{"text_format":"1","workbook":"xlsx","n_sheets":35,"sheets":["Cover","Dashboard","Set_Aside","Active_Portfolio","Portfolio_Analytics","Cost_Impacts","Supply_Curve","Tx_Supply","Util_Allocation","Value_Inputs","Net_Short","System_Capacity","Valuation","ELCC_Interp","Energy","Dispatch_Curve","Resource_Cost","Pro_Forma","Hydro_Param","Storage_Inputs","Env_Screen","Load_Forecast","Load_Shape","Generators","General_Inputs","RPS_Policy","ELCC_Table","Resource_Char","CAISO_Tx_Inputs","CREZ_Tx_Inputs","Tx_Mapping","Scenarios","Storage","Controls","Input_Index"],"not_rendered":{"charts":48,"images":2,"macros":1,"external_links":0,"defined_names":120,"comments":2,"pivot_tables":0},"unopened":[],"bounds":{"document_bytes":16777216,"sheet_cells":100000,"rows_first":2000,"rows_last":500,"rows_between":2000,"halvings":6,"cell_chars":16384,"cell_head_chars":4096},"cells_cut":0,"cells_raw":0,"read":"whole","date_system":"1900"}

{"sheet":"Cover","index":0,"n_rows":53,"n_cols":4,"rows_kept":53,"cut":false,"hidden":false,"merged":[]}
[]
[null,"CPUC RPS Calculator"]
[null,"Version 6.2 (DRAFT)"]
[]
[null,"Prepared by:"]
[]
[]
[]
[]
[null,"101 Montgomery Street, Suite 1600"]
[null,"San Francisco, CA 94104"]
[null,"(415) 391-5100"]
[]
[null,"2016-03-11"]
[]
[null,"All costs expressed in 2015 dollars"]
[]
[null,"Table of Contents"]
[null,"Category","Tab Name","Description"]
[null,"Dashboard","Dashboard","Main user interface for model"]
[null,"Dashboard","Set_Aside","Secondary user interface allowing user to construct a portfolio through specified resource additions"]
[null,"Results","Active_Portfolio","Resource-level detail for resources included in RPS portfolio"]
[null,null,"Portfolio_Analytics","Detailed charts and tables summarizing portfolio results"]
[null,null,"Cost_Impacts","Expected rate impacts associated with active RPS portfolio"]
[null,"Inputs","CAISO_Tx_Inputs","CAISO inputs characterizing transmission cost and availability for fully deliverable & energy only resources"]
[null,null,"CREZ_Tx_Inputs","Input data for \"conceptual\" transmission line cost and availability"]
[null,null,"Tx_Mapping","Mapping between CREZs, transmission areas, and energy only zones"]
[null,null,"Env_Screen","Resource-specific multipliers (0-100%) that control the amount of each resource included in the supply curve"]
[null,null,"Load_Forecast","Annual forecasts of system peak demand, net energy for load, and retail sales"]
[null,null,"Load_Shape","12x24 load shapes and ajdustment factors for load scenarios"]
[null,null,"Generators","List of non-renewable generators in the CAISO system/contracted to CAISO LSEs"]
[null,null,"Hydro_Param","Parameters that control the modeling of the hydroelectric fleet"]
[null,null,"Storage_Input","Assumptions regarding the addition of incremental energy storage resources to the system"]
[null,null,"General_Inputs","Additional general input parameters"]
[null,null,"RPS_Policy","Inputs related to the choice of an RPS policy"]
[null,null,"ELCC_Table","Table of total ELCCs provided by various renewable portfolios based on ELCC model runs"]
[null,null,"Resource_Char","Resource cost and performance inputs"]
[null,"Calculations","Supply_Curve","Supply curve of resources available to fill the renewable net short"]
[null,null,"Tx_Supply","Calculation of the availability of transmission (and its cost) as the portfolio is built out"]
[null,null,"Value_Inputs","Intermediate calculations of annual generation by resource type for input into energy & capacity value calculations"]
[null,null,"Util_Allocation","Allocation of renewable resources and resource value among utilities"]
[null,null,"Net_Short","Calculation of utility-specific renewable net short for each year of analysis horizon"]
[null,null,"System_Capacity","Determination of need for system capacity and the value of avoided capacity in each year"]
[null,null,"ELCC_Interp","Calculation of total ELCC provided by renewable portfolios and marginal ELCCs for various technologies"]
[null,null,"Energy","Calculation of total production value associated with candidate renewable resources"]
[null,null,"Dispatch_Curve","Calculation of supply curves for thermal generation used to evaluate energy value"]
[null,null,"Valuation","Summary of 30-year forward looking energy and capacity value streams for new renewable resources"]
[null,null,"Pro_Forma","Cash flow model used to evaluate cost-based PPAs for resources based on cost & performance inputs"]
[null,null,"Resource_Cost","Vintaged estimates of cost-based PPA prices reflecting changes to financing, tax benefits, and technology costs over time"]
[null,"Additional Tabs","Scenarios","Specification of multiple scenarios for main dropdown and batch runs"]
[null,null,"Storage","Hard-coded record of cost inputs used to calculate PPAs (not intended for user manipulation)"]
[null,null,"Controls","Lookup tables and ranges for dropdown menus (not intended for user manipulation)"]
[null,null,"Input_Index","Detailed references and documentation of input assumptions throughout model"]

{"sheet":"Dashboard","index":1,"n_rows":61,"n_cols":27,"rows_kept":61,"cut":false,"hidden":false,"merged":[]}
["CPUC RPS Calculator"]
["Version 6.2 (DRAFT)"]
["Model Dashboard"]
[]
[null,"SCENARIO SELECTION",null,null,null,null,"OUTPUTS - Portfolio Summary"]
[]
[null,null,"Scenario","Default",null,null,null,"Portfolio Metrics"]
[null,null,null,null,null,null,null,null,2012,{"$f":"I8+1","v":2013},2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030]
[null,null,null,null,null,null,null,"Revenue Req. ($MM)",{"$f":"SUM(Cost_Impacts!F157,Cost_Impacts!Z157,Cost_Impacts!AT157)","v":27137.78439244318},{"$f":"SUM(Cost_Impacts!G157,Cost_Impacts!AA157,Cost_Impacts!AU157)","v":26872.548578402944},{"$f":"SUM(Cost_Impacts!H157,Cost_Impacts!AB157,Cost_Impacts!AV157)","v":28817.863939370371},{"$f":"SUM(Cost_Impacts!I157,Cost_Impacts!AC157,Cost_Impacts!AW157)","v":29645.549391047443},{"$f":"SUM(Cost_Impacts!J157,Cost_Impacts!AD157,Cost_Impacts!AX157)","v":30332.474657248444},{"$f":"SUM(Cost_Impacts!K157,Cost_Impacts!AE157,Cost_Impacts!AY157)","v":30884.344608019528},{"$f":"SUM(Cost_Impacts!L157,Cost_Impacts!AF157,Cost_Impacts!AZ157)","v":31423.869608857927},{"$f":"SUM(Cost_Impacts!M157,Cost_Impacts!AG157,Cost_Impacts!BA157)","v":32015.46436916681},{"$f":"SUM(Cost_Impacts!N157,Cost_Impacts!AH157,Cost_Impacts!BB157)","v":32952.516978042098},{"$f":"SUM(Cost_Impacts!O157,Cost_Impacts!AI157,Cost_Impacts!BC157)","v":33686.769201765288},{"$f":"SUM(Cost_Impacts!P157,Cost_Impacts!AJ157,Cost_Impacts!BD157)","v":34660.450371927167},{"$f":"SUM(Cost_Impacts!Q157,Cost_Impacts!AK157,Cost_Impacts!BE157)","v":35243.658179345046},{"$f":"SUM(Cost_Impacts!R157,Cost_Impacts!AL157,Cost_Impacts!BF157)","v":35836.19042291314},{"$f":"SUM(Cost_Impacts!S157,Cost_Impacts!AM157,Cost_Impacts!BG157)","v":37342.659236364954},{"$f":"SUM(Cost_Impacts!T157,Cost_Impacts!AN157,Cost_Impacts!BH157)","v":37910.104413798115},{"$f":"SUM(Cost_Impacts!U157,Cost_Impacts!AO157,Cost_Impacts!BI157)","v":38603.873767950601},{"$f":"SUM(Cost_Impacts!V157,Cost_Impacts!AP157,Cost_Impacts!BJ157)","v":39417.36712551213},{"$f":"SUM(Cost_Impacts!W157,Cost_Impacts!AQ157,Cost_Impacts!BK157)","v":40179.65860780677},{"$f":"SUM(Cost_Impacts!X157,Cost_Impacts!AR157,Cost_Impacts!BL157)","v":40805.599965209891}]
[null,null,null,null,null,null,null,"Average Rate (c/kWh)",{"$f":"I9/SUM(Cost_Impacts!F158,Cost_Impacts!Z158,Cost_Impacts!AT158)*100","v":16.211324806012307},{"$f":"J9/SUM(Cost_Impacts!G158,Cost_Impacts!AA158,Cost_Impacts!AU158)*100","v":16.226796479839464},{"$f":"K9/SUM(Cost_Impacts!H158,Cost_Impacts!AB158,Cost_Impacts!AV158)*100","v":17.174242649970125},{"$f":"L9/SUM(Cost_Impacts!I158,Cost_Impacts!AC158,Cost_Impacts!AW158)*100","v":18.0949818220402},{"$f":"M9/SUM(Cost_Impacts!J158,Cost_Impacts!AD158,Cost_Impacts!AX158)*100","v":18.751566761682849},{"$f":"N9/SUM(Cost_Impacts!K158,Cost_Impacts!AE158,Cost_Impacts!AY158)*100","v":19.237971661413901},{"$f":"O9/SUM(Cost_Impacts!L158,Cost_Impacts!AF158,Cost_Impacts!AZ158)*100","v":19.770004057826714},{"$f":"P9/SUM(Cost_Impacts!M158,Cost_Impacts!AG158,Cost_Impacts!BA158)*100","v":20.284908440584097},{"$f":"Q9/SUM(Cost_Impacts!N158,Cost_Impacts!AH158,Cost_Impacts!BB158)*100","v":20.982506166410751},{"$f":"R9/SUM(Cost_Impacts!O158,Cost_Impacts!AI158,Cost_Impacts!BC158)*100","v":21.565242715726001},{"$f":"S9/SUM(Cost_Impacts!P158,Cost_Impacts!AJ158,Cost_Impacts!BD158)*100","v":22.212297130559573},{"$f":"T9/SUM(Cost_Impacts!Q158,Cost_Impacts!AK158,Cost_Impacts!BE158)*100","v":22.674961027764105},{"$f":"U9/SUM(Cost_Impacts!R158,Cost_Impacts!AL158,Cost_Impacts!BF158)*100","v":23.182859016141066},{"$f":"V9/SUM(Cost_Impacts!S158,Cost_Impacts!AM158,Cost_Impacts!BG158)*100","v":24.282918930148856},{"$f":"W9/SUM(Cost_Impacts!T158,Cost_Impacts!AN158,Cost_Impacts!BH158)*100","v":24.822245657575206},{"$f":"X9/SUM(Cost_Impacts!U158,Cost_Impacts!AO158,Cost_Impacts!BI158)*100","v":25.323375134026854},{"$f":"Y9/SUM(Cost_Impacts!V158,Cost_Impacts!AP158,Cost_Impacts!BJ158)*100","v":25.907749026619275},{"$f":"Z9/SUM(Cost_Impacts!W158,Cost_Impacts!AQ158,Cost_Impacts!BK158)*100","v":26.463549173815782},{"$f":"AA9/SUM(Cost_Impacts!X158,Cost_Impacts!AR158,Cost_Impacts!BL158)*100","v":26.934617349900915}]
[null,null,null,null,null,null,null,"RPS Penetration (%)",{"$f":"Net_Short!I53","v":0.19734489124046245},{"$f":"Net_Short!J53","v":0.21870021000465917},{"$f":"Net_Short!K53","v":0.24892805141572075},{"$f":"Net_Short!L53","v":0.27313045666050217},{"$f":"Net_Short!M53","v":0.28922865167036499},{"$f":"Net_Short!N53","v":0.320980800163014},{"$f":"Net_Short!O53","v":0.37544120697420413},{"$f":"Net_Short!P53","v":0.39650701708580222},{"$f":"Net_Short!Q53","v":0.42507907874705536},{"$f":"Net_Short!R53","v":0.4524999999999999},{"$f":"Net_Short!S53","v":0.47914139724830151},{"$f":"Net_Short!T53","v":0.47939403455019258},{"$f":"Net_Short!U53","v":0.47956424712309631},{"$f":"Net_Short!V53","v":0.47999999999999993},{"$f":"Net_Short!W53","v":0.48025596148958855},{"$f":"Net_Short!X53","v":0.49999999999999994},{"$f":"Net_Short!Y53","v":0.52},{"$f":"Net_Short!Z53","v":0.54},{"$f":"Net_Short!AA53","v":0.56000000000000016}]
[null,null,null,null,null,null,null,"Curtailment (%)",{"$f":"Net_Short!I54","v":0},{"$f":"Net_Short!J54","v":0},{"$f":"Net_Short!K54","v":0},{"$f":"Net_Short!L54","v":0},{"$f":"Net_Short!M54","v":0},{"$f":"Net_Short!N54","v":0},{"$f":"Net_Short!O54","v":0},{"$f":"Net_Short!P54","v":0},{"$f":"Net_Short!Q54","v":0},{"$f":"Net_Short!R54","v":0},{"$f":"Net_Short!S54","v":0},{"$f":"Net_Short!T54","v":0},{"$f":"Net_Short!U54","v":0},{"$f":"Net_Short!V54","v":0},{"$f":"Net_Short!W54","v":0},{"$f":"Net_Short!X54","v":0},{"$f":"Net_Short!Y54","v":0},{"$f":"Net_Short!Z54","v":0},{"$f":"Net_Short!AA54","v":0}]
[]
[null,"ADVANCED INPUTS - Custom Scenario Selection",null,null,null,null,null,"Expected Total Renewable Generation by Year (GWh)"]
[null,null,null,null,null,null,null,null,2012,{"$f":"I15+1","v":2013},2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030]
[null,null,"RPS Policy","50% by 2030",null,null,null,"Biogas",{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$X$12,1,0,ctPort,1)=1)*(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))<=I$8)*(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))>=I$8)*(OFFSET(Active_Portfolio!$K$12,1,0,ctPort,1)=$H16)*(OFFSET(Active_Portfolio!$Y$12,1,0,ctPort,1)=0)*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),IF(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))=I$8,(DATE(I$8+1,1,1)-OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))/(DATE(I$8+1,1,1)-DATE(I$8,1,1)),1),IF(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))=I$8,(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)+1-DATE(I$8,1,1))/(DATE(I$8+1,1,1)-DATE(I$8,1,1)),1),(1-OFFSET(Active_Portfolio!$AG$12,1,0,ctPort,1))^(I$8-YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))))","v":614.51489337020757},{"$f":"SUMPRODUCT((YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))<=J$8)*(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))>=J$8)*(OFFSET(Active_Portfolio!$K$12,1,0,ctPort,1)=$H16)*(OFFSET(Active_Portfolio!$Y$12,1,0,ctPort,1)=0)*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),IF(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))=J$8,(DATE(J$8+1,1,1)-OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))/(DATE(J$8+1,1,1)-DATE(J$8,1,1)),1),IF(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))=J$8,(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)+1-DATE(J$8,1,1))/(DATE(J$8+1,1,1)-DATE(J$8,1,1)),1),(1-OFFSET(Active_Portfolio!$AG$12,1,0,ctPort,1))^(J$8-YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))))","v":1557.7988039220413},{"$f":"SUMPRODUCT((YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))<=K$8)*(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))>=K$8)*(OFFSET(Active_Portfolio!$K$12,1,0,ctPort,1)=$H16)*(OFFSET(Active_Portfolio!$Y$12,1,0,ctPort,1)=0)*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),IF(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))=K$8,(DATE(K$8+1,1,1)-OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))/(DATE(K$8+1,1,1)-DATE(K$8,1,1)),1),IF(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))=K$8,(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)+1-DATE(K$8,1,1))/(DATE(K$8+1,1,1)-DATE(K$8,1,1)),1),(1-OFFSET(Active_Portfolio!$AG$12,1,0,ctPort,1))^(K$8-YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))))","v":1703.802210706395},{"$f":"SUMPRODUCT((YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))<=L$8)*(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))>=L$8)*(OFFSET(Active_Portfolio!$K$12,1,0,ctPort,1)=$H16)*(OFFSET(Active_Portfolio!$Y$12,1,0,ctPort,1)=0)*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),IF(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))=L$8,(DATE(L$8+1,1,1)-OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))/(DATE(L$8+1,1,1)-DATE(L$8,1,1)),1),IF(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))=L$8,(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)+1-DATE(L$8,1,1))/(DATE(L$8+1,1,1)-DATE(L$8,1,1)),1),(1-OFFSET(Active_Portfolio!$AG$12,1,0,ctPort,1))^(L$8-YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))))","v":1800.8485093435111},{"$f":"SUMPRODUCT((YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))<=M$8)*(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))>=M$8)*(OFFSET(Active_Portfolio!$K$12,1,0,ctPort,1)=$H16)*(OFFSET(Active_Portfolio!$Y$12,1,0,ctPort,1)=0)*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),IF(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))=M$8,(DATE(M$8+1,1,1)-OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))/(DATE(M$8+1,1,1)-DATE(M$8,1,1)),1),IF(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))=M$8,(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)+1-DATE(M$8,1,1))/(DATE(M$8+1,1,1)-DATE(M$8,1,1)),1),(1-OFFSET(Active_Portfolio!$AG$12,1,0,ctPort,1))^(M$8-YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))))","v":1842.1785748955253},{"$f":"SUMPRODUCT((YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))<=N$8)*(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))>=N$8)*(OFFSET(Active_Portfolio!$K$12,1,0,ctPort,1)=$H16)*(OFFSET(Active_Portfolio!$Y$12,1,0,ctPort,1)=0)*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),IF(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))=N$8,(DATE(N$8+1,1,1)-OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))/(DATE(N$8+1,1,1)-DATE(N$8,1,1)),1),IF(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))=N$8,(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)+1-DATE(N$8,1,1))/(DATE(N$8+1,1,1)-DATE(N$8,1,1)),1),(1-OFFSET(Active_Portfolio!$AG$12,1,0,ctPort,1))^(N$8-YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))))","v":1801.9353426725463},{"$f":"SUMPRODUCT((YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))<=O$8)*(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))>=O$8)*(OFFSET(Active_Portfolio!$K$12,1,0,ctPort,1)=$H16)*(OFFSET(Active_Portfolio!$Y$12,1,0,ctPort,1)=0)*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),IF(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))=O$8,(DATE(O$8+1,1,1)-OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))/(DATE(O$8+1,1,1)-DATE(O$8,1,1)),1),IF(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))=O$8,(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)+1-DATE(O$8,1,1))/(DATE(O$8+1,1,1)-DATE(O$8,1,1)),1),(1-OFFSET(Active_Portfolio!$AG$12,1,0,ctPort,1))^(O$8-YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))))","v":1801.9353426699477},{"$f":"SUMPRODUCT((YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))<=P$8)*(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))>=P$8)*(OFFSET(Active_Portfolio!$K$12,1,0,ctPort,1)=$H16)*(OFFSET(Active_Portfolio!$Y$12,1,0,ctPort,1)=0)*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),IF(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))=P$8,(DATE(P$8+1,1,1)-OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))/(DATE(P$8+1,1,1)-DATE(P$8,1,1)),1),IF(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))=P$8,(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)+1-DATE(P$8,1,1))/(DATE(P$8+1,1,1)-DATE(P$8,1,1)),1),(1-OFFSET(Active_Portfolio!$AG$12,1,0,ctPort,1))^(P$8-YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))))","v":1801.9353426710509},{"$f":"SUMPRODUCT((YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))<=Q$8)*(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))>=Q$8)*(OFFSET(Active_Portfolio!$K$12,1,0,ctPort,1)=$H16)*(OFFSET(Active_Portfolio!$Y$12,1,0,ctPort,1)=0)*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),IF(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))=Q$8,(DATE(Q$8+1,1,1)-OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))/(DATE(Q$8+1,1,1)-DATE(Q$8,1,1)),1),IF(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))=Q$8,(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)+1-DATE(Q$8,1,1))/(DATE(Q$8+1,1,1)-DATE(Q$8,1,1)),1),(1-OFFSET(Active_Portfolio!$AG$12,1,0,ctPort,1))^(Q$8-YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))))","v":1801.9353426717712},{"$f":"SUMPRODUCT((YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))<=R$8)*(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))>=R$8)*(OFFSET(Active_Portfolio!$K$12,1,0,ctPort,1)=$H16)*(OFFSET(Active_Portfolio!$Y$12,1,0,ctPort,1)=0)*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),IF(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))=R$8,(DATE(R$8+1,1,1)-OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))/(DATE(R$8+1,1,1)-DATE(R$8,1,1)),1),IF(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))=R$8,(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)+1-DATE(R$8,1,1))/(DATE(R$8+1,1,1)-DATE(R$8,1,1)),1),(1-OFFSET(Active_Portfolio!$AG$12,1,0,ctPort,1))^(R$8-YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))))","v":1801.9353426672251},{"$f":"SUMPRODUCT((YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))<=S$8)*(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))>=S$8)*(OFFSET(Active_Portfolio!$K$12,1,0,ctPort,1)=$H16)*(OFFSET(Active_Portfolio!$Y$12,1,0,ctPort,1)=0)*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),IF(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))=S$8,(DATE(S$8+1,1,1)-OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))/(DATE(S$8+1,1,1)-DATE(S$8,1,1)),1),IF(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))=S$8,(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)+1-DATE(S$8,1,1))/(DATE(S$8+1,1,1)-DATE(S$8,1,1)),1),(1-OFFSET(Active_Portfolio!$AG$12,1,0,ctPort,1))^(S$8-YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))))","v":1801.9353426674104},{"$f":"SUMPRODUCT((YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))<=T$8)*(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))>=T$8)*(OFFSET(Active_Portfolio!$K$12,1,0,ctPort,1)=$H16)*(OFFSET(Active_Portfolio!$Y$12,1,0,ctPort,1)=0)*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),IF(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))=T$8,(DATE(T$8+1,1,1)-OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))/(DATE(T$8+1,1,1)-DATE(T$8,1,1)),1),IF(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))=T$8,(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)+1-DATE(T$8,1,1))/(DATE(T$8+1,1,1)-DATE(T$8,1,1)),1),(1-OFFSET(Active_Portfolio!$AG$12,1,0,ctPort,1))^(T$8-YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))))","v":1801.9353426773541},{"$f":"SUMPRODUCT((YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))<=U$8)*(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))>=U$8)*(OFFSET(Active_Portfolio!$K$12,1,0,ctPort,1)=$H16)*(OFFSET(Active_Portfolio!$Y$12,1,0,ctPort,1)=0)*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),IF(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))=U$8,(DATE(U$8+1,1,1)-OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))/(DATE(U$8+1,1,1)-DATE(U$8,1,1)),1),IF(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))=U$8,(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)+1-DATE(U$8,1,1))/(DATE(U$8+1,1,1)-DATE(U$8,1,1)),1),(1-OFFSET(Active_Portfolio!$AG$12,1,0,ctPort,1))^(U$8-YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))))","v":1801.9353426376849},{"$f":"SUMPRODUCT((YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))<=V$8)*(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))>=V$8)*(OFFSET(Active_Portfolio!$K$12,1,0,ctPort,1)=$H16)*(OFFSET(Active_Portfolio!$Y$12,1,0,ctPort,1)=0)*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),IF(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))=V$8,(DATE(V$8+1,1,1)-OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))/(DATE(V$8+1,1,1)-DATE(V$8,1,1)),1),IF(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))=V$8,(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)+1-DATE(V$8,1,1))/(DATE(V$8+1,1,1)-DATE(V$8,1,1)),1),(1-OFFSET(Active_Portfolio!$AG$12,1,0,ctPort,1))^(V$8-YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))))","v":1801.9353426384444},{"$f":"SUMPRODUCT((YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))<=W$8)*(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))>=W$8)*(OFFSET(Active_Portfolio!$K$12,1,0,ctPort,1)=$H16)*(OFFSET(Active_Portfolio!$Y$12,1,0,ctPort,1)=0)*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),IF(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))=W$8,(DATE(W$8+1,1,1)-OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))/(DATE(W$8+1,1,1)-DATE(W$8,1,1)),1),IF(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))=W$8,(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)+1-DATE(W$8,1,1))/(DATE(W$8+1,1,1)-DATE(W$8,1,1)),1),(1-OFFSET(Active_Portfolio!$AG$12,1,0,ctPort,1))^(W$8-YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))))","v":1801.9353426454275},{"$f":"SUMPRODUCT((YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))<=X$8)*(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))>=X$8)*(OFFSET(Active_Portfolio!$K$12,1,0,ctPort,1)=$H16)*(OFFSET(Active_Portfolio!$Y$12,1,0,ctPort,1)=0)*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),IF(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))=X$8,(DATE(X$8+1,1,1)-OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))/(DATE(X$8+1,1,1)-DATE(X$8,1,1)),1),IF(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))=X$8,(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)+1-DATE(X$8,1,1))/(DATE(X$8+1,1,1)-DATE(X$8,1,1)),1),(1-OFFSET(Active_Portfolio!$AG$12,1,0,ctPort,1))^(X$8-YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))))","v":1801.9353426425023},{"$f":"SUMPRODUCT((YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))<=Y$8)*(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))>=Y$8)*(OFFSET(Active_Portfolio!$K$12,1,0,ctPort,1)=$H16)*(OFFSET(Active_Portfolio!$Y$12,1,0,ctPort,1)=0)*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),IF(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))=Y$8,(DATE(Y$8+1,1,1)-OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))/(DATE(Y$8+1,1,1)-DATE(Y$8,1,1)),1),IF(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))=Y$8,(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)+1-DATE(Y$8,1,1))/(DATE(Y$8+1,1,1)-DATE(Y$8,1,1)),1),(1-OFFSET(Active_Portfolio!$AG$12,1,0,ctPort,1))^(Y$8-YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))))","v":1801.9353426445355},{"$f":"SUMPRODUCT((YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))<=Z$8)*(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))>=Z$8)*(OFFSET(Active_Portfolio!$K$12,1,0,ctPort,1)=$H16)*(OFFSET(Active_Portfolio!$Y$12,1,0,ctPort,1)=0)*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),IF(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))=Z$8,(DATE(Z$8+1,1,1)-OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))/(DATE(Z$8+1,1,1)-DATE(Z$8,1,1)),1),IF(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))=Z$8,(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)+1-DATE(Z$8,1,1))/(DATE(Z$8+1,1,1)-DATE(Z$8,1,1)),1),(1-OFFSET(Active_Portfolio!$AG$12,1,0,ctPort,1))^(Z$8-YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))))","v":1801.9353426491398},{"$f":"SUMPRODUCT((YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))<=AA$8)*(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))>=AA$8)*(OFFSET(Active_Portfolio!$K$12,1,0,ctPort,1)=$H16)*(OFFSET(Active_Portfolio!$Y$12,1,0,ctPort,1)=0)*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),IF(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))=AA$8,(DATE(AA$8+1,1,1)-OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))/(DATE(AA$8+1,1,1)-DATE(AA$8,1,1)),1),IF(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))=AA$8,(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)+1-DATE(AA$8,1,1))/(DATE(AA$8+1,1,1)-DATE(AA$8,1,1)),1),(1-OFFSET(Active_Portfolio!$AG$12,1,0,ctPort,1))^(AA$8-YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))))","v":1801.9353426503101}]
[null,null,null,null,null,null,null,"Biomass",{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$X$12,1,0,ctPort,1)=1)*(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))<=I$8)*(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))>=I$8)*(OFFSET(Active_Portfolio!$K$12,1,0,ctPort,1)=$H17)*(OFFSET(Active_Portfolio!$Y$12,1,0,ctPort,1)=0)*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),IF(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))=I$8,(DATE(I$8+1,1,1)-OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))/(DATE(I$8+1,1,1)-DATE(I$8,1,1)),1),IF(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))=I$8,(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)+1-DATE(I$8,1,1))/(DATE(I$8+1,1,1)-DATE(I$8,1,1)),1),(1-OFFSET(Active_Portfolio!$AG$12,1,0,ctPort,1))^(I$8-YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))))","v":230.98440186087433},{"$f":"SUMPRODUCT((YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))<=J$8)*(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))>=J$8)*(OFFSET(Active_Portfolio!$K$12,1,0,ctPort,1)=$H17)*(OFFSET(Active_Portfolio!$Y$12,1,0,ctPort,1)=0)*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),IF(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))=J$8,(DATE(J$8+1,1,1)-OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))/(DATE(J$8+1,1,1)-DATE(J$8,1,1)),1),IF(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))=J$8,(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)+1-DATE(J$8,1,1))/(DATE(J$8+1,1,1)-DATE(J$8,1,1)),1),(1-OFFSET(Active_Portfolio!$AG$12,1,0,ctPort,1))^(J$8-YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))))","v":3719.0476895067131},{"$f":"SUMPRODUCT((YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))<=K$8)*(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))>=K$8)*(OFFSET(Active_Portfolio!$K$12,1,0,ctPort,1)=$H17)*(OFFSET(Active_Portfolio!$Y$12,1,0,ctPort,1)=0)*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),IF(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))=K$8,(DATE(K$8+1,1,1)-OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))/(DATE(K$8+1,1,1)-DATE(K$8,1,1)),1),IF(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))=K$8,(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)+1-DATE(K$8,1,1))/(DATE(K$8+1,1,1)-DATE(K$8,1,1)),1),(1-OFFSET(Active_Portfolio!$AG$12,1,0,ctPort,1))^(K$8-YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))))","v":4005.2390246998639},{"$f":"SUMPRODUCT((YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))<=L$8)*(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))>=L$8)*(OFFSET(Active_Portfolio!$K$12,1,0,ctPort,1)=$H17)*(OFFSET(Active_Portfolio!$Y$12,1,0,ctPort,1)=0)*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),IF(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))=L$8,(DATE(L$8+1,1,1)-OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))/(DATE(L$8+1,1,1)-DATE(L$8,1,1)),1),IF(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))=L$8,(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)+1-DATE(L$8,1,1))/(DATE(L$8+1,1,1)-DATE(L$8,1,1)),1),(1-OFFSET(Active_Portfolio!$AG$12,1,0,ctPort,1))^(L$8-YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))))","v":4158.2664218709524},{"$f":"SUMPRODUCT((YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))<=M$8)*(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))>=M$8)*(OFFSET(Active_Portfolio!$K$12,1,0,ctPort,1)=$H17)*(OFFSET(Active_Portfolio!$Y$12,1,0,ctPort,1)=0)*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),IF(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))=M$8,(DATE(M$8+1,1,1)-OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))/(DATE(M$8+1,1,1)-DATE(M$8,1,1)),1),IF(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))=M$8,(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)+1-DATE(M$8,1,1))/(DATE(M$8+1,1,1)-DATE(M$8,1,1)),1),(1-OFFSET(Active_Portfolio!$AG$12,1,0,ctPort,1))^(M$8-YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))))","v":4395.2527231570202},{"$f":"SUMPRODUCT((YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))<=N$8)*(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))>=N$8)*(OFFSET(Active_Portfolio!$K$12,1,0,ctPort,1)=$H17)*(OFFSET(Active_Portfolio!$Y$12,1,0,ctPort,1)=0)*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),IF(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))=N$8,(DATE(N$8+1,1,1)-OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))/(DATE(N$8+1,1,1)-DATE(N$8,1,1)),1),IF(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))=N$8,(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)+1-DATE(N$8,1,1))/(DATE(N$8+1,1,1)-DATE(N$8,1,1)),1),(1-OFFSET(Active_Portfolio!$AG$12,1,0,ctPort,1))^(N$8-YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))))","v":4395.25272303969},{"$f":"SUMPRODUCT((YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))<=O$8)*(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))>=O$8)*(OFFSET(Active_Portfolio!$K$12,1,0,ctPort,1)=$H17)*(OFFSET(Active_Portfolio!$Y$12,1,0,ctPort,1)=0)*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),IF(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))=O$8,(DATE(O$8+1,1,1)-OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))/(DATE(O$8+1,1,1)-DATE(O$8,1,1)),1),IF(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))=O$8,(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)+1-DATE(O$8,1,1))/(DATE(O$8+1,1,1)-DATE(O$8,1,1)),1),(1-OFFSET(Active_Portfolio!$AG$12,1,0,ctPort,1))^(O$8-YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))))","v":4307.5814901361446},{"$f":"SUMPRODUCT((YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))<=P$8)*(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))>=P$8)*(OFFSET(Active_Portfolio!$K$12,1,0,ctPort,1)=$H17)*(OFFSET(Active_Portfolio!$Y$12,1,0,ctPort,1)=0)*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),IF(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))=P$8,(DATE(P$8+1,1,1)-OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))/(DATE(P$8+1,1,1)-DATE(P$8,1,1)),1),IF(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))=P$8,(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)+1-DATE(P$8,1,1))/(DATE(P$8+1,1,1)-DATE(P$8,1,1)),1),(1-OFFSET(Active_Portfolio!$AG$12,1,0,ctPort,1))^(P$8-YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))))","v":4295.2527230848882},{"$f":"SUMPRODUCT((YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))<=Q$8)*(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))>=Q$8)*(OFFSET(Active_Portfolio!$K$12,1,0,ctPort,1)=$H17)*(OFFSET(Active_Portfolio!$Y$12,1,0,ctPort,1)=0)*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),IF(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))=Q$8,(DATE(Q$8+1,1,1)-OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))/(DATE(Q$8+1,1,1)-DATE(Q$8,1,1)),1),IF(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))=Q$8,(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)+1-DATE(Q$8,1,1))/(DATE(Q$8+1,1,1)-DATE(Q$8,1,1)),1),(1-OFFSET(Active_Portfolio!$AG$12,1,0,ctPort,1))^(Q$8-YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))))","v":4295.2527231271988},{"$f":"SUMPRODUCT((YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))<=R$8)*(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))>=R$8)*(OFFSET(Active_Portfolio!$K$12,1,0,ctPort,1)=$H17)*(OFFSET(Active_Portfolio!$Y$12,1,0,ctPort,1)=0)*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),IF(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))=R$8,(DATE(R$8+1,1,1)-OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))/(DATE(R$8+1,1,1)-DATE(R$8,1,1)),1),IF(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))=R$8,(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)+1-DATE(R$8,1,1))/(DATE(R$8+1,1,1)-DATE(R$8,1,1)),1),(1-OFFSET(Active_Portfolio!$AG$12,1,0,ctPort,1))^(R$8-YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))))","v":4532.9027231392893},{"$f":"SUMPRODUCT((YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))<=S$8)*(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))>=S$8)*(OFFSET(Active_Portfolio!$K$12,1,0,ctPort,1)=$H17)*(OFFSET(Active_Portfolio!$Y$12,1,0,ctPort,1)=0)*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),IF(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))=S$8,(DATE(S$8+1,1,1)-OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))/(DATE(S$8+1,1,1)-DATE(S$8,1,1)),1),IF(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))=S$8,(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)+1-DATE(S$8,1,1))/(DATE(S$8+1,1,1)-DATE(S$8,1,1)),1),(1-OFFSET(Active_Portfolio!$AG$12,1,0,ctPort,1))^(S$8-YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))))","v":4649.3027231392898},{"$f":"SUMPRODUCT((YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))<=T$8)*(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))>=T$8)*(OFFSET(Active_Portfolio!$K$12,1,0,ctPort,1)=$H17)*(OFFSET(Active_Portfolio!$Y$12,1,0,ctPort,1)=0)*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),IF(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))=T$8,(DATE(T$8+1,1,1)-OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))/(DATE(T$8+1,1,1)-DATE(T$8,1,1)),1),IF(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))=T$8,(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)+1-DATE(T$8,1,1))/(DATE(T$8+1,1,1)-DATE(T$8,1,1)),1),(1-OFFSET(Active_Portfolio!$AG$12,1,0,ctPort,1))^(T$8-YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))))","v":4649.3027231392898},{"$f":"SUMPRODUCT((YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))<=U$8)*(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))>=U$8)*(OFFSET(Active_Portfolio!$K$12,1,0,ctPort,1)=$H17)*(OFFSET(Active_Portfolio!$Y$12,1,0,ctPort,1)=0)*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),IF(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))=U$8,(DATE(U$8+1,1,1)-OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))/(DATE(U$8+1,1,1)-DATE(U$8,1,1)),1),IF(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))=U$8,(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)+1-DATE(U$8,1,1))/(DATE(U$8+1,1,1)-DATE(U$8,1,1)),1),(1-OFFSET(Active_Portfolio!$AG$12,1,0,ctPort,1))^(U$8-YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))))","v":4649.3027231392898},{"$f":"SUMPRODUCT((YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))<=V$8)*(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))>=V$8)*(OFFSET(Active_Portfolio!$K$12,1,0,ctPort,1)=$H17)*(OFFSET(Active_Portfolio!$Y$12,1,0,ctPort,1)=0)*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),IF(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))=V$8,(DATE(V$8+1,1,1)-OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))/(DATE(V$8+1,1,1)-DATE(V$8,1,1)),1),IF(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))=V$8,(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)+1-DATE(V$8,1,1))/(DATE(V$8+1,1,1)-DATE(V$8,1,1)),1),(1-OFFSET(Active_Portfolio!$AG$12,1,0,ctPort,1))^(V$8-YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))))","v":4649.3027231392898},{"$f":"SUMPRODUCT((YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))<=W$8)*(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))>=W$8)*(OFFSET(Active_Portfolio!$K$12,1,0,ctPort,1)=$H17)*(OFFSET(Active_Portfolio!$Y$12,1,0,ctPort,1)=0)*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),IF(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))=W$8,(DATE(W$8+1,1,1)-OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))/(DATE(W$8+1,1,1)-DATE(W$8,1,1)),1),IF(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))=W$8,(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)+1-DATE(W$8,1,1))/(DATE(W$8+1,1,1)-DATE(W$8,1,1)),1),(1-OFFSET(Active_Portfolio!$AG$12,1,0,ctPort,1))^(W$8-YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))))","v":4649.3027231410688},{"$f":"SUMPRODUCT((YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))<=X$8)*(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))>=X$8)*(OFFSET(Active_Portfolio!$K$12,1,0,ctPort,1)=$H17)*(OFFSET(Active_Portfolio!$Y$12,1,0,ctPort,1)=0)*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),IF(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))=X$8,(DATE(X$8+1,1,1)-OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))/(DATE(X$8+1,1,1)-DATE(X$8,1,1)),1),IF(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))=X$8,(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)+1-DATE(X$8,1,1))/(DATE(X$8+1,1,1)-DATE(X$8,1,1)),1),(1-OFFSET(Active_Portfolio!$AG$12,1,0,ctPort,1))^(X$8-YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))))","v":4649.3027232173099},{"$f":"SUMPRODUCT((YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))<=Y$8)*(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))>=Y$8)*(OFFSET(Active_Portfolio!$K$12,1,0,ctPort,1)=$H17)*(OFFSET(Active_Portfolio!$Y$12,1,0,ctPort,1)=0)*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),IF(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))=Y$8,(DATE(Y$8+1,1,1)-OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))/(DATE(Y$8+1,1,1)-DATE(Y$8,1,1)),1),IF(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))=Y$8,(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)+1-DATE(Y$8,1,1))/(DATE(Y$8+1,1,1)-DATE(Y$8,1,1)),1),(1-OFFSET(Active_Portfolio!$AG$12,1,0,ctPort,1))^(Y$8-YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))))","v":4649.3027232294498},{"$f":"SUMPRODUCT((YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))<=Z$8)*(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))>=Z$8)*(OFFSET(Active_Portfolio!$K$12,1,0,ctPort,1)=$H17)*(OFFSET(Active_Portfolio!$Y$12,1,0,ctPort,1)=0)*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),IF(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))=Z$8,(DATE(Z$8+1,1,1)-OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))/(DATE(Z$8+1,1,1)-DATE(Z$8,1,1)),1),IF(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))=Z$8,(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)+1-DATE(Z$8,1,1))/(DATE(Z$8+1,1,1)-DATE(Z$8,1,1)),1),(1-OFFSET(Active_Portfolio!$AG$12,1,0,ctPort,1))^(Z$8-YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))))","v":4649.3027232202166},{"$f":"SUMPRODUCT((YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))<=AA$8)*(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))>=AA$8)*(OFFSET(Active_Portfolio!$K$12,1,0,ctPort,1)=$H17)*(OFFSET(Active_Portfolio!$Y$12,1,0,ctPort,1)=0)*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),IF(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))=AA$8,(DATE(AA$8+1,1,1)-OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))/(DATE(AA$8+1,1,1)-DATE(AA$8,1,1)),1),IF(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))=AA$8,(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)+1-DATE(AA$8,1,1))/(DATE(AA$8+1,1,1)-DATE(AA$8,1,1)),1),(1-OFFSET(Active_Portfolio!$AG$12,1,0,ctPort,1))^(AA$8-YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))))","v":4649.3027232171953}]
[null,null,"Deliverability Type","FCDS Only",null,null,null,"Geothermal",{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$X$12,1,0,ctPort,1)=1)*(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))<=I$8)*(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))>=I$8)*(OFFSET(Active_Portfolio!$K$12,1,0,ctPort,1)=$H18)*(OFFSET(Active_Portfolio!$Y$12,1,0,ctPort,1)=0)*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),IF(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))=I$8,(DATE(I$8+1,1,1)-OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))/(DATE(I$8+1,1,1)-DATE(I$8,1,1)),1),IF(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))=I$8,(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)+1-DATE(I$8,1,1))/(DATE(I$8+1,1,1)-DATE(I$8,1,1)),1),(1-OFFSET(Active_Portfolio!$AG$12,1,0,ctPort,1))^(I$8-YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))))","v":1381.9647520300002},{"$f":"SUMPRODUCT((YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))<=J$8)*(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))>=J$8)*(OFFSET(Active_Portfolio!$K$12,1,0,ctPort,1)=$H18)*(OFFSET(Active_Portfolio!$Y$12,1,0,ctPort,1)=0)*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),IF(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))=J$8,(DATE(J$8+1,1,1)-OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))/(DATE(J$8+1,1,1)-DATE(J$8,1,1)),1),IF(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))=J$8,(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)+1-DATE(J$8,1,1))/(DATE(J$8+1,1,1)-DATE(J$8,1,1)),1),(1-OFFSET(Active_Portfolio!$AG$12,1,0,ctPort,1))^(J$8-YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))))","v":12189.568315833154},{"$f":"SUMPRODUCT((YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))<=K$8)*(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))>=K$8)*(OFFSET(Active_Portfolio!$K$12,1,0,ctPort,1)=$H18)*(OFFSET(Active_Portfolio!$Y$12,1,0,ctPort,1)=0)*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),IF(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))=K$8,(DATE(K$8+1,1,1)-OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))/(DATE(K$8+1,1,1)-DATE(K$8,1,1)),1),IF(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))=K$8,(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)+1-DATE(K$8,1,1))/(DATE(K$8+1,1,1)-DATE(K$8,1,1)),1),(1-OFFSET(Active_Portfolio!$AG$12,1,0,ctPort,1))^(K$8-YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))))","v":12268.725247340004},{"$f":"SUMPRODUCT((YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))<=L$8)*(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))>=L$8)*(OFFSET(Active_Portfolio!$K$12,1,0,ctPort,1)=$H18)*(OFFSET(Active_Portfolio!$Y$12,1,0,ctPort,1)=0)*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),IF(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))=L$8,(DATE(L$8+1,1,1)-OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))/(DATE(L$8+1,1,1)-DATE(L$8,1,1)),1),IF(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))=L$8,(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)+1-DATE(L$8,1,1))/(DATE(L$8+1,1,1)-DATE(L$8,1,1)),1),(1-OFFSET(Active_Portfolio!$AG$12,1,0,ctPort,1))^(L$8-YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))))","v":12268.725247344308},{"$f":"SUMPRODUCT((YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))<=M$8)*(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))>=M$8)*(OFFSET(Active_Portfolio!$K$12,1,0,ctPort,1)=$H18)*(OFFSET(Active_Portfolio!$Y$12,1,0,ctPort,1)=0)*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),IF(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))=M$8,(DATE(M$8+1,1,1)-OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))/(DATE(M$8+1,1,1)-DATE(M$8,1,1)),1),IF(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))=M$8,(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)+1-DATE(M$8,1,1))/(DATE(M$8+1,1,1)-DATE(M$8,1,1)),1),(1-OFFSET(Active_Portfolio!$AG$12,1,0,ctPort,1))^(M$8-YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))))","v":11463.024263775615},{"$f":"SUMPRODUCT((YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))<=N$8)*(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))>=N$8)*(OFFSET(Active_Portfolio!$K$12,1,0,ctPort,1)=$H18)*(OFFSET(Active_Portfolio!$Y$12,1,0,ctPort,1)=0)*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),IF(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))=N$8,(DATE(N$8+1,1,1)-OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))/(DATE(N$8+1,1,1)-DATE(N$8,1,1)),1),IF(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))=N$8,(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)+1-DATE(N$8,1,1))/(DATE(N$8+1,1,1)-DATE(N$8,1,1)),1),(1-OFFSET(Active_Portfolio!$AG$12,1,0,ctPort,1))^(N$8-YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))))","v":11331.66026109793},{"$f":"SUMPRODUCT((YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))<=O$8)*(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))>=O$8)*(OFFSET(Active_Portfolio!$K$12,1,0,ctPort,1)=$H18)*(OFFSET(Active_Portfolio!$Y$12,1,0,ctPort,1)=0)*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),IF(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))=O$8,(DATE(O$8+1,1,1)-OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))/(DATE(O$8+1,1,1)-DATE(O$8,1,1)),1),IF(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))=O$8,(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)+1-DATE(O$8,1,1))/(DATE(O$8+1,1,1)-DATE(O$8,1,1)),1),(1-OFFSET(Active_Portfolio!$AG$12,1,0,ctPort,1))^(O$8-YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))))","v":11690.44141197974},{"$f":"SUMPRODUCT((YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))<=P$8)*(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))>=P$8)*(OFFSET(Active_Portfolio!$K$12,1,0,ctPort,1)=$H18)*(OFFSET(Active_Portfolio!$Y$12,1,0,ctPort,1)=0)*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),IF(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))=P$8,(DATE(P$8+1,1,1)-OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))/(DATE(P$8+1,1,1)-DATE(P$8,1,1)),1),IF(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))=P$8,(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)+1-DATE(P$8,1,1))/(DATE(P$8+1,1,1)-DATE(P$8,1,1)),1),(1-OFFSET(Active_Portfolio!$AG$12,1,0,ctPort,1))^(P$8-YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))))","v":11049.211603823389},{"$f":"SUMPRODUCT((YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))<=Q$8)*(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))>=Q$8)*(OFFSET(Active_Portfolio!$K$12,1,0,ctPort,1)=$H18)*(OFFSET(Active_Portfolio!$Y$12,1,0,ctPort,1)=0)*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),IF(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))=Q$8,(DATE(Q$8+1,1,1)-OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))/(DATE(Q$8+1,1,1)-DATE(Q$8,1,1)),1),IF(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))=Q$8,(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)+1-DATE(Q$8,1,1))/(DATE(Q$8+1,1,1)-DATE(Q$8,1,1)),1),(1-OFFSET(Active_Portfolio!$AG$12,1,0,ctPort,1))^(Q$8-YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))))","v":10740.751927957717},{"$f":"SUMPRODUCT((YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))<=R$8)*(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))>=R$8)*(OFFSET(Active_Portfolio!$K$12,1,0,ctPort,1)=$H18)*(OFFSET(Active_Portfolio!$Y$12,1,0,ctPort,1)=0)*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),IF(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))=R$8,(DATE(R$8+1,1,1)-OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))/(DATE(R$8+1,1,1)-DATE(R$8,1,1)),1),IF(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))=R$8,(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)+1-DATE(R$8,1,1))/(DATE(R$8+1,1,1)-DATE(R$8,1,1)),1),(1-OFFSET(Active_Portfolio!$AG$12,1,0,ctPort,1))^(R$8-YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))))","v":10578.101579373199},{"$f":"SUMPRODUCT((YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))<=S$8)*(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))>=S$8)*(OFFSET(Active_Portfolio!$K$12,1,0,ctPort,1)=$H18)*(OFFSET(Active_Portfolio!$Y$12,1,0,ctPort,1)=0)*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),IF(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))=S$8,(DATE(S$8+1,1,1)-OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))/(DATE(S$8+1,1,1)-DATE(S$8,1,1)),1),IF(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))=S$8,(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)+1-DATE(S$8,1,1))/(DATE(S$8+1,1,1)-DATE(S$8,1,1)),1),(1-OFFSET(Active_Portfolio!$AG$12,1,0,ctPort,1))^(S$8-YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))))","v":10578.101578283198},{"$f":"SUMPRODUCT((YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))<=T$8)*(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))>=T$8)*(OFFSET(Active_Portfolio!$K$12,1,0,ctPort,1)=$H18)*(OFFSET(Active_Portfolio!$Y$12,1,0,ctPort,1)=0)*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),IF(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))=T$8,(DATE(T$8+1,1,1)-OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))/(DATE(T$8+1,1,1)-DATE(T$8,1,1)),1),IF(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))=T$8,(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)+1-DATE(T$8,1,1))/(DATE(T$8+1,1,1)-DATE(T$8,1,1)),1),(1-OFFSET(Active_Portfolio!$AG$12,1,0,ctPort,1))^(T$8-YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))))","v":10578.101578337504},{"$f":"SUMPRODUCT((YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))<=U$8)*(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))>=U$8)*(OFFSET(Active_Portfolio!$K$12,1,0,ctPort,1)=$H18)*(OFFSET(Active_Portfolio!$Y$12,1,0,ctPort,1)=0)*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),IF(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))=U$8,(DATE(U$8+1,1,1)-OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))/(DATE(U$8+1,1,1)-DATE(U$8,1,1)),1),IF(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))=U$8,(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)+1-DATE(U$8,1,1))/(DATE(U$8+1,1,1)-DATE(U$8,1,1)),1),(1-OFFSET(Active_Portfolio!$AG$12,1,0,ctPort,1))^(U$8-YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))))","v":10578.101578393318},{"$f":"SUMPRODUCT((YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))<=V$8)*(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))>=V$8)*(OFFSET(Active_Portfolio!$K$12,1,0,ctPort,1)=$H18)*(OFFSET(Active_Portfolio!$Y$12,1,0,ctPort,1)=0)*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),IF(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))=V$8,(DATE(V$8+1,1,1)-OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))/(DATE(V$8+1,1,1)-DATE(V$8,1,1)),1),IF(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))=V$8,(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)+1-DATE(V$8,1,1))/(DATE(V$8+1,1,1)-DATE(V$8,1,1)),1),(1-OFFSET(Active_Portfolio!$AG$12,1,0,ctPort,1))^(V$8-YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))))","v":10578.101578393318},{"$f":"SUMPRODUCT((YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))<=W$8)*(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))>=W$8)*(OFFSET(Active_Portfolio!$K$12,1,0,ctPort,1)=$H18)*(OFFSET(Active_Portfolio!$Y$12,1,0,ctPort,1)=0)*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),IF(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))=W$8,(DATE(W$8+1,1,1)-OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))/(DATE(W$8+1,1,1)-DATE(W$8,1,1)),1),IF(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))=W$8,(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)+1-DATE(W$8,1,1))/(DATE(W$8+1,1,1)-DATE(W$8,1,1)),1),(1-OFFSET(Active_Portfolio!$AG$12,1,0,ctPort,1))^(W$8-YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))))","v":10419.003095129756},{"$f":"SUMPRODUCT((YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))<=X$8)*(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))>=X$8)*(OFFSET(Active_Portfolio!$K$12,1,0,ctPort,1)=$H18)*(OFFSET(Active_Portfolio!$Y$12,1,0,ctPort,1)=0)*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),IF(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))=X$8,(DATE(X$8+1,1,1)-OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))/(DATE(X$8+1,1,1)-DATE(X$8,1,1)),1),IF(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))=X$8,(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)+1-DATE(X$8,1,1))/(DATE(X$8+1,1,1)-DATE(X$8,1,1)),1),(1-OFFSET(Active_Portfolio!$AG$12,1,0,ctPort,1))^(X$8-YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))))","v":10316.520738793317},{"$f":"SUMPRODUCT((YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))<=Y$8)*(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))>=Y$8)*(OFFSET(Active_Portfolio!$K$12,1,0,ctPort,1)=$H18)*(OFFSET(Active_Portfolio!$Y$12,1,0,ctPort,1)=0)*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),IF(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))=Y$8,(DATE(Y$8+1,1,1)-OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))/(DATE(Y$8+1,1,1)-DATE(Y$8,1,1)),1),IF(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))=Y$8,(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)+1-DATE(Y$8,1,1))/(DATE(Y$8+1,1,1)-DATE(Y$8,1,1)),1),(1-OFFSET(Active_Portfolio!$AG$12,1,0,ctPort,1))^(Y$8-YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))))","v":10316.520738793317},{"$f":"SUMPRODUCT((YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))<=Z$8)*(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))>=Z$8)*(OFFSET(Active_Portfolio!$K$12,1,0,ctPort,1)=$H18)*(OFFSET(Active_Portfolio!$Y$12,1,0,ctPort,1)=0)*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),IF(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))=Z$8,(DATE(Z$8+1,1,1)-OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))/(DATE(Z$8+1,1,1)-DATE(Z$8,1,1)),1),IF(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))=Z$8,(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)+1-DATE(Z$8,1,1))/(DATE(Z$8+1,1,1)-DATE(Z$8,1,1)),1),(1-OFFSET(Active_Portfolio!$AG$12,1,0,ctPort,1))^(Z$8-YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))))","v":10316.520738793317},{"$f":"SUMPRODUCT((YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))<=AA$8)*(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))>=AA$8)*(OFFSET(Active_Portfolio!$K$12,1,0,ctPort,1)=$H18)*(OFFSET(Active_Portfolio!$Y$12,1,0,ctPort,1)=0)*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),IF(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))=AA$8,(DATE(AA$8+1,1,1)-OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))/(DATE(AA$8+1,1,1)-DATE(AA$8,1,1)),1),IF(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))=AA$8,(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)+1-DATE(AA$8,1,1))/(DATE(AA$8+1,1,1)-DATE(AA$8,1,1)),1),(1-OFFSET(Active_Portfolio!$AG$12,1,0,ctPort,1))^(AA$8-YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))))","v":10316.520738251744}]
[null,null,null,null,null,null,null,"Hydro",{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$X$12,1,0,ctPort,1)=1)*(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))<=I$8)*(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))>=I$8)*(OFFSET(Active_Portfolio!$K$12,1,0,ctPort,1)=$H19)*(OFFSET(Active_Portfolio!$Y$12,1,0,ctPort,1)=0)*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),IF(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))=I$8,(DATE(I$8+1,1,1)-OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))/(DATE(I$8+1,1,1)-DATE(I$8,1,1)),1),IF(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))=I$8,(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)+1-DATE(I$8,1,1))/(DATE(I$8+1,1,1)-DATE(I$8,1,1)),1),(1-OFFSET(Active_Portfolio!$AG$12,1,0,ctPort,1))^(I$8-YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))))","v":830.70522778368866},{"$f":"SUMPRODUCT((YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))<=J$8)*(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))>=J$8)*(OFFSET(Active_Portfolio!$K$12,1,0,ctPort,1)=$H19)*(OFFSET(Active_Portfolio!$Y$12,1,0,ctPort,1)=0)*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),IF(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))=J$8,(DATE(J$8+1,1,1)-OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))/(DATE(J$8+1,1,1)-DATE(J$8,1,1)),1),IF(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))=J$8,(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)+1-DATE(J$8,1,1))/(DATE(J$8+1,1,1)-DATE(J$8,1,1)),1),(1-OFFSET(Active_Portfolio!$AG$12,1,0,ctPort,1))^(J$8-YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))))","v":3689.3590934438776},{"$f":"SUMPRODUCT((YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))<=K$8)*(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))>=K$8)*(OFFSET(Active_Portfolio!$K$12,1,0,ctPort,1)=$H19)*(OFFSET(Active_Portfolio!$Y$12,1,0,ctPort,1)=0)*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),IF(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))=K$8,(DATE(K$8+1,1,1)-OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))/(DATE(K$8+1,1,1)-DATE(K$8,1,1)),1),IF(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))=K$8,(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)+1-DATE(K$8,1,1))/(DATE(K$8+1,1,1)-DATE(K$8,1,1)),1),(1-OFFSET(Active_Portfolio!$AG$12,1,0,ctPort,1))^(K$8-YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))))","v":3808.2570281068697},{"$f":"SUMPRODUCT((YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))<=L$8)*(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))>=L$8)*(OFFSET(Active_Portfolio!$K$12,1,0,ctPort,1)=$H19)*(OFFSET(Active_Portfolio!$Y$12,1,0,ctPort,1)=0)*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),IF(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))=L$8,(DATE(L$8+1,1,1)-OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))/(DATE(L$8+1,1,1)-DATE(L$8,1,1)),1),IF(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))=L$8,(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)+1-DATE(L$8,1,1))/(DATE(L$8+1,1,1)-DATE(L$8,1,1)),1),(1-OFFSET(Active_Portfolio!$AG$12,1,0,ctPort,1))^(L$8-YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))))","v":3898.0453726137762},{"$f":"SUMPRODUCT((YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))<=M$8)*(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))>=M$8)*(OFFSET(Active_Portfolio!$K$12,1,0,ctPort,1)=$H19)*(OFFSET(Active_Portfolio!$Y$12,1,0,ctPort,1)=0)*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),IF(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))=M$8,(DATE(M$8+1,1,1)-OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))/(DATE(M$8+1,1,1)-DATE(M$8,1,1)),1),IF(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))=M$8,(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)+1-DATE(M$8,1,1))/(DATE(M$8+1,1,1)-DATE(M$8,1,1)),1),(1-OFFSET(Active_Portfolio!$AG$12,1,0,ctPort,1))^(M$8-YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))))","v":3984.5504774118554},{"$f":"SUMPRODUCT((YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))<=N$8)*(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))>=N$8)*(OFFSET(Active_Portfolio!$K$12,1,0,ctPort,1)=$H19)*(OFFSET(Active_Portfolio!$Y$12,1,0,ctPort,1)=0)*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),IF(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))=N$8,(DATE(N$8+1,1,1)-OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))/(DATE(N$8+1,1,1)-DATE(N$8,1,1)),1),IF(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))=N$8,(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)+1-DATE(N$8,1,1))/(DATE(N$8+1,1,1)-DATE(N$8,1,1)),1),(1-OFFSET(Active_Portfolio!$AG$12,1,0,ctPort,1))^(N$8-YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))))","v":3999.686120559656},{"$f":"SUMPRODUCT((YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))<=O$8)*(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))>=O$8)*(OFFSET(Active_Portfolio!$K$12,1,0,ctPort,1)=$H19)*(OFFSET(Active_Portfolio!$Y$12,1,0,ctPort,1)=0)*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),IF(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))=O$8,(DATE(O$8+1,1,1)-OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))/(DATE(O$8+1,1,1)-DATE(O$8,1,1)),1),IF(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))=O$8,(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)+1-DATE(O$8,1,1))/(DATE(O$8+1,1,1)-DATE(O$8,1,1)),1),(1-OFFSET(Active_Portfolio!$AG$12,1,0,ctPort,1))^(O$8-YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))))","v":3999.6861205968999},{"$f":"SUMPRODUCT((YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))<=P$8)*(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))>=P$8)*(OFFSET(Active_Portfolio!$K$12,1,0,ctPort,1)=$H19)*(OFFSET(Active_Portfolio!$Y$12,1,0,ctPort,1)=0)*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),IF(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))=P$8,(DATE(P$8+1,1,1)-OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))/(DATE(P$8+1,1,1)-DATE(P$8,1,1)),1),IF(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))=P$8,(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)+1-DATE(P$8,1,1))/(DATE(P$8+1,1,1)-DATE(P$8,1,1)),1),(1-OFFSET(Active_Portfolio!$AG$12,1,0,ctPort,1))^(P$8-YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))))","v":3999.6861205931564},{"$f":"SUMPRODUCT((YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))<=Q$8)*(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))>=Q$8)*(OFFSET(Active_Portfolio!$K$12,1,0,ctPort,1)=$H19)*(OFFSET(Active_Portfolio!$Y$12,1,0,ctPort,1)=0)*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),IF(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))=Q$8,(DATE(Q$8+1,1,1)-OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))/(DATE(Q$8+1,1,1)-DATE(Q$8,1,1)),1),IF(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))=Q$8,(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)+1-DATE(Q$8,1,1))/(DATE(Q$8+1,1,1)-DATE(Q$8,1,1)),1),(1-OFFSET(Active_Portfolio!$AG$12,1,0,ctPort,1))^(Q$8-YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))))","v":3999.6861206078652},{"$f":"SUMPRODUCT((YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))<=R$8)*(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))>=R$8)*(OFFSET(Active_Portfolio!$K$12,1,0,ctPort,1)=$H19)*(OFFSET(Active_Portfolio!$Y$12,1,0,ctPort,1)=0)*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),IF(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))=R$8,(DATE(R$8+1,1,1)-OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))/(DATE(R$8+1,1,1)-DATE(R$8,1,1)),1),IF(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))=R$8,(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)+1-DATE(R$8,1,1))/(DATE(R$8+1,1,1)-DATE(R$8,1,1)),1),(1-OFFSET(Active_Portfolio!$AG$12,1,0,ctPort,1))^(R$8-YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))))","v":3999.6861206428016},{"$f":"SUMPRODUCT((YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))<=S$8)*(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))>=S$8)*(OFFSET(Active_Portfolio!$K$12,1,0,ctPort,1)=$H19)*(OFFSET(Active_Portfolio!$Y$12,1,0,ctPort,1)=0)*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),IF(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))=S$8,(DATE(S$8+1,1,1)-OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))/(DATE(S$8+1,1,1)-DATE(S$8,1,1)),1),IF(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))=S$8,(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)+1-DATE(S$8,1,1))/(DATE(S$8+1,1,1)-DATE(S$8,1,1)),1),(1-OFFSET(Active_Portfolio!$AG$12,1,0,ctPort,1))^(S$8-YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))))","v":3999.68612070166},{"$f":"SUMPRODUCT((YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))<=T$8)*(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))>=T$8)*(OFFSET(Active_Portfolio!$K$12,1,0,ctPort,1)=$H19)*(OFFSET(Active_Portfolio!$Y$12,1,0,ctPort,1)=0)*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),IF(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))=T$8,(DATE(T$8+1,1,1)-OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))/(DATE(T$8+1,1,1)-DATE(T$8,1,1)),1),IF(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))=T$8,(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)+1-DATE(T$8,1,1))/(DATE(T$8+1,1,1)-DATE(T$8,1,1)),1),(1-OFFSET(Active_Portfolio!$AG$12,1,0,ctPort,1))^(T$8-YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))))","v":3999.6861207035613},{"$f":"SUMPRODUCT((YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))<=U$8)*(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))>=U$8)*(OFFSET(Active_Portfolio!$K$12,1,0,ctPort,1)=$H19)*(OFFSET(Active_Portfolio!$Y$12,1,0,ctPort,1)=0)*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),IF(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))=U$8,(DATE(U$8+1,1,1)-OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))/(DATE(U$8+1,1,1)-DATE(U$8,1,1)),1),IF(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))=U$8,(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)+1-DATE(U$8,1,1))/(DATE(U$8+1,1,1)-DATE(U$8,1,1)),1),(1-OFFSET(Active_Portfolio!$AG$12,1,0,ctPort,1))^(U$8-YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))))","v":3999.68612059931},{"$f":"SUMPRODUCT((YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))<=V$8)*(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))>=V$8)*(OFFSET(Active_Portfolio!$K$12,1,0,ctPort,1)=$H19)*(OFFSET(Active_Portfolio!$Y$12,1,0,ctPort,1)=0)*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),IF(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))=V$8,(DATE(V$8+1,1,1)-OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))/(DATE(V$8+1,1,1)-DATE(V$8,1,1)),1),IF(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))=V$8,(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)+1-DATE(V$8,1,1))/(DATE(V$8+1,1,1)-DATE(V$8,1,1)),1),(1-OFFSET(Active_Portfolio!$AG$12,1,0,ctPort,1))^(V$8-YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))))","v":3999.6861204939628},{"$f":"SUMPRODUCT((YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))<=W$8)*(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))>=W$8)*(OFFSET(Active_Portfolio!$K$12,1,0,ctPort,1)=$H19)*(OFFSET(Active_Portfolio!$Y$12,1,0,ctPort,1)=0)*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),IF(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))=W$8,(DATE(W$8+1,1,1)-OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))/(DATE(W$8+1,1,1)-DATE(W$8,1,1)),1),IF(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))=W$8,(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)+1-DATE(W$8,1,1))/(DATE(W$8+1,1,1)-DATE(W$8,1,1)),1),(1-OFFSET(Active_Portfolio!$AG$12,1,0,ctPort,1))^(W$8-YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))))","v":3999.6861204929755},{"$f":"SUMPRODUCT((YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))<=X$8)*(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))>=X$8)*(OFFSET(Active_Portfolio!$K$12,1,0,ctPort,1)=$H19)*(OFFSET(Active_Portfolio!$Y$12,1,0,ctPort,1)=0)*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),IF(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))=X$8,(DATE(X$8+1,1,1)-OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))/(DATE(X$8+1,1,1)-DATE(X$8,1,1)),1),IF(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))=X$8,(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)+1-DATE(X$8,1,1))/(DATE(X$8+1,1,1)-DATE(X$8,1,1)),1),(1-OFFSET(Active_Portfolio!$AG$12,1,0,ctPort,1))^(X$8-YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))))","v":3999.686120492679},{"$f":"SUMPRODUCT((YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))<=Y$8)*(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))>=Y$8)*(OFFSET(Active_Portfolio!$K$12,1,0,ctPort,1)=$H19)*(OFFSET(Active_Portfolio!$Y$12,1,0,ctPort,1)=0)*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),IF(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))=Y$8,(DATE(Y$8+1,1,1)-OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))/(DATE(Y$8+1,1,1)-DATE(Y$8,1,1)),1),IF(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))=Y$8,(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)+1-DATE(Y$8,1,1))/(DATE(Y$8+1,1,1)-DATE(Y$8,1,1)),1),(1-OFFSET(Active_Portfolio!$AG$12,1,0,ctPort,1))^(Y$8-YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))))","v":3999.686120495835},{"$f":"SUMPRODUCT((YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))<=Z$8)*(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))>=Z$8)*(OFFSET(Active_Portfolio!$K$12,1,0,ctPort,1)=$H19)*(OFFSET(Active_Portfolio!$Y$12,1,0,ctPort,1)=0)*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),IF(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))=Z$8,(DATE(Z$8+1,1,1)-OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))/(DATE(Z$8+1,1,1)-DATE(Z$8,1,1)),1),IF(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))=Z$8,(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)+1-DATE(Z$8,1,1))/(DATE(Z$8+1,1,1)-DATE(Z$8,1,1)),1),(1-OFFSET(Active_Portfolio!$AG$12,1,0,ctPort,1))^(Z$8-YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))))","v":3999.6861205249825},{"$f":"SUMPRODUCT((YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))<=AA$8)*(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))>=AA$8)*(OFFSET(Active_Portfolio!$K$12,1,0,ctPort,1)=$H19)*(OFFSET(Active_Portfolio!$Y$12,1,0,ctPort,1)=0)*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),IF(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))=AA$8,(DATE(AA$8+1,1,1)-OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))/(DATE(AA$8+1,1,1)-DATE(AA$8,1,1)),1),IF(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))=AA$8,(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)+1-DATE(AA$8,1,1))/(DATE(AA$8+1,1,1)-DATE(AA$8,1,1)),1),(1-OFFSET(Active_Portfolio!$AG$12,1,0,ctPort,1))^(AA$8-YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))))","v":3999.6861205287669}]
[null,null,"Geography","In-State",null,null,null,"Solar PV",{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$X$12,1,0,ctPort,1)=1)*(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))<=I$8)*(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))>=I$8)*(OFFSET(Active_Portfolio!$K$12,1,0,ctPort,1)=$H20)*(OFFSET(Active_Portfolio!$Y$12,1,0,ctPort,1)=0)*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),IF(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))=I$8,(DATE(I$8+1,1,1)-OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))/(DATE(I$8+1,1,1)-DATE(I$8,1,1)),1),IF(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))=I$8,(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)+1-DATE(I$8,1,1))/(DATE(I$8+1,1,1)-DATE(I$8,1,1)),1),(1-OFFSET(Active_Portfolio!$AG$12,1,0,ctPort,1))^(I$8-YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))))","v":33.099236359199864},{"$f":"SUMPRODUCT((YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))<=J$8)*(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))>=J$8)*(OFFSET(Active_Portfolio!$K$12,1,0,ctPort,1)=$H20)*(OFFSET(Active_Portfolio!$Y$12,1,0,ctPort,1)=0)*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),IF(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))=J$8,(DATE(J$8+1,1,1)-OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))/(DATE(J$8+1,1,1)-DATE(J$8,1,1)),1),IF(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))=J$8,(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)+1-DATE(J$8,1,1))/(DATE(J$8+1,1,1)-DATE(J$8,1,1)),1),(1-OFFSET(Active_Portfolio!$AG$12,1,0,ctPort,1))^(J$8-YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))))","v":1893.0334222220547},{"$f":"SUMPRODUCT((YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))<=K$8)*(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))>=K$8)*(OFFSET(Active_Portfolio!$K$12,1,0,ctPort,1)=$H20)*(OFFSET(Active_Portfolio!$Y$12,1,0,ctPort,1)=0)*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),IF(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))=K$8,(DATE(K$8+1,1,1)-OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))/(DATE(K$8+1,1,1)-DATE(K$8,1,1)),1),IF(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))=K$8,(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)+1-DATE(K$8,1,1))/(DATE(K$8+1,1,1)-DATE(K$8,1,1)),1),(1-OFFSET(Active_Portfolio!$AG$12,1,0,ctPort,1))^(K$8-YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))))","v":5501.5763368307371},{"$f":"SUMPRODUCT((YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))<=L$8)*(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))>=L$8)*(OFFSET(Active_Portfolio!$K$12,1,0,ctPort,1)=$H20)*(OFFSET(Active_Portfolio!$Y$12,1,0,ctPort,1)=0)*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),IF(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))=L$8,(DATE(L$8+1,1,1)-OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))/(DATE(L$8+1,1,1)-DATE(L$8,1,1)),1),IF(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))=L$8,(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)+1-DATE(L$8,1,1))/(DATE(L$8+1,1,1)-DATE(L$8,1,1)),1),(1-OFFSET(Active_Portfolio!$AG$12,1,0,ctPort,1))^(L$8-YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))))","v":11532.585375890949},{"$f":"SUMPRODUCT((YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))<=M$8)*(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))>=M$8)*(OFFSET(Active_Portfolio!$K$12,1,0,ctPort,1)=$H20)*(OFFSET(Active_Portfolio!$Y$12,1,0,ctPort,1)=0)*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),IF(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))=M$8,(DATE(M$8+1,1,1)-OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))/(DATE(M$8+1,1,1)-DATE(M$8,1,1)),1),IF(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))=M$8,(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)+1-DATE(M$8,1,1))/(DATE(M$8+1,1,1)-DATE(M$8,1,1)),1),(1-OFFSET(Active_Portfolio!$AG$12,1,0,ctPort,1))^(M$8-YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))))","v":15169.153435738595},{"$f":"SUMPRODUCT((YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))<=N$8)*(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))>=N$8)*(OFFSET(Active_Portfolio!$K$12,1,0,ctPort,1)=$H20)*(OFFSET(Active_Portfolio!$Y$12,1,0,ctPort,1)=0)*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),IF(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))=N$8,(DATE(N$8+1,1,1)-OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))/(DATE(N$8+1,1,1)-DATE(N$8,1,1)),1),IF(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))=N$8,(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)+1-DATE(N$8,1,1))/(DATE(N$8+1,1,1)-DATE(N$8,1,1)),1),(1-OFFSET(Active_Portfolio!$AG$12,1,0,ctPort,1))^(N$8-YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))))","v":19075.357194223208},{"$f":"SUMPRODUCT((YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))<=O$8)*(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))>=O$8)*(OFFSET(Active_Portfolio!$K$12,1,0,ctPort,1)=$H20)*(OFFSET(Active_Portfolio!$Y$12,1,0,ctPort,1)=0)*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),IF(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))=O$8,(DATE(O$8+1,1,1)-OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))/(DATE(O$8+1,1,1)-DATE(O$8,1,1)),1),IF(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))=O$8,(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)+1-DATE(O$8,1,1))/(DATE(O$8+1,1,1)-DATE(O$8,1,1)),1),(1-OFFSET(Active_Portfolio!$AG$12,1,0,ctPort,1))^(O$8-YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))))","v":25518.165976453929},{"$f":"SUMPRODUCT((YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))<=P$8)*(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))>=P$8)*(OFFSET(Active_Portfolio!$K$12,1,0,ctPort,1)=$H20)*(OFFSET(Active_Portfolio!$Y$12,1,0,ctPort,1)=0)*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),IF(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))=P$8,(DATE(P$8+1,1,1)-OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))/(DATE(P$8+1,1,1)-DATE(P$8,1,1)),1),IF(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))=P$8,(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)+1-DATE(P$8,1,1))/(DATE(P$8+1,1,1)-DATE(P$8,1,1)),1),(1-OFFSET(Active_Portfolio!$AG$12,1,0,ctPort,1))^(P$8-YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))))","v":28948.107636704026},{"$f":"SUMPRODUCT((YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))<=Q$8)*(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))>=Q$8)*(OFFSET(Active_Portfolio!$K$12,1,0,ctPort,1)=$H20)*(OFFSET(Active_Portfolio!$Y$12,1,0,ctPort,1)=0)*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),IF(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))=Q$8,(DATE(Q$8+1,1,1)-OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))/(DATE(Q$8+1,1,1)-DATE(Q$8,1,1)),1),IF(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))=Q$8,(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)+1-DATE(Q$8,1,1))/(DATE(Q$8+1,1,1)-DATE(Q$8,1,1)),1),(1-OFFSET(Active_Portfolio!$AG$12,1,0,ctPort,1))^(Q$8-YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))))","v":33188.59833635611},{"$f":"SUMPRODUCT((YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))<=R$8)*(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))>=R$8)*(OFFSET(Active_Portfolio!$K$12,1,0,ctPort,1)=$H20)*(OFFSET(Active_Portfolio!$Y$12,1,0,ctPort,1)=0)*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),IF(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))=R$8,(DATE(R$8+1,1,1)-OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))/(DATE(R$8+1,1,1)-DATE(R$8,1,1)),1),IF(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))=R$8,(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)+1-DATE(R$8,1,1))/(DATE(R$8+1,1,1)-DATE(R$8,1,1)),1),(1-OFFSET(Active_Portfolio!$AG$12,1,0,ctPort,1))^(R$8-YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))))","v":37891.067184856125},{"$f":"SUMPRODUCT((YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))<=S$8)*(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))>=S$8)*(OFFSET(Active_Portfolio!$K$12,1,0,ctPort,1)=$H20)*(OFFSET(Active_Portfolio!$Y$12,1,0,ctPort,1)=0)*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),IF(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))=S$8,(DATE(S$8+1,1,1)-OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))/(DATE(S$8+1,1,1)-DATE(S$8,1,1)),1),IF(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))=S$8,(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)+1-DATE(S$8,1,1))/(DATE(S$8+1,1,1)-DATE(S$8,1,1)),1),(1-OFFSET(Active_Portfolio!$AG$12,1,0,ctPort,1))^(S$8-YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))))","v":41611.943948944136},{"$f":"SUMPRODUCT((YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))<=T$8)*(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))>=T$8)*(OFFSET(Active_Portfolio!$K$12,1,0,ctPort,1)=$H20)*(OFFSET(Active_Portfolio!$Y$12,1,0,ctPort,1)=0)*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),IF(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))=T$8,(DATE(T$8+1,1,1)-OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))/(DATE(T$8+1,1,1)-DATE(T$8,1,1)),1),IF(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))=T$8,(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)+1-DATE(T$8,1,1))/(DATE(T$8+1,1,1)-DATE(T$8,1,1)),1),(1-OFFSET(Active_Portfolio!$AG$12,1,0,ctPort,1))^(T$8-YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))))","v":41320.668203138695},{"$f":"SUMPRODUCT((YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))<=U$8)*(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))>=U$8)*(OFFSET(Active_Portfolio!$K$12,1,0,ctPort,1)=$H20)*(OFFSET(Active_Portfolio!$Y$12,1,0,ctPort,1)=0)*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),IF(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))=U$8,(DATE(U$8+1,1,1)-OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))/(DATE(U$8+1,1,1)-DATE(U$8,1,1)),1),IF(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))=U$8,(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)+1-DATE(U$8,1,1))/(DATE(U$8+1,1,1)-DATE(U$8,1,1)),1),(1-OFFSET(Active_Portfolio!$AG$12,1,0,ctPort,1))^(U$8-YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))))","v":41031.423525716709},{"$f":"SUMPRODUCT((YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))<=V$8)*(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))>=V$8)*(OFFSET(Active_Portfolio!$K$12,1,0,ctPort,1)=$H20)*(OFFSET(Active_Portfolio!$Y$12,1,0,ctPort,1)=0)*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),IF(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))=V$8,(DATE(V$8+1,1,1)-OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))/(DATE(V$8+1,1,1)-DATE(V$8,1,1)),1),IF(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))=V$8,(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)+1-DATE(V$8,1,1))/(DATE(V$8+1,1,1)-DATE(V$8,1,1)),1),(1-OFFSET(Active_Portfolio!$AG$12,1,0,ctPort,1))^(V$8-YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))))","v":40827.080110162467},{"$f":"SUMPRODUCT((YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))<=W$8)*(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))>=W$8)*(OFFSET(Active_Portfolio!$K$12,1,0,ctPort,1)=$H20)*(OFFSET(Active_Portfolio!$Y$12,1,0,ctPort,1)=0)*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),IF(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))=W$8,(DATE(W$8+1,1,1)-OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))/(DATE(W$8+1,1,1)-DATE(W$8,1,1)),1),IF(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))=W$8,(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)+1-DATE(W$8,1,1))/(DATE(W$8+1,1,1)-DATE(W$8,1,1)),1),(1-OFFSET(Active_Portfolio!$AG$12,1,0,ctPort,1))^(W$8-YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))))","v":40754.282461251249},{"$f":"SUMPRODUCT((YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))<=X$8)*(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))>=X$8)*(OFFSET(Active_Portfolio!$K$12,1,0,ctPort,1)=$H20)*(OFFSET(Active_Portfolio!$Y$12,1,0,ctPort,1)=0)*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),IF(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))=X$8,(DATE(X$8+1,1,1)-OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))/(DATE(X$8+1,1,1)-DATE(X$8,1,1)),1),IF(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))=X$8,(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)+1-DATE(X$8,1,1))/(DATE(X$8+1,1,1)-DATE(X$8,1,1)),1),(1-OFFSET(Active_Portfolio!$AG$12,1,0,ctPort,1))^(X$8-YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))))","v":44912.5574250231},{"$f":"SUMPRODUCT((YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))<=Y$8)*(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))>=Y$8)*(OFFSET(Active_Portfolio!$K$12,1,0,ctPort,1)=$H20)*(OFFSET(Active_Portfolio!$Y$12,1,0,ctPort,1)=0)*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),IF(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))=Y$8,(DATE(Y$8+1,1,1)-OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))/(DATE(Y$8+1,1,1)-DATE(Y$8,1,1)),1),IF(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))=Y$8,(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)+1-DATE(Y$8,1,1))/(DATE(Y$8+1,1,1)-DATE(Y$8,1,1)),1),(1-OFFSET(Active_Portfolio!$AG$12,1,0,ctPort,1))^(Y$8-YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))))","v":45946.259074455826},{"$f":"SUMPRODUCT((YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))<=Z$8)*(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))>=Z$8)*(OFFSET(Active_Portfolio!$K$12,1,0,ctPort,1)=$H20)*(OFFSET(Active_Portfolio!$Y$12,1,0,ctPort,1)=0)*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),IF(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))=Z$8,(DATE(Z$8+1,1,1)-OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))/(DATE(Z$8+1,1,1)-DATE(Z$8,1,1)),1),IF(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))=Z$8,(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)+1-DATE(Z$8,1,1))/(DATE(Z$8+1,1,1)-DATE(Z$8,1,1)),1),(1-OFFSET(Active_Portfolio!$AG$12,1,0,ctPort,1))^(Z$8-YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))))","v":49323.91999815288},{"$f":"SUMPRODUCT((YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))<=AA$8)*(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))>=AA$8)*(OFFSET(Active_Portfolio!$K$12,1,0,ctPort,1)=$H20)*(OFFSET(Active_Portfolio!$Y$12,1,0,ctPort,1)=0)*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),IF(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))=AA$8,(DATE(AA$8+1,1,1)-OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))/(DATE(AA$8+1,1,1)-DATE(AA$8,1,1)),1),IF(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))=AA$8,(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)+1-DATE(AA$8,1,1))/(DATE(AA$8+1,1,1)-DATE(AA$8,1,1)),1),(1-OFFSET(Active_Portfolio!$AG$12,1,0,ctPort,1))^(AA$8-YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))))","v":52836.064657727162}]
[null,null,null,null,null,null,null,"Solar Thermal",{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$X$12,1,0,ctPort,1)=1)*(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))<=I$8)*(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))>=I$8)*(OFFSET(Active_Portfolio!$K$12,1,0,ctPort,1)=$H21)*(OFFSET(Active_Portfolio!$Y$12,1,0,ctPort,1)=0)*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),IF(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))=I$8,(DATE(I$8+1,1,1)-OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))/(DATE(I$8+1,1,1)-DATE(I$8,1,1)),1),IF(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))=I$8,(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)+1-DATE(I$8,1,1))/(DATE(I$8+1,1,1)-DATE(I$8,1,1)),1),(1-OFFSET(Active_Portfolio!$AG$12,1,0,ctPort,1))^(I$8-YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))))","v":0},{"$f":"SUMPRODUCT((YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))<=J$8)*(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))>=J$8)*(OFFSET(Active_Portfolio!$K$12,1,0,ctPort,1)=$H21)*(OFFSET(Active_Portfolio!$Y$12,1,0,ctPort,1)=0)*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),IF(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))=J$8,(DATE(J$8+1,1,1)-OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))/(DATE(J$8+1,1,1)-DATE(J$8,1,1)),1),IF(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))=J$8,(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)+1-DATE(J$8,1,1))/(DATE(J$8+1,1,1)-DATE(J$8,1,1)),1),(1-OFFSET(Active_Portfolio!$AG$12,1,0,ctPort,1))^(J$8-YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))))","v":638.40499999999997},{"$f":"SUMPRODUCT((YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))<=K$8)*(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))>=K$8)*(OFFSET(Active_Portfolio!$K$12,1,0,ctPort,1)=$H21)*(OFFSET(Active_Portfolio!$Y$12,1,0,ctPort,1)=0)*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),IF(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))=K$8,(DATE(K$8+1,1,1)-OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))/(DATE(K$8+1,1,1)-DATE(K$8,1,1)),1),IF(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))=K$8,(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)+1-DATE(K$8,1,1))/(DATE(K$8+1,1,1)-DATE(K$8,1,1)),1),(1-OFFSET(Active_Portfolio!$AG$12,1,0,ctPort,1))^(K$8-YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))))","v":2025.0712191780822},{"$f":"SUMPRODUCT((YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))<=L$8)*(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))>=L$8)*(OFFSET(Active_Portfolio!$K$12,1,0,ctPort,1)=$H21)*(OFFSET(Active_Portfolio!$Y$12,1,0,ctPort,1)=0)*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),IF(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))=L$8,(DATE(L$8+1,1,1)-OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))/(DATE(L$8+1,1,1)-DATE(L$8,1,1)),1),IF(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))=L$8,(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)+1-DATE(L$8,1,1))/(DATE(L$8+1,1,1)-DATE(L$8,1,1)),1),(1-OFFSET(Active_Portfolio!$AG$12,1,0,ctPort,1))^(L$8-YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))))","v":2735.5950000000003},{"$f":"SUMPRODUCT((YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))<=M$8)*(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))>=M$8)*(OFFSET(Active_Portfolio!$K$12,1,0,ctPort,1)=$H21)*(OFFSET(Active_Portfolio!$Y$12,1,0,ctPort,1)=0)*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),IF(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))=M$8,(DATE(M$8+1,1,1)-OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))/(DATE(M$8+1,1,1)-DATE(M$8,1,1)),1),IF(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))=M$8,(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)+1-DATE(M$8,1,1))/(DATE(M$8+1,1,1)-DATE(M$8,1,1)),1),(1-OFFSET(Active_Portfolio!$AG$12,1,0,ctPort,1))^(M$8-YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))))","v":2735.5950000185603},{"$f":"SUMPRODUCT((YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))<=N$8)*(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))>=N$8)*(OFFSET(Active_Portfolio!$K$12,1,0,ctPort,1)=$H21)*(OFFSET(Active_Portfolio!$Y$12,1,0,ctPort,1)=0)*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),IF(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))=N$8,(DATE(N$8+1,1,1)-OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))/(DATE(N$8+1,1,1)-DATE(N$8,1,1)),1),IF(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))=N$8,(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)+1-DATE(N$8,1,1))/(DATE(N$8+1,1,1)-DATE(N$8,1,1)),1),(1-OFFSET(Active_Portfolio!$AG$12,1,0,ctPort,1))^(N$8-YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))))","v":2733.2965890596556},{"$f":"SUMPRODUCT((YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))<=O$8)*(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))>=O$8)*(OFFSET(Active_Portfolio!$K$12,1,0,ctPort,1)=$H21)*(OFFSET(Active_Portfolio!$Y$12,1,0,ctPort,1)=0)*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),IF(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))=O$8,(DATE(O$8+1,1,1)-OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))/(DATE(O$8+1,1,1)-DATE(O$8,1,1)),1),IF(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))=O$8,(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)+1-DATE(O$8,1,1))/(DATE(O$8+1,1,1)-DATE(O$8,1,1)),1),(1-OFFSET(Active_Portfolio!$AG$12,1,0,ctPort,1))^(O$8-YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))))","v":2745.6916301555461},{"$f":"SUMPRODUCT((YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))<=P$8)*(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))>=P$8)*(OFFSET(Active_Portfolio!$K$12,1,0,ctPort,1)=$H21)*(OFFSET(Active_Portfolio!$Y$12,1,0,ctPort,1)=0)*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),IF(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))=P$8,(DATE(P$8+1,1,1)-OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))/(DATE(P$8+1,1,1)-DATE(P$8,1,1)),1),IF(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))=P$8,(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)+1-DATE(P$8,1,1))/(DATE(P$8+1,1,1)-DATE(P$8,1,1)),1),(1-OFFSET(Active_Portfolio!$AG$12,1,0,ctPort,1))^(P$8-YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))))","v":2751.4950000011772},{"$f":"SUMPRODUCT((YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))<=Q$8)*(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))>=Q$8)*(OFFSET(Active_Portfolio!$K$12,1,0,ctPort,1)=$H21)*(OFFSET(Active_Portfolio!$Y$12,1,0,ctPort,1)=0)*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),IF(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))=Q$8,(DATE(Q$8+1,1,1)-OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))/(DATE(Q$8+1,1,1)-DATE(Q$8,1,1)),1),IF(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))=Q$8,(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)+1-DATE(Q$8,1,1))/(DATE(Q$8+1,1,1)-DATE(Q$8,1,1)),1),(1-OFFSET(Active_Portfolio!$AG$12,1,0,ctPort,1))^(Q$8-YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))))","v":2751.4950000946747},{"$f":"SUMPRODUCT((YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))<=R$8)*(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))>=R$8)*(OFFSET(Active_Portfolio!$K$12,1,0,ctPort,1)=$H21)*(OFFSET(Active_Portfolio!$Y$12,1,0,ctPort,1)=0)*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),IF(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))=R$8,(DATE(R$8+1,1,1)-OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))/(DATE(R$8+1,1,1)-DATE(R$8,1,1)),1),IF(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))=R$8,(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)+1-DATE(R$8,1,1))/(DATE(R$8+1,1,1)-DATE(R$8,1,1)),1),(1-OFFSET(Active_Portfolio!$AG$12,1,0,ctPort,1))^(R$8-YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))))","v":2751.4950000122731},{"$f":"SUMPRODUCT((YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))<=S$8)*(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))>=S$8)*(OFFSET(Active_Portfolio!$K$12,1,0,ctPort,1)=$H21)*(OFFSET(Active_Portfolio!$Y$12,1,0,ctPort,1)=0)*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),IF(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))=S$8,(DATE(S$8+1,1,1)-OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))/(DATE(S$8+1,1,1)-DATE(S$8,1,1)),1),IF(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))=S$8,(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)+1-DATE(S$8,1,1))/(DATE(S$8+1,1,1)-DATE(S$8,1,1)),1),(1-OFFSET(Active_Portfolio!$AG$12,1,0,ctPort,1))^(S$8-YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))))","v":2751.4949999503597},{"$f":"SUMPRODUCT((YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))<=T$8)*(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))>=T$8)*(OFFSET(Active_Portfolio!$K$12,1,0,ctPort,1)=$H21)*(OFFSET(Active_Portfolio!$Y$12,1,0,ctPort,1)=0)*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),IF(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))=T$8,(DATE(T$8+1,1,1)-OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))/(DATE(T$8+1,1,1)-DATE(T$8,1,1)),1),IF(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))=T$8,(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)+1-DATE(T$8,1,1))/(DATE(T$8+1,1,1)-DATE(T$8,1,1)),1),(1-OFFSET(Active_Portfolio!$AG$12,1,0,ctPort,1))^(T$8-YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))))","v":2751.4949999503597},{"$f":"SUMPRODUCT((YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))<=U$8)*(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))>=U$8)*(OFFSET(Active_Portfolio!$K$12,1,0,ctPort,1)=$H21)*(OFFSET(Active_Portfolio!$Y$12,1,0,ctPort,1)=0)*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),IF(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))=U$8,(DATE(U$8+1,1,1)-OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))/(DATE(U$8+1,1,1)-DATE(U$8,1,1)),1),IF(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))=U$8,(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)+1-DATE(U$8,1,1))/(DATE(U$8+1,1,1)-DATE(U$8,1,1)),1),(1-OFFSET(Active_Portfolio!$AG$12,1,0,ctPort,1))^(U$8-YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))))","v":2751.4949999503597},{"$f":"SUMPRODUCT((YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))<=V$8)*(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))>=V$8)*(OFFSET(Active_Portfolio!$K$12,1,0,ctPort,1)=$H21)*(OFFSET(Active_Portfolio!$Y$12,1,0,ctPort,1)=0)*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),IF(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))=V$8,(DATE(V$8+1,1,1)-OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))/(DATE(V$8+1,1,1)-DATE(V$8,1,1)),1),IF(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))=V$8,(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)+1-DATE(V$8,1,1))/(DATE(V$8+1,1,1)-DATE(V$8,1,1)),1),(1-OFFSET(Active_Portfolio!$AG$12,1,0,ctPort,1))^(V$8-YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))))","v":2751.4949999503597},{"$f":"SUMPRODUCT((YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))<=W$8)*(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))>=W$8)*(OFFSET(Active_Portfolio!$K$12,1,0,ctPort,1)=$H21)*(OFFSET(Active_Portfolio!$Y$12,1,0,ctPort,1)=0)*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),IF(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))=W$8,(DATE(W$8+1,1,1)-OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))/(DATE(W$8+1,1,1)-DATE(W$8,1,1)),1),IF(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))=W$8,(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)+1-DATE(W$8,1,1))/(DATE(W$8+1,1,1)-DATE(W$8,1,1)),1),(1-OFFSET(Active_Portfolio!$AG$12,1,0,ctPort,1))^(W$8-YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))))","v":2751.4949999503597},{"$f":"SUMPRODUCT((YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))<=X$8)*(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))>=X$8)*(OFFSET(Active_Portfolio!$K$12,1,0,ctPort,1)=$H21)*(OFFSET(Active_Portfolio!$Y$12,1,0,ctPort,1)=0)*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),IF(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))=X$8,(DATE(X$8+1,1,1)-OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))/(DATE(X$8+1,1,1)-DATE(X$8,1,1)),1),IF(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))=X$8,(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)+1-DATE(X$8,1,1))/(DATE(X$8+1,1,1)-DATE(X$8,1,1)),1),(1-OFFSET(Active_Portfolio!$AG$12,1,0,ctPort,1))^(X$8-YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))))","v":2751.4949997961021},{"$f":"SUMPRODUCT((YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))<=Y$8)*(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))>=Y$8)*(OFFSET(Active_Portfolio!$K$12,1,0,ctPort,1)=$H21)*(OFFSET(Active_Portfolio!$Y$12,1,0,ctPort,1)=0)*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),IF(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))=Y$8,(DATE(Y$8+1,1,1)-OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))/(DATE(Y$8+1,1,1)-DATE(Y$8,1,1)),1),IF(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))=Y$8,(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)+1-DATE(Y$8,1,1))/(DATE(Y$8+1,1,1)-DATE(Y$8,1,1)),1),(1-OFFSET(Active_Portfolio!$AG$12,1,0,ctPort,1))^(Y$8-YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))))","v":2751.4949996821524},{"$f":"SUMPRODUCT((YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))<=Z$8)*(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))>=Z$8)*(OFFSET(Active_Portfolio!$K$12,1,0,ctPort,1)=$H21)*(OFFSET(Active_Portfolio!$Y$12,1,0,ctPort,1)=0)*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),IF(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))=Z$8,(DATE(Z$8+1,1,1)-OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))/(DATE(Z$8+1,1,1)-DATE(Z$8,1,1)),1),IF(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))=Z$8,(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)+1-DATE(Z$8,1,1))/(DATE(Z$8+1,1,1)-DATE(Z$8,1,1)),1),(1-OFFSET(Active_Portfolio!$AG$12,1,0,ctPort,1))^(Z$8-YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))))","v":2751.4949996743599},{"$f":"SUMPRODUCT((YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))<=AA$8)*(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))>=AA$8)*(OFFSET(Active_Portfolio!$K$12,1,0,ctPort,1)=$H21)*(OFFSET(Active_Portfolio!$Y$12,1,0,ctPort,1)=0)*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),IF(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))=AA$8,(DATE(AA$8+1,1,1)-OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))/(DATE(AA$8+1,1,1)-DATE(AA$8,1,1)),1),IF(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))=AA$8,(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)+1-DATE(AA$8,1,1))/(DATE(AA$8+1,1,1)-DATE(AA$8,1,1)),1),(1-OFFSET(Active_Portfolio!$AG$12,1,0,ctPort,1))^(AA$8-YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))))","v":2751.4949996743599}]
[null,null,"Land Use Exclusions","Base",null,null,null,"Wind",{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$X$12,1,0,ctPort,1)=1)*(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))<=I$8)*(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))>=I$8)*(OFFSET(Active_Portfolio!$K$12,1,0,ctPort,1)=$H22)*(OFFSET(Active_Portfolio!$Y$12,1,0,ctPort,1)=0)*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),IF(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))=I$8,(DATE(I$8+1,1,1)-OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))/(DATE(I$8+1,1,1)-DATE(I$8,1,1)),1),IF(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))=I$8,(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)+1-DATE(I$8,1,1))/(DATE(I$8+1,1,1)-DATE(I$8,1,1)),1),(1-OFFSET(Active_Portfolio!$AG$12,1,0,ctPort,1))^(I$8-YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))))","v":946.50805754084706},{"$f":"SUMPRODUCT((YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))<=J$8)*(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))>=J$8)*(OFFSET(Active_Portfolio!$K$12,1,0,ctPort,1)=$H22)*(OFFSET(Active_Portfolio!$Y$12,1,0,ctPort,1)=0)*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),IF(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))=J$8,(DATE(J$8+1,1,1)-OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))/(DATE(J$8+1,1,1)-DATE(J$8,1,1)),1),IF(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))=J$8,(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)+1-DATE(J$8,1,1))/(DATE(J$8+1,1,1)-DATE(J$8,1,1)),1),(1-OFFSET(Active_Portfolio!$AG$12,1,0,ctPort,1))^(J$8-YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))))","v":16524.285819486639},{"$f":"SUMPRODUCT((YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))<=K$8)*(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))>=K$8)*(OFFSET(Active_Portfolio!$K$12,1,0,ctPort,1)=$H22)*(OFFSET(Active_Portfolio!$Y$12,1,0,ctPort,1)=0)*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),IF(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))=K$8,(DATE(K$8+1,1,1)-OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))/(DATE(K$8+1,1,1)-DATE(K$8,1,1)),1),IF(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))=K$8,(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)+1-DATE(K$8,1,1))/(DATE(K$8+1,1,1)-DATE(K$8,1,1)),1),(1-OFFSET(Active_Portfolio!$AG$12,1,0,ctPort,1))^(K$8-YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))))","v":18079.87084464177},{"$f":"SUMPRODUCT((YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))<=L$8)*(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))>=L$8)*(OFFSET(Active_Portfolio!$K$12,1,0,ctPort,1)=$H22)*(OFFSET(Active_Portfolio!$Y$12,1,0,ctPort,1)=0)*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),IF(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))=L$8,(DATE(L$8+1,1,1)-OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))/(DATE(L$8+1,1,1)-DATE(L$8,1,1)),1),IF(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))=L$8,(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)+1-DATE(L$8,1,1))/(DATE(L$8+1,1,1)-DATE(L$8,1,1)),1),(1-OFFSET(Active_Portfolio!$AG$12,1,0,ctPort,1))^(L$8-YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))))","v":18796.534541340381},{"$f":"SUMPRODUCT((YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))<=M$8)*(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))>=M$8)*(OFFSET(Active_Portfolio!$K$12,1,0,ctPort,1)=$H22)*(OFFSET(Active_Portfolio!$Y$12,1,0,ctPort,1)=0)*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),IF(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))=M$8,(DATE(M$8+1,1,1)-OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))/(DATE(M$8+1,1,1)-DATE(M$8,1,1)),1),IF(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))=M$8,(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)+1-DATE(M$8,1,1))/(DATE(M$8+1,1,1)-DATE(M$8,1,1)),1),(1-OFFSET(Active_Portfolio!$AG$12,1,0,ctPort,1))^(M$8-YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))))","v":19920.973067812989},{"$f":"SUMPRODUCT((YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))<=N$8)*(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))>=N$8)*(OFFSET(Active_Portfolio!$K$12,1,0,ctPort,1)=$H22)*(OFFSET(Active_Portfolio!$Y$12,1,0,ctPort,1)=0)*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),IF(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))=N$8,(DATE(N$8+1,1,1)-OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))/(DATE(N$8+1,1,1)-DATE(N$8,1,1)),1),IF(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))=N$8,(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)+1-DATE(N$8,1,1))/(DATE(N$8+1,1,1)-DATE(N$8,1,1)),1),(1-OFFSET(Active_Portfolio!$AG$12,1,0,ctPort,1))^(N$8-YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))))","v":22340.126813097377},{"$f":"SUMPRODUCT((YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))<=O$8)*(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))>=O$8)*(OFFSET(Active_Portfolio!$K$12,1,0,ctPort,1)=$H22)*(OFFSET(Active_Portfolio!$Y$12,1,0,ctPort,1)=0)*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),IF(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))=O$8,(DATE(O$8+1,1,1)-OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))/(DATE(O$8+1,1,1)-DATE(O$8,1,1)),1),IF(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))=O$8,(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)+1-DATE(O$8,1,1))/(DATE(O$8+1,1,1)-DATE(O$8,1,1)),1),(1-OFFSET(Active_Portfolio!$AG$12,1,0,ctPort,1))^(O$8-YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))))","v":24015.255504546294},{"$f":"SUMPRODUCT((YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))<=P$8)*(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))>=P$8)*(OFFSET(Active_Portfolio!$K$12,1,0,ctPort,1)=$H22)*(OFFSET(Active_Portfolio!$Y$12,1,0,ctPort,1)=0)*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),IF(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))=P$8,(DATE(P$8+1,1,1)-OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))/(DATE(P$8+1,1,1)-DATE(P$8,1,1)),1),IF(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))=P$8,(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)+1-DATE(P$8,1,1))/(DATE(P$8+1,1,1)-DATE(P$8,1,1)),1),(1-OFFSET(Active_Portfolio!$AG$12,1,0,ctPort,1))^(P$8-YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))))","v":24321.572279176762},{"$f":"SUMPRODUCT((YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))<=Q$8)*(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))>=Q$8)*(OFFSET(Active_Portfolio!$K$12,1,0,ctPort,1)=$H22)*(OFFSET(Active_Portfolio!$Y$12,1,0,ctPort,1)=0)*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),IF(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))=Q$8,(DATE(Q$8+1,1,1)-OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))/(DATE(Q$8+1,1,1)-DATE(Q$8,1,1)),1),IF(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))=Q$8,(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)+1-DATE(Q$8,1,1))/(DATE(Q$8+1,1,1)-DATE(Q$8,1,1)),1),(1-OFFSET(Active_Portfolio!$AG$12,1,0,ctPort,1))^(Q$8-YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))))","v":25863.881547946145},{"$f":"SUMPRODUCT((YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))<=R$8)*(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))>=R$8)*(OFFSET(Active_Portfolio!$K$12,1,0,ctPort,1)=$H22)*(OFFSET(Active_Portfolio!$Y$12,1,0,ctPort,1)=0)*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),IF(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))=R$8,(DATE(R$8+1,1,1)-OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))/(DATE(R$8+1,1,1)-DATE(R$8,1,1)),1),IF(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))=R$8,(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)+1-DATE(R$8,1,1))/(DATE(R$8+1,1,1)-DATE(R$8,1,1)),1),(1-OFFSET(Active_Portfolio!$AG$12,1,0,ctPort,1))^(R$8-YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))))","v":25863.881547792244},{"$f":"SUMPRODUCT((YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))<=S$8)*(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))>=S$8)*(OFFSET(Active_Portfolio!$K$12,1,0,ctPort,1)=$H22)*(OFFSET(Active_Portfolio!$Y$12,1,0,ctPort,1)=0)*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),IF(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))=S$8,(DATE(S$8+1,1,1)-OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))/(DATE(S$8+1,1,1)-DATE(S$8,1,1)),1),IF(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))=S$8,(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)+1-DATE(S$8,1,1))/(DATE(S$8+1,1,1)-DATE(S$8,1,1)),1),(1-OFFSET(Active_Portfolio!$AG$12,1,0,ctPort,1))^(S$8-YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))))","v":26904.699212851046},{"$f":"SUMPRODUCT((YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))<=T$8)*(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))>=T$8)*(OFFSET(Active_Portfolio!$K$12,1,0,ctPort,1)=$H22)*(OFFSET(Active_Portfolio!$Y$12,1,0,ctPort,1)=0)*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),IF(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))=T$8,(DATE(T$8+1,1,1)-OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))/(DATE(T$8+1,1,1)-DATE(T$8,1,1)),1),IF(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))=T$8,(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)+1-DATE(T$8,1,1))/(DATE(T$8+1,1,1)-DATE(T$8,1,1)),1),(1-OFFSET(Active_Portfolio!$AG$12,1,0,ctPort,1))^(T$8-YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))))","v":26988.185122725863},{"$f":"SUMPRODUCT((YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))<=U$8)*(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))>=U$8)*(OFFSET(Active_Portfolio!$K$12,1,0,ctPort,1)=$H22)*(OFFSET(Active_Portfolio!$Y$12,1,0,ctPort,1)=0)*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),IF(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))=U$8,(DATE(U$8+1,1,1)-OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))/(DATE(U$8+1,1,1)-DATE(U$8,1,1)),1),IF(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))=U$8,(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)+1-DATE(U$8,1,1))/(DATE(U$8+1,1,1)-DATE(U$8,1,1)),1),(1-OFFSET(Active_Portfolio!$AG$12,1,0,ctPort,1))^(U$8-YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))))","v":26686.490099600785},{"$f":"SUMPRODUCT((YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))<=V$8)*(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))>=V$8)*(OFFSET(Active_Portfolio!$K$12,1,0,ctPort,1)=$H22)*(OFFSET(Active_Portfolio!$Y$12,1,0,ctPort,1)=0)*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),IF(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))=V$8,(DATE(V$8+1,1,1)-OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))/(DATE(V$8+1,1,1)-DATE(V$8,1,1)),1),IF(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))=V$8,(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)+1-DATE(V$8,1,1))/(DATE(V$8+1,1,1)-DATE(V$8,1,1)),1),(1-OFFSET(Active_Portfolio!$AG$12,1,0,ctPort,1))^(V$8-YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))))","v":26639.655282468906},{"$f":"SUMPRODUCT((YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))<=W$8)*(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))>=W$8)*(OFFSET(Active_Portfolio!$K$12,1,0,ctPort,1)=$H22)*(OFFSET(Active_Portfolio!$Y$12,1,0,ctPort,1)=0)*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),IF(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))=W$8,(DATE(W$8+1,1,1)-OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))/(DATE(W$8+1,1,1)-DATE(W$8,1,1)),1),IF(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))=W$8,(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)+1-DATE(W$8,1,1))/(DATE(W$8+1,1,1)-DATE(W$8,1,1)),1),(1-OFFSET(Active_Portfolio!$AG$12,1,0,ctPort,1))^(W$8-YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))))","v":26563.94240803401},{"$f":"SUMPRODUCT((YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))<=X$8)*(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))>=X$8)*(OFFSET(Active_Portfolio!$K$12,1,0,ctPort,1)=$H22)*(OFFSET(Active_Portfolio!$Y$12,1,0,ctPort,1)=0)*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),IF(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))=X$8,(DATE(X$8+1,1,1)-OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))/(DATE(X$8+1,1,1)-DATE(X$8,1,1)),1),IF(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))=X$8,(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)+1-DATE(X$8,1,1))/(DATE(X$8+1,1,1)-DATE(X$8,1,1)),1),(1-OFFSET(Active_Portfolio!$AG$12,1,0,ctPort,1))^(X$8-YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))))","v":26339.272682553397},{"$f":"SUMPRODUCT((YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))<=Y$8)*(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))>=Y$8)*(OFFSET(Active_Portfolio!$K$12,1,0,ctPort,1)=$H22)*(OFFSET(Active_Portfolio!$Y$12,1,0,ctPort,1)=0)*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),IF(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))=Y$8,(DATE(Y$8+1,1,1)-OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))/(DATE(Y$8+1,1,1)-DATE(Y$8,1,1)),1),IF(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))=Y$8,(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)+1-DATE(Y$8,1,1))/(DATE(Y$8+1,1,1)-DATE(Y$8,1,1)),1),(1-OFFSET(Active_Portfolio!$AG$12,1,0,ctPort,1))^(Y$8-YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))))","v":31485.653709994418},{"$f":"SUMPRODUCT((YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))<=Z$8)*(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))>=Z$8)*(OFFSET(Active_Portfolio!$K$12,1,0,ctPort,1)=$H22)*(OFFSET(Active_Portfolio!$Y$12,1,0,ctPort,1)=0)*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),IF(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))=Z$8,(DATE(Z$8+1,1,1)-OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))/(DATE(Z$8+1,1,1)-DATE(Z$8,1,1)),1),IF(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))=Z$8,(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)+1-DATE(Z$8,1,1))/(DATE(Z$8+1,1,1)-DATE(Z$8,1,1)),1),(1-OFFSET(Active_Portfolio!$AG$12,1,0,ctPort,1))^(Z$8-YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))))","v":32920.047554775432},{"$f":"SUMPRODUCT((YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))<=AA$8)*(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))>=AA$8)*(OFFSET(Active_Portfolio!$K$12,1,0,ctPort,1)=$H22)*(OFFSET(Active_Portfolio!$Y$12,1,0,ctPort,1)=0)*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),IF(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))=AA$8,(DATE(AA$8+1,1,1)-OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))/(DATE(AA$8+1,1,1)-DATE(AA$8,1,1)),1),IF(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))=AA$8,(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)+1-DATE(AA$8,1,1))/(DATE(AA$8+1,1,1)-DATE(AA$8,1,1)),1),(1-OFFSET(Active_Portfolio!$AG$12,1,0,ctPort,1))^(AA$8-YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))))","v":33461.903452221253}]
[null,null,null,null,null,null,null,"Total RPS Generation",{"$f":"SUM(I16:I22)","v":4037.7765689448179},40211.49814441448,47392.541911503722,55190.600468403878,59510.727542810157,65677.315043750059,74078.757476538507,77167.260706054454,82641.600998761482,87419.06949848315,92297.16392653709,92089.374090672631,91498.434390037466,91247.256157246738,90939.647150644843,94770.770032518427,100950.85270929555,105762.90747779032,109816.90803427077]
[null,null,"Dist Gen Set-Aside","None",null,null,null,"Behind-the-Meter PV",{"$f":"Load_Forecast!F179","v":2102.2149100000001},{"$f":"Load_Forecast!G179","v":2855.7171900000003},{"$f":"Load_Forecast!H179","v":3994.4579699999999},{"$f":"Load_Forecast!I179","v":5405.9748199999995},{"$f":"Load_Forecast!J179","v":6708.2698100000007},{"$f":"Load_Forecast!K179","v":7802.9116999999997},{"$f":"Load_Forecast!L179","v":8635.777900000001},{"$f":"Load_Forecast!M179","v":9492.9320000000007},{"$f":"Load_Forecast!N179","v":10333.0785},{"$f":"Load_Forecast!O179","v":11358.91},{"$f":"Load_Forecast!P179","v":12576.173500000001},{"$f":"Load_Forecast!Q179","v":13974.2407},{"$f":"Load_Forecast!R179","v":15534.603899999998},{"$f":"Load_Forecast!S179","v":17248.507100000003},{"$f":"Load_Forecast!T179","v":19105.459500000001},{"$f":"Load_Forecast!U179","v":19105.459500000001},{"$f":"Load_Forecast!V179","v":19105.459500000001},{"$f":"Load_Forecast!W179","v":19105.459500000001},{"$f":"Load_Forecast!X179","v":19105.459500000001}]
[null,null,null,null,null,null,null,"Total Renewable Gen",{"$f":"SUM(I23:I24)","v":6139.9914789448176},{"$f":"SUM(J23:J24)","v":43067.215334414483},51386.999881503725,60596.575288403881,66218.997352810155,73480.226743750056,82714.535376538508,86660.192706054455,92974.679498761485,98777.979498483153,104873.33742653709,106063.61479067263,107033.03829003747,108495.76325724674,110045.10665064484,113876.22953251842,120056.31220929555,124868.36697779031,128922.36753427077]
[null,null,"Load Forecast","Mid Demand - Low AAEE"]
[null,null,null,null,null,null,null," Total Renewable Installed Capacity by Year (MW)"]
[null,null,"BTM PV Forecast","Mid Demand (Mid PV)",null,null,null,null,2012,{"$f":"I28+1","v":2013},2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030]
[null,null,null,null,null,null,null,"Biogas",{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE(I$8,12,31))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE(I$8,12,31))*(OFFSET(Active_Portfolio!$K$12,1,0,ctPort,1)=$H29)*(OFFSET(Active_Portfolio!$Y$12,1,0,ctPort,1)=0)*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":222.07166666699996},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE(J$8,12,31))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE(J$8,12,31))*(OFFSET(Active_Portfolio!$K$12,1,0,ctPort,1)=$H29)*(OFFSET(Active_Portfolio!$Y$12,1,0,ctPort,1)=0)*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":304.54166666699996},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE(K$8,12,31))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE(K$8,12,31))*(OFFSET(Active_Portfolio!$K$12,1,0,ctPort,1)=$H29)*(OFFSET(Active_Portfolio!$Y$12,1,0,ctPort,1)=0)*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":331.63966666699997},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE(L$8,12,31))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE(L$8,12,31))*(OFFSET(Active_Portfolio!$K$12,1,0,ctPort,1)=$H29)*(OFFSET(Active_Portfolio!$Y$12,1,0,ctPort,1)=0)*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":308.43966666699998},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE(M$8,12,31))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE(M$8,12,31))*(OFFSET(Active_Portfolio!$K$12,1,0,ctPort,1)=$H29)*(OFFSET(Active_Portfolio!$Y$12,1,0,ctPort,1)=0)*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":256.59966666699995},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE(N$8,12,31))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE(N$8,12,31))*(OFFSET(Active_Portfolio!$K$12,1,0,ctPort,1)=$H29)*(OFFSET(Active_Portfolio!$Y$12,1,0,ctPort,1)=0)*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":327.09966666700001},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE(O$8,12,31))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE(O$8,12,31))*(OFFSET(Active_Portfolio!$K$12,1,0,ctPort,1)=$H29)*(OFFSET(Active_Portfolio!$Y$12,1,0,ctPort,1)=0)*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":332.29966666700005},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE(P$8,12,31))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE(P$8,12,31))*(OFFSET(Active_Portfolio!$K$12,1,0,ctPort,1)=$H29)*(OFFSET(Active_Portfolio!$Y$12,1,0,ctPort,1)=0)*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":332.29966666700011},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE(Q$8,12,31))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE(Q$8,12,31))*(OFFSET(Active_Portfolio!$K$12,1,0,ctPort,1)=$H29)*(OFFSET(Active_Portfolio!$Y$12,1,0,ctPort,1)=0)*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":332.29966666700005},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE(R$8,12,31))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE(R$8,12,31))*(OFFSET(Active_Portfolio!$K$12,1,0,ctPort,1)=$H29)*(OFFSET(Active_Portfolio!$Y$12,1,0,ctPort,1)=0)*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":332.29966666700005},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE(S$8,12,31))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE(S$8,12,31))*(OFFSET(Active_Portfolio!$K$12,1,0,ctPort,1)=$H29)*(OFFSET(Active_Portfolio!$Y$12,1,0,ctPort,1)=0)*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":332.29966666700011},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE(T$8,12,31))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE(T$8,12,31))*(OFFSET(Active_Portfolio!$K$12,1,0,ctPort,1)=$H29)*(OFFSET(Active_Portfolio!$Y$12,1,0,ctPort,1)=0)*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":306.29966666700011},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE(U$8,12,31))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE(U$8,12,31))*(OFFSET(Active_Portfolio!$K$12,1,0,ctPort,1)=$H29)*(OFFSET(Active_Portfolio!$Y$12,1,0,ctPort,1)=0)*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":332.29966666700005},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE(V$8,12,31))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE(V$8,12,31))*(OFFSET(Active_Portfolio!$K$12,1,0,ctPort,1)=$H29)*(OFFSET(Active_Portfolio!$Y$12,1,0,ctPort,1)=0)*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":332.29966666700005},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE(W$8,12,31))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE(W$8,12,31))*(OFFSET(Active_Portfolio!$K$12,1,0,ctPort,1)=$H29)*(OFFSET(Active_Portfolio!$Y$12,1,0,ctPort,1)=0)*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":332.299666667},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE(X$8,12,31))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE(X$8,12,31))*(OFFSET(Active_Portfolio!$K$12,1,0,ctPort,1)=$H29)*(OFFSET(Active_Portfolio!$Y$12,1,0,ctPort,1)=0)*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":332.29966666699994},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE(Y$8,12,31))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE(Y$8,12,31))*(OFFSET(Active_Portfolio!$K$12,1,0,ctPort,1)=$H29)*(OFFSET(Active_Portfolio!$Y$12,1,0,ctPort,1)=0)*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":332.29966666699994},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE(Z$8,12,31))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE(Z$8,12,31))*(OFFSET(Active_Portfolio!$K$12,1,0,ctPort,1)=$H29)*(OFFSET(Active_Portfolio!$Y$12,1,0,ctPort,1)=0)*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":332.299666667},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE(AA$8,12,31))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE(AA$8,12,31))*(OFFSET(Active_Portfolio!$K$12,1,0,ctPort,1)=$H29)*(OFFSET(Active_Portfolio!$Y$12,1,0,ctPort,1)=0)*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":332.29966666700005}]
[null,null,"PATHWAYS Load Modifiers","None",null,null,null,"Biomass",{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE(I$8,12,31))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE(I$8,12,31))*(OFFSET(Active_Portfolio!$K$12,1,0,ctPort,1)=$H30)*(OFFSET(Active_Portfolio!$Y$12,1,0,ctPort,1)=0)*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":602.19000000000017},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE(J$8,12,31))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE(J$8,12,31))*(OFFSET(Active_Portfolio!$K$12,1,0,ctPort,1)=$H30)*(OFFSET(Active_Portfolio!$Y$12,1,0,ctPort,1)=0)*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":578.19000000000017},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE(K$8,12,31))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE(K$8,12,31))*(OFFSET(Active_Portfolio!$K$12,1,0,ctPort,1)=$H30)*(OFFSET(Active_Portfolio!$Y$12,1,0,ctPort,1)=0)*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":661.09000000000015},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE(L$8,12,31))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE(L$8,12,31))*(OFFSET(Active_Portfolio!$K$12,1,0,ctPort,1)=$H30)*(OFFSET(Active_Portfolio!$Y$12,1,0,ctPort,1)=0)*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":670.09000000000015},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE(M$8,12,31))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE(M$8,12,31))*(OFFSET(Active_Portfolio!$K$12,1,0,ctPort,1)=$H30)*(OFFSET(Active_Portfolio!$Y$12,1,0,ctPort,1)=0)*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":680.69},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE(N$8,12,31))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE(N$8,12,31))*(OFFSET(Active_Portfolio!$K$12,1,0,ctPort,1)=$H30)*(OFFSET(Active_Portfolio!$Y$12,1,0,ctPort,1)=0)*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":719.09000000000015},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE(O$8,12,31))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE(O$8,12,31))*(OFFSET(Active_Portfolio!$K$12,1,0,ctPort,1)=$H30)*(OFFSET(Active_Portfolio!$Y$12,1,0,ctPort,1)=0)*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":719.09},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE(P$8,12,31))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE(P$8,12,31))*(OFFSET(Active_Portfolio!$K$12,1,0,ctPort,1)=$H30)*(OFFSET(Active_Portfolio!$Y$12,1,0,ctPort,1)=0)*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":719.09000000000015},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE(Q$8,12,31))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE(Q$8,12,31))*(OFFSET(Active_Portfolio!$K$12,1,0,ctPort,1)=$H30)*(OFFSET(Active_Portfolio!$Y$12,1,0,ctPort,1)=0)*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":719.09},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE(R$8,12,31))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE(R$8,12,31))*(OFFSET(Active_Portfolio!$K$12,1,0,ctPort,1)=$H30)*(OFFSET(Active_Portfolio!$Y$12,1,0,ctPort,1)=0)*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":768.99},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE(S$8,12,31))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE(S$8,12,31))*(OFFSET(Active_Portfolio!$K$12,1,0,ctPort,1)=$H30)*(OFFSET(Active_Portfolio!$Y$12,1,0,ctPort,1)=0)*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":768.99},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE(T$8,12,31))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE(T$8,12,31))*(OFFSET(Active_Portfolio!$K$12,1,0,ctPort,1)=$H30)*(OFFSET(Active_Portfolio!$Y$12,1,0,ctPort,1)=0)*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":768.99},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE(U$8,12,31))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE(U$8,12,31))*(OFFSET(Active_Portfolio!$K$12,1,0,ctPort,1)=$H30)*(OFFSET(Active_Portfolio!$Y$12,1,0,ctPort,1)=0)*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":768.99},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE(V$8,12,31))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE(V$8,12,31))*(OFFSET(Active_Portfolio!$K$12,1,0,ctPort,1)=$H30)*(OFFSET(Active_Portfolio!$Y$12,1,0,ctPort,1)=0)*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":768.99},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE(W$8,12,31))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE(W$8,12,31))*(OFFSET(Active_Portfolio!$K$12,1,0,ctPort,1)=$H30)*(OFFSET(Active_Portfolio!$Y$12,1,0,ctPort,1)=0)*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":768.99},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE(X$8,12,31))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE(X$8,12,31))*(OFFSET(Active_Portfolio!$K$12,1,0,ctPort,1)=$H30)*(OFFSET(Active_Portfolio!$Y$12,1,0,ctPort,1)=0)*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":768.99},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE(Y$8,12,31))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE(Y$8,12,31))*(OFFSET(Active_Portfolio!$K$12,1,0,ctPort,1)=$H30)*(OFFSET(Active_Portfolio!$Y$12,1,0,ctPort,1)=0)*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":768.99},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE(Z$8,12,31))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE(Z$8,12,31))*(OFFSET(Active_Portfolio!$K$12,1,0,ctPort,1)=$H30)*(OFFSET(Active_Portfolio!$Y$12,1,0,ctPort,1)=0)*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":768.99},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE(AA$8,12,31))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE(AA$8,12,31))*(OFFSET(Active_Portfolio!$K$12,1,0,ctPort,1)=$H30)*(OFFSET(Active_Portfolio!$Y$12,1,0,ctPort,1)=0)*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":768.99}]
[null,null,null,null,null,null,null,"Geothermal",{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE(I$8,12,31))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE(I$8,12,31))*(OFFSET(Active_Portfolio!$K$12,1,0,ctPort,1)=$H31)*(OFFSET(Active_Portfolio!$Y$12,1,0,ctPort,1)=0)*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":1670.1795499999994},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE(J$8,12,31))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE(J$8,12,31))*(OFFSET(Active_Portfolio!$K$12,1,0,ctPort,1)=$H31)*(OFFSET(Active_Portfolio!$Y$12,1,0,ctPort,1)=0)*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":1692.3695499999994},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE(K$8,12,31))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE(K$8,12,31))*(OFFSET(Active_Portfolio!$K$12,1,0,ctPort,1)=$H31)*(OFFSET(Active_Portfolio!$Y$12,1,0,ctPort,1)=0)*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":1517.3695499999994},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE(L$8,12,31))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE(L$8,12,31))*(OFFSET(Active_Portfolio!$K$12,1,0,ctPort,1)=$H31)*(OFFSET(Active_Portfolio!$Y$12,1,0,ctPort,1)=0)*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":1679.3695499999997},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE(M$8,12,31))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE(M$8,12,31))*(OFFSET(Active_Portfolio!$K$12,1,0,ctPort,1)=$H31)*(OFFSET(Active_Portfolio!$Y$12,1,0,ctPort,1)=0)*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":1582.3695499999997},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE(N$8,12,31))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE(N$8,12,31))*(OFFSET(Active_Portfolio!$K$12,1,0,ctPort,1)=$H31)*(OFFSET(Active_Portfolio!$Y$12,1,0,ctPort,1)=0)*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":1572.3695499999997},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE(O$8,12,31))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE(O$8,12,31))*(OFFSET(Active_Portfolio!$K$12,1,0,ctPort,1)=$H31)*(OFFSET(Active_Portfolio!$Y$12,1,0,ctPort,1)=0)*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":1578.3695499999997},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE(P$8,12,31))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE(P$8,12,31))*(OFFSET(Active_Portfolio!$K$12,1,0,ctPort,1)=$H31)*(OFFSET(Active_Portfolio!$Y$12,1,0,ctPort,1)=0)*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":1528.5695499999999},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE(Q$8,12,31))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE(Q$8,12,31))*(OFFSET(Active_Portfolio!$K$12,1,0,ctPort,1)=$H31)*(OFFSET(Active_Portfolio!$Y$12,1,0,ctPort,1)=0)*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":1458.6695499999998},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE(R$8,12,31))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE(R$8,12,31))*(OFFSET(Active_Portfolio!$K$12,1,0,ctPort,1)=$H31)*(OFFSET(Active_Portfolio!$Y$12,1,0,ctPort,1)=0)*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":1208.6695500000001},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE(S$8,12,31))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE(S$8,12,31))*(OFFSET(Active_Portfolio!$K$12,1,0,ctPort,1)=$H31)*(OFFSET(Active_Portfolio!$Y$12,1,0,ctPort,1)=0)*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":1458.6695500000001},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE(T$8,12,31))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE(T$8,12,31))*(OFFSET(Active_Portfolio!$K$12,1,0,ctPort,1)=$H31)*(OFFSET(Active_Portfolio!$Y$12,1,0,ctPort,1)=0)*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":1458.6695500000001},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE(U$8,12,31))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE(U$8,12,31))*(OFFSET(Active_Portfolio!$K$12,1,0,ctPort,1)=$H31)*(OFFSET(Active_Portfolio!$Y$12,1,0,ctPort,1)=0)*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":1458.6695500000001},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE(V$8,12,31))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE(V$8,12,31))*(OFFSET(Active_Portfolio!$K$12,1,0,ctPort,1)=$H31)*(OFFSET(Active_Portfolio!$Y$12,1,0,ctPort,1)=0)*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":1458.6695500000001},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE(W$8,12,31))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE(W$8,12,31))*(OFFSET(Active_Portfolio!$K$12,1,0,ctPort,1)=$H31)*(OFFSET(Active_Portfolio!$Y$12,1,0,ctPort,1)=0)*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":1422.6695500000001},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE(X$8,12,31))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE(X$8,12,31))*(OFFSET(Active_Portfolio!$K$12,1,0,ctPort,1)=$H31)*(OFFSET(Active_Portfolio!$Y$12,1,0,ctPort,1)=0)*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":1372.6695500000005},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE(Y$8,12,31))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE(Y$8,12,31))*(OFFSET(Active_Portfolio!$K$12,1,0,ctPort,1)=$H31)*(OFFSET(Active_Portfolio!$Y$12,1,0,ctPort,1)=0)*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":1422.6695500000005},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE(Z$8,12,31))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE(Z$8,12,31))*(OFFSET(Active_Portfolio!$K$12,1,0,ctPort,1)=$H31)*(OFFSET(Active_Portfolio!$Y$12,1,0,ctPort,1)=0)*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":1422.6695500000005},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE(AA$8,12,31))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE(AA$8,12,31))*(OFFSET(Active_Portfolio!$K$12,1,0,ctPort,1)=$H31)*(OFFSET(Active_Portfolio!$Y$12,1,0,ctPort,1)=0)*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":1422.6695500000001}]
[null,null,"Analysis Horizon",null,null,null,null,"Hydro",{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE(I$8,12,31))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE(I$8,12,31))*(OFFSET(Active_Portfolio!$K$12,1,0,ctPort,1)=$H32)*(OFFSET(Active_Portfolio!$Y$12,1,0,ctPort,1)=0)*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":883.38068675},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE(J$8,12,31))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE(J$8,12,31))*(OFFSET(Active_Portfolio!$K$12,1,0,ctPort,1)=$H32)*(OFFSET(Active_Portfolio!$Y$12,1,0,ctPort,1)=0)*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":951.2806867500002},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE(K$8,12,31))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE(K$8,12,31))*(OFFSET(Active_Portfolio!$K$12,1,0,ctPort,1)=$H32)*(OFFSET(Active_Portfolio!$Y$12,1,0,ctPort,1)=0)*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":954.43968675000019},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE(L$8,12,31))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE(L$8,12,31))*(OFFSET(Active_Portfolio!$K$12,1,0,ctPort,1)=$H32)*(OFFSET(Active_Portfolio!$Y$12,1,0,ctPort,1)=0)*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":967.51468675000035},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE(M$8,12,31))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE(M$8,12,31))*(OFFSET(Active_Portfolio!$K$12,1,0,ctPort,1)=$H32)*(OFFSET(Active_Portfolio!$Y$12,1,0,ctPort,1)=0)*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":990.05164675000026},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE(N$8,12,31))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE(N$8,12,31))*(OFFSET(Active_Portfolio!$K$12,1,0,ctPort,1)=$H32)*(OFFSET(Active_Portfolio!$Y$12,1,0,ctPort,1)=0)*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":986.30164675000037},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE(O$8,12,31))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE(O$8,12,31))*(OFFSET(Active_Portfolio!$K$12,1,0,ctPort,1)=$H32)*(OFFSET(Active_Portfolio!$Y$12,1,0,ctPort,1)=0)*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":1010.9016467500004},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE(P$8,12,31))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE(P$8,12,31))*(OFFSET(Active_Portfolio!$K$12,1,0,ctPort,1)=$H32)*(OFFSET(Active_Portfolio!$Y$12,1,0,ctPort,1)=0)*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":1009.3016467500004},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE(Q$8,12,31))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE(Q$8,12,31))*(OFFSET(Active_Portfolio!$K$12,1,0,ctPort,1)=$H32)*(OFFSET(Active_Portfolio!$Y$12,1,0,ctPort,1)=0)*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":1010.9016467500004},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE(R$8,12,31))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE(R$8,12,31))*(OFFSET(Active_Portfolio!$K$12,1,0,ctPort,1)=$H32)*(OFFSET(Active_Portfolio!$Y$12,1,0,ctPort,1)=0)*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":1010.9016467500005},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE(S$8,12,31))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE(S$8,12,31))*(OFFSET(Active_Portfolio!$K$12,1,0,ctPort,1)=$H32)*(OFFSET(Active_Portfolio!$Y$12,1,0,ctPort,1)=0)*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":1010.9016467500004},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE(T$8,12,31))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE(T$8,12,31))*(OFFSET(Active_Portfolio!$K$12,1,0,ctPort,1)=$H32)*(OFFSET(Active_Portfolio!$Y$12,1,0,ctPort,1)=0)*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":966.73335475000033},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE(U$8,12,31))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE(U$8,12,31))*(OFFSET(Active_Portfolio!$K$12,1,0,ctPort,1)=$H32)*(OFFSET(Active_Portfolio!$Y$12,1,0,ctPort,1)=0)*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":981.54485200000022},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE(V$8,12,31))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE(V$8,12,31))*(OFFSET(Active_Portfolio!$K$12,1,0,ctPort,1)=$H32)*(OFFSET(Active_Portfolio!$Y$12,1,0,ctPort,1)=0)*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":1010.9016467500004},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE(W$8,12,31))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE(W$8,12,31))*(OFFSET(Active_Portfolio!$K$12,1,0,ctPort,1)=$H32)*(OFFSET(Active_Portfolio!$Y$12,1,0,ctPort,1)=0)*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":1010.9016467500004},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE(X$8,12,31))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE(X$8,12,31))*(OFFSET(Active_Portfolio!$K$12,1,0,ctPort,1)=$H32)*(OFFSET(Active_Portfolio!$Y$12,1,0,ctPort,1)=0)*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":1010.9016467500004},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE(Y$8,12,31))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE(Y$8,12,31))*(OFFSET(Active_Portfolio!$K$12,1,0,ctPort,1)=$H32)*(OFFSET(Active_Portfolio!$Y$12,1,0,ctPort,1)=0)*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":1010.9016467500004},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE(Z$8,12,31))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE(Z$8,12,31))*(OFFSET(Active_Portfolio!$K$12,1,0,ctPort,1)=$H32)*(OFFSET(Active_Portfolio!$Y$12,1,0,ctPort,1)=0)*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":1010.9016467500004},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE(AA$8,12,31))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE(AA$8,12,31))*(OFFSET(Active_Portfolio!$K$12,1,0,ctPort,1)=$H32)*(OFFSET(Active_Portfolio!$Y$12,1,0,ctPort,1)=0)*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":987.10164675000055}]
[null,null,"First Year",2014,null,null,null,"Solar PV",{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE(I$8,12,31))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE(I$8,12,31))*(OFFSET(Active_Portfolio!$K$12,1,0,ctPort,1)=$H33)*(OFFSET(Active_Portfolio!$Y$12,1,0,ctPort,1)=0)*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":345.64332800000011},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE(J$8,12,31))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE(J$8,12,31))*(OFFSET(Active_Portfolio!$K$12,1,0,ctPort,1)=$H33)*(OFFSET(Active_Portfolio!$Y$12,1,0,ctPort,1)=0)*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":1865.7515279999998},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE(K$8,12,31))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE(K$8,12,31))*(OFFSET(Active_Portfolio!$K$12,1,0,ctPort,1)=$H33)*(OFFSET(Active_Portfolio!$Y$12,1,0,ctPort,1)=0)*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":4259.4455280000011},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE(L$8,12,31))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE(L$8,12,31))*(OFFSET(Active_Portfolio!$K$12,1,0,ctPort,1)=$H33)*(OFFSET(Active_Portfolio!$Y$12,1,0,ctPort,1)=0)*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":5726.1705280000015},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE(M$8,12,31))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE(M$8,12,31))*(OFFSET(Active_Portfolio!$K$12,1,0,ctPort,1)=$H33)*(OFFSET(Active_Portfolio!$Y$12,1,0,ctPort,1)=0)*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":7705.8980080000092},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE(N$8,12,31))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE(N$8,12,31))*(OFFSET(Active_Portfolio!$K$12,1,0,ctPort,1)=$H33)*(OFFSET(Active_Portfolio!$Y$12,1,0,ctPort,1)=0)*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":7958.1210080000092},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE(O$8,12,31))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE(O$8,12,31))*(OFFSET(Active_Portfolio!$K$12,1,0,ctPort,1)=$H33)*(OFFSET(Active_Portfolio!$Y$12,1,0,ctPort,1)=0)*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":10186.726608000008},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE(P$8,12,31))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE(P$8,12,31))*(OFFSET(Active_Portfolio!$K$12,1,0,ctPort,1)=$H33)*(OFFSET(Active_Portfolio!$Y$12,1,0,ctPort,1)=0)*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":11793.571923888632},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE(Q$8,12,31))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE(Q$8,12,31))*(OFFSET(Active_Portfolio!$K$12,1,0,ctPort,1)=$H33)*(OFFSET(Active_Portfolio!$Y$12,1,0,ctPort,1)=0)*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":12936.964693839021},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE(R$8,12,31))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE(R$8,12,31))*(OFFSET(Active_Portfolio!$K$12,1,0,ctPort,1)=$H33)*(OFFSET(Active_Portfolio!$Y$12,1,0,ctPort,1)=0)*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":14722.056023937466},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE(S$8,12,31))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE(S$8,12,31))*(OFFSET(Active_Portfolio!$K$12,1,0,ctPort,1)=$H33)*(OFFSET(Active_Portfolio!$Y$12,1,0,ctPort,1)=0)*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":16216.134862877549},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE(T$8,12,31))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE(T$8,12,31))*(OFFSET(Active_Portfolio!$K$12,1,0,ctPort,1)=$H33)*(OFFSET(Active_Portfolio!$Y$12,1,0,ctPort,1)=0)*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":16216.061862877548},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE(U$8,12,31))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE(U$8,12,31))*(OFFSET(Active_Portfolio!$K$12,1,0,ctPort,1)=$H33)*(OFFSET(Active_Portfolio!$Y$12,1,0,ctPort,1)=0)*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":16216.061862877548},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE(V$8,12,31))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE(V$8,12,31))*(OFFSET(Active_Portfolio!$K$12,1,0,ctPort,1)=$H33)*(OFFSET(Active_Portfolio!$Y$12,1,0,ctPort,1)=0)*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":16243.510597086768},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE(W$8,12,31))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE(W$8,12,31))*(OFFSET(Active_Portfolio!$K$12,1,0,ctPort,1)=$H33)*(OFFSET(Active_Portfolio!$Y$12,1,0,ctPort,1)=0)*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":16313.57002456135},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE(X$8,12,31))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE(X$8,12,31))*(OFFSET(Active_Portfolio!$K$12,1,0,ctPort,1)=$H33)*(OFFSET(Active_Portfolio!$Y$12,1,0,ctPort,1)=0)*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":17795.786613433502},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE(Y$8,12,31))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE(Y$8,12,31))*(OFFSET(Active_Portfolio!$K$12,1,0,ctPort,1)=$H33)*(OFFSET(Active_Portfolio!$Y$12,1,0,ctPort,1)=0)*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":18237.184645929381},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE(Z$8,12,31))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE(Z$8,12,31))*(OFFSET(Active_Portfolio!$K$12,1,0,ctPort,1)=$H33)*(OFFSET(Active_Portfolio!$Y$12,1,0,ctPort,1)=0)*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":19419.401445929383},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE(AA$8,12,31))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE(AA$8,12,31))*(OFFSET(Active_Portfolio!$K$12,1,0,ctPort,1)=$H33)*(OFFSET(Active_Portfolio!$Y$12,1,0,ctPort,1)=0)*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":20668.662328214024}]
[null,null,"Final Year",2030,null,null,null,"Solar Thermal",{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE(I$8,12,31))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE(I$8,12,31))*(OFFSET(Active_Portfolio!$K$12,1,0,ctPort,1)=$H34)*(OFFSET(Active_Portfolio!$Y$12,1,0,ctPort,1)=0)*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":348.8},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE(J$8,12,31))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE(J$8,12,31))*(OFFSET(Active_Portfolio!$K$12,1,0,ctPort,1)=$H34)*(OFFSET(Active_Portfolio!$Y$12,1,0,ctPort,1)=0)*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":348.8},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE(K$8,12,31))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE(K$8,12,31))*(OFFSET(Active_Portfolio!$K$12,1,0,ctPort,1)=$H34)*(OFFSET(Active_Portfolio!$Y$12,1,0,ctPort,1)=0)*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":1217.3599999999999},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE(L$8,12,31))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE(L$8,12,31))*(OFFSET(Active_Portfolio!$K$12,1,0,ctPort,1)=$H34)*(OFFSET(Active_Portfolio!$Y$12,1,0,ctPort,1)=0)*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":1203.56},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE(M$8,12,31))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE(M$8,12,31))*(OFFSET(Active_Portfolio!$K$12,1,0,ctPort,1)=$H34)*(OFFSET(Active_Portfolio!$Y$12,1,0,ctPort,1)=0)*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":1217.3599999999999},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE(N$8,12,31))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE(N$8,12,31))*(OFFSET(Active_Portfolio!$K$12,1,0,ctPort,1)=$H34)*(OFFSET(Active_Portfolio!$Y$12,1,0,ctPort,1)=0)*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":1172.3599999999999},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE(O$8,12,31))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE(O$8,12,31))*(OFFSET(Active_Portfolio!$K$12,1,0,ctPort,1)=$H34)*(OFFSET(Active_Portfolio!$Y$12,1,0,ctPort,1)=0)*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":1202.3599999999999},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE(P$8,12,31))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE(P$8,12,31))*(OFFSET(Active_Portfolio!$K$12,1,0,ctPort,1)=$H34)*(OFFSET(Active_Portfolio!$Y$12,1,0,ctPort,1)=0)*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":1202.3599999999999},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE(Q$8,12,31))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE(Q$8,12,31))*(OFFSET(Active_Portfolio!$K$12,1,0,ctPort,1)=$H34)*(OFFSET(Active_Portfolio!$Y$12,1,0,ctPort,1)=0)*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":1202.3599999999999},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE(R$8,12,31))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE(R$8,12,31))*(OFFSET(Active_Portfolio!$K$12,1,0,ctPort,1)=$H34)*(OFFSET(Active_Portfolio!$Y$12,1,0,ctPort,1)=0)*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":1202.3599999999999},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE(S$8,12,31))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE(S$8,12,31))*(OFFSET(Active_Portfolio!$K$12,1,0,ctPort,1)=$H34)*(OFFSET(Active_Portfolio!$Y$12,1,0,ctPort,1)=0)*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":1202.3599999999999},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE(T$8,12,31))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE(T$8,12,31))*(OFFSET(Active_Portfolio!$K$12,1,0,ctPort,1)=$H34)*(OFFSET(Active_Portfolio!$Y$12,1,0,ctPort,1)=0)*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":1202.3599999999999},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE(U$8,12,31))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE(U$8,12,31))*(OFFSET(Active_Portfolio!$K$12,1,0,ctPort,1)=$H34)*(OFFSET(Active_Portfolio!$Y$12,1,0,ctPort,1)=0)*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":1202.3599999999999},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE(V$8,12,31))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE(V$8,12,31))*(OFFSET(Active_Portfolio!$K$12,1,0,ctPort,1)=$H34)*(OFFSET(Active_Portfolio!$Y$12,1,0,ctPort,1)=0)*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":1202.3599999999999},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE(W$8,12,31))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE(W$8,12,31))*(OFFSET(Active_Portfolio!$K$12,1,0,ctPort,1)=$H34)*(OFFSET(Active_Portfolio!$Y$12,1,0,ctPort,1)=0)*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":1202.3599999999999},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE(X$8,12,31))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE(X$8,12,31))*(OFFSET(Active_Portfolio!$K$12,1,0,ctPort,1)=$H34)*(OFFSET(Active_Portfolio!$Y$12,1,0,ctPort,1)=0)*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":1202.3599999999999},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE(Y$8,12,31))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE(Y$8,12,31))*(OFFSET(Active_Portfolio!$K$12,1,0,ctPort,1)=$H34)*(OFFSET(Active_Portfolio!$Y$12,1,0,ctPort,1)=0)*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":1202.3599999999999},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE(Z$8,12,31))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE(Z$8,12,31))*(OFFSET(Active_Portfolio!$K$12,1,0,ctPort,1)=$H34)*(OFFSET(Active_Portfolio!$Y$12,1,0,ctPort,1)=0)*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":1202.3599999999999},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE(AA$8,12,31))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE(AA$8,12,31))*(OFFSET(Active_Portfolio!$K$12,1,0,ctPort,1)=$H34)*(OFFSET(Active_Portfolio!$Y$12,1,0,ctPort,1)=0)*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":1202.3599999999999}]
[null,null,null,null,null,null,null,"Wind",{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE(I$8,12,31))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE(I$8,12,31))*(OFFSET(Active_Portfolio!$K$12,1,0,ctPort,1)=$H35)*(OFFSET(Active_Portfolio!$Y$12,1,0,ctPort,1)=0)*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":6206.3439305499996},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE(J$8,12,31))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE(J$8,12,31))*(OFFSET(Active_Portfolio!$K$12,1,0,ctPort,1)=$H35)*(OFFSET(Active_Portfolio!$Y$12,1,0,ctPort,1)=0)*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":6949.2989305499996},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE(K$8,12,31))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE(K$8,12,31))*(OFFSET(Active_Portfolio!$K$12,1,0,ctPort,1)=$H35)*(OFFSET(Active_Portfolio!$Y$12,1,0,ctPort,1)=0)*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":7197.2589305499987},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE(L$8,12,31))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE(L$8,12,31))*(OFFSET(Active_Portfolio!$K$12,1,0,ctPort,1)=$H35)*(OFFSET(Active_Portfolio!$Y$12,1,0,ctPort,1)=0)*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":7594.9089305500002},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE(M$8,12,31))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE(M$8,12,31))*(OFFSET(Active_Portfolio!$K$12,1,0,ctPort,1)=$H35)*(OFFSET(Active_Portfolio!$Y$12,1,0,ctPort,1)=0)*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":8179.590930549999},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE(N$8,12,31))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE(N$8,12,31))*(OFFSET(Active_Portfolio!$K$12,1,0,ctPort,1)=$H35)*(OFFSET(Active_Portfolio!$Y$12,1,0,ctPort,1)=0)*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":8602.4314372358986},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE(O$8,12,31))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE(O$8,12,31))*(OFFSET(Active_Portfolio!$K$12,1,0,ctPort,1)=$H35)*(OFFSET(Active_Portfolio!$Y$12,1,0,ctPort,1)=0)*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":9052.4480132096614},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE(P$8,12,31))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE(P$8,12,31))*(OFFSET(Active_Portfolio!$K$12,1,0,ctPort,1)=$H35)*(OFFSET(Active_Portfolio!$Y$12,1,0,ctPort,1)=0)*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":9256.9480132096614},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE(Q$8,12,31))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE(Q$8,12,31))*(OFFSET(Active_Portfolio!$K$12,1,0,ctPort,1)=$H35)*(OFFSET(Active_Portfolio!$Y$12,1,0,ctPort,1)=0)*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":9826.715101641832},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE(R$8,12,31))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE(R$8,12,31))*(OFFSET(Active_Portfolio!$K$12,1,0,ctPort,1)=$H35)*(OFFSET(Active_Portfolio!$Y$12,1,0,ctPort,1)=0)*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":9801.7151016418284},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE(S$8,12,31))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE(S$8,12,31))*(OFFSET(Active_Portfolio!$K$12,1,0,ctPort,1)=$H35)*(OFFSET(Active_Portfolio!$Y$12,1,0,ctPort,1)=0)*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":10260.732578459631},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE(T$8,12,31))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE(T$8,12,31))*(OFFSET(Active_Portfolio!$K$12,1,0,ctPort,1)=$H35)*(OFFSET(Active_Portfolio!$Y$12,1,0,ctPort,1)=0)*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":10183.163759184148},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE(U$8,12,31))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE(U$8,12,31))*(OFFSET(Active_Portfolio!$K$12,1,0,ctPort,1)=$H35)*(OFFSET(Active_Portfolio!$Y$12,1,0,ctPort,1)=0)*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":10129.742360939126},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE(V$8,12,31))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE(V$8,12,31))*(OFFSET(Active_Portfolio!$K$12,1,0,ctPort,1)=$H35)*(OFFSET(Active_Portfolio!$Y$12,1,0,ctPort,1)=0)*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":10160.642578459632},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE(W$8,12,31))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE(W$8,12,31))*(OFFSET(Active_Portfolio!$K$12,1,0,ctPort,1)=$H35)*(OFFSET(Active_Portfolio!$Y$12,1,0,ctPort,1)=0)*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":10210.642578459632},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE(X$8,12,31))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE(X$8,12,31))*(OFFSET(Active_Portfolio!$K$12,1,0,ctPort,1)=$H35)*(OFFSET(Active_Portfolio!$Y$12,1,0,ctPort,1)=0)*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":10210.642578459632},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE(Y$8,12,31))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE(Y$8,12,31))*(OFFSET(Active_Portfolio!$K$12,1,0,ctPort,1)=$H35)*(OFFSET(Active_Portfolio!$Y$12,1,0,ctPort,1)=0)*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":12269.898323328151},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE(Z$8,12,31))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE(Z$8,12,31))*(OFFSET(Active_Portfolio!$K$12,1,0,ctPort,1)=$H35)*(OFFSET(Active_Portfolio!$Y$12,1,0,ctPort,1)=0)*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":12874.679254106604},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE(AA$8,12,31))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE(AA$8,12,31))*(OFFSET(Active_Portfolio!$K$12,1,0,ctPort,1)=$H35)*(OFFSET(Active_Portfolio!$Y$12,1,0,ctPort,1)=0)*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":13098.515778459647}]
[null,null,null,null,null,null,null,"Total",{"$f":"SUM(I29:I35)","v":10278.609161967001},12690.232361966999,16138.603361967,18150.053361967002,20612.559801967007,21337.773308652912,24082.195484626671,25842.140800515295,27487.000658897854,29046.991988996295,31250.088304754179,31102.278193478698,31089.668292483675,31177.3740389634,31261.433466437982,32693.650055310136,35244.30383267453,37031.301563452987,38480.598970090672]
[]
[null,null,null,null,null,null,null,"Expected Total Renewable Generation by Year (GWh)",null,null,null,null,null,null,null,null,null," Total Renewable Installed Capacity by Year (MW)"]
[]
[]
[null,"OUTPUTS - Current Scenario"]
[]
[null,null,"Active Scenario",{"$f":"Scenarios!$J$7","v":"Custom..."}]
[]
[]
[null,"PORTFOLIO IMPORT & EXPORT"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,"OUTPUTS - New Resources by CREZ"]
[]
[null,null,null,null,null,null,null,"Fully Deliverable Resources by CREZ (MW)",null,null,null,null,null,null,null,null,null,"Energy-Only Resources by CREZ (MW)"]

{"sheet":"Set_Aside","index":2,"n_rows":134,"n_cols":67,"rows_kept":69,"cut":true,"hidden":false,"merged":[],"bounds":{"rows_first":31,"rows_last":7,"rows_between":31,"halvings":6}}
[]
[null,"INPUTS - User Specification of Resources",null,null,null,null,"Impact on FCDS Transmission"]
[]
[null,null,"Resource Type","Geothermal",null,null,null,null,null,null,null,"Existing","Minor","Major 1","Major 2","Concep 1 ","Concep 2","Total"]
[null,null,null,null,null,null,null,"Total Capacity for New Resources (MW)",null,null,null,{"$f":"INDEX(Tx_Supply!H$14:H$101,MATCH($D$7,Tx_Supply!$B$14:$B$101,0))","v":800},{"$f":"INDEX(Tx_Supply!I$14:I$101,MATCH($D$7,Tx_Supply!$B$14:$B$101,0))","v":0},{"$f":"INDEX(Tx_Supply!J$14:J$101,MATCH($D$7,Tx_Supply!$B$14:$B$101,0))","v":2450},{"$f":"INDEX(Tx_Supply!K$14:K$101,MATCH($D$7,Tx_Supply!$B$14:$B$101,0))","v":1000},{"$f":"INDEX(Tx_Supply!L$14:L$101,MATCH($D$7,Tx_Supply!$B$14:$B$101,0))","v":1500},{"$f":"INDEX(Tx_Supply!M$14:M$101,MATCH($D$7,Tx_Supply!$B$14:$B$101,0))","v":1500},{"$f":"SUM(L5:Q5)","v":7250}]
[null,null,"Electrical Area (CREZ)","Riverside East",null,null,null,"Allocated to Portfolio (MW)",null,null,null,{"$f":"INDEX(Tx_Supply!BH$14:BH$101,MATCH($D$7,Tx_Supply!$B$14:$B$101,0))","v":800},{"$f":"INDEX(Tx_Supply!BI$14:BI$101,MATCH($D$7,Tx_Supply!$B$14:$B$101,0))","v":0},{"$f":"INDEX(Tx_Supply!BJ$14:BJ$101,MATCH($D$7,Tx_Supply!$B$14:$B$101,0))","v":2450},{"$f":"INDEX(Tx_Supply!BK$14:BK$101,MATCH($D$7,Tx_Supply!$B$14:$B$101,0))","v":0},{"$f":"INDEX(Tx_Supply!BL$14:BL$101,MATCH($D$7,Tx_Supply!$B$14:$B$101,0))","v":0},{"$f":"INDEX(Tx_Supply!BM$14:BM$101,MATCH($D$7,Tx_Supply!$B$14:$B$101,0))","v":0},{"$f":"SUM(L6:Q6)","v":3250}]
[null,null,"Transmission Area",{"$f":"INDEX(Tx_Mapping!$B$8:$B$107,MATCH(D6,Tx_Mapping!$A$8:$A$107,0))","v":"Riverside East & Palm Springs"},null,null,null,"Allocation of Present User Selection (MW)",null,null,null,{"$f":"IF($D$12=\"FCDS\",MIN(L$5-L$6,(SUM($AB$35:$AB$134)-SUM($H$7:K7))),0)","v":0},{"$f":"IF($D$12=\"FCDS\",MIN(M$5-M$6,(SUM($AB$35:$AB$134)-SUM($H$7:L7))),0)","v":0},{"$f":"IF($D$12=\"FCDS\",MIN(N$5-N$6,(SUM($AB$35:$AB$134)-SUM($H$7:M7))),0)","v":0},{"$f":"IF($D$12=\"FCDS\",MIN(O$5-O$6,(SUM($AB$35:$AB$134)-SUM($H$7:N7))),0)","v":0},{"$f":"IF($D$12=\"FCDS\",MIN(P$5-P$6,(SUM($AB$35:$AB$134)-SUM($H$7:O7))),0)","v":0},{"$f":"IF($D$12=\"FCDS\",MIN(Q$5-Q$6,(SUM($AB$35:$AB$134)-SUM($H$7:P7))),0)","v":0},{"$f":"SUM(L7:Q7)","v":0}]
[null,null,"Energy-Only Zone",{"$f":"INDEX(Tx_Mapping!$G$8:$G$95,MATCH($D$7,Tx_Mapping!$F$8:$F$95,0))","v":"Riverside East & Palm Springs"},null,null,null,"Incremental Transmission Triggered (MW)",null,null,null,null,{"$f":"IF(M$6+M$7>0,M$5,0)","v":0},2450,0,0,0,7250]
[null,null,null,null,null,null,null,"Transmission Cost ($MM)",null,null,null,{"$f":"INDEX(Tx_Supply!N$14:N$101,MATCH($D$7,Tx_Supply!$B$14:$B$101,0))","v":0},{"$f":"INDEX(Tx_Supply!O$14:O$101,MATCH($D$7,Tx_Supply!$B$14:$B$101,0))","v":0},{"$f":"INDEX(Tx_Supply!P$14:P$101,MATCH($D$7,Tx_Supply!$B$14:$B$101,0))","v":955},{"$f":"INDEX(Tx_Supply!Q$14:Q$101,MATCH($D$7,Tx_Supply!$B$14:$B$101,0))","v":1800},{"$f":"INDEX(Tx_Supply!R$14:R$101,MATCH($D$7,Tx_Supply!$B$14:$B$101,0))","v":877.90439090776943},{"$f":"INDEX(Tx_Supply!S$14:S$101,MATCH($D$7,Tx_Supply!$B$14:$B$101,0))","v":877.90439090776943},{"$f":"SUM(L9:Q9)","v":4510.8087818155391}]
[null,null,"Contract Start Year",2025,null,null,null,"Incremental Cost Triggered ($MM)",null,null,null,{"$f":"IF(L$8=L$5,L9,0)","v":0},0,955,0,0,0,{"$f":"SUM(L10:Q10)","v":955}]
[]
[null,null,"Deliverability Type","FCDS"]
[]
[null,null,"MW of Resource",2000]
[null,null,"Remaining Potential",{"$f":"SUMPRODUCT((OFFSET(sc_type,1,0,ctProject,1)=\"New\")*(OFFSET(Supply_Curve!$F$17,1,0,ctProject,1)=$D$6)*(OFFSET(Supply_Curve!$J$17,1,0,ctProject,1)=$D$4)*OFFSET(Supply_Curve!$AG$17,1,0,ctProject,1),OFFSET(Supply_Curve!$AH$17,1,0,ctProject,1),OFFSET(Supply_Curve!$AI$17,1,0,ctProject,1)) - SUMPRODUCT((OFFSET(Active_Portfolio!$B$12,1,0,ctPort,1)=4)*(OFFSET(Active_Portfolio!$G$12,1,0,ctPort,1)=$D$6)*(OFFSET(Active_Portfolio!$K$12,1,0,ctPort,1)=$D$4)*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1))","v":0}]
[null,null,"Transmission Limit",{"$f":"IF($D$12=\"FCDS\",MAX(0,SUMPRODUCT(Tx_Supply!$H$14:$M$101*(Tx_Supply!$B$14:$B$101=$D$7))-SUMPRODUCT(Tx_Supply!$AM$14:$BF$101*(Tx_Supply!$B$14:$B$101=$D$7)*(Tx_Supply!$AM$12:$BF$12=$D$10))),INDEX(Tx_Supply!$K$220:$K$238,MATCH($D$8,Tx_Supply!$B$220:$B$238,0)))","v":6003.674048842613}]
[null,null,"Selected",{"$f":"MIN($D$14:$D$16)","v":0}]
[]
[]
[]
[]
[]
[]
[]
[null,"Parameters"]
[null,"Resource Count",{"$f":"COUNTIFS($D$35:$D$134,\"<>--\")","v":0}]
[null,"Space Count",{"$f":"COUNTA($B$1:$B$34)+COUNTBLANK($B$1:$B$34)","v":34}]
[null,"Supply Curve Space Count",{"$f":"COUNTA(Supply_Curve!$A$1:$A$17)+COUNTBLANK(Supply_Curve!$A$1:$A$17)","v":17}]
[null,"Selected Resources",{"$f":"COUNTIF($AH$35:$AH$134,\"<><N/A>\")","v":0}]
[]
[null,"Resource Inputs",null,null,null,null,null,null,"Project-Specific Cost Multipliers",null,null,null,null,null,null,"First Year PPA Price",null,null,null,null,null,null,null,null,"Project Selection",null,null,null,null,null,null,null,"Outputs to Active Portfolio"]
[null,"SC Index","Project Name","Resource Type","Resource Subtype","Technology Type","Electrical CREZ","Capacity Factor","Capital","Interconnection","Fixed O&M","Variable O&M","Heat Rate","Fuel Price","Incentive","Capital","Interconnection","Property Tax","Fixed O&M","Investment Tax Credit","Fuel","Variable O&M","Production Tax Credit","First Year PPA Price","Available MW","Previously Selected Potential","Remaining MW for User Selection","MW Selected","Start Date",null,null,null,"Index","Category","Project ID","Project Name","State","County","Electrical Zone","Latitude","Longitude","LCR","Technology","Subtechnology","Type","First Contract Year","Final Contract Year","Eligible for Recontr?","Product Content Category","CAISO","Bundled","Deliverability Type","PG&E","SCE","SDG&E","Other","NonCAISO","Contract Capacity","Energy","Capacity Factor","Technology Index","ELCC Profile","Energy Value Profile","Losses","Degradation","Probability of Success","Unit Cost ($/MWh)"]
[2,{"$f":"IF(SUMPRODUCT((OFFSET(Supply_Curve!$F$17,1,0,ctProject,1)=$D$6)*(OFFSET(Supply_Curve!$J$17,1,0,ctProject,1)=$D$4)*(OFFSET(sc_type,1,0,ctProject,1)=\"New\")*1)>=$A36,SMALL(IF((OFFSET(Supply_Curve!$F$17,1,0,ctProject,1)=$D$6)*(OFFSET(Supply_Curve!$J$17,1,0,ctProject,1)=$D$4)*(OFFSET(sc_type,1,0,ctProject,1)=\"New\"),ROW(OFFSET(Supply_Curve!$B$17,1,0,ctProject,1))-$C$28,\"\"),$A36),\"--\")","v":"--"},{"$f":"IF($B36=\"--\",\"--\",OFFSET(Supply_Curve!$C$17,$B36,0))","v":"--"},{"$f":"IF($B36=\"--\",\"--\",OFFSET(Supply_Curve!$J$17,$B36,0))","v":"--"},{"$f":"IF($B36=\"--\",\"--\",OFFSET(Supply_Curve!$K$17,$B36,0))","v":"--"},{"$f":"IF($B36=\"--\",\"--\",OFFSET(Supply_Curve!$AB$17,$B36,0))","v":"--"},{"$f":"IF($B36=\"--\",\"--\",OFFSET(Supply_Curve!$F$17,$B36,0))","v":"--"},{"$f":"IF($B36=\"--\",\"--\",OFFSET(Supply_Curve!$Q$17,$B36,0))","v":"--"},{"$f":"IF($B36=\"--\",\"--\",OFFSET(Supply_Curve!T$17,$B36,0))","v":"--"},{"$f":"IF($B36=\"--\",\"--\",OFFSET(Supply_Curve!U$17,$B36,0))","v":"--"},{"$f":"IF($B36=\"--\",\"--\",OFFSET(Supply_Curve!V$17,$B36,0))","v":"--"},{"$f":"IF($B36=\"--\",\"--\",OFFSET(Supply_Curve!W$17,$B36,0))","v":"--"},{"$f":"IF($B36=\"--\",\"--\",OFFSET(Supply_Curve!X$17,$B36,0))","v":"--"},{"$f":"IF($B36=\"--\",\"--\",OFFSET(Supply_Curve!Y$17,$B36,0))","v":"--"},{"$f":"IF($B36=\"--\",\"--\",OFFSET(Supply_Curve!Z$17,$B36,0))","v":"--"},{"$f":"IF($B36=\"--\",\"--\",IF($H36>0,$I36*INDEX(tableCapital,$F36,MATCH($D$10-PPA_lag,Resource_Cost!$D$8:$U$8,0))/(8.76*$H36),9999))","v":"--"},{"$f":"IF($B36=\"--\",\"--\",IF($H36>0,$J36*INDEX(tableInterconnect,$F36,MATCH($D$10-PPA_lag,Resource_Cost!$D$8:$U$8,0))/(8.76*$H36),9999))","v":"--"},{"$f":"IF($B36=\"--\",\"--\",IF(OR(LEFT($D36,5)<>\"Solar\",year>=2025),IF($H36>0,$I36*INDEX(tablePropTax,$F36,MATCH($D$10-PPA_lag,Resource_Cost!$D$8:$U$8,0))/(8.76*$H36),9999),0))","v":"--"},{"$f":"IF($B36=\"--\",\"--\",IF($H36>0,$K36*INDEX(tableFixedOM,$F36,MATCH($D$10-PPA_lag,Resource_Cost!$D$8:$U$8,0))/(8.76*$H36),9999))","v":"--"},{"$f":"IF($B36=\"--\",\"--\",IF($H36>0,$I36*$O36*INDEX(tableITC,$F36,MATCH($D$10-PPA_lag,Resource_Cost!$D$8:$U$8,0))/(8.76*$H36),9999))","v":"--"},{"$f":"IF($B36=\"--\",\"--\",$M36*$N36*INDEX(tableFuel,$F36,MATCH($D$10-PPA_lag,Resource_Cost!$D$8:$U$8,0)))","v":"--"},{"$f":"IF($B36=\"--\",\"--\",$L36*INDEX(tableVarOM,$F36,MATCH($D$10-PPA_lag,Resource_Cost!$D$8:$U$8,0)))","v":"--"},{"$f":"IF($B36=\"--\",\"--\",$O36*INDEX(tablePTC,$F36,MATCH($D$10-PPA_lag,Resource_Cost!$D$8:$U$8,0)))","v":"--"},{"$f":"IF($B36=\"--\",\"--\",MIN(SUM(P36:W36),9999))","v":"--"},{"$f":"IF($B36=\"--\",\"--\",PRODUCT(OFFSET(Supply_Curve!$AG$17,MATCH($C36,OFFSET(Supply_Curve!$C$17,1,0,ctProject,1),0),0),OFFSET(Supply_Curve!$AH$17,MATCH($C36,OFFSET(Supply_Curve!$C$17,1,0,ctProject,1),0),0),OFFSET(Supply_Curve!$AI$17,MATCH($C36,OFFSET(Supply_Curve!$C$17,1,0,ctProject,1),0),0)))","v":"--"},{"$f":"IF($B36=\"--\",\"--\",MIN(SUMPRODUCT((OFFSET(Active_Portfolio!$D$12,1,0,ctPort,1)=$C36)*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1)),$Y36))","v":"--"},"--",{"$f":"IF($B36=\"--\",\"--\",MAX(0,MIN($D$17-SUMPRODUCT(OFFSET($AA$34,1,0,$C$26,1)*(OFFSET($X$34,1,0,$C$26,1)<$X36)),$AA36)))","v":"--"},"--",null,null,null,2,{"$f":"IFERROR(INDEX(Supply_Curve!FR$18:FR$1298,MATCH($AJ36,Supply_Curve!$FT$18:$FT$1298,0)),\"<N/A>\")","v":"<N/A>"},{"$f":"IFERROR(INDEX(Supply_Curve!FS$18:FS$1298,MATCH($AJ36,Supply_Curve!$FT$18:$FT$1298,0)),\"<N/A>\")","v":"<N/A>"},{"$f":"IFERROR(INDEX($C$35:$C$134,SMALL(IF($AB$35:$AB$134<>0,ROW($AG$35:$AG$134)-$C$27,\"\"),$AG36)),\"<N/A>\")","v":"--"},{"$f":"IFERROR(INDEX(Supply_Curve!FU$18:FU$1298,MATCH($AJ36,Supply_Curve!$FT$18:$FT$1298,0)),\"<N/A>\")","v":"<N/A>"},{"$f":"IFERROR(INDEX(Supply_Curve!FV$18:FV$1298,MATCH($AJ36,Supply_Curve!$FT$18:$FT$1298,0)),\"<N/A>\")","v":"<N/A>"},{"$f":"IFERROR(INDEX(Supply_Curve!FW$18:FW$1298,MATCH($AJ36,Supply_Curve!$FT$18:$FT$1298,0)),\"<N/A>\")","v":"<N/A>"},{"$f":"IFERROR(INDEX(Supply_Curve!FX$18:FX$1298,MATCH($AJ36,Supply_Curve!$FT$18:$FT$1298,0)),\"<N/A>\")","v":"<N/A>"},{"$f":"IFERROR(INDEX(Supply_Curve!FY$18:FY$1298,MATCH($AJ36,Supply_Curve!$FT$18:$FT$1298,0)),\"<N/A>\")","v":"<N/A>"},{"$f":"IFERROR(INDEX(Supply_Curve!FZ$18:FZ$1298,MATCH($AJ36,Supply_Curve!$FT$18:$FT$1298,0)),\"<N/A>\")","v":"<N/A>"},{"$f":"IFERROR(INDEX(Supply_Curve!GA$18:GA$1298,MATCH($AJ36,Supply_Curve!$FT$18:$FT$1298,0)),\"<N/A>\")","v":"<N/A>"},{"$f":"IFERROR(INDEX(Supply_Curve!GB$18:GB$1298,MATCH($AJ36,Supply_Curve!$FT$18:$FT$1298,0)),\"<N/A>\")","v":"<N/A>"},{"$f":"IFERROR(INDEX(Supply_Curve!GC$18:GC$1298,MATCH($AJ36,Supply_Curve!$FT$18:$FT$1298,0)),\"<N/A>\")","v":"<N/A>"},"--",{"$f":"IFERROR(VALUE(CONCATENATE(\"12/31/\",INDEX(Resource_Char!$I$39:$AF$39,,$BI36)+YEAR($AT36)-1)),\"<N/A>\")","v":"<N/A>"},{"$f":"IFERROR(INDEX(Supply_Curve!GF$18:GF$1298,MATCH($AJ36,Supply_Curve!$FT$18:$FT$1298,0)),\"<N/A>\")","v":"<N/A>"},{"$f":"IFERROR(INDEX(Supply_Curve!GG$18:GG$1298,MATCH($AJ36,Supply_Curve!$FT$18:$FT$1298,0)),\"<N/A>\")","v":"<N/A>"},{"$f":"IFERROR(INDEX(Supply_Curve!GH$18:GH$1298,MATCH($AJ36,Supply_Curve!$FT$18:$FT$1298,0)),\"<N/A>\")","v":"<N/A>"},{"$f":"IFERROR(INDEX(Supply_Curve!GI$18:GI$1298,MATCH($AJ36,Supply_Curve!$FT$18:$FT$1298,0)),\"<N/A>\")","v":"<N/A>"},"<N/A>",{"$f":"IF($AZ36=\"<N/A>\",$AZ36,MAX(OFFSET(Net_Short!$AW$16,0,MATCH($D$10,Net_Short!$AW$6:$CK$6,0)-1),0)/OFFSET(Net_Short!$G$16,0,MATCH($D$10,Net_Short!$G$6:$AU$6,0)-1))","v":"<N/A>"},{"$f":"IF($AZ36=\"<N/A>\",$AZ36,MAX(OFFSET(Net_Short!$CM$16,0,MATCH($D$10,Net_Short!$AW$6:$CK$6,0)-1),0)/OFFSET(Net_Short!$G$16,0,MATCH($D$10,Net_Short!$G$6:$AU$6,0)-1))","v":"<N/A>"},{"$f":"IF($AZ36=\"<N/A>\",$AZ36,MAX(OFFSET(Net_Short!$EC$16,0,MATCH($D$10,Net_Short!$AW$6:$CK$6,0)-1),0)/OFFSET(Net_Short!$G$16,0,MATCH($D$10,Net_Short!$G$6:$AU$6,0)-1))","v":"<N/A>"},{"$f":"IF($AZ36=\"<N/A>\",$AZ36,MAX(OFFSET(Net_Short!$FS$16,0,MATCH($D$10,Net_Short!$AW$6:$CK$6,0)-1),0)/OFFSET(Net_Short!$G$16,0,MATCH($D$10,Net_Short!$G$6:$AU$6,0)-1))","v":"<N/A>"},{"$f":"IF($AZ36=\"<N/A>\",$AZ36,0)","v":"<N/A>"},"--",{"$f":"IFERROR($BF36*BH36*8.76,\"<N/A>\")","v":"<N/A>"},"--",{"$f":"IFERROR(INDEX(Supply_Curve!GS$18:GS$1298,MATCH($AJ36,Supply_Curve!$FT$18:$FT$1298,0)),\"<N/A>\")","v":"<N/A>"},{"$f":"IFERROR(INDEX(Supply_Curve!GT$18:GT$1298,MATCH($AJ36,Supply_Curve!$FT$18:$FT$1298,0)),\"<N/A>\")","v":"<N/A>"},{"$f":"IFERROR(INDEX(Supply_Curve!GU$18:GU$1298,MATCH($AJ36,Supply_Curve!$FT$18:$FT$1298,0)),\"<N/A>\")","v":"<N/A>"},{"$f":"IFERROR(INDEX(Supply_Curve!GV$18:GV$1298,MATCH($AJ36,Supply_Curve!$FT$18:$FT$1298,0)),\"<N/A>\")","v":"<N/A>"},{"$f":"IFERROR(INDEX(Resource_Char!$I$21:$AF$21,BI36),\"<N/A>\")","v":"<N/A>"},{"$f":"IF($BL36=\"<N/A>\",\"<N/A>\",1)","v":"<N/A>"},0]
[5,{"$f":"IF(SUMPRODUCT((OFFSET(Supply_Curve!$F$17,1,0,ctProject,1)=$D$6)*(OFFSET(Supply_Curve!$J$17,1,0,ctProject,1)=$D$4)*(OFFSET(sc_type,1,0,ctProject,1)=\"New\")*1)>=$A39,SMALL(IF((OFFSET(Supply_Curve!$F$17,1,0,ctProject,1)=$D$6)*(OFFSET(Supply_Curve!$J$17,1,0,ctProject,1)=$D$4)*(OFFSET(sc_type,1,0,ctProject,1)=\"New\"),ROW(OFFSET(Supply_Curve!$B$17,1,0,ctProject,1))-$C$28,\"\"),$A39),\"--\")","v":"--"},{"$f":"IF($B39=\"--\",\"--\",OFFSET(Supply_Curve!$C$17,$B39,0))","v":"--"},{"$f":"IF($B39=\"--\",\"--\",OFFSET(Supply_Curve!$J$17,$B39,0))","v":"--"},{"$f":"IF($B39=\"--\",\"--\",OFFSET(Supply_Curve!$K$17,$B39,0))","v":"--"},{"$f":"IF($B39=\"--\",\"--\",OFFSET(Supply_Curve!$AB$17,$B39,0))","v":"--"},{"$f":"IF($B39=\"--\",\"--\",OFFSET(Supply_Curve!$F$17,$B39,0))","v":"--"},{"$f":"IF($B39=\"--\",\"--\",OFFSET(Supply_Curve!$Q$17,$B39,0))","v":"--"},{"$f":"IF($B39=\"--\",\"--\",OFFSET(Supply_Curve!T$17,$B39,0))","v":"--"},{"$f":"IF($B39=\"--\",\"--\",OFFSET(Supply_Curve!U$17,$B39,0))","v":"--"},{"$f":"IF($B39=\"--\",\"--\",OFFSET(Supply_Curve!V$17,$B39,0))","v":"--"},{"$f":"IF($B39=\"--\",\"--\",OFFSET(Supply_Curve!W$17,$B39,0))","v":"--"},{"$f":"IF($B39=\"--\",\"--\",OFFSET(Supply_Curve!X$17,$B39,0))","v":"--"},{"$f":"IF($B39=\"--\",\"--\",OFFSET(Supply_Curve!Y$17,$B39,0))","v":"--"},{"$f":"IF($B39=\"--\",\"--\",OFFSET(Supply_Curve!Z$17,$B39,0))","v":"--"},{"$f":"IF($B39=\"--\",\"--\",IF($H39>0,$I39*INDEX(tableCapital,$F39,MATCH($D$10-PPA_lag,Resource_Cost!$D$8:$U$8,0))/(8.76*$H39),9999))","v":"--"},{"$f":"IF($B39=\"--\",\"--\",IF($H39>0,$J39*INDEX(tableInterconnect,$F39,MATCH($D$10-PPA_lag,Resource_Cost!$D$8:$U$8,0))/(8.76*$H39),9999))","v":"--"},{"$f":"IF($B39=\"--\",\"--\",IF(OR(LEFT($D39,5)<>\"Solar\",year>=2025),IF($H39>0,$I39*INDEX(tablePropTax,$F39,MATCH($D$10-PPA_lag,Resource_Cost!$D$8:$U$8,0))/(8.76*$H39),9999),0))","v":"--"},{"$f":"IF($B39=\"--\",\"--\",IF($H39>0,$K39*INDEX(tableFixedOM,$F39,MATCH($D$10-PPA_lag,Resource_Cost!$D$8:$U$8,0))/(8.76*$H39),9999))","v":"--"},{"$f":"IF($B39=\"--\",\"--\",IF($H39>0,$I39*$O39*INDEX(tableITC,$F39,MATCH($D$10-PPA_lag,Resource_Cost!$D$8:$U$8,0))/(8.76*$H39),9999))","v":"--"},{"$f":"IF($B39=\"--\",\"--\",$M39*$N39*INDEX(tableFuel,$F39,MATCH($D$10-PPA_lag,Resource_Cost!$D$8:$U$8,0)))","v":"--"},{"$f":"IF($B39=\"--\",\"--\",$L39*INDEX(tableVarOM,$F39,MATCH($D$10-PPA_lag,Resource_Cost!$D$8:$U$8,0)))","v":"--"},{"$f":"IF($B39=\"--\",\"--\",$O39*INDEX(tablePTC,$F39,MATCH($D$10-PPA_lag,Resource_Cost!$D$8:$U$8,0)))","v":"--"},"--",{"$f":"IF($B39=\"--\",\"--\",PRODUCT(OFFSET(Supply_Curve!$AG$17,MATCH($C39,OFFSET(Supply_Curve!$C$17,1,0,ctProject,1),0),0),OFFSET(Supply_Curve!$AH$17,MATCH($C39,OFFSET(Supply_Curve!$C$17,1,0,ctProject,1),0),0),OFFSET(Supply_Curve!$AI$17,MATCH($C39,OFFSET(Supply_Curve!$C$17,1,0,ctProject,1),0),0)))","v":"--"},{"$f":"IF($B39=\"--\",\"--\",MIN(SUMPRODUCT((OFFSET(Active_Portfolio!$D$12,1,0,ctPort,1)=$C39)*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1)),$Y39))","v":"--"},"--","--","--",null,null,null,5,{"$f":"IFERROR(INDEX(Supply_Curve!FR$18:FR$1298,MATCH($AJ39,Supply_Curve!$FT$18:$FT$1298,0)),\"<N/A>\")","v":"<N/A>"},{"$f":"IFERROR(INDEX(Supply_Curve!FS$18:FS$1298,MATCH($AJ39,Supply_Curve!$FT$18:$FT$1298,0)),\"<N/A>\")","v":"<N/A>"},{"$f":"IFERROR(INDEX($C$35:$C$134,SMALL(IF($AB$35:$AB$134<>0,ROW($AG$35:$AG$134)-$C$27,\"\"),$AG39)),\"<N/A>\")","v":"--"},{"$f":"IFERROR(INDEX(Supply_Curve!FU$18:FU$1298,MATCH($AJ39,Supply_Curve!$FT$18:$FT$1298,0)),\"<N/A>\")","v":"<N/A>"},{"$f":"IFERROR(INDEX(Supply_Curve!FV$18:FV$1298,MATCH($AJ39,Supply_Curve!$FT$18:$FT$1298,0)),\"<N/A>\")","v":"<N/A>"},{"$f":"IFERROR(INDEX(Supply_Curve!FW$18:FW$1298,MATCH($AJ39,Supply_Curve!$FT$18:$FT$1298,0)),\"<N/A>\")","v":"<N/A>"},{"$f":"IFERROR(INDEX(Supply_Curve!FX$18:FX$1298,MATCH($AJ39,Supply_Curve!$FT$18:$FT$1298,0)),\"<N/A>\")","v":"<N/A>"},{"$f":"IFERROR(INDEX(Supply_Curve!FY$18:FY$1298,MATCH($AJ39,Supply_Curve!$FT$18:$FT$1298,0)),\"<N/A>\")","v":"<N/A>"},{"$f":"IFERROR(INDEX(Supply_Curve!FZ$18:FZ$1298,MATCH($AJ39,Supply_Curve!$FT$18:$FT$1298,0)),\"<N/A>\")","v":"<N/A>"},{"$f":"IFERROR(INDEX(Supply_Curve!GA$18:GA$1298,MATCH($AJ39,Supply_Curve!$FT$18:$FT$1298,0)),\"<N/A>\")","v":"<N/A>"},{"$f":"IFERROR(INDEX(Supply_Curve!GB$18:GB$1298,MATCH($AJ39,Supply_Curve!$FT$18:$FT$1298,0)),\"<N/A>\")","v":"<N/A>"},{"$f":"IFERROR(INDEX(Supply_Curve!GC$18:GC$1298,MATCH($AJ39,Supply_Curve!$FT$18:$FT$1298,0)),\"<N/A>\")","v":"<N/A>"},"--",{"$f":"IFERROR(VALUE(CONCATENATE(\"12/31/\",INDEX(Resource_Char!$I$39:$AF$39,,$BI39)+YEAR($AT39)-1)),\"<N/A>\")","v":"<N/A>"},{"$f":"IFERROR(INDEX(Supply_Curve!GF$18:GF$1298,MATCH($AJ39,Supply_Curve!$FT$18:$FT$1298,0)),\"<N/A>\")","v":"<N/A>"},{"$f":"IFERROR(INDEX(Supply_Curve!GG$18:GG$1298,MATCH($AJ39,Supply_Curve!$FT$18:$FT$1298,0)),\"<N/A>\")","v":"<N/A>"},{"$f":"IFERROR(INDEX(Supply_Curve!GH$18:GH$1298,MATCH($AJ39,Supply_Curve!$FT$18:$FT$1298,0)),\"<N/A>\")","v":"<N/A>"},{"$f":"IFERROR(INDEX(Supply_Curve!GI$18:GI$1298,MATCH($AJ39,Supply_Curve!$FT$18:$FT$1298,0)),\"<N/A>\")","v":"<N/A>"},"<N/A>",{"$f":"IF($AZ39=\"<N/A>\",$AZ39,MAX(OFFSET(Net_Short!$AW$16,0,MATCH($D$10,Net_Short!$AW$6:$CK$6,0)-1),0)/OFFSET(Net_Short!$G$16,0,MATCH($D$10,Net_Short!$G$6:$AU$6,0)-1))","v":"<N/A>"},{"$f":"IF($AZ39=\"<N/A>\",$AZ39,MAX(OFFSET(Net_Short!$CM$16,0,MATCH($D$10,Net_Short!$AW$6:$CK$6,0)-1),0)/OFFSET(Net_Short!$G$16,0,MATCH($D$10,Net_Short!$G$6:$AU$6,0)-1))","v":"<N/A>"},{"$f":"IF($AZ39=\"<N/A>\",$AZ39,MAX(OFFSET(Net_Short!$EC$16,0,MATCH($D$10,Net_Short!$AW$6:$CK$6,0)-1),0)/OFFSET(Net_Short!$G$16,0,MATCH($D$10,Net_Short!$G$6:$AU$6,0)-1))","v":"<N/A>"},{"$f":"IF($AZ39=\"<N/A>\",$AZ39,MAX(OFFSET(Net_Short!$FS$16,0,MATCH($D$10,Net_Short!$AW$6:$CK$6,0)-1),0)/OFFSET(Net_Short!$G$16,0,MATCH($D$10,Net_Short!$G$6:$AU$6,0)-1))","v":"<N/A>"},"<N/A>","--","<N/A>","--",{"$f":"IFERROR(INDEX(Supply_Curve!GS$18:GS$1298,MATCH($AJ39,Supply_Curve!$FT$18:$FT$1298,0)),\"<N/A>\")","v":"<N/A>"},{"$f":"IFERROR(INDEX(Supply_Curve!GT$18:GT$1298,MATCH($AJ39,Supply_Curve!$FT$18:$FT$1298,0)),\"<N/A>\")","v":"<N/A>"},{"$f":"IFERROR(INDEX(Supply_Curve!GU$18:GU$1298,MATCH($AJ39,Supply_Curve!$FT$18:$FT$1298,0)),\"<N/A>\")","v":"<N/A>"},{"$f":"IFERROR(INDEX(Supply_Curve!GV$18:GV$1298,MATCH($AJ39,Supply_Curve!$FT$18:$FT$1298,0)),\"<N/A>\")","v":"<N/A>"},{"$f":"IFERROR(INDEX(Resource_Char!$I$21:$AF$21,BI39),\"<N/A>\")","v":"<N/A>"},"<N/A>",0]
[9,{"$f":"IF(SUMPRODUCT((OFFSET(Supply_Curve!$F$17,1,0,ctProject,1)=$D$6)*(OFFSET(Supply_Curve!$J$17,1,0,ctProject,1)=$D$4)*(OFFSET(sc_type,1,0,ctProject,1)=\"New\")*1)>=$A43,SMALL(IF((OFFSET(Supply_Curve!$F$17,1,0,ctProject,1)=$D$6)*(OFFSET(Supply_Curve!$J$17,1,0,ctProject,1)=$D$4)*(OFFSET(sc_type,1,0,ctProject,1)=\"New\"),ROW(OFFSET(Supply_Curve!$B$17,1,0,ctProject,1))-$C$28,\"\"),$A43),\"--\")","v":"--"},{"$f":"IF($B43=\"--\",\"--\",OFFSET(Supply_Curve!$C$17,$B43,0))","v":"--"},{"$f":"IF($B43=\"--\",\"--\",OFFSET(Supply_Curve!$J$17,$B43,0))","v":"--"},{"$f":"IF($B43=\"--\",\"--\",OFFSET(Supply_Curve!$K$17,$B43,0))","v":"--"},{"$f":"IF($B43=\"--\",\"--\",OFFSET(Supply_Curve!$AB$17,$B43,0))","v":"--"},{"$f":"IF($B43=\"--\",\"--\",OFFSET(Supply_Curve!$F$17,$B43,0))","v":"--"},{"$f":"IF($B43=\"--\",\"--\",OFFSET(Supply_Curve!$Q$17,$B43,0))","v":"--"},{"$f":"IF($B43=\"--\",\"--\",OFFSET(Supply_Curve!T$17,$B43,0))","v":"--"},{"$f":"IF($B43=\"--\",\"--\",OFFSET(Supply_Curve!U$17,$B43,0))","v":"--"},{"$f":"IF($B43=\"--\",\"--\",OFFSET(Supply_Curve!V$17,$B43,0))","v":"--"},{"$f":"IF($B43=\"--\",\"--\",OFFSET(Supply_Curve!W$17,$B43,0))","v":"--"},{"$f":"IF($B43=\"--\",\"--\",OFFSET(Supply_Curve!X$17,$B43,0))","v":"--"},{"$f":"IF($B43=\"--\",\"--\",OFFSET(Supply_Curve!Y$17,$B43,0))","v":"--"},{"$f":"IF($B43=\"--\",\"--\",OFFSET(Supply_Curve!Z$17,$B43,0))","v":"--"},{"$f":"IF($B43=\"--\",\"--\",IF($H43>0,$I43*INDEX(tableCapital,$F43,MATCH($D$10-PPA_lag,Resource_Cost!$D$8:$U$8,0))/(8.76*$H43),9999))","v":"--"},{"$f":"IF($B43=\"--\",\"--\",IF($H43>0,$J43*INDEX(tableInterconnect,$F43,MATCH($D$10-PPA_lag,Resource_Cost!$D$8:$U$8,0))/(8.76*$H43),9999))","v":"--"},{"$f":"IF($B43=\"--\",\"--\",IF(OR(LEFT($D43,5)<>\"Solar\",year>=2025),IF($H43>0,$I43*INDEX(tablePropTax,$F43,MATCH($D$10-PPA_lag,Resource_Cost!$D$8:$U$8,0))/(8.76*$H43),9999),0))","v":"--"},{"$f":"IF($B43=\"--\",\"--\",IF($H43>0,$K43*INDEX(tableFixedOM,$F43,MATCH($D$10-PPA_lag,Resource_Cost!$D$8:$U$8,0))/(8.76*$H43),9999))","v":"--"},{"$f":"IF($B43=\"--\",\"--\",IF($H43>0,$I43*$O43*INDEX(tableITC,$F43,MATCH($D$10-PPA_lag,Resource_Cost!$D$8:$U$8,0))/(8.76*$H43),9999))","v":"--"},{"$f":"IF($B43=\"--\",\"--\",$M43*$N43*INDEX(tableFuel,$F43,MATCH($D$10-PPA_lag,Resource_Cost!$D$8:$U$8,0)))","v":"--"},{"$f":"IF($B43=\"--\",\"--\",$L43*INDEX(tableVarOM,$F43,MATCH($D$10-PPA_lag,Resource_Cost!$D$8:$U$8,0)))","v":"--"},{"$f":"IF($B43=\"--\",\"--\",$O43*INDEX(tablePTC,$F43,MATCH($D$10-PPA_lag,Resource_Cost!$D$8:$U$8,0)))","v":"--"},"--",{"$f":"IF($B43=\"--\",\"--\",PRODUCT(OFFSET(Supply_Curve!$AG$17,MATCH($C43,OFFSET(Supply_Curve!$C$17,1,0,ctProject,1),0),0),OFFSET(Supply_Curve!$AH$17,MATCH($C43,OFFSET(Supply_Curve!$C$17,1,0,ctProject,1),0),0),OFFSET(Supply_Curve!$AI$17,MATCH($C43,OFFSET(Supply_Curve!$C$17,1,0,ctProject,1),0),0)))","v":"--"},{"$f":"IF($B43=\"--\",\"--\",MIN(SUMPRODUCT((OFFSET(Active_Portfolio!$D$12,1,0,ctPort,1)=$C43)*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1)),$Y43))","v":"--"},"--","--","--",null,null,null,9,{"$f":"IFERROR(INDEX(Supply_Curve!FR$18:FR$1298,MATCH($AJ43,Supply_Curve!$FT$18:$FT$1298,0)),\"<N/A>\")","v":"<N/A>"},{"$f":"IFERROR(INDEX(Supply_Curve!FS$18:FS$1298,MATCH($AJ43,Supply_Curve!$FT$18:$FT$1298,0)),\"<N/A>\")","v":"<N/A>"},{"$f":"IFERROR(INDEX($C$35:$C$134,SMALL(IF($AB$35:$AB$134<>0,ROW($AG$35:$AG$134)-$C$27,\"\"),$AG43)),\"<N/A>\")","v":"--"},{"$f":"IFERROR(INDEX(Supply_Curve!FU$18:FU$1298,MATCH($AJ43,Supply_Curve!$FT$18:$FT$1298,0)),\"<N/A>\")","v":"<N/A>"},{"$f":"IFERROR(INDEX(Supply_Curve!FV$18:FV$1298,MATCH($AJ43,Supply_Curve!$FT$18:$FT$1298,0)),\"<N/A>\")","v":"<N/A>"},{"$f":"IFERROR(INDEX(Supply_Curve!FW$18:FW$1298,MATCH($AJ43,Supply_Curve!$FT$18:$FT$1298,0)),\"<N/A>\")","v":"<N/A>"},{"$f":"IFERROR(INDEX(Supply_Curve!FX$18:FX$1298,MATCH($AJ43,Supply_Curve!$FT$18:$FT$1298,0)),\"<N/A>\")","v":"<N/A>"},{"$f":"IFERROR(INDEX(Supply_Curve!FY$18:FY$1298,MATCH($AJ43,Supply_Curve!$FT$18:$FT$1298,0)),\"<N/A>\")","v":"<N/A>"},{"$f":"IFERROR(INDEX(Supply_Curve!FZ$18:FZ$1298,MATCH($AJ43,Supply_Curve!$FT$18:$FT$1298,0)),\"<N/A>\")","v":"<N/A>"},{"$f":"IFERROR(INDEX(Supply_Curve!GA$18:GA$1298,MATCH($AJ43,Supply_Curve!$FT$18:$FT$1298,0)),\"<N/A>\")","v":"<N/A>"},{"$f":"IFERROR(INDEX(Supply_Curve!GB$18:GB$1298,MATCH($AJ43,Supply_Curve!$FT$18:$FT$1298,0)),\"<N/A>\")","v":"<N/A>"},{"$f":"IFERROR(INDEX(Supply_Curve!GC$18:GC$1298,MATCH($AJ43,Supply_Curve!$FT$18:$FT$1298,0)),\"<N/A>\")","v":"<N/A>"},"--",{"$f":"IFERROR(VALUE(CONCATENATE(\"12/31/\",INDEX(Resource_Char!$I$39:$AF$39,,$BI43)+YEAR($AT43)-1)),\"<N/A>\")","v":"<N/A>"},{"$f":"IFERROR(INDEX(Supply_Curve!GF$18:GF$1298,MATCH($AJ43,Supply_Curve!$FT$18:$FT$1298,0)),\"<N/A>\")","v":"<N/A>"},{"$f":"IFERROR(INDEX(Supply_Curve!GG$18:GG$1298,MATCH($AJ43,Supply_Curve!$FT$18:$FT$1298,0)),\"<N/A>\")","v":"<N/A>"},{"$f":"IFERROR(INDEX(Supply_Curve!GH$18:GH$1298,MATCH($AJ43,Supply_Curve!$FT$18:$FT$1298,0)),\"<N/A>\")","v":"<N/A>"},{"$f":"IFERROR(INDEX(Supply_Curve!GI$18:GI$1298,MATCH($AJ43,Supply_Curve!$FT$18:$FT$1298,0)),\"<N/A>\")","v":"<N/A>"},"<N/A>",{"$f":"IF($AZ43=\"<N/A>\",$AZ43,MAX(OFFSET(Net_Short!$AW$16,0,MATCH($D$10,Net_Short!$AW$6:$CK$6,0)-1),0)/OFFSET(Net_Short!$G$16,0,MATCH($D$10,Net_Short!$G$6:$AU$6,0)-1))","v":"<N/A>"},{"$f":"IF($AZ43=\"<N/A>\",$AZ43,MAX(OFFSET(Net_Short!$CM$16,0,MATCH($D$10,Net_Short!$AW$6:$CK$6,0)-1),0)/OFFSET(Net_Short!$G$16,0,MATCH($D$10,Net_Short!$G$6:$AU$6,0)-1))","v":"<N/A>"},{"$f":"IF($AZ43=\"<N/A>\",$AZ43,MAX(OFFSET(Net_Short!$EC$16,0,MATCH($D$10,Net_Short!$AW$6:$CK$6,0)-1),0)/OFFSET(Net_Short!$G$16,0,MATCH($D$10,Net_Short!$G$6:$AU$6,0)-1))","v":"<N/A>"},{"$f":"IF($AZ43=\"<N/A>\",$AZ43,MAX(OFFSET(Net_Short!$FS$16,0,MATCH($D$10,Net_Short!$AW$6:$CK$6,0)-1),0)/OFFSET(Net_Short!$G$16,0,MATCH($D$10,Net_Short!$G$6:$AU$6,0)-1))","v":"<N/A>"},"<N/A>","--","<N/A>","--",{"$f":"IFERROR(INDEX(Supply_Curve!GS$18:GS$1298,MATCH($AJ43,Supply_Curve!$FT$18:$FT$1298,0)),\"<N/A>\")","v":"<N/A>"},{"$f":"IFERROR(INDEX(Supply_Curve!GT$18:GT$1298,MATCH($AJ43,Supply_Curve!$FT$18:$FT$1298,0)),\"<N/A>\")","v":"<N/A>"},{"$f":"IFERROR(INDEX(Supply_Curve!GU$18:GU$1298,MATCH($AJ43,Supply_Curve!$FT$18:$FT$1298,0)),\"<N/A>\")","v":"<N/A>"},{"$f":"IFERROR(INDEX(Supply_Curve!GV$18:GV$1298,MATCH($AJ43,Supply_Curve!$FT$18:$FT$1298,0)),\"<N/A>\")","v":"<N/A>"},{"$f":"IFERROR(INDEX(Resource_Char!$I$21:$AF$21,BI43),\"<N/A>\")","v":"<N/A>"},"<N/A>",0]
[12,{"$f":"IF(SUMPRODUCT((OFFSET(Supply_Curve!$F$17,1,0,ctProject,1)=$D$6)*(OFFSET(Supply_Curve!$J$17,1,0,ctProject,1)=$D$4)*(OFFSET(sc_type,1,0,ctProject,1)=\"New\")*1)>=$A46,SMALL(IF((OFFSET(Supply_Curve!$F$17,1,0,ctProject,1)=$D$6)*(OFFSET(Supply_Curve!$J$17,1,0,ctProject,1)=$D$4)*(OFFSET(sc_type,1,0,ctProject,1)=\"New\"),ROW(OFFSET(Supply_Curve!$B$17,1,0,ctProject,1))-$C$28,\"\"),$A46),\"--\")","v":"--"},{"$f":"IF($B46=\"--\",\"--\",OFFSET(Supply_Curve!$C$17,$B46,0))","v":"--"},{"$f":"IF($B46=\"--\",\"--\",OFFSET(Supply_Curve!$J$17,$B46,0))","v":"--"},{"$f":"IF($B46=\"--\",\"--\",OFFSET(Supply_Curve!$K$17,$B46,0))","v":"--"},{"$f":"IF($B46=\"--\",\"--\",OFFSET(Supply_Curve!$AB$17,$B46,0))","v":"--"},{"$f":"IF($B46=\"--\",\"--\",OFFSET(Supply_Curve!$F$17,$B46,0))","v":"--"},{"$f":"IF($B46=\"--\",\"--\",OFFSET(Supply_Curve!$Q$17,$B46,0))","v":"--"},{"$f":"IF($B46=\"--\",\"--\",OFFSET(Supply_Curve!T$17,$B46,0))","v":"--"},{"$f":"IF($B46=\"--\",\"--\",OFFSET(Supply_Curve!U$17,$B46,0))","v":"--"},{"$f":"IF($B46=\"--\",\"--\",OFFSET(Supply_Curve!V$17,$B46,0))","v":"--"},{"$f":"IF($B46=\"--\",\"--\",OFFSET(Supply_Curve!W$17,$B46,0))","v":"--"},{"$f":"IF($B46=\"--\",\"--\",OFFSET(Supply_Curve!X$17,$B46,0))","v":"--"},{"$f":"IF($B46=\"--\",\"--\",OFFSET(Supply_Curve!Y$17,$B46,0))","v":"--"},{"$f":"IF($B46=\"--\",\"--\",OFFSET(Supply_Curve!Z$17,$B46,0))","v":"--"},{"$f":"IF($B46=\"--\",\"--\",IF($H46>0,$I46*INDEX(tableCapital,$F46,MATCH($D$10-PPA_lag,Resource_Cost!$D$8:$U$8,0))/(8.76*$H46),9999))","v":"--"},{"$f":"IF($B46=\"--\",\"--\",IF($H46>0,$J46*INDEX(tableInterconnect,$F46,MATCH($D$10-PPA_lag,Resource_Cost!$D$8:$U$8,0))/(8.76*$H46),9999))","v":"--"},{"$f":"IF($B46=\"--\",\"--\",IF(OR(LEFT($D46,5)<>\"Solar\",year>=2025),IF($H46>0,$I46*INDEX(tablePropTax,$F46,MATCH($D$10-PPA_lag,Resource_Cost!$D$8:$U$8,0))/(8.76*$H46),9999),0))","v":"--"},{"$f":"IF($B46=\"--\",\"--\",IF($H46>0,$K46*INDEX(tableFixedOM,$F46,MATCH($D$10-PPA_lag,Resource_Cost!$D$8:$U$8,0))/(8.76*$H46),9999))","v":"--"},{"$f":"IF($B46=\"--\",\"--\",IF($H46>0,$I46*$O46*INDEX(tableITC,$F46,MATCH($D$10-PPA_lag,Resource_Cost!$D$8:$U$8,0))/(8.76*$H46),9999))","v":"--"},{"$f":"IF($B46=\"--\",\"--\",$M46*$N46*INDEX(tableFuel,$F46,MATCH($D$10-PPA_lag,Resource_Cost!$D$8:$U$8,0)))","v":"--"},{"$f":"IF($B46=\"--\",\"--\",$L46*INDEX(tableVarOM,$F46,MATCH($D$10-PPA_lag,Resource_Cost!$D$8:$U$8,0)))","v":"--"},{"$f":"IF($B46=\"--\",\"--\",$O46*INDEX(tablePTC,$F46,MATCH($D$10-PPA_lag,Resource_Cost!$D$8:$U$8,0)))","v":"--"},"--",{"$f":"IF($B46=\"--\",\"--\",PRODUCT(OFFSET(Supply_Curve!$AG$17,MATCH($C46,OFFSET(Supply_Curve!$C$17,1,0,ctProject,1),0),0),OFFSET(Supply_Curve!$AH$17,MATCH($C46,OFFSET(Supply_Curve!$C$17,1,0,ctProject,1),0),0),OFFSET(Supply_Curve!$AI$17,MATCH($C46,OFFSET(Supply_Curve!$C$17,1,0,ctProject,1),0),0)))","v":"--"},{"$f":"IF($B46=\"--\",\"--\",MIN(SUMPRODUCT((OFFSET(Active_Portfolio!$D$12,1,0,ctPort,1)=$C46)*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1)),$Y46))","v":"--"},"--","--","--",null,null,null,12,{"$f":"IFERROR(INDEX(Supply_Curve!FR$18:FR$1298,MATCH($AJ46,Supply_Curve!$FT$18:$FT$1298,0)),\"<N/A>\")","v":"<N/A>"},{"$f":"IFERROR(INDEX(Supply_Curve!FS$18:FS$1298,MATCH($AJ46,Supply_Curve!$FT$18:$FT$1298,0)),\"<N/A>\")","v":"<N/A>"},{"$f":"IFERROR(INDEX($C$35:$C$134,SMALL(IF($AB$35:$AB$134<>0,ROW($AG$35:$AG$134)-$C$27,\"\"),$AG46)),\"<N/A>\")","v":"--"},{"$f":"IFERROR(INDEX(Supply_Curve!FU$18:FU$1298,MATCH($AJ46,Supply_Curve!$FT$18:$FT$1298,0)),\"<N/A>\")","v":"<N/A>"},{"$f":"IFERROR(INDEX(Supply_Curve!FV$18:FV$1298,MATCH($AJ46,Supply_Curve!$FT$18:$FT$1298,0)),\"<N/A>\")","v":"<N/A>"},{"$f":"IFERROR(INDEX(Supply_Curve!FW$18:FW$1298,MATCH($AJ46,Supply_Curve!$FT$18:$FT$1298,0)),\"<N/A>\")","v":"<N/A>"},{"$f":"IFERROR(INDEX(Supply_Curve!FX$18:FX$1298,MATCH($AJ46,Supply_Curve!$FT$18:$FT$1298,0)),\"<N/A>\")","v":"<N/A>"},{"$f":"IFERROR(INDEX(Supply_Curve!FY$18:FY$1298,MATCH($AJ46,Supply_Curve!$FT$18:$FT$1298,0)),\"<N/A>\")","v":"<N/A>"},{"$f":"IFERROR(INDEX(Supply_Curve!FZ$18:FZ$1298,MATCH($AJ46,Supply_Curve!$FT$18:$FT$1298,0)),\"<N/A>\")","v":"<N/A>"},{"$f":"IFERROR(INDEX(Supply_Curve!GA$18:GA$1298,MATCH($AJ46,Supply_Curve!$FT$18:$FT$1298,0)),\"<N/A>\")","v":"<N/A>"},{"$f":"IFERROR(INDEX(Supply_Curve!GB$18:GB$1298,MATCH($AJ46,Supply_Curve!$FT$18:$FT$1298,0)),\"<N/A>\")","v":"<N/A>"},{"$f":"IFERROR(INDEX(Supply_Curve!GC$18:GC$1298,MATCH($AJ46,Supply_Curve!$FT$18:$FT$1298,0)),\"<N/A>\")","v":"<N/A>"},"--",{"$f":"IFERROR(VALUE(CONCATENATE(\"12/31/\",INDEX(Resource_Char!$I$39:$AF$39,,$BI46)+YEAR($AT46)-1)),\"<N/A>\")","v":"<N/A>"},{"$f":"IFERROR(INDEX(Supply_Curve!GF$18:GF$1298,MATCH($AJ46,Supply_Curve!$FT$18:$FT$1298,0)),\"<N/A>\")","v":"<N/A>"},{"$f":"IFERROR(INDEX(Supply_Curve!GG$18:GG$1298,MATCH($AJ46,Supply_Curve!$FT$18:$FT$1298,0)),\"<N/A>\")","v":"<N/A>"},{"$f":"IFERROR(INDEX(Supply_Curve!GH$18:GH$1298,MATCH($AJ46,Supply_Curve!$FT$18:$FT$1298,0)),\"<N/A>\")","v":"<N/A>"},{"$f":"IFERROR(INDEX(Supply_Curve!GI$18:GI$1298,MATCH($AJ46,Supply_Curve!$FT$18:$FT$1298,0)),\"<N/A>\")","v":"<N/A>"},"<N/A>",{"$f":"IF($AZ46=\"<N/A>\",$AZ46,MAX(OFFSET(Net_Short!$AW$16,0,MATCH($D$10,Net_Short!$AW$6:$CK$6,0)-1),0)/OFFSET(Net_Short!$G$16,0,MATCH($D$10,Net_Short!$G$6:$AU$6,0)-1))","v":"<N/A>"},{"$f":"IF($AZ46=\"<N/A>\",$AZ46,MAX(OFFSET(Net_Short!$CM$16,0,MATCH($D$10,Net_Short!$AW$6:$CK$6,0)-1),0)/OFFSET(Net_Short!$G$16,0,MATCH($D$10,Net_Short!$G$6:$AU$6,0)-1))","v":"<N/A>"},{"$f":"IF($AZ46=\"<N/A>\",$AZ46,MAX(OFFSET(Net_Short!$EC$16,0,MATCH($D$10,Net_Short!$AW$6:$CK$6,0)-1),0)/OFFSET(Net_Short!$G$16,0,MATCH($D$10,Net_Short!$G$6:$AU$6,0)-1))","v":"<N/A>"},{"$f":"IF($AZ46=\"<N/A>\",$AZ46,MAX(OFFSET(Net_Short!$FS$16,0,MATCH($D$10,Net_Short!$AW$6:$CK$6,0)-1),0)/OFFSET(Net_Short!$G$16,0,MATCH($D$10,Net_Short!$G$6:$AU$6,0)-1))","v":"<N/A>"},"<N/A>","--","<N/A>","--",{"$f":"IFERROR(INDEX(Supply_Curve!GS$18:GS$1298,MATCH($AJ46,Supply_Curve!$FT$18:$FT$1298,0)),\"<N/A>\")","v":"<N/A>"},{"$f":"IFERROR(INDEX(Supply_Curve!GT$18:GT$1298,MATCH($AJ46,Supply_Curve!$FT$18:$FT$1298,0)),\"<N/A>\")","v":"<N/A>"},{"$f":"IFERROR(INDEX(Supply_Curve!GU$18:GU$1298,MATCH($AJ46,Supply_Curve!$FT$18:$FT$1298,0)),\"<N/A>\")","v":"<N/A>"},{"$f":"IFERROR(INDEX(Supply_Curve!GV$18:GV$1298,MATCH($AJ46,Supply_Curve!$FT$18:$FT$1298,0)),\"<N/A>\")","v":"<N/A>"},{"$f":"IFERROR(INDEX(Resource_Char!$I$21:$AF$21,BI46),\"<N/A>\")","v":"<N/A>"},"<N/A>",0]
[15,{"$f":"IF(SUMPRODUCT((OFFSET(Supply_Curve!$F$17,1,0,ctProject,1)=$D$6)*(OFFSET(Supply_Curve!$J$17,1,0,ctProject,1)=$D$4)*(OFFSET(sc_type,1,0,ctProject,1)=\"New\")*1)>=$A49,SMALL(IF((OFFSET(Supply_Curve!$F$17,1,0,ctProject,1)=$D$6)*(OFFSET(Supply_Curve!$J$17,1,0,ctProject,1)=$D$4)*(OFFSET(sc_type,1,0,ctProject,1)=\"New\"),ROW(OFFSET(Supply_Curve!$B$17,1,0,ctProject,1))-$C$28,\"\"),$A49),\"--\")","v":"--"},{"$f":"IF($B49=\"--\",\"--\",OFFSET(Supply_Curve!$C$17,$B49,0))","v":"--"},{"$f":"IF($B49=\"--\",\"--\",OFFSET(Supply_Curve!$J$17,$B49,0))","v":"--"},{"$f":"IF($B49=\"--\",\"--\",OFFSET(Supply_Curve!$K$17,$B49,0))","v":"--"},{"$f":"IF($B49=\"--\",\"--\",OFFSET(Supply_Curve!$AB$17,$B49,0))","v":"--"},{"$f":"IF($B49=\"--\",\"--\",OFFSET(Supply_Curve!$F$17,$B49,0))","v":"--"},{"$f":"IF($B49=\"--\",\"--\",OFFSET(Supply_Curve!$Q$17,$B49,0))","v":"--"},{"$f":"IF($B49=\"--\",\"--\",OFFSET(Supply_Curve!T$17,$B49,0))","v":"--"},{"$f":"IF($B49=\"--\",\"--\",OFFSET(Supply_Curve!U$17,$B49,0))","v":"--"},{"$f":"IF($B49=\"--\",\"--\",OFFSET(Supply_Curve!V$17,$B49,0))","v":"--"},{"$f":"IF($B49=\"--\",\"--\",OFFSET(Supply_Curve!W$17,$B49,0))","v":"--"},{"$f":"IF($B49=\"--\",\"--\",OFFSET(Supply_Curve!X$17,$B49,0))","v":"--"},{"$f":"IF($B49=\"--\",\"--\",OFFSET(Supply_Curve!Y$17,$B49,0))","v":"--"},{"$f":"IF($B49=\"--\",\"--\",OFFSET(Supply_Curve!Z$17,$B49,0))","v":"--"},{"$f":"IF($B49=\"--\",\"--\",IF($H49>0,$I49*INDEX(tableCapital,$F49,MATCH($D$10-PPA_lag,Resource_Cost!$D$8:$U$8,0))/(8.76*$H49),9999))","v":"--"},{"$f":"IF($B49=\"--\",\"--\",IF($H49>0,$J49*INDEX(tableInterconnect,$F49,MATCH($D$10-PPA_lag,Resource_Cost!$D$8:$U$8,0))/(8.76*$H49),9999))","v":"--"},{"$f":"IF($B49=\"--\",\"--\",IF(OR(LEFT($D49,5)<>\"Solar\",year>=2025),IF($H49>0,$I49*INDEX(tablePropTax,$F49,MATCH($D$10-PPA_lag,Resource_Cost!$D$8:$U$8,0))/(8.76*$H49),9999),0))","v":"--"},{"$f":"IF($B49=\"--\",\"--\",IF($H49>0,$K49*INDEX(tableFixedOM,$F49,MATCH($D$10-PPA_lag,Resource_Cost!$D$8:$U$8,0))/(8.76*$H49),9999))","v":"--"},{"$f":"IF($B49=\"--\",\"--\",IF($H49>0,$I49*$O49*INDEX(tableITC,$F49,MATCH($D$10-PPA_lag,Resource_Cost!$D$8:$U$8,0))/(8.76*$H49),9999))","v":"--"},{"$f":"IF($B49=\"--\",\"--\",$M49*$N49*INDEX(tableFuel,$F49,MATCH($D$10-PPA_lag,Resource_Cost!$D$8:$U$8,0)))","v":"--"},{"$f":"IF($B49=\"--\",\"--\",$L49*INDEX(tableVarOM,$F49,MATCH($D$10-PPA_lag,Resource_Cost!$D$8:$U$8,0)))","v":"--"},{"$f":"IF($B49=\"--\",\"--\",$O49*INDEX(tablePTC,$F49,MATCH($D$10-PPA_lag,Resource_Cost!$D$8:$U$8,0)))","v":"--"},"--",{"$f":"IF($B49=\"--\",\"--\",PRODUCT(OFFSET(Supply_Curve!$AG$17,MATCH($C49,OFFSET(Supply_Curve!$C$17,1,0,ctProject,1),0),0),OFFSET(Supply_Curve!$AH$17,MATCH($C49,OFFSET(Supply_Curve!$C$17,1,0,ctProject,1),0),0),OFFSET(Supply_Curve!$AI$17,MATCH($C49,OFFSET(Supply_Curve!$C$17,1,0,ctProject,1),0),0)))","v":"--"},{"$f":"IF($B49=\"--\",\"--\",MIN(SUMPRODUCT((OFFSET(Active_Portfolio!$D$12,1,0,ctPort,1)=$C49)*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1)),$Y49))","v":"--"},"--","--","--",null,null,null,15,{"$f":"IFERROR(INDEX(Supply_Curve!FR$18:FR$1298,MATCH($AJ49,Supply_Curve!$FT$18:$FT$1298,0)),\"<N/A>\")","v":"<N/A>"},{"$f":"IFERROR(INDEX(Supply_Curve!FS$18:FS$1298,MATCH($AJ49,Supply_Curve!$FT$18:$FT$1298,0)),\"<N/A>\")","v":"<N/A>"},{"$f":"IFERROR(INDEX($C$35:$C$134,SMALL(IF($AB$35:$AB$134<>0,ROW($AG$35:$AG$134)-$C$27,\"\"),$AG49)),\"<N/A>\")","v":"--"},{"$f":"IFERROR(INDEX(Supply_Curve!FU$18:FU$1298,MATCH($AJ49,Supply_Curve!$FT$18:$FT$1298,0)),\"<N/A>\")","v":"<N/A>"},{"$f":"IFERROR(INDEX(Supply_Curve!FV$18:FV$1298,MATCH($AJ49,Supply_Curve!$FT$18:$FT$1298,0)),\"<N/A>\")","v":"<N/A>"},{"$f":"IFERROR(INDEX(Supply_Curve!FW$18:FW$1298,MATCH($AJ49,Supply_Curve!$FT$18:$FT$1298,0)),\"<N/A>\")","v":"<N/A>"},{"$f":"IFERROR(INDEX(Supply_Curve!FX$18:FX$1298,MATCH($AJ49,Supply_Curve!$FT$18:$FT$1298,0)),\"<N/A>\")","v":"<N/A>"},{"$f":"IFERROR(INDEX(Supply_Curve!FY$18:FY$1298,MATCH($AJ49,Supply_Curve!$FT$18:$FT$1298,0)),\"<N/A>\")","v":"<N/A>"},{"$f":"IFERROR(INDEX(Supply_Curve!FZ$18:FZ$1298,MATCH($AJ49,Supply_Curve!$FT$18:$FT$1298,0)),\"<N/A>\")","v":"<N/A>"},{"$f":"IFERROR(INDEX(Supply_Curve!GA$18:GA$1298,MATCH($AJ49,Supply_Curve!$FT$18:$FT$1298,0)),\"<N/A>\")","v":"<N/A>"},{"$f":"IFERROR(INDEX(Supply_Curve!GB$18:GB$1298,MATCH($AJ49,Supply_Curve!$FT$18:$FT$1298,0)),\"<N/A>\")","v":"<N/A>"},{"$f":"IFERROR(INDEX(Supply_Curve!GC$18:GC$1298,MATCH($AJ49,Supply_Curve!$FT$18:$FT$1298,0)),\"<N/A>\")","v":"<N/A>"},"--",{"$f":"IFERROR(VALUE(CONCATENATE(\"12/31/\",INDEX(Resource_Char!$I$39:$AF$39,,$BI49)+YEAR($AT49)-1)),\"<N/A>\")","v":"<N/A>"},{"$f":"IFERROR(INDEX(Supply_Curve!GF$18:GF$1298,MATCH($AJ49,Supply_Curve!$FT$18:$FT$1298,0)),\"<N/A>\")","v":"<N/A>"},{"$f":"IFERROR(INDEX(Supply_Curve!GG$18:GG$1298,MATCH($AJ49,Supply_Curve!$FT$18:$FT$1298,0)),\"<N/A>\")","v":"<N/A>"},{"$f":"IFERROR(INDEX(Supply_Curve!GH$18:GH$1298,MATCH($AJ49,Supply_Curve!$FT$18:$FT$1298,0)),\"<N/A>\")","v":"<N/A>"},{"$f":"IFERROR(INDEX(Supply_Curve!GI$18:GI$1298,MATCH($AJ49,Supply_Curve!$FT$18:$FT$1298,0)),\"<N/A>\")","v":"<N/A>"},"<N/A>",{"$f":"IF($AZ49=\"<N/A>\",$AZ49,MAX(OFFSET(Net_Short!$AW$16,0,MATCH($D$10,Net_Short!$AW$6:$CK$6,0)-1),0)/OFFSET(Net_Short!$G$16,0,MATCH($D$10,Net_Short!$G$6:$AU$6,0)-1))","v":"<N/A>"},{"$f":"IF($AZ49=\"<N/A>\",$AZ49,MAX(OFFSET(Net_Short!$CM$16,0,MATCH($D$10,Net_Short!$AW$6:$CK$6,0)-1),0)/OFFSET(Net_Short!$G$16,0,MATCH($D$10,Net_Short!$G$6:$AU$6,0)-1))","v":"<N/A>"},{"$f":"IF($AZ49=\"<N/A>\",$AZ49,MAX(OFFSET(Net_Short!$EC$16,0,MATCH($D$10,Net_Short!$AW$6:$CK$6,0)-1),0)/OFFSET(Net_Short!$G$16,0,MATCH($D$10,Net_Short!$G$6:$AU$6,0)-1))","v":"<N/A>"},{"$f":"IF($AZ49=\"<N/A>\",$AZ49,MAX(OFFSET(Net_Short!$FS$16,0,MATCH($D$10,Net_Short!$AW$6:$CK$6,0)-1),0)/OFFSET(Net_Short!$G$16,0,MATCH($D$10,Net_Short!$G$6:$AU$6,0)-1))","v":"<N/A>"},"<N/A>","--","<N/A>","--",{"$f":"IFERROR(INDEX(Supply_Curve!GS$18:GS$1298,MATCH($AJ49,Supply_Curve!$FT$18:$FT$1298,0)),\"<N/A>\")","v":"<N/A>"},{"$f":"IFERROR(INDEX(Supply_Curve!GT$18:GT$1298,MATCH($AJ49,Supply_Curve!$FT$18:$FT$1298,0)),\"<N/A>\")","v":"<N/A>"},{"$f":"IFERROR(INDEX(Supply_Curve!GU$18:GU$1298,MATCH($AJ49,Supply_Curve!$FT$18:$FT$1298,0)),\"<N/A>\")","v":"<N/A>"},{"$f":"IFERROR(INDEX(Supply_Curve!GV$18:GV$1298,MATCH($AJ49,Supply_Curve!$FT$18:$FT$1298,0)),\"<N/A>\")","v":"<N/A>"},{"$f":"IFERROR(INDEX(Resource_Char!$I$21:$AF$21,BI49),\"<N/A>\")","v":"<N/A>"},"<N/A>",0]
[16,{"$f":"IF(SUMPRODUCT((OFFSET(Supply_Curve!$F$17,1,0,ctProject,1)=$D$6)*(OFFSET(Supply_Curve!$J$17,1,0,ctProject,1)=$D$4)*(OFFSET(sc_type,1,0,ctProject,1)=\"New\")*1)>=$A50,SMALL(IF((OFFSET(Supply_Curve!$F$17,1,0,ctProject,1)=$D$6)*(OFFSET(Supply_Curve!$J$17,1,0,ctProject,1)=$D$4)*(OFFSET(sc_type,1,0,ctProject,1)=\"New\"),ROW(OFFSET(Supply_Curve!$B$17,1,0,ctProject,1))-$C$28,\"\"),$A50),\"--\")","v":"--"},{"$f":"IF($B50=\"--\",\"--\",OFFSET(Supply_Curve!$C$17,$B50,0))","v":"--"},{"$f":"IF($B50=\"--\",\"--\",OFFSET(Supply_Curve!$J$17,$B50,0))","v":"--"},{"$f":"IF($B50=\"--\",\"--\",OFFSET(Supply_Curve!$K$17,$B50,0))","v":"--"},{"$f":"IF($B50=\"--\",\"--\",OFFSET(Supply_Curve!$AB$17,$B50,0))","v":"--"},{"$f":"IF($B50=\"--\",\"--\",OFFSET(Supply_Curve!$F$17,$B50,0))","v":"--"},{"$f":"IF($B50=\"--\",\"--\",OFFSET(Supply_Curve!$Q$17,$B50,0))","v":"--"},{"$f":"IF($B50=\"--\",\"--\",OFFSET(Supply_Curve!T$17,$B50,0))","v":"--"},{"$f":"IF($B50=\"--\",\"--\",OFFSET(Supply_Curve!U$17,$B50,0))","v":"--"},{"$f":"IF($B50=\"--\",\"--\",OFFSET(Supply_Curve!V$17,$B50,0))","v":"--"},{"$f":"IF($B50=\"--\",\"--\",OFFSET(Supply_Curve!W$17,$B50,0))","v":"--"},{"$f":"IF($B50=\"--\",\"--\",OFFSET(Supply_Curve!X$17,$B50,0))","v":"--"},{"$f":"IF($B50=\"--\",\"--\",OFFSET(Supply_Curve!Y$17,$B50,0))","v":"--"},{"$f":"IF($B50=\"--\",\"--\",OFFSET(Supply_Curve!Z$17,$B50,0))","v":"--"},{"$f":"IF($B50=\"--\",\"--\",IF($H50>0,$I50*INDEX(tableCapital,$F50,MATCH($D$10-PPA_lag,Resource_Cost!$D$8:$U$8,0))/(8.76*$H50),9999))","v":"--"},{"$f":"IF($B50=\"--\",\"--\",IF($H50>0,$J50*INDEX(tableInterconnect,$F50,MATCH($D$10-PPA_lag,Resource_Cost!$D$8:$U$8,0))/(8.76*$H50),9999))","v":"--"},{"$f":"IF($B50=\"--\",\"--\",IF(OR(LEFT($D50,5)<>\"Solar\",year>=2025),IF($H50>0,$I50*INDEX(tablePropTax,$F50,MATCH($D$10-PPA_lag,Resource_Cost!$D$8:$U$8,0))/(8.76*$H50),9999),0))","v":"--"},{"$f":"IF($B50=\"--\",\"--\",IF($H50>0,$K50*INDEX(tableFixedOM,$F50,MATCH($D$10-PPA_lag,Resource_Cost!$D$8:$U$8,0))/(8.76*$H50),9999))","v":"--"},{"$f":"IF($B50=\"--\",\"--\",IF($H50>0,$I50*$O50*INDEX(tableITC,$F50,MATCH($D$10-PPA_lag,Resource_Cost!$D$8:$U$8,0))/(8.76*$H50),9999))","v":"--"},{"$f":"IF($B50=\"--\",\"--\",$M50*$N50*INDEX(tableFuel,$F50,MATCH($D$10-PPA_lag,Resource_Cost!$D$8:$U$8,0)))","v":"--"},{"$f":"IF($B50=\"--\",\"--\",$L50*INDEX(tableVarOM,$F50,MATCH($D$10-PPA_lag,Resource_Cost!$D$8:$U$8,0)))","v":"--"},{"$f":"IF($B50=\"--\",\"--\",$O50*INDEX(tablePTC,$F50,MATCH($D$10-PPA_lag,Resource_Cost!$D$8:$U$8,0)))","v":"--"},"--",{"$f":"IF($B50=\"--\",\"--\",PRODUCT(OFFSET(Supply_Curve!$AG$17,MATCH($C50,OFFSET(Supply_Curve!$C$17,1,0,ctProject,1),0),0),OFFSET(Supply_Curve!$AH$17,MATCH($C50,OFFSET(Supply_Curve!$C$17,1,0,ctProject,1),0),0),OFFSET(Supply_Curve!$AI$17,MATCH($C50,OFFSET(Supply_Curve!$C$17,1,0,ctProject,1),0),0)))","v":"--"},{"$f":"IF($B50=\"--\",\"--\",MIN(SUMPRODUCT((OFFSET(Active_Portfolio!$D$12,1,0,ctPort,1)=$C50)*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1)),$Y50))","v":"--"},"--","--","--",null,null,null,16,{"$f":"IFERROR(INDEX(Supply_Curve!FR$18:FR$1298,MATCH($AJ50,Supply_Curve!$FT$18:$FT$1298,0)),\"<N/A>\")","v":"<N/A>"},{"$f":"IFERROR(INDEX(Supply_Curve!FS$18:FS$1298,MATCH($AJ50,Supply_Curve!$FT$18:$FT$1298,0)),\"<N/A>\")","v":"<N/A>"},{"$f":"IFERROR(INDEX($C$35:$C$134,SMALL(IF($AB$35:$AB$134<>0,ROW($AG$35:$AG$134)-$C$27,\"\"),$AG50)),\"<N/A>\")","v":"--"},{"$f":"IFERROR(INDEX(Supply_Curve!FU$18:FU$1298,MATCH($AJ50,Supply_Curve!$FT$18:$FT$1298,0)),\"<N/A>\")","v":"<N/A>"},{"$f":"IFERROR(INDEX(Supply_Curve!FV$18:FV$1298,MATCH($AJ50,Supply_Curve!$FT$18:$FT$1298,0)),\"<N/A>\")","v":"<N/A>"},{"$f":"IFERROR(INDEX(Supply_Curve!FW$18:FW$1298,MATCH($AJ50,Supply_Curve!$FT$18:$FT$1298,0)),\"<N/A>\")","v":"<N/A>"},{"$f":"IFERROR(INDEX(Supply_Curve!FX$18:FX$1298,MATCH($AJ50,Supply_Curve!$FT$18:$FT$1298,0)),\"<N/A>\")","v":"<N/A>"},{"$f":"IFERROR(INDEX(Supply_Curve!FY$18:FY$1298,MATCH($AJ50,Supply_Curve!$FT$18:$FT$1298,0)),\"<N/A>\")","v":"<N/A>"},{"$f":"IFERROR(INDEX(Supply_Curve!FZ$18:FZ$1298,MATCH($AJ50,Supply_Curve!$FT$18:$FT$1298,0)),\"<N/A>\")","v":"<N/A>"},{"$f":"IFERROR(INDEX(Supply_Curve!GA$18:GA$1298,MATCH($AJ50,Supply_Curve!$FT$18:$FT$1298,0)),\"<N/A>\")","v":"<N/A>"},{"$f":"IFERROR(INDEX(Supply_Curve!GB$18:GB$1298,MATCH($AJ50,Supply_Curve!$FT$18:$FT$1298,0)),\"<N/A>\")","v":"<N/A>"},{"$f":"IFERROR(INDEX(Supply_Curve!GC$18:GC$1298,MATCH($AJ50,Supply_Curve!$FT$18:$FT$1298,0)),\"<N/A>\")","v":"<N/A>"},"--",{"$f":"IFERROR(VALUE(CONCATENATE(\"12/31/\",INDEX(Resource_Char!$I$39:$AF$39,,$BI50)+YEAR($AT50)-1)),\"<N/A>\")","v":"<N/A>"},{"$f":"IFERROR(INDEX(Supply_Curve!GF$18:GF$1298,MATCH($AJ50,Supply_Curve!$FT$18:$FT$1298,0)),\"<N/A>\")","v":"<N/A>"},{"$f":"IFERROR(INDEX(Supply_Curve!GG$18:GG$1298,MATCH($AJ50,Supply_Curve!$FT$18:$FT$1298,0)),\"<N/A>\")","v":"<N/A>"},{"$f":"IFERROR(INDEX(Supply_Curve!GH$18:GH$1298,MATCH($AJ50,Supply_Curve!$FT$18:$FT$1298,0)),\"<N/A>\")","v":"<N/A>"},{"$f":"IFERROR(INDEX(Supply_Curve!GI$18:GI$1298,MATCH($AJ50,Supply_Curve!$FT$18:$FT$1298,0)),\"<N/A>\")","v":"<N/A>"},"<N/A>",{"$f":"IF($AZ50=\"<N/A>\",$AZ50,MAX(OFFSET(Net_Short!$AW$16,0,MATCH($D$10,Net_Short!$AW$6:$CK$6,0)-1),0)/OFFSET(Net_Short!$G$16,0,MATCH($D$10,Net_Short!$G$6:$AU$6,0)-1))","v":"<N/A>"},{"$f":"IF($AZ50=\"<N/A>\",$AZ50,MAX(OFFSET(Net_Short!$CM$16,0,MATCH($D$10,Net_Short!$AW$6:$CK$6,0)-1),0)/OFFSET(Net_Short!$G$16,0,MATCH($D$10,Net_Short!$G$6:$AU$6,0)-1))","v":"<N/A>"},{"$f":"IF($AZ50=\"<N/A>\",$AZ50,MAX(OFFSET(Net_Short!$EC$16,0,MATCH($D$10,Net_Short!$AW$6:$CK$6,0)-1),0)/OFFSET(Net_Short!$G$16,0,MATCH($D$10,Net_Short!$G$6:$AU$6,0)-1))","v":"<N/A>"},{"$f":"IF($AZ50=\"<N/A>\",$AZ50,MAX(OFFSET(Net_Short!$FS$16,0,MATCH($D$10,Net_Short!$AW$6:$CK$6,0)-1),0)/OFFSET(Net_Short!$G$16,0,MATCH($D$10,Net_Short!$G$6:$AU$6,0)-1))","v":"<N/A>"},"<N/A>","--","<N/A>","--",{"$f":"IFERROR(INDEX(Supply_Curve!GS$18:GS$1298,MATCH($AJ50,Supply_Curve!$FT$18:$FT$1298,0)),\"<N/A>\")","v":"<N/A>"},{"$f":"IFERROR(INDEX(Supply_Curve!GT$18:GT$1298,MATCH($AJ50,Supply_Curve!$FT$18:$FT$1298,0)),\"<N/A>\")","v":"<N/A>"},{"$f":"IFERROR(INDEX(Supply_Curve!GU$18:GU$1298,MATCH($AJ50,Supply_Curve!$FT$18:$FT$1298,0)),\"<N/A>\")","v":"<N/A>"},{"$f":"IFERROR(INDEX(Supply_Curve!GV$18:GV$1298,MATCH($AJ50,Supply_Curve!$FT$18:$FT$1298,0)),\"<N/A>\")","v":"<N/A>"},{"$f":"IFERROR(INDEX(Resource_Char!$I$21:$AF$21,BI50),\"<N/A>\")","v":"<N/A>"},"<N/A>",0]
[19,{"$f":"IF(SUMPRODUCT((OFFSET(Supply_Curve!$F$17,1,0,ctProject,1)=$D$6)*(OFFSET(Supply_Curve!$J$17,1,0,ctProject,1)=$D$4)*(OFFSET(sc_type,1,0,ctProject,1)=\"New\")*1)>=$A53,SMALL(IF((OFFSET(Supply_Curve!$F$17,1,0,ctProject,1)=$D$6)*(OFFSET(Supply_Curve!$J$17,1,0,ctProject,1)=$D$4)*(OFFSET(sc_type,1,0,ctProject,1)=\"New\"),ROW(OFFSET(Supply_Curve!$B$17,1,0,ctProject,1))-$C$28,\"\"),$A53),\"--\")","v":"--"},{"$f":"IF($B53=\"--\",\"--\",OFFSET(Supply_Curve!$C$17,$B53,0))","v":"--"},{"$f":"IF($B53=\"--\",\"--\",OFFSET(Supply_Curve!$J$17,$B53,0))","v":"--"},{"$f":"IF($B53=\"--\",\"--\",OFFSET(Supply_Curve!$K$17,$B53,0))","v":"--"},{"$f":"IF($B53=\"--\",\"--\",OFFSET(Supply_Curve!$AB$17,$B53,0))","v":"--"},{"$f":"IF($B53=\"--\",\"--\",OFFSET(Supply_Curve!$F$17,$B53,0))","v":"--"},{"$f":"IF($B53=\"--\",\"--\",OFFSET(Supply_Curve!$Q$17,$B53,0))","v":"--"},{"$f":"IF($B53=\"--\",\"--\",OFFSET(Supply_Curve!T$17,$B53,0))","v":"--"},{"$f":"IF($B53=\"--\",\"--\",OFFSET(Supply_Curve!U$17,$B53,0))","v":"--"},{"$f":"IF($B53=\"--\",\"--\",OFFSET(Supply_Curve!V$17,$B53,0))","v":"--"},{"$f":"IF($B53=\"--\",\"--\",OFFSET(Supply_Curve!W$17,$B53,0))","v":"--"},{"$f":"IF($B53=\"--\",\"--\",OFFSET(Supply_Curve!X$17,$B53,0))","v":"--"},{"$f":"IF($B53=\"--\",\"--\",OFFSET(Supply_Curve!Y$17,$B53,0))","v":"--"},{"$f":"IF($B53=\"--\",\"--\",OFFSET(Supply_Curve!Z$17,$B53,0))","v":"--"},{"$f":"IF($B53=\"--\",\"--\",IF($H53>0,$I53*INDEX(tableCapital,$F53,MATCH($D$10-PPA_lag,Resource_Cost!$D$8:$U$8,0))/(8.76*$H53),9999))","v":"--"},{"$f":"IF($B53=\"--\",\"--\",IF($H53>0,$J53*INDEX(tableInterconnect,$F53,MATCH($D$10-PPA_lag,Resource_Cost!$D$8:$U$8,0))/(8.76*$H53),9999))","v":"--"},{"$f":"IF($B53=\"--\",\"--\",IF(OR(LEFT($D53,5)<>\"Solar\",year>=2025),IF($H53>0,$I53*INDEX(tablePropTax,$F53,MATCH($D$10-PPA_lag,Resource_Cost!$D$8:$U$8,0))/(8.76*$H53),9999),0))","v":"--"},{"$f":"IF($B53=\"--\",\"--\",IF($H53>0,$K53*INDEX(tableFixedOM,$F53,MATCH($D$10-PPA_lag,Resource_Cost!$D$8:$U$8,0))/(8.76*$H53),9999))","v":"--"},{"$f":"IF($B53=\"--\",\"--\",IF($H53>0,$I53*$O53*INDEX(tableITC,$F53,MATCH($D$10-PPA_lag,Resource_Cost!$D$8:$U$8,0))/(8.76*$H53),9999))","v":"--"},{"$f":"IF($B53=\"--\",\"--\",$M53*$N53*INDEX(tableFuel,$F53,MATCH($D$10-PPA_lag,Resource_Cost!$D$8:$U$8,0)))","v":"--"},{"$f":"IF($B53=\"--\",\"--\",$L53*INDEX(tableVarOM,$F53,MATCH($D$10-PPA_lag,Resource_Cost!$D$8:$U$8,0)))","v":"--"},{"$f":"IF($B53=\"--\",\"--\",$O53*INDEX(tablePTC,$F53,MATCH($D$10-PPA_lag,Resource_Cost!$D$8:$U$8,0)))","v":"--"},"--",{"$f":"IF($B53=\"--\",\"--\",PRODUCT(OFFSET(Supply_Curve!$AG$17,MATCH($C53,OFFSET(Supply_Curve!$C$17,1,0,ctProject,1),0),0),OFFSET(Supply_Curve!$AH$17,MATCH($C53,OFFSET(Supply_Curve!$C$17,1,0,ctProject,1),0),0),OFFSET(Supply_Curve!$AI$17,MATCH($C53,OFFSET(Supply_Curve!$C$17,1,0,ctProject,1),0),0)))","v":"--"},{"$f":"IF($B53=\"--\",\"--\",MIN(SUMPRODUCT((OFFSET(Active_Portfolio!$D$12,1,0,ctPort,1)=$C53)*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1)),$Y53))","v":"--"},"--","--","--",null,null,null,19,{"$f":"IFERROR(INDEX(Supply_Curve!FR$18:FR$1298,MATCH($AJ53,Supply_Curve!$FT$18:$FT$1298,0)),\"<N/A>\")","v":"<N/A>"},{"$f":"IFERROR(INDEX(Supply_Curve!FS$18:FS$1298,MATCH($AJ53,Supply_Curve!$FT$18:$FT$1298,0)),\"<N/A>\")","v":"<N/A>"},{"$f":"IFERROR(INDEX($C$35:$C$134,SMALL(IF($AB$35:$AB$134<>0,ROW($AG$35:$AG$134)-$C$27,\"\"),$AG53)),\"<N/A>\")","v":"--"},{"$f":"IFERROR(INDEX(Supply_Curve!FU$18:FU$1298,MATCH($AJ53,Supply_Curve!$FT$18:$FT$1298,0)),\"<N/A>\")","v":"<N/A>"},{"$f":"IFERROR(INDEX(Supply_Curve!FV$18:FV$1298,MATCH($AJ53,Supply_Curve!$FT$18:$FT$1298,0)),\"<N/A>\")","v":"<N/A>"},{"$f":"IFERROR(INDEX(Supply_Curve!FW$18:FW$1298,MATCH($AJ53,Supply_Curve!$FT$18:$FT$1298,0)),\"<N/A>\")","v":"<N/A>"},{"$f":"IFERROR(INDEX(Supply_Curve!FX$18:FX$1298,MATCH($AJ53,Supply_Curve!$FT$18:$FT$1298,0)),\"<N/A>\")","v":"<N/A>"},{"$f":"IFERROR(INDEX(Supply_Curve!FY$18:FY$1298,MATCH($AJ53,Supply_Curve!$FT$18:$FT$1298,0)),\"<N/A>\")","v":"<N/A>"},{"$f":"IFERROR(INDEX(Supply_Curve!FZ$18:FZ$1298,MATCH($AJ53,Supply_Curve!$FT$18:$FT$1298,0)),\"<N/A>\")","v":"<N/A>"},{"$f":"IFERROR(INDEX(Supply_Curve!GA$18:GA$1298,MATCH($AJ53,Supply_Curve!$FT$18:$FT$1298,0)),\"<N/A>\")","v":"<N/A>"},{"$f":"IFERROR(INDEX(Supply_Curve!GB$18:GB$1298,MATCH($AJ53,Supply_Curve!$FT$18:$FT$1298,0)),\"<N/A>\")","v":"<N/A>"},{"$f":"IFERROR(INDEX(Supply_Curve!GC$18:GC$1298,MATCH($AJ53,Supply_Curve!$FT$18:$FT$1298,0)),\"<N/A>\")","v":"<N/A>"},"--",{"$f":"IFERROR(VALUE(CONCATENATE(\"12/31/\",INDEX(Resource_Char!$I$39:$AF$39,,$BI53)+YEAR($AT53)-1)),\"<N/A>\")","v":"<N/A>"},{"$f":"IFERROR(INDEX(Supply_Curve!GF$18:GF$1298,MATCH($AJ53,Supply_Curve!$FT$18:$FT$1298,0)),\"<N/A>\")","v":"<N/A>"},{"$f":"IFERROR(INDEX(Supply_Curve!GG$18:GG$1298,MATCH($AJ53,Supply_Curve!$FT$18:$FT$1298,0)),\"<N/A>\")","v":"<N/A>"},{"$f":"IFERROR(INDEX(Supply_Curve!GH$18:GH$1298,MATCH($AJ53,Supply_Curve!$FT$18:$FT$1298,0)),\"<N/A>\")","v":"<N/A>"},{"$f":"IFERROR(INDEX(Supply_Curve!GI$18:GI$1298,MATCH($AJ53,Supply_Curve!$FT$18:$FT$1298,0)),\"<N/A>\")","v":"<N/A>"},"<N/A>",{"$f":"IF($AZ53=\"<N/A>\",$AZ53,MAX(OFFSET(Net_Short!$AW$16,0,MATCH($D$10,Net_Short!$AW$6:$CK$6,0)-1),0)/OFFSET(Net_Short!$G$16,0,MATCH($D$10,Net_Short!$G$6:$AU$6,0)-1))","v":"<N/A>"},{"$f":"IF($AZ53=\"<N/A>\",$AZ53,MAX(OFFSET(Net_Short!$CM$16,0,MATCH($D$10,Net_Short!$AW$6:$CK$6,0)-1),0)/OFFSET(Net_Short!$G$16,0,MATCH($D$10,Net_Short!$G$6:$AU$6,0)-1))","v":"<N/A>"},{"$f":"IF($AZ53=\"<N/A>\",$AZ53,MAX(OFFSET(Net_Short!$EC$16,0,MATCH($D$10,Net_Short!$AW$6:$CK$6,0)-1),0)/OFFSET(Net_Short!$G$16,0,MATCH($D$10,Net_Short!$G$6:$AU$6,0)-1))","v":"<N/A>"},{"$f":"IF($AZ53=\"<N/A>\",$AZ53,MAX(OFFSET(Net_Short!$FS$16,0,MATCH($D$10,Net_Short!$AW$6:$CK$6,0)-1),0)/OFFSET(Net_Short!$G$16,0,MATCH($D$10,Net_Short!$G$6:$AU$6,0)-1))","v":"<N/A>"},"<N/A>","--","<N/A>","--",{"$f":"IFERROR(INDEX(Supply_Curve!GS$18:GS$1298,MATCH($AJ53,Supply_Curve!$FT$18:$FT$1298,0)),\"<N/A>\")","v":"<N/A>"},{"$f":"IFERROR(INDEX(Supply_Curve!GT$18:GT$1298,MATCH($AJ53,Supply_Curve!$FT$18:$FT$1298,0)),\"<N/A>\")","v":"<N/A>"},{"$f":"IFERROR(INDEX(Supply_Curve!GU$18:GU$1298,MATCH($AJ53,Supply_Curve!$FT$18:$FT$1298,0)),\"<N/A>\")","v":"<N/A>"},{"$f":"IFERROR(INDEX(Supply_Curve!GV$18:GV$1298,MATCH($AJ53,Supply_Curve!$FT$18:$FT$1298,0)),\"<N/A>\")","v":"<N/A>"},{"$f":"IFERROR(INDEX(Resource_Char!$I$21:$AF$21,BI53),\"<N/A>\")","v":"<N/A>"},"<N/A>",0]
[23,{"$f":"IF(SUMPRODUCT((OFFSET(Supply_Curve!$F$17,1,0,ctProject,1)=$D$6)*(OFFSET(Supply_Curve!$J$17,1,0,ctProject,1)=$D$4)*(OFFSET(sc_type,1,0,ctProject,1)=\"New\")*1)>=$A57,SMALL(IF((OFFSET(Supply_Curve!$F$17,1,0,ctProject,1)=$D$6)*(OFFSET(Supply_Curve!$J$17,1,0,ctProject,1)=$D$4)*(OFFSET(sc_type,1,0,ctProject,1)=\"New\"),ROW(OFFSET(Supply_Curve!$B$17,1,0,ctProject,1))-$C$28,\"\"),$A57),\"--\")","v":"--"},{"$f":"IF($B57=\"--\",\"--\",OFFSET(Supply_Curve!$C$17,$B57,0))","v":"--"},{"$f":"IF($B57=\"--\",\"--\",OFFSET(Supply_Curve!$J$17,$B57,0))","v":"--"},{"$f":"IF($B57=\"--\",\"--\",OFFSET(Supply_Curve!$K$17,$B57,0))","v":"--"},{"$f":"IF($B57=\"--\",\"--\",OFFSET(Supply_Curve!$AB$17,$B57,0))","v":"--"},{"$f":"IF($B57=\"--\",\"--\",OFFSET(Supply_Curve!$F$17,$B57,0))","v":"--"},{"$f":"IF($B57=\"--\",\"--\",OFFSET(Supply_Curve!$Q$17,$B57,0))","v":"--"},{"$f":"IF($B57=\"--\",\"--\",OFFSET(Supply_Curve!T$17,$B57,0))","v":"--"},{"$f":"IF($B57=\"--\",\"--\",OFFSET(Supply_Curve!U$17,$B57,0))","v":"--"},{"$f":"IF($B57=\"--\",\"--\",OFFSET(Supply_Curve!V$17,$B57,0))","v":"--"},{"$f":"IF($B57=\"--\",\"--\",OFFSET(Supply_Curve!W$17,$B57,0))","v":"--"},{"$f":"IF($B57=\"--\",\"--\",OFFSET(Supply_Curve!X$17,$B57,0))","v":"--"},{"$f":"IF($B57=\"--\",\"--\",OFFSET(Supply_Curve!Y$17,$B57,0))","v":"--"},{"$f":"IF($B57=\"--\",\"--\",OFFSET(Supply_Curve!Z$17,$B57,0))","v":"--"},{"$f":"IF($B57=\"--\",\"--\",IF($H57>0,$I57*INDEX(tableCapital,$F57,MATCH($D$10-PPA_lag,Resource_Cost!$D$8:$U$8,0))/(8.76*$H57),9999))","v":"--"},{"$f":"IF($B57=\"--\",\"--\",IF($H57>0,$J57*INDEX(tableInterconnect,$F57,MATCH($D$10-PPA_lag,Resource_Cost!$D$8:$U$8,0))/(8.76*$H57),9999))","v":"--"},{"$f":"IF($B57=\"--\",\"--\",IF(OR(LEFT($D57,5)<>\"Solar\",year>=2025),IF($H57>0,$I57*INDEX(tablePropTax,$F57,MATCH($D$10-PPA_lag,Resource_Cost!$D$8:$U$8,0))/(8.76*$H57),9999),0))","v":"--"},{"$f":"IF($B57=\"--\",\"--\",IF($H57>0,$K57*INDEX(tableFixedOM,$F57,MATCH($D$10-PPA_lag,Resource_Cost!$D$8:$U$8,0))/(8.76*$H57),9999))","v":"--"},{"$f":"IF($B57=\"--\",\"--\",IF($H57>0,$I57*$O57*INDEX(tableITC,$F57,MATCH($D$10-PPA_lag,Resource_Cost!$D$8:$U$8,0))/(8.76*$H57),9999))","v":"--"},{"$f":"IF($B57=\"--\",\"--\",$M57*$N57*INDEX(tableFuel,$F57,MATCH($D$10-PPA_lag,Resource_Cost!$D$8:$U$8,0)))","v":"--"},{"$f":"IF($B57=\"--\",\"--\",$L57*INDEX(tableVarOM,$F57,MATCH($D$10-PPA_lag,Resource_Cost!$D$8:$U$8,0)))","v":"--"},{"$f":"IF($B57=\"--\",\"--\",$O57*INDEX(tablePTC,$F57,MATCH($D$10-PPA_lag,Resource_Cost!$D$8:$U$8,0)))","v":"--"},"--",{"$f":"IF($B57=\"--\",\"--\",PRODUCT(OFFSET(Supply_Curve!$AG$17,MATCH($C57,OFFSET(Supply_Curve!$C$17,1,0,ctProject,1),0),0),OFFSET(Supply_Curve!$AH$17,MATCH($C57,OFFSET(Supply_Curve!$C$17,1,0,ctProject,1),0),0),OFFSET(Supply_Curve!$AI$17,MATCH($C57,OFFSET(Supply_Curve!$C$17,1,0,ctProject,1),0),0)))","v":"--"},{"$f":"IF($B57=\"--\",\"--\",MIN(SUMPRODUCT((OFFSET(Active_Portfolio!$D$12,1,0,ctPort,1)=$C57)*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1)),$Y57))","v":"--"},"--","--","--",null,null,null,23,{"$f":"IFERROR(INDEX(Supply_Curve!FR$18:FR$1298,MATCH($AJ57,Supply_Curve!$FT$18:$FT$1298,0)),\"<N/A>\")","v":"<N/A>"},{"$f":"IFERROR(INDEX(Supply_Curve!FS$18:FS$1298,MATCH($AJ57,Supply_Curve!$FT$18:$FT$1298,0)),\"<N/A>\")","v":"<N/A>"},{"$f":"IFERROR(INDEX($C$35:$C$134,SMALL(IF($AB$35:$AB$134<>0,ROW($AG$35:$AG$134)-$C$27,\"\"),$AG57)),\"<N/A>\")","v":"--"},{"$f":"IFERROR(INDEX(Supply_Curve!FU$18:FU$1298,MATCH($AJ57,Supply_Curve!$FT$18:$FT$1298,0)),\"<N/A>\")","v":"<N/A>"},{"$f":"IFERROR(INDEX(Supply_Curve!FV$18:FV$1298,MATCH($AJ57,Supply_Curve!$FT$18:$FT$1298,0)),\"<N/A>\")","v":"<N/A>"},{"$f":"IFERROR(INDEX(Supply_Curve!FW$18:FW$1298,MATCH($AJ57,Supply_Curve!$FT$18:$FT$1298,0)),\"<N/A>\")","v":"<N/A>"},{"$f":"IFERROR(INDEX(Supply_Curve!FX$18:FX$1298,MATCH($AJ57,Supply_Curve!$FT$18:$FT$1298,0)),\"<N/A>\")","v":"<N/A>"},{"$f":"IFERROR(INDEX(Supply_Curve!FY$18:FY$1298,MATCH($AJ57,Supply_Curve!$FT$18:$FT$1298,0)),\"<N/A>\")","v":"<N/A>"},{"$f":"IFERROR(INDEX(Supply_Curve!FZ$18:FZ$1298,MATCH($AJ57,Supply_Curve!$FT$18:$FT$1298,0)),\"<N/A>\")","v":"<N/A>"},{"$f":"IFERROR(INDEX(Supply_Curve!GA$18:GA$1298,MATCH($AJ57,Supply_Curve!$FT$18:$FT$1298,0)),\"<N/A>\")","v":"<N/A>"},{"$f":"IFERROR(INDEX(Supply_Curve!GB$18:GB$1298,MATCH($AJ57,Supply_Curve!$FT$18:$FT$1298,0)),\"<N/A>\")","v":"<N/A>"},{"$f":"IFERROR(INDEX(Supply_Curve!GC$18:GC$1298,MATCH($AJ57,Supply_Curve!$FT$18:$FT$1298,0)),\"<N/A>\")","v":"<N/A>"},"--",{"$f":"IFERROR(VALUE(CONCATENATE(\"12/31/\",INDEX(Resource_Char!$I$39:$AF$39,,$BI57)+YEAR($AT57)-1)),\"<N/A>\")","v":"<N/A>"},{"$f":"IFERROR(INDEX(Supply_Curve!GF$18:GF$1298,MATCH($AJ57,Supply_Curve!$FT$18:$FT$1298,0)),\"<N/A>\")","v":"<N/A>"},{"$f":"IFERROR(INDEX(Supply_Curve!GG$18:GG$1298,MATCH($AJ57,Supply_Curve!$FT$18:$FT$1298,0)),\"<N/A>\")","v":"<N/A>"},{"$f":"IFERROR(INDEX(Supply_Curve!GH$18:GH$1298,MATCH($AJ57,Supply_Curve!$FT$18:$FT$1298,0)),\"<N/A>\")","v":"<N/A>"},{"$f":"IFERROR(INDEX(Supply_Curve!GI$18:GI$1298,MATCH($AJ57,Supply_Curve!$FT$18:$FT$1298,0)),\"<N/A>\")","v":"<N/A>"},"<N/A>",{"$f":"IF($AZ57=\"<N/A>\",$AZ57,MAX(OFFSET(Net_Short!$AW$16,0,MATCH($D$10,Net_Short!$AW$6:$CK$6,0)-1),0)/OFFSET(Net_Short!$G$16,0,MATCH($D$10,Net_Short!$G$6:$AU$6,0)-1))","v":"<N/A>"},{"$f":"IF($AZ57=\"<N/A>\",$AZ57,MAX(OFFSET(Net_Short!$CM$16,0,MATCH($D$10,Net_Short!$AW$6:$CK$6,0)-1),0)/OFFSET(Net_Short!$G$16,0,MATCH($D$10,Net_Short!$G$6:$AU$6,0)-1))","v":"<N/A>"},{"$f":"IF($AZ57=\"<N/A>\",$AZ57,MAX(OFFSET(Net_Short!$EC$16,0,MATCH($D$10,Net_Short!$AW$6:$CK$6,0)-1),0)/OFFSET(Net_Short!$G$16,0,MATCH($D$10,Net_Short!$G$6:$AU$6,0)-1))","v":"<N/A>"},{"$f":"IF($AZ57=\"<N/A>\",$AZ57,MAX(OFFSET(Net_Short!$FS$16,0,MATCH($D$10,Net_Short!$AW$6:$CK$6,0)-1),0)/OFFSET(Net_Short!$G$16,0,MATCH($D$10,Net_Short!$G$6:$AU$6,0)-1))","v":"<N/A>"},"<N/A>","--","<N/A>","--",{"$f":"IFERROR(INDEX(Supply_Curve!GS$18:GS$1298,MATCH($AJ57,Supply_Curve!$FT$18:$FT$1298,0)),\"<N/A>\")","v":"<N/A>"},{"$f":"IFERROR(INDEX(Supply_Curve!GT$18:GT$1298,MATCH($AJ57,Supply_Curve!$FT$18:$FT$1298,0)),\"<N/A>\")","v":"<N/A>"},{"$f":"IFERROR(INDEX(Supply_Curve!GU$18:GU$1298,MATCH($AJ57,Supply_Curve!$FT$18:$FT$1298,0)),\"<N/A>\")","v":"<N/A>"},{"$f":"IFERROR(INDEX(Supply_Curve!GV$18:GV$1298,MATCH($AJ57,Supply_Curve!$FT$18:$FT$1298,0)),\"<N/A>\")","v":"<N/A>"},{"$f":"IFERROR(INDEX(Resource_Char!$I$21:$AF$21,BI57),\"<N/A>\")","v":"<N/A>"},"<N/A>",0]
[26,{"$f":"IF(SUMPRODUCT((OFFSET(Supply_Curve!$F$17,1,0,ctProject,1)=$D$6)*(OFFSET(Supply_Curve!$J$17,1,0,ctProject,1)=$D$4)*(OFFSET(sc_type,1,0,ctProject,1)=\"New\")*1)>=$A60,SMALL(IF((OFFSET(Supply_Curve!$F$17,1,0,ctProject,1)=$D$6)*(OFFSET(Supply_Curve!$J$17,1,0,ctProject,1)=$D$4)*(OFFSET(sc_type,1,0,ctProject,1)=\"New\"),ROW(OFFSET(Supply_Curve!$B$17,1,0,ctProject,1))-$C$28,\"\"),$A60),\"--\")","v":"--"},{"$f":"IF($B60=\"--\",\"--\",OFFSET(Supply_Curve!$C$17,$B60,0))","v":"--"},{"$f":"IF($B60=\"--\",\"--\",OFFSET(Supply_Curve!$J$17,$B60,0))","v":"--"},{"$f":"IF($B60=\"--\",\"--\",OFFSET(Supply_Curve!$K$17,$B60,0))","v":"--"},{"$f":"IF($B60=\"--\",\"--\",OFFSET(Supply_Curve!$AB$17,$B60,0))","v":"--"},{"$f":"IF($B60=\"--\",\"--\",OFFSET(Supply_Curve!$F$17,$B60,0))","v":"--"},{"$f":"IF($B60=\"--\",\"--\",OFFSET(Supply_Curve!$Q$17,$B60,0))","v":"--"},{"$f":"IF($B60=\"--\",\"--\",OFFSET(Supply_Curve!T$17,$B60,0))","v":"--"},{"$f":"IF($B60=\"--\",\"--\",OFFSET(Supply_Curve!U$17,$B60,0))","v":"--"},{"$f":"IF($B60=\"--\",\"--\",OFFSET(Supply_Curve!V$17,$B60,0))","v":"--"},{"$f":"IF($B60=\"--\",\"--\",OFFSET(Supply_Curve!W$17,$B60,0))","v":"--"},{"$f":"IF($B60=\"--\",\"--\",OFFSET(Supply_Curve!X$17,$B60,0))","v":"--"},{"$f":"IF($B60=\"--\",\"--\",OFFSET(Supply_Curve!Y$17,$B60,0))","v":"--"},{"$f":"IF($B60=\"--\",\"--\",OFFSET(Supply_Curve!Z$17,$B60,0))","v":"--"},{"$f":"IF($B60=\"--\",\"--\",IF($H60>0,$I60*INDEX(tableCapital,$F60,MATCH($D$10-PPA_lag,Resource_Cost!$D$8:$U$8,0))/(8.76*$H60),9999))","v":"--"},{"$f":"IF($B60=\"--\",\"--\",IF($H60>0,$J60*INDEX(tableInterconnect,$F60,MATCH($D$10-PPA_lag,Resource_Cost!$D$8:$U$8,0))/(8.76*$H60),9999))","v":"--"},{"$f":"IF($B60=\"--\",\"--\",IF(OR(LEFT($D60,5)<>\"Solar\",year>=2025),IF($H60>0,$I60*INDEX(tablePropTax,$F60,MATCH($D$10-PPA_lag,Resource_Cost!$D$8:$U$8,0))/(8.76*$H60),9999),0))","v":"--"},{"$f":"IF($B60=\"--\",\"--\",IF($H60>0,$K60*INDEX(tableFixedOM,$F60,MATCH($D$10-PPA_lag,Resource_Cost!$D$8:$U$8,0))/(8.76*$H60),9999))","v":"--"},{"$f":"IF($B60=\"--\",\"--\",IF($H60>0,$I60*$O60*INDEX(tableITC,$F60,MATCH($D$10-PPA_lag,Resource_Cost!$D$8:$U$8,0))/(8.76*$H60),9999))","v":"--"},{"$f":"IF($B60=\"--\",\"--\",$M60*$N60*INDEX(tableFuel,$F60,MATCH($D$10-PPA_lag,Resource_Cost!$D$8:$U$8,0)))","v":"--"},{"$f":"IF($B60=\"--\",\"--\",$L60*INDEX(tableVarOM,$F60,MATCH($D$10-PPA_lag,Resource_Cost!$D$8:$U$8,0)))","v":"--"},{"$f":"IF($B60=\"--\",\"--\",$O60*INDEX(tablePTC,$F60,MATCH($D$10-PPA_lag,Resource_Cost!$D$8:$U$8,0)))","v":"--"},"--",{"$f":"IF($B60=\"--\",\"--\",PRODUCT(OFFSET(Supply_Curve!$AG$17,MATCH($C60,OFFSET(Supply_Curve!$C$17,1,0,ctProject,1),0),0),OFFSET(Supply_Curve!$AH$17,MATCH($C60,OFFSET(Supply_Curve!$C$17,1,0,ctProject,1),0),0),OFFSET(Supply_Curve!$AI$17,MATCH($C60,OFFSET(Supply_Curve!$C$17,1,0,ctProject,1),0),0)))","v":"--"},{"$f":"IF($B60=\"--\",\"--\",MIN(SUMPRODUCT((OFFSET(Active_Portfolio!$D$12,1,0,ctPort,1)=$C60)*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1)),$Y60))","v":"--"},"--","--","--",null,null,null,26,{"$f":"IFERROR(INDEX(Supply_Curve!FR$18:FR$1298,MATCH($AJ60,Supply_Curve!$FT$18:$FT$1298,0)),\"<N/A>\")","v":"<N/A>"},{"$f":"IFERROR(INDEX(Supply_Curve!FS$18:FS$1298,MATCH($AJ60,Supply_Curve!$FT$18:$FT$1298,0)),\"<N/A>\")","v":"<N/A>"},{"$f":"IFERROR(INDEX($C$35:$C$134,SMALL(IF($AB$35:$AB$134<>0,ROW($AG$35:$AG$134)-$C$27,\"\"),$AG60)),\"<N/A>\")","v":"--"},{"$f":"IFERROR(INDEX(Supply_Curve!FU$18:FU$1298,MATCH($AJ60,Supply_Curve!$FT$18:$FT$1298,0)),\"<N/A>\")","v":"<N/A>"},{"$f":"IFERROR(INDEX(Supply_Curve!FV$18:FV$1298,MATCH($AJ60,Supply_Curve!$FT$18:$FT$1298,0)),\"<N/A>\")","v":"<N/A>"},{"$f":"IFERROR(INDEX(Supply_Curve!FW$18:FW$1298,MATCH($AJ60,Supply_Curve!$FT$18:$FT$1298,0)),\"<N/A>\")","v":"<N/A>"},{"$f":"IFERROR(INDEX(Supply_Curve!FX$18:FX$1298,MATCH($AJ60,Supply_Curve!$FT$18:$FT$1298,0)),\"<N/A>\")","v":"<N/A>"},{"$f":"IFERROR(INDEX(Supply_Curve!FY$18:FY$1298,MATCH($AJ60,Supply_Curve!$FT$18:$FT$1298,0)),\"<N/A>\")","v":"<N/A>"},{"$f":"IFERROR(INDEX(Supply_Curve!FZ$18:FZ$1298,MATCH($AJ60,Supply_Curve!$FT$18:$FT$1298,0)),\"<N/A>\")","v":"<N/A>"},{"$f":"IFERROR(INDEX(Supply_Curve!GA$18:GA$1298,MATCH($AJ60,Supply_Curve!$FT$18:$FT$1298,0)),\"<N/A>\")","v":"<N/A>"},{"$f":"IFERROR(INDEX(Supply_Curve!GB$18:GB$1298,MATCH($AJ60,Supply_Curve!$FT$18:$FT$1298,0)),\"<N/A>\")","v":"<N/A>"},{"$f":"IFERROR(INDEX(Supply_Curve!GC$18:GC$1298,MATCH($AJ60,Supply_Curve!$FT$18:$FT$1298,0)),\"<N/A>\")","v":"<N/A>"},"--",{"$f":"IFERROR(VALUE(CONCATENATE(\"12/31/\",INDEX(Resource_Char!$I$39:$AF$39,,$BI60)+YEAR($AT60)-1)),\"<N/A>\")","v":"<N/A>"},{"$f":"IFERROR(INDEX(Supply_Curve!GF$18:GF$1298,MATCH($AJ60,Supply_Curve!$FT$18:$FT$1298,0)),\"<N/A>\")","v":"<N/A>"},{"$f":"IFERROR(INDEX(Supply_Curve!GG$18:GG$1298,MATCH($AJ60,Supply_Curve!$FT$18:$FT$1298,0)),\"<N/A>\")","v":"<N/A>"},{"$f":"IFERROR(INDEX(Supply_Curve!GH$18:GH$1298,MATCH($AJ60,Supply_Curve!$FT$18:$FT$1298,0)),\"<N/A>\")","v":"<N/A>"},{"$f":"IFERROR(INDEX(Supply_Curve!GI$18:GI$1298,MATCH($AJ60,Supply_Curve!$FT$18:$FT$1298,0)),\"<N/A>\")","v":"<N/A>"},"<N/A>",{"$f":"IF($AZ60=\"<N/A>\",$AZ60,MAX(OFFSET(Net_Short!$AW$16,0,MATCH($D$10,Net_Short!$AW$6:$CK$6,0)-1),0)/OFFSET(Net_Short!$G$16,0,MATCH($D$10,Net_Short!$G$6:$AU$6,0)-1))","v":"<N/A>"},{"$f":"IF($AZ60=\"<N/A>\",$AZ60,MAX(OFFSET(Net_Short!$CM$16,0,MATCH($D$10,Net_Short!$AW$6:$CK$6,0)-1),0)/OFFSET(Net_Short!$G$16,0,MATCH($D$10,Net_Short!$G$6:$AU$6,0)-1))","v":"<N/A>"},{"$f":"IF($AZ60=\"<N/A>\",$AZ60,MAX(OFFSET(Net_Short!$EC$16,0,MATCH($D$10,Net_Short!$AW$6:$CK$6,0)-1),0)/OFFSET(Net_Short!$G$16,0,MATCH($D$10,Net_Short!$G$6:$AU$6,0)-1))","v":"<N/A>"},{"$f":"IF($AZ60=\"<N/A>\",$AZ60,MAX(OFFSET(Net_Short!$FS$16,0,MATCH($D$10,Net_Short!$AW$6:$CK$6,0)-1),0)/OFFSET(Net_Short!$G$16,0,MATCH($D$10,Net_Short!$G$6:$AU$6,0)-1))","v":"<N/A>"},"<N/A>","--","<N/A>","--",{"$f":"IFERROR(INDEX(Supply_Curve!GS$18:GS$1298,MATCH($AJ60,Supply_Curve!$FT$18:$FT$1298,0)),\"<N/A>\")","v":"<N/A>"},{"$f":"IFERROR(INDEX(Supply_Curve!GT$18:GT$1298,MATCH($AJ60,Supply_Curve!$FT$18:$FT$1298,0)),\"<N/A>\")","v":"<N/A>"},{"$f":"IFERROR(INDEX(Supply_Curve!GU$18:GU$1298,MATCH($AJ60,Supply_Curve!$FT$18:$FT$1298,0)),\"<N/A>\")","v":"<N/A>"},{"$f":"IFERROR(INDEX(Supply_Curve!GV$18:GV$1298,MATCH($AJ60,Supply_Curve!$FT$18:$FT$1298,0)),\"<N/A>\")","v":"<N/A>"},{"$f":"IFERROR(INDEX(Resource_Char!$I$21:$AF$21,BI60),\"<N/A>\")","v":"<N/A>"},"<N/A>",0]
[31,{"$f":"IF(SUMPRODUCT((OFFSET(Supply_Curve!$F$17,1,0,ctProject,1)=$D$6)*(OFFSET(Supply_Curve!$J$17,1,0,ctProject,1)=$D$4)*(OFFSET(sc_type,1,0,ctProject,1)=\"New\")*1)>=$A65,SMALL(IF((OFFSET(Supply_Curve!$F$17,1,0,ctProject,1)=$D$6)*(OFFSET(Supply_Curve!$J$17,1,0,ctProject,1)=$D$4)*(OFFSET(sc_type,1,0,ctProject,1)=\"New\"),ROW(OFFSET(Supply_Curve!$B$17,1,0,ctProject,1))-$C$28,\"\"),$A65),\"--\")","v":"--"},{"$f":"IF($B65=\"--\",\"--\",OFFSET(Supply_Curve!$C$17,$B65,0))","v":"--"},{"$f":"IF($B65=\"--\",\"--\",OFFSET(Supply_Curve!$J$17,$B65,0))","v":"--"},{"$f":"IF($B65=\"--\",\"--\",OFFSET(Supply_Curve!$K$17,$B65,0))","v":"--"},{"$f":"IF($B65=\"--\",\"--\",OFFSET(Supply_Curve!$AB$17,$B65,0))","v":"--"},{"$f":"IF($B65=\"--\",\"--\",OFFSET(Supply_Curve!$F$17,$B65,0))","v":"--"},{"$f":"IF($B65=\"--\",\"--\",OFFSET(Supply_Curve!$Q$17,$B65,0))","v":"--"},{"$f":"IF($B65=\"--\",\"--\",OFFSET(Supply_Curve!T$17,$B65,0))","v":"--"},{"$f":"IF($B65=\"--\",\"--\",OFFSET(Supply_Curve!U$17,$B65,0))","v":"--"},{"$f":"IF($B65=\"--\",\"--\",OFFSET(Supply_Curve!V$17,$B65,0))","v":"--"},{"$f":"IF($B65=\"--\",\"--\",OFFSET(Supply_Curve!W$17,$B65,0))","v":"--"},{"$f":"IF($B65=\"--\",\"--\",OFFSET(Supply_Curve!X$17,$B65,0))","v":"--"},{"$f":"IF($B65=\"--\",\"--\",OFFSET(Supply_Curve!Y$17,$B65,0))","v":"--"},{"$f":"IF($B65=\"--\",\"--\",OFFSET(Supply_Curve!Z$17,$B65,0))","v":"--"},{"$f":"IF($B65=\"--\",\"--\",IF($H65>0,$I65*INDEX(tableCapital,$F65,MATCH($D$10-PPA_lag,Resource_Cost!$D$8:$U$8,0))/(8.76*$H65),9999))","v":"--"},{"$f":"IF($B65=\"--\",\"--\",IF($H65>0,$J65*INDEX(tableInterconnect,$F65,MATCH($D$10-PPA_lag,Resource_Cost!$D$8:$U$8,0))/(8.76*$H65),9999))","v":"--"},{"$f":"IF($B65=\"--\",\"--\",IF(OR(LEFT($D65,5)<>\"Solar\",year>=2025),IF($H65>0,$I65*INDEX(tablePropTax,$F65,MATCH($D$10-PPA_lag,Resource_Cost!$D$8:$U$8,0))/(8.76*$H65),9999),0))","v":"--"},{"$f":"IF($B65=\"--\",\"--\",IF($H65>0,$K65*INDEX(tableFixedOM,$F65,MATCH($D$10-PPA_lag,Resource_Cost!$D$8:$U$8,0))/(8.76*$H65),9999))","v":"--"},{"$f":"IF($B65=\"--\",\"--\",IF($H65>0,$I65*$O65*INDEX(tableITC,$F65,MATCH($D$10-PPA_lag,Resource_Cost!$D$8:$U$8,0))/(8.76*$H65),9999))","v":"--"},{"$f":"IF($B65=\"--\",\"--\",$M65*$N65*INDEX(tableFuel,$F65,MATCH($D$10-PPA_lag,Resource_Cost!$D$8:$U$8,0)))","v":"--"},{"$f":"IF($B65=\"--\",\"--\",$L65*INDEX(tableVarOM,$F65,MATCH($D$10-PPA_lag,Resource_Cost!$D$8:$U$8,0)))","v":"--"},{"$f":"IF($B65=\"--\",\"--\",$O65*INDEX(tablePTC,$F65,MATCH($D$10-PPA_lag,Resource_Cost!$D$8:$U$8,0)))","v":"--"},"--",{"$f":"IF($B65=\"--\",\"--\",PRODUCT(OFFSET(Supply_Curve!$AG$17,MATCH($C65,OFFSET(Supply_Curve!$C$17,1,0,ctProject,1),0),0),OFFSET(Supply_Curve!$AH$17,MATCH($C65,OFFSET(Supply_Curve!$C$17,1,0,ctProject,1),0),0),OFFSET(Supply_Curve!$AI$17,MATCH($C65,OFFSET(Supply_Curve!$C$17,1,0,ctProject,1),0),0)))","v":"--"},{"$f":"IF($B65=\"--\",\"--\",MIN(SUMPRODUCT((OFFSET(Active_Portfolio!$D$12,1,0,ctPort,1)=$C65)*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1)),$Y65))","v":"--"},"--","--","--",null,null,null,31,{"$f":"IFERROR(INDEX(Supply_Curve!FR$18:FR$1298,MATCH($AJ65,Supply_Curve!$FT$18:$FT$1298,0)),\"<N/A>\")","v":"<N/A>"},{"$f":"IFERROR(INDEX(Supply_Curve!FS$18:FS$1298,MATCH($AJ65,Supply_Curve!$FT$18:$FT$1298,0)),\"<N/A>\")","v":"<N/A>"},{"$f":"IFERROR(INDEX($C$35:$C$134,SMALL(IF($AB$35:$AB$134<>0,ROW($AG$35:$AG$134)-$C$27,\"\"),$AG65)),\"<N/A>\")","v":"--"},{"$f":"IFERROR(INDEX(Supply_Curve!FU$18:FU$1298,MATCH($AJ65,Supply_Curve!$FT$18:$FT$1298,0)),\"<N/A>\")","v":"<N/A>"},{"$f":"IFERROR(INDEX(Supply_Curve!FV$18:FV$1298,MATCH($AJ65,Supply_Curve!$FT$18:$FT$1298,0)),\"<N/A>\")","v":"<N/A>"},{"$f":"IFERROR(INDEX(Supply_Curve!FW$18:FW$1298,MATCH($AJ65,Supply_Curve!$FT$18:$FT$1298,0)),\"<N/A>\")","v":"<N/A>"},{"$f":"IFERROR(INDEX(Supply_Curve!FX$18:FX$1298,MATCH($AJ65,Supply_Curve!$FT$18:$FT$1298,0)),\"<N/A>\")","v":"<N/A>"},{"$f":"IFERROR(INDEX(Supply_Curve!FY$18:FY$1298,MATCH($AJ65,Supply_Curve!$FT$18:$FT$1298,0)),\"<N/A>\")","v":"<N/A>"},{"$f":"IFERROR(INDEX(Supply_Curve!FZ$18:FZ$1298,MATCH($AJ65,Supply_Curve!$FT$18:$FT$1298,0)),\"<N/A>\")","v":"<N/A>"},{"$f":"IFERROR(INDEX(Supply_Curve!GA$18:GA$1298,MATCH($AJ65,Supply_Curve!$FT$18:$FT$1298,0)),\"<N/A>\")","v":"<N/A>"},{"$f":"IFERROR(INDEX(Supply_Curve!GB$18:GB$1298,MATCH($AJ65,Supply_Curve!$FT$18:$FT$1298,0)),\"<N/A>\")","v":"<N/A>"},{"$f":"IFERROR(INDEX(Supply_Curve!GC$18:GC$1298,MATCH($AJ65,Supply_Curve!$FT$18:$FT$1298,0)),\"<N/A>\")","v":"<N/A>"},"--",{"$f":"IFERROR(VALUE(CONCATENATE(\"12/31/\",INDEX(Resource_Char!$I$39:$AF$39,,$BI65)+YEAR($AT65)-1)),\"<N/A>\")","v":"<N/A>"},{"$f":"IFERROR(INDEX(Supply_Curve!GF$18:GF$1298,MATCH($AJ65,Supply_Curve!$FT$18:$FT$1298,0)),\"<N/A>\")","v":"<N/A>"},{"$f":"IFERROR(INDEX(Supply_Curve!GG$18:GG$1298,MATCH($AJ65,Supply_Curve!$FT$18:$FT$1298,0)),\"<N/A>\")","v":"<N/A>"},{"$f":"IFERROR(INDEX(Supply_Curve!GH$18:GH$1298,MATCH($AJ65,Supply_Curve!$FT$18:$FT$1298,0)),\"<N/A>\")","v":"<N/A>"},{"$f":"IFERROR(INDEX(Supply_Curve!GI$18:GI$1298,MATCH($AJ65,Supply_Curve!$FT$18:$FT$1298,0)),\"<N/A>\")","v":"<N/A>"},"<N/A>",{"$f":"IF($AZ65=\"<N/A>\",$AZ65,MAX(OFFSET(Net_Short!$AW$16,0,MATCH($D$10,Net_Short!$AW$6:$CK$6,0)-1),0)/OFFSET(Net_Short!$G$16,0,MATCH($D$10,Net_Short!$G$6:$AU$6,0)-1))","v":"<N/A>"},{"$f":"IF($AZ65=\"<N/A>\",$AZ65,MAX(OFFSET(Net_Short!$CM$16,0,MATCH($D$10,Net_Short!$AW$6:$CK$6,0)-1),0)/OFFSET(Net_Short!$G$16,0,MATCH($D$10,Net_Short!$G$6:$AU$6,0)-1))","v":"<N/A>"},{"$f":"IF($AZ65=\"<N/A>\",$AZ65,MAX(OFFSET(Net_Short!$EC$16,0,MATCH($D$10,Net_Short!$AW$6:$CK$6,0)-1),0)/OFFSET(Net_Short!$G$16,0,MATCH($D$10,Net_Short!$G$6:$AU$6,0)-1))","v":"<N/A>"},{"$f":"IF($AZ65=\"<N/A>\",$AZ65,MAX(OFFSET(Net_Short!$FS$16,0,MATCH($D$10,Net_Short!$AW$6:$CK$6,0)-1),0)/OFFSET(Net_Short!$G$16,0,MATCH($D$10,Net_Short!$G$6:$AU$6,0)-1))","v":"<N/A>"},"<N/A>","--","<N/A>","--",{"$f":"IFERROR(INDEX(Supply_Curve!GS$18:GS$1298,MATCH($AJ65,Supply_Curve!$FT$18:$FT$1298,0)),\"<N/A>\")","v":"<N/A>"},{"$f":"IFERROR(INDEX(Supply_Curve!GT$18:GT$1298,MATCH($AJ65,Supply_Curve!$FT$18:$FT$1298,0)),\"<N/A>\")","v":"<N/A>"},{"$f":"IFERROR(INDEX(Supply_Curve!GU$18:GU$1298,MATCH($AJ65,Supply_Curve!$FT$18:$FT$1298,0)),\"<N/A>\")","v":"<N/A>"},{"$f":"IFERROR(INDEX(Supply_Curve!GV$18:GV$1298,MATCH($AJ65,Supply_Curve!$FT$18:$FT$1298,0)),\"<N/A>\")","v":"<N/A>"},{"$f":"IFERROR(INDEX(Resource_Char!$I$21:$AF$21,BI65),\"<N/A>\")","v":"<N/A>"},"<N/A>",0]
[34,{"$f":"IF(SUMPRODUCT((OFFSET(Supply_Curve!$F$17,1,0,ctProject,1)=$D$6)*(OFFSET(Supply_Curve!$J$17,1,0,ctProject,1)=$D$4)*(OFFSET(sc_type,1,0,ctProject,1)=\"New\")*1)>=$A68,SMALL(IF((OFFSET(Supply_Curve!$F$17,1,0,ctProject,1)=$D$6)*(OFFSET(Supply_Curve!$J$17,1,0,ctProject,1)=$D$4)*(OFFSET(sc_type,1,0,ctProject,1)=\"New\"),ROW(OFFSET(Supply_Curve!$B$17,1,0,ctProject,1))-$C$28,\"\"),$A68),\"--\")","v":"--"},{"$f":"IF($B68=\"--\",\"--\",OFFSET(Supply_Curve!$C$17,$B68,0))","v":"--"},{"$f":"IF($B68=\"--\",\"--\",OFFSET(Supply_Curve!$J$17,$B68,0))","v":"--"},{"$f":"IF($B68=\"--\",\"--\",OFFSET(Supply_Curve!$K$17,$B68,0))","v":"--"},{"$f":"IF($B68=\"--\",\"--\",OFFSET(Supply_Curve!$AB$17,$B68,0))","v":"--"},{"$f":"IF($B68=\"--\",\"--\",OFFSET(Supply_Curve!$F$17,$B68,0))","v":"--"},{"$f":"IF($B68=\"--\",\"--\",OFFSET(Supply_Curve!$Q$17,$B68,0))","v":"--"},{"$f":"IF($B68=\"--\",\"--\",OFFSET(Supply_Curve!T$17,$B68,0))","v":"--"},{"$f":"IF($B68=\"--\",\"--\",OFFSET(Supply_Curve!U$17,$B68,0))","v":"--"},{"$f":"IF($B68=\"--\",\"--\",OFFSET(Supply_Curve!V$17,$B68,0))","v":"--"},{"$f":"IF($B68=\"--\",\"--\",OFFSET(Supply_Curve!W$17,$B68,0))","v":"--"},{"$f":"IF($B68=\"--\",\"--\",OFFSET(Supply_Curve!X$17,$B68,0))","v":"--"},{"$f":"IF($B68=\"--\",\"--\",OFFSET(Supply_Curve!Y$17,$B68,0))","v":"--"},{"$f":"IF($B68=\"--\",\"--\",OFFSET(Supply_Curve!Z$17,$B68,0))","v":"--"},{"$f":"IF($B68=\"--\",\"--\",IF($H68>0,$I68*INDEX(tableCapital,$F68,MATCH($D$10-PPA_lag,Resource_Cost!$D$8:$U$8,0))/(8.76*$H68),9999))","v":"--"},{"$f":"IF($B68=\"--\",\"--\",IF($H68>0,$J68*INDEX(tableInterconnect,$F68,MATCH($D$10-PPA_lag,Resource_Cost!$D$8:$U$8,0))/(8.76*$H68),9999))","v":"--"},{"$f":"IF($B68=\"--\",\"--\",IF(OR(LEFT($D68,5)<>\"Solar\",year>=2025),IF($H68>0,$I68*INDEX(tablePropTax,$F68,MATCH($D$10-PPA_lag,Resource_Cost!$D$8:$U$8,0))/(8.76*$H68),9999),0))","v":"--"},{"$f":"IF($B68=\"--\",\"--\",IF($H68>0,$K68*INDEX(tableFixedOM,$F68,MATCH($D$10-PPA_lag,Resource_Cost!$D$8:$U$8,0))/(8.76*$H68),9999))","v":"--"},{"$f":"IF($B68=\"--\",\"--\",IF($H68>0,$I68*$O68*INDEX(tableITC,$F68,MATCH($D$10-PPA_lag,Resource_Cost!$D$8:$U$8,0))/(8.76*$H68),9999))","v":"--"},{"$f":"IF($B68=\"--\",\"--\",$M68*$N68*INDEX(tableFuel,$F68,MATCH($D$10-PPA_lag,Resource_Cost!$D$8:$U$8,0)))","v":"--"},{"$f":"IF($B68=\"--\",\"--\",$L68*INDEX(tableVarOM,$F68,MATCH($D$10-PPA_lag,Resource_Cost!$D$8:$U$8,0)))","v":"--"},{"$f":"IF($B68=\"--\",\"--\",$O68*INDEX(tablePTC,$F68,MATCH($D$10-PPA_lag,Resource_Cost!$D$8:$U$8,0)))","v":"--"},{"$f":"IF($B68=\"--\",\"--\",MIN(SUM(P68:W68),9999))","v":"--"},{"$f":"IF($B68=\"--\",\"--\",PRODUCT(OFFSET(Supply_Curve!$AG$17,MATCH($C68,OFFSET(Supply_Curve!$C$17,1,0,ctProject,1),0),0),OFFSET(Supply_Curve!$AH$17,MATCH($C68,OFFSET(Supply_Curve!$C$17,1,0,ctProject,1),0),0),OFFSET(Supply_Curve!$AI$17,MATCH($C68,OFFSET(Supply_Curve!$C$17,1,0,ctProject,1),0),0)))","v":"--"},{"$f":"IF($B68=\"--\",\"--\",MIN(SUMPRODUCT((OFFSET(Active_Portfolio!$D$12,1,0,ctPort,1)=$C68)*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1)),$Y68))","v":"--"},"--","--","--",null,null,null,34,{"$f":"IFERROR(INDEX(Supply_Curve!FR$18:FR$1298,MATCH($AJ68,Supply_Curve!$FT$18:$FT$1298,0)),\"<N/A>\")","v":"<N/A>"},{"$f":"IFERROR(INDEX(Supply_Curve!FS$18:FS$1298,MATCH($AJ68,Supply_Curve!$FT$18:$FT$1298,0)),\"<N/A>\")","v":"<N/A>"},{"$f":"IFERROR(INDEX($C$35:$C$134,SMALL(IF($AB$35:$AB$134<>0,ROW($AG$35:$AG$134)-$C$27,\"\"),$AG68)),\"<N/A>\")","v":"--"},{"$f":"IFERROR(INDEX(Supply_Curve!FU$18:FU$1298,MATCH($AJ68,Supply_Curve!$FT$18:$FT$1298,0)),\"<N/A>\")","v":"<N/A>"},{"$f":"IFERROR(INDEX(Supply_Curve!FV$18:FV$1298,MATCH($AJ68,Supply_Curve!$FT$18:$FT$1298,0)),\"<N/A>\")","v":"<N/A>"},{"$f":"IFERROR(INDEX(Supply_Curve!FW$18:FW$1298,MATCH($AJ68,Supply_Curve!$FT$18:$FT$1298,0)),\"<N/A>\")","v":"<N/A>"},{"$f":"IFERROR(INDEX(Supply_Curve!FX$18:FX$1298,MATCH($AJ68,Supply_Curve!$FT$18:$FT$1298,0)),\"<N/A>\")","v":"<N/A>"},{"$f":"IFERROR(INDEX(Supply_Curve!FY$18:FY$1298,MATCH($AJ68,Supply_Curve!$FT$18:$FT$1298,0)),\"<N/A>\")","v":"<N/A>"},{"$f":"IFERROR(INDEX(Supply_Curve!FZ$18:FZ$1298,MATCH($AJ68,Supply_Curve!$FT$18:$FT$1298,0)),\"<N/A>\")","v":"<N/A>"},{"$f":"IFERROR(INDEX(Supply_Curve!GA$18:GA$1298,MATCH($AJ68,Supply_Curve!$FT$18:$FT$1298,0)),\"<N/A>\")","v":"<N/A>"},{"$f":"IFERROR(INDEX(Supply_Curve!GB$18:GB$1298,MATCH($AJ68,Supply_Curve!$FT$18:$FT$1298,0)),\"<N/A>\")","v":"<N/A>"},{"$f":"IFERROR(INDEX(Supply_Curve!GC$18:GC$1298,MATCH($AJ68,Supply_Curve!$FT$18:$FT$1298,0)),\"<N/A>\")","v":"<N/A>"},"--",{"$f":"IFERROR(VALUE(CONCATENATE(\"12/31/\",INDEX(Resource_Char!$I$39:$AF$39,,$BI68)+YEAR($AT68)-1)),\"<N/A>\")","v":"<N/A>"},{"$f":"IFERROR(INDEX(Supply_Curve!GF$18:GF$1298,MATCH($AJ68,Supply_Curve!$FT$18:$FT$1298,0)),\"<N/A>\")","v":"<N/A>"},{"$f":"IFERROR(INDEX(Supply_Curve!GG$18:GG$1298,MATCH($AJ68,Supply_Curve!$FT$18:$FT$1298,0)),\"<N/A>\")","v":"<N/A>"},{"$f":"IFERROR(INDEX(Supply_Curve!GH$18:GH$1298,MATCH($AJ68,Supply_Curve!$FT$18:$FT$1298,0)),\"<N/A>\")","v":"<N/A>"},{"$f":"IFERROR(INDEX(Supply_Curve!GI$18:GI$1298,MATCH($AJ68,Supply_Curve!$FT$18:$FT$1298,0)),\"<N/A>\")","v":"<N/A>"},"<N/A>",{"$f":"IF($AZ68=\"<N/A>\",$AZ68,MAX(OFFSET(Net_Short!$AW$16,0,MATCH($D$10,Net_Short!$AW$6:$CK$6,0)-1),0)/OFFSET(Net_Short!$G$16,0,MATCH($D$10,Net_Short!$G$6:$AU$6,0)-1))","v":"<N/A>"},{"$f":"IF($AZ68=\"<N/A>\",$AZ68,MAX(OFFSET(Net_Short!$CM$16,0,MATCH($D$10,Net_Short!$AW$6:$CK$6,0)-1),0)/OFFSET(Net_Short!$G$16,0,MATCH($D$10,Net_Short!$G$6:$AU$6,0)-1))","v":"<N/A>"},{"$f":"IF($AZ68=\"<N/A>\",$AZ68,MAX(OFFSET(Net_Short!$EC$16,0,MATCH($D$10,Net_Short!$AW$6:$CK$6,0)-1),0)/OFFSET(Net_Short!$G$16,0,MATCH($D$10,Net_Short!$G$6:$AU$6,0)-1))","v":"<N/A>"},{"$f":"IF($AZ68=\"<N/A>\",$AZ68,MAX(OFFSET(Net_Short!$FS$16,0,MATCH($D$10,Net_Short!$AW$6:$CK$6,0)-1),0)/OFFSET(Net_Short!$G$16,0,MATCH($D$10,Net_Short!$G$6:$AU$6,0)-1))","v":"<N/A>"},"<N/A>","--","<N/A>","--",{"$f":"IFERROR(INDEX(Supply_Curve!GS$18:GS$1298,MATCH($AJ68,Supply_Curve!$FT$18:$FT$1298,0)),\"<N/A>\")","v":"<N/A>"},{"$f":"IFERROR(INDEX(Supply_Curve!GT$18:GT$1298,MATCH($AJ68,Supply_Curve!$FT$18:$FT$1298,0)),\"<N/A>\")","v":"<N/A>"},{"$f":"IFERROR(INDEX(Supply_Curve!GU$18:GU$1298,MATCH($AJ68,Supply_Curve!$FT$18:$FT$1298,0)),\"<N/A>\")","v":"<N/A>"},{"$f":"IFERROR(INDEX(Supply_Curve!GV$18:GV$1298,MATCH($AJ68,Supply_Curve!$FT$18:$FT$1298,0)),\"<N/A>\")","v":"<N/A>"},{"$f":"IFERROR(INDEX(Resource_Char!$I$21:$AF$21,BI68),\"<N/A>\")","v":"<N/A>"},"<N/A>",0]
[37,{"$f":"IF(SUMPRODUCT((OFFSET(Supply_Curve!$F$17,1,0,ctProject,1)=$D$6)*(OFFSET(Supply_Curve!$J$17,1,0,ctProject,1)=$D$4)*(OFFSET(sc_type,1,0,ctProject,1)=\"New\")*1)>=$A71,SMALL(IF((OFFSET(Supply_Curve!$F$17,1,0,ctProject,1)=$D$6)*(OFFSET(Supply_Curve!$J$17,1,0,ctProject,1)=$D$4)*(OFFSET(sc_type,1,0,ctProject,1)=\"New\"),ROW(OFFSET(Supply_Curve!$B$17,1,0,ctProject,1))-$C$28,\"\"),$A71),\"--\")","v":"--"},{"$f":"IF($B71=\"--\",\"--\",OFFSET(Supply_Curve!$C$17,$B71,0))","v":"--"},{"$f":"IF($B71=\"--\",\"--\",OFFSET(Supply_Curve!$J$17,$B71,0))","v":"--"},{"$f":"IF($B71=\"--\",\"--\",OFFSET(Supply_Curve!$K$17,$B71,0))","v":"--"},{"$f":"IF($B71=\"--\",\"--\",OFFSET(Supply_Curve!$AB$17,$B71,0))","v":"--"},{"$f":"IF($B71=\"--\",\"--\",OFFSET(Supply_Curve!$F$17,$B71,0))","v":"--"},{"$f":"IF($B71=\"--\",\"--\",OFFSET(Supply_Curve!$Q$17,$B71,0))","v":"--"},{"$f":"IF($B71=\"--\",\"--\",OFFSET(Supply_Curve!T$17,$B71,0))","v":"--"},{"$f":"IF($B71=\"--\",\"--\",OFFSET(Supply_Curve!U$17,$B71,0))","v":"--"},{"$f":"IF($B71=\"--\",\"--\",OFFSET(Supply_Curve!V$17,$B71,0))","v":"--"},{"$f":"IF($B71=\"--\",\"--\",OFFSET(Supply_Curve!W$17,$B71,0))","v":"--"},{"$f":"IF($B71=\"--\",\"--\",OFFSET(Supply_Curve!X$17,$B71,0))","v":"--"},{"$f":"IF($B71=\"--\",\"--\",OFFSET(Supply_Curve!Y$17,$B71,0))","v":"--"},{"$f":"IF($B71=\"--\",\"--\",OFFSET(Supply_Curve!Z$17,$B71,0))","v":"--"},{"$f":"IF($B71=\"--\",\"--\",IF($H71>0,$I71*INDEX(tableCapital,$F71,MATCH($D$10-PPA_lag,Resource_Cost!$D$8:$U$8,0))/(8.76*$H71),9999))","v":"--"},{"$f":"IF($B71=\"--\",\"--\",IF($H71>0,$J71*INDEX(tableInterconnect,$F71,MATCH($D$10-PPA_lag,Resource_Cost!$D$8:$U$8,0))/(8.76*$H71),9999))","v":"--"},{"$f":"IF($B71=\"--\",\"--\",IF(OR(LEFT($D71,5)<>\"Solar\",year>=2025),IF($H71>0,$I71*INDEX(tablePropTax,$F71,MATCH($D$10-PPA_lag,Resource_Cost!$D$8:$U$8,0))/(8.76*$H71),9999),0))","v":"--"},{"$f":"IF($B71=\"--\",\"--\",IF($H71>0,$K71*INDEX(tableFixedOM,$F71,MATCH($D$10-PPA_lag,Resource_Cost!$D$8:$U$8,0))/(8.76*$H71),9999))","v":"--"},{"$f":"IF($B71=\"--\",\"--\",IF($H71>0,$I71*$O71*INDEX(tableITC,$F71,MATCH($D$10-PPA_lag,Resource_Cost!$D$8:$U$8,0))/(8.76*$H71),9999))","v":"--"},{"$f":"IF($B71=\"--\",\"--\",$M71*$N71*INDEX(tableFuel,$F71,MATCH($D$10-PPA_lag,Resource_Cost!$D$8:$U$8,0)))","v":"--"},{"$f":"IF($B71=\"--\",\"--\",$L71*INDEX(tableVarOM,$F71,MATCH($D$10-PPA_lag,Resource_Cost!$D$8:$U$8,0)))","v":"--"},{"$f":"IF($B71=\"--\",\"--\",$O71*INDEX(tablePTC,$F71,MATCH($D$10-PPA_lag,Resource_Cost!$D$8:$U$8,0)))","v":"--"},"--",{"$f":"IF($B71=\"--\",\"--\",PRODUCT(OFFSET(Supply_Curve!$AG$17,MATCH($C71,OFFSET(Supply_Curve!$C$17,1,0,ctProject,1),0),0),OFFSET(Supply_Curve!$AH$17,MATCH($C71,OFFSET(Supply_Curve!$C$17,1,0,ctProject,1),0),0),OFFSET(Supply_Curve!$AI$17,MATCH($C71,OFFSET(Supply_Curve!$C$17,1,0,ctProject,1),0),0)))","v":"--"},{"$f":"IF($B71=\"--\",\"--\",MIN(SUMPRODUCT((OFFSET(Active_Portfolio!$D$12,1,0,ctPort,1)=$C71)*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1)),$Y71))","v":"--"},"--","--","--",null,null,null,37,{"$f":"IFERROR(INDEX(Supply_Curve!FR$18:FR$1298,MATCH($AJ71,Supply_Curve!$FT$18:$FT$1298,0)),\"<N/A>\")","v":"<N/A>"},{"$f":"IFERROR(INDEX(Supply_Curve!FS$18:FS$1298,MATCH($AJ71,Supply_Curve!$FT$18:$FT$1298,0)),\"<N/A>\")","v":"<N/A>"},{"$f":"IFERROR(INDEX($C$35:$C$134,SMALL(IF($AB$35:$AB$134<>0,ROW($AG$35:$AG$134)-$C$27,\"\"),$AG71)),\"<N/A>\")","v":"--"},{"$f":"IFERROR(INDEX(Supply_Curve!FU$18:FU$1298,MATCH($AJ71,Supply_Curve!$FT$18:$FT$1298,0)),\"<N/A>\")","v":"<N/A>"},{"$f":"IFERROR(INDEX(Supply_Curve!FV$18:FV$1298,MATCH($AJ71,Supply_Curve!$FT$18:$FT$1298,0)),\"<N/A>\")","v":"<N/A>"},{"$f":"IFERROR(INDEX(Supply_Curve!FW$18:FW$1298,MATCH($AJ71,Supply_Curve!$FT$18:$FT$1298,0)),\"<N/A>\")","v":"<N/A>"},{"$f":"IFERROR(INDEX(Supply_Curve!FX$18:FX$1298,MATCH($AJ71,Supply_Curve!$FT$18:$FT$1298,0)),\"<N/A>\")","v":"<N/A>"},{"$f":"IFERROR(INDEX(Supply_Curve!FY$18:FY$1298,MATCH($AJ71,Supply_Curve!$FT$18:$FT$1298,0)),\"<N/A>\")","v":"<N/A>"},{"$f":"IFERROR(INDEX(Supply_Curve!FZ$18:FZ$1298,MATCH($AJ71,Supply_Curve!$FT$18:$FT$1298,0)),\"<N/A>\")","v":"<N/A>"},{"$f":"IFERROR(INDEX(Supply_Curve!GA$18:GA$1298,MATCH($AJ71,Supply_Curve!$FT$18:$FT$1298,0)),\"<N/A>\")","v":"<N/A>"},{"$f":"IFERROR(INDEX(Supply_Curve!GB$18:GB$1298,MATCH($AJ71,Supply_Curve!$FT$18:$FT$1298,0)),\"<N/A>\")","v":"<N/A>"},{"$f":"IFERROR(INDEX(Supply_Curve!GC$18:GC$1298,MATCH($AJ71,Supply_Curve!$FT$18:$FT$1298,0)),\"<N/A>\")","v":"<N/A>"},"--",{"$f":"IFERROR(VALUE(CONCATENATE(\"12/31/\",INDEX(Resource_Char!$I$39:$AF$39,,$BI71)+YEAR($AT71)-1)),\"<N/A>\")","v":"<N/A>"},{"$f":"IFERROR(INDEX(Supply_Curve!GF$18:GF$1298,MATCH($AJ71,Supply_Curve!$FT$18:$FT$1298,0)),\"<N/A>\")","v":"<N/A>"},{"$f":"IFERROR(INDEX(Supply_Curve!GG$18:GG$1298,MATCH($AJ71,Supply_Curve!$FT$18:$FT$1298,0)),\"<N/A>\")","v":"<N/A>"},{"$f":"IFERROR(INDEX(Supply_Curve!GH$18:GH$1298,MATCH($AJ71,Supply_Curve!$FT$18:$FT$1298,0)),\"<N/A>\")","v":"<N/A>"},{"$f":"IFERROR(INDEX(Supply_Curve!GI$18:GI$1298,MATCH($AJ71,Supply_Curve!$FT$18:$FT$1298,0)),\"<N/A>\")","v":"<N/A>"},"<N/A>",{"$f":"IF($AZ71=\"<N/A>\",$AZ71,MAX(OFFSET(Net_Short!$AW$16,0,MATCH($D$10,Net_Short!$AW$6:$CK$6,0)-1),0)/OFFSET(Net_Short!$G$16,0,MATCH($D$10,Net_Short!$G$6:$AU$6,0)-1))","v":"<N/A>"},{"$f":"IF($AZ71=\"<N/A>\",$AZ71,MAX(OFFSET(Net_Short!$CM$16,0,MATCH($D$10,Net_Short!$AW$6:$CK$6,0)-1),0)/OFFSET(Net_Short!$G$16,0,MATCH($D$10,Net_Short!$G$6:$AU$6,0)-1))","v":"<N/A>"},{"$f":"IF($AZ71=\"<N/A>\",$AZ71,MAX(OFFSET(Net_Short!$EC$16,0,MATCH($D$10,Net_Short!$AW$6:$CK$6,0)-1),0)/OFFSET(Net_Short!$G$16,0,MATCH($D$10,Net_Short!$G$6:$AU$6,0)-1))","v":"<N/A>"},{"$f":"IF($AZ71=\"<N/A>\",$AZ71,MAX(OFFSET(Net_Short!$FS$16,0,MATCH($D$10,Net_Short!$AW$6:$CK$6,0)-1),0)/OFFSET(Net_Short!$G$16,0,MATCH($D$10,Net_Short!$G$6:$AU$6,0)-1))","v":"<N/A>"},"<N/A>","--","<N/A>","--",{"$f":"IFERROR(INDEX(Supply_Curve!GS$18:GS$1298,MATCH($AJ71,Supply_Curve!$FT$18:$FT$1298,0)),\"<N/A>\")","v":"<N/A>"},{"$f":"IFERROR(INDEX(Supply_Curve!GT$18:GT$1298,MATCH($AJ71,Supply_Curve!$FT$18:$FT$1298,0)),\"<N/A>\")","v":"<N/A>"},{"$f":"IFERROR(INDEX(Supply_Curve!GU$18:GU$1298,MATCH($AJ71,Supply_Curve!$FT$18:$FT$1298,0)),\"<N/A>\")","v":"<N/A>"},{"$f":"IFERROR(INDEX(Supply_Curve!GV$18:GV$1298,MATCH($AJ71,Supply_Curve!$FT$18:$FT$1298,0)),\"<N/A>\")","v":"<N/A>"},{"$f":"IFERROR(INDEX(Resource_Char!$I$21:$AF$21,BI71),\"<N/A>\")","v":"<N/A>"},"<N/A>",0]
[40,{"$f":"IF(SUMPRODUCT((OFFSET(Supply_Curve!$F$17,1,0,ctProject,1)=$D$6)*(OFFSET(Supply_Curve!$J$17,1,0,ctProject,1)=$D$4)*(OFFSET(sc_type,1,0,ctProject,1)=\"New\")*1)>=$A74,SMALL(IF((OFFSET(Supply_Curve!$F$17,1,0,ctProject,1)=$D$6)*(OFFSET(Supply_Curve!$J$17,1,0,ctProject,1)=$D$4)*(OFFSET(sc_type,1,0,ctProject,1)=\"New\"),ROW(OFFSET(Supply_Curve!$B$17,1,0,ctProject,1))-$C$28,\"\"),$A74),\"--\")","v":"--"},{"$f":"IF($B74=\"--\",\"--\",OFFSET(Supply_Curve!$C$17,$B74,0))","v":"--"},{"$f":"IF($B74=\"--\",\"--\",OFFSET(Supply_Curve!$J$17,$B74,0))","v":"--"},{"$f":"IF($B74=\"--\",\"--\",OFFSET(Supply_Curve!$K$17,$B74,0))","v":"--"},{"$f":"IF($B74=\"--\",\"--\",OFFSET(Supply_Curve!$AB$17,$B74,0))","v":"--"},{"$f":"IF($B74=\"--\",\"--\",OFFSET(Supply_Curve!$F$17,$B74,0))","v":"--"},{"$f":"IF($B74=\"--\",\"--\",OFFSET(Supply_Curve!$Q$17,$B74,0))","v":"--"},{"$f":"IF($B74=\"--\",\"--\",OFFSET(Supply_Curve!T$17,$B74,0))","v":"--"},{"$f":"IF($B74=\"--\",\"--\",OFFSET(Supply_Curve!U$17,$B74,0))","v":"--"},{"$f":"IF($B74=\"--\",\"--\",OFFSET(Supply_Curve!V$17,$B74,0))","v":"--"},{"$f":"IF($B74=\"--\",\"--\",OFFSET(Supply_Curve!W$17,$B74,0))","v":"--"},{"$f":"IF($B74=\"--\",\"--\",OFFSET(Supply_Curve!X$17,$B74,0))","v":"--"},{"$f":"IF($B74=\"--\",\"--\",OFFSET(Supply_Curve!Y$17,$B74,0))","v":"--"},{"$f":"IF($B74=\"--\",\"--\",OFFSET(Supply_Curve!Z$17,$B74,0))","v":"--"},{"$f":"IF($B74=\"--\",\"--\",IF($H74>0,$I74*INDEX(tableCapital,$F74,MATCH($D$10-PPA_lag,Resource_Cost!$D$8:$U$8,0))/(8.76*$H74),9999))","v":"--"},{"$f":"IF($B74=\"--\",\"--\",IF($H74>0,$J74*INDEX(tableInterconnect,$F74,MATCH($D$10-PPA_lag,Resource_Cost!$D$8:$U$8,0))/(8.76*$H74),9999))","v":"--"},{"$f":"IF($B74=\"--\",\"--\",IF(OR(LEFT($D74,5)<>\"Solar\",year>=2025),IF($H74>0,$I74*INDEX(tablePropTax,$F74,MATCH($D$10-PPA_lag,Resource_Cost!$D$8:$U$8,0))/(8.76*$H74),9999),0))","v":"--"},{"$f":"IF($B74=\"--\",\"--\",IF($H74>0,$K74*INDEX(tableFixedOM,$F74,MATCH($D$10-PPA_lag,Resource_Cost!$D$8:$U$8,0))/(8.76*$H74),9999))","v":"--"},{"$f":"IF($B74=\"--\",\"--\",IF($H74>0,$I74*$O74*INDEX(tableITC,$F74,MATCH($D$10-PPA_lag,Resource_Cost!$D$8:$U$8,0))/(8.76*$H74),9999))","v":"--"},{"$f":"IF($B74=\"--\",\"--\",$M74*$N74*INDEX(tableFuel,$F74,MATCH($D$10-PPA_lag,Resource_Cost!$D$8:$U$8,0)))","v":"--"},{"$f":"IF($B74=\"--\",\"--\",$L74*INDEX(tableVarOM,$F74,MATCH($D$10-PPA_lag,Resource_Cost!$D$8:$U$8,0)))","v":"--"},{"$f":"IF($B74=\"--\",\"--\",$O74*INDEX(tablePTC,$F74,MATCH($D$10-PPA_lag,Resource_Cost!$D$8:$U$8,0)))","v":"--"},"--",{"$f":"IF($B74=\"--\",\"--\",PRODUCT(OFFSET(Supply_Curve!$AG$17,MATCH($C74,OFFSET(Supply_Curve!$C$17,1,0,ctProject,1),0),0),OFFSET(Supply_Curve!$AH$17,MATCH($C74,OFFSET(Supply_Curve!$C$17,1,0,ctProject,1),0),0),OFFSET(Supply_Curve!$AI$17,MATCH($C74,OFFSET(Supply_Curve!$C$17,1,0,ctProject,1),0),0)))","v":"--"},{"$f":"IF($B74=\"--\",\"--\",MIN(SUMPRODUCT((OFFSET(Active_Portfolio!$D$12,1,0,ctPort,1)=$C74)*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1)),$Y74))","v":"--"},"--","--","--",null,null,null,40,{"$f":"IFERROR(INDEX(Supply_Curve!FR$18:FR$1298,MATCH($AJ74,Supply_Curve!$FT$18:$FT$1298,0)),\"<N/A>\")","v":"<N/A>"},{"$f":"IFERROR(INDEX(Supply_Curve!FS$18:FS$1298,MATCH($AJ74,Supply_Curve!$FT$18:$FT$1298,0)),\"<N/A>\")","v":"<N/A>"},{"$f":"IFERROR(INDEX($C$35:$C$134,SMALL(IF($AB$35:$AB$134<>0,ROW($AG$35:$AG$134)-$C$27,\"\"),$AG74)),\"<N/A>\")","v":"--"},{"$f":"IFERROR(INDEX(Supply_Curve!FU$18:FU$1298,MATCH($AJ74,Supply_Curve!$FT$18:$FT$1298,0)),\"<N/A>\")","v":"<N/A>"},{"$f":"IFERROR(INDEX(Supply_Curve!FV$18:FV$1298,MATCH($AJ74,Supply_Curve!$FT$18:$FT$1298,0)),\"<N/A>\")","v":"<N/A>"},{"$f":"IFERROR(INDEX(Supply_Curve!FW$18:FW$1298,MATCH($AJ74,Supply_Curve!$FT$18:$FT$1298,0)),\"<N/A>\")","v":"<N/A>"},{"$f":"IFERROR(INDEX(Supply_Curve!FX$18:FX$1298,MATCH($AJ74,Supply_Curve!$FT$18:$FT$1298,0)),\"<N/A>\")","v":"<N/A>"},{"$f":"IFERROR(INDEX(Supply_Curve!FY$18:FY$1298,MATCH($AJ74,Supply_Curve!$FT$18:$FT$1298,0)),\"<N/A>\")","v":"<N/A>"},{"$f":"IFERROR(INDEX(Supply_Curve!FZ$18:FZ$1298,MATCH($AJ74,Supply_Curve!$FT$18:$FT$1298,0)),\"<N/A>\")","v":"<N/A>"},{"$f":"IFERROR(INDEX(Supply_Curve!GA$18:GA$1298,MATCH($AJ74,Supply_Curve!$FT$18:$FT$1298,0)),\"<N/A>\")","v":"<N/A>"},{"$f":"IFERROR(INDEX(Supply_Curve!GB$18:GB$1298,MATCH($AJ74,Supply_Curve!$FT$18:$FT$1298,0)),\"<N/A>\")","v":"<N/A>"},{"$f":"IFERROR(INDEX(Supply_Curve!GC$18:GC$1298,MATCH($AJ74,Supply_Curve!$FT$18:$FT$1298,0)),\"<N/A>\")","v":"<N/A>"},"--",{"$f":"IFERROR(VALUE(CONCATENATE(\"12/31/\",INDEX(Resource_Char!$I$39:$AF$39,,$BI74)+YEAR($AT74)-1)),\"<N/A>\")","v":"<N/A>"},{"$f":"IFERROR(INDEX(Supply_Curve!GF$18:GF$1298,MATCH($AJ74,Supply_Curve!$FT$18:$FT$1298,0)),\"<N/A>\")","v":"<N/A>"},{"$f":"IFERROR(INDEX(Supply_Curve!GG$18:GG$1298,MATCH($AJ74,Supply_Curve!$FT$18:$FT$1298,0)),\"<N/A>\")","v":"<N/A>"},{"$f":"IFERROR(INDEX(Supply_Curve!GH$18:GH$1298,MATCH($AJ74,Supply_Curve!$FT$18:$FT$1298,0)),\"<N/A>\")","v":"<N/A>"},{"$f":"IFERROR(INDEX(Supply_Curve!GI$18:GI$1298,MATCH($AJ74,Supply_Curve!$FT$18:$FT$1298,0)),\"<N/A>\")","v":"<N/A>"},"<N/A>",{"$f":"IF($AZ74=\"<N/A>\",$AZ74,MAX(OFFSET(Net_Short!$AW$16,0,MATCH($D$10,Net_Short!$AW$6:$CK$6,0)-1),0)/OFFSET(Net_Short!$G$16,0,MATCH($D$10,Net_Short!$G$6:$AU$6,0)-1))","v":"<N/A>"},{"$f":"IF($AZ74=\"<N/A>\",$AZ74,MAX(OFFSET(Net_Short!$CM$16,0,MATCH($D$10,Net_Short!$AW$6:$CK$6,0)-1),0)/OFFSET(Net_Short!$G$16,0,MATCH($D$10,Net_Short!$G$6:$AU$6,0)-1))","v":"<N/A>"},{"$f":"IF($AZ74=\"<N/A>\",$AZ74,MAX(OFFSET(Net_Short!$EC$16,0,MATCH($D$10,Net_Short!$AW$6:$CK$6,0)-1),0)/OFFSET(Net_Short!$G$16,0,MATCH($D$10,Net_Short!$G$6:$AU$6,0)-1))","v":"<N/A>"},{"$f":"IF($AZ74=\"<N/A>\",$AZ74,MAX(OFFSET(Net_Short!$FS$16,0,MATCH($D$10,Net_Short!$AW$6:$CK$6,0)-1),0)/OFFSET(Net_Short!$G$16,0,MATCH($D$10,Net_Short!$G$6:$AU$6,0)-1))","v":"<N/A>"},"<N/A>","--","<N/A>","--",{"$f":"IFERROR(INDEX(Supply_Curve!GS$18:GS$1298,MATCH($AJ74,Supply_Curve!$FT$18:$FT$1298,0)),\"<N/A>\")","v":"<N/A>"},{"$f":"IFERROR(INDEX(Supply_Curve!GT$18:GT$1298,MATCH($AJ74,Supply_Curve!$FT$18:$FT$1298,0)),\"<N/A>\")","v":"<N/A>"},{"$f":"IFERROR(INDEX(Supply_Curve!GU$18:GU$1298,MATCH($AJ74,Supply_Curve!$FT$18:$FT$1298,0)),\"<N/A>\")","v":"<N/A>"},{"$f":"IFERROR(INDEX(Supply_Curve!GV$18:GV$1298,MATCH($AJ74,Supply_Curve!$FT$18:$FT$1298,0)),\"<N/A>\")","v":"<N/A>"},{"$f":"IFERROR(INDEX(Resource_Char!$I$21:$AF$21,BI74),\"<N/A>\")","v":"<N/A>"},"<N/A>",0]
[41,{"$f":"IF(SUMPRODUCT((OFFSET(Supply_Curve!$F$17,1,0,ctProject,1)=$D$6)*(OFFSET(Supply_Curve!$J$17,1,0,ctProject,1)=$D$4)*(OFFSET(sc_type,1,0,ctProject,1)=\"New\")*1)>=$A75,SMALL(IF((OFFSET(Supply_Curve!$F$17,1,0,ctProject,1)=$D$6)*(OFFSET(Supply_Curve!$J$17,1,0,ctProject,1)=$D$4)*(OFFSET(sc_type,1,0,ctProject,1)=\"New\"),ROW(OFFSET(Supply_Curve!$B$17,1,0,ctProject,1))-$C$28,\"\"),$A75),\"--\")","v":"--"},{"$f":"IF($B75=\"--\",\"--\",OFFSET(Supply_Curve!$C$17,$B75,0))","v":"--"},{"$f":"IF($B75=\"--\",\"--\",OFFSET(Supply_Curve!$J$17,$B75,0))","v":"--"},{"$f":"IF($B75=\"--\",\"--\",OFFSET(Supply_Curve!$K$17,$B75,0))","v":"--"},{"$f":"IF($B75=\"--\",\"--\",OFFSET(Supply_Curve!$AB$17,$B75,0))","v":"--"},{"$f":"IF($B75=\"--\",\"--\",OFFSET(Supply_Curve!$F$17,$B75,0))","v":"--"},{"$f":"IF($B75=\"--\",\"--\",OFFSET(Supply_Curve!$Q$17,$B75,0))","v":"--"},{"$f":"IF($B75=\"--\",\"--\",OFFSET(Supply_Curve!T$17,$B75,0))","v":"--"},{"$f":"IF($B75=\"--\",\"--\",OFFSET(Supply_Curve!U$17,$B75,0))","v":"--"},{"$f":"IF($B75=\"--\",\"--\",OFFSET(Supply_Curve!V$17,$B75,0))","v":"--"},{"$f":"IF($B75=\"--\",\"--\",OFFSET(Supply_Curve!W$17,$B75,0))","v":"--"},{"$f":"IF($B75=\"--\",\"--\",OFFSET(Supply_Curve!X$17,$B75,0))","v":"--"},{"$f":"IF($B75=\"--\",\"--\",OFFSET(Supply_Curve!Y$17,$B75,0))","v":"--"},{"$f":"IF($B75=\"--\",\"--\",OFFSET(Supply_Curve!Z$17,$B75,0))","v":"--"},{"$f":"IF($B75=\"--\",\"--\",IF($H75>0,$I75*INDEX(tableCapital,$F75,MATCH($D$10-PPA_lag,Resource_Cost!$D$8:$U$8,0))/(8.76*$H75),9999))","v":"--"},{"$f":"IF($B75=\"--\",\"--\",IF($H75>0,$J75*INDEX(tableInterconnect,$F75,MATCH($D$10-PPA_lag,Resource_Cost!$D$8:$U$8,0))/(8.76*$H75),9999))","v":"--"},{"$f":"IF($B75=\"--\",\"--\",IF(OR(LEFT($D75,5)<>\"Solar\",year>=2025),IF($H75>0,$I75*INDEX(tablePropTax,$F75,MATCH($D$10-PPA_lag,Resource_Cost!$D$8:$U$8,0))/(8.76*$H75),9999),0))","v":"--"},{"$f":"IF($B75=\"--\",\"--\",IF($H75>0,$K75*INDEX(tableFixedOM,$F75,MATCH($D$10-PPA_lag,Resource_Cost!$D$8:$U$8,0))/(8.76*$H75),9999))","v":"--"},{"$f":"IF($B75=\"--\",\"--\",IF($H75>0,$I75*$O75*INDEX(tableITC,$F75,MATCH($D$10-PPA_lag,Resource_Cost!$D$8:$U$8,0))/(8.76*$H75),9999))","v":"--"},{"$f":"IF($B75=\"--\",\"--\",$M75*$N75*INDEX(tableFuel,$F75,MATCH($D$10-PPA_lag,Resource_Cost!$D$8:$U$8,0)))","v":"--"},{"$f":"IF($B75=\"--\",\"--\",$L75*INDEX(tableVarOM,$F75,MATCH($D$10-PPA_lag,Resource_Cost!$D$8:$U$8,0)))","v":"--"},{"$f":"IF($B75=\"--\",\"--\",$O75*INDEX(tablePTC,$F75,MATCH($D$10-PPA_lag,Resource_Cost!$D$8:$U$8,0)))","v":"--"},"--",{"$f":"IF($B75=\"--\",\"--\",PRODUCT(OFFSET(Supply_Curve!$AG$17,MATCH($C75,OFFSET(Supply_Curve!$C$17,1,0,ctProject,1),0),0),OFFSET(Supply_Curve!$AH$17,MATCH($C75,OFFSET(Supply_Curve!$C$17,1,0,ctProject,1),0),0),OFFSET(Supply_Curve!$AI$17,MATCH($C75,OFFSET(Supply_Curve!$C$17,1,0,ctProject,1),0),0)))","v":"--"},{"$f":"IF($B75=\"--\",\"--\",MIN(SUMPRODUCT((OFFSET(Active_Portfolio!$D$12,1,0,ctPort,1)=$C75)*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1)),$Y75))","v":"--"},"--","--","--",null,null,null,41,{"$f":"IFERROR(INDEX(Supply_Curve!FR$18:FR$1298,MATCH($AJ75,Supply_Curve!$FT$18:$FT$1298,0)),\"<N/A>\")","v":"<N/A>"},{"$f":"IFERROR(INDEX(Supply_Curve!FS$18:FS$1298,MATCH($AJ75,Supply_Curve!$FT$18:$FT$1298,0)),\"<N/A>\")","v":"<N/A>"},{"$f":"IFERROR(INDEX($C$35:$C$134,SMALL(IF($AB$35:$AB$134<>0,ROW($AG$35:$AG$134)-$C$27,\"\"),$AG75)),\"<N/A>\")","v":"--"},{"$f":"IFERROR(INDEX(Supply_Curve!FU$18:FU$1298,MATCH($AJ75,Supply_Curve!$FT$18:$FT$1298,0)),\"<N/A>\")","v":"<N/A>"},{"$f":"IFERROR(INDEX(Supply_Curve!FV$18:FV$1298,MATCH($AJ75,Supply_Curve!$FT$18:$FT$1298,0)),\"<N/A>\")","v":"<N/A>"},{"$f":"IFERROR(INDEX(Supply_Curve!FW$18:FW$1298,MATCH($AJ75,Supply_Curve!$FT$18:$FT$1298,0)),\"<N/A>\")","v":"<N/A>"},{"$f":"IFERROR(INDEX(Supply_Curve!FX$18:FX$1298,MATCH($AJ75,Supply_Curve!$FT$18:$FT$1298,0)),\"<N/A>\")","v":"<N/A>"},{"$f":"IFERROR(INDEX(Supply_Curve!FY$18:FY$1298,MATCH($AJ75,Supply_Curve!$FT$18:$FT$1298,0)),\"<N/A>\")","v":"<N/A>"},{"$f":"IFERROR(INDEX(Supply_Curve!FZ$18:FZ$1298,MATCH($AJ75,Supply_Curve!$FT$18:$FT$1298,0)),\"<N/A>\")","v":"<N/A>"},{"$f":"IFERROR(INDEX(Supply_Curve!GA$18:GA$1298,MATCH($AJ75,Supply_Curve!$FT$18:$FT$1298,0)),\"<N/A>\")","v":"<N/A>"},{"$f":"IFERROR(INDEX(Supply_Curve!GB$18:GB$1298,MATCH($AJ75,Supply_Curve!$FT$18:$FT$1298,0)),\"<N/A>\")","v":"<N/A>"},{"$f":"IFERROR(INDEX(Supply_Curve!GC$18:GC$1298,MATCH($AJ75,Supply_Curve!$FT$18:$FT$1298,0)),\"<N/A>\")","v":"<N/A>"},"--",{"$f":"IFERROR(VALUE(CONCATENATE(\"12/31/\",INDEX(Resource_Char!$I$39:$AF$39,,$BI75)+YEAR($AT75)-1)),\"<N/A>\")","v":"<N/A>"},{"$f":"IFERROR(INDEX(Supply_Curve!GF$18:GF$1298,MATCH($AJ75,Supply_Curve!$FT$18:$FT$1298,0)),\"<N/A>\")","v":"<N/A>"},{"$f":"IFERROR(INDEX(Supply_Curve!GG$18:GG$1298,MATCH($AJ75,Supply_Curve!$FT$18:$FT$1298,0)),\"<N/A>\")","v":"<N/A>"},{"$f":"IFERROR(INDEX(Supply_Curve!GH$18:GH$1298,MATCH($AJ75,Supply_Curve!$FT$18:$FT$1298,0)),\"<N/A>\")","v":"<N/A>"},{"$f":"IFERROR(INDEX(Supply_Curve!GI$18:GI$1298,MATCH($AJ75,Supply_Curve!$FT$18:$FT$1298,0)),\"<N/A>\")","v":"<N/A>"},"<N/A>",{"$f":"IF($AZ75=\"<N/A>\",$AZ75,MAX(OFFSET(Net_Short!$AW$16,0,MATCH($D$10,Net_Short!$AW$6:$CK$6,0)-1),0)/OFFSET(Net_Short!$G$16,0,MATCH($D$10,Net_Short!$G$6:$AU$6,0)-1))","v":"<N/A>"},{"$f":"IF($AZ75=\"<N/A>\",$AZ75,MAX(OFFSET(Net_Short!$CM$16,0,MATCH($D$10,Net_Short!$AW$6:$CK$6,0)-1),0)/OFFSET(Net_Short!$G$16,0,MATCH($D$10,Net_Short!$G$6:$AU$6,0)-1))","v":"<N/A>"},{"$f":"IF($AZ75=\"<N/A>\",$AZ75,MAX(OFFSET(Net_Short!$EC$16,0,MATCH($D$10,Net_Short!$AW$6:$CK$6,0)-1),0)/OFFSET(Net_Short!$G$16,0,MATCH($D$10,Net_Short!$G$6:$AU$6,0)-1))","v":"<N/A>"},{"$f":"IF($AZ75=\"<N/A>\",$AZ75,MAX(OFFSET(Net_Short!$FS$16,0,MATCH($D$10,Net_Short!$AW$6:$CK$6,0)-1),0)/OFFSET(Net_Short!$G$16,0,MATCH($D$10,Net_Short!$G$6:$AU$6,0)-1))","v":"<N/A>"},"<N/A>","--","<N/A>","--",{"$f":"IFERROR(INDEX(Supply_Curve!GS$18:GS$1298,MATCH($AJ75,Supply_Curve!$FT$18:$FT$1298,0)),\"<N/A>\")","v":"<N/A>"},{"$f":"IFERROR(INDEX(Supply_Curve!GT$18:GT$1298,MATCH($AJ75,Supply_Curve!$FT$18:$FT$1298,0)),\"<N/A>\")","v":"<N/A>"},{"$f":"IFERROR(INDEX(Supply_Curve!GU$18:GU$1298,MATCH($AJ75,Supply_Curve!$FT$18:$FT$1298,0)),\"<N/A>\")","v":"<N/A>"},{"$f":"IFERROR(INDEX(Supply_Curve!GV$18:GV$1298,MATCH($AJ75,Supply_Curve!$FT$18:$FT$1298,0)),\"<N/A>\")","v":"<N/A>"},{"$f":"IFERROR(INDEX(Resource_Char!$I$21:$AF$21,BI75),\"<N/A>\")","v":"<N/A>"},"<N/A>",0]
[44,{"$f":"IF(SUMPRODUCT((OFFSET(Supply_Curve!$F$17,1,0,ctProject,1)=$D$6)*(OFFSET(Supply_Curve!$J$17,1,0,ctProject,1)=$D$4)*(OFFSET(sc_type,1,0,ctProject,1)=\"New\")*1)>=$A78,SMALL(IF((OFFSET(Supply_Curve!$F$17,1,0,ctProject,1)=$D$6)*(OFFSET(Supply_Curve!$J$17,1,0,ctProject,1)=$D$4)*(OFFSET(sc_type,1,0,ctProject,1)=\"New\"),ROW(OFFSET(Supply_Curve!$B$17,1,0,ctProject,1))-$C$28,\"\"),$A78),\"--\")","v":"--"},{"$f":"IF($B78=\"--\",\"--\",OFFSET(Supply_Curve!$C$17,$B78,0))","v":"--"},{"$f":"IF($B78=\"--\",\"--\",OFFSET(Supply_Curve!$J$17,$B78,0))","v":"--"},{"$f":"IF($B78=\"--\",\"--\",OFFSET(Supply_Curve!$K$17,$B78,0))","v":"--"},{"$f":"IF($B78=\"--\",\"--\",OFFSET(Supply_Curve!$AB$17,$B78,0))","v":"--"},{"$f":"IF($B78=\"--\",\"--\",OFFSET(Supply_Curve!$F$17,$B78,0))","v":"--"},{"$f":"IF($B78=\"--\",\"--\",OFFSET(Supply_Curve!$Q$17,$B78,0))","v":"--"},{"$f":"IF($B78=\"--\",\"--\",OFFSET(Supply_Curve!T$17,$B78,0))","v":"--"},{"$f":"IF($B78=\"--\",\"--\",OFFSET(Supply_Curve!U$17,$B78,0))","v":"--"},{"$f":"IF($B78=\"--\",\"--\",OFFSET(Supply_Curve!V$17,$B78,0))","v":"--"},{"$f":"IF($B78=\"--\",\"--\",OFFSET(Supply_Curve!W$17,$B78,0))","v":"--"},{"$f":"IF($B78=\"--\",\"--\",OFFSET(Supply_Curve!X$17,$B78,0))","v":"--"},{"$f":"IF($B78=\"--\",\"--\",OFFSET(Supply_Curve!Y$17,$B78,0))","v":"--"},{"$f":"IF($B78=\"--\",\"--\",OFFSET(Supply_Curve!Z$17,$B78,0))","v":"--"},{"$f":"IF($B78=\"--\",\"--\",IF($H78>0,$I78*INDEX(tableCapital,$F78,MATCH($D$10-PPA_lag,Resource_Cost!$D$8:$U$8,0))/(8.76*$H78),9999))","v":"--"},{"$f":"IF($B78=\"--\",\"--\",IF($H78>0,$J78*INDEX(tableInterconnect,$F78,MATCH($D$10-PPA_lag,Resource_Cost!$D$8:$U$8,0))/(8.76*$H78),9999))","v":"--"},{"$f":"IF($B78=\"--\",\"--\",IF(OR(LEFT($D78,5)<>\"Solar\",year>=2025),IF($H78>0,$I78*INDEX(tablePropTax,$F78,MATCH($D$10-PPA_lag,Resource_Cost!$D$8:$U$8,0))/(8.76*$H78),9999),0))","v":"--"},{"$f":"IF($B78=\"--\",\"--\",IF($H78>0,$K78*INDEX(tableFixedOM,$F78,MATCH($D$10-PPA_lag,Resource_Cost!$D$8:$U$8,0))/(8.76*$H78),9999))","v":"--"},{"$f":"IF($B78=\"--\",\"--\",IF($H78>0,$I78*$O78*INDEX(tableITC,$F78,MATCH($D$10-PPA_lag,Resource_Cost!$D$8:$U$8,0))/(8.76*$H78),9999))","v":"--"},{"$f":"IF($B78=\"--\",\"--\",$M78*$N78*INDEX(tableFuel,$F78,MATCH($D$10-PPA_lag,Resource_Cost!$D$8:$U$8,0)))","v":"--"},{"$f":"IF($B78=\"--\",\"--\",$L78*INDEX(tableVarOM,$F78,MATCH($D$10-PPA_lag,Resource_Cost!$D$8:$U$8,0)))","v":"--"},{"$f":"IF($B78=\"--\",\"--\",$O78*INDEX(tablePTC,$F78,MATCH($D$10-PPA_lag,Resource_Cost!$D$8:$U$8,0)))","v":"--"},"--",{"$f":"IF($B78=\"--\",\"--\",PRODUCT(OFFSET(Supply_Curve!$AG$17,MATCH($C78,OFFSET(Supply_Curve!$C$17,1,0,ctProject,1),0),0),OFFSET(Supply_Curve!$AH$17,MATCH($C78,OFFSET(Supply_Curve!$C$17,1,0,ctProject,1),0),0),OFFSET(Supply_Curve!$AI$17,MATCH($C78,OFFSET(Supply_Curve!$C$17,1,0,ctProject,1),0),0)))","v":"--"},{"$f":"IF($B78=\"--\",\"--\",MIN(SUMPRODUCT((OFFSET(Active_Portfolio!$D$12,1,0,ctPort,1)=$C78)*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1)),$Y78))","v":"--"},"--","--","--",null,null,null,44,{"$f":"IFERROR(INDEX(Supply_Curve!FR$18:FR$1298,MATCH($AJ78,Supply_Curve!$FT$18:$FT$1298,0)),\"<N/A>\")","v":"<N/A>"},{"$f":"IFERROR(INDEX(Supply_Curve!FS$18:FS$1298,MATCH($AJ78,Supply_Curve!$FT$18:$FT$1298,0)),\"<N/A>\")","v":"<N/A>"},{"$f":"IFERROR(INDEX($C$35:$C$134,SMALL(IF($AB$35:$AB$134<>0,ROW($AG$35:$AG$134)-$C$27,\"\"),$AG78)),\"<N/A>\")","v":"--"},{"$f":"IFERROR(INDEX(Supply_Curve!FU$18:FU$1298,MATCH($AJ78,Supply_Curve!$FT$18:$FT$1298,0)),\"<N/A>\")","v":"<N/A>"},{"$f":"IFERROR(INDEX(Supply_Curve!FV$18:FV$1298,MATCH($AJ78,Supply_Curve!$FT$18:$FT$1298,0)),\"<N/A>\")","v":"<N/A>"},{"$f":"IFERROR(INDEX(Supply_Curve!FW$18:FW$1298,MATCH($AJ78,Supply_Curve!$FT$18:$FT$1298,0)),\"<N/A>\")","v":"<N/A>"},{"$f":"IFERROR(INDEX(Supply_Curve!FX$18:FX$1298,MATCH($AJ78,Supply_Curve!$FT$18:$FT$1298,0)),\"<N/A>\")","v":"<N/A>"},{"$f":"IFERROR(INDEX(Supply_Curve!FY$18:FY$1298,MATCH($AJ78,Supply_Curve!$FT$18:$FT$1298,0)),\"<N/A>\")","v":"<N/A>"},{"$f":"IFERROR(INDEX(Supply_Curve!FZ$18:FZ$1298,MATCH($AJ78,Supply_Curve!$FT$18:$FT$1298,0)),\"<N/A>\")","v":"<N/A>"},{"$f":"IFERROR(INDEX(Supply_Curve!GA$18:GA$1298,MATCH($AJ78,Supply_Curve!$FT$18:$FT$1298,0)),\"<N/A>\")","v":"<N/A>"},{"$f":"IFERROR(INDEX(Supply_Curve!GB$18:GB$1298,MATCH($AJ78,Supply_Curve!$FT$18:$FT$1298,0)),\"<N/A>\")","v":"<N/A>"},{"$f":"IFERROR(INDEX(Supply_Curve!GC$18:GC$1298,MATCH($AJ78,Supply_Curve!$FT$18:$FT$1298,0)),\"<N/A>\")","v":"<N/A>"},"--",{"$f":"IFERROR(VALUE(CONCATENATE(\"12/31/\",INDEX(Resource_Char!$I$39:$AF$39,,$BI78)+YEAR($AT78)-1)),\"<N/A>\")","v":"<N/A>"},{"$f":"IFERROR(INDEX(Supply_Curve!GF$18:GF$1298,MATCH($AJ78,Supply_Curve!$FT$18:$FT$1298,0)),\"<N/A>\")","v":"<N/A>"},{"$f":"IFERROR(INDEX(Supply_Curve!GG$18:GG$1298,MATCH($AJ78,Supply_Curve!$FT$18:$FT$1298,0)),\"<N/A>\")","v":"<N/A>"},{"$f":"IFERROR(INDEX(Supply_Curve!GH$18:GH$1298,MATCH($AJ78,Supply_Curve!$FT$18:$FT$1298,0)),\"<N/A>\")","v":"<N/A>"},{"$f":"IFERROR(INDEX(Supply_Curve!GI$18:GI$1298,MATCH($AJ78,Supply_Curve!$FT$18:$FT$1298,0)),\"<N/A>\")","v":"<N/A>"},"<N/A>",{"$f":"IF($AZ78=\"<N/A>\",$AZ78,MAX(OFFSET(Net_Short!$AW$16,0,MATCH($D$10,Net_Short!$AW$6:$CK$6,0)-1),0)/OFFSET(Net_Short!$G$16,0,MATCH($D$10,Net_Short!$G$6:$AU$6,0)-1))","v":"<N/A>"},{"$f":"IF($AZ78=\"<N/A>\",$AZ78,MAX(OFFSET(Net_Short!$CM$16,0,MATCH($D$10,Net_Short!$AW$6:$CK$6,0)-1),0)/OFFSET(Net_Short!$G$16,0,MATCH($D$10,Net_Short!$G$6:$AU$6,0)-1))","v":"<N/A>"},{"$f":"IF($AZ78=\"<N/A>\",$AZ78,MAX(OFFSET(Net_Short!$EC$16,0,MATCH($D$10,Net_Short!$AW$6:$CK$6,0)-1),0)/OFFSET(Net_Short!$G$16,0,MATCH($D$10,Net_Short!$G$6:$AU$6,0)-1))","v":"<N/A>"},{"$f":"IF($AZ78=\"<N/A>\",$AZ78,MAX(OFFSET(Net_Short!$FS$16,0,MATCH($D$10,Net_Short!$AW$6:$CK$6,0)-1),0)/OFFSET(Net_Short!$G$16,0,MATCH($D$10,Net_Short!$G$6:$AU$6,0)-1))","v":"<N/A>"},"<N/A>","--","<N/A>","--",{"$f":"IFERROR(INDEX(Supply_Curve!GS$18:GS$1298,MATCH($AJ78,Supply_Curve!$FT$18:$FT$1298,0)),\"<N/A>\")","v":"<N/A>"},{"$f":"IFERROR(INDEX(Supply_Curve!GT$18:GT$1298,MATCH($AJ78,Supply_Curve!$FT$18:$FT$1298,0)),\"<N/A>\")","v":"<N/A>"},{"$f":"IFERROR(INDEX(Supply_Curve!GU$18:GU$1298,MATCH($AJ78,Supply_Curve!$FT$18:$FT$1298,0)),\"<N/A>\")","v":"<N/A>"},{"$f":"IFERROR(INDEX(Supply_Curve!GV$18:GV$1298,MATCH($AJ78,Supply_Curve!$FT$18:$FT$1298,0)),\"<N/A>\")","v":"<N/A>"},{"$f":"IFERROR(INDEX(Resource_Char!$I$21:$AF$21,BI78),\"<N/A>\")","v":"<N/A>"},"<N/A>",0]
[48,{"$f":"IF(SUMPRODUCT((OFFSET(Supply_Curve!$F$17,1,0,ctProject,1)=$D$6)*(OFFSET(Supply_Curve!$J$17,1,0,ctProject,1)=$D$4)*(OFFSET(sc_type,1,0,ctProject,1)=\"New\")*1)>=$A82,SMALL(IF((OFFSET(Supply_Curve!$F$17,1,0,ctProject,1)=$D$6)*(OFFSET(Supply_Curve!$J$17,1,0,ctProject,1)=$D$4)*(OFFSET(sc_type,1,0,ctProject,1)=\"New\"),ROW(OFFSET(Supply_Curve!$B$17,1,0,ctProject,1))-$C$28,\"\"),$A82),\"--\")","v":"--"},{"$f":"IF($B82=\"--\",\"--\",OFFSET(Supply_Curve!$C$17,$B82,0))","v":"--"},{"$f":"IF($B82=\"--\",\"--\",OFFSET(Supply_Curve!$J$17,$B82,0))","v":"--"},{"$f":"IF($B82=\"--\",\"--\",OFFSET(Supply_Curve!$K$17,$B82,0))","v":"--"},{"$f":"IF($B82=\"--\",\"--\",OFFSET(Supply_Curve!$AB$17,$B82,0))","v":"--"},{"$f":"IF($B82=\"--\",\"--\",OFFSET(Supply_Curve!$F$17,$B82,0))","v":"--"},{"$f":"IF($B82=\"--\",\"--\",OFFSET(Supply_Curve!$Q$17,$B82,0))","v":"--"},{"$f":"IF($B82=\"--\",\"--\",OFFSET(Supply_Curve!T$17,$B82,0))","v":"--"},{"$f":"IF($B82=\"--\",\"--\",OFFSET(Supply_Curve!U$17,$B82,0))","v":"--"},{"$f":"IF($B82=\"--\",\"--\",OFFSET(Supply_Curve!V$17,$B82,0))","v":"--"},{"$f":"IF($B82=\"--\",\"--\",OFFSET(Supply_Curve!W$17,$B82,0))","v":"--"},{"$f":"IF($B82=\"--\",\"--\",OFFSET(Supply_Curve!X$17,$B82,0))","v":"--"},{"$f":"IF($B82=\"--\",\"--\",OFFSET(Supply_Curve!Y$17,$B82,0))","v":"--"},{"$f":"IF($B82=\"--\",\"--\",OFFSET(Supply_Curve!Z$17,$B82,0))","v":"--"},{"$f":"IF($B82=\"--\",\"--\",IF($H82>0,$I82*INDEX(tableCapital,$F82,MATCH($D$10-PPA_lag,Resource_Cost!$D$8:$U$8,0))/(8.76*$H82),9999))","v":"--"},{"$f":"IF($B82=\"--\",\"--\",IF($H82>0,$J82*INDEX(tableInterconnect,$F82,MATCH($D$10-PPA_lag,Resource_Cost!$D$8:$U$8,0))/(8.76*$H82),9999))","v":"--"},{"$f":"IF($B82=\"--\",\"--\",IF(OR(LEFT($D82,5)<>\"Solar\",year>=2025),IF($H82>0,$I82*INDEX(tablePropTax,$F82,MATCH($D$10-PPA_lag,Resource_Cost!$D$8:$U$8,0))/(8.76*$H82),9999),0))","v":"--"},{"$f":"IF($B82=\"--\",\"--\",IF($H82>0,$K82*INDEX(tableFixedOM,$F82,MATCH($D$10-PPA_lag,Resource_Cost!$D$8:$U$8,0))/(8.76*$H82),9999))","v":"--"},{"$f":"IF($B82=\"--\",\"--\",IF($H82>0,$I82*$O82*INDEX(tableITC,$F82,MATCH($D$10-PPA_lag,Resource_Cost!$D$8:$U$8,0))/(8.76*$H82),9999))","v":"--"},{"$f":"IF($B82=\"--\",\"--\",$M82*$N82*INDEX(tableFuel,$F82,MATCH($D$10-PPA_lag,Resource_Cost!$D$8:$U$8,0)))","v":"--"},{"$f":"IF($B82=\"--\",\"--\",$L82*INDEX(tableVarOM,$F82,MATCH($D$10-PPA_lag,Resource_Cost!$D$8:$U$8,0)))","v":"--"},{"$f":"IF($B82=\"--\",\"--\",$O82*INDEX(tablePTC,$F82,MATCH($D$10-PPA_lag,Resource_Cost!$D$8:$U$8,0)))","v":"--"},"--",{"$f":"IF($B82=\"--\",\"--\",PRODUCT(OFFSET(Supply_Curve!$AG$17,MATCH($C82,OFFSET(Supply_Curve!$C$17,1,0,ctProject,1),0),0),OFFSET(Supply_Curve!$AH$17,MATCH($C82,OFFSET(Supply_Curve!$C$17,1,0,ctProject,1),0),0),OFFSET(Supply_Curve!$AI$17,MATCH($C82,OFFSET(Supply_Curve!$C$17,1,0,ctProject,1),0),0)))","v":"--"},{"$f":"IF($B82=\"--\",\"--\",MIN(SUMPRODUCT((OFFSET(Active_Portfolio!$D$12,1,0,ctPort,1)=$C82)*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1)),$Y82))","v":"--"},"--","--","--",null,null,null,48,{"$f":"IFERROR(INDEX(Supply_Curve!FR$18:FR$1298,MATCH($AJ82,Supply_Curve!$FT$18:$FT$1298,0)),\"<N/A>\")","v":"<N/A>"},{"$f":"IFERROR(INDEX(Supply_Curve!FS$18:FS$1298,MATCH($AJ82,Supply_Curve!$FT$18:$FT$1298,0)),\"<N/A>\")","v":"<N/A>"},{"$f":"IFERROR(INDEX($C$35:$C$134,SMALL(IF($AB$35:$AB$134<>0,ROW($AG$35:$AG$134)-$C$27,\"\"),$AG82)),\"<N/A>\")","v":"--"},{"$f":"IFERROR(INDEX(Supply_Curve!FU$18:FU$1298,MATCH($AJ82,Supply_Curve!$FT$18:$FT$1298,0)),\"<N/A>\")","v":"<N/A>"},{"$f":"IFERROR(INDEX(Supply_Curve!FV$18:FV$1298,MATCH($AJ82,Supply_Curve!$FT$18:$FT$1298,0)),\"<N/A>\")","v":"<N/A>"},{"$f":"IFERROR(INDEX(Supply_Curve!FW$18:FW$1298,MATCH($AJ82,Supply_Curve!$FT$18:$FT$1298,0)),\"<N/A>\")","v":"<N/A>"},{"$f":"IFERROR(INDEX(Supply_Curve!FX$18:FX$1298,MATCH($AJ82,Supply_Curve!$FT$18:$FT$1298,0)),\"<N/A>\")","v":"<N/A>"},{"$f":"IFERROR(INDEX(Supply_Curve!FY$18:FY$1298,MATCH($AJ82,Supply_Curve!$FT$18:$FT$1298,0)),\"<N/A>\")","v":"<N/A>"},{"$f":"IFERROR(INDEX(Supply_Curve!FZ$18:FZ$1298,MATCH($AJ82,Supply_Curve!$FT$18:$FT$1298,0)),\"<N/A>\")","v":"<N/A>"},{"$f":"IFERROR(INDEX(Supply_Curve!GA$18:GA$1298,MATCH($AJ82,Supply_Curve!$FT$18:$FT$1298,0)),\"<N/A>\")","v":"<N/A>"},{"$f":"IFERROR(INDEX(Supply_Curve!GB$18:GB$1298,MATCH($AJ82,Supply_Curve!$FT$18:$FT$1298,0)),\"<N/A>\")","v":"<N/A>"},{"$f":"IFERROR(INDEX(Supply_Curve!GC$18:GC$1298,MATCH($AJ82,Supply_Curve!$FT$18:$FT$1298,0)),\"<N/A>\")","v":"<N/A>"},"--",{"$f":"IFERROR(VALUE(CONCATENATE(\"12/31/\",INDEX(Resource_Char!$I$39:$AF$39,,$BI82)+YEAR($AT82)-1)),\"<N/A>\")","v":"<N/A>"},{"$f":"IFERROR(INDEX(Supply_Curve!GF$18:GF$1298,MATCH($AJ82,Supply_Curve!$FT$18:$FT$1298,0)),\"<N/A>\")","v":"<N/A>"},{"$f":"IFERROR(INDEX(Supply_Curve!GG$18:GG$1298,MATCH($AJ82,Supply_Curve!$FT$18:$FT$1298,0)),\"<N/A>\")","v":"<N/A>"},{"$f":"IFERROR(INDEX(Supply_Curve!GH$18:GH$1298,MATCH($AJ82,Supply_Curve!$FT$18:$FT$1298,0)),\"<N/A>\")","v":"<N/A>"},{"$f":"IFERROR(INDEX(Supply_Curve!GI$18:GI$1298,MATCH($AJ82,Supply_Curve!$FT$18:$FT$1298,0)),\"<N/A>\")","v":"<N/A>"},"<N/A>",{"$f":"IF($AZ82=\"<N/A>\",$AZ82,MAX(OFFSET(Net_Short!$AW$16,0,MATCH($D$10,Net_Short!$AW$6:$CK$6,0)-1),0)/OFFSET(Net_Short!$G$16,0,MATCH($D$10,Net_Short!$G$6:$AU$6,0)-1))","v":"<N/A>"},{"$f":"IF($AZ82=\"<N/A>\",$AZ82,MAX(OFFSET(Net_Short!$CM$16,0,MATCH($D$10,Net_Short!$AW$6:$CK$6,0)-1),0)/OFFSET(Net_Short!$G$16,0,MATCH($D$10,Net_Short!$G$6:$AU$6,0)-1))","v":"<N/A>"},{"$f":"IF($AZ82=\"<N/A>\",$AZ82,MAX(OFFSET(Net_Short!$EC$16,0,MATCH($D$10,Net_Short!$AW$6:$CK$6,0)-1),0)/OFFSET(Net_Short!$G$16,0,MATCH($D$10,Net_Short!$G$6:$AU$6,0)-1))","v":"<N/A>"},{"$f":"IF($AZ82=\"<N/A>\",$AZ82,MAX(OFFSET(Net_Short!$FS$16,0,MATCH($D$10,Net_Short!$AW$6:$CK$6,0)-1),0)/OFFSET(Net_Short!$G$16,0,MATCH($D$10,Net_Short!$G$6:$AU$6,0)-1))","v":"<N/A>"},"<N/A>","--","<N/A>","--",{"$f":"IFERROR(INDEX(Supply_Curve!GS$18:GS$1298,MATCH($AJ82,Supply_Curve!$FT$18:$FT$1298,0)),\"<N/A>\")","v":"<N/A>"},{"$f":"IFERROR(INDEX(Supply_Curve!GT$18:GT$1298,MATCH($AJ82,Supply_Curve!$FT$18:$FT$1298,0)),\"<N/A>\")","v":"<N/A>"},{"$f":"IFERROR(INDEX(Supply_Curve!GU$18:GU$1298,MATCH($AJ82,Supply_Curve!$FT$18:$FT$1298,0)),\"<N/A>\")","v":"<N/A>"},{"$f":"IFERROR(INDEX(Supply_Curve!GV$18:GV$1298,MATCH($AJ82,Supply_Curve!$FT$18:$FT$1298,0)),\"<N/A>\")","v":"<N/A>"},{"$f":"IFERROR(INDEX(Resource_Char!$I$21:$AF$21,BI82),\"<N/A>\")","v":"<N/A>"},"<N/A>",0]
[51,{"$f":"IF(SUMPRODUCT((OFFSET(Supply_Curve!$F$17,1,0,ctProject,1)=$D$6)*(OFFSET(Supply_Curve!$J$17,1,0,ctProject,1)=$D$4)*(OFFSET(sc_type,1,0,ctProject,1)=\"New\")*1)>=$A85,SMALL(IF((OFFSET(Supply_Curve!$F$17,1,0,ctProject,1)=$D$6)*(OFFSET(Supply_Curve!$J$17,1,0,ctProject,1)=$D$4)*(OFFSET(sc_type,1,0,ctProject,1)=\"New\"),ROW(OFFSET(Supply_Curve!$B$17,1,0,ctProject,1))-$C$28,\"\"),$A85),\"--\")","v":"--"},{"$f":"IF($B85=\"--\",\"--\",OFFSET(Supply_Curve!$C$17,$B85,0))","v":"--"},{"$f":"IF($B85=\"--\",\"--\",OFFSET(Supply_Curve!$J$17,$B85,0))","v":"--"},{"$f":"IF($B85=\"--\",\"--\",OFFSET(Supply_Curve!$K$17,$B85,0))","v":"--"},{"$f":"IF($B85=\"--\",\"--\",OFFSET(Supply_Curve!$AB$17,$B85,0))","v":"--"},{"$f":"IF($B85=\"--\",\"--\",OFFSET(Supply_Curve!$F$17,$B85,0))","v":"--"},{"$f":"IF($B85=\"--\",\"--\",OFFSET(Supply_Curve!$Q$17,$B85,0))","v":"--"},{"$f":"IF($B85=\"--\",\"--\",OFFSET(Supply_Curve!T$17,$B85,0))","v":"--"},{"$f":"IF($B85=\"--\",\"--\",OFFSET(Supply_Curve!U$17,$B85,0))","v":"--"},{"$f":"IF($B85=\"--\",\"--\",OFFSET(Supply_Curve!V$17,$B85,0))","v":"--"},{"$f":"IF($B85=\"--\",\"--\",OFFSET(Supply_Curve!W$17,$B85,0))","v":"--"},{"$f":"IF($B85=\"--\",\"--\",OFFSET(Supply_Curve!X$17,$B85,0))","v":"--"},{"$f":"IF($B85=\"--\",\"--\",OFFSET(Supply_Curve!Y$17,$B85,0))","v":"--"},{"$f":"IF($B85=\"--\",\"--\",OFFSET(Supply_Curve!Z$17,$B85,0))","v":"--"},{"$f":"IF($B85=\"--\",\"--\",IF($H85>0,$I85*INDEX(tableCapital,$F85,MATCH($D$10-PPA_lag,Resource_Cost!$D$8:$U$8,0))/(8.76*$H85),9999))","v":"--"},{"$f":"IF($B85=\"--\",\"--\",IF($H85>0,$J85*INDEX(tableInterconnect,$F85,MATCH($D$10-PPA_lag,Resource_Cost!$D$8:$U$8,0))/(8.76*$H85),9999))","v":"--"},{"$f":"IF($B85=\"--\",\"--\",IF(OR(LEFT($D85,5)<>\"Solar\",year>=2025),IF($H85>0,$I85*INDEX(tablePropTax,$F85,MATCH($D$10-PPA_lag,Resource_Cost!$D$8:$U$8,0))/(8.76*$H85),9999),0))","v":"--"},{"$f":"IF($B85=\"--\",\"--\",IF($H85>0,$K85*INDEX(tableFixedOM,$F85,MATCH($D$10-PPA_lag,Resource_Cost!$D$8:$U$8,0))/(8.76*$H85),9999))","v":"--"},{"$f":"IF($B85=\"--\",\"--\",IF($H85>0,$I85*$O85*INDEX(tableITC,$F85,MATCH($D$10-PPA_lag,Resource_Cost!$D$8:$U$8,0))/(8.76*$H85),9999))","v":"--"},{"$f":"IF($B85=\"--\",\"--\",$M85*$N85*INDEX(tableFuel,$F85,MATCH($D$10-PPA_lag,Resource_Cost!$D$8:$U$8,0)))","v":"--"},{"$f":"IF($B85=\"--\",\"--\",$L85*INDEX(tableVarOM,$F85,MATCH($D$10-PPA_lag,Resource_Cost!$D$8:$U$8,0)))","v":"--"},{"$f":"IF($B85=\"--\",\"--\",$O85*INDEX(tablePTC,$F85,MATCH($D$10-PPA_lag,Resource_Cost!$D$8:$U$8,0)))","v":"--"},"--",{"$f":"IF($B85=\"--\",\"--\",PRODUCT(OFFSET(Supply_Curve!$AG$17,MATCH($C85,OFFSET(Supply_Curve!$C$17,1,0,ctProject,1),0),0),OFFSET(Supply_Curve!$AH$17,MATCH($C85,OFFSET(Supply_Curve!$C$17,1,0,ctProject,1),0),0),OFFSET(Supply_Curve!$AI$17,MATCH($C85,OFFSET(Supply_Curve!$C$17,1,0,ctProject,1),0),0)))","v":"--"},{"$f":"IF($B85=\"--\",\"--\",MIN(SUMPRODUCT((OFFSET(Active_Portfolio!$D$12,1,0,ctPort,1)=$C85)*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1)),$Y85))","v":"--"},"--","--","--",null,null,null,51,{"$f":"IFERROR(INDEX(Supply_Curve!FR$18:FR$1298,MATCH($AJ85,Supply_Curve!$FT$18:$FT$1298,0)),\"<N/A>\")","v":"<N/A>"},{"$f":"IFERROR(INDEX(Supply_Curve!FS$18:FS$1298,MATCH($AJ85,Supply_Curve!$FT$18:$FT$1298,0)),\"<N/A>\")","v":"<N/A>"},{"$f":"IFERROR(INDEX($C$35:$C$134,SMALL(IF($AB$35:$AB$134<>0,ROW($AG$35:$AG$134)-$C$27,\"\"),$AG85)),\"<N/A>\")","v":"--"},{"$f":"IFERROR(INDEX(Supply_Curve!FU$18:FU$1298,MATCH($AJ85,Supply_Curve!$FT$18:$FT$1298,0)),\"<N/A>\")","v":"<N/A>"},{"$f":"IFERROR(INDEX(Supply_Curve!FV$18:FV$1298,MATCH($AJ85,Supply_Curve!$FT$18:$FT$1298,0)),\"<N/A>\")","v":"<N/A>"},{"$f":"IFERROR(INDEX(Supply_Curve!FW$18:FW$1298,MATCH($AJ85,Supply_Curve!$FT$18:$FT$1298,0)),\"<N/A>\")","v":"<N/A>"},{"$f":"IFERROR(INDEX(Supply_Curve!FX$18:FX$1298,MATCH($AJ85,Supply_Curve!$FT$18:$FT$1298,0)),\"<N/A>\")","v":"<N/A>"},{"$f":"IFERROR(INDEX(Supply_Curve!FY$18:FY$1298,MATCH($AJ85,Supply_Curve!$FT$18:$FT$1298,0)),\"<N/A>\")","v":"<N/A>"},{"$f":"IFERROR(INDEX(Supply_Curve!FZ$18:FZ$1298,MATCH($AJ85,Supply_Curve!$FT$18:$FT$1298,0)),\"<N/A>\")","v":"<N/A>"},{"$f":"IFERROR(INDEX(Supply_Curve!GA$18:GA$1298,MATCH($AJ85,Supply_Curve!$FT$18:$FT$1298,0)),\"<N/A>\")","v":"<N/A>"},{"$f":"IFERROR(INDEX(Supply_Curve!GB$18:GB$1298,MATCH($AJ85,Supply_Curve!$FT$18:$FT$1298,0)),\"<N/A>\")","v":"<N/A>"},{"$f":"IFERROR(INDEX(Supply_Curve!GC$18:GC$1298,MATCH($AJ85,Supply_Curve!$FT$18:$FT$1298,0)),\"<N/A>\")","v":"<N/A>"},"--",{"$f":"IFERROR(VALUE(CONCATENATE(\"12/31/\",INDEX(Resource_Char!$I$39:$AF$39,,$BI85)+YEAR($AT85)-1)),\"<N/A>\")","v":"<N/A>"},{"$f":"IFERROR(INDEX(Supply_Curve!GF$18:GF$1298,MATCH($AJ85,Supply_Curve!$FT$18:$FT$1298,0)),\"<N/A>\")","v":"<N/A>"},{"$f":"IFERROR(INDEX(Supply_Curve!GG$18:GG$1298,MATCH($AJ85,Supply_Curve!$FT$18:$FT$1298,0)),\"<N/A>\")","v":"<N/A>"},{"$f":"IFERROR(INDEX(Supply_Curve!GH$18:GH$1298,MATCH($AJ85,Supply_Curve!$FT$18:$FT$1298,0)),\"<N/A>\")","v":"<N/A>"},{"$f":"IFERROR(INDEX(Supply_Curve!GI$18:GI$1298,MATCH($AJ85,Supply_Curve!$FT$18:$FT$1298,0)),\"<N/A>\")","v":"<N/A>"},"<N/A>",{"$f":"IF($AZ85=\"<N/A>\",$AZ85,MAX(OFFSET(Net_Short!$AW$16,0,MATCH($D$10,Net_Short!$AW$6:$CK$6,0)-1),0)/OFFSET(Net_Short!$G$16,0,MATCH($D$10,Net_Short!$G$6:$AU$6,0)-1))","v":"<N/A>"},{"$f":"IF($AZ85=\"<N/A>\",$AZ85,MAX(OFFSET(Net_Short!$CM$16,0,MATCH($D$10,Net_Short!$AW$6:$CK$6,0)-1),0)/OFFSET(Net_Short!$G$16,0,MATCH($D$10,Net_Short!$G$6:$AU$6,0)-1))","v":"<N/A>"},{"$f":"IF($AZ85=\"<N/A>\",$AZ85,MAX(OFFSET(Net_Short!$EC$16,0,MATCH($D$10,Net_Short!$AW$6:$CK$6,0)-1),0)/OFFSET(Net_Short!$G$16,0,MATCH($D$10,Net_Short!$G$6:$AU$6,0)-1))","v":"<N/A>"},{"$f":"IF($AZ85=\"<N/A>\",$AZ85,MAX(OFFSET(Net_Short!$FS$16,0,MATCH($D$10,Net_Short!$AW$6:$CK$6,0)-1),0)/OFFSET(Net_Short!$G$16,0,MATCH($D$10,Net_Short!$G$6:$AU$6,0)-1))","v":"<N/A>"},"<N/A>","--","<N/A>","--",{"$f":"IFERROR(INDEX(Supply_Curve!GS$18:GS$1298,MATCH($AJ85,Supply_Curve!$FT$18:$FT$1298,0)),\"<N/A>\")","v":"<N/A>"},{"$f":"IFERROR(INDEX(Supply_Curve!GT$18:GT$1298,MATCH($AJ85,Supply_Curve!$FT$18:$FT$1298,0)),\"<N/A>\")","v":"<N/A>"},{"$f":"IFERROR(INDEX(Supply_Curve!GU$18:GU$1298,MATCH($AJ85,Supply_Curve!$FT$18:$FT$1298,0)),\"<N/A>\")","v":"<N/A>"},{"$f":"IFERROR(INDEX(Supply_Curve!GV$18:GV$1298,MATCH($AJ85,Supply_Curve!$FT$18:$FT$1298,0)),\"<N/A>\")","v":"<N/A>"},{"$f":"IFERROR(INDEX(Resource_Char!$I$21:$AF$21,BI85),\"<N/A>\")","v":"<N/A>"},"<N/A>",0]
[54,{"$f":"IF(SUMPRODUCT((OFFSET(Supply_Curve!$F$17,1,0,ctProject,1)=$D$6)*(OFFSET(Supply_Curve!$J$17,1,0,ctProject,1)=$D$4)*(OFFSET(sc_type,1,0,ctProject,1)=\"New\")*1)>=$A88,SMALL(IF((OFFSET(Supply_Curve!$F$17,1,0,ctProject,1)=$D$6)*(OFFSET(Supply_Curve!$J$17,1,0,ctProject,1)=$D$4)*(OFFSET(sc_type,1,0,ctProject,1)=\"New\"),ROW(OFFSET(Supply_Curve!$B$17,1,0,ctProject,1))-$C$28,\"\"),$A88),\"--\")","v":"--"},{"$f":"IF($B88=\"--\",\"--\",OFFSET(Supply_Curve!$C$17,$B88,0))","v":"--"},{"$f":"IF($B88=\"--\",\"--\",OFFSET(Supply_Curve!$J$17,$B88,0))","v":"--"},{"$f":"IF($B88=\"--\",\"--\",OFFSET(Supply_Curve!$K$17,$B88,0))","v":"--"},{"$f":"IF($B88=\"--\",\"--\",OFFSET(Supply_Curve!$AB$17,$B88,0))","v":"--"},{"$f":"IF($B88=\"--\",\"--\",OFFSET(Supply_Curve!$F$17,$B88,0))","v":"--"},{"$f":"IF($B88=\"--\",\"--\",OFFSET(Supply_Curve!$Q$17,$B88,0))","v":"--"},{"$f":"IF($B88=\"--\",\"--\",OFFSET(Supply_Curve!T$17,$B88,0))","v":"--"},{"$f":"IF($B88=\"--\",\"--\",OFFSET(Supply_Curve!U$17,$B88,0))","v":"--"},{"$f":"IF($B88=\"--\",\"--\",OFFSET(Supply_Curve!V$17,$B88,0))","v":"--"},{"$f":"IF($B88=\"--\",\"--\",OFFSET(Supply_Curve!W$17,$B88,0))","v":"--"},{"$f":"IF($B88=\"--\",\"--\",OFFSET(Supply_Curve!X$17,$B88,0))","v":"--"},{"$f":"IF($B88=\"--\",\"--\",OFFSET(Supply_Curve!Y$17,$B88,0))","v":"--"},{"$f":"IF($B88=\"--\",\"--\",OFFSET(Supply_Curve!Z$17,$B88,0))","v":"--"},{"$f":"IF($B88=\"--\",\"--\",IF($H88>0,$I88*INDEX(tableCapital,$F88,MATCH($D$10-PPA_lag,Resource_Cost!$D$8:$U$8,0))/(8.76*$H88),9999))","v":"--"},{"$f":"IF($B88=\"--\",\"--\",IF($H88>0,$J88*INDEX(tableInterconnect,$F88,MATCH($D$10-PPA_lag,Resource_Cost!$D$8:$U$8,0))/(8.76*$H88),9999))","v":"--"},{"$f":"IF($B88=\"--\",\"--\",IF(OR(LEFT($D88,5)<>\"Solar\",year>=2025),IF($H88>0,$I88*INDEX(tablePropTax,$F88,MATCH($D$10-PPA_lag,Resource_Cost!$D$8:$U$8,0))/(8.76*$H88),9999),0))","v":"--"},{"$f":"IF($B88=\"--\",\"--\",IF($H88>0,$K88*INDEX(tableFixedOM,$F88,MATCH($D$10-PPA_lag,Resource_Cost!$D$8:$U$8,0))/(8.76*$H88),9999))","v":"--"},{"$f":"IF($B88=\"--\",\"--\",IF($H88>0,$I88*$O88*INDEX(tableITC,$F88,MATCH($D$10-PPA_lag,Resource_Cost!$D$8:$U$8,0))/(8.76*$H88),9999))","v":"--"},{"$f":"IF($B88=\"--\",\"--\",$M88*$N88*INDEX(tableFuel,$F88,MATCH($D$10-PPA_lag,Resource_Cost!$D$8:$U$8,0)))","v":"--"},{"$f":"IF($B88=\"--\",\"--\",$L88*INDEX(tableVarOM,$F88,MATCH($D$10-PPA_lag,Resource_Cost!$D$8:$U$8,0)))","v":"--"},{"$f":"IF($B88=\"--\",\"--\",$O88*INDEX(tablePTC,$F88,MATCH($D$10-PPA_lag,Resource_Cost!$D$8:$U$8,0)))","v":"--"},"--",{"$f":"IF($B88=\"--\",\"--\",PRODUCT(OFFSET(Supply_Curve!$AG$17,MATCH($C88,OFFSET(Supply_Curve!$C$17,1,0,ctProject,1),0),0),OFFSET(Supply_Curve!$AH$17,MATCH($C88,OFFSET(Supply_Curve!$C$17,1,0,ctProject,1),0),0),OFFSET(Supply_Curve!$AI$17,MATCH($C88,OFFSET(Supply_Curve!$C$17,1,0,ctProject,1),0),0)))","v":"--"},{"$f":"IF($B88=\"--\",\"--\",MIN(SUMPRODUCT((OFFSET(Active_Portfolio!$D$12,1,0,ctPort,1)=$C88)*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1)),$Y88))","v":"--"},"--","--","--",null,null,null,54,{"$f":"IFERROR(INDEX(Supply_Curve!FR$18:FR$1298,MATCH($AJ88,Supply_Curve!$FT$18:$FT$1298,0)),\"<N/A>\")","v":"<N/A>"},{"$f":"IFERROR(INDEX(Supply_Curve!FS$18:FS$1298,MATCH($AJ88,Supply_Curve!$FT$18:$FT$1298,0)),\"<N/A>\")","v":"<N/A>"},{"$f":"IFERROR(INDEX($C$35:$C$134,SMALL(IF($AB$35:$AB$134<>0,ROW($AG$35:$AG$134)-$C$27,\"\"),$AG88)),\"<N/A>\")","v":"--"},{"$f":"IFERROR(INDEX(Supply_Curve!FU$18:FU$1298,MATCH($AJ88,Supply_Curve!$FT$18:$FT$1298,0)),\"<N/A>\")","v":"<N/A>"},{"$f":"IFERROR(INDEX(Supply_Curve!FV$18:FV$1298,MATCH($AJ88,Supply_Curve!$FT$18:$FT$1298,0)),\"<N/A>\")","v":"<N/A>"},{"$f":"IFERROR(INDEX(Supply_Curve!FW$18:FW$1298,MATCH($AJ88,Supply_Curve!$FT$18:$FT$1298,0)),\"<N/A>\")","v":"<N/A>"},{"$f":"IFERROR(INDEX(Supply_Curve!FX$18:FX$1298,MATCH($AJ88,Supply_Curve!$FT$18:$FT$1298,0)),\"<N/A>\")","v":"<N/A>"},{"$f":"IFERROR(INDEX(Supply_Curve!FY$18:FY$1298,MATCH($AJ88,Supply_Curve!$FT$18:$FT$1298,0)),\"<N/A>\")","v":"<N/A>"},{"$f":"IFERROR(INDEX(Supply_Curve!FZ$18:FZ$1298,MATCH($AJ88,Supply_Curve!$FT$18:$FT$1298,0)),\"<N/A>\")","v":"<N/A>"},{"$f":"IFERROR(INDEX(Supply_Curve!GA$18:GA$1298,MATCH($AJ88,Supply_Curve!$FT$18:$FT$1298,0)),\"<N/A>\")","v":"<N/A>"},{"$f":"IFERROR(INDEX(Supply_Curve!GB$18:GB$1298,MATCH($AJ88,Supply_Curve!$FT$18:$FT$1298,0)),\"<N/A>\")","v":"<N/A>"},{"$f":"IFERROR(INDEX(Supply_Curve!GC$18:GC$1298,MATCH($AJ88,Supply_Curve!$FT$18:$FT$1298,0)),\"<N/A>\")","v":"<N/A>"},"--",{"$f":"IFERROR(VALUE(CONCATENATE(\"12/31/\",INDEX(Resource_Char!$I$39:$AF$39,,$BI88)+YEAR($AT88)-1)),\"<N/A>\")","v":"<N/A>"},{"$f":"IFERROR(INDEX(Supply_Curve!GF$18:GF$1298,MATCH($AJ88,Supply_Curve!$FT$18:$FT$1298,0)),\"<N/A>\")","v":"<N/A>"},{"$f":"IFERROR(INDEX(Supply_Curve!GG$18:GG$1298,MATCH($AJ88,Supply_Curve!$FT$18:$FT$1298,0)),\"<N/A>\")","v":"<N/A>"},{"$f":"IFERROR(INDEX(Supply_Curve!GH$18:GH$1298,MATCH($AJ88,Supply_Curve!$FT$18:$FT$1298,0)),\"<N/A>\")","v":"<N/A>"},{"$f":"IFERROR(INDEX(Supply_Curve!GI$18:GI$1298,MATCH($AJ88,Supply_Curve!$FT$18:$FT$1298,0)),\"<N/A>\")","v":"<N/A>"},"<N/A>",{"$f":"IF($AZ88=\"<N/A>\",$AZ88,MAX(OFFSET(Net_Short!$AW$16,0,MATCH($D$10,Net_Short!$AW$6:$CK$6,0)-1),0)/OFFSET(Net_Short!$G$16,0,MATCH($D$10,Net_Short!$G$6:$AU$6,0)-1))","v":"<N/A>"},{"$f":"IF($AZ88=\"<N/A>\",$AZ88,MAX(OFFSET(Net_Short!$CM$16,0,MATCH($D$10,Net_Short!$AW$6:$CK$6,0)-1),0)/OFFSET(Net_Short!$G$16,0,MATCH($D$10,Net_Short!$G$6:$AU$6,0)-1))","v":"<N/A>"},{"$f":"IF($AZ88=\"<N/A>\",$AZ88,MAX(OFFSET(Net_Short!$EC$16,0,MATCH($D$10,Net_Short!$AW$6:$CK$6,0)-1),0)/OFFSET(Net_Short!$G$16,0,MATCH($D$10,Net_Short!$G$6:$AU$6,0)-1))","v":"<N/A>"},{"$f":"IF($AZ88=\"<N/A>\",$AZ88,MAX(OFFSET(Net_Short!$FS$16,0,MATCH($D$10,Net_Short!$AW$6:$CK$6,0)-1),0)/OFFSET(Net_Short!$G$16,0,MATCH($D$10,Net_Short!$G$6:$AU$6,0)-1))","v":"<N/A>"},"<N/A>","--","<N/A>","--",{"$f":"IFERROR(INDEX(Supply_Curve!GS$18:GS$1298,MATCH($AJ88,Supply_Curve!$FT$18:$FT$1298,0)),\"<N/A>\")","v":"<N/A>"},{"$f":"IFERROR(INDEX(Supply_Curve!GT$18:GT$1298,MATCH($AJ88,Supply_Curve!$FT$18:$FT$1298,0)),\"<N/A>\")","v":"<N/A>"},{"$f":"IFERROR(INDEX(Supply_Curve!GU$18:GU$1298,MATCH($AJ88,Supply_Curve!$FT$18:$FT$1298,0)),\"<N/A>\")","v":"<N/A>"},{"$f":"IFERROR(INDEX(Supply_Curve!GV$18:GV$1298,MATCH($AJ88,Supply_Curve!$FT$18:$FT$1298,0)),\"<N/A>\")","v":"<N/A>"},{"$f":"IFERROR(INDEX(Resource_Char!$I$21:$AF$21,BI88),\"<N/A>\")","v":"<N/A>"},"<N/A>",0]
[58,{"$f":"IF(SUMPRODUCT((OFFSET(Supply_Curve!$F$17,1,0,ctProject,1)=$D$6)*(OFFSET(Supply_Curve!$J$17,1,0,ctProject,1)=$D$4)*(OFFSET(sc_type,1,0,ctProject,1)=\"New\")*1)>=$A92,SMALL(IF((OFFSET(Supply_Curve!$F$17,1,0,ctProject,1)=$D$6)*(OFFSET(Supply_Curve!$J$17,1,0,ctProject,1)=$D$4)*(OFFSET(sc_type,1,0,ctProject,1)=\"New\"),ROW(OFFSET(Supply_Curve!$B$17,1,0,ctProject,1))-$C$28,\"\"),$A92),\"--\")","v":"--"},{"$f":"IF($B92=\"--\",\"--\",OFFSET(Supply_Curve!$C$17,$B92,0))","v":"--"},{"$f":"IF($B92=\"--\",\"--\",OFFSET(Supply_Curve!$J$17,$B92,0))","v":"--"},{"$f":"IF($B92=\"--\",\"--\",OFFSET(Supply_Curve!$K$17,$B92,0))","v":"--"},{"$f":"IF($B92=\"--\",\"--\",OFFSET(Supply_Curve!$AB$17,$B92,0))","v":"--"},{"$f":"IF($B92=\"--\",\"--\",OFFSET(Supply_Curve!$F$17,$B92,0))","v":"--"},{"$f":"IF($B92=\"--\",\"--\",OFFSET(Supply_Curve!$Q$17,$B92,0))","v":"--"},{"$f":"IF($B92=\"--\",\"--\",OFFSET(Supply_Curve!T$17,$B92,0))","v":"--"},{"$f":"IF($B92=\"--\",\"--\",OFFSET(Supply_Curve!U$17,$B92,0))","v":"--"},{"$f":"IF($B92=\"--\",\"--\",OFFSET(Supply_Curve!V$17,$B92,0))","v":"--"},{"$f":"IF($B92=\"--\",\"--\",OFFSET(Supply_Curve!W$17,$B92,0))","v":"--"},{"$f":"IF($B92=\"--\",\"--\",OFFSET(Supply_Curve!X$17,$B92,0))","v":"--"},{"$f":"IF($B92=\"--\",\"--\",OFFSET(Supply_Curve!Y$17,$B92,0))","v":"--"},{"$f":"IF($B92=\"--\",\"--\",OFFSET(Supply_Curve!Z$17,$B92,0))","v":"--"},{"$f":"IF($B92=\"--\",\"--\",IF($H92>0,$I92*INDEX(tableCapital,$F92,MATCH($D$10-PPA_lag,Resource_Cost!$D$8:$U$8,0))/(8.76*$H92),9999))","v":"--"},{"$f":"IF($B92=\"--\",\"--\",IF($H92>0,$J92*INDEX(tableInterconnect,$F92,MATCH($D$10-PPA_lag,Resource_Cost!$D$8:$U$8,0))/(8.76*$H92),9999))","v":"--"},{"$f":"IF($B92=\"--\",\"--\",IF(OR(LEFT($D92,5)<>\"Solar\",year>=2025),IF($H92>0,$I92*INDEX(tablePropTax,$F92,MATCH($D$10-PPA_lag,Resource_Cost!$D$8:$U$8,0))/(8.76*$H92),9999),0))","v":"--"},{"$f":"IF($B92=\"--\",\"--\",IF($H92>0,$K92*INDEX(tableFixedOM,$F92,MATCH($D$10-PPA_lag,Resource_Cost!$D$8:$U$8,0))/(8.76*$H92),9999))","v":"--"},{"$f":"IF($B92=\"--\",\"--\",IF($H92>0,$I92*$O92*INDEX(tableITC,$F92,MATCH($D$10-PPA_lag,Resource_Cost!$D$8:$U$8,0))/(8.76*$H92),9999))","v":"--"},{"$f":"IF($B92=\"--\",\"--\",$M92*$N92*INDEX(tableFuel,$F92,MATCH($D$10-PPA_lag,Resource_Cost!$D$8:$U$8,0)))","v":"--"},{"$f":"IF($B92=\"--\",\"--\",$L92*INDEX(tableVarOM,$F92,MATCH($D$10-PPA_lag,Resource_Cost!$D$8:$U$8,0)))","v":"--"},{"$f":"IF($B92=\"--\",\"--\",$O92*INDEX(tablePTC,$F92,MATCH($D$10-PPA_lag,Resource_Cost!$D$8:$U$8,0)))","v":"--"},"--",{"$f":"IF($B92=\"--\",\"--\",PRODUCT(OFFSET(Supply_Curve!$AG$17,MATCH($C92,OFFSET(Supply_Curve!$C$17,1,0,ctProject,1),0),0),OFFSET(Supply_Curve!$AH$17,MATCH($C92,OFFSET(Supply_Curve!$C$17,1,0,ctProject,1),0),0),OFFSET(Supply_Curve!$AI$17,MATCH($C92,OFFSET(Supply_Curve!$C$17,1,0,ctProject,1),0),0)))","v":"--"},{"$f":"IF($B92=\"--\",\"--\",MIN(SUMPRODUCT((OFFSET(Active_Portfolio!$D$12,1,0,ctPort,1)=$C92)*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1)),$Y92))","v":"--"},"--","--","--",null,null,null,58,{"$f":"IFERROR(INDEX(Supply_Curve!FR$18:FR$1298,MATCH($AJ92,Supply_Curve!$FT$18:$FT$1298,0)),\"<N/A>\")","v":"<N/A>"},{"$f":"IFERROR(INDEX(Supply_Curve!FS$18:FS$1298,MATCH($AJ92,Supply_Curve!$FT$18:$FT$1298,0)),\"<N/A>\")","v":"<N/A>"},{"$f":"IFERROR(INDEX($C$35:$C$134,SMALL(IF($AB$35:$AB$134<>0,ROW($AG$35:$AG$134)-$C$27,\"\"),$AG92)),\"<N/A>\")","v":"--"},{"$f":"IFERROR(INDEX(Supply_Curve!FU$18:FU$1298,MATCH($AJ92,Supply_Curve!$FT$18:$FT$1298,0)),\"<N/A>\")","v":"<N/A>"},{"$f":"IFERROR(INDEX(Supply_Curve!FV$18:FV$1298,MATCH($AJ92,Supply_Curve!$FT$18:$FT$1298,0)),\"<N/A>\")","v":"<N/A>"},{"$f":"IFERROR(INDEX(Supply_Curve!FW$18:FW$1298,MATCH($AJ92,Supply_Curve!$FT$18:$FT$1298,0)),\"<N/A>\")","v":"<N/A>"},{"$f":"IFERROR(INDEX(Supply_Curve!FX$18:FX$1298,MATCH($AJ92,Supply_Curve!$FT$18:$FT$1298,0)),\"<N/A>\")","v":"<N/A>"},{"$f":"IFERROR(INDEX(Supply_Curve!FY$18:FY$1298,MATCH($AJ92,Supply_Curve!$FT$18:$FT$1298,0)),\"<N/A>\")","v":"<N/A>"},{"$f":"IFERROR(INDEX(Supply_Curve!FZ$18:FZ$1298,MATCH($AJ92,Supply_Curve!$FT$18:$FT$1298,0)),\"<N/A>\")","v":"<N/A>"},{"$f":"IFERROR(INDEX(Supply_Curve!GA$18:GA$1298,MATCH($AJ92,Supply_Curve!$FT$18:$FT$1298,0)),\"<N/A>\")","v":"<N/A>"},{"$f":"IFERROR(INDEX(Supply_Curve!GB$18:GB$1298,MATCH($AJ92,Supply_Curve!$FT$18:$FT$1298,0)),\"<N/A>\")","v":"<N/A>"},{"$f":"IFERROR(INDEX(Supply_Curve!GC$18:GC$1298,MATCH($AJ92,Supply_Curve!$FT$18:$FT$1298,0)),\"<N/A>\")","v":"<N/A>"},"--",{"$f":"IFERROR(VALUE(CONCATENATE(\"12/31/\",INDEX(Resource_Char!$I$39:$AF$39,,$BI92)+YEAR($AT92)-1)),\"<N/A>\")","v":"<N/A>"},{"$f":"IFERROR(INDEX(Supply_Curve!GF$18:GF$1298,MATCH($AJ92,Supply_Curve!$FT$18:$FT$1298,0)),\"<N/A>\")","v":"<N/A>"},{"$f":"IFERROR(INDEX(Supply_Curve!GG$18:GG$1298,MATCH($AJ92,Supply_Curve!$FT$18:$FT$1298,0)),\"<N/A>\")","v":"<N/A>"},{"$f":"IFERROR(INDEX(Supply_Curve!GH$18:GH$1298,MATCH($AJ92,Supply_Curve!$FT$18:$FT$1298,0)),\"<N/A>\")","v":"<N/A>"},{"$f":"IFERROR(INDEX(Supply_Curve!GI$18:GI$1298,MATCH($AJ92,Supply_Curve!$FT$18:$FT$1298,0)),\"<N/A>\")","v":"<N/A>"},"<N/A>",{"$f":"IF($AZ92=\"<N/A>\",$AZ92,MAX(OFFSET(Net_Short!$AW$16,0,MATCH($D$10,Net_Short!$AW$6:$CK$6,0)-1),0)/OFFSET(Net_Short!$G$16,0,MATCH($D$10,Net_Short!$G$6:$AU$6,0)-1))","v":"<N/A>"},{"$f":"IF($AZ92=\"<N/A>\",$AZ92,MAX(OFFSET(Net_Short!$CM$16,0,MATCH($D$10,Net_Short!$AW$6:$CK$6,0)-1),0)/OFFSET(Net_Short!$G$16,0,MATCH($D$10,Net_Short!$G$6:$AU$6,0)-1))","v":"<N/A>"},{"$f":"IF($AZ92=\"<N/A>\",$AZ92,MAX(OFFSET(Net_Short!$EC$16,0,MATCH($D$10,Net_Short!$AW$6:$CK$6,0)-1),0)/OFFSET(Net_Short!$G$16,0,MATCH($D$10,Net_Short!$G$6:$AU$6,0)-1))","v":"<N/A>"},{"$f":"IF($AZ92=\"<N/A>\",$AZ92,MAX(OFFSET(Net_Short!$FS$16,0,MATCH($D$10,Net_Short!$AW$6:$CK$6,0)-1),0)/OFFSET(Net_Short!$G$16,0,MATCH($D$10,Net_Short!$G$6:$AU$6,0)-1))","v":"<N/A>"},"<N/A>","--","<N/A>","--",{"$f":"IFERROR(INDEX(Supply_Curve!GS$18:GS$1298,MATCH($AJ92,Supply_Curve!$FT$18:$FT$1298,0)),\"<N/A>\")","v":"<N/A>"},{"$f":"IFERROR(INDEX(Supply_Curve!GT$18:GT$1298,MATCH($AJ92,Supply_Curve!$FT$18:$FT$1298,0)),\"<N/A>\")","v":"<N/A>"},{"$f":"IFERROR(INDEX(Supply_Curve!GU$18:GU$1298,MATCH($AJ92,Supply_Curve!$FT$18:$FT$1298,0)),\"<N/A>\")","v":"<N/A>"},{"$f":"IFERROR(INDEX(Supply_Curve!GV$18:GV$1298,MATCH($AJ92,Supply_Curve!$FT$18:$FT$1298,0)),\"<N/A>\")","v":"<N/A>"},{"$f":"IFERROR(INDEX(Resource_Char!$I$21:$AF$21,BI92),\"<N/A>\")","v":"<N/A>"},"<N/A>",0]
[60,{"$f":"IF(SUMPRODUCT((OFFSET(Supply_Curve!$F$17,1,0,ctProject,1)=$D$6)*(OFFSET(Supply_Curve!$J$17,1,0,ctProject,1)=$D$4)*(OFFSET(sc_type,1,0,ctProject,1)=\"New\")*1)>=$A94,SMALL(IF((OFFSET(Supply_Curve!$F$17,1,0,ctProject,1)=$D$6)*(OFFSET(Supply_Curve!$J$17,1,0,ctProject,1)=$D$4)*(OFFSET(sc_type,1,0,ctProject,1)=\"New\"),ROW(OFFSET(Supply_Curve!$B$17,1,0,ctProject,1))-$C$28,\"\"),$A94),\"--\")","v":"--"},{"$f":"IF($B94=\"--\",\"--\",OFFSET(Supply_Curve!$C$17,$B94,0))","v":"--"},{"$f":"IF($B94=\"--\",\"--\",OFFSET(Supply_Curve!$J$17,$B94,0))","v":"--"},{"$f":"IF($B94=\"--\",\"--\",OFFSET(Supply_Curve!$K$17,$B94,0))","v":"--"},{"$f":"IF($B94=\"--\",\"--\",OFFSET(Supply_Curve!$AB$17,$B94,0))","v":"--"},{"$f":"IF($B94=\"--\",\"--\",OFFSET(Supply_Curve!$F$17,$B94,0))","v":"--"},{"$f":"IF($B94=\"--\",\"--\",OFFSET(Supply_Curve!$Q$17,$B94,0))","v":"--"},{"$f":"IF($B94=\"--\",\"--\",OFFSET(Supply_Curve!T$17,$B94,0))","v":"--"},{"$f":"IF($B94=\"--\",\"--\",OFFSET(Supply_Curve!U$17,$B94,0))","v":"--"},{"$f":"IF($B94=\"--\",\"--\",OFFSET(Supply_Curve!V$17,$B94,0))","v":"--"},{"$f":"IF($B94=\"--\",\"--\",OFFSET(Supply_Curve!W$17,$B94,0))","v":"--"},{"$f":"IF($B94=\"--\",\"--\",OFFSET(Supply_Curve!X$17,$B94,0))","v":"--"},{"$f":"IF($B94=\"--\",\"--\",OFFSET(Supply_Curve!Y$17,$B94,0))","v":"--"},{"$f":"IF($B94=\"--\",\"--\",OFFSET(Supply_Curve!Z$17,$B94,0))","v":"--"},{"$f":"IF($B94=\"--\",\"--\",IF($H94>0,$I94*INDEX(tableCapital,$F94,MATCH($D$10-PPA_lag,Resource_Cost!$D$8:$U$8,0))/(8.76*$H94),9999))","v":"--"},{"$f":"IF($B94=\"--\",\"--\",IF($H94>0,$J94*INDEX(tableInterconnect,$F94,MATCH($D$10-PPA_lag,Resource_Cost!$D$8:$U$8,0))/(8.76*$H94),9999))","v":"--"},{"$f":"IF($B94=\"--\",\"--\",IF(OR(LEFT($D94,5)<>\"Solar\",year>=2025),IF($H94>0,$I94*INDEX(tablePropTax,$F94,MATCH($D$10-PPA_lag,Resource_Cost!$D$8:$U$8,0))/(8.76*$H94),9999),0))","v":"--"},{"$f":"IF($B94=\"--\",\"--\",IF($H94>0,$K94*INDEX(tableFixedOM,$F94,MATCH($D$10-PPA_lag,Resource_Cost!$D$8:$U$8,0))/(8.76*$H94),9999))","v":"--"},{"$f":"IF($B94=\"--\",\"--\",IF($H94>0,$I94*$O94*INDEX(tableITC,$F94,MATCH($D$10-PPA_lag,Resource_Cost!$D$8:$U$8,0))/(8.76*$H94),9999))","v":"--"},{"$f":"IF($B94=\"--\",\"--\",$M94*$N94*INDEX(tableFuel,$F94,MATCH($D$10-PPA_lag,Resource_Cost!$D$8:$U$8,0)))","v":"--"},{"$f":"IF($B94=\"--\",\"--\",$L94*INDEX(tableVarOM,$F94,MATCH($D$10-PPA_lag,Resource_Cost!$D$8:$U$8,0)))","v":"--"},{"$f":"IF($B94=\"--\",\"--\",$O94*INDEX(tablePTC,$F94,MATCH($D$10-PPA_lag,Resource_Cost!$D$8:$U$8,0)))","v":"--"},"--",{"$f":"IF($B94=\"--\",\"--\",PRODUCT(OFFSET(Supply_Curve!$AG$17,MATCH($C94,OFFSET(Supply_Curve!$C$17,1,0,ctProject,1),0),0),OFFSET(Supply_Curve!$AH$17,MATCH($C94,OFFSET(Supply_Curve!$C$17,1,0,ctProject,1),0),0),OFFSET(Supply_Curve!$AI$17,MATCH($C94,OFFSET(Supply_Curve!$C$17,1,0,ctProject,1),0),0)))","v":"--"},{"$f":"IF($B94=\"--\",\"--\",MIN(SUMPRODUCT((OFFSET(Active_Portfolio!$D$12,1,0,ctPort,1)=$C94)*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1)),$Y94))","v":"--"},"--","--","--",null,null,null,60,{"$f":"IFERROR(INDEX(Supply_Curve!FR$18:FR$1298,MATCH($AJ94,Supply_Curve!$FT$18:$FT$1298,0)),\"<N/A>\")","v":"<N/A>"},{"$f":"IFERROR(INDEX(Supply_Curve!FS$18:FS$1298,MATCH($AJ94,Supply_Curve!$FT$18:$FT$1298,0)),\"<N/A>\")","v":"<N/A>"},{"$f":"IFERROR(INDEX($C$35:$C$134,SMALL(IF($AB$35:$AB$134<>0,ROW($AG$35:$AG$134)-$C$27,\"\"),$AG94)),\"<N/A>\")","v":"--"},{"$f":"IFERROR(INDEX(Supply_Curve!FU$18:FU$1298,MATCH($AJ94,Supply_Curve!$FT$18:$FT$1298,0)),\"<N/A>\")","v":"<N/A>"},{"$f":"IFERROR(INDEX(Supply_Curve!FV$18:FV$1298,MATCH($AJ94,Supply_Curve!$FT$18:$FT$1298,0)),\"<N/A>\")","v":"<N/A>"},{"$f":"IFERROR(INDEX(Supply_Curve!FW$18:FW$1298,MATCH($AJ94,Supply_Curve!$FT$18:$FT$1298,0)),\"<N/A>\")","v":"<N/A>"},{"$f":"IFERROR(INDEX(Supply_Curve!FX$18:FX$1298,MATCH($AJ94,Supply_Curve!$FT$18:$FT$1298,0)),\"<N/A>\")","v":"<N/A>"},{"$f":"IFERROR(INDEX(Supply_Curve!FY$18:FY$1298,MATCH($AJ94,Supply_Curve!$FT$18:$FT$1298,0)),\"<N/A>\")","v":"<N/A>"},{"$f":"IFERROR(INDEX(Supply_Curve!FZ$18:FZ$1298,MATCH($AJ94,Supply_Curve!$FT$18:$FT$1298,0)),\"<N/A>\")","v":"<N/A>"},{"$f":"IFERROR(INDEX(Supply_Curve!GA$18:GA$1298,MATCH($AJ94,Supply_Curve!$FT$18:$FT$1298,0)),\"<N/A>\")","v":"<N/A>"},{"$f":"IFERROR(INDEX(Supply_Curve!GB$18:GB$1298,MATCH($AJ94,Supply_Curve!$FT$18:$FT$1298,0)),\"<N/A>\")","v":"<N/A>"},{"$f":"IFERROR(INDEX(Supply_Curve!GC$18:GC$1298,MATCH($AJ94,Supply_Curve!$FT$18:$FT$1298,0)),\"<N/A>\")","v":"<N/A>"},"--",{"$f":"IFERROR(VALUE(CONCATENATE(\"12/31/\",INDEX(Resource_Char!$I$39:$AF$39,,$BI94)+YEAR($AT94)-1)),\"<N/A>\")","v":"<N/A>"},{"$f":"IFERROR(INDEX(Supply_Curve!GF$18:GF$1298,MATCH($AJ94,Supply_Curve!$FT$18:$FT$1298,0)),\"<N/A>\")","v":"<N/A>"},{"$f":"IFERROR(INDEX(Supply_Curve!GG$18:GG$1298,MATCH($AJ94,Supply_Curve!$FT$18:$FT$1298,0)),\"<N/A>\")","v":"<N/A>"},{"$f":"IFERROR(INDEX(Supply_Curve!GH$18:GH$1298,MATCH($AJ94,Supply_Curve!$FT$18:$FT$1298,0)),\"<N/A>\")","v":"<N/A>"},{"$f":"IFERROR(INDEX(Supply_Curve!GI$18:GI$1298,MATCH($AJ94,Supply_Curve!$FT$18:$FT$1298,0)),\"<N/A>\")","v":"<N/A>"},"<N/A>",{"$f":"IF($AZ94=\"<N/A>\",$AZ94,MAX(OFFSET(Net_Short!$AW$16,0,MATCH($D$10,Net_Short!$AW$6:$CK$6,0)-1),0)/OFFSET(Net_Short!$G$16,0,MATCH($D$10,Net_Short!$G$6:$AU$6,0)-1))","v":"<N/A>"},{"$f":"IF($AZ94=\"<N/A>\",$AZ94,MAX(OFFSET(Net_Short!$CM$16,0,MATCH($D$10,Net_Short!$AW$6:$CK$6,0)-1),0)/OFFSET(Net_Short!$G$16,0,MATCH($D$10,Net_Short!$G$6:$AU$6,0)-1))","v":"<N/A>"},{"$f":"IF($AZ94=\"<N/A>\",$AZ94,MAX(OFFSET(Net_Short!$EC$16,0,MATCH($D$10,Net_Short!$AW$6:$CK$6,0)-1),0)/OFFSET(Net_Short!$G$16,0,MATCH($D$10,Net_Short!$G$6:$AU$6,0)-1))","v":"<N/A>"},{"$f":"IF($AZ94=\"<N/A>\",$AZ94,MAX(OFFSET(Net_Short!$FS$16,0,MATCH($D$10,Net_Short!$AW$6:$CK$6,0)-1),0)/OFFSET(Net_Short!$G$16,0,MATCH($D$10,Net_Short!$G$6:$AU$6,0)-1))","v":"<N/A>"},"<N/A>","--","<N/A>","--",{"$f":"IFERROR(INDEX(Supply_Curve!GS$18:GS$1298,MATCH($AJ94,Supply_Curve!$FT$18:$FT$1298,0)),\"<N/A>\")","v":"<N/A>"},{"$f":"IFERROR(INDEX(Supply_Curve!GT$18:GT$1298,MATCH($AJ94,Supply_Curve!$FT$18:$FT$1298,0)),\"<N/A>\")","v":"<N/A>"},{"$f":"IFERROR(INDEX(Supply_Curve!GU$18:GU$1298,MATCH($AJ94,Supply_Curve!$FT$18:$FT$1298,0)),\"<N/A>\")","v":"<N/A>"},{"$f":"IFERROR(INDEX(Supply_Curve!GV$18:GV$1298,MATCH($AJ94,Supply_Curve!$FT$18:$FT$1298,0)),\"<N/A>\")","v":"<N/A>"},{"$f":"IFERROR(INDEX(Resource_Char!$I$21:$AF$21,BI94),\"<N/A>\")","v":"<N/A>"},"<N/A>",0]
[63,{"$f":"IF(SUMPRODUCT((OFFSET(Supply_Curve!$F$17,1,0,ctProject,1)=$D$6)*(OFFSET(Supply_Curve!$J$17,1,0,ctProject,1)=$D$4)*(OFFSET(sc_type,1,0,ctProject,1)=\"New\")*1)>=$A97,SMALL(IF((OFFSET(Supply_Curve!$F$17,1,0,ctProject,1)=$D$6)*(OFFSET(Supply_Curve!$J$17,1,0,ctProject,1)=$D$4)*(OFFSET(sc_type,1,0,ctProject,1)=\"New\"),ROW(OFFSET(Supply_Curve!$B$17,1,0,ctProject,1))-$C$28,\"\"),$A97),\"--\")","v":"--"},{"$f":"IF($B97=\"--\",\"--\",OFFSET(Supply_Curve!$C$17,$B97,0))","v":"--"},{"$f":"IF($B97=\"--\",\"--\",OFFSET(Supply_Curve!$J$17,$B97,0))","v":"--"},{"$f":"IF($B97=\"--\",\"--\",OFFSET(Supply_Curve!$K$17,$B97,0))","v":"--"},{"$f":"IF($B97=\"--\",\"--\",OFFSET(Supply_Curve!$AB$17,$B97,0))","v":"--"},{"$f":"IF($B97=\"--\",\"--\",OFFSET(Supply_Curve!$F$17,$B97,0))","v":"--"},{"$f":"IF($B97=\"--\",\"--\",OFFSET(Supply_Curve!$Q$17,$B97,0))","v":"--"},{"$f":"IF($B97=\"--\",\"--\",OFFSET(Supply_Curve!T$17,$B97,0))","v":"--"},{"$f":"IF($B97=\"--\",\"--\",OFFSET(Supply_Curve!U$17,$B97,0))","v":"--"},{"$f":"IF($B97=\"--\",\"--\",OFFSET(Supply_Curve!V$17,$B97,0))","v":"--"},{"$f":"IF($B97=\"--\",\"--\",OFFSET(Supply_Curve!W$17,$B97,0))","v":"--"},{"$f":"IF($B97=\"--\",\"--\",OFFSET(Supply_Curve!X$17,$B97,0))","v":"--"},{"$f":"IF($B97=\"--\",\"--\",OFFSET(Supply_Curve!Y$17,$B97,0))","v":"--"},{"$f":"IF($B97=\"--\",\"--\",OFFSET(Supply_Curve!Z$17,$B97,0))","v":"--"},{"$f":"IF($B97=\"--\",\"--\",IF($H97>0,$I97*INDEX(tableCapital,$F97,MATCH($D$10-PPA_lag,Resource_Cost!$D$8:$U$8,0))/(8.76*$H97),9999))","v":"--"},{"$f":"IF($B97=\"--\",\"--\",IF($H97>0,$J97*INDEX(tableInterconnect,$F97,MATCH($D$10-PPA_lag,Resource_Cost!$D$8:$U$8,0))/(8.76*$H97),9999))","v":"--"},{"$f":"IF($B97=\"--\",\"--\",IF(OR(LEFT($D97,5)<>\"Solar\",year>=2025),IF($H97>0,$I97*INDEX(tablePropTax,$F97,MATCH($D$10-PPA_lag,Resource_Cost!$D$8:$U$8,0))/(8.76*$H97),9999),0))","v":"--"},{"$f":"IF($B97=\"--\",\"--\",IF($H97>0,$K97*INDEX(tableFixedOM,$F97,MATCH($D$10-PPA_lag,Resource_Cost!$D$8:$U$8,0))/(8.76*$H97),9999))","v":"--"},{"$f":"IF($B97=\"--\",\"--\",IF($H97>0,$I97*$O97*INDEX(tableITC,$F97,MATCH($D$10-PPA_lag,Resource_Cost!$D$8:$U$8,0))/(8.76*$H97),9999))","v":"--"},{"$f":"IF($B97=\"--\",\"--\",$M97*$N97*INDEX(tableFuel,$F97,MATCH($D$10-PPA_lag,Resource_Cost!$D$8:$U$8,0)))","v":"--"},{"$f":"IF($B97=\"--\",\"--\",$L97*INDEX(tableVarOM,$F97,MATCH($D$10-PPA_lag,Resource_Cost!$D$8:$U$8,0)))","v":"--"},{"$f":"IF($B97=\"--\",\"--\",$O97*INDEX(tablePTC,$F97,MATCH($D$10-PPA_lag,Resource_Cost!$D$8:$U$8,0)))","v":"--"},"--",{"$f":"IF($B97=\"--\",\"--\",PRODUCT(OFFSET(Supply_Curve!$AG$17,MATCH($C97,OFFSET(Supply_Curve!$C$17,1,0,ctProject,1),0),0),OFFSET(Supply_Curve!$AH$17,MATCH($C97,OFFSET(Supply_Curve!$C$17,1,0,ctProject,1),0),0),OFFSET(Supply_Curve!$AI$17,MATCH($C97,OFFSET(Supply_Curve!$C$17,1,0,ctProject,1),0),0)))","v":"--"},{"$f":"IF($B97=\"--\",\"--\",MIN(SUMPRODUCT((OFFSET(Active_Portfolio!$D$12,1,0,ctPort,1)=$C97)*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1)),$Y97))","v":"--"},"--","--","--",null,null,null,63,{"$f":"IFERROR(INDEX(Supply_Curve!FR$18:FR$1298,MATCH($AJ97,Supply_Curve!$FT$18:$FT$1298,0)),\"<N/A>\")","v":"<N/A>"},{"$f":"IFERROR(INDEX(Supply_Curve!FS$18:FS$1298,MATCH($AJ97,Supply_Curve!$FT$18:$FT$1298,0)),\"<N/A>\")","v":"<N/A>"},{"$f":"IFERROR(INDEX($C$35:$C$134,SMALL(IF($AB$35:$AB$134<>0,ROW($AG$35:$AG$134)-$C$27,\"\"),$AG97)),\"<N/A>\")","v":"--"},{"$f":"IFERROR(INDEX(Supply_Curve!FU$18:FU$1298,MATCH($AJ97,Supply_Curve!$FT$18:$FT$1298,0)),\"<N/A>\")","v":"<N/A>"},{"$f":"IFERROR(INDEX(Supply_Curve!FV$18:FV$1298,MATCH($AJ97,Supply_Curve!$FT$18:$FT$1298,0)),\"<N/A>\")","v":"<N/A>"},{"$f":"IFERROR(INDEX(Supply_Curve!FW$18:FW$1298,MATCH($AJ97,Supply_Curve!$FT$18:$FT$1298,0)),\"<N/A>\")","v":"<N/A>"},{"$f":"IFERROR(INDEX(Supply_Curve!FX$18:FX$1298,MATCH($AJ97,Supply_Curve!$FT$18:$FT$1298,0)),\"<N/A>\")","v":"<N/A>"},{"$f":"IFERROR(INDEX(Supply_Curve!FY$18:FY$1298,MATCH($AJ97,Supply_Curve!$FT$18:$FT$1298,0)),\"<N/A>\")","v":"<N/A>"},{"$f":"IFERROR(INDEX(Supply_Curve!FZ$18:FZ$1298,MATCH($AJ97,Supply_Curve!$FT$18:$FT$1298,0)),\"<N/A>\")","v":"<N/A>"},{"$f":"IFERROR(INDEX(Supply_Curve!GA$18:GA$1298,MATCH($AJ97,Supply_Curve!$FT$18:$FT$1298,0)),\"<N/A>\")","v":"<N/A>"},{"$f":"IFERROR(INDEX(Supply_Curve!GB$18:GB$1298,MATCH($AJ97,Supply_Curve!$FT$18:$FT$1298,0)),\"<N/A>\")","v":"<N/A>"},{"$f":"IFERROR(INDEX(Supply_Curve!GC$18:GC$1298,MATCH($AJ97,Supply_Curve!$FT$18:$FT$1298,0)),\"<N/A>\")","v":"<N/A>"},"--",{"$f":"IFERROR(VALUE(CONCATENATE(\"12/31/\",INDEX(Resource_Char!$I$39:$AF$39,,$BI97)+YEAR($AT97)-1)),\"<N/A>\")","v":"<N/A>"},{"$f":"IFERROR(INDEX(Supply_Curve!GF$18:GF$1298,MATCH($AJ97,Supply_Curve!$FT$18:$FT$1298,0)),\"<N/A>\")","v":"<N/A>"},{"$f":"IFERROR(INDEX(Supply_Curve!GG$18:GG$1298,MATCH($AJ97,Supply_Curve!$FT$18:$FT$1298,0)),\"<N/A>\")","v":"<N/A>"},{"$f":"IFERROR(INDEX(Supply_Curve!GH$18:GH$1298,MATCH($AJ97,Supply_Curve!$FT$18:$FT$1298,0)),\"<N/A>\")","v":"<N/A>"},{"$f":"IFERROR(INDEX(Supply_Curve!GI$18:GI$1298,MATCH($AJ97,Supply_Curve!$FT$18:$FT$1298,0)),\"<N/A>\")","v":"<N/A>"},"<N/A>",{"$f":"IF($AZ97=\"<N/A>\",$AZ97,MAX(OFFSET(Net_Short!$AW$16,0,MATCH($D$10,Net_Short!$AW$6:$CK$6,0)-1),0)/OFFSET(Net_Short!$G$16,0,MATCH($D$10,Net_Short!$G$6:$AU$6,0)-1))","v":"<N/A>"},{"$f":"IF($AZ97=\"<N/A>\",$AZ97,MAX(OFFSET(Net_Short!$CM$16,0,MATCH($D$10,Net_Short!$AW$6:$CK$6,0)-1),0)/OFFSET(Net_Short!$G$16,0,MATCH($D$10,Net_Short!$G$6:$AU$6,0)-1))","v":"<N/A>"},{"$f":"IF($AZ97=\"<N/A>\",$AZ97,MAX(OFFSET(Net_Short!$EC$16,0,MATCH($D$10,Net_Short!$AW$6:$CK$6,0)-1),0)/OFFSET(Net_Short!$G$16,0,MATCH($D$10,Net_Short!$G$6:$AU$6,0)-1))","v":"<N/A>"},{"$f":"IF($AZ97=\"<N/A>\",$AZ97,MAX(OFFSET(Net_Short!$FS$16,0,MATCH($D$10,Net_Short!$AW$6:$CK$6,0)-1),0)/OFFSET(Net_Short!$G$16,0,MATCH($D$10,Net_Short!$G$6:$AU$6,0)-1))","v":"<N/A>"},"<N/A>","--","<N/A>","--",{"$f":"IFERROR(INDEX(Supply_Curve!GS$18:GS$1298,MATCH($AJ97,Supply_Curve!$FT$18:$FT$1298,0)),\"<N/A>\")","v":"<N/A>"},{"$f":"IFERROR(INDEX(Supply_Curve!GT$18:GT$1298,MATCH($AJ97,Supply_Curve!$FT$18:$FT$1298,0)),\"<N/A>\")","v":"<N/A>"},{"$f":"IFERROR(INDEX(Supply_Curve!GU$18:GU$1298,MATCH($AJ97,Supply_Curve!$FT$18:$FT$1298,0)),\"<N/A>\")","v":"<N/A>"},{"$f":"IFERROR(INDEX(Supply_Curve!GV$18:GV$1298,MATCH($AJ97,Supply_Curve!$FT$18:$FT$1298,0)),\"<N/A>\")","v":"<N/A>"},{"$f":"IFERROR(INDEX(Resource_Char!$I$21:$AF$21,BI97),\"<N/A>\")","v":"<N/A>"},"<N/A>",0]
[66,{"$f":"IF(SUMPRODUCT((OFFSET(Supply_Curve!$F$17,1,0,ctProject,1)=$D$6)*(OFFSET(Supply_Curve!$J$17,1,0,ctProject,1)=$D$4)*(OFFSET(sc_type,1,0,ctProject,1)=\"New\")*1)>=$A100,SMALL(IF((OFFSET(Supply_Curve!$F$17,1,0,ctProject,1)=$D$6)*(OFFSET(Supply_Curve!$J$17,1,0,ctProject,1)=$D$4)*(OFFSET(sc_type,1,0,ctProject,1)=\"New\"),ROW(OFFSET(Supply_Curve!$B$17,1,0,ctProject,1))-$C$28,\"\"),$A100),\"--\")","v":"--"},{"$f":"IF($B100=\"--\",\"--\",OFFSET(Supply_Curve!$C$17,$B100,0))","v":"--"},{"$f":"IF($B100=\"--\",\"--\",OFFSET(Supply_Curve!$J$17,$B100,0))","v":"--"},{"$f":"IF($B100=\"--\",\"--\",OFFSET(Supply_Curve!$K$17,$B100,0))","v":"--"},{"$f":"IF($B100=\"--\",\"--\",OFFSET(Supply_Curve!$AB$17,$B100,0))","v":"--"},{"$f":"IF($B100=\"--\",\"--\",OFFSET(Supply_Curve!$F$17,$B100,0))","v":"--"},{"$f":"IF($B100=\"--\",\"--\",OFFSET(Supply_Curve!$Q$17,$B100,0))","v":"--"},{"$f":"IF($B100=\"--\",\"--\",OFFSET(Supply_Curve!T$17,$B100,0))","v":"--"},{"$f":"IF($B100=\"--\",\"--\",OFFSET(Supply_Curve!U$17,$B100,0))","v":"--"},{"$f":"IF($B100=\"--\",\"--\",OFFSET(Supply_Curve!V$17,$B100,0))","v":"--"},{"$f":"IF($B100=\"--\",\"--\",OFFSET(Supply_Curve!W$17,$B100,0))","v":"--"},{"$f":"IF($B100=\"--\",\"--\",OFFSET(Supply_Curve!X$17,$B100,0))","v":"--"},{"$f":"IF($B100=\"--\",\"--\",OFFSET(Supply_Curve!Y$17,$B100,0))","v":"--"},{"$f":"IF($B100=\"--\",\"--\",OFFSET(Supply_Curve!Z$17,$B100,0))","v":"--"},{"$f":"IF($B100=\"--\",\"--\",IF($H100>0,$I100*INDEX(tableCapital,$F100,MATCH($D$10-PPA_lag,Resource_Cost!$D$8:$U$8,0))/(8.76*$H100),9999))","v":"--"},{"$f":"IF($B100=\"--\",\"--\",IF($H100>0,$J100*INDEX(tableInterconnect,$F100,MATCH($D$10-PPA_lag,Resource_Cost!$D$8:$U$8,0))/(8.76*$H100),9999))","v":"--"},{"$f":"IF($B100=\"--\",\"--\",IF(OR(LEFT($D100,5)<>\"Solar\",year>=2025),IF($H100>0,$I100*INDEX(tablePropTax,$F100,MATCH($D$10-PPA_lag,Resource_Cost!$D$8:$U$8,0))/(8.76*$H100),9999),0))","v":"--"},{"$f":"IF($B100=\"--\",\"--\",IF($H100>0,$K100*INDEX(tableFixedOM,$F100,MATCH($D$10-PPA_lag,Resource_Cost!$D$8:$U$8,0))/(8.76*$H100),9999))","v":"--"},{"$f":"IF($B100=\"--\",\"--\",IF($H100>0,$I100*$O100*INDEX(tableITC,$F100,MATCH($D$10-PPA_lag,Resource_Cost!$D$8:$U$8,0))/(8.76*$H100),9999))","v":"--"},{"$f":"IF($B100=\"--\",\"--\",$M100*$N100*INDEX(tableFuel,$F100,MATCH($D$10-PPA_lag,Resource_Cost!$D$8:$U$8,0)))","v":"--"},{"$f":"IF($B100=\"--\",\"--\",$L100*INDEX(tableVarOM,$F100,MATCH($D$10-PPA_lag,Resource_Cost!$D$8:$U$8,0)))","v":"--"},{"$f":"IF($B100=\"--\",\"--\",$O100*INDEX(tablePTC,$F100,MATCH($D$10-PPA_lag,Resource_Cost!$D$8:$U$8,0)))","v":"--"},{"$f":"IF($B100=\"--\",\"--\",MIN(SUM(P100:W100),9999))","v":"--"},{"$f":"IF($B100=\"--\",\"--\",PRODUCT(OFFSET(Supply_Curve!$AG$17,MATCH($C100,OFFSET(Supply_Curve!$C$17,1,0,ctProject,1),0),0),OFFSET(Supply_Curve!$AH$17,MATCH($C100,OFFSET(Supply_Curve!$C$17,1,0,ctProject,1),0),0),OFFSET(Supply_Curve!$AI$17,MATCH($C100,OFFSET(Supply_Curve!$C$17,1,0,ctProject,1),0),0)))","v":"--"},{"$f":"IF($B100=\"--\",\"--\",MIN(SUMPRODUCT((OFFSET(Active_Portfolio!$D$12,1,0,ctPort,1)=$C100)*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1)),$Y100))","v":"--"},"--",{"$f":"IF($B100=\"--\",\"--\",MAX(0,MIN($D$17-SUMPRODUCT(OFFSET($AA$34,1,0,$C$26,1)*(OFFSET($X$34,1,0,$C$26,1)<$X100)),$AA100)))","v":"--"},"--",null,null,null,66,{"$f":"IFERROR(INDEX(Supply_Curve!FR$18:FR$1298,MATCH($AJ100,Supply_Curve!$FT$18:$FT$1298,0)),\"<N/A>\")","v":"<N/A>"},{"$f":"IFERROR(INDEX(Supply_Curve!FS$18:FS$1298,MATCH($AJ100,Supply_Curve!$FT$18:$FT$1298,0)),\"<N/A>\")","v":"<N/A>"},{"$f":"IFERROR(INDEX($C$35:$C$134,SMALL(IF($AB$35:$AB$134<>0,ROW($AG$35:$AG$134)-$C$27,\"\"),$AG100)),\"<N/A>\")","v":"--"},{"$f":"IFERROR(INDEX(Supply_Curve!FU$18:FU$1298,MATCH($AJ100,Supply_Curve!$FT$18:$FT$1298,0)),\"<N/A>\")","v":"<N/A>"},{"$f":"IFERROR(INDEX(Supply_Curve!FV$18:FV$1298,MATCH($AJ100,Supply_Curve!$FT$18:$FT$1298,0)),\"<N/A>\")","v":"<N/A>"},{"$f":"IFERROR(INDEX(Supply_Curve!FW$18:FW$1298,MATCH($AJ100,Supply_Curve!$FT$18:$FT$1298,0)),\"<N/A>\")","v":"<N/A>"},{"$f":"IFERROR(INDEX(Supply_Curve!FX$18:FX$1298,MATCH($AJ100,Supply_Curve!$FT$18:$FT$1298,0)),\"<N/A>\")","v":"<N/A>"},{"$f":"IFERROR(INDEX(Supply_Curve!FY$18:FY$1298,MATCH($AJ100,Supply_Curve!$FT$18:$FT$1298,0)),\"<N/A>\")","v":"<N/A>"},{"$f":"IFERROR(INDEX(Supply_Curve!FZ$18:FZ$1298,MATCH($AJ100,Supply_Curve!$FT$18:$FT$1298,0)),\"<N/A>\")","v":"<N/A>"},{"$f":"IFERROR(INDEX(Supply_Curve!GA$18:GA$1298,MATCH($AJ100,Supply_Curve!$FT$18:$FT$1298,0)),\"<N/A>\")","v":"<N/A>"},{"$f":"IFERROR(INDEX(Supply_Curve!GB$18:GB$1298,MATCH($AJ100,Supply_Curve!$FT$18:$FT$1298,0)),\"<N/A>\")","v":"<N/A>"},{"$f":"IFERROR(INDEX(Supply_Curve!GC$18:GC$1298,MATCH($AJ100,Supply_Curve!$FT$18:$FT$1298,0)),\"<N/A>\")","v":"<N/A>"},"--",{"$f":"IFERROR(VALUE(CONCATENATE(\"12/31/\",INDEX(Resource_Char!$I$39:$AF$39,,$BI100)+YEAR($AT100)-1)),\"<N/A>\")","v":"<N/A>"},{"$f":"IFERROR(INDEX(Supply_Curve!GF$18:GF$1298,MATCH($AJ100,Supply_Curve!$FT$18:$FT$1298,0)),\"<N/A>\")","v":"<N/A>"},{"$f":"IFERROR(INDEX(Supply_Curve!GG$18:GG$1298,MATCH($AJ100,Supply_Curve!$FT$18:$FT$1298,0)),\"<N/A>\")","v":"<N/A>"},{"$f":"IFERROR(INDEX(Supply_Curve!GH$18:GH$1298,MATCH($AJ100,Supply_Curve!$FT$18:$FT$1298,0)),\"<N/A>\")","v":"<N/A>"},{"$f":"IFERROR(INDEX(Supply_Curve!GI$18:GI$1298,MATCH($AJ100,Supply_Curve!$FT$18:$FT$1298,0)),\"<N/A>\")","v":"<N/A>"},"<N/A>",{"$f":"IF($AZ100=\"<N/A>\",$AZ100,MAX(OFFSET(Net_Short!$AW$16,0,MATCH($D$10,Net_Short!$AW$6:$CK$6,0)-1),0)/OFFSET(Net_Short!$G$16,0,MATCH($D$10,Net_Short!$G$6:$AU$6,0)-1))","v":"<N/A>"},{"$f":"IF($AZ100=\"<N/A>\",$AZ100,MAX(OFFSET(Net_Short!$CM$16,0,MATCH($D$10,Net_Short!$AW$6:$CK$6,0)-1),0)/OFFSET(Net_Short!$G$16,0,MATCH($D$10,Net_Short!$G$6:$AU$6,0)-1))","v":"<N/A>"},{"$f":"IF($AZ100=\"<N/A>\",$AZ100,MAX(OFFSET(Net_Short!$EC$16,0,MATCH($D$10,Net_Short!$AW$6:$CK$6,0)-1),0)/OFFSET(Net_Short!$G$16,0,MATCH($D$10,Net_Short!$G$6:$AU$6,0)-1))","v":"<N/A>"},{"$f":"IF($AZ100=\"<N/A>\",$AZ100,MAX(OFFSET(Net_Short!$FS$16,0,MATCH($D$10,Net_Short!$AW$6:$CK$6,0)-1),0)/OFFSET(Net_Short!$G$16,0,MATCH($D$10,Net_Short!$G$6:$AU$6,0)-1))","v":"<N/A>"},{"$f":"IF($AZ100=\"<N/A>\",$AZ100,0)","v":"<N/A>"},"--","<N/A>","--",{"$f":"IFERROR(INDEX(Supply_Curve!GS$18:GS$1298,MATCH($AJ100,Supply_Curve!$FT$18:$FT$1298,0)),\"<N/A>\")","v":"<N/A>"},{"$f":"IFERROR(INDEX(Supply_Curve!GT$18:GT$1298,MATCH($AJ100,Supply_Curve!$FT$18:$FT$1298,0)),\"<N/A>\")","v":"<N/A>"},{"$f":"IFERROR(INDEX(Supply_Curve!GU$18:GU$1298,MATCH($AJ100,Supply_Curve!$FT$18:$FT$1298,0)),\"<N/A>\")","v":"<N/A>"},{"$f":"IFERROR(INDEX(Supply_Curve!GV$18:GV$1298,MATCH($AJ100,Supply_Curve!$FT$18:$FT$1298,0)),\"<N/A>\")","v":"<N/A>"},{"$f":"IFERROR(INDEX(Resource_Char!$I$21:$AF$21,BI100),\"<N/A>\")","v":"<N/A>"},{"$f":"IF($BL100=\"<N/A>\",\"<N/A>\",1)","v":"<N/A>"},0]
[69,{"$f":"IF(SUMPRODUCT((OFFSET(Supply_Curve!$F$17,1,0,ctProject,1)=$D$6)*(OFFSET(Supply_Curve!$J$17,1,0,ctProject,1)=$D$4)*(OFFSET(sc_type,1,0,ctProject,1)=\"New\")*1)>=$A103,SMALL(IF((OFFSET(Supply_Curve!$F$17,1,0,ctProject,1)=$D$6)*(OFFSET(Supply_Curve!$J$17,1,0,ctProject,1)=$D$4)*(OFFSET(sc_type,1,0,ctProject,1)=\"New\"),ROW(OFFSET(Supply_Curve!$B$17,1,0,ctProject,1))-$C$28,\"\"),$A103),\"--\")","v":"--"},{"$f":"IF($B103=\"--\",\"--\",OFFSET(Supply_Curve!$C$17,$B103,0))","v":"--"},{"$f":"IF($B103=\"--\",\"--\",OFFSET(Supply_Curve!$J$17,$B103,0))","v":"--"},{"$f":"IF($B103=\"--\",\"--\",OFFSET(Supply_Curve!$K$17,$B103,0))","v":"--"},{"$f":"IF($B103=\"--\",\"--\",OFFSET(Supply_Curve!$AB$17,$B103,0))","v":"--"},{"$f":"IF($B103=\"--\",\"--\",OFFSET(Supply_Curve!$F$17,$B103,0))","v":"--"},{"$f":"IF($B103=\"--\",\"--\",OFFSET(Supply_Curve!$Q$17,$B103,0))","v":"--"},{"$f":"IF($B103=\"--\",\"--\",OFFSET(Supply_Curve!T$17,$B103,0))","v":"--"},{"$f":"IF($B103=\"--\",\"--\",OFFSET(Supply_Curve!U$17,$B103,0))","v":"--"},{"$f":"IF($B103=\"--\",\"--\",OFFSET(Supply_Curve!V$17,$B103,0))","v":"--"},{"$f":"IF($B103=\"--\",\"--\",OFFSET(Supply_Curve!W$17,$B103,0))","v":"--"},{"$f":"IF($B103=\"--\",\"--\",OFFSET(Supply_Curve!X$17,$B103,0))","v":"--"},{"$f":"IF($B103=\"--\",\"--\",OFFSET(Supply_Curve!Y$17,$B103,0))","v":"--"},{"$f":"IF($B103=\"--\",\"--\",OFFSET(Supply_Curve!Z$17,$B103,0))","v":"--"},{"$f":"IF($B103=\"--\",\"--\",IF($H103>0,$I103*INDEX(tableCapital,$F103,MATCH($D$10-PPA_lag,Resource_Cost!$D$8:$U$8,0))/(8.76*$H103),9999))","v":"--"},{"$f":"IF($B103=\"--\",\"--\",IF($H103>0,$J103*INDEX(tableInterconnect,$F103,MATCH($D$10-PPA_lag,Resource_Cost!$D$8:$U$8,0))/(8.76*$H103),9999))","v":"--"},{"$f":"IF($B103=\"--\",\"--\",IF(OR(LEFT($D103,5)<>\"Solar\",year>=2025),IF($H103>0,$I103*INDEX(tablePropTax,$F103,MATCH($D$10-PPA_lag,Resource_Cost!$D$8:$U$8,0))/(8.76*$H103),9999),0))","v":"--"},{"$f":"IF($B103=\"--\",\"--\",IF($H103>0,$K103*INDEX(tableFixedOM,$F103,MATCH($D$10-PPA_lag,Resource_Cost!$D$8:$U$8,0))/(8.76*$H103),9999))","v":"--"},{"$f":"IF($B103=\"--\",\"--\",IF($H103>0,$I103*$O103*INDEX(tableITC,$F103,MATCH($D$10-PPA_lag,Resource_Cost!$D$8:$U$8,0))/(8.76*$H103),9999))","v":"--"},{"$f":"IF($B103=\"--\",\"--\",$M103*$N103*INDEX(tableFuel,$F103,MATCH($D$10-PPA_lag,Resource_Cost!$D$8:$U$8,0)))","v":"--"},{"$f":"IF($B103=\"--\",\"--\",$L103*INDEX(tableVarOM,$F103,MATCH($D$10-PPA_lag,Resource_Cost!$D$8:$U$8,0)))","v":"--"},{"$f":"IF($B103=\"--\",\"--\",$O103*INDEX(tablePTC,$F103,MATCH($D$10-PPA_lag,Resource_Cost!$D$8:$U$8,0)))","v":"--"},"--",{"$f":"IF($B103=\"--\",\"--\",PRODUCT(OFFSET(Supply_Curve!$AG$17,MATCH($C103,OFFSET(Supply_Curve!$C$17,1,0,ctProject,1),0),0),OFFSET(Supply_Curve!$AH$17,MATCH($C103,OFFSET(Supply_Curve!$C$17,1,0,ctProject,1),0),0),OFFSET(Supply_Curve!$AI$17,MATCH($C103,OFFSET(Supply_Curve!$C$17,1,0,ctProject,1),0),0)))","v":"--"},{"$f":"IF($B103=\"--\",\"--\",MIN(SUMPRODUCT((OFFSET(Active_Portfolio!$D$12,1,0,ctPort,1)=$C103)*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1)),$Y103))","v":"--"},"--","--","--",null,null,null,69,{"$f":"IFERROR(INDEX(Supply_Curve!FR$18:FR$1298,MATCH($AJ103,Supply_Curve!$FT$18:$FT$1298,0)),\"<N/A>\")","v":"<N/A>"},{"$f":"IFERROR(INDEX(Supply_Curve!FS$18:FS$1298,MATCH($AJ103,Supply_Curve!$FT$18:$FT$1298,0)),\"<N/A>\")","v":"<N/A>"},{"$f":"IFERROR(INDEX($C$35:$C$134,SMALL(IF($AB$35:$AB$134<>0,ROW($AG$35:$AG$134)-$C$27,\"\"),$AG103)),\"<N/A>\")","v":"--"},{"$f":"IFERROR(INDEX(Supply_Curve!FU$18:FU$1298,MATCH($AJ103,Supply_Curve!$FT$18:$FT$1298,0)),\"<N/A>\")","v":"<N/A>"},{"$f":"IFERROR(INDEX(Supply_Curve!FV$18:FV$1298,MATCH($AJ103,Supply_Curve!$FT$18:$FT$1298,0)),\"<N/A>\")","v":"<N/A>"},{"$f":"IFERROR(INDEX(Supply_Curve!FW$18:FW$1298,MATCH($AJ103,Supply_Curve!$FT$18:$FT$1298,0)),\"<N/A>\")","v":"<N/A>"},{"$f":"IFERROR(INDEX(Supply_Curve!FX$18:FX$1298,MATCH($AJ103,Supply_Curve!$FT$18:$FT$1298,0)),\"<N/A>\")","v":"<N/A>"},{"$f":"IFERROR(INDEX(Supply_Curve!FY$18:FY$1298,MATCH($AJ103,Supply_Curve!$FT$18:$FT$1298,0)),\"<N/A>\")","v":"<N/A>"},{"$f":"IFERROR(INDEX(Supply_Curve!FZ$18:FZ$1298,MATCH($AJ103,Supply_Curve!$FT$18:$FT$1298,0)),\"<N/A>\")","v":"<N/A>"},{"$f":"IFERROR(INDEX(Supply_Curve!GA$18:GA$1298,MATCH($AJ103,Supply_Curve!$FT$18:$FT$1298,0)),\"<N/A>\")","v":"<N/A>"},{"$f":"IFERROR(INDEX(Supply_Curve!GB$18:GB$1298,MATCH($AJ103,Supply_Curve!$FT$18:$FT$1298,0)),\"<N/A>\")","v":"<N/A>"},{"$f":"IFERROR(INDEX(Supply_Curve!GC$18:GC$1298,MATCH($AJ103,Supply_Curve!$FT$18:$FT$1298,0)),\"<N/A>\")","v":"<N/A>"},"--",{"$f":"IFERROR(VALUE(CONCATENATE(\"12/31/\",INDEX(Resource_Char!$I$39:$AF$39,,$BI103)+YEAR($AT103)-1)),\"<N/A>\")","v":"<N/A>"},{"$f":"IFERROR(INDEX(Supply_Curve!GF$18:GF$1298,MATCH($AJ103,Supply_Curve!$FT$18:$FT$1298,0)),\"<N/A>\")","v":"<N/A>"},{"$f":"IFERROR(INDEX(Supply_Curve!GG$18:GG$1298,MATCH($AJ103,Supply_Curve!$FT$18:$FT$1298,0)),\"<N/A>\")","v":"<N/A>"},{"$f":"IFERROR(INDEX(Supply_Curve!GH$18:GH$1298,MATCH($AJ103,Supply_Curve!$FT$18:$FT$1298,0)),\"<N/A>\")","v":"<N/A>"},{"$f":"IFERROR(INDEX(Supply_Curve!GI$18:GI$1298,MATCH($AJ103,Supply_Curve!$FT$18:$FT$1298,0)),\"<N/A>\")","v":"<N/A>"},"<N/A>",{"$f":"IF($AZ103=\"<N/A>\",$AZ103,MAX(OFFSET(Net_Short!$AW$16,0,MATCH($D$10,Net_Short!$AW$6:$CK$6,0)-1),0)/OFFSET(Net_Short!$G$16,0,MATCH($D$10,Net_Short!$G$6:$AU$6,0)-1))","v":"<N/A>"},{"$f":"IF($AZ103=\"<N/A>\",$AZ103,MAX(OFFSET(Net_Short!$CM$16,0,MATCH($D$10,Net_Short!$AW$6:$CK$6,0)-1),0)/OFFSET(Net_Short!$G$16,0,MATCH($D$10,Net_Short!$G$6:$AU$6,0)-1))","v":"<N/A>"},{"$f":"IF($AZ103=\"<N/A>\",$AZ103,MAX(OFFSET(Net_Short!$EC$16,0,MATCH($D$10,Net_Short!$AW$6:$CK$6,0)-1),0)/OFFSET(Net_Short!$G$16,0,MATCH($D$10,Net_Short!$G$6:$AU$6,0)-1))","v":"<N/A>"},{"$f":"IF($AZ103=\"<N/A>\",$AZ103,MAX(OFFSET(Net_Short!$FS$16,0,MATCH($D$10,Net_Short!$AW$6:$CK$6,0)-1),0)/OFFSET(Net_Short!$G$16,0,MATCH($D$10,Net_Short!$G$6:$AU$6,0)-1))","v":"<N/A>"},"<N/A>","--","<N/A>","--",{"$f":"IFERROR(INDEX(Supply_Curve!GS$18:GS$1298,MATCH($AJ103,Supply_Curve!$FT$18:$FT$1298,0)),\"<N/A>\")","v":"<N/A>"},{"$f":"IFERROR(INDEX(Supply_Curve!GT$18:GT$1298,MATCH($AJ103,Supply_Curve!$FT$18:$FT$1298,0)),\"<N/A>\")","v":"<N/A>"},{"$f":"IFERROR(INDEX(Supply_Curve!GU$18:GU$1298,MATCH($AJ103,Supply_Curve!$FT$18:$FT$1298,0)),\"<N/A>\")","v":"<N/A>"},{"$f":"IFERROR(INDEX(Supply_Curve!GV$18:GV$1298,MATCH($AJ103,Supply_Curve!$FT$18:$FT$1298,0)),\"<N/A>\")","v":"<N/A>"},{"$f":"IFERROR(INDEX(Resource_Char!$I$21:$AF$21,BI103),\"<N/A>\")","v":"<N/A>"},"<N/A>",0]
[73,{"$f":"IF(SUMPRODUCT((OFFSET(Supply_Curve!$F$17,1,0,ctProject,1)=$D$6)*(OFFSET(Supply_Curve!$J$17,1,0,ctProject,1)=$D$4)*(OFFSET(sc_type,1,0,ctProject,1)=\"New\")*1)>=$A107,SMALL(IF((OFFSET(Supply_Curve!$F$17,1,0,ctProject,1)=$D$6)*(OFFSET(Supply_Curve!$J$17,1,0,ctProject,1)=$D$4)*(OFFSET(sc_type,1,0,ctProject,1)=\"New\"),ROW(OFFSET(Supply_Curve!$B$17,1,0,ctProject,1))-$C$28,\"\"),$A107),\"--\")","v":"--"},{"$f":"IF($B107=\"--\",\"--\",OFFSET(Supply_Curve!$C$17,$B107,0))","v":"--"},{"$f":"IF($B107=\"--\",\"--\",OFFSET(Supply_Curve!$J$17,$B107,0))","v":"--"},{"$f":"IF($B107=\"--\",\"--\",OFFSET(Supply_Curve!$K$17,$B107,0))","v":"--"},{"$f":"IF($B107=\"--\",\"--\",OFFSET(Supply_Curve!$AB$17,$B107,0))","v":"--"},{"$f":"IF($B107=\"--\",\"--\",OFFSET(Supply_Curve!$F$17,$B107,0))","v":"--"},{"$f":"IF($B107=\"--\",\"--\",OFFSET(Supply_Curve!$Q$17,$B107,0))","v":"--"},{"$f":"IF($B107=\"--\",\"--\",OFFSET(Supply_Curve!T$17,$B107,0))","v":"--"},{"$f":"IF($B107=\"--\",\"--\",OFFSET(Supply_Curve!U$17,$B107,0))","v":"--"},{"$f":"IF($B107=\"--\",\"--\",OFFSET(Supply_Curve!V$17,$B107,0))","v":"--"},{"$f":"IF($B107=\"--\",\"--\",OFFSET(Supply_Curve!W$17,$B107,0))","v":"--"},{"$f":"IF($B107=\"--\",\"--\",OFFSET(Supply_Curve!X$17,$B107,0))","v":"--"},{"$f":"IF($B107=\"--\",\"--\",OFFSET(Supply_Curve!Y$17,$B107,0))","v":"--"},{"$f":"IF($B107=\"--\",\"--\",OFFSET(Supply_Curve!Z$17,$B107,0))","v":"--"},{"$f":"IF($B107=\"--\",\"--\",IF($H107>0,$I107*INDEX(tableCapital,$F107,MATCH($D$10-PPA_lag,Resource_Cost!$D$8:$U$8,0))/(8.76*$H107),9999))","v":"--"},{"$f":"IF($B107=\"--\",\"--\",IF($H107>0,$J107*INDEX(tableInterconnect,$F107,MATCH($D$10-PPA_lag,Resource_Cost!$D$8:$U$8,0))/(8.76*$H107),9999))","v":"--"},{"$f":"IF($B107=\"--\",\"--\",IF(OR(LEFT($D107,5)<>\"Solar\",year>=2025),IF($H107>0,$I107*INDEX(tablePropTax,$F107,MATCH($D$10-PPA_lag,Resource_Cost!$D$8:$U$8,0))/(8.76*$H107),9999),0))","v":"--"},{"$f":"IF($B107=\"--\",\"--\",IF($H107>0,$K107*INDEX(tableFixedOM,$F107,MATCH($D$10-PPA_lag,Resource_Cost!$D$8:$U$8,0))/(8.76*$H107),9999))","v":"--"},{"$f":"IF($B107=\"--\",\"--\",IF($H107>0,$I107*$O107*INDEX(tableITC,$F107,MATCH($D$10-PPA_lag,Resource_Cost!$D$8:$U$8,0))/(8.76*$H107),9999))","v":"--"},{"$f":"IF($B107=\"--\",\"--\",$M107*$N107*INDEX(tableFuel,$F107,MATCH($D$10-PPA_lag,Resource_Cost!$D$8:$U$8,0)))","v":"--"},{"$f":"IF($B107=\"--\",\"--\",$L107*INDEX(tableVarOM,$F107,MATCH($D$10-PPA_lag,Resource_Cost!$D$8:$U$8,0)))","v":"--"},{"$f":"IF($B107=\"--\",\"--\",$O107*INDEX(tablePTC,$F107,MATCH($D$10-PPA_lag,Resource_Cost!$D$8:$U$8,0)))","v":"--"},"--",{"$f":"IF($B107=\"--\",\"--\",PRODUCT(OFFSET(Supply_Curve!$AG$17,MATCH($C107,OFFSET(Supply_Curve!$C$17,1,0,ctProject,1),0),0),OFFSET(Supply_Curve!$AH$17,MATCH($C107,OFFSET(Supply_Curve!$C$17,1,0,ctProject,1),0),0),OFFSET(Supply_Curve!$AI$17,MATCH($C107,OFFSET(Supply_Curve!$C$17,1,0,ctProject,1),0),0)))","v":"--"},{"$f":"IF($B107=\"--\",\"--\",MIN(SUMPRODUCT((OFFSET(Active_Portfolio!$D$12,1,0,ctPort,1)=$C107)*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1)),$Y107))","v":"--"},"--","--","--",null,null,null,73,{"$f":"IFERROR(INDEX(Supply_Curve!FR$18:FR$1298,MATCH($AJ107,Supply_Curve!$FT$18:$FT$1298,0)),\"<N/A>\")","v":"<N/A>"},{"$f":"IFERROR(INDEX(Supply_Curve!FS$18:FS$1298,MATCH($AJ107,Supply_Curve!$FT$18:$FT$1298,0)),\"<N/A>\")","v":"<N/A>"},{"$f":"IFERROR(INDEX($C$35:$C$134,SMALL(IF($AB$35:$AB$134<>0,ROW($AG$35:$AG$134)-$C$27,\"\"),$AG107)),\"<N/A>\")","v":"--"},{"$f":"IFERROR(INDEX(Supply_Curve!FU$18:FU$1298,MATCH($AJ107,Supply_Curve!$FT$18:$FT$1298,0)),\"<N/A>\")","v":"<N/A>"},{"$f":"IFERROR(INDEX(Supply_Curve!FV$18:FV$1298,MATCH($AJ107,Supply_Curve!$FT$18:$FT$1298,0)),\"<N/A>\")","v":"<N/A>"},{"$f":"IFERROR(INDEX(Supply_Curve!FW$18:FW$1298,MATCH($AJ107,Supply_Curve!$FT$18:$FT$1298,0)),\"<N/A>\")","v":"<N/A>"},{"$f":"IFERROR(INDEX(Supply_Curve!FX$18:FX$1298,MATCH($AJ107,Supply_Curve!$FT$18:$FT$1298,0)),\"<N/A>\")","v":"<N/A>"},{"$f":"IFERROR(INDEX(Supply_Curve!FY$18:FY$1298,MATCH($AJ107,Supply_Curve!$FT$18:$FT$1298,0)),\"<N/A>\")","v":"<N/A>"},{"$f":"IFERROR(INDEX(Supply_Curve!FZ$18:FZ$1298,MATCH($AJ107,Supply_Curve!$FT$18:$FT$1298,0)),\"<N/A>\")","v":"<N/A>"},{"$f":"IFERROR(INDEX(Supply_Curve!GA$18:GA$1298,MATCH($AJ107,Supply_Curve!$FT$18:$FT$1298,0)),\"<N/A>\")","v":"<N/A>"},{"$f":"IFERROR(INDEX(Supply_Curve!GB$18:GB$1298,MATCH($AJ107,Supply_Curve!$FT$18:$FT$1298,0)),\"<N/A>\")","v":"<N/A>"},{"$f":"IFERROR(INDEX(Supply_Curve!GC$18:GC$1298,MATCH($AJ107,Supply_Curve!$FT$18:$FT$1298,0)),\"<N/A>\")","v":"<N/A>"},"--",{"$f":"IFERROR(VALUE(CONCATENATE(\"12/31/\",INDEX(Resource_Char!$I$39:$AF$39,,$BI107)+YEAR($AT107)-1)),\"<N/A>\")","v":"<N/A>"},{"$f":"IFERROR(INDEX(Supply_Curve!GF$18:GF$1298,MATCH($AJ107,Supply_Curve!$FT$18:$FT$1298,0)),\"<N/A>\")","v":"<N/A>"},{"$f":"IFERROR(INDEX(Supply_Curve!GG$18:GG$1298,MATCH($AJ107,Supply_Curve!$FT$18:$FT$1298,0)),\"<N/A>\")","v":"<N/A>"},{"$f":"IFERROR(INDEX(Supply_Curve!GH$18:GH$1298,MATCH($AJ107,Supply_Curve!$FT$18:$FT$1298,0)),\"<N/A>\")","v":"<N/A>"},{"$f":"IFERROR(INDEX(Supply_Curve!GI$18:GI$1298,MATCH($AJ107,Supply_Curve!$FT$18:$FT$1298,0)),\"<N/A>\")","v":"<N/A>"},"<N/A>",{"$f":"IF($AZ107=\"<N/A>\",$AZ107,MAX(OFFSET(Net_Short!$AW$16,0,MATCH($D$10,Net_Short!$AW$6:$CK$6,0)-1),0)/OFFSET(Net_Short!$G$16,0,MATCH($D$10,Net_Short!$G$6:$AU$6,0)-1))","v":"<N/A>"},{"$f":"IF($AZ107=\"<N/A>\",$AZ107,MAX(OFFSET(Net_Short!$CM$16,0,MATCH($D$10,Net_Short!$AW$6:$CK$6,0)-1),0)/OFFSET(Net_Short!$G$16,0,MATCH($D$10,Net_Short!$G$6:$AU$6,0)-1))","v":"<N/A>"},{"$f":"IF($AZ107=\"<N/A>\",$AZ107,MAX(OFFSET(Net_Short!$EC$16,0,MATCH($D$10,Net_Short!$AW$6:$CK$6,0)-1),0)/OFFSET(Net_Short!$G$16,0,MATCH($D$10,Net_Short!$G$6:$AU$6,0)-1))","v":"<N/A>"},{"$f":"IF($AZ107=\"<N/A>\",$AZ107,MAX(OFFSET(Net_Short!$FS$16,0,MATCH($D$10,Net_Short!$AW$6:$CK$6,0)-1),0)/OFFSET(Net_Short!$G$16,0,MATCH($D$10,Net_Short!$G$6:$AU$6,0)-1))","v":"<N/A>"},"<N/A>","--","<N/A>","--",{"$f":"IFERROR(INDEX(Supply_Curve!GS$18:GS$1298,MATCH($AJ107,Supply_Curve!$FT$18:$FT$1298,0)),\"<N/A>\")","v":"<N/A>"},{"$f":"IFERROR(INDEX(Supply_Curve!GT$18:GT$1298,MATCH($AJ107,Supply_Curve!$FT$18:$FT$1298,0)),\"<N/A>\")","v":"<N/A>"},{"$f":"IFERROR(INDEX(Supply_Curve!GU$18:GU$1298,MATCH($AJ107,Supply_Curve!$FT$18:$FT$1298,0)),\"<N/A>\")","v":"<N/A>"},{"$f":"IFERROR(INDEX(Supply_Curve!GV$18:GV$1298,MATCH($AJ107,Supply_Curve!$FT$18:$FT$1298,0)),\"<N/A>\")","v":"<N/A>"},{"$f":"IFERROR(INDEX(Resource_Char!$I$21:$AF$21,BI107),\"<N/A>\")","v":"<N/A>"},"<N/A>",0]
[76,{"$f":"IF(SUMPRODUCT((OFFSET(Supply_Curve!$F$17,1,0,ctProject,1)=$D$6)*(OFFSET(Supply_Curve!$J$17,1,0,ctProject,1)=$D$4)*(OFFSET(sc_type,1,0,ctProject,1)=\"New\")*1)>=$A110,SMALL(IF((OFFSET(Supply_Curve!$F$17,1,0,ctProject,1)=$D$6)*(OFFSET(Supply_Curve!$J$17,1,0,ctProject,1)=$D$4)*(OFFSET(sc_type,1,0,ctProject,1)=\"New\"),ROW(OFFSET(Supply_Curve!$B$17,1,0,ctProject,1))-$C$28,\"\"),$A110),\"--\")","v":"--"},{"$f":"IF($B110=\"--\",\"--\",OFFSET(Supply_Curve!$C$17,$B110,0))","v":"--"},{"$f":"IF($B110=\"--\",\"--\",OFFSET(Supply_Curve!$J$17,$B110,0))","v":"--"},{"$f":"IF($B110=\"--\",\"--\",OFFSET(Supply_Curve!$K$17,$B110,0))","v":"--"},{"$f":"IF($B110=\"--\",\"--\",OFFSET(Supply_Curve!$AB$17,$B110,0))","v":"--"},{"$f":"IF($B110=\"--\",\"--\",OFFSET(Supply_Curve!$F$17,$B110,0))","v":"--"},{"$f":"IF($B110=\"--\",\"--\",OFFSET(Supply_Curve!$Q$17,$B110,0))","v":"--"},{"$f":"IF($B110=\"--\",\"--\",OFFSET(Supply_Curve!T$17,$B110,0))","v":"--"},{"$f":"IF($B110=\"--\",\"--\",OFFSET(Supply_Curve!U$17,$B110,0))","v":"--"},{"$f":"IF($B110=\"--\",\"--\",OFFSET(Supply_Curve!V$17,$B110,0))","v":"--"},{"$f":"IF($B110=\"--\",\"--\",OFFSET(Supply_Curve!W$17,$B110,0))","v":"--"},{"$f":"IF($B110=\"--\",\"--\",OFFSET(Supply_Curve!X$17,$B110,0))","v":"--"},{"$f":"IF($B110=\"--\",\"--\",OFFSET(Supply_Curve!Y$17,$B110,0))","v":"--"},{"$f":"IF($B110=\"--\",\"--\",OFFSET(Supply_Curve!Z$17,$B110,0))","v":"--"},{"$f":"IF($B110=\"--\",\"--\",IF($H110>0,$I110*INDEX(tableCapital,$F110,MATCH($D$10-PPA_lag,Resource_Cost!$D$8:$U$8,0))/(8.76*$H110),9999))","v":"--"},{"$f":"IF($B110=\"--\",\"--\",IF($H110>0,$J110*INDEX(tableInterconnect,$F110,MATCH($D$10-PPA_lag,Resource_Cost!$D$8:$U$8,0))/(8.76*$H110),9999))","v":"--"},{"$f":"IF($B110=\"--\",\"--\",IF(OR(LEFT($D110,5)<>\"Solar\",year>=2025),IF($H110>0,$I110*INDEX(tablePropTax,$F110,MATCH($D$10-PPA_lag,Resource_Cost!$D$8:$U$8,0))/(8.76*$H110),9999),0))","v":"--"},{"$f":"IF($B110=\"--\",\"--\",IF($H110>0,$K110*INDEX(tableFixedOM,$F110,MATCH($D$10-PPA_lag,Resource_Cost!$D$8:$U$8,0))/(8.76*$H110),9999))","v":"--"},{"$f":"IF($B110=\"--\",\"--\",IF($H110>0,$I110*$O110*INDEX(tableITC,$F110,MATCH($D$10-PPA_lag,Resource_Cost!$D$8:$U$8,0))/(8.76*$H110),9999))","v":"--"},{"$f":"IF($B110=\"--\",\"--\",$M110*$N110*INDEX(tableFuel,$F110,MATCH($D$10-PPA_lag,Resource_Cost!$D$8:$U$8,0)))","v":"--"},{"$f":"IF($B110=\"--\",\"--\",$L110*INDEX(tableVarOM,$F110,MATCH($D$10-PPA_lag,Resource_Cost!$D$8:$U$8,0)))","v":"--"},{"$f":"IF($B110=\"--\",\"--\",$O110*INDEX(tablePTC,$F110,MATCH($D$10-PPA_lag,Resource_Cost!$D$8:$U$8,0)))","v":"--"},"--",{"$f":"IF($B110=\"--\",\"--\",PRODUCT(OFFSET(Supply_Curve!$AG$17,MATCH($C110,OFFSET(Supply_Curve!$C$17,1,0,ctProject,1),0),0),OFFSET(Supply_Curve!$AH$17,MATCH($C110,OFFSET(Supply_Curve!$C$17,1,0,ctProject,1),0),0),OFFSET(Supply_Curve!$AI$17,MATCH($C110,OFFSET(Supply_Curve!$C$17,1,0,ctProject,1),0),0)))","v":"--"},{"$f":"IF($B110=\"--\",\"--\",MIN(SUMPRODUCT((OFFSET(Active_Portfolio!$D$12,1,0,ctPort,1)=$C110)*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1)),$Y110))","v":"--"},"--","--","--",null,null,null,76,{"$f":"IFERROR(INDEX(Supply_Curve!FR$18:FR$1298,MATCH($AJ110,Supply_Curve!$FT$18:$FT$1298,0)),\"<N/A>\")","v":"<N/A>"},{"$f":"IFERROR(INDEX(Supply_Curve!FS$18:FS$1298,MATCH($AJ110,Supply_Curve!$FT$18:$FT$1298,0)),\"<N/A>\")","v":"<N/A>"},{"$f":"IFERROR(INDEX($C$35:$C$134,SMALL(IF($AB$35:$AB$134<>0,ROW($AG$35:$AG$134)-$C$27,\"\"),$AG110)),\"<N/A>\")","v":"--"},{"$f":"IFERROR(INDEX(Supply_Curve!FU$18:FU$1298,MATCH($AJ110,Supply_Curve!$FT$18:$FT$1298,0)),\"<N/A>\")","v":"<N/A>"},{"$f":"IFERROR(INDEX(Supply_Curve!FV$18:FV$1298,MATCH($AJ110,Supply_Curve!$FT$18:$FT$1298,0)),\"<N/A>\")","v":"<N/A>"},{"$f":"IFERROR(INDEX(Supply_Curve!FW$18:FW$1298,MATCH($AJ110,Supply_Curve!$FT$18:$FT$1298,0)),\"<N/A>\")","v":"<N/A>"},{"$f":"IFERROR(INDEX(Supply_Curve!FX$18:FX$1298,MATCH($AJ110,Supply_Curve!$FT$18:$FT$1298,0)),\"<N/A>\")","v":"<N/A>"},{"$f":"IFERROR(INDEX(Supply_Curve!FY$18:FY$1298,MATCH($AJ110,Supply_Curve!$FT$18:$FT$1298,0)),\"<N/A>\")","v":"<N/A>"},{"$f":"IFERROR(INDEX(Supply_Curve!FZ$18:FZ$1298,MATCH($AJ110,Supply_Curve!$FT$18:$FT$1298,0)),\"<N/A>\")","v":"<N/A>"},{"$f":"IFERROR(INDEX(Supply_Curve!GA$18:GA$1298,MATCH($AJ110,Supply_Curve!$FT$18:$FT$1298,0)),\"<N/A>\")","v":"<N/A>"},{"$f":"IFERROR(INDEX(Supply_Curve!GB$18:GB$1298,MATCH($AJ110,Supply_Curve!$FT$18:$FT$1298,0)),\"<N/A>\")","v":"<N/A>"},{"$f":"IFERROR(INDEX(Supply_Curve!GC$18:GC$1298,MATCH($AJ110,Supply_Curve!$FT$18:$FT$1298,0)),\"<N/A>\")","v":"<N/A>"},"--",{"$f":"IFERROR(VALUE(CONCATENATE(\"12/31/\",INDEX(Resource_Char!$I$39:$AF$39,,$BI110)+YEAR($AT110)-1)),\"<N/A>\")","v":"<N/A>"},{"$f":"IFERROR(INDEX(Supply_Curve!GF$18:GF$1298,MATCH($AJ110,Supply_Curve!$FT$18:$FT$1298,0)),\"<N/A>\")","v":"<N/A>"},{"$f":"IFERROR(INDEX(Supply_Curve!GG$18:GG$1298,MATCH($AJ110,Supply_Curve!$FT$18:$FT$1298,0)),\"<N/A>\")","v":"<N/A>"},{"$f":"IFERROR(INDEX(Supply_Curve!GH$18:GH$1298,MATCH($AJ110,Supply_Curve!$FT$18:$FT$1298,0)),\"<N/A>\")","v":"<N/A>"},{"$f":"IFERROR(INDEX(Supply_Curve!GI$18:GI$1298,MATCH($AJ110,Supply_Curve!$FT$18:$FT$1298,0)),\"<N/A>\")","v":"<N/A>"},"<N/A>",{"$f":"IF($AZ110=\"<N/A>\",$AZ110,MAX(OFFSET(Net_Short!$AW$16,0,MATCH($D$10,Net_Short!$AW$6:$CK$6,0)-1),0)/OFFSET(Net_Short!$G$16,0,MATCH($D$10,Net_Short!$G$6:$AU$6,0)-1))","v":"<N/A>"},{"$f":"IF($AZ110=\"<N/A>\",$AZ110,MAX(OFFSET(Net_Short!$CM$16,0,MATCH($D$10,Net_Short!$AW$6:$CK$6,0)-1),0)/OFFSET(Net_Short!$G$16,0,MATCH($D$10,Net_Short!$G$6:$AU$6,0)-1))","v":"<N/A>"},{"$f":"IF($AZ110=\"<N/A>\",$AZ110,MAX(OFFSET(Net_Short!$EC$16,0,MATCH($D$10,Net_Short!$AW$6:$CK$6,0)-1),0)/OFFSET(Net_Short!$G$16,0,MATCH($D$10,Net_Short!$G$6:$AU$6,0)-1))","v":"<N/A>"},{"$f":"IF($AZ110=\"<N/A>\",$AZ110,MAX(OFFSET(Net_Short!$FS$16,0,MATCH($D$10,Net_Short!$AW$6:$CK$6,0)-1),0)/OFFSET(Net_Short!$G$16,0,MATCH($D$10,Net_Short!$G$6:$AU$6,0)-1))","v":"<N/A>"},"<N/A>","--","<N/A>","--",{"$f":"IFERROR(INDEX(Supply_Curve!GS$18:GS$1298,MATCH($AJ110,Supply_Curve!$FT$18:$FT$1298,0)),\"<N/A>\")","v":"<N/A>"},{"$f":"IFERROR(INDEX(Supply_Curve!GT$18:GT$1298,MATCH($AJ110,Supply_Curve!$FT$18:$FT$1298,0)),\"<N/A>\")","v":"<N/A>"},{"$f":"IFERROR(INDEX(Supply_Curve!GU$18:GU$1298,MATCH($AJ110,Supply_Curve!$FT$18:$FT$1298,0)),\"<N/A>\")","v":"<N/A>"},{"$f":"IFERROR(INDEX(Supply_Curve!GV$18:GV$1298,MATCH($AJ110,Supply_Curve!$FT$18:$FT$1298,0)),\"<N/A>\")","v":"<N/A>"},{"$f":"IFERROR(INDEX(Resource_Char!$I$21:$AF$21,BI110),\"<N/A>\")","v":"<N/A>"},"<N/A>",0]
[79,{"$f":"IF(SUMPRODUCT((OFFSET(Supply_Curve!$F$17,1,0,ctProject,1)=$D$6)*(OFFSET(Supply_Curve!$J$17,1,0,ctProject,1)=$D$4)*(OFFSET(sc_type,1,0,ctProject,1)=\"New\")*1)>=$A113,SMALL(IF((OFFSET(Supply_Curve!$F$17,1,0,ctProject,1)=$D$6)*(OFFSET(Supply_Curve!$J$17,1,0,ctProject,1)=$D$4)*(OFFSET(sc_type,1,0,ctProject,1)=\"New\"),ROW(OFFSET(Supply_Curve!$B$17,1,0,ctProject,1))-$C$28,\"\"),$A113),\"--\")","v":"--"},{"$f":"IF($B113=\"--\",\"--\",OFFSET(Supply_Curve!$C$17,$B113,0))","v":"--"},{"$f":"IF($B113=\"--\",\"--\",OFFSET(Supply_Curve!$J$17,$B113,0))","v":"--"},{"$f":"IF($B113=\"--\",\"--\",OFFSET(Supply_Curve!$K$17,$B113,0))","v":"--"},{"$f":"IF($B113=\"--\",\"--\",OFFSET(Supply_Curve!$AB$17,$B113,0))","v":"--"},{"$f":"IF($B113=\"--\",\"--\",OFFSET(Supply_Curve!$F$17,$B113,0))","v":"--"},{"$f":"IF($B113=\"--\",\"--\",OFFSET(Supply_Curve!$Q$17,$B113,0))","v":"--"},{"$f":"IF($B113=\"--\",\"--\",OFFSET(Supply_Curve!T$17,$B113,0))","v":"--"},{"$f":"IF($B113=\"--\",\"--\",OFFSET(Supply_Curve!U$17,$B113,0))","v":"--"},{"$f":"IF($B113=\"--\",\"--\",OFFSET(Supply_Curve!V$17,$B113,0))","v":"--"},{"$f":"IF($B113=\"--\",\"--\",OFFSET(Supply_Curve!W$17,$B113,0))","v":"--"},{"$f":"IF($B113=\"--\",\"--\",OFFSET(Supply_Curve!X$17,$B113,0))","v":"--"},{"$f":"IF($B113=\"--\",\"--\",OFFSET(Supply_Curve!Y$17,$B113,0))","v":"--"},{"$f":"IF($B113=\"--\",\"--\",OFFSET(Supply_Curve!Z$17,$B113,0))","v":"--"},{"$f":"IF($B113=\"--\",\"--\",IF($H113>0,$I113*INDEX(tableCapital,$F113,MATCH($D$10-PPA_lag,Resource_Cost!$D$8:$U$8,0))/(8.76*$H113),9999))","v":"--"},{"$f":"IF($B113=\"--\",\"--\",IF($H113>0,$J113*INDEX(tableInterconnect,$F113,MATCH($D$10-PPA_lag,Resource_Cost!$D$8:$U$8,0))/(8.76*$H113),9999))","v":"--"},{"$f":"IF($B113=\"--\",\"--\",IF(OR(LEFT($D113,5)<>\"Solar\",year>=2025),IF($H113>0,$I113*INDEX(tablePropTax,$F113,MATCH($D$10-PPA_lag,Resource_Cost!$D$8:$U$8,0))/(8.76*$H113),9999),0))","v":"--"},{"$f":"IF($B113=\"--\",\"--\",IF($H113>0,$K113*INDEX(tableFixedOM,$F113,MATCH($D$10-PPA_lag,Resource_Cost!$D$8:$U$8,0))/(8.76*$H113),9999))","v":"--"},{"$f":"IF($B113=\"--\",\"--\",IF($H113>0,$I113*$O113*INDEX(tableITC,$F113,MATCH($D$10-PPA_lag,Resource_Cost!$D$8:$U$8,0))/(8.76*$H113),9999))","v":"--"},{"$f":"IF($B113=\"--\",\"--\",$M113*$N113*INDEX(tableFuel,$F113,MATCH($D$10-PPA_lag,Resource_Cost!$D$8:$U$8,0)))","v":"--"},{"$f":"IF($B113=\"--\",\"--\",$L113*INDEX(tableVarOM,$F113,MATCH($D$10-PPA_lag,Resource_Cost!$D$8:$U$8,0)))","v":"--"},{"$f":"IF($B113=\"--\",\"--\",$O113*INDEX(tablePTC,$F113,MATCH($D$10-PPA_lag,Resource_Cost!$D$8:$U$8,0)))","v":"--"},"--",{"$f":"IF($B113=\"--\",\"--\",PRODUCT(OFFSET(Supply_Curve!$AG$17,MATCH($C113,OFFSET(Supply_Curve!$C$17,1,0,ctProject,1),0),0),OFFSET(Supply_Curve!$AH$17,MATCH($C113,OFFSET(Supply_Curve!$C$17,1,0,ctProject,1),0),0),OFFSET(Supply_Curve!$AI$17,MATCH($C113,OFFSET(Supply_Curve!$C$17,1,0,ctProject,1),0),0)))","v":"--"},{"$f":"IF($B113=\"--\",\"--\",MIN(SUMPRODUCT((OFFSET(Active_Portfolio!$D$12,1,0,ctPort,1)=$C113)*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1)),$Y113))","v":"--"},"--","--","--",null,null,null,79,{"$f":"IFERROR(INDEX(Supply_Curve!FR$18:FR$1298,MATCH($AJ113,Supply_Curve!$FT$18:$FT$1298,0)),\"<N/A>\")","v":"<N/A>"},{"$f":"IFERROR(INDEX(Supply_Curve!FS$18:FS$1298,MATCH($AJ113,Supply_Curve!$FT$18:$FT$1298,0)),\"<N/A>\")","v":"<N/A>"},{"$f":"IFERROR(INDEX($C$35:$C$134,SMALL(IF($AB$35:$AB$134<>0,ROW($AG$35:$AG$134)-$C$27,\"\"),$AG113)),\"<N/A>\")","v":"--"},{"$f":"IFERROR(INDEX(Supply_Curve!FU$18:FU$1298,MATCH($AJ113,Supply_Curve!$FT$18:$FT$1298,0)),\"<N/A>\")","v":"<N/A>"},{"$f":"IFERROR(INDEX(Supply_Curve!FV$18:FV$1298,MATCH($AJ113,Supply_Curve!$FT$18:$FT$1298,0)),\"<N/A>\")","v":"<N/A>"},{"$f":"IFERROR(INDEX(Supply_Curve!FW$18:FW$1298,MATCH($AJ113,Supply_Curve!$FT$18:$FT$1298,0)),\"<N/A>\")","v":"<N/A>"},{"$f":"IFERROR(INDEX(Supply_Curve!FX$18:FX$1298,MATCH($AJ113,Supply_Curve!$FT$18:$FT$1298,0)),\"<N/A>\")","v":"<N/A>"},{"$f":"IFERROR(INDEX(Supply_Curve!FY$18:FY$1298,MATCH($AJ113,Supply_Curve!$FT$18:$FT$1298,0)),\"<N/A>\")","v":"<N/A>"},{"$f":"IFERROR(INDEX(Supply_Curve!FZ$18:FZ$1298,MATCH($AJ113,Supply_Curve!$FT$18:$FT$1298,0)),\"<N/A>\")","v":"<N/A>"},{"$f":"IFERROR(INDEX(Supply_Curve!GA$18:GA$1298,MATCH($AJ113,Supply_Curve!$FT$18:$FT$1298,0)),\"<N/A>\")","v":"<N/A>"},{"$f":"IFERROR(INDEX(Supply_Curve!GB$18:GB$1298,MATCH($AJ113,Supply_Curve!$FT$18:$FT$1298,0)),\"<N/A>\")","v":"<N/A>"},{"$f":"IFERROR(INDEX(Supply_Curve!GC$18:GC$1298,MATCH($AJ113,Supply_Curve!$FT$18:$FT$1298,0)),\"<N/A>\")","v":"<N/A>"},"--",{"$f":"IFERROR(VALUE(CONCATENATE(\"12/31/\",INDEX(Resource_Char!$I$39:$AF$39,,$BI113)+YEAR($AT113)-1)),\"<N/A>\")","v":"<N/A>"},{"$f":"IFERROR(INDEX(Supply_Curve!GF$18:GF$1298,MATCH($AJ113,Supply_Curve!$FT$18:$FT$1298,0)),\"<N/A>\")","v":"<N/A>"},{"$f":"IFERROR(INDEX(Supply_Curve!GG$18:GG$1298,MATCH($AJ113,Supply_Curve!$FT$18:$FT$1298,0)),\"<N/A>\")","v":"<N/A>"},{"$f":"IFERROR(INDEX(Supply_Curve!GH$18:GH$1298,MATCH($AJ113,Supply_Curve!$FT$18:$FT$1298,0)),\"<N/A>\")","v":"<N/A>"},{"$f":"IFERROR(INDEX(Supply_Curve!GI$18:GI$1298,MATCH($AJ113,Supply_Curve!$FT$18:$FT$1298,0)),\"<N/A>\")","v":"<N/A>"},"<N/A>",{"$f":"IF($AZ113=\"<N/A>\",$AZ113,MAX(OFFSET(Net_Short!$AW$16,0,MATCH($D$10,Net_Short!$AW$6:$CK$6,0)-1),0)/OFFSET(Net_Short!$G$16,0,MATCH($D$10,Net_Short!$G$6:$AU$6,0)-1))","v":"<N/A>"},{"$f":"IF($AZ113=\"<N/A>\",$AZ113,MAX(OFFSET(Net_Short!$CM$16,0,MATCH($D$10,Net_Short!$AW$6:$CK$6,0)-1),0)/OFFSET(Net_Short!$G$16,0,MATCH($D$10,Net_Short!$G$6:$AU$6,0)-1))","v":"<N/A>"},{"$f":"IF($AZ113=\"<N/A>\",$AZ113,MAX(OFFSET(Net_Short!$EC$16,0,MATCH($D$10,Net_Short!$AW$6:$CK$6,0)-1),0)/OFFSET(Net_Short!$G$16,0,MATCH($D$10,Net_Short!$G$6:$AU$6,0)-1))","v":"<N/A>"},{"$f":"IF($AZ113=\"<N/A>\",$AZ113,MAX(OFFSET(Net_Short!$FS$16,0,MATCH($D$10,Net_Short!$AW$6:$CK$6,0)-1),0)/OFFSET(Net_Short!$G$16,0,MATCH($D$10,Net_Short!$G$6:$AU$6,0)-1))","v":"<N/A>"},"<N/A>","--","<N/A>","--",{"$f":"IFERROR(INDEX(Supply_Curve!GS$18:GS$1298,MATCH($AJ113,Supply_Curve!$FT$18:$FT$1298,0)),\"<N/A>\")","v":"<N/A>"},{"$f":"IFERROR(INDEX(Supply_Curve!GT$18:GT$1298,MATCH($AJ113,Supply_Curve!$FT$18:$FT$1298,0)),\"<N/A>\")","v":"<N/A>"},{"$f":"IFERROR(INDEX(Supply_Curve!GU$18:GU$1298,MATCH($AJ113,Supply_Curve!$FT$18:$FT$1298,0)),\"<N/A>\")","v":"<N/A>"},{"$f":"IFERROR(INDEX(Supply_Curve!GV$18:GV$1298,MATCH($AJ113,Supply_Curve!$FT$18:$FT$1298,0)),\"<N/A>\")","v":"<N/A>"},{"$f":"IFERROR(INDEX(Resource_Char!$I$21:$AF$21,BI113),\"<N/A>\")","v":"<N/A>"},"<N/A>",0]
[83,{"$f":"IF(SUMPRODUCT((OFFSET(Supply_Curve!$F$17,1,0,ctProject,1)=$D$6)*(OFFSET(Supply_Curve!$J$17,1,0,ctProject,1)=$D$4)*(OFFSET(sc_type,1,0,ctProject,1)=\"New\")*1)>=$A117,SMALL(IF((OFFSET(Supply_Curve!$F$17,1,0,ctProject,1)=$D$6)*(OFFSET(Supply_Curve!$J$17,1,0,ctProject,1)=$D$4)*(OFFSET(sc_type,1,0,ctProject,1)=\"New\"),ROW(OFFSET(Supply_Curve!$B$17,1,0,ctProject,1))-$C$28,\"\"),$A117),\"--\")","v":"--"},{"$f":"IF($B117=\"--\",\"--\",OFFSET(Supply_Curve!$C$17,$B117,0))","v":"--"},{"$f":"IF($B117=\"--\",\"--\",OFFSET(Supply_Curve!$J$17,$B117,0))","v":"--"},{"$f":"IF($B117=\"--\",\"--\",OFFSET(Supply_Curve!$K$17,$B117,0))","v":"--"},{"$f":"IF($B117=\"--\",\"--\",OFFSET(Supply_Curve!$AB$17,$B117,0))","v":"--"},{"$f":"IF($B117=\"--\",\"--\",OFFSET(Supply_Curve!$F$17,$B117,0))","v":"--"},{"$f":"IF($B117=\"--\",\"--\",OFFSET(Supply_Curve!$Q$17,$B117,0))","v":"--"},{"$f":"IF($B117=\"--\",\"--\",OFFSET(Supply_Curve!T$17,$B117,0))","v":"--"},{"$f":"IF($B117=\"--\",\"--\",OFFSET(Supply_Curve!U$17,$B117,0))","v":"--"},{"$f":"IF($B117=\"--\",\"--\",OFFSET(Supply_Curve!V$17,$B117,0))","v":"--"},{"$f":"IF($B117=\"--\",\"--\",OFFSET(Supply_Curve!W$17,$B117,0))","v":"--"},{"$f":"IF($B117=\"--\",\"--\",OFFSET(Supply_Curve!X$17,$B117,0))","v":"--"},{"$f":"IF($B117=\"--\",\"--\",OFFSET(Supply_Curve!Y$17,$B117,0))","v":"--"},{"$f":"IF($B117=\"--\",\"--\",OFFSET(Supply_Curve!Z$17,$B117,0))","v":"--"},{"$f":"IF($B117=\"--\",\"--\",IF($H117>0,$I117*INDEX(tableCapital,$F117,MATCH($D$10-PPA_lag,Resource_Cost!$D$8:$U$8,0))/(8.76*$H117),9999))","v":"--"},{"$f":"IF($B117=\"--\",\"--\",IF($H117>0,$J117*INDEX(tableInterconnect,$F117,MATCH($D$10-PPA_lag,Resource_Cost!$D$8:$U$8,0))/(8.76*$H117),9999))","v":"--"},{"$f":"IF($B117=\"--\",\"--\",IF(OR(LEFT($D117,5)<>\"Solar\",year>=2025),IF($H117>0,$I117*INDEX(tablePropTax,$F117,MATCH($D$10-PPA_lag,Resource_Cost!$D$8:$U$8,0))/(8.76*$H117),9999),0))","v":"--"},{"$f":"IF($B117=\"--\",\"--\",IF($H117>0,$K117*INDEX(tableFixedOM,$F117,MATCH($D$10-PPA_lag,Resource_Cost!$D$8:$U$8,0))/(8.76*$H117),9999))","v":"--"},{"$f":"IF($B117=\"--\",\"--\",IF($H117>0,$I117*$O117*INDEX(tableITC,$F117,MATCH($D$10-PPA_lag,Resource_Cost!$D$8:$U$8,0))/(8.76*$H117),9999))","v":"--"},{"$f":"IF($B117=\"--\",\"--\",$M117*$N117*INDEX(tableFuel,$F117,MATCH($D$10-PPA_lag,Resource_Cost!$D$8:$U$8,0)))","v":"--"},{"$f":"IF($B117=\"--\",\"--\",$L117*INDEX(tableVarOM,$F117,MATCH($D$10-PPA_lag,Resource_Cost!$D$8:$U$8,0)))","v":"--"},{"$f":"IF($B117=\"--\",\"--\",$O117*INDEX(tablePTC,$F117,MATCH($D$10-PPA_lag,Resource_Cost!$D$8:$U$8,0)))","v":"--"},"--",{"$f":"IF($B117=\"--\",\"--\",PRODUCT(OFFSET(Supply_Curve!$AG$17,MATCH($C117,OFFSET(Supply_Curve!$C$17,1,0,ctProject,1),0),0),OFFSET(Supply_Curve!$AH$17,MATCH($C117,OFFSET(Supply_Curve!$C$17,1,0,ctProject,1),0),0),OFFSET(Supply_Curve!$AI$17,MATCH($C117,OFFSET(Supply_Curve!$C$17,1,0,ctProject,1),0),0)))","v":"--"},{"$f":"IF($B117=\"--\",\"--\",MIN(SUMPRODUCT((OFFSET(Active_Portfolio!$D$12,1,0,ctPort,1)=$C117)*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1)),$Y117))","v":"--"},"--","--","--",null,null,null,83,{"$f":"IFERROR(INDEX(Supply_Curve!FR$18:FR$1298,MATCH($AJ117,Supply_Curve!$FT$18:$FT$1298,0)),\"<N/A>\")","v":"<N/A>"},{"$f":"IFERROR(INDEX(Supply_Curve!FS$18:FS$1298,MATCH($AJ117,Supply_Curve!$FT$18:$FT$1298,0)),\"<N/A>\")","v":"<N/A>"},{"$f":"IFERROR(INDEX($C$35:$C$134,SMALL(IF($AB$35:$AB$134<>0,ROW($AG$35:$AG$134)-$C$27,\"\"),$AG117)),\"<N/A>\")","v":"--"},{"$f":"IFERROR(INDEX(Supply_Curve!FU$18:FU$1298,MATCH($AJ117,Supply_Curve!$FT$18:$FT$1298,0)),\"<N/A>\")","v":"<N/A>"},{"$f":"IFERROR(INDEX(Supply_Curve!FV$18:FV$1298,MATCH($AJ117,Supply_Curve!$FT$18:$FT$1298,0)),\"<N/A>\")","v":"<N/A>"},{"$f":"IFERROR(INDEX(Supply_Curve!FW$18:FW$1298,MATCH($AJ117,Supply_Curve!$FT$18:$FT$1298,0)),\"<N/A>\")","v":"<N/A>"},{"$f":"IFERROR(INDEX(Supply_Curve!FX$18:FX$1298,MATCH($AJ117,Supply_Curve!$FT$18:$FT$1298,0)),\"<N/A>\")","v":"<N/A>"},{"$f":"IFERROR(INDEX(Supply_Curve!FY$18:FY$1298,MATCH($AJ117,Supply_Curve!$FT$18:$FT$1298,0)),\"<N/A>\")","v":"<N/A>"},{"$f":"IFERROR(INDEX(Supply_Curve!FZ$18:FZ$1298,MATCH($AJ117,Supply_Curve!$FT$18:$FT$1298,0)),\"<N/A>\")","v":"<N/A>"},{"$f":"IFERROR(INDEX(Supply_Curve!GA$18:GA$1298,MATCH($AJ117,Supply_Curve!$FT$18:$FT$1298,0)),\"<N/A>\")","v":"<N/A>"},{"$f":"IFERROR(INDEX(Supply_Curve!GB$18:GB$1298,MATCH($AJ117,Supply_Curve!$FT$18:$FT$1298,0)),\"<N/A>\")","v":"<N/A>"},{"$f":"IFERROR(INDEX(Supply_Curve!GC$18:GC$1298,MATCH($AJ117,Supply_Curve!$FT$18:$FT$1298,0)),\"<N/A>\")","v":"<N/A>"},"--",{"$f":"IFERROR(VALUE(CONCATENATE(\"12/31/\",INDEX(Resource_Char!$I$39:$AF$39,,$BI117)+YEAR($AT117)-1)),\"<N/A>\")","v":"<N/A>"},{"$f":"IFERROR(INDEX(Supply_Curve!GF$18:GF$1298,MATCH($AJ117,Supply_Curve!$FT$18:$FT$1298,0)),\"<N/A>\")","v":"<N/A>"},{"$f":"IFERROR(INDEX(Supply_Curve!GG$18:GG$1298,MATCH($AJ117,Supply_Curve!$FT$18:$FT$1298,0)),\"<N/A>\")","v":"<N/A>"},{"$f":"IFERROR(INDEX(Supply_Curve!GH$18:GH$1298,MATCH($AJ117,Supply_Curve!$FT$18:$FT$1298,0)),\"<N/A>\")","v":"<N/A>"},{"$f":"IFERROR(INDEX(Supply_Curve!GI$18:GI$1298,MATCH($AJ117,Supply_Curve!$FT$18:$FT$1298,0)),\"<N/A>\")","v":"<N/A>"},"<N/A>",{"$f":"IF($AZ117=\"<N/A>\",$AZ117,MAX(OFFSET(Net_Short!$AW$16,0,MATCH($D$10,Net_Short!$AW$6:$CK$6,0)-1),0)/OFFSET(Net_Short!$G$16,0,MATCH($D$10,Net_Short!$G$6:$AU$6,0)-1))","v":"<N/A>"},{"$f":"IF($AZ117=\"<N/A>\",$AZ117,MAX(OFFSET(Net_Short!$CM$16,0,MATCH($D$10,Net_Short!$AW$6:$CK$6,0)-1),0)/OFFSET(Net_Short!$G$16,0,MATCH($D$10,Net_Short!$G$6:$AU$6,0)-1))","v":"<N/A>"},{"$f":"IF($AZ117=\"<N/A>\",$AZ117,MAX(OFFSET(Net_Short!$EC$16,0,MATCH($D$10,Net_Short!$AW$6:$CK$6,0)-1),0)/OFFSET(Net_Short!$G$16,0,MATCH($D$10,Net_Short!$G$6:$AU$6,0)-1))","v":"<N/A>"},{"$f":"IF($AZ117=\"<N/A>\",$AZ117,MAX(OFFSET(Net_Short!$FS$16,0,MATCH($D$10,Net_Short!$AW$6:$CK$6,0)-1),0)/OFFSET(Net_Short!$G$16,0,MATCH($D$10,Net_Short!$G$6:$AU$6,0)-1))","v":"<N/A>"},"<N/A>","--","<N/A>","--",{"$f":"IFERROR(INDEX(Supply_Curve!GS$18:GS$1298,MATCH($AJ117,Supply_Curve!$FT$18:$FT$1298,0)),\"<N/A>\")","v":"<N/A>"},{"$f":"IFERROR(INDEX(Supply_Curve!GT$18:GT$1298,MATCH($AJ117,Supply_Curve!$FT$18:$FT$1298,0)),\"<N/A>\")","v":"<N/A>"},{"$f":"IFERROR(INDEX(Supply_Curve!GU$18:GU$1298,MATCH($AJ117,Supply_Curve!$FT$18:$FT$1298,0)),\"<N/A>\")","v":"<N/A>"},{"$f":"IFERROR(INDEX(Supply_Curve!GV$18:GV$1298,MATCH($AJ117,Supply_Curve!$FT$18:$FT$1298,0)),\"<N/A>\")","v":"<N/A>"},{"$f":"IFERROR(INDEX(Resource_Char!$I$21:$AF$21,BI117),\"<N/A>\")","v":"<N/A>"},"<N/A>",0]
[86,{"$f":"IF(SUMPRODUCT((OFFSET(Supply_Curve!$F$17,1,0,ctProject,1)=$D$6)*(OFFSET(Supply_Curve!$J$17,1,0,ctProject,1)=$D$4)*(OFFSET(sc_type,1,0,ctProject,1)=\"New\")*1)>=$A120,SMALL(IF((OFFSET(Supply_Curve!$F$17,1,0,ctProject,1)=$D$6)*(OFFSET(Supply_Curve!$J$17,1,0,ctProject,1)=$D$4)*(OFFSET(sc_type,1,0,ctProject,1)=\"New\"),ROW(OFFSET(Supply_Curve!$B$17,1,0,ctProject,1))-$C$28,\"\"),$A120),\"--\")","v":"--"},{"$f":"IF($B120=\"--\",\"--\",OFFSET(Supply_Curve!$C$17,$B120,0))","v":"--"},{"$f":"IF($B120=\"--\",\"--\",OFFSET(Supply_Curve!$J$17,$B120,0))","v":"--"},{"$f":"IF($B120=\"--\",\"--\",OFFSET(Supply_Curve!$K$17,$B120,0))","v":"--"},{"$f":"IF($B120=\"--\",\"--\",OFFSET(Supply_Curve!$AB$17,$B120,0))","v":"--"},{"$f":"IF($B120=\"--\",\"--\",OFFSET(Supply_Curve!$F$17,$B120,0))","v":"--"},{"$f":"IF($B120=\"--\",\"--\",OFFSET(Supply_Curve!$Q$17,$B120,0))","v":"--"},{"$f":"IF($B120=\"--\",\"--\",OFFSET(Supply_Curve!T$17,$B120,0))","v":"--"},{"$f":"IF($B120=\"--\",\"--\",OFFSET(Supply_Curve!U$17,$B120,0))","v":"--"},{"$f":"IF($B120=\"--\",\"--\",OFFSET(Supply_Curve!V$17,$B120,0))","v":"--"},{"$f":"IF($B120=\"--\",\"--\",OFFSET(Supply_Curve!W$17,$B120,0))","v":"--"},{"$f":"IF($B120=\"--\",\"--\",OFFSET(Supply_Curve!X$17,$B120,0))","v":"--"},{"$f":"IF($B120=\"--\",\"--\",OFFSET(Supply_Curve!Y$17,$B120,0))","v":"--"},{"$f":"IF($B120=\"--\",\"--\",OFFSET(Supply_Curve!Z$17,$B120,0))","v":"--"},{"$f":"IF($B120=\"--\",\"--\",IF($H120>0,$I120*INDEX(tableCapital,$F120,MATCH($D$10-PPA_lag,Resource_Cost!$D$8:$U$8,0))/(8.76*$H120),9999))","v":"--"},{"$f":"IF($B120=\"--\",\"--\",IF($H120>0,$J120*INDEX(tableInterconnect,$F120,MATCH($D$10-PPA_lag,Resource_Cost!$D$8:$U$8,0))/(8.76*$H120),9999))","v":"--"},{"$f":"IF($B120=\"--\",\"--\",IF(OR(LEFT($D120,5)<>\"Solar\",year>=2025),IF($H120>0,$I120*INDEX(tablePropTax,$F120,MATCH($D$10-PPA_lag,Resource_Cost!$D$8:$U$8,0))/(8.76*$H120),9999),0))","v":"--"},{"$f":"IF($B120=\"--\",\"--\",IF($H120>0,$K120*INDEX(tableFixedOM,$F120,MATCH($D$10-PPA_lag,Resource_Cost!$D$8:$U$8,0))/(8.76*$H120),9999))","v":"--"},{"$f":"IF($B120=\"--\",\"--\",IF($H120>0,$I120*$O120*INDEX(tableITC,$F120,MATCH($D$10-PPA_lag,Resource_Cost!$D$8:$U$8,0))/(8.76*$H120),9999))","v":"--"},{"$f":"IF($B120=\"--\",\"--\",$M120*$N120*INDEX(tableFuel,$F120,MATCH($D$10-PPA_lag,Resource_Cost!$D$8:$U$8,0)))","v":"--"},{"$f":"IF($B120=\"--\",\"--\",$L120*INDEX(tableVarOM,$F120,MATCH($D$10-PPA_lag,Resource_Cost!$D$8:$U$8,0)))","v":"--"},{"$f":"IF($B120=\"--\",\"--\",$O120*INDEX(tablePTC,$F120,MATCH($D$10-PPA_lag,Resource_Cost!$D$8:$U$8,0)))","v":"--"},"--",{"$f":"IF($B120=\"--\",\"--\",PRODUCT(OFFSET(Supply_Curve!$AG$17,MATCH($C120,OFFSET(Supply_Curve!$C$17,1,0,ctProject,1),0),0),OFFSET(Supply_Curve!$AH$17,MATCH($C120,OFFSET(Supply_Curve!$C$17,1,0,ctProject,1),0),0),OFFSET(Supply_Curve!$AI$17,MATCH($C120,OFFSET(Supply_Curve!$C$17,1,0,ctProject,1),0),0)))","v":"--"},{"$f":"IF($B120=\"--\",\"--\",MIN(SUMPRODUCT((OFFSET(Active_Portfolio!$D$12,1,0,ctPort,1)=$C120)*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1)),$Y120))","v":"--"},"--","--","--",null,null,null,86,{"$f":"IFERROR(INDEX(Supply_Curve!FR$18:FR$1298,MATCH($AJ120,Supply_Curve!$FT$18:$FT$1298,0)),\"<N/A>\")","v":"<N/A>"},{"$f":"IFERROR(INDEX(Supply_Curve!FS$18:FS$1298,MATCH($AJ120,Supply_Curve!$FT$18:$FT$1298,0)),\"<N/A>\")","v":"<N/A>"},{"$f":"IFERROR(INDEX($C$35:$C$134,SMALL(IF($AB$35:$AB$134<>0,ROW($AG$35:$AG$134)-$C$27,\"\"),$AG120)),\"<N/A>\")","v":"--"},{"$f":"IFERROR(INDEX(Supply_Curve!FU$18:FU$1298,MATCH($AJ120,Supply_Curve!$FT$18:$FT$1298,0)),\"<N/A>\")","v":"<N/A>"},{"$f":"IFERROR(INDEX(Supply_Curve!FV$18:FV$1298,MATCH($AJ120,Supply_Curve!$FT$18:$FT$1298,0)),\"<N/A>\")","v":"<N/A>"},{"$f":"IFERROR(INDEX(Supply_Curve!FW$18:FW$1298,MATCH($AJ120,Supply_Curve!$FT$18:$FT$1298,0)),\"<N/A>\")","v":"<N/A>"},{"$f":"IFERROR(INDEX(Supply_Curve!FX$18:FX$1298,MATCH($AJ120,Supply_Curve!$FT$18:$FT$1298,0)),\"<N/A>\")","v":"<N/A>"},{"$f":"IFERROR(INDEX(Supply_Curve!FY$18:FY$1298,MATCH($AJ120,Supply_Curve!$FT$18:$FT$1298,0)),\"<N/A>\")","v":"<N/A>"},{"$f":"IFERROR(INDEX(Supply_Curve!FZ$18:FZ$1298,MATCH($AJ120,Supply_Curve!$FT$18:$FT$1298,0)),\"<N/A>\")","v":"<N/A>"},{"$f":"IFERROR(INDEX(Supply_Curve!GA$18:GA$1298,MATCH($AJ120,Supply_Curve!$FT$18:$FT$1298,0)),\"<N/A>\")","v":"<N/A>"},{"$f":"IFERROR(INDEX(Supply_Curve!GB$18:GB$1298,MATCH($AJ120,Supply_Curve!$FT$18:$FT$1298,0)),\"<N/A>\")","v":"<N/A>"},{"$f":"IFERROR(INDEX(Supply_Curve!GC$18:GC$1298,MATCH($AJ120,Supply_Curve!$FT$18:$FT$1298,0)),\"<N/A>\")","v":"<N/A>"},"--",{"$f":"IFERROR(VALUE(CONCATENATE(\"12/31/\",INDEX(Resource_Char!$I$39:$AF$39,,$BI120)+YEAR($AT120)-1)),\"<N/A>\")","v":"<N/A>"},{"$f":"IFERROR(INDEX(Supply_Curve!GF$18:GF$1298,MATCH($AJ120,Supply_Curve!$FT$18:$FT$1298,0)),\"<N/A>\")","v":"<N/A>"},{"$f":"IFERROR(INDEX(Supply_Curve!GG$18:GG$1298,MATCH($AJ120,Supply_Curve!$FT$18:$FT$1298,0)),\"<N/A>\")","v":"<N/A>"},{"$f":"IFERROR(INDEX(Supply_Curve!GH$18:GH$1298,MATCH($AJ120,Supply_Curve!$FT$18:$FT$1298,0)),\"<N/A>\")","v":"<N/A>"},{"$f":"IFERROR(INDEX(Supply_Curve!GI$18:GI$1298,MATCH($AJ120,Supply_Curve!$FT$18:$FT$1298,0)),\"<N/A>\")","v":"<N/A>"},"<N/A>",{"$f":"IF($AZ120=\"<N/A>\",$AZ120,MAX(OFFSET(Net_Short!$AW$16,0,MATCH($D$10,Net_Short!$AW$6:$CK$6,0)-1),0)/OFFSET(Net_Short!$G$16,0,MATCH($D$10,Net_Short!$G$6:$AU$6,0)-1))","v":"<N/A>"},{"$f":"IF($AZ120=\"<N/A>\",$AZ120,MAX(OFFSET(Net_Short!$CM$16,0,MATCH($D$10,Net_Short!$AW$6:$CK$6,0)-1),0)/OFFSET(Net_Short!$G$16,0,MATCH($D$10,Net_Short!$G$6:$AU$6,0)-1))","v":"<N/A>"},{"$f":"IF($AZ120=\"<N/A>\",$AZ120,MAX(OFFSET(Net_Short!$EC$16,0,MATCH($D$10,Net_Short!$AW$6:$CK$6,0)-1),0)/OFFSET(Net_Short!$G$16,0,MATCH($D$10,Net_Short!$G$6:$AU$6,0)-1))","v":"<N/A>"},{"$f":"IF($AZ120=\"<N/A>\",$AZ120,MAX(OFFSET(Net_Short!$FS$16,0,MATCH($D$10,Net_Short!$AW$6:$CK$6,0)-1),0)/OFFSET(Net_Short!$G$16,0,MATCH($D$10,Net_Short!$G$6:$AU$6,0)-1))","v":"<N/A>"},"<N/A>","--","<N/A>","--",{"$f":"IFERROR(INDEX(Supply_Curve!GS$18:GS$1298,MATCH($AJ120,Supply_Curve!$FT$18:$FT$1298,0)),\"<N/A>\")","v":"<N/A>"},{"$f":"IFERROR(INDEX(Supply_Curve!GT$18:GT$1298,MATCH($AJ120,Supply_Curve!$FT$18:$FT$1298,0)),\"<N/A>\")","v":"<N/A>"},{"$f":"IFERROR(INDEX(Supply_Curve!GU$18:GU$1298,MATCH($AJ120,Supply_Curve!$FT$18:$FT$1298,0)),\"<N/A>\")","v":"<N/A>"},{"$f":"IFERROR(INDEX(Supply_Curve!GV$18:GV$1298,MATCH($AJ120,Supply_Curve!$FT$18:$FT$1298,0)),\"<N/A>\")","v":"<N/A>"},{"$f":"IFERROR(INDEX(Resource_Char!$I$21:$AF$21,BI120),\"<N/A>\")","v":"<N/A>"},"<N/A>",0]
[87,{"$f":"IF(SUMPRODUCT((OFFSET(Supply_Curve!$F$17,1,0,ctProject,1)=$D$6)*(OFFSET(Supply_Curve!$J$17,1,0,ctProject,1)=$D$4)*(OFFSET(sc_type,1,0,ctProject,1)=\"New\")*1)>=$A121,SMALL(IF((OFFSET(Supply_Curve!$F$17,1,0,ctProject,1)=$D$6)*(OFFSET(Supply_Curve!$J$17,1,0,ctProject,1)=$D$4)*(OFFSET(sc_type,1,0,ctProject,1)=\"New\"),ROW(OFFSET(Supply_Curve!$B$17,1,0,ctProject,1))-$C$28,\"\"),$A121),\"--\")","v":"--"},{"$f":"IF($B121=\"--\",\"--\",OFFSET(Supply_Curve!$C$17,$B121,0))","v":"--"},{"$f":"IF($B121=\"--\",\"--\",OFFSET(Supply_Curve!$J$17,$B121,0))","v":"--"},{"$f":"IF($B121=\"--\",\"--\",OFFSET(Supply_Curve!$K$17,$B121,0))","v":"--"},{"$f":"IF($B121=\"--\",\"--\",OFFSET(Supply_Curve!$AB$17,$B121,0))","v":"--"},{"$f":"IF($B121=\"--\",\"--\",OFFSET(Supply_Curve!$F$17,$B121,0))","v":"--"},{"$f":"IF($B121=\"--\",\"--\",OFFSET(Supply_Curve!$Q$17,$B121,0))","v":"--"},{"$f":"IF($B121=\"--\",\"--\",OFFSET(Supply_Curve!T$17,$B121,0))","v":"--"},{"$f":"IF($B121=\"--\",\"--\",OFFSET(Supply_Curve!U$17,$B121,0))","v":"--"},{"$f":"IF($B121=\"--\",\"--\",OFFSET(Supply_Curve!V$17,$B121,0))","v":"--"},{"$f":"IF($B121=\"--\",\"--\",OFFSET(Supply_Curve!W$17,$B121,0))","v":"--"},{"$f":"IF($B121=\"--\",\"--\",OFFSET(Supply_Curve!X$17,$B121,0))","v":"--"},{"$f":"IF($B121=\"--\",\"--\",OFFSET(Supply_Curve!Y$17,$B121,0))","v":"--"},{"$f":"IF($B121=\"--\",\"--\",OFFSET(Supply_Curve!Z$17,$B121,0))","v":"--"},{"$f":"IF($B121=\"--\",\"--\",IF($H121>0,$I121*INDEX(tableCapital,$F121,MATCH($D$10-PPA_lag,Resource_Cost!$D$8:$U$8,0))/(8.76*$H121),9999))","v":"--"},{"$f":"IF($B121=\"--\",\"--\",IF($H121>0,$J121*INDEX(tableInterconnect,$F121,MATCH($D$10-PPA_lag,Resource_Cost!$D$8:$U$8,0))/(8.76*$H121),9999))","v":"--"},{"$f":"IF($B121=\"--\",\"--\",IF(OR(LEFT($D121,5)<>\"Solar\",year>=2025),IF($H121>0,$I121*INDEX(tablePropTax,$F121,MATCH($D$10-PPA_lag,Resource_Cost!$D$8:$U$8,0))/(8.76*$H121),9999),0))","v":"--"},{"$f":"IF($B121=\"--\",\"--\",IF($H121>0,$K121*INDEX(tableFixedOM,$F121,MATCH($D$10-PPA_lag,Resource_Cost!$D$8:$U$8,0))/(8.76*$H121),9999))","v":"--"},{"$f":"IF($B121=\"--\",\"--\",IF($H121>0,$I121*$O121*INDEX(tableITC,$F121,MATCH($D$10-PPA_lag,Resource_Cost!$D$8:$U$8,0))/(8.76*$H121),9999))","v":"--"},{"$f":"IF($B121=\"--\",\"--\",$M121*$N121*INDEX(tableFuel,$F121,MATCH($D$10-PPA_lag,Resource_Cost!$D$8:$U$8,0)))","v":"--"},{"$f":"IF($B121=\"--\",\"--\",$L121*INDEX(tableVarOM,$F121,MATCH($D$10-PPA_lag,Resource_Cost!$D$8:$U$8,0)))","v":"--"},{"$f":"IF($B121=\"--\",\"--\",$O121*INDEX(tablePTC,$F121,MATCH($D$10-PPA_lag,Resource_Cost!$D$8:$U$8,0)))","v":"--"},"--",{"$f":"IF($B121=\"--\",\"--\",PRODUCT(OFFSET(Supply_Curve!$AG$17,MATCH($C121,OFFSET(Supply_Curve!$C$17,1,0,ctProject,1),0),0),OFFSET(Supply_Curve!$AH$17,MATCH($C121,OFFSET(Supply_Curve!$C$17,1,0,ctProject,1),0),0),OFFSET(Supply_Curve!$AI$17,MATCH($C121,OFFSET(Supply_Curve!$C$17,1,0,ctProject,1),0),0)))","v":"--"},{"$f":"IF($B121=\"--\",\"--\",MIN(SUMPRODUCT((OFFSET(Active_Portfolio!$D$12,1,0,ctPort,1)=$C121)*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1)),$Y121))","v":"--"},"--","--","--",null,null,null,87,{"$f":"IFERROR(INDEX(Supply_Curve!FR$18:FR$1298,MATCH($AJ121,Supply_Curve!$FT$18:$FT$1298,0)),\"<N/A>\")","v":"<N/A>"},{"$f":"IFERROR(INDEX(Supply_Curve!FS$18:FS$1298,MATCH($AJ121,Supply_Curve!$FT$18:$FT$1298,0)),\"<N/A>\")","v":"<N/A>"},{"$f":"IFERROR(INDEX($C$35:$C$134,SMALL(IF($AB$35:$AB$134<>0,ROW($AG$35:$AG$134)-$C$27,\"\"),$AG121)),\"<N/A>\")","v":"--"},{"$f":"IFERROR(INDEX(Supply_Curve!FU$18:FU$1298,MATCH($AJ121,Supply_Curve!$FT$18:$FT$1298,0)),\"<N/A>\")","v":"<N/A>"},{"$f":"IFERROR(INDEX(Supply_Curve!FV$18:FV$1298,MATCH($AJ121,Supply_Curve!$FT$18:$FT$1298,0)),\"<N/A>\")","v":"<N/A>"},{"$f":"IFERROR(INDEX(Supply_Curve!FW$18:FW$1298,MATCH($AJ121,Supply_Curve!$FT$18:$FT$1298,0)),\"<N/A>\")","v":"<N/A>"},{"$f":"IFERROR(INDEX(Supply_Curve!FX$18:FX$1298,MATCH($AJ121,Supply_Curve!$FT$18:$FT$1298,0)),\"<N/A>\")","v":"<N/A>"},{"$f":"IFERROR(INDEX(Supply_Curve!FY$18:FY$1298,MATCH($AJ121,Supply_Curve!$FT$18:$FT$1298,0)),\"<N/A>\")","v":"<N/A>"},{"$f":"IFERROR(INDEX(Supply_Curve!FZ$18:FZ$1298,MATCH($AJ121,Supply_Curve!$FT$18:$FT$1298,0)),\"<N/A>\")","v":"<N/A>"},{"$f":"IFERROR(INDEX(Supply_Curve!GA$18:GA$1298,MATCH($AJ121,Supply_Curve!$FT$18:$FT$1298,0)),\"<N/A>\")","v":"<N/A>"},{"$f":"IFERROR(INDEX(Supply_Curve!GB$18:GB$1298,MATCH($AJ121,Supply_Curve!$FT$18:$FT$1298,0)),\"<N/A>\")","v":"<N/A>"},{"$f":"IFERROR(INDEX(Supply_Curve!GC$18:GC$1298,MATCH($AJ121,Supply_Curve!$FT$18:$FT$1298,0)),\"<N/A>\")","v":"<N/A>"},"--",{"$f":"IFERROR(VALUE(CONCATENATE(\"12/31/\",INDEX(Resource_Char!$I$39:$AF$39,,$BI121)+YEAR($AT121)-1)),\"<N/A>\")","v":"<N/A>"},{"$f":"IFERROR(INDEX(Supply_Curve!GF$18:GF$1298,MATCH($AJ121,Supply_Curve!$FT$18:$FT$1298,0)),\"<N/A>\")","v":"<N/A>"},{"$f":"IFERROR(INDEX(Supply_Curve!GG$18:GG$1298,MATCH($AJ121,Supply_Curve!$FT$18:$FT$1298,0)),\"<N/A>\")","v":"<N/A>"},{"$f":"IFERROR(INDEX(Supply_Curve!GH$18:GH$1298,MATCH($AJ121,Supply_Curve!$FT$18:$FT$1298,0)),\"<N/A>\")","v":"<N/A>"},{"$f":"IFERROR(INDEX(Supply_Curve!GI$18:GI$1298,MATCH($AJ121,Supply_Curve!$FT$18:$FT$1298,0)),\"<N/A>\")","v":"<N/A>"},"<N/A>",{"$f":"IF($AZ121=\"<N/A>\",$AZ121,MAX(OFFSET(Net_Short!$AW$16,0,MATCH($D$10,Net_Short!$AW$6:$CK$6,0)-1),0)/OFFSET(Net_Short!$G$16,0,MATCH($D$10,Net_Short!$G$6:$AU$6,0)-1))","v":"<N/A>"},{"$f":"IF($AZ121=\"<N/A>\",$AZ121,MAX(OFFSET(Net_Short!$CM$16,0,MATCH($D$10,Net_Short!$AW$6:$CK$6,0)-1),0)/OFFSET(Net_Short!$G$16,0,MATCH($D$10,Net_Short!$G$6:$AU$6,0)-1))","v":"<N/A>"},{"$f":"IF($AZ121=\"<N/A>\",$AZ121,MAX(OFFSET(Net_Short!$EC$16,0,MATCH($D$10,Net_Short!$AW$6:$CK$6,0)-1),0)/OFFSET(Net_Short!$G$16,0,MATCH($D$10,Net_Short!$G$6:$AU$6,0)-1))","v":"<N/A>"},{"$f":"IF($AZ121=\"<N/A>\",$AZ121,MAX(OFFSET(Net_Short!$FS$16,0,MATCH($D$10,Net_Short!$AW$6:$CK$6,0)-1),0)/OFFSET(Net_Short!$G$16,0,MATCH($D$10,Net_Short!$G$6:$AU$6,0)-1))","v":"<N/A>"},"<N/A>","--","<N/A>","--",{"$f":"IFERROR(INDEX(Supply_Curve!GS$18:GS$1298,MATCH($AJ121,Supply_Curve!$FT$18:$FT$1298,0)),\"<N/A>\")","v":"<N/A>"},{"$f":"IFERROR(INDEX(Supply_Curve!GT$18:GT$1298,MATCH($AJ121,Supply_Curve!$FT$18:$FT$1298,0)),\"<N/A>\")","v":"<N/A>"},{"$f":"IFERROR(INDEX(Supply_Curve!GU$18:GU$1298,MATCH($AJ121,Supply_Curve!$FT$18:$FT$1298,0)),\"<N/A>\")","v":"<N/A>"},{"$f":"IFERROR(INDEX(Supply_Curve!GV$18:GV$1298,MATCH($AJ121,Supply_Curve!$FT$18:$FT$1298,0)),\"<N/A>\")","v":"<N/A>"},{"$f":"IFERROR(INDEX(Resource_Char!$I$21:$AF$21,BI121),\"<N/A>\")","v":"<N/A>"},"<N/A>",0]
[93,{"$f":"IF(SUMPRODUCT((OFFSET(Supply_Curve!$F$17,1,0,ctProject,1)=$D$6)*(OFFSET(Supply_Curve!$J$17,1,0,ctProject,1)=$D$4)*(OFFSET(sc_type,1,0,ctProject,1)=\"New\")*1)>=$A127,SMALL(IF((OFFSET(Supply_Curve!$F$17,1,0,ctProject,1)=$D$6)*(OFFSET(Supply_Curve!$J$17,1,0,ctProject,1)=$D$4)*(OFFSET(sc_type,1,0,ctProject,1)=\"New\"),ROW(OFFSET(Supply_Curve!$B$17,1,0,ctProject,1))-$C$28,\"\"),$A127),\"--\")","v":"--"},{"$f":"IF($B127=\"--\",\"--\",OFFSET(Supply_Curve!$C$17,$B127,0))","v":"--"},{"$f":"IF($B127=\"--\",\"--\",OFFSET(Supply_Curve!$J$17,$B127,0))","v":"--"},{"$f":"IF($B127=\"--\",\"--\",OFFSET(Supply_Curve!$K$17,$B127,0))","v":"--"},{"$f":"IF($B127=\"--\",\"--\",OFFSET(Supply_Curve!$AB$17,$B127,0))","v":"--"},{"$f":"IF($B127=\"--\",\"--\",OFFSET(Supply_Curve!$F$17,$B127,0))","v":"--"},{"$f":"IF($B127=\"--\",\"--\",OFFSET(Supply_Curve!$Q$17,$B127,0))","v":"--"},{"$f":"IF($B127=\"--\",\"--\",OFFSET(Supply_Curve!T$17,$B127,0))","v":"--"},{"$f":"IF($B127=\"--\",\"--\",OFFSET(Supply_Curve!U$17,$B127,0))","v":"--"},{"$f":"IF($B127=\"--\",\"--\",OFFSET(Supply_Curve!V$17,$B127,0))","v":"--"},{"$f":"IF($B127=\"--\",\"--\",OFFSET(Supply_Curve!W$17,$B127,0))","v":"--"},{"$f":"IF($B127=\"--\",\"--\",OFFSET(Supply_Curve!X$17,$B127,0))","v":"--"},{"$f":"IF($B127=\"--\",\"--\",OFFSET(Supply_Curve!Y$17,$B127,0))","v":"--"},{"$f":"IF($B127=\"--\",\"--\",OFFSET(Supply_Curve!Z$17,$B127,0))","v":"--"},{"$f":"IF($B127=\"--\",\"--\",IF($H127>0,$I127*INDEX(tableCapital,$F127,MATCH($D$10-PPA_lag,Resource_Cost!$D$8:$U$8,0))/(8.76*$H127),9999))","v":"--"},{"$f":"IF($B127=\"--\",\"--\",IF($H127>0,$J127*INDEX(tableInterconnect,$F127,MATCH($D$10-PPA_lag,Resource_Cost!$D$8:$U$8,0))/(8.76*$H127),9999))","v":"--"},{"$f":"IF($B127=\"--\",\"--\",IF(OR(LEFT($D127,5)<>\"Solar\",year>=2025),IF($H127>0,$I127*INDEX(tablePropTax,$F127,MATCH($D$10-PPA_lag,Resource_Cost!$D$8:$U$8,0))/(8.76*$H127),9999),0))","v":"--"},{"$f":"IF($B127=\"--\",\"--\",IF($H127>0,$K127*INDEX(tableFixedOM,$F127,MATCH($D$10-PPA_lag,Resource_Cost!$D$8:$U$8,0))/(8.76*$H127),9999))","v":"--"},{"$f":"IF($B127=\"--\",\"--\",IF($H127>0,$I127*$O127*INDEX(tableITC,$F127,MATCH($D$10-PPA_lag,Resource_Cost!$D$8:$U$8,0))/(8.76*$H127),9999))","v":"--"},{"$f":"IF($B127=\"--\",\"--\",$M127*$N127*INDEX(tableFuel,$F127,MATCH($D$10-PPA_lag,Resource_Cost!$D$8:$U$8,0)))","v":"--"},{"$f":"IF($B127=\"--\",\"--\",$L127*INDEX(tableVarOM,$F127,MATCH($D$10-PPA_lag,Resource_Cost!$D$8:$U$8,0)))","v":"--"},{"$f":"IF($B127=\"--\",\"--\",$O127*INDEX(tablePTC,$F127,MATCH($D$10-PPA_lag,Resource_Cost!$D$8:$U$8,0)))","v":"--"},"--",{"$f":"IF($B127=\"--\",\"--\",PRODUCT(OFFSET(Supply_Curve!$AG$17,MATCH($C127,OFFSET(Supply_Curve!$C$17,1,0,ctProject,1),0),0),OFFSET(Supply_Curve!$AH$17,MATCH($C127,OFFSET(Supply_Curve!$C$17,1,0,ctProject,1),0),0),OFFSET(Supply_Curve!$AI$17,MATCH($C127,OFFSET(Supply_Curve!$C$17,1,0,ctProject,1),0),0)))","v":"--"},{"$f":"IF($B127=\"--\",\"--\",MIN(SUMPRODUCT((OFFSET(Active_Portfolio!$D$12,1,0,ctPort,1)=$C127)*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1)),$Y127))","v":"--"},"--","--","--",null,null,null,93,{"$f":"IFERROR(INDEX(Supply_Curve!FR$18:FR$1298,MATCH($AJ127,Supply_Curve!$FT$18:$FT$1298,0)),\"<N/A>\")","v":"<N/A>"},{"$f":"IFERROR(INDEX(Supply_Curve!FS$18:FS$1298,MATCH($AJ127,Supply_Curve!$FT$18:$FT$1298,0)),\"<N/A>\")","v":"<N/A>"},{"$f":"IFERROR(INDEX($C$35:$C$134,SMALL(IF($AB$35:$AB$134<>0,ROW($AG$35:$AG$134)-$C$27,\"\"),$AG127)),\"<N/A>\")","v":"--"},{"$f":"IFERROR(INDEX(Supply_Curve!FU$18:FU$1298,MATCH($AJ127,Supply_Curve!$FT$18:$FT$1298,0)),\"<N/A>\")","v":"<N/A>"},{"$f":"IFERROR(INDEX(Supply_Curve!FV$18:FV$1298,MATCH($AJ127,Supply_Curve!$FT$18:$FT$1298,0)),\"<N/A>\")","v":"<N/A>"},{"$f":"IFERROR(INDEX(Supply_Curve!FW$18:FW$1298,MATCH($AJ127,Supply_Curve!$FT$18:$FT$1298,0)),\"<N/A>\")","v":"<N/A>"},{"$f":"IFERROR(INDEX(Supply_Curve!FX$18:FX$1298,MATCH($AJ127,Supply_Curve!$FT$18:$FT$1298,0)),\"<N/A>\")","v":"<N/A>"},{"$f":"IFERROR(INDEX(Supply_Curve!FY$18:FY$1298,MATCH($AJ127,Supply_Curve!$FT$18:$FT$1298,0)),\"<N/A>\")","v":"<N/A>"},{"$f":"IFERROR(INDEX(Supply_Curve!FZ$18:FZ$1298,MATCH($AJ127,Supply_Curve!$FT$18:$FT$1298,0)),\"<N/A>\")","v":"<N/A>"},{"$f":"IFERROR(INDEX(Supply_Curve!GA$18:GA$1298,MATCH($AJ127,Supply_Curve!$FT$18:$FT$1298,0)),\"<N/A>\")","v":"<N/A>"},{"$f":"IFERROR(INDEX(Supply_Curve!GB$18:GB$1298,MATCH($AJ127,Supply_Curve!$FT$18:$FT$1298,0)),\"<N/A>\")","v":"<N/A>"},{"$f":"IFERROR(INDEX(Supply_Curve!GC$18:GC$1298,MATCH($AJ127,Supply_Curve!$FT$18:$FT$1298,0)),\"<N/A>\")","v":"<N/A>"},"--",{"$f":"IFERROR(VALUE(CONCATENATE(\"12/31/\",INDEX(Resource_Char!$I$39:$AF$39,,$BI127)+YEAR($AT127)-1)),\"<N/A>\")","v":"<N/A>"},{"$f":"IFERROR(INDEX(Supply_Curve!GF$18:GF$1298,MATCH($AJ127,Supply_Curve!$FT$18:$FT$1298,0)),\"<N/A>\")","v":"<N/A>"},{"$f":"IFERROR(INDEX(Supply_Curve!GG$18:GG$1298,MATCH($AJ127,Supply_Curve!$FT$18:$FT$1298,0)),\"<N/A>\")","v":"<N/A>"},{"$f":"IFERROR(INDEX(Supply_Curve!GH$18:GH$1298,MATCH($AJ127,Supply_Curve!$FT$18:$FT$1298,0)),\"<N/A>\")","v":"<N/A>"},{"$f":"IFERROR(INDEX(Supply_Curve!GI$18:GI$1298,MATCH($AJ127,Supply_Curve!$FT$18:$FT$1298,0)),\"<N/A>\")","v":"<N/A>"},"<N/A>",{"$f":"IF($AZ127=\"<N/A>\",$AZ127,MAX(OFFSET(Net_Short!$AW$16,0,MATCH($D$10,Net_Short!$AW$6:$CK$6,0)-1),0)/OFFSET(Net_Short!$G$16,0,MATCH($D$10,Net_Short!$G$6:$AU$6,0)-1))","v":"<N/A>"},{"$f":"IF($AZ127=\"<N/A>\",$AZ127,MAX(OFFSET(Net_Short!$CM$16,0,MATCH($D$10,Net_Short!$AW$6:$CK$6,0)-1),0)/OFFSET(Net_Short!$G$16,0,MATCH($D$10,Net_Short!$G$6:$AU$6,0)-1))","v":"<N/A>"},{"$f":"IF($AZ127=\"<N/A>\",$AZ127,MAX(OFFSET(Net_Short!$EC$16,0,MATCH($D$10,Net_Short!$AW$6:$CK$6,0)-1),0)/OFFSET(Net_Short!$G$16,0,MATCH($D$10,Net_Short!$G$6:$AU$6,0)-1))","v":"<N/A>"},{"$f":"IF($AZ127=\"<N/A>\",$AZ127,MAX(OFFSET(Net_Short!$FS$16,0,MATCH($D$10,Net_Short!$AW$6:$CK$6,0)-1),0)/OFFSET(Net_Short!$G$16,0,MATCH($D$10,Net_Short!$G$6:$AU$6,0)-1))","v":"<N/A>"},"<N/A>","--","<N/A>","--",{"$f":"IFERROR(INDEX(Supply_Curve!GS$18:GS$1298,MATCH($AJ127,Supply_Curve!$FT$18:$FT$1298,0)),\"<N/A>\")","v":"<N/A>"},{"$f":"IFERROR(INDEX(Supply_Curve!GT$18:GT$1298,MATCH($AJ127,Supply_Curve!$FT$18:$FT$1298,0)),\"<N/A>\")","v":"<N/A>"},{"$f":"IFERROR(INDEX(Supply_Curve!GU$18:GU$1298,MATCH($AJ127,Supply_Curve!$FT$18:$FT$1298,0)),\"<N/A>\")","v":"<N/A>"},{"$f":"IFERROR(INDEX(Supply_Curve!GV$18:GV$1298,MATCH($AJ127,Supply_Curve!$FT$18:$FT$1298,0)),\"<N/A>\")","v":"<N/A>"},{"$f":"IFERROR(INDEX(Resource_Char!$I$21:$AF$21,BI127),\"<N/A>\")","v":"<N/A>"},"<N/A>",0]
[94,{"$f":"IF(SUMPRODUCT((OFFSET(Supply_Curve!$F$17,1,0,ctProject,1)=$D$6)*(OFFSET(Supply_Curve!$J$17,1,0,ctProject,1)=$D$4)*(OFFSET(sc_type,1,0,ctProject,1)=\"New\")*1)>=$A128,SMALL(IF((OFFSET(Supply_Curve!$F$17,1,0,ctProject,1)=$D$6)*(OFFSET(Supply_Curve!$J$17,1,0,ctProject,1)=$D$4)*(OFFSET(sc_type,1,0,ctProject,1)=\"New\"),ROW(OFFSET(Supply_Curve!$B$17,1,0,ctProject,1))-$C$28,\"\"),$A128),\"--\")","v":"--"},{"$f":"IF($B128=\"--\",\"--\",OFFSET(Supply_Curve!$C$17,$B128,0))","v":"--"},{"$f":"IF($B128=\"--\",\"--\",OFFSET(Supply_Curve!$J$17,$B128,0))","v":"--"},{"$f":"IF($B128=\"--\",\"--\",OFFSET(Supply_Curve!$K$17,$B128,0))","v":"--"},{"$f":"IF($B128=\"--\",\"--\",OFFSET(Supply_Curve!$AB$17,$B128,0))","v":"--"},{"$f":"IF($B128=\"--\",\"--\",OFFSET(Supply_Curve!$F$17,$B128,0))","v":"--"},{"$f":"IF($B128=\"--\",\"--\",OFFSET(Supply_Curve!$Q$17,$B128,0))","v":"--"},{"$f":"IF($B128=\"--\",\"--\",OFFSET(Supply_Curve!T$17,$B128,0))","v":"--"},{"$f":"IF($B128=\"--\",\"--\",OFFSET(Supply_Curve!U$17,$B128,0))","v":"--"},{"$f":"IF($B128=\"--\",\"--\",OFFSET(Supply_Curve!V$17,$B128,0))","v":"--"},{"$f":"IF($B128=\"--\",\"--\",OFFSET(Supply_Curve!W$17,$B128,0))","v":"--"},{"$f":"IF($B128=\"--\",\"--\",OFFSET(Supply_Curve!X$17,$B128,0))","v":"--"},{"$f":"IF($B128=\"--\",\"--\",OFFSET(Supply_Curve!Y$17,$B128,0))","v":"--"},{"$f":"IF($B128=\"--\",\"--\",OFFSET(Supply_Curve!Z$17,$B128,0))","v":"--"},{"$f":"IF($B128=\"--\",\"--\",IF($H128>0,$I128*INDEX(tableCapital,$F128,MATCH($D$10-PPA_lag,Resource_Cost!$D$8:$U$8,0))/(8.76*$H128),9999))","v":"--"},{"$f":"IF($B128=\"--\",\"--\",IF($H128>0,$J128*INDEX(tableInterconnect,$F128,MATCH($D$10-PPA_lag,Resource_Cost!$D$8:$U$8,0))/(8.76*$H128),9999))","v":"--"},{"$f":"IF($B128=\"--\",\"--\",IF(OR(LEFT($D128,5)<>\"Solar\",year>=2025),IF($H128>0,$I128*INDEX(tablePropTax,$F128,MATCH($D$10-PPA_lag,Resource_Cost!$D$8:$U$8,0))/(8.76*$H128),9999),0))","v":"--"},{"$f":"IF($B128=\"--\",\"--\",IF($H128>0,$K128*INDEX(tableFixedOM,$F128,MATCH($D$10-PPA_lag,Resource_Cost!$D$8:$U$8,0))/(8.76*$H128),9999))","v":"--"},{"$f":"IF($B128=\"--\",\"--\",IF($H128>0,$I128*$O128*INDEX(tableITC,$F128,MATCH($D$10-PPA_lag,Resource_Cost!$D$8:$U$8,0))/(8.76*$H128),9999))","v":"--"},{"$f":"IF($B128=\"--\",\"--\",$M128*$N128*INDEX(tableFuel,$F128,MATCH($D$10-PPA_lag,Resource_Cost!$D$8:$U$8,0)))","v":"--"},{"$f":"IF($B128=\"--\",\"--\",$L128*INDEX(tableVarOM,$F128,MATCH($D$10-PPA_lag,Resource_Cost!$D$8:$U$8,0)))","v":"--"},{"$f":"IF($B128=\"--\",\"--\",$O128*INDEX(tablePTC,$F128,MATCH($D$10-PPA_lag,Resource_Cost!$D$8:$U$8,0)))","v":"--"},"--",{"$f":"IF($B128=\"--\",\"--\",PRODUCT(OFFSET(Supply_Curve!$AG$17,MATCH($C128,OFFSET(Supply_Curve!$C$17,1,0,ctProject,1),0),0),OFFSET(Supply_Curve!$AH$17,MATCH($C128,OFFSET(Supply_Curve!$C$17,1,0,ctProject,1),0),0),OFFSET(Supply_Curve!$AI$17,MATCH($C128,OFFSET(Supply_Curve!$C$17,1,0,ctProject,1),0),0)))","v":"--"},{"$f":"IF($B128=\"--\",\"--\",MIN(SUMPRODUCT((OFFSET(Active_Portfolio!$D$12,1,0,ctPort,1)=$C128)*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1)),$Y128))","v":"--"},"--","--","--",null,null,null,94,{"$f":"IFERROR(INDEX(Supply_Curve!FR$18:FR$1298,MATCH($AJ128,Supply_Curve!$FT$18:$FT$1298,0)),\"<N/A>\")","v":"<N/A>"},{"$f":"IFERROR(INDEX(Supply_Curve!FS$18:FS$1298,MATCH($AJ128,Supply_Curve!$FT$18:$FT$1298,0)),\"<N/A>\")","v":"<N/A>"},{"$f":"IFERROR(INDEX($C$35:$C$134,SMALL(IF($AB$35:$AB$134<>0,ROW($AG$35:$AG$134)-$C$27,\"\"),$AG128)),\"<N/A>\")","v":"--"},{"$f":"IFERROR(INDEX(Supply_Curve!FU$18:FU$1298,MATCH($AJ128,Supply_Curve!$FT$18:$FT$1298,0)),\"<N/A>\")","v":"<N/A>"},{"$f":"IFERROR(INDEX(Supply_Curve!FV$18:FV$1298,MATCH($AJ128,Supply_Curve!$FT$18:$FT$1298,0)),\"<N/A>\")","v":"<N/A>"},{"$f":"IFERROR(INDEX(Supply_Curve!FW$18:FW$1298,MATCH($AJ128,Supply_Curve!$FT$18:$FT$1298,0)),\"<N/A>\")","v":"<N/A>"},{"$f":"IFERROR(INDEX(Supply_Curve!FX$18:FX$1298,MATCH($AJ128,Supply_Curve!$FT$18:$FT$1298,0)),\"<N/A>\")","v":"<N/A>"},{"$f":"IFERROR(INDEX(Supply_Curve!FY$18:FY$1298,MATCH($AJ128,Supply_Curve!$FT$18:$FT$1298,0)),\"<N/A>\")","v":"<N/A>"},{"$f":"IFERROR(INDEX(Supply_Curve!FZ$18:FZ$1298,MATCH($AJ128,Supply_Curve!$FT$18:$FT$1298,0)),\"<N/A>\")","v":"<N/A>"},{"$f":"IFERROR(INDEX(Supply_Curve!GA$18:GA$1298,MATCH($AJ128,Supply_Curve!$FT$18:$FT$1298,0)),\"<N/A>\")","v":"<N/A>"},{"$f":"IFERROR(INDEX(Supply_Curve!GB$18:GB$1298,MATCH($AJ128,Supply_Curve!$FT$18:$FT$1298,0)),\"<N/A>\")","v":"<N/A>"},{"$f":"IFERROR(INDEX(Supply_Curve!GC$18:GC$1298,MATCH($AJ128,Supply_Curve!$FT$18:$FT$1298,0)),\"<N/A>\")","v":"<N/A>"},"--",{"$f":"IFERROR(VALUE(CONCATENATE(\"12/31/\",INDEX(Resource_Char!$I$39:$AF$39,,$BI128)+YEAR($AT128)-1)),\"<N/A>\")","v":"<N/A>"},{"$f":"IFERROR(INDEX(Supply_Curve!GF$18:GF$1298,MATCH($AJ128,Supply_Curve!$FT$18:$FT$1298,0)),\"<N/A>\")","v":"<N/A>"},{"$f":"IFERROR(INDEX(Supply_Curve!GG$18:GG$1298,MATCH($AJ128,Supply_Curve!$FT$18:$FT$1298,0)),\"<N/A>\")","v":"<N/A>"},{"$f":"IFERROR(INDEX(Supply_Curve!GH$18:GH$1298,MATCH($AJ128,Supply_Curve!$FT$18:$FT$1298,0)),\"<N/A>\")","v":"<N/A>"},{"$f":"IFERROR(INDEX(Supply_Curve!GI$18:GI$1298,MATCH($AJ128,Supply_Curve!$FT$18:$FT$1298,0)),\"<N/A>\")","v":"<N/A>"},"<N/A>",{"$f":"IF($AZ128=\"<N/A>\",$AZ128,MAX(OFFSET(Net_Short!$AW$16,0,MATCH($D$10,Net_Short!$AW$6:$CK$6,0)-1),0)/OFFSET(Net_Short!$G$16,0,MATCH($D$10,Net_Short!$G$6:$AU$6,0)-1))","v":"<N/A>"},{"$f":"IF($AZ128=\"<N/A>\",$AZ128,MAX(OFFSET(Net_Short!$CM$16,0,MATCH($D$10,Net_Short!$AW$6:$CK$6,0)-1),0)/OFFSET(Net_Short!$G$16,0,MATCH($D$10,Net_Short!$G$6:$AU$6,0)-1))","v":"<N/A>"},{"$f":"IF($AZ128=\"<N/A>\",$AZ128,MAX(OFFSET(Net_Short!$EC$16,0,MATCH($D$10,Net_Short!$AW$6:$CK$6,0)-1),0)/OFFSET(Net_Short!$G$16,0,MATCH($D$10,Net_Short!$G$6:$AU$6,0)-1))","v":"<N/A>"},{"$f":"IF($AZ128=\"<N/A>\",$AZ128,MAX(OFFSET(Net_Short!$FS$16,0,MATCH($D$10,Net_Short!$AW$6:$CK$6,0)-1),0)/OFFSET(Net_Short!$G$16,0,MATCH($D$10,Net_Short!$G$6:$AU$6,0)-1))","v":"<N/A>"},"<N/A>","--","<N/A>","--",{"$f":"IFERROR(INDEX(Supply_Curve!GS$18:GS$1298,MATCH($AJ128,Supply_Curve!$FT$18:$FT$1298,0)),\"<N/A>\")","v":"<N/A>"},{"$f":"IFERROR(INDEX(Supply_Curve!GT$18:GT$1298,MATCH($AJ128,Supply_Curve!$FT$18:$FT$1298,0)),\"<N/A>\")","v":"<N/A>"},{"$f":"IFERROR(INDEX(Supply_Curve!GU$18:GU$1298,MATCH($AJ128,Supply_Curve!$FT$18:$FT$1298,0)),\"<N/A>\")","v":"<N/A>"},{"$f":"IFERROR(INDEX(Supply_Curve!GV$18:GV$1298,MATCH($AJ128,Supply_Curve!$FT$18:$FT$1298,0)),\"<N/A>\")","v":"<N/A>"},{"$f":"IFERROR(INDEX(Resource_Char!$I$21:$AF$21,BI128),\"<N/A>\")","v":"<N/A>"},"<N/A>",0]
[95,{"$f":"IF(SUMPRODUCT((OFFSET(Supply_Curve!$F$17,1,0,ctProject,1)=$D$6)*(OFFSET(Supply_Curve!$J$17,1,0,ctProject,1)=$D$4)*(OFFSET(sc_type,1,0,ctProject,1)=\"New\")*1)>=$A129,SMALL(IF((OFFSET(Supply_Curve!$F$17,1,0,ctProject,1)=$D$6)*(OFFSET(Supply_Curve!$J$17,1,0,ctProject,1)=$D$4)*(OFFSET(sc_type,1,0,ctProject,1)=\"New\"),ROW(OFFSET(Supply_Curve!$B$17,1,0,ctProject,1))-$C$28,\"\"),$A129),\"--\")","v":"--"},{"$f":"IF($B129=\"--\",\"--\",OFFSET(Supply_Curve!$C$17,$B129,0))","v":"--"},{"$f":"IF($B129=\"--\",\"--\",OFFSET(Supply_Curve!$J$17,$B129,0))","v":"--"},{"$f":"IF($B129=\"--\",\"--\",OFFSET(Supply_Curve!$K$17,$B129,0))","v":"--"},{"$f":"IF($B129=\"--\",\"--\",OFFSET(Supply_Curve!$AB$17,$B129,0))","v":"--"},{"$f":"IF($B129=\"--\",\"--\",OFFSET(Supply_Curve!$F$17,$B129,0))","v":"--"},{"$f":"IF($B129=\"--\",\"--\",OFFSET(Supply_Curve!$Q$17,$B129,0))","v":"--"},{"$f":"IF($B129=\"--\",\"--\",OFFSET(Supply_Curve!T$17,$B129,0))","v":"--"},{"$f":"IF($B129=\"--\",\"--\",OFFSET(Supply_Curve!U$17,$B129,0))","v":"--"},{"$f":"IF($B129=\"--\",\"--\",OFFSET(Supply_Curve!V$17,$B129,0))","v":"--"},{"$f":"IF($B129=\"--\",\"--\",OFFSET(Supply_Curve!W$17,$B129,0))","v":"--"},{"$f":"IF($B129=\"--\",\"--\",OFFSET(Supply_Curve!X$17,$B129,0))","v":"--"},{"$f":"IF($B129=\"--\",\"--\",OFFSET(Supply_Curve!Y$17,$B129,0))","v":"--"},{"$f":"IF($B129=\"--\",\"--\",OFFSET(Supply_Curve!Z$17,$B129,0))","v":"--"},{"$f":"IF($B129=\"--\",\"--\",IF($H129>0,$I129*INDEX(tableCapital,$F129,MATCH($D$10-PPA_lag,Resource_Cost!$D$8:$U$8,0))/(8.76*$H129),9999))","v":"--"},{"$f":"IF($B129=\"--\",\"--\",IF($H129>0,$J129*INDEX(tableInterconnect,$F129,MATCH($D$10-PPA_lag,Resource_Cost!$D$8:$U$8,0))/(8.76*$H129),9999))","v":"--"},{"$f":"IF($B129=\"--\",\"--\",IF(OR(LEFT($D129,5)<>\"Solar\",year>=2025),IF($H129>0,$I129*INDEX(tablePropTax,$F129,MATCH($D$10-PPA_lag,Resource_Cost!$D$8:$U$8,0))/(8.76*$H129),9999),0))","v":"--"},{"$f":"IF($B129=\"--\",\"--\",IF($H129>0,$K129*INDEX(tableFixedOM,$F129,MATCH($D$10-PPA_lag,Resource_Cost!$D$8:$U$8,0))/(8.76*$H129),9999))","v":"--"},{"$f":"IF($B129=\"--\",\"--\",IF($H129>0,$I129*$O129*INDEX(tableITC,$F129,MATCH($D$10-PPA_lag,Resource_Cost!$D$8:$U$8,0))/(8.76*$H129),9999))","v":"--"},{"$f":"IF($B129=\"--\",\"--\",$M129*$N129*INDEX(tableFuel,$F129,MATCH($D$10-PPA_lag,Resource_Cost!$D$8:$U$8,0)))","v":"--"},{"$f":"IF($B129=\"--\",\"--\",$L129*INDEX(tableVarOM,$F129,MATCH($D$10-PPA_lag,Resource_Cost!$D$8:$U$8,0)))","v":"--"},{"$f":"IF($B129=\"--\",\"--\",$O129*INDEX(tablePTC,$F129,MATCH($D$10-PPA_lag,Resource_Cost!$D$8:$U$8,0)))","v":"--"},"--",{"$f":"IF($B129=\"--\",\"--\",PRODUCT(OFFSET(Supply_Curve!$AG$17,MATCH($C129,OFFSET(Supply_Curve!$C$17,1,0,ctProject,1),0),0),OFFSET(Supply_Curve!$AH$17,MATCH($C129,OFFSET(Supply_Curve!$C$17,1,0,ctProject,1),0),0),OFFSET(Supply_Curve!$AI$17,MATCH($C129,OFFSET(Supply_Curve!$C$17,1,0,ctProject,1),0),0)))","v":"--"},{"$f":"IF($B129=\"--\",\"--\",MIN(SUMPRODUCT((OFFSET(Active_Portfolio!$D$12,1,0,ctPort,1)=$C129)*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1)),$Y129))","v":"--"},"--","--","--",null,null,null,95,{"$f":"IFERROR(INDEX(Supply_Curve!FR$18:FR$1298,MATCH($AJ129,Supply_Curve!$FT$18:$FT$1298,0)),\"<N/A>\")","v":"<N/A>"},{"$f":"IFERROR(INDEX(Supply_Curve!FS$18:FS$1298,MATCH($AJ129,Supply_Curve!$FT$18:$FT$1298,0)),\"<N/A>\")","v":"<N/A>"},{"$f":"IFERROR(INDEX($C$35:$C$134,SMALL(IF($AB$35:$AB$134<>0,ROW($AG$35:$AG$134)-$C$27,\"\"),$AG129)),\"<N/A>\")","v":"--"},{"$f":"IFERROR(INDEX(Supply_Curve!FU$18:FU$1298,MATCH($AJ129,Supply_Curve!$FT$18:$FT$1298,0)),\"<N/A>\")","v":"<N/A>"},{"$f":"IFERROR(INDEX(Supply_Curve!FV$18:FV$1298,MATCH($AJ129,Supply_Curve!$FT$18:$FT$1298,0)),\"<N/A>\")","v":"<N/A>"},{"$f":"IFERROR(INDEX(Supply_Curve!FW$18:FW$1298,MATCH($AJ129,Supply_Curve!$FT$18:$FT$1298,0)),\"<N/A>\")","v":"<N/A>"},{"$f":"IFERROR(INDEX(Supply_Curve!FX$18:FX$1298,MATCH($AJ129,Supply_Curve!$FT$18:$FT$1298,0)),\"<N/A>\")","v":"<N/A>"},{"$f":"IFERROR(INDEX(Supply_Curve!FY$18:FY$1298,MATCH($AJ129,Supply_Curve!$FT$18:$FT$1298,0)),\"<N/A>\")","v":"<N/A>"},{"$f":"IFERROR(INDEX(Supply_Curve!FZ$18:FZ$1298,MATCH($AJ129,Supply_Curve!$FT$18:$FT$1298,0)),\"<N/A>\")","v":"<N/A>"},{"$f":"IFERROR(INDEX(Supply_Curve!GA$18:GA$1298,MATCH($AJ129,Supply_Curve!$FT$18:$FT$1298,0)),\"<N/A>\")","v":"<N/A>"},{"$f":"IFERROR(INDEX(Supply_Curve!GB$18:GB$1298,MATCH($AJ129,Supply_Curve!$FT$18:$FT$1298,0)),\"<N/A>\")","v":"<N/A>"},{"$f":"IFERROR(INDEX(Supply_Curve!GC$18:GC$1298,MATCH($AJ129,Supply_Curve!$FT$18:$FT$1298,0)),\"<N/A>\")","v":"<N/A>"},"--",{"$f":"IFERROR(VALUE(CONCATENATE(\"12/31/\",INDEX(Resource_Char!$I$39:$AF$39,,$BI129)+YEAR($AT129)-1)),\"<N/A>\")","v":"<N/A>"},{"$f":"IFERROR(INDEX(Supply_Curve!GF$18:GF$1298,MATCH($AJ129,Supply_Curve!$FT$18:$FT$1298,0)),\"<N/A>\")","v":"<N/A>"},{"$f":"IFERROR(INDEX(Supply_Curve!GG$18:GG$1298,MATCH($AJ129,Supply_Curve!$FT$18:$FT$1298,0)),\"<N/A>\")","v":"<N/A>"},{"$f":"IFERROR(INDEX(Supply_Curve!GH$18:GH$1298,MATCH($AJ129,Supply_Curve!$FT$18:$FT$1298,0)),\"<N/A>\")","v":"<N/A>"},{"$f":"IFERROR(INDEX(Supply_Curve!GI$18:GI$1298,MATCH($AJ129,Supply_Curve!$FT$18:$FT$1298,0)),\"<N/A>\")","v":"<N/A>"},"<N/A>",{"$f":"IF($AZ129=\"<N/A>\",$AZ129,MAX(OFFSET(Net_Short!$AW$16,0,MATCH($D$10,Net_Short!$AW$6:$CK$6,0)-1),0)/OFFSET(Net_Short!$G$16,0,MATCH($D$10,Net_Short!$G$6:$AU$6,0)-1))","v":"<N/A>"},{"$f":"IF($AZ129=\"<N/A>\",$AZ129,MAX(OFFSET(Net_Short!$CM$16,0,MATCH($D$10,Net_Short!$AW$6:$CK$6,0)-1),0)/OFFSET(Net_Short!$G$16,0,MATCH($D$10,Net_Short!$G$6:$AU$6,0)-1))","v":"<N/A>"},{"$f":"IF($AZ129=\"<N/A>\",$AZ129,MAX(OFFSET(Net_Short!$EC$16,0,MATCH($D$10,Net_Short!$AW$6:$CK$6,0)-1),0)/OFFSET(Net_Short!$G$16,0,MATCH($D$10,Net_Short!$G$6:$AU$6,0)-1))","v":"<N/A>"},{"$f":"IF($AZ129=\"<N/A>\",$AZ129,MAX(OFFSET(Net_Short!$FS$16,0,MATCH($D$10,Net_Short!$AW$6:$CK$6,0)-1),0)/OFFSET(Net_Short!$G$16,0,MATCH($D$10,Net_Short!$G$6:$AU$6,0)-1))","v":"<N/A>"},"<N/A>","--","<N/A>","--",{"$f":"IFERROR(INDEX(Supply_Curve!GS$18:GS$1298,MATCH($AJ129,Supply_Curve!$FT$18:$FT$1298,0)),\"<N/A>\")","v":"<N/A>"},{"$f":"IFERROR(INDEX(Supply_Curve!GT$18:GT$1298,MATCH($AJ129,Supply_Curve!$FT$18:$FT$1298,0)),\"<N/A>\")","v":"<N/A>"},{"$f":"IFERROR(INDEX(Supply_Curve!GU$18:GU$1298,MATCH($AJ129,Supply_Curve!$FT$18:$FT$1298,0)),\"<N/A>\")","v":"<N/A>"},{"$f":"IFERROR(INDEX(Supply_Curve!GV$18:GV$1298,MATCH($AJ129,Supply_Curve!$FT$18:$FT$1298,0)),\"<N/A>\")","v":"<N/A>"},{"$f":"IFERROR(INDEX(Resource_Char!$I$21:$AF$21,BI129),\"<N/A>\")","v":"<N/A>"},"<N/A>",0]
[96,{"$f":"IF(SUMPRODUCT((OFFSET(Supply_Curve!$F$17,1,0,ctProject,1)=$D$6)*(OFFSET(Supply_Curve!$J$17,1,0,ctProject,1)=$D$4)*(OFFSET(sc_type,1,0,ctProject,1)=\"New\")*1)>=$A130,SMALL(IF((OFFSET(Supply_Curve!$F$17,1,0,ctProject,1)=$D$6)*(OFFSET(Supply_Curve!$J$17,1,0,ctProject,1)=$D$4)*(OFFSET(sc_type,1,0,ctProject,1)=\"New\"),ROW(OFFSET(Supply_Curve!$B$17,1,0,ctProject,1))-$C$28,\"\"),$A130),\"--\")","v":"--"},{"$f":"IF($B130=\"--\",\"--\",OFFSET(Supply_Curve!$C$17,$B130,0))","v":"--"},{"$f":"IF($B130=\"--\",\"--\",OFFSET(Supply_Curve!$J$17,$B130,0))","v":"--"},{"$f":"IF($B130=\"--\",\"--\",OFFSET(Supply_Curve!$K$17,$B130,0))","v":"--"},{"$f":"IF($B130=\"--\",\"--\",OFFSET(Supply_Curve!$AB$17,$B130,0))","v":"--"},{"$f":"IF($B130=\"--\",\"--\",OFFSET(Supply_Curve!$F$17,$B130,0))","v":"--"},{"$f":"IF($B130=\"--\",\"--\",OFFSET(Supply_Curve!$Q$17,$B130,0))","v":"--"},{"$f":"IF($B130=\"--\",\"--\",OFFSET(Supply_Curve!T$17,$B130,0))","v":"--"},{"$f":"IF($B130=\"--\",\"--\",OFFSET(Supply_Curve!U$17,$B130,0))","v":"--"},{"$f":"IF($B130=\"--\",\"--\",OFFSET(Supply_Curve!V$17,$B130,0))","v":"--"},{"$f":"IF($B130=\"--\",\"--\",OFFSET(Supply_Curve!W$17,$B130,0))","v":"--"},{"$f":"IF($B130=\"--\",\"--\",OFFSET(Supply_Curve!X$17,$B130,0))","v":"--"},{"$f":"IF($B130=\"--\",\"--\",OFFSET(Supply_Curve!Y$17,$B130,0))","v":"--"},{"$f":"IF($B130=\"--\",\"--\",OFFSET(Supply_Curve!Z$17,$B130,0))","v":"--"},{"$f":"IF($B130=\"--\",\"--\",IF($H130>0,$I130*INDEX(tableCapital,$F130,MATCH($D$10-PPA_lag,Resource_Cost!$D$8:$U$8,0))/(8.76*$H130),9999))","v":"--"},{"$f":"IF($B130=\"--\",\"--\",IF($H130>0,$J130*INDEX(tableInterconnect,$F130,MATCH($D$10-PPA_lag,Resource_Cost!$D$8:$U$8,0))/(8.76*$H130),9999))","v":"--"},{"$f":"IF($B130=\"--\",\"--\",IF(OR(LEFT($D130,5)<>\"Solar\",year>=2025),IF($H130>0,$I130*INDEX(tablePropTax,$F130,MATCH($D$10-PPA_lag,Resource_Cost!$D$8:$U$8,0))/(8.76*$H130),9999),0))","v":"--"},{"$f":"IF($B130=\"--\",\"--\",IF($H130>0,$K130*INDEX(tableFixedOM,$F130,MATCH($D$10-PPA_lag,Resource_Cost!$D$8:$U$8,0))/(8.76*$H130),9999))","v":"--"},{"$f":"IF($B130=\"--\",\"--\",IF($H130>0,$I130*$O130*INDEX(tableITC,$F130,MATCH($D$10-PPA_lag,Resource_Cost!$D$8:$U$8,0))/(8.76*$H130),9999))","v":"--"},{"$f":"IF($B130=\"--\",\"--\",$M130*$N130*INDEX(tableFuel,$F130,MATCH($D$10-PPA_lag,Resource_Cost!$D$8:$U$8,0)))","v":"--"},{"$f":"IF($B130=\"--\",\"--\",$L130*INDEX(tableVarOM,$F130,MATCH($D$10-PPA_lag,Resource_Cost!$D$8:$U$8,0)))","v":"--"},{"$f":"IF($B130=\"--\",\"--\",$O130*INDEX(tablePTC,$F130,MATCH($D$10-PPA_lag,Resource_Cost!$D$8:$U$8,0)))","v":"--"},"--",{"$f":"IF($B130=\"--\",\"--\",PRODUCT(OFFSET(Supply_Curve!$AG$17,MATCH($C130,OFFSET(Supply_Curve!$C$17,1,0,ctProject,1),0),0),OFFSET(Supply_Curve!$AH$17,MATCH($C130,OFFSET(Supply_Curve!$C$17,1,0,ctProject,1),0),0),OFFSET(Supply_Curve!$AI$17,MATCH($C130,OFFSET(Supply_Curve!$C$17,1,0,ctProject,1),0),0)))","v":"--"},{"$f":"IF($B130=\"--\",\"--\",MIN(SUMPRODUCT((OFFSET(Active_Portfolio!$D$12,1,0,ctPort,1)=$C130)*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1)),$Y130))","v":"--"},"--","--","--",null,null,null,96,{"$f":"IFERROR(INDEX(Supply_Curve!FR$18:FR$1298,MATCH($AJ130,Supply_Curve!$FT$18:$FT$1298,0)),\"<N/A>\")","v":"<N/A>"},{"$f":"IFERROR(INDEX(Supply_Curve!FS$18:FS$1298,MATCH($AJ130,Supply_Curve!$FT$18:$FT$1298,0)),\"<N/A>\")","v":"<N/A>"},{"$f":"IFERROR(INDEX($C$35:$C$134,SMALL(IF($AB$35:$AB$134<>0,ROW($AG$35:$AG$134)-$C$27,\"\"),$AG130)),\"<N/A>\")","v":"--"},{"$f":"IFERROR(INDEX(Supply_Curve!FU$18:FU$1298,MATCH($AJ130,Supply_Curve!$FT$18:$FT$1298,0)),\"<N/A>\")","v":"<N/A>"},{"$f":"IFERROR(INDEX(Supply_Curve!FV$18:FV$1298,MATCH($AJ130,Supply_Curve!$FT$18:$FT$1298,0)),\"<N/A>\")","v":"<N/A>"},{"$f":"IFERROR(INDEX(Supply_Curve!FW$18:FW$1298,MATCH($AJ130,Supply_Curve!$FT$18:$FT$1298,0)),\"<N/A>\")","v":"<N/A>"},{"$f":"IFERROR(INDEX(Supply_Curve!FX$18:FX$1298,MATCH($AJ130,Supply_Curve!$FT$18:$FT$1298,0)),\"<N/A>\")","v":"<N/A>"},{"$f":"IFERROR(INDEX(Supply_Curve!FY$18:FY$1298,MATCH($AJ130,Supply_Curve!$FT$18:$FT$1298,0)),\"<N/A>\")","v":"<N/A>"},{"$f":"IFERROR(INDEX(Supply_Curve!FZ$18:FZ$1298,MATCH($AJ130,Supply_Curve!$FT$18:$FT$1298,0)),\"<N/A>\")","v":"<N/A>"},{"$f":"IFERROR(INDEX(Supply_Curve!GA$18:GA$1298,MATCH($AJ130,Supply_Curve!$FT$18:$FT$1298,0)),\"<N/A>\")","v":"<N/A>"},{"$f":"IFERROR(INDEX(Supply_Curve!GB$18:GB$1298,MATCH($AJ130,Supply_Curve!$FT$18:$FT$1298,0)),\"<N/A>\")","v":"<N/A>"},{"$f":"IFERROR(INDEX(Supply_Curve!GC$18:GC$1298,MATCH($AJ130,Supply_Curve!$FT$18:$FT$1298,0)),\"<N/A>\")","v":"<N/A>"},"--",{"$f":"IFERROR(VALUE(CONCATENATE(\"12/31/\",INDEX(Resource_Char!$I$39:$AF$39,,$BI130)+YEAR($AT130)-1)),\"<N/A>\")","v":"<N/A>"},{"$f":"IFERROR(INDEX(Supply_Curve!GF$18:GF$1298,MATCH($AJ130,Supply_Curve!$FT$18:$FT$1298,0)),\"<N/A>\")","v":"<N/A>"},{"$f":"IFERROR(INDEX(Supply_Curve!GG$18:GG$1298,MATCH($AJ130,Supply_Curve!$FT$18:$FT$1298,0)),\"<N/A>\")","v":"<N/A>"},{"$f":"IFERROR(INDEX(Supply_Curve!GH$18:GH$1298,MATCH($AJ130,Supply_Curve!$FT$18:$FT$1298,0)),\"<N/A>\")","v":"<N/A>"},{"$f":"IFERROR(INDEX(Supply_Curve!GI$18:GI$1298,MATCH($AJ130,Supply_Curve!$FT$18:$FT$1298,0)),\"<N/A>\")","v":"<N/A>"},"<N/A>",{"$f":"IF($AZ130=\"<N/A>\",$AZ130,MAX(OFFSET(Net_Short!$AW$16,0,MATCH($D$10,Net_Short!$AW$6:$CK$6,0)-1),0)/OFFSET(Net_Short!$G$16,0,MATCH($D$10,Net_Short!$G$6:$AU$6,0)-1))","v":"<N/A>"},{"$f":"IF($AZ130=\"<N/A>\",$AZ130,MAX(OFFSET(Net_Short!$CM$16,0,MATCH($D$10,Net_Short!$AW$6:$CK$6,0)-1),0)/OFFSET(Net_Short!$G$16,0,MATCH($D$10,Net_Short!$G$6:$AU$6,0)-1))","v":"<N/A>"},{"$f":"IF($AZ130=\"<N/A>\",$AZ130,MAX(OFFSET(Net_Short!$EC$16,0,MATCH($D$10,Net_Short!$AW$6:$CK$6,0)-1),0)/OFFSET(Net_Short!$G$16,0,MATCH($D$10,Net_Short!$G$6:$AU$6,0)-1))","v":"<N/A>"},{"$f":"IF($AZ130=\"<N/A>\",$AZ130,MAX(OFFSET(Net_Short!$FS$16,0,MATCH($D$10,Net_Short!$AW$6:$CK$6,0)-1),0)/OFFSET(Net_Short!$G$16,0,MATCH($D$10,Net_Short!$G$6:$AU$6,0)-1))","v":"<N/A>"},"<N/A>","--","<N/A>","--",{"$f":"IFERROR(INDEX(Supply_Curve!GS$18:GS$1298,MATCH($AJ130,Supply_Curve!$FT$18:$FT$1298,0)),\"<N/A>\")","v":"<N/A>"},{"$f":"IFERROR(INDEX(Supply_Curve!GT$18:GT$1298,MATCH($AJ130,Supply_Curve!$FT$18:$FT$1298,0)),\"<N/A>\")","v":"<N/A>"},{"$f":"IFERROR(INDEX(Supply_Curve!GU$18:GU$1298,MATCH($AJ130,Supply_Curve!$FT$18:$FT$1298,0)),\"<N/A>\")","v":"<N/A>"},{"$f":"IFERROR(INDEX(Supply_Curve!GV$18:GV$1298,MATCH($AJ130,Supply_Curve!$FT$18:$FT$1298,0)),\"<N/A>\")","v":"<N/A>"},{"$f":"IFERROR(INDEX(Resource_Char!$I$21:$AF$21,BI130),\"<N/A>\")","v":"<N/A>"},"<N/A>",0]
[97,{"$f":"IF(SUMPRODUCT((OFFSET(Supply_Curve!$F$17,1,0,ctProject,1)=$D$6)*(OFFSET(Supply_Curve!$J$17,1,0,ctProject,1)=$D$4)*(OFFSET(sc_type,1,0,ctProject,1)=\"New\")*1)>=$A131,SMALL(IF((OFFSET(Supply_Curve!$F$17,1,0,ctProject,1)=$D$6)*(OFFSET(Supply_Curve!$J$17,1,0,ctProject,1)=$D$4)*(OFFSET(sc_type,1,0,ctProject,1)=\"New\"),ROW(OFFSET(Supply_Curve!$B$17,1,0,ctProject,1))-$C$28,\"\"),$A131),\"--\")","v":"--"},{"$f":"IF($B131=\"--\",\"--\",OFFSET(Supply_Curve!$C$17,$B131,0))","v":"--"},{"$f":"IF($B131=\"--\",\"--\",OFFSET(Supply_Curve!$J$17,$B131,0))","v":"--"},{"$f":"IF($B131=\"--\",\"--\",OFFSET(Supply_Curve!$K$17,$B131,0))","v":"--"},{"$f":"IF($B131=\"--\",\"--\",OFFSET(Supply_Curve!$AB$17,$B131,0))","v":"--"},{"$f":"IF($B131=\"--\",\"--\",OFFSET(Supply_Curve!$F$17,$B131,0))","v":"--"},{"$f":"IF($B131=\"--\",\"--\",OFFSET(Supply_Curve!$Q$17,$B131,0))","v":"--"},{"$f":"IF($B131=\"--\",\"--\",OFFSET(Supply_Curve!T$17,$B131,0))","v":"--"},{"$f":"IF($B131=\"--\",\"--\",OFFSET(Supply_Curve!U$17,$B131,0))","v":"--"},{"$f":"IF($B131=\"--\",\"--\",OFFSET(Supply_Curve!V$17,$B131,0))","v":"--"},{"$f":"IF($B131=\"--\",\"--\",OFFSET(Supply_Curve!W$17,$B131,0))","v":"--"},{"$f":"IF($B131=\"--\",\"--\",OFFSET(Supply_Curve!X$17,$B131,0))","v":"--"},{"$f":"IF($B131=\"--\",\"--\",OFFSET(Supply_Curve!Y$17,$B131,0))","v":"--"},{"$f":"IF($B131=\"--\",\"--\",OFFSET(Supply_Curve!Z$17,$B131,0))","v":"--"},{"$f":"IF($B131=\"--\",\"--\",IF($H131>0,$I131*INDEX(tableCapital,$F131,MATCH($D$10-PPA_lag,Resource_Cost!$D$8:$U$8,0))/(8.76*$H131),9999))","v":"--"},{"$f":"IF($B131=\"--\",\"--\",IF($H131>0,$J131*INDEX(tableInterconnect,$F131,MATCH($D$10-PPA_lag,Resource_Cost!$D$8:$U$8,0))/(8.76*$H131),9999))","v":"--"},{"$f":"IF($B131=\"--\",\"--\",IF(OR(LEFT($D131,5)<>\"Solar\",year>=2025),IF($H131>0,$I131*INDEX(tablePropTax,$F131,MATCH($D$10-PPA_lag,Resource_Cost!$D$8:$U$8,0))/(8.76*$H131),9999),0))","v":"--"},{"$f":"IF($B131=\"--\",\"--\",IF($H131>0,$K131*INDEX(tableFixedOM,$F131,MATCH($D$10-PPA_lag,Resource_Cost!$D$8:$U$8,0))/(8.76*$H131),9999))","v":"--"},{"$f":"IF($B131=\"--\",\"--\",IF($H131>0,$I131*$O131*INDEX(tableITC,$F131,MATCH($D$10-PPA_lag,Resource_Cost!$D$8:$U$8,0))/(8.76*$H131),9999))","v":"--"},{"$f":"IF($B131=\"--\",\"--\",$M131*$N131*INDEX(tableFuel,$F131,MATCH($D$10-PPA_lag,Resource_Cost!$D$8:$U$8,0)))","v":"--"},{"$f":"IF($B131=\"--\",\"--\",$L131*INDEX(tableVarOM,$F131,MATCH($D$10-PPA_lag,Resource_Cost!$D$8:$U$8,0)))","v":"--"},{"$f":"IF($B131=\"--\",\"--\",$O131*INDEX(tablePTC,$F131,MATCH($D$10-PPA_lag,Resource_Cost!$D$8:$U$8,0)))","v":"--"},"--",{"$f":"IF($B131=\"--\",\"--\",PRODUCT(OFFSET(Supply_Curve!$AG$17,MATCH($C131,OFFSET(Supply_Curve!$C$17,1,0,ctProject,1),0),0),OFFSET(Supply_Curve!$AH$17,MATCH($C131,OFFSET(Supply_Curve!$C$17,1,0,ctProject,1),0),0),OFFSET(Supply_Curve!$AI$17,MATCH($C131,OFFSET(Supply_Curve!$C$17,1,0,ctProject,1),0),0)))","v":"--"},{"$f":"IF($B131=\"--\",\"--\",MIN(SUMPRODUCT((OFFSET(Active_Portfolio!$D$12,1,0,ctPort,1)=$C131)*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1)),$Y131))","v":"--"},"--","--","--",null,null,null,97,{"$f":"IFERROR(INDEX(Supply_Curve!FR$18:FR$1298,MATCH($AJ131,Supply_Curve!$FT$18:$FT$1298,0)),\"<N/A>\")","v":"<N/A>"},{"$f":"IFERROR(INDEX(Supply_Curve!FS$18:FS$1298,MATCH($AJ131,Supply_Curve!$FT$18:$FT$1298,0)),\"<N/A>\")","v":"<N/A>"},{"$f":"IFERROR(INDEX($C$35:$C$134,SMALL(IF($AB$35:$AB$134<>0,ROW($AG$35:$AG$134)-$C$27,\"\"),$AG131)),\"<N/A>\")","v":"--"},{"$f":"IFERROR(INDEX(Supply_Curve!FU$18:FU$1298,MATCH($AJ131,Supply_Curve!$FT$18:$FT$1298,0)),\"<N/A>\")","v":"<N/A>"},{"$f":"IFERROR(INDEX(Supply_Curve!FV$18:FV$1298,MATCH($AJ131,Supply_Curve!$FT$18:$FT$1298,0)),\"<N/A>\")","v":"<N/A>"},{"$f":"IFERROR(INDEX(Supply_Curve!FW$18:FW$1298,MATCH($AJ131,Supply_Curve!$FT$18:$FT$1298,0)),\"<N/A>\")","v":"<N/A>"},{"$f":"IFERROR(INDEX(Supply_Curve!FX$18:FX$1298,MATCH($AJ131,Supply_Curve!$FT$18:$FT$1298,0)),\"<N/A>\")","v":"<N/A>"},{"$f":"IFERROR(INDEX(Supply_Curve!FY$18:FY$1298,MATCH($AJ131,Supply_Curve!$FT$18:$FT$1298,0)),\"<N/A>\")","v":"<N/A>"},{"$f":"IFERROR(INDEX(Supply_Curve!FZ$18:FZ$1298,MATCH($AJ131,Supply_Curve!$FT$18:$FT$1298,0)),\"<N/A>\")","v":"<N/A>"},{"$f":"IFERROR(INDEX(Supply_Curve!GA$18:GA$1298,MATCH($AJ131,Supply_Curve!$FT$18:$FT$1298,0)),\"<N/A>\")","v":"<N/A>"},{"$f":"IFERROR(INDEX(Supply_Curve!GB$18:GB$1298,MATCH($AJ131,Supply_Curve!$FT$18:$FT$1298,0)),\"<N/A>\")","v":"<N/A>"},{"$f":"IFERROR(INDEX(Supply_Curve!GC$18:GC$1298,MATCH($AJ131,Supply_Curve!$FT$18:$FT$1298,0)),\"<N/A>\")","v":"<N/A>"},"--",{"$f":"IFERROR(VALUE(CONCATENATE(\"12/31/\",INDEX(Resource_Char!$I$39:$AF$39,,$BI131)+YEAR($AT131)-1)),\"<N/A>\")","v":"<N/A>"},{"$f":"IFERROR(INDEX(Supply_Curve!GF$18:GF$1298,MATCH($AJ131,Supply_Curve!$FT$18:$FT$1298,0)),\"<N/A>\")","v":"<N/A>"},{"$f":"IFERROR(INDEX(Supply_Curve!GG$18:GG$1298,MATCH($AJ131,Supply_Curve!$FT$18:$FT$1298,0)),\"<N/A>\")","v":"<N/A>"},{"$f":"IFERROR(INDEX(Supply_Curve!GH$18:GH$1298,MATCH($AJ131,Supply_Curve!$FT$18:$FT$1298,0)),\"<N/A>\")","v":"<N/A>"},{"$f":"IFERROR(INDEX(Supply_Curve!GI$18:GI$1298,MATCH($AJ131,Supply_Curve!$FT$18:$FT$1298,0)),\"<N/A>\")","v":"<N/A>"},"<N/A>",{"$f":"IF($AZ131=\"<N/A>\",$AZ131,MAX(OFFSET(Net_Short!$AW$16,0,MATCH($D$10,Net_Short!$AW$6:$CK$6,0)-1),0)/OFFSET(Net_Short!$G$16,0,MATCH($D$10,Net_Short!$G$6:$AU$6,0)-1))","v":"<N/A>"},{"$f":"IF($AZ131=\"<N/A>\",$AZ131,MAX(OFFSET(Net_Short!$CM$16,0,MATCH($D$10,Net_Short!$AW$6:$CK$6,0)-1),0)/OFFSET(Net_Short!$G$16,0,MATCH($D$10,Net_Short!$G$6:$AU$6,0)-1))","v":"<N/A>"},{"$f":"IF($AZ131=\"<N/A>\",$AZ131,MAX(OFFSET(Net_Short!$EC$16,0,MATCH($D$10,Net_Short!$AW$6:$CK$6,0)-1),0)/OFFSET(Net_Short!$G$16,0,MATCH($D$10,Net_Short!$G$6:$AU$6,0)-1))","v":"<N/A>"},{"$f":"IF($AZ131=\"<N/A>\",$AZ131,MAX(OFFSET(Net_Short!$FS$16,0,MATCH($D$10,Net_Short!$AW$6:$CK$6,0)-1),0)/OFFSET(Net_Short!$G$16,0,MATCH($D$10,Net_Short!$G$6:$AU$6,0)-1))","v":"<N/A>"},"<N/A>","--","<N/A>","--",{"$f":"IFERROR(INDEX(Supply_Curve!GS$18:GS$1298,MATCH($AJ131,Supply_Curve!$FT$18:$FT$1298,0)),\"<N/A>\")","v":"<N/A>"},{"$f":"IFERROR(INDEX(Supply_Curve!GT$18:GT$1298,MATCH($AJ131,Supply_Curve!$FT$18:$FT$1298,0)),\"<N/A>\")","v":"<N/A>"},{"$f":"IFERROR(INDEX(Supply_Curve!GU$18:GU$1298,MATCH($AJ131,Supply_Curve!$FT$18:$FT$1298,0)),\"<N/A>\")","v":"<N/A>"},{"$f":"IFERROR(INDEX(Supply_Curve!GV$18:GV$1298,MATCH($AJ131,Supply_Curve!$FT$18:$FT$1298,0)),\"<N/A>\")","v":"<N/A>"},{"$f":"IFERROR(INDEX(Resource_Char!$I$21:$AF$21,BI131),\"<N/A>\")","v":"<N/A>"},"<N/A>",0]
[98,{"$f":"IF(SUMPRODUCT((OFFSET(Supply_Curve!$F$17,1,0,ctProject,1)=$D$6)*(OFFSET(Supply_Curve!$J$17,1,0,ctProject,1)=$D$4)*(OFFSET(sc_type,1,0,ctProject,1)=\"New\")*1)>=$A132,SMALL(IF((OFFSET(Supply_Curve!$F$17,1,0,ctProject,1)=$D$6)*(OFFSET(Supply_Curve!$J$17,1,0,ctProject,1)=$D$4)*(OFFSET(sc_type,1,0,ctProject,1)=\"New\"),ROW(OFFSET(Supply_Curve!$B$17,1,0,ctProject,1))-$C$28,\"\"),$A132),\"--\")","v":"--"},{"$f":"IF($B132=\"--\",\"--\",OFFSET(Supply_Curve!$C$17,$B132,0))","v":"--"},{"$f":"IF($B132=\"--\",\"--\",OFFSET(Supply_Curve!$J$17,$B132,0))","v":"--"},{"$f":"IF($B132=\"--\",\"--\",OFFSET(Supply_Curve!$K$17,$B132,0))","v":"--"},{"$f":"IF($B132=\"--\",\"--\",OFFSET(Supply_Curve!$AB$17,$B132,0))","v":"--"},{"$f":"IF($B132=\"--\",\"--\",OFFSET(Supply_Curve!$F$17,$B132,0))","v":"--"},{"$f":"IF($B132=\"--\",\"--\",OFFSET(Supply_Curve!$Q$17,$B132,0))","v":"--"},{"$f":"IF($B132=\"--\",\"--\",OFFSET(Supply_Curve!T$17,$B132,0))","v":"--"},{"$f":"IF($B132=\"--\",\"--\",OFFSET(Supply_Curve!U$17,$B132,0))","v":"--"},{"$f":"IF($B132=\"--\",\"--\",OFFSET(Supply_Curve!V$17,$B132,0))","v":"--"},{"$f":"IF($B132=\"--\",\"--\",OFFSET(Supply_Curve!W$17,$B132,0))","v":"--"},{"$f":"IF($B132=\"--\",\"--\",OFFSET(Supply_Curve!X$17,$B132,0))","v":"--"},{"$f":"IF($B132=\"--\",\"--\",OFFSET(Supply_Curve!Y$17,$B132,0))","v":"--"},{"$f":"IF($B132=\"--\",\"--\",OFFSET(Supply_Curve!Z$17,$B132,0))","v":"--"},{"$f":"IF($B132=\"--\",\"--\",IF($H132>0,$I132*INDEX(tableCapital,$F132,MATCH($D$10-PPA_lag,Resource_Cost!$D$8:$U$8,0))/(8.76*$H132),9999))","v":"--"},{"$f":"IF($B132=\"--\",\"--\",IF($H132>0,$J132*INDEX(tableInterconnect,$F132,MATCH($D$10-PPA_lag,Resource_Cost!$D$8:$U$8,0))/(8.76*$H132),9999))","v":"--"},{"$f":"IF($B132=\"--\",\"--\",IF(OR(LEFT($D132,5)<>\"Solar\",year>=2025),IF($H132>0,$I132*INDEX(tablePropTax,$F132,MATCH($D$10-PPA_lag,Resource_Cost!$D$8:$U$8,0))/(8.76*$H132),9999),0))","v":"--"},{"$f":"IF($B132=\"--\",\"--\",IF($H132>0,$K132*INDEX(tableFixedOM,$F132,MATCH($D$10-PPA_lag,Resource_Cost!$D$8:$U$8,0))/(8.76*$H132),9999))","v":"--"},{"$f":"IF($B132=\"--\",\"--\",IF($H132>0,$I132*$O132*INDEX(tableITC,$F132,MATCH($D$10-PPA_lag,Resource_Cost!$D$8:$U$8,0))/(8.76*$H132),9999))","v":"--"},{"$f":"IF($B132=\"--\",\"--\",$M132*$N132*INDEX(tableFuel,$F132,MATCH($D$10-PPA_lag,Resource_Cost!$D$8:$U$8,0)))","v":"--"},{"$f":"IF($B132=\"--\",\"--\",$L132*INDEX(tableVarOM,$F132,MATCH($D$10-PPA_lag,Resource_Cost!$D$8:$U$8,0)))","v":"--"},{"$f":"IF($B132=\"--\",\"--\",$O132*INDEX(tablePTC,$F132,MATCH($D$10-PPA_lag,Resource_Cost!$D$8:$U$8,0)))","v":"--"},{"$f":"IF($B132=\"--\",\"--\",MIN(SUM(P132:W132),9999))","v":"--"},{"$f":"IF($B132=\"--\",\"--\",PRODUCT(OFFSET(Supply_Curve!$AG$17,MATCH($C132,OFFSET(Supply_Curve!$C$17,1,0,ctProject,1),0),0),OFFSET(Supply_Curve!$AH$17,MATCH($C132,OFFSET(Supply_Curve!$C$17,1,0,ctProject,1),0),0),OFFSET(Supply_Curve!$AI$17,MATCH($C132,OFFSET(Supply_Curve!$C$17,1,0,ctProject,1),0),0)))","v":"--"},{"$f":"IF($B132=\"--\",\"--\",MIN(SUMPRODUCT((OFFSET(Active_Portfolio!$D$12,1,0,ctPort,1)=$C132)*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1)),$Y132))","v":"--"},"--","--","--",null,null,null,98,{"$f":"IFERROR(INDEX(Supply_Curve!FR$18:FR$1298,MATCH($AJ132,Supply_Curve!$FT$18:$FT$1298,0)),\"<N/A>\")","v":"<N/A>"},{"$f":"IFERROR(INDEX(Supply_Curve!FS$18:FS$1298,MATCH($AJ132,Supply_Curve!$FT$18:$FT$1298,0)),\"<N/A>\")","v":"<N/A>"},{"$f":"IFERROR(INDEX($C$35:$C$134,SMALL(IF($AB$35:$AB$134<>0,ROW($AG$35:$AG$134)-$C$27,\"\"),$AG132)),\"<N/A>\")","v":"--"},{"$f":"IFERROR(INDEX(Supply_Curve!FU$18:FU$1298,MATCH($AJ132,Supply_Curve!$FT$18:$FT$1298,0)),\"<N/A>\")","v":"<N/A>"},{"$f":"IFERROR(INDEX(Supply_Curve!FV$18:FV$1298,MATCH($AJ132,Supply_Curve!$FT$18:$FT$1298,0)),\"<N/A>\")","v":"<N/A>"},{"$f":"IFERROR(INDEX(Supply_Curve!FW$18:FW$1298,MATCH($AJ132,Supply_Curve!$FT$18:$FT$1298,0)),\"<N/A>\")","v":"<N/A>"},{"$f":"IFERROR(INDEX(Supply_Curve!FX$18:FX$1298,MATCH($AJ132,Supply_Curve!$FT$18:$FT$1298,0)),\"<N/A>\")","v":"<N/A>"},{"$f":"IFERROR(INDEX(Supply_Curve!FY$18:FY$1298,MATCH($AJ132,Supply_Curve!$FT$18:$FT$1298,0)),\"<N/A>\")","v":"<N/A>"},{"$f":"IFERROR(INDEX(Supply_Curve!FZ$18:FZ$1298,MATCH($AJ132,Supply_Curve!$FT$18:$FT$1298,0)),\"<N/A>\")","v":"<N/A>"},{"$f":"IFERROR(INDEX(Supply_Curve!GA$18:GA$1298,MATCH($AJ132,Supply_Curve!$FT$18:$FT$1298,0)),\"<N/A>\")","v":"<N/A>"},{"$f":"IFERROR(INDEX(Supply_Curve!GB$18:GB$1298,MATCH($AJ132,Supply_Curve!$FT$18:$FT$1298,0)),\"<N/A>\")","v":"<N/A>"},{"$f":"IFERROR(INDEX(Supply_Curve!GC$18:GC$1298,MATCH($AJ132,Supply_Curve!$FT$18:$FT$1298,0)),\"<N/A>\")","v":"<N/A>"},"--",{"$f":"IFERROR(VALUE(CONCATENATE(\"12/31/\",INDEX(Resource_Char!$I$39:$AF$39,,$BI132)+YEAR($AT132)-1)),\"<N/A>\")","v":"<N/A>"},{"$f":"IFERROR(INDEX(Supply_Curve!GF$18:GF$1298,MATCH($AJ132,Supply_Curve!$FT$18:$FT$1298,0)),\"<N/A>\")","v":"<N/A>"},{"$f":"IFERROR(INDEX(Supply_Curve!GG$18:GG$1298,MATCH($AJ132,Supply_Curve!$FT$18:$FT$1298,0)),\"<N/A>\")","v":"<N/A>"},{"$f":"IFERROR(INDEX(Supply_Curve!GH$18:GH$1298,MATCH($AJ132,Supply_Curve!$FT$18:$FT$1298,0)),\"<N/A>\")","v":"<N/A>"},{"$f":"IFERROR(INDEX(Supply_Curve!GI$18:GI$1298,MATCH($AJ132,Supply_Curve!$FT$18:$FT$1298,0)),\"<N/A>\")","v":"<N/A>"},"<N/A>",{"$f":"IF($AZ132=\"<N/A>\",$AZ132,MAX(OFFSET(Net_Short!$AW$16,0,MATCH($D$10,Net_Short!$AW$6:$CK$6,0)-1),0)/OFFSET(Net_Short!$G$16,0,MATCH($D$10,Net_Short!$G$6:$AU$6,0)-1))","v":"<N/A>"},{"$f":"IF($AZ132=\"<N/A>\",$AZ132,MAX(OFFSET(Net_Short!$CM$16,0,MATCH($D$10,Net_Short!$AW$6:$CK$6,0)-1),0)/OFFSET(Net_Short!$G$16,0,MATCH($D$10,Net_Short!$G$6:$AU$6,0)-1))","v":"<N/A>"},{"$f":"IF($AZ132=\"<N/A>\",$AZ132,MAX(OFFSET(Net_Short!$EC$16,0,MATCH($D$10,Net_Short!$AW$6:$CK$6,0)-1),0)/OFFSET(Net_Short!$G$16,0,MATCH($D$10,Net_Short!$G$6:$AU$6,0)-1))","v":"<N/A>"},{"$f":"IF($AZ132=\"<N/A>\",$AZ132,MAX(OFFSET(Net_Short!$FS$16,0,MATCH($D$10,Net_Short!$AW$6:$CK$6,0)-1),0)/OFFSET(Net_Short!$G$16,0,MATCH($D$10,Net_Short!$G$6:$AU$6,0)-1))","v":"<N/A>"},"<N/A>","--","<N/A>","--",{"$f":"IFERROR(INDEX(Supply_Curve!GS$18:GS$1298,MATCH($AJ132,Supply_Curve!$FT$18:$FT$1298,0)),\"<N/A>\")","v":"<N/A>"},{"$f":"IFERROR(INDEX(Supply_Curve!GT$18:GT$1298,MATCH($AJ132,Supply_Curve!$FT$18:$FT$1298,0)),\"<N/A>\")","v":"<N/A>"},{"$f":"IFERROR(INDEX(Supply_Curve!GU$18:GU$1298,MATCH($AJ132,Supply_Curve!$FT$18:$FT$1298,0)),\"<N/A>\")","v":"<N/A>"},{"$f":"IFERROR(INDEX(Supply_Curve!GV$18:GV$1298,MATCH($AJ132,Supply_Curve!$FT$18:$FT$1298,0)),\"<N/A>\")","v":"<N/A>"},{"$f":"IFERROR(INDEX(Resource_Char!$I$21:$AF$21,BI132),\"<N/A>\")","v":"<N/A>"},"<N/A>",0]
[99,{"$f":"IF(SUMPRODUCT((OFFSET(Supply_Curve!$F$17,1,0,ctProject,1)=$D$6)*(OFFSET(Supply_Curve!$J$17,1,0,ctProject,1)=$D$4)*(OFFSET(sc_type,1,0,ctProject,1)=\"New\")*1)>=$A133,SMALL(IF((OFFSET(Supply_Curve!$F$17,1,0,ctProject,1)=$D$6)*(OFFSET(Supply_Curve!$J$17,1,0,ctProject,1)=$D$4)*(OFFSET(sc_type,1,0,ctProject,1)=\"New\"),ROW(OFFSET(Supply_Curve!$B$17,1,0,ctProject,1))-$C$28,\"\"),$A133),\"--\")","v":"--"},{"$f":"IF($B133=\"--\",\"--\",OFFSET(Supply_Curve!$C$17,$B133,0))","v":"--"},{"$f":"IF($B133=\"--\",\"--\",OFFSET(Supply_Curve!$J$17,$B133,0))","v":"--"},{"$f":"IF($B133=\"--\",\"--\",OFFSET(Supply_Curve!$K$17,$B133,0))","v":"--"},{"$f":"IF($B133=\"--\",\"--\",OFFSET(Supply_Curve!$AB$17,$B133,0))","v":"--"},{"$f":"IF($B133=\"--\",\"--\",OFFSET(Supply_Curve!$F$17,$B133,0))","v":"--"},{"$f":"IF($B133=\"--\",\"--\",OFFSET(Supply_Curve!$Q$17,$B133,0))","v":"--"},{"$f":"IF($B133=\"--\",\"--\",OFFSET(Supply_Curve!T$17,$B133,0))","v":"--"},{"$f":"IF($B133=\"--\",\"--\",OFFSET(Supply_Curve!U$17,$B133,0))","v":"--"},{"$f":"IF($B133=\"--\",\"--\",OFFSET(Supply_Curve!V$17,$B133,0))","v":"--"},{"$f":"IF($B133=\"--\",\"--\",OFFSET(Supply_Curve!W$17,$B133,0))","v":"--"},{"$f":"IF($B133=\"--\",\"--\",OFFSET(Supply_Curve!X$17,$B133,0))","v":"--"},{"$f":"IF($B133=\"--\",\"--\",OFFSET(Supply_Curve!Y$17,$B133,0))","v":"--"},{"$f":"IF($B133=\"--\",\"--\",OFFSET(Supply_Curve!Z$17,$B133,0))","v":"--"},{"$f":"IF($B133=\"--\",\"--\",IF($H133>0,$I133*INDEX(tableCapital,$F133,MATCH($D$10-PPA_lag,Resource_Cost!$D$8:$U$8,0))/(8.76*$H133),9999))","v":"--"},{"$f":"IF($B133=\"--\",\"--\",IF($H133>0,$J133*INDEX(tableInterconnect,$F133,MATCH($D$10-PPA_lag,Resource_Cost!$D$8:$U$8,0))/(8.76*$H133),9999))","v":"--"},{"$f":"IF($B133=\"--\",\"--\",IF(OR(LEFT($D133,5)<>\"Solar\",year>=2025),IF($H133>0,$I133*INDEX(tablePropTax,$F133,MATCH($D$10-PPA_lag,Resource_Cost!$D$8:$U$8,0))/(8.76*$H133),9999),0))","v":"--"},{"$f":"IF($B133=\"--\",\"--\",IF($H133>0,$K133*INDEX(tableFixedOM,$F133,MATCH($D$10-PPA_lag,Resource_Cost!$D$8:$U$8,0))/(8.76*$H133),9999))","v":"--"},{"$f":"IF($B133=\"--\",\"--\",IF($H133>0,$I133*$O133*INDEX(tableITC,$F133,MATCH($D$10-PPA_lag,Resource_Cost!$D$8:$U$8,0))/(8.76*$H133),9999))","v":"--"},{"$f":"IF($B133=\"--\",\"--\",$M133*$N133*INDEX(tableFuel,$F133,MATCH($D$10-PPA_lag,Resource_Cost!$D$8:$U$8,0)))","v":"--"},{"$f":"IF($B133=\"--\",\"--\",$L133*INDEX(tableVarOM,$F133,MATCH($D$10-PPA_lag,Resource_Cost!$D$8:$U$8,0)))","v":"--"},{"$f":"IF($B133=\"--\",\"--\",$O133*INDEX(tablePTC,$F133,MATCH($D$10-PPA_lag,Resource_Cost!$D$8:$U$8,0)))","v":"--"},"--",{"$f":"IF($B133=\"--\",\"--\",PRODUCT(OFFSET(Supply_Curve!$AG$17,MATCH($C133,OFFSET(Supply_Curve!$C$17,1,0,ctProject,1),0),0),OFFSET(Supply_Curve!$AH$17,MATCH($C133,OFFSET(Supply_Curve!$C$17,1,0,ctProject,1),0),0),OFFSET(Supply_Curve!$AI$17,MATCH($C133,OFFSET(Supply_Curve!$C$17,1,0,ctProject,1),0),0)))","v":"--"},{"$f":"IF($B133=\"--\",\"--\",MIN(SUMPRODUCT((OFFSET(Active_Portfolio!$D$12,1,0,ctPort,1)=$C133)*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1)),$Y133))","v":"--"},"--","--","--",null,null,null,99,{"$f":"IFERROR(INDEX(Supply_Curve!FR$18:FR$1298,MATCH($AJ133,Supply_Curve!$FT$18:$FT$1298,0)),\"<N/A>\")","v":"<N/A>"},{"$f":"IFERROR(INDEX(Supply_Curve!FS$18:FS$1298,MATCH($AJ133,Supply_Curve!$FT$18:$FT$1298,0)),\"<N/A>\")","v":"<N/A>"},{"$f":"IFERROR(INDEX($C$35:$C$134,SMALL(IF($AB$35:$AB$134<>0,ROW($AG$35:$AG$134)-$C$27,\"\"),$AG133)),\"<N/A>\")","v":"--"},{"$f":"IFERROR(INDEX(Supply_Curve!FU$18:FU$1298,MATCH($AJ133,Supply_Curve!$FT$18:$FT$1298,0)),\"<N/A>\")","v":"<N/A>"},{"$f":"IFERROR(INDEX(Supply_Curve!FV$18:FV$1298,MATCH($AJ133,Supply_Curve!$FT$18:$FT$1298,0)),\"<N/A>\")","v":"<N/A>"},{"$f":"IFERROR(INDEX(Supply_Curve!FW$18:FW$1298,MATCH($AJ133,Supply_Curve!$FT$18:$FT$1298,0)),\"<N/A>\")","v":"<N/A>"},{"$f":"IFERROR(INDEX(Supply_Curve!FX$18:FX$1298,MATCH($AJ133,Supply_Curve!$FT$18:$FT$1298,0)),\"<N/A>\")","v":"<N/A>"},{"$f":"IFERROR(INDEX(Supply_Curve!FY$18:FY$1298,MATCH($AJ133,Supply_Curve!$FT$18:$FT$1298,0)),\"<N/A>\")","v":"<N/A>"},{"$f":"IFERROR(INDEX(Supply_Curve!FZ$18:FZ$1298,MATCH($AJ133,Supply_Curve!$FT$18:$FT$1298,0)),\"<N/A>\")","v":"<N/A>"},{"$f":"IFERROR(INDEX(Supply_Curve!GA$18:GA$1298,MATCH($AJ133,Supply_Curve!$FT$18:$FT$1298,0)),\"<N/A>\")","v":"<N/A>"},{"$f":"IFERROR(INDEX(Supply_Curve!GB$18:GB$1298,MATCH($AJ133,Supply_Curve!$FT$18:$FT$1298,0)),\"<N/A>\")","v":"<N/A>"},{"$f":"IFERROR(INDEX(Supply_Curve!GC$18:GC$1298,MATCH($AJ133,Supply_Curve!$FT$18:$FT$1298,0)),\"<N/A>\")","v":"<N/A>"},"--",{"$f":"IFERROR(VALUE(CONCATENATE(\"12/31/\",INDEX(Resource_Char!$I$39:$AF$39,,$BI133)+YEAR($AT133)-1)),\"<N/A>\")","v":"<N/A>"},{"$f":"IFERROR(INDEX(Supply_Curve!GF$18:GF$1298,MATCH($AJ133,Supply_Curve!$FT$18:$FT$1298,0)),\"<N/A>\")","v":"<N/A>"},{"$f":"IFERROR(INDEX(Supply_Curve!GG$18:GG$1298,MATCH($AJ133,Supply_Curve!$FT$18:$FT$1298,0)),\"<N/A>\")","v":"<N/A>"},{"$f":"IFERROR(INDEX(Supply_Curve!GH$18:GH$1298,MATCH($AJ133,Supply_Curve!$FT$18:$FT$1298,0)),\"<N/A>\")","v":"<N/A>"},{"$f":"IFERROR(INDEX(Supply_Curve!GI$18:GI$1298,MATCH($AJ133,Supply_Curve!$FT$18:$FT$1298,0)),\"<N/A>\")","v":"<N/A>"},"<N/A>",{"$f":"IF($AZ133=\"<N/A>\",$AZ133,MAX(OFFSET(Net_Short!$AW$16,0,MATCH($D$10,Net_Short!$AW$6:$CK$6,0)-1),0)/OFFSET(Net_Short!$G$16,0,MATCH($D$10,Net_Short!$G$6:$AU$6,0)-1))","v":"<N/A>"},{"$f":"IF($AZ133=\"<N/A>\",$AZ133,MAX(OFFSET(Net_Short!$CM$16,0,MATCH($D$10,Net_Short!$AW$6:$CK$6,0)-1),0)/OFFSET(Net_Short!$G$16,0,MATCH($D$10,Net_Short!$G$6:$AU$6,0)-1))","v":"<N/A>"},{"$f":"IF($AZ133=\"<N/A>\",$AZ133,MAX(OFFSET(Net_Short!$EC$16,0,MATCH($D$10,Net_Short!$AW$6:$CK$6,0)-1),0)/OFFSET(Net_Short!$G$16,0,MATCH($D$10,Net_Short!$G$6:$AU$6,0)-1))","v":"<N/A>"},{"$f":"IF($AZ133=\"<N/A>\",$AZ133,MAX(OFFSET(Net_Short!$FS$16,0,MATCH($D$10,Net_Short!$AW$6:$CK$6,0)-1),0)/OFFSET(Net_Short!$G$16,0,MATCH($D$10,Net_Short!$G$6:$AU$6,0)-1))","v":"<N/A>"},"<N/A>","--","<N/A>","--",{"$f":"IFERROR(INDEX(Supply_Curve!GS$18:GS$1298,MATCH($AJ133,Supply_Curve!$FT$18:$FT$1298,0)),\"<N/A>\")","v":"<N/A>"},{"$f":"IFERROR(INDEX(Supply_Curve!GT$18:GT$1298,MATCH($AJ133,Supply_Curve!$FT$18:$FT$1298,0)),\"<N/A>\")","v":"<N/A>"},{"$f":"IFERROR(INDEX(Supply_Curve!GU$18:GU$1298,MATCH($AJ133,Supply_Curve!$FT$18:$FT$1298,0)),\"<N/A>\")","v":"<N/A>"},{"$f":"IFERROR(INDEX(Supply_Curve!GV$18:GV$1298,MATCH($AJ133,Supply_Curve!$FT$18:$FT$1298,0)),\"<N/A>\")","v":"<N/A>"},{"$f":"IFERROR(INDEX(Resource_Char!$I$21:$AF$21,BI133),\"<N/A>\")","v":"<N/A>"},"<N/A>",0]
[100,{"$f":"IF(SUMPRODUCT((OFFSET(Supply_Curve!$F$17,1,0,ctProject,1)=$D$6)*(OFFSET(Supply_Curve!$J$17,1,0,ctProject,1)=$D$4)*(OFFSET(sc_type,1,0,ctProject,1)=\"New\")*1)>=$A134,SMALL(IF((OFFSET(Supply_Curve!$F$17,1,0,ctProject,1)=$D$6)*(OFFSET(Supply_Curve!$J$17,1,0,ctProject,1)=$D$4)*(OFFSET(sc_type,1,0,ctProject,1)=\"New\"),ROW(OFFSET(Supply_Curve!$B$17,1,0,ctProject,1))-$C$28,\"\"),$A134),\"--\")","v":"--"},{"$f":"IF($B134=\"--\",\"--\",OFFSET(Supply_Curve!$C$17,$B134,0))","v":"--"},{"$f":"IF($B134=\"--\",\"--\",OFFSET(Supply_Curve!$J$17,$B134,0))","v":"--"},{"$f":"IF($B134=\"--\",\"--\",OFFSET(Supply_Curve!$K$17,$B134,0))","v":"--"},{"$f":"IF($B134=\"--\",\"--\",OFFSET(Supply_Curve!$AB$17,$B134,0))","v":"--"},{"$f":"IF($B134=\"--\",\"--\",OFFSET(Supply_Curve!$F$17,$B134,0))","v":"--"},{"$f":"IF($B134=\"--\",\"--\",OFFSET(Supply_Curve!$Q$17,$B134,0))","v":"--"},{"$f":"IF($B134=\"--\",\"--\",OFFSET(Supply_Curve!T$17,$B134,0))","v":"--"},{"$f":"IF($B134=\"--\",\"--\",OFFSET(Supply_Curve!U$17,$B134,0))","v":"--"},{"$f":"IF($B134=\"--\",\"--\",OFFSET(Supply_Curve!V$17,$B134,0))","v":"--"},{"$f":"IF($B134=\"--\",\"--\",OFFSET(Supply_Curve!W$17,$B134,0))","v":"--"},{"$f":"IF($B134=\"--\",\"--\",OFFSET(Supply_Curve!X$17,$B134,0))","v":"--"},{"$f":"IF($B134=\"--\",\"--\",OFFSET(Supply_Curve!Y$17,$B134,0))","v":"--"},{"$f":"IF($B134=\"--\",\"--\",OFFSET(Supply_Curve!Z$17,$B134,0))","v":"--"},{"$f":"IF($B134=\"--\",\"--\",IF($H134>0,$I134*INDEX(tableCapital,$F134,MATCH($D$10-PPA_lag,Resource_Cost!$D$8:$U$8,0))/(8.76*$H134),9999))","v":"--"},{"$f":"IF($B134=\"--\",\"--\",IF($H134>0,$J134*INDEX(tableInterconnect,$F134,MATCH($D$10-PPA_lag,Resource_Cost!$D$8:$U$8,0))/(8.76*$H134),9999))","v":"--"},{"$f":"IF($B134=\"--\",\"--\",IF(OR(LEFT($D134,5)<>\"Solar\",year>=2025),IF($H134>0,$I134*INDEX(tablePropTax,$F134,MATCH($D$10-PPA_lag,Resource_Cost!$D$8:$U$8,0))/(8.76*$H134),9999),0))","v":"--"},{"$f":"IF($B134=\"--\",\"--\",IF($H134>0,$K134*INDEX(tableFixedOM,$F134,MATCH($D$10-PPA_lag,Resource_Cost!$D$8:$U$8,0))/(8.76*$H134),9999))","v":"--"},{"$f":"IF($B134=\"--\",\"--\",IF($H134>0,$I134*$O134*INDEX(tableITC,$F134,MATCH($D$10-PPA_lag,Resource_Cost!$D$8:$U$8,0))/(8.76*$H134),9999))","v":"--"},{"$f":"IF($B134=\"--\",\"--\",$M134*$N134*INDEX(tableFuel,$F134,MATCH($D$10-PPA_lag,Resource_Cost!$D$8:$U$8,0)))","v":"--"},{"$f":"IF($B134=\"--\",\"--\",$L134*INDEX(tableVarOM,$F134,MATCH($D$10-PPA_lag,Resource_Cost!$D$8:$U$8,0)))","v":"--"},{"$f":"IF($B134=\"--\",\"--\",$O134*INDEX(tablePTC,$F134,MATCH($D$10-PPA_lag,Resource_Cost!$D$8:$U$8,0)))","v":"--"},"--",{"$f":"IF($B134=\"--\",\"--\",PRODUCT(OFFSET(Supply_Curve!$AG$17,MATCH($C134,OFFSET(Supply_Curve!$C$17,1,0,ctProject,1),0),0),OFFSET(Supply_Curve!$AH$17,MATCH($C134,OFFSET(Supply_Curve!$C$17,1,0,ctProject,1),0),0),OFFSET(Supply_Curve!$AI$17,MATCH($C134,OFFSET(Supply_Curve!$C$17,1,0,ctProject,1),0),0)))","v":"--"},{"$f":"IF($B134=\"--\",\"--\",MIN(SUMPRODUCT((OFFSET(Active_Portfolio!$D$12,1,0,ctPort,1)=$C134)*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1)),$Y134))","v":"--"},"--","--","--",null,null,null,100,{"$f":"IFERROR(INDEX(Supply_Curve!FR$18:FR$1298,MATCH($AJ134,Supply_Curve!$FT$18:$FT$1298,0)),\"<N/A>\")","v":"<N/A>"},{"$f":"IFERROR(INDEX(Supply_Curve!FS$18:FS$1298,MATCH($AJ134,Supply_Curve!$FT$18:$FT$1298,0)),\"<N/A>\")","v":"<N/A>"},{"$f":"IFERROR(INDEX($C$35:$C$134,SMALL(IF($AB$35:$AB$134<>0,ROW($AG$35:$AG$134)-$C$27,\"\"),$AG134)),\"<N/A>\")","v":"--"},{"$f":"IFERROR(INDEX(Supply_Curve!FU$18:FU$1298,MATCH($AJ134,Supply_Curve!$FT$18:$FT$1298,0)),\"<N/A>\")","v":"<N/A>"},{"$f":"IFERROR(INDEX(Supply_Curve!FV$18:FV$1298,MATCH($AJ134,Supply_Curve!$FT$18:$FT$1298,0)),\"<N/A>\")","v":"<N/A>"},{"$f":"IFERROR(INDEX(Supply_Curve!FW$18:FW$1298,MATCH($AJ134,Supply_Curve!$FT$18:$FT$1298,0)),\"<N/A>\")","v":"<N/A>"},{"$f":"IFERROR(INDEX(Supply_Curve!FX$18:FX$1298,MATCH($AJ134,Supply_Curve!$FT$18:$FT$1298,0)),\"<N/A>\")","v":"<N/A>"},{"$f":"IFERROR(INDEX(Supply_Curve!FY$18:FY$1298,MATCH($AJ134,Supply_Curve!$FT$18:$FT$1298,0)),\"<N/A>\")","v":"<N/A>"},{"$f":"IFERROR(INDEX(Supply_Curve!FZ$18:FZ$1298,MATCH($AJ134,Supply_Curve!$FT$18:$FT$1298,0)),\"<N/A>\")","v":"<N/A>"},{"$f":"IFERROR(INDEX(Supply_Curve!GA$18:GA$1298,MATCH($AJ134,Supply_Curve!$FT$18:$FT$1298,0)),\"<N/A>\")","v":"<N/A>"},{"$f":"IFERROR(INDEX(Supply_Curve!GB$18:GB$1298,MATCH($AJ134,Supply_Curve!$FT$18:$FT$1298,0)),\"<N/A>\")","v":"<N/A>"},{"$f":"IFERROR(INDEX(Supply_Curve!GC$18:GC$1298,MATCH($AJ134,Supply_Curve!$FT$18:$FT$1298,0)),\"<N/A>\")","v":"<N/A>"},"--",{"$f":"IFERROR(VALUE(CONCATENATE(\"12/31/\",INDEX(Resource_Char!$I$39:$AF$39,,$BI134)+YEAR($AT134)-1)),\"<N/A>\")","v":"<N/A>"},{"$f":"IFERROR(INDEX(Supply_Curve!GF$18:GF$1298,MATCH($AJ134,Supply_Curve!$FT$18:$FT$1298,0)),\"<N/A>\")","v":"<N/A>"},{"$f":"IFERROR(INDEX(Supply_Curve!GG$18:GG$1298,MATCH($AJ134,Supply_Curve!$FT$18:$FT$1298,0)),\"<N/A>\")","v":"<N/A>"},{"$f":"IFERROR(INDEX(Supply_Curve!GH$18:GH$1298,MATCH($AJ134,Supply_Curve!$FT$18:$FT$1298,0)),\"<N/A>\")","v":"<N/A>"},{"$f":"IFERROR(INDEX(Supply_Curve!GI$18:GI$1298,MATCH($AJ134,Supply_Curve!$FT$18:$FT$1298,0)),\"<N/A>\")","v":"<N/A>"},"<N/A>",{"$f":"IF($AZ134=\"<N/A>\",$AZ134,MAX(OFFSET(Net_Short!$AW$16,0,MATCH($D$10,Net_Short!$AW$6:$CK$6,0)-1),0)/OFFSET(Net_Short!$G$16,0,MATCH($D$10,Net_Short!$G$6:$AU$6,0)-1))","v":"<N/A>"},{"$f":"IF($AZ134=\"<N/A>\",$AZ134,MAX(OFFSET(Net_Short!$CM$16,0,MATCH($D$10,Net_Short!$AW$6:$CK$6,0)-1),0)/OFFSET(Net_Short!$G$16,0,MATCH($D$10,Net_Short!$G$6:$AU$6,0)-1))","v":"<N/A>"},{"$f":"IF($AZ134=\"<N/A>\",$AZ134,MAX(OFFSET(Net_Short!$EC$16,0,MATCH($D$10,Net_Short!$AW$6:$CK$6,0)-1),0)/OFFSET(Net_Short!$G$16,0,MATCH($D$10,Net_Short!$G$6:$AU$6,0)-1))","v":"<N/A>"},{"$f":"IF($AZ134=\"<N/A>\",$AZ134,MAX(OFFSET(Net_Short!$FS$16,0,MATCH($D$10,Net_Short!$AW$6:$CK$6,0)-1),0)/OFFSET(Net_Short!$G$16,0,MATCH($D$10,Net_Short!$G$6:$AU$6,0)-1))","v":"<N/A>"},"<N/A>","--","<N/A>","--",{"$f":"IFERROR(INDEX(Supply_Curve!GS$18:GS$1298,MATCH($AJ134,Supply_Curve!$FT$18:$FT$1298,0)),\"<N/A>\")","v":"<N/A>"},{"$f":"IFERROR(INDEX(Supply_Curve!GT$18:GT$1298,MATCH($AJ134,Supply_Curve!$FT$18:$FT$1298,0)),\"<N/A>\")","v":"<N/A>"},{"$f":"IFERROR(INDEX(Supply_Curve!GU$18:GU$1298,MATCH($AJ134,Supply_Curve!$FT$18:$FT$1298,0)),\"<N/A>\")","v":"<N/A>"},{"$f":"IFERROR(INDEX(Supply_Curve!GV$18:GV$1298,MATCH($AJ134,Supply_Curve!$FT$18:$FT$1298,0)),\"<N/A>\")","v":"<N/A>"},{"$f":"IFERROR(INDEX(Resource_Char!$I$21:$AF$21,BI134),\"<N/A>\")","v":"<N/A>"},"<N/A>",0]

{"sheet":"Active_Portfolio","index":3,"n_rows":1701,"n_cols":35,"rows_kept":69,"cut":true,"hidden":false,"merged":[],"bounds":{"rows_first":31,"rows_last":7,"rows_between":31,"halvings":6}}
["RPS Portfolio"]
["Count",{"$f":"MAX(A:A)","v":1689}]
[]
[null,"Categories"]
[null,"1 = Existing"]
[null,"2 = Commercial",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Formulas"]
[null,"3 = Recontracted",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Tech ID","ELCC Profile","Energy Value Profile","Losses","Degrad.","Risk Adj","Unit Cost"]
[null,"4 = Generic",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MATCH(IF(ISBLANK($L8),$K8,$K8&\" - \"&$L8),resources,0)","v":{"$error":"#N/A"}},{"$f":"IF(AND($M8=\"Existing\",$K8=\"Hydro\"),\"Other\",INDEX(Resource_Char!$I$157:$AF$234,IF(ISERROR(MATCH(IF($E8=\"CA\",$G8,$E8),Resource_Char!$E$157:$E$234,0)),1,MATCH(IF($E8=\"CA\",$G8,$E8),Resource_Char!$E$157:$E$234,0)),$AC8))","v":{"$error":"#N/A"}},{"$f":"IF(AND($M8=\"Existing\",$K8=\"Hydro\"),\"Other\",INDEX(Resource_Char!$I$237:$AF$314,IF(ISERROR(MATCH(IF($E8=\"CA\",$G8,$E8),Resource_Char!$E$237:$E$314,0)),1,MATCH(IF($E8=\"CA\",$G8,$E8),Resource_Char!$E$237:$E$314,0)),$AC8))","v":{"$error":"#N/A"}},0,{"$f":"INDEX(Resource_Char!$I$21:$AF$21,AC8)","v":{"$error":"#N/A"}},{"$f":"INDEX(General_Inputs!$F$7:$H$14,MATCH($K8,General_Inputs!$D$7:$D$14,0),$B8)","v":{"$error":"#N/A"}},{"$f":"IF(SUM($U8:$W8)<1,0,CHOOSE($B8,INDEX(General_Inputs!$E$159:$G$166,MATCH($K8,General_Inputs!$C$159:$C$166,0),MATCH(1,$U8:$W8,0)),INDEX(tableFixed,$AC8,MAX(1,YEAR($N8)-Resource_Cost!$D$8))/(8.76*$AB8)+INDEX(tableVariable,$AC8,MAX(1,YEAR($N8)-Resource_Cost!$D$8))))","v":0}]
[]
["Index","Category","Project ID","Project Name","State","County","Electrical Area (CREZ)","Latitude","Longitude","LCR Area","Technology","Subtechnology","Type","Contract Start Date","Contract End Date","Eligible for Recontr?","Product Content Category","CAISO","Bundled","Deliverability Type","PG&E","SCE","SDG&E","Other CAISO","Non\nCAISO","Contract Capacity","Annual Energy","Capacity Factor","Technology Index","ELCC Profile","Energy Value Profile","Losses","Degradation","Risk Adjustment","Unit Cost"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"[date]","[date]","[0/1]","[0/1/2/3]","[0/1]","[0/1]","[0,1]","[%]","[%]","[%]","[%]","[%]","[MW]","[GWh]","[%]",null,null,null,"[%]","[%/yr]","[%]","[$/MWh]"]
[]
[{"$f":"ROW()-ROW(index)","v":1},1,"PG10009","Monterey Regional Water","CA","Monterey","Monterey County (Partial)",36.705826999999999,-121.768777,null,"Biogas","Distributed","Existing","1988-08-26","2099-12-31",1,0,1,1,1,1,0,0,0,0,1.74,0.24,1.5745551999999999E-2,1,"Baseload","Baseload",0,0,1,59.365618339999997]
[2,1,"PG10015","City Of Watsonville","CA","Santa Cruz","Santa Cruz County",36.886167,-121.78612699999999,null,"Biogas","Distributed","Existing","1993-01-23","2023-01-22",1,0,1,1,1,1,0,0,0,0,0.55000000000000004,7.0000000000000007E-2,1.4528849999999999E-2,1,"Baseload","Baseload",0,0,1,59.365618339999997]
[3,1,"PG10020","Clover Flat LFG","CA","Napa","Sacramento River",38.576183980000003,-122.53021029999999,null,"Biogas","Distributed","Existing","2014-07-07","2024-07-06",1,1,1,1,1,1,0,0,0,0,0.84799999999999998,5.7469999999999999,0.77364413700000001,1,"Baseload","Baseload",0,0,1,59.365618339999997]
[4,1,"PG1013","Gas Recovery Sys. (American Cyn)","CA","Napa","Sacramento River",38.174917999999998,-122.26080399999999,null,"Biogas","Distributed","Existing","1986-02-04","2016-02-03",1,0,1,1,1,1,0,0,0,0,1.5,7.7850000000000001,0.59246575300000004,1,"Baseload","Baseload",0,0,1,59.365618339999997]
[5,1,"PG1016","Gas Recovery Sys. (Newby Island 2)","CA","Santa Clara","Santa Clara County",37.454158,-121.928855,null,"Biogas","Distributed","Existing","1984-09-01","2014-08-02",1,0,1,1,1,1,0,0,0,0,4.2,25.952000000000002,0.70537073299999997,1,"Baseload","Baseload",0,0,1,59.365618339999997]
[6,1,"PG1024","Waste Management Renewable Energy","CA","Alameda","Solano",37.748525999999998,-121.649871,null,"Biogas","Distributed","Existing","1989-05-04","2099-12-31",1,0,1,1,1,1,0,0,0,0,13.2,44.406999999999996,0.384037291,1,"Baseload","Baseload",0,0,1,59.365618339999997]
[7,1,"PG1025","Toro SLO Landfill","CA","San Luis Obispo","Cuyama",35.199824999999997,-120.607381,null,"Biogas","Distributed","Existing","2013-07-21","2033-07-20",1,1,1,1,1,1,0,0,0,0,1.5,11.2,0.85235920899999995,1,"Baseload","Baseload",0,0,1,59.365618339999997]
[8,1,"PG1029","Blake's Landing - 80kW Generator","CA","Marin","Marin County",38.167029999999997,-122.893108,null,"Biogas","Distributed","Existing","2010-11-02","2020-11-01",1,1,1,1,1,1,0,0,0,0,0.08,0.6,0.85616438399999995,1,"Baseload","Baseload",0,0,1,59.365618339999997]
[9,1,"PG1030","Castelanelli Bros. Biogas","CA","San Joaquin","Solano",38.086599999999997,-121.32,null,"Biogas","Distributed","Existing","2009-06-17","2019-06-16",1,0,1,1,1,1,0,0,0,0,0.3,1.3,0.49467275500000002,1,"Baseload","Baseload",0,0,1,59.365618339999997]
[10,1,"PG1031","Santa Maria II","CA","Santa Barbara","Santa Barbara",34.9482,-120.38,null,"Biogas","Distributed","Existing","2010-09-13","2025-09-12",1,0,1,1,1,1,0,0,0,0,1.42,12.439,0.99998392199999997,1,"Baseload","Baseload",0,0,1,59.365618339999997]
[11,1,"PG1034","ABEC Bidart-Old River LLC","CA","Kern","Westlands",35.169600000000003,-119.1056,null,"Biogas","Distributed","Existing","2014-03-10","2029-03-09",1,1,1,1,1,1,0,0,0,0,1.84,12.95,0.80342962100000004,1,"Baseload","Baseload",0,0,1,59.365618339999997]
[12,1,"PG1035","ABEC Bidart-Stockdale LLC","CA","Kern","Westlands",35.354799999999997,-119.2894,null,"Biogas","Distributed","Existing","2013-04-06","2023-09-11",1,1,1,1,1,1,0,0,0,0,0.6,1.4,0.26636225299999999,1,"Baseload","Baseload",0,0,1,59.365618339999997]
[13,2,"PG1046","Potrero Hills Landfill","CA","Solano","Solano",38.215000000000003,-121.9845,null,"Biogas","Distributed","New","2016-02-15","2041-02-14",1,0,1,1,1,1,0,0,0,0,8,56.1,0.80051369900000002,1,"Baseload","Baseload",0,0,0.84,161.5077599]
[14,1,"PG1049","Sunshine Landfill","CA","Los Angeles","Fairmont",34.335000000000001,-118.51900000000001,null,"Biogas","Distributed","Existing","2014-09-01","2034-08-31",1,0,1,1,1,1,0,0,0,0,18.96,132.87,0.79998988500000001,1,"Baseload","Baseload",0,0,1,59.365618339999997]
[15,1,"PG2000","Eel River Power LLC","CA","Humboldt","Humboldt County",40.479999999999997,-124.104,null,"Biomass","Large","Existing","2011-10-01","2099-12-31",1,0,1,1,1,1,0,0,0,0,28.8,113.67400000000001,0.450572362,3,"Baseload","Baseload",0,0,1,97.265970050000007]
[16,1,"PG20008","Sierra Pacific Ind. (Burney)","CA","Shasta","Round Mountain - B",40.876365,-121.701786,null,"Biomass","Large","Existing","1987-01-01","2015-09-08",1,0,1,1,1,1,0,0,0,0,20,85.088999999999999,0.48566780799999998,3,"Baseload","Baseload",0,0,1,97.265970050000007]
[17,1,"PG20009","Sierra Pacific Ind. (Quincy)","CA","Plumas","Plumas County",39.939811900000002,-120.91315040000001,null,"Biomass","Large","Existing","1987-03-05","2015-09-08",1,0,1,1,1,1,0,0,0,0,20,130.721,0.74612442899999998,3,"Baseload","Baseload",0,0,1,97.265970050000007]
[18,1,"PG2001","Burney Forest Products","CA","Shasta","Round Mountain - B",40.879596999999997,-121.721073,null,"Biomass","Large","Existing","1990-01-03","2020-01-02",1,0,1,1,1,1,0,0,0,0,31,212.55500000000001,0.78271836800000005,3,"Baseload","Baseload",0,0,1,97.265970050000007]
[19,1,"PG20011","Sierra Pacific Ind. (Lincoln)","CA","Placer","Placer County (Partial)",38.870331399999998,-121.2990296,null,"Biomass","Large","Existing","1987-01-28","2015-09-08",1,0,1,1,1,1,0,0,0,0,7.5,61.765999999999998,0.94012176599999997,3,"Baseload","Baseload",0,0,1,97.265970050000007]
[69,1,"PG40062","James Crane Hydro","CA","Butte","Sacramento River",39.879975000000002,-121.70105,null,"Hydro","Small","Existing","1991-06-20","2099-12-31",1,0,1,1,1,1,0,0,0,0,2.5000000000000001E-3,6.0000000000000001E-3,0.27397260299999998,5,"Other","Other",0,0,1,57.269898249999997]
[95,1,"PG40099","Wise Powerhouse","CA","Placer","Placer County (Partial)",38.889862000000001,-121.098525,null,"Hydro","Small","Existing","1917-03-04","2099-12-31",1,0,1,1,1,1,0,0,0,0,14,82.819896,0.67530900199999999,5,"Other","Other",0,0,1,57.269898249999997]
[145,1,"PG4046","Madera-Chowchilla Water And Power Authority","CA","Madera","Westlands",37.056809999999999,-119.899692,null,"Hydro","Small","Existing","1985-02-02","2015-03-31",1,0,1,1,1,1,0,0,0,0,2,3.9750000000000001,0.22688356200000001,5,"Other","Other",0,0,1,57.269898249999997]
[212,1,"PG50039","Stroud Solar Station","CA","Fresno","Westlands",36.531388999999997,-120.106944,null,"Solar PV","Fixed Tilt - 20MW+","Existing","2012-09-26","2099-12-31",1,1,1,1,1,1,0,0,0,0,20,40.266502459999998,0.22983163500000001,13,"Solar PV - Utility","Solar PV - Fixed",0,7.0000000000000001E-3,1,152.570043]
[287,2,"PG5130","Lost Hills Solar","CA","Kern","Westlands",35.619999999999997,-119.85,null,"Solar PV","Tracking - 20MW+","New","2019-01-01","2043-12-31",1,1,1,1,1,1,0,0,0,0,20,47,0.26826484,17,"Solar PV - Utility","Solar PV - Tracking",0,7.0000000000000001E-3,0.84,95.731104569999999]
[318,1,"PG7001","Altamont Midway Ltd.","CA","San Joaquin","Solano",37.745234000000004,-121.57386099999999,null,"Wind",null,"Existing","1985-04-16","2015-04-01",1,0,1,1,1,1,0,0,0,0,48.9,13.071,3.0513769E-2,18,"Wind - Coastal","Wind - Coastal",0,0,1,84.046839719999994]
[350,1,"PG7041","Coram Brodie","CA","Kern","Tehachapi",35.0625,-118.333,null,"Wind",null,"Existing","2012-03-29","2032-06-05",1,1,1,1,1,1,0,0,0,0,102,285.94099999999997,0.32001634000000001,18,"Wind - Inland","Wind - Inland",0,0,1,84.046839719999994]
[425,1,"SC40020","Portal Power Plant","CA","Madera","Westlands",37.256891000000003,-119.15912299999999,null,"Hydro","Small","Existing","1956-01-01","2099-12-31",1,0,1,1,1,0,1,0,0,0,0,15.87,0,5,"Other","Other",0,0,1,113.0808916]
[480,1,"SC50011","SPVP011 - Redlands","CA","San Bernardino","San Bernardino - Lucerne",34.076694439999997,-117.2430361,null,"Solar PV","Rooftop","Existing","2011-11-10","2099-12-31",1,1,1,1,1,0,1,0,0,0,0,0.56000000000000005,0,9,"Solar PV - Dist","Solar PV - Dist",0,7.0000000000000001E-3,1,183.6023016]
[542,1,"SC55510","USFS San Dimas Technology and Development Center","CA","Los Angeles","Los Angeles County (Partial)",34.105699999999999,-117.800394,null,"Solar PV","Fixed Tilt - 20MW+","Existing","2012-07-23","2022-08-01",1,1,1,1,1,0,1,0,0,0,0.25,0.2,9.1324200999999994E-2,13,"Solar PV - Utility","Solar PV - Fixed",0,7.0000000000000001E-3,1,183.6023016]
[563,1,"SC55563","Radiance Solar 4 LLC","CA","Los Angeles","Tehachapi",34.6663,-118.28814300000001,null,"Solar PV","Fixed Tilt - 20MW+","Existing","2013-07-16","2033-08-01",1,1,1,1,1,0,1,0,0,0,1.5,3.86,0.29375951300000003,13,"Solar PV - Utility","Solar PV - Fixed",0,7.0000000000000001E-3,1,183.6023016]
[653,1,"SC55787","Rancho Cucamonga Distribution Center 1","CA","San Bernardino","San Bernardino - Lucerne",34.100299999999997,-117.55235,null,"Solar PV","Rooftop","Existing","2015-04-14","2035-04-30",1,1,1,1,1,0,1,0,0,0,1.75,3.44,0.224396608,9,"Solar PV - Dist","Solar PV - Dist",0,7.0000000000000001E-3,1,183.6023016]
[680,2,"SC55834","RE Garland A, LLC","CA","Kern","Tehachapi",34.836399999999998,-118.523696,null,"Solar PV","Tracking - 20MW+","New","2016-12-01","2036-11-30",1,1,1,1,1,0,1,0,0,0,20,61.71,0.352226027,17,"Solar PV - Utility","Solar PV - Tracking",0,7.0000000000000001E-3,0.84,71.309549270000005]
[755,1,"SC76106","Terra-Gen 251 Wind, LLC  (Monolith XI)","CA","Kern","Tehachapi",35.087499999999999,-118.35,null,"Wind",null,"Existing","1987-06-30","2017-06-29",1,0,1,1,1,0,1,0,0,0,4.99,8.2100000000000009,0.187818559,18,"Wind - Inland","Wind - Inland",0,0,1,97.656555400000002]
[773,1,"SC76320","Pinyon Pines I","CA","Kern","Tehachapi",35.103000000000002,-118.22748,null,"Wind",null,"Existing","2013-01-01","2035-12-31",1,0,1,1,1,0,1,0,0,0,168,394.41023999999999,0.26800000000000002,18,"Wind - Inland","Wind - Inland",0,0,1,97.656555400000002]
[872,2,"SC55888","RE Garland, LLC","CA","Kern","Tehachapi",34.825000000000003,-118.52,null,"Solar PV","Tracking - 20MW+","New","2017-04-01","2032-03-31",1,1,1,1,1,0,1,0,0,0,186.96,574.15,0.35056823599999998,17,"Solar PV - Utility","Solar PV - Tracking",0,7.0000000000000001E-3,0.84,70.873073930000004]
[902,1,"CAISO_LSE_Contract_012","Lewiston/Nimbus/Stampede [H0286/H0360/H0497]","CA",null,"n/a","n/a","n/a",null,"Hydro","Small","Existing","2005-01-01","2024-12-31",1,0,1,1,1,0,0,0,1,0,0.189,0.74825169499999999,0.45194105899999998,5,"Other","Other",0,0,1,0]
[935,1,"CAISO_LSE_Contract_036","High Winds [W0355]","CA",null,"n/a","n/a","n/a",null,"Wind",null,"Existing","2003-08-15","2023-12-31",1,0,1,1,1,0,0,0,1,0,2.9969999999999999,6.0942561250000002,0.23212924200000001,18,"Wind - Inland","Wind - Inland",0,0,1,0]
[1010,1,"NonCAISO_LSE_Contract_059","Windy Flats Wind Project/ Windy Points","WA",null,"n/a","n/a","n/a",null,"Wind",null,"Existing","2009-10-26","2030-01-30",1,0,0,1,1,0,0,0,0,1,262,659.85,0.28750130699999998,18,"Wind - Inland","Wind - NW",0,0,1,0]
[1075,1,"CAISO_LSE_Contract_090","Coyote Canyon [E0117]","CA",null,"n/a","n/a","n/a",null,"Biogas","Distributed","Existing","2013-01-01","2015-12-31",1,1,1,1,1,0,0,0,1,0,20,46.667503330000002,0.26636702800000001,1,"Baseload","Baseload",0,0,1,0]
[1127,1,"NonCAISO_LSE_Contract_123","Boessow (Van Connett Solar Farm) [S0157]","CA",null,"n/a","n/a","n/a",null,"Solar PV","Tracking - 20MW+","Existing","2011-12-20","2032-01-01",1,1,0,1,1,0,0,0,0,1,3,6.0339999999999998,0.229604262,17,"Solar PV - Utility","Solar PV - Tracking",0,7.0000000000000001E-3,1,0]
[1170,1,"NonCAISO_LSE_Contract_147","Pleasant Valley (WEST Wyoming Wind Energy Center) [W236]","WY",null,"n/a","n/a","n/a",null,"Wind",null,"Existing","2009-06-01","2028-12-31",1,0,0,1,1,0,0,0,0,1,2.0417018339999999,3.5049588759999999,0.19596860499999999,18,"Wind - Inland","Wind - RM",0,0,1,0]
[1248,3,"SD2000","Covanta Delano Inc (formerly AES Delano)","CA","Kern","Westlands",35.72195,-119.23399999999999,0,"Biomass","Large","Existing","2016-01-01","2035-12-31",1,1,1,1,1,0,0,0,1,0,49,332.661,0.77500000000000002,3,"Baseload","Baseload",0,0,1,106.63980771948346]
[1265,3,"PG7056","Diablo Winds","CA","Alameda","Solano",37.758889000000003,-121.621944,0,"Wind","","Existing","2016-07-01","2041-06-30",1,1,1,1,1,0,0,0,1,0,18,65.000000033280003,0.41222729600000002,18,"Wind - Coastal","Wind - Coastal",0,0,1,74.085898064285317]
[1308,3,"SC76012","ON Wind Energy LLC","CA","Kern","Tehachapi",35.037500000000001,-118.358333,0,"Wind","","Existing","2017-04-19","2042-04-18",1,1,1,1,1,0,0,0,1,0,2.4,0.95999999039999984,4.5662099999999997E-2,18,"Wind - Inland","Wind - Inland",0,0,1,236.01047824948989]
[1368,3,"PG4026","Five Bears Hydroelectric","CA","Plumas","Plumas County",40.039400000000001,-120.6634,0,"Hydro","Small","Existing","2019-04-27","2039-04-26",1,1,1,1,1,0.49922274558004681,0.13446371553950787,0,0.36631353888044527,0,0.99,1.0430000011332001,0.12026659300000002,5,"Baseload","Baseload",0,0,1,179.41092465214493]
[1457,3,"NonCAISO_LSE_Contract_052","Pleasant Valley (WEST Wyoming Wind Energy Center) [W236]","WY",0,"n/a","n/a","n/a",0,"Wind","","Existing","2022-07-02","2047-07-01",1,1,0,1,1,0,0,0,0,1,80.81560589,138.73493676479941,0.19596860499999999,18,"Wind - Inland","Wind - RM",0,0,1,0]
[1500,3,"PG40077","Digger Creek Hydro","CA","Tehama","Sacramento River",40.435498979999998,-121.7345459,0,"Hydro","Small","Existing","2024-07-03","2044-07-02",1,1,1,1,1,0.24458740519304048,0,0.20791893288067262,0.5474936619262869,0,0.65,3.5000000026680005,0.61468212200000005,5,"Baseload","Baseload",0,0,1,72.305153413389775]
[1541,4,"BV_CA_566","CA_SolarPV_T20+_Riverside_2","CA","Riverside","Palm Springs","n/a","n/a",0,"Solar PV","Tracking - 20MW+","New","2026-01-01","2050-12-31",1,1,1,1,1,1,0,0,0,0,83.404080326885179,251.82372009641159,0.34467138655972135,17,"Solar PV - Utility","Solar PV - Tracking",1.1355491084212632E-2,7.0000000000000001E-3,0.84,88.185270665221182]
[1617,4,"BV_CA_148","CA Wind 205","CA","Yolo","Sacramento River",38.7941,-121.83580000000001,0,"Wind","","New","2028-01-01","2052-12-31",1,1,1,1,1,0.38726319980437501,0.42743257464358753,4.1150544927441239E-2,0.14415368062459624,0,45,107.11241819999999,0.27172099999999999,18,"Wind - Coastal","Wind - Coastal",7.497347871503468E-3,0,0.84,111.52906126872533]
[1638,3,"CAISO_LSE_Contract_041","Keller Canyon Landfill (Pittsburg) [E0217]","CA",0,"n/a","n/a","n/a",0,"Biogas","Distributed","Existing","2029-08-01","2049-07-31",1,1,1,1,1,0.37760439400992046,0.33540833133462072,5.5320074709485925E-2,0.23166719994597271,0,1.92,14.8521000024576,0.88304437800000013,1,"Baseload","Baseload",0,0,1,71.085149417061743]
[1683,3,"CAISO_LSE_Contract_091","Chiquita Canyon [E0250]","CA",0,"n/a","n/a","n/a",0,"Biogas","Distributed","Existing","2030-11-24","2050-11-23",1,1,1,1,1,0.2666338899415992,0.44391661884474931,5.6964987249052641E-2,0.23248450396459883,0,7.6666666670000003,37.393958308225827,0.55678913500000005,1,"Baseload","Baseload",0,0,1,107.95654450311343]
[1684,4,"BV_CA_561","CA_SolarPV_T20+_Los Angeles_2","CA","Los Angeles","Tehachapi","n/a","n/a",0,"Solar PV","Tracking - 20MW+","New","2030-01-01","2054-12-31",1,1,1,1,1,0.26663388994159781,0.4439166188447512,5.6964987249052572E-2,0.23248450396459844,0,809.70868870487686,2491.7332168359771,0.35129230439730896,17,"Solar PV - Utility","Solar PV - Tracking",3.1316616015467647E-3,7.0000000000000001E-3,0.84,84.403159210091587]
[1685,4,"BV_CA_580","CA_SolarPV_T20+_San Bernardino_11","CA","San Bernardino","Victorville","n/a","n/a",0,"Solar PV","Tracking - 20MW+","New","2030-01-01","2054-12-31",1,1,1,1,1,0.26663388994160181,0.44391661884474676,5.6964987249052759E-2,0.23248450396459877,0,199.98390748171457,627.53886302946387,0.35821310530579992,17,"Solar PV - Utility","Solar PV - Tracking",6.9239121355409994E-3,7.0000000000000001E-3,0.84,82.772461024322979]
[1686,4,"BV_CA_109","CA Wind 146","CA","San Bernardino","Victorville",34.7699,-117.17019999999999,0,"Wind","","New","2030-01-01","2054-12-31",1,1,1,1,1,0.26663388994160181,0.4439166188447467,5.6964987249052752E-2,0.23248450396459877,0,40,92.626838399999997,0.26434600000000003,18,"Wind - Inland","Wind - Inland",6.9239121355409994E-3,0,0.84,112.69652762916964]
[1687,4,"BV_CA_561","CA_SolarPV_T20+_Los Angeles_2","CA","Los Angeles","Tehachapi","n/a","n/a",0,"Solar PV","Tracking - 20MW+","New","2030-01-01","2054-12-31",1,1,1,1,1,0.26663388994160181,0.44391661884474681,5.6964987249052759E-2,0.23248450396459877,0,273.01713626962419,840.16125391536718,0.35129230439730896,17,"Solar PV - Utility","Solar PV - Tracking",3.1316616015467647E-3,7.0000000000000001E-3,0.84,84.403159210091587]
[1688,4,"BV_CA_101","CA Wind 136","CA","San Bernardino","Victorville",34.927999999999997,-116.8736,0,"Wind","","New","2030-01-01","2054-12-31",1,1,1,1,1,0.26663388994160181,0.44391661884474676,5.6964987249052752E-2,0.2324845039645988,0,23,54.849907799999997,0.272235,18,"Wind - Inland","Wind - Inland",6.9239121355409994E-3,0,0.84,114.16328208482287]
[1689,4,"BV_CA_593","CA_SolarPV_T20+_Ventura_2","CA","Ventura","Tehachapi","n/a","n/a",0,"Solar PV","Tracking - 20MW+","New","2030-01-01","2054-12-31",1,1,1,1,1,0.26663388994160181,0.44391661884474676,5.6964987249052752E-2,0.23248450396459877,0,10,27.927844556826862,0.3188110109226811,17,"Solar PV - Utility","Solar PV - Tracking",3.1316616015467647E-3,7.0000000000000001E-3,0.84,93.002372193841424]

{"sheet":"Portfolio_Analytics","index":4,"n_rows":376,"n_cols":137,"rows_kept":69,"cut":true,"hidden":false,"merged":[],"bounds":{"rows_first":31,"rows_last":7,"rows_between":31,"halvings":6}}
["Detailed Model Results"]
[]
[null,null,null,"Show Snapshot Results for:",2030]
[]
[null,"Installed Capacity Portfolio Summary"]
[]
[null,null,"Total Installed Capacity, All Resources (MW)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Incremental Installed Capacity, New Resources (MW)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Total Installed Capacity, All Resources (MW)",null,null,null,null,null,null,null,"Total FCDS Installed Capacity, All Resources (MW)",null,null,null,null,null,null,null,"Total EO Installed Capacity, All Resources (MW)",null,null,null,null,null,null,null,"Incremental Installed Capacity, New Resources (MW)",null,null,null,null,null,null,null,"Incremental FCDS Installed Capacity, New Resources (MW)",null,null,null,null,null,null,null,"Incremental EO Installed Capacity, New Resources (MW)",null,null,null,null,null,null,null,"Incremental Installed Capacity, Generic Resources (MW)",null,null,null,null,null,null,null,"Incremental FCDS Installed Capacity, Generic Resources (MW)",null,null,null,null,null,null,null,"Incremental EO Installed Capacity, Generic Resources (MW)",null,null,null,null,null,null,null,null,null,null,"Coordinates for Bubble Plots"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"CREZ",null,null,"Biogas","Biomass","Geothermal","Hydro","Solar PV","Solar Thermal","Wind","Total","Biogas","Biomass","Geothermal","Hydro","Solar PV","Solar Thermal","Wind","Total","Biogas","Biomass","Geothermal","Hydro","Solar PV","Solar Thermal","Wind","Total","Biogas","Biomass","Geothermal","Hydro","Solar PV","Solar Thermal","Wind","Total","Biogas","Biomass","Geothermal","Hydro","Solar PV","Solar Thermal","Wind","Total","Biogas","Biomass","Geothermal","Hydro","Solar PV","Solar Thermal","Wind","Total","Biogas","Biomass","Geothermal","Hydro","Solar PV","Solar Thermal","Wind","Total","Biogas","Biomass","Geothermal","Hydro","Solar PV","Solar Thermal","Wind","Total","Biogas","Biomass","Geothermal","Hydro","Solar PV","Solar Thermal","Wind","Total",null,null,null,"Latitude","Longitude","Calib X","Calib Y","X Coord","Y Coord"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Alameda County (Partial)",null,null,{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$G$12,1,0,ctPort,1)=$BB9)*(OFFSET(Active_Portfolio!$K$12,1,0,ctPort,1)=BE$8)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE($E$3,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE($E$3,1,1))*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$G$12,1,0,ctPort,1)=$BB9)*(OFFSET(Active_Portfolio!$K$12,1,0,ctPort,1)=BF$8)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE($E$3,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE($E$3,1,1))*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$G$12,1,0,ctPort,1)=$BB9)*(OFFSET(Active_Portfolio!$K$12,1,0,ctPort,1)=BG$8)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE($E$3,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE($E$3,1,1))*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$G$12,1,0,ctPort,1)=$BB9)*(OFFSET(Active_Portfolio!$K$12,1,0,ctPort,1)=BH$8)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE($E$3,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE($E$3,1,1))*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$G$12,1,0,ctPort,1)=$BB9)*(OFFSET(Active_Portfolio!$K$12,1,0,ctPort,1)=BI$8)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE($E$3,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE($E$3,1,1))*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$G$12,1,0,ctPort,1)=$BB9)*(OFFSET(Active_Portfolio!$K$12,1,0,ctPort,1)=BJ$8)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE($E$3,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE($E$3,1,1))*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$G$12,1,0,ctPort,1)=$BB9)*(OFFSET(Active_Portfolio!$K$12,1,0,ctPort,1)=BK$8)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE($E$3,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE($E$3,1,1))*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":0},{"$f":"SUM(BE9:BK9)","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$G$12,1,0,ctPort,1)=$BB9)*(OFFSET(Active_Portfolio!$K$12,1,0,ctPort,1)=BM$8)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE($E$3,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE($E$3,1,1))*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$G$12,1,0,ctPort,1)=$BB9)*(OFFSET(Active_Portfolio!$K$12,1,0,ctPort,1)=BN$8)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE($E$3,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE($E$3,1,1))*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$G$12,1,0,ctPort,1)=$BB9)*(OFFSET(Active_Portfolio!$K$12,1,0,ctPort,1)=BO$8)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE($E$3,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE($E$3,1,1))*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$G$12,1,0,ctPort,1)=$BB9)*(OFFSET(Active_Portfolio!$K$12,1,0,ctPort,1)=BP$8)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE($E$3,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE($E$3,1,1))*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$G$12,1,0,ctPort,1)=$BB9)*(OFFSET(Active_Portfolio!$K$12,1,0,ctPort,1)=BQ$8)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE($E$3,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE($E$3,1,1))*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$G$12,1,0,ctPort,1)=$BB9)*(OFFSET(Active_Portfolio!$K$12,1,0,ctPort,1)=BR$8)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE($E$3,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE($E$3,1,1))*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$G$12,1,0,ctPort,1)=$BB9)*(OFFSET(Active_Portfolio!$K$12,1,0,ctPort,1)=BS$8)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE($E$3,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE($E$3,1,1))*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":0},{"$f":"SUM(BM9:BS9)","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=0)*(OFFSET(Active_Portfolio!$G$12,1,0,ctPort,1)=$BB9)*(OFFSET(Active_Portfolio!$K$12,1,0,ctPort,1)=BU$8)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE($E$3,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE($E$3,1,1))*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=0)*(OFFSET(Active_Portfolio!$G$12,1,0,ctPort,1)=$BB9)*(OFFSET(Active_Portfolio!$K$12,1,0,ctPort,1)=BV$8)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE($E$3,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE($E$3,1,1))*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=0)*(OFFSET(Active_Portfolio!$G$12,1,0,ctPort,1)=$BB9)*(OFFSET(Active_Portfolio!$K$12,1,0,ctPort,1)=BW$8)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE($E$3,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE($E$3,1,1))*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=0)*(OFFSET(Active_Portfolio!$G$12,1,0,ctPort,1)=$BB9)*(OFFSET(Active_Portfolio!$K$12,1,0,ctPort,1)=BX$8)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE($E$3,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE($E$3,1,1))*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=0)*(OFFSET(Active_Portfolio!$G$12,1,0,ctPort,1)=$BB9)*(OFFSET(Active_Portfolio!$K$12,1,0,ctPort,1)=BY$8)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE($E$3,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE($E$3,1,1))*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=0)*(OFFSET(Active_Portfolio!$G$12,1,0,ctPort,1)=$BB9)*(OFFSET(Active_Portfolio!$K$12,1,0,ctPort,1)=BZ$8)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE($E$3,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE($E$3,1,1))*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=0)*(OFFSET(Active_Portfolio!$G$12,1,0,ctPort,1)=$BB9)*(OFFSET(Active_Portfolio!$K$12,1,0,ctPort,1)=CA$8)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE($E$3,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE($E$3,1,1))*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":0},{"$f":"SUM(BU9:CA9)","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$M$12,1,0,ctPort,1)=\"New\")*(OFFSET(Active_Portfolio!$G$12,1,0,ctPort,1)=$BB9)*(OFFSET(Active_Portfolio!$K$12,1,0,ctPort,1)=CC$8)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE($E$3,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE($E$3,1,1))*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$M$12,1,0,ctPort,1)=\"New\")*(OFFSET(Active_Portfolio!$G$12,1,0,ctPort,1)=$BB9)*(OFFSET(Active_Portfolio!$K$12,1,0,ctPort,1)=CD$8)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE($E$3,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE($E$3,1,1))*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$M$12,1,0,ctPort,1)=\"New\")*(OFFSET(Active_Portfolio!$G$12,1,0,ctPort,1)=$BB9)*(OFFSET(Active_Portfolio!$K$12,1,0,ctPort,1)=CE$8)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE($E$3,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE($E$3,1,1))*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$M$12,1,0,ctPort,1)=\"New\")*(OFFSET(Active_Portfolio!$G$12,1,0,ctPort,1)=$BB9)*(OFFSET(Active_Portfolio!$K$12,1,0,ctPort,1)=CF$8)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE($E$3,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE($E$3,1,1))*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$M$12,1,0,ctPort,1)=\"New\")*(OFFSET(Active_Portfolio!$G$12,1,0,ctPort,1)=$BB9)*(OFFSET(Active_Portfolio!$K$12,1,0,ctPort,1)=CG$8)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE($E$3,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE($E$3,1,1))*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$M$12,1,0,ctPort,1)=\"New\")*(OFFSET(Active_Portfolio!$G$12,1,0,ctPort,1)=$BB9)*(OFFSET(Active_Portfolio!$K$12,1,0,ctPort,1)=CH$8)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE($E$3,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE($E$3,1,1))*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$M$12,1,0,ctPort,1)=\"New\")*(OFFSET(Active_Portfolio!$G$12,1,0,ctPort,1)=$BB9)*(OFFSET(Active_Portfolio!$K$12,1,0,ctPort,1)=CI$8)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE($E$3,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE($E$3,1,1))*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":0},{"$f":"SUM(CC9:CI9)","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$M$12,1,0,ctPort,1)=\"New\")*(OFFSET(Active_Portfolio!$G$12,1,0,ctPort,1)=$BB9)*(OFFSET(Active_Portfolio!$K$12,1,0,ctPort,1)=CK$8)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE($E$3,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE($E$3,1,1))*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$M$12,1,0,ctPort,1)=\"New\")*(OFFSET(Active_Portfolio!$G$12,1,0,ctPort,1)=$BB9)*(OFFSET(Active_Portfolio!$K$12,1,0,ctPort,1)=CL$8)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE($E$3,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE($E$3,1,1))*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$M$12,1,0,ctPort,1)=\"New\")*(OFFSET(Active_Portfolio!$G$12,1,0,ctPort,1)=$BB9)*(OFFSET(Active_Portfolio!$K$12,1,0,ctPort,1)=CM$8)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE($E$3,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE($E$3,1,1))*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$M$12,1,0,ctPort,1)=\"New\")*(OFFSET(Active_Portfolio!$G$12,1,0,ctPort,1)=$BB9)*(OFFSET(Active_Portfolio!$K$12,1,0,ctPort,1)=CN$8)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE($E$3,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE($E$3,1,1))*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$M$12,1,0,ctPort,1)=\"New\")*(OFFSET(Active_Portfolio!$G$12,1,0,ctPort,1)=$BB9)*(OFFSET(Active_Portfolio!$K$12,1,0,ctPort,1)=CO$8)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE($E$3,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE($E$3,1,1))*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$M$12,1,0,ctPort,1)=\"New\")*(OFFSET(Active_Portfolio!$G$12,1,0,ctPort,1)=$BB9)*(OFFSET(Active_Portfolio!$K$12,1,0,ctPort,1)=CP$8)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE($E$3,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE($E$3,1,1))*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$M$12,1,0,ctPort,1)=\"New\")*(OFFSET(Active_Portfolio!$G$12,1,0,ctPort,1)=$BB9)*(OFFSET(Active_Portfolio!$K$12,1,0,ctPort,1)=CQ$8)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE($E$3,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE($E$3,1,1))*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":0},{"$f":"SUM(CK9:CQ9)","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=0)*(OFFSET(Active_Portfolio!$M$12,1,0,ctPort,1)=\"New\")*(OFFSET(Active_Portfolio!$G$12,1,0,ctPort,1)=$BB9)*(OFFSET(Active_Portfolio!$K$12,1,0,ctPort,1)=CS$8)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE($E$3,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE($E$3,1,1))*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=0)*(OFFSET(Active_Portfolio!$M$12,1,0,ctPort,1)=\"New\")*(OFFSET(Active_Portfolio!$G$12,1,0,ctPort,1)=$BB9)*(OFFSET(Active_Portfolio!$K$12,1,0,ctPort,1)=CT$8)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE($E$3,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE($E$3,1,1))*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=0)*(OFFSET(Active_Portfolio!$M$12,1,0,ctPort,1)=\"New\")*(OFFSET(Active_Portfolio!$G$12,1,0,ctPort,1)=$BB9)*(OFFSET(Active_Portfolio!$K$12,1,0,ctPort,1)=CU$8)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE($E$3,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE($E$3,1,1))*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=0)*(OFFSET(Active_Portfolio!$M$12,1,0,ctPort,1)=\"New\")*(OFFSET(Active_Portfolio!$G$12,1,0,ctPort,1)=$BB9)*(OFFSET(Active_Portfolio!$K$12,1,0,ctPort,1)=CV$8)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE($E$3,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE($E$3,1,1))*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=0)*(OFFSET(Active_Portfolio!$M$12,1,0,ctPort,1)=\"New\")*(OFFSET(Active_Portfolio!$G$12,1,0,ctPort,1)=$BB9)*(OFFSET(Active_Portfolio!$K$12,1,0,ctPort,1)=CW$8)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE($E$3,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE($E$3,1,1))*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=0)*(OFFSET(Active_Portfolio!$M$12,1,0,ctPort,1)=\"New\")*(OFFSET(Active_Portfolio!$G$12,1,0,ctPort,1)=$BB9)*(OFFSET(Active_Portfolio!$K$12,1,0,ctPort,1)=CX$8)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE($E$3,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE($E$3,1,1))*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=0)*(OFFSET(Active_Portfolio!$M$12,1,0,ctPort,1)=\"New\")*(OFFSET(Active_Portfolio!$G$12,1,0,ctPort,1)=$BB9)*(OFFSET(Active_Portfolio!$K$12,1,0,ctPort,1)=CY$8)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE($E$3,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE($E$3,1,1))*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":0},{"$f":"SUM(CS9:CY9)","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$B$12,1,0,ctPort,1)=4)*(OFFSET(Active_Portfolio!$G$12,1,0,ctPort,1)=$BB9)*(OFFSET(Active_Portfolio!$K$12,1,0,ctPort,1)=DA$8)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE($E$3,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE($E$3,1,1))*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$B$12,1,0,ctPort,1)=4)*(OFFSET(Active_Portfolio!$G$12,1,0,ctPort,1)=$BB9)*(OFFSET(Active_Portfolio!$K$12,1,0,ctPort,1)=DB$8)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE($E$3,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE($E$3,1,1))*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$B$12,1,0,ctPort,1)=4)*(OFFSET(Active_Portfolio!$G$12,1,0,ctPort,1)=$BB9)*(OFFSET(Active_Portfolio!$K$12,1,0,ctPort,1)=DC$8)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE($E$3,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE($E$3,1,1))*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$B$12,1,0,ctPort,1)=4)*(OFFSET(Active_Portfolio!$G$12,1,0,ctPort,1)=$BB9)*(OFFSET(Active_Portfolio!$K$12,1,0,ctPort,1)=DD$8)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE($E$3,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE($E$3,1,1))*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$B$12,1,0,ctPort,1)=4)*(OFFSET(Active_Portfolio!$G$12,1,0,ctPort,1)=$BB9)*(OFFSET(Active_Portfolio!$K$12,1,0,ctPort,1)=DE$8)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE($E$3,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE($E$3,1,1))*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$B$12,1,0,ctPort,1)=4)*(OFFSET(Active_Portfolio!$G$12,1,0,ctPort,1)=$BB9)*(OFFSET(Active_Portfolio!$K$12,1,0,ctPort,1)=DF$8)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE($E$3,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE($E$3,1,1))*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$B$12,1,0,ctPort,1)=4)*(OFFSET(Active_Portfolio!$G$12,1,0,ctPort,1)=$BB9)*(OFFSET(Active_Portfolio!$K$12,1,0,ctPort,1)=DG$8)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE($E$3,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE($E$3,1,1))*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":0},{"$f":"SUM(DA9:DG9)","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$B$12,1,0,ctPort,1)=4)*(OFFSET(Active_Portfolio!$G$12,1,0,ctPort,1)=$BB9)*(OFFSET(Active_Portfolio!$K$12,1,0,ctPort,1)=DI$8)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE($E$3,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE($E$3,1,1))*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$B$12,1,0,ctPort,1)=4)*(OFFSET(Active_Portfolio!$G$12,1,0,ctPort,1)=$BB9)*(OFFSET(Active_Portfolio!$K$12,1,0,ctPort,1)=DJ$8)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE($E$3,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE($E$3,1,1))*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$B$12,1,0,ctPort,1)=4)*(OFFSET(Active_Portfolio!$G$12,1,0,ctPort,1)=$BB9)*(OFFSET(Active_Portfolio!$K$12,1,0,ctPort,1)=DK$8)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE($E$3,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE($E$3,1,1))*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$B$12,1,0,ctPort,1)=4)*(OFFSET(Active_Portfolio!$G$12,1,0,ctPort,1)=$BB9)*(OFFSET(Active_Portfolio!$K$12,1,0,ctPort,1)=DL$8)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE($E$3,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE($E$3,1,1))*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$B$12,1,0,ctPort,1)=4)*(OFFSET(Active_Portfolio!$G$12,1,0,ctPort,1)=$BB9)*(OFFSET(Active_Portfolio!$K$12,1,0,ctPort,1)=DM$8)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE($E$3,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE($E$3,1,1))*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$B$12,1,0,ctPort,1)=4)*(OFFSET(Active_Portfolio!$G$12,1,0,ctPort,1)=$BB9)*(OFFSET(Active_Portfolio!$K$12,1,0,ctPort,1)=DN$8)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE($E$3,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE($E$3,1,1))*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$B$12,1,0,ctPort,1)=4)*(OFFSET(Active_Portfolio!$G$12,1,0,ctPort,1)=$BB9)*(OFFSET(Active_Portfolio!$K$12,1,0,ctPort,1)=DO$8)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE($E$3,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE($E$3,1,1))*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":0},{"$f":"SUM(DI9:DO9)","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=0)*(OFFSET(Active_Portfolio!$B$12,1,0,ctPort,1)=4)*(OFFSET(Active_Portfolio!$G$12,1,0,ctPort,1)=$BB9)*(OFFSET(Active_Portfolio!$K$12,1,0,ctPort,1)=DQ$8)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE($E$3,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE($E$3,1,1))*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=0)*(OFFSET(Active_Portfolio!$B$12,1,0,ctPort,1)=4)*(OFFSET(Active_Portfolio!$G$12,1,0,ctPort,1)=$BB9)*(OFFSET(Active_Portfolio!$K$12,1,0,ctPort,1)=DR$8)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE($E$3,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE($E$3,1,1))*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=0)*(OFFSET(Active_Portfolio!$B$12,1,0,ctPort,1)=4)*(OFFSET(Active_Portfolio!$G$12,1,0,ctPort,1)=$BB9)*(OFFSET(Active_Portfolio!$K$12,1,0,ctPort,1)=DS$8)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE($E$3,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE($E$3,1,1))*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=0)*(OFFSET(Active_Portfolio!$B$12,1,0,ctPort,1)=4)*(OFFSET(Active_Portfolio!$G$12,1,0,ctPort,1)=$BB9)*(OFFSET(Active_Portfolio!$K$12,1,0,ctPort,1)=DT$8)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE($E$3,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE($E$3,1,1))*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=0)*(OFFSET(Active_Portfolio!$B$12,1,0,ctPort,1)=4)*(OFFSET(Active_Portfolio!$G$12,1,0,ctPort,1)=$BB9)*(OFFSET(Active_Portfolio!$K$12,1,0,ctPort,1)=DU$8)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE($E$3,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE($E$3,1,1))*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=0)*(OFFSET(Active_Portfolio!$B$12,1,0,ctPort,1)=4)*(OFFSET(Active_Portfolio!$G$12,1,0,ctPort,1)=$BB9)*(OFFSET(Active_Portfolio!$K$12,1,0,ctPort,1)=DV$8)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE($E$3,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE($E$3,1,1))*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=0)*(OFFSET(Active_Portfolio!$B$12,1,0,ctPort,1)=4)*(OFFSET(Active_Portfolio!$G$12,1,0,ctPort,1)=$BB9)*(OFFSET(Active_Portfolio!$K$12,1,0,ctPort,1)=DW$8)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE($E$3,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE($E$3,1,1))*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":0},{"$f":"SUM(DQ9:DW9)","v":0},null,null,null,null,null,null,null,{"$f":"EB9+ED9/10","v":0},{"$f":"EC9+EE9/10","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Alpine County",null,null,{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$G$12,1,0,ctPort,1)=$BB10)*(OFFSET(Active_Portfolio!$K$12,1,0,ctPort,1)=BE$8)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE($E$3,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE($E$3,1,1))*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$G$12,1,0,ctPort,1)=$BB10)*(OFFSET(Active_Portfolio!$K$12,1,0,ctPort,1)=BF$8)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE($E$3,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE($E$3,1,1))*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$G$12,1,0,ctPort,1)=$BB10)*(OFFSET(Active_Portfolio!$K$12,1,0,ctPort,1)=BG$8)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE($E$3,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE($E$3,1,1))*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$G$12,1,0,ctPort,1)=$BB10)*(OFFSET(Active_Portfolio!$K$12,1,0,ctPort,1)=BH$8)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE($E$3,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE($E$3,1,1))*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$G$12,1,0,ctPort,1)=$BB10)*(OFFSET(Active_Portfolio!$K$12,1,0,ctPort,1)=BI$8)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE($E$3,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE($E$3,1,1))*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$G$12,1,0,ctPort,1)=$BB10)*(OFFSET(Active_Portfolio!$K$12,1,0,ctPort,1)=BJ$8)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE($E$3,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE($E$3,1,1))*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$G$12,1,0,ctPort,1)=$BB10)*(OFFSET(Active_Portfolio!$K$12,1,0,ctPort,1)=BK$8)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE($E$3,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE($E$3,1,1))*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":0},0,{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$G$12,1,0,ctPort,1)=$BB10)*(OFFSET(Active_Portfolio!$K$12,1,0,ctPort,1)=BM$8)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE($E$3,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE($E$3,1,1))*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$G$12,1,0,ctPort,1)=$BB10)*(OFFSET(Active_Portfolio!$K$12,1,0,ctPort,1)=BN$8)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE($E$3,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE($E$3,1,1))*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$G$12,1,0,ctPort,1)=$BB10)*(OFFSET(Active_Portfolio!$K$12,1,0,ctPort,1)=BO$8)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE($E$3,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE($E$3,1,1))*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$G$12,1,0,ctPort,1)=$BB10)*(OFFSET(Active_Portfolio!$K$12,1,0,ctPort,1)=BP$8)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE($E$3,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE($E$3,1,1))*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$G$12,1,0,ctPort,1)=$BB10)*(OFFSET(Active_Portfolio!$K$12,1,0,ctPort,1)=BQ$8)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE($E$3,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE($E$3,1,1))*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$G$12,1,0,ctPort,1)=$BB10)*(OFFSET(Active_Portfolio!$K$12,1,0,ctPort,1)=BR$8)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE($E$3,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE($E$3,1,1))*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$G$12,1,0,ctPort,1)=$BB10)*(OFFSET(Active_Portfolio!$K$12,1,0,ctPort,1)=BS$8)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE($E$3,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE($E$3,1,1))*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":0},0,{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=0)*(OFFSET(Active_Portfolio!$G$12,1,0,ctPort,1)=$BB10)*(OFFSET(Active_Portfolio!$K$12,1,0,ctPort,1)=BU$8)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE($E$3,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE($E$3,1,1))*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=0)*(OFFSET(Active_Portfolio!$G$12,1,0,ctPort,1)=$BB10)*(OFFSET(Active_Portfolio!$K$12,1,0,ctPort,1)=BV$8)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE($E$3,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE($E$3,1,1))*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=0)*(OFFSET(Active_Portfolio!$G$12,1,0,ctPort,1)=$BB10)*(OFFSET(Active_Portfolio!$K$12,1,0,ctPort,1)=BW$8)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE($E$3,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE($E$3,1,1))*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=0)*(OFFSET(Active_Portfolio!$G$12,1,0,ctPort,1)=$BB10)*(OFFSET(Active_Portfolio!$K$12,1,0,ctPort,1)=BX$8)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE($E$3,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE($E$3,1,1))*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=0)*(OFFSET(Active_Portfolio!$G$12,1,0,ctPort,1)=$BB10)*(OFFSET(Active_Portfolio!$K$12,1,0,ctPort,1)=BY$8)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE($E$3,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE($E$3,1,1))*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=0)*(OFFSET(Active_Portfolio!$G$12,1,0,ctPort,1)=$BB10)*(OFFSET(Active_Portfolio!$K$12,1,0,ctPort,1)=BZ$8)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE($E$3,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE($E$3,1,1))*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=0)*(OFFSET(Active_Portfolio!$G$12,1,0,ctPort,1)=$BB10)*(OFFSET(Active_Portfolio!$K$12,1,0,ctPort,1)=CA$8)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE($E$3,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE($E$3,1,1))*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":0},0,{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$M$12,1,0,ctPort,1)=\"New\")*(OFFSET(Active_Portfolio!$G$12,1,0,ctPort,1)=$BB10)*(OFFSET(Active_Portfolio!$K$12,1,0,ctPort,1)=CC$8)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE($E$3,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE($E$3,1,1))*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$M$12,1,0,ctPort,1)=\"New\")*(OFFSET(Active_Portfolio!$G$12,1,0,ctPort,1)=$BB10)*(OFFSET(Active_Portfolio!$K$12,1,0,ctPort,1)=CD$8)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE($E$3,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE($E$3,1,1))*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$M$12,1,0,ctPort,1)=\"New\")*(OFFSET(Active_Portfolio!$G$12,1,0,ctPort,1)=$BB10)*(OFFSET(Active_Portfolio!$K$12,1,0,ctPort,1)=CE$8)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE($E$3,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE($E$3,1,1))*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$M$12,1,0,ctPort,1)=\"New\")*(OFFSET(Active_Portfolio!$G$12,1,0,ctPort,1)=$BB10)*(OFFSET(Active_Portfolio!$K$12,1,0,ctPort,1)=CF$8)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE($E$3,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE($E$3,1,1))*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$M$12,1,0,ctPort,1)=\"New\")*(OFFSET(Active_Portfolio!$G$12,1,0,ctPort,1)=$BB10)*(OFFSET(Active_Portfolio!$K$12,1,0,ctPort,1)=CG$8)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE($E$3,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE($E$3,1,1))*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$M$12,1,0,ctPort,1)=\"New\")*(OFFSET(Active_Portfolio!$G$12,1,0,ctPort,1)=$BB10)*(OFFSET(Active_Portfolio!$K$12,1,0,ctPort,1)=CH$8)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE($E$3,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE($E$3,1,1))*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$M$12,1,0,ctPort,1)=\"New\")*(OFFSET(Active_Portfolio!$G$12,1,0,ctPort,1)=$BB10)*(OFFSET(Active_Portfolio!$K$12,1,0,ctPort,1)=CI$8)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE($E$3,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE($E$3,1,1))*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":0},0,{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$M$12,1,0,ctPort,1)=\"New\")*(OFFSET(Active_Portfolio!$G$12,1,0,ctPort,1)=$BB10)*(OFFSET(Active_Portfolio!$K$12,1,0,ctPort,1)=CK$8)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE($E$3,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE($E$3,1,1))*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$M$12,1,0,ctPort,1)=\"New\")*(OFFSET(Active_Portfolio!$G$12,1,0,ctPort,1)=$BB10)*(OFFSET(Active_Portfolio!$K$12,1,0,ctPort,1)=CL$8)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE($E$3,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE($E$3,1,1))*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$M$12,1,0,ctPort,1)=\"New\")*(OFFSET(Active_Portfolio!$G$12,1,0,ctPort,1)=$BB10)*(OFFSET(Active_Portfolio!$K$12,1,0,ctPort,1)=CM$8)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE($E$3,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE($E$3,1,1))*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$M$12,1,0,ctPort,1)=\"New\")*(OFFSET(Active_Portfolio!$G$12,1,0,ctPort,1)=$BB10)*(OFFSET(Active_Portfolio!$K$12,1,0,ctPort,1)=CN$8)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE($E$3,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE($E$3,1,1))*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$M$12,1,0,ctPort,1)=\"New\")*(OFFSET(Active_Portfolio!$G$12,1,0,ctPort,1)=$BB10)*(OFFSET(Active_Portfolio!$K$12,1,0,ctPort,1)=CO$8)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE($E$3,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE($E$3,1,1))*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$M$12,1,0,ctPort,1)=\"New\")*(OFFSET(Active_Portfolio!$G$12,1,0,ctPort,1)=$BB10)*(OFFSET(Active_Portfolio!$K$12,1,0,ctPort,1)=CP$8)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE($E$3,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE($E$3,1,1))*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$M$12,1,0,ctPort,1)=\"New\")*(OFFSET(Active_Portfolio!$G$12,1,0,ctPort,1)=$BB10)*(OFFSET(Active_Portfolio!$K$12,1,0,ctPort,1)=CQ$8)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE($E$3,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE($E$3,1,1))*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":0},0,{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=0)*(OFFSET(Active_Portfolio!$M$12,1,0,ctPort,1)=\"New\")*(OFFSET(Active_Portfolio!$G$12,1,0,ctPort,1)=$BB10)*(OFFSET(Active_Portfolio!$K$12,1,0,ctPort,1)=CS$8)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE($E$3,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE($E$3,1,1))*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=0)*(OFFSET(Active_Portfolio!$M$12,1,0,ctPort,1)=\"New\")*(OFFSET(Active_Portfolio!$G$12,1,0,ctPort,1)=$BB10)*(OFFSET(Active_Portfolio!$K$12,1,0,ctPort,1)=CT$8)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE($E$3,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE($E$3,1,1))*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=0)*(OFFSET(Active_Portfolio!$M$12,1,0,ctPort,1)=\"New\")*(OFFSET(Active_Portfolio!$G$12,1,0,ctPort,1)=$BB10)*(OFFSET(Active_Portfolio!$K$12,1,0,ctPort,1)=CU$8)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE($E$3,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE($E$3,1,1))*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=0)*(OFFSET(Active_Portfolio!$M$12,1,0,ctPort,1)=\"New\")*(OFFSET(Active_Portfolio!$G$12,1,0,ctPort,1)=$BB10)*(OFFSET(Active_Portfolio!$K$12,1,0,ctPort,1)=CV$8)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE($E$3,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE($E$3,1,1))*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=0)*(OFFSET(Active_Portfolio!$M$12,1,0,ctPort,1)=\"New\")*(OFFSET(Active_Portfolio!$G$12,1,0,ctPort,1)=$BB10)*(OFFSET(Active_Portfolio!$K$12,1,0,ctPort,1)=CW$8)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE($E$3,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE($E$3,1,1))*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=0)*(OFFSET(Active_Portfolio!$M$12,1,0,ctPort,1)=\"New\")*(OFFSET(Active_Portfolio!$G$12,1,0,ctPort,1)=$BB10)*(OFFSET(Active_Portfolio!$K$12,1,0,ctPort,1)=CX$8)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE($E$3,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE($E$3,1,1))*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=0)*(OFFSET(Active_Portfolio!$M$12,1,0,ctPort,1)=\"New\")*(OFFSET(Active_Portfolio!$G$12,1,0,ctPort,1)=$BB10)*(OFFSET(Active_Portfolio!$K$12,1,0,ctPort,1)=CY$8)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE($E$3,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE($E$3,1,1))*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":0},0,{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$B$12,1,0,ctPort,1)=4)*(OFFSET(Active_Portfolio!$G$12,1,0,ctPort,1)=$BB10)*(OFFSET(Active_Portfolio!$K$12,1,0,ctPort,1)=DA$8)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE($E$3,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE($E$3,1,1))*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$B$12,1,0,ctPort,1)=4)*(OFFSET(Active_Portfolio!$G$12,1,0,ctPort,1)=$BB10)*(OFFSET(Active_Portfolio!$K$12,1,0,ctPort,1)=DB$8)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE($E$3,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE($E$3,1,1))*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$B$12,1,0,ctPort,1)=4)*(OFFSET(Active_Portfolio!$G$12,1,0,ctPort,1)=$BB10)*(OFFSET(Active_Portfolio!$K$12,1,0,ctPort,1)=DC$8)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE($E$3,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE($E$3,1,1))*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$B$12,1,0,ctPort,1)=4)*(OFFSET(Active_Portfolio!$G$12,1,0,ctPort,1)=$BB10)*(OFFSET(Active_Portfolio!$K$12,1,0,ctPort,1)=DD$8)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE($E$3,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE($E$3,1,1))*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$B$12,1,0,ctPort,1)=4)*(OFFSET(Active_Portfolio!$G$12,1,0,ctPort,1)=$BB10)*(OFFSET(Active_Portfolio!$K$12,1,0,ctPort,1)=DE$8)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE($E$3,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE($E$3,1,1))*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$B$12,1,0,ctPort,1)=4)*(OFFSET(Active_Portfolio!$G$12,1,0,ctPort,1)=$BB10)*(OFFSET(Active_Portfolio!$K$12,1,0,ctPort,1)=DF$8)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE($E$3,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE($E$3,1,1))*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$B$12,1,0,ctPort,1)=4)*(OFFSET(Active_Portfolio!$G$12,1,0,ctPort,1)=$BB10)*(OFFSET(Active_Portfolio!$K$12,1,0,ctPort,1)=DG$8)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE($E$3,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE($E$3,1,1))*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":0},0,{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$B$12,1,0,ctPort,1)=4)*(OFFSET(Active_Portfolio!$G$12,1,0,ctPort,1)=$BB10)*(OFFSET(Active_Portfolio!$K$12,1,0,ctPort,1)=DI$8)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE($E$3,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE($E$3,1,1))*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$B$12,1,0,ctPort,1)=4)*(OFFSET(Active_Portfolio!$G$12,1,0,ctPort,1)=$BB10)*(OFFSET(Active_Portfolio!$K$12,1,0,ctPort,1)=DJ$8)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE($E$3,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE($E$3,1,1))*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$B$12,1,0,ctPort,1)=4)*(OFFSET(Active_Portfolio!$G$12,1,0,ctPort,1)=$BB10)*(OFFSET(Active_Portfolio!$K$12,1,0,ctPort,1)=DK$8)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE($E$3,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE($E$3,1,1))*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$B$12,1,0,ctPort,1)=4)*(OFFSET(Active_Portfolio!$G$12,1,0,ctPort,1)=$BB10)*(OFFSET(Active_Portfolio!$K$12,1,0,ctPort,1)=DL$8)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE($E$3,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE($E$3,1,1))*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$B$12,1,0,ctPort,1)=4)*(OFFSET(Active_Portfolio!$G$12,1,0,ctPort,1)=$BB10)*(OFFSET(Active_Portfolio!$K$12,1,0,ctPort,1)=DM$8)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE($E$3,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE($E$3,1,1))*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$B$12,1,0,ctPort,1)=4)*(OFFSET(Active_Portfolio!$G$12,1,0,ctPort,1)=$BB10)*(OFFSET(Active_Portfolio!$K$12,1,0,ctPort,1)=DN$8)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE($E$3,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE($E$3,1,1))*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$B$12,1,0,ctPort,1)=4)*(OFFSET(Active_Portfolio!$G$12,1,0,ctPort,1)=$BB10)*(OFFSET(Active_Portfolio!$K$12,1,0,ctPort,1)=DO$8)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE($E$3,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE($E$3,1,1))*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":0},0,{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=0)*(OFFSET(Active_Portfolio!$B$12,1,0,ctPort,1)=4)*(OFFSET(Active_Portfolio!$G$12,1,0,ctPort,1)=$BB10)*(OFFSET(Active_Portfolio!$K$12,1,0,ctPort,1)=DQ$8)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE($E$3,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE($E$3,1,1))*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=0)*(OFFSET(Active_Portfolio!$B$12,1,0,ctPort,1)=4)*(OFFSET(Active_Portfolio!$G$12,1,0,ctPort,1)=$BB10)*(OFFSET(Active_Portfolio!$K$12,1,0,ctPort,1)=DR$8)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE($E$3,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE($E$3,1,1))*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=0)*(OFFSET(Active_Portfolio!$B$12,1,0,ctPort,1)=4)*(OFFSET(Active_Portfolio!$G$12,1,0,ctPort,1)=$BB10)*(OFFSET(Active_Portfolio!$K$12,1,0,ctPort,1)=DS$8)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE($E$3,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE($E$3,1,1))*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=0)*(OFFSET(Active_Portfolio!$B$12,1,0,ctPort,1)=4)*(OFFSET(Active_Portfolio!$G$12,1,0,ctPort,1)=$BB10)*(OFFSET(Active_Portfolio!$K$12,1,0,ctPort,1)=DT$8)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE($E$3,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE($E$3,1,1))*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=0)*(OFFSET(Active_Portfolio!$B$12,1,0,ctPort,1)=4)*(OFFSET(Active_Portfolio!$G$12,1,0,ctPort,1)=$BB10)*(OFFSET(Active_Portfolio!$K$12,1,0,ctPort,1)=DU$8)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE($E$3,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE($E$3,1,1))*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=0)*(OFFSET(Active_Portfolio!$B$12,1,0,ctPort,1)=4)*(OFFSET(Active_Portfolio!$G$12,1,0,ctPort,1)=$BB10)*(OFFSET(Active_Portfolio!$K$12,1,0,ctPort,1)=DV$8)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE($E$3,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE($E$3,1,1))*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=0)*(OFFSET(Active_Portfolio!$B$12,1,0,ctPort,1)=4)*(OFFSET(Active_Portfolio!$G$12,1,0,ctPort,1)=$BB10)*(OFFSET(Active_Portfolio!$K$12,1,0,ctPort,1)=DW$8)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE($E$3,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE($E$3,1,1))*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":0},0,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Amador County",null,null,{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$G$12,1,0,ctPort,1)=$BB11)*(OFFSET(Active_Portfolio!$K$12,1,0,ctPort,1)=BE$8)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE($E$3,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE($E$3,1,1))*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$G$12,1,0,ctPort,1)=$BB11)*(OFFSET(Active_Portfolio!$K$12,1,0,ctPort,1)=BF$8)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE($E$3,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE($E$3,1,1))*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$G$12,1,0,ctPort,1)=$BB11)*(OFFSET(Active_Portfolio!$K$12,1,0,ctPort,1)=BG$8)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE($E$3,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE($E$3,1,1))*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$G$12,1,0,ctPort,1)=$BB11)*(OFFSET(Active_Portfolio!$K$12,1,0,ctPort,1)=BH$8)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE($E$3,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE($E$3,1,1))*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":14.955},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$G$12,1,0,ctPort,1)=$BB11)*(OFFSET(Active_Portfolio!$K$12,1,0,ctPort,1)=BI$8)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE($E$3,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE($E$3,1,1))*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$G$12,1,0,ctPort,1)=$BB11)*(OFFSET(Active_Portfolio!$K$12,1,0,ctPort,1)=BJ$8)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE($E$3,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE($E$3,1,1))*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$G$12,1,0,ctPort,1)=$BB11)*(OFFSET(Active_Portfolio!$K$12,1,0,ctPort,1)=BK$8)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE($E$3,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE($E$3,1,1))*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":0},14.955,{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$G$12,1,0,ctPort,1)=$BB11)*(OFFSET(Active_Portfolio!$K$12,1,0,ctPort,1)=BM$8)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE($E$3,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE($E$3,1,1))*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$G$12,1,0,ctPort,1)=$BB11)*(OFFSET(Active_Portfolio!$K$12,1,0,ctPort,1)=BN$8)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE($E$3,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE($E$3,1,1))*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$G$12,1,0,ctPort,1)=$BB11)*(OFFSET(Active_Portfolio!$K$12,1,0,ctPort,1)=BO$8)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE($E$3,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE($E$3,1,1))*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$G$12,1,0,ctPort,1)=$BB11)*(OFFSET(Active_Portfolio!$K$12,1,0,ctPort,1)=BP$8)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE($E$3,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE($E$3,1,1))*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":14.955},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$G$12,1,0,ctPort,1)=$BB11)*(OFFSET(Active_Portfolio!$K$12,1,0,ctPort,1)=BQ$8)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE($E$3,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE($E$3,1,1))*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$G$12,1,0,ctPort,1)=$BB11)*(OFFSET(Active_Portfolio!$K$12,1,0,ctPort,1)=BR$8)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE($E$3,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE($E$3,1,1))*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$G$12,1,0,ctPort,1)=$BB11)*(OFFSET(Active_Portfolio!$K$12,1,0,ctPort,1)=BS$8)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE($E$3,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE($E$3,1,1))*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":0},14.955,{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=0)*(OFFSET(Active_Portfolio!$G$12,1,0,ctPort,1)=$BB11)*(OFFSET(Active_Portfolio!$K$12,1,0,ctPort,1)=BU$8)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE($E$3,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE($E$3,1,1))*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=0)*(OFFSET(Active_Portfolio!$G$12,1,0,ctPort,1)=$BB11)*(OFFSET(Active_Portfolio!$K$12,1,0,ctPort,1)=BV$8)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE($E$3,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE($E$3,1,1))*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=0)*(OFFSET(Active_Portfolio!$G$12,1,0,ctPort,1)=$BB11)*(OFFSET(Active_Portfolio!$K$12,1,0,ctPort,1)=BW$8)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE($E$3,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE($E$3,1,1))*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=0)*(OFFSET(Active_Portfolio!$G$12,1,0,ctPort,1)=$BB11)*(OFFSET(Active_Portfolio!$K$12,1,0,ctPort,1)=BX$8)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE($E$3,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE($E$3,1,1))*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=0)*(OFFSET(Active_Portfolio!$G$12,1,0,ctPort,1)=$BB11)*(OFFSET(Active_Portfolio!$K$12,1,0,ctPort,1)=BY$8)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE($E$3,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE($E$3,1,1))*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=0)*(OFFSET(Active_Portfolio!$G$12,1,0,ctPort,1)=$BB11)*(OFFSET(Active_Portfolio!$K$12,1,0,ctPort,1)=BZ$8)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE($E$3,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE($E$3,1,1))*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=0)*(OFFSET(Active_Portfolio!$G$12,1,0,ctPort,1)=$BB11)*(OFFSET(Active_Portfolio!$K$12,1,0,ctPort,1)=CA$8)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE($E$3,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE($E$3,1,1))*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":0},0,{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$M$12,1,0,ctPort,1)=\"New\")*(OFFSET(Active_Portfolio!$G$12,1,0,ctPort,1)=$BB11)*(OFFSET(Active_Portfolio!$K$12,1,0,ctPort,1)=CC$8)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE($E$3,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE($E$3,1,1))*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$M$12,1,0,ctPort,1)=\"New\")*(OFFSET(Active_Portfolio!$G$12,1,0,ctPort,1)=$BB11)*(OFFSET(Active_Portfolio!$K$12,1,0,ctPort,1)=CD$8)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE($E$3,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE($E$3,1,1))*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$M$12,1,0,ctPort,1)=\"New\")*(OFFSET(Active_Portfolio!$G$12,1,0,ctPort,1)=$BB11)*(OFFSET(Active_Portfolio!$K$12,1,0,ctPort,1)=CE$8)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE($E$3,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE($E$3,1,1))*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$M$12,1,0,ctPort,1)=\"New\")*(OFFSET(Active_Portfolio!$G$12,1,0,ctPort,1)=$BB11)*(OFFSET(Active_Portfolio!$K$12,1,0,ctPort,1)=CF$8)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE($E$3,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE($E$3,1,1))*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$M$12,1,0,ctPort,1)=\"New\")*(OFFSET(Active_Portfolio!$G$12,1,0,ctPort,1)=$BB11)*(OFFSET(Active_Portfolio!$K$12,1,0,ctPort,1)=CG$8)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE($E$3,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE($E$3,1,1))*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$M$12,1,0,ctPort,1)=\"New\")*(OFFSET(Active_Portfolio!$G$12,1,0,ctPort,1)=$BB11)*(OFFSET(Active_Portfolio!$K$12,1,0,ctPort,1)=CH$8)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE($E$3,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE($E$3,1,1))*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$M$12,1,0,ctPort,1)=\"New\")*(OFFSET(Active_Portfolio!$G$12,1,0,ctPort,1)=$BB11)*(OFFSET(Active_Portfolio!$K$12,1,0,ctPort,1)=CI$8)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE($E$3,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE($E$3,1,1))*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":0},0,{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$M$12,1,0,ctPort,1)=\"New\")*(OFFSET(Active_Portfolio!$G$12,1,0,ctPort,1)=$BB11)*(OFFSET(Active_Portfolio!$K$12,1,0,ctPort,1)=CK$8)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE($E$3,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE($E$3,1,1))*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$M$12,1,0,ctPort,1)=\"New\")*(OFFSET(Active_Portfolio!$G$12,1,0,ctPort,1)=$BB11)*(OFFSET(Active_Portfolio!$K$12,1,0,ctPort,1)=CL$8)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE($E$3,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE($E$3,1,1))*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$M$12,1,0,ctPort,1)=\"New\")*(OFFSET(Active_Portfolio!$G$12,1,0,ctPort,1)=$BB11)*(OFFSET(Active_Portfolio!$K$12,1,0,ctPort,1)=CM$8)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE($E$3,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE($E$3,1,1))*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$M$12,1,0,ctPort,1)=\"New\")*(OFFSET(Active_Portfolio!$G$12,1,0,ctPort,1)=$BB11)*(OFFSET(Active_Portfolio!$K$12,1,0,ctPort,1)=CN$8)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE($E$3,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE($E$3,1,1))*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$M$12,1,0,ctPort,1)=\"New\")*(OFFSET(Active_Portfolio!$G$12,1,0,ctPort,1)=$BB11)*(OFFSET(Active_Portfolio!$K$12,1,0,ctPort,1)=CO$8)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE($E$3,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE($E$3,1,1))*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$M$12,1,0,ctPort,1)=\"New\")*(OFFSET(Active_Portfolio!$G$12,1,0,ctPort,1)=$BB11)*(OFFSET(Active_Portfolio!$K$12,1,0,ctPort,1)=CP$8)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE($E$3,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE($E$3,1,1))*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$M$12,1,0,ctPort,1)=\"New\")*(OFFSET(Active_Portfolio!$G$12,1,0,ctPort,1)=$BB11)*(OFFSET(Active_Portfolio!$K$12,1,0,ctPort,1)=CQ$8)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE($E$3,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE($E$3,1,1))*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":0},0,{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=0)*(OFFSET(Active_Portfolio!$M$12,1,0,ctPort,1)=\"New\")*(OFFSET(Active_Portfolio!$G$12,1,0,ctPort,1)=$BB11)*(OFFSET(Active_Portfolio!$K$12,1,0,ctPort,1)=CS$8)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE($E$3,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE($E$3,1,1))*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=0)*(OFFSET(Active_Portfolio!$M$12,1,0,ctPort,1)=\"New\")*(OFFSET(Active_Portfolio!$G$12,1,0,ctPort,1)=$BB11)*(OFFSET(Active_Portfolio!$K$12,1,0,ctPort,1)=CT$8)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE($E$3,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE($E$3,1,1))*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=0)*(OFFSET(Active_Portfolio!$M$12,1,0,ctPort,1)=\"New\")*(OFFSET(Active_Portfolio!$G$12,1,0,ctPort,1)=$BB11)*(OFFSET(Active_Portfolio!$K$12,1,0,ctPort,1)=CU$8)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE($E$3,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE($E$3,1,1))*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=0)*(OFFSET(Active_Portfolio!$M$12,1,0,ctPort,1)=\"New\")*(OFFSET(Active_Portfolio!$G$12,1,0,ctPort,1)=$BB11)*(OFFSET(Active_Portfolio!$K$12,1,0,ctPort,1)=CV$8)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE($E$3,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE($E$3,1,1))*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=0)*(OFFSET(Active_Portfolio!$M$12,1,0,ctPort,1)=\"New\")*(OFFSET(Active_Portfolio!$G$12,1,0,ctPort,1)=$BB11)*(OFFSET(Active_Portfolio!$K$12,1,0,ctPort,1)=CW$8)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE($E$3,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE($E$3,1,1))*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=0)*(OFFSET(Active_Portfolio!$M$12,1,0,ctPort,1)=\"New\")*(OFFSET(Active_Portfolio!$G$12,1,0,ctPort,1)=$BB11)*(OFFSET(Active_Portfolio!$K$12,1,0,ctPort,1)=CX$8)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE($E$3,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE($E$3,1,1))*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=0)*(OFFSET(Active_Portfolio!$M$12,1,0,ctPort,1)=\"New\")*(OFFSET(Active_Portfolio!$G$12,1,0,ctPort,1)=$BB11)*(OFFSET(Active_Portfolio!$K$12,1,0,ctPort,1)=CY$8)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE($E$3,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE($E$3,1,1))*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":0},0,{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$B$12,1,0,ctPort,1)=4)*(OFFSET(Active_Portfolio!$G$12,1,0,ctPort,1)=$BB11)*(OFFSET(Active_Portfolio!$K$12,1,0,ctPort,1)=DA$8)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE($E$3,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE($E$3,1,1))*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$B$12,1,0,ctPort,1)=4)*(OFFSET(Active_Portfolio!$G$12,1,0,ctPort,1)=$BB11)*(OFFSET(Active_Portfolio!$K$12,1,0,ctPort,1)=DB$8)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE($E$3,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE($E$3,1,1))*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$B$12,1,0,ctPort,1)=4)*(OFFSET(Active_Portfolio!$G$12,1,0,ctPort,1)=$BB11)*(OFFSET(Active_Portfolio!$K$12,1,0,ctPort,1)=DC$8)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE($E$3,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE($E$3,1,1))*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$B$12,1,0,ctPort,1)=4)*(OFFSET(Active_Portfolio!$G$12,1,0,ctPort,1)=$BB11)*(OFFSET(Active_Portfolio!$K$12,1,0,ctPort,1)=DD$8)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE($E$3,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE($E$3,1,1))*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$B$12,1,0,ctPort,1)=4)*(OFFSET(Active_Portfolio!$G$12,1,0,ctPort,1)=$BB11)*(OFFSET(Active_Portfolio!$K$12,1,0,ctPort,1)=DE$8)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE($E$3,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE($E$3,1,1))*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$B$12,1,0,ctPort,1)=4)*(OFFSET(Active_Portfolio!$G$12,1,0,ctPort,1)=$BB11)*(OFFSET(Active_Portfolio!$K$12,1,0,ctPort,1)=DF$8)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE($E$3,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE($E$3,1,1))*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$B$12,1,0,ctPort,1)=4)*(OFFSET(Active_Portfolio!$G$12,1,0,ctPort,1)=$BB11)*(OFFSET(Active_Portfolio!$K$12,1,0,ctPort,1)=DG$8)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE($E$3,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE($E$3,1,1))*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":0},0,{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$B$12,1,0,ctPort,1)=4)*(OFFSET(Active_Portfolio!$G$12,1,0,ctPort,1)=$BB11)*(OFFSET(Active_Portfolio!$K$12,1,0,ctPort,1)=DI$8)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE($E$3,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE($E$3,1,1))*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$B$12,1,0,ctPort,1)=4)*(OFFSET(Active_Portfolio!$G$12,1,0,ctPort,1)=$BB11)*(OFFSET(Active_Portfolio!$K$12,1,0,ctPort,1)=DJ$8)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE($E$3,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE($E$3,1,1))*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$B$12,1,0,ctPort,1)=4)*(OFFSET(Active_Portfolio!$G$12,1,0,ctPort,1)=$BB11)*(OFFSET(Active_Portfolio!$K$12,1,0,ctPort,1)=DK$8)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE($E$3,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE($E$3,1,1))*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$B$12,1,0,ctPort,1)=4)*(OFFSET(Active_Portfolio!$G$12,1,0,ctPort,1)=$BB11)*(OFFSET(Active_Portfolio!$K$12,1,0,ctPort,1)=DL$8)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE($E$3,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE($E$3,1,1))*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$B$12,1,0,ctPort,1)=4)*(OFFSET(Active_Portfolio!$G$12,1,0,ctPort,1)=$BB11)*(OFFSET(Active_Portfolio!$K$12,1,0,ctPort,1)=DM$8)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE($E$3,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE($E$3,1,1))*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$B$12,1,0,ctPort,1)=4)*(OFFSET(Active_Portfolio!$G$12,1,0,ctPort,1)=$BB11)*(OFFSET(Active_Portfolio!$K$12,1,0,ctPort,1)=DN$8)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE($E$3,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE($E$3,1,1))*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$B$12,1,0,ctPort,1)=4)*(OFFSET(Active_Portfolio!$G$12,1,0,ctPort,1)=$BB11)*(OFFSET(Active_Portfolio!$K$12,1,0,ctPort,1)=DO$8)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE($E$3,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE($E$3,1,1))*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":0},0,{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=0)*(OFFSET(Active_Portfolio!$B$12,1,0,ctPort,1)=4)*(OFFSET(Active_Portfolio!$G$12,1,0,ctPort,1)=$BB11)*(OFFSET(Active_Portfolio!$K$12,1,0,ctPort,1)=DQ$8)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE($E$3,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE($E$3,1,1))*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=0)*(OFFSET(Active_Portfolio!$B$12,1,0,ctPort,1)=4)*(OFFSET(Active_Portfolio!$G$12,1,0,ctPort,1)=$BB11)*(OFFSET(Active_Portfolio!$K$12,1,0,ctPort,1)=DR$8)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE($E$3,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE($E$3,1,1))*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=0)*(OFFSET(Active_Portfolio!$B$12,1,0,ctPort,1)=4)*(OFFSET(Active_Portfolio!$G$12,1,0,ctPort,1)=$BB11)*(OFFSET(Active_Portfolio!$K$12,1,0,ctPort,1)=DS$8)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE($E$3,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE($E$3,1,1))*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=0)*(OFFSET(Active_Portfolio!$B$12,1,0,ctPort,1)=4)*(OFFSET(Active_Portfolio!$G$12,1,0,ctPort,1)=$BB11)*(OFFSET(Active_Portfolio!$K$12,1,0,ctPort,1)=DT$8)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE($E$3,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE($E$3,1,1))*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=0)*(OFFSET(Active_Portfolio!$B$12,1,0,ctPort,1)=4)*(OFFSET(Active_Portfolio!$G$12,1,0,ctPort,1)=$BB11)*(OFFSET(Active_Portfolio!$K$12,1,0,ctPort,1)=DU$8)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE($E$3,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE($E$3,1,1))*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=0)*(OFFSET(Active_Portfolio!$B$12,1,0,ctPort,1)=4)*(OFFSET(Active_Portfolio!$G$12,1,0,ctPort,1)=$BB11)*(OFFSET(Active_Portfolio!$K$12,1,0,ctPort,1)=DV$8)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE($E$3,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE($E$3,1,1))*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=0)*(OFFSET(Active_Portfolio!$B$12,1,0,ctPort,1)=4)*(OFFSET(Active_Portfolio!$G$12,1,0,ctPort,1)=$BB11)*(OFFSET(Active_Portfolio!$K$12,1,0,ctPort,1)=DW$8)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE($E$3,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE($E$3,1,1))*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":0},0,null,null,null,-120.55,38.47,null,null,-120.55,38.47]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"CREZ",null,null,"Biogas","Biomass","Geothermal","Hydro","Solar PV","Solar Thermal","Wind","Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"CREZ",null,null,"Biogas","Biomass","Geothermal","Hydro","Solar PV","Solar Thermal","Wind","Total",null,null,null,"Barstow",null,null,{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$G$12,1,0,ctPort,1)=$BB12)*(OFFSET(Active_Portfolio!$K$12,1,0,ctPort,1)=BE$8)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE($E$3,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE($E$3,1,1))*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$G$12,1,0,ctPort,1)=$BB12)*(OFFSET(Active_Portfolio!$K$12,1,0,ctPort,1)=BF$8)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE($E$3,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE($E$3,1,1))*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$G$12,1,0,ctPort,1)=$BB12)*(OFFSET(Active_Portfolio!$K$12,1,0,ctPort,1)=BG$8)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE($E$3,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE($E$3,1,1))*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$G$12,1,0,ctPort,1)=$BB12)*(OFFSET(Active_Portfolio!$K$12,1,0,ctPort,1)=BH$8)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE($E$3,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE($E$3,1,1))*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$G$12,1,0,ctPort,1)=$BB12)*(OFFSET(Active_Portfolio!$K$12,1,0,ctPort,1)=BI$8)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE($E$3,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE($E$3,1,1))*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":19.292000000000002},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$G$12,1,0,ctPort,1)=$BB12)*(OFFSET(Active_Portfolio!$K$12,1,0,ctPort,1)=BJ$8)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE($E$3,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE($E$3,1,1))*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$G$12,1,0,ctPort,1)=$BB12)*(OFFSET(Active_Portfolio!$K$12,1,0,ctPort,1)=BK$8)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE($E$3,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE($E$3,1,1))*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":174.71999999999997},194.01199999999997,{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$G$12,1,0,ctPort,1)=$BB12)*(OFFSET(Active_Portfolio!$K$12,1,0,ctPort,1)=BM$8)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE($E$3,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE($E$3,1,1))*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$G$12,1,0,ctPort,1)=$BB12)*(OFFSET(Active_Portfolio!$K$12,1,0,ctPort,1)=BN$8)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE($E$3,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE($E$3,1,1))*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$G$12,1,0,ctPort,1)=$BB12)*(OFFSET(Active_Portfolio!$K$12,1,0,ctPort,1)=BO$8)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE($E$3,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE($E$3,1,1))*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$G$12,1,0,ctPort,1)=$BB12)*(OFFSET(Active_Portfolio!$K$12,1,0,ctPort,1)=BP$8)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE($E$3,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE($E$3,1,1))*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$G$12,1,0,ctPort,1)=$BB12)*(OFFSET(Active_Portfolio!$K$12,1,0,ctPort,1)=BQ$8)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE($E$3,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE($E$3,1,1))*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":19.292000000000002},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$G$12,1,0,ctPort,1)=$BB12)*(OFFSET(Active_Portfolio!$K$12,1,0,ctPort,1)=BR$8)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE($E$3,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE($E$3,1,1))*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$G$12,1,0,ctPort,1)=$BB12)*(OFFSET(Active_Portfolio!$K$12,1,0,ctPort,1)=BS$8)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE($E$3,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE($E$3,1,1))*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":174.71999999999997},194.01199999999997,{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=0)*(OFFSET(Active_Portfolio!$G$12,1,0,ctPort,1)=$BB12)*(OFFSET(Active_Portfolio!$K$12,1,0,ctPort,1)=BU$8)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE($E$3,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE($E$3,1,1))*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=0)*(OFFSET(Active_Portfolio!$G$12,1,0,ctPort,1)=$BB12)*(OFFSET(Active_Portfolio!$K$12,1,0,ctPort,1)=BV$8)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE($E$3,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE($E$3,1,1))*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=0)*(OFFSET(Active_Portfolio!$G$12,1,0,ctPort,1)=$BB12)*(OFFSET(Active_Portfolio!$K$12,1,0,ctPort,1)=BW$8)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE($E$3,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE($E$3,1,1))*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=0)*(OFFSET(Active_Portfolio!$G$12,1,0,ctPort,1)=$BB12)*(OFFSET(Active_Portfolio!$K$12,1,0,ctPort,1)=BX$8)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE($E$3,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE($E$3,1,1))*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=0)*(OFFSET(Active_Portfolio!$G$12,1,0,ctPort,1)=$BB12)*(OFFSET(Active_Portfolio!$K$12,1,0,ctPort,1)=BY$8)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE($E$3,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE($E$3,1,1))*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=0)*(OFFSET(Active_Portfolio!$G$12,1,0,ctPort,1)=$BB12)*(OFFSET(Active_Portfolio!$K$12,1,0,ctPort,1)=BZ$8)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE($E$3,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE($E$3,1,1))*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=0)*(OFFSET(Active_Portfolio!$G$12,1,0,ctPort,1)=$BB12)*(OFFSET(Active_Portfolio!$K$12,1,0,ctPort,1)=CA$8)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE($E$3,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE($E$3,1,1))*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":0},0,{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$M$12,1,0,ctPort,1)=\"New\")*(OFFSET(Active_Portfolio!$G$12,1,0,ctPort,1)=$BB12)*(OFFSET(Active_Portfolio!$K$12,1,0,ctPort,1)=CC$8)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE($E$3,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE($E$3,1,1))*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$M$12,1,0,ctPort,1)=\"New\")*(OFFSET(Active_Portfolio!$G$12,1,0,ctPort,1)=$BB12)*(OFFSET(Active_Portfolio!$K$12,1,0,ctPort,1)=CD$8)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE($E$3,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE($E$3,1,1))*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$M$12,1,0,ctPort,1)=\"New\")*(OFFSET(Active_Portfolio!$G$12,1,0,ctPort,1)=$BB12)*(OFFSET(Active_Portfolio!$K$12,1,0,ctPort,1)=CE$8)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE($E$3,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE($E$3,1,1))*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$M$12,1,0,ctPort,1)=\"New\")*(OFFSET(Active_Portfolio!$G$12,1,0,ctPort,1)=$BB12)*(OFFSET(Active_Portfolio!$K$12,1,0,ctPort,1)=CF$8)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE($E$3,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE($E$3,1,1))*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$M$12,1,0,ctPort,1)=\"New\")*(OFFSET(Active_Portfolio!$G$12,1,0,ctPort,1)=$BB12)*(OFFSET(Active_Portfolio!$K$12,1,0,ctPort,1)=CG$8)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE($E$3,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE($E$3,1,1))*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":16.8},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$M$12,1,0,ctPort,1)=\"New\")*(OFFSET(Active_Portfolio!$G$12,1,0,ctPort,1)=$BB12)*(OFFSET(Active_Portfolio!$K$12,1,0,ctPort,1)=CH$8)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE($E$3,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE($E$3,1,1))*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$M$12,1,0,ctPort,1)=\"New\")*(OFFSET(Active_Portfolio!$G$12,1,0,ctPort,1)=$BB12)*(OFFSET(Active_Portfolio!$K$12,1,0,ctPort,1)=CI$8)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE($E$3,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE($E$3,1,1))*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":174.71999999999997},191.51999999999998,{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$M$12,1,0,ctPort,1)=\"New\")*(OFFSET(Active_Portfolio!$G$12,1,0,ctPort,1)=$BB12)*(OFFSET(Active_Portfolio!$K$12,1,0,ctPort,1)=CK$8)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE($E$3,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE($E$3,1,1))*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$M$12,1,0,ctPort,1)=\"New\")*(OFFSET(Active_Portfolio!$G$12,1,0,ctPort,1)=$BB12)*(OFFSET(Active_Portfolio!$K$12,1,0,ctPort,1)=CL$8)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE($E$3,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE($E$3,1,1))*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$M$12,1,0,ctPort,1)=\"New\")*(OFFSET(Active_Portfolio!$G$12,1,0,ctPort,1)=$BB12)*(OFFSET(Active_Portfolio!$K$12,1,0,ctPort,1)=CM$8)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE($E$3,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE($E$3,1,1))*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$M$12,1,0,ctPort,1)=\"New\")*(OFFSET(Active_Portfolio!$G$12,1,0,ctPort,1)=$BB12)*(OFFSET(Active_Portfolio!$K$12,1,0,ctPort,1)=CN$8)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE($E$3,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE($E$3,1,1))*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$M$12,1,0,ctPort,1)=\"New\")*(OFFSET(Active_Portfolio!$G$12,1,0,ctPort,1)=$BB12)*(OFFSET(Active_Portfolio!$K$12,1,0,ctPort,1)=CO$8)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE($E$3,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE($E$3,1,1))*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":16.8},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$M$12,1,0,ctPort,1)=\"New\")*(OFFSET(Active_Portfolio!$G$12,1,0,ctPort,1)=$BB12)*(OFFSET(Active_Portfolio!$K$12,1,0,ctPort,1)=CP$8)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE($E$3,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE($E$3,1,1))*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$M$12,1,0,ctPort,1)=\"New\")*(OFFSET(Active_Portfolio!$G$12,1,0,ctPort,1)=$BB12)*(OFFSET(Active_Portfolio!$K$12,1,0,ctPort,1)=CQ$8)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE($E$3,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE($E$3,1,1))*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":174.71999999999997},191.51999999999998,{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=0)*(OFFSET(Active_Portfolio!$M$12,1,0,ctPort,1)=\"New\")*(OFFSET(Active_Portfolio!$G$12,1,0,ctPort,1)=$BB12)*(OFFSET(Active_Portfolio!$K$12,1,0,ctPort,1)=CS$8)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE($E$3,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE($E$3,1,1))*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=0)*(OFFSET(Active_Portfolio!$M$12,1,0,ctPort,1)=\"New\")*(OFFSET(Active_Portfolio!$G$12,1,0,ctPort,1)=$BB12)*(OFFSET(Active_Portfolio!$K$12,1,0,ctPort,1)=CT$8)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE($E$3,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE($E$3,1,1))*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=0)*(OFFSET(Active_Portfolio!$M$12,1,0,ctPort,1)=\"New\")*(OFFSET(Active_Portfolio!$G$12,1,0,ctPort,1)=$BB12)*(OFFSET(Active_Portfolio!$K$12,1,0,ctPort,1)=CU$8)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE($E$3,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE($E$3,1,1))*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=0)*(OFFSET(Active_Portfolio!$M$12,1,0,ctPort,1)=\"New\")*(OFFSET(Active_Portfolio!$G$12,1,0,ctPort,1)=$BB12)*(OFFSET(Active_Portfolio!$K$12,1,0,ctPort,1)=CV$8)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE($E$3,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE($E$3,1,1))*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=0)*(OFFSET(Active_Portfolio!$M$12,1,0,ctPort,1)=\"New\")*(OFFSET(Active_Portfolio!$G$12,1,0,ctPort,1)=$BB12)*(OFFSET(Active_Portfolio!$K$12,1,0,ctPort,1)=CW$8)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE($E$3,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE($E$3,1,1))*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=0)*(OFFSET(Active_Portfolio!$M$12,1,0,ctPort,1)=\"New\")*(OFFSET(Active_Portfolio!$G$12,1,0,ctPort,1)=$BB12)*(OFFSET(Active_Portfolio!$K$12,1,0,ctPort,1)=CX$8)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE($E$3,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE($E$3,1,1))*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=0)*(OFFSET(Active_Portfolio!$M$12,1,0,ctPort,1)=\"New\")*(OFFSET(Active_Portfolio!$G$12,1,0,ctPort,1)=$BB12)*(OFFSET(Active_Portfolio!$K$12,1,0,ctPort,1)=CY$8)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE($E$3,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE($E$3,1,1))*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":0},0,{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$B$12,1,0,ctPort,1)=4)*(OFFSET(Active_Portfolio!$G$12,1,0,ctPort,1)=$BB12)*(OFFSET(Active_Portfolio!$K$12,1,0,ctPort,1)=DA$8)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE($E$3,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE($E$3,1,1))*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$B$12,1,0,ctPort,1)=4)*(OFFSET(Active_Portfolio!$G$12,1,0,ctPort,1)=$BB12)*(OFFSET(Active_Portfolio!$K$12,1,0,ctPort,1)=DB$8)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE($E$3,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE($E$3,1,1))*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$B$12,1,0,ctPort,1)=4)*(OFFSET(Active_Portfolio!$G$12,1,0,ctPort,1)=$BB12)*(OFFSET(Active_Portfolio!$K$12,1,0,ctPort,1)=DC$8)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE($E$3,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE($E$3,1,1))*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$B$12,1,0,ctPort,1)=4)*(OFFSET(Active_Portfolio!$G$12,1,0,ctPort,1)=$BB12)*(OFFSET(Active_Portfolio!$K$12,1,0,ctPort,1)=DD$8)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE($E$3,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE($E$3,1,1))*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$B$12,1,0,ctPort,1)=4)*(OFFSET(Active_Portfolio!$G$12,1,0,ctPort,1)=$BB12)*(OFFSET(Active_Portfolio!$K$12,1,0,ctPort,1)=DE$8)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE($E$3,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE($E$3,1,1))*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$B$12,1,0,ctPort,1)=4)*(OFFSET(Active_Portfolio!$G$12,1,0,ctPort,1)=$BB12)*(OFFSET(Active_Portfolio!$K$12,1,0,ctPort,1)=DF$8)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE($E$3,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE($E$3,1,1))*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$B$12,1,0,ctPort,1)=4)*(OFFSET(Active_Portfolio!$G$12,1,0,ctPort,1)=$BB12)*(OFFSET(Active_Portfolio!$K$12,1,0,ctPort,1)=DG$8)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE($E$3,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE($E$3,1,1))*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":174.71999999999997},174.71999999999997,{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$B$12,1,0,ctPort,1)=4)*(OFFSET(Active_Portfolio!$G$12,1,0,ctPort,1)=$BB12)*(OFFSET(Active_Portfolio!$K$12,1,0,ctPort,1)=DI$8)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE($E$3,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE($E$3,1,1))*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$B$12,1,0,ctPort,1)=4)*(OFFSET(Active_Portfolio!$G$12,1,0,ctPort,1)=$BB12)*(OFFSET(Active_Portfolio!$K$12,1,0,ctPort,1)=DJ$8)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE($E$3,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE($E$3,1,1))*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$B$12,1,0,ctPort,1)=4)*(OFFSET(Active_Portfolio!$G$12,1,0,ctPort,1)=$BB12)*(OFFSET(Active_Portfolio!$K$12,1,0,ctPort,1)=DK$8)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE($E$3,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE($E$3,1,1))*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$B$12,1,0,ctPort,1)=4)*(OFFSET(Active_Portfolio!$G$12,1,0,ctPort,1)=$BB12)*(OFFSET(Active_Portfolio!$K$12,1,0,ctPort,1)=DL$8)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE($E$3,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE($E$3,1,1))*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$B$12,1,0,ctPort,1)=4)*(OFFSET(Active_Portfolio!$G$12,1,0,ctPort,1)=$BB12)*(OFFSET(Active_Portfolio!$K$12,1,0,ctPort,1)=DM$8)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE($E$3,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE($E$3,1,1))*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$B$12,1,0,ctPort,1)=4)*(OFFSET(Active_Portfolio!$G$12,1,0,ctPort,1)=$BB12)*(OFFSET(Active_Portfolio!$K$12,1,0,ctPort,1)=DN$8)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE($E$3,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE($E$3,1,1))*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$B$12,1,0,ctPort,1)=4)*(OFFSET(Active_Portfolio!$G$12,1,0,ctPort,1)=$BB12)*(OFFSET(Active_Portfolio!$K$12,1,0,ctPort,1)=DO$8)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE($E$3,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE($E$3,1,1))*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":174.71999999999997},174.71999999999997,{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=0)*(OFFSET(Active_Portfolio!$B$12,1,0,ctPort,1)=4)*(OFFSET(Active_Portfolio!$G$12,1,0,ctPort,1)=$BB12)*(OFFSET(Active_Portfolio!$K$12,1,0,ctPort,1)=DQ$8)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE($E$3,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE($E$3,1,1))*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=0)*(OFFSET(Active_Portfolio!$B$12,1,0,ctPort,1)=4)*(OFFSET(Active_Portfolio!$G$12,1,0,ctPort,1)=$BB12)*(OFFSET(Active_Portfolio!$K$12,1,0,ctPort,1)=DR$8)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE($E$3,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE($E$3,1,1))*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=0)*(OFFSET(Active_Portfolio!$B$12,1,0,ctPort,1)=4)*(OFFSET(Active_Portfolio!$G$12,1,0,ctPort,1)=$BB12)*(OFFSET(Active_Portfolio!$K$12,1,0,ctPort,1)=DS$8)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE($E$3,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE($E$3,1,1))*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=0)*(OFFSET(Active_Portfolio!$B$12,1,0,ctPort,1)=4)*(OFFSET(Active_Portfolio!$G$12,1,0,ctPort,1)=$BB12)*(OFFSET(Active_Portfolio!$K$12,1,0,ctPort,1)=DT$8)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE($E$3,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE($E$3,1,1))*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=0)*(OFFSET(Active_Portfolio!$B$12,1,0,ctPort,1)=4)*(OFFSET(Active_Portfolio!$G$12,1,0,ctPort,1)=$BB12)*(OFFSET(Active_Portfolio!$K$12,1,0,ctPort,1)=DU$8)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE($E$3,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE($E$3,1,1))*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=0)*(OFFSET(Active_Portfolio!$B$12,1,0,ctPort,1)=4)*(OFFSET(Active_Portfolio!$G$12,1,0,ctPort,1)=$BB12)*(OFFSET(Active_Portfolio!$K$12,1,0,ctPort,1)=DV$8)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE($E$3,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE($E$3,1,1))*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=0)*(OFFSET(Active_Portfolio!$B$12,1,0,ctPort,1)=4)*(OFFSET(Active_Portfolio!$G$12,1,0,ctPort,1)=$BB12)*(OFFSET(Active_Portfolio!$K$12,1,0,ctPort,1)=DW$8)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE($E$3,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE($E$3,1,1))*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":0},0,null,null,null,-117.03,34.86,null,null,-117.03,34.86]
[null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"IF(LARGE(BL$9:BL$108,$N13)>0,INDEX(BB$9:BB$108,MATCH(LARGE(BL$9:BL$108-ROW(BL$9:BL$108)/1000000000,$N13),BL$9:BL$108-ROW(BL$9:BL$108)/1000000000,0)),\"-\")","v":"Tehachapi"},null,null,{"$f":"SUMPRODUCT(($BB$9:$BB$108=$O13)*BE$9:BE$108)","v":0},{"$f":"SUMPRODUCT(($BB$9:$BB$108=$O13)*BF$9:BF$108)","v":0},{"$f":"SUMPRODUCT(($BB$9:$BB$108=$O13)*BG$9:BG$108)","v":0},{"$f":"SUMPRODUCT(($BB$9:$BB$108=$O13)*BH$9:BH$108)","v":5.0350000000000001},{"$f":"SUMPRODUCT(($BB$9:$BB$108=$O13)*BI$9:BI$108)","v":5458.0443999999979},{"$f":"SUMPRODUCT(($BB$9:$BB$108=$O13)*BJ$9:BJ$108)","v":0},{"$f":"SUMPRODUCT(($BB$9:$BB$108=$O13)*BK$9:BK$108)","v":3544.9350000000004},{"$f":"SUM(R13:X13)","v":9008.0143999999982},null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"IF(LARGE(CJ$9:CJ$108,$AM13)>0,INDEX(BB$9:BB$108,MATCH(LARGE(CJ$9:CJ$108-ROW(CJ$9:CJ$108)/1000000000,$AM13),CJ$9:CJ$108-ROW(CJ$9:CJ$108)/1000000000,0)),\"-\")","v":"Tehachapi"},null,null,{"$f":"SUMPRODUCT(($BB$9:$BB$108=$AN13)*CC$9:CC$108)","v":0},{"$f":"SUMPRODUCT(($BB$9:$BB$108=$AN13)*CD$9:CD$108)","v":0},{"$f":"SUMPRODUCT(($BB$9:$BB$108=$AN13)*CE$9:CE$108)","v":0},{"$f":"SUMPRODUCT(($BB$9:$BB$108=$AN13)*CF$9:CF$108)","v":0},{"$f":"SUMPRODUCT(($BB$9:$BB$108=$AN13)*CG$9:CG$108)","v":4500.6443999999992},{"$f":"SUMPRODUCT(($BB$9:$BB$108=$AN13)*CH$9:CH$108)","v":0},{"$f":"SUMPRODUCT(($BB$9:$BB$108=$AN13)*CI$9:CI$108)","v":449.40000000000003},{"$f":"SUM(AQ13:AW13)","v":4950.0443999999989},null,null,null,"Calaveras County",null,null,{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$G$12,1,0,ctPort,1)=$BB13)*(OFFSET(Active_Portfolio!$K$12,1,0,ctPort,1)=BE$8)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE($E$3,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE($E$3,1,1))*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$G$12,1,0,ctPort,1)=$BB13)*(OFFSET(Active_Portfolio!$K$12,1,0,ctPort,1)=BF$8)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE($E$3,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE($E$3,1,1))*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$G$12,1,0,ctPort,1)=$BB13)*(OFFSET(Active_Portfolio!$K$12,1,0,ctPort,1)=BG$8)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE($E$3,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE($E$3,1,1))*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$G$12,1,0,ctPort,1)=$BB13)*(OFFSET(Active_Portfolio!$K$12,1,0,ctPort,1)=BH$8)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE($E$3,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE($E$3,1,1))*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":0.5},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$G$12,1,0,ctPort,1)=$BB13)*(OFFSET(Active_Portfolio!$K$12,1,0,ctPort,1)=BI$8)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE($E$3,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE($E$3,1,1))*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$G$12,1,0,ctPort,1)=$BB13)*(OFFSET(Active_Portfolio!$K$12,1,0,ctPort,1)=BJ$8)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE($E$3,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE($E$3,1,1))*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$G$12,1,0,ctPort,1)=$BB13)*(OFFSET(Active_Portfolio!$K$12,1,0,ctPort,1)=BK$8)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE($E$3,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE($E$3,1,1))*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":0},0.5,{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$G$12,1,0,ctPort,1)=$BB13)*(OFFSET(Active_Portfolio!$K$12,1,0,ctPort,1)=BM$8)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE($E$3,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE($E$3,1,1))*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$G$12,1,0,ctPort,1)=$BB13)*(OFFSET(Active_Portfolio!$K$12,1,0,ctPort,1)=BN$8)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE($E$3,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE($E$3,1,1))*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$G$12,1,0,ctPort,1)=$BB13)*(OFFSET(Active_Portfolio!$K$12,1,0,ctPort,1)=BO$8)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE($E$3,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE($E$3,1,1))*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$G$12,1,0,ctPort,1)=$BB13)*(OFFSET(Active_Portfolio!$K$12,1,0,ctPort,1)=BP$8)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE($E$3,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE($E$3,1,1))*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":0.5},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$G$12,1,0,ctPort,1)=$BB13)*(OFFSET(Active_Portfolio!$K$12,1,0,ctPort,1)=BQ$8)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE($E$3,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE($E$3,1,1))*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$G$12,1,0,ctPort,1)=$BB13)*(OFFSET(Active_Portfolio!$K$12,1,0,ctPort,1)=BR$8)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE($E$3,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE($E$3,1,1))*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$G$12,1,0,ctPort,1)=$BB13)*(OFFSET(Active_Portfolio!$K$12,1,0,ctPort,1)=BS$8)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE($E$3,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE($E$3,1,1))*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":0},0.5,{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=0)*(OFFSET(Active_Portfolio!$G$12,1,0,ctPort,1)=$BB13)*(OFFSET(Active_Portfolio!$K$12,1,0,ctPort,1)=BU$8)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE($E$3,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE($E$3,1,1))*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=0)*(OFFSET(Active_Portfolio!$G$12,1,0,ctPort,1)=$BB13)*(OFFSET(Active_Portfolio!$K$12,1,0,ctPort,1)=BV$8)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE($E$3,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE($E$3,1,1))*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=0)*(OFFSET(Active_Portfolio!$G$12,1,0,ctPort,1)=$BB13)*(OFFSET(Active_Portfolio!$K$12,1,0,ctPort,1)=BW$8)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE($E$3,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE($E$3,1,1))*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=0)*(OFFSET(Active_Portfolio!$G$12,1,0,ctPort,1)=$BB13)*(OFFSET(Active_Portfolio!$K$12,1,0,ctPort,1)=BX$8)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE($E$3,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE($E$3,1,1))*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=0)*(OFFSET(Active_Portfolio!$G$12,1,0,ctPort,1)=$BB13)*(OFFSET(Active_Portfolio!$K$12,1,0,ctPort,1)=BY$8)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE($E$3,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE($E$3,1,1))*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=0)*(OFFSET(Active_Portfolio!$G$12,1,0,ctPort,1)=$BB13)*(OFFSET(Active_Portfolio!$K$12,1,0,ctPort,1)=BZ$8)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE($E$3,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE($E$3,1,1))*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=0)*(OFFSET(Active_Portfolio!$G$12,1,0,ctPort,1)=$BB13)*(OFFSET(Active_Portfolio!$K$12,1,0,ctPort,1)=CA$8)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE($E$3,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE($E$3,1,1))*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":0},0,{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$M$12,1,0,ctPort,1)=\"New\")*(OFFSET(Active_Portfolio!$G$12,1,0,ctPort,1)=$BB13)*(OFFSET(Active_Portfolio!$K$12,1,0,ctPort,1)=CC$8)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE($E$3,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE($E$3,1,1))*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$M$12,1,0,ctPort,1)=\"New\")*(OFFSET(Active_Portfolio!$G$12,1,0,ctPort,1)=$BB13)*(OFFSET(Active_Portfolio!$K$12,1,0,ctPort,1)=CD$8)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE($E$3,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE($E$3,1,1))*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$M$12,1,0,ctPort,1)=\"New\")*(OFFSET(Active_Portfolio!$G$12,1,0,ctPort,1)=$BB13)*(OFFSET(Active_Portfolio!$K$12,1,0,ctPort,1)=CE$8)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE($E$3,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE($E$3,1,1))*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$M$12,1,0,ctPort,1)=\"New\")*(OFFSET(Active_Portfolio!$G$12,1,0,ctPort,1)=$BB13)*(OFFSET(Active_Portfolio!$K$12,1,0,ctPort,1)=CF$8)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE($E$3,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE($E$3,1,1))*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$M$12,1,0,ctPort,1)=\"New\")*(OFFSET(Active_Portfolio!$G$12,1,0,ctPort,1)=$BB13)*(OFFSET(Active_Portfolio!$K$12,1,0,ctPort,1)=CG$8)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE($E$3,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE($E$3,1,1))*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$M$12,1,0,ctPort,1)=\"New\")*(OFFSET(Active_Portfolio!$G$12,1,0,ctPort,1)=$BB13)*(OFFSET(Active_Portfolio!$K$12,1,0,ctPort,1)=CH$8)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE($E$3,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE($E$3,1,1))*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$M$12,1,0,ctPort,1)=\"New\")*(OFFSET(Active_Portfolio!$G$12,1,0,ctPort,1)=$BB13)*(OFFSET(Active_Portfolio!$K$12,1,0,ctPort,1)=CI$8)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE($E$3,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE($E$3,1,1))*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":0},0,{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$M$12,1,0,ctPort,1)=\"New\")*(OFFSET(Active_Portfolio!$G$12,1,0,ctPort,1)=$BB13)*(OFFSET(Active_Portfolio!$K$12,1,0,ctPort,1)=CK$8)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE($E$3,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE($E$3,1,1))*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$M$12,1,0,ctPort,1)=\"New\")*(OFFSET(Active_Portfolio!$G$12,1,0,ctPort,1)=$BB13)*(OFFSET(Active_Portfolio!$K$12,1,0,ctPort,1)=CL$8)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE($E$3,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE($E$3,1,1))*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$M$12,1,0,ctPort,1)=\"New\")*(OFFSET(Active_Portfolio!$G$12,1,0,ctPort,1)=$BB13)*(OFFSET(Active_Portfolio!$K$12,1,0,ctPort,1)=CM$8)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE($E$3,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE($E$3,1,1))*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$M$12,1,0,ctPort,1)=\"New\")*(OFFSET(Active_Portfolio!$G$12,1,0,ctPort,1)=$BB13)*(OFFSET(Active_Portfolio!$K$12,1,0,ctPort,1)=CN$8)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE($E$3,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE($E$3,1,1))*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$M$12,1,0,ctPort,1)=\"New\")*(OFFSET(Active_Portfolio!$G$12,1,0,ctPort,1)=$BB13)*(OFFSET(Active_Portfolio!$K$12,1,0,ctPort,1)=CO$8)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE($E$3,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE($E$3,1,1))*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$M$12,1,0,ctPort,1)=\"New\")*(OFFSET(Active_Portfolio!$G$12,1,0,ctPort,1)=$BB13)*(OFFSET(Active_Portfolio!$K$12,1,0,ctPort,1)=CP$8)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE($E$3,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE($E$3,1,1))*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$M$12,1,0,ctPort,1)=\"New\")*(OFFSET(Active_Portfolio!$G$12,1,0,ctPort,1)=$BB13)*(OFFSET(Active_Portfolio!$K$12,1,0,ctPort,1)=CQ$8)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE($E$3,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE($E$3,1,1))*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":0},0,{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=0)*(OFFSET(Active_Portfolio!$M$12,1,0,ctPort,1)=\"New\")*(OFFSET(Active_Portfolio!$G$12,1,0,ctPort,1)=$BB13)*(OFFSET(Active_Portfolio!$K$12,1,0,ctPort,1)=CS$8)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE($E$3,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE($E$3,1,1))*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=0)*(OFFSET(Active_Portfolio!$M$12,1,0,ctPort,1)=\"New\")*(OFFSET(Active_Portfolio!$G$12,1,0,ctPort,1)=$BB13)*(OFFSET(Active_Portfolio!$K$12,1,0,ctPort,1)=CT$8)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE($E$3,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE($E$3,1,1))*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=0)*(OFFSET(Active_Portfolio!$M$12,1,0,ctPort,1)=\"New\")*(OFFSET(Active_Portfolio!$G$12,1,0,ctPort,1)=$BB13)*(OFFSET(Active_Portfolio!$K$12,1,0,ctPort,1)=CU$8)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE($E$3,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE($E$3,1,1))*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=0)*(OFFSET(Active_Portfolio!$M$12,1,0,ctPort,1)=\"New\")*(OFFSET(Active_Portfolio!$G$12,1,0,ctPort,1)=$BB13)*(OFFSET(Active_Portfolio!$K$12,1,0,ctPort,1)=CV$8)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE($E$3,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE($E$3,1,1))*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=0)*(OFFSET(Active_Portfolio!$M$12,1,0,ctPort,1)=\"New\")*(OFFSET(Active_Portfolio!$G$12,1,0,ctPort,1)=$BB13)*(OFFSET(Active_Portfolio!$K$12,1,0,ctPort,1)=CW$8)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE($E$3,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE($E$3,1,1))*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=0)*(OFFSET(Active_Portfolio!$M$12,1,0,ctPort,1)=\"New\")*(OFFSET(Active_Portfolio!$G$12,1,0,ctPort,1)=$BB13)*(OFFSET(Active_Portfolio!$K$12,1,0,ctPort,1)=CX$8)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE($E$3,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE($E$3,1,1))*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=0)*(OFFSET(Active_Portfolio!$M$12,1,0,ctPort,1)=\"New\")*(OFFSET(Active_Portfolio!$G$12,1,0,ctPort,1)=$BB13)*(OFFSET(Active_Portfolio!$K$12,1,0,ctPort,1)=CY$8)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE($E$3,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE($E$3,1,1))*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":0},0,{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$B$12,1,0,ctPort,1)=4)*(OFFSET(Active_Portfolio!$G$12,1,0,ctPort,1)=$BB13)*(OFFSET(Active_Portfolio!$K$12,1,0,ctPort,1)=DA$8)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE($E$3,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE($E$3,1,1))*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$B$12,1,0,ctPort,1)=4)*(OFFSET(Active_Portfolio!$G$12,1,0,ctPort,1)=$BB13)*(OFFSET(Active_Portfolio!$K$12,1,0,ctPort,1)=DB$8)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE($E$3,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE($E$3,1,1))*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$B$12,1,0,ctPort,1)=4)*(OFFSET(Active_Portfolio!$G$12,1,0,ctPort,1)=$BB13)*(OFFSET(Active_Portfolio!$K$12,1,0,ctPort,1)=DC$8)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE($E$3,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE($E$3,1,1))*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$B$12,1,0,ctPort,1)=4)*(OFFSET(Active_Portfolio!$G$12,1,0,ctPort,1)=$BB13)*(OFFSET(Active_Portfolio!$K$12,1,0,ctPort,1)=DD$8)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE($E$3,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE($E$3,1,1))*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$B$12,1,0,ctPort,1)=4)*(OFFSET(Active_Portfolio!$G$12,1,0,ctPort,1)=$BB13)*(OFFSET(Active_Portfolio!$K$12,1,0,ctPort,1)=DE$8)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE($E$3,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE($E$3,1,1))*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$B$12,1,0,ctPort,1)=4)*(OFFSET(Active_Portfolio!$G$12,1,0,ctPort,1)=$BB13)*(OFFSET(Active_Portfolio!$K$12,1,0,ctPort,1)=DF$8)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE($E$3,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE($E$3,1,1))*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$B$12,1,0,ctPort,1)=4)*(OFFSET(Active_Portfolio!$G$12,1,0,ctPort,1)=$BB13)*(OFFSET(Active_Portfolio!$K$12,1,0,ctPort,1)=DG$8)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE($E$3,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE($E$3,1,1))*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":0},0,{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$B$12,1,0,ctPort,1)=4)*(OFFSET(Active_Portfolio!$G$12,1,0,ctPort,1)=$BB13)*(OFFSET(Active_Portfolio!$K$12,1,0,ctPort,1)=DI$8)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE($E$3,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE($E$3,1,1))*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$B$12,1,0,ctPort,1)=4)*(OFFSET(Active_Portfolio!$G$12,1,0,ctPort,1)=$BB13)*(OFFSET(Active_Portfolio!$K$12,1,0,ctPort,1)=DJ$8)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE($E$3,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE($E$3,1,1))*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$B$12,1,0,ctPort,1)=4)*(OFFSET(Active_Portfolio!$G$12,1,0,ctPort,1)=$BB13)*(OFFSET(Active_Portfolio!$K$12,1,0,ctPort,1)=DK$8)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE($E$3,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE($E$3,1,1))*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$B$12,1,0,ctPort,1)=4)*(OFFSET(Active_Portfolio!$G$12,1,0,ctPort,1)=$BB13)*(OFFSET(Active_Portfolio!$K$12,1,0,ctPort,1)=DL$8)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE($E$3,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE($E$3,1,1))*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$B$12,1,0,ctPort,1)=4)*(OFFSET(Active_Portfolio!$G$12,1,0,ctPort,1)=$BB13)*(OFFSET(Active_Portfolio!$K$12,1,0,ctPort,1)=DM$8)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE($E$3,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE($E$3,1,1))*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$B$12,1,0,ctPort,1)=4)*(OFFSET(Active_Portfolio!$G$12,1,0,ctPort,1)=$BB13)*(OFFSET(Active_Portfolio!$K$12,1,0,ctPort,1)=DN$8)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE($E$3,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE($E$3,1,1))*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$B$12,1,0,ctPort,1)=4)*(OFFSET(Active_Portfolio!$G$12,1,0,ctPort,1)=$BB13)*(OFFSET(Active_Portfolio!$K$12,1,0,ctPort,1)=DO$8)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE($E$3,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE($E$3,1,1))*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":0},0,{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=0)*(OFFSET(Active_Portfolio!$B$12,1,0,ctPort,1)=4)*(OFFSET(Active_Portfolio!$G$12,1,0,ctPort,1)=$BB13)*(OFFSET(Active_Portfolio!$K$12,1,0,ctPort,1)=DQ$8)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE($E$3,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE($E$3,1,1))*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=0)*(OFFSET(Active_Portfolio!$B$12,1,0,ctPort,1)=4)*(OFFSET(Active_Portfolio!$G$12,1,0,ctPort,1)=$BB13)*(OFFSET(Active_Portfolio!$K$12,1,0,ctPort,1)=DR$8)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE($E$3,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE($E$3,1,1))*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=0)*(OFFSET(Active_Portfolio!$B$12,1,0,ctPort,1)=4)*(OFFSET(Active_Portfolio!$G$12,1,0,ctPort,1)=$BB13)*(OFFSET(Active_Portfolio!$K$12,1,0,ctPort,1)=DS$8)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE($E$3,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE($E$3,1,1))*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=0)*(OFFSET(Active_Portfolio!$B$12,1,0,ctPort,1)=4)*(OFFSET(Active_Portfolio!$G$12,1,0,ctPort,1)=$BB13)*(OFFSET(Active_Portfolio!$K$12,1,0,ctPort,1)=DT$8)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE($E$3,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE($E$3,1,1))*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=0)*(OFFSET(Active_Portfolio!$B$12,1,0,ctPort,1)=4)*(OFFSET(Active_Portfolio!$G$12,1,0,ctPort,1)=$BB13)*(OFFSET(Active_Portfolio!$K$12,1,0,ctPort,1)=DU$8)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE($E$3,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE($E$3,1,1))*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=0)*(OFFSET(Active_Portfolio!$B$12,1,0,ctPort,1)=4)*(OFFSET(Active_Portfolio!$G$12,1,0,ctPort,1)=$BB13)*(OFFSET(Active_Portfolio!$K$12,1,0,ctPort,1)=DV$8)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE($E$3,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE($E$3,1,1))*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=0)*(OFFSET(Active_Portfolio!$B$12,1,0,ctPort,1)=4)*(OFFSET(Active_Portfolio!$G$12,1,0,ctPort,1)=$BB13)*(OFFSET(Active_Portfolio!$K$12,1,0,ctPort,1)=DW$8)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE($E$3,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE($E$3,1,1))*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":0},0,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,2,{"$f":"IF(LARGE(BL$9:BL$108,$N14)>0,INDEX(BB$9:BB$108,MATCH(LARGE(BL$9:BL$108-ROW(BL$9:BL$108)/1000000000,$N14),BL$9:BL$108-ROW(BL$9:BL$108)/1000000000,0)),\"-\")","v":"Solano"},null,null,20.22,65.5,0,11.9,2044.1769520903599,0,2131.3930479096398,4273.1899999999996,null,null,null,null,null,null,null,null,null,null,null,null,null,2,{"$f":"IF(LARGE(CJ$9:CJ$108,$AM14)>0,INDEX(BB$9:BB$108,MATCH(LARGE(CJ$9:CJ$108-ROW(CJ$9:CJ$108)/1000000000,$AM14),CJ$9:CJ$108-ROW(CJ$9:CJ$108)/1000000000,0)),\"-\")","v":"Solano"},null,null,6.72,0,0,0,2013.6769520903599,0,979.60304790963983,3000,null,null,null,"Carrizo North",null,null,{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$G$12,1,0,ctPort,1)=$BB14)*(OFFSET(Active_Portfolio!$K$12,1,0,ctPort,1)=BE$8)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE($E$3,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE($E$3,1,1))*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$G$12,1,0,ctPort,1)=$BB14)*(OFFSET(Active_Portfolio!$K$12,1,0,ctPort,1)=BF$8)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE($E$3,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE($E$3,1,1))*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$G$12,1,0,ctPort,1)=$BB14)*(OFFSET(Active_Portfolio!$K$12,1,0,ctPort,1)=BG$8)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE($E$3,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE($E$3,1,1))*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$G$12,1,0,ctPort,1)=$BB14)*(OFFSET(Active_Portfolio!$K$12,1,0,ctPort,1)=BH$8)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE($E$3,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE($E$3,1,1))*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$G$12,1,0,ctPort,1)=$BB14)*(OFFSET(Active_Portfolio!$K$12,1,0,ctPort,1)=BI$8)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE($E$3,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE($E$3,1,1))*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":146.04900000000001},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$G$12,1,0,ctPort,1)=$BB14)*(OFFSET(Active_Portfolio!$K$12,1,0,ctPort,1)=BJ$8)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE($E$3,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE($E$3,1,1))*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$G$12,1,0,ctPort,1)=$BB14)*(OFFSET(Active_Portfolio!$K$12,1,0,ctPort,1)=BK$8)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE($E$3,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE($E$3,1,1))*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":0},146.04900000000001,{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$G$12,1,0,ctPort,1)=$BB14)*(OFFSET(Active_Portfolio!$K$12,1,0,ctPort,1)=BM$8)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE($E$3,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE($E$3,1,1))*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$G$12,1,0,ctPort,1)=$BB14)*(OFFSET(Active_Portfolio!$K$12,1,0,ctPort,1)=BN$8)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE($E$3,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE($E$3,1,1))*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$G$12,1,0,ctPort,1)=$BB14)*(OFFSET(Active_Portfolio!$K$12,1,0,ctPort,1)=BO$8)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE($E$3,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE($E$3,1,1))*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$G$12,1,0,ctPort,1)=$BB14)*(OFFSET(Active_Portfolio!$K$12,1,0,ctPort,1)=BP$8)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE($E$3,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE($E$3,1,1))*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$G$12,1,0,ctPort,1)=$BB14)*(OFFSET(Active_Portfolio!$K$12,1,0,ctPort,1)=BQ$8)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE($E$3,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE($E$3,1,1))*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":146.04900000000001},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$G$12,1,0,ctPort,1)=$BB14)*(OFFSET(Active_Portfolio!$K$12,1,0,ctPort,1)=BR$8)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE($E$3,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE($E$3,1,1))*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$G$12,1,0,ctPort,1)=$BB14)*(OFFSET(Active_Portfolio!$K$12,1,0,ctPort,1)=BS$8)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE($E$3,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE($E$3,1,1))*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":0},146.04900000000001,{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=0)*(OFFSET(Active_Portfolio!$G$12,1,0,ctPort,1)=$BB14)*(OFFSET(Active_Portfolio!$K$12,1,0,ctPort,1)=BU$8)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE($E$3,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE($E$3,1,1))*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=0)*(OFFSET(Active_Portfolio!$G$12,1,0,ctPort,1)=$BB14)*(OFFSET(Active_Portfolio!$K$12,1,0,ctPort,1)=BV$8)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE($E$3,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE($E$3,1,1))*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=0)*(OFFSET(Active_Portfolio!$G$12,1,0,ctPort,1)=$BB14)*(OFFSET(Active_Portfolio!$K$12,1,0,ctPort,1)=BW$8)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE($E$3,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE($E$3,1,1))*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=0)*(OFFSET(Active_Portfolio!$G$12,1,0,ctPort,1)=$BB14)*(OFFSET(Active_Portfolio!$K$12,1,0,ctPort,1)=BX$8)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE($E$3,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE($E$3,1,1))*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=0)*(OFFSET(Active_Portfolio!$G$12,1,0,ctPort,1)=$BB14)*(OFFSET(Active_Portfolio!$K$12,1,0,ctPort,1)=BY$8)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE($E$3,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE($E$3,1,1))*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=0)*(OFFSET(Active_Portfolio!$G$12,1,0,ctPort,1)=$BB14)*(OFFSET(Active_Portfolio!$K$12,1,0,ctPort,1)=BZ$8)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE($E$3,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE($E$3,1,1))*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=0)*(OFFSET(Active_Portfolio!$G$12,1,0,ctPort,1)=$BB14)*(OFFSET(Active_Portfolio!$K$12,1,0,ctPort,1)=CA$8)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE($E$3,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE($E$3,1,1))*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":0},0,{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$M$12,1,0,ctPort,1)=\"New\")*(OFFSET(Active_Portfolio!$G$12,1,0,ctPort,1)=$BB14)*(OFFSET(Active_Portfolio!$K$12,1,0,ctPort,1)=CC$8)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE($E$3,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE($E$3,1,1))*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$M$12,1,0,ctPort,1)=\"New\")*(OFFSET(Active_Portfolio!$G$12,1,0,ctPort,1)=$BB14)*(OFFSET(Active_Portfolio!$K$12,1,0,ctPort,1)=CD$8)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE($E$3,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE($E$3,1,1))*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$M$12,1,0,ctPort,1)=\"New\")*(OFFSET(Active_Portfolio!$G$12,1,0,ctPort,1)=$BB14)*(OFFSET(Active_Portfolio!$K$12,1,0,ctPort,1)=CE$8)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE($E$3,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE($E$3,1,1))*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$M$12,1,0,ctPort,1)=\"New\")*(OFFSET(Active_Portfolio!$G$12,1,0,ctPort,1)=$BB14)*(OFFSET(Active_Portfolio!$K$12,1,0,ctPort,1)=CF$8)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE($E$3,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE($E$3,1,1))*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$M$12,1,0,ctPort,1)=\"New\")*(OFFSET(Active_Portfolio!$G$12,1,0,ctPort,1)=$BB14)*(OFFSET(Active_Portfolio!$K$12,1,0,ctPort,1)=CG$8)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE($E$3,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE($E$3,1,1))*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":142.80000000000001},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$M$12,1,0,ctPort,1)=\"New\")*(OFFSET(Active_Portfolio!$G$12,1,0,ctPort,1)=$BB14)*(OFFSET(Active_Portfolio!$K$12,1,0,ctPort,1)=CH$8)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE($E$3,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE($E$3,1,1))*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$M$12,1,0,ctPort,1)=\"New\")*(OFFSET(Active_Portfolio!$G$12,1,0,ctPort,1)=$BB14)*(OFFSET(Active_Portfolio!$K$12,1,0,ctPort,1)=CI$8)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE($E$3,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE($E$3,1,1))*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":0},142.80000000000001,{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$M$12,1,0,ctPort,1)=\"New\")*(OFFSET(Active_Portfolio!$G$12,1,0,ctPort,1)=$BB14)*(OFFSET(Active_Portfolio!$K$12,1,0,ctPort,1)=CK$8)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE($E$3,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE($E$3,1,1))*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$M$12,1,0,ctPort,1)=\"New\")*(OFFSET(Active_Portfolio!$G$12,1,0,ctPort,1)=$BB14)*(OFFSET(Active_Portfolio!$K$12,1,0,ctPort,1)=CL$8)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE($E$3,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE($E$3,1,1))*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$M$12,1,0,ctPort,1)=\"New\")*(OFFSET(Active_Portfolio!$G$12,1,0,ctPort,1)=$BB14)*(OFFSET(Active_Portfolio!$K$12,1,0,ctPort,1)=CM$8)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE($E$3,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE($E$3,1,1))*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$M$12,1,0,ctPort,1)=\"New\")*(OFFSET(Active_Portfolio!$G$12,1,0,ctPort,1)=$BB14)*(OFFSET(Active_Portfolio!$K$12,1,0,ctPort,1)=CN$8)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE($E$3,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE($E$3,1,1))*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$M$12,1,0,ctPort,1)=\"New\")*(OFFSET(Active_Portfolio!$G$12,1,0,ctPort,1)=$BB14)*(OFFSET(Active_Portfolio!$K$12,1,0,ctPort,1)=CO$8)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE($E$3,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE($E$3,1,1))*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":142.80000000000001},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$M$12,1,0,ctPort,1)=\"New\")*(OFFSET(Active_Portfolio!$G$12,1,0,ctPort,1)=$BB14)*(OFFSET(Active_Portfolio!$K$12,1,0,ctPort,1)=CP$8)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE($E$3,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE($E$3,1,1))*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$M$12,1,0,ctPort,1)=\"New\")*(OFFSET(Active_Portfolio!$G$12,1,0,ctPort,1)=$BB14)*(OFFSET(Active_Portfolio!$K$12,1,0,ctPort,1)=CQ$8)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE($E$3,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE($E$3,1,1))*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":0},142.80000000000001,{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=0)*(OFFSET(Active_Portfolio!$M$12,1,0,ctPort,1)=\"New\")*(OFFSET(Active_Portfolio!$G$12,1,0,ctPort,1)=$BB14)*(OFFSET(Active_Portfolio!$K$12,1,0,ctPort,1)=CS$8)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE($E$3,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE($E$3,1,1))*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=0)*(OFFSET(Active_Portfolio!$M$12,1,0,ctPort,1)=\"New\")*(OFFSET(Active_Portfolio!$G$12,1,0,ctPort,1)=$BB14)*(OFFSET(Active_Portfolio!$K$12,1,0,ctPort,1)=CT$8)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE($E$3,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE($E$3,1,1))*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=0)*(OFFSET(Active_Portfolio!$M$12,1,0,ctPort,1)=\"New\")*(OFFSET(Active_Portfolio!$G$12,1,0,ctPort,1)=$BB14)*(OFFSET(Active_Portfolio!$K$12,1,0,ctPort,1)=CU$8)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE($E$3,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE($E$3,1,1))*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=0)*(OFFSET(Active_Portfolio!$M$12,1,0,ctPort,1)=\"New\")*(OFFSET(Active_Portfolio!$G$12,1,0,ctPort,1)=$BB14)*(OFFSET(Active_Portfolio!$K$12,1,0,ctPort,1)=CV$8)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE($E$3,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE($E$3,1,1))*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=0)*(OFFSET(Active_Portfolio!$M$12,1,0,ctPort,1)=\"New\")*(OFFSET(Active_Portfolio!$G$12,1,0,ctPort,1)=$BB14)*(OFFSET(Active_Portfolio!$K$12,1,0,ctPort,1)=CW$8)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE($E$3,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE($E$3,1,1))*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=0)*(OFFSET(Active_Portfolio!$M$12,1,0,ctPort,1)=\"New\")*(OFFSET(Active_Portfolio!$G$12,1,0,ctPort,1)=$BB14)*(OFFSET(Active_Portfolio!$K$12,1,0,ctPort,1)=CX$8)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE($E$3,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE($E$3,1,1))*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=0)*(OFFSET(Active_Portfolio!$M$12,1,0,ctPort,1)=\"New\")*(OFFSET(Active_Portfolio!$G$12,1,0,ctPort,1)=$BB14)*(OFFSET(Active_Portfolio!$K$12,1,0,ctPort,1)=CY$8)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE($E$3,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE($E$3,1,1))*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":0},0,{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$B$12,1,0,ctPort,1)=4)*(OFFSET(Active_Portfolio!$G$12,1,0,ctPort,1)=$BB14)*(OFFSET(Active_Portfolio!$K$12,1,0,ctPort,1)=DA$8)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE($E$3,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE($E$3,1,1))*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$B$12,1,0,ctPort,1)=4)*(OFFSET(Active_Portfolio!$G$12,1,0,ctPort,1)=$BB14)*(OFFSET(Active_Portfolio!$K$12,1,0,ctPort,1)=DB$8)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE($E$3,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE($E$3,1,1))*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$B$12,1,0,ctPort,1)=4)*(OFFSET(Active_Portfolio!$G$12,1,0,ctPort,1)=$BB14)*(OFFSET(Active_Portfolio!$K$12,1,0,ctPort,1)=DC$8)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE($E$3,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE($E$3,1,1))*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$B$12,1,0,ctPort,1)=4)*(OFFSET(Active_Portfolio!$G$12,1,0,ctPort,1)=$BB14)*(OFFSET(Active_Portfolio!$K$12,1,0,ctPort,1)=DD$8)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE($E$3,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE($E$3,1,1))*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$B$12,1,0,ctPort,1)=4)*(OFFSET(Active_Portfolio!$G$12,1,0,ctPort,1)=$BB14)*(OFFSET(Active_Portfolio!$K$12,1,0,ctPort,1)=DE$8)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE($E$3,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE($E$3,1,1))*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$B$12,1,0,ctPort,1)=4)*(OFFSET(Active_Portfolio!$G$12,1,0,ctPort,1)=$BB14)*(OFFSET(Active_Portfolio!$K$12,1,0,ctPort,1)=DF$8)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE($E$3,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE($E$3,1,1))*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$B$12,1,0,ctPort,1)=4)*(OFFSET(Active_Portfolio!$G$12,1,0,ctPort,1)=$BB14)*(OFFSET(Active_Portfolio!$K$12,1,0,ctPort,1)=DG$8)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE($E$3,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE($E$3,1,1))*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":0},0,{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$B$12,1,0,ctPort,1)=4)*(OFFSET(Active_Portfolio!$G$12,1,0,ctPort,1)=$BB14)*(OFFSET(Active_Portfolio!$K$12,1,0,ctPort,1)=DI$8)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE($E$3,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE($E$3,1,1))*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$B$12,1,0,ctPort,1)=4)*(OFFSET(Active_Portfolio!$G$12,1,0,ctPort,1)=$BB14)*(OFFSET(Active_Portfolio!$K$12,1,0,ctPort,1)=DJ$8)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE($E$3,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE($E$3,1,1))*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$B$12,1,0,ctPort,1)=4)*(OFFSET(Active_Portfolio!$G$12,1,0,ctPort,1)=$BB14)*(OFFSET(Active_Portfolio!$K$12,1,0,ctPort,1)=DK$8)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE($E$3,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE($E$3,1,1))*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$B$12,1,0,ctPort,1)=4)*(OFFSET(Active_Portfolio!$G$12,1,0,ctPort,1)=$BB14)*(OFFSET(Active_Portfolio!$K$12,1,0,ctPort,1)=DL$8)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE($E$3,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE($E$3,1,1))*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$B$12,1,0,ctPort,1)=4)*(OFFSET(Active_Portfolio!$G$12,1,0,ctPort,1)=$BB14)*(OFFSET(Active_Portfolio!$K$12,1,0,ctPort,1)=DM$8)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE($E$3,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE($E$3,1,1))*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$B$12,1,0,ctPort,1)=4)*(OFFSET(Active_Portfolio!$G$12,1,0,ctPort,1)=$BB14)*(OFFSET(Active_Portfolio!$K$12,1,0,ctPort,1)=DN$8)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE($E$3,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE($E$3,1,1))*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$B$12,1,0,ctPort,1)=4)*(OFFSET(Active_Portfolio!$G$12,1,0,ctPort,1)=$BB14)*(OFFSET(Active_Portfolio!$K$12,1,0,ctPort,1)=DO$8)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE($E$3,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE($E$3,1,1))*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":0},0,{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=0)*(OFFSET(Active_Portfolio!$B$12,1,0,ctPort,1)=4)*(OFFSET(Active_Portfolio!$G$12,1,0,ctPort,1)=$BB14)*(OFFSET(Active_Portfolio!$K$12,1,0,ctPort,1)=DQ$8)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE($E$3,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE($E$3,1,1))*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=0)*(OFFSET(Active_Portfolio!$B$12,1,0,ctPort,1)=4)*(OFFSET(Active_Portfolio!$G$12,1,0,ctPort,1)=$BB14)*(OFFSET(Active_Portfolio!$K$12,1,0,ctPort,1)=DR$8)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE($E$3,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE($E$3,1,1))*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=0)*(OFFSET(Active_Portfolio!$B$12,1,0,ctPort,1)=4)*(OFFSET(Active_Portfolio!$G$12,1,0,ctPort,1)=$BB14)*(OFFSET(Active_Portfolio!$K$12,1,0,ctPort,1)=DS$8)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE($E$3,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE($E$3,1,1))*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=0)*(OFFSET(Active_Portfolio!$B$12,1,0,ctPort,1)=4)*(OFFSET(Active_Portfolio!$G$12,1,0,ctPort,1)=$BB14)*(OFFSET(Active_Portfolio!$K$12,1,0,ctPort,1)=DT$8)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE($E$3,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE($E$3,1,1))*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=0)*(OFFSET(Active_Portfolio!$B$12,1,0,ctPort,1)=4)*(OFFSET(Active_Portfolio!$G$12,1,0,ctPort,1)=$BB14)*(OFFSET(Active_Portfolio!$K$12,1,0,ctPort,1)=DU$8)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE($E$3,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE($E$3,1,1))*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=0)*(OFFSET(Active_Portfolio!$B$12,1,0,ctPort,1)=4)*(OFFSET(Active_Portfolio!$G$12,1,0,ctPort,1)=$BB14)*(OFFSET(Active_Portfolio!$K$12,1,0,ctPort,1)=DV$8)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE($E$3,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE($E$3,1,1))*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=0)*(OFFSET(Active_Portfolio!$B$12,1,0,ctPort,1)=4)*(OFFSET(Active_Portfolio!$G$12,1,0,ctPort,1)=$BB14)*(OFFSET(Active_Portfolio!$K$12,1,0,ctPort,1)=DW$8)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE($E$3,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE($E$3,1,1))*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":0},0,null,null,null,-120.37,35.47,-1,-1,-120.47,35.369999999999997]
[null,null,null,null,null,null,null,null,null,null,null,null,null,3,{"$f":"IF(LARGE(BL$9:BL$108,$N15)>0,INDEX(BB$9:BB$108,MATCH(LARGE(BL$9:BL$108-ROW(BL$9:BL$108)/1000000000,$N15),BL$9:BL$108-ROW(BL$9:BL$108)/1000000000,0)),\"-\")","v":"Riverside East"},null,null,0,0,0,0,2566.04,250,244.43999999999997,3060.48,null,null,null,null,null,null,null,null,null,null,null,null,null,3,{"$f":"IF(LARGE(CJ$9:CJ$108,$AM15)>0,INDEX(BB$9:BB$108,MATCH(LARGE(CJ$9:CJ$108-ROW(CJ$9:CJ$108)/1000000000,$AM15),CJ$9:CJ$108-ROW(CJ$9:CJ$108)/1000000000,0)),\"-\")","v":"Riverside East"},null,null,0,0,0,0,1995.04,0,244.43999999999997,2239.48,null,null,null,"Carrizo South",null,null,{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$G$12,1,0,ctPort,1)=$BB15)*(OFFSET(Active_Portfolio!$K$12,1,0,ctPort,1)=BE$8)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE($E$3,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE($E$3,1,1))*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$G$12,1,0,ctPort,1)=$BB15)*(OFFSET(Active_Portfolio!$K$12,1,0,ctPort,1)=BF$8)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE($E$3,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE($E$3,1,1))*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$G$12,1,0,ctPort,1)=$BB15)*(OFFSET(Active_Portfolio!$K$12,1,0,ctPort,1)=BG$8)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE($E$3,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE($E$3,1,1))*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$G$12,1,0,ctPort,1)=$BB15)*(OFFSET(Active_Portfolio!$K$12,1,0,ctPort,1)=BH$8)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE($E$3,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE($E$3,1,1))*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$G$12,1,0,ctPort,1)=$BB15)*(OFFSET(Active_Portfolio!$K$12,1,0,ctPort,1)=BI$8)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE($E$3,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE($E$3,1,1))*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":800.5},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$G$12,1,0,ctPort,1)=$BB15)*(OFFSET(Active_Portfolio!$K$12,1,0,ctPort,1)=BJ$8)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE($E$3,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE($E$3,1,1))*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$G$12,1,0,ctPort,1)=$BB15)*(OFFSET(Active_Portfolio!$K$12,1,0,ctPort,1)=BK$8)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE($E$3,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE($E$3,1,1))*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":0},800.5,{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$G$12,1,0,ctPort,1)=$BB15)*(OFFSET(Active_Portfolio!$K$12,1,0,ctPort,1)=BM$8)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE($E$3,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE($E$3,1,1))*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$G$12,1,0,ctPort,1)=$BB15)*(OFFSET(Active_Portfolio!$K$12,1,0,ctPort,1)=BN$8)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE($E$3,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE($E$3,1,1))*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$G$12,1,0,ctPort,1)=$BB15)*(OFFSET(Active_Portfolio!$K$12,1,0,ctPort,1)=BO$8)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE($E$3,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE($E$3,1,1))*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$G$12,1,0,ctPort,1)=$BB15)*(OFFSET(Active_Portfolio!$K$12,1,0,ctPort,1)=BP$8)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE($E$3,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE($E$3,1,1))*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$G$12,1,0,ctPort,1)=$BB15)*(OFFSET(Active_Portfolio!$K$12,1,0,ctPort,1)=BQ$8)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE($E$3,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE($E$3,1,1))*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":800.5},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$G$12,1,0,ctPort,1)=$BB15)*(OFFSET(Active_Portfolio!$K$12,1,0,ctPort,1)=BR$8)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE($E$3,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE($E$3,1,1))*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$G$12,1,0,ctPort,1)=$BB15)*(OFFSET(Active_Portfolio!$K$12,1,0,ctPort,1)=BS$8)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE($E$3,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE($E$3,1,1))*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":0},800.5,{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=0)*(OFFSET(Active_Portfolio!$G$12,1,0,ctPort,1)=$BB15)*(OFFSET(Active_Portfolio!$K$12,1,0,ctPort,1)=BU$8)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE($E$3,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE($E$3,1,1))*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=0)*(OFFSET(Active_Portfolio!$G$12,1,0,ctPort,1)=$BB15)*(OFFSET(Active_Portfolio!$K$12,1,0,ctPort,1)=BV$8)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE($E$3,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE($E$3,1,1))*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=0)*(OFFSET(Active_Portfolio!$G$12,1,0,ctPort,1)=$BB15)*(OFFSET(Active_Portfolio!$K$12,1,0,ctPort,1)=BW$8)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE($E$3,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE($E$3,1,1))*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=0)*(OFFSET(Active_Portfolio!$G$12,1,0,ctPort,1)=$BB15)*(OFFSET(Active_Portfolio!$K$12,1,0,ctPort,1)=BX$8)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE($E$3,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE($E$3,1,1))*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=0)*(OFFSET(Active_Portfolio!$G$12,1,0,ctPort,1)=$BB15)*(OFFSET(Active_Portfolio!$K$12,1,0,ctPort,1)=BY$8)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE($E$3,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE($E$3,1,1))*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=0)*(OFFSET(Active_Portfolio!$G$12,1,0,ctPort,1)=$BB15)*(OFFSET(Active_Portfolio!$K$12,1,0,ctPort,1)=BZ$8)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE($E$3,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE($E$3,1,1))*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=0)*(OFFSET(Active_Portfolio!$G$12,1,0,ctPort,1)=$BB15)*(OFFSET(Active_Portfolio!$K$12,1,0,ctPort,1)=CA$8)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE($E$3,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE($E$3,1,1))*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":0},0,{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$M$12,1,0,ctPort,1)=\"New\")*(OFFSET(Active_Portfolio!$G$12,1,0,ctPort,1)=$BB15)*(OFFSET(Active_Portfolio!$K$12,1,0,ctPort,1)=CC$8)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE($E$3,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE($E$3,1,1))*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$M$12,1,0,ctPort,1)=\"New\")*(OFFSET(Active_Portfolio!$G$12,1,0,ctPort,1)=$BB15)*(OFFSET(Active_Portfolio!$K$12,1,0,ctPort,1)=CD$8)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE($E$3,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE($E$3,1,1))*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$M$12,1,0,ctPort,1)=\"New\")*(OFFSET(Active_Portfolio!$G$12,1,0,ctPort,1)=$BB15)*(OFFSET(Active_Portfolio!$K$12,1,0,ctPort,1)=CE$8)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE($E$3,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE($E$3,1,1))*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$M$12,1,0,ctPort,1)=\"New\")*(OFFSET(Active_Portfolio!$G$12,1,0,ctPort,1)=$BB15)*(OFFSET(Active_Portfolio!$K$12,1,0,ctPort,1)=CF$8)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE($E$3,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE($E$3,1,1))*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$M$12,1,0,ctPort,1)=\"New\")*(OFFSET(Active_Portfolio!$G$12,1,0,ctPort,1)=$BB15)*(OFFSET(Active_Portfolio!$K$12,1,0,ctPort,1)=CG$8)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE($E$3,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE($E$3,1,1))*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$M$12,1,0,ctPort,1)=\"New\")*(OFFSET(Active_Portfolio!$G$12,1,0,ctPort,1)=$BB15)*(OFFSET(Active_Portfolio!$K$12,1,0,ctPort,1)=CH$8)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE($E$3,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE($E$3,1,1))*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$M$12,1,0,ctPort,1)=\"New\")*(OFFSET(Active_Portfolio!$G$12,1,0,ctPort,1)=$BB15)*(OFFSET(Active_Portfolio!$K$12,1,0,ctPort,1)=CI$8)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE($E$3,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE($E$3,1,1))*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":0},0,{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$M$12,1,0,ctPort,1)=\"New\")*(OFFSET(Active_Portfolio!$G$12,1,0,ctPort,1)=$BB15)*(OFFSET(Active_Portfolio!$K$12,1,0,ctPort,1)=CK$8)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE($E$3,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE($E$3,1,1))*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$M$12,1,0,ctPort,1)=\"New\")*(OFFSET(Active_Portfolio!$G$12,1,0,ctPort,1)=$BB15)*(OFFSET(Active_Portfolio!$K$12,1,0,ctPort,1)=CL$8)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE($E$3,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE($E$3,1,1))*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$M$12,1,0,ctPort,1)=\"New\")*(OFFSET(Active_Portfolio!$G$12,1,0,ctPort,1)=$BB15)*(OFFSET(Active_Portfolio!$K$12,1,0,ctPort,1)=CM$8)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE($E$3,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE($E$3,1,1))*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$M$12,1,0,ctPort,1)=\"New\")*(OFFSET(Active_Portfolio!$G$12,1,0,ctPort,1)=$BB15)*(OFFSET(Active_Portfolio!$K$12,1,0,ctPort,1)=CN$8)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE($E$3,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE($E$3,1,1))*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$M$12,1,0,ctPort,1)=\"New\")*(OFFSET(Active_Portfolio!$G$12,1,0,ctPort,1)=$BB15)*(OFFSET(Active_Portfolio!$K$12,1,0,ctPort,1)=CO$8)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE($E$3,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE($E$3,1,1))*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$M$12,1,0,ctPort,1)=\"New\")*(OFFSET(Active_Portfolio!$G$12,1,0,ctPort,1)=$BB15)*(OFFSET(Active_Portfolio!$K$12,1,0,ctPort,1)=CP$8)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE($E$3,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE($E$3,1,1))*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$M$12,1,0,ctPort,1)=\"New\")*(OFFSET(Active_Portfolio!$G$12,1,0,ctPort,1)=$BB15)*(OFFSET(Active_Portfolio!$K$12,1,0,ctPort,1)=CQ$8)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE($E$3,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE($E$3,1,1))*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":0},0,{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=0)*(OFFSET(Active_Portfolio!$M$12,1,0,ctPort,1)=\"New\")*(OFFSET(Active_Portfolio!$G$12,1,0,ctPort,1)=$BB15)*(OFFSET(Active_Portfolio!$K$12,1,0,ctPort,1)=CS$8)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE($E$3,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE($E$3,1,1))*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=0)*(OFFSET(Active_Portfolio!$M$12,1,0,ctPort,1)=\"New\")*(OFFSET(Active_Portfolio!$G$12,1,0,ctPort,1)=$BB15)*(OFFSET(Active_Portfolio!$K$12,1,0,ctPort,1)=CT$8)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE($E$3,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE($E$3,1,1))*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=0)*(OFFSET(Active_Portfolio!$M$12,1,0,ctPort,1)=\"New\")*(OFFSET(Active_Portfolio!$G$12,1,0,ctPort,1)=$BB15)*(OFFSET(Active_Portfolio!$K$12,1,0,ctPort,1)=CU$8)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE($E$3,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE($E$3,1,1))*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=0)*(OFFSET(Active_Portfolio!$M$12,1,0,ctPort,1)=\"New\")*(OFFSET(Active_Portfolio!$G$12,1,0,ctPort,1)=$BB15)*(OFFSET(Active_Portfolio!$K$12,1,0,ctPort,1)=CV$8)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE($E$3,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE($E$3,1,1))*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=0)*(OFFSET(Active_Portfolio!$M$12,1,0,ctPort,1)=\"New\")*(OFFSET(Active_Portfolio!$G$12,1,0,ctPort,1)=$BB15)*(OFFSET(Active_Portfolio!$K$12,1,0,ctPort,1)=CW$8)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE($E$3,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE($E$3,1,1))*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=0)*(OFFSET(Active_Portfolio!$M$12,1,0,ctPort,1)=\"New\")*(OFFSET(Active_Portfolio!$G$12,1,0,ctPort,1)=$BB15)*(OFFSET(Active_Portfolio!$K$12,1,0,ctPort,1)=CX$8)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE($E$3,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE($E$3,1,1))*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=0)*(OFFSET(Active_Portfolio!$M$12,1,0,ctPort,1)=\"New\")*(OFFSET(Active_Portfolio!$G$12,1,0,ctPort,1)=$BB15)*(OFFSET(Active_Portfolio!$K$12,1,0,ctPort,1)=CY$8)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE($E$3,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE($E$3,1,1))*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":0},0,{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$B$12,1,0,ctPort,1)=4)*(OFFSET(Active_Portfolio!$G$12,1,0,ctPort,1)=$BB15)*(OFFSET(Active_Portfolio!$K$12,1,0,ctPort,1)=DA$8)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE($E$3,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE($E$3,1,1))*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$B$12,1,0,ctPort,1)=4)*(OFFSET(Active_Portfolio!$G$12,1,0,ctPort,1)=$BB15)*(OFFSET(Active_Portfolio!$K$12,1,0,ctPort,1)=DB$8)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE($E$3,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE($E$3,1,1))*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$B$12,1,0,ctPort,1)=4)*(OFFSET(Active_Portfolio!$G$12,1,0,ctPort,1)=$BB15)*(OFFSET(Active_Portfolio!$K$12,1,0,ctPort,1)=DC$8)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE($E$3,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE($E$3,1,1))*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$B$12,1,0,ctPort,1)=4)*(OFFSET(Active_Portfolio!$G$12,1,0,ctPort,1)=$BB15)*(OFFSET(Active_Portfolio!$K$12,1,0,ctPort,1)=DD$8)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE($E$3,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE($E$3,1,1))*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$B$12,1,0,ctPort,1)=4)*(OFFSET(Active_Portfolio!$G$12,1,0,ctPort,1)=$BB15)*(OFFSET(Active_Portfolio!$K$12,1,0,ctPort,1)=DE$8)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE($E$3,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE($E$3,1,1))*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$B$12,1,0,ctPort,1)=4)*(OFFSET(Active_Portfolio!$G$12,1,0,ctPort,1)=$BB15)*(OFFSET(Active_Portfolio!$K$12,1,0,ctPort,1)=DF$8)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE($E$3,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE($E$3,1,1))*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$B$12,1,0,ctPort,1)=4)*(OFFSET(Active_Portfolio!$G$12,1,0,ctPort,1)=$BB15)*(OFFSET(Active_Portfolio!$K$12,1,0,ctPort,1)=DG$8)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE($E$3,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE($E$3,1,1))*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":0},0,{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$B$12,1,0,ctPort,1)=4)*(OFFSET(Active_Portfolio!$G$12,1,0,ctPort,1)=$BB15)*(OFFSET(Active_Portfolio!$K$12,1,0,ctPort,1)=DI$8)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE($E$3,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE($E$3,1,1))*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$B$12,1,0,ctPort,1)=4)*(OFFSET(Active_Portfolio!$G$12,1,0,ctPort,1)=$BB15)*(OFFSET(Active_Portfolio!$K$12,1,0,ctPort,1)=DJ$8)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE($E$3,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE($E$3,1,1))*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$B$12,1,0,ctPort,1)=4)*(OFFSET(Active_Portfolio!$G$12,1,0,ctPort,1)=$BB15)*(OFFSET(Active_Portfolio!$K$12,1,0,ctPort,1)=DK$8)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE($E$3,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE($E$3,1,1))*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$B$12,1,0,ctPort,1)=4)*(OFFSET(Active_Portfolio!$G$12,1,0,ctPort,1)=$BB15)*(OFFSET(Active_Portfolio!$K$12,1,0,ctPort,1)=DL$8)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE($E$3,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE($E$3,1,1))*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$B$12,1,0,ctPort,1)=4)*(OFFSET(Active_Portfolio!$G$12,1,0,ctPort,1)=$BB15)*(OFFSET(Active_Portfolio!$K$12,1,0,ctPort,1)=DM$8)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE($E$3,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE($E$3,1,1))*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$B$12,1,0,ctPort,1)=4)*(OFFSET(Active_Portfolio!$G$12,1,0,ctPort,1)=$BB15)*(OFFSET(Active_Portfolio!$K$12,1,0,ctPort,1)=DN$8)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE($E$3,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE($E$3,1,1))*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$B$12,1,0,ctPort,1)=4)*(OFFSET(Active_Portfolio!$G$12,1,0,ctPort,1)=$BB15)*(OFFSET(Active_Portfolio!$K$12,1,0,ctPort,1)=DO$8)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE($E$3,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE($E$3,1,1))*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":0},0,{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=0)*(OFFSET(Active_Portfolio!$B$12,1,0,ctPort,1)=4)*(OFFSET(Active_Portfolio!$G$12,1,0,ctPort,1)=$BB15)*(OFFSET(Active_Portfolio!$K$12,1,0,ctPort,1)=DQ$8)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE($E$3,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE($E$3,1,1))*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=0)*(OFFSET(Active_Portfolio!$B$12,1,0,ctPort,1)=4)*(OFFSET(Active_Portfolio!$G$12,1,0,ctPort,1)=$BB15)*(OFFSET(Active_Portfolio!$K$12,1,0,ctPort,1)=DR$8)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE($E$3,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE($E$3,1,1))*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=0)*(OFFSET(Active_Portfolio!$B$12,1,0,ctPort,1)=4)*(OFFSET(Active_Portfolio!$G$12,1,0,ctPort,1)=$BB15)*(OFFSET(Active_Portfolio!$K$12,1,0,ctPort,1)=DS$8)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE($E$3,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE($E$3,1,1))*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=0)*(OFFSET(Active_Portfolio!$B$12,1,0,ctPort,1)=4)*(OFFSET(Active_Portfolio!$G$12,1,0,ctPort,1)=$BB15)*(OFFSET(Active_Portfolio!$K$12,1,0,ctPort,1)=DT$8)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE($E$3,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE($E$3,1,1))*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=0)*(OFFSET(Active_Portfolio!$B$12,1,0,ctPort,1)=4)*(OFFSET(Active_Portfolio!$G$12,1,0,ctPort,1)=$BB15)*(OFFSET(Active_Portfolio!$K$12,1,0,ctPort,1)=DU$8)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE($E$3,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE($E$3,1,1))*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=0)*(OFFSET(Active_Portfolio!$B$12,1,0,ctPort,1)=4)*(OFFSET(Active_Portfolio!$G$12,1,0,ctPort,1)=$BB15)*(OFFSET(Active_Portfolio!$K$12,1,0,ctPort,1)=DV$8)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE($E$3,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE($E$3,1,1))*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=0)*(OFFSET(Active_Portfolio!$B$12,1,0,ctPort,1)=4)*(OFFSET(Active_Portfolio!$G$12,1,0,ctPort,1)=$BB15)*(OFFSET(Active_Portfolio!$K$12,1,0,ctPort,1)=DW$8)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE($E$3,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE($E$3,1,1))*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":0},0,null,null,null,-120.65,35.61,4,-5,-120.25,35.11]
[null,null,null,null,null,null,null,null,null,null,null,null,null,4,{"$f":"IF(LARGE(BL$9:BL$108,$N16)>0,INDEX(BB$9:BB$108,MATCH(LARGE(BL$9:BL$108-ROW(BL$9:BL$108)/1000000000,$N16),BL$9:BL$108-ROW(BL$9:BL$108)/1000000000,0)),\"-\")","v":"Westlands"},null,null,2.6150000000000002,153.5,0,127.48652000000001,2544.3196800000001,0,0,2827.9212000000002,null,null,null,null,null,null,null,null,null,null,null,null,null,4,{"$f":"IF(LARGE(CJ$9:CJ$108,$AM16)>0,INDEX(BB$9:BB$108,MATCH(LARGE(CJ$9:CJ$108-ROW(CJ$9:CJ$108)/1000000000,$AM16),CJ$9:CJ$108-ROW(CJ$9:CJ$108)/1000000000,0)),\"-\")","v":"Westlands"},null,null,0,0,0,1.5985199999999999,1806.5274800000002,0,0,1808.1260000000002,null,null,null,"Central Valley North",null,null,{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$G$12,1,0,ctPort,1)=$BB16)*(OFFSET(Active_Portfolio!$K$12,1,0,ctPort,1)=BE$8)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE($E$3,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE($E$3,1,1))*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$G$12,1,0,ctPort,1)=$BB16)*(OFFSET(Active_Portfolio!$K$12,1,0,ctPort,1)=BF$8)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE($E$3,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE($E$3,1,1))*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$G$12,1,0,ctPort,1)=$BB16)*(OFFSET(Active_Portfolio!$K$12,1,0,ctPort,1)=BG$8)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE($E$3,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE($E$3,1,1))*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$G$12,1,0,ctPort,1)=$BB16)*(OFFSET(Active_Portfolio!$K$12,1,0,ctPort,1)=BH$8)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE($E$3,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE($E$3,1,1))*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":0.7},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$G$12,1,0,ctPort,1)=$BB16)*(OFFSET(Active_Portfolio!$K$12,1,0,ctPort,1)=BI$8)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE($E$3,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE($E$3,1,1))*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$G$12,1,0,ctPort,1)=$BB16)*(OFFSET(Active_Portfolio!$K$12,1,0,ctPort,1)=BJ$8)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE($E$3,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE($E$3,1,1))*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$G$12,1,0,ctPort,1)=$BB16)*(OFFSET(Active_Portfolio!$K$12,1,0,ctPort,1)=BK$8)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE($E$3,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE($E$3,1,1))*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":0},0.7,{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$G$12,1,0,ctPort,1)=$BB16)*(OFFSET(Active_Portfolio!$K$12,1,0,ctPort,1)=BM$8)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE($E$3,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE($E$3,1,1))*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$G$12,1,0,ctPort,1)=$BB16)*(OFFSET(Active_Portfolio!$K$12,1,0,ctPort,1)=BN$8)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE($E$3,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE($E$3,1,1))*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$G$12,1,0,ctPort,1)=$BB16)*(OFFSET(Active_Portfolio!$K$12,1,0,ctPort,1)=BO$8)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE($E$3,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE($E$3,1,1))*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$G$12,1,0,ctPort,1)=$BB16)*(OFFSET(Active_Portfolio!$K$12,1,0,ctPort,1)=BP$8)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE($E$3,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE($E$3,1,1))*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":0.7},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$G$12,1,0,ctPort,1)=$BB16)*(OFFSET(Active_Portfolio!$K$12,1,0,ctPort,1)=BQ$8)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE($E$3,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE($E$3,1,1))*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$G$12,1,0,ctPort,1)=$BB16)*(OFFSET(Active_Portfolio!$K$12,1,0,ctPort,1)=BR$8)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE($E$3,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE($E$3,1,1))*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$G$12,1,0,ctPort,1)=$BB16)*(OFFSET(Active_Portfolio!$K$12,1,0,ctPort,1)=BS$8)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE($E$3,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE($E$3,1,1))*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":0},0.7,{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=0)*(OFFSET(Active_Portfolio!$G$12,1,0,ctPort,1)=$BB16)*(OFFSET(Active_Portfolio!$K$12,1,0,ctPort,1)=BU$8)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE($E$3,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE($E$3,1,1))*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=0)*(OFFSET(Active_Portfolio!$G$12,1,0,ctPort,1)=$BB16)*(OFFSET(Active_Portfolio!$K$12,1,0,ctPort,1)=BV$8)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE($E$3,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE($E$3,1,1))*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=0)*(OFFSET(Active_Portfolio!$G$12,1,0,ctPort,1)=$BB16)*(OFFSET(Active_Portfolio!$K$12,1,0,ctPort,1)=BW$8)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE($E$3,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE($E$3,1,1))*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=0)*(OFFSET(Active_Portfolio!$G$12,1,0,ctPort,1)=$BB16)*(OFFSET(Active_Portfolio!$K$12,1,0,ctPort,1)=BX$8)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE($E$3,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE($E$3,1,1))*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=0)*(OFFSET(Active_Portfolio!$G$12,1,0,ctPort,1)=$BB16)*(OFFSET(Active_Portfolio!$K$12,1,0,ctPort,1)=BY$8)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE($E$3,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE($E$3,1,1))*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=0)*(OFFSET(Active_Portfolio!$G$12,1,0,ctPort,1)=$BB16)*(OFFSET(Active_Portfolio!$K$12,1,0,ctPort,1)=BZ$8)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE($E$3,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE($E$3,1,1))*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=0)*(OFFSET(Active_Portfolio!$G$12,1,0,ctPort,1)=$BB16)*(OFFSET(Active_Portfolio!$K$12,1,0,ctPort,1)=CA$8)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE($E$3,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE($E$3,1,1))*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":0},0,{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$M$12,1,0,ctPort,1)=\"New\")*(OFFSET(Active_Portfolio!$G$12,1,0,ctPort,1)=$BB16)*(OFFSET(Active_Portfolio!$K$12,1,0,ctPort,1)=CC$8)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE($E$3,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE($E$3,1,1))*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$M$12,1,0,ctPort,1)=\"New\")*(OFFSET(Active_Portfolio!$G$12,1,0,ctPort,1)=$BB16)*(OFFSET(Active_Portfolio!$K$12,1,0,ctPort,1)=CD$8)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE($E$3,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE($E$3,1,1))*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$M$12,1,0,ctPort,1)=\"New\")*(OFFSET(Active_Portfolio!$G$12,1,0,ctPort,1)=$BB16)*(OFFSET(Active_Portfolio!$K$12,1,0,ctPort,1)=CE$8)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE($E$3,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE($E$3,1,1))*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$M$12,1,0,ctPort,1)=\"New\")*(OFFSET(Active_Portfolio!$G$12,1,0,ctPort,1)=$BB16)*(OFFSET(Active_Portfolio!$K$12,1,0,ctPort,1)=CF$8)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE($E$3,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE($E$3,1,1))*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$M$12,1,0,ctPort,1)=\"New\")*(OFFSET(Active_Portfolio!$G$12,1,0,ctPort,1)=$BB16)*(OFFSET(Active_Portfolio!$K$12,1,0,ctPort,1)=CG$8)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE($E$3,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE($E$3,1,1))*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$M$12,1,0,ctPort,1)=\"New\")*(OFFSET(Active_Portfolio!$G$12,1,0,ctPort,1)=$BB16)*(OFFSET(Active_Portfolio!$K$12,1,0,ctPort,1)=CH$8)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE($E$3,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE($E$3,1,1))*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$M$12,1,0,ctPort,1)=\"New\")*(OFFSET(Active_Portfolio!$G$12,1,0,ctPort,1)=$BB16)*(OFFSET(Active_Portfolio!$K$12,1,0,ctPort,1)=CI$8)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE($E$3,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE($E$3,1,1))*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":0},0,{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$M$12,1,0,ctPort,1)=\"New\")*(OFFSET(Active_Portfolio!$G$12,1,0,ctPort,1)=$BB16)*(OFFSET(Active_Portfolio!$K$12,1,0,ctPort,1)=CK$8)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE($E$3,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE($E$3,1,1))*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$M$12,1,0,ctPort,1)=\"New\")*(OFFSET(Active_Portfolio!$G$12,1,0,ctPort,1)=$BB16)*(OFFSET(Active_Portfolio!$K$12,1,0,ctPort,1)=CL$8)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE($E$3,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE($E$3,1,1))*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$M$12,1,0,ctPort,1)=\"New\")*(OFFSET(Active_Portfolio!$G$12,1,0,ctPort,1)=$BB16)*(OFFSET(Active_Portfolio!$K$12,1,0,ctPort,1)=CM$8)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE($E$3,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE($E$3,1,1))*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$M$12,1,0,ctPort,1)=\"New\")*(OFFSET(Active_Portfolio!$G$12,1,0,ctPort,1)=$BB16)*(OFFSET(Active_Portfolio!$K$12,1,0,ctPort,1)=CN$8)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE($E$3,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE($E$3,1,1))*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$M$12,1,0,ctPort,1)=\"New\")*(OFFSET(Active_Portfolio!$G$12,1,0,ctPort,1)=$BB16)*(OFFSET(Active_Portfolio!$K$12,1,0,ctPort,1)=CO$8)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE($E$3,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE($E$3,1,1))*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$M$12,1,0,ctPort,1)=\"New\")*(OFFSET(Active_Portfolio!$G$12,1,0,ctPort,1)=$BB16)*(OFFSET(Active_Portfolio!$K$12,1,0,ctPort,1)=CP$8)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE($E$3,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE($E$3,1,1))*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$M$12,1,0,ctPort,1)=\"New\")*(OFFSET(Active_Portfolio!$G$12,1,0,ctPort,1)=$BB16)*(OFFSET(Active_Portfolio!$K$12,1,0,ctPort,1)=CQ$8)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE($E$3,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE($E$3,1,1))*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":0},0,{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=0)*(OFFSET(Active_Portfolio!$M$12,1,0,ctPort,1)=\"New\")*(OFFSET(Active_Portfolio!$G$12,1,0,ctPort,1)=$BB16)*(OFFSET(Active_Portfolio!$K$12,1,0,ctPort,1)=CS$8)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE($E$3,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE($E$3,1,1))*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=0)*(OFFSET(Active_Portfolio!$M$12,1,0,ctPort,1)=\"New\")*(OFFSET(Active_Portfolio!$G$12,1,0,ctPort,1)=$BB16)*(OFFSET(Active_Portfolio!$K$12,1,0,ctPort,1)=CT$8)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE($E$3,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE($E$3,1,1))*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=0)*(OFFSET(Active_Portfolio!$M$12,1,0,ctPort,1)=\"New\")*(OFFSET(Active_Portfolio!$G$12,1,0,ctPort,1)=$BB16)*(OFFSET(Active_Portfolio!$K$12,1,0,ctPort,1)=CU$8)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE($E$3,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE($E$3,1,1))*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=0)*(OFFSET(Active_Portfolio!$M$12,1,0,ctPort,1)=\"New\")*(OFFSET(Active_Portfolio!$G$12,1,0,ctPort,1)=$BB16)*(OFFSET(Active_Portfolio!$K$12,1,0,ctPort,1)=CV$8)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE($E$3,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE($E$3,1,1))*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=0)*(OFFSET(Active_Portfolio!$M$12,1,0,ctPort,1)=\"New\")*(OFFSET(Active_Portfolio!$G$12,1,0,ctPort,1)=$BB16)*(OFFSET(Active_Portfolio!$K$12,1,0,ctPort,1)=CW$8)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE($E$3,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE($E$3,1,1))*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=0)*(OFFSET(Active_Portfolio!$M$12,1,0,ctPort,1)=\"New\")*(OFFSET(Active_Portfolio!$G$12,1,0,ctPort,1)=$BB16)*(OFFSET(Active_Portfolio!$K$12,1,0,ctPort,1)=CX$8)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE($E$3,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE($E$3,1,1))*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=0)*(OFFSET(Active_Portfolio!$M$12,1,0,ctPort,1)=\"New\")*(OFFSET(Active_Portfolio!$G$12,1,0,ctPort,1)=$BB16)*(OFFSET(Active_Portfolio!$K$12,1,0,ctPort,1)=CY$8)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE($E$3,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE($E$3,1,1))*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":0},0,{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$B$12,1,0,ctPort,1)=4)*(OFFSET(Active_Portfolio!$G$12,1,0,ctPort,1)=$BB16)*(OFFSET(Active_Portfolio!$K$12,1,0,ctPort,1)=DA$8)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE($E$3,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE($E$3,1,1))*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$B$12,1,0,ctPort,1)=4)*(OFFSET(Active_Portfolio!$G$12,1,0,ctPort,1)=$BB16)*(OFFSET(Active_Portfolio!$K$12,1,0,ctPort,1)=DB$8)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE($E$3,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE($E$3,1,1))*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$B$12,1,0,ctPort,1)=4)*(OFFSET(Active_Portfolio!$G$12,1,0,ctPort,1)=$BB16)*(OFFSET(Active_Portfolio!$K$12,1,0,ctPort,1)=DC$8)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE($E$3,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE($E$3,1,1))*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$B$12,1,0,ctPort,1)=4)*(OFFSET(Active_Portfolio!$G$12,1,0,ctPort,1)=$BB16)*(OFFSET(Active_Portfolio!$K$12,1,0,ctPort,1)=DD$8)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE($E$3,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE($E$3,1,1))*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$B$12,1,0,ctPort,1)=4)*(OFFSET(Active_Portfolio!$G$12,1,0,ctPort,1)=$BB16)*(OFFSET(Active_Portfolio!$K$12,1,0,ctPort,1)=DE$8)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE($E$3,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE($E$3,1,1))*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$B$12,1,0,ctPort,1)=4)*(OFFSET(Active_Portfolio!$G$12,1,0,ctPort,1)=$BB16)*(OFFSET(Active_Portfolio!$K$12,1,0,ctPort,1)=DF$8)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE($E$3,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE($E$3,1,1))*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$B$12,1,0,ctPort,1)=4)*(OFFSET(Active_Portfolio!$G$12,1,0,ctPort,1)=$BB16)*(OFFSET(Active_Portfolio!$K$12,1,0,ctPort,1)=DG$8)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE($E$3,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE($E$3,1,1))*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":0},0,{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$B$12,1,0,ctPort,1)=4)*(OFFSET(Active_Portfolio!$G$12,1,0,ctPort,1)=$BB16)*(OFFSET(Active_Portfolio!$K$12,1,0,ctPort,1)=DI$8)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE($E$3,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE($E$3,1,1))*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$B$12,1,0,ctPort,1)=4)*(OFFSET(Active_Portfolio!$G$12,1,0,ctPort,1)=$BB16)*(OFFSET(Active_Portfolio!$K$12,1,0,ctPort,1)=DJ$8)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE($E$3,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE($E$3,1,1))*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$B$12,1,0,ctPort,1)=4)*(OFFSET(Active_Portfolio!$G$12,1,0,ctPort,1)=$BB16)*(OFFSET(Active_Portfolio!$K$12,1,0,ctPort,1)=DK$8)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE($E$3,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE($E$3,1,1))*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$B$12,1,0,ctPort,1)=4)*(OFFSET(Active_Portfolio!$G$12,1,0,ctPort,1)=$BB16)*(OFFSET(Active_Portfolio!$K$12,1,0,ctPort,1)=DL$8)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE($E$3,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE($E$3,1,1))*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$B$12,1,0,ctPort,1)=4)*(OFFSET(Active_Portfolio!$G$12,1,0,ctPort,1)=$BB16)*(OFFSET(Active_Portfolio!$K$12,1,0,ctPort,1)=DM$8)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE($E$3,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE($E$3,1,1))*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$B$12,1,0,ctPort,1)=4)*(OFFSET(Active_Portfolio!$G$12,1,0,ctPort,1)=$BB16)*(OFFSET(Active_Portfolio!$K$12,1,0,ctPort,1)=DN$8)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE($E$3,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE($E$3,1,1))*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$B$12,1,0,ctPort,1)=4)*(OFFSET(Active_Portfolio!$G$12,1,0,ctPort,1)=$BB16)*(OFFSET(Active_Portfolio!$K$12,1,0,ctPort,1)=DO$8)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE($E$3,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE($E$3,1,1))*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":0},0,{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=0)*(OFFSET(Active_Portfolio!$B$12,1,0,ctPort,1)=4)*(OFFSET(Active_Portfolio!$G$12,1,0,ctPort,1)=$BB16)*(OFFSET(Active_Portfolio!$K$12,1,0,ctPort,1)=DQ$8)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE($E$3,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE($E$3,1,1))*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=0)*(OFFSET(Active_Portfolio!$B$12,1,0,ctPort,1)=4)*(OFFSET(Active_Portfolio!$G$12,1,0,ctPort,1)=$BB16)*(OFFSET(Active_Portfolio!$K$12,1,0,ctPort,1)=DR$8)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE($E$3,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE($E$3,1,1))*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=0)*(OFFSET(Active_Portfolio!$B$12,1,0,ctPort,1)=4)*(OFFSET(Active_Portfolio!$G$12,1,0,ctPort,1)=$BB16)*(OFFSET(Active_Portfolio!$K$12,1,0,ctPort,1)=DS$8)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE($E$3,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE($E$3,1,1))*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=0)*(OFFSET(Active_Portfolio!$B$12,1,0,ctPort,1)=4)*(OFFSET(Active_Portfolio!$G$12,1,0,ctPort,1)=$BB16)*(OFFSET(Active_Portfolio!$K$12,1,0,ctPort,1)=DT$8)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE($E$3,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE($E$3,1,1))*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=0)*(OFFSET(Active_Portfolio!$B$12,1,0,ctPort,1)=4)*(OFFSET(Active_Portfolio!$G$12,1,0,ctPort,1)=$BB16)*(OFFSET(Active_Portfolio!$K$12,1,0,ctPort,1)=DU$8)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE($E$3,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE($E$3,1,1))*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=0)*(OFFSET(Active_Portfolio!$B$12,1,0,ctPort,1)=4)*(OFFSET(Active_Portfolio!$G$12,1,0,ctPort,1)=$BB16)*(OFFSET(Active_Portfolio!$K$12,1,0,ctPort,1)=DV$8)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE($E$3,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE($E$3,1,1))*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=0)*(OFFSET(Active_Portfolio!$B$12,1,0,ctPort,1)=4)*(OFFSET(Active_Portfolio!$G$12,1,0,ctPort,1)=$BB16)*(OFFSET(Active_Portfolio!$K$12,1,0,ctPort,1)=DW$8)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE($E$3,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE($E$3,1,1))*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":0},0,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,5,{"$f":"IF(LARGE(BL$9:BL$108,$N17)>0,INDEX(BB$9:BB$108,MATCH(LARGE(BL$9:BL$108-ROW(BL$9:BL$108)/1000000000,$N17),BL$9:BL$108-ROW(BL$9:BL$108)/1000000000,0)),\"-\")","v":"Sacramento River"},null,null,2.3479999999999999,51.5,0,72.678300000000007,5.5042,0,1534.9141999999999,1666.9447,null,null,null,null,null,null,null,null,null,null,null,null,null,5,{"$f":"IF(LARGE(CJ$9:CJ$108,$AM17)>0,INDEX(BB$9:BB$108,MATCH(LARGE(CJ$9:CJ$108-ROW(CJ$9:CJ$108)/1000000000,$AM17),CJ$9:CJ$108-ROW(CJ$9:CJ$108)/1000000000,0)),\"-\")","v":"Sacramento River"},null,null,0,0,0,0.83579999999999999,0,0,1534.9141999999999,1535.75,null,null,null,"Cuyama",null,null,{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$G$12,1,0,ctPort,1)=$BB17)*(OFFSET(Active_Portfolio!$K$12,1,0,ctPort,1)=BE$8)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE($E$3,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE($E$3,1,1))*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":1.5},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$G$12,1,0,ctPort,1)=$BB17)*(OFFSET(Active_Portfolio!$K$12,1,0,ctPort,1)=BF$8)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE($E$3,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE($E$3,1,1))*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$G$12,1,0,ctPort,1)=$BB17)*(OFFSET(Active_Portfolio!$K$12,1,0,ctPort,1)=BG$8)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE($E$3,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE($E$3,1,1))*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$G$12,1,0,ctPort,1)=$BB17)*(OFFSET(Active_Portfolio!$K$12,1,0,ctPort,1)=BH$8)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE($E$3,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE($E$3,1,1))*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$G$12,1,0,ctPort,1)=$BB17)*(OFFSET(Active_Portfolio!$K$12,1,0,ctPort,1)=BI$8)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE($E$3,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE($E$3,1,1))*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$G$12,1,0,ctPort,1)=$BB17)*(OFFSET(Active_Portfolio!$K$12,1,0,ctPort,1)=BJ$8)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE($E$3,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE($E$3,1,1))*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$G$12,1,0,ctPort,1)=$BB17)*(OFFSET(Active_Portfolio!$K$12,1,0,ctPort,1)=BK$8)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE($E$3,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE($E$3,1,1))*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":0},1.5,{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$G$12,1,0,ctPort,1)=$BB17)*(OFFSET(Active_Portfolio!$K$12,1,0,ctPort,1)=BM$8)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE($E$3,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE($E$3,1,1))*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":1.5},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$G$12,1,0,ctPort,1)=$BB17)*(OFFSET(Active_Portfolio!$K$12,1,0,ctPort,1)=BN$8)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE($E$3,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE($E$3,1,1))*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$G$12,1,0,ctPort,1)=$BB17)*(OFFSET(Active_Portfolio!$K$12,1,0,ctPort,1)=BO$8)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE($E$3,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE($E$3,1,1))*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$G$12,1,0,ctPort,1)=$BB17)*(OFFSET(Active_Portfolio!$K$12,1,0,ctPort,1)=BP$8)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE($E$3,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE($E$3,1,1))*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$G$12,1,0,ctPort,1)=$BB17)*(OFFSET(Active_Portfolio!$K$12,1,0,ctPort,1)=BQ$8)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE($E$3,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE($E$3,1,1))*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$G$12,1,0,ctPort,1)=$BB17)*(OFFSET(Active_Portfolio!$K$12,1,0,ctPort,1)=BR$8)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE($E$3,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE($E$3,1,1))*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$G$12,1,0,ctPort,1)=$BB17)*(OFFSET(Active_Portfolio!$K$12,1,0,ctPort,1)=BS$8)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE($E$3,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE($E$3,1,1))*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":0},1.5,{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=0)*(OFFSET(Active_Portfolio!$G$12,1,0,ctPort,1)=$BB17)*(OFFSET(Active_Portfolio!$K$12,1,0,ctPort,1)=BU$8)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE($E$3,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE($E$3,1,1))*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=0)*(OFFSET(Active_Portfolio!$G$12,1,0,ctPort,1)=$BB17)*(OFFSET(Active_Portfolio!$K$12,1,0,ctPort,1)=BV$8)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE($E$3,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE($E$3,1,1))*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=0)*(OFFSET(Active_Portfolio!$G$12,1,0,ctPort,1)=$BB17)*(OFFSET(Active_Portfolio!$K$12,1,0,ctPort,1)=BW$8)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE($E$3,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE($E$3,1,1))*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=0)*(OFFSET(Active_Portfolio!$G$12,1,0,ctPort,1)=$BB17)*(OFFSET(Active_Portfolio!$K$12,1,0,ctPort,1)=BX$8)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE($E$3,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE($E$3,1,1))*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=0)*(OFFSET(Active_Portfolio!$G$12,1,0,ctPort,1)=$BB17)*(OFFSET(Active_Portfolio!$K$12,1,0,ctPort,1)=BY$8)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE($E$3,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE($E$3,1,1))*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=0)*(OFFSET(Active_Portfolio!$G$12,1,0,ctPort,1)=$BB17)*(OFFSET(Active_Portfolio!$K$12,1,0,ctPort,1)=BZ$8)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE($E$3,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE($E$3,1,1))*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=0)*(OFFSET(Active_Portfolio!$G$12,1,0,ctPort,1)=$BB17)*(OFFSET(Active_Portfolio!$K$12,1,0,ctPort,1)=CA$8)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE($E$3,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE($E$3,1,1))*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":0},0,{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$M$12,1,0,ctPort,1)=\"New\")*(OFFSET(Active_Portfolio!$G$12,1,0,ctPort,1)=$BB17)*(OFFSET(Active_Portfolio!$K$12,1,0,ctPort,1)=CC$8)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE($E$3,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE($E$3,1,1))*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$M$12,1,0,ctPort,1)=\"New\")*(OFFSET(Active_Portfolio!$G$12,1,0,ctPort,1)=$BB17)*(OFFSET(Active_Portfolio!$K$12,1,0,ctPort,1)=CD$8)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE($E$3,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE($E$3,1,1))*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$M$12,1,0,ctPort,1)=\"New\")*(OFFSET(Active_Portfolio!$G$12,1,0,ctPort,1)=$BB17)*(OFFSET(Active_Portfolio!$K$12,1,0,ctPort,1)=CE$8)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE($E$3,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE($E$3,1,1))*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$M$12,1,0,ctPort,1)=\"New\")*(OFFSET(Active_Portfolio!$G$12,1,0,ctPort,1)=$BB17)*(OFFSET(Active_Portfolio!$K$12,1,0,ctPort,1)=CF$8)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE($E$3,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE($E$3,1,1))*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$M$12,1,0,ctPort,1)=\"New\")*(OFFSET(Active_Portfolio!$G$12,1,0,ctPort,1)=$BB17)*(OFFSET(Active_Portfolio!$K$12,1,0,ctPort,1)=CG$8)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE($E$3,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE($E$3,1,1))*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$M$12,1,0,ctPort,1)=\"New\")*(OFFSET(Active_Portfolio!$G$12,1,0,ctPort,1)=$BB17)*(OFFSET(Active_Portfolio!$K$12,1,0,ctPort,1)=CH$8)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE($E$3,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE($E$3,1,1))*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$M$12,1,0,ctPort,1)=\"New\")*(OFFSET(Active_Portfolio!$G$12,1,0,ctPort,1)=$BB17)*(OFFSET(Active_Portfolio!$K$12,1,0,ctPort,1)=CI$8)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE($E$3,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE($E$3,1,1))*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":0},0,{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$M$12,1,0,ctPort,1)=\"New\")*(OFFSET(Active_Portfolio!$G$12,1,0,ctPort,1)=$BB17)*(OFFSET(Active_Portfolio!$K$12,1,0,ctPort,1)=CK$8)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE($E$3,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE($E$3,1,1))*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$M$12,1,0,ctPort,1)=\"New\")*(OFFSET(Active_Portfolio!$G$12,1,0,ctPort,1)=$BB17)*(OFFSET(Active_Portfolio!$K$12,1,0,ctPort,1)=CL$8)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE($E$3,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE($E$3,1,1))*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$M$12,1,0,ctPort,1)=\"New\")*(OFFSET(Active_Portfolio!$G$12,1,0,ctPort,1)=$BB17)*(OFFSET(Active_Portfolio!$K$12,1,0,ctPort,1)=CM$8)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE($E$3,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE($E$3,1,1))*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$M$12,1,0,ctPort,1)=\"New\")*(OFFSET(Active_Portfolio!$G$12,1,0,ctPort,1)=$BB17)*(OFFSET(Active_Portfolio!$K$12,1,0,ctPort,1)=CN$8)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE($E$3,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE($E$3,1,1))*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$M$12,1,0,ctPort,1)=\"New\")*(OFFSET(Active_Portfolio!$G$12,1,0,ctPort,1)=$BB17)*(OFFSET(Active_Portfolio!$K$12,1,0,ctPort,1)=CO$8)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE($E$3,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE($E$3,1,1))*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$M$12,1,0,ctPort,1)=\"New\")*(OFFSET(Active_Portfolio!$G$12,1,0,ctPort,1)=$BB17)*(OFFSET(Active_Portfolio!$K$12,1,0,ctPort,1)=CP$8)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE($E$3,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE($E$3,1,1))*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$M$12,1,0,ctPort,1)=\"New\")*(OFFSET(Active_Portfolio!$G$12,1,0,ctPort,1)=$BB17)*(OFFSET(Active_Portfolio!$K$12,1,0,ctPort,1)=CQ$8)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE($E$3,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE($E$3,1,1))*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":0},0,{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=0)*(OFFSET(Active_Portfolio!$M$12,1,0,ctPort,1)=\"New\")*(OFFSET(Active_Portfolio!$G$12,1,0,ctPort,1)=$BB17)*(OFFSET(Active_Portfolio!$K$12,1,0,ctPort,1)=CS$8)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE($E$3,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE($E$3,1,1))*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=0)*(OFFSET(Active_Portfolio!$M$12,1,0,ctPort,1)=\"New\")*(OFFSET(Active_Portfolio!$G$12,1,0,ctPort,1)=$BB17)*(OFFSET(Active_Portfolio!$K$12,1,0,ctPort,1)=CT$8)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE($E$3,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE($E$3,1,1))*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=0)*(OFFSET(Active_Portfolio!$M$12,1,0,ctPort,1)=\"New\")*(OFFSET(Active_Portfolio!$G$12,1,0,ctPort,1)=$BB17)*(OFFSET(Active_Portfolio!$K$12,1,0,ctPort,1)=CU$8)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE($E$3,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE($E$3,1,1))*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=0)*(OFFSET(Active_Portfolio!$M$12,1,0,ctPort,1)=\"New\")*(OFFSET(Active_Portfolio!$G$12,1,0,ctPort,1)=$BB17)*(OFFSET(Active_Portfolio!$K$12,1,0,ctPort,1)=CV$8)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE($E$3,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE($E$3,1,1))*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=0)*(OFFSET(Active_Portfolio!$M$12,1,0,ctPort,1)=\"New\")*(OFFSET(Active_Portfolio!$G$12,1,0,ctPort,1)=$BB17)*(OFFSET(Active_Portfolio!$K$12,1,0,ctPort,1)=CW$8)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE($E$3,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE($E$3,1,1))*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=0)*(OFFSET(Active_Portfolio!$M$12,1,0,ctPort,1)=\"New\")*(OFFSET(Active_Portfolio!$G$12,1,0,ctPort,1)=$BB17)*(OFFSET(Active_Portfolio!$K$12,1,0,ctPort,1)=CX$8)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE($E$3,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE($E$3,1,1))*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=0)*(OFFSET(Active_Portfolio!$M$12,1,0,ctPort,1)=\"New\")*(OFFSET(Active_Portfolio!$G$12,1,0,ctPort,1)=$BB17)*(OFFSET(Active_Portfolio!$K$12,1,0,ctPort,1)=CY$8)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE($E$3,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE($E$3,1,1))*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":0},0,{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$B$12,1,0,ctPort,1)=4)*(OFFSET(Active_Portfolio!$G$12,1,0,ctPort,1)=$BB17)*(OFFSET(Active_Portfolio!$K$12,1,0,ctPort,1)=DA$8)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE($E$3,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE($E$3,1,1))*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$B$12,1,0,ctPort,1)=4)*(OFFSET(Active_Portfolio!$G$12,1,0,ctPort,1)=$BB17)*(OFFSET(Active_Portfolio!$K$12,1,0,ctPort,1)=DB$8)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE($E$3,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE($E$3,1,1))*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$B$12,1,0,ctPort,1)=4)*(OFFSET(Active_Portfolio!$G$12,1,0,ctPort,1)=$BB17)*(OFFSET(Active_Portfolio!$K$12,1,0,ctPort,1)=DC$8)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE($E$3,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE($E$3,1,1))*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$B$12,1,0,ctPort,1)=4)*(OFFSET(Active_Portfolio!$G$12,1,0,ctPort,1)=$BB17)*(OFFSET(Active_Portfolio!$K$12,1,0,ctPort,1)=DD$8)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE($E$3,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE($E$3,1,1))*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$B$12,1,0,ctPort,1)=4)*(OFFSET(Active_Portfolio!$G$12,1,0,ctPort,1)=$BB17)*(OFFSET(Active_Portfolio!$K$12,1,0,ctPort,1)=DE$8)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE($E$3,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE($E$3,1,1))*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$B$12,1,0,ctPort,1)=4)*(OFFSET(Active_Portfolio!$G$12,1,0,ctPort,1)=$BB17)*(OFFSET(Active_Portfolio!$K$12,1,0,ctPort,1)=DF$8)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE($E$3,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE($E$3,1,1))*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$B$12,1,0,ctPort,1)=4)*(OFFSET(Active_Portfolio!$G$12,1,0,ctPort,1)=$BB17)*(OFFSET(Active_Portfolio!$K$12,1,0,ctPort,1)=DG$8)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE($E$3,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE($E$3,1,1))*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":0},0,{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$B$12,1,0,ctPort,1)=4)*(OFFSET(Active_Portfolio!$G$12,1,0,ctPort,1)=$BB17)*(OFFSET(Active_Portfolio!$K$12,1,0,ctPort,1)=DI$8)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE($E$3,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE($E$3,1,1))*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$B$12,1,0,ctPort,1)=4)*(OFFSET(Active_Portfolio!$G$12,1,0,ctPort,1)=$BB17)*(OFFSET(Active_Portfolio!$K$12,1,0,ctPort,1)=DJ$8)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE($E$3,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE($E$3,1,1))*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$B$12,1,0,ctPort,1)=4)*(OFFSET(Active_Portfolio!$G$12,1,0,ctPort,1)=$BB17)*(OFFSET(Active_Portfolio!$K$12,1,0,ctPort,1)=DK$8)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE($E$3,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE($E$3,1,1))*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$B$12,1,0,ctPort,1)=4)*(OFFSET(Active_Portfolio!$G$12,1,0,ctPort,1)=$BB17)*(OFFSET(Active_Portfolio!$K$12,1,0,ctPort,1)=DL$8)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE($E$3,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE($E$3,1,1))*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$B$12,1,0,ctPort,1)=4)*(OFFSET(Active_Portfolio!$G$12,1,0,ctPort,1)=$BB17)*(OFFSET(Active_Portfolio!$K$12,1,0,ctPort,1)=DM$8)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE($E$3,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE($E$3,1,1))*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$B$12,1,0,ctPort,1)=4)*(OFFSET(Active_Portfolio!$G$12,1,0,ctPort,1)=$BB17)*(OFFSET(Active_Portfolio!$K$12,1,0,ctPort,1)=DN$8)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE($E$3,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE($E$3,1,1))*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$B$12,1,0,ctPort,1)=4)*(OFFSET(Active_Portfolio!$G$12,1,0,ctPort,1)=$BB17)*(OFFSET(Active_Portfolio!$K$12,1,0,ctPort,1)=DO$8)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE($E$3,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE($E$3,1,1))*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":0},0,{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=0)*(OFFSET(Active_Portfolio!$B$12,1,0,ctPort,1)=4)*(OFFSET(Active_Portfolio!$G$12,1,0,ctPort,1)=$BB17)*(OFFSET(Active_Portfolio!$K$12,1,0,ctPort,1)=DQ$8)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE($E$3,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE($E$3,1,1))*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=0)*(OFFSET(Active_Portfolio!$B$12,1,0,ctPort,1)=4)*(OFFSET(Active_Portfolio!$G$12,1,0,ctPort,1)=$BB17)*(OFFSET(Active_Portfolio!$K$12,1,0,ctPort,1)=DR$8)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE($E$3,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE($E$3,1,1))*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=0)*(OFFSET(Active_Portfolio!$B$12,1,0,ctPort,1)=4)*(OFFSET(Active_Portfolio!$G$12,1,0,ctPort,1)=$BB17)*(OFFSET(Active_Portfolio!$K$12,1,0,ctPort,1)=DS$8)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE($E$3,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE($E$3,1,1))*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=0)*(OFFSET(Active_Portfolio!$B$12,1,0,ctPort,1)=4)*(OFFSET(Active_Portfolio!$G$12,1,0,ctPort,1)=$BB17)*(OFFSET(Active_Portfolio!$K$12,1,0,ctPort,1)=DT$8)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE($E$3,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE($E$3,1,1))*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=0)*(OFFSET(Active_Portfolio!$B$12,1,0,ctPort,1)=4)*(OFFSET(Active_Portfolio!$G$12,1,0,ctPort,1)=$BB17)*(OFFSET(Active_Portfolio!$K$12,1,0,ctPort,1)=DU$8)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE($E$3,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE($E$3,1,1))*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=0)*(OFFSET(Active_Portfolio!$B$12,1,0,ctPort,1)=4)*(OFFSET(Active_Portfolio!$G$12,1,0,ctPort,1)=$BB17)*(OFFSET(Active_Portfolio!$K$12,1,0,ctPort,1)=DV$8)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE($E$3,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE($E$3,1,1))*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=0)*(OFFSET(Active_Portfolio!$B$12,1,0,ctPort,1)=4)*(OFFSET(Active_Portfolio!$G$12,1,0,ctPort,1)=$BB17)*(OFFSET(Active_Portfolio!$K$12,1,0,ctPort,1)=DW$8)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE($E$3,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE($E$3,1,1))*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":0},0,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,6,{"$f":"IF(LARGE(BL$9:BL$108,$N18)>0,INDEX(BB$9:BB$108,MATCH(LARGE(BL$9:BL$108-ROW(BL$9:BL$108)/1000000000,$N18),BL$9:BL$108-ROW(BL$9:BL$108)/1000000000,0)),\"-\")","v":"Palm Springs"},null,null,0,49.9,0,1.3,872.29214999999988,0,672.78699999999992,1596.2791499999998,null,null,null,null,null,null,null,null,null,null,null,null,null,6,{"$f":"IF(LARGE(CJ$9:CJ$108,$AM18)>0,INDEX(BB$9:BB$108,MATCH(LARGE(CJ$9:CJ$108-ROW(CJ$9:CJ$108)/1000000000,$AM18),CJ$9:CJ$108-ROW(CJ$9:CJ$108)/1000000000,0)),\"-\")","v":"Victorville"},null,null,0,0,0,0,480.04328228464021,0,816.48000000000013,1296.5232822846403,null,null,null,"Del Norte County",null,null,{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$G$12,1,0,ctPort,1)=$BB18)*(OFFSET(Active_Portfolio!$K$12,1,0,ctPort,1)=BE$8)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE($E$3,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE($E$3,1,1))*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$G$12,1,0,ctPort,1)=$BB18)*(OFFSET(Active_Portfolio!$K$12,1,0,ctPort,1)=BF$8)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE($E$3,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE($E$3,1,1))*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$G$12,1,0,ctPort,1)=$BB18)*(OFFSET(Active_Portfolio!$K$12,1,0,ctPort,1)=BG$8)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE($E$3,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE($E$3,1,1))*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$G$12,1,0,ctPort,1)=$BB18)*(OFFSET(Active_Portfolio!$K$12,1,0,ctPort,1)=BH$8)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE($E$3,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE($E$3,1,1))*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$G$12,1,0,ctPort,1)=$BB18)*(OFFSET(Active_Portfolio!$K$12,1,0,ctPort,1)=BI$8)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE($E$3,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE($E$3,1,1))*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$G$12,1,0,ctPort,1)=$BB18)*(OFFSET(Active_Portfolio!$K$12,1,0,ctPort,1)=BJ$8)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE($E$3,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE($E$3,1,1))*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$G$12,1,0,ctPort,1)=$BB18)*(OFFSET(Active_Portfolio!$K$12,1,0,ctPort,1)=BK$8)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE($E$3,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE($E$3,1,1))*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":0},0,{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$G$12,1,0,ctPort,1)=$BB18)*(OFFSET(Active_Portfolio!$K$12,1,0,ctPort,1)=BM$8)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE($E$3,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE($E$3,1,1))*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$G$12,1,0,ctPort,1)=$BB18)*(OFFSET(Active_Portfolio!$K$12,1,0,ctPort,1)=BN$8)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE($E$3,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE($E$3,1,1))*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$G$12,1,0,ctPort,1)=$BB18)*(OFFSET(Active_Portfolio!$K$12,1,0,ctPort,1)=BO$8)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE($E$3,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE($E$3,1,1))*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$G$12,1,0,ctPort,1)=$BB18)*(OFFSET(Active_Portfolio!$K$12,1,0,ctPort,1)=BP$8)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE($E$3,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE($E$3,1,1))*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$G$12,1,0,ctPort,1)=$BB18)*(OFFSET(Active_Portfolio!$K$12,1,0,ctPort,1)=BQ$8)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE($E$3,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE($E$3,1,1))*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$G$12,1,0,ctPort,1)=$BB18)*(OFFSET(Active_Portfolio!$K$12,1,0,ctPort,1)=BR$8)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE($E$3,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE($E$3,1,1))*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$G$12,1,0,ctPort,1)=$BB18)*(OFFSET(Active_Portfolio!$K$12,1,0,ctPort,1)=BS$8)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE($E$3,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE($E$3,1,1))*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":0},0,{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=0)*(OFFSET(Active_Portfolio!$G$12,1,0,ctPort,1)=$BB18)*(OFFSET(Active_Portfolio!$K$12,1,0,ctPort,1)=BU$8)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE($E$3,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE($E$3,1,1))*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=0)*(OFFSET(Active_Portfolio!$G$12,1,0,ctPort,1)=$BB18)*(OFFSET(Active_Portfolio!$K$12,1,0,ctPort,1)=BV$8)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE($E$3,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE($E$3,1,1))*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=0)*(OFFSET(Active_Portfolio!$G$12,1,0,ctPort,1)=$BB18)*(OFFSET(Active_Portfolio!$K$12,1,0,ctPort,1)=BW$8)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE($E$3,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE($E$3,1,1))*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=0)*(OFFSET(Active_Portfolio!$G$12,1,0,ctPort,1)=$BB18)*(OFFSET(Active_Portfolio!$K$12,1,0,ctPort,1)=BX$8)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE($E$3,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE($E$3,1,1))*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=0)*(OFFSET(Active_Portfolio!$G$12,1,0,ctPort,1)=$BB18)*(OFFSET(Active_Portfolio!$K$12,1,0,ctPort,1)=BY$8)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE($E$3,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE($E$3,1,1))*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=0)*(OFFSET(Active_Portfolio!$G$12,1,0,ctPort,1)=$BB18)*(OFFSET(Active_Portfolio!$K$12,1,0,ctPort,1)=BZ$8)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE($E$3,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE($E$3,1,1))*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=0)*(OFFSET(Active_Portfolio!$G$12,1,0,ctPort,1)=$BB18)*(OFFSET(Active_Portfolio!$K$12,1,0,ctPort,1)=CA$8)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE($E$3,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE($E$3,1,1))*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":0},0,{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$M$12,1,0,ctPort,1)=\"New\")*(OFFSET(Active_Portfolio!$G$12,1,0,ctPort,1)=$BB18)*(OFFSET(Active_Portfolio!$K$12,1,0,ctPort,1)=CC$8)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE($E$3,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE($E$3,1,1))*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$M$12,1,0,ctPort,1)=\"New\")*(OFFSET(Active_Portfolio!$G$12,1,0,ctPort,1)=$BB18)*(OFFSET(Active_Portfolio!$K$12,1,0,ctPort,1)=CD$8)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE($E$3,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE($E$3,1,1))*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$M$12,1,0,ctPort,1)=\"New\")*(OFFSET(Active_Portfolio!$G$12,1,0,ctPort,1)=$BB18)*(OFFSET(Active_Portfolio!$K$12,1,0,ctPort,1)=CE$8)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE($E$3,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE($E$3,1,1))*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$M$12,1,0,ctPort,1)=\"New\")*(OFFSET(Active_Portfolio!$G$12,1,0,ctPort,1)=$BB18)*(OFFSET(Active_Portfolio!$K$12,1,0,ctPort,1)=CF$8)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE($E$3,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE($E$3,1,1))*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$M$12,1,0,ctPort,1)=\"New\")*(OFFSET(Active_Portfolio!$G$12,1,0,ctPort,1)=$BB18)*(OFFSET(Active_Portfolio!$K$12,1,0,ctPort,1)=CG$8)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE($E$3,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE($E$3,1,1))*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$M$12,1,0,ctPort,1)=\"New\")*(OFFSET(Active_Portfolio!$G$12,1,0,ctPort,1)=$BB18)*(OFFSET(Active_Portfolio!$K$12,1,0,ctPort,1)=CH$8)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE($E$3,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE($E$3,1,1))*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$M$12,1,0,ctPort,1)=\"New\")*(OFFSET(Active_Portfolio!$G$12,1,0,ctPort,1)=$BB18)*(OFFSET(Active_Portfolio!$K$12,1,0,ctPort,1)=CI$8)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE($E$3,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE($E$3,1,1))*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":0},0,{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$M$12,1,0,ctPort,1)=\"New\")*(OFFSET(Active_Portfolio!$G$12,1,0,ctPort,1)=$BB18)*(OFFSET(Active_Portfolio!$K$12,1,0,ctPort,1)=CK$8)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE($E$3,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE($E$3,1,1))*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$M$12,1,0,ctPort,1)=\"New\")*(OFFSET(Active_Portfolio!$G$12,1,0,ctPort,1)=$BB18)*(OFFSET(Active_Portfolio!$K$12,1,0,ctPort,1)=CL$8)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE($E$3,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE($E$3,1,1))*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$M$12,1,0,ctPort,1)=\"New\")*(OFFSET(Active_Portfolio!$G$12,1,0,ctPort,1)=$BB18)*(OFFSET(Active_Portfolio!$K$12,1,0,ctPort,1)=CM$8)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE($E$3,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE($E$3,1,1))*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$M$12,1,0,ctPort,1)=\"New\")*(OFFSET(Active_Portfolio!$G$12,1,0,ctPort,1)=$BB18)*(OFFSET(Active_Portfolio!$K$12,1,0,ctPort,1)=CN$8)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE($E$3,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE($E$3,1,1))*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$M$12,1,0,ctPort,1)=\"New\")*(OFFSET(Active_Portfolio!$G$12,1,0,ctPort,1)=$BB18)*(OFFSET(Active_Portfolio!$K$12,1,0,ctPort,1)=CO$8)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE($E$3,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE($E$3,1,1))*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$M$12,1,0,ctPort,1)=\"New\")*(OFFSET(Active_Portfolio!$G$12,1,0,ctPort,1)=$BB18)*(OFFSET(Active_Portfolio!$K$12,1,0,ctPort,1)=CP$8)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE($E$3,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE($E$3,1,1))*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$M$12,1,0,ctPort,1)=\"New\")*(OFFSET(Active_Portfolio!$G$12,1,0,ctPort,1)=$BB18)*(OFFSET(Active_Portfolio!$K$12,1,0,ctPort,1)=CQ$8)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE($E$3,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE($E$3,1,1))*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":0},0,{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=0)*(OFFSET(Active_Portfolio!$M$12,1,0,ctPort,1)=\"New\")*(OFFSET(Active_Portfolio!$G$12,1,0,ctPort,1)=$BB18)*(OFFSET(Active_Portfolio!$K$12,1,0,ctPort,1)=CS$8)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE($E$3,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE($E$3,1,1))*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=0)*(OFFSET(Active_Portfolio!$M$12,1,0,ctPort,1)=\"New\")*(OFFSET(Active_Portfolio!$G$12,1,0,ctPort,1)=$BB18)*(OFFSET(Active_Portfolio!$K$12,1,0,ctPort,1)=CT$8)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE($E$3,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE($E$3,1,1))*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=0)*(OFFSET(Active_Portfolio!$M$12,1,0,ctPort,1)=\"New\")*(OFFSET(Active_Portfolio!$G$12,1,0,ctPort,1)=$BB18)*(OFFSET(Active_Portfolio!$K$12,1,0,ctPort,1)=CU$8)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE($E$3,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE($E$3,1,1))*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=0)*(OFFSET(Active_Portfolio!$M$12,1,0,ctPort,1)=\"New\")*(OFFSET(Active_Portfolio!$G$12,1,0,ctPort,1)=$BB18)*(OFFSET(Active_Portfolio!$K$12,1,0,ctPort,1)=CV$8)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE($E$3,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE($E$3,1,1))*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=0)*(OFFSET(Active_Portfolio!$M$12,1,0,ctPort,1)=\"New\")*(OFFSET(Active_Portfolio!$G$12,1,0,ctPort,1)=$BB18)*(OFFSET(Active_Portfolio!$K$12,1,0,ctPort,1)=CW$8)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE($E$3,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE($E$3,1,1))*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=0)*(OFFSET(Active_Portfolio!$M$12,1,0,ctPort,1)=\"New\")*(OFFSET(Active_Portfolio!$G$12,1,0,ctPort,1)=$BB18)*(OFFSET(Active_Portfolio!$K$12,1,0,ctPort,1)=CX$8)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE($E$3,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE($E$3,1,1))*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=0)*(OFFSET(Active_Portfolio!$M$12,1,0,ctPort,1)=\"New\")*(OFFSET(Active_Portfolio!$G$12,1,0,ctPort,1)=$BB18)*(OFFSET(Active_Portfolio!$K$12,1,0,ctPort,1)=CY$8)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE($E$3,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE($E$3,1,1))*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":0},0,{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$B$12,1,0,ctPort,1)=4)*(OFFSET(Active_Portfolio!$G$12,1,0,ctPort,1)=$BB18)*(OFFSET(Active_Portfolio!$K$12,1,0,ctPort,1)=DA$8)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE($E$3,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE($E$3,1,1))*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$B$12,1,0,ctPort,1)=4)*(OFFSET(Active_Portfolio!$G$12,1,0,ctPort,1)=$BB18)*(OFFSET(Active_Portfolio!$K$12,1,0,ctPort,1)=DB$8)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE($E$3,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE($E$3,1,1))*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$B$12,1,0,ctPort,1)=4)*(OFFSET(Active_Portfolio!$G$12,1,0,ctPort,1)=$BB18)*(OFFSET(Active_Portfolio!$K$12,1,0,ctPort,1)=DC$8)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE($E$3,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE($E$3,1,1))*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$B$12,1,0,ctPort,1)=4)*(OFFSET(Active_Portfolio!$G$12,1,0,ctPort,1)=$BB18)*(OFFSET(Active_Portfolio!$K$12,1,0,ctPort,1)=DD$8)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE($E$3,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE($E$3,1,1))*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$B$12,1,0,ctPort,1)=4)*(OFFSET(Active_Portfolio!$G$12,1,0,ctPort,1)=$BB18)*(OFFSET(Active_Portfolio!$K$12,1,0,ctPort,1)=DE$8)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE($E$3,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE($E$3,1,1))*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$B$12,1,0,ctPort,1)=4)*(OFFSET(Active_Portfolio!$G$12,1,0,ctPort,1)=$BB18)*(OFFSET(Active_Portfolio!$K$12,1,0,ctPort,1)=DF$8)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE($E$3,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE($E$3,1,1))*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$B$12,1,0,ctPort,1)=4)*(OFFSET(Active_Portfolio!$G$12,1,0,ctPort,1)=$BB18)*(OFFSET(Active_Portfolio!$K$12,1,0,ctPort,1)=DG$8)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE($E$3,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE($E$3,1,1))*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":0},0,{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$B$12,1,0,ctPort,1)=4)*(OFFSET(Active_Portfolio!$G$12,1,0,ctPort,1)=$BB18)*(OFFSET(Active_Portfolio!$K$12,1,0,ctPort,1)=DI$8)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE($E$3,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE($E$3,1,1))*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$B$12,1,0,ctPort,1)=4)*(OFFSET(Active_Portfolio!$G$12,1,0,ctPort,1)=$BB18)*(OFFSET(Active_Portfolio!$K$12,1,0,ctPort,1)=DJ$8)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE($E$3,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE($E$3,1,1))*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$B$12,1,0,ctPort,1)=4)*(OFFSET(Active_Portfolio!$G$12,1,0,ctPort,1)=$BB18)*(OFFSET(Active_Portfolio!$K$12,1,0,ctPort,1)=DK$8)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE($E$3,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE($E$3,1,1))*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$B$12,1,0,ctPort,1)=4)*(OFFSET(Active_Portfolio!$G$12,1,0,ctPort,1)=$BB18)*(OFFSET(Active_Portfolio!$K$12,1,0,ctPort,1)=DL$8)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE($E$3,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE($E$3,1,1))*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$B$12,1,0,ctPort,1)=4)*(OFFSET(Active_Portfolio!$G$12,1,0,ctPort,1)=$BB18)*(OFFSET(Active_Portfolio!$K$12,1,0,ctPort,1)=DM$8)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE($E$3,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE($E$3,1,1))*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$B$12,1,0,ctPort,1)=4)*(OFFSET(Active_Portfolio!$G$12,1,0,ctPort,1)=$BB18)*(OFFSET(Active_Portfolio!$K$12,1,0,ctPort,1)=DN$8)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE($E$3,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE($E$3,1,1))*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$B$12,1,0,ctPort,1)=4)*(OFFSET(Active_Portfolio!$G$12,1,0,ctPort,1)=$BB18)*(OFFSET(Active_Portfolio!$K$12,1,0,ctPort,1)=DO$8)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE($E$3,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE($E$3,1,1))*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":0},0,{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=0)*(OFFSET(Active_Portfolio!$B$12,1,0,ctPort,1)=4)*(OFFSET(Active_Portfolio!$G$12,1,0,ctPort,1)=$BB18)*(OFFSET(Active_Portfolio!$K$12,1,0,ctPort,1)=DQ$8)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE($E$3,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE($E$3,1,1))*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=0)*(OFFSET(Active_Portfolio!$B$12,1,0,ctPort,1)=4)*(OFFSET(Active_Portfolio!$G$12,1,0,ctPort,1)=$BB18)*(OFFSET(Active_Portfolio!$K$12,1,0,ctPort,1)=DR$8)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE($E$3,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE($E$3,1,1))*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=0)*(OFFSET(Active_Portfolio!$B$12,1,0,ctPort,1)=4)*(OFFSET(Active_Portfolio!$G$12,1,0,ctPort,1)=$BB18)*(OFFSET(Active_Portfolio!$K$12,1,0,ctPort,1)=DS$8)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE($E$3,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE($E$3,1,1))*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=0)*(OFFSET(Active_Portfolio!$B$12,1,0,ctPort,1)=4)*(OFFSET(Active_Portfolio!$G$12,1,0,ctPort,1)=$BB18)*(OFFSET(Active_Portfolio!$K$12,1,0,ctPort,1)=DT$8)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE($E$3,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE($E$3,1,1))*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=0)*(OFFSET(Active_Portfolio!$B$12,1,0,ctPort,1)=4)*(OFFSET(Active_Portfolio!$G$12,1,0,ctPort,1)=$BB18)*(OFFSET(Active_Portfolio!$K$12,1,0,ctPort,1)=DU$8)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE($E$3,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE($E$3,1,1))*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=0)*(OFFSET(Active_Portfolio!$B$12,1,0,ctPort,1)=4)*(OFFSET(Active_Portfolio!$G$12,1,0,ctPort,1)=$BB18)*(OFFSET(Active_Portfolio!$K$12,1,0,ctPort,1)=DV$8)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE($E$3,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE($E$3,1,1))*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=0)*(OFFSET(Active_Portfolio!$B$12,1,0,ctPort,1)=4)*(OFFSET(Active_Portfolio!$G$12,1,0,ctPort,1)=$BB18)*(OFFSET(Active_Portfolio!$K$12,1,0,ctPort,1)=DW$8)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE($E$3,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE($E$3,1,1))*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":0},0,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,7,{"$f":"IF(LARGE(BL$9:BL$108,$N19)>0,INDEX(BB$9:BB$108,MATCH(LARGE(BL$9:BL$108-ROW(BL$9:BL$108)/1000000000,$N19),BL$9:BL$108-ROW(BL$9:BL$108)/1000000000,0)),\"-\")","v":"Kramer"},null,null,0,0,0,0,891.24,570,0,1461.24,null,null,null,null,null,null,null,null,null,null,null,null,null,7,{"$f":"IF(LARGE(CJ$9:CJ$108,$AM19)>0,INDEX(BB$9:BB$108,MATCH(LARGE(CJ$9:CJ$108-ROW(CJ$9:CJ$108)/1000000000,$AM19),CJ$9:CJ$108-ROW(CJ$9:CJ$108)/1000000000,0)),\"-\")","v":"Palm Springs"},null,null,0,0,0,0,859.31999999999982,0,151.19999999999999,1010.5199999999998,null,null,null,"El Dorado",null,null,{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$G$12,1,0,ctPort,1)=$BB19)*(OFFSET(Active_Portfolio!$K$12,1,0,ctPort,1)=BE$8)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE($E$3,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE($E$3,1,1))*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$G$12,1,0,ctPort,1)=$BB19)*(OFFSET(Active_Portfolio!$K$12,1,0,ctPort,1)=BF$8)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE($E$3,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE($E$3,1,1))*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$G$12,1,0,ctPort,1)=$BB19)*(OFFSET(Active_Portfolio!$K$12,1,0,ctPort,1)=BG$8)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE($E$3,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE($E$3,1,1))*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$G$12,1,0,ctPort,1)=$BB19)*(OFFSET(Active_Portfolio!$K$12,1,0,ctPort,1)=BH$8)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE($E$3,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE($E$3,1,1))*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$G$12,1,0,ctPort,1)=$BB19)*(OFFSET(Active_Portfolio!$K$12,1,0,ctPort,1)=BI$8)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE($E$3,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE($E$3,1,1))*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$G$12,1,0,ctPort,1)=$BB19)*(OFFSET(Active_Portfolio!$K$12,1,0,ctPort,1)=BJ$8)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE($E$3,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE($E$3,1,1))*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$G$12,1,0,ctPort,1)=$BB19)*(OFFSET(Active_Portfolio!$K$12,1,0,ctPort,1)=BK$8)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE($E$3,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE($E$3,1,1))*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":0},0,{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$G$12,1,0,ctPort,1)=$BB19)*(OFFSET(Active_Portfolio!$K$12,1,0,ctPort,1)=BM$8)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE($E$3,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE($E$3,1,1))*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$G$12,1,0,ctPort,1)=$BB19)*(OFFSET(Active_Portfolio!$K$12,1,0,ctPort,1)=BN$8)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE($E$3,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE($E$3,1,1))*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$G$12,1,0,ctPort,1)=$BB19)*(OFFSET(Active_Portfolio!$K$12,1,0,ctPort,1)=BO$8)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE($E$3,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE($E$3,1,1))*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$G$12,1,0,ctPort,1)=$BB19)*(OFFSET(Active_Portfolio!$K$12,1,0,ctPort,1)=BP$8)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE($E$3,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE($E$3,1,1))*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$G$12,1,0,ctPort,1)=$BB19)*(OFFSET(Active_Portfolio!$K$12,1,0,ctPort,1)=BQ$8)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE($E$3,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE($E$3,1,1))*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$G$12,1,0,ctPort,1)=$BB19)*(OFFSET(Active_Portfolio!$K$12,1,0,ctPort,1)=BR$8)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE($E$3,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE($E$3,1,1))*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$G$12,1,0,ctPort,1)=$BB19)*(OFFSET(Active_Portfolio!$K$12,1,0,ctPort,1)=BS$8)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE($E$3,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE($E$3,1,1))*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":0},0,{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=0)*(OFFSET(Active_Portfolio!$G$12,1,0,ctPort,1)=$BB19)*(OFFSET(Active_Portfolio!$K$12,1,0,ctPort,1)=BU$8)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE($E$3,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE($E$3,1,1))*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=0)*(OFFSET(Active_Portfolio!$G$12,1,0,ctPort,1)=$BB19)*(OFFSET(Active_Portfolio!$K$12,1,0,ctPort,1)=BV$8)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE($E$3,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE($E$3,1,1))*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=0)*(OFFSET(Active_Portfolio!$G$12,1,0,ctPort,1)=$BB19)*(OFFSET(Active_Portfolio!$K$12,1,0,ctPort,1)=BW$8)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE($E$3,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE($E$3,1,1))*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=0)*(OFFSET(Active_Portfolio!$G$12,1,0,ctPort,1)=$BB19)*(OFFSET(Active_Portfolio!$K$12,1,0,ctPort,1)=BX$8)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE($E$3,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE($E$3,1,1))*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=0)*(OFFSET(Active_Portfolio!$G$12,1,0,ctPort,1)=$BB19)*(OFFSET(Active_Portfolio!$K$12,1,0,ctPort,1)=BY$8)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE($E$3,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE($E$3,1,1))*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=0)*(OFFSET(Active_Portfolio!$G$12,1,0,ctPort,1)=$BB19)*(OFFSET(Active_Portfolio!$K$12,1,0,ctPort,1)=BZ$8)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE($E$3,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE($E$3,1,1))*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=0)*(OFFSET(Active_Portfolio!$G$12,1,0,ctPort,1)=$BB19)*(OFFSET(Active_Portfolio!$K$12,1,0,ctPort,1)=CA$8)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE($E$3,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE($E$3,1,1))*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":0},0,{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$M$12,1,0,ctPort,1)=\"New\")*(OFFSET(Active_Portfolio!$G$12,1,0,ctPort,1)=$BB19)*(OFFSET(Active_Portfolio!$K$12,1,0,ctPort,1)=CC$8)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE($E$3,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE($E$3,1,1))*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$M$12,1,0,ctPort,1)=\"New\")*(OFFSET(Active_Portfolio!$G$12,1,0,ctPort,1)=$BB19)*(OFFSET(Active_Portfolio!$K$12,1,0,ctPort,1)=CD$8)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE($E$3,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE($E$3,1,1))*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$M$12,1,0,ctPort,1)=\"New\")*(OFFSET(Active_Portfolio!$G$12,1,0,ctPort,1)=$BB19)*(OFFSET(Active_Portfolio!$K$12,1,0,ctPort,1)=CE$8)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE($E$3,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE($E$3,1,1))*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$M$12,1,0,ctPort,1)=\"New\")*(OFFSET(Active_Portfolio!$G$12,1,0,ctPort,1)=$BB19)*(OFFSET(Active_Portfolio!$K$12,1,0,ctPort,1)=CF$8)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE($E$3,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE($E$3,1,1))*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$M$12,1,0,ctPort,1)=\"New\")*(OFFSET(Active_Portfolio!$G$12,1,0,ctPort,1)=$BB19)*(OFFSET(Active_Portfolio!$K$12,1,0,ctPort,1)=CG$8)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE($E$3,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE($E$3,1,1))*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$M$12,1,0,ctPort,1)=\"New\")*(OFFSET(Active_Portfolio!$G$12,1,0,ctPort,1)=$BB19)*(OFFSET(Active_Portfolio!$K$12,1,0,ctPort,1)=CH$8)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE($E$3,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE($E$3,1,1))*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$M$12,1,0,ctPort,1)=\"New\")*(OFFSET(Active_Portfolio!$G$12,1,0,ctPort,1)=$BB19)*(OFFSET(Active_Portfolio!$K$12,1,0,ctPort,1)=CI$8)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE($E$3,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE($E$3,1,1))*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":0},0,{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$M$12,1,0,ctPort,1)=\"New\")*(OFFSET(Active_Portfolio!$G$12,1,0,ctPort,1)=$BB19)*(OFFSET(Active_Portfolio!$K$12,1,0,ctPort,1)=CK$8)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE($E$3,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE($E$3,1,1))*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$M$12,1,0,ctPort,1)=\"New\")*(OFFSET(Active_Portfolio!$G$12,1,0,ctPort,1)=$BB19)*(OFFSET(Active_Portfolio!$K$12,1,0,ctPort,1)=CL$8)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE($E$3,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE($E$3,1,1))*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$M$12,1,0,ctPort,1)=\"New\")*(OFFSET(Active_Portfolio!$G$12,1,0,ctPort,1)=$BB19)*(OFFSET(Active_Portfolio!$K$12,1,0,ctPort,1)=CM$8)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE($E$3,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE($E$3,1,1))*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$M$12,1,0,ctPort,1)=\"New\")*(OFFSET(Active_Portfolio!$G$12,1,0,ctPort,1)=$BB19)*(OFFSET(Active_Portfolio!$K$12,1,0,ctPort,1)=CN$8)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE($E$3,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE($E$3,1,1))*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$M$12,1,0,ctPort,1)=\"New\")*(OFFSET(Active_Portfolio!$G$12,1,0,ctPort,1)=$BB19)*(OFFSET(Active_Portfolio!$K$12,1,0,ctPort,1)=CO$8)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE($E$3,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE($E$3,1,1))*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$M$12,1,0,ctPort,1)=\"New\")*(OFFSET(Active_Portfolio!$G$12,1,0,ctPort,1)=$BB19)*(OFFSET(Active_Portfolio!$K$12,1,0,ctPort,1)=CP$8)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE($E$3,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE($E$3,1,1))*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$M$12,1,0,ctPort,1)=\"New\")*(OFFSET(Active_Portfolio!$G$12,1,0,ctPort,1)=$BB19)*(OFFSET(Active_Portfolio!$K$12,1,0,ctPort,1)=CQ$8)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE($E$3,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE($E$3,1,1))*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":0},0,{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=0)*(OFFSET(Active_Portfolio!$M$12,1,0,ctPort,1)=\"New\")*(OFFSET(Active_Portfolio!$G$12,1,0,ctPort,1)=$BB19)*(OFFSET(Active_Portfolio!$K$12,1,0,ctPort,1)=CS$8)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE($E$3,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE($E$3,1,1))*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=0)*(OFFSET(Active_Portfolio!$M$12,1,0,ctPort,1)=\"New\")*(OFFSET(Active_Portfolio!$G$12,1,0,ctPort,1)=$BB19)*(OFFSET(Active_Portfolio!$K$12,1,0,ctPort,1)=CT$8)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE($E$3,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE($E$3,1,1))*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=0)*(OFFSET(Active_Portfolio!$M$12,1,0,ctPort,1)=\"New\")*(OFFSET(Active_Portfolio!$G$12,1,0,ctPort,1)=$BB19)*(OFFSET(Active_Portfolio!$K$12,1,0,ctPort,1)=CU$8)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE($E$3,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE($E$3,1,1))*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=0)*(OFFSET(Active_Portfolio!$M$12,1,0,ctPort,1)=\"New\")*(OFFSET(Active_Portfolio!$G$12,1,0,ctPort,1)=$BB19)*(OFFSET(Active_Portfolio!$K$12,1,0,ctPort,1)=CV$8)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE($E$3,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE($E$3,1,1))*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=0)*(OFFSET(Active_Portfolio!$M$12,1,0,ctPort,1)=\"New\")*(OFFSET(Active_Portfolio!$G$12,1,0,ctPort,1)=$BB19)*(OFFSET(Active_Portfolio!$K$12,1,0,ctPort,1)=CW$8)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE($E$3,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE($E$3,1,1))*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=0)*(OFFSET(Active_Portfolio!$M$12,1,0,ctPort,1)=\"New\")*(OFFSET(Active_Portfolio!$G$12,1,0,ctPort,1)=$BB19)*(OFFSET(Active_Portfolio!$K$12,1,0,ctPort,1)=CX$8)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE($E$3,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE($E$3,1,1))*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=0)*(OFFSET(Active_Portfolio!$M$12,1,0,ctPort,1)=\"New\")*(OFFSET(Active_Portfolio!$G$12,1,0,ctPort,1)=$BB19)*(OFFSET(Active_Portfolio!$K$12,1,0,ctPort,1)=CY$8)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE($E$3,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE($E$3,1,1))*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":0},0,{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$B$12,1,0,ctPort,1)=4)*(OFFSET(Active_Portfolio!$G$12,1,0,ctPort,1)=$BB19)*(OFFSET(Active_Portfolio!$K$12,1,0,ctPort,1)=DA$8)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE($E$3,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE($E$3,1,1))*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$B$12,1,0,ctPort,1)=4)*(OFFSET(Active_Portfolio!$G$12,1,0,ctPort,1)=$BB19)*(OFFSET(Active_Portfolio!$K$12,1,0,ctPort,1)=DB$8)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE($E$3,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE($E$3,1,1))*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$B$12,1,0,ctPort,1)=4)*(OFFSET(Active_Portfolio!$G$12,1,0,ctPort,1)=$BB19)*(OFFSET(Active_Portfolio!$K$12,1,0,ctPort,1)=DC$8)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE($E$3,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE($E$3,1,1))*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$B$12,1,0,ctPort,1)=4)*(OFFSET(Active_Portfolio!$G$12,1,0,ctPort,1)=$BB19)*(OFFSET(Active_Portfolio!$K$12,1,0,ctPort,1)=DD$8)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE($E$3,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE($E$3,1,1))*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$B$12,1,0,ctPort,1)=4)*(OFFSET(Active_Portfolio!$G$12,1,0,ctPort,1)=$BB19)*(OFFSET(Active_Portfolio!$K$12,1,0,ctPort,1)=DE$8)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE($E$3,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE($E$3,1,1))*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$B$12,1,0,ctPort,1)=4)*(OFFSET(Active_Portfolio!$G$12,1,0,ctPort,1)=$BB19)*(OFFSET(Active_Portfolio!$K$12,1,0,ctPort,1)=DF$8)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE($E$3,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE($E$3,1,1))*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$B$12,1,0,ctPort,1)=4)*(OFFSET(Active_Portfolio!$G$12,1,0,ctPort,1)=$BB19)*(OFFSET(Active_Portfolio!$K$12,1,0,ctPort,1)=DG$8)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE($E$3,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE($E$3,1,1))*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":0},0,{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$B$12,1,0,ctPort,1)=4)*(OFFSET(Active_Portfolio!$G$12,1,0,ctPort,1)=$BB19)*(OFFSET(Active_Portfolio!$K$12,1,0,ctPort,1)=DI$8)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE($E$3,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE($E$3,1,1))*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$B$12,1,0,ctPort,1)=4)*(OFFSET(Active_Portfolio!$G$12,1,0,ctPort,1)=$BB19)*(OFFSET(Active_Portfolio!$K$12,1,0,ctPort,1)=DJ$8)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE($E$3,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE($E$3,1,1))*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$B$12,1,0,ctPort,1)=4)*(OFFSET(Active_Portfolio!$G$12,1,0,ctPort,1)=$BB19)*(OFFSET(Active_Portfolio!$K$12,1,0,ctPort,1)=DK$8)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE($E$3,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE($E$3,1,1))*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$B$12,1,0,ctPort,1)=4)*(OFFSET(Active_Portfolio!$G$12,1,0,ctPort,1)=$BB19)*(OFFSET(Active_Portfolio!$K$12,1,0,ctPort,1)=DL$8)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE($E$3,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE($E$3,1,1))*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$B$12,1,0,ctPort,1)=4)*(OFFSET(Active_Portfolio!$G$12,1,0,ctPort,1)=$BB19)*(OFFSET(Active_Portfolio!$K$12,1,0,ctPort,1)=DM$8)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE($E$3,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE($E$3,1,1))*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$B$12,1,0,ctPort,1)=4)*(OFFSET(Active_Portfolio!$G$12,1,0,ctPort,1)=$BB19)*(OFFSET(Active_Portfolio!$K$12,1,0,ctPort,1)=DN$8)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE($E$3,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE($E$3,1,1))*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$B$12,1,0,ctPort,1)=4)*(OFFSET(Active_Portfolio!$G$12,1,0,ctPort,1)=$BB19)*(OFFSET(Active_Portfolio!$K$12,1,0,ctPort,1)=DO$8)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE($E$3,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE($E$3,1,1))*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":0},0,{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=0)*(OFFSET(Active_Portfolio!$B$12,1,0,ctPort,1)=4)*(OFFSET(Active_Portfolio!$G$12,1,0,ctPort,1)=$BB19)*(OFFSET(Active_Portfolio!$K$12,1,0,ctPort,1)=DQ$8)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE($E$3,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE($E$3,1,1))*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=0)*(OFFSET(Active_Portfolio!$B$12,1,0,ctPort,1)=4)*(OFFSET(Active_Portfolio!$G$12,1,0,ctPort,1)=$BB19)*(OFFSET(Active_Portfolio!$K$12,1,0,ctPort,1)=DR$8)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE($E$3,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE($E$3,1,1))*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=0)*(OFFSET(Active_Portfolio!$B$12,1,0,ctPort,1)=4)*(OFFSET(Active_Portfolio!$G$12,1,0,ctPort,1)=$BB19)*(OFFSET(Active_Portfolio!$K$12,1,0,ctPort,1)=DS$8)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE($E$3,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE($E$3,1,1))*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=0)*(OFFSET(Active_Portfolio!$B$12,1,0,ctPort,1)=4)*(OFFSET(Active_Portfolio!$G$12,1,0,ctPort,1)=$BB19)*(OFFSET(Active_Portfolio!$K$12,1,0,ctPort,1)=DT$8)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE($E$3,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE($E$3,1,1))*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=0)*(OFFSET(Active_Portfolio!$B$12,1,0,ctPort,1)=4)*(OFFSET(Active_Portfolio!$G$12,1,0,ctPort,1)=$BB19)*(OFFSET(Active_Portfolio!$K$12,1,0,ctPort,1)=DU$8)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE($E$3,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE($E$3,1,1))*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=0)*(OFFSET(Active_Portfolio!$B$12,1,0,ctPort,1)=4)*(OFFSET(Active_Portfolio!$G$12,1,0,ctPort,1)=$BB19)*(OFFSET(Active_Portfolio!$K$12,1,0,ctPort,1)=DV$8)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE($E$3,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE($E$3,1,1))*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=0)*(OFFSET(Active_Portfolio!$B$12,1,0,ctPort,1)=4)*(OFFSET(Active_Portfolio!$G$12,1,0,ctPort,1)=$BB19)*(OFFSET(Active_Portfolio!$K$12,1,0,ctPort,1)=DW$8)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE($E$3,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE($E$3,1,1))*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":0},0,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,8,{"$f":"IF(LARGE(BL$9:BL$108,$N20)>0,INDEX(BB$9:BB$108,MATCH(LARGE(BL$9:BL$108-ROW(BL$9:BL$108)/1000000000,$N20),BL$9:BL$108-ROW(BL$9:BL$108)/1000000000,0)),\"-\")","v":"Victorville"},null,null,0,0,0,0,534.04328228464021,13.8,816.48000000000013,1364.3232822846403,null,null,null,null,null,null,null,null,null,null,null,null,null,8,{"$f":"IF(LARGE(CJ$9:CJ$108,$AM20)>0,INDEX(BB$9:BB$108,MATCH(LARGE(CJ$9:CJ$108-ROW(CJ$9:CJ$108)/1000000000,$AM20),CJ$9:CJ$108-ROW(CJ$9:CJ$108)/1000000000,0)),\"-\")","v":"Kramer"},null,null,0,0,0,0,891.24,0,0,891.24,null,null,null,"El Dorado County",null,null,{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$G$12,1,0,ctPort,1)=$BB20)*(OFFSET(Active_Portfolio!$K$12,1,0,ctPort,1)=BE$8)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE($E$3,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE($E$3,1,1))*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$G$12,1,0,ctPort,1)=$BB20)*(OFFSET(Active_Portfolio!$K$12,1,0,ctPort,1)=BF$8)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE($E$3,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE($E$3,1,1))*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$G$12,1,0,ctPort,1)=$BB20)*(OFFSET(Active_Portfolio!$K$12,1,0,ctPort,1)=BG$8)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE($E$3,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE($E$3,1,1))*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$G$12,1,0,ctPort,1)=$BB20)*(OFFSET(Active_Portfolio!$K$12,1,0,ctPort,1)=BH$8)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE($E$3,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE($E$3,1,1))*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":13.92864},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$G$12,1,0,ctPort,1)=$BB20)*(OFFSET(Active_Portfolio!$K$12,1,0,ctPort,1)=BI$8)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE($E$3,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE($E$3,1,1))*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$G$12,1,0,ctPort,1)=$BB20)*(OFFSET(Active_Portfolio!$K$12,1,0,ctPort,1)=BJ$8)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE($E$3,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE($E$3,1,1))*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$G$12,1,0,ctPort,1)=$BB20)*(OFFSET(Active_Portfolio!$K$12,1,0,ctPort,1)=BK$8)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE($E$3,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE($E$3,1,1))*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":0},13.92864,{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$G$12,1,0,ctPort,1)=$BB20)*(OFFSET(Active_Portfolio!$K$12,1,0,ctPort,1)=BM$8)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE($E$3,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE($E$3,1,1))*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$G$12,1,0,ctPort,1)=$BB20)*(OFFSET(Active_Portfolio!$K$12,1,0,ctPort,1)=BN$8)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE($E$3,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE($E$3,1,1))*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$G$12,1,0,ctPort,1)=$BB20)*(OFFSET(Active_Portfolio!$K$12,1,0,ctPort,1)=BO$8)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE($E$3,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE($E$3,1,1))*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$G$12,1,0,ctPort,1)=$BB20)*(OFFSET(Active_Portfolio!$K$12,1,0,ctPort,1)=BP$8)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE($E$3,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE($E$3,1,1))*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":13.92864},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$G$12,1,0,ctPort,1)=$BB20)*(OFFSET(Active_Portfolio!$K$12,1,0,ctPort,1)=BQ$8)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE($E$3,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE($E$3,1,1))*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$G$12,1,0,ctPort,1)=$BB20)*(OFFSET(Active_Portfolio!$K$12,1,0,ctPort,1)=BR$8)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE($E$3,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE($E$3,1,1))*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$G$12,1,0,ctPort,1)=$BB20)*(OFFSET(Active_Portfolio!$K$12,1,0,ctPort,1)=BS$8)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE($E$3,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE($E$3,1,1))*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":0},13.92864,{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=0)*(OFFSET(Active_Portfolio!$G$12,1,0,ctPort,1)=$BB20)*(OFFSET(Active_Portfolio!$K$12,1,0,ctPort,1)=BU$8)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE($E$3,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE($E$3,1,1))*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=0)*(OFFSET(Active_Portfolio!$G$12,1,0,ctPort,1)=$BB20)*(OFFSET(Active_Portfolio!$K$12,1,0,ctPort,1)=BV$8)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE($E$3,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE($E$3,1,1))*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=0)*(OFFSET(Active_Portfolio!$G$12,1,0,ctPort,1)=$BB20)*(OFFSET(Active_Portfolio!$K$12,1,0,ctPort,1)=BW$8)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE($E$3,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE($E$3,1,1))*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=0)*(OFFSET(Active_Portfolio!$G$12,1,0,ctPort,1)=$BB20)*(OFFSET(Active_Portfolio!$K$12,1,0,ctPort,1)=BX$8)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE($E$3,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE($E$3,1,1))*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=0)*(OFFSET(Active_Portfolio!$G$12,1,0,ctPort,1)=$BB20)*(OFFSET(Active_Portfolio!$K$12,1,0,ctPort,1)=BY$8)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE($E$3,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE($E$3,1,1))*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=0)*(OFFSET(Active_Portfolio!$G$12,1,0,ctPort,1)=$BB20)*(OFFSET(Active_Portfolio!$K$12,1,0,ctPort,1)=BZ$8)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE($E$3,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE($E$3,1,1))*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=0)*(OFFSET(Active_Portfolio!$G$12,1,0,ctPort,1)=$BB20)*(OFFSET(Active_Portfolio!$K$12,1,0,ctPort,1)=CA$8)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE($E$3,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE($E$3,1,1))*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":0},0,{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$M$12,1,0,ctPort,1)=\"New\")*(OFFSET(Active_Portfolio!$G$12,1,0,ctPort,1)=$BB20)*(OFFSET(Active_Portfolio!$K$12,1,0,ctPort,1)=CC$8)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE($E$3,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE($E$3,1,1))*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$M$12,1,0,ctPort,1)=\"New\")*(OFFSET(Active_Portfolio!$G$12,1,0,ctPort,1)=$BB20)*(OFFSET(Active_Portfolio!$K$12,1,0,ctPort,1)=CD$8)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE($E$3,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE($E$3,1,1))*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$M$12,1,0,ctPort,1)=\"New\")*(OFFSET(Active_Portfolio!$G$12,1,0,ctPort,1)=$BB20)*(OFFSET(Active_Portfolio!$K$12,1,0,ctPort,1)=CE$8)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE($E$3,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE($E$3,1,1))*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$M$12,1,0,ctPort,1)=\"New\")*(OFFSET(Active_Portfolio!$G$12,1,0,ctPort,1)=$BB20)*(OFFSET(Active_Portfolio!$K$12,1,0,ctPort,1)=CF$8)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE($E$3,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE($E$3,1,1))*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":2.3486399999999996},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$M$12,1,0,ctPort,1)=\"New\")*(OFFSET(Active_Portfolio!$G$12,1,0,ctPort,1)=$BB20)*(OFFSET(Active_Portfolio!$K$12,1,0,ctPort,1)=CG$8)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE($E$3,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE($E$3,1,1))*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$M$12,1,0,ctPort,1)=\"New\")*(OFFSET(Active_Portfolio!$G$12,1,0,ctPort,1)=$BB20)*(OFFSET(Active_Portfolio!$K$12,1,0,ctPort,1)=CH$8)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE($E$3,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE($E$3,1,1))*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$M$12,1,0,ctPort,1)=\"New\")*(OFFSET(Active_Portfolio!$G$12,1,0,ctPort,1)=$BB20)*(OFFSET(Active_Portfolio!$K$12,1,0,ctPort,1)=CI$8)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE($E$3,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE($E$3,1,1))*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":0},2.3486399999999996,{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$M$12,1,0,ctPort,1)=\"New\")*(OFFSET(Active_Portfolio!$G$12,1,0,ctPort,1)=$BB20)*(OFFSET(Active_Portfolio!$K$12,1,0,ctPort,1)=CK$8)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE($E$3,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE($E$3,1,1))*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$M$12,1,0,ctPort,1)=\"New\")*(OFFSET(Active_Portfolio!$G$12,1,0,ctPort,1)=$BB20)*(OFFSET(Active_Portfolio!$K$12,1,0,ctPort,1)=CL$8)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE($E$3,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE($E$3,1,1))*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$M$12,1,0,ctPort,1)=\"New\")*(OFFSET(Active_Portfolio!$G$12,1,0,ctPort,1)=$BB20)*(OFFSET(Active_Portfolio!$K$12,1,0,ctPort,1)=CM$8)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE($E$3,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE($E$3,1,1))*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$M$12,1,0,ctPort,1)=\"New\")*(OFFSET(Active_Portfolio!$G$12,1,0,ctPort,1)=$BB20)*(OFFSET(Active_Portfolio!$K$12,1,0,ctPort,1)=CN$8)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE($E$3,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE($E$3,1,1))*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":2.3486399999999996},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$M$12,1,0,ctPort,1)=\"New\")*(OFFSET(Active_Portfolio!$G$12,1,0,ctPort,1)=$BB20)*(OFFSET(Active_Portfolio!$K$12,1,0,ctPort,1)=CO$8)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE($E$3,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE($E$3,1,1))*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$M$12,1,0,ctPort,1)=\"New\")*(OFFSET(Active_Portfolio!$G$12,1,0,ctPort,1)=$BB20)*(OFFSET(Active_Portfolio!$K$12,1,0,ctPort,1)=CP$8)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE($E$3,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE($E$3,1,1))*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$M$12,1,0,ctPort,1)=\"New\")*(OFFSET(Active_Portfolio!$G$12,1,0,ctPort,1)=$BB20)*(OFFSET(Active_Portfolio!$K$12,1,0,ctPort,1)=CQ$8)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE($E$3,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE($E$3,1,1))*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":0},2.3486399999999996,{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=0)*(OFFSET(Active_Portfolio!$M$12,1,0,ctPort,1)=\"New\")*(OFFSET(Active_Portfolio!$G$12,1,0,ctPort,1)=$BB20)*(OFFSET(Active_Portfolio!$K$12,1,0,ctPort,1)=CS$8)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE($E$3,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE($E$3,1,1))*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=0)*(OFFSET(Active_Portfolio!$M$12,1,0,ctPort,1)=\"New\")*(OFFSET(Active_Portfolio!$G$12,1,0,ctPort,1)=$BB20)*(OFFSET(Active_Portfolio!$K$12,1,0,ctPort,1)=CT$8)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE($E$3,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE($E$3,1,1))*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=0)*(OFFSET(Active_Portfolio!$M$12,1,0,ctPort,1)=\"New\")*(OFFSET(Active_Portfolio!$G$12,1,0,ctPort,1)=$BB20)*(OFFSET(Active_Portfolio!$K$12,1,0,ctPort,1)=CU$8)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE($E$3,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE($E$3,1,1))*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=0)*(OFFSET(Active_Portfolio!$M$12,1,0,ctPort,1)=\"New\")*(OFFSET(Active_Portfolio!$G$12,1,0,ctPort,1)=$BB20)*(OFFSET(Active_Portfolio!$K$12,1,0,ctPort,1)=CV$8)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE($E$3,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE($E$3,1,1))*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=0)*(OFFSET(Active_Portfolio!$M$12,1,0,ctPort,1)=\"New\")*(OFFSET(Active_Portfolio!$G$12,1,0,ctPort,1)=$BB20)*(OFFSET(Active_Portfolio!$K$12,1,0,ctPort,1)=CW$8)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE($E$3,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE($E$3,1,1))*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=0)*(OFFSET(Active_Portfolio!$M$12,1,0,ctPort,1)=\"New\")*(OFFSET(Active_Portfolio!$G$12,1,0,ctPort,1)=$BB20)*(OFFSET(Active_Portfolio!$K$12,1,0,ctPort,1)=CX$8)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE($E$3,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE($E$3,1,1))*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=0)*(OFFSET(Active_Portfolio!$M$12,1,0,ctPort,1)=\"New\")*(OFFSET(Active_Portfolio!$G$12,1,0,ctPort,1)=$BB20)*(OFFSET(Active_Portfolio!$K$12,1,0,ctPort,1)=CY$8)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE($E$3,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE($E$3,1,1))*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":0},0,{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$B$12,1,0,ctPort,1)=4)*(OFFSET(Active_Portfolio!$G$12,1,0,ctPort,1)=$BB20)*(OFFSET(Active_Portfolio!$K$12,1,0,ctPort,1)=DA$8)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE($E$3,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE($E$3,1,1))*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$B$12,1,0,ctPort,1)=4)*(OFFSET(Active_Portfolio!$G$12,1,0,ctPort,1)=$BB20)*(OFFSET(Active_Portfolio!$K$12,1,0,ctPort,1)=DB$8)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE($E$3,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE($E$3,1,1))*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$B$12,1,0,ctPort,1)=4)*(OFFSET(Active_Portfolio!$G$12,1,0,ctPort,1)=$BB20)*(OFFSET(Active_Portfolio!$K$12,1,0,ctPort,1)=DC$8)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE($E$3,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE($E$3,1,1))*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$B$12,1,0,ctPort,1)=4)*(OFFSET(Active_Portfolio!$G$12,1,0,ctPort,1)=$BB20)*(OFFSET(Active_Portfolio!$K$12,1,0,ctPort,1)=DD$8)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE($E$3,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE($E$3,1,1))*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$B$12,1,0,ctPort,1)=4)*(OFFSET(Active_Portfolio!$G$12,1,0,ctPort,1)=$BB20)*(OFFSET(Active_Portfolio!$K$12,1,0,ctPort,1)=DE$8)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE($E$3,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE($E$3,1,1))*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$B$12,1,0,ctPort,1)=4)*(OFFSET(Active_Portfolio!$G$12,1,0,ctPort,1)=$BB20)*(OFFSET(Active_Portfolio!$K$12,1,0,ctPort,1)=DF$8)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE($E$3,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE($E$3,1,1))*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$B$12,1,0,ctPort,1)=4)*(OFFSET(Active_Portfolio!$G$12,1,0,ctPort,1)=$BB20)*(OFFSET(Active_Portfolio!$K$12,1,0,ctPort,1)=DG$8)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE($E$3,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE($E$3,1,1))*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":0},0,{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$B$12,1,0,ctPort,1)=4)*(OFFSET(Active_Portfolio!$G$12,1,0,ctPort,1)=$BB20)*(OFFSET(Active_Portfolio!$K$12,1,0,ctPort,1)=DI$8)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE($E$3,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE($E$3,1,1))*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$B$12,1,0,ctPort,1)=4)*(OFFSET(Active_Portfolio!$G$12,1,0,ctPort,1)=$BB20)*(OFFSET(Active_Portfolio!$K$12,1,0,ctPort,1)=DJ$8)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE($E$3,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE($E$3,1,1))*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$B$12,1,0,ctPort,1)=4)*(OFFSET(Active_Portfolio!$G$12,1,0,ctPort,1)=$BB20)*(OFFSET(Active_Portfolio!$K$12,1,0,ctPort,1)=DK$8)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE($E$3,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE($E$3,1,1))*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$B$12,1,0,ctPort,1)=4)*(OFFSET(Active_Portfolio!$G$12,1,0,ctPort,1)=$BB20)*(OFFSET(Active_Portfolio!$K$12,1,0,ctPort,1)=DL$8)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE($E$3,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE($E$3,1,1))*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$B$12,1,0,ctPort,1)=4)*(OFFSET(Active_Portfolio!$G$12,1,0,ctPort,1)=$BB20)*(OFFSET(Active_Portfolio!$K$12,1,0,ctPort,1)=DM$8)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE($E$3,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE($E$3,1,1))*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$B$12,1,0,ctPort,1)=4)*(OFFSET(Active_Portfolio!$G$12,1,0,ctPort,1)=$BB20)*(OFFSET(Active_Portfolio!$K$12,1,0,ctPort,1)=DN$8)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE($E$3,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE($E$3,1,1))*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$B$12,1,0,ctPort,1)=4)*(OFFSET(Active_Portfolio!$G$12,1,0,ctPort,1)=$BB20)*(OFFSET(Active_Portfolio!$K$12,1,0,ctPort,1)=DO$8)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE($E$3,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE($E$3,1,1))*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":0},0,{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=0)*(OFFSET(Active_Portfolio!$B$12,1,0,ctPort,1)=4)*(OFFSET(Active_Portfolio!$G$12,1,0,ctPort,1)=$BB20)*(OFFSET(Active_Portfolio!$K$12,1,0,ctPort,1)=DQ$8)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE($E$3,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE($E$3,1,1))*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=0)*(OFFSET(Active_Portfolio!$B$12,1,0,ctPort,1)=4)*(OFFSET(Active_Portfolio!$G$12,1,0,ctPort,1)=$BB20)*(OFFSET(Active_Portfolio!$K$12,1,0,ctPort,1)=DR$8)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE($E$3,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE($E$3,1,1))*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=0)*(OFFSET(Active_Portfolio!$B$12,1,0,ctPort,1)=4)*(OFFSET(Active_Portfolio!$G$12,1,0,ctPort,1)=$BB20)*(OFFSET(Active_Portfolio!$K$12,1,0,ctPort,1)=DS$8)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE($E$3,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE($E$3,1,1))*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=0)*(OFFSET(Active_Portfolio!$B$12,1,0,ctPort,1)=4)*(OFFSET(Active_Portfolio!$G$12,1,0,ctPort,1)=$BB20)*(OFFSET(Active_Portfolio!$K$12,1,0,ctPort,1)=DT$8)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE($E$3,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE($E$3,1,1))*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=0)*(OFFSET(Active_Portfolio!$B$12,1,0,ctPort,1)=4)*(OFFSET(Active_Portfolio!$G$12,1,0,ctPort,1)=$BB20)*(OFFSET(Active_Portfolio!$K$12,1,0,ctPort,1)=DU$8)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE($E$3,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE($E$3,1,1))*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=0)*(OFFSET(Active_Portfolio!$B$12,1,0,ctPort,1)=4)*(OFFSET(Active_Portfolio!$G$12,1,0,ctPort,1)=$BB20)*(OFFSET(Active_Portfolio!$K$12,1,0,ctPort,1)=DV$8)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE($E$3,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE($E$3,1,1))*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=0)*(OFFSET(Active_Portfolio!$B$12,1,0,ctPort,1)=4)*(OFFSET(Active_Portfolio!$G$12,1,0,ctPort,1)=$BB20)*(OFFSET(Active_Portfolio!$K$12,1,0,ctPort,1)=DW$8)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE($E$3,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE($E$3,1,1))*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":0},0,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,9,{"$f":"IF(LARGE(BL$9:BL$108,$N21)>0,INDEX(BB$9:BB$108,MATCH(LARGE(BL$9:BL$108-ROW(BL$9:BL$108)/1000000000,$N21),BL$9:BL$108-ROW(BL$9:BL$108)/1000000000,0)),\"-\")","v":"WA_SO"},null,null,0,0,0,0,0,0,1212.9000000000001,1212.9000000000001,null,null,null,null,null,null,null,null,null,null,null,null,null,9,{"$f":"IF(LARGE(CJ$9:CJ$108,$AM21)>0,INDEX(BB$9:BB$108,MATCH(LARGE(CJ$9:CJ$108-ROW(CJ$9:CJ$108)/1000000000,$AM21),CJ$9:CJ$108-ROW(CJ$9:CJ$108)/1000000000,0)),\"-\")","v":"Mountain Pass"},null,null,0,0,0,0,494.76,0,0,494.76,null,null,null,"Humboldt County",null,null,{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$G$12,1,0,ctPort,1)=$BB21)*(OFFSET(Active_Portfolio!$K$12,1,0,ctPort,1)=BE$8)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE($E$3,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE($E$3,1,1))*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$G$12,1,0,ctPort,1)=$BB21)*(OFFSET(Active_Portfolio!$K$12,1,0,ctPort,1)=BF$8)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE($E$3,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE($E$3,1,1))*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":57.05},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$G$12,1,0,ctPort,1)=$BB21)*(OFFSET(Active_Portfolio!$K$12,1,0,ctPort,1)=BG$8)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE($E$3,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE($E$3,1,1))*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$G$12,1,0,ctPort,1)=$BB21)*(OFFSET(Active_Portfolio!$K$12,1,0,ctPort,1)=BH$8)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE($E$3,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE($E$3,1,1))*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":14.43},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$G$12,1,0,ctPort,1)=$BB21)*(OFFSET(Active_Portfolio!$K$12,1,0,ctPort,1)=BI$8)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE($E$3,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE($E$3,1,1))*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$G$12,1,0,ctPort,1)=$BB21)*(OFFSET(Active_Portfolio!$K$12,1,0,ctPort,1)=BJ$8)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE($E$3,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE($E$3,1,1))*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$G$12,1,0,ctPort,1)=$BB21)*(OFFSET(Active_Portfolio!$K$12,1,0,ctPort,1)=BK$8)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE($E$3,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE($E$3,1,1))*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":0},71.47999999999999,{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$G$12,1,0,ctPort,1)=$BB21)*(OFFSET(Active_Portfolio!$K$12,1,0,ctPort,1)=BM$8)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE($E$3,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE($E$3,1,1))*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$G$12,1,0,ctPort,1)=$BB21)*(OFFSET(Active_Portfolio!$K$12,1,0,ctPort,1)=BN$8)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE($E$3,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE($E$3,1,1))*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":57.05},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$G$12,1,0,ctPort,1)=$BB21)*(OFFSET(Active_Portfolio!$K$12,1,0,ctPort,1)=BO$8)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE($E$3,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE($E$3,1,1))*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$G$12,1,0,ctPort,1)=$BB21)*(OFFSET(Active_Portfolio!$K$12,1,0,ctPort,1)=BP$8)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE($E$3,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE($E$3,1,1))*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":14.43},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$G$12,1,0,ctPort,1)=$BB21)*(OFFSET(Active_Portfolio!$K$12,1,0,ctPort,1)=BQ$8)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE($E$3,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE($E$3,1,1))*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$G$12,1,0,ctPort,1)=$BB21)*(OFFSET(Active_Portfolio!$K$12,1,0,ctPort,1)=BR$8)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE($E$3,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE($E$3,1,1))*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$G$12,1,0,ctPort,1)=$BB21)*(OFFSET(Active_Portfolio!$K$12,1,0,ctPort,1)=BS$8)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE($E$3,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE($E$3,1,1))*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":0},71.47999999999999,{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=0)*(OFFSET(Active_Portfolio!$G$12,1,0,ctPort,1)=$BB21)*(OFFSET(Active_Portfolio!$K$12,1,0,ctPort,1)=BU$8)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE($E$3,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE($E$3,1,1))*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=0)*(OFFSET(Active_Portfolio!$G$12,1,0,ctPort,1)=$BB21)*(OFFSET(Active_Portfolio!$K$12,1,0,ctPort,1)=BV$8)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE($E$3,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE($E$3,1,1))*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=0)*(OFFSET(Active_Portfolio!$G$12,1,0,ctPort,1)=$BB21)*(OFFSET(Active_Portfolio!$K$12,1,0,ctPort,1)=BW$8)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE($E$3,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE($E$3,1,1))*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=0)*(OFFSET(Active_Portfolio!$G$12,1,0,ctPort,1)=$BB21)*(OFFSET(Active_Portfolio!$K$12,1,0,ctPort,1)=BX$8)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE($E$3,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE($E$3,1,1))*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=0)*(OFFSET(Active_Portfolio!$G$12,1,0,ctPort,1)=$BB21)*(OFFSET(Active_Portfolio!$K$12,1,0,ctPort,1)=BY$8)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE($E$3,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE($E$3,1,1))*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=0)*(OFFSET(Active_Portfolio!$G$12,1,0,ctPort,1)=$BB21)*(OFFSET(Active_Portfolio!$K$12,1,0,ctPort,1)=BZ$8)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE($E$3,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE($E$3,1,1))*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=0)*(OFFSET(Active_Portfolio!$G$12,1,0,ctPort,1)=$BB21)*(OFFSET(Active_Portfolio!$K$12,1,0,ctPort,1)=CA$8)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE($E$3,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE($E$3,1,1))*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":0},0,{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$M$12,1,0,ctPort,1)=\"New\")*(OFFSET(Active_Portfolio!$G$12,1,0,ctPort,1)=$BB21)*(OFFSET(Active_Portfolio!$K$12,1,0,ctPort,1)=CC$8)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE($E$3,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE($E$3,1,1))*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$M$12,1,0,ctPort,1)=\"New\")*(OFFSET(Active_Portfolio!$G$12,1,0,ctPort,1)=$BB21)*(OFFSET(Active_Portfolio!$K$12,1,0,ctPort,1)=CD$8)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE($E$3,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE($E$3,1,1))*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$M$12,1,0,ctPort,1)=\"New\")*(OFFSET(Active_Portfolio!$G$12,1,0,ctPort,1)=$BB21)*(OFFSET(Active_Portfolio!$K$12,1,0,ctPort,1)=CE$8)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE($E$3,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE($E$3,1,1))*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$M$12,1,0,ctPort,1)=\"New\")*(OFFSET(Active_Portfolio!$G$12,1,0,ctPort,1)=$BB21)*(OFFSET(Active_Portfolio!$K$12,1,0,ctPort,1)=CF$8)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE($E$3,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE($E$3,1,1))*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$M$12,1,0,ctPort,1)=\"New\")*(OFFSET(Active_Portfolio!$G$12,1,0,ctPort,1)=$BB21)*(OFFSET(Active_Portfolio!$K$12,1,0,ctPort,1)=CG$8)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE($E$3,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE($E$3,1,1))*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$M$12,1,0,ctPort,1)=\"New\")*(OFFSET(Active_Portfolio!$G$12,1,0,ctPort,1)=$BB21)*(OFFSET(Active_Portfolio!$K$12,1,0,ctPort,1)=CH$8)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE($E$3,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE($E$3,1,1))*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$M$12,1,0,ctPort,1)=\"New\")*(OFFSET(Active_Portfolio!$G$12,1,0,ctPort,1)=$BB21)*(OFFSET(Active_Portfolio!$K$12,1,0,ctPort,1)=CI$8)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE($E$3,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE($E$3,1,1))*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":0},0,{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$M$12,1,0,ctPort,1)=\"New\")*(OFFSET(Active_Portfolio!$G$12,1,0,ctPort,1)=$BB21)*(OFFSET(Active_Portfolio!$K$12,1,0,ctPort,1)=CK$8)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE($E$3,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE($E$3,1,1))*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$M$12,1,0,ctPort,1)=\"New\")*(OFFSET(Active_Portfolio!$G$12,1,0,ctPort,1)=$BB21)*(OFFSET(Active_Portfolio!$K$12,1,0,ctPort,1)=CL$8)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE($E$3,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE($E$3,1,1))*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$M$12,1,0,ctPort,1)=\"New\")*(OFFSET(Active_Portfolio!$G$12,1,0,ctPort,1)=$BB21)*(OFFSET(Active_Portfolio!$K$12,1,0,ctPort,1)=CM$8)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE($E$3,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE($E$3,1,1))*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$M$12,1,0,ctPort,1)=\"New\")*(OFFSET(Active_Portfolio!$G$12,1,0,ctPort,1)=$BB21)*(OFFSET(Active_Portfolio!$K$12,1,0,ctPort,1)=CN$8)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE($E$3,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE($E$3,1,1))*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$M$12,1,0,ctPort,1)=\"New\")*(OFFSET(Active_Portfolio!$G$12,1,0,ctPort,1)=$BB21)*(OFFSET(Active_Portfolio!$K$12,1,0,ctPort,1)=CO$8)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE($E$3,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE($E$3,1,1))*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$M$12,1,0,ctPort,1)=\"New\")*(OFFSET(Active_Portfolio!$G$12,1,0,ctPort,1)=$BB21)*(OFFSET(Active_Portfolio!$K$12,1,0,ctPort,1)=CP$8)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE($E$3,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE($E$3,1,1))*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$M$12,1,0,ctPort,1)=\"New\")*(OFFSET(Active_Portfolio!$G$12,1,0,ctPort,1)=$BB21)*(OFFSET(Active_Portfolio!$K$12,1,0,ctPort,1)=CQ$8)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE($E$3,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE($E$3,1,1))*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":0},0,{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=0)*(OFFSET(Active_Portfolio!$M$12,1,0,ctPort,1)=\"New\")*(OFFSET(Active_Portfolio!$G$12,1,0,ctPort,1)=$BB21)*(OFFSET(Active_Portfolio!$K$12,1,0,ctPort,1)=CS$8)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE($E$3,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE($E$3,1,1))*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=0)*(OFFSET(Active_Portfolio!$M$12,1,0,ctPort,1)=\"New\")*(OFFSET(Active_Portfolio!$G$12,1,0,ctPort,1)=$BB21)*(OFFSET(Active_Portfolio!$K$12,1,0,ctPort,1)=CT$8)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE($E$3,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE($E$3,1,1))*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=0)*(OFFSET(Active_Portfolio!$M$12,1,0,ctPort,1)=\"New\")*(OFFSET(Active_Portfolio!$G$12,1,0,ctPort,1)=$BB21)*(OFFSET(Active_Portfolio!$K$12,1,0,ctPort,1)=CU$8)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE($E$3,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE($E$3,1,1))*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=0)*(OFFSET(Active_Portfolio!$M$12,1,0,ctPort,1)=\"New\")*(OFFSET(Active_Portfolio!$G$12,1,0,ctPort,1)=$BB21)*(OFFSET(Active_Portfolio!$K$12,1,0,ctPort,1)=CV$8)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE($E$3,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE($E$3,1,1))*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=0)*(OFFSET(Active_Portfolio!$M$12,1,0,ctPort,1)=\"New\")*(OFFSET(Active_Portfolio!$G$12,1,0,ctPort,1)=$BB21)*(OFFSET(Active_Portfolio!$K$12,1,0,ctPort,1)=CW$8)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE($E$3,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE($E$3,1,1))*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=0)*(OFFSET(Active_Portfolio!$M$12,1,0,ctPort,1)=\"New\")*(OFFSET(Active_Portfolio!$G$12,1,0,ctPort,1)=$BB21)*(OFFSET(Active_Portfolio!$K$12,1,0,ctPort,1)=CX$8)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE($E$3,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE($E$3,1,1))*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=0)*(OFFSET(Active_Portfolio!$M$12,1,0,ctPort,1)=\"New\")*(OFFSET(Active_Portfolio!$G$12,1,0,ctPort,1)=$BB21)*(OFFSET(Active_Portfolio!$K$12,1,0,ctPort,1)=CY$8)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE($E$3,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE($E$3,1,1))*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":0},0,{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$B$12,1,0,ctPort,1)=4)*(OFFSET(Active_Portfolio!$G$12,1,0,ctPort,1)=$BB21)*(OFFSET(Active_Portfolio!$K$12,1,0,ctPort,1)=DA$8)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE($E$3,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE($E$3,1,1))*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$B$12,1,0,ctPort,1)=4)*(OFFSET(Active_Portfolio!$G$12,1,0,ctPort,1)=$BB21)*(OFFSET(Active_Portfolio!$K$12,1,0,ctPort,1)=DB$8)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE($E$3,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE($E$3,1,1))*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$B$12,1,0,ctPort,1)=4)*(OFFSET(Active_Portfolio!$G$12,1,0,ctPort,1)=$BB21)*(OFFSET(Active_Portfolio!$K$12,1,0,ctPort,1)=DC$8)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE($E$3,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE($E$3,1,1))*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$B$12,1,0,ctPort,1)=4)*(OFFSET(Active_Portfolio!$G$12,1,0,ctPort,1)=$BB21)*(OFFSET(Active_Portfolio!$K$12,1,0,ctPort,1)=DD$8)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE($E$3,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE($E$3,1,1))*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$B$12,1,0,ctPort,1)=4)*(OFFSET(Active_Portfolio!$G$12,1,0,ctPort,1)=$BB21)*(OFFSET(Active_Portfolio!$K$12,1,0,ctPort,1)=DE$8)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE($E$3,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE($E$3,1,1))*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$B$12,1,0,ctPort,1)=4)*(OFFSET(Active_Portfolio!$G$12,1,0,ctPort,1)=$BB21)*(OFFSET(Active_Portfolio!$K$12,1,0,ctPort,1)=DF$8)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE($E$3,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE($E$3,1,1))*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$B$12,1,0,ctPort,1)=4)*(OFFSET(Active_Portfolio!$G$12,1,0,ctPort,1)=$BB21)*(OFFSET(Active_Portfolio!$K$12,1,0,ctPort,1)=DG$8)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE($E$3,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE($E$3,1,1))*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":0},0,{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$B$12,1,0,ctPort,1)=4)*(OFFSET(Active_Portfolio!$G$12,1,0,ctPort,1)=$BB21)*(OFFSET(Active_Portfolio!$K$12,1,0,ctPort,1)=DI$8)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE($E$3,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE($E$3,1,1))*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$B$12,1,0,ctPort,1)=4)*(OFFSET(Active_Portfolio!$G$12,1,0,ctPort,1)=$BB21)*(OFFSET(Active_Portfolio!$K$12,1,0,ctPort,1)=DJ$8)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE($E$3,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE($E$3,1,1))*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$B$12,1,0,ctPort,1)=4)*(OFFSET(Active_Portfolio!$G$12,1,0,ctPort,1)=$BB21)*(OFFSET(Active_Portfolio!$K$12,1,0,ctPort,1)=DK$8)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE($E$3,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE($E$3,1,1))*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$B$12,1,0,ctPort,1)=4)*(OFFSET(Active_Portfolio!$G$12,1,0,ctPort,1)=$BB21)*(OFFSET(Active_Portfolio!$K$12,1,0,ctPort,1)=DL$8)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE($E$3,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE($E$3,1,1))*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$B$12,1,0,ctPort,1)=4)*(OFFSET(Active_Portfolio!$G$12,1,0,ctPort,1)=$BB21)*(OFFSET(Active_Portfolio!$K$12,1,0,ctPort,1)=DM$8)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE($E$3,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE($E$3,1,1))*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$B$12,1,0,ctPort,1)=4)*(OFFSET(Active_Portfolio!$G$12,1,0,ctPort,1)=$BB21)*(OFFSET(Active_Portfolio!$K$12,1,0,ctPort,1)=DN$8)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE($E$3,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE($E$3,1,1))*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$B$12,1,0,ctPort,1)=4)*(OFFSET(Active_Portfolio!$G$12,1,0,ctPort,1)=$BB21)*(OFFSET(Active_Portfolio!$K$12,1,0,ctPort,1)=DO$8)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE($E$3,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE($E$3,1,1))*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":0},0,{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=0)*(OFFSET(Active_Portfolio!$B$12,1,0,ctPort,1)=4)*(OFFSET(Active_Portfolio!$G$12,1,0,ctPort,1)=$BB21)*(OFFSET(Active_Portfolio!$K$12,1,0,ctPort,1)=DQ$8)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE($E$3,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE($E$3,1,1))*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=0)*(OFFSET(Active_Portfolio!$B$12,1,0,ctPort,1)=4)*(OFFSET(Active_Portfolio!$G$12,1,0,ctPort,1)=$BB21)*(OFFSET(Active_Portfolio!$K$12,1,0,ctPort,1)=DR$8)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE($E$3,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE($E$3,1,1))*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=0)*(OFFSET(Active_Portfolio!$B$12,1,0,ctPort,1)=4)*(OFFSET(Active_Portfolio!$G$12,1,0,ctPort,1)=$BB21)*(OFFSET(Active_Portfolio!$K$12,1,0,ctPort,1)=DS$8)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE($E$3,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE($E$3,1,1))*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=0)*(OFFSET(Active_Portfolio!$B$12,1,0,ctPort,1)=4)*(OFFSET(Active_Portfolio!$G$12,1,0,ctPort,1)=$BB21)*(OFFSET(Active_Portfolio!$K$12,1,0,ctPort,1)=DT$8)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE($E$3,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE($E$3,1,1))*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=0)*(OFFSET(Active_Portfolio!$B$12,1,0,ctPort,1)=4)*(OFFSET(Active_Portfolio!$G$12,1,0,ctPort,1)=$BB21)*(OFFSET(Active_Portfolio!$K$12,1,0,ctPort,1)=DU$8)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE($E$3,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE($E$3,1,1))*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=0)*(OFFSET(Active_Portfolio!$B$12,1,0,ctPort,1)=4)*(OFFSET(Active_Portfolio!$G$12,1,0,ctPort,1)=$BB21)*(OFFSET(Active_Portfolio!$K$12,1,0,ctPort,1)=DV$8)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE($E$3,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE($E$3,1,1))*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=0)*(OFFSET(Active_Portfolio!$B$12,1,0,ctPort,1)=4)*(OFFSET(Active_Portfolio!$G$12,1,0,ctPort,1)=$BB21)*(OFFSET(Active_Portfolio!$K$12,1,0,ctPort,1)=DW$8)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE($E$3,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE($E$3,1,1))*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":0},0,null,null,null,-123.9,40.729999999999997,2,-4,-123.7,40.33]
[null,null,null,null,null,null,null,null,null,null,null,null,null,10,{"$f":"IF(LARGE(BL$9:BL$108,$N22)>0,INDEX(BB$9:BB$108,MATCH(LARGE(BL$9:BL$108-ROW(BL$9:BL$108)/1000000000,$N22),BL$9:BL$108-ROW(BL$9:BL$108)/1000000000,0)),\"-\")","v":"Mountain Pass"},null,null,0,0,0,0,494.76,368.56,0,863.31999999999994,null,null,null,null,null,null,null,null,null,null,null,null,null,10,{"$f":"IF(LARGE(CJ$9:CJ$108,$AM22)>0,INDEX(BB$9:BB$108,MATCH(LARGE(CJ$9:CJ$108-ROW(CJ$9:CJ$108)/1000000000,$AM22),CJ$9:CJ$108-ROW(CJ$9:CJ$108)/1000000000,0)),\"-\")","v":"San Diego South"},null,null,0,0,0,0,27.972000000000005,0,368.76,396.73199999999997,null,null,null,"Imperial East",null,null,{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$G$12,1,0,ctPort,1)=$BB22)*(OFFSET(Active_Portfolio!$K$12,1,0,ctPort,1)=BE$8)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE($E$3,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE($E$3,1,1))*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$G$12,1,0,ctPort,1)=$BB22)*(OFFSET(Active_Portfolio!$K$12,1,0,ctPort,1)=BF$8)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE($E$3,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE($E$3,1,1))*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$G$12,1,0,ctPort,1)=$BB22)*(OFFSET(Active_Portfolio!$K$12,1,0,ctPort,1)=BG$8)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE($E$3,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE($E$3,1,1))*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$G$12,1,0,ctPort,1)=$BB22)*(OFFSET(Active_Portfolio!$K$12,1,0,ctPort,1)=BH$8)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE($E$3,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE($E$3,1,1))*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$G$12,1,0,ctPort,1)=$BB22)*(OFFSET(Active_Portfolio!$K$12,1,0,ctPort,1)=BI$8)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE($E$3,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE($E$3,1,1))*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$G$12,1,0,ctPort,1)=$BB22)*(OFFSET(Active_Portfolio!$K$12,1,0,ctPort,1)=BJ$8)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE($E$3,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE($E$3,1,1))*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$G$12,1,0,ctPort,1)=$BB22)*(OFFSET(Active_Portfolio!$K$12,1,0,ctPort,1)=BK$8)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE($E$3,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE($E$3,1,1))*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":126.26800000000001},126.26800000000001,{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$G$12,1,0,ctPort,1)=$BB22)*(OFFSET(Active_Portfolio!$K$12,1,0,ctPort,1)=BM$8)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE($E$3,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE($E$3,1,1))*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$G$12,1,0,ctPort,1)=$BB22)*(OFFSET(Active_Portfolio!$K$12,1,0,ctPort,1)=BN$8)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE($E$3,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE($E$3,1,1))*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$G$12,1,0,ctPort,1)=$BB22)*(OFFSET(Active_Portfolio!$K$12,1,0,ctPort,1)=BO$8)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE($E$3,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE($E$3,1,1))*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$G$12,1,0,ctPort,1)=$BB22)*(OFFSET(Active_Portfolio!$K$12,1,0,ctPort,1)=BP$8)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE($E$3,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE($E$3,1,1))*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$G$12,1,0,ctPort,1)=$BB22)*(OFFSET(Active_Portfolio!$K$12,1,0,ctPort,1)=BQ$8)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE($E$3,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE($E$3,1,1))*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$G$12,1,0,ctPort,1)=$BB22)*(OFFSET(Active_Portfolio!$K$12,1,0,ctPort,1)=BR$8)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE($E$3,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE($E$3,1,1))*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$G$12,1,0,ctPort,1)=$BB22)*(OFFSET(Active_Portfolio!$K$12,1,0,ctPort,1)=BS$8)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE($E$3,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE($E$3,1,1))*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":126.26800000000001},126.26800000000001,{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=0)*(OFFSET(Active_Portfolio!$G$12,1,0,ctPort,1)=$BB22)*(OFFSET(Active_Portfolio!$K$12,1,0,ctPort,1)=BU$8)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE($E$3,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE($E$3,1,1))*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=0)*(OFFSET(Active_Portfolio!$G$12,1,0,ctPort,1)=$BB22)*(OFFSET(Active_Portfolio!$K$12,1,0,ctPort,1)=BV$8)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE($E$3,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE($E$3,1,1))*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=0)*(OFFSET(Active_Portfolio!$G$12,1,0,ctPort,1)=$BB22)*(OFFSET(Active_Portfolio!$K$12,1,0,ctPort,1)=BW$8)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE($E$3,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE($E$3,1,1))*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=0)*(OFFSET(Active_Portfolio!$G$12,1,0,ctPort,1)=$BB22)*(OFFSET(Active_Portfolio!$K$12,1,0,ctPort,1)=BX$8)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE($E$3,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE($E$3,1,1))*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=0)*(OFFSET(Active_Portfolio!$G$12,1,0,ctPort,1)=$BB22)*(OFFSET(Active_Portfolio!$K$12,1,0,ctPort,1)=BY$8)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE($E$3,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE($E$3,1,1))*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=0)*(OFFSET(Active_Portfolio!$G$12,1,0,ctPort,1)=$BB22)*(OFFSET(Active_Portfolio!$K$12,1,0,ctPort,1)=BZ$8)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE($E$3,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE($E$3,1,1))*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=0)*(OFFSET(Active_Portfolio!$G$12,1,0,ctPort,1)=$BB22)*(OFFSET(Active_Portfolio!$K$12,1,0,ctPort,1)=CA$8)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE($E$3,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE($E$3,1,1))*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":0},0,{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$M$12,1,0,ctPort,1)=\"New\")*(OFFSET(Active_Portfolio!$G$12,1,0,ctPort,1)=$BB22)*(OFFSET(Active_Portfolio!$K$12,1,0,ctPort,1)=CC$8)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE($E$3,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE($E$3,1,1))*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$M$12,1,0,ctPort,1)=\"New\")*(OFFSET(Active_Portfolio!$G$12,1,0,ctPort,1)=$BB22)*(OFFSET(Active_Portfolio!$K$12,1,0,ctPort,1)=CD$8)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE($E$3,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE($E$3,1,1))*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$M$12,1,0,ctPort,1)=\"New\")*(OFFSET(Active_Portfolio!$G$12,1,0,ctPort,1)=$BB22)*(OFFSET(Active_Portfolio!$K$12,1,0,ctPort,1)=CE$8)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE($E$3,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE($E$3,1,1))*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$M$12,1,0,ctPort,1)=\"New\")*(OFFSET(Active_Portfolio!$G$12,1,0,ctPort,1)=$BB22)*(OFFSET(Active_Portfolio!$K$12,1,0,ctPort,1)=CF$8)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE($E$3,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE($E$3,1,1))*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$M$12,1,0,ctPort,1)=\"New\")*(OFFSET(Active_Portfolio!$G$12,1,0,ctPort,1)=$BB22)*(OFFSET(Active_Portfolio!$K$12,1,0,ctPort,1)=CG$8)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE($E$3,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE($E$3,1,1))*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$M$12,1,0,ctPort,1)=\"New\")*(OFFSET(Active_Portfolio!$G$12,1,0,ctPort,1)=$BB22)*(OFFSET(Active_Portfolio!$K$12,1,0,ctPort,1)=CH$8)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE($E$3,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE($E$3,1,1))*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$M$12,1,0,ctPort,1)=\"New\")*(OFFSET(Active_Portfolio!$G$12,1,0,ctPort,1)=$BB22)*(OFFSET(Active_Portfolio!$K$12,1,0,ctPort,1)=CI$8)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE($E$3,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE($E$3,1,1))*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":126.26800000000001},126.26800000000001,{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$M$12,1,0,ctPort,1)=\"New\")*(OFFSET(Active_Portfolio!$G$12,1,0,ctPort,1)=$BB22)*(OFFSET(Active_Portfolio!$K$12,1,0,ctPort,1)=CK$8)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE($E$3,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE($E$3,1,1))*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$M$12,1,0,ctPort,1)=\"New\")*(OFFSET(Active_Portfolio!$G$12,1,0,ctPort,1)=$BB22)*(OFFSET(Active_Portfolio!$K$12,1,0,ctPort,1)=CL$8)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE($E$3,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE($E$3,1,1))*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$M$12,1,0,ctPort,1)=\"New\")*(OFFSET(Active_Portfolio!$G$12,1,0,ctPort,1)=$BB22)*(OFFSET(Active_Portfolio!$K$12,1,0,ctPort,1)=CM$8)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE($E$3,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE($E$3,1,1))*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$M$12,1,0,ctPort,1)=\"New\")*(OFFSET(Active_Portfolio!$G$12,1,0,ctPort,1)=$BB22)*(OFFSET(Active_Portfolio!$K$12,1,0,ctPort,1)=CN$8)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE($E$3,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE($E$3,1,1))*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$M$12,1,0,ctPort,1)=\"New\")*(OFFSET(Active_Portfolio!$G$12,1,0,ctPort,1)=$BB22)*(OFFSET(Active_Portfolio!$K$12,1,0,ctPort,1)=CO$8)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE($E$3,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE($E$3,1,1))*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$M$12,1,0,ctPort,1)=\"New\")*(OFFSET(Active_Portfolio!$G$12,1,0,ctPort,1)=$BB22)*(OFFSET(Active_Portfolio!$K$12,1,0,ctPort,1)=CP$8)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE($E$3,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE($E$3,1,1))*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$M$12,1,0,ctPort,1)=\"New\")*(OFFSET(Active_Portfolio!$G$12,1,0,ctPort,1)=$BB22)*(OFFSET(Active_Portfolio!$K$12,1,0,ctPort,1)=CQ$8)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE($E$3,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE($E$3,1,1))*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":126.26800000000001},126.26800000000001,{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=0)*(OFFSET(Active_Portfolio!$M$12,1,0,ctPort,1)=\"New\")*(OFFSET(Active_Portfolio!$G$12,1,0,ctPort,1)=$BB22)*(OFFSET(Active_Portfolio!$K$12,1,0,ctPort,1)=CS$8)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE($E$3,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE($E$3,1,1))*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=0)*(OFFSET(Active_Portfolio!$M$12,1,0,ctPort,1)=\"New\")*(OFFSET(Active_Portfolio!$G$12,1,0,ctPort,1)=$BB22)*(OFFSET(Active_Portfolio!$K$12,1,0,ctPort,1)=CT$8)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE($E$3,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE($E$3,1,1))*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=0)*(OFFSET(Active_Portfolio!$M$12,1,0,ctPort,1)=\"New\")*(OFFSET(Active_Portfolio!$G$12,1,0,ctPort,1)=$BB22)*(OFFSET(Active_Portfolio!$K$12,1,0,ctPort,1)=CU$8)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE($E$3,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE($E$3,1,1))*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=0)*(OFFSET(Active_Portfolio!$M$12,1,0,ctPort,1)=\"New\")*(OFFSET(Active_Portfolio!$G$12,1,0,ctPort,1)=$BB22)*(OFFSET(Active_Portfolio!$K$12,1,0,ctPort,1)=CV$8)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE($E$3,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE($E$3,1,1))*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=0)*(OFFSET(Active_Portfolio!$M$12,1,0,ctPort,1)=\"New\")*(OFFSET(Active_Portfolio!$G$12,1,0,ctPort,1)=$BB22)*(OFFSET(Active_Portfolio!$K$12,1,0,ctPort,1)=CW$8)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE($E$3,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE($E$3,1,1))*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=0)*(OFFSET(Active_Portfolio!$M$12,1,0,ctPort,1)=\"New\")*(OFFSET(Active_Portfolio!$G$12,1,0,ctPort,1)=$BB22)*(OFFSET(Active_Portfolio!$K$12,1,0,ctPort,1)=CX$8)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE($E$3,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE($E$3,1,1))*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=0)*(OFFSET(Active_Portfolio!$M$12,1,0,ctPort,1)=\"New\")*(OFFSET(Active_Portfolio!$G$12,1,0,ctPort,1)=$BB22)*(OFFSET(Active_Portfolio!$K$12,1,0,ctPort,1)=CY$8)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE($E$3,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE($E$3,1,1))*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":0},0,{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$B$12,1,0,ctPort,1)=4)*(OFFSET(Active_Portfolio!$G$12,1,0,ctPort,1)=$BB22)*(OFFSET(Active_Portfolio!$K$12,1,0,ctPort,1)=DA$8)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE($E$3,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE($E$3,1,1))*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$B$12,1,0,ctPort,1)=4)*(OFFSET(Active_Portfolio!$G$12,1,0,ctPort,1)=$BB22)*(OFFSET(Active_Portfolio!$K$12,1,0,ctPort,1)=DB$8)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE($E$3,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE($E$3,1,1))*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$B$12,1,0,ctPort,1)=4)*(OFFSET(Active_Portfolio!$G$12,1,0,ctPort,1)=$BB22)*(OFFSET(Active_Portfolio!$K$12,1,0,ctPort,1)=DC$8)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE($E$3,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE($E$3,1,1))*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$B$12,1,0,ctPort,1)=4)*(OFFSET(Active_Portfolio!$G$12,1,0,ctPort,1)=$BB22)*(OFFSET(Active_Portfolio!$K$12,1,0,ctPort,1)=DD$8)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE($E$3,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE($E$3,1,1))*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$B$12,1,0,ctPort,1)=4)*(OFFSET(Active_Portfolio!$G$12,1,0,ctPort,1)=$BB22)*(OFFSET(Active_Portfolio!$K$12,1,0,ctPort,1)=DE$8)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE($E$3,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE($E$3,1,1))*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$B$12,1,0,ctPort,1)=4)*(OFFSET(Active_Portfolio!$G$12,1,0,ctPort,1)=$BB22)*(OFFSET(Active_Portfolio!$K$12,1,0,ctPort,1)=DF$8)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE($E$3,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE($E$3,1,1))*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$B$12,1,0,ctPort,1)=4)*(OFFSET(Active_Portfolio!$G$12,1,0,ctPort,1)=$BB22)*(OFFSET(Active_Portfolio!$K$12,1,0,ctPort,1)=DG$8)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE($E$3,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE($E$3,1,1))*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":126.26800000000001},126.26800000000001,{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$B$12,1,0,ctPort,1)=4)*(OFFSET(Active_Portfolio!$G$12,1,0,ctPort,1)=$BB22)*(OFFSET(Active_Portfolio!$K$12,1,0,ctPort,1)=DI$8)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE($E$3,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE($E$3,1,1))*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$B$12,1,0,ctPort,1)=4)*(OFFSET(Active_Portfolio!$G$12,1,0,ctPort,1)=$BB22)*(OFFSET(Active_Portfolio!$K$12,1,0,ctPort,1)=DJ$8)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE($E$3,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE($E$3,1,1))*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$B$12,1,0,ctPort,1)=4)*(OFFSET(Active_Portfolio!$G$12,1,0,ctPort,1)=$BB22)*(OFFSET(Active_Portfolio!$K$12,1,0,ctPort,1)=DK$8)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE($E$3,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE($E$3,1,1))*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$B$12,1,0,ctPort,1)=4)*(OFFSET(Active_Portfolio!$G$12,1,0,ctPort,1)=$BB22)*(OFFSET(Active_Portfolio!$K$12,1,0,ctPort,1)=DL$8)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE($E$3,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE($E$3,1,1))*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$B$12,1,0,ctPort,1)=4)*(OFFSET(Active_Portfolio!$G$12,1,0,ctPort,1)=$BB22)*(OFFSET(Active_Portfolio!$K$12,1,0,ctPort,1)=DM$8)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE($E$3,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE($E$3,1,1))*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$B$12,1,0,ctPort,1)=4)*(OFFSET(Active_Portfolio!$G$12,1,0,ctPort,1)=$BB22)*(OFFSET(Active_Portfolio!$K$12,1,0,ctPort,1)=DN$8)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE($E$3,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE($E$3,1,1))*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$B$12,1,0,ctPort,1)=4)*(OFFSET(Active_Portfolio!$G$12,1,0,ctPort,1)=$BB22)*(OFFSET(Active_Portfolio!$K$12,1,0,ctPort,1)=DO$8)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE($E$3,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE($E$3,1,1))*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":126.26800000000001},126.26800000000001,{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=0)*(OFFSET(Active_Portfolio!$B$12,1,0,ctPort,1)=4)*(OFFSET(Active_Portfolio!$G$12,1,0,ctPort,1)=$BB22)*(OFFSET(Active_Portfolio!$K$12,1,0,ctPort,1)=DQ$8)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE($E$3,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE($E$3,1,1))*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=0)*(OFFSET(Active_Portfolio!$B$12,1,0,ctPort,1)=4)*(OFFSET(Active_Portfolio!$G$12,1,0,ctPort,1)=$BB22)*(OFFSET(Active_Portfolio!$K$12,1,0,ctPort,1)=DR$8)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE($E$3,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE($E$3,1,1))*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=0)*(OFFSET(Active_Portfolio!$B$12,1,0,ctPort,1)=4)*(OFFSET(Active_Portfolio!$G$12,1,0,ctPort,1)=$BB22)*(OFFSET(Active_Portfolio!$K$12,1,0,ctPort,1)=DS$8)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE($E$3,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE($E$3,1,1))*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=0)*(OFFSET(Active_Portfolio!$B$12,1,0,ctPort,1)=4)*(OFFSET(Active_Portfolio!$G$12,1,0,ctPort,1)=$BB22)*(OFFSET(Active_Portfolio!$K$12,1,0,ctPort,1)=DT$8)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE($E$3,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE($E$3,1,1))*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=0)*(OFFSET(Active_Portfolio!$B$12,1,0,ctPort,1)=4)*(OFFSET(Active_Portfolio!$G$12,1,0,ctPort,1)=$BB22)*(OFFSET(Active_Portfolio!$K$12,1,0,ctPort,1)=DU$8)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE($E$3,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE($E$3,1,1))*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=0)*(OFFSET(Active_Portfolio!$B$12,1,0,ctPort,1)=4)*(OFFSET(Active_Portfolio!$G$12,1,0,ctPort,1)=$BB22)*(OFFSET(Active_Portfolio!$K$12,1,0,ctPort,1)=DV$8)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE($E$3,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE($E$3,1,1))*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=0)*(OFFSET(Active_Portfolio!$B$12,1,0,ctPort,1)=4)*(OFFSET(Active_Portfolio!$G$12,1,0,ctPort,1)=$BB22)*(OFFSET(Active_Portfolio!$K$12,1,0,ctPort,1)=DW$8)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE($E$3,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE($E$3,1,1))*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":0},0,null,null,null,-115.3,32.94,6,-4,-114.7,32.54]
[null,null,null,null,null,null,null,null,null,null,null,null,null,11,{"$f":"IF(LARGE(BL$9:BL$108,$N23)>0,INDEX(BB$9:BB$108,MATCH(LARGE(BL$9:BL$108-ROW(BL$9:BL$108)/1000000000,$N23),BL$9:BL$108-ROW(BL$9:BL$108)/1000000000,0)),\"-\")","v":"Carrizo South"},null,null,0,0,0,0,800.5,0,0,800.5,null,null,null,null,null,null,null,null,null,null,null,null,null,11,{"$f":"IF(LARGE(CJ$9:CJ$108,$AM23)>0,INDEX(BB$9:BB$108,MATCH(LARGE(CJ$9:CJ$108-ROW(CJ$9:CJ$108)/1000000000,$AM23),CJ$9:CJ$108-ROW(CJ$9:CJ$108)/1000000000,0)),\"-\")","v":"Iron Mountain"},null,null,0,0,0,0,275.52,0,0,275.52,null,null,null,"Imperial North",null,null,{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$G$12,1,0,ctPort,1)=$BB23)*(OFFSET(Active_Portfolio!$K$12,1,0,ctPort,1)=BE$8)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE($E$3,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE($E$3,1,1))*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$G$12,1,0,ctPort,1)=$BB23)*(OFFSET(Active_Portfolio!$K$12,1,0,ctPort,1)=BF$8)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE($E$3,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE($E$3,1,1))*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$G$12,1,0,ctPort,1)=$BB23)*(OFFSET(Active_Portfolio!$K$12,1,0,ctPort,1)=BG$8)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE($E$3,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE($E$3,1,1))*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$G$12,1,0,ctPort,1)=$BB23)*(OFFSET(Active_Portfolio!$K$12,1,0,ctPort,1)=BH$8)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE($E$3,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE($E$3,1,1))*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$G$12,1,0,ctPort,1)=$BB23)*(OFFSET(Active_Portfolio!$K$12,1,0,ctPort,1)=BI$8)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE($E$3,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE($E$3,1,1))*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$G$12,1,0,ctPort,1)=$BB23)*(OFFSET(Active_Portfolio!$K$12,1,0,ctPort,1)=BJ$8)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE($E$3,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE($E$3,1,1))*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$G$12,1,0,ctPort,1)=$BB23)*(OFFSET(Active_Portfolio!$K$12,1,0,ctPort,1)=BK$8)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE($E$3,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE($E$3,1,1))*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":0},0,{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$G$12,1,0,ctPort,1)=$BB23)*(OFFSET(Active_Portfolio!$K$12,1,0,ctPort,1)=BM$8)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE($E$3,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE($E$3,1,1))*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$G$12,1,0,ctPort,1)=$BB23)*(OFFSET(Active_Portfolio!$K$12,1,0,ctPort,1)=BN$8)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE($E$3,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE($E$3,1,1))*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$G$12,1,0,ctPort,1)=$BB23)*(OFFSET(Active_Portfolio!$K$12,1,0,ctPort,1)=BO$8)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE($E$3,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE($E$3,1,1))*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$G$12,1,0,ctPort,1)=$BB23)*(OFFSET(Active_Portfolio!$K$12,1,0,ctPort,1)=BP$8)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE($E$3,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE($E$3,1,1))*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$G$12,1,0,ctPort,1)=$BB23)*(OFFSET(Active_Portfolio!$K$12,1,0,ctPort,1)=BQ$8)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE($E$3,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE($E$3,1,1))*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$G$12,1,0,ctPort,1)=$BB23)*(OFFSET(Active_Portfolio!$K$12,1,0,ctPort,1)=BR$8)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE($E$3,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE($E$3,1,1))*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$G$12,1,0,ctPort,1)=$BB23)*(OFFSET(Active_Portfolio!$K$12,1,0,ctPort,1)=BS$8)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE($E$3,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE($E$3,1,1))*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":0},0,{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=0)*(OFFSET(Active_Portfolio!$G$12,1,0,ctPort,1)=$BB23)*(OFFSET(Active_Portfolio!$K$12,1,0,ctPort,1)=BU$8)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE($E$3,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE($E$3,1,1))*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=0)*(OFFSET(Active_Portfolio!$G$12,1,0,ctPort,1)=$BB23)*(OFFSET(Active_Portfolio!$K$12,1,0,ctPort,1)=BV$8)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE($E$3,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE($E$3,1,1))*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=0)*(OFFSET(Active_Portfolio!$G$12,1,0,ctPort,1)=$BB23)*(OFFSET(Active_Portfolio!$K$12,1,0,ctPort,1)=BW$8)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE($E$3,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE($E$3,1,1))*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=0)*(OFFSET(Active_Portfolio!$G$12,1,0,ctPort,1)=$BB23)*(OFFSET(Active_Portfolio!$K$12,1,0,ctPort,1)=BX$8)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE($E$3,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE($E$3,1,1))*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=0)*(OFFSET(Active_Portfolio!$G$12,1,0,ctPort,1)=$BB23)*(OFFSET(Active_Portfolio!$K$12,1,0,ctPort,1)=BY$8)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE($E$3,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE($E$3,1,1))*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=0)*(OFFSET(Active_Portfolio!$G$12,1,0,ctPort,1)=$BB23)*(OFFSET(Active_Portfolio!$K$12,1,0,ctPort,1)=BZ$8)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE($E$3,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE($E$3,1,1))*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=0)*(OFFSET(Active_Portfolio!$G$12,1,0,ctPort,1)=$BB23)*(OFFSET(Active_Portfolio!$K$12,1,0,ctPort,1)=CA$8)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE($E$3,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE($E$3,1,1))*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":0},0,{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$M$12,1,0,ctPort,1)=\"New\")*(OFFSET(Active_Portfolio!$G$12,1,0,ctPort,1)=$BB23)*(OFFSET(Active_Portfolio!$K$12,1,0,ctPort,1)=CC$8)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE($E$3,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE($E$3,1,1))*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$M$12,1,0,ctPort,1)=\"New\")*(OFFSET(Active_Portfolio!$G$12,1,0,ctPort,1)=$BB23)*(OFFSET(Active_Portfolio!$K$12,1,0,ctPort,1)=CD$8)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE($E$3,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE($E$3,1,1))*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$M$12,1,0,ctPort,1)=\"New\")*(OFFSET(Active_Portfolio!$G$12,1,0,ctPort,1)=$BB23)*(OFFSET(Active_Portfolio!$K$12,1,0,ctPort,1)=CE$8)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE($E$3,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE($E$3,1,1))*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$M$12,1,0,ctPort,1)=\"New\")*(OFFSET(Active_Portfolio!$G$12,1,0,ctPort,1)=$BB23)*(OFFSET(Active_Portfolio!$K$12,1,0,ctPort,1)=CF$8)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE($E$3,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE($E$3,1,1))*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$M$12,1,0,ctPort,1)=\"New\")*(OFFSET(Active_Portfolio!$G$12,1,0,ctPort,1)=$BB23)*(OFFSET(Active_Portfolio!$K$12,1,0,ctPort,1)=CG$8)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE($E$3,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE($E$3,1,1))*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$M$12,1,0,ctPort,1)=\"New\")*(OFFSET(Active_Portfolio!$G$12,1,0,ctPort,1)=$BB23)*(OFFSET(Active_Portfolio!$K$12,1,0,ctPort,1)=CH$8)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE($E$3,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE($E$3,1,1))*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$M$12,1,0,ctPort,1)=\"New\")*(OFFSET(Active_Portfolio!$G$12,1,0,ctPort,1)=$BB23)*(OFFSET(Active_Portfolio!$K$12,1,0,ctPort,1)=CI$8)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE($E$3,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE($E$3,1,1))*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":0},0,{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$M$12,1,0,ctPort,1)=\"New\")*(OFFSET(Active_Portfolio!$G$12,1,0,ctPort,1)=$BB23)*(OFFSET(Active_Portfolio!$K$12,1,0,ctPort,1)=CK$8)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE($E$3,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE($E$3,1,1))*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$M$12,1,0,ctPort,1)=\"New\")*(OFFSET(Active_Portfolio!$G$12,1,0,ctPort,1)=$BB23)*(OFFSET(Active_Portfolio!$K$12,1,0,ctPort,1)=CL$8)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE($E$3,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE($E$3,1,1))*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$M$12,1,0,ctPort,1)=\"New\")*(OFFSET(Active_Portfolio!$G$12,1,0,ctPort,1)=$BB23)*(OFFSET(Active_Portfolio!$K$12,1,0,ctPort,1)=CM$8)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE($E$3,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE($E$3,1,1))*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$M$12,1,0,ctPort,1)=\"New\")*(OFFSET(Active_Portfolio!$G$12,1,0,ctPort,1)=$BB23)*(OFFSET(Active_Portfolio!$K$12,1,0,ctPort,1)=CN$8)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE($E$3,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE($E$3,1,1))*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$M$12,1,0,ctPort,1)=\"New\")*(OFFSET(Active_Portfolio!$G$12,1,0,ctPort,1)=$BB23)*(OFFSET(Active_Portfolio!$K$12,1,0,ctPort,1)=CO$8)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE($E$3,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE($E$3,1,1))*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$M$12,1,0,ctPort,1)=\"New\")*(OFFSET(Active_Portfolio!$G$12,1,0,ctPort,1)=$BB23)*(OFFSET(Active_Portfolio!$K$12,1,0,ctPort,1)=CP$8)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE($E$3,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE($E$3,1,1))*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$M$12,1,0,ctPort,1)=\"New\")*(OFFSET(Active_Portfolio!$G$12,1,0,ctPort,1)=$BB23)*(OFFSET(Active_Portfolio!$K$12,1,0,ctPort,1)=CQ$8)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE($E$3,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE($E$3,1,1))*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":0},0,{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=0)*(OFFSET(Active_Portfolio!$M$12,1,0,ctPort,1)=\"New\")*(OFFSET(Active_Portfolio!$G$12,1,0,ctPort,1)=$BB23)*(OFFSET(Active_Portfolio!$K$12,1,0,ctPort,1)=CS$8)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE($E$3,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE($E$3,1,1))*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=0)*(OFFSET(Active_Portfolio!$M$12,1,0,ctPort,1)=\"New\")*(OFFSET(Active_Portfolio!$G$12,1,0,ctPort,1)=$BB23)*(OFFSET(Active_Portfolio!$K$12,1,0,ctPort,1)=CT$8)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE($E$3,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE($E$3,1,1))*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=0)*(OFFSET(Active_Portfolio!$M$12,1,0,ctPort,1)=\"New\")*(OFFSET(Active_Portfolio!$G$12,1,0,ctPort,1)=$BB23)*(OFFSET(Active_Portfolio!$K$12,1,0,ctPort,1)=CU$8)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE($E$3,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE($E$3,1,1))*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=0)*(OFFSET(Active_Portfolio!$M$12,1,0,ctPort,1)=\"New\")*(OFFSET(Active_Portfolio!$G$12,1,0,ctPort,1)=$BB23)*(OFFSET(Active_Portfolio!$K$12,1,0,ctPort,1)=CV$8)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE($E$3,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE($E$3,1,1))*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=0)*(OFFSET(Active_Portfolio!$M$12,1,0,ctPort,1)=\"New\")*(OFFSET(Active_Portfolio!$G$12,1,0,ctPort,1)=$BB23)*(OFFSET(Active_Portfolio!$K$12,1,0,ctPort,1)=CW$8)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE($E$3,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE($E$3,1,1))*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=0)*(OFFSET(Active_Portfolio!$M$12,1,0,ctPort,1)=\"New\")*(OFFSET(Active_Portfolio!$G$12,1,0,ctPort,1)=$BB23)*(OFFSET(Active_Portfolio!$K$12,1,0,ctPort,1)=CX$8)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE($E$3,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE($E$3,1,1))*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=0)*(OFFSET(Active_Portfolio!$M$12,1,0,ctPort,1)=\"New\")*(OFFSET(Active_Portfolio!$G$12,1,0,ctPort,1)=$BB23)*(OFFSET(Active_Portfolio!$K$12,1,0,ctPort,1)=CY$8)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE($E$3,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE($E$3,1,1))*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":0},0,{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$B$12,1,0,ctPort,1)=4)*(OFFSET(Active_Portfolio!$G$12,1,0,ctPort,1)=$BB23)*(OFFSET(Active_Portfolio!$K$12,1,0,ctPort,1)=DA$8)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE($E$3,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE($E$3,1,1))*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$B$12,1,0,ctPort,1)=4)*(OFFSET(Active_Portfolio!$G$12,1,0,ctPort,1)=$BB23)*(OFFSET(Active_Portfolio!$K$12,1,0,ctPort,1)=DB$8)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE($E$3,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE($E$3,1,1))*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$B$12,1,0,ctPort,1)=4)*(OFFSET(Active_Portfolio!$G$12,1,0,ctPort,1)=$BB23)*(OFFSET(Active_Portfolio!$K$12,1,0,ctPort,1)=DC$8)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE($E$3,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE($E$3,1,1))*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$B$12,1,0,ctPort,1)=4)*(OFFSET(Active_Portfolio!$G$12,1,0,ctPort,1)=$BB23)*(OFFSET(Active_Portfolio!$K$12,1,0,ctPort,1)=DD$8)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE($E$3,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE($E$3,1,1))*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$B$12,1,0,ctPort,1)=4)*(OFFSET(Active_Portfolio!$G$12,1,0,ctPort,1)=$BB23)*(OFFSET(Active_Portfolio!$K$12,1,0,ctPort,1)=DE$8)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE($E$3,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE($E$3,1,1))*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$B$12,1,0,ctPort,1)=4)*(OFFSET(Active_Portfolio!$G$12,1,0,ctPort,1)=$BB23)*(OFFSET(Active_Portfolio!$K$12,1,0,ctPort,1)=DF$8)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE($E$3,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE($E$3,1,1))*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$B$12,1,0,ctPort,1)=4)*(OFFSET(Active_Portfolio!$G$12,1,0,ctPort,1)=$BB23)*(OFFSET(Active_Portfolio!$K$12,1,0,ctPort,1)=DG$8)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE($E$3,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE($E$3,1,1))*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":0},0,{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$B$12,1,0,ctPort,1)=4)*(OFFSET(Active_Portfolio!$G$12,1,0,ctPort,1)=$BB23)*(OFFSET(Active_Portfolio!$K$12,1,0,ctPort,1)=DI$8)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE($E$3,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE($E$3,1,1))*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$B$12,1,0,ctPort,1)=4)*(OFFSET(Active_Portfolio!$G$12,1,0,ctPort,1)=$BB23)*(OFFSET(Active_Portfolio!$K$12,1,0,ctPort,1)=DJ$8)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE($E$3,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE($E$3,1,1))*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$B$12,1,0,ctPort,1)=4)*(OFFSET(Active_Portfolio!$G$12,1,0,ctPort,1)=$BB23)*(OFFSET(Active_Portfolio!$K$12,1,0,ctPort,1)=DK$8)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE($E$3,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE($E$3,1,1))*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$B$12,1,0,ctPort,1)=4)*(OFFSET(Active_Portfolio!$G$12,1,0,ctPort,1)=$BB23)*(OFFSET(Active_Portfolio!$K$12,1,0,ctPort,1)=DL$8)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE($E$3,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE($E$3,1,1))*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$B$12,1,0,ctPort,1)=4)*(OFFSET(Active_Portfolio!$G$12,1,0,ctPort,1)=$BB23)*(OFFSET(Active_Portfolio!$K$12,1,0,ctPort,1)=DM$8)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE($E$3,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE($E$3,1,1))*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$B$12,1,0,ctPort,1)=4)*(OFFSET(Active_Portfolio!$G$12,1,0,ctPort,1)=$BB23)*(OFFSET(Active_Portfolio!$K$12,1,0,ctPort,1)=DN$8)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE($E$3,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE($E$3,1,1))*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$B$12,1,0,ctPort,1)=4)*(OFFSET(Active_Portfolio!$G$12,1,0,ctPort,1)=$BB23)*(OFFSET(Active_Portfolio!$K$12,1,0,ctPort,1)=DO$8)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE($E$3,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE($E$3,1,1))*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":0},0,{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=0)*(OFFSET(Active_Portfolio!$B$12,1,0,ctPort,1)=4)*(OFFSET(Active_Portfolio!$G$12,1,0,ctPort,1)=$BB23)*(OFFSET(Active_Portfolio!$K$12,1,0,ctPort,1)=DQ$8)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE($E$3,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE($E$3,1,1))*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=0)*(OFFSET(Active_Portfolio!$B$12,1,0,ctPort,1)=4)*(OFFSET(Active_Portfolio!$G$12,1,0,ctPort,1)=$BB23)*(OFFSET(Active_Portfolio!$K$12,1,0,ctPort,1)=DR$8)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE($E$3,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE($E$3,1,1))*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=0)*(OFFSET(Active_Portfolio!$B$12,1,0,ctPort,1)=4)*(OFFSET(Active_Portfolio!$G$12,1,0,ctPort,1)=$BB23)*(OFFSET(Active_Portfolio!$K$12,1,0,ctPort,1)=DS$8)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE($E$3,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE($E$3,1,1))*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=0)*(OFFSET(Active_Portfolio!$B$12,1,0,ctPort,1)=4)*(OFFSET(Active_Portfolio!$G$12,1,0,ctPort,1)=$BB23)*(OFFSET(Active_Portfolio!$K$12,1,0,ctPort,1)=DT$8)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE($E$3,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE($E$3,1,1))*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=0)*(OFFSET(Active_Portfolio!$B$12,1,0,ctPort,1)=4)*(OFFSET(Active_Portfolio!$G$12,1,0,ctPort,1)=$BB23)*(OFFSET(Active_Portfolio!$K$12,1,0,ctPort,1)=DU$8)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE($E$3,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE($E$3,1,1))*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=0)*(OFFSET(Active_Portfolio!$B$12,1,0,ctPort,1)=4)*(OFFSET(Active_Portfolio!$G$12,1,0,ctPort,1)=$BB23)*(OFFSET(Active_Portfolio!$K$12,1,0,ctPort,1)=DV$8)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE($E$3,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE($E$3,1,1))*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=0)*(OFFSET(Active_Portfolio!$B$12,1,0,ctPort,1)=4)*(OFFSET(Active_Portfolio!$G$12,1,0,ctPort,1)=$BB23)*(OFFSET(Active_Portfolio!$K$12,1,0,ctPort,1)=DW$8)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE($E$3,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE($E$3,1,1))*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":0},0,null,null,null,-116.15,33.1,6,-3,-115.55000000000001,32.800000000000004]
[null,null,null,null,null,null,null,null,null,null,null,null,null,12,{"$f":"IF(LARGE(BL$9:BL$108,$N24)>0,INDEX(BB$9:BB$108,MATCH(LARGE(BL$9:BL$108-ROW(BL$9:BL$108)/1000000000,$N24),BL$9:BL$108-ROW(BL$9:BL$108)/1000000000,0)),\"-\")","v":"AZ_WE"},null,null,0,0,0,0,786.08460000000002,0,0,786.08460000000002,null,null,null,null,null,null,null,null,null,null,null,null,null,12,{"$f":"IF(LARGE(CJ$9:CJ$108,$AM24)>0,INDEX(BB$9:BB$108,MATCH(LARGE(CJ$9:CJ$108-ROW(CJ$9:CJ$108)/1000000000,$AM24),CJ$9:CJ$108-ROW(CJ$9:CJ$108)/1000000000,0)),\"-\")","v":"NM_EA"},null,null,0,0,0,0,0,0,272.41199999999998,272.41199999999998,null,null,null,"Imperial South",null,null,{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$G$12,1,0,ctPort,1)=$BB24)*(OFFSET(Active_Portfolio!$K$12,1,0,ctPort,1)=BE$8)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE($E$3,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE($E$3,1,1))*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$G$12,1,0,ctPort,1)=$BB24)*(OFFSET(Active_Portfolio!$K$12,1,0,ctPort,1)=BF$8)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE($E$3,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE($E$3,1,1))*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$G$12,1,0,ctPort,1)=$BB24)*(OFFSET(Active_Portfolio!$K$12,1,0,ctPort,1)=BG$8)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE($E$3,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE($E$3,1,1))*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":152},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$G$12,1,0,ctPort,1)=$BB24)*(OFFSET(Active_Portfolio!$K$12,1,0,ctPort,1)=BH$8)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE($E$3,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE($E$3,1,1))*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$G$12,1,0,ctPort,1)=$BB24)*(OFFSET(Active_Portfolio!$K$12,1,0,ctPort,1)=BI$8)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE($E$3,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE($E$3,1,1))*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$G$12,1,0,ctPort,1)=$BB24)*(OFFSET(Active_Portfolio!$K$12,1,0,ctPort,1)=BJ$8)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE($E$3,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE($E$3,1,1))*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$G$12,1,0,ctPort,1)=$BB24)*(OFFSET(Active_Portfolio!$K$12,1,0,ctPort,1)=BK$8)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE($E$3,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE($E$3,1,1))*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":0},152,{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$G$12,1,0,ctPort,1)=$BB24)*(OFFSET(Active_Portfolio!$K$12,1,0,ctPort,1)=BM$8)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE($E$3,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE($E$3,1,1))*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$G$12,1,0,ctPort,1)=$BB24)*(OFFSET(Active_Portfolio!$K$12,1,0,ctPort,1)=BN$8)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE($E$3,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE($E$3,1,1))*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$G$12,1,0,ctPort,1)=$BB24)*(OFFSET(Active_Portfolio!$K$12,1,0,ctPort,1)=BO$8)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE($E$3,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE($E$3,1,1))*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":152},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$G$12,1,0,ctPort,1)=$BB24)*(OFFSET(Active_Portfolio!$K$12,1,0,ctPort,1)=BP$8)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE($E$3,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE($E$3,1,1))*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$G$12,1,0,ctPort,1)=$BB24)*(OFFSET(Active_Portfolio!$K$12,1,0,ctPort,1)=BQ$8)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE($E$3,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE($E$3,1,1))*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$G$12,1,0,ctPort,1)=$BB24)*(OFFSET(Active_Portfolio!$K$12,1,0,ctPort,1)=BR$8)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE($E$3,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE($E$3,1,1))*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$G$12,1,0,ctPort,1)=$BB24)*(OFFSET(Active_Portfolio!$K$12,1,0,ctPort,1)=BS$8)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE($E$3,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE($E$3,1,1))*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":0},152,{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=0)*(OFFSET(Active_Portfolio!$G$12,1,0,ctPort,1)=$BB24)*(OFFSET(Active_Portfolio!$K$12,1,0,ctPort,1)=BU$8)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE($E$3,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE($E$3,1,1))*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=0)*(OFFSET(Active_Portfolio!$G$12,1,0,ctPort,1)=$BB24)*(OFFSET(Active_Portfolio!$K$12,1,0,ctPort,1)=BV$8)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE($E$3,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE($E$3,1,1))*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=0)*(OFFSET(Active_Portfolio!$G$12,1,0,ctPort,1)=$BB24)*(OFFSET(Active_Portfolio!$K$12,1,0,ctPort,1)=BW$8)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE($E$3,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE($E$3,1,1))*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=0)*(OFFSET(Active_Portfolio!$G$12,1,0,ctPort,1)=$BB24)*(OFFSET(Active_Portfolio!$K$12,1,0,ctPort,1)=BX$8)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE($E$3,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE($E$3,1,1))*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=0)*(OFFSET(Active_Portfolio!$G$12,1,0,ctPort,1)=$BB24)*(OFFSET(Active_Portfolio!$K$12,1,0,ctPort,1)=BY$8)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE($E$3,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE($E$3,1,1))*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=0)*(OFFSET(Active_Portfolio!$G$12,1,0,ctPort,1)=$BB24)*(OFFSET(Active_Portfolio!$K$12,1,0,ctPort,1)=BZ$8)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE($E$3,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE($E$3,1,1))*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=0)*(OFFSET(Active_Portfolio!$G$12,1,0,ctPort,1)=$BB24)*(OFFSET(Active_Portfolio!$K$12,1,0,ctPort,1)=CA$8)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE($E$3,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE($E$3,1,1))*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":0},0,{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$M$12,1,0,ctPort,1)=\"New\")*(OFFSET(Active_Portfolio!$G$12,1,0,ctPort,1)=$BB24)*(OFFSET(Active_Portfolio!$K$12,1,0,ctPort,1)=CC$8)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE($E$3,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE($E$3,1,1))*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$M$12,1,0,ctPort,1)=\"New\")*(OFFSET(Active_Portfolio!$G$12,1,0,ctPort,1)=$BB24)*(OFFSET(Active_Portfolio!$K$12,1,0,ctPort,1)=CD$8)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE($E$3,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE($E$3,1,1))*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$M$12,1,0,ctPort,1)=\"New\")*(OFFSET(Active_Portfolio!$G$12,1,0,ctPort,1)=$BB24)*(OFFSET(Active_Portfolio!$K$12,1,0,ctPort,1)=CE$8)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE($E$3,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE($E$3,1,1))*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$M$12,1,0,ctPort,1)=\"New\")*(OFFSET(Active_Portfolio!$G$12,1,0,ctPort,1)=$BB24)*(OFFSET(Active_Portfolio!$K$12,1,0,ctPort,1)=CF$8)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE($E$3,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE($E$3,1,1))*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$M$12,1,0,ctPort,1)=\"New\")*(OFFSET(Active_Portfolio!$G$12,1,0,ctPort,1)=$BB24)*(OFFSET(Active_Portfolio!$K$12,1,0,ctPort,1)=CG$8)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE($E$3,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE($E$3,1,1))*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$M$12,1,0,ctPort,1)=\"New\")*(OFFSET(Active_Portfolio!$G$12,1,0,ctPort,1)=$BB24)*(OFFSET(Active_Portfolio!$K$12,1,0,ctPort,1)=CH$8)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE($E$3,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE($E$3,1,1))*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$M$12,1,0,ctPort,1)=\"New\")*(OFFSET(Active_Portfolio!$G$12,1,0,ctPort,1)=$BB24)*(OFFSET(Active_Portfolio!$K$12,1,0,ctPort,1)=CI$8)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE($E$3,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE($E$3,1,1))*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":0},0,{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$M$12,1,0,ctPort,1)=\"New\")*(OFFSET(Active_Portfolio!$G$12,1,0,ctPort,1)=$BB24)*(OFFSET(Active_Portfolio!$K$12,1,0,ctPort,1)=CK$8)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE($E$3,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE($E$3,1,1))*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$M$12,1,0,ctPort,1)=\"New\")*(OFFSET(Active_Portfolio!$G$12,1,0,ctPort,1)=$BB24)*(OFFSET(Active_Portfolio!$K$12,1,0,ctPort,1)=CL$8)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE($E$3,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE($E$3,1,1))*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$M$12,1,0,ctPort,1)=\"New\")*(OFFSET(Active_Portfolio!$G$12,1,0,ctPort,1)=$BB24)*(OFFSET(Active_Portfolio!$K$12,1,0,ctPort,1)=CM$8)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE($E$3,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE($E$3,1,1))*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$M$12,1,0,ctPort,1)=\"New\")*(OFFSET(Active_Portfolio!$G$12,1,0,ctPort,1)=$BB24)*(OFFSET(Active_Portfolio!$K$12,1,0,ctPort,1)=CN$8)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE($E$3,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE($E$3,1,1))*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$M$12,1,0,ctPort,1)=\"New\")*(OFFSET(Active_Portfolio!$G$12,1,0,ctPort,1)=$BB24)*(OFFSET(Active_Portfolio!$K$12,1,0,ctPort,1)=CO$8)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE($E$3,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE($E$3,1,1))*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$M$12,1,0,ctPort,1)=\"New\")*(OFFSET(Active_Portfolio!$G$12,1,0,ctPort,1)=$BB24)*(OFFSET(Active_Portfolio!$K$12,1,0,ctPort,1)=CP$8)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE($E$3,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE($E$3,1,1))*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$M$12,1,0,ctPort,1)=\"New\")*(OFFSET(Active_Portfolio!$G$12,1,0,ctPort,1)=$BB24)*(OFFSET(Active_Portfolio!$K$12,1,0,ctPort,1)=CQ$8)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE($E$3,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE($E$3,1,1))*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":0},0,{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=0)*(OFFSET(Active_Portfolio!$M$12,1,0,ctPort,1)=\"New\")*(OFFSET(Active_Portfolio!$G$12,1,0,ctPort,1)=$BB24)*(OFFSET(Active_Portfolio!$K$12,1,0,ctPort,1)=CS$8)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE($E$3,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE($E$3,1,1))*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=0)*(OFFSET(Active_Portfolio!$M$12,1,0,ctPort,1)=\"New\")*(OFFSET(Active_Portfolio!$G$12,1,0,ctPort,1)=$BB24)*(OFFSET(Active_Portfolio!$K$12,1,0,ctPort,1)=CT$8)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE($E$3,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE($E$3,1,1))*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=0)*(OFFSET(Active_Portfolio!$M$12,1,0,ctPort,1)=\"New\")*(OFFSET(Active_Portfolio!$G$12,1,0,ctPort,1)=$BB24)*(OFFSET(Active_Portfolio!$K$12,1,0,ctPort,1)=CU$8)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE($E$3,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE($E$3,1,1))*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=0)*(OFFSET(Active_Portfolio!$M$12,1,0,ctPort,1)=\"New\")*(OFFSET(Active_Portfolio!$G$12,1,0,ctPort,1)=$BB24)*(OFFSET(Active_Portfolio!$K$12,1,0,ctPort,1)=CV$8)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE($E$3,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE($E$3,1,1))*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=0)*(OFFSET(Active_Portfolio!$M$12,1,0,ctPort,1)=\"New\")*(OFFSET(Active_Portfolio!$G$12,1,0,ctPort,1)=$BB24)*(OFFSET(Active_Portfolio!$K$12,1,0,ctPort,1)=CW$8)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE($E$3,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE($E$3,1,1))*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=0)*(OFFSET(Active_Portfolio!$M$12,1,0,ctPort,1)=\"New\")*(OFFSET(Active_Portfolio!$G$12,1,0,ctPort,1)=$BB24)*(OFFSET(Active_Portfolio!$K$12,1,0,ctPort,1)=CX$8)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE($E$3,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE($E$3,1,1))*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=0)*(OFFSET(Active_Portfolio!$M$12,1,0,ctPort,1)=\"New\")*(OFFSET(Active_Portfolio!$G$12,1,0,ctPort,1)=$BB24)*(OFFSET(Active_Portfolio!$K$12,1,0,ctPort,1)=CY$8)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE($E$3,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE($E$3,1,1))*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":0},0,{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$B$12,1,0,ctPort,1)=4)*(OFFSET(Active_Portfolio!$G$12,1,0,ctPort,1)=$BB24)*(OFFSET(Active_Portfolio!$K$12,1,0,ctPort,1)=DA$8)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE($E$3,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE($E$3,1,1))*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$B$12,1,0,ctPort,1)=4)*(OFFSET(Active_Portfolio!$G$12,1,0,ctPort,1)=$BB24)*(OFFSET(Active_Portfolio!$K$12,1,0,ctPort,1)=DB$8)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE($E$3,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE($E$3,1,1))*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$B$12,1,0,ctPort,1)=4)*(OFFSET(Active_Portfolio!$G$12,1,0,ctPort,1)=$BB24)*(OFFSET(Active_Portfolio!$K$12,1,0,ctPort,1)=DC$8)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE($E$3,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE($E$3,1,1))*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$B$12,1,0,ctPort,1)=4)*(OFFSET(Active_Portfolio!$G$12,1,0,ctPort,1)=$BB24)*(OFFSET(Active_Portfolio!$K$12,1,0,ctPort,1)=DD$8)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE($E$3,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE($E$3,1,1))*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$B$12,1,0,ctPort,1)=4)*(OFFSET(Active_Portfolio!$G$12,1,0,ctPort,1)=$BB24)*(OFFSET(Active_Portfolio!$K$12,1,0,ctPort,1)=DE$8)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE($E$3,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE($E$3,1,1))*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$B$12,1,0,ctPort,1)=4)*(OFFSET(Active_Portfolio!$G$12,1,0,ctPort,1)=$BB24)*(OFFSET(Active_Portfolio!$K$12,1,0,ctPort,1)=DF$8)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE($E$3,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE($E$3,1,1))*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$B$12,1,0,ctPort,1)=4)*(OFFSET(Active_Portfolio!$G$12,1,0,ctPort,1)=$BB24)*(OFFSET(Active_Portfolio!$K$12,1,0,ctPort,1)=DG$8)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE($E$3,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE($E$3,1,1))*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":0},0,{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$B$12,1,0,ctPort,1)=4)*(OFFSET(Active_Portfolio!$G$12,1,0,ctPort,1)=$BB24)*(OFFSET(Active_Portfolio!$K$12,1,0,ctPort,1)=DI$8)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE($E$3,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE($E$3,1,1))*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$B$12,1,0,ctPort,1)=4)*(OFFSET(Active_Portfolio!$G$12,1,0,ctPort,1)=$BB24)*(OFFSET(Active_Portfolio!$K$12,1,0,ctPort,1)=DJ$8)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE($E$3,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE($E$3,1,1))*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$B$12,1,0,ctPort,1)=4)*(OFFSET(Active_Portfolio!$G$12,1,0,ctPort,1)=$BB24)*(OFFSET(Active_Portfolio!$K$12,1,0,ctPort,1)=DK$8)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE($E$3,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE($E$3,1,1))*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$B$12,1,0,ctPort,1)=4)*(OFFSET(Active_Portfolio!$G$12,1,0,ctPort,1)=$BB24)*(OFFSET(Active_Portfolio!$K$12,1,0,ctPort,1)=DL$8)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE($E$3,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE($E$3,1,1))*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$B$12,1,0,ctPort,1)=4)*(OFFSET(Active_Portfolio!$G$12,1,0,ctPort,1)=$BB24)*(OFFSET(Active_Portfolio!$K$12,1,0,ctPort,1)=DM$8)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE($E$3,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE($E$3,1,1))*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$B$12,1,0,ctPort,1)=4)*(OFFSET(Active_Portfolio!$G$12,1,0,ctPort,1)=$BB24)*(OFFSET(Active_Portfolio!$K$12,1,0,ctPort,1)=DN$8)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE($E$3,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE($E$3,1,1))*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$B$12,1,0,ctPort,1)=4)*(OFFSET(Active_Portfolio!$G$12,1,0,ctPort,1)=$BB24)*(OFFSET(Active_Portfolio!$K$12,1,0,ctPort,1)=DO$8)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE($E$3,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE($E$3,1,1))*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":0},0,{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=0)*(OFFSET(Active_Portfolio!$B$12,1,0,ctPort,1)=4)*(OFFSET(Active_Portfolio!$G$12,1,0,ctPort,1)=$BB24)*(OFFSET(Active_Portfolio!$K$12,1,0,ctPort,1)=DQ$8)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE($E$3,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE($E$3,1,1))*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=0)*(OFFSET(Active_Portfolio!$B$12,1,0,ctPort,1)=4)*(OFFSET(Active_Portfolio!$G$12,1,0,ctPort,1)=$BB24)*(OFFSET(Active_Portfolio!$K$12,1,0,ctPort,1)=DR$8)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE($E$3,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE($E$3,1,1))*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=0)*(OFFSET(Active_Portfolio!$B$12,1,0,ctPort,1)=4)*(OFFSET(Active_Portfolio!$G$12,1,0,ctPort,1)=$BB24)*(OFFSET(Active_Portfolio!$K$12,1,0,ctPort,1)=DS$8)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE($E$3,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE($E$3,1,1))*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=0)*(OFFSET(Active_Portfolio!$B$12,1,0,ctPort,1)=4)*(OFFSET(Active_Portfolio!$G$12,1,0,ctPort,1)=$BB24)*(OFFSET(Active_Portfolio!$K$12,1,0,ctPort,1)=DT$8)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE($E$3,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE($E$3,1,1))*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=0)*(OFFSET(Active_Portfolio!$B$12,1,0,ctPort,1)=4)*(OFFSET(Active_Portfolio!$G$12,1,0,ctPort,1)=$BB24)*(OFFSET(Active_Portfolio!$K$12,1,0,ctPort,1)=DU$8)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE($E$3,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE($E$3,1,1))*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=0)*(OFFSET(Active_Portfolio!$B$12,1,0,ctPort,1)=4)*(OFFSET(Active_Portfolio!$G$12,1,0,ctPort,1)=$BB24)*(OFFSET(Active_Portfolio!$K$12,1,0,ctPort,1)=DV$8)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE($E$3,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE($E$3,1,1))*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=0)*(OFFSET(Active_Portfolio!$B$12,1,0,ctPort,1)=4)*(OFFSET(Active_Portfolio!$G$12,1,0,ctPort,1)=$BB24)*(OFFSET(Active_Portfolio!$K$12,1,0,ctPort,1)=DW$8)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE($E$3,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE($E$3,1,1))*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":0},0,null,null,null,-115.93,32.74,3,-3,-115.63000000000001,32.440000000000005]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"N24+1","v":13},{"$f":"IF(LARGE(BL$9:BL$108,$N25)>0,INDEX(BB$9:BB$108,MATCH(LARGE(BL$9:BL$108-ROW(BL$9:BL$108)/1000000000,$N25),BL$9:BL$108-ROW(BL$9:BL$108)/1000000000,0)),\"-\")","v":"Sonoma County"},null,null,0,0,713,8.5000000000000006E-2,1.5,0,0,714.58500000000004,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AM24+1","v":13},{"$f":"IF(LARGE(CJ$9:CJ$108,$AM25)>0,INDEX(BB$9:BB$108,MATCH(LARGE(CJ$9:CJ$108-ROW(CJ$9:CJ$108)/1000000000,$AM25),CJ$9:CJ$108-ROW(CJ$9:CJ$108)/1000000000,0)),\"-\")","v":"AZ_WE"},null,null,0,0,0,0,219.08459999999999,0,0,219.08459999999999,null,null,null,"Inyo County (Partial)",null,null,{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$G$12,1,0,ctPort,1)=$BB25)*(OFFSET(Active_Portfolio!$K$12,1,0,ctPort,1)=BE$8)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE($E$3,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE($E$3,1,1))*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$G$12,1,0,ctPort,1)=$BB25)*(OFFSET(Active_Portfolio!$K$12,1,0,ctPort,1)=BF$8)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE($E$3,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE($E$3,1,1))*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$G$12,1,0,ctPort,1)=$BB25)*(OFFSET(Active_Portfolio!$K$12,1,0,ctPort,1)=BG$8)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE($E$3,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE($E$3,1,1))*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$G$12,1,0,ctPort,1)=$BB25)*(OFFSET(Active_Portfolio!$K$12,1,0,ctPort,1)=BH$8)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE($E$3,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE($E$3,1,1))*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":0.1},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$G$12,1,0,ctPort,1)=$BB25)*(OFFSET(Active_Portfolio!$K$12,1,0,ctPort,1)=BI$8)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE($E$3,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE($E$3,1,1))*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$G$12,1,0,ctPort,1)=$BB25)*(OFFSET(Active_Portfolio!$K$12,1,0,ctPort,1)=BJ$8)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE($E$3,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE($E$3,1,1))*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$G$12,1,0,ctPort,1)=$BB25)*(OFFSET(Active_Portfolio!$K$12,1,0,ctPort,1)=BK$8)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE($E$3,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE($E$3,1,1))*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":0},0.1,{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$G$12,1,0,ctPort,1)=$BB25)*(OFFSET(Active_Portfolio!$K$12,1,0,ctPort,1)=BM$8)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE($E$3,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE($E$3,1,1))*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$G$12,1,0,ctPort,1)=$BB25)*(OFFSET(Active_Portfolio!$K$12,1,0,ctPort,1)=BN$8)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE($E$3,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE($E$3,1,1))*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$G$12,1,0,ctPort,1)=$BB25)*(OFFSET(Active_Portfolio!$K$12,1,0,ctPort,1)=BO$8)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE($E$3,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE($E$3,1,1))*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$G$12,1,0,ctPort,1)=$BB25)*(OFFSET(Active_Portfolio!$K$12,1,0,ctPort,1)=BP$8)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE($E$3,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE($E$3,1,1))*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":0.1},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$G$12,1,0,ctPort,1)=$BB25)*(OFFSET(Active_Portfolio!$K$12,1,0,ctPort,1)=BQ$8)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE($E$3,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE($E$3,1,1))*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$G$12,1,0,ctPort,1)=$BB25)*(OFFSET(Active_Portfolio!$K$12,1,0,ctPort,1)=BR$8)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE($E$3,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE($E$3,1,1))*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$G$12,1,0,ctPort,1)=$BB25)*(OFFSET(Active_Portfolio!$K$12,1,0,ctPort,1)=BS$8)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE($E$3,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE($E$3,1,1))*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":0},0.1,{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=0)*(OFFSET(Active_Portfolio!$G$12,1,0,ctPort,1)=$BB25)*(OFFSET(Active_Portfolio!$K$12,1,0,ctPort,1)=BU$8)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE($E$3,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE($E$3,1,1))*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=0)*(OFFSET(Active_Portfolio!$G$12,1,0,ctPort,1)=$BB25)*(OFFSET(Active_Portfolio!$K$12,1,0,ctPort,1)=BV$8)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE($E$3,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE($E$3,1,1))*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=0)*(OFFSET(Active_Portfolio!$G$12,1,0,ctPort,1)=$BB25)*(OFFSET(Active_Portfolio!$K$12,1,0,ctPort,1)=BW$8)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE($E$3,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE($E$3,1,1))*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=0)*(OFFSET(Active_Portfolio!$G$12,1,0,ctPort,1)=$BB25)*(OFFSET(Active_Portfolio!$K$12,1,0,ctPort,1)=BX$8)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE($E$3,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE($E$3,1,1))*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=0)*(OFFSET(Active_Portfolio!$G$12,1,0,ctPort,1)=$BB25)*(OFFSET(Active_Portfolio!$K$12,1,0,ctPort,1)=BY$8)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE($E$3,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE($E$3,1,1))*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=0)*(OFFSET(Active_Portfolio!$G$12,1,0,ctPort,1)=$BB25)*(OFFSET(Active_Portfolio!$K$12,1,0,ctPort,1)=BZ$8)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE($E$3,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE($E$3,1,1))*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=0)*(OFFSET(Active_Portfolio!$G$12,1,0,ctPort,1)=$BB25)*(OFFSET(Active_Portfolio!$K$12,1,0,ctPort,1)=CA$8)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE($E$3,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE($E$3,1,1))*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":0},0,{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$M$12,1,0,ctPort,1)=\"New\")*(OFFSET(Active_Portfolio!$G$12,1,0,ctPort,1)=$BB25)*(OFFSET(Active_Portfolio!$K$12,1,0,ctPort,1)=CC$8)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE($E$3,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE($E$3,1,1))*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$M$12,1,0,ctPort,1)=\"New\")*(OFFSET(Active_Portfolio!$G$12,1,0,ctPort,1)=$BB25)*(OFFSET(Active_Portfolio!$K$12,1,0,ctPort,1)=CD$8)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE($E$3,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE($E$3,1,1))*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$M$12,1,0,ctPort,1)=\"New\")*(OFFSET(Active_Portfolio!$G$12,1,0,ctPort,1)=$BB25)*(OFFSET(Active_Portfolio!$K$12,1,0,ctPort,1)=CE$8)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE($E$3,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE($E$3,1,1))*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$M$12,1,0,ctPort,1)=\"New\")*(OFFSET(Active_Portfolio!$G$12,1,0,ctPort,1)=$BB25)*(OFFSET(Active_Portfolio!$K$12,1,0,ctPort,1)=CF$8)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE($E$3,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE($E$3,1,1))*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$M$12,1,0,ctPort,1)=\"New\")*(OFFSET(Active_Portfolio!$G$12,1,0,ctPort,1)=$BB25)*(OFFSET(Active_Portfolio!$K$12,1,0,ctPort,1)=CG$8)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE($E$3,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE($E$3,1,1))*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$M$12,1,0,ctPort,1)=\"New\")*(OFFSET(Active_Portfolio!$G$12,1,0,ctPort,1)=$BB25)*(OFFSET(Active_Portfolio!$K$12,1,0,ctPort,1)=CH$8)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE($E$3,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE($E$3,1,1))*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$M$12,1,0,ctPort,1)=\"New\")*(OFFSET(Active_Portfolio!$G$12,1,0,ctPort,1)=$BB25)*(OFFSET(Active_Portfolio!$K$12,1,0,ctPort,1)=CI$8)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE($E$3,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE($E$3,1,1))*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":0},0,{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$M$12,1,0,ctPort,1)=\"New\")*(OFFSET(Active_Portfolio!$G$12,1,0,ctPort,1)=$BB25)*(OFFSET(Active_Portfolio!$K$12,1,0,ctPort,1)=CK$8)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE($E$3,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE($E$3,1,1))*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$M$12,1,0,ctPort,1)=\"New\")*(OFFSET(Active_Portfolio!$G$12,1,0,ctPort,1)=$BB25)*(OFFSET(Active_Portfolio!$K$12,1,0,ctPort,1)=CL$8)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE($E$3,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE($E$3,1,1))*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$M$12,1,0,ctPort,1)=\"New\")*(OFFSET(Active_Portfolio!$G$12,1,0,ctPort,1)=$BB25)*(OFFSET(Active_Portfolio!$K$12,1,0,ctPort,1)=CM$8)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE($E$3,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE($E$3,1,1))*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$M$12,1,0,ctPort,1)=\"New\")*(OFFSET(Active_Portfolio!$G$12,1,0,ctPort,1)=$BB25)*(OFFSET(Active_Portfolio!$K$12,1,0,ctPort,1)=CN$8)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE($E$3,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE($E$3,1,1))*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$M$12,1,0,ctPort,1)=\"New\")*(OFFSET(Active_Portfolio!$G$12,1,0,ctPort,1)=$BB25)*(OFFSET(Active_Portfolio!$K$12,1,0,ctPort,1)=CO$8)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE($E$3,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE($E$3,1,1))*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$M$12,1,0,ctPort,1)=\"New\")*(OFFSET(Active_Portfolio!$G$12,1,0,ctPort,1)=$BB25)*(OFFSET(Active_Portfolio!$K$12,1,0,ctPort,1)=CP$8)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE($E$3,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE($E$3,1,1))*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$M$12,1,0,ctPort,1)=\"New\")*(OFFSET(Active_Portfolio!$G$12,1,0,ctPort,1)=$BB25)*(OFFSET(Active_Portfolio!$K$12,1,0,ctPort,1)=CQ$8)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE($E$3,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE($E$3,1,1))*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":0},0,{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=0)*(OFFSET(Active_Portfolio!$M$12,1,0,ctPort,1)=\"New\")*(OFFSET(Active_Portfolio!$G$12,1,0,ctPort,1)=$BB25)*(OFFSET(Active_Portfolio!$K$12,1,0,ctPort,1)=CS$8)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE($E$3,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE($E$3,1,1))*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=0)*(OFFSET(Active_Portfolio!$M$12,1,0,ctPort,1)=\"New\")*(OFFSET(Active_Portfolio!$G$12,1,0,ctPort,1)=$BB25)*(OFFSET(Active_Portfolio!$K$12,1,0,ctPort,1)=CT$8)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE($E$3,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE($E$3,1,1))*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=0)*(OFFSET(Active_Portfolio!$M$12,1,0,ctPort,1)=\"New\")*(OFFSET(Active_Portfolio!$G$12,1,0,ctPort,1)=$BB25)*(OFFSET(Active_Portfolio!$K$12,1,0,ctPort,1)=CU$8)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE($E$3,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE($E$3,1,1))*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=0)*(OFFSET(Active_Portfolio!$M$12,1,0,ctPort,1)=\"New\")*(OFFSET(Active_Portfolio!$G$12,1,0,ctPort,1)=$BB25)*(OFFSET(Active_Portfolio!$K$12,1,0,ctPort,1)=CV$8)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE($E$3,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE($E$3,1,1))*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=0)*(OFFSET(Active_Portfolio!$M$12,1,0,ctPort,1)=\"New\")*(OFFSET(Active_Portfolio!$G$12,1,0,ctPort,1)=$BB25)*(OFFSET(Active_Portfolio!$K$12,1,0,ctPort,1)=CW$8)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE($E$3,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE($E$3,1,1))*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=0)*(OFFSET(Active_Portfolio!$M$12,1,0,ctPort,1)=\"New\")*(OFFSET(Active_Portfolio!$G$12,1,0,ctPort,1)=$BB25)*(OFFSET(Active_Portfolio!$K$12,1,0,ctPort,1)=CX$8)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE($E$3,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE($E$3,1,1))*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=0)*(OFFSET(Active_Portfolio!$M$12,1,0,ctPort,1)=\"New\")*(OFFSET(Active_Portfolio!$G$12,1,0,ctPort,1)=$BB25)*(OFFSET(Active_Portfolio!$K$12,1,0,ctPort,1)=CY$8)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE($E$3,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE($E$3,1,1))*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":0},0,{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$B$12,1,0,ctPort,1)=4)*(OFFSET(Active_Portfolio!$G$12,1,0,ctPort,1)=$BB25)*(OFFSET(Active_Portfolio!$K$12,1,0,ctPort,1)=DA$8)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE($E$3,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE($E$3,1,1))*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$B$12,1,0,ctPort,1)=4)*(OFFSET(Active_Portfolio!$G$12,1,0,ctPort,1)=$BB25)*(OFFSET(Active_Portfolio!$K$12,1,0,ctPort,1)=DB$8)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE($E$3,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE($E$3,1,1))*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$B$12,1,0,ctPort,1)=4)*(OFFSET(Active_Portfolio!$G$12,1,0,ctPort,1)=$BB25)*(OFFSET(Active_Portfolio!$K$12,1,0,ctPort,1)=DC$8)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE($E$3,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE($E$3,1,1))*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$B$12,1,0,ctPort,1)=4)*(OFFSET(Active_Portfolio!$G$12,1,0,ctPort,1)=$BB25)*(OFFSET(Active_Portfolio!$K$12,1,0,ctPort,1)=DD$8)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE($E$3,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE($E$3,1,1))*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$B$12,1,0,ctPort,1)=4)*(OFFSET(Active_Portfolio!$G$12,1,0,ctPort,1)=$BB25)*(OFFSET(Active_Portfolio!$K$12,1,0,ctPort,1)=DE$8)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE($E$3,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE($E$3,1,1))*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$B$12,1,0,ctPort,1)=4)*(OFFSET(Active_Portfolio!$G$12,1,0,ctPort,1)=$BB25)*(OFFSET(Active_Portfolio!$K$12,1,0,ctPort,1)=DF$8)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE($E$3,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE($E$3,1,1))*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$B$12,1,0,ctPort,1)=4)*(OFFSET(Active_Portfolio!$G$12,1,0,ctPort,1)=$BB25)*(OFFSET(Active_Portfolio!$K$12,1,0,ctPort,1)=DG$8)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE($E$3,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE($E$3,1,1))*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":0},0,{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$B$12,1,0,ctPort,1)=4)*(OFFSET(Active_Portfolio!$G$12,1,0,ctPort,1)=$BB25)*(OFFSET(Active_Portfolio!$K$12,1,0,ctPort,1)=DI$8)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE($E$3,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE($E$3,1,1))*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$B$12,1,0,ctPort,1)=4)*(OFFSET(Active_Portfolio!$G$12,1,0,ctPort,1)=$BB25)*(OFFSET(Active_Portfolio!$K$12,1,0,ctPort,1)=DJ$8)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE($E$3,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE($E$3,1,1))*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$B$12,1,0,ctPort,1)=4)*(OFFSET(Active_Portfolio!$G$12,1,0,ctPort,1)=$BB25)*(OFFSET(Active_Portfolio!$K$12,1,0,ctPort,1)=DK$8)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE($E$3,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE($E$3,1,1))*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$B$12,1,0,ctPort,1)=4)*(OFFSET(Active_Portfolio!$G$12,1,0,ctPort,1)=$BB25)*(OFFSET(Active_Portfolio!$K$12,1,0,ctPort,1)=DL$8)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE($E$3,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE($E$3,1,1))*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$B$12,1,0,ctPort,1)=4)*(OFFSET(Active_Portfolio!$G$12,1,0,ctPort,1)=$BB25)*(OFFSET(Active_Portfolio!$K$12,1,0,ctPort,1)=DM$8)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE($E$3,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE($E$3,1,1))*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$B$12,1,0,ctPort,1)=4)*(OFFSET(Active_Portfolio!$G$12,1,0,ctPort,1)=$BB25)*(OFFSET(Active_Portfolio!$K$12,1,0,ctPort,1)=DN$8)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE($E$3,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE($E$3,1,1))*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$B$12,1,0,ctPort,1)=4)*(OFFSET(Active_Portfolio!$G$12,1,0,ctPort,1)=$BB25)*(OFFSET(Active_Portfolio!$K$12,1,0,ctPort,1)=DO$8)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE($E$3,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE($E$3,1,1))*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":0},0,{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=0)*(OFFSET(Active_Portfolio!$B$12,1,0,ctPort,1)=4)*(OFFSET(Active_Portfolio!$G$12,1,0,ctPort,1)=$BB25)*(OFFSET(Active_Portfolio!$K$12,1,0,ctPort,1)=DQ$8)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE($E$3,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE($E$3,1,1))*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=0)*(OFFSET(Active_Portfolio!$B$12,1,0,ctPort,1)=4)*(OFFSET(Active_Portfolio!$G$12,1,0,ctPort,1)=$BB25)*(OFFSET(Active_Portfolio!$K$12,1,0,ctPort,1)=DR$8)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE($E$3,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE($E$3,1,1))*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=0)*(OFFSET(Active_Portfolio!$B$12,1,0,ctPort,1)=4)*(OFFSET(Active_Portfolio!$G$12,1,0,ctPort,1)=$BB25)*(OFFSET(Active_Portfolio!$K$12,1,0,ctPort,1)=DS$8)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE($E$3,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE($E$3,1,1))*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=0)*(OFFSET(Active_Portfolio!$B$12,1,0,ctPort,1)=4)*(OFFSET(Active_Portfolio!$G$12,1,0,ctPort,1)=$BB25)*(OFFSET(Active_Portfolio!$K$12,1,0,ctPort,1)=DT$8)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE($E$3,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE($E$3,1,1))*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=0)*(OFFSET(Active_Portfolio!$B$12,1,0,ctPort,1)=4)*(OFFSET(Active_Portfolio!$G$12,1,0,ctPort,1)=$BB25)*(OFFSET(Active_Portfolio!$K$12,1,0,ctPort,1)=DU$8)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE($E$3,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE($E$3,1,1))*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=0)*(OFFSET(Active_Portfolio!$B$12,1,0,ctPort,1)=4)*(OFFSET(Active_Portfolio!$G$12,1,0,ctPort,1)=$BB25)*(OFFSET(Active_Portfolio!$K$12,1,0,ctPort,1)=DV$8)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE($E$3,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE($E$3,1,1))*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=0)*(OFFSET(Active_Portfolio!$B$12,1,0,ctPort,1)=4)*(OFFSET(Active_Portfolio!$G$12,1,0,ctPort,1)=$BB25)*(OFFSET(Active_Portfolio!$K$12,1,0,ctPort,1)=DW$8)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE($E$3,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE($E$3,1,1))*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":0},0,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,14,{"$f":"IF(LARGE(BL$9:BL$108,$N26)>0,INDEX(BB$9:BB$108,MATCH(LARGE(BL$9:BL$108-ROW(BL$9:BL$108)/1000000000,$N26),BL$9:BL$108-ROW(BL$9:BL$108)/1000000000,0)),\"-\")","v":"San Diego South"},null,null,18.350000000000001,0,0,0,34.272000000000006,0,418.76,471.38200000000001,null,null,null,null,null,null,null,null,null,null,null,null,null,14,{"$f":"IF(LARGE(CJ$9:CJ$108,$AM26)>0,INDEX(BB$9:BB$108,MATCH(LARGE(CJ$9:CJ$108-ROW(CJ$9:CJ$108)/1000000000,$AM26),CJ$9:CJ$108-ROW(CJ$9:CJ$108)/1000000000,0)),\"-\")","v":"San Benito County"},null,null,0,0,0,0,207.23891999999998,0,0,207.23891999999998,null,null,null,"Inyokern",null,null,{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$G$12,1,0,ctPort,1)=$BB26)*(OFFSET(Active_Portfolio!$K$12,1,0,ctPort,1)=BE$8)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE($E$3,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE($E$3,1,1))*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$G$12,1,0,ctPort,1)=$BB26)*(OFFSET(Active_Portfolio!$K$12,1,0,ctPort,1)=BF$8)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE($E$3,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE($E$3,1,1))*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$G$12,1,0,ctPort,1)=$BB26)*(OFFSET(Active_Portfolio!$K$12,1,0,ctPort,1)=BG$8)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE($E$3,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE($E$3,1,1))*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":204},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$G$12,1,0,ctPort,1)=$BB26)*(OFFSET(Active_Portfolio!$K$12,1,0,ctPort,1)=BH$8)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE($E$3,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE($E$3,1,1))*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":1.4},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$G$12,1,0,ctPort,1)=$BB26)*(OFFSET(Active_Portfolio!$K$12,1,0,ctPort,1)=BI$8)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE($E$3,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE($E$3,1,1))*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":16.8},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$G$12,1,0,ctPort,1)=$BB26)*(OFFSET(Active_Portfolio!$K$12,1,0,ctPort,1)=BJ$8)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE($E$3,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE($E$3,1,1))*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$G$12,1,0,ctPort,1)=$BB26)*(OFFSET(Active_Portfolio!$K$12,1,0,ctPort,1)=BK$8)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE($E$3,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE($E$3,1,1))*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":0},222.20000000000002,{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$G$12,1,0,ctPort,1)=$BB26)*(OFFSET(Active_Portfolio!$K$12,1,0,ctPort,1)=BM$8)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE($E$3,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE($E$3,1,1))*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$G$12,1,0,ctPort,1)=$BB26)*(OFFSET(Active_Portfolio!$K$12,1,0,ctPort,1)=BN$8)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE($E$3,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE($E$3,1,1))*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$G$12,1,0,ctPort,1)=$BB26)*(OFFSET(Active_Portfolio!$K$12,1,0,ctPort,1)=BO$8)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE($E$3,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE($E$3,1,1))*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":204},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$G$12,1,0,ctPort,1)=$BB26)*(OFFSET(Active_Portfolio!$K$12,1,0,ctPort,1)=BP$8)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE($E$3,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE($E$3,1,1))*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":1.4},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$G$12,1,0,ctPort,1)=$BB26)*(OFFSET(Active_Portfolio!$K$12,1,0,ctPort,1)=BQ$8)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE($E$3,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE($E$3,1,1))*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":16.8},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$G$12,1,0,ctPort,1)=$BB26)*(OFFSET(Active_Portfolio!$K$12,1,0,ctPort,1)=BR$8)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE($E$3,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE($E$3,1,1))*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$G$12,1,0,ctPort,1)=$BB26)*(OFFSET(Active_Portfolio!$K$12,1,0,ctPort,1)=BS$8)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE($E$3,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE($E$3,1,1))*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":0},222.20000000000002,{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=0)*(OFFSET(Active_Portfolio!$G$12,1,0,ctPort,1)=$BB26)*(OFFSET(Active_Portfolio!$K$12,1,0,ctPort,1)=BU$8)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE($E$3,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE($E$3,1,1))*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=0)*(OFFSET(Active_Portfolio!$G$12,1,0,ctPort,1)=$BB26)*(OFFSET(Active_Portfolio!$K$12,1,0,ctPort,1)=BV$8)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE($E$3,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE($E$3,1,1))*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=0)*(OFFSET(Active_Portfolio!$G$12,1,0,ctPort,1)=$BB26)*(OFFSET(Active_Portfolio!$K$12,1,0,ctPort,1)=BW$8)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE($E$3,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE($E$3,1,1))*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=0)*(OFFSET(Active_Portfolio!$G$12,1,0,ctPort,1)=$BB26)*(OFFSET(Active_Portfolio!$K$12,1,0,ctPort,1)=BX$8)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE($E$3,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE($E$3,1,1))*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=0)*(OFFSET(Active_Portfolio!$G$12,1,0,ctPort,1)=$BB26)*(OFFSET(Active_Portfolio!$K$12,1,0,ctPort,1)=BY$8)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE($E$3,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE($E$3,1,1))*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=0)*(OFFSET(Active_Portfolio!$G$12,1,0,ctPort,1)=$BB26)*(OFFSET(Active_Portfolio!$K$12,1,0,ctPort,1)=BZ$8)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE($E$3,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE($E$3,1,1))*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=0)*(OFFSET(Active_Portfolio!$G$12,1,0,ctPort,1)=$BB26)*(OFFSET(Active_Portfolio!$K$12,1,0,ctPort,1)=CA$8)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE($E$3,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE($E$3,1,1))*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":0},0,{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$M$12,1,0,ctPort,1)=\"New\")*(OFFSET(Active_Portfolio!$G$12,1,0,ctPort,1)=$BB26)*(OFFSET(Active_Portfolio!$K$12,1,0,ctPort,1)=CC$8)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE($E$3,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE($E$3,1,1))*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$M$12,1,0,ctPort,1)=\"New\")*(OFFSET(Active_Portfolio!$G$12,1,0,ctPort,1)=$BB26)*(OFFSET(Active_Portfolio!$K$12,1,0,ctPort,1)=CD$8)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE($E$3,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE($E$3,1,1))*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$M$12,1,0,ctPort,1)=\"New\")*(OFFSET(Active_Portfolio!$G$12,1,0,ctPort,1)=$BB26)*(OFFSET(Active_Portfolio!$K$12,1,0,ctPort,1)=CE$8)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE($E$3,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE($E$3,1,1))*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$M$12,1,0,ctPort,1)=\"New\")*(OFFSET(Active_Portfolio!$G$12,1,0,ctPort,1)=$BB26)*(OFFSET(Active_Portfolio!$K$12,1,0,ctPort,1)=CF$8)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE($E$3,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE($E$3,1,1))*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$M$12,1,0,ctPort,1)=\"New\")*(OFFSET(Active_Portfolio!$G$12,1,0,ctPort,1)=$BB26)*(OFFSET(Active_Portfolio!$K$12,1,0,ctPort,1)=CG$8)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE($E$3,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE($E$3,1,1))*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":16.8},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$M$12,1,0,ctPort,1)=\"New\")*(OFFSET(Active_Portfolio!$G$12,1,0,ctPort,1)=$BB26)*(OFFSET(Active_Portfolio!$K$12,1,0,ctPort,1)=CH$8)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE($E$3,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE($E$3,1,1))*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$M$12,1,0,ctPort,1)=\"New\")*(OFFSET(Active_Portfolio!$G$12,1,0,ctPort,1)=$BB26)*(OFFSET(Active_Portfolio!$K$12,1,0,ctPort,1)=CI$8)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE($E$3,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE($E$3,1,1))*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":0},16.8,{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$M$12,1,0,ctPort,1)=\"New\")*(OFFSET(Active_Portfolio!$G$12,1,0,ctPort,1)=$BB26)*(OFFSET(Active_Portfolio!$K$12,1,0,ctPort,1)=CK$8)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE($E$3,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE($E$3,1,1))*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$M$12,1,0,ctPort,1)=\"New\")*(OFFSET(Active_Portfolio!$G$12,1,0,ctPort,1)=$BB26)*(OFFSET(Active_Portfolio!$K$12,1,0,ctPort,1)=CL$8)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE($E$3,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE($E$3,1,1))*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$M$12,1,0,ctPort,1)=\"New\")*(OFFSET(Active_Portfolio!$G$12,1,0,ctPort,1)=$BB26)*(OFFSET(Active_Portfolio!$K$12,1,0,ctPort,1)=CM$8)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE($E$3,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE($E$3,1,1))*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$M$12,1,0,ctPort,1)=\"New\")*(OFFSET(Active_Portfolio!$G$12,1,0,ctPort,1)=$BB26)*(OFFSET(Active_Portfolio!$K$12,1,0,ctPort,1)=CN$8)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE($E$3,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE($E$3,1,1))*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$M$12,1,0,ctPort,1)=\"New\")*(OFFSET(Active_Portfolio!$G$12,1,0,ctPort,1)=$BB26)*(OFFSET(Active_Portfolio!$K$12,1,0,ctPort,1)=CO$8)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE($E$3,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE($E$3,1,1))*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":16.8},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$M$12,1,0,ctPort,1)=\"New\")*(OFFSET(Active_Portfolio!$G$12,1,0,ctPort,1)=$BB26)*(OFFSET(Active_Portfolio!$K$12,1,0,ctPort,1)=CP$8)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE($E$3,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE($E$3,1,1))*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$M$12,1,0,ctPort,1)=\"New\")*(OFFSET(Active_Portfolio!$G$12,1,0,ctPort,1)=$BB26)*(OFFSET(Active_Portfolio!$K$12,1,0,ctPort,1)=CQ$8)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE($E$3,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE($E$3,1,1))*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":0},16.8,{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=0)*(OFFSET(Active_Portfolio!$M$12,1,0,ctPort,1)=\"New\")*(OFFSET(Active_Portfolio!$G$12,1,0,ctPort,1)=$BB26)*(OFFSET(Active_Portfolio!$K$12,1,0,ctPort,1)=CS$8)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE($E$3,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE($E$3,1,1))*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=0)*(OFFSET(Active_Portfolio!$M$12,1,0,ctPort,1)=\"New\")*(OFFSET(Active_Portfolio!$G$12,1,0,ctPort,1)=$BB26)*(OFFSET(Active_Portfolio!$K$12,1,0,ctPort,1)=CT$8)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE($E$3,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE($E$3,1,1))*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=0)*(OFFSET(Active_Portfolio!$M$12,1,0,ctPort,1)=\"New\")*(OFFSET(Active_Portfolio!$G$12,1,0,ctPort,1)=$BB26)*(OFFSET(Active_Portfolio!$K$12,1,0,ctPort,1)=CU$8)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE($E$3,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE($E$3,1,1))*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=0)*(OFFSET(Active_Portfolio!$M$12,1,0,ctPort,1)=\"New\")*(OFFSET(Active_Portfolio!$G$12,1,0,ctPort,1)=$BB26)*(OFFSET(Active_Portfolio!$K$12,1,0,ctPort,1)=CV$8)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE($E$3,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE($E$3,1,1))*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=0)*(OFFSET(Active_Portfolio!$M$12,1,0,ctPort,1)=\"New\")*(OFFSET(Active_Portfolio!$G$12,1,0,ctPort,1)=$BB26)*(OFFSET(Active_Portfolio!$K$12,1,0,ctPort,1)=CW$8)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE($E$3,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE($E$3,1,1))*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=0)*(OFFSET(Active_Portfolio!$M$12,1,0,ctPort,1)=\"New\")*(OFFSET(Active_Portfolio!$G$12,1,0,ctPort,1)=$BB26)*(OFFSET(Active_Portfolio!$K$12,1,0,ctPort,1)=CX$8)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE($E$3,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE($E$3,1,1))*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=0)*(OFFSET(Active_Portfolio!$M$12,1,0,ctPort,1)=\"New\")*(OFFSET(Active_Portfolio!$G$12,1,0,ctPort,1)=$BB26)*(OFFSET(Active_Portfolio!$K$12,1,0,ctPort,1)=CY$8)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE($E$3,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE($E$3,1,1))*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":0},0,{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$B$12,1,0,ctPort,1)=4)*(OFFSET(Active_Portfolio!$G$12,1,0,ctPort,1)=$BB26)*(OFFSET(Active_Portfolio!$K$12,1,0,ctPort,1)=DA$8)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE($E$3,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE($E$3,1,1))*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$B$12,1,0,ctPort,1)=4)*(OFFSET(Active_Portfolio!$G$12,1,0,ctPort,1)=$BB26)*(OFFSET(Active_Portfolio!$K$12,1,0,ctPort,1)=DB$8)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE($E$3,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE($E$3,1,1))*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$B$12,1,0,ctPort,1)=4)*(OFFSET(Active_Portfolio!$G$12,1,0,ctPort,1)=$BB26)*(OFFSET(Active_Portfolio!$K$12,1,0,ctPort,1)=DC$8)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE($E$3,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE($E$3,1,1))*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$B$12,1,0,ctPort,1)=4)*(OFFSET(Active_Portfolio!$G$12,1,0,ctPort,1)=$BB26)*(OFFSET(Active_Portfolio!$K$12,1,0,ctPort,1)=DD$8)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE($E$3,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE($E$3,1,1))*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$B$12,1,0,ctPort,1)=4)*(OFFSET(Active_Portfolio!$G$12,1,0,ctPort,1)=$BB26)*(OFFSET(Active_Portfolio!$K$12,1,0,ctPort,1)=DE$8)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE($E$3,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE($E$3,1,1))*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$B$12,1,0,ctPort,1)=4)*(OFFSET(Active_Portfolio!$G$12,1,0,ctPort,1)=$BB26)*(OFFSET(Active_Portfolio!$K$12,1,0,ctPort,1)=DF$8)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE($E$3,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE($E$3,1,1))*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$B$12,1,0,ctPort,1)=4)*(OFFSET(Active_Portfolio!$G$12,1,0,ctPort,1)=$BB26)*(OFFSET(Active_Portfolio!$K$12,1,0,ctPort,1)=DG$8)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE($E$3,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE($E$3,1,1))*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":0},0,{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$B$12,1,0,ctPort,1)=4)*(OFFSET(Active_Portfolio!$G$12,1,0,ctPort,1)=$BB26)*(OFFSET(Active_Portfolio!$K$12,1,0,ctPort,1)=DI$8)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE($E$3,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE($E$3,1,1))*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$B$12,1,0,ctPort,1)=4)*(OFFSET(Active_Portfolio!$G$12,1,0,ctPort,1)=$BB26)*(OFFSET(Active_Portfolio!$K$12,1,0,ctPort,1)=DJ$8)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE($E$3,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE($E$3,1,1))*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$B$12,1,0,ctPort,1)=4)*(OFFSET(Active_Portfolio!$G$12,1,0,ctPort,1)=$BB26)*(OFFSET(Active_Portfolio!$K$12,1,0,ctPort,1)=DK$8)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE($E$3,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE($E$3,1,1))*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$B$12,1,0,ctPort,1)=4)*(OFFSET(Active_Portfolio!$G$12,1,0,ctPort,1)=$BB26)*(OFFSET(Active_Portfolio!$K$12,1,0,ctPort,1)=DL$8)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE($E$3,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE($E$3,1,1))*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$B$12,1,0,ctPort,1)=4)*(OFFSET(Active_Portfolio!$G$12,1,0,ctPort,1)=$BB26)*(OFFSET(Active_Portfolio!$K$12,1,0,ctPort,1)=DM$8)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE($E$3,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE($E$3,1,1))*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$B$12,1,0,ctPort,1)=4)*(OFFSET(Active_Portfolio!$G$12,1,0,ctPort,1)=$BB26)*(OFFSET(Active_Portfolio!$K$12,1,0,ctPort,1)=DN$8)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE($E$3,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE($E$3,1,1))*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$B$12,1,0,ctPort,1)=4)*(OFFSET(Active_Portfolio!$G$12,1,0,ctPort,1)=$BB26)*(OFFSET(Active_Portfolio!$K$12,1,0,ctPort,1)=DO$8)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE($E$3,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE($E$3,1,1))*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":0},0,{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=0)*(OFFSET(Active_Portfolio!$B$12,1,0,ctPort,1)=4)*(OFFSET(Active_Portfolio!$G$12,1,0,ctPort,1)=$BB26)*(OFFSET(Active_Portfolio!$K$12,1,0,ctPort,1)=DQ$8)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE($E$3,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE($E$3,1,1))*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=0)*(OFFSET(Active_Portfolio!$B$12,1,0,ctPort,1)=4)*(OFFSET(Active_Portfolio!$G$12,1,0,ctPort,1)=$BB26)*(OFFSET(Active_Portfolio!$K$12,1,0,ctPort,1)=DR$8)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE($E$3,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE($E$3,1,1))*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=0)*(OFFSET(Active_Portfolio!$B$12,1,0,ctPort,1)=4)*(OFFSET(Active_Portfolio!$G$12,1,0,ctPort,1)=$BB26)*(OFFSET(Active_Portfolio!$K$12,1,0,ctPort,1)=DS$8)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE($E$3,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE($E$3,1,1))*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=0)*(OFFSET(Active_Portfolio!$B$12,1,0,ctPort,1)=4)*(OFFSET(Active_Portfolio!$G$12,1,0,ctPort,1)=$BB26)*(OFFSET(Active_Portfolio!$K$12,1,0,ctPort,1)=DT$8)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE($E$3,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE($E$3,1,1))*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=0)*(OFFSET(Active_Portfolio!$B$12,1,0,ctPort,1)=4)*(OFFSET(Active_Portfolio!$G$12,1,0,ctPort,1)=$BB26)*(OFFSET(Active_Portfolio!$K$12,1,0,ctPort,1)=DU$8)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE($E$3,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE($E$3,1,1))*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=0)*(OFFSET(Active_Portfolio!$B$12,1,0,ctPort,1)=4)*(OFFSET(Active_Portfolio!$G$12,1,0,ctPort,1)=$BB26)*(OFFSET(Active_Portfolio!$K$12,1,0,ctPort,1)=DV$8)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE($E$3,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE($E$3,1,1))*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=0)*(OFFSET(Active_Portfolio!$B$12,1,0,ctPort,1)=4)*(OFFSET(Active_Portfolio!$G$12,1,0,ctPort,1)=$BB26)*(OFFSET(Active_Portfolio!$K$12,1,0,ctPort,1)=DW$8)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE($E$3,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE($E$3,1,1))*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":0},0,null,null,null,-117.28,36.03,-5,-8,-117.78,35.230000000000004]
[null,null,null,null,null,null,null,null,null,null,null,null,null,15,{"$f":"IF(LARGE(BL$9:BL$108,$N27)>0,INDEX(BB$9:BB$108,MATCH(LARGE(BL$9:BL$108-ROW(BL$9:BL$108)/1000000000,$N27),BL$9:BL$108-ROW(BL$9:BL$108)/1000000000,0)),\"-\")","v":"NV_SW"},null,null,0,0,0,0,373.98400000000004,0,0,373.98400000000004,null,null,null,null,null,null,null,null,null,null,null,null,null,15,{"$f":"IF(LARGE(CJ$9:CJ$108,$AM27)>0,INDEX(BB$9:BB$108,MATCH(LARGE(CJ$9:CJ$108-ROW(CJ$9:CJ$108)/1000000000,$AM27),CJ$9:CJ$108-ROW(CJ$9:CJ$108)/1000000000,0)),\"-\")","v":"Barstow"},null,null,0,0,0,0,16.8,0,174.71999999999997,191.51999999999998,null,null,null,"Iron Mountain",null,null,{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$G$12,1,0,ctPort,1)=$BB27)*(OFFSET(Active_Portfolio!$K$12,1,0,ctPort,1)=BE$8)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE($E$3,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE($E$3,1,1))*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$G$12,1,0,ctPort,1)=$BB27)*(OFFSET(Active_Portfolio!$K$12,1,0,ctPort,1)=BF$8)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE($E$3,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE($E$3,1,1))*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$G$12,1,0,ctPort,1)=$BB27)*(OFFSET(Active_Portfolio!$K$12,1,0,ctPort,1)=BG$8)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE($E$3,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE($E$3,1,1))*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$G$12,1,0,ctPort,1)=$BB27)*(OFFSET(Active_Portfolio!$K$12,1,0,ctPort,1)=BH$8)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE($E$3,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE($E$3,1,1))*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$G$12,1,0,ctPort,1)=$BB27)*(OFFSET(Active_Portfolio!$K$12,1,0,ctPort,1)=BI$8)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE($E$3,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE($E$3,1,1))*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":275.52},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$G$12,1,0,ctPort,1)=$BB27)*(OFFSET(Active_Portfolio!$K$12,1,0,ctPort,1)=BJ$8)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE($E$3,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE($E$3,1,1))*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$G$12,1,0,ctPort,1)=$BB27)*(OFFSET(Active_Portfolio!$K$12,1,0,ctPort,1)=BK$8)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE($E$3,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE($E$3,1,1))*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":0},275.52,{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$G$12,1,0,ctPort,1)=$BB27)*(OFFSET(Active_Portfolio!$K$12,1,0,ctPort,1)=BM$8)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE($E$3,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE($E$3,1,1))*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$G$12,1,0,ctPort,1)=$BB27)*(OFFSET(Active_Portfolio!$K$12,1,0,ctPort,1)=BN$8)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE($E$3,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE($E$3,1,1))*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$G$12,1,0,ctPort,1)=$BB27)*(OFFSET(Active_Portfolio!$K$12,1,0,ctPort,1)=BO$8)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE($E$3,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE($E$3,1,1))*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$G$12,1,0,ctPort,1)=$BB27)*(OFFSET(Active_Portfolio!$K$12,1,0,ctPort,1)=BP$8)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE($E$3,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE($E$3,1,1))*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$G$12,1,0,ctPort,1)=$BB27)*(OFFSET(Active_Portfolio!$K$12,1,0,ctPort,1)=BQ$8)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE($E$3,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE($E$3,1,1))*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":275.52},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$G$12,1,0,ctPort,1)=$BB27)*(OFFSET(Active_Portfolio!$K$12,1,0,ctPort,1)=BR$8)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE($E$3,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE($E$3,1,1))*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$G$12,1,0,ctPort,1)=$BB27)*(OFFSET(Active_Portfolio!$K$12,1,0,ctPort,1)=BS$8)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE($E$3,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE($E$3,1,1))*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":0},275.52,{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=0)*(OFFSET(Active_Portfolio!$G$12,1,0,ctPort,1)=$BB27)*(OFFSET(Active_Portfolio!$K$12,1,0,ctPort,1)=BU$8)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE($E$3,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE($E$3,1,1))*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=0)*(OFFSET(Active_Portfolio!$G$12,1,0,ctPort,1)=$BB27)*(OFFSET(Active_Portfolio!$K$12,1,0,ctPort,1)=BV$8)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE($E$3,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE($E$3,1,1))*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=0)*(OFFSET(Active_Portfolio!$G$12,1,0,ctPort,1)=$BB27)*(OFFSET(Active_Portfolio!$K$12,1,0,ctPort,1)=BW$8)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE($E$3,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE($E$3,1,1))*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=0)*(OFFSET(Active_Portfolio!$G$12,1,0,ctPort,1)=$BB27)*(OFFSET(Active_Portfolio!$K$12,1,0,ctPort,1)=BX$8)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE($E$3,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE($E$3,1,1))*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=0)*(OFFSET(Active_Portfolio!$G$12,1,0,ctPort,1)=$BB27)*(OFFSET(Active_Portfolio!$K$12,1,0,ctPort,1)=BY$8)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE($E$3,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE($E$3,1,1))*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=0)*(OFFSET(Active_Portfolio!$G$12,1,0,ctPort,1)=$BB27)*(OFFSET(Active_Portfolio!$K$12,1,0,ctPort,1)=BZ$8)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE($E$3,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE($E$3,1,1))*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=0)*(OFFSET(Active_Portfolio!$G$12,1,0,ctPort,1)=$BB27)*(OFFSET(Active_Portfolio!$K$12,1,0,ctPort,1)=CA$8)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE($E$3,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE($E$3,1,1))*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":0},0,{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$M$12,1,0,ctPort,1)=\"New\")*(OFFSET(Active_Portfolio!$G$12,1,0,ctPort,1)=$BB27)*(OFFSET(Active_Portfolio!$K$12,1,0,ctPort,1)=CC$8)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE($E$3,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE($E$3,1,1))*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$M$12,1,0,ctPort,1)=\"New\")*(OFFSET(Active_Portfolio!$G$12,1,0,ctPort,1)=$BB27)*(OFFSET(Active_Portfolio!$K$12,1,0,ctPort,1)=CD$8)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE($E$3,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE($E$3,1,1))*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$M$12,1,0,ctPort,1)=\"New\")*(OFFSET(Active_Portfolio!$G$12,1,0,ctPort,1)=$BB27)*(OFFSET(Active_Portfolio!$K$12,1,0,ctPort,1)=CE$8)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE($E$3,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE($E$3,1,1))*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$M$12,1,0,ctPort,1)=\"New\")*(OFFSET(Active_Portfolio!$G$12,1,0,ctPort,1)=$BB27)*(OFFSET(Active_Portfolio!$K$12,1,0,ctPort,1)=CF$8)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE($E$3,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE($E$3,1,1))*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$M$12,1,0,ctPort,1)=\"New\")*(OFFSET(Active_Portfolio!$G$12,1,0,ctPort,1)=$BB27)*(OFFSET(Active_Portfolio!$K$12,1,0,ctPort,1)=CG$8)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE($E$3,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE($E$3,1,1))*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":275.52},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$M$12,1,0,ctPort,1)=\"New\")*(OFFSET(Active_Portfolio!$G$12,1,0,ctPort,1)=$BB27)*(OFFSET(Active_Portfolio!$K$12,1,0,ctPort,1)=CH$8)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE($E$3,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE($E$3,1,1))*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$M$12,1,0,ctPort,1)=\"New\")*(OFFSET(Active_Portfolio!$G$12,1,0,ctPort,1)=$BB27)*(OFFSET(Active_Portfolio!$K$12,1,0,ctPort,1)=CI$8)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE($E$3,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE($E$3,1,1))*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":0},275.52,{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$M$12,1,0,ctPort,1)=\"New\")*(OFFSET(Active_Portfolio!$G$12,1,0,ctPort,1)=$BB27)*(OFFSET(Active_Portfolio!$K$12,1,0,ctPort,1)=CK$8)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE($E$3,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE($E$3,1,1))*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$M$12,1,0,ctPort,1)=\"New\")*(OFFSET(Active_Portfolio!$G$12,1,0,ctPort,1)=$BB27)*(OFFSET(Active_Portfolio!$K$12,1,0,ctPort,1)=CL$8)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE($E$3,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE($E$3,1,1))*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$M$12,1,0,ctPort,1)=\"New\")*(OFFSET(Active_Portfolio!$G$12,1,0,ctPort,1)=$BB27)*(OFFSET(Active_Portfolio!$K$12,1,0,ctPort,1)=CM$8)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE($E$3,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE($E$3,1,1))*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$M$12,1,0,ctPort,1)=\"New\")*(OFFSET(Active_Portfolio!$G$12,1,0,ctPort,1)=$BB27)*(OFFSET(Active_Portfolio!$K$12,1,0,ctPort,1)=CN$8)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE($E$3,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE($E$3,1,1))*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$M$12,1,0,ctPort,1)=\"New\")*(OFFSET(Active_Portfolio!$G$12,1,0,ctPort,1)=$BB27)*(OFFSET(Active_Portfolio!$K$12,1,0,ctPort,1)=CO$8)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE($E$3,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE($E$3,1,1))*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":275.52},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$M$12,1,0,ctPort,1)=\"New\")*(OFFSET(Active_Portfolio!$G$12,1,0,ctPort,1)=$BB27)*(OFFSET(Active_Portfolio!$K$12,1,0,ctPort,1)=CP$8)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE($E$3,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE($E$3,1,1))*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$M$12,1,0,ctPort,1)=\"New\")*(OFFSET(Active_Portfolio!$G$12,1,0,ctPort,1)=$BB27)*(OFFSET(Active_Portfolio!$K$12,1,0,ctPort,1)=CQ$8)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE($E$3,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE($E$3,1,1))*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":0},275.52,{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=0)*(OFFSET(Active_Portfolio!$M$12,1,0,ctPort,1)=\"New\")*(OFFSET(Active_Portfolio!$G$12,1,0,ctPort,1)=$BB27)*(OFFSET(Active_Portfolio!$K$12,1,0,ctPort,1)=CS$8)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE($E$3,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE($E$3,1,1))*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=0)*(OFFSET(Active_Portfolio!$M$12,1,0,ctPort,1)=\"New\")*(OFFSET(Active_Portfolio!$G$12,1,0,ctPort,1)=$BB27)*(OFFSET(Active_Portfolio!$K$12,1,0,ctPort,1)=CT$8)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE($E$3,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE($E$3,1,1))*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=0)*(OFFSET(Active_Portfolio!$M$12,1,0,ctPort,1)=\"New\")*(OFFSET(Active_Portfolio!$G$12,1,0,ctPort,1)=$BB27)*(OFFSET(Active_Portfolio!$K$12,1,0,ctPort,1)=CU$8)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE($E$3,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE($E$3,1,1))*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=0)*(OFFSET(Active_Portfolio!$M$12,1,0,ctPort,1)=\"New\")*(OFFSET(Active_Portfolio!$G$12,1,0,ctPort,1)=$BB27)*(OFFSET(Active_Portfolio!$K$12,1,0,ctPort,1)=CV$8)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE($E$3,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE($E$3,1,1))*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=0)*(OFFSET(Active_Portfolio!$M$12,1,0,ctPort,1)=\"New\")*(OFFSET(Active_Portfolio!$G$12,1,0,ctPort,1)=$BB27)*(OFFSET(Active_Portfolio!$K$12,1,0,ctPort,1)=CW$8)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE($E$3,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE($E$3,1,1))*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=0)*(OFFSET(Active_Portfolio!$M$12,1,0,ctPort,1)=\"New\")*(OFFSET(Active_Portfolio!$G$12,1,0,ctPort,1)=$BB27)*(OFFSET(Active_Portfolio!$K$12,1,0,ctPort,1)=CX$8)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE($E$3,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE($E$3,1,1))*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=0)*(OFFSET(Active_Portfolio!$M$12,1,0,ctPort,1)=\"New\")*(OFFSET(Active_Portfolio!$G$12,1,0,ctPort,1)=$BB27)*(OFFSET(Active_Portfolio!$K$12,1,0,ctPort,1)=CY$8)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE($E$3,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE($E$3,1,1))*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":0},0,{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$B$12,1,0,ctPort,1)=4)*(OFFSET(Active_Portfolio!$G$12,1,0,ctPort,1)=$BB27)*(OFFSET(Active_Portfolio!$K$12,1,0,ctPort,1)=DA$8)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE($E$3,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE($E$3,1,1))*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$B$12,1,0,ctPort,1)=4)*(OFFSET(Active_Portfolio!$G$12,1,0,ctPort,1)=$BB27)*(OFFSET(Active_Portfolio!$K$12,1,0,ctPort,1)=DB$8)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE($E$3,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE($E$3,1,1))*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$B$12,1,0,ctPort,1)=4)*(OFFSET(Active_Portfolio!$G$12,1,0,ctPort,1)=$BB27)*(OFFSET(Active_Portfolio!$K$12,1,0,ctPort,1)=DC$8)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE($E$3,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE($E$3,1,1))*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$B$12,1,0,ctPort,1)=4)*(OFFSET(Active_Portfolio!$G$12,1,0,ctPort,1)=$BB27)*(OFFSET(Active_Portfolio!$K$12,1,0,ctPort,1)=DD$8)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE($E$3,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE($E$3,1,1))*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$B$12,1,0,ctPort,1)=4)*(OFFSET(Active_Portfolio!$G$12,1,0,ctPort,1)=$BB27)*(OFFSET(Active_Portfolio!$K$12,1,0,ctPort,1)=DE$8)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE($E$3,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE($E$3,1,1))*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$B$12,1,0,ctPort,1)=4)*(OFFSET(Active_Portfolio!$G$12,1,0,ctPort,1)=$BB27)*(OFFSET(Active_Portfolio!$K$12,1,0,ctPort,1)=DF$8)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE($E$3,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE($E$3,1,1))*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$B$12,1,0,ctPort,1)=4)*(OFFSET(Active_Portfolio!$G$12,1,0,ctPort,1)=$BB27)*(OFFSET(Active_Portfolio!$K$12,1,0,ctPort,1)=DG$8)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE($E$3,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE($E$3,1,1))*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":0},0,{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$B$12,1,0,ctPort,1)=4)*(OFFSET(Active_Portfolio!$G$12,1,0,ctPort,1)=$BB27)*(OFFSET(Active_Portfolio!$K$12,1,0,ctPort,1)=DI$8)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE($E$3,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE($E$3,1,1))*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$B$12,1,0,ctPort,1)=4)*(OFFSET(Active_Portfolio!$G$12,1,0,ctPort,1)=$BB27)*(OFFSET(Active_Portfolio!$K$12,1,0,ctPort,1)=DJ$8)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE($E$3,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE($E$3,1,1))*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$B$12,1,0,ctPort,1)=4)*(OFFSET(Active_Portfolio!$G$12,1,0,ctPort,1)=$BB27)*(OFFSET(Active_Portfolio!$K$12,1,0,ctPort,1)=DK$8)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE($E$3,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE($E$3,1,1))*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$B$12,1,0,ctPort,1)=4)*(OFFSET(Active_Portfolio!$G$12,1,0,ctPort,1)=$BB27)*(OFFSET(Active_Portfolio!$K$12,1,0,ctPort,1)=DL$8)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE($E$3,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE($E$3,1,1))*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$B$12,1,0,ctPort,1)=4)*(OFFSET(Active_Portfolio!$G$12,1,0,ctPort,1)=$BB27)*(OFFSET(Active_Portfolio!$K$12,1,0,ctPort,1)=DM$8)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE($E$3,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE($E$3,1,1))*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$B$12,1,0,ctPort,1)=4)*(OFFSET(Active_Portfolio!$G$12,1,0,ctPort,1)=$BB27)*(OFFSET(Active_Portfolio!$K$12,1,0,ctPort,1)=DN$8)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE($E$3,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE($E$3,1,1))*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$B$12,1,0,ctPort,1)=4)*(OFFSET(Active_Portfolio!$G$12,1,0,ctPort,1)=$BB27)*(OFFSET(Active_Portfolio!$K$12,1,0,ctPort,1)=DO$8)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE($E$3,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE($E$3,1,1))*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":0},0,{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=0)*(OFFSET(Active_Portfolio!$B$12,1,0,ctPort,1)=4)*(OFFSET(Active_Portfolio!$G$12,1,0,ctPort,1)=$BB27)*(OFFSET(Active_Portfolio!$K$12,1,0,ctPort,1)=DQ$8)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE($E$3,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE($E$3,1,1))*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=0)*(OFFSET(Active_Portfolio!$B$12,1,0,ctPort,1)=4)*(OFFSET(Active_Portfolio!$G$12,1,0,ctPort,1)=$BB27)*(OFFSET(Active_Portfolio!$K$12,1,0,ctPort,1)=DR$8)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE($E$3,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE($E$3,1,1))*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=0)*(OFFSET(Active_Portfolio!$B$12,1,0,ctPort,1)=4)*(OFFSET(Active_Portfolio!$G$12,1,0,ctPort,1)=$BB27)*(OFFSET(Active_Portfolio!$K$12,1,0,ctPort,1)=DS$8)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE($E$3,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE($E$3,1,1))*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=0)*(OFFSET(Active_Portfolio!$B$12,1,0,ctPort,1)=4)*(OFFSET(Active_Portfolio!$G$12,1,0,ctPort,1)=$BB27)*(OFFSET(Active_Portfolio!$K$12,1,0,ctPort,1)=DT$8)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE($E$3,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE($E$3,1,1))*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=0)*(OFFSET(Active_Portfolio!$B$12,1,0,ctPort,1)=4)*(OFFSET(Active_Portfolio!$G$12,1,0,ctPort,1)=$BB27)*(OFFSET(Active_Portfolio!$K$12,1,0,ctPort,1)=DU$8)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE($E$3,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE($E$3,1,1))*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=0)*(OFFSET(Active_Portfolio!$B$12,1,0,ctPort,1)=4)*(OFFSET(Active_Portfolio!$G$12,1,0,ctPort,1)=$BB27)*(OFFSET(Active_Portfolio!$K$12,1,0,ctPort,1)=DV$8)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE($E$3,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE($E$3,1,1))*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=0)*(OFFSET(Active_Portfolio!$B$12,1,0,ctPort,1)=4)*(OFFSET(Active_Portfolio!$G$12,1,0,ctPort,1)=$BB27)*(OFFSET(Active_Portfolio!$K$12,1,0,ctPort,1)=DW$8)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE($E$3,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE($E$3,1,1))*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":0},0,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,16,{"$f":"IF(LARGE(BL$9:BL$108,$N28)>0,INDEX(BB$9:BB$108,MATCH(LARGE(BL$9:BL$108-ROW(BL$9:BL$108)/1000000000,$N28),BL$9:BL$108-ROW(BL$9:BL$108)/1000000000,0)),\"-\")","v":"Los Banos"},null,null,0,9.75,0,5.98,137.93899999999999,0,127.06,280.72899999999998,null,null,null,null,null,null,null,null,null,null,null,null,null,16,{"$f":"IF(LARGE(CJ$9:CJ$108,$AM28)>0,INDEX(BB$9:BB$108,MATCH(LARGE(CJ$9:CJ$108-ROW(CJ$9:CJ$108)/1000000000,$AM28),CJ$9:CJ$108-ROW(CJ$9:CJ$108)/1000000000,0)),\"-\")","v":"NV_SW"},null,null,0,0,0,0,165.98399999999998,0,0,165.98399999999998,null,null,null,"Kramer",null,null,{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$G$12,1,0,ctPort,1)=$BB28)*(OFFSET(Active_Portfolio!$K$12,1,0,ctPort,1)=BE$8)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE($E$3,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE($E$3,1,1))*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$G$12,1,0,ctPort,1)=$BB28)*(OFFSET(Active_Portfolio!$K$12,1,0,ctPort,1)=BF$8)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE($E$3,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE($E$3,1,1))*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$G$12,1,0,ctPort,1)=$BB28)*(OFFSET(Active_Portfolio!$K$12,1,0,ctPort,1)=BG$8)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE($E$3,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE($E$3,1,1))*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$G$12,1,0,ctPort,1)=$BB28)*(OFFSET(Active_Portfolio!$K$12,1,0,ctPort,1)=BH$8)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE($E$3,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE($E$3,1,1))*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$G$12,1,0,ctPort,1)=$BB28)*(OFFSET(Active_Portfolio!$K$12,1,0,ctPort,1)=BI$8)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE($E$3,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE($E$3,1,1))*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":891.24},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$G$12,1,0,ctPort,1)=$BB28)*(OFFSET(Active_Portfolio!$K$12,1,0,ctPort,1)=BJ$8)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE($E$3,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE($E$3,1,1))*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":570},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$G$12,1,0,ctPort,1)=$BB28)*(OFFSET(Active_Portfolio!$K$12,1,0,ctPort,1)=BK$8)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE($E$3,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE($E$3,1,1))*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":0},1461.24,{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$G$12,1,0,ctPort,1)=$BB28)*(OFFSET(Active_Portfolio!$K$12,1,0,ctPort,1)=BM$8)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE($E$3,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE($E$3,1,1))*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$G$12,1,0,ctPort,1)=$BB28)*(OFFSET(Active_Portfolio!$K$12,1,0,ctPort,1)=BN$8)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE($E$3,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE($E$3,1,1))*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$G$12,1,0,ctPort,1)=$BB28)*(OFFSET(Active_Portfolio!$K$12,1,0,ctPort,1)=BO$8)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE($E$3,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE($E$3,1,1))*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$G$12,1,0,ctPort,1)=$BB28)*(OFFSET(Active_Portfolio!$K$12,1,0,ctPort,1)=BP$8)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE($E$3,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE($E$3,1,1))*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$G$12,1,0,ctPort,1)=$BB28)*(OFFSET(Active_Portfolio!$K$12,1,0,ctPort,1)=BQ$8)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE($E$3,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE($E$3,1,1))*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":891.24},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$G$12,1,0,ctPort,1)=$BB28)*(OFFSET(Active_Portfolio!$K$12,1,0,ctPort,1)=BR$8)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE($E$3,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE($E$3,1,1))*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":570},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$G$12,1,0,ctPort,1)=$BB28)*(OFFSET(Active_Portfolio!$K$12,1,0,ctPort,1)=BS$8)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE($E$3,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE($E$3,1,1))*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":0},1461.24,{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=0)*(OFFSET(Active_Portfolio!$G$12,1,0,ctPort,1)=$BB28)*(OFFSET(Active_Portfolio!$K$12,1,0,ctPort,1)=BU$8)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE($E$3,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE($E$3,1,1))*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=0)*(OFFSET(Active_Portfolio!$G$12,1,0,ctPort,1)=$BB28)*(OFFSET(Active_Portfolio!$K$12,1,0,ctPort,1)=BV$8)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE($E$3,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE($E$3,1,1))*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=0)*(OFFSET(Active_Portfolio!$G$12,1,0,ctPort,1)=$BB28)*(OFFSET(Active_Portfolio!$K$12,1,0,ctPort,1)=BW$8)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE($E$3,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE($E$3,1,1))*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=0)*(OFFSET(Active_Portfolio!$G$12,1,0,ctPort,1)=$BB28)*(OFFSET(Active_Portfolio!$K$12,1,0,ctPort,1)=BX$8)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE($E$3,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE($E$3,1,1))*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=0)*(OFFSET(Active_Portfolio!$G$12,1,0,ctPort,1)=$BB28)*(OFFSET(Active_Portfolio!$K$12,1,0,ctPort,1)=BY$8)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE($E$3,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE($E$3,1,1))*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=0)*(OFFSET(Active_Portfolio!$G$12,1,0,ctPort,1)=$BB28)*(OFFSET(Active_Portfolio!$K$12,1,0,ctPort,1)=BZ$8)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE($E$3,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE($E$3,1,1))*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=0)*(OFFSET(Active_Portfolio!$G$12,1,0,ctPort,1)=$BB28)*(OFFSET(Active_Portfolio!$K$12,1,0,ctPort,1)=CA$8)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE($E$3,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE($E$3,1,1))*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":0},0,{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$M$12,1,0,ctPort,1)=\"New\")*(OFFSET(Active_Portfolio!$G$12,1,0,ctPort,1)=$BB28)*(OFFSET(Active_Portfolio!$K$12,1,0,ctPort,1)=CC$8)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE($E$3,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE($E$3,1,1))*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$M$12,1,0,ctPort,1)=\"New\")*(OFFSET(Active_Portfolio!$G$12,1,0,ctPort,1)=$BB28)*(OFFSET(Active_Portfolio!$K$12,1,0,ctPort,1)=CD$8)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE($E$3,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE($E$3,1,1))*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$M$12,1,0,ctPort,1)=\"New\")*(OFFSET(Active_Portfolio!$G$12,1,0,ctPort,1)=$BB28)*(OFFSET(Active_Portfolio!$K$12,1,0,ctPort,1)=CE$8)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE($E$3,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE($E$3,1,1))*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$M$12,1,0,ctPort,1)=\"New\")*(OFFSET(Active_Portfolio!$G$12,1,0,ctPort,1)=$BB28)*(OFFSET(Active_Portfolio!$K$12,1,0,ctPort,1)=CF$8)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE($E$3,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE($E$3,1,1))*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$M$12,1,0,ctPort,1)=\"New\")*(OFFSET(Active_Portfolio!$G$12,1,0,ctPort,1)=$BB28)*(OFFSET(Active_Portfolio!$K$12,1,0,ctPort,1)=CG$8)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE($E$3,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE($E$3,1,1))*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":891.24},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$M$12,1,0,ctPort,1)=\"New\")*(OFFSET(Active_Portfolio!$G$12,1,0,ctPort,1)=$BB28)*(OFFSET(Active_Portfolio!$K$12,1,0,ctPort,1)=CH$8)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE($E$3,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE($E$3,1,1))*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$M$12,1,0,ctPort,1)=\"New\")*(OFFSET(Active_Portfolio!$G$12,1,0,ctPort,1)=$BB28)*(OFFSET(Active_Portfolio!$K$12,1,0,ctPort,1)=CI$8)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE($E$3,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE($E$3,1,1))*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":0},891.24,{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$M$12,1,0,ctPort,1)=\"New\")*(OFFSET(Active_Portfolio!$G$12,1,0,ctPort,1)=$BB28)*(OFFSET(Active_Portfolio!$K$12,1,0,ctPort,1)=CK$8)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE($E$3,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE($E$3,1,1))*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$M$12,1,0,ctPort,1)=\"New\")*(OFFSET(Active_Portfolio!$G$12,1,0,ctPort,1)=$BB28)*(OFFSET(Active_Portfolio!$K$12,1,0,ctPort,1)=CL$8)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE($E$3,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE($E$3,1,1))*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$M$12,1,0,ctPort,1)=\"New\")*(OFFSET(Active_Portfolio!$G$12,1,0,ctPort,1)=$BB28)*(OFFSET(Active_Portfolio!$K$12,1,0,ctPort,1)=CM$8)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE($E$3,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE($E$3,1,1))*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$M$12,1,0,ctPort,1)=\"New\")*(OFFSET(Active_Portfolio!$G$12,1,0,ctPort,1)=$BB28)*(OFFSET(Active_Portfolio!$K$12,1,0,ctPort,1)=CN$8)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE($E$3,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE($E$3,1,1))*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$M$12,1,0,ctPort,1)=\"New\")*(OFFSET(Active_Portfolio!$G$12,1,0,ctPort,1)=$BB28)*(OFFSET(Active_Portfolio!$K$12,1,0,ctPort,1)=CO$8)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE($E$3,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE($E$3,1,1))*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":891.24},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$M$12,1,0,ctPort,1)=\"New\")*(OFFSET(Active_Portfolio!$G$12,1,0,ctPort,1)=$BB28)*(OFFSET(Active_Portfolio!$K$12,1,0,ctPort,1)=CP$8)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE($E$3,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE($E$3,1,1))*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$M$12,1,0,ctPort,1)=\"New\")*(OFFSET(Active_Portfolio!$G$12,1,0,ctPort,1)=$BB28)*(OFFSET(Active_Portfolio!$K$12,1,0,ctPort,1)=CQ$8)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE($E$3,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE($E$3,1,1))*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":0},891.24,{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=0)*(OFFSET(Active_Portfolio!$M$12,1,0,ctPort,1)=\"New\")*(OFFSET(Active_Portfolio!$G$12,1,0,ctPort,1)=$BB28)*(OFFSET(Active_Portfolio!$K$12,1,0,ctPort,1)=CS$8)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE($E$3,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE($E$3,1,1))*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=0)*(OFFSET(Active_Portfolio!$M$12,1,0,ctPort,1)=\"New\")*(OFFSET(Active_Portfolio!$G$12,1,0,ctPort,1)=$BB28)*(OFFSET(Active_Portfolio!$K$12,1,0,ctPort,1)=CT$8)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE($E$3,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE($E$3,1,1))*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=0)*(OFFSET(Active_Portfolio!$M$12,1,0,ctPort,1)=\"New\")*(OFFSET(Active_Portfolio!$G$12,1,0,ctPort,1)=$BB28)*(OFFSET(Active_Portfolio!$K$12,1,0,ctPort,1)=CU$8)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE($E$3,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE($E$3,1,1))*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=0)*(OFFSET(Active_Portfolio!$M$12,1,0,ctPort,1)=\"New\")*(OFFSET(Active_Portfolio!$G$12,1,0,ctPort,1)=$BB28)*(OFFSET(Active_Portfolio!$K$12,1,0,ctPort,1)=CV$8)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE($E$3,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE($E$3,1,1))*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=0)*(OFFSET(Active_Portfolio!$M$12,1,0,ctPort,1)=\"New\")*(OFFSET(Active_Portfolio!$G$12,1,0,ctPort,1)=$BB28)*(OFFSET(Active_Portfolio!$K$12,1,0,ctPort,1)=CW$8)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE($E$3,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE($E$3,1,1))*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=0)*(OFFSET(Active_Portfolio!$M$12,1,0,ctPort,1)=\"New\")*(OFFSET(Active_Portfolio!$G$12,1,0,ctPort,1)=$BB28)*(OFFSET(Active_Portfolio!$K$12,1,0,ctPort,1)=CX$8)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE($E$3,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE($E$3,1,1))*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=0)*(OFFSET(Active_Portfolio!$M$12,1,0,ctPort,1)=\"New\")*(OFFSET(Active_Portfolio!$G$12,1,0,ctPort,1)=$BB28)*(OFFSET(Active_Portfolio!$K$12,1,0,ctPort,1)=CY$8)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE($E$3,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE($E$3,1,1))*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":0},0,{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$B$12,1,0,ctPort,1)=4)*(OFFSET(Active_Portfolio!$G$12,1,0,ctPort,1)=$BB28)*(OFFSET(Active_Portfolio!$K$12,1,0,ctPort,1)=DA$8)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE($E$3,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE($E$3,1,1))*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$B$12,1,0,ctPort,1)=4)*(OFFSET(Active_Portfolio!$G$12,1,0,ctPort,1)=$BB28)*(OFFSET(Active_Portfolio!$K$12,1,0,ctPort,1)=DB$8)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE($E$3,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE($E$3,1,1))*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$B$12,1,0,ctPort,1)=4)*(OFFSET(Active_Portfolio!$G$12,1,0,ctPort,1)=$BB28)*(OFFSET(Active_Portfolio!$K$12,1,0,ctPort,1)=DC$8)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE($E$3,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE($E$3,1,1))*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$B$12,1,0,ctPort,1)=4)*(OFFSET(Active_Portfolio!$G$12,1,0,ctPort,1)=$BB28)*(OFFSET(Active_Portfolio!$K$12,1,0,ctPort,1)=DD$8)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE($E$3,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE($E$3,1,1))*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$B$12,1,0,ctPort,1)=4)*(OFFSET(Active_Portfolio!$G$12,1,0,ctPort,1)=$BB28)*(OFFSET(Active_Portfolio!$K$12,1,0,ctPort,1)=DE$8)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE($E$3,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE($E$3,1,1))*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":891.24},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$B$12,1,0,ctPort,1)=4)*(OFFSET(Active_Portfolio!$G$12,1,0,ctPort,1)=$BB28)*(OFFSET(Active_Portfolio!$K$12,1,0,ctPort,1)=DF$8)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE($E$3,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE($E$3,1,1))*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$B$12,1,0,ctPort,1)=4)*(OFFSET(Active_Portfolio!$G$12,1,0,ctPort,1)=$BB28)*(OFFSET(Active_Portfolio!$K$12,1,0,ctPort,1)=DG$8)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE($E$3,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE($E$3,1,1))*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":0},891.24,{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$B$12,1,0,ctPort,1)=4)*(OFFSET(Active_Portfolio!$G$12,1,0,ctPort,1)=$BB28)*(OFFSET(Active_Portfolio!$K$12,1,0,ctPort,1)=DI$8)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE($E$3,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE($E$3,1,1))*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$B$12,1,0,ctPort,1)=4)*(OFFSET(Active_Portfolio!$G$12,1,0,ctPort,1)=$BB28)*(OFFSET(Active_Portfolio!$K$12,1,0,ctPort,1)=DJ$8)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE($E$3,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE($E$3,1,1))*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$B$12,1,0,ctPort,1)=4)*(OFFSET(Active_Portfolio!$G$12,1,0,ctPort,1)=$BB28)*(OFFSET(Active_Portfolio!$K$12,1,0,ctPort,1)=DK$8)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE($E$3,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE($E$3,1,1))*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$B$12,1,0,ctPort,1)=4)*(OFFSET(Active_Portfolio!$G$12,1,0,ctPort,1)=$BB28)*(OFFSET(Active_Portfolio!$K$12,1,0,ctPort,1)=DL$8)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE($E$3,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE($E$3,1,1))*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$B$12,1,0,ctPort,1)=4)*(OFFSET(Active_Portfolio!$G$12,1,0,ctPort,1)=$BB28)*(OFFSET(Active_Portfolio!$K$12,1,0,ctPort,1)=DM$8)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE($E$3,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE($E$3,1,1))*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":891.24},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$B$12,1,0,ctPort,1)=4)*(OFFSET(Active_Portfolio!$G$12,1,0,ctPort,1)=$BB28)*(OFFSET(Active_Portfolio!$K$12,1,0,ctPort,1)=DN$8)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE($E$3,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE($E$3,1,1))*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$B$12,1,0,ctPort,1)=4)*(OFFSET(Active_Portfolio!$G$12,1,0,ctPort,1)=$BB28)*(OFFSET(Active_Portfolio!$K$12,1,0,ctPort,1)=DO$8)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE($E$3,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE($E$3,1,1))*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":0},891.24,{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=0)*(OFFSET(Active_Portfolio!$B$12,1,0,ctPort,1)=4)*(OFFSET(Active_Portfolio!$G$12,1,0,ctPort,1)=$BB28)*(OFFSET(Active_Portfolio!$K$12,1,0,ctPort,1)=DQ$8)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE($E$3,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE($E$3,1,1))*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=0)*(OFFSET(Active_Portfolio!$B$12,1,0,ctPort,1)=4)*(OFFSET(Active_Portfolio!$G$12,1,0,ctPort,1)=$BB28)*(OFFSET(Active_Portfolio!$K$12,1,0,ctPort,1)=DR$8)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE($E$3,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE($E$3,1,1))*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=0)*(OFFSET(Active_Portfolio!$B$12,1,0,ctPort,1)=4)*(OFFSET(Active_Portfolio!$G$12,1,0,ctPort,1)=$BB28)*(OFFSET(Active_Portfolio!$K$12,1,0,ctPort,1)=DS$8)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE($E$3,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE($E$3,1,1))*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=0)*(OFFSET(Active_Portfolio!$B$12,1,0,ctPort,1)=4)*(OFFSET(Active_Portfolio!$G$12,1,0,ctPort,1)=$BB28)*(OFFSET(Active_Portfolio!$K$12,1,0,ctPort,1)=DT$8)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE($E$3,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE($E$3,1,1))*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=0)*(OFFSET(Active_Portfolio!$B$12,1,0,ctPort,1)=4)*(OFFSET(Active_Portfolio!$G$12,1,0,ctPort,1)=$BB28)*(OFFSET(Active_Portfolio!$K$12,1,0,ctPort,1)=DU$8)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE($E$3,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE($E$3,1,1))*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=0)*(OFFSET(Active_Portfolio!$B$12,1,0,ctPort,1)=4)*(OFFSET(Active_Portfolio!$G$12,1,0,ctPort,1)=$BB28)*(OFFSET(Active_Portfolio!$K$12,1,0,ctPort,1)=DV$8)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE($E$3,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE($E$3,1,1))*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=0)*(OFFSET(Active_Portfolio!$B$12,1,0,ctPort,1)=4)*(OFFSET(Active_Portfolio!$G$12,1,0,ctPort,1)=$BB28)*(OFFSET(Active_Portfolio!$K$12,1,0,ctPort,1)=DW$8)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE($E$3,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE($E$3,1,1))*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":0},0,null,null,null,-117.81,34.950000000000003,2,-2,-117.61,34.75]
[null,null,null,null,null,null,null,null,null,null,null,null,null,17,{"$f":"IF(LARGE(BL$9:BL$108,$N29)>0,INDEX(BB$9:BB$108,MATCH(LARGE(BL$9:BL$108-ROW(BL$9:BL$108)/1000000000,$N29),BL$9:BL$108-ROW(BL$9:BL$108)/1000000000,0)),\"-\")","v":"Iron Mountain"},null,null,0,0,0,0,275.52,0,0,275.52,null,null,null,null,null,null,null,null,null,null,null,null,null,17,{"$f":"IF(LARGE(CJ$9:CJ$108,$AM29)>0,INDEX(BB$9:BB$108,MATCH(LARGE(CJ$9:CJ$108-ROW(CJ$9:CJ$108)/1000000000,$AM29),CJ$9:CJ$108-ROW(CJ$9:CJ$108)/1000000000,0)),\"-\")","v":"Carrizo North"},null,null,0,0,0,0,142.80000000000001,0,0,142.80000000000001,null,null,null,"Lassen North",null,null,{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$G$12,1,0,ctPort,1)=$BB29)*(OFFSET(Active_Portfolio!$K$12,1,0,ctPort,1)=BE$8)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE($E$3,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE($E$3,1,1))*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$G$12,1,0,ctPort,1)=$BB29)*(OFFSET(Active_Portfolio!$K$12,1,0,ctPort,1)=BF$8)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE($E$3,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE($E$3,1,1))*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":32},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$G$12,1,0,ctPort,1)=$BB29)*(OFFSET(Active_Portfolio!$K$12,1,0,ctPort,1)=BG$8)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE($E$3,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE($E$3,1,1))*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":1.39},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$G$12,1,0,ctPort,1)=$BB29)*(OFFSET(Active_Portfolio!$K$12,1,0,ctPort,1)=BH$8)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE($E$3,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE($E$3,1,1))*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":5},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$G$12,1,0,ctPort,1)=$BB29)*(OFFSET(Active_Portfolio!$K$12,1,0,ctPort,1)=BI$8)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE($E$3,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE($E$3,1,1))*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$G$12,1,0,ctPort,1)=$BB29)*(OFFSET(Active_Portfolio!$K$12,1,0,ctPort,1)=BJ$8)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE($E$3,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE($E$3,1,1))*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$G$12,1,0,ctPort,1)=$BB29)*(OFFSET(Active_Portfolio!$K$12,1,0,ctPort,1)=BK$8)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE($E$3,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE($E$3,1,1))*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":0},38.39,{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$G$12,1,0,ctPort,1)=$BB29)*(OFFSET(Active_Portfolio!$K$12,1,0,ctPort,1)=BM$8)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE($E$3,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE($E$3,1,1))*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$G$12,1,0,ctPort,1)=$BB29)*(OFFSET(Active_Portfolio!$K$12,1,0,ctPort,1)=BN$8)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE($E$3,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE($E$3,1,1))*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":32},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$G$12,1,0,ctPort,1)=$BB29)*(OFFSET(Active_Portfolio!$K$12,1,0,ctPort,1)=BO$8)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE($E$3,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE($E$3,1,1))*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":1.39},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$G$12,1,0,ctPort,1)=$BB29)*(OFFSET(Active_Portfolio!$K$12,1,0,ctPort,1)=BP$8)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE($E$3,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE($E$3,1,1))*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":5},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$G$12,1,0,ctPort,1)=$BB29)*(OFFSET(Active_Portfolio!$K$12,1,0,ctPort,1)=BQ$8)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE($E$3,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE($E$3,1,1))*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$G$12,1,0,ctPort,1)=$BB29)*(OFFSET(Active_Portfolio!$K$12,1,0,ctPort,1)=BR$8)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE($E$3,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE($E$3,1,1))*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$G$12,1,0,ctPort,1)=$BB29)*(OFFSET(Active_Portfolio!$K$12,1,0,ctPort,1)=BS$8)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE($E$3,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE($E$3,1,1))*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":0},38.39,{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=0)*(OFFSET(Active_Portfolio!$G$12,1,0,ctPort,1)=$BB29)*(OFFSET(Active_Portfolio!$K$12,1,0,ctPort,1)=BU$8)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE($E$3,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE($E$3,1,1))*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=0)*(OFFSET(Active_Portfolio!$G$12,1,0,ctPort,1)=$BB29)*(OFFSET(Active_Portfolio!$K$12,1,0,ctPort,1)=BV$8)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE($E$3,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE($E$3,1,1))*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=0)*(OFFSET(Active_Portfolio!$G$12,1,0,ctPort,1)=$BB29)*(OFFSET(Active_Portfolio!$K$12,1,0,ctPort,1)=BW$8)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE($E$3,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE($E$3,1,1))*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=0)*(OFFSET(Active_Portfolio!$G$12,1,0,ctPort,1)=$BB29)*(OFFSET(Active_Portfolio!$K$12,1,0,ctPort,1)=BX$8)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE($E$3,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE($E$3,1,1))*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=0)*(OFFSET(Active_Portfolio!$G$12,1,0,ctPort,1)=$BB29)*(OFFSET(Active_Portfolio!$K$12,1,0,ctPort,1)=BY$8)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE($E$3,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE($E$3,1,1))*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=0)*(OFFSET(Active_Portfolio!$G$12,1,0,ctPort,1)=$BB29)*(OFFSET(Active_Portfolio!$K$12,1,0,ctPort,1)=BZ$8)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE($E$3,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE($E$3,1,1))*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=0)*(OFFSET(Active_Portfolio!$G$12,1,0,ctPort,1)=$BB29)*(OFFSET(Active_Portfolio!$K$12,1,0,ctPort,1)=CA$8)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE($E$3,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE($E$3,1,1))*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":0},0,{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$M$12,1,0,ctPort,1)=\"New\")*(OFFSET(Active_Portfolio!$G$12,1,0,ctPort,1)=$BB29)*(OFFSET(Active_Portfolio!$K$12,1,0,ctPort,1)=CC$8)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE($E$3,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE($E$3,1,1))*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$M$12,1,0,ctPort,1)=\"New\")*(OFFSET(Active_Portfolio!$G$12,1,0,ctPort,1)=$BB29)*(OFFSET(Active_Portfolio!$K$12,1,0,ctPort,1)=CD$8)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE($E$3,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE($E$3,1,1))*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$M$12,1,0,ctPort,1)=\"New\")*(OFFSET(Active_Portfolio!$G$12,1,0,ctPort,1)=$BB29)*(OFFSET(Active_Portfolio!$K$12,1,0,ctPort,1)=CE$8)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE($E$3,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE($E$3,1,1))*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$M$12,1,0,ctPort,1)=\"New\")*(OFFSET(Active_Portfolio!$G$12,1,0,ctPort,1)=$BB29)*(OFFSET(Active_Portfolio!$K$12,1,0,ctPort,1)=CF$8)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE($E$3,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE($E$3,1,1))*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$M$12,1,0,ctPort,1)=\"New\")*(OFFSET(Active_Portfolio!$G$12,1,0,ctPort,1)=$BB29)*(OFFSET(Active_Portfolio!$K$12,1,0,ctPort,1)=CG$8)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE($E$3,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE($E$3,1,1))*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$M$12,1,0,ctPort,1)=\"New\")*(OFFSET(Active_Portfolio!$G$12,1,0,ctPort,1)=$BB29)*(OFFSET(Active_Portfolio!$K$12,1,0,ctPort,1)=CH$8)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE($E$3,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE($E$3,1,1))*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$M$12,1,0,ctPort,1)=\"New\")*(OFFSET(Active_Portfolio!$G$12,1,0,ctPort,1)=$BB29)*(OFFSET(Active_Portfolio!$K$12,1,0,ctPort,1)=CI$8)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE($E$3,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE($E$3,1,1))*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":0},0,{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$M$12,1,0,ctPort,1)=\"New\")*(OFFSET(Active_Portfolio!$G$12,1,0,ctPort,1)=$BB29)*(OFFSET(Active_Portfolio!$K$12,1,0,ctPort,1)=CK$8)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE($E$3,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE($E$3,1,1))*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$M$12,1,0,ctPort,1)=\"New\")*(OFFSET(Active_Portfolio!$G$12,1,0,ctPort,1)=$BB29)*(OFFSET(Active_Portfolio!$K$12,1,0,ctPort,1)=CL$8)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE($E$3,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE($E$3,1,1))*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$M$12,1,0,ctPort,1)=\"New\")*(OFFSET(Active_Portfolio!$G$12,1,0,ctPort,1)=$BB29)*(OFFSET(Active_Portfolio!$K$12,1,0,ctPort,1)=CM$8)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE($E$3,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE($E$3,1,1))*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$M$12,1,0,ctPort,1)=\"New\")*(OFFSET(Active_Portfolio!$G$12,1,0,ctPort,1)=$BB29)*(OFFSET(Active_Portfolio!$K$12,1,0,ctPort,1)=CN$8)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE($E$3,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE($E$3,1,1))*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$M$12,1,0,ctPort,1)=\"New\")*(OFFSET(Active_Portfolio!$G$12,1,0,ctPort,1)=$BB29)*(OFFSET(Active_Portfolio!$K$12,1,0,ctPort,1)=CO$8)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE($E$3,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE($E$3,1,1))*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$M$12,1,0,ctPort,1)=\"New\")*(OFFSET(Active_Portfolio!$G$12,1,0,ctPort,1)=$BB29)*(OFFSET(Active_Portfolio!$K$12,1,0,ctPort,1)=CP$8)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE($E$3,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE($E$3,1,1))*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$M$12,1,0,ctPort,1)=\"New\")*(OFFSET(Active_Portfolio!$G$12,1,0,ctPort,1)=$BB29)*(OFFSET(Active_Portfolio!$K$12,1,0,ctPort,1)=CQ$8)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE($E$3,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE($E$3,1,1))*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":0},0,{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=0)*(OFFSET(Active_Portfolio!$M$12,1,0,ctPort,1)=\"New\")*(OFFSET(Active_Portfolio!$G$12,1,0,ctPort,1)=$BB29)*(OFFSET(Active_Portfolio!$K$12,1,0,ctPort,1)=CS$8)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE($E$3,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE($E$3,1,1))*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=0)*(OFFSET(Active_Portfolio!$M$12,1,0,ctPort,1)=\"New\")*(OFFSET(Active_Portfolio!$G$12,1,0,ctPort,1)=$BB29)*(OFFSET(Active_Portfolio!$K$12,1,0,ctPort,1)=CT$8)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE($E$3,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE($E$3,1,1))*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=0)*(OFFSET(Active_Portfolio!$M$12,1,0,ctPort,1)=\"New\")*(OFFSET(Active_Portfolio!$G$12,1,0,ctPort,1)=$BB29)*(OFFSET(Active_Portfolio!$K$12,1,0,ctPort,1)=CU$8)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE($E$3,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE($E$3,1,1))*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=0)*(OFFSET(Active_Portfolio!$M$12,1,0,ctPort,1)=\"New\")*(OFFSET(Active_Portfolio!$G$12,1,0,ctPort,1)=$BB29)*(OFFSET(Active_Portfolio!$K$12,1,0,ctPort,1)=CV$8)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE($E$3,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE($E$3,1,1))*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=0)*(OFFSET(Active_Portfolio!$M$12,1,0,ctPort,1)=\"New\")*(OFFSET(Active_Portfolio!$G$12,1,0,ctPort,1)=$BB29)*(OFFSET(Active_Portfolio!$K$12,1,0,ctPort,1)=CW$8)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE($E$3,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE($E$3,1,1))*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=0)*(OFFSET(Active_Portfolio!$M$12,1,0,ctPort,1)=\"New\")*(OFFSET(Active_Portfolio!$G$12,1,0,ctPort,1)=$BB29)*(OFFSET(Active_Portfolio!$K$12,1,0,ctPort,1)=CX$8)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE($E$3,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE($E$3,1,1))*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=0)*(OFFSET(Active_Portfolio!$M$12,1,0,ctPort,1)=\"New\")*(OFFSET(Active_Portfolio!$G$12,1,0,ctPort,1)=$BB29)*(OFFSET(Active_Portfolio!$K$12,1,0,ctPort,1)=CY$8)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE($E$3,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE($E$3,1,1))*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":0},0,{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$B$12,1,0,ctPort,1)=4)*(OFFSET(Active_Portfolio!$G$12,1,0,ctPort,1)=$BB29)*(OFFSET(Active_Portfolio!$K$12,1,0,ctPort,1)=DA$8)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE($E$3,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE($E$3,1,1))*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$B$12,1,0,ctPort,1)=4)*(OFFSET(Active_Portfolio!$G$12,1,0,ctPort,1)=$BB29)*(OFFSET(Active_Portfolio!$K$12,1,0,ctPort,1)=DB$8)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE($E$3,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE($E$3,1,1))*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$B$12,1,0,ctPort,1)=4)*(OFFSET(Active_Portfolio!$G$12,1,0,ctPort,1)=$BB29)*(OFFSET(Active_Portfolio!$K$12,1,0,ctPort,1)=DC$8)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE($E$3,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE($E$3,1,1))*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$B$12,1,0,ctPort,1)=4)*(OFFSET(Active_Portfolio!$G$12,1,0,ctPort,1)=$BB29)*(OFFSET(Active_Portfolio!$K$12,1,0,ctPort,1)=DD$8)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE($E$3,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE($E$3,1,1))*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$B$12,1,0,ctPort,1)=4)*(OFFSET(Active_Portfolio!$G$12,1,0,ctPort,1)=$BB29)*(OFFSET(Active_Portfolio!$K$12,1,0,ctPort,1)=DE$8)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE($E$3,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE($E$3,1,1))*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$B$12,1,0,ctPort,1)=4)*(OFFSET(Active_Portfolio!$G$12,1,0,ctPort,1)=$BB29)*(OFFSET(Active_Portfolio!$K$12,1,0,ctPort,1)=DF$8)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE($E$3,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE($E$3,1,1))*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$B$12,1,0,ctPort,1)=4)*(OFFSET(Active_Portfolio!$G$12,1,0,ctPort,1)=$BB29)*(OFFSET(Active_Portfolio!$K$12,1,0,ctPort,1)=DG$8)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE($E$3,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE($E$3,1,1))*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":0},0,{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$B$12,1,0,ctPort,1)=4)*(OFFSET(Active_Portfolio!$G$12,1,0,ctPort,1)=$BB29)*(OFFSET(Active_Portfolio!$K$12,1,0,ctPort,1)=DI$8)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE($E$3,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE($E$3,1,1))*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$B$12,1,0,ctPort,1)=4)*(OFFSET(Active_Portfolio!$G$12,1,0,ctPort,1)=$BB29)*(OFFSET(Active_Portfolio!$K$12,1,0,ctPort,1)=DJ$8)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE($E$3,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE($E$3,1,1))*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$B$12,1,0,ctPort,1)=4)*(OFFSET(Active_Portfolio!$G$12,1,0,ctPort,1)=$BB29)*(OFFSET(Active_Portfolio!$K$12,1,0,ctPort,1)=DK$8)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE($E$3,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE($E$3,1,1))*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$B$12,1,0,ctPort,1)=4)*(OFFSET(Active_Portfolio!$G$12,1,0,ctPort,1)=$BB29)*(OFFSET(Active_Portfolio!$K$12,1,0,ctPort,1)=DL$8)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE($E$3,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE($E$3,1,1))*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$B$12,1,0,ctPort,1)=4)*(OFFSET(Active_Portfolio!$G$12,1,0,ctPort,1)=$BB29)*(OFFSET(Active_Portfolio!$K$12,1,0,ctPort,1)=DM$8)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE($E$3,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE($E$3,1,1))*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$B$12,1,0,ctPort,1)=4)*(OFFSET(Active_Portfolio!$G$12,1,0,ctPort,1)=$BB29)*(OFFSET(Active_Portfolio!$K$12,1,0,ctPort,1)=DN$8)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE($E$3,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE($E$3,1,1))*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$B$12,1,0,ctPort,1)=4)*(OFFSET(Active_Portfolio!$G$12,1,0,ctPort,1)=$BB29)*(OFFSET(Active_Portfolio!$K$12,1,0,ctPort,1)=DO$8)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE($E$3,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE($E$3,1,1))*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":0},0,{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=0)*(OFFSET(Active_Portfolio!$B$12,1,0,ctPort,1)=4)*(OFFSET(Active_Portfolio!$G$12,1,0,ctPort,1)=$BB29)*(OFFSET(Active_Portfolio!$K$12,1,0,ctPort,1)=DQ$8)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE($E$3,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE($E$3,1,1))*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=0)*(OFFSET(Active_Portfolio!$B$12,1,0,ctPort,1)=4)*(OFFSET(Active_Portfolio!$G$12,1,0,ctPort,1)=$BB29)*(OFFSET(Active_Portfolio!$K$12,1,0,ctPort,1)=DR$8)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE($E$3,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE($E$3,1,1))*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=0)*(OFFSET(Active_Portfolio!$B$12,1,0,ctPort,1)=4)*(OFFSET(Active_Portfolio!$G$12,1,0,ctPort,1)=$BB29)*(OFFSET(Active_Portfolio!$K$12,1,0,ctPort,1)=DS$8)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE($E$3,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE($E$3,1,1))*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=0)*(OFFSET(Active_Portfolio!$B$12,1,0,ctPort,1)=4)*(OFFSET(Active_Portfolio!$G$12,1,0,ctPort,1)=$BB29)*(OFFSET(Active_Portfolio!$K$12,1,0,ctPort,1)=DT$8)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE($E$3,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE($E$3,1,1))*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=0)*(OFFSET(Active_Portfolio!$B$12,1,0,ctPort,1)=4)*(OFFSET(Active_Portfolio!$G$12,1,0,ctPort,1)=$BB29)*(OFFSET(Active_Portfolio!$K$12,1,0,ctPort,1)=DU$8)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE($E$3,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE($E$3,1,1))*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=0)*(OFFSET(Active_Portfolio!$B$12,1,0,ctPort,1)=4)*(OFFSET(Active_Portfolio!$G$12,1,0,ctPort,1)=$BB29)*(OFFSET(Active_Portfolio!$K$12,1,0,ctPort,1)=DV$8)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE($E$3,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE($E$3,1,1))*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=0)*(OFFSET(Active_Portfolio!$B$12,1,0,ctPort,1)=4)*(OFFSET(Active_Portfolio!$G$12,1,0,ctPort,1)=$BB29)*(OFFSET(Active_Portfolio!$K$12,1,0,ctPort,1)=DW$8)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE($E$3,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE($E$3,1,1))*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":0},0,null,null,null,-121.17,40.82,8,-2,-120.37,40.619999999999997]
[null,null,null,null,null,null,null,null,null,null,null,null,null,18,{"$f":"IF(LARGE(BL$9:BL$108,$N30)>0,INDEX(BB$9:BB$108,MATCH(LARGE(BL$9:BL$108-ROW(BL$9:BL$108)/1000000000,$N30),BL$9:BL$108-ROW(BL$9:BL$108)/1000000000,0)),\"-\")","v":"NM_EA"},null,null,0,0,0,0,0,0,272.41199999999998,272.41199999999998,null,null,null,null,null,null,null,null,null,null,null,null,null,18,{"$f":"IF(LARGE(CJ$9:CJ$108,$AM30)>0,INDEX(BB$9:BB$108,MATCH(LARGE(CJ$9:CJ$108-ROW(CJ$9:CJ$108)/1000000000,$AM30),CJ$9:CJ$108-ROW(CJ$9:CJ$108)/1000000000,0)),\"-\")","v":"Los Banos"},null,null,0,0,0,0,2.94,0,127.06,130,null,null,null,"Los Angeles County (Partial)",null,null,{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$G$12,1,0,ctPort,1)=$BB30)*(OFFSET(Active_Portfolio!$K$12,1,0,ctPort,1)=BE$8)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE($E$3,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE($E$3,1,1))*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":61.9},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$G$12,1,0,ctPort,1)=$BB30)*(OFFSET(Active_Portfolio!$K$12,1,0,ctPort,1)=BF$8)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE($E$3,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE($E$3,1,1))*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$G$12,1,0,ctPort,1)=$BB30)*(OFFSET(Active_Portfolio!$K$12,1,0,ctPort,1)=BG$8)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE($E$3,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE($E$3,1,1))*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$G$12,1,0,ctPort,1)=$BB30)*(OFFSET(Active_Portfolio!$K$12,1,0,ctPort,1)=BH$8)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE($E$3,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE($E$3,1,1))*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":7.6929999999999996},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$G$12,1,0,ctPort,1)=$BB30)*(OFFSET(Active_Portfolio!$K$12,1,0,ctPort,1)=BI$8)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE($E$3,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE($E$3,1,1))*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":18.188320000000001},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$G$12,1,0,ctPort,1)=$BB30)*(OFFSET(Active_Portfolio!$K$12,1,0,ctPort,1)=BJ$8)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE($E$3,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE($E$3,1,1))*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$G$12,1,0,ctPort,1)=$BB30)*(OFFSET(Active_Portfolio!$K$12,1,0,ctPort,1)=BK$8)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE($E$3,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE($E$3,1,1))*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":0},87.781320000000008,{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$G$12,1,0,ctPort,1)=$BB30)*(OFFSET(Active_Portfolio!$K$12,1,0,ctPort,1)=BM$8)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE($E$3,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE($E$3,1,1))*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":61.9},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$G$12,1,0,ctPort,1)=$BB30)*(OFFSET(Active_Portfolio!$K$12,1,0,ctPort,1)=BN$8)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE($E$3,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE($E$3,1,1))*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$G$12,1,0,ctPort,1)=$BB30)*(OFFSET(Active_Portfolio!$K$12,1,0,ctPort,1)=BO$8)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE($E$3,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE($E$3,1,1))*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$G$12,1,0,ctPort,1)=$BB30)*(OFFSET(Active_Portfolio!$K$12,1,0,ctPort,1)=BP$8)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE($E$3,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE($E$3,1,1))*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":7.6929999999999996},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$G$12,1,0,ctPort,1)=$BB30)*(OFFSET(Active_Portfolio!$K$12,1,0,ctPort,1)=BQ$8)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE($E$3,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE($E$3,1,1))*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":18.188320000000001},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$G$12,1,0,ctPort,1)=$BB30)*(OFFSET(Active_Portfolio!$K$12,1,0,ctPort,1)=BR$8)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE($E$3,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE($E$3,1,1))*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$G$12,1,0,ctPort,1)=$BB30)*(OFFSET(Active_Portfolio!$K$12,1,0,ctPort,1)=BS$8)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE($E$3,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE($E$3,1,1))*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":0},87.781320000000008,{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=0)*(OFFSET(Active_Portfolio!$G$12,1,0,ctPort,1)=$BB30)*(OFFSET(Active_Portfolio!$K$12,1,0,ctPort,1)=BU$8)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE($E$3,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE($E$3,1,1))*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=0)*(OFFSET(Active_Portfolio!$G$12,1,0,ctPort,1)=$BB30)*(OFFSET(Active_Portfolio!$K$12,1,0,ctPort,1)=BV$8)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE($E$3,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE($E$3,1,1))*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=0)*(OFFSET(Active_Portfolio!$G$12,1,0,ctPort,1)=$BB30)*(OFFSET(Active_Portfolio!$K$12,1,0,ctPort,1)=BW$8)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE($E$3,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE($E$3,1,1))*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=0)*(OFFSET(Active_Portfolio!$G$12,1,0,ctPort,1)=$BB30)*(OFFSET(Active_Portfolio!$K$12,1,0,ctPort,1)=BX$8)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE($E$3,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE($E$3,1,1))*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=0)*(OFFSET(Active_Portfolio!$G$12,1,0,ctPort,1)=$BB30)*(OFFSET(Active_Portfolio!$K$12,1,0,ctPort,1)=BY$8)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE($E$3,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE($E$3,1,1))*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=0)*(OFFSET(Active_Portfolio!$G$12,1,0,ctPort,1)=$BB30)*(OFFSET(Active_Portfolio!$K$12,1,0,ctPort,1)=BZ$8)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE($E$3,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE($E$3,1,1))*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=0)*(OFFSET(Active_Portfolio!$G$12,1,0,ctPort,1)=$BB30)*(OFFSET(Active_Portfolio!$K$12,1,0,ctPort,1)=CA$8)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE($E$3,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE($E$3,1,1))*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":0},0,{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$M$12,1,0,ctPort,1)=\"New\")*(OFFSET(Active_Portfolio!$G$12,1,0,ctPort,1)=$BB30)*(OFFSET(Active_Portfolio!$K$12,1,0,ctPort,1)=CC$8)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE($E$3,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE($E$3,1,1))*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$M$12,1,0,ctPort,1)=\"New\")*(OFFSET(Active_Portfolio!$G$12,1,0,ctPort,1)=$BB30)*(OFFSET(Active_Portfolio!$K$12,1,0,ctPort,1)=CD$8)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE($E$3,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE($E$3,1,1))*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$M$12,1,0,ctPort,1)=\"New\")*(OFFSET(Active_Portfolio!$G$12,1,0,ctPort,1)=$BB30)*(OFFSET(Active_Portfolio!$K$12,1,0,ctPort,1)=CE$8)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE($E$3,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE($E$3,1,1))*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$M$12,1,0,ctPort,1)=\"New\")*(OFFSET(Active_Portfolio!$G$12,1,0,ctPort,1)=$BB30)*(OFFSET(Active_Portfolio!$K$12,1,0,ctPort,1)=CF$8)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE($E$3,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE($E$3,1,1))*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":0.27300000000000002},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$M$12,1,0,ctPort,1)=\"New\")*(OFFSET(Active_Portfolio!$G$12,1,0,ctPort,1)=$BB30)*(OFFSET(Active_Portfolio!$K$12,1,0,ctPort,1)=CG$8)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE($E$3,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE($E$3,1,1))*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":15.538320000000001},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$M$12,1,0,ctPort,1)=\"New\")*(OFFSET(Active_Portfolio!$G$12,1,0,ctPort,1)=$BB30)*(OFFSET(Active_Portfolio!$K$12,1,0,ctPort,1)=CH$8)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE($E$3,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE($E$3,1,1))*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$M$12,1,0,ctPort,1)=\"New\")*(OFFSET(Active_Portfolio!$G$12,1,0,ctPort,1)=$BB30)*(OFFSET(Active_Portfolio!$K$12,1,0,ctPort,1)=CI$8)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE($E$3,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE($E$3,1,1))*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":0},15.81132,{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$M$12,1,0,ctPort,1)=\"New\")*(OFFSET(Active_Portfolio!$G$12,1,0,ctPort,1)=$BB30)*(OFFSET(Active_Portfolio!$K$12,1,0,ctPort,1)=CK$8)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE($E$3,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE($E$3,1,1))*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$M$12,1,0,ctPort,1)=\"New\")*(OFFSET(Active_Portfolio!$G$12,1,0,ctPort,1)=$BB30)*(OFFSET(Active_Portfolio!$K$12,1,0,ctPort,1)=CL$8)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE($E$3,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE($E$3,1,1))*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$M$12,1,0,ctPort,1)=\"New\")*(OFFSET(Active_Portfolio!$G$12,1,0,ctPort,1)=$BB30)*(OFFSET(Active_Portfolio!$K$12,1,0,ctPort,1)=CM$8)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE($E$3,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE($E$3,1,1))*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$M$12,1,0,ctPort,1)=\"New\")*(OFFSET(Active_Portfolio!$G$12,1,0,ctPort,1)=$BB30)*(OFFSET(Active_Portfolio!$K$12,1,0,ctPort,1)=CN$8)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE($E$3,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE($E$3,1,1))*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":0.27300000000000002},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$M$12,1,0,ctPort,1)=\"New\")*(OFFSET(Active_Portfolio!$G$12,1,0,ctPort,1)=$BB30)*(OFFSET(Active_Portfolio!$K$12,1,0,ctPort,1)=CO$8)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE($E$3,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE($E$3,1,1))*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":15.538320000000001},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$M$12,1,0,ctPort,1)=\"New\")*(OFFSET(Active_Portfolio!$G$12,1,0,ctPort,1)=$BB30)*(OFFSET(Active_Portfolio!$K$12,1,0,ctPort,1)=CP$8)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE($E$3,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE($E$3,1,1))*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$M$12,1,0,ctPort,1)=\"New\")*(OFFSET(Active_Portfolio!$G$12,1,0,ctPort,1)=$BB30)*(OFFSET(Active_Portfolio!$K$12,1,0,ctPort,1)=CQ$8)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE($E$3,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE($E$3,1,1))*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":0},15.81132,{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=0)*(OFFSET(Active_Portfolio!$M$12,1,0,ctPort,1)=\"New\")*(OFFSET(Active_Portfolio!$G$12,1,0,ctPort,1)=$BB30)*(OFFSET(Active_Portfolio!$K$12,1,0,ctPort,1)=CS$8)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE($E$3,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE($E$3,1,1))*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=0)*(OFFSET(Active_Portfolio!$M$12,1,0,ctPort,1)=\"New\")*(OFFSET(Active_Portfolio!$G$12,1,0,ctPort,1)=$BB30)*(OFFSET(Active_Portfolio!$K$12,1,0,ctPort,1)=CT$8)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE($E$3,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE($E$3,1,1))*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=0)*(OFFSET(Active_Portfolio!$M$12,1,0,ctPort,1)=\"New\")*(OFFSET(Active_Portfolio!$G$12,1,0,ctPort,1)=$BB30)*(OFFSET(Active_Portfolio!$K$12,1,0,ctPort,1)=CU$8)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE($E$3,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE($E$3,1,1))*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=0)*(OFFSET(Active_Portfolio!$M$12,1,0,ctPort,1)=\"New\")*(OFFSET(Active_Portfolio!$G$12,1,0,ctPort,1)=$BB30)*(OFFSET(Active_Portfolio!$K$12,1,0,ctPort,1)=CV$8)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE($E$3,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE($E$3,1,1))*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=0)*(OFFSET(Active_Portfolio!$M$12,1,0,ctPort,1)=\"New\")*(OFFSET(Active_Portfolio!$G$12,1,0,ctPort,1)=$BB30)*(OFFSET(Active_Portfolio!$K$12,1,0,ctPort,1)=CW$8)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE($E$3,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE($E$3,1,1))*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=0)*(OFFSET(Active_Portfolio!$M$12,1,0,ctPort,1)=\"New\")*(OFFSET(Active_Portfolio!$G$12,1,0,ctPort,1)=$BB30)*(OFFSET(Active_Portfolio!$K$12,1,0,ctPort,1)=CX$8)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE($E$3,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE($E$3,1,1))*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=0)*(OFFSET(Active_Portfolio!$M$12,1,0,ctPort,1)=\"New\")*(OFFSET(Active_Portfolio!$G$12,1,0,ctPort,1)=$BB30)*(OFFSET(Active_Portfolio!$K$12,1,0,ctPort,1)=CY$8)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE($E$3,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE($E$3,1,1))*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":0},0,{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$B$12,1,0,ctPort,1)=4)*(OFFSET(Active_Portfolio!$G$12,1,0,ctPort,1)=$BB30)*(OFFSET(Active_Portfolio!$K$12,1,0,ctPort,1)=DA$8)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE($E$3,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE($E$3,1,1))*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$B$12,1,0,ctPort,1)=4)*(OFFSET(Active_Portfolio!$G$12,1,0,ctPort,1)=$BB30)*(OFFSET(Active_Portfolio!$K$12,1,0,ctPort,1)=DB$8)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE($E$3,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE($E$3,1,1))*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$B$12,1,0,ctPort,1)=4)*(OFFSET(Active_Portfolio!$G$12,1,0,ctPort,1)=$BB30)*(OFFSET(Active_Portfolio!$K$12,1,0,ctPort,1)=DC$8)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE($E$3,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE($E$3,1,1))*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$B$12,1,0,ctPort,1)=4)*(OFFSET(Active_Portfolio!$G$12,1,0,ctPort,1)=$BB30)*(OFFSET(Active_Portfolio!$K$12,1,0,ctPort,1)=DD$8)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE($E$3,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE($E$3,1,1))*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$B$12,1,0,ctPort,1)=4)*(OFFSET(Active_Portfolio!$G$12,1,0,ctPort,1)=$BB30)*(OFFSET(Active_Portfolio!$K$12,1,0,ctPort,1)=DE$8)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE($E$3,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE($E$3,1,1))*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$B$12,1,0,ctPort,1)=4)*(OFFSET(Active_Portfolio!$G$12,1,0,ctPort,1)=$BB30)*(OFFSET(Active_Portfolio!$K$12,1,0,ctPort,1)=DF$8)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE($E$3,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE($E$3,1,1))*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$B$12,1,0,ctPort,1)=4)*(OFFSET(Active_Portfolio!$G$12,1,0,ctPort,1)=$BB30)*(OFFSET(Active_Portfolio!$K$12,1,0,ctPort,1)=DG$8)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE($E$3,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE($E$3,1,1))*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":0},0,{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$B$12,1,0,ctPort,1)=4)*(OFFSET(Active_Portfolio!$G$12,1,0,ctPort,1)=$BB30)*(OFFSET(Active_Portfolio!$K$12,1,0,ctPort,1)=DI$8)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE($E$3,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE($E$3,1,1))*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$B$12,1,0,ctPort,1)=4)*(OFFSET(Active_Portfolio!$G$12,1,0,ctPort,1)=$BB30)*(OFFSET(Active_Portfolio!$K$12,1,0,ctPort,1)=DJ$8)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE($E$3,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE($E$3,1,1))*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$B$12,1,0,ctPort,1)=4)*(OFFSET(Active_Portfolio!$G$12,1,0,ctPort,1)=$BB30)*(OFFSET(Active_Portfolio!$K$12,1,0,ctPort,1)=DK$8)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE($E$3,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE($E$3,1,1))*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$B$12,1,0,ctPort,1)=4)*(OFFSET(Active_Portfolio!$G$12,1,0,ctPort,1)=$BB30)*(OFFSET(Active_Portfolio!$K$12,1,0,ctPort,1)=DL$8)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE($E$3,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE($E$3,1,1))*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$B$12,1,0,ctPort,1)=4)*(OFFSET(Active_Portfolio!$G$12,1,0,ctPort,1)=$BB30)*(OFFSET(Active_Portfolio!$K$12,1,0,ctPort,1)=DM$8)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE($E$3,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE($E$3,1,1))*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$B$12,1,0,ctPort,1)=4)*(OFFSET(Active_Portfolio!$G$12,1,0,ctPort,1)=$BB30)*(OFFSET(Active_Portfolio!$K$12,1,0,ctPort,1)=DN$8)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE($E$3,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE($E$3,1,1))*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$B$12,1,0,ctPort,1)=4)*(OFFSET(Active_Portfolio!$G$12,1,0,ctPort,1)=$BB30)*(OFFSET(Active_Portfolio!$K$12,1,0,ctPort,1)=DO$8)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE($E$3,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE($E$3,1,1))*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":0},0,{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=0)*(OFFSET(Active_Portfolio!$B$12,1,0,ctPort,1)=4)*(OFFSET(Active_Portfolio!$G$12,1,0,ctPort,1)=$BB30)*(OFFSET(Active_Portfolio!$K$12,1,0,ctPort,1)=DQ$8)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE($E$3,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE($E$3,1,1))*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=0)*(OFFSET(Active_Portfolio!$B$12,1,0,ctPort,1)=4)*(OFFSET(Active_Portfolio!$G$12,1,0,ctPort,1)=$BB30)*(OFFSET(Active_Portfolio!$K$12,1,0,ctPort,1)=DR$8)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE($E$3,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE($E$3,1,1))*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=0)*(OFFSET(Active_Portfolio!$B$12,1,0,ctPort,1)=4)*(OFFSET(Active_Portfolio!$G$12,1,0,ctPort,1)=$BB30)*(OFFSET(Active_Portfolio!$K$12,1,0,ctPort,1)=DS$8)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE($E$3,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE($E$3,1,1))*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=0)*(OFFSET(Active_Portfolio!$B$12,1,0,ctPort,1)=4)*(OFFSET(Active_Portfolio!$G$12,1,0,ctPort,1)=$BB30)*(OFFSET(Active_Portfolio!$K$12,1,0,ctPort,1)=DT$8)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE($E$3,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE($E$3,1,1))*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=0)*(OFFSET(Active_Portfolio!$B$12,1,0,ctPort,1)=4)*(OFFSET(Active_Portfolio!$G$12,1,0,ctPort,1)=$BB30)*(OFFSET(Active_Portfolio!$K$12,1,0,ctPort,1)=DU$8)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE($E$3,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE($E$3,1,1))*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=0)*(OFFSET(Active_Portfolio!$B$12,1,0,ctPort,1)=4)*(OFFSET(Active_Portfolio!$G$12,1,0,ctPort,1)=$BB30)*(OFFSET(Active_Portfolio!$K$12,1,0,ctPort,1)=DV$8)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE($E$3,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE($E$3,1,1))*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=0)*(OFFSET(Active_Portfolio!$B$12,1,0,ctPort,1)=4)*(OFFSET(Active_Portfolio!$G$12,1,0,ctPort,1)=$BB30)*(OFFSET(Active_Portfolio!$K$12,1,0,ctPort,1)=DW$8)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE($E$3,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE($E$3,1,1))*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":0},0,null,null,null,-118.29,34.26,null,-6,-118.29,33.659999999999997]
[null,null,null,null,null,null,null,null,null,null,null,null,null,19,{"$f":"IF(LARGE(BL$9:BL$108,$N31)>0,INDEX(BB$9:BB$108,MATCH(LARGE(BL$9:BL$108-ROW(BL$9:BL$108)/1000000000,$N31),BL$9:BL$108-ROW(BL$9:BL$108)/1000000000,0)),\"-\")","v":"San Bernardino - Lucerne"},null,null,0.57999999999999996,0,0,25.341999999999999,142.01849999999996,0,84.039999999999992,251.98049999999995,null,null,null,null,null,null,null,null,null,null,null,null,null,19,{"$f":"IF(LARGE(CJ$9:CJ$108,$AM31)>0,INDEX(BB$9:BB$108,MATCH(LARGE(CJ$9:CJ$108-ROW(CJ$9:CJ$108)/1000000000,$AM31),CJ$9:CJ$108-ROW(CJ$9:CJ$108)/1000000000,0)),\"-\")","v":"Imperial East"},null,null,0,0,0,0,0,0,126.26800000000001,126.26800000000001,null,null,null,"Los Banos",null,null,{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$G$12,1,0,ctPort,1)=$BB31)*(OFFSET(Active_Portfolio!$K$12,1,0,ctPort,1)=BE$8)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE($E$3,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE($E$3,1,1))*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$G$12,1,0,ctPort,1)=$BB31)*(OFFSET(Active_Portfolio!$K$12,1,0,ctPort,1)=BF$8)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE($E$3,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE($E$3,1,1))*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":9.75},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$G$12,1,0,ctPort,1)=$BB31)*(OFFSET(Active_Portfolio!$K$12,1,0,ctPort,1)=BG$8)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE($E$3,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE($E$3,1,1))*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$G$12,1,0,ctPort,1)=$BB31)*(OFFSET(Active_Portfolio!$K$12,1,0,ctPort,1)=BH$8)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE($E$3,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE($E$3,1,1))*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":5.98},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$G$12,1,0,ctPort,1)=$BB31)*(OFFSET(Active_Portfolio!$K$12,1,0,ctPort,1)=BI$8)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE($E$3,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE($E$3,1,1))*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":137.93899999999999},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$G$12,1,0,ctPort,1)=$BB31)*(OFFSET(Active_Portfolio!$K$12,1,0,ctPort,1)=BJ$8)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE($E$3,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE($E$3,1,1))*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$G$12,1,0,ctPort,1)=$BB31)*(OFFSET(Active_Portfolio!$K$12,1,0,ctPort,1)=BK$8)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE($E$3,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE($E$3,1,1))*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":127.06},280.72899999999998,{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$G$12,1,0,ctPort,1)=$BB31)*(OFFSET(Active_Portfolio!$K$12,1,0,ctPort,1)=BM$8)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE($E$3,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE($E$3,1,1))*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$G$12,1,0,ctPort,1)=$BB31)*(OFFSET(Active_Portfolio!$K$12,1,0,ctPort,1)=BN$8)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE($E$3,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE($E$3,1,1))*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":9.75},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$G$12,1,0,ctPort,1)=$BB31)*(OFFSET(Active_Portfolio!$K$12,1,0,ctPort,1)=BO$8)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE($E$3,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE($E$3,1,1))*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$G$12,1,0,ctPort,1)=$BB31)*(OFFSET(Active_Portfolio!$K$12,1,0,ctPort,1)=BP$8)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE($E$3,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE($E$3,1,1))*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":5.98},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$G$12,1,0,ctPort,1)=$BB31)*(OFFSET(Active_Portfolio!$K$12,1,0,ctPort,1)=BQ$8)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE($E$3,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE($E$3,1,1))*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":137.93899999999999},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$G$12,1,0,ctPort,1)=$BB31)*(OFFSET(Active_Portfolio!$K$12,1,0,ctPort,1)=BR$8)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE($E$3,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE($E$3,1,1))*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$G$12,1,0,ctPort,1)=$BB31)*(OFFSET(Active_Portfolio!$K$12,1,0,ctPort,1)=BS$8)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE($E$3,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE($E$3,1,1))*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":127.06},280.72899999999998,{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=0)*(OFFSET(Active_Portfolio!$G$12,1,0,ctPort,1)=$BB31)*(OFFSET(Active_Portfolio!$K$12,1,0,ctPort,1)=BU$8)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE($E$3,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE($E$3,1,1))*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=0)*(OFFSET(Active_Portfolio!$G$12,1,0,ctPort,1)=$BB31)*(OFFSET(Active_Portfolio!$K$12,1,0,ctPort,1)=BV$8)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE($E$3,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE($E$3,1,1))*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=0)*(OFFSET(Active_Portfolio!$G$12,1,0,ctPort,1)=$BB31)*(OFFSET(Active_Portfolio!$K$12,1,0,ctPort,1)=BW$8)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE($E$3,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE($E$3,1,1))*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=0)*(OFFSET(Active_Portfolio!$G$12,1,0,ctPort,1)=$BB31)*(OFFSET(Active_Portfolio!$K$12,1,0,ctPort,1)=BX$8)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE($E$3,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE($E$3,1,1))*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=0)*(OFFSET(Active_Portfolio!$G$12,1,0,ctPort,1)=$BB31)*(OFFSET(Active_Portfolio!$K$12,1,0,ctPort,1)=BY$8)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE($E$3,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE($E$3,1,1))*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=0)*(OFFSET(Active_Portfolio!$G$12,1,0,ctPort,1)=$BB31)*(OFFSET(Active_Portfolio!$K$12,1,0,ctPort,1)=BZ$8)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE($E$3,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE($E$3,1,1))*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=0)*(OFFSET(Active_Portfolio!$G$12,1,0,ctPort,1)=$BB31)*(OFFSET(Active_Portfolio!$K$12,1,0,ctPort,1)=CA$8)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE($E$3,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE($E$3,1,1))*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":0},0,{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$M$12,1,0,ctPort,1)=\"New\")*(OFFSET(Active_Portfolio!$G$12,1,0,ctPort,1)=$BB31)*(OFFSET(Active_Portfolio!$K$12,1,0,ctPort,1)=CC$8)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE($E$3,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE($E$3,1,1))*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$M$12,1,0,ctPort,1)=\"New\")*(OFFSET(Active_Portfolio!$G$12,1,0,ctPort,1)=$BB31)*(OFFSET(Active_Portfolio!$K$12,1,0,ctPort,1)=CD$8)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE($E$3,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE($E$3,1,1))*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$M$12,1,0,ctPort,1)=\"New\")*(OFFSET(Active_Portfolio!$G$12,1,0,ctPort,1)=$BB31)*(OFFSET(Active_Portfolio!$K$12,1,0,ctPort,1)=CE$8)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE($E$3,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE($E$3,1,1))*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$M$12,1,0,ctPort,1)=\"New\")*(OFFSET(Active_Portfolio!$G$12,1,0,ctPort,1)=$BB31)*(OFFSET(Active_Portfolio!$K$12,1,0,ctPort,1)=CF$8)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE($E$3,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE($E$3,1,1))*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$M$12,1,0,ctPort,1)=\"New\")*(OFFSET(Active_Portfolio!$G$12,1,0,ctPort,1)=$BB31)*(OFFSET(Active_Portfolio!$K$12,1,0,ctPort,1)=CG$8)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE($E$3,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE($E$3,1,1))*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":2.94},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$M$12,1,0,ctPort,1)=\"New\")*(OFFSET(Active_Portfolio!$G$12,1,0,ctPort,1)=$BB31)*(OFFSET(Active_Portfolio!$K$12,1,0,ctPort,1)=CH$8)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE($E$3,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE($E$3,1,1))*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$M$12,1,0,ctPort,1)=\"New\")*(OFFSET(Active_Portfolio!$G$12,1,0,ctPort,1)=$BB31)*(OFFSET(Active_Portfolio!$K$12,1,0,ctPort,1)=CI$8)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE($E$3,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE($E$3,1,1))*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":127.06},130,{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$M$12,1,0,ctPort,1)=\"New\")*(OFFSET(Active_Portfolio!$G$12,1,0,ctPort,1)=$BB31)*(OFFSET(Active_Portfolio!$K$12,1,0,ctPort,1)=CK$8)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE($E$3,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE($E$3,1,1))*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$M$12,1,0,ctPort,1)=\"New\")*(OFFSET(Active_Portfolio!$G$12,1,0,ctPort,1)=$BB31)*(OFFSET(Active_Portfolio!$K$12,1,0,ctPort,1)=CL$8)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE($E$3,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE($E$3,1,1))*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$M$12,1,0,ctPort,1)=\"New\")*(OFFSET(Active_Portfolio!$G$12,1,0,ctPort,1)=$BB31)*(OFFSET(Active_Portfolio!$K$12,1,0,ctPort,1)=CM$8)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE($E$3,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE($E$3,1,1))*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$M$12,1,0,ctPort,1)=\"New\")*(OFFSET(Active_Portfolio!$G$12,1,0,ctPort,1)=$BB31)*(OFFSET(Active_Portfolio!$K$12,1,0,ctPort,1)=CN$8)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE($E$3,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE($E$3,1,1))*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$M$12,1,0,ctPort,1)=\"New\")*(OFFSET(Active_Portfolio!$G$12,1,0,ctPort,1)=$BB31)*(OFFSET(Active_Portfolio!$K$12,1,0,ctPort,1)=CO$8)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE($E$3,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE($E$3,1,1))*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":2.94},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$M$12,1,0,ctPort,1)=\"New\")*(OFFSET(Active_Portfolio!$G$12,1,0,ctPort,1)=$BB31)*(OFFSET(Active_Portfolio!$K$12,1,0,ctPort,1)=CP$8)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE($E$3,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE($E$3,1,1))*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$M$12,1,0,ctPort,1)=\"New\")*(OFFSET(Active_Portfolio!$G$12,1,0,ctPort,1)=$BB31)*(OFFSET(Active_Portfolio!$K$12,1,0,ctPort,1)=CQ$8)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE($E$3,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE($E$3,1,1))*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":127.06},130,{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=0)*(OFFSET(Active_Portfolio!$M$12,1,0,ctPort,1)=\"New\")*(OFFSET(Active_Portfolio!$G$12,1,0,ctPort,1)=$BB31)*(OFFSET(Active_Portfolio!$K$12,1,0,ctPort,1)=CS$8)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE($E$3,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE($E$3,1,1))*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=0)*(OFFSET(Active_Portfolio!$M$12,1,0,ctPort,1)=\"New\")*(OFFSET(Active_Portfolio!$G$12,1,0,ctPort,1)=$BB31)*(OFFSET(Active_Portfolio!$K$12,1,0,ctPort,1)=CT$8)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE($E$3,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE($E$3,1,1))*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=0)*(OFFSET(Active_Portfolio!$M$12,1,0,ctPort,1)=\"New\")*(OFFSET(Active_Portfolio!$G$12,1,0,ctPort,1)=$BB31)*(OFFSET(Active_Portfolio!$K$12,1,0,ctPort,1)=CU$8)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE($E$3,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE($E$3,1,1))*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=0)*(OFFSET(Active_Portfolio!$M$12,1,0,ctPort,1)=\"New\")*(OFFSET(Active_Portfolio!$G$12,1,0,ctPort,1)=$BB31)*(OFFSET(Active_Portfolio!$K$12,1,0,ctPort,1)=CV$8)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE($E$3,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE($E$3,1,1))*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=0)*(OFFSET(Active_Portfolio!$M$12,1,0,ctPort,1)=\"New\")*(OFFSET(Active_Portfolio!$G$12,1,0,ctPort,1)=$BB31)*(OFFSET(Active_Portfolio!$K$12,1,0,ctPort,1)=CW$8)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE($E$3,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE($E$3,1,1))*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=0)*(OFFSET(Active_Portfolio!$M$12,1,0,ctPort,1)=\"New\")*(OFFSET(Active_Portfolio!$G$12,1,0,ctPort,1)=$BB31)*(OFFSET(Active_Portfolio!$K$12,1,0,ctPort,1)=CX$8)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE($E$3,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE($E$3,1,1))*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=0)*(OFFSET(Active_Portfolio!$M$12,1,0,ctPort,1)=\"New\")*(OFFSET(Active_Portfolio!$G$12,1,0,ctPort,1)=$BB31)*(OFFSET(Active_Portfolio!$K$12,1,0,ctPort,1)=CY$8)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE($E$3,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE($E$3,1,1))*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":0},0,{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$B$12,1,0,ctPort,1)=4)*(OFFSET(Active_Portfolio!$G$12,1,0,ctPort,1)=$BB31)*(OFFSET(Active_Portfolio!$K$12,1,0,ctPort,1)=DA$8)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE($E$3,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE($E$3,1,1))*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$B$12,1,0,ctPort,1)=4)*(OFFSET(Active_Portfolio!$G$12,1,0,ctPort,1)=$BB31)*(OFFSET(Active_Portfolio!$K$12,1,0,ctPort,1)=DB$8)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE($E$3,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE($E$3,1,1))*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$B$12,1,0,ctPort,1)=4)*(OFFSET(Active_Portfolio!$G$12,1,0,ctPort,1)=$BB31)*(OFFSET(Active_Portfolio!$K$12,1,0,ctPort,1)=DC$8)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE($E$3,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE($E$3,1,1))*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$B$12,1,0,ctPort,1)=4)*(OFFSET(Active_Portfolio!$G$12,1,0,ctPort,1)=$BB31)*(OFFSET(Active_Portfolio!$K$12,1,0,ctPort,1)=DD$8)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE($E$3,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE($E$3,1,1))*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$B$12,1,0,ctPort,1)=4)*(OFFSET(Active_Portfolio!$G$12,1,0,ctPort,1)=$BB31)*(OFFSET(Active_Portfolio!$K$12,1,0,ctPort,1)=DE$8)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE($E$3,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE($E$3,1,1))*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$B$12,1,0,ctPort,1)=4)*(OFFSET(Active_Portfolio!$G$12,1,0,ctPort,1)=$BB31)*(OFFSET(Active_Portfolio!$K$12,1,0,ctPort,1)=DF$8)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE($E$3,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE($E$3,1,1))*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$B$12,1,0,ctPort,1)=4)*(OFFSET(Active_Portfolio!$G$12,1,0,ctPort,1)=$BB31)*(OFFSET(Active_Portfolio!$K$12,1,0,ctPort,1)=DG$8)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE($E$3,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE($E$3,1,1))*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":127.06},127.06,{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$B$12,1,0,ctPort,1)=4)*(OFFSET(Active_Portfolio!$G$12,1,0,ctPort,1)=$BB31)*(OFFSET(Active_Portfolio!$K$12,1,0,ctPort,1)=DI$8)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE($E$3,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE($E$3,1,1))*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$B$12,1,0,ctPort,1)=4)*(OFFSET(Active_Portfolio!$G$12,1,0,ctPort,1)=$BB31)*(OFFSET(Active_Portfolio!$K$12,1,0,ctPort,1)=DJ$8)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE($E$3,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE($E$3,1,1))*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$B$12,1,0,ctPort,1)=4)*(OFFSET(Active_Portfolio!$G$12,1,0,ctPort,1)=$BB31)*(OFFSET(Active_Portfolio!$K$12,1,0,ctPort,1)=DK$8)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE($E$3,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE($E$3,1,1))*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$B$12,1,0,ctPort,1)=4)*(OFFSET(Active_Portfolio!$G$12,1,0,ctPort,1)=$BB31)*(OFFSET(Active_Portfolio!$K$12,1,0,ctPort,1)=DL$8)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE($E$3,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE($E$3,1,1))*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$B$12,1,0,ctPort,1)=4)*(OFFSET(Active_Portfolio!$G$12,1,0,ctPort,1)=$BB31)*(OFFSET(Active_Portfolio!$K$12,1,0,ctPort,1)=DM$8)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE($E$3,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE($E$3,1,1))*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$B$12,1,0,ctPort,1)=4)*(OFFSET(Active_Portfolio!$G$12,1,0,ctPort,1)=$BB31)*(OFFSET(Active_Portfolio!$K$12,1,0,ctPort,1)=DN$8)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE($E$3,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE($E$3,1,1))*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$B$12,1,0,ctPort,1)=4)*(OFFSET(Active_Portfolio!$G$12,1,0,ctPort,1)=$BB31)*(OFFSET(Active_Portfolio!$K$12,1,0,ctPort,1)=DO$8)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE($E$3,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE($E$3,1,1))*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":127.06},127.06,{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=0)*(OFFSET(Active_Portfolio!$B$12,1,0,ctPort,1)=4)*(OFFSET(Active_Portfolio!$G$12,1,0,ctPort,1)=$BB31)*(OFFSET(Active_Portfolio!$K$12,1,0,ctPort,1)=DQ$8)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE($E$3,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE($E$3,1,1))*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=0)*(OFFSET(Active_Portfolio!$B$12,1,0,ctPort,1)=4)*(OFFSET(Active_Portfolio!$G$12,1,0,ctPort,1)=$BB31)*(OFFSET(Active_Portfolio!$K$12,1,0,ctPort,1)=DR$8)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE($E$3,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE($E$3,1,1))*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=0)*(OFFSET(Active_Portfolio!$B$12,1,0,ctPort,1)=4)*(OFFSET(Active_Portfolio!$G$12,1,0,ctPort,1)=$BB31)*(OFFSET(Active_Portfolio!$K$12,1,0,ctPort,1)=DS$8)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE($E$3,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE($E$3,1,1))*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=0)*(OFFSET(Active_Portfolio!$B$12,1,0,ctPort,1)=4)*(OFFSET(Active_Portfolio!$G$12,1,0,ctPort,1)=$BB31)*(OFFSET(Active_Portfolio!$K$12,1,0,ctPort,1)=DT$8)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE($E$3,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE($E$3,1,1))*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=0)*(OFFSET(Active_Portfolio!$B$12,1,0,ctPort,1)=4)*(OFFSET(Active_Portfolio!$G$12,1,0,ctPort,1)=$BB31)*(OFFSET(Active_Portfolio!$K$12,1,0,ctPort,1)=DU$8)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE($E$3,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE($E$3,1,1))*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=0)*(OFFSET(Active_Portfolio!$B$12,1,0,ctPort,1)=4)*(OFFSET(Active_Portfolio!$G$12,1,0,ctPort,1)=$BB31)*(OFFSET(Active_Portfolio!$K$12,1,0,ctPort,1)=DV$8)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE($E$3,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE($E$3,1,1))*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=0)*(OFFSET(Active_Portfolio!$B$12,1,0,ctPort,1)=4)*(OFFSET(Active_Portfolio!$G$12,1,0,ctPort,1)=$BB31)*(OFFSET(Active_Portfolio!$K$12,1,0,ctPort,1)=DW$8)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE($E$3,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE($E$3,1,1))*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":0},0,null,null,null,-120.52,37.6,-3,-8,-120.82,36.800000000000004]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Mountain Pass",null,null,{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$G$12,1,0,ctPort,1)=$BB37)*(OFFSET(Active_Portfolio!$K$12,1,0,ctPort,1)=BE$8)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE($E$3,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE($E$3,1,1))*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$G$12,1,0,ctPort,1)=$BB37)*(OFFSET(Active_Portfolio!$K$12,1,0,ctPort,1)=BF$8)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE($E$3,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE($E$3,1,1))*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$G$12,1,0,ctPort,1)=$BB37)*(OFFSET(Active_Portfolio!$K$12,1,0,ctPort,1)=BG$8)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE($E$3,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE($E$3,1,1))*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$G$12,1,0,ctPort,1)=$BB37)*(OFFSET(Active_Portfolio!$K$12,1,0,ctPort,1)=BH$8)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE($E$3,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE($E$3,1,1))*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$G$12,1,0,ctPort,1)=$BB37)*(OFFSET(Active_Portfolio!$K$12,1,0,ctPort,1)=BI$8)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE($E$3,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE($E$3,1,1))*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":494.76},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$G$12,1,0,ctPort,1)=$BB37)*(OFFSET(Active_Portfolio!$K$12,1,0,ctPort,1)=BJ$8)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE($E$3,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE($E$3,1,1))*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":368.56},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$G$12,1,0,ctPort,1)=$BB37)*(OFFSET(Active_Portfolio!$K$12,1,0,ctPort,1)=BK$8)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE($E$3,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE($E$3,1,1))*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":0},863.31999999999994,{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$G$12,1,0,ctPort,1)=$BB37)*(OFFSET(Active_Portfolio!$K$12,1,0,ctPort,1)=BM$8)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE($E$3,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE($E$3,1,1))*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$G$12,1,0,ctPort,1)=$BB37)*(OFFSET(Active_Portfolio!$K$12,1,0,ctPort,1)=BN$8)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE($E$3,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE($E$3,1,1))*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$G$12,1,0,ctPort,1)=$BB37)*(OFFSET(Active_Portfolio!$K$12,1,0,ctPort,1)=BO$8)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE($E$3,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE($E$3,1,1))*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$G$12,1,0,ctPort,1)=$BB37)*(OFFSET(Active_Portfolio!$K$12,1,0,ctPort,1)=BP$8)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE($E$3,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE($E$3,1,1))*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$G$12,1,0,ctPort,1)=$BB37)*(OFFSET(Active_Portfolio!$K$12,1,0,ctPort,1)=BQ$8)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE($E$3,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE($E$3,1,1))*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":494.76},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$G$12,1,0,ctPort,1)=$BB37)*(OFFSET(Active_Portfolio!$K$12,1,0,ctPort,1)=BR$8)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE($E$3,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE($E$3,1,1))*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":368.56},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$G$12,1,0,ctPort,1)=$BB37)*(OFFSET(Active_Portfolio!$K$12,1,0,ctPort,1)=BS$8)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE($E$3,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE($E$3,1,1))*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":0},863.31999999999994,{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=0)*(OFFSET(Active_Portfolio!$G$12,1,0,ctPort,1)=$BB37)*(OFFSET(Active_Portfolio!$K$12,1,0,ctPort,1)=BU$8)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE($E$3,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE($E$3,1,1))*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=0)*(OFFSET(Active_Portfolio!$G$12,1,0,ctPort,1)=$BB37)*(OFFSET(Active_Portfolio!$K$12,1,0,ctPort,1)=BV$8)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE($E$3,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE($E$3,1,1))*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=0)*(OFFSET(Active_Portfolio!$G$12,1,0,ctPort,1)=$BB37)*(OFFSET(Active_Portfolio!$K$12,1,0,ctPort,1)=BW$8)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE($E$3,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE($E$3,1,1))*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=0)*(OFFSET(Active_Portfolio!$G$12,1,0,ctPort,1)=$BB37)*(OFFSET(Active_Portfolio!$K$12,1,0,ctPort,1)=BX$8)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE($E$3,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE($E$3,1,1))*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=0)*(OFFSET(Active_Portfolio!$G$12,1,0,ctPort,1)=$BB37)*(OFFSET(Active_Portfolio!$K$12,1,0,ctPort,1)=BY$8)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE($E$3,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE($E$3,1,1))*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=0)*(OFFSET(Active_Portfolio!$G$12,1,0,ctPort,1)=$BB37)*(OFFSET(Active_Portfolio!$K$12,1,0,ctPort,1)=BZ$8)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE($E$3,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE($E$3,1,1))*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=0)*(OFFSET(Active_Portfolio!$G$12,1,0,ctPort,1)=$BB37)*(OFFSET(Active_Portfolio!$K$12,1,0,ctPort,1)=CA$8)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE($E$3,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE($E$3,1,1))*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":0},0,{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$M$12,1,0,ctPort,1)=\"New\")*(OFFSET(Active_Portfolio!$G$12,1,0,ctPort,1)=$BB37)*(OFFSET(Active_Portfolio!$K$12,1,0,ctPort,1)=CC$8)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE($E$3,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE($E$3,1,1))*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$M$12,1,0,ctPort,1)=\"New\")*(OFFSET(Active_Portfolio!$G$12,1,0,ctPort,1)=$BB37)*(OFFSET(Active_Portfolio!$K$12,1,0,ctPort,1)=CD$8)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE($E$3,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE($E$3,1,1))*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$M$12,1,0,ctPort,1)=\"New\")*(OFFSET(Active_Portfolio!$G$12,1,0,ctPort,1)=$BB37)*(OFFSET(Active_Portfolio!$K$12,1,0,ctPort,1)=CE$8)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE($E$3,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE($E$3,1,1))*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$M$12,1,0,ctPort,1)=\"New\")*(OFFSET(Active_Portfolio!$G$12,1,0,ctPort,1)=$BB37)*(OFFSET(Active_Portfolio!$K$12,1,0,ctPort,1)=CF$8)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE($E$3,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE($E$3,1,1))*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$M$12,1,0,ctPort,1)=\"New\")*(OFFSET(Active_Portfolio!$G$12,1,0,ctPort,1)=$BB37)*(OFFSET(Active_Portfolio!$K$12,1,0,ctPort,1)=CG$8)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE($E$3,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE($E$3,1,1))*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":494.76},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$M$12,1,0,ctPort,1)=\"New\")*(OFFSET(Active_Portfolio!$G$12,1,0,ctPort,1)=$BB37)*(OFFSET(Active_Portfolio!$K$12,1,0,ctPort,1)=CH$8)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE($E$3,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE($E$3,1,1))*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$M$12,1,0,ctPort,1)=\"New\")*(OFFSET(Active_Portfolio!$G$12,1,0,ctPort,1)=$BB37)*(OFFSET(Active_Portfolio!$K$12,1,0,ctPort,1)=CI$8)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE($E$3,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE($E$3,1,1))*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":0},494.76,{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$M$12,1,0,ctPort,1)=\"New\")*(OFFSET(Active_Portfolio!$G$12,1,0,ctPort,1)=$BB37)*(OFFSET(Active_Portfolio!$K$12,1,0,ctPort,1)=CK$8)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE($E$3,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE($E$3,1,1))*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$M$12,1,0,ctPort,1)=\"New\")*(OFFSET(Active_Portfolio!$G$12,1,0,ctPort,1)=$BB37)*(OFFSET(Active_Portfolio!$K$12,1,0,ctPort,1)=CL$8)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE($E$3,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE($E$3,1,1))*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$M$12,1,0,ctPort,1)=\"New\")*(OFFSET(Active_Portfolio!$G$12,1,0,ctPort,1)=$BB37)*(OFFSET(Active_Portfolio!$K$12,1,0,ctPort,1)=CM$8)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE($E$3,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE($E$3,1,1))*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$M$12,1,0,ctPort,1)=\"New\")*(OFFSET(Active_Portfolio!$G$12,1,0,ctPort,1)=$BB37)*(OFFSET(Active_Portfolio!$K$12,1,0,ctPort,1)=CN$8)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE($E$3,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE($E$3,1,1))*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$M$12,1,0,ctPort,1)=\"New\")*(OFFSET(Active_Portfolio!$G$12,1,0,ctPort,1)=$BB37)*(OFFSET(Active_Portfolio!$K$12,1,0,ctPort,1)=CO$8)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE($E$3,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE($E$3,1,1))*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":494.76},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$M$12,1,0,ctPort,1)=\"New\")*(OFFSET(Active_Portfolio!$G$12,1,0,ctPort,1)=$BB37)*(OFFSET(Active_Portfolio!$K$12,1,0,ctPort,1)=CP$8)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE($E$3,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE($E$3,1,1))*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$M$12,1,0,ctPort,1)=\"New\")*(OFFSET(Active_Portfolio!$G$12,1,0,ctPort,1)=$BB37)*(OFFSET(Active_Portfolio!$K$12,1,0,ctPort,1)=CQ$8)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE($E$3,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE($E$3,1,1))*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":0},494.76,{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=0)*(OFFSET(Active_Portfolio!$M$12,1,0,ctPort,1)=\"New\")*(OFFSET(Active_Portfolio!$G$12,1,0,ctPort,1)=$BB37)*(OFFSET(Active_Portfolio!$K$12,1,0,ctPort,1)=CS$8)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE($E$3,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE($E$3,1,1))*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=0)*(OFFSET(Active_Portfolio!$M$12,1,0,ctPort,1)=\"New\")*(OFFSET(Active_Portfolio!$G$12,1,0,ctPort,1)=$BB37)*(OFFSET(Active_Portfolio!$K$12,1,0,ctPort,1)=CT$8)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE($E$3,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE($E$3,1,1))*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=0)*(OFFSET(Active_Portfolio!$M$12,1,0,ctPort,1)=\"New\")*(OFFSET(Active_Portfolio!$G$12,1,0,ctPort,1)=$BB37)*(OFFSET(Active_Portfolio!$K$12,1,0,ctPort,1)=CU$8)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE($E$3,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE($E$3,1,1))*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=0)*(OFFSET(Active_Portfolio!$M$12,1,0,ctPort,1)=\"New\")*(OFFSET(Active_Portfolio!$G$12,1,0,ctPort,1)=$BB37)*(OFFSET(Active_Portfolio!$K$12,1,0,ctPort,1)=CV$8)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE($E$3,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE($E$3,1,1))*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=0)*(OFFSET(Active_Portfolio!$M$12,1,0,ctPort,1)=\"New\")*(OFFSET(Active_Portfolio!$G$12,1,0,ctPort,1)=$BB37)*(OFFSET(Active_Portfolio!$K$12,1,0,ctPort,1)=CW$8)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE($E$3,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE($E$3,1,1))*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=0)*(OFFSET(Active_Portfolio!$M$12,1,0,ctPort,1)=\"New\")*(OFFSET(Active_Portfolio!$G$12,1,0,ctPort,1)=$BB37)*(OFFSET(Active_Portfolio!$K$12,1,0,ctPort,1)=CX$8)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE($E$3,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE($E$3,1,1))*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=0)*(OFFSET(Active_Portfolio!$M$12,1,0,ctPort,1)=\"New\")*(OFFSET(Active_Portfolio!$G$12,1,0,ctPort,1)=$BB37)*(OFFSET(Active_Portfolio!$K$12,1,0,ctPort,1)=CY$8)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE($E$3,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE($E$3,1,1))*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":0},0,{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$B$12,1,0,ctPort,1)=4)*(OFFSET(Active_Portfolio!$G$12,1,0,ctPort,1)=$BB37)*(OFFSET(Active_Portfolio!$K$12,1,0,ctPort,1)=DA$8)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE($E$3,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE($E$3,1,1))*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$B$12,1,0,ctPort,1)=4)*(OFFSET(Active_Portfolio!$G$12,1,0,ctPort,1)=$BB37)*(OFFSET(Active_Portfolio!$K$12,1,0,ctPort,1)=DB$8)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE($E$3,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE($E$3,1,1))*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$B$12,1,0,ctPort,1)=4)*(OFFSET(Active_Portfolio!$G$12,1,0,ctPort,1)=$BB37)*(OFFSET(Active_Portfolio!$K$12,1,0,ctPort,1)=DC$8)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE($E$3,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE($E$3,1,1))*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$B$12,1,0,ctPort,1)=4)*(OFFSET(Active_Portfolio!$G$12,1,0,ctPort,1)=$BB37)*(OFFSET(Active_Portfolio!$K$12,1,0,ctPort,1)=DD$8)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE($E$3,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE($E$3,1,1))*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$B$12,1,0,ctPort,1)=4)*(OFFSET(Active_Portfolio!$G$12,1,0,ctPort,1)=$BB37)*(OFFSET(Active_Portfolio!$K$12,1,0,ctPort,1)=DE$8)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE($E$3,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE($E$3,1,1))*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":242.76},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$B$12,1,0,ctPort,1)=4)*(OFFSET(Active_Portfolio!$G$12,1,0,ctPort,1)=$BB37)*(OFFSET(Active_Portfolio!$K$12,1,0,ctPort,1)=DF$8)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE($E$3,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE($E$3,1,1))*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$B$12,1,0,ctPort,1)=4)*(OFFSET(Active_Portfolio!$G$12,1,0,ctPort,1)=$BB37)*(OFFSET(Active_Portfolio!$K$12,1,0,ctPort,1)=DG$8)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE($E$3,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE($E$3,1,1))*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":0},242.76,{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$B$12,1,0,ctPort,1)=4)*(OFFSET(Active_Portfolio!$G$12,1,0,ctPort,1)=$BB37)*(OFFSET(Active_Portfolio!$K$12,1,0,ctPort,1)=DI$8)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE($E$3,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE($E$3,1,1))*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$B$12,1,0,ctPort,1)=4)*(OFFSET(Active_Portfolio!$G$12,1,0,ctPort,1)=$BB37)*(OFFSET(Active_Portfolio!$K$12,1,0,ctPort,1)=DJ$8)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE($E$3,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE($E$3,1,1))*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$B$12,1,0,ctPort,1)=4)*(OFFSET(Active_Portfolio!$G$12,1,0,ctPort,1)=$BB37)*(OFFSET(Active_Portfolio!$K$12,1,0,ctPort,1)=DK$8)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE($E$3,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE($E$3,1,1))*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$B$12,1,0,ctPort,1)=4)*(OFFSET(Active_Portfolio!$G$12,1,0,ctPort,1)=$BB37)*(OFFSET(Active_Portfolio!$K$12,1,0,ctPort,1)=DL$8)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE($E$3,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE($E$3,1,1))*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$B$12,1,0,ctPort,1)=4)*(OFFSET(Active_Portfolio!$G$12,1,0,ctPort,1)=$BB37)*(OFFSET(Active_Portfolio!$K$12,1,0,ctPort,1)=DM$8)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE($E$3,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE($E$3,1,1))*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":242.76},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$B$12,1,0,ctPort,1)=4)*(OFFSET(Active_Portfolio!$G$12,1,0,ctPort,1)=$BB37)*(OFFSET(Active_Portfolio!$K$12,1,0,ctPort,1)=DN$8)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE($E$3,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE($E$3,1,1))*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$B$12,1,0,ctPort,1)=4)*(OFFSET(Active_Portfolio!$G$12,1,0,ctPort,1)=$BB37)*(OFFSET(Active_Portfolio!$K$12,1,0,ctPort,1)=DO$8)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE($E$3,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE($E$3,1,1))*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":0},242.76,{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=0)*(OFFSET(Active_Portfolio!$B$12,1,0,ctPort,1)=4)*(OFFSET(Active_Portfolio!$G$12,1,0,ctPort,1)=$BB37)*(OFFSET(Active_Portfolio!$K$12,1,0,ctPort,1)=DQ$8)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE($E$3,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE($E$3,1,1))*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=0)*(OFFSET(Active_Portfolio!$B$12,1,0,ctPort,1)=4)*(OFFSET(Active_Portfolio!$G$12,1,0,ctPort,1)=$BB37)*(OFFSET(Active_Portfolio!$K$12,1,0,ctPort,1)=DR$8)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE($E$3,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE($E$3,1,1))*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=0)*(OFFSET(Active_Portfolio!$B$12,1,0,ctPort,1)=4)*(OFFSET(Active_Portfolio!$G$12,1,0,ctPort,1)=$BB37)*(OFFSET(Active_Portfolio!$K$12,1,0,ctPort,1)=DS$8)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE($E$3,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE($E$3,1,1))*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=0)*(OFFSET(Active_Portfolio!$B$12,1,0,ctPort,1)=4)*(OFFSET(Active_Portfolio!$G$12,1,0,ctPort,1)=$BB37)*(OFFSET(Active_Portfolio!$K$12,1,0,ctPort,1)=DT$8)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE($E$3,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE($E$3,1,1))*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=0)*(OFFSET(Active_Portfolio!$B$12,1,0,ctPort,1)=4)*(OFFSET(Active_Portfolio!$G$12,1,0,ctPort,1)=$BB37)*(OFFSET(Active_Portfolio!$K$12,1,0,ctPort,1)=DU$8)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE($E$3,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE($E$3,1,1))*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=0)*(OFFSET(Active_Portfolio!$B$12,1,0,ctPort,1)=4)*(OFFSET(Active_Portfolio!$G$12,1,0,ctPort,1)=$BB37)*(OFFSET(Active_Portfolio!$K$12,1,0,ctPort,1)=DV$8)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE($E$3,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE($E$3,1,1))*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=0)*(OFFSET(Active_Portfolio!$B$12,1,0,ctPort,1)=4)*(OFFSET(Active_Portfolio!$G$12,1,0,ctPort,1)=$BB37)*(OFFSET(Active_Portfolio!$K$12,1,0,ctPort,1)=DW$8)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE($E$3,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE($E$3,1,1))*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":0},0,null,null,null,-115.98,35.96,5,-8,-115.48,35.160000000000004]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"CREZ",null,null,"Biogas","Biomass","Geothermal","Hydro","Solar PV","Solar Thermal","Wind","Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"CREZ",null,null,"Biogas","Biomass","Geothermal","Hydro","Solar PV","Solar Thermal","Wind","Total",null,null,null,"Plumas County",null,null,{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$G$12,1,0,ctPort,1)=$BB44)*(OFFSET(Active_Portfolio!$K$12,1,0,ctPort,1)=BE$8)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE($E$3,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE($E$3,1,1))*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$G$12,1,0,ctPort,1)=$BB44)*(OFFSET(Active_Portfolio!$K$12,1,0,ctPort,1)=BF$8)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE($E$3,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE($E$3,1,1))*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":32},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$G$12,1,0,ctPort,1)=$BB44)*(OFFSET(Active_Portfolio!$K$12,1,0,ctPort,1)=BG$8)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE($E$3,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE($E$3,1,1))*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$G$12,1,0,ctPort,1)=$BB44)*(OFFSET(Active_Portfolio!$K$12,1,0,ctPort,1)=BH$8)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE($E$3,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE($E$3,1,1))*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":18.38},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$G$12,1,0,ctPort,1)=$BB44)*(OFFSET(Active_Portfolio!$K$12,1,0,ctPort,1)=BI$8)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE($E$3,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE($E$3,1,1))*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$G$12,1,0,ctPort,1)=$BB44)*(OFFSET(Active_Portfolio!$K$12,1,0,ctPort,1)=BJ$8)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE($E$3,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE($E$3,1,1))*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$G$12,1,0,ctPort,1)=$BB44)*(OFFSET(Active_Portfolio!$K$12,1,0,ctPort,1)=BK$8)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE($E$3,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE($E$3,1,1))*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":0},50.379999999999995,{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$G$12,1,0,ctPort,1)=$BB44)*(OFFSET(Active_Portfolio!$K$12,1,0,ctPort,1)=BM$8)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE($E$3,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE($E$3,1,1))*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$G$12,1,0,ctPort,1)=$BB44)*(OFFSET(Active_Portfolio!$K$12,1,0,ctPort,1)=BN$8)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE($E$3,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE($E$3,1,1))*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":32},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$G$12,1,0,ctPort,1)=$BB44)*(OFFSET(Active_Portfolio!$K$12,1,0,ctPort,1)=BO$8)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE($E$3,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE($E$3,1,1))*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$G$12,1,0,ctPort,1)=$BB44)*(OFFSET(Active_Portfolio!$K$12,1,0,ctPort,1)=BP$8)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE($E$3,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE($E$3,1,1))*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":18.38},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$G$12,1,0,ctPort,1)=$BB44)*(OFFSET(Active_Portfolio!$K$12,1,0,ctPort,1)=BQ$8)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE($E$3,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE($E$3,1,1))*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$G$12,1,0,ctPort,1)=$BB44)*(OFFSET(Active_Portfolio!$K$12,1,0,ctPort,1)=BR$8)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE($E$3,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE($E$3,1,1))*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$G$12,1,0,ctPort,1)=$BB44)*(OFFSET(Active_Portfolio!$K$12,1,0,ctPort,1)=BS$8)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE($E$3,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE($E$3,1,1))*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":0},50.379999999999995,{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=0)*(OFFSET(Active_Portfolio!$G$12,1,0,ctPort,1)=$BB44)*(OFFSET(Active_Portfolio!$K$12,1,0,ctPort,1)=BU$8)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE($E$3,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE($E$3,1,1))*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=0)*(OFFSET(Active_Portfolio!$G$12,1,0,ctPort,1)=$BB44)*(OFFSET(Active_Portfolio!$K$12,1,0,ctPort,1)=BV$8)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE($E$3,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE($E$3,1,1))*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=0)*(OFFSET(Active_Portfolio!$G$12,1,0,ctPort,1)=$BB44)*(OFFSET(Active_Portfolio!$K$12,1,0,ctPort,1)=BW$8)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE($E$3,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE($E$3,1,1))*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=0)*(OFFSET(Active_Portfolio!$G$12,1,0,ctPort,1)=$BB44)*(OFFSET(Active_Portfolio!$K$12,1,0,ctPort,1)=BX$8)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE($E$3,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE($E$3,1,1))*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=0)*(OFFSET(Active_Portfolio!$G$12,1,0,ctPort,1)=$BB44)*(OFFSET(Active_Portfolio!$K$12,1,0,ctPort,1)=BY$8)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE($E$3,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE($E$3,1,1))*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=0)*(OFFSET(Active_Portfolio!$G$12,1,0,ctPort,1)=$BB44)*(OFFSET(Active_Portfolio!$K$12,1,0,ctPort,1)=BZ$8)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE($E$3,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE($E$3,1,1))*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=0)*(OFFSET(Active_Portfolio!$G$12,1,0,ctPort,1)=$BB44)*(OFFSET(Active_Portfolio!$K$12,1,0,ctPort,1)=CA$8)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE($E$3,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE($E$3,1,1))*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":0},0,{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$M$12,1,0,ctPort,1)=\"New\")*(OFFSET(Active_Portfolio!$G$12,1,0,ctPort,1)=$BB44)*(OFFSET(Active_Portfolio!$K$12,1,0,ctPort,1)=CC$8)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE($E$3,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE($E$3,1,1))*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$M$12,1,0,ctPort,1)=\"New\")*(OFFSET(Active_Portfolio!$G$12,1,0,ctPort,1)=$BB44)*(OFFSET(Active_Portfolio!$K$12,1,0,ctPort,1)=CD$8)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE($E$3,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE($E$3,1,1))*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$M$12,1,0,ctPort,1)=\"New\")*(OFFSET(Active_Portfolio!$G$12,1,0,ctPort,1)=$BB44)*(OFFSET(Active_Portfolio!$K$12,1,0,ctPort,1)=CE$8)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE($E$3,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE($E$3,1,1))*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$M$12,1,0,ctPort,1)=\"New\")*(OFFSET(Active_Portfolio!$G$12,1,0,ctPort,1)=$BB44)*(OFFSET(Active_Portfolio!$K$12,1,0,ctPort,1)=CF$8)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE($E$3,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE($E$3,1,1))*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$M$12,1,0,ctPort,1)=\"New\")*(OFFSET(Active_Portfolio!$G$12,1,0,ctPort,1)=$BB44)*(OFFSET(Active_Portfolio!$K$12,1,0,ctPort,1)=CG$8)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE($E$3,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE($E$3,1,1))*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$M$12,1,0,ctPort,1)=\"New\")*(OFFSET(Active_Portfolio!$G$12,1,0,ctPort,1)=$BB44)*(OFFSET(Active_Portfolio!$K$12,1,0,ctPort,1)=CH$8)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE($E$3,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE($E$3,1,1))*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$M$12,1,0,ctPort,1)=\"New\")*(OFFSET(Active_Portfolio!$G$12,1,0,ctPort,1)=$BB44)*(OFFSET(Active_Portfolio!$K$12,1,0,ctPort,1)=CI$8)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE($E$3,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE($E$3,1,1))*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":0},0,{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$M$12,1,0,ctPort,1)=\"New\")*(OFFSET(Active_Portfolio!$G$12,1,0,ctPort,1)=$BB44)*(OFFSET(Active_Portfolio!$K$12,1,0,ctPort,1)=CK$8)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE($E$3,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE($E$3,1,1))*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$M$12,1,0,ctPort,1)=\"New\")*(OFFSET(Active_Portfolio!$G$12,1,0,ctPort,1)=$BB44)*(OFFSET(Active_Portfolio!$K$12,1,0,ctPort,1)=CL$8)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE($E$3,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE($E$3,1,1))*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$M$12,1,0,ctPort,1)=\"New\")*(OFFSET(Active_Portfolio!$G$12,1,0,ctPort,1)=$BB44)*(OFFSET(Active_Portfolio!$K$12,1,0,ctPort,1)=CM$8)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE($E$3,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE($E$3,1,1))*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$M$12,1,0,ctPort,1)=\"New\")*(OFFSET(Active_Portfolio!$G$12,1,0,ctPort,1)=$BB44)*(OFFSET(Active_Portfolio!$K$12,1,0,ctPort,1)=CN$8)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE($E$3,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE($E$3,1,1))*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$M$12,1,0,ctPort,1)=\"New\")*(OFFSET(Active_Portfolio!$G$12,1,0,ctPort,1)=$BB44)*(OFFSET(Active_Portfolio!$K$12,1,0,ctPort,1)=CO$8)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE($E$3,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE($E$3,1,1))*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$M$12,1,0,ctPort,1)=\"New\")*(OFFSET(Active_Portfolio!$G$12,1,0,ctPort,1)=$BB44)*(OFFSET(Active_Portfolio!$K$12,1,0,ctPort,1)=CP$8)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE($E$3,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE($E$3,1,1))*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$M$12,1,0,ctPort,1)=\"New\")*(OFFSET(Active_Portfolio!$G$12,1,0,ctPort,1)=$BB44)*(OFFSET(Active_Portfolio!$K$12,1,0,ctPort,1)=CQ$8)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE($E$3,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE($E$3,1,1))*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":0},0,{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=0)*(OFFSET(Active_Portfolio!$M$12,1,0,ctPort,1)=\"New\")*(OFFSET(Active_Portfolio!$G$12,1,0,ctPort,1)=$BB44)*(OFFSET(Active_Portfolio!$K$12,1,0,ctPort,1)=CS$8)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE($E$3,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE($E$3,1,1))*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=0)*(OFFSET(Active_Portfolio!$M$12,1,0,ctPort,1)=\"New\")*(OFFSET(Active_Portfolio!$G$12,1,0,ctPort,1)=$BB44)*(OFFSET(Active_Portfolio!$K$12,1,0,ctPort,1)=CT$8)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE($E$3,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE($E$3,1,1))*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=0)*(OFFSET(Active_Portfolio!$M$12,1,0,ctPort,1)=\"New\")*(OFFSET(Active_Portfolio!$G$12,1,0,ctPort,1)=$BB44)*(OFFSET(Active_Portfolio!$K$12,1,0,ctPort,1)=CU$8)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE($E$3,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE($E$3,1,1))*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=0)*(OFFSET(Active_Portfolio!$M$12,1,0,ctPort,1)=\"New\")*(OFFSET(Active_Portfolio!$G$12,1,0,ctPort,1)=$BB44)*(OFFSET(Active_Portfolio!$K$12,1,0,ctPort,1)=CV$8)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE($E$3,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE($E$3,1,1))*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=0)*(OFFSET(Active_Portfolio!$M$12,1,0,ctPort,1)=\"New\")*(OFFSET(Active_Portfolio!$G$12,1,0,ctPort,1)=$BB44)*(OFFSET(Active_Portfolio!$K$12,1,0,ctPort,1)=CW$8)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE($E$3,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE($E$3,1,1))*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=0)*(OFFSET(Active_Portfolio!$M$12,1,0,ctPort,1)=\"New\")*(OFFSET(Active_Portfolio!$G$12,1,0,ctPort,1)=$BB44)*(OFFSET(Active_Portfolio!$K$12,1,0,ctPort,1)=CX$8)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE($E$3,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE($E$3,1,1))*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=0)*(OFFSET(Active_Portfolio!$M$12,1,0,ctPort,1)=\"New\")*(OFFSET(Active_Portfolio!$G$12,1,0,ctPort,1)=$BB44)*(OFFSET(Active_Portfolio!$K$12,1,0,ctPort,1)=CY$8)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE($E$3,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE($E$3,1,1))*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":0},0,{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$B$12,1,0,ctPort,1)=4)*(OFFSET(Active_Portfolio!$G$12,1,0,ctPort,1)=$BB44)*(OFFSET(Active_Portfolio!$K$12,1,0,ctPort,1)=DA$8)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE($E$3,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE($E$3,1,1))*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$B$12,1,0,ctPort,1)=4)*(OFFSET(Active_Portfolio!$G$12,1,0,ctPort,1)=$BB44)*(OFFSET(Active_Portfolio!$K$12,1,0,ctPort,1)=DB$8)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE($E$3,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE($E$3,1,1))*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$B$12,1,0,ctPort,1)=4)*(OFFSET(Active_Portfolio!$G$12,1,0,ctPort,1)=$BB44)*(OFFSET(Active_Portfolio!$K$12,1,0,ctPort,1)=DC$8)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE($E$3,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE($E$3,1,1))*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$B$12,1,0,ctPort,1)=4)*(OFFSET(Active_Portfolio!$G$12,1,0,ctPort,1)=$BB44)*(OFFSET(Active_Portfolio!$K$12,1,0,ctPort,1)=DD$8)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE($E$3,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE($E$3,1,1))*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$B$12,1,0,ctPort,1)=4)*(OFFSET(Active_Portfolio!$G$12,1,0,ctPort,1)=$BB44)*(OFFSET(Active_Portfolio!$K$12,1,0,ctPort,1)=DE$8)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE($E$3,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE($E$3,1,1))*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$B$12,1,0,ctPort,1)=4)*(OFFSET(Active_Portfolio!$G$12,1,0,ctPort,1)=$BB44)*(OFFSET(Active_Portfolio!$K$12,1,0,ctPort,1)=DF$8)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE($E$3,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE($E$3,1,1))*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$B$12,1,0,ctPort,1)=4)*(OFFSET(Active_Portfolio!$G$12,1,0,ctPort,1)=$BB44)*(OFFSET(Active_Portfolio!$K$12,1,0,ctPort,1)=DG$8)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE($E$3,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE($E$3,1,1))*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":0},0,{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$B$12,1,0,ctPort,1)=4)*(OFFSET(Active_Portfolio!$G$12,1,0,ctPort,1)=$BB44)*(OFFSET(Active_Portfolio!$K$12,1,0,ctPort,1)=DI$8)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE($E$3,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE($E$3,1,1))*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$B$12,1,0,ctPort,1)=4)*(OFFSET(Active_Portfolio!$G$12,1,0,ctPort,1)=$BB44)*(OFFSET(Active_Portfolio!$K$12,1,0,ctPort,1)=DJ$8)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE($E$3,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE($E$3,1,1))*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$B$12,1,0,ctPort,1)=4)*(OFFSET(Active_Portfolio!$G$12,1,0,ctPort,1)=$BB44)*(OFFSET(Active_Portfolio!$K$12,1,0,ctPort,1)=DK$8)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE($E$3,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE($E$3,1,1))*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$B$12,1,0,ctPort,1)=4)*(OFFSET(Active_Portfolio!$G$12,1,0,ctPort,1)=$BB44)*(OFFSET(Active_Portfolio!$K$12,1,0,ctPort,1)=DL$8)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE($E$3,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE($E$3,1,1))*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$B$12,1,0,ctPort,1)=4)*(OFFSET(Active_Portfolio!$G$12,1,0,ctPort,1)=$BB44)*(OFFSET(Active_Portfolio!$K$12,1,0,ctPort,1)=DM$8)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE($E$3,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE($E$3,1,1))*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$B$12,1,0,ctPort,1)=4)*(OFFSET(Active_Portfolio!$G$12,1,0,ctPort,1)=$BB44)*(OFFSET(Active_Portfolio!$K$12,1,0,ctPort,1)=DN$8)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE($E$3,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE($E$3,1,1))*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$B$12,1,0,ctPort,1)=4)*(OFFSET(Active_Portfolio!$G$12,1,0,ctPort,1)=$BB44)*(OFFSET(Active_Portfolio!$K$12,1,0,ctPort,1)=DO$8)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE($E$3,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE($E$3,1,1))*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":0},0,{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=0)*(OFFSET(Active_Portfolio!$B$12,1,0,ctPort,1)=4)*(OFFSET(Active_Portfolio!$G$12,1,0,ctPort,1)=$BB44)*(OFFSET(Active_Portfolio!$K$12,1,0,ctPort,1)=DQ$8)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE($E$3,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE($E$3,1,1))*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=0)*(OFFSET(Active_Portfolio!$B$12,1,0,ctPort,1)=4)*(OFFSET(Active_Portfolio!$G$12,1,0,ctPort,1)=$BB44)*(OFFSET(Active_Portfolio!$K$12,1,0,ctPort,1)=DR$8)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE($E$3,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE($E$3,1,1))*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=0)*(OFFSET(Active_Portfolio!$B$12,1,0,ctPort,1)=4)*(OFFSET(Active_Portfolio!$G$12,1,0,ctPort,1)=$BB44)*(OFFSET(Active_Portfolio!$K$12,1,0,ctPort,1)=DS$8)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE($E$3,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE($E$3,1,1))*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=0)*(OFFSET(Active_Portfolio!$B$12,1,0,ctPort,1)=4)*(OFFSET(Active_Portfolio!$G$12,1,0,ctPort,1)=$BB44)*(OFFSET(Active_Portfolio!$K$12,1,0,ctPort,1)=DT$8)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE($E$3,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE($E$3,1,1))*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=0)*(OFFSET(Active_Portfolio!$B$12,1,0,ctPort,1)=4)*(OFFSET(Active_Portfolio!$G$12,1,0,ctPort,1)=$BB44)*(OFFSET(Active_Portfolio!$K$12,1,0,ctPort,1)=DU$8)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE($E$3,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE($E$3,1,1))*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=0)*(OFFSET(Active_Portfolio!$B$12,1,0,ctPort,1)=4)*(OFFSET(Active_Portfolio!$G$12,1,0,ctPort,1)=$BB44)*(OFFSET(Active_Portfolio!$K$12,1,0,ctPort,1)=DV$8)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE($E$3,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE($E$3,1,1))*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=0)*(OFFSET(Active_Portfolio!$B$12,1,0,ctPort,1)=4)*(OFFSET(Active_Portfolio!$G$12,1,0,ctPort,1)=$BB44)*(OFFSET(Active_Portfolio!$K$12,1,0,ctPort,1)=DW$8)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE($E$3,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE($E$3,1,1))*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":0},0,null,null,null,-120.8,40.020000000000003,null,null,-120.8,40.020000000000003]
[null,null,null,null,null,null,null,null,null,null,null,null,null,17,{"$f":"IF(LARGE(BT$9:BT$108,$N61)>0,INDEX(BB$9:BB$108,MATCH(LARGE(BT$9:BT$108-ROW(BT$9:BT$108)/1000000000,$N61),BT$9:BT$108-ROW(BT$9:BT$108)/1000000000,0)),\"-\")","v":"Iron Mountain"},null,null,0,0,0,0,275.52,0,0,275.52,null,null,null,null,null,null,null,null,null,null,null,null,null,17,{"$f":"IF(LARGE(CR$9:CR$108,$AM61)>0,INDEX(BB$9:BB$108,MATCH(LARGE(CR$9:CR$108-ROW(CR$9:CR$108)/1000000000,$AM61),CR$9:CR$108-ROW(CR$9:CR$108)/1000000000,0)),\"-\")","v":"Carrizo North"},null,null,0,0,0,0,142.80000000000001,0,0,142.80000000000001,null,null,null,"Sierra County",null,null,{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$G$12,1,0,ctPort,1)=$BB61)*(OFFSET(Active_Portfolio!$K$12,1,0,ctPort,1)=BE$8)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE($E$3,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE($E$3,1,1))*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$G$12,1,0,ctPort,1)=$BB61)*(OFFSET(Active_Portfolio!$K$12,1,0,ctPort,1)=BF$8)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE($E$3,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE($E$3,1,1))*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$G$12,1,0,ctPort,1)=$BB61)*(OFFSET(Active_Portfolio!$K$12,1,0,ctPort,1)=BG$8)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE($E$3,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE($E$3,1,1))*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$G$12,1,0,ctPort,1)=$BB61)*(OFFSET(Active_Portfolio!$K$12,1,0,ctPort,1)=BH$8)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE($E$3,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE($E$3,1,1))*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":16.029},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$G$12,1,0,ctPort,1)=$BB61)*(OFFSET(Active_Portfolio!$K$12,1,0,ctPort,1)=BI$8)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE($E$3,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE($E$3,1,1))*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$G$12,1,0,ctPort,1)=$BB61)*(OFFSET(Active_Portfolio!$K$12,1,0,ctPort,1)=BJ$8)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE($E$3,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE($E$3,1,1))*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$G$12,1,0,ctPort,1)=$BB61)*(OFFSET(Active_Portfolio!$K$12,1,0,ctPort,1)=BK$8)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE($E$3,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE($E$3,1,1))*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":0},16.029,{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$G$12,1,0,ctPort,1)=$BB61)*(OFFSET(Active_Portfolio!$K$12,1,0,ctPort,1)=BM$8)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE($E$3,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE($E$3,1,1))*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$G$12,1,0,ctPort,1)=$BB61)*(OFFSET(Active_Portfolio!$K$12,1,0,ctPort,1)=BN$8)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE($E$3,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE($E$3,1,1))*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$G$12,1,0,ctPort,1)=$BB61)*(OFFSET(Active_Portfolio!$K$12,1,0,ctPort,1)=BO$8)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE($E$3,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE($E$3,1,1))*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$G$12,1,0,ctPort,1)=$BB61)*(OFFSET(Active_Portfolio!$K$12,1,0,ctPort,1)=BP$8)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE($E$3,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE($E$3,1,1))*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":16.029},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$G$12,1,0,ctPort,1)=$BB61)*(OFFSET(Active_Portfolio!$K$12,1,0,ctPort,1)=BQ$8)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE($E$3,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE($E$3,1,1))*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$G$12,1,0,ctPort,1)=$BB61)*(OFFSET(Active_Portfolio!$K$12,1,0,ctPort,1)=BR$8)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE($E$3,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE($E$3,1,1))*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$G$12,1,0,ctPort,1)=$BB61)*(OFFSET(Active_Portfolio!$K$12,1,0,ctPort,1)=BS$8)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE($E$3,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE($E$3,1,1))*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":0},16.029,{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=0)*(OFFSET(Active_Portfolio!$G$12,1,0,ctPort,1)=$BB61)*(OFFSET(Active_Portfolio!$K$12,1,0,ctPort,1)=BU$8)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE($E$3,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE($E$3,1,1))*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=0)*(OFFSET(Active_Portfolio!$G$12,1,0,ctPort,1)=$BB61)*(OFFSET(Active_Portfolio!$K$12,1,0,ctPort,1)=BV$8)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE($E$3,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE($E$3,1,1))*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=0)*(OFFSET(Active_Portfolio!$G$12,1,0,ctPort,1)=$BB61)*(OFFSET(Active_Portfolio!$K$12,1,0,ctPort,1)=BW$8)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE($E$3,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE($E$3,1,1))*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=0)*(OFFSET(Active_Portfolio!$G$12,1,0,ctPort,1)=$BB61)*(OFFSET(Active_Portfolio!$K$12,1,0,ctPort,1)=BX$8)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE($E$3,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE($E$3,1,1))*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=0)*(OFFSET(Active_Portfolio!$G$12,1,0,ctPort,1)=$BB61)*(OFFSET(Active_Portfolio!$K$12,1,0,ctPort,1)=BY$8)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE($E$3,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE($E$3,1,1))*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=0)*(OFFSET(Active_Portfolio!$G$12,1,0,ctPort,1)=$BB61)*(OFFSET(Active_Portfolio!$K$12,1,0,ctPort,1)=BZ$8)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE($E$3,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE($E$3,1,1))*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=0)*(OFFSET(Active_Portfolio!$G$12,1,0,ctPort,1)=$BB61)*(OFFSET(Active_Portfolio!$K$12,1,0,ctPort,1)=CA$8)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE($E$3,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE($E$3,1,1))*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":0},0,{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$M$12,1,0,ctPort,1)=\"New\")*(OFFSET(Active_Portfolio!$G$12,1,0,ctPort,1)=$BB61)*(OFFSET(Active_Portfolio!$K$12,1,0,ctPort,1)=CC$8)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE($E$3,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE($E$3,1,1))*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$M$12,1,0,ctPort,1)=\"New\")*(OFFSET(Active_Portfolio!$G$12,1,0,ctPort,1)=$BB61)*(OFFSET(Active_Portfolio!$K$12,1,0,ctPort,1)=CD$8)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE($E$3,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE($E$3,1,1))*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$M$12,1,0,ctPort,1)=\"New\")*(OFFSET(Active_Portfolio!$G$12,1,0,ctPort,1)=$BB61)*(OFFSET(Active_Portfolio!$K$12,1,0,ctPort,1)=CE$8)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE($E$3,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE($E$3,1,1))*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$M$12,1,0,ctPort,1)=\"New\")*(OFFSET(Active_Portfolio!$G$12,1,0,ctPort,1)=$BB61)*(OFFSET(Active_Portfolio!$K$12,1,0,ctPort,1)=CF$8)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE($E$3,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE($E$3,1,1))*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$M$12,1,0,ctPort,1)=\"New\")*(OFFSET(Active_Portfolio!$G$12,1,0,ctPort,1)=$BB61)*(OFFSET(Active_Portfolio!$K$12,1,0,ctPort,1)=CG$8)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE($E$3,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE($E$3,1,1))*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$M$12,1,0,ctPort,1)=\"New\")*(OFFSET(Active_Portfolio!$G$12,1,0,ctPort,1)=$BB61)*(OFFSET(Active_Portfolio!$K$12,1,0,ctPort,1)=CH$8)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE($E$3,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE($E$3,1,1))*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$M$12,1,0,ctPort,1)=\"New\")*(OFFSET(Active_Portfolio!$G$12,1,0,ctPort,1)=$BB61)*(OFFSET(Active_Portfolio!$K$12,1,0,ctPort,1)=CI$8)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE($E$3,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE($E$3,1,1))*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":0},0,{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$M$12,1,0,ctPort,1)=\"New\")*(OFFSET(Active_Portfolio!$G$12,1,0,ctPort,1)=$BB61)*(OFFSET(Active_Portfolio!$K$12,1,0,ctPort,1)=CK$8)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE($E$3,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE($E$3,1,1))*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$M$12,1,0,ctPort,1)=\"New\")*(OFFSET(Active_Portfolio!$G$12,1,0,ctPort,1)=$BB61)*(OFFSET(Active_Portfolio!$K$12,1,0,ctPort,1)=CL$8)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE($E$3,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE($E$3,1,1))*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$M$12,1,0,ctPort,1)=\"New\")*(OFFSET(Active_Portfolio!$G$12,1,0,ctPort,1)=$BB61)*(OFFSET(Active_Portfolio!$K$12,1,0,ctPort,1)=CM$8)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE($E$3,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE($E$3,1,1))*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$M$12,1,0,ctPort,1)=\"New\")*(OFFSET(Active_Portfolio!$G$12,1,0,ctPort,1)=$BB61)*(OFFSET(Active_Portfolio!$K$12,1,0,ctPort,1)=CN$8)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE($E$3,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE($E$3,1,1))*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$M$12,1,0,ctPort,1)=\"New\")*(OFFSET(Active_Portfolio!$G$12,1,0,ctPort,1)=$BB61)*(OFFSET(Active_Portfolio!$K$12,1,0,ctPort,1)=CO$8)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE($E$3,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE($E$3,1,1))*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$M$12,1,0,ctPort,1)=\"New\")*(OFFSET(Active_Portfolio!$G$12,1,0,ctPort,1)=$BB61)*(OFFSET(Active_Portfolio!$K$12,1,0,ctPort,1)=CP$8)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE($E$3,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE($E$3,1,1))*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$M$12,1,0,ctPort,1)=\"New\")*(OFFSET(Active_Portfolio!$G$12,1,0,ctPort,1)=$BB61)*(OFFSET(Active_Portfolio!$K$12,1,0,ctPort,1)=CQ$8)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE($E$3,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE($E$3,1,1))*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":0},0,{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=0)*(OFFSET(Active_Portfolio!$M$12,1,0,ctPort,1)=\"New\")*(OFFSET(Active_Portfolio!$G$12,1,0,ctPort,1)=$BB61)*(OFFSET(Active_Portfolio!$K$12,1,0,ctPort,1)=CS$8)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE($E$3,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE($E$3,1,1))*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=0)*(OFFSET(Active_Portfolio!$M$12,1,0,ctPort,1)=\"New\")*(OFFSET(Active_Portfolio!$G$12,1,0,ctPort,1)=$BB61)*(OFFSET(Active_Portfolio!$K$12,1,0,ctPort,1)=CT$8)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE($E$3,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE($E$3,1,1))*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=0)*(OFFSET(Active_Portfolio!$M$12,1,0,ctPort,1)=\"New\")*(OFFSET(Active_Portfolio!$G$12,1,0,ctPort,1)=$BB61)*(OFFSET(Active_Portfolio!$K$12,1,0,ctPort,1)=CU$8)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE($E$3,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE($E$3,1,1))*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=0)*(OFFSET(Active_Portfolio!$M$12,1,0,ctPort,1)=\"New\")*(OFFSET(Active_Portfolio!$G$12,1,0,ctPort,1)=$BB61)*(OFFSET(Active_Portfolio!$K$12,1,0,ctPort,1)=CV$8)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE($E$3,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE($E$3,1,1))*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=0)*(OFFSET(Active_Portfolio!$M$12,1,0,ctPort,1)=\"New\")*(OFFSET(Active_Portfolio!$G$12,1,0,ctPort,1)=$BB61)*(OFFSET(Active_Portfolio!$K$12,1,0,ctPort,1)=CW$8)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE($E$3,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE($E$3,1,1))*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=0)*(OFFSET(Active_Portfolio!$M$12,1,0,ctPort,1)=\"New\")*(OFFSET(Active_Portfolio!$G$12,1,0,ctPort,1)=$BB61)*(OFFSET(Active_Portfolio!$K$12,1,0,ctPort,1)=CX$8)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE($E$3,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE($E$3,1,1))*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=0)*(OFFSET(Active_Portfolio!$M$12,1,0,ctPort,1)=\"New\")*(OFFSET(Active_Portfolio!$G$12,1,0,ctPort,1)=$BB61)*(OFFSET(Active_Portfolio!$K$12,1,0,ctPort,1)=CY$8)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE($E$3,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE($E$3,1,1))*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":0},0,{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$B$12,1,0,ctPort,1)=4)*(OFFSET(Active_Portfolio!$G$12,1,0,ctPort,1)=$BB61)*(OFFSET(Active_Portfolio!$K$12,1,0,ctPort,1)=DA$8)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE($E$3,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE($E$3,1,1))*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$B$12,1,0,ctPort,1)=4)*(OFFSET(Active_Portfolio!$G$12,1,0,ctPort,1)=$BB61)*(OFFSET(Active_Portfolio!$K$12,1,0,ctPort,1)=DB$8)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE($E$3,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE($E$3,1,1))*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$B$12,1,0,ctPort,1)=4)*(OFFSET(Active_Portfolio!$G$12,1,0,ctPort,1)=$BB61)*(OFFSET(Active_Portfolio!$K$12,1,0,ctPort,1)=DC$8)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE($E$3,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE($E$3,1,1))*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$B$12,1,0,ctPort,1)=4)*(OFFSET(Active_Portfolio!$G$12,1,0,ctPort,1)=$BB61)*(OFFSET(Active_Portfolio!$K$12,1,0,ctPort,1)=DD$8)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE($E$3,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE($E$3,1,1))*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$B$12,1,0,ctPort,1)=4)*(OFFSET(Active_Portfolio!$G$12,1,0,ctPort,1)=$BB61)*(OFFSET(Active_Portfolio!$K$12,1,0,ctPort,1)=DE$8)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE($E$3,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE($E$3,1,1))*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$B$12,1,0,ctPort,1)=4)*(OFFSET(Active_Portfolio!$G$12,1,0,ctPort,1)=$BB61)*(OFFSET(Active_Portfolio!$K$12,1,0,ctPort,1)=DF$8)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE($E$3,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE($E$3,1,1))*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$B$12,1,0,ctPort,1)=4)*(OFFSET(Active_Portfolio!$G$12,1,0,ctPort,1)=$BB61)*(OFFSET(Active_Portfolio!$K$12,1,0,ctPort,1)=DG$8)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE($E$3,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE($E$3,1,1))*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":0},0,{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$B$12,1,0,ctPort,1)=4)*(OFFSET(Active_Portfolio!$G$12,1,0,ctPort,1)=$BB61)*(OFFSET(Active_Portfolio!$K$12,1,0,ctPort,1)=DI$8)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE($E$3,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE($E$3,1,1))*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$B$12,1,0,ctPort,1)=4)*(OFFSET(Active_Portfolio!$G$12,1,0,ctPort,1)=$BB61)*(OFFSET(Active_Portfolio!$K$12,1,0,ctPort,1)=DJ$8)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE($E$3,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE($E$3,1,1))*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$B$12,1,0,ctPort,1)=4)*(OFFSET(Active_Portfolio!$G$12,1,0,ctPort,1)=$BB61)*(OFFSET(Active_Portfolio!$K$12,1,0,ctPort,1)=DK$8)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE($E$3,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE($E$3,1,1))*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$B$12,1,0,ctPort,1)=4)*(OFFSET(Active_Portfolio!$G$12,1,0,ctPort,1)=$BB61)*(OFFSET(Active_Portfolio!$K$12,1,0,ctPort,1)=DL$8)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE($E$3,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE($E$3,1,1))*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$B$12,1,0,ctPort,1)=4)*(OFFSET(Active_Portfolio!$G$12,1,0,ctPort,1)=$BB61)*(OFFSET(Active_Portfolio!$K$12,1,0,ctPort,1)=DM$8)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE($E$3,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE($E$3,1,1))*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$B$12,1,0,ctPort,1)=4)*(OFFSET(Active_Portfolio!$G$12,1,0,ctPort,1)=$BB61)*(OFFSET(Active_Portfolio!$K$12,1,0,ctPort,1)=DN$8)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE($E$3,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE($E$3,1,1))*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$B$12,1,0,ctPort,1)=4)*(OFFSET(Active_Portfolio!$G$12,1,0,ctPort,1)=$BB61)*(OFFSET(Active_Portfolio!$K$12,1,0,ctPort,1)=DO$8)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE($E$3,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE($E$3,1,1))*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":0},0,{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=0)*(OFFSET(Active_Portfolio!$B$12,1,0,ctPort,1)=4)*(OFFSET(Active_Portfolio!$G$12,1,0,ctPort,1)=$BB61)*(OFFSET(Active_Portfolio!$K$12,1,0,ctPort,1)=DQ$8)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE($E$3,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE($E$3,1,1))*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=0)*(OFFSET(Active_Portfolio!$B$12,1,0,ctPort,1)=4)*(OFFSET(Active_Portfolio!$G$12,1,0,ctPort,1)=$BB61)*(OFFSET(Active_Portfolio!$K$12,1,0,ctPort,1)=DR$8)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE($E$3,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE($E$3,1,1))*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=0)*(OFFSET(Active_Portfolio!$B$12,1,0,ctPort,1)=4)*(OFFSET(Active_Portfolio!$G$12,1,0,ctPort,1)=$BB61)*(OFFSET(Active_Portfolio!$K$12,1,0,ctPort,1)=DS$8)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE($E$3,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE($E$3,1,1))*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=0)*(OFFSET(Active_Portfolio!$B$12,1,0,ctPort,1)=4)*(OFFSET(Active_Portfolio!$G$12,1,0,ctPort,1)=$BB61)*(OFFSET(Active_Portfolio!$K$12,1,0,ctPort,1)=DT$8)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE($E$3,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE($E$3,1,1))*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=0)*(OFFSET(Active_Portfolio!$B$12,1,0,ctPort,1)=4)*(OFFSET(Active_Portfolio!$G$12,1,0,ctPort,1)=$BB61)*(OFFSET(Active_Portfolio!$K$12,1,0,ctPort,1)=DU$8)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE($E$3,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE($E$3,1,1))*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=0)*(OFFSET(Active_Portfolio!$B$12,1,0,ctPort,1)=4)*(OFFSET(Active_Portfolio!$G$12,1,0,ctPort,1)=$BB61)*(OFFSET(Active_Portfolio!$K$12,1,0,ctPort,1)=DV$8)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE($E$3,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE($E$3,1,1))*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=0)*(OFFSET(Active_Portfolio!$B$12,1,0,ctPort,1)=4)*(OFFSET(Active_Portfolio!$G$12,1,0,ctPort,1)=$BB61)*(OFFSET(Active_Portfolio!$K$12,1,0,ctPort,1)=DW$8)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE($E$3,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE($E$3,1,1))*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":0},0,null,null,null,null,null,null,null,0,0]
[null,null,"Total Installed Capacity, All EO Resources (MW)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Incremental Installed Capacity, New EO Resources (MW)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Victorville",null,null,{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$G$12,1,0,ctPort,1)=$BB71)*(OFFSET(Active_Portfolio!$K$12,1,0,ctPort,1)=BE$8)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE($E$3,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE($E$3,1,1))*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$G$12,1,0,ctPort,1)=$BB71)*(OFFSET(Active_Portfolio!$K$12,1,0,ctPort,1)=BF$8)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE($E$3,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE($E$3,1,1))*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$G$12,1,0,ctPort,1)=$BB71)*(OFFSET(Active_Portfolio!$K$12,1,0,ctPort,1)=BG$8)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE($E$3,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE($E$3,1,1))*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$G$12,1,0,ctPort,1)=$BB71)*(OFFSET(Active_Portfolio!$K$12,1,0,ctPort,1)=BH$8)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE($E$3,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE($E$3,1,1))*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$G$12,1,0,ctPort,1)=$BB71)*(OFFSET(Active_Portfolio!$K$12,1,0,ctPort,1)=BI$8)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE($E$3,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE($E$3,1,1))*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":534.04328228464021},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$G$12,1,0,ctPort,1)=$BB71)*(OFFSET(Active_Portfolio!$K$12,1,0,ctPort,1)=BJ$8)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE($E$3,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE($E$3,1,1))*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":13.8},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$G$12,1,0,ctPort,1)=$BB71)*(OFFSET(Active_Portfolio!$K$12,1,0,ctPort,1)=BK$8)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE($E$3,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE($E$3,1,1))*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":816.48000000000013},1364.3232822846403,{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$G$12,1,0,ctPort,1)=$BB71)*(OFFSET(Active_Portfolio!$K$12,1,0,ctPort,1)=BM$8)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE($E$3,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE($E$3,1,1))*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$G$12,1,0,ctPort,1)=$BB71)*(OFFSET(Active_Portfolio!$K$12,1,0,ctPort,1)=BN$8)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE($E$3,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE($E$3,1,1))*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$G$12,1,0,ctPort,1)=$BB71)*(OFFSET(Active_Portfolio!$K$12,1,0,ctPort,1)=BO$8)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE($E$3,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE($E$3,1,1))*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$G$12,1,0,ctPort,1)=$BB71)*(OFFSET(Active_Portfolio!$K$12,1,0,ctPort,1)=BP$8)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE($E$3,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE($E$3,1,1))*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$G$12,1,0,ctPort,1)=$BB71)*(OFFSET(Active_Portfolio!$K$12,1,0,ctPort,1)=BQ$8)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE($E$3,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE($E$3,1,1))*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":534.04328228464021},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$G$12,1,0,ctPort,1)=$BB71)*(OFFSET(Active_Portfolio!$K$12,1,0,ctPort,1)=BR$8)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE($E$3,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE($E$3,1,1))*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":13.8},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$G$12,1,0,ctPort,1)=$BB71)*(OFFSET(Active_Portfolio!$K$12,1,0,ctPort,1)=BS$8)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE($E$3,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE($E$3,1,1))*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":816.48000000000013},1364.3232822846403,{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=0)*(OFFSET(Active_Portfolio!$G$12,1,0,ctPort,1)=$BB71)*(OFFSET(Active_Portfolio!$K$12,1,0,ctPort,1)=BU$8)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE($E$3,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE($E$3,1,1))*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=0)*(OFFSET(Active_Portfolio!$G$12,1,0,ctPort,1)=$BB71)*(OFFSET(Active_Portfolio!$K$12,1,0,ctPort,1)=BV$8)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE($E$3,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE($E$3,1,1))*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=0)*(OFFSET(Active_Portfolio!$G$12,1,0,ctPort,1)=$BB71)*(OFFSET(Active_Portfolio!$K$12,1,0,ctPort,1)=BW$8)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE($E$3,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE($E$3,1,1))*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=0)*(OFFSET(Active_Portfolio!$G$12,1,0,ctPort,1)=$BB71)*(OFFSET(Active_Portfolio!$K$12,1,0,ctPort,1)=BX$8)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE($E$3,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE($E$3,1,1))*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=0)*(OFFSET(Active_Portfolio!$G$12,1,0,ctPort,1)=$BB71)*(OFFSET(Active_Portfolio!$K$12,1,0,ctPort,1)=BY$8)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE($E$3,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE($E$3,1,1))*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=0)*(OFFSET(Active_Portfolio!$G$12,1,0,ctPort,1)=$BB71)*(OFFSET(Active_Portfolio!$K$12,1,0,ctPort,1)=BZ$8)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE($E$3,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE($E$3,1,1))*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=0)*(OFFSET(Active_Portfolio!$G$12,1,0,ctPort,1)=$BB71)*(OFFSET(Active_Portfolio!$K$12,1,0,ctPort,1)=CA$8)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE($E$3,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE($E$3,1,1))*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":0},0,{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$M$12,1,0,ctPort,1)=\"New\")*(OFFSET(Active_Portfolio!$G$12,1,0,ctPort,1)=$BB71)*(OFFSET(Active_Portfolio!$K$12,1,0,ctPort,1)=CC$8)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE($E$3,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE($E$3,1,1))*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$M$12,1,0,ctPort,1)=\"New\")*(OFFSET(Active_Portfolio!$G$12,1,0,ctPort,1)=$BB71)*(OFFSET(Active_Portfolio!$K$12,1,0,ctPort,1)=CD$8)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE($E$3,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE($E$3,1,1))*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$M$12,1,0,ctPort,1)=\"New\")*(OFFSET(Active_Portfolio!$G$12,1,0,ctPort,1)=$BB71)*(OFFSET(Active_Portfolio!$K$12,1,0,ctPort,1)=CE$8)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE($E$3,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE($E$3,1,1))*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$M$12,1,0,ctPort,1)=\"New\")*(OFFSET(Active_Portfolio!$G$12,1,0,ctPort,1)=$BB71)*(OFFSET(Active_Portfolio!$K$12,1,0,ctPort,1)=CF$8)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE($E$3,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE($E$3,1,1))*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$M$12,1,0,ctPort,1)=\"New\")*(OFFSET(Active_Portfolio!$G$12,1,0,ctPort,1)=$BB71)*(OFFSET(Active_Portfolio!$K$12,1,0,ctPort,1)=CG$8)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE($E$3,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE($E$3,1,1))*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":480.04328228464021},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$M$12,1,0,ctPort,1)=\"New\")*(OFFSET(Active_Portfolio!$G$12,1,0,ctPort,1)=$BB71)*(OFFSET(Active_Portfolio!$K$12,1,0,ctPort,1)=CH$8)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE($E$3,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE($E$3,1,1))*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$M$12,1,0,ctPort,1)=\"New\")*(OFFSET(Active_Portfolio!$G$12,1,0,ctPort,1)=$BB71)*(OFFSET(Active_Portfolio!$K$12,1,0,ctPort,1)=CI$8)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE($E$3,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE($E$3,1,1))*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":816.48000000000013},1296.5232822846403,{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$M$12,1,0,ctPort,1)=\"New\")*(OFFSET(Active_Portfolio!$G$12,1,0,ctPort,1)=$BB71)*(OFFSET(Active_Portfolio!$K$12,1,0,ctPort,1)=CK$8)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE($E$3,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE($E$3,1,1))*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$M$12,1,0,ctPort,1)=\"New\")*(OFFSET(Active_Portfolio!$G$12,1,0,ctPort,1)=$BB71)*(OFFSET(Active_Portfolio!$K$12,1,0,ctPort,1)=CL$8)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE($E$3,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE($E$3,1,1))*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$M$12,1,0,ctPort,1)=\"New\")*(OFFSET(Active_Portfolio!$G$12,1,0,ctPort,1)=$BB71)*(OFFSET(Active_Portfolio!$K$12,1,0,ctPort,1)=CM$8)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE($E$3,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE($E$3,1,1))*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$M$12,1,0,ctPort,1)=\"New\")*(OFFSET(Active_Portfolio!$G$12,1,0,ctPort,1)=$BB71)*(OFFSET(Active_Portfolio!$K$12,1,0,ctPort,1)=CN$8)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE($E$3,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE($E$3,1,1))*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$M$12,1,0,ctPort,1)=\"New\")*(OFFSET(Active_Portfolio!$G$12,1,0,ctPort,1)=$BB71)*(OFFSET(Active_Portfolio!$K$12,1,0,ctPort,1)=CO$8)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE($E$3,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE($E$3,1,1))*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":480.04328228464021},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$M$12,1,0,ctPort,1)=\"New\")*(OFFSET(Active_Portfolio!$G$12,1,0,ctPort,1)=$BB71)*(OFFSET(Active_Portfolio!$K$12,1,0,ctPort,1)=CP$8)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE($E$3,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE($E$3,1,1))*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$M$12,1,0,ctPort,1)=\"New\")*(OFFSET(Active_Portfolio!$G$12,1,0,ctPort,1)=$BB71)*(OFFSET(Active_Portfolio!$K$12,1,0,ctPort,1)=CQ$8)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE($E$3,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE($E$3,1,1))*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":816.48000000000013},1296.5232822846403,{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=0)*(OFFSET(Active_Portfolio!$M$12,1,0,ctPort,1)=\"New\")*(OFFSET(Active_Portfolio!$G$12,1,0,ctPort,1)=$BB71)*(OFFSET(Active_Portfolio!$K$12,1,0,ctPort,1)=CS$8)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE($E$3,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE($E$3,1,1))*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=0)*(OFFSET(Active_Portfolio!$M$12,1,0,ctPort,1)=\"New\")*(OFFSET(Active_Portfolio!$G$12,1,0,ctPort,1)=$BB71)*(OFFSET(Active_Portfolio!$K$12,1,0,ctPort,1)=CT$8)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE($E$3,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE($E$3,1,1))*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=0)*(OFFSET(Active_Portfolio!$M$12,1,0,ctPort,1)=\"New\")*(OFFSET(Active_Portfolio!$G$12,1,0,ctPort,1)=$BB71)*(OFFSET(Active_Portfolio!$K$12,1,0,ctPort,1)=CU$8)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE($E$3,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE($E$3,1,1))*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=0)*(OFFSET(Active_Portfolio!$M$12,1,0,ctPort,1)=\"New\")*(OFFSET(Active_Portfolio!$G$12,1,0,ctPort,1)=$BB71)*(OFFSET(Active_Portfolio!$K$12,1,0,ctPort,1)=CV$8)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE($E$3,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE($E$3,1,1))*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=0)*(OFFSET(Active_Portfolio!$M$12,1,0,ctPort,1)=\"New\")*(OFFSET(Active_Portfolio!$G$12,1,0,ctPort,1)=$BB71)*(OFFSET(Active_Portfolio!$K$12,1,0,ctPort,1)=CW$8)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE($E$3,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE($E$3,1,1))*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=0)*(OFFSET(Active_Portfolio!$M$12,1,0,ctPort,1)=\"New\")*(OFFSET(Active_Portfolio!$G$12,1,0,ctPort,1)=$BB71)*(OFFSET(Active_Portfolio!$K$12,1,0,ctPort,1)=CX$8)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE($E$3,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE($E$3,1,1))*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=0)*(OFFSET(Active_Portfolio!$M$12,1,0,ctPort,1)=\"New\")*(OFFSET(Active_Portfolio!$G$12,1,0,ctPort,1)=$BB71)*(OFFSET(Active_Portfolio!$K$12,1,0,ctPort,1)=CY$8)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE($E$3,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE($E$3,1,1))*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":0},0,{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$B$12,1,0,ctPort,1)=4)*(OFFSET(Active_Portfolio!$G$12,1,0,ctPort,1)=$BB71)*(OFFSET(Active_Portfolio!$K$12,1,0,ctPort,1)=DA$8)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE($E$3,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE($E$3,1,1))*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$B$12,1,0,ctPort,1)=4)*(OFFSET(Active_Portfolio!$G$12,1,0,ctPort,1)=$BB71)*(OFFSET(Active_Portfolio!$K$12,1,0,ctPort,1)=DB$8)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE($E$3,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE($E$3,1,1))*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$B$12,1,0,ctPort,1)=4)*(OFFSET(Active_Portfolio!$G$12,1,0,ctPort,1)=$BB71)*(OFFSET(Active_Portfolio!$K$12,1,0,ctPort,1)=DC$8)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE($E$3,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE($E$3,1,1))*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$B$12,1,0,ctPort,1)=4)*(OFFSET(Active_Portfolio!$G$12,1,0,ctPort,1)=$BB71)*(OFFSET(Active_Portfolio!$K$12,1,0,ctPort,1)=DD$8)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE($E$3,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE($E$3,1,1))*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$B$12,1,0,ctPort,1)=4)*(OFFSET(Active_Portfolio!$G$12,1,0,ctPort,1)=$BB71)*(OFFSET(Active_Portfolio!$K$12,1,0,ctPort,1)=DE$8)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE($E$3,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE($E$3,1,1))*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":448.96328228464029},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$B$12,1,0,ctPort,1)=4)*(OFFSET(Active_Portfolio!$G$12,1,0,ctPort,1)=$BB71)*(OFFSET(Active_Portfolio!$K$12,1,0,ctPort,1)=DF$8)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE($E$3,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE($E$3,1,1))*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$B$12,1,0,ctPort,1)=4)*(OFFSET(Active_Portfolio!$G$12,1,0,ctPort,1)=$BB71)*(OFFSET(Active_Portfolio!$K$12,1,0,ctPort,1)=DG$8)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE($E$3,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE($E$3,1,1))*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":816.48000000000013},1265.4432822846404,{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$B$12,1,0,ctPort,1)=4)*(OFFSET(Active_Portfolio!$G$12,1,0,ctPort,1)=$BB71)*(OFFSET(Active_Portfolio!$K$12,1,0,ctPort,1)=DI$8)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE($E$3,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE($E$3,1,1))*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$B$12,1,0,ctPort,1)=4)*(OFFSET(Active_Portfolio!$G$12,1,0,ctPort,1)=$BB71)*(OFFSET(Active_Portfolio!$K$12,1,0,ctPort,1)=DJ$8)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE($E$3,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE($E$3,1,1))*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$B$12,1,0,ctPort,1)=4)*(OFFSET(Active_Portfolio!$G$12,1,0,ctPort,1)=$BB71)*(OFFSET(Active_Portfolio!$K$12,1,0,ctPort,1)=DK$8)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE($E$3,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE($E$3,1,1))*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$B$12,1,0,ctPort,1)=4)*(OFFSET(Active_Portfolio!$G$12,1,0,ctPort,1)=$BB71)*(OFFSET(Active_Portfolio!$K$12,1,0,ctPort,1)=DL$8)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE($E$3,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE($E$3,1,1))*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$B$12,1,0,ctPort,1)=4)*(OFFSET(Active_Portfolio!$G$12,1,0,ctPort,1)=$BB71)*(OFFSET(Active_Portfolio!$K$12,1,0,ctPort,1)=DM$8)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE($E$3,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE($E$3,1,1))*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":448.96328228464029},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$B$12,1,0,ctPort,1)=4)*(OFFSET(Active_Portfolio!$G$12,1,0,ctPort,1)=$BB71)*(OFFSET(Active_Portfolio!$K$12,1,0,ctPort,1)=DN$8)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE($E$3,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE($E$3,1,1))*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$B$12,1,0,ctPort,1)=4)*(OFFSET(Active_Portfolio!$G$12,1,0,ctPort,1)=$BB71)*(OFFSET(Active_Portfolio!$K$12,1,0,ctPort,1)=DO$8)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE($E$3,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE($E$3,1,1))*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":816.48000000000013},1265.4432822846404,{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=0)*(OFFSET(Active_Portfolio!$B$12,1,0,ctPort,1)=4)*(OFFSET(Active_Portfolio!$G$12,1,0,ctPort,1)=$BB71)*(OFFSET(Active_Portfolio!$K$12,1,0,ctPort,1)=DQ$8)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE($E$3,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE($E$3,1,1))*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=0)*(OFFSET(Active_Portfolio!$B$12,1,0,ctPort,1)=4)*(OFFSET(Active_Portfolio!$G$12,1,0,ctPort,1)=$BB71)*(OFFSET(Active_Portfolio!$K$12,1,0,ctPort,1)=DR$8)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE($E$3,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE($E$3,1,1))*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=0)*(OFFSET(Active_Portfolio!$B$12,1,0,ctPort,1)=4)*(OFFSET(Active_Portfolio!$G$12,1,0,ctPort,1)=$BB71)*(OFFSET(Active_Portfolio!$K$12,1,0,ctPort,1)=DS$8)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE($E$3,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE($E$3,1,1))*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=0)*(OFFSET(Active_Portfolio!$B$12,1,0,ctPort,1)=4)*(OFFSET(Active_Portfolio!$G$12,1,0,ctPort,1)=$BB71)*(OFFSET(Active_Portfolio!$K$12,1,0,ctPort,1)=DT$8)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE($E$3,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE($E$3,1,1))*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=0)*(OFFSET(Active_Portfolio!$B$12,1,0,ctPort,1)=4)*(OFFSET(Active_Portfolio!$G$12,1,0,ctPort,1)=$BB71)*(OFFSET(Active_Portfolio!$K$12,1,0,ctPort,1)=DU$8)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE($E$3,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE($E$3,1,1))*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=0)*(OFFSET(Active_Portfolio!$B$12,1,0,ctPort,1)=4)*(OFFSET(Active_Portfolio!$G$12,1,0,ctPort,1)=$BB71)*(OFFSET(Active_Portfolio!$K$12,1,0,ctPort,1)=DV$8)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE($E$3,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE($E$3,1,1))*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=0)*(OFFSET(Active_Portfolio!$B$12,1,0,ctPort,1)=4)*(OFFSET(Active_Portfolio!$G$12,1,0,ctPort,1)=$BB71)*(OFFSET(Active_Portfolio!$K$12,1,0,ctPort,1)=DW$8)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE($E$3,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE($E$3,1,1))*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":0},0,null,null,null,-117.36,34.54,2,-2,-117.16,34.339999999999996]
[null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"IF(LARGE(CB$9:CB$108,$N77)>0,INDEX(BB$9:BB$108,MATCH(LARGE(CB$9:CB$108-ROW(CB$9:CB$108)/1000000000,$N77),CB$9:CB$108-ROW(CB$9:CB$108)/1000000000,0)),\"-\")","v":"-"},null,null,{"$f":"SUMPRODUCT(($BB$9:$BB$108=$O77)*BU$9:BU$108)","v":0},{"$f":"SUMPRODUCT(($BB$9:$BB$108=$O77)*BV$9:BV$108)","v":0},{"$f":"SUMPRODUCT(($BB$9:$BB$108=$O77)*BW$9:BW$108)","v":0},{"$f":"SUMPRODUCT(($BB$9:$BB$108=$O77)*BX$9:BX$108)","v":0},{"$f":"SUMPRODUCT(($BB$9:$BB$108=$O77)*BY$9:BY$108)","v":0},{"$f":"SUMPRODUCT(($BB$9:$BB$108=$O77)*BZ$9:BZ$108)","v":0},{"$f":"SUMPRODUCT(($BB$9:$BB$108=$O77)*CA$9:CA$108)","v":0},{"$f":"SUM(R77:X77)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"IF(LARGE(CZ$9:CZ$108,$N77)>0,INDEX(BB$9:BB$108,MATCH(LARGE(CZ$9:CZ$108-ROW(CZ$9:CZ$108)/1000000000,$N77),CZ$9:CZ$108-ROW(CZ$9:CZ$108)/1000000000,0)),\"-\")","v":"-"},null,null,{"$f":"SUMPRODUCT(($BB$9:$BB$108=$AN77)*CS$9:CS$108)","v":0},{"$f":"SUMPRODUCT(($BB$9:$BB$108=$AN77)*CT$9:CT$108)","v":0},{"$f":"SUMPRODUCT(($BB$9:$BB$108=$AN77)*CU$9:CU$108)","v":0},{"$f":"SUMPRODUCT(($BB$9:$BB$108=$AN77)*CV$9:CV$108)","v":0},{"$f":"SUMPRODUCT(($BB$9:$BB$108=$AN77)*CW$9:CW$108)","v":0},{"$f":"SUMPRODUCT(($BB$9:$BB$108=$AN77)*CX$9:CX$108)","v":0},{"$f":"SUMPRODUCT(($BB$9:$BB$108=$AN77)*CY$9:CY$108)","v":0},{"$f":"SUM(AQ77:AW77)","v":0},null,null,null,"AZ_WE",null,null,{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$G$12,1,0,ctPort,1)=$BB77)*(OFFSET(Active_Portfolio!$K$12,1,0,ctPort,1)=BE$8)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE($E$3,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE($E$3,1,1))*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$G$12,1,0,ctPort,1)=$BB77)*(OFFSET(Active_Portfolio!$K$12,1,0,ctPort,1)=BF$8)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE($E$3,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE($E$3,1,1))*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$G$12,1,0,ctPort,1)=$BB77)*(OFFSET(Active_Portfolio!$K$12,1,0,ctPort,1)=BG$8)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE($E$3,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE($E$3,1,1))*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$G$12,1,0,ctPort,1)=$BB77)*(OFFSET(Active_Portfolio!$K$12,1,0,ctPort,1)=BH$8)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE($E$3,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE($E$3,1,1))*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$G$12,1,0,ctPort,1)=$BB77)*(OFFSET(Active_Portfolio!$K$12,1,0,ctPort,1)=BI$8)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE($E$3,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE($E$3,1,1))*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":786.08460000000002},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$G$12,1,0,ctPort,1)=$BB77)*(OFFSET(Active_Portfolio!$K$12,1,0,ctPort,1)=BJ$8)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE($E$3,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE($E$3,1,1))*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$G$12,1,0,ctPort,1)=$BB77)*(OFFSET(Active_Portfolio!$K$12,1,0,ctPort,1)=BK$8)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE($E$3,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE($E$3,1,1))*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":0},786.08460000000002,{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$G$12,1,0,ctPort,1)=$BB77)*(OFFSET(Active_Portfolio!$K$12,1,0,ctPort,1)=BM$8)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE($E$3,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE($E$3,1,1))*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$G$12,1,0,ctPort,1)=$BB77)*(OFFSET(Active_Portfolio!$K$12,1,0,ctPort,1)=BN$8)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE($E$3,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE($E$3,1,1))*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$G$12,1,0,ctPort,1)=$BB77)*(OFFSET(Active_Portfolio!$K$12,1,0,ctPort,1)=BO$8)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE($E$3,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE($E$3,1,1))*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$G$12,1,0,ctPort,1)=$BB77)*(OFFSET(Active_Portfolio!$K$12,1,0,ctPort,1)=BP$8)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE($E$3,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE($E$3,1,1))*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$G$12,1,0,ctPort,1)=$BB77)*(OFFSET(Active_Portfolio!$K$12,1,0,ctPort,1)=BQ$8)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE($E$3,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE($E$3,1,1))*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":786.08460000000002},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$G$12,1,0,ctPort,1)=$BB77)*(OFFSET(Active_Portfolio!$K$12,1,0,ctPort,1)=BR$8)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE($E$3,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE($E$3,1,1))*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$G$12,1,0,ctPort,1)=$BB77)*(OFFSET(Active_Portfolio!$K$12,1,0,ctPort,1)=BS$8)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE($E$3,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE($E$3,1,1))*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":0},786.08460000000002,{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=0)*(OFFSET(Active_Portfolio!$G$12,1,0,ctPort,1)=$BB77)*(OFFSET(Active_Portfolio!$K$12,1,0,ctPort,1)=BU$8)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE($E$3,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE($E$3,1,1))*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=0)*(OFFSET(Active_Portfolio!$G$12,1,0,ctPort,1)=$BB77)*(OFFSET(Active_Portfolio!$K$12,1,0,ctPort,1)=BV$8)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE($E$3,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE($E$3,1,1))*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=0)*(OFFSET(Active_Portfolio!$G$12,1,0,ctPort,1)=$BB77)*(OFFSET(Active_Portfolio!$K$12,1,0,ctPort,1)=BW$8)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE($E$3,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE($E$3,1,1))*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=0)*(OFFSET(Active_Portfolio!$G$12,1,0,ctPort,1)=$BB77)*(OFFSET(Active_Portfolio!$K$12,1,0,ctPort,1)=BX$8)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE($E$3,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE($E$3,1,1))*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=0)*(OFFSET(Active_Portfolio!$G$12,1,0,ctPort,1)=$BB77)*(OFFSET(Active_Portfolio!$K$12,1,0,ctPort,1)=BY$8)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE($E$3,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE($E$3,1,1))*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=0)*(OFFSET(Active_Portfolio!$G$12,1,0,ctPort,1)=$BB77)*(OFFSET(Active_Portfolio!$K$12,1,0,ctPort,1)=BZ$8)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE($E$3,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE($E$3,1,1))*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=0)*(OFFSET(Active_Portfolio!$G$12,1,0,ctPort,1)=$BB77)*(OFFSET(Active_Portfolio!$K$12,1,0,ctPort,1)=CA$8)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE($E$3,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE($E$3,1,1))*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":0},0,{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$M$12,1,0,ctPort,1)=\"New\")*(OFFSET(Active_Portfolio!$G$12,1,0,ctPort,1)=$BB77)*(OFFSET(Active_Portfolio!$K$12,1,0,ctPort,1)=CC$8)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE($E$3,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE($E$3,1,1))*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$M$12,1,0,ctPort,1)=\"New\")*(OFFSET(Active_Portfolio!$G$12,1,0,ctPort,1)=$BB77)*(OFFSET(Active_Portfolio!$K$12,1,0,ctPort,1)=CD$8)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE($E$3,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE($E$3,1,1))*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$M$12,1,0,ctPort,1)=\"New\")*(OFFSET(Active_Portfolio!$G$12,1,0,ctPort,1)=$BB77)*(OFFSET(Active_Portfolio!$K$12,1,0,ctPort,1)=CE$8)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE($E$3,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE($E$3,1,1))*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$M$12,1,0,ctPort,1)=\"New\")*(OFFSET(Active_Portfolio!$G$12,1,0,ctPort,1)=$BB77)*(OFFSET(Active_Portfolio!$K$12,1,0,ctPort,1)=CF$8)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE($E$3,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE($E$3,1,1))*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$M$12,1,0,ctPort,1)=\"New\")*(OFFSET(Active_Portfolio!$G$12,1,0,ctPort,1)=$BB77)*(OFFSET(Active_Portfolio!$K$12,1,0,ctPort,1)=CG$8)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE($E$3,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE($E$3,1,1))*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":219.08459999999999},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$M$12,1,0,ctPort,1)=\"New\")*(OFFSET(Active_Portfolio!$G$12,1,0,ctPort,1)=$BB77)*(OFFSET(Active_Portfolio!$K$12,1,0,ctPort,1)=CH$8)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE($E$3,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE($E$3,1,1))*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$M$12,1,0,ctPort,1)=\"New\")*(OFFSET(Active_Portfolio!$G$12,1,0,ctPort,1)=$BB77)*(OFFSET(Active_Portfolio!$K$12,1,0,ctPort,1)=CI$8)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE($E$3,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE($E$3,1,1))*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":0},219.08459999999999,{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$M$12,1,0,ctPort,1)=\"New\")*(OFFSET(Active_Portfolio!$G$12,1,0,ctPort,1)=$BB77)*(OFFSET(Active_Portfolio!$K$12,1,0,ctPort,1)=CK$8)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE($E$3,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE($E$3,1,1))*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$M$12,1,0,ctPort,1)=\"New\")*(OFFSET(Active_Portfolio!$G$12,1,0,ctPort,1)=$BB77)*(OFFSET(Active_Portfolio!$K$12,1,0,ctPort,1)=CL$8)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE($E$3,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE($E$3,1,1))*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$M$12,1,0,ctPort,1)=\"New\")*(OFFSET(Active_Portfolio!$G$12,1,0,ctPort,1)=$BB77)*(OFFSET(Active_Portfolio!$K$12,1,0,ctPort,1)=CM$8)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE($E$3,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE($E$3,1,1))*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$M$12,1,0,ctPort,1)=\"New\")*(OFFSET(Active_Portfolio!$G$12,1,0,ctPort,1)=$BB77)*(OFFSET(Active_Portfolio!$K$12,1,0,ctPort,1)=CN$8)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE($E$3,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE($E$3,1,1))*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$M$12,1,0,ctPort,1)=\"New\")*(OFFSET(Active_Portfolio!$G$12,1,0,ctPort,1)=$BB77)*(OFFSET(Active_Portfolio!$K$12,1,0,ctPort,1)=CO$8)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE($E$3,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE($E$3,1,1))*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":219.08459999999999},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$M$12,1,0,ctPort,1)=\"New\")*(OFFSET(Active_Portfolio!$G$12,1,0,ctPort,1)=$BB77)*(OFFSET(Active_Portfolio!$K$12,1,0,ctPort,1)=CP$8)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE($E$3,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE($E$3,1,1))*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$M$12,1,0,ctPort,1)=\"New\")*(OFFSET(Active_Portfolio!$G$12,1,0,ctPort,1)=$BB77)*(OFFSET(Active_Portfolio!$K$12,1,0,ctPort,1)=CQ$8)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE($E$3,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE($E$3,1,1))*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":0},219.08459999999999,{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=0)*(OFFSET(Active_Portfolio!$M$12,1,0,ctPort,1)=\"New\")*(OFFSET(Active_Portfolio!$G$12,1,0,ctPort,1)=$BB77)*(OFFSET(Active_Portfolio!$K$12,1,0,ctPort,1)=CS$8)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE($E$3,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE($E$3,1,1))*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=0)*(OFFSET(Active_Portfolio!$M$12,1,0,ctPort,1)=\"New\")*(OFFSET(Active_Portfolio!$G$12,1,0,ctPort,1)=$BB77)*(OFFSET(Active_Portfolio!$K$12,1,0,ctPort,1)=CT$8)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE($E$3,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE($E$3,1,1))*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=0)*(OFFSET(Active_Portfolio!$M$12,1,0,ctPort,1)=\"New\")*(OFFSET(Active_Portfolio!$G$12,1,0,ctPort,1)=$BB77)*(OFFSET(Active_Portfolio!$K$12,1,0,ctPort,1)=CU$8)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE($E$3,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE($E$3,1,1))*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=0)*(OFFSET(Active_Portfolio!$M$12,1,0,ctPort,1)=\"New\")*(OFFSET(Active_Portfolio!$G$12,1,0,ctPort,1)=$BB77)*(OFFSET(Active_Portfolio!$K$12,1,0,ctPort,1)=CV$8)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE($E$3,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE($E$3,1,1))*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=0)*(OFFSET(Active_Portfolio!$M$12,1,0,ctPort,1)=\"New\")*(OFFSET(Active_Portfolio!$G$12,1,0,ctPort,1)=$BB77)*(OFFSET(Active_Portfolio!$K$12,1,0,ctPort,1)=CW$8)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE($E$3,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE($E$3,1,1))*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=0)*(OFFSET(Active_Portfolio!$M$12,1,0,ctPort,1)=\"New\")*(OFFSET(Active_Portfolio!$G$12,1,0,ctPort,1)=$BB77)*(OFFSET(Active_Portfolio!$K$12,1,0,ctPort,1)=CX$8)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE($E$3,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE($E$3,1,1))*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=0)*(OFFSET(Active_Portfolio!$M$12,1,0,ctPort,1)=\"New\")*(OFFSET(Active_Portfolio!$G$12,1,0,ctPort,1)=$BB77)*(OFFSET(Active_Portfolio!$K$12,1,0,ctPort,1)=CY$8)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE($E$3,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE($E$3,1,1))*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":0},0,{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$B$12,1,0,ctPort,1)=4)*(OFFSET(Active_Portfolio!$G$12,1,0,ctPort,1)=$BB77)*(OFFSET(Active_Portfolio!$K$12,1,0,ctPort,1)=DA$8)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE($E$3,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE($E$3,1,1))*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$B$12,1,0,ctPort,1)=4)*(OFFSET(Active_Portfolio!$G$12,1,0,ctPort,1)=$BB77)*(OFFSET(Active_Portfolio!$K$12,1,0,ctPort,1)=DB$8)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE($E$3,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE($E$3,1,1))*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$B$12,1,0,ctPort,1)=4)*(OFFSET(Active_Portfolio!$G$12,1,0,ctPort,1)=$BB77)*(OFFSET(Active_Portfolio!$K$12,1,0,ctPort,1)=DC$8)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE($E$3,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE($E$3,1,1))*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$B$12,1,0,ctPort,1)=4)*(OFFSET(Active_Portfolio!$G$12,1,0,ctPort,1)=$BB77)*(OFFSET(Active_Portfolio!$K$12,1,0,ctPort,1)=DD$8)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE($E$3,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE($E$3,1,1))*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$B$12,1,0,ctPort,1)=4)*(OFFSET(Active_Portfolio!$G$12,1,0,ctPort,1)=$BB77)*(OFFSET(Active_Portfolio!$K$12,1,0,ctPort,1)=DE$8)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE($E$3,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE($E$3,1,1))*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$B$12,1,0,ctPort,1)=4)*(OFFSET(Active_Portfolio!$G$12,1,0,ctPort,1)=$BB77)*(OFFSET(Active_Portfolio!$K$12,1,0,ctPort,1)=DF$8)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE($E$3,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE($E$3,1,1))*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$B$12,1,0,ctPort,1)=4)*(OFFSET(Active_Portfolio!$G$12,1,0,ctPort,1)=$BB77)*(OFFSET(Active_Portfolio!$K$12,1,0,ctPort,1)=DG$8)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE($E$3,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE($E$3,1,1))*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":0},0,{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$B$12,1,0,ctPort,1)=4)*(OFFSET(Active_Portfolio!$G$12,1,0,ctPort,1)=$BB77)*(OFFSET(Active_Portfolio!$K$12,1,0,ctPort,1)=DI$8)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE($E$3,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE($E$3,1,1))*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$B$12,1,0,ctPort,1)=4)*(OFFSET(Active_Portfolio!$G$12,1,0,ctPort,1)=$BB77)*(OFFSET(Active_Portfolio!$K$12,1,0,ctPort,1)=DJ$8)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE($E$3,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE($E$3,1,1))*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$B$12,1,0,ctPort,1)=4)*(OFFSET(Active_Portfolio!$G$12,1,0,ctPort,1)=$BB77)*(OFFSET(Active_Portfolio!$K$12,1,0,ctPort,1)=DK$8)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE($E$3,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE($E$3,1,1))*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$B$12,1,0,ctPort,1)=4)*(OFFSET(Active_Portfolio!$G$12,1,0,ctPort,1)=$BB77)*(OFFSET(Active_Portfolio!$K$12,1,0,ctPort,1)=DL$8)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE($E$3,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE($E$3,1,1))*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$B$12,1,0,ctPort,1)=4)*(OFFSET(Active_Portfolio!$G$12,1,0,ctPort,1)=$BB77)*(OFFSET(Active_Portfolio!$K$12,1,0,ctPort,1)=DM$8)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE($E$3,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE($E$3,1,1))*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$B$12,1,0,ctPort,1)=4)*(OFFSET(Active_Portfolio!$G$12,1,0,ctPort,1)=$BB77)*(OFFSET(Active_Portfolio!$K$12,1,0,ctPort,1)=DN$8)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE($E$3,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE($E$3,1,1))*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$B$12,1,0,ctPort,1)=4)*(OFFSET(Active_Portfolio!$G$12,1,0,ctPort,1)=$BB77)*(OFFSET(Active_Portfolio!$K$12,1,0,ctPort,1)=DO$8)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE($E$3,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE($E$3,1,1))*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":0},0,{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=0)*(OFFSET(Active_Portfolio!$B$12,1,0,ctPort,1)=4)*(OFFSET(Active_Portfolio!$G$12,1,0,ctPort,1)=$BB77)*(OFFSET(Active_Portfolio!$K$12,1,0,ctPort,1)=DQ$8)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE($E$3,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE($E$3,1,1))*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=0)*(OFFSET(Active_Portfolio!$B$12,1,0,ctPort,1)=4)*(OFFSET(Active_Portfolio!$G$12,1,0,ctPort,1)=$BB77)*(OFFSET(Active_Portfolio!$K$12,1,0,ctPort,1)=DR$8)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE($E$3,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE($E$3,1,1))*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=0)*(OFFSET(Active_Portfolio!$B$12,1,0,ctPort,1)=4)*(OFFSET(Active_Portfolio!$G$12,1,0,ctPort,1)=$BB77)*(OFFSET(Active_Portfolio!$K$12,1,0,ctPort,1)=DS$8)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE($E$3,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE($E$3,1,1))*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=0)*(OFFSET(Active_Portfolio!$B$12,1,0,ctPort,1)=4)*(OFFSET(Active_Portfolio!$G$12,1,0,ctPort,1)=$BB77)*(OFFSET(Active_Portfolio!$K$12,1,0,ctPort,1)=DT$8)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE($E$3,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE($E$3,1,1))*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=0)*(OFFSET(Active_Portfolio!$B$12,1,0,ctPort,1)=4)*(OFFSET(Active_Portfolio!$G$12,1,0,ctPort,1)=$BB77)*(OFFSET(Active_Portfolio!$K$12,1,0,ctPort,1)=DU$8)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE($E$3,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE($E$3,1,1))*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=0)*(OFFSET(Active_Portfolio!$B$12,1,0,ctPort,1)=4)*(OFFSET(Active_Portfolio!$G$12,1,0,ctPort,1)=$BB77)*(OFFSET(Active_Portfolio!$K$12,1,0,ctPort,1)=DV$8)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE($E$3,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE($E$3,1,1))*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=0)*(OFFSET(Active_Portfolio!$B$12,1,0,ctPort,1)=4)*(OFFSET(Active_Portfolio!$G$12,1,0,ctPort,1)=$BB77)*(OFFSET(Active_Portfolio!$K$12,1,0,ctPort,1)=DW$8)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE($E$3,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE($E$3,1,1))*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":0},0,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,18,{"$f":"IF(LARGE(CB$9:CB$108,$N94)>0,INDEX(BB$9:BB$108,MATCH(LARGE(CB$9:CB$108-ROW(CB$9:CB$108)/1000000000,$N94),CB$9:CB$108-ROW(CB$9:CB$108)/1000000000,0)),\"-\")","v":"-"},null,null,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,18,{"$f":"IF(LARGE(CZ$9:CZ$108,$N94)>0,INDEX(BB$9:BB$108,MATCH(LARGE(CZ$9:CZ$108-ROW(CZ$9:CZ$108)/1000000000,$N94),CZ$9:CZ$108-ROW(CZ$9:CZ$108)/1000000000,0)),\"-\")","v":"-"},null,null,0,0,0,0,0,0,0,0,null,null,null,"NV_EA",null,null,{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$G$12,1,0,ctPort,1)=$BB94)*(OFFSET(Active_Portfolio!$K$12,1,0,ctPort,1)=BE$8)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE($E$3,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE($E$3,1,1))*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$G$12,1,0,ctPort,1)=$BB94)*(OFFSET(Active_Portfolio!$K$12,1,0,ctPort,1)=BF$8)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE($E$3,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE($E$3,1,1))*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$G$12,1,0,ctPort,1)=$BB94)*(OFFSET(Active_Portfolio!$K$12,1,0,ctPort,1)=BG$8)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE($E$3,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE($E$3,1,1))*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$G$12,1,0,ctPort,1)=$BB94)*(OFFSET(Active_Portfolio!$K$12,1,0,ctPort,1)=BH$8)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE($E$3,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE($E$3,1,1))*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$G$12,1,0,ctPort,1)=$BB94)*(OFFSET(Active_Portfolio!$K$12,1,0,ctPort,1)=BI$8)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE($E$3,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE($E$3,1,1))*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$G$12,1,0,ctPort,1)=$BB94)*(OFFSET(Active_Portfolio!$K$12,1,0,ctPort,1)=BJ$8)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE($E$3,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE($E$3,1,1))*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$G$12,1,0,ctPort,1)=$BB94)*(OFFSET(Active_Portfolio!$K$12,1,0,ctPort,1)=BK$8)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE($E$3,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE($E$3,1,1))*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":0},0,{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$G$12,1,0,ctPort,1)=$BB94)*(OFFSET(Active_Portfolio!$K$12,1,0,ctPort,1)=BM$8)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE($E$3,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE($E$3,1,1))*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$G$12,1,0,ctPort,1)=$BB94)*(OFFSET(Active_Portfolio!$K$12,1,0,ctPort,1)=BN$8)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE($E$3,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE($E$3,1,1))*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$G$12,1,0,ctPort,1)=$BB94)*(OFFSET(Active_Portfolio!$K$12,1,0,ctPort,1)=BO$8)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE($E$3,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE($E$3,1,1))*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$G$12,1,0,ctPort,1)=$BB94)*(OFFSET(Active_Portfolio!$K$12,1,0,ctPort,1)=BP$8)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE($E$3,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE($E$3,1,1))*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$G$12,1,0,ctPort,1)=$BB94)*(OFFSET(Active_Portfolio!$K$12,1,0,ctPort,1)=BQ$8)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE($E$3,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE($E$3,1,1))*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$G$12,1,0,ctPort,1)=$BB94)*(OFFSET(Active_Portfolio!$K$12,1,0,ctPort,1)=BR$8)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE($E$3,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE($E$3,1,1))*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$G$12,1,0,ctPort,1)=$BB94)*(OFFSET(Active_Portfolio!$K$12,1,0,ctPort,1)=BS$8)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE($E$3,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE($E$3,1,1))*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":0},0,{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=0)*(OFFSET(Active_Portfolio!$G$12,1,0,ctPort,1)=$BB94)*(OFFSET(Active_Portfolio!$K$12,1,0,ctPort,1)=BU$8)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE($E$3,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE($E$3,1,1))*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=0)*(OFFSET(Active_Portfolio!$G$12,1,0,ctPort,1)=$BB94)*(OFFSET(Active_Portfolio!$K$12,1,0,ctPort,1)=BV$8)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE($E$3,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE($E$3,1,1))*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=0)*(OFFSET(Active_Portfolio!$G$12,1,0,ctPort,1)=$BB94)*(OFFSET(Active_Portfolio!$K$12,1,0,ctPort,1)=BW$8)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE($E$3,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE($E$3,1,1))*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=0)*(OFFSET(Active_Portfolio!$G$12,1,0,ctPort,1)=$BB94)*(OFFSET(Active_Portfolio!$K$12,1,0,ctPort,1)=BX$8)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE($E$3,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE($E$3,1,1))*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=0)*(OFFSET(Active_Portfolio!$G$12,1,0,ctPort,1)=$BB94)*(OFFSET(Active_Portfolio!$K$12,1,0,ctPort,1)=BY$8)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE($E$3,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE($E$3,1,1))*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=0)*(OFFSET(Active_Portfolio!$G$12,1,0,ctPort,1)=$BB94)*(OFFSET(Active_Portfolio!$K$12,1,0,ctPort,1)=BZ$8)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE($E$3,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE($E$3,1,1))*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=0)*(OFFSET(Active_Portfolio!$G$12,1,0,ctPort,1)=$BB94)*(OFFSET(Active_Portfolio!$K$12,1,0,ctPort,1)=CA$8)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE($E$3,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE($E$3,1,1))*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":0},0,{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$M$12,1,0,ctPort,1)=\"New\")*(OFFSET(Active_Portfolio!$G$12,1,0,ctPort,1)=$BB94)*(OFFSET(Active_Portfolio!$K$12,1,0,ctPort,1)=CC$8)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE($E$3,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE($E$3,1,1))*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$M$12,1,0,ctPort,1)=\"New\")*(OFFSET(Active_Portfolio!$G$12,1,0,ctPort,1)=$BB94)*(OFFSET(Active_Portfolio!$K$12,1,0,ctPort,1)=CD$8)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE($E$3,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE($E$3,1,1))*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$M$12,1,0,ctPort,1)=\"New\")*(OFFSET(Active_Portfolio!$G$12,1,0,ctPort,1)=$BB94)*(OFFSET(Active_Portfolio!$K$12,1,0,ctPort,1)=CE$8)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE($E$3,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE($E$3,1,1))*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$M$12,1,0,ctPort,1)=\"New\")*(OFFSET(Active_Portfolio!$G$12,1,0,ctPort,1)=$BB94)*(OFFSET(Active_Portfolio!$K$12,1,0,ctPort,1)=CF$8)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE($E$3,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE($E$3,1,1))*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$M$12,1,0,ctPort,1)=\"New\")*(OFFSET(Active_Portfolio!$G$12,1,0,ctPort,1)=$BB94)*(OFFSET(Active_Portfolio!$K$12,1,0,ctPort,1)=CG$8)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE($E$3,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE($E$3,1,1))*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$M$12,1,0,ctPort,1)=\"New\")*(OFFSET(Active_Portfolio!$G$12,1,0,ctPort,1)=$BB94)*(OFFSET(Active_Portfolio!$K$12,1,0,ctPort,1)=CH$8)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE($E$3,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE($E$3,1,1))*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$M$12,1,0,ctPort,1)=\"New\")*(OFFSET(Active_Portfolio!$G$12,1,0,ctPort,1)=$BB94)*(OFFSET(Active_Portfolio!$K$12,1,0,ctPort,1)=CI$8)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE($E$3,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE($E$3,1,1))*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":0},0,{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$M$12,1,0,ctPort,1)=\"New\")*(OFFSET(Active_Portfolio!$G$12,1,0,ctPort,1)=$BB94)*(OFFSET(Active_Portfolio!$K$12,1,0,ctPort,1)=CK$8)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE($E$3,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE($E$3,1,1))*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$M$12,1,0,ctPort,1)=\"New\")*(OFFSET(Active_Portfolio!$G$12,1,0,ctPort,1)=$BB94)*(OFFSET(Active_Portfolio!$K$12,1,0,ctPort,1)=CL$8)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE($E$3,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE($E$3,1,1))*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$M$12,1,0,ctPort,1)=\"New\")*(OFFSET(Active_Portfolio!$G$12,1,0,ctPort,1)=$BB94)*(OFFSET(Active_Portfolio!$K$12,1,0,ctPort,1)=CM$8)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE($E$3,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE($E$3,1,1))*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$M$12,1,0,ctPort,1)=\"New\")*(OFFSET(Active_Portfolio!$G$12,1,0,ctPort,1)=$BB94)*(OFFSET(Active_Portfolio!$K$12,1,0,ctPort,1)=CN$8)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE($E$3,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE($E$3,1,1))*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$M$12,1,0,ctPort,1)=\"New\")*(OFFSET(Active_Portfolio!$G$12,1,0,ctPort,1)=$BB94)*(OFFSET(Active_Portfolio!$K$12,1,0,ctPort,1)=CO$8)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE($E$3,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE($E$3,1,1))*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$M$12,1,0,ctPort,1)=\"New\")*(OFFSET(Active_Portfolio!$G$12,1,0,ctPort,1)=$BB94)*(OFFSET(Active_Portfolio!$K$12,1,0,ctPort,1)=CP$8)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE($E$3,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE($E$3,1,1))*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$M$12,1,0,ctPort,1)=\"New\")*(OFFSET(Active_Portfolio!$G$12,1,0,ctPort,1)=$BB94)*(OFFSET(Active_Portfolio!$K$12,1,0,ctPort,1)=CQ$8)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE($E$3,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE($E$3,1,1))*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":0},0,{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=0)*(OFFSET(Active_Portfolio!$M$12,1,0,ctPort,1)=\"New\")*(OFFSET(Active_Portfolio!$G$12,1,0,ctPort,1)=$BB94)*(OFFSET(Active_Portfolio!$K$12,1,0,ctPort,1)=CS$8)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE($E$3,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE($E$3,1,1))*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=0)*(OFFSET(Active_Portfolio!$M$12,1,0,ctPort,1)=\"New\")*(OFFSET(Active_Portfolio!$G$12,1,0,ctPort,1)=$BB94)*(OFFSET(Active_Portfolio!$K$12,1,0,ctPort,1)=CT$8)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE($E$3,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE($E$3,1,1))*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=0)*(OFFSET(Active_Portfolio!$M$12,1,0,ctPort,1)=\"New\")*(OFFSET(Active_Portfolio!$G$12,1,0,ctPort,1)=$BB94)*(OFFSET(Active_Portfolio!$K$12,1,0,ctPort,1)=CU$8)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE($E$3,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE($E$3,1,1))*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=0)*(OFFSET(Active_Portfolio!$M$12,1,0,ctPort,1)=\"New\")*(OFFSET(Active_Portfolio!$G$12,1,0,ctPort,1)=$BB94)*(OFFSET(Active_Portfolio!$K$12,1,0,ctPort,1)=CV$8)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE($E$3,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE($E$3,1,1))*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=0)*(OFFSET(Active_Portfolio!$M$12,1,0,ctPort,1)=\"New\")*(OFFSET(Active_Portfolio!$G$12,1,0,ctPort,1)=$BB94)*(OFFSET(Active_Portfolio!$K$12,1,0,ctPort,1)=CW$8)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE($E$3,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE($E$3,1,1))*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=0)*(OFFSET(Active_Portfolio!$M$12,1,0,ctPort,1)=\"New\")*(OFFSET(Active_Portfolio!$G$12,1,0,ctPort,1)=$BB94)*(OFFSET(Active_Portfolio!$K$12,1,0,ctPort,1)=CX$8)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE($E$3,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE($E$3,1,1))*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=0)*(OFFSET(Active_Portfolio!$M$12,1,0,ctPort,1)=\"New\")*(OFFSET(Active_Portfolio!$G$12,1,0,ctPort,1)=$BB94)*(OFFSET(Active_Portfolio!$K$12,1,0,ctPort,1)=CY$8)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE($E$3,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE($E$3,1,1))*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":0},0,{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$B$12,1,0,ctPort,1)=4)*(OFFSET(Active_Portfolio!$G$12,1,0,ctPort,1)=$BB94)*(OFFSET(Active_Portfolio!$K$12,1,0,ctPort,1)=DA$8)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE($E$3,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE($E$3,1,1))*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$B$12,1,0,ctPort,1)=4)*(OFFSET(Active_Portfolio!$G$12,1,0,ctPort,1)=$BB94)*(OFFSET(Active_Portfolio!$K$12,1,0,ctPort,1)=DB$8)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE($E$3,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE($E$3,1,1))*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$B$12,1,0,ctPort,1)=4)*(OFFSET(Active_Portfolio!$G$12,1,0,ctPort,1)=$BB94)*(OFFSET(Active_Portfolio!$K$12,1,0,ctPort,1)=DC$8)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE($E$3,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE($E$3,1,1))*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$B$12,1,0,ctPort,1)=4)*(OFFSET(Active_Portfolio!$G$12,1,0,ctPort,1)=$BB94)*(OFFSET(Active_Portfolio!$K$12,1,0,ctPort,1)=DD$8)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE($E$3,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE($E$3,1,1))*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$B$12,1,0,ctPort,1)=4)*(OFFSET(Active_Portfolio!$G$12,1,0,ctPort,1)=$BB94)*(OFFSET(Active_Portfolio!$K$12,1,0,ctPort,1)=DE$8)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE($E$3,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE($E$3,1,1))*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$B$12,1,0,ctPort,1)=4)*(OFFSET(Active_Portfolio!$G$12,1,0,ctPort,1)=$BB94)*(OFFSET(Active_Portfolio!$K$12,1,0,ctPort,1)=DF$8)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE($E$3,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE($E$3,1,1))*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$B$12,1,0,ctPort,1)=4)*(OFFSET(Active_Portfolio!$G$12,1,0,ctPort,1)=$BB94)*(OFFSET(Active_Portfolio!$K$12,1,0,ctPort,1)=DG$8)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE($E$3,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE($E$3,1,1))*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":0},0,{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$B$12,1,0,ctPort,1)=4)*(OFFSET(Active_Portfolio!$G$12,1,0,ctPort,1)=$BB94)*(OFFSET(Active_Portfolio!$K$12,1,0,ctPort,1)=DI$8)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE($E$3,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE($E$3,1,1))*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$B$12,1,0,ctPort,1)=4)*(OFFSET(Active_Portfolio!$G$12,1,0,ctPort,1)=$BB94)*(OFFSET(Active_Portfolio!$K$12,1,0,ctPort,1)=DJ$8)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE($E$3,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE($E$3,1,1))*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$B$12,1,0,ctPort,1)=4)*(OFFSET(Active_Portfolio!$G$12,1,0,ctPort,1)=$BB94)*(OFFSET(Active_Portfolio!$K$12,1,0,ctPort,1)=DK$8)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE($E$3,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE($E$3,1,1))*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$B$12,1,0,ctPort,1)=4)*(OFFSET(Active_Portfolio!$G$12,1,0,ctPort,1)=$BB94)*(OFFSET(Active_Portfolio!$K$12,1,0,ctPort,1)=DL$8)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE($E$3,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE($E$3,1,1))*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$B$12,1,0,ctPort,1)=4)*(OFFSET(Active_Portfolio!$G$12,1,0,ctPort,1)=$BB94)*(OFFSET(Active_Portfolio!$K$12,1,0,ctPort,1)=DM$8)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE($E$3,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE($E$3,1,1))*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$B$12,1,0,ctPort,1)=4)*(OFFSET(Active_Portfolio!$G$12,1,0,ctPort,1)=$BB94)*(OFFSET(Active_Portfolio!$K$12,1,0,ctPort,1)=DN$8)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE($E$3,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE($E$3,1,1))*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$B$12,1,0,ctPort,1)=4)*(OFFSET(Active_Portfolio!$G$12,1,0,ctPort,1)=$BB94)*(OFFSET(Active_Portfolio!$K$12,1,0,ctPort,1)=DO$8)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE($E$3,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE($E$3,1,1))*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":0},0,{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=0)*(OFFSET(Active_Portfolio!$B$12,1,0,ctPort,1)=4)*(OFFSET(Active_Portfolio!$G$12,1,0,ctPort,1)=$BB94)*(OFFSET(Active_Portfolio!$K$12,1,0,ctPort,1)=DQ$8)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE($E$3,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE($E$3,1,1))*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=0)*(OFFSET(Active_Portfolio!$B$12,1,0,ctPort,1)=4)*(OFFSET(Active_Portfolio!$G$12,1,0,ctPort,1)=$BB94)*(OFFSET(Active_Portfolio!$K$12,1,0,ctPort,1)=DR$8)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE($E$3,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE($E$3,1,1))*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=0)*(OFFSET(Active_Portfolio!$B$12,1,0,ctPort,1)=4)*(OFFSET(Active_Portfolio!$G$12,1,0,ctPort,1)=$BB94)*(OFFSET(Active_Portfolio!$K$12,1,0,ctPort,1)=DS$8)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE($E$3,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE($E$3,1,1))*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=0)*(OFFSET(Active_Portfolio!$B$12,1,0,ctPort,1)=4)*(OFFSET(Active_Portfolio!$G$12,1,0,ctPort,1)=$BB94)*(OFFSET(Active_Portfolio!$K$12,1,0,ctPort,1)=DT$8)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE($E$3,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE($E$3,1,1))*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=0)*(OFFSET(Active_Portfolio!$B$12,1,0,ctPort,1)=4)*(OFFSET(Active_Portfolio!$G$12,1,0,ctPort,1)=$BB94)*(OFFSET(Active_Portfolio!$K$12,1,0,ctPort,1)=DU$8)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE($E$3,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE($E$3,1,1))*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=0)*(OFFSET(Active_Portfolio!$B$12,1,0,ctPort,1)=4)*(OFFSET(Active_Portfolio!$G$12,1,0,ctPort,1)=$BB94)*(OFFSET(Active_Portfolio!$K$12,1,0,ctPort,1)=DV$8)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE($E$3,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE($E$3,1,1))*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=0)*(OFFSET(Active_Portfolio!$B$12,1,0,ctPort,1)=4)*(OFFSET(Active_Portfolio!$G$12,1,0,ctPort,1)=$BB94)*(OFFSET(Active_Portfolio!$K$12,1,0,ctPort,1)=DW$8)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE($E$3,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE($E$3,1,1))*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":0},0,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"WY_EC",null,null,{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$G$12,1,0,ctPort,1)=$BB104)*(OFFSET(Active_Portfolio!$K$12,1,0,ctPort,1)=BE$8)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE($E$3,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE($E$3,1,1))*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$G$12,1,0,ctPort,1)=$BB104)*(OFFSET(Active_Portfolio!$K$12,1,0,ctPort,1)=BF$8)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE($E$3,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE($E$3,1,1))*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$G$12,1,0,ctPort,1)=$BB104)*(OFFSET(Active_Portfolio!$K$12,1,0,ctPort,1)=BG$8)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE($E$3,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE($E$3,1,1))*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$G$12,1,0,ctPort,1)=$BB104)*(OFFSET(Active_Portfolio!$K$12,1,0,ctPort,1)=BH$8)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE($E$3,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE($E$3,1,1))*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$G$12,1,0,ctPort,1)=$BB104)*(OFFSET(Active_Portfolio!$K$12,1,0,ctPort,1)=BI$8)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE($E$3,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE($E$3,1,1))*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$G$12,1,0,ctPort,1)=$BB104)*(OFFSET(Active_Portfolio!$K$12,1,0,ctPort,1)=BJ$8)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE($E$3,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE($E$3,1,1))*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$G$12,1,0,ctPort,1)=$BB104)*(OFFSET(Active_Portfolio!$K$12,1,0,ctPort,1)=BK$8)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE($E$3,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE($E$3,1,1))*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":0},0,{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$G$12,1,0,ctPort,1)=$BB104)*(OFFSET(Active_Portfolio!$K$12,1,0,ctPort,1)=BM$8)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE($E$3,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE($E$3,1,1))*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$G$12,1,0,ctPort,1)=$BB104)*(OFFSET(Active_Portfolio!$K$12,1,0,ctPort,1)=BN$8)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE($E$3,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE($E$3,1,1))*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$G$12,1,0,ctPort,1)=$BB104)*(OFFSET(Active_Portfolio!$K$12,1,0,ctPort,1)=BO$8)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE($E$3,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE($E$3,1,1))*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$G$12,1,0,ctPort,1)=$BB104)*(OFFSET(Active_Portfolio!$K$12,1,0,ctPort,1)=BP$8)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE($E$3,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE($E$3,1,1))*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$G$12,1,0,ctPort,1)=$BB104)*(OFFSET(Active_Portfolio!$K$12,1,0,ctPort,1)=BQ$8)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE($E$3,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE($E$3,1,1))*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$G$12,1,0,ctPort,1)=$BB104)*(OFFSET(Active_Portfolio!$K$12,1,0,ctPort,1)=BR$8)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE($E$3,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE($E$3,1,1))*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$G$12,1,0,ctPort,1)=$BB104)*(OFFSET(Active_Portfolio!$K$12,1,0,ctPort,1)=BS$8)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE($E$3,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE($E$3,1,1))*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":0},0,{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=0)*(OFFSET(Active_Portfolio!$G$12,1,0,ctPort,1)=$BB104)*(OFFSET(Active_Portfolio!$K$12,1,0,ctPort,1)=BU$8)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE($E$3,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE($E$3,1,1))*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=0)*(OFFSET(Active_Portfolio!$G$12,1,0,ctPort,1)=$BB104)*(OFFSET(Active_Portfolio!$K$12,1,0,ctPort,1)=BV$8)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE($E$3,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE($E$3,1,1))*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=0)*(OFFSET(Active_Portfolio!$G$12,1,0,ctPort,1)=$BB104)*(OFFSET(Active_Portfolio!$K$12,1,0,ctPort,1)=BW$8)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE($E$3,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE($E$3,1,1))*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=0)*(OFFSET(Active_Portfolio!$G$12,1,0,ctPort,1)=$BB104)*(OFFSET(Active_Portfolio!$K$12,1,0,ctPort,1)=BX$8)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE($E$3,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE($E$3,1,1))*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=0)*(OFFSET(Active_Portfolio!$G$12,1,0,ctPort,1)=$BB104)*(OFFSET(Active_Portfolio!$K$12,1,0,ctPort,1)=BY$8)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE($E$3,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE($E$3,1,1))*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=0)*(OFFSET(Active_Portfolio!$G$12,1,0,ctPort,1)=$BB104)*(OFFSET(Active_Portfolio!$K$12,1,0,ctPort,1)=BZ$8)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE($E$3,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE($E$3,1,1))*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=0)*(OFFSET(Active_Portfolio!$G$12,1,0,ctPort,1)=$BB104)*(OFFSET(Active_Portfolio!$K$12,1,0,ctPort,1)=CA$8)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE($E$3,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE($E$3,1,1))*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":0},0,{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$M$12,1,0,ctPort,1)=\"New\")*(OFFSET(Active_Portfolio!$G$12,1,0,ctPort,1)=$BB104)*(OFFSET(Active_Portfolio!$K$12,1,0,ctPort,1)=CC$8)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE($E$3,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE($E$3,1,1))*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$M$12,1,0,ctPort,1)=\"New\")*(OFFSET(Active_Portfolio!$G$12,1,0,ctPort,1)=$BB104)*(OFFSET(Active_Portfolio!$K$12,1,0,ctPort,1)=CD$8)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE($E$3,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE($E$3,1,1))*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$M$12,1,0,ctPort,1)=\"New\")*(OFFSET(Active_Portfolio!$G$12,1,0,ctPort,1)=$BB104)*(OFFSET(Active_Portfolio!$K$12,1,0,ctPort,1)=CE$8)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE($E$3,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE($E$3,1,1))*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$M$12,1,0,ctPort,1)=\"New\")*(OFFSET(Active_Portfolio!$G$12,1,0,ctPort,1)=$BB104)*(OFFSET(Active_Portfolio!$K$12,1,0,ctPort,1)=CF$8)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE($E$3,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE($E$3,1,1))*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$M$12,1,0,ctPort,1)=\"New\")*(OFFSET(Active_Portfolio!$G$12,1,0,ctPort,1)=$BB104)*(OFFSET(Active_Portfolio!$K$12,1,0,ctPort,1)=CG$8)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE($E$3,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE($E$3,1,1))*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$M$12,1,0,ctPort,1)=\"New\")*(OFFSET(Active_Portfolio!$G$12,1,0,ctPort,1)=$BB104)*(OFFSET(Active_Portfolio!$K$12,1,0,ctPort,1)=CH$8)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE($E$3,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE($E$3,1,1))*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$M$12,1,0,ctPort,1)=\"New\")*(OFFSET(Active_Portfolio!$G$12,1,0,ctPort,1)=$BB104)*(OFFSET(Active_Portfolio!$K$12,1,0,ctPort,1)=CI$8)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE($E$3,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE($E$3,1,1))*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":0},0,{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$M$12,1,0,ctPort,1)=\"New\")*(OFFSET(Active_Portfolio!$G$12,1,0,ctPort,1)=$BB104)*(OFFSET(Active_Portfolio!$K$12,1,0,ctPort,1)=CK$8)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE($E$3,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE($E$3,1,1))*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$M$12,1,0,ctPort,1)=\"New\")*(OFFSET(Active_Portfolio!$G$12,1,0,ctPort,1)=$BB104)*(OFFSET(Active_Portfolio!$K$12,1,0,ctPort,1)=CL$8)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE($E$3,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE($E$3,1,1))*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$M$12,1,0,ctPort,1)=\"New\")*(OFFSET(Active_Portfolio!$G$12,1,0,ctPort,1)=$BB104)*(OFFSET(Active_Portfolio!$K$12,1,0,ctPort,1)=CM$8)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE($E$3,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE($E$3,1,1))*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$M$12,1,0,ctPort,1)=\"New\")*(OFFSET(Active_Portfolio!$G$12,1,0,ctPort,1)=$BB104)*(OFFSET(Active_Portfolio!$K$12,1,0,ctPort,1)=CN$8)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE($E$3,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE($E$3,1,1))*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$M$12,1,0,ctPort,1)=\"New\")*(OFFSET(Active_Portfolio!$G$12,1,0,ctPort,1)=$BB104)*(OFFSET(Active_Portfolio!$K$12,1,0,ctPort,1)=CO$8)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE($E$3,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE($E$3,1,1))*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$M$12,1,0,ctPort,1)=\"New\")*(OFFSET(Active_Portfolio!$G$12,1,0,ctPort,1)=$BB104)*(OFFSET(Active_Portfolio!$K$12,1,0,ctPort,1)=CP$8)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE($E$3,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE($E$3,1,1))*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$M$12,1,0,ctPort,1)=\"New\")*(OFFSET(Active_Portfolio!$G$12,1,0,ctPort,1)=$BB104)*(OFFSET(Active_Portfolio!$K$12,1,0,ctPort,1)=CQ$8)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE($E$3,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE($E$3,1,1))*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":0},0,{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=0)*(OFFSET(Active_Portfolio!$M$12,1,0,ctPort,1)=\"New\")*(OFFSET(Active_Portfolio!$G$12,1,0,ctPort,1)=$BB104)*(OFFSET(Active_Portfolio!$K$12,1,0,ctPort,1)=CS$8)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE($E$3,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE($E$3,1,1))*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=0)*(OFFSET(Active_Portfolio!$M$12,1,0,ctPort,1)=\"New\")*(OFFSET(Active_Portfolio!$G$12,1,0,ctPort,1)=$BB104)*(OFFSET(Active_Portfolio!$K$12,1,0,ctPort,1)=CT$8)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE($E$3,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE($E$3,1,1))*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=0)*(OFFSET(Active_Portfolio!$M$12,1,0,ctPort,1)=\"New\")*(OFFSET(Active_Portfolio!$G$12,1,0,ctPort,1)=$BB104)*(OFFSET(Active_Portfolio!$K$12,1,0,ctPort,1)=CU$8)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE($E$3,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE($E$3,1,1))*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=0)*(OFFSET(Active_Portfolio!$M$12,1,0,ctPort,1)=\"New\")*(OFFSET(Active_Portfolio!$G$12,1,0,ctPort,1)=$BB104)*(OFFSET(Active_Portfolio!$K$12,1,0,ctPort,1)=CV$8)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE($E$3,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE($E$3,1,1))*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=0)*(OFFSET(Active_Portfolio!$M$12,1,0,ctPort,1)=\"New\")*(OFFSET(Active_Portfolio!$G$12,1,0,ctPort,1)=$BB104)*(OFFSET(Active_Portfolio!$K$12,1,0,ctPort,1)=CW$8)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE($E$3,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE($E$3,1,1))*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=0)*(OFFSET(Active_Portfolio!$M$12,1,0,ctPort,1)=\"New\")*(OFFSET(Active_Portfolio!$G$12,1,0,ctPort,1)=$BB104)*(OFFSET(Active_Portfolio!$K$12,1,0,ctPort,1)=CX$8)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE($E$3,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE($E$3,1,1))*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=0)*(OFFSET(Active_Portfolio!$M$12,1,0,ctPort,1)=\"New\")*(OFFSET(Active_Portfolio!$G$12,1,0,ctPort,1)=$BB104)*(OFFSET(Active_Portfolio!$K$12,1,0,ctPort,1)=CY$8)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE($E$3,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE($E$3,1,1))*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":0},0,{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$B$12,1,0,ctPort,1)=4)*(OFFSET(Active_Portfolio!$G$12,1,0,ctPort,1)=$BB104)*(OFFSET(Active_Portfolio!$K$12,1,0,ctPort,1)=DA$8)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE($E$3,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE($E$3,1,1))*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$B$12,1,0,ctPort,1)=4)*(OFFSET(Active_Portfolio!$G$12,1,0,ctPort,1)=$BB104)*(OFFSET(Active_Portfolio!$K$12,1,0,ctPort,1)=DB$8)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE($E$3,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE($E$3,1,1))*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$B$12,1,0,ctPort,1)=4)*(OFFSET(Active_Portfolio!$G$12,1,0,ctPort,1)=$BB104)*(OFFSET(Active_Portfolio!$K$12,1,0,ctPort,1)=DC$8)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE($E$3,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE($E$3,1,1))*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$B$12,1,0,ctPort,1)=4)*(OFFSET(Active_Portfolio!$G$12,1,0,ctPort,1)=$BB104)*(OFFSET(Active_Portfolio!$K$12,1,0,ctPort,1)=DD$8)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE($E$3,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE($E$3,1,1))*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$B$12,1,0,ctPort,1)=4)*(OFFSET(Active_Portfolio!$G$12,1,0,ctPort,1)=$BB104)*(OFFSET(Active_Portfolio!$K$12,1,0,ctPort,1)=DE$8)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE($E$3,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE($E$3,1,1))*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$B$12,1,0,ctPort,1)=4)*(OFFSET(Active_Portfolio!$G$12,1,0,ctPort,1)=$BB104)*(OFFSET(Active_Portfolio!$K$12,1,0,ctPort,1)=DF$8)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE($E$3,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE($E$3,1,1))*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$B$12,1,0,ctPort,1)=4)*(OFFSET(Active_Portfolio!$G$12,1,0,ctPort,1)=$BB104)*(OFFSET(Active_Portfolio!$K$12,1,0,ctPort,1)=DG$8)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE($E$3,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE($E$3,1,1))*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":0},0,{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$B$12,1,0,ctPort,1)=4)*(OFFSET(Active_Portfolio!$G$12,1,0,ctPort,1)=$BB104)*(OFFSET(Active_Portfolio!$K$12,1,0,ctPort,1)=DI$8)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE($E$3,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE($E$3,1,1))*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$B$12,1,0,ctPort,1)=4)*(OFFSET(Active_Portfolio!$G$12,1,0,ctPort,1)=$BB104)*(OFFSET(Active_Portfolio!$K$12,1,0,ctPort,1)=DJ$8)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE($E$3,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE($E$3,1,1))*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$B$12,1,0,ctPort,1)=4)*(OFFSET(Active_Portfolio!$G$12,1,0,ctPort,1)=$BB104)*(OFFSET(Active_Portfolio!$K$12,1,0,ctPort,1)=DK$8)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE($E$3,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE($E$3,1,1))*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$B$12,1,0,ctPort,1)=4)*(OFFSET(Active_Portfolio!$G$12,1,0,ctPort,1)=$BB104)*(OFFSET(Active_Portfolio!$K$12,1,0,ctPort,1)=DL$8)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE($E$3,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE($E$3,1,1))*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$B$12,1,0,ctPort,1)=4)*(OFFSET(Active_Portfolio!$G$12,1,0,ctPort,1)=$BB104)*(OFFSET(Active_Portfolio!$K$12,1,0,ctPort,1)=DM$8)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE($E$3,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE($E$3,1,1))*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$B$12,1,0,ctPort,1)=4)*(OFFSET(Active_Portfolio!$G$12,1,0,ctPort,1)=$BB104)*(OFFSET(Active_Portfolio!$K$12,1,0,ctPort,1)=DN$8)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE($E$3,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE($E$3,1,1))*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$B$12,1,0,ctPort,1)=4)*(OFFSET(Active_Portfolio!$G$12,1,0,ctPort,1)=$BB104)*(OFFSET(Active_Portfolio!$K$12,1,0,ctPort,1)=DO$8)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE($E$3,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE($E$3,1,1))*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":0},0,{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=0)*(OFFSET(Active_Portfolio!$B$12,1,0,ctPort,1)=4)*(OFFSET(Active_Portfolio!$G$12,1,0,ctPort,1)=$BB104)*(OFFSET(Active_Portfolio!$K$12,1,0,ctPort,1)=DQ$8)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE($E$3,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE($E$3,1,1))*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=0)*(OFFSET(Active_Portfolio!$B$12,1,0,ctPort,1)=4)*(OFFSET(Active_Portfolio!$G$12,1,0,ctPort,1)=$BB104)*(OFFSET(Active_Portfolio!$K$12,1,0,ctPort,1)=DR$8)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE($E$3,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE($E$3,1,1))*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=0)*(OFFSET(Active_Portfolio!$B$12,1,0,ctPort,1)=4)*(OFFSET(Active_Portfolio!$G$12,1,0,ctPort,1)=$BB104)*(OFFSET(Active_Portfolio!$K$12,1,0,ctPort,1)=DS$8)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE($E$3,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE($E$3,1,1))*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=0)*(OFFSET(Active_Portfolio!$B$12,1,0,ctPort,1)=4)*(OFFSET(Active_Portfolio!$G$12,1,0,ctPort,1)=$BB104)*(OFFSET(Active_Portfolio!$K$12,1,0,ctPort,1)=DT$8)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE($E$3,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE($E$3,1,1))*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=0)*(OFFSET(Active_Portfolio!$B$12,1,0,ctPort,1)=4)*(OFFSET(Active_Portfolio!$G$12,1,0,ctPort,1)=$BB104)*(OFFSET(Active_Portfolio!$K$12,1,0,ctPort,1)=DU$8)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE($E$3,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE($E$3,1,1))*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=0)*(OFFSET(Active_Portfolio!$B$12,1,0,ctPort,1)=4)*(OFFSET(Active_Portfolio!$G$12,1,0,ctPort,1)=$BB104)*(OFFSET(Active_Portfolio!$K$12,1,0,ctPort,1)=DV$8)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE($E$3,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE($E$3,1,1))*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=0)*(OFFSET(Active_Portfolio!$B$12,1,0,ctPort,1)=4)*(OFFSET(Active_Portfolio!$G$12,1,0,ctPort,1)=$BB104)*(OFFSET(Active_Portfolio!$K$12,1,0,ctPort,1)=DW$8)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE($E$3,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE($E$3,1,1))*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":0},0,null,null,null,null,null,null,null,0,0]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Total","FCDS on","Remaining",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Total DNU","New FCDS","Remaining"]
[null,null,"Utilization of Existing Available EO Capacity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"New Transmission Projects to Deliver OOS Resources to California"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"EO Cap","Existing Tx","Existing Tx","EO Cap",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Upgrades","Resources","Cap"]
[null,null,null,null,null,null,null,null,null,null,null,9,{"$f":"IF(LARGE(IF(Tx_Supply!$H$220:$H$238<100000,Tx_Supply!$H$220:$H$238),$L185)=0,\"-\",INDEX(Tx_Supply!$B$220:$B$238,MATCH(LARGE(IF(Tx_Supply!$H$220:$H$238<100000,Tx_Supply!$H$220:$H$238),$L185),Tx_Supply!$H$220:$H$238,0)))","v":"Solano"},null,{"$f":"IF($M185=\"-\",0,INDEX(Tx_Supply!H$220:H$238,MATCH($M185,Tx_Supply!$B$220:$B$238,0),1))","v":879.07999999999993},{"$f":"IF($M185=\"-\",0,INDEX(Tx_Supply!I$220:I$238,MATCH($M185,Tx_Supply!$B$220:$B$238,0),1))","v":0},{"$f":"IF($M185=\"-\",0,INDEX(Tx_Supply!J$220:J$238,MATCH($M185,Tx_Supply!$B$220:$B$238,0),1))","v":0},879.07999999999993,null,null,null,null,null,null,null,null,null,null,null,9,{"$f":"IF(LARGE(Tx_Supply!$FC$14:$FC$101,$AD185)=0,\"-\",INDEX(Tx_Supply!$B$14:$B$101,MATCH(LARGE(Tx_Supply!$FD$14:$FD$101,$AD185),Tx_Supply!$FD$14:$FD$101,0)))","v":"-"},null,{"$f":"IF($AE185=\"-\",0,INDEX(Tx_Supply!$FD$14:$FD$101,MATCH($AE185,Tx_Supply!$B$14:$B$101,0)))","v":0},{"$f":"IF($AE185=\"-\",0,INDEX(Tx_Supply!$CG$14:$CG$101,MATCH($AE185,Tx_Supply!$B$14:$B$101,0)))","v":0},0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,"EO",null,{"$f":"SUMPRODUCT((YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))=AA$200)*(OFFSET(Active_Portfolio!$M$12,1,0,ctPort,1)=\"New\")*(OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=$X202)*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":0},{"$f":"SUMPRODUCT((YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))=AB$200)*(OFFSET(Active_Portfolio!$M$12,1,0,ctPort,1)=\"New\")*(OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=$X202)*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":0},{"$f":"SUMPRODUCT((YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))=AC$200)*(OFFSET(Active_Portfolio!$M$12,1,0,ctPort,1)=\"New\")*(OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=$X202)*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":0},{"$f":"SUMPRODUCT((YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))=AD$200)*(OFFSET(Active_Portfolio!$M$12,1,0,ctPort,1)=\"New\")*(OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=$X202)*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":0},{"$f":"SUMPRODUCT((YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))=AE$200)*(OFFSET(Active_Portfolio!$M$12,1,0,ctPort,1)=\"New\")*(OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=$X202)*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":0},{"$f":"SUMPRODUCT((YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))=AF$200)*(OFFSET(Active_Portfolio!$M$12,1,0,ctPort,1)=\"New\")*(OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=$X202)*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":0},{"$f":"SUMPRODUCT((YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))=AG$200)*(OFFSET(Active_Portfolio!$M$12,1,0,ctPort,1)=\"New\")*(OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=$X202)*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":0},{"$f":"SUMPRODUCT((YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))=AH$200)*(OFFSET(Active_Portfolio!$M$12,1,0,ctPort,1)=\"New\")*(OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=$X202)*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":0},{"$f":"SUMPRODUCT((YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))=AI$200)*(OFFSET(Active_Portfolio!$M$12,1,0,ctPort,1)=\"New\")*(OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=$X202)*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":0},{"$f":"SUMPRODUCT((YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))=AJ$200)*(OFFSET(Active_Portfolio!$M$12,1,0,ctPort,1)=\"New\")*(OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=$X202)*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":0},{"$f":"SUMPRODUCT((YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))=AK$200)*(OFFSET(Active_Portfolio!$M$12,1,0,ctPort,1)=\"New\")*(OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=$X202)*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":0},{"$f":"SUMPRODUCT((YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))=AL$200)*(OFFSET(Active_Portfolio!$M$12,1,0,ctPort,1)=\"New\")*(OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=$X202)*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":0},{"$f":"SUMPRODUCT((YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))=AM$200)*(OFFSET(Active_Portfolio!$M$12,1,0,ctPort,1)=\"New\")*(OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=$X202)*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":0},{"$f":"SUMPRODUCT((YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))=AN$200)*(OFFSET(Active_Portfolio!$M$12,1,0,ctPort,1)=\"New\")*(OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=$X202)*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":0},{"$f":"SUMPRODUCT((YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))=AO$200)*(OFFSET(Active_Portfolio!$M$12,1,0,ctPort,1)=\"New\")*(OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=$X202)*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":0},{"$f":"SUMPRODUCT((YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))=AP$200)*(OFFSET(Active_Portfolio!$M$12,1,0,ctPort,1)=\"New\")*(OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=$X202)*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":0},{"$f":"SUMPRODUCT((YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))=AQ$200)*(OFFSET(Active_Portfolio!$M$12,1,0,ctPort,1)=\"New\")*(OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=$X202)*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":0},{"$f":"SUMPRODUCT((YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))=AR$200)*(OFFSET(Active_Portfolio!$M$12,1,0,ctPort,1)=\"New\")*(OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=$X202)*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":0},{"$f":"SUMPRODUCT((YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))=AS$200)*(OFFSET(Active_Portfolio!$M$12,1,0,ctPort,1)=\"New\")*(OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=$X202)*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":0}]
[null,"Portfolio Summary by Contract Type"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,"Existing",null,null,null,null,null,{"$f":"SUMPRODUCT((YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))<=V$216)*(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))>=V$216)*(OFFSET(Active_Portfolio!$B$12,1,0,ctPort,1)=$O218)*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),IF(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))=V$216,(DATE(V$216+1,1,1)-OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))/(DATE(V$216+1,1,1)-DATE(V$216,1,1)),1),IF(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))=V$216,(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)+1-DATE(V$216,1,1))/(DATE(V$216+1,1,1)-DATE(V$216,1,1)),1),(1-OFFSET(Active_Portfolio!$Y$12,1,0,ctPort,1)),(1-OFFSET(Active_Portfolio!$AG$12,1,0,ctPort,1))^(V$216-YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))))","v":52587.654386366252},{"$f":"SUMPRODUCT((YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))<=W$216)*(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))>=W$216)*(OFFSET(Active_Portfolio!$B$12,1,0,ctPort,1)=$O218)*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),IF(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))=W$216,(DATE(W$216+1,1,1)-OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))/(DATE(W$216+1,1,1)-DATE(W$216,1,1)),1),IF(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))=W$216,(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)+1-DATE(W$216,1,1))/(DATE(W$216+1,1,1)-DATE(W$216,1,1)),1),(1-OFFSET(Active_Portfolio!$Y$12,1,0,ctPort,1)),(1-OFFSET(Active_Portfolio!$AG$12,1,0,ctPort,1))^(W$216-YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))))","v":51055.964274294711},{"$f":"SUMPRODUCT((YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))<=X$216)*(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))>=X$216)*(OFFSET(Active_Portfolio!$B$12,1,0,ctPort,1)=$O218)*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),IF(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))=X$216,(DATE(X$216+1,1,1)-OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))/(DATE(X$216+1,1,1)-DATE(X$216,1,1)),1),IF(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))=X$216,(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)+1-DATE(X$216,1,1))/(DATE(X$216+1,1,1)-DATE(X$216,1,1)),1),(1-OFFSET(Active_Portfolio!$Y$12,1,0,ctPort,1)),(1-OFFSET(Active_Portfolio!$AG$12,1,0,ctPort,1))^(X$216-YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))))","v":50024.746406263068},{"$f":"SUMPRODUCT((YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))<=Y$216)*(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))>=Y$216)*(OFFSET(Active_Portfolio!$B$12,1,0,ctPort,1)=$O218)*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),IF(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))=Y$216,(DATE(Y$216+1,1,1)-OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))/(DATE(Y$216+1,1,1)-DATE(Y$216,1,1)),1),IF(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))=Y$216,(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)+1-DATE(Y$216,1,1))/(DATE(Y$216+1,1,1)-DATE(Y$216,1,1)),1),(1-OFFSET(Active_Portfolio!$Y$12,1,0,ctPort,1)),(1-OFFSET(Active_Portfolio!$AG$12,1,0,ctPort,1))^(Y$216-YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))))","v":48162.648468743093},{"$f":"SUMPRODUCT((YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))<=Z$216)*(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))>=Z$216)*(OFFSET(Active_Portfolio!$B$12,1,0,ctPort,1)=$O218)*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),IF(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))=Z$216,(DATE(Z$216+1,1,1)-OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))/(DATE(Z$216+1,1,1)-DATE(Z$216,1,1)),1),IF(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))=Z$216,(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)+1-DATE(Z$216,1,1))/(DATE(Z$216+1,1,1)-DATE(Z$216,1,1)),1),(1-OFFSET(Active_Portfolio!$Y$12,1,0,ctPort,1)),(1-OFFSET(Active_Portfolio!$AG$12,1,0,ctPort,1))^(Z$216-YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))))","v":46206.891356621738},{"$f":"SUMPRODUCT((YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))<=AA$216)*(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))>=AA$216)*(OFFSET(Active_Portfolio!$B$12,1,0,ctPort,1)=$O218)*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),IF(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))=AA$216,(DATE(AA$216+1,1,1)-OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))/(DATE(AA$216+1,1,1)-DATE(AA$216,1,1)),1),IF(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))=AA$216,(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)+1-DATE(AA$216,1,1))/(DATE(AA$216+1,1,1)-DATE(AA$216,1,1)),1),(1-OFFSET(Active_Portfolio!$Y$12,1,0,ctPort,1)),(1-OFFSET(Active_Portfolio!$AG$12,1,0,ctPort,1))^(AA$216-YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))))","v":45155.551677383461},{"$f":"SUMPRODUCT((YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))<=AB$216)*(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))>=AB$216)*(OFFSET(Active_Portfolio!$B$12,1,0,ctPort,1)=$O218)*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),IF(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))=AB$216,(DATE(AB$216+1,1,1)-OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))/(DATE(AB$216+1,1,1)-DATE(AB$216,1,1)),1),IF(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))=AB$216,(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)+1-DATE(AB$216,1,1))/(DATE(AB$216+1,1,1)-DATE(AB$216,1,1)),1),(1-OFFSET(Active_Portfolio!$Y$12,1,0,ctPort,1)),(1-OFFSET(Active_Portfolio!$AG$12,1,0,ctPort,1))^(AB$216-YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))))","v":42503.878228996276},{"$f":"SUMPRODUCT((YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))<=AC$216)*(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))>=AC$216)*(OFFSET(Active_Portfolio!$B$12,1,0,ctPort,1)=$O218)*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),IF(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))=AC$216,(DATE(AC$216+1,1,1)-OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))/(DATE(AC$216+1,1,1)-DATE(AC$216,1,1)),1),IF(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))=AC$216,(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)+1-DATE(AC$216,1,1))/(DATE(AC$216+1,1,1)-DATE(AC$216,1,1)),1),(1-OFFSET(Active_Portfolio!$Y$12,1,0,ctPort,1)),(1-OFFSET(Active_Portfolio!$AG$12,1,0,ctPort,1))^(AC$216-YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))))","v":41926.786547988871},{"$f":"SUMPRODUCT((YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))<=AD$216)*(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))>=AD$216)*(OFFSET(Active_Portfolio!$B$12,1,0,ctPort,1)=$O218)*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),IF(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))=AD$216,(DATE(AD$216+1,1,1)-OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))/(DATE(AD$216+1,1,1)-DATE(AD$216,1,1)),1),IF(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))=AD$216,(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)+1-DATE(AD$216,1,1))/(DATE(AD$216+1,1,1)-DATE(AD$216,1,1)),1),(1-OFFSET(Active_Portfolio!$Y$12,1,0,ctPort,1)),(1-OFFSET(Active_Portfolio!$AG$12,1,0,ctPort,1))^(AD$216-YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))))","v":40725.730529531727},{"$f":"SUMPRODUCT((YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))<=AE$216)*(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))>=AE$216)*(OFFSET(Active_Portfolio!$B$12,1,0,ctPort,1)=$O218)*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),IF(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))=AE$216,(DATE(AE$216+1,1,1)-OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))/(DATE(AE$216+1,1,1)-DATE(AE$216,1,1)),1),IF(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))=AE$216,(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)+1-DATE(AE$216,1,1))/(DATE(AE$216+1,1,1)-DATE(AE$216,1,1)),1),(1-OFFSET(Active_Portfolio!$Y$12,1,0,ctPort,1)),(1-OFFSET(Active_Portfolio!$AG$12,1,0,ctPort,1))^(AE$216-YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))))","v":40108.503831591072},{"$f":"SUMPRODUCT((YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))<=AF$216)*(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))>=AF$216)*(OFFSET(Active_Portfolio!$B$12,1,0,ctPort,1)=$O218)*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),IF(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))=AF$216,(DATE(AF$216+1,1,1)-OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))/(DATE(AF$216+1,1,1)-DATE(AF$216,1,1)),1),IF(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))=AF$216,(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)+1-DATE(AF$216,1,1))/(DATE(AF$216+1,1,1)-DATE(AF$216,1,1)),1),(1-OFFSET(Active_Portfolio!$Y$12,1,0,ctPort,1)),(1-OFFSET(Active_Portfolio!$AG$12,1,0,ctPort,1))^(AF$216-YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))))","v":39060.397961372881},{"$f":"SUMPRODUCT((YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))<=AG$216)*(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))>=AG$216)*(OFFSET(Active_Portfolio!$B$12,1,0,ctPort,1)=$O218)*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),IF(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))=AG$216,(DATE(AG$216+1,1,1)-OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))/(DATE(AG$216+1,1,1)-DATE(AG$216,1,1)),1),IF(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))=AG$216,(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)+1-DATE(AG$216,1,1))/(DATE(AG$216+1,1,1)-DATE(AG$216,1,1)),1),(1-OFFSET(Active_Portfolio!$Y$12,1,0,ctPort,1)),(1-OFFSET(Active_Portfolio!$AG$12,1,0,ctPort,1))^(AG$216-YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))))","v":37154.438998947619},{"$f":"SUMPRODUCT((YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))<=AH$216)*(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))>=AH$216)*(OFFSET(Active_Portfolio!$B$12,1,0,ctPort,1)=$O218)*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),IF(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))=AH$216,(DATE(AH$216+1,1,1)-OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))/(DATE(AH$216+1,1,1)-DATE(AH$216,1,1)),1),IF(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))=AH$216,(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)+1-DATE(AH$216,1,1))/(DATE(AH$216+1,1,1)-DATE(AH$216,1,1)),1),(1-OFFSET(Active_Portfolio!$Y$12,1,0,ctPort,1)),(1-OFFSET(Active_Portfolio!$AG$12,1,0,ctPort,1))^(AH$216-YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))))","v":35602.836676774939},{"$f":"SUMPRODUCT((YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))<=AI$216)*(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))>=AI$216)*(OFFSET(Active_Portfolio!$B$12,1,0,ctPort,1)=$O218)*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),IF(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))=AI$216,(DATE(AI$216+1,1,1)-OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))/(DATE(AI$216+1,1,1)-DATE(AI$216,1,1)),1),IF(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))=AI$216,(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)+1-DATE(AI$216,1,1))/(DATE(AI$216+1,1,1)-DATE(AI$216,1,1)),1),(1-OFFSET(Active_Portfolio!$Y$12,1,0,ctPort,1)),(1-OFFSET(Active_Portfolio!$AG$12,1,0,ctPort,1))^(AI$216-YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))))","v":34809.88697004236},{"$f":"SUMPRODUCT((YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))<=AJ$216)*(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))>=AJ$216)*(OFFSET(Active_Portfolio!$B$12,1,0,ctPort,1)=$O218)*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),IF(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))=AJ$216,(DATE(AJ$216+1,1,1)-OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))/(DATE(AJ$216+1,1,1)-DATE(AJ$216,1,1)),1),IF(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))=AJ$216,(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)+1-DATE(AJ$216,1,1))/(DATE(AJ$216+1,1,1)-DATE(AJ$216,1,1)),1),(1-OFFSET(Active_Portfolio!$Y$12,1,0,ctPort,1)),(1-OFFSET(Active_Portfolio!$AG$12,1,0,ctPort,1))^(AJ$216-YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))))","v":33472.253442110406}]
[null,null,"Resource Potential Selected by Type by SuperCREZ (MW)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Black hashes indicate resource potential; colored bars indicate resources selected",null,null,null,null,"Total Resources Selected (MW)",null,null,null,null,null,null,"Total Resources Available (MW)"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Imperial South",null,null,{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$B$12,1,0,ctPort,1)>2)*(OFFSET(Active_Portfolio!$G$12,1,0,ctPort,1)=$X245)*(OFFSET(Active_Portfolio!$K$12,1,0,ctPort,1)=AA$236)*(OFFSET(Active_Portfolio!$M$12,1,0,ctPort,1)=\"New\")*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$B$12,1,0,ctPort,1)>2)*(OFFSET(Active_Portfolio!$G$12,1,0,ctPort,1)=$X245)*(OFFSET(Active_Portfolio!$K$12,1,0,ctPort,1)=AB$236)*(OFFSET(Active_Portfolio!$M$12,1,0,ctPort,1)=\"New\")*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$B$12,1,0,ctPort,1)>2)*(OFFSET(Active_Portfolio!$G$12,1,0,ctPort,1)=$X245)*(OFFSET(Active_Portfolio!$K$12,1,0,ctPort,1)=AC$236)*(OFFSET(Active_Portfolio!$M$12,1,0,ctPort,1)=\"New\")*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$B$12,1,0,ctPort,1)>2)*(OFFSET(Active_Portfolio!$G$12,1,0,ctPort,1)=$X245)*(OFFSET(Active_Portfolio!$K$12,1,0,ctPort,1)=AD$236)*(OFFSET(Active_Portfolio!$M$12,1,0,ctPort,1)=\"New\")*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$B$12,1,0,ctPort,1)>2)*(OFFSET(Active_Portfolio!$G$12,1,0,ctPort,1)=$X245)*(OFFSET(Active_Portfolio!$K$12,1,0,ctPort,1)=AE$236)*(OFFSET(Active_Portfolio!$M$12,1,0,ctPort,1)=\"New\")*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$B$12,1,0,ctPort,1)>2)*(OFFSET(Active_Portfolio!$G$12,1,0,ctPort,1)=$X245)*(OFFSET(Active_Portfolio!$K$12,1,0,ctPort,1)=AF$236)*(OFFSET(Active_Portfolio!$M$12,1,0,ctPort,1)=\"New\")*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$B$12,1,0,ctPort,1)>2)*(OFFSET(Active_Portfolio!$G$12,1,0,ctPort,1)=$X245)*(OFFSET(Active_Portfolio!$K$12,1,0,ctPort,1)=AG$236)*(OFFSET(Active_Portfolio!$M$12,1,0,ctPort,1)=\"New\")*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Supply_Curve!$F$17,1,0,ctProject,1)=$X245)*(OFFSET(Supply_Curve!$J$17,1,0,ctProject,1)=AH$236)*OFFSET(Supply_Curve!$AL$17,1,0,ctProject,1),OFFSET(Supply_Curve!$AT$17,1,0,ctProject,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Supply_Curve!$F$17,1,0,ctProject,1)=$X245)*(OFFSET(Supply_Curve!$J$17,1,0,ctProject,1)=AI$236)*OFFSET(Supply_Curve!$AL$17,1,0,ctProject,1),OFFSET(Supply_Curve!$AT$17,1,0,ctProject,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Supply_Curve!$F$17,1,0,ctProject,1)=$X245)*(OFFSET(Supply_Curve!$J$17,1,0,ctProject,1)=AJ$236)*OFFSET(Supply_Curve!$AL$17,1,0,ctProject,1),OFFSET(Supply_Curve!$AT$17,1,0,ctProject,1))","v":53.76},{"$f":"SUMPRODUCT((OFFSET(Supply_Curve!$F$17,1,0,ctProject,1)=$X245)*(OFFSET(Supply_Curve!$J$17,1,0,ctProject,1)=AK$236)*OFFSET(Supply_Curve!$AL$17,1,0,ctProject,1),OFFSET(Supply_Curve!$AT$17,1,0,ctProject,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Supply_Curve!$F$17,1,0,ctProject,1)=$X245)*(OFFSET(Supply_Curve!$J$17,1,0,ctProject,1)=AL$236)*OFFSET(Supply_Curve!$AL$17,1,0,ctProject,1),OFFSET(Supply_Curve!$AT$17,1,0,ctProject,1))","v":1930.32},{"$f":"SUMPRODUCT((OFFSET(Supply_Curve!$F$17,1,0,ctProject,1)=$X245)*(OFFSET(Supply_Curve!$J$17,1,0,ctProject,1)=AM$236)*OFFSET(Supply_Curve!$AL$17,1,0,ctProject,1),OFFSET(Supply_Curve!$AT$17,1,0,ctProject,1))","v":5639.76},{"$f":"SUMPRODUCT((OFFSET(Supply_Curve!$F$17,1,0,ctProject,1)=$X245)*(OFFSET(Supply_Curve!$J$17,1,0,ctProject,1)=AN$236)*OFFSET(Supply_Curve!$AL$17,1,0,ctProject,1),OFFSET(Supply_Curve!$AT$17,1,0,ctProject,1))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Palm Springs",null,null,{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$B$12,1,0,ctPort,1)>2)*(OFFSET(Active_Portfolio!$G$12,1,0,ctPort,1)=$X253)*(OFFSET(Active_Portfolio!$K$12,1,0,ctPort,1)=AA$236)*(OFFSET(Active_Portfolio!$M$12,1,0,ctPort,1)=\"New\")*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$B$12,1,0,ctPort,1)>2)*(OFFSET(Active_Portfolio!$G$12,1,0,ctPort,1)=$X253)*(OFFSET(Active_Portfolio!$K$12,1,0,ctPort,1)=AB$236)*(OFFSET(Active_Portfolio!$M$12,1,0,ctPort,1)=\"New\")*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$B$12,1,0,ctPort,1)>2)*(OFFSET(Active_Portfolio!$G$12,1,0,ctPort,1)=$X253)*(OFFSET(Active_Portfolio!$K$12,1,0,ctPort,1)=AC$236)*(OFFSET(Active_Portfolio!$M$12,1,0,ctPort,1)=\"New\")*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$B$12,1,0,ctPort,1)>2)*(OFFSET(Active_Portfolio!$G$12,1,0,ctPort,1)=$X253)*(OFFSET(Active_Portfolio!$K$12,1,0,ctPort,1)=AD$236)*(OFFSET(Active_Portfolio!$M$12,1,0,ctPort,1)=\"New\")*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$B$12,1,0,ctPort,1)>2)*(OFFSET(Active_Portfolio!$G$12,1,0,ctPort,1)=$X253)*(OFFSET(Active_Portfolio!$K$12,1,0,ctPort,1)=AE$236)*(OFFSET(Active_Portfolio!$M$12,1,0,ctPort,1)=\"New\")*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":859.31999999999982},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$B$12,1,0,ctPort,1)>2)*(OFFSET(Active_Portfolio!$G$12,1,0,ctPort,1)=$X253)*(OFFSET(Active_Portfolio!$K$12,1,0,ctPort,1)=AF$236)*(OFFSET(Active_Portfolio!$M$12,1,0,ctPort,1)=\"New\")*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$B$12,1,0,ctPort,1)>2)*(OFFSET(Active_Portfolio!$G$12,1,0,ctPort,1)=$X253)*(OFFSET(Active_Portfolio!$K$12,1,0,ctPort,1)=AG$236)*(OFFSET(Active_Portfolio!$M$12,1,0,ctPort,1)=\"New\")*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":151.19999999999999},{"$f":"SUMPRODUCT((OFFSET(Supply_Curve!$F$17,1,0,ctProject,1)=$X253)*(OFFSET(Supply_Curve!$J$17,1,0,ctProject,1)=AH$236)*OFFSET(Supply_Curve!$AL$17,1,0,ctProject,1),OFFSET(Supply_Curve!$AT$17,1,0,ctProject,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Supply_Curve!$F$17,1,0,ctProject,1)=$X253)*(OFFSET(Supply_Curve!$J$17,1,0,ctProject,1)=AI$236)*OFFSET(Supply_Curve!$AL$17,1,0,ctProject,1),OFFSET(Supply_Curve!$AT$17,1,0,ctProject,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Supply_Curve!$F$17,1,0,ctProject,1)=$X253)*(OFFSET(Supply_Curve!$J$17,1,0,ctProject,1)=AJ$236)*OFFSET(Supply_Curve!$AL$17,1,0,ctProject,1),OFFSET(Supply_Curve!$AT$17,1,0,ctProject,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Supply_Curve!$F$17,1,0,ctProject,1)=$X253)*(OFFSET(Supply_Curve!$J$17,1,0,ctProject,1)=AK$236)*OFFSET(Supply_Curve!$AL$17,1,0,ctProject,1),OFFSET(Supply_Curve!$AT$17,1,0,ctProject,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Supply_Curve!$F$17,1,0,ctProject,1)=$X253)*(OFFSET(Supply_Curve!$J$17,1,0,ctProject,1)=AL$236)*OFFSET(Supply_Curve!$AL$17,1,0,ctProject,1),OFFSET(Supply_Curve!$AT$17,1,0,ctProject,1))","v":859.31999999999982},{"$f":"SUMPRODUCT((OFFSET(Supply_Curve!$F$17,1,0,ctProject,1)=$X253)*(OFFSET(Supply_Curve!$J$17,1,0,ctProject,1)=AM$236)*OFFSET(Supply_Curve!$AL$17,1,0,ctProject,1),OFFSET(Supply_Curve!$AT$17,1,0,ctProject,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Supply_Curve!$F$17,1,0,ctProject,1)=$X253)*(OFFSET(Supply_Curve!$J$17,1,0,ctProject,1)=AN$236)*OFFSET(Supply_Curve!$AL$17,1,0,ctProject,1),OFFSET(Supply_Curve!$AT$17,1,0,ctProject,1))","v":178.92}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"San Bernardino - Lucerne",null,null,{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$B$12,1,0,ctPort,1)>2)*(OFFSET(Active_Portfolio!$G$12,1,0,ctPort,1)=$X260)*(OFFSET(Active_Portfolio!$K$12,1,0,ctPort,1)=AA$236)*(OFFSET(Active_Portfolio!$M$12,1,0,ctPort,1)=\"New\")*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$B$12,1,0,ctPort,1)>2)*(OFFSET(Active_Portfolio!$G$12,1,0,ctPort,1)=$X260)*(OFFSET(Active_Portfolio!$K$12,1,0,ctPort,1)=AB$236)*(OFFSET(Active_Portfolio!$M$12,1,0,ctPort,1)=\"New\")*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$B$12,1,0,ctPort,1)>2)*(OFFSET(Active_Portfolio!$G$12,1,0,ctPort,1)=$X260)*(OFFSET(Active_Portfolio!$K$12,1,0,ctPort,1)=AC$236)*(OFFSET(Active_Portfolio!$M$12,1,0,ctPort,1)=\"New\")*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$B$12,1,0,ctPort,1)>2)*(OFFSET(Active_Portfolio!$G$12,1,0,ctPort,1)=$X260)*(OFFSET(Active_Portfolio!$K$12,1,0,ctPort,1)=AD$236)*(OFFSET(Active_Portfolio!$M$12,1,0,ctPort,1)=\"New\")*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$B$12,1,0,ctPort,1)>2)*(OFFSET(Active_Portfolio!$G$12,1,0,ctPort,1)=$X260)*(OFFSET(Active_Portfolio!$K$12,1,0,ctPort,1)=AE$236)*(OFFSET(Active_Portfolio!$M$12,1,0,ctPort,1)=\"New\")*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$B$12,1,0,ctPort,1)>2)*(OFFSET(Active_Portfolio!$G$12,1,0,ctPort,1)=$X260)*(OFFSET(Active_Portfolio!$K$12,1,0,ctPort,1)=AF$236)*(OFFSET(Active_Portfolio!$M$12,1,0,ctPort,1)=\"New\")*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$B$12,1,0,ctPort,1)>2)*(OFFSET(Active_Portfolio!$G$12,1,0,ctPort,1)=$X260)*(OFFSET(Active_Portfolio!$K$12,1,0,ctPort,1)=AG$236)*(OFFSET(Active_Portfolio!$M$12,1,0,ctPort,1)=\"New\")*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":68.039999999999992},{"$f":"SUMPRODUCT((OFFSET(Supply_Curve!$F$17,1,0,ctProject,1)=$X260)*(OFFSET(Supply_Curve!$J$17,1,0,ctProject,1)=AH$236)*OFFSET(Supply_Curve!$AL$17,1,0,ctProject,1),OFFSET(Supply_Curve!$AT$17,1,0,ctProject,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Supply_Curve!$F$17,1,0,ctProject,1)=$X260)*(OFFSET(Supply_Curve!$J$17,1,0,ctProject,1)=AI$236)*OFFSET(Supply_Curve!$AL$17,1,0,ctProject,1),OFFSET(Supply_Curve!$AT$17,1,0,ctProject,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Supply_Curve!$F$17,1,0,ctProject,1)=$X260)*(OFFSET(Supply_Curve!$J$17,1,0,ctProject,1)=AJ$236)*OFFSET(Supply_Curve!$AL$17,1,0,ctProject,1),OFFSET(Supply_Curve!$AT$17,1,0,ctProject,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Supply_Curve!$F$17,1,0,ctProject,1)=$X260)*(OFFSET(Supply_Curve!$J$17,1,0,ctProject,1)=AK$236)*OFFSET(Supply_Curve!$AL$17,1,0,ctProject,1),OFFSET(Supply_Curve!$AT$17,1,0,ctProject,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Supply_Curve!$F$17,1,0,ctProject,1)=$X260)*(OFFSET(Supply_Curve!$J$17,1,0,ctProject,1)=AL$236)*OFFSET(Supply_Curve!$AL$17,1,0,ctProject,1),OFFSET(Supply_Curve!$AT$17,1,0,ctProject,1))","v":1782.48},{"$f":"SUMPRODUCT((OFFSET(Supply_Curve!$F$17,1,0,ctProject,1)=$X260)*(OFFSET(Supply_Curve!$J$17,1,0,ctProject,1)=AM$236)*OFFSET(Supply_Curve!$AL$17,1,0,ctProject,1),OFFSET(Supply_Curve!$AT$17,1,0,ctProject,1))","v":2210.8799999999997},{"$f":"SUMPRODUCT((OFFSET(Supply_Curve!$F$17,1,0,ctProject,1)=$X260)*(OFFSET(Supply_Curve!$J$17,1,0,ctProject,1)=AN$236)*OFFSET(Supply_Curve!$AL$17,1,0,ctProject,1),OFFSET(Supply_Curve!$AT$17,1,0,ctProject,1))","v":68.039999999999992}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"AZ_NW",null,null,{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$B$12,1,0,ctPort,1)>2)*(OFFSET(Active_Portfolio!$G$12,1,0,ctPort,1)=$X277)*(OFFSET(Active_Portfolio!$K$12,1,0,ctPort,1)=AA$236)*(OFFSET(Active_Portfolio!$M$12,1,0,ctPort,1)=\"New\")*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$B$12,1,0,ctPort,1)>2)*(OFFSET(Active_Portfolio!$G$12,1,0,ctPort,1)=$X277)*(OFFSET(Active_Portfolio!$K$12,1,0,ctPort,1)=AB$236)*(OFFSET(Active_Portfolio!$M$12,1,0,ctPort,1)=\"New\")*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$B$12,1,0,ctPort,1)>2)*(OFFSET(Active_Portfolio!$G$12,1,0,ctPort,1)=$X277)*(OFFSET(Active_Portfolio!$K$12,1,0,ctPort,1)=AC$236)*(OFFSET(Active_Portfolio!$M$12,1,0,ctPort,1)=\"New\")*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$B$12,1,0,ctPort,1)>2)*(OFFSET(Active_Portfolio!$G$12,1,0,ctPort,1)=$X277)*(OFFSET(Active_Portfolio!$K$12,1,0,ctPort,1)=AD$236)*(OFFSET(Active_Portfolio!$M$12,1,0,ctPort,1)=\"New\")*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$B$12,1,0,ctPort,1)>2)*(OFFSET(Active_Portfolio!$G$12,1,0,ctPort,1)=$X277)*(OFFSET(Active_Portfolio!$K$12,1,0,ctPort,1)=AE$236)*(OFFSET(Active_Portfolio!$M$12,1,0,ctPort,1)=\"New\")*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$B$12,1,0,ctPort,1)>2)*(OFFSET(Active_Portfolio!$G$12,1,0,ctPort,1)=$X277)*(OFFSET(Active_Portfolio!$K$12,1,0,ctPort,1)=AF$236)*(OFFSET(Active_Portfolio!$M$12,1,0,ctPort,1)=\"New\")*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$B$12,1,0,ctPort,1)>2)*(OFFSET(Active_Portfolio!$G$12,1,0,ctPort,1)=$X277)*(OFFSET(Active_Portfolio!$K$12,1,0,ctPort,1)=AG$236)*(OFFSET(Active_Portfolio!$M$12,1,0,ctPort,1)=\"New\")*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Supply_Curve!$F$17,1,0,ctProject,1)=$X277)*(OFFSET(Supply_Curve!$J$17,1,0,ctProject,1)=AH$236)*OFFSET(Supply_Curve!$AL$17,1,0,ctProject,1),OFFSET(Supply_Curve!$AT$17,1,0,ctProject,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Supply_Curve!$F$17,1,0,ctProject,1)=$X277)*(OFFSET(Supply_Curve!$J$17,1,0,ctProject,1)=AI$236)*OFFSET(Supply_Curve!$AL$17,1,0,ctProject,1),OFFSET(Supply_Curve!$AT$17,1,0,ctProject,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Supply_Curve!$F$17,1,0,ctProject,1)=$X277)*(OFFSET(Supply_Curve!$J$17,1,0,ctProject,1)=AJ$236)*OFFSET(Supply_Curve!$AL$17,1,0,ctProject,1),OFFSET(Supply_Curve!$AT$17,1,0,ctProject,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Supply_Curve!$F$17,1,0,ctProject,1)=$X277)*(OFFSET(Supply_Curve!$J$17,1,0,ctProject,1)=AK$236)*OFFSET(Supply_Curve!$AL$17,1,0,ctProject,1),OFFSET(Supply_Curve!$AT$17,1,0,ctProject,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Supply_Curve!$F$17,1,0,ctProject,1)=$X277)*(OFFSET(Supply_Curve!$J$17,1,0,ctProject,1)=AL$236)*OFFSET(Supply_Curve!$AL$17,1,0,ctProject,1),OFFSET(Supply_Curve!$AT$17,1,0,ctProject,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Supply_Curve!$F$17,1,0,ctProject,1)=$X277)*(OFFSET(Supply_Curve!$J$17,1,0,ctProject,1)=AM$236)*OFFSET(Supply_Curve!$AL$17,1,0,ctProject,1),OFFSET(Supply_Curve!$AT$17,1,0,ctProject,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Supply_Curve!$F$17,1,0,ctProject,1)=$X277)*(OFFSET(Supply_Curve!$J$17,1,0,ctProject,1)=AN$236)*OFFSET(Supply_Curve!$AL$17,1,0,ctProject,1),OFFSET(Supply_Curve!$AT$17,1,0,ctProject,1))","v":586.41035039999997}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"BC_NO",null,null,{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$B$12,1,0,ctPort,1)>2)*(OFFSET(Active_Portfolio!$G$12,1,0,ctPort,1)=$X283)*(OFFSET(Active_Portfolio!$K$12,1,0,ctPort,1)=AA$236)*(OFFSET(Active_Portfolio!$M$12,1,0,ctPort,1)=\"New\")*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$B$12,1,0,ctPort,1)>2)*(OFFSET(Active_Portfolio!$G$12,1,0,ctPort,1)=$X283)*(OFFSET(Active_Portfolio!$K$12,1,0,ctPort,1)=AB$236)*(OFFSET(Active_Portfolio!$M$12,1,0,ctPort,1)=\"New\")*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$B$12,1,0,ctPort,1)>2)*(OFFSET(Active_Portfolio!$G$12,1,0,ctPort,1)=$X283)*(OFFSET(Active_Portfolio!$K$12,1,0,ctPort,1)=AC$236)*(OFFSET(Active_Portfolio!$M$12,1,0,ctPort,1)=\"New\")*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$B$12,1,0,ctPort,1)>2)*(OFFSET(Active_Portfolio!$G$12,1,0,ctPort,1)=$X283)*(OFFSET(Active_Portfolio!$K$12,1,0,ctPort,1)=AD$236)*(OFFSET(Active_Portfolio!$M$12,1,0,ctPort,1)=\"New\")*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$B$12,1,0,ctPort,1)>2)*(OFFSET(Active_Portfolio!$G$12,1,0,ctPort,1)=$X283)*(OFFSET(Active_Portfolio!$K$12,1,0,ctPort,1)=AE$236)*(OFFSET(Active_Portfolio!$M$12,1,0,ctPort,1)=\"New\")*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$B$12,1,0,ctPort,1)>2)*(OFFSET(Active_Portfolio!$G$12,1,0,ctPort,1)=$X283)*(OFFSET(Active_Portfolio!$K$12,1,0,ctPort,1)=AF$236)*(OFFSET(Active_Portfolio!$M$12,1,0,ctPort,1)=\"New\")*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$B$12,1,0,ctPort,1)>2)*(OFFSET(Active_Portfolio!$G$12,1,0,ctPort,1)=$X283)*(OFFSET(Active_Portfolio!$K$12,1,0,ctPort,1)=AG$236)*(OFFSET(Active_Portfolio!$M$12,1,0,ctPort,1)=\"New\")*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Supply_Curve!$F$17,1,0,ctProject,1)=$X283)*(OFFSET(Supply_Curve!$J$17,1,0,ctProject,1)=AH$236)*OFFSET(Supply_Curve!$AL$17,1,0,ctProject,1),OFFSET(Supply_Curve!$AT$17,1,0,ctProject,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Supply_Curve!$F$17,1,0,ctProject,1)=$X283)*(OFFSET(Supply_Curve!$J$17,1,0,ctProject,1)=AI$236)*OFFSET(Supply_Curve!$AL$17,1,0,ctProject,1),OFFSET(Supply_Curve!$AT$17,1,0,ctProject,1))","v":65.52},{"$f":"SUMPRODUCT((OFFSET(Supply_Curve!$F$17,1,0,ctProject,1)=$X283)*(OFFSET(Supply_Curve!$J$17,1,0,ctProject,1)=AJ$236)*OFFSET(Supply_Curve!$AL$17,1,0,ctProject,1),OFFSET(Supply_Curve!$AT$17,1,0,ctProject,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Supply_Curve!$F$17,1,0,ctProject,1)=$X283)*(OFFSET(Supply_Curve!$J$17,1,0,ctProject,1)=AK$236)*OFFSET(Supply_Curve!$AL$17,1,0,ctProject,1),OFFSET(Supply_Curve!$AT$17,1,0,ctProject,1))","v":70.74198845766611},{"$f":"SUMPRODUCT((OFFSET(Supply_Curve!$F$17,1,0,ctProject,1)=$X283)*(OFFSET(Supply_Curve!$J$17,1,0,ctProject,1)=AL$236)*OFFSET(Supply_Curve!$AL$17,1,0,ctProject,1),OFFSET(Supply_Curve!$AT$17,1,0,ctProject,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Supply_Curve!$F$17,1,0,ctProject,1)=$X283)*(OFFSET(Supply_Curve!$J$17,1,0,ctProject,1)=AM$236)*OFFSET(Supply_Curve!$AL$17,1,0,ctProject,1),OFFSET(Supply_Curve!$AT$17,1,0,ctProject,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Supply_Curve!$F$17,1,0,ctProject,1)=$X283)*(OFFSET(Supply_Curve!$J$17,1,0,ctProject,1)=AN$236)*OFFSET(Supply_Curve!$AL$17,1,0,ctProject,1),OFFSET(Supply_Curve!$AT$17,1,0,ctProject,1))","v":1777.6079999999997}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"ID_SW",null,null,{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$B$12,1,0,ctPort,1)>2)*(OFFSET(Active_Portfolio!$G$12,1,0,ctPort,1)=$X293)*(OFFSET(Active_Portfolio!$K$12,1,0,ctPort,1)=AA$236)*(OFFSET(Active_Portfolio!$M$12,1,0,ctPort,1)=\"New\")*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$B$12,1,0,ctPort,1)>2)*(OFFSET(Active_Portfolio!$G$12,1,0,ctPort,1)=$X293)*(OFFSET(Active_Portfolio!$K$12,1,0,ctPort,1)=AB$236)*(OFFSET(Active_Portfolio!$M$12,1,0,ctPort,1)=\"New\")*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$B$12,1,0,ctPort,1)>2)*(OFFSET(Active_Portfolio!$G$12,1,0,ctPort,1)=$X293)*(OFFSET(Active_Portfolio!$K$12,1,0,ctPort,1)=AC$236)*(OFFSET(Active_Portfolio!$M$12,1,0,ctPort,1)=\"New\")*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$B$12,1,0,ctPort,1)>2)*(OFFSET(Active_Portfolio!$G$12,1,0,ctPort,1)=$X293)*(OFFSET(Active_Portfolio!$K$12,1,0,ctPort,1)=AD$236)*(OFFSET(Active_Portfolio!$M$12,1,0,ctPort,1)=\"New\")*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$B$12,1,0,ctPort,1)>2)*(OFFSET(Active_Portfolio!$G$12,1,0,ctPort,1)=$X293)*(OFFSET(Active_Portfolio!$K$12,1,0,ctPort,1)=AE$236)*(OFFSET(Active_Portfolio!$M$12,1,0,ctPort,1)=\"New\")*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$B$12,1,0,ctPort,1)>2)*(OFFSET(Active_Portfolio!$G$12,1,0,ctPort,1)=$X293)*(OFFSET(Active_Portfolio!$K$12,1,0,ctPort,1)=AF$236)*(OFFSET(Active_Portfolio!$M$12,1,0,ctPort,1)=\"New\")*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$B$12,1,0,ctPort,1)>2)*(OFFSET(Active_Portfolio!$G$12,1,0,ctPort,1)=$X293)*(OFFSET(Active_Portfolio!$K$12,1,0,ctPort,1)=AG$236)*(OFFSET(Active_Portfolio!$M$12,1,0,ctPort,1)=\"New\")*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Supply_Curve!$F$17,1,0,ctProject,1)=$X293)*(OFFSET(Supply_Curve!$J$17,1,0,ctProject,1)=AH$236)*OFFSET(Supply_Curve!$AL$17,1,0,ctProject,1),OFFSET(Supply_Curve!$AT$17,1,0,ctProject,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Supply_Curve!$F$17,1,0,ctProject,1)=$X293)*(OFFSET(Supply_Curve!$J$17,1,0,ctProject,1)=AI$236)*OFFSET(Supply_Curve!$AL$17,1,0,ctProject,1),OFFSET(Supply_Curve!$AT$17,1,0,ctProject,1))","v":82.32},{"$f":"SUMPRODUCT((OFFSET(Supply_Curve!$F$17,1,0,ctProject,1)=$X293)*(OFFSET(Supply_Curve!$J$17,1,0,ctProject,1)=AJ$236)*OFFSET(Supply_Curve!$AL$17,1,0,ctProject,1),OFFSET(Supply_Curve!$AT$17,1,0,ctProject,1))","v":107.52},{"$f":"SUMPRODUCT((OFFSET(Supply_Curve!$F$17,1,0,ctProject,1)=$X293)*(OFFSET(Supply_Curve!$J$17,1,0,ctProject,1)=AK$236)*OFFSET(Supply_Curve!$AL$17,1,0,ctProject,1),OFFSET(Supply_Curve!$AT$17,1,0,ctProject,1))","v":7.0685999999999991},{"$f":"SUMPRODUCT((OFFSET(Supply_Curve!$F$17,1,0,ctProject,1)=$X293)*(OFFSET(Supply_Curve!$J$17,1,0,ctProject,1)=AL$236)*OFFSET(Supply_Curve!$AL$17,1,0,ctProject,1),OFFSET(Supply_Curve!$AT$17,1,0,ctProject,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Supply_Curve!$F$17,1,0,ctProject,1)=$X293)*(OFFSET(Supply_Curve!$J$17,1,0,ctProject,1)=AM$236)*OFFSET(Supply_Curve!$AL$17,1,0,ctProject,1),OFFSET(Supply_Curve!$AT$17,1,0,ctProject,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Supply_Curve!$F$17,1,0,ctProject,1)=$X293)*(OFFSET(Supply_Curve!$J$17,1,0,ctProject,1)=AN$236)*OFFSET(Supply_Curve!$AL$17,1,0,ctProject,1),OFFSET(Supply_Curve!$AT$17,1,0,ctProject,1))","v":4007.64}]
[]
[]
[]
[null,null,4,{"$f":"INDEX(Energy!$LK$58:$LK$345,(D$338-1)*24+$C343)","v":0},{"$f":"INDEX(Energy!$LK$58:$LK$345,(E$338-1)*24+$C343)","v":0},{"$f":"INDEX(Energy!$LK$58:$LK$345,(F$338-1)*24+$C343)","v":0},{"$f":"INDEX(Energy!$LK$58:$LK$345,(G$338-1)*24+$C343)","v":0},{"$f":"INDEX(Energy!$LK$58:$LK$345,(H$338-1)*24+$C343)","v":0},{"$f":"INDEX(Energy!$LK$58:$LK$345,(I$338-1)*24+$C343)","v":0},{"$f":"INDEX(Energy!$LK$58:$LK$345,(J$338-1)*24+$C343)","v":0},{"$f":"INDEX(Energy!$LK$58:$LK$345,(K$338-1)*24+$C343)","v":0},{"$f":"INDEX(Energy!$LK$58:$LK$345,(L$338-1)*24+$C343)","v":0},{"$f":"INDEX(Energy!$LK$58:$LK$345,(M$338-1)*24+$C343)","v":0},{"$f":"INDEX(Energy!$LK$58:$LK$345,(N$338-1)*24+$C343)","v":0},{"$f":"INDEX(Energy!$LK$58:$LK$345,(O$338-1)*24+$C343)","v":0}]
[null,null,14,{"$f":"INDEX(Energy!$LK$58:$LK$345,(D$338-1)*24+$C353)","v":0},{"$f":"INDEX(Energy!$LK$58:$LK$345,(E$338-1)*24+$C353)","v":0},{"$f":"INDEX(Energy!$LK$58:$LK$345,(F$338-1)*24+$C353)","v":0},{"$f":"INDEX(Energy!$LK$58:$LK$345,(G$338-1)*24+$C353)","v":0},{"$f":"INDEX(Energy!$LK$58:$LK$345,(H$338-1)*24+$C353)","v":0},{"$f":"INDEX(Energy!$LK$58:$LK$345,(I$338-1)*24+$C353)","v":0},{"$f":"INDEX(Energy!$LK$58:$LK$345,(J$338-1)*24+$C353)","v":0},{"$f":"INDEX(Energy!$LK$58:$LK$345,(K$338-1)*24+$C353)","v":0},{"$f":"INDEX(Energy!$LK$58:$LK$345,(L$338-1)*24+$C353)","v":0},{"$f":"INDEX(Energy!$LK$58:$LK$345,(M$338-1)*24+$C353)","v":0},{"$f":"INDEX(Energy!$LK$58:$LK$345,(N$338-1)*24+$C353)","v":0},{"$f":"INDEX(Energy!$LK$58:$LK$345,(O$338-1)*24+$C353)","v":0}]
[null,null,20,{"$f":"INDEX(Energy!$LK$58:$LK$345,(D$338-1)*24+$C359)","v":0},{"$f":"INDEX(Energy!$LK$58:$LK$345,(E$338-1)*24+$C359)","v":0},{"$f":"INDEX(Energy!$LK$58:$LK$345,(F$338-1)*24+$C359)","v":0},{"$f":"INDEX(Energy!$LK$58:$LK$345,(G$338-1)*24+$C359)","v":0},{"$f":"INDEX(Energy!$LK$58:$LK$345,(H$338-1)*24+$C359)","v":0},{"$f":"INDEX(Energy!$LK$58:$LK$345,(I$338-1)*24+$C359)","v":0},{"$f":"INDEX(Energy!$LK$58:$LK$345,(J$338-1)*24+$C359)","v":0},{"$f":"INDEX(Energy!$LK$58:$LK$345,(K$338-1)*24+$C359)","v":0},{"$f":"INDEX(Energy!$LK$58:$LK$345,(L$338-1)*24+$C359)","v":0},{"$f":"INDEX(Energy!$LK$58:$LK$345,(M$338-1)*24+$C359)","v":0},{"$f":"INDEX(Energy!$LK$58:$LK$345,(N$338-1)*24+$C359)","v":0},{"$f":"INDEX(Energy!$LK$58:$LK$345,(O$338-1)*24+$C359)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Statewide Retail Sales",null,{"$f":"SUM(Load_Forecast!F222:F225,Load_Forecast!F227)","v":255685.1644972197},{"$f":"SUM(Load_Forecast!G222:G225,Load_Forecast!G227)","v":253056},{"$f":"SUM(Load_Forecast!H222:H225,Load_Forecast!H227)","v":257349},{"$f":"SUM(Load_Forecast!I222:I225,Load_Forecast!I227)","v":255199.97313102486},{"$f":"SUM(Load_Forecast!J222:J225,Load_Forecast!J227)","v":253689.30143222117},{"$f":"SUM(Load_Forecast!K222:K225,Load_Forecast!K227)","v":252542.29606898304},{"$f":"SUM(Load_Forecast!L222:L225,Load_Forecast!L227)","v":250722.60869527378},{"$f":"SUM(Load_Forecast!M222:M225,Load_Forecast!M227)","v":249579.23315787603},{"$f":"SUM(Load_Forecast!N222:N225,Load_Forecast!N227)","v":248915.66236747478},{"$f":"SUM(Load_Forecast!O222:O225,Load_Forecast!O227)","v":248433.92846559046},{"$f":"SUM(Load_Forecast!P222:P225,Load_Forecast!P227)","v":248732.76944101843},{"$f":"SUM(Load_Forecast!Q222:Q225,Load_Forecast!Q227)","v":248556.25189814932},{"$f":"SUM(Load_Forecast!R222:R225,Load_Forecast!R227)","v":248146.39785828651},{"$f":"SUM(Load_Forecast!S222:S225,Load_Forecast!S227)","v":247817.17344232684},{"$f":"SUM(Load_Forecast!T222:T225,Load_Forecast!T227)","v":247189.78522154994},{"$f":"SUM(Load_Forecast!U222:U225,Load_Forecast!U227)","v":247610.25881630395},{"$f":"SUM(Load_Forecast!V222:V225,Load_Forecast!V227)","v":248046.99661248919},{"$f":"SUM(Load_Forecast!W222:W225,Load_Forecast!W227)","v":248503.16502500998},{"$f":"SUM(Load_Forecast!X222:X225,Load_Forecast!X227)","v":248982.77147922089}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Target",null,{"$f":"RPS_Policy!H17","v":0.2},{"$f":"RPS_Policy!I17","v":0.2},{"$f":"RPS_Policy!J17","v":0.21667},{"$f":"RPS_Policy!K17","v":0.23333000000000001},{"$f":"RPS_Policy!L17","v":0.25},{"$f":"RPS_Policy!M17","v":0.27},{"$f":"RPS_Policy!N17","v":0.37},{"$f":"RPS_Policy!O17","v":0.39749999999999996},{"$f":"RPS_Policy!P17","v":0.42499999999999993},{"$f":"RPS_Policy!Q17","v":0.4524999999999999},{"$f":"RPS_Policy!R17","v":0.48},{"$f":"RPS_Policy!S17","v":0.48},{"$f":"RPS_Policy!T17","v":0.48},{"$f":"RPS_Policy!U17","v":0.48},{"$f":"RPS_Policy!V17","v":0.48},{"$f":"RPS_Policy!W17","v":0.5},{"$f":"RPS_Policy!X17","v":0.52},{"$f":"RPS_Policy!Y17","v":0.54},{"$f":"RPS_Policy!Z17","v":0.56000000000000005}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Statewide Target",null,{"$f":"R370*R371","v":51137.032899443941},{"$f":"S370*S371","v":50611.200000000004},55759.807829999998,59545.809730662033,63422.325358055292,68186.419938625419,92767.365217251296,99207.745180255719,105789.15650617676,112416.35263067966,119391.72933168884,119307.00091111167,119110.27097197752,118952.24325231688,118651.09690634397,123805.12940815197,128984.43823849439,134191.70911350541,139430.3520283637]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Existing",null,{"$f":"SUMPRODUCT((YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))<=R$369)*(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))>=R$369)*(OFFSET(Active_Portfolio!$B$12,1,0,ctPort,1)<=2)*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),IF(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))=R$369,(DATE(R$369+1,1,1)-OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))/(DATE(R$369+1,1,1)-DATE(R$369,1,1)),1),IF(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))=R$369,(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)+1-DATE(R$369,1,1))/(DATE(R$369+1,1,1)-DATE(R$369,1,1)),1),(1-OFFSET(Active_Portfolio!$AG$12,1,0,ctPort,1))^(R$369-YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))))","v":43157.774245189001},{"$f":"SUMPRODUCT((YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))<=S$369)*(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))>=S$369)*(OFFSET(Active_Portfolio!$B$12,1,0,ctPort,1)<=2)*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),IF(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))=S$369,(DATE(S$369+1,1,1)-OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))/(DATE(S$369+1,1,1)-DATE(S$369,1,1)),1),IF(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))=S$369,(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)+1-DATE(S$369,1,1))/(DATE(S$369+1,1,1)-DATE(S$369,1,1)),1),(1-OFFSET(Active_Portfolio!$AG$12,1,0,ctPort,1))^(S$369-YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))))","v":49254.499529709756},{"$f":"SUMPRODUCT((YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))<=T$369)*(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))>=T$369)*(OFFSET(Active_Portfolio!$B$12,1,0,ctPort,1)<=2)*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),IF(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))=T$369,(DATE(T$369+1,1,1)-OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))/(DATE(T$369+1,1,1)-DATE(T$369,1,1)),1),IF(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))=T$369,(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)+1-DATE(T$369,1,1))/(DATE(T$369+1,1,1)-DATE(T$369,1,1)),1),(1-OFFSET(Active_Portfolio!$AG$12,1,0,ctPort,1))^(T$369-YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))))","v":55470.558180713713},{"$f":"SUMPRODUCT((YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))<=U$369)*(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))>=U$369)*(OFFSET(Active_Portfolio!$B$12,1,0,ctPort,1)<=2)*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),IF(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))=U$369,(DATE(U$369+1,1,1)-OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))/(DATE(U$369+1,1,1)-DATE(U$369,1,1)),1),IF(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))=U$369,(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)+1-DATE(U$369,1,1))/(DATE(U$369+1,1,1)-DATE(U$369,1,1)),1),(1-OFFSET(Active_Portfolio!$AG$12,1,0,ctPort,1))^(U$369-YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))))","v":60689.141325222889},{"$f":"SUMPRODUCT((YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))<=V$369)*(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))>=V$369)*(OFFSET(Active_Portfolio!$B$12,1,0,ctPort,1)<=2)*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),IF(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))=V$369,(DATE(V$369+1,1,1)-OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))/(DATE(V$369+1,1,1)-DATE(V$369,1,1)),1),IF(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))=V$369,(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)+1-DATE(V$369,1,1))/(DATE(V$369+1,1,1)-DATE(V$369,1,1)),1),(1-OFFSET(Active_Portfolio!$AG$12,1,0,ctPort,1))^(V$369-YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))))","v":64317.195156537608},{"$f":"SUMPRODUCT((YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))<=W$369)*(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))>=W$369)*(OFFSET(Active_Portfolio!$B$12,1,0,ctPort,1)<=2)*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),IF(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))=W$369,(DATE(W$369+1,1,1)-OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))/(DATE(W$369+1,1,1)-DATE(W$369,1,1)),1),IF(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))=W$369,(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)+1-DATE(W$369,1,1))/(DATE(W$369+1,1,1)-DATE(W$369,1,1)),1),(1-OFFSET(Active_Portfolio!$AG$12,1,0,ctPort,1))^(W$369-YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))))","v":67787.72419069802},{"$f":"SUMPRODUCT((YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))<=X$369)*(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))>=X$369)*(OFFSET(Active_Portfolio!$B$12,1,0,ctPort,1)<=2)*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),IF(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))=X$369,(DATE(X$369+1,1,1)-OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))/(DATE(X$369+1,1,1)-DATE(X$369,1,1)),1),IF(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))=X$369,(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)+1-DATE(X$369,1,1))/(DATE(X$369+1,1,1)-DATE(X$369,1,1)),1),(1-OFFSET(Active_Portfolio!$AG$12,1,0,ctPort,1))^(X$369-YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))))","v":67120.405674506997},{"$f":"SUMPRODUCT((YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))<=Y$369)*(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))>=Y$369)*(OFFSET(Active_Portfolio!$B$12,1,0,ctPort,1)<=2)*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),IF(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))=Y$369,(DATE(Y$369+1,1,1)-OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))/(DATE(Y$369+1,1,1)-DATE(Y$369,1,1)),1),IF(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))=Y$369,(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)+1-DATE(Y$369,1,1))/(DATE(Y$369+1,1,1)-DATE(Y$369,1,1)),1),(1-OFFSET(Active_Portfolio!$AG$12,1,0,ctPort,1))^(Y$369-YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))))","v":67023.089768219943},{"$f":"SUMPRODUCT((YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))<=Z$369)*(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))>=Z$369)*(OFFSET(Active_Portfolio!$B$12,1,0,ctPort,1)<=2)*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),IF(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))=Z$369,(DATE(Z$369+1,1,1)-OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))/(DATE(Z$369+1,1,1)-DATE(Z$369,1,1)),1),IF(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))=Z$369,(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)+1-DATE(Z$369,1,1))/(DATE(Z$369+1,1,1)-DATE(Z$369,1,1)),1),(1-OFFSET(Active_Portfolio!$AG$12,1,0,ctPort,1))^(Z$369-YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))))","v":68569.94497115261},{"$f":"SUMPRODUCT((YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))<=AA$369)*(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))>=AA$369)*(OFFSET(Active_Portfolio!$B$12,1,0,ctPort,1)<=2)*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),IF(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))=AA$369,(DATE(AA$369+1,1,1)-OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))/(DATE(AA$369+1,1,1)-DATE(AA$369,1,1)),1),IF(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))=AA$369,(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)+1-DATE(AA$369,1,1))/(DATE(AA$369+1,1,1)-DATE(AA$369,1,1)),1),(1-OFFSET(Active_Portfolio!$AG$12,1,0,ctPort,1))^(AA$369-YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))))","v":67483.201796187452},{"$f":"SUMPRODUCT((YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))<=AB$369)*(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))>=AB$369)*(OFFSET(Active_Portfolio!$B$12,1,0,ctPort,1)<=2)*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),IF(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))=AB$369,(DATE(AB$369+1,1,1)-OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))/(DATE(AB$369+1,1,1)-DATE(AB$369,1,1)),1),IF(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))=AB$369,(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)+1-DATE(AB$369,1,1))/(DATE(AB$369+1,1,1)-DATE(AB$369,1,1)),1),(1-OFFSET(Active_Portfolio!$AG$12,1,0,ctPort,1))^(AB$369-YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))))","v":64395.111504051056},{"$f":"SUMPRODUCT((YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))<=AC$369)*(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))>=AC$369)*(OFFSET(Active_Portfolio!$B$12,1,0,ctPort,1)<=2)*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),IF(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))=AC$369,(DATE(AC$369+1,1,1)-OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))/(DATE(AC$369+1,1,1)-DATE(AC$369,1,1)),1),IF(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))=AC$369,(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)+1-DATE(AC$369,1,1))/(DATE(AC$369+1,1,1)-DATE(AC$369,1,1)),1),(1-OFFSET(Active_Portfolio!$AG$12,1,0,ctPort,1))^(AC$369-YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))))","v":63592.668226837166},{"$f":"SUMPRODUCT((YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))<=AD$369)*(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))>=AD$369)*(OFFSET(Active_Portfolio!$B$12,1,0,ctPort,1)<=2)*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),IF(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))=AD$369,(DATE(AD$369+1,1,1)-OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))/(DATE(AD$369+1,1,1)-DATE(AD$369,1,1)),1),IF(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))=AD$369,(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)+1-DATE(AD$369,1,1))/(DATE(AD$369+1,1,1)-DATE(AD$369,1,1)),1),(1-OFFSET(Active_Portfolio!$AG$12,1,0,ctPort,1))^(AD$369-YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))))","v":62042.712855602833},{"$f":"SUMPRODUCT((YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))<=AE$369)*(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))>=AE$369)*(OFFSET(Active_Portfolio!$B$12,1,0,ctPort,1)<=2)*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),IF(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))=AE$369,(DATE(AE$369+1,1,1)-OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))/(DATE(AE$369+1,1,1)-DATE(AE$369,1,1)),1),IF(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))=AE$369,(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)+1-DATE(AE$369,1,1))/(DATE(AE$369+1,1,1)-DATE(AE$369,1,1)),1),(1-OFFSET(Active_Portfolio!$AG$12,1,0,ctPort,1))^(AE$369-YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))))","v":61078.87626990227},{"$f":"SUMPRODUCT((YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))<=AF$369)*(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))>=AF$369)*(OFFSET(Active_Portfolio!$B$12,1,0,ctPort,1)<=2)*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),IF(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))=AF$369,(DATE(AF$369+1,1,1)-OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))/(DATE(AF$369+1,1,1)-DATE(AF$369,1,1)),1),IF(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))=AF$369,(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)+1-DATE(AF$369,1,1))/(DATE(AF$369+1,1,1)-DATE(AF$369,1,1)),1),(1-OFFSET(Active_Portfolio!$AG$12,1,0,ctPort,1))^(AF$369-YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))))","v":60041.598163571114},{"$f":"SUMPRODUCT((YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))<=AG$369)*(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))>=AG$369)*(OFFSET(Active_Portfolio!$B$12,1,0,ctPort,1)<=2)*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),IF(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))=AG$369,(DATE(AG$369+1,1,1)-OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))/(DATE(AG$369+1,1,1)-DATE(AG$369,1,1)),1),IF(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))=AG$369,(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)+1-DATE(AG$369,1,1))/(DATE(AG$369+1,1,1)-DATE(AG$369,1,1)),1),(1-OFFSET(Active_Portfolio!$AG$12,1,0,ctPort,1))^(AG$369-YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))))","v":57771.414047551385},{"$f":"SUMPRODUCT((YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))<=AH$369)*(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))>=AH$369)*(OFFSET(Active_Portfolio!$B$12,1,0,ctPort,1)<=2)*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),IF(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))=AH$369,(DATE(AH$369+1,1,1)-OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))/(DATE(AH$369+1,1,1)-DATE(AH$369,1,1)),1),IF(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))=AH$369,(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)+1-DATE(AH$369,1,1))/(DATE(AH$369+1,1,1)-DATE(AH$369,1,1)),1),(1-OFFSET(Active_Portfolio!$AG$12,1,0,ctPort,1))^(AH$369-YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))))","v":56027.636457931025},{"$f":"SUMPRODUCT((YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))<=AI$369)*(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))>=AI$369)*(OFFSET(Active_Portfolio!$B$12,1,0,ctPort,1)<=2)*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),IF(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))=AI$369,(DATE(AI$369+1,1,1)-OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))/(DATE(AI$369+1,1,1)-DATE(AI$369,1,1)),1),IF(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))=AI$369,(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)+1-DATE(AI$369,1,1))/(DATE(AI$369+1,1,1)-DATE(AI$369,1,1)),1),(1-OFFSET(Active_Portfolio!$AG$12,1,0,ctPort,1))^(AI$369-YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))))","v":55024.617317109856},{"$f":"SUMPRODUCT((YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))<=AJ$369)*(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))>=AJ$369)*(OFFSET(Active_Portfolio!$B$12,1,0,ctPort,1)<=2)*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),IF(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))=AJ$369,(DATE(AJ$369+1,1,1)-OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))/(DATE(AJ$369+1,1,1)-DATE(AJ$369,1,1)),1),IF(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))=AJ$369,(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)+1-DATE(AJ$369,1,1))/(DATE(AJ$369+1,1,1)-DATE(AJ$369,1,1)),1),(1-OFFSET(Active_Portfolio!$AG$12,1,0,ctPort,1))^(AJ$369-YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))))","v":52538.035456988604}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Recontracted",null,{"$f":"SUMPRODUCT((YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)+1)<=R$369)*(OFFSET(Active_Portfolio!$B$12,1,0,ctPort,1)<=2)*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),IF(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)+1)=R$369,(DATE(R$369+1,1,1)-OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)+1)/(DATE(R$369+1,1,1)-DATE(R$369,1,1)),1),(1-OFFSET(Active_Portfolio!$AG$12,1,0,ctPort,1))^(R$369-YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))),OFFSET(Active_Portfolio!$P$12,1,0,ctPort,1))","v":261.24817723902333},{"$f":"SUMPRODUCT((YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)+1)<=S$369)*(OFFSET(Active_Portfolio!$B$12,1,0,ctPort,1)<=2)*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),IF(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)+1)=S$369,(DATE(S$369+1,1,1)-OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)+1)/(DATE(S$369+1,1,1)-DATE(S$369,1,1)),1),(1-OFFSET(Active_Portfolio!$AG$12,1,0,ctPort,1))^(S$369-YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))),OFFSET(Active_Portfolio!$P$12,1,0,ctPort,1))","v":317.7824466490099},{"$f":"SUMPRODUCT((YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)+1)<=T$369)*(OFFSET(Active_Portfolio!$B$12,1,0,ctPort,1)<=2)*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),IF(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)+1)=T$369,(DATE(T$369+1,1,1)-OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)+1)/(DATE(T$369+1,1,1)-DATE(T$369,1,1)),1),(1-OFFSET(Active_Portfolio!$AG$12,1,0,ctPort,1))^(T$369-YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))),OFFSET(Active_Portfolio!$P$12,1,0,ctPort,1))","v":1009.6937594440035},{"$f":"SUMPRODUCT((YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)+1)<=U$369)*(OFFSET(Active_Portfolio!$B$12,1,0,ctPort,1)<=2)*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),IF(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)+1)=U$369,(DATE(U$369+1,1,1)-OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)+1)/(DATE(U$369+1,1,1)-DATE(U$369,1,1)),1),(1-OFFSET(Active_Portfolio!$AG$12,1,0,ctPort,1))^(U$369-YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))),OFFSET(Active_Portfolio!$P$12,1,0,ctPort,1))","v":3744.0162265069607},{"$f":"SUMPRODUCT((YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)+1)<=V$369)*(OFFSET(Active_Portfolio!$B$12,1,0,ctPort,1)<=2)*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),IF(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)+1)=V$369,(DATE(V$369+1,1,1)-OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)+1)/(DATE(V$369+1,1,1)-DATE(V$369,1,1)),1),(1-OFFSET(Active_Portfolio!$AG$12,1,0,ctPort,1))^(V$369-YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))),OFFSET(Active_Portfolio!$P$12,1,0,ctPort,1))","v":5717.6469341592256},{"$f":"SUMPRODUCT((YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)+1)<=W$369)*(OFFSET(Active_Portfolio!$B$12,1,0,ctPort,1)<=2)*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),IF(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)+1)=W$369,(DATE(W$369+1,1,1)-OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)+1)/(DATE(W$369+1,1,1)-DATE(W$369,1,1)),1),(1-OFFSET(Active_Portfolio!$AG$12,1,0,ctPort,1))^(W$369-YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))),OFFSET(Active_Portfolio!$P$12,1,0,ctPort,1))","v":7395.3740771242037},{"$f":"SUMPRODUCT((YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)+1)<=X$369)*(OFFSET(Active_Portfolio!$B$12,1,0,ctPort,1)<=2)*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),IF(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)+1)=X$369,(DATE(X$369+1,1,1)-OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)+1)/(DATE(X$369+1,1,1)-DATE(X$369,1,1)),1),(1-OFFSET(Active_Portfolio!$AG$12,1,0,ctPort,1))^(X$369-YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))),OFFSET(Active_Portfolio!$P$12,1,0,ctPort,1))","v":8769.1324122253554},{"$f":"SUMPRODUCT((YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)+1)<=Y$369)*(OFFSET(Active_Portfolio!$B$12,1,0,ctPort,1)<=2)*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),IF(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)+1)=Y$369,(DATE(Y$369+1,1,1)-OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)+1)/(DATE(Y$369+1,1,1)-DATE(Y$369,1,1)),1),(1-OFFSET(Active_Portfolio!$AG$12,1,0,ctPort,1))^(Y$369-YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))),OFFSET(Active_Portfolio!$P$12,1,0,ctPort,1))","v":10184.294082014208},{"$f":"SUMPRODUCT((YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)+1)<=Z$369)*(OFFSET(Active_Portfolio!$B$12,1,0,ctPort,1)<=2)*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),IF(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)+1)=Z$369,(DATE(Z$369+1,1,1)-OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)+1)/(DATE(Z$369+1,1,1)-DATE(Z$369,1,1)),1),(1-OFFSET(Active_Portfolio!$AG$12,1,0,ctPort,1))^(Z$369-YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))),OFFSET(Active_Portfolio!$P$12,1,0,ctPort,1))","v":11739.424823051077},{"$f":"SUMPRODUCT((YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)+1)<=AA$369)*(OFFSET(Active_Portfolio!$B$12,1,0,ctPort,1)<=2)*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),IF(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)+1)=AA$369,(DATE(AA$369+1,1,1)-OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)+1)/(DATE(AA$369+1,1,1)-DATE(AA$369,1,1)),1),(1-OFFSET(Active_Portfolio!$AG$12,1,0,ctPort,1))^(AA$369-YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))),OFFSET(Active_Portfolio!$P$12,1,0,ctPort,1))","v":12888.12767039041},{"$f":"SUMPRODUCT((YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)+1)<=AB$369)*(OFFSET(Active_Portfolio!$B$12,1,0,ctPort,1)<=2)*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),IF(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)+1)=AB$369,(DATE(AB$369+1,1,1)-OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)+1)/(DATE(AB$369+1,1,1)-DATE(AB$369,1,1)),1),(1-OFFSET(Active_Portfolio!$AG$12,1,0,ctPort,1))^(AB$369-YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))),OFFSET(Active_Portfolio!$P$12,1,0,ctPort,1))","v":15820.432802987629},{"$f":"SUMPRODUCT((YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)+1)<=AC$369)*(OFFSET(Active_Portfolio!$B$12,1,0,ctPort,1)<=2)*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),IF(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)+1)=AC$369,(DATE(AC$369+1,1,1)-OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)+1)/(DATE(AC$369+1,1,1)-DATE(AC$369,1,1)),1),(1-OFFSET(Active_Portfolio!$AG$12,1,0,ctPort,1))^(AC$369-YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))),OFFSET(Active_Portfolio!$P$12,1,0,ctPort,1))","v":16447.681249496934},{"$f":"SUMPRODUCT((YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)+1)<=AD$369)*(OFFSET(Active_Portfolio!$B$12,1,0,ctPort,1)<=2)*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),IF(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)+1)=AD$369,(DATE(AD$369+1,1,1)-OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)+1)/(DATE(AD$369+1,1,1)-DATE(AD$369,1,1)),1),(1-OFFSET(Active_Portfolio!$AG$12,1,0,ctPort,1))^(AD$369-YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))),OFFSET(Active_Portfolio!$P$12,1,0,ctPort,1))","v":17833.913643241143},{"$f":"SUMPRODUCT((YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)+1)<=AE$369)*(OFFSET(Active_Portfolio!$B$12,1,0,ctPort,1)<=2)*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),IF(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)+1)=AE$369,(DATE(AE$369+1,1,1)-OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)+1)/(DATE(AE$369+1,1,1)-DATE(AE$369,1,1)),1),(1-OFFSET(Active_Portfolio!$AG$12,1,0,ctPort,1))^(AE$369-YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))),OFFSET(Active_Portfolio!$P$12,1,0,ctPort,1))","v":18635.613133298917},{"$f":"SUMPRODUCT((YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)+1)<=AF$369)*(OFFSET(Active_Portfolio!$B$12,1,0,ctPort,1)<=2)*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),IF(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)+1)=AF$369,(DATE(AF$369+1,1,1)-OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)+1)/(DATE(AF$369+1,1,1)-DATE(AF$369,1,1)),1),(1-OFFSET(Active_Portfolio!$AG$12,1,0,ctPort,1))^(AF$369-YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))),OFFSET(Active_Portfolio!$P$12,1,0,ctPort,1))","v":19541.319371364792},{"$f":"SUMPRODUCT((YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)+1)<=AG$369)*(OFFSET(Active_Portfolio!$B$12,1,0,ctPort,1)<=2)*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),IF(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)+1)=AG$369,(DATE(AG$369+1,1,1)-OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)+1)/(DATE(AG$369+1,1,1)-DATE(AG$369,1,1)),1),(1-OFFSET(Active_Portfolio!$AG$12,1,0,ctPort,1))^(AG$369-YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))),OFFSET(Active_Portfolio!$P$12,1,0,ctPort,1))","v":21681.030193755396},{"$f":"SUMPRODUCT((YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)+1)<=AH$369)*(OFFSET(Active_Portfolio!$B$12,1,0,ctPort,1)<=2)*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),IF(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)+1)=AH$369,(DATE(AH$369+1,1,1)-OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)+1)/(DATE(AH$369+1,1,1)-DATE(AH$369,1,1)),1),(1-OFFSET(Active_Portfolio!$AG$12,1,0,ctPort,1))^(AH$369-YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))),OFFSET(Active_Portfolio!$P$12,1,0,ctPort,1))","v":23256.3317276241},{"$f":"SUMPRODUCT((YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)+1)<=AI$369)*(OFFSET(Active_Portfolio!$B$12,1,0,ctPort,1)<=2)*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),IF(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)+1)=AI$369,(DATE(AI$369+1,1,1)-OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)+1)/(DATE(AI$369+1,1,1)-DATE(AI$369,1,1)),1),(1-OFFSET(Active_Portfolio!$AG$12,1,0,ctPort,1))^(AI$369-YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))),OFFSET(Active_Portfolio!$P$12,1,0,ctPort,1))","v":24101.493549523024},{"$f":"SUMPRODUCT((YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)+1)<=AJ$369)*(OFFSET(Active_Portfolio!$B$12,1,0,ctPort,1)<=2)*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),IF(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)+1)=AJ$369,(DATE(AJ$369+1,1,1)-OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)+1)/(DATE(AJ$369+1,1,1)-DATE(AJ$369,1,1)),1),(1-OFFSET(Active_Portfolio!$AG$12,1,0,ctPort,1))^(AJ$369-YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))),OFFSET(Active_Portfolio!$P$12,1,0,ctPort,1))","v":26438.193177237514}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Total Resources",null,{"$f":"SUM(R373:R374)","v":43419.022422428025},{"$f":"SUM(S373:S374)","v":49572.281976358769},56480.251940157716,64433.157551729848,70034.842090696839,75183.098267822221,75889.538086732355,77207.383850234153,80309.369794203682,80371.329466577867,80215.544307038683,80040.3494763341,79876.62649884398,79714.48940320118,79582.917534935899,79452.444241306774,79283.968185555132,79126.11086663288,78976.228634226121]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Renewable Net Short",null,null,null,null,null,{"$f":"MAX(V372-V375,0)","v":0},0,16877.827130518941,22000.361330021566,25479.78671197308,32045.023164101789,39176.185024650156,39266.651434777566,39233.644473133536,39237.753849115703,39068.17937140807,44352.6851668452,49700.470052939258,55065.598246872527,60454.123394137583]

{"sheet":"Cost_Impacts","index":5,"n_rows":167,"n_cols":64,"rows_kept":69,"cut":true,"hidden":false,"merged":[],"bounds":{"rows_first":31,"rows_last":7,"rows_between":31,"halvings":6}}
["IOU Capacity and Energy Balance & Cost Impacts"]
[null,null,null,null,null,"PG&E",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"SCE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"SDG&E"]
[null,null,null,null,null,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,null,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,null,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3]
[null,null,null,null,null,2012,2013,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,null,2012,2013,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,null,2012,2013,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030]
[]
[null,"Capacity Balance"]
[null,"Load Forecast (MW)","Coincident Peak Demand","MW",null,{"$f":"Load_Forecast!F420-Util_Allocation!Z38","v":16022.492970522027},{"$f":"Load_Forecast!G420-Util_Allocation!AA38","v":16529.747971759163},{"$f":"Load_Forecast!H420-Util_Allocation!AB38","v":16334.803261678744},{"$f":"Load_Forecast!I420-Util_Allocation!AC38","v":14905.974969246927},{"$f":"Load_Forecast!J420-Util_Allocation!AD38","v":14659.495883567804},{"$f":"Load_Forecast!K420-Util_Allocation!AE38","v":14649.450961831653},{"$f":"Load_Forecast!L420-Util_Allocation!AF38","v":14579.047077178868},{"$f":"Load_Forecast!M420-Util_Allocation!AG38","v":14473.00895930273},{"$f":"Load_Forecast!N420-Util_Allocation!AH38","v":14402.328133115514},{"$f":"Load_Forecast!O420-Util_Allocation!AI38","v":14333.996952230596},{"$f":"Load_Forecast!P420-Util_Allocation!AJ38","v":14299.451989791931},{"$f":"Load_Forecast!Q420-Util_Allocation!AK38","v":14246.502781232875},{"$f":"Load_Forecast!R420-Util_Allocation!AL38","v":14137.308097880552},{"$f":"Load_Forecast!S420-Util_Allocation!AM38","v":14001.823798558527},{"$f":"Load_Forecast!T420-Util_Allocation!AN38","v":13881.32750968137},{"$f":"Load_Forecast!U420-Util_Allocation!AO38","v":13909.873886140196},{"$f":"Load_Forecast!V420-Util_Allocation!AP38","v":13935.797485302037},{"$f":"Load_Forecast!W420-Util_Allocation!AQ38","v":13958.820318197133},{"$f":"Load_Forecast!X420-Util_Allocation!AR38","v":13978.638107917403},null,{"$f":"Load_Forecast!F421-Util_Allocation!AT38","v":15307.69472104904},{"$f":"Load_Forecast!G421-Util_Allocation!AU38","v":15276.85057188781},{"$f":"Load_Forecast!H421-Util_Allocation!AV38","v":16017.181269315959},{"$f":"Load_Forecast!I421-Util_Allocation!AW38","v":14879.692973172805},{"$f":"Load_Forecast!J421-Util_Allocation!AX38","v":14696.728053934958},{"$f":"Load_Forecast!K421-Util_Allocation!AY38","v":14557.112554946449},{"$f":"Load_Forecast!L421-Util_Allocation!AZ38","v":14392.907218244234},{"$f":"Load_Forecast!M421-Util_Allocation!BA38","v":14206.041604313868},{"$f":"Load_Forecast!N421-Util_Allocation!BB38","v":14076.163454772104},{"$f":"Load_Forecast!O421-Util_Allocation!BC38","v":13917.662834338345},{"$f":"Load_Forecast!P421-Util_Allocation!BD38","v":13838.089031597709},{"$f":"Load_Forecast!Q421-Util_Allocation!BE38","v":13695.279215995217},{"$f":"Load_Forecast!R421-Util_Allocation!BF38","v":13520.569371603026},{"$f":"Load_Forecast!S421-Util_Allocation!BG38","v":13341.694048240539},{"$f":"Load_Forecast!T421-Util_Allocation!BH38","v":13143.848669385065},{"$f":"Load_Forecast!U421-Util_Allocation!BI38","v":13148.878883398196},{"$f":"Load_Forecast!V421-Util_Allocation!BJ38","v":13151.004229464939},{"$f":"Load_Forecast!W421-Util_Allocation!BK38","v":13149.95772953298},{"$f":"Load_Forecast!X421-Util_Allocation!BL38","v":13145.449468876259},null,{"$f":"Load_Forecast!F422-Util_Allocation!BN38","v":3415.0836640359025},{"$f":"Load_Forecast!G422-Util_Allocation!BO38","v":3471.2017092615174},{"$f":"Load_Forecast!H422-Util_Allocation!BP38","v":3521.3893210797969},{"$f":"Load_Forecast!I422-Util_Allocation!BQ38","v":3302.7817269532902},{"$f":"Load_Forecast!J422-Util_Allocation!BR38","v":3227.6564501005428},{"$f":"Load_Forecast!K422-Util_Allocation!BS38","v":3210.5559887628374},{"$f":"Load_Forecast!L422-Util_Allocation!BT38","v":3168.9207544982223},{"$f":"Load_Forecast!M422-Util_Allocation!BU38","v":3130.8297698294678},{"$f":"Load_Forecast!N422-Util_Allocation!BV38","v":3098.0480646713213},{"$f":"Load_Forecast!O422-Util_Allocation!BW38","v":3069.4852528686497},{"$f":"Load_Forecast!P422-Util_Allocation!BX38","v":3053.8399765115},{"$f":"Load_Forecast!Q422-Util_Allocation!BY38","v":3019.6335198005968},{"$f":"Load_Forecast!R422-Util_Allocation!BZ38","v":2983.5497553193918},{"$f":"Load_Forecast!S422-Util_Allocation!CA38","v":2940.7790158413222},{"$f":"Load_Forecast!T422-Util_Allocation!CB38","v":2900.9975015602145},{"$f":"Load_Forecast!U422-Util_Allocation!CC38","v":2908.244354243398},{"$f":"Load_Forecast!V422-Util_Allocation!CD38","v":2914.9164909662586},{"$f":"Load_Forecast!W422-Util_Allocation!CE38","v":2920.9544478067824},{"$f":"Load_Forecast!X422-Util_Allocation!CF38","v":2926.2935639950583}]
[null,null,"Reserve Margin Requirement","MW",null,{"$f":"F7*(1+General_Inputs!$F$125)","v":18425.866916100331},{"$f":"G7*(1+General_Inputs!$F$125)","v":19009.210167523037},{"$f":"H7*(1+General_Inputs!$F$125)","v":18785.023750930555},{"$f":"I7*(1+General_Inputs!$F$125)","v":17141.871214633964},{"$f":"J7*(1+General_Inputs!$F$125)","v":16858.420266102974},{"$f":"K7*(1+General_Inputs!$F$125)","v":16846.8686061064},{"$f":"L7*(1+General_Inputs!$F$125)","v":16765.904138755697},{"$f":"M7*(1+General_Inputs!$F$125)","v":16643.960303198139},{"$f":"N7*(1+General_Inputs!$F$125)","v":16562.67735308284},{"$f":"O7*(1+General_Inputs!$F$125)","v":16484.096495065183},{"$f":"P7*(1+General_Inputs!$F$125)","v":16444.369788260719},{"$f":"Q7*(1+General_Inputs!$F$125)","v":16383.478198417806},{"$f":"R7*(1+General_Inputs!$F$125)","v":16257.904312562634},{"$f":"S7*(1+General_Inputs!$F$125)","v":16102.097368342305},{"$f":"T7*(1+General_Inputs!$F$125)","v":15963.526636133574},{"$f":"U7*(1+General_Inputs!$F$125)","v":15996.354969061224},{"$f":"V7*(1+General_Inputs!$F$125)","v":16026.167108097341},{"$f":"W7*(1+General_Inputs!$F$125)","v":16052.643365926702},{"$f":"X7*(1+General_Inputs!$F$125)","v":16075.433824105012},null,{"$f":"Z7*(1+General_Inputs!$F$125)","v":17603.848929206393},{"$f":"AA7*(1+General_Inputs!$F$125)","v":17568.378157670981},{"$f":"AB7*(1+General_Inputs!$F$125)","v":18419.75845971335},{"$f":"AC7*(1+General_Inputs!$F$125)","v":17111.646919148723},{"$f":"AD7*(1+General_Inputs!$F$125)","v":16901.237262025199},{"$f":"AE7*(1+General_Inputs!$F$125)","v":16740.679438188414},{"$f":"AF7*(1+General_Inputs!$F$125)","v":16551.843300980869},{"$f":"AG7*(1+General_Inputs!$F$125)","v":16336.947844960947},{"$f":"AH7*(1+General_Inputs!$F$125)","v":16187.587972987918},{"$f":"AI7*(1+General_Inputs!$F$125)","v":16005.312259489096},{"$f":"AJ7*(1+General_Inputs!$F$125)","v":15913.802386337364},{"$f":"AK7*(1+General_Inputs!$F$125)","v":15749.571098394497},{"$f":"AL7*(1+General_Inputs!$F$125)","v":15548.654777343478},{"$f":"AM7*(1+General_Inputs!$F$125)","v":15342.948155476619},{"$f":"AN7*(1+General_Inputs!$F$125)","v":15115.425969792823},{"$f":"AO7*(1+General_Inputs!$F$125)","v":15121.210715907924},{"$f":"AP7*(1+General_Inputs!$F$125)","v":15123.65486388468},{"$f":"AQ7*(1+General_Inputs!$F$125)","v":15122.451388962925},{"$f":"AR7*(1+General_Inputs!$F$125)","v":15117.266889207696},null,{"$f":"AT7*(1+General_Inputs!$F$125)","v":3927.3462136412877},{"$f":"AU7*(1+General_Inputs!$F$125)","v":3991.8819656507449},{"$f":"AV7*(1+General_Inputs!$F$125)","v":4049.5977192417663},{"$f":"AW7*(1+General_Inputs!$F$125)","v":3798.1989859962837},{"$f":"AX7*(1+General_Inputs!$F$125)","v":3711.8049176156237},{"$f":"AY7*(1+General_Inputs!$F$125)","v":3692.1393870772627},{"$f":"AZ7*(1+General_Inputs!$F$125)","v":3644.2588676729556},{"$f":"BA7*(1+General_Inputs!$F$125)","v":3600.4542353038878},{"$f":"BB7*(1+General_Inputs!$F$125)","v":3562.7552743720194},{"$f":"BC7*(1+General_Inputs!$F$125)","v":3529.9080407989468},{"$f":"BD7*(1+General_Inputs!$F$125)","v":3511.9159729882249},{"$f":"BE7*(1+General_Inputs!$F$125)","v":3472.5785477706859},{"$f":"BF7*(1+General_Inputs!$F$125)","v":3431.0822186173004},{"$f":"BG7*(1+General_Inputs!$F$125)","v":3381.8958682175203},{"$f":"BH7*(1+General_Inputs!$F$125)","v":3336.1471267942466},{"$f":"BI7*(1+General_Inputs!$F$125)","v":3344.4810073799076},{"$f":"BJ7*(1+General_Inputs!$F$125)","v":3352.1539646111974},{"$f":"BK7*(1+General_Inputs!$F$125)","v":3359.0976149777994},{"$f":"BL7*(1+General_Inputs!$F$125)","v":3365.2375985943168}]
[null,"Resource Forecast (MW)","Coal","MW",null,{"$f":"SUMPRODUCT((OFFSET(Generators!$E$8,1,0,ctGen,1)=$C9)*(OFFSET(Generators!$L$8,1,0,ctGen,1)<=DATE(F$4,1,1))*(OFFSET(Generators!$N$8,1,0,ctGen,1)>DATE(F$4,1,1))*OFFSET(Generators!$P$8,1,0,ctGen,1),OFFSET(Generators!$R$8,1,(F$3-1),ctGen,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Generators!$E$8,1,0,ctGen,1)=$C9)*(OFFSET(Generators!$L$8,1,0,ctGen,1)<=DATE(G$4,1,1))*(OFFSET(Generators!$N$8,1,0,ctGen,1)>DATE(G$4,1,1))*OFFSET(Generators!$P$8,1,0,ctGen,1),OFFSET(Generators!$R$8,1,(G$3-1),ctGen,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Generators!$E$8,1,0,ctGen,1)=$C9)*(OFFSET(Generators!$L$8,1,0,ctGen,1)<=DATE(H$4,1,1))*(OFFSET(Generators!$N$8,1,0,ctGen,1)>DATE(H$4,1,1))*OFFSET(Generators!$P$8,1,0,ctGen,1),OFFSET(Generators!$R$8,1,(H$3-1),ctGen,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Generators!$E$8,1,0,ctGen,1)=$C9)*(OFFSET(Generators!$L$8,1,0,ctGen,1)<=DATE(I$4,1,1))*(OFFSET(Generators!$N$8,1,0,ctGen,1)>DATE(I$4,1,1))*OFFSET(Generators!$P$8,1,0,ctGen,1),OFFSET(Generators!$R$8,1,(I$3-1),ctGen,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Generators!$E$8,1,0,ctGen,1)=$C9)*(OFFSET(Generators!$L$8,1,0,ctGen,1)<=DATE(J$4,1,1))*(OFFSET(Generators!$N$8,1,0,ctGen,1)>DATE(J$4,1,1))*OFFSET(Generators!$P$8,1,0,ctGen,1),OFFSET(Generators!$R$8,1,(J$3-1),ctGen,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Generators!$E$8,1,0,ctGen,1)=$C9)*(OFFSET(Generators!$L$8,1,0,ctGen,1)<=DATE(K$4,1,1))*(OFFSET(Generators!$N$8,1,0,ctGen,1)>DATE(K$4,1,1))*OFFSET(Generators!$P$8,1,0,ctGen,1),OFFSET(Generators!$R$8,1,(K$3-1),ctGen,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Generators!$E$8,1,0,ctGen,1)=$C9)*(OFFSET(Generators!$L$8,1,0,ctGen,1)<=DATE(L$4,1,1))*(OFFSET(Generators!$N$8,1,0,ctGen,1)>DATE(L$4,1,1))*OFFSET(Generators!$P$8,1,0,ctGen,1),OFFSET(Generators!$R$8,1,(L$3-1),ctGen,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Generators!$E$8,1,0,ctGen,1)=$C9)*(OFFSET(Generators!$L$8,1,0,ctGen,1)<=DATE(M$4,1,1))*(OFFSET(Generators!$N$8,1,0,ctGen,1)>DATE(M$4,1,1))*OFFSET(Generators!$P$8,1,0,ctGen,1),OFFSET(Generators!$R$8,1,(M$3-1),ctGen,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Generators!$E$8,1,0,ctGen,1)=$C9)*(OFFSET(Generators!$L$8,1,0,ctGen,1)<=DATE(N$4,1,1))*(OFFSET(Generators!$N$8,1,0,ctGen,1)>DATE(N$4,1,1))*OFFSET(Generators!$P$8,1,0,ctGen,1),OFFSET(Generators!$R$8,1,(N$3-1),ctGen,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Generators!$E$8,1,0,ctGen,1)=$C9)*(OFFSET(Generators!$L$8,1,0,ctGen,1)<=DATE(O$4,1,1))*(OFFSET(Generators!$N$8,1,0,ctGen,1)>DATE(O$4,1,1))*OFFSET(Generators!$P$8,1,0,ctGen,1),OFFSET(Generators!$R$8,1,(O$3-1),ctGen,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Generators!$E$8,1,0,ctGen,1)=$C9)*(OFFSET(Generators!$L$8,1,0,ctGen,1)<=DATE(P$4,1,1))*(OFFSET(Generators!$N$8,1,0,ctGen,1)>DATE(P$4,1,1))*OFFSET(Generators!$P$8,1,0,ctGen,1),OFFSET(Generators!$R$8,1,(P$3-1),ctGen,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Generators!$E$8,1,0,ctGen,1)=$C9)*(OFFSET(Generators!$L$8,1,0,ctGen,1)<=DATE(Q$4,1,1))*(OFFSET(Generators!$N$8,1,0,ctGen,1)>DATE(Q$4,1,1))*OFFSET(Generators!$P$8,1,0,ctGen,1),OFFSET(Generators!$R$8,1,(Q$3-1),ctGen,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Generators!$E$8,1,0,ctGen,1)=$C9)*(OFFSET(Generators!$L$8,1,0,ctGen,1)<=DATE(R$4,1,1))*(OFFSET(Generators!$N$8,1,0,ctGen,1)>DATE(R$4,1,1))*OFFSET(Generators!$P$8,1,0,ctGen,1),OFFSET(Generators!$R$8,1,(R$3-1),ctGen,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Generators!$E$8,1,0,ctGen,1)=$C9)*(OFFSET(Generators!$L$8,1,0,ctGen,1)<=DATE(S$4,1,1))*(OFFSET(Generators!$N$8,1,0,ctGen,1)>DATE(S$4,1,1))*OFFSET(Generators!$P$8,1,0,ctGen,1),OFFSET(Generators!$R$8,1,(S$3-1),ctGen,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Generators!$E$8,1,0,ctGen,1)=$C9)*(OFFSET(Generators!$L$8,1,0,ctGen,1)<=DATE(T$4,1,1))*(OFFSET(Generators!$N$8,1,0,ctGen,1)>DATE(T$4,1,1))*OFFSET(Generators!$P$8,1,0,ctGen,1),OFFSET(Generators!$R$8,1,(T$3-1),ctGen,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Generators!$E$8,1,0,ctGen,1)=$C9)*(OFFSET(Generators!$L$8,1,0,ctGen,1)<=DATE(U$4,1,1))*(OFFSET(Generators!$N$8,1,0,ctGen,1)>DATE(U$4,1,1))*OFFSET(Generators!$P$8,1,0,ctGen,1),OFFSET(Generators!$R$8,1,(U$3-1),ctGen,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Generators!$E$8,1,0,ctGen,1)=$C9)*(OFFSET(Generators!$L$8,1,0,ctGen,1)<=DATE(V$4,1,1))*(OFFSET(Generators!$N$8,1,0,ctGen,1)>DATE(V$4,1,1))*OFFSET(Generators!$P$8,1,0,ctGen,1),OFFSET(Generators!$R$8,1,(V$3-1),ctGen,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Generators!$E$8,1,0,ctGen,1)=$C9)*(OFFSET(Generators!$L$8,1,0,ctGen,1)<=DATE(W$4,1,1))*(OFFSET(Generators!$N$8,1,0,ctGen,1)>DATE(W$4,1,1))*OFFSET(Generators!$P$8,1,0,ctGen,1),OFFSET(Generators!$R$8,1,(W$3-1),ctGen,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Generators!$E$8,1,0,ctGen,1)=$C9)*(OFFSET(Generators!$L$8,1,0,ctGen,1)<=DATE(X$4,1,1))*(OFFSET(Generators!$N$8,1,0,ctGen,1)>DATE(X$4,1,1))*OFFSET(Generators!$P$8,1,0,ctGen,1),OFFSET(Generators!$R$8,1,(X$3-1),ctGen,1))","v":0},null,{"$f":"SUMPRODUCT((OFFSET(Generators!$E$8,1,0,ctGen,1)=$C9)*(OFFSET(Generators!$L$8,1,0,ctGen,1)<=DATE(Z$4,1,1))*(OFFSET(Generators!$N$8,1,0,ctGen,1)>DATE(Z$4,1,1))*OFFSET(Generators!$P$8,1,0,ctGen,1),OFFSET(Generators!$R$8,1,(Z$3-1),ctGen,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Generators!$E$8,1,0,ctGen,1)=$C9)*(OFFSET(Generators!$L$8,1,0,ctGen,1)<=DATE(AA$4,1,1))*(OFFSET(Generators!$N$8,1,0,ctGen,1)>DATE(AA$4,1,1))*OFFSET(Generators!$P$8,1,0,ctGen,1),OFFSET(Generators!$R$8,1,(AA$3-1),ctGen,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Generators!$E$8,1,0,ctGen,1)=$C9)*(OFFSET(Generators!$L$8,1,0,ctGen,1)<=DATE(AB$4,1,1))*(OFFSET(Generators!$N$8,1,0,ctGen,1)>DATE(AB$4,1,1))*OFFSET(Generators!$P$8,1,0,ctGen,1),OFFSET(Generators!$R$8,1,(AB$3-1),ctGen,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Generators!$E$8,1,0,ctGen,1)=$C9)*(OFFSET(Generators!$L$8,1,0,ctGen,1)<=DATE(AC$4,1,1))*(OFFSET(Generators!$N$8,1,0,ctGen,1)>DATE(AC$4,1,1))*OFFSET(Generators!$P$8,1,0,ctGen,1),OFFSET(Generators!$R$8,1,(AC$3-1),ctGen,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Generators!$E$8,1,0,ctGen,1)=$C9)*(OFFSET(Generators!$L$8,1,0,ctGen,1)<=DATE(AD$4,1,1))*(OFFSET(Generators!$N$8,1,0,ctGen,1)>DATE(AD$4,1,1))*OFFSET(Generators!$P$8,1,0,ctGen,1),OFFSET(Generators!$R$8,1,(AD$3-1),ctGen,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Generators!$E$8,1,0,ctGen,1)=$C9)*(OFFSET(Generators!$L$8,1,0,ctGen,1)<=DATE(AE$4,1,1))*(OFFSET(Generators!$N$8,1,0,ctGen,1)>DATE(AE$4,1,1))*OFFSET(Generators!$P$8,1,0,ctGen,1),OFFSET(Generators!$R$8,1,(AE$3-1),ctGen,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Generators!$E$8,1,0,ctGen,1)=$C9)*(OFFSET(Generators!$L$8,1,0,ctGen,1)<=DATE(AF$4,1,1))*(OFFSET(Generators!$N$8,1,0,ctGen,1)>DATE(AF$4,1,1))*OFFSET(Generators!$P$8,1,0,ctGen,1),OFFSET(Generators!$R$8,1,(AF$3-1),ctGen,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Generators!$E$8,1,0,ctGen,1)=$C9)*(OFFSET(Generators!$L$8,1,0,ctGen,1)<=DATE(AG$4,1,1))*(OFFSET(Generators!$N$8,1,0,ctGen,1)>DATE(AG$4,1,1))*OFFSET(Generators!$P$8,1,0,ctGen,1),OFFSET(Generators!$R$8,1,(AG$3-1),ctGen,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Generators!$E$8,1,0,ctGen,1)=$C9)*(OFFSET(Generators!$L$8,1,0,ctGen,1)<=DATE(AH$4,1,1))*(OFFSET(Generators!$N$8,1,0,ctGen,1)>DATE(AH$4,1,1))*OFFSET(Generators!$P$8,1,0,ctGen,1),OFFSET(Generators!$R$8,1,(AH$3-1),ctGen,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Generators!$E$8,1,0,ctGen,1)=$C9)*(OFFSET(Generators!$L$8,1,0,ctGen,1)<=DATE(AI$4,1,1))*(OFFSET(Generators!$N$8,1,0,ctGen,1)>DATE(AI$4,1,1))*OFFSET(Generators!$P$8,1,0,ctGen,1),OFFSET(Generators!$R$8,1,(AI$3-1),ctGen,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Generators!$E$8,1,0,ctGen,1)=$C9)*(OFFSET(Generators!$L$8,1,0,ctGen,1)<=DATE(AJ$4,1,1))*(OFFSET(Generators!$N$8,1,0,ctGen,1)>DATE(AJ$4,1,1))*OFFSET(Generators!$P$8,1,0,ctGen,1),OFFSET(Generators!$R$8,1,(AJ$3-1),ctGen,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Generators!$E$8,1,0,ctGen,1)=$C9)*(OFFSET(Generators!$L$8,1,0,ctGen,1)<=DATE(AK$4,1,1))*(OFFSET(Generators!$N$8,1,0,ctGen,1)>DATE(AK$4,1,1))*OFFSET(Generators!$P$8,1,0,ctGen,1),OFFSET(Generators!$R$8,1,(AK$3-1),ctGen,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Generators!$E$8,1,0,ctGen,1)=$C9)*(OFFSET(Generators!$L$8,1,0,ctGen,1)<=DATE(AL$4,1,1))*(OFFSET(Generators!$N$8,1,0,ctGen,1)>DATE(AL$4,1,1))*OFFSET(Generators!$P$8,1,0,ctGen,1),OFFSET(Generators!$R$8,1,(AL$3-1),ctGen,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Generators!$E$8,1,0,ctGen,1)=$C9)*(OFFSET(Generators!$L$8,1,0,ctGen,1)<=DATE(AM$4,1,1))*(OFFSET(Generators!$N$8,1,0,ctGen,1)>DATE(AM$4,1,1))*OFFSET(Generators!$P$8,1,0,ctGen,1),OFFSET(Generators!$R$8,1,(AM$3-1),ctGen,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Generators!$E$8,1,0,ctGen,1)=$C9)*(OFFSET(Generators!$L$8,1,0,ctGen,1)<=DATE(AN$4,1,1))*(OFFSET(Generators!$N$8,1,0,ctGen,1)>DATE(AN$4,1,1))*OFFSET(Generators!$P$8,1,0,ctGen,1),OFFSET(Generators!$R$8,1,(AN$3-1),ctGen,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Generators!$E$8,1,0,ctGen,1)=$C9)*(OFFSET(Generators!$L$8,1,0,ctGen,1)<=DATE(AO$4,1,1))*(OFFSET(Generators!$N$8,1,0,ctGen,1)>DATE(AO$4,1,1))*OFFSET(Generators!$P$8,1,0,ctGen,1),OFFSET(Generators!$R$8,1,(AO$3-1),ctGen,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Generators!$E$8,1,0,ctGen,1)=$C9)*(OFFSET(Generators!$L$8,1,0,ctGen,1)<=DATE(AP$4,1,1))*(OFFSET(Generators!$N$8,1,0,ctGen,1)>DATE(AP$4,1,1))*OFFSET(Generators!$P$8,1,0,ctGen,1),OFFSET(Generators!$R$8,1,(AP$3-1),ctGen,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Generators!$E$8,1,0,ctGen,1)=$C9)*(OFFSET(Generators!$L$8,1,0,ctGen,1)<=DATE(AQ$4,1,1))*(OFFSET(Generators!$N$8,1,0,ctGen,1)>DATE(AQ$4,1,1))*OFFSET(Generators!$P$8,1,0,ctGen,1),OFFSET(Generators!$R$8,1,(AQ$3-1),ctGen,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Generators!$E$8,1,0,ctGen,1)=$C9)*(OFFSET(Generators!$L$8,1,0,ctGen,1)<=DATE(AR$4,1,1))*(OFFSET(Generators!$N$8,1,0,ctGen,1)>DATE(AR$4,1,1))*OFFSET(Generators!$P$8,1,0,ctGen,1),OFFSET(Generators!$R$8,1,(AR$3-1),ctGen,1))","v":0},null,{"$f":"SUMPRODUCT((OFFSET(Generators!$E$8,1,0,ctGen,1)=$C9)*(OFFSET(Generators!$L$8,1,0,ctGen,1)<=DATE(AT$4,1,1))*(OFFSET(Generators!$N$8,1,0,ctGen,1)>DATE(AT$4,1,1))*OFFSET(Generators!$P$8,1,0,ctGen,1),OFFSET(Generators!$R$8,1,(AT$3-1),ctGen,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Generators!$E$8,1,0,ctGen,1)=$C9)*(OFFSET(Generators!$L$8,1,0,ctGen,1)<=DATE(AU$4,1,1))*(OFFSET(Generators!$N$8,1,0,ctGen,1)>DATE(AU$4,1,1))*OFFSET(Generators!$P$8,1,0,ctGen,1),OFFSET(Generators!$R$8,1,(AU$3-1),ctGen,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Generators!$E$8,1,0,ctGen,1)=$C9)*(OFFSET(Generators!$L$8,1,0,ctGen,1)<=DATE(AV$4,1,1))*(OFFSET(Generators!$N$8,1,0,ctGen,1)>DATE(AV$4,1,1))*OFFSET(Generators!$P$8,1,0,ctGen,1),OFFSET(Generators!$R$8,1,(AV$3-1),ctGen,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Generators!$E$8,1,0,ctGen,1)=$C9)*(OFFSET(Generators!$L$8,1,0,ctGen,1)<=DATE(AW$4,1,1))*(OFFSET(Generators!$N$8,1,0,ctGen,1)>DATE(AW$4,1,1))*OFFSET(Generators!$P$8,1,0,ctGen,1),OFFSET(Generators!$R$8,1,(AW$3-1),ctGen,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Generators!$E$8,1,0,ctGen,1)=$C9)*(OFFSET(Generators!$L$8,1,0,ctGen,1)<=DATE(AX$4,1,1))*(OFFSET(Generators!$N$8,1,0,ctGen,1)>DATE(AX$4,1,1))*OFFSET(Generators!$P$8,1,0,ctGen,1),OFFSET(Generators!$R$8,1,(AX$3-1),ctGen,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Generators!$E$8,1,0,ctGen,1)=$C9)*(OFFSET(Generators!$L$8,1,0,ctGen,1)<=DATE(AY$4,1,1))*(OFFSET(Generators!$N$8,1,0,ctGen,1)>DATE(AY$4,1,1))*OFFSET(Generators!$P$8,1,0,ctGen,1),OFFSET(Generators!$R$8,1,(AY$3-1),ctGen,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Generators!$E$8,1,0,ctGen,1)=$C9)*(OFFSET(Generators!$L$8,1,0,ctGen,1)<=DATE(AZ$4,1,1))*(OFFSET(Generators!$N$8,1,0,ctGen,1)>DATE(AZ$4,1,1))*OFFSET(Generators!$P$8,1,0,ctGen,1),OFFSET(Generators!$R$8,1,(AZ$3-1),ctGen,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Generators!$E$8,1,0,ctGen,1)=$C9)*(OFFSET(Generators!$L$8,1,0,ctGen,1)<=DATE(BA$4,1,1))*(OFFSET(Generators!$N$8,1,0,ctGen,1)>DATE(BA$4,1,1))*OFFSET(Generators!$P$8,1,0,ctGen,1),OFFSET(Generators!$R$8,1,(BA$3-1),ctGen,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Generators!$E$8,1,0,ctGen,1)=$C9)*(OFFSET(Generators!$L$8,1,0,ctGen,1)<=DATE(BB$4,1,1))*(OFFSET(Generators!$N$8,1,0,ctGen,1)>DATE(BB$4,1,1))*OFFSET(Generators!$P$8,1,0,ctGen,1),OFFSET(Generators!$R$8,1,(BB$3-1),ctGen,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Generators!$E$8,1,0,ctGen,1)=$C9)*(OFFSET(Generators!$L$8,1,0,ctGen,1)<=DATE(BC$4,1,1))*(OFFSET(Generators!$N$8,1,0,ctGen,1)>DATE(BC$4,1,1))*OFFSET(Generators!$P$8,1,0,ctGen,1),OFFSET(Generators!$R$8,1,(BC$3-1),ctGen,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Generators!$E$8,1,0,ctGen,1)=$C9)*(OFFSET(Generators!$L$8,1,0,ctGen,1)<=DATE(BD$4,1,1))*(OFFSET(Generators!$N$8,1,0,ctGen,1)>DATE(BD$4,1,1))*OFFSET(Generators!$P$8,1,0,ctGen,1),OFFSET(Generators!$R$8,1,(BD$3-1),ctGen,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Generators!$E$8,1,0,ctGen,1)=$C9)*(OFFSET(Generators!$L$8,1,0,ctGen,1)<=DATE(BE$4,1,1))*(OFFSET(Generators!$N$8,1,0,ctGen,1)>DATE(BE$4,1,1))*OFFSET(Generators!$P$8,1,0,ctGen,1),OFFSET(Generators!$R$8,1,(BE$3-1),ctGen,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Generators!$E$8,1,0,ctGen,1)=$C9)*(OFFSET(Generators!$L$8,1,0,ctGen,1)<=DATE(BF$4,1,1))*(OFFSET(Generators!$N$8,1,0,ctGen,1)>DATE(BF$4,1,1))*OFFSET(Generators!$P$8,1,0,ctGen,1),OFFSET(Generators!$R$8,1,(BF$3-1),ctGen,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Generators!$E$8,1,0,ctGen,1)=$C9)*(OFFSET(Generators!$L$8,1,0,ctGen,1)<=DATE(BG$4,1,1))*(OFFSET(Generators!$N$8,1,0,ctGen,1)>DATE(BG$4,1,1))*OFFSET(Generators!$P$8,1,0,ctGen,1),OFFSET(Generators!$R$8,1,(BG$3-1),ctGen,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Generators!$E$8,1,0,ctGen,1)=$C9)*(OFFSET(Generators!$L$8,1,0,ctGen,1)<=DATE(BH$4,1,1))*(OFFSET(Generators!$N$8,1,0,ctGen,1)>DATE(BH$4,1,1))*OFFSET(Generators!$P$8,1,0,ctGen,1),OFFSET(Generators!$R$8,1,(BH$3-1),ctGen,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Generators!$E$8,1,0,ctGen,1)=$C9)*(OFFSET(Generators!$L$8,1,0,ctGen,1)<=DATE(BI$4,1,1))*(OFFSET(Generators!$N$8,1,0,ctGen,1)>DATE(BI$4,1,1))*OFFSET(Generators!$P$8,1,0,ctGen,1),OFFSET(Generators!$R$8,1,(BI$3-1),ctGen,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Generators!$E$8,1,0,ctGen,1)=$C9)*(OFFSET(Generators!$L$8,1,0,ctGen,1)<=DATE(BJ$4,1,1))*(OFFSET(Generators!$N$8,1,0,ctGen,1)>DATE(BJ$4,1,1))*OFFSET(Generators!$P$8,1,0,ctGen,1),OFFSET(Generators!$R$8,1,(BJ$3-1),ctGen,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Generators!$E$8,1,0,ctGen,1)=$C9)*(OFFSET(Generators!$L$8,1,0,ctGen,1)<=DATE(BK$4,1,1))*(OFFSET(Generators!$N$8,1,0,ctGen,1)>DATE(BK$4,1,1))*OFFSET(Generators!$P$8,1,0,ctGen,1),OFFSET(Generators!$R$8,1,(BK$3-1),ctGen,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Generators!$E$8,1,0,ctGen,1)=$C9)*(OFFSET(Generators!$L$8,1,0,ctGen,1)<=DATE(BL$4,1,1))*(OFFSET(Generators!$N$8,1,0,ctGen,1)>DATE(BL$4,1,1))*OFFSET(Generators!$P$8,1,0,ctGen,1),OFFSET(Generators!$R$8,1,(BL$3-1),ctGen,1))","v":0}]
[null,null,"Gas","MW",null,{"$f":"SUMPRODUCT((OFFSET(Generators!$E$8,1,0,ctGen,1)=$C10)*(OFFSET(Generators!$L$8,1,0,ctGen,1)<=DATE(F$4,1,1))*(OFFSET(Generators!$N$8,1,0,ctGen,1)>DATE(F$4,1,1))*OFFSET(Generators!$P$8,1,0,ctGen,1),OFFSET(Generators!$R$8,1,(F$3-1),ctGen,1))","v":725.11999999999989},{"$f":"SUMPRODUCT((OFFSET(Generators!$E$8,1,0,ctGen,1)=$C10)*(OFFSET(Generators!$L$8,1,0,ctGen,1)<=DATE(G$4,1,1))*(OFFSET(Generators!$N$8,1,0,ctGen,1)>DATE(G$4,1,1))*OFFSET(Generators!$P$8,1,0,ctGen,1),OFFSET(Generators!$R$8,1,(G$3-1),ctGen,1))","v":725.11999999999989},{"$f":"SUMPRODUCT((OFFSET(Generators!$E$8,1,0,ctGen,1)=$C10)*(OFFSET(Generators!$L$8,1,0,ctGen,1)<=DATE(H$4,1,1))*(OFFSET(Generators!$N$8,1,0,ctGen,1)>DATE(H$4,1,1))*OFFSET(Generators!$P$8,1,0,ctGen,1),OFFSET(Generators!$R$8,1,(H$3-1),ctGen,1))","v":2368.2399999999998},{"$f":"SUMPRODUCT((OFFSET(Generators!$E$8,1,0,ctGen,1)=$C10)*(OFFSET(Generators!$L$8,1,0,ctGen,1)<=DATE(I$4,1,1))*(OFFSET(Generators!$N$8,1,0,ctGen,1)>DATE(I$4,1,1))*OFFSET(Generators!$P$8,1,0,ctGen,1),OFFSET(Generators!$R$8,1,(I$3-1),ctGen,1))","v":2368.2399999999998},{"$f":"SUMPRODUCT((OFFSET(Generators!$E$8,1,0,ctGen,1)=$C10)*(OFFSET(Generators!$L$8,1,0,ctGen,1)<=DATE(J$4,1,1))*(OFFSET(Generators!$N$8,1,0,ctGen,1)>DATE(J$4,1,1))*OFFSET(Generators!$P$8,1,0,ctGen,1),OFFSET(Generators!$R$8,1,(J$3-1),ctGen,1))","v":2368.2399999999998},{"$f":"SUMPRODUCT((OFFSET(Generators!$E$8,1,0,ctGen,1)=$C10)*(OFFSET(Generators!$L$8,1,0,ctGen,1)<=DATE(K$4,1,1))*(OFFSET(Generators!$N$8,1,0,ctGen,1)>DATE(K$4,1,1))*OFFSET(Generators!$P$8,1,0,ctGen,1),OFFSET(Generators!$R$8,1,(K$3-1),ctGen,1))","v":2368.2399999999998},{"$f":"SUMPRODUCT((OFFSET(Generators!$E$8,1,0,ctGen,1)=$C10)*(OFFSET(Generators!$L$8,1,0,ctGen,1)<=DATE(L$4,1,1))*(OFFSET(Generators!$N$8,1,0,ctGen,1)>DATE(L$4,1,1))*OFFSET(Generators!$P$8,1,0,ctGen,1),OFFSET(Generators!$R$8,1,(L$3-1),ctGen,1))","v":2368.2399999999998},{"$f":"SUMPRODUCT((OFFSET(Generators!$E$8,1,0,ctGen,1)=$C10)*(OFFSET(Generators!$L$8,1,0,ctGen,1)<=DATE(M$4,1,1))*(OFFSET(Generators!$N$8,1,0,ctGen,1)>DATE(M$4,1,1))*OFFSET(Generators!$P$8,1,0,ctGen,1),OFFSET(Generators!$R$8,1,(M$3-1),ctGen,1))","v":2368.2399999999998},{"$f":"SUMPRODUCT((OFFSET(Generators!$E$8,1,0,ctGen,1)=$C10)*(OFFSET(Generators!$L$8,1,0,ctGen,1)<=DATE(N$4,1,1))*(OFFSET(Generators!$N$8,1,0,ctGen,1)>DATE(N$4,1,1))*OFFSET(Generators!$P$8,1,0,ctGen,1),OFFSET(Generators!$R$8,1,(N$3-1),ctGen,1))","v":2368.2399999999998},{"$f":"SUMPRODUCT((OFFSET(Generators!$E$8,1,0,ctGen,1)=$C10)*(OFFSET(Generators!$L$8,1,0,ctGen,1)<=DATE(O$4,1,1))*(OFFSET(Generators!$N$8,1,0,ctGen,1)>DATE(O$4,1,1))*OFFSET(Generators!$P$8,1,0,ctGen,1),OFFSET(Generators!$R$8,1,(O$3-1),ctGen,1))","v":2368.2399999999998},{"$f":"SUMPRODUCT((OFFSET(Generators!$E$8,1,0,ctGen,1)=$C10)*(OFFSET(Generators!$L$8,1,0,ctGen,1)<=DATE(P$4,1,1))*(OFFSET(Generators!$N$8,1,0,ctGen,1)>DATE(P$4,1,1))*OFFSET(Generators!$P$8,1,0,ctGen,1),OFFSET(Generators!$R$8,1,(P$3-1),ctGen,1))","v":2368.2399999999998},{"$f":"SUMPRODUCT((OFFSET(Generators!$E$8,1,0,ctGen,1)=$C10)*(OFFSET(Generators!$L$8,1,0,ctGen,1)<=DATE(Q$4,1,1))*(OFFSET(Generators!$N$8,1,0,ctGen,1)>DATE(Q$4,1,1))*OFFSET(Generators!$P$8,1,0,ctGen,1),OFFSET(Generators!$R$8,1,(Q$3-1),ctGen,1))","v":2368.2399999999998},{"$f":"SUMPRODUCT((OFFSET(Generators!$E$8,1,0,ctGen,1)=$C10)*(OFFSET(Generators!$L$8,1,0,ctGen,1)<=DATE(R$4,1,1))*(OFFSET(Generators!$N$8,1,0,ctGen,1)>DATE(R$4,1,1))*OFFSET(Generators!$P$8,1,0,ctGen,1),OFFSET(Generators!$R$8,1,(R$3-1),ctGen,1))","v":2368.2399999999998},{"$f":"SUMPRODUCT((OFFSET(Generators!$E$8,1,0,ctGen,1)=$C10)*(OFFSET(Generators!$L$8,1,0,ctGen,1)<=DATE(S$4,1,1))*(OFFSET(Generators!$N$8,1,0,ctGen,1)>DATE(S$4,1,1))*OFFSET(Generators!$P$8,1,0,ctGen,1),OFFSET(Generators!$R$8,1,(S$3-1),ctGen,1))","v":2368.2399999999998},{"$f":"SUMPRODUCT((OFFSET(Generators!$E$8,1,0,ctGen,1)=$C10)*(OFFSET(Generators!$L$8,1,0,ctGen,1)<=DATE(T$4,1,1))*(OFFSET(Generators!$N$8,1,0,ctGen,1)>DATE(T$4,1,1))*OFFSET(Generators!$P$8,1,0,ctGen,1),OFFSET(Generators!$R$8,1,(T$3-1),ctGen,1))","v":2368.2399999999998},{"$f":"SUMPRODUCT((OFFSET(Generators!$E$8,1,0,ctGen,1)=$C10)*(OFFSET(Generators!$L$8,1,0,ctGen,1)<=DATE(U$4,1,1))*(OFFSET(Generators!$N$8,1,0,ctGen,1)>DATE(U$4,1,1))*OFFSET(Generators!$P$8,1,0,ctGen,1),OFFSET(Generators!$R$8,1,(U$3-1),ctGen,1))","v":2368.2399999999998},{"$f":"SUMPRODUCT((OFFSET(Generators!$E$8,1,0,ctGen,1)=$C10)*(OFFSET(Generators!$L$8,1,0,ctGen,1)<=DATE(V$4,1,1))*(OFFSET(Generators!$N$8,1,0,ctGen,1)>DATE(V$4,1,1))*OFFSET(Generators!$P$8,1,0,ctGen,1),OFFSET(Generators!$R$8,1,(V$3-1),ctGen,1))","v":2368.2399999999998},{"$f":"SUMPRODUCT((OFFSET(Generators!$E$8,1,0,ctGen,1)=$C10)*(OFFSET(Generators!$L$8,1,0,ctGen,1)<=DATE(W$4,1,1))*(OFFSET(Generators!$N$8,1,0,ctGen,1)>DATE(W$4,1,1))*OFFSET(Generators!$P$8,1,0,ctGen,1),OFFSET(Generators!$R$8,1,(W$3-1),ctGen,1))","v":2368.2399999999998},{"$f":"SUMPRODUCT((OFFSET(Generators!$E$8,1,0,ctGen,1)=$C10)*(OFFSET(Generators!$L$8,1,0,ctGen,1)<=DATE(X$4,1,1))*(OFFSET(Generators!$N$8,1,0,ctGen,1)>DATE(X$4,1,1))*OFFSET(Generators!$P$8,1,0,ctGen,1),OFFSET(Generators!$R$8,1,(X$3-1),ctGen,1))","v":2368.2399999999998},null,{"$f":"SUMPRODUCT((OFFSET(Generators!$E$8,1,0,ctGen,1)=$C10)*(OFFSET(Generators!$L$8,1,0,ctGen,1)<=DATE(Z$4,1,1))*(OFFSET(Generators!$N$8,1,0,ctGen,1)>DATE(Z$4,1,1))*OFFSET(Generators!$P$8,1,0,ctGen,1),OFFSET(Generators!$R$8,1,(Z$3-1),ctGen,1))","v":1155},{"$f":"SUMPRODUCT((OFFSET(Generators!$E$8,1,0,ctGen,1)=$C10)*(OFFSET(Generators!$L$8,1,0,ctGen,1)<=DATE(AA$4,1,1))*(OFFSET(Generators!$N$8,1,0,ctGen,1)>DATE(AA$4,1,1))*OFFSET(Generators!$P$8,1,0,ctGen,1),OFFSET(Generators!$R$8,1,(AA$3-1),ctGen,1))","v":1202.2},{"$f":"SUMPRODUCT((OFFSET(Generators!$E$8,1,0,ctGen,1)=$C10)*(OFFSET(Generators!$L$8,1,0,ctGen,1)<=DATE(AB$4,1,1))*(OFFSET(Generators!$N$8,1,0,ctGen,1)>DATE(AB$4,1,1))*OFFSET(Generators!$P$8,1,0,ctGen,1),OFFSET(Generators!$R$8,1,(AB$3-1),ctGen,1))","v":2209.5300000000002},{"$f":"SUMPRODUCT((OFFSET(Generators!$E$8,1,0,ctGen,1)=$C10)*(OFFSET(Generators!$L$8,1,0,ctGen,1)<=DATE(AC$4,1,1))*(OFFSET(Generators!$N$8,1,0,ctGen,1)>DATE(AC$4,1,1))*OFFSET(Generators!$P$8,1,0,ctGen,1),OFFSET(Generators!$R$8,1,(AC$3-1),ctGen,1))","v":2209.5300000000002},{"$f":"SUMPRODUCT((OFFSET(Generators!$E$8,1,0,ctGen,1)=$C10)*(OFFSET(Generators!$L$8,1,0,ctGen,1)<=DATE(AD$4,1,1))*(OFFSET(Generators!$N$8,1,0,ctGen,1)>DATE(AD$4,1,1))*OFFSET(Generators!$P$8,1,0,ctGen,1),OFFSET(Generators!$R$8,1,(AD$3-1),ctGen,1))","v":2209.5300000000002},{"$f":"SUMPRODUCT((OFFSET(Generators!$E$8,1,0,ctGen,1)=$C10)*(OFFSET(Generators!$L$8,1,0,ctGen,1)<=DATE(AE$4,1,1))*(OFFSET(Generators!$N$8,1,0,ctGen,1)>DATE(AE$4,1,1))*OFFSET(Generators!$P$8,1,0,ctGen,1),OFFSET(Generators!$R$8,1,(AE$3-1),ctGen,1))","v":2209.5300000000002},{"$f":"SUMPRODUCT((OFFSET(Generators!$E$8,1,0,ctGen,1)=$C10)*(OFFSET(Generators!$L$8,1,0,ctGen,1)<=DATE(AF$4,1,1))*(OFFSET(Generators!$N$8,1,0,ctGen,1)>DATE(AF$4,1,1))*OFFSET(Generators!$P$8,1,0,ctGen,1),OFFSET(Generators!$R$8,1,(AF$3-1),ctGen,1))","v":2209.5300000000002},{"$f":"SUMPRODUCT((OFFSET(Generators!$E$8,1,0,ctGen,1)=$C10)*(OFFSET(Generators!$L$8,1,0,ctGen,1)<=DATE(AG$4,1,1))*(OFFSET(Generators!$N$8,1,0,ctGen,1)>DATE(AG$4,1,1))*OFFSET(Generators!$P$8,1,0,ctGen,1),OFFSET(Generators!$R$8,1,(AG$3-1),ctGen,1))","v":2209.5300000000002},{"$f":"SUMPRODUCT((OFFSET(Generators!$E$8,1,0,ctGen,1)=$C10)*(OFFSET(Generators!$L$8,1,0,ctGen,1)<=DATE(AH$4,1,1))*(OFFSET(Generators!$N$8,1,0,ctGen,1)>DATE(AH$4,1,1))*OFFSET(Generators!$P$8,1,0,ctGen,1),OFFSET(Generators!$R$8,1,(AH$3-1),ctGen,1))","v":2209.5300000000002},{"$f":"SUMPRODUCT((OFFSET(Generators!$E$8,1,0,ctGen,1)=$C10)*(OFFSET(Generators!$L$8,1,0,ctGen,1)<=DATE(AI$4,1,1))*(OFFSET(Generators!$N$8,1,0,ctGen,1)>DATE(AI$4,1,1))*OFFSET(Generators!$P$8,1,0,ctGen,1),OFFSET(Generators!$R$8,1,(AI$3-1),ctGen,1))","v":2209.5300000000002},{"$f":"SUMPRODUCT((OFFSET(Generators!$E$8,1,0,ctGen,1)=$C10)*(OFFSET(Generators!$L$8,1,0,ctGen,1)<=DATE(AJ$4,1,1))*(OFFSET(Generators!$N$8,1,0,ctGen,1)>DATE(AJ$4,1,1))*OFFSET(Generators!$P$8,1,0,ctGen,1),OFFSET(Generators!$R$8,1,(AJ$3-1),ctGen,1))","v":2209.5300000000002},{"$f":"SUMPRODUCT((OFFSET(Generators!$E$8,1,0,ctGen,1)=$C10)*(OFFSET(Generators!$L$8,1,0,ctGen,1)<=DATE(AK$4,1,1))*(OFFSET(Generators!$N$8,1,0,ctGen,1)>DATE(AK$4,1,1))*OFFSET(Generators!$P$8,1,0,ctGen,1),OFFSET(Generators!$R$8,1,(AK$3-1),ctGen,1))","v":2209.5300000000002},{"$f":"SUMPRODUCT((OFFSET(Generators!$E$8,1,0,ctGen,1)=$C10)*(OFFSET(Generators!$L$8,1,0,ctGen,1)<=DATE(AL$4,1,1))*(OFFSET(Generators!$N$8,1,0,ctGen,1)>DATE(AL$4,1,1))*OFFSET(Generators!$P$8,1,0,ctGen,1),OFFSET(Generators!$R$8,1,(AL$3-1),ctGen,1))","v":2209.5300000000002},{"$f":"SUMPRODUCT((OFFSET(Generators!$E$8,1,0,ctGen,1)=$C10)*(OFFSET(Generators!$L$8,1,0,ctGen,1)<=DATE(AM$4,1,1))*(OFFSET(Generators!$N$8,1,0,ctGen,1)>DATE(AM$4,1,1))*OFFSET(Generators!$P$8,1,0,ctGen,1),OFFSET(Generators!$R$8,1,(AM$3-1),ctGen,1))","v":2209.5300000000002},{"$f":"SUMPRODUCT((OFFSET(Generators!$E$8,1,0,ctGen,1)=$C10)*(OFFSET(Generators!$L$8,1,0,ctGen,1)<=DATE(AN$4,1,1))*(OFFSET(Generators!$N$8,1,0,ctGen,1)>DATE(AN$4,1,1))*OFFSET(Generators!$P$8,1,0,ctGen,1),OFFSET(Generators!$R$8,1,(AN$3-1),ctGen,1))","v":2209.5300000000002},{"$f":"SUMPRODUCT((OFFSET(Generators!$E$8,1,0,ctGen,1)=$C10)*(OFFSET(Generators!$L$8,1,0,ctGen,1)<=DATE(AO$4,1,1))*(OFFSET(Generators!$N$8,1,0,ctGen,1)>DATE(AO$4,1,1))*OFFSET(Generators!$P$8,1,0,ctGen,1),OFFSET(Generators!$R$8,1,(AO$3-1),ctGen,1))","v":2209.5300000000002},{"$f":"SUMPRODUCT((OFFSET(Generators!$E$8,1,0,ctGen,1)=$C10)*(OFFSET(Generators!$L$8,1,0,ctGen,1)<=DATE(AP$4,1,1))*(OFFSET(Generators!$N$8,1,0,ctGen,1)>DATE(AP$4,1,1))*OFFSET(Generators!$P$8,1,0,ctGen,1),OFFSET(Generators!$R$8,1,(AP$3-1),ctGen,1))","v":2209.5300000000002},{"$f":"SUMPRODUCT((OFFSET(Generators!$E$8,1,0,ctGen,1)=$C10)*(OFFSET(Generators!$L$8,1,0,ctGen,1)<=DATE(AQ$4,1,1))*(OFFSET(Generators!$N$8,1,0,ctGen,1)>DATE(AQ$4,1,1))*OFFSET(Generators!$P$8,1,0,ctGen,1),OFFSET(Generators!$R$8,1,(AQ$3-1),ctGen,1))","v":2209.5300000000002},{"$f":"SUMPRODUCT((OFFSET(Generators!$E$8,1,0,ctGen,1)=$C10)*(OFFSET(Generators!$L$8,1,0,ctGen,1)<=DATE(AR$4,1,1))*(OFFSET(Generators!$N$8,1,0,ctGen,1)>DATE(AR$4,1,1))*OFFSET(Generators!$P$8,1,0,ctGen,1),OFFSET(Generators!$R$8,1,(AR$3-1),ctGen,1))","v":2209.5300000000002},null,{"$f":"SUMPRODUCT((OFFSET(Generators!$E$8,1,0,ctGen,1)=$C10)*(OFFSET(Generators!$L$8,1,0,ctGen,1)<=DATE(AT$4,1,1))*(OFFSET(Generators!$N$8,1,0,ctGen,1)>DATE(AT$4,1,1))*OFFSET(Generators!$P$8,1,0,ctGen,1),OFFSET(Generators!$R$8,1,(AT$3-1),ctGen,1))","v":706.93000000000006},{"$f":"SUMPRODUCT((OFFSET(Generators!$E$8,1,0,ctGen,1)=$C10)*(OFFSET(Generators!$L$8,1,0,ctGen,1)<=DATE(AU$4,1,1))*(OFFSET(Generators!$N$8,1,0,ctGen,1)>DATE(AU$4,1,1))*OFFSET(Generators!$P$8,1,0,ctGen,1),OFFSET(Generators!$R$8,1,(AU$3-1),ctGen,1))","v":1126.18},{"$f":"SUMPRODUCT((OFFSET(Generators!$E$8,1,0,ctGen,1)=$C10)*(OFFSET(Generators!$L$8,1,0,ctGen,1)<=DATE(AV$4,1,1))*(OFFSET(Generators!$N$8,1,0,ctGen,1)>DATE(AV$4,1,1))*OFFSET(Generators!$P$8,1,0,ctGen,1),OFFSET(Generators!$R$8,1,(AV$3-1),ctGen,1))","v":1126.18},{"$f":"SUMPRODUCT((OFFSET(Generators!$E$8,1,0,ctGen,1)=$C10)*(OFFSET(Generators!$L$8,1,0,ctGen,1)<=DATE(AW$4,1,1))*(OFFSET(Generators!$N$8,1,0,ctGen,1)>DATE(AW$4,1,1))*OFFSET(Generators!$P$8,1,0,ctGen,1),OFFSET(Generators!$R$8,1,(AW$3-1),ctGen,1))","v":1126.18},{"$f":"SUMPRODUCT((OFFSET(Generators!$E$8,1,0,ctGen,1)=$C10)*(OFFSET(Generators!$L$8,1,0,ctGen,1)<=DATE(AX$4,1,1))*(OFFSET(Generators!$N$8,1,0,ctGen,1)>DATE(AX$4,1,1))*OFFSET(Generators!$P$8,1,0,ctGen,1),OFFSET(Generators!$R$8,1,(AX$3-1),ctGen,1))","v":1426.18},{"$f":"SUMPRODUCT((OFFSET(Generators!$E$8,1,0,ctGen,1)=$C10)*(OFFSET(Generators!$L$8,1,0,ctGen,1)<=DATE(AY$4,1,1))*(OFFSET(Generators!$N$8,1,0,ctGen,1)>DATE(AY$4,1,1))*OFFSET(Generators!$P$8,1,0,ctGen,1),OFFSET(Generators!$R$8,1,(AY$3-1),ctGen,1))","v":1426.18},{"$f":"SUMPRODUCT((OFFSET(Generators!$E$8,1,0,ctGen,1)=$C10)*(OFFSET(Generators!$L$8,1,0,ctGen,1)<=DATE(AZ$4,1,1))*(OFFSET(Generators!$N$8,1,0,ctGen,1)>DATE(AZ$4,1,1))*OFFSET(Generators!$P$8,1,0,ctGen,1),OFFSET(Generators!$R$8,1,(AZ$3-1),ctGen,1))","v":1426.18},{"$f":"SUMPRODUCT((OFFSET(Generators!$E$8,1,0,ctGen,1)=$C10)*(OFFSET(Generators!$L$8,1,0,ctGen,1)<=DATE(BA$4,1,1))*(OFFSET(Generators!$N$8,1,0,ctGen,1)>DATE(BA$4,1,1))*OFFSET(Generators!$P$8,1,0,ctGen,1),OFFSET(Generators!$R$8,1,(BA$3-1),ctGen,1))","v":1426.18},{"$f":"SUMPRODUCT((OFFSET(Generators!$E$8,1,0,ctGen,1)=$C10)*(OFFSET(Generators!$L$8,1,0,ctGen,1)<=DATE(BB$4,1,1))*(OFFSET(Generators!$N$8,1,0,ctGen,1)>DATE(BB$4,1,1))*OFFSET(Generators!$P$8,1,0,ctGen,1),OFFSET(Generators!$R$8,1,(BB$3-1),ctGen,1))","v":1426.18},{"$f":"SUMPRODUCT((OFFSET(Generators!$E$8,1,0,ctGen,1)=$C10)*(OFFSET(Generators!$L$8,1,0,ctGen,1)<=DATE(BC$4,1,1))*(OFFSET(Generators!$N$8,1,0,ctGen,1)>DATE(BC$4,1,1))*OFFSET(Generators!$P$8,1,0,ctGen,1),OFFSET(Generators!$R$8,1,(BC$3-1),ctGen,1))","v":1426.18},{"$f":"SUMPRODUCT((OFFSET(Generators!$E$8,1,0,ctGen,1)=$C10)*(OFFSET(Generators!$L$8,1,0,ctGen,1)<=DATE(BD$4,1,1))*(OFFSET(Generators!$N$8,1,0,ctGen,1)>DATE(BD$4,1,1))*OFFSET(Generators!$P$8,1,0,ctGen,1),OFFSET(Generators!$R$8,1,(BD$3-1),ctGen,1))","v":1426.18},{"$f":"SUMPRODUCT((OFFSET(Generators!$E$8,1,0,ctGen,1)=$C10)*(OFFSET(Generators!$L$8,1,0,ctGen,1)<=DATE(BE$4,1,1))*(OFFSET(Generators!$N$8,1,0,ctGen,1)>DATE(BE$4,1,1))*OFFSET(Generators!$P$8,1,0,ctGen,1),OFFSET(Generators!$R$8,1,(BE$3-1),ctGen,1))","v":1426.18},{"$f":"SUMPRODUCT((OFFSET(Generators!$E$8,1,0,ctGen,1)=$C10)*(OFFSET(Generators!$L$8,1,0,ctGen,1)<=DATE(BF$4,1,1))*(OFFSET(Generators!$N$8,1,0,ctGen,1)>DATE(BF$4,1,1))*OFFSET(Generators!$P$8,1,0,ctGen,1),OFFSET(Generators!$R$8,1,(BF$3-1),ctGen,1))","v":1426.18},{"$f":"SUMPRODUCT((OFFSET(Generators!$E$8,1,0,ctGen,1)=$C10)*(OFFSET(Generators!$L$8,1,0,ctGen,1)<=DATE(BG$4,1,1))*(OFFSET(Generators!$N$8,1,0,ctGen,1)>DATE(BG$4,1,1))*OFFSET(Generators!$P$8,1,0,ctGen,1),OFFSET(Generators!$R$8,1,(BG$3-1),ctGen,1))","v":1426.18},{"$f":"SUMPRODUCT((OFFSET(Generators!$E$8,1,0,ctGen,1)=$C10)*(OFFSET(Generators!$L$8,1,0,ctGen,1)<=DATE(BH$4,1,1))*(OFFSET(Generators!$N$8,1,0,ctGen,1)>DATE(BH$4,1,1))*OFFSET(Generators!$P$8,1,0,ctGen,1),OFFSET(Generators!$R$8,1,(BH$3-1),ctGen,1))","v":1426.18},{"$f":"SUMPRODUCT((OFFSET(Generators!$E$8,1,0,ctGen,1)=$C10)*(OFFSET(Generators!$L$8,1,0,ctGen,1)<=DATE(BI$4,1,1))*(OFFSET(Generators!$N$8,1,0,ctGen,1)>DATE(BI$4,1,1))*OFFSET(Generators!$P$8,1,0,ctGen,1),OFFSET(Generators!$R$8,1,(BI$3-1),ctGen,1))","v":1426.18},{"$f":"SUMPRODUCT((OFFSET(Generators!$E$8,1,0,ctGen,1)=$C10)*(OFFSET(Generators!$L$8,1,0,ctGen,1)<=DATE(BJ$4,1,1))*(OFFSET(Generators!$N$8,1,0,ctGen,1)>DATE(BJ$4,1,1))*OFFSET(Generators!$P$8,1,0,ctGen,1),OFFSET(Generators!$R$8,1,(BJ$3-1),ctGen,1))","v":1426.18},{"$f":"SUMPRODUCT((OFFSET(Generators!$E$8,1,0,ctGen,1)=$C10)*(OFFSET(Generators!$L$8,1,0,ctGen,1)<=DATE(BK$4,1,1))*(OFFSET(Generators!$N$8,1,0,ctGen,1)>DATE(BK$4,1,1))*OFFSET(Generators!$P$8,1,0,ctGen,1),OFFSET(Generators!$R$8,1,(BK$3-1),ctGen,1))","v":1426.18},{"$f":"SUMPRODUCT((OFFSET(Generators!$E$8,1,0,ctGen,1)=$C10)*(OFFSET(Generators!$L$8,1,0,ctGen,1)<=DATE(BL$4,1,1))*(OFFSET(Generators!$N$8,1,0,ctGen,1)>DATE(BL$4,1,1))*OFFSET(Generators!$P$8,1,0,ctGen,1),OFFSET(Generators!$R$8,1,(BL$3-1),ctGen,1))","v":1426.18}]
[null,null,"Hydro","MW",null,{"$f":"SUMPRODUCT((OFFSET(Generators!$E$8,1,0,ctGen,1)=$C11)*(OFFSET(Generators!$L$8,1,0,ctGen,1)<=DATE(F$4,1,1))*(OFFSET(Generators!$N$8,1,0,ctGen,1)>DATE(F$4,1,1))*OFFSET(Generators!$P$8,1,0,ctGen,1),OFFSET(Generators!$R$8,1,(F$3-1),ctGen,1))","v":3677.5099999999998},{"$f":"SUMPRODUCT((OFFSET(Generators!$E$8,1,0,ctGen,1)=$C11)*(OFFSET(Generators!$L$8,1,0,ctGen,1)<=DATE(G$4,1,1))*(OFFSET(Generators!$N$8,1,0,ctGen,1)>DATE(G$4,1,1))*OFFSET(Generators!$P$8,1,0,ctGen,1),OFFSET(Generators!$R$8,1,(G$3-1),ctGen,1))","v":3677.5099999999998},{"$f":"SUMPRODUCT((OFFSET(Generators!$E$8,1,0,ctGen,1)=$C11)*(OFFSET(Generators!$L$8,1,0,ctGen,1)<=DATE(H$4,1,1))*(OFFSET(Generators!$N$8,1,0,ctGen,1)>DATE(H$4,1,1))*OFFSET(Generators!$P$8,1,0,ctGen,1),OFFSET(Generators!$R$8,1,(H$3-1),ctGen,1))","v":3677.5099999999998},{"$f":"SUMPRODUCT((OFFSET(Generators!$E$8,1,0,ctGen,1)=$C11)*(OFFSET(Generators!$L$8,1,0,ctGen,1)<=DATE(I$4,1,1))*(OFFSET(Generators!$N$8,1,0,ctGen,1)>DATE(I$4,1,1))*OFFSET(Generators!$P$8,1,0,ctGen,1),OFFSET(Generators!$R$8,1,(I$3-1),ctGen,1))","v":3677.5099999999998},{"$f":"SUMPRODUCT((OFFSET(Generators!$E$8,1,0,ctGen,1)=$C11)*(OFFSET(Generators!$L$8,1,0,ctGen,1)<=DATE(J$4,1,1))*(OFFSET(Generators!$N$8,1,0,ctGen,1)>DATE(J$4,1,1))*OFFSET(Generators!$P$8,1,0,ctGen,1),OFFSET(Generators!$R$8,1,(J$3-1),ctGen,1))","v":3677.5099999999998},{"$f":"SUMPRODUCT((OFFSET(Generators!$E$8,1,0,ctGen,1)=$C11)*(OFFSET(Generators!$L$8,1,0,ctGen,1)<=DATE(K$4,1,1))*(OFFSET(Generators!$N$8,1,0,ctGen,1)>DATE(K$4,1,1))*OFFSET(Generators!$P$8,1,0,ctGen,1),OFFSET(Generators!$R$8,1,(K$3-1),ctGen,1))","v":3677.5099999999998},{"$f":"SUMPRODUCT((OFFSET(Generators!$E$8,1,0,ctGen,1)=$C11)*(OFFSET(Generators!$L$8,1,0,ctGen,1)<=DATE(L$4,1,1))*(OFFSET(Generators!$N$8,1,0,ctGen,1)>DATE(L$4,1,1))*OFFSET(Generators!$P$8,1,0,ctGen,1),OFFSET(Generators!$R$8,1,(L$3-1),ctGen,1))","v":3677.5099999999998},{"$f":"SUMPRODUCT((OFFSET(Generators!$E$8,1,0,ctGen,1)=$C11)*(OFFSET(Generators!$L$8,1,0,ctGen,1)<=DATE(M$4,1,1))*(OFFSET(Generators!$N$8,1,0,ctGen,1)>DATE(M$4,1,1))*OFFSET(Generators!$P$8,1,0,ctGen,1),OFFSET(Generators!$R$8,1,(M$3-1),ctGen,1))","v":3677.5099999999998},{"$f":"SUMPRODUCT((OFFSET(Generators!$E$8,1,0,ctGen,1)=$C11)*(OFFSET(Generators!$L$8,1,0,ctGen,1)<=DATE(N$4,1,1))*(OFFSET(Generators!$N$8,1,0,ctGen,1)>DATE(N$4,1,1))*OFFSET(Generators!$P$8,1,0,ctGen,1),OFFSET(Generators!$R$8,1,(N$3-1),ctGen,1))","v":3677.5099999999998},{"$f":"SUMPRODUCT((OFFSET(Generators!$E$8,1,0,ctGen,1)=$C11)*(OFFSET(Generators!$L$8,1,0,ctGen,1)<=DATE(O$4,1,1))*(OFFSET(Generators!$N$8,1,0,ctGen,1)>DATE(O$4,1,1))*OFFSET(Generators!$P$8,1,0,ctGen,1),OFFSET(Generators!$R$8,1,(O$3-1),ctGen,1))","v":3677.5099999999998},{"$f":"SUMPRODUCT((OFFSET(Generators!$E$8,1,0,ctGen,1)=$C11)*(OFFSET(Generators!$L$8,1,0,ctGen,1)<=DATE(P$4,1,1))*(OFFSET(Generators!$N$8,1,0,ctGen,1)>DATE(P$4,1,1))*OFFSET(Generators!$P$8,1,0,ctGen,1),OFFSET(Generators!$R$8,1,(P$3-1),ctGen,1))","v":3677.5099999999998},{"$f":"SUMPRODUCT((OFFSET(Generators!$E$8,1,0,ctGen,1)=$C11)*(OFFSET(Generators!$L$8,1,0,ctGen,1)<=DATE(Q$4,1,1))*(OFFSET(Generators!$N$8,1,0,ctGen,1)>DATE(Q$4,1,1))*OFFSET(Generators!$P$8,1,0,ctGen,1),OFFSET(Generators!$R$8,1,(Q$3-1),ctGen,1))","v":3677.5099999999998},{"$f":"SUMPRODUCT((OFFSET(Generators!$E$8,1,0,ctGen,1)=$C11)*(OFFSET(Generators!$L$8,1,0,ctGen,1)<=DATE(R$4,1,1))*(OFFSET(Generators!$N$8,1,0,ctGen,1)>DATE(R$4,1,1))*OFFSET(Generators!$P$8,1,0,ctGen,1),OFFSET(Generators!$R$8,1,(R$3-1),ctGen,1))","v":3677.5099999999998},{"$f":"SUMPRODUCT((OFFSET(Generators!$E$8,1,0,ctGen,1)=$C11)*(OFFSET(Generators!$L$8,1,0,ctGen,1)<=DATE(S$4,1,1))*(OFFSET(Generators!$N$8,1,0,ctGen,1)>DATE(S$4,1,1))*OFFSET(Generators!$P$8,1,0,ctGen,1),OFFSET(Generators!$R$8,1,(S$3-1),ctGen,1))","v":3677.5099999999998},{"$f":"SUMPRODUCT((OFFSET(Generators!$E$8,1,0,ctGen,1)=$C11)*(OFFSET(Generators!$L$8,1,0,ctGen,1)<=DATE(T$4,1,1))*(OFFSET(Generators!$N$8,1,0,ctGen,1)>DATE(T$4,1,1))*OFFSET(Generators!$P$8,1,0,ctGen,1),OFFSET(Generators!$R$8,1,(T$3-1),ctGen,1))","v":3677.5099999999998},{"$f":"SUMPRODUCT((OFFSET(Generators!$E$8,1,0,ctGen,1)=$C11)*(OFFSET(Generators!$L$8,1,0,ctGen,1)<=DATE(U$4,1,1))*(OFFSET(Generators!$N$8,1,0,ctGen,1)>DATE(U$4,1,1))*OFFSET(Generators!$P$8,1,0,ctGen,1),OFFSET(Generators!$R$8,1,(U$3-1),ctGen,1))","v":3677.5099999999998},{"$f":"SUMPRODUCT((OFFSET(Generators!$E$8,1,0,ctGen,1)=$C11)*(OFFSET(Generators!$L$8,1,0,ctGen,1)<=DATE(V$4,1,1))*(OFFSET(Generators!$N$8,1,0,ctGen,1)>DATE(V$4,1,1))*OFFSET(Generators!$P$8,1,0,ctGen,1),OFFSET(Generators!$R$8,1,(V$3-1),ctGen,1))","v":3677.5099999999998},{"$f":"SUMPRODUCT((OFFSET(Generators!$E$8,1,0,ctGen,1)=$C11)*(OFFSET(Generators!$L$8,1,0,ctGen,1)<=DATE(W$4,1,1))*(OFFSET(Generators!$N$8,1,0,ctGen,1)>DATE(W$4,1,1))*OFFSET(Generators!$P$8,1,0,ctGen,1),OFFSET(Generators!$R$8,1,(W$3-1),ctGen,1))","v":3677.5099999999998},{"$f":"SUMPRODUCT((OFFSET(Generators!$E$8,1,0,ctGen,1)=$C11)*(OFFSET(Generators!$L$8,1,0,ctGen,1)<=DATE(X$4,1,1))*(OFFSET(Generators!$N$8,1,0,ctGen,1)>DATE(X$4,1,1))*OFFSET(Generators!$P$8,1,0,ctGen,1),OFFSET(Generators!$R$8,1,(X$3-1),ctGen,1))","v":3677.5099999999998},null,{"$f":"SUMPRODUCT((OFFSET(Generators!$E$8,1,0,ctGen,1)=$C11)*(OFFSET(Generators!$L$8,1,0,ctGen,1)<=DATE(Z$4,1,1))*(OFFSET(Generators!$N$8,1,0,ctGen,1)>DATE(Z$4,1,1))*OFFSET(Generators!$P$8,1,0,ctGen,1),OFFSET(Generators!$R$8,1,(Z$3-1),ctGen,1))","v":1249.6118980000001},{"$f":"SUMPRODUCT((OFFSET(Generators!$E$8,1,0,ctGen,1)=$C11)*(OFFSET(Generators!$L$8,1,0,ctGen,1)<=DATE(AA$4,1,1))*(OFFSET(Generators!$N$8,1,0,ctGen,1)>DATE(AA$4,1,1))*OFFSET(Generators!$P$8,1,0,ctGen,1),OFFSET(Generators!$R$8,1,(AA$3-1),ctGen,1))","v":1249.6118980000001},{"$f":"SUMPRODUCT((OFFSET(Generators!$E$8,1,0,ctGen,1)=$C11)*(OFFSET(Generators!$L$8,1,0,ctGen,1)<=DATE(AB$4,1,1))*(OFFSET(Generators!$N$8,1,0,ctGen,1)>DATE(AB$4,1,1))*OFFSET(Generators!$P$8,1,0,ctGen,1),OFFSET(Generators!$R$8,1,(AB$3-1),ctGen,1))","v":1249.6118980000001},{"$f":"SUMPRODUCT((OFFSET(Generators!$E$8,1,0,ctGen,1)=$C11)*(OFFSET(Generators!$L$8,1,0,ctGen,1)<=DATE(AC$4,1,1))*(OFFSET(Generators!$N$8,1,0,ctGen,1)>DATE(AC$4,1,1))*OFFSET(Generators!$P$8,1,0,ctGen,1),OFFSET(Generators!$R$8,1,(AC$3-1),ctGen,1))","v":1249.6118980000001},{"$f":"SUMPRODUCT((OFFSET(Generators!$E$8,1,0,ctGen,1)=$C11)*(OFFSET(Generators!$L$8,1,0,ctGen,1)<=DATE(AD$4,1,1))*(OFFSET(Generators!$N$8,1,0,ctGen,1)>DATE(AD$4,1,1))*OFFSET(Generators!$P$8,1,0,ctGen,1),OFFSET(Generators!$R$8,1,(AD$3-1),ctGen,1))","v":1249.6118980000001},{"$f":"SUMPRODUCT((OFFSET(Generators!$E$8,1,0,ctGen,1)=$C11)*(OFFSET(Generators!$L$8,1,0,ctGen,1)<=DATE(AE$4,1,1))*(OFFSET(Generators!$N$8,1,0,ctGen,1)>DATE(AE$4,1,1))*OFFSET(Generators!$P$8,1,0,ctGen,1),OFFSET(Generators!$R$8,1,(AE$3-1),ctGen,1))","v":1249.6118980000001},{"$f":"SUMPRODUCT((OFFSET(Generators!$E$8,1,0,ctGen,1)=$C11)*(OFFSET(Generators!$L$8,1,0,ctGen,1)<=DATE(AF$4,1,1))*(OFFSET(Generators!$N$8,1,0,ctGen,1)>DATE(AF$4,1,1))*OFFSET(Generators!$P$8,1,0,ctGen,1),OFFSET(Generators!$R$8,1,(AF$3-1),ctGen,1))","v":1249.6118980000001},{"$f":"SUMPRODUCT((OFFSET(Generators!$E$8,1,0,ctGen,1)=$C11)*(OFFSET(Generators!$L$8,1,0,ctGen,1)<=DATE(AG$4,1,1))*(OFFSET(Generators!$N$8,1,0,ctGen,1)>DATE(AG$4,1,1))*OFFSET(Generators!$P$8,1,0,ctGen,1),OFFSET(Generators!$R$8,1,(AG$3-1),ctGen,1))","v":1249.6118980000001},{"$f":"SUMPRODUCT((OFFSET(Generators!$E$8,1,0,ctGen,1)=$C11)*(OFFSET(Generators!$L$8,1,0,ctGen,1)<=DATE(AH$4,1,1))*(OFFSET(Generators!$N$8,1,0,ctGen,1)>DATE(AH$4,1,1))*OFFSET(Generators!$P$8,1,0,ctGen,1),OFFSET(Generators!$R$8,1,(AH$3-1),ctGen,1))","v":1249.6118980000001},{"$f":"SUMPRODUCT((OFFSET(Generators!$E$8,1,0,ctGen,1)=$C11)*(OFFSET(Generators!$L$8,1,0,ctGen,1)<=DATE(AI$4,1,1))*(OFFSET(Generators!$N$8,1,0,ctGen,1)>DATE(AI$4,1,1))*OFFSET(Generators!$P$8,1,0,ctGen,1),OFFSET(Generators!$R$8,1,(AI$3-1),ctGen,1))","v":1249.6118980000001},{"$f":"SUMPRODUCT((OFFSET(Generators!$E$8,1,0,ctGen,1)=$C11)*(OFFSET(Generators!$L$8,1,0,ctGen,1)<=DATE(AJ$4,1,1))*(OFFSET(Generators!$N$8,1,0,ctGen,1)>DATE(AJ$4,1,1))*OFFSET(Generators!$P$8,1,0,ctGen,1),OFFSET(Generators!$R$8,1,(AJ$3-1),ctGen,1))","v":1249.6118980000001},{"$f":"SUMPRODUCT((OFFSET(Generators!$E$8,1,0,ctGen,1)=$C11)*(OFFSET(Generators!$L$8,1,0,ctGen,1)<=DATE(AK$4,1,1))*(OFFSET(Generators!$N$8,1,0,ctGen,1)>DATE(AK$4,1,1))*OFFSET(Generators!$P$8,1,0,ctGen,1),OFFSET(Generators!$R$8,1,(AK$3-1),ctGen,1))","v":1249.6118980000001},{"$f":"SUMPRODUCT((OFFSET(Generators!$E$8,1,0,ctGen,1)=$C11)*(OFFSET(Generators!$L$8,1,0,ctGen,1)<=DATE(AL$4,1,1))*(OFFSET(Generators!$N$8,1,0,ctGen,1)>DATE(AL$4,1,1))*OFFSET(Generators!$P$8,1,0,ctGen,1),OFFSET(Generators!$R$8,1,(AL$3-1),ctGen,1))","v":1249.6118980000001},{"$f":"SUMPRODUCT((OFFSET(Generators!$E$8,1,0,ctGen,1)=$C11)*(OFFSET(Generators!$L$8,1,0,ctGen,1)<=DATE(AM$4,1,1))*(OFFSET(Generators!$N$8,1,0,ctGen,1)>DATE(AM$4,1,1))*OFFSET(Generators!$P$8,1,0,ctGen,1),OFFSET(Generators!$R$8,1,(AM$3-1),ctGen,1))","v":1249.6118980000001},{"$f":"SUMPRODUCT((OFFSET(Generators!$E$8,1,0,ctGen,1)=$C11)*(OFFSET(Generators!$L$8,1,0,ctGen,1)<=DATE(AN$4,1,1))*(OFFSET(Generators!$N$8,1,0,ctGen,1)>DATE(AN$4,1,1))*OFFSET(Generators!$P$8,1,0,ctGen,1),OFFSET(Generators!$R$8,1,(AN$3-1),ctGen,1))","v":1249.6118980000001},{"$f":"SUMPRODUCT((OFFSET(Generators!$E$8,1,0,ctGen,1)=$C11)*(OFFSET(Generators!$L$8,1,0,ctGen,1)<=DATE(AO$4,1,1))*(OFFSET(Generators!$N$8,1,0,ctGen,1)>DATE(AO$4,1,1))*OFFSET(Generators!$P$8,1,0,ctGen,1),OFFSET(Generators!$R$8,1,(AO$3-1),ctGen,1))","v":1249.6118980000001},{"$f":"SUMPRODUCT((OFFSET(Generators!$E$8,1,0,ctGen,1)=$C11)*(OFFSET(Generators!$L$8,1,0,ctGen,1)<=DATE(AP$4,1,1))*(OFFSET(Generators!$N$8,1,0,ctGen,1)>DATE(AP$4,1,1))*OFFSET(Generators!$P$8,1,0,ctGen,1),OFFSET(Generators!$R$8,1,(AP$3-1),ctGen,1))","v":1249.6118980000001},{"$f":"SUMPRODUCT((OFFSET(Generators!$E$8,1,0,ctGen,1)=$C11)*(OFFSET(Generators!$L$8,1,0,ctGen,1)<=DATE(AQ$4,1,1))*(OFFSET(Generators!$N$8,1,0,ctGen,1)>DATE(AQ$4,1,1))*OFFSET(Generators!$P$8,1,0,ctGen,1),OFFSET(Generators!$R$8,1,(AQ$3-1),ctGen,1))","v":1249.6118980000001},{"$f":"SUMPRODUCT((OFFSET(Generators!$E$8,1,0,ctGen,1)=$C11)*(OFFSET(Generators!$L$8,1,0,ctGen,1)<=DATE(AR$4,1,1))*(OFFSET(Generators!$N$8,1,0,ctGen,1)>DATE(AR$4,1,1))*OFFSET(Generators!$P$8,1,0,ctGen,1),OFFSET(Generators!$R$8,1,(AR$3-1),ctGen,1))","v":1249.6118980000001},null,{"$f":"SUMPRODUCT((OFFSET(Generators!$E$8,1,0,ctGen,1)=$C11)*(OFFSET(Generators!$L$8,1,0,ctGen,1)<=DATE(AT$4,1,1))*(OFFSET(Generators!$N$8,1,0,ctGen,1)>DATE(AT$4,1,1))*OFFSET(Generators!$P$8,1,0,ctGen,1),OFFSET(Generators!$R$8,1,(AT$3-1),ctGen,1))","v":20},{"$f":"SUMPRODUCT((OFFSET(Generators!$E$8,1,0,ctGen,1)=$C11)*(OFFSET(Generators!$L$8,1,0,ctGen,1)<=DATE(AU$4,1,1))*(OFFSET(Generators!$N$8,1,0,ctGen,1)>DATE(AU$4,1,1))*OFFSET(Generators!$P$8,1,0,ctGen,1),OFFSET(Generators!$R$8,1,(AU$3-1),ctGen,1))","v":40},{"$f":"SUMPRODUCT((OFFSET(Generators!$E$8,1,0,ctGen,1)=$C11)*(OFFSET(Generators!$L$8,1,0,ctGen,1)<=DATE(AV$4,1,1))*(OFFSET(Generators!$N$8,1,0,ctGen,1)>DATE(AV$4,1,1))*OFFSET(Generators!$P$8,1,0,ctGen,1),OFFSET(Generators!$R$8,1,(AV$3-1),ctGen,1))","v":40},{"$f":"SUMPRODUCT((OFFSET(Generators!$E$8,1,0,ctGen,1)=$C11)*(OFFSET(Generators!$L$8,1,0,ctGen,1)<=DATE(AW$4,1,1))*(OFFSET(Generators!$N$8,1,0,ctGen,1)>DATE(AW$4,1,1))*OFFSET(Generators!$P$8,1,0,ctGen,1),OFFSET(Generators!$R$8,1,(AW$3-1),ctGen,1))","v":40},{"$f":"SUMPRODUCT((OFFSET(Generators!$E$8,1,0,ctGen,1)=$C11)*(OFFSET(Generators!$L$8,1,0,ctGen,1)<=DATE(AX$4,1,1))*(OFFSET(Generators!$N$8,1,0,ctGen,1)>DATE(AX$4,1,1))*OFFSET(Generators!$P$8,1,0,ctGen,1),OFFSET(Generators!$R$8,1,(AX$3-1),ctGen,1))","v":40},{"$f":"SUMPRODUCT((OFFSET(Generators!$E$8,1,0,ctGen,1)=$C11)*(OFFSET(Generators!$L$8,1,0,ctGen,1)<=DATE(AY$4,1,1))*(OFFSET(Generators!$N$8,1,0,ctGen,1)>DATE(AY$4,1,1))*OFFSET(Generators!$P$8,1,0,ctGen,1),OFFSET(Generators!$R$8,1,(AY$3-1),ctGen,1))","v":40},{"$f":"SUMPRODUCT((OFFSET(Generators!$E$8,1,0,ctGen,1)=$C11)*(OFFSET(Generators!$L$8,1,0,ctGen,1)<=DATE(AZ$4,1,1))*(OFFSET(Generators!$N$8,1,0,ctGen,1)>DATE(AZ$4,1,1))*OFFSET(Generators!$P$8,1,0,ctGen,1),OFFSET(Generators!$R$8,1,(AZ$3-1),ctGen,1))","v":40},{"$f":"SUMPRODUCT((OFFSET(Generators!$E$8,1,0,ctGen,1)=$C11)*(OFFSET(Generators!$L$8,1,0,ctGen,1)<=DATE(BA$4,1,1))*(OFFSET(Generators!$N$8,1,0,ctGen,1)>DATE(BA$4,1,1))*OFFSET(Generators!$P$8,1,0,ctGen,1),OFFSET(Generators!$R$8,1,(BA$3-1),ctGen,1))","v":40},{"$f":"SUMPRODUCT((OFFSET(Generators!$E$8,1,0,ctGen,1)=$C11)*(OFFSET(Generators!$L$8,1,0,ctGen,1)<=DATE(BB$4,1,1))*(OFFSET(Generators!$N$8,1,0,ctGen,1)>DATE(BB$4,1,1))*OFFSET(Generators!$P$8,1,0,ctGen,1),OFFSET(Generators!$R$8,1,(BB$3-1),ctGen,1))","v":40},{"$f":"SUMPRODUCT((OFFSET(Generators!$E$8,1,0,ctGen,1)=$C11)*(OFFSET(Generators!$L$8,1,0,ctGen,1)<=DATE(BC$4,1,1))*(OFFSET(Generators!$N$8,1,0,ctGen,1)>DATE(BC$4,1,1))*OFFSET(Generators!$P$8,1,0,ctGen,1),OFFSET(Generators!$R$8,1,(BC$3-1),ctGen,1))","v":40},{"$f":"SUMPRODUCT((OFFSET(Generators!$E$8,1,0,ctGen,1)=$C11)*(OFFSET(Generators!$L$8,1,0,ctGen,1)<=DATE(BD$4,1,1))*(OFFSET(Generators!$N$8,1,0,ctGen,1)>DATE(BD$4,1,1))*OFFSET(Generators!$P$8,1,0,ctGen,1),OFFSET(Generators!$R$8,1,(BD$3-1),ctGen,1))","v":40},{"$f":"SUMPRODUCT((OFFSET(Generators!$E$8,1,0,ctGen,1)=$C11)*(OFFSET(Generators!$L$8,1,0,ctGen,1)<=DATE(BE$4,1,1))*(OFFSET(Generators!$N$8,1,0,ctGen,1)>DATE(BE$4,1,1))*OFFSET(Generators!$P$8,1,0,ctGen,1),OFFSET(Generators!$R$8,1,(BE$3-1),ctGen,1))","v":40},{"$f":"SUMPRODUCT((OFFSET(Generators!$E$8,1,0,ctGen,1)=$C11)*(OFFSET(Generators!$L$8,1,0,ctGen,1)<=DATE(BF$4,1,1))*(OFFSET(Generators!$N$8,1,0,ctGen,1)>DATE(BF$4,1,1))*OFFSET(Generators!$P$8,1,0,ctGen,1),OFFSET(Generators!$R$8,1,(BF$3-1),ctGen,1))","v":40},{"$f":"SUMPRODUCT((OFFSET(Generators!$E$8,1,0,ctGen,1)=$C11)*(OFFSET(Generators!$L$8,1,0,ctGen,1)<=DATE(BG$4,1,1))*(OFFSET(Generators!$N$8,1,0,ctGen,1)>DATE(BG$4,1,1))*OFFSET(Generators!$P$8,1,0,ctGen,1),OFFSET(Generators!$R$8,1,(BG$3-1),ctGen,1))","v":40},{"$f":"SUMPRODUCT((OFFSET(Generators!$E$8,1,0,ctGen,1)=$C11)*(OFFSET(Generators!$L$8,1,0,ctGen,1)<=DATE(BH$4,1,1))*(OFFSET(Generators!$N$8,1,0,ctGen,1)>DATE(BH$4,1,1))*OFFSET(Generators!$P$8,1,0,ctGen,1),OFFSET(Generators!$R$8,1,(BH$3-1),ctGen,1))","v":40},{"$f":"SUMPRODUCT((OFFSET(Generators!$E$8,1,0,ctGen,1)=$C11)*(OFFSET(Generators!$L$8,1,0,ctGen,1)<=DATE(BI$4,1,1))*(OFFSET(Generators!$N$8,1,0,ctGen,1)>DATE(BI$4,1,1))*OFFSET(Generators!$P$8,1,0,ctGen,1),OFFSET(Generators!$R$8,1,(BI$3-1),ctGen,1))","v":40},{"$f":"SUMPRODUCT((OFFSET(Generators!$E$8,1,0,ctGen,1)=$C11)*(OFFSET(Generators!$L$8,1,0,ctGen,1)<=DATE(BJ$4,1,1))*(OFFSET(Generators!$N$8,1,0,ctGen,1)>DATE(BJ$4,1,1))*OFFSET(Generators!$P$8,1,0,ctGen,1),OFFSET(Generators!$R$8,1,(BJ$3-1),ctGen,1))","v":40},{"$f":"SUMPRODUCT((OFFSET(Generators!$E$8,1,0,ctGen,1)=$C11)*(OFFSET(Generators!$L$8,1,0,ctGen,1)<=DATE(BK$4,1,1))*(OFFSET(Generators!$N$8,1,0,ctGen,1)>DATE(BK$4,1,1))*OFFSET(Generators!$P$8,1,0,ctGen,1),OFFSET(Generators!$R$8,1,(BK$3-1),ctGen,1))","v":40},{"$f":"SUMPRODUCT((OFFSET(Generators!$E$8,1,0,ctGen,1)=$C11)*(OFFSET(Generators!$L$8,1,0,ctGen,1)<=DATE(BL$4,1,1))*(OFFSET(Generators!$N$8,1,0,ctGen,1)>DATE(BL$4,1,1))*OFFSET(Generators!$P$8,1,0,ctGen,1),OFFSET(Generators!$R$8,1,(BL$3-1),ctGen,1))","v":40}]
[null,null,"Nuclear","MW",null,{"$f":"SUMPRODUCT((OFFSET(Generators!$E$8,1,0,ctGen,1)=$C12)*(OFFSET(Generators!$L$8,1,0,ctGen,1)<=DATE(F$4,1,1))*(OFFSET(Generators!$N$8,1,0,ctGen,1)>DATE(F$4,1,1))*OFFSET(Generators!$P$8,1,0,ctGen,1),OFFSET(Generators!$R$8,1,(F$3-1),ctGen,1))","v":2260},{"$f":"SUMPRODUCT((OFFSET(Generators!$E$8,1,0,ctGen,1)=$C12)*(OFFSET(Generators!$L$8,1,0,ctGen,1)<=DATE(G$4,1,1))*(OFFSET(Generators!$N$8,1,0,ctGen,1)>DATE(G$4,1,1))*OFFSET(Generators!$P$8,1,0,ctGen,1),OFFSET(Generators!$R$8,1,(G$3-1),ctGen,1))","v":2260},{"$f":"SUMPRODUCT((OFFSET(Generators!$E$8,1,0,ctGen,1)=$C12)*(OFFSET(Generators!$L$8,1,0,ctGen,1)<=DATE(H$4,1,1))*(OFFSET(Generators!$N$8,1,0,ctGen,1)>DATE(H$4,1,1))*OFFSET(Generators!$P$8,1,0,ctGen,1),OFFSET(Generators!$R$8,1,(H$3-1),ctGen,1))","v":2260},{"$f":"SUMPRODUCT((OFFSET(Generators!$E$8,1,0,ctGen,1)=$C12)*(OFFSET(Generators!$L$8,1,0,ctGen,1)<=DATE(I$4,1,1))*(OFFSET(Generators!$N$8,1,0,ctGen,1)>DATE(I$4,1,1))*OFFSET(Generators!$P$8,1,0,ctGen,1),OFFSET(Generators!$R$8,1,(I$3-1),ctGen,1))","v":2260},{"$f":"SUMPRODUCT((OFFSET(Generators!$E$8,1,0,ctGen,1)=$C12)*(OFFSET(Generators!$L$8,1,0,ctGen,1)<=DATE(J$4,1,1))*(OFFSET(Generators!$N$8,1,0,ctGen,1)>DATE(J$4,1,1))*OFFSET(Generators!$P$8,1,0,ctGen,1),OFFSET(Generators!$R$8,1,(J$3-1),ctGen,1))","v":2260},{"$f":"SUMPRODUCT((OFFSET(Generators!$E$8,1,0,ctGen,1)=$C12)*(OFFSET(Generators!$L$8,1,0,ctGen,1)<=DATE(K$4,1,1))*(OFFSET(Generators!$N$8,1,0,ctGen,1)>DATE(K$4,1,1))*OFFSET(Generators!$P$8,1,0,ctGen,1),OFFSET(Generators!$R$8,1,(K$3-1),ctGen,1))","v":2260},{"$f":"SUMPRODUCT((OFFSET(Generators!$E$8,1,0,ctGen,1)=$C12)*(OFFSET(Generators!$L$8,1,0,ctGen,1)<=DATE(L$4,1,1))*(OFFSET(Generators!$N$8,1,0,ctGen,1)>DATE(L$4,1,1))*OFFSET(Generators!$P$8,1,0,ctGen,1),OFFSET(Generators!$R$8,1,(L$3-1),ctGen,1))","v":2260},{"$f":"SUMPRODUCT((OFFSET(Generators!$E$8,1,0,ctGen,1)=$C12)*(OFFSET(Generators!$L$8,1,0,ctGen,1)<=DATE(M$4,1,1))*(OFFSET(Generators!$N$8,1,0,ctGen,1)>DATE(M$4,1,1))*OFFSET(Generators!$P$8,1,0,ctGen,1),OFFSET(Generators!$R$8,1,(M$3-1),ctGen,1))","v":2260},{"$f":"SUMPRODUCT((OFFSET(Generators!$E$8,1,0,ctGen,1)=$C12)*(OFFSET(Generators!$L$8,1,0,ctGen,1)<=DATE(N$4,1,1))*(OFFSET(Generators!$N$8,1,0,ctGen,1)>DATE(N$4,1,1))*OFFSET(Generators!$P$8,1,0,ctGen,1),OFFSET(Generators!$R$8,1,(N$3-1),ctGen,1))","v":2260},{"$f":"SUMPRODUCT((OFFSET(Generators!$E$8,1,0,ctGen,1)=$C12)*(OFFSET(Generators!$L$8,1,0,ctGen,1)<=DATE(O$4,1,1))*(OFFSET(Generators!$N$8,1,0,ctGen,1)>DATE(O$4,1,1))*OFFSET(Generators!$P$8,1,0,ctGen,1),OFFSET(Generators!$R$8,1,(O$3-1),ctGen,1))","v":2260},{"$f":"SUMPRODUCT((OFFSET(Generators!$E$8,1,0,ctGen,1)=$C12)*(OFFSET(Generators!$L$8,1,0,ctGen,1)<=DATE(P$4,1,1))*(OFFSET(Generators!$N$8,1,0,ctGen,1)>DATE(P$4,1,1))*OFFSET(Generators!$P$8,1,0,ctGen,1),OFFSET(Generators!$R$8,1,(P$3-1),ctGen,1))","v":2260},{"$f":"SUMPRODUCT((OFFSET(Generators!$E$8,1,0,ctGen,1)=$C12)*(OFFSET(Generators!$L$8,1,0,ctGen,1)<=DATE(Q$4,1,1))*(OFFSET(Generators!$N$8,1,0,ctGen,1)>DATE(Q$4,1,1))*OFFSET(Generators!$P$8,1,0,ctGen,1),OFFSET(Generators!$R$8,1,(Q$3-1),ctGen,1))","v":2260},{"$f":"SUMPRODUCT((OFFSET(Generators!$E$8,1,0,ctGen,1)=$C12)*(OFFSET(Generators!$L$8,1,0,ctGen,1)<=DATE(R$4,1,1))*(OFFSET(Generators!$N$8,1,0,ctGen,1)>DATE(R$4,1,1))*OFFSET(Generators!$P$8,1,0,ctGen,1),OFFSET(Generators!$R$8,1,(R$3-1),ctGen,1))","v":2260},{"$f":"SUMPRODUCT((OFFSET(Generators!$E$8,1,0,ctGen,1)=$C12)*(OFFSET(Generators!$L$8,1,0,ctGen,1)<=DATE(S$4,1,1))*(OFFSET(Generators!$N$8,1,0,ctGen,1)>DATE(S$4,1,1))*OFFSET(Generators!$P$8,1,0,ctGen,1),OFFSET(Generators!$R$8,1,(S$3-1),ctGen,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Generators!$E$8,1,0,ctGen,1)=$C12)*(OFFSET(Generators!$L$8,1,0,ctGen,1)<=DATE(T$4,1,1))*(OFFSET(Generators!$N$8,1,0,ctGen,1)>DATE(T$4,1,1))*OFFSET(Generators!$P$8,1,0,ctGen,1),OFFSET(Generators!$R$8,1,(T$3-1),ctGen,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Generators!$E$8,1,0,ctGen,1)=$C12)*(OFFSET(Generators!$L$8,1,0,ctGen,1)<=DATE(U$4,1,1))*(OFFSET(Generators!$N$8,1,0,ctGen,1)>DATE(U$4,1,1))*OFFSET(Generators!$P$8,1,0,ctGen,1),OFFSET(Generators!$R$8,1,(U$3-1),ctGen,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Generators!$E$8,1,0,ctGen,1)=$C12)*(OFFSET(Generators!$L$8,1,0,ctGen,1)<=DATE(V$4,1,1))*(OFFSET(Generators!$N$8,1,0,ctGen,1)>DATE(V$4,1,1))*OFFSET(Generators!$P$8,1,0,ctGen,1),OFFSET(Generators!$R$8,1,(V$3-1),ctGen,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Generators!$E$8,1,0,ctGen,1)=$C12)*(OFFSET(Generators!$L$8,1,0,ctGen,1)<=DATE(W$4,1,1))*(OFFSET(Generators!$N$8,1,0,ctGen,1)>DATE(W$4,1,1))*OFFSET(Generators!$P$8,1,0,ctGen,1),OFFSET(Generators!$R$8,1,(W$3-1),ctGen,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Generators!$E$8,1,0,ctGen,1)=$C12)*(OFFSET(Generators!$L$8,1,0,ctGen,1)<=DATE(X$4,1,1))*(OFFSET(Generators!$N$8,1,0,ctGen,1)>DATE(X$4,1,1))*OFFSET(Generators!$P$8,1,0,ctGen,1),OFFSET(Generators!$R$8,1,(X$3-1),ctGen,1))","v":0},null,{"$f":"SUMPRODUCT((OFFSET(Generators!$E$8,1,0,ctGen,1)=$C12)*(OFFSET(Generators!$L$8,1,0,ctGen,1)<=DATE(Z$4,1,1))*(OFFSET(Generators!$N$8,1,0,ctGen,1)>DATE(Z$4,1,1))*OFFSET(Generators!$P$8,1,0,ctGen,1),OFFSET(Generators!$R$8,1,(Z$3-1),ctGen,1))","v":2465.9142000000002},{"$f":"SUMPRODUCT((OFFSET(Generators!$E$8,1,0,ctGen,1)=$C12)*(OFFSET(Generators!$L$8,1,0,ctGen,1)<=DATE(AA$4,1,1))*(OFFSET(Generators!$N$8,1,0,ctGen,1)>DATE(AA$4,1,1))*OFFSET(Generators!$P$8,1,0,ctGen,1),OFFSET(Generators!$R$8,1,(AA$3-1),ctGen,1))","v":2465.9142000000002},{"$f":"SUMPRODUCT((OFFSET(Generators!$E$8,1,0,ctGen,1)=$C12)*(OFFSET(Generators!$L$8,1,0,ctGen,1)<=DATE(AB$4,1,1))*(OFFSET(Generators!$N$8,1,0,ctGen,1)>DATE(AB$4,1,1))*OFFSET(Generators!$P$8,1,0,ctGen,1),OFFSET(Generators!$R$8,1,(AB$3-1),ctGen,1))","v":709.31760000000008},{"$f":"SUMPRODUCT((OFFSET(Generators!$E$8,1,0,ctGen,1)=$C12)*(OFFSET(Generators!$L$8,1,0,ctGen,1)<=DATE(AC$4,1,1))*(OFFSET(Generators!$N$8,1,0,ctGen,1)>DATE(AC$4,1,1))*OFFSET(Generators!$P$8,1,0,ctGen,1),OFFSET(Generators!$R$8,1,(AC$3-1),ctGen,1))","v":709.31760000000008},{"$f":"SUMPRODUCT((OFFSET(Generators!$E$8,1,0,ctGen,1)=$C12)*(OFFSET(Generators!$L$8,1,0,ctGen,1)<=DATE(AD$4,1,1))*(OFFSET(Generators!$N$8,1,0,ctGen,1)>DATE(AD$4,1,1))*OFFSET(Generators!$P$8,1,0,ctGen,1),OFFSET(Generators!$R$8,1,(AD$3-1),ctGen,1))","v":709.31760000000008},{"$f":"SUMPRODUCT((OFFSET(Generators!$E$8,1,0,ctGen,1)=$C12)*(OFFSET(Generators!$L$8,1,0,ctGen,1)<=DATE(AE$4,1,1))*(OFFSET(Generators!$N$8,1,0,ctGen,1)>DATE(AE$4,1,1))*OFFSET(Generators!$P$8,1,0,ctGen,1),OFFSET(Generators!$R$8,1,(AE$3-1),ctGen,1))","v":709.31760000000008},{"$f":"SUMPRODUCT((OFFSET(Generators!$E$8,1,0,ctGen,1)=$C12)*(OFFSET(Generators!$L$8,1,0,ctGen,1)<=DATE(AF$4,1,1))*(OFFSET(Generators!$N$8,1,0,ctGen,1)>DATE(AF$4,1,1))*OFFSET(Generators!$P$8,1,0,ctGen,1),OFFSET(Generators!$R$8,1,(AF$3-1),ctGen,1))","v":709.31760000000008},{"$f":"SUMPRODUCT((OFFSET(Generators!$E$8,1,0,ctGen,1)=$C12)*(OFFSET(Generators!$L$8,1,0,ctGen,1)<=DATE(AG$4,1,1))*(OFFSET(Generators!$N$8,1,0,ctGen,1)>DATE(AG$4,1,1))*OFFSET(Generators!$P$8,1,0,ctGen,1),OFFSET(Generators!$R$8,1,(AG$3-1),ctGen,1))","v":709.31760000000008},{"$f":"SUMPRODUCT((OFFSET(Generators!$E$8,1,0,ctGen,1)=$C12)*(OFFSET(Generators!$L$8,1,0,ctGen,1)<=DATE(AH$4,1,1))*(OFFSET(Generators!$N$8,1,0,ctGen,1)>DATE(AH$4,1,1))*OFFSET(Generators!$P$8,1,0,ctGen,1),OFFSET(Generators!$R$8,1,(AH$3-1),ctGen,1))","v":709.31760000000008},{"$f":"SUMPRODUCT((OFFSET(Generators!$E$8,1,0,ctGen,1)=$C12)*(OFFSET(Generators!$L$8,1,0,ctGen,1)<=DATE(AI$4,1,1))*(OFFSET(Generators!$N$8,1,0,ctGen,1)>DATE(AI$4,1,1))*OFFSET(Generators!$P$8,1,0,ctGen,1),OFFSET(Generators!$R$8,1,(AI$3-1),ctGen,1))","v":709.31760000000008},{"$f":"SUMPRODUCT((OFFSET(Generators!$E$8,1,0,ctGen,1)=$C12)*(OFFSET(Generators!$L$8,1,0,ctGen,1)<=DATE(AJ$4,1,1))*(OFFSET(Generators!$N$8,1,0,ctGen,1)>DATE(AJ$4,1,1))*OFFSET(Generators!$P$8,1,0,ctGen,1),OFFSET(Generators!$R$8,1,(AJ$3-1),ctGen,1))","v":709.31760000000008},{"$f":"SUMPRODUCT((OFFSET(Generators!$E$8,1,0,ctGen,1)=$C12)*(OFFSET(Generators!$L$8,1,0,ctGen,1)<=DATE(AK$4,1,1))*(OFFSET(Generators!$N$8,1,0,ctGen,1)>DATE(AK$4,1,1))*OFFSET(Generators!$P$8,1,0,ctGen,1),OFFSET(Generators!$R$8,1,(AK$3-1),ctGen,1))","v":709.31760000000008},{"$f":"SUMPRODUCT((OFFSET(Generators!$E$8,1,0,ctGen,1)=$C12)*(OFFSET(Generators!$L$8,1,0,ctGen,1)<=DATE(AL$4,1,1))*(OFFSET(Generators!$N$8,1,0,ctGen,1)>DATE(AL$4,1,1))*OFFSET(Generators!$P$8,1,0,ctGen,1),OFFSET(Generators!$R$8,1,(AL$3-1),ctGen,1))","v":709.31760000000008},{"$f":"SUMPRODUCT((OFFSET(Generators!$E$8,1,0,ctGen,1)=$C12)*(OFFSET(Generators!$L$8,1,0,ctGen,1)<=DATE(AM$4,1,1))*(OFFSET(Generators!$N$8,1,0,ctGen,1)>DATE(AM$4,1,1))*OFFSET(Generators!$P$8,1,0,ctGen,1),OFFSET(Generators!$R$8,1,(AM$3-1),ctGen,1))","v":709.31760000000008},{"$f":"SUMPRODUCT((OFFSET(Generators!$E$8,1,0,ctGen,1)=$C12)*(OFFSET(Generators!$L$8,1,0,ctGen,1)<=DATE(AN$4,1,1))*(OFFSET(Generators!$N$8,1,0,ctGen,1)>DATE(AN$4,1,1))*OFFSET(Generators!$P$8,1,0,ctGen,1),OFFSET(Generators!$R$8,1,(AN$3-1),ctGen,1))","v":709.31760000000008},{"$f":"SUMPRODUCT((OFFSET(Generators!$E$8,1,0,ctGen,1)=$C12)*(OFFSET(Generators!$L$8,1,0,ctGen,1)<=DATE(AO$4,1,1))*(OFFSET(Generators!$N$8,1,0,ctGen,1)>DATE(AO$4,1,1))*OFFSET(Generators!$P$8,1,0,ctGen,1),OFFSET(Generators!$R$8,1,(AO$3-1),ctGen,1))","v":709.31760000000008},{"$f":"SUMPRODUCT((OFFSET(Generators!$E$8,1,0,ctGen,1)=$C12)*(OFFSET(Generators!$L$8,1,0,ctGen,1)<=DATE(AP$4,1,1))*(OFFSET(Generators!$N$8,1,0,ctGen,1)>DATE(AP$4,1,1))*OFFSET(Generators!$P$8,1,0,ctGen,1),OFFSET(Generators!$R$8,1,(AP$3-1),ctGen,1))","v":709.31760000000008},{"$f":"SUMPRODUCT((OFFSET(Generators!$E$8,1,0,ctGen,1)=$C12)*(OFFSET(Generators!$L$8,1,0,ctGen,1)<=DATE(AQ$4,1,1))*(OFFSET(Generators!$N$8,1,0,ctGen,1)>DATE(AQ$4,1,1))*OFFSET(Generators!$P$8,1,0,ctGen,1),OFFSET(Generators!$R$8,1,(AQ$3-1),ctGen,1))","v":709.31760000000008},{"$f":"SUMPRODUCT((OFFSET(Generators!$E$8,1,0,ctGen,1)=$C12)*(OFFSET(Generators!$L$8,1,0,ctGen,1)<=DATE(AR$4,1,1))*(OFFSET(Generators!$N$8,1,0,ctGen,1)>DATE(AR$4,1,1))*OFFSET(Generators!$P$8,1,0,ctGen,1),OFFSET(Generators!$R$8,1,(AR$3-1),ctGen,1))","v":709.31760000000008},null,{"$f":"SUMPRODUCT((OFFSET(Generators!$E$8,1,0,ctGen,1)=$C12)*(OFFSET(Generators!$L$8,1,0,ctGen,1)<=DATE(AT$4,1,1))*(OFFSET(Generators!$N$8,1,0,ctGen,1)>DATE(AT$4,1,1))*OFFSET(Generators!$P$8,1,0,ctGen,1),OFFSET(Generators!$R$8,1,(AT$3-1),ctGen,1))","v":449.20000000000005},{"$f":"SUMPRODUCT((OFFSET(Generators!$E$8,1,0,ctGen,1)=$C12)*(OFFSET(Generators!$L$8,1,0,ctGen,1)<=DATE(AU$4,1,1))*(OFFSET(Generators!$N$8,1,0,ctGen,1)>DATE(AU$4,1,1))*OFFSET(Generators!$P$8,1,0,ctGen,1),OFFSET(Generators!$R$8,1,(AU$3-1),ctGen,1))","v":449.20000000000005},{"$f":"SUMPRODUCT((OFFSET(Generators!$E$8,1,0,ctGen,1)=$C12)*(OFFSET(Generators!$L$8,1,0,ctGen,1)<=DATE(AV$4,1,1))*(OFFSET(Generators!$N$8,1,0,ctGen,1)>DATE(AV$4,1,1))*OFFSET(Generators!$P$8,1,0,ctGen,1),OFFSET(Generators!$R$8,1,(AV$3-1),ctGen,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Generators!$E$8,1,0,ctGen,1)=$C12)*(OFFSET(Generators!$L$8,1,0,ctGen,1)<=DATE(AW$4,1,1))*(OFFSET(Generators!$N$8,1,0,ctGen,1)>DATE(AW$4,1,1))*OFFSET(Generators!$P$8,1,0,ctGen,1),OFFSET(Generators!$R$8,1,(AW$3-1),ctGen,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Generators!$E$8,1,0,ctGen,1)=$C12)*(OFFSET(Generators!$L$8,1,0,ctGen,1)<=DATE(AX$4,1,1))*(OFFSET(Generators!$N$8,1,0,ctGen,1)>DATE(AX$4,1,1))*OFFSET(Generators!$P$8,1,0,ctGen,1),OFFSET(Generators!$R$8,1,(AX$3-1),ctGen,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Generators!$E$8,1,0,ctGen,1)=$C12)*(OFFSET(Generators!$L$8,1,0,ctGen,1)<=DATE(AY$4,1,1))*(OFFSET(Generators!$N$8,1,0,ctGen,1)>DATE(AY$4,1,1))*OFFSET(Generators!$P$8,1,0,ctGen,1),OFFSET(Generators!$R$8,1,(AY$3-1),ctGen,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Generators!$E$8,1,0,ctGen,1)=$C12)*(OFFSET(Generators!$L$8,1,0,ctGen,1)<=DATE(AZ$4,1,1))*(OFFSET(Generators!$N$8,1,0,ctGen,1)>DATE(AZ$4,1,1))*OFFSET(Generators!$P$8,1,0,ctGen,1),OFFSET(Generators!$R$8,1,(AZ$3-1),ctGen,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Generators!$E$8,1,0,ctGen,1)=$C12)*(OFFSET(Generators!$L$8,1,0,ctGen,1)<=DATE(BA$4,1,1))*(OFFSET(Generators!$N$8,1,0,ctGen,1)>DATE(BA$4,1,1))*OFFSET(Generators!$P$8,1,0,ctGen,1),OFFSET(Generators!$R$8,1,(BA$3-1),ctGen,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Generators!$E$8,1,0,ctGen,1)=$C12)*(OFFSET(Generators!$L$8,1,0,ctGen,1)<=DATE(BB$4,1,1))*(OFFSET(Generators!$N$8,1,0,ctGen,1)>DATE(BB$4,1,1))*OFFSET(Generators!$P$8,1,0,ctGen,1),OFFSET(Generators!$R$8,1,(BB$3-1),ctGen,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Generators!$E$8,1,0,ctGen,1)=$C12)*(OFFSET(Generators!$L$8,1,0,ctGen,1)<=DATE(BC$4,1,1))*(OFFSET(Generators!$N$8,1,0,ctGen,1)>DATE(BC$4,1,1))*OFFSET(Generators!$P$8,1,0,ctGen,1),OFFSET(Generators!$R$8,1,(BC$3-1),ctGen,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Generators!$E$8,1,0,ctGen,1)=$C12)*(OFFSET(Generators!$L$8,1,0,ctGen,1)<=DATE(BD$4,1,1))*(OFFSET(Generators!$N$8,1,0,ctGen,1)>DATE(BD$4,1,1))*OFFSET(Generators!$P$8,1,0,ctGen,1),OFFSET(Generators!$R$8,1,(BD$3-1),ctGen,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Generators!$E$8,1,0,ctGen,1)=$C12)*(OFFSET(Generators!$L$8,1,0,ctGen,1)<=DATE(BE$4,1,1))*(OFFSET(Generators!$N$8,1,0,ctGen,1)>DATE(BE$4,1,1))*OFFSET(Generators!$P$8,1,0,ctGen,1),OFFSET(Generators!$R$8,1,(BE$3-1),ctGen,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Generators!$E$8,1,0,ctGen,1)=$C12)*(OFFSET(Generators!$L$8,1,0,ctGen,1)<=DATE(BF$4,1,1))*(OFFSET(Generators!$N$8,1,0,ctGen,1)>DATE(BF$4,1,1))*OFFSET(Generators!$P$8,1,0,ctGen,1),OFFSET(Generators!$R$8,1,(BF$3-1),ctGen,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Generators!$E$8,1,0,ctGen,1)=$C12)*(OFFSET(Generators!$L$8,1,0,ctGen,1)<=DATE(BG$4,1,1))*(OFFSET(Generators!$N$8,1,0,ctGen,1)>DATE(BG$4,1,1))*OFFSET(Generators!$P$8,1,0,ctGen,1),OFFSET(Generators!$R$8,1,(BG$3-1),ctGen,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Generators!$E$8,1,0,ctGen,1)=$C12)*(OFFSET(Generators!$L$8,1,0,ctGen,1)<=DATE(BH$4,1,1))*(OFFSET(Generators!$N$8,1,0,ctGen,1)>DATE(BH$4,1,1))*OFFSET(Generators!$P$8,1,0,ctGen,1),OFFSET(Generators!$R$8,1,(BH$3-1),ctGen,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Generators!$E$8,1,0,ctGen,1)=$C12)*(OFFSET(Generators!$L$8,1,0,ctGen,1)<=DATE(BI$4,1,1))*(OFFSET(Generators!$N$8,1,0,ctGen,1)>DATE(BI$4,1,1))*OFFSET(Generators!$P$8,1,0,ctGen,1),OFFSET(Generators!$R$8,1,(BI$3-1),ctGen,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Generators!$E$8,1,0,ctGen,1)=$C12)*(OFFSET(Generators!$L$8,1,0,ctGen,1)<=DATE(BJ$4,1,1))*(OFFSET(Generators!$N$8,1,0,ctGen,1)>DATE(BJ$4,1,1))*OFFSET(Generators!$P$8,1,0,ctGen,1),OFFSET(Generators!$R$8,1,(BJ$3-1),ctGen,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Generators!$E$8,1,0,ctGen,1)=$C12)*(OFFSET(Generators!$L$8,1,0,ctGen,1)<=DATE(BK$4,1,1))*(OFFSET(Generators!$N$8,1,0,ctGen,1)>DATE(BK$4,1,1))*OFFSET(Generators!$P$8,1,0,ctGen,1),OFFSET(Generators!$R$8,1,(BK$3-1),ctGen,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Generators!$E$8,1,0,ctGen,1)=$C12)*(OFFSET(Generators!$L$8,1,0,ctGen,1)<=DATE(BL$4,1,1))*(OFFSET(Generators!$N$8,1,0,ctGen,1)>DATE(BL$4,1,1))*OFFSET(Generators!$P$8,1,0,ctGen,1),OFFSET(Generators!$R$8,1,(BL$3-1),ctGen,1))","v":0}]
[null,null,"Renewable Resources","MW",null,{"$f":"Util_Allocation!Z78","v":931.3333164181181},{"$f":"Util_Allocation!AA78","v":1121.2746604696486},{"$f":"Util_Allocation!AB78","v":1464.4541088026888},{"$f":"Util_Allocation!AC78","v":2418.9672121103217},{"$f":"Util_Allocation!AD78","v":2417.8407727525082},{"$f":"Util_Allocation!AE78","v":2354.7182630833695},{"$f":"Util_Allocation!AF78","v":2423.4926112380649},{"$f":"Util_Allocation!AG78","v":2394.7495411132722},{"$f":"Util_Allocation!AH78","v":2348.8483988590506},{"$f":"Util_Allocation!AI78","v":2282.8633969227008},{"$f":"Util_Allocation!AJ78","v":2274.8549207598671},{"$f":"Util_Allocation!AK78","v":2160.6440522011167},{"$f":"Util_Allocation!AL78","v":2056.3241072752348},{"$f":"Util_Allocation!AM78","v":1941.5074252552879},{"$f":"Util_Allocation!AN78","v":1833.6497233931277},{"$f":"Util_Allocation!AO78","v":1831.3424055518481},{"$f":"Util_Allocation!AP78","v":2023.101658899697},{"$f":"Util_Allocation!AQ78","v":2049.8704157008187},{"$f":"Util_Allocation!AR78","v":2046.051115182054},null,{"$f":"Util_Allocation!AT78","v":901.56795218130742},{"$f":"Util_Allocation!AU78","v":985.72442162018615},{"$f":"Util_Allocation!AV78","v":1017.269377861169},{"$f":"Util_Allocation!AW78","v":1303.2997907926317},{"$f":"Util_Allocation!AX78","v":1787.205819088804},{"$f":"Util_Allocation!AY78","v":2287.6512869352709},{"$f":"Util_Allocation!AZ78","v":2231.8391541721585},{"$f":"Util_Allocation!BA78","v":2183.7366756688207},{"$f":"Util_Allocation!BB78","v":2321.9757409555796},{"$f":"Util_Allocation!BC78","v":2259.1094896300906},{"$f":"Util_Allocation!BD78","v":2204.4626920835217},{"$f":"Util_Allocation!BE78","v":2128.1094789056592},{"$f":"Util_Allocation!BF78","v":2023.932700726323},{"$f":"Util_Allocation!BG78","v":1912.5981410741401},{"$f":"Util_Allocation!BH78","v":1817.221447161724},{"$f":"Util_Allocation!BI78","v":1842.3468784705492},{"$f":"Util_Allocation!BJ78","v":1961.569116005252},{"$f":"Util_Allocation!BK78","v":2000.0269840327649},{"$f":"Util_Allocation!BL78","v":2018.1293100410896},null,{"$f":"Util_Allocation!BN78","v":82.35895064888183},{"$f":"Util_Allocation!BO78","v":108.01986314440853},{"$f":"Util_Allocation!BP78","v":390.33402640932167},{"$f":"Util_Allocation!BQ78","v":573.96530998183755},{"$f":"Util_Allocation!BR78","v":591.1312404227541},{"$f":"Util_Allocation!BS78","v":659.95252841175761},{"$f":"Util_Allocation!BT78","v":582.05964769817649},{"$f":"Util_Allocation!BU78","v":529.29942839705211},{"$f":"Util_Allocation!BV78","v":487.24704830754138},{"$f":"Util_Allocation!BW78","v":442.99955523393794},{"$f":"Util_Allocation!BX78","v":414.25357076436501},{"$f":"Util_Allocation!BY78","v":395.6614845068712},{"$f":"Util_Allocation!BZ78","v":391.22116854216307},{"$f":"Util_Allocation!CA78","v":386.38272889335252},{"$f":"Util_Allocation!CB78","v":375.18899254549251},{"$f":"Util_Allocation!CC78","v":375.01746338603732},{"$f":"Util_Allocation!CD78","v":403.87931965165257},{"$f":"Util_Allocation!CE78","v":419.47855456391983},{"$f":"Util_Allocation!CF78","v":432.75229352456591}]
[null,null,"Demand Response","MW",null,{"$f":"Load_Forecast!F430","v":747.05700000000002},{"$f":"Load_Forecast!G430","v":747.05700000000002},{"$f":"Load_Forecast!H430","v":747.05700000000002},{"$f":"Load_Forecast!I430","v":758.02700000000004},{"$f":"Load_Forecast!J430","v":760.221},{"$f":"Load_Forecast!K430","v":762.41499999999996},{"$f":"Load_Forecast!L430","v":763.51200000000006},{"$f":"Load_Forecast!M430","v":765.70600000000002},{"$f":"Load_Forecast!N430","v":767.9},{"$f":"Load_Forecast!O430","v":767.9},{"$f":"Load_Forecast!P430","v":771.19099999999992},{"$f":"Load_Forecast!Q430","v":773.38499999999999},{"$f":"Load_Forecast!R430","v":773.38499999999999},{"$f":"Load_Forecast!S430","v":665},{"$f":"Load_Forecast!T430","v":665},{"$f":"Load_Forecast!U430","v":665},{"$f":"Load_Forecast!V430","v":665},{"$f":"Load_Forecast!W430","v":665},{"$f":"Load_Forecast!X430","v":665},null,{"$f":"Load_Forecast!F431","v":1326.3852000000002},{"$f":"Load_Forecast!G431","v":1326.3852000000002},{"$f":"Load_Forecast!H431","v":1326.3852000000002},{"$f":"Load_Forecast!I431","v":1355.222},{"$f":"Load_Forecast!J431","v":1359.5260000000001},{"$f":"Load_Forecast!K431","v":1360.6020000000001},{"$f":"Load_Forecast!L431","v":1360.6020000000001},{"$f":"Load_Forecast!M431","v":1360.6020000000001},{"$f":"Load_Forecast!N431","v":1360.6020000000001},{"$f":"Load_Forecast!O431","v":1360.6020000000001},{"$f":"Load_Forecast!P431","v":1360.6020000000001},{"$f":"Load_Forecast!Q431","v":1360.6020000000001},{"$f":"Load_Forecast!R431","v":1360.6020000000001},{"$f":"Load_Forecast!S431","v":1797},{"$f":"Load_Forecast!T431","v":1797},{"$f":"Load_Forecast!U431","v":1797},{"$f":"Load_Forecast!V431","v":1797},{"$f":"Load_Forecast!W431","v":1797},{"$f":"Load_Forecast!X431","v":1797},null,{"$f":"Load_Forecast!F432","v":42.279954706616167},{"$f":"Load_Forecast!G432","v":42.279954706616167},{"$f":"Load_Forecast!H432","v":42.279954706616167},{"$f":"Load_Forecast!I432","v":42.279954706616167},{"$f":"Load_Forecast!J432","v":42.279954706616167},{"$f":"Load_Forecast!K432","v":42.279954706616167},{"$f":"Load_Forecast!L432","v":42.279954706616167},{"$f":"Load_Forecast!M432","v":42.279954706616167},{"$f":"Load_Forecast!N432","v":42.279954706616167},{"$f":"Load_Forecast!O432","v":42.279954706616167},{"$f":"Load_Forecast!P432","v":42.279954706616167},{"$f":"Load_Forecast!Q432","v":42.279954706616167},{"$f":"Load_Forecast!R432","v":42.279954706616167},{"$f":"Load_Forecast!S432","v":133},{"$f":"Load_Forecast!T432","v":133},{"$f":"Load_Forecast!U432","v":133},{"$f":"Load_Forecast!V432","v":133},{"$f":"Load_Forecast!W432","v":133},{"$f":"Load_Forecast!X432","v":133}]
[null,null,"Storage",null,null,{"$f":"Util_Allocation!Z88","v":0},{"$f":"Util_Allocation!AA88","v":0},{"$f":"Util_Allocation!AB88","v":0},{"$f":"Util_Allocation!AC88","v":0},{"$f":"Util_Allocation!AD88","v":0},{"$f":"Util_Allocation!AE88","v":22.55},{"$f":"Util_Allocation!AF88","v":62.7},{"$f":"Util_Allocation!AG88","v":102.85},{"$f":"Util_Allocation!AH88","v":143},{"$f":"Util_Allocation!AI88","v":183.15},{"$f":"Util_Allocation!AJ88","v":223.3},{"$f":"Util_Allocation!AK88","v":263.45},{"$f":"Util_Allocation!AL88","v":303.60000000000002},{"$f":"Util_Allocation!AM88","v":303.60000000000002},{"$f":"Util_Allocation!AN88","v":303.60000000000002},{"$f":"Util_Allocation!AO88","v":303.60000000000002},{"$f":"Util_Allocation!AP88","v":303.60000000000002},{"$f":"Util_Allocation!AQ88","v":303.60000000000002},{"$f":"Util_Allocation!AR88","v":303.60000000000002},null,{"$f":"Util_Allocation!AT88","v":0},{"$f":"Util_Allocation!AU88","v":0},{"$f":"Util_Allocation!AV88","v":0},{"$f":"Util_Allocation!AW88","v":0},{"$f":"Util_Allocation!AX88","v":0},{"$f":"Util_Allocation!AY88","v":22.55},{"$f":"Util_Allocation!AZ88","v":62.7},{"$f":"Util_Allocation!BA88","v":102.85},{"$f":"Util_Allocation!BB88","v":143},{"$f":"Util_Allocation!BC88","v":183.15},{"$f":"Util_Allocation!BD88","v":223.3},{"$f":"Util_Allocation!BE88","v":263.45},{"$f":"Util_Allocation!BF88","v":303.60000000000002},{"$f":"Util_Allocation!BG88","v":303.60000000000002},{"$f":"Util_Allocation!BH88","v":303.60000000000002},{"$f":"Util_Allocation!BI88","v":303.60000000000002},{"$f":"Util_Allocation!BJ88","v":303.60000000000002},{"$f":"Util_Allocation!BK88","v":303.60000000000002},{"$f":"Util_Allocation!BL88","v":303.60000000000002},null,{"$f":"Util_Allocation!BN88","v":0},{"$f":"Util_Allocation!BO88","v":0},{"$f":"Util_Allocation!BP88","v":0},{"$f":"Util_Allocation!BQ88","v":0},{"$f":"Util_Allocation!BR88","v":0},{"$f":"Util_Allocation!BS88","v":6.1499999999999995},{"$f":"Util_Allocation!BT88","v":17.099999999999998},{"$f":"Util_Allocation!BU88","v":28.05},{"$f":"Util_Allocation!BV88","v":39},{"$f":"Util_Allocation!BW88","v":49.949999999999996},{"$f":"Util_Allocation!BX88","v":60.9},{"$f":"Util_Allocation!BY88","v":71.849999999999994},{"$f":"Util_Allocation!BZ88","v":82.8},{"$f":"Util_Allocation!CA88","v":82.8},{"$f":"Util_Allocation!CB88","v":82.8},{"$f":"Util_Allocation!CC88","v":82.8},{"$f":"Util_Allocation!CD88","v":82.8},{"$f":"Util_Allocation!CE88","v":82.8},{"$f":"Util_Allocation!CF88","v":82.8}]
[null,null,"Generic System Capacity","MW",null,{"$f":"Util_Allocation!Z112","v":0},{"$f":"Util_Allocation!AA112","v":0},{"$f":"Util_Allocation!AB112","v":0},{"$f":"Util_Allocation!AC112","v":0},{"$f":"Util_Allocation!AD112","v":0},{"$f":"Util_Allocation!AE112","v":0},{"$f":"Util_Allocation!AF112","v":0},{"$f":"Util_Allocation!AG112","v":0},{"$f":"Util_Allocation!AH112","v":0},{"$f":"Util_Allocation!AI112","v":0},{"$f":"Util_Allocation!AJ112","v":0},{"$f":"Util_Allocation!AK112","v":0},{"$f":"Util_Allocation!AL112","v":0},{"$f":"Util_Allocation!AM112","v":0},{"$f":"Util_Allocation!AN112","v":0},{"$f":"Util_Allocation!AO112","v":0},{"$f":"Util_Allocation!AP112","v":0},{"$f":"Util_Allocation!AQ112","v":0},{"$f":"Util_Allocation!AR112","v":0},null,{"$f":"Util_Allocation!AT112","v":0},{"$f":"Util_Allocation!AU112","v":0},{"$f":"Util_Allocation!AV112","v":0},{"$f":"Util_Allocation!AW112","v":0},{"$f":"Util_Allocation!AX112","v":0},{"$f":"Util_Allocation!AY112","v":0},{"$f":"Util_Allocation!AZ112","v":0},{"$f":"Util_Allocation!BA112","v":0},{"$f":"Util_Allocation!BB112","v":0},{"$f":"Util_Allocation!BC112","v":0},{"$f":"Util_Allocation!BD112","v":0},{"$f":"Util_Allocation!BE112","v":0},{"$f":"Util_Allocation!BF112","v":0},{"$f":"Util_Allocation!BG112","v":0},{"$f":"Util_Allocation!BH112","v":0},{"$f":"Util_Allocation!BI112","v":0},{"$f":"Util_Allocation!BJ112","v":0},{"$f":"Util_Allocation!BK112","v":0},{"$f":"Util_Allocation!BL112","v":0},null,{"$f":"Util_Allocation!BN112","v":0},{"$f":"Util_Allocation!BO112","v":0},{"$f":"Util_Allocation!BP112","v":0},{"$f":"Util_Allocation!BQ112","v":0},{"$f":"Util_Allocation!BR112","v":0},{"$f":"Util_Allocation!BS112","v":0},{"$f":"Util_Allocation!BT112","v":0},{"$f":"Util_Allocation!BU112","v":0},{"$f":"Util_Allocation!BV112","v":0},{"$f":"Util_Allocation!BW112","v":0},{"$f":"Util_Allocation!BX112","v":0},{"$f":"Util_Allocation!BY112","v":0},{"$f":"Util_Allocation!BZ112","v":0},{"$f":"Util_Allocation!CA112","v":0},{"$f":"Util_Allocation!CB112","v":0},{"$f":"Util_Allocation!CC112","v":0},{"$f":"Util_Allocation!CD112","v":0},{"$f":"Util_Allocation!CE112","v":0},{"$f":"Util_Allocation!CF112","v":0}]
[null,"Additional RA Need","RA Requirement","MW",null,{"$f":"F8","v":18425.866916100331},19009.210167523037,18785.023750930555,17141.871214633964,16858.420266102974,16846.8686061064,16765.904138755697,16643.960303198139,16562.67735308284,16484.096495065183,16444.369788260719,16383.478198417806,16257.904312562634,16102.097368342305,15963.526636133574,15996.354969061224,16026.167108097341,16052.643365926702,16075.433824105012,null,{"$f":"Z8","v":17603.848929206393},17568.378157670981,18419.75845971335,17111.646919148723,16901.237262025199,16740.679438188414,16551.843300980869,16336.947844960947,16187.587972987918,16005.312259489096,15913.802386337364,15749.571098394497,15548.654777343478,15342.948155476619,15115.425969792823,15121.210715907924,15123.65486388468,15122.451388962925,15117.266889207696,null,{"$f":"AT8","v":3927.3462136412877},3991.8819656507449,4049.5977192417663,3798.1989859962837,3711.8049176156237,3692.1393870772627,3644.2588676729556,3600.4542353038878,3562.7552743720194,3529.9080407989468,3511.9159729882249,3472.5785477706859,3431.0822186173004,3381.8958682175203,3336.1471267942466,3344.4810073799076,3352.1539646111974,3359.0976149777994,3365.2375985943168]
[null,null,"Total Resources","MW",null,{"$f":"SUM(F9:F16)","v":8341.0203164181185},8530.9616604696475,10517.26110880269,11482.744212110321,11483.811772752508,11445.433263083371,11555.454611238067,11569.055541113274,11565.49839885905,11539.6633969227,11575.095920759866,11503.229052201117,11439.059107275236,8955.857425255288,8847.9997233931281,8845.6924055518484,9037.4516588996976,9064.2204157008182,9060.4011151820541,null,{"$f":"SUM(Z9:Z16)","v":7098.4792501813081},7229.8357196201869,6512.1140758611691,6826.9812887926319,7315.1913170888038,7839.2627849352712,7823.6006521721583,7815.6481736688211,7994.0372389555796,7971.3209876300907,7956.8241900835219,7920.6209769056586,7856.5941987263232,8181.6576390741411,8086.280945161725,8111.4063764705497,8230.6286140052525,8269.0864820327643,8287.1888080410899,null,{"$f":"SUM(AT9:AT16)","v":1300.768905355498},1765.6798178510248,1598.7939811159379,1782.4252646884538,2099.5911951293701,2174.5624831183736,2107.6196024047927,2065.8093831036686,2034.7070030141576,2001.4095099405542,1983.6135254709811,1975.9714392134872,1982.4811232487791,2068.3627288933526,2057.1689925454925,2056.9974633860375,2085.8593196516526,2101.4585545639202,2114.7322935245661]
[null,null,"RA Contract Capacity","MW",null,{"$f":"MAX(F17-F18,0)","v":10084.846599682212},{"$f":"MAX(G17-G18,0)","v":10478.248507053389},8267.7626421278655,5659.1270025236427,5374.6084933504662,5401.4353430230294,5210.4495275176305,5074.9047620848651,4997.1789542237893,4944.4330981424828,4869.2738675008532,4880.249146216689,4818.8452052873981,7146.2399430870173,7115.5269127404463,7150.6625635093751,6988.7154491976435,6988.4229502258841,7015.0327089229577,null,{"$f":"MAX(Z17-Z18,0)","v":10505.369679025085},{"$f":"MAX(AA17-AA18,0)","v":10338.542438050794},11907.644383852181,10284.665630356092,9586.0459449363952,8901.4166532531417,8728.2426488087112,8521.2996712921267,8193.5507340323384,8033.9912718590049,7956.9781962538418,7828.9501214888387,7692.0605786171545,7161.2905164024778,7029.1450246310978,7009.8043394373744,6893.0262498794273,6853.3649069301609,6830.0780811666064,null,{"$f":"MAX(AT17-AT18,0)","v":2626.5773082857895},2226.20214779972,2450.8037381258282,2015.7737213078299,1612.2137224862536,1517.576903958889,1536.6392652681629,1534.6448522002192,1528.0482713578617,1528.4985308583925,1528.3024475172438,1496.6071085571987,1448.6010953685213,1313.5331393241677,1278.978134248754,1287.4835439938702,1266.2946449595447,1257.6390604138792,1250.5053050697506]
[]
[null,"Energy Balance"]
[null,"Load Forecast","Net Energy for Load","GWh",null,{"$f":"INDEX(Load_Forecast!$F$301:$BB$306,F$3,MATCH(F$4,Load_Forecast!$F$12:$BB$12,0))","v":84687.231138757372},{"$f":"INDEX(Load_Forecast!$F$301:$BB$306,G$3,MATCH(G$4,Load_Forecast!$F$12:$BB$12,0))","v":85536.120771276328},{"$f":"INDEX(Load_Forecast!$F$301:$BB$306,H$3,MATCH(H$4,Load_Forecast!$F$12:$BB$12,0))","v":84835.109389735604},{"$f":"INDEX(Load_Forecast!$F$301:$BB$306,I$3,MATCH(I$4,Load_Forecast!$F$12:$BB$12,0))","v":82775.875658469929},{"$f":"INDEX(Load_Forecast!$F$301:$BB$306,J$3,MATCH(J$4,Load_Forecast!$F$12:$BB$12,0))","v":82282.524981115275},{"$f":"INDEX(Load_Forecast!$F$301:$BB$306,K$3,MATCH(K$4,Load_Forecast!$F$12:$BB$12,0))","v":82517.368767360444},{"$f":"INDEX(Load_Forecast!$F$301:$BB$306,L$3,MATCH(L$4,Load_Forecast!$F$12:$BB$12,0))","v":82333.832953601202},{"$f":"INDEX(Load_Forecast!$F$301:$BB$306,M$3,MATCH(M$4,Load_Forecast!$F$12:$BB$12,0))","v":82359.274867802887},{"$f":"INDEX(Load_Forecast!$F$301:$BB$306,N$3,MATCH(N$4,Load_Forecast!$F$12:$BB$12,0))","v":82558.026756989304},{"$f":"INDEX(Load_Forecast!$F$301:$BB$306,O$3,MATCH(O$4,Load_Forecast!$F$12:$BB$12,0))","v":82861.067600758732},{"$f":"INDEX(Load_Forecast!$F$301:$BB$306,P$3,MATCH(P$4,Load_Forecast!$F$12:$BB$12,0))","v":83457.54573423625},{"$f":"INDEX(Load_Forecast!$F$301:$BB$306,Q$3,MATCH(Q$4,Load_Forecast!$F$12:$BB$12,0))","v":84067.649951191343},{"$f":"INDEX(Load_Forecast!$F$301:$BB$306,R$3,MATCH(R$4,Load_Forecast!$F$12:$BB$12,0))","v":84566.875965106607},{"$f":"INDEX(Load_Forecast!$F$301:$BB$306,S$3,MATCH(S$4,Load_Forecast!$F$12:$BB$12,0))","v":85074.846654067529},{"$f":"INDEX(Load_Forecast!$F$301:$BB$306,T$3,MATCH(T$4,Load_Forecast!$F$12:$BB$12,0))","v":85631.642920875951},{"$f":"INDEX(Load_Forecast!$F$301:$BB$306,U$3,MATCH(U$4,Load_Forecast!$F$12:$BB$12,0))","v":85541.031681445398},{"$f":"INDEX(Load_Forecast!$F$301:$BB$306,V$3,MATCH(V$4,Load_Forecast!$F$12:$BB$12,0))","v":85443.255127611381},{"$f":"INDEX(Load_Forecast!$F$301:$BB$306,W$3,MATCH(W$4,Load_Forecast!$F$12:$BB$12,0))","v":85338.092304571299},{"$f":"INDEX(Load_Forecast!$F$301:$BB$306,X$3,MATCH(X$4,Load_Forecast!$F$12:$BB$12,0))","v":85225.439912376823},null,{"$f":"INDEX(Load_Forecast!$F$301:$BB$306,Z$3,MATCH(Z$4,Load_Forecast!$F$12:$BB$12,0))","v":80323.283324803866},{"$f":"INDEX(Load_Forecast!$F$301:$BB$306,AA$3,MATCH(AA$4,Load_Forecast!$F$12:$BB$12,0))","v":78444.542341421431},{"$f":"INDEX(Load_Forecast!$F$301:$BB$306,AB$3,MATCH(AB$4,Load_Forecast!$F$12:$BB$12,0))","v":82304.385365765775},{"$f":"INDEX(Load_Forecast!$F$301:$BB$306,AC$3,MATCH(AC$4,Load_Forecast!$F$12:$BB$12,0))","v":81474.340304343874},{"$f":"INDEX(Load_Forecast!$F$301:$BB$306,AD$3,MATCH(AD$4,Load_Forecast!$F$12:$BB$12,0))","v":81267.582399698673},{"$f":"INDEX(Load_Forecast!$F$301:$BB$306,AE$3,MATCH(AE$4,Load_Forecast!$F$12:$BB$12,0))","v":80829.927185334178},{"$f":"INDEX(Load_Forecast!$F$301:$BB$306,AF$3,MATCH(AF$4,Load_Forecast!$F$12:$BB$12,0))","v":80284.568966658946},{"$f":"INDEX(Load_Forecast!$F$301:$BB$306,AG$3,MATCH(AG$4,Load_Forecast!$F$12:$BB$12,0))","v":79982.983635825425},{"$f":"INDEX(Load_Forecast!$F$301:$BB$306,AH$3,MATCH(AH$4,Load_Forecast!$F$12:$BB$12,0))","v":79847.346165110313},{"$f":"INDEX(Load_Forecast!$F$301:$BB$306,AI$3,MATCH(AI$4,Load_Forecast!$F$12:$BB$12,0))","v":79710.089029877199},{"$f":"INDEX(Load_Forecast!$F$301:$BB$306,AJ$3,MATCH(AJ$4,Load_Forecast!$F$12:$BB$12,0))","v":80112.349984215471},{"$f":"INDEX(Load_Forecast!$F$301:$BB$306,AK$3,MATCH(AK$4,Load_Forecast!$F$12:$BB$12,0))","v":80293.351252171196},{"$f":"INDEX(Load_Forecast!$F$301:$BB$306,AL$3,MATCH(AL$4,Load_Forecast!$F$12:$BB$12,0))","v":80477.539988819481},{"$f":"INDEX(Load_Forecast!$F$301:$BB$306,AM$3,MATCH(AM$4,Load_Forecast!$F$12:$BB$12,0))","v":80863.375649736961},{"$f":"INDEX(Load_Forecast!$F$301:$BB$306,AN$3,MATCH(AN$4,Load_Forecast!$F$12:$BB$12,0))","v":81067.767916197467},{"$f":"INDEX(Load_Forecast!$F$301:$BB$306,AO$3,MATCH(AO$4,Load_Forecast!$F$12:$BB$12,0))","v":80867.013890185262},{"$f":"INDEX(Load_Forecast!$F$301:$BB$306,AP$3,MATCH(AP$4,Load_Forecast!$F$12:$BB$12,0))","v":80658.026944629368},{"$f":"INDEX(Load_Forecast!$F$301:$BB$306,AQ$3,MATCH(AQ$4,Load_Forecast!$F$12:$BB$12,0))","v":80440.560276868637},{"$f":"INDEX(Load_Forecast!$F$301:$BB$306,AR$3,MATCH(AR$4,Load_Forecast!$F$12:$BB$12,0))","v":80214.479402861063},null,{"$f":"INDEX(Load_Forecast!$F$301:$BB$306,AT$3,MATCH(AT$4,Load_Forecast!$F$12:$BB$12,0))","v":18034.633249214927},{"$f":"INDEX(Load_Forecast!$F$301:$BB$306,AU$3,MATCH(AU$4,Load_Forecast!$F$12:$BB$12,0))","v":17976.55328622102},{"$f":"INDEX(Load_Forecast!$F$301:$BB$306,AV$3,MATCH(AV$4,Load_Forecast!$F$12:$BB$12,0))","v":18351.989708073019},{"$f":"INDEX(Load_Forecast!$F$301:$BB$306,AW$3,MATCH(AW$4,Load_Forecast!$F$12:$BB$12,0))","v":18466.020715225317},{"$f":"INDEX(Load_Forecast!$F$301:$BB$306,AX$3,MATCH(AX$4,Load_Forecast!$F$12:$BB$12,0))","v":18330.47625646177},{"$f":"INDEX(Load_Forecast!$F$301:$BB$306,AY$3,MATCH(AY$4,Load_Forecast!$F$12:$BB$12,0))","v":18404.731748275073},{"$f":"INDEX(Load_Forecast!$F$301:$BB$306,AZ$3,MATCH(AZ$4,Load_Forecast!$F$12:$BB$12,0))","v":18319.712665739786},{"$f":"INDEX(Load_Forecast!$F$301:$BB$306,BA$3,MATCH(BA$4,Load_Forecast!$F$12:$BB$12,0))","v":18318.093464378628},{"$f":"INDEX(Load_Forecast!$F$301:$BB$306,BB$3,MATCH(BB$4,Load_Forecast!$F$12:$BB$12,0))","v":18322.81823367039},{"$f":"INDEX(Load_Forecast!$F$301:$BB$306,BC$3,MATCH(BC$4,Load_Forecast!$F$12:$BB$12,0))","v":18364.400639667263},{"$f":"INDEX(Load_Forecast!$F$301:$BB$306,BD$3,MATCH(BD$4,Load_Forecast!$F$12:$BB$12,0))","v":18501.914746595077},{"$f":"INDEX(Load_Forecast!$F$301:$BB$306,BE$3,MATCH(BE$4,Load_Forecast!$F$12:$BB$12,0))","v":18565.399938680439},{"$f":"INDEX(Load_Forecast!$F$301:$BB$306,BF$3,MATCH(BF$4,Load_Forecast!$F$12:$BB$12,0))","v":18653.659272239558},{"$f":"INDEX(Load_Forecast!$F$301:$BB$306,BG$3,MATCH(BG$4,Load_Forecast!$F$12:$BB$12,0))","v":18749.218888414809},{"$f":"INDEX(Load_Forecast!$F$301:$BB$306,BH$3,MATCH(BH$4,Load_Forecast!$F$12:$BB$12,0))","v":18857.940141640018},{"$f":"INDEX(Load_Forecast!$F$301:$BB$306,BI$3,MATCH(BI$4,Load_Forecast!$F$12:$BB$12,0))","v":18845.41849560598},{"$f":"INDEX(Load_Forecast!$F$301:$BB$306,BJ$3,MATCH(BJ$4,Load_Forecast!$F$12:$BB$12,0))","v":18831.19087299033},{"$f":"INDEX(Load_Forecast!$F$301:$BB$306,BK$3,MATCH(BK$4,Load_Forecast!$F$12:$BB$12,0))","v":18815.203088595026},{"$f":"INDEX(Load_Forecast!$F$301:$BB$306,BL$3,MATCH(BL$4,Load_Forecast!$F$12:$BB$12,0))","v":18797.426498184457}]
[null,null,"Overgeneration","GWh",null,{"$f":"Net_Short!AY15","v":0},{"$f":"Net_Short!AZ15","v":0},{"$f":"Net_Short!BA15","v":0},{"$f":"Net_Short!BB15","v":0},{"$f":"Net_Short!BC15","v":0},{"$f":"Net_Short!BD15","v":0},{"$f":"Net_Short!BE15","v":0},{"$f":"Net_Short!BF15","v":0},{"$f":"Net_Short!BG15","v":0},{"$f":"Net_Short!BH15","v":0},{"$f":"Net_Short!BI15","v":0},{"$f":"Net_Short!BJ15","v":0},{"$f":"Net_Short!BK15","v":0},{"$f":"Net_Short!BL15","v":0},{"$f":"Net_Short!BM15","v":0},{"$f":"Net_Short!BN15","v":0},{"$f":"Net_Short!BO15","v":0},{"$f":"Net_Short!BP15","v":0},{"$f":"Net_Short!BQ15","v":0},null,{"$f":"Net_Short!CO15","v":0},{"$f":"Net_Short!CP15","v":0},{"$f":"Net_Short!CQ15","v":0},{"$f":"Net_Short!CR15","v":0},{"$f":"Net_Short!CS15","v":0},{"$f":"Net_Short!CT15","v":0},{"$f":"Net_Short!CU15","v":0},{"$f":"Net_Short!CV15","v":0},{"$f":"Net_Short!CW15","v":0},{"$f":"Net_Short!CX15","v":0},{"$f":"Net_Short!CY15","v":0},{"$f":"Net_Short!CZ15","v":0},{"$f":"Net_Short!DA15","v":0},{"$f":"Net_Short!DB15","v":0},{"$f":"Net_Short!DC15","v":0},{"$f":"Net_Short!DD15","v":0},{"$f":"Net_Short!DE15","v":0},{"$f":"Net_Short!DF15","v":0},{"$f":"Net_Short!DG15","v":0},null,{"$f":"Net_Short!EE15","v":0},{"$f":"Net_Short!EF15","v":0},{"$f":"Net_Short!EG15","v":0},{"$f":"Net_Short!EH15","v":0},{"$f":"Net_Short!EI15","v":0},{"$f":"Net_Short!EJ15","v":0},{"$f":"Net_Short!EK15","v":0},{"$f":"Net_Short!EL15","v":0},{"$f":"Net_Short!EM15","v":0},{"$f":"Net_Short!EN15","v":0},{"$f":"Net_Short!EO15","v":0},{"$f":"Net_Short!EP15","v":0},{"$f":"Net_Short!EQ15","v":0},{"$f":"Net_Short!ER15","v":0},{"$f":"Net_Short!ES15","v":0},{"$f":"Net_Short!ET15","v":0},{"$f":"Net_Short!EU15","v":0},{"$f":"Net_Short!EV15","v":0},{"$f":"Net_Short!EW15","v":0}]
[null,null,"Net Storage Losses","GWh",null,{"$f":"Util_Allocation!Z96","v":0},{"$f":"Util_Allocation!AA96","v":0},{"$f":"Util_Allocation!AB96","v":0},{"$f":"Util_Allocation!AC96","v":0},{"$f":"Util_Allocation!AD96","v":0},{"$f":"Util_Allocation!AE96","v":46.253231355720203},{"$f":"Util_Allocation!AF96","v":634.60657634875383},{"$f":"Util_Allocation!AG96","v":1210.350386407767},{"$f":"Util_Allocation!AH96","v":2090.5273818017199},{"$f":"Util_Allocation!AI96","v":3492.7377793816831},{"$f":"Util_Allocation!AJ96","v":5138.7649784364348},{"$f":"Util_Allocation!AK96","v":5523.5511019126297},{"$f":"Util_Allocation!AL96","v":6013.2370206360692},{"$f":"Util_Allocation!AM96","v":4111.194566137533},{"$f":"Util_Allocation!AN96","v":4690.4615758292048},{"$f":"Util_Allocation!AO96","v":5928.5318825870745},{"$f":"Util_Allocation!AP96","v":6909.966075371769},{"$f":"Util_Allocation!AQ96","v":8267.3481096300347},{"$f":"Util_Allocation!AR96","v":9589.8543065944086},null,{"$f":"Util_Allocation!AT96","v":0},{"$f":"Util_Allocation!AU96","v":0},{"$f":"Util_Allocation!AV96","v":0},{"$f":"Util_Allocation!AW96","v":0},{"$f":"Util_Allocation!AX96","v":0},{"$f":"Util_Allocation!AY96","v":46.253231355720203},{"$f":"Util_Allocation!AZ96","v":634.60657634875383},{"$f":"Util_Allocation!BA96","v":1210.350386407767},{"$f":"Util_Allocation!BB96","v":2090.5273818017199},{"$f":"Util_Allocation!BC96","v":3492.7377793816831},{"$f":"Util_Allocation!BD96","v":5138.7649784364348},{"$f":"Util_Allocation!BE96","v":5523.5511019126297},{"$f":"Util_Allocation!BF96","v":6013.2370206360692},{"$f":"Util_Allocation!BG96","v":4111.194566137533},{"$f":"Util_Allocation!BH96","v":4690.4615758292048},{"$f":"Util_Allocation!BI96","v":5928.5318825870745},{"$f":"Util_Allocation!BJ96","v":6909.966075371769},{"$f":"Util_Allocation!BK96","v":8267.3481096300347},{"$f":"Util_Allocation!BL96","v":9589.8543065944086},null,{"$f":"Util_Allocation!BN96","v":0},{"$f":"Util_Allocation!BO96","v":0},{"$f":"Util_Allocation!BP96","v":0},{"$f":"Util_Allocation!BQ96","v":0},{"$f":"Util_Allocation!BR96","v":0},{"$f":"Util_Allocation!BS96","v":12.614517642469146},{"$f":"Util_Allocation!BT96","v":173.07452082238743},{"$f":"Util_Allocation!BU96","v":330.09555992939102},{"$f":"Util_Allocation!BV96","v":570.14383140046903},{"$f":"Util_Allocation!BW96","v":952.56484892227718},{"$f":"Util_Allocation!BX96","v":1401.4813577553912},{"$f":"Util_Allocation!BY96","v":1506.4230277943534},{"$f":"Util_Allocation!BZ96","v":1639.973732900746},{"$f":"Util_Allocation!CA96","v":1121.2348816738725},{"$f":"Util_Allocation!CB96","v":1279.2167934079648},{"$f":"Util_Allocation!CC96","v":1616.8723316146566},{"$f":"Util_Allocation!CD96","v":1884.5362023741186},{"$f":"Util_Allocation!CE96","v":2254.7313026263728},{"$f":"Util_Allocation!CF96","v":2615.4148108893837}]
[null,"Utility-Owned Resources","Coal","MW",null,{"$f":"SUMPRODUCT((OFFSET(Generators!$E$8,1,0,ctGen,1)=$C25)*(OFFSET(Generators!$L$8,1,0,ctGen,1)<=DATE(F$4,1,1))*(OFFSET(Generators!$N$8,1,0,ctGen,1)>DATE(F$4,1,1))*OFFSET(Generators!$P$8,1,0,ctGen,1),OFFSET(Generators!$R$8,1,(F$3-1),ctGen,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Generators!$E$8,1,0,ctGen,1)=$C25)*(OFFSET(Generators!$L$8,1,0,ctGen,1)<=DATE(G$4,1,1))*(OFFSET(Generators!$N$8,1,0,ctGen,1)>DATE(G$4,1,1))*OFFSET(Generators!$P$8,1,0,ctGen,1),OFFSET(Generators!$R$8,1,(G$3-1),ctGen,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Generators!$E$8,1,0,ctGen,1)=$C25)*(OFFSET(Generators!$L$8,1,0,ctGen,1)<=DATE(H$4,1,1))*(OFFSET(Generators!$N$8,1,0,ctGen,1)>DATE(H$4,1,1))*OFFSET(Generators!$P$8,1,0,ctGen,1),OFFSET(Generators!$R$8,1,(H$3-1),ctGen,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Generators!$E$8,1,0,ctGen,1)=$C25)*(OFFSET(Generators!$L$8,1,0,ctGen,1)<=DATE(I$4,1,1))*(OFFSET(Generators!$N$8,1,0,ctGen,1)>DATE(I$4,1,1))*OFFSET(Generators!$P$8,1,0,ctGen,1),OFFSET(Generators!$R$8,1,(I$3-1),ctGen,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Generators!$E$8,1,0,ctGen,1)=$C25)*(OFFSET(Generators!$L$8,1,0,ctGen,1)<=DATE(J$4,1,1))*(OFFSET(Generators!$N$8,1,0,ctGen,1)>DATE(J$4,1,1))*OFFSET(Generators!$P$8,1,0,ctGen,1),OFFSET(Generators!$R$8,1,(J$3-1),ctGen,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Generators!$E$8,1,0,ctGen,1)=$C25)*(OFFSET(Generators!$L$8,1,0,ctGen,1)<=DATE(K$4,1,1))*(OFFSET(Generators!$N$8,1,0,ctGen,1)>DATE(K$4,1,1))*OFFSET(Generators!$P$8,1,0,ctGen,1),OFFSET(Generators!$R$8,1,(K$3-1),ctGen,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Generators!$E$8,1,0,ctGen,1)=$C25)*(OFFSET(Generators!$L$8,1,0,ctGen,1)<=DATE(L$4,1,1))*(OFFSET(Generators!$N$8,1,0,ctGen,1)>DATE(L$4,1,1))*OFFSET(Generators!$P$8,1,0,ctGen,1),OFFSET(Generators!$R$8,1,(L$3-1),ctGen,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Generators!$E$8,1,0,ctGen,1)=$C25)*(OFFSET(Generators!$L$8,1,0,ctGen,1)<=DATE(M$4,1,1))*(OFFSET(Generators!$N$8,1,0,ctGen,1)>DATE(M$4,1,1))*OFFSET(Generators!$P$8,1,0,ctGen,1),OFFSET(Generators!$R$8,1,(M$3-1),ctGen,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Generators!$E$8,1,0,ctGen,1)=$C25)*(OFFSET(Generators!$L$8,1,0,ctGen,1)<=DATE(N$4,1,1))*(OFFSET(Generators!$N$8,1,0,ctGen,1)>DATE(N$4,1,1))*OFFSET(Generators!$P$8,1,0,ctGen,1),OFFSET(Generators!$R$8,1,(N$3-1),ctGen,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Generators!$E$8,1,0,ctGen,1)=$C25)*(OFFSET(Generators!$L$8,1,0,ctGen,1)<=DATE(O$4,1,1))*(OFFSET(Generators!$N$8,1,0,ctGen,1)>DATE(O$4,1,1))*OFFSET(Generators!$P$8,1,0,ctGen,1),OFFSET(Generators!$R$8,1,(O$3-1),ctGen,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Generators!$E$8,1,0,ctGen,1)=$C25)*(OFFSET(Generators!$L$8,1,0,ctGen,1)<=DATE(P$4,1,1))*(OFFSET(Generators!$N$8,1,0,ctGen,1)>DATE(P$4,1,1))*OFFSET(Generators!$P$8,1,0,ctGen,1),OFFSET(Generators!$R$8,1,(P$3-1),ctGen,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Generators!$E$8,1,0,ctGen,1)=$C25)*(OFFSET(Generators!$L$8,1,0,ctGen,1)<=DATE(Q$4,1,1))*(OFFSET(Generators!$N$8,1,0,ctGen,1)>DATE(Q$4,1,1))*OFFSET(Generators!$P$8,1,0,ctGen,1),OFFSET(Generators!$R$8,1,(Q$3-1),ctGen,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Generators!$E$8,1,0,ctGen,1)=$C25)*(OFFSET(Generators!$L$8,1,0,ctGen,1)<=DATE(R$4,1,1))*(OFFSET(Generators!$N$8,1,0,ctGen,1)>DATE(R$4,1,1))*OFFSET(Generators!$P$8,1,0,ctGen,1),OFFSET(Generators!$R$8,1,(R$3-1),ctGen,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Generators!$E$8,1,0,ctGen,1)=$C25)*(OFFSET(Generators!$L$8,1,0,ctGen,1)<=DATE(S$4,1,1))*(OFFSET(Generators!$N$8,1,0,ctGen,1)>DATE(S$4,1,1))*OFFSET(Generators!$P$8,1,0,ctGen,1),OFFSET(Generators!$R$8,1,(S$3-1),ctGen,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Generators!$E$8,1,0,ctGen,1)=$C25)*(OFFSET(Generators!$L$8,1,0,ctGen,1)<=DATE(T$4,1,1))*(OFFSET(Generators!$N$8,1,0,ctGen,1)>DATE(T$4,1,1))*OFFSET(Generators!$P$8,1,0,ctGen,1),OFFSET(Generators!$R$8,1,(T$3-1),ctGen,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Generators!$E$8,1,0,ctGen,1)=$C25)*(OFFSET(Generators!$L$8,1,0,ctGen,1)<=DATE(U$4,1,1))*(OFFSET(Generators!$N$8,1,0,ctGen,1)>DATE(U$4,1,1))*OFFSET(Generators!$P$8,1,0,ctGen,1),OFFSET(Generators!$R$8,1,(U$3-1),ctGen,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Generators!$E$8,1,0,ctGen,1)=$C25)*(OFFSET(Generators!$L$8,1,0,ctGen,1)<=DATE(V$4,1,1))*(OFFSET(Generators!$N$8,1,0,ctGen,1)>DATE(V$4,1,1))*OFFSET(Generators!$P$8,1,0,ctGen,1),OFFSET(Generators!$R$8,1,(V$3-1),ctGen,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Generators!$E$8,1,0,ctGen,1)=$C25)*(OFFSET(Generators!$L$8,1,0,ctGen,1)<=DATE(W$4,1,1))*(OFFSET(Generators!$N$8,1,0,ctGen,1)>DATE(W$4,1,1))*OFFSET(Generators!$P$8,1,0,ctGen,1),OFFSET(Generators!$R$8,1,(W$3-1),ctGen,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Generators!$E$8,1,0,ctGen,1)=$C25)*(OFFSET(Generators!$L$8,1,0,ctGen,1)<=DATE(X$4,1,1))*(OFFSET(Generators!$N$8,1,0,ctGen,1)>DATE(X$4,1,1))*OFFSET(Generators!$P$8,1,0,ctGen,1),OFFSET(Generators!$R$8,1,(X$3-1),ctGen,1))","v":0},null,{"$f":"SUMPRODUCT((OFFSET(Generators!$E$8,1,0,ctGen,1)=$C25)*(OFFSET(Generators!$L$8,1,0,ctGen,1)<=DATE(Z$4,1,1))*(OFFSET(Generators!$N$8,1,0,ctGen,1)>DATE(Z$4,1,1))*OFFSET(Generators!$P$8,1,0,ctGen,1),OFFSET(Generators!$R$8,1,(Z$3-1),ctGen,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Generators!$E$8,1,0,ctGen,1)=$C25)*(OFFSET(Generators!$L$8,1,0,ctGen,1)<=DATE(AA$4,1,1))*(OFFSET(Generators!$N$8,1,0,ctGen,1)>DATE(AA$4,1,1))*OFFSET(Generators!$P$8,1,0,ctGen,1),OFFSET(Generators!$R$8,1,(AA$3-1),ctGen,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Generators!$E$8,1,0,ctGen,1)=$C25)*(OFFSET(Generators!$L$8,1,0,ctGen,1)<=DATE(AB$4,1,1))*(OFFSET(Generators!$N$8,1,0,ctGen,1)>DATE(AB$4,1,1))*OFFSET(Generators!$P$8,1,0,ctGen,1),OFFSET(Generators!$R$8,1,(AB$3-1),ctGen,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Generators!$E$8,1,0,ctGen,1)=$C25)*(OFFSET(Generators!$L$8,1,0,ctGen,1)<=DATE(AC$4,1,1))*(OFFSET(Generators!$N$8,1,0,ctGen,1)>DATE(AC$4,1,1))*OFFSET(Generators!$P$8,1,0,ctGen,1),OFFSET(Generators!$R$8,1,(AC$3-1),ctGen,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Generators!$E$8,1,0,ctGen,1)=$C25)*(OFFSET(Generators!$L$8,1,0,ctGen,1)<=DATE(AD$4,1,1))*(OFFSET(Generators!$N$8,1,0,ctGen,1)>DATE(AD$4,1,1))*OFFSET(Generators!$P$8,1,0,ctGen,1),OFFSET(Generators!$R$8,1,(AD$3-1),ctGen,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Generators!$E$8,1,0,ctGen,1)=$C25)*(OFFSET(Generators!$L$8,1,0,ctGen,1)<=DATE(AE$4,1,1))*(OFFSET(Generators!$N$8,1,0,ctGen,1)>DATE(AE$4,1,1))*OFFSET(Generators!$P$8,1,0,ctGen,1),OFFSET(Generators!$R$8,1,(AE$3-1),ctGen,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Generators!$E$8,1,0,ctGen,1)=$C25)*(OFFSET(Generators!$L$8,1,0,ctGen,1)<=DATE(AF$4,1,1))*(OFFSET(Generators!$N$8,1,0,ctGen,1)>DATE(AF$4,1,1))*OFFSET(Generators!$P$8,1,0,ctGen,1),OFFSET(Generators!$R$8,1,(AF$3-1),ctGen,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Generators!$E$8,1,0,ctGen,1)=$C25)*(OFFSET(Generators!$L$8,1,0,ctGen,1)<=DATE(AG$4,1,1))*(OFFSET(Generators!$N$8,1,0,ctGen,1)>DATE(AG$4,1,1))*OFFSET(Generators!$P$8,1,0,ctGen,1),OFFSET(Generators!$R$8,1,(AG$3-1),ctGen,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Generators!$E$8,1,0,ctGen,1)=$C25)*(OFFSET(Generators!$L$8,1,0,ctGen,1)<=DATE(AH$4,1,1))*(OFFSET(Generators!$N$8,1,0,ctGen,1)>DATE(AH$4,1,1))*OFFSET(Generators!$P$8,1,0,ctGen,1),OFFSET(Generators!$R$8,1,(AH$3-1),ctGen,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Generators!$E$8,1,0,ctGen,1)=$C25)*(OFFSET(Generators!$L$8,1,0,ctGen,1)<=DATE(AI$4,1,1))*(OFFSET(Generators!$N$8,1,0,ctGen,1)>DATE(AI$4,1,1))*OFFSET(Generators!$P$8,1,0,ctGen,1),OFFSET(Generators!$R$8,1,(AI$3-1),ctGen,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Generators!$E$8,1,0,ctGen,1)=$C25)*(OFFSET(Generators!$L$8,1,0,ctGen,1)<=DATE(AJ$4,1,1))*(OFFSET(Generators!$N$8,1,0,ctGen,1)>DATE(AJ$4,1,1))*OFFSET(Generators!$P$8,1,0,ctGen,1),OFFSET(Generators!$R$8,1,(AJ$3-1),ctGen,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Generators!$E$8,1,0,ctGen,1)=$C25)*(OFFSET(Generators!$L$8,1,0,ctGen,1)<=DATE(AK$4,1,1))*(OFFSET(Generators!$N$8,1,0,ctGen,1)>DATE(AK$4,1,1))*OFFSET(Generators!$P$8,1,0,ctGen,1),OFFSET(Generators!$R$8,1,(AK$3-1),ctGen,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Generators!$E$8,1,0,ctGen,1)=$C25)*(OFFSET(Generators!$L$8,1,0,ctGen,1)<=DATE(AL$4,1,1))*(OFFSET(Generators!$N$8,1,0,ctGen,1)>DATE(AL$4,1,1))*OFFSET(Generators!$P$8,1,0,ctGen,1),OFFSET(Generators!$R$8,1,(AL$3-1),ctGen,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Generators!$E$8,1,0,ctGen,1)=$C25)*(OFFSET(Generators!$L$8,1,0,ctGen,1)<=DATE(AM$4,1,1))*(OFFSET(Generators!$N$8,1,0,ctGen,1)>DATE(AM$4,1,1))*OFFSET(Generators!$P$8,1,0,ctGen,1),OFFSET(Generators!$R$8,1,(AM$3-1),ctGen,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Generators!$E$8,1,0,ctGen,1)=$C25)*(OFFSET(Generators!$L$8,1,0,ctGen,1)<=DATE(AN$4,1,1))*(OFFSET(Generators!$N$8,1,0,ctGen,1)>DATE(AN$4,1,1))*OFFSET(Generators!$P$8,1,0,ctGen,1),OFFSET(Generators!$R$8,1,(AN$3-1),ctGen,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Generators!$E$8,1,0,ctGen,1)=$C25)*(OFFSET(Generators!$L$8,1,0,ctGen,1)<=DATE(AO$4,1,1))*(OFFSET(Generators!$N$8,1,0,ctGen,1)>DATE(AO$4,1,1))*OFFSET(Generators!$P$8,1,0,ctGen,1),OFFSET(Generators!$R$8,1,(AO$3-1),ctGen,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Generators!$E$8,1,0,ctGen,1)=$C25)*(OFFSET(Generators!$L$8,1,0,ctGen,1)<=DATE(AP$4,1,1))*(OFFSET(Generators!$N$8,1,0,ctGen,1)>DATE(AP$4,1,1))*OFFSET(Generators!$P$8,1,0,ctGen,1),OFFSET(Generators!$R$8,1,(AP$3-1),ctGen,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Generators!$E$8,1,0,ctGen,1)=$C25)*(OFFSET(Generators!$L$8,1,0,ctGen,1)<=DATE(AQ$4,1,1))*(OFFSET(Generators!$N$8,1,0,ctGen,1)>DATE(AQ$4,1,1))*OFFSET(Generators!$P$8,1,0,ctGen,1),OFFSET(Generators!$R$8,1,(AQ$3-1),ctGen,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Generators!$E$8,1,0,ctGen,1)=$C25)*(OFFSET(Generators!$L$8,1,0,ctGen,1)<=DATE(AR$4,1,1))*(OFFSET(Generators!$N$8,1,0,ctGen,1)>DATE(AR$4,1,1))*OFFSET(Generators!$P$8,1,0,ctGen,1),OFFSET(Generators!$R$8,1,(AR$3-1),ctGen,1))","v":0},null,{"$f":"SUMPRODUCT((OFFSET(Generators!$E$8,1,0,ctGen,1)=$C25)*(OFFSET(Generators!$L$8,1,0,ctGen,1)<=DATE(AT$4,1,1))*(OFFSET(Generators!$N$8,1,0,ctGen,1)>DATE(AT$4,1,1))*OFFSET(Generators!$P$8,1,0,ctGen,1),OFFSET(Generators!$R$8,1,(AT$3-1),ctGen,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Generators!$E$8,1,0,ctGen,1)=$C25)*(OFFSET(Generators!$L$8,1,0,ctGen,1)<=DATE(AU$4,1,1))*(OFFSET(Generators!$N$8,1,0,ctGen,1)>DATE(AU$4,1,1))*OFFSET(Generators!$P$8,1,0,ctGen,1),OFFSET(Generators!$R$8,1,(AU$3-1),ctGen,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Generators!$E$8,1,0,ctGen,1)=$C25)*(OFFSET(Generators!$L$8,1,0,ctGen,1)<=DATE(AV$4,1,1))*(OFFSET(Generators!$N$8,1,0,ctGen,1)>DATE(AV$4,1,1))*OFFSET(Generators!$P$8,1,0,ctGen,1),OFFSET(Generators!$R$8,1,(AV$3-1),ctGen,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Generators!$E$8,1,0,ctGen,1)=$C25)*(OFFSET(Generators!$L$8,1,0,ctGen,1)<=DATE(AW$4,1,1))*(OFFSET(Generators!$N$8,1,0,ctGen,1)>DATE(AW$4,1,1))*OFFSET(Generators!$P$8,1,0,ctGen,1),OFFSET(Generators!$R$8,1,(AW$3-1),ctGen,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Generators!$E$8,1,0,ctGen,1)=$C25)*(OFFSET(Generators!$L$8,1,0,ctGen,1)<=DATE(AX$4,1,1))*(OFFSET(Generators!$N$8,1,0,ctGen,1)>DATE(AX$4,1,1))*OFFSET(Generators!$P$8,1,0,ctGen,1),OFFSET(Generators!$R$8,1,(AX$3-1),ctGen,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Generators!$E$8,1,0,ctGen,1)=$C25)*(OFFSET(Generators!$L$8,1,0,ctGen,1)<=DATE(AY$4,1,1))*(OFFSET(Generators!$N$8,1,0,ctGen,1)>DATE(AY$4,1,1))*OFFSET(Generators!$P$8,1,0,ctGen,1),OFFSET(Generators!$R$8,1,(AY$3-1),ctGen,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Generators!$E$8,1,0,ctGen,1)=$C25)*(OFFSET(Generators!$L$8,1,0,ctGen,1)<=DATE(AZ$4,1,1))*(OFFSET(Generators!$N$8,1,0,ctGen,1)>DATE(AZ$4,1,1))*OFFSET(Generators!$P$8,1,0,ctGen,1),OFFSET(Generators!$R$8,1,(AZ$3-1),ctGen,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Generators!$E$8,1,0,ctGen,1)=$C25)*(OFFSET(Generators!$L$8,1,0,ctGen,1)<=DATE(BA$4,1,1))*(OFFSET(Generators!$N$8,1,0,ctGen,1)>DATE(BA$4,1,1))*OFFSET(Generators!$P$8,1,0,ctGen,1),OFFSET(Generators!$R$8,1,(BA$3-1),ctGen,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Generators!$E$8,1,0,ctGen,1)=$C25)*(OFFSET(Generators!$L$8,1,0,ctGen,1)<=DATE(BB$4,1,1))*(OFFSET(Generators!$N$8,1,0,ctGen,1)>DATE(BB$4,1,1))*OFFSET(Generators!$P$8,1,0,ctGen,1),OFFSET(Generators!$R$8,1,(BB$3-1),ctGen,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Generators!$E$8,1,0,ctGen,1)=$C25)*(OFFSET(Generators!$L$8,1,0,ctGen,1)<=DATE(BC$4,1,1))*(OFFSET(Generators!$N$8,1,0,ctGen,1)>DATE(BC$4,1,1))*OFFSET(Generators!$P$8,1,0,ctGen,1),OFFSET(Generators!$R$8,1,(BC$3-1),ctGen,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Generators!$E$8,1,0,ctGen,1)=$C25)*(OFFSET(Generators!$L$8,1,0,ctGen,1)<=DATE(BD$4,1,1))*(OFFSET(Generators!$N$8,1,0,ctGen,1)>DATE(BD$4,1,1))*OFFSET(Generators!$P$8,1,0,ctGen,1),OFFSET(Generators!$R$8,1,(BD$3-1),ctGen,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Generators!$E$8,1,0,ctGen,1)=$C25)*(OFFSET(Generators!$L$8,1,0,ctGen,1)<=DATE(BE$4,1,1))*(OFFSET(Generators!$N$8,1,0,ctGen,1)>DATE(BE$4,1,1))*OFFSET(Generators!$P$8,1,0,ctGen,1),OFFSET(Generators!$R$8,1,(BE$3-1),ctGen,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Generators!$E$8,1,0,ctGen,1)=$C25)*(OFFSET(Generators!$L$8,1,0,ctGen,1)<=DATE(BF$4,1,1))*(OFFSET(Generators!$N$8,1,0,ctGen,1)>DATE(BF$4,1,1))*OFFSET(Generators!$P$8,1,0,ctGen,1),OFFSET(Generators!$R$8,1,(BF$3-1),ctGen,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Generators!$E$8,1,0,ctGen,1)=$C25)*(OFFSET(Generators!$L$8,1,0,ctGen,1)<=DATE(BG$4,1,1))*(OFFSET(Generators!$N$8,1,0,ctGen,1)>DATE(BG$4,1,1))*OFFSET(Generators!$P$8,1,0,ctGen,1),OFFSET(Generators!$R$8,1,(BG$3-1),ctGen,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Generators!$E$8,1,0,ctGen,1)=$C25)*(OFFSET(Generators!$L$8,1,0,ctGen,1)<=DATE(BH$4,1,1))*(OFFSET(Generators!$N$8,1,0,ctGen,1)>DATE(BH$4,1,1))*OFFSET(Generators!$P$8,1,0,ctGen,1),OFFSET(Generators!$R$8,1,(BH$3-1),ctGen,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Generators!$E$8,1,0,ctGen,1)=$C25)*(OFFSET(Generators!$L$8,1,0,ctGen,1)<=DATE(BI$4,1,1))*(OFFSET(Generators!$N$8,1,0,ctGen,1)>DATE(BI$4,1,1))*OFFSET(Generators!$P$8,1,0,ctGen,1),OFFSET(Generators!$R$8,1,(BI$3-1),ctGen,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Generators!$E$8,1,0,ctGen,1)=$C25)*(OFFSET(Generators!$L$8,1,0,ctGen,1)<=DATE(BJ$4,1,1))*(OFFSET(Generators!$N$8,1,0,ctGen,1)>DATE(BJ$4,1,1))*OFFSET(Generators!$P$8,1,0,ctGen,1),OFFSET(Generators!$R$8,1,(BJ$3-1),ctGen,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Generators!$E$8,1,0,ctGen,1)=$C25)*(OFFSET(Generators!$L$8,1,0,ctGen,1)<=DATE(BK$4,1,1))*(OFFSET(Generators!$N$8,1,0,ctGen,1)>DATE(BK$4,1,1))*OFFSET(Generators!$P$8,1,0,ctGen,1),OFFSET(Generators!$R$8,1,(BK$3-1),ctGen,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Generators!$E$8,1,0,ctGen,1)=$C25)*(OFFSET(Generators!$L$8,1,0,ctGen,1)<=DATE(BL$4,1,1))*(OFFSET(Generators!$N$8,1,0,ctGen,1)>DATE(BL$4,1,1))*OFFSET(Generators!$P$8,1,0,ctGen,1),OFFSET(Generators!$R$8,1,(BL$3-1),ctGen,1))","v":0}]
[null,"Excludes gas-fired generation","Cogeneration","MW",null,{"$f":"SUMPRODUCT((OFFSET(Generators!$E$8,1,0,ctGen,1)=$C26)*(OFFSET(Generators!$L$8,1,0,ctGen,1)<=DATE(F$4,1,1))*(OFFSET(Generators!$N$8,1,0,ctGen,1)>DATE(F$4,1,1))*OFFSET(Generators!$P$8,1,0,ctGen,1),OFFSET(Generators!$R$8,1,(F$3-1),ctGen,1))","v":1706.1000000000004},{"$f":"SUMPRODUCT((OFFSET(Generators!$E$8,1,0,ctGen,1)=$C26)*(OFFSET(Generators!$L$8,1,0,ctGen,1)<=DATE(G$4,1,1))*(OFFSET(Generators!$N$8,1,0,ctGen,1)>DATE(G$4,1,1))*OFFSET(Generators!$P$8,1,0,ctGen,1),OFFSET(Generators!$R$8,1,(G$3-1),ctGen,1))","v":1561.6500000000003},{"$f":"SUMPRODUCT((OFFSET(Generators!$E$8,1,0,ctGen,1)=$C26)*(OFFSET(Generators!$L$8,1,0,ctGen,1)<=DATE(H$4,1,1))*(OFFSET(Generators!$N$8,1,0,ctGen,1)>DATE(H$4,1,1))*OFFSET(Generators!$P$8,1,0,ctGen,1),OFFSET(Generators!$R$8,1,(H$3-1),ctGen,1))","v":1561.6500000000003},{"$f":"SUMPRODUCT((OFFSET(Generators!$E$8,1,0,ctGen,1)=$C26)*(OFFSET(Generators!$L$8,1,0,ctGen,1)<=DATE(I$4,1,1))*(OFFSET(Generators!$N$8,1,0,ctGen,1)>DATE(I$4,1,1))*OFFSET(Generators!$P$8,1,0,ctGen,1),OFFSET(Generators!$R$8,1,(I$3-1),ctGen,1))","v":1561.6500000000003},{"$f":"SUMPRODUCT((OFFSET(Generators!$E$8,1,0,ctGen,1)=$C26)*(OFFSET(Generators!$L$8,1,0,ctGen,1)<=DATE(J$4,1,1))*(OFFSET(Generators!$N$8,1,0,ctGen,1)>DATE(J$4,1,1))*OFFSET(Generators!$P$8,1,0,ctGen,1),OFFSET(Generators!$R$8,1,(J$3-1),ctGen,1))","v":1561.6500000000003},{"$f":"SUMPRODUCT((OFFSET(Generators!$E$8,1,0,ctGen,1)=$C26)*(OFFSET(Generators!$L$8,1,0,ctGen,1)<=DATE(K$4,1,1))*(OFFSET(Generators!$N$8,1,0,ctGen,1)>DATE(K$4,1,1))*OFFSET(Generators!$P$8,1,0,ctGen,1),OFFSET(Generators!$R$8,1,(K$3-1),ctGen,1))","v":1561.6500000000003},{"$f":"SUMPRODUCT((OFFSET(Generators!$E$8,1,0,ctGen,1)=$C26)*(OFFSET(Generators!$L$8,1,0,ctGen,1)<=DATE(L$4,1,1))*(OFFSET(Generators!$N$8,1,0,ctGen,1)>DATE(L$4,1,1))*OFFSET(Generators!$P$8,1,0,ctGen,1),OFFSET(Generators!$R$8,1,(L$3-1),ctGen,1))","v":1561.6500000000003},{"$f":"SUMPRODUCT((OFFSET(Generators!$E$8,1,0,ctGen,1)=$C26)*(OFFSET(Generators!$L$8,1,0,ctGen,1)<=DATE(M$4,1,1))*(OFFSET(Generators!$N$8,1,0,ctGen,1)>DATE(M$4,1,1))*OFFSET(Generators!$P$8,1,0,ctGen,1),OFFSET(Generators!$R$8,1,(M$3-1),ctGen,1))","v":1561.6500000000003},{"$f":"SUMPRODUCT((OFFSET(Generators!$E$8,1,0,ctGen,1)=$C26)*(OFFSET(Generators!$L$8,1,0,ctGen,1)<=DATE(N$4,1,1))*(OFFSET(Generators!$N$8,1,0,ctGen,1)>DATE(N$4,1,1))*OFFSET(Generators!$P$8,1,0,ctGen,1),OFFSET(Generators!$R$8,1,(N$3-1),ctGen,1))","v":1561.6500000000003},{"$f":"SUMPRODUCT((OFFSET(Generators!$E$8,1,0,ctGen,1)=$C26)*(OFFSET(Generators!$L$8,1,0,ctGen,1)<=DATE(O$4,1,1))*(OFFSET(Generators!$N$8,1,0,ctGen,1)>DATE(O$4,1,1))*OFFSET(Generators!$P$8,1,0,ctGen,1),OFFSET(Generators!$R$8,1,(O$3-1),ctGen,1))","v":1561.6500000000003},{"$f":"SUMPRODUCT((OFFSET(Generators!$E$8,1,0,ctGen,1)=$C26)*(OFFSET(Generators!$L$8,1,0,ctGen,1)<=DATE(P$4,1,1))*(OFFSET(Generators!$N$8,1,0,ctGen,1)>DATE(P$4,1,1))*OFFSET(Generators!$P$8,1,0,ctGen,1),OFFSET(Generators!$R$8,1,(P$3-1),ctGen,1))","v":1561.6500000000003},{"$f":"SUMPRODUCT((OFFSET(Generators!$E$8,1,0,ctGen,1)=$C26)*(OFFSET(Generators!$L$8,1,0,ctGen,1)<=DATE(Q$4,1,1))*(OFFSET(Generators!$N$8,1,0,ctGen,1)>DATE(Q$4,1,1))*OFFSET(Generators!$P$8,1,0,ctGen,1),OFFSET(Generators!$R$8,1,(Q$3-1),ctGen,1))","v":1561.6500000000003},{"$f":"SUMPRODUCT((OFFSET(Generators!$E$8,1,0,ctGen,1)=$C26)*(OFFSET(Generators!$L$8,1,0,ctGen,1)<=DATE(R$4,1,1))*(OFFSET(Generators!$N$8,1,0,ctGen,1)>DATE(R$4,1,1))*OFFSET(Generators!$P$8,1,0,ctGen,1),OFFSET(Generators!$R$8,1,(R$3-1),ctGen,1))","v":1561.6500000000003},{"$f":"SUMPRODUCT((OFFSET(Generators!$E$8,1,0,ctGen,1)=$C26)*(OFFSET(Generators!$L$8,1,0,ctGen,1)<=DATE(S$4,1,1))*(OFFSET(Generators!$N$8,1,0,ctGen,1)>DATE(S$4,1,1))*OFFSET(Generators!$P$8,1,0,ctGen,1),OFFSET(Generators!$R$8,1,(S$3-1),ctGen,1))","v":1561.6500000000003},{"$f":"SUMPRODUCT((OFFSET(Generators!$E$8,1,0,ctGen,1)=$C26)*(OFFSET(Generators!$L$8,1,0,ctGen,1)<=DATE(T$4,1,1))*(OFFSET(Generators!$N$8,1,0,ctGen,1)>DATE(T$4,1,1))*OFFSET(Generators!$P$8,1,0,ctGen,1),OFFSET(Generators!$R$8,1,(T$3-1),ctGen,1))","v":1561.6500000000003},{"$f":"SUMPRODUCT((OFFSET(Generators!$E$8,1,0,ctGen,1)=$C26)*(OFFSET(Generators!$L$8,1,0,ctGen,1)<=DATE(U$4,1,1))*(OFFSET(Generators!$N$8,1,0,ctGen,1)>DATE(U$4,1,1))*OFFSET(Generators!$P$8,1,0,ctGen,1),OFFSET(Generators!$R$8,1,(U$3-1),ctGen,1))","v":1561.6500000000003},{"$f":"SUMPRODUCT((OFFSET(Generators!$E$8,1,0,ctGen,1)=$C26)*(OFFSET(Generators!$L$8,1,0,ctGen,1)<=DATE(V$4,1,1))*(OFFSET(Generators!$N$8,1,0,ctGen,1)>DATE(V$4,1,1))*OFFSET(Generators!$P$8,1,0,ctGen,1),OFFSET(Generators!$R$8,1,(V$3-1),ctGen,1))","v":1561.6500000000003},{"$f":"SUMPRODUCT((OFFSET(Generators!$E$8,1,0,ctGen,1)=$C26)*(OFFSET(Generators!$L$8,1,0,ctGen,1)<=DATE(W$4,1,1))*(OFFSET(Generators!$N$8,1,0,ctGen,1)>DATE(W$4,1,1))*OFFSET(Generators!$P$8,1,0,ctGen,1),OFFSET(Generators!$R$8,1,(W$3-1),ctGen,1))","v":1561.6500000000003},{"$f":"SUMPRODUCT((OFFSET(Generators!$E$8,1,0,ctGen,1)=$C26)*(OFFSET(Generators!$L$8,1,0,ctGen,1)<=DATE(X$4,1,1))*(OFFSET(Generators!$N$8,1,0,ctGen,1)>DATE(X$4,1,1))*OFFSET(Generators!$P$8,1,0,ctGen,1),OFFSET(Generators!$R$8,1,(X$3-1),ctGen,1))","v":1561.6500000000003},null,{"$f":"SUMPRODUCT((OFFSET(Generators!$E$8,1,0,ctGen,1)=$C26)*(OFFSET(Generators!$L$8,1,0,ctGen,1)<=DATE(Z$4,1,1))*(OFFSET(Generators!$N$8,1,0,ctGen,1)>DATE(Z$4,1,1))*OFFSET(Generators!$P$8,1,0,ctGen,1),OFFSET(Generators!$R$8,1,(Z$3-1),ctGen,1))","v":1055.3600000000001},{"$f":"SUMPRODUCT((OFFSET(Generators!$E$8,1,0,ctGen,1)=$C26)*(OFFSET(Generators!$L$8,1,0,ctGen,1)<=DATE(AA$4,1,1))*(OFFSET(Generators!$N$8,1,0,ctGen,1)>DATE(AA$4,1,1))*OFFSET(Generators!$P$8,1,0,ctGen,1),OFFSET(Generators!$R$8,1,(AA$3-1),ctGen,1))","v":1055.3600000000001},{"$f":"SUMPRODUCT((OFFSET(Generators!$E$8,1,0,ctGen,1)=$C26)*(OFFSET(Generators!$L$8,1,0,ctGen,1)<=DATE(AB$4,1,1))*(OFFSET(Generators!$N$8,1,0,ctGen,1)>DATE(AB$4,1,1))*OFFSET(Generators!$P$8,1,0,ctGen,1),OFFSET(Generators!$R$8,1,(AB$3-1),ctGen,1))","v":1004.5000000000001},{"$f":"SUMPRODUCT((OFFSET(Generators!$E$8,1,0,ctGen,1)=$C26)*(OFFSET(Generators!$L$8,1,0,ctGen,1)<=DATE(AC$4,1,1))*(OFFSET(Generators!$N$8,1,0,ctGen,1)>DATE(AC$4,1,1))*OFFSET(Generators!$P$8,1,0,ctGen,1),OFFSET(Generators!$R$8,1,(AC$3-1),ctGen,1))","v":900.60000000000014},{"$f":"SUMPRODUCT((OFFSET(Generators!$E$8,1,0,ctGen,1)=$C26)*(OFFSET(Generators!$L$8,1,0,ctGen,1)<=DATE(AD$4,1,1))*(OFFSET(Generators!$N$8,1,0,ctGen,1)>DATE(AD$4,1,1))*OFFSET(Generators!$P$8,1,0,ctGen,1),OFFSET(Generators!$R$8,1,(AD$3-1),ctGen,1))","v":868.12000000000012},{"$f":"SUMPRODUCT((OFFSET(Generators!$E$8,1,0,ctGen,1)=$C26)*(OFFSET(Generators!$L$8,1,0,ctGen,1)<=DATE(AE$4,1,1))*(OFFSET(Generators!$N$8,1,0,ctGen,1)>DATE(AE$4,1,1))*OFFSET(Generators!$P$8,1,0,ctGen,1),OFFSET(Generators!$R$8,1,(AE$3-1),ctGen,1))","v":868.12000000000012},{"$f":"SUMPRODUCT((OFFSET(Generators!$E$8,1,0,ctGen,1)=$C26)*(OFFSET(Generators!$L$8,1,0,ctGen,1)<=DATE(AF$4,1,1))*(OFFSET(Generators!$N$8,1,0,ctGen,1)>DATE(AF$4,1,1))*OFFSET(Generators!$P$8,1,0,ctGen,1),OFFSET(Generators!$R$8,1,(AF$3-1),ctGen,1))","v":868.12000000000012},{"$f":"SUMPRODUCT((OFFSET(Generators!$E$8,1,0,ctGen,1)=$C26)*(OFFSET(Generators!$L$8,1,0,ctGen,1)<=DATE(AG$4,1,1))*(OFFSET(Generators!$N$8,1,0,ctGen,1)>DATE(AG$4,1,1))*OFFSET(Generators!$P$8,1,0,ctGen,1),OFFSET(Generators!$R$8,1,(AG$3-1),ctGen,1))","v":868.12000000000012},{"$f":"SUMPRODUCT((OFFSET(Generators!$E$8,1,0,ctGen,1)=$C26)*(OFFSET(Generators!$L$8,1,0,ctGen,1)<=DATE(AH$4,1,1))*(OFFSET(Generators!$N$8,1,0,ctGen,1)>DATE(AH$4,1,1))*OFFSET(Generators!$P$8,1,0,ctGen,1),OFFSET(Generators!$R$8,1,(AH$3-1),ctGen,1))","v":868.12000000000012},{"$f":"SUMPRODUCT((OFFSET(Generators!$E$8,1,0,ctGen,1)=$C26)*(OFFSET(Generators!$L$8,1,0,ctGen,1)<=DATE(AI$4,1,1))*(OFFSET(Generators!$N$8,1,0,ctGen,1)>DATE(AI$4,1,1))*OFFSET(Generators!$P$8,1,0,ctGen,1),OFFSET(Generators!$R$8,1,(AI$3-1),ctGen,1))","v":868.12000000000012},{"$f":"SUMPRODUCT((OFFSET(Generators!$E$8,1,0,ctGen,1)=$C26)*(OFFSET(Generators!$L$8,1,0,ctGen,1)<=DATE(AJ$4,1,1))*(OFFSET(Generators!$N$8,1,0,ctGen,1)>DATE(AJ$4,1,1))*OFFSET(Generators!$P$8,1,0,ctGen,1),OFFSET(Generators!$R$8,1,(AJ$3-1),ctGen,1))","v":868.12000000000012},{"$f":"SUMPRODUCT((OFFSET(Generators!$E$8,1,0,ctGen,1)=$C26)*(OFFSET(Generators!$L$8,1,0,ctGen,1)<=DATE(AK$4,1,1))*(OFFSET(Generators!$N$8,1,0,ctGen,1)>DATE(AK$4,1,1))*OFFSET(Generators!$P$8,1,0,ctGen,1),OFFSET(Generators!$R$8,1,(AK$3-1),ctGen,1))","v":868.12000000000012},{"$f":"SUMPRODUCT((OFFSET(Generators!$E$8,1,0,ctGen,1)=$C26)*(OFFSET(Generators!$L$8,1,0,ctGen,1)<=DATE(AL$4,1,1))*(OFFSET(Generators!$N$8,1,0,ctGen,1)>DATE(AL$4,1,1))*OFFSET(Generators!$P$8,1,0,ctGen,1),OFFSET(Generators!$R$8,1,(AL$3-1),ctGen,1))","v":868.12000000000012},{"$f":"SUMPRODUCT((OFFSET(Generators!$E$8,1,0,ctGen,1)=$C26)*(OFFSET(Generators!$L$8,1,0,ctGen,1)<=DATE(AM$4,1,1))*(OFFSET(Generators!$N$8,1,0,ctGen,1)>DATE(AM$4,1,1))*OFFSET(Generators!$P$8,1,0,ctGen,1),OFFSET(Generators!$R$8,1,(AM$3-1),ctGen,1))","v":868.12000000000012},{"$f":"SUMPRODUCT((OFFSET(Generators!$E$8,1,0,ctGen,1)=$C26)*(OFFSET(Generators!$L$8,1,0,ctGen,1)<=DATE(AN$4,1,1))*(OFFSET(Generators!$N$8,1,0,ctGen,1)>DATE(AN$4,1,1))*OFFSET(Generators!$P$8,1,0,ctGen,1),OFFSET(Generators!$R$8,1,(AN$3-1),ctGen,1))","v":868.12000000000012},{"$f":"SUMPRODUCT((OFFSET(Generators!$E$8,1,0,ctGen,1)=$C26)*(OFFSET(Generators!$L$8,1,0,ctGen,1)<=DATE(AO$4,1,1))*(OFFSET(Generators!$N$8,1,0,ctGen,1)>DATE(AO$4,1,1))*OFFSET(Generators!$P$8,1,0,ctGen,1),OFFSET(Generators!$R$8,1,(AO$3-1),ctGen,1))","v":868.12000000000012},{"$f":"SUMPRODUCT((OFFSET(Generators!$E$8,1,0,ctGen,1)=$C26)*(OFFSET(Generators!$L$8,1,0,ctGen,1)<=DATE(AP$4,1,1))*(OFFSET(Generators!$N$8,1,0,ctGen,1)>DATE(AP$4,1,1))*OFFSET(Generators!$P$8,1,0,ctGen,1),OFFSET(Generators!$R$8,1,(AP$3-1),ctGen,1))","v":868.12000000000012},{"$f":"SUMPRODUCT((OFFSET(Generators!$E$8,1,0,ctGen,1)=$C26)*(OFFSET(Generators!$L$8,1,0,ctGen,1)<=DATE(AQ$4,1,1))*(OFFSET(Generators!$N$8,1,0,ctGen,1)>DATE(AQ$4,1,1))*OFFSET(Generators!$P$8,1,0,ctGen,1),OFFSET(Generators!$R$8,1,(AQ$3-1),ctGen,1))","v":868.12000000000012},{"$f":"SUMPRODUCT((OFFSET(Generators!$E$8,1,0,ctGen,1)=$C26)*(OFFSET(Generators!$L$8,1,0,ctGen,1)<=DATE(AR$4,1,1))*(OFFSET(Generators!$N$8,1,0,ctGen,1)>DATE(AR$4,1,1))*OFFSET(Generators!$P$8,1,0,ctGen,1),OFFSET(Generators!$R$8,1,(AR$3-1),ctGen,1))","v":868.12000000000012},null,{"$f":"SUMPRODUCT((OFFSET(Generators!$E$8,1,0,ctGen,1)=$C26)*(OFFSET(Generators!$L$8,1,0,ctGen,1)<=DATE(AT$4,1,1))*(OFFSET(Generators!$N$8,1,0,ctGen,1)>DATE(AT$4,1,1))*OFFSET(Generators!$P$8,1,0,ctGen,1),OFFSET(Generators!$R$8,1,(AT$3-1),ctGen,1))","v":134.15},{"$f":"SUMPRODUCT((OFFSET(Generators!$E$8,1,0,ctGen,1)=$C26)*(OFFSET(Generators!$L$8,1,0,ctGen,1)<=DATE(AU$4,1,1))*(OFFSET(Generators!$N$8,1,0,ctGen,1)>DATE(AU$4,1,1))*OFFSET(Generators!$P$8,1,0,ctGen,1),OFFSET(Generators!$R$8,1,(AU$3-1),ctGen,1))","v":134.15},{"$f":"SUMPRODUCT((OFFSET(Generators!$E$8,1,0,ctGen,1)=$C26)*(OFFSET(Generators!$L$8,1,0,ctGen,1)<=DATE(AV$4,1,1))*(OFFSET(Generators!$N$8,1,0,ctGen,1)>DATE(AV$4,1,1))*OFFSET(Generators!$P$8,1,0,ctGen,1),OFFSET(Generators!$R$8,1,(AV$3-1),ctGen,1))","v":134.15},{"$f":"SUMPRODUCT((OFFSET(Generators!$E$8,1,0,ctGen,1)=$C26)*(OFFSET(Generators!$L$8,1,0,ctGen,1)<=DATE(AW$4,1,1))*(OFFSET(Generators!$N$8,1,0,ctGen,1)>DATE(AW$4,1,1))*OFFSET(Generators!$P$8,1,0,ctGen,1),OFFSET(Generators!$R$8,1,(AW$3-1),ctGen,1))","v":134.72},{"$f":"SUMPRODUCT((OFFSET(Generators!$E$8,1,0,ctGen,1)=$C26)*(OFFSET(Generators!$L$8,1,0,ctGen,1)<=DATE(AX$4,1,1))*(OFFSET(Generators!$N$8,1,0,ctGen,1)>DATE(AX$4,1,1))*OFFSET(Generators!$P$8,1,0,ctGen,1),OFFSET(Generators!$R$8,1,(AX$3-1),ctGen,1))","v":134.72},{"$f":"SUMPRODUCT((OFFSET(Generators!$E$8,1,0,ctGen,1)=$C26)*(OFFSET(Generators!$L$8,1,0,ctGen,1)<=DATE(AY$4,1,1))*(OFFSET(Generators!$N$8,1,0,ctGen,1)>DATE(AY$4,1,1))*OFFSET(Generators!$P$8,1,0,ctGen,1),OFFSET(Generators!$R$8,1,(AY$3-1),ctGen,1))","v":134.72},{"$f":"SUMPRODUCT((OFFSET(Generators!$E$8,1,0,ctGen,1)=$C26)*(OFFSET(Generators!$L$8,1,0,ctGen,1)<=DATE(AZ$4,1,1))*(OFFSET(Generators!$N$8,1,0,ctGen,1)>DATE(AZ$4,1,1))*OFFSET(Generators!$P$8,1,0,ctGen,1),OFFSET(Generators!$R$8,1,(AZ$3-1),ctGen,1))","v":134.72},{"$f":"SUMPRODUCT((OFFSET(Generators!$E$8,1,0,ctGen,1)=$C26)*(OFFSET(Generators!$L$8,1,0,ctGen,1)<=DATE(BA$4,1,1))*(OFFSET(Generators!$N$8,1,0,ctGen,1)>DATE(BA$4,1,1))*OFFSET(Generators!$P$8,1,0,ctGen,1),OFFSET(Generators!$R$8,1,(BA$3-1),ctGen,1))","v":134.72},{"$f":"SUMPRODUCT((OFFSET(Generators!$E$8,1,0,ctGen,1)=$C26)*(OFFSET(Generators!$L$8,1,0,ctGen,1)<=DATE(BB$4,1,1))*(OFFSET(Generators!$N$8,1,0,ctGen,1)>DATE(BB$4,1,1))*OFFSET(Generators!$P$8,1,0,ctGen,1),OFFSET(Generators!$R$8,1,(BB$3-1),ctGen,1))","v":134.72},{"$f":"SUMPRODUCT((OFFSET(Generators!$E$8,1,0,ctGen,1)=$C26)*(OFFSET(Generators!$L$8,1,0,ctGen,1)<=DATE(BC$4,1,1))*(OFFSET(Generators!$N$8,1,0,ctGen,1)>DATE(BC$4,1,1))*OFFSET(Generators!$P$8,1,0,ctGen,1),OFFSET(Generators!$R$8,1,(BC$3-1),ctGen,1))","v":134.72},{"$f":"SUMPRODUCT((OFFSET(Generators!$E$8,1,0,ctGen,1)=$C26)*(OFFSET(Generators!$L$8,1,0,ctGen,1)<=DATE(BD$4,1,1))*(OFFSET(Generators!$N$8,1,0,ctGen,1)>DATE(BD$4,1,1))*OFFSET(Generators!$P$8,1,0,ctGen,1),OFFSET(Generators!$R$8,1,(BD$3-1),ctGen,1))","v":134.72},{"$f":"SUMPRODUCT((OFFSET(Generators!$E$8,1,0,ctGen,1)=$C26)*(OFFSET(Generators!$L$8,1,0,ctGen,1)<=DATE(BE$4,1,1))*(OFFSET(Generators!$N$8,1,0,ctGen,1)>DATE(BE$4,1,1))*OFFSET(Generators!$P$8,1,0,ctGen,1),OFFSET(Generators!$R$8,1,(BE$3-1),ctGen,1))","v":134.72},{"$f":"SUMPRODUCT((OFFSET(Generators!$E$8,1,0,ctGen,1)=$C26)*(OFFSET(Generators!$L$8,1,0,ctGen,1)<=DATE(BF$4,1,1))*(OFFSET(Generators!$N$8,1,0,ctGen,1)>DATE(BF$4,1,1))*OFFSET(Generators!$P$8,1,0,ctGen,1),OFFSET(Generators!$R$8,1,(BF$3-1),ctGen,1))","v":134.72},{"$f":"SUMPRODUCT((OFFSET(Generators!$E$8,1,0,ctGen,1)=$C26)*(OFFSET(Generators!$L$8,1,0,ctGen,1)<=DATE(BG$4,1,1))*(OFFSET(Generators!$N$8,1,0,ctGen,1)>DATE(BG$4,1,1))*OFFSET(Generators!$P$8,1,0,ctGen,1),OFFSET(Generators!$R$8,1,(BG$3-1),ctGen,1))","v":134.72},{"$f":"SUMPRODUCT((OFFSET(Generators!$E$8,1,0,ctGen,1)=$C26)*(OFFSET(Generators!$L$8,1,0,ctGen,1)<=DATE(BH$4,1,1))*(OFFSET(Generators!$N$8,1,0,ctGen,1)>DATE(BH$4,1,1))*OFFSET(Generators!$P$8,1,0,ctGen,1),OFFSET(Generators!$R$8,1,(BH$3-1),ctGen,1))","v":134.72},{"$f":"SUMPRODUCT((OFFSET(Generators!$E$8,1,0,ctGen,1)=$C26)*(OFFSET(Generators!$L$8,1,0,ctGen,1)<=DATE(BI$4,1,1))*(OFFSET(Generators!$N$8,1,0,ctGen,1)>DATE(BI$4,1,1))*OFFSET(Generators!$P$8,1,0,ctGen,1),OFFSET(Generators!$R$8,1,(BI$3-1),ctGen,1))","v":134.72},{"$f":"SUMPRODUCT((OFFSET(Generators!$E$8,1,0,ctGen,1)=$C26)*(OFFSET(Generators!$L$8,1,0,ctGen,1)<=DATE(BJ$4,1,1))*(OFFSET(Generators!$N$8,1,0,ctGen,1)>DATE(BJ$4,1,1))*OFFSET(Generators!$P$8,1,0,ctGen,1),OFFSET(Generators!$R$8,1,(BJ$3-1),ctGen,1))","v":134.72},{"$f":"SUMPRODUCT((OFFSET(Generators!$E$8,1,0,ctGen,1)=$C26)*(OFFSET(Generators!$L$8,1,0,ctGen,1)<=DATE(BK$4,1,1))*(OFFSET(Generators!$N$8,1,0,ctGen,1)>DATE(BK$4,1,1))*OFFSET(Generators!$P$8,1,0,ctGen,1),OFFSET(Generators!$R$8,1,(BK$3-1),ctGen,1))","v":134.72},{"$f":"SUMPRODUCT((OFFSET(Generators!$E$8,1,0,ctGen,1)=$C26)*(OFFSET(Generators!$L$8,1,0,ctGen,1)<=DATE(BL$4,1,1))*(OFFSET(Generators!$N$8,1,0,ctGen,1)>DATE(BL$4,1,1))*OFFSET(Generators!$P$8,1,0,ctGen,1),OFFSET(Generators!$R$8,1,(BL$3-1),ctGen,1))","v":134.72}]
[null,"Includes QFs","Hydro","MW",null,{"$f":"SUMPRODUCT((OFFSET(Generators!$E$8,1,0,ctGen,1)=$C27)*(OFFSET(Generators!$L$8,1,0,ctGen,1)<=DATE(F$4,1,1))*(OFFSET(Generators!$N$8,1,0,ctGen,1)>DATE(F$4,1,1))*OFFSET(Generators!$P$8,1,0,ctGen,1),OFFSET(Generators!$R$8,1,(F$3-1),ctGen,1))","v":3677.5099999999998},{"$f":"SUMPRODUCT((OFFSET(Generators!$E$8,1,0,ctGen,1)=$C27)*(OFFSET(Generators!$L$8,1,0,ctGen,1)<=DATE(G$4,1,1))*(OFFSET(Generators!$N$8,1,0,ctGen,1)>DATE(G$4,1,1))*OFFSET(Generators!$P$8,1,0,ctGen,1),OFFSET(Generators!$R$8,1,(G$3-1),ctGen,1))","v":3677.5099999999998},{"$f":"SUMPRODUCT((OFFSET(Generators!$E$8,1,0,ctGen,1)=$C27)*(OFFSET(Generators!$L$8,1,0,ctGen,1)<=DATE(H$4,1,1))*(OFFSET(Generators!$N$8,1,0,ctGen,1)>DATE(H$4,1,1))*OFFSET(Generators!$P$8,1,0,ctGen,1),OFFSET(Generators!$R$8,1,(H$3-1),ctGen,1))","v":3677.5099999999998},{"$f":"SUMPRODUCT((OFFSET(Generators!$E$8,1,0,ctGen,1)=$C27)*(OFFSET(Generators!$L$8,1,0,ctGen,1)<=DATE(I$4,1,1))*(OFFSET(Generators!$N$8,1,0,ctGen,1)>DATE(I$4,1,1))*OFFSET(Generators!$P$8,1,0,ctGen,1),OFFSET(Generators!$R$8,1,(I$3-1),ctGen,1))","v":3677.5099999999998},{"$f":"SUMPRODUCT((OFFSET(Generators!$E$8,1,0,ctGen,1)=$C27)*(OFFSET(Generators!$L$8,1,0,ctGen,1)<=DATE(J$4,1,1))*(OFFSET(Generators!$N$8,1,0,ctGen,1)>DATE(J$4,1,1))*OFFSET(Generators!$P$8,1,0,ctGen,1),OFFSET(Generators!$R$8,1,(J$3-1),ctGen,1))","v":3677.5099999999998},{"$f":"SUMPRODUCT((OFFSET(Generators!$E$8,1,0,ctGen,1)=$C27)*(OFFSET(Generators!$L$8,1,0,ctGen,1)<=DATE(K$4,1,1))*(OFFSET(Generators!$N$8,1,0,ctGen,1)>DATE(K$4,1,1))*OFFSET(Generators!$P$8,1,0,ctGen,1),OFFSET(Generators!$R$8,1,(K$3-1),ctGen,1))","v":3677.5099999999998},{"$f":"SUMPRODUCT((OFFSET(Generators!$E$8,1,0,ctGen,1)=$C27)*(OFFSET(Generators!$L$8,1,0,ctGen,1)<=DATE(L$4,1,1))*(OFFSET(Generators!$N$8,1,0,ctGen,1)>DATE(L$4,1,1))*OFFSET(Generators!$P$8,1,0,ctGen,1),OFFSET(Generators!$R$8,1,(L$3-1),ctGen,1))","v":3677.5099999999998},{"$f":"SUMPRODUCT((OFFSET(Generators!$E$8,1,0,ctGen,1)=$C27)*(OFFSET(Generators!$L$8,1,0,ctGen,1)<=DATE(M$4,1,1))*(OFFSET(Generators!$N$8,1,0,ctGen,1)>DATE(M$4,1,1))*OFFSET(Generators!$P$8,1,0,ctGen,1),OFFSET(Generators!$R$8,1,(M$3-1),ctGen,1))","v":3677.5099999999998},{"$f":"SUMPRODUCT((OFFSET(Generators!$E$8,1,0,ctGen,1)=$C27)*(OFFSET(Generators!$L$8,1,0,ctGen,1)<=DATE(N$4,1,1))*(OFFSET(Generators!$N$8,1,0,ctGen,1)>DATE(N$4,1,1))*OFFSET(Generators!$P$8,1,0,ctGen,1),OFFSET(Generators!$R$8,1,(N$3-1),ctGen,1))","v":3677.5099999999998},{"$f":"SUMPRODUCT((OFFSET(Generators!$E$8,1,0,ctGen,1)=$C27)*(OFFSET(Generators!$L$8,1,0,ctGen,1)<=DATE(O$4,1,1))*(OFFSET(Generators!$N$8,1,0,ctGen,1)>DATE(O$4,1,1))*OFFSET(Generators!$P$8,1,0,ctGen,1),OFFSET(Generators!$R$8,1,(O$3-1),ctGen,1))","v":3677.5099999999998},{"$f":"SUMPRODUCT((OFFSET(Generators!$E$8,1,0,ctGen,1)=$C27)*(OFFSET(Generators!$L$8,1,0,ctGen,1)<=DATE(P$4,1,1))*(OFFSET(Generators!$N$8,1,0,ctGen,1)>DATE(P$4,1,1))*OFFSET(Generators!$P$8,1,0,ctGen,1),OFFSET(Generators!$R$8,1,(P$3-1),ctGen,1))","v":3677.5099999999998},{"$f":"SUMPRODUCT((OFFSET(Generators!$E$8,1,0,ctGen,1)=$C27)*(OFFSET(Generators!$L$8,1,0,ctGen,1)<=DATE(Q$4,1,1))*(OFFSET(Generators!$N$8,1,0,ctGen,1)>DATE(Q$4,1,1))*OFFSET(Generators!$P$8,1,0,ctGen,1),OFFSET(Generators!$R$8,1,(Q$3-1),ctGen,1))","v":3677.5099999999998},{"$f":"SUMPRODUCT((OFFSET(Generators!$E$8,1,0,ctGen,1)=$C27)*(OFFSET(Generators!$L$8,1,0,ctGen,1)<=DATE(R$4,1,1))*(OFFSET(Generators!$N$8,1,0,ctGen,1)>DATE(R$4,1,1))*OFFSET(Generators!$P$8,1,0,ctGen,1),OFFSET(Generators!$R$8,1,(R$3-1),ctGen,1))","v":3677.5099999999998},{"$f":"SUMPRODUCT((OFFSET(Generators!$E$8,1,0,ctGen,1)=$C27)*(OFFSET(Generators!$L$8,1,0,ctGen,1)<=DATE(S$4,1,1))*(OFFSET(Generators!$N$8,1,0,ctGen,1)>DATE(S$4,1,1))*OFFSET(Generators!$P$8,1,0,ctGen,1),OFFSET(Generators!$R$8,1,(S$3-1),ctGen,1))","v":3677.5099999999998},{"$f":"SUMPRODUCT((OFFSET(Generators!$E$8,1,0,ctGen,1)=$C27)*(OFFSET(Generators!$L$8,1,0,ctGen,1)<=DATE(T$4,1,1))*(OFFSET(Generators!$N$8,1,0,ctGen,1)>DATE(T$4,1,1))*OFFSET(Generators!$P$8,1,0,ctGen,1),OFFSET(Generators!$R$8,1,(T$3-1),ctGen,1))","v":3677.5099999999998},{"$f":"SUMPRODUCT((OFFSET(Generators!$E$8,1,0,ctGen,1)=$C27)*(OFFSET(Generators!$L$8,1,0,ctGen,1)<=DATE(U$4,1,1))*(OFFSET(Generators!$N$8,1,0,ctGen,1)>DATE(U$4,1,1))*OFFSET(Generators!$P$8,1,0,ctGen,1),OFFSET(Generators!$R$8,1,(U$3-1),ctGen,1))","v":3677.5099999999998},{"$f":"SUMPRODUCT((OFFSET(Generators!$E$8,1,0,ctGen,1)=$C27)*(OFFSET(Generators!$L$8,1,0,ctGen,1)<=DATE(V$4,1,1))*(OFFSET(Generators!$N$8,1,0,ctGen,1)>DATE(V$4,1,1))*OFFSET(Generators!$P$8,1,0,ctGen,1),OFFSET(Generators!$R$8,1,(V$3-1),ctGen,1))","v":3677.5099999999998},{"$f":"SUMPRODUCT((OFFSET(Generators!$E$8,1,0,ctGen,1)=$C27)*(OFFSET(Generators!$L$8,1,0,ctGen,1)<=DATE(W$4,1,1))*(OFFSET(Generators!$N$8,1,0,ctGen,1)>DATE(W$4,1,1))*OFFSET(Generators!$P$8,1,0,ctGen,1),OFFSET(Generators!$R$8,1,(W$3-1),ctGen,1))","v":3677.5099999999998},{"$f":"SUMPRODUCT((OFFSET(Generators!$E$8,1,0,ctGen,1)=$C27)*(OFFSET(Generators!$L$8,1,0,ctGen,1)<=DATE(X$4,1,1))*(OFFSET(Generators!$N$8,1,0,ctGen,1)>DATE(X$4,1,1))*OFFSET(Generators!$P$8,1,0,ctGen,1),OFFSET(Generators!$R$8,1,(X$3-1),ctGen,1))","v":3677.5099999999998},null,{"$f":"SUMPRODUCT((OFFSET(Generators!$E$8,1,0,ctGen,1)=$C27)*(OFFSET(Generators!$L$8,1,0,ctGen,1)<=DATE(Z$4,1,1))*(OFFSET(Generators!$N$8,1,0,ctGen,1)>DATE(Z$4,1,1))*OFFSET(Generators!$P$8,1,0,ctGen,1),OFFSET(Generators!$R$8,1,(Z$3-1),ctGen,1))","v":1249.6118980000001},{"$f":"SUMPRODUCT((OFFSET(Generators!$E$8,1,0,ctGen,1)=$C27)*(OFFSET(Generators!$L$8,1,0,ctGen,1)<=DATE(AA$4,1,1))*(OFFSET(Generators!$N$8,1,0,ctGen,1)>DATE(AA$4,1,1))*OFFSET(Generators!$P$8,1,0,ctGen,1),OFFSET(Generators!$R$8,1,(AA$3-1),ctGen,1))","v":1249.6118980000001},{"$f":"SUMPRODUCT((OFFSET(Generators!$E$8,1,0,ctGen,1)=$C27)*(OFFSET(Generators!$L$8,1,0,ctGen,1)<=DATE(AB$4,1,1))*(OFFSET(Generators!$N$8,1,0,ctGen,1)>DATE(AB$4,1,1))*OFFSET(Generators!$P$8,1,0,ctGen,1),OFFSET(Generators!$R$8,1,(AB$3-1),ctGen,1))","v":1249.6118980000001},{"$f":"SUMPRODUCT((OFFSET(Generators!$E$8,1,0,ctGen,1)=$C27)*(OFFSET(Generators!$L$8,1,0,ctGen,1)<=DATE(AC$4,1,1))*(OFFSET(Generators!$N$8,1,0,ctGen,1)>DATE(AC$4,1,1))*OFFSET(Generators!$P$8,1,0,ctGen,1),OFFSET(Generators!$R$8,1,(AC$3-1),ctGen,1))","v":1249.6118980000001},{"$f":"SUMPRODUCT((OFFSET(Generators!$E$8,1,0,ctGen,1)=$C27)*(OFFSET(Generators!$L$8,1,0,ctGen,1)<=DATE(AD$4,1,1))*(OFFSET(Generators!$N$8,1,0,ctGen,1)>DATE(AD$4,1,1))*OFFSET(Generators!$P$8,1,0,ctGen,1),OFFSET(Generators!$R$8,1,(AD$3-1),ctGen,1))","v":1249.6118980000001},{"$f":"SUMPRODUCT((OFFSET(Generators!$E$8,1,0,ctGen,1)=$C27)*(OFFSET(Generators!$L$8,1,0,ctGen,1)<=DATE(AE$4,1,1))*(OFFSET(Generators!$N$8,1,0,ctGen,1)>DATE(AE$4,1,1))*OFFSET(Generators!$P$8,1,0,ctGen,1),OFFSET(Generators!$R$8,1,(AE$3-1),ctGen,1))","v":1249.6118980000001},{"$f":"SUMPRODUCT((OFFSET(Generators!$E$8,1,0,ctGen,1)=$C27)*(OFFSET(Generators!$L$8,1,0,ctGen,1)<=DATE(AF$4,1,1))*(OFFSET(Generators!$N$8,1,0,ctGen,1)>DATE(AF$4,1,1))*OFFSET(Generators!$P$8,1,0,ctGen,1),OFFSET(Generators!$R$8,1,(AF$3-1),ctGen,1))","v":1249.6118980000001},{"$f":"SUMPRODUCT((OFFSET(Generators!$E$8,1,0,ctGen,1)=$C27)*(OFFSET(Generators!$L$8,1,0,ctGen,1)<=DATE(AG$4,1,1))*(OFFSET(Generators!$N$8,1,0,ctGen,1)>DATE(AG$4,1,1))*OFFSET(Generators!$P$8,1,0,ctGen,1),OFFSET(Generators!$R$8,1,(AG$3-1),ctGen,1))","v":1249.6118980000001},{"$f":"SUMPRODUCT((OFFSET(Generators!$E$8,1,0,ctGen,1)=$C27)*(OFFSET(Generators!$L$8,1,0,ctGen,1)<=DATE(AH$4,1,1))*(OFFSET(Generators!$N$8,1,0,ctGen,1)>DATE(AH$4,1,1))*OFFSET(Generators!$P$8,1,0,ctGen,1),OFFSET(Generators!$R$8,1,(AH$3-1),ctGen,1))","v":1249.6118980000001},{"$f":"SUMPRODUCT((OFFSET(Generators!$E$8,1,0,ctGen,1)=$C27)*(OFFSET(Generators!$L$8,1,0,ctGen,1)<=DATE(AI$4,1,1))*(OFFSET(Generators!$N$8,1,0,ctGen,1)>DATE(AI$4,1,1))*OFFSET(Generators!$P$8,1,0,ctGen,1),OFFSET(Generators!$R$8,1,(AI$3-1),ctGen,1))","v":1249.6118980000001},{"$f":"SUMPRODUCT((OFFSET(Generators!$E$8,1,0,ctGen,1)=$C27)*(OFFSET(Generators!$L$8,1,0,ctGen,1)<=DATE(AJ$4,1,1))*(OFFSET(Generators!$N$8,1,0,ctGen,1)>DATE(AJ$4,1,1))*OFFSET(Generators!$P$8,1,0,ctGen,1),OFFSET(Generators!$R$8,1,(AJ$3-1),ctGen,1))","v":1249.6118980000001},{"$f":"SUMPRODUCT((OFFSET(Generators!$E$8,1,0,ctGen,1)=$C27)*(OFFSET(Generators!$L$8,1,0,ctGen,1)<=DATE(AK$4,1,1))*(OFFSET(Generators!$N$8,1,0,ctGen,1)>DATE(AK$4,1,1))*OFFSET(Generators!$P$8,1,0,ctGen,1),OFFSET(Generators!$R$8,1,(AK$3-1),ctGen,1))","v":1249.6118980000001},{"$f":"SUMPRODUCT((OFFSET(Generators!$E$8,1,0,ctGen,1)=$C27)*(OFFSET(Generators!$L$8,1,0,ctGen,1)<=DATE(AL$4,1,1))*(OFFSET(Generators!$N$8,1,0,ctGen,1)>DATE(AL$4,1,1))*OFFSET(Generators!$P$8,1,0,ctGen,1),OFFSET(Generators!$R$8,1,(AL$3-1),ctGen,1))","v":1249.6118980000001},{"$f":"SUMPRODUCT((OFFSET(Generators!$E$8,1,0,ctGen,1)=$C27)*(OFFSET(Generators!$L$8,1,0,ctGen,1)<=DATE(AM$4,1,1))*(OFFSET(Generators!$N$8,1,0,ctGen,1)>DATE(AM$4,1,1))*OFFSET(Generators!$P$8,1,0,ctGen,1),OFFSET(Generators!$R$8,1,(AM$3-1),ctGen,1))","v":1249.6118980000001},{"$f":"SUMPRODUCT((OFFSET(Generators!$E$8,1,0,ctGen,1)=$C27)*(OFFSET(Generators!$L$8,1,0,ctGen,1)<=DATE(AN$4,1,1))*(OFFSET(Generators!$N$8,1,0,ctGen,1)>DATE(AN$4,1,1))*OFFSET(Generators!$P$8,1,0,ctGen,1),OFFSET(Generators!$R$8,1,(AN$3-1),ctGen,1))","v":1249.6118980000001},{"$f":"SUMPRODUCT((OFFSET(Generators!$E$8,1,0,ctGen,1)=$C27)*(OFFSET(Generators!$L$8,1,0,ctGen,1)<=DATE(AO$4,1,1))*(OFFSET(Generators!$N$8,1,0,ctGen,1)>DATE(AO$4,1,1))*OFFSET(Generators!$P$8,1,0,ctGen,1),OFFSET(Generators!$R$8,1,(AO$3-1),ctGen,1))","v":1249.6118980000001},{"$f":"SUMPRODUCT((OFFSET(Generators!$E$8,1,0,ctGen,1)=$C27)*(OFFSET(Generators!$L$8,1,0,ctGen,1)<=DATE(AP$4,1,1))*(OFFSET(Generators!$N$8,1,0,ctGen,1)>DATE(AP$4,1,1))*OFFSET(Generators!$P$8,1,0,ctGen,1),OFFSET(Generators!$R$8,1,(AP$3-1),ctGen,1))","v":1249.6118980000001},{"$f":"SUMPRODUCT((OFFSET(Generators!$E$8,1,0,ctGen,1)=$C27)*(OFFSET(Generators!$L$8,1,0,ctGen,1)<=DATE(AQ$4,1,1))*(OFFSET(Generators!$N$8,1,0,ctGen,1)>DATE(AQ$4,1,1))*OFFSET(Generators!$P$8,1,0,ctGen,1),OFFSET(Generators!$R$8,1,(AQ$3-1),ctGen,1))","v":1249.6118980000001},{"$f":"SUMPRODUCT((OFFSET(Generators!$E$8,1,0,ctGen,1)=$C27)*(OFFSET(Generators!$L$8,1,0,ctGen,1)<=DATE(AR$4,1,1))*(OFFSET(Generators!$N$8,1,0,ctGen,1)>DATE(AR$4,1,1))*OFFSET(Generators!$P$8,1,0,ctGen,1),OFFSET(Generators!$R$8,1,(AR$3-1),ctGen,1))","v":1249.6118980000001},null,{"$f":"SUMPRODUCT((OFFSET(Generators!$E$8,1,0,ctGen,1)=$C27)*(OFFSET(Generators!$L$8,1,0,ctGen,1)<=DATE(AT$4,1,1))*(OFFSET(Generators!$N$8,1,0,ctGen,1)>DATE(AT$4,1,1))*OFFSET(Generators!$P$8,1,0,ctGen,1),OFFSET(Generators!$R$8,1,(AT$3-1),ctGen,1))","v":20},{"$f":"SUMPRODUCT((OFFSET(Generators!$E$8,1,0,ctGen,1)=$C27)*(OFFSET(Generators!$L$8,1,0,ctGen,1)<=DATE(AU$4,1,1))*(OFFSET(Generators!$N$8,1,0,ctGen,1)>DATE(AU$4,1,1))*OFFSET(Generators!$P$8,1,0,ctGen,1),OFFSET(Generators!$R$8,1,(AU$3-1),ctGen,1))","v":40},{"$f":"SUMPRODUCT((OFFSET(Generators!$E$8,1,0,ctGen,1)=$C27)*(OFFSET(Generators!$L$8,1,0,ctGen,1)<=DATE(AV$4,1,1))*(OFFSET(Generators!$N$8,1,0,ctGen,1)>DATE(AV$4,1,1))*OFFSET(Generators!$P$8,1,0,ctGen,1),OFFSET(Generators!$R$8,1,(AV$3-1),ctGen,1))","v":40},{"$f":"SUMPRODUCT((OFFSET(Generators!$E$8,1,0,ctGen,1)=$C27)*(OFFSET(Generators!$L$8,1,0,ctGen,1)<=DATE(AW$4,1,1))*(OFFSET(Generators!$N$8,1,0,ctGen,1)>DATE(AW$4,1,1))*OFFSET(Generators!$P$8,1,0,ctGen,1),OFFSET(Generators!$R$8,1,(AW$3-1),ctGen,1))","v":40},{"$f":"SUMPRODUCT((OFFSET(Generators!$E$8,1,0,ctGen,1)=$C27)*(OFFSET(Generators!$L$8,1,0,ctGen,1)<=DATE(AX$4,1,1))*(OFFSET(Generators!$N$8,1,0,ctGen,1)>DATE(AX$4,1,1))*OFFSET(Generators!$P$8,1,0,ctGen,1),OFFSET(Generators!$R$8,1,(AX$3-1),ctGen,1))","v":40},{"$f":"SUMPRODUCT((OFFSET(Generators!$E$8,1,0,ctGen,1)=$C27)*(OFFSET(Generators!$L$8,1,0,ctGen,1)<=DATE(AY$4,1,1))*(OFFSET(Generators!$N$8,1,0,ctGen,1)>DATE(AY$4,1,1))*OFFSET(Generators!$P$8,1,0,ctGen,1),OFFSET(Generators!$R$8,1,(AY$3-1),ctGen,1))","v":40},{"$f":"SUMPRODUCT((OFFSET(Generators!$E$8,1,0,ctGen,1)=$C27)*(OFFSET(Generators!$L$8,1,0,ctGen,1)<=DATE(AZ$4,1,1))*(OFFSET(Generators!$N$8,1,0,ctGen,1)>DATE(AZ$4,1,1))*OFFSET(Generators!$P$8,1,0,ctGen,1),OFFSET(Generators!$R$8,1,(AZ$3-1),ctGen,1))","v":40},{"$f":"SUMPRODUCT((OFFSET(Generators!$E$8,1,0,ctGen,1)=$C27)*(OFFSET(Generators!$L$8,1,0,ctGen,1)<=DATE(BA$4,1,1))*(OFFSET(Generators!$N$8,1,0,ctGen,1)>DATE(BA$4,1,1))*OFFSET(Generators!$P$8,1,0,ctGen,1),OFFSET(Generators!$R$8,1,(BA$3-1),ctGen,1))","v":40},{"$f":"SUMPRODUCT((OFFSET(Generators!$E$8,1,0,ctGen,1)=$C27)*(OFFSET(Generators!$L$8,1,0,ctGen,1)<=DATE(BB$4,1,1))*(OFFSET(Generators!$N$8,1,0,ctGen,1)>DATE(BB$4,1,1))*OFFSET(Generators!$P$8,1,0,ctGen,1),OFFSET(Generators!$R$8,1,(BB$3-1),ctGen,1))","v":40},{"$f":"SUMPRODUCT((OFFSET(Generators!$E$8,1,0,ctGen,1)=$C27)*(OFFSET(Generators!$L$8,1,0,ctGen,1)<=DATE(BC$4,1,1))*(OFFSET(Generators!$N$8,1,0,ctGen,1)>DATE(BC$4,1,1))*OFFSET(Generators!$P$8,1,0,ctGen,1),OFFSET(Generators!$R$8,1,(BC$3-1),ctGen,1))","v":40},{"$f":"SUMPRODUCT((OFFSET(Generators!$E$8,1,0,ctGen,1)=$C27)*(OFFSET(Generators!$L$8,1,0,ctGen,1)<=DATE(BD$4,1,1))*(OFFSET(Generators!$N$8,1,0,ctGen,1)>DATE(BD$4,1,1))*OFFSET(Generators!$P$8,1,0,ctGen,1),OFFSET(Generators!$R$8,1,(BD$3-1),ctGen,1))","v":40},{"$f":"SUMPRODUCT((OFFSET(Generators!$E$8,1,0,ctGen,1)=$C27)*(OFFSET(Generators!$L$8,1,0,ctGen,1)<=DATE(BE$4,1,1))*(OFFSET(Generators!$N$8,1,0,ctGen,1)>DATE(BE$4,1,1))*OFFSET(Generators!$P$8,1,0,ctGen,1),OFFSET(Generators!$R$8,1,(BE$3-1),ctGen,1))","v":40},{"$f":"SUMPRODUCT((OFFSET(Generators!$E$8,1,0,ctGen,1)=$C27)*(OFFSET(Generators!$L$8,1,0,ctGen,1)<=DATE(BF$4,1,1))*(OFFSET(Generators!$N$8,1,0,ctGen,1)>DATE(BF$4,1,1))*OFFSET(Generators!$P$8,1,0,ctGen,1),OFFSET(Generators!$R$8,1,(BF$3-1),ctGen,1))","v":40},{"$f":"SUMPRODUCT((OFFSET(Generators!$E$8,1,0,ctGen,1)=$C27)*(OFFSET(Generators!$L$8,1,0,ctGen,1)<=DATE(BG$4,1,1))*(OFFSET(Generators!$N$8,1,0,ctGen,1)>DATE(BG$4,1,1))*OFFSET(Generators!$P$8,1,0,ctGen,1),OFFSET(Generators!$R$8,1,(BG$3-1),ctGen,1))","v":40},{"$f":"SUMPRODUCT((OFFSET(Generators!$E$8,1,0,ctGen,1)=$C27)*(OFFSET(Generators!$L$8,1,0,ctGen,1)<=DATE(BH$4,1,1))*(OFFSET(Generators!$N$8,1,0,ctGen,1)>DATE(BH$4,1,1))*OFFSET(Generators!$P$8,1,0,ctGen,1),OFFSET(Generators!$R$8,1,(BH$3-1),ctGen,1))","v":40},{"$f":"SUMPRODUCT((OFFSET(Generators!$E$8,1,0,ctGen,1)=$C27)*(OFFSET(Generators!$L$8,1,0,ctGen,1)<=DATE(BI$4,1,1))*(OFFSET(Generators!$N$8,1,0,ctGen,1)>DATE(BI$4,1,1))*OFFSET(Generators!$P$8,1,0,ctGen,1),OFFSET(Generators!$R$8,1,(BI$3-1),ctGen,1))","v":40},{"$f":"SUMPRODUCT((OFFSET(Generators!$E$8,1,0,ctGen,1)=$C27)*(OFFSET(Generators!$L$8,1,0,ctGen,1)<=DATE(BJ$4,1,1))*(OFFSET(Generators!$N$8,1,0,ctGen,1)>DATE(BJ$4,1,1))*OFFSET(Generators!$P$8,1,0,ctGen,1),OFFSET(Generators!$R$8,1,(BJ$3-1),ctGen,1))","v":40},{"$f":"SUMPRODUCT((OFFSET(Generators!$E$8,1,0,ctGen,1)=$C27)*(OFFSET(Generators!$L$8,1,0,ctGen,1)<=DATE(BK$4,1,1))*(OFFSET(Generators!$N$8,1,0,ctGen,1)>DATE(BK$4,1,1))*OFFSET(Generators!$P$8,1,0,ctGen,1),OFFSET(Generators!$R$8,1,(BK$3-1),ctGen,1))","v":40},{"$f":"SUMPRODUCT((OFFSET(Generators!$E$8,1,0,ctGen,1)=$C27)*(OFFSET(Generators!$L$8,1,0,ctGen,1)<=DATE(BL$4,1,1))*(OFFSET(Generators!$N$8,1,0,ctGen,1)>DATE(BL$4,1,1))*OFFSET(Generators!$P$8,1,0,ctGen,1),OFFSET(Generators!$R$8,1,(BL$3-1),ctGen,1))","v":40}]
[null,null,"Nuclear","MW",null,{"$f":"SUMPRODUCT((OFFSET(Generators!$E$8,1,0,ctGen,1)=$C28)*(OFFSET(Generators!$L$8,1,0,ctGen,1)<=DATE(F$4,1,1))*(OFFSET(Generators!$N$8,1,0,ctGen,1)>DATE(F$4,1,1))*OFFSET(Generators!$P$8,1,0,ctGen,1),OFFSET(Generators!$R$8,1,(F$3-1),ctGen,1))","v":2260},{"$f":"SUMPRODUCT((OFFSET(Generators!$E$8,1,0,ctGen,1)=$C28)*(OFFSET(Generators!$L$8,1,0,ctGen,1)<=DATE(G$4,1,1))*(OFFSET(Generators!$N$8,1,0,ctGen,1)>DATE(G$4,1,1))*OFFSET(Generators!$P$8,1,0,ctGen,1),OFFSET(Generators!$R$8,1,(G$3-1),ctGen,1))","v":2260},{"$f":"SUMPRODUCT((OFFSET(Generators!$E$8,1,0,ctGen,1)=$C28)*(OFFSET(Generators!$L$8,1,0,ctGen,1)<=DATE(H$4,1,1))*(OFFSET(Generators!$N$8,1,0,ctGen,1)>DATE(H$4,1,1))*OFFSET(Generators!$P$8,1,0,ctGen,1),OFFSET(Generators!$R$8,1,(H$3-1),ctGen,1))","v":2260},{"$f":"SUMPRODUCT((OFFSET(Generators!$E$8,1,0,ctGen,1)=$C28)*(OFFSET(Generators!$L$8,1,0,ctGen,1)<=DATE(I$4,1,1))*(OFFSET(Generators!$N$8,1,0,ctGen,1)>DATE(I$4,1,1))*OFFSET(Generators!$P$8,1,0,ctGen,1),OFFSET(Generators!$R$8,1,(I$3-1),ctGen,1))","v":2260},{"$f":"SUMPRODUCT((OFFSET(Generators!$E$8,1,0,ctGen,1)=$C28)*(OFFSET(Generators!$L$8,1,0,ctGen,1)<=DATE(J$4,1,1))*(OFFSET(Generators!$N$8,1,0,ctGen,1)>DATE(J$4,1,1))*OFFSET(Generators!$P$8,1,0,ctGen,1),OFFSET(Generators!$R$8,1,(J$3-1),ctGen,1))","v":2260},{"$f":"SUMPRODUCT((OFFSET(Generators!$E$8,1,0,ctGen,1)=$C28)*(OFFSET(Generators!$L$8,1,0,ctGen,1)<=DATE(K$4,1,1))*(OFFSET(Generators!$N$8,1,0,ctGen,1)>DATE(K$4,1,1))*OFFSET(Generators!$P$8,1,0,ctGen,1),OFFSET(Generators!$R$8,1,(K$3-1),ctGen,1))","v":2260},{"$f":"SUMPRODUCT((OFFSET(Generators!$E$8,1,0,ctGen,1)=$C28)*(OFFSET(Generators!$L$8,1,0,ctGen,1)<=DATE(L$4,1,1))*(OFFSET(Generators!$N$8,1,0,ctGen,1)>DATE(L$4,1,1))*OFFSET(Generators!$P$8,1,0,ctGen,1),OFFSET(Generators!$R$8,1,(L$3-1),ctGen,1))","v":2260},{"$f":"SUMPRODUCT((OFFSET(Generators!$E$8,1,0,ctGen,1)=$C28)*(OFFSET(Generators!$L$8,1,0,ctGen,1)<=DATE(M$4,1,1))*(OFFSET(Generators!$N$8,1,0,ctGen,1)>DATE(M$4,1,1))*OFFSET(Generators!$P$8,1,0,ctGen,1),OFFSET(Generators!$R$8,1,(M$3-1),ctGen,1))","v":2260},{"$f":"SUMPRODUCT((OFFSET(Generators!$E$8,1,0,ctGen,1)=$C28)*(OFFSET(Generators!$L$8,1,0,ctGen,1)<=DATE(N$4,1,1))*(OFFSET(Generators!$N$8,1,0,ctGen,1)>DATE(N$4,1,1))*OFFSET(Generators!$P$8,1,0,ctGen,1),OFFSET(Generators!$R$8,1,(N$3-1),ctGen,1))","v":2260},{"$f":"SUMPRODUCT((OFFSET(Generators!$E$8,1,0,ctGen,1)=$C28)*(OFFSET(Generators!$L$8,1,0,ctGen,1)<=DATE(O$4,1,1))*(OFFSET(Generators!$N$8,1,0,ctGen,1)>DATE(O$4,1,1))*OFFSET(Generators!$P$8,1,0,ctGen,1),OFFSET(Generators!$R$8,1,(O$3-1),ctGen,1))","v":2260},{"$f":"SUMPRODUCT((OFFSET(Generators!$E$8,1,0,ctGen,1)=$C28)*(OFFSET(Generators!$L$8,1,0,ctGen,1)<=DATE(P$4,1,1))*(OFFSET(Generators!$N$8,1,0,ctGen,1)>DATE(P$4,1,1))*OFFSET(Generators!$P$8,1,0,ctGen,1),OFFSET(Generators!$R$8,1,(P$3-1),ctGen,1))","v":2260},{"$f":"SUMPRODUCT((OFFSET(Generators!$E$8,1,0,ctGen,1)=$C28)*(OFFSET(Generators!$L$8,1,0,ctGen,1)<=DATE(Q$4,1,1))*(OFFSET(Generators!$N$8,1,0,ctGen,1)>DATE(Q$4,1,1))*OFFSET(Generators!$P$8,1,0,ctGen,1),OFFSET(Generators!$R$8,1,(Q$3-1),ctGen,1))","v":2260},{"$f":"SUMPRODUCT((OFFSET(Generators!$E$8,1,0,ctGen,1)=$C28)*(OFFSET(Generators!$L$8,1,0,ctGen,1)<=DATE(R$4,1,1))*(OFFSET(Generators!$N$8,1,0,ctGen,1)>DATE(R$4,1,1))*OFFSET(Generators!$P$8,1,0,ctGen,1),OFFSET(Generators!$R$8,1,(R$3-1),ctGen,1))","v":2260},{"$f":"SUMPRODUCT((OFFSET(Generators!$E$8,1,0,ctGen,1)=$C28)*(OFFSET(Generators!$L$8,1,0,ctGen,1)<=DATE(S$4,1,1))*(OFFSET(Generators!$N$8,1,0,ctGen,1)>DATE(S$4,1,1))*OFFSET(Generators!$P$8,1,0,ctGen,1),OFFSET(Generators!$R$8,1,(S$3-1),ctGen,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Generators!$E$8,1,0,ctGen,1)=$C28)*(OFFSET(Generators!$L$8,1,0,ctGen,1)<=DATE(T$4,1,1))*(OFFSET(Generators!$N$8,1,0,ctGen,1)>DATE(T$4,1,1))*OFFSET(Generators!$P$8,1,0,ctGen,1),OFFSET(Generators!$R$8,1,(T$3-1),ctGen,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Generators!$E$8,1,0,ctGen,1)=$C28)*(OFFSET(Generators!$L$8,1,0,ctGen,1)<=DATE(U$4,1,1))*(OFFSET(Generators!$N$8,1,0,ctGen,1)>DATE(U$4,1,1))*OFFSET(Generators!$P$8,1,0,ctGen,1),OFFSET(Generators!$R$8,1,(U$3-1),ctGen,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Generators!$E$8,1,0,ctGen,1)=$C28)*(OFFSET(Generators!$L$8,1,0,ctGen,1)<=DATE(V$4,1,1))*(OFFSET(Generators!$N$8,1,0,ctGen,1)>DATE(V$4,1,1))*OFFSET(Generators!$P$8,1,0,ctGen,1),OFFSET(Generators!$R$8,1,(V$3-1),ctGen,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Generators!$E$8,1,0,ctGen,1)=$C28)*(OFFSET(Generators!$L$8,1,0,ctGen,1)<=DATE(W$4,1,1))*(OFFSET(Generators!$N$8,1,0,ctGen,1)>DATE(W$4,1,1))*OFFSET(Generators!$P$8,1,0,ctGen,1),OFFSET(Generators!$R$8,1,(W$3-1),ctGen,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Generators!$E$8,1,0,ctGen,1)=$C28)*(OFFSET(Generators!$L$8,1,0,ctGen,1)<=DATE(X$4,1,1))*(OFFSET(Generators!$N$8,1,0,ctGen,1)>DATE(X$4,1,1))*OFFSET(Generators!$P$8,1,0,ctGen,1),OFFSET(Generators!$R$8,1,(X$3-1),ctGen,1))","v":0},null,{"$f":"SUMPRODUCT((OFFSET(Generators!$E$8,1,0,ctGen,1)=$C28)*(OFFSET(Generators!$L$8,1,0,ctGen,1)<=DATE(Z$4,1,1))*(OFFSET(Generators!$N$8,1,0,ctGen,1)>DATE(Z$4,1,1))*OFFSET(Generators!$P$8,1,0,ctGen,1),OFFSET(Generators!$R$8,1,(Z$3-1),ctGen,1))","v":2465.9142000000002},{"$f":"SUMPRODUCT((OFFSET(Generators!$E$8,1,0,ctGen,1)=$C28)*(OFFSET(Generators!$L$8,1,0,ctGen,1)<=DATE(AA$4,1,1))*(OFFSET(Generators!$N$8,1,0,ctGen,1)>DATE(AA$4,1,1))*OFFSET(Generators!$P$8,1,0,ctGen,1),OFFSET(Generators!$R$8,1,(AA$3-1),ctGen,1))","v":2465.9142000000002},{"$f":"SUMPRODUCT((OFFSET(Generators!$E$8,1,0,ctGen,1)=$C28)*(OFFSET(Generators!$L$8,1,0,ctGen,1)<=DATE(AB$4,1,1))*(OFFSET(Generators!$N$8,1,0,ctGen,1)>DATE(AB$4,1,1))*OFFSET(Generators!$P$8,1,0,ctGen,1),OFFSET(Generators!$R$8,1,(AB$3-1),ctGen,1))","v":709.31760000000008},{"$f":"SUMPRODUCT((OFFSET(Generators!$E$8,1,0,ctGen,1)=$C28)*(OFFSET(Generators!$L$8,1,0,ctGen,1)<=DATE(AC$4,1,1))*(OFFSET(Generators!$N$8,1,0,ctGen,1)>DATE(AC$4,1,1))*OFFSET(Generators!$P$8,1,0,ctGen,1),OFFSET(Generators!$R$8,1,(AC$3-1),ctGen,1))","v":709.31760000000008},{"$f":"SUMPRODUCT((OFFSET(Generators!$E$8,1,0,ctGen,1)=$C28)*(OFFSET(Generators!$L$8,1,0,ctGen,1)<=DATE(AD$4,1,1))*(OFFSET(Generators!$N$8,1,0,ctGen,1)>DATE(AD$4,1,1))*OFFSET(Generators!$P$8,1,0,ctGen,1),OFFSET(Generators!$R$8,1,(AD$3-1),ctGen,1))","v":709.31760000000008},{"$f":"SUMPRODUCT((OFFSET(Generators!$E$8,1,0,ctGen,1)=$C28)*(OFFSET(Generators!$L$8,1,0,ctGen,1)<=DATE(AE$4,1,1))*(OFFSET(Generators!$N$8,1,0,ctGen,1)>DATE(AE$4,1,1))*OFFSET(Generators!$P$8,1,0,ctGen,1),OFFSET(Generators!$R$8,1,(AE$3-1),ctGen,1))","v":709.31760000000008},{"$f":"SUMPRODUCT((OFFSET(Generators!$E$8,1,0,ctGen,1)=$C28)*(OFFSET(Generators!$L$8,1,0,ctGen,1)<=DATE(AF$4,1,1))*(OFFSET(Generators!$N$8,1,0,ctGen,1)>DATE(AF$4,1,1))*OFFSET(Generators!$P$8,1,0,ctGen,1),OFFSET(Generators!$R$8,1,(AF$3-1),ctGen,1))","v":709.31760000000008},{"$f":"SUMPRODUCT((OFFSET(Generators!$E$8,1,0,ctGen,1)=$C28)*(OFFSET(Generators!$L$8,1,0,ctGen,1)<=DATE(AG$4,1,1))*(OFFSET(Generators!$N$8,1,0,ctGen,1)>DATE(AG$4,1,1))*OFFSET(Generators!$P$8,1,0,ctGen,1),OFFSET(Generators!$R$8,1,(AG$3-1),ctGen,1))","v":709.31760000000008},{"$f":"SUMPRODUCT((OFFSET(Generators!$E$8,1,0,ctGen,1)=$C28)*(OFFSET(Generators!$L$8,1,0,ctGen,1)<=DATE(AH$4,1,1))*(OFFSET(Generators!$N$8,1,0,ctGen,1)>DATE(AH$4,1,1))*OFFSET(Generators!$P$8,1,0,ctGen,1),OFFSET(Generators!$R$8,1,(AH$3-1),ctGen,1))","v":709.31760000000008},{"$f":"SUMPRODUCT((OFFSET(Generators!$E$8,1,0,ctGen,1)=$C28)*(OFFSET(Generators!$L$8,1,0,ctGen,1)<=DATE(AI$4,1,1))*(OFFSET(Generators!$N$8,1,0,ctGen,1)>DATE(AI$4,1,1))*OFFSET(Generators!$P$8,1,0,ctGen,1),OFFSET(Generators!$R$8,1,(AI$3-1),ctGen,1))","v":709.31760000000008},{"$f":"SUMPRODUCT((OFFSET(Generators!$E$8,1,0,ctGen,1)=$C28)*(OFFSET(Generators!$L$8,1,0,ctGen,1)<=DATE(AJ$4,1,1))*(OFFSET(Generators!$N$8,1,0,ctGen,1)>DATE(AJ$4,1,1))*OFFSET(Generators!$P$8,1,0,ctGen,1),OFFSET(Generators!$R$8,1,(AJ$3-1),ctGen,1))","v":709.31760000000008},{"$f":"SUMPRODUCT((OFFSET(Generators!$E$8,1,0,ctGen,1)=$C28)*(OFFSET(Generators!$L$8,1,0,ctGen,1)<=DATE(AK$4,1,1))*(OFFSET(Generators!$N$8,1,0,ctGen,1)>DATE(AK$4,1,1))*OFFSET(Generators!$P$8,1,0,ctGen,1),OFFSET(Generators!$R$8,1,(AK$3-1),ctGen,1))","v":709.31760000000008},{"$f":"SUMPRODUCT((OFFSET(Generators!$E$8,1,0,ctGen,1)=$C28)*(OFFSET(Generators!$L$8,1,0,ctGen,1)<=DATE(AL$4,1,1))*(OFFSET(Generators!$N$8,1,0,ctGen,1)>DATE(AL$4,1,1))*OFFSET(Generators!$P$8,1,0,ctGen,1),OFFSET(Generators!$R$8,1,(AL$3-1),ctGen,1))","v":709.31760000000008},{"$f":"SUMPRODUCT((OFFSET(Generators!$E$8,1,0,ctGen,1)=$C28)*(OFFSET(Generators!$L$8,1,0,ctGen,1)<=DATE(AM$4,1,1))*(OFFSET(Generators!$N$8,1,0,ctGen,1)>DATE(AM$4,1,1))*OFFSET(Generators!$P$8,1,0,ctGen,1),OFFSET(Generators!$R$8,1,(AM$3-1),ctGen,1))","v":709.31760000000008},{"$f":"SUMPRODUCT((OFFSET(Generators!$E$8,1,0,ctGen,1)=$C28)*(OFFSET(Generators!$L$8,1,0,ctGen,1)<=DATE(AN$4,1,1))*(OFFSET(Generators!$N$8,1,0,ctGen,1)>DATE(AN$4,1,1))*OFFSET(Generators!$P$8,1,0,ctGen,1),OFFSET(Generators!$R$8,1,(AN$3-1),ctGen,1))","v":709.31760000000008},{"$f":"SUMPRODUCT((OFFSET(Generators!$E$8,1,0,ctGen,1)=$C28)*(OFFSET(Generators!$L$8,1,0,ctGen,1)<=DATE(AO$4,1,1))*(OFFSET(Generators!$N$8,1,0,ctGen,1)>DATE(AO$4,1,1))*OFFSET(Generators!$P$8,1,0,ctGen,1),OFFSET(Generators!$R$8,1,(AO$3-1),ctGen,1))","v":709.31760000000008},{"$f":"SUMPRODUCT((OFFSET(Generators!$E$8,1,0,ctGen,1)=$C28)*(OFFSET(Generators!$L$8,1,0,ctGen,1)<=DATE(AP$4,1,1))*(OFFSET(Generators!$N$8,1,0,ctGen,1)>DATE(AP$4,1,1))*OFFSET(Generators!$P$8,1,0,ctGen,1),OFFSET(Generators!$R$8,1,(AP$3-1),ctGen,1))","v":709.31760000000008},{"$f":"SUMPRODUCT((OFFSET(Generators!$E$8,1,0,ctGen,1)=$C28)*(OFFSET(Generators!$L$8,1,0,ctGen,1)<=DATE(AQ$4,1,1))*(OFFSET(Generators!$N$8,1,0,ctGen,1)>DATE(AQ$4,1,1))*OFFSET(Generators!$P$8,1,0,ctGen,1),OFFSET(Generators!$R$8,1,(AQ$3-1),ctGen,1))","v":709.31760000000008},{"$f":"SUMPRODUCT((OFFSET(Generators!$E$8,1,0,ctGen,1)=$C28)*(OFFSET(Generators!$L$8,1,0,ctGen,1)<=DATE(AR$4,1,1))*(OFFSET(Generators!$N$8,1,0,ctGen,1)>DATE(AR$4,1,1))*OFFSET(Generators!$P$8,1,0,ctGen,1),OFFSET(Generators!$R$8,1,(AR$3-1),ctGen,1))","v":709.31760000000008},null,{"$f":"SUMPRODUCT((OFFSET(Generators!$E$8,1,0,ctGen,1)=$C28)*(OFFSET(Generators!$L$8,1,0,ctGen,1)<=DATE(AT$4,1,1))*(OFFSET(Generators!$N$8,1,0,ctGen,1)>DATE(AT$4,1,1))*OFFSET(Generators!$P$8,1,0,ctGen,1),OFFSET(Generators!$R$8,1,(AT$3-1),ctGen,1))","v":449.20000000000005},{"$f":"SUMPRODUCT((OFFSET(Generators!$E$8,1,0,ctGen,1)=$C28)*(OFFSET(Generators!$L$8,1,0,ctGen,1)<=DATE(AU$4,1,1))*(OFFSET(Generators!$N$8,1,0,ctGen,1)>DATE(AU$4,1,1))*OFFSET(Generators!$P$8,1,0,ctGen,1),OFFSET(Generators!$R$8,1,(AU$3-1),ctGen,1))","v":449.20000000000005},{"$f":"SUMPRODUCT((OFFSET(Generators!$E$8,1,0,ctGen,1)=$C28)*(OFFSET(Generators!$L$8,1,0,ctGen,1)<=DATE(AV$4,1,1))*(OFFSET(Generators!$N$8,1,0,ctGen,1)>DATE(AV$4,1,1))*OFFSET(Generators!$P$8,1,0,ctGen,1),OFFSET(Generators!$R$8,1,(AV$3-1),ctGen,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Generators!$E$8,1,0,ctGen,1)=$C28)*(OFFSET(Generators!$L$8,1,0,ctGen,1)<=DATE(AW$4,1,1))*(OFFSET(Generators!$N$8,1,0,ctGen,1)>DATE(AW$4,1,1))*OFFSET(Generators!$P$8,1,0,ctGen,1),OFFSET(Generators!$R$8,1,(AW$3-1),ctGen,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Generators!$E$8,1,0,ctGen,1)=$C28)*(OFFSET(Generators!$L$8,1,0,ctGen,1)<=DATE(AX$4,1,1))*(OFFSET(Generators!$N$8,1,0,ctGen,1)>DATE(AX$4,1,1))*OFFSET(Generators!$P$8,1,0,ctGen,1),OFFSET(Generators!$R$8,1,(AX$3-1),ctGen,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Generators!$E$8,1,0,ctGen,1)=$C28)*(OFFSET(Generators!$L$8,1,0,ctGen,1)<=DATE(AY$4,1,1))*(OFFSET(Generators!$N$8,1,0,ctGen,1)>DATE(AY$4,1,1))*OFFSET(Generators!$P$8,1,0,ctGen,1),OFFSET(Generators!$R$8,1,(AY$3-1),ctGen,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Generators!$E$8,1,0,ctGen,1)=$C28)*(OFFSET(Generators!$L$8,1,0,ctGen,1)<=DATE(AZ$4,1,1))*(OFFSET(Generators!$N$8,1,0,ctGen,1)>DATE(AZ$4,1,1))*OFFSET(Generators!$P$8,1,0,ctGen,1),OFFSET(Generators!$R$8,1,(AZ$3-1),ctGen,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Generators!$E$8,1,0,ctGen,1)=$C28)*(OFFSET(Generators!$L$8,1,0,ctGen,1)<=DATE(BA$4,1,1))*(OFFSET(Generators!$N$8,1,0,ctGen,1)>DATE(BA$4,1,1))*OFFSET(Generators!$P$8,1,0,ctGen,1),OFFSET(Generators!$R$8,1,(BA$3-1),ctGen,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Generators!$E$8,1,0,ctGen,1)=$C28)*(OFFSET(Generators!$L$8,1,0,ctGen,1)<=DATE(BB$4,1,1))*(OFFSET(Generators!$N$8,1,0,ctGen,1)>DATE(BB$4,1,1))*OFFSET(Generators!$P$8,1,0,ctGen,1),OFFSET(Generators!$R$8,1,(BB$3-1),ctGen,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Generators!$E$8,1,0,ctGen,1)=$C28)*(OFFSET(Generators!$L$8,1,0,ctGen,1)<=DATE(BC$4,1,1))*(OFFSET(Generators!$N$8,1,0,ctGen,1)>DATE(BC$4,1,1))*OFFSET(Generators!$P$8,1,0,ctGen,1),OFFSET(Generators!$R$8,1,(BC$3-1),ctGen,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Generators!$E$8,1,0,ctGen,1)=$C28)*(OFFSET(Generators!$L$8,1,0,ctGen,1)<=DATE(BD$4,1,1))*(OFFSET(Generators!$N$8,1,0,ctGen,1)>DATE(BD$4,1,1))*OFFSET(Generators!$P$8,1,0,ctGen,1),OFFSET(Generators!$R$8,1,(BD$3-1),ctGen,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Generators!$E$8,1,0,ctGen,1)=$C28)*(OFFSET(Generators!$L$8,1,0,ctGen,1)<=DATE(BE$4,1,1))*(OFFSET(Generators!$N$8,1,0,ctGen,1)>DATE(BE$4,1,1))*OFFSET(Generators!$P$8,1,0,ctGen,1),OFFSET(Generators!$R$8,1,(BE$3-1),ctGen,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Generators!$E$8,1,0,ctGen,1)=$C28)*(OFFSET(Generators!$L$8,1,0,ctGen,1)<=DATE(BF$4,1,1))*(OFFSET(Generators!$N$8,1,0,ctGen,1)>DATE(BF$4,1,1))*OFFSET(Generators!$P$8,1,0,ctGen,1),OFFSET(Generators!$R$8,1,(BF$3-1),ctGen,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Generators!$E$8,1,0,ctGen,1)=$C28)*(OFFSET(Generators!$L$8,1,0,ctGen,1)<=DATE(BG$4,1,1))*(OFFSET(Generators!$N$8,1,0,ctGen,1)>DATE(BG$4,1,1))*OFFSET(Generators!$P$8,1,0,ctGen,1),OFFSET(Generators!$R$8,1,(BG$3-1),ctGen,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Generators!$E$8,1,0,ctGen,1)=$C28)*(OFFSET(Generators!$L$8,1,0,ctGen,1)<=DATE(BH$4,1,1))*(OFFSET(Generators!$N$8,1,0,ctGen,1)>DATE(BH$4,1,1))*OFFSET(Generators!$P$8,1,0,ctGen,1),OFFSET(Generators!$R$8,1,(BH$3-1),ctGen,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Generators!$E$8,1,0,ctGen,1)=$C28)*(OFFSET(Generators!$L$8,1,0,ctGen,1)<=DATE(BI$4,1,1))*(OFFSET(Generators!$N$8,1,0,ctGen,1)>DATE(BI$4,1,1))*OFFSET(Generators!$P$8,1,0,ctGen,1),OFFSET(Generators!$R$8,1,(BI$3-1),ctGen,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Generators!$E$8,1,0,ctGen,1)=$C28)*(OFFSET(Generators!$L$8,1,0,ctGen,1)<=DATE(BJ$4,1,1))*(OFFSET(Generators!$N$8,1,0,ctGen,1)>DATE(BJ$4,1,1))*OFFSET(Generators!$P$8,1,0,ctGen,1),OFFSET(Generators!$R$8,1,(BJ$3-1),ctGen,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Generators!$E$8,1,0,ctGen,1)=$C28)*(OFFSET(Generators!$L$8,1,0,ctGen,1)<=DATE(BK$4,1,1))*(OFFSET(Generators!$N$8,1,0,ctGen,1)>DATE(BK$4,1,1))*OFFSET(Generators!$P$8,1,0,ctGen,1),OFFSET(Generators!$R$8,1,(BK$3-1),ctGen,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Generators!$E$8,1,0,ctGen,1)=$C28)*(OFFSET(Generators!$L$8,1,0,ctGen,1)<=DATE(BL$4,1,1))*(OFFSET(Generators!$N$8,1,0,ctGen,1)>DATE(BL$4,1,1))*OFFSET(Generators!$P$8,1,0,ctGen,1),OFFSET(Generators!$R$8,1,(BL$3-1),ctGen,1))","v":0}]
[null,"Utility-Owned Resources","Coal","GWh",null,{"$f":"F25*INDEX(General_Inputs!$F$88:$X$91,MATCH($C25,General_Inputs!$C$88:$C$91,0),MATCH(F$4,General_Inputs!$F$86:$X$86,0))*8.76","v":0},{"$f":"G25*INDEX(General_Inputs!$F$88:$X$91,MATCH($C25,General_Inputs!$C$88:$C$91,0),MATCH(G$4,General_Inputs!$F$86:$X$86,0))*8.76","v":0},{"$f":"H25*INDEX(General_Inputs!$F$88:$X$91,MATCH($C25,General_Inputs!$C$88:$C$91,0),MATCH(H$4,General_Inputs!$F$86:$X$86,0))*8.76","v":0},{"$f":"I25*INDEX(General_Inputs!$F$88:$X$91,MATCH($C25,General_Inputs!$C$88:$C$91,0),MATCH(I$4,General_Inputs!$F$86:$X$86,0))*8.76","v":0},{"$f":"J25*INDEX(General_Inputs!$F$88:$X$91,MATCH($C25,General_Inputs!$C$88:$C$91,0),MATCH(J$4,General_Inputs!$F$86:$X$86,0))*8.76","v":0},{"$f":"K25*INDEX(General_Inputs!$F$88:$X$91,MATCH($C25,General_Inputs!$C$88:$C$91,0),MATCH(K$4,General_Inputs!$F$86:$X$86,0))*8.76","v":0},{"$f":"L25*INDEX(General_Inputs!$F$88:$X$91,MATCH($C25,General_Inputs!$C$88:$C$91,0),MATCH(L$4,General_Inputs!$F$86:$X$86,0))*8.76","v":0},{"$f":"M25*INDEX(General_Inputs!$F$88:$X$91,MATCH($C25,General_Inputs!$C$88:$C$91,0),MATCH(M$4,General_Inputs!$F$86:$X$86,0))*8.76","v":0},{"$f":"N25*INDEX(General_Inputs!$F$88:$X$91,MATCH($C25,General_Inputs!$C$88:$C$91,0),MATCH(N$4,General_Inputs!$F$86:$X$86,0))*8.76","v":0},{"$f":"O25*INDEX(General_Inputs!$F$88:$X$91,MATCH($C25,General_Inputs!$C$88:$C$91,0),MATCH(O$4,General_Inputs!$F$86:$X$86,0))*8.76","v":0},{"$f":"P25*INDEX(General_Inputs!$F$88:$X$91,MATCH($C25,General_Inputs!$C$88:$C$91,0),MATCH(P$4,General_Inputs!$F$86:$X$86,0))*8.76","v":0},{"$f":"Q25*INDEX(General_Inputs!$F$88:$X$91,MATCH($C25,General_Inputs!$C$88:$C$91,0),MATCH(Q$4,General_Inputs!$F$86:$X$86,0))*8.76","v":0},{"$f":"R25*INDEX(General_Inputs!$F$88:$X$91,MATCH($C25,General_Inputs!$C$88:$C$91,0),MATCH(R$4,General_Inputs!$F$86:$X$86,0))*8.76","v":0},{"$f":"S25*INDEX(General_Inputs!$F$88:$X$91,MATCH($C25,General_Inputs!$C$88:$C$91,0),MATCH(S$4,General_Inputs!$F$86:$X$86,0))*8.76","v":0},{"$f":"T25*INDEX(General_Inputs!$F$88:$X$91,MATCH($C25,General_Inputs!$C$88:$C$91,0),MATCH(T$4,General_Inputs!$F$86:$X$86,0))*8.76","v":0},{"$f":"U25*INDEX(General_Inputs!$F$88:$X$91,MATCH($C25,General_Inputs!$C$88:$C$91,0),MATCH(U$4,General_Inputs!$F$86:$X$86,0))*8.76","v":0},{"$f":"V25*INDEX(General_Inputs!$F$88:$X$91,MATCH($C25,General_Inputs!$C$88:$C$91,0),MATCH(V$4,General_Inputs!$F$86:$X$86,0))*8.76","v":0},{"$f":"W25*INDEX(General_Inputs!$F$88:$X$91,MATCH($C25,General_Inputs!$C$88:$C$91,0),MATCH(W$4,General_Inputs!$F$86:$X$86,0))*8.76","v":0},{"$f":"X25*INDEX(General_Inputs!$F$88:$X$91,MATCH($C25,General_Inputs!$C$88:$C$91,0),MATCH(X$4,General_Inputs!$F$86:$X$86,0))*8.76","v":0},null,{"$f":"Z25*INDEX(General_Inputs!$F$88:$X$91,MATCH($C25,General_Inputs!$C$88:$C$91,0),MATCH(Z$4,General_Inputs!$F$86:$X$86,0))*8.76","v":0},{"$f":"AA25*INDEX(General_Inputs!$F$88:$X$91,MATCH($C25,General_Inputs!$C$88:$C$91,0),MATCH(AA$4,General_Inputs!$F$86:$X$86,0))*8.76","v":0},{"$f":"AB25*INDEX(General_Inputs!$F$88:$X$91,MATCH($C25,General_Inputs!$C$88:$C$91,0),MATCH(AB$4,General_Inputs!$F$86:$X$86,0))*8.76","v":0},{"$f":"AC25*INDEX(General_Inputs!$F$88:$X$91,MATCH($C25,General_Inputs!$C$88:$C$91,0),MATCH(AC$4,General_Inputs!$F$86:$X$86,0))*8.76","v":0},{"$f":"AD25*INDEX(General_Inputs!$F$88:$X$91,MATCH($C25,General_Inputs!$C$88:$C$91,0),MATCH(AD$4,General_Inputs!$F$86:$X$86,0))*8.76","v":0},{"$f":"AE25*INDEX(General_Inputs!$F$88:$X$91,MATCH($C25,General_Inputs!$C$88:$C$91,0),MATCH(AE$4,General_Inputs!$F$86:$X$86,0))*8.76","v":0},{"$f":"AF25*INDEX(General_Inputs!$F$88:$X$91,MATCH($C25,General_Inputs!$C$88:$C$91,0),MATCH(AF$4,General_Inputs!$F$86:$X$86,0))*8.76","v":0},{"$f":"AG25*INDEX(General_Inputs!$F$88:$X$91,MATCH($C25,General_Inputs!$C$88:$C$91,0),MATCH(AG$4,General_Inputs!$F$86:$X$86,0))*8.76","v":0},{"$f":"AH25*INDEX(General_Inputs!$F$88:$X$91,MATCH($C25,General_Inputs!$C$88:$C$91,0),MATCH(AH$4,General_Inputs!$F$86:$X$86,0))*8.76","v":0},{"$f":"AI25*INDEX(General_Inputs!$F$88:$X$91,MATCH($C25,General_Inputs!$C$88:$C$91,0),MATCH(AI$4,General_Inputs!$F$86:$X$86,0))*8.76","v":0},{"$f":"AJ25*INDEX(General_Inputs!$F$88:$X$91,MATCH($C25,General_Inputs!$C$88:$C$91,0),MATCH(AJ$4,General_Inputs!$F$86:$X$86,0))*8.76","v":0},{"$f":"AK25*INDEX(General_Inputs!$F$88:$X$91,MATCH($C25,General_Inputs!$C$88:$C$91,0),MATCH(AK$4,General_Inputs!$F$86:$X$86,0))*8.76","v":0},{"$f":"AL25*INDEX(General_Inputs!$F$88:$X$91,MATCH($C25,General_Inputs!$C$88:$C$91,0),MATCH(AL$4,General_Inputs!$F$86:$X$86,0))*8.76","v":0},{"$f":"AM25*INDEX(General_Inputs!$F$88:$X$91,MATCH($C25,General_Inputs!$C$88:$C$91,0),MATCH(AM$4,General_Inputs!$F$86:$X$86,0))*8.76","v":0},{"$f":"AN25*INDEX(General_Inputs!$F$88:$X$91,MATCH($C25,General_Inputs!$C$88:$C$91,0),MATCH(AN$4,General_Inputs!$F$86:$X$86,0))*8.76","v":0},{"$f":"AO25*INDEX(General_Inputs!$F$88:$X$91,MATCH($C25,General_Inputs!$C$88:$C$91,0),MATCH(AO$4,General_Inputs!$F$86:$X$86,0))*8.76","v":0},{"$f":"AP25*INDEX(General_Inputs!$F$88:$X$91,MATCH($C25,General_Inputs!$C$88:$C$91,0),MATCH(AP$4,General_Inputs!$F$86:$X$86,0))*8.76","v":0},{"$f":"AQ25*INDEX(General_Inputs!$F$88:$X$91,MATCH($C25,General_Inputs!$C$88:$C$91,0),MATCH(AQ$4,General_Inputs!$F$86:$X$86,0))*8.76","v":0},{"$f":"AR25*INDEX(General_Inputs!$F$88:$X$91,MATCH($C25,General_Inputs!$C$88:$C$91,0),MATCH(AR$4,General_Inputs!$F$86:$X$86,0))*8.76","v":0},null,{"$f":"AT25*INDEX(General_Inputs!$F$88:$X$91,MATCH($C25,General_Inputs!$C$88:$C$91,0),MATCH(AT$4,General_Inputs!$F$86:$X$86,0))*8.76","v":0},{"$f":"AU25*INDEX(General_Inputs!$F$88:$X$91,MATCH($C25,General_Inputs!$C$88:$C$91,0),MATCH(AU$4,General_Inputs!$F$86:$X$86,0))*8.76","v":0},{"$f":"AV25*INDEX(General_Inputs!$F$88:$X$91,MATCH($C25,General_Inputs!$C$88:$C$91,0),MATCH(AV$4,General_Inputs!$F$86:$X$86,0))*8.76","v":0},{"$f":"AW25*INDEX(General_Inputs!$F$88:$X$91,MATCH($C25,General_Inputs!$C$88:$C$91,0),MATCH(AW$4,General_Inputs!$F$86:$X$86,0))*8.76","v":0},{"$f":"AX25*INDEX(General_Inputs!$F$88:$X$91,MATCH($C25,General_Inputs!$C$88:$C$91,0),MATCH(AX$4,General_Inputs!$F$86:$X$86,0))*8.76","v":0},{"$f":"AY25*INDEX(General_Inputs!$F$88:$X$91,MATCH($C25,General_Inputs!$C$88:$C$91,0),MATCH(AY$4,General_Inputs!$F$86:$X$86,0))*8.76","v":0},{"$f":"AZ25*INDEX(General_Inputs!$F$88:$X$91,MATCH($C25,General_Inputs!$C$88:$C$91,0),MATCH(AZ$4,General_Inputs!$F$86:$X$86,0))*8.76","v":0},{"$f":"BA25*INDEX(General_Inputs!$F$88:$X$91,MATCH($C25,General_Inputs!$C$88:$C$91,0),MATCH(BA$4,General_Inputs!$F$86:$X$86,0))*8.76","v":0},{"$f":"BB25*INDEX(General_Inputs!$F$88:$X$91,MATCH($C25,General_Inputs!$C$88:$C$91,0),MATCH(BB$4,General_Inputs!$F$86:$X$86,0))*8.76","v":0},{"$f":"BC25*INDEX(General_Inputs!$F$88:$X$91,MATCH($C25,General_Inputs!$C$88:$C$91,0),MATCH(BC$4,General_Inputs!$F$86:$X$86,0))*8.76","v":0},{"$f":"BD25*INDEX(General_Inputs!$F$88:$X$91,MATCH($C25,General_Inputs!$C$88:$C$91,0),MATCH(BD$4,General_Inputs!$F$86:$X$86,0))*8.76","v":0},{"$f":"BE25*INDEX(General_Inputs!$F$88:$X$91,MATCH($C25,General_Inputs!$C$88:$C$91,0),MATCH(BE$4,General_Inputs!$F$86:$X$86,0))*8.76","v":0},{"$f":"BF25*INDEX(General_Inputs!$F$88:$X$91,MATCH($C25,General_Inputs!$C$88:$C$91,0),MATCH(BF$4,General_Inputs!$F$86:$X$86,0))*8.76","v":0},{"$f":"BG25*INDEX(General_Inputs!$F$88:$X$91,MATCH($C25,General_Inputs!$C$88:$C$91,0),MATCH(BG$4,General_Inputs!$F$86:$X$86,0))*8.76","v":0},{"$f":"BH25*INDEX(General_Inputs!$F$88:$X$91,MATCH($C25,General_Inputs!$C$88:$C$91,0),MATCH(BH$4,General_Inputs!$F$86:$X$86,0))*8.76","v":0},{"$f":"BI25*INDEX(General_Inputs!$F$88:$X$91,MATCH($C25,General_Inputs!$C$88:$C$91,0),MATCH(BI$4,General_Inputs!$F$86:$X$86,0))*8.76","v":0},{"$f":"BJ25*INDEX(General_Inputs!$F$88:$X$91,MATCH($C25,General_Inputs!$C$88:$C$91,0),MATCH(BJ$4,General_Inputs!$F$86:$X$86,0))*8.76","v":0},{"$f":"BK25*INDEX(General_Inputs!$F$88:$X$91,MATCH($C25,General_Inputs!$C$88:$C$91,0),MATCH(BK$4,General_Inputs!$F$86:$X$86,0))*8.76","v":0},{"$f":"BL25*INDEX(General_Inputs!$F$88:$X$91,MATCH($C25,General_Inputs!$C$88:$C$91,0),MATCH(BL$4,General_Inputs!$F$86:$X$86,0))*8.76","v":0}]
[null,"Excludes gas-fired generation","Cogeneration","GWh",null,{"$f":"F26*INDEX(General_Inputs!$F$88:$X$91,MATCH($C26,General_Inputs!$C$88:$C$91,0),MATCH(F$4,General_Inputs!$F$86:$X$86,0))*8.76","v":13450.892400000004},{"$f":"G26*INDEX(General_Inputs!$F$88:$X$91,MATCH($C26,General_Inputs!$C$88:$C$91,0),MATCH(G$4,General_Inputs!$F$86:$X$86,0))*8.76","v":12312.048600000004},{"$f":"H26*INDEX(General_Inputs!$F$88:$X$91,MATCH($C26,General_Inputs!$C$88:$C$91,0),MATCH(H$4,General_Inputs!$F$86:$X$86,0))*8.76","v":12312.048600000004},{"$f":"I26*INDEX(General_Inputs!$F$88:$X$91,MATCH($C26,General_Inputs!$C$88:$C$91,0),MATCH(I$4,General_Inputs!$F$86:$X$86,0))*8.76","v":12312.048600000004},{"$f":"J26*INDEX(General_Inputs!$F$88:$X$91,MATCH($C26,General_Inputs!$C$88:$C$91,0),MATCH(J$4,General_Inputs!$F$86:$X$86,0))*8.76","v":12312.048600000004},{"$f":"K26*INDEX(General_Inputs!$F$88:$X$91,MATCH($C26,General_Inputs!$C$88:$C$91,0),MATCH(K$4,General_Inputs!$F$86:$X$86,0))*8.76","v":12312.048600000004},{"$f":"L26*INDEX(General_Inputs!$F$88:$X$91,MATCH($C26,General_Inputs!$C$88:$C$91,0),MATCH(L$4,General_Inputs!$F$86:$X$86,0))*8.76","v":12312.048600000004},{"$f":"M26*INDEX(General_Inputs!$F$88:$X$91,MATCH($C26,General_Inputs!$C$88:$C$91,0),MATCH(M$4,General_Inputs!$F$86:$X$86,0))*8.76","v":12312.048600000004},{"$f":"N26*INDEX(General_Inputs!$F$88:$X$91,MATCH($C26,General_Inputs!$C$88:$C$91,0),MATCH(N$4,General_Inputs!$F$86:$X$86,0))*8.76","v":12312.048600000004},{"$f":"O26*INDEX(General_Inputs!$F$88:$X$91,MATCH($C26,General_Inputs!$C$88:$C$91,0),MATCH(O$4,General_Inputs!$F$86:$X$86,0))*8.76","v":12312.048600000004},{"$f":"P26*INDEX(General_Inputs!$F$88:$X$91,MATCH($C26,General_Inputs!$C$88:$C$91,0),MATCH(P$4,General_Inputs!$F$86:$X$86,0))*8.76","v":12312.048600000004},{"$f":"Q26*INDEX(General_Inputs!$F$88:$X$91,MATCH($C26,General_Inputs!$C$88:$C$91,0),MATCH(Q$4,General_Inputs!$F$86:$X$86,0))*8.76","v":12312.048600000004},{"$f":"R26*INDEX(General_Inputs!$F$88:$X$91,MATCH($C26,General_Inputs!$C$88:$C$91,0),MATCH(R$4,General_Inputs!$F$86:$X$86,0))*8.76","v":12312.048600000004},{"$f":"S26*INDEX(General_Inputs!$F$88:$X$91,MATCH($C26,General_Inputs!$C$88:$C$91,0),MATCH(S$4,General_Inputs!$F$86:$X$86,0))*8.76","v":12312.048600000004},{"$f":"T26*INDEX(General_Inputs!$F$88:$X$91,MATCH($C26,General_Inputs!$C$88:$C$91,0),MATCH(T$4,General_Inputs!$F$86:$X$86,0))*8.76","v":12312.048600000004},{"$f":"U26*INDEX(General_Inputs!$F$88:$X$91,MATCH($C26,General_Inputs!$C$88:$C$91,0),MATCH(U$4,General_Inputs!$F$86:$X$86,0))*8.76","v":12312.048600000004},{"$f":"V26*INDEX(General_Inputs!$F$88:$X$91,MATCH($C26,General_Inputs!$C$88:$C$91,0),MATCH(V$4,General_Inputs!$F$86:$X$86,0))*8.76","v":12312.048600000004},{"$f":"W26*INDEX(General_Inputs!$F$88:$X$91,MATCH($C26,General_Inputs!$C$88:$C$91,0),MATCH(W$4,General_Inputs!$F$86:$X$86,0))*8.76","v":12312.048600000004},{"$f":"X26*INDEX(General_Inputs!$F$88:$X$91,MATCH($C26,General_Inputs!$C$88:$C$91,0),MATCH(X$4,General_Inputs!$F$86:$X$86,0))*8.76","v":12312.048600000004},null,{"$f":"Z26*INDEX(General_Inputs!$F$88:$X$91,MATCH($C26,General_Inputs!$C$88:$C$91,0),MATCH(Z$4,General_Inputs!$F$86:$X$86,0))*8.76","v":8320.4582400000018},{"$f":"AA26*INDEX(General_Inputs!$F$88:$X$91,MATCH($C26,General_Inputs!$C$88:$C$91,0),MATCH(AA$4,General_Inputs!$F$86:$X$86,0))*8.76","v":8320.4582400000018},{"$f":"AB26*INDEX(General_Inputs!$F$88:$X$91,MATCH($C26,General_Inputs!$C$88:$C$91,0),MATCH(AB$4,General_Inputs!$F$86:$X$86,0))*8.76","v":7919.4780000000001},{"$f":"AC26*INDEX(General_Inputs!$F$88:$X$91,MATCH($C26,General_Inputs!$C$88:$C$91,0),MATCH(AC$4,General_Inputs!$F$86:$X$86,0))*8.76","v":7100.3304000000016},{"$f":"AD26*INDEX(General_Inputs!$F$88:$X$91,MATCH($C26,General_Inputs!$C$88:$C$91,0),MATCH(AD$4,General_Inputs!$F$86:$X$86,0))*8.76","v":6844.2580800000005},{"$f":"AE26*INDEX(General_Inputs!$F$88:$X$91,MATCH($C26,General_Inputs!$C$88:$C$91,0),MATCH(AE$4,General_Inputs!$F$86:$X$86,0))*8.76","v":6844.2580800000005},{"$f":"AF26*INDEX(General_Inputs!$F$88:$X$91,MATCH($C26,General_Inputs!$C$88:$C$91,0),MATCH(AF$4,General_Inputs!$F$86:$X$86,0))*8.76","v":6844.2580800000005},{"$f":"AG26*INDEX(General_Inputs!$F$88:$X$91,MATCH($C26,General_Inputs!$C$88:$C$91,0),MATCH(AG$4,General_Inputs!$F$86:$X$86,0))*8.76","v":6844.2580800000005},{"$f":"AH26*INDEX(General_Inputs!$F$88:$X$91,MATCH($C26,General_Inputs!$C$88:$C$91,0),MATCH(AH$4,General_Inputs!$F$86:$X$86,0))*8.76","v":6844.2580800000005},{"$f":"AI26*INDEX(General_Inputs!$F$88:$X$91,MATCH($C26,General_Inputs!$C$88:$C$91,0),MATCH(AI$4,General_Inputs!$F$86:$X$86,0))*8.76","v":6844.2580800000005},{"$f":"AJ26*INDEX(General_Inputs!$F$88:$X$91,MATCH($C26,General_Inputs!$C$88:$C$91,0),MATCH(AJ$4,General_Inputs!$F$86:$X$86,0))*8.76","v":6844.2580800000005},{"$f":"AK26*INDEX(General_Inputs!$F$88:$X$91,MATCH($C26,General_Inputs!$C$88:$C$91,0),MATCH(AK$4,General_Inputs!$F$86:$X$86,0))*8.76","v":6844.2580800000005},{"$f":"AL26*INDEX(General_Inputs!$F$88:$X$91,MATCH($C26,General_Inputs!$C$88:$C$91,0),MATCH(AL$4,General_Inputs!$F$86:$X$86,0))*8.76","v":6844.2580800000005},{"$f":"AM26*INDEX(General_Inputs!$F$88:$X$91,MATCH($C26,General_Inputs!$C$88:$C$91,0),MATCH(AM$4,General_Inputs!$F$86:$X$86,0))*8.76","v":6844.2580800000005},{"$f":"AN26*INDEX(General_Inputs!$F$88:$X$91,MATCH($C26,General_Inputs!$C$88:$C$91,0),MATCH(AN$4,General_Inputs!$F$86:$X$86,0))*8.76","v":6844.2580800000005},{"$f":"AO26*INDEX(General_Inputs!$F$88:$X$91,MATCH($C26,General_Inputs!$C$88:$C$91,0),MATCH(AO$4,General_Inputs!$F$86:$X$86,0))*8.76","v":6844.2580800000005},{"$f":"AP26*INDEX(General_Inputs!$F$88:$X$91,MATCH($C26,General_Inputs!$C$88:$C$91,0),MATCH(AP$4,General_Inputs!$F$86:$X$86,0))*8.76","v":6844.2580800000005},{"$f":"AQ26*INDEX(General_Inputs!$F$88:$X$91,MATCH($C26,General_Inputs!$C$88:$C$91,0),MATCH(AQ$4,General_Inputs!$F$86:$X$86,0))*8.76","v":6844.2580800000005},{"$f":"AR26*INDEX(General_Inputs!$F$88:$X$91,MATCH($C26,General_Inputs!$C$88:$C$91,0),MATCH(AR$4,General_Inputs!$F$86:$X$86,0))*8.76","v":6844.2580800000005},null,{"$f":"AT26*INDEX(General_Inputs!$F$88:$X$91,MATCH($C26,General_Inputs!$C$88:$C$91,0),MATCH(AT$4,General_Inputs!$F$86:$X$86,0))*8.76","v":1057.6386},{"$f":"AU26*INDEX(General_Inputs!$F$88:$X$91,MATCH($C26,General_Inputs!$C$88:$C$91,0),MATCH(AU$4,General_Inputs!$F$86:$X$86,0))*8.76","v":1057.6386},{"$f":"AV26*INDEX(General_Inputs!$F$88:$X$91,MATCH($C26,General_Inputs!$C$88:$C$91,0),MATCH(AV$4,General_Inputs!$F$86:$X$86,0))*8.76","v":1057.6386},{"$f":"AW26*INDEX(General_Inputs!$F$88:$X$91,MATCH($C26,General_Inputs!$C$88:$C$91,0),MATCH(AW$4,General_Inputs!$F$86:$X$86,0))*8.76","v":1062.13248},{"$f":"AX26*INDEX(General_Inputs!$F$88:$X$91,MATCH($C26,General_Inputs!$C$88:$C$91,0),MATCH(AX$4,General_Inputs!$F$86:$X$86,0))*8.76","v":1062.13248},{"$f":"AY26*INDEX(General_Inputs!$F$88:$X$91,MATCH($C26,General_Inputs!$C$88:$C$91,0),MATCH(AY$4,General_Inputs!$F$86:$X$86,0))*8.76","v":1062.13248},{"$f":"AZ26*INDEX(General_Inputs!$F$88:$X$91,MATCH($C26,General_Inputs!$C$88:$C$91,0),MATCH(AZ$4,General_Inputs!$F$86:$X$86,0))*8.76","v":1062.13248},{"$f":"BA26*INDEX(General_Inputs!$F$88:$X$91,MATCH($C26,General_Inputs!$C$88:$C$91,0),MATCH(BA$4,General_Inputs!$F$86:$X$86,0))*8.76","v":1062.13248},{"$f":"BB26*INDEX(General_Inputs!$F$88:$X$91,MATCH($C26,General_Inputs!$C$88:$C$91,0),MATCH(BB$4,General_Inputs!$F$86:$X$86,0))*8.76","v":1062.13248},{"$f":"BC26*INDEX(General_Inputs!$F$88:$X$91,MATCH($C26,General_Inputs!$C$88:$C$91,0),MATCH(BC$4,General_Inputs!$F$86:$X$86,0))*8.76","v":1062.13248},{"$f":"BD26*INDEX(General_Inputs!$F$88:$X$91,MATCH($C26,General_Inputs!$C$88:$C$91,0),MATCH(BD$4,General_Inputs!$F$86:$X$86,0))*8.76","v":1062.13248},{"$f":"BE26*INDEX(General_Inputs!$F$88:$X$91,MATCH($C26,General_Inputs!$C$88:$C$91,0),MATCH(BE$4,General_Inputs!$F$86:$X$86,0))*8.76","v":1062.13248},{"$f":"BF26*INDEX(General_Inputs!$F$88:$X$91,MATCH($C26,General_Inputs!$C$88:$C$91,0),MATCH(BF$4,General_Inputs!$F$86:$X$86,0))*8.76","v":1062.13248},{"$f":"BG26*INDEX(General_Inputs!$F$88:$X$91,MATCH($C26,General_Inputs!$C$88:$C$91,0),MATCH(BG$4,General_Inputs!$F$86:$X$86,0))*8.76","v":1062.13248},{"$f":"BH26*INDEX(General_Inputs!$F$88:$X$91,MATCH($C26,General_Inputs!$C$88:$C$91,0),MATCH(BH$4,General_Inputs!$F$86:$X$86,0))*8.76","v":1062.13248},{"$f":"BI26*INDEX(General_Inputs!$F$88:$X$91,MATCH($C26,General_Inputs!$C$88:$C$91,0),MATCH(BI$4,General_Inputs!$F$86:$X$86,0))*8.76","v":1062.13248},{"$f":"BJ26*INDEX(General_Inputs!$F$88:$X$91,MATCH($C26,General_Inputs!$C$88:$C$91,0),MATCH(BJ$4,General_Inputs!$F$86:$X$86,0))*8.76","v":1062.13248},{"$f":"BK26*INDEX(General_Inputs!$F$88:$X$91,MATCH($C26,General_Inputs!$C$88:$C$91,0),MATCH(BK$4,General_Inputs!$F$86:$X$86,0))*8.76","v":1062.13248},{"$f":"BL26*INDEX(General_Inputs!$F$88:$X$91,MATCH($C26,General_Inputs!$C$88:$C$91,0),MATCH(BL$4,General_Inputs!$F$86:$X$86,0))*8.76","v":1062.13248}]
[null,"Includes QFs","Hydro","GWh",null,{"$f":"SUMPRODUCT((OFFSET(Generators!$E$8,1,0,ctGen,1)=$C31)*(OFFSET(Generators!$L$8,1,0,ctGen,1)<=DATE(F$4,21,31))*(OFFSET(Generators!$N$8,1,0,ctGen,1)>DATE(F$4,12,31))*OFFSET(Generators!$Q$8,1,0,ctGen,1),OFFSET(Generators!$R$8,1,(F$3-1),ctGen,1))/1000","v":10935.476000000001},{"$f":"SUMPRODUCT((OFFSET(Generators!$E$8,1,0,ctGen,1)=$C31)*(OFFSET(Generators!$L$8,1,0,ctGen,1)<=DATE(G$4,21,31))*(OFFSET(Generators!$N$8,1,0,ctGen,1)>DATE(G$4,12,31))*OFFSET(Generators!$Q$8,1,0,ctGen,1),OFFSET(Generators!$R$8,1,(G$3-1),ctGen,1))/1000","v":10935.476000000001},{"$f":"SUMPRODUCT((OFFSET(Generators!$E$8,1,0,ctGen,1)=$C31)*(OFFSET(Generators!$L$8,1,0,ctGen,1)<=DATE(H$4,21,31))*(OFFSET(Generators!$N$8,1,0,ctGen,1)>DATE(H$4,12,31))*OFFSET(Generators!$Q$8,1,0,ctGen,1),OFFSET(Generators!$R$8,1,(H$3-1),ctGen,1))/1000","v":10935.476000000001},{"$f":"SUMPRODUCT((OFFSET(Generators!$E$8,1,0,ctGen,1)=$C31)*(OFFSET(Generators!$L$8,1,0,ctGen,1)<=DATE(I$4,21,31))*(OFFSET(Generators!$N$8,1,0,ctGen,1)>DATE(I$4,12,31))*OFFSET(Generators!$Q$8,1,0,ctGen,1),OFFSET(Generators!$R$8,1,(I$3-1),ctGen,1))/1000","v":10935.476000000001},{"$f":"SUMPRODUCT((OFFSET(Generators!$E$8,1,0,ctGen,1)=$C31)*(OFFSET(Generators!$L$8,1,0,ctGen,1)<=DATE(J$4,21,31))*(OFFSET(Generators!$N$8,1,0,ctGen,1)>DATE(J$4,12,31))*OFFSET(Generators!$Q$8,1,0,ctGen,1),OFFSET(Generators!$R$8,1,(J$3-1),ctGen,1))/1000","v":10935.476000000001},{"$f":"SUMPRODUCT((OFFSET(Generators!$E$8,1,0,ctGen,1)=$C31)*(OFFSET(Generators!$L$8,1,0,ctGen,1)<=DATE(K$4,21,31))*(OFFSET(Generators!$N$8,1,0,ctGen,1)>DATE(K$4,12,31))*OFFSET(Generators!$Q$8,1,0,ctGen,1),OFFSET(Generators!$R$8,1,(K$3-1),ctGen,1))/1000","v":10935.476000000001},{"$f":"SUMPRODUCT((OFFSET(Generators!$E$8,1,0,ctGen,1)=$C31)*(OFFSET(Generators!$L$8,1,0,ctGen,1)<=DATE(L$4,21,31))*(OFFSET(Generators!$N$8,1,0,ctGen,1)>DATE(L$4,12,31))*OFFSET(Generators!$Q$8,1,0,ctGen,1),OFFSET(Generators!$R$8,1,(L$3-1),ctGen,1))/1000","v":10935.476000000001},{"$f":"SUMPRODUCT((OFFSET(Generators!$E$8,1,0,ctGen,1)=$C31)*(OFFSET(Generators!$L$8,1,0,ctGen,1)<=DATE(M$4,21,31))*(OFFSET(Generators!$N$8,1,0,ctGen,1)>DATE(M$4,12,31))*OFFSET(Generators!$Q$8,1,0,ctGen,1),OFFSET(Generators!$R$8,1,(M$3-1),ctGen,1))/1000","v":10935.476000000001},{"$f":"SUMPRODUCT((OFFSET(Generators!$E$8,1,0,ctGen,1)=$C31)*(OFFSET(Generators!$L$8,1,0,ctGen,1)<=DATE(N$4,21,31))*(OFFSET(Generators!$N$8,1,0,ctGen,1)>DATE(N$4,12,31))*OFFSET(Generators!$Q$8,1,0,ctGen,1),OFFSET(Generators!$R$8,1,(N$3-1),ctGen,1))/1000","v":10935.476000000001},{"$f":"SUMPRODUCT((OFFSET(Generators!$E$8,1,0,ctGen,1)=$C31)*(OFFSET(Generators!$L$8,1,0,ctGen,1)<=DATE(O$4,21,31))*(OFFSET(Generators!$N$8,1,0,ctGen,1)>DATE(O$4,12,31))*OFFSET(Generators!$Q$8,1,0,ctGen,1),OFFSET(Generators!$R$8,1,(O$3-1),ctGen,1))/1000","v":10935.476000000001},{"$f":"SUMPRODUCT((OFFSET(Generators!$E$8,1,0,ctGen,1)=$C31)*(OFFSET(Generators!$L$8,1,0,ctGen,1)<=DATE(P$4,21,31))*(OFFSET(Generators!$N$8,1,0,ctGen,1)>DATE(P$4,12,31))*OFFSET(Generators!$Q$8,1,0,ctGen,1),OFFSET(Generators!$R$8,1,(P$3-1),ctGen,1))/1000","v":10935.476000000001},{"$f":"SUMPRODUCT((OFFSET(Generators!$E$8,1,0,ctGen,1)=$C31)*(OFFSET(Generators!$L$8,1,0,ctGen,1)<=DATE(Q$4,21,31))*(OFFSET(Generators!$N$8,1,0,ctGen,1)>DATE(Q$4,12,31))*OFFSET(Generators!$Q$8,1,0,ctGen,1),OFFSET(Generators!$R$8,1,(Q$3-1),ctGen,1))/1000","v":10935.476000000001},{"$f":"SUMPRODUCT((OFFSET(Generators!$E$8,1,0,ctGen,1)=$C31)*(OFFSET(Generators!$L$8,1,0,ctGen,1)<=DATE(R$4,21,31))*(OFFSET(Generators!$N$8,1,0,ctGen,1)>DATE(R$4,12,31))*OFFSET(Generators!$Q$8,1,0,ctGen,1),OFFSET(Generators!$R$8,1,(R$3-1),ctGen,1))/1000","v":10935.476000000001},{"$f":"SUMPRODUCT((OFFSET(Generators!$E$8,1,0,ctGen,1)=$C31)*(OFFSET(Generators!$L$8,1,0,ctGen,1)<=DATE(S$4,21,31))*(OFFSET(Generators!$N$8,1,0,ctGen,1)>DATE(S$4,12,31))*OFFSET(Generators!$Q$8,1,0,ctGen,1),OFFSET(Generators!$R$8,1,(S$3-1),ctGen,1))/1000","v":10935.476000000001},{"$f":"SUMPRODUCT((OFFSET(Generators!$E$8,1,0,ctGen,1)=$C31)*(OFFSET(Generators!$L$8,1,0,ctGen,1)<=DATE(T$4,21,31))*(OFFSET(Generators!$N$8,1,0,ctGen,1)>DATE(T$4,12,31))*OFFSET(Generators!$Q$8,1,0,ctGen,1),OFFSET(Generators!$R$8,1,(T$3-1),ctGen,1))/1000","v":10935.476000000001},{"$f":"SUMPRODUCT((OFFSET(Generators!$E$8,1,0,ctGen,1)=$C31)*(OFFSET(Generators!$L$8,1,0,ctGen,1)<=DATE(U$4,21,31))*(OFFSET(Generators!$N$8,1,0,ctGen,1)>DATE(U$4,12,31))*OFFSET(Generators!$Q$8,1,0,ctGen,1),OFFSET(Generators!$R$8,1,(U$3-1),ctGen,1))/1000","v":10935.476000000001},{"$f":"SUMPRODUCT((OFFSET(Generators!$E$8,1,0,ctGen,1)=$C31)*(OFFSET(Generators!$L$8,1,0,ctGen,1)<=DATE(V$4,21,31))*(OFFSET(Generators!$N$8,1,0,ctGen,1)>DATE(V$4,12,31))*OFFSET(Generators!$Q$8,1,0,ctGen,1),OFFSET(Generators!$R$8,1,(V$3-1),ctGen,1))/1000","v":10935.476000000001},{"$f":"SUMPRODUCT((OFFSET(Generators!$E$8,1,0,ctGen,1)=$C31)*(OFFSET(Generators!$L$8,1,0,ctGen,1)<=DATE(W$4,21,31))*(OFFSET(Generators!$N$8,1,0,ctGen,1)>DATE(W$4,12,31))*OFFSET(Generators!$Q$8,1,0,ctGen,1),OFFSET(Generators!$R$8,1,(W$3-1),ctGen,1))/1000","v":10935.476000000001},{"$f":"SUMPRODUCT((OFFSET(Generators!$E$8,1,0,ctGen,1)=$C31)*(OFFSET(Generators!$L$8,1,0,ctGen,1)<=DATE(X$4,21,31))*(OFFSET(Generators!$N$8,1,0,ctGen,1)>DATE(X$4,12,31))*OFFSET(Generators!$Q$8,1,0,ctGen,1),OFFSET(Generators!$R$8,1,(X$3-1),ctGen,1))/1000","v":10935.476000000001},null,{"$f":"SUMPRODUCT((OFFSET(Generators!$E$8,1,0,ctGen,1)=$C31)*(OFFSET(Generators!$L$8,1,0,ctGen,1)<=DATE(Z$4,21,31))*(OFFSET(Generators!$N$8,1,0,ctGen,1)>DATE(Z$4,12,31))*OFFSET(Generators!$Q$8,1,0,ctGen,1),OFFSET(Generators!$R$8,1,(Z$3-1),ctGen,1))/1000","v":4441.4709000000003},{"$f":"SUMPRODUCT((OFFSET(Generators!$E$8,1,0,ctGen,1)=$C31)*(OFFSET(Generators!$L$8,1,0,ctGen,1)<=DATE(AA$4,21,31))*(OFFSET(Generators!$N$8,1,0,ctGen,1)>DATE(AA$4,12,31))*OFFSET(Generators!$Q$8,1,0,ctGen,1),OFFSET(Generators!$R$8,1,(AA$3-1),ctGen,1))/1000","v":4441.4709000000003},{"$f":"SUMPRODUCT((OFFSET(Generators!$E$8,1,0,ctGen,1)=$C31)*(OFFSET(Generators!$L$8,1,0,ctGen,1)<=DATE(AB$4,21,31))*(OFFSET(Generators!$N$8,1,0,ctGen,1)>DATE(AB$4,12,31))*OFFSET(Generators!$Q$8,1,0,ctGen,1),OFFSET(Generators!$R$8,1,(AB$3-1),ctGen,1))/1000","v":4441.4709000000003},{"$f":"SUMPRODUCT((OFFSET(Generators!$E$8,1,0,ctGen,1)=$C31)*(OFFSET(Generators!$L$8,1,0,ctGen,1)<=DATE(AC$4,21,31))*(OFFSET(Generators!$N$8,1,0,ctGen,1)>DATE(AC$4,12,31))*OFFSET(Generators!$Q$8,1,0,ctGen,1),OFFSET(Generators!$R$8,1,(AC$3-1),ctGen,1))/1000","v":4441.4709000000003},{"$f":"SUMPRODUCT((OFFSET(Generators!$E$8,1,0,ctGen,1)=$C31)*(OFFSET(Generators!$L$8,1,0,ctGen,1)<=DATE(AD$4,21,31))*(OFFSET(Generators!$N$8,1,0,ctGen,1)>DATE(AD$4,12,31))*OFFSET(Generators!$Q$8,1,0,ctGen,1),OFFSET(Generators!$R$8,1,(AD$3-1),ctGen,1))/1000","v":4441.4709000000003},{"$f":"SUMPRODUCT((OFFSET(Generators!$E$8,1,0,ctGen,1)=$C31)*(OFFSET(Generators!$L$8,1,0,ctGen,1)<=DATE(AE$4,21,31))*(OFFSET(Generators!$N$8,1,0,ctGen,1)>DATE(AE$4,12,31))*OFFSET(Generators!$Q$8,1,0,ctGen,1),OFFSET(Generators!$R$8,1,(AE$3-1),ctGen,1))/1000","v":4441.4709000000003},{"$f":"SUMPRODUCT((OFFSET(Generators!$E$8,1,0,ctGen,1)=$C31)*(OFFSET(Generators!$L$8,1,0,ctGen,1)<=DATE(AF$4,21,31))*(OFFSET(Generators!$N$8,1,0,ctGen,1)>DATE(AF$4,12,31))*OFFSET(Generators!$Q$8,1,0,ctGen,1),OFFSET(Generators!$R$8,1,(AF$3-1),ctGen,1))/1000","v":4441.4709000000003},{"$f":"SUMPRODUCT((OFFSET(Generators!$E$8,1,0,ctGen,1)=$C31)*(OFFSET(Generators!$L$8,1,0,ctGen,1)<=DATE(AG$4,21,31))*(OFFSET(Generators!$N$8,1,0,ctGen,1)>DATE(AG$4,12,31))*OFFSET(Generators!$Q$8,1,0,ctGen,1),OFFSET(Generators!$R$8,1,(AG$3-1),ctGen,1))/1000","v":4441.4709000000003},{"$f":"SUMPRODUCT((OFFSET(Generators!$E$8,1,0,ctGen,1)=$C31)*(OFFSET(Generators!$L$8,1,0,ctGen,1)<=DATE(AH$4,21,31))*(OFFSET(Generators!$N$8,1,0,ctGen,1)>DATE(AH$4,12,31))*OFFSET(Generators!$Q$8,1,0,ctGen,1),OFFSET(Generators!$R$8,1,(AH$3-1),ctGen,1))/1000","v":4441.4709000000003},{"$f":"SUMPRODUCT((OFFSET(Generators!$E$8,1,0,ctGen,1)=$C31)*(OFFSET(Generators!$L$8,1,0,ctGen,1)<=DATE(AI$4,21,31))*(OFFSET(Generators!$N$8,1,0,ctGen,1)>DATE(AI$4,12,31))*OFFSET(Generators!$Q$8,1,0,ctGen,1),OFFSET(Generators!$R$8,1,(AI$3-1),ctGen,1))/1000","v":4441.4709000000003},{"$f":"SUMPRODUCT((OFFSET(Generators!$E$8,1,0,ctGen,1)=$C31)*(OFFSET(Generators!$L$8,1,0,ctGen,1)<=DATE(AJ$4,21,31))*(OFFSET(Generators!$N$8,1,0,ctGen,1)>DATE(AJ$4,12,31))*OFFSET(Generators!$Q$8,1,0,ctGen,1),OFFSET(Generators!$R$8,1,(AJ$3-1),ctGen,1))/1000","v":4441.4709000000003},{"$f":"SUMPRODUCT((OFFSET(Generators!$E$8,1,0,ctGen,1)=$C31)*(OFFSET(Generators!$L$8,1,0,ctGen,1)<=DATE(AK$4,21,31))*(OFFSET(Generators!$N$8,1,0,ctGen,1)>DATE(AK$4,12,31))*OFFSET(Generators!$Q$8,1,0,ctGen,1),OFFSET(Generators!$R$8,1,(AK$3-1),ctGen,1))/1000","v":4441.4709000000003},{"$f":"SUMPRODUCT((OFFSET(Generators!$E$8,1,0,ctGen,1)=$C31)*(OFFSET(Generators!$L$8,1,0,ctGen,1)<=DATE(AL$4,21,31))*(OFFSET(Generators!$N$8,1,0,ctGen,1)>DATE(AL$4,12,31))*OFFSET(Generators!$Q$8,1,0,ctGen,1),OFFSET(Generators!$R$8,1,(AL$3-1),ctGen,1))/1000","v":4441.4709000000003},{"$f":"SUMPRODUCT((OFFSET(Generators!$E$8,1,0,ctGen,1)=$C31)*(OFFSET(Generators!$L$8,1,0,ctGen,1)<=DATE(AM$4,21,31))*(OFFSET(Generators!$N$8,1,0,ctGen,1)>DATE(AM$4,12,31))*OFFSET(Generators!$Q$8,1,0,ctGen,1),OFFSET(Generators!$R$8,1,(AM$3-1),ctGen,1))/1000","v":4441.4709000000003},{"$f":"SUMPRODUCT((OFFSET(Generators!$E$8,1,0,ctGen,1)=$C31)*(OFFSET(Generators!$L$8,1,0,ctGen,1)<=DATE(AN$4,21,31))*(OFFSET(Generators!$N$8,1,0,ctGen,1)>DATE(AN$4,12,31))*OFFSET(Generators!$Q$8,1,0,ctGen,1),OFFSET(Generators!$R$8,1,(AN$3-1),ctGen,1))/1000","v":4441.4709000000003},{"$f":"SUMPRODUCT((OFFSET(Generators!$E$8,1,0,ctGen,1)=$C31)*(OFFSET(Generators!$L$8,1,0,ctGen,1)<=DATE(AO$4,21,31))*(OFFSET(Generators!$N$8,1,0,ctGen,1)>DATE(AO$4,12,31))*OFFSET(Generators!$Q$8,1,0,ctGen,1),OFFSET(Generators!$R$8,1,(AO$3-1),ctGen,1))/1000","v":4441.4709000000003},{"$f":"SUMPRODUCT((OFFSET(Generators!$E$8,1,0,ctGen,1)=$C31)*(OFFSET(Generators!$L$8,1,0,ctGen,1)<=DATE(AP$4,21,31))*(OFFSET(Generators!$N$8,1,0,ctGen,1)>DATE(AP$4,12,31))*OFFSET(Generators!$Q$8,1,0,ctGen,1),OFFSET(Generators!$R$8,1,(AP$3-1),ctGen,1))/1000","v":4441.4709000000003},{"$f":"SUMPRODUCT((OFFSET(Generators!$E$8,1,0,ctGen,1)=$C31)*(OFFSET(Generators!$L$8,1,0,ctGen,1)<=DATE(AQ$4,21,31))*(OFFSET(Generators!$N$8,1,0,ctGen,1)>DATE(AQ$4,12,31))*OFFSET(Generators!$Q$8,1,0,ctGen,1),OFFSET(Generators!$R$8,1,(AQ$3-1),ctGen,1))/1000","v":4441.4709000000003},{"$f":"SUMPRODUCT((OFFSET(Generators!$E$8,1,0,ctGen,1)=$C31)*(OFFSET(Generators!$L$8,1,0,ctGen,1)<=DATE(AR$4,21,31))*(OFFSET(Generators!$N$8,1,0,ctGen,1)>DATE(AR$4,12,31))*OFFSET(Generators!$Q$8,1,0,ctGen,1),OFFSET(Generators!$R$8,1,(AR$3-1),ctGen,1))/1000","v":4441.4709000000003},null,{"$f":"SUMPRODUCT((OFFSET(Generators!$E$8,1,0,ctGen,1)=$C31)*(OFFSET(Generators!$L$8,1,0,ctGen,1)<=DATE(AT$4,21,31))*(OFFSET(Generators!$N$8,1,0,ctGen,1)>DATE(AT$4,12,31))*OFFSET(Generators!$Q$8,1,0,ctGen,1),OFFSET(Generators!$R$8,1,(AT$3-1),ctGen,1))/1000","v":0},{"$f":"SUMPRODUCT((OFFSET(Generators!$E$8,1,0,ctGen,1)=$C31)*(OFFSET(Generators!$L$8,1,0,ctGen,1)<=DATE(AU$4,21,31))*(OFFSET(Generators!$N$8,1,0,ctGen,1)>DATE(AU$4,12,31))*OFFSET(Generators!$Q$8,1,0,ctGen,1),OFFSET(Generators!$R$8,1,(AU$3-1),ctGen,1))/1000","v":0},{"$f":"SUMPRODUCT((OFFSET(Generators!$E$8,1,0,ctGen,1)=$C31)*(OFFSET(Generators!$L$8,1,0,ctGen,1)<=DATE(AV$4,21,31))*(OFFSET(Generators!$N$8,1,0,ctGen,1)>DATE(AV$4,12,31))*OFFSET(Generators!$Q$8,1,0,ctGen,1),OFFSET(Generators!$R$8,1,(AV$3-1),ctGen,1))/1000","v":0},{"$f":"SUMPRODUCT((OFFSET(Generators!$E$8,1,0,ctGen,1)=$C31)*(OFFSET(Generators!$L$8,1,0,ctGen,1)<=DATE(AW$4,21,31))*(OFFSET(Generators!$N$8,1,0,ctGen,1)>DATE(AW$4,12,31))*OFFSET(Generators!$Q$8,1,0,ctGen,1),OFFSET(Generators!$R$8,1,(AW$3-1),ctGen,1))/1000","v":0},{"$f":"SUMPRODUCT((OFFSET(Generators!$E$8,1,0,ctGen,1)=$C31)*(OFFSET(Generators!$L$8,1,0,ctGen,1)<=DATE(AX$4,21,31))*(OFFSET(Generators!$N$8,1,0,ctGen,1)>DATE(AX$4,12,31))*OFFSET(Generators!$Q$8,1,0,ctGen,1),OFFSET(Generators!$R$8,1,(AX$3-1),ctGen,1))/1000","v":0},{"$f":"SUMPRODUCT((OFFSET(Generators!$E$8,1,0,ctGen,1)=$C31)*(OFFSET(Generators!$L$8,1,0,ctGen,1)<=DATE(AY$4,21,31))*(OFFSET(Generators!$N$8,1,0,ctGen,1)>DATE(AY$4,12,31))*OFFSET(Generators!$Q$8,1,0,ctGen,1),OFFSET(Generators!$R$8,1,(AY$3-1),ctGen,1))/1000","v":0},{"$f":"SUMPRODUCT((OFFSET(Generators!$E$8,1,0,ctGen,1)=$C31)*(OFFSET(Generators!$L$8,1,0,ctGen,1)<=DATE(AZ$4,21,31))*(OFFSET(Generators!$N$8,1,0,ctGen,1)>DATE(AZ$4,12,31))*OFFSET(Generators!$Q$8,1,0,ctGen,1),OFFSET(Generators!$R$8,1,(AZ$3-1),ctGen,1))/1000","v":0},{"$f":"SUMPRODUCT((OFFSET(Generators!$E$8,1,0,ctGen,1)=$C31)*(OFFSET(Generators!$L$8,1,0,ctGen,1)<=DATE(BA$4,21,31))*(OFFSET(Generators!$N$8,1,0,ctGen,1)>DATE(BA$4,12,31))*OFFSET(Generators!$Q$8,1,0,ctGen,1),OFFSET(Generators!$R$8,1,(BA$3-1),ctGen,1))/1000","v":0},{"$f":"SUMPRODUCT((OFFSET(Generators!$E$8,1,0,ctGen,1)=$C31)*(OFFSET(Generators!$L$8,1,0,ctGen,1)<=DATE(BB$4,21,31))*(OFFSET(Generators!$N$8,1,0,ctGen,1)>DATE(BB$4,12,31))*OFFSET(Generators!$Q$8,1,0,ctGen,1),OFFSET(Generators!$R$8,1,(BB$3-1),ctGen,1))/1000","v":0},{"$f":"SUMPRODUCT((OFFSET(Generators!$E$8,1,0,ctGen,1)=$C31)*(OFFSET(Generators!$L$8,1,0,ctGen,1)<=DATE(BC$4,21,31))*(OFFSET(Generators!$N$8,1,0,ctGen,1)>DATE(BC$4,12,31))*OFFSET(Generators!$Q$8,1,0,ctGen,1),OFFSET(Generators!$R$8,1,(BC$3-1),ctGen,1))/1000","v":0},{"$f":"SUMPRODUCT((OFFSET(Generators!$E$8,1,0,ctGen,1)=$C31)*(OFFSET(Generators!$L$8,1,0,ctGen,1)<=DATE(BD$4,21,31))*(OFFSET(Generators!$N$8,1,0,ctGen,1)>DATE(BD$4,12,31))*OFFSET(Generators!$Q$8,1,0,ctGen,1),OFFSET(Generators!$R$8,1,(BD$3-1),ctGen,1))/1000","v":0},{"$f":"SUMPRODUCT((OFFSET(Generators!$E$8,1,0,ctGen,1)=$C31)*(OFFSET(Generators!$L$8,1,0,ctGen,1)<=DATE(BE$4,21,31))*(OFFSET(Generators!$N$8,1,0,ctGen,1)>DATE(BE$4,12,31))*OFFSET(Generators!$Q$8,1,0,ctGen,1),OFFSET(Generators!$R$8,1,(BE$3-1),ctGen,1))/1000","v":0},{"$f":"SUMPRODUCT((OFFSET(Generators!$E$8,1,0,ctGen,1)=$C31)*(OFFSET(Generators!$L$8,1,0,ctGen,1)<=DATE(BF$4,21,31))*(OFFSET(Generators!$N$8,1,0,ctGen,1)>DATE(BF$4,12,31))*OFFSET(Generators!$Q$8,1,0,ctGen,1),OFFSET(Generators!$R$8,1,(BF$3-1),ctGen,1))/1000","v":0},{"$f":"SUMPRODUCT((OFFSET(Generators!$E$8,1,0,ctGen,1)=$C31)*(OFFSET(Generators!$L$8,1,0,ctGen,1)<=DATE(BG$4,21,31))*(OFFSET(Generators!$N$8,1,0,ctGen,1)>DATE(BG$4,12,31))*OFFSET(Generators!$Q$8,1,0,ctGen,1),OFFSET(Generators!$R$8,1,(BG$3-1),ctGen,1))/1000","v":0},{"$f":"SUMPRODUCT((OFFSET(Generators!$E$8,1,0,ctGen,1)=$C31)*(OFFSET(Generators!$L$8,1,0,ctGen,1)<=DATE(BH$4,21,31))*(OFFSET(Generators!$N$8,1,0,ctGen,1)>DATE(BH$4,12,31))*OFFSET(Generators!$Q$8,1,0,ctGen,1),OFFSET(Generators!$R$8,1,(BH$3-1),ctGen,1))/1000","v":0},{"$f":"SUMPRODUCT((OFFSET(Generators!$E$8,1,0,ctGen,1)=$C31)*(OFFSET(Generators!$L$8,1,0,ctGen,1)<=DATE(BI$4,21,31))*(OFFSET(Generators!$N$8,1,0,ctGen,1)>DATE(BI$4,12,31))*OFFSET(Generators!$Q$8,1,0,ctGen,1),OFFSET(Generators!$R$8,1,(BI$3-1),ctGen,1))/1000","v":0},{"$f":"SUMPRODUCT((OFFSET(Generators!$E$8,1,0,ctGen,1)=$C31)*(OFFSET(Generators!$L$8,1,0,ctGen,1)<=DATE(BJ$4,21,31))*(OFFSET(Generators!$N$8,1,0,ctGen,1)>DATE(BJ$4,12,31))*OFFSET(Generators!$Q$8,1,0,ctGen,1),OFFSET(Generators!$R$8,1,(BJ$3-1),ctGen,1))/1000","v":0},{"$f":"SUMPRODUCT((OFFSET(Generators!$E$8,1,0,ctGen,1)=$C31)*(OFFSET(Generators!$L$8,1,0,ctGen,1)<=DATE(BK$4,21,31))*(OFFSET(Generators!$N$8,1,0,ctGen,1)>DATE(BK$4,12,31))*OFFSET(Generators!$Q$8,1,0,ctGen,1),OFFSET(Generators!$R$8,1,(BK$3-1),ctGen,1))/1000","v":0},{"$f":"SUMPRODUCT((OFFSET(Generators!$E$8,1,0,ctGen,1)=$C31)*(OFFSET(Generators!$L$8,1,0,ctGen,1)<=DATE(BL$4,21,31))*(OFFSET(Generators!$N$8,1,0,ctGen,1)>DATE(BL$4,12,31))*OFFSET(Generators!$Q$8,1,0,ctGen,1),OFFSET(Generators!$R$8,1,(BL$3-1),ctGen,1))/1000","v":0}]
[null,"Load & Resource Summary","Net Energy for Load","GWh",null,{"$f":"F22","v":84687.231138757372},85536.120771276328,84835.109389735604,82775.875658469929,82282.524981115275,82517.368767360444,82333.832953601202,82359.274867802887,82558.026756989304,82861.067600758732,83457.54573423625,84067.649951191343,84566.875965106607,85074.846654067529,85631.642920875951,85541.031681445398,85443.255127611381,85338.092304571299,85225.439912376823,null,{"$f":"Z22","v":80323.283324803866},78444.542341421431,82304.385365765775,81474.340304343874,81267.582399698673,80829.927185334178,80284.568966658946,79982.983635825425,79847.346165110313,79710.089029877199,80112.349984215471,80293.351252171196,80477.539988819481,80863.375649736961,81067.767916197467,80867.013890185262,80658.026944629368,80440.560276868637,80214.479402861063,null,{"$f":"AT22","v":18034.633249214927},17976.55328622102,18351.989708073019,18466.020715225317,18330.47625646177,18404.731748275073,18319.712665739786,18318.093464378628,18322.81823367039,18364.400639667263,18501.914746595077,18565.399938680439,18653.659272239558,18749.218888414809,18857.940141640018,18845.41849560598,18831.19087299033,18815.203088595026,18797.426498184457]
[null,null,"Baseload","GWh",null,{"$f":" - SUMPRODUCT((OFFSET(Active_Portfolio!$AD$12,1,0,ctPort,1)=$C38)*(OFFSET(Active_Portfolio!$S$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE(F$4,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>=DATE(F$4,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),OFFSET(Active_Portfolio!$U$12,1,F$3-1,ctPort,1))","v":-6255.7740000000003},{"$f":" - SUMPRODUCT((OFFSET(Active_Portfolio!$AD$12,1,0,ctPort,1)=$C38)*(OFFSET(Active_Portfolio!$S$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE(G$4,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>=DATE(G$4,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),OFFSET(Active_Portfolio!$U$12,1,G$3-1,ctPort,1))","v":-6540.5395399999998},{"$f":" - SUMPRODUCT((OFFSET(Active_Portfolio!$AD$12,1,0,ctPort,1)=$C38)*(OFFSET(Active_Portfolio!$S$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE(H$4,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>=DATE(H$4,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),OFFSET(Active_Portfolio!$U$12,1,H$3-1,ctPort,1))","v":-6707.9695400000001},{"$f":" - SUMPRODUCT((OFFSET(Active_Portfolio!$AD$12,1,0,ctPort,1)=$C38)*(OFFSET(Active_Portfolio!$S$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE(I$4,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>=DATE(I$4,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),OFFSET(Active_Portfolio!$U$12,1,I$3-1,ctPort,1))","v":-5615.5845399999998},{"$f":" - SUMPRODUCT((OFFSET(Active_Portfolio!$AD$12,1,0,ctPort,1)=$C38)*(OFFSET(Active_Portfolio!$S$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE(J$4,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>=DATE(J$4,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),OFFSET(Active_Portfolio!$U$12,1,J$3-1,ctPort,1))","v":-5447.1235399999996},{"$f":" - SUMPRODUCT((OFFSET(Active_Portfolio!$AD$12,1,0,ctPort,1)=$C38)*(OFFSET(Active_Portfolio!$S$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE(K$4,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>=DATE(K$4,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),OFFSET(Active_Portfolio!$U$12,1,K$3-1,ctPort,1))","v":-5468.4990924000003},{"$f":" - SUMPRODUCT((OFFSET(Active_Portfolio!$AD$12,1,0,ctPort,1)=$C38)*(OFFSET(Active_Portfolio!$S$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE(L$4,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>=DATE(L$4,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),OFFSET(Active_Portfolio!$U$12,1,L$3-1,ctPort,1))","v":-5283.9629849303783},{"$f":" - SUMPRODUCT((OFFSET(Active_Portfolio!$AD$12,1,0,ctPort,1)=$C38)*(OFFSET(Active_Portfolio!$S$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE(M$4,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>=DATE(M$4,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),OFFSET(Active_Portfolio!$U$12,1,M$3-1,ctPort,1))","v":-4964.746017356948},{"$f":" - SUMPRODUCT((OFFSET(Active_Portfolio!$AD$12,1,0,ctPort,1)=$C38)*(OFFSET(Active_Portfolio!$S$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE(N$4,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>=DATE(N$4,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),OFFSET(Active_Portfolio!$U$12,1,N$3-1,ctPort,1))","v":-5034.9976562497359},{"$f":" - SUMPRODUCT((OFFSET(Active_Portfolio!$AD$12,1,0,ctPort,1)=$C38)*(OFFSET(Active_Portfolio!$S$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE(O$4,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>=DATE(O$4,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),OFFSET(Active_Portfolio!$U$12,1,O$3-1,ctPort,1))","v":-5047.2941299481063},{"$f":" - SUMPRODUCT((OFFSET(Active_Portfolio!$AD$12,1,0,ctPort,1)=$C38)*(OFFSET(Active_Portfolio!$S$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE(P$4,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>=DATE(P$4,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),OFFSET(Active_Portfolio!$U$12,1,P$3-1,ctPort,1))","v":-4205.1826780403271},{"$f":" - SUMPRODUCT((OFFSET(Active_Portfolio!$AD$12,1,0,ctPort,1)=$C38)*(OFFSET(Active_Portfolio!$S$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE(Q$4,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>=DATE(Q$4,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),OFFSET(Active_Portfolio!$U$12,1,Q$3-1,ctPort,1))","v":-4271.6567045114653},{"$f":" - SUMPRODUCT((OFFSET(Active_Portfolio!$AD$12,1,0,ctPort,1)=$C38)*(OFFSET(Active_Portfolio!$S$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE(R$4,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>=DATE(R$4,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),OFFSET(Active_Portfolio!$U$12,1,R$3-1,ctPort,1))","v":-4514.2623809055713},{"$f":" - SUMPRODUCT((OFFSET(Active_Portfolio!$AD$12,1,0,ctPort,1)=$C38)*(OFFSET(Active_Portfolio!$S$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE(S$4,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>=DATE(S$4,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),OFFSET(Active_Portfolio!$U$12,1,S$3-1,ctPort,1))","v":-4537.2013508454793},{"$f":" - SUMPRODUCT((OFFSET(Active_Portfolio!$AD$12,1,0,ctPort,1)=$C38)*(OFFSET(Active_Portfolio!$S$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE(T$4,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>=DATE(T$4,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),OFFSET(Active_Portfolio!$U$12,1,T$3-1,ctPort,1))","v":-4526.6131091946881},{"$f":" - SUMPRODUCT((OFFSET(Active_Portfolio!$AD$12,1,0,ctPort,1)=$C38)*(OFFSET(Active_Portfolio!$S$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE(U$4,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>=DATE(U$4,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),OFFSET(Active_Portfolio!$U$12,1,U$3-1,ctPort,1))","v":-4541.0747758686748},{"$f":" - SUMPRODUCT((OFFSET(Active_Portfolio!$AD$12,1,0,ctPort,1)=$C38)*(OFFSET(Active_Portfolio!$S$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE(V$4,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>=DATE(V$4,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),OFFSET(Active_Portfolio!$U$12,1,V$3-1,ctPort,1))","v":-5095.1534292341339},{"$f":" - SUMPRODUCT((OFFSET(Active_Portfolio!$AD$12,1,0,ctPort,1)=$C38)*(OFFSET(Active_Portfolio!$S$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE(W$4,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>=DATE(W$4,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),OFFSET(Active_Portfolio!$U$12,1,W$3-1,ctPort,1))","v":-5117.8850045483869},{"$f":" - SUMPRODUCT((OFFSET(Active_Portfolio!$AD$12,1,0,ctPort,1)=$C38)*(OFFSET(Active_Portfolio!$S$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE(X$4,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>=DATE(X$4,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),OFFSET(Active_Portfolio!$U$12,1,X$3-1,ctPort,1))","v":-5155.2439176492426},null,{"$f":" - SUMPRODUCT((OFFSET(Active_Portfolio!$AD$12,1,0,ctPort,1)=$C38)*(OFFSET(Active_Portfolio!$S$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE(Z$4,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>=DATE(Z$4,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),OFFSET(Active_Portfolio!$U$12,1,Z$3-1,ctPort,1))","v":-7597.5134953099996},{"$f":" - SUMPRODUCT((OFFSET(Active_Portfolio!$AD$12,1,0,ctPort,1)=$C38)*(OFFSET(Active_Portfolio!$S$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE(AA$4,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>=DATE(AA$4,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),OFFSET(Active_Portfolio!$U$12,1,AA$3-1,ctPort,1))","v":-7597.5134953099996},{"$f":" - SUMPRODUCT((OFFSET(Active_Portfolio!$AD$12,1,0,ctPort,1)=$C38)*(OFFSET(Active_Portfolio!$S$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE(AB$4,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>=DATE(AB$4,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),OFFSET(Active_Portfolio!$U$12,1,AB$3-1,ctPort,1))","v":-7597.5134953099996},{"$f":" - SUMPRODUCT((OFFSET(Active_Portfolio!$AD$12,1,0,ctPort,1)=$C38)*(OFFSET(Active_Portfolio!$S$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE(AC$4,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>=DATE(AC$4,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),OFFSET(Active_Portfolio!$U$12,1,AC$3-1,ctPort,1))","v":-7599.1094953099991},{"$f":" - SUMPRODUCT((OFFSET(Active_Portfolio!$AD$12,1,0,ctPort,1)=$C38)*(OFFSET(Active_Portfolio!$S$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE(AD$4,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>=DATE(AD$4,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),OFFSET(Active_Portfolio!$U$12,1,AD$3-1,ctPort,1))","v":-7301.4094953099984},{"$f":" - SUMPRODUCT((OFFSET(Active_Portfolio!$AD$12,1,0,ctPort,1)=$C38)*(OFFSET(Active_Portfolio!$S$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE(AE$4,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>=DATE(AE$4,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),OFFSET(Active_Portfolio!$U$12,1,AE$3-1,ctPort,1))","v":-6018.1994953099984},{"$f":" - SUMPRODUCT((OFFSET(Active_Portfolio!$AD$12,1,0,ctPort,1)=$C38)*(OFFSET(Active_Portfolio!$S$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE(AF$4,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>=DATE(AF$4,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),OFFSET(Active_Portfolio!$U$12,1,AF$3-1,ctPort,1))","v":-6019.4487732688922},{"$f":" - SUMPRODUCT((OFFSET(Active_Portfolio!$AD$12,1,0,ctPort,1)=$C38)*(OFFSET(Active_Portfolio!$S$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE(AG$4,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>=DATE(AG$4,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),OFFSET(Active_Portfolio!$U$12,1,AG$3-1,ctPort,1))","v":-5677.0749531935935},{"$f":" - SUMPRODUCT((OFFSET(Active_Portfolio!$AD$12,1,0,ctPort,1)=$C38)*(OFFSET(Active_Portfolio!$S$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE(AH$4,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>=DATE(AH$4,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),OFFSET(Active_Portfolio!$U$12,1,AH$3-1,ctPort,1))","v":-5082.0360986605619},{"$f":" - SUMPRODUCT((OFFSET(Active_Portfolio!$AD$12,1,0,ctPort,1)=$C38)*(OFFSET(Active_Portfolio!$S$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE(AI$4,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>=DATE(AI$4,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),OFFSET(Active_Portfolio!$U$12,1,AI$3-1,ctPort,1))","v":-4853.9692266619068},{"$f":" - SUMPRODUCT((OFFSET(Active_Portfolio!$AD$12,1,0,ctPort,1)=$C38)*(OFFSET(Active_Portfolio!$S$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE(AJ$4,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>=DATE(AJ$4,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),OFFSET(Active_Portfolio!$U$12,1,AJ$3-1,ctPort,1))","v":-5746.9593004620056},{"$f":" - SUMPRODUCT((OFFSET(Active_Portfolio!$AD$12,1,0,ctPort,1)=$C38)*(OFFSET(Active_Portfolio!$S$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE(AK$4,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>=DATE(AK$4,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),OFFSET(Active_Portfolio!$U$12,1,AK$3-1,ctPort,1))","v":-5774.6026927000748},{"$f":" - SUMPRODUCT((OFFSET(Active_Portfolio!$AD$12,1,0,ctPort,1)=$C38)*(OFFSET(Active_Portfolio!$S$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE(AL$4,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>=DATE(AL$4,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),OFFSET(Active_Portfolio!$U$12,1,AL$3-1,ctPort,1))","v":-5557.5678850409431},{"$f":" - SUMPRODUCT((OFFSET(Active_Portfolio!$AD$12,1,0,ctPort,1)=$C38)*(OFFSET(Active_Portfolio!$S$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE(AM$4,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>=DATE(AM$4,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),OFFSET(Active_Portfolio!$U$12,1,AM$3-1,ctPort,1))","v":-5557.5678850409431},{"$f":" - SUMPRODUCT((OFFSET(Active_Portfolio!$AD$12,1,0,ctPort,1)=$C38)*(OFFSET(Active_Portfolio!$S$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE(AN$4,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>=DATE(AN$4,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),OFFSET(Active_Portfolio!$U$12,1,AN$3-1,ctPort,1))","v":-5557.5678850409431},{"$f":" - SUMPRODUCT((OFFSET(Active_Portfolio!$AD$12,1,0,ctPort,1)=$C38)*(OFFSET(Active_Portfolio!$S$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE(AO$4,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>=DATE(AO$4,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),OFFSET(Active_Portfolio!$U$12,1,AO$3-1,ctPort,1))","v":-5295.9870454409438},{"$f":" - SUMPRODUCT((OFFSET(Active_Portfolio!$AD$12,1,0,ctPort,1)=$C38)*(OFFSET(Active_Portfolio!$S$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE(AP$4,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>=DATE(AP$4,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),OFFSET(Active_Portfolio!$U$12,1,AP$3-1,ctPort,1))","v":-4101.5559341819053},{"$f":" - SUMPRODUCT((OFFSET(Active_Portfolio!$AD$12,1,0,ctPort,1)=$C38)*(OFFSET(Active_Portfolio!$S$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE(AQ$4,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>=DATE(AQ$4,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),OFFSET(Active_Portfolio!$U$12,1,AQ$3-1,ctPort,1))","v":-4126.6453714617282},{"$f":" - SUMPRODUCT((OFFSET(Active_Portfolio!$AD$12,1,0,ctPort,1)=$C38)*(OFFSET(Active_Portfolio!$S$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE(AR$4,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>=DATE(AR$4,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),OFFSET(Active_Portfolio!$U$12,1,AR$3-1,ctPort,1))","v":-4171.3324271795518},null,{"$f":" - SUMPRODUCT((OFFSET(Active_Portfolio!$AD$12,1,0,ctPort,1)=$C38)*(OFFSET(Active_Portfolio!$S$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE(AT$4,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>=DATE(AT$4,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),OFFSET(Active_Portfolio!$U$12,1,AT$3-1,ctPort,1))","v":-560.721},{"$f":" - SUMPRODUCT((OFFSET(Active_Portfolio!$AD$12,1,0,ctPort,1)=$C38)*(OFFSET(Active_Portfolio!$S$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE(AU$4,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>=DATE(AU$4,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),OFFSET(Active_Portfolio!$U$12,1,AU$3-1,ctPort,1))","v":-560.721},{"$f":" - SUMPRODUCT((OFFSET(Active_Portfolio!$AD$12,1,0,ctPort,1)=$C38)*(OFFSET(Active_Portfolio!$S$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE(AV$4,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>=DATE(AV$4,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),OFFSET(Active_Portfolio!$U$12,1,AV$3-1,ctPort,1))","v":249.11899999999997},{"$f":" - SUMPRODUCT((OFFSET(Active_Portfolio!$AD$12,1,0,ctPort,1)=$C38)*(OFFSET(Active_Portfolio!$S$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE(AW$4,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>=DATE(AW$4,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),OFFSET(Active_Portfolio!$U$12,1,AW$3-1,ctPort,1))","v":-16.280999999999949},{"$f":" - SUMPRODUCT((OFFSET(Active_Portfolio!$AD$12,1,0,ctPort,1)=$C38)*(OFFSET(Active_Portfolio!$S$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE(AX$4,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>=DATE(AX$4,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),OFFSET(Active_Portfolio!$U$12,1,AX$3-1,ctPort,1))","v":-84.62},{"$f":" - SUMPRODUCT((OFFSET(Active_Portfolio!$AD$12,1,0,ctPort,1)=$C38)*(OFFSET(Active_Portfolio!$S$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE(AY$4,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>=DATE(AY$4,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),OFFSET(Active_Portfolio!$U$12,1,AY$3-1,ctPort,1))","v":-180.84800000000001},{"$f":" - SUMPRODUCT((OFFSET(Active_Portfolio!$AD$12,1,0,ctPort,1)=$C38)*(OFFSET(Active_Portfolio!$S$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE(AZ$4,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>=DATE(AZ$4,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),OFFSET(Active_Portfolio!$U$12,1,AZ$3-1,ctPort,1))","v":-158.84800000000001},{"$f":" - SUMPRODUCT((OFFSET(Active_Portfolio!$AD$12,1,0,ctPort,1)=$C38)*(OFFSET(Active_Portfolio!$S$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE(BA$4,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>=DATE(BA$4,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),OFFSET(Active_Portfolio!$U$12,1,BA$3-1,ctPort,1))","v":-158.84800000000001},{"$f":" - SUMPRODUCT((OFFSET(Active_Portfolio!$AD$12,1,0,ctPort,1)=$C38)*(OFFSET(Active_Portfolio!$S$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE(BB$4,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>=DATE(BB$4,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),OFFSET(Active_Portfolio!$U$12,1,BB$3-1,ctPort,1))","v":-145.70800000000003},{"$f":" - SUMPRODUCT((OFFSET(Active_Portfolio!$AD$12,1,0,ctPort,1)=$C38)*(OFFSET(Active_Portfolio!$S$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE(BC$4,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>=DATE(BC$4,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),OFFSET(Active_Portfolio!$U$12,1,BC$3-1,ctPort,1))","v":-145.70800000000003},{"$f":" - SUMPRODUCT((OFFSET(Active_Portfolio!$AD$12,1,0,ctPort,1)=$C38)*(OFFSET(Active_Portfolio!$S$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE(BD$4,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>=DATE(BD$4,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),OFFSET(Active_Portfolio!$U$12,1,BD$3-1,ctPort,1))","v":-145.70800000000003},{"$f":" - SUMPRODUCT((OFFSET(Active_Portfolio!$AD$12,1,0,ctPort,1)=$C38)*(OFFSET(Active_Portfolio!$S$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE(BE$4,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>=DATE(BE$4,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),OFFSET(Active_Portfolio!$U$12,1,BE$3-1,ctPort,1))","v":-110.70800000000001},{"$f":" - SUMPRODUCT((OFFSET(Active_Portfolio!$AD$12,1,0,ctPort,1)=$C38)*(OFFSET(Active_Portfolio!$S$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE(BF$4,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>=DATE(BF$4,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),OFFSET(Active_Portfolio!$U$12,1,BF$3-1,ctPort,1))","v":-145.68792731919794},{"$f":" - SUMPRODUCT((OFFSET(Active_Portfolio!$AD$12,1,0,ctPort,1)=$C38)*(OFFSET(Active_Portfolio!$S$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE(BG$4,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>=DATE(BG$4,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),OFFSET(Active_Portfolio!$U$12,1,BG$3-1,ctPort,1))","v":-199.97441691061871},{"$f":" - SUMPRODUCT((OFFSET(Active_Portfolio!$AD$12,1,0,ctPort,1)=$C38)*(OFFSET(Active_Portfolio!$S$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE(BH$4,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>=DATE(BH$4,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),OFFSET(Active_Portfolio!$U$12,1,BH$3-1,ctPort,1))","v":-207.35425935873243},{"$f":" - SUMPRODUCT((OFFSET(Active_Portfolio!$AD$12,1,0,ctPort,1)=$C38)*(OFFSET(Active_Portfolio!$S$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE(BI$4,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>=DATE(BI$4,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),OFFSET(Active_Portfolio!$U$12,1,BI$3-1,ctPort,1))","v":-207.35425935873243},{"$f":" - SUMPRODUCT((OFFSET(Active_Portfolio!$AD$12,1,0,ctPort,1)=$C38)*(OFFSET(Active_Portfolio!$S$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE(BJ$4,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>=DATE(BJ$4,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),OFFSET(Active_Portfolio!$U$12,1,BJ$3-1,ctPort,1))","v":-302.61100281898803},{"$f":" - SUMPRODUCT((OFFSET(Active_Portfolio!$AD$12,1,0,ctPort,1)=$C38)*(OFFSET(Active_Portfolio!$S$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE(BK$4,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>=DATE(BK$4,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),OFFSET(Active_Portfolio!$U$12,1,BK$3-1,ctPort,1))","v":-305.02645750642841},{"$f":" - SUMPRODUCT((OFFSET(Active_Portfolio!$AD$12,1,0,ctPort,1)=$C38)*(OFFSET(Active_Portfolio!$S$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE(BL$4,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>=DATE(BL$4,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),OFFSET(Active_Portfolio!$U$12,1,BL$3-1,ctPort,1))","v":-312.39685063596181}]
[null,null,"Wind - Coastal","GWh",null,{"$f":" - SUMPRODUCT((OFFSET(Active_Portfolio!$AD$12,1,0,ctPort,1)=$C43)*(OFFSET(Active_Portfolio!$S$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE(F$4,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>=DATE(F$4,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),OFFSET(Active_Portfolio!$U$12,1,F$3-1,ctPort,1))","v":-1956.2221850000001},{"$f":" - SUMPRODUCT((OFFSET(Active_Portfolio!$AD$12,1,0,ctPort,1)=$C43)*(OFFSET(Active_Portfolio!$S$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE(G$4,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>=DATE(G$4,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),OFFSET(Active_Portfolio!$U$12,1,G$3-1,ctPort,1))","v":-2637.2221850000001},{"$f":" - SUMPRODUCT((OFFSET(Active_Portfolio!$AD$12,1,0,ctPort,1)=$C43)*(OFFSET(Active_Portfolio!$S$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE(H$4,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>=DATE(H$4,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),OFFSET(Active_Portfolio!$U$12,1,H$3-1,ctPort,1))","v":-2637.2221850000001},{"$f":" - SUMPRODUCT((OFFSET(Active_Portfolio!$AD$12,1,0,ctPort,1)=$C43)*(OFFSET(Active_Portfolio!$S$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE(I$4,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>=DATE(I$4,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),OFFSET(Active_Portfolio!$U$12,1,I$3-1,ctPort,1))","v":-2606.9991850000001},{"$f":" - SUMPRODUCT((OFFSET(Active_Portfolio!$AD$12,1,0,ctPort,1)=$C43)*(OFFSET(Active_Portfolio!$S$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE(J$4,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>=DATE(J$4,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),OFFSET(Active_Portfolio!$U$12,1,J$3-1,ctPort,1))","v":-2150.8215850000001},{"$f":" - SUMPRODUCT((OFFSET(Active_Portfolio!$AD$12,1,0,ctPort,1)=$C43)*(OFFSET(Active_Portfolio!$S$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE(K$4,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>=DATE(K$4,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),OFFSET(Active_Portfolio!$U$12,1,K$3-1,ctPort,1))","v":-2085.2033850000003},{"$f":" - SUMPRODUCT((OFFSET(Active_Portfolio!$AD$12,1,0,ctPort,1)=$C43)*(OFFSET(Active_Portfolio!$S$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE(L$4,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>=DATE(L$4,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),OFFSET(Active_Portfolio!$U$12,1,L$3-1,ctPort,1))","v":-1987.1622589167741},{"$f":" - SUMPRODUCT((OFFSET(Active_Portfolio!$AD$12,1,0,ctPort,1)=$C43)*(OFFSET(Active_Portfolio!$S$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE(M$4,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>=DATE(M$4,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),OFFSET(Active_Portfolio!$U$12,1,M$3-1,ctPort,1))","v":-1963.2252356218437},{"$f":" - SUMPRODUCT((OFFSET(Active_Portfolio!$AD$12,1,0,ctPort,1)=$C43)*(OFFSET(Active_Portfolio!$S$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE(N$4,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>=DATE(N$4,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),OFFSET(Active_Portfolio!$U$12,1,N$3-1,ctPort,1))","v":-2869.319661611858},{"$f":" - SUMPRODUCT((OFFSET(Active_Portfolio!$AD$12,1,0,ctPort,1)=$C43)*(OFFSET(Active_Portfolio!$S$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE(O$4,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>=DATE(O$4,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),OFFSET(Active_Portfolio!$U$12,1,O$3-1,ctPort,1))","v":-2869.319661611858},{"$f":" - SUMPRODUCT((OFFSET(Active_Portfolio!$AD$12,1,0,ctPort,1)=$C43)*(OFFSET(Active_Portfolio!$S$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE(P$4,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>=DATE(P$4,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),OFFSET(Active_Portfolio!$U$12,1,P$3-1,ctPort,1))","v":-3324.1057071728928},{"$f":" - SUMPRODUCT((OFFSET(Active_Portfolio!$AD$12,1,0,ctPort,1)=$C43)*(OFFSET(Active_Portfolio!$S$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE(Q$4,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>=DATE(Q$4,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),OFFSET(Active_Portfolio!$U$12,1,Q$3-1,ctPort,1))","v":-3324.1057071728928},{"$f":" - SUMPRODUCT((OFFSET(Active_Portfolio!$AD$12,1,0,ctPort,1)=$C43)*(OFFSET(Active_Portfolio!$S$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE(R$4,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>=DATE(R$4,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),OFFSET(Active_Portfolio!$U$12,1,R$3-1,ctPort,1))","v":-3324.1057071728928},{"$f":" - SUMPRODUCT((OFFSET(Active_Portfolio!$AD$12,1,0,ctPort,1)=$C43)*(OFFSET(Active_Portfolio!$S$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE(S$4,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>=DATE(S$4,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),OFFSET(Active_Portfolio!$U$12,1,S$3-1,ctPort,1))","v":-3324.1057071728928},{"$f":" - SUMPRODUCT((OFFSET(Active_Portfolio!$AD$12,1,0,ctPort,1)=$C43)*(OFFSET(Active_Portfolio!$S$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE(T$4,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>=DATE(T$4,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),OFFSET(Active_Portfolio!$U$12,1,T$3-1,ctPort,1))","v":-3324.1057071728928},{"$f":" - SUMPRODUCT((OFFSET(Active_Portfolio!$AD$12,1,0,ctPort,1)=$C43)*(OFFSET(Active_Portfolio!$S$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE(U$4,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>=DATE(U$4,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),OFFSET(Active_Portfolio!$U$12,1,U$3-1,ctPort,1))","v":-3324.1057071728928},{"$f":" - SUMPRODUCT((OFFSET(Active_Portfolio!$AD$12,1,0,ctPort,1)=$C43)*(OFFSET(Active_Portfolio!$S$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE(V$4,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>=DATE(V$4,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),OFFSET(Active_Portfolio!$U$12,1,V$3-1,ctPort,1))","v":-4576.8326127709006},{"$f":" - SUMPRODUCT((OFFSET(Active_Portfolio!$AD$12,1,0,ctPort,1)=$C43)*(OFFSET(Active_Portfolio!$S$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE(W$4,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>=DATE(W$4,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),OFFSET(Active_Portfolio!$U$12,1,W$3-1,ctPort,1))","v":-4714.9796361180515},{"$f":" - SUMPRODUCT((OFFSET(Active_Portfolio!$AD$12,1,0,ctPort,1)=$C43)*(OFFSET(Active_Portfolio!$S$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE(X$4,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>=DATE(X$4,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),OFFSET(Active_Portfolio!$U$12,1,X$3-1,ctPort,1))","v":-4449.6099512816227},null,{"$f":" - SUMPRODUCT((OFFSET(Active_Portfolio!$AD$12,1,0,ctPort,1)=$C43)*(OFFSET(Active_Portfolio!$S$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE(Z$4,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>=DATE(Z$4,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),OFFSET(Active_Portfolio!$U$12,1,Z$3-1,ctPort,1))","v":0},{"$f":" - SUMPRODUCT((OFFSET(Active_Portfolio!$AD$12,1,0,ctPort,1)=$C43)*(OFFSET(Active_Portfolio!$S$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE(AA$4,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>=DATE(AA$4,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),OFFSET(Active_Portfolio!$U$12,1,AA$3-1,ctPort,1))","v":0},{"$f":" - SUMPRODUCT((OFFSET(Active_Portfolio!$AD$12,1,0,ctPort,1)=$C43)*(OFFSET(Active_Portfolio!$S$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE(AB$4,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>=DATE(AB$4,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),OFFSET(Active_Portfolio!$U$12,1,AB$3-1,ctPort,1))","v":0},{"$f":" - SUMPRODUCT((OFFSET(Active_Portfolio!$AD$12,1,0,ctPort,1)=$C43)*(OFFSET(Active_Portfolio!$S$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE(AC$4,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>=DATE(AC$4,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),OFFSET(Active_Portfolio!$U$12,1,AC$3-1,ctPort,1))","v":0},{"$f":" - SUMPRODUCT((OFFSET(Active_Portfolio!$AD$12,1,0,ctPort,1)=$C43)*(OFFSET(Active_Portfolio!$S$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE(AD$4,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>=DATE(AD$4,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),OFFSET(Active_Portfolio!$U$12,1,AD$3-1,ctPort,1))","v":0},{"$f":" - SUMPRODUCT((OFFSET(Active_Portfolio!$AD$12,1,0,ctPort,1)=$C43)*(OFFSET(Active_Portfolio!$S$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE(AE$4,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>=DATE(AE$4,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),OFFSET(Active_Portfolio!$U$12,1,AE$3-1,ctPort,1))","v":0},{"$f":" - SUMPRODUCT((OFFSET(Active_Portfolio!$AD$12,1,0,ctPort,1)=$C43)*(OFFSET(Active_Portfolio!$S$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE(AF$4,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>=DATE(AF$4,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),OFFSET(Active_Portfolio!$U$12,1,AF$3-1,ctPort,1))","v":-14.957234589277492},{"$f":" - SUMPRODUCT((OFFSET(Active_Portfolio!$AD$12,1,0,ctPort,1)=$C43)*(OFFSET(Active_Portfolio!$S$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE(AG$4,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>=DATE(AG$4,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),OFFSET(Active_Portfolio!$U$12,1,AG$3-1,ctPort,1))","v":-20.871713817434852},{"$f":" - SUMPRODUCT((OFFSET(Active_Portfolio!$AD$12,1,0,ctPort,1)=$C43)*(OFFSET(Active_Portfolio!$S$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE(AH$4,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>=DATE(AH$4,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),OFFSET(Active_Portfolio!$U$12,1,AH$3-1,ctPort,1))","v":-21.156040312605967},{"$f":" - SUMPRODUCT((OFFSET(Active_Portfolio!$AD$12,1,0,ctPort,1)=$C43)*(OFFSET(Active_Portfolio!$S$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE(AI$4,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>=DATE(AI$4,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),OFFSET(Active_Portfolio!$U$12,1,AI$3-1,ctPort,1))","v":-21.156040312605967},{"$f":" - SUMPRODUCT((OFFSET(Active_Portfolio!$AD$12,1,0,ctPort,1)=$C43)*(OFFSET(Active_Portfolio!$S$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE(AJ$4,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>=DATE(AJ$4,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),OFFSET(Active_Portfolio!$U$12,1,AJ$3-1,ctPort,1))","v":-361.59149956657251},{"$f":" - SUMPRODUCT((OFFSET(Active_Portfolio!$AD$12,1,0,ctPort,1)=$C43)*(OFFSET(Active_Portfolio!$S$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE(AK$4,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>=DATE(AK$4,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),OFFSET(Active_Portfolio!$U$12,1,AK$3-1,ctPort,1))","v":-361.59149956657251},{"$f":" - SUMPRODUCT((OFFSET(Active_Portfolio!$AD$12,1,0,ctPort,1)=$C43)*(OFFSET(Active_Portfolio!$S$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE(AL$4,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>=DATE(AL$4,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),OFFSET(Active_Portfolio!$U$12,1,AL$3-1,ctPort,1))","v":-361.59149956657251},{"$f":" - SUMPRODUCT((OFFSET(Active_Portfolio!$AD$12,1,0,ctPort,1)=$C43)*(OFFSET(Active_Portfolio!$S$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE(AM$4,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>=DATE(AM$4,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),OFFSET(Active_Portfolio!$U$12,1,AM$3-1,ctPort,1))","v":-361.59149956657251},{"$f":" - SUMPRODUCT((OFFSET(Active_Portfolio!$AD$12,1,0,ctPort,1)=$C43)*(OFFSET(Active_Portfolio!$S$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE(AN$4,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>=DATE(AN$4,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),OFFSET(Active_Portfolio!$U$12,1,AN$3-1,ctPort,1))","v":-361.59149956657251},{"$f":" - SUMPRODUCT((OFFSET(Active_Portfolio!$AD$12,1,0,ctPort,1)=$C43)*(OFFSET(Active_Portfolio!$S$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE(AO$4,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>=DATE(AO$4,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),OFFSET(Active_Portfolio!$U$12,1,AO$3-1,ctPort,1))","v":-361.59149956657251},{"$f":" - SUMPRODUCT((OFFSET(Active_Portfolio!$AD$12,1,0,ctPort,1)=$C43)*(OFFSET(Active_Portfolio!$S$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE(AP$4,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>=DATE(AP$4,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),OFFSET(Active_Portfolio!$U$12,1,AP$3-1,ctPort,1))","v":-1744.2591190448322},{"$f":" - SUMPRODUCT((OFFSET(Active_Portfolio!$AD$12,1,0,ctPort,1)=$C43)*(OFFSET(Active_Portfolio!$S$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE(AQ$4,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>=DATE(AQ$4,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),OFFSET(Active_Portfolio!$U$12,1,AQ$3-1,ctPort,1))","v":-1866.9686619282115},{"$f":" - SUMPRODUCT((OFFSET(Active_Portfolio!$AD$12,1,0,ctPort,1)=$C43)*(OFFSET(Active_Portfolio!$S$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE(AR$4,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>=DATE(AR$4,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),OFFSET(Active_Portfolio!$U$12,1,AR$3-1,ctPort,1))","v":-2009.9761034301273},null,{"$f":" - SUMPRODUCT((OFFSET(Active_Portfolio!$AD$12,1,0,ctPort,1)=$C43)*(OFFSET(Active_Portfolio!$S$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE(AT$4,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>=DATE(AT$4,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),OFFSET(Active_Portfolio!$U$12,1,AT$3-1,ctPort,1))","v":0},{"$f":" - SUMPRODUCT((OFFSET(Active_Portfolio!$AD$12,1,0,ctPort,1)=$C43)*(OFFSET(Active_Portfolio!$S$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE(AU$4,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>=DATE(AU$4,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),OFFSET(Active_Portfolio!$U$12,1,AU$3-1,ctPort,1))","v":0},{"$f":" - SUMPRODUCT((OFFSET(Active_Portfolio!$AD$12,1,0,ctPort,1)=$C43)*(OFFSET(Active_Portfolio!$S$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE(AV$4,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>=DATE(AV$4,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),OFFSET(Active_Portfolio!$U$12,1,AV$3-1,ctPort,1))","v":0},{"$f":" - SUMPRODUCT((OFFSET(Active_Portfolio!$AD$12,1,0,ctPort,1)=$C43)*(OFFSET(Active_Portfolio!$S$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE(AW$4,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>=DATE(AW$4,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),OFFSET(Active_Portfolio!$U$12,1,AW$3-1,ctPort,1))","v":0},{"$f":" - SUMPRODUCT((OFFSET(Active_Portfolio!$AD$12,1,0,ctPort,1)=$C43)*(OFFSET(Active_Portfolio!$S$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE(AX$4,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>=DATE(AX$4,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),OFFSET(Active_Portfolio!$U$12,1,AX$3-1,ctPort,1))","v":0},{"$f":" - SUMPRODUCT((OFFSET(Active_Portfolio!$AD$12,1,0,ctPort,1)=$C43)*(OFFSET(Active_Portfolio!$S$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE(AY$4,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>=DATE(AY$4,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),OFFSET(Active_Portfolio!$U$12,1,AY$3-1,ctPort,1))","v":0},{"$f":" - SUMPRODUCT((OFFSET(Active_Portfolio!$AD$12,1,0,ctPort,1)=$C43)*(OFFSET(Active_Portfolio!$S$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE(AZ$4,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>=DATE(AZ$4,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),OFFSET(Active_Portfolio!$U$12,1,AZ$3-1,ctPort,1))","v":0},{"$f":" - SUMPRODUCT((OFFSET(Active_Portfolio!$AD$12,1,0,ctPort,1)=$C43)*(OFFSET(Active_Portfolio!$S$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE(BA$4,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>=DATE(BA$4,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),OFFSET(Active_Portfolio!$U$12,1,BA$3-1,ctPort,1))","v":0},{"$f":" - SUMPRODUCT((OFFSET(Active_Portfolio!$AD$12,1,0,ctPort,1)=$C43)*(OFFSET(Active_Portfolio!$S$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE(BB$4,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>=DATE(BB$4,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),OFFSET(Active_Portfolio!$U$12,1,BB$3-1,ctPort,1))","v":0},{"$f":" - SUMPRODUCT((OFFSET(Active_Portfolio!$AD$12,1,0,ctPort,1)=$C43)*(OFFSET(Active_Portfolio!$S$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE(BC$4,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>=DATE(BC$4,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),OFFSET(Active_Portfolio!$U$12,1,BC$3-1,ctPort,1))","v":0},{"$f":" - SUMPRODUCT((OFFSET(Active_Portfolio!$AD$12,1,0,ctPort,1)=$C43)*(OFFSET(Active_Portfolio!$S$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE(BD$4,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>=DATE(BD$4,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),OFFSET(Active_Portfolio!$U$12,1,BD$3-1,ctPort,1))","v":0},{"$f":" - SUMPRODUCT((OFFSET(Active_Portfolio!$AD$12,1,0,ctPort,1)=$C43)*(OFFSET(Active_Portfolio!$S$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE(BE$4,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>=DATE(BE$4,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),OFFSET(Active_Portfolio!$U$12,1,BE$3-1,ctPort,1))","v":0},{"$f":" - SUMPRODUCT((OFFSET(Active_Portfolio!$AD$12,1,0,ctPort,1)=$C43)*(OFFSET(Active_Portfolio!$S$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE(BF$4,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>=DATE(BF$4,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),OFFSET(Active_Portfolio!$U$12,1,BF$3-1,ctPort,1))","v":0},{"$f":" - SUMPRODUCT((OFFSET(Active_Portfolio!$AD$12,1,0,ctPort,1)=$C43)*(OFFSET(Active_Portfolio!$S$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE(BG$4,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>=DATE(BG$4,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),OFFSET(Active_Portfolio!$U$12,1,BG$3-1,ctPort,1))","v":0},{"$f":" - SUMPRODUCT((OFFSET(Active_Portfolio!$AD$12,1,0,ctPort,1)=$C43)*(OFFSET(Active_Portfolio!$S$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE(BH$4,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>=DATE(BH$4,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),OFFSET(Active_Portfolio!$U$12,1,BH$3-1,ctPort,1))","v":0},{"$f":" - SUMPRODUCT((OFFSET(Active_Portfolio!$AD$12,1,0,ctPort,1)=$C43)*(OFFSET(Active_Portfolio!$S$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE(BI$4,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>=DATE(BI$4,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),OFFSET(Active_Portfolio!$U$12,1,BI$3-1,ctPort,1))","v":0},{"$f":" - SUMPRODUCT((OFFSET(Active_Portfolio!$AD$12,1,0,ctPort,1)=$C43)*(OFFSET(Active_Portfolio!$S$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE(BJ$4,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>=DATE(BJ$4,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),OFFSET(Active_Portfolio!$U$12,1,BJ$3-1,ctPort,1))","v":-133.11462291450752},{"$f":" - SUMPRODUCT((OFFSET(Active_Portfolio!$AD$12,1,0,ctPort,1)=$C43)*(OFFSET(Active_Portfolio!$S$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE(BK$4,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>=DATE(BK$4,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),OFFSET(Active_Portfolio!$U$12,1,BK$3-1,ctPort,1))","v":-153.35353902271547},{"$f":" - SUMPRODUCT((OFFSET(Active_Portfolio!$AD$12,1,0,ctPort,1)=$C43)*(OFFSET(Active_Portfolio!$S$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE(BL$4,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>=DATE(BL$4,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),OFFSET(Active_Portfolio!$U$12,1,BL$3-1,ctPort,1))","v":-176.9402588767486}]
[null,null,"Wind - Inland","GWh",null,{"$f":" - SUMPRODUCT((OFFSET(Active_Portfolio!$AD$12,1,0,ctPort,1)=$C44)*(OFFSET(Active_Portfolio!$S$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE(F$4,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>=DATE(F$4,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),OFFSET(Active_Portfolio!$U$12,1,F$3-1,ctPort,1))","v":-1372.8340000000001},{"$f":" - SUMPRODUCT((OFFSET(Active_Portfolio!$AD$12,1,0,ctPort,1)=$C44)*(OFFSET(Active_Portfolio!$S$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE(G$4,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>=DATE(G$4,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),OFFSET(Active_Portfolio!$U$12,1,G$3-1,ctPort,1))","v":-2578.559225},{"$f":" - SUMPRODUCT((OFFSET(Active_Portfolio!$AD$12,1,0,ctPort,1)=$C44)*(OFFSET(Active_Portfolio!$S$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE(H$4,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>=DATE(H$4,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),OFFSET(Active_Portfolio!$U$12,1,H$3-1,ctPort,1))","v":-2624.9692249999998},{"$f":" - SUMPRODUCT((OFFSET(Active_Portfolio!$AD$12,1,0,ctPort,1)=$C44)*(OFFSET(Active_Portfolio!$S$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE(I$4,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>=DATE(I$4,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),OFFSET(Active_Portfolio!$U$12,1,I$3-1,ctPort,1))","v":-3514.9692249999994},{"$f":" - SUMPRODUCT((OFFSET(Active_Portfolio!$AD$12,1,0,ctPort,1)=$C44)*(OFFSET(Active_Portfolio!$S$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE(J$4,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>=DATE(J$4,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),OFFSET(Active_Portfolio!$U$12,1,J$3-1,ctPort,1))","v":-3583.8992249999997},{"$f":" - SUMPRODUCT((OFFSET(Active_Portfolio!$AD$12,1,0,ctPort,1)=$C44)*(OFFSET(Active_Portfolio!$S$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE(K$4,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>=DATE(K$4,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),OFFSET(Active_Portfolio!$U$12,1,K$3-1,ctPort,1))","v":-3628.5284249999995},{"$f":" - SUMPRODUCT((OFFSET(Active_Portfolio!$AD$12,1,0,ctPort,1)=$C44)*(OFFSET(Active_Portfolio!$S$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE(L$4,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>=DATE(L$4,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),OFFSET(Active_Portfolio!$U$12,1,L$3-1,ctPort,1))","v":-4207.9139793671875},{"$f":" - SUMPRODUCT((OFFSET(Active_Portfolio!$AD$12,1,0,ctPort,1)=$C44)*(OFFSET(Active_Portfolio!$S$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE(M$4,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>=DATE(M$4,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),OFFSET(Active_Portfolio!$U$12,1,M$3-1,ctPort,1))","v":-4304.2649543581419},{"$f":" - SUMPRODUCT((OFFSET(Active_Portfolio!$AD$12,1,0,ctPort,1)=$C44)*(OFFSET(Active_Portfolio!$S$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE(N$4,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>=DATE(N$4,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),OFFSET(Active_Portfolio!$U$12,1,N$3-1,ctPort,1))","v":-4446.4042877258607},{"$f":" - SUMPRODUCT((OFFSET(Active_Portfolio!$AD$12,1,0,ctPort,1)=$C44)*(OFFSET(Active_Portfolio!$S$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE(O$4,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>=DATE(O$4,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),OFFSET(Active_Portfolio!$U$12,1,O$3-1,ctPort,1))","v":-4622.3088327521755},{"$f":" - SUMPRODUCT((OFFSET(Active_Portfolio!$AD$12,1,0,ctPort,1)=$C44)*(OFFSET(Active_Portfolio!$S$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE(P$4,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>=DATE(P$4,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),OFFSET(Active_Portfolio!$U$12,1,P$3-1,ctPort,1))","v":-4805.4403411224321},{"$f":" - SUMPRODUCT((OFFSET(Active_Portfolio!$AD$12,1,0,ctPort,1)=$C44)*(OFFSET(Active_Portfolio!$S$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE(Q$4,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>=DATE(Q$4,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),OFFSET(Active_Portfolio!$U$12,1,Q$3-1,ctPort,1))","v":-4778.2847103119666},{"$f":" - SUMPRODUCT((OFFSET(Active_Portfolio!$AD$12,1,0,ctPort,1)=$C44)*(OFFSET(Active_Portfolio!$S$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE(R$4,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>=DATE(R$4,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),OFFSET(Active_Portfolio!$U$12,1,R$3-1,ctPort,1))","v":-4795.192159365527},{"$f":" - SUMPRODUCT((OFFSET(Active_Portfolio!$AD$12,1,0,ctPort,1)=$C44)*(OFFSET(Active_Portfolio!$S$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE(S$4,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>=DATE(S$4,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),OFFSET(Active_Portfolio!$U$12,1,S$3-1,ctPort,1))","v":-4638.4233826446953},{"$f":" - SUMPRODUCT((OFFSET(Active_Portfolio!$AD$12,1,0,ctPort,1)=$C44)*(OFFSET(Active_Portfolio!$S$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE(T$4,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>=DATE(T$4,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),OFFSET(Active_Portfolio!$U$12,1,T$3-1,ctPort,1))","v":-4273.6449308188085},{"$f":" - SUMPRODUCT((OFFSET(Active_Portfolio!$AD$12,1,0,ctPort,1)=$C44)*(OFFSET(Active_Portfolio!$S$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE(U$4,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>=DATE(U$4,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),OFFSET(Active_Portfolio!$U$12,1,U$3-1,ctPort,1))","v":-4300.6449308116089},{"$f":" - SUMPRODUCT((OFFSET(Active_Portfolio!$AD$12,1,0,ctPort,1)=$C44)*(OFFSET(Active_Portfolio!$S$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE(V$4,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>=DATE(V$4,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),OFFSET(Active_Portfolio!$U$12,1,V$3-1,ctPort,1))","v":-5026.7038657919502},{"$f":" - SUMPRODUCT((OFFSET(Active_Portfolio!$AD$12,1,0,ctPort,1)=$C44)*(OFFSET(Active_Portfolio!$S$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE(W$4,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>=DATE(W$4,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),OFFSET(Active_Portfolio!$U$12,1,W$3-1,ctPort,1))","v":-5508.5445980788854},{"$f":" - SUMPRODUCT((OFFSET(Active_Portfolio!$AD$12,1,0,ctPort,1)=$C44)*(OFFSET(Active_Portfolio!$S$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE(X$4,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>=DATE(X$4,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),OFFSET(Active_Portfolio!$U$12,1,X$3-1,ctPort,1))","v":-5656.2720997387223},null,{"$f":" - SUMPRODUCT((OFFSET(Active_Portfolio!$AD$12,1,0,ctPort,1)=$C44)*(OFFSET(Active_Portfolio!$S$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE(Z$4,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>=DATE(Z$4,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),OFFSET(Active_Portfolio!$U$12,1,Z$3-1,ctPort,1))","v":-5668.1695980000013},{"$f":" - SUMPRODUCT((OFFSET(Active_Portfolio!$AD$12,1,0,ctPort,1)=$C44)*(OFFSET(Active_Portfolio!$S$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE(AA$4,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>=DATE(AA$4,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),OFFSET(Active_Portfolio!$U$12,1,AA$3-1,ctPort,1))","v":-8059.6319480000002},{"$f":" - SUMPRODUCT((OFFSET(Active_Portfolio!$AD$12,1,0,ctPort,1)=$C44)*(OFFSET(Active_Portfolio!$S$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE(AB$4,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>=DATE(AB$4,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),OFFSET(Active_Portfolio!$U$12,1,AB$3-1,ctPort,1))","v":-8059.6319480000002},{"$f":" - SUMPRODUCT((OFFSET(Active_Portfolio!$AD$12,1,0,ctPort,1)=$C44)*(OFFSET(Active_Portfolio!$S$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE(AC$4,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>=DATE(AC$4,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),OFFSET(Active_Portfolio!$U$12,1,AC$3-1,ctPort,1))","v":-7818.6819480000004},{"$f":" - SUMPRODUCT((OFFSET(Active_Portfolio!$AD$12,1,0,ctPort,1)=$C44)*(OFFSET(Active_Portfolio!$S$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE(AD$4,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>=DATE(AD$4,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),OFFSET(Active_Portfolio!$U$12,1,AD$3-1,ctPort,1))","v":-8000.9937479999999},{"$f":" - SUMPRODUCT((OFFSET(Active_Portfolio!$AD$12,1,0,ctPort,1)=$C44)*(OFFSET(Active_Portfolio!$S$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE(AE$4,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>=DATE(AE$4,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),OFFSET(Active_Portfolio!$U$12,1,AE$3-1,ctPort,1))","v":-8801.3357479999995},{"$f":" - SUMPRODUCT((OFFSET(Active_Portfolio!$AD$12,1,0,ctPort,1)=$C44)*(OFFSET(Active_Portfolio!$S$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE(AF$4,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>=DATE(AF$4,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),OFFSET(Active_Portfolio!$U$12,1,AF$3-1,ctPort,1))","v":-8936.2184411199651},{"$f":" - SUMPRODUCT((OFFSET(Active_Portfolio!$AD$12,1,0,ctPort,1)=$C44)*(OFFSET(Active_Portfolio!$S$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE(AG$4,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>=DATE(AG$4,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),OFFSET(Active_Portfolio!$U$12,1,AG$3-1,ctPort,1))","v":-9628.0138792253929},{"$f":" - SUMPRODUCT((OFFSET(Active_Portfolio!$AD$12,1,0,ctPort,1)=$C44)*(OFFSET(Active_Portfolio!$S$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE(AH$4,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>=DATE(AH$4,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),OFFSET(Active_Portfolio!$U$12,1,AH$3-1,ctPort,1))","v":-9547.8678167865783},{"$f":" - SUMPRODUCT((OFFSET(Active_Portfolio!$AD$12,1,0,ctPort,1)=$C44)*(OFFSET(Active_Portfolio!$S$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE(AI$4,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>=DATE(AI$4,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),OFFSET(Active_Portfolio!$U$12,1,AI$3-1,ctPort,1))","v":-9280.7230144804798},{"$f":" - SUMPRODUCT((OFFSET(Active_Portfolio!$AD$12,1,0,ctPort,1)=$C44)*(OFFSET(Active_Portfolio!$S$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE(AJ$4,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>=DATE(AJ$4,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),OFFSET(Active_Portfolio!$U$12,1,AJ$3-1,ctPort,1))","v":-9062.7195581708056},{"$f":" - SUMPRODUCT((OFFSET(Active_Portfolio!$AD$12,1,0,ctPort,1)=$C44)*(OFFSET(Active_Portfolio!$S$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE(AK$4,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>=DATE(AK$4,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),OFFSET(Active_Portfolio!$U$12,1,AK$3-1,ctPort,1))","v":-9097.9108933329444},{"$f":" - SUMPRODUCT((OFFSET(Active_Portfolio!$AD$12,1,0,ctPort,1)=$C44)*(OFFSET(Active_Portfolio!$S$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE(AL$4,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>=DATE(AL$4,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),OFFSET(Active_Portfolio!$U$12,1,AL$3-1,ctPort,1))","v":-9099.0339542984639},{"$f":" - SUMPRODUCT((OFFSET(Active_Portfolio!$AD$12,1,0,ctPort,1)=$C44)*(OFFSET(Active_Portfolio!$S$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE(AM$4,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>=DATE(AM$4,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),OFFSET(Active_Portfolio!$U$12,1,AM$3-1,ctPort,1))","v":-9099.0339542984639},{"$f":" - SUMPRODUCT((OFFSET(Active_Portfolio!$AD$12,1,0,ctPort,1)=$C44)*(OFFSET(Active_Portfolio!$S$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE(AN$4,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>=DATE(AN$4,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),OFFSET(Active_Portfolio!$U$12,1,AN$3-1,ctPort,1))","v":-9070.3655542984634},{"$f":" - SUMPRODUCT((OFFSET(Active_Portfolio!$AD$12,1,0,ctPort,1)=$C44)*(OFFSET(Active_Portfolio!$S$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE(AO$4,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>=DATE(AO$4,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),OFFSET(Active_Portfolio!$U$12,1,AO$3-1,ctPort,1))","v":-9070.3655542984634},{"$f":" - SUMPRODUCT((OFFSET(Active_Portfolio!$AD$12,1,0,ctPort,1)=$C44)*(OFFSET(Active_Portfolio!$S$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE(AP$4,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>=DATE(AP$4,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),OFFSET(Active_Portfolio!$U$12,1,AP$3-1,ctPort,1))","v":-9871.7358886818893},{"$f":" - SUMPRODUCT((OFFSET(Active_Portfolio!$AD$12,1,0,ctPort,1)=$C44)*(OFFSET(Active_Portfolio!$S$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE(AQ$4,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>=DATE(AQ$4,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),OFFSET(Active_Portfolio!$U$12,1,AQ$3-1,ctPort,1))","v":-10178.366198679572},{"$f":" - SUMPRODUCT((OFFSET(Active_Portfolio!$AD$12,1,0,ctPort,1)=$C44)*(OFFSET(Active_Portfolio!$S$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE(AR$4,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>=DATE(AR$4,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),OFFSET(Active_Portfolio!$U$12,1,AR$3-1,ctPort,1))","v":-10421.343500491948},null,{"$f":" - SUMPRODUCT((OFFSET(Active_Portfolio!$AD$12,1,0,ctPort,1)=$C44)*(OFFSET(Active_Portfolio!$S$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE(AT$4,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>=DATE(AT$4,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),OFFSET(Active_Portfolio!$U$12,1,AT$3-1,ctPort,1))","v":-459.32},{"$f":" - SUMPRODUCT((OFFSET(Active_Portfolio!$AD$12,1,0,ctPort,1)=$C44)*(OFFSET(Active_Portfolio!$S$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE(AU$4,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>=DATE(AU$4,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),OFFSET(Active_Portfolio!$U$12,1,AU$3-1,ctPort,1))","v":-1069.6548751999999},{"$f":" - SUMPRODUCT((OFFSET(Active_Portfolio!$AD$12,1,0,ctPort,1)=$C44)*(OFFSET(Active_Portfolio!$S$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE(AV$4,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>=DATE(AV$4,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),OFFSET(Active_Portfolio!$U$12,1,AV$3-1,ctPort,1))","v":-2503.9312296999997},{"$f":" - SUMPRODUCT((OFFSET(Active_Portfolio!$AD$12,1,0,ctPort,1)=$C44)*(OFFSET(Active_Portfolio!$S$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE(AW$4,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>=DATE(AW$4,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),OFFSET(Active_Portfolio!$U$12,1,AW$3-1,ctPort,1))","v":-2510.7312296999999},{"$f":" - SUMPRODUCT((OFFSET(Active_Portfolio!$AD$12,1,0,ctPort,1)=$C44)*(OFFSET(Active_Portfolio!$S$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE(AX$4,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>=DATE(AX$4,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),OFFSET(Active_Portfolio!$U$12,1,AX$3-1,ctPort,1))","v":-2943.1112297},{"$f":" - SUMPRODUCT((OFFSET(Active_Portfolio!$AD$12,1,0,ctPort,1)=$C44)*(OFFSET(Active_Portfolio!$S$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE(AY$4,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>=DATE(AY$4,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),OFFSET(Active_Portfolio!$U$12,1,AY$3-1,ctPort,1))","v":-2943.1112297},{"$f":" - SUMPRODUCT((OFFSET(Active_Portfolio!$AD$12,1,0,ctPort,1)=$C44)*(OFFSET(Active_Portfolio!$S$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE(AZ$4,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>=DATE(AZ$4,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),OFFSET(Active_Portfolio!$U$12,1,AZ$3-1,ctPort,1))","v":-2943.1112297},{"$f":" - SUMPRODUCT((OFFSET(Active_Portfolio!$AD$12,1,0,ctPort,1)=$C44)*(OFFSET(Active_Portfolio!$S$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE(BA$4,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>=DATE(BA$4,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),OFFSET(Active_Portfolio!$U$12,1,BA$3-1,ctPort,1))","v":-2818.1112297},{"$f":" - SUMPRODUCT((OFFSET(Active_Portfolio!$AD$12,1,0,ctPort,1)=$C44)*(OFFSET(Active_Portfolio!$S$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE(BB$4,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>=DATE(BB$4,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),OFFSET(Active_Portfolio!$U$12,1,BB$3-1,ctPort,1))","v":-2645.1112297},{"$f":" - SUMPRODUCT((OFFSET(Active_Portfolio!$AD$12,1,0,ctPort,1)=$C44)*(OFFSET(Active_Portfolio!$S$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE(BC$4,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>=DATE(BC$4,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),OFFSET(Active_Portfolio!$U$12,1,BC$3-1,ctPort,1))","v":-2645.1112297},{"$f":" - SUMPRODUCT((OFFSET(Active_Portfolio!$AD$12,1,0,ctPort,1)=$C44)*(OFFSET(Active_Portfolio!$S$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE(BD$4,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>=DATE(BD$4,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),OFFSET(Active_Portfolio!$U$12,1,BD$3-1,ctPort,1))","v":-2645.1112297},{"$f":" - SUMPRODUCT((OFFSET(Active_Portfolio!$AD$12,1,0,ctPort,1)=$C44)*(OFFSET(Active_Portfolio!$S$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE(BE$4,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>=DATE(BE$4,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),OFFSET(Active_Portfolio!$U$12,1,BE$3-1,ctPort,1))","v":-2645.1112297},{"$f":" - SUMPRODUCT((OFFSET(Active_Portfolio!$AD$12,1,0,ctPort,1)=$C44)*(OFFSET(Active_Portfolio!$S$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE(BF$4,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>=DATE(BF$4,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),OFFSET(Active_Portfolio!$U$12,1,BF$3-1,ctPort,1))","v":-2669.0969467878117},{"$f":" - SUMPRODUCT((OFFSET(Active_Portfolio!$AD$12,1,0,ctPort,1)=$C44)*(OFFSET(Active_Portfolio!$S$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE(BG$4,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>=DATE(BG$4,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),OFFSET(Active_Portfolio!$U$12,1,BG$3-1,ctPort,1))","v":-2804.7930100155622},{"$f":" - SUMPRODUCT((OFFSET(Active_Portfolio!$AD$12,1,0,ctPort,1)=$C44)*(OFFSET(Active_Portfolio!$S$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE(BH$4,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>=DATE(BH$4,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),OFFSET(Active_Portfolio!$U$12,1,BH$3-1,ctPort,1))","v":-2960.6854643523757},{"$f":" - SUMPRODUCT((OFFSET(Active_Portfolio!$AD$12,1,0,ctPort,1)=$C44)*(OFFSET(Active_Portfolio!$S$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE(BI$4,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>=DATE(BI$4,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),OFFSET(Active_Portfolio!$U$12,1,BI$3-1,ctPort,1))","v":-2933.6854643523757},{"$f":" - SUMPRODUCT((OFFSET(Active_Portfolio!$AD$12,1,0,ctPort,1)=$C44)*(OFFSET(Active_Portfolio!$S$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE(BJ$4,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>=DATE(BJ$4,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),OFFSET(Active_Portfolio!$U$12,1,BJ$3-1,ctPort,1))","v":-3010.8364067578786},{"$f":" - SUMPRODUCT((OFFSET(Active_Portfolio!$AD$12,1,0,ctPort,1)=$C44)*(OFFSET(Active_Portfolio!$S$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE(BK$4,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>=DATE(BK$4,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),OFFSET(Active_Portfolio!$U$12,1,BK$3-1,ctPort,1))","v":-3078.3263958800194},{"$f":" - SUMPRODUCT((OFFSET(Active_Portfolio!$AD$12,1,0,ctPort,1)=$C44)*(OFFSET(Active_Portfolio!$S$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE(BL$4,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>=DATE(BL$4,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),OFFSET(Active_Portfolio!$U$12,1,BL$3-1,ctPort,1))","v":-3109.6306071580489}]
[]
[null,null,"Direct Access","GWh",null,{"$f":"INDEX(Load_Forecast!$F$288:$BB$290,F$3,MATCH(F$4,Load_Forecast!$F$12:$BB$12,0))","v":9911},{"$f":"INDEX(Load_Forecast!$F$288:$BB$290,G$3,MATCH(G$4,Load_Forecast!$F$12:$BB$12,0))","v":9911},{"$f":"INDEX(Load_Forecast!$F$288:$BB$290,H$3,MATCH(H$4,Load_Forecast!$F$12:$BB$12,0))","v":11211},{"$f":"INDEX(Load_Forecast!$F$288:$BB$290,I$3,MATCH(I$4,Load_Forecast!$F$12:$BB$12,0))","v":12990.148851624685},{"$f":"INDEX(Load_Forecast!$F$288:$BB$290,J$3,MATCH(J$4,Load_Forecast!$F$12:$BB$12,0))","v":13082.397076419349},{"$f":"INDEX(Load_Forecast!$F$288:$BB$290,K$3,MATCH(K$4,Load_Forecast!$F$12:$BB$12,0))","v":13062.562079824307},{"$f":"INDEX(Load_Forecast!$F$288:$BB$290,L$3,MATCH(L$4,Load_Forecast!$F$12:$BB$12,0))","v":13050.610917517926},{"$f":"INDEX(Load_Forecast!$F$288:$BB$290,M$3,MATCH(M$4,Load_Forecast!$F$12:$BB$12,0))","v":13040.505014265804},{"$f":"INDEX(Load_Forecast!$F$288:$BB$290,N$3,MATCH(N$4,Load_Forecast!$F$12:$BB$12,0))","v":13034.262765005031},{"$f":"INDEX(Load_Forecast!$F$288:$BB$290,O$3,MATCH(O$4,Load_Forecast!$F$12:$BB$12,0))","v":13024.261940846081},{"$f":"INDEX(Load_Forecast!$F$288:$BB$290,P$3,MATCH(P$4,Load_Forecast!$F$12:$BB$12,0))","v":13017.48538358766},{"$f":"INDEX(Load_Forecast!$F$288:$BB$290,Q$3,MATCH(Q$4,Load_Forecast!$F$12:$BB$12,0))","v":13009.347833421665},{"$f":"INDEX(Load_Forecast!$F$288:$BB$290,R$3,MATCH(R$4,Load_Forecast!$F$12:$BB$12,0))","v":13000.493112055196},{"$f":"INDEX(Load_Forecast!$F$288:$BB$290,S$3,MATCH(S$4,Load_Forecast!$F$12:$BB$12,0))","v":12993.226298875872},{"$f":"INDEX(Load_Forecast!$F$288:$BB$290,T$3,MATCH(T$4,Load_Forecast!$F$12:$BB$12,0))","v":12984.339649109523},{"$f":"INDEX(Load_Forecast!$F$288:$BB$290,U$3,MATCH(U$4,Load_Forecast!$F$12:$BB$12,0))","v":12984.339649109523},{"$f":"INDEX(Load_Forecast!$F$288:$BB$290,V$3,MATCH(V$4,Load_Forecast!$F$12:$BB$12,0))","v":12984.339649109523},{"$f":"INDEX(Load_Forecast!$F$288:$BB$290,W$3,MATCH(W$4,Load_Forecast!$F$12:$BB$12,0))","v":12984.339649109523},{"$f":"INDEX(Load_Forecast!$F$288:$BB$290,X$3,MATCH(X$4,Load_Forecast!$F$12:$BB$12,0))","v":12984.339649109523},null,{"$f":"INDEX(Load_Forecast!$F$288:$BB$290,Z$3,MATCH(Z$4,Load_Forecast!$F$12:$BB$12,0))","v":11903},{"$f":"INDEX(Load_Forecast!$F$288:$BB$290,AA$3,MATCH(AA$4,Load_Forecast!$F$12:$BB$12,0))","v":11903},{"$f":"INDEX(Load_Forecast!$F$288:$BB$290,AB$3,MATCH(AB$4,Load_Forecast!$F$12:$BB$12,0))","v":11469},{"$f":"INDEX(Load_Forecast!$F$288:$BB$290,AC$3,MATCH(AC$4,Load_Forecast!$F$12:$BB$12,0))","v":11837.916724009721},{"$f":"INDEX(Load_Forecast!$F$288:$BB$290,AD$3,MATCH(AD$4,Load_Forecast!$F$12:$BB$12,0))","v":12280.293810982759},{"$f":"INDEX(Load_Forecast!$F$288:$BB$290,AE$3,MATCH(AE$4,Load_Forecast!$F$12:$BB$12,0))","v":12278.169856385972},{"$f":"INDEX(Load_Forecast!$F$288:$BB$290,AF$3,MATCH(AF$4,Load_Forecast!$F$12:$BB$12,0))","v":12276.219865910476},{"$f":"INDEX(Load_Forecast!$F$288:$BB$290,AG$3,MATCH(AG$4,Load_Forecast!$F$12:$BB$12,0))","v":12275.781679995796},{"$f":"INDEX(Load_Forecast!$F$288:$BB$290,AH$3,MATCH(AH$4,Load_Forecast!$F$12:$BB$12,0))","v":12274.858576645554},{"$f":"INDEX(Load_Forecast!$F$288:$BB$290,AI$3,MATCH(AI$4,Load_Forecast!$F$12:$BB$12,0))","v":12274.3785071722},{"$f":"INDEX(Load_Forecast!$F$288:$BB$290,AJ$3,MATCH(AJ$4,Load_Forecast!$F$12:$BB$12,0))","v":12273.325985374333},{"$f":"INDEX(Load_Forecast!$F$288:$BB$290,AK$3,MATCH(AK$4,Load_Forecast!$F$12:$BB$12,0))","v":12272.823372162999},{"$f":"INDEX(Load_Forecast!$F$288:$BB$290,AL$3,MATCH(AL$4,Load_Forecast!$F$12:$BB$12,0))","v":12271.418500551239},{"$f":"INDEX(Load_Forecast!$F$288:$BB$290,AM$3,MATCH(AM$4,Load_Forecast!$F$12:$BB$12,0))","v":12271.833277035701},{"$f":"INDEX(Load_Forecast!$F$288:$BB$290,AN$3,MATCH(AN$4,Load_Forecast!$F$12:$BB$12,0))","v":12270.101711086962},{"$f":"INDEX(Load_Forecast!$F$288:$BB$290,AO$3,MATCH(AO$4,Load_Forecast!$F$12:$BB$12,0))","v":12270.101711086962},{"$f":"INDEX(Load_Forecast!$F$288:$BB$290,AP$3,MATCH(AP$4,Load_Forecast!$F$12:$BB$12,0))","v":12270.101711086962},{"$f":"INDEX(Load_Forecast!$F$288:$BB$290,AQ$3,MATCH(AQ$4,Load_Forecast!$F$12:$BB$12,0))","v":12270.101711086962},{"$f":"INDEX(Load_Forecast!$F$288:$BB$290,AR$3,MATCH(AR$4,Load_Forecast!$F$12:$BB$12,0))","v":12270.101711086962},null,{"$f":"INDEX(Load_Forecast!$F$288:$BB$290,AT$3,MATCH(AT$4,Load_Forecast!$F$12:$BB$12,0))","v":3399},{"$f":"INDEX(Load_Forecast!$F$288:$BB$290,AU$3,MATCH(AU$4,Load_Forecast!$F$12:$BB$12,0))","v":3399},{"$f":"INDEX(Load_Forecast!$F$288:$BB$290,AV$3,MATCH(AV$4,Load_Forecast!$F$12:$BB$12,0))","v":3463},{"$f":"INDEX(Load_Forecast!$F$288:$BB$290,AW$3,MATCH(AW$4,Load_Forecast!$F$12:$BB$12,0))","v":3448},{"$f":"INDEX(Load_Forecast!$F$288:$BB$290,AX$3,MATCH(AX$4,Load_Forecast!$F$12:$BB$12,0))","v":3423},{"$f":"INDEX(Load_Forecast!$F$288:$BB$290,AY$3,MATCH(AY$4,Load_Forecast!$F$12:$BB$12,0))","v":3445},{"$f":"INDEX(Load_Forecast!$F$288:$BB$290,AZ$3,MATCH(AZ$4,Load_Forecast!$F$12:$BB$12,0))","v":3451},{"$f":"INDEX(Load_Forecast!$F$288:$BB$290,BA$3,MATCH(BA$4,Load_Forecast!$F$12:$BB$12,0))","v":3461},{"$f":"INDEX(Load_Forecast!$F$288:$BB$290,BB$3,MATCH(BB$4,Load_Forecast!$F$12:$BB$12,0))","v":3469},{"$f":"INDEX(Load_Forecast!$F$288:$BB$290,BC$3,MATCH(BC$4,Load_Forecast!$F$12:$BB$12,0))","v":3486},{"$f":"INDEX(Load_Forecast!$F$288:$BB$290,BD$3,MATCH(BD$4,Load_Forecast!$F$12:$BB$12,0))","v":3517},{"$f":"INDEX(Load_Forecast!$F$288:$BB$290,BE$3,MATCH(BE$4,Load_Forecast!$F$12:$BB$12,0))","v":3532},{"$f":"INDEX(Load_Forecast!$F$288:$BB$290,BF$3,MATCH(BF$4,Load_Forecast!$F$12:$BB$12,0))","v":3547},{"$f":"INDEX(Load_Forecast!$F$288:$BB$290,BG$3,MATCH(BG$4,Load_Forecast!$F$12:$BB$12,0))","v":3560},{"$f":"INDEX(Load_Forecast!$F$288:$BB$290,BH$3,MATCH(BH$4,Load_Forecast!$F$12:$BB$12,0))","v":3562},{"$f":"INDEX(Load_Forecast!$F$288:$BB$290,BI$3,MATCH(BI$4,Load_Forecast!$F$12:$BB$12,0))","v":3562},{"$f":"INDEX(Load_Forecast!$F$288:$BB$290,BJ$3,MATCH(BJ$4,Load_Forecast!$F$12:$BB$12,0))","v":3562},{"$f":"INDEX(Load_Forecast!$F$288:$BB$290,BK$3,MATCH(BK$4,Load_Forecast!$F$12:$BB$12,0))","v":3562},{"$f":"INDEX(Load_Forecast!$F$288:$BB$290,BL$3,MATCH(BL$4,Load_Forecast!$F$12:$BB$12,0))","v":3562}]
[]
[null,null,"Growth-Related Distribution RR",null,null,{"$f":"MAX(F60*F$56,0)","v":0},{"$f":"MAX(G60*G$56,0)","v":0},5.0877815100343735,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"MAX(Z60*Z$56,0)","v":0},{"$f":"MAX(AA60*AA$56,0)","v":0},{"$f":"MAX(AB60*AB$56,0)","v":124.53858119420235},{"$f":"MAX(AC60*AC$56,0)","v":82.755509590662257},{"$f":"MAX(AD60*AD$56,0)","v":69.996483261713706},{"$f":"MAX(AE60*AE$56,0)","v":29.829642696709644},{"$f":"MAX(AF60*AF$56,0)","v":0},{"$f":"MAX(AG60*AG$56,0)","v":0},{"$f":"MAX(AH60*AH$56,0)","v":0},{"$f":"MAX(AI60*AI$56,0)","v":0},{"$f":"MAX(AJ60*AJ$56,0)","v":0},{"$f":"MAX(AK60*AK$56,0)","v":0},{"$f":"MAX(AL60*AL$56,0)","v":0},{"$f":"MAX(AM60*AM$56,0)","v":0},{"$f":"MAX(AN60*AN$56,0)","v":0},{"$f":"MAX(AO60*AO$56,0)","v":0},{"$f":"MAX(AP60*AP$56,0)","v":0},{"$f":"MAX(AQ60*AQ$56,0)","v":0},{"$f":"MAX(AR60*AR$56,0)","v":0},null,{"$f":"MAX(AT60*AT$56,0)","v":0},{"$f":"MAX(AU60*AU$56,0)","v":0},{"$f":"MAX(AV60*AV$56,0)","v":12.983892749013833},{"$f":"MAX(AW60*AW$56,0)","v":7.6106864919612525},{"$f":"MAX(AX60*AX$56,0)","v":0},{"$f":"MAX(AY60*AY$56,0)","v":0},{"$f":"MAX(AZ60*AZ$56,0)","v":0},{"$f":"MAX(BA60*BA$56,0)","v":0},{"$f":"MAX(BB60*BB$56,0)","v":0},{"$f":"MAX(BC60*BC$56,0)","v":0},{"$f":"MAX(BD60*BD$56,0)","v":0},{"$f":"MAX(BE60*BE$56,0)","v":0},{"$f":"MAX(BF60*BF$56,0)","v":0},{"$f":"MAX(BG60*BG$56,0)","v":0},{"$f":"MAX(BH60*BH$56,0)","v":0},{"$f":"MAX(BI60*BI$56,0)","v":0},{"$f":"MAX(BJ60*BJ$56,0)","v":0},{"$f":"MAX(BK60*BK$56,0)","v":0},{"$f":"MAX(BL60*BL$56,0)","v":0}]
[null,null,"RPS-driven Transmission","$MM",null,{"$f":"INDEX(Load_Forecast!$F$336:$BB$339,F$3,MATCH(F$4,Load_Forecast!$F$12:$BB$12,0))*INDEX(Tx_Supply!$DR$105:$EJ$105,F$4-2011)/1000","v":0},{"$f":"INDEX(Load_Forecast!$F$336:$BB$339,G$3,MATCH(G$4,Load_Forecast!$F$12:$BB$12,0))*INDEX(Tx_Supply!$DR$105:$EJ$105,G$4-2011)/1000","v":0},{"$f":"INDEX(Load_Forecast!$F$336:$BB$339,H$3,MATCH(H$4,Load_Forecast!$F$12:$BB$12,0))*INDEX(Tx_Supply!$DR$105:$EJ$105,H$4-2011)/1000","v":0},{"$f":"INDEX(Load_Forecast!$F$336:$BB$339,I$3,MATCH(I$4,Load_Forecast!$F$12:$BB$12,0))*INDEX(Tx_Supply!$DR$105:$EJ$105,I$4-2011)/1000","v":30.147650526438394},{"$f":"INDEX(Load_Forecast!$F$336:$BB$339,J$3,MATCH(J$4,Load_Forecast!$F$12:$BB$12,0))*INDEX(Tx_Supply!$DR$105:$EJ$105,J$4-2011)/1000","v":29.340517763761643},{"$f":"INDEX(Load_Forecast!$F$336:$BB$339,K$3,MATCH(K$4,Load_Forecast!$F$12:$BB$12,0))*INDEX(Tx_Supply!$DR$105:$EJ$105,K$4-2011)/1000","v":28.813366429708271},{"$f":"INDEX(Load_Forecast!$F$336:$BB$339,L$3,MATCH(L$4,Load_Forecast!$F$12:$BB$12,0))*INDEX(Tx_Supply!$DR$105:$EJ$105,L$4-2011)/1000","v":28.250780850276985},{"$f":"INDEX(Load_Forecast!$F$336:$BB$339,M$3,MATCH(M$4,Load_Forecast!$F$12:$BB$12,0))*INDEX(Tx_Supply!$DR$105:$EJ$105,M$4-2011)/1000","v":32.601549021506237},{"$f":"INDEX(Load_Forecast!$F$336:$BB$339,N$3,MATCH(N$4,Load_Forecast!$F$12:$BB$12,0))*INDEX(Tx_Supply!$DR$105:$EJ$105,N$4-2011)/1000","v":31.978261885697062},{"$f":"INDEX(Load_Forecast!$F$336:$BB$339,O$3,MATCH(O$4,Load_Forecast!$F$12:$BB$12,0))*INDEX(Tx_Supply!$DR$105:$EJ$105,O$4-2011)/1000","v":39.966570160065743},{"$f":"INDEX(Load_Forecast!$F$336:$BB$339,P$3,MATCH(P$4,Load_Forecast!$F$12:$BB$12,0))*INDEX(Tx_Supply!$DR$105:$EJ$105,P$4-2011)/1000","v":94.689811461894635},{"$f":"INDEX(Load_Forecast!$F$336:$BB$339,Q$3,MATCH(Q$4,Load_Forecast!$F$12:$BB$12,0))*INDEX(Tx_Supply!$DR$105:$EJ$105,Q$4-2011)/1000","v":92.977991081872503},{"$f":"INDEX(Load_Forecast!$F$336:$BB$339,R$3,MATCH(R$4,Load_Forecast!$F$12:$BB$12,0))*INDEX(Tx_Supply!$DR$105:$EJ$105,R$4-2011)/1000","v":91.182182038269801},{"$f":"INDEX(Load_Forecast!$F$336:$BB$339,S$3,MATCH(S$4,Load_Forecast!$F$12:$BB$12,0))*INDEX(Tx_Supply!$DR$105:$EJ$105,S$4-2011)/1000","v":89.322586993847139},{"$f":"INDEX(Load_Forecast!$F$336:$BB$339,T$3,MATCH(T$4,Load_Forecast!$F$12:$BB$12,0))*INDEX(Tx_Supply!$DR$105:$EJ$105,T$4-2011)/1000","v":87.600920106405582},{"$f":"INDEX(Load_Forecast!$F$336:$BB$339,U$3,MATCH(U$4,Load_Forecast!$F$12:$BB$12,0))*INDEX(Tx_Supply!$DR$105:$EJ$105,U$4-2011)/1000","v":85.690365976585298},{"$f":"INDEX(Load_Forecast!$F$336:$BB$339,V$3,MATCH(V$4,Load_Forecast!$F$12:$BB$12,0))*INDEX(Tx_Supply!$DR$105:$EJ$105,V$4-2011)/1000","v":117.77659486727595},{"$f":"INDEX(Load_Forecast!$F$336:$BB$339,W$3,MATCH(W$4,Load_Forecast!$F$12:$BB$12,0))*INDEX(Tx_Supply!$DR$105:$EJ$105,W$4-2011)/1000","v":154.26257073680881},{"$f":"INDEX(Load_Forecast!$F$336:$BB$339,X$3,MATCH(X$4,Load_Forecast!$F$12:$BB$12,0))*INDEX(Tx_Supply!$DR$105:$EJ$105,X$4-2011)/1000","v":154.77664820490588},null,{"$f":"INDEX(Load_Forecast!$F$336:$BB$339,Z$3,MATCH(Z$4,Load_Forecast!$F$12:$BB$12,0))*INDEX(Tx_Supply!$DR$105:$EJ$105,Z$4-2011)/1000","v":0},{"$f":"INDEX(Load_Forecast!$F$336:$BB$339,AA$3,MATCH(AA$4,Load_Forecast!$F$12:$BB$12,0))*INDEX(Tx_Supply!$DR$105:$EJ$105,AA$4-2011)/1000","v":0},{"$f":"INDEX(Load_Forecast!$F$336:$BB$339,AB$3,MATCH(AB$4,Load_Forecast!$F$12:$BB$12,0))*INDEX(Tx_Supply!$DR$105:$EJ$105,AB$4-2011)/1000","v":0},{"$f":"INDEX(Load_Forecast!$F$336:$BB$339,AC$3,MATCH(AC$4,Load_Forecast!$F$12:$BB$12,0))*INDEX(Tx_Supply!$DR$105:$EJ$105,AC$4-2011)/1000","v":29.984666942070351},{"$f":"INDEX(Load_Forecast!$F$336:$BB$339,AD$3,MATCH(AD$4,Load_Forecast!$F$12:$BB$12,0))*INDEX(Tx_Supply!$DR$105:$EJ$105,AD$4-2011)/1000","v":29.304767741899177},{"$f":"INDEX(Load_Forecast!$F$336:$BB$339,AE$3,MATCH(AE$4,Load_Forecast!$F$12:$BB$12,0))*INDEX(Tx_Supply!$DR$105:$EJ$105,AE$4-2011)/1000","v":28.539034892935796},{"$f":"INDEX(Load_Forecast!$F$336:$BB$339,AF$3,MATCH(AF$4,Load_Forecast!$F$12:$BB$12,0))*INDEX(Tx_Supply!$DR$105:$EJ$105,AF$4-2011)/1000","v":27.830595672715067},{"$f":"INDEX(Load_Forecast!$F$336:$BB$339,AG$3,MATCH(AG$4,Load_Forecast!$F$12:$BB$12,0))*INDEX(Tx_Supply!$DR$105:$EJ$105,AG$4-2011)/1000","v":31.959321351651937},{"$f":"INDEX(Load_Forecast!$F$336:$BB$339,AH$3,MATCH(AH$4,Load_Forecast!$F$12:$BB$12,0))*INDEX(Tx_Supply!$DR$105:$EJ$105,AH$4-2011)/1000","v":31.220258329750841},{"$f":"INDEX(Load_Forecast!$F$336:$BB$339,AI$3,MATCH(AI$4,Load_Forecast!$F$12:$BB$12,0))*INDEX(Tx_Supply!$DR$105:$EJ$105,AI$4-2011)/1000","v":38.783595207447654},{"$f":"INDEX(Load_Forecast!$F$336:$BB$339,AJ$3,MATCH(AJ$4,Load_Forecast!$F$12:$BB$12,0))*INDEX(Tx_Supply!$DR$105:$EJ$105,AJ$4-2011)/1000","v":91.630626205811268},{"$f":"INDEX(Load_Forecast!$F$336:$BB$339,AK$3,MATCH(AK$4,Load_Forecast!$F$12:$BB$12,0))*INDEX(Tx_Supply!$DR$105:$EJ$105,AK$4-2011)/1000","v":89.439642183342826},{"$f":"INDEX(Load_Forecast!$F$336:$BB$339,AL$3,MATCH(AL$4,Load_Forecast!$F$12:$BB$12,0))*INDEX(Tx_Supply!$DR$105:$EJ$105,AL$4-2011)/1000","v":87.323797400101455},{"$f":"INDEX(Load_Forecast!$F$336:$BB$339,AM$3,MATCH(AM$4,Load_Forecast!$F$12:$BB$12,0))*INDEX(Tx_Supply!$DR$105:$EJ$105,AM$4-2011)/1000","v":85.369592223761899},{"$f":"INDEX(Load_Forecast!$F$336:$BB$339,AN$3,MATCH(AN$4,Load_Forecast!$F$12:$BB$12,0))*INDEX(Tx_Supply!$DR$105:$EJ$105,AN$4-2011)/1000","v":83.281748667342143},{"$f":"INDEX(Load_Forecast!$F$336:$BB$339,AO$3,MATCH(AO$4,Load_Forecast!$F$12:$BB$12,0))*INDEX(Tx_Supply!$DR$105:$EJ$105,AO$4-2011)/1000","v":81.336281467844714},{"$f":"INDEX(Load_Forecast!$F$336:$BB$339,AP$3,MATCH(AP$4,Load_Forecast!$F$12:$BB$12,0))*INDEX(Tx_Supply!$DR$105:$EJ$105,AP$4-2011)/1000","v":111.6120318482857},{"$f":"INDEX(Load_Forecast!$F$336:$BB$339,AQ$3,MATCH(AQ$4,Load_Forecast!$F$12:$BB$12,0))*INDEX(Tx_Supply!$DR$105:$EJ$105,AQ$4-2011)/1000","v":145.94873159368601},{"$f":"INDEX(Load_Forecast!$F$336:$BB$339,AR$3,MATCH(AR$4,Load_Forecast!$F$12:$BB$12,0))*INDEX(Tx_Supply!$DR$105:$EJ$105,AR$4-2011)/1000","v":146.19093318081477},null,{"$f":"INDEX(Load_Forecast!$F$336:$BB$339,AT$3,MATCH(AT$4,Load_Forecast!$F$12:$BB$12,0))*INDEX(Tx_Supply!$DR$105:$EJ$105,AT$4-2011)/1000","v":0},{"$f":"INDEX(Load_Forecast!$F$336:$BB$339,AU$3,MATCH(AU$4,Load_Forecast!$F$12:$BB$12,0))*INDEX(Tx_Supply!$DR$105:$EJ$105,AU$4-2011)/1000","v":0},{"$f":"INDEX(Load_Forecast!$F$336:$BB$339,AV$3,MATCH(AV$4,Load_Forecast!$F$12:$BB$12,0))*INDEX(Tx_Supply!$DR$105:$EJ$105,AV$4-2011)/1000","v":0},{"$f":"INDEX(Load_Forecast!$F$336:$BB$339,AW$3,MATCH(AW$4,Load_Forecast!$F$12:$BB$12,0))*INDEX(Tx_Supply!$DR$105:$EJ$105,AW$4-2011)/1000","v":6.7003758005810772},{"$f":"INDEX(Load_Forecast!$F$336:$BB$339,AX$3,MATCH(AX$4,Load_Forecast!$F$12:$BB$12,0))*INDEX(Tx_Supply!$DR$105:$EJ$105,AX$4-2011)/1000","v":6.4918023036592434},{"$f":"INDEX(Load_Forecast!$F$336:$BB$339,AY$3,MATCH(AY$4,Load_Forecast!$F$12:$BB$12,0))*INDEX(Tx_Supply!$DR$105:$EJ$105,AY$4-2011)/1000","v":6.3602837498023739},{"$f":"INDEX(Load_Forecast!$F$336:$BB$339,AZ$3,MATCH(AZ$4,Load_Forecast!$F$12:$BB$12,0))*INDEX(Tx_Supply!$DR$105:$EJ$105,AZ$4-2011)/1000","v":6.2000951665175394},{"$f":"INDEX(Load_Forecast!$F$336:$BB$339,BA$3,MATCH(BA$4,Load_Forecast!$F$12:$BB$12,0))*INDEX(Tx_Supply!$DR$105:$EJ$105,BA$4-2011)/1000","v":7.1349893946824716},{"$f":"INDEX(Load_Forecast!$F$336:$BB$339,BB$3,MATCH(BB$4,Load_Forecast!$F$12:$BB$12,0))*INDEX(Tx_Supply!$DR$105:$EJ$105,BB$4-2011)/1000","v":6.9713714800343993},{"$f":"INDEX(Load_Forecast!$F$336:$BB$339,BC$3,MATCH(BC$4,Load_Forecast!$F$12:$BB$12,0))*INDEX(Tx_Supply!$DR$105:$EJ$105,BC$4-2011)/1000","v":8.6886046527972507},{"$f":"INDEX(Load_Forecast!$F$336:$BB$339,BD$3,MATCH(BD$4,Load_Forecast!$F$12:$BB$12,0))*INDEX(Tx_Supply!$DR$105:$EJ$105,BD$4-2011)/1000","v":20.566528344489356},{"$f":"INDEX(Load_Forecast!$F$336:$BB$339,BE$3,MATCH(BE$4,Load_Forecast!$F$12:$BB$12,0))*INDEX(Tx_Supply!$DR$105:$EJ$105,BE$4-2011)/1000","v":20.086572307896695},{"$f":"INDEX(Load_Forecast!$F$336:$BB$339,BF$3,MATCH(BF$4,Load_Forecast!$F$12:$BB$12,0))*INDEX(Tx_Supply!$DR$105:$EJ$105,BF$4-2011)/1000","v":19.655751572874578},{"$f":"INDEX(Load_Forecast!$F$336:$BB$339,BG$3,MATCH(BG$4,Load_Forecast!$F$12:$BB$12,0))*INDEX(Tx_Supply!$DR$105:$EJ$105,BG$4-2011)/1000","v":19.222803467665106},{"$f":"INDEX(Load_Forecast!$F$336:$BB$339,BH$3,MATCH(BH$4,Load_Forecast!$F$12:$BB$12,0))*INDEX(Tx_Supply!$DR$105:$EJ$105,BH$4-2011)/1000","v":18.828719098007209},{"$f":"INDEX(Load_Forecast!$F$336:$BB$339,BI$3,MATCH(BI$4,Load_Forecast!$F$12:$BB$12,0))*INDEX(Tx_Supply!$DR$105:$EJ$105,BI$4-2011)/1000","v":18.425903521605608},{"$f":"INDEX(Load_Forecast!$F$336:$BB$339,BJ$3,MATCH(BJ$4,Load_Forecast!$F$12:$BB$12,0))*INDEX(Tx_Supply!$DR$105:$EJ$105,BJ$4-2011)/1000","v":25.33590745290461},{"$f":"INDEX(Load_Forecast!$F$336:$BB$339,BK$3,MATCH(BK$4,Load_Forecast!$F$12:$BB$12,0))*INDEX(Tx_Supply!$DR$105:$EJ$105,BK$4-2011)/1000","v":33.198201916961438},{"$f":"INDEX(Load_Forecast!$F$336:$BB$339,BL$3,MATCH(BL$4,Load_Forecast!$F$12:$BB$12,0))*INDEX(Tx_Supply!$DR$105:$EJ$105,BL$4-2011)/1000","v":33.322047906894007}]
[null,"Utility-Owned Generation Fixed Costs","Existing UOG RR","$MM",null,{"$f":"INDEX(General_Inputs!$E$143:$X$145,F$3,MATCH(F$4,General_Inputs!$E$136:$X$136,0))*(1+General_Inputs!$F$36)^(General_Inputs!$E$155-F$4)","v":1950.4451211840001},{"$f":"INDEX(General_Inputs!$E$143:$X$145,G$3,MATCH(G$4,General_Inputs!$E$136:$X$136,0))*(1+General_Inputs!$F$36)^(General_Inputs!$E$155-G$4)","v":1881.2908152},{"$f":"INDEX(General_Inputs!$E$143:$X$145,H$3,MATCH(H$4,General_Inputs!$E$136:$X$136,0))*(1+General_Inputs!$F$36)^(General_Inputs!$E$155-H$4)","v":1918.9166315040002},{"$f":"INDEX(General_Inputs!$E$143:$X$145,I$3,MATCH(I$4,General_Inputs!$E$136:$X$136,0))*(1+General_Inputs!$F$36)^(General_Inputs!$E$155-I$4)","v":1957.2949641340801},{"$f":"INDEX(General_Inputs!$E$143:$X$145,J$3,MATCH(J$4,General_Inputs!$E$136:$X$136,0))*(1+General_Inputs!$F$36)^(General_Inputs!$E$155-J$4)","v":1996.4408634167619},{"$f":"INDEX(General_Inputs!$E$143:$X$145,K$3,MATCH(K$4,General_Inputs!$E$136:$X$136,0))*(1+General_Inputs!$F$36)^(General_Inputs!$E$155-K$4)","v":2036.3696806850976},{"$f":"INDEX(General_Inputs!$E$143:$X$145,L$3,MATCH(L$4,General_Inputs!$E$136:$X$136,0))*(1+General_Inputs!$F$36)^(General_Inputs!$E$155-L$4)","v":2077.0970742988002},{"$f":"INDEX(General_Inputs!$E$143:$X$145,M$3,MATCH(M$4,General_Inputs!$E$136:$X$136,0))*(1+General_Inputs!$F$36)^(General_Inputs!$E$155-M$4)","v":2118.6390157847763},{"$f":"INDEX(General_Inputs!$E$143:$X$145,N$3,MATCH(N$4,General_Inputs!$E$136:$X$136,0))*(1+General_Inputs!$F$36)^(General_Inputs!$E$155-N$4)","v":2161.0117961004721},{"$f":"INDEX(General_Inputs!$E$143:$X$145,O$3,MATCH(O$4,General_Inputs!$E$136:$X$136,0))*(1+General_Inputs!$F$36)^(General_Inputs!$E$155-O$4)","v":2204.2320320224812},{"$f":"INDEX(General_Inputs!$E$143:$X$145,P$3,MATCH(P$4,General_Inputs!$E$136:$X$136,0))*(1+General_Inputs!$F$36)^(General_Inputs!$E$155-P$4)","v":2248.3166726629315},{"$f":"INDEX(General_Inputs!$E$143:$X$145,Q$3,MATCH(Q$4,General_Inputs!$E$136:$X$136,0))*(1+General_Inputs!$F$36)^(General_Inputs!$E$155-Q$4)","v":2293.2830061161899},{"$f":"INDEX(General_Inputs!$E$143:$X$145,R$3,MATCH(R$4,General_Inputs!$E$136:$X$136,0))*(1+General_Inputs!$F$36)^(General_Inputs!$E$155-R$4)","v":2339.1486662385141},{"$f":"INDEX(General_Inputs!$E$143:$X$145,S$3,MATCH(S$4,General_Inputs!$E$136:$X$136,0))*(1+General_Inputs!$F$36)^(General_Inputs!$E$155-S$4)","v":2385.9316395632845},{"$f":"INDEX(General_Inputs!$E$143:$X$145,T$3,MATCH(T$4,General_Inputs!$E$136:$X$136,0))*(1+General_Inputs!$F$36)^(General_Inputs!$E$155-T$4)","v":2433.6502723545509},{"$f":"INDEX(General_Inputs!$E$143:$X$145,U$3,MATCH(U$4,General_Inputs!$E$136:$X$136,0))*(1+General_Inputs!$F$36)^(General_Inputs!$E$155-U$4)","v":2482.3232778016418},{"$f":"INDEX(General_Inputs!$E$143:$X$145,V$3,MATCH(V$4,General_Inputs!$E$136:$X$136,0))*(1+General_Inputs!$F$36)^(General_Inputs!$E$155-V$4)","v":2531.9697433576748},{"$f":"INDEX(General_Inputs!$E$143:$X$145,W$3,MATCH(W$4,General_Inputs!$E$136:$X$136,0))*(1+General_Inputs!$F$36)^(General_Inputs!$E$155-W$4)","v":2582.6091382248278},{"$f":"INDEX(General_Inputs!$E$143:$X$145,X$3,MATCH(X$4,General_Inputs!$E$136:$X$136,0))*(1+General_Inputs!$F$36)^(General_Inputs!$E$155-X$4)","v":2634.2613209893252},null,{"$f":"INDEX(General_Inputs!$E$143:$X$145,Z$3,MATCH(Z$4,General_Inputs!$E$136:$X$136,0))*(1+General_Inputs!$F$36)^(General_Inputs!$E$155-Z$4)","v":2119.241926872},{"$f":"INDEX(General_Inputs!$E$143:$X$145,AA$3,MATCH(AA$4,General_Inputs!$E$136:$X$136,0))*(1+General_Inputs!$F$36)^(General_Inputs!$E$155-AA$4)","v":2243.4166008000002},{"$f":"INDEX(General_Inputs!$E$143:$X$145,AB$3,MATCH(AB$4,General_Inputs!$E$136:$X$136,0))*(1+General_Inputs!$F$36)^(General_Inputs!$E$155-AB$4)","v":2288.284932816},{"$f":"INDEX(General_Inputs!$E$143:$X$145,AC$3,MATCH(AC$4,General_Inputs!$E$136:$X$136,0))*(1+General_Inputs!$F$36)^(General_Inputs!$E$155-AC$4)","v":2334.0506314723202},{"$f":"INDEX(General_Inputs!$E$143:$X$145,AD$3,MATCH(AD$4,General_Inputs!$E$136:$X$136,0))*(1+General_Inputs!$F$36)^(General_Inputs!$E$155-AD$4)","v":2380.7316441017665},{"$f":"INDEX(General_Inputs!$E$143:$X$145,AE$3,MATCH(AE$4,General_Inputs!$E$136:$X$136,0))*(1+General_Inputs!$F$36)^(General_Inputs!$E$155-AE$4)","v":2428.346276983802},{"$f":"INDEX(General_Inputs!$E$143:$X$145,AF$3,MATCH(AF$4,General_Inputs!$E$136:$X$136,0))*(1+General_Inputs!$F$36)^(General_Inputs!$E$155-AF$4)","v":2476.913202523478},{"$f":"INDEX(General_Inputs!$E$143:$X$145,AG$3,MATCH(AG$4,General_Inputs!$E$136:$X$136,0))*(1+General_Inputs!$F$36)^(General_Inputs!$E$155-AG$4)","v":2526.4514665739471},{"$f":"INDEX(General_Inputs!$E$143:$X$145,AH$3,MATCH(AH$4,General_Inputs!$E$136:$X$136,0))*(1+General_Inputs!$F$36)^(General_Inputs!$E$155-AH$4)","v":2576.9804959054263},{"$f":"INDEX(General_Inputs!$E$143:$X$145,AI$3,MATCH(AI$4,General_Inputs!$E$136:$X$136,0))*(1+General_Inputs!$F$36)^(General_Inputs!$E$155-AI$4)","v":2628.5201058235348},{"$f":"INDEX(General_Inputs!$E$143:$X$145,AJ$3,MATCH(AJ$4,General_Inputs!$E$136:$X$136,0))*(1+General_Inputs!$F$36)^(General_Inputs!$E$155-AJ$4)","v":2681.0905079400059},{"$f":"INDEX(General_Inputs!$E$143:$X$145,AK$3,MATCH(AK$4,General_Inputs!$E$136:$X$136,0))*(1+General_Inputs!$F$36)^(General_Inputs!$E$155-AK$4)","v":2734.712318098806},{"$f":"INDEX(General_Inputs!$E$143:$X$145,AL$3,MATCH(AL$4,General_Inputs!$E$136:$X$136,0))*(1+General_Inputs!$F$36)^(General_Inputs!$E$155-AL$4)","v":2789.4065644607826},{"$f":"INDEX(General_Inputs!$E$143:$X$145,AM$3,MATCH(AM$4,General_Inputs!$E$136:$X$136,0))*(1+General_Inputs!$F$36)^(General_Inputs!$E$155-AM$4)","v":2845.1946957499981},{"$f":"INDEX(General_Inputs!$E$143:$X$145,AN$3,MATCH(AN$4,General_Inputs!$E$136:$X$136,0))*(1+General_Inputs!$F$36)^(General_Inputs!$E$155-AN$4)","v":2902.0985896649986},{"$f":"INDEX(General_Inputs!$E$143:$X$145,AO$3,MATCH(AO$4,General_Inputs!$E$136:$X$136,0))*(1+General_Inputs!$F$36)^(General_Inputs!$E$155-AO$4)","v":2960.1405614582982},{"$f":"INDEX(General_Inputs!$E$143:$X$145,AP$3,MATCH(AP$4,General_Inputs!$E$136:$X$136,0))*(1+General_Inputs!$F$36)^(General_Inputs!$E$155-AP$4)","v":3019.3433726874646},{"$f":"INDEX(General_Inputs!$E$143:$X$145,AQ$3,MATCH(AQ$4,General_Inputs!$E$136:$X$136,0))*(1+General_Inputs!$F$36)^(General_Inputs!$E$155-AQ$4)","v":3079.7302401412139},{"$f":"INDEX(General_Inputs!$E$143:$X$145,AR$3,MATCH(AR$4,General_Inputs!$E$136:$X$136,0))*(1+General_Inputs!$F$36)^(General_Inputs!$E$155-AR$4)","v":3141.3248449440384},null,{"$f":"INDEX(General_Inputs!$E$143:$X$145,AT$3,MATCH(AT$4,General_Inputs!$E$136:$X$136,0))*(1+General_Inputs!$F$36)^(General_Inputs!$E$155-AT$4)","v":525.07510632000003},{"$f":"INDEX(General_Inputs!$E$143:$X$145,AU$3,MATCH(AU$4,General_Inputs!$E$136:$X$136,0))*(1+General_Inputs!$F$36)^(General_Inputs!$E$155-AU$4)","v":538.14169800000002},{"$f":"INDEX(General_Inputs!$E$143:$X$145,AV$3,MATCH(AV$4,General_Inputs!$E$136:$X$136,0))*(1+General_Inputs!$F$36)^(General_Inputs!$E$155-AV$4)","v":548.90453195999999},{"$f":"INDEX(General_Inputs!$E$143:$X$145,AW$3,MATCH(AW$4,General_Inputs!$E$136:$X$136,0))*(1+General_Inputs!$F$36)^(General_Inputs!$E$155-AW$4)","v":559.88262259919998},{"$f":"INDEX(General_Inputs!$E$143:$X$145,AX$3,MATCH(AX$4,General_Inputs!$E$136:$X$136,0))*(1+General_Inputs!$F$36)^(General_Inputs!$E$155-AX$4)","v":571.080275051184},{"$f":"INDEX(General_Inputs!$E$143:$X$145,AY$3,MATCH(AY$4,General_Inputs!$E$136:$X$136,0))*(1+General_Inputs!$F$36)^(General_Inputs!$E$155-AY$4)","v":582.50188055220769},{"$f":"INDEX(General_Inputs!$E$143:$X$145,AZ$3,MATCH(AZ$4,General_Inputs!$E$136:$X$136,0))*(1+General_Inputs!$F$36)^(General_Inputs!$E$155-AZ$4)","v":594.15191816325193},{"$f":"INDEX(General_Inputs!$E$143:$X$145,BA$3,MATCH(BA$4,General_Inputs!$E$136:$X$136,0))*(1+General_Inputs!$F$36)^(General_Inputs!$E$155-BA$4)","v":606.03495652651702},{"$f":"INDEX(General_Inputs!$E$143:$X$145,BB$3,MATCH(BB$4,General_Inputs!$E$136:$X$136,0))*(1+General_Inputs!$F$36)^(General_Inputs!$E$155-BB$4)","v":618.15565565704742},{"$f":"INDEX(General_Inputs!$E$143:$X$145,BC$3,MATCH(BC$4,General_Inputs!$E$136:$X$136,0))*(1+General_Inputs!$F$36)^(General_Inputs!$E$155-BC$4)","v":630.51876877018822},{"$f":"INDEX(General_Inputs!$E$143:$X$145,BD$3,MATCH(BD$4,General_Inputs!$E$136:$X$136,0))*(1+General_Inputs!$F$36)^(General_Inputs!$E$155-BD$4)","v":643.12914414559225},{"$f":"INDEX(General_Inputs!$E$143:$X$145,BE$3,MATCH(BE$4,General_Inputs!$E$136:$X$136,0))*(1+General_Inputs!$F$36)^(General_Inputs!$E$155-BE$4)","v":655.9917270285041},{"$f":"INDEX(General_Inputs!$E$143:$X$145,BF$3,MATCH(BF$4,General_Inputs!$E$136:$X$136,0))*(1+General_Inputs!$F$36)^(General_Inputs!$E$155-BF$4)","v":669.1115615690743},{"$f":"INDEX(General_Inputs!$E$143:$X$145,BG$3,MATCH(BG$4,General_Inputs!$E$136:$X$136,0))*(1+General_Inputs!$F$36)^(General_Inputs!$E$155-BG$4)","v":682.49379280045582},{"$f":"INDEX(General_Inputs!$E$143:$X$145,BH$3,MATCH(BH$4,General_Inputs!$E$136:$X$136,0))*(1+General_Inputs!$F$36)^(General_Inputs!$E$155-BH$4)","v":696.14366865646502},{"$f":"INDEX(General_Inputs!$E$143:$X$145,BI$3,MATCH(BI$4,General_Inputs!$E$136:$X$136,0))*(1+General_Inputs!$F$36)^(General_Inputs!$E$155-BI$4)","v":710.0665420295943},{"$f":"INDEX(General_Inputs!$E$143:$X$145,BJ$3,MATCH(BJ$4,General_Inputs!$E$136:$X$136,0))*(1+General_Inputs!$F$36)^(General_Inputs!$E$155-BJ$4)","v":724.26787287018624},{"$f":"INDEX(General_Inputs!$E$143:$X$145,BK$3,MATCH(BK$4,General_Inputs!$E$136:$X$136,0))*(1+General_Inputs!$F$36)^(General_Inputs!$E$155-BK$4)","v":738.7532303275899},{"$f":"INDEX(General_Inputs!$E$143:$X$145,BL$3,MATCH(BL$4,General_Inputs!$E$136:$X$136,0))*(1+General_Inputs!$F$36)^(General_Inputs!$E$155-BL$4)","v":753.52829493414197}]
[null,null,"Planned Additions - Gas CT","$MM",null,{"$f":"Resource_Char!$AF$73*F73/1000","v":34.009678691237326},{"$f":"Resource_Char!$AF$73*G73/1000","v":34.009678691237326},{"$f":"Resource_Char!$AF$73*H73/1000","v":255.15415318200215},{"$f":"Resource_Char!$AF$73*I73/1000","v":255.15415318200215},{"$f":"Resource_Char!$AF$73*J73/1000","v":255.15415318200215},{"$f":"Resource_Char!$AF$73*K73/1000","v":255.15415318200215},{"$f":"Resource_Char!$AF$73*L73/1000","v":255.15415318200215},{"$f":"Resource_Char!$AF$73*M73/1000","v":255.15415318200215},{"$f":"Resource_Char!$AF$73*N73/1000","v":255.15415318200215},{"$f":"Resource_Char!$AF$73*O73/1000","v":255.15415318200215},{"$f":"Resource_Char!$AF$73*P73/1000","v":255.15415318200215},{"$f":"Resource_Char!$AF$73*Q73/1000","v":255.15415318200215},{"$f":"Resource_Char!$AF$73*R73/1000","v":255.15415318200215},{"$f":"Resource_Char!$AF$73*S73/1000","v":255.15415318200215},{"$f":"Resource_Char!$AF$73*T73/1000","v":255.15415318200215},{"$f":"Resource_Char!$AF$73*U73/1000","v":255.15415318200215},{"$f":"Resource_Char!$AF$73*V73/1000","v":255.15415318200215},{"$f":"Resource_Char!$AF$73*W73/1000","v":255.15415318200215},{"$f":"Resource_Char!$AF$73*X73/1000","v":255.15415318200215},null,{"$f":"Resource_Char!$AF$73*Z73/1000","v":38.899275836736827},{"$f":"Resource_Char!$AF$73*AA73/1000","v":38.899275836736827},{"$f":"Resource_Char!$AF$73*AB73/1000","v":38.899275836736827},{"$f":"Resource_Char!$AF$73*AC73/1000","v":38.899275836736827},{"$f":"Resource_Char!$AF$73*AD73/1000","v":38.899275836736827},{"$f":"Resource_Char!$AF$73*AE73/1000","v":38.899275836736827},{"$f":"Resource_Char!$AF$73*AF73/1000","v":38.899275836736827},{"$f":"Resource_Char!$AF$73*AG73/1000","v":38.899275836736827},{"$f":"Resource_Char!$AF$73*AH73/1000","v":38.899275836736827},{"$f":"Resource_Char!$AF$73*AI73/1000","v":38.899275836736827},{"$f":"Resource_Char!$AF$73*AJ73/1000","v":38.899275836736827},{"$f":"Resource_Char!$AF$73*AK73/1000","v":38.899275836736827},{"$f":"Resource_Char!$AF$73*AL73/1000","v":38.899275836736827},{"$f":"Resource_Char!$AF$73*AM73/1000","v":38.899275836736827},{"$f":"Resource_Char!$AF$73*AN73/1000","v":38.899275836736827},{"$f":"Resource_Char!$AF$73*AO73/1000","v":38.899275836736827},{"$f":"Resource_Char!$AF$73*AP73/1000","v":38.899275836736827},{"$f":"Resource_Char!$AF$73*AQ73/1000","v":38.899275836736827},{"$f":"Resource_Char!$AF$73*AR73/1000","v":38.899275836736827},null,{"$f":"Resource_Char!$AF$73*AT73/1000","v":29.555084200256172},{"$f":"Resource_Char!$AF$73*AU73/1000","v":29.555084200256172},{"$f":"Resource_Char!$AF$73*AV73/1000","v":29.555084200256172},{"$f":"Resource_Char!$AF$73*AW73/1000","v":29.555084200256172},{"$f":"Resource_Char!$AF$73*AX73/1000","v":92.295851678863954},{"$f":"Resource_Char!$AF$73*AY73/1000","v":92.295851678863954},{"$f":"Resource_Char!$AF$73*AZ73/1000","v":92.295851678863954},{"$f":"Resource_Char!$AF$73*BA73/1000","v":92.295851678863954},{"$f":"Resource_Char!$AF$73*BB73/1000","v":92.295851678863954},{"$f":"Resource_Char!$AF$73*BC73/1000","v":92.295851678863954},{"$f":"Resource_Char!$AF$73*BD73/1000","v":92.295851678863954},{"$f":"Resource_Char!$AF$73*BE73/1000","v":92.295851678863954},{"$f":"Resource_Char!$AF$73*BF73/1000","v":92.295851678863954},{"$f":"Resource_Char!$AF$73*BG73/1000","v":92.295851678863954},{"$f":"Resource_Char!$AF$73*BH73/1000","v":92.295851678863954},{"$f":"Resource_Char!$AF$73*BI73/1000","v":92.295851678863954},{"$f":"Resource_Char!$AF$73*BJ73/1000","v":92.295851678863954},{"$f":"Resource_Char!$AF$73*BK73/1000","v":92.295851678863954},{"$f":"Resource_Char!$AF$73*BL73/1000","v":92.295851678863954}]
[null,null,"Generic System Capacity","$MM",null,{"$f":"Resource_Char!$AF$73*F74/1000","v":0},{"$f":"Resource_Char!$AF$73*G74/1000","v":0},{"$f":"Resource_Char!$AF$73*H74/1000","v":0},{"$f":"Resource_Char!$AF$73*I74/1000","v":0},{"$f":"Resource_Char!$AF$73*J74/1000","v":0},{"$f":"Resource_Char!$AF$73*K74/1000","v":0},{"$f":"Resource_Char!$AF$73*L74/1000","v":0},{"$f":"Resource_Char!$AF$73*M74/1000","v":0},{"$f":"Resource_Char!$AF$73*N74/1000","v":0},{"$f":"Resource_Char!$AF$73*O74/1000","v":0},{"$f":"Resource_Char!$AF$73*P74/1000","v":0},{"$f":"Resource_Char!$AF$73*Q74/1000","v":0},{"$f":"Resource_Char!$AF$73*R74/1000","v":0},{"$f":"Resource_Char!$AF$73*S74/1000","v":0},{"$f":"Resource_Char!$AF$73*T74/1000","v":0},{"$f":"Resource_Char!$AF$73*U74/1000","v":0},{"$f":"Resource_Char!$AF$73*V74/1000","v":0},{"$f":"Resource_Char!$AF$73*W74/1000","v":0},{"$f":"Resource_Char!$AF$73*X74/1000","v":0},null,{"$f":"Resource_Char!$AF$73*Z74/1000","v":0},{"$f":"Resource_Char!$AF$73*AA74/1000","v":0},{"$f":"Resource_Char!$AF$73*AB74/1000","v":0},{"$f":"Resource_Char!$AF$73*AC74/1000","v":0},{"$f":"Resource_Char!$AF$73*AD74/1000","v":0},{"$f":"Resource_Char!$AF$73*AE74/1000","v":0},{"$f":"Resource_Char!$AF$73*AF74/1000","v":0},{"$f":"Resource_Char!$AF$73*AG74/1000","v":0},{"$f":"Resource_Char!$AF$73*AH74/1000","v":0},{"$f":"Resource_Char!$AF$73*AI74/1000","v":0},{"$f":"Resource_Char!$AF$73*AJ74/1000","v":0},{"$f":"Resource_Char!$AF$73*AK74/1000","v":0},{"$f":"Resource_Char!$AF$73*AL74/1000","v":0},{"$f":"Resource_Char!$AF$73*AM74/1000","v":0},{"$f":"Resource_Char!$AF$73*AN74/1000","v":0},{"$f":"Resource_Char!$AF$73*AO74/1000","v":0},{"$f":"Resource_Char!$AF$73*AP74/1000","v":0},{"$f":"Resource_Char!$AF$73*AQ74/1000","v":0},{"$f":"Resource_Char!$AF$73*AR74/1000","v":0},null,{"$f":"Resource_Char!$AF$73*AT74/1000","v":0},{"$f":"Resource_Char!$AF$73*AU74/1000","v":0},{"$f":"Resource_Char!$AF$73*AV74/1000","v":0},{"$f":"Resource_Char!$AF$73*AW74/1000","v":0},{"$f":"Resource_Char!$AF$73*AX74/1000","v":0},{"$f":"Resource_Char!$AF$73*AY74/1000","v":0},{"$f":"Resource_Char!$AF$73*AZ74/1000","v":0},{"$f":"Resource_Char!$AF$73*BA74/1000","v":0},{"$f":"Resource_Char!$AF$73*BB74/1000","v":0},{"$f":"Resource_Char!$AF$73*BC74/1000","v":0},{"$f":"Resource_Char!$AF$73*BD74/1000","v":0},{"$f":"Resource_Char!$AF$73*BE74/1000","v":0},{"$f":"Resource_Char!$AF$73*BF74/1000","v":0},{"$f":"Resource_Char!$AF$73*BG74/1000","v":0},{"$f":"Resource_Char!$AF$73*BH74/1000","v":0},{"$f":"Resource_Char!$AF$73*BI74/1000","v":0},{"$f":"Resource_Char!$AF$73*BJ74/1000","v":0},{"$f":"Resource_Char!$AF$73*BK74/1000","v":0},{"$f":"Resource_Char!$AF$73*BL74/1000","v":0}]
[null,null,"Total UOG RR","$MM",null,{"$f":"SUM(F71,F75:F77,F80)","v":2436.5330522127047},{"$f":"SUM(G71,G75:G77,G80)","v":2380.3138009430691},2691.8612937242365,2644.4676865241295,2674.2586172251968,2715.0695013107666,2749.5172813106519,2786.6025109091988,2826.4196666624221,2867.905618836478,2909.5190239734316,2954.8462245908668,2998.6929231354356,3122.0006354390575,3168.7094237925285,3218.5376894369019,3262.8593338743653,3313.489111375327,3366.016223005784,null,{"$f":"SUM(Z71,Z75:Z77,Z80)","v":2711.1192737721103},2829.8086680168763,2926.2690720108258,2918.6712292521938,2942.381626625041,2967.4856483965305,3010.3586126700739,3053.092591619798,3092.8452358941754,3139.1385306960242,3189.1767428865978,3238.5889899471244,3288.7823081394804,3327.1187197830768,3379.6776699286347,3437.0837199927651,3492.4468676372662,3551.5296701348429,3612.3586041065619,null,{"$f":"SUM(AT71,AT75:AT77,AT80)","v":762.14671606415595},851.85306492365828,870.00079917358062,866.67510285980472,927.34447002914328,935.6544169369871,947.93122498788046,959.74868704947153,971.65249060190513,984.03040824742334,996.63433640257051,1008.454776540476,1019.9961733674025,1028.9373702040457,1041.4510774931753,1055.653608738724,1069.1582485790673,1083.3590104166096,1097.8995171474467]
[null,null,"Cogeneration","$/MWh",null,{"$f":"General_Inputs!F113","v":47.164725756533407},{"$f":"General_Inputs!G113","v":44.418133665243587},{"$f":"General_Inputs!H113","v":47.23360666265301},{"$f":"General_Inputs!I113","v":48.17278099999853},{"$f":"General_Inputs!J113","v":49.272687901609928},{"$f":"General_Inputs!K113","v":50.426565261585033},{"$f":"General_Inputs!L113","v":51.768285363801468},{"$f":"General_Inputs!M113","v":53.252967172689914},{"$f":"General_Inputs!N113","v":58.329337527173287},{"$f":"General_Inputs!O113","v":60.222629829343369},{"$f":"General_Inputs!P113","v":62.187677134097704},{"$f":"General_Inputs!Q113","v":64.27845963020377},{"$f":"General_Inputs!R113","v":66.439113626215146},{"$f":"General_Inputs!S113","v":71.561013914294506},{"$f":"General_Inputs!T113","v":73.092373134201281},{"$f":"General_Inputs!U113","v":74.821988808720732},{"$f":"General_Inputs!V113","v":76.3501121184553},{"$f":"General_Inputs!W113","v":77.987162222928475},{"$f":"General_Inputs!X113","v":79.223504788911356},null,{"$f":"General_Inputs!F113","v":47.164725756533407},{"$f":"General_Inputs!G113","v":44.418133665243587},{"$f":"General_Inputs!H113","v":47.23360666265301},{"$f":"General_Inputs!I113","v":48.17278099999853},{"$f":"General_Inputs!J113","v":49.272687901609928},{"$f":"General_Inputs!K113","v":50.426565261585033},{"$f":"General_Inputs!L113","v":51.768285363801468},{"$f":"General_Inputs!M113","v":53.252967172689914},{"$f":"General_Inputs!N113","v":58.329337527173287},{"$f":"General_Inputs!O113","v":60.222629829343369},{"$f":"General_Inputs!P113","v":62.187677134097704},{"$f":"General_Inputs!Q113","v":64.27845963020377},{"$f":"General_Inputs!R113","v":66.439113626215146},{"$f":"General_Inputs!S113","v":71.561013914294506},{"$f":"General_Inputs!T113","v":73.092373134201281},{"$f":"General_Inputs!U113","v":74.821988808720732},{"$f":"General_Inputs!V113","v":76.3501121184553},{"$f":"General_Inputs!W113","v":77.987162222928475},{"$f":"General_Inputs!X113","v":79.223504788911356},null,{"$f":"General_Inputs!F113","v":47.164725756533407},{"$f":"General_Inputs!G113","v":44.418133665243587},{"$f":"General_Inputs!H113","v":47.23360666265301},{"$f":"General_Inputs!I113","v":48.17278099999853},{"$f":"General_Inputs!J113","v":49.272687901609928},{"$f":"General_Inputs!K113","v":50.426565261585033},{"$f":"General_Inputs!L113","v":51.768285363801468},{"$f":"General_Inputs!M113","v":53.252967172689914},{"$f":"General_Inputs!N113","v":58.329337527173287},{"$f":"General_Inputs!O113","v":60.222629829343369},{"$f":"General_Inputs!P113","v":62.187677134097704},{"$f":"General_Inputs!Q113","v":64.27845963020377},{"$f":"General_Inputs!R113","v":66.439113626215146},{"$f":"General_Inputs!S113","v":71.561013914294506},{"$f":"General_Inputs!T113","v":73.092373134201281},{"$f":"General_Inputs!U113","v":74.821988808720732},{"$f":"General_Inputs!V113","v":76.3501121184553},{"$f":"General_Inputs!W113","v":77.987162222928475},{"$f":"General_Inputs!X113","v":79.223504788911356}]
[null,null,"Hydro","$MM",null,{"$f":"F85*F89/1000","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"Z85*Z89/1000","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"AT85*AT89/1000","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Nuclear","$MM",null,{"$f":"F86*F90/1000","v":244.10440800000001},244.10440800000001,244.10440800000001,244.10440800000001,244.10440800000001,244.10440800000001,244.10440800000001,244.10440800000001,244.10440800000001,244.10440800000001,244.10440800000001,244.10440800000001,244.10440800000001,0,0,0,0,0,0,null,{"$f":"Z86*Z90/1000","v":266.34536547336006},266.34536547336006,76.613961430079996,76.613961430079996,76.613961430079996,76.613961430079996,76.613961430079996,76.613961430079996,76.613961430079996,76.613961430079996,76.613961430079996,76.613961430079996,76.613961430079996,76.613961430079996,76.613961430079996,76.613961430079996,76.613961430079996,76.613961430079996,76.613961430079996,null,{"$f":"AT86*AT90/1000","v":48.51845136},48.51845136,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1,"Existing RPS Resources","Biogas","$MM",null,{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$B$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE(F$4,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE(F$4,1,1))*(OFFSET(Active_Portfolio!$K$12,1,0,ctPort,1)=$C99)*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$U$12,1,F$3-1,ctPort,1),OFFSET(Active_Portfolio!$AI$12,1,0,ctPort,1))/1000","v":5.5087138226236201},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$B$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE(G$4,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE(G$4,1,1))*(OFFSET(Active_Portfolio!$K$12,1,0,ctPort,1)=$C99)*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$U$12,1,G$3-1,ctPort,1),OFFSET(Active_Portfolio!$AI$12,1,0,ctPort,1))/1000","v":5.5087138226236201},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$B$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE(H$4,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE(H$4,1,1))*(OFFSET(Active_Portfolio!$K$12,1,0,ctPort,1)=$C99)*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$U$12,1,H$3-1,ctPort,1),OFFSET(Active_Portfolio!$AI$12,1,0,ctPort,1))/1000","v":6.2567206137076203},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$B$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE(I$4,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE(I$4,1,1))*(OFFSET(Active_Portfolio!$K$12,1,0,ctPort,1)=$C99)*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$U$12,1,I$3-1,ctPort,1),OFFSET(Active_Portfolio!$AI$12,1,0,ctPort,1))/1000","v":13.713932761486719},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$B$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE(J$4,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE(J$4,1,1))*(OFFSET(Active_Portfolio!$K$12,1,0,ctPort,1)=$C99)*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$U$12,1,J$3-1,ctPort,1),OFFSET(Active_Portfolio!$AI$12,1,0,ctPort,1))/1000","v":13.713932761486719},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$B$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE(K$4,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE(K$4,1,1))*(OFFSET(Active_Portfolio!$K$12,1,0,ctPort,1)=$C99)*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$U$12,1,K$3-1,ctPort,1),OFFSET(Active_Portfolio!$AI$12,1,0,ctPort,1))/1000","v":13.251771422709819},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$B$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE(L$4,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE(L$4,1,1))*(OFFSET(Active_Portfolio!$K$12,1,0,ctPort,1)=$C99)*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$U$12,1,L$3-1,ctPort,1),OFFSET(Active_Portfolio!$AI$12,1,0,ctPort,1))/1000","v":13.251771422709819},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$B$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE(M$4,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE(M$4,1,1))*(OFFSET(Active_Portfolio!$K$12,1,0,ctPort,1)=$C99)*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$U$12,1,M$3-1,ctPort,1),OFFSET(Active_Portfolio!$AI$12,1,0,ctPort,1))/1000","v":13.251771422709819},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$B$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE(N$4,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE(N$4,1,1))*(OFFSET(Active_Portfolio!$K$12,1,0,ctPort,1)=$C99)*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$U$12,1,N$3-1,ctPort,1),OFFSET(Active_Portfolio!$AI$12,1,0,ctPort,1))/1000","v":13.17459611886782},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$B$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE(O$4,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE(O$4,1,1))*(OFFSET(Active_Portfolio!$K$12,1,0,ctPort,1)=$C99)*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$U$12,1,O$3-1,ctPort,1),OFFSET(Active_Portfolio!$AI$12,1,0,ctPort,1))/1000","v":13.13897674786382},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$B$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE(P$4,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE(P$4,1,1))*(OFFSET(Active_Portfolio!$K$12,1,0,ctPort,1)=$C99)*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$U$12,1,P$3-1,ctPort,1),OFFSET(Active_Portfolio!$AI$12,1,0,ctPort,1))/1000","v":13.13897674786382},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$B$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE(Q$4,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE(Q$4,1,1))*(OFFSET(Active_Portfolio!$K$12,1,0,ctPort,1)=$C99)*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$U$12,1,Q$3-1,ctPort,1),OFFSET(Active_Portfolio!$AI$12,1,0,ctPort,1))/1000","v":13.13897674786382},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$B$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE(R$4,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE(R$4,1,1))*(OFFSET(Active_Portfolio!$K$12,1,0,ctPort,1)=$C99)*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$U$12,1,R$3-1,ctPort,1),OFFSET(Active_Portfolio!$AI$12,1,0,ctPort,1))/1000","v":13.05170928890402},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$B$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE(S$4,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE(S$4,1,1))*(OFFSET(Active_Portfolio!$K$12,1,0,ctPort,1)=$C99)*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$U$12,1,S$3-1,ctPort,1),OFFSET(Active_Portfolio!$AI$12,1,0,ctPort,1))/1000","v":12.710535080304039},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$B$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE(T$4,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE(T$4,1,1))*(OFFSET(Active_Portfolio!$K$12,1,0,ctPort,1)=$C99)*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$U$12,1,T$3-1,ctPort,1),OFFSET(Active_Portfolio!$AI$12,1,0,ctPort,1))/1000","v":11.97208615377278},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$B$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE(U$4,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE(U$4,1,1))*(OFFSET(Active_Portfolio!$K$12,1,0,ctPort,1)=$C99)*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$U$12,1,U$3-1,ctPort,1),OFFSET(Active_Portfolio!$AI$12,1,0,ctPort,1))/1000","v":11.97208615377278},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$B$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE(V$4,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE(V$4,1,1))*(OFFSET(Active_Portfolio!$K$12,1,0,ctPort,1)=$C99)*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$U$12,1,V$3-1,ctPort,1),OFFSET(Active_Portfolio!$AI$12,1,0,ctPort,1))/1000","v":11.97208615377278},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$B$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE(W$4,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE(W$4,1,1))*(OFFSET(Active_Portfolio!$K$12,1,0,ctPort,1)=$C99)*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$U$12,1,W$3-1,ctPort,1),OFFSET(Active_Portfolio!$AI$12,1,0,ctPort,1))/1000","v":11.97208615377278},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$B$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE(X$4,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE(X$4,1,1))*(OFFSET(Active_Portfolio!$K$12,1,0,ctPort,1)=$C99)*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$U$12,1,X$3-1,ctPort,1),OFFSET(Active_Portfolio!$AI$12,1,0,ctPort,1))/1000","v":11.203301396269781},null,{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$B$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE(Z$4,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE(Z$4,1,1))*(OFFSET(Active_Portfolio!$K$12,1,0,ctPort,1)=$C99)*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$U$12,1,Z$3-1,ctPort,1),OFFSET(Active_Portfolio!$AI$12,1,0,ctPort,1))/1000","v":33.489308618723207},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$B$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE(AA$4,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE(AA$4,1,1))*(OFFSET(Active_Portfolio!$K$12,1,0,ctPort,1)=$C99)*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$U$12,1,AA$3-1,ctPort,1),OFFSET(Active_Portfolio!$AI$12,1,0,ctPort,1))/1000","v":33.489308618723207},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$B$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE(AB$4,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE(AB$4,1,1))*(OFFSET(Active_Portfolio!$K$12,1,0,ctPort,1)=$C99)*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$U$12,1,AB$3-1,ctPort,1),OFFSET(Active_Portfolio!$AI$12,1,0,ctPort,1))/1000","v":33.489308618723207},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$B$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE(AC$4,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE(AC$4,1,1))*(OFFSET(Active_Portfolio!$K$12,1,0,ctPort,1)=$C99)*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$U$12,1,AC$3-1,ctPort,1),OFFSET(Active_Portfolio!$AI$12,1,0,ctPort,1))/1000","v":33.489308618723207},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$B$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE(AD$4,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE(AD$4,1,1))*(OFFSET(Active_Portfolio!$K$12,1,0,ctPort,1)=$C99)*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$U$12,1,AD$3-1,ctPort,1),OFFSET(Active_Portfolio!$AI$12,1,0,ctPort,1))/1000","v":33.489308618723207},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$B$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE(AE$4,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE(AE$4,1,1))*(OFFSET(Active_Portfolio!$K$12,1,0,ctPort,1)=$C99)*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$U$12,1,AE$3-1,ctPort,1),OFFSET(Active_Portfolio!$AI$12,1,0,ctPort,1))/1000","v":7.6482450621542002},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$B$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE(AF$4,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE(AF$4,1,1))*(OFFSET(Active_Portfolio!$K$12,1,0,ctPort,1)=$C99)*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$U$12,1,AF$3-1,ctPort,1),OFFSET(Active_Portfolio!$AI$12,1,0,ctPort,1))/1000","v":7.6482450621542002},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$B$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE(AG$4,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE(AG$4,1,1))*(OFFSET(Active_Portfolio!$K$12,1,0,ctPort,1)=$C99)*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$U$12,1,AG$3-1,ctPort,1),OFFSET(Active_Portfolio!$AI$12,1,0,ctPort,1))/1000","v":7.6482450621542002},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$B$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE(AH$4,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE(AH$4,1,1))*(OFFSET(Active_Portfolio!$K$12,1,0,ctPort,1)=$C99)*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$U$12,1,AH$3-1,ctPort,1),OFFSET(Active_Portfolio!$AI$12,1,0,ctPort,1))/1000","v":7.1998737758300004},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$B$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE(AI$4,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE(AI$4,1,1))*(OFFSET(Active_Portfolio!$K$12,1,0,ctPort,1)=$C99)*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$U$12,1,AI$3-1,ctPort,1),OFFSET(Active_Portfolio!$AI$12,1,0,ctPort,1))/1000","v":4.6611505107980005},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$B$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE(AJ$4,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE(AJ$4,1,1))*(OFFSET(Active_Portfolio!$K$12,1,0,ctPort,1)=$C99)*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$U$12,1,AJ$3-1,ctPort,1),OFFSET(Active_Portfolio!$AI$12,1,0,ctPort,1))/1000","v":1.7887079778626003},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$B$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE(AK$4,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE(AK$4,1,1))*(OFFSET(Active_Portfolio!$K$12,1,0,ctPort,1)=$C99)*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$U$12,1,AK$3-1,ctPort,1),OFFSET(Active_Portfolio!$AI$12,1,0,ctPort,1))/1000","v":1.7109083939342005},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$B$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE(AL$4,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE(AL$4,1,1))*(OFFSET(Active_Portfolio!$K$12,1,0,ctPort,1)=$C99)*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$U$12,1,AL$3-1,ctPort,1),OFFSET(Active_Portfolio!$AI$12,1,0,ctPort,1))/1000","v":1.7109083939342005},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$B$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE(AM$4,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE(AM$4,1,1))*(OFFSET(Active_Portfolio!$K$12,1,0,ctPort,1)=$C99)*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$U$12,1,AM$3-1,ctPort,1),OFFSET(Active_Portfolio!$AI$12,1,0,ctPort,1))/1000","v":1.7109083939342005},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$B$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE(AN$4,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE(AN$4,1,1))*(OFFSET(Active_Portfolio!$K$12,1,0,ctPort,1)=$C99)*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$U$12,1,AN$3-1,ctPort,1),OFFSET(Active_Portfolio!$AI$12,1,0,ctPort,1))/1000","v":1.7109083939342005},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$B$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE(AO$4,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE(AO$4,1,1))*(OFFSET(Active_Portfolio!$K$12,1,0,ctPort,1)=$C99)*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$U$12,1,AO$3-1,ctPort,1),OFFSET(Active_Portfolio!$AI$12,1,0,ctPort,1))/1000","v":1.7109083939342005},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$B$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE(AP$4,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE(AP$4,1,1))*(OFFSET(Active_Portfolio!$K$12,1,0,ctPort,1)=$C99)*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$U$12,1,AP$3-1,ctPort,1),OFFSET(Active_Portfolio!$AI$12,1,0,ctPort,1))/1000","v":0.4142486617942},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$B$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE(AQ$4,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE(AQ$4,1,1))*(OFFSET(Active_Portfolio!$K$12,1,0,ctPort,1)=$C99)*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$U$12,1,AQ$3-1,ctPort,1),OFFSET(Active_Portfolio!$AI$12,1,0,ctPort,1))/1000","v":0.4142486617942},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$B$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE(AR$4,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE(AR$4,1,1))*(OFFSET(Active_Portfolio!$K$12,1,0,ctPort,1)=$C99)*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$U$12,1,AR$3-1,ctPort,1),OFFSET(Active_Portfolio!$AI$12,1,0,ctPort,1))/1000","v":0.4142486617942},null,{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$B$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE(AT$4,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE(AT$4,1,1))*(OFFSET(Active_Portfolio!$K$12,1,0,ctPort,1)=$C99)*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$U$12,1,AT$3-1,ctPort,1),OFFSET(Active_Portfolio!$AI$12,1,0,ctPort,1))/1000","v":10.232513472338999},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$B$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE(AU$4,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE(AU$4,1,1))*(OFFSET(Active_Portfolio!$K$12,1,0,ctPort,1)=$C99)*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$U$12,1,AU$3-1,ctPort,1),OFFSET(Active_Portfolio!$AI$12,1,0,ctPort,1))/1000","v":10.232513472338999},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$B$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE(AV$4,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE(AV$4,1,1))*(OFFSET(Active_Portfolio!$K$12,1,0,ctPort,1)=$C99)*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$U$12,1,AV$3-1,ctPort,1),OFFSET(Active_Portfolio!$AI$12,1,0,ctPort,1))/1000","v":13.575166253942996},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$B$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE(AW$4,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE(AW$4,1,1))*(OFFSET(Active_Portfolio!$K$12,1,0,ctPort,1)=$C99)*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$U$12,1,AW$3-1,ctPort,1),OFFSET(Active_Portfolio!$AI$12,1,0,ctPort,1))/1000","v":14.637584358152997},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$B$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE(AX$4,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE(AX$4,1,1))*(OFFSET(Active_Portfolio!$K$12,1,0,ctPort,1)=$C99)*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$U$12,1,AX$3-1,ctPort,1),OFFSET(Active_Portfolio!$AI$12,1,0,ctPort,1))/1000","v":14.637584358152997},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$B$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE(AY$4,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE(AY$4,1,1))*(OFFSET(Active_Portfolio!$K$12,1,0,ctPort,1)=$C99)*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$U$12,1,AY$3-1,ctPort,1),OFFSET(Active_Portfolio!$AI$12,1,0,ctPort,1))/1000","v":12.893315828852998},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$B$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE(AZ$4,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE(AZ$4,1,1))*(OFFSET(Active_Portfolio!$K$12,1,0,ctPort,1)=$C99)*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$U$12,1,AZ$3-1,ctPort,1),OFFSET(Active_Portfolio!$AI$12,1,0,ctPort,1))/1000","v":11.149047299553001},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$B$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE(BA$4,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE(BA$4,1,1))*(OFFSET(Active_Portfolio!$K$12,1,0,ctPort,1)=$C99)*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$U$12,1,BA$3-1,ctPort,1),OFFSET(Active_Portfolio!$AI$12,1,0,ctPort,1))/1000","v":11.149047299553001},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$B$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE(BB$4,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE(BB$4,1,1))*(OFFSET(Active_Portfolio!$K$12,1,0,ctPort,1)=$C99)*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$U$12,1,BB$3-1,ctPort,1),OFFSET(Active_Portfolio!$AI$12,1,0,ctPort,1))/1000","v":10.107243277962001},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$B$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE(BC$4,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE(BC$4,1,1))*(OFFSET(Active_Portfolio!$K$12,1,0,ctPort,1)=$C99)*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$U$12,1,BC$3-1,ctPort,1),OFFSET(Active_Portfolio!$AI$12,1,0,ctPort,1))/1000","v":10.107243277962001},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$B$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE(BD$4,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE(BD$4,1,1))*(OFFSET(Active_Portfolio!$K$12,1,0,ctPort,1)=$C99)*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$U$12,1,BD$3-1,ctPort,1),OFFSET(Active_Portfolio!$AI$12,1,0,ctPort,1))/1000","v":10.107243277962001},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$B$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE(BE$4,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE(BE$4,1,1))*(OFFSET(Active_Portfolio!$K$12,1,0,ctPort,1)=$C99)*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$U$12,1,BE$3-1,ctPort,1),OFFSET(Active_Portfolio!$AI$12,1,0,ctPort,1))/1000","v":7.3322706177120001},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$B$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE(BF$4,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE(BF$4,1,1))*(OFFSET(Active_Portfolio!$K$12,1,0,ctPort,1)=$C99)*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$U$12,1,BF$3-1,ctPort,1),OFFSET(Active_Portfolio!$AI$12,1,0,ctPort,1))/1000","v":5.9685697675320002},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$B$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE(BG$4,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE(BG$4,1,1))*(OFFSET(Active_Portfolio!$K$12,1,0,ctPort,1)=$C99)*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$U$12,1,BG$3-1,ctPort,1),OFFSET(Active_Portfolio!$AI$12,1,0,ctPort,1))/1000","v":4.9061516633219995},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$B$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE(BH$4,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE(BH$4,1,1))*(OFFSET(Active_Portfolio!$K$12,1,0,ctPort,1)=$C99)*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$U$12,1,BH$3-1,ctPort,1),OFFSET(Active_Portfolio!$AI$12,1,0,ctPort,1))/1000","v":4.9061516633219995},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$B$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE(BI$4,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE(BI$4,1,1))*(OFFSET(Active_Portfolio!$K$12,1,0,ctPort,1)=$C99)*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$U$12,1,BI$3-1,ctPort,1),OFFSET(Active_Portfolio!$AI$12,1,0,ctPort,1))/1000","v":4.9061516633219995},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$B$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE(BJ$4,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE(BJ$4,1,1))*(OFFSET(Active_Portfolio!$K$12,1,0,ctPort,1)=$C99)*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$U$12,1,BJ$3-1,ctPort,1),OFFSET(Active_Portfolio!$AI$12,1,0,ctPort,1))/1000","v":4.9061516633219995},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$B$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE(BK$4,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE(BK$4,1,1))*(OFFSET(Active_Portfolio!$K$12,1,0,ctPort,1)=$C99)*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$U$12,1,BK$3-1,ctPort,1),OFFSET(Active_Portfolio!$AI$12,1,0,ctPort,1))/1000","v":4.9061516633219995},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$B$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE(BL$4,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE(BL$4,1,1))*(OFFSET(Active_Portfolio!$K$12,1,0,ctPort,1)=$C99)*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$U$12,1,BL$3-1,ctPort,1),OFFSET(Active_Portfolio!$AI$12,1,0,ctPort,1))/1000","v":4.9061516633219995}]
[null,null,"Solar Thermal","$MM",null,{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$B$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE(F$4,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE(F$4,1,1))*(OFFSET(Active_Portfolio!$K$12,1,0,ctPort,1)=$C104)*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$U$12,1,F$3-1,ctPort,1),OFFSET(Active_Portfolio!$AI$12,1,0,ctPort,1))/1000","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$B$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE(G$4,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE(G$4,1,1))*(OFFSET(Active_Portfolio!$K$12,1,0,ctPort,1)=$C104)*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$U$12,1,G$3-1,ctPort,1),OFFSET(Active_Portfolio!$AI$12,1,0,ctPort,1))/1000","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$B$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE(H$4,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE(H$4,1,1))*(OFFSET(Active_Portfolio!$K$12,1,0,ctPort,1)=$C104)*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$U$12,1,H$3-1,ctPort,1),OFFSET(Active_Portfolio!$AI$12,1,0,ctPort,1))/1000","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$B$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE(I$4,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE(I$4,1,1))*(OFFSET(Active_Portfolio!$K$12,1,0,ctPort,1)=$C104)*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$U$12,1,I$3-1,ctPort,1),OFFSET(Active_Portfolio!$AI$12,1,0,ctPort,1))/1000","v":250.718579529908},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$B$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE(J$4,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE(J$4,1,1))*(OFFSET(Active_Portfolio!$K$12,1,0,ctPort,1)=$C104)*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$U$12,1,J$3-1,ctPort,1),OFFSET(Active_Portfolio!$AI$12,1,0,ctPort,1))/1000","v":250.718579529908},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$B$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE(K$4,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE(K$4,1,1))*(OFFSET(Active_Portfolio!$K$12,1,0,ctPort,1)=$C104)*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$U$12,1,K$3-1,ctPort,1),OFFSET(Active_Portfolio!$AI$12,1,0,ctPort,1))/1000","v":250.718579529908},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$B$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE(L$4,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE(L$4,1,1))*(OFFSET(Active_Portfolio!$K$12,1,0,ctPort,1)=$C104)*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$U$12,1,L$3-1,ctPort,1),OFFSET(Active_Portfolio!$AI$12,1,0,ctPort,1))/1000","v":250.718579529908},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$B$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE(M$4,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE(M$4,1,1))*(OFFSET(Active_Portfolio!$K$12,1,0,ctPort,1)=$C104)*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$U$12,1,M$3-1,ctPort,1),OFFSET(Active_Portfolio!$AI$12,1,0,ctPort,1))/1000","v":250.718579529908},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$B$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE(N$4,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE(N$4,1,1))*(OFFSET(Active_Portfolio!$K$12,1,0,ctPort,1)=$C104)*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$U$12,1,N$3-1,ctPort,1),OFFSET(Active_Portfolio!$AI$12,1,0,ctPort,1))/1000","v":250.718579529908},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$B$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE(O$4,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE(O$4,1,1))*(OFFSET(Active_Portfolio!$K$12,1,0,ctPort,1)=$C104)*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$U$12,1,O$3-1,ctPort,1),OFFSET(Active_Portfolio!$AI$12,1,0,ctPort,1))/1000","v":250.718579529908},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$B$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE(P$4,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE(P$4,1,1))*(OFFSET(Active_Portfolio!$K$12,1,0,ctPort,1)=$C104)*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$U$12,1,P$3-1,ctPort,1),OFFSET(Active_Portfolio!$AI$12,1,0,ctPort,1))/1000","v":250.718579529908},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$B$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE(Q$4,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE(Q$4,1,1))*(OFFSET(Active_Portfolio!$K$12,1,0,ctPort,1)=$C104)*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$U$12,1,Q$3-1,ctPort,1),OFFSET(Active_Portfolio!$AI$12,1,0,ctPort,1))/1000","v":250.718579529908},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$B$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE(R$4,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE(R$4,1,1))*(OFFSET(Active_Portfolio!$K$12,1,0,ctPort,1)=$C104)*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$U$12,1,R$3-1,ctPort,1),OFFSET(Active_Portfolio!$AI$12,1,0,ctPort,1))/1000","v":250.718579529908},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$B$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE(S$4,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE(S$4,1,1))*(OFFSET(Active_Portfolio!$K$12,1,0,ctPort,1)=$C104)*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$U$12,1,S$3-1,ctPort,1),OFFSET(Active_Portfolio!$AI$12,1,0,ctPort,1))/1000","v":250.718579529908},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$B$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE(T$4,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE(T$4,1,1))*(OFFSET(Active_Portfolio!$K$12,1,0,ctPort,1)=$C104)*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$U$12,1,T$3-1,ctPort,1),OFFSET(Active_Portfolio!$AI$12,1,0,ctPort,1))/1000","v":250.718579529908},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$B$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE(U$4,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE(U$4,1,1))*(OFFSET(Active_Portfolio!$K$12,1,0,ctPort,1)=$C104)*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$U$12,1,U$3-1,ctPort,1),OFFSET(Active_Portfolio!$AI$12,1,0,ctPort,1))/1000","v":250.718579529908},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$B$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE(V$4,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE(V$4,1,1))*(OFFSET(Active_Portfolio!$K$12,1,0,ctPort,1)=$C104)*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$U$12,1,V$3-1,ctPort,1),OFFSET(Active_Portfolio!$AI$12,1,0,ctPort,1))/1000","v":250.718579529908},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$B$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE(W$4,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE(W$4,1,1))*(OFFSET(Active_Portfolio!$K$12,1,0,ctPort,1)=$C104)*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$U$12,1,W$3-1,ctPort,1),OFFSET(Active_Portfolio!$AI$12,1,0,ctPort,1))/1000","v":250.718579529908},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$B$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE(X$4,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE(X$4,1,1))*(OFFSET(Active_Portfolio!$K$12,1,0,ctPort,1)=$C104)*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$U$12,1,X$3-1,ctPort,1),OFFSET(Active_Portfolio!$AI$12,1,0,ctPort,1))/1000","v":250.718579529908},null,{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$B$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE(Z$4,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE(Z$4,1,1))*(OFFSET(Active_Portfolio!$K$12,1,0,ctPort,1)=$C104)*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$U$12,1,Z$3-1,ctPort,1),OFFSET(Active_Portfolio!$AI$12,1,0,ctPort,1))/1000","v":86.080129733359499},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$B$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE(AA$4,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE(AA$4,1,1))*(OFFSET(Active_Portfolio!$K$12,1,0,ctPort,1)=$C104)*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$U$12,1,AA$3-1,ctPort,1),OFFSET(Active_Portfolio!$AI$12,1,0,ctPort,1))/1000","v":86.080129733359499},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$B$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE(AB$4,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE(AB$4,1,1))*(OFFSET(Active_Portfolio!$K$12,1,0,ctPort,1)=$C104)*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$U$12,1,AB$3-1,ctPort,1),OFFSET(Active_Portfolio!$AI$12,1,0,ctPort,1))/1000","v":86.080129733359499},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$B$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE(AC$4,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE(AC$4,1,1))*(OFFSET(Active_Portfolio!$K$12,1,0,ctPort,1)=$C104)*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$U$12,1,AC$3-1,ctPort,1),OFFSET(Active_Portfolio!$AI$12,1,0,ctPort,1))/1000","v":131.2704955358445},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$B$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE(AD$4,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE(AD$4,1,1))*(OFFSET(Active_Portfolio!$K$12,1,0,ctPort,1)=$C104)*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$U$12,1,AD$3-1,ctPort,1),OFFSET(Active_Portfolio!$AI$12,1,0,ctPort,1))/1000","v":130.36911527211299},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$B$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE(AE$4,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE(AE$4,1,1))*(OFFSET(Active_Portfolio!$K$12,1,0,ctPort,1)=$C104)*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$U$12,1,AE$3-1,ctPort,1),OFFSET(Active_Portfolio!$AI$12,1,0,ctPort,1))/1000","v":130.36911527211299},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$B$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE(AF$4,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE(AF$4,1,1))*(OFFSET(Active_Portfolio!$K$12,1,0,ctPort,1)=$C104)*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$U$12,1,AF$3-1,ctPort,1),OFFSET(Active_Portfolio!$AI$12,1,0,ctPort,1))/1000","v":123.29965121415601},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$B$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE(AG$4,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE(AG$4,1,1))*(OFFSET(Active_Portfolio!$K$12,1,0,ctPort,1)=$C104)*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$U$12,1,AG$3-1,ctPort,1),OFFSET(Active_Portfolio!$AI$12,1,0,ctPort,1))/1000","v":132.513011486523},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$B$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE(AH$4,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE(AH$4,1,1))*(OFFSET(Active_Portfolio!$K$12,1,0,ctPort,1)=$C104)*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$U$12,1,AH$3-1,ctPort,1),OFFSET(Active_Portfolio!$AI$12,1,0,ctPort,1))/1000","v":117.18078264749401},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$B$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE(AI$4,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE(AI$4,1,1))*(OFFSET(Active_Portfolio!$K$12,1,0,ctPort,1)=$C104)*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$U$12,1,AI$3-1,ctPort,1),OFFSET(Active_Portfolio!$AI$12,1,0,ctPort,1))/1000","v":95.758000852182008},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$B$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE(AJ$4,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE(AJ$4,1,1))*(OFFSET(Active_Portfolio!$K$12,1,0,ctPort,1)=$C104)*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$U$12,1,AJ$3-1,ctPort,1),OFFSET(Active_Portfolio!$AI$12,1,0,ctPort,1))/1000","v":72.830446619586013},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$B$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE(AK$4,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE(AK$4,1,1))*(OFFSET(Active_Portfolio!$K$12,1,0,ctPort,1)=$C104)*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$U$12,1,AK$3-1,ctPort,1),OFFSET(Active_Portfolio!$AI$12,1,0,ctPort,1))/1000","v":72.830446619586013},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$B$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE(AL$4,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE(AL$4,1,1))*(OFFSET(Active_Portfolio!$K$12,1,0,ctPort,1)=$C104)*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$U$12,1,AL$3-1,ctPort,1),OFFSET(Active_Portfolio!$AI$12,1,0,ctPort,1))/1000","v":72.830446619586013},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$B$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE(AM$4,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE(AM$4,1,1))*(OFFSET(Active_Portfolio!$K$12,1,0,ctPort,1)=$C104)*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$U$12,1,AM$3-1,ctPort,1),OFFSET(Active_Portfolio!$AI$12,1,0,ctPort,1))/1000","v":72.830446619586013},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$B$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE(AN$4,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE(AN$4,1,1))*(OFFSET(Active_Portfolio!$K$12,1,0,ctPort,1)=$C104)*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$U$12,1,AN$3-1,ctPort,1),OFFSET(Active_Portfolio!$AI$12,1,0,ctPort,1))/1000","v":72.830446619586013},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$B$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE(AO$4,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE(AO$4,1,1))*(OFFSET(Active_Portfolio!$K$12,1,0,ctPort,1)=$C104)*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$U$12,1,AO$3-1,ctPort,1),OFFSET(Active_Portfolio!$AI$12,1,0,ctPort,1))/1000","v":72.830446619586013},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$B$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE(AP$4,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE(AP$4,1,1))*(OFFSET(Active_Portfolio!$K$12,1,0,ctPort,1)=$C104)*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$U$12,1,AP$3-1,ctPort,1),OFFSET(Active_Portfolio!$AI$12,1,0,ctPort,1))/1000","v":54.403726074852003},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$B$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE(AQ$4,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE(AQ$4,1,1))*(OFFSET(Active_Portfolio!$K$12,1,0,ctPort,1)=$C104)*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$U$12,1,AQ$3-1,ctPort,1),OFFSET(Active_Portfolio!$AI$12,1,0,ctPort,1))/1000","v":45.190365802485005},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$B$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE(AR$4,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE(AR$4,1,1))*(OFFSET(Active_Portfolio!$K$12,1,0,ctPort,1)=$C104)*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$U$12,1,AR$3-1,ctPort,1),OFFSET(Active_Portfolio!$AI$12,1,0,ctPort,1))/1000","v":45.190365802485005},null,{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$B$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE(AT$4,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE(AT$4,1,1))*(OFFSET(Active_Portfolio!$K$12,1,0,ctPort,1)=$C104)*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$U$12,1,AT$3-1,ctPort,1),OFFSET(Active_Portfolio!$AI$12,1,0,ctPort,1))/1000","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$B$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE(AU$4,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE(AU$4,1,1))*(OFFSET(Active_Portfolio!$K$12,1,0,ctPort,1)=$C104)*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$U$12,1,AU$3-1,ctPort,1),OFFSET(Active_Portfolio!$AI$12,1,0,ctPort,1))/1000","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$B$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE(AV$4,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE(AV$4,1,1))*(OFFSET(Active_Portfolio!$K$12,1,0,ctPort,1)=$C104)*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$U$12,1,AV$3-1,ctPort,1),OFFSET(Active_Portfolio!$AI$12,1,0,ctPort,1))/1000","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$B$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE(AW$4,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE(AW$4,1,1))*(OFFSET(Active_Portfolio!$K$12,1,0,ctPort,1)=$C104)*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$U$12,1,AW$3-1,ctPort,1),OFFSET(Active_Portfolio!$AI$12,1,0,ctPort,1))/1000","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$B$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE(AX$4,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE(AX$4,1,1))*(OFFSET(Active_Portfolio!$K$12,1,0,ctPort,1)=$C104)*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$U$12,1,AX$3-1,ctPort,1),OFFSET(Active_Portfolio!$AI$12,1,0,ctPort,1))/1000","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$B$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE(AY$4,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE(AY$4,1,1))*(OFFSET(Active_Portfolio!$K$12,1,0,ctPort,1)=$C104)*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$U$12,1,AY$3-1,ctPort,1),OFFSET(Active_Portfolio!$AI$12,1,0,ctPort,1))/1000","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$B$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE(AZ$4,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE(AZ$4,1,1))*(OFFSET(Active_Portfolio!$K$12,1,0,ctPort,1)=$C104)*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$U$12,1,AZ$3-1,ctPort,1),OFFSET(Active_Portfolio!$AI$12,1,0,ctPort,1))/1000","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$B$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE(BA$4,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE(BA$4,1,1))*(OFFSET(Active_Portfolio!$K$12,1,0,ctPort,1)=$C104)*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$U$12,1,BA$3-1,ctPort,1),OFFSET(Active_Portfolio!$AI$12,1,0,ctPort,1))/1000","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$B$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE(BB$4,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE(BB$4,1,1))*(OFFSET(Active_Portfolio!$K$12,1,0,ctPort,1)=$C104)*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$U$12,1,BB$3-1,ctPort,1),OFFSET(Active_Portfolio!$AI$12,1,0,ctPort,1))/1000","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$B$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE(BC$4,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE(BC$4,1,1))*(OFFSET(Active_Portfolio!$K$12,1,0,ctPort,1)=$C104)*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$U$12,1,BC$3-1,ctPort,1),OFFSET(Active_Portfolio!$AI$12,1,0,ctPort,1))/1000","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$B$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE(BD$4,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE(BD$4,1,1))*(OFFSET(Active_Portfolio!$K$12,1,0,ctPort,1)=$C104)*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$U$12,1,BD$3-1,ctPort,1),OFFSET(Active_Portfolio!$AI$12,1,0,ctPort,1))/1000","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$B$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE(BE$4,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE(BE$4,1,1))*(OFFSET(Active_Portfolio!$K$12,1,0,ctPort,1)=$C104)*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$U$12,1,BE$3-1,ctPort,1),OFFSET(Active_Portfolio!$AI$12,1,0,ctPort,1))/1000","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$B$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE(BF$4,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE(BF$4,1,1))*(OFFSET(Active_Portfolio!$K$12,1,0,ctPort,1)=$C104)*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$U$12,1,BF$3-1,ctPort,1),OFFSET(Active_Portfolio!$AI$12,1,0,ctPort,1))/1000","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$B$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE(BG$4,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE(BG$4,1,1))*(OFFSET(Active_Portfolio!$K$12,1,0,ctPort,1)=$C104)*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$U$12,1,BG$3-1,ctPort,1),OFFSET(Active_Portfolio!$AI$12,1,0,ctPort,1))/1000","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$B$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE(BH$4,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE(BH$4,1,1))*(OFFSET(Active_Portfolio!$K$12,1,0,ctPort,1)=$C104)*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$U$12,1,BH$3-1,ctPort,1),OFFSET(Active_Portfolio!$AI$12,1,0,ctPort,1))/1000","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$B$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE(BI$4,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE(BI$4,1,1))*(OFFSET(Active_Portfolio!$K$12,1,0,ctPort,1)=$C104)*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$U$12,1,BI$3-1,ctPort,1),OFFSET(Active_Portfolio!$AI$12,1,0,ctPort,1))/1000","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$B$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE(BJ$4,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE(BJ$4,1,1))*(OFFSET(Active_Portfolio!$K$12,1,0,ctPort,1)=$C104)*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$U$12,1,BJ$3-1,ctPort,1),OFFSET(Active_Portfolio!$AI$12,1,0,ctPort,1))/1000","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$B$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE(BK$4,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE(BK$4,1,1))*(OFFSET(Active_Portfolio!$K$12,1,0,ctPort,1)=$C104)*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$U$12,1,BK$3-1,ctPort,1),OFFSET(Active_Portfolio!$AI$12,1,0,ctPort,1))/1000","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$B$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE(BL$4,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE(BL$4,1,1))*(OFFSET(Active_Portfolio!$K$12,1,0,ctPort,1)=$C104)*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$U$12,1,BL$3-1,ctPort,1),OFFSET(Active_Portfolio!$AI$12,1,0,ctPort,1))/1000","v":0}]
[null,null,"Average Cost","$/MWh",null,{"$f":"IF(F107>0,F106/F107,0)*1000","v":79.741042324657357},81.919007810059298,87.714749859121042,103.81250968866689,106.09889393776787,106.51740710004918,107.08939415178324,107.4829881066328,108.1484321539379,108.96768164497935,114.33374516869169,115.06733422981881,115.16256395543029,115.67551810039831,116.94730428844638,116.95496604349167,117.26538008475005,117.44197055481074,118.49783504322035,null,{"$f":"IF(Z107>0,Z106/Z107,0)*1000","v":84.22813272950907},86.393721797942931,88.303484067125268,95.048791127943232,105.29105628514948,107.9800449151311,107.94634023806152,108.72853867234467,110.29082230974487,110.80425496349692,110.67506556424863,110.71232071430499,111.29265243904791,111.29252409142109,111.30886073902148,112.01134520154214,119.64554491161464,119.79386213864473,119.79386213864473,null,{"$f":"IF(AT107>0,AT106/AT107,0)*1000","v":70.100519618096044},67.694246171054502,91.905842671776867,89.645478008834303,80.578438226602927,80.618324212645376,80.707835426378338,81.07598492843222,81.613501217007212,81.613501217007212,81.613501217007212,81.626101750138361,82.726607492053745,83.921806522906707,84.600429795600377,84.714145393892451,84.714145393892451,84.714145393892451,84.714145393892451]
[null,null,"Geothermal","$MM",null,{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$B$12,1,0,ctPort,1)=2)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE(F$4,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE(F$4,1,1))*(OFFSET(Active_Portfolio!$K$12,1,0,ctPort,1)=$C111)*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$U$12,1,F$3-1,ctPort,1),OFFSET(Active_Portfolio!$AI$12,1,0,ctPort,1),(1+General_Inputs!$F$36)^(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))-F$4))/1000","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$B$12,1,0,ctPort,1)=2)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE(G$4,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE(G$4,1,1))*(OFFSET(Active_Portfolio!$K$12,1,0,ctPort,1)=$C111)*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$U$12,1,G$3-1,ctPort,1),OFFSET(Active_Portfolio!$AI$12,1,0,ctPort,1),(1+General_Inputs!$F$36)^(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))-G$4))/1000","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$B$12,1,0,ctPort,1)=2)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE(H$4,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE(H$4,1,1))*(OFFSET(Active_Portfolio!$K$12,1,0,ctPort,1)=$C111)*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$U$12,1,H$3-1,ctPort,1),OFFSET(Active_Portfolio!$AI$12,1,0,ctPort,1),(1+General_Inputs!$F$36)^(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))-H$4))/1000","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$B$12,1,0,ctPort,1)=2)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE(I$4,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE(I$4,1,1))*(OFFSET(Active_Portfolio!$K$12,1,0,ctPort,1)=$C111)*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$U$12,1,I$3-1,ctPort,1),OFFSET(Active_Portfolio!$AI$12,1,0,ctPort,1),(1+General_Inputs!$F$36)^(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))-I$4))/1000","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$B$12,1,0,ctPort,1)=2)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE(J$4,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE(J$4,1,1))*(OFFSET(Active_Portfolio!$K$12,1,0,ctPort,1)=$C111)*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$U$12,1,J$3-1,ctPort,1),OFFSET(Active_Portfolio!$AI$12,1,0,ctPort,1),(1+General_Inputs!$F$36)^(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))-J$4))/1000","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$B$12,1,0,ctPort,1)=2)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE(K$4,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE(K$4,1,1))*(OFFSET(Active_Portfolio!$K$12,1,0,ctPort,1)=$C111)*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$U$12,1,K$3-1,ctPort,1),OFFSET(Active_Portfolio!$AI$12,1,0,ctPort,1),(1+General_Inputs!$F$36)^(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))-K$4))/1000","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$B$12,1,0,ctPort,1)=2)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE(L$4,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE(L$4,1,1))*(OFFSET(Active_Portfolio!$K$12,1,0,ctPort,1)=$C111)*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$U$12,1,L$3-1,ctPort,1),OFFSET(Active_Portfolio!$AI$12,1,0,ctPort,1),(1+General_Inputs!$F$36)^(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))-L$4))/1000","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$B$12,1,0,ctPort,1)=2)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE(M$4,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE(M$4,1,1))*(OFFSET(Active_Portfolio!$K$12,1,0,ctPort,1)=$C111)*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$U$12,1,M$3-1,ctPort,1),OFFSET(Active_Portfolio!$AI$12,1,0,ctPort,1),(1+General_Inputs!$F$36)^(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))-M$4))/1000","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$B$12,1,0,ctPort,1)=2)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE(N$4,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE(N$4,1,1))*(OFFSET(Active_Portfolio!$K$12,1,0,ctPort,1)=$C111)*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$U$12,1,N$3-1,ctPort,1),OFFSET(Active_Portfolio!$AI$12,1,0,ctPort,1),(1+General_Inputs!$F$36)^(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))-N$4))/1000","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$B$12,1,0,ctPort,1)=2)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE(O$4,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE(O$4,1,1))*(OFFSET(Active_Portfolio!$K$12,1,0,ctPort,1)=$C111)*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$U$12,1,O$3-1,ctPort,1),OFFSET(Active_Portfolio!$AI$12,1,0,ctPort,1),(1+General_Inputs!$F$36)^(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))-O$4))/1000","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$B$12,1,0,ctPort,1)=2)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE(P$4,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE(P$4,1,1))*(OFFSET(Active_Portfolio!$K$12,1,0,ctPort,1)=$C111)*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$U$12,1,P$3-1,ctPort,1),OFFSET(Active_Portfolio!$AI$12,1,0,ctPort,1),(1+General_Inputs!$F$36)^(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))-P$4))/1000","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$B$12,1,0,ctPort,1)=2)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE(Q$4,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE(Q$4,1,1))*(OFFSET(Active_Portfolio!$K$12,1,0,ctPort,1)=$C111)*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$U$12,1,Q$3-1,ctPort,1),OFFSET(Active_Portfolio!$AI$12,1,0,ctPort,1),(1+General_Inputs!$F$36)^(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))-Q$4))/1000","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$B$12,1,0,ctPort,1)=2)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE(R$4,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE(R$4,1,1))*(OFFSET(Active_Portfolio!$K$12,1,0,ctPort,1)=$C111)*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$U$12,1,R$3-1,ctPort,1),OFFSET(Active_Portfolio!$AI$12,1,0,ctPort,1),(1+General_Inputs!$F$36)^(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))-R$4))/1000","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$B$12,1,0,ctPort,1)=2)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE(S$4,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE(S$4,1,1))*(OFFSET(Active_Portfolio!$K$12,1,0,ctPort,1)=$C111)*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$U$12,1,S$3-1,ctPort,1),OFFSET(Active_Portfolio!$AI$12,1,0,ctPort,1),(1+General_Inputs!$F$36)^(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))-S$4))/1000","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$B$12,1,0,ctPort,1)=2)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE(T$4,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE(T$4,1,1))*(OFFSET(Active_Portfolio!$K$12,1,0,ctPort,1)=$C111)*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$U$12,1,T$3-1,ctPort,1),OFFSET(Active_Portfolio!$AI$12,1,0,ctPort,1),(1+General_Inputs!$F$36)^(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))-T$4))/1000","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$B$12,1,0,ctPort,1)=2)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE(U$4,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE(U$4,1,1))*(OFFSET(Active_Portfolio!$K$12,1,0,ctPort,1)=$C111)*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$U$12,1,U$3-1,ctPort,1),OFFSET(Active_Portfolio!$AI$12,1,0,ctPort,1),(1+General_Inputs!$F$36)^(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))-U$4))/1000","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$B$12,1,0,ctPort,1)=2)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE(V$4,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE(V$4,1,1))*(OFFSET(Active_Portfolio!$K$12,1,0,ctPort,1)=$C111)*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$U$12,1,V$3-1,ctPort,1),OFFSET(Active_Portfolio!$AI$12,1,0,ctPort,1),(1+General_Inputs!$F$36)^(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))-V$4))/1000","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$B$12,1,0,ctPort,1)=2)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE(W$4,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE(W$4,1,1))*(OFFSET(Active_Portfolio!$K$12,1,0,ctPort,1)=$C111)*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$U$12,1,W$3-1,ctPort,1),OFFSET(Active_Portfolio!$AI$12,1,0,ctPort,1),(1+General_Inputs!$F$36)^(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))-W$4))/1000","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$B$12,1,0,ctPort,1)=2)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE(X$4,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE(X$4,1,1))*(OFFSET(Active_Portfolio!$K$12,1,0,ctPort,1)=$C111)*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$U$12,1,X$3-1,ctPort,1),OFFSET(Active_Portfolio!$AI$12,1,0,ctPort,1),(1+General_Inputs!$F$36)^(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))-X$4))/1000","v":0},null,{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$B$12,1,0,ctPort,1)=2)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE(Z$4,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE(Z$4,1,1))*(OFFSET(Active_Portfolio!$K$12,1,0,ctPort,1)=$C111)*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$U$12,1,Z$3-1,ctPort,1),OFFSET(Active_Portfolio!$AI$12,1,0,ctPort,1),(1+General_Inputs!$F$36)^(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))-Z$4))/1000","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$B$12,1,0,ctPort,1)=2)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE(AA$4,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE(AA$4,1,1))*(OFFSET(Active_Portfolio!$K$12,1,0,ctPort,1)=$C111)*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$U$12,1,AA$3-1,ctPort,1),OFFSET(Active_Portfolio!$AI$12,1,0,ctPort,1),(1+General_Inputs!$F$36)^(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))-AA$4))/1000","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$B$12,1,0,ctPort,1)=2)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE(AB$4,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE(AB$4,1,1))*(OFFSET(Active_Portfolio!$K$12,1,0,ctPort,1)=$C111)*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$U$12,1,AB$3-1,ctPort,1),OFFSET(Active_Portfolio!$AI$12,1,0,ctPort,1),(1+General_Inputs!$F$36)^(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))-AB$4))/1000","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$B$12,1,0,ctPort,1)=2)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE(AC$4,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE(AC$4,1,1))*(OFFSET(Active_Portfolio!$K$12,1,0,ctPort,1)=$C111)*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$U$12,1,AC$3-1,ctPort,1),OFFSET(Active_Portfolio!$AI$12,1,0,ctPort,1),(1+General_Inputs!$F$36)^(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))-AC$4))/1000","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$B$12,1,0,ctPort,1)=2)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE(AD$4,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE(AD$4,1,1))*(OFFSET(Active_Portfolio!$K$12,1,0,ctPort,1)=$C111)*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$U$12,1,AD$3-1,ctPort,1),OFFSET(Active_Portfolio!$AI$12,1,0,ctPort,1),(1+General_Inputs!$F$36)^(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))-AD$4))/1000","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$B$12,1,0,ctPort,1)=2)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE(AE$4,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE(AE$4,1,1))*(OFFSET(Active_Portfolio!$K$12,1,0,ctPort,1)=$C111)*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$U$12,1,AE$3-1,ctPort,1),OFFSET(Active_Portfolio!$AI$12,1,0,ctPort,1),(1+General_Inputs!$F$36)^(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))-AE$4))/1000","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$B$12,1,0,ctPort,1)=2)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE(AF$4,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE(AF$4,1,1))*(OFFSET(Active_Portfolio!$K$12,1,0,ctPort,1)=$C111)*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$U$12,1,AF$3-1,ctPort,1),OFFSET(Active_Portfolio!$AI$12,1,0,ctPort,1),(1+General_Inputs!$F$36)^(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))-AF$4))/1000","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$B$12,1,0,ctPort,1)=2)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE(AG$4,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE(AG$4,1,1))*(OFFSET(Active_Portfolio!$K$12,1,0,ctPort,1)=$C111)*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$U$12,1,AG$3-1,ctPort,1),OFFSET(Active_Portfolio!$AI$12,1,0,ctPort,1),(1+General_Inputs!$F$36)^(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))-AG$4))/1000","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$B$12,1,0,ctPort,1)=2)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE(AH$4,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE(AH$4,1,1))*(OFFSET(Active_Portfolio!$K$12,1,0,ctPort,1)=$C111)*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$U$12,1,AH$3-1,ctPort,1),OFFSET(Active_Portfolio!$AI$12,1,0,ctPort,1),(1+General_Inputs!$F$36)^(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))-AH$4))/1000","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$B$12,1,0,ctPort,1)=2)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE(AI$4,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE(AI$4,1,1))*(OFFSET(Active_Portfolio!$K$12,1,0,ctPort,1)=$C111)*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$U$12,1,AI$3-1,ctPort,1),OFFSET(Active_Portfolio!$AI$12,1,0,ctPort,1),(1+General_Inputs!$F$36)^(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))-AI$4))/1000","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$B$12,1,0,ctPort,1)=2)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE(AJ$4,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE(AJ$4,1,1))*(OFFSET(Active_Portfolio!$K$12,1,0,ctPort,1)=$C111)*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$U$12,1,AJ$3-1,ctPort,1),OFFSET(Active_Portfolio!$AI$12,1,0,ctPort,1),(1+General_Inputs!$F$36)^(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))-AJ$4))/1000","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$B$12,1,0,ctPort,1)=2)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE(AK$4,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE(AK$4,1,1))*(OFFSET(Active_Portfolio!$K$12,1,0,ctPort,1)=$C111)*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$U$12,1,AK$3-1,ctPort,1),OFFSET(Active_Portfolio!$AI$12,1,0,ctPort,1),(1+General_Inputs!$F$36)^(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))-AK$4))/1000","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$B$12,1,0,ctPort,1)=2)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE(AL$4,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE(AL$4,1,1))*(OFFSET(Active_Portfolio!$K$12,1,0,ctPort,1)=$C111)*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$U$12,1,AL$3-1,ctPort,1),OFFSET(Active_Portfolio!$AI$12,1,0,ctPort,1),(1+General_Inputs!$F$36)^(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))-AL$4))/1000","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$B$12,1,0,ctPort,1)=2)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE(AM$4,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE(AM$4,1,1))*(OFFSET(Active_Portfolio!$K$12,1,0,ctPort,1)=$C111)*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$U$12,1,AM$3-1,ctPort,1),OFFSET(Active_Portfolio!$AI$12,1,0,ctPort,1),(1+General_Inputs!$F$36)^(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))-AM$4))/1000","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$B$12,1,0,ctPort,1)=2)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE(AN$4,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE(AN$4,1,1))*(OFFSET(Active_Portfolio!$K$12,1,0,ctPort,1)=$C111)*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$U$12,1,AN$3-1,ctPort,1),OFFSET(Active_Portfolio!$AI$12,1,0,ctPort,1),(1+General_Inputs!$F$36)^(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))-AN$4))/1000","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$B$12,1,0,ctPort,1)=2)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE(AO$4,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE(AO$4,1,1))*(OFFSET(Active_Portfolio!$K$12,1,0,ctPort,1)=$C111)*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$U$12,1,AO$3-1,ctPort,1),OFFSET(Active_Portfolio!$AI$12,1,0,ctPort,1),(1+General_Inputs!$F$36)^(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))-AO$4))/1000","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$B$12,1,0,ctPort,1)=2)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE(AP$4,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE(AP$4,1,1))*(OFFSET(Active_Portfolio!$K$12,1,0,ctPort,1)=$C111)*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$U$12,1,AP$3-1,ctPort,1),OFFSET(Active_Portfolio!$AI$12,1,0,ctPort,1),(1+General_Inputs!$F$36)^(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))-AP$4))/1000","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$B$12,1,0,ctPort,1)=2)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE(AQ$4,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE(AQ$4,1,1))*(OFFSET(Active_Portfolio!$K$12,1,0,ctPort,1)=$C111)*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$U$12,1,AQ$3-1,ctPort,1),OFFSET(Active_Portfolio!$AI$12,1,0,ctPort,1),(1+General_Inputs!$F$36)^(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))-AQ$4))/1000","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$B$12,1,0,ctPort,1)=2)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE(AR$4,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE(AR$4,1,1))*(OFFSET(Active_Portfolio!$K$12,1,0,ctPort,1)=$C111)*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$U$12,1,AR$3-1,ctPort,1),OFFSET(Active_Portfolio!$AI$12,1,0,ctPort,1),(1+General_Inputs!$F$36)^(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))-AR$4))/1000","v":0},null,{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$B$12,1,0,ctPort,1)=2)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE(AT$4,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE(AT$4,1,1))*(OFFSET(Active_Portfolio!$K$12,1,0,ctPort,1)=$C111)*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$U$12,1,AT$3-1,ctPort,1),OFFSET(Active_Portfolio!$AI$12,1,0,ctPort,1),(1+General_Inputs!$F$36)^(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))-AT$4))/1000","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$B$12,1,0,ctPort,1)=2)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE(AU$4,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE(AU$4,1,1))*(OFFSET(Active_Portfolio!$K$12,1,0,ctPort,1)=$C111)*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$U$12,1,AU$3-1,ctPort,1),OFFSET(Active_Portfolio!$AI$12,1,0,ctPort,1),(1+General_Inputs!$F$36)^(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))-AU$4))/1000","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$B$12,1,0,ctPort,1)=2)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE(AV$4,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE(AV$4,1,1))*(OFFSET(Active_Portfolio!$K$12,1,0,ctPort,1)=$C111)*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$U$12,1,AV$3-1,ctPort,1),OFFSET(Active_Portfolio!$AI$12,1,0,ctPort,1),(1+General_Inputs!$F$36)^(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))-AV$4))/1000","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$B$12,1,0,ctPort,1)=2)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE(AW$4,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE(AW$4,1,1))*(OFFSET(Active_Portfolio!$K$12,1,0,ctPort,1)=$C111)*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$U$12,1,AW$3-1,ctPort,1),OFFSET(Active_Portfolio!$AI$12,1,0,ctPort,1),(1+General_Inputs!$F$36)^(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))-AW$4))/1000","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$B$12,1,0,ctPort,1)=2)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE(AX$4,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE(AX$4,1,1))*(OFFSET(Active_Portfolio!$K$12,1,0,ctPort,1)=$C111)*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$U$12,1,AX$3-1,ctPort,1),OFFSET(Active_Portfolio!$AI$12,1,0,ctPort,1),(1+General_Inputs!$F$36)^(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))-AX$4))/1000","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$B$12,1,0,ctPort,1)=2)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE(AY$4,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE(AY$4,1,1))*(OFFSET(Active_Portfolio!$K$12,1,0,ctPort,1)=$C111)*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$U$12,1,AY$3-1,ctPort,1),OFFSET(Active_Portfolio!$AI$12,1,0,ctPort,1),(1+General_Inputs!$F$36)^(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))-AY$4))/1000","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$B$12,1,0,ctPort,1)=2)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE(AZ$4,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE(AZ$4,1,1))*(OFFSET(Active_Portfolio!$K$12,1,0,ctPort,1)=$C111)*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$U$12,1,AZ$3-1,ctPort,1),OFFSET(Active_Portfolio!$AI$12,1,0,ctPort,1),(1+General_Inputs!$F$36)^(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))-AZ$4))/1000","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$B$12,1,0,ctPort,1)=2)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE(BA$4,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE(BA$4,1,1))*(OFFSET(Active_Portfolio!$K$12,1,0,ctPort,1)=$C111)*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$U$12,1,BA$3-1,ctPort,1),OFFSET(Active_Portfolio!$AI$12,1,0,ctPort,1),(1+General_Inputs!$F$36)^(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))-BA$4))/1000","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$B$12,1,0,ctPort,1)=2)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE(BB$4,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE(BB$4,1,1))*(OFFSET(Active_Portfolio!$K$12,1,0,ctPort,1)=$C111)*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$U$12,1,BB$3-1,ctPort,1),OFFSET(Active_Portfolio!$AI$12,1,0,ctPort,1),(1+General_Inputs!$F$36)^(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))-BB$4))/1000","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$B$12,1,0,ctPort,1)=2)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE(BC$4,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE(BC$4,1,1))*(OFFSET(Active_Portfolio!$K$12,1,0,ctPort,1)=$C111)*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$U$12,1,BC$3-1,ctPort,1),OFFSET(Active_Portfolio!$AI$12,1,0,ctPort,1),(1+General_Inputs!$F$36)^(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))-BC$4))/1000","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$B$12,1,0,ctPort,1)=2)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE(BD$4,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE(BD$4,1,1))*(OFFSET(Active_Portfolio!$K$12,1,0,ctPort,1)=$C111)*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$U$12,1,BD$3-1,ctPort,1),OFFSET(Active_Portfolio!$AI$12,1,0,ctPort,1),(1+General_Inputs!$F$36)^(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))-BD$4))/1000","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$B$12,1,0,ctPort,1)=2)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE(BE$4,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE(BE$4,1,1))*(OFFSET(Active_Portfolio!$K$12,1,0,ctPort,1)=$C111)*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$U$12,1,BE$3-1,ctPort,1),OFFSET(Active_Portfolio!$AI$12,1,0,ctPort,1),(1+General_Inputs!$F$36)^(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))-BE$4))/1000","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$B$12,1,0,ctPort,1)=2)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE(BF$4,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE(BF$4,1,1))*(OFFSET(Active_Portfolio!$K$12,1,0,ctPort,1)=$C111)*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$U$12,1,BF$3-1,ctPort,1),OFFSET(Active_Portfolio!$AI$12,1,0,ctPort,1),(1+General_Inputs!$F$36)^(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))-BF$4))/1000","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$B$12,1,0,ctPort,1)=2)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE(BG$4,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE(BG$4,1,1))*(OFFSET(Active_Portfolio!$K$12,1,0,ctPort,1)=$C111)*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$U$12,1,BG$3-1,ctPort,1),OFFSET(Active_Portfolio!$AI$12,1,0,ctPort,1),(1+General_Inputs!$F$36)^(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))-BG$4))/1000","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$B$12,1,0,ctPort,1)=2)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE(BH$4,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE(BH$4,1,1))*(OFFSET(Active_Portfolio!$K$12,1,0,ctPort,1)=$C111)*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$U$12,1,BH$3-1,ctPort,1),OFFSET(Active_Portfolio!$AI$12,1,0,ctPort,1),(1+General_Inputs!$F$36)^(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))-BH$4))/1000","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$B$12,1,0,ctPort,1)=2)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE(BI$4,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE(BI$4,1,1))*(OFFSET(Active_Portfolio!$K$12,1,0,ctPort,1)=$C111)*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$U$12,1,BI$3-1,ctPort,1),OFFSET(Active_Portfolio!$AI$12,1,0,ctPort,1),(1+General_Inputs!$F$36)^(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))-BI$4))/1000","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$B$12,1,0,ctPort,1)=2)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE(BJ$4,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE(BJ$4,1,1))*(OFFSET(Active_Portfolio!$K$12,1,0,ctPort,1)=$C111)*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$U$12,1,BJ$3-1,ctPort,1),OFFSET(Active_Portfolio!$AI$12,1,0,ctPort,1),(1+General_Inputs!$F$36)^(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))-BJ$4))/1000","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$B$12,1,0,ctPort,1)=2)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE(BK$4,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE(BK$4,1,1))*(OFFSET(Active_Portfolio!$K$12,1,0,ctPort,1)=$C111)*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$U$12,1,BK$3-1,ctPort,1),OFFSET(Active_Portfolio!$AI$12,1,0,ctPort,1),(1+General_Inputs!$F$36)^(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))-BK$4))/1000","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$B$12,1,0,ctPort,1)=2)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE(BL$4,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE(BL$4,1,1))*(OFFSET(Active_Portfolio!$K$12,1,0,ctPort,1)=$C111)*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$U$12,1,BL$3-1,ctPort,1),OFFSET(Active_Portfolio!$AI$12,1,0,ctPort,1),(1+General_Inputs!$F$36)^(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))-BL$4))/1000","v":0}]
[null,null,"Subtotal","$MM",null,{"$f":"SUM(F109:F115)","v":0},0,0,0,6.3690303698658814,85.031238442817198,89.870402994558162,129.06176909602249,126.5311461725711,133.25220260265382,130.63941431632725,128.07785717286987,125.56652664006853,123.10443788242011,120.69062537492172,118.32414252443306,116.00406129846375,113.72947186123895,111.49948221690097,null,{"$f":"SUM(Z109:Z115)","v":0},{"$f":"SUM(AA109:AA115)","v":0},0,0.82591731312687056,25.195013561732324,393.43969245983629,419.23606254239235,480.67217961758575,704.31905994430224,725.12702936965661,710.90885232319272,696.96946306195332,683.3033951587779,669.90528937135093,656.42551823659801,640.87881758932053,628.31256626404002,615.99271202356874,603.9144235525182,null,{"$f":"SUM(AT109:AT115)","v":0},{"$f":"SUM(AU109:AU115)","v":0},0,0.90584316823063493,6.1944655144987086,29.214666269538142,28.641829676017785,28.080225172566472,27.529632522123986,26.98983580600391,26.460623339219516,25.941787587470124,25.433125085755016,24.934436358583351,24.445525841748385,23.966201805635681,23.496276280034973,23.035564980426436,22.583887235712194]
[null,null,"Geothermal","$MM",null,{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$B$12,1,0,ctPort,1)=3)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE(F$4,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE(F$4,1,1))*(OFFSET(Active_Portfolio!$K$12,1,0,ctPort,1)=$C121)*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$U$12,1,F$3-1,ctPort,1),OFFSET(Active_Portfolio!$AI$12,1,0,ctPort,1),(1+General_Inputs!$F$36)^(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))-F$4))/1000","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$B$12,1,0,ctPort,1)=3)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE(G$4,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE(G$4,1,1))*(OFFSET(Active_Portfolio!$K$12,1,0,ctPort,1)=$C121)*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$U$12,1,G$3-1,ctPort,1),OFFSET(Active_Portfolio!$AI$12,1,0,ctPort,1),(1+General_Inputs!$F$36)^(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))-G$4))/1000","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$B$12,1,0,ctPort,1)=3)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE(H$4,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE(H$4,1,1))*(OFFSET(Active_Portfolio!$K$12,1,0,ctPort,1)=$C121)*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$U$12,1,H$3-1,ctPort,1),OFFSET(Active_Portfolio!$AI$12,1,0,ctPort,1),(1+General_Inputs!$F$36)^(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))-H$4))/1000","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$B$12,1,0,ctPort,1)=3)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE(I$4,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE(I$4,1,1))*(OFFSET(Active_Portfolio!$K$12,1,0,ctPort,1)=$C121)*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$U$12,1,I$3-1,ctPort,1),OFFSET(Active_Portfolio!$AI$12,1,0,ctPort,1),(1+General_Inputs!$F$36)^(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))-I$4))/1000","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$B$12,1,0,ctPort,1)=3)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE(J$4,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE(J$4,1,1))*(OFFSET(Active_Portfolio!$K$12,1,0,ctPort,1)=$C121)*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$U$12,1,J$3-1,ctPort,1),OFFSET(Active_Portfolio!$AI$12,1,0,ctPort,1),(1+General_Inputs!$F$36)^(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))-J$4))/1000","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$B$12,1,0,ctPort,1)=3)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE(K$4,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE(K$4,1,1))*(OFFSET(Active_Portfolio!$K$12,1,0,ctPort,1)=$C121)*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$U$12,1,K$3-1,ctPort,1),OFFSET(Active_Portfolio!$AI$12,1,0,ctPort,1),(1+General_Inputs!$F$36)^(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))-K$4))/1000","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$B$12,1,0,ctPort,1)=3)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE(L$4,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE(L$4,1,1))*(OFFSET(Active_Portfolio!$K$12,1,0,ctPort,1)=$C121)*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$U$12,1,L$3-1,ctPort,1),OFFSET(Active_Portfolio!$AI$12,1,0,ctPort,1),(1+General_Inputs!$F$36)^(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))-L$4))/1000","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$B$12,1,0,ctPort,1)=3)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE(M$4,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE(M$4,1,1))*(OFFSET(Active_Portfolio!$K$12,1,0,ctPort,1)=$C121)*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$U$12,1,M$3-1,ctPort,1),OFFSET(Active_Portfolio!$AI$12,1,0,ctPort,1),(1+General_Inputs!$F$36)^(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))-M$4))/1000","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$B$12,1,0,ctPort,1)=3)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE(N$4,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE(N$4,1,1))*(OFFSET(Active_Portfolio!$K$12,1,0,ctPort,1)=$C121)*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$U$12,1,N$3-1,ctPort,1),OFFSET(Active_Portfolio!$AI$12,1,0,ctPort,1),(1+General_Inputs!$F$36)^(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))-N$4))/1000","v":17.998610496658991},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$B$12,1,0,ctPort,1)=3)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE(O$4,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE(O$4,1,1))*(OFFSET(Active_Portfolio!$K$12,1,0,ctPort,1)=$C121)*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$U$12,1,O$3-1,ctPort,1),OFFSET(Active_Portfolio!$AI$12,1,0,ctPort,1),(1+General_Inputs!$F$36)^(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))-O$4))/1000","v":21.595487743789086},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$B$12,1,0,ctPort,1)=3)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE(P$4,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE(P$4,1,1))*(OFFSET(Active_Portfolio!$K$12,1,0,ctPort,1)=$C121)*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$U$12,1,P$3-1,ctPort,1),OFFSET(Active_Portfolio!$AI$12,1,0,ctPort,1),(1+General_Inputs!$F$36)^(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))-P$4))/1000","v":107.89161276279256},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$B$12,1,0,ctPort,1)=3)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE(Q$4,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE(Q$4,1,1))*(OFFSET(Active_Portfolio!$K$12,1,0,ctPort,1)=$C121)*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$U$12,1,Q$3-1,ctPort,1),OFFSET(Active_Portfolio!$AI$12,1,0,ctPort,1),(1+General_Inputs!$F$36)^(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))-Q$4))/1000","v":105.77609094391427},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$B$12,1,0,ctPort,1)=3)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE(R$4,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE(R$4,1,1))*(OFFSET(Active_Portfolio!$K$12,1,0,ctPort,1)=$C121)*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$U$12,1,R$3-1,ctPort,1),OFFSET(Active_Portfolio!$AI$12,1,0,ctPort,1),(1+General_Inputs!$F$36)^(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))-R$4))/1000","v":117.15447906556074},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$B$12,1,0,ctPort,1)=3)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE(S$4,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE(S$4,1,1))*(OFFSET(Active_Portfolio!$K$12,1,0,ctPort,1)=$C121)*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$U$12,1,S$3-1,ctPort,1),OFFSET(Active_Portfolio!$AI$12,1,0,ctPort,1),(1+General_Inputs!$F$36)^(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))-S$4))/1000","v":114.85733241721643},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$B$12,1,0,ctPort,1)=3)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE(T$4,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE(T$4,1,1))*(OFFSET(Active_Portfolio!$K$12,1,0,ctPort,1)=$C121)*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$U$12,1,T$3-1,ctPort,1),OFFSET(Active_Portfolio!$AI$12,1,0,ctPort,1),(1+General_Inputs!$F$36)^(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))-T$4))/1000","v":112.6052278600161},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$B$12,1,0,ctPort,1)=3)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE(U$4,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE(U$4,1,1))*(OFFSET(Active_Portfolio!$K$12,1,0,ctPort,1)=$C121)*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$U$12,1,U$3-1,ctPort,1),OFFSET(Active_Portfolio!$AI$12,1,0,ctPort,1),(1+General_Inputs!$F$36)^(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))-U$4))/1000","v":110.39728221570206},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$B$12,1,0,ctPort,1)=3)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE(V$4,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE(V$4,1,1))*(OFFSET(Active_Portfolio!$K$12,1,0,ctPort,1)=$C121)*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$U$12,1,V$3-1,ctPort,1),OFFSET(Active_Portfolio!$AI$12,1,0,ctPort,1),(1+General_Inputs!$F$36)^(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))-V$4))/1000","v":160.60110684355416},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$B$12,1,0,ctPort,1)=3)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE(W$4,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE(W$4,1,1))*(OFFSET(Active_Portfolio!$K$12,1,0,ctPort,1)=$C121)*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$U$12,1,W$3-1,ctPort,1),OFFSET(Active_Portfolio!$AI$12,1,0,ctPort,1),(1+General_Inputs!$F$36)^(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))-W$4))/1000","v":157.45206553289623},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$B$12,1,0,ctPort,1)=3)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE(X$4,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE(X$4,1,1))*(OFFSET(Active_Portfolio!$K$12,1,0,ctPort,1)=$C121)*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$U$12,1,X$3-1,ctPort,1),OFFSET(Active_Portfolio!$AI$12,1,0,ctPort,1),(1+General_Inputs!$F$36)^(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))-X$4))/1000","v":154.36477013029045},null,{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$B$12,1,0,ctPort,1)=3)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE(Z$4,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE(Z$4,1,1))*(OFFSET(Active_Portfolio!$K$12,1,0,ctPort,1)=$C121)*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$U$12,1,Z$3-1,ctPort,1),OFFSET(Active_Portfolio!$AI$12,1,0,ctPort,1),(1+General_Inputs!$F$36)^(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))-Z$4))/1000","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$B$12,1,0,ctPort,1)=3)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE(AA$4,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE(AA$4,1,1))*(OFFSET(Active_Portfolio!$K$12,1,0,ctPort,1)=$C121)*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$U$12,1,AA$3-1,ctPort,1),OFFSET(Active_Portfolio!$AI$12,1,0,ctPort,1),(1+General_Inputs!$F$36)^(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))-AA$4))/1000","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$B$12,1,0,ctPort,1)=3)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE(AB$4,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE(AB$4,1,1))*(OFFSET(Active_Portfolio!$K$12,1,0,ctPort,1)=$C121)*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$U$12,1,AB$3-1,ctPort,1),OFFSET(Active_Portfolio!$AI$12,1,0,ctPort,1),(1+General_Inputs!$F$36)^(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))-AB$4))/1000","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$B$12,1,0,ctPort,1)=3)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE(AC$4,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE(AC$4,1,1))*(OFFSET(Active_Portfolio!$K$12,1,0,ctPort,1)=$C121)*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$U$12,1,AC$3-1,ctPort,1),OFFSET(Active_Portfolio!$AI$12,1,0,ctPort,1),(1+General_Inputs!$F$36)^(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))-AC$4))/1000","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$B$12,1,0,ctPort,1)=3)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE(AD$4,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE(AD$4,1,1))*(OFFSET(Active_Portfolio!$K$12,1,0,ctPort,1)=$C121)*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$U$12,1,AD$3-1,ctPort,1),OFFSET(Active_Portfolio!$AI$12,1,0,ctPort,1),(1+General_Inputs!$F$36)^(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))-AD$4))/1000","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$B$12,1,0,ctPort,1)=3)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE(AE$4,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE(AE$4,1,1))*(OFFSET(Active_Portfolio!$K$12,1,0,ctPort,1)=$C121)*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$U$12,1,AE$3-1,ctPort,1),OFFSET(Active_Portfolio!$AI$12,1,0,ctPort,1),(1+General_Inputs!$F$36)^(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))-AE$4))/1000","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$B$12,1,0,ctPort,1)=3)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE(AF$4,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE(AF$4,1,1))*(OFFSET(Active_Portfolio!$K$12,1,0,ctPort,1)=$C121)*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$U$12,1,AF$3-1,ctPort,1),OFFSET(Active_Portfolio!$AI$12,1,0,ctPort,1),(1+General_Inputs!$F$36)^(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))-AF$4))/1000","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$B$12,1,0,ctPort,1)=3)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE(AG$4,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE(AG$4,1,1))*(OFFSET(Active_Portfolio!$K$12,1,0,ctPort,1)=$C121)*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$U$12,1,AG$3-1,ctPort,1),OFFSET(Active_Portfolio!$AI$12,1,0,ctPort,1),(1+General_Inputs!$F$36)^(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))-AG$4))/1000","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$B$12,1,0,ctPort,1)=3)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE(AH$4,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE(AH$4,1,1))*(OFFSET(Active_Portfolio!$K$12,1,0,ctPort,1)=$C121)*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$U$12,1,AH$3-1,ctPort,1),OFFSET(Active_Portfolio!$AI$12,1,0,ctPort,1),(1+General_Inputs!$F$36)^(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))-AH$4))/1000","v":4.8478561190499665},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$B$12,1,0,ctPort,1)=3)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE(AI$4,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE(AI$4,1,1))*(OFFSET(Active_Portfolio!$K$12,1,0,ctPort,1)=$C121)*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$U$12,1,AI$3-1,ctPort,1),OFFSET(Active_Portfolio!$AI$12,1,0,ctPort,1),(1+General_Inputs!$F$36)^(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))-AI$4))/1000","v":4.7540395353128968},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$B$12,1,0,ctPort,1)=3)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE(AJ$4,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE(AJ$4,1,1))*(OFFSET(Active_Portfolio!$K$12,1,0,ctPort,1)=$C121)*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$U$12,1,AJ$3-1,ctPort,1),OFFSET(Active_Portfolio!$AI$12,1,0,ctPort,1),(1+General_Inputs!$F$36)^(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))-AJ$4))/1000","v":43.076398469486726},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$B$12,1,0,ctPort,1)=3)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE(AK$4,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE(AK$4,1,1))*(OFFSET(Active_Portfolio!$K$12,1,0,ctPort,1)=$C121)*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$U$12,1,AK$3-1,ctPort,1),OFFSET(Active_Portfolio!$AI$12,1,0,ctPort,1),(1+General_Inputs!$F$36)^(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))-AK$4))/1000","v":42.231763205379139},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$B$12,1,0,ctPort,1)=3)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE(AL$4,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE(AL$4,1,1))*(OFFSET(Active_Portfolio!$K$12,1,0,ctPort,1)=$C121)*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$U$12,1,AL$3-1,ctPort,1),OFFSET(Active_Portfolio!$AI$12,1,0,ctPort,1),(1+General_Inputs!$F$36)^(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))-AL$4))/1000","v":41.834093952707882},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$B$12,1,0,ctPort,1)=3)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE(AM$4,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE(AM$4,1,1))*(OFFSET(Active_Portfolio!$K$12,1,0,ctPort,1)=$C121)*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$U$12,1,AM$3-1,ctPort,1),OFFSET(Active_Portfolio!$AI$12,1,0,ctPort,1),(1+General_Inputs!$F$36)^(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))-AM$4))/1000","v":41.013817600694004},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$B$12,1,0,ctPort,1)=3)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE(AN$4,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE(AN$4,1,1))*(OFFSET(Active_Portfolio!$K$12,1,0,ctPort,1)=$C121)*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$U$12,1,AN$3-1,ctPort,1),OFFSET(Active_Portfolio!$AI$12,1,0,ctPort,1),(1+General_Inputs!$F$36)^(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))-AN$4))/1000","v":40.209625098719606},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$B$12,1,0,ctPort,1)=3)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE(AO$4,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE(AO$4,1,1))*(OFFSET(Active_Portfolio!$K$12,1,0,ctPort,1)=$C121)*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$U$12,1,AO$3-1,ctPort,1),OFFSET(Active_Portfolio!$AI$12,1,0,ctPort,1),(1+General_Inputs!$F$36)^(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))-AO$4))/1000","v":39.421201077176093},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$B$12,1,0,ctPort,1)=3)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE(AP$4,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE(AP$4,1,1))*(OFFSET(Active_Portfolio!$K$12,1,0,ctPort,1)=$C121)*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$U$12,1,AP$3-1,ctPort,1),OFFSET(Active_Portfolio!$AI$12,1,0,ctPort,1),(1+General_Inputs!$F$36)^(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))-AP$4))/1000","v":119.86571826506311},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$B$12,1,0,ctPort,1)=3)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE(AQ$4,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE(AQ$4,1,1))*(OFFSET(Active_Portfolio!$K$12,1,0,ctPort,1)=$C121)*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$U$12,1,AQ$3-1,ctPort,1),OFFSET(Active_Portfolio!$AI$12,1,0,ctPort,1),(1+General_Inputs!$F$36)^(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))-AQ$4))/1000","v":117.51541006378736},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$B$12,1,0,ctPort,1)=3)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE(AR$4,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE(AR$4,1,1))*(OFFSET(Active_Portfolio!$K$12,1,0,ctPort,1)=$C121)*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$U$12,1,AR$3-1,ctPort,1),OFFSET(Active_Portfolio!$AI$12,1,0,ctPort,1),(1+General_Inputs!$F$36)^(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))-AR$4))/1000","v":115.21118633704644},null,{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$B$12,1,0,ctPort,1)=3)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE(AT$4,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE(AT$4,1,1))*(OFFSET(Active_Portfolio!$K$12,1,0,ctPort,1)=$C121)*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$U$12,1,AT$3-1,ctPort,1),OFFSET(Active_Portfolio!$AI$12,1,0,ctPort,1),(1+General_Inputs!$F$36)^(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))-AT$4))/1000","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$B$12,1,0,ctPort,1)=3)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE(AU$4,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE(AU$4,1,1))*(OFFSET(Active_Portfolio!$K$12,1,0,ctPort,1)=$C121)*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$U$12,1,AU$3-1,ctPort,1),OFFSET(Active_Portfolio!$AI$12,1,0,ctPort,1),(1+General_Inputs!$F$36)^(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))-AU$4))/1000","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$B$12,1,0,ctPort,1)=3)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE(AV$4,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE(AV$4,1,1))*(OFFSET(Active_Portfolio!$K$12,1,0,ctPort,1)=$C121)*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$U$12,1,AV$3-1,ctPort,1),OFFSET(Active_Portfolio!$AI$12,1,0,ctPort,1),(1+General_Inputs!$F$36)^(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))-AV$4))/1000","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$B$12,1,0,ctPort,1)=3)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE(AW$4,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE(AW$4,1,1))*(OFFSET(Active_Portfolio!$K$12,1,0,ctPort,1)=$C121)*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$U$12,1,AW$3-1,ctPort,1),OFFSET(Active_Portfolio!$AI$12,1,0,ctPort,1),(1+General_Inputs!$F$36)^(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))-AW$4))/1000","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$B$12,1,0,ctPort,1)=3)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE(AX$4,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE(AX$4,1,1))*(OFFSET(Active_Portfolio!$K$12,1,0,ctPort,1)=$C121)*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$U$12,1,AX$3-1,ctPort,1),OFFSET(Active_Portfolio!$AI$12,1,0,ctPort,1),(1+General_Inputs!$F$36)^(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))-AX$4))/1000","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$B$12,1,0,ctPort,1)=3)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE(AY$4,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE(AY$4,1,1))*(OFFSET(Active_Portfolio!$K$12,1,0,ctPort,1)=$C121)*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$U$12,1,AY$3-1,ctPort,1),OFFSET(Active_Portfolio!$AI$12,1,0,ctPort,1),(1+General_Inputs!$F$36)^(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))-AY$4))/1000","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$B$12,1,0,ctPort,1)=3)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE(AZ$4,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE(AZ$4,1,1))*(OFFSET(Active_Portfolio!$K$12,1,0,ctPort,1)=$C121)*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$U$12,1,AZ$3-1,ctPort,1),OFFSET(Active_Portfolio!$AI$12,1,0,ctPort,1),(1+General_Inputs!$F$36)^(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))-AZ$4))/1000","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$B$12,1,0,ctPort,1)=3)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE(BA$4,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE(BA$4,1,1))*(OFFSET(Active_Portfolio!$K$12,1,0,ctPort,1)=$C121)*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$U$12,1,BA$3-1,ctPort,1),OFFSET(Active_Portfolio!$AI$12,1,0,ctPort,1),(1+General_Inputs!$F$36)^(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))-BA$4))/1000","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$B$12,1,0,ctPort,1)=3)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE(BB$4,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE(BB$4,1,1))*(OFFSET(Active_Portfolio!$K$12,1,0,ctPort,1)=$C121)*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$U$12,1,BB$3-1,ctPort,1),OFFSET(Active_Portfolio!$AI$12,1,0,ctPort,1),(1+General_Inputs!$F$36)^(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))-BB$4))/1000","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$B$12,1,0,ctPort,1)=3)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE(BC$4,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE(BC$4,1,1))*(OFFSET(Active_Portfolio!$K$12,1,0,ctPort,1)=$C121)*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$U$12,1,BC$3-1,ctPort,1),OFFSET(Active_Portfolio!$AI$12,1,0,ctPort,1),(1+General_Inputs!$F$36)^(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))-BC$4))/1000","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$B$12,1,0,ctPort,1)=3)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE(BD$4,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE(BD$4,1,1))*(OFFSET(Active_Portfolio!$K$12,1,0,ctPort,1)=$C121)*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$U$12,1,BD$3-1,ctPort,1),OFFSET(Active_Portfolio!$AI$12,1,0,ctPort,1),(1+General_Inputs!$F$36)^(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))-BD$4))/1000","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$B$12,1,0,ctPort,1)=3)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE(BE$4,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE(BE$4,1,1))*(OFFSET(Active_Portfolio!$K$12,1,0,ctPort,1)=$C121)*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$U$12,1,BE$3-1,ctPort,1),OFFSET(Active_Portfolio!$AI$12,1,0,ctPort,1),(1+General_Inputs!$F$36)^(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))-BE$4))/1000","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$B$12,1,0,ctPort,1)=3)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE(BF$4,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE(BF$4,1,1))*(OFFSET(Active_Portfolio!$K$12,1,0,ctPort,1)=$C121)*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$U$12,1,BF$3-1,ctPort,1),OFFSET(Active_Portfolio!$AI$12,1,0,ctPort,1),(1+General_Inputs!$F$36)^(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))-BF$4))/1000","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$B$12,1,0,ctPort,1)=3)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE(BG$4,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE(BG$4,1,1))*(OFFSET(Active_Portfolio!$K$12,1,0,ctPort,1)=$C121)*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$U$12,1,BG$3-1,ctPort,1),OFFSET(Active_Portfolio!$AI$12,1,0,ctPort,1),(1+General_Inputs!$F$36)^(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))-BG$4))/1000","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$B$12,1,0,ctPort,1)=3)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE(BH$4,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE(BH$4,1,1))*(OFFSET(Active_Portfolio!$K$12,1,0,ctPort,1)=$C121)*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$U$12,1,BH$3-1,ctPort,1),OFFSET(Active_Portfolio!$AI$12,1,0,ctPort,1),(1+General_Inputs!$F$36)^(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))-BH$4))/1000","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$B$12,1,0,ctPort,1)=3)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE(BI$4,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE(BI$4,1,1))*(OFFSET(Active_Portfolio!$K$12,1,0,ctPort,1)=$C121)*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$U$12,1,BI$3-1,ctPort,1),OFFSET(Active_Portfolio!$AI$12,1,0,ctPort,1),(1+General_Inputs!$F$36)^(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))-BI$4))/1000","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$B$12,1,0,ctPort,1)=3)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE(BJ$4,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE(BJ$4,1,1))*(OFFSET(Active_Portfolio!$K$12,1,0,ctPort,1)=$C121)*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$U$12,1,BJ$3-1,ctPort,1),OFFSET(Active_Portfolio!$AI$12,1,0,ctPort,1),(1+General_Inputs!$F$36)^(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))-BJ$4))/1000","v":6.3024898918790146},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$B$12,1,0,ctPort,1)=3)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE(BK$4,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE(BK$4,1,1))*(OFFSET(Active_Portfolio!$K$12,1,0,ctPort,1)=$C121)*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$U$12,1,BK$3-1,ctPort,1),OFFSET(Active_Portfolio!$AI$12,1,0,ctPort,1),(1+General_Inputs!$F$36)^(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))-BK$4))/1000","v":6.1789116587049167},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$B$12,1,0,ctPort,1)=3)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE(BL$4,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE(BL$4,1,1))*(OFFSET(Active_Portfolio!$K$12,1,0,ctPort,1)=$C121)*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$U$12,1,BL$3-1,ctPort,1),OFFSET(Active_Portfolio!$AI$12,1,0,ctPort,1),(1+General_Inputs!$F$36)^(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))-BL$4))/1000","v":6.0577565281420744}]
[null,null,"Subtotal","$MM",null,{"$f":"SUM(F119:F125)","v":0},0,0,0,0,0,11.267379697778207,44.155070908592933,115.18043809288886,204.50336762692461,317.69199275919448,330.80230182723318,351.0960657981787,351.13294846999884,360.85132311614768,360.27328341686592,417.59531195793602,420.43726996391626,428.73736938457785,null,{"$f":"SUM(Z119:Z125)","v":0},{"$f":"SUM(AA119:AA125)","v":0},0,0,0,0,3.3387337263397248,13.011960742858232,31.937132150299281,31.33965150665324,100.04414646729312,106.25201206235441,104.763129767385,102.70895075233823,100.69504975719434,98.720637016857182,198.30980247089508,206.44652922678199,217.09379097896618,null,{"$f":"SUM(AT119:AT125)","v":0},{"$f":"SUM(AU119:AU125)","v":0},0,0,0,0,0,0,0,0,0,0,6.9698902383938144,15.900707770032314,40.353081566314543,39.56184467285739,46.587528319597475,46.873943673715488,48.378583142302141]
[null,null,"Subtotal Procurement","GWh",null,{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$B$12,1,0,ctPort,1)=3)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE(F$4,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE(F$4,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$U$12,1,F$3-1,ctPort,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$B$12,1,0,ctPort,1)=3)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE(G$4,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE(G$4,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$U$12,1,G$3-1,ctPort,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$B$12,1,0,ctPort,1)=3)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE(H$4,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE(H$4,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$U$12,1,H$3-1,ctPort,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$B$12,1,0,ctPort,1)=3)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE(I$4,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE(I$4,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$U$12,1,I$3-1,ctPort,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$B$12,1,0,ctPort,1)=3)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE(J$4,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE(J$4,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$U$12,1,J$3-1,ctPort,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$B$12,1,0,ctPort,1)=3)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE(K$4,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE(K$4,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$U$12,1,K$3-1,ctPort,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$B$12,1,0,ctPort,1)=3)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE(L$4,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE(L$4,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$U$12,1,L$3-1,ctPort,1))","v":134.69357680213119},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$B$12,1,0,ctPort,1)=3)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE(M$4,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE(M$4,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$U$12,1,M$3-1,ctPort,1))","v":487.74156092472452},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$B$12,1,0,ctPort,1)=3)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE(N$4,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE(N$4,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$U$12,1,N$3-1,ctPort,1))","v":1250.2310555130327},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$B$12,1,0,ctPort,1)=3)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE(O$4,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE(O$4,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$U$12,1,O$3-1,ctPort,1))","v":2241.796812804098},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$B$12,1,0,ctPort,1)=3)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE(P$4,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE(P$4,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$U$12,1,P$3-1,ctPort,1))","v":3805.1277554584321},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$B$12,1,0,ctPort,1)=3)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE(Q$4,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE(Q$4,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$U$12,1,Q$3-1,ctPort,1))","v":4060.5478649061283},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$B$12,1,0,ctPort,1)=3)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE(R$4,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE(R$4,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$U$12,1,R$3-1,ctPort,1))","v":4347.1810405693268},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$B$12,1,0,ctPort,1)=3)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE(S$4,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE(S$4,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$U$12,1,S$3-1,ctPort,1))","v":4436.2311821950043},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$B$12,1,0,ctPort,1)=3)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE(T$4,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE(T$4,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$U$12,1,T$3-1,ctPort,1))","v":4653.3034887183294},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$B$12,1,0,ctPort,1)=3)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE(U$4,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE(U$4,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$U$12,1,U$3-1,ctPort,1))","v":4739.6285554338374},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$B$12,1,0,ctPort,1)=3)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE(V$4,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE(V$4,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$U$12,1,V$3-1,ctPort,1))","v":5566.6177203410416},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$B$12,1,0,ctPort,1)=3)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE(W$4,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE(W$4,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$U$12,1,W$3-1,ctPort,1))","v":5706.155356252516},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$B$12,1,0,ctPort,1)=3)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE(X$4,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE(X$4,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$U$12,1,X$3-1,ctPort,1))","v":5921.2908397932833},null,{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$B$12,1,0,ctPort,1)=3)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE(Z$4,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE(Z$4,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$U$12,1,Z$3-1,ctPort,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$B$12,1,0,ctPort,1)=3)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE(AA$4,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE(AA$4,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$U$12,1,AA$3-1,ctPort,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$B$12,1,0,ctPort,1)=3)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE(AB$4,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE(AB$4,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$U$12,1,AB$3-1,ctPort,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$B$12,1,0,ctPort,1)=3)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE(AC$4,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE(AC$4,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$U$12,1,AC$3-1,ctPort,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$B$12,1,0,ctPort,1)=3)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE(AD$4,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE(AD$4,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$U$12,1,AD$3-1,ctPort,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$B$12,1,0,ctPort,1)=3)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE(AE$4,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE(AE$4,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$U$12,1,AE$3-1,ctPort,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$B$12,1,0,ctPort,1)=3)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE(AF$4,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE(AF$4,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$U$12,1,AF$3-1,ctPort,1))","v":39.912206711138175},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$B$12,1,0,ctPort,1)=3)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE(AG$4,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE(AG$4,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$U$12,1,AG$3-1,ctPort,1))","v":143.58102396941976},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$B$12,1,0,ctPort,1)=3)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE(AH$4,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE(AH$4,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$U$12,1,AH$3-1,ctPort,1))","v":346.47223479050683},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$B$12,1,0,ctPort,1)=3)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE(AI$4,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE(AI$4,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$U$12,1,AI$3-1,ctPort,1))","v":346.78338162953065},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$B$12,1,0,ctPort,1)=3)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE(AJ$4,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE(AJ$4,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$U$12,1,AJ$3-1,ctPort,1))","v":1253.3084241876645},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$B$12,1,0,ctPort,1)=3)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE(AK$4,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE(AK$4,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$U$12,1,AK$3-1,ctPort,1))","v":1361.2403755685552},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$B$12,1,0,ctPort,1)=3)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE(AL$4,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE(AL$4,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$U$12,1,AL$3-1,ctPort,1))","v":1368.2086288749435},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$B$12,1,0,ctPort,1)=3)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE(AM$4,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE(AM$4,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$U$12,1,AM$3-1,ctPort,1))","v":1368.2086288749435},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$B$12,1,0,ctPort,1)=3)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE(AN$4,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE(AN$4,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$U$12,1,AN$3-1,ctPort,1))","v":1368.2086288749435},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$B$12,1,0,ctPort,1)=3)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE(AO$4,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE(AO$4,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$U$12,1,AO$3-1,ctPort,1))","v":1368.2086288749435},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$B$12,1,0,ctPort,1)=3)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE(AP$4,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE(AP$4,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$U$12,1,AP$3-1,ctPort,1))","v":2666.2343080617406},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$B$12,1,0,ctPort,1)=3)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE(AQ$4,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE(AQ$4,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$U$12,1,AQ$3-1,ctPort,1))","v":2817.3826023937168},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$B$12,1,0,ctPort,1)=3)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE(AR$4,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE(AR$4,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$U$12,1,AR$3-1,ctPort,1))","v":3008.4773954892121},null,{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$B$12,1,0,ctPort,1)=3)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE(AT$4,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE(AT$4,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$U$12,1,AT$3-1,ctPort,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$B$12,1,0,ctPort,1)=3)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE(AU$4,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE(AU$4,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$U$12,1,AU$3-1,ctPort,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$B$12,1,0,ctPort,1)=3)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE(AV$4,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE(AV$4,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$U$12,1,AV$3-1,ctPort,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$B$12,1,0,ctPort,1)=3)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE(AW$4,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE(AW$4,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$U$12,1,AW$3-1,ctPort,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$B$12,1,0,ctPort,1)=3)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE(AX$4,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE(AX$4,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$U$12,1,AX$3-1,ctPort,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$B$12,1,0,ctPort,1)=3)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE(AY$4,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE(AY$4,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$U$12,1,AY$3-1,ctPort,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$B$12,1,0,ctPort,1)=3)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE(AZ$4,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE(AZ$4,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$U$12,1,AZ$3-1,ctPort,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$B$12,1,0,ctPort,1)=3)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE(BA$4,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE(BA$4,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$U$12,1,BA$3-1,ctPort,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$B$12,1,0,ctPort,1)=3)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE(BB$4,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE(BB$4,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$U$12,1,BB$3-1,ctPort,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$B$12,1,0,ctPort,1)=3)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE(BC$4,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE(BC$4,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$U$12,1,BC$3-1,ctPort,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$B$12,1,0,ctPort,1)=3)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE(BD$4,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE(BD$4,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$U$12,1,BD$3-1,ctPort,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$B$12,1,0,ctPort,1)=3)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE(BE$4,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE(BE$4,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$U$12,1,BE$3-1,ctPort,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$B$12,1,0,ctPort,1)=3)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE(BF$4,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE(BF$4,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$U$12,1,BF$3-1,ctPort,1))","v":58.518020227686556},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$B$12,1,0,ctPort,1)=3)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE(BG$4,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE(BG$4,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$U$12,1,BG$3-1,ctPort,1))","v":177.51890252557311},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$B$12,1,0,ctPort,1)=3)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE(BH$4,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE(BH$4,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$U$12,1,BH$3-1,ctPort,1))","v":507.49119931050035},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$B$12,1,0,ctPort,1)=3)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE(BI$4,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE(BI$4,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$U$12,1,BI$3-1,ctPort,1))","v":507.49119931050035},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$B$12,1,0,ctPort,1)=3)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE(BJ$4,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE(BJ$4,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$U$12,1,BJ$3-1,ctPort,1))","v":607.50558833605453},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$B$12,1,0,ctPort,1)=3)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE(BK$4,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE(BK$4,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$U$12,1,BK$3-1,ctPort,1))","v":622.86756232678238},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$B$12,1,0,ctPort,1)=3)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE(BL$4,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE(BL$4,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$U$12,1,BL$3-1,ctPort,1))","v":654.38549805775244}]
[null,null,"Geothermal","$MM",null,{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$B$12,1,0,ctPort,1)=4)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE(F$4,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE(F$4,1,1))*(OFFSET(Active_Portfolio!$K$12,1,0,ctPort,1)=$C131)*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$U$12,1,F$3-1,ctPort,1),OFFSET(Active_Portfolio!$AI$12,1,0,ctPort,1),(1+General_Inputs!$F$36)^(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))-F$4))/1000","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$B$12,1,0,ctPort,1)=4)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE(G$4,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE(G$4,1,1))*(OFFSET(Active_Portfolio!$K$12,1,0,ctPort,1)=$C131)*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$U$12,1,G$3-1,ctPort,1),OFFSET(Active_Portfolio!$AI$12,1,0,ctPort,1),(1+General_Inputs!$F$36)^(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))-G$4))/1000","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$B$12,1,0,ctPort,1)=4)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE(H$4,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE(H$4,1,1))*(OFFSET(Active_Portfolio!$K$12,1,0,ctPort,1)=$C131)*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$U$12,1,H$3-1,ctPort,1),OFFSET(Active_Portfolio!$AI$12,1,0,ctPort,1),(1+General_Inputs!$F$36)^(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))-H$4))/1000","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$B$12,1,0,ctPort,1)=4)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE(I$4,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE(I$4,1,1))*(OFFSET(Active_Portfolio!$K$12,1,0,ctPort,1)=$C131)*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$U$12,1,I$3-1,ctPort,1),OFFSET(Active_Portfolio!$AI$12,1,0,ctPort,1),(1+General_Inputs!$F$36)^(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))-I$4))/1000","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$B$12,1,0,ctPort,1)=4)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE(J$4,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE(J$4,1,1))*(OFFSET(Active_Portfolio!$K$12,1,0,ctPort,1)=$C131)*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$U$12,1,J$3-1,ctPort,1),OFFSET(Active_Portfolio!$AI$12,1,0,ctPort,1),(1+General_Inputs!$F$36)^(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))-J$4))/1000","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$B$12,1,0,ctPort,1)=4)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE(K$4,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE(K$4,1,1))*(OFFSET(Active_Portfolio!$K$12,1,0,ctPort,1)=$C131)*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$U$12,1,K$3-1,ctPort,1),OFFSET(Active_Portfolio!$AI$12,1,0,ctPort,1),(1+General_Inputs!$F$36)^(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))-K$4))/1000","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$B$12,1,0,ctPort,1)=4)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE(L$4,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE(L$4,1,1))*(OFFSET(Active_Portfolio!$K$12,1,0,ctPort,1)=$C131)*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$U$12,1,L$3-1,ctPort,1),OFFSET(Active_Portfolio!$AI$12,1,0,ctPort,1),(1+General_Inputs!$F$36)^(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))-L$4))/1000","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$B$12,1,0,ctPort,1)=4)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE(M$4,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE(M$4,1,1))*(OFFSET(Active_Portfolio!$K$12,1,0,ctPort,1)=$C131)*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$U$12,1,M$3-1,ctPort,1),OFFSET(Active_Portfolio!$AI$12,1,0,ctPort,1),(1+General_Inputs!$F$36)^(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))-M$4))/1000","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$B$12,1,0,ctPort,1)=4)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE(N$4,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE(N$4,1,1))*(OFFSET(Active_Portfolio!$K$12,1,0,ctPort,1)=$C131)*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$U$12,1,N$3-1,ctPort,1),OFFSET(Active_Portfolio!$AI$12,1,0,ctPort,1),(1+General_Inputs!$F$36)^(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))-N$4))/1000","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$B$12,1,0,ctPort,1)=4)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE(O$4,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE(O$4,1,1))*(OFFSET(Active_Portfolio!$K$12,1,0,ctPort,1)=$C131)*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$U$12,1,O$3-1,ctPort,1),OFFSET(Active_Portfolio!$AI$12,1,0,ctPort,1),(1+General_Inputs!$F$36)^(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))-O$4))/1000","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$B$12,1,0,ctPort,1)=4)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE(P$4,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE(P$4,1,1))*(OFFSET(Active_Portfolio!$K$12,1,0,ctPort,1)=$C131)*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$U$12,1,P$3-1,ctPort,1),OFFSET(Active_Portfolio!$AI$12,1,0,ctPort,1),(1+General_Inputs!$F$36)^(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))-P$4))/1000","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$B$12,1,0,ctPort,1)=4)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE(Q$4,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE(Q$4,1,1))*(OFFSET(Active_Portfolio!$K$12,1,0,ctPort,1)=$C131)*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$U$12,1,Q$3-1,ctPort,1),OFFSET(Active_Portfolio!$AI$12,1,0,ctPort,1),(1+General_Inputs!$F$36)^(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))-Q$4))/1000","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$B$12,1,0,ctPort,1)=4)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE(R$4,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE(R$4,1,1))*(OFFSET(Active_Portfolio!$K$12,1,0,ctPort,1)=$C131)*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$U$12,1,R$3-1,ctPort,1),OFFSET(Active_Portfolio!$AI$12,1,0,ctPort,1),(1+General_Inputs!$F$36)^(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))-R$4))/1000","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$B$12,1,0,ctPort,1)=4)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE(S$4,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE(S$4,1,1))*(OFFSET(Active_Portfolio!$K$12,1,0,ctPort,1)=$C131)*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$U$12,1,S$3-1,ctPort,1),OFFSET(Active_Portfolio!$AI$12,1,0,ctPort,1),(1+General_Inputs!$F$36)^(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))-S$4))/1000","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$B$12,1,0,ctPort,1)=4)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE(T$4,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE(T$4,1,1))*(OFFSET(Active_Portfolio!$K$12,1,0,ctPort,1)=$C131)*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$U$12,1,T$3-1,ctPort,1),OFFSET(Active_Portfolio!$AI$12,1,0,ctPort,1),(1+General_Inputs!$F$36)^(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))-T$4))/1000","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$B$12,1,0,ctPort,1)=4)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE(U$4,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE(U$4,1,1))*(OFFSET(Active_Portfolio!$K$12,1,0,ctPort,1)=$C131)*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$U$12,1,U$3-1,ctPort,1),OFFSET(Active_Portfolio!$AI$12,1,0,ctPort,1),(1+General_Inputs!$F$36)^(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))-U$4))/1000","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$B$12,1,0,ctPort,1)=4)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE(V$4,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE(V$4,1,1))*(OFFSET(Active_Portfolio!$K$12,1,0,ctPort,1)=$C131)*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$U$12,1,V$3-1,ctPort,1),OFFSET(Active_Portfolio!$AI$12,1,0,ctPort,1),(1+General_Inputs!$F$36)^(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))-V$4))/1000","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$B$12,1,0,ctPort,1)=4)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE(W$4,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE(W$4,1,1))*(OFFSET(Active_Portfolio!$K$12,1,0,ctPort,1)=$C131)*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$U$12,1,W$3-1,ctPort,1),OFFSET(Active_Portfolio!$AI$12,1,0,ctPort,1),(1+General_Inputs!$F$36)^(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))-W$4))/1000","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$B$12,1,0,ctPort,1)=4)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE(X$4,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE(X$4,1,1))*(OFFSET(Active_Portfolio!$K$12,1,0,ctPort,1)=$C131)*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$U$12,1,X$3-1,ctPort,1),OFFSET(Active_Portfolio!$AI$12,1,0,ctPort,1),(1+General_Inputs!$F$36)^(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))-X$4))/1000","v":0},null,{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$B$12,1,0,ctPort,1)=4)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE(Z$4,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE(Z$4,1,1))*(OFFSET(Active_Portfolio!$K$12,1,0,ctPort,1)=$C131)*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$U$12,1,Z$3-1,ctPort,1),OFFSET(Active_Portfolio!$AI$12,1,0,ctPort,1),(1+General_Inputs!$F$36)^(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))-Z$4))/1000","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$B$12,1,0,ctPort,1)=4)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE(AA$4,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE(AA$4,1,1))*(OFFSET(Active_Portfolio!$K$12,1,0,ctPort,1)=$C131)*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$U$12,1,AA$3-1,ctPort,1),OFFSET(Active_Portfolio!$AI$12,1,0,ctPort,1),(1+General_Inputs!$F$36)^(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))-AA$4))/1000","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$B$12,1,0,ctPort,1)=4)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE(AB$4,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE(AB$4,1,1))*(OFFSET(Active_Portfolio!$K$12,1,0,ctPort,1)=$C131)*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$U$12,1,AB$3-1,ctPort,1),OFFSET(Active_Portfolio!$AI$12,1,0,ctPort,1),(1+General_Inputs!$F$36)^(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))-AB$4))/1000","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$B$12,1,0,ctPort,1)=4)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE(AC$4,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE(AC$4,1,1))*(OFFSET(Active_Portfolio!$K$12,1,0,ctPort,1)=$C131)*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$U$12,1,AC$3-1,ctPort,1),OFFSET(Active_Portfolio!$AI$12,1,0,ctPort,1),(1+General_Inputs!$F$36)^(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))-AC$4))/1000","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$B$12,1,0,ctPort,1)=4)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE(AD$4,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE(AD$4,1,1))*(OFFSET(Active_Portfolio!$K$12,1,0,ctPort,1)=$C131)*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$U$12,1,AD$3-1,ctPort,1),OFFSET(Active_Portfolio!$AI$12,1,0,ctPort,1),(1+General_Inputs!$F$36)^(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))-AD$4))/1000","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$B$12,1,0,ctPort,1)=4)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE(AE$4,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE(AE$4,1,1))*(OFFSET(Active_Portfolio!$K$12,1,0,ctPort,1)=$C131)*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$U$12,1,AE$3-1,ctPort,1),OFFSET(Active_Portfolio!$AI$12,1,0,ctPort,1),(1+General_Inputs!$F$36)^(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))-AE$4))/1000","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$B$12,1,0,ctPort,1)=4)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE(AF$4,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE(AF$4,1,1))*(OFFSET(Active_Portfolio!$K$12,1,0,ctPort,1)=$C131)*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$U$12,1,AF$3-1,ctPort,1),OFFSET(Active_Portfolio!$AI$12,1,0,ctPort,1),(1+General_Inputs!$F$36)^(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))-AF$4))/1000","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$B$12,1,0,ctPort,1)=4)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE(AG$4,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE(AG$4,1,1))*(OFFSET(Active_Portfolio!$K$12,1,0,ctPort,1)=$C131)*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$U$12,1,AG$3-1,ctPort,1),OFFSET(Active_Portfolio!$AI$12,1,0,ctPort,1),(1+General_Inputs!$F$36)^(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))-AG$4))/1000","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$B$12,1,0,ctPort,1)=4)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE(AH$4,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE(AH$4,1,1))*(OFFSET(Active_Portfolio!$K$12,1,0,ctPort,1)=$C131)*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$U$12,1,AH$3-1,ctPort,1),OFFSET(Active_Portfolio!$AI$12,1,0,ctPort,1),(1+General_Inputs!$F$36)^(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))-AH$4))/1000","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$B$12,1,0,ctPort,1)=4)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE(AI$4,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE(AI$4,1,1))*(OFFSET(Active_Portfolio!$K$12,1,0,ctPort,1)=$C131)*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$U$12,1,AI$3-1,ctPort,1),OFFSET(Active_Portfolio!$AI$12,1,0,ctPort,1),(1+General_Inputs!$F$36)^(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))-AI$4))/1000","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$B$12,1,0,ctPort,1)=4)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE(AJ$4,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE(AJ$4,1,1))*(OFFSET(Active_Portfolio!$K$12,1,0,ctPort,1)=$C131)*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$U$12,1,AJ$3-1,ctPort,1),OFFSET(Active_Portfolio!$AI$12,1,0,ctPort,1),(1+General_Inputs!$F$36)^(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))-AJ$4))/1000","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$B$12,1,0,ctPort,1)=4)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE(AK$4,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE(AK$4,1,1))*(OFFSET(Active_Portfolio!$K$12,1,0,ctPort,1)=$C131)*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$U$12,1,AK$3-1,ctPort,1),OFFSET(Active_Portfolio!$AI$12,1,0,ctPort,1),(1+General_Inputs!$F$36)^(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))-AK$4))/1000","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$B$12,1,0,ctPort,1)=4)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE(AL$4,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE(AL$4,1,1))*(OFFSET(Active_Portfolio!$K$12,1,0,ctPort,1)=$C131)*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$U$12,1,AL$3-1,ctPort,1),OFFSET(Active_Portfolio!$AI$12,1,0,ctPort,1),(1+General_Inputs!$F$36)^(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))-AL$4))/1000","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$B$12,1,0,ctPort,1)=4)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE(AM$4,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE(AM$4,1,1))*(OFFSET(Active_Portfolio!$K$12,1,0,ctPort,1)=$C131)*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$U$12,1,AM$3-1,ctPort,1),OFFSET(Active_Portfolio!$AI$12,1,0,ctPort,1),(1+General_Inputs!$F$36)^(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))-AM$4))/1000","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$B$12,1,0,ctPort,1)=4)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE(AN$4,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE(AN$4,1,1))*(OFFSET(Active_Portfolio!$K$12,1,0,ctPort,1)=$C131)*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$U$12,1,AN$3-1,ctPort,1),OFFSET(Active_Portfolio!$AI$12,1,0,ctPort,1),(1+General_Inputs!$F$36)^(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))-AN$4))/1000","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$B$12,1,0,ctPort,1)=4)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE(AO$4,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE(AO$4,1,1))*(OFFSET(Active_Portfolio!$K$12,1,0,ctPort,1)=$C131)*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$U$12,1,AO$3-1,ctPort,1),OFFSET(Active_Portfolio!$AI$12,1,0,ctPort,1),(1+General_Inputs!$F$36)^(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))-AO$4))/1000","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$B$12,1,0,ctPort,1)=4)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE(AP$4,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE(AP$4,1,1))*(OFFSET(Active_Portfolio!$K$12,1,0,ctPort,1)=$C131)*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$U$12,1,AP$3-1,ctPort,1),OFFSET(Active_Portfolio!$AI$12,1,0,ctPort,1),(1+General_Inputs!$F$36)^(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))-AP$4))/1000","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$B$12,1,0,ctPort,1)=4)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE(AQ$4,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE(AQ$4,1,1))*(OFFSET(Active_Portfolio!$K$12,1,0,ctPort,1)=$C131)*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$U$12,1,AQ$3-1,ctPort,1),OFFSET(Active_Portfolio!$AI$12,1,0,ctPort,1),(1+General_Inputs!$F$36)^(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))-AQ$4))/1000","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$B$12,1,0,ctPort,1)=4)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE(AR$4,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE(AR$4,1,1))*(OFFSET(Active_Portfolio!$K$12,1,0,ctPort,1)=$C131)*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$U$12,1,AR$3-1,ctPort,1),OFFSET(Active_Portfolio!$AI$12,1,0,ctPort,1),(1+General_Inputs!$F$36)^(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))-AR$4))/1000","v":0},null,{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$B$12,1,0,ctPort,1)=4)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE(AT$4,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE(AT$4,1,1))*(OFFSET(Active_Portfolio!$K$12,1,0,ctPort,1)=$C131)*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$U$12,1,AT$3-1,ctPort,1),OFFSET(Active_Portfolio!$AI$12,1,0,ctPort,1),(1+General_Inputs!$F$36)^(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))-AT$4))/1000","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$B$12,1,0,ctPort,1)=4)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE(AU$4,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE(AU$4,1,1))*(OFFSET(Active_Portfolio!$K$12,1,0,ctPort,1)=$C131)*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$U$12,1,AU$3-1,ctPort,1),OFFSET(Active_Portfolio!$AI$12,1,0,ctPort,1),(1+General_Inputs!$F$36)^(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))-AU$4))/1000","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$B$12,1,0,ctPort,1)=4)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE(AV$4,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE(AV$4,1,1))*(OFFSET(Active_Portfolio!$K$12,1,0,ctPort,1)=$C131)*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$U$12,1,AV$3-1,ctPort,1),OFFSET(Active_Portfolio!$AI$12,1,0,ctPort,1),(1+General_Inputs!$F$36)^(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))-AV$4))/1000","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$B$12,1,0,ctPort,1)=4)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE(AW$4,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE(AW$4,1,1))*(OFFSET(Active_Portfolio!$K$12,1,0,ctPort,1)=$C131)*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$U$12,1,AW$3-1,ctPort,1),OFFSET(Active_Portfolio!$AI$12,1,0,ctPort,1),(1+General_Inputs!$F$36)^(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))-AW$4))/1000","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$B$12,1,0,ctPort,1)=4)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE(AX$4,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE(AX$4,1,1))*(OFFSET(Active_Portfolio!$K$12,1,0,ctPort,1)=$C131)*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$U$12,1,AX$3-1,ctPort,1),OFFSET(Active_Portfolio!$AI$12,1,0,ctPort,1),(1+General_Inputs!$F$36)^(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))-AX$4))/1000","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$B$12,1,0,ctPort,1)=4)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE(AY$4,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE(AY$4,1,1))*(OFFSET(Active_Portfolio!$K$12,1,0,ctPort,1)=$C131)*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$U$12,1,AY$3-1,ctPort,1),OFFSET(Active_Portfolio!$AI$12,1,0,ctPort,1),(1+General_Inputs!$F$36)^(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))-AY$4))/1000","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$B$12,1,0,ctPort,1)=4)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE(AZ$4,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE(AZ$4,1,1))*(OFFSET(Active_Portfolio!$K$12,1,0,ctPort,1)=$C131)*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$U$12,1,AZ$3-1,ctPort,1),OFFSET(Active_Portfolio!$AI$12,1,0,ctPort,1),(1+General_Inputs!$F$36)^(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))-AZ$4))/1000","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$B$12,1,0,ctPort,1)=4)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE(BA$4,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE(BA$4,1,1))*(OFFSET(Active_Portfolio!$K$12,1,0,ctPort,1)=$C131)*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$U$12,1,BA$3-1,ctPort,1),OFFSET(Active_Portfolio!$AI$12,1,0,ctPort,1),(1+General_Inputs!$F$36)^(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))-BA$4))/1000","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$B$12,1,0,ctPort,1)=4)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE(BB$4,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE(BB$4,1,1))*(OFFSET(Active_Portfolio!$K$12,1,0,ctPort,1)=$C131)*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$U$12,1,BB$3-1,ctPort,1),OFFSET(Active_Portfolio!$AI$12,1,0,ctPort,1),(1+General_Inputs!$F$36)^(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))-BB$4))/1000","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$B$12,1,0,ctPort,1)=4)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE(BC$4,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE(BC$4,1,1))*(OFFSET(Active_Portfolio!$K$12,1,0,ctPort,1)=$C131)*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$U$12,1,BC$3-1,ctPort,1),OFFSET(Active_Portfolio!$AI$12,1,0,ctPort,1),(1+General_Inputs!$F$36)^(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))-BC$4))/1000","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$B$12,1,0,ctPort,1)=4)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE(BD$4,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE(BD$4,1,1))*(OFFSET(Active_Portfolio!$K$12,1,0,ctPort,1)=$C131)*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$U$12,1,BD$3-1,ctPort,1),OFFSET(Active_Portfolio!$AI$12,1,0,ctPort,1),(1+General_Inputs!$F$36)^(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))-BD$4))/1000","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$B$12,1,0,ctPort,1)=4)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE(BE$4,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE(BE$4,1,1))*(OFFSET(Active_Portfolio!$K$12,1,0,ctPort,1)=$C131)*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$U$12,1,BE$3-1,ctPort,1),OFFSET(Active_Portfolio!$AI$12,1,0,ctPort,1),(1+General_Inputs!$F$36)^(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))-BE$4))/1000","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$B$12,1,0,ctPort,1)=4)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE(BF$4,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE(BF$4,1,1))*(OFFSET(Active_Portfolio!$K$12,1,0,ctPort,1)=$C131)*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$U$12,1,BF$3-1,ctPort,1),OFFSET(Active_Portfolio!$AI$12,1,0,ctPort,1),(1+General_Inputs!$F$36)^(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))-BF$4))/1000","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$B$12,1,0,ctPort,1)=4)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE(BG$4,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE(BG$4,1,1))*(OFFSET(Active_Portfolio!$K$12,1,0,ctPort,1)=$C131)*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$U$12,1,BG$3-1,ctPort,1),OFFSET(Active_Portfolio!$AI$12,1,0,ctPort,1),(1+General_Inputs!$F$36)^(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))-BG$4))/1000","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$B$12,1,0,ctPort,1)=4)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE(BH$4,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE(BH$4,1,1))*(OFFSET(Active_Portfolio!$K$12,1,0,ctPort,1)=$C131)*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$U$12,1,BH$3-1,ctPort,1),OFFSET(Active_Portfolio!$AI$12,1,0,ctPort,1),(1+General_Inputs!$F$36)^(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))-BH$4))/1000","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$B$12,1,0,ctPort,1)=4)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE(BI$4,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE(BI$4,1,1))*(OFFSET(Active_Portfolio!$K$12,1,0,ctPort,1)=$C131)*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$U$12,1,BI$3-1,ctPort,1),OFFSET(Active_Portfolio!$AI$12,1,0,ctPort,1),(1+General_Inputs!$F$36)^(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))-BI$4))/1000","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$B$12,1,0,ctPort,1)=4)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE(BJ$4,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE(BJ$4,1,1))*(OFFSET(Active_Portfolio!$K$12,1,0,ctPort,1)=$C131)*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$U$12,1,BJ$3-1,ctPort,1),OFFSET(Active_Portfolio!$AI$12,1,0,ctPort,1),(1+General_Inputs!$F$36)^(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))-BJ$4))/1000","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$B$12,1,0,ctPort,1)=4)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE(BK$4,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE(BK$4,1,1))*(OFFSET(Active_Portfolio!$K$12,1,0,ctPort,1)=$C131)*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$U$12,1,BK$3-1,ctPort,1),OFFSET(Active_Portfolio!$AI$12,1,0,ctPort,1),(1+General_Inputs!$F$36)^(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))-BK$4))/1000","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$B$12,1,0,ctPort,1)=4)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE(BL$4,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE(BL$4,1,1))*(OFFSET(Active_Portfolio!$K$12,1,0,ctPort,1)=$C131)*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$U$12,1,BL$3-1,ctPort,1),OFFSET(Active_Portfolio!$AI$12,1,0,ctPort,1),(1+General_Inputs!$F$36)^(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))-BL$4))/1000","v":0}]
[null,null,"Average Cost","$/MWh",null,{"$f":"IF(F137>0,F136/F137,0)*1000","v":0},{"$f":"IF(G137>0,G136/G137,0)*1000","v":0},0,0,0,0,67.527969058622773,66.557552106391853,69.850006119983263,71.311347232715505,75.090505036360796,73.832315274886184,72.455575585448571,71.131073940084377,70.087507784416943,70.657020445331455,74.604305672090391,75.170366934233485,74.575876604017012,null,{"$f":"IF(Z137>0,Z136/Z137,0)*1000","v":0},{"$f":"IF(AA137>0,AA136/AA137,0)*1000","v":0},0,0,0,0,67.527969058622773,66.475892669924832,65.180034151760282,74.604038219729986,77.727159909054024,76.219280565346892,74.72478486798714,73.25959300783056,71.823130399833872,76.255766051258377,82.685324704074844,82.599396659166345,81.926177516096715,null,{"$f":"IF(AT137>0,AT136/AT137,0)*1000","v":0},{"$f":"IF(AU137>0,AU136/AU137,0)*1000","v":0},0,0,0,0,0,0,0,0,0,0,109.11021628930605,103.47151670028231,101.44266343164932,93.768104120861338,96.081919720972834,93.043417162141139,90.303028354098728]
[null,null,"Renewable Resources","$MM",null,{"$f":"SUM(F106,F116,F126,F136)","v":959.90496129396115},{"$f":"SUM(G106,G116,G126,G136)","v":1188.8074593108836},1453.1943227204556,2252.5485521313658,2316.6471084721429,2375.3337150388352,2556.9646244497653,2642.7868676680914,2793.2441836247781,2944.9736579678465,3128.8649319825067,3103.8154274030953,3104.1966926489722,3068.9214538773817,3029.9947675273338,3119.5952128381332,3388.1075049644787,3535.935741055524,3582.6197845504789,null,{"$f":"SUM(Z106,Z116,Z126,Z136)","v":1211.1715197031892},{"$f":"SUM(AA106,AA116,AA126,AA136)","v":1452.7862600879944},1514.7595289514184,1751.1178215355203,2191.0564045405313,2439.8364052996053,2516.8625129830571,2619.1305067010439,2780.3207699918648,2877.5349959905229,3007.2542391446073,2988.365047502155,2951.7899700015337,2929.9608050745851,2906.4097113331291,3048.3379244500929,3223.1962339831862,3337.5082307654538,3488.5884557321497,null,{"$f":"SUM(AT106,AT116,AT126,AT136)","v":118.90106645075323},{"$f":"SUM(AU106,AU116,AU126,AU136)","v":156.1358226258489},441.49730624419351,531.82150118088759,523.75871505020245,582.02346062754191,578.59397543522152,570.40648437177015,558.25986070069678,557.72006398457677,557.19085151779234,553.89704310579282,541.11491757971737,542.59550695529072,556.08740991407876,566.3899423695957,599.3215372434646,623.82642927766381,645.14539933157994]
[null,null,"Total Generation RR","$MM",null,{"$f":"SUM(F142,F143)","v":5639.0100660618009},{"$f":"SUM(G142,G143)","v":5621.2113573637653},6214.4559242369114,6695.0917350187074,6790.8092109623849,6919.2010461421623,7082.8655675579776,7226.0781613335566,{"$f":"SUM(N142,N143)","v":7524.7633879623063},7750.4144634688328,8030.667878184544,8176.0343361453961,8334.6399772898694,9392.7602728128513,9536.6350359229145,9715.8649471272147,9918.9108459297568,10099.946599802195,10237.190881115886,null,{"$f":"SUM(Z142,Z143)","v":6009.231437555045},6088.268733218214,6879.1601141393685,7057.0146468628618,7450.565304770611,7615.7487907923296,7753.8605975118162,7933.3399321920006,8264.7881144561543,8466.3476134356279,8729.0987750007298,8878.74772758791,9034.1952605338811,9193.8277721818395,9320.5383757755462,9517.9514918454515,9734.6955934463822,9903.9678254787414,10060.257420925473,null,{"$f":"SUM(AT142,AT143)","v":1498.5932633775487},1563.9474382077701,1911.0909238848321,1965.7767017966448,1999.2727681677318,2055.108741248775,2088.4183562232029,2126.7849849160302,2206.2907674711978,2263.777037349209,2331.3184155761833,2379.9374584208026,2417.0652452971863,2459.30505001151,2507.0276833894818,2559.9423533166,2610.8626482782156,2665.5301217854726,2713.2229751981631]
[]
[null,null,"Generation","$MM",null,{"$f":"F144","v":5639.0100660618009},5621.2113573637653,6214.4559242369114,6695.0917350187074,6790.8092109623849,6919.2010461421623,7082.8655675579776,7226.0781613335566,7524.7633879623063,7750.4144634688328,8030.667878184544,8176.0343361453961,8334.6399772898694,9392.7602728128513,9536.6350359229145,9715.8649471272147,9918.9108459297568,10099.946599802195,10237.190881115886,null,{"$f":"Z144","v":6009.231437555045},6088.268733218214,6879.1601141393685,7057.0146468628618,7450.565304770611,7615.7487907923296,7753.8605975118162,7933.3399321920006,8264.7881144561543,8466.3476134356279,8729.0987750007298,8878.74772758791,9034.1952605338811,9193.8277721818395,9320.5383757755462,9517.9514918454515,9734.6955934463822,9903.9678254787414,10060.257420925473,null,{"$f":"AT144","v":1498.5932633775487},1563.9474382077701,1911.0909238848321,1965.7767017966448,1999.2727681677318,2055.108741248775,2088.4183562232029,2126.7849849160302,2206.2907674711978,2263.777037349209,2331.3184155761833,2379.9374584208026,2417.0652452971863,2459.30505001151,2507.0276833894818,2559.9423533166,2610.8626482782156,2665.5301217854726,2713.2229751981631]
[null,null,"Total Retail Sales","GWh",null,{"$f":"INDEX(Load_Forecast!$F$222:$BB$229,F$3,MATCH(F4,Load_Forecast!$F$12:$BB$12,0))","v":76195.933937038775},{"$f":"INDEX(Load_Forecast!$F$222:$BB$229,G$3,MATCH(G4,Load_Forecast!$F$12:$BB$12,0))","v":76602},{"$f":"INDEX(Load_Forecast!$F$222:$BB$229,H$3,MATCH(H4,Load_Forecast!$F$12:$BB$12,0))","v":75421},{"$f":"INDEX(Load_Forecast!$F$222:$BB$229,I$3,MATCH(I4,Load_Forecast!$F$12:$BB$12,0))","v":72865.130149437231},{"$f":"INDEX(Load_Forecast!$F$222:$BB$229,J$3,MATCH(J4,Load_Forecast!$F$12:$BB$12,0))","v":71838.141332618543},{"$f":"INDEX(Load_Forecast!$F$222:$BB$229,K$3,MATCH(K4,Load_Forecast!$F$12:$BB$12,0))","v":71583.585399718635},{"$f":"INDEX(Load_Forecast!$F$222:$BB$229,L$3,MATCH(L4,Load_Forecast!$F$12:$BB$12,0))","v":71089.555635595054},{"$f":"INDEX(Load_Forecast!$F$222:$BB$229,M$3,MATCH(M4,Load_Forecast!$F$12:$BB$12,0))","v":70766.057957343612},{"$f":"INDEX(Load_Forecast!$F$222:$BB$229,N$3,MATCH(N4,Load_Forecast!$F$12:$BB$12,0))","v":70573.326857368404},{"$f":"INDEX(Load_Forecast!$F$222:$BB$229,O$3,MATCH(O4,Load_Forecast!$F$12:$BB$12,0))","v":70407.464678407836},{"$f":"INDEX(Load_Forecast!$F$222:$BB$229,P$3,MATCH(P4,Load_Forecast!$F$12:$BB$12,0))","v":70426.927850672626},{"$f":"INDEX(Load_Forecast!$F$222:$BB$229,Q$3,MATCH(Q4,Load_Forecast!$F$12:$BB$12,0))","v":70376.015561593435},{"$f":"INDEX(Load_Forecast!$F$222:$BB$229,R$3,MATCH(R4,Load_Forecast!$F$12:$BB$12,0))","v":70145.628766607857},{"$f":"INDEX(Load_Forecast!$F$222:$BB$229,S$3,MATCH(S4,Load_Forecast!$F$12:$BB$12,0))","v":69857.868150136128},{"$f":"INDEX(Load_Forecast!$F$222:$BB$229,T$3,MATCH(T4,Load_Forecast!$F$12:$BB$12,0))","v":69551.004331818796},{"$f":"INDEX(Load_Forecast!$F$222:$BB$229,U$3,MATCH(U4,Load_Forecast!$F$12:$BB$12,0))","v":69468.251503291918},{"$f":"INDEX(Load_Forecast!$F$222:$BB$229,V$3,MATCH(V4,Load_Forecast!$F$12:$BB$12,0))","v":69378.954784206901},{"$f":"INDEX(Load_Forecast!$F$222:$BB$229,W$3,MATCH(W4,Load_Forecast!$F$12:$BB$12,0))","v":69282.91238243501},{"$f":"INDEX(Load_Forecast!$F$222:$BB$229,X$3,MATCH(X4,Load_Forecast!$F$12:$BB$12,0))","v":69180.029956888262},null,{"$f":"INDEX(Load_Forecast!$F$222:$BB$229,Z$3,MATCH(Z4,Load_Forecast!$F$12:$BB$12,0))","v":74597.866528924133},{"$f":"INDEX(Load_Forecast!$F$222:$BB$229,AA$3,MATCH(AA4,Load_Forecast!$F$12:$BB$12,0))","v":72545},{"$f":"INDEX(Load_Forecast!$F$222:$BB$229,AB$3,MATCH(AB4,Load_Forecast!$F$12:$BB$12,0))","v":75723},{"$f":"INDEX(Load_Forecast!$F$222:$BB$229,AC$3,MATCH(AC4,Load_Forecast!$F$12:$BB$12,0))","v":74409.55809621689},{"$f":"INDEX(Load_Forecast!$F$222:$BB$229,AD$3,MATCH(AD4,Load_Forecast!$F$12:$BB$12,0))","v":73669.686371744989},{"$f":"INDEX(Load_Forecast!$F$222:$BB$229,AE$3,MATCH(AE4,Load_Forecast!$F$12:$BB$12,0))","v":72798.419498310002},{"$f":"INDEX(Load_Forecast!$F$222:$BB$229,AF$3,MATCH(AF4,Load_Forecast!$F$12:$BB$12,0))","v":71905.327498309998},{"$f":"INDEX(Load_Forecast!$F$222:$BB$229,AG$3,MATCH(AG4,Load_Forecast!$F$12:$BB$12,0))","v":71227.473579200436},{"$f":"INDEX(Load_Forecast!$F$222:$BB$229,AH$3,MATCH(AH4,Load_Forecast!$F$12:$BB$12,0))","v":70743.322298450439},{"$f":"INDEX(Load_Forecast!$F$222:$BB$229,AI$3,MATCH(AI4,Load_Forecast!$F$12:$BB$12,0))","v":70150.878657989801},{"$f":"INDEX(Load_Forecast!$F$222:$BB$229,AJ$3,MATCH(AJ4,Load_Forecast!$F$12:$BB$12,0))","v":69974.430127415311},{"$f":"INDEX(Load_Forecast!$F$222:$BB$229,AK$3,MATCH(AK4,Load_Forecast!$F$12:$BB$12,0))","v":69508.480249018612},{"$f":"INDEX(Load_Forecast!$F$222:$BB$229,AL$3,MATCH(AL4,Load_Forecast!$F$12:$BB$12,0))","v":68974.167660589737},{"$f":"INDEX(Load_Forecast!$F$222:$BB$229,AM$3,MATCH(AM4,Load_Forecast!$F$12:$BB$12,0))","v":68552.053029412491},{"$f":"INDEX(Load_Forecast!$F$222:$BB$229,AN$3,MATCH(AN4,Load_Forecast!$F$12:$BB$12,0))","v":67890.310794531979},{"$f":"INDEX(Load_Forecast!$F$222:$BB$229,AO$3,MATCH(AO4,Load_Forecast!$F$12:$BB$12,0))","v":67702.063708136964},{"$f":"INDEX(Load_Forecast!$F$222:$BB$229,AP$3,MATCH(AP4,Load_Forecast!$F$12:$BB$12,0))","v":67506.09661160114},{"$f":"INDEX(Load_Forecast!$F$222:$BB$229,AQ$3,MATCH(AQ4,Load_Forecast!$F$12:$BB$12,0))","v":67302.178078024619},{"$f":"INDEX(Load_Forecast!$F$222:$BB$229,AR$3,MATCH(AR4,Load_Forecast!$F$12:$BB$12,0))","v":67090.182001696987},null,{"$f":"INDEX(Load_Forecast!$F$222:$BB$229,AT$3,MATCH(AT4,Load_Forecast!$F$12:$BB$12,0))","v":16606.364031256799},{"$f":"INDEX(Load_Forecast!$F$222:$BB$229,AU$3,MATCH(AU4,Load_Forecast!$F$12:$BB$12,0))","v":16459},{"$f":"INDEX(Load_Forecast!$F$222:$BB$229,AV$3,MATCH(AV4,Load_Forecast!$F$12:$BB$12,0))","v":16653},{"$f":"INDEX(Load_Forecast!$F$222:$BB$229,AW$3,MATCH(AW4,Load_Forecast!$F$12:$BB$12,0))","v":16558.299720867773},{"$f":"INDEX(Load_Forecast!$F$222:$BB$229,AX$3,MATCH(AX4,Load_Forecast!$F$12:$BB$12,0))","v":16251.853727857644},{"$f":"INDEX(Load_Forecast!$F$222:$BB$229,AY$3,MATCH(AY4,Load_Forecast!$F$12:$BB$12,0))","v":16156.46117095439},{"$f":"INDEX(Load_Forecast!$F$222:$BB$229,AZ$3,MATCH(AZ4,Load_Forecast!$F$12:$BB$12,0))","v":15952.325561368723},{"$f":"INDEX(Load_Forecast!$F$222:$BB$229,BA$3,MATCH(BA4,Load_Forecast!$F$12:$BB$12,0))","v":15835.449860844717},{"$f":"INDEX(Load_Forecast!$F$222:$BB$229,BB$3,MATCH(BB4,Load_Forecast!$F$12:$BB$12,0))","v":15730.925222084576},{"$f":"INDEX(Load_Forecast!$F$222:$BB$229,BC$3,MATCH(BC4,Load_Forecast!$F$12:$BB$12,0))","v":15650.282023519698},{"$f":"INDEX(Load_Forecast!$F$222:$BB$229,BD$3,MATCH(BD4,Load_Forecast!$F$12:$BB$12,0))","v":15640.361472177661},{"$f":"INDEX(Load_Forecast!$F$222:$BB$229,BE$3,MATCH(BE4,Load_Forecast!$F$12:$BB$12,0))","v":15545.355363955943},{"$f":"INDEX(Load_Forecast!$F$222:$BB$229,BF$3,MATCH(BF4,Load_Forecast!$F$12:$BB$12,0))","v":15460.751200522496},{"$f":"INDEX(Load_Forecast!$F$222:$BB$229,BG$3,MATCH(BG4,Load_Forecast!$F$12:$BB$12,0))","v":15371.670497231104},{"$f":"INDEX(Load_Forecast!$F$222:$BB$229,BH$3,MATCH(BH4,Load_Forecast!$F$12:$BB$12,0))","v":15285.01325171351},{"$f":"INDEX(Load_Forecast!$F$222:$BB$229,BI$3,MATCH(BI4,Load_Forecast!$F$12:$BB$12,0))","v":15273.320613713662},{"$f":"INDEX(Load_Forecast!$F$222:$BB$229,BJ$3,MATCH(BJ4,Load_Forecast!$F$12:$BB$12,0))","v":15260.03494500916},{"$f":"INDEX(Load_Forecast!$F$222:$BB$229,BK$3,MATCH(BK4,Load_Forecast!$F$12:$BB$12,0))","v":15245.105647786913},{"$f":"INDEX(Load_Forecast!$F$222:$BB$229,BL$3,MATCH(BL4,Load_Forecast!$F$12:$BB$12,0))","v":15228.50597423143}]
[null,"System Average Rate"]
[null,null,"Distribution","c/kWh",null,{"$f":"F152/F$158*100","v":4.9673007257040105},4.8146794026331303,4.9109729906857931,5.047566923225582,5.2051892284331229,5.3265037412886311,5.4657056255036505,5.597211872920683,5.7227430337400511,5.8495019326160431,5.9655848453908593,6.0892055978453232,6.2288609774289805,6.3760623826104315,6.5284639963752653,6.6657165573393868,6.8064022686073393,6.9506353286634956,7.0985253647852753,null,{"$f":"Z152/Z$158*100","v":4.9482664142985859},5.1235203197233803,5.2259907261178489,5.330510540640204,5.4371207514530093,5.5458631664820697,5.6746853520036025,5.8351961022239589,5.9866769154031889,6.1503367411760195,6.2868821440618765,6.4491951696395073,6.6215542956284876,6.7892244028768296,6.982325985819859,7.1387369706038761,7.2993984574193798,7.4644665922490807,7.6340946414790212,null,{"$f":"AT152/AT$158*100","v":5.7303658773160588},5.9598343176553534,6.0790310040084616,6.2006116240886318,6.3834975487490357,6.5355468675202406,6.7343297984908013,6.9070612651162531,7.0806211505182306,7.2462531842783218,7.3830455015715408,7.5622884889222961,7.7417803196644055,7.9283500560893945,8.1232419705356094,8.2908504319896341,8.4626366401494924,8.6387414662225321,8.8193004549642708]
[null,null,"Transmission","c/kWh",null,{"$f":"F153/F$158*100","v":1.509649553712473},1.71894432697976,1.7533232135193553,1.8434647840109077,1.8992072868627905,1.9419280079128958,1.9911144280156792,2.0443947579998114,2.0884547242814056,2.1451629531029011,2.2642935235904993,2.3060936714446365,2.3538274596077238,2.4042550228004851,2.4567544237718382,2.503156329574078,2.5997907090907719,2.7041826465097154,2.7580568053476227,null,{"$f":"Z153/Z$158*100","v":0.88576242845359332},1.1086639299924215,1.1308372085922702,1.1937507475700972,1.216301628940097,1.2392563145632054,1.2666334547686533,1.3075307939065208,1.3395716596499316,1.3861397751061635,1.4913492008181435,1.5241973568853346,1.5594228500827583,1.5936333894466672,1.6335566171927083,1.6648694615509312,1.7448322113298835,1.8320704900988445,1.8698220640501029,null,{"$f":"AT153/AT$158*100","v":2.0800040961307045},2.1627777359250677,2.2060332906435698,2.2906193177165517,2.3564668385976559,2.4110661757415617,2.4827025533399318,2.5515761301091819,2.6138189484791789,2.6851264239685868,2.8107465594972267,2.8735086423439173,2.9365653699076257,3.0021903028921293,3.0710458108061158,3.1293265482927457,3.2370531702419734,3.3526954178603692,3.4192694984616101]
[null,null,"Generation","c/kWh",null,{"$f":"F154/F$158*100","v":7.400670580035615},7.3382044298631435,8.2396891107740711,9.1883342845719422,9.4529299965044853,9.6659045610886078,9.9632998184216177,10.211220421079968,10.662333381519852,11.007944255441549,11.40283712958785,11.617643128701555,11.881909284784248,13.445529503743591,13.711714341930806,13.986050802886274,14.29671415025072,14.577832040390366,14.797898884252461,null,{"$f":"Z154/Z$158*100","v":8.0555004012414493},8.3924029681138794,9.084637579255137,9.4840163379785647,10.113474987763995,10.461420513352117,10.7834299171978,11.13803358948374,11.682781986953964,12.068769166402104,12.474697913375007,12.773617975503454,13.097940239003151,13.411455041670592,13.72881971918479,14.058583993653814,14.420468790330625,14.715672075273545,14.995126143302171,null,{"$f":"AT154/AT$158*100","v":9.0242106011699441},9.5020805529362047,11.475955827087205,11.871851186020349,12.301813698585882,12.720042585460417,13.091623213111097,13.43053088864114,14.025181204051471,14.464768327798433,14.905783473887869,15.309636883174873,15.633556312680987,15.998944619939026,16.401867908805599,16.760876158247278,17.109152486784481,17.484497538870254,17.816737766589064]
[null,null,"DSM Programs","c/kWh",null,{"$f":"F155/F$158*100","v":0.85829289454262958},0.87448905459387494,0.88818247649858806,0.91933700554183917,0.9324797289762824,0.93579568815874548,0.94229890679551309,0.94660650167031812,0.94919162157942105,0.95142767696538588,0.95116474059517353,0.95185284397597292,0.95497911613116548,0.95891289462244345,0.96314368431562636,0.96429101223061109,0.96553213821619566,0.96687059271173337,0.96830849309758182,null,{"$f":"Z155/Z$158*100","v":1.0106061847917471},0.87144489130884273,0.83487143457073809,0.84960818552709783,0.85814088200390093,0.86841129348237611,0.87919729788430301,0.88756439703992185,0.8936386868189925,0.90118571355627186,0.90345815642779248,0.90951448533350154,0.91656009465877031,0.92220388516848217,0.93119281529481235,0.93378201752514489,0.93649274381442527,0.93933021850658571,0.94229837740492284,null,{"$f":"AT155/AT$158*100","v":0.88557738685721243},1.2249399939242966,1.210669990992614,1.2175940585609477,1.240553089980198,1.2478776847646174,1.263846282627531,1.2731742727342086,1.281633920152113,1.2882379582489971,1.2890550768832632,1.2969331924535308,1.3040302569074815,1.3115872711187537,1.3190232175781624,1.3200330085323762,1.3211822536876834,1.3224760671256324,1.3239176183215526]
[null,null,"Other Fees","c/kWh",null,{"$f":"F156/F$158*100","v":1.5349103762287348},0.81746412782956046,0.83026460959149306,0.85938756976863284,0.87167326378984822,0.87477299118697316,0.88085213868809209,0.88487883778612819,0.88729538351729353,0.88938562702150203,0.88913983658030549,0.8897830691366041,0.89270547888807816,0.89638273795330536,0.90033764029130459,0.90141015161483762,0.90257034449089768,0.90382151914092534,0.90516565487212575,null,{"$f":"Z156/Z$158*100","v":0.73659472729685427},0.68097474946584879,0.65239508735787011,0.6639108531745419,0.67057857353587436,0.67860419965775265,0.68703272648554581,0.69357104383421475,0.69831768702615882,0.70421517370935249,0.70599093283140646,0.71072354082576139,0.71622920399845269,0.72063944137171498,0.72766367721472991,0.72968696217250706,0.73180520989433473,0.73402250284869186,0.73634191659743065,null,{"$f":"AT156/AT$158*100","v":0.79931379077418807},0.68236308159669479,0.67441385696270939,0.67827096678567755,0.69106048750295379,0.69514071436576641,0.70403615553069054,0.7092323905347454,0.71394490797228061,0.71762374269816409,0.71807892547615593,0.72246749572805913,0.72642097491488322,0.730630672965768,0.73477292921162252,0.73533544171893184,0.7359756383567877,0.73669636796714322,0.73749939613277282]
[null,null,"Total Average Rate","c/kWh",null,{"$f":"F157/F$158*100","v":16.270824130223463},15.563781341899469,16.615686559049124,17.858090567118904,18.361479504566528,18.744904989635856,19.243270917424557,19.68431239145691,20.310018144638022,20.843422445147379,21.473020075744689,21.854578311104092,22.312282316840196,24.081142541730259,24.560414086684844,25.020624853645185,25.571009610655931,26.103342127416234,26.527955202355063,null,{"$f":"Z157/Z$158*100","v":15.636730156082232},16.177006858604372,16.764266046439932,17.410580429089652,18.200602867877244,18.752579814023893,19.290978748339903,19.861895926488355,20.600986935852234,21.210646569949912,21.862378347514227,22.367248528187559,22.911706683371623,23.43715616053429,24.003558814706903,24.525659405506275,25.132997412788647,25.685561878976742,26.177683142833647,null,{"$f":"AT157/AT$158*100","v":18.519471752248108},19.531995682037621,21.568136680022949,22.212984182213432,22.973391663415725,23.609674027852606,24.276538003100054,24.871574947135532,25.715200131173273,26.402009636992506,27.10670953731606,27.764834702622675,28.342353234075386,28.971702923005072,29.649951836937117,30.236421588780964,30.866000189220422,31.535106858045932,32.116724734469273]

{"sheet":"Supply_Curve","index":6,"n_rows":2018,"n_cols":207,"rows_kept":69,"cut":true,"hidden":false,"merged":[],"bounds":{"rows_first":31,"rows_last":7,"rows_between":31,"halvings":6}}
["RPS Supply Curve"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Preferred DG Resources",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Supply Curves by Product Content Category",null,null,null,null,null,"Selected Gen",null,null,null,null,"Parameters for Resource Selection"]
["Input Parameters",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Controls!D69","v":"None"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,2,3,null,null,1,null,null,null,null,"Max Select",0.01,"Max GWh to select each iteration (% of load)"]
["Nominal WACC",{"$f":"WACC","v":7.4999999999999997E-2},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,"None",{"$f":"MATCH(AQ$3,$AP$4:$AP$8,0)>=$AO4","v":true},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"PCC1","PCC2","PCC3","Total",null,"Compliance","Economics",null,null,null,"RNS Thresh",1E-3,"Tolerance for difference in compliance",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Allocation Factors by Procurement Content Category"]
["PPA Year Lag",1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2,"0-15%",{"$f":"MATCH(AQ$3,$AP$4:$AP$8,0)>=$AO5","v":false},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"RNS (GWh)",{"$f":"SUM(MIN(OFFSET(Net_Short!$AW$32,0,year-MIN(Net_Short!$AW$6:$CK$6),1,finalYr-year+1)),MIN(OFFSET(Net_Short!$CM$32,0,year-MIN(Net_Short!$CM$6:$EA$6),1,finalYr-year+1)),MIN(OFFSET(Net_Short!$EC$32,0,year-MIN(Net_Short!$EC$6:$FQ$6),1,finalYr-year+1)),MIN(OFFSET(Net_Short!$FS$32,0,year-MIN(Net_Short!$FS$6:$HG$6),1,finalYr-year+1)))","v":1.4548362514688051E-12},{"$f":"SUM(MIN(OFFSET(Net_Short!$AW$42,0,year-MIN(Net_Short!$AW$6:$CK$6),1,finalYr-year+1)),MIN(OFFSET(Net_Short!$CM$42,0,year-MIN(Net_Short!$CM$6:$EA$6),1,finalYr-year+1)),MIN(OFFSET(Net_Short!$EC$42,0,year-MIN(Net_Short!$EC$6:$FQ$6),1,finalYr-year+1)),MIN(OFFSET(Net_Short!$FS$42,0,year-MIN(Net_Short!$FS$6:$HG$6),1,finalYr-year+1)))","v":0},{"$f":"SUM(MIN(OFFSET(Net_Short!$AW$44,0,year-MIN(Net_Short!$AW$6:$CK$6),1,finalYr-year+1)),MIN(OFFSET(Net_Short!$CM$44,0,year-MIN(Net_Short!$CM$6:$EA$6),1,finalYr-year+1)),MIN(OFFSET(Net_Short!$EC$44,0,year-MIN(Net_Short!$EC$6:$FQ$6),1,finalYr-year+1)),MIN(OFFSET(Net_Short!$FS$44,0,year-MIN(Net_Short!$FS$6:$HG$6),1,finalYr-year+1)))","v":0},null,null,{"$f":"SUM(MIN(OFFSET(Net_Short!$AW$32,0,year-MIN(Net_Short!$AW$6:$CK$6),1,finalYr-year+1)),MIN(OFFSET(Net_Short!$CM$32,0,year-MIN(Net_Short!$CM$6:$EA$6),1,finalYr-year+1)),MIN(OFFSET(Net_Short!$EC$32,0,year-MIN(Net_Short!$EC$6:$FQ$6),1,finalYr-year+1)),MIN(OFFSET(Net_Short!$FS$32,0,year-MIN(Net_Short!$FS$6:$HG$6),1,finalYr-year+1)))","v":1.4548362514688051E-12},null,null,null,null,"Compliant",{"$f":"$FL$6/INDEX(Net_Short!$G$14:$AU$14,MATCH(year,Net_Short!$G$6:$AU$6,0))<$FR$4","v":true},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"PCC","Total GWh","PG&E","SCE","SDG&E","Other"]
["Tx Capacity Value",0.6,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,3,"15-30%",{"$f":"MATCH(AQ$3,$AP$4:$AP$8,0)>=$AO6","v":false},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Gen to Select (GWh)",{"$f":"FG$5","v":1.4548362514688051E-12},{"$f":"FH$5","v":0},{"$f":"FI$5","v":0},null,null,{"$f":"MIN(FR3*INDEX(Load_Forecast!$F$229:$BB$229,MATCH(year,Load_Forecast!$F$12:$BB$12,0)),FL5)","v":1.4548362514688051E-12},{"$f":"FR3*INDEX(Load_Forecast!$F$229:$BB$229,MATCH(year,Load_Forecast!$F$12:$BB$12,0))-SUM(OFFSET($FL$17,1,0,ctProject,1))","v":2093.0559021422196},null,null,null,"Economic",{"$f":"SUMPRODUCT((OFFSET($N$17,1,0,ctProject,1)=\"Existing\")*(OFFSET($FE$17,1,0,ctProject,1)<$FE$12)*OFFSET($FM$17,1,0,ctProject,1))=0","v":true},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2,{"$f":"SUMPRODUCT((OFFSET($O$17,1,0,ctProject,1)=$GH6)*OFFSET($FL$17,1,0,ctProject,1))","v":0},{"$f":"INDEX($FH$7:$FI$10,MATCH(GJ$5,$FF$7:$FF$10,0),MATCH($GH6,$FH$3:$FI$3,0))","v":0},0,0,0]
["Count",{"$f":"COUNTA(Supply_Curve!A:A)-COUNTA(Supply_Curve!$A$1:$A$15)","v":2001},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,4,"30-100%",{"$f":"MATCH(AQ$3,$AP$4:$AP$8,0)>=$AO7","v":false},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"PG&E",{"$f":"IF(FG$6>0,MAX(MIN(OFFSET(Net_Short!$AW$32,0,year-MIN(Net_Short!$AW$6:$CK$6),1,finalYr-year+1)),0)/FG$6,0)","v":0},{"$f":"IF(FH$6>0,MAX(MIN(OFFSET(Net_Short!$AW$42,0,year-MIN(Net_Short!$AW$6:$CK$6),1,finalYr-year+1)),0)/FH$6,0)","v":0},{"$f":"IF(FI$6>0,MAX(MIN(OFFSET(Net_Short!$AW$44,0,year-MIN(Net_Short!$AW$6:$CK$6),1,finalYr-year+1)),0)/FI$6,0)","v":0},null,null,"(see",{"$f":"MAX(OFFSET(Net_Short!$AW$16,0,MATCH(year,Net_Short!$AW$6:$CK$6,0)-1),0)/OFFSET(Net_Short!$G$16,0,MATCH(year,Net_Short!$G$6:$AU$6,0)-1)","v":0.34915998650560176},null,null,null,"Resources",{"$f":"SUM(OFFSET($EZ$17,1,0,ctProject,1))>0","v":true},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,3,{"$f":"SUMPRODUCT((OFFSET($O$17,1,0,ctProject,1)=$GH7)*OFFSET($FL$17,1,0,ctProject,1))","v":0},0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,"100%+",{"$f":"MATCH(AQ$3,$AP$4:$AP$8,0)>=$AO8","v":false},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"SCE",{"$f":"IF(FG$6>0,MAX(MIN(OFFSET(Net_Short!$CM$32,0,year-MIN(Net_Short!$CM$6:$EA$6),1,finalYr-year+1)),0)/FG$6,0)","v":0},{"$f":"IF(FH$6>0,MAX(MIN(OFFSET(Net_Short!$CM$42,0,year-MIN(Net_Short!$CM$6:$EA$6),1,finalYr-year+1)),0)/FH$6,0)","v":0},{"$f":"IF(FI$6>0,MAX(MIN(OFFSET(Net_Short!$CM$44,0,year-MIN(Net_Short!$CM$6:$EA$6),1,finalYr-year+1)),0)/FI$6,0)","v":0},null,null,"allocators",{"$f":"MAX(OFFSET(Net_Short!$CM$16,0,MATCH(year,Net_Short!$AW$6:$CK$6,0)-1),0)/OFFSET(Net_Short!$G$16,0,MATCH(year,Net_Short!$G$6:$AU$6,0)-1)","v":0.33861227086731605},null,null,null,"Continue",{"$f":"OR(AND(FR5:FR6),NOT(FR7))","v":true},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"SUMPRODUCT((OFFSET($O$17,1,0,ctProject,1)=$GH8)*OFFSET($FL$17,1,0,ctProject,1))","v":1.4548362514688051E-12},{"$f":"IF($FG$5>0,(INDEX($FG$7:$FG$10,MATCH(GJ$5,$FF$7:$FF$10,0))*$FG$5-SUMPRODUCT($GI$6:$GI$7,GJ$6:GJ$7))/$FG$5,0)","v":0},{"$f":"IF($FG$5>0,(INDEX($FG$7:$FG$10,MATCH(GK$5,$FF$7:$FF$10,0))*$FG$5-SUMPRODUCT($GI$6:$GI$7,GK$6:GK$7))/$FG$5,0)","v":0},{"$f":"IF($FG$5>0,(INDEX($FG$7:$FG$10,MATCH(GL$5,$FF$7:$FF$10,0))*$FG$5-SUMPRODUCT($GI$6:$GI$7,GL$6:GL$7))/$FG$5,0)","v":0},{"$f":"IF($FG$5>0,(INDEX($FG$7:$FG$10,MATCH(GM$5,$FF$7:$FF$10,0))*$FG$5-SUMPRODUCT($GI$6:$GI$7,GM$6:GM$7))/$FG$5,0)","v":1}]
["Year",2030,"<-- This cell is controlled by macros",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"SDG&E",{"$f":"IF(FG$6>0,MAX(MIN(OFFSET(Net_Short!$EC$32,0,year-MIN(Net_Short!$EC$6:$FQ$6),1,finalYr-year+1)),0)/FG$6,0)","v":0},{"$f":"IF(FH$6>0,MAX(MIN(OFFSET(Net_Short!$EC$42,0,year-MIN(Net_Short!$EC$6:$FQ$6),1,finalYr-year+1)),0)/FH$6,0)","v":0},{"$f":"IF(FI$6>0,MAX(MIN(OFFSET(Net_Short!$EC$44,0,year-MIN(Net_Short!$EC$6:$FQ$6),1,finalYr-year+1)),0)/FI$6,0)","v":0},null,null,"to the",{"$f":"MAX(OFFSET(Net_Short!$EC$16,0,MATCH(year,Net_Short!$AW$6:$CK$6,0)-1),0)/OFFSET(Net_Short!$G$16,0,MATCH(year,Net_Short!$G$6:$AU$6,0)-1)","v":7.686011329825522E-2},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"INDEX($FM$7:$FM$10,MATCH(GJ$5,$FF$7:$FF$10,0))","v":0.34915998650560176},{"$f":"INDEX($FM$7:$FM$10,MATCH(GK$5,$FF$7:$FF$10,0))","v":0.33861227086731605},{"$f":"INDEX($FM$7:$FM$10,MATCH(GL$5,$FF$7:$FF$10,0))","v":7.686011329825522E-2},{"$f":"INDEX($FM$7:$FM$10,MATCH(GM$5,$FF$7:$FF$10,0))","v":0.23536762932882688}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Remaining DG",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Other",{"$f":"IF(FG$6>0,MAX(MIN(OFFSET(Net_Short!$FS$32,0,year-MIN(Net_Short!$FS$6:$HG$6),1,finalYr-year+1)),0)/FG$6,0)","v":1},{"$f":"IF(FH$6>0,MAX(MIN(OFFSET(Net_Short!$FS$42,0,year-MIN(Net_Short!$FS$6:$HG$6),1,finalYr-year+1)),0)/FH$6,0)","v":0},{"$f":"IF(FI$6>0,MAX(MIN(OFFSET(Net_Short!$FS$44,0,year-MIN(Net_Short!$FS$6:$HG$6),1,finalYr-year+1)),0)/FI$6,0)","v":0},null,null,"left)",{"$f":"MAX(OFFSET(Net_Short!$FS$16,0,MATCH(year,Net_Short!$AW$6:$CK$6,0)-1),0)/OFFSET(Net_Short!$G$16,0,MATCH(year,Net_Short!$G$6:$AU$6,0)-1)","v":0.23536762932882688}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"First Year for Generic Projects",{"$f":"General_Inputs!$F$18","v":2017},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"MW",{"$f":"SUMPRODUCT((OFFSET($AP$17,1,0,ctProject,1))*OFFSET($AN$17,1,0,ctProject,1))","v":0},null,null,null,null,null,null,null,null,null,null,null,"Solar Exception",{"$f":"year<=2024","v":false},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Allow Partial Bundles",1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Force Recontracting?",true]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Economic Threshold for Recontracting ($/MWh)",null,0]
[{"$f":"COLUMN()","v":1},{"$f":"COLUMN()","v":2},{"$f":"COLUMN()","v":3},{"$f":"COLUMN()","v":4},{"$f":"COLUMN()","v":5},{"$f":"COLUMN()","v":6},{"$f":"COLUMN()","v":7},{"$f":"COLUMN()","v":8},{"$f":"COLUMN()","v":9},{"$f":"COLUMN()","v":10},{"$f":"COLUMN()","v":11},{"$f":"COLUMN()","v":12},{"$f":"COLUMN()","v":13},{"$f":"COLUMN()","v":14},{"$f":"COLUMN()","v":15},{"$f":"COLUMN()","v":16},{"$f":"COLUMN()","v":17},{"$f":"COLUMN()","v":18},{"$f":"COLUMN()","v":19},{"$f":"COLUMN()","v":20},{"$f":"COLUMN()","v":21},{"$f":"COLUMN()","v":22},{"$f":"COLUMN()","v":23},{"$f":"COLUMN()","v":24},{"$f":"COLUMN()","v":25},{"$f":"COLUMN()","v":26},{"$f":"COLUMN()","v":27},{"$f":"COLUMN()","v":28},{"$f":"COLUMN()","v":29},{"$f":"COLUMN()","v":30},{"$f":"COLUMN()","v":31},{"$f":"COLUMN()","v":32},{"$f":"COLUMN()","v":33},{"$f":"COLUMN()","v":34},{"$f":"COLUMN()","v":35},{"$f":"COLUMN()","v":36},null,{"$f":"COLUMN()","v":38},{"$f":"COLUMN()","v":39},{"$f":"COLUMN()","v":40},{"$f":"COLUMN()","v":41},{"$f":"COLUMN()","v":42},{"$f":"COLUMN()","v":43},{"$f":"COLUMN()","v":44},{"$f":"COLUMN()","v":45},{"$f":"COLUMN()","v":46},{"$f":"COLUMN()","v":47},{"$f":"COLUMN()","v":48},{"$f":"COLUMN()","v":49},{"$f":"COLUMN()","v":50},{"$f":"COLUMN()","v":51},{"$f":"COLUMN()","v":52},{"$f":"COLUMN()","v":53},{"$f":"COLUMN()","v":54},{"$f":"COLUMN()","v":55},{"$f":"COLUMN()","v":56},{"$f":"COLUMN()","v":57},{"$f":"COLUMN()","v":58},{"$f":"COLUMN()","v":59},{"$f":"COLUMN()","v":60},{"$f":"COLUMN()","v":61},{"$f":"COLUMN()","v":62},{"$f":"COLUMN()","v":63},{"$f":"COLUMN()","v":64},{"$f":"COLUMN()","v":65},{"$f":"COLUMN()","v":66},{"$f":"COLUMN()","v":67},{"$f":"COLUMN()","v":68},{"$f":"COLUMN()","v":69},{"$f":"COLUMN()","v":70},{"$f":"COLUMN()","v":71},{"$f":"COLUMN()","v":72},{"$f":"COLUMN()","v":73},{"$f":"COLUMN()","v":74},{"$f":"COLUMN()","v":75},{"$f":"COLUMN()","v":76},{"$f":"COLUMN()","v":77},{"$f":"COLUMN()","v":78},{"$f":"COLUMN()","v":79},{"$f":"COLUMN()","v":80},{"$f":"COLUMN()","v":81},{"$f":"COLUMN()","v":82},{"$f":"COLUMN()","v":83},{"$f":"COLUMN()","v":84},{"$f":"COLUMN()","v":85},{"$f":"COLUMN()","v":86},{"$f":"COLUMN()","v":87},{"$f":"COLUMN()","v":88},{"$f":"COLUMN()","v":89},{"$f":"COLUMN()","v":90},null,{"$f":"COLUMN()","v":92},{"$f":"COLUMN()","v":93},{"$f":"COLUMN()","v":94},{"$f":"COLUMN()","v":95},{"$f":"COLUMN()","v":96},{"$f":"COLUMN()","v":97},{"$f":"COLUMN()","v":98},{"$f":"COLUMN()","v":99},{"$f":"COLUMN()","v":100},{"$f":"COLUMN()","v":101},null,{"$f":"COLUMN()","v":103},{"$f":"COLUMN()","v":104},{"$f":"COLUMN()","v":105},{"$f":"COLUMN()","v":106},{"$f":"COLUMN()","v":107},{"$f":"COLUMN()","v":108},{"$f":"COLUMN()","v":109},{"$f":"COLUMN()","v":110},{"$f":"COLUMN()","v":111},{"$f":"COLUMN()","v":112},{"$f":"COLUMN()","v":113},{"$f":"COLUMN()","v":114},{"$f":"COLUMN()","v":115},{"$f":"COLUMN()","v":116},{"$f":"COLUMN()","v":117},{"$f":"COLUMN()","v":118},{"$f":"COLUMN()","v":119},{"$f":"COLUMN()","v":120},{"$f":"COLUMN()","v":121},{"$f":"COLUMN()","v":122},{"$f":"COLUMN()","v":123},{"$f":"COLUMN()","v":124},{"$f":"COLUMN()","v":125},{"$f":"COLUMN()","v":126},{"$f":"COLUMN()","v":127},{"$f":"COLUMN()","v":128},{"$f":"COLUMN()","v":129},{"$f":"COLUMN()","v":130},{"$f":"COLUMN()","v":131},{"$f":"COLUMN()","v":132},{"$f":"COLUMN()","v":133},{"$f":"COLUMN()","v":134},{"$f":"COLUMN()","v":135},{"$f":"COLUMN()","v":136},{"$f":"COLUMN()","v":137},{"$f":"COLUMN()","v":138},{"$f":"COLUMN()","v":139},{"$f":"COLUMN()","v":140},{"$f":"COLUMN()","v":141},{"$f":"COLUMN()","v":142},{"$f":"COLUMN()","v":143},{"$f":"COLUMN()","v":144},{"$f":"COLUMN()","v":145},{"$f":"COLUMN()","v":146},{"$f":"COLUMN()","v":147},{"$f":"COLUMN()","v":148},{"$f":"COLUMN()","v":149},{"$f":"COLUMN()","v":150},{"$f":"COLUMN()","v":151},{"$f":"COLUMN()","v":152},{"$f":"COLUMN()","v":153},{"$f":"COLUMN()","v":154},{"$f":"COLUMN()","v":155},{"$f":"COLUMN()","v":156},{"$f":"COLUMN()","v":157},null,null,null,{"$f":"COLUMN()","v":161},{"$f":"COLUMN()","v":162},{"$f":"COLUMN()","v":163},{"$f":"COLUMN()","v":164},{"$f":"COLUMN()","v":165},{"$f":"COLUMN()","v":166},{"$f":"COLUMN()","v":167},{"$f":"COLUMN()","v":168},{"$f":"COLUMN()","v":169},{"$f":"COLUMN()","v":170},null,null,{"$f":"COLUMN()","v":173},{"$f":"COLUMN()","v":174},{"$f":"COLUMN()","v":175},{"$f":"COLUMN()","v":176},{"$f":"COLUMN()","v":177},{"$f":"COLUMN()","v":178},{"$f":"COLUMN()","v":179},{"$f":"COLUMN()","v":180},{"$f":"COLUMN()","v":181},{"$f":"COLUMN()","v":182},{"$f":"COLUMN()","v":183},{"$f":"COLUMN()","v":184},{"$f":"COLUMN()","v":185},{"$f":"COLUMN()","v":186},{"$f":"COLUMN()","v":187},{"$f":"COLUMN()","v":188},{"$f":"COLUMN()","v":189},{"$f":"COLUMN()","v":190},{"$f":"COLUMN()","v":191},{"$f":"COLUMN()","v":192},{"$f":"COLUMN()","v":193},{"$f":"COLUMN()","v":194},{"$f":"COLUMN()","v":195},{"$f":"COLUMN()","v":196},null,{"$f":"COLUMN()","v":198},{"$f":"COLUMN()","v":199},{"$f":"COLUMN()","v":200},{"$f":"COLUMN()","v":201},{"$f":"COLUMN()","v":202},{"$f":"COLUMN()","v":203},{"$f":"COLUMN()","v":204},null,{"$f":"COLUMN()","v":206},{"$f":"COLUMN()","v":207}]
["Resource Specification",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Resource Characteristics",null,null,null,"Project-Specific Cost Multipliers",null,null,null,null,null,null,null,"LOOKUP IDs",null,null,null,null,"Resource Potential",null,null,null,null,null,null,null,null,"DG Preference Logic",null,null,null,null,null,null,null,null,null,null,null,"PPA Price ($/MWh)",null,null,null,null,null,null,null,null,"Resource Valuation (NPV $/kW)",null,null,null,null,null,"Resource Valuation ($/MWh)",null,null,null,null,null,"Marginal Transmission Costs",null,null,null,null,null,null,"Env Cost",null,"FCDS Ranking Cost",null,null,null,null,null,null,null,null,null,null,"EO Ranking Cost",null,null,null,null,null,null,null,null,null,null,"Net Cost Comparison",null,null,null,null,null,"Allocation of 'Committed FCDS' Capacity",null,null,null,null,null,null,null,null,"Allocation of Tx Area Capacity to EO Projects",null,null,null,null,null,null,null,null,null,null,null,"Allocation of EOZ Capacity",null,null,null,null,null,null,null,null,null,null,null,"Bundling of Remaining Resources for FCDS",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Supply Curves by Product Content Category",null,null,null,null,null,null,null,null,null,null,"Renewable Resources Selected"]
["Index","ID","Name","State","County","Electrical Zone: Super CREZ or WREZ","Latitude","Longitude","LCR Area","Type","Subtype","DG Segment","Source","Project Type","Assumed PCC","Raw Resource Potential","Capacity Factor","First Date Availble","Last Date Available","Capital","Interconnection","Fixed O&M","Variable O&M","Heat Rate","Fuel Price","Incentive",null,"Technology Type","CREZ/WREZ ID","Transmission Area ID","Energy Only Zone ID",null,"Total Raw Resource Potential","Multiplier - Land Use Screen","Multiplier - PV Configuration","Multiplier - CREZ Included","Multiplier - Year","Available Potential","Selected Potential","Remaining Available Potential",null,"Preferred DG Segment","Resource Potential Multiplier","Available Potential, Post DG Screen",null,"Risk Adjustment Factor","Capital Cost Multiplier for Contract Renewal","Contract Life","Screening Period","ELCC Profile","Energy Value Profile","Degradation","Losses","Capital","Interconnection","Property Tax","Fixed O&M","Investment Tax Credit","Fuel","Variable O&M","Production Tax Credit","First-Year PPA Price","NPV PPA","NPV Capacity","NPV Energy","NPV Integration","NPV Curtailment","NPV Energy","PPA","Marginal Capacity Value","Marginal Energy Value ","Marginal Integration ","Curtailment Cost","Levelized Net Cost","FCDS Bundle?","EO Bundle?","NPV Tx Cost (FCDS)","NPV Tx Cost (EO)","Marginal Tx Cost (FCDS)","Marginal Tx Cost (EO)",null,"Environmental Cost Adder",null,"Bundle","PPA","Capacity Value","Energy Value","Integration Cost","Curtailment Cost","Transmission Cost","Environmental Cost","Ranking Cost for Bundling","Ranking Cost for Selection",null,"Bundle","PPA","Capacity Value","Energy Value","Integration Cost","Curtailment Cost","Transmission Cost","Environmental Cost","Ranking Cost for Bundling","Ranking Cost for Selection",null,"Fully Deliverable (FCDS)","Energy-Only (EO)","First Tx Choice",null,"Reserve for FCDS Bundle Sort",null,"Include Resource?","New Transmission","Ranking Cost for Capacity Allocation","Available Resource Capacity","Available Capacity in Tx Area","Allocation of Tx Area Capacity to Resources","Ranking Cost for Allocation of EOZ Capacity","Include Resource in Allocation of EOZ Capacity?",null,"Include Resource?","Apply Bundling Logic?","Ranking Cost for Capacity Allocation","Available Resource Capacity","Available Capacity in Tx Area","Allocation of Tx Area Capacity to Resources","Individual Ranking Cost for Allocation of EOZ Capacity","Annualized Plant Generation","Bundled Ranking Cost for Allocation of EOZ Capacity","Include Resource in Allocation of EOZ Capacity?",null,null,"Resource Flag - Allocation of Committed FCDS","Resource Flag - Bundling of EO Projects","Resource Flag - New Transmission","Treat as EO Bundle?","Available Resource Capacity","Available Capacity in EOZ","Ranking Cost","Allocation of EOZ Capacity to Bundles","Allocation of EOZ Capacity to Non-Bundles","Total Allocation of EOZ Capacity","Include Resource in Resource Sort",null,"Treat as FCDS Bundle?","Ranking Cost for Bundling","Available Resource Capacity","Capacity in FCDS Bundle","Allocation of Bundle Capacity to Resources","Annualized Plant Generation","Bundled Ranking Cost for Final Ranking",null,"New Capacity","Existing Capacity Available for Recontracting","Total Available Capacity","First-Year Energy with Tx Constraints","Annualized Plant Generation","Ranking Cost","Tiebreaker","Force Recontracting of Existing Resources","Ranking Cost",null,"PCC1","PCC2","PCC3","Total",null,"Resources Selected for Compliance","Resources Selected for Economics",null,"Recontracted for Non-CAISO Loads","Recontracted for Non-CAISO Loads",null,"Category","Project ID","Project Name","State","County","Electrical Zone","Latitude","Longitude","LCR","Technology","Subtechnology","Type","First Contract Year","Final Contract Year","Eligible for Recontr?","Product Content Category","CAISO","Bundled","Deliverability Type","PG&E","SCE","SDG&E","Other","Non CAISO","Contract Capacity","Energy","Capacity Factor","Technology Index","ELCC Profile","Energy Value Profile","Losses","Degradation","Probability of Success","Unit Cost ($/MWh)"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"[MW]","[%]",null,null,"[%]","[%]","[%]","[%]","[%]","[%]","[%]",null,null,null,null,null,null,"[MW]","[%]","[%]","[%]","[%]","[MW]","[MW]","[MW]",null,"[T/F]","[%]","[MW]",null,"[%]","[%]","[yrs]","[yrs]",null,null,"[%/yr]","[%]","[$/MWh]","[$/MWh]","[$/MWh]","[$/MWh]","[$/MWh]","[$/MWh]","[$/MWh]","[$/MWh]","[$/MWh]","[$/kW]","[$/kW]","[$/kW]","[$/kW]","[$/kW]","[GWh/kW]","[$/MWh]","[$/MWh]","[$/MWh]","[$/MWh]","[$/MWh]","[$/MWh]","[1/0]","[1/0]","[$/kW]","[$/kW]","[$/MWh]","[$/MWh]",null,"[$/MWh]",null,"[1/0]","[$/MWh]","[$/MWh]","[$/MWh]","[$/MWh]","[$/MWh]","[$/MWh]","[$/MWh]","[$/MWh]","[$/MWh]",null,"[1/0]","[$/MWh]","[$/MWh]","[$/MWh]","[$/MWh]","[$/MWh]","[$/MWh]","[$/MWh]","[$/MWh]","[$/MWh]",null,"[$/MWh]","[$/MWh]",null,null,null,null,"[1/0]","[1/0]","[$/MWh]","[MW]","[MW]","[MW]","[$/MWh]","[1/0]",null,"[1/0]","[1/0]",null,null,null,null,null,"[GWh]","[$/MWh]","[1/0]",null,null,"[1/0]","[1/0]","[1/0]","[1/0]",null,null,null,"[MW]","[MW]","[MW]","[1/0]",null,null,null,null,null,null,null,null,null,"[MW]","[MW]","[MW]","[GWh]","[GWh]","[$/MWh]","[$/MWh]",null,"[$/MWh]",null,"[GWh]","[GWh]","[GWh]","[GWh]",null,"[GWh]","[GWh]",null,"[MW]","[GWh]"]
[]
[{"$f":"ROW()-ROW($A$17)","v":1},"BV_CA_119","CA Wind 158","CA","Los Angeles","Tehachapi",34.728099999999998,-118.3887,null,"Wind",null,null,"BV_CA","New",1,0,0.40970699999999999,{"$f":"DATE($R$11-1,12,31)","v":"2016-12-31"},"9999-01-01",1.0022345020946399,0.14843330513320335,0.97560975609756106,0.74027430555555562,1,1,1,null,{"$f":"MATCH(IF(ISBLANK(K18),J18,J18&\" - \"&K18),resources,0)","v":18},{"$f":"IF(OR(ISERROR(MATCH($F18,CREZ_Tx_Inputs!$A$9:$A$108,0)),$N18=\"Existing\"),MATCH(\"NonCREZ\",CREZ_Tx_Inputs!$A$9:$A$108,0),MATCH($F18,CREZ_Tx_Inputs!$A$9:$A$108,0))","v":58},{"$f":"MATCH(INDEX(Tx_Mapping!$B$8:$B$107,AC18),Tx_Mapping!$F$8:$F$95,0)","v":47},{"$f":"MATCH(INDEX(Tx_Mapping!$G$8:$G$95,AD18,1),Tx_Mapping!$K$8:$K$59,0)","v":16},null,{"$f":"P18","v":0},{"$f":"IFERROR(OFFSET(Env_Screen!Q$7,MATCH($B18,OFFSET(Env_Screen!$A$7,1,0,ctEnvScreen,1),0),0),1)","v":0},{"$f":"IF(AND($J18=\"Solar PV\",$N18=\"New\"),IF(OR(ISNUMBER(FIND(General_Inputs!$D$130,$K18)),$K18=\"Parking Lot\",$K18=\"Rooftop\"),1,0),1)","v":1},{"$f":"IF(N18=\"New\",INDEX(CREZ_Tx_Inputs!$D$9:$D$108,$AC18),1)","v":1},{"$f":"IF(YEAR(R18+1)>year,0,1)","v":1},{"$f":"IF($N18=\"New\",PRODUCT(AG18:AK18),0)","v":0},{"$f":"MIN(IF($N18=\"New\",SUMPRODUCT((OFFSET(Active_Portfolio!$C$12,1,0,ctPort,1)=$B18)*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1)),0),AL18)","v":0},{"$f":"AL18-AM18","v":0},null,{"$f":"IFERROR(INDEX($AQ$4:$AQ$8,MATCH($L18,$AP$4:$AP$8,0)),FALSE)","v":false},{"$f":"IF($AQ$11>0,IF($AP18,1,0),1)","v":1},{"$f":"AN18*AQ18","v":0},null,{"$f":"IF(N18=\"New\",INDEX(General_Inputs!$H$7:$H$14,MATCH($J18,General_Inputs!$D$7:$D$14,0)),OFFSET(Active_Portfolio!$AH$12,MATCH($C18,OFFSET(Active_Portfolio!$D$12,1,0,ctPort,1),0),0))","v":0.84},{"$f":"IF($N18=\"New\",1,INDEX(General_Inputs!$F$23:$F$30,MATCH($J18,General_Inputs!$D$23:$D$30,0)))","v":1},{"$f":"INDEX(Resource_Char!$I$39:$AF$39,$AB18)","v":25},{"$f":"AV18","v":25},{"$f":"IF(ISERROR(MATCH(IF($D18=\"CA\",$F18,$D18),Resource_Char!$E$158:$E$234,0)),INDEX(Resource_Char!$I$158:$AF$158,$AB18),INDEX(Resource_Char!$I$158:$AF$234,MATCH(IF($D18=\"CA\",$F18,$D18),Resource_Char!$E$158:$E$234,0),$AB18))","v":"Wind - Inland"},{"$f":"IF(ISERROR(MATCH(IF($D18=\"CA\",$F18,$D18),Resource_Char!$E$237:$E$314,0)),INDEX(Resource_Char!$I$237:$AF$237,$AB18),INDEX(Resource_Char!$I$237:$AF$314,MATCH(IF($D18=\"CA\",$F18,$D18),Resource_Char!$E$237:$E$314,0),$AB18))","v":"Wind - Inland"},{"$f":"INDEX(Resource_Char!$I$21:$AF$21,$AB18)","v":0},{"$f":"1-(1-INDEX(Tx_Supply!$F$14:$F$101,$AD18))","v":3.1316616015467647E-3},{"$f":"IF($Q18>0,$T18*$AU18*INDEX(tableCapital,$AB18,MATCH(year-$B$5,Resource_Cost!$D$8:$U$8,0))/(8.76*$Q18),9999)","v":53.472963353024774},{"$f":"IF($Q18>0,$U18*INDEX(tableInterconnect,$AB18,MATCH(year-$B$5,Resource_Cost!$D$8:$U$8,0))/(8.76*$Q18),9999)","v":0.54268678118946334},{"$f":"IF(OR(LEFT($J18,5)<>\"Solar\",year>=2025),IF($Q18>0,$T18*$AU18*INDEX(tablePropTax,$AB18,MATCH(year-$B$5,Resource_Cost!$D$8:$U$8,0))/(8.76*$Q18),9999),0)","v":4.3087991204692031},{"$f":"IF($Q18>0,$V18*INDEX(tableFixedOM,$AB18,MATCH(year-$B$5,Resource_Cost!$D$8:$U$8,0))/(8.76*$Q18),9999)","v":10.213739460525304},{"$f":"IF($Q18>0,$T18*$AU18*$Z18*INDEX(tableITC,$AB18,MATCH(year-$B$5,Resource_Cost!$D$8:$U$8,0))/(8.76*$Q18),9999)","v":0},{"$f":"$X18*$Y18*INDEX(tableFuel,$AB18,MATCH(year-$B$5,Resource_Cost!$D$8:$U$8,0))","v":0},{"$f":"$W18*INDEX(tableVarOM,$AB18,MATCH(year-$B$5,Resource_Cost!$D$8:$U$8,0))","v":2.4422912337861944},{"$f":"$Z18*INDEX(tablePTC,$AB18,MATCH(year-$B$5,Resource_Cost!$D$8:$U$8,0))","v":0},{"$f":"MIN(SUM(BB18:BI18),9999)","v":70.98047994899494},{"$f":"NPV((1+WACC)/(1-$AZ18)-1,OFFSET(Valuation!$D$54,MATCH($AY18,Valuation!$C$54:$C$64,0)-1,0,1,$AW18))*(8.76*$Q18*$BJ18)","v":2839.6990338229575},{"$f":"(IF(AND($Q18>0,NOT(ISERROR(MATCH($AX18,Valuation!$C$23:$C$29,0)))),IF(OR($D18=\"CA\",$N18=\"Existing\"), -NPV((1+realWACC)/(1-$AZ18)-1,OFFSET(Valuation!$D$23,MATCH($AX18,Valuation!$C$23:$C$29,0)-1,0,1,$AW18)*(8.76*$Q18))*(1-$BA18),  -NPV((1+realWACC)/(1-$AZ18)-1,OFFSET(Valuation!$D$8,0,0,1,$AW18))*$B$6),0))","v":-83.706356954774478},{"$f":"IF(NOT(ISERROR(MATCH($AY18,Valuation!$C$32:$C$42,0))),-NPV((1+realWACC)/(1-$AZ18)-1,OFFSET(Valuation!$D$65,MATCH($AY18,Valuation!$C$65:$C$75,0)-1,0,1,$AW18)*OFFSET(Valuation!$D$54,MATCH($AY18,Valuation!$C$54:$C$64,0)-1,0,1,$AW18))*(1-$BA18)*(8.76*$Q18),0)","v":-2773.3568739499956},null,{"$f":"NPV((1+WACC)/(1-$AZ18)-1,OFFSET(Valuation!$D$43,MATCH($AY18,Valuation!$C$43:$C$53,0)-1,0,1,$AW18))*(8.76*$Q18*$BJ18)","v":0},{"$f":"NPV((1+WACC)/(1-$AZ18)-1,OFFSET(Valuation!$D$54,MATCH($AY18,Valuation!$C$54:$C$64,0)-1,0,1,$AW18)*(8.76*$Q18))","v":40.006760110152896},{"$f":"IF($BP18>0,BK18/$BP18,0)","v":70.980479948994926},{"$f":"IF($BP18>0,BL18/$BP18,0)","v":-2.0923053185086968},{"$f":"IF($BP18>0,BM18/$BP18,0)","v":-69.322206205000199},{"$f":"IF($BP18>0,BN18/$BP18,0)","v":0},{"$f":"IF($BP18>0,BO18/$BP18,0)","v":0},{"$f":"SUM(BQ18:BU18)","v":-0.43403157451396623},{"$f":"IF(N18=\"New\",INDEX(Tx_Supply!$AK$14:$AK$101,$AD18),0)","v":0},{"$f":"INDEX(Tx_Supply!$CJ$14:$CJ$101,$AD18)","v":0},{"$f":"-PV(WACC,$AW18,INDEX(Tx_Supply!$AI$14:$AI$101,$AD18))","v":300.98695583659151},{"$f":"-PV(WACC,$AW18,INDEX(Tx_Supply!$CI$14:$CI$101,$AD18))","v":0},{"$f":"IF($BP18>0,BY18/$BP18,0)","v":7.5234024201876615},{"$f":"IF($BP18>0,BZ18/$BP18,0)","v":0},null,null,null,{"$f":"BW18","v":0},{"$f":"BJ18","v":70.98047994899494},{"$f":"BR18","v":-2.0923053185086968},{"$f":"BS18","v":-69.322206205000199},{"$f":"BT18","v":0},{"$f":"BU18","v":0},{"$f":"CA18","v":7.5234024201876615},{"$f":"$CD18","v":0},{"$f":"SUM(CG18:CM18)","v":7.0893708456737095},{"$f":"SUM(CG18:CK18)+CF18*CL18+CM18","v":-0.43403157451395202},null,{"$f":"BX18","v":0},{"$f":"CG18","v":70.98047994899494},null,{"$f":"BS18","v":-69.322206205000199},{"$f":"BT18","v":0},{"$f":"BU18","v":0},{"$f":"CB18","v":0},{"$f":"$CD18","v":0},{"$f":"SUM(CR18:CX18)","v":1.6582737439947408},{"$f":"SUM(CR18:CV18)+CQ18*CW18+CX18","v":1.6582737439947408},null,{"$f":"CO18","v":-0.43403157451395202},{"$f":"CZ18","v":1.6582737439947408},{"$f":"IF(AND(CZ18<CO18,N18=\"New\"),\"EO\",\"FD\")","v":"FD"},null,{"$f":"IF(AND(DD18=\"FD\",CF18=1,INDEX(Tx_Supply!$AL$14:$AL$101,AD18)>0),1,0)","v":0},null,{"$f":"IF(DD18=\"FD\",(1-CF18),0)","v":1},{"$f":"IF(INDEX(Tx_Supply!$AH$14:$AH$101,$AD18)=1,0,1)","v":1},{"$f":"IF(DH18=1,CN18,9999)","v":7.0893708456737095},{"$f":"AR18*DH18","v":0},{"$f":"INDEX(Tx_Supply!$AL$14:$AL$101,AD18)*DH18","v":175.12560000000121},{"$f":"IF(N18=\"Existing\",DK18,MAX(MIN(DK18,($DL18-SUMPRODUCT((OFFSET($AD$17,1,0,ctProject,1)=$AD18)*(OFFSET($DJ$17,1,0,ctProject,1)<$DJ18)*(OFFSET($N$17,1,0,ctProject,1)=\"New\")*OFFSET($DK$17,1,0,ctProject,1),OFFSET($AT$17,1,0,ctProject,1)))/$AT18),0))","v":0},{"$f":"IF(DO18=1,CO18,9999)","v":9999},{"$f":"IF(DM18>0,1,0)","v":0},null,{"$f":"(1-DO18)*(1-DF18)","v":1},{"$f":"BX18","v":0},{"$f":"IF(DQ18=1,MIN(CY18,9999),9999)","v":1.6582737439947408},{"$f":"AR18*$DQ18","v":0},{"$f":"INDEX(Tx_Supply!$CK$14:$CK$101,AD18)","v":0},{"$f":"IF(AND($DR18=1,SUMPRODUCT((OFFSET($AD$17,1,0,ctProject,1)=$AD18)*OFFSET($DT$17,1,0,ctProject,1))<$DU18),0,MAX(MIN(DT18,($DU18-SUMPRODUCT((OFFSET($AD$17,1,0,ctProject,1)=$AD18)*(OFFSET($DS$17,1,0,ctProject,1)<$DS18)*OFFSET($DT$17,1,0,ctProject,1),OFFSET($AT$17,1,0,ctProject,1)))/$AT18),0))","v":0},{"$f":"IF(DV18>0,CZ18,9999)","v":9999},{"$f":"-BP18*DV18/PV(WACC,$AW18,1)","v":0},{"$f":"IF(DV18>0,IF($DR18=1,SUMPRODUCT((OFFSET($AD$17,1,0,ctProject,1)=AD18)*OFFSET($DX$17,1,0,ctProject,1),OFFSET($DW$17,1,0,ctProject,1))/SUMPRODUCT((OFFSET($AD$17,1,0,ctProject,1)=AD18)*OFFSET($DX$17,1,0,ctProject,1)),DW18),9999)","v":9999},{"$f":"IF(DV18>0,1,0)","v":0},null,null,{"$f":"DO18","v":0},{"$f":"DZ18","v":0},{"$f":"EC18*DI18","v":0},{"$f":"DR18*ED18*(1-$EF$11)","v":0},{"$f":"IF(EC18=1,DM18,IF(ED18=1,DV18,0))","v":0},{"$f":"INDEX(Tx_Supply!$K$220:$K$238,AE18)","v":1166},{"$f":"IF(EC18=1,DN18,IF(ED18=1,DY18,9999))","v":9999},{"$f":"IF(EF18=1,IF($EH18-SUMPRODUCT((OFFSET($AD$17,1,0,ctProject,1)<>$AD18)*(OFFSET($AE$17,1,0,ctProject,1)=$AE18)*(OFFSET($EI$17,1,0,ctProject,1)<$EI18)*(OFFSET($N$17,1,0,ctProject,1)=\"New\")*(OFFSET($EE$17,1,0,ctProject,1)=0)*OFFSET($EG$17,1,0,ctProject,1),OFFSET($AT$17,1,0,ctProject,1))>=$DU18,$EG18,0),0)","v":0},{"$f":"IF(AND($EC18=1,$EE18=1),EG18,IF(N18=\"New\",IF($EF18=1,0,MAX(MIN(EG18,(EH18-SUMPRODUCT((OFFSET($AE$17,1,0,ctProject,1)=AE18)*OFFSET($EJ$17,1,0,ctProject,1),OFFSET($AT$17,1,0,ctProject,1))-SUMPRODUCT((OFFSET($AE$17,1,0,ctProject,1)=AE18)*(OFFSET($EI$17,1,0,ctProject,1)<EI18)*(OFFSET($EF$17,1,0,ctProject,1)=0)*(OFFSET($N$17,1,0,ctProject,1)=\"New\")*(OFFSET($EE$17,1,0,ctProject,1)=0)*OFFSET($EG$17,1,0,ctProject,1),OFFSET($AT$17,1,0,ctProject,1)))/$AT18),0)),EG18))","v":0},{"$f":"SUM(EJ18:EK18)","v":0},{"$f":"IF(EL18>0,1,0)","v":0},null,{"$f":"CF18*(1-EM18)","v":0},{"$f":"IF(EO18=1,$CO18,9999)","v":9999},{"$f":"AR18*$EO18","v":0},{"$f":"INDEX(Tx_Supply!$AL$14:$AL$101,AD18)*$EO18","v":0},{"$f":"IF(SUMPRODUCT((OFFSET($AD$17,1,0,ctProject,1)=$AD18)*(OFFSET($EO$17,1,0,ctProject,1)=1)*OFFSET($EQ$17,1,0,ctProject,1),OFFSET($AT$17,1,0,ctProject,1))<$ER18,0,MAX(MIN(EQ18,($ER18-SUMPRODUCT((OFFSET($AD$17,1,0,ctProject,1)=$AD18)*(OFFSET($EP$17,1,0,ctProject,1)<$EP18)*(OFFSET($EO$17,1,0,ctProject,1)=1)*OFFSET($EQ$17,1,0,ctProject,1),OFFSET($AT$17,1,0,ctProject,1)))/$AT18),0))","v":0},{"$f":"-ES18*$BP18/PV(WACC,$AW18,1)","v":0},{"$f":"IF(ES18>0,SUMPRODUCT((OFFSET($AD$17,1,0,ctProject,1)=AD18)*OFFSET($ET$17,1,0,ctProject,1),OFFSET($EP$17,1,0,ctProject,1))/SUMPRODUCT((OFFSET($AD$17,1,0,ctProject,1)=AD18)*OFFSET($ET$17,1,0,ctProject,1)),9999)","v":9999},null,{"$f":"SUM(EL18,ES18)","v":0},{"$f":"IF(AND($N18=\"Existing\",$R18+1<=DATE(year,12,31),$S18>=DATE(year,1,1)),MAX(SUMPRODUCT((OFFSET(Active_Portfolio!$C$12,1,0,ctPort,1)=$B18)*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1)*(OFFSET(Active_Portfolio!$B$12,1,0,ctPort,1)<=2)*(OFFSET(Active_Portfolio!$Y$12,1,0,ctPort,1)=0))-SUMPRODUCT((OFFSET(Active_Portfolio!$C$12,1,0,ctPort,1)=$B18)*(OFFSET(Active_Portfolio!$B$12,1,0,ctPort,1)=3)*(OFFSET(Active_Portfolio!$Y$12,1,0,ctPort,1)=0)*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1)),0),0)","v":0},{"$f":"SUM(EW18:EX18)","v":0},{"$f":"EY18*8.76*$Q18*IF(NOT(ISERROR(MATCH($AX18,Valuation!$C$32:$C$42,0))),(1-INDEX(Energy!$HS$365:$JE$375,MATCH($AX18,Energy!$HR$365:$HR$375,0),MATCH(year,Energy!$HS$57:$JE$57,0))),1)*MAX(MIN($S18,DATE(year,12,31))-MAX($R18+1,DATE(year,1,1))+1,0)/(DATE(year,12,31)-DATE(year,1,1)+1)","v":0},{"$f":"-EY18*$BP18/PV(WACC,$AW18,1)","v":0},{"$f":"IF(EX18>0,CO18,IF(EL18>0,EI18,IF(ES18>0,EU18,9999)))","v":9999},{"$f":"IF(ES18>0,CN18,IF(AND(DR18=1,DV18>0),CY18,0))/1000000000","v":0},{"$f":"IF(AND($FD$11,$N18=\"Existing\"),-9999,0)","v":0},{"$f":"SUM(FB18:FD18)","v":9999},null,{"$f":"IF(FG$3=$O18,MIN(MAX(FG$5-SUMPRODUCT((OFFSET($O$17,1,0,ctProject,1)=FG$3)*(OFFSET($FE$17,1,0,ctProject,1)<$FE18)*OFFSET($EZ$17,1,0,ctProject,1),OFFSET($AT$17,1,0,ctProject,1)),0),$EZ18*$AT18),0)","v":0},0,0,{"$f":"SUM(FG18:FI18)","v":0},null,{"$f":"IF(SUMPRODUCT((OFFSET($O$17,1,0,ctProject,1)=1)*(OFFSET($FE$17,1,0,ctProject,1)<$FE18)*OFFSET($FJ$17,1,0,ctProject,1))<$FL$6,MIN(MAX(FL$6-SUMPRODUCT((OFFSET($FE$17,1,0,ctProject,1)<$FE18)*OFFSET($FJ$17,1,0,ctProject,1)),0),$FJ18),0)","v":0},{"$f":"IF(AND($FE18<$FE$12,$N18=\"Existing\"),MIN(MAX($FM$6-SUMPRODUCT((OFFSET($N$17,1,0,ctProject,1)=\"Existing\")*(OFFSET($FE$17,1,0,ctProject,1)<$FE18)*OFFSET($EZ$17,1,0,ctProject,1),OFFSET($AT$17,1,0,ctProject,1))+SUMPRODUCT((OFFSET($N$17,1,0,ctProject,1)=\"Existing\")*(OFFSET($FE$17,1,0,ctProject,1)<$FE18)*OFFSET($FL$17,1,0,ctProject,1)),0),$EZ18*$AT18-$FL18),0)","v":0},null,{"$f":"IF($N18=\"Existing\",IF(SUMPRODUCT((OFFSET(Active_Portfolio!$C$12,1,0,ctPort,1)=$B18)*(OFFSET(Active_Portfolio!$B$12,1,0,ctPort,1)<=2)*OFFSET(Active_Portfolio!$Y$12,1,0,ctPort,1))>0,MAX(SUMPRODUCT((OFFSET(Active_Portfolio!$C$12,1,0,ctPort,1)=$B18)*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1)*(OFFSET(Active_Portfolio!$B$12,1,0,ctPort,1)<=2)*(OFFSET(Active_Portfolio!$Y$12,1,0,ctPort,1)=1))-SUMPRODUCT((OFFSET(Active_Portfolio!$C$12,1,0,ctPort,1)=$B18)*(OFFSET(Active_Portfolio!$B$12,1,0,ctPort,1)=3)*(OFFSET(Active_Portfolio!$Y$12,1,0,ctPort,1)=1)*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1)),0),0),0)","v":0},{"$f":"FO18*8.76*$Q18","v":0},null,{"$f":"IF($N18=\"Existing\",3,4)","v":4},{"$f":"B18","v":"BV_CA_119"},{"$f":"C18","v":"CA Wind 158"},{"$f":"D18","v":"CA"},{"$f":"E18","v":"Los Angeles"},{"$f":"F18","v":"Tehachapi"},{"$f":"IF(ISNUMBER(G18),G18,\"n/a\")","v":34.728099999999998},{"$f":"IF(ISNUMBER(H18),H18,\"n/a\")","v":-118.3887},{"$f":"I18","v":0},{"$f":"J18","v":"Wind"},{"$f":"IF(K18=\"\",\"\",K18)","v":""},{"$f":"N18","v":"New"},{"$f":"IF(SUM(FL18:FM18,FP18)>0,MAX(DATE(year,1,1),$R18+1),DATE(2099,1,1))","v":"2099-01-01"},{"$f":"MIN(DATE(YEAR(GD18)+AV18,MONTH(GD18),DAY(GD18))-1,DATE(2099,12,31))","v":"2099-12-31"},1,{"$f":"MAX(O18,1)","v":1},{"$f":"IF($N18=\"New\",IF($D18=\"CA\",1,0),OFFSET(Active_Portfolio!$R$12,MATCH($B18,OFFSET(rng_IDpaste,1,0,ctPort,1),0),0))","v":1},{"$f":"CHOOSE($GG18,1,0,0)","v":1},{"$f":"IF(OR(EC18=1,ES18>0,N18=\"Existing\"),1,0)","v":0},{"$f":"IF(SUM($FL18:$FM18)>0,(INDEX(GJ$6:GJ$8,MATCH($GG18,$GH$6:$GH$8,0))*$FL18+GJ$9*$FM18)/SUM($FL18:$FM18),0)","v":0},0,0,0,{"$f":"IF($FP18>0,1,0)","v":0},{"$f":"IF(SUM(FL18:FM18)>0,SUM(FL18:FM18)/$EZ18*$EY18/$AT18,0)+$FO18","v":0},{"$f":"$GP18*$Q18*8.76","v":0},{"$f":"IF(GP18>0,GQ18/(8.76*GP18),0)","v":0},{"$f":"AB18","v":18},{"$f":"AX18","v":"Wind - Inland"},{"$f":"AY18","v":"Wind - Inland"},{"$f":"BA18","v":3.1316616015467647E-3},{"$f":"INDEX(Resource_Char!$I$21:$AF$21,AB18)","v":0},{"$f":"AT18","v":0.84},{"$f":"IF(SUM($GK18:$GN18)>0,IF($N18=\"New\",BJ18,MAX(BJ18,-SUM($BR18:$BS18))),0)","v":0}]
[2,"BV_CA_66","CA Wind 85","CA","Yolo","Solano",38.3279,-121.6439,null,"Wind",null,null,"BV_CA","New",1,85,0.34340500000000002,{"$f":"DATE($R$11-1,12,31)","v":"2016-12-31"},"9999-01-01",0.98415570443542499,0.84807612526300113,0.97560975609756106,0.91084461805555572,1,1,1,null,18,{"$f":"IF(OR(ISERROR(MATCH($F19,CREZ_Tx_Inputs!$A$9:$A$108,0)),$N19=\"Existing\"),MATCH(\"NonCREZ\",CREZ_Tx_Inputs!$A$9:$A$108,0),MATCH($F19,CREZ_Tx_Inputs!$A$9:$A$108,0))","v":55},{"$f":"MATCH(INDEX(Tx_Mapping!$B$8:$B$107,AC19),Tx_Mapping!$F$8:$F$95,0)","v":44},{"$f":"MATCH(INDEX(Tx_Mapping!$G$8:$G$95,AD19,1),Tx_Mapping!$K$8:$K$59,0)","v":15},null,85,{"$f":"IFERROR(OFFSET(Env_Screen!Q$7,MATCH($B19,OFFSET(Env_Screen!$A$7,1,0,ctEnvScreen,1),0),0),1)","v":1},{"$f":"IF(AND($J19=\"Solar PV\",$N19=\"New\"),IF(OR(ISNUMBER(FIND(General_Inputs!$D$130,$K19)),$K19=\"Parking Lot\",$K19=\"Rooftop\"),1,0),1)","v":1},{"$f":"IF(N19=\"New\",INDEX(CREZ_Tx_Inputs!$D$9:$D$108,$AC19),1)","v":1},1,85,{"$f":"MIN(IF($N19=\"New\",SUMPRODUCT((OFFSET(Active_Portfolio!$C$12,1,0,ctPort,1)=$B19)*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1)),0),AL19)","v":85},0,null,false,1,0,null,{"$f":"IF(N19=\"New\",INDEX(General_Inputs!$H$7:$H$14,MATCH($J19,General_Inputs!$D$7:$D$14,0)),OFFSET(Active_Portfolio!$AH$12,MATCH($C19,OFFSET(Active_Portfolio!$D$12,1,0,ctPort,1),0),0))","v":0.84},{"$f":"IF($N19=\"New\",1,INDEX(General_Inputs!$F$23:$F$30,MATCH($J19,General_Inputs!$D$23:$D$30,0)))","v":1},{"$f":"INDEX(Resource_Char!$I$39:$AF$39,$AB19)","v":25},25,{"$f":"IF(ISERROR(MATCH(IF($D19=\"CA\",$F19,$D19),Resource_Char!$E$158:$E$234,0)),INDEX(Resource_Char!$I$158:$AF$158,$AB19),INDEX(Resource_Char!$I$158:$AF$234,MATCH(IF($D19=\"CA\",$F19,$D19),Resource_Char!$E$158:$E$234,0),$AB19))","v":"Wind - Coastal"},{"$f":"IF(ISERROR(MATCH(IF($D19=\"CA\",$F19,$D19),Resource_Char!$E$237:$E$314,0)),INDEX(Resource_Char!$I$237:$AF$237,$AB19),INDEX(Resource_Char!$I$237:$AF$314,MATCH(IF($D19=\"CA\",$F19,$D19),Resource_Char!$E$237:$E$314,0),$AB19))","v":"Wind - Coastal"},{"$f":"INDEX(Resource_Char!$I$21:$AF$21,$AB19)","v":0},{"$f":"1-(1-INDEX(Tx_Supply!$F$14:$F$101,$AD19))","v":1.4394562217084905E-3},{"$f":"IF($Q19>0,$T19*$AU19*INDEX(tableCapital,$AB19,MATCH(year-$B$5,Resource_Cost!$D$8:$U$8,0))/(8.76*$Q19),9999)","v":62.646308823237298},{"$f":"IF($Q19>0,$U19*INDEX(tableInterconnect,$AB19,MATCH(year-$B$5,Resource_Cost!$D$8:$U$8,0))/(8.76*$Q19),9999)","v":3.6992994881090424},{"$f":"IF(OR(LEFT($J19,5)<>\"Solar\",year>=2025),IF($Q19>0,$T19*$AU19*INDEX(tablePropTax,$AB19,MATCH(year-$B$5,Resource_Cost!$D$8:$U$8,0))/(8.76*$Q19),9999),0)","v":5.0479783320805609},{"$f":"IF($Q19>0,$V19*INDEX(tableFixedOM,$AB19,MATCH(year-$B$5,Resource_Cost!$D$8:$U$8,0))/(8.76*$Q19),9999)","v":12.18572983256924},{"$f":"IF($Q19>0,$T19*$AU19*$Z19*INDEX(tableITC,$AB19,MATCH(year-$B$5,Resource_Cost!$D$8:$U$8,0))/(8.76*$Q19),9999)","v":0},{"$f":"$X19*$Y19*INDEX(tableFuel,$AB19,MATCH(year-$B$5,Resource_Cost!$D$8:$U$8,0))","v":0},{"$f":"$W19*INDEX(tableVarOM,$AB19,MATCH(year-$B$5,Resource_Cost!$D$8:$U$8,0))","v":3.0050317960839612},{"$f":"$Z19*INDEX(tablePTC,$AB19,MATCH(year-$B$5,Resource_Cost!$D$8:$U$8,0))","v":0},86.584348272080092,{"$f":"NPV((1+WACC)/(1-$AZ19)-1,OFFSET(Valuation!$D$54,MATCH($AY19,Valuation!$C$54:$C$64,0)-1,0,1,$AW19))*(8.76*$Q19*$BJ19)","v":2903.3941974568593},{"$f":"(IF(AND($Q19>0,NOT(ISERROR(MATCH($AX19,Valuation!$C$23:$C$29,0)))),IF(OR($D19=\"CA\",$N19=\"Existing\"), -NPV((1+realWACC)/(1-$AZ19)-1,OFFSET(Valuation!$D$23,MATCH($AX19,Valuation!$C$23:$C$29,0)-1,0,1,$AW19)*(8.76*$Q19))*(1-$BA19),  -NPV((1+realWACC)/(1-$AZ19)-1,OFFSET(Valuation!$D$8,0,0,1,$AW19))*$B$6),0))","v":-140.98636072122568},{"$f":"IF(NOT(ISERROR(MATCH($AY19,Valuation!$C$32:$C$42,0))),-NPV((1+realWACC)/(1-$AZ19)-1,OFFSET(Valuation!$D$65,MATCH($AY19,Valuation!$C$65:$C$75,0)-1,0,1,$AW19)*OFFSET(Valuation!$D$54,MATCH($AY19,Valuation!$C$54:$C$64,0)-1,0,1,$AW19))*(1-$BA19)*(8.76*$Q19),0)","v":-2269.0401097581653},null,{"$f":"NPV((1+WACC)/(1-$AZ19)-1,OFFSET(Valuation!$D$43,MATCH($AY19,Valuation!$C$43:$C$53,0)-1,0,1,$AW19))*(8.76*$Q19*$BJ19)","v":0},{"$f":"NPV((1+WACC)/(1-$AZ19)-1,OFFSET(Valuation!$D$54,MATCH($AY19,Valuation!$C$54:$C$64,0)-1,0,1,$AW19)*(8.76*$Q19))","v":33.532552423139116},86.584348272080064,-4.2044625455931035,-67.666787816379156,0,0,14.713097910107805,{"$f":"IF(N19=\"New\",INDEX(Tx_Supply!$AK$14:$AK$101,$AD19),0)","v":1},{"$f":"INDEX(Tx_Supply!$CJ$14:$CJ$101,$AD19)","v":0},{"$f":"-PV(WACC,$AW19,INDEX(Tx_Supply!$AI$14:$AI$101,$AD19))","v":0},{"$f":"-PV(WACC,$AW19,INDEX(Tx_Supply!$CI$14:$CI$101,$AD19))","v":0},0,0,null,null,null,1,86.584348272080092,-4.2044625455931035,-67.666787816379156,0,0,0,0,14.713097910107834,14.713097910107834,null,0,86.584348272080092,null,-67.666787816379156,0,0,0,0,18.917560455700936,18.917560455700936,null,14.713097910107834,18.917560455700936,"FD",null,{"$f":"IF(AND(DD19=\"FD\",CF19=1,INDEX(Tx_Supply!$AL$14:$AL$101,AD19)>0),1,0)","v":0},null,0,{"$f":"IF(INDEX(Tx_Supply!$AH$14:$AH$101,$AD19)=1,0,1)","v":1},9999,0,{"$f":"INDEX(Tx_Supply!$AL$14:$AL$101,AD19)*DH19","v":0},0,9999,0,null,1,0,18.917560455700936,0,{"$f":"INDEX(Tx_Supply!$CK$14:$CK$101,AD19)","v":0},0,9999,0,9999,0,null,null,0,0,0,0,0,{"$f":"INDEX(Tx_Supply!$K$220:$K$238,AE19)","v":879.07999999999993},9999,0,0,0,0,null,1,14.713097910107834,0,{"$f":"INDEX(Tx_Supply!$AL$14:$AL$101,AD19)*$EO19","v":0},0,0,9999,null,0,{"$f":"IF(AND($N19=\"Existing\",$R19+1<=DATE(year,12,31),$S19>=DATE(year,1,1)),MAX(SUMPRODUCT((OFFSET(Active_Portfolio!$C$12,1,0,ctPort,1)=$B19)*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1)*(OFFSET(Active_Portfolio!$B$12,1,0,ctPort,1)<=2)*(OFFSET(Active_Portfolio!$Y$12,1,0,ctPort,1)=0))-SUMPRODUCT((OFFSET(Active_Portfolio!$C$12,1,0,ctPort,1)=$B19)*(OFFSET(Active_Portfolio!$B$12,1,0,ctPort,1)=3)*(OFFSET(Active_Portfolio!$Y$12,1,0,ctPort,1)=0)*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1)),0),0)","v":0},0,{"$f":"EY19*8.76*$Q19*IF(NOT(ISERROR(MATCH($AX19,Valuation!$C$32:$C$42,0))),(1-INDEX(Energy!$HS$365:$JE$375,MATCH($AX19,Energy!$HR$365:$HR$375,0),MATCH(year,Energy!$HS$57:$JE$57,0))),1)*MAX(MIN($S19,DATE(year,12,31))-MAX($R19+1,DATE(year,1,1))+1,0)/(DATE(year,12,31)-DATE(year,1,1)+1)","v":0},0,9999,0,0,9999,null,0,0,0,0,null,0,0,null,{"$f":"IF($N19=\"Existing\",IF(SUMPRODUCT((OFFSET(Active_Portfolio!$C$12,1,0,ctPort,1)=$B19)*(OFFSET(Active_Portfolio!$B$12,1,0,ctPort,1)<=2)*OFFSET(Active_Portfolio!$Y$12,1,0,ctPort,1))>0,MAX(SUMPRODUCT((OFFSET(Active_Portfolio!$C$12,1,0,ctPort,1)=$B19)*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1)*(OFFSET(Active_Portfolio!$B$12,1,0,ctPort,1)<=2)*(OFFSET(Active_Portfolio!$Y$12,1,0,ctPort,1)=1))-SUMPRODUCT((OFFSET(Active_Portfolio!$C$12,1,0,ctPort,1)=$B19)*(OFFSET(Active_Portfolio!$B$12,1,0,ctPort,1)=3)*(OFFSET(Active_Portfolio!$Y$12,1,0,ctPort,1)=1)*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1)),0),0),0)","v":0},0,null,4,"BV_CA_66","CA Wind 85","CA","Yolo","Solano",38.3279,-121.6439,0,"Wind","","New","2099-01-01","2099-12-31",1,1,{"$f":"IF($N19=\"New\",IF($D19=\"CA\",1,0),OFFSET(Active_Portfolio!$R$12,MATCH($B19,OFFSET(rng_IDpaste,1,0,ctPort,1),0),0))","v":1},1,0,0,0,0,0,{"$f":"IF($FP19>0,1,0)","v":0},0,0,{"$f":"IF(GP19>0,GQ19/(8.76*GP19),0)","v":0},18,"Wind - Coastal","Wind - Coastal",1.4394562217084905E-3,{"$f":"INDEX(Resource_Char!$I$21:$AF$21,AB19)","v":0},0.84,0]
[3,"BV_CA_216","CA Wind 132 Dist","CA",null,"Distributed",33.917105999999997,-116.64989,null,"Wind","Distributed",null,"BV_CA","New",1,5,0.40125699999999997,"2016-12-31","9999-01-01",0.78071924091499645,1,1.0278323660436137,0.31285053055221934,1,1,1,null,19,{"$f":"IF(OR(ISERROR(MATCH($F20,CREZ_Tx_Inputs!$A$9:$A$108,0)),$N20=\"Existing\"),MATCH(\"NonCREZ\",CREZ_Tx_Inputs!$A$9:$A$108,0),MATCH($F20,CREZ_Tx_Inputs!$A$9:$A$108,0))","v":99},{"$f":"MATCH(INDEX(Tx_Mapping!$B$8:$B$107,AC20),Tx_Mapping!$F$8:$F$95,0)","v":87},{"$f":"MATCH(INDEX(Tx_Mapping!$G$8:$G$95,AD20,1),Tx_Mapping!$K$8:$K$59,0)","v":2},null,5,{"$f":"IFERROR(OFFSET(Env_Screen!Q$7,MATCH($B20,OFFSET(Env_Screen!$A$7,1,0,ctEnvScreen,1),0),0),1)","v":1},{"$f":"IF(AND($J20=\"Solar PV\",$N20=\"New\"),IF(OR(ISNUMBER(FIND(General_Inputs!$D$130,$K20)),$K20=\"Parking Lot\",$K20=\"Rooftop\"),1,0),1)","v":1},{"$f":"IF(N20=\"New\",INDEX(CREZ_Tx_Inputs!$D$9:$D$108,$AC20),1)","v":1},1,5,{"$f":"MIN(IF($N20=\"New\",SUMPRODUCT((OFFSET(Active_Portfolio!$C$12,1,0,ctPort,1)=$B20)*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1)),0),AL20)","v":5},0,null,false,1,0,null,{"$f":"IF(N20=\"New\",INDEX(General_Inputs!$H$7:$H$14,MATCH($J20,General_Inputs!$D$7:$D$14,0)),OFFSET(Active_Portfolio!$AH$12,MATCH($C20,OFFSET(Active_Portfolio!$D$12,1,0,ctPort,1),0),0))","v":0.84},{"$f":"IF($N20=\"New\",1,INDEX(General_Inputs!$F$23:$F$30,MATCH($J20,General_Inputs!$D$23:$D$30,0)))","v":1},{"$f":"INDEX(Resource_Char!$I$39:$AF$39,$AB20)","v":25},25,{"$f":"IF(ISERROR(MATCH(IF($D20=\"CA\",$F20,$D20),Resource_Char!$E$158:$E$234,0)),INDEX(Resource_Char!$I$158:$AF$158,$AB20),INDEX(Resource_Char!$I$158:$AF$234,MATCH(IF($D20=\"CA\",$F20,$D20),Resource_Char!$E$158:$E$234,0),$AB20))","v":"Wind - Inland"},{"$f":"IF(ISERROR(MATCH(IF($D20=\"CA\",$F20,$D20),Resource_Char!$E$237:$E$314,0)),INDEX(Resource_Char!$I$237:$AF$237,$AB20),INDEX(Resource_Char!$I$237:$AF$314,MATCH(IF($D20=\"CA\",$F20,$D20),Resource_Char!$E$237:$E$314,0),$AB20))","v":"Wind - Inland"},{"$f":"INDEX(Resource_Char!$I$21:$AF$21,$AB20)","v":0},{"$f":"1-(1-INDEX(Tx_Supply!$F$14:$F$101,$AD20))","v":0},{"$f":"IF($Q20>0,$T20*$AU20*INDEX(tableCapital,$AB20,MATCH(year-$B$5,Resource_Cost!$D$8:$U$8,0))/(8.76*$Q20),9999)","v":52.769491951139415},{"$f":"IF($Q20>0,$U20*INDEX(tableInterconnect,$AB20,MATCH(year-$B$5,Resource_Cost!$D$8:$U$8,0))/(8.76*$Q20),9999)","v":8.229052594305962},{"$f":"IF(OR(LEFT($J20,5)<>\"Solar\",year>=2025),IF($Q20>0,$T20*$AU20*INDEX(tablePropTax,$AB20,MATCH(year-$B$5,Resource_Cost!$D$8:$U$8,0))/(8.76*$Q20),9999),0)","v":4.2570317984594395},{"$f":"IF($Q20>0,$V20*INDEX(tableFixedOM,$AB20,MATCH(year-$B$5,Resource_Cost!$D$8:$U$8,0))/(8.76*$Q20),9999)","v":10.750543954044664},{"$f":"IF($Q20>0,$T20*$AU20*$Z20*INDEX(tableITC,$AB20,MATCH(year-$B$5,Resource_Cost!$D$8:$U$8,0))/(8.76*$Q20),9999)","v":0},{"$f":"$X20*$Y20*INDEX(tableFuel,$AB20,MATCH(year-$B$5,Resource_Cost!$D$8:$U$8,0))","v":0},{"$f":"$W20*INDEX(tableVarOM,$AB20,MATCH(year-$B$5,Resource_Cost!$D$8:$U$8,0))","v":1.3723519862028646},{"$f":"$Z20*INDEX(tablePTC,$AB20,MATCH(year-$B$5,Resource_Cost!$D$8:$U$8,0))","v":0},77.378472284152338,{"$f":"NPV((1+WACC)/(1-$AZ20)-1,OFFSET(Valuation!$D$54,MATCH($AY20,Valuation!$C$54:$C$64,0)-1,0,1,$AW20))*(8.76*$Q20*$BJ20)","v":3031.815513163504},{"$f":"(IF(AND($Q20>0,NOT(ISERROR(MATCH($AX20,Valuation!$C$23:$C$29,0)))),IF(OR($D20=\"CA\",$N20=\"Existing\"), -NPV((1+realWACC)/(1-$AZ20)-1,OFFSET(Valuation!$D$23,MATCH($AX20,Valuation!$C$23:$C$29,0)-1,0,1,$AW20)*(8.76*$Q20))*(1-$BA20),  -NPV((1+realWACC)/(1-$AZ20)-1,OFFSET(Valuation!$D$8,0,0,1,$AW20))*$B$6),0))","v":-82.237495615996991},{"$f":"IF(NOT(ISERROR(MATCH($AY20,Valuation!$C$32:$C$42,0))),-NPV((1+realWACC)/(1-$AZ20)-1,OFFSET(Valuation!$D$65,MATCH($AY20,Valuation!$C$65:$C$75,0)-1,0,1,$AW20)*OFFSET(Valuation!$D$54,MATCH($AY20,Valuation!$C$54:$C$64,0)-1,0,1,$AW20))*(1-$BA20)*(8.76*$Q20),0)","v":-2724.6905977079323},null,{"$f":"NPV((1+WACC)/(1-$AZ20)-1,OFFSET(Valuation!$D$43,MATCH($AY20,Valuation!$C$43:$C$53,0)-1,0,1,$AW20))*(8.76*$Q20*$BJ20)","v":0},{"$f":"NPV((1+WACC)/(1-$AZ20)-1,OFFSET(Valuation!$D$54,MATCH($AY20,Valuation!$C$54:$C$64,0)-1,0,1,$AW20)*(8.76*$Q20))","v":39.181640883654964},77.378472284152295,-2.0988782950716911,-69.539981896076384,0,0,5.7396120930042258,{"$f":"IF(N20=\"New\",INDEX(Tx_Supply!$AK$14:$AK$101,$AD20),0)","v":0},{"$f":"INDEX(Tx_Supply!$CJ$14:$CJ$101,$AD20)","v":0},{"$f":"-PV(WACC,$AW20,INDEX(Tx_Supply!$AI$14:$AI$101,$AD20))","v":0},{"$f":"-PV(WACC,$AW20,INDEX(Tx_Supply!$CI$14:$CI$101,$AD20))","v":0},0,0,null,null,null,0,77.378472284152338,-2.0988782950716911,-69.539981896076384,0,0,0,0,5.7396120930042684,5.7396120930042684,null,0,77.378472284152338,null,-69.539981896076384,0,0,0,0,7.8384903880759538,7.8384903880759538,null,5.7396120930042684,7.8384903880759538,"FD",null,{"$f":"IF(AND(DD20=\"FD\",CF20=1,INDEX(Tx_Supply!$AL$14:$AL$101,AD20)>0),1,0)","v":0},null,1,{"$f":"IF(INDEX(Tx_Supply!$AH$14:$AH$101,$AD20)=1,0,1)","v":0},5.7396120930042684,0,{"$f":"INDEX(Tx_Supply!$AL$14:$AL$101,AD20)*DH20","v":9999893.8403999992},0,9999,0,null,1,0,7.8384903880759538,0,{"$f":"INDEX(Tx_Supply!$CK$14:$CK$101,AD20)","v":0},0,9999,0,9999,0,null,null,0,0,0,0,0,{"$f":"INDEX(Tx_Supply!$K$220:$K$238,AE20)","v":9999747.8023999985},9999,0,0,0,0,null,0,9999,0,{"$f":"INDEX(Tx_Supply!$AL$14:$AL$101,AD20)*$EO20","v":0},0,0,9999,null,0,{"$f":"IF(AND($N20=\"Existing\",$R20+1<=DATE(year,12,31),$S20>=DATE(year,1,1)),MAX(SUMPRODUCT((OFFSET(Active_Portfolio!$C$12,1,0,ctPort,1)=$B20)*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1)*(OFFSET(Active_Portfolio!$B$12,1,0,ctPort,1)<=2)*(OFFSET(Active_Portfolio!$Y$12,1,0,ctPort,1)=0))-SUMPRODUCT((OFFSET(Active_Portfolio!$C$12,1,0,ctPort,1)=$B20)*(OFFSET(Active_Portfolio!$B$12,1,0,ctPort,1)=3)*(OFFSET(Active_Portfolio!$Y$12,1,0,ctPort,1)=0)*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1)),0),0)","v":0},0,{"$f":"EY20*8.76*$Q20*IF(NOT(ISERROR(MATCH($AX20,Valuation!$C$32:$C$42,0))),(1-INDEX(Energy!$HS$365:$JE$375,MATCH($AX20,Energy!$HR$365:$HR$375,0),MATCH(year,Energy!$HS$57:$JE$57,0))),1)*MAX(MIN($S20,DATE(year,12,31))-MAX($R20+1,DATE(year,1,1))+1,0)/(DATE(year,12,31)-DATE(year,1,1)+1)","v":0},0,9999,0,0,9999,null,0,0,0,0,null,0,0,null,{"$f":"IF($N20=\"Existing\",IF(SUMPRODUCT((OFFSET(Active_Portfolio!$C$12,1,0,ctPort,1)=$B20)*(OFFSET(Active_Portfolio!$B$12,1,0,ctPort,1)<=2)*OFFSET(Active_Portfolio!$Y$12,1,0,ctPort,1))>0,MAX(SUMPRODUCT((OFFSET(Active_Portfolio!$C$12,1,0,ctPort,1)=$B20)*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1)*(OFFSET(Active_Portfolio!$B$12,1,0,ctPort,1)<=2)*(OFFSET(Active_Portfolio!$Y$12,1,0,ctPort,1)=1))-SUMPRODUCT((OFFSET(Active_Portfolio!$C$12,1,0,ctPort,1)=$B20)*(OFFSET(Active_Portfolio!$B$12,1,0,ctPort,1)=3)*(OFFSET(Active_Portfolio!$Y$12,1,0,ctPort,1)=1)*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1)),0),0),0)","v":0},0,null,4,"BV_CA_216","CA Wind 132 Dist","CA",0,"Distributed",33.917105999999997,-116.64989,0,"Wind","Distributed","New","2099-01-01","2099-12-31",1,1,{"$f":"IF($N20=\"New\",IF($D20=\"CA\",1,0),OFFSET(Active_Portfolio!$R$12,MATCH($B20,OFFSET(rng_IDpaste,1,0,ctPort,1),0),0))","v":1},1,0,0,0,0,0,0,0,0,0,19,"Wind - Inland","Wind - Inland",0,{"$f":"INDEX(Resource_Char!$I$21:$AF$21,AB20)","v":0},0.84,0]
[4,"BV_CA_154","CA Wind 216","CA","San Diego","San Diego South",32.69,-116.2915,null,"Wind",null,null,"BV_CA","New",1,98,0.38308999999999999,"2016-12-31","9999-01-01",1.0192224558658125,5.4562199426689724E-2,0.98668764481707327,0.75712657526041671,1,1,1,null,18,{"$f":"IF(OR(ISERROR(MATCH($F21,CREZ_Tx_Inputs!$A$9:$A$108,0)),$N21=\"Existing\"),MATCH(\"NonCREZ\",CREZ_Tx_Inputs!$A$9:$A$108,0),MATCH($F21,CREZ_Tx_Inputs!$A$9:$A$108,0))","v":47},{"$f":"MATCH(INDEX(Tx_Mapping!$B$8:$B$107,AC21),Tx_Mapping!$F$8:$F$95,0)","v":10},{"$f":"MATCH(INDEX(Tx_Mapping!$G$8:$G$95,AD21,1),Tx_Mapping!$K$8:$K$59,0)","v":4},null,98,{"$f":"IFERROR(OFFSET(Env_Screen!Q$7,MATCH($B21,OFFSET(Env_Screen!$A$7,1,0,ctEnvScreen,1),0),0),1)","v":1},{"$f":"IF(AND($J21=\"Solar PV\",$N21=\"New\"),IF(OR(ISNUMBER(FIND(General_Inputs!$D$130,$K21)),$K21=\"Parking Lot\",$K21=\"Rooftop\"),1,0),1)","v":1},{"$f":"IF(N21=\"New\",INDEX(CREZ_Tx_Inputs!$D$9:$D$108,$AC21),1)","v":1},1,98,{"$f":"MIN(IF($N21=\"New\",SUMPRODUCT((OFFSET(Active_Portfolio!$C$12,1,0,ctPort,1)=$B21)*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1)),0),AL21)","v":98},0,null,false,1,0,null,{"$f":"IF(N21=\"New\",INDEX(General_Inputs!$H$7:$H$14,MATCH($J21,General_Inputs!$D$7:$D$14,0)),OFFSET(Active_Portfolio!$AH$12,MATCH($C21,OFFSET(Active_Portfolio!$D$12,1,0,ctPort,1),0),0))","v":0.84},{"$f":"IF($N21=\"New\",1,INDEX(General_Inputs!$F$23:$F$30,MATCH($J21,General_Inputs!$D$23:$D$30,0)))","v":1},{"$f":"INDEX(Resource_Char!$I$39:$AF$39,$AB21)","v":25},25,{"$f":"IF(ISERROR(MATCH(IF($D21=\"CA\",$F21,$D21),Resource_Char!$E$158:$E$234,0)),INDEX(Resource_Char!$I$158:$AF$158,$AB21),INDEX(Resource_Char!$I$158:$AF$234,MATCH(IF($D21=\"CA\",$F21,$D21),Resource_Char!$E$158:$E$234,0),$AB21))","v":"Wind - Inland"},{"$f":"IF(ISERROR(MATCH(IF($D21=\"CA\",$F21,$D21),Resource_Char!$E$237:$E$314,0)),INDEX(Resource_Char!$I$237:$AF$237,$AB21),INDEX(Resource_Char!$I$237:$AF$314,MATCH(IF($D21=\"CA\",$F21,$D21),Resource_Char!$E$237:$E$314,0),$AB21))","v":"Wind - Inland"},{"$f":"INDEX(Resource_Char!$I$21:$AF$21,$AB21)","v":0},{"$f":"1-(1-INDEX(Tx_Supply!$F$14:$F$101,$AD21))","v":1.3410010033281461E-2},{"$f":"IF($Q21>0,$T21*$AU21*INDEX(tableCapital,$AB21,MATCH(year-$B$5,Resource_Cost!$D$8:$U$8,0))/(8.76*$Q21),9999)","v":58.157597211832865},{"$f":"IF($Q21>0,$U21*INDEX(tableInterconnect,$AB21,MATCH(year-$B$5,Resource_Cost!$D$8:$U$8,0))/(8.76*$Q21),9999)","v":0.21334492794717161},{"$f":"IF(OR(LEFT($J21,5)<>\"Solar\",year>=2025),IF($Q21>0,$T21*$AU21*INDEX(tablePropTax,$AB21,MATCH(year-$B$5,Resource_Cost!$D$8:$U$8,0))/(8.76*$Q21),9999),0)","v":4.6862823378718295},{"$f":"IF($Q21>0,$V21*INDEX(tableFixedOM,$AB21,MATCH(year-$B$5,Resource_Cost!$D$8:$U$8,0))/(8.76*$Q21),9999)","v":11.047420867399062},{"$f":"IF($Q21>0,$T21*$AU21*$Z21*INDEX(tableITC,$AB21,MATCH(year-$B$5,Resource_Cost!$D$8:$U$8,0))/(8.76*$Q21),9999)","v":0},{"$f":"$X21*$Y21*INDEX(tableFuel,$AB21,MATCH(year-$B$5,Resource_Cost!$D$8:$U$8,0))","v":0},{"$f":"$W21*INDEX(tableVarOM,$AB21,MATCH(year-$B$5,Resource_Cost!$D$8:$U$8,0))","v":2.4978897467437595},{"$f":"$Z21*INDEX(tablePTC,$AB21,MATCH(year-$B$5,Resource_Cost!$D$8:$U$8,0))","v":0},76.602535091794692,{"$f":"NPV((1+WACC)/(1-$AZ21)-1,OFFSET(Valuation!$D$54,MATCH($AY21,Valuation!$C$54:$C$64,0)-1,0,1,$AW21))*(8.76*$Q21*$BJ21)","v":2865.5233780767053},{"$f":"(IF(AND($Q21>0,NOT(ISERROR(MATCH($AX21,Valuation!$C$23:$C$29,0)))),IF(OR($D21=\"CA\",$N21=\"Existing\"), -NPV((1+realWACC)/(1-$AZ21)-1,OFFSET(Valuation!$D$23,MATCH($AX21,Valuation!$C$23:$C$29,0)-1,0,1,$AW21)*(8.76*$Q21))*(1-$BA21),  -NPV((1+realWACC)/(1-$AZ21)-1,OFFSET(Valuation!$D$8,0,0,1,$AW21))*$B$6),0))","v":-77.461298824439368},{"$f":"IF(NOT(ISERROR(MATCH($AY21,Valuation!$C$32:$C$42,0))),-NPV((1+realWACC)/(1-$AZ21)-1,OFFSET(Valuation!$D$65,MATCH($AY21,Valuation!$C$65:$C$75,0)-1,0,1,$AW21)*OFFSET(Valuation!$D$54,MATCH($AY21,Valuation!$C$54:$C$64,0)-1,0,1,$AW21))*(1-$BA21)*(8.76*$Q21),0)","v":-2566.4457679829811},null,{"$f":"NPV((1+WACC)/(1-$AZ21)-1,OFFSET(Valuation!$D$43,MATCH($AY21,Valuation!$C$43:$C$53,0)-1,0,1,$AW21))*(8.76*$Q21*$BJ21)","v":0},{"$f":"NPV((1+WACC)/(1-$AZ21)-1,OFFSET(Valuation!$D$54,MATCH($AY21,Valuation!$C$54:$C$64,0)-1,0,1,$AW21)*(8.76*$Q21))","v":37.407683370307261},76.60253509179465,-2.0707323160761431,-68.607450041135777,0,0,5.924352734582726,{"$f":"IF(N21=\"New\",INDEX(Tx_Supply!$AK$14:$AK$101,$AD21),0)","v":1},{"$f":"INDEX(Tx_Supply!$CJ$14:$CJ$101,$AD21)","v":0},{"$f":"-PV(WACC,$AW21,INDEX(Tx_Supply!$AI$14:$AI$101,$AD21))","v":969.78428987761549},{"$f":"-PV(WACC,$AW21,INDEX(Tx_Supply!$CI$14:$CI$101,$AD21))","v":0},25.924735308452483,0,null,null,null,1,76.602535091794692,-2.0707323160761431,-68.607450041135777,0,0,25.924735308452483,0,31.849088043035252,31.849088043035252,null,0,76.602535091794692,null,-68.607450041135777,0,0,0,0,7.9950850506589148,7.9950850506589148,null,31.849088043035252,7.9950850506589148,"EO",null,{"$f":"IF(AND(DD21=\"FD\",CF21=1,INDEX(Tx_Supply!$AL$14:$AL$101,AD21)>0),1,0)","v":0},null,0,{"$f":"IF(INDEX(Tx_Supply!$AH$14:$AH$101,$AD21)=1,0,1)","v":1},9999,0,{"$f":"INDEX(Tx_Supply!$AL$14:$AL$101,AD21)*DH21","v":0},0,9999,0,null,1,0,7.9950850506589148,0,{"$f":"INDEX(Tx_Supply!$CK$14:$CK$101,AD21)","v":0},0,9999,0,9999,0,null,null,0,0,0,0,0,{"$f":"INDEX(Tx_Supply!$K$220:$K$238,AE21)","v":1326},9999,0,0,0,0,null,1,31.849088043035252,0,{"$f":"INDEX(Tx_Supply!$AL$14:$AL$101,AD21)*$EO21","v":1500},0,0,9999,null,0,{"$f":"IF(AND($N21=\"Existing\",$R21+1<=DATE(year,12,31),$S21>=DATE(year,1,1)),MAX(SUMPRODUCT((OFFSET(Active_Portfolio!$C$12,1,0,ctPort,1)=$B21)*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1)*(OFFSET(Active_Portfolio!$B$12,1,0,ctPort,1)<=2)*(OFFSET(Active_Portfolio!$Y$12,1,0,ctPort,1)=0))-SUMPRODUCT((OFFSET(Active_Portfolio!$C$12,1,0,ctPort,1)=$B21)*(OFFSET(Active_Portfolio!$B$12,1,0,ctPort,1)=3)*(OFFSET(Active_Portfolio!$Y$12,1,0,ctPort,1)=0)*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1)),0),0)","v":0},0,{"$f":"EY21*8.76*$Q21*IF(NOT(ISERROR(MATCH($AX21,Valuation!$C$32:$C$42,0))),(1-INDEX(Energy!$HS$365:$JE$375,MATCH($AX21,Energy!$HR$365:$HR$375,0),MATCH(year,Energy!$HS$57:$JE$57,0))),1)*MAX(MIN($S21,DATE(year,12,31))-MAX($R21+1,DATE(year,1,1))+1,0)/(DATE(year,12,31)-DATE(year,1,1)+1)","v":0},0,9999,0,0,9999,null,0,0,0,0,null,0,0,null,{"$f":"IF($N21=\"Existing\",IF(SUMPRODUCT((OFFSET(Active_Portfolio!$C$12,1,0,ctPort,1)=$B21)*(OFFSET(Active_Portfolio!$B$12,1,0,ctPort,1)<=2)*OFFSET(Active_Portfolio!$Y$12,1,0,ctPort,1))>0,MAX(SUMPRODUCT((OFFSET(Active_Portfolio!$C$12,1,0,ctPort,1)=$B21)*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1)*(OFFSET(Active_Portfolio!$B$12,1,0,ctPort,1)<=2)*(OFFSET(Active_Portfolio!$Y$12,1,0,ctPort,1)=1))-SUMPRODUCT((OFFSET(Active_Portfolio!$C$12,1,0,ctPort,1)=$B21)*(OFFSET(Active_Portfolio!$B$12,1,0,ctPort,1)=3)*(OFFSET(Active_Portfolio!$Y$12,1,0,ctPort,1)=1)*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1)),0),0),0)","v":0},0,null,4,"BV_CA_154","CA Wind 216","CA","San Diego","San Diego South",32.69,-116.2915,0,"Wind","","New","2099-01-01","2099-12-31",1,1,{"$f":"IF($N21=\"New\",IF($D21=\"CA\",1,0),OFFSET(Active_Portfolio!$R$12,MATCH($B21,OFFSET(rng_IDpaste,1,0,ctPort,1),0),0))","v":1},1,0,0,0,0,0,0,0,0,0,18,"Wind - Inland","Wind - Inland",1.3410010033281461E-2,{"$f":"INDEX(Resource_Char!$I$21:$AF$21,AB21)","v":0},0.84,0]
[5,"BV_CA_120","CA Wind 159","CA","Los Angeles","Tehachapi",34.628700000000002,-118.2834,null,"Wind",null,null,"BV_CA","New",1,0,0.37042799999999998,"2016-12-31","9999-01-01",1.0448550051347252,0.50823171668838496,0.97560975609756106,0.91404565972222251,1,1,1,null,18,{"$f":"IF(OR(ISERROR(MATCH($F22,CREZ_Tx_Inputs!$A$9:$A$108,0)),$N22=\"Existing\"),MATCH(\"NonCREZ\",CREZ_Tx_Inputs!$A$9:$A$108,0),MATCH($F22,CREZ_Tx_Inputs!$A$9:$A$108,0))","v":58},{"$f":"MATCH(INDEX(Tx_Mapping!$B$8:$B$107,AC22),Tx_Mapping!$F$8:$F$95,0)","v":47},{"$f":"MATCH(INDEX(Tx_Mapping!$G$8:$G$95,AD22,1),Tx_Mapping!$K$8:$K$59,0)","v":16},null,0,{"$f":"IFERROR(OFFSET(Env_Screen!Q$7,MATCH($B22,OFFSET(Env_Screen!$A$7,1,0,ctEnvScreen,1),0),0),1)","v":0},{"$f":"IF(AND($J22=\"Solar PV\",$N22=\"New\"),IF(OR(ISNUMBER(FIND(General_Inputs!$D$130,$K22)),$K22=\"Parking Lot\",$K22=\"Rooftop\"),1,0),1)","v":1},{"$f":"IF(N22=\"New\",INDEX(CREZ_Tx_Inputs!$D$9:$D$108,$AC22),1)","v":1},1,0,{"$f":"MIN(IF($N22=\"New\",SUMPRODUCT((OFFSET(Active_Portfolio!$C$12,1,0,ctPort,1)=$B22)*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1)),0),AL22)","v":0},0,null,false,1,0,null,{"$f":"IF(N22=\"New\",INDEX(General_Inputs!$H$7:$H$14,MATCH($J22,General_Inputs!$D$7:$D$14,0)),OFFSET(Active_Portfolio!$AH$12,MATCH($C22,OFFSET(Active_Portfolio!$D$12,1,0,ctPort,1),0),0))","v":0.84},{"$f":"IF($N22=\"New\",1,INDEX(General_Inputs!$F$23:$F$30,MATCH($J22,General_Inputs!$D$23:$D$30,0)))","v":1},{"$f":"INDEX(Resource_Char!$I$39:$AF$39,$AB22)","v":25},25,{"$f":"IF(ISERROR(MATCH(IF($D22=\"CA\",$F22,$D22),Resource_Char!$E$158:$E$234,0)),INDEX(Resource_Char!$I$158:$AF$158,$AB22),INDEX(Resource_Char!$I$158:$AF$234,MATCH(IF($D22=\"CA\",$F22,$D22),Resource_Char!$E$158:$E$234,0),$AB22))","v":"Wind - Inland"},{"$f":"IF(ISERROR(MATCH(IF($D22=\"CA\",$F22,$D22),Resource_Char!$E$237:$E$314,0)),INDEX(Resource_Char!$I$237:$AF$237,$AB22),INDEX(Resource_Char!$I$237:$AF$314,MATCH(IF($D22=\"CA\",$F22,$D22),Resource_Char!$E$237:$E$314,0),$AB22))","v":"Wind - Inland"},{"$f":"INDEX(Resource_Char!$I$21:$AF$21,$AB22)","v":0},{"$f":"1-(1-INDEX(Tx_Supply!$F$14:$F$101,$AD22))","v":3.1316616015467647E-3},{"$f":"IF($Q22>0,$T22*$AU22*INDEX(tableCapital,$AB22,MATCH(year-$B$5,Resource_Cost!$D$8:$U$8,0))/(8.76*$Q22),9999)","v":61.658152536675111},{"$f":"IF($Q22>0,$U22*INDEX(tableInterconnect,$AB22,MATCH(year-$B$5,Resource_Cost!$D$8:$U$8,0))/(8.76*$Q22),9999)","v":2.0551769794576789},{"$f":"IF(OR(LEFT($J22,5)<>\"Solar\",year>=2025),IF($Q22>0,$T22*$AU22*INDEX(tablePropTax,$AB22,MATCH(year-$B$5,Resource_Cost!$D$8:$U$8,0))/(8.76*$Q22),9999),0)","v":4.9683536643710902},{"$f":"IF($Q22>0,$V22*INDEX(tableFixedOM,$AB22,MATCH(year-$B$5,Resource_Cost!$D$8:$U$8,0))/(8.76*$Q22),9999)","v":11.296771715835305},{"$f":"IF($Q22>0,$T22*$AU22*$Z22*INDEX(tableITC,$AB22,MATCH(year-$B$5,Resource_Cost!$D$8:$U$8,0))/(8.76*$Q22),9999)","v":0},{"$f":"$X22*$Y22*INDEX(tableFuel,$AB22,MATCH(year-$B$5,Resource_Cost!$D$8:$U$8,0))","v":0},{"$f":"$W22*INDEX(tableVarOM,$AB22,MATCH(year-$B$5,Resource_Cost!$D$8:$U$8,0))","v":3.0155925786787554},{"$f":"$Z22*INDEX(tablePTC,$AB22,MATCH(year-$B$5,Resource_Cost!$D$8:$U$8,0))","v":0},82.994047475017936,{"$f":"NPV((1+WACC)/(1-$AZ22)-1,OFFSET(Valuation!$D$54,MATCH($AY22,Valuation!$C$54:$C$64,0)-1,0,1,$AW22))*(8.76*$Q22*$BJ22)","v":3002.0004270028703},{"$f":"(IF(AND($Q22>0,NOT(ISERROR(MATCH($AX22,Valuation!$C$23:$C$29,0)))),IF(OR($D22=\"CA\",$N22=\"Existing\"), -NPV((1+realWACC)/(1-$AZ22)-1,OFFSET(Valuation!$D$23,MATCH($AX22,Valuation!$C$23:$C$29,0)-1,0,1,$AW22)*(8.76*$Q22))*(1-$BA22),  -NPV((1+realWACC)/(1-$AZ22)-1,OFFSET(Valuation!$D$8,0,0,1,$AW22))*$B$6),0))","v":-75.681348851845783},{"$f":"IF(NOT(ISERROR(MATCH($AY22,Valuation!$C$32:$C$42,0))),-NPV((1+realWACC)/(1-$AZ22)-1,OFFSET(Valuation!$D$65,MATCH($AY22,Valuation!$C$65:$C$75,0)-1,0,1,$AW22)*OFFSET(Valuation!$D$54,MATCH($AY22,Valuation!$C$54:$C$64,0)-1,0,1,$AW22))*(1-$BA22)*(8.76*$Q22),0)","v":-2507.4725110958534},null,{"$f":"NPV((1+WACC)/(1-$AZ22)-1,OFFSET(Valuation!$D$43,MATCH($AY22,Valuation!$C$43:$C$53,0)-1,0,1,$AW22))*(8.76*$Q22*$BJ22)","v":0},{"$f":"NPV((1+WACC)/(1-$AZ22)-1,OFFSET(Valuation!$D$54,MATCH($AY22,Valuation!$C$54:$C$64,0)-1,0,1,$AW22)*(8.76*$Q22))","v":36.171273944754958},82.994047475017879,-2.0923053185086951,-69.322206205000171,0,0,11.579535951509015,{"$f":"IF(N22=\"New\",INDEX(Tx_Supply!$AK$14:$AK$101,$AD22),0)","v":0},{"$f":"INDEX(Tx_Supply!$CJ$14:$CJ$101,$AD22)","v":0},{"$f":"-PV(WACC,$AW22,INDEX(Tx_Supply!$AI$14:$AI$101,$AD22))","v":300.98695583659151},{"$f":"-PV(WACC,$AW22,INDEX(Tx_Supply!$CI$14:$CI$101,$AD22))","v":0},8.3211599430059984,0,null,null,null,0,82.994047475017936,-2.0923053185086951,-69.322206205000171,0,0,8.3211599430059984,0,19.900695894515071,11.579535951509072,null,0,82.994047475017936,null,-69.322206205000171,0,0,0,0,13.671841270017765,13.671841270017765,null,11.579535951509072,13.671841270017765,"FD",null,{"$f":"IF(AND(DD22=\"FD\",CF22=1,INDEX(Tx_Supply!$AL$14:$AL$101,AD22)>0),1,0)","v":0},null,1,{"$f":"IF(INDEX(Tx_Supply!$AH$14:$AH$101,$AD22)=1,0,1)","v":1},19.900695894515071,0,{"$f":"INDEX(Tx_Supply!$AL$14:$AL$101,AD22)*DH22","v":175.12560000000121},0,9999,0,null,1,0,13.671841270017765,0,{"$f":"INDEX(Tx_Supply!$CK$14:$CK$101,AD22)","v":0},0,9999,0,9999,0,null,null,0,0,0,0,0,{"$f":"INDEX(Tx_Supply!$K$220:$K$238,AE22)","v":1166},9999,0,0,0,0,null,0,9999,0,{"$f":"INDEX(Tx_Supply!$AL$14:$AL$101,AD22)*$EO22","v":0},0,0,9999,null,0,{"$f":"IF(AND($N22=\"Existing\",$R22+1<=DATE(year,12,31),$S22>=DATE(year,1,1)),MAX(SUMPRODUCT((OFFSET(Active_Portfolio!$C$12,1,0,ctPort,1)=$B22)*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1)*(OFFSET(Active_Portfolio!$B$12,1,0,ctPort,1)<=2)*(OFFSET(Active_Portfolio!$Y$12,1,0,ctPort,1)=0))-SUMPRODUCT((OFFSET(Active_Portfolio!$C$12,1,0,ctPort,1)=$B22)*(OFFSET(Active_Portfolio!$B$12,1,0,ctPort,1)=3)*(OFFSET(Active_Portfolio!$Y$12,1,0,ctPort,1)=0)*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1)),0),0)","v":0},0,{"$f":"EY22*8.76*$Q22*IF(NOT(ISERROR(MATCH($AX22,Valuation!$C$32:$C$42,0))),(1-INDEX(Energy!$HS$365:$JE$375,MATCH($AX22,Energy!$HR$365:$HR$375,0),MATCH(year,Energy!$HS$57:$JE$57,0))),1)*MAX(MIN($S22,DATE(year,12,31))-MAX($R22+1,DATE(year,1,1))+1,0)/(DATE(year,12,31)-DATE(year,1,1)+1)","v":0},0,9999,0,0,9999,null,0,0,0,0,null,0,0,null,{"$f":"IF($N22=\"Existing\",IF(SUMPRODUCT((OFFSET(Active_Portfolio!$C$12,1,0,ctPort,1)=$B22)*(OFFSET(Active_Portfolio!$B$12,1,0,ctPort,1)<=2)*OFFSET(Active_Portfolio!$Y$12,1,0,ctPort,1))>0,MAX(SUMPRODUCT((OFFSET(Active_Portfolio!$C$12,1,0,ctPort,1)=$B22)*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1)*(OFFSET(Active_Portfolio!$B$12,1,0,ctPort,1)<=2)*(OFFSET(Active_Portfolio!$Y$12,1,0,ctPort,1)=1))-SUMPRODUCT((OFFSET(Active_Portfolio!$C$12,1,0,ctPort,1)=$B22)*(OFFSET(Active_Portfolio!$B$12,1,0,ctPort,1)=3)*(OFFSET(Active_Portfolio!$Y$12,1,0,ctPort,1)=1)*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1)),0),0),0)","v":0},0,null,4,"BV_CA_120","CA Wind 159","CA","Los Angeles","Tehachapi",34.628700000000002,-118.2834,0,"Wind","","New","2099-01-01","2099-12-31",1,1,{"$f":"IF($N22=\"New\",IF($D22=\"CA\",1,0),OFFSET(Active_Portfolio!$R$12,MATCH($B22,OFFSET(rng_IDpaste,1,0,ctPort,1),0),0))","v":1},1,0,0,0,0,0,0,0,0,0,18,"Wind - Inland","Wind - Inland",3.1316616015467647E-3,{"$f":"INDEX(Resource_Char!$I$21:$AF$21,AB22)","v":0},0.84,0]
[6,"BV_CA_65","CA Wind 84","CA","Yolo","Solano",38.4741,-121.6729,null,"Wind",null,null,"BV_CA","New",1,89,0.32099499999999997,"2016-12-31","9999-01-01",0.98415570443542466,0.74192448006535106,0.97560975609756106,0.99700173611111131,1,1,1,null,18,{"$f":"IF(OR(ISERROR(MATCH($F23,CREZ_Tx_Inputs!$A$9:$A$108,0)),$N23=\"Existing\"),MATCH(\"NonCREZ\",CREZ_Tx_Inputs!$A$9:$A$108,0),MATCH($F23,CREZ_Tx_Inputs!$A$9:$A$108,0))","v":55},{"$f":"MATCH(INDEX(Tx_Mapping!$B$8:$B$107,AC23),Tx_Mapping!$F$8:$F$95,0)","v":44},{"$f":"MATCH(INDEX(Tx_Mapping!$G$8:$G$95,AD23,1),Tx_Mapping!$K$8:$K$59,0)","v":15},null,89,{"$f":"IFERROR(OFFSET(Env_Screen!Q$7,MATCH($B23,OFFSET(Env_Screen!$A$7,1,0,ctEnvScreen,1),0),0),1)","v":1},{"$f":"IF(AND($J23=\"Solar PV\",$N23=\"New\"),IF(OR(ISNUMBER(FIND(General_Inputs!$D$130,$K23)),$K23=\"Parking Lot\",$K23=\"Rooftop\"),1,0),1)","v":1},{"$f":"IF(N23=\"New\",INDEX(CREZ_Tx_Inputs!$D$9:$D$108,$AC23),1)","v":1},1,89,{"$f":"MIN(IF($N23=\"New\",SUMPRODUCT((OFFSET(Active_Portfolio!$C$12,1,0,ctPort,1)=$B23)*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1)),0),AL23)","v":88.999999999999986},0,null,false,1,0,null,{"$f":"IF(N23=\"New\",INDEX(General_Inputs!$H$7:$H$14,MATCH($J23,General_Inputs!$D$7:$D$14,0)),OFFSET(Active_Portfolio!$AH$12,MATCH($C23,OFFSET(Active_Portfolio!$D$12,1,0,ctPort,1),0),0))","v":0.84},{"$f":"IF($N23=\"New\",1,INDEX(General_Inputs!$F$23:$F$30,MATCH($J23,General_Inputs!$D$23:$D$30,0)))","v":1},{"$f":"INDEX(Resource_Char!$I$39:$AF$39,$AB23)","v":25},25,{"$f":"IF(ISERROR(MATCH(IF($D23=\"CA\",$F23,$D23),Resource_Char!$E$158:$E$234,0)),INDEX(Resource_Char!$I$158:$AF$158,$AB23),INDEX(Resource_Char!$I$158:$AF$234,MATCH(IF($D23=\"CA\",$F23,$D23),Resource_Char!$E$158:$E$234,0),$AB23))","v":"Wind - Coastal"},{"$f":"IF(ISERROR(MATCH(IF($D23=\"CA\",$F23,$D23),Resource_Char!$E$237:$E$314,0)),INDEX(Resource_Char!$I$237:$AF$237,$AB23),INDEX(Resource_Char!$I$237:$AF$314,MATCH(IF($D23=\"CA\",$F23,$D23),Resource_Char!$E$237:$E$314,0),$AB23))","v":"Wind - Coastal"},{"$f":"INDEX(Resource_Char!$I$21:$AF$21,$AB23)","v":0},{"$f":"1-(1-INDEX(Tx_Supply!$F$14:$F$101,$AD23))","v":1.4394562217084905E-3},{"$f":"IF($Q23>0,$T23*$AU23*INDEX(tableCapital,$AB23,MATCH(year-$B$5,Resource_Cost!$D$8:$U$8,0))/(8.76*$Q23),9999)","v":67.019908975042611},{"$f":"IF($Q23>0,$U23*INDEX(tableInterconnect,$AB23,MATCH(year-$B$5,Resource_Cost!$D$8:$U$8,0))/(8.76*$Q23),9999)","v":3.4622043899300121},{"$f":"IF(OR(LEFT($J23,5)<>\"Solar\",year>=2025),IF($Q23>0,$T23*$AU23*INDEX(tablePropTax,$AB23,MATCH(year-$B$5,Resource_Cost!$D$8:$U$8,0))/(8.76*$Q23),9999),0)","v":5.4003987573891328},{"$f":"IF($Q23>0,$V23*INDEX(tableFixedOM,$AB23,MATCH(year-$B$5,Resource_Cost!$D$8:$U$8,0))/(8.76*$Q23),9999)","v":13.036466465687754},{"$f":"IF($Q23>0,$T23*$AU23*$Z23*INDEX(tableITC,$AB23,MATCH(year-$B$5,Resource_Cost!$D$8:$U$8,0))/(8.76*$Q23),9999)","v":0},{"$f":"$X23*$Y23*INDEX(tableFuel,$AB23,MATCH(year-$B$5,Resource_Cost!$D$8:$U$8,0))","v":0},{"$f":"$W23*INDEX(tableVarOM,$AB23,MATCH(year-$B$5,Resource_Cost!$D$8:$U$8,0))","v":3.2892788279966121},{"$f":"$Z23*INDEX(tablePTC,$AB23,MATCH(year-$B$5,Resource_Cost!$D$8:$U$8,0))","v":0},92.208257416046109,{"$f":"NPV((1+WACC)/(1-$AZ23)-1,OFFSET(Valuation!$D$54,MATCH($AY23,Valuation!$C$54:$C$64,0)-1,0,1,$AW23))*(8.76*$Q23*$BJ23)","v":2890.2012217133711},{"$f":"(IF(AND($Q23>0,NOT(ISERROR(MATCH($AX23,Valuation!$C$23:$C$29,0)))),IF(OR($D23=\"CA\",$N23=\"Existing\"), -NPV((1+realWACC)/(1-$AZ23)-1,OFFSET(Valuation!$D$23,MATCH($AX23,Valuation!$C$23:$C$29,0)-1,0,1,$AW23)*(8.76*$Q23))*(1-$BA23),  -NPV((1+realWACC)/(1-$AZ23)-1,OFFSET(Valuation!$D$8,0,0,1,$AW23))*$B$6),0))","v":-131.78584138177908},{"$f":"IF(NOT(ISERROR(MATCH($AY23,Valuation!$C$32:$C$42,0))),-NPV((1+realWACC)/(1-$AZ23)-1,OFFSET(Valuation!$D$65,MATCH($AY23,Valuation!$C$65:$C$75,0)-1,0,1,$AW23)*OFFSET(Valuation!$D$54,MATCH($AY23,Valuation!$C$54:$C$64,0)-1,0,1,$AW23))*(1-$BA23)*(8.76*$Q23),0)","v":-2120.9665847376191},null,{"$f":"NPV((1+WACC)/(1-$AZ23)-1,OFFSET(Valuation!$D$43,MATCH($AY23,Valuation!$C$43:$C$53,0)-1,0,1,$AW23))*(8.76*$Q23*$BJ23)","v":0},{"$f":"NPV((1+WACC)/(1-$AZ23)-1,OFFSET(Valuation!$D$54,MATCH($AY23,Valuation!$C$54:$C$64,0)-1,0,1,$AW23)*(8.76*$Q23))","v":31.344277646119124},92.208257416046081,-4.2044625455931053,-67.666787816379156,0,0,20.337007054073823,{"$f":"IF(N23=\"New\",INDEX(Tx_Supply!$AK$14:$AK$101,$AD23),0)","v":1},{"$f":"INDEX(Tx_Supply!$CJ$14:$CJ$101,$AD23)","v":0},{"$f":"-PV(WACC,$AW23,INDEX(Tx_Supply!$AI$14:$AI$101,$AD23))","v":0},{"$f":"-PV(WACC,$AW23,INDEX(Tx_Supply!$CI$14:$CI$101,$AD23))","v":0},0,0,null,null,null,1,92.208257416046109,-4.2044625455931053,-67.666787816379156,0,0,0,0,20.337007054073851,20.337007054073851,null,0,92.208257416046109,null,-67.666787816379156,0,0,0,0,24.541469599666954,24.541469599666954,null,20.337007054073851,24.541469599666954,"FD",null,{"$f":"IF(AND(DD23=\"FD\",CF23=1,INDEX(Tx_Supply!$AL$14:$AL$101,AD23)>0),1,0)","v":0},null,0,{"$f":"IF(INDEX(Tx_Supply!$AH$14:$AH$101,$AD23)=1,0,1)","v":1},9999,0,{"$f":"INDEX(Tx_Supply!$AL$14:$AL$101,AD23)*DH23","v":0},0,9999,0,null,1,0,24.541469599666954,0,{"$f":"INDEX(Tx_Supply!$CK$14:$CK$101,AD23)","v":0},0,9999,0,9999,0,null,null,0,0,0,0,0,{"$f":"INDEX(Tx_Supply!$K$220:$K$238,AE23)","v":879.07999999999993},9999,0,0,0,0,null,1,20.337007054073851,0,{"$f":"INDEX(Tx_Supply!$AL$14:$AL$101,AD23)*$EO23","v":0},0,0,9999,null,0,{"$f":"IF(AND($N23=\"Existing\",$R23+1<=DATE(year,12,31),$S23>=DATE(year,1,1)),MAX(SUMPRODUCT((OFFSET(Active_Portfolio!$C$12,1,0,ctPort,1)=$B23)*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1)*(OFFSET(Active_Portfolio!$B$12,1,0,ctPort,1)<=2)*(OFFSET(Active_Portfolio!$Y$12,1,0,ctPort,1)=0))-SUMPRODUCT((OFFSET(Active_Portfolio!$C$12,1,0,ctPort,1)=$B23)*(OFFSET(Active_Portfolio!$B$12,1,0,ctPort,1)=3)*(OFFSET(Active_Portfolio!$Y$12,1,0,ctPort,1)=0)*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1)),0),0)","v":0},0,{"$f":"EY23*8.76*$Q23*IF(NOT(ISERROR(MATCH($AX23,Valuation!$C$32:$C$42,0))),(1-INDEX(Energy!$HS$365:$JE$375,MATCH($AX23,Energy!$HR$365:$HR$375,0),MATCH(year,Energy!$HS$57:$JE$57,0))),1)*MAX(MIN($S23,DATE(year,12,31))-MAX($R23+1,DATE(year,1,1))+1,0)/(DATE(year,12,31)-DATE(year,1,1)+1)","v":0},0,9999,0,0,9999,null,0,0,0,0,null,0,0,null,{"$f":"IF($N23=\"Existing\",IF(SUMPRODUCT((OFFSET(Active_Portfolio!$C$12,1,0,ctPort,1)=$B23)*(OFFSET(Active_Portfolio!$B$12,1,0,ctPort,1)<=2)*OFFSET(Active_Portfolio!$Y$12,1,0,ctPort,1))>0,MAX(SUMPRODUCT((OFFSET(Active_Portfolio!$C$12,1,0,ctPort,1)=$B23)*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1)*(OFFSET(Active_Portfolio!$B$12,1,0,ctPort,1)<=2)*(OFFSET(Active_Portfolio!$Y$12,1,0,ctPort,1)=1))-SUMPRODUCT((OFFSET(Active_Portfolio!$C$12,1,0,ctPort,1)=$B23)*(OFFSET(Active_Portfolio!$B$12,1,0,ctPort,1)=3)*(OFFSET(Active_Portfolio!$Y$12,1,0,ctPort,1)=1)*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1)),0),0),0)","v":0},0,null,4,"BV_CA_65","CA Wind 84","CA","Yolo","Solano",38.4741,-121.6729,0,"Wind","","New","2099-01-01","2099-12-31",1,1,{"$f":"IF($N23=\"New\",IF($D23=\"CA\",1,0),OFFSET(Active_Portfolio!$R$12,MATCH($B23,OFFSET(rng_IDpaste,1,0,ctPort,1),0),0))","v":1},1,0,0,0,0,0,0,0,0,0,18,"Wind - Coastal","Wind - Coastal",1.4394562217084905E-3,{"$f":"INDEX(Resource_Char!$I$21:$AF$21,AB23)","v":0},0.84,0]
[7,"BV_CA_138","CA Wind 193","CA","San Diego","San Diego South",32.629199999999997,-116.2762,null,"Wind",null,null,"BV_CA","New",1,134,0.37049500000000002,"2016-12-31","9999-01-01",1.0213128596345378,0.80692051205061865,0.98364613414634161,0.85042688568055591,1,1,1,null,18,{"$f":"IF(OR(ISERROR(MATCH($F24,CREZ_Tx_Inputs!$A$9:$A$108,0)),$N24=\"Existing\"),MATCH(\"NonCREZ\",CREZ_Tx_Inputs!$A$9:$A$108,0),MATCH($F24,CREZ_Tx_Inputs!$A$9:$A$108,0))","v":47},{"$f":"MATCH(INDEX(Tx_Mapping!$B$8:$B$107,AC24),Tx_Mapping!$F$8:$F$95,0)","v":10},{"$f":"MATCH(INDEX(Tx_Mapping!$G$8:$G$95,AD24,1),Tx_Mapping!$K$8:$K$59,0)","v":4},null,134,{"$f":"IFERROR(OFFSET(Env_Screen!Q$7,MATCH($B24,OFFSET(Env_Screen!$A$7,1,0,ctEnvScreen,1),0),0),1)","v":1},{"$f":"IF(AND($J24=\"Solar PV\",$N24=\"New\"),IF(OR(ISNUMBER(FIND(General_Inputs!$D$130,$K24)),$K24=\"Parking Lot\",$K24=\"Rooftop\"),1,0),1)","v":1},{"$f":"IF(N24=\"New\",INDEX(CREZ_Tx_Inputs!$D$9:$D$108,$AC24),1)","v":1},1,134,{"$f":"MIN(IF($N24=\"New\",SUMPRODUCT((OFFSET(Active_Portfolio!$C$12,1,0,ctPort,1)=$B24)*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1)),0),AL24)","v":134},0,null,false,1,0,null,{"$f":"IF(N24=\"New\",INDEX(General_Inputs!$H$7:$H$14,MATCH($J24,General_Inputs!$D$7:$D$14,0)),OFFSET(Active_Portfolio!$AH$12,MATCH($C24,OFFSET(Active_Portfolio!$D$12,1,0,ctPort,1),0),0))","v":0.84},{"$f":"IF($N24=\"New\",1,INDEX(General_Inputs!$F$23:$F$30,MATCH($J24,General_Inputs!$D$23:$D$30,0)))","v":1},{"$f":"INDEX(Resource_Char!$I$39:$AF$39,$AB24)","v":25},25,{"$f":"IF(ISERROR(MATCH(IF($D24=\"CA\",$F24,$D24),Resource_Char!$E$158:$E$234,0)),INDEX(Resource_Char!$I$158:$AF$158,$AB24),INDEX(Resource_Char!$I$158:$AF$234,MATCH(IF($D24=\"CA\",$F24,$D24),Resource_Char!$E$158:$E$234,0),$AB24))","v":"Wind - Inland"},{"$f":"IF(ISERROR(MATCH(IF($D24=\"CA\",$F24,$D24),Resource_Char!$E$237:$E$314,0)),INDEX(Resource_Char!$I$237:$AF$237,$AB24),INDEX(Resource_Char!$I$237:$AF$314,MATCH(IF($D24=\"CA\",$F24,$D24),Resource_Char!$E$237:$E$314,0),$AB24))","v":"Wind - Inland"},{"$f":"INDEX(Resource_Char!$I$21:$AF$21,$AB24)","v":0},{"$f":"1-(1-INDEX(Tx_Supply!$F$14:$F$101,$AD24))","v":1.3410010033281461E-2},{"$f":"IF($Q24>0,$T24*$AU24*INDEX(tableCapital,$AB24,MATCH(year-$B$5,Resource_Cost!$D$8:$U$8,0))/(8.76*$Q24),9999)","v":60.258003193786955},{"$f":"IF($Q24>0,$U24*INDEX(tableInterconnect,$AB24,MATCH(year-$B$5,Resource_Cost!$D$8:$U$8,0))/(8.76*$Q24),9999)","v":3.2624185169060187},{"$f":"IF(OR(LEFT($J24,5)<>\"Solar\",year>=2025),IF($Q24>0,$T24*$AU24*INDEX(tablePropTax,$AB24,MATCH(year-$B$5,Resource_Cost!$D$8:$U$8,0))/(8.76*$Q24),9999),0)","v":4.8555309988806288},{"$f":"IF($Q24>0,$V24*INDEX(tableFixedOM,$AB24,MATCH(year-$B$5,Resource_Cost!$D$8:$U$8,0))/(8.76*$Q24),9999)","v":11.387766745769644},{"$f":"IF($Q24>0,$T24*$AU24*$Z24*INDEX(tableITC,$AB24,MATCH(year-$B$5,Resource_Cost!$D$8:$U$8,0))/(8.76*$Q24),9999)","v":0},{"$f":"$X24*$Y24*INDEX(tableFuel,$AB24,MATCH(year-$B$5,Resource_Cost!$D$8:$U$8,0))","v":0},{"$f":"$W24*INDEX(tableVarOM,$AB24,MATCH(year-$B$5,Resource_Cost!$D$8:$U$8,0))","v":2.8057033889822662},{"$f":"$Z24*INDEX(tablePTC,$AB24,MATCH(year-$B$5,Resource_Cost!$D$8:$U$8,0))","v":0},82.569422844325501,{"$f":"NPV((1+WACC)/(1-$AZ24)-1,OFFSET(Valuation!$D$54,MATCH($AY24,Valuation!$C$54:$C$64,0)-1,0,1,$AW24))*(8.76*$Q24*$BJ24)","v":2987.1814125028486},{"$f":"(IF(AND($Q24>0,NOT(ISERROR(MATCH($AX24,Valuation!$C$23:$C$29,0)))),IF(OR($D24=\"CA\",$N24=\"Existing\"), -NPV((1+realWACC)/(1-$AZ24)-1,OFFSET(Valuation!$D$23,MATCH($AX24,Valuation!$C$23:$C$29,0)-1,0,1,$AW24)*(8.76*$Q24))*(1-$BA24),  -NPV((1+realWACC)/(1-$AZ24)-1,OFFSET(Valuation!$D$8,0,0,1,$AW24))*$B$6),0))","v":-74.914573358638108},{"$f":"IF(NOT(ISERROR(MATCH($AY24,Valuation!$C$32:$C$42,0))),-NPV((1+realWACC)/(1-$AZ24)-1,OFFSET(Valuation!$D$65,MATCH($AY24,Valuation!$C$65:$C$75,0)-1,0,1,$AW24)*OFFSET(Valuation!$D$54,MATCH($AY24,Valuation!$C$54:$C$64,0)-1,0,1,$AW24))*(1-$BA24)*(8.76*$Q24),0)","v":-2482.0677251007719},null,{"$f":"NPV((1+WACC)/(1-$AZ24)-1,OFFSET(Valuation!$D$43,MATCH($AY24,Valuation!$C$43:$C$53,0)-1,0,1,$AW24))*(8.76*$Q24*$BJ24)","v":0},{"$f":"NPV((1+WACC)/(1-$AZ24)-1,OFFSET(Valuation!$D$54,MATCH($AY24,Valuation!$C$54:$C$64,0)-1,0,1,$AW24)*(8.76*$Q24))","v":36.177816310219498},82.569422844325473,-2.0707323160761435,-68.607450041135792,0,0,11.891240487113535,{"$f":"IF(N24=\"New\",INDEX(Tx_Supply!$AK$14:$AK$101,$AD24),0)","v":1},{"$f":"INDEX(Tx_Supply!$CJ$14:$CJ$101,$AD24)","v":0},{"$f":"-PV(WACC,$AW24,INDEX(Tx_Supply!$AI$14:$AI$101,$AD24))","v":969.78428987761549},{"$f":"-PV(WACC,$AW24,INDEX(Tx_Supply!$CI$14:$CI$101,$AD24))","v":0},26.806048257911883,0,null,null,null,1,82.569422844325501,-2.0707323160761435,-68.607450041135792,0,0,26.806048257911883,0,38.697288745025446,38.697288745025446,null,0,82.569422844325501,null,-68.607450041135792,0,0,0,0,13.96197280318971,13.96197280318971,null,38.697288745025446,13.96197280318971,"EO",null,{"$f":"IF(AND(DD24=\"FD\",CF24=1,INDEX(Tx_Supply!$AL$14:$AL$101,AD24)>0),1,0)","v":0},null,0,{"$f":"IF(INDEX(Tx_Supply!$AH$14:$AH$101,$AD24)=1,0,1)","v":1},9999,0,{"$f":"INDEX(Tx_Supply!$AL$14:$AL$101,AD24)*DH24","v":0},0,9999,0,null,1,0,13.96197280318971,0,{"$f":"INDEX(Tx_Supply!$CK$14:$CK$101,AD24)","v":0},0,9999,0,9999,0,null,null,0,0,0,0,0,{"$f":"INDEX(Tx_Supply!$K$220:$K$238,AE24)","v":1326},9999,0,0,0,0,null,1,38.697288745025446,0,{"$f":"INDEX(Tx_Supply!$AL$14:$AL$101,AD24)*$EO24","v":1500},0,0,9999,null,0,{"$f":"IF(AND($N24=\"Existing\",$R24+1<=DATE(year,12,31),$S24>=DATE(year,1,1)),MAX(SUMPRODUCT((OFFSET(Active_Portfolio!$C$12,1,0,ctPort,1)=$B24)*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1)*(OFFSET(Active_Portfolio!$B$12,1,0,ctPort,1)<=2)*(OFFSET(Active_Portfolio!$Y$12,1,0,ctPort,1)=0))-SUMPRODUCT((OFFSET(Active_Portfolio!$C$12,1,0,ctPort,1)=$B24)*(OFFSET(Active_Portfolio!$B$12,1,0,ctPort,1)=3)*(OFFSET(Active_Portfolio!$Y$12,1,0,ctPort,1)=0)*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1)),0),0)","v":0},0,{"$f":"EY24*8.76*$Q24*IF(NOT(ISERROR(MATCH($AX24,Valuation!$C$32:$C$42,0))),(1-INDEX(Energy!$HS$365:$JE$375,MATCH($AX24,Energy!$HR$365:$HR$375,0),MATCH(year,Energy!$HS$57:$JE$57,0))),1)*MAX(MIN($S24,DATE(year,12,31))-MAX($R24+1,DATE(year,1,1))+1,0)/(DATE(year,12,31)-DATE(year,1,1)+1)","v":0},0,9999,0,0,9999,null,0,0,0,0,null,0,0,null,{"$f":"IF($N24=\"Existing\",IF(SUMPRODUCT((OFFSET(Active_Portfolio!$C$12,1,0,ctPort,1)=$B24)*(OFFSET(Active_Portfolio!$B$12,1,0,ctPort,1)<=2)*OFFSET(Active_Portfolio!$Y$12,1,0,ctPort,1))>0,MAX(SUMPRODUCT((OFFSET(Active_Portfolio!$C$12,1,0,ctPort,1)=$B24)*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1)*(OFFSET(Active_Portfolio!$B$12,1,0,ctPort,1)<=2)*(OFFSET(Active_Portfolio!$Y$12,1,0,ctPort,1)=1))-SUMPRODUCT((OFFSET(Active_Portfolio!$C$12,1,0,ctPort,1)=$B24)*(OFFSET(Active_Portfolio!$B$12,1,0,ctPort,1)=3)*(OFFSET(Active_Portfolio!$Y$12,1,0,ctPort,1)=1)*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1)),0),0),0)","v":0},0,null,4,"BV_CA_138","CA Wind 193","CA","San Diego","San Diego South",32.629199999999997,-116.2762,0,"Wind","","New","2099-01-01","2099-12-31",1,1,{"$f":"IF($N24=\"New\",IF($D24=\"CA\",1,0),OFFSET(Active_Portfolio!$R$12,MATCH($B24,OFFSET(rng_IDpaste,1,0,ctPort,1),0),0))","v":1},1,0,0,0,0,0,0,0,0,0,18,"Wind - Inland","Wind - Inland",1.3410010033281461E-2,{"$f":"INDEX(Resource_Char!$I$21:$AF$21,AB24)","v":0},0.84,0]
[8,"BV_CA_155","CA Wind 217","CA","Imperial","Riverside East",33.418799999999997,-114.9881,null,"Wind",null,null,"BV_CA","New",1,134,0.34645300000000001,"2016-12-31","9999-01-01",0.98832738357213856,0.51633965473025556,1.0529016234756099,0.35693339427083337,1,1,1,null,18,{"$f":"IF(OR(ISERROR(MATCH($F25,CREZ_Tx_Inputs!$A$9:$A$108,0)),$N25=\"Existing\"),MATCH(\"NonCREZ\",CREZ_Tx_Inputs!$A$9:$A$108,0),MATCH($F25,CREZ_Tx_Inputs!$A$9:$A$108,0))","v":38},{"$f":"MATCH(INDEX(Tx_Mapping!$B$8:$B$107,AC25),Tx_Mapping!$F$8:$F$95,0)","v":31},{"$f":"MATCH(INDEX(Tx_Mapping!$G$8:$G$95,AD25,1),Tx_Mapping!$K$8:$K$59,0)","v":11},null,134,{"$f":"IFERROR(OFFSET(Env_Screen!Q$7,MATCH($B25,OFFSET(Env_Screen!$A$7,1,0,ctEnvScreen,1),0),0),1)","v":1},{"$f":"IF(AND($J25=\"Solar PV\",$N25=\"New\"),IF(OR(ISNUMBER(FIND(General_Inputs!$D$130,$K25)),$K25=\"Parking Lot\",$K25=\"Rooftop\"),1,0),1)","v":1},{"$f":"IF(N25=\"New\",INDEX(CREZ_Tx_Inputs!$D$9:$D$108,$AC25),1)","v":1},1,134,{"$f":"MIN(IF($N25=\"New\",SUMPRODUCT((OFFSET(Active_Portfolio!$C$12,1,0,ctPort,1)=$B25)*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1)),0),AL25)","v":134},0,null,false,1,0,null,{"$f":"IF(N25=\"New\",INDEX(General_Inputs!$H$7:$H$14,MATCH($J25,General_Inputs!$D$7:$D$14,0)),OFFSET(Active_Portfolio!$AH$12,MATCH($C25,OFFSET(Active_Portfolio!$D$12,1,0,ctPort,1),0),0))","v":0.84},{"$f":"IF($N25=\"New\",1,INDEX(General_Inputs!$F$23:$F$30,MATCH($J25,General_Inputs!$D$23:$D$30,0)))","v":1},{"$f":"INDEX(Resource_Char!$I$39:$AF$39,$AB25)","v":25},25,{"$f":"IF(ISERROR(MATCH(IF($D25=\"CA\",$F25,$D25),Resource_Char!$E$158:$E$234,0)),INDEX(Resource_Char!$I$158:$AF$158,$AB25),INDEX(Resource_Char!$I$158:$AF$234,MATCH(IF($D25=\"CA\",$F25,$D25),Resource_Char!$E$158:$E$234,0),$AB25))","v":"Wind - Inland"},{"$f":"IF(ISERROR(MATCH(IF($D25=\"CA\",$F25,$D25),Resource_Char!$E$237:$E$314,0)),INDEX(Resource_Char!$I$237:$AF$237,$AB25),INDEX(Resource_Char!$I$237:$AF$314,MATCH(IF($D25=\"CA\",$F25,$D25),Resource_Char!$E$237:$E$314,0),$AB25))","v":"Wind - Inland"},{"$f":"INDEX(Resource_Char!$I$21:$AF$21,$AB25)","v":0},{"$f":"1-(1-INDEX(Tx_Supply!$F$14:$F$101,$AD25))","v":1.1355491084212632E-2},{"$f":"IF($Q25>0,$T25*$AU25*INDEX(tableCapital,$AB25,MATCH(year-$B$5,Resource_Cost!$D$8:$U$8,0))/(8.76*$Q25),9999)","v":62.358375002842706},{"$f":"IF($Q25>0,$U25*INDEX(tableInterconnect,$AB25,MATCH(year-$B$5,Resource_Cost!$D$8:$U$8,0))/(8.76*$Q25),9999)","v":2.232453506831626},{"$f":"IF(OR(LEFT($J25,5)<>\"Solar\",year>=2025),IF($Q25>0,$T25*$AU25*INDEX(tablePropTax,$AB25,MATCH(year-$B$5,Resource_Cost!$D$8:$U$8,0))/(8.76*$Q25),9999),0)","v":5.0247769062706817},{"$f":"IF($Q25>0,$V25*INDEX(tableFixedOM,$AB25,MATCH(year-$B$5,Resource_Cost!$D$8:$U$8,0))/(8.76*$Q25),9999)","v":13.035433963276576},{"$f":"IF($Q25>0,$T25*$AU25*$Z25*INDEX(tableITC,$AB25,MATCH(year-$B$5,Resource_Cost!$D$8:$U$8,0))/(8.76*$Q25),9999)","v":0},{"$f":"$X25*$Y25*INDEX(tableFuel,$AB25,MATCH(year-$B$5,Resource_Cost!$D$8:$U$8,0))","v":0},{"$f":"$W25*INDEX(tableVarOM,$AB25,MATCH(year-$B$5,Resource_Cost!$D$8:$U$8,0))","v":1.1775841648576393},{"$f":"$Z25*INDEX(tablePTC,$AB25,MATCH(year-$B$5,Resource_Cost!$D$8:$U$8,0))","v":0},83.828623544079235,{"$f":"NPV((1+WACC)/(1-$AZ25)-1,OFFSET(Valuation!$D$54,MATCH($AY25,Valuation!$C$54:$C$64,0)-1,0,1,$AW25))*(8.76*$Q25*$BJ25)","v":2835.9375266027964},{"$f":"(IF(AND($Q25>0,NOT(ISERROR(MATCH($AX25,Valuation!$C$23:$C$29,0)))),IF(OR($D25=\"CA\",$N25=\"Existing\"), -NPV((1+realWACC)/(1-$AZ25)-1,OFFSET(Valuation!$D$23,MATCH($AX25,Valuation!$C$23:$C$29,0)-1,0,1,$AW25)*(8.76*$Q25))*(1-$BA25),  -NPV((1+realWACC)/(1-$AZ25)-1,OFFSET(Valuation!$D$8,0,0,1,$AW25))*$B$6),0))","v":-70.199131535635473},{"$f":"IF(NOT(ISERROR(MATCH($AY25,Valuation!$C$32:$C$42,0))),-NPV((1+realWACC)/(1-$AZ25)-1,OFFSET(Valuation!$D$65,MATCH($AY25,Valuation!$C$65:$C$75,0)-1,0,1,$AW25)*OFFSET(Valuation!$D$54,MATCH($AY25,Valuation!$C$54:$C$64,0)-1,0,1,$AW25))*(1-$BA25)*(8.76*$Q25),0)","v":-2325.8358274373559},null,{"$f":"NPV((1+WACC)/(1-$AZ25)-1,OFFSET(Valuation!$D$43,MATCH($AY25,Valuation!$C$43:$C$53,0)-1,0,1,$AW25))*(8.76*$Q25*$BJ25)","v":0},{"$f":"NPV((1+WACC)/(1-$AZ25)-1,OFFSET(Valuation!$D$54,MATCH($AY25,Valuation!$C$54:$C$64,0)-1,0,1,$AW25)*(8.76*$Q25))","v":33.830181228152796},83.828623544079221,-2.0750445013051593,-68.750321251659216,0,0,13.003257791114848,{"$f":"IF(N25=\"New\",INDEX(Tx_Supply!$AK$14:$AK$101,$AD25),0)","v":1},{"$f":"INDEX(Tx_Supply!$CJ$14:$CJ$101,$AD25)","v":0},{"$f":"-PV(WACC,$AW25,INDEX(Tx_Supply!$AI$14:$AI$101,$AD25))","v":2909.3528696328467},{"$f":"-PV(WACC,$AW25,INDEX(Tx_Supply!$CI$14:$CI$101,$AD25))","v":0},85.998737340837593,0,null,null,null,1,83.828623544079235,-2.0750445013051593,-68.750321251659216,0,0,85.998737340837593,0,99.001995131952455,99.001995131952455,null,0,83.828623544079235,null,-68.750321251659216,0,0,0,0,15.07830229242002,15.07830229242002,null,99.001995131952455,15.07830229242002,"EO",null,{"$f":"IF(AND(DD25=\"FD\",CF25=1,INDEX(Tx_Supply!$AL$14:$AL$101,AD25)>0),1,0)","v":0},null,0,{"$f":"IF(INDEX(Tx_Supply!$AH$14:$AH$101,$AD25)=1,0,1)","v":1},9999,0,{"$f":"INDEX(Tx_Supply!$AL$14:$AL$101,AD25)*DH25","v":0},0,9999,0,null,1,0,15.07830229242002,0,{"$f":"INDEX(Tx_Supply!$CK$14:$CK$101,AD25)","v":0},0,9999,0,9999,0,null,null,0,0,0,0,0,{"$f":"INDEX(Tx_Supply!$K$220:$K$238,AE25)","v":3954.01},9999,0,0,0,0,null,1,99.001995131952455,0,{"$f":"INDEX(Tx_Supply!$AL$14:$AL$101,AD25)*$EO25","v":1000},0,0,9999,null,0,{"$f":"IF(AND($N25=\"Existing\",$R25+1<=DATE(year,12,31),$S25>=DATE(year,1,1)),MAX(SUMPRODUCT((OFFSET(Active_Portfolio!$C$12,1,0,ctPort,1)=$B25)*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1)*(OFFSET(Active_Portfolio!$B$12,1,0,ctPort,1)<=2)*(OFFSET(Active_Portfolio!$Y$12,1,0,ctPort,1)=0))-SUMPRODUCT((OFFSET(Active_Portfolio!$C$12,1,0,ctPort,1)=$B25)*(OFFSET(Active_Portfolio!$B$12,1,0,ctPort,1)=3)*(OFFSET(Active_Portfolio!$Y$12,1,0,ctPort,1)=0)*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1)),0),0)","v":0},0,{"$f":"EY25*8.76*$Q25*IF(NOT(ISERROR(MATCH($AX25,Valuation!$C$32:$C$42,0))),(1-INDEX(Energy!$HS$365:$JE$375,MATCH($AX25,Energy!$HR$365:$HR$375,0),MATCH(year,Energy!$HS$57:$JE$57,0))),1)*MAX(MIN($S25,DATE(year,12,31))-MAX($R25+1,DATE(year,1,1))+1,0)/(DATE(year,12,31)-DATE(year,1,1)+1)","v":0},0,9999,0,0,9999,null,0,0,0,0,null,0,0,null,{"$f":"IF($N25=\"Existing\",IF(SUMPRODUCT((OFFSET(Active_Portfolio!$C$12,1,0,ctPort,1)=$B25)*(OFFSET(Active_Portfolio!$B$12,1,0,ctPort,1)<=2)*OFFSET(Active_Portfolio!$Y$12,1,0,ctPort,1))>0,MAX(SUMPRODUCT((OFFSET(Active_Portfolio!$C$12,1,0,ctPort,1)=$B25)*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1)*(OFFSET(Active_Portfolio!$B$12,1,0,ctPort,1)<=2)*(OFFSET(Active_Portfolio!$Y$12,1,0,ctPort,1)=1))-SUMPRODUCT((OFFSET(Active_Portfolio!$C$12,1,0,ctPort,1)=$B25)*(OFFSET(Active_Portfolio!$B$12,1,0,ctPort,1)=3)*(OFFSET(Active_Portfolio!$Y$12,1,0,ctPort,1)=1)*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1)),0),0),0)","v":0},0,null,4,"BV_CA_155","CA Wind 217","CA","Imperial","Riverside East",33.418799999999997,-114.9881,0,"Wind","","New","2099-01-01","2099-12-31",1,1,{"$f":"IF($N25=\"New\",IF($D25=\"CA\",1,0),OFFSET(Active_Portfolio!$R$12,MATCH($B25,OFFSET(rng_IDpaste,1,0,ctPort,1),0),0))","v":1},1,0,0,0,0,0,0,0,0,0,18,"Wind - Inland","Wind - Inland",1.1355491084212632E-2,{"$f":"INDEX(Resource_Char!$I$21:$AF$21,AB25)","v":0},0.84,0]
[9,"BV_CA_217","CA Wind 133 Dist","CA",null,"Distributed",33.91216,-116.68746,null,"Wind","Distributed",null,"BV_CA","New",1,7.5,0.36843199999999998,"2016-12-31","9999-01-01",0.78721020512618611,1,0.99688473520249221,0.49977715404699741,1,1,1,null,19,{"$f":"IF(OR(ISERROR(MATCH($F26,CREZ_Tx_Inputs!$A$9:$A$108,0)),$N26=\"Existing\"),MATCH(\"NonCREZ\",CREZ_Tx_Inputs!$A$9:$A$108,0),MATCH($F26,CREZ_Tx_Inputs!$A$9:$A$108,0))","v":99},{"$f":"MATCH(INDEX(Tx_Mapping!$B$8:$B$107,AC26),Tx_Mapping!$F$8:$F$95,0)","v":87},{"$f":"MATCH(INDEX(Tx_Mapping!$G$8:$G$95,AD26,1),Tx_Mapping!$K$8:$K$59,0)","v":2},null,7.5,{"$f":"IFERROR(OFFSET(Env_Screen!Q$7,MATCH($B26,OFFSET(Env_Screen!$A$7,1,0,ctEnvScreen,1),0),0),1)","v":1},{"$f":"IF(AND($J26=\"Solar PV\",$N26=\"New\"),IF(OR(ISNUMBER(FIND(General_Inputs!$D$130,$K26)),$K26=\"Parking Lot\",$K26=\"Rooftop\"),1,0),1)","v":1},{"$f":"IF(N26=\"New\",INDEX(CREZ_Tx_Inputs!$D$9:$D$108,$AC26),1)","v":1},1,7.5,{"$f":"MIN(IF($N26=\"New\",SUMPRODUCT((OFFSET(Active_Portfolio!$C$12,1,0,ctPort,1)=$B26)*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1)),0),AL26)","v":7.5},0,null,false,1,0,null,{"$f":"IF(N26=\"New\",INDEX(General_Inputs!$H$7:$H$14,MATCH($J26,General_Inputs!$D$7:$D$14,0)),OFFSET(Active_Portfolio!$AH$12,MATCH($C26,OFFSET(Active_Portfolio!$D$12,1,0,ctPort,1),0),0))","v":0.84},{"$f":"IF($N26=\"New\",1,INDEX(General_Inputs!$F$23:$F$30,MATCH($J26,General_Inputs!$D$23:$D$30,0)))","v":1},{"$f":"INDEX(Resource_Char!$I$39:$AF$39,$AB26)","v":25},25,{"$f":"IF(ISERROR(MATCH(IF($D26=\"CA\",$F26,$D26),Resource_Char!$E$158:$E$234,0)),INDEX(Resource_Char!$I$158:$AF$158,$AB26),INDEX(Resource_Char!$I$158:$AF$234,MATCH(IF($D26=\"CA\",$F26,$D26),Resource_Char!$E$158:$E$234,0),$AB26))","v":"Wind - Inland"},{"$f":"IF(ISERROR(MATCH(IF($D26=\"CA\",$F26,$D26),Resource_Char!$E$237:$E$314,0)),INDEX(Resource_Char!$I$237:$AF$237,$AB26),INDEX(Resource_Char!$I$237:$AF$314,MATCH(IF($D26=\"CA\",$F26,$D26),Resource_Char!$E$237:$E$314,0),$AB26))","v":"Wind - Inland"},{"$f":"INDEX(Resource_Char!$I$21:$AF$21,$AB26)","v":0},{"$f":"1-(1-INDEX(Tx_Supply!$F$14:$F$101,$AD26))","v":0},{"$f":"IF($Q26>0,$T26*$AU26*INDEX(tableCapital,$AB26,MATCH(year-$B$5,Resource_Cost!$D$8:$U$8,0))/(8.76*$Q26),9999)","v":57.948743540334441},{"$f":"IF($Q26>0,$U26*INDEX(tableInterconnect,$AB26,MATCH(year-$B$5,Resource_Cost!$D$8:$U$8,0))/(8.76*$Q26),9999)","v":8.9622100057362744},{"$f":"IF(OR(LEFT($J26,5)<>\"Solar\",year>=2025),IF($Q26>0,$T26*$AU26*INDEX(tablePropTax,$AB26,MATCH(year-$B$5,Resource_Cost!$D$8:$U$8,0))/(8.76*$Q26),9999),0)","v":4.6748534960387884},{"$f":"IF($Q26>0,$V26*INDEX(tableFixedOM,$AB26,MATCH(year-$B$5,Resource_Cost!$D$8:$U$8,0))/(8.76*$Q26),9999)","v":11.355816705390247},{"$f":"IF($Q26>0,$T26*$AU26*$Z26*INDEX(tableITC,$AB26,MATCH(year-$B$5,Resource_Cost!$D$8:$U$8,0))/(8.76*$Q26),9999)","v":0},{"$f":"$X26*$Y26*INDEX(tableFuel,$AB26,MATCH(year-$B$5,Resource_Cost!$D$8:$U$8,0))","v":0},{"$f":"$W26*INDEX(tableVarOM,$AB26,MATCH(year-$B$5,Resource_Cost!$D$8:$U$8,0))","v":2.1923254175230817},{"$f":"$Z26*INDEX(tablePTC,$AB26,MATCH(year-$B$5,Resource_Cost!$D$8:$U$8,0))","v":0},85.133949165022841,{"$f":"NPV((1+WACC)/(1-$AZ26)-1,OFFSET(Valuation!$D$54,MATCH($AY26,Valuation!$C$54:$C$64,0)-1,0,1,$AW26))*(8.76*$Q26*$BJ26)","v":3062.8104583197364},{"$f":"(IF(AND($Q26>0,NOT(ISERROR(MATCH($AX26,Valuation!$C$23:$C$29,0)))),IF(OR($D26=\"CA\",$N26=\"Existing\"), -NPV((1+realWACC)/(1-$AZ26)-1,OFFSET(Valuation!$D$23,MATCH($AX26,Valuation!$C$23:$C$29,0)-1,0,1,$AW26)*(8.76*$Q26))*(1-$BA26),  -NPV((1+realWACC)/(1-$AZ26)-1,OFFSET(Valuation!$D$8,0,0,1,$AW26))*$B$6),0))","v":-75.510022217165087},{"$f":"IF(NOT(ISERROR(MATCH($AY26,Valuation!$C$32:$C$42,0))),-NPV((1+realWACC)/(1-$AZ26)-1,OFFSET(Valuation!$D$65,MATCH($AY26,Valuation!$C$65:$C$75,0)-1,0,1,$AW26)*OFFSET(Valuation!$D$54,MATCH($AY26,Valuation!$C$54:$C$64,0)-1,0,1,$AW26))*(1-$BA26)*(8.76*$Q26),0)","v":-2501.7961214252432},null,{"$f":"NPV((1+WACC)/(1-$AZ26)-1,OFFSET(Valuation!$D$43,MATCH($AY26,Valuation!$C$43:$C$53,0)-1,0,1,$AW26))*(8.76*$Q26*$BJ26)","v":0},{"$f":"NPV((1+WACC)/(1-$AZ26)-1,OFFSET(Valuation!$D$54,MATCH($AY26,Valuation!$C$54:$C$64,0)-1,0,1,$AW26)*(8.76*$Q26))","v":35.976370042259092},85.133949165022855,-2.0988782950716929,-69.539981896076412,0,0,13.495088973874743,{"$f":"IF(N26=\"New\",INDEX(Tx_Supply!$AK$14:$AK$101,$AD26),0)","v":0},{"$f":"INDEX(Tx_Supply!$CJ$14:$CJ$101,$AD26)","v":0},{"$f":"-PV(WACC,$AW26,INDEX(Tx_Supply!$AI$14:$AI$101,$AD26))","v":0},{"$f":"-PV(WACC,$AW26,INDEX(Tx_Supply!$CI$14:$CI$101,$AD26))","v":0},0,0,null,null,null,0,85.133949165022841,-2.0988782950716929,-69.539981896076412,0,0,0,0,13.495088973874729,13.495088973874729,null,0,85.133949165022841,null,-69.539981896076412,0,0,0,0,15.593967268946429,15.593967268946429,null,13.495088973874729,15.593967268946429,"FD",null,{"$f":"IF(AND(DD26=\"FD\",CF26=1,INDEX(Tx_Supply!$AL$14:$AL$101,AD26)>0),1,0)","v":0},null,1,{"$f":"IF(INDEX(Tx_Supply!$AH$14:$AH$101,$AD26)=1,0,1)","v":0},13.495088973874729,0,{"$f":"INDEX(Tx_Supply!$AL$14:$AL$101,AD26)*DH26","v":9999893.8403999992},0,9999,0,null,1,0,15.593967268946429,0,{"$f":"INDEX(Tx_Supply!$CK$14:$CK$101,AD26)","v":0},0,9999,0,9999,0,null,null,0,0,0,0,0,{"$f":"INDEX(Tx_Supply!$K$220:$K$238,AE26)","v":9999747.8023999985},9999,0,0,0,0,null,0,9999,0,{"$f":"INDEX(Tx_Supply!$AL$14:$AL$101,AD26)*$EO26","v":0},0,0,9999,null,0,{"$f":"IF(AND($N26=\"Existing\",$R26+1<=DATE(year,12,31),$S26>=DATE(year,1,1)),MAX(SUMPRODUCT((OFFSET(Active_Portfolio!$C$12,1,0,ctPort,1)=$B26)*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1)*(OFFSET(Active_Portfolio!$B$12,1,0,ctPort,1)<=2)*(OFFSET(Active_Portfolio!$Y$12,1,0,ctPort,1)=0))-SUMPRODUCT((OFFSET(Active_Portfolio!$C$12,1,0,ctPort,1)=$B26)*(OFFSET(Active_Portfolio!$B$12,1,0,ctPort,1)=3)*(OFFSET(Active_Portfolio!$Y$12,1,0,ctPort,1)=0)*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1)),0),0)","v":0},0,{"$f":"EY26*8.76*$Q26*IF(NOT(ISERROR(MATCH($AX26,Valuation!$C$32:$C$42,0))),(1-INDEX(Energy!$HS$365:$JE$375,MATCH($AX26,Energy!$HR$365:$HR$375,0),MATCH(year,Energy!$HS$57:$JE$57,0))),1)*MAX(MIN($S26,DATE(year,12,31))-MAX($R26+1,DATE(year,1,1))+1,0)/(DATE(year,12,31)-DATE(year,1,1)+1)","v":0},0,9999,0,0,9999,null,0,0,0,0,null,0,0,null,{"$f":"IF($N26=\"Existing\",IF(SUMPRODUCT((OFFSET(Active_Portfolio!$C$12,1,0,ctPort,1)=$B26)*(OFFSET(Active_Portfolio!$B$12,1,0,ctPort,1)<=2)*OFFSET(Active_Portfolio!$Y$12,1,0,ctPort,1))>0,MAX(SUMPRODUCT((OFFSET(Active_Portfolio!$C$12,1,0,ctPort,1)=$B26)*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1)*(OFFSET(Active_Portfolio!$B$12,1,0,ctPort,1)<=2)*(OFFSET(Active_Portfolio!$Y$12,1,0,ctPort,1)=1))-SUMPRODUCT((OFFSET(Active_Portfolio!$C$12,1,0,ctPort,1)=$B26)*(OFFSET(Active_Portfolio!$B$12,1,0,ctPort,1)=3)*(OFFSET(Active_Portfolio!$Y$12,1,0,ctPort,1)=1)*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1)),0),0),0)","v":0},0,null,4,"BV_CA_217","CA Wind 133 Dist","CA",0,"Distributed",33.91216,-116.68746,0,"Wind","Distributed","New","2099-01-01","2099-12-31",1,1,{"$f":"IF($N26=\"New\",IF($D26=\"CA\",1,0),OFFSET(Active_Portfolio!$R$12,MATCH($B26,OFFSET(rng_IDpaste,1,0,ctPort,1),0),0))","v":1},1,0,0,0,0,0,0,0,0,0,19,"Wind - Inland","Wind - Inland",0,{"$f":"INDEX(Resource_Char!$I$21:$AF$21,AB26)","v":0},0.84,0]
[10,"BV_CA_67","CA Wind 86","CA","Yolo","Solano",38.385599999999997,-121.5748,null,"Wind",null,null,"BV_CA","New",1,84,0.31396400000000002,"2016-12-31","9999-01-01",0.98415570443542466,0.6066458558639457,0.97560975609756106,1.0301144097222223,1,1,1,null,18,{"$f":"IF(OR(ISERROR(MATCH($F27,CREZ_Tx_Inputs!$A$9:$A$108,0)),$N27=\"Existing\"),MATCH(\"NonCREZ\",CREZ_Tx_Inputs!$A$9:$A$108,0),MATCH($F27,CREZ_Tx_Inputs!$A$9:$A$108,0))","v":55},{"$f":"MATCH(INDEX(Tx_Mapping!$B$8:$B$107,AC27),Tx_Mapping!$F$8:$F$95,0)","v":44},{"$f":"MATCH(INDEX(Tx_Mapping!$G$8:$G$95,AD27,1),Tx_Mapping!$K$8:$K$59,0)","v":15},null,84,{"$f":"IFERROR(OFFSET(Env_Screen!Q$7,MATCH($B27,OFFSET(Env_Screen!$A$7,1,0,ctEnvScreen,1),0),0),1)","v":1},{"$f":"IF(AND($J27=\"Solar PV\",$N27=\"New\"),IF(OR(ISNUMBER(FIND(General_Inputs!$D$130,$K27)),$K27=\"Parking Lot\",$K27=\"Rooftop\"),1,0),1)","v":1},{"$f":"IF(N27=\"New\",INDEX(CREZ_Tx_Inputs!$D$9:$D$108,$AC27),1)","v":1},1,84,{"$f":"MIN(IF($N27=\"New\",SUMPRODUCT((OFFSET(Active_Portfolio!$C$12,1,0,ctPort,1)=$B27)*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1)),0),AL27)","v":84},0,null,false,1,0,null,{"$f":"IF(N27=\"New\",INDEX(General_Inputs!$H$7:$H$14,MATCH($J27,General_Inputs!$D$7:$D$14,0)),OFFSET(Active_Portfolio!$AH$12,MATCH($C27,OFFSET(Active_Portfolio!$D$12,1,0,ctPort,1),0),0))","v":0.84},{"$f":"IF($N27=\"New\",1,INDEX(General_Inputs!$F$23:$F$30,MATCH($J27,General_Inputs!$D$23:$D$30,0)))","v":1},{"$f":"INDEX(Resource_Char!$I$39:$AF$39,$AB27)","v":25},25,{"$f":"IF(ISERROR(MATCH(IF($D27=\"CA\",$F27,$D27),Resource_Char!$E$158:$E$234,0)),INDEX(Resource_Char!$I$158:$AF$158,$AB27),INDEX(Resource_Char!$I$158:$AF$234,MATCH(IF($D27=\"CA\",$F27,$D27),Resource_Char!$E$158:$E$234,0),$AB27))","v":"Wind - Coastal"},{"$f":"IF(ISERROR(MATCH(IF($D27=\"CA\",$F27,$D27),Resource_Char!$E$237:$E$314,0)),INDEX(Resource_Char!$I$237:$AF$237,$AB27),INDEX(Resource_Char!$I$237:$AF$314,MATCH(IF($D27=\"CA\",$F27,$D27),Resource_Char!$E$237:$E$314,0),$AB27))","v":"Wind - Coastal"},{"$f":"INDEX(Resource_Char!$I$21:$AF$21,$AB27)","v":0},{"$f":"1-(1-INDEX(Tx_Supply!$F$14:$F$101,$AD27))","v":1.4394562217084905E-3},{"$f":"IF($Q27>0,$T27*$AU27*INDEX(tableCapital,$AB27,MATCH(year-$B$5,Resource_Cost!$D$8:$U$8,0))/(8.76*$Q27),9999)","v":68.520772067637694},{"$f":"IF($Q27>0,$U27*INDEX(tableInterconnect,$AB27,MATCH(year-$B$5,Resource_Cost!$D$8:$U$8,0))/(8.76*$Q27),9999)","v":2.8943207022969824},{"$f":"IF(OR(LEFT($J27,5)<>\"Solar\",year>=2025),IF($Q27>0,$T27*$AU27*INDEX(tablePropTax,$AB27,MATCH(year-$B$5,Resource_Cost!$D$8:$U$8,0))/(8.76*$Q27),9999),0)","v":5.5213368383895105},{"$f":"IF($Q27>0,$V27*INDEX(tableFixedOM,$AB27,MATCH(year-$B$5,Resource_Cost!$D$8:$U$8,0))/(8.76*$Q27),9999)","v":13.32840884035571},{"$f":"IF($Q27>0,$T27*$AU27*$Z27*INDEX(tableITC,$AB27,MATCH(year-$B$5,Resource_Cost!$D$8:$U$8,0))/(8.76*$Q27),9999)","v":0},{"$f":"$X27*$Y27*INDEX(tableFuel,$AB27,MATCH(year-$B$5,Resource_Cost!$D$8:$U$8,0))","v":0},{"$f":"$W27*INDEX(tableVarOM,$AB27,MATCH(year-$B$5,Resource_Cost!$D$8:$U$8,0))","v":3.3985231876626534},{"$f":"$Z27*INDEX(tablePTC,$AB27,MATCH(year-$B$5,Resource_Cost!$D$8:$U$8,0))","v":0},93.663361636342543,{"$f":"NPV((1+WACC)/(1-$AZ27)-1,OFFSET(Valuation!$D$54,MATCH($AY27,Valuation!$C$54:$C$64,0)-1,0,1,$AW27))*(8.76*$Q27*$BJ27)","v":2871.5051023170013},{"$f":"(IF(AND($Q27>0,NOT(ISERROR(MATCH($AX27,Valuation!$C$23:$C$29,0)))),IF(OR($D27=\"CA\",$N27=\"Existing\"), -NPV((1+realWACC)/(1-$AZ27)-1,OFFSET(Valuation!$D$23,MATCH($AX27,Valuation!$C$23:$C$29,0)-1,0,1,$AW27)*(8.76*$Q27))*(1-$BA27),  -NPV((1+realWACC)/(1-$AZ27)-1,OFFSET(Valuation!$D$8,0,0,1,$AW27))*$B$6),0))","v":-128.89923489022846},{"$f":"IF(NOT(ISERROR(MATCH($AY27,Valuation!$C$32:$C$42,0))),-NPV((1+realWACC)/(1-$AZ27)-1,OFFSET(Valuation!$D$65,MATCH($AY27,Valuation!$C$65:$C$75,0)-1,0,1,$AW27)*OFFSET(Valuation!$D$54,MATCH($AY27,Valuation!$C$54:$C$64,0)-1,0,1,$AW27))*(1-$BA27)*(8.76*$Q27),0)","v":-2074.5094247902989},null,{"$f":"NPV((1+WACC)/(1-$AZ27)-1,OFFSET(Valuation!$D$43,MATCH($AY27,Valuation!$C$43:$C$53,0)-1,0,1,$AW27))*(8.76*$Q27*$BJ27)","v":0},{"$f":"NPV((1+WACC)/(1-$AZ27)-1,OFFSET(Valuation!$D$54,MATCH($AY27,Valuation!$C$54:$C$64,0)-1,0,1,$AW27)*(8.76*$Q27))","v":30.657719861325397},93.663361636342515,-4.2044625455931044,-67.66678781637917,0,0,21.792111274370242,{"$f":"IF(N27=\"New\",INDEX(Tx_Supply!$AK$14:$AK$101,$AD27),0)","v":1},{"$f":"INDEX(Tx_Supply!$CJ$14:$CJ$101,$AD27)","v":0},{"$f":"-PV(WACC,$AW27,INDEX(Tx_Supply!$AI$14:$AI$101,$AD27))","v":0},{"$f":"-PV(WACC,$AW27,INDEX(Tx_Supply!$CI$14:$CI$101,$AD27))","v":0},0,0,null,null,null,1,93.663361636342543,-4.2044625455931044,-67.66678781637917,0,0,0,0,21.792111274370271,21.792111274370271,null,0,93.663361636342543,null,-67.66678781637917,0,0,0,0,25.996573819963373,25.996573819963373,null,21.792111274370271,25.996573819963373,"FD",null,{"$f":"IF(AND(DD27=\"FD\",CF27=1,INDEX(Tx_Supply!$AL$14:$AL$101,AD27)>0),1,0)","v":0},null,0,{"$f":"IF(INDEX(Tx_Supply!$AH$14:$AH$101,$AD27)=1,0,1)","v":1},9999,0,{"$f":"INDEX(Tx_Supply!$AL$14:$AL$101,AD27)*DH27","v":0},0,9999,0,null,1,0,25.996573819963373,0,{"$f":"INDEX(Tx_Supply!$CK$14:$CK$101,AD27)","v":0},0,9999,0,9999,0,null,null,0,0,0,0,0,{"$f":"INDEX(Tx_Supply!$K$220:$K$238,AE27)","v":879.07999999999993},9999,0,0,0,0,null,1,21.792111274370271,0,{"$f":"INDEX(Tx_Supply!$AL$14:$AL$101,AD27)*$EO27","v":0},0,0,9999,null,0,{"$f":"IF(AND($N27=\"Existing\",$R27+1<=DATE(year,12,31),$S27>=DATE(year,1,1)),MAX(SUMPRODUCT((OFFSET(Active_Portfolio!$C$12,1,0,ctPort,1)=$B27)*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1)*(OFFSET(Active_Portfolio!$B$12,1,0,ctPort,1)<=2)*(OFFSET(Active_Portfolio!$Y$12,1,0,ctPort,1)=0))-SUMPRODUCT((OFFSET(Active_Portfolio!$C$12,1,0,ctPort,1)=$B27)*(OFFSET(Active_Portfolio!$B$12,1,0,ctPort,1)=3)*(OFFSET(Active_Portfolio!$Y$12,1,0,ctPort,1)=0)*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1)),0),0)","v":0},0,{"$f":"EY27*8.76*$Q27*IF(NOT(ISERROR(MATCH($AX27,Valuation!$C$32:$C$42,0))),(1-INDEX(Energy!$HS$365:$JE$375,MATCH($AX27,Energy!$HR$365:$HR$375,0),MATCH(year,Energy!$HS$57:$JE$57,0))),1)*MAX(MIN($S27,DATE(year,12,31))-MAX($R27+1,DATE(year,1,1))+1,0)/(DATE(year,12,31)-DATE(year,1,1)+1)","v":0},0,9999,0,0,9999,null,0,0,0,0,null,0,0,null,{"$f":"IF($N27=\"Existing\",IF(SUMPRODUCT((OFFSET(Active_Portfolio!$C$12,1,0,ctPort,1)=$B27)*(OFFSET(Active_Portfolio!$B$12,1,0,ctPort,1)<=2)*OFFSET(Active_Portfolio!$Y$12,1,0,ctPort,1))>0,MAX(SUMPRODUCT((OFFSET(Active_Portfolio!$C$12,1,0,ctPort,1)=$B27)*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1)*(OFFSET(Active_Portfolio!$B$12,1,0,ctPort,1)<=2)*(OFFSET(Active_Portfolio!$Y$12,1,0,ctPort,1)=1))-SUMPRODUCT((OFFSET(Active_Portfolio!$C$12,1,0,ctPort,1)=$B27)*(OFFSET(Active_Portfolio!$B$12,1,0,ctPort,1)=3)*(OFFSET(Active_Portfolio!$Y$12,1,0,ctPort,1)=1)*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1)),0),0),0)","v":0},0,null,4,"BV_CA_67","CA Wind 86","CA","Yolo","Solano",38.385599999999997,-121.5748,0,"Wind","","New","2099-01-01","2099-12-31",1,1,{"$f":"IF($N27=\"New\",IF($D27=\"CA\",1,0),OFFSET(Active_Portfolio!$R$12,MATCH($B27,OFFSET(rng_IDpaste,1,0,ctPort,1),0),0))","v":1},1,0,0,0,0,0,0,0,0,0,18,"Wind - Coastal","Wind - Coastal",1.4394562217084905E-3,{"$f":"INDEX(Resource_Char!$I$21:$AF$21,AB27)","v":0},0.84,0]
[11,"BV_CA_99","CA Wind 133","CA","San Bernardino","Barstow",34.914400000000001,-116.6883,null,"Wind",null,null,"BV_CA","New",1,29,0.35647699999999999,"2016-12-31","9999-01-01",0.98415570443542466,1.6584387867530956,1.0217416570121953,0.55961672275347218,1,1,1,null,18,{"$f":"IF(OR(ISERROR(MATCH($F28,CREZ_Tx_Inputs!$A$9:$A$108,0)),$N28=\"Existing\"),MATCH(\"NonCREZ\",CREZ_Tx_Inputs!$A$9:$A$108,0),MATCH($F28,CREZ_Tx_Inputs!$A$9:$A$108,0))","v":4},{"$f":"MATCH(INDEX(Tx_Mapping!$B$8:$B$107,AC28),Tx_Mapping!$F$8:$F$95,0)","v":11},{"$f":"MATCH(INDEX(Tx_Mapping!$G$8:$G$95,AD28,1),Tx_Mapping!$K$8:$K$59,0)","v":6},null,29,{"$f":"IFERROR(OFFSET(Env_Screen!Q$7,MATCH($B28,OFFSET(Env_Screen!$A$7,1,0,ctEnvScreen,1),0),0),1)","v":1},{"$f":"IF(AND($J28=\"Solar PV\",$N28=\"New\"),IF(OR(ISNUMBER(FIND(General_Inputs!$D$130,$K28)),$K28=\"Parking Lot\",$K28=\"Rooftop\"),1,0),1)","v":1},{"$f":"IF(N28=\"New\",INDEX(CREZ_Tx_Inputs!$D$9:$D$108,$AC28),1)","v":1},1,29,{"$f":"MIN(IF($N28=\"New\",SUMPRODUCT((OFFSET(Active_Portfolio!$C$12,1,0,ctPort,1)=$B28)*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1)),0),AL28)","v":29},0,null,false,1,0,null,{"$f":"IF(N28=\"New\",INDEX(General_Inputs!$H$7:$H$14,MATCH($J28,General_Inputs!$D$7:$D$14,0)),OFFSET(Active_Portfolio!$AH$12,MATCH($C28,OFFSET(Active_Portfolio!$D$12,1,0,ctPort,1),0),0))","v":0.84},{"$f":"IF($N28=\"New\",1,INDEX(General_Inputs!$F$23:$F$30,MATCH($J28,General_Inputs!$D$23:$D$30,0)))","v":1},{"$f":"INDEX(Resource_Char!$I$39:$AF$39,$AB28)","v":25},25,{"$f":"IF(ISERROR(MATCH(IF($D28=\"CA\",$F28,$D28),Resource_Char!$E$158:$E$234,0)),INDEX(Resource_Char!$I$158:$AF$158,$AB28),INDEX(Resource_Char!$I$158:$AF$234,MATCH(IF($D28=\"CA\",$F28,$D28),Resource_Char!$E$158:$E$234,0),$AB28))","v":"Wind - Inland"},{"$f":"IF(ISERROR(MATCH(IF($D28=\"CA\",$F28,$D28),Resource_Char!$E$237:$E$314,0)),INDEX(Resource_Char!$I$237:$AF$237,$AB28),INDEX(Resource_Char!$I$237:$AF$314,MATCH(IF($D28=\"CA\",$F28,$D28),Resource_Char!$E$237:$E$314,0),$AB28))","v":"Wind - Inland"},{"$f":"INDEX(Resource_Char!$I$21:$AF$21,$AB28)","v":0},{"$f":"1-(1-INDEX(Tx_Supply!$F$14:$F$101,$AD28))","v":6.9239121355409994E-3},{"$f":"IF($Q28>0,$T28*$AU28*INDEX(tableCapital,$AB28,MATCH(year-$B$5,Resource_Cost!$D$8:$U$8,0))/(8.76*$Q28),9999)","v":60.349070715484586},{"$f":"IF($Q28>0,$U28*INDEX(tableInterconnect,$AB28,MATCH(year-$B$5,Resource_Cost!$D$8:$U$8,0))/(8.76*$Q28),9999)","v":6.9688192648719811},{"$f":"IF(OR(LEFT($J28,5)<>\"Solar\",year>=2025),IF($Q28>0,$T28*$AU28*INDEX(tablePropTax,$AB28,MATCH(year-$B$5,Resource_Cost!$D$8:$U$8,0))/(8.76*$Q28),9999),0)","v":4.8628691307661489},{"$f":"IF($Q28>0,$V28*INDEX(tableFixedOM,$AB28,MATCH(year-$B$5,Resource_Cost!$D$8:$U$8,0))/(8.76*$Q28),9999)","v":12.293954763137343},{"$f":"IF($Q28>0,$T28*$AU28*$Z28*INDEX(tableITC,$AB28,MATCH(year-$B$5,Resource_Cost!$D$8:$U$8,0))/(8.76*$Q28),9999)","v":0},{"$f":"$X28*$Y28*INDEX(tableFuel,$AB28,MATCH(year-$B$5,Resource_Cost!$D$8:$U$8,0))","v":0},{"$f":"$W28*INDEX(tableVarOM,$AB28,MATCH(year-$B$5,Resource_Cost!$D$8:$U$8,0))","v":1.8462710457514233},{"$f":"$Z28*INDEX(tablePTC,$AB28,MATCH(year-$B$5,Resource_Cost!$D$8:$U$8,0))","v":0},86.320984920011483,{"$f":"NPV((1+WACC)/(1-$AZ28)-1,OFFSET(Valuation!$D$54,MATCH($AY28,Valuation!$C$54:$C$64,0)-1,0,1,$AW28))*(8.76*$Q28*$BJ28)","v":3004.746924060395},{"$f":"(IF(AND($Q28>0,NOT(ISERROR(MATCH($AX28,Valuation!$C$23:$C$29,0)))),IF(OR($D28=\"CA\",$N28=\"Existing\"), -NPV((1+realWACC)/(1-$AZ28)-1,OFFSET(Valuation!$D$23,MATCH($AX28,Valuation!$C$23:$C$29,0)-1,0,1,$AW28)*(8.76*$Q28))*(1-$BA28),  -NPV((1+realWACC)/(1-$AZ28)-1,OFFSET(Valuation!$D$8,0,0,1,$AW28))*$B$6),0))","v":-72.553988763811446},{"$f":"IF(NOT(ISERROR(MATCH($AY28,Valuation!$C$32:$C$42,0))),-NPV((1+realWACC)/(1-$AZ28)-1,OFFSET(Valuation!$D$65,MATCH($AY28,Valuation!$C$65:$C$75,0)-1,0,1,$AW28)*OFFSET(Valuation!$D$54,MATCH($AY28,Valuation!$C$54:$C$64,0)-1,0,1,$AW28))*(1-$BA28)*(8.76*$Q28),0)","v":-2403.8568967865008},null,{"$f":"NPV((1+WACC)/(1-$AZ28)-1,OFFSET(Valuation!$D$43,MATCH($AY28,Valuation!$C$43:$C$53,0)-1,0,1,$AW28))*(8.76*$Q28*$BJ28)","v":0},{"$f":"NPV((1+WACC)/(1-$AZ28)-1,OFFSET(Valuation!$D$54,MATCH($AY28,Valuation!$C$54:$C$64,0)-1,0,1,$AW28)*(8.76*$Q28))","v":34.808997219444556},86.320984920011483,-2.0843458461734219,-69.058493171520865,0,0,15.178145902317198,{"$f":"IF(N28=\"New\",INDEX(Tx_Supply!$AK$14:$AK$101,$AD28),0)","v":0},{"$f":"INDEX(Tx_Supply!$CJ$14:$CJ$101,$AD28)","v":0},{"$f":"-PV(WACC,$AW28,INDEX(Tx_Supply!$AI$14:$AI$101,$AD28))","v":598.41018036279411},{"$f":"-PV(WACC,$AW28,INDEX(Tx_Supply!$CI$14:$CI$101,$AD28))","v":0},17.191250198627323,0,null,null,null,0,86.320984920011483,-2.0843458461734219,-69.058493171520865,0,0,17.191250198627323,0,32.36939610094452,15.178145902317198,null,0,86.320984920011483,null,-69.058493171520865,0,0,0,0,17.262491748490618,17.262491748490618,null,15.178145902317198,17.262491748490618,"FD",null,{"$f":"IF(AND(DD28=\"FD\",CF28=1,INDEX(Tx_Supply!$AL$14:$AL$101,AD28)>0),1,0)","v":0},null,1,{"$f":"IF(INDEX(Tx_Supply!$AH$14:$AH$101,$AD28)=1,0,1)","v":1},32.36939610094452,0,{"$f":"INDEX(Tx_Supply!$AL$14:$AL$101,AD28)*DH28","v":1279.0935177153597},0,9999,0,null,1,0,17.262491748490618,0,{"$f":"INDEX(Tx_Supply!$CK$14:$CK$101,AD28)","v":0},0,9999,0,9999,0,null,null,0,0,0,0,0,{"$f":"INDEX(Tx_Supply!$K$220:$K$238,AE28)","v":411.5},9999,0,0,0,0,null,0,9999,0,{"$f":"INDEX(Tx_Supply!$AL$14:$AL$101,AD28)*$EO28","v":0},0,0,9999,null,0,{"$f":"IF(AND($N28=\"Existing\",$R28+1<=DATE(year,12,31),$S28>=DATE(year,1,1)),MAX(SUMPRODUCT((OFFSET(Active_Portfolio!$C$12,1,0,ctPort,1)=$B28)*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1)*(OFFSET(Active_Portfolio!$B$12,1,0,ctPort,1)<=2)*(OFFSET(Active_Portfolio!$Y$12,1,0,ctPort,1)=0))-SUMPRODUCT((OFFSET(Active_Portfolio!$C$12,1,0,ctPort,1)=$B28)*(OFFSET(Active_Portfolio!$B$12,1,0,ctPort,1)=3)*(OFFSET(Active_Portfolio!$Y$12,1,0,ctPort,1)=0)*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1)),0),0)","v":0},0,{"$f":"EY28*8.76*$Q28*IF(NOT(ISERROR(MATCH($AX28,Valuation!$C$32:$C$42,0))),(1-INDEX(Energy!$HS$365:$JE$375,MATCH($AX28,Energy!$HR$365:$HR$375,0),MATCH(year,Energy!$HS$57:$JE$57,0))),1)*MAX(MIN($S28,DATE(year,12,31))-MAX($R28+1,DATE(year,1,1))+1,0)/(DATE(year,12,31)-DATE(year,1,1)+1)","v":0},0,9999,0,0,9999,null,0,0,0,0,null,0,0,null,{"$f":"IF($N28=\"Existing\",IF(SUMPRODUCT((OFFSET(Active_Portfolio!$C$12,1,0,ctPort,1)=$B28)*(OFFSET(Active_Portfolio!$B$12,1,0,ctPort,1)<=2)*OFFSET(Active_Portfolio!$Y$12,1,0,ctPort,1))>0,MAX(SUMPRODUCT((OFFSET(Active_Portfolio!$C$12,1,0,ctPort,1)=$B28)*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1)*(OFFSET(Active_Portfolio!$B$12,1,0,ctPort,1)<=2)*(OFFSET(Active_Portfolio!$Y$12,1,0,ctPort,1)=1))-SUMPRODUCT((OFFSET(Active_Portfolio!$C$12,1,0,ctPort,1)=$B28)*(OFFSET(Active_Portfolio!$B$12,1,0,ctPort,1)=3)*(OFFSET(Active_Portfolio!$Y$12,1,0,ctPort,1)=1)*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1)),0),0),0)","v":0},0,null,4,"BV_CA_99","CA Wind 133","CA","San Bernardino","Barstow",34.914400000000001,-116.6883,0,"Wind","","New","2099-01-01","2099-12-31",1,1,{"$f":"IF($N28=\"New\",IF($D28=\"CA\",1,0),OFFSET(Active_Portfolio!$R$12,MATCH($B28,OFFSET(rng_IDpaste,1,0,ctPort,1),0),0))","v":1},1,0,0,0,0,0,0,0,0,0,18,"Wind - Inland","Wind - Inland",6.9239121355409994E-3,{"$f":"INDEX(Resource_Char!$I$21:$AF$21,AB28)","v":0},0.84,0]
[12,"BV_CA_156","CA Wind 219","CA","Imperial","Imperial East",32.887,-114.7154,null,"Wind",null,null,"BV_CA","New",1,115,0.32916099999999998,"2016-12-31","9999-01-01",0.9913169348134383,6.6356455968041211E-2,1.0997619161585366,1.9647755215277785E-2,1,1,1,null,18,{"$f":"IF(OR(ISERROR(MATCH($F29,CREZ_Tx_Inputs!$A$9:$A$108,0)),$N29=\"Existing\"),MATCH(\"NonCREZ\",CREZ_Tx_Inputs!$A$9:$A$108,0),MATCH($F29,CREZ_Tx_Inputs!$A$9:$A$108,0))","v":14},{"$f":"MATCH(INDEX(Tx_Mapping!$B$8:$B$107,AC29),Tx_Mapping!$F$8:$F$95,0)","v":10},{"$f":"MATCH(INDEX(Tx_Mapping!$G$8:$G$95,AD29,1),Tx_Mapping!$K$8:$K$59,0)","v":4},null,115,{"$f":"IFERROR(OFFSET(Env_Screen!Q$7,MATCH($B29,OFFSET(Env_Screen!$A$7,1,0,ctEnvScreen,1),0),0),1)","v":1},{"$f":"IF(AND($J29=\"Solar PV\",$N29=\"New\"),IF(OR(ISNUMBER(FIND(General_Inputs!$D$130,$K29)),$K29=\"Parking Lot\",$K29=\"Rooftop\"),1,0),1)","v":1},{"$f":"IF(N29=\"New\",INDEX(CREZ_Tx_Inputs!$D$9:$D$108,$AC29),1)","v":1},1,115,{"$f":"MIN(IF($N29=\"New\",SUMPRODUCT((OFFSET(Active_Portfolio!$C$12,1,0,ctPort,1)=$B29)*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1)),0),AL29)","v":115},0,null,false,1,0,null,{"$f":"IF(N29=\"New\",INDEX(General_Inputs!$H$7:$H$14,MATCH($J29,General_Inputs!$D$7:$D$14,0)),OFFSET(Active_Portfolio!$AH$12,MATCH($C29,OFFSET(Active_Portfolio!$D$12,1,0,ctPort,1),0),0))","v":0.84},{"$f":"IF($N29=\"New\",1,INDEX(General_Inputs!$F$23:$F$30,MATCH($J29,General_Inputs!$D$23:$D$30,0)))","v":1},{"$f":"INDEX(Resource_Char!$I$39:$AF$39,$AB29)","v":25},25,{"$f":"IF(ISERROR(MATCH(IF($D29=\"CA\",$F29,$D29),Resource_Char!$E$158:$E$234,0)),INDEX(Resource_Char!$I$158:$AF$158,$AB29),INDEX(Resource_Char!$I$158:$AF$234,MATCH(IF($D29=\"CA\",$F29,$D29),Resource_Char!$E$158:$E$234,0),$AB29))","v":"Wind - Inland"},{"$f":"IF(ISERROR(MATCH(IF($D29=\"CA\",$F29,$D29),Resource_Char!$E$237:$E$314,0)),INDEX(Resource_Char!$I$237:$AF$237,$AB29),INDEX(Resource_Char!$I$237:$AF$314,MATCH(IF($D29=\"CA\",$F29,$D29),Resource_Char!$E$237:$E$314,0),$AB29))","v":"Wind - Inland"},{"$f":"INDEX(Resource_Char!$I$21:$AF$21,$AB29)","v":0},{"$f":"1-(1-INDEX(Tx_Supply!$F$14:$F$101,$AD29))","v":1.3410010033281461E-2},{"$f":"IF($Q29>0,$T29*$AU29*INDEX(tableCapital,$AB29,MATCH(year-$B$5,Resource_Cost!$D$8:$U$8,0))/(8.76*$Q29),9999)","v":65.832817067589872},{"$f":"IF($Q29>0,$U29*INDEX(tableInterconnect,$AB29,MATCH(year-$B$5,Resource_Cost!$D$8:$U$8,0))/(8.76*$Q29),9999)","v":0.30197158533864155},{"$f":"IF(OR(LEFT($J29,5)<>\"Solar\",year>=2025),IF($Q29>0,$T29*$AU29*INDEX(tablePropTax,$AB29,MATCH(year-$B$5,Resource_Cost!$D$8:$U$8,0))/(8.76*$Q29),9999),0)","v":5.3047440517955788},{"$f":"IF($Q29>0,$V29*INDEX(tableFixedOM,$AB29,MATCH(year-$B$5,Resource_Cost!$D$8:$U$8,0))/(8.76*$Q29),9999)","v":14.330862468518488},{"$f":"IF($Q29>0,$T29*$AU29*$Z29*INDEX(tableITC,$AB29,MATCH(year-$B$5,Resource_Cost!$D$8:$U$8,0))/(8.76*$Q29),9999)","v":0},{"$f":"$X29*$Y29*INDEX(tableFuel,$AB29,MATCH(year-$B$5,Resource_Cost!$D$8:$U$8,0))","v":0},{"$f":"$W29*INDEX(tableVarOM,$AB29,MATCH(year-$B$5,Resource_Cost!$D$8:$U$8,0))","v":6.4821296600100262E-2},{"$f":"$Z29*INDEX(tablePTC,$AB29,MATCH(year-$B$5,Resource_Cost!$D$8:$U$8,0))","v":0},85.835216469842678,{"$f":"NPV((1+WACC)/(1-$AZ29)-1,OFFSET(Valuation!$D$54,MATCH($AY29,Valuation!$C$54:$C$64,0)-1,0,1,$AW29))*(8.76*$Q29*$BJ29)","v":2758.886777682259},{"$f":"(IF(AND($Q29>0,NOT(ISERROR(MATCH($AX29,Valuation!$C$23:$C$29,0)))),IF(OR($D29=\"CA\",$N29=\"Existing\"), -NPV((1+realWACC)/(1-$AZ29)-1,OFFSET(Valuation!$D$23,MATCH($AX29,Valuation!$C$23:$C$29,0)-1,0,1,$AW29)*(8.76*$Q29))*(1-$BA29),  -NPV((1+realWACC)/(1-$AZ29)-1,OFFSET(Valuation!$D$8,0,0,1,$AW29))*$B$6),0))","v":-66.556784521525728},{"$f":"IF(NOT(ISERROR(MATCH($AY29,Valuation!$C$32:$C$42,0))),-NPV((1+realWACC)/(1-$AZ29)-1,OFFSET(Valuation!$D$65,MATCH($AY29,Valuation!$C$65:$C$75,0)-1,0,1,$AW29)*OFFSET(Valuation!$D$54,MATCH($AY29,Valuation!$C$54:$C$64,0)-1,0,1,$AW29))*(1-$BA29)*(8.76*$Q29),0)","v":-2205.1576794879693},null,{"$f":"NPV((1+WACC)/(1-$AZ29)-1,OFFSET(Valuation!$D$43,MATCH($AY29,Valuation!$C$43:$C$53,0)-1,0,1,$AW29))*(8.76*$Q29*$BJ29)","v":0},{"$f":"NPV((1+WACC)/(1-$AZ29)-1,OFFSET(Valuation!$D$54,MATCH($AY29,Valuation!$C$54:$C$64,0)-1,0,1,$AW29)*(8.76*$Q29))","v":32.141665054827065},85.835216469842678,-2.0707323160761444,-68.607450041135834,0,0,15.157034112630697,{"$f":"IF(N29=\"New\",INDEX(Tx_Supply!$AK$14:$AK$101,$AD29),0)","v":1},{"$f":"INDEX(Tx_Supply!$CJ$14:$CJ$101,$AD29)","v":0},{"$f":"-PV(WACC,$AW29,INDEX(Tx_Supply!$AI$14:$AI$101,$AD29))","v":969.78428987761549},{"$f":"-PV(WACC,$AW29,INDEX(Tx_Supply!$CI$14:$CI$101,$AD29))","v":0},30.172185797573434,0,null,null,null,1,85.835216469842678,-2.0707323160761444,-68.607450041135834,0,0,30.172185797573434,0,45.329219910204131,45.329219910204131,null,0,85.835216469842678,null,-68.607450041135834,0,0,0,0,17.227766428706843,17.227766428706843,null,45.329219910204131,17.227766428706843,"EO",null,{"$f":"IF(AND(DD29=\"FD\",CF29=1,INDEX(Tx_Supply!$AL$14:$AL$101,AD29)>0),1,0)","v":0},null,0,{"$f":"IF(INDEX(Tx_Supply!$AH$14:$AH$101,$AD29)=1,0,1)","v":1},9999,0,{"$f":"INDEX(Tx_Supply!$AL$14:$AL$101,AD29)*DH29","v":0},0,9999,0,null,1,0,17.227766428706843,0,{"$f":"INDEX(Tx_Supply!$CK$14:$CK$101,AD29)","v":0},0,9999,0,9999,0,null,null,0,0,0,0,0,{"$f":"INDEX(Tx_Supply!$K$220:$K$238,AE29)","v":1326},9999,0,0,0,0,null,1,45.329219910204131,0,{"$f":"INDEX(Tx_Supply!$AL$14:$AL$101,AD29)*$EO29","v":1500},0,0,9999,null,0,{"$f":"IF(AND($N29=\"Existing\",$R29+1<=DATE(year,12,31),$S29>=DATE(year,1,1)),MAX(SUMPRODUCT((OFFSET(Active_Portfolio!$C$12,1,0,ctPort,1)=$B29)*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1)*(OFFSET(Active_Portfolio!$B$12,1,0,ctPort,1)<=2)*(OFFSET(Active_Portfolio!$Y$12,1,0,ctPort,1)=0))-SUMPRODUCT((OFFSET(Active_Portfolio!$C$12,1,0,ctPort,1)=$B29)*(OFFSET(Active_Portfolio!$B$12,1,0,ctPort,1)=3)*(OFFSET(Active_Portfolio!$Y$12,1,0,ctPort,1)=0)*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1)),0),0)","v":0},0,{"$f":"EY29*8.76*$Q29*IF(NOT(ISERROR(MATCH($AX29,Valuation!$C$32:$C$42,0))),(1-INDEX(Energy!$HS$365:$JE$375,MATCH($AX29,Energy!$HR$365:$HR$375,0),MATCH(year,Energy!$HS$57:$JE$57,0))),1)*MAX(MIN($S29,DATE(year,12,31))-MAX($R29+1,DATE(year,1,1))+1,0)/(DATE(year,12,31)-DATE(year,1,1)+1)","v":0},0,9999,0,0,9999,null,0,0,0,0,null,0,0,null,{"$f":"IF($N29=\"Existing\",IF(SUMPRODUCT((OFFSET(Active_Portfolio!$C$12,1,0,ctPort,1)=$B29)*(OFFSET(Active_Portfolio!$B$12,1,0,ctPort,1)<=2)*OFFSET(Active_Portfolio!$Y$12,1,0,ctPort,1))>0,MAX(SUMPRODUCT((OFFSET(Active_Portfolio!$C$12,1,0,ctPort,1)=$B29)*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1)*(OFFSET(Active_Portfolio!$B$12,1,0,ctPort,1)<=2)*(OFFSET(Active_Portfolio!$Y$12,1,0,ctPort,1)=1))-SUMPRODUCT((OFFSET(Active_Portfolio!$C$12,1,0,ctPort,1)=$B29)*(OFFSET(Active_Portfolio!$B$12,1,0,ctPort,1)=3)*(OFFSET(Active_Portfolio!$Y$12,1,0,ctPort,1)=1)*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1)),0),0),0)","v":0},0,null,4,"BV_CA_156","CA Wind 219","CA","Imperial","Imperial East",32.887,-114.7154,0,"Wind","","New","2099-01-01","2099-12-31",1,1,{"$f":"IF($N29=\"New\",IF($D29=\"CA\",1,0),OFFSET(Active_Portfolio!$R$12,MATCH($B29,OFFSET(rng_IDpaste,1,0,ctPort,1),0),0))","v":1},1,0,0,0,0,0,0,0,0,0,18,"Wind - Inland","Wind - Inland",1.3410010033281461E-2,{"$f":"INDEX(Resource_Char!$I$21:$AF$21,AB29)","v":0},0.84,0]
[13,"BV_CA_131","CA Wind 182","CA","Imperial","Riverside East",33.3949,-115.2227,null,"Wind",null,null,"BV_CA","New",1,55,0.38887500000000003,"2016-12-31","9999-01-01",0.98415570443542466,3.5406815218223779,1.042161961890244,0.35250193292708348,1,1,1,null,18,{"$f":"IF(OR(ISERROR(MATCH($F30,CREZ_Tx_Inputs!$A$9:$A$108,0)),$N30=\"Existing\"),MATCH(\"NonCREZ\",CREZ_Tx_Inputs!$A$9:$A$108,0),MATCH($F30,CREZ_Tx_Inputs!$A$9:$A$108,0))","v":38},{"$f":"MATCH(INDEX(Tx_Mapping!$B$8:$B$107,AC30),Tx_Mapping!$F$8:$F$95,0)","v":31},{"$f":"MATCH(INDEX(Tx_Mapping!$G$8:$G$95,AD30,1),Tx_Mapping!$K$8:$K$59,0)","v":11},null,55,{"$f":"IFERROR(OFFSET(Env_Screen!Q$7,MATCH($B30,OFFSET(Env_Screen!$A$7,1,0,ctEnvScreen,1),0),0),1)","v":1},{"$f":"IF(AND($J30=\"Solar PV\",$N30=\"New\"),IF(OR(ISNUMBER(FIND(General_Inputs!$D$130,$K30)),$K30=\"Parking Lot\",$K30=\"Rooftop\"),1,0),1)","v":1},{"$f":"IF(N30=\"New\",INDEX(CREZ_Tx_Inputs!$D$9:$D$108,$AC30),1)","v":1},1,55,{"$f":"MIN(IF($N30=\"New\",SUMPRODUCT((OFFSET(Active_Portfolio!$C$12,1,0,ctPort,1)=$B30)*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1)),0),AL30)","v":55},0,null,false,1,0,null,{"$f":"IF(N30=\"New\",INDEX(General_Inputs!$H$7:$H$14,MATCH($J30,General_Inputs!$D$7:$D$14,0)),OFFSET(Active_Portfolio!$AH$12,MATCH($C30,OFFSET(Active_Portfolio!$D$12,1,0,ctPort,1),0),0))","v":0.84},{"$f":"IF($N30=\"New\",1,INDEX(General_Inputs!$F$23:$F$30,MATCH($J30,General_Inputs!$D$23:$D$30,0)))","v":1},{"$f":"INDEX(Resource_Char!$I$39:$AF$39,$AB30)","v":25},25,{"$f":"IF(ISERROR(MATCH(IF($D30=\"CA\",$F30,$D30),Resource_Char!$E$158:$E$234,0)),INDEX(Resource_Char!$I$158:$AF$158,$AB30),INDEX(Resource_Char!$I$158:$AF$234,MATCH(IF($D30=\"CA\",$F30,$D30),Resource_Char!$E$158:$E$234,0),$AB30))","v":"Wind - Inland"},{"$f":"IF(ISERROR(MATCH(IF($D30=\"CA\",$F30,$D30),Resource_Char!$E$237:$E$314,0)),INDEX(Resource_Char!$I$237:$AF$237,$AB30),INDEX(Resource_Char!$I$237:$AF$314,MATCH(IF($D30=\"CA\",$F30,$D30),Resource_Char!$E$237:$E$314,0),$AB30))","v":"Wind - Inland"},{"$f":"INDEX(Resource_Char!$I$21:$AF$21,$AB30)","v":0},{"$f":"1-(1-INDEX(Tx_Supply!$F$14:$F$101,$AD30))","v":1.1355491084212632E-2},{"$f":"IF($Q30>0,$T30*$AU30*INDEX(tableCapital,$AB30,MATCH(year-$B$5,Resource_Cost!$D$8:$U$8,0))/(8.76*$Q30),9999)","v":55.321261797348249},{"$f":"IF($Q30>0,$U30*INDEX(tableInterconnect,$AB30,MATCH(year-$B$5,Resource_Cost!$D$8:$U$8,0))/(8.76*$Q30),9999)","v":13.63854715764691},{"$f":"IF(OR(LEFT($J30,5)<>\"Solar\",year>=2025),IF($Q30>0,$T30*$AU30*INDEX(tablePropTax,$AB30,MATCH(year-$B$5,Resource_Cost!$D$8:$U$8,0))/(8.76*$Q30),9999),0)","v":4.4577332025152669},{"$f":"IF($Q30>0,$V30*INDEX(tableFixedOM,$AB30,MATCH(year-$B$5,Resource_Cost!$D$8:$U$8,0))/(8.76*$Q30),9999)","v":11.494953491216616},{"$f":"IF($Q30>0,$T30*$AU30*$Z30*INDEX(tableITC,$AB30,MATCH(year-$B$5,Resource_Cost!$D$8:$U$8,0))/(8.76*$Q30),9999)","v":0},{"$f":"$X30*$Y30*INDEX(tableFuel,$AB30,MATCH(year-$B$5,Resource_Cost!$D$8:$U$8,0))","v":0},{"$f":"$W30*INDEX(tableVarOM,$AB30,MATCH(year-$B$5,Resource_Cost!$D$8:$U$8,0))","v":1.1629640178236551},{"$f":"$Z30*INDEX(tablePTC,$AB30,MATCH(year-$B$5,Resource_Cost!$D$8:$U$8,0))","v":0},86.075459666550699,{"$f":"NPV((1+WACC)/(1-$AZ30)-1,OFFSET(Valuation!$D$54,MATCH($AY30,Valuation!$C$54:$C$64,0)-1,0,1,$AW30))*(8.76*$Q30*$BJ30)","v":3268.5066487472582},{"$f":"(IF(AND($Q30>0,NOT(ISERROR(MATCH($AX30,Valuation!$C$23:$C$29,0)))),IF(OR($D30=\"CA\",$N30=\"Existing\"), -NPV((1+realWACC)/(1-$AZ30)-1,OFFSET(Valuation!$D$23,MATCH($AX30,Valuation!$C$23:$C$29,0)-1,0,1,$AW30)*(8.76*$Q30))*(1-$BA30),  -NPV((1+realWACC)/(1-$AZ30)-1,OFFSET(Valuation!$D$8,0,0,1,$AW30))*$B$6),0))","v":-78.794778154382385},{"$f":"IF(NOT(ISERROR(MATCH($AY30,Valuation!$C$32:$C$42,0))),-NPV((1+realWACC)/(1-$AZ30)-1,OFFSET(Valuation!$D$65,MATCH($AY30,Valuation!$C$65:$C$75,0)-1,0,1,$AW30)*OFFSET(Valuation!$D$54,MATCH($AY30,Valuation!$C$54:$C$64,0)-1,0,1,$AW30))*(1-$BA30)*(8.76*$Q30),0)","v":-2610.6265709770205},null,{"$f":"NPV((1+WACC)/(1-$AZ30)-1,OFFSET(Valuation!$D$43,MATCH($AY30,Valuation!$C$43:$C$53,0)-1,0,1,$AW30))*(8.76*$Q30*$BJ30)","v":0},{"$f":"NPV((1+WACC)/(1-$AZ30)-1,OFFSET(Valuation!$D$54,MATCH($AY30,Valuation!$C$54:$C$64,0)-1,0,1,$AW30)*(8.76*$Q30))","v":37.972572686909693},86.075459666550657,-2.0750445013051579,-68.750321251659187,0,0,15.250093913586312,{"$f":"IF(N30=\"New\",INDEX(Tx_Supply!$AK$14:$AK$101,$AD30),0)","v":1},{"$f":"INDEX(Tx_Supply!$CJ$14:$CJ$101,$AD30)","v":0},{"$f":"-PV(WACC,$AW30,INDEX(Tx_Supply!$AI$14:$AI$101,$AD30))","v":2909.3528696328467},{"$f":"-PV(WACC,$AW30,INDEX(Tx_Supply!$CI$14:$CI$101,$AD30))","v":0},76.617217738206861,0,null,null,null,1,86.075459666550699,-2.0750445013051579,-68.750321251659187,0,0,76.617217738206861,0,91.867311651793216,91.867311651793216,null,0,86.075459666550699,null,-68.750321251659187,0,0,0,0,17.325138414891512,17.325138414891512,null,91.867311651793216,17.325138414891512,"EO",null,{"$f":"IF(AND(DD30=\"FD\",CF30=1,INDEX(Tx_Supply!$AL$14:$AL$101,AD30)>0),1,0)","v":0},null,0,{"$f":"IF(INDEX(Tx_Supply!$AH$14:$AH$101,$AD30)=1,0,1)","v":1},9999,0,{"$f":"INDEX(Tx_Supply!$AL$14:$AL$101,AD30)*DH30","v":0},0,9999,0,null,1,0,17.325138414891512,0,{"$f":"INDEX(Tx_Supply!$CK$14:$CK$101,AD30)","v":0},0,9999,0,9999,0,null,null,0,0,0,0,0,{"$f":"INDEX(Tx_Supply!$K$220:$K$238,AE30)","v":3954.01},9999,0,0,0,0,null,1,91.867311651793216,0,{"$f":"INDEX(Tx_Supply!$AL$14:$AL$101,AD30)*$EO30","v":1000},0,0,9999,null,0,{"$f":"IF(AND($N30=\"Existing\",$R30+1<=DATE(year,12,31),$S30>=DATE(year,1,1)),MAX(SUMPRODUCT((OFFSET(Active_Portfolio!$C$12,1,0,ctPort,1)=$B30)*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1)*(OFFSET(Active_Portfolio!$B$12,1,0,ctPort,1)<=2)*(OFFSET(Active_Portfolio!$Y$12,1,0,ctPort,1)=0))-SUMPRODUCT((OFFSET(Active_Portfolio!$C$12,1,0,ctPort,1)=$B30)*(OFFSET(Active_Portfolio!$B$12,1,0,ctPort,1)=3)*(OFFSET(Active_Portfolio!$Y$12,1,0,ctPort,1)=0)*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1)),0),0)","v":0},0,{"$f":"EY30*8.76*$Q30*IF(NOT(ISERROR(MATCH($AX30,Valuation!$C$32:$C$42,0))),(1-INDEX(Energy!$HS$365:$JE$375,MATCH($AX30,Energy!$HR$365:$HR$375,0),MATCH(year,Energy!$HS$57:$JE$57,0))),1)*MAX(MIN($S30,DATE(year,12,31))-MAX($R30+1,DATE(year,1,1))+1,0)/(DATE(year,12,31)-DATE(year,1,1)+1)","v":0},0,9999,0,0,9999,null,0,0,0,0,null,0,0,null,{"$f":"IF($N30=\"Existing\",IF(SUMPRODUCT((OFFSET(Active_Portfolio!$C$12,1,0,ctPort,1)=$B30)*(OFFSET(Active_Portfolio!$B$12,1,0,ctPort,1)<=2)*OFFSET(Active_Portfolio!$Y$12,1,0,ctPort,1))>0,MAX(SUMPRODUCT((OFFSET(Active_Portfolio!$C$12,1,0,ctPort,1)=$B30)*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1)*(OFFSET(Active_Portfolio!$B$12,1,0,ctPort,1)<=2)*(OFFSET(Active_Portfolio!$Y$12,1,0,ctPort,1)=1))-SUMPRODUCT((OFFSET(Active_Portfolio!$C$12,1,0,ctPort,1)=$B30)*(OFFSET(Active_Portfolio!$B$12,1,0,ctPort,1)=3)*(OFFSET(Active_Portfolio!$Y$12,1,0,ctPort,1)=1)*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1)),0),0),0)","v":0},0,null,4,"BV_CA_131","CA Wind 182","CA","Imperial","Riverside East",33.3949,-115.2227,0,"Wind","","New","2099-01-01","2099-12-31",1,1,{"$f":"IF($N30=\"New\",IF($D30=\"CA\",1,0),OFFSET(Active_Portfolio!$R$12,MATCH($B30,OFFSET(rng_IDpaste,1,0,ctPort,1),0),0))","v":1},1,0,0,0,0,0,0,0,0,0,18,"Wind - Inland","Wind - Inland",1.1355491084212632E-2,{"$f":"INDEX(Resource_Char!$I$21:$AF$21,AB30)","v":0},0.84,0]
[14,"BV_CA_153","CA Wind 215","CA","San Diego","San Diego South",32.654800000000002,-116.1292,null,"Wind",null,null,"BV_CA","New",1,75,0.34439199999999998,"2016-12-31","9999-01-01",1.0415961660716906,9.7107008733700623E-2,1.0653210198170733,0.30203535676562498,1,1,1,null,18,{"$f":"IF(OR(ISERROR(MATCH($F31,CREZ_Tx_Inputs!$A$9:$A$108,0)),$N31=\"Existing\"),MATCH(\"NonCREZ\",CREZ_Tx_Inputs!$A$9:$A$108,0),MATCH($F31,CREZ_Tx_Inputs!$A$9:$A$108,0))","v":47},{"$f":"MATCH(INDEX(Tx_Mapping!$B$8:$B$107,AC31),Tx_Mapping!$F$8:$F$95,0)","v":10},{"$f":"MATCH(INDEX(Tx_Mapping!$G$8:$G$95,AD31,1),Tx_Mapping!$K$8:$K$59,0)","v":4},null,75,{"$f":"IFERROR(OFFSET(Env_Screen!Q$7,MATCH($B31,OFFSET(Env_Screen!$A$7,1,0,ctEnvScreen,1),0),0),1)","v":1},{"$f":"IF(AND($J31=\"Solar PV\",$N31=\"New\"),IF(OR(ISNUMBER(FIND(General_Inputs!$D$130,$K31)),$K31=\"Parking Lot\",$K31=\"Rooftop\"),1,0),1)","v":1},{"$f":"IF(N31=\"New\",INDEX(CREZ_Tx_Inputs!$D$9:$D$108,$AC31),1)","v":1},1,75,{"$f":"MIN(IF($N31=\"New\",SUMPRODUCT((OFFSET(Active_Portfolio!$C$12,1,0,ctPort,1)=$B31)*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1)),0),AL31)","v":75},0,null,false,1,0,null,{"$f":"IF(N31=\"New\",INDEX(General_Inputs!$H$7:$H$14,MATCH($J31,General_Inputs!$D$7:$D$14,0)),OFFSET(Active_Portfolio!$AH$12,MATCH($C31,OFFSET(Active_Portfolio!$D$12,1,0,ctPort,1),0),0))","v":0.84},{"$f":"IF($N31=\"New\",1,INDEX(General_Inputs!$F$23:$F$30,MATCH($J31,General_Inputs!$D$23:$D$30,0)))","v":1},{"$f":"INDEX(Resource_Char!$I$39:$AF$39,$AB31)","v":25},25,{"$f":"IF(ISERROR(MATCH(IF($D31=\"CA\",$F31,$D31),Resource_Char!$E$158:$E$234,0)),INDEX(Resource_Char!$I$158:$AF$158,$AB31),INDEX(Resource_Char!$I$158:$AF$234,MATCH(IF($D31=\"CA\",$F31,$D31),Resource_Char!$E$158:$E$234,0),$AB31))","v":"Wind - Inland"},{"$f":"IF(ISERROR(MATCH(IF($D31=\"CA\",$F31,$D31),Resource_Char!$E$237:$E$314,0)),INDEX(Resource_Char!$I$237:$AF$237,$AB31),INDEX(Resource_Char!$I$237:$AF$314,MATCH(IF($D31=\"CA\",$F31,$D31),Resource_Char!$E$237:$E$314,0),$AB31))","v":"Wind - Inland"},{"$f":"INDEX(Resource_Char!$I$21:$AF$21,$AB31)","v":0},{"$f":"1-(1-INDEX(Tx_Supply!$F$14:$F$101,$AD31))","v":1.3410010033281461E-2},{"$f":"IF($Q31>0,$T31*$AU31*INDEX(tableCapital,$AB31,MATCH(year-$B$5,Resource_Cost!$D$8:$U$8,0))/(8.76*$Q31),9999)","v":66.112656080984763},{"$f":"IF($Q31>0,$U31*INDEX(tableInterconnect,$AB31,MATCH(year-$B$5,Resource_Cost!$D$8:$U$8,0))/(8.76*$Q31),9999)","v":0.42236584488365481},{"$f":"IF(OR(LEFT($J31,5)<>\"Solar\",year>=2025),IF($Q31>0,$T31*$AU31*INDEX(tablePropTax,$AB31,MATCH(year-$B$5,Resource_Cost!$D$8:$U$8,0))/(8.76*$Q31),9999),0)","v":5.3272932059695961},{"$f":"IF($Q31>0,$V31*INDEX(tableFixedOM,$AB31,MATCH(year-$B$5,Resource_Cost!$D$8:$U$8,0))/(8.76*$Q31),9999)","v":13.268122314672343},{"$f":"IF($Q31>0,$T31*$AU31*$Z31*INDEX(tableITC,$AB31,MATCH(year-$B$5,Resource_Cost!$D$8:$U$8,0))/(8.76*$Q31),9999)","v":0},{"$f":"$X31*$Y31*INDEX(tableFuel,$AB31,MATCH(year-$B$5,Resource_Cost!$D$8:$U$8,0))","v":0},{"$f":"$W31*INDEX(tableVarOM,$AB31,MATCH(year-$B$5,Resource_Cost!$D$8:$U$8,0))","v":0.99646617285815331},{"$f":"$Z31*INDEX(tablePTC,$AB31,MATCH(year-$B$5,Resource_Cost!$D$8:$U$8,0))","v":0},86.126903619368505,{"$f":"NPV((1+WACC)/(1-$AZ31)-1,OFFSET(Valuation!$D$54,MATCH($AY31,Valuation!$C$54:$C$64,0)-1,0,1,$AW31))*(8.76*$Q31*$BJ31)","v":2896.3556348676248},{"$f":"(IF(AND($Q31>0,NOT(ISERROR(MATCH($AX31,Valuation!$C$23:$C$29,0)))),IF(OR($D31=\"CA\",$N31=\"Existing\"), -NPV((1+realWACC)/(1-$AZ31)-1,OFFSET(Valuation!$D$23,MATCH($AX31,Valuation!$C$23:$C$29,0)-1,0,1,$AW31)*(8.76*$Q31))*(1-$BA31),  -NPV((1+realWACC)/(1-$AZ31)-1,OFFSET(Valuation!$D$8,0,0,1,$AW31))*$B$6),0))","v":-69.63651263344471},{"$f":"IF(NOT(ISERROR(MATCH($AY31,Valuation!$C$32:$C$42,0))),-NPV((1+realWACC)/(1-$AZ31)-1,OFFSET(Valuation!$D$65,MATCH($AY31,Valuation!$C$65:$C$75,0)-1,0,1,$AW31)*OFFSET(Valuation!$D$54,MATCH($AY31,Valuation!$C$54:$C$64,0)-1,0,1,$AW31))*(1-$BA31)*(8.76*$Q31),0)","v":-2307.1951523850657},null,{"$f":"NPV((1+WACC)/(1-$AZ31)-1,OFFSET(Valuation!$D$43,MATCH($AY31,Valuation!$C$43:$C$53,0)-1,0,1,$AW31))*(8.76*$Q31*$BJ31)","v":0},{"$f":"NPV((1+WACC)/(1-$AZ31)-1,OFFSET(Valuation!$D$54,MATCH($AY31,Valuation!$C$54:$C$64,0)-1,0,1,$AW31)*(8.76*$Q31))","v":33.628930254683894},86.126903619368491,-2.0707323160761444,-68.607450041135806,0,0,15.448721262156539,{"$f":"IF(N31=\"New\",INDEX(Tx_Supply!$AK$14:$AK$101,$AD31),0)","v":1},{"$f":"INDEX(Tx_Supply!$CJ$14:$CJ$101,$AD31)","v":0},{"$f":"-PV(WACC,$AW31,INDEX(Tx_Supply!$AI$14:$AI$101,$AD31))","v":969.78428987761549},{"$f":"-PV(WACC,$AW31,INDEX(Tx_Supply!$CI$14:$CI$101,$AD31))","v":0},28.837797769155689,0,null,null,null,1,86.126903619368505,-2.0707323160761444,-68.607450041135806,0,0,28.837797769155689,0,44.286519031312238,44.286519031312238,null,0,86.126903619368505,null,-68.607450041135806,0,0,0,0,17.519453578232699,17.519453578232699,null,44.286519031312238,17.519453578232699,"EO",null,{"$f":"IF(AND(DD31=\"FD\",CF31=1,INDEX(Tx_Supply!$AL$14:$AL$101,AD31)>0),1,0)","v":0},null,0,{"$f":"IF(INDEX(Tx_Supply!$AH$14:$AH$101,$AD31)=1,0,1)","v":1},9999,0,{"$f":"INDEX(Tx_Supply!$AL$14:$AL$101,AD31)*DH31","v":0},0,9999,0,null,1,0,17.519453578232699,0,{"$f":"INDEX(Tx_Supply!$CK$14:$CK$101,AD31)","v":0},0,9999,0,9999,0,null,null,0,0,0,0,0,{"$f":"INDEX(Tx_Supply!$K$220:$K$238,AE31)","v":1326},9999,0,0,0,0,null,1,44.286519031312238,0,{"$f":"INDEX(Tx_Supply!$AL$14:$AL$101,AD31)*$EO31","v":1500},0,0,9999,null,0,{"$f":"IF(AND($N31=\"Existing\",$R31+1<=DATE(year,12,31),$S31>=DATE(year,1,1)),MAX(SUMPRODUCT((OFFSET(Active_Portfolio!$C$12,1,0,ctPort,1)=$B31)*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1)*(OFFSET(Active_Portfolio!$B$12,1,0,ctPort,1)<=2)*(OFFSET(Active_Portfolio!$Y$12,1,0,ctPort,1)=0))-SUMPRODUCT((OFFSET(Active_Portfolio!$C$12,1,0,ctPort,1)=$B31)*(OFFSET(Active_Portfolio!$B$12,1,0,ctPort,1)=3)*(OFFSET(Active_Portfolio!$Y$12,1,0,ctPort,1)=0)*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1)),0),0)","v":0},0,{"$f":"EY31*8.76*$Q31*IF(NOT(ISERROR(MATCH($AX31,Valuation!$C$32:$C$42,0))),(1-INDEX(Energy!$HS$365:$JE$375,MATCH($AX31,Energy!$HR$365:$HR$375,0),MATCH(year,Energy!$HS$57:$JE$57,0))),1)*MAX(MIN($S31,DATE(year,12,31))-MAX($R31+1,DATE(year,1,1))+1,0)/(DATE(year,12,31)-DATE(year,1,1)+1)","v":0},0,9999,0,0,9999,null,0,0,0,0,null,0,0,null,{"$f":"IF($N31=\"Existing\",IF(SUMPRODUCT((OFFSET(Active_Portfolio!$C$12,1,0,ctPort,1)=$B31)*(OFFSET(Active_Portfolio!$B$12,1,0,ctPort,1)<=2)*OFFSET(Active_Portfolio!$Y$12,1,0,ctPort,1))>0,MAX(SUMPRODUCT((OFFSET(Active_Portfolio!$C$12,1,0,ctPort,1)=$B31)*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1)*(OFFSET(Active_Portfolio!$B$12,1,0,ctPort,1)<=2)*(OFFSET(Active_Portfolio!$Y$12,1,0,ctPort,1)=1))-SUMPRODUCT((OFFSET(Active_Portfolio!$C$12,1,0,ctPort,1)=$B31)*(OFFSET(Active_Portfolio!$B$12,1,0,ctPort,1)=3)*(OFFSET(Active_Portfolio!$Y$12,1,0,ctPort,1)=1)*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1)),0),0),0)","v":0},0,null,4,"BV_CA_153","CA Wind 215","CA","San Diego","San Diego South",32.654800000000002,-116.1292,0,"Wind","","New","2099-01-01","2099-12-31",1,1,{"$f":"IF($N31=\"New\",IF($D31=\"CA\",1,0),OFFSET(Active_Portfolio!$R$12,MATCH($B31,OFFSET(rng_IDpaste,1,0,ctPort,1),0),0))","v":1},1,0,0,0,0,0,0,0,0,0,18,"Wind - Inland","Wind - Inland",1.3410010033281461E-2,{"$f":"INDEX(Resource_Char!$I$21:$AF$21,AB31)","v":0},0.84,0]
[75,"BV_CA_114","CA Wind 153","CA","Santa Barbara","Santa Barbara",34.4923,-120.35509999999999,null,"Wind",null,null,"BV_CA","New",1,225,0.28768700000000003,"2016-12-31","9999-01-01",0.93123011154081858,1.4562698099015083,0.97878554420731723,1.1900120831423615,1,1,1,null,18,{"$f":"IF(OR(ISERROR(MATCH($F92,CREZ_Tx_Inputs!$A$9:$A$108,0)),$N92=\"Existing\"),MATCH(\"NonCREZ\",CREZ_Tx_Inputs!$A$9:$A$108,0),MATCH($F92,CREZ_Tx_Inputs!$A$9:$A$108,0))","v":50},{"$f":"MATCH(INDEX(Tx_Mapping!$B$8:$B$107,AC92),Tx_Mapping!$F$8:$F$95,0)","v":9},{"$f":"MATCH(INDEX(Tx_Mapping!$G$8:$G$95,AD92,1),Tx_Mapping!$K$8:$K$59,0)","v":3},null,225,{"$f":"IFERROR(OFFSET(Env_Screen!Q$7,MATCH($B92,OFFSET(Env_Screen!$A$7,1,0,ctEnvScreen,1),0),0),1)","v":1},{"$f":"IF(AND($J92=\"Solar PV\",$N92=\"New\"),IF(OR(ISNUMBER(FIND(General_Inputs!$D$130,$K92)),$K92=\"Parking Lot\",$K92=\"Rooftop\"),1,0),1)","v":1},{"$f":"IF(N92=\"New\",INDEX(CREZ_Tx_Inputs!$D$9:$D$108,$AC92),1)","v":1},1,225,{"$f":"MIN(IF($N92=\"New\",SUMPRODUCT((OFFSET(Active_Portfolio!$C$12,1,0,ctPort,1)=$B92)*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1)),0),AL92)","v":0},225,null,false,1,225,null,{"$f":"IF(N92=\"New\",INDEX(General_Inputs!$H$7:$H$14,MATCH($J92,General_Inputs!$D$7:$D$14,0)),OFFSET(Active_Portfolio!$AH$12,MATCH($C92,OFFSET(Active_Portfolio!$D$12,1,0,ctPort,1),0),0))","v":0.84},{"$f":"IF($N92=\"New\",1,INDEX(General_Inputs!$F$23:$F$30,MATCH($J92,General_Inputs!$D$23:$D$30,0)))","v":1},{"$f":"INDEX(Resource_Char!$I$39:$AF$39,$AB92)","v":25},25,{"$f":"IF(ISERROR(MATCH(IF($D92=\"CA\",$F92,$D92),Resource_Char!$E$158:$E$234,0)),INDEX(Resource_Char!$I$158:$AF$158,$AB92),INDEX(Resource_Char!$I$158:$AF$234,MATCH(IF($D92=\"CA\",$F92,$D92),Resource_Char!$E$158:$E$234,0),$AB92))","v":"Wind - Inland"},{"$f":"IF(ISERROR(MATCH(IF($D92=\"CA\",$F92,$D92),Resource_Char!$E$237:$E$314,0)),INDEX(Resource_Char!$I$237:$AF$237,$AB92),INDEX(Resource_Char!$I$237:$AF$314,MATCH(IF($D92=\"CA\",$F92,$D92),Resource_Char!$E$237:$E$314,0),$AB92))","v":"Wind - Inland"},{"$f":"INDEX(Resource_Char!$I$21:$AF$21,$AB92)","v":0},{"$f":"1-(1-INDEX(Tx_Supply!$F$14:$F$101,$AD92))","v":1.6749941360026943E-2},{"$f":"IF($Q92>0,$T92*$AU92*INDEX(tableCapital,$AB92,MATCH(year-$B$5,Resource_Cost!$D$8:$U$8,0))/(8.76*$Q92),9999)","v":70.757920389085697},{"$f":"IF($Q92>0,$U92*INDEX(tableInterconnect,$AB92,MATCH(year-$B$5,Resource_Cost!$D$8:$U$8,0))/(8.76*$Q92),9999)","v":7.5825080157071225},{"$f":"IF(OR(LEFT($J92,5)<>\"Solar\",year>=2025),IF($Q92>0,$T92*$AU92*INDEX(tablePropTax,$AB92,MATCH(year-$B$5,Resource_Cost!$D$8:$U$8,0))/(8.76*$Q92),9999),0)","v":5.7016040634575429},{"$f":"IF($Q92>0,$V92*INDEX(tableFixedOM,$AB92,MATCH(year-$B$5,Resource_Cost!$D$8:$U$8,0))/(8.76*$Q92),9999)","v":14.593159660181222},{"$f":"IF($Q92>0,$T92*$AU92*$Z92*INDEX(tableITC,$AB92,MATCH(year-$B$5,Resource_Cost!$D$8:$U$8,0))/(8.76*$Q92),9999)","v":0},{"$f":"$X92*$Y92*INDEX(tableFuel,$AB92,MATCH(year-$B$5,Resource_Cost!$D$8:$U$8,0))","v":0},{"$f":"$W92*INDEX(tableVarOM,$AB92,MATCH(year-$B$5,Resource_Cost!$D$8:$U$8,0))","v":3.9260528927545271},{"$f":"$Z92*INDEX(tablePTC,$AB92,MATCH(year-$B$5,Resource_Cost!$D$8:$U$8,0))","v":0},102.56124502118611,{"$f":"NPV((1+WACC)/(1-$AZ92)-1,OFFSET(Valuation!$D$54,MATCH($AY92,Valuation!$C$54:$C$64,0)-1,0,1,$AW92))*(8.76*$Q92*$BJ92)","v":2881.1344119967162},{"$f":"(IF(AND($Q92>0,NOT(ISERROR(MATCH($AX92,Valuation!$C$23:$C$29,0)))),IF(OR($D92=\"CA\",$N92=\"Existing\"), -NPV((1+realWACC)/(1-$AZ92)-1,OFFSET(Valuation!$D$23,MATCH($AX92,Valuation!$C$23:$C$29,0)-1,0,1,$AW92)*(8.76*$Q92))*(1-$BA92),  -NPV((1+realWACC)/(1-$AZ92)-1,OFFSET(Valuation!$D$8,0,0,1,$AW92))*$B$6),0))","v":-57.973760608290952},{"$f":"IF(NOT(ISERROR(MATCH($AY92,Valuation!$C$32:$C$42,0))),-NPV((1+realWACC)/(1-$AZ92)-1,OFFSET(Valuation!$D$65,MATCH($AY92,Valuation!$C$65:$C$75,0)-1,0,1,$AW92)*OFFSET(Valuation!$D$54,MATCH($AY92,Valuation!$C$54:$C$64,0)-1,0,1,$AW92))*(1-$BA92)*(8.76*$Q92),0)","v":-1920.7851511039207},null,{"$f":"NPV((1+WACC)/(1-$AZ92)-1,OFFSET(Valuation!$D$43,MATCH($AY92,Valuation!$C$43:$C$53,0)-1,0,1,$AW92))*(8.76*$Q92*$BJ92)","v":0},{"$f":"NPV((1+WACC)/(1-$AZ92)-1,OFFSET(Valuation!$D$54,MATCH($AY92,Valuation!$C$54:$C$64,0)-1,0,1,$AW92)*(8.76*$Q92))","v":28.091843185031152},102.56124502118607,-2.0637222067074079,-68.375191277139791,0,0,32.122331537338866,{"$f":"IF(N92=\"New\",INDEX(Tx_Supply!$AK$14:$AK$101,$AD92),0)","v":1},{"$f":"INDEX(Tx_Supply!$CJ$14:$CJ$101,$AD92)","v":0},{"$f":"-PV(WACC,$AW92,INDEX(Tx_Supply!$AI$14:$AI$101,$AD92))","v":1640.8150751004214},{"$f":"-PV(WACC,$AW92,INDEX(Tx_Supply!$CI$14:$CI$101,$AD92))","v":0},58.408950395064714,0,null,null,null,1,102.56124502118611,-2.0637222067074079,-68.375191277139791,0,0,58.408950395064714,0,90.53128193240363,90.53128193240363,null,0,102.56124502118611,null,-68.375191277139791,0,0,0,0,34.186053744046319,34.186053744046319,null,90.53128193240363,34.186053744046319,"EO",null,{"$f":"IF(AND(DD92=\"FD\",CF92=1,INDEX(Tx_Supply!$AL$14:$AL$101,AD92)>0),1,0)","v":0},null,0,{"$f":"IF(INDEX(Tx_Supply!$AH$14:$AH$101,$AD92)=1,0,1)","v":1},9999,0,{"$f":"INDEX(Tx_Supply!$AL$14:$AL$101,AD92)*DH92","v":0},0,9999,0,null,1,0,34.186053744046319,225,{"$f":"INDEX(Tx_Supply!$CK$14:$CK$101,AD92)","v":0},0,9999,0,9999,0,null,null,0,0,0,0,0,{"$f":"INDEX(Tx_Supply!$K$220:$K$238,AE92)","v":590},9999,0,0,0,0,null,1,90.53128193240363,225,{"$f":"INDEX(Tx_Supply!$AL$14:$AL$101,AD92)*$EO92","v":1323.6},225,567.03107700000021,102.93439138343687,null,225,{"$f":"IF(AND($N92=\"Existing\",$R92+1<=DATE(year,12,31),$S92>=DATE(year,1,1)),MAX(SUMPRODUCT((OFFSET(Active_Portfolio!$C$12,1,0,ctPort,1)=$B92)*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1)*(OFFSET(Active_Portfolio!$B$12,1,0,ctPort,1)<=2)*(OFFSET(Active_Portfolio!$Y$12,1,0,ctPort,1)=0))-SUMPRODUCT((OFFSET(Active_Portfolio!$C$12,1,0,ctPort,1)=$B92)*(OFFSET(Active_Portfolio!$B$12,1,0,ctPort,1)=3)*(OFFSET(Active_Portfolio!$Y$12,1,0,ctPort,1)=0)*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1)),0),0)","v":0},225,{"$f":"EY92*8.76*$Q92*IF(NOT(ISERROR(MATCH($AX92,Valuation!$C$32:$C$42,0))),(1-INDEX(Energy!$HS$365:$JE$375,MATCH($AX92,Energy!$HR$365:$HR$375,0),MATCH(year,Energy!$HS$57:$JE$57,0))),1)*MAX(MIN($S92,DATE(year,12,31))-MAX($R92+1,DATE(year,1,1))+1,0)/(DATE(year,12,31)-DATE(year,1,1)+1)","v":567.0310770000001},567.03107700000021,102.93439138343687,9.053128193240363E-8,0,102.93439147396816,null,0,0,0,0,null,0,0,null,{"$f":"IF($N92=\"Existing\",IF(SUMPRODUCT((OFFSET(Active_Portfolio!$C$12,1,0,ctPort,1)=$B92)*(OFFSET(Active_Portfolio!$B$12,1,0,ctPort,1)<=2)*OFFSET(Active_Portfolio!$Y$12,1,0,ctPort,1))>0,MAX(SUMPRODUCT((OFFSET(Active_Portfolio!$C$12,1,0,ctPort,1)=$B92)*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1)*(OFFSET(Active_Portfolio!$B$12,1,0,ctPort,1)<=2)*(OFFSET(Active_Portfolio!$Y$12,1,0,ctPort,1)=1))-SUMPRODUCT((OFFSET(Active_Portfolio!$C$12,1,0,ctPort,1)=$B92)*(OFFSET(Active_Portfolio!$B$12,1,0,ctPort,1)=3)*(OFFSET(Active_Portfolio!$Y$12,1,0,ctPort,1)=1)*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1)),0),0),0)","v":0},0,null,4,"BV_CA_114","CA Wind 153","CA","Santa Barbara","Santa Barbara",34.4923,-120.35509999999999,0,"Wind","","New","2099-01-01","2099-12-31",1,1,{"$f":"IF($N92=\"New\",IF($D92=\"CA\",1,0),OFFSET(Active_Portfolio!$R$12,MATCH($B92,OFFSET(rng_IDpaste,1,0,ctPort,1),0),0))","v":1},1,1,0,0,0,0,0,0,0,0,18,"Wind - Inland","Wind - Inland",1.6749941360026943E-2,{"$f":"INDEX(Resource_Char!$I$21:$AF$21,AB92)","v":0},0.84,0]
[120,"BV_CA_556","CA_SolarPV_T20+_Kern_3","CA","Kern","Kramer",null,null,null,"Solar PV","Tracking - 20MW+",null,"BV_CA","New",1,14590,0.36057731708080853,"2016-12-31","9999-01-01",1,1,1,1,1,1,1,null,17,{"$f":"IF(OR(ISERROR(MATCH($F137,CREZ_Tx_Inputs!$A$9:$A$108,0)),$N137=\"Existing\"),MATCH(\"NonCREZ\",CREZ_Tx_Inputs!$A$9:$A$108,0),MATCH($F137,CREZ_Tx_Inputs!$A$9:$A$108,0))","v":20},{"$f":"MATCH(INDEX(Tx_Mapping!$B$8:$B$107,AC137),Tx_Mapping!$F$8:$F$95,0)","v":11},{"$f":"MATCH(INDEX(Tx_Mapping!$G$8:$G$95,AD137,1),Tx_Mapping!$K$8:$K$59,0)","v":6},null,14590,{"$f":"IFERROR(OFFSET(Env_Screen!Q$7,MATCH($B137,OFFSET(Env_Screen!$A$7,1,0,ctEnvScreen,1),0),0),1)","v":5.0034270047978065E-2},{"$f":"IF(AND($J137=\"Solar PV\",$N137=\"New\"),IF(OR(ISNUMBER(FIND(General_Inputs!$D$130,$K137)),$K137=\"Parking Lot\",$K137=\"Rooftop\"),1,0),1)","v":1},{"$f":"IF(N137=\"New\",INDEX(CREZ_Tx_Inputs!$D$9:$D$108,$AC137),1)","v":1},1,730,{"$f":"MIN(IF($N137=\"New\",SUMPRODUCT((OFFSET(Active_Portfolio!$C$12,1,0,ctPort,1)=$B137)*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1)),0),AL137)","v":730},0,null,false,1,0,null,{"$f":"IF(N137=\"New\",INDEX(General_Inputs!$H$7:$H$14,MATCH($J137,General_Inputs!$D$7:$D$14,0)),OFFSET(Active_Portfolio!$AH$12,MATCH($C137,OFFSET(Active_Portfolio!$D$12,1,0,ctPort,1),0),0))","v":0.84},{"$f":"IF($N137=\"New\",1,INDEX(General_Inputs!$F$23:$F$30,MATCH($J137,General_Inputs!$D$23:$D$30,0)))","v":1},{"$f":"INDEX(Resource_Char!$I$39:$AF$39,$AB137)","v":25},25,{"$f":"IF(ISERROR(MATCH(IF($D137=\"CA\",$F137,$D137),Resource_Char!$E$158:$E$234,0)),INDEX(Resource_Char!$I$158:$AF$158,$AB137),INDEX(Resource_Char!$I$158:$AF$234,MATCH(IF($D137=\"CA\",$F137,$D137),Resource_Char!$E$158:$E$234,0),$AB137))","v":"Solar PV - Utility"},{"$f":"IF(ISERROR(MATCH(IF($D137=\"CA\",$F137,$D137),Resource_Char!$E$237:$E$314,0)),INDEX(Resource_Char!$I$237:$AF$237,$AB137),INDEX(Resource_Char!$I$237:$AF$314,MATCH(IF($D137=\"CA\",$F137,$D137),Resource_Char!$E$237:$E$314,0),$AB137))","v":"Solar PV - Tracking"},{"$f":"INDEX(Resource_Char!$I$21:$AF$21,$AB137)","v":7.0000000000000001E-3},{"$f":"1-(1-INDEX(Tx_Supply!$F$14:$F$101,$AD137))","v":6.9239121355409994E-3},{"$f":"IF($Q137>0,$T137*$AU137*INDEX(tableCapital,$AB137,MATCH(year-$B$5,Resource_Cost!$D$8:$U$8,0))/(8.76*$Q137),9999)","v":70.599396562564323},{"$f":"IF($Q137>0,$U137*INDEX(tableInterconnect,$AB137,MATCH(year-$B$5,Resource_Cost!$D$8:$U$8,0))/(8.76*$Q137),9999)","v":6.6854408404387717},{"$f":"IF(OR(LEFT($J137,5)<>\"Solar\",year>=2025),IF($Q137>0,$T137*$AU137*INDEX(tablePropTax,$AB137,MATCH(year-$B$5,Resource_Cost!$D$8:$U$8,0))/(8.76*$Q137),9999),0)","v":5.2349148487739328},{"$f":"IF($Q137>0,$V137*INDEX(tableFixedOM,$AB137,MATCH(year-$B$5,Resource_Cost!$D$8:$U$8,0))/(8.76*$Q137),9999)","v":11.525725922790764},{"$f":"IF($Q137>0,$T137*$AU137*$Z137*INDEX(tableITC,$AB137,MATCH(year-$B$5,Resource_Cost!$D$8:$U$8,0))/(8.76*$Q137),9999)","v":-11.815734669428902},{"$f":"$X137*$Y137*INDEX(tableFuel,$AB137,MATCH(year-$B$5,Resource_Cost!$D$8:$U$8,0))","v":0},{"$f":"$W137*INDEX(tableVarOM,$AB137,MATCH(year-$B$5,Resource_Cost!$D$8:$U$8,0))","v":0},{"$f":"$Z137*INDEX(tablePTC,$AB137,MATCH(year-$B$5,Resource_Cost!$D$8:$U$8,0))","v":0},82.229743505138885,{"$f":"NPV((1+WACC)/(1-$AZ137)-1,OFFSET(Valuation!$D$54,MATCH($AY137,Valuation!$C$54:$C$64,0)-1,0,1,$AW137))*(8.76*$Q137*$BJ137)","v":2712.6349630535351},{"$f":"(IF(AND($Q137>0,NOT(ISERROR(MATCH($AX137,Valuation!$C$23:$C$29,0)))),IF(OR($D137=\"CA\",$N137=\"Existing\"), -NPV((1+realWACC)/(1-$AZ137)-1,OFFSET(Valuation!$D$23,MATCH($AX137,Valuation!$C$23:$C$29,0)-1,0,1,$AW137)*(8.76*$Q137))*(1-$BA137),  -NPV((1+realWACC)/(1-$AZ137)-1,OFFSET(Valuation!$D$8,0,0,1,$AW137))*$B$6),0))","v":-8.8842614478456934},{"$f":"IF(NOT(ISERROR(MATCH($AY137,Valuation!$C$32:$C$42,0))),-NPV((1+realWACC)/(1-$AZ137)-1,OFFSET(Valuation!$D$65,MATCH($AY137,Valuation!$C$65:$C$75,0)-1,0,1,$AW137)*OFFSET(Valuation!$D$54,MATCH($AY137,Valuation!$C$54:$C$64,0)-1,0,1,$AW137))*(1-$BA137)*(8.76*$Q137),0)","v":-1144.7334678067032},null,{"$f":"NPV((1+WACC)/(1-$AZ137)-1,OFFSET(Valuation!$D$43,MATCH($AY137,Valuation!$C$43:$C$53,0)-1,0,1,$AW137))*(8.76*$Q137*$BJ137)","v":0},{"$f":"NPV((1+WACC)/(1-$AZ137)-1,OFFSET(Valuation!$D$54,MATCH($AY137,Valuation!$C$54:$C$64,0)-1,0,1,$AW137)*(8.76*$Q137))","v":32.988488683343775},82.22974350513887,-0.26931398807401102,-34.700997635720448,0,0,47.259431881344405,{"$f":"IF(N137=\"New\",INDEX(Tx_Supply!$AK$14:$AK$101,$AD137),0)","v":0},{"$f":"INDEX(Tx_Supply!$CJ$14:$CJ$101,$AD137)","v":0},{"$f":"-PV(WACC,$AW137,INDEX(Tx_Supply!$AI$14:$AI$101,$AD137))","v":598.41018036279411},{"$f":"-PV(WACC,$AW137,INDEX(Tx_Supply!$CI$14:$CI$101,$AD137))","v":0},18.139969554438469,0,null,null,null,0,82.229743505138885,-0.26931398807401102,-34.700997635720448,0,0,18.139969554438469,0,65.399401435782892,47.259431881344419,null,0,82.229743505138885,null,-34.700997635720448,0,0,0,0,47.528745869418437,47.528745869418437,null,47.259431881344419,47.528745869418437,"FD",null,{"$f":"IF(AND(DD137=\"FD\",CF137=1,INDEX(Tx_Supply!$AL$14:$AL$101,AD137)>0),1,0)","v":0},null,1,{"$f":"IF(INDEX(Tx_Supply!$AH$14:$AH$101,$AD137)=1,0,1)","v":1},65.399401435782892,0,{"$f":"INDEX(Tx_Supply!$AL$14:$AL$101,AD137)*DH137","v":1279.0935177153597},0,9999,0,null,1,0,47.528745869418437,0,{"$f":"INDEX(Tx_Supply!$CK$14:$CK$101,AD137)","v":0},0,9999,0,9999,0,null,null,0,0,0,0,0,{"$f":"INDEX(Tx_Supply!$K$220:$K$238,AE137)","v":411.5},9999,0,0,0,0,null,0,9999,0,{"$f":"INDEX(Tx_Supply!$AL$14:$AL$101,AD137)*$EO137","v":0},0,0,9999,null,0,{"$f":"IF(AND($N137=\"Existing\",$R137+1<=DATE(year,12,31),$S137>=DATE(year,1,1)),MAX(SUMPRODUCT((OFFSET(Active_Portfolio!$C$12,1,0,ctPort,1)=$B137)*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1)*(OFFSET(Active_Portfolio!$B$12,1,0,ctPort,1)<=2)*(OFFSET(Active_Portfolio!$Y$12,1,0,ctPort,1)=0))-SUMPRODUCT((OFFSET(Active_Portfolio!$C$12,1,0,ctPort,1)=$B137)*(OFFSET(Active_Portfolio!$B$12,1,0,ctPort,1)=3)*(OFFSET(Active_Portfolio!$Y$12,1,0,ctPort,1)=0)*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1)),0),0)","v":0},0,{"$f":"EY137*8.76*$Q137*IF(NOT(ISERROR(MATCH($AX137,Valuation!$C$32:$C$42,0))),(1-INDEX(Energy!$HS$365:$JE$375,MATCH($AX137,Energy!$HR$365:$HR$375,0),MATCH(year,Energy!$HS$57:$JE$57,0))),1)*MAX(MIN($S137,DATE(year,12,31))-MAX($R137+1,DATE(year,1,1))+1,0)/(DATE(year,12,31)-DATE(year,1,1)+1)","v":0},0,9999,0,0,9999,null,0,0,0,0,null,0,0,null,{"$f":"IF($N137=\"Existing\",IF(SUMPRODUCT((OFFSET(Active_Portfolio!$C$12,1,0,ctPort,1)=$B137)*(OFFSET(Active_Portfolio!$B$12,1,0,ctPort,1)<=2)*OFFSET(Active_Portfolio!$Y$12,1,0,ctPort,1))>0,MAX(SUMPRODUCT((OFFSET(Active_Portfolio!$C$12,1,0,ctPort,1)=$B137)*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1)*(OFFSET(Active_Portfolio!$B$12,1,0,ctPort,1)<=2)*(OFFSET(Active_Portfolio!$Y$12,1,0,ctPort,1)=1))-SUMPRODUCT((OFFSET(Active_Portfolio!$C$12,1,0,ctPort,1)=$B137)*(OFFSET(Active_Portfolio!$B$12,1,0,ctPort,1)=3)*(OFFSET(Active_Portfolio!$Y$12,1,0,ctPort,1)=1)*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1)),0),0),0)","v":0},0,null,4,"BV_CA_556","CA_SolarPV_T20+_Kern_3","CA","Kern","Kramer","n/a","n/a",0,"Solar PV","Tracking - 20MW+","New","2099-01-01","2099-12-31",1,1,{"$f":"IF($N137=\"New\",IF($D137=\"CA\",1,0),OFFSET(Active_Portfolio!$R$12,MATCH($B137,OFFSET(rng_IDpaste,1,0,ctPort,1),0),0))","v":1},1,0,0,0,0,0,0,0,0,0,17,"Solar PV - Utility","Solar PV - Tracking",6.9239121355409994E-3,{"$f":"INDEX(Resource_Char!$I$21:$AF$21,AB137)","v":7.0000000000000001E-3},0.84,0]
[169,"BV_CA_549","CA_SolarPV_T20+_Imperial_3","CA","Imperial","Imperial South",null,null,null,"Solar PV","Tracking - 20MW+",null,"BV_CA","New",1,45954,0.33704932863480902,"2016-12-31","9999-01-01",1,1,1,1,1,1,1,null,17,{"$f":"IF(OR(ISERROR(MATCH($F186,CREZ_Tx_Inputs!$A$9:$A$108,0)),$N186=\"Existing\"),MATCH(\"NonCREZ\",CREZ_Tx_Inputs!$A$9:$A$108,0),MATCH($F186,CREZ_Tx_Inputs!$A$9:$A$108,0))","v":16},{"$f":"MATCH(INDEX(Tx_Mapping!$B$8:$B$107,AC186),Tx_Mapping!$F$8:$F$95,0)","v":10},{"$f":"MATCH(INDEX(Tx_Mapping!$G$8:$G$95,AD186,1),Tx_Mapping!$K$8:$K$59,0)","v":4},null,45954,{"$f":"IFERROR(OFFSET(Env_Screen!Q$7,MATCH($B186,OFFSET(Env_Screen!$A$7,1,0,ctEnvScreen,1),0),0),1)","v":5.0006528267397835E-2},{"$f":"IF(AND($J186=\"Solar PV\",$N186=\"New\"),IF(OR(ISNUMBER(FIND(General_Inputs!$D$130,$K186)),$K186=\"Parking Lot\",$K186=\"Rooftop\"),1,0),1)","v":1},{"$f":"IF(N186=\"New\",INDEX(CREZ_Tx_Inputs!$D$9:$D$108,$AC186),1)","v":1},1,2298,{"$f":"MIN(IF($N186=\"New\",SUMPRODUCT((OFFSET(Active_Portfolio!$C$12,1,0,ctPort,1)=$B186)*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1)),0),AL186)","v":0},2298,null,false,1,2298,null,{"$f":"IF(N186=\"New\",INDEX(General_Inputs!$H$7:$H$14,MATCH($J186,General_Inputs!$D$7:$D$14,0)),OFFSET(Active_Portfolio!$AH$12,MATCH($C186,OFFSET(Active_Portfolio!$D$12,1,0,ctPort,1),0),0))","v":0.84},{"$f":"IF($N186=\"New\",1,INDEX(General_Inputs!$F$23:$F$30,MATCH($J186,General_Inputs!$D$23:$D$30,0)))","v":1},{"$f":"INDEX(Resource_Char!$I$39:$AF$39,$AB186)","v":25},25,{"$f":"IF(ISERROR(MATCH(IF($D186=\"CA\",$F186,$D186),Resource_Char!$E$158:$E$234,0)),INDEX(Resource_Char!$I$158:$AF$158,$AB186),INDEX(Resource_Char!$I$158:$AF$234,MATCH(IF($D186=\"CA\",$F186,$D186),Resource_Char!$E$158:$E$234,0),$AB186))","v":"Solar PV - Utility"},{"$f":"IF(ISERROR(MATCH(IF($D186=\"CA\",$F186,$D186),Resource_Char!$E$237:$E$314,0)),INDEX(Resource_Char!$I$237:$AF$237,$AB186),INDEX(Resource_Char!$I$237:$AF$314,MATCH(IF($D186=\"CA\",$F186,$D186),Resource_Char!$E$237:$E$314,0),$AB186))","v":"Solar PV - Tracking"},{"$f":"INDEX(Resource_Char!$I$21:$AF$21,$AB186)","v":7.0000000000000001E-3},{"$f":"1-(1-INDEX(Tx_Supply!$F$14:$F$101,$AD186))","v":1.3410010033281461E-2},{"$f":"IF($Q186>0,$T186*$AU186*INDEX(tableCapital,$AB186,MATCH(year-$B$5,Resource_Cost!$D$8:$U$8,0))/(8.76*$Q186),9999)","v":75.527641912722856},{"$f":"IF($Q186>0,$U186*INDEX(tableInterconnect,$AB186,MATCH(year-$B$5,Resource_Cost!$D$8:$U$8,0))/(8.76*$Q186),9999)","v":7.1521231966605363},{"$f":"IF(OR(LEFT($J186,5)<>\"Solar\",year>=2025),IF($Q186>0,$T186*$AU186*INDEX(tablePropTax,$AB186,MATCH(year-$B$5,Resource_Cost!$D$8:$U$8,0))/(8.76*$Q186),9999),0)","v":5.6003421189501479},{"$f":"IF($Q186>0,$V186*INDEX(tableFixedOM,$AB186,MATCH(year-$B$5,Resource_Cost!$D$8:$U$8,0))/(8.76*$Q186),9999)","v":12.330288113855078},{"$f":"IF($Q186>0,$T186*$AU186*$Z186*INDEX(tableITC,$AB186,MATCH(year-$B$5,Resource_Cost!$D$8:$U$8,0))/(8.76*$Q186),9999)","v":-12.640541144817348},{"$f":"$X186*$Y186*INDEX(tableFuel,$AB186,MATCH(year-$B$5,Resource_Cost!$D$8:$U$8,0))","v":0},{"$f":"$W186*INDEX(tableVarOM,$AB186,MATCH(year-$B$5,Resource_Cost!$D$8:$U$8,0))","v":0},{"$f":"$Z186*INDEX(tablePTC,$AB186,MATCH(year-$B$5,Resource_Cost!$D$8:$U$8,0))","v":0},87.969854197371276,{"$f":"NPV((1+WACC)/(1-$AZ186)-1,OFFSET(Valuation!$D$54,MATCH($AY186,Valuation!$C$54:$C$64,0)-1,0,1,$AW186))*(8.76*$Q186*$BJ186)","v":2712.6349630535365},{"$f":"(IF(AND($Q186>0,NOT(ISERROR(MATCH($AX186,Valuation!$C$23:$C$29,0)))),IF(OR($D186=\"CA\",$N186=\"Existing\"), -NPV((1+realWACC)/(1-$AZ186)-1,OFFSET(Valuation!$D$23,MATCH($AX186,Valuation!$C$23:$C$29,0)-1,0,1,$AW186)*(8.76*$Q186))*(1-$BA186),  -NPV((1+realWACC)/(1-$AZ186)-1,OFFSET(Valuation!$D$8,0,0,1,$AW186))*$B$6),0))","v":-8.2503158294664125},{"$f":"IF(NOT(ISERROR(MATCH($AY186,Valuation!$C$32:$C$42,0))),-NPV((1+realWACC)/(1-$AZ186)-1,OFFSET(Valuation!$D$65,MATCH($AY186,Valuation!$C$65:$C$75,0)-1,0,1,$AW186)*OFFSET(Valuation!$D$54,MATCH($AY186,Valuation!$C$54:$C$64,0)-1,0,1,$AW186))*(1-$BA186)*(8.76*$Q186),0)","v":-1063.0498331693918},null,{"$f":"NPV((1+WACC)/(1-$AZ186)-1,OFFSET(Valuation!$D$43,MATCH($AY186,Valuation!$C$43:$C$53,0)-1,0,1,$AW186))*(8.76*$Q186*$BJ186)","v":0},{"$f":"NPV((1+WACC)/(1-$AZ186)-1,OFFSET(Valuation!$D$54,MATCH($AY186,Valuation!$C$54:$C$64,0)-1,0,1,$AW186)*(8.76*$Q186))","v":30.835960657242921},87.969854197371262,-0.26755501218764632,-34.474354309428556,0,0,53.227944875755064,{"$f":"IF(N186=\"New\",INDEX(Tx_Supply!$AK$14:$AK$101,$AD186),0)","v":1},{"$f":"INDEX(Tx_Supply!$CJ$14:$CJ$101,$AD186)","v":0},{"$f":"-PV(WACC,$AW186,INDEX(Tx_Supply!$AI$14:$AI$101,$AD186))","v":969.78428987761549},{"$f":"-PV(WACC,$AW186,INDEX(Tx_Supply!$CI$14:$CI$101,$AD186))","v":0},31.449783603541704,0,null,null,null,1,87.969854197371276,-0.26755501218764632,-34.474354309428556,0,0,31.449783603541704,0,84.677728479296775,84.677728479296775,null,0,87.969854197371276,null,-34.474354309428556,0,0,0,0,53.495499887942721,53.495499887942721,null,84.677728479296775,53.495499887942721,"EO",null,{"$f":"IF(AND(DD186=\"FD\",CF186=1,INDEX(Tx_Supply!$AL$14:$AL$101,AD186)>0),1,0)","v":0},null,0,{"$f":"IF(INDEX(Tx_Supply!$AH$14:$AH$101,$AD186)=1,0,1)","v":1},9999,0,{"$f":"INDEX(Tx_Supply!$AL$14:$AL$101,AD186)*DH186","v":0},0,9999,0,null,1,0,53.495499887942721,2298,{"$f":"INDEX(Tx_Supply!$CK$14:$CK$101,AD186)","v":0},0,9999,0,9999,0,null,null,0,0,0,0,0,{"$f":"INDEX(Tx_Supply!$K$220:$K$238,AE186)","v":1326},9999,0,0,0,0,null,1,84.677728479296775,2298,{"$f":"INDEX(Tx_Supply!$AL$14:$AL$101,AD186)*$EO186","v":1500},0,0,9999,null,0,{"$f":"IF(AND($N186=\"Existing\",$R186+1<=DATE(year,12,31),$S186>=DATE(year,1,1)),MAX(SUMPRODUCT((OFFSET(Active_Portfolio!$C$12,1,0,ctPort,1)=$B186)*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1)*(OFFSET(Active_Portfolio!$B$12,1,0,ctPort,1)<=2)*(OFFSET(Active_Portfolio!$Y$12,1,0,ctPort,1)=0))-SUMPRODUCT((OFFSET(Active_Portfolio!$C$12,1,0,ctPort,1)=$B186)*(OFFSET(Active_Portfolio!$B$12,1,0,ctPort,1)=3)*(OFFSET(Active_Portfolio!$Y$12,1,0,ctPort,1)=0)*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1)),0),0)","v":0},0,{"$f":"EY186*8.76*$Q186*IF(NOT(ISERROR(MATCH($AX186,Valuation!$C$32:$C$42,0))),(1-INDEX(Energy!$HS$365:$JE$375,MATCH($AX186,Energy!$HR$365:$HR$375,0),MATCH(year,Energy!$HS$57:$JE$57,0))),1)*MAX(MIN($S186,DATE(year,12,31))-MAX($R186+1,DATE(year,1,1))+1,0)/(DATE(year,12,31)-DATE(year,1,1)+1)","v":0},0,9999,0,0,9999,null,0,0,0,0,null,0,0,null,{"$f":"IF($N186=\"Existing\",IF(SUMPRODUCT((OFFSET(Active_Portfolio!$C$12,1,0,ctPort,1)=$B186)*(OFFSET(Active_Portfolio!$B$12,1,0,ctPort,1)<=2)*OFFSET(Active_Portfolio!$Y$12,1,0,ctPort,1))>0,MAX(SUMPRODUCT((OFFSET(Active_Portfolio!$C$12,1,0,ctPort,1)=$B186)*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1)*(OFFSET(Active_Portfolio!$B$12,1,0,ctPort,1)<=2)*(OFFSET(Active_Portfolio!$Y$12,1,0,ctPort,1)=1))-SUMPRODUCT((OFFSET(Active_Portfolio!$C$12,1,0,ctPort,1)=$B186)*(OFFSET(Active_Portfolio!$B$12,1,0,ctPort,1)=3)*(OFFSET(Active_Portfolio!$Y$12,1,0,ctPort,1)=1)*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1)),0),0),0)","v":0},0,null,4,"BV_CA_549","CA_SolarPV_T20+_Imperial_3","CA","Imperial","Imperial South","n/a","n/a",0,"Solar PV","Tracking - 20MW+","New","2099-01-01","2099-12-31",1,1,{"$f":"IF($N186=\"New\",IF($D186=\"CA\",1,0),OFFSET(Active_Portfolio!$R$12,MATCH($B186,OFFSET(rng_IDpaste,1,0,ctPort,1),0),0))","v":1},1,0,0,0,0,0,0,0,0,0,17,"Solar PV - Utility","Solar PV - Tracking",1.3410010033281461E-2,{"$f":"INDEX(Resource_Char!$I$21:$AF$21,AB186)","v":7.0000000000000001E-3},0.84,0]
[218,"BV_CA_560","CA_SolarPV_T20+_Lassen_1","CA","Lassen","Lassen North",null,null,null,"Solar PV","Tracking - 20MW+",null,"BV_CA","New",1,113126,0.30799922832797327,"2016-12-31","9999-01-01",1,1,1,1,1,1,1,null,17,{"$f":"IF(OR(ISERROR(MATCH($F235,CREZ_Tx_Inputs!$A$9:$A$108,0)),$N235=\"Existing\"),MATCH(\"NonCREZ\",CREZ_Tx_Inputs!$A$9:$A$108,0),MATCH($F235,CREZ_Tx_Inputs!$A$9:$A$108,0))","v":21},{"$f":"MATCH(INDEX(Tx_Mapping!$B$8:$B$107,AC235),Tx_Mapping!$F$8:$F$95,0)","v":16},{"$f":"MATCH(INDEX(Tx_Mapping!$G$8:$G$95,AD235,1),Tx_Mapping!$K$8:$K$59,0)","v":7},null,113126,{"$f":"IFERROR(OFFSET(Env_Screen!Q$7,MATCH($B235,OFFSET(Env_Screen!$A$7,1,0,ctEnvScreen,1),0),0),1)","v":4.9997348089740642E-2},{"$f":"IF(AND($J235=\"Solar PV\",$N235=\"New\"),IF(OR(ISNUMBER(FIND(General_Inputs!$D$130,$K235)),$K235=\"Parking Lot\",$K235=\"Rooftop\"),1,0),1)","v":1},{"$f":"IF(N235=\"New\",INDEX(CREZ_Tx_Inputs!$D$9:$D$108,$AC235),1)","v":1},1,5656,{"$f":"MIN(IF($N235=\"New\",SUMPRODUCT((OFFSET(Active_Portfolio!$C$12,1,0,ctPort,1)=$B235)*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1)),0),AL235)","v":0},5656,null,false,1,5656,null,{"$f":"IF(N235=\"New\",INDEX(General_Inputs!$H$7:$H$14,MATCH($J235,General_Inputs!$D$7:$D$14,0)),OFFSET(Active_Portfolio!$AH$12,MATCH($C235,OFFSET(Active_Portfolio!$D$12,1,0,ctPort,1),0),0))","v":0.84},{"$f":"IF($N235=\"New\",1,INDEX(General_Inputs!$F$23:$F$30,MATCH($J235,General_Inputs!$D$23:$D$30,0)))","v":1},{"$f":"INDEX(Resource_Char!$I$39:$AF$39,$AB235)","v":25},25,{"$f":"IF(ISERROR(MATCH(IF($D235=\"CA\",$F235,$D235),Resource_Char!$E$158:$E$234,0)),INDEX(Resource_Char!$I$158:$AF$158,$AB235),INDEX(Resource_Char!$I$158:$AF$234,MATCH(IF($D235=\"CA\",$F235,$D235),Resource_Char!$E$158:$E$234,0),$AB235))","v":"Solar PV - Utility"},{"$f":"IF(ISERROR(MATCH(IF($D235=\"CA\",$F235,$D235),Resource_Char!$E$237:$E$314,0)),INDEX(Resource_Char!$I$237:$AF$237,$AB235),INDEX(Resource_Char!$I$237:$AF$314,MATCH(IF($D235=\"CA\",$F235,$D235),Resource_Char!$E$237:$E$314,0),$AB235))","v":"Solar PV - Tracking"},{"$f":"INDEX(Resource_Char!$I$21:$AF$21,$AB235)","v":7.0000000000000001E-3},{"$f":"1-(1-INDEX(Tx_Supply!$F$14:$F$101,$AD235))","v":1.8476047039870935E-2},{"$f":"IF($Q235>0,$T235*$AU235*INDEX(tableCapital,$AB235,MATCH(year-$B$5,Resource_Cost!$D$8:$U$8,0))/(8.76*$Q235),9999)","v":82.651314220002135},{"$f":"IF($Q235>0,$U235*INDEX(tableInterconnect,$AB235,MATCH(year-$B$5,Resource_Cost!$D$8:$U$8,0))/(8.76*$Q235),9999)","v":7.8267024720624585},{"$f":"IF(OR(LEFT($J235,5)<>\"Solar\",year>=2025),IF($Q235>0,$T235*$AU235*INDEX(tablePropTax,$AB235,MATCH(year-$B$5,Resource_Cost!$D$8:$U$8,0))/(8.76*$Q235),9999),0)","v":6.1285593524519726},{"$f":"IF($Q235>0,$V235*INDEX(tableFixedOM,$AB235,MATCH(year-$B$5,Resource_Cost!$D$8:$U$8,0))/(8.76*$Q235),9999)","v":13.493265399428825},{"$f":"IF($Q235>0,$T235*$AU235*$Z235*INDEX(tableITC,$AB235,MATCH(year-$B$5,Resource_Cost!$D$8:$U$8,0))/(8.76*$Q235),9999)","v":-13.832781106531167},{"$f":"$X235*$Y235*INDEX(tableFuel,$AB235,MATCH(year-$B$5,Resource_Cost!$D$8:$U$8,0))","v":0},{"$f":"$W235*INDEX(tableVarOM,$AB235,MATCH(year-$B$5,Resource_Cost!$D$8:$U$8,0))","v":0},{"$f":"$Z235*INDEX(tablePTC,$AB235,MATCH(year-$B$5,Resource_Cost!$D$8:$U$8,0))","v":0},96.267060337414222,{"$f":"NPV((1+WACC)/(1-$AZ235)-1,OFFSET(Valuation!$D$54,MATCH($AY235,Valuation!$C$54:$C$64,0)-1,0,1,$AW235))*(8.76*$Q235*$BJ235)","v":2712.634963053536},{"$f":"(IF(AND($Q235>0,NOT(ISERROR(MATCH($AX235,Valuation!$C$23:$C$29,0)))),IF(OR($D235=\"CA\",$N235=\"Existing\"), -NPV((1+realWACC)/(1-$AZ235)-1,OFFSET(Valuation!$D$23,MATCH($AX235,Valuation!$C$23:$C$29,0)-1,0,1,$AW235)*(8.76*$Q235))*(1-$BA235),  -NPV((1+realWACC)/(1-$AZ235)-1,OFFSET(Valuation!$D$8,0,0,1,$AW235))*$B$6),0))","v":-7.500512407482657},{"$f":"IF(NOT(ISERROR(MATCH($AY235,Valuation!$C$32:$C$42,0))),-NPV((1+realWACC)/(1-$AZ235)-1,OFFSET(Valuation!$D$65,MATCH($AY235,Valuation!$C$65:$C$75,0)-1,0,1,$AW235)*OFFSET(Valuation!$D$54,MATCH($AY235,Valuation!$C$54:$C$64,0)-1,0,1,$AW235))*(1-$BA235)*(8.76*$Q235),0)","v":-966.43796774202667},null,{"$f":"NPV((1+WACC)/(1-$AZ235)-1,OFFSET(Valuation!$D$43,MATCH($AY235,Valuation!$C$43:$C$53,0)-1,0,1,$AW235))*(8.76*$Q235*$BJ235)","v":0},{"$f":"NPV((1+WACC)/(1-$AZ235)-1,OFFSET(Valuation!$D$54,MATCH($AY235,Valuation!$C$54:$C$64,0)-1,0,1,$AW235)*(8.76*$Q235))","v":28.178225797544897},96.267060337414208,-0.26618114502213119,-34.297332084911822,0,0,61.703547107480254,{"$f":"IF(N235=\"New\",INDEX(Tx_Supply!$AK$14:$AK$101,$AD235),0)","v":1},{"$f":"INDEX(Tx_Supply!$CJ$14:$CJ$101,$AD235)","v":0},{"$f":"-PV(WACC,$AW235,INDEX(Tx_Supply!$AI$14:$AI$101,$AD235))","v":1812.9143282788464},{"$f":"-PV(WACC,$AW235,INDEX(Tx_Supply!$CI$14:$CI$101,$AD235))","v":0},64.337419300430241,0,null,null,null,1,96.267060337414222,-0.26618114502213119,-34.297332084911822,0,0,64.337419300430241,0,126.0409664079105,126.0409664079105,null,0,96.267060337414222,null,-34.297332084911822,0,0,0,0,61.969728252502399,61.969728252502399,null,126.0409664079105,61.969728252502399,"EO",null,{"$f":"IF(AND(DD235=\"FD\",CF235=1,INDEX(Tx_Supply!$AL$14:$AL$101,AD235)>0),1,0)","v":0},null,0,{"$f":"IF(INDEX(Tx_Supply!$AH$14:$AH$101,$AD235)=1,0,1)","v":1},9999,0,{"$f":"INDEX(Tx_Supply!$AL$14:$AL$101,AD235)*DH235","v":0},0,9999,0,null,1,0,61.969728252502399,5656,{"$f":"INDEX(Tx_Supply!$CK$14:$CK$101,AD235)","v":0},0,9999,0,9999,0,null,null,0,0,0,0,0,{"$f":"INDEX(Tx_Supply!$K$220:$K$238,AE235)","v":1249.8499999999999},9999,0,0,0,0,null,1,126.0409664079105,5656,{"$f":"INDEX(Tx_Supply!$AL$14:$AL$101,AD235)*$EO235","v":1500},87.714285714285793,221.73185188329876,103.87543182710877,null,87.714285714285793,{"$f":"IF(AND($N235=\"Existing\",$R235+1<=DATE(year,12,31),$S235>=DATE(year,1,1)),MAX(SUMPRODUCT((OFFSET(Active_Portfolio!$C$12,1,0,ctPort,1)=$B235)*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1)*(OFFSET(Active_Portfolio!$B$12,1,0,ctPort,1)<=2)*(OFFSET(Active_Portfolio!$Y$12,1,0,ctPort,1)=0))-SUMPRODUCT((OFFSET(Active_Portfolio!$C$12,1,0,ctPort,1)=$B235)*(OFFSET(Active_Portfolio!$B$12,1,0,ctPort,1)=3)*(OFFSET(Active_Portfolio!$Y$12,1,0,ctPort,1)=0)*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1)),0),0)","v":0},87.714285714285793,{"$f":"EY235*8.76*$Q235*IF(NOT(ISERROR(MATCH($AX235,Valuation!$C$32:$C$42,0))),(1-INDEX(Energy!$HS$365:$JE$375,MATCH($AX235,Energy!$HR$365:$HR$375,0),MATCH(year,Energy!$HS$57:$JE$57,0))),1)*MAX(MIN($S235,DATE(year,12,31))-MAX($R235+1,DATE(year,1,1))+1,0)/(DATE(year,12,31)-DATE(year,1,1)+1)","v":236.65956706485306},221.73185188329876,103.87543182710877,1.2604096640791049E-7,0,103.87543195314974,null,0,0,0,0,null,0,0,null,{"$f":"IF($N235=\"Existing\",IF(SUMPRODUCT((OFFSET(Active_Portfolio!$C$12,1,0,ctPort,1)=$B235)*(OFFSET(Active_Portfolio!$B$12,1,0,ctPort,1)<=2)*OFFSET(Active_Portfolio!$Y$12,1,0,ctPort,1))>0,MAX(SUMPRODUCT((OFFSET(Active_Portfolio!$C$12,1,0,ctPort,1)=$B235)*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1)*(OFFSET(Active_Portfolio!$B$12,1,0,ctPort,1)<=2)*(OFFSET(Active_Portfolio!$Y$12,1,0,ctPort,1)=1))-SUMPRODUCT((OFFSET(Active_Portfolio!$C$12,1,0,ctPort,1)=$B235)*(OFFSET(Active_Portfolio!$B$12,1,0,ctPort,1)=3)*(OFFSET(Active_Portfolio!$Y$12,1,0,ctPort,1)=1)*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1)),0),0),0)","v":0},0,null,4,"BV_CA_560","CA_SolarPV_T20+_Lassen_1","CA","Lassen","Lassen North","n/a","n/a",0,"Solar PV","Tracking - 20MW+","New","2099-01-01","2099-12-31",1,1,{"$f":"IF($N235=\"New\",IF($D235=\"CA\",1,0),OFFSET(Active_Portfolio!$R$12,MATCH($B235,OFFSET(rng_IDpaste,1,0,ctPort,1),0),0))","v":1},1,1,0,0,0,0,0,0,0,0,17,"Solar PV - Utility","Solar PV - Tracking",1.8476047039870935E-2,{"$f":"INDEX(Resource_Char!$I$21:$AF$21,AB235)","v":7.0000000000000001E-3},0.84,0]
[331,"BV_CA_625","CA_SolarPV_T20+_San Francisco_1","CA","San Francisco","San Francisco County",null,null,null,"Solar PV","Tracking - 20MW+",null,"BV_CA","New",1,21,0.275721408,"2016-12-31","9999-01-01",1,1,1,1,1,1,1,null,17,{"$f":"IF(OR(ISERROR(MATCH($F348,CREZ_Tx_Inputs!$A$9:$A$108,0)),$N348=\"Existing\"),MATCH(\"NonCREZ\",CREZ_Tx_Inputs!$A$9:$A$108,0),MATCH($F348,CREZ_Tx_Inputs!$A$9:$A$108,0))","v":48},{"$f":"MATCH(INDEX(Tx_Mapping!$B$8:$B$107,AC348),Tx_Mapping!$F$8:$F$95,0)","v":38},{"$f":"MATCH(INDEX(Tx_Mapping!$G$8:$G$95,AD348,1),Tx_Mapping!$K$8:$K$59,0)","v":19},null,21,{"$f":"IFERROR(OFFSET(Env_Screen!Q$7,MATCH($B348,OFFSET(Env_Screen!$A$7,1,0,ctEnvScreen,1),0),0),1)","v":0},{"$f":"IF(AND($J348=\"Solar PV\",$N348=\"New\"),IF(OR(ISNUMBER(FIND(General_Inputs!$D$130,$K348)),$K348=\"Parking Lot\",$K348=\"Rooftop\"),1,0),1)","v":1},{"$f":"IF(N348=\"New\",INDEX(CREZ_Tx_Inputs!$D$9:$D$108,$AC348),1)","v":1},1,0,{"$f":"MIN(IF($N348=\"New\",SUMPRODUCT((OFFSET(Active_Portfolio!$C$12,1,0,ctPort,1)=$B348)*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1)),0),AL348)","v":0},0,null,false,1,0,null,{"$f":"IF(N348=\"New\",INDEX(General_Inputs!$H$7:$H$14,MATCH($J348,General_Inputs!$D$7:$D$14,0)),OFFSET(Active_Portfolio!$AH$12,MATCH($C348,OFFSET(Active_Portfolio!$D$12,1,0,ctPort,1),0),0))","v":0.84},{"$f":"IF($N348=\"New\",1,INDEX(General_Inputs!$F$23:$F$30,MATCH($J348,General_Inputs!$D$23:$D$30,0)))","v":1},{"$f":"INDEX(Resource_Char!$I$39:$AF$39,$AB348)","v":25},25,{"$f":"IF(ISERROR(MATCH(IF($D348=\"CA\",$F348,$D348),Resource_Char!$E$158:$E$234,0)),INDEX(Resource_Char!$I$158:$AF$158,$AB348),INDEX(Resource_Char!$I$158:$AF$234,MATCH(IF($D348=\"CA\",$F348,$D348),Resource_Char!$E$158:$E$234,0),$AB348))","v":"Solar PV - Utility"},{"$f":"IF(ISERROR(MATCH(IF($D348=\"CA\",$F348,$D348),Resource_Char!$E$237:$E$314,0)),INDEX(Resource_Char!$I$237:$AF$237,$AB348),INDEX(Resource_Char!$I$237:$AF$314,MATCH(IF($D348=\"CA\",$F348,$D348),Resource_Char!$E$237:$E$314,0),$AB348))","v":"Solar PV - Tracking"},{"$f":"INDEX(Resource_Char!$I$21:$AF$21,$AB348)","v":7.0000000000000001E-3},{"$f":"1-(1-INDEX(Tx_Supply!$F$14:$F$101,$AD348))","v":4.4514761447080886E-3},{"$f":"IF($Q348>0,$T348*$AU348*INDEX(tableCapital,$AB348,MATCH(year-$B$5,Resource_Cost!$D$8:$U$8,0))/(8.76*$Q348),9999)","v":92.327038312721442},{"$f":"IF($Q348>0,$U348*INDEX(tableInterconnect,$AB348,MATCH(year-$B$5,Resource_Cost!$D$8:$U$8,0))/(8.76*$Q348),9999)","v":8.7429494112690662},{"$f":"IF(OR(LEFT($J348,5)<>\"Solar\",year>=2025),IF($Q348>0,$T348*$AU348*INDEX(tablePropTax,$AB348,MATCH(year-$B$5,Resource_Cost!$D$8:$U$8,0))/(8.76*$Q348),9999),0)","v":6.8460101267051092},{"$f":"IF($Q348>0,$V348*INDEX(tableFixedOM,$AB348,MATCH(year-$B$5,Resource_Cost!$D$8:$U$8,0))/(8.76*$Q348),9999)","v":15.072878674145679},{"$f":"IF($Q348>0,$T348*$AU348*$Z348*INDEX(tableITC,$AB348,MATCH(year-$B$5,Resource_Cost!$D$8:$U$8,0))/(8.76*$Q348),9999)","v":-15.452140395429026},{"$f":"$X348*$Y348*INDEX(tableFuel,$AB348,MATCH(year-$B$5,Resource_Cost!$D$8:$U$8,0))","v":0},{"$f":"$W348*INDEX(tableVarOM,$AB348,MATCH(year-$B$5,Resource_Cost!$D$8:$U$8,0))","v":0},{"$f":"$Z348*INDEX(tablePTC,$AB348,MATCH(year-$B$5,Resource_Cost!$D$8:$U$8,0))","v":0},107.53673612941228,{"$f":"NPV((1+WACC)/(1-$AZ348)-1,OFFSET(Valuation!$D$54,MATCH($AY348,Valuation!$C$54:$C$64,0)-1,0,1,$AW348))*(8.76*$Q348*$BJ348)","v":2712.634963053536},{"$f":"(IF(AND($Q348>0,NOT(ISERROR(MATCH($AX348,Valuation!$C$23:$C$29,0)))),IF(OR($D348=\"CA\",$N348=\"Existing\"), -NPV((1+realWACC)/(1-$AZ348)-1,OFFSET(Valuation!$D$23,MATCH($AX348,Valuation!$C$23:$C$29,0)-1,0,1,$AW348)*(8.76*$Q348))*(1-$BA348),  -NPV((1+realWACC)/(1-$AZ348)-1,OFFSET(Valuation!$D$8,0,0,1,$AW348))*$B$6),0))","v":-6.8104110217287541},{"$f":"IF(NOT(ISERROR(MATCH($AY348,Valuation!$C$32:$C$42,0))),-NPV((1+realWACC)/(1-$AZ348)-1,OFFSET(Valuation!$D$65,MATCH($AY348,Valuation!$C$65:$C$75,0)-1,0,1,$AW348)*OFFSET(Valuation!$D$54,MATCH($AY348,Valuation!$C$54:$C$64,0)-1,0,1,$AW348))*(1-$BA348)*(8.76*$Q348),0)","v":-877.51868535825179},null,{"$f":"NPV((1+WACC)/(1-$AZ348)-1,OFFSET(Valuation!$D$43,MATCH($AY348,Valuation!$C$43:$C$53,0)-1,0,1,$AW348))*(8.76*$Q348*$BJ348)","v":0},{"$f":"NPV((1+WACC)/(1-$AZ348)-1,OFFSET(Valuation!$D$54,MATCH($AY348,Valuation!$C$54:$C$64,0)-1,0,1,$AW348)*(8.76*$Q348))","v":25.225193368237303},107.5367361294123,-0.26998449218249365,-34.787391816912418,0,0,72.479359820317399,{"$f":"IF(N348=\"New\",INDEX(Tx_Supply!$AK$14:$AK$101,$AD348),0)","v":1},{"$f":"INDEX(Tx_Supply!$CJ$14:$CJ$101,$AD348)","v":0},{"$f":"-PV(WACC,$AW348,INDEX(Tx_Supply!$AI$14:$AI$101,$AD348))","v":468.04278529713133},{"$f":"-PV(WACC,$AW348,INDEX(Tx_Supply!$CI$14:$CI$101,$AD348))","v":0},18.554576706891559,0,null,null,null,1,107.53673612941228,-0.26998449218249365,-34.787391816912418,0,0,18.554576706891559,0,91.033936527208937,91.033936527208937,null,0,107.53673612941228,null,-34.787391816912418,0,0,0,0,72.749344312499858,72.749344312499858,null,91.033936527208937,72.749344312499858,"EO",null,{"$f":"IF(AND(DD348=\"FD\",CF348=1,INDEX(Tx_Supply!$AL$14:$AL$101,AD348)>0),1,0)","v":0},null,0,{"$f":"IF(INDEX(Tx_Supply!$AH$14:$AH$101,$AD348)=1,0,1)","v":1},9999,0,{"$f":"INDEX(Tx_Supply!$AL$14:$AL$101,AD348)*DH348","v":0},0,9999,0,null,1,0,72.749344312499858,0,{"$f":"INDEX(Tx_Supply!$CK$14:$CK$101,AD348)","v":0},0,9999,0,9999,0,null,null,0,0,0,0,0,{"$f":"INDEX(Tx_Supply!$K$220:$K$238,AE348)","v":0},9999,0,0,0,0,null,1,91.033936527208937,0,{"$f":"INDEX(Tx_Supply!$AL$14:$AL$101,AD348)*$EO348","v":1500},0,0,9999,null,0,{"$f":"IF(AND($N348=\"Existing\",$R348+1<=DATE(year,12,31),$S348>=DATE(year,1,1)),MAX(SUMPRODUCT((OFFSET(Active_Portfolio!$C$12,1,0,ctPort,1)=$B348)*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1)*(OFFSET(Active_Portfolio!$B$12,1,0,ctPort,1)<=2)*(OFFSET(Active_Portfolio!$Y$12,1,0,ctPort,1)=0))-SUMPRODUCT((OFFSET(Active_Portfolio!$C$12,1,0,ctPort,1)=$B348)*(OFFSET(Active_Portfolio!$B$12,1,0,ctPort,1)=3)*(OFFSET(Active_Portfolio!$Y$12,1,0,ctPort,1)=0)*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1)),0),0)","v":0},0,{"$f":"EY348*8.76*$Q348*IF(NOT(ISERROR(MATCH($AX348,Valuation!$C$32:$C$42,0))),(1-INDEX(Energy!$HS$365:$JE$375,MATCH($AX348,Energy!$HR$365:$HR$375,0),MATCH(year,Energy!$HS$57:$JE$57,0))),1)*MAX(MIN($S348,DATE(year,12,31))-MAX($R348+1,DATE(year,1,1))+1,0)/(DATE(year,12,31)-DATE(year,1,1)+1)","v":0},0,9999,0,0,9999,null,0,0,0,0,null,0,0,null,{"$f":"IF($N348=\"Existing\",IF(SUMPRODUCT((OFFSET(Active_Portfolio!$C$12,1,0,ctPort,1)=$B348)*(OFFSET(Active_Portfolio!$B$12,1,0,ctPort,1)<=2)*OFFSET(Active_Portfolio!$Y$12,1,0,ctPort,1))>0,MAX(SUMPRODUCT((OFFSET(Active_Portfolio!$C$12,1,0,ctPort,1)=$B348)*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1)*(OFFSET(Active_Portfolio!$B$12,1,0,ctPort,1)<=2)*(OFFSET(Active_Portfolio!$Y$12,1,0,ctPort,1)=1))-SUMPRODUCT((OFFSET(Active_Portfolio!$C$12,1,0,ctPort,1)=$B348)*(OFFSET(Active_Portfolio!$B$12,1,0,ctPort,1)=3)*(OFFSET(Active_Portfolio!$Y$12,1,0,ctPort,1)=1)*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1)),0),0),0)","v":0},0,null,4,"BV_CA_625","CA_SolarPV_T20+_San Francisco_1","CA","San Francisco","San Francisco County","n/a","n/a",0,"Solar PV","Tracking - 20MW+","New","2099-01-01","2099-12-31",1,1,{"$f":"IF($N348=\"New\",IF($D348=\"CA\",1,0),OFFSET(Active_Portfolio!$R$12,MATCH($B348,OFFSET(rng_IDpaste,1,0,ctPort,1),0),0))","v":1},1,0,0,0,0,0,0,0,0,0,17,"Solar PV - Utility","Solar PV - Tracking",4.4514761447080886E-3,{"$f":"INDEX(Resource_Char!$I$21:$AF$21,AB348)","v":7.0000000000000001E-3},0.84,0]
[380,"BV_CA_583","CA_SolarPV_FT20+_San Joaquin_1","CA","San Joaquin","Solano",null,null,null,"Solar PV","Fixed Tilt - 20MW+",null,"BV_CA","New",1,46805,0.25150138940224182,"2016-12-31","9999-01-01",1,1,1,1,1,1,1,null,13,{"$f":"IF(OR(ISERROR(MATCH($F397,CREZ_Tx_Inputs!$A$9:$A$108,0)),$N397=\"Existing\"),MATCH(\"NonCREZ\",CREZ_Tx_Inputs!$A$9:$A$108,0),MATCH($F397,CREZ_Tx_Inputs!$A$9:$A$108,0))","v":55},{"$f":"MATCH(INDEX(Tx_Mapping!$B$8:$B$107,AC397),Tx_Mapping!$F$8:$F$95,0)","v":44},{"$f":"MATCH(INDEX(Tx_Mapping!$G$8:$G$95,AD397,1),Tx_Mapping!$K$8:$K$59,0)","v":15},null,46805,{"$f":"IFERROR(OFFSET(Env_Screen!Q$7,MATCH($B397,OFFSET(Env_Screen!$A$7,1,0,ctEnvScreen,1),0),0),1)","v":4.9994658690310861E-2},{"$f":"IF(AND($J397=\"Solar PV\",$N397=\"New\"),IF(OR(ISNUMBER(FIND(General_Inputs!$D$130,$K397)),$K397=\"Parking Lot\",$K397=\"Rooftop\"),1,0),1)","v":0},{"$f":"IF(N397=\"New\",INDEX(CREZ_Tx_Inputs!$D$9:$D$108,$AC397),1)","v":1},1,0,{"$f":"MIN(IF($N397=\"New\",SUMPRODUCT((OFFSET(Active_Portfolio!$C$12,1,0,ctPort,1)=$B397)*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1)),0),AL397)","v":0},0,null,false,1,0,null,{"$f":"IF(N397=\"New\",INDEX(General_Inputs!$H$7:$H$14,MATCH($J397,General_Inputs!$D$7:$D$14,0)),OFFSET(Active_Portfolio!$AH$12,MATCH($C397,OFFSET(Active_Portfolio!$D$12,1,0,ctPort,1),0),0))","v":0.84},{"$f":"IF($N397=\"New\",1,INDEX(General_Inputs!$F$23:$F$30,MATCH($J397,General_Inputs!$D$23:$D$30,0)))","v":1},{"$f":"INDEX(Resource_Char!$I$39:$AF$39,$AB397)","v":25},25,{"$f":"IF(ISERROR(MATCH(IF($D397=\"CA\",$F397,$D397),Resource_Char!$E$158:$E$234,0)),INDEX(Resource_Char!$I$158:$AF$158,$AB397),INDEX(Resource_Char!$I$158:$AF$234,MATCH(IF($D397=\"CA\",$F397,$D397),Resource_Char!$E$158:$E$234,0),$AB397))","v":"Solar PV - Utility"},{"$f":"IF(ISERROR(MATCH(IF($D397=\"CA\",$F397,$D397),Resource_Char!$E$237:$E$314,0)),INDEX(Resource_Char!$I$237:$AF$237,$AB397),INDEX(Resource_Char!$I$237:$AF$314,MATCH(IF($D397=\"CA\",$F397,$D397),Resource_Char!$E$237:$E$314,0),$AB397))","v":"Solar PV - Fixed"},{"$f":"INDEX(Resource_Char!$I$21:$AF$21,$AB397)","v":7.0000000000000001E-3},{"$f":"1-(1-INDEX(Tx_Supply!$F$14:$F$101,$AD397))","v":1.4394562217084905E-3},{"$f":"IF($Q397>0,$T397*$AU397*INDEX(tableCapital,$AB397,MATCH(year-$B$5,Resource_Cost!$D$8:$U$8,0))/(8.76*$Q397),9999)","v":93.284820781960363},{"$f":"IF($Q397>0,$U397*INDEX(tableInterconnect,$AB397,MATCH(year-$B$5,Resource_Cost!$D$8:$U$8,0))/(8.76*$Q397),9999)","v":9.5849105544797855},{"$f":"IF(OR(LEFT($J397,5)<>\"Solar\",year>=2025),IF($Q397>0,$T397*$AU397*INDEX(tablePropTax,$AB397,MATCH(year-$B$5,Resource_Cost!$D$8:$U$8,0))/(8.76*$Q397),9999),0)","v":6.9170292842933865},{"$f":"IF($Q397>0,$V397*INDEX(tableFixedOM,$AB397,MATCH(year-$B$5,Resource_Cost!$D$8:$U$8,0))/(8.76*$Q397),9999)","v":16.524422948621595},{"$f":"IF($Q397>0,$T397*$AU397*$Z397*INDEX(tableITC,$AB397,MATCH(year-$B$5,Resource_Cost!$D$8:$U$8,0))/(8.76*$Q397),9999)","v":-15.612437849494771},{"$f":"$X397*$Y397*INDEX(tableFuel,$AB397,MATCH(year-$B$5,Resource_Cost!$D$8:$U$8,0))","v":0},{"$f":"$W397*INDEX(tableVarOM,$AB397,MATCH(year-$B$5,Resource_Cost!$D$8:$U$8,0))","v":0},{"$f":"$Z397*INDEX(tablePTC,$AB397,MATCH(year-$B$5,Resource_Cost!$D$8:$U$8,0))","v":0},110.69874571986037,{"$f":"NPV((1+WACC)/(1-$AZ397)-1,OFFSET(Valuation!$D$54,MATCH($AY397,Valuation!$C$54:$C$64,0)-1,0,1,$AW397))*(8.76*$Q397*$BJ397)","v":2547.1065063755645},{"$f":"(IF(AND($Q397>0,NOT(ISERROR(MATCH($AX397,Valuation!$C$23:$C$29,0)))),IF(OR($D397=\"CA\",$N397=\"Existing\"), -NPV((1+realWACC)/(1-$AZ397)-1,OFFSET(Valuation!$D$23,MATCH($AX397,Valuation!$C$23:$C$29,0)-1,0,1,$AW397)*(8.76*$Q397))*(1-$BA397),  -NPV((1+realWACC)/(1-$AZ397)-1,OFFSET(Valuation!$D$8,0,0,1,$AW397))*$B$6),0))","v":-6.2309632993688302},{"$f":"IF(NOT(ISERROR(MATCH($AY397,Valuation!$C$32:$C$42,0))),-NPV((1+realWACC)/(1-$AZ397)-1,OFFSET(Valuation!$D$65,MATCH($AY397,Valuation!$C$65:$C$75,0)-1,0,1,$AW397)*OFFSET(Valuation!$D$54,MATCH($AY397,Valuation!$C$54:$C$64,0)-1,0,1,$AW397))*(1-$BA397)*(8.76*$Q397),0)","v":-680.16507034375093},null,{"$f":"NPV((1+WACC)/(1-$AZ397)-1,OFFSET(Valuation!$D$43,MATCH($AY397,Valuation!$C$43:$C$53,0)-1,0,1,$AW397))*(8.76*$Q397*$BJ397)","v":0},{"$f":"NPV((1+WACC)/(1-$AZ397)-1,OFFSET(Valuation!$D$54,MATCH($AY397,Valuation!$C$54:$C$64,0)-1,0,1,$AW397)*(8.76*$Q397))","v":23.009352904696822},110.69874571986038,-0.27080132697242976,-29.560373695033864,0,0,80.867570697854092,{"$f":"IF(N397=\"New\",INDEX(Tx_Supply!$AK$14:$AK$101,$AD397),0)","v":1},{"$f":"INDEX(Tx_Supply!$CJ$14:$CJ$101,$AD397)","v":0},{"$f":"-PV(WACC,$AW397,INDEX(Tx_Supply!$AI$14:$AI$101,$AD397))","v":0},{"$f":"-PV(WACC,$AW397,INDEX(Tx_Supply!$CI$14:$CI$101,$AD397))","v":0},0,0,null,null,null,1,110.69874571986037,-0.27080132697242976,-29.560373695033864,0,0,0,0,80.867570697854077,80.867570697854077,null,0,110.69874571986037,null,-29.560373695033864,0,0,0,0,81.138372024826509,81.138372024826509,null,80.867570697854077,81.138372024826509,"FD",null,{"$f":"IF(AND(DD397=\"FD\",CF397=1,INDEX(Tx_Supply!$AL$14:$AL$101,AD397)>0),1,0)","v":0},null,0,{"$f":"IF(INDEX(Tx_Supply!$AH$14:$AH$101,$AD397)=1,0,1)","v":1},9999,0,{"$f":"INDEX(Tx_Supply!$AL$14:$AL$101,AD397)*DH397","v":0},0,9999,0,null,1,0,81.138372024826509,0,{"$f":"INDEX(Tx_Supply!$CK$14:$CK$101,AD397)","v":0},0,9999,0,9999,0,null,null,0,0,0,0,0,{"$f":"INDEX(Tx_Supply!$K$220:$K$238,AE397)","v":879.07999999999993},9999,0,0,0,0,null,1,80.867570697854077,0,{"$f":"INDEX(Tx_Supply!$AL$14:$AL$101,AD397)*$EO397","v":0},0,0,9999,null,0,{"$f":"IF(AND($N397=\"Existing\",$R397+1<=DATE(year,12,31),$S397>=DATE(year,1,1)),MAX(SUMPRODUCT((OFFSET(Active_Portfolio!$C$12,1,0,ctPort,1)=$B397)*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1)*(OFFSET(Active_Portfolio!$B$12,1,0,ctPort,1)<=2)*(OFFSET(Active_Portfolio!$Y$12,1,0,ctPort,1)=0))-SUMPRODUCT((OFFSET(Active_Portfolio!$C$12,1,0,ctPort,1)=$B397)*(OFFSET(Active_Portfolio!$B$12,1,0,ctPort,1)=3)*(OFFSET(Active_Portfolio!$Y$12,1,0,ctPort,1)=0)*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1)),0),0)","v":0},0,{"$f":"EY397*8.76*$Q397*IF(NOT(ISERROR(MATCH($AX397,Valuation!$C$32:$C$42,0))),(1-INDEX(Energy!$HS$365:$JE$375,MATCH($AX397,Energy!$HR$365:$HR$375,0),MATCH(year,Energy!$HS$57:$JE$57,0))),1)*MAX(MIN($S397,DATE(year,12,31))-MAX($R397+1,DATE(year,1,1))+1,0)/(DATE(year,12,31)-DATE(year,1,1)+1)","v":0},0,9999,0,0,9999,null,0,0,0,0,null,0,0,null,{"$f":"IF($N397=\"Existing\",IF(SUMPRODUCT((OFFSET(Active_Portfolio!$C$12,1,0,ctPort,1)=$B397)*(OFFSET(Active_Portfolio!$B$12,1,0,ctPort,1)<=2)*OFFSET(Active_Portfolio!$Y$12,1,0,ctPort,1))>0,MAX(SUMPRODUCT((OFFSET(Active_Portfolio!$C$12,1,0,ctPort,1)=$B397)*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1)*(OFFSET(Active_Portfolio!$B$12,1,0,ctPort,1)<=2)*(OFFSET(Active_Portfolio!$Y$12,1,0,ctPort,1)=1))-SUMPRODUCT((OFFSET(Active_Portfolio!$C$12,1,0,ctPort,1)=$B397)*(OFFSET(Active_Portfolio!$B$12,1,0,ctPort,1)=3)*(OFFSET(Active_Portfolio!$Y$12,1,0,ctPort,1)=1)*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1)),0),0),0)","v":0},0,null,4,"BV_CA_583","CA_SolarPV_FT20+_San Joaquin_1","CA","San Joaquin","Solano","n/a","n/a",0,"Solar PV","Fixed Tilt - 20MW+","New","2099-01-01","2099-12-31",1,1,{"$f":"IF($N397=\"New\",IF($D397=\"CA\",1,0),OFFSET(Active_Portfolio!$R$12,MATCH($B397,OFFSET(rng_IDpaste,1,0,ctPort,1),0),0))","v":1},1,0,0,0,0,0,0,0,0,0,13,"Solar PV - Utility","Solar PV - Fixed",1.4394562217084905E-3,{"$f":"INDEX(Resource_Char!$I$21:$AF$21,AB397)","v":7.0000000000000001E-3},0.84,0]
[429,"BV_CA_487","CA_Biogas_Dist_Santa Barbara_1","CA","Santa Barbara","Distributed",null,null,null,"Biogas","Distributed",null,"BV_CA","New",1,0.82857674620169885,0.9,"2016-12-31","9999-01-01",1,1,1.1085972850678734,1,1,1,1,null,1,{"$f":"IF(OR(ISERROR(MATCH($F446,CREZ_Tx_Inputs!$A$9:$A$108,0)),$N446=\"Existing\"),MATCH(\"NonCREZ\",CREZ_Tx_Inputs!$A$9:$A$108,0),MATCH($F446,CREZ_Tx_Inputs!$A$9:$A$108,0))","v":99},{"$f":"MATCH(INDEX(Tx_Mapping!$B$8:$B$107,AC446),Tx_Mapping!$F$8:$F$95,0)","v":87},{"$f":"MATCH(INDEX(Tx_Mapping!$G$8:$G$95,AD446,1),Tx_Mapping!$K$8:$K$59,0)","v":2},null,0.82857674620169885,{"$f":"IFERROR(OFFSET(Env_Screen!Q$7,MATCH($B446,OFFSET(Env_Screen!$A$7,1,0,ctEnvScreen,1),0),0),1)","v":1},{"$f":"IF(AND($J446=\"Solar PV\",$N446=\"New\"),IF(OR(ISNUMBER(FIND(General_Inputs!$D$130,$K446)),$K446=\"Parking Lot\",$K446=\"Rooftop\"),1,0),1)","v":1},{"$f":"IF(N446=\"New\",INDEX(CREZ_Tx_Inputs!$D$9:$D$108,$AC446),1)","v":1},1,0.82857674620169885,{"$f":"MIN(IF($N446=\"New\",SUMPRODUCT((OFFSET(Active_Portfolio!$C$12,1,0,ctPort,1)=$B446)*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1)),0),AL446)","v":0},0.82857674620169885,null,false,1,0.82857674620169885,null,{"$f":"IF(N446=\"New\",INDEX(General_Inputs!$H$7:$H$14,MATCH($J446,General_Inputs!$D$7:$D$14,0)),OFFSET(Active_Portfolio!$AH$12,MATCH($C446,OFFSET(Active_Portfolio!$D$12,1,0,ctPort,1),0),0))","v":0.84},{"$f":"IF($N446=\"New\",1,INDEX(General_Inputs!$F$23:$F$30,MATCH($J446,General_Inputs!$D$23:$D$30,0)))","v":1},{"$f":"INDEX(Resource_Char!$I$39:$AF$39,$AB446)","v":20},20,{"$f":"IF(ISERROR(MATCH(IF($D446=\"CA\",$F446,$D446),Resource_Char!$E$158:$E$234,0)),INDEX(Resource_Char!$I$158:$AF$158,$AB446),INDEX(Resource_Char!$I$158:$AF$234,MATCH(IF($D446=\"CA\",$F446,$D446),Resource_Char!$E$158:$E$234,0),$AB446))","v":"Baseload"},{"$f":"IF(ISERROR(MATCH(IF($D446=\"CA\",$F446,$D446),Resource_Char!$E$237:$E$314,0)),INDEX(Resource_Char!$I$237:$AF$237,$AB446),INDEX(Resource_Char!$I$237:$AF$314,MATCH(IF($D446=\"CA\",$F446,$D446),Resource_Char!$E$237:$E$314,0),$AB446))","v":"Baseload"},{"$f":"INDEX(Resource_Char!$I$21:$AF$21,$AB446)","v":0},{"$f":"1-(1-INDEX(Tx_Supply!$F$14:$F$101,$AD446))","v":0},{"$f":"IF($Q446>0,$T446*$AU446*INDEX(tableCapital,$AB446,MATCH(year-$B$5,Resource_Cost!$D$8:$U$8,0))/(8.76*$Q446),9999)","v":140.73278509856374},{"$f":"IF($Q446>0,$U446*INDEX(tableInterconnect,$AB446,MATCH(year-$B$5,Resource_Cost!$D$8:$U$8,0))/(8.76*$Q446),9999)","v":0},{"$f":"IF(OR(LEFT($J446,5)<>\"Solar\",year>=2025),IF($Q446>0,$T446*$AU446*INDEX(tablePropTax,$AB446,MATCH(year-$B$5,Resource_Cost!$D$8:$U$8,0))/(8.76*$Q446),9999),0)","v":9.7579303523370022},{"$f":"IF($Q446>0,$V446*INDEX(tableFixedOM,$AB446,MATCH(year-$B$5,Resource_Cost!$D$8:$U$8,0))/(8.76*$Q446),9999)","v":70.430449422522358},{"$f":"IF($Q446>0,$T446*$AU446*$Z446*INDEX(tableITC,$AB446,MATCH(year-$B$5,Resource_Cost!$D$8:$U$8,0))/(8.76*$Q446),9999)","v":0},{"$f":"$X446*$Y446*INDEX(tableFuel,$AB446,MATCH(year-$B$5,Resource_Cost!$D$8:$U$8,0))","v":-55.549586159180279},{"$f":"$W446*INDEX(tableVarOM,$AB446,MATCH(year-$B$5,Resource_Cost!$D$8:$U$8,0))","v":0},{"$f":"$Z446*INDEX(tablePTC,$AB446,MATCH(year-$B$5,Resource_Cost!$D$8:$U$8,0))","v":0},165.37157871424282,{"$f":"NPV((1+WACC)/(1-$AZ446)-1,OFFSET(Valuation!$D$54,MATCH($AY446,Valuation!$C$54:$C$64,0)-1,0,1,$AW446))*(8.76*$Q446*$BJ446)","v":13291.471062956231},{"$f":"(IF(AND($Q446>0,NOT(ISERROR(MATCH($AX446,Valuation!$C$23:$C$29,0)))),IF(OR($D446=\"CA\",$N446=\"Existing\"), -NPV((1+realWACC)/(1-$AZ446)-1,OFFSET(Valuation!$D$23,MATCH($AX446,Valuation!$C$23:$C$29,0)-1,0,1,$AW446)*(8.76*$Q446))*(1-$BA446),  -NPV((1+realWACC)/(1-$AZ446)-1,OFFSET(Valuation!$D$8,0,0,1,$AW446))*$B$6),0))","v":-356.82152752106236},{"$f":"IF(NOT(ISERROR(MATCH($AY446,Valuation!$C$32:$C$42,0))),-NPV((1+realWACC)/(1-$AZ446)-1,OFFSET(Valuation!$D$65,MATCH($AY446,Valuation!$C$65:$C$75,0)-1,0,1,$AW446)*OFFSET(Valuation!$D$54,MATCH($AY446,Valuation!$C$54:$C$64,0)-1,0,1,$AW446))*(1-$BA446)*(8.76*$Q446),0)","v":-5108.8323376172975},null,{"$f":"NPV((1+WACC)/(1-$AZ446)-1,OFFSET(Valuation!$D$43,MATCH($AY446,Valuation!$C$43:$C$53,0)-1,0,1,$AW446))*(8.76*$Q446*$BJ446)","v":0},{"$f":"NPV((1+WACC)/(1-$AZ446)-1,OFFSET(Valuation!$D$54,MATCH($AY446,Valuation!$C$54:$C$64,0)-1,0,1,$AW446)*(8.76*$Q446))","v":80.373369875869088},165.37157871424273,-4.4395491699818939,-63.563744378362173,0,0,97.368285165898669,{"$f":"IF(N446=\"New\",INDEX(Tx_Supply!$AK$14:$AK$101,$AD446),0)","v":0},{"$f":"INDEX(Tx_Supply!$CJ$14:$CJ$101,$AD446)","v":0},{"$f":"-PV(WACC,$AW446,INDEX(Tx_Supply!$AI$14:$AI$101,$AD446))","v":0},{"$f":"-PV(WACC,$AW446,INDEX(Tx_Supply!$CI$14:$CI$101,$AD446))","v":0},0,0,null,null,null,0,165.37157871424282,-4.4395491699818939,-63.563744378362173,0,0,0,0,97.368285165898754,97.368285165898754,null,0,165.37157871424282,null,-63.563744378362173,0,0,0,0,101.80783433588064,101.80783433588064,null,97.368285165898754,101.80783433588064,"FD",null,{"$f":"IF(AND(DD446=\"FD\",CF446=1,INDEX(Tx_Supply!$AL$14:$AL$101,AD446)>0),1,0)","v":0},null,1,{"$f":"IF(INDEX(Tx_Supply!$AH$14:$AH$101,$AD446)=1,0,1)","v":0},97.368285165898754,0.82857674620169885,{"$f":"INDEX(Tx_Supply!$AL$14:$AL$101,AD446)*DH446","v":9999893.8403999992},0.82857674620169885,97.368285165898754,1,null,0,0,9999,0,{"$f":"INDEX(Tx_Supply!$CK$14:$CK$101,AD446)","v":0},0,9999,0,9999,0,null,null,1,0,0,0,0.82857674620169885,{"$f":"INDEX(Tx_Supply!$K$220:$K$238,AE446)","v":9999747.8023999985},97.368285165898754,0,0.82857674620169885,0.82857674620169885,1,null,0,9999,0,{"$f":"INDEX(Tx_Supply!$AL$14:$AL$101,AD446)*$EO446","v":0},0,0,9999,null,0.82857674620169885,{"$f":"IF(AND($N446=\"Existing\",$R446+1<=DATE(year,12,31),$S446>=DATE(year,1,1)),MAX(SUMPRODUCT((OFFSET(Active_Portfolio!$C$12,1,0,ctPort,1)=$B446)*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1)*(OFFSET(Active_Portfolio!$B$12,1,0,ctPort,1)<=2)*(OFFSET(Active_Portfolio!$Y$12,1,0,ctPort,1)=0))-SUMPRODUCT((OFFSET(Active_Portfolio!$C$12,1,0,ctPort,1)=$B446)*(OFFSET(Active_Portfolio!$B$12,1,0,ctPort,1)=3)*(OFFSET(Active_Portfolio!$Y$12,1,0,ctPort,1)=0)*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1)),0),0)","v":0},0.82857674620169885,{"$f":"EY446*8.76*$Q446*IF(NOT(ISERROR(MATCH($AX446,Valuation!$C$32:$C$42,0))),(1-INDEX(Energy!$HS$365:$JE$375,MATCH($AX446,Energy!$HR$365:$HR$375,0),MATCH(year,Energy!$HS$57:$JE$57,0))),1)*MAX(MIN($S446,DATE(year,12,31))-MAX($R446+1,DATE(year,1,1))+1,0)/(DATE(year,12,31)-DATE(year,1,1)+1)","v":6.5324990670541938},6.5324990670541974,97.368285165898754,0,0,97.368285165898754,null,0,0,0,0,null,0,0,null,{"$f":"IF($N446=\"Existing\",IF(SUMPRODUCT((OFFSET(Active_Portfolio!$C$12,1,0,ctPort,1)=$B446)*(OFFSET(Active_Portfolio!$B$12,1,0,ctPort,1)<=2)*OFFSET(Active_Portfolio!$Y$12,1,0,ctPort,1))>0,MAX(SUMPRODUCT((OFFSET(Active_Portfolio!$C$12,1,0,ctPort,1)=$B446)*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1)*(OFFSET(Active_Portfolio!$B$12,1,0,ctPort,1)<=2)*(OFFSET(Active_Portfolio!$Y$12,1,0,ctPort,1)=1))-SUMPRODUCT((OFFSET(Active_Portfolio!$C$12,1,0,ctPort,1)=$B446)*(OFFSET(Active_Portfolio!$B$12,1,0,ctPort,1)=3)*(OFFSET(Active_Portfolio!$Y$12,1,0,ctPort,1)=1)*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1)),0),0),0)","v":0},0,null,4,"BV_CA_487","CA_Biogas_Dist_Santa Barbara_1","CA","Santa Barbara","Distributed","n/a","n/a",0,"Biogas","Distributed","New","2099-01-01","2099-12-31",1,1,{"$f":"IF($N446=\"New\",IF($D446=\"CA\",1,0),OFFSET(Active_Portfolio!$R$12,MATCH($B446,OFFSET(rng_IDpaste,1,0,ctPort,1),0),0))","v":1},1,1,0,0,0,0,0,0,0,0,1,"Baseload","Baseload",0,{"$f":"INDEX(Resource_Char!$I$21:$AF$21,AB446)","v":0},0.84,0]
[492,"BV_DG_103","CA_DistPV_Ventura County (Partial)_Rooftop_15-30%","CA","Ventura","Distributed",null,null,null,"Solar PV","Rooftop","15-30%","B&V_DG","New",1,68.534675705931591,0.22951581969289225,"2016-12-31","9999-01-01",1.0313854509804763,1.7142857142857133,1,1,1,1,1,null,9,{"$f":"IF(OR(ISERROR(MATCH($F509,CREZ_Tx_Inputs!$A$9:$A$108,0)),$N509=\"Existing\"),MATCH(\"NonCREZ\",CREZ_Tx_Inputs!$A$9:$A$108,0),MATCH($F509,CREZ_Tx_Inputs!$A$9:$A$108,0))","v":99},{"$f":"MATCH(INDEX(Tx_Mapping!$B$8:$B$107,AC509),Tx_Mapping!$F$8:$F$95,0)","v":87},{"$f":"MATCH(INDEX(Tx_Mapping!$G$8:$G$95,AD509,1),Tx_Mapping!$K$8:$K$59,0)","v":2},null,68.534675705931591,{"$f":"IFERROR(OFFSET(Env_Screen!Q$7,MATCH($B509,OFFSET(Env_Screen!$A$7,1,0,ctEnvScreen,1),0),0),1)","v":1},{"$f":"IF(AND($J509=\"Solar PV\",$N509=\"New\"),IF(OR(ISNUMBER(FIND(General_Inputs!$D$130,$K509)),$K509=\"Parking Lot\",$K509=\"Rooftop\"),1,0),1)","v":1},{"$f":"IF(N509=\"New\",INDEX(CREZ_Tx_Inputs!$D$9:$D$108,$AC509),1)","v":1},1,68.534675705931591,{"$f":"MIN(IF($N509=\"New\",SUMPRODUCT((OFFSET(Active_Portfolio!$C$12,1,0,ctPort,1)=$B509)*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1)),0),AL509)","v":0},68.534675705931591,null,false,1,68.534675705931591,null,{"$f":"IF(N509=\"New\",INDEX(General_Inputs!$H$7:$H$14,MATCH($J509,General_Inputs!$D$7:$D$14,0)),OFFSET(Active_Portfolio!$AH$12,MATCH($C509,OFFSET(Active_Portfolio!$D$12,1,0,ctPort,1),0),0))","v":0.84},{"$f":"IF($N509=\"New\",1,INDEX(General_Inputs!$F$23:$F$30,MATCH($J509,General_Inputs!$D$23:$D$30,0)))","v":1},{"$f":"INDEX(Resource_Char!$I$39:$AF$39,$AB509)","v":25},25,{"$f":"IF(ISERROR(MATCH(IF($D509=\"CA\",$F509,$D509),Resource_Char!$E$158:$E$234,0)),INDEX(Resource_Char!$I$158:$AF$158,$AB509),INDEX(Resource_Char!$I$158:$AF$234,MATCH(IF($D509=\"CA\",$F509,$D509),Resource_Char!$E$158:$E$234,0),$AB509))","v":"Solar PV - Dist"},{"$f":"IF(ISERROR(MATCH(IF($D509=\"CA\",$F509,$D509),Resource_Char!$E$237:$E$314,0)),INDEX(Resource_Char!$I$237:$AF$237,$AB509),INDEX(Resource_Char!$I$237:$AF$314,MATCH(IF($D509=\"CA\",$F509,$D509),Resource_Char!$E$237:$E$314,0),$AB509))","v":"Solar PV - Dist"},{"$f":"INDEX(Resource_Char!$I$21:$AF$21,$AB509)","v":7.0000000000000001E-3},{"$f":"1-(1-INDEX(Tx_Supply!$F$14:$F$101,$AD509))","v":0},{"$f":"IF($Q509>0,$T509*$AU509*INDEX(tableCapital,$AB509,MATCH(year-$B$5,Resource_Cost!$D$8:$U$8,0))/(8.76*$Q509),9999)","v":130.40936951385436},{"$f":"IF($Q509>0,$U509*INDEX(tableInterconnect,$AB509,MATCH(year-$B$5,Resource_Cost!$D$8:$U$8,0))/(8.76*$Q509),9999)","v":15.747846557125357},{"$f":"IF(OR(LEFT($J509,5)<>\"Solar\",year>=2025),IF($Q509>0,$T509*$AU509*INDEX(tablePropTax,$AB509,MATCH(year-$B$5,Resource_Cost!$D$8:$U$8,0))/(8.76*$Q509),9999),0)","v":9.6768136316564703},{"$f":"IF($Q509>0,$V509*INDEX(tableFixedOM,$AB509,MATCH(year-$B$5,Resource_Cost!$D$8:$U$8,0))/(8.76*$Q509),9999)","v":12.069390860517849},{"$f":"IF($Q509>0,$T509*$AU509*$Z509*INDEX(tableITC,$AB509,MATCH(year-$B$5,Resource_Cost!$D$8:$U$8,0))/(8.76*$Q509),9999)","v":-21.861472044181259},{"$f":"$X509*$Y509*INDEX(tableFuel,$AB509,MATCH(year-$B$5,Resource_Cost!$D$8:$U$8,0))","v":0},{"$f":"$W509*INDEX(tableVarOM,$AB509,MATCH(year-$B$5,Resource_Cost!$D$8:$U$8,0))","v":0},{"$f":"$Z509*INDEX(tablePTC,$AB509,MATCH(year-$B$5,Resource_Cost!$D$8:$U$8,0))","v":0},146.04194851897276,{"$f":"NPV((1+WACC)/(1-$AZ509)-1,OFFSET(Valuation!$D$54,MATCH($AY509,Valuation!$C$54:$C$64,0)-1,0,1,$AW509))*(8.76*$Q509*$BJ509)","v":3066.5797286865673},{"$f":"(IF(AND($Q509>0,NOT(ISERROR(MATCH($AX509,Valuation!$C$23:$C$29,0)))),IF(OR($D509=\"CA\",$N509=\"Existing\"), -NPV((1+realWACC)/(1-$AZ509)-1,OFFSET(Valuation!$D$23,MATCH($AX509,Valuation!$C$23:$C$29,0)-1,0,1,$AW509)*(8.76*$Q509))*(1-$BA509),  -NPV((1+realWACC)/(1-$AZ509)-1,OFFSET(Valuation!$D$8,0,0,1,$AW509))*$B$6),0))","v":-4.68499208451769},{"$f":"IF(NOT(ISERROR(MATCH($AY509,Valuation!$C$32:$C$42,0))),-NPV((1+realWACC)/(1-$AZ509)-1,OFFSET(Valuation!$D$65,MATCH($AY509,Valuation!$C$65:$C$75,0)-1,0,1,$AW509)*OFFSET(Valuation!$D$54,MATCH($AY509,Valuation!$C$54:$C$64,0)-1,0,1,$AW509))*(1-$BA509)*(8.76*$Q509),0)","v":-613.53659503394385},null,{"$f":"NPV((1+WACC)/(1-$AZ509)-1,OFFSET(Valuation!$D$43,MATCH($AY509,Valuation!$C$43:$C$53,0)-1,0,1,$AW509))*(8.76*$Q509*$BJ509)","v":0},{"$f":"NPV((1+WACC)/(1-$AZ509)-1,OFFSET(Valuation!$D$54,MATCH($AY509,Valuation!$C$54:$C$64,0)-1,0,1,$AW509)*(8.76*$Q509))","v":20.997937645896165},146.04194851897273,-0.22311677287189793,-29.218897845134489,0,0,116.59993390096635,{"$f":"IF(N509=\"New\",INDEX(Tx_Supply!$AK$14:$AK$101,$AD509),0)","v":0},{"$f":"INDEX(Tx_Supply!$CJ$14:$CJ$101,$AD509)","v":0},{"$f":"-PV(WACC,$AW509,INDEX(Tx_Supply!$AI$14:$AI$101,$AD509))","v":0},{"$f":"-PV(WACC,$AW509,INDEX(Tx_Supply!$CI$14:$CI$101,$AD509))","v":0},0,0,null,null,null,0,146.04194851897276,-0.22311677287189793,-29.218897845134489,0,0,0,0,116.59993390096638,116.59993390096638,null,0,146.04194851897276,null,-29.218897845134489,0,0,0,0,116.82305067383827,116.82305067383827,null,116.59993390096638,116.82305067383827,"FD",null,{"$f":"IF(AND(DD509=\"FD\",CF509=1,INDEX(Tx_Supply!$AL$14:$AL$101,AD509)>0),1,0)","v":0},null,1,{"$f":"IF(INDEX(Tx_Supply!$AH$14:$AH$101,$AD509)=1,0,1)","v":0},116.59993390096638,68.534675705931591,{"$f":"INDEX(Tx_Supply!$AL$14:$AL$101,AD509)*DH509","v":9999893.8403999992},68.534675705931591,116.59993390096638,1,null,0,0,9999,0,{"$f":"INDEX(Tx_Supply!$CK$14:$CK$101,AD509)","v":0},0,9999,0,9999,0,null,null,1,0,0,0,68.534675705931591,{"$f":"INDEX(Tx_Supply!$K$220:$K$238,AE509)","v":9999747.8023999985},116.59993390096638,0,68.534675705931591,68.534675705931591,1,null,0,9999,0,{"$f":"INDEX(Tx_Supply!$AL$14:$AL$101,AD509)*$EO509","v":0},0,0,9999,null,68.534675705931591,{"$f":"IF(AND($N509=\"Existing\",$R509+1<=DATE(year,12,31),$S509>=DATE(year,1,1)),MAX(SUMPRODUCT((OFFSET(Active_Portfolio!$C$12,1,0,ctPort,1)=$B509)*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1)*(OFFSET(Active_Portfolio!$B$12,1,0,ctPort,1)<=2)*(OFFSET(Active_Portfolio!$Y$12,1,0,ctPort,1)=0))-SUMPRODUCT((OFFSET(Active_Portfolio!$C$12,1,0,ctPort,1)=$B509)*(OFFSET(Active_Portfolio!$B$12,1,0,ctPort,1)=3)*(OFFSET(Active_Portfolio!$Y$12,1,0,ctPort,1)=0)*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1)),0),0)","v":0},68.534675705931591,{"$f":"EY509*8.76*$Q509*IF(NOT(ISERROR(MATCH($AX509,Valuation!$C$32:$C$42,0))),(1-INDEX(Energy!$HS$365:$JE$375,MATCH($AX509,Energy!$HR$365:$HR$375,0),MATCH(year,Energy!$HS$57:$JE$57,0))),1)*MAX(MIN($S509,DATE(year,12,31))-MAX($R509+1,DATE(year,1,1))+1,0)/(DATE(year,12,31)-DATE(year,1,1)+1)","v":137.79298030301291},129.10144761117274,116.59993390096638,0,0,116.59993390096638,null,0,0,0,0,null,0,0,null,{"$f":"IF($N509=\"Existing\",IF(SUMPRODUCT((OFFSET(Active_Portfolio!$C$12,1,0,ctPort,1)=$B509)*(OFFSET(Active_Portfolio!$B$12,1,0,ctPort,1)<=2)*OFFSET(Active_Portfolio!$Y$12,1,0,ctPort,1))>0,MAX(SUMPRODUCT((OFFSET(Active_Portfolio!$C$12,1,0,ctPort,1)=$B509)*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1)*(OFFSET(Active_Portfolio!$B$12,1,0,ctPort,1)<=2)*(OFFSET(Active_Portfolio!$Y$12,1,0,ctPort,1)=1))-SUMPRODUCT((OFFSET(Active_Portfolio!$C$12,1,0,ctPort,1)=$B509)*(OFFSET(Active_Portfolio!$B$12,1,0,ctPort,1)=3)*(OFFSET(Active_Portfolio!$Y$12,1,0,ctPort,1)=1)*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1)),0),0),0)","v":0},0,null,4,"BV_DG_103","CA_DistPV_Ventura County (Partial)_Rooftop_15-30%","CA","Ventura","Distributed","n/a","n/a",0,"Solar PV","Rooftop","New","2099-01-01","2099-12-31",1,1,{"$f":"IF($N509=\"New\",IF($D509=\"CA\",1,0),OFFSET(Active_Portfolio!$R$12,MATCH($B509,OFFSET(rng_IDpaste,1,0,ctPort,1),0),0))","v":1},1,1,0,0,0,0,0,0,0,0,9,"Solar PV - Dist","Solar PV - Dist",0,{"$f":"INDEX(Resource_Char!$I$21:$AF$21,AB509)","v":7.0000000000000001E-3},0.84,0]
[526,"BV_DG_68","CA_DistPV_San Mateo County_Parking Lot_0-15%","CA","San Mateo","Distributed",null,null,null,"Solar PV","Parking Lot","0-15%","B&V_DG","New",1,40.127308999201425,0.21773852194979468,"2016-12-31","9999-01-01",1.0556311049800267,0.51587449552067111,1,1,1,1,1,null,8,{"$f":"IF(OR(ISERROR(MATCH($F543,CREZ_Tx_Inputs!$A$9:$A$108,0)),$N543=\"Existing\"),MATCH(\"NonCREZ\",CREZ_Tx_Inputs!$A$9:$A$108,0),MATCH($F543,CREZ_Tx_Inputs!$A$9:$A$108,0))","v":99},{"$f":"MATCH(INDEX(Tx_Mapping!$B$8:$B$107,AC543),Tx_Mapping!$F$8:$F$95,0)","v":87},{"$f":"MATCH(INDEX(Tx_Mapping!$G$8:$G$95,AD543,1),Tx_Mapping!$K$8:$K$59,0)","v":2},null,40.127308999201425,{"$f":"IFERROR(OFFSET(Env_Screen!Q$7,MATCH($B543,OFFSET(Env_Screen!$A$7,1,0,ctEnvScreen,1),0),0),1)","v":1},{"$f":"IF(AND($J543=\"Solar PV\",$N543=\"New\"),IF(OR(ISNUMBER(FIND(General_Inputs!$D$130,$K543)),$K543=\"Parking Lot\",$K543=\"Rooftop\"),1,0),1)","v":1},{"$f":"IF(N543=\"New\",INDEX(CREZ_Tx_Inputs!$D$9:$D$108,$AC543),1)","v":1},1,40.127308999201425,{"$f":"MIN(IF($N543=\"New\",SUMPRODUCT((OFFSET(Active_Portfolio!$C$12,1,0,ctPort,1)=$B543)*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1)),0),AL543)","v":0},40.127308999201425,null,false,1,40.127308999201425,null,{"$f":"IF(N543=\"New\",INDEX(General_Inputs!$H$7:$H$14,MATCH($J543,General_Inputs!$D$7:$D$14,0)),OFFSET(Active_Portfolio!$AH$12,MATCH($C543,OFFSET(Active_Portfolio!$D$12,1,0,ctPort,1),0),0))","v":0.84},{"$f":"IF($N543=\"New\",1,INDEX(General_Inputs!$F$23:$F$30,MATCH($J543,General_Inputs!$D$23:$D$30,0)))","v":1},{"$f":"INDEX(Resource_Char!$I$39:$AF$39,$AB543)","v":25},25,{"$f":"IF(ISERROR(MATCH(IF($D543=\"CA\",$F543,$D543),Resource_Char!$E$158:$E$234,0)),INDEX(Resource_Char!$I$158:$AF$158,$AB543),INDEX(Resource_Char!$I$158:$AF$234,MATCH(IF($D543=\"CA\",$F543,$D543),Resource_Char!$E$158:$E$234,0),$AB543))","v":"Solar PV - Dist"},{"$f":"IF(ISERROR(MATCH(IF($D543=\"CA\",$F543,$D543),Resource_Char!$E$237:$E$314,0)),INDEX(Resource_Char!$I$237:$AF$237,$AB543),INDEX(Resource_Char!$I$237:$AF$314,MATCH(IF($D543=\"CA\",$F543,$D543),Resource_Char!$E$237:$E$314,0),$AB543))","v":"Solar PV - Dist"},{"$f":"INDEX(Resource_Char!$I$21:$AF$21,$AB543)","v":7.0000000000000001E-3},{"$f":"1-(1-INDEX(Tx_Supply!$F$14:$F$101,$AD543))","v":0},{"$f":"IF($Q543>0,$T543*$AU543*INDEX(tableCapital,$AB543,MATCH(year-$B$5,Resource_Cost!$D$8:$U$8,0))/(8.76*$Q543),9999)","v":151.424257226295},{"$f":"IF($Q543>0,$U543*INDEX(tableInterconnect,$AB543,MATCH(year-$B$5,Resource_Cost!$D$8:$U$8,0))/(8.76*$Q543),9999)","v":9.9688236066285434},{"$f":"IF(OR(LEFT($J543,5)<>\"Solar\",year>=2025),IF($Q543>0,$T543*$AU543*INDEX(tablePropTax,$AB543,MATCH(year-$B$5,Resource_Cost!$D$8:$U$8,0))/(8.76*$Q543),9999),0)","v":11.277577069534049},{"$f":"IF($Q543>0,$V543*INDEX(tableFixedOM,$AB543,MATCH(year-$B$5,Resource_Cost!$D$8:$U$8,0))/(8.76*$Q543),9999)","v":12.710752302882323},{"$f":"IF($Q543>0,$T543*$AU543*$Z543*INDEX(tableITC,$AB543,MATCH(year-$B$5,Resource_Cost!$D$8:$U$8,0))/(8.76*$Q543),9999)","v":-25.595625713675627},{"$f":"$X543*$Y543*INDEX(tableFuel,$AB543,MATCH(year-$B$5,Resource_Cost!$D$8:$U$8,0))","v":0},{"$f":"$W543*INDEX(tableVarOM,$AB543,MATCH(year-$B$5,Resource_Cost!$D$8:$U$8,0))","v":0},{"$f":"$Z543*INDEX(tablePTC,$AB543,MATCH(year-$B$5,Resource_Cost!$D$8:$U$8,0))","v":0},159.78578449166432,{"$f":"NPV((1+WACC)/(1-$AZ543)-1,OFFSET(Valuation!$D$54,MATCH($AY543,Valuation!$C$54:$C$64,0)-1,0,1,$AW543))*(8.76*$Q543*$BJ543)","v":3183.0057725965257},{"$f":"(IF(AND($Q543>0,NOT(ISERROR(MATCH($AX543,Valuation!$C$23:$C$29,0)))),IF(OR($D543=\"CA\",$N543=\"Existing\"), -NPV((1+realWACC)/(1-$AZ543)-1,OFFSET(Valuation!$D$23,MATCH($AX543,Valuation!$C$23:$C$29,0)-1,0,1,$AW543)*(8.76*$Q543))*(1-$BA543),  -NPV((1+realWACC)/(1-$AZ543)-1,OFFSET(Valuation!$D$8,0,0,1,$AW543))*$B$6),0))","v":-4.444587973039666},{"$f":"IF(NOT(ISERROR(MATCH($AY543,Valuation!$C$32:$C$42,0))),-NPV((1+realWACC)/(1-$AZ543)-1,OFFSET(Valuation!$D$65,MATCH($AY543,Valuation!$C$65:$C$75,0)-1,0,1,$AW543)*OFFSET(Valuation!$D$54,MATCH($AY543,Valuation!$C$54:$C$64,0)-1,0,1,$AW543))*(1-$BA543)*(8.76*$Q543),0)","v":-582.05378410757874},null,{"$f":"NPV((1+WACC)/(1-$AZ543)-1,OFFSET(Valuation!$D$43,MATCH($AY543,Valuation!$C$43:$C$53,0)-1,0,1,$AW543))*(8.76*$Q543*$BJ543)","v":0},{"$f":"NPV((1+WACC)/(1-$AZ543)-1,OFFSET(Valuation!$D$54,MATCH($AY543,Valuation!$C$54:$C$64,0)-1,0,1,$AW543)*(8.76*$Q543))","v":19.920456520727448},159.78578449166434,-0.22311677287189802,-29.218897845134499,0,0,130.34376987365795,{"$f":"IF(N543=\"New\",INDEX(Tx_Supply!$AK$14:$AK$101,$AD543),0)","v":0},{"$f":"INDEX(Tx_Supply!$CJ$14:$CJ$101,$AD543)","v":0},{"$f":"-PV(WACC,$AW543,INDEX(Tx_Supply!$AI$14:$AI$101,$AD543))","v":0},{"$f":"-PV(WACC,$AW543,INDEX(Tx_Supply!$CI$14:$CI$101,$AD543))","v":0},0,0,null,null,null,0,159.78578449166432,-0.22311677287189802,-29.218897845134499,0,0,0,0,130.34376987365792,130.34376987365792,null,0,159.78578449166432,null,-29.218897845134499,0,0,0,0,130.56688664652981,130.56688664652981,null,130.34376987365792,130.56688664652981,"FD",null,{"$f":"IF(AND(DD543=\"FD\",CF543=1,INDEX(Tx_Supply!$AL$14:$AL$101,AD543)>0),1,0)","v":0},null,1,{"$f":"IF(INDEX(Tx_Supply!$AH$14:$AH$101,$AD543)=1,0,1)","v":0},130.34376987365792,40.127308999201425,{"$f":"INDEX(Tx_Supply!$AL$14:$AL$101,AD543)*DH543","v":9999893.8403999992},40.127308999201425,130.34376987365792,1,null,0,0,9999,0,{"$f":"INDEX(Tx_Supply!$CK$14:$CK$101,AD543)","v":0},0,9999,0,9999,0,null,null,1,0,0,0,40.127308999201425,{"$f":"INDEX(Tx_Supply!$K$220:$K$238,AE543)","v":9999747.8023999985},130.34376987365792,0,40.127308999201425,40.127308999201425,1,null,0,9999,0,{"$f":"INDEX(Tx_Supply!$AL$14:$AL$101,AD543)*$EO543","v":0},0,0,9999,null,40.127308999201425,{"$f":"IF(AND($N543=\"Existing\",$R543+1<=DATE(year,12,31),$S543>=DATE(year,1,1)),MAX(SUMPRODUCT((OFFSET(Active_Portfolio!$C$12,1,0,ctPort,1)=$B543)*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1)*(OFFSET(Active_Portfolio!$B$12,1,0,ctPort,1)<=2)*(OFFSET(Active_Portfolio!$Y$12,1,0,ctPort,1)=0))-SUMPRODUCT((OFFSET(Active_Portfolio!$C$12,1,0,ctPort,1)=$B543)*(OFFSET(Active_Portfolio!$B$12,1,0,ctPort,1)=3)*(OFFSET(Active_Portfolio!$Y$12,1,0,ctPort,1)=0)*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1)),0),0)","v":0},40.127308999201425,{"$f":"EY543*8.76*$Q543*IF(NOT(ISERROR(MATCH($AX543,Valuation!$C$32:$C$42,0))),(1-INDEX(Energy!$HS$365:$JE$375,MATCH($AX543,Energy!$HR$365:$HR$375,0),MATCH(year,Energy!$HS$57:$JE$57,0))),1)*MAX(MIN($S543,DATE(year,12,31))-MAX($R543+1,DATE(year,1,1))+1,0)/(DATE(year,12,31)-DATE(year,1,1)+1)","v":76.538405933465199},71.710612413873974,130.34376987365792,0,0,130.34376987365792,null,0,0,0,0,null,0,0,null,{"$f":"IF($N543=\"Existing\",IF(SUMPRODUCT((OFFSET(Active_Portfolio!$C$12,1,0,ctPort,1)=$B543)*(OFFSET(Active_Portfolio!$B$12,1,0,ctPort,1)<=2)*OFFSET(Active_Portfolio!$Y$12,1,0,ctPort,1))>0,MAX(SUMPRODUCT((OFFSET(Active_Portfolio!$C$12,1,0,ctPort,1)=$B543)*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1)*(OFFSET(Active_Portfolio!$B$12,1,0,ctPort,1)<=2)*(OFFSET(Active_Portfolio!$Y$12,1,0,ctPort,1)=1))-SUMPRODUCT((OFFSET(Active_Portfolio!$C$12,1,0,ctPort,1)=$B543)*(OFFSET(Active_Portfolio!$B$12,1,0,ctPort,1)=3)*(OFFSET(Active_Portfolio!$Y$12,1,0,ctPort,1)=1)*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1)),0),0),0)","v":0},0,null,4,"BV_DG_68","CA_DistPV_San Mateo County_Parking Lot_0-15%","CA","San Mateo","Distributed","n/a","n/a",0,"Solar PV","Parking Lot","New","2099-01-01","2099-12-31",1,1,{"$f":"IF($N543=\"New\",IF($D543=\"CA\",1,0),OFFSET(Active_Portfolio!$R$12,MATCH($B543,OFFSET(rng_IDpaste,1,0,ctPort,1),0),0))","v":1},1,1,0,0,0,0,0,0,0,0,8,"Solar PV - Dist","Solar PV - Dist",0,{"$f":"INDEX(Resource_Char!$I$21:$AF$21,AB543)","v":7.0000000000000001E-3},0.84,0]
[639,"ID_SW_B_4","ID_SW_B_4","ID",null,"ID_SW",null,null,null,"Biomass","Large",null,"BV_WREZ","New",1,98,0.85,"2016-12-31","9999-01-01",0.68621328881442933,0.74503338398101182,0,5.0288003095215936,1.0006745245661886,0.9394028504961085,1,null,3,{"$f":"IF(OR(ISERROR(MATCH($F656,CREZ_Tx_Inputs!$A$9:$A$108,0)),$N656=\"Existing\"),MATCH(\"NonCREZ\",CREZ_Tx_Inputs!$A$9:$A$108,0),MATCH($F656,CREZ_Tx_Inputs!$A$9:$A$108,0))","v":83},{"$f":"MATCH(INDEX(Tx_Mapping!$B$8:$B$107,AC656),Tx_Mapping!$F$8:$F$95,0)","v":71},{"$f":"MATCH(INDEX(Tx_Mapping!$G$8:$G$95,AD656,1),Tx_Mapping!$K$8:$K$59,0)","v":7},null,98,{"$f":"IFERROR(OFFSET(Env_Screen!Q$7,MATCH($B656,OFFSET(Env_Screen!$A$7,1,0,ctEnvScreen,1),0),0),1)","v":1},{"$f":"IF(AND($J656=\"Solar PV\",$N656=\"New\"),IF(OR(ISNUMBER(FIND(General_Inputs!$D$130,$K656)),$K656=\"Parking Lot\",$K656=\"Rooftop\"),1,0),1)","v":1},{"$f":"IF(N656=\"New\",INDEX(CREZ_Tx_Inputs!$D$9:$D$108,$AC656),1)","v":1},1,98,{"$f":"MIN(IF($N656=\"New\",SUMPRODUCT((OFFSET(Active_Portfolio!$C$12,1,0,ctPort,1)=$B656)*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1)),0),AL656)","v":0},98,null,false,1,98,null,{"$f":"IF(N656=\"New\",INDEX(General_Inputs!$H$7:$H$14,MATCH($J656,General_Inputs!$D$7:$D$14,0)),OFFSET(Active_Portfolio!$AH$12,MATCH($C656,OFFSET(Active_Portfolio!$D$12,1,0,ctPort,1),0),0))","v":0.84},{"$f":"IF($N656=\"New\",1,INDEX(General_Inputs!$F$23:$F$30,MATCH($J656,General_Inputs!$D$23:$D$30,0)))","v":1},{"$f":"INDEX(Resource_Char!$I$39:$AF$39,$AB656)","v":20},20,{"$f":"IF(ISERROR(MATCH(IF($D656=\"CA\",$F656,$D656),Resource_Char!$E$158:$E$234,0)),INDEX(Resource_Char!$I$158:$AF$158,$AB656),INDEX(Resource_Char!$I$158:$AF$234,MATCH(IF($D656=\"CA\",$F656,$D656),Resource_Char!$E$158:$E$234,0),$AB656))","v":"Baseload"},{"$f":"IF(ISERROR(MATCH(IF($D656=\"CA\",$F656,$D656),Resource_Char!$E$237:$E$314,0)),INDEX(Resource_Char!$I$237:$AF$237,$AB656),INDEX(Resource_Char!$I$237:$AF$314,MATCH(IF($D656=\"CA\",$F656,$D656),Resource_Char!$E$237:$E$314,0),$AB656))","v":"Baseload"},{"$f":"INDEX(Resource_Char!$I$21:$AF$21,$AB656)","v":0},{"$f":"1-(1-INDEX(Tx_Supply!$F$14:$F$101,$AD656))","v":4.8139840139556633E-2},{"$f":"IF($Q656>0,$T656*$AU656*INDEX(tableCapital,$AB656,MATCH(year-$B$5,Resource_Cost!$D$8:$U$8,0))/(8.76*$Q656),9999)","v":61.230311363129189},{"$f":"IF($Q656>0,$U656*INDEX(tableInterconnect,$AB656,MATCH(year-$B$5,Resource_Cost!$D$8:$U$8,0))/(8.76*$Q656),9999)","v":2.3274809223001611},{"$f":"IF(OR(LEFT($J656,5)<>\"Solar\",year>=2025),IF($Q656>0,$T656*$AU656*INDEX(tablePropTax,$AB656,MATCH(year-$B$5,Resource_Cost!$D$8:$U$8,0))/(8.76*$Q656),9999),0)","v":4.0645970795156856},{"$f":"IF($Q656>0,$V656*INDEX(tableFixedOM,$AB656,MATCH(year-$B$5,Resource_Cost!$D$8:$U$8,0))/(8.76*$Q656),9999)","v":0},{"$f":"IF($Q656>0,$T656*$AU656*$Z656*INDEX(tableITC,$AB656,MATCH(year-$B$5,Resource_Cost!$D$8:$U$8,0))/(8.76*$Q656),9999)","v":0},{"$f":"$X656*$Y656*INDEX(tableFuel,$AB656,MATCH(year-$B$5,Resource_Cost!$D$8:$U$8,0))","v":35.661578280663008},{"$f":"$W656*INDEX(tableVarOM,$AB656,MATCH(year-$B$5,Resource_Cost!$D$8:$U$8,0))","v":51.227428716764031},{"$f":"$Z656*INDEX(tablePTC,$AB656,MATCH(year-$B$5,Resource_Cost!$D$8:$U$8,0))","v":0},154.51139636237207,{"$f":"NPV((1+WACC)/(1-$AZ656)-1,OFFSET(Valuation!$D$54,MATCH($AY656,Valuation!$C$54:$C$64,0)-1,0,1,$AW656))*(8.76*$Q656*$BJ656)","v":11728.679298210496},{"$f":"(IF(AND($Q656>0,NOT(ISERROR(MATCH($AX656,Valuation!$C$23:$C$29,0)))),IF(OR($D656=\"CA\",$N656=\"Existing\"), -NPV((1+realWACC)/(1-$AZ656)-1,OFFSET(Valuation!$D$23,MATCH($AX656,Valuation!$C$23:$C$29,0)-1,0,1,$AW656)*(8.76*$Q656))*(1-$BA656),  -NPV((1+realWACC)/(1-$AZ656)-1,OFFSET(Valuation!$D$8,0,0,1,$AW656))*$B$6),0))","v":-237.88101834737495},{"$f":"IF(NOT(ISERROR(MATCH($AY656,Valuation!$C$32:$C$42,0))),-NPV((1+realWACC)/(1-$AZ656)-1,OFFSET(Valuation!$D$65,MATCH($AY656,Valuation!$C$65:$C$75,0)-1,0,1,$AW656)*OFFSET(Valuation!$D$54,MATCH($AY656,Valuation!$C$54:$C$64,0)-1,0,1,$AW656))*(1-$BA656)*(8.76*$Q656),0)","v":-4592.7331897187914},null,{"$f":"NPV((1+WACC)/(1-$AZ656)-1,OFFSET(Valuation!$D$43,MATCH($AY656,Valuation!$C$43:$C$53,0)-1,0,1,$AW656))*(8.76*$Q656*$BJ656)","v":0},{"$f":"NPV((1+WACC)/(1-$AZ656)-1,OFFSET(Valuation!$D$54,MATCH($AY656,Valuation!$C$54:$C$64,0)-1,0,1,$AW656)*(8.76*$Q656))","v":75.908182660543019},154.51139636237201,-3.1337994141048671,-60.503795885316173,0,0,90.873801062950974,{"$f":"IF(N656=\"New\",INDEX(Tx_Supply!$AK$14:$AK$101,$AD656),0)","v":1},{"$f":"INDEX(Tx_Supply!$CJ$14:$CJ$101,$AD656)","v":1},{"$f":"-PV(WACC,$AW656,INDEX(Tx_Supply!$AI$14:$AI$101,$AD656))","v":2956.6075918309557},{"$f":"-PV(WACC,$AW656,INDEX(Tx_Supply!$CI$14:$CI$101,$AD656))","v":1260.3937578917175},38.949787601327948,16.604188293218996,null,null,null,1,154.51139636237207,-3.1337994141048671,-60.503795885316173,0,0,38.949787601327948,0,129.82358866427899,129.82358866427899,null,1,154.51139636237207,null,-60.503795885316173,0,0,16.604188293218996,0,110.61178877027488,110.61178877027488,null,129.82358866427899,110.61178877027488,"EO",null,{"$f":"IF(AND(DD656=\"FD\",CF656=1,INDEX(Tx_Supply!$AL$14:$AL$101,AD656)>0),1,0)","v":0},null,0,{"$f":"IF(INDEX(Tx_Supply!$AH$14:$AH$101,$AD656)=1,0,1)","v":1},9999,0,{"$f":"INDEX(Tx_Supply!$AL$14:$AL$101,AD656)*DH656","v":0},0,9999,0,null,1,1,110.61178877027488,98,{"$f":"INDEX(Tx_Supply!$CK$14:$CK$101,AD656)","v":0},0,9999,0,9999,0,null,null,0,0,0,0,0,{"$f":"INDEX(Tx_Supply!$K$220:$K$238,AE656)","v":1249.8499999999999},9999,0,0,0,0,null,1,129.82358866427899,98,{"$f":"INDEX(Tx_Supply!$AL$14:$AL$101,AD656)*$EO656","v":0},0,0,9999,null,0,{"$f":"IF(AND($N656=\"Existing\",$R656+1<=DATE(year,12,31),$S656>=DATE(year,1,1)),MAX(SUMPRODUCT((OFFSET(Active_Portfolio!$C$12,1,0,ctPort,1)=$B656)*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1)*(OFFSET(Active_Portfolio!$B$12,1,0,ctPort,1)<=2)*(OFFSET(Active_Portfolio!$Y$12,1,0,ctPort,1)=0))-SUMPRODUCT((OFFSET(Active_Portfolio!$C$12,1,0,ctPort,1)=$B656)*(OFFSET(Active_Portfolio!$B$12,1,0,ctPort,1)=3)*(OFFSET(Active_Portfolio!$Y$12,1,0,ctPort,1)=0)*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1)),0),0)","v":0},0,{"$f":"EY656*8.76*$Q656*IF(NOT(ISERROR(MATCH($AX656,Valuation!$C$32:$C$42,0))),(1-INDEX(Energy!$HS$365:$JE$375,MATCH($AX656,Energy!$HR$365:$HR$375,0),MATCH(year,Energy!$HS$57:$JE$57,0))),1)*MAX(MIN($S656,DATE(year,12,31))-MAX($R656+1,DATE(year,1,1))+1,0)/(DATE(year,12,31)-DATE(year,1,1)+1)","v":0},0,9999,0,0,9999,null,0,0,0,0,null,0,0,null,{"$f":"IF($N656=\"Existing\",IF(SUMPRODUCT((OFFSET(Active_Portfolio!$C$12,1,0,ctPort,1)=$B656)*(OFFSET(Active_Portfolio!$B$12,1,0,ctPort,1)<=2)*OFFSET(Active_Portfolio!$Y$12,1,0,ctPort,1))>0,MAX(SUMPRODUCT((OFFSET(Active_Portfolio!$C$12,1,0,ctPort,1)=$B656)*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1)*(OFFSET(Active_Portfolio!$B$12,1,0,ctPort,1)<=2)*(OFFSET(Active_Portfolio!$Y$12,1,0,ctPort,1)=1))-SUMPRODUCT((OFFSET(Active_Portfolio!$C$12,1,0,ctPort,1)=$B656)*(OFFSET(Active_Portfolio!$B$12,1,0,ctPort,1)=3)*(OFFSET(Active_Portfolio!$Y$12,1,0,ctPort,1)=1)*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1)),0),0),0)","v":0},0,null,4,"ID_SW_B_4","ID_SW_B_4","ID",0,"ID_SW","n/a","n/a",0,"Biomass","Large","New","2099-01-01","2099-12-31",1,1,{"$f":"IF($N656=\"New\",IF($D656=\"CA\",1,0),OFFSET(Active_Portfolio!$R$12,MATCH($B656,OFFSET(rng_IDpaste,1,0,ctPort,1),0),0))","v":0},1,0,0,0,0,0,0,0,0,0,3,"Baseload","Baseload",4.8139840139556633E-2,{"$f":"INDEX(Resource_Char!$I$21:$AF$21,AB656)","v":0},0.84,0]
[688,"OR_SO_G_4","OR_SO_G_4","OR",null,"OR_SO",null,null,null,"Geothermal",null,null,"BV_WREZ","New",1,64,0.8,"2016-12-31","9999-01-01",1.1659672773838721,0.66941148499002889,1.0098165717576517,1,1,1,1,null,4,{"$f":"IF(OR(ISERROR(MATCH($F705,CREZ_Tx_Inputs!$A$9:$A$108,0)),$N705=\"Existing\"),MATCH(\"NonCREZ\",CREZ_Tx_Inputs!$A$9:$A$108,0),MATCH($F705,CREZ_Tx_Inputs!$A$9:$A$108,0))","v":91},{"$f":"MATCH(INDEX(Tx_Mapping!$B$8:$B$107,AC705),Tx_Mapping!$F$8:$F$95,0)","v":79},{"$f":"MATCH(INDEX(Tx_Mapping!$G$8:$G$95,AD705,1),Tx_Mapping!$K$8:$K$59,0)","v":7},null,64,{"$f":"IFERROR(OFFSET(Env_Screen!Q$7,MATCH($B705,OFFSET(Env_Screen!$A$7,1,0,ctEnvScreen,1),0),0),1)","v":1},{"$f":"IF(AND($J705=\"Solar PV\",$N705=\"New\"),IF(OR(ISNUMBER(FIND(General_Inputs!$D$130,$K705)),$K705=\"Parking Lot\",$K705=\"Rooftop\"),1,0),1)","v":1},{"$f":"IF(N705=\"New\",INDEX(CREZ_Tx_Inputs!$D$9:$D$108,$AC705),1)","v":1},1,64,{"$f":"MIN(IF($N705=\"New\",SUMPRODUCT((OFFSET(Active_Portfolio!$C$12,1,0,ctPort,1)=$B705)*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1)),0),AL705)","v":0},64,null,false,1,64,null,{"$f":"IF(N705=\"New\",INDEX(General_Inputs!$H$7:$H$14,MATCH($J705,General_Inputs!$D$7:$D$14,0)),OFFSET(Active_Portfolio!$AH$12,MATCH($C705,OFFSET(Active_Portfolio!$D$12,1,0,ctPort,1),0),0))","v":0.84},{"$f":"IF($N705=\"New\",1,INDEX(General_Inputs!$F$23:$F$30,MATCH($J705,General_Inputs!$D$23:$D$30,0)))","v":1},{"$f":"INDEX(Resource_Char!$I$39:$AF$39,$AB705)","v":20},20,{"$f":"IF(ISERROR(MATCH(IF($D705=\"CA\",$F705,$D705),Resource_Char!$E$158:$E$234,0)),INDEX(Resource_Char!$I$158:$AF$158,$AB705),INDEX(Resource_Char!$I$158:$AF$234,MATCH(IF($D705=\"CA\",$F705,$D705),Resource_Char!$E$158:$E$234,0),$AB705))","v":"Baseload"},{"$f":"IF(ISERROR(MATCH(IF($D705=\"CA\",$F705,$D705),Resource_Char!$E$237:$E$314,0)),INDEX(Resource_Char!$I$237:$AF$237,$AB705),INDEX(Resource_Char!$I$237:$AF$314,MATCH(IF($D705=\"CA\",$F705,$D705),Resource_Char!$E$237:$E$314,0),$AB705))","v":"Baseload"},{"$f":"INDEX(Resource_Char!$I$21:$AF$21,$AB705)","v":0},{"$f":"1-(1-INDEX(Tx_Supply!$F$14:$F$101,$AD705))","v":2.5323332669786813E-2},{"$f":"IF($Q705>0,$T705*$AU705*INDEX(tableCapital,$AB705,MATCH(year-$B$5,Resource_Cost!$D$8:$U$8,0))/(8.76*$Q705),9999)","v":118.06332507633861},{"$f":"IF($Q705>0,$U705*INDEX(tableInterconnect,$AB705,MATCH(year-$B$5,Resource_Cost!$D$8:$U$8,0))/(8.76*$Q705),9999)","v":2.6519312887261237},{"$f":"IF(OR(LEFT($J705,5)<>\"Solar\",year>=2025),IF($Q705>0,$T705*$AU705*INDEX(tablePropTax,$AB705,MATCH(year-$B$5,Resource_Cost!$D$8:$U$8,0))/(8.76*$Q705),9999),0)","v":7.9491794265202964},{"$f":"IF($Q705>0,$V705*INDEX(tableFixedOM,$AB705,MATCH(year-$B$5,Resource_Cost!$D$8:$U$8,0))/(8.76*$Q705),9999)","v":43.369104579992126},{"$f":"IF($Q705>0,$T705*$AU705*$Z705*INDEX(tableITC,$AB705,MATCH(year-$B$5,Resource_Cost!$D$8:$U$8,0))/(8.76*$Q705),9999)","v":-19.642310661213749},{"$f":"$X705*$Y705*INDEX(tableFuel,$AB705,MATCH(year-$B$5,Resource_Cost!$D$8:$U$8,0))","v":0},{"$f":"$W705*INDEX(tableVarOM,$AB705,MATCH(year-$B$5,Resource_Cost!$D$8:$U$8,0))","v":0},{"$f":"$Z705*INDEX(tablePTC,$AB705,MATCH(year-$B$5,Resource_Cost!$D$8:$U$8,0))","v":0},152.3912297103634,{"$f":"NPV((1+WACC)/(1-$AZ705)-1,OFFSET(Valuation!$D$54,MATCH($AY705,Valuation!$C$54:$C$64,0)-1,0,1,$AW705))*(8.76*$Q705*$BJ705)","v":10887.285930088499},{"$f":"(IF(AND($Q705>0,NOT(ISERROR(MATCH($AX705,Valuation!$C$23:$C$29,0)))),IF(OR($D705=\"CA\",$N705=\"Existing\"), -NPV((1+realWACC)/(1-$AZ705)-1,OFFSET(Valuation!$D$23,MATCH($AX705,Valuation!$C$23:$C$29,0)-1,0,1,$AW705)*(8.76*$Q705))*(1-$BA705),  -NPV((1+realWACC)/(1-$AZ705)-1,OFFSET(Valuation!$D$8,0,0,1,$AW705))*$B$6),0))","v":-237.88101834737495},{"$f":"IF(NOT(ISERROR(MATCH($AY705,Valuation!$C$32:$C$42,0))),-NPV((1+realWACC)/(1-$AZ705)-1,OFFSET(Valuation!$D$65,MATCH($AY705,Valuation!$C$65:$C$75,0)-1,0,1,$AW705)*OFFSET(Valuation!$D$54,MATCH($AY705,Valuation!$C$54:$C$64,0)-1,0,1,$AW705))*(1-$BA705)*(8.76*$Q705),0)","v":-4426.1863793579105},null,{"$f":"NPV((1+WACC)/(1-$AZ705)-1,OFFSET(Valuation!$D$43,MATCH($AY705,Valuation!$C$43:$C$53,0)-1,0,1,$AW705))*(8.76*$Q705*$BJ705)","v":0},{"$f":"NPV((1+WACC)/(1-$AZ705)-1,OFFSET(Valuation!$D$54,MATCH($AY705,Valuation!$C$54:$C$64,0)-1,0,1,$AW705)*(8.76*$Q705))","v":71.44299544521698},152.39122971036329,-3.3296618774864202,-61.954098533731596,0,0,87.107469299145279,{"$f":"IF(N705=\"New\",INDEX(Tx_Supply!$AK$14:$AK$101,$AD705),0)","v":1},{"$f":"INDEX(Tx_Supply!$CJ$14:$CJ$101,$AD705)","v":1},{"$f":"-PV(WACC,$AW705,INDEX(Tx_Supply!$AI$14:$AI$101,$AD705))","v":1977.7536075600124},{"$f":"-PV(WACC,$AW705,INDEX(Tx_Supply!$CI$14:$CI$101,$AD705))","v":281.53977362077427},27.68296031311521,3.9407610482494544,null,null,null,1,152.3912297103634,-3.3296618774864202,-61.954098533731596,0,0,27.68296031311521,0,114.7904296122606,114.7904296122606,null,1,152.3912297103634,null,-61.954098533731596,0,0,3.9407610482494544,0,94.377892224881265,94.377892224881265,null,114.7904296122606,94.377892224881265,"EO",null,{"$f":"IF(AND(DD705=\"FD\",CF705=1,INDEX(Tx_Supply!$AL$14:$AL$101,AD705)>0),1,0)","v":0},null,0,{"$f":"IF(INDEX(Tx_Supply!$AH$14:$AH$101,$AD705)=1,0,1)","v":1},9999,0,{"$f":"INDEX(Tx_Supply!$AL$14:$AL$101,AD705)*DH705","v":0},0,9999,0,null,1,1,94.377892224881265,64,{"$f":"INDEX(Tx_Supply!$CK$14:$CK$101,AD705)","v":0},0,9999,0,9999,0,null,null,0,0,0,0,0,{"$f":"INDEX(Tx_Supply!$K$220:$K$238,AE705)","v":1249.8499999999999},9999,0,0,0,0,null,1,114.7904296122606,64,{"$f":"INDEX(Tx_Supply!$AL$14:$AL$101,AD705)*$EO705","v":0},0,0,9999,null,0,{"$f":"IF(AND($N705=\"Existing\",$R705+1<=DATE(year,12,31),$S705>=DATE(year,1,1)),MAX(SUMPRODUCT((OFFSET(Active_Portfolio!$C$12,1,0,ctPort,1)=$B705)*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1)*(OFFSET(Active_Portfolio!$B$12,1,0,ctPort,1)<=2)*(OFFSET(Active_Portfolio!$Y$12,1,0,ctPort,1)=0))-SUMPRODUCT((OFFSET(Active_Portfolio!$C$12,1,0,ctPort,1)=$B705)*(OFFSET(Active_Portfolio!$B$12,1,0,ctPort,1)=3)*(OFFSET(Active_Portfolio!$Y$12,1,0,ctPort,1)=0)*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1)),0),0)","v":0},0,{"$f":"EY705*8.76*$Q705*IF(NOT(ISERROR(MATCH($AX705,Valuation!$C$32:$C$42,0))),(1-INDEX(Energy!$HS$365:$JE$375,MATCH($AX705,Energy!$HR$365:$HR$375,0),MATCH(year,Energy!$HS$57:$JE$57,0))),1)*MAX(MIN($S705,DATE(year,12,31))-MAX($R705+1,DATE(year,1,1))+1,0)/(DATE(year,12,31)-DATE(year,1,1)+1)","v":0},0,9999,0,0,9999,null,0,0,0,0,null,0,0,null,{"$f":"IF($N705=\"Existing\",IF(SUMPRODUCT((OFFSET(Active_Portfolio!$C$12,1,0,ctPort,1)=$B705)*(OFFSET(Active_Portfolio!$B$12,1,0,ctPort,1)<=2)*OFFSET(Active_Portfolio!$Y$12,1,0,ctPort,1))>0,MAX(SUMPRODUCT((OFFSET(Active_Portfolio!$C$12,1,0,ctPort,1)=$B705)*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1)*(OFFSET(Active_Portfolio!$B$12,1,0,ctPort,1)<=2)*(OFFSET(Active_Portfolio!$Y$12,1,0,ctPort,1)=1))-SUMPRODUCT((OFFSET(Active_Portfolio!$C$12,1,0,ctPort,1)=$B705)*(OFFSET(Active_Portfolio!$B$12,1,0,ctPort,1)=3)*(OFFSET(Active_Portfolio!$Y$12,1,0,ctPort,1)=1)*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1)),0),0),0)","v":0},0,null,4,"OR_SO_G_4","OR_SO_G_4","OR",0,"OR_SO","n/a","n/a",0,"Geothermal","","New","2099-01-01","2099-12-31",1,1,{"$f":"IF($N705=\"New\",IF($D705=\"CA\",1,0),OFFSET(Active_Portfolio!$R$12,MATCH($B705,OFFSET(rng_IDpaste,1,0,ctPort,1),0),0))","v":0},1,0,0,0,0,0,0,0,0,0,4,"Baseload","Baseload",2.5323332669786813E-2,{"$f":"INDEX(Resource_Char!$I$21:$AF$21,AB705)","v":0},0.84,0]
[737,"NV_SW_S","NV_SW_S","NV",null,"NV_SW",null,null,null,"Solar PV","Fixed Tilt - 20MW+",null,"BV_WREZ","New",1,0,0.28373224821247633,"2016-12-31","9999-01-01",0.97873399999999999,0.41151295315884401,1,1,1,1,1,null,13,{"$f":"IF(OR(ISERROR(MATCH($F754,CREZ_Tx_Inputs!$A$9:$A$108,0)),$N754=\"Existing\"),MATCH(\"NonCREZ\",CREZ_Tx_Inputs!$A$9:$A$108,0),MATCH($F754,CREZ_Tx_Inputs!$A$9:$A$108,0))","v":88},{"$f":"MATCH(INDEX(Tx_Mapping!$B$8:$B$107,AC754),Tx_Mapping!$F$8:$F$95,0)","v":76},{"$f":"MATCH(INDEX(Tx_Mapping!$G$8:$G$95,AD754,1),Tx_Mapping!$K$8:$K$59,0)","v":8},null,0,{"$f":"IFERROR(OFFSET(Env_Screen!Q$7,MATCH($B754,OFFSET(Env_Screen!$A$7,1,0,ctEnvScreen,1),0),0),1)","v":0},{"$f":"IF(AND($J754=\"Solar PV\",$N754=\"New\"),IF(OR(ISNUMBER(FIND(General_Inputs!$D$130,$K754)),$K754=\"Parking Lot\",$K754=\"Rooftop\"),1,0),1)","v":0},{"$f":"IF(N754=\"New\",INDEX(CREZ_Tx_Inputs!$D$9:$D$108,$AC754),1)","v":1},1,0,{"$f":"MIN(IF($N754=\"New\",SUMPRODUCT((OFFSET(Active_Portfolio!$C$12,1,0,ctPort,1)=$B754)*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1)),0),AL754)","v":0},0,null,false,1,0,null,{"$f":"IF(N754=\"New\",INDEX(General_Inputs!$H$7:$H$14,MATCH($J754,General_Inputs!$D$7:$D$14,0)),OFFSET(Active_Portfolio!$AH$12,MATCH($C754,OFFSET(Active_Portfolio!$D$12,1,0,ctPort,1),0),0))","v":0.84},{"$f":"IF($N754=\"New\",1,INDEX(General_Inputs!$F$23:$F$30,MATCH($J754,General_Inputs!$D$23:$D$30,0)))","v":1},{"$f":"INDEX(Resource_Char!$I$39:$AF$39,$AB754)","v":25},25,{"$f":"IF(ISERROR(MATCH(IF($D754=\"CA\",$F754,$D754),Resource_Char!$E$158:$E$234,0)),INDEX(Resource_Char!$I$158:$AF$158,$AB754),INDEX(Resource_Char!$I$158:$AF$234,MATCH(IF($D754=\"CA\",$F754,$D754),Resource_Char!$E$158:$E$234,0),$AB754))","v":"Solar PV - Utility"},{"$f":"IF(ISERROR(MATCH(IF($D754=\"CA\",$F754,$D754),Resource_Char!$E$237:$E$314,0)),INDEX(Resource_Char!$I$237:$AF$237,$AB754),INDEX(Resource_Char!$I$237:$AF$314,MATCH(IF($D754=\"CA\",$F754,$D754),Resource_Char!$E$237:$E$314,0),$AB754))","v":"Solar PV - Fixed"},{"$f":"INDEX(Resource_Char!$I$21:$AF$21,$AB754)","v":7.0000000000000001E-3},{"$f":"1-(1-INDEX(Tx_Supply!$F$14:$F$101,$AD754))","v":1.2809393769525612E-2},{"$f":"IF($Q754>0,$T754*$AU754*INDEX(tableCapital,$AB754,MATCH(year-$B$5,Resource_Cost!$D$8:$U$8,0))/(8.76*$Q754),9999)","v":80.929591130338821},{"$f":"IF($Q754>0,$U754*INDEX(tableInterconnect,$AB754,MATCH(year-$B$5,Resource_Cost!$D$8:$U$8,0))/(8.76*$Q754),9999)","v":3.4962563147859527},{"$f":"IF(OR(LEFT($J754,5)<>\"Solar\",year>=2025),IF($Q754>0,$T754*$AU754*INDEX(tablePropTax,$AB754,MATCH(year-$B$5,Resource_Cost!$D$8:$U$8,0))/(8.76*$Q754),9999),0)","v":6.0008943268795765},{"$f":"IF($Q754>0,$V754*INDEX(tableFixedOM,$AB754,MATCH(year-$B$5,Resource_Cost!$D$8:$U$8,0))/(8.76*$Q754),9999)","v":14.647313997020222},{"$f":"IF($Q754>0,$T754*$AU754*$Z754*INDEX(tableITC,$AB754,MATCH(year-$B$5,Resource_Cost!$D$8:$U$8,0))/(8.76*$Q754),9999)","v":-13.544628173330622},{"$f":"$X754*$Y754*INDEX(tableFuel,$AB754,MATCH(year-$B$5,Resource_Cost!$D$8:$U$8,0))","v":0},{"$f":"$W754*INDEX(tableVarOM,$AB754,MATCH(year-$B$5,Resource_Cost!$D$8:$U$8,0))","v":0},{"$f":"$Z754*INDEX(tablePTC,$AB754,MATCH(year-$B$5,Resource_Cost!$D$8:$U$8,0))","v":0},91.529427595693946,{"$f":"NPV((1+WACC)/(1-$AZ754)-1,OFFSET(Valuation!$D$54,MATCH($AY754,Valuation!$C$54:$C$64,0)-1,0,1,$AW754))*(8.76*$Q754*$BJ754)","v":2375.9290203100632},{"$f":"(IF(AND($Q754>0,NOT(ISERROR(MATCH($AX754,Valuation!$C$23:$C$29,0)))),IF(OR($D754=\"CA\",$N754=\"Existing\"), -NPV((1+realWACC)/(1-$AZ754)-1,OFFSET(Valuation!$D$23,MATCH($AX754,Valuation!$C$23:$C$29,0)-1,0,1,$AW754)*(8.76*$Q754))*(1-$BA754),  -NPV((1+realWACC)/(1-$AZ754)-1,OFFSET(Valuation!$D$8,0,0,1,$AW754))*$B$6),0))","v":-248.98473532328191},{"$f":"IF(NOT(ISERROR(MATCH($AY754,Valuation!$C$32:$C$42,0))),-NPV((1+realWACC)/(1-$AZ754)-1,OFFSET(Valuation!$D$65,MATCH($AY754,Valuation!$C$65:$C$75,0)-1,0,1,$AW754)*OFFSET(Valuation!$D$54,MATCH($AY754,Valuation!$C$54:$C$64,0)-1,0,1,$AW754))*(1-$BA754)*(8.76*$Q754),0)","v":-758.59372885939479},null,{"$f":"NPV((1+WACC)/(1-$AZ754)-1,OFFSET(Valuation!$D$43,MATCH($AY754,Valuation!$C$43:$C$53,0)-1,0,1,$AW754))*(8.76*$Q754*$BJ754)","v":0},{"$f":"NPV((1+WACC)/(1-$AZ754)-1,OFFSET(Valuation!$D$54,MATCH($AY754,Valuation!$C$54:$C$64,0)-1,0,1,$AW754)*(8.76*$Q754))","v":25.958088919828885},91.529427595693946,-9.5917976123846032,-29.223789594153043,0,0,52.713840389156289,{"$f":"IF(N754=\"New\",INDEX(Tx_Supply!$AK$14:$AK$101,$AD754),0)","v":1},{"$f":"INDEX(Tx_Supply!$CJ$14:$CJ$101,$AD754)","v":1},{"$f":"-PV(WACC,$AW754,INDEX(Tx_Supply!$AI$14:$AI$101,$AD754))","v":1590.1552053614701},{"$f":"-PV(WACC,$AW754,INDEX(Tx_Supply!$CI$14:$CI$101,$AD754))","v":530.15133286838852},61.258562225926468,20.423357609481648,null,null,null,1,91.529427595693946,-9.5917976123846032,-29.223789594153043,0,0,61.258562225926468,0,113.97240261508276,113.97240261508276,null,1,91.529427595693946,null,-29.223789594153043,0,0,20.423357609481648,0,82.728995611022555,82.728995611022555,null,113.97240261508276,82.728995611022555,"EO",null,{"$f":"IF(AND(DD754=\"FD\",CF754=1,INDEX(Tx_Supply!$AL$14:$AL$101,AD754)>0),1,0)","v":0},null,0,{"$f":"IF(INDEX(Tx_Supply!$AH$14:$AH$101,$AD754)=1,0,1)","v":1},9999,0,{"$f":"INDEX(Tx_Supply!$AL$14:$AL$101,AD754)*DH754","v":0},0,9999,0,null,1,1,82.728995611022555,0,{"$f":"INDEX(Tx_Supply!$CK$14:$CK$101,AD754)","v":0},0,9999,0,9999,0,null,null,0,0,0,0,0,{"$f":"INDEX(Tx_Supply!$K$220:$K$238,AE754)","v":2240.2399999999998},9999,0,0,0,0,null,1,113.97240261508276,0,{"$f":"INDEX(Tx_Supply!$AL$14:$AL$101,AD754)*$EO754","v":1334.0160000000001},0,0,9999,null,0,{"$f":"IF(AND($N754=\"Existing\",$R754+1<=DATE(year,12,31),$S754>=DATE(year,1,1)),MAX(SUMPRODUCT((OFFSET(Active_Portfolio!$C$12,1,0,ctPort,1)=$B754)*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1)*(OFFSET(Active_Portfolio!$B$12,1,0,ctPort,1)<=2)*(OFFSET(Active_Portfolio!$Y$12,1,0,ctPort,1)=0))-SUMPRODUCT((OFFSET(Active_Portfolio!$C$12,1,0,ctPort,1)=$B754)*(OFFSET(Active_Portfolio!$B$12,1,0,ctPort,1)=3)*(OFFSET(Active_Portfolio!$Y$12,1,0,ctPort,1)=0)*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1)),0),0)","v":0},0,{"$f":"EY754*8.76*$Q754*IF(NOT(ISERROR(MATCH($AX754,Valuation!$C$32:$C$42,0))),(1-INDEX(Energy!$HS$365:$JE$375,MATCH($AX754,Energy!$HR$365:$HR$375,0),MATCH(year,Energy!$HS$57:$JE$57,0))),1)*MAX(MIN($S754,DATE(year,12,31))-MAX($R754+1,DATE(year,1,1))+1,0)/(DATE(year,12,31)-DATE(year,1,1)+1)","v":0},0,9999,0,0,9999,null,0,0,0,0,null,0,0,null,{"$f":"IF($N754=\"Existing\",IF(SUMPRODUCT((OFFSET(Active_Portfolio!$C$12,1,0,ctPort,1)=$B754)*(OFFSET(Active_Portfolio!$B$12,1,0,ctPort,1)<=2)*OFFSET(Active_Portfolio!$Y$12,1,0,ctPort,1))>0,MAX(SUMPRODUCT((OFFSET(Active_Portfolio!$C$12,1,0,ctPort,1)=$B754)*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1)*(OFFSET(Active_Portfolio!$B$12,1,0,ctPort,1)<=2)*(OFFSET(Active_Portfolio!$Y$12,1,0,ctPort,1)=1))-SUMPRODUCT((OFFSET(Active_Portfolio!$C$12,1,0,ctPort,1)=$B754)*(OFFSET(Active_Portfolio!$B$12,1,0,ctPort,1)=3)*(OFFSET(Active_Portfolio!$Y$12,1,0,ctPort,1)=1)*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1)),0),0),0)","v":0},0,null,4,"NV_SW_S","NV_SW_S","NV",0,"NV_SW","n/a","n/a",0,"Solar PV","Fixed Tilt - 20MW+","New","2099-01-01","2099-12-31",1,1,{"$f":"IF($N754=\"New\",IF($D754=\"CA\",1,0),OFFSET(Active_Portfolio!$R$12,MATCH($B754,OFFSET(rng_IDpaste,1,0,ctPort,1),0),0))","v":0},1,0,0,0,0,0,0,0,0,0,13,"Solar PV - Utility","Solar PV - Fixed",1.2809393769525612E-2,{"$f":"INDEX(Resource_Char!$I$21:$AF$21,AB754)","v":7.0000000000000001E-3},0.84,0]
[786,"BC_NO_8","BC_NO_8","BC",null,"BC_NO",null,null,null,"Wind",null,null,"BV_WREZ","New",1,207,0.2474189189189189,"2016-12-31","9999-01-01",1.0516777194654396,2.8841592447152884,1.1428571428571428,0,1,1,0,null,18,{"$f":"IF(OR(ISERROR(MATCH($F803,CREZ_Tx_Inputs!$A$9:$A$108,0)),$N803=\"Existing\"),MATCH(\"NonCREZ\",CREZ_Tx_Inputs!$A$9:$A$108,0),MATCH($F803,CREZ_Tx_Inputs!$A$9:$A$108,0))","v":73},{"$f":"MATCH(INDEX(Tx_Mapping!$B$8:$B$107,AC803),Tx_Mapping!$F$8:$F$95,0)","v":61},{"$f":"MATCH(INDEX(Tx_Mapping!$G$8:$G$95,AD803,1),Tx_Mapping!$K$8:$K$59,0)","v":7},null,207,{"$f":"IFERROR(OFFSET(Env_Screen!Q$7,MATCH($B803,OFFSET(Env_Screen!$A$7,1,0,ctEnvScreen,1),0),0),1)","v":1},{"$f":"IF(AND($J803=\"Solar PV\",$N803=\"New\"),IF(OR(ISNUMBER(FIND(General_Inputs!$D$130,$K803)),$K803=\"Parking Lot\",$K803=\"Rooftop\"),1,0),1)","v":1},{"$f":"IF(N803=\"New\",INDEX(CREZ_Tx_Inputs!$D$9:$D$108,$AC803),1)","v":1},1,207,{"$f":"MIN(IF($N803=\"New\",SUMPRODUCT((OFFSET(Active_Portfolio!$C$12,1,0,ctPort,1)=$B803)*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1)),0),AL803)","v":0},207,null,false,1,207,null,{"$f":"IF(N803=\"New\",INDEX(General_Inputs!$H$7:$H$14,MATCH($J803,General_Inputs!$D$7:$D$14,0)),OFFSET(Active_Portfolio!$AH$12,MATCH($C803,OFFSET(Active_Portfolio!$D$12,1,0,ctPort,1),0),0))","v":0.84},{"$f":"IF($N803=\"New\",1,INDEX(General_Inputs!$F$23:$F$30,MATCH($J803,General_Inputs!$D$23:$D$30,0)))","v":1},{"$f":"INDEX(Resource_Char!$I$39:$AF$39,$AB803)","v":25},25,{"$f":"IF(ISERROR(MATCH(IF($D803=\"CA\",$F803,$D803),Resource_Char!$E$158:$E$234,0)),INDEX(Resource_Char!$I$158:$AF$158,$AB803),INDEX(Resource_Char!$I$158:$AF$234,MATCH(IF($D803=\"CA\",$F803,$D803),Resource_Char!$E$158:$E$234,0),$AB803))","v":"Wind - Inland"},{"$f":"IF(ISERROR(MATCH(IF($D803=\"CA\",$F803,$D803),Resource_Char!$E$237:$E$314,0)),INDEX(Resource_Char!$I$237:$AF$237,$AB803),INDEX(Resource_Char!$I$237:$AF$314,MATCH(IF($D803=\"CA\",$F803,$D803),Resource_Char!$E$237:$E$314,0),$AB803))","v":"Wind - NW"},{"$f":"INDEX(Resource_Char!$I$21:$AF$21,$AB803)","v":0},{"$f":"1-(1-INDEX(Tx_Supply!$F$14:$F$101,$AD803))","v":9.8196090187468221E-2},{"$f":"IF($Q803>0,$T803*$AU803*INDEX(tableCapital,$AB803,MATCH(year-$B$5,Resource_Cost!$D$8:$U$8,0))/(8.76*$Q803),9999)","v":92.915475854109459},{"$f":"IF($Q803>0,$U803*INDEX(tableInterconnect,$AB803,MATCH(year-$B$5,Resource_Cost!$D$8:$U$8,0))/(8.76*$Q803),9999)","v":17.461341255014425},{"$f":"IF(OR(LEFT($J803,5)<>\"Solar\",year>=2025),IF($Q803>0,$T803*$AU803*INDEX(tablePropTax,$AB803,MATCH(year-$B$5,Resource_Cost!$D$8:$U$8,0))/(8.76*$Q803),9999),0)","v":7.4870382251878276},{"$f":"IF($Q803>0,$V803*INDEX(tableFixedOM,$AB803,MATCH(year-$B$5,Resource_Cost!$D$8:$U$8,0))/(8.76*$Q803),9999)","v":19.812581537990742},{"$f":"IF($Q803>0,$T803*$AU803*$Z803*INDEX(tableITC,$AB803,MATCH(year-$B$5,Resource_Cost!$D$8:$U$8,0))/(8.76*$Q803),9999)","v":0},{"$f":"$X803*$Y803*INDEX(tableFuel,$AB803,MATCH(year-$B$5,Resource_Cost!$D$8:$U$8,0))","v":0},{"$f":"$W803*INDEX(tableVarOM,$AB803,MATCH(year-$B$5,Resource_Cost!$D$8:$U$8,0))","v":0},{"$f":"$Z803*INDEX(tablePTC,$AB803,MATCH(year-$B$5,Resource_Cost!$D$8:$U$8,0))","v":0},137.67643687230247,{"$f":"NPV((1+WACC)/(1-$AZ803)-1,OFFSET(Valuation!$D$54,MATCH($AY803,Valuation!$C$54:$C$64,0)-1,0,1,$AW803))*(8.76*$Q803*$BJ803)","v":3326.2318720435219},{"$f":"(IF(AND($Q803>0,NOT(ISERROR(MATCH($AX803,Valuation!$C$23:$C$29,0)))),IF(OR($D803=\"CA\",$N803=\"Existing\"), -NPV((1+realWACC)/(1-$AZ803)-1,OFFSET(Valuation!$D$23,MATCH($AX803,Valuation!$C$23:$C$29,0)-1,0,1,$AW803)*(8.76*$Q803))*(1-$BA803),  -NPV((1+realWACC)/(1-$AZ803)-1,OFFSET(Valuation!$D$8,0,0,1,$AW803))*$B$6),0))","v":-267.43795820998599},{"$f":"IF(NOT(ISERROR(MATCH($AY803,Valuation!$C$32:$C$42,0))),-NPV((1+realWACC)/(1-$AZ803)-1,OFFSET(Valuation!$D$65,MATCH($AY803,Valuation!$C$65:$C$75,0)-1,0,1,$AW803)*OFFSET(Valuation!$D$54,MATCH($AY803,Valuation!$C$54:$C$64,0)-1,0,1,$AW803))*(1-$BA803)*(8.76*$Q803),0)","v":-1479.5602205993077},null,{"$f":"NPV((1+WACC)/(1-$AZ803)-1,OFFSET(Valuation!$D$43,MATCH($AY803,Valuation!$C$43:$C$53,0)-1,0,1,$AW803))*(8.76*$Q803*$BJ803)","v":0},{"$f":"NPV((1+WACC)/(1-$AZ803)-1,OFFSET(Valuation!$D$54,MATCH($AY803,Valuation!$C$54:$C$64,0)-1,0,1,$AW803)*(8.76*$Q803))","v":24.159775976252686},137.67643687230245,-11.069554555177092,-61.240643210169189,0,0,65.366239106956158,{"$f":"IF(N803=\"New\",INDEX(Tx_Supply!$AK$14:$AK$101,$AD803),0)","v":1},{"$f":"INDEX(Tx_Supply!$CJ$14:$CJ$101,$AD803)","v":1},{"$f":"-PV(WACC,$AW803,INDEX(Tx_Supply!$AI$14:$AI$101,$AD803))","v":5452.9567757260547},{"$f":"-PV(WACC,$AW803,INDEX(Tx_Supply!$CI$14:$CI$101,$AD803))","v":3598.2684829179102},225.7039461411363,148.93633477623089,null,null,null,1,137.67643687230247,-11.069554555177092,-61.240643210169189,0,0,225.7039461411363,0,291.07018524809246,291.07018524809246,null,1,137.67643687230247,null,-61.240643210169189,0,0,148.93633477623089,0,225.37212843836417,225.37212843836417,null,291.07018524809246,225.37212843836417,"EO",null,{"$f":"IF(AND(DD803=\"FD\",CF803=1,INDEX(Tx_Supply!$AL$14:$AL$101,AD803)>0),1,0)","v":0},null,0,{"$f":"IF(INDEX(Tx_Supply!$AH$14:$AH$101,$AD803)=1,0,1)","v":1},9999,0,{"$f":"INDEX(Tx_Supply!$AL$14:$AL$101,AD803)*DH803","v":0},0,9999,0,null,1,1,225.37212843836417,207,{"$f":"INDEX(Tx_Supply!$CK$14:$CK$101,AD803)","v":0},0,9999,0,9999,0,null,null,0,0,0,0,0,{"$f":"INDEX(Tx_Supply!$K$220:$K$238,AE803)","v":1249.8499999999999},9999,0,0,0,0,null,1,291.07018524809246,207,{"$f":"INDEX(Tx_Supply!$AL$14:$AL$101,AD803)*$EO803","v":0},0,0,9999,null,0,{"$f":"IF(AND($N803=\"Existing\",$R803+1<=DATE(year,12,31),$S803>=DATE(year,1,1)),MAX(SUMPRODUCT((OFFSET(Active_Portfolio!$C$12,1,0,ctPort,1)=$B803)*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1)*(OFFSET(Active_Portfolio!$B$12,1,0,ctPort,1)<=2)*(OFFSET(Active_Portfolio!$Y$12,1,0,ctPort,1)=0))-SUMPRODUCT((OFFSET(Active_Portfolio!$C$12,1,0,ctPort,1)=$B803)*(OFFSET(Active_Portfolio!$B$12,1,0,ctPort,1)=3)*(OFFSET(Active_Portfolio!$Y$12,1,0,ctPort,1)=0)*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1)),0),0)","v":0},0,{"$f":"EY803*8.76*$Q803*IF(NOT(ISERROR(MATCH($AX803,Valuation!$C$32:$C$42,0))),(1-INDEX(Energy!$HS$365:$JE$375,MATCH($AX803,Energy!$HR$365:$HR$375,0),MATCH(year,Energy!$HS$57:$JE$57,0))),1)*MAX(MIN($S803,DATE(year,12,31))-MAX($R803+1,DATE(year,1,1))+1,0)/(DATE(year,12,31)-DATE(year,1,1)+1)","v":0},0,9999,0,0,9999,null,0,0,0,0,null,0,0,null,{"$f":"IF($N803=\"Existing\",IF(SUMPRODUCT((OFFSET(Active_Portfolio!$C$12,1,0,ctPort,1)=$B803)*(OFFSET(Active_Portfolio!$B$12,1,0,ctPort,1)<=2)*OFFSET(Active_Portfolio!$Y$12,1,0,ctPort,1))>0,MAX(SUMPRODUCT((OFFSET(Active_Portfolio!$C$12,1,0,ctPort,1)=$B803)*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1)*(OFFSET(Active_Portfolio!$B$12,1,0,ctPort,1)<=2)*(OFFSET(Active_Portfolio!$Y$12,1,0,ctPort,1)=1))-SUMPRODUCT((OFFSET(Active_Portfolio!$C$12,1,0,ctPort,1)=$B803)*(OFFSET(Active_Portfolio!$B$12,1,0,ctPort,1)=3)*(OFFSET(Active_Portfolio!$Y$12,1,0,ctPort,1)=1)*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1)),0),0),0)","v":0},0,null,4,"BC_NO_8","BC_NO_8","BC",0,"BC_NO","n/a","n/a",0,"Wind","","New","2099-01-01","2099-12-31",1,1,{"$f":"IF($N803=\"New\",IF($D803=\"CA\",1,0),OFFSET(Active_Portfolio!$R$12,MATCH($B803,OFFSET(rng_IDpaste,1,0,ctPort,1),0),0))","v":0},1,0,0,0,0,0,0,0,0,0,18,"Wind - Inland","Wind - NW",9.8196090187468221E-2,{"$f":"INDEX(Resource_Char!$I$21:$AF$21,AB803)","v":0},0.84,0]
[899,"BV_CA_355","st47527","CA","Inyo","Owens Valley",null,null,null,"Solar Thermal","Storage",null,"BV_CA","New",1,200,0.37970657221572113,"2016-12-31","9999-01-01",1,6.1500242365487158E-2,1,1,1,1,1,null,7,{"$f":"IF(OR(ISERROR(MATCH($F916,CREZ_Tx_Inputs!$A$9:$A$108,0)),$N916=\"Existing\"),MATCH(\"NonCREZ\",CREZ_Tx_Inputs!$A$9:$A$108,0),MATCH($F916,CREZ_Tx_Inputs!$A$9:$A$108,0))","v":32},{"$f":"MATCH(INDEX(Tx_Mapping!$B$8:$B$107,AC916),Tx_Mapping!$F$8:$F$95,0)","v":26},{"$f":"MATCH(INDEX(Tx_Mapping!$G$8:$G$95,AD916,1),Tx_Mapping!$K$8:$K$59,0)","v":9},null,200,{"$f":"IFERROR(OFFSET(Env_Screen!Q$7,MATCH($B916,OFFSET(Env_Screen!$A$7,1,0,ctEnvScreen,1),0),0),1)","v":1},{"$f":"IF(AND($J916=\"Solar PV\",$N916=\"New\"),IF(OR(ISNUMBER(FIND(General_Inputs!$D$130,$K916)),$K916=\"Parking Lot\",$K916=\"Rooftop\"),1,0),1)","v":1},{"$f":"IF(N916=\"New\",INDEX(CREZ_Tx_Inputs!$D$9:$D$108,$AC916),1)","v":1},1,200,{"$f":"MIN(IF($N916=\"New\",SUMPRODUCT((OFFSET(Active_Portfolio!$C$12,1,0,ctPort,1)=$B916)*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1)),0),AL916)","v":0},200,null,false,1,200,null,{"$f":"IF(N916=\"New\",INDEX(General_Inputs!$H$7:$H$14,MATCH($J916,General_Inputs!$D$7:$D$14,0)),OFFSET(Active_Portfolio!$AH$12,MATCH($C916,OFFSET(Active_Portfolio!$D$12,1,0,ctPort,1),0),0))","v":0.84},{"$f":"IF($N916=\"New\",1,INDEX(General_Inputs!$F$23:$F$30,MATCH($J916,General_Inputs!$D$23:$D$30,0)))","v":1},{"$f":"INDEX(Resource_Char!$I$39:$AF$39,$AB916)","v":20},20,{"$f":"IF(ISERROR(MATCH(IF($D916=\"CA\",$F916,$D916),Resource_Char!$E$158:$E$234,0)),INDEX(Resource_Char!$I$158:$AF$158,$AB916),INDEX(Resource_Char!$I$158:$AF$234,MATCH(IF($D916=\"CA\",$F916,$D916),Resource_Char!$E$158:$E$234,0),$AB916))","v":"CSP - Storage"},{"$f":"IF(ISERROR(MATCH(IF($D916=\"CA\",$F916,$D916),Resource_Char!$E$237:$E$314,0)),INDEX(Resource_Char!$I$237:$AF$237,$AB916),INDEX(Resource_Char!$I$237:$AF$314,MATCH(IF($D916=\"CA\",$F916,$D916),Resource_Char!$E$237:$E$314,0),$AB916))","v":"CSP - Storage"},{"$f":"INDEX(Resource_Char!$I$21:$AF$21,$AB916)","v":0},{"$f":"1-(1-INDEX(Tx_Supply!$F$14:$F$101,$AD916))","v":1.4772595302943614E-2},{"$f":"IF($Q916>0,$T916*$AU916*INDEX(tableCapital,$AB916,MATCH(year-$B$5,Resource_Cost!$D$8:$U$8,0))/(8.76*$Q916),9999)","v":232.14750363748564},{"$f":"IF($Q916>0,$U916*INDEX(tableInterconnect,$AB916,MATCH(year-$B$5,Resource_Cost!$D$8:$U$8,0))/(8.76*$Q916),9999)","v":0.16253232727680963},{"$f":"IF(OR(LEFT($J916,5)<>\"Solar\",year>=2025),IF($Q916>0,$T916*$AU916*INDEX(tablePropTax,$AB916,MATCH(year-$B$5,Resource_Cost!$D$8:$U$8,0))/(8.76*$Q916),9999),0)","v":15.753804622154693},{"$f":"IF($Q916>0,$V916*INDEX(tableFixedOM,$AB916,MATCH(year-$B$5,Resource_Cost!$D$8:$U$8,0))/(8.76*$Q916),9999)","v":20.239132185690234},{"$f":"IF($Q916>0,$T916*$AU916*$Z916*INDEX(tableITC,$AB916,MATCH(year-$B$5,Resource_Cost!$D$8:$U$8,0))/(8.76*$Q916),9999)","v":-39.269090036102661},{"$f":"$X916*$Y916*INDEX(tableFuel,$AB916,MATCH(year-$B$5,Resource_Cost!$D$8:$U$8,0))","v":0},{"$f":"$W916*INDEX(tableVarOM,$AB916,MATCH(year-$B$5,Resource_Cost!$D$8:$U$8,0))","v":0},{"$f":"$Z916*INDEX(tablePTC,$AB916,MATCH(year-$B$5,Resource_Cost!$D$8:$U$8,0))","v":0},229.03388273650469,{"$f":"NPV((1+WACC)/(1-$AZ916)-1,OFFSET(Valuation!$D$54,MATCH($AY916,Valuation!$C$54:$C$64,0)-1,0,1,$AW916))*(8.76*$Q916*$BJ916)","v":7766.3600049149127},{"$f":"(IF(AND($Q916>0,NOT(ISERROR(MATCH($AX916,Valuation!$C$23:$C$29,0)))),IF(OR($D916=\"CA\",$N916=\"Existing\"), -NPV((1+realWACC)/(1-$AZ916)-1,OFFSET(Valuation!$D$23,MATCH($AX916,Valuation!$C$23:$C$29,0)-1,0,1,$AW916)*(8.76*$Q916))*(1-$BA916),  -NPV((1+realWACC)/(1-$AZ916)-1,OFFSET(Valuation!$D$8,0,0,1,$AW916))*$B$6),0))","v":-234.34034889901559},{"$f":"IF(NOT(ISERROR(MATCH($AY916,Valuation!$C$32:$C$42,0))),-NPV((1+realWACC)/(1-$AZ916)-1,OFFSET(Valuation!$D$65,MATCH($AY916,Valuation!$C$65:$C$75,0)-1,0,1,$AW916)*OFFSET(Valuation!$D$54,MATCH($AY916,Valuation!$C$54:$C$64,0)-1,0,1,$AW916))*(1-$BA916)*(8.76*$Q916),0)","v":-1512.6347106158426},null,{"$f":"NPV((1+WACC)/(1-$AZ916)-1,OFFSET(Valuation!$D$43,MATCH($AY916,Valuation!$C$43:$C$53,0)-1,0,1,$AW916))*(8.76*$Q916*$BJ916)","v":0},{"$f":"NPV((1+WACC)/(1-$AZ916)-1,OFFSET(Valuation!$D$54,MATCH($AY916,Valuation!$C$54:$C$64,0)-1,0,1,$AW916)*(8.76*$Q916))","v":33.90921863665838},229.03388273650464,-6.9108153570273156,-44.608362310671829,0,0,177.51470506880551,{"$f":"IF(N916=\"New\",INDEX(Tx_Supply!$AK$14:$AK$101,$AD916),0)","v":1},{"$f":"INDEX(Tx_Supply!$CJ$14:$CJ$101,$AD916)","v":0},{"$f":"-PV(WACC,$AW916,INDEX(Tx_Supply!$AI$14:$AI$101,$AD916))","v":1110.2476208106277},{"$f":"-PV(WACC,$AW916,INDEX(Tx_Supply!$CI$14:$CI$101,$AD916))","v":0},32.741763610275811,0,null,null,null,1,229.03388273650469,-6.9108153570273156,-44.608362310671829,0,0,32.741763610275811,0,210.25646867908137,210.25646867908137,null,0,229.03388273650469,null,-44.608362310671829,0,0,0,0,184.42552042583287,184.42552042583287,null,210.25646867908137,184.42552042583287,"EO",null,{"$f":"IF(AND(DD916=\"FD\",CF916=1,INDEX(Tx_Supply!$AL$14:$AL$101,AD916)>0),1,0)","v":0},null,0,{"$f":"IF(INDEX(Tx_Supply!$AH$14:$AH$101,$AD916)=1,0,1)","v":1},9999,0,{"$f":"INDEX(Tx_Supply!$AL$14:$AL$101,AD916)*DH916","v":0},0,9999,0,null,1,0,184.42552042583287,200,{"$f":"INDEX(Tx_Supply!$CK$14:$CK$101,AD916)","v":0},0,9999,0,9999,0,null,null,0,0,0,0,0,{"$f":"INDEX(Tx_Supply!$H$115:$H$164,AE916)","v":0},9999,0,0,0,0,null,1,210.25646867908137,200,{"$f":"INDEX(Tx_Supply!$AL$14:$AL$101,AD916)*$EO916","v":1500},0,0,9999,null,0,{"$f":"IF(AND($N916=\"Existing\",$R916+1<=DATE(year,12,31),$S916>=DATE(year,1,1)),MAX(SUMPRODUCT((OFFSET(Active_Portfolio!$C$12,1,0,ctPort,1)=$B916)*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1)*(OFFSET(Active_Portfolio!$B$12,1,0,ctPort,1)<=2)*(OFFSET(Active_Portfolio!$Y$12,1,0,ctPort,1)=0))-SUMPRODUCT((OFFSET(Active_Portfolio!$C$12,1,0,ctPort,1)=$B916)*(OFFSET(Active_Portfolio!$B$12,1,0,ctPort,1)=3)*(OFFSET(Active_Portfolio!$Y$12,1,0,ctPort,1)=0)*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1)),0),0)","v":0},0,{"$f":"EY916*8.76*$Q916*IF(NOT(ISERROR(MATCH($AX916,Valuation!$C$32:$C$42,0))),(1-INDEX(Energy!$HS$365:$JE$375,MATCH($AX916,Energy!$HR$365:$HR$375,0),MATCH(year,Energy!$HS$57:$JE$57,0))),1)*MAX(MIN($S916,DATE(year,12,31))-MAX($R916+1,DATE(year,1,1))+1,0)/(DATE(year,12,31)-DATE(year,1,1)+1)","v":0},0,9999,0,0,9999,null,0,0,0,0,null,0,0,null,{"$f":"IF($N916=\"Existing\",IF(SUMPRODUCT((OFFSET(Active_Portfolio!$C$12,1,0,ctPort,1)=$B916)*(OFFSET(Active_Portfolio!$B$12,1,0,ctPort,1)<=2)*OFFSET(Active_Portfolio!$Y$12,1,0,ctPort,1))>0,MAX(SUMPRODUCT((OFFSET(Active_Portfolio!$C$12,1,0,ctPort,1)=$B916)*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1)*(OFFSET(Active_Portfolio!$B$12,1,0,ctPort,1)<=2)*(OFFSET(Active_Portfolio!$Y$12,1,0,ctPort,1)=1))-SUMPRODUCT((OFFSET(Active_Portfolio!$C$12,1,0,ctPort,1)=$B916)*(OFFSET(Active_Portfolio!$B$12,1,0,ctPort,1)=3)*(OFFSET(Active_Portfolio!$Y$12,1,0,ctPort,1)=1)*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1)),0),0),0)","v":0},0,null,4,"BV_CA_355","st47527","CA","Inyo","Owens Valley","n/a","n/a",0,"Solar Thermal","Storage","New","2099-01-01","2099-12-31",1,1,{"$f":"IF($N916=\"New\",IF($D916=\"CA\",1,0),OFFSET(Active_Portfolio!$R$12,MATCH($B916,OFFSET(rng_IDpaste,1,0,ctPort,1),0),0))","v":1},1,0,0,0,0,0,0,0,0,0,7,"CSP - Storage","CSP - Storage",1.4772595302943614E-2,{"$f":"INDEX(Resource_Char!$I$21:$AF$21,AB916)","v":0},0.84,0]
[948,"BV_CA_377","CACA 049097","CA","Riverside","Riverside East",null,null,null,"Solar Thermal","Storage",null,"BV_CA","New",1,2500,0.36361144217006092,"2016-12-31","9999-01-01",1,9.6888556494601277E-2,1,1,1,1,1,null,7,{"$f":"IF(OR(ISERROR(MATCH($F965,CREZ_Tx_Inputs!$A$9:$A$108,0)),$N965=\"Existing\"),MATCH(\"NonCREZ\",CREZ_Tx_Inputs!$A$9:$A$108,0),MATCH($F965,CREZ_Tx_Inputs!$A$9:$A$108,0))","v":38},{"$f":"MATCH(INDEX(Tx_Mapping!$B$8:$B$107,AC965),Tx_Mapping!$F$8:$F$95,0)","v":31},{"$f":"MATCH(INDEX(Tx_Mapping!$G$8:$G$95,AD965,1),Tx_Mapping!$K$8:$K$59,0)","v":11},null,2500,{"$f":"IFERROR(OFFSET(Env_Screen!Q$7,MATCH($B965,OFFSET(Env_Screen!$A$7,1,0,ctEnvScreen,1),0),0),1)","v":1},{"$f":"IF(AND($J965=\"Solar PV\",$N965=\"New\"),IF(OR(ISNUMBER(FIND(General_Inputs!$D$130,$K965)),$K965=\"Parking Lot\",$K965=\"Rooftop\"),1,0),1)","v":1},{"$f":"IF(N965=\"New\",INDEX(CREZ_Tx_Inputs!$D$9:$D$108,$AC965),1)","v":1},1,2500,{"$f":"MIN(IF($N965=\"New\",SUMPRODUCT((OFFSET(Active_Portfolio!$C$12,1,0,ctPort,1)=$B965)*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1)),0),AL965)","v":0},2500,null,false,1,2500,null,{"$f":"IF(N965=\"New\",INDEX(General_Inputs!$H$7:$H$14,MATCH($J965,General_Inputs!$D$7:$D$14,0)),OFFSET(Active_Portfolio!$AH$12,MATCH($C965,OFFSET(Active_Portfolio!$D$12,1,0,ctPort,1),0),0))","v":0.84},{"$f":"IF($N965=\"New\",1,INDEX(General_Inputs!$F$23:$F$30,MATCH($J965,General_Inputs!$D$23:$D$30,0)))","v":1},{"$f":"INDEX(Resource_Char!$I$39:$AF$39,$AB965)","v":20},20,{"$f":"IF(ISERROR(MATCH(IF($D965=\"CA\",$F965,$D965),Resource_Char!$E$158:$E$234,0)),INDEX(Resource_Char!$I$158:$AF$158,$AB965),INDEX(Resource_Char!$I$158:$AF$234,MATCH(IF($D965=\"CA\",$F965,$D965),Resource_Char!$E$158:$E$234,0),$AB965))","v":"CSP - Storage"},{"$f":"IF(ISERROR(MATCH(IF($D965=\"CA\",$F965,$D965),Resource_Char!$E$237:$E$314,0)),INDEX(Resource_Char!$I$237:$AF$237,$AB965),INDEX(Resource_Char!$I$237:$AF$314,MATCH(IF($D965=\"CA\",$F965,$D965),Resource_Char!$E$237:$E$314,0),$AB965))","v":"CSP - Storage"},{"$f":"INDEX(Resource_Char!$I$21:$AF$21,$AB965)","v":0},{"$f":"1-(1-INDEX(Tx_Supply!$F$14:$F$101,$AD965))","v":1.1355491084212632E-2},{"$f":"IF($Q965>0,$T965*$AU965*INDEX(tableCapital,$AB965,MATCH(year-$B$5,Resource_Cost!$D$8:$U$8,0))/(8.76*$Q965),9999)","v":242.42342960538511},{"$f":"IF($Q965>0,$U965*INDEX(tableInterconnect,$AB965,MATCH(year-$B$5,Resource_Cost!$D$8:$U$8,0))/(8.76*$Q965),9999)","v":0.2673905073947751},{"$f":"IF(OR(LEFT($J965,5)<>\"Solar\",year>=2025),IF($Q965>0,$T965*$AU965*INDEX(tablePropTax,$AB965,MATCH(year-$B$5,Resource_Cost!$D$8:$U$8,0))/(8.76*$Q965),9999),0)","v":16.451141132233253},{"$f":"IF($Q965>0,$V965*INDEX(tableFixedOM,$AB965,MATCH(year-$B$5,Resource_Cost!$D$8:$U$8,0))/(8.76*$Q965),9999)","v":21.135010111301931},{"$f":"IF($Q965>0,$T965*$AU965*$Z965*INDEX(tableITC,$AB965,MATCH(year-$B$5,Resource_Cost!$D$8:$U$8,0))/(8.76*$Q965),9999)","v":-41.007322219154283},{"$f":"$X965*$Y965*INDEX(tableFuel,$AB965,MATCH(year-$B$5,Resource_Cost!$D$8:$U$8,0))","v":0},{"$f":"$W965*INDEX(tableVarOM,$AB965,MATCH(year-$B$5,Resource_Cost!$D$8:$U$8,0))","v":0},{"$f":"$Z965*INDEX(tablePTC,$AB965,MATCH(year-$B$5,Resource_Cost!$D$8:$U$8,0))","v":0},239.2696491371608,{"$f":"NPV((1+WACC)/(1-$AZ965)-1,OFFSET(Valuation!$D$54,MATCH($AY965,Valuation!$C$54:$C$64,0)-1,0,1,$AW965))*(8.76*$Q965*$BJ965)","v":7769.5313286864975},{"$f":"(IF(AND($Q965>0,NOT(ISERROR(MATCH($AX965,Valuation!$C$23:$C$29,0)))),IF(OR($D965=\"CA\",$N965=\"Existing\"), -NPV((1+realWACC)/(1-$AZ965)-1,OFFSET(Valuation!$D$23,MATCH($AX965,Valuation!$C$23:$C$29,0)-1,0,1,$AW965)*(8.76*$Q965))*(1-$BA965),  -NPV((1+realWACC)/(1-$AZ965)-1,OFFSET(Valuation!$D$8,0,0,1,$AW965))*$B$6),0))","v":-225.18537136732922},{"$f":"IF(NOT(ISERROR(MATCH($AY965,Valuation!$C$32:$C$42,0))),-NPV((1+realWACC)/(1-$AZ965)-1,OFFSET(Valuation!$D$65,MATCH($AY965,Valuation!$C$65:$C$75,0)-1,0,1,$AW965)*OFFSET(Valuation!$D$54,MATCH($AY965,Valuation!$C$54:$C$64,0)-1,0,1,$AW965))*(1-$BA965)*(8.76*$Q965),0)","v":-1453.5405902289833},null,{"$f":"NPV((1+WACC)/(1-$AZ965)-1,OFFSET(Valuation!$D$43,MATCH($AY965,Valuation!$C$43:$C$53,0)-1,0,1,$AW965))*(8.76*$Q965*$BJ965)","v":0},{"$f":"NPV((1+WACC)/(1-$AZ965)-1,OFFSET(Valuation!$D$54,MATCH($AY965,Valuation!$C$54:$C$64,0)-1,0,1,$AW965)*(8.76*$Q965))","v":32.471863258480546},239.26964913716063,-6.9347844185848642,-44.763079305261854,0,0,187.57178541331393,{"$f":"IF(N965=\"New\",INDEX(Tx_Supply!$AK$14:$AK$101,$AD965),0)","v":1},{"$f":"INDEX(Tx_Supply!$CJ$14:$CJ$101,$AD965)","v":0},{"$f":"-PV(WACC,$AW965,INDEX(Tx_Supply!$AI$14:$AI$101,$AD965))","v":2660.7622447490889},{"$f":"-PV(WACC,$AW965,INDEX(Tx_Supply!$CI$14:$CI$101,$AD965))","v":0},81.940547222961968,0,null,null,null,1,239.2696491371608,-6.9347844185848642,-44.763079305261854,0,0,81.940547222961968,0,269.51233263627608,269.51233263627608,null,0,239.2696491371608,null,-44.763079305261854,0,0,0,0,194.50656983189896,194.50656983189896,null,269.51233263627608,194.50656983189896,"EO",null,{"$f":"IF(AND(DD965=\"FD\",CF965=1,INDEX(Tx_Supply!$AL$14:$AL$101,AD965)>0),1,0)","v":0},null,0,{"$f":"IF(INDEX(Tx_Supply!$AH$14:$AH$101,$AD965)=1,0,1)","v":1},9999,0,{"$f":"INDEX(Tx_Supply!$AL$14:$AL$101,AD965)*DH965","v":0},0,9999,0,null,1,0,194.50656983189896,2500,{"$f":"INDEX(Tx_Supply!$CK$14:$CK$101,AD965)","v":0},0,9999,0,9999,0,null,null,0,0,0,0,0,{"$f":"INDEX(Tx_Supply!$H$115:$H$164,AE965)","v":0},9999,0,0,0,0,null,1,269.51233263627608,2500,{"$f":"INDEX(Tx_Supply!$AL$14:$AL$101,AD965)*$EO965","v":1000},0,0,9999,null,0,{"$f":"IF(AND($N965=\"Existing\",$R965+1<=DATE(year,12,31),$S965>=DATE(year,1,1)),MAX(SUMPRODUCT((OFFSET(Active_Portfolio!$C$12,1,0,ctPort,1)=$B965)*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1)*(OFFSET(Active_Portfolio!$B$12,1,0,ctPort,1)<=2)*(OFFSET(Active_Portfolio!$Y$12,1,0,ctPort,1)=0))-SUMPRODUCT((OFFSET(Active_Portfolio!$C$12,1,0,ctPort,1)=$B965)*(OFFSET(Active_Portfolio!$B$12,1,0,ctPort,1)=3)*(OFFSET(Active_Portfolio!$Y$12,1,0,ctPort,1)=0)*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1)),0),0)","v":0},0,{"$f":"EY965*8.76*$Q965*IF(NOT(ISERROR(MATCH($AX965,Valuation!$C$32:$C$42,0))),(1-INDEX(Energy!$HS$365:$JE$375,MATCH($AX965,Energy!$HR$365:$HR$375,0),MATCH(year,Energy!$HS$57:$JE$57,0))),1)*MAX(MIN($S965,DATE(year,12,31))-MAX($R965+1,DATE(year,1,1))+1,0)/(DATE(year,12,31)-DATE(year,1,1)+1)","v":0},0,9999,0,0,9999,null,0,0,0,0,null,0,0,null,{"$f":"IF($N965=\"Existing\",IF(SUMPRODUCT((OFFSET(Active_Portfolio!$C$12,1,0,ctPort,1)=$B965)*(OFFSET(Active_Portfolio!$B$12,1,0,ctPort,1)<=2)*OFFSET(Active_Portfolio!$Y$12,1,0,ctPort,1))>0,MAX(SUMPRODUCT((OFFSET(Active_Portfolio!$C$12,1,0,ctPort,1)=$B965)*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1)*(OFFSET(Active_Portfolio!$B$12,1,0,ctPort,1)<=2)*(OFFSET(Active_Portfolio!$Y$12,1,0,ctPort,1)=1))-SUMPRODUCT((OFFSET(Active_Portfolio!$C$12,1,0,ctPort,1)=$B965)*(OFFSET(Active_Portfolio!$B$12,1,0,ctPort,1)=3)*(OFFSET(Active_Portfolio!$Y$12,1,0,ctPort,1)=1)*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1)),0),0),0)","v":0},0,null,4,"BV_CA_377","CACA 049097","CA","Riverside","Riverside East","n/a","n/a",0,"Solar Thermal","Storage","New","2099-01-01","2099-12-31",1,1,{"$f":"IF($N965=\"New\",IF($D965=\"CA\",1,0),OFFSET(Active_Portfolio!$R$12,MATCH($B965,OFFSET(rng_IDpaste,1,0,ctPort,1),0),0))","v":1},1,0,0,0,0,0,0,0,0,0,7,"CSP - Storage","CSP - Storage",1.1355491084212632E-2,{"$f":"INDEX(Resource_Char!$I$21:$AF$21,AB965)","v":0},0.84,0]
[1030,"BV_CA_371","st22886","CA","San Bernardino","Pisgah",null,null,null,"Solar Thermal","Storage",null,"BV_CA","New",1,200,0.33111799664517638,"2016-12-31","9999-01-01",1,0.35603490063015025,1,1,1,1,1,null,7,{"$f":"IF(OR(ISERROR(MATCH($F1047,CREZ_Tx_Inputs!$A$9:$A$108,0)),$N1047=\"Existing\"),MATCH(\"NonCREZ\",CREZ_Tx_Inputs!$A$9:$A$108,0),MATCH($F1047,CREZ_Tx_Inputs!$A$9:$A$108,0))","v":34},{"$f":"MATCH(INDEX(Tx_Mapping!$B$8:$B$107,AC1047),Tx_Mapping!$F$8:$F$95,0)","v":27},{"$f":"MATCH(INDEX(Tx_Mapping!$G$8:$G$95,AD1047,1),Tx_Mapping!$K$8:$K$59,0)","v":10},null,200,{"$f":"IFERROR(OFFSET(Env_Screen!Q$7,MATCH($B1047,OFFSET(Env_Screen!$A$7,1,0,ctEnvScreen,1),0),0),1)","v":0.995},{"$f":"IF(AND($J1047=\"Solar PV\",$N1047=\"New\"),IF(OR(ISNUMBER(FIND(General_Inputs!$D$130,$K1047)),$K1047=\"Parking Lot\",$K1047=\"Rooftop\"),1,0),1)","v":1},{"$f":"IF(N1047=\"New\",INDEX(CREZ_Tx_Inputs!$D$9:$D$108,$AC1047),1)","v":1},1,199,{"$f":"MIN(IF($N1047=\"New\",SUMPRODUCT((OFFSET(Active_Portfolio!$C$12,1,0,ctPort,1)=$B1047)*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1)),0),AL1047)","v":0},199,null,false,1,199,null,{"$f":"IF(N1047=\"New\",INDEX(General_Inputs!$H$7:$H$14,MATCH($J1047,General_Inputs!$D$7:$D$14,0)),OFFSET(Active_Portfolio!$AH$12,MATCH($C1047,OFFSET(Active_Portfolio!$D$12,1,0,ctPort,1),0),0))","v":0.84},{"$f":"IF($N1047=\"New\",1,INDEX(General_Inputs!$F$23:$F$30,MATCH($J1047,General_Inputs!$D$23:$D$30,0)))","v":1},{"$f":"INDEX(Resource_Char!$I$39:$AF$39,$AB1047)","v":20},20,{"$f":"IF(ISERROR(MATCH(IF($D1047=\"CA\",$F1047,$D1047),Resource_Char!$E$158:$E$234,0)),INDEX(Resource_Char!$I$158:$AF$158,$AB1047),INDEX(Resource_Char!$I$158:$AF$234,MATCH(IF($D1047=\"CA\",$F1047,$D1047),Resource_Char!$E$158:$E$234,0),$AB1047))","v":"CSP - Storage"},{"$f":"IF(ISERROR(MATCH(IF($D1047=\"CA\",$F1047,$D1047),Resource_Char!$E$237:$E$314,0)),INDEX(Resource_Char!$I$237:$AF$237,$AB1047),INDEX(Resource_Char!$I$237:$AF$314,MATCH(IF($D1047=\"CA\",$F1047,$D1047),Resource_Char!$E$237:$E$314,0),$AB1047))","v":"CSP - Storage"},{"$f":"INDEX(Resource_Char!$I$21:$AF$21,$AB1047)","v":0},{"$f":"1-(1-INDEX(Tx_Supply!$F$14:$F$101,$AD1047))","v":1.0114589379482619E-2},{"$f":"IF($Q1047>0,$T1047*$AU1047*INDEX(tableCapital,$AB1047,MATCH(year-$B$5,Resource_Cost!$D$8:$U$8,0))/(8.76*$Q1047),9999)","v":266.21305319470446},{"$f":"IF($Q1047>0,$U1047*INDEX(tableInterconnect,$AB1047,MATCH(year-$B$5,Resource_Cost!$D$8:$U$8,0))/(8.76*$Q1047),9999)","v":1.0789984662086101},{"$f":"IF(OR(LEFT($J1047,5)<>\"Solar\",year>=2025),IF($Q1047>0,$T1047*$AU1047*INDEX(tablePropTax,$AB1047,MATCH(year-$B$5,Resource_Cost!$D$8:$U$8,0))/(8.76*$Q1047),9999),0)","v":18.065533172588683},{"$f":"IF($Q1047>0,$V1047*INDEX(tableFixedOM,$AB1047,MATCH(year-$B$5,Resource_Cost!$D$8:$U$8,0))/(8.76*$Q1047),9999)","v":23.209042047582905},{"$f":"IF($Q1047>0,$T1047*$AU1047*$Z1047*INDEX(tableITC,$AB1047,MATCH(year-$B$5,Resource_Cost!$D$8:$U$8,0))/(8.76*$Q1047),9999)","v":-45.031474346642966},{"$f":"$X1047*$Y1047*INDEX(tableFuel,$AB1047,MATCH(year-$B$5,Resource_Cost!$D$8:$U$8,0))","v":0},{"$f":"$W1047*INDEX(tableVarOM,$AB1047,MATCH(year-$B$5,Resource_Cost!$D$8:$U$8,0))","v":0},{"$f":"$Z1047*INDEX(tablePTC,$AB1047,MATCH(year-$B$5,Resource_Cost!$D$8:$U$8,0))","v":0},263.53515253444164,{"$f":"NPV((1+WACC)/(1-$AZ1047)-1,OFFSET(Valuation!$D$54,MATCH($AY1047,Valuation!$C$54:$C$64,0)-1,0,1,$AW1047))*(8.76*$Q1047*$BJ1047)","v":7792.7547283228232},{"$f":"(IF(AND($Q1047>0,NOT(ISERROR(MATCH($AX1047,Valuation!$C$23:$C$29,0)))),IF(OR($D1047=\"CA\",$N1047=\"Existing\"), -NPV((1+realWACC)/(1-$AZ1047)-1,OFFSET(Valuation!$D$23,MATCH($AX1047,Valuation!$C$23:$C$29,0)-1,0,1,$AW1047)*(8.76*$Q1047))*(1-$BA1047),  -NPV((1+realWACC)/(1-$AZ1047)-1,OFFSET(Valuation!$D$8,0,0,1,$AW1047))*$B$6),0))","v":-205.31949324501494},{"$f":"IF(NOT(ISERROR(MATCH($AY1047,Valuation!$C$32:$C$42,0))),-NPV((1+realWACC)/(1-$AZ1047)-1,OFFSET(Valuation!$D$65,MATCH($AY1047,Valuation!$C$65:$C$75,0)-1,0,1,$AW1047)*OFFSET(Valuation!$D$54,MATCH($AY1047,Valuation!$C$54:$C$64,0)-1,0,1,$AW1047))*(1-$BA1047)*(8.76*$Q1047),0)","v":-1325.3090801802134},null,{"$f":"NPV((1+WACC)/(1-$AZ1047)-1,OFFSET(Valuation!$D$43,MATCH($AY1047,Valuation!$C$43:$C$53,0)-1,0,1,$AW1047))*(8.76*$Q1047*$BJ1047)","v":0},{"$f":"NPV((1+WACC)/(1-$AZ1047)-1,OFFSET(Valuation!$D$54,MATCH($AY1047,Valuation!$C$54:$C$64,0)-1,0,1,$AW1047)*(8.76*$Q1047))","v":29.570076907688367},263.53515253444158,-6.9434886451590812,-44.819263890234467,0,0,211.77239999904799,{"$f":"IF(N1047=\"New\",INDEX(Tx_Supply!$AK$14:$AK$101,$AD1047),0)","v":1},{"$f":"INDEX(Tx_Supply!$CJ$14:$CJ$101,$AD1047)","v":0},{"$f":"-PV(WACC,$AW1047,INDEX(Tx_Supply!$AI$14:$AI$101,$AD1047))","v":776.13909100546459},{"$f":"-PV(WACC,$AW1047,INDEX(Tx_Supply!$CI$14:$CI$101,$AD1047))","v":0},26.24744918413332,0,null,null,null,1,263.53515253444164,-6.9434886451590812,-44.819263890234467,0,0,26.24744918413332,0,238.01984918318138,238.01984918318138,null,0,263.53515253444164,null,-44.819263890234467,0,0,0,0,218.71588864420715,218.71588864420715,null,238.01984918318138,218.71588864420715,"EO",null,{"$f":"IF(AND(DD1047=\"FD\",CF1047=1,INDEX(Tx_Supply!$AL$14:$AL$101,AD1047)>0),1,0)","v":0},null,0,{"$f":"IF(INDEX(Tx_Supply!$AH$14:$AH$101,$AD1047)=1,0,1)","v":1},9999,0,{"$f":"INDEX(Tx_Supply!$AL$14:$AL$101,AD1047)*DH1047","v":0},0,9999,0,null,1,0,218.71588864420715,199,{"$f":"INDEX(Tx_Supply!$CK$14:$CK$101,AD1047)","v":0},0,9999,0,9999,0,null,null,0,0,0,0,0,{"$f":"INDEX(Tx_Supply!$H$115:$H$164,AE1047)","v":0},9999,0,0,0,0,null,1,238.01984918318138,199,{"$f":"INDEX(Tx_Supply!$AL$14:$AL$101,AD1047)*$EO1047","v":1500},0,0,9999,null,0,{"$f":"IF(AND($N1047=\"Existing\",$R1047+1<=DATE(year,12,31),$S1047>=DATE(year,1,1)),MAX(SUMPRODUCT((OFFSET(Active_Portfolio!$C$12,1,0,ctPort,1)=$B1047)*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1)*(OFFSET(Active_Portfolio!$B$12,1,0,ctPort,1)<=2)*(OFFSET(Active_Portfolio!$Y$12,1,0,ctPort,1)=0))-SUMPRODUCT((OFFSET(Active_Portfolio!$C$12,1,0,ctPort,1)=$B1047)*(OFFSET(Active_Portfolio!$B$12,1,0,ctPort,1)=3)*(OFFSET(Active_Portfolio!$Y$12,1,0,ctPort,1)=0)*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1)),0),0)","v":0},0,{"$f":"EY1047*8.76*$Q1047*IF(NOT(ISERROR(MATCH($AX1047,Valuation!$C$32:$C$42,0))),(1-INDEX(Energy!$HS$365:$JE$375,MATCH($AX1047,Energy!$HR$365:$HR$375,0),MATCH(year,Energy!$HS$57:$JE$57,0))),1)*MAX(MIN($S1047,DATE(year,12,31))-MAX($R1047+1,DATE(year,1,1))+1,0)/(DATE(year,12,31)-DATE(year,1,1)+1)","v":0},0,9999,0,0,9999,null,0,0,0,0,null,0,0,null,{"$f":"IF($N1047=\"Existing\",IF(SUMPRODUCT((OFFSET(Active_Portfolio!$C$12,1,0,ctPort,1)=$B1047)*(OFFSET(Active_Portfolio!$B$12,1,0,ctPort,1)<=2)*OFFSET(Active_Portfolio!$Y$12,1,0,ctPort,1))>0,MAX(SUMPRODUCT((OFFSET(Active_Portfolio!$C$12,1,0,ctPort,1)=$B1047)*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1)*(OFFSET(Active_Portfolio!$B$12,1,0,ctPort,1)<=2)*(OFFSET(Active_Portfolio!$Y$12,1,0,ctPort,1)=1))-SUMPRODUCT((OFFSET(Active_Portfolio!$C$12,1,0,ctPort,1)=$B1047)*(OFFSET(Active_Portfolio!$B$12,1,0,ctPort,1)=3)*(OFFSET(Active_Portfolio!$Y$12,1,0,ctPort,1)=1)*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1)),0),0),0)","v":0},0,null,4,"BV_CA_371","st22886","CA","San Bernardino","Pisgah","n/a","n/a",0,"Solar Thermal","Storage","New","2099-01-01","2099-12-31",1,1,{"$f":"IF($N1047=\"New\",IF($D1047=\"CA\",1,0),OFFSET(Active_Portfolio!$R$12,MATCH($B1047,OFFSET(rng_IDpaste,1,0,ctPort,1),0),0))","v":1},1,0,0,0,0,0,0,0,0,0,7,"CSP - Storage","CSP - Storage",1.0114589379482619E-2,{"$f":"INDEX(Resource_Char!$I$21:$AF$21,AB1047)","v":0},0.84,0]
[1045,"BV_CA_244","st26226","CA","San Luis Obispo","Carrizo South",null,null,null,"Solar Thermal","Storage",null,"BV_CA","New",1,200,0.32405110974015283,"2016-12-31","9999-01-01",1,9.3916626272418813E-2,1,1,1,1,1,null,7,{"$f":"IF(OR(ISERROR(MATCH($F1062,CREZ_Tx_Inputs!$A$9:$A$108,0)),$N1062=\"Existing\"),MATCH(\"NonCREZ\",CREZ_Tx_Inputs!$A$9:$A$108,0),MATCH($F1062,CREZ_Tx_Inputs!$A$9:$A$108,0))","v":7},{"$f":"MATCH(INDEX(Tx_Mapping!$B$8:$B$107,AC1062),Tx_Mapping!$F$8:$F$95,0)","v":9},{"$f":"MATCH(INDEX(Tx_Mapping!$G$8:$G$95,AD1062,1),Tx_Mapping!$K$8:$K$59,0)","v":3},null,200,{"$f":"IFERROR(OFFSET(Env_Screen!Q$7,MATCH($B1062,OFFSET(Env_Screen!$A$7,1,0,ctEnvScreen,1),0),0),1)","v":1},{"$f":"IF(AND($J1062=\"Solar PV\",$N1062=\"New\"),IF(OR(ISNUMBER(FIND(General_Inputs!$D$130,$K1062)),$K1062=\"Parking Lot\",$K1062=\"Rooftop\"),1,0),1)","v":1},{"$f":"IF(N1062=\"New\",INDEX(CREZ_Tx_Inputs!$D$9:$D$108,$AC1062),1)","v":1},1,200,{"$f":"MIN(IF($N1062=\"New\",SUMPRODUCT((OFFSET(Active_Portfolio!$C$12,1,0,ctPort,1)=$B1062)*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1)),0),AL1062)","v":0},200,null,false,1,200,null,{"$f":"IF(N1062=\"New\",INDEX(General_Inputs!$H$7:$H$14,MATCH($J1062,General_Inputs!$D$7:$D$14,0)),OFFSET(Active_Portfolio!$AH$12,MATCH($C1062,OFFSET(Active_Portfolio!$D$12,1,0,ctPort,1),0),0))","v":0.84},{"$f":"IF($N1062=\"New\",1,INDEX(General_Inputs!$F$23:$F$30,MATCH($J1062,General_Inputs!$D$23:$D$30,0)))","v":1},{"$f":"INDEX(Resource_Char!$I$39:$AF$39,$AB1062)","v":20},20,{"$f":"IF(ISERROR(MATCH(IF($D1062=\"CA\",$F1062,$D1062),Resource_Char!$E$158:$E$234,0)),INDEX(Resource_Char!$I$158:$AF$158,$AB1062),INDEX(Resource_Char!$I$158:$AF$234,MATCH(IF($D1062=\"CA\",$F1062,$D1062),Resource_Char!$E$158:$E$234,0),$AB1062))","v":"CSP - Storage"},{"$f":"IF(ISERROR(MATCH(IF($D1062=\"CA\",$F1062,$D1062),Resource_Char!$E$237:$E$314,0)),INDEX(Resource_Char!$I$237:$AF$237,$AB1062),INDEX(Resource_Char!$I$237:$AF$314,MATCH(IF($D1062=\"CA\",$F1062,$D1062),Resource_Char!$E$237:$E$314,0),$AB1062))","v":"CSP - Storage"},{"$f":"INDEX(Resource_Char!$I$21:$AF$21,$AB1062)","v":0},{"$f":"1-(1-INDEX(Tx_Supply!$F$14:$F$101,$AD1062))","v":1.6749941360026943E-2},{"$f":"IF($Q1062>0,$T1062*$AU1062*INDEX(tableCapital,$AB1062,MATCH(year-$B$5,Resource_Cost!$D$8:$U$8,0))/(8.76*$Q1062),9999)","v":272.01861127804682},{"$f":"IF($Q1062>0,$U1062*INDEX(tableInterconnect,$AB1062,MATCH(year-$B$5,Resource_Cost!$D$8:$U$8,0))/(8.76*$Q1062),9999)","v":0.29083054096737138},{"$f":"IF(OR(LEFT($J1062,5)<>\"Solar\",year>=2025),IF($Q1062>0,$T1062*$AU1062*INDEX(tablePropTax,$AB1062,MATCH(year-$B$5,Resource_Cost!$D$8:$U$8,0))/(8.76*$Q1062),9999),0)","v":18.459505221973139},{"$f":"IF($Q1062>0,$V1062*INDEX(tableFixedOM,$AB1062,MATCH(year-$B$5,Resource_Cost!$D$8:$U$8,0))/(8.76*$Q1062),9999)","v":23.715183425885002},{"$f":"IF($Q1062>0,$T1062*$AU1062*$Z1062*INDEX(tableITC,$AB1062,MATCH(year-$B$5,Resource_Cost!$D$8:$U$8,0))/(8.76*$Q1062),9999)","v":-46.013518002131065},{"$f":"$X1062*$Y1062*INDEX(tableFuel,$AB1062,MATCH(year-$B$5,Resource_Cost!$D$8:$U$8,0))","v":0},{"$f":"$W1062*INDEX(tableVarOM,$AB1062,MATCH(year-$B$5,Resource_Cost!$D$8:$U$8,0))","v":0},{"$f":"$Z1062*INDEX(tablePTC,$AB1062,MATCH(year-$B$5,Resource_Cost!$D$8:$U$8,0))","v":0},268.47061246474129,{"$f":"NPV((1+WACC)/(1-$AZ1062)-1,OFFSET(Valuation!$D$54,MATCH($AY1062,Valuation!$C$54:$C$64,0)-1,0,1,$AW1062))*(8.76*$Q1062*$BJ1062)","v":7769.2649991595617},{"$f":"(IF(AND($Q1062>0,NOT(ISERROR(MATCH($AX1062,Valuation!$C$23:$C$29,0)))),IF(OR($D1062=\"CA\",$N1062=\"Existing\"), -NPV((1+realWACC)/(1-$AZ1062)-1,OFFSET(Valuation!$D$23,MATCH($AX1062,Valuation!$C$23:$C$29,0)-1,0,1,$AW1062)*(8.76*$Q1062))*(1-$BA1062),  -NPV((1+realWACC)/(1-$AZ1062)-1,OFFSET(Valuation!$D$8,0,0,1,$AW1062))*$B$6),0))","v":-199.59054703558971},{"$f":"IF(NOT(ISERROR(MATCH($AY1062,Valuation!$C$32:$C$42,0))),-NPV((1+realWACC)/(1-$AZ1062)-1,OFFSET(Valuation!$D$65,MATCH($AY1062,Valuation!$C$65:$C$75,0)-1,0,1,$AW1062)*OFFSET(Valuation!$D$54,MATCH($AY1062,Valuation!$C$54:$C$64,0)-1,0,1,$AW1062))*(1-$BA1062)*(8.76*$Q1062),0)","v":-1288.3295206108025},null,{"$f":"NPV((1+WACC)/(1-$AZ1062)-1,OFFSET(Valuation!$D$43,MATCH($AY1062,Valuation!$C$43:$C$53,0)-1,0,1,$AW1062))*(8.76*$Q1062*$BJ1062)","v":0},{"$f":"NPV((1+WACC)/(1-$AZ1062)-1,OFFSET(Valuation!$D$54,MATCH($AY1062,Valuation!$C$54:$C$64,0)-1,0,1,$AW1062)*(8.76*$Q1062))","v":28.938977446479043},268.47061246474124,-6.8969453880919191,-44.518833569482304,0,0,217.05483350716702,{"$f":"IF(N1062=\"New\",INDEX(Tx_Supply!$AK$14:$AK$101,$AD1062),0)","v":1},{"$f":"INDEX(Tx_Supply!$CJ$14:$CJ$101,$AD1062)","v":0},{"$f":"-PV(WACC,$AW1062,INDEX(Tx_Supply!$AI$14:$AI$101,$AD1062))","v":1500.6150845474094},{"$f":"-PV(WACC,$AW1062,INDEX(Tx_Supply!$CI$14:$CI$101,$AD1062))","v":0},51.854461247731017,0,null,null,null,1,268.47061246474129,-6.8969453880919191,-44.518833569482304,0,0,51.854461247731017,0,268.9092947548981,268.9092947548981,null,0,268.47061246474129,null,-44.518833569482304,0,0,0,0,223.951778895259,223.951778895259,null,268.9092947548981,223.951778895259,"EO",null,{"$f":"IF(AND(DD1062=\"FD\",CF1062=1,INDEX(Tx_Supply!$AL$14:$AL$101,AD1062)>0),1,0)","v":0},null,0,{"$f":"IF(INDEX(Tx_Supply!$AH$14:$AH$101,$AD1062)=1,0,1)","v":1},9999,0,{"$f":"INDEX(Tx_Supply!$AL$14:$AL$101,AD1062)*DH1062","v":0},0,9999,0,null,1,0,223.951778895259,200,{"$f":"INDEX(Tx_Supply!$CK$14:$CK$101,AD1062)","v":0},0,9999,0,9999,0,null,null,0,0,0,0,0,{"$f":"INDEX(Tx_Supply!$H$115:$H$164,AE1062)","v":0},9999,0,0,0,0,null,1,268.9092947548981,200,{"$f":"INDEX(Tx_Supply!$AL$14:$AL$101,AD1062)*$EO1062","v":1323.6},0,0,9999,null,0,{"$f":"IF(AND($N1062=\"Existing\",$R1062+1<=DATE(year,12,31),$S1062>=DATE(year,1,1)),MAX(SUMPRODUCT((OFFSET(Active_Portfolio!$C$12,1,0,ctPort,1)=$B1062)*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1)*(OFFSET(Active_Portfolio!$B$12,1,0,ctPort,1)<=2)*(OFFSET(Active_Portfolio!$Y$12,1,0,ctPort,1)=0))-SUMPRODUCT((OFFSET(Active_Portfolio!$C$12,1,0,ctPort,1)=$B1062)*(OFFSET(Active_Portfolio!$B$12,1,0,ctPort,1)=3)*(OFFSET(Active_Portfolio!$Y$12,1,0,ctPort,1)=0)*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1)),0),0)","v":0},0,{"$f":"EY1062*8.76*$Q1062*IF(NOT(ISERROR(MATCH($AX1062,Valuation!$C$32:$C$42,0))),(1-INDEX(Energy!$HS$365:$JE$375,MATCH($AX1062,Energy!$HR$365:$HR$375,0),MATCH(year,Energy!$HS$57:$JE$57,0))),1)*MAX(MIN($S1062,DATE(year,12,31))-MAX($R1062+1,DATE(year,1,1))+1,0)/(DATE(year,12,31)-DATE(year,1,1)+1)","v":0},0,9999,0,0,9999,null,0,0,0,0,null,0,0,null,{"$f":"IF($N1062=\"Existing\",IF(SUMPRODUCT((OFFSET(Active_Portfolio!$C$12,1,0,ctPort,1)=$B1062)*(OFFSET(Active_Portfolio!$B$12,1,0,ctPort,1)<=2)*OFFSET(Active_Portfolio!$Y$12,1,0,ctPort,1))>0,MAX(SUMPRODUCT((OFFSET(Active_Portfolio!$C$12,1,0,ctPort,1)=$B1062)*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1)*(OFFSET(Active_Portfolio!$B$12,1,0,ctPort,1)<=2)*(OFFSET(Active_Portfolio!$Y$12,1,0,ctPort,1)=1))-SUMPRODUCT((OFFSET(Active_Portfolio!$C$12,1,0,ctPort,1)=$B1062)*(OFFSET(Active_Portfolio!$B$12,1,0,ctPort,1)=3)*(OFFSET(Active_Portfolio!$Y$12,1,0,ctPort,1)=1)*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1)),0),0),0)","v":0},0,null,4,"BV_CA_244","st26226","CA","San Luis Obispo","Carrizo South","n/a","n/a",0,"Solar Thermal","Storage","New","2099-01-01","2099-12-31",1,1,{"$f":"IF($N1062=\"New\",IF($D1062=\"CA\",1,0),OFFSET(Active_Portfolio!$R$12,MATCH($B1062,OFFSET(rng_IDpaste,1,0,ctPort,1),0),0))","v":1},1,0,{"$f":"IF(SUM($FL1062:$FM1062)>0,(INDEX(GJ$6:GJ$8,MATCH($GG1062,$GH$6:$GH$8,0))*$FL1062+GJ$9*$FM1062)/SUM($FL1062:$FM1062),0)","v":0},0,0,0,0,0,0,0,7,"CSP - Storage","CSP - Storage",1.6749941360026943E-2,{"$f":"INDEX(Resource_Char!$I$21:$AF$21,AB1062)","v":0},0.84,0]
[1158,"BV_CA_381","CACA 049488","CA","Riverside","Riverside East",null,null,null,"Solar Thermal","No Storage",null,"BV_CA","New",1,300,0.26278598986527546,"2016-12-31","9999-01-01",1,0.85495018707998249,1,1,1,1,1,null,6,{"$f":"IF(OR(ISERROR(MATCH($F1175,CREZ_Tx_Inputs!$A$9:$A$108,0)),$N1175=\"Existing\"),MATCH(\"NonCREZ\",CREZ_Tx_Inputs!$A$9:$A$108,0),MATCH($F1175,CREZ_Tx_Inputs!$A$9:$A$108,0))","v":38},{"$f":"MATCH(INDEX(Tx_Mapping!$B$8:$B$107,AC1175),Tx_Mapping!$F$8:$F$95,0)","v":31},{"$f":"MATCH(INDEX(Tx_Mapping!$G$8:$G$95,AD1175,1),Tx_Mapping!$K$8:$K$59,0)","v":11},null,300,{"$f":"IFERROR(OFFSET(Env_Screen!Q$7,MATCH($B1175,OFFSET(Env_Screen!$A$7,1,0,ctEnvScreen,1),0),0),1)","v":1},{"$f":"IF(AND($J1175=\"Solar PV\",$N1175=\"New\"),IF(OR(ISNUMBER(FIND(General_Inputs!$D$130,$K1175)),$K1175=\"Parking Lot\",$K1175=\"Rooftop\"),1,0),1)","v":1},{"$f":"IF(N1175=\"New\",INDEX(CREZ_Tx_Inputs!$D$9:$D$108,$AC1175),1)","v":1},1,300,{"$f":"MIN(IF($N1175=\"New\",SUMPRODUCT((OFFSET(Active_Portfolio!$C$12,1,0,ctPort,1)=$B1175)*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1)),0),AL1175)","v":0},300,null,false,1,300,null,{"$f":"IF(N1175=\"New\",INDEX(General_Inputs!$H$7:$H$14,MATCH($J1175,General_Inputs!$D$7:$D$14,0)),OFFSET(Active_Portfolio!$AH$12,MATCH($C1175,OFFSET(Active_Portfolio!$D$12,1,0,ctPort,1),0),0))","v":0.84},{"$f":"IF($N1175=\"New\",1,INDEX(General_Inputs!$F$23:$F$30,MATCH($J1175,General_Inputs!$D$23:$D$30,0)))","v":1},{"$f":"INDEX(Resource_Char!$I$39:$AF$39,$AB1175)","v":20},20,{"$f":"IF(ISERROR(MATCH(IF($D1175=\"CA\",$F1175,$D1175),Resource_Char!$E$158:$E$234,0)),INDEX(Resource_Char!$I$158:$AF$158,$AB1175),INDEX(Resource_Char!$I$158:$AF$234,MATCH(IF($D1175=\"CA\",$F1175,$D1175),Resource_Char!$E$158:$E$234,0),$AB1175))","v":"CSP - No Storage"},{"$f":"IF(ISERROR(MATCH(IF($D1175=\"CA\",$F1175,$D1175),Resource_Char!$E$237:$E$314,0)),INDEX(Resource_Char!$I$237:$AF$237,$AB1175),INDEX(Resource_Char!$I$237:$AF$314,MATCH(IF($D1175=\"CA\",$F1175,$D1175),Resource_Char!$E$237:$E$314,0),$AB1175))","v":"CSP - No Storage"},{"$f":"INDEX(Resource_Char!$I$21:$AF$21,$AB1175)","v":0},{"$f":"1-(1-INDEX(Tx_Supply!$F$14:$F$101,$AD1175))","v":1.1355491084212632E-2},{"$f":"IF($Q1175>0,$T1175*$AU1175*INDEX(tableCapital,$AB1175,MATCH(year-$B$5,Resource_Cost!$D$8:$U$8,0))/(8.76*$Q1175),9999)","v":248.4603788157558},{"$f":"IF($Q1175>0,$U1175*INDEX(tableInterconnect,$AB1175,MATCH(year-$B$5,Resource_Cost!$D$8:$U$8,0))/(8.76*$Q1175),9999)","v":3.26474785395789},{"$f":"IF(OR(LEFT($J1175,5)<>\"Solar\",year>=2025),IF($Q1175>0,$T1175*$AU1175*INDEX(tablePropTax,$AB1175,MATCH(year-$B$5,Resource_Cost!$D$8:$U$8,0))/(8.76*$Q1175),9999),0)","v":16.860815657627096},{"$f":"IF($Q1175>0,$V1175*INDEX(tableFixedOM,$AB1175,MATCH(year-$B$5,Resource_Cost!$D$8:$U$8,0))/(8.76*$Q1175),9999)","v":29.244068569976687},{"$f":"IF($Q1175>0,$T1175*$AU1175*$Z1175*INDEX(tableITC,$AB1175,MATCH(year-$B$5,Resource_Cost!$D$8:$U$8,0))/(8.76*$Q1175),9999)","v":-42.028507019209783},{"$f":"$X1175*$Y1175*INDEX(tableFuel,$AB1175,MATCH(year-$B$5,Resource_Cost!$D$8:$U$8,0))","v":0},{"$f":"$W1175*INDEX(tableVarOM,$AB1175,MATCH(year-$B$5,Resource_Cost!$D$8:$U$8,0))","v":0},{"$f":"$Z1175*INDEX(tablePTC,$AB1175,MATCH(year-$B$5,Resource_Cost!$D$8:$U$8,0))","v":0},255.80150387810767,{"$f":"NPV((1+WACC)/(1-$AZ1175)-1,OFFSET(Valuation!$D$54,MATCH($AY1175,Valuation!$C$54:$C$64,0)-1,0,1,$AW1175))*(8.76*$Q1175*$BJ1175)","v":6003.0915867443091},{"$f":"(IF(AND($Q1175>0,NOT(ISERROR(MATCH($AX1175,Valuation!$C$23:$C$29,0)))),IF(OR($D1175=\"CA\",$N1175=\"Existing\"), -NPV((1+realWACC)/(1-$AZ1175)-1,OFFSET(Valuation!$D$23,MATCH($AX1175,Valuation!$C$23:$C$29,0)-1,0,1,$AW1175)*(8.76*$Q1175))*(1-$BA1175),  -NPV((1+realWACC)/(1-$AZ1175)-1,OFFSET(Valuation!$D$8,0,0,1,$AW1175))*$B$6),0))","v":0.60227224197625462},{"$f":"IF(NOT(ISERROR(MATCH($AY1175,Valuation!$C$32:$C$42,0))),-NPV((1+realWACC)/(1-$AZ1175)-1,OFFSET(Valuation!$D$65,MATCH($AY1175,Valuation!$C$65:$C$75,0)-1,0,1,$AW1175)*OFFSET(Valuation!$D$54,MATCH($AY1175,Valuation!$C$54:$C$64,0)-1,0,1,$AW1175))*(1-$BA1175)*(8.76*$Q1175),0)","v":-630.84380209160929},null,{"$f":"NPV((1+WACC)/(1-$AZ1175)-1,OFFSET(Valuation!$D$43,MATCH($AY1175,Valuation!$C$43:$C$53,0)-1,0,1,$AW1175))*(8.76*$Q1175*$BJ1175)","v":0},{"$f":"NPV((1+WACC)/(1-$AZ1175)-1,OFFSET(Valuation!$D$54,MATCH($AY1175,Valuation!$C$54:$C$64,0)-1,0,1,$AW1175)*(8.76*$Q1175))","v":23.467772846264626},255.80150387810761,2.5663800562656224E-2,-26.88128124574126,0,0,228.945886432929,{"$f":"IF(N1175=\"New\",INDEX(Tx_Supply!$AK$14:$AK$101,$AD1175),0)","v":1},{"$f":"INDEX(Tx_Supply!$CJ$14:$CJ$101,$AD1175)","v":0},{"$f":"-PV(WACC,$AW1175,INDEX(Tx_Supply!$AI$14:$AI$101,$AD1175))","v":2660.7622447490889},{"$f":"-PV(WACC,$AW1175,INDEX(Tx_Supply!$CI$14:$CI$101,$AD1175))","v":0},113.37941023119301,0,null,null,null,1,255.80150387810767,2.5663800562656224E-2,-26.88128124574126,0,0,113.37941023119301,0,342.32529666412205,342.32529666412205,null,0,255.80150387810767,null,-26.88128124574126,0,0,0,0,228.9202226323664,228.9202226323664,null,342.32529666412205,228.9202226323664,"EO",null,{"$f":"IF(AND(DD1175=\"FD\",CF1175=1,INDEX(Tx_Supply!$AL$14:$AL$101,AD1175)>0),1,0)","v":0},null,0,{"$f":"IF(INDEX(Tx_Supply!$AH$14:$AH$101,$AD1175)=1,0,1)","v":1},9999,0,{"$f":"INDEX(Tx_Supply!$AL$14:$AL$101,AD1175)*DH1175","v":0},0,9999,0,null,1,0,228.9202226323664,300,{"$f":"INDEX(Tx_Supply!$CK$14:$CK$101,AD1175)","v":0},0,9999,0,9999,0,null,null,0,0,0,0,0,{"$f":"INDEX(Tx_Supply!$H$115:$H$164,AE1175)","v":0},9999,0,0,0,0,null,1,342.32529666412205,300,{"$f":"INDEX(Tx_Supply!$AL$14:$AL$101,AD1175)*$EO1175","v":1000},0,0,9999,null,0,{"$f":"IF(AND($N1175=\"Existing\",$R1175+1<=DATE(year,12,31),$S1175>=DATE(year,1,1)),MAX(SUMPRODUCT((OFFSET(Active_Portfolio!$C$12,1,0,ctPort,1)=$B1175)*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1)*(OFFSET(Active_Portfolio!$B$12,1,0,ctPort,1)<=2)*(OFFSET(Active_Portfolio!$Y$12,1,0,ctPort,1)=0))-SUMPRODUCT((OFFSET(Active_Portfolio!$C$12,1,0,ctPort,1)=$B1175)*(OFFSET(Active_Portfolio!$B$12,1,0,ctPort,1)=3)*(OFFSET(Active_Portfolio!$Y$12,1,0,ctPort,1)=0)*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1)),0),0)","v":0},0,{"$f":"EY1175*8.76*$Q1175*IF(NOT(ISERROR(MATCH($AX1175,Valuation!$C$32:$C$42,0))),(1-INDEX(Energy!$HS$365:$JE$375,MATCH($AX1175,Energy!$HR$365:$HR$375,0),MATCH(year,Energy!$HS$57:$JE$57,0))),1)*MAX(MIN($S1175,DATE(year,12,31))-MAX($R1175+1,DATE(year,1,1))+1,0)/(DATE(year,12,31)-DATE(year,1,1)+1)","v":0},0,9999,0,0,9999,null,0,0,0,0,null,0,0,null,{"$f":"IF($N1175=\"Existing\",IF(SUMPRODUCT((OFFSET(Active_Portfolio!$C$12,1,0,ctPort,1)=$B1175)*(OFFSET(Active_Portfolio!$B$12,1,0,ctPort,1)<=2)*OFFSET(Active_Portfolio!$Y$12,1,0,ctPort,1))>0,MAX(SUMPRODUCT((OFFSET(Active_Portfolio!$C$12,1,0,ctPort,1)=$B1175)*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1)*(OFFSET(Active_Portfolio!$B$12,1,0,ctPort,1)<=2)*(OFFSET(Active_Portfolio!$Y$12,1,0,ctPort,1)=1))-SUMPRODUCT((OFFSET(Active_Portfolio!$C$12,1,0,ctPort,1)=$B1175)*(OFFSET(Active_Portfolio!$B$12,1,0,ctPort,1)=3)*(OFFSET(Active_Portfolio!$Y$12,1,0,ctPort,1)=1)*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1)),0),0),0)","v":0},0,null,4,"BV_CA_381","CACA 049488","CA","Riverside","Riverside East","n/a","n/a",0,"Solar Thermal","No Storage","New","2099-01-01","2099-12-31",1,1,{"$f":"IF($N1175=\"New\",IF($D1175=\"CA\",1,0),OFFSET(Active_Portfolio!$R$12,MATCH($B1175,OFFSET(rng_IDpaste,1,0,ctPort,1),0),0))","v":1},1,0,0,0,0,0,0,0,0,0,6,"CSP - No Storage","CSP - No Storage",1.1355491084212632E-2,{"$f":"INDEX(Resource_Char!$I$21:$AF$21,AB1175)","v":0},0.84,0]
[1207,"BV_CA_275","st2385","CA","Imperial","Imperial South",null,null,null,"Solar Thermal","No Storage",null,"BV_CA","New",1,200,0.25147453508787826,"2016-12-31","9999-01-01",1,0.48483667981750656,1,1,1,1,1,null,6,{"$f":"IF(OR(ISERROR(MATCH($F1224,CREZ_Tx_Inputs!$A$9:$A$108,0)),$N1224=\"Existing\"),MATCH(\"NonCREZ\",CREZ_Tx_Inputs!$A$9:$A$108,0),MATCH($F1224,CREZ_Tx_Inputs!$A$9:$A$108,0))","v":16},{"$f":"MATCH(INDEX(Tx_Mapping!$B$8:$B$107,AC1224),Tx_Mapping!$F$8:$F$95,0)","v":10},{"$f":"MATCH(INDEX(Tx_Mapping!$G$8:$G$95,AD1224,1),Tx_Mapping!$K$8:$K$59,0)","v":4},null,200,{"$f":"IFERROR(OFFSET(Env_Screen!Q$7,MATCH($B1224,OFFSET(Env_Screen!$A$7,1,0,ctEnvScreen,1),0),0),1)","v":1},{"$f":"IF(AND($J1224=\"Solar PV\",$N1224=\"New\"),IF(OR(ISNUMBER(FIND(General_Inputs!$D$130,$K1224)),$K1224=\"Parking Lot\",$K1224=\"Rooftop\"),1,0),1)","v":1},{"$f":"IF(N1224=\"New\",INDEX(CREZ_Tx_Inputs!$D$9:$D$108,$AC1224),1)","v":1},1,200,{"$f":"MIN(IF($N1224=\"New\",SUMPRODUCT((OFFSET(Active_Portfolio!$C$12,1,0,ctPort,1)=$B1224)*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1)),0),AL1224)","v":0},200,null,false,1,200,null,{"$f":"IF(N1224=\"New\",INDEX(General_Inputs!$H$7:$H$14,MATCH($J1224,General_Inputs!$D$7:$D$14,0)),OFFSET(Active_Portfolio!$AH$12,MATCH($C1224,OFFSET(Active_Portfolio!$D$12,1,0,ctPort,1),0),0))","v":0.84},{"$f":"IF($N1224=\"New\",1,INDEX(General_Inputs!$F$23:$F$30,MATCH($J1224,General_Inputs!$D$23:$D$30,0)))","v":1},{"$f":"INDEX(Resource_Char!$I$39:$AF$39,$AB1224)","v":20},20,{"$f":"IF(ISERROR(MATCH(IF($D1224=\"CA\",$F1224,$D1224),Resource_Char!$E$158:$E$234,0)),INDEX(Resource_Char!$I$158:$AF$158,$AB1224),INDEX(Resource_Char!$I$158:$AF$234,MATCH(IF($D1224=\"CA\",$F1224,$D1224),Resource_Char!$E$158:$E$234,0),$AB1224))","v":"CSP - No Storage"},{"$f":"IF(ISERROR(MATCH(IF($D1224=\"CA\",$F1224,$D1224),Resource_Char!$E$237:$E$314,0)),INDEX(Resource_Char!$I$237:$AF$237,$AB1224),INDEX(Resource_Char!$I$237:$AF$314,MATCH(IF($D1224=\"CA\",$F1224,$D1224),Resource_Char!$E$237:$E$314,0),$AB1224))","v":"CSP - No Storage"},{"$f":"INDEX(Resource_Char!$I$21:$AF$21,$AB1224)","v":0},{"$f":"1-(1-INDEX(Tx_Supply!$F$14:$F$101,$AD1224))","v":1.3410010033281461E-2},{"$f":"IF($Q1224>0,$T1224*$AU1224*INDEX(tableCapital,$AB1224,MATCH(year-$B$5,Resource_Cost!$D$8:$U$8,0))/(8.76*$Q1224),9999)","v":259.63625528359495},{"$f":"IF($Q1224>0,$U1224*INDEX(tableInterconnect,$AB1224,MATCH(year-$B$5,Resource_Cost!$D$8:$U$8,0))/(8.76*$Q1224),9999)","v":1.9346949389154464},{"$f":"IF(OR(LEFT($J1224,5)<>\"Solar\",year>=2025),IF($Q1224>0,$T1224*$AU1224*INDEX(tablePropTax,$AB1224,MATCH(year-$B$5,Resource_Cost!$D$8:$U$8,0))/(8.76*$Q1224),9999),0)","v":17.619223874803566},{"$f":"IF($Q1224>0,$V1224*INDEX(tableFixedOM,$AB1224,MATCH(year-$B$5,Resource_Cost!$D$8:$U$8,0))/(8.76*$Q1224),9999)","v":30.559481913998969},{"$f":"IF($Q1224>0,$T1224*$AU1224*$Z1224*INDEX(tableITC,$AB1224,MATCH(year-$B$5,Resource_Cost!$D$8:$U$8,0))/(8.76*$Q1224),9999)","v":-43.918971023221886},{"$f":"$X1224*$Y1224*INDEX(tableFuel,$AB1224,MATCH(year-$B$5,Resource_Cost!$D$8:$U$8,0))","v":0},{"$f":"$W1224*INDEX(tableVarOM,$AB1224,MATCH(year-$B$5,Resource_Cost!$D$8:$U$8,0))","v":0},{"$f":"$Z1224*INDEX(tablePTC,$AB1224,MATCH(year-$B$5,Resource_Cost!$D$8:$U$8,0))","v":0},265.83068498809104,{"$f":"NPV((1+WACC)/(1-$AZ1224)-1,OFFSET(Valuation!$D$54,MATCH($AY1224,Valuation!$C$54:$C$64,0)-1,0,1,$AW1224))*(8.76*$Q1224*$BJ1224)","v":5969.9238647815273},{"$f":"(IF(AND($Q1224>0,NOT(ISERROR(MATCH($AX1224,Valuation!$C$23:$C$29,0)))),IF(OR($D1224=\"CA\",$N1224=\"Existing\"), -NPV((1+realWACC)/(1-$AZ1224)-1,OFFSET(Valuation!$D$23,MATCH($AX1224,Valuation!$C$23:$C$29,0)-1,0,1,$AW1224)*(8.76*$Q1224))*(1-$BA1224),  -NPV((1+realWACC)/(1-$AZ1224)-1,OFFSET(Valuation!$D$8,0,0,1,$AW1224))*$B$6),0))","v":0.57515010052041038},{"$f":"IF(NOT(ISERROR(MATCH($AY1224,Valuation!$C$32:$C$42,0))),-NPV((1+realWACC)/(1-$AZ1224)-1,OFFSET(Valuation!$D$65,MATCH($AY1224,Valuation!$C$65:$C$75,0)-1,0,1,$AW1224)*OFFSET(Valuation!$D$54,MATCH($AY1224,Valuation!$C$54:$C$64,0)-1,0,1,$AW1224))*(1-$BA1224)*(8.76*$Q1224),0)","v":-602.43499682984248},null,{"$f":"NPV((1+WACC)/(1-$AZ1224)-1,OFFSET(Valuation!$D$43,MATCH($AY1224,Valuation!$C$43:$C$53,0)-1,0,1,$AW1224))*(8.76*$Q1224*$BJ1224)","v":0},{"$f":"NPV((1+WACC)/(1-$AZ1224)-1,OFFSET(Valuation!$D$54,MATCH($AY1224,Valuation!$C$54:$C$64,0)-1,0,1,$AW1224)*(8.76*$Q1224))","v":22.457617581089178},265.83068498809081,2.5610468182730363E-2,-26.825418798525327,0,0,239.03087665774819,{"$f":"IF(N1224=\"New\",INDEX(Tx_Supply!$AK$14:$AK$101,$AD1224),0)","v":1},{"$f":"INDEX(Tx_Supply!$CJ$14:$CJ$101,$AD1224)","v":0},{"$f":"-PV(WACC,$AW1224,INDEX(Tx_Supply!$AI$14:$AI$101,$AD1224))","v":886.92074824969643},{"$f":"-PV(WACC,$AW1224,INDEX(Tx_Supply!$CI$14:$CI$101,$AD1224))","v":0},39.493091600087773,0,null,null,null,1,265.83068498809104,2.5610468182730363E-2,-26.825418798525327,0,0,39.493091600087773,0,278.5239682578362,278.5239682578362,null,0,265.83068498809104,null,-26.825418798525327,0,0,0,0,239.0052661895657,239.0052661895657,null,278.5239682578362,239.0052661895657,"EO",null,{"$f":"IF(AND(DD1224=\"FD\",CF1224=1,INDEX(Tx_Supply!$AL$14:$AL$101,AD1224)>0),1,0)","v":0},null,0,{"$f":"IF(INDEX(Tx_Supply!$AH$14:$AH$101,$AD1224)=1,0,1)","v":1},9999,0,{"$f":"INDEX(Tx_Supply!$AL$14:$AL$101,AD1224)*DH1224","v":0},0,9999,0,null,1,0,239.0052661895657,200,{"$f":"INDEX(Tx_Supply!$CK$14:$CK$101,AD1224)","v":0},0,9999,0,9999,0,null,null,0,0,0,0,0,{"$f":"INDEX(Tx_Supply!$H$115:$H$164,AE1224)","v":0},9999,0,0,0,0,null,1,278.5239682578362,200,{"$f":"INDEX(Tx_Supply!$AL$14:$AL$101,AD1224)*$EO1224","v":1500},0,0,9999,null,0,{"$f":"IF(AND($N1224=\"Existing\",$R1224+1<=DATE(year,12,31),$S1224>=DATE(year,1,1)),MAX(SUMPRODUCT((OFFSET(Active_Portfolio!$C$12,1,0,ctPort,1)=$B1224)*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1)*(OFFSET(Active_Portfolio!$B$12,1,0,ctPort,1)<=2)*(OFFSET(Active_Portfolio!$Y$12,1,0,ctPort,1)=0))-SUMPRODUCT((OFFSET(Active_Portfolio!$C$12,1,0,ctPort,1)=$B1224)*(OFFSET(Active_Portfolio!$B$12,1,0,ctPort,1)=3)*(OFFSET(Active_Portfolio!$Y$12,1,0,ctPort,1)=0)*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1)),0),0)","v":0},0,{"$f":"EY1224*8.76*$Q1224*IF(NOT(ISERROR(MATCH($AX1224,Valuation!$C$32:$C$42,0))),(1-INDEX(Energy!$HS$365:$JE$375,MATCH($AX1224,Energy!$HR$365:$HR$375,0),MATCH(year,Energy!$HS$57:$JE$57,0))),1)*MAX(MIN($S1224,DATE(year,12,31))-MAX($R1224+1,DATE(year,1,1))+1,0)/(DATE(year,12,31)-DATE(year,1,1)+1)","v":0},0,9999,0,0,9999,null,0,0,0,0,null,0,0,null,{"$f":"IF($N1224=\"Existing\",IF(SUMPRODUCT((OFFSET(Active_Portfolio!$C$12,1,0,ctPort,1)=$B1224)*(OFFSET(Active_Portfolio!$B$12,1,0,ctPort,1)<=2)*OFFSET(Active_Portfolio!$Y$12,1,0,ctPort,1))>0,MAX(SUMPRODUCT((OFFSET(Active_Portfolio!$C$12,1,0,ctPort,1)=$B1224)*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1)*(OFFSET(Active_Portfolio!$B$12,1,0,ctPort,1)<=2)*(OFFSET(Active_Portfolio!$Y$12,1,0,ctPort,1)=1))-SUMPRODUCT((OFFSET(Active_Portfolio!$C$12,1,0,ctPort,1)=$B1224)*(OFFSET(Active_Portfolio!$B$12,1,0,ctPort,1)=3)*(OFFSET(Active_Portfolio!$Y$12,1,0,ctPort,1)=1)*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1)),0),0),0)","v":0},0,null,4,"BV_CA_275","st2385","CA","Imperial","Imperial South","n/a","n/a",0,"Solar Thermal","No Storage","New","2099-01-01","2099-12-31",1,1,{"$f":"IF($N1224=\"New\",IF($D1224=\"CA\",1,0),OFFSET(Active_Portfolio!$R$12,MATCH($B1224,OFFSET(rng_IDpaste,1,0,ctPort,1),0),0))","v":1},1,0,0,0,0,0,0,0,0,0,6,"CSP - No Storage","CSP - No Storage",1.3410010033281461E-2,{"$f":"INDEX(Resource_Char!$I$21:$AF$21,AB1224)","v":0},0.84,0]
[1256,"BV_CA_237","st26180","CA","San Luis Obispo","Carrizo South",null,null,null,"Solar Thermal","No Storage",null,"BV_CA","New",1,200,0.23352909703536756,"2016-12-31","9999-01-01",1,0.39241440588512405,1,1,1,1,1,null,6,{"$f":"IF(OR(ISERROR(MATCH($F1273,CREZ_Tx_Inputs!$A$9:$A$108,0)),$N1273=\"Existing\"),MATCH(\"NonCREZ\",CREZ_Tx_Inputs!$A$9:$A$108,0),MATCH($F1273,CREZ_Tx_Inputs!$A$9:$A$108,0))","v":7},{"$f":"MATCH(INDEX(Tx_Mapping!$B$8:$B$107,AC1273),Tx_Mapping!$F$8:$F$95,0)","v":9},{"$f":"MATCH(INDEX(Tx_Mapping!$G$8:$G$95,AD1273,1),Tx_Mapping!$K$8:$K$59,0)","v":3},null,200,{"$f":"IFERROR(OFFSET(Env_Screen!Q$7,MATCH($B1273,OFFSET(Env_Screen!$A$7,1,0,ctEnvScreen,1),0),0),1)","v":1},{"$f":"IF(AND($J1273=\"Solar PV\",$N1273=\"New\"),IF(OR(ISNUMBER(FIND(General_Inputs!$D$130,$K1273)),$K1273=\"Parking Lot\",$K1273=\"Rooftop\"),1,0),1)","v":1},{"$f":"IF(N1273=\"New\",INDEX(CREZ_Tx_Inputs!$D$9:$D$108,$AC1273),1)","v":1},1,200,{"$f":"MIN(IF($N1273=\"New\",SUMPRODUCT((OFFSET(Active_Portfolio!$C$12,1,0,ctPort,1)=$B1273)*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1)),0),AL1273)","v":0},200,null,false,1,200,null,{"$f":"IF(N1273=\"New\",INDEX(General_Inputs!$H$7:$H$14,MATCH($J1273,General_Inputs!$D$7:$D$14,0)),OFFSET(Active_Portfolio!$AH$12,MATCH($C1273,OFFSET(Active_Portfolio!$D$12,1,0,ctPort,1),0),0))","v":0.84},{"$f":"IF($N1273=\"New\",1,INDEX(General_Inputs!$F$23:$F$30,MATCH($J1273,General_Inputs!$D$23:$D$30,0)))","v":1},{"$f":"INDEX(Resource_Char!$I$39:$AF$39,$AB1273)","v":20},20,{"$f":"IF(ISERROR(MATCH(IF($D1273=\"CA\",$F1273,$D1273),Resource_Char!$E$158:$E$234,0)),INDEX(Resource_Char!$I$158:$AF$158,$AB1273),INDEX(Resource_Char!$I$158:$AF$234,MATCH(IF($D1273=\"CA\",$F1273,$D1273),Resource_Char!$E$158:$E$234,0),$AB1273))","v":"CSP - No Storage"},{"$f":"IF(ISERROR(MATCH(IF($D1273=\"CA\",$F1273,$D1273),Resource_Char!$E$237:$E$314,0)),INDEX(Resource_Char!$I$237:$AF$237,$AB1273),INDEX(Resource_Char!$I$237:$AF$314,MATCH(IF($D1273=\"CA\",$F1273,$D1273),Resource_Char!$E$237:$E$314,0),$AB1273))","v":"CSP - No Storage"},{"$f":"INDEX(Resource_Char!$I$21:$AF$21,$AB1273)","v":0},{"$f":"1-(1-INDEX(Tx_Supply!$F$14:$F$101,$AD1273))","v":1.6749941360026943E-2},{"$f":"IF($Q1273>0,$T1273*$AU1273*INDEX(tableCapital,$AB1273,MATCH(year-$B$5,Resource_Cost!$D$8:$U$8,0))/(8.76*$Q1273),9999)","v":279.58788612757479},{"$f":"IF($Q1273>0,$U1273*INDEX(tableInterconnect,$AB1273,MATCH(year-$B$5,Resource_Cost!$D$8:$U$8,0))/(8.76*$Q1273),9999)","v":1.6862229009109102},{"$f":"IF(OR(LEFT($J1273,5)<>\"Solar\",year>=2025),IF($Q1273>0,$T1273*$AU1273*INDEX(tablePropTax,$AB1273,MATCH(year-$B$5,Resource_Cost!$D$8:$U$8,0))/(8.76*$Q1273),9999),0)","v":18.973165180587486},{"$f":"IF($Q1273>0,$V1273*INDEX(tableFixedOM,$AB1273,MATCH(year-$B$5,Resource_Cost!$D$8:$U$8,0))/(8.76*$Q1273),9999)","v":32.907811507897215},{"$f":"IF($Q1273>0,$T1273*$AU1273*$Z1273*INDEX(tableITC,$AB1273,MATCH(year-$B$5,Resource_Cost!$D$8:$U$8,0))/(8.76*$Q1273),9999)","v":-47.293904527580345},{"$f":"$X1273*$Y1273*INDEX(tableFuel,$AB1273,MATCH(year-$B$5,Resource_Cost!$D$8:$U$8,0))","v":0},{"$f":"$W1273*INDEX(tableVarOM,$AB1273,MATCH(year-$B$5,Resource_Cost!$D$8:$U$8,0))","v":0},{"$f":"$Z1273*INDEX(tablePTC,$AB1273,MATCH(year-$B$5,Resource_Cost!$D$8:$U$8,0))","v":0},285.86118118939009,{"$f":"NPV((1+WACC)/(1-$AZ1273)-1,OFFSET(Valuation!$D$54,MATCH($AY1273,Valuation!$C$54:$C$64,0)-1,0,1,$AW1273))*(8.76*$Q1273*$BJ1273)","v":5961.6414427007176},{"$f":"(IF(AND($Q1273>0,NOT(ISERROR(MATCH($AX1273,Valuation!$C$23:$C$29,0)))),IF(OR($D1273=\"CA\",$N1273=\"Existing\"), -NPV((1+realWACC)/(1-$AZ1273)-1,OFFSET(Valuation!$D$23,MATCH($AX1273,Valuation!$C$23:$C$29,0)-1,0,1,$AW1273)*(8.76*$Q1273))*(1-$BA1273),  -NPV((1+realWACC)/(1-$AZ1273)-1,OFFSET(Valuation!$D$8,0,0,1,$AW1273))*$B$6),0))","v":0.53229876973202206},{"$f":"IF(NOT(ISERROR(MATCH($AY1273,Valuation!$C$32:$C$42,0))),-NPV((1+realWACC)/(1-$AZ1273)-1,OFFSET(Valuation!$D$65,MATCH($AY1273,Valuation!$C$65:$C$75,0)-1,0,1,$AW1273)*OFFSET(Valuation!$D$54,MATCH($AY1273,Valuation!$C$54:$C$64,0)-1,0,1,$AW1273))*(1-$BA1273)*(8.76*$Q1273),0)","v":-557.55081563210115},null,{"$f":"NPV((1+WACC)/(1-$AZ1273)-1,OFFSET(Valuation!$D$43,MATCH($AY1273,Valuation!$C$43:$C$53,0)-1,0,1,$AW1273))*(8.76*$Q1273*$BJ1273)","v":0},{"$f":"NPV((1+WACC)/(1-$AZ1273)-1,OFFSET(Valuation!$D$54,MATCH($AY1273,Valuation!$C$54:$C$64,0)-1,0,1,$AW1273)*(8.76*$Q1273))","v":20.855022769779243},285.86118118938998,2.5523768331884522E-2,-26.73460594059102,0,0,259.15209901713087,{"$f":"IF(N1273=\"New\",INDEX(Tx_Supply!$AK$14:$AK$101,$AD1273),0)","v":1},{"$f":"INDEX(Tx_Supply!$CJ$14:$CJ$101,$AD1273)","v":0},{"$f":"-PV(WACC,$AW1273,INDEX(Tx_Supply!$AI$14:$AI$101,$AD1273))","v":1500.6150845474094},{"$f":"-PV(WACC,$AW1273,INDEX(Tx_Supply!$CI$14:$CI$101,$AD1273))","v":0},71.954612618401569,0,null,null,null,1,285.86118118939009,2.5523768331884522E-2,-26.73460594059102,0,0,71.954612618401569,0,331.10671163553252,331.10671163553252,null,0,285.86118118939009,null,-26.73460594059102,0,0,0,0,259.1265752487991,259.1265752487991,null,331.10671163553252,259.1265752487991,"EO",null,{"$f":"IF(AND(DD1273=\"FD\",CF1273=1,INDEX(Tx_Supply!$AL$14:$AL$101,AD1273)>0),1,0)","v":0},null,0,{"$f":"IF(INDEX(Tx_Supply!$AH$14:$AH$101,$AD1273)=1,0,1)","v":1},9999,0,{"$f":"INDEX(Tx_Supply!$AL$14:$AL$101,AD1273)*DH1273","v":0},0,9999,0,null,1,0,259.1265752487991,200,{"$f":"INDEX(Tx_Supply!$CK$14:$CK$101,AD1273)","v":0},0,9999,0,9999,0,null,null,0,0,0,0,0,{"$f":"INDEX(Tx_Supply!$H$115:$H$164,AE1273)","v":0},9999,0,0,0,0,null,1,331.10671163553252,200,{"$f":"INDEX(Tx_Supply!$AL$14:$AL$101,AD1273)*$EO1273","v":1323.6},0,0,9999,null,0,{"$f":"IF(AND($N1273=\"Existing\",$R1273+1<=DATE(year,12,31),$S1273>=DATE(year,1,1)),MAX(SUMPRODUCT((OFFSET(Active_Portfolio!$C$12,1,0,ctPort,1)=$B1273)*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1)*(OFFSET(Active_Portfolio!$B$12,1,0,ctPort,1)<=2)*(OFFSET(Active_Portfolio!$Y$12,1,0,ctPort,1)=0))-SUMPRODUCT((OFFSET(Active_Portfolio!$C$12,1,0,ctPort,1)=$B1273)*(OFFSET(Active_Portfolio!$B$12,1,0,ctPort,1)=3)*(OFFSET(Active_Portfolio!$Y$12,1,0,ctPort,1)=0)*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1)),0),0)","v":0},0,{"$f":"EY1273*8.76*$Q1273*IF(NOT(ISERROR(MATCH($AX1273,Valuation!$C$32:$C$42,0))),(1-INDEX(Energy!$HS$365:$JE$375,MATCH($AX1273,Energy!$HR$365:$HR$375,0),MATCH(year,Energy!$HS$57:$JE$57,0))),1)*MAX(MIN($S1273,DATE(year,12,31))-MAX($R1273+1,DATE(year,1,1))+1,0)/(DATE(year,12,31)-DATE(year,1,1)+1)","v":0},0,9999,0,0,9999,null,0,0,0,0,null,0,0,null,{"$f":"IF($N1273=\"Existing\",IF(SUMPRODUCT((OFFSET(Active_Portfolio!$C$12,1,0,ctPort,1)=$B1273)*(OFFSET(Active_Portfolio!$B$12,1,0,ctPort,1)<=2)*OFFSET(Active_Portfolio!$Y$12,1,0,ctPort,1))>0,MAX(SUMPRODUCT((OFFSET(Active_Portfolio!$C$12,1,0,ctPort,1)=$B1273)*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1)*(OFFSET(Active_Portfolio!$B$12,1,0,ctPort,1)<=2)*(OFFSET(Active_Portfolio!$Y$12,1,0,ctPort,1)=1))-SUMPRODUCT((OFFSET(Active_Portfolio!$C$12,1,0,ctPort,1)=$B1273)*(OFFSET(Active_Portfolio!$B$12,1,0,ctPort,1)=3)*(OFFSET(Active_Portfolio!$Y$12,1,0,ctPort,1)=1)*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1)),0),0),0)","v":0},0,null,4,"BV_CA_237","st26180","CA","San Luis Obispo","Carrizo South","n/a","n/a",0,"Solar Thermal","No Storage","New","2099-01-01","2099-12-31",1,1,{"$f":"IF($N1273=\"New\",IF($D1273=\"CA\",1,0),OFFSET(Active_Portfolio!$R$12,MATCH($B1273,OFFSET(rng_IDpaste,1,0,ctPort,1),0),0))","v":1},1,0,0,0,0,0,0,0,0,0,6,"CSP - No Storage","CSP - No Storage",1.6749941360026943E-2,{"$f":"INDEX(Resource_Char!$I$21:$AF$21,AB1273)","v":0},0.84,0]
[1305]
[1418]
[1467]
[1505]
[1564]
[1613]
[1726,"SC11090","L.A. Co. Sanitation Dist (Puente Hills)","CA","Los Angeles","Los Angeles County (Partial)",34.027299999999997,-118.03010999999999,null,"Biogas","Distributed",null,"CPUC ED","Existing",1,0,0.864497717,42735,"9999-01-01",1,0,1,1,1,1,0,null,1,{"$f":"IF(OR(ISERROR(MATCH($F1743,CREZ_Tx_Inputs!$A$9:$A$108,0)),$N1743=\"Existing\"),MATCH(\"NonCREZ\",CREZ_Tx_Inputs!$A$9:$A$108,0),MATCH($F1743,CREZ_Tx_Inputs!$A$9:$A$108,0))","v":100},{"$f":"MATCH(INDEX(Tx_Mapping!$B$8:$B$107,AC1743),Tx_Mapping!$F$8:$F$95,0)","v":88},{"$f":"MATCH(INDEX(Tx_Mapping!$G$8:$G$95,AD1743,1),Tx_Mapping!$K$8:$K$59,0)","v":2},null,0,{"$f":"IFERROR(OFFSET(Env_Screen!Q$7,MATCH($B1743,OFFSET(Env_Screen!$A$7,1,0,ctEnvScreen,1),0),0),1)","v":1},{"$f":"IF(AND($J1743=\"Solar PV\",$N1743=\"New\"),IF(OR(ISNUMBER(FIND(General_Inputs!$D$130,$K1743)),$K1743=\"Parking Lot\",$K1743=\"Rooftop\"),1,0),1)","v":1},{"$f":"IF(N1743=\"New\",INDEX(CREZ_Tx_Inputs!$D$9:$D$108,$AC1743),1)","v":1},1,0,{"$f":"MIN(IF($N1743=\"New\",SUMPRODUCT((OFFSET(Active_Portfolio!$C$12,1,0,ctPort,1)=$B1743)*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1)),0),AL1743)","v":0},0,null,false,1,0,null,{"$f":"IF(N1743=\"New\",INDEX(General_Inputs!$H$7:$H$14,MATCH($J1743,General_Inputs!$D$7:$D$14,0)),OFFSET(Active_Portfolio!$AH$12,MATCH($C1743,OFFSET(Active_Portfolio!$D$12,1,0,ctPort,1),0),0))","v":1},{"$f":"IF($N1743=\"New\",1,INDEX(General_Inputs!$F$23:$F$30,MATCH($J1743,General_Inputs!$D$23:$D$30,0)))","v":0.25},{"$f":"INDEX(Resource_Char!$I$39:$AF$39,$AB1743)","v":20},20,{"$f":"IF(ISERROR(MATCH(IF($D1743=\"CA\",$F1743,$D1743),Resource_Char!$E$158:$E$234,0)),INDEX(Resource_Char!$I$158:$AF$158,$AB1743),INDEX(Resource_Char!$I$158:$AF$234,MATCH(IF($D1743=\"CA\",$F1743,$D1743),Resource_Char!$E$158:$E$234,0),$AB1743))","v":"Baseload"},{"$f":"IF(ISERROR(MATCH(IF($D1743=\"CA\",$F1743,$D1743),Resource_Char!$E$237:$E$314,0)),INDEX(Resource_Char!$I$237:$AF$237,$AB1743),INDEX(Resource_Char!$I$237:$AF$314,MATCH(IF($D1743=\"CA\",$F1743,$D1743),Resource_Char!$E$237:$E$314,0),$AB1743))","v":"Baseload"},{"$f":"INDEX(Resource_Char!$I$21:$AF$21,$AB1743)","v":0},{"$f":"1-(1-INDEX(Tx_Supply!$F$14:$F$101,$AD1743))","v":0},{"$f":"IF($Q1743>0,$T1743*$AU1743*INDEX(tableCapital,$AB1743,MATCH(year-$B$5,Resource_Cost!$D$8:$U$8,0))/(8.76*$Q1743),9999)","v":36.628062775065537},{"$f":"IF($Q1743>0,$U1743*INDEX(tableInterconnect,$AB1743,MATCH(year-$B$5,Resource_Cost!$D$8:$U$8,0))/(8.76*$Q1743),9999)","v":0},{"$f":"IF(OR(LEFT($J1743,5)<>\"Solar\",year>=2025),IF($Q1743>0,$T1743*$AU1743*INDEX(tablePropTax,$AB1743,MATCH(year-$B$5,Resource_Cost!$D$8:$U$8,0))/(8.76*$Q1743),9999),0)","v":2.5396646932681555},{"$f":"IF($Q1743>0,$V1743*INDEX(tableFixedOM,$AB1743,MATCH(year-$B$5,Resource_Cost!$D$8:$U$8,0))/(8.76*$Q1743),9999)","v":66.140170133269237},{"$f":"IF($Q1743>0,$T1743*$AU1743*$Z1743*INDEX(tableITC,$AB1743,MATCH(year-$B$5,Resource_Cost!$D$8:$U$8,0))/(8.76*$Q1743),9999)","v":0},{"$f":"$X1743*$Y1743*INDEX(tableFuel,$AB1743,MATCH(year-$B$5,Resource_Cost!$D$8:$U$8,0))","v":-55.549586159180279},{"$f":"$W1743*INDEX(tableVarOM,$AB1743,MATCH(year-$B$5,Resource_Cost!$D$8:$U$8,0))","v":0},{"$f":"$Z1743*INDEX(tablePTC,$AB1743,MATCH(year-$B$5,Resource_Cost!$D$8:$U$8,0))","v":0},49.758311442422652,{"$f":"NPV((1+WACC)/(1-$AZ1743)-1,OFFSET(Valuation!$D$54,MATCH($AY1743,Valuation!$C$54:$C$64,0)-1,0,1,$AW1743))*(8.76*$Q1743*$BJ1743)","v":3841.4851001763495},{"$f":"(IF(AND($Q1743>0,NOT(ISERROR(MATCH($AX1743,Valuation!$C$23:$C$29,0)))),IF(OR($D1743=\"CA\",$N1743=\"Existing\"), -NPV((1+realWACC)/(1-$AZ1743)-1,OFFSET(Valuation!$D$23,MATCH($AX1743,Valuation!$C$23:$C$29,0)-1,0,1,$AW1743)*(8.76*$Q1743))*(1-$BA1743),  -NPV((1+realWACC)/(1-$AZ1743)-1,OFFSET(Valuation!$D$8,0,0,1,$AW1743))*$B$6),0))","v":-342.74599546490123},{"$f":"IF(NOT(ISERROR(MATCH($AY1743,Valuation!$C$32:$C$42,0))),-NPV((1+realWACC)/(1-$AZ1743)-1,OFFSET(Valuation!$D$65,MATCH($AY1743,Valuation!$C$65:$C$75,0)-1,0,1,$AW1743)*OFFSET(Valuation!$D$54,MATCH($AY1743,Valuation!$C$54:$C$64,0)-1,0,1,$AW1743))*(1-$BA1743)*(8.76*$Q1743),0)","v":-4907.3043248954737},null,{"$f":"NPV((1+WACC)/(1-$AZ1743)-1,OFFSET(Valuation!$D$43,MATCH($AY1743,Valuation!$C$43:$C$53,0)-1,0,1,$AW1743))*(8.76*$Q1743*$BJ1743)","v":0},{"$f":"NPV((1+WACC)/(1-$AZ1743)-1,OFFSET(Valuation!$D$54,MATCH($AY1743,Valuation!$C$54:$C$64,0)-1,0,1,$AW1743)*(8.76*$Q1743))","v":77.202883072539308},49.758311442422638,-4.4395491699818956,-63.563744378362188,0,0,-18.244982105921444,{"$f":"IF(N1743=\"New\",INDEX(Tx_Supply!$AK$14:$AK$101,$AD1743),0)","v":0},{"$f":"INDEX(Tx_Supply!$CJ$14:$CJ$101,$AD1743)","v":0},{"$f":"-PV(WACC,$AW1743,INDEX(Tx_Supply!$AI$14:$AI$101,$AD1743))","v":0},{"$f":"-PV(WACC,$AW1743,INDEX(Tx_Supply!$CI$14:$CI$101,$AD1743))","v":0},0,0,null,null,null,0,49.758311442422652,-4.4395491699818956,-63.563744378362188,0,0,0,0,-18.24498210592143,-18.24498210592143,null,0,49.758311442422652,null,-63.563744378362188,0,0,0,0,-13.805432935939535,-13.805432935939535,null,-18.24498210592143,-13.805432935939535,"FD",null,{"$f":"IF(AND(DD1743=\"FD\",CF1743=1,INDEX(Tx_Supply!$AL$14:$AL$101,AD1743)>0),1,0)","v":0},null,1,{"$f":"IF(INDEX(Tx_Supply!$AH$14:$AH$101,$AD1743)=1,0,1)","v":0},-18.24498210592143,0,{"$f":"INDEX(Tx_Supply!$AL$14:$AL$101,AD1743)*DH1743","v":9999999},0,9999,0,null,1,0,-13.805432935939535,0,{"$f":"INDEX(Tx_Supply!$CK$14:$CK$101,AD1743)","v":0},0,9999,0,9999,0,null,null,0,0,0,0,0,{"$f":"INDEX(Tx_Supply!$K$220:$K$238,AE1743)","v":9999747.8023999985},9999,0,0,0,0,null,0,9999,0,{"$f":"INDEX(Tx_Supply!$AL$14:$AL$101,AD1743)*$EO1743","v":0},0,0,9999,null,0,{"$f":"IF(AND($N1743=\"Existing\",$R1743+1<=DATE(year,12,31),$S1743>=DATE(year,1,1)),MAX(SUMPRODUCT((OFFSET(Active_Portfolio!$C$12,1,0,ctPort,1)=$B1743)*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1)*(OFFSET(Active_Portfolio!$B$12,1,0,ctPort,1)<=2)*(OFFSET(Active_Portfolio!$Y$12,1,0,ctPort,1)=0))-SUMPRODUCT((OFFSET(Active_Portfolio!$C$12,1,0,ctPort,1)=$B1743)*(OFFSET(Active_Portfolio!$B$12,1,0,ctPort,1)=3)*(OFFSET(Active_Portfolio!$Y$12,1,0,ctPort,1)=0)*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1)),0),0)","v":0},0,{"$f":"EY1743*8.76*$Q1743*IF(NOT(ISERROR(MATCH($AX1743,Valuation!$C$32:$C$42,0))),(1-INDEX(Energy!$HS$365:$JE$375,MATCH($AX1743,Energy!$HR$365:$HR$375,0),MATCH(year,Energy!$HS$57:$JE$57,0))),1)*MAX(MIN($S1743,DATE(year,12,31))-MAX($R1743+1,DATE(year,1,1))+1,0)/(DATE(year,12,31)-DATE(year,1,1)+1)","v":0},0,9999,0,-9999,0,null,0,0,0,0,null,0,0,null,{"$f":"IF($N1743=\"Existing\",IF(SUMPRODUCT((OFFSET(Active_Portfolio!$C$12,1,0,ctPort,1)=$B1743)*(OFFSET(Active_Portfolio!$B$12,1,0,ctPort,1)<=2)*OFFSET(Active_Portfolio!$Y$12,1,0,ctPort,1))>0,MAX(SUMPRODUCT((OFFSET(Active_Portfolio!$C$12,1,0,ctPort,1)=$B1743)*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1)*(OFFSET(Active_Portfolio!$B$12,1,0,ctPort,1)<=2)*(OFFSET(Active_Portfolio!$Y$12,1,0,ctPort,1)=1))-SUMPRODUCT((OFFSET(Active_Portfolio!$C$12,1,0,ctPort,1)=$B1743)*(OFFSET(Active_Portfolio!$B$12,1,0,ctPort,1)=3)*(OFFSET(Active_Portfolio!$Y$12,1,0,ctPort,1)=1)*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1)),0),0),0)","v":0},0,null,3,"SC11090","L.A. Co. Sanitation Dist (Puente Hills)","CA","Los Angeles","Los Angeles County (Partial)",34.027299999999997,-118.03010999999999,0,"Biogas","Distributed","Existing","2099-01-01","2099-12-31",1,1,{"$f":"IF($N1743=\"New\",IF($D1743=\"CA\",1,0),OFFSET(Active_Portfolio!$R$12,MATCH($B1743,OFFSET(rng_IDpaste,1,0,ctPort,1),0),0))","v":1},1,1,0,0,0,0,0,0,0,0,1,"Baseload","Baseload",0,{"$f":"INDEX(Resource_Char!$I$21:$AF$21,AB1743)","v":0},1,0]
[1775,"CAISO_LSE_Contract_106","MN Mid Valley Genco LLC, 1-2 [E0209]","CA",null,"n/a","n/a","n/a",null,"Biogas","Distributed",null,"CPUC ED","Existing",1,0,0.55021367499999996,43100,"9999-01-01",1,0,1,1,1,1,0,null,1,{"$f":"IF(OR(ISERROR(MATCH($F1792,CREZ_Tx_Inputs!$A$9:$A$108,0)),$N1792=\"Existing\"),MATCH(\"NonCREZ\",CREZ_Tx_Inputs!$A$9:$A$108,0),MATCH($F1792,CREZ_Tx_Inputs!$A$9:$A$108,0))","v":100},{"$f":"MATCH(INDEX(Tx_Mapping!$B$8:$B$107,AC1792),Tx_Mapping!$F$8:$F$95,0)","v":88},{"$f":"MATCH(INDEX(Tx_Mapping!$G$8:$G$95,AD1792,1),Tx_Mapping!$K$8:$K$59,0)","v":2},null,0,{"$f":"IFERROR(OFFSET(Env_Screen!Q$7,MATCH($B1792,OFFSET(Env_Screen!$A$7,1,0,ctEnvScreen,1),0),0),1)","v":1},{"$f":"IF(AND($J1792=\"Solar PV\",$N1792=\"New\"),IF(OR(ISNUMBER(FIND(General_Inputs!$D$130,$K1792)),$K1792=\"Parking Lot\",$K1792=\"Rooftop\"),1,0),1)","v":1},{"$f":"IF(N1792=\"New\",INDEX(CREZ_Tx_Inputs!$D$9:$D$108,$AC1792),1)","v":1},1,0,{"$f":"MIN(IF($N1792=\"New\",SUMPRODUCT((OFFSET(Active_Portfolio!$C$12,1,0,ctPort,1)=$B1792)*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1)),0),AL1792)","v":0},0,null,false,1,0,null,{"$f":"IF(N1792=\"New\",INDEX(General_Inputs!$H$7:$H$14,MATCH($J1792,General_Inputs!$D$7:$D$14,0)),OFFSET(Active_Portfolio!$AH$12,MATCH($C1792,OFFSET(Active_Portfolio!$D$12,1,0,ctPort,1),0),0))","v":1},{"$f":"IF($N1792=\"New\",1,INDEX(General_Inputs!$F$23:$F$30,MATCH($J1792,General_Inputs!$D$23:$D$30,0)))","v":0.25},{"$f":"INDEX(Resource_Char!$I$39:$AF$39,$AB1792)","v":20},20,{"$f":"IF(ISERROR(MATCH(IF($D1792=\"CA\",$F1792,$D1792),Resource_Char!$E$158:$E$234,0)),INDEX(Resource_Char!$I$158:$AF$158,$AB1792),INDEX(Resource_Char!$I$158:$AF$234,MATCH(IF($D1792=\"CA\",$F1792,$D1792),Resource_Char!$E$158:$E$234,0),$AB1792))","v":"Baseload"},{"$f":"IF(ISERROR(MATCH(IF($D1792=\"CA\",$F1792,$D1792),Resource_Char!$E$237:$E$314,0)),INDEX(Resource_Char!$I$237:$AF$237,$AB1792),INDEX(Resource_Char!$I$237:$AF$314,MATCH(IF($D1792=\"CA\",$F1792,$D1792),Resource_Char!$E$237:$E$314,0),$AB1792))","v":"Baseload"},{"$f":"INDEX(Resource_Char!$I$21:$AF$21,$AB1792)","v":0},{"$f":"1-(1-INDEX(Tx_Supply!$F$14:$F$101,$AD1792))","v":0},{"$f":"IF($Q1792>0,$T1792*$AU1792*INDEX(tableCapital,$AB1792,MATCH(year-$B$5,Resource_Cost!$D$8:$U$8,0))/(8.76*$Q1792),9999)","v":57.550144763626314},{"$f":"IF($Q1792>0,$U1792*INDEX(tableInterconnect,$AB1792,MATCH(year-$B$5,Resource_Cost!$D$8:$U$8,0))/(8.76*$Q1792),9999)","v":0},{"$f":"IF(OR(LEFT($J1792,5)<>\"Solar\",year>=2025),IF($Q1792>0,$T1792*$AU1792*INDEX(tablePropTax,$AB1792,MATCH(year-$B$5,Resource_Cost!$D$8:$U$8,0))/(8.76*$Q1792),9999),0)","v":3.9903303553402698},{"$f":"IF($Q1792>0,$V1792*INDEX(tableFixedOM,$AB1792,MATCH(year-$B$5,Resource_Cost!$D$8:$U$8,0))/(8.76*$Q1792),9999)","v":103.91967462859378},{"$f":"IF($Q1792>0,$T1792*$AU1792*$Z1792*INDEX(tableITC,$AB1792,MATCH(year-$B$5,Resource_Cost!$D$8:$U$8,0))/(8.76*$Q1792),9999)","v":0},{"$f":"$X1792*$Y1792*INDEX(tableFuel,$AB1792,MATCH(year-$B$5,Resource_Cost!$D$8:$U$8,0))","v":-55.549586159180279},{"$f":"$W1792*INDEX(tableVarOM,$AB1792,MATCH(year-$B$5,Resource_Cost!$D$8:$U$8,0))","v":0},{"$f":"$Z1792*INDEX(tablePTC,$AB1792,MATCH(year-$B$5,Resource_Cost!$D$8:$U$8,0))","v":0},109.91056358838009,{"$f":"NPV((1+WACC)/(1-$AZ1792)-1,OFFSET(Valuation!$D$54,MATCH($AY1792,Valuation!$C$54:$C$64,0)-1,0,1,$AW1792))*(8.76*$Q1792*$BJ1792)","v":5400.5809879137978},{"$f":"(IF(AND($Q1792>0,NOT(ISERROR(MATCH($AX1792,Valuation!$C$23:$C$29,0)))),IF(OR($D1792=\"CA\",$N1792=\"Existing\"), -NPV((1+realWACC)/(1-$AZ1792)-1,OFFSET(Valuation!$D$23,MATCH($AX1792,Valuation!$C$23:$C$29,0)-1,0,1,$AW1792)*(8.76*$Q1792))*(1-$BA1792),  -NPV((1+realWACC)/(1-$AZ1792)-1,OFFSET(Valuation!$D$8,0,0,1,$AW1792))*$B$6),0))","v":-218.14231552941931},{"$f":"IF(NOT(ISERROR(MATCH($AY1792,Valuation!$C$32:$C$42,0))),-NPV((1+realWACC)/(1-$AZ1792)-1,OFFSET(Valuation!$D$65,MATCH($AY1792,Valuation!$C$65:$C$75,0)-1,0,1,$AW1792)*OFFSET(Valuation!$D$54,MATCH($AY1792,Valuation!$C$54:$C$64,0)-1,0,1,$AW1792))*(1-$BA1792)*(8.76*$Q1792),0)","v":-3123.2771282658373},null,{"$f":"NPV((1+WACC)/(1-$AZ1792)-1,OFFSET(Valuation!$D$43,MATCH($AY1792,Valuation!$C$43:$C$53,0)-1,0,1,$AW1792))*(8.76*$Q1792*$BJ1792)","v":0},{"$f":"NPV((1+WACC)/(1-$AZ1792)-1,OFFSET(Valuation!$D$54,MATCH($AY1792,Valuation!$C$54:$C$64,0)-1,0,1,$AW1792)*(8.76*$Q1792))","v":49.136141346151348},109.91056358838004,-4.4395491699818956,-63.56374437836218,0,0,41.907270040035961,{"$f":"IF(N1792=\"New\",INDEX(Tx_Supply!$AK$14:$AK$101,$AD1792),0)","v":0},{"$f":"INDEX(Tx_Supply!$CJ$14:$CJ$101,$AD1792)","v":0},{"$f":"-PV(WACC,$AW1792,INDEX(Tx_Supply!$AI$14:$AI$101,$AD1792))","v":0},{"$f":"-PV(WACC,$AW1792,INDEX(Tx_Supply!$CI$14:$CI$101,$AD1792))","v":0},0,0,null,null,null,0,109.91056358838009,-4.4395491699818956,-63.56374437836218,0,0,0,0,41.907270040036003,41.907270040036003,null,0,109.91056358838009,null,-63.56374437836218,0,0,0,0,46.346819210017905,46.346819210017905,null,41.907270040036003,46.346819210017905,"FD",null,{"$f":"IF(AND(DD1792=\"FD\",CF1792=1,INDEX(Tx_Supply!$AL$14:$AL$101,AD1792)>0),1,0)","v":0},null,1,{"$f":"IF(INDEX(Tx_Supply!$AH$14:$AH$101,$AD1792)=1,0,1)","v":0},41.907270040036003,0,{"$f":"INDEX(Tx_Supply!$AL$14:$AL$101,AD1792)*DH1792","v":9999999},0,9999,0,null,1,0,46.346819210017905,0,{"$f":"INDEX(Tx_Supply!$CK$14:$CK$101,AD1792)","v":0},0,9999,0,9999,0,null,null,0,0,0,0,0,{"$f":"INDEX(Tx_Supply!$K$220:$K$238,AE1792)","v":9999747.8023999985},9999,0,0,0,0,null,0,9999,0,{"$f":"INDEX(Tx_Supply!$AL$14:$AL$101,AD1792)*$EO1792","v":0},0,0,9999,null,0,{"$f":"IF(AND($N1792=\"Existing\",$R1792+1<=DATE(year,12,31),$S1792>=DATE(year,1,1)),MAX(SUMPRODUCT((OFFSET(Active_Portfolio!$C$12,1,0,ctPort,1)=$B1792)*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1)*(OFFSET(Active_Portfolio!$B$12,1,0,ctPort,1)<=2)*(OFFSET(Active_Portfolio!$Y$12,1,0,ctPort,1)=0))-SUMPRODUCT((OFFSET(Active_Portfolio!$C$12,1,0,ctPort,1)=$B1792)*(OFFSET(Active_Portfolio!$B$12,1,0,ctPort,1)=3)*(OFFSET(Active_Portfolio!$Y$12,1,0,ctPort,1)=0)*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1)),0),0)","v":0},0,{"$f":"EY1792*8.76*$Q1792*IF(NOT(ISERROR(MATCH($AX1792,Valuation!$C$32:$C$42,0))),(1-INDEX(Energy!$HS$365:$JE$375,MATCH($AX1792,Energy!$HR$365:$HR$375,0),MATCH(year,Energy!$HS$57:$JE$57,0))),1)*MAX(MIN($S1792,DATE(year,12,31))-MAX($R1792+1,DATE(year,1,1))+1,0)/(DATE(year,12,31)-DATE(year,1,1)+1)","v":0},0,9999,0,-9999,0,null,0,0,0,0,null,0,0,null,{"$f":"IF($N1792=\"Existing\",IF(SUMPRODUCT((OFFSET(Active_Portfolio!$C$12,1,0,ctPort,1)=$B1792)*(OFFSET(Active_Portfolio!$B$12,1,0,ctPort,1)<=2)*OFFSET(Active_Portfolio!$Y$12,1,0,ctPort,1))>0,MAX(SUMPRODUCT((OFFSET(Active_Portfolio!$C$12,1,0,ctPort,1)=$B1792)*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1)*(OFFSET(Active_Portfolio!$B$12,1,0,ctPort,1)<=2)*(OFFSET(Active_Portfolio!$Y$12,1,0,ctPort,1)=1))-SUMPRODUCT((OFFSET(Active_Portfolio!$C$12,1,0,ctPort,1)=$B1792)*(OFFSET(Active_Portfolio!$B$12,1,0,ctPort,1)=3)*(OFFSET(Active_Portfolio!$Y$12,1,0,ctPort,1)=1)*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1)),0),0),0)","v":0},0,null,3,"CAISO_LSE_Contract_106","MN Mid Valley Genco LLC, 1-2 [E0209]","CA",0,"n/a","n/a","n/a",0,"Biogas","Distributed","Existing","2099-01-01","2099-12-31",1,1,{"$f":"IF($N1792=\"New\",IF($D1792=\"CA\",1,0),OFFSET(Active_Portfolio!$R$12,MATCH($B1792,OFFSET(rng_IDpaste,1,0,ctPort,1),0),0))","v":1},1,1,0,0,0,0,0,0,0,0,1,"Baseload","Baseload",0,{"$f":"INDEX(Resource_Char!$I$21:$AF$21,AB1792)","v":0},1,0]
[1824,"PG4077","Snow Mountain Hydro LLC (Cove)","CA","Shasta","Round Mountain - B",40.871668999999997,-121.94861400000001,null,"Hydro","Small",null,"CPUC ED","Existing",1,0,0.33849315099999999,43880,"9999-01-01",1,0,1,1,1,1,0,null,5,{"$f":"IF(OR(ISERROR(MATCH($F1841,CREZ_Tx_Inputs!$A$9:$A$108,0)),$N1841=\"Existing\"),MATCH(\"NonCREZ\",CREZ_Tx_Inputs!$A$9:$A$108,0),MATCH($F1841,CREZ_Tx_Inputs!$A$9:$A$108,0))","v":100},{"$f":"MATCH(INDEX(Tx_Mapping!$B$8:$B$107,AC1841),Tx_Mapping!$F$8:$F$95,0)","v":88},{"$f":"MATCH(INDEX(Tx_Mapping!$G$8:$G$95,AD1841,1),Tx_Mapping!$K$8:$K$59,0)","v":2},null,0,{"$f":"IFERROR(OFFSET(Env_Screen!Q$7,MATCH($B1841,OFFSET(Env_Screen!$A$7,1,0,ctEnvScreen,1),0),0),1)","v":1},{"$f":"IF(AND($J1841=\"Solar PV\",$N1841=\"New\"),IF(OR(ISNUMBER(FIND(General_Inputs!$D$130,$K1841)),$K1841=\"Parking Lot\",$K1841=\"Rooftop\"),1,0),1)","v":1},{"$f":"IF(N1841=\"New\",INDEX(CREZ_Tx_Inputs!$D$9:$D$108,$AC1841),1)","v":1},1,0,{"$f":"MIN(IF($N1841=\"New\",SUMPRODUCT((OFFSET(Active_Portfolio!$C$12,1,0,ctPort,1)=$B1841)*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1)),0),AL1841)","v":0},0,null,false,1,0,null,{"$f":"IF(N1841=\"New\",INDEX(General_Inputs!$H$7:$H$14,MATCH($J1841,General_Inputs!$D$7:$D$14,0)),OFFSET(Active_Portfolio!$AH$12,MATCH($C1841,OFFSET(Active_Portfolio!$D$12,1,0,ctPort,1),0),0))","v":1},{"$f":"IF($N1841=\"New\",1,INDEX(General_Inputs!$F$23:$F$30,MATCH($J1841,General_Inputs!$D$23:$D$30,0)))","v":0.25},{"$f":"INDEX(Resource_Char!$I$39:$AF$39,$AB1841)","v":20},20,{"$f":"IF(ISERROR(MATCH(IF($D1841=\"CA\",$F1841,$D1841),Resource_Char!$E$158:$E$234,0)),INDEX(Resource_Char!$I$158:$AF$158,$AB1841),INDEX(Resource_Char!$I$158:$AF$234,MATCH(IF($D1841=\"CA\",$F1841,$D1841),Resource_Char!$E$158:$E$234,0),$AB1841))","v":"Baseload"},{"$f":"IF(ISERROR(MATCH(IF($D1841=\"CA\",$F1841,$D1841),Resource_Char!$E$237:$E$314,0)),INDEX(Resource_Char!$I$237:$AF$237,$AB1841),INDEX(Resource_Char!$I$237:$AF$314,MATCH(IF($D1841=\"CA\",$F1841,$D1841),Resource_Char!$E$237:$E$314,0),$AB1841))","v":"Baseload"},{"$f":"INDEX(Resource_Char!$I$21:$AF$21,$AB1841)","v":0},{"$f":"1-(1-INDEX(Tx_Supply!$F$14:$F$101,$AD1841))","v":0},{"$f":"IF($Q1841>0,$T1841*$AU1841*INDEX(tableCapital,$AB1841,MATCH(year-$B$5,Resource_Cost!$D$8:$U$8,0))/(8.76*$Q1841),9999)","v":49.222424600691554},{"$f":"IF($Q1841>0,$U1841*INDEX(tableInterconnect,$AB1841,MATCH(year-$B$5,Resource_Cost!$D$8:$U$8,0))/(8.76*$Q1841),9999)","v":0},{"$f":"IF(OR(LEFT($J1841,5)<>\"Solar\",year>=2025),IF($Q1841>0,$T1841*$AU1841*INDEX(tablePropTax,$AB1841,MATCH(year-$B$5,Resource_Cost!$D$8:$U$8,0))/(8.76*$Q1841),9999),0)","v":2.7177597845343948},{"$f":"IF($Q1841>0,$V1841*INDEX(tableFixedOM,$AB1841,MATCH(year-$B$5,Resource_Cost!$D$8:$U$8,0))/(8.76*$Q1841),9999)","v":11.442841518427494},{"$f":"IF($Q1841>0,$T1841*$AU1841*$Z1841*INDEX(tableITC,$AB1841,MATCH(year-$B$5,Resource_Cost!$D$8:$U$8,0))/(8.76*$Q1841),9999)","v":0},{"$f":"$X1841*$Y1841*INDEX(tableFuel,$AB1841,MATCH(year-$B$5,Resource_Cost!$D$8:$U$8,0))","v":0},{"$f":"$W1841*INDEX(tableVarOM,$AB1841,MATCH(year-$B$5,Resource_Cost!$D$8:$U$8,0))","v":1.0179094110607039},{"$f":"$Z1841*INDEX(tablePTC,$AB1841,MATCH(year-$B$5,Resource_Cost!$D$8:$U$8,0))","v":0},64.400935314714147,{"$f":"NPV((1+WACC)/(1-$AZ1841)-1,OFFSET(Valuation!$D$54,MATCH($AY1841,Valuation!$C$54:$C$64,0)-1,0,1,$AW1841))*(8.76*$Q1841*$BJ1841)","v":1946.7569272863054},{"$f":"(IF(AND($Q1841>0,NOT(ISERROR(MATCH($AX1841,Valuation!$C$23:$C$29,0)))),IF(OR($D1841=\"CA\",$N1841=\"Existing\"), -NPV((1+realWACC)/(1-$AZ1841)-1,OFFSET(Valuation!$D$23,MATCH($AX1841,Valuation!$C$23:$C$29,0)-1,0,1,$AW1841)*(8.76*$Q1841))*(1-$BA1841),  -NPV((1+realWACC)/(1-$AZ1841)-1,OFFSET(Valuation!$D$8,0,0,1,$AW1841))*$B$6),0))","v":-134.20182577248622},{"$f":"IF(NOT(ISERROR(MATCH($AY1841,Valuation!$C$32:$C$42,0))),-NPV((1+realWACC)/(1-$AZ1841)-1,OFFSET(Valuation!$D$65,MATCH($AY1841,Valuation!$C$65:$C$75,0)-1,0,1,$AW1841)*OFFSET(Valuation!$D$54,MATCH($AY1841,Valuation!$C$54:$C$64,0)-1,0,1,$AW1841))*(1-$BA1841)*(8.76*$Q1841),0)","v":-1921.4497287675274},null,{"$f":"NPV((1+WACC)/(1-$AZ1841)-1,OFFSET(Valuation!$D$43,MATCH($AY1841,Valuation!$C$43:$C$53,0)-1,0,1,$AW1841))*(8.76*$Q1841*$BJ1841)","v":0},{"$f":"NPV((1+WACC)/(1-$AZ1841)-1,OFFSET(Valuation!$D$54,MATCH($AY1841,Valuation!$C$54:$C$64,0)-1,0,1,$AW1841)*(8.76*$Q1841))","v":30.228705806412666},64.400935314714133,-4.4395491699818939,-63.56374437836218,0,0,-3.6023582336299427,{"$f":"IF(N1841=\"New\",INDEX(Tx_Supply!$AK$14:$AK$101,$AD1841),0)","v":0},{"$f":"INDEX(Tx_Supply!$CJ$14:$CJ$101,$AD1841)","v":0},{"$f":"-PV(WACC,$AW1841,INDEX(Tx_Supply!$AI$14:$AI$101,$AD1841))","v":0},{"$f":"-PV(WACC,$AW1841,INDEX(Tx_Supply!$CI$14:$CI$101,$AD1841))","v":0},0,0,null,null,null,0,64.400935314714147,-4.4395491699818939,-63.56374437836218,0,0,0,0,-3.6023582336299285,-3.6023582336299285,null,0,64.400935314714147,null,-63.56374437836218,0,0,0,0,0.83719093635196629,0.83719093635196629,null,-3.6023582336299285,0.83719093635196629,"FD",null,{"$f":"IF(AND(DD1841=\"FD\",CF1841=1,INDEX(Tx_Supply!$AL$14:$AL$101,AD1841)>0),1,0)","v":0},null,1,{"$f":"IF(INDEX(Tx_Supply!$AH$14:$AH$101,$AD1841)=1,0,1)","v":0},-3.6023582336299285,0,{"$f":"INDEX(Tx_Supply!$AL$14:$AL$101,AD1841)*DH1841","v":9999999},0,9999,0,null,1,0,0.83719093635196629,0,{"$f":"INDEX(Tx_Supply!$CK$14:$CK$101,AD1841)","v":0},0,9999,0,9999,0,null,null,0,0,0,0,0,{"$f":"INDEX(Tx_Supply!$K$220:$K$238,AE1841)","v":9999747.8023999985},9999,0,0,0,0,null,0,9999,0,{"$f":"INDEX(Tx_Supply!$AL$14:$AL$101,AD1841)*$EO1841","v":0},0,0,9999,null,0,{"$f":"IF(AND($N1841=\"Existing\",$R1841+1<=DATE(year,12,31),$S1841>=DATE(year,1,1)),MAX(SUMPRODUCT((OFFSET(Active_Portfolio!$C$12,1,0,ctPort,1)=$B1841)*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1)*(OFFSET(Active_Portfolio!$B$12,1,0,ctPort,1)<=2)*(OFFSET(Active_Portfolio!$Y$12,1,0,ctPort,1)=0))-SUMPRODUCT((OFFSET(Active_Portfolio!$C$12,1,0,ctPort,1)=$B1841)*(OFFSET(Active_Portfolio!$B$12,1,0,ctPort,1)=3)*(OFFSET(Active_Portfolio!$Y$12,1,0,ctPort,1)=0)*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1)),0),0)","v":0},0,{"$f":"EY1841*8.76*$Q1841*IF(NOT(ISERROR(MATCH($AX1841,Valuation!$C$32:$C$42,0))),(1-INDEX(Energy!$HS$365:$JE$375,MATCH($AX1841,Energy!$HR$365:$HR$375,0),MATCH(year,Energy!$HS$57:$JE$57,0))),1)*MAX(MIN($S1841,DATE(year,12,31))-MAX($R1841+1,DATE(year,1,1))+1,0)/(DATE(year,12,31)-DATE(year,1,1)+1)","v":0},0,9999,0,-9999,0,null,0,0,0,0,null,0,0,null,{"$f":"IF($N1841=\"Existing\",IF(SUMPRODUCT((OFFSET(Active_Portfolio!$C$12,1,0,ctPort,1)=$B1841)*(OFFSET(Active_Portfolio!$B$12,1,0,ctPort,1)<=2)*OFFSET(Active_Portfolio!$Y$12,1,0,ctPort,1))>0,MAX(SUMPRODUCT((OFFSET(Active_Portfolio!$C$12,1,0,ctPort,1)=$B1841)*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1)*(OFFSET(Active_Portfolio!$B$12,1,0,ctPort,1)<=2)*(OFFSET(Active_Portfolio!$Y$12,1,0,ctPort,1)=1))-SUMPRODUCT((OFFSET(Active_Portfolio!$C$12,1,0,ctPort,1)=$B1841)*(OFFSET(Active_Portfolio!$B$12,1,0,ctPort,1)=3)*(OFFSET(Active_Portfolio!$Y$12,1,0,ctPort,1)=1)*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1)),0),0),0)","v":0},0,null,3,"PG4077","Snow Mountain Hydro LLC (Cove)","CA","Shasta","Round Mountain - B",40.871668999999997,-121.94861400000001,0,"Hydro","Small","Existing","2099-01-01","2099-12-31",1,1,{"$f":"IF($N1841=\"New\",IF($D1841=\"CA\",1,0),OFFSET(Active_Portfolio!$R$12,MATCH($B1841,OFFSET(rng_IDpaste,1,0,ctPort,1),0),0))","v":1},1,1,0,0,0,0,0,0,0,0,5,"Baseload","Baseload",0,{"$f":"INDEX(Resource_Char!$I$21:$AF$21,AB1841)","v":0},1,0]
[1873,"PG10015","City Of Watsonville","CA","Santa Cruz","Santa Cruz County",36.886167,-121.78612699999999,null,"Biogas","Distributed",null,"CPUC ED","Existing",1,0,1.4528849999999999E-2,44948,"9999-01-01",1,0,1,1,1,1,0,null,1,{"$f":"IF(OR(ISERROR(MATCH($F1890,CREZ_Tx_Inputs!$A$9:$A$108,0)),$N1890=\"Existing\"),MATCH(\"NonCREZ\",CREZ_Tx_Inputs!$A$9:$A$108,0),MATCH($F1890,CREZ_Tx_Inputs!$A$9:$A$108,0))","v":100},{"$f":"MATCH(INDEX(Tx_Mapping!$B$8:$B$107,AC1890),Tx_Mapping!$F$8:$F$95,0)","v":88},{"$f":"MATCH(INDEX(Tx_Mapping!$G$8:$G$95,AD1890,1),Tx_Mapping!$K$8:$K$59,0)","v":2},null,0,{"$f":"IFERROR(OFFSET(Env_Screen!Q$7,MATCH($B1890,OFFSET(Env_Screen!$A$7,1,0,ctEnvScreen,1),0),0),1)","v":1},{"$f":"IF(AND($J1890=\"Solar PV\",$N1890=\"New\"),IF(OR(ISNUMBER(FIND(General_Inputs!$D$130,$K1890)),$K1890=\"Parking Lot\",$K1890=\"Rooftop\"),1,0),1)","v":1},{"$f":"IF(N1890=\"New\",INDEX(CREZ_Tx_Inputs!$D$9:$D$108,$AC1890),1)","v":1},1,0,{"$f":"MIN(IF($N1890=\"New\",SUMPRODUCT((OFFSET(Active_Portfolio!$C$12,1,0,ctPort,1)=$B1890)*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1)),0),AL1890)","v":0},0,null,false,1,0,null,{"$f":"IF(N1890=\"New\",INDEX(General_Inputs!$H$7:$H$14,MATCH($J1890,General_Inputs!$D$7:$D$14,0)),OFFSET(Active_Portfolio!$AH$12,MATCH($C1890,OFFSET(Active_Portfolio!$D$12,1,0,ctPort,1),0),0))","v":1},{"$f":"IF($N1890=\"New\",1,INDEX(General_Inputs!$F$23:$F$30,MATCH($J1890,General_Inputs!$D$23:$D$30,0)))","v":0.25},{"$f":"INDEX(Resource_Char!$I$39:$AF$39,$AB1890)","v":20},20,{"$f":"IF(ISERROR(MATCH(IF($D1890=\"CA\",$F1890,$D1890),Resource_Char!$E$158:$E$234,0)),INDEX(Resource_Char!$I$158:$AF$158,$AB1890),INDEX(Resource_Char!$I$158:$AF$234,MATCH(IF($D1890=\"CA\",$F1890,$D1890),Resource_Char!$E$158:$E$234,0),$AB1890))","v":"Baseload"},{"$f":"IF(ISERROR(MATCH(IF($D1890=\"CA\",$F1890,$D1890),Resource_Char!$E$237:$E$314,0)),INDEX(Resource_Char!$I$237:$AF$237,$AB1890),INDEX(Resource_Char!$I$237:$AF$314,MATCH(IF($D1890=\"CA\",$F1890,$D1890),Resource_Char!$E$237:$E$314,0),$AB1890))","v":"Baseload"},{"$f":"INDEX(Resource_Char!$I$21:$AF$21,$AB1890)","v":0},{"$f":"1-(1-INDEX(Tx_Supply!$F$14:$F$101,$AD1890))","v":0},{"$f":"IF($Q1890>0,$T1890*$AU1890*INDEX(tableCapital,$AB1890,MATCH(year-$B$5,Resource_Cost!$D$8:$U$8,0))/(8.76*$Q1890),9999)","v":2179.4482458815969},{"$f":"IF($Q1890>0,$U1890*INDEX(tableInterconnect,$AB1890,MATCH(year-$B$5,Resource_Cost!$D$8:$U$8,0))/(8.76*$Q1890),9999)","v":0},{"$f":"IF(OR(LEFT($J1890,5)<>\"Solar\",year>=2025),IF($Q1890>0,$T1890*$AU1890*INDEX(tablePropTax,$AB1890,MATCH(year-$B$5,Resource_Cost!$D$8:$U$8,0))/(8.76*$Q1890),9999),0)","v":151.11549291759675},{"$f":"IF($Q1890>0,$V1890*INDEX(tableFixedOM,$AB1890,MATCH(year-$B$5,Resource_Cost!$D$8:$U$8,0))/(8.76*$Q1890),9999)","v":3935.4818916984373},{"$f":"IF($Q1890>0,$T1890*$AU1890*$Z1890*INDEX(tableITC,$AB1890,MATCH(year-$B$5,Resource_Cost!$D$8:$U$8,0))/(8.76*$Q1890),9999)","v":0},{"$f":"$X1890*$Y1890*INDEX(tableFuel,$AB1890,MATCH(year-$B$5,Resource_Cost!$D$8:$U$8,0))","v":-55.549586159180279},{"$f":"$W1890*INDEX(tableVarOM,$AB1890,MATCH(year-$B$5,Resource_Cost!$D$8:$U$8,0))","v":0},{"$f":"$Z1890*INDEX(tablePTC,$AB1890,MATCH(year-$B$5,Resource_Cost!$D$8:$U$8,0))","v":0},6210.4960443384507,{"$f":"NPV((1+WACC)/(1-$AZ1890)-1,OFFSET(Valuation!$D$54,MATCH($AY1890,Valuation!$C$54:$C$64,0)-1,0,1,$AW1890))*(8.76*$Q1890*$BJ1890)","v":8057.9987889132335},{"$f":"(IF(AND($Q1890>0,NOT(ISERROR(MATCH($AX1890,Valuation!$C$23:$C$29,0)))),IF(OR($D1890=\"CA\",$N1890=\"Existing\"), -NPV((1+realWACC)/(1-$AZ1890)-1,OFFSET(Valuation!$D$23,MATCH($AX1890,Valuation!$C$23:$C$29,0)-1,0,1,$AW1890)*(8.76*$Q1890))*(1-$BA1890),  -NPV((1+realWACC)/(1-$AZ1890)-1,OFFSET(Valuation!$D$8,0,0,1,$AW1890))*$B$6),0))","v":-5.7602293890270984},{"$f":"IF(NOT(ISERROR(MATCH($AY1890,Valuation!$C$32:$C$42,0))),-NPV((1+realWACC)/(1-$AZ1890)-1,OFFSET(Valuation!$D$65,MATCH($AY1890,Valuation!$C$65:$C$75,0)-1,0,1,$AW1890)*OFFSET(Valuation!$D$54,MATCH($AY1890,Valuation!$C$54:$C$64,0)-1,0,1,$AW1890))*(1-$BA1890)*(8.76*$Q1890),0)","v":-82.472731898212302},null,{"$f":"NPV((1+WACC)/(1-$AZ1890)-1,OFFSET(Valuation!$D$43,MATCH($AY1890,Valuation!$C$43:$C$53,0)-1,0,1,$AW1890))*(8.76*$Q1890*$BJ1890)","v":0},{"$f":"NPV((1+WACC)/(1-$AZ1890)-1,OFFSET(Valuation!$D$54,MATCH($AY1890,Valuation!$C$54:$C$64,0)-1,0,1,$AW1890)*(8.76*$Q1890))","v":1.2974807054678004},6210.496044338448,-4.4395491699818965,-63.563744378362188,0,0,6142.4927507901039,{"$f":"IF(N1890=\"New\",INDEX(Tx_Supply!$AK$14:$AK$101,$AD1890),0)","v":0},{"$f":"INDEX(Tx_Supply!$CJ$14:$CJ$101,$AD1890)","v":0},{"$f":"-PV(WACC,$AW1890,INDEX(Tx_Supply!$AI$14:$AI$101,$AD1890))","v":0},{"$f":"-PV(WACC,$AW1890,INDEX(Tx_Supply!$CI$14:$CI$101,$AD1890))","v":0},0,0,null,null,null,0,6210.4960443384507,-4.4395491699818965,-63.563744378362188,0,0,0,0,6142.4927507901066,6142.4927507901066,null,0,6210.4960443384507,null,-63.563744378362188,0,0,0,0,6146.9322999600881,6146.9322999600881,null,6142.4927507901066,6146.9322999600881,"FD",null,{"$f":"IF(AND(DD1890=\"FD\",CF1890=1,INDEX(Tx_Supply!$AL$14:$AL$101,AD1890)>0),1,0)","v":0},null,1,{"$f":"IF(INDEX(Tx_Supply!$AH$14:$AH$101,$AD1890)=1,0,1)","v":0},6142.4927507901066,0,{"$f":"INDEX(Tx_Supply!$AL$14:$AL$101,AD1890)*DH1890","v":9999999},0,9999,0,null,1,0,6146.9322999600881,0,{"$f":"INDEX(Tx_Supply!$CK$14:$CK$101,AD1890)","v":0},0,9999,0,9999,0,null,null,0,0,0,0,0,{"$f":"INDEX(Tx_Supply!$K$220:$K$238,AE1890)","v":9999747.8023999985},9999,0,0,0,0,null,0,9999,0,{"$f":"INDEX(Tx_Supply!$AL$14:$AL$101,AD1890)*$EO1890","v":0},0,0,9999,null,0,{"$f":"IF(AND($N1890=\"Existing\",$R1890+1<=DATE(year,12,31),$S1890>=DATE(year,1,1)),MAX(SUMPRODUCT((OFFSET(Active_Portfolio!$C$12,1,0,ctPort,1)=$B1890)*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1)*(OFFSET(Active_Portfolio!$B$12,1,0,ctPort,1)<=2)*(OFFSET(Active_Portfolio!$Y$12,1,0,ctPort,1)=0))-SUMPRODUCT((OFFSET(Active_Portfolio!$C$12,1,0,ctPort,1)=$B1890)*(OFFSET(Active_Portfolio!$B$12,1,0,ctPort,1)=3)*(OFFSET(Active_Portfolio!$Y$12,1,0,ctPort,1)=0)*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1)),0),0)","v":0},0,{"$f":"EY1890*8.76*$Q1890*IF(NOT(ISERROR(MATCH($AX1890,Valuation!$C$32:$C$42,0))),(1-INDEX(Energy!$HS$365:$JE$375,MATCH($AX1890,Energy!$HR$365:$HR$375,0),MATCH(year,Energy!$HS$57:$JE$57,0))),1)*MAX(MIN($S1890,DATE(year,12,31))-MAX($R1890+1,DATE(year,1,1))+1,0)/(DATE(year,12,31)-DATE(year,1,1)+1)","v":0},0,9999,0,-9999,0,null,0,0,0,0,null,0,0,null,{"$f":"IF($N1890=\"Existing\",IF(SUMPRODUCT((OFFSET(Active_Portfolio!$C$12,1,0,ctPort,1)=$B1890)*(OFFSET(Active_Portfolio!$B$12,1,0,ctPort,1)<=2)*OFFSET(Active_Portfolio!$Y$12,1,0,ctPort,1))>0,MAX(SUMPRODUCT((OFFSET(Active_Portfolio!$C$12,1,0,ctPort,1)=$B1890)*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1)*(OFFSET(Active_Portfolio!$B$12,1,0,ctPort,1)<=2)*(OFFSET(Active_Portfolio!$Y$12,1,0,ctPort,1)=1))-SUMPRODUCT((OFFSET(Active_Portfolio!$C$12,1,0,ctPort,1)=$B1890)*(OFFSET(Active_Portfolio!$B$12,1,0,ctPort,1)=3)*(OFFSET(Active_Portfolio!$Y$12,1,0,ctPort,1)=1)*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1)),0),0),0)","v":0},0,null,3,"PG10015","City Of Watsonville","CA","Santa Cruz","Santa Cruz County",36.886167,-121.78612699999999,0,"Biogas","Distributed","Existing","2099-01-01","2099-12-31",1,1,{"$f":"IF($N1890=\"New\",IF($D1890=\"CA\",1,0),OFFSET(Active_Portfolio!$R$12,MATCH($B1890,OFFSET(rng_IDpaste,1,0,ctPort,1),0),0))","v":1},1,1,0,0,0,0,0,0,0,0,1,"Baseload","Baseload",0,{"$f":"INDEX(Resource_Char!$I$21:$AF$21,AB1890)","v":0},1,0]
[1986,"PG4114","SGE Site 1","CA","Nevada","Nevada County",39.052799999999998,-121.146,null,"Hydro","Small",null,"CPUC ED","Existing",1,0,0.50532724500000004,47657,"9999-01-01",1,0,1,1,1,1,0,null,5,{"$f":"IF(OR(ISERROR(MATCH($F2003,CREZ_Tx_Inputs!$A$9:$A$108,0)),$N2003=\"Existing\"),MATCH(\"NonCREZ\",CREZ_Tx_Inputs!$A$9:$A$108,0),MATCH($F2003,CREZ_Tx_Inputs!$A$9:$A$108,0))","v":100},{"$f":"MATCH(INDEX(Tx_Mapping!$B$8:$B$107,AC2003),Tx_Mapping!$F$8:$F$95,0)","v":88},{"$f":"MATCH(INDEX(Tx_Mapping!$G$8:$G$95,AD2003,1),Tx_Mapping!$K$8:$K$59,0)","v":2},null,0,{"$f":"IFERROR(OFFSET(Env_Screen!Q$7,MATCH($B2003,OFFSET(Env_Screen!$A$7,1,0,ctEnvScreen,1),0),0),1)","v":1},{"$f":"IF(AND($J2003=\"Solar PV\",$N2003=\"New\"),IF(OR(ISNUMBER(FIND(General_Inputs!$D$130,$K2003)),$K2003=\"Parking Lot\",$K2003=\"Rooftop\"),1,0),1)","v":1},{"$f":"IF(N2003=\"New\",INDEX(CREZ_Tx_Inputs!$D$9:$D$108,$AC2003),1)","v":1},1,0,{"$f":"MIN(IF($N2003=\"New\",SUMPRODUCT((OFFSET(Active_Portfolio!$C$12,1,0,ctPort,1)=$B2003)*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1)),0),AL2003)","v":0},0,null,false,1,0,null,{"$f":"IF(N2003=\"New\",INDEX(General_Inputs!$H$7:$H$14,MATCH($J2003,General_Inputs!$D$7:$D$14,0)),OFFSET(Active_Portfolio!$AH$12,MATCH($C2003,OFFSET(Active_Portfolio!$D$12,1,0,ctPort,1),0),0))","v":1},{"$f":"IF($N2003=\"New\",1,INDEX(General_Inputs!$F$23:$F$30,MATCH($J2003,General_Inputs!$D$23:$D$30,0)))","v":0.25},{"$f":"INDEX(Resource_Char!$I$39:$AF$39,$AB2003)","v":20},20,{"$f":"IF(ISERROR(MATCH(IF($D2003=\"CA\",$F2003,$D2003),Resource_Char!$E$158:$E$234,0)),INDEX(Resource_Char!$I$158:$AF$158,$AB2003),INDEX(Resource_Char!$I$158:$AF$234,MATCH(IF($D2003=\"CA\",$F2003,$D2003),Resource_Char!$E$158:$E$234,0),$AB2003))","v":"Baseload"},{"$f":"IF(ISERROR(MATCH(IF($D2003=\"CA\",$F2003,$D2003),Resource_Char!$E$237:$E$314,0)),INDEX(Resource_Char!$I$237:$AF$237,$AB2003),INDEX(Resource_Char!$I$237:$AF$314,MATCH(IF($D2003=\"CA\",$F2003,$D2003),Resource_Char!$E$237:$E$314,0),$AB2003))","v":"Baseload"},{"$f":"INDEX(Resource_Char!$I$21:$AF$21,$AB2003)","v":0},{"$f":"1-(1-INDEX(Tx_Supply!$F$14:$F$101,$AD2003))","v":0},{"$f":"IF($Q2003>0,$T2003*$AU2003*INDEX(tableCapital,$AB2003,MATCH(year-$B$5,Resource_Cost!$D$8:$U$8,0))/(8.76*$Q2003),9999)","v":32.97161150087603},{"$f":"IF($Q2003>0,$U2003*INDEX(tableInterconnect,$AB2003,MATCH(year-$B$5,Resource_Cost!$D$8:$U$8,0))/(8.76*$Q2003),9999)","v":0},{"$f":"IF(OR(LEFT($J2003,5)<>\"Solar\",year>=2025),IF($Q2003>0,$T2003*$AU2003*INDEX(tablePropTax,$AB2003,MATCH(year-$B$5,Resource_Cost!$D$8:$U$8,0))/(8.76*$Q2003),9999),0)","v":1.8204897563521008},{"$f":"IF($Q2003>0,$V2003*INDEX(tableFixedOM,$AB2003,MATCH(year-$B$5,Resource_Cost!$D$8:$U$8,0))/(8.76*$Q2003),9999)","v":7.6649805057832312},{"$f":"IF($Q2003>0,$T2003*$AU2003*$Z2003*INDEX(tableITC,$AB2003,MATCH(year-$B$5,Resource_Cost!$D$8:$U$8,0))/(8.76*$Q2003),9999)","v":0},{"$f":"$X2003*$Y2003*INDEX(tableFuel,$AB2003,MATCH(year-$B$5,Resource_Cost!$D$8:$U$8,0))","v":0},{"$f":"$W2003*INDEX(tableVarOM,$AB2003,MATCH(year-$B$5,Resource_Cost!$D$8:$U$8,0))","v":1.0179094110607039},{"$f":"$Z2003*INDEX(tablePTC,$AB2003,MATCH(year-$B$5,Resource_Cost!$D$8:$U$8,0))","v":0},43.474991174072073,{"$f":"NPV((1+WACC)/(1-$AZ2003)-1,OFFSET(Valuation!$D$54,MATCH($AY2003,Valuation!$C$54:$C$64,0)-1,0,1,$AW2003))*(8.76*$Q2003*$BJ2003)","v":1961.9226672490033},{"$f":"(IF(AND($Q2003>0,NOT(ISERROR(MATCH($AX2003,Valuation!$C$23:$C$29,0)))),IF(OR($D2003=\"CA\",$N2003=\"Existing\"), -NPV((1+realWACC)/(1-$AZ2003)-1,OFFSET(Valuation!$D$23,MATCH($AX2003,Valuation!$C$23:$C$29,0)-1,0,1,$AW2003)*(8.76*$Q2003))*(1-$BA2003),  -NPV((1+realWACC)/(1-$AZ2003)-1,OFFSET(Valuation!$D$8,0,0,1,$AW2003))*$B$6),0))","v":-200.34626606545572},{"$f":"IF(NOT(ISERROR(MATCH($AY2003,Valuation!$C$32:$C$42,0))),-NPV((1+realWACC)/(1-$AZ2003)-1,OFFSET(Valuation!$D$65,MATCH($AY2003,Valuation!$C$65:$C$75,0)-1,0,1,$AW2003)*OFFSET(Valuation!$D$54,MATCH($AY2003,Valuation!$C$54:$C$64,0)-1,0,1,$AW2003))*(1-$BA2003)*(8.76*$Q2003),0)","v":-2868.4801892611763},null,{"$f":"NPV((1+WACC)/(1-$AZ2003)-1,OFFSET(Valuation!$D$43,MATCH($AY2003,Valuation!$C$43:$C$53,0)-1,0,1,$AW2003))*(8.76*$Q2003*$BJ2003)","v":0},{"$f":"NPV((1+WACC)/(1-$AZ2003)-1,OFFSET(Valuation!$D$54,MATCH($AY2003,Valuation!$C$54:$C$64,0)-1,0,1,$AW2003)*(8.76*$Q2003))","v":45.127615078598787},43.474991174072059,-4.4395491699818956,-63.563744378362188,0,0,-24.528302374272023,{"$f":"IF(N2003=\"New\",INDEX(Tx_Supply!$AK$14:$AK$101,$AD2003),0)","v":0},{"$f":"INDEX(Tx_Supply!$CJ$14:$CJ$101,$AD2003)","v":0},{"$f":"-PV(WACC,$AW2003,INDEX(Tx_Supply!$AI$14:$AI$101,$AD2003))","v":0},{"$f":"-PV(WACC,$AW2003,INDEX(Tx_Supply!$CI$14:$CI$101,$AD2003))","v":0},0,0,null,null,null,0,43.474991174072073,-4.4395491699818956,-63.563744378362188,0,0,0,0,-24.528302374272009,-24.528302374272009,null,0,43.474991174072073,null,-63.563744378362188,0,0,0,0,-20.088753204290114,-20.088753204290114,null,-24.528302374272009,-20.088753204290114,"FD",null,{"$f":"IF(AND(DD2003=\"FD\",CF2003=1,INDEX(Tx_Supply!$AL$14:$AL$101,AD2003)>0),1,0)","v":0},null,1,{"$f":"IF(INDEX(Tx_Supply!$AH$14:$AH$101,$AD2003)=1,0,1)","v":0},-24.528302374272009,0,{"$f":"INDEX(Tx_Supply!$AL$14:$AL$101,AD2003)*DH2003","v":9999999},0,9999,0,null,1,0,-20.088753204290114,0,{"$f":"INDEX(Tx_Supply!$CK$14:$CK$101,AD2003)","v":0},0,9999,0,9999,0,null,null,0,0,0,0,0,{"$f":"INDEX(Tx_Supply!$K$220:$K$238,AE2003)","v":9999747.8023999985},9999,0,0,0,0,null,0,9999,0,{"$f":"INDEX(Tx_Supply!$AL$14:$AL$101,AD2003)*$EO2003","v":0},0,0,9999,null,0,{"$f":"IF(AND($N2003=\"Existing\",$R2003+1<=DATE(year,12,31),$S2003>=DATE(year,1,1)),MAX(SUMPRODUCT((OFFSET(Active_Portfolio!$C$12,1,0,ctPort,1)=$B2003)*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1)*(OFFSET(Active_Portfolio!$B$12,1,0,ctPort,1)<=2)*(OFFSET(Active_Portfolio!$Y$12,1,0,ctPort,1)=0))-SUMPRODUCT((OFFSET(Active_Portfolio!$C$12,1,0,ctPort,1)=$B2003)*(OFFSET(Active_Portfolio!$B$12,1,0,ctPort,1)=3)*(OFFSET(Active_Portfolio!$Y$12,1,0,ctPort,1)=0)*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1)),0),0)","v":0},0,{"$f":"EY2003*8.76*$Q2003*IF(NOT(ISERROR(MATCH($AX2003,Valuation!$C$32:$C$42,0))),(1-INDEX(Energy!$HS$365:$JE$375,MATCH($AX2003,Energy!$HR$365:$HR$375,0),MATCH(year,Energy!$HS$57:$JE$57,0))),1)*MAX(MIN($S2003,DATE(year,12,31))-MAX($R2003+1,DATE(year,1,1))+1,0)/(DATE(year,12,31)-DATE(year,1,1)+1)","v":0},0,9999,0,-9999,0,null,0,0,0,0,null,0,0,null,{"$f":"IF($N2003=\"Existing\",IF(SUMPRODUCT((OFFSET(Active_Portfolio!$C$12,1,0,ctPort,1)=$B2003)*(OFFSET(Active_Portfolio!$B$12,1,0,ctPort,1)<=2)*OFFSET(Active_Portfolio!$Y$12,1,0,ctPort,1))>0,MAX(SUMPRODUCT((OFFSET(Active_Portfolio!$C$12,1,0,ctPort,1)=$B2003)*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1)*(OFFSET(Active_Portfolio!$B$12,1,0,ctPort,1)<=2)*(OFFSET(Active_Portfolio!$Y$12,1,0,ctPort,1)=1))-SUMPRODUCT((OFFSET(Active_Portfolio!$C$12,1,0,ctPort,1)=$B2003)*(OFFSET(Active_Portfolio!$B$12,1,0,ctPort,1)=3)*(OFFSET(Active_Portfolio!$Y$12,1,0,ctPort,1)=1)*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1)),0),0),0)","v":0},0,null,3,"PG4114","SGE Site 1","CA","Nevada","Nevada County",39.052799999999998,-121.146,0,"Hydro","Small","Existing","2099-01-01","2099-12-31",1,1,{"$f":"IF($N2003=\"New\",IF($D2003=\"CA\",1,0),OFFSET(Active_Portfolio!$R$12,MATCH($B2003,OFFSET(rng_IDpaste,1,0,ctPort,1),0),0))","v":1},1,1,0,0,0,0,0,0,0,0,5,"Baseload","Baseload",0,{"$f":"INDEX(Resource_Char!$I$21:$AF$21,AB2003)","v":0},1,0]
[1995,"PG40135","Solano Irrigation District (SID)(ID/WA)","CA","Napa","Solano",38.512250999999999,-122.10397,null,"Hydro","Small",null,"CPUC ED","Existing",1,0,0.31483826399999998,47848,"9999-01-01",1,0,1,1,1,1,0,null,5,{"$f":"IF(OR(ISERROR(MATCH($F2012,CREZ_Tx_Inputs!$A$9:$A$108,0)),$N2012=\"Existing\"),MATCH(\"NonCREZ\",CREZ_Tx_Inputs!$A$9:$A$108,0),MATCH($F2012,CREZ_Tx_Inputs!$A$9:$A$108,0))","v":100},{"$f":"MATCH(INDEX(Tx_Mapping!$B$8:$B$107,AC2012),Tx_Mapping!$F$8:$F$95,0)","v":88},{"$f":"MATCH(INDEX(Tx_Mapping!$G$8:$G$95,AD2012,1),Tx_Mapping!$K$8:$K$59,0)","v":2},null,0,{"$f":"IFERROR(OFFSET(Env_Screen!Q$7,MATCH($B2012,OFFSET(Env_Screen!$A$7,1,0,ctEnvScreen,1),0),0),1)","v":1},{"$f":"IF(AND($J2012=\"Solar PV\",$N2012=\"New\"),IF(OR(ISNUMBER(FIND(General_Inputs!$D$130,$K2012)),$K2012=\"Parking Lot\",$K2012=\"Rooftop\"),1,0),1)","v":1},{"$f":"IF(N2012=\"New\",INDEX(CREZ_Tx_Inputs!$D$9:$D$108,$AC2012),1)","v":1},0,0,{"$f":"MIN(IF($N2012=\"New\",SUMPRODUCT((OFFSET(Active_Portfolio!$C$12,1,0,ctPort,1)=$B2012)*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1)),0),AL2012)","v":0},0,null,false,1,0,null,{"$f":"IF(N2012=\"New\",INDEX(General_Inputs!$H$7:$H$14,MATCH($J2012,General_Inputs!$D$7:$D$14,0)),OFFSET(Active_Portfolio!$AH$12,MATCH($C2012,OFFSET(Active_Portfolio!$D$12,1,0,ctPort,1),0),0))","v":1},{"$f":"IF($N2012=\"New\",1,INDEX(General_Inputs!$F$23:$F$30,MATCH($J2012,General_Inputs!$D$23:$D$30,0)))","v":0.25},{"$f":"INDEX(Resource_Char!$I$39:$AF$39,$AB2012)","v":20},20,{"$f":"IF(ISERROR(MATCH(IF($D2012=\"CA\",$F2012,$D2012),Resource_Char!$E$158:$E$234,0)),INDEX(Resource_Char!$I$158:$AF$158,$AB2012),INDEX(Resource_Char!$I$158:$AF$234,MATCH(IF($D2012=\"CA\",$F2012,$D2012),Resource_Char!$E$158:$E$234,0),$AB2012))","v":"Baseload"},{"$f":"IF(ISERROR(MATCH(IF($D2012=\"CA\",$F2012,$D2012),Resource_Char!$E$237:$E$314,0)),INDEX(Resource_Char!$I$237:$AF$237,$AB2012),INDEX(Resource_Char!$I$237:$AF$314,MATCH(IF($D2012=\"CA\",$F2012,$D2012),Resource_Char!$E$237:$E$314,0),$AB2012))","v":"Baseload"},{"$f":"INDEX(Resource_Char!$I$21:$AF$21,$AB2012)","v":0},{"$f":"1-(1-INDEX(Tx_Supply!$F$14:$F$101,$AD2012))","v":0},{"$f":"IF($Q2012>0,$T2012*$AU2012*INDEX(tableCapital,$AB2012,MATCH(year-$B$5,Resource_Cost!$D$8:$U$8,0))/(8.76*$Q2012),9999)","v":52.920675496254169},{"$f":"IF($Q2012>0,$U2012*INDEX(tableInterconnect,$AB2012,MATCH(year-$B$5,Resource_Cost!$D$8:$U$8,0))/(8.76*$Q2012),9999)","v":0},{"$f":"IF(OR(LEFT($J2012,5)<>\"Solar\",year>=2025),IF($Q2012>0,$T2012*$AU2012*INDEX(tablePropTax,$AB2012,MATCH(year-$B$5,Resource_Cost!$D$8:$U$8,0))/(8.76*$Q2012),9999),0)","v":2.9219544709728433},{"$f":"IF($Q2012>0,$V2012*INDEX(tableFixedOM,$AB2012,MATCH(year-$B$5,Resource_Cost!$D$8:$U$8,0))/(8.76*$Q2012),9999)","v":12.302581753424187},{"$f":"IF($Q2012>0,$T2012*$AU2012*$Z2012*INDEX(tableITC,$AB2012,MATCH(year-$B$5,Resource_Cost!$D$8:$U$8,0))/(8.76*$Q2012),9999)","v":0},{"$f":"$X2012*$Y2012*INDEX(tableFuel,$AB2012,MATCH(year-$B$5,Resource_Cost!$D$8:$U$8,0))","v":0},{"$f":"$W2012*INDEX(tableVarOM,$AB2012,MATCH(year-$B$5,Resource_Cost!$D$8:$U$8,0))","v":1.0179094110607039},{"$f":"$Z2012*INDEX(tablePTC,$AB2012,MATCH(year-$B$5,Resource_Cost!$D$8:$U$8,0))","v":0},69.163121131711904,{"$f":"NPV((1+WACC)/(1-$AZ2012)-1,OFFSET(Valuation!$D$54,MATCH($AY2012,Valuation!$C$54:$C$64,0)-1,0,1,$AW2012))*(8.76*$Q2012*$BJ2012)","v":1944.6066242128279},{"$f":"(IF(AND($Q2012>0,NOT(ISERROR(MATCH($AX2012,Valuation!$C$23:$C$29,0)))),IF(OR($D2012=\"CA\",$N2012=\"Existing\"), -NPV((1+realWACC)/(1-$AZ2012)-1,OFFSET(Valuation!$D$23,MATCH($AX2012,Valuation!$C$23:$C$29,0)-1,0,1,$AW2012)*(8.76*$Q2012))*(1-$BA2012),  -NPV((1+realWACC)/(1-$AZ2012)-1,OFFSET(Valuation!$D$8,0,0,1,$AW2012))*$B$6),0))","v":-124.82341142506614},{"$f":"IF(NOT(ISERROR(MATCH($AY2012,Valuation!$C$32:$C$42,0))),-NPV((1+realWACC)/(1-$AZ2012)-1,OFFSET(Valuation!$D$65,MATCH($AY2012,Valuation!$C$65:$C$75,0)-1,0,1,$AW2012)*OFFSET(Valuation!$D$54,MATCH($AY2012,Valuation!$C$54:$C$64,0)-1,0,1,$AW2012))*(1-$BA2012)*(8.76*$Q2012),0)","v":-1787.1732269361019},null,{"$f":"NPV((1+WACC)/(1-$AZ2012)-1,OFFSET(Valuation!$D$43,MATCH($AY2012,Valuation!$C$43:$C$53,0)-1,0,1,$AW2012))*(8.76*$Q2012*$BJ2012)","v":0},{"$f":"NPV((1+WACC)/(1-$AZ2012)-1,OFFSET(Valuation!$D$54,MATCH($AY2012,Valuation!$C$54:$C$64,0)-1,0,1,$AW2012)*(8.76*$Q2012))","v":28.116235826165017},69.163121131711861,-4.4395491699818956,-63.56374437836218,0,0,1.1598275833677789,{"$f":"IF(N2012=\"New\",INDEX(Tx_Supply!$AK$14:$AK$101,$AD2012),0)","v":0},{"$f":"INDEX(Tx_Supply!$CJ$14:$CJ$101,$AD2012)","v":0},{"$f":"-PV(WACC,$AW2012,INDEX(Tx_Supply!$AI$14:$AI$101,$AD2012))","v":0},{"$f":"-PV(WACC,$AW2012,INDEX(Tx_Supply!$CI$14:$CI$101,$AD2012))","v":0},0,0,null,null,null,0,69.163121131711904,-4.4395491699818956,-63.56374437836218,0,0,0,0,1.1598275833678215,1.1598275833678215,null,0,69.163121131711904,null,-63.56374437836218,0,0,0,0,5.5993767533497234,5.5993767533497234,null,1.1598275833678215,5.5993767533497234,"FD",null,{"$f":"IF(AND(DD2012=\"FD\",CF2012=1,INDEX(Tx_Supply!$AL$14:$AL$101,AD2012)>0),1,0)","v":0},null,1,{"$f":"IF(INDEX(Tx_Supply!$AH$14:$AH$101,$AD2012)=1,0,1)","v":0},1.1598275833678215,0,{"$f":"INDEX(Tx_Supply!$AL$14:$AL$101,AD2012)*DH2012","v":9999999},0,9999,0,null,1,0,5.5993767533497234,0,{"$f":"INDEX(Tx_Supply!$CK$14:$CK$101,AD2012)","v":0},0,9999,0,9999,0,null,null,0,0,0,0,0,{"$f":"INDEX(Tx_Supply!$K$220:$K$238,AE2012)","v":9999747.8023999985},9999,0,0,0,0,null,0,9999,0,{"$f":"INDEX(Tx_Supply!$AL$14:$AL$101,AD2012)*$EO2012","v":0},0,0,9999,null,0,{"$f":"IF(AND($N2012=\"Existing\",$R2012+1<=DATE(year,12,31),$S2012>=DATE(year,1,1)),MAX(SUMPRODUCT((OFFSET(Active_Portfolio!$C$12,1,0,ctPort,1)=$B2012)*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1)*(OFFSET(Active_Portfolio!$B$12,1,0,ctPort,1)<=2)*(OFFSET(Active_Portfolio!$Y$12,1,0,ctPort,1)=0))-SUMPRODUCT((OFFSET(Active_Portfolio!$C$12,1,0,ctPort,1)=$B2012)*(OFFSET(Active_Portfolio!$B$12,1,0,ctPort,1)=3)*(OFFSET(Active_Portfolio!$Y$12,1,0,ctPort,1)=0)*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1)),0),0)","v":0},0,{"$f":"EY2012*8.76*$Q2012*IF(NOT(ISERROR(MATCH($AX2012,Valuation!$C$32:$C$42,0))),(1-INDEX(Energy!$HS$365:$JE$375,MATCH($AX2012,Energy!$HR$365:$HR$375,0),MATCH(year,Energy!$HS$57:$JE$57,0))),1)*MAX(MIN($S2012,DATE(year,12,31))-MAX($R2012+1,DATE(year,1,1))+1,0)/(DATE(year,12,31)-DATE(year,1,1)+1)","v":0},0,9999,0,-9999,0,null,0,0,0,0,null,0,0,null,{"$f":"IF($N2012=\"Existing\",IF(SUMPRODUCT((OFFSET(Active_Portfolio!$C$12,1,0,ctPort,1)=$B2012)*(OFFSET(Active_Portfolio!$B$12,1,0,ctPort,1)<=2)*OFFSET(Active_Portfolio!$Y$12,1,0,ctPort,1))>0,MAX(SUMPRODUCT((OFFSET(Active_Portfolio!$C$12,1,0,ctPort,1)=$B2012)*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1)*(OFFSET(Active_Portfolio!$B$12,1,0,ctPort,1)<=2)*(OFFSET(Active_Portfolio!$Y$12,1,0,ctPort,1)=1))-SUMPRODUCT((OFFSET(Active_Portfolio!$C$12,1,0,ctPort,1)=$B2012)*(OFFSET(Active_Portfolio!$B$12,1,0,ctPort,1)=3)*(OFFSET(Active_Portfolio!$Y$12,1,0,ctPort,1)=1)*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1)),0),0),0)","v":0},0,null,3,"PG40135","Solano Irrigation District (SID)(ID/WA)","CA","Napa","Solano",38.512250999999999,-122.10397,0,"Hydro","Small","Existing","2099-01-01","2099-12-31",1,1,{"$f":"IF($N2012=\"New\",IF($D2012=\"CA\",1,0),OFFSET(Active_Portfolio!$R$12,MATCH($B2012,OFFSET(rng_IDpaste,1,0,ctPort,1),0),0))","v":1},1,1,0,0,0,0,0,0,0,0,5,"Baseload","Baseload",0,{"$f":"INDEX(Resource_Char!$I$21:$AF$21,AB2012)","v":0},1,0]
[1996,"CAISO_LSE_Contract_010","Graeagle [H0209]","CA",null,"n/a","n/a","n/a",null,"Hydro","Small",null,"CPUC ED","Existing",1,0,0.72313459899999999,47514,"9999-01-01",1,0,1,1,1,1,0,null,5,{"$f":"IF(OR(ISERROR(MATCH($F2013,CREZ_Tx_Inputs!$A$9:$A$108,0)),$N2013=\"Existing\"),MATCH(\"NonCREZ\",CREZ_Tx_Inputs!$A$9:$A$108,0),MATCH($F2013,CREZ_Tx_Inputs!$A$9:$A$108,0))","v":100},{"$f":"MATCH(INDEX(Tx_Mapping!$B$8:$B$107,AC2013),Tx_Mapping!$F$8:$F$95,0)","v":88},{"$f":"MATCH(INDEX(Tx_Mapping!$G$8:$G$95,AD2013,1),Tx_Mapping!$K$8:$K$59,0)","v":2},null,0,{"$f":"IFERROR(OFFSET(Env_Screen!Q$7,MATCH($B2013,OFFSET(Env_Screen!$A$7,1,0,ctEnvScreen,1),0),0),1)","v":1},{"$f":"IF(AND($J2013=\"Solar PV\",$N2013=\"New\"),IF(OR(ISNUMBER(FIND(General_Inputs!$D$130,$K2013)),$K2013=\"Parking Lot\",$K2013=\"Rooftop\"),1,0),1)","v":1},{"$f":"IF(N2013=\"New\",INDEX(CREZ_Tx_Inputs!$D$9:$D$108,$AC2013),1)","v":1},1,0,{"$f":"MIN(IF($N2013=\"New\",SUMPRODUCT((OFFSET(Active_Portfolio!$C$12,1,0,ctPort,1)=$B2013)*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1)),0),AL2013)","v":0},0,null,false,1,0,null,{"$f":"IF(N2013=\"New\",INDEX(General_Inputs!$H$7:$H$14,MATCH($J2013,General_Inputs!$D$7:$D$14,0)),OFFSET(Active_Portfolio!$AH$12,MATCH($C2013,OFFSET(Active_Portfolio!$D$12,1,0,ctPort,1),0),0))","v":1},{"$f":"IF($N2013=\"New\",1,INDEX(General_Inputs!$F$23:$F$30,MATCH($J2013,General_Inputs!$D$23:$D$30,0)))","v":0.25},{"$f":"INDEX(Resource_Char!$I$39:$AF$39,$AB2013)","v":20},20,{"$f":"IF(ISERROR(MATCH(IF($D2013=\"CA\",$F2013,$D2013),Resource_Char!$E$158:$E$234,0)),INDEX(Resource_Char!$I$158:$AF$158,$AB2013),INDEX(Resource_Char!$I$158:$AF$234,MATCH(IF($D2013=\"CA\",$F2013,$D2013),Resource_Char!$E$158:$E$234,0),$AB2013))","v":"Baseload"},{"$f":"IF(ISERROR(MATCH(IF($D2013=\"CA\",$F2013,$D2013),Resource_Char!$E$237:$E$314,0)),INDEX(Resource_Char!$I$237:$AF$237,$AB2013),INDEX(Resource_Char!$I$237:$AF$314,MATCH(IF($D2013=\"CA\",$F2013,$D2013),Resource_Char!$E$237:$E$314,0),$AB2013))","v":"Baseload"},{"$f":"INDEX(Resource_Char!$I$21:$AF$21,$AB2013)","v":0},{"$f":"1-(1-INDEX(Tx_Supply!$F$14:$F$101,$AD2013))","v":0},{"$f":"IF($Q2013>0,$T2013*$AU2013*INDEX(tableCapital,$AB2013,MATCH(year-$B$5,Resource_Cost!$D$8:$U$8,0))/(8.76*$Q2013),9999)","v":23.04059801036847},{"$f":"IF($Q2013>0,$U2013*INDEX(tableInterconnect,$AB2013,MATCH(year-$B$5,Resource_Cost!$D$8:$U$8,0))/(8.76*$Q2013),9999)","v":0},{"$f":"IF(OR(LEFT($J2013,5)<>\"Solar\",year>=2025),IF($Q2013>0,$T2013*$AU2013*INDEX(tablePropTax,$AB2013,MATCH(year-$B$5,Resource_Cost!$D$8:$U$8,0))/(8.76*$Q2013),9999),0)","v":1.272160223560439},{"$f":"IF($Q2013>0,$V2013*INDEX(tableFixedOM,$AB2013,MATCH(year-$B$5,Resource_Cost!$D$8:$U$8,0))/(8.76*$Q2013),9999)","v":5.3562967216925372},{"$f":"IF($Q2013>0,$T2013*$AU2013*$Z2013*INDEX(tableITC,$AB2013,MATCH(year-$B$5,Resource_Cost!$D$8:$U$8,0))/(8.76*$Q2013),9999)","v":0},{"$f":"$X2013*$Y2013*INDEX(tableFuel,$AB2013,MATCH(year-$B$5,Resource_Cost!$D$8:$U$8,0))","v":0},{"$f":"$W2013*INDEX(tableVarOM,$AB2013,MATCH(year-$B$5,Resource_Cost!$D$8:$U$8,0))","v":1.0179094110607039},{"$f":"$Z2013*INDEX(tablePTC,$AB2013,MATCH(year-$B$5,Resource_Cost!$D$8:$U$8,0))","v":0},30.686964366682151,{"$f":"NPV((1+WACC)/(1-$AZ2013)-1,OFFSET(Valuation!$D$54,MATCH($AY2013,Valuation!$C$54:$C$64,0)-1,0,1,$AW2013))*(8.76*$Q2013*$BJ2013)","v":1981.7220356726257},{"$f":"(IF(AND($Q2013>0,NOT(ISERROR(MATCH($AX2013,Valuation!$C$23:$C$29,0)))),IF(OR($D2013=\"CA\",$N2013=\"Existing\"), -NPV((1+realWACC)/(1-$AZ2013)-1,OFFSET(Valuation!$D$23,MATCH($AX2013,Valuation!$C$23:$C$29,0)-1,0,1,$AW2013)*(8.76*$Q2013))*(1-$BA2013),  -NPV((1+realWACC)/(1-$AZ2013)-1,OFFSET(Valuation!$D$8,0,0,1,$AW2013))*$B$6),0))","v":-286.699991353901},{"$f":"IF(NOT(ISERROR(MATCH($AY2013,Valuation!$C$32:$C$42,0))),-NPV((1+realWACC)/(1-$AZ2013)-1,OFFSET(Valuation!$D$65,MATCH($AY2013,Valuation!$C$65:$C$75,0)-1,0,1,$AW2013)*OFFSET(Valuation!$D$54,MATCH($AY2013,Valuation!$C$54:$C$64,0)-1,0,1,$AW2013))*(1-$BA2013)*(8.76*$Q2013),0)","v":-4104.8593598012403},null,{"$f":"NPV((1+WACC)/(1-$AZ2013)-1,OFFSET(Valuation!$D$43,MATCH($AY2013,Valuation!$C$43:$C$53,0)-1,0,1,$AW2013))*(8.76*$Q2013*$BJ2013)","v":0},{"$f":"NPV((1+WACC)/(1-$AZ2013)-1,OFFSET(Valuation!$D$54,MATCH($AY2013,Valuation!$C$54:$C$64,0)-1,0,1,$AW2013)*(8.76*$Q2013))","v":64.578627328294743},30.68696436668213,-4.4395491699818939,-63.563744378362166,0,0,-37.316329181661928,{"$f":"IF(N2013=\"New\",INDEX(Tx_Supply!$AK$14:$AK$101,$AD2013),0)","v":0},{"$f":"INDEX(Tx_Supply!$CJ$14:$CJ$101,$AD2013)","v":0},{"$f":"-PV(WACC,$AW2013,INDEX(Tx_Supply!$AI$14:$AI$101,$AD2013))","v":0},{"$f":"-PV(WACC,$AW2013,INDEX(Tx_Supply!$CI$14:$CI$101,$AD2013))","v":0},0,0,null,null,null,0,30.686964366682151,-4.4395491699818939,-63.563744378362166,0,0,0,0,-37.316329181661914,-37.316329181661914,null,0,30.686964366682151,null,-63.563744378362166,0,0,0,0,-32.876780011680012,-32.876780011680012,null,-37.316329181661914,-32.876780011680012,"FD",null,{"$f":"IF(AND(DD2013=\"FD\",CF2013=1,INDEX(Tx_Supply!$AL$14:$AL$101,AD2013)>0),1,0)","v":0},null,1,{"$f":"IF(INDEX(Tx_Supply!$AH$14:$AH$101,$AD2013)=1,0,1)","v":0},-37.316329181661914,0,{"$f":"INDEX(Tx_Supply!$AL$14:$AL$101,AD2013)*DH2013","v":9999999},0,9999,0,null,1,0,-32.876780011680012,0,{"$f":"INDEX(Tx_Supply!$CK$14:$CK$101,AD2013)","v":0},0,9999,0,9999,0,null,null,0,0,0,0,0,{"$f":"INDEX(Tx_Supply!$K$220:$K$238,AE2013)","v":9999747.8023999985},9999,0,0,0,0,null,0,9999,0,{"$f":"INDEX(Tx_Supply!$AL$14:$AL$101,AD2013)*$EO2013","v":0},0,0,9999,null,0,{"$f":"IF(AND($N2013=\"Existing\",$R2013+1<=DATE(year,12,31),$S2013>=DATE(year,1,1)),MAX(SUMPRODUCT((OFFSET(Active_Portfolio!$C$12,1,0,ctPort,1)=$B2013)*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1)*(OFFSET(Active_Portfolio!$B$12,1,0,ctPort,1)<=2)*(OFFSET(Active_Portfolio!$Y$12,1,0,ctPort,1)=0))-SUMPRODUCT((OFFSET(Active_Portfolio!$C$12,1,0,ctPort,1)=$B2013)*(OFFSET(Active_Portfolio!$B$12,1,0,ctPort,1)=3)*(OFFSET(Active_Portfolio!$Y$12,1,0,ctPort,1)=0)*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1)),0),0)","v":0},0,{"$f":"EY2013*8.76*$Q2013*IF(NOT(ISERROR(MATCH($AX2013,Valuation!$C$32:$C$42,0))),(1-INDEX(Energy!$HS$365:$JE$375,MATCH($AX2013,Energy!$HR$365:$HR$375,0),MATCH(year,Energy!$HS$57:$JE$57,0))),1)*MAX(MIN($S2013,DATE(year,12,31))-MAX($R2013+1,DATE(year,1,1))+1,0)/(DATE(year,12,31)-DATE(year,1,1)+1)","v":0},0,9999,0,-9999,0,null,0,0,0,0,null,0,0,null,{"$f":"IF($N2013=\"Existing\",IF(SUMPRODUCT((OFFSET(Active_Portfolio!$C$12,1,0,ctPort,1)=$B2013)*(OFFSET(Active_Portfolio!$B$12,1,0,ctPort,1)<=2)*OFFSET(Active_Portfolio!$Y$12,1,0,ctPort,1))>0,MAX(SUMPRODUCT((OFFSET(Active_Portfolio!$C$12,1,0,ctPort,1)=$B2013)*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1)*(OFFSET(Active_Portfolio!$B$12,1,0,ctPort,1)<=2)*(OFFSET(Active_Portfolio!$Y$12,1,0,ctPort,1)=1))-SUMPRODUCT((OFFSET(Active_Portfolio!$C$12,1,0,ctPort,1)=$B2013)*(OFFSET(Active_Portfolio!$B$12,1,0,ctPort,1)=3)*(OFFSET(Active_Portfolio!$Y$12,1,0,ctPort,1)=1)*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1)),0),0),0)","v":0},0,null,3,"CAISO_LSE_Contract_010","Graeagle [H0209]","CA",0,"n/a","n/a","n/a",0,"Hydro","Small","Existing","2099-01-01","2099-12-31",1,1,{"$f":"IF($N2013=\"New\",IF($D2013=\"CA\",1,0),OFFSET(Active_Portfolio!$R$12,MATCH($B2013,OFFSET(rng_IDpaste,1,0,ctPort,1),0),0))","v":0},1,1,0,0,0,0,0,0,0,0,5,"Baseload","Baseload",0,{"$f":"INDEX(Resource_Char!$I$21:$AF$21,AB2013)","v":0},1,0]
[1997,"NonCAISO_LSE_Contract_002","Chiquita Canyon [E0250]","CA",null,"n/a","n/a","n/a",null,"Biogas","Distributed",null,"CPUC ED","Existing",1,0,0.55678913500000005,47810,"9999-01-01",1,0,1,1,1,1,0,null,1,{"$f":"IF(OR(ISERROR(MATCH($F2014,CREZ_Tx_Inputs!$A$9:$A$108,0)),$N2014=\"Existing\"),MATCH(\"NonCREZ\",CREZ_Tx_Inputs!$A$9:$A$108,0),MATCH($F2014,CREZ_Tx_Inputs!$A$9:$A$108,0))","v":100},{"$f":"MATCH(INDEX(Tx_Mapping!$B$8:$B$107,AC2014),Tx_Mapping!$F$8:$F$95,0)","v":88},{"$f":"MATCH(INDEX(Tx_Mapping!$G$8:$G$95,AD2014,1),Tx_Mapping!$K$8:$K$59,0)","v":2},null,0,{"$f":"IFERROR(OFFSET(Env_Screen!Q$7,MATCH($B2014,OFFSET(Env_Screen!$A$7,1,0,ctEnvScreen,1),0),0),1)","v":1},{"$f":"IF(AND($J2014=\"Solar PV\",$N2014=\"New\"),IF(OR(ISNUMBER(FIND(General_Inputs!$D$130,$K2014)),$K2014=\"Parking Lot\",$K2014=\"Rooftop\"),1,0),1)","v":1},{"$f":"IF(N2014=\"New\",INDEX(CREZ_Tx_Inputs!$D$9:$D$108,$AC2014),1)","v":1},1,0,{"$f":"MIN(IF($N2014=\"New\",SUMPRODUCT((OFFSET(Active_Portfolio!$C$12,1,0,ctPort,1)=$B2014)*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1)),0),AL2014)","v":0},0,null,false,1,0,null,{"$f":"IF(N2014=\"New\",INDEX(General_Inputs!$H$7:$H$14,MATCH($J2014,General_Inputs!$D$7:$D$14,0)),OFFSET(Active_Portfolio!$AH$12,MATCH($C2014,OFFSET(Active_Portfolio!$D$12,1,0,ctPort,1),0),0))","v":1},{"$f":"IF($N2014=\"New\",1,INDEX(General_Inputs!$F$23:$F$30,MATCH($J2014,General_Inputs!$D$23:$D$30,0)))","v":0.25},{"$f":"INDEX(Resource_Char!$I$39:$AF$39,$AB2014)","v":20},20,{"$f":"IF(ISERROR(MATCH(IF($D2014=\"CA\",$F2014,$D2014),Resource_Char!$E$158:$E$234,0)),INDEX(Resource_Char!$I$158:$AF$158,$AB2014),INDEX(Resource_Char!$I$158:$AF$234,MATCH(IF($D2014=\"CA\",$F2014,$D2014),Resource_Char!$E$158:$E$234,0),$AB2014))","v":"Baseload"},{"$f":"IF(ISERROR(MATCH(IF($D2014=\"CA\",$F2014,$D2014),Resource_Char!$E$237:$E$314,0)),INDEX(Resource_Char!$I$237:$AF$237,$AB2014),INDEX(Resource_Char!$I$237:$AF$314,MATCH(IF($D2014=\"CA\",$F2014,$D2014),Resource_Char!$E$237:$E$314,0),$AB2014))","v":"Baseload"},{"$f":"INDEX(Resource_Char!$I$21:$AF$21,$AB2014)","v":0},{"$f":"1-(1-INDEX(Tx_Supply!$F$14:$F$101,$AD2014))","v":0},{"$f":"IF($Q2014>0,$T2014*$AU2014*INDEX(tableCapital,$AB2014,MATCH(year-$B$5,Resource_Cost!$D$8:$U$8,0))/(8.76*$Q2014),9999)","v":56.870500260707914},{"$f":"IF($Q2014>0,$U2014*INDEX(tableInterconnect,$AB2014,MATCH(year-$B$5,Resource_Cost!$D$8:$U$8,0))/(8.76*$Q2014),9999)","v":0},{"$f":"IF(OR(LEFT($J2014,5)<>\"Solar\",year>=2025),IF($Q2014>0,$T2014*$AU2014*INDEX(tablePropTax,$AB2014,MATCH(year-$B$5,Resource_Cost!$D$8:$U$8,0))/(8.76*$Q2014),9999),0)","v":3.943206128251453},{"$f":"IF($Q2014>0,$V2014*INDEX(tableFixedOM,$AB2014,MATCH(year-$B$5,Resource_Cost!$D$8:$U$8,0))/(8.76*$Q2014),9999)","v":102.69242427333434},{"$f":"IF($Q2014>0,$T2014*$AU2014*$Z2014*INDEX(tableITC,$AB2014,MATCH(year-$B$5,Resource_Cost!$D$8:$U$8,0))/(8.76*$Q2014),9999)","v":0},{"$f":"$X2014*$Y2014*INDEX(tableFuel,$AB2014,MATCH(year-$B$5,Resource_Cost!$D$8:$U$8,0))","v":-55.549586159180279},{"$f":"$W2014*INDEX(tableVarOM,$AB2014,MATCH(year-$B$5,Resource_Cost!$D$8:$U$8,0))","v":0},{"$f":"$Z2014*INDEX(tablePTC,$AB2014,MATCH(year-$B$5,Resource_Cost!$D$8:$U$8,0))","v":0},107.95654450311343,{"$f":"NPV((1+WACC)/(1-$AZ2014)-1,OFFSET(Valuation!$D$54,MATCH($AY2014,Valuation!$C$54:$C$64,0)-1,0,1,$AW2014))*(8.76*$Q2014*$BJ2014)","v":5367.9615377478158},{"$f":"(IF(AND($Q2014>0,NOT(ISERROR(MATCH($AX2014,Valuation!$C$23:$C$29,0)))),IF(OR($D2014=\"CA\",$N2014=\"Existing\"), -NPV((1+realWACC)/(1-$AZ2014)-1,OFFSET(Valuation!$D$23,MATCH($AX2014,Valuation!$C$23:$C$29,0)-1,0,1,$AW2014)*(8.76*$Q2014))*(1-$BA2014),  -NPV((1+realWACC)/(1-$AZ2014)-1,OFFSET(Valuation!$D$8,0,0,1,$AW2014))*$B$6),0))","v":-220.74927739759008},{"$f":"IF(NOT(ISERROR(MATCH($AY2014,Valuation!$C$32:$C$42,0))),-NPV((1+realWACC)/(1-$AZ2014)-1,OFFSET(Valuation!$D$65,MATCH($AY2014,Valuation!$C$65:$C$75,0)-1,0,1,$AW2014)*OFFSET(Valuation!$D$54,MATCH($AY2014,Valuation!$C$54:$C$64,0)-1,0,1,$AW2014))*(1-$BA2014)*(8.76*$Q2014),0)","v":-3160.6025979132924},null,{"$f":"NPV((1+WACC)/(1-$AZ2014)-1,OFFSET(Valuation!$D$43,MATCH($AY2014,Valuation!$C$43:$C$53,0)-1,0,1,$AW2014))*(8.76*$Q2014*$BJ2014)","v":0},{"$f":"NPV((1+WACC)/(1-$AZ2014)-1,OFFSET(Valuation!$D$54,MATCH($AY2014,Valuation!$C$54:$C$64,0)-1,0,1,$AW2014)*(8.76*$Q2014))","v":49.723354544689116},107.95654450311339,-4.4395491699818956,-63.56374437836218,0,0,39.95325095476931,{"$f":"IF(N2014=\"New\",INDEX(Tx_Supply!$AK$14:$AK$101,$AD2014),0)","v":0},{"$f":"INDEX(Tx_Supply!$CJ$14:$CJ$101,$AD2014)","v":0},{"$f":"-PV(WACC,$AW2014,INDEX(Tx_Supply!$AI$14:$AI$101,$AD2014))","v":0},{"$f":"-PV(WACC,$AW2014,INDEX(Tx_Supply!$CI$14:$CI$101,$AD2014))","v":0},0,0,null,null,null,0,107.95654450311343,-4.4395491699818956,-63.56374437836218,0,0,0,0,39.953250954769352,39.953250954769352,null,0,107.95654450311343,null,-63.56374437836218,0,0,0,0,44.392800124751254,44.392800124751254,null,39.953250954769352,44.392800124751254,"FD",null,{"$f":"IF(AND(DD2014=\"FD\",CF2014=1,INDEX(Tx_Supply!$AL$14:$AL$101,AD2014)>0),1,0)","v":0},null,1,{"$f":"IF(INDEX(Tx_Supply!$AH$14:$AH$101,$AD2014)=1,0,1)","v":0},39.953250954769352,0,{"$f":"INDEX(Tx_Supply!$AL$14:$AL$101,AD2014)*DH2014","v":9999999},0,9999,0,null,1,0,44.392800124751254,0,{"$f":"INDEX(Tx_Supply!$CK$14:$CK$101,AD2014)","v":0},0,9999,0,9999,0,null,null,0,0,0,0,0,{"$f":"INDEX(Tx_Supply!$K$220:$K$238,AE2014)","v":9999747.8023999985},9999,0,0,0,0,null,0,9999,0,{"$f":"INDEX(Tx_Supply!$AL$14:$AL$101,AD2014)*$EO2014","v":0},0,0,9999,null,0,{"$f":"IF(AND($N2014=\"Existing\",$R2014+1<=DATE(year,12,31),$S2014>=DATE(year,1,1)),MAX(SUMPRODUCT((OFFSET(Active_Portfolio!$C$12,1,0,ctPort,1)=$B2014)*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1)*(OFFSET(Active_Portfolio!$B$12,1,0,ctPort,1)<=2)*(OFFSET(Active_Portfolio!$Y$12,1,0,ctPort,1)=0))-SUMPRODUCT((OFFSET(Active_Portfolio!$C$12,1,0,ctPort,1)=$B2014)*(OFFSET(Active_Portfolio!$B$12,1,0,ctPort,1)=3)*(OFFSET(Active_Portfolio!$Y$12,1,0,ctPort,1)=0)*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1)),0),0)","v":0},0,{"$f":"EY2014*8.76*$Q2014*IF(NOT(ISERROR(MATCH($AX2014,Valuation!$C$32:$C$42,0))),(1-INDEX(Energy!$HS$365:$JE$375,MATCH($AX2014,Energy!$HR$365:$HR$375,0),MATCH(year,Energy!$HS$57:$JE$57,0))),1)*MAX(MIN($S2014,DATE(year,12,31))-MAX($R2014+1,DATE(year,1,1))+1,0)/(DATE(year,12,31)-DATE(year,1,1)+1)","v":0},0,9999,0,-9999,0,null,0,0,0,0,null,0,0,null,{"$f":"IF($N2014=\"Existing\",IF(SUMPRODUCT((OFFSET(Active_Portfolio!$C$12,1,0,ctPort,1)=$B2014)*(OFFSET(Active_Portfolio!$B$12,1,0,ctPort,1)<=2)*OFFSET(Active_Portfolio!$Y$12,1,0,ctPort,1))>0,MAX(SUMPRODUCT((OFFSET(Active_Portfolio!$C$12,1,0,ctPort,1)=$B2014)*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1)*(OFFSET(Active_Portfolio!$B$12,1,0,ctPort,1)<=2)*(OFFSET(Active_Portfolio!$Y$12,1,0,ctPort,1)=1))-SUMPRODUCT((OFFSET(Active_Portfolio!$C$12,1,0,ctPort,1)=$B2014)*(OFFSET(Active_Portfolio!$B$12,1,0,ctPort,1)=3)*(OFFSET(Active_Portfolio!$Y$12,1,0,ctPort,1)=1)*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1)),0),0),0)","v":0},0,null,3,"NonCAISO_LSE_Contract_002","Chiquita Canyon [E0250]","CA",0,"n/a","n/a","n/a",0,"Biogas","Distributed","Existing","2099-01-01","2099-12-31",1,1,{"$f":"IF($N2014=\"New\",IF($D2014=\"CA\",1,0),OFFSET(Active_Portfolio!$R$12,MATCH($B2014,OFFSET(rng_IDpaste,1,0,ctPort,1),0),0))","v":1},1,1,0,0,0,0,0,0,0,0,1,"Baseload","Baseload",0,{"$f":"INDEX(Resource_Char!$I$21:$AF$21,AB2014)","v":0},1,0]
[1998,"NonCAISO_LSE_Contract_059","Windy Flats Wind Project/ Windy Points","WA",null,"n/a","n/a","n/a",null,"Wind",null,null,"CPUC ED","Existing",1,0,0.28750130699999998,47513,"9999-01-01",1,0,1,1,1,1,0,null,18,{"$f":"IF(OR(ISERROR(MATCH($F2015,CREZ_Tx_Inputs!$A$9:$A$108,0)),$N2015=\"Existing\"),MATCH(\"NonCREZ\",CREZ_Tx_Inputs!$A$9:$A$108,0),MATCH($F2015,CREZ_Tx_Inputs!$A$9:$A$108,0))","v":100},{"$f":"MATCH(INDEX(Tx_Mapping!$B$8:$B$107,AC2015),Tx_Mapping!$F$8:$F$95,0)","v":88},{"$f":"MATCH(INDEX(Tx_Mapping!$G$8:$G$95,AD2015,1),Tx_Mapping!$K$8:$K$59,0)","v":2},null,0,{"$f":"IFERROR(OFFSET(Env_Screen!Q$7,MATCH($B2015,OFFSET(Env_Screen!$A$7,1,0,ctEnvScreen,1),0),0),1)","v":1},{"$f":"IF(AND($J2015=\"Solar PV\",$N2015=\"New\"),IF(OR(ISNUMBER(FIND(General_Inputs!$D$130,$K2015)),$K2015=\"Parking Lot\",$K2015=\"Rooftop\"),1,0),1)","v":1},{"$f":"IF(N2015=\"New\",INDEX(CREZ_Tx_Inputs!$D$9:$D$108,$AC2015),1)","v":1},1,0,{"$f":"MIN(IF($N2015=\"New\",SUMPRODUCT((OFFSET(Active_Portfolio!$C$12,1,0,ctPort,1)=$B2015)*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1)),0),AL2015)","v":0},0,null,false,1,0,null,{"$f":"IF(N2015=\"New\",INDEX(General_Inputs!$H$7:$H$14,MATCH($J2015,General_Inputs!$D$7:$D$14,0)),OFFSET(Active_Portfolio!$AH$12,MATCH($C2015,OFFSET(Active_Portfolio!$D$12,1,0,ctPort,1),0),0))","v":1},{"$f":"IF($N2015=\"New\",1,INDEX(General_Inputs!$F$23:$F$30,MATCH($J2015,General_Inputs!$D$23:$D$30,0)))","v":0.25},{"$f":"INDEX(Resource_Char!$I$39:$AF$39,$AB2015)","v":25},25,{"$f":"IF(ISERROR(MATCH(IF($D2015=\"CA\",$F2015,$D2015),Resource_Char!$E$158:$E$234,0)),INDEX(Resource_Char!$I$158:$AF$158,$AB2015),INDEX(Resource_Char!$I$158:$AF$234,MATCH(IF($D2015=\"CA\",$F2015,$D2015),Resource_Char!$E$158:$E$234,0),$AB2015))","v":"Wind - Inland"},{"$f":"IF(ISERROR(MATCH(IF($D2015=\"CA\",$F2015,$D2015),Resource_Char!$E$237:$E$314,0)),INDEX(Resource_Char!$I$237:$AF$237,$AB2015),INDEX(Resource_Char!$I$237:$AF$314,MATCH(IF($D2015=\"CA\",$F2015,$D2015),Resource_Char!$E$237:$E$314,0),$AB2015))","v":"Wind - NW"},{"$f":"INDEX(Resource_Char!$I$21:$AF$21,$AB2015)","v":0},{"$f":"1-(1-INDEX(Tx_Supply!$F$14:$F$101,$AD2015))","v":0},{"$f":"IF($Q2015>0,$T2015*$AU2015*INDEX(tableCapital,$AB2015,MATCH(year-$B$5,Resource_Cost!$D$8:$U$8,0))/(8.76*$Q2015),9999)","v":19.008089688239803},{"$f":"IF($Q2015>0,$U2015*INDEX(tableInterconnect,$AB2015,MATCH(year-$B$5,Resource_Cost!$D$8:$U$8,0))/(8.76*$Q2015),9999)","v":0},{"$f":"IF(OR(LEFT($J2015,5)<>\"Solar\",year>=2025),IF($Q2015>0,$T2015*$AU2015*INDEX(tablePropTax,$AB2015,MATCH(year-$B$5,Resource_Cost!$D$8:$U$8,0))/(8.76*$Q2015),9999),0)","v":1.5316532878452205},{"$f":"IF($Q2015>0,$V2015*INDEX(tableFixedOM,$AB2015,MATCH(year-$B$5,Resource_Cost!$D$8:$U$8,0))/(8.76*$Q2015),9999)","v":14.91908545300031},{"$f":"IF($Q2015>0,$T2015*$AU2015*$Z2015*INDEX(tableITC,$AB2015,MATCH(year-$B$5,Resource_Cost!$D$8:$U$8,0))/(8.76*$Q2015),9999)","v":0},{"$f":"$X2015*$Y2015*INDEX(tableFuel,$AB2015,MATCH(year-$B$5,Resource_Cost!$D$8:$U$8,0))","v":0},{"$f":"$W2015*INDEX(tableVarOM,$AB2015,MATCH(year-$B$5,Resource_Cost!$D$8:$U$8,0))","v":3.299170612106173},{"$f":"$Z2015*INDEX(tablePTC,$AB2015,MATCH(year-$B$5,Resource_Cost!$D$8:$U$8,0))","v":0},38.757999041191503,{"$f":"NPV((1+WACC)/(1-$AZ2015)-1,OFFSET(Valuation!$D$54,MATCH($AY2015,Valuation!$C$54:$C$64,0)-1,0,1,$AW2015))*(8.76*$Q2015*$BJ2015)","v":1088.0808553012248},{"$f":"(IF(AND($Q2015>0,NOT(ISERROR(MATCH($AX2015,Valuation!$C$23:$C$29,0)))),IF(OR($D2015=\"CA\",$N2015=\"Existing\"), -NPV((1+realWACC)/(1-$AZ2015)-1,OFFSET(Valuation!$D$23,MATCH($AX2015,Valuation!$C$23:$C$29,0)-1,0,1,$AW2015)*(8.76*$Q2015))*(1-$BA2015),  -NPV((1+realWACC)/(1-$AZ2015)-1,OFFSET(Valuation!$D$8,0,0,1,$AW2015))*$B$6),0))","v":-58.923302207826673},{"$f":"IF(NOT(ISERROR(MATCH($AY2015,Valuation!$C$32:$C$42,0))),-NPV((1+realWACC)/(1-$AZ2015)-1,OFFSET(Valuation!$D$65,MATCH($AY2015,Valuation!$C$65:$C$75,0)-1,0,1,$AW2015)*OFFSET(Valuation!$D$54,MATCH($AY2015,Valuation!$C$54:$C$64,0)-1,0,1,$AW2015))*(1-$BA2015)*(8.76*$Q2015),0)","v":-1906.4589169017645},null,{"$f":"NPV((1+WACC)/(1-$AZ2015)-1,OFFSET(Valuation!$D$43,MATCH($AY2015,Valuation!$C$43:$C$53,0)-1,0,1,$AW2015))*(8.76*$Q2015*$BJ2015)","v":0},{"$f":"NPV((1+WACC)/(1-$AZ2015)-1,OFFSET(Valuation!$D$54,MATCH($AY2015,Valuation!$C$54:$C$64,0)-1,0,1,$AW2015)*(8.76*$Q2015))","v":28.073710775028058},38.757999041191496,-2.098878295071692,-67.909046017442961,0,0,-31.249925271323157,{"$f":"IF(N2015=\"New\",INDEX(Tx_Supply!$AK$14:$AK$101,$AD2015),0)","v":0},{"$f":"INDEX(Tx_Supply!$CJ$14:$CJ$101,$AD2015)","v":0},{"$f":"-PV(WACC,$AW2015,INDEX(Tx_Supply!$AI$14:$AI$101,$AD2015))","v":0},{"$f":"-PV(WACC,$AW2015,INDEX(Tx_Supply!$CI$14:$CI$101,$AD2015))","v":0},0,0,null,null,null,0,38.757999041191503,-2.098878295071692,-67.909046017442961,0,0,0,0,-31.24992527132315,-31.24992527132315,null,0,38.757999041191503,null,-67.909046017442961,0,0,0,0,-29.151046976251457,-29.151046976251457,null,-31.24992527132315,-29.151046976251457,"FD",null,{"$f":"IF(AND(DD2015=\"FD\",CF2015=1,INDEX(Tx_Supply!$AL$14:$AL$101,AD2015)>0),1,0)","v":0},null,1,{"$f":"IF(INDEX(Tx_Supply!$AH$14:$AH$101,$AD2015)=1,0,1)","v":0},-31.24992527132315,0,{"$f":"INDEX(Tx_Supply!$AL$14:$AL$101,AD2015)*DH2015","v":9999999},0,9999,0,null,1,0,-29.151046976251457,0,{"$f":"INDEX(Tx_Supply!$CK$14:$CK$101,AD2015)","v":0},0,9999,0,9999,0,null,null,0,0,0,0,0,{"$f":"INDEX(Tx_Supply!$K$220:$K$238,AE2015)","v":9999747.8023999985},9999,0,0,0,0,null,0,9999,0,{"$f":"INDEX(Tx_Supply!$AL$14:$AL$101,AD2015)*$EO2015","v":0},0,0,9999,null,0,{"$f":"IF(AND($N2015=\"Existing\",$R2015+1<=DATE(year,12,31),$S2015>=DATE(year,1,1)),MAX(SUMPRODUCT((OFFSET(Active_Portfolio!$C$12,1,0,ctPort,1)=$B2015)*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1)*(OFFSET(Active_Portfolio!$B$12,1,0,ctPort,1)<=2)*(OFFSET(Active_Portfolio!$Y$12,1,0,ctPort,1)=0))-SUMPRODUCT((OFFSET(Active_Portfolio!$C$12,1,0,ctPort,1)=$B2015)*(OFFSET(Active_Portfolio!$B$12,1,0,ctPort,1)=3)*(OFFSET(Active_Portfolio!$Y$12,1,0,ctPort,1)=0)*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1)),0),0)","v":0},0,{"$f":"EY2015*8.76*$Q2015*IF(NOT(ISERROR(MATCH($AX2015,Valuation!$C$32:$C$42,0))),(1-INDEX(Energy!$HS$365:$JE$375,MATCH($AX2015,Energy!$HR$365:$HR$375,0),MATCH(year,Energy!$HS$57:$JE$57,0))),1)*MAX(MIN($S2015,DATE(year,12,31))-MAX($R2015+1,DATE(year,1,1))+1,0)/(DATE(year,12,31)-DATE(year,1,1)+1)","v":0},0,9999,0,-9999,0,null,0,0,0,0,null,0,0,null,{"$f":"IF($N2015=\"Existing\",IF(SUMPRODUCT((OFFSET(Active_Portfolio!$C$12,1,0,ctPort,1)=$B2015)*(OFFSET(Active_Portfolio!$B$12,1,0,ctPort,1)<=2)*OFFSET(Active_Portfolio!$Y$12,1,0,ctPort,1))>0,MAX(SUMPRODUCT((OFFSET(Active_Portfolio!$C$12,1,0,ctPort,1)=$B2015)*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1)*(OFFSET(Active_Portfolio!$B$12,1,0,ctPort,1)<=2)*(OFFSET(Active_Portfolio!$Y$12,1,0,ctPort,1)=1))-SUMPRODUCT((OFFSET(Active_Portfolio!$C$12,1,0,ctPort,1)=$B2015)*(OFFSET(Active_Portfolio!$B$12,1,0,ctPort,1)=3)*(OFFSET(Active_Portfolio!$Y$12,1,0,ctPort,1)=1)*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1)),0),0),0)","v":0},0,null,3,"NonCAISO_LSE_Contract_059","Windy Flats Wind Project/ Windy Points","WA",0,"n/a","n/a","n/a",0,"Wind","","Existing","2099-01-01","2099-12-31",1,1,{"$f":"IF($N2015=\"New\",IF($D2015=\"CA\",1,0),OFFSET(Active_Portfolio!$R$12,MATCH($B2015,OFFSET(rng_IDpaste,1,0,ctPort,1),0),0))","v":0},1,1,0,0,0,0,0,0,0,0,18,"Wind - Inland","Wind - NW",0,{"$f":"INDEX(Resource_Char!$I$21:$AF$21,AB2015)","v":0},1,0]
[1999,"NonCAISO_LSE_Contract_089","Star Point [W1393]","OR",null,"n/a","n/a","n/a",null,"Wind",null,null,"CPUC ED","Existing",1,0,0.28400571600000002,47664,"9999-01-01",1,0,1,1,1,1,0,null,18,{"$f":"IF(OR(ISERROR(MATCH($F2016,CREZ_Tx_Inputs!$A$9:$A$108,0)),$N2016=\"Existing\"),MATCH(\"NonCREZ\",CREZ_Tx_Inputs!$A$9:$A$108,0),MATCH($F2016,CREZ_Tx_Inputs!$A$9:$A$108,0))","v":100},{"$f":"MATCH(INDEX(Tx_Mapping!$B$8:$B$107,AC2016),Tx_Mapping!$F$8:$F$95,0)","v":88},{"$f":"MATCH(INDEX(Tx_Mapping!$G$8:$G$95,AD2016,1),Tx_Mapping!$K$8:$K$59,0)","v":2},null,0,{"$f":"IFERROR(OFFSET(Env_Screen!Q$7,MATCH($B2016,OFFSET(Env_Screen!$A$7,1,0,ctEnvScreen,1),0),0),1)","v":1},{"$f":"IF(AND($J2016=\"Solar PV\",$N2016=\"New\"),IF(OR(ISNUMBER(FIND(General_Inputs!$D$130,$K2016)),$K2016=\"Parking Lot\",$K2016=\"Rooftop\"),1,0),1)","v":1},{"$f":"IF(N2016=\"New\",INDEX(CREZ_Tx_Inputs!$D$9:$D$108,$AC2016),1)","v":1},1,0,{"$f":"MIN(IF($N2016=\"New\",SUMPRODUCT((OFFSET(Active_Portfolio!$C$12,1,0,ctPort,1)=$B2016)*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1)),0),AL2016)","v":0},0,null,false,1,0,null,{"$f":"IF(N2016=\"New\",INDEX(General_Inputs!$H$7:$H$14,MATCH($J2016,General_Inputs!$D$7:$D$14,0)),OFFSET(Active_Portfolio!$AH$12,MATCH($C2016,OFFSET(Active_Portfolio!$D$12,1,0,ctPort,1),0),0))","v":1},{"$f":"IF($N2016=\"New\",1,INDEX(General_Inputs!$F$23:$F$30,MATCH($J2016,General_Inputs!$D$23:$D$30,0)))","v":0.25},{"$f":"INDEX(Resource_Char!$I$39:$AF$39,$AB2016)","v":25},25,{"$f":"IF(ISERROR(MATCH(IF($D2016=\"CA\",$F2016,$D2016),Resource_Char!$E$158:$E$234,0)),INDEX(Resource_Char!$I$158:$AF$158,$AB2016),INDEX(Resource_Char!$I$158:$AF$234,MATCH(IF($D2016=\"CA\",$F2016,$D2016),Resource_Char!$E$158:$E$234,0),$AB2016))","v":"Wind - Inland"},{"$f":"IF(ISERROR(MATCH(IF($D2016=\"CA\",$F2016,$D2016),Resource_Char!$E$237:$E$314,0)),INDEX(Resource_Char!$I$237:$AF$237,$AB2016),INDEX(Resource_Char!$I$237:$AF$314,MATCH(IF($D2016=\"CA\",$F2016,$D2016),Resource_Char!$E$237:$E$314,0),$AB2016))","v":"Wind - NW"},{"$f":"INDEX(Resource_Char!$I$21:$AF$21,$AB2016)","v":0},{"$f":"1-(1-INDEX(Tx_Supply!$F$14:$F$101,$AD2016))","v":0},{"$f":"IF($Q2016>0,$T2016*$AU2016*INDEX(tableCapital,$AB2016,MATCH(year-$B$5,Resource_Cost!$D$8:$U$8,0))/(8.76*$Q2016),9999)","v":19.242044512027231},{"$f":"IF($Q2016>0,$U2016*INDEX(tableInterconnect,$AB2016,MATCH(year-$B$5,Resource_Cost!$D$8:$U$8,0))/(8.76*$Q2016),9999)","v":0},{"$f":"IF(OR(LEFT($J2016,5)<>\"Solar\",year>=2025),IF($Q2016>0,$T2016*$AU2016*INDEX(tablePropTax,$AB2016,MATCH(year-$B$5,Resource_Cost!$D$8:$U$8,0))/(8.76*$Q2016),9999),0)","v":1.5505051388696278},{"$f":"IF($Q2016>0,$V2016*INDEX(tableFixedOM,$AB2016,MATCH(year-$B$5,Resource_Cost!$D$8:$U$8,0))/(8.76*$Q2016),9999)","v":15.102712112252966},{"$f":"IF($Q2016>0,$T2016*$AU2016*$Z2016*INDEX(tableITC,$AB2016,MATCH(year-$B$5,Resource_Cost!$D$8:$U$8,0))/(8.76*$Q2016),9999)","v":0},{"$f":"$X2016*$Y2016*INDEX(tableFuel,$AB2016,MATCH(year-$B$5,Resource_Cost!$D$8:$U$8,0))","v":0},{"$f":"$W2016*INDEX(tableVarOM,$AB2016,MATCH(year-$B$5,Resource_Cost!$D$8:$U$8,0))","v":3.299170612106173},{"$f":"$Z2016*INDEX(tablePTC,$AB2016,MATCH(year-$B$5,Resource_Cost!$D$8:$U$8,0))","v":0},39.194432375256,{"$f":"NPV((1+WACC)/(1-$AZ2016)-1,OFFSET(Valuation!$D$54,MATCH($AY2016,Valuation!$C$54:$C$64,0)-1,0,1,$AW2016))*(8.76*$Q2016*$BJ2016)","v":1086.9547334500446},{"$f":"(IF(AND($Q2016>0,NOT(ISERROR(MATCH($AX2016,Valuation!$C$23:$C$29,0)))),IF(OR($D2016=\"CA\",$N2016=\"Existing\"), -NPV((1+realWACC)/(1-$AZ2016)-1,OFFSET(Valuation!$D$23,MATCH($AX2016,Valuation!$C$23:$C$29,0)-1,0,1,$AW2016)*(8.76*$Q2016))*(1-$BA2016),  -NPV((1+realWACC)/(1-$AZ2016)-1,OFFSET(Valuation!$D$8,0,0,1,$AW2016))*$B$6),0))","v":-58.20688193469045},{"$f":"IF(NOT(ISERROR(MATCH($AY2016,Valuation!$C$32:$C$42,0))),-NPV((1+realWACC)/(1-$AZ2016)-1,OFFSET(Valuation!$D$65,MATCH($AY2016,Valuation!$C$65:$C$75,0)-1,0,1,$AW2016)*OFFSET(Valuation!$D$54,MATCH($AY2016,Valuation!$C$54:$C$64,0)-1,0,1,$AW2016))*(1-$BA2016)*(8.76*$Q2016),0)","v":-1883.2791939943083},null,{"$f":"NPV((1+WACC)/(1-$AZ2016)-1,OFFSET(Valuation!$D$43,MATCH($AY2016,Valuation!$C$43:$C$53,0)-1,0,1,$AW2016))*(8.76*$Q2016*$BJ2016)","v":0},{"$f":"NPV((1+WACC)/(1-$AZ2016)-1,OFFSET(Valuation!$D$54,MATCH($AY2016,Valuation!$C$54:$C$64,0)-1,0,1,$AW2016)*(8.76*$Q2016))","v":27.732375941646623},39.194432375255985,-2.0988782950716911,-67.909046017442947,0,0,-30.813491937258654,{"$f":"IF(N2016=\"New\",INDEX(Tx_Supply!$AK$14:$AK$101,$AD2016),0)","v":0},{"$f":"INDEX(Tx_Supply!$CJ$14:$CJ$101,$AD2016)","v":0},{"$f":"-PV(WACC,$AW2016,INDEX(Tx_Supply!$AI$14:$AI$101,$AD2016))","v":0},{"$f":"-PV(WACC,$AW2016,INDEX(Tx_Supply!$CI$14:$CI$101,$AD2016))","v":0},0,0,null,null,null,0,39.194432375256,-2.0988782950716911,-67.909046017442947,0,0,0,0,-30.81349193725864,-30.81349193725864,null,0,39.194432375256,null,-67.909046017442947,0,0,0,0,-28.714613642186947,-28.714613642186947,null,-30.81349193725864,-28.714613642186947,"FD",null,{"$f":"IF(AND(DD2016=\"FD\",CF2016=1,INDEX(Tx_Supply!$AL$14:$AL$101,AD2016)>0),1,0)","v":0},null,1,{"$f":"IF(INDEX(Tx_Supply!$AH$14:$AH$101,$AD2016)=1,0,1)","v":0},-30.81349193725864,0,{"$f":"INDEX(Tx_Supply!$AL$14:$AL$101,AD2016)*DH2016","v":9999999},0,9999,0,null,1,0,-28.714613642186947,0,{"$f":"INDEX(Tx_Supply!$CK$14:$CK$101,AD2016)","v":0},0,9999,0,9999,0,null,null,0,0,0,0,0,{"$f":"INDEX(Tx_Supply!$K$220:$K$238,AE2016)","v":9999747.8023999985},9999,0,0,0,0,null,0,9999,0,{"$f":"INDEX(Tx_Supply!$AL$14:$AL$101,AD2016)*$EO2016","v":0},0,0,9999,null,0,{"$f":"IF(AND($N2016=\"Existing\",$R2016+1<=DATE(year,12,31),$S2016>=DATE(year,1,1)),MAX(SUMPRODUCT((OFFSET(Active_Portfolio!$C$12,1,0,ctPort,1)=$B2016)*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1)*(OFFSET(Active_Portfolio!$B$12,1,0,ctPort,1)<=2)*(OFFSET(Active_Portfolio!$Y$12,1,0,ctPort,1)=0))-SUMPRODUCT((OFFSET(Active_Portfolio!$C$12,1,0,ctPort,1)=$B2016)*(OFFSET(Active_Portfolio!$B$12,1,0,ctPort,1)=3)*(OFFSET(Active_Portfolio!$Y$12,1,0,ctPort,1)=0)*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1)),0),0)","v":0},0,{"$f":"EY2016*8.76*$Q2016*IF(NOT(ISERROR(MATCH($AX2016,Valuation!$C$32:$C$42,0))),(1-INDEX(Energy!$HS$365:$JE$375,MATCH($AX2016,Energy!$HR$365:$HR$375,0),MATCH(year,Energy!$HS$57:$JE$57,0))),1)*MAX(MIN($S2016,DATE(year,12,31))-MAX($R2016+1,DATE(year,1,1))+1,0)/(DATE(year,12,31)-DATE(year,1,1)+1)","v":0},0,9999,0,-9999,0,null,0,0,0,0,null,0,0,null,{"$f":"IF($N2016=\"Existing\",IF(SUMPRODUCT((OFFSET(Active_Portfolio!$C$12,1,0,ctPort,1)=$B2016)*(OFFSET(Active_Portfolio!$B$12,1,0,ctPort,1)<=2)*OFFSET(Active_Portfolio!$Y$12,1,0,ctPort,1))>0,MAX(SUMPRODUCT((OFFSET(Active_Portfolio!$C$12,1,0,ctPort,1)=$B2016)*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1)*(OFFSET(Active_Portfolio!$B$12,1,0,ctPort,1)<=2)*(OFFSET(Active_Portfolio!$Y$12,1,0,ctPort,1)=1))-SUMPRODUCT((OFFSET(Active_Portfolio!$C$12,1,0,ctPort,1)=$B2016)*(OFFSET(Active_Portfolio!$B$12,1,0,ctPort,1)=3)*(OFFSET(Active_Portfolio!$Y$12,1,0,ctPort,1)=1)*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1)),0),0),0)","v":0},0,null,3,"NonCAISO_LSE_Contract_089","Star Point [W1393]","OR",0,"n/a","n/a","n/a",0,"Wind","","Existing","2099-01-01","2099-12-31",1,1,{"$f":"IF($N2016=\"New\",IF($D2016=\"CA\",1,0),OFFSET(Active_Portfolio!$R$12,MATCH($B2016,OFFSET(rng_IDpaste,1,0,ctPort,1),0),0))","v":0},1,1,0,0,0,0,0,0,0,0,18,"Wind - Inland","Wind - NW",0,{"$f":"INDEX(Resource_Char!$I$21:$AF$21,AB2016)","v":0},1,0]
[2000,"CAISO_LSE_Contract_091","Chiquita Canyon [E0250]","CA",null,"n/a","n/a","n/a",null,"Biogas","Distributed",null,"CPUC ED","Existing",1,0,0.55678913500000005,47810,"9999-01-01",1,0,1,1,1,1,0,null,1,{"$f":"IF(OR(ISERROR(MATCH($F2017,CREZ_Tx_Inputs!$A$9:$A$108,0)),$N2017=\"Existing\"),MATCH(\"NonCREZ\",CREZ_Tx_Inputs!$A$9:$A$108,0),MATCH($F2017,CREZ_Tx_Inputs!$A$9:$A$108,0))","v":100},{"$f":"MATCH(INDEX(Tx_Mapping!$B$8:$B$107,AC2017),Tx_Mapping!$F$8:$F$95,0)","v":88},{"$f":"MATCH(INDEX(Tx_Mapping!$G$8:$G$95,AD2017,1),Tx_Mapping!$K$8:$K$59,0)","v":2},null,0,{"$f":"IFERROR(OFFSET(Env_Screen!Q$7,MATCH($B2017,OFFSET(Env_Screen!$A$7,1,0,ctEnvScreen,1),0),0),1)","v":1},{"$f":"IF(AND($J2017=\"Solar PV\",$N2017=\"New\"),IF(OR(ISNUMBER(FIND(General_Inputs!$D$130,$K2017)),$K2017=\"Parking Lot\",$K2017=\"Rooftop\"),1,0),1)","v":1},{"$f":"IF(N2017=\"New\",INDEX(CREZ_Tx_Inputs!$D$9:$D$108,$AC2017),1)","v":1},1,0,{"$f":"MIN(IF($N2017=\"New\",SUMPRODUCT((OFFSET(Active_Portfolio!$C$12,1,0,ctPort,1)=$B2017)*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1)),0),AL2017)","v":0},0,null,false,1,0,null,{"$f":"IF(N2017=\"New\",INDEX(General_Inputs!$H$7:$H$14,MATCH($J2017,General_Inputs!$D$7:$D$14,0)),OFFSET(Active_Portfolio!$AH$12,MATCH($C2017,OFFSET(Active_Portfolio!$D$12,1,0,ctPort,1),0),0))","v":1},{"$f":"IF($N2017=\"New\",1,INDEX(General_Inputs!$F$23:$F$30,MATCH($J2017,General_Inputs!$D$23:$D$30,0)))","v":0.25},{"$f":"INDEX(Resource_Char!$I$39:$AF$39,$AB2017)","v":20},20,{"$f":"IF(ISERROR(MATCH(IF($D2017=\"CA\",$F2017,$D2017),Resource_Char!$E$158:$E$234,0)),INDEX(Resource_Char!$I$158:$AF$158,$AB2017),INDEX(Resource_Char!$I$158:$AF$234,MATCH(IF($D2017=\"CA\",$F2017,$D2017),Resource_Char!$E$158:$E$234,0),$AB2017))","v":"Baseload"},{"$f":"IF(ISERROR(MATCH(IF($D2017=\"CA\",$F2017,$D2017),Resource_Char!$E$237:$E$314,0)),INDEX(Resource_Char!$I$237:$AF$237,$AB2017),INDEX(Resource_Char!$I$237:$AF$314,MATCH(IF($D2017=\"CA\",$F2017,$D2017),Resource_Char!$E$237:$E$314,0),$AB2017))","v":"Baseload"},{"$f":"INDEX(Resource_Char!$I$21:$AF$21,$AB2017)","v":0},{"$f":"1-(1-INDEX(Tx_Supply!$F$14:$F$101,$AD2017))","v":0},{"$f":"IF($Q2017>0,$T2017*$AU2017*INDEX(tableCapital,$AB2017,MATCH(year-$B$5,Resource_Cost!$D$8:$U$8,0))/(8.76*$Q2017),9999)","v":56.870500260707914},{"$f":"IF($Q2017>0,$U2017*INDEX(tableInterconnect,$AB2017,MATCH(year-$B$5,Resource_Cost!$D$8:$U$8,0))/(8.76*$Q2017),9999)","v":0},{"$f":"IF(OR(LEFT($J2017,5)<>\"Solar\",year>=2025),IF($Q2017>0,$T2017*$AU2017*INDEX(tablePropTax,$AB2017,MATCH(year-$B$5,Resource_Cost!$D$8:$U$8,0))/(8.76*$Q2017),9999),0)","v":3.943206128251453},{"$f":"IF($Q2017>0,$V2017*INDEX(tableFixedOM,$AB2017,MATCH(year-$B$5,Resource_Cost!$D$8:$U$8,0))/(8.76*$Q2017),9999)","v":102.69242427333434},{"$f":"IF($Q2017>0,$T2017*$AU2017*$Z2017*INDEX(tableITC,$AB2017,MATCH(year-$B$5,Resource_Cost!$D$8:$U$8,0))/(8.76*$Q2017),9999)","v":0},{"$f":"$X2017*$Y2017*INDEX(tableFuel,$AB2017,MATCH(year-$B$5,Resource_Cost!$D$8:$U$8,0))","v":-55.549586159180279},{"$f":"$W2017*INDEX(tableVarOM,$AB2017,MATCH(year-$B$5,Resource_Cost!$D$8:$U$8,0))","v":0},{"$f":"$Z2017*INDEX(tablePTC,$AB2017,MATCH(year-$B$5,Resource_Cost!$D$8:$U$8,0))","v":0},107.95654450311343,{"$f":"NPV((1+WACC)/(1-$AZ2017)-1,OFFSET(Valuation!$D$54,MATCH($AY2017,Valuation!$C$54:$C$64,0)-1,0,1,$AW2017))*(8.76*$Q2017*$BJ2017)","v":5367.9615377478158},{"$f":"(IF(AND($Q2017>0,NOT(ISERROR(MATCH($AX2017,Valuation!$C$23:$C$29,0)))),IF(OR($D2017=\"CA\",$N2017=\"Existing\"), -NPV((1+realWACC)/(1-$AZ2017)-1,OFFSET(Valuation!$D$23,MATCH($AX2017,Valuation!$C$23:$C$29,0)-1,0,1,$AW2017)*(8.76*$Q2017))*(1-$BA2017),  -NPV((1+realWACC)/(1-$AZ2017)-1,OFFSET(Valuation!$D$8,0,0,1,$AW2017))*$B$6),0))","v":-220.74927739759008},{"$f":"IF(NOT(ISERROR(MATCH($AY2017,Valuation!$C$32:$C$42,0))),-NPV((1+realWACC)/(1-$AZ2017)-1,OFFSET(Valuation!$D$65,MATCH($AY2017,Valuation!$C$65:$C$75,0)-1,0,1,$AW2017)*OFFSET(Valuation!$D$54,MATCH($AY2017,Valuation!$C$54:$C$64,0)-1,0,1,$AW2017))*(1-$BA2017)*(8.76*$Q2017),0)","v":-3160.6025979132924},null,{"$f":"NPV((1+WACC)/(1-$AZ2017)-1,OFFSET(Valuation!$D$43,MATCH($AY2017,Valuation!$C$43:$C$53,0)-1,0,1,$AW2017))*(8.76*$Q2017*$BJ2017)","v":0},{"$f":"NPV((1+WACC)/(1-$AZ2017)-1,OFFSET(Valuation!$D$54,MATCH($AY2017,Valuation!$C$54:$C$64,0)-1,0,1,$AW2017)*(8.76*$Q2017))","v":49.723354544689116},107.95654450311339,-4.4395491699818956,-63.56374437836218,0,0,39.95325095476931,{"$f":"IF(N2017=\"New\",INDEX(Tx_Supply!$AK$14:$AK$101,$AD2017),0)","v":0},{"$f":"INDEX(Tx_Supply!$CJ$14:$CJ$101,$AD2017)","v":0},{"$f":"-PV(WACC,$AW2017,INDEX(Tx_Supply!$AI$14:$AI$101,$AD2017))","v":0},{"$f":"-PV(WACC,$AW2017,INDEX(Tx_Supply!$CI$14:$CI$101,$AD2017))","v":0},0,0,null,null,null,0,107.95654450311343,-4.4395491699818956,-63.56374437836218,0,0,0,0,39.953250954769352,39.953250954769352,null,0,107.95654450311343,null,-63.56374437836218,0,0,0,0,44.392800124751254,44.392800124751254,null,39.953250954769352,44.392800124751254,"FD",null,{"$f":"IF(AND(DD2017=\"FD\",CF2017=1,INDEX(Tx_Supply!$AL$14:$AL$101,AD2017)>0),1,0)","v":0},null,1,{"$f":"IF(INDEX(Tx_Supply!$AH$14:$AH$101,$AD2017)=1,0,1)","v":0},39.953250954769352,0,{"$f":"INDEX(Tx_Supply!$AL$14:$AL$101,AD2017)*DH2017","v":9999999},0,9999,0,null,1,0,44.392800124751254,0,{"$f":"INDEX(Tx_Supply!$CK$14:$CK$101,AD2017)","v":0},0,9999,0,9999,0,null,null,0,0,0,0,0,{"$f":"INDEX(Tx_Supply!$K$220:$K$238,AE2017)","v":9999747.8023999985},9999,0,0,0,0,null,0,9999,0,{"$f":"INDEX(Tx_Supply!$AL$14:$AL$101,AD2017)*$EO2017","v":0},0,0,9999,null,0,{"$f":"IF(AND($N2017=\"Existing\",$R2017+1<=DATE(year,12,31),$S2017>=DATE(year,1,1)),MAX(SUMPRODUCT((OFFSET(Active_Portfolio!$C$12,1,0,ctPort,1)=$B2017)*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1)*(OFFSET(Active_Portfolio!$B$12,1,0,ctPort,1)<=2)*(OFFSET(Active_Portfolio!$Y$12,1,0,ctPort,1)=0))-SUMPRODUCT((OFFSET(Active_Portfolio!$C$12,1,0,ctPort,1)=$B2017)*(OFFSET(Active_Portfolio!$B$12,1,0,ctPort,1)=3)*(OFFSET(Active_Portfolio!$Y$12,1,0,ctPort,1)=0)*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1)),0),0)","v":0},0,{"$f":"EY2017*8.76*$Q2017*IF(NOT(ISERROR(MATCH($AX2017,Valuation!$C$32:$C$42,0))),(1-INDEX(Energy!$HS$365:$JE$375,MATCH($AX2017,Energy!$HR$365:$HR$375,0),MATCH(year,Energy!$HS$57:$JE$57,0))),1)*MAX(MIN($S2017,DATE(year,12,31))-MAX($R2017+1,DATE(year,1,1))+1,0)/(DATE(year,12,31)-DATE(year,1,1)+1)","v":0},0,9999,0,-9999,0,null,0,0,0,0,null,0,0,null,{"$f":"IF($N2017=\"Existing\",IF(SUMPRODUCT((OFFSET(Active_Portfolio!$C$12,1,0,ctPort,1)=$B2017)*(OFFSET(Active_Portfolio!$B$12,1,0,ctPort,1)<=2)*OFFSET(Active_Portfolio!$Y$12,1,0,ctPort,1))>0,MAX(SUMPRODUCT((OFFSET(Active_Portfolio!$C$12,1,0,ctPort,1)=$B2017)*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1)*(OFFSET(Active_Portfolio!$B$12,1,0,ctPort,1)<=2)*(OFFSET(Active_Portfolio!$Y$12,1,0,ctPort,1)=1))-SUMPRODUCT((OFFSET(Active_Portfolio!$C$12,1,0,ctPort,1)=$B2017)*(OFFSET(Active_Portfolio!$B$12,1,0,ctPort,1)=3)*(OFFSET(Active_Portfolio!$Y$12,1,0,ctPort,1)=1)*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1)),0),0),0)","v":0},0,null,3,"CAISO_LSE_Contract_091","Chiquita Canyon [E0250]","CA",0,"n/a","n/a","n/a",0,"Biogas","Distributed","Existing","2099-01-01","2099-12-31",1,1,{"$f":"IF($N2017=\"New\",IF($D2017=\"CA\",1,0),OFFSET(Active_Portfolio!$R$12,MATCH($B2017,OFFSET(rng_IDpaste,1,0,ctPort,1),0),0))","v":1},1,1,0,0,0,0,0,0,0,0,1,"Baseload","Baseload",0,{"$f":"INDEX(Resource_Char!$I$21:$AF$21,AB2017)","v":0},1,0]
[2001,"NonCAISO_LSE_Contract_157","Canal Creek Power Plant [H0300]","CA",null,"n/a","n/a","n/a",null,"Hydro","Small",null,"CPUC ED","Existing",1,0,0,47749,"9999-01-01",1,0,1,1,1,1,0,null,5,{"$f":"IF(OR(ISERROR(MATCH($F2018,CREZ_Tx_Inputs!$A$9:$A$108,0)),$N2018=\"Existing\"),MATCH(\"NonCREZ\",CREZ_Tx_Inputs!$A$9:$A$108,0),MATCH($F2018,CREZ_Tx_Inputs!$A$9:$A$108,0))","v":100},{"$f":"MATCH(INDEX(Tx_Mapping!$B$8:$B$107,AC2018),Tx_Mapping!$F$8:$F$95,0)","v":88},{"$f":"MATCH(INDEX(Tx_Mapping!$G$8:$G$95,AD2018,1),Tx_Mapping!$K$8:$K$59,0)","v":2},null,0,{"$f":"IFERROR(OFFSET(Env_Screen!Q$7,MATCH($B2018,OFFSET(Env_Screen!$A$7,1,0,ctEnvScreen,1),0),0),1)","v":1},{"$f":"IF(AND($J2018=\"Solar PV\",$N2018=\"New\"),IF(OR(ISNUMBER(FIND(General_Inputs!$D$130,$K2018)),$K2018=\"Parking Lot\",$K2018=\"Rooftop\"),1,0),1)","v":1},{"$f":"IF(N2018=\"New\",INDEX(CREZ_Tx_Inputs!$D$9:$D$108,$AC2018),1)","v":1},1,0,{"$f":"MIN(IF($N2018=\"New\",SUMPRODUCT((OFFSET(Active_Portfolio!$C$12,1,0,ctPort,1)=$B2018)*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1)),0),AL2018)","v":0},0,null,false,1,0,null,{"$f":"IF(N2018=\"New\",INDEX(General_Inputs!$H$7:$H$14,MATCH($J2018,General_Inputs!$D$7:$D$14,0)),OFFSET(Active_Portfolio!$AH$12,MATCH($C2018,OFFSET(Active_Portfolio!$D$12,1,0,ctPort,1),0),0))","v":1},{"$f":"IF($N2018=\"New\",1,INDEX(General_Inputs!$F$23:$F$30,MATCH($J2018,General_Inputs!$D$23:$D$30,0)))","v":0.25},{"$f":"INDEX(Resource_Char!$I$39:$AF$39,$AB2018)","v":20},20,{"$f":"IF(ISERROR(MATCH(IF($D2018=\"CA\",$F2018,$D2018),Resource_Char!$E$158:$E$234,0)),INDEX(Resource_Char!$I$158:$AF$158,$AB2018),INDEX(Resource_Char!$I$158:$AF$234,MATCH(IF($D2018=\"CA\",$F2018,$D2018),Resource_Char!$E$158:$E$234,0),$AB2018))","v":"Baseload"},{"$f":"IF(ISERROR(MATCH(IF($D2018=\"CA\",$F2018,$D2018),Resource_Char!$E$237:$E$314,0)),INDEX(Resource_Char!$I$237:$AF$237,$AB2018),INDEX(Resource_Char!$I$237:$AF$314,MATCH(IF($D2018=\"CA\",$F2018,$D2018),Resource_Char!$E$237:$E$314,0),$AB2018))","v":"Baseload"},{"$f":"INDEX(Resource_Char!$I$21:$AF$21,$AB2018)","v":0},{"$f":"1-(1-INDEX(Tx_Supply!$F$14:$F$101,$AD2018))","v":0},{"$f":"IF($Q2018>0,$T2018*$AU2018*INDEX(tableCapital,$AB2018,MATCH(year-$B$5,Resource_Cost!$D$8:$U$8,0))/(8.76*$Q2018),9999)","v":9999},{"$f":"IF($Q2018>0,$U2018*INDEX(tableInterconnect,$AB2018,MATCH(year-$B$5,Resource_Cost!$D$8:$U$8,0))/(8.76*$Q2018),9999)","v":9999},{"$f":"IF(OR(LEFT($J2018,5)<>\"Solar\",year>=2025),IF($Q2018>0,$T2018*$AU2018*INDEX(tablePropTax,$AB2018,MATCH(year-$B$5,Resource_Cost!$D$8:$U$8,0))/(8.76*$Q2018),9999),0)","v":9999},{"$f":"IF($Q2018>0,$V2018*INDEX(tableFixedOM,$AB2018,MATCH(year-$B$5,Resource_Cost!$D$8:$U$8,0))/(8.76*$Q2018),9999)","v":9999},{"$f":"IF($Q2018>0,$T2018*$AU2018*$Z2018*INDEX(tableITC,$AB2018,MATCH(year-$B$5,Resource_Cost!$D$8:$U$8,0))/(8.76*$Q2018),9999)","v":9999},{"$f":"$X2018*$Y2018*INDEX(tableFuel,$AB2018,MATCH(year-$B$5,Resource_Cost!$D$8:$U$8,0))","v":0},{"$f":"$W2018*INDEX(tableVarOM,$AB2018,MATCH(year-$B$5,Resource_Cost!$D$8:$U$8,0))","v":1.0179094110607039},{"$f":"$Z2018*INDEX(tablePTC,$AB2018,MATCH(year-$B$5,Resource_Cost!$D$8:$U$8,0))","v":0},9999,{"$f":"NPV((1+WACC)/(1-$AZ2018)-1,OFFSET(Valuation!$D$54,MATCH($AY2018,Valuation!$C$54:$C$64,0)-1,0,1,$AW2018))*(8.76*$Q2018*$BJ2018)","v":0},{"$f":"(IF(AND($Q2018>0,NOT(ISERROR(MATCH($AX2018,Valuation!$C$23:$C$29,0)))),IF(OR($D2018=\"CA\",$N2018=\"Existing\"), -NPV((1+realWACC)/(1-$AZ2018)-1,OFFSET(Valuation!$D$23,MATCH($AX2018,Valuation!$C$23:$C$29,0)-1,0,1,$AW2018)*(8.76*$Q2018))*(1-$BA2018),  -NPV((1+realWACC)/(1-$AZ2018)-1,OFFSET(Valuation!$D$8,0,0,1,$AW2018))*$B$6),0))","v":0},{"$f":"IF(NOT(ISERROR(MATCH($AY2018,Valuation!$C$32:$C$42,0))),-NPV((1+realWACC)/(1-$AZ2018)-1,OFFSET(Valuation!$D$65,MATCH($AY2018,Valuation!$C$65:$C$75,0)-1,0,1,$AW2018)*OFFSET(Valuation!$D$54,MATCH($AY2018,Valuation!$C$54:$C$64,0)-1,0,1,$AW2018))*(1-$BA2018)*(8.76*$Q2018),0)","v":0},null,{"$f":"NPV((1+WACC)/(1-$AZ2018)-1,OFFSET(Valuation!$D$43,MATCH($AY2018,Valuation!$C$43:$C$53,0)-1,0,1,$AW2018))*(8.76*$Q2018*$BJ2018)","v":0},{"$f":"NPV((1+WACC)/(1-$AZ2018)-1,OFFSET(Valuation!$D$54,MATCH($AY2018,Valuation!$C$54:$C$64,0)-1,0,1,$AW2018)*(8.76*$Q2018))","v":0},0,0,0,0,0,0,{"$f":"IF(N2018=\"New\",INDEX(Tx_Supply!$AK$14:$AK$101,$AD2018),0)","v":0},{"$f":"INDEX(Tx_Supply!$CJ$14:$CJ$101,$AD2018)","v":0},{"$f":"-PV(WACC,$AW2018,INDEX(Tx_Supply!$AI$14:$AI$101,$AD2018))","v":0},{"$f":"-PV(WACC,$AW2018,INDEX(Tx_Supply!$CI$14:$CI$101,$AD2018))","v":0},0,0,null,null,null,0,9999,0,0,0,0,0,0,9999,9999,null,0,9999,null,0,0,0,0,0,9999,9999,null,9999,9999,"FD",null,{"$f":"IF(AND(DD2018=\"FD\",CF2018=1,INDEX(Tx_Supply!$AL$14:$AL$101,AD2018)>0),1,0)","v":0},null,1,{"$f":"IF(INDEX(Tx_Supply!$AH$14:$AH$101,$AD2018)=1,0,1)","v":0},9999,0,{"$f":"INDEX(Tx_Supply!$AL$14:$AL$101,AD2018)*DH2018","v":9999999},0,9999,0,null,1,0,9999,0,{"$f":"INDEX(Tx_Supply!$CK$14:$CK$101,AD2018)","v":0},0,9999,0,9999,0,null,null,0,0,0,0,0,{"$f":"INDEX(Tx_Supply!$K$220:$K$238,AE2018)","v":9999747.8023999985},9999,0,0,0,0,null,0,9999,0,{"$f":"INDEX(Tx_Supply!$AL$14:$AL$101,AD2018)*$EO2018","v":0},0,0,9999,null,0,{"$f":"IF(AND($N2018=\"Existing\",$R2018+1<=DATE(year,12,31),$S2018>=DATE(year,1,1)),MAX(SUMPRODUCT((OFFSET(Active_Portfolio!$C$12,1,0,ctPort,1)=$B2018)*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1)*(OFFSET(Active_Portfolio!$B$12,1,0,ctPort,1)<=2)*(OFFSET(Active_Portfolio!$Y$12,1,0,ctPort,1)=0))-SUMPRODUCT((OFFSET(Active_Portfolio!$C$12,1,0,ctPort,1)=$B2018)*(OFFSET(Active_Portfolio!$B$12,1,0,ctPort,1)=3)*(OFFSET(Active_Portfolio!$Y$12,1,0,ctPort,1)=0)*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1)),0),0)","v":0},0,{"$f":"EY2018*8.76*$Q2018*IF(NOT(ISERROR(MATCH($AX2018,Valuation!$C$32:$C$42,0))),(1-INDEX(Energy!$HS$365:$JE$375,MATCH($AX2018,Energy!$HR$365:$HR$375,0),MATCH(year,Energy!$HS$57:$JE$57,0))),1)*MAX(MIN($S2018,DATE(year,12,31))-MAX($R2018+1,DATE(year,1,1))+1,0)/(DATE(year,12,31)-DATE(year,1,1)+1)","v":0},0,9999,0,-9999,0,null,0,0,0,0,null,0,0,null,{"$f":"IF($N2018=\"Existing\",IF(SUMPRODUCT((OFFSET(Active_Portfolio!$C$12,1,0,ctPort,1)=$B2018)*(OFFSET(Active_Portfolio!$B$12,1,0,ctPort,1)<=2)*OFFSET(Active_Portfolio!$Y$12,1,0,ctPort,1))>0,MAX(SUMPRODUCT((OFFSET(Active_Portfolio!$C$12,1,0,ctPort,1)=$B2018)*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1)*(OFFSET(Active_Portfolio!$B$12,1,0,ctPort,1)<=2)*(OFFSET(Active_Portfolio!$Y$12,1,0,ctPort,1)=1))-SUMPRODUCT((OFFSET(Active_Portfolio!$C$12,1,0,ctPort,1)=$B2018)*(OFFSET(Active_Portfolio!$B$12,1,0,ctPort,1)=3)*(OFFSET(Active_Portfolio!$Y$12,1,0,ctPort,1)=1)*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1)),0),0),0)","v":0.9},0,null,3,"NonCAISO_LSE_Contract_157","Canal Creek Power Plant [H0300]","CA",0,"n/a","n/a","n/a",0,"Hydro","Small","Existing","2099-01-01","2099-12-31",1,1,{"$f":"IF($N2018=\"New\",IF($D2018=\"CA\",1,0),OFFSET(Active_Portfolio!$R$12,MATCH($B2018,OFFSET(rng_IDpaste,1,0,ctPort,1),0),0))","v":1},1,1,0,0,0,0,0,0.9,0,0,5,"Baseload","Baseload",0,{"$f":"INDEX(Resource_Char!$I$21:$AF$21,AB2018)","v":0},1,0]

{"sheet":"Tx_Supply","index":7,"n_rows":345,"n_cols":163,"rows_kept":69,"cut":true,"hidden":false,"merged":[],"bounds":{"rows_first":31,"rows_last":7,"rows_between":31,"halvings":6}}
["Transmission Availability & Cost"]
[null,"Inputs"]
[null,"Allow Out-of-Sate?",{"$f":"Controls!$D$61","v":0}]
[null,"Annualization Factor",0.14499999999999999]
[null,"Threshold for Bundling",0.2]
[]
[]
[null,null,null,null,null,null,null,"From 'CAISO_Tx_Inputs'",null,null,null,"From 'CREZ_Tx_Inputs'",null,"From 'CAISO_Tx_Inputs'",null,null,null,"From 'CREZ_Tx_Inputs'"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Max Bundle",{"$f":"COUNTA($AA$12:$AF$12)","v":6},null,null,"Allow New FCDS?",{"$f":"Controls!$E$30","v":1},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Max Bundle",{"$f":"COUNTA(CD12:CF12)","v":3},null,"Allow EO?",{"$f":"Controls!$D$30","v":0}]
[null,"Transmission Area",null,null,null,null,null,"Full Capacity Deliverability Lines"]
[null,"Characteristics",null,null,null,null,null,"Available Transmission, FCDS (MW)",null,null,null,null,null,"Capital Costs, FCDS ($MM)",null,null,null,null,null,"Annualized Costs, FCDS ($/kW-yr)",null,null,null,null,null,null,"Bundle Thresholds - FCDS",null,null,null,null,null,"Marginal Transmission Cost & Availability - FCDS",null,null,null,null,null,"Reserved FD Capacity by Year (MW)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Total Capacity (MW)",null,null,null,null,null,null,"Timing",null,null,null,null,null,null,"Available Transmission, EO (MW)",null,null,"Capital Costs, EO ($MM)",null,null,"Annualized Costs, EO ($/kW-yr)",null,null,"EO Bundle Thresholds",null,null,"Marginal Transmission Cost & Availability - EO",null,null,null,null,"Reserved EO Capacity by Year (MW)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Total Capacity (MW)",null,null,null,"Timing",null,null,null,null,null,null,"Revenue Requirement by Year ($MM)"]
[null,"Transmission Area","Location","CAISO","Associated Energy-only Zone (EOZ)","Losses",null,"Existing","Minor Upgrades","CAISO Upgrade #1","CAISO Upgrade #2","Conceptual #1","Conceptual #2","Existing","Minor Upgrades","CAISO Upgrade #1","CAISO Upgrade #2","Conceptual #1","Conceptual #2","Existing","Minor Upgrades","CAISO Upgrade #1","CAISO Upgrade #2","Conceptual #1","Conceptual #2",null,"Existing","Minor Upgrades","CAISO Upgrade #1","CAISO Upgrade #2","Conceptual #1","Conceptual #2","FD Capacity Reserved","Active Bundle","Marginal Cost (CA) $/kW-yr","Generic Capacity Selected?","Bundle Hurdle?","Available Capacity",2011,2012,{"$f":"AN12+1","v":2013},2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,"Total (Gross, Non Risk-Adj)","Existing","Minor Upgrades","CAISO Upgrade #1","CAISO Upgrade #2","Conceptual #1","Conceptual #2","Existing","Minor Upgrades","CAISO Upgrade #1","CAISO Upgrade #2","Conceptual #1","Conceptual #2",null,"Existing","EO Upgrade #1","EO Upgrade #2","Existing","EO Upgrade #1","EO Upgrade #2",null,null,null,1,2,3,"EO Capacity Reserved","Active Bundle","Marginal Cost","Bundle Hurdle","Available Capacity",2011,2012,{"$f":"CM12+1","v":2013},2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,"Total (Gross, Non Risk-Adj)","Existing","EO Upgrade #1","EO Upgrade #2","Existing","EO Upgrade #1","EO Upgrade #2",null,null,null,null,2011,2012,{"$f":"DR12+1","v":2013},2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030]
[]
[1,"Alameda County (Partial)","CA",1,{"$f":"INDEX(Tx_Mapping!$G$8:$G$93,MATCH($B14,Tx_Mapping!$F$8:$F$93,0))","v":"n/a"},{"$f":"IF(SUMPRODUCT((CREZ_Tx_Inputs!$F$9:$F$108=$B14)*1)=0,0,SUMPRODUCT((CREZ_Tx_Inputs!$F$9:$F$108=$B14)*(CREZ_Tx_Inputs!$AB$9:$AB$108),CREZ_Tx_Inputs!$AG$9:$AG$108)/SUMPRODUCT((CREZ_Tx_Inputs!$F$9:$F$108=$B14)*CREZ_Tx_Inputs!$AB$9:$AB$108))","v":4.0740431658419039E-3},null,{"$f":"SUMPRODUCT((CAISO_Tx_Inputs!$B$6:$B$24=$B14)*CAISO_Tx_Inputs!C$6:C$24)","v":0},{"$f":"SUMPRODUCT((CAISO_Tx_Inputs!$B$6:$B$24=$B14)*CAISO_Tx_Inputs!D$6:D$24)","v":0},{"$f":"SUMPRODUCT((CAISO_Tx_Inputs!$B$6:$B$24=$B14)*CAISO_Tx_Inputs!E$6:E$24)","v":0},{"$f":"SUMPRODUCT((CAISO_Tx_Inputs!$B$6:$B$24=$B14)*CAISO_Tx_Inputs!F$6:F$24)","v":0},{"$f":"IF(SUMPRODUCT((CREZ_Tx_Inputs!$F$9:$F$106=$B14)*1)=0,0,SUMPRODUCT((CREZ_Tx_Inputs!$F$9:$F$106=$B14)*(CREZ_Tx_Inputs!$AB$9:$AB$106))/SUMPRODUCT((CREZ_Tx_Inputs!$F$9:$F$106=$B14)*1))","v":1500},{"$f":"IF(SUMPRODUCT((CREZ_Tx_Inputs!$F$9:$F$106=$B14)*1)=0,0,SUMPRODUCT((CREZ_Tx_Inputs!$F$9:$F$106=$B14)*(CREZ_Tx_Inputs!$AB$9:$AB$106))/SUMPRODUCT((CREZ_Tx_Inputs!$F$9:$F$106=$B14)*1))","v":1500},{"$f":"SUMPRODUCT((CAISO_Tx_Inputs!$B$6:$B$24=$B14)*CAISO_Tx_Inputs!G$6:G$24)","v":0},{"$f":"SUMPRODUCT((CAISO_Tx_Inputs!$B$6:$B$24=$B14)*CAISO_Tx_Inputs!H$6:H$24)","v":0},{"$f":"SUMPRODUCT((CAISO_Tx_Inputs!$B$6:$B$24=$B14)*CAISO_Tx_Inputs!I$6:I$24)","v":0},{"$f":"SUMPRODUCT((CAISO_Tx_Inputs!$B$6:$B$24=$B14)*CAISO_Tx_Inputs!J$6:J$24)","v":0},{"$f":"IF(SUMPRODUCT((CREZ_Tx_Inputs!$F$9:$F$106=$B14)*1)=0,0,SUMPRODUCT((CREZ_Tx_Inputs!$F$9:$F$106=$B14)*(CREZ_Tx_Inputs!$AB$9:$AB$106),CREZ_Tx_Inputs!$AE$9:$AE$106)/SUMPRODUCT((CREZ_Tx_Inputs!$F$9:$F$106=$B14)*CREZ_Tx_Inputs!$AB$9:$AB$106))","v":402.06803889401567},{"$f":"IF(SUMPRODUCT((CREZ_Tx_Inputs!$F$9:$F$106=$B14)*1)=0,0,SUMPRODUCT((CREZ_Tx_Inputs!$F$9:$F$106=$B14)*(CREZ_Tx_Inputs!$AB$9:$AB$106),CREZ_Tx_Inputs!$AE$9:$AE$106)/SUMPRODUCT((CREZ_Tx_Inputs!$F$9:$F$106=$B14)*CREZ_Tx_Inputs!$AB$9:$AB$106))","v":402.06803889401567},{"$f":"IF(H14>0,N14*$C$4/H14*1000,0)","v":0},{"$f":"IF(I14>0,O14*$C$4/I14*1000,0)","v":0},{"$f":"IF(J14>0,P14*$C$4/J14*1000,0)","v":0},{"$f":"IF(K14>0,Q14*$C$4/K14*1000,0)","v":0},{"$f":"IF(L14>0,R14*$C$4/L14*1000,0)","v":38.866577093088175},{"$f":"IF(M14>0,S14*$C$4/M14*1000,0)","v":38.866577093088175},null,{"$f":"SUM($H14:H14)","v":0},{"$f":"SUM($H14:I14)","v":0},{"$f":"SUM($H14:J14)","v":0},{"$f":"SUM($H14:K14)","v":0},{"$f":"SUM($H14:L14)","v":1500},{"$f":"SUM($H14:M14)","v":3000},{"$f":"MAX(AM14:BF14)","v":0},{"$f":"1+SUMPRODUCT(($AA14:$AF14<=$AG14)*1)","v":5},{"$f":"IF($AH14<$AH$9+1,INDEX($T14:$Y14,$AH14),0)","v":38.866577093088175},{"$f":"MAX(IF($C$115:$C$214=$B14,$AJ$115:$AJ$214))","v":0},{"$f":"IF($AH14=1,0,IF($AH14<$AH$9+1,IF(AG14<=INDEX($AA14:$AF14,$AH14-1)+IF($AJ14=0,INDEX($H14:$M14,$AH14)*$C$5,0),1,0),1))","v":1},{"$f":"IF(OR($AH14=$AH$9+1,AND($D14=0,$C$3=0)),0,INDEX($AA14:$AF14,$AH14)-$AG14)*IF(AK14=1,$AL$9,1)","v":1500},{"$f":"SUMPRODUCT(($C$115:$C$213=$B14)*AM$115:AM$213)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"SUMPRODUCT(($C$115:$C$213=$B14)*AW$115:AW$213)","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(MIN($BG14,IF(ISBLANK(H14),0,H14)),5)","v":0},{"$f":"ROUND(MIN($BG14-SUM($BH14:BH14),IF(ISBLANK(I14),0,I14)),5)","v":0},{"$f":"ROUND(MIN($BG14-SUM($BH14:BI14),IF(ISBLANK(J14),0,J14)),5)","v":0},{"$f":"ROUND(MIN($BG14-SUM($BH14:BJ14),IF(ISBLANK(K14),0,K14)),5)","v":0},{"$f":"ROUND(MIN($BG14-SUM($BH14:BK14),IF(ISBLANK(L14),0,L14)),5)","v":0},{"$f":"ROUND(MIN($BG14-SUM($BH14:BL14),IF(ISBLANK(M14),0,M14)),5)","v":0},{"$f":"IF(SUMPRODUCT((ROUND($AM14:$BF14,5)>SUM($H14:H14)-H14*(1-$C$5*(1-$AJ14)))*1)>0,INDEX($AM$12:$BF$12,COUNT($AM$12:$BF$12)-SUMPRODUCT((ROUND($AM14:$BF14,5)>SUM($H14:H14)-H14*(1-$C$5*(1-$AJ14)))*1)+1),0)","v":0},{"$f":"IF(SUMPRODUCT((ROUND($AM14:$BF14,5)>SUM($H14:I14)-I14*(1-$C$5*(1-$AJ14)))*1)>0,INDEX($AM$12:$BF$12,COUNT($AM$12:$BF$12)-SUMPRODUCT((ROUND($AM14:$BF14,5)>SUM($H14:I14)-I14*(1-$C$5*(1-$AJ14)))*1)+1),0)","v":0},{"$f":"IF(SUMPRODUCT((ROUND($AM14:$BF14,5)>SUM($H14:J14)-J14*(1-$C$5*(1-$AJ14)))*1)>0,INDEX($AM$12:$BF$12,COUNT($AM$12:$BF$12)-SUMPRODUCT((ROUND($AM14:$BF14,5)>SUM($H14:J14)-J14*(1-$C$5*(1-$AJ14)))*1)+1),0)","v":0},{"$f":"IF(SUMPRODUCT((ROUND($AM14:$BF14,5)>SUM($H14:K14)-K14*(1-$C$5*(1-$AJ14)))*1)>0,INDEX($AM$12:$BF$12,COUNT($AM$12:$BF$12)-SUMPRODUCT((ROUND($AM14:$BF14,5)>SUM($H14:K14)-K14*(1-$C$5*(1-$AJ14)))*1)+1),0)","v":0},{"$f":"IF(SUMPRODUCT((ROUND($AM14:$BF14,5)>SUM($H14:L14)-L14*(1-$C$5*(1-$AJ14)))*1)>0,INDEX($AM$12:$BF$12,COUNT($AM$12:$BF$12)-SUMPRODUCT((ROUND($AM14:$BF14,5)>SUM($H14:L14)-L14*(1-$C$5*(1-$AJ14)))*1)+1),0)","v":0},{"$f":"IF(SUMPRODUCT((ROUND($AM14:$BF14,5)>SUM($H14:M14)-M14*(1-$C$5*(1-$AJ14)))*1)>0,INDEX($AM$12:$BF$12,COUNT($AM$12:$BF$12)-SUMPRODUCT((ROUND($AM14:$BF14,5)>SUM($H14:M14)-M14*(1-$C$5*(1-$AJ14)))*1)+1),0)","v":0},null,9999999,null,null,null,null,null,{"$f":"IF(BU14>0,BX14*$C$4/BU14*1000,0)","v":0},{"$f":"IF(BV14>0,BY14*$C$4/BV14*1000,0)","v":0},{"$f":"IF(BW14>0,BZ14*$C$4/BW14*1000,0)","v":0},{"$f":"SUM($BU14:BU14)","v":9999999},{"$f":"SUM($BU14:BV14)","v":9999999},{"$f":"SUM($BU14:BW14)","v":9999999},{"$f":"MAX(CL14:DE14)","v":0},{"$f":"1+SUMPRODUCT(($CD14:$CF14<=$CG14)*1)","v":1},{"$f":"IF(CH14<$CH$9+1,INDEX($CA14:$CC14,$CH14),0)","v":0},{"$f":"IF($CH14=1,0,IF($CH14<$CH$9+1,IF(CG14<=INDEX($CD14:$CF14,$CH14-1),1,0),1))","v":0},{"$f":"IF(OR($CH14=$CH$9+1,AND($D14=0,$C$3=0)),0,IF($D14=1,9999999,SUM(OFFSET(BU14,0,0,1,CH14))-CG14))*$CK$9","v":0},{"$f":"SUMPRODUCT(($C$115:$C$213=$B14)*CL$115:CL$213)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"SUMPRODUCT(($C$115:$C$213=$B14)*CV$115:CV$213)","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(MIN($DF14,IF(ISBLANK(BU14),0,BU14)),5)","v":0},{"$f":"ROUND(MIN($DF14-SUM($DG14:DG14),IF(ISBLANK(BV14),0,BV14)),5)","v":0},{"$f":"ROUND(MIN($DF14-SUM($DG14:DH14),IF(ISBLANK(BW14),0,BW14)),5)","v":0},{"$f":"IF(SUMPRODUCT((ROUND($CL14:$DE14,5)>SUM(BU14:$BU14)-BU14*(1-0*(1-$AJ14)))*1)>0,INDEX($CL$12:$DE$12,COUNT($CL$12:$DE$12)-SUMPRODUCT((ROUND($CL14:$DE14,5)>SUM(BU14:$BU14)-BU14*(1-0*(1-$AJ14)))*1)+1),0)","v":0},{"$f":"IF(SUMPRODUCT((ROUND($CL14:$DE14,5)>SUM($BU14:BV14)-BV14*(1-0*(1-$AJ14)))*1)>0,INDEX($CL$12:$DE$12,COUNT($CL$12:$DE$12)-SUMPRODUCT((ROUND($CL14:$DE14,5)>SUM($BU14:BV14)-BV14*(1-0*(1-$AJ14)))*1)+1),0)","v":0},{"$f":"IF(SUMPRODUCT((ROUND($CL14:$DE14,5)>SUM($BU14:BW14)-BW14*(1-0*(1-$AJ14)))*1)>0,INDEX($CL$12:$DE$12,COUNT($CL$12:$DE$12)-SUMPRODUCT((ROUND($CL14:$DE14,5)>SUM($BU14:BW14)-BW14*(1-0*(1-$AJ14)))*1)+1),0)","v":0},null,null,null,null,{"$f":"IF($BG14>0,SUMPRODUCT(($BN14:$BS14<=DQ$12)*($BN14:$BS14>0)*$T14:$Y14,$BH14:$BM14,(1+General_Inputs!$F$36)^($BN14:$BS14-DQ$12))/1000,0)\n+IF($DF14>0,SUMPRODUCT(($DJ14:$DL14<=DQ$12)*($DJ14:$DL14>0)*$CA14:$CC14,$DG14:$DI14,(1+General_Inputs!$F$36)^($DJ14:$DL14-DQ$12))/1000,0)","v":0},{"$f":"IF($BG14>0,SUMPRODUCT(($BN14:$BS14<=DR$12)*($BN14:$BS14>0)*$T14:$Y14,$BH14:$BM14,(1+General_Inputs!$F$36)^($BN14:$BS14-DR$12))/1000,0)\n+IF($DF14>0,SUMPRODUCT(($DJ14:$DL14<=DR$12)*($DJ14:$DL14>0)*$CA14:$CC14,$DG14:$DI14,(1+General_Inputs!$F$36)^($DJ14:$DL14-DR$12))/1000,0)","v":0},{"$f":"IF($BG14>0,SUMPRODUCT(($BN14:$BS14<=DS$12)*($BN14:$BS14>0)*$T14:$Y14,$BH14:$BM14,(1+General_Inputs!$F$36)^($BN14:$BS14-DS$12))/1000,0)\n+IF($DF14>0,SUMPRODUCT(($DJ14:$DL14<=DS$12)*($DJ14:$DL14>0)*$CA14:$CC14,$DG14:$DI14,(1+General_Inputs!$F$36)^($DJ14:$DL14-DS$12))/1000,0)","v":0},{"$f":"IF($BG14>0,SUMPRODUCT(($BN14:$BS14<=DT$12)*($BN14:$BS14>0)*$T14:$Y14,$BH14:$BM14,(1+General_Inputs!$F$36)^($BN14:$BS14-DT$12))/1000,0)\n+IF($DF14>0,SUMPRODUCT(($DJ14:$DL14<=DT$12)*($DJ14:$DL14>0)*$CA14:$CC14,$DG14:$DI14,(1+General_Inputs!$F$36)^($DJ14:$DL14-DT$12))/1000,0)","v":0},{"$f":"IF($BG14>0,SUMPRODUCT(($BN14:$BS14<=DU$12)*($BN14:$BS14>0)*$T14:$Y14,$BH14:$BM14,(1+General_Inputs!$F$36)^($BN14:$BS14-DU$12))/1000,0)\n+IF($DF14>0,SUMPRODUCT(($DJ14:$DL14<=DU$12)*($DJ14:$DL14>0)*$CA14:$CC14,$DG14:$DI14,(1+General_Inputs!$F$36)^($DJ14:$DL14-DU$12))/1000,0)","v":0},{"$f":"IF($BG14>0,SUMPRODUCT(($BN14:$BS14<=DV$12)*($BN14:$BS14>0)*$T14:$Y14,$BH14:$BM14,(1+General_Inputs!$F$36)^($BN14:$BS14-DV$12))/1000,0)\n+IF($DF14>0,SUMPRODUCT(($DJ14:$DL14<=DV$12)*($DJ14:$DL14>0)*$CA14:$CC14,$DG14:$DI14,(1+General_Inputs!$F$36)^($DJ14:$DL14-DV$12))/1000,0)","v":0},{"$f":"IF($BG14>0,SUMPRODUCT(($BN14:$BS14<=DW$12)*($BN14:$BS14>0)*$T14:$Y14,$BH14:$BM14,(1+General_Inputs!$F$36)^($BN14:$BS14-DW$12))/1000,0)\n+IF($DF14>0,SUMPRODUCT(($DJ14:$DL14<=DW$12)*($DJ14:$DL14>0)*$CA14:$CC14,$DG14:$DI14,(1+General_Inputs!$F$36)^($DJ14:$DL14-DW$12))/1000,0)","v":0},{"$f":"IF($BG14>0,SUMPRODUCT(($BN14:$BS14<=DX$12)*($BN14:$BS14>0)*$T14:$Y14,$BH14:$BM14,(1+General_Inputs!$F$36)^($BN14:$BS14-DX$12))/1000,0)\n+IF($DF14>0,SUMPRODUCT(($DJ14:$DL14<=DX$12)*($DJ14:$DL14>0)*$CA14:$CC14,$DG14:$DI14,(1+General_Inputs!$F$36)^($DJ14:$DL14-DX$12))/1000,0)","v":0},{"$f":"IF($BG14>0,SUMPRODUCT(($BN14:$BS14<=DY$12)*($BN14:$BS14>0)*$T14:$Y14,$BH14:$BM14,(1+General_Inputs!$F$36)^($BN14:$BS14-DY$12))/1000,0)\n+IF($DF14>0,SUMPRODUCT(($DJ14:$DL14<=DY$12)*($DJ14:$DL14>0)*$CA14:$CC14,$DG14:$DI14,(1+General_Inputs!$F$36)^($DJ14:$DL14-DY$12))/1000,0)","v":0},{"$f":"IF($BG14>0,SUMPRODUCT(($BN14:$BS14<=DZ$12)*($BN14:$BS14>0)*$T14:$Y14,$BH14:$BM14,(1+General_Inputs!$F$36)^($BN14:$BS14-DZ$12))/1000,0)\n+IF($DF14>0,SUMPRODUCT(($DJ14:$DL14<=DZ$12)*($DJ14:$DL14>0)*$CA14:$CC14,$DG14:$DI14,(1+General_Inputs!$F$36)^($DJ14:$DL14-DZ$12))/1000,0)","v":0},{"$f":"IF($BG14>0,SUMPRODUCT(($BN14:$BS14<=EA$12)*($BN14:$BS14>0)*$T14:$Y14,$BH14:$BM14,(1+General_Inputs!$F$36)^($BN14:$BS14-EA$12))/1000,0)\n+IF($DF14>0,SUMPRODUCT(($DJ14:$DL14<=EA$12)*($DJ14:$DL14>0)*$CA14:$CC14,$DG14:$DI14,(1+General_Inputs!$F$36)^($DJ14:$DL14-EA$12))/1000,0)","v":0},{"$f":"IF($BG14>0,SUMPRODUCT(($BN14:$BS14<=EB$12)*($BN14:$BS14>0)*$T14:$Y14,$BH14:$BM14,(1+General_Inputs!$F$36)^($BN14:$BS14-EB$12))/1000,0)\n+IF($DF14>0,SUMPRODUCT(($DJ14:$DL14<=EB$12)*($DJ14:$DL14>0)*$CA14:$CC14,$DG14:$DI14,(1+General_Inputs!$F$36)^($DJ14:$DL14-EB$12))/1000,0)","v":0},{"$f":"IF($BG14>0,SUMPRODUCT(($BN14:$BS14<=EC$12)*($BN14:$BS14>0)*$T14:$Y14,$BH14:$BM14,(1+General_Inputs!$F$36)^($BN14:$BS14-EC$12))/1000,0)\n+IF($DF14>0,SUMPRODUCT(($DJ14:$DL14<=EC$12)*($DJ14:$DL14>0)*$CA14:$CC14,$DG14:$DI14,(1+General_Inputs!$F$36)^($DJ14:$DL14-EC$12))/1000,0)","v":0},{"$f":"IF($BG14>0,SUMPRODUCT(($BN14:$BS14<=ED$12)*($BN14:$BS14>0)*$T14:$Y14,$BH14:$BM14,(1+General_Inputs!$F$36)^($BN14:$BS14-ED$12))/1000,0)\n+IF($DF14>0,SUMPRODUCT(($DJ14:$DL14<=ED$12)*($DJ14:$DL14>0)*$CA14:$CC14,$DG14:$DI14,(1+General_Inputs!$F$36)^($DJ14:$DL14-ED$12))/1000,0)","v":0},{"$f":"IF($BG14>0,SUMPRODUCT(($BN14:$BS14<=EE$12)*($BN14:$BS14>0)*$T14:$Y14,$BH14:$BM14,(1+General_Inputs!$F$36)^($BN14:$BS14-EE$12))/1000,0)\n+IF($DF14>0,SUMPRODUCT(($DJ14:$DL14<=EE$12)*($DJ14:$DL14>0)*$CA14:$CC14,$DG14:$DI14,(1+General_Inputs!$F$36)^($DJ14:$DL14-EE$12))/1000,0)","v":0},{"$f":"IF($BG14>0,SUMPRODUCT(($BN14:$BS14<=EF$12)*($BN14:$BS14>0)*$T14:$Y14,$BH14:$BM14,(1+General_Inputs!$F$36)^($BN14:$BS14-EF$12))/1000,0)\n+IF($DF14>0,SUMPRODUCT(($DJ14:$DL14<=EF$12)*($DJ14:$DL14>0)*$CA14:$CC14,$DG14:$DI14,(1+General_Inputs!$F$36)^($DJ14:$DL14-EF$12))/1000,0)","v":0},{"$f":"IF($BG14>0,SUMPRODUCT(($BN14:$BS14<=EG$12)*($BN14:$BS14>0)*$T14:$Y14,$BH14:$BM14,(1+General_Inputs!$F$36)^($BN14:$BS14-EG$12))/1000,0)\n+IF($DF14>0,SUMPRODUCT(($DJ14:$DL14<=EG$12)*($DJ14:$DL14>0)*$CA14:$CC14,$DG14:$DI14,(1+General_Inputs!$F$36)^($DJ14:$DL14-EG$12))/1000,0)","v":0},{"$f":"IF($BG14>0,SUMPRODUCT(($BN14:$BS14<=EH$12)*($BN14:$BS14>0)*$T14:$Y14,$BH14:$BM14,(1+General_Inputs!$F$36)^($BN14:$BS14-EH$12))/1000,0)\n+IF($DF14>0,SUMPRODUCT(($DJ14:$DL14<=EH$12)*($DJ14:$DL14>0)*$CA14:$CC14,$DG14:$DI14,(1+General_Inputs!$F$36)^($DJ14:$DL14-EH$12))/1000,0)","v":0},{"$f":"IF($BG14>0,SUMPRODUCT(($BN14:$BS14<=EI$12)*($BN14:$BS14>0)*$T14:$Y14,$BH14:$BM14,(1+General_Inputs!$F$36)^($BN14:$BS14-EI$12))/1000,0)\n+IF($DF14>0,SUMPRODUCT(($DJ14:$DL14<=EI$12)*($DJ14:$DL14>0)*$CA14:$CC14,$DG14:$DI14,(1+General_Inputs!$F$36)^($DJ14:$DL14-EI$12))/1000,0)","v":0},{"$f":"IF($BG14>0,SUMPRODUCT(($BN14:$BS14<=EJ$12)*($BN14:$BS14>0)*$T14:$Y14,$BH14:$BM14,(1+General_Inputs!$F$36)^($BN14:$BS14-EJ$12))/1000,0)\n+IF($DF14>0,SUMPRODUCT(($DJ14:$DL14<=EJ$12)*($DJ14:$DL14>0)*$CA14:$CC14,$DG14:$DI14,(1+General_Inputs!$F$36)^($DJ14:$DL14-EJ$12))/1000,0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUMIF($BO14:$BS14,\"<>0\",$I14:$M14)","v":0},{"$f":"FF14+ROW()/1000000000","v":1.4E-8}]
[{"$f":"A14+1","v":2},"Alpine County","CA",1,{"$f":"INDEX(Tx_Mapping!$G$8:$G$93,MATCH($B15,Tx_Mapping!$F$8:$F$93,0))","v":"n/a"},{"$f":"IF(SUMPRODUCT((CREZ_Tx_Inputs!$F$9:$F$108=$B15)*1)=0,0,SUMPRODUCT((CREZ_Tx_Inputs!$F$9:$F$108=$B15)*(CREZ_Tx_Inputs!$AB$9:$AB$108),CREZ_Tx_Inputs!$AG$9:$AG$108)/SUMPRODUCT((CREZ_Tx_Inputs!$F$9:$F$108=$B15)*CREZ_Tx_Inputs!$AB$9:$AB$108))","v":8.5523548661519695E-3},null,{"$f":"SUMPRODUCT((CAISO_Tx_Inputs!$B$6:$B$24=$B15)*CAISO_Tx_Inputs!C$6:C$24)","v":0},{"$f":"SUMPRODUCT((CAISO_Tx_Inputs!$B$6:$B$24=$B15)*CAISO_Tx_Inputs!D$6:D$24)","v":0},{"$f":"SUMPRODUCT((CAISO_Tx_Inputs!$B$6:$B$24=$B15)*CAISO_Tx_Inputs!E$6:E$24)","v":0},{"$f":"SUMPRODUCT((CAISO_Tx_Inputs!$B$6:$B$24=$B15)*CAISO_Tx_Inputs!F$6:F$24)","v":0},{"$f":"IF(SUMPRODUCT((CREZ_Tx_Inputs!$F$9:$F$106=$B15)*1)=0,0,SUMPRODUCT((CREZ_Tx_Inputs!$F$9:$F$106=$B15)*(CREZ_Tx_Inputs!$AB$9:$AB$106))/SUMPRODUCT((CREZ_Tx_Inputs!$F$9:$F$106=$B15)*1))","v":1500},{"$f":"IF(SUMPRODUCT((CREZ_Tx_Inputs!$F$9:$F$106=$B15)*1)=0,0,SUMPRODUCT((CREZ_Tx_Inputs!$F$9:$F$106=$B15)*(CREZ_Tx_Inputs!$AB$9:$AB$106))/SUMPRODUCT((CREZ_Tx_Inputs!$F$9:$F$106=$B15)*1))","v":1500},{"$f":"SUMPRODUCT((CAISO_Tx_Inputs!$B$6:$B$24=$B15)*CAISO_Tx_Inputs!G$6:G$24)","v":0},{"$f":"SUMPRODUCT((CAISO_Tx_Inputs!$B$6:$B$24=$B15)*CAISO_Tx_Inputs!H$6:H$24)","v":0},{"$f":"SUMPRODUCT((CAISO_Tx_Inputs!$B$6:$B$24=$B15)*CAISO_Tx_Inputs!I$6:I$24)","v":0},{"$f":"SUMPRODUCT((CAISO_Tx_Inputs!$B$6:$B$24=$B15)*CAISO_Tx_Inputs!J$6:J$24)","v":0},{"$f":"IF(SUMPRODUCT((CREZ_Tx_Inputs!$F$9:$F$106=$B15)*1)=0,0,SUMPRODUCT((CREZ_Tx_Inputs!$F$9:$F$106=$B15)*(CREZ_Tx_Inputs!$AB$9:$AB$106),CREZ_Tx_Inputs!$AE$9:$AE$106)/SUMPRODUCT((CREZ_Tx_Inputs!$F$9:$F$106=$B15)*CREZ_Tx_Inputs!$AB$9:$AB$106))","v":785.25483219379942},{"$f":"IF(SUMPRODUCT((CREZ_Tx_Inputs!$F$9:$F$106=$B15)*1)=0,0,SUMPRODUCT((CREZ_Tx_Inputs!$F$9:$F$106=$B15)*(CREZ_Tx_Inputs!$AB$9:$AB$106),CREZ_Tx_Inputs!$AE$9:$AE$106)/SUMPRODUCT((CREZ_Tx_Inputs!$F$9:$F$106=$B15)*CREZ_Tx_Inputs!$AB$9:$AB$106))","v":785.25483219379942},0,0,0,0,75.907967112067269,75.907967112067269,null,{"$f":"SUM($H15:H15)","v":0},{"$f":"SUM($H15:I15)","v":0},{"$f":"SUM($H15:J15)","v":0},{"$f":"SUM($H15:K15)","v":0},{"$f":"SUM($H15:L15)","v":1500},{"$f":"SUM($H15:M15)","v":3000},0,{"$f":"1+SUMPRODUCT(($AA15:$AF15<=$AG15)*1)","v":5},75.907967112067269,{"$f":"MAX(IF($C$115:$C$214=$B15,$AJ$115:$AJ$214))","v":0},1,1500,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(MIN($BG15,IF(ISBLANK(H15),0,H15)),5)","v":0},{"$f":"ROUND(MIN($BG15-SUM($BH15:BH15),IF(ISBLANK(I15),0,I15)),5)","v":0},{"$f":"ROUND(MIN($BG15-SUM($BH15:BI15),IF(ISBLANK(J15),0,J15)),5)","v":0},{"$f":"ROUND(MIN($BG15-SUM($BH15:BJ15),IF(ISBLANK(K15),0,K15)),5)","v":0},{"$f":"ROUND(MIN($BG15-SUM($BH15:BK15),IF(ISBLANK(L15),0,L15)),5)","v":0},{"$f":"ROUND(MIN($BG15-SUM($BH15:BL15),IF(ISBLANK(M15),0,M15)),5)","v":0},{"$f":"IF(SUMPRODUCT((ROUND($AM15:$BF15,5)>SUM($H15:H15)-H15*(1-$C$5*(1-$AJ15)))*1)>0,INDEX($AM$12:$BF$12,COUNT($AM$12:$BF$12)-SUMPRODUCT((ROUND($AM15:$BF15,5)>SUM($H15:H15)-H15*(1-$C$5*(1-$AJ15)))*1)+1),0)","v":0},{"$f":"IF(SUMPRODUCT((ROUND($AM15:$BF15,5)>SUM($H15:I15)-I15*(1-$C$5*(1-$AJ15)))*1)>0,INDEX($AM$12:$BF$12,COUNT($AM$12:$BF$12)-SUMPRODUCT((ROUND($AM15:$BF15,5)>SUM($H15:I15)-I15*(1-$C$5*(1-$AJ15)))*1)+1),0)","v":0},{"$f":"IF(SUMPRODUCT((ROUND($AM15:$BF15,5)>SUM($H15:J15)-J15*(1-$C$5*(1-$AJ15)))*1)>0,INDEX($AM$12:$BF$12,COUNT($AM$12:$BF$12)-SUMPRODUCT((ROUND($AM15:$BF15,5)>SUM($H15:J15)-J15*(1-$C$5*(1-$AJ15)))*1)+1),0)","v":0},{"$f":"IF(SUMPRODUCT((ROUND($AM15:$BF15,5)>SUM($H15:K15)-K15*(1-$C$5*(1-$AJ15)))*1)>0,INDEX($AM$12:$BF$12,COUNT($AM$12:$BF$12)-SUMPRODUCT((ROUND($AM15:$BF15,5)>SUM($H15:K15)-K15*(1-$C$5*(1-$AJ15)))*1)+1),0)","v":0},{"$f":"IF(SUMPRODUCT((ROUND($AM15:$BF15,5)>SUM($H15:L15)-L15*(1-$C$5*(1-$AJ15)))*1)>0,INDEX($AM$12:$BF$12,COUNT($AM$12:$BF$12)-SUMPRODUCT((ROUND($AM15:$BF15,5)>SUM($H15:L15)-L15*(1-$C$5*(1-$AJ15)))*1)+1),0)","v":0},{"$f":"IF(SUMPRODUCT((ROUND($AM15:$BF15,5)>SUM($H15:M15)-M15*(1-$C$5*(1-$AJ15)))*1)>0,INDEX($AM$12:$BF$12,COUNT($AM$12:$BF$12)-SUMPRODUCT((ROUND($AM15:$BF15,5)>SUM($H15:M15)-M15*(1-$C$5*(1-$AJ15)))*1)+1),0)","v":0},null,9999999,null,null,null,null,null,0,0,0,{"$f":"SUM($BU15:BU15)","v":9999999},{"$f":"SUM($BU15:BV15)","v":9999999},{"$f":"SUM($BU15:BW15)","v":9999999},0,{"$f":"1+SUMPRODUCT(($CD15:$CF15<=$CG15)*1)","v":1},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(MIN($DF15,IF(ISBLANK(BU15),0,BU15)),5)","v":0},{"$f":"ROUND(MIN($DF15-SUM($DG15:DG15),IF(ISBLANK(BV15),0,BV15)),5)","v":0},{"$f":"ROUND(MIN($DF15-SUM($DG15:DH15),IF(ISBLANK(BW15),0,BW15)),5)","v":0},{"$f":"IF(SUMPRODUCT((ROUND($CL15:$DE15,5)>SUM(BU15:$BU15)-BU15*(1-0*(1-$AJ15)))*1)>0,INDEX($CL$12:$DE$12,COUNT($CL$12:$DE$12)-SUMPRODUCT((ROUND($CL15:$DE15,5)>SUM(BU15:$BU15)-BU15*(1-0*(1-$AJ15)))*1)+1),0)","v":0},{"$f":"IF(SUMPRODUCT((ROUND($CL15:$DE15,5)>SUM($BU15:BV15)-BV15*(1-0*(1-$AJ15)))*1)>0,INDEX($CL$12:$DE$12,COUNT($CL$12:$DE$12)-SUMPRODUCT((ROUND($CL15:$DE15,5)>SUM($BU15:BV15)-BV15*(1-0*(1-$AJ15)))*1)+1),0)","v":0},{"$f":"IF(SUMPRODUCT((ROUND($CL15:$DE15,5)>SUM($BU15:BW15)-BW15*(1-0*(1-$AJ15)))*1)>0,INDEX($CL$12:$DE$12,COUNT($CL$12:$DE$12)-SUMPRODUCT((ROUND($CL15:$DE15,5)>SUM($BU15:BW15)-BW15*(1-0*(1-$AJ15)))*1)+1),0)","v":0},null,null,null,null,{"$f":"IF($BG15>0,SUMPRODUCT(($BN15:$BS15<=DQ$12)*($BN15:$BS15>0)*$T15:$Y15,$BH15:$BM15,(1+General_Inputs!$F$36)^($BN15:$BS15-DQ$12))/1000,0)\n+IF($DF15>0,SUMPRODUCT(($DJ15:$DL15<=DQ$12)*($DJ15:$DL15>0)*$CA15:$CC15,$DG15:$DI15,(1+General_Inputs!$F$36)^($DJ15:$DL15-DQ$12))/1000,0)","v":0},{"$f":"IF($BG15>0,SUMPRODUCT(($BN15:$BS15<=DR$12)*($BN15:$BS15>0)*$T15:$Y15,$BH15:$BM15,(1+General_Inputs!$F$36)^($BN15:$BS15-DR$12))/1000,0)\n+IF($DF15>0,SUMPRODUCT(($DJ15:$DL15<=DR$12)*($DJ15:$DL15>0)*$CA15:$CC15,$DG15:$DI15,(1+General_Inputs!$F$36)^($DJ15:$DL15-DR$12))/1000,0)","v":0},{"$f":"IF($BG15>0,SUMPRODUCT(($BN15:$BS15<=DS$12)*($BN15:$BS15>0)*$T15:$Y15,$BH15:$BM15,(1+General_Inputs!$F$36)^($BN15:$BS15-DS$12))/1000,0)\n+IF($DF15>0,SUMPRODUCT(($DJ15:$DL15<=DS$12)*($DJ15:$DL15>0)*$CA15:$CC15,$DG15:$DI15,(1+General_Inputs!$F$36)^($DJ15:$DL15-DS$12))/1000,0)","v":0},{"$f":"IF($BG15>0,SUMPRODUCT(($BN15:$BS15<=DT$12)*($BN15:$BS15>0)*$T15:$Y15,$BH15:$BM15,(1+General_Inputs!$F$36)^($BN15:$BS15-DT$12))/1000,0)\n+IF($DF15>0,SUMPRODUCT(($DJ15:$DL15<=DT$12)*($DJ15:$DL15>0)*$CA15:$CC15,$DG15:$DI15,(1+General_Inputs!$F$36)^($DJ15:$DL15-DT$12))/1000,0)","v":0},{"$f":"IF($BG15>0,SUMPRODUCT(($BN15:$BS15<=DU$12)*($BN15:$BS15>0)*$T15:$Y15,$BH15:$BM15,(1+General_Inputs!$F$36)^($BN15:$BS15-DU$12))/1000,0)\n+IF($DF15>0,SUMPRODUCT(($DJ15:$DL15<=DU$12)*($DJ15:$DL15>0)*$CA15:$CC15,$DG15:$DI15,(1+General_Inputs!$F$36)^($DJ15:$DL15-DU$12))/1000,0)","v":0},{"$f":"IF($BG15>0,SUMPRODUCT(($BN15:$BS15<=DV$12)*($BN15:$BS15>0)*$T15:$Y15,$BH15:$BM15,(1+General_Inputs!$F$36)^($BN15:$BS15-DV$12))/1000,0)\n+IF($DF15>0,SUMPRODUCT(($DJ15:$DL15<=DV$12)*($DJ15:$DL15>0)*$CA15:$CC15,$DG15:$DI15,(1+General_Inputs!$F$36)^($DJ15:$DL15-DV$12))/1000,0)","v":0},{"$f":"IF($BG15>0,SUMPRODUCT(($BN15:$BS15<=DW$12)*($BN15:$BS15>0)*$T15:$Y15,$BH15:$BM15,(1+General_Inputs!$F$36)^($BN15:$BS15-DW$12))/1000,0)\n+IF($DF15>0,SUMPRODUCT(($DJ15:$DL15<=DW$12)*($DJ15:$DL15>0)*$CA15:$CC15,$DG15:$DI15,(1+General_Inputs!$F$36)^($DJ15:$DL15-DW$12))/1000,0)","v":0},{"$f":"IF($BG15>0,SUMPRODUCT(($BN15:$BS15<=DX$12)*($BN15:$BS15>0)*$T15:$Y15,$BH15:$BM15,(1+General_Inputs!$F$36)^($BN15:$BS15-DX$12))/1000,0)\n+IF($DF15>0,SUMPRODUCT(($DJ15:$DL15<=DX$12)*($DJ15:$DL15>0)*$CA15:$CC15,$DG15:$DI15,(1+General_Inputs!$F$36)^($DJ15:$DL15-DX$12))/1000,0)","v":0},{"$f":"IF($BG15>0,SUMPRODUCT(($BN15:$BS15<=DY$12)*($BN15:$BS15>0)*$T15:$Y15,$BH15:$BM15,(1+General_Inputs!$F$36)^($BN15:$BS15-DY$12))/1000,0)\n+IF($DF15>0,SUMPRODUCT(($DJ15:$DL15<=DY$12)*($DJ15:$DL15>0)*$CA15:$CC15,$DG15:$DI15,(1+General_Inputs!$F$36)^($DJ15:$DL15-DY$12))/1000,0)","v":0},{"$f":"IF($BG15>0,SUMPRODUCT(($BN15:$BS15<=DZ$12)*($BN15:$BS15>0)*$T15:$Y15,$BH15:$BM15,(1+General_Inputs!$F$36)^($BN15:$BS15-DZ$12))/1000,0)\n+IF($DF15>0,SUMPRODUCT(($DJ15:$DL15<=DZ$12)*($DJ15:$DL15>0)*$CA15:$CC15,$DG15:$DI15,(1+General_Inputs!$F$36)^($DJ15:$DL15-DZ$12))/1000,0)","v":0},{"$f":"IF($BG15>0,SUMPRODUCT(($BN15:$BS15<=EA$12)*($BN15:$BS15>0)*$T15:$Y15,$BH15:$BM15,(1+General_Inputs!$F$36)^($BN15:$BS15-EA$12))/1000,0)\n+IF($DF15>0,SUMPRODUCT(($DJ15:$DL15<=EA$12)*($DJ15:$DL15>0)*$CA15:$CC15,$DG15:$DI15,(1+General_Inputs!$F$36)^($DJ15:$DL15-EA$12))/1000,0)","v":0},{"$f":"IF($BG15>0,SUMPRODUCT(($BN15:$BS15<=EB$12)*($BN15:$BS15>0)*$T15:$Y15,$BH15:$BM15,(1+General_Inputs!$F$36)^($BN15:$BS15-EB$12))/1000,0)\n+IF($DF15>0,SUMPRODUCT(($DJ15:$DL15<=EB$12)*($DJ15:$DL15>0)*$CA15:$CC15,$DG15:$DI15,(1+General_Inputs!$F$36)^($DJ15:$DL15-EB$12))/1000,0)","v":0},{"$f":"IF($BG15>0,SUMPRODUCT(($BN15:$BS15<=EC$12)*($BN15:$BS15>0)*$T15:$Y15,$BH15:$BM15,(1+General_Inputs!$F$36)^($BN15:$BS15-EC$12))/1000,0)\n+IF($DF15>0,SUMPRODUCT(($DJ15:$DL15<=EC$12)*($DJ15:$DL15>0)*$CA15:$CC15,$DG15:$DI15,(1+General_Inputs!$F$36)^($DJ15:$DL15-EC$12))/1000,0)","v":0},{"$f":"IF($BG15>0,SUMPRODUCT(($BN15:$BS15<=ED$12)*($BN15:$BS15>0)*$T15:$Y15,$BH15:$BM15,(1+General_Inputs!$F$36)^($BN15:$BS15-ED$12))/1000,0)\n+IF($DF15>0,SUMPRODUCT(($DJ15:$DL15<=ED$12)*($DJ15:$DL15>0)*$CA15:$CC15,$DG15:$DI15,(1+General_Inputs!$F$36)^($DJ15:$DL15-ED$12))/1000,0)","v":0},{"$f":"IF($BG15>0,SUMPRODUCT(($BN15:$BS15<=EE$12)*($BN15:$BS15>0)*$T15:$Y15,$BH15:$BM15,(1+General_Inputs!$F$36)^($BN15:$BS15-EE$12))/1000,0)\n+IF($DF15>0,SUMPRODUCT(($DJ15:$DL15<=EE$12)*($DJ15:$DL15>0)*$CA15:$CC15,$DG15:$DI15,(1+General_Inputs!$F$36)^($DJ15:$DL15-EE$12))/1000,0)","v":0},{"$f":"IF($BG15>0,SUMPRODUCT(($BN15:$BS15<=EF$12)*($BN15:$BS15>0)*$T15:$Y15,$BH15:$BM15,(1+General_Inputs!$F$36)^($BN15:$BS15-EF$12))/1000,0)\n+IF($DF15>0,SUMPRODUCT(($DJ15:$DL15<=EF$12)*($DJ15:$DL15>0)*$CA15:$CC15,$DG15:$DI15,(1+General_Inputs!$F$36)^($DJ15:$DL15-EF$12))/1000,0)","v":0},{"$f":"IF($BG15>0,SUMPRODUCT(($BN15:$BS15<=EG$12)*($BN15:$BS15>0)*$T15:$Y15,$BH15:$BM15,(1+General_Inputs!$F$36)^($BN15:$BS15-EG$12))/1000,0)\n+IF($DF15>0,SUMPRODUCT(($DJ15:$DL15<=EG$12)*($DJ15:$DL15>0)*$CA15:$CC15,$DG15:$DI15,(1+General_Inputs!$F$36)^($DJ15:$DL15-EG$12))/1000,0)","v":0},{"$f":"IF($BG15>0,SUMPRODUCT(($BN15:$BS15<=EH$12)*($BN15:$BS15>0)*$T15:$Y15,$BH15:$BM15,(1+General_Inputs!$F$36)^($BN15:$BS15-EH$12))/1000,0)\n+IF($DF15>0,SUMPRODUCT(($DJ15:$DL15<=EH$12)*($DJ15:$DL15>0)*$CA15:$CC15,$DG15:$DI15,(1+General_Inputs!$F$36)^($DJ15:$DL15-EH$12))/1000,0)","v":0},{"$f":"IF($BG15>0,SUMPRODUCT(($BN15:$BS15<=EI$12)*($BN15:$BS15>0)*$T15:$Y15,$BH15:$BM15,(1+General_Inputs!$F$36)^($BN15:$BS15-EI$12))/1000,0)\n+IF($DF15>0,SUMPRODUCT(($DJ15:$DL15<=EI$12)*($DJ15:$DL15>0)*$CA15:$CC15,$DG15:$DI15,(1+General_Inputs!$F$36)^($DJ15:$DL15-EI$12))/1000,0)","v":0},{"$f":"IF($BG15>0,SUMPRODUCT(($BN15:$BS15<=EJ$12)*($BN15:$BS15>0)*$T15:$Y15,$BH15:$BM15,(1+General_Inputs!$F$36)^($BN15:$BS15-EJ$12))/1000,0)\n+IF($DF15>0,SUMPRODUCT(($DJ15:$DL15<=EJ$12)*($DJ15:$DL15>0)*$CA15:$CC15,$DG15:$DI15,(1+General_Inputs!$F$36)^($DJ15:$DL15-EJ$12))/1000,0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,1.4999999999999999E-8]
[3,"Amador County","CA",1,{"$f":"INDEX(Tx_Mapping!$G$8:$G$93,MATCH($B16,Tx_Mapping!$F$8:$F$93,0))","v":"n/a"},{"$f":"IF(SUMPRODUCT((CREZ_Tx_Inputs!$F$9:$F$108=$B16)*1)=0,0,SUMPRODUCT((CREZ_Tx_Inputs!$F$9:$F$108=$B16)*(CREZ_Tx_Inputs!$AB$9:$AB$108),CREZ_Tx_Inputs!$AG$9:$AG$108)/SUMPRODUCT((CREZ_Tx_Inputs!$F$9:$F$108=$B16)*CREZ_Tx_Inputs!$AB$9:$AB$108))","v":4.7861090356454495E-3},null,{"$f":"SUMPRODUCT((CAISO_Tx_Inputs!$B$6:$B$24=$B16)*CAISO_Tx_Inputs!C$6:C$24)","v":0},{"$f":"SUMPRODUCT((CAISO_Tx_Inputs!$B$6:$B$24=$B16)*CAISO_Tx_Inputs!D$6:D$24)","v":0},{"$f":"SUMPRODUCT((CAISO_Tx_Inputs!$B$6:$B$24=$B16)*CAISO_Tx_Inputs!E$6:E$24)","v":0},{"$f":"SUMPRODUCT((CAISO_Tx_Inputs!$B$6:$B$24=$B16)*CAISO_Tx_Inputs!F$6:F$24)","v":0},{"$f":"IF(SUMPRODUCT((CREZ_Tx_Inputs!$F$9:$F$106=$B16)*1)=0,0,SUMPRODUCT((CREZ_Tx_Inputs!$F$9:$F$106=$B16)*(CREZ_Tx_Inputs!$AB$9:$AB$106))/SUMPRODUCT((CREZ_Tx_Inputs!$F$9:$F$106=$B16)*1))","v":1500},{"$f":"IF(SUMPRODUCT((CREZ_Tx_Inputs!$F$9:$F$106=$B16)*1)=0,0,SUMPRODUCT((CREZ_Tx_Inputs!$F$9:$F$106=$B16)*(CREZ_Tx_Inputs!$AB$9:$AB$106))/SUMPRODUCT((CREZ_Tx_Inputs!$F$9:$F$106=$B16)*1))","v":1500},{"$f":"SUMPRODUCT((CAISO_Tx_Inputs!$B$6:$B$24=$B16)*CAISO_Tx_Inputs!G$6:G$24)","v":0},{"$f":"SUMPRODUCT((CAISO_Tx_Inputs!$B$6:$B$24=$B16)*CAISO_Tx_Inputs!H$6:H$24)","v":0},{"$f":"SUMPRODUCT((CAISO_Tx_Inputs!$B$6:$B$24=$B16)*CAISO_Tx_Inputs!I$6:I$24)","v":0},{"$f":"SUMPRODUCT((CAISO_Tx_Inputs!$B$6:$B$24=$B16)*CAISO_Tx_Inputs!J$6:J$24)","v":0},{"$f":"IF(SUMPRODUCT((CREZ_Tx_Inputs!$F$9:$F$106=$B16)*1)=0,0,SUMPRODUCT((CREZ_Tx_Inputs!$F$9:$F$106=$B16)*(CREZ_Tx_Inputs!$AB$9:$AB$106),CREZ_Tx_Inputs!$AE$9:$AE$106)/SUMPRODUCT((CREZ_Tx_Inputs!$F$9:$F$106=$B16)*CREZ_Tx_Inputs!$AB$9:$AB$106))","v":462.99596341730194},{"$f":"IF(SUMPRODUCT((CREZ_Tx_Inputs!$F$9:$F$106=$B16)*1)=0,0,SUMPRODUCT((CREZ_Tx_Inputs!$F$9:$F$106=$B16)*(CREZ_Tx_Inputs!$AB$9:$AB$106),CREZ_Tx_Inputs!$AE$9:$AE$106)/SUMPRODUCT((CREZ_Tx_Inputs!$F$9:$F$106=$B16)*CREZ_Tx_Inputs!$AB$9:$AB$106))","v":462.99596341730194},0,0,0,0,44.756276463672521,44.756276463672521,null,{"$f":"SUM($H16:H16)","v":0},{"$f":"SUM($H16:I16)","v":0},{"$f":"SUM($H16:J16)","v":0},{"$f":"SUM($H16:K16)","v":0},{"$f":"SUM($H16:L16)","v":1500},{"$f":"SUM($H16:M16)","v":3000},0,5,44.756276463672521,{"$f":"MAX(IF($C$115:$C$214=$B16,$AJ$115:$AJ$214))","v":0},1,1500,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(MIN($BG16-SUM($BH16:BH16),IF(ISBLANK(I16),0,I16)),5)","v":0},{"$f":"ROUND(MIN($BG16-SUM($BH16:BI16),IF(ISBLANK(J16),0,J16)),5)","v":0},{"$f":"ROUND(MIN($BG16-SUM($BH16:BJ16),IF(ISBLANK(K16),0,K16)),5)","v":0},{"$f":"ROUND(MIN($BG16-SUM($BH16:BK16),IF(ISBLANK(L16),0,L16)),5)","v":0},{"$f":"ROUND(MIN($BG16-SUM($BH16:BL16),IF(ISBLANK(M16),0,M16)),5)","v":0},{"$f":"IF(SUMPRODUCT((ROUND($AM16:$BF16,5)>SUM($H16:H16)-H16*(1-$C$5*(1-$AJ16)))*1)>0,INDEX($AM$12:$BF$12,COUNT($AM$12:$BF$12)-SUMPRODUCT((ROUND($AM16:$BF16,5)>SUM($H16:H16)-H16*(1-$C$5*(1-$AJ16)))*1)+1),0)","v":0},{"$f":"IF(SUMPRODUCT((ROUND($AM16:$BF16,5)>SUM($H16:I16)-I16*(1-$C$5*(1-$AJ16)))*1)>0,INDEX($AM$12:$BF$12,COUNT($AM$12:$BF$12)-SUMPRODUCT((ROUND($AM16:$BF16,5)>SUM($H16:I16)-I16*(1-$C$5*(1-$AJ16)))*1)+1),0)","v":0},{"$f":"IF(SUMPRODUCT((ROUND($AM16:$BF16,5)>SUM($H16:J16)-J16*(1-$C$5*(1-$AJ16)))*1)>0,INDEX($AM$12:$BF$12,COUNT($AM$12:$BF$12)-SUMPRODUCT((ROUND($AM16:$BF16,5)>SUM($H16:J16)-J16*(1-$C$5*(1-$AJ16)))*1)+1),0)","v":0},{"$f":"IF(SUMPRODUCT((ROUND($AM16:$BF16,5)>SUM($H16:K16)-K16*(1-$C$5*(1-$AJ16)))*1)>0,INDEX($AM$12:$BF$12,COUNT($AM$12:$BF$12)-SUMPRODUCT((ROUND($AM16:$BF16,5)>SUM($H16:K16)-K16*(1-$C$5*(1-$AJ16)))*1)+1),0)","v":0},{"$f":"IF(SUMPRODUCT((ROUND($AM16:$BF16,5)>SUM($H16:L16)-L16*(1-$C$5*(1-$AJ16)))*1)>0,INDEX($AM$12:$BF$12,COUNT($AM$12:$BF$12)-SUMPRODUCT((ROUND($AM16:$BF16,5)>SUM($H16:L16)-L16*(1-$C$5*(1-$AJ16)))*1)+1),0)","v":0},{"$f":"IF(SUMPRODUCT((ROUND($AM16:$BF16,5)>SUM($H16:M16)-M16*(1-$C$5*(1-$AJ16)))*1)>0,INDEX($AM$12:$BF$12,COUNT($AM$12:$BF$12)-SUMPRODUCT((ROUND($AM16:$BF16,5)>SUM($H16:M16)-M16*(1-$C$5*(1-$AJ16)))*1)+1),0)","v":0},null,9999999,null,null,null,null,null,0,0,0,{"$f":"SUM($BU16:BU16)","v":9999999},{"$f":"SUM($BU16:BV16)","v":9999999},{"$f":"SUM($BU16:BW16)","v":9999999},0,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(MIN($DF16-SUM($DG16:DG16),IF(ISBLANK(BV16),0,BV16)),5)","v":0},{"$f":"ROUND(MIN($DF16-SUM($DG16:DH16),IF(ISBLANK(BW16),0,BW16)),5)","v":0},{"$f":"IF(SUMPRODUCT((ROUND($CL16:$DE16,5)>SUM(BU16:$BU16)-BU16*(1-0*(1-$AJ16)))*1)>0,INDEX($CL$12:$DE$12,COUNT($CL$12:$DE$12)-SUMPRODUCT((ROUND($CL16:$DE16,5)>SUM(BU16:$BU16)-BU16*(1-0*(1-$AJ16)))*1)+1),0)","v":0},{"$f":"IF(SUMPRODUCT((ROUND($CL16:$DE16,5)>SUM($BU16:BV16)-BV16*(1-0*(1-$AJ16)))*1)>0,INDEX($CL$12:$DE$12,COUNT($CL$12:$DE$12)-SUMPRODUCT((ROUND($CL16:$DE16,5)>SUM($BU16:BV16)-BV16*(1-0*(1-$AJ16)))*1)+1),0)","v":0},{"$f":"IF(SUMPRODUCT((ROUND($CL16:$DE16,5)>SUM($BU16:BW16)-BW16*(1-0*(1-$AJ16)))*1)>0,INDEX($CL$12:$DE$12,COUNT($CL$12:$DE$12)-SUMPRODUCT((ROUND($CL16:$DE16,5)>SUM($BU16:BW16)-BW16*(1-0*(1-$AJ16)))*1)+1),0)","v":0},null,null,null,null,{"$f":"IF($BG16>0,SUMPRODUCT(($BN16:$BS16<=DQ$12)*($BN16:$BS16>0)*$T16:$Y16,$BH16:$BM16,(1+General_Inputs!$F$36)^($BN16:$BS16-DQ$12))/1000,0)\n+IF($DF16>0,SUMPRODUCT(($DJ16:$DL16<=DQ$12)*($DJ16:$DL16>0)*$CA16:$CC16,$DG16:$DI16,(1+General_Inputs!$F$36)^($DJ16:$DL16-DQ$12))/1000,0)","v":0},{"$f":"IF($BG16>0,SUMPRODUCT(($BN16:$BS16<=DR$12)*($BN16:$BS16>0)*$T16:$Y16,$BH16:$BM16,(1+General_Inputs!$F$36)^($BN16:$BS16-DR$12))/1000,0)\n+IF($DF16>0,SUMPRODUCT(($DJ16:$DL16<=DR$12)*($DJ16:$DL16>0)*$CA16:$CC16,$DG16:$DI16,(1+General_Inputs!$F$36)^($DJ16:$DL16-DR$12))/1000,0)","v":0},{"$f":"IF($BG16>0,SUMPRODUCT(($BN16:$BS16<=DS$12)*($BN16:$BS16>0)*$T16:$Y16,$BH16:$BM16,(1+General_Inputs!$F$36)^($BN16:$BS16-DS$12))/1000,0)\n+IF($DF16>0,SUMPRODUCT(($DJ16:$DL16<=DS$12)*($DJ16:$DL16>0)*$CA16:$CC16,$DG16:$DI16,(1+General_Inputs!$F$36)^($DJ16:$DL16-DS$12))/1000,0)","v":0},{"$f":"IF($BG16>0,SUMPRODUCT(($BN16:$BS16<=DT$12)*($BN16:$BS16>0)*$T16:$Y16,$BH16:$BM16,(1+General_Inputs!$F$36)^($BN16:$BS16-DT$12))/1000,0)\n+IF($DF16>0,SUMPRODUCT(($DJ16:$DL16<=DT$12)*($DJ16:$DL16>0)*$CA16:$CC16,$DG16:$DI16,(1+General_Inputs!$F$36)^($DJ16:$DL16-DT$12))/1000,0)","v":0},{"$f":"IF($BG16>0,SUMPRODUCT(($BN16:$BS16<=DU$12)*($BN16:$BS16>0)*$T16:$Y16,$BH16:$BM16,(1+General_Inputs!$F$36)^($BN16:$BS16-DU$12))/1000,0)\n+IF($DF16>0,SUMPRODUCT(($DJ16:$DL16<=DU$12)*($DJ16:$DL16>0)*$CA16:$CC16,$DG16:$DI16,(1+General_Inputs!$F$36)^($DJ16:$DL16-DU$12))/1000,0)","v":0},{"$f":"IF($BG16>0,SUMPRODUCT(($BN16:$BS16<=DV$12)*($BN16:$BS16>0)*$T16:$Y16,$BH16:$BM16,(1+General_Inputs!$F$36)^($BN16:$BS16-DV$12))/1000,0)\n+IF($DF16>0,SUMPRODUCT(($DJ16:$DL16<=DV$12)*($DJ16:$DL16>0)*$CA16:$CC16,$DG16:$DI16,(1+General_Inputs!$F$36)^($DJ16:$DL16-DV$12))/1000,0)","v":0},{"$f":"IF($BG16>0,SUMPRODUCT(($BN16:$BS16<=DW$12)*($BN16:$BS16>0)*$T16:$Y16,$BH16:$BM16,(1+General_Inputs!$F$36)^($BN16:$BS16-DW$12))/1000,0)\n+IF($DF16>0,SUMPRODUCT(($DJ16:$DL16<=DW$12)*($DJ16:$DL16>0)*$CA16:$CC16,$DG16:$DI16,(1+General_Inputs!$F$36)^($DJ16:$DL16-DW$12))/1000,0)","v":0},{"$f":"IF($BG16>0,SUMPRODUCT(($BN16:$BS16<=DX$12)*($BN16:$BS16>0)*$T16:$Y16,$BH16:$BM16,(1+General_Inputs!$F$36)^($BN16:$BS16-DX$12))/1000,0)\n+IF($DF16>0,SUMPRODUCT(($DJ16:$DL16<=DX$12)*($DJ16:$DL16>0)*$CA16:$CC16,$DG16:$DI16,(1+General_Inputs!$F$36)^($DJ16:$DL16-DX$12))/1000,0)","v":0},{"$f":"IF($BG16>0,SUMPRODUCT(($BN16:$BS16<=DY$12)*($BN16:$BS16>0)*$T16:$Y16,$BH16:$BM16,(1+General_Inputs!$F$36)^($BN16:$BS16-DY$12))/1000,0)\n+IF($DF16>0,SUMPRODUCT(($DJ16:$DL16<=DY$12)*($DJ16:$DL16>0)*$CA16:$CC16,$DG16:$DI16,(1+General_Inputs!$F$36)^($DJ16:$DL16-DY$12))/1000,0)","v":0},{"$f":"IF($BG16>0,SUMPRODUCT(($BN16:$BS16<=DZ$12)*($BN16:$BS16>0)*$T16:$Y16,$BH16:$BM16,(1+General_Inputs!$F$36)^($BN16:$BS16-DZ$12))/1000,0)\n+IF($DF16>0,SUMPRODUCT(($DJ16:$DL16<=DZ$12)*($DJ16:$DL16>0)*$CA16:$CC16,$DG16:$DI16,(1+General_Inputs!$F$36)^($DJ16:$DL16-DZ$12))/1000,0)","v":0},{"$f":"IF($BG16>0,SUMPRODUCT(($BN16:$BS16<=EA$12)*($BN16:$BS16>0)*$T16:$Y16,$BH16:$BM16,(1+General_Inputs!$F$36)^($BN16:$BS16-EA$12))/1000,0)\n+IF($DF16>0,SUMPRODUCT(($DJ16:$DL16<=EA$12)*($DJ16:$DL16>0)*$CA16:$CC16,$DG16:$DI16,(1+General_Inputs!$F$36)^($DJ16:$DL16-EA$12))/1000,0)","v":0},{"$f":"IF($BG16>0,SUMPRODUCT(($BN16:$BS16<=EB$12)*($BN16:$BS16>0)*$T16:$Y16,$BH16:$BM16,(1+General_Inputs!$F$36)^($BN16:$BS16-EB$12))/1000,0)\n+IF($DF16>0,SUMPRODUCT(($DJ16:$DL16<=EB$12)*($DJ16:$DL16>0)*$CA16:$CC16,$DG16:$DI16,(1+General_Inputs!$F$36)^($DJ16:$DL16-EB$12))/1000,0)","v":0},{"$f":"IF($BG16>0,SUMPRODUCT(($BN16:$BS16<=EC$12)*($BN16:$BS16>0)*$T16:$Y16,$BH16:$BM16,(1+General_Inputs!$F$36)^($BN16:$BS16-EC$12))/1000,0)\n+IF($DF16>0,SUMPRODUCT(($DJ16:$DL16<=EC$12)*($DJ16:$DL16>0)*$CA16:$CC16,$DG16:$DI16,(1+General_Inputs!$F$36)^($DJ16:$DL16-EC$12))/1000,0)","v":0},{"$f":"IF($BG16>0,SUMPRODUCT(($BN16:$BS16<=ED$12)*($BN16:$BS16>0)*$T16:$Y16,$BH16:$BM16,(1+General_Inputs!$F$36)^($BN16:$BS16-ED$12))/1000,0)\n+IF($DF16>0,SUMPRODUCT(($DJ16:$DL16<=ED$12)*($DJ16:$DL16>0)*$CA16:$CC16,$DG16:$DI16,(1+General_Inputs!$F$36)^($DJ16:$DL16-ED$12))/1000,0)","v":0},{"$f":"IF($BG16>0,SUMPRODUCT(($BN16:$BS16<=EE$12)*($BN16:$BS16>0)*$T16:$Y16,$BH16:$BM16,(1+General_Inputs!$F$36)^($BN16:$BS16-EE$12))/1000,0)\n+IF($DF16>0,SUMPRODUCT(($DJ16:$DL16<=EE$12)*($DJ16:$DL16>0)*$CA16:$CC16,$DG16:$DI16,(1+General_Inputs!$F$36)^($DJ16:$DL16-EE$12))/1000,0)","v":0},{"$f":"IF($BG16>0,SUMPRODUCT(($BN16:$BS16<=EF$12)*($BN16:$BS16>0)*$T16:$Y16,$BH16:$BM16,(1+General_Inputs!$F$36)^($BN16:$BS16-EF$12))/1000,0)\n+IF($DF16>0,SUMPRODUCT(($DJ16:$DL16<=EF$12)*($DJ16:$DL16>0)*$CA16:$CC16,$DG16:$DI16,(1+General_Inputs!$F$36)^($DJ16:$DL16-EF$12))/1000,0)","v":0},{"$f":"IF($BG16>0,SUMPRODUCT(($BN16:$BS16<=EG$12)*($BN16:$BS16>0)*$T16:$Y16,$BH16:$BM16,(1+General_Inputs!$F$36)^($BN16:$BS16-EG$12))/1000,0)\n+IF($DF16>0,SUMPRODUCT(($DJ16:$DL16<=EG$12)*($DJ16:$DL16>0)*$CA16:$CC16,$DG16:$DI16,(1+General_Inputs!$F$36)^($DJ16:$DL16-EG$12))/1000,0)","v":0},{"$f":"IF($BG16>0,SUMPRODUCT(($BN16:$BS16<=EH$12)*($BN16:$BS16>0)*$T16:$Y16,$BH16:$BM16,(1+General_Inputs!$F$36)^($BN16:$BS16-EH$12))/1000,0)\n+IF($DF16>0,SUMPRODUCT(($DJ16:$DL16<=EH$12)*($DJ16:$DL16>0)*$CA16:$CC16,$DG16:$DI16,(1+General_Inputs!$F$36)^($DJ16:$DL16-EH$12))/1000,0)","v":0},{"$f":"IF($BG16>0,SUMPRODUCT(($BN16:$BS16<=EI$12)*($BN16:$BS16>0)*$T16:$Y16,$BH16:$BM16,(1+General_Inputs!$F$36)^($BN16:$BS16-EI$12))/1000,0)\n+IF($DF16>0,SUMPRODUCT(($DJ16:$DL16<=EI$12)*($DJ16:$DL16>0)*$CA16:$CC16,$DG16:$DI16,(1+General_Inputs!$F$36)^($DJ16:$DL16-EI$12))/1000,0)","v":0},{"$f":"IF($BG16>0,SUMPRODUCT(($BN16:$BS16<=EJ$12)*($BN16:$BS16>0)*$T16:$Y16,$BH16:$BM16,(1+General_Inputs!$F$36)^($BN16:$BS16-EJ$12))/1000,0)\n+IF($DF16>0,SUMPRODUCT(($DJ16:$DL16<=EJ$12)*($DJ16:$DL16>0)*$CA16:$CC16,$DG16:$DI16,(1+General_Inputs!$F$36)^($DJ16:$DL16-EJ$12))/1000,0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,1.6000000000000001E-8]
[4,"Calaveras County","NV",1,{"$f":"INDEX(Tx_Mapping!$G$8:$G$93,MATCH($B17,Tx_Mapping!$F$8:$F$93,0))","v":"n/a"},{"$f":"IF(SUMPRODUCT((CREZ_Tx_Inputs!$F$9:$F$108=$B17)*1)=0,0,SUMPRODUCT((CREZ_Tx_Inputs!$F$9:$F$108=$B17)*(CREZ_Tx_Inputs!$AB$9:$AB$108),CREZ_Tx_Inputs!$AG$9:$AG$108)/SUMPRODUCT((CREZ_Tx_Inputs!$F$9:$F$108=$B17)*CREZ_Tx_Inputs!$AB$9:$AB$108))","v":4.056757133259736E-3},null,{"$f":"SUMPRODUCT((CAISO_Tx_Inputs!$B$6:$B$24=$B17)*CAISO_Tx_Inputs!C$6:C$24)","v":0},{"$f":"SUMPRODUCT((CAISO_Tx_Inputs!$B$6:$B$24=$B17)*CAISO_Tx_Inputs!D$6:D$24)","v":0},{"$f":"SUMPRODUCT((CAISO_Tx_Inputs!$B$6:$B$24=$B17)*CAISO_Tx_Inputs!E$6:E$24)","v":0},{"$f":"SUMPRODUCT((CAISO_Tx_Inputs!$B$6:$B$24=$B17)*CAISO_Tx_Inputs!F$6:F$24)","v":0},{"$f":"IF(SUMPRODUCT((CREZ_Tx_Inputs!$F$9:$F$106=$B17)*1)=0,0,SUMPRODUCT((CREZ_Tx_Inputs!$F$9:$F$106=$B17)*(CREZ_Tx_Inputs!$AB$9:$AB$106))/SUMPRODUCT((CREZ_Tx_Inputs!$F$9:$F$106=$B17)*1))","v":1500},{"$f":"IF(SUMPRODUCT((CREZ_Tx_Inputs!$F$9:$F$106=$B17)*1)=0,0,SUMPRODUCT((CREZ_Tx_Inputs!$F$9:$F$106=$B17)*(CREZ_Tx_Inputs!$AB$9:$AB$106))/SUMPRODUCT((CREZ_Tx_Inputs!$F$9:$F$106=$B17)*1))","v":1500},{"$f":"SUMPRODUCT((CAISO_Tx_Inputs!$B$6:$B$24=$B17)*CAISO_Tx_Inputs!G$6:G$24)","v":0},{"$f":"SUMPRODUCT((CAISO_Tx_Inputs!$B$6:$B$24=$B17)*CAISO_Tx_Inputs!H$6:H$24)","v":0},{"$f":"SUMPRODUCT((CAISO_Tx_Inputs!$B$6:$B$24=$B17)*CAISO_Tx_Inputs!I$6:I$24)","v":0},{"$f":"SUMPRODUCT((CAISO_Tx_Inputs!$B$6:$B$24=$B17)*CAISO_Tx_Inputs!J$6:J$24)","v":0},{"$f":"IF(SUMPRODUCT((CREZ_Tx_Inputs!$F$9:$F$106=$B17)*1)=0,0,SUMPRODUCT((CREZ_Tx_Inputs!$F$9:$F$106=$B17)*(CREZ_Tx_Inputs!$AB$9:$AB$106),CREZ_Tx_Inputs!$AE$9:$AE$106)/SUMPRODUCT((CREZ_Tx_Inputs!$F$9:$F$106=$B17)*CREZ_Tx_Inputs!$AB$9:$AB$106))","v":400.58895931284718},{"$f":"IF(SUMPRODUCT((CREZ_Tx_Inputs!$F$9:$F$106=$B17)*1)=0,0,SUMPRODUCT((CREZ_Tx_Inputs!$F$9:$F$106=$B17)*(CREZ_Tx_Inputs!$AB$9:$AB$106),CREZ_Tx_Inputs!$AE$9:$AE$106)/SUMPRODUCT((CREZ_Tx_Inputs!$F$9:$F$106=$B17)*CREZ_Tx_Inputs!$AB$9:$AB$106))","v":400.58895931284718},0,0,0,0,38.723599400241895,38.723599400241895,null,{"$f":"SUM($H17:H17)","v":0},{"$f":"SUM($H17:I17)","v":0},{"$f":"SUM($H17:J17)","v":0},{"$f":"SUM($H17:K17)","v":0},{"$f":"SUM($H17:L17)","v":1500},{"$f":"SUM($H17:M17)","v":3000},0,5,38.723599400241895,{"$f":"MAX(IF($C$115:$C$214=$B17,$AJ$115:$AJ$214))","v":0},1,1500,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(MIN($BG17-SUM($BH17:BH17),IF(ISBLANK(I17),0,I17)),5)","v":0},{"$f":"ROUND(MIN($BG17-SUM($BH17:BI17),IF(ISBLANK(J17),0,J17)),5)","v":0},{"$f":"ROUND(MIN($BG17-SUM($BH17:BJ17),IF(ISBLANK(K17),0,K17)),5)","v":0},{"$f":"ROUND(MIN($BG17-SUM($BH17:BK17),IF(ISBLANK(L17),0,L17)),5)","v":0},{"$f":"ROUND(MIN($BG17-SUM($BH17:BL17),IF(ISBLANK(M17),0,M17)),5)","v":0},{"$f":"IF(SUMPRODUCT((ROUND($AM17:$BF17,5)>SUM($H17:H17)-H17*(1-$C$5*(1-$AJ17)))*1)>0,INDEX($AM$12:$BF$12,COUNT($AM$12:$BF$12)-SUMPRODUCT((ROUND($AM17:$BF17,5)>SUM($H17:H17)-H17*(1-$C$5*(1-$AJ17)))*1)+1),0)","v":0},{"$f":"IF(SUMPRODUCT((ROUND($AM17:$BF17,5)>SUM($H17:I17)-I17*(1-$C$5*(1-$AJ17)))*1)>0,INDEX($AM$12:$BF$12,COUNT($AM$12:$BF$12)-SUMPRODUCT((ROUND($AM17:$BF17,5)>SUM($H17:I17)-I17*(1-$C$5*(1-$AJ17)))*1)+1),0)","v":0},{"$f":"IF(SUMPRODUCT((ROUND($AM17:$BF17,5)>SUM($H17:J17)-J17*(1-$C$5*(1-$AJ17)))*1)>0,INDEX($AM$12:$BF$12,COUNT($AM$12:$BF$12)-SUMPRODUCT((ROUND($AM17:$BF17,5)>SUM($H17:J17)-J17*(1-$C$5*(1-$AJ17)))*1)+1),0)","v":0},{"$f":"IF(SUMPRODUCT((ROUND($AM17:$BF17,5)>SUM($H17:K17)-K17*(1-$C$5*(1-$AJ17)))*1)>0,INDEX($AM$12:$BF$12,COUNT($AM$12:$BF$12)-SUMPRODUCT((ROUND($AM17:$BF17,5)>SUM($H17:K17)-K17*(1-$C$5*(1-$AJ17)))*1)+1),0)","v":0},{"$f":"IF(SUMPRODUCT((ROUND($AM17:$BF17,5)>SUM($H17:L17)-L17*(1-$C$5*(1-$AJ17)))*1)>0,INDEX($AM$12:$BF$12,COUNT($AM$12:$BF$12)-SUMPRODUCT((ROUND($AM17:$BF17,5)>SUM($H17:L17)-L17*(1-$C$5*(1-$AJ17)))*1)+1),0)","v":0},{"$f":"IF(SUMPRODUCT((ROUND($AM17:$BF17,5)>SUM($H17:M17)-M17*(1-$C$5*(1-$AJ17)))*1)>0,INDEX($AM$12:$BF$12,COUNT($AM$12:$BF$12)-SUMPRODUCT((ROUND($AM17:$BF17,5)>SUM($H17:M17)-M17*(1-$C$5*(1-$AJ17)))*1)+1),0)","v":0},null,9999999,null,null,null,null,null,0,0,0,{"$f":"SUM($BU17:BU17)","v":9999999},{"$f":"SUM($BU17:BV17)","v":9999999},{"$f":"SUM($BU17:BW17)","v":9999999},0,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(MIN($DF17-SUM($DG17:DG17),IF(ISBLANK(BV17),0,BV17)),5)","v":0},{"$f":"ROUND(MIN($DF17-SUM($DG17:DH17),IF(ISBLANK(BW17),0,BW17)),5)","v":0},{"$f":"IF(SUMPRODUCT((ROUND($CL17:$DE17,5)>SUM(BU17:$BU17)-BU17*(1-0*(1-$AJ17)))*1)>0,INDEX($CL$12:$DE$12,COUNT($CL$12:$DE$12)-SUMPRODUCT((ROUND($CL17:$DE17,5)>SUM(BU17:$BU17)-BU17*(1-0*(1-$AJ17)))*1)+1),0)","v":0},{"$f":"IF(SUMPRODUCT((ROUND($CL17:$DE17,5)>SUM($BU17:BV17)-BV17*(1-0*(1-$AJ17)))*1)>0,INDEX($CL$12:$DE$12,COUNT($CL$12:$DE$12)-SUMPRODUCT((ROUND($CL17:$DE17,5)>SUM($BU17:BV17)-BV17*(1-0*(1-$AJ17)))*1)+1),0)","v":0},{"$f":"IF(SUMPRODUCT((ROUND($CL17:$DE17,5)>SUM($BU17:BW17)-BW17*(1-0*(1-$AJ17)))*1)>0,INDEX($CL$12:$DE$12,COUNT($CL$12:$DE$12)-SUMPRODUCT((ROUND($CL17:$DE17,5)>SUM($BU17:BW17)-BW17*(1-0*(1-$AJ17)))*1)+1),0)","v":0},null,null,null,null,{"$f":"IF($BG17>0,SUMPRODUCT(($BN17:$BS17<=DQ$12)*($BN17:$BS17>0)*$T17:$Y17,$BH17:$BM17,(1+General_Inputs!$F$36)^($BN17:$BS17-DQ$12))/1000,0)\n+IF($DF17>0,SUMPRODUCT(($DJ17:$DL17<=DQ$12)*($DJ17:$DL17>0)*$CA17:$CC17,$DG17:$DI17,(1+General_Inputs!$F$36)^($DJ17:$DL17-DQ$12))/1000,0)","v":0},{"$f":"IF($BG17>0,SUMPRODUCT(($BN17:$BS17<=DR$12)*($BN17:$BS17>0)*$T17:$Y17,$BH17:$BM17,(1+General_Inputs!$F$36)^($BN17:$BS17-DR$12))/1000,0)\n+IF($DF17>0,SUMPRODUCT(($DJ17:$DL17<=DR$12)*($DJ17:$DL17>0)*$CA17:$CC17,$DG17:$DI17,(1+General_Inputs!$F$36)^($DJ17:$DL17-DR$12))/1000,0)","v":0},{"$f":"IF($BG17>0,SUMPRODUCT(($BN17:$BS17<=DS$12)*($BN17:$BS17>0)*$T17:$Y17,$BH17:$BM17,(1+General_Inputs!$F$36)^($BN17:$BS17-DS$12))/1000,0)\n+IF($DF17>0,SUMPRODUCT(($DJ17:$DL17<=DS$12)*($DJ17:$DL17>0)*$CA17:$CC17,$DG17:$DI17,(1+General_Inputs!$F$36)^($DJ17:$DL17-DS$12))/1000,0)","v":0},{"$f":"IF($BG17>0,SUMPRODUCT(($BN17:$BS17<=DT$12)*($BN17:$BS17>0)*$T17:$Y17,$BH17:$BM17,(1+General_Inputs!$F$36)^($BN17:$BS17-DT$12))/1000,0)\n+IF($DF17>0,SUMPRODUCT(($DJ17:$DL17<=DT$12)*($DJ17:$DL17>0)*$CA17:$CC17,$DG17:$DI17,(1+General_Inputs!$F$36)^($DJ17:$DL17-DT$12))/1000,0)","v":0},{"$f":"IF($BG17>0,SUMPRODUCT(($BN17:$BS17<=DU$12)*($BN17:$BS17>0)*$T17:$Y17,$BH17:$BM17,(1+General_Inputs!$F$36)^($BN17:$BS17-DU$12))/1000,0)\n+IF($DF17>0,SUMPRODUCT(($DJ17:$DL17<=DU$12)*($DJ17:$DL17>0)*$CA17:$CC17,$DG17:$DI17,(1+General_Inputs!$F$36)^($DJ17:$DL17-DU$12))/1000,0)","v":0},{"$f":"IF($BG17>0,SUMPRODUCT(($BN17:$BS17<=DV$12)*($BN17:$BS17>0)*$T17:$Y17,$BH17:$BM17,(1+General_Inputs!$F$36)^($BN17:$BS17-DV$12))/1000,0)\n+IF($DF17>0,SUMPRODUCT(($DJ17:$DL17<=DV$12)*($DJ17:$DL17>0)*$CA17:$CC17,$DG17:$DI17,(1+General_Inputs!$F$36)^($DJ17:$DL17-DV$12))/1000,0)","v":0},{"$f":"IF($BG17>0,SUMPRODUCT(($BN17:$BS17<=DW$12)*($BN17:$BS17>0)*$T17:$Y17,$BH17:$BM17,(1+General_Inputs!$F$36)^($BN17:$BS17-DW$12))/1000,0)\n+IF($DF17>0,SUMPRODUCT(($DJ17:$DL17<=DW$12)*($DJ17:$DL17>0)*$CA17:$CC17,$DG17:$DI17,(1+General_Inputs!$F$36)^($DJ17:$DL17-DW$12))/1000,0)","v":0},{"$f":"IF($BG17>0,SUMPRODUCT(($BN17:$BS17<=DX$12)*($BN17:$BS17>0)*$T17:$Y17,$BH17:$BM17,(1+General_Inputs!$F$36)^($BN17:$BS17-DX$12))/1000,0)\n+IF($DF17>0,SUMPRODUCT(($DJ17:$DL17<=DX$12)*($DJ17:$DL17>0)*$CA17:$CC17,$DG17:$DI17,(1+General_Inputs!$F$36)^($DJ17:$DL17-DX$12))/1000,0)","v":0},{"$f":"IF($BG17>0,SUMPRODUCT(($BN17:$BS17<=DY$12)*($BN17:$BS17>0)*$T17:$Y17,$BH17:$BM17,(1+General_Inputs!$F$36)^($BN17:$BS17-DY$12))/1000,0)\n+IF($DF17>0,SUMPRODUCT(($DJ17:$DL17<=DY$12)*($DJ17:$DL17>0)*$CA17:$CC17,$DG17:$DI17,(1+General_Inputs!$F$36)^($DJ17:$DL17-DY$12))/1000,0)","v":0},{"$f":"IF($BG17>0,SUMPRODUCT(($BN17:$BS17<=DZ$12)*($BN17:$BS17>0)*$T17:$Y17,$BH17:$BM17,(1+General_Inputs!$F$36)^($BN17:$BS17-DZ$12))/1000,0)\n+IF($DF17>0,SUMPRODUCT(($DJ17:$DL17<=DZ$12)*($DJ17:$DL17>0)*$CA17:$CC17,$DG17:$DI17,(1+General_Inputs!$F$36)^($DJ17:$DL17-DZ$12))/1000,0)","v":0},{"$f":"IF($BG17>0,SUMPRODUCT(($BN17:$BS17<=EA$12)*($BN17:$BS17>0)*$T17:$Y17,$BH17:$BM17,(1+General_Inputs!$F$36)^($BN17:$BS17-EA$12))/1000,0)\n+IF($DF17>0,SUMPRODUCT(($DJ17:$DL17<=EA$12)*($DJ17:$DL17>0)*$CA17:$CC17,$DG17:$DI17,(1+General_Inputs!$F$36)^($DJ17:$DL17-EA$12))/1000,0)","v":0},{"$f":"IF($BG17>0,SUMPRODUCT(($BN17:$BS17<=EB$12)*($BN17:$BS17>0)*$T17:$Y17,$BH17:$BM17,(1+General_Inputs!$F$36)^($BN17:$BS17-EB$12))/1000,0)\n+IF($DF17>0,SUMPRODUCT(($DJ17:$DL17<=EB$12)*($DJ17:$DL17>0)*$CA17:$CC17,$DG17:$DI17,(1+General_Inputs!$F$36)^($DJ17:$DL17-EB$12))/1000,0)","v":0},{"$f":"IF($BG17>0,SUMPRODUCT(($BN17:$BS17<=EC$12)*($BN17:$BS17>0)*$T17:$Y17,$BH17:$BM17,(1+General_Inputs!$F$36)^($BN17:$BS17-EC$12))/1000,0)\n+IF($DF17>0,SUMPRODUCT(($DJ17:$DL17<=EC$12)*($DJ17:$DL17>0)*$CA17:$CC17,$DG17:$DI17,(1+General_Inputs!$F$36)^($DJ17:$DL17-EC$12))/1000,0)","v":0},{"$f":"IF($BG17>0,SUMPRODUCT(($BN17:$BS17<=ED$12)*($BN17:$BS17>0)*$T17:$Y17,$BH17:$BM17,(1+General_Inputs!$F$36)^($BN17:$BS17-ED$12))/1000,0)\n+IF($DF17>0,SUMPRODUCT(($DJ17:$DL17<=ED$12)*($DJ17:$DL17>0)*$CA17:$CC17,$DG17:$DI17,(1+General_Inputs!$F$36)^($DJ17:$DL17-ED$12))/1000,0)","v":0},{"$f":"IF($BG17>0,SUMPRODUCT(($BN17:$BS17<=EE$12)*($BN17:$BS17>0)*$T17:$Y17,$BH17:$BM17,(1+General_Inputs!$F$36)^($BN17:$BS17-EE$12))/1000,0)\n+IF($DF17>0,SUMPRODUCT(($DJ17:$DL17<=EE$12)*($DJ17:$DL17>0)*$CA17:$CC17,$DG17:$DI17,(1+General_Inputs!$F$36)^($DJ17:$DL17-EE$12))/1000,0)","v":0},{"$f":"IF($BG17>0,SUMPRODUCT(($BN17:$BS17<=EF$12)*($BN17:$BS17>0)*$T17:$Y17,$BH17:$BM17,(1+General_Inputs!$F$36)^($BN17:$BS17-EF$12))/1000,0)\n+IF($DF17>0,SUMPRODUCT(($DJ17:$DL17<=EF$12)*($DJ17:$DL17>0)*$CA17:$CC17,$DG17:$DI17,(1+General_Inputs!$F$36)^($DJ17:$DL17-EF$12))/1000,0)","v":0},{"$f":"IF($BG17>0,SUMPRODUCT(($BN17:$BS17<=EG$12)*($BN17:$BS17>0)*$T17:$Y17,$BH17:$BM17,(1+General_Inputs!$F$36)^($BN17:$BS17-EG$12))/1000,0)\n+IF($DF17>0,SUMPRODUCT(($DJ17:$DL17<=EG$12)*($DJ17:$DL17>0)*$CA17:$CC17,$DG17:$DI17,(1+General_Inputs!$F$36)^($DJ17:$DL17-EG$12))/1000,0)","v":0},{"$f":"IF($BG17>0,SUMPRODUCT(($BN17:$BS17<=EH$12)*($BN17:$BS17>0)*$T17:$Y17,$BH17:$BM17,(1+General_Inputs!$F$36)^($BN17:$BS17-EH$12))/1000,0)\n+IF($DF17>0,SUMPRODUCT(($DJ17:$DL17<=EH$12)*($DJ17:$DL17>0)*$CA17:$CC17,$DG17:$DI17,(1+General_Inputs!$F$36)^($DJ17:$DL17-EH$12))/1000,0)","v":0},{"$f":"IF($BG17>0,SUMPRODUCT(($BN17:$BS17<=EI$12)*($BN17:$BS17>0)*$T17:$Y17,$BH17:$BM17,(1+General_Inputs!$F$36)^($BN17:$BS17-EI$12))/1000,0)\n+IF($DF17>0,SUMPRODUCT(($DJ17:$DL17<=EI$12)*($DJ17:$DL17>0)*$CA17:$CC17,$DG17:$DI17,(1+General_Inputs!$F$36)^($DJ17:$DL17-EI$12))/1000,0)","v":0},{"$f":"IF($BG17>0,SUMPRODUCT(($BN17:$BS17<=EJ$12)*($BN17:$BS17>0)*$T17:$Y17,$BH17:$BM17,(1+General_Inputs!$F$36)^($BN17:$BS17-EJ$12))/1000,0)\n+IF($DF17>0,SUMPRODUCT(($DJ17:$DL17<=EJ$12)*($DJ17:$DL17>0)*$CA17:$CC17,$DG17:$DI17,(1+General_Inputs!$F$36)^($DJ17:$DL17-EJ$12))/1000,0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,1.7E-8]
[5,"Central Valley North","CA",1,{"$f":"INDEX(Tx_Mapping!$G$8:$G$93,MATCH($B18,Tx_Mapping!$F$8:$F$93,0))","v":"Central Valley North & Los Banos"},{"$f":"IF(SUMPRODUCT((CREZ_Tx_Inputs!$F$9:$F$108=$B18)*1)=0,0,SUMPRODUCT((CREZ_Tx_Inputs!$F$9:$F$108=$B18)*(CREZ_Tx_Inputs!$AB$9:$AB$108),CREZ_Tx_Inputs!$AG$9:$AG$108)/SUMPRODUCT((CREZ_Tx_Inputs!$F$9:$F$108=$B18)*CREZ_Tx_Inputs!$AB$9:$AB$108))","v":3.7154081870910613E-3},null,{"$f":"SUMPRODUCT((CAISO_Tx_Inputs!$B$6:$B$24=$B18)*CAISO_Tx_Inputs!C$6:C$24)","v":0},{"$f":"SUMPRODUCT((CAISO_Tx_Inputs!$B$6:$B$24=$B18)*CAISO_Tx_Inputs!D$6:D$24)","v":0},{"$f":"SUMPRODUCT((CAISO_Tx_Inputs!$B$6:$B$24=$B18)*CAISO_Tx_Inputs!E$6:E$24)","v":0},{"$f":"SUMPRODUCT((CAISO_Tx_Inputs!$B$6:$B$24=$B18)*CAISO_Tx_Inputs!F$6:F$24)","v":0},{"$f":"IF(SUMPRODUCT((CREZ_Tx_Inputs!$F$9:$F$106=$B18)*1)=0,0,SUMPRODUCT((CREZ_Tx_Inputs!$F$9:$F$106=$B18)*(CREZ_Tx_Inputs!$AB$9:$AB$106))/SUMPRODUCT((CREZ_Tx_Inputs!$F$9:$F$106=$B18)*1))","v":1500},{"$f":"IF(SUMPRODUCT((CREZ_Tx_Inputs!$F$9:$F$106=$B18)*1)=0,0,SUMPRODUCT((CREZ_Tx_Inputs!$F$9:$F$106=$B18)*(CREZ_Tx_Inputs!$AB$9:$AB$106))/SUMPRODUCT((CREZ_Tx_Inputs!$F$9:$F$106=$B18)*1))","v":1500},{"$f":"SUMPRODUCT((CAISO_Tx_Inputs!$B$6:$B$24=$B18)*CAISO_Tx_Inputs!G$6:G$24)","v":0},{"$f":"SUMPRODUCT((CAISO_Tx_Inputs!$B$6:$B$24=$B18)*CAISO_Tx_Inputs!H$6:H$24)","v":0},{"$f":"SUMPRODUCT((CAISO_Tx_Inputs!$B$6:$B$24=$B18)*CAISO_Tx_Inputs!I$6:I$24)","v":0},{"$f":"SUMPRODUCT((CAISO_Tx_Inputs!$B$6:$B$24=$B18)*CAISO_Tx_Inputs!J$6:J$24)","v":0},{"$f":"IF(SUMPRODUCT((CREZ_Tx_Inputs!$F$9:$F$106=$B18)*1)=0,0,SUMPRODUCT((CREZ_Tx_Inputs!$F$9:$F$106=$B18)*(CREZ_Tx_Inputs!$AB$9:$AB$106),CREZ_Tx_Inputs!$AE$9:$AE$106)/SUMPRODUCT((CREZ_Tx_Inputs!$F$9:$F$106=$B18)*CREZ_Tx_Inputs!$AB$9:$AB$106))","v":371.38143271982807},{"$f":"IF(SUMPRODUCT((CREZ_Tx_Inputs!$F$9:$F$106=$B18)*1)=0,0,SUMPRODUCT((CREZ_Tx_Inputs!$F$9:$F$106=$B18)*(CREZ_Tx_Inputs!$AB$9:$AB$106),CREZ_Tx_Inputs!$AE$9:$AE$106)/SUMPRODUCT((CREZ_Tx_Inputs!$F$9:$F$106=$B18)*CREZ_Tx_Inputs!$AB$9:$AB$106))","v":371.38143271982807},0,0,0,0,35.900205162916713,35.900205162916713,null,{"$f":"SUM($H18:H18)","v":0},{"$f":"SUM($H18:I18)","v":0},{"$f":"SUM($H18:J18)","v":0},{"$f":"SUM($H18:K18)","v":0},{"$f":"SUM($H18:L18)","v":1500},{"$f":"SUM($H18:M18)","v":3000},0,5,35.900205162916713,{"$f":"MAX(IF($C$115:$C$214=$B18,$AJ$115:$AJ$214))","v":0},1,1500,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(MIN($BG18-SUM($BH18:BH18),IF(ISBLANK(I18),0,I18)),5)","v":0},{"$f":"ROUND(MIN($BG18-SUM($BH18:BI18),IF(ISBLANK(J18),0,J18)),5)","v":0},{"$f":"ROUND(MIN($BG18-SUM($BH18:BJ18),IF(ISBLANK(K18),0,K18)),5)","v":0},{"$f":"ROUND(MIN($BG18-SUM($BH18:BK18),IF(ISBLANK(L18),0,L18)),5)","v":0},{"$f":"ROUND(MIN($BG18-SUM($BH18:BL18),IF(ISBLANK(M18),0,M18)),5)","v":0},{"$f":"IF(SUMPRODUCT((ROUND($AM18:$BF18,5)>SUM($H18:H18)-H18*(1-$C$5*(1-$AJ18)))*1)>0,INDEX($AM$12:$BF$12,COUNT($AM$12:$BF$12)-SUMPRODUCT((ROUND($AM18:$BF18,5)>SUM($H18:H18)-H18*(1-$C$5*(1-$AJ18)))*1)+1),0)","v":0},{"$f":"IF(SUMPRODUCT((ROUND($AM18:$BF18,5)>SUM($H18:I18)-I18*(1-$C$5*(1-$AJ18)))*1)>0,INDEX($AM$12:$BF$12,COUNT($AM$12:$BF$12)-SUMPRODUCT((ROUND($AM18:$BF18,5)>SUM($H18:I18)-I18*(1-$C$5*(1-$AJ18)))*1)+1),0)","v":0},{"$f":"IF(SUMPRODUCT((ROUND($AM18:$BF18,5)>SUM($H18:J18)-J18*(1-$C$5*(1-$AJ18)))*1)>0,INDEX($AM$12:$BF$12,COUNT($AM$12:$BF$12)-SUMPRODUCT((ROUND($AM18:$BF18,5)>SUM($H18:J18)-J18*(1-$C$5*(1-$AJ18)))*1)+1),0)","v":0},{"$f":"IF(SUMPRODUCT((ROUND($AM18:$BF18,5)>SUM($H18:K18)-K18*(1-$C$5*(1-$AJ18)))*1)>0,INDEX($AM$12:$BF$12,COUNT($AM$12:$BF$12)-SUMPRODUCT((ROUND($AM18:$BF18,5)>SUM($H18:K18)-K18*(1-$C$5*(1-$AJ18)))*1)+1),0)","v":0},{"$f":"IF(SUMPRODUCT((ROUND($AM18:$BF18,5)>SUM($H18:L18)-L18*(1-$C$5*(1-$AJ18)))*1)>0,INDEX($AM$12:$BF$12,COUNT($AM$12:$BF$12)-SUMPRODUCT((ROUND($AM18:$BF18,5)>SUM($H18:L18)-L18*(1-$C$5*(1-$AJ18)))*1)+1),0)","v":0},{"$f":"IF(SUMPRODUCT((ROUND($AM18:$BF18,5)>SUM($H18:M18)-M18*(1-$C$5*(1-$AJ18)))*1)>0,INDEX($AM$12:$BF$12,COUNT($AM$12:$BF$12)-SUMPRODUCT((ROUND($AM18:$BF18,5)>SUM($H18:M18)-M18*(1-$C$5*(1-$AJ18)))*1)+1),0)","v":0},null,9999999,null,null,null,null,null,0,{"$f":"IF(BV18>0,BY18*$C$4/BV18*1000,0)","v":0},0,{"$f":"SUM($BU18:BU18)","v":9999999},{"$f":"SUM($BU18:BV18)","v":9999999},{"$f":"SUM($BU18:BW18)","v":9999999},0,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(MIN($DF18-SUM($DG18:DG18),IF(ISBLANK(BV18),0,BV18)),5)","v":0},{"$f":"ROUND(MIN($DF18-SUM($DG18:DH18),IF(ISBLANK(BW18),0,BW18)),5)","v":0},{"$f":"IF(SUMPRODUCT((ROUND($CL18:$DE18,5)>SUM(BU18:$BU18)-BU18*(1-0*(1-$AJ18)))*1)>0,INDEX($CL$12:$DE$12,COUNT($CL$12:$DE$12)-SUMPRODUCT((ROUND($CL18:$DE18,5)>SUM(BU18:$BU18)-BU18*(1-0*(1-$AJ18)))*1)+1),0)","v":0},{"$f":"IF(SUMPRODUCT((ROUND($CL18:$DE18,5)>SUM($BU18:BV18)-BV18*(1-0*(1-$AJ18)))*1)>0,INDEX($CL$12:$DE$12,COUNT($CL$12:$DE$12)-SUMPRODUCT((ROUND($CL18:$DE18,5)>SUM($BU18:BV18)-BV18*(1-0*(1-$AJ18)))*1)+1),0)","v":0},{"$f":"IF(SUMPRODUCT((ROUND($CL18:$DE18,5)>SUM($BU18:BW18)-BW18*(1-0*(1-$AJ18)))*1)>0,INDEX($CL$12:$DE$12,COUNT($CL$12:$DE$12)-SUMPRODUCT((ROUND($CL18:$DE18,5)>SUM($BU18:BW18)-BW18*(1-0*(1-$AJ18)))*1)+1),0)","v":0},null,null,null,null,{"$f":"IF($BG18>0,SUMPRODUCT(($BN18:$BS18<=DQ$12)*($BN18:$BS18>0)*$T18:$Y18,$BH18:$BM18,(1+General_Inputs!$F$36)^($BN18:$BS18-DQ$12))/1000,0)\n+IF($DF18>0,SUMPRODUCT(($DJ18:$DL18<=DQ$12)*($DJ18:$DL18>0)*$CA18:$CC18,$DG18:$DI18,(1+General_Inputs!$F$36)^($DJ18:$DL18-DQ$12))/1000,0)","v":0},{"$f":"IF($BG18>0,SUMPRODUCT(($BN18:$BS18<=DR$12)*($BN18:$BS18>0)*$T18:$Y18,$BH18:$BM18,(1+General_Inputs!$F$36)^($BN18:$BS18-DR$12))/1000,0)\n+IF($DF18>0,SUMPRODUCT(($DJ18:$DL18<=DR$12)*($DJ18:$DL18>0)*$CA18:$CC18,$DG18:$DI18,(1+General_Inputs!$F$36)^($DJ18:$DL18-DR$12))/1000,0)","v":0},{"$f":"IF($BG18>0,SUMPRODUCT(($BN18:$BS18<=DS$12)*($BN18:$BS18>0)*$T18:$Y18,$BH18:$BM18,(1+General_Inputs!$F$36)^($BN18:$BS18-DS$12))/1000,0)\n+IF($DF18>0,SUMPRODUCT(($DJ18:$DL18<=DS$12)*($DJ18:$DL18>0)*$CA18:$CC18,$DG18:$DI18,(1+General_Inputs!$F$36)^($DJ18:$DL18-DS$12))/1000,0)","v":0},{"$f":"IF($BG18>0,SUMPRODUCT(($BN18:$BS18<=DT$12)*($BN18:$BS18>0)*$T18:$Y18,$BH18:$BM18,(1+General_Inputs!$F$36)^($BN18:$BS18-DT$12))/1000,0)\n+IF($DF18>0,SUMPRODUCT(($DJ18:$DL18<=DT$12)*($DJ18:$DL18>0)*$CA18:$CC18,$DG18:$DI18,(1+General_Inputs!$F$36)^($DJ18:$DL18-DT$12))/1000,0)","v":0},{"$f":"IF($BG18>0,SUMPRODUCT(($BN18:$BS18<=DU$12)*($BN18:$BS18>0)*$T18:$Y18,$BH18:$BM18,(1+General_Inputs!$F$36)^($BN18:$BS18-DU$12))/1000,0)\n+IF($DF18>0,SUMPRODUCT(($DJ18:$DL18<=DU$12)*($DJ18:$DL18>0)*$CA18:$CC18,$DG18:$DI18,(1+General_Inputs!$F$36)^($DJ18:$DL18-DU$12))/1000,0)","v":0},{"$f":"IF($BG18>0,SUMPRODUCT(($BN18:$BS18<=DV$12)*($BN18:$BS18>0)*$T18:$Y18,$BH18:$BM18,(1+General_Inputs!$F$36)^($BN18:$BS18-DV$12))/1000,0)\n+IF($DF18>0,SUMPRODUCT(($DJ18:$DL18<=DV$12)*($DJ18:$DL18>0)*$CA18:$CC18,$DG18:$DI18,(1+General_Inputs!$F$36)^($DJ18:$DL18-DV$12))/1000,0)","v":0},{"$f":"IF($BG18>0,SUMPRODUCT(($BN18:$BS18<=DW$12)*($BN18:$BS18>0)*$T18:$Y18,$BH18:$BM18,(1+General_Inputs!$F$36)^($BN18:$BS18-DW$12))/1000,0)\n+IF($DF18>0,SUMPRODUCT(($DJ18:$DL18<=DW$12)*($DJ18:$DL18>0)*$CA18:$CC18,$DG18:$DI18,(1+General_Inputs!$F$36)^($DJ18:$DL18-DW$12))/1000,0)","v":0},{"$f":"IF($BG18>0,SUMPRODUCT(($BN18:$BS18<=DX$12)*($BN18:$BS18>0)*$T18:$Y18,$BH18:$BM18,(1+General_Inputs!$F$36)^($BN18:$BS18-DX$12))/1000,0)\n+IF($DF18>0,SUMPRODUCT(($DJ18:$DL18<=DX$12)*($DJ18:$DL18>0)*$CA18:$CC18,$DG18:$DI18,(1+General_Inputs!$F$36)^($DJ18:$DL18-DX$12))/1000,0)","v":0},{"$f":"IF($BG18>0,SUMPRODUCT(($BN18:$BS18<=DY$12)*($BN18:$BS18>0)*$T18:$Y18,$BH18:$BM18,(1+General_Inputs!$F$36)^($BN18:$BS18-DY$12))/1000,0)\n+IF($DF18>0,SUMPRODUCT(($DJ18:$DL18<=DY$12)*($DJ18:$DL18>0)*$CA18:$CC18,$DG18:$DI18,(1+General_Inputs!$F$36)^($DJ18:$DL18-DY$12))/1000,0)","v":0},{"$f":"IF($BG18>0,SUMPRODUCT(($BN18:$BS18<=DZ$12)*($BN18:$BS18>0)*$T18:$Y18,$BH18:$BM18,(1+General_Inputs!$F$36)^($BN18:$BS18-DZ$12))/1000,0)\n+IF($DF18>0,SUMPRODUCT(($DJ18:$DL18<=DZ$12)*($DJ18:$DL18>0)*$CA18:$CC18,$DG18:$DI18,(1+General_Inputs!$F$36)^($DJ18:$DL18-DZ$12))/1000,0)","v":0},{"$f":"IF($BG18>0,SUMPRODUCT(($BN18:$BS18<=EA$12)*($BN18:$BS18>0)*$T18:$Y18,$BH18:$BM18,(1+General_Inputs!$F$36)^($BN18:$BS18-EA$12))/1000,0)\n+IF($DF18>0,SUMPRODUCT(($DJ18:$DL18<=EA$12)*($DJ18:$DL18>0)*$CA18:$CC18,$DG18:$DI18,(1+General_Inputs!$F$36)^($DJ18:$DL18-EA$12))/1000,0)","v":0},{"$f":"IF($BG18>0,SUMPRODUCT(($BN18:$BS18<=EB$12)*($BN18:$BS18>0)*$T18:$Y18,$BH18:$BM18,(1+General_Inputs!$F$36)^($BN18:$BS18-EB$12))/1000,0)\n+IF($DF18>0,SUMPRODUCT(($DJ18:$DL18<=EB$12)*($DJ18:$DL18>0)*$CA18:$CC18,$DG18:$DI18,(1+General_Inputs!$F$36)^($DJ18:$DL18-EB$12))/1000,0)","v":0},{"$f":"IF($BG18>0,SUMPRODUCT(($BN18:$BS18<=EC$12)*($BN18:$BS18>0)*$T18:$Y18,$BH18:$BM18,(1+General_Inputs!$F$36)^($BN18:$BS18-EC$12))/1000,0)\n+IF($DF18>0,SUMPRODUCT(($DJ18:$DL18<=EC$12)*($DJ18:$DL18>0)*$CA18:$CC18,$DG18:$DI18,(1+General_Inputs!$F$36)^($DJ18:$DL18-EC$12))/1000,0)","v":0},{"$f":"IF($BG18>0,SUMPRODUCT(($BN18:$BS18<=ED$12)*($BN18:$BS18>0)*$T18:$Y18,$BH18:$BM18,(1+General_Inputs!$F$36)^($BN18:$BS18-ED$12))/1000,0)\n+IF($DF18>0,SUMPRODUCT(($DJ18:$DL18<=ED$12)*($DJ18:$DL18>0)*$CA18:$CC18,$DG18:$DI18,(1+General_Inputs!$F$36)^($DJ18:$DL18-ED$12))/1000,0)","v":0},{"$f":"IF($BG18>0,SUMPRODUCT(($BN18:$BS18<=EE$12)*($BN18:$BS18>0)*$T18:$Y18,$BH18:$BM18,(1+General_Inputs!$F$36)^($BN18:$BS18-EE$12))/1000,0)\n+IF($DF18>0,SUMPRODUCT(($DJ18:$DL18<=EE$12)*($DJ18:$DL18>0)*$CA18:$CC18,$DG18:$DI18,(1+General_Inputs!$F$36)^($DJ18:$DL18-EE$12))/1000,0)","v":0},{"$f":"IF($BG18>0,SUMPRODUCT(($BN18:$BS18<=EF$12)*($BN18:$BS18>0)*$T18:$Y18,$BH18:$BM18,(1+General_Inputs!$F$36)^($BN18:$BS18-EF$12))/1000,0)\n+IF($DF18>0,SUMPRODUCT(($DJ18:$DL18<=EF$12)*($DJ18:$DL18>0)*$CA18:$CC18,$DG18:$DI18,(1+General_Inputs!$F$36)^($DJ18:$DL18-EF$12))/1000,0)","v":0},{"$f":"IF($BG18>0,SUMPRODUCT(($BN18:$BS18<=EG$12)*($BN18:$BS18>0)*$T18:$Y18,$BH18:$BM18,(1+General_Inputs!$F$36)^($BN18:$BS18-EG$12))/1000,0)\n+IF($DF18>0,SUMPRODUCT(($DJ18:$DL18<=EG$12)*($DJ18:$DL18>0)*$CA18:$CC18,$DG18:$DI18,(1+General_Inputs!$F$36)^($DJ18:$DL18-EG$12))/1000,0)","v":0},{"$f":"IF($BG18>0,SUMPRODUCT(($BN18:$BS18<=EH$12)*($BN18:$BS18>0)*$T18:$Y18,$BH18:$BM18,(1+General_Inputs!$F$36)^($BN18:$BS18-EH$12))/1000,0)\n+IF($DF18>0,SUMPRODUCT(($DJ18:$DL18<=EH$12)*($DJ18:$DL18>0)*$CA18:$CC18,$DG18:$DI18,(1+General_Inputs!$F$36)^($DJ18:$DL18-EH$12))/1000,0)","v":0},{"$f":"IF($BG18>0,SUMPRODUCT(($BN18:$BS18<=EI$12)*($BN18:$BS18>0)*$T18:$Y18,$BH18:$BM18,(1+General_Inputs!$F$36)^($BN18:$BS18-EI$12))/1000,0)\n+IF($DF18>0,SUMPRODUCT(($DJ18:$DL18<=EI$12)*($DJ18:$DL18>0)*$CA18:$CC18,$DG18:$DI18,(1+General_Inputs!$F$36)^($DJ18:$DL18-EI$12))/1000,0)","v":0},{"$f":"IF($BG18>0,SUMPRODUCT(($BN18:$BS18<=EJ$12)*($BN18:$BS18>0)*$T18:$Y18,$BH18:$BM18,(1+General_Inputs!$F$36)^($BN18:$BS18-EJ$12))/1000,0)\n+IF($DF18>0,SUMPRODUCT(($DJ18:$DL18<=EJ$12)*($DJ18:$DL18>0)*$CA18:$CC18,$DG18:$DI18,(1+General_Inputs!$F$36)^($DJ18:$DL18-EJ$12))/1000,0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,1.7999999999999999E-8]
[6,"Del Norte County","CA",1,{"$f":"INDEX(Tx_Mapping!$G$8:$G$93,MATCH($B19,Tx_Mapping!$F$8:$F$93,0))","v":"n/a"},{"$f":"IF(SUMPRODUCT((CREZ_Tx_Inputs!$F$9:$F$108=$B19)*1)=0,0,SUMPRODUCT((CREZ_Tx_Inputs!$F$9:$F$108=$B19)*(CREZ_Tx_Inputs!$AB$9:$AB$108),CREZ_Tx_Inputs!$AG$9:$AG$108)/SUMPRODUCT((CREZ_Tx_Inputs!$F$9:$F$108=$B19)*CREZ_Tx_Inputs!$AB$9:$AB$108))","v":3.1322479129457667E-2},null,{"$f":"SUMPRODUCT((CAISO_Tx_Inputs!$B$6:$B$24=$B19)*CAISO_Tx_Inputs!C$6:C$24)","v":0},{"$f":"SUMPRODUCT((CAISO_Tx_Inputs!$B$6:$B$24=$B19)*CAISO_Tx_Inputs!D$6:D$24)","v":0},{"$f":"SUMPRODUCT((CAISO_Tx_Inputs!$B$6:$B$24=$B19)*CAISO_Tx_Inputs!E$6:E$24)","v":0},{"$f":"SUMPRODUCT((CAISO_Tx_Inputs!$B$6:$B$24=$B19)*CAISO_Tx_Inputs!F$6:F$24)","v":0},{"$f":"IF(SUMPRODUCT((CREZ_Tx_Inputs!$F$9:$F$106=$B19)*1)=0,0,SUMPRODUCT((CREZ_Tx_Inputs!$F$9:$F$106=$B19)*(CREZ_Tx_Inputs!$AB$9:$AB$106))/SUMPRODUCT((CREZ_Tx_Inputs!$F$9:$F$106=$B19)*1))","v":1500},{"$f":"IF(SUMPRODUCT((CREZ_Tx_Inputs!$F$9:$F$106=$B19)*1)=0,0,SUMPRODUCT((CREZ_Tx_Inputs!$F$9:$F$106=$B19)*(CREZ_Tx_Inputs!$AB$9:$AB$106))/SUMPRODUCT((CREZ_Tx_Inputs!$F$9:$F$106=$B19)*1))","v":1500},{"$f":"SUMPRODUCT((CAISO_Tx_Inputs!$B$6:$B$24=$B19)*CAISO_Tx_Inputs!G$6:G$24)","v":0},{"$f":"SUMPRODUCT((CAISO_Tx_Inputs!$B$6:$B$24=$B19)*CAISO_Tx_Inputs!H$6:H$24)","v":0},{"$f":"SUMPRODUCT((CAISO_Tx_Inputs!$B$6:$B$24=$B19)*CAISO_Tx_Inputs!I$6:I$24)","v":0},{"$f":"SUMPRODUCT((CAISO_Tx_Inputs!$B$6:$B$24=$B19)*CAISO_Tx_Inputs!J$6:J$24)","v":0},{"$f":"IF(SUMPRODUCT((CREZ_Tx_Inputs!$F$9:$F$106=$B19)*1)=0,0,SUMPRODUCT((CREZ_Tx_Inputs!$F$9:$F$106=$B19)*(CREZ_Tx_Inputs!$AB$9:$AB$106),CREZ_Tx_Inputs!$AE$9:$AE$106)/SUMPRODUCT((CREZ_Tx_Inputs!$F$9:$F$106=$B19)*CREZ_Tx_Inputs!$AB$9:$AB$106))","v":2829.7486575490648},{"$f":"IF(SUMPRODUCT((CREZ_Tx_Inputs!$F$9:$F$106=$B19)*1)=0,0,SUMPRODUCT((CREZ_Tx_Inputs!$F$9:$F$106=$B19)*(CREZ_Tx_Inputs!$AB$9:$AB$106),CREZ_Tx_Inputs!$AE$9:$AE$106)/SUMPRODUCT((CREZ_Tx_Inputs!$F$9:$F$106=$B19)*CREZ_Tx_Inputs!$AB$9:$AB$106))","v":2829.7486575490648},0,0,0,0,273.54237022974291,273.54237022974291,null,{"$f":"SUM($H19:H19)","v":0},{"$f":"SUM($H19:I19)","v":0},{"$f":"SUM($H19:J19)","v":0},{"$f":"SUM($H19:K19)","v":0},{"$f":"SUM($H19:L19)","v":1500},{"$f":"SUM($H19:M19)","v":3000},0,5,273.54237022974291,{"$f":"MAX(IF($C$115:$C$214=$B19,$AJ$115:$AJ$214))","v":0},1,1500,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(MIN($BG19-SUM($BH19:BH19),IF(ISBLANK(I19),0,I19)),5)","v":0},{"$f":"ROUND(MIN($BG19-SUM($BH19:BI19),IF(ISBLANK(J19),0,J19)),5)","v":0},{"$f":"ROUND(MIN($BG19-SUM($BH19:BJ19),IF(ISBLANK(K19),0,K19)),5)","v":0},{"$f":"ROUND(MIN($BG19-SUM($BH19:BK19),IF(ISBLANK(L19),0,L19)),5)","v":0},{"$f":"ROUND(MIN($BG19-SUM($BH19:BL19),IF(ISBLANK(M19),0,M19)),5)","v":0},{"$f":"IF(SUMPRODUCT((ROUND($AM19:$BF19,5)>SUM($H19:H19)-H19*(1-$C$5*(1-$AJ19)))*1)>0,INDEX($AM$12:$BF$12,COUNT($AM$12:$BF$12)-SUMPRODUCT((ROUND($AM19:$BF19,5)>SUM($H19:H19)-H19*(1-$C$5*(1-$AJ19)))*1)+1),0)","v":0},{"$f":"IF(SUMPRODUCT((ROUND($AM19:$BF19,5)>SUM($H19:I19)-I19*(1-$C$5*(1-$AJ19)))*1)>0,INDEX($AM$12:$BF$12,COUNT($AM$12:$BF$12)-SUMPRODUCT((ROUND($AM19:$BF19,5)>SUM($H19:I19)-I19*(1-$C$5*(1-$AJ19)))*1)+1),0)","v":0},{"$f":"IF(SUMPRODUCT((ROUND($AM19:$BF19,5)>SUM($H19:J19)-J19*(1-$C$5*(1-$AJ19)))*1)>0,INDEX($AM$12:$BF$12,COUNT($AM$12:$BF$12)-SUMPRODUCT((ROUND($AM19:$BF19,5)>SUM($H19:J19)-J19*(1-$C$5*(1-$AJ19)))*1)+1),0)","v":0},{"$f":"IF(SUMPRODUCT((ROUND($AM19:$BF19,5)>SUM($H19:K19)-K19*(1-$C$5*(1-$AJ19)))*1)>0,INDEX($AM$12:$BF$12,COUNT($AM$12:$BF$12)-SUMPRODUCT((ROUND($AM19:$BF19,5)>SUM($H19:K19)-K19*(1-$C$5*(1-$AJ19)))*1)+1),0)","v":0},{"$f":"IF(SUMPRODUCT((ROUND($AM19:$BF19,5)>SUM($H19:L19)-L19*(1-$C$5*(1-$AJ19)))*1)>0,INDEX($AM$12:$BF$12,COUNT($AM$12:$BF$12)-SUMPRODUCT((ROUND($AM19:$BF19,5)>SUM($H19:L19)-L19*(1-$C$5*(1-$AJ19)))*1)+1),0)","v":0},{"$f":"IF(SUMPRODUCT((ROUND($AM19:$BF19,5)>SUM($H19:M19)-M19*(1-$C$5*(1-$AJ19)))*1)>0,INDEX($AM$12:$BF$12,COUNT($AM$12:$BF$12)-SUMPRODUCT((ROUND($AM19:$BF19,5)>SUM($H19:M19)-M19*(1-$C$5*(1-$AJ19)))*1)+1),0)","v":0},null,9999999,null,null,null,null,null,0,0,0,{"$f":"SUM($BU19:BU19)","v":9999999},{"$f":"SUM($BU19:BV19)","v":9999999},{"$f":"SUM($BU19:BW19)","v":9999999},0,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(MIN($DF19-SUM($DG19:DG19),IF(ISBLANK(BV19),0,BV19)),5)","v":0},{"$f":"ROUND(MIN($DF19-SUM($DG19:DH19),IF(ISBLANK(BW19),0,BW19)),5)","v":0},{"$f":"IF(SUMPRODUCT((ROUND($CL19:$DE19,5)>SUM(BU19:$BU19)-BU19*(1-0*(1-$AJ19)))*1)>0,INDEX($CL$12:$DE$12,COUNT($CL$12:$DE$12)-SUMPRODUCT((ROUND($CL19:$DE19,5)>SUM(BU19:$BU19)-BU19*(1-0*(1-$AJ19)))*1)+1),0)","v":0},{"$f":"IF(SUMPRODUCT((ROUND($CL19:$DE19,5)>SUM($BU19:BV19)-BV19*(1-0*(1-$AJ19)))*1)>0,INDEX($CL$12:$DE$12,COUNT($CL$12:$DE$12)-SUMPRODUCT((ROUND($CL19:$DE19,5)>SUM($BU19:BV19)-BV19*(1-0*(1-$AJ19)))*1)+1),0)","v":0},{"$f":"IF(SUMPRODUCT((ROUND($CL19:$DE19,5)>SUM($BU19:BW19)-BW19*(1-0*(1-$AJ19)))*1)>0,INDEX($CL$12:$DE$12,COUNT($CL$12:$DE$12)-SUMPRODUCT((ROUND($CL19:$DE19,5)>SUM($BU19:BW19)-BW19*(1-0*(1-$AJ19)))*1)+1),0)","v":0},null,null,null,null,{"$f":"IF($BG19>0,SUMPRODUCT(($BN19:$BS19<=DQ$12)*($BN19:$BS19>0)*$T19:$Y19,$BH19:$BM19,(1+General_Inputs!$F$36)^($BN19:$BS19-DQ$12))/1000,0)\n+IF($DF19>0,SUMPRODUCT(($DJ19:$DL19<=DQ$12)*($DJ19:$DL19>0)*$CA19:$CC19,$DG19:$DI19,(1+General_Inputs!$F$36)^($DJ19:$DL19-DQ$12))/1000,0)","v":0},{"$f":"IF($BG19>0,SUMPRODUCT(($BN19:$BS19<=DR$12)*($BN19:$BS19>0)*$T19:$Y19,$BH19:$BM19,(1+General_Inputs!$F$36)^($BN19:$BS19-DR$12))/1000,0)\n+IF($DF19>0,SUMPRODUCT(($DJ19:$DL19<=DR$12)*($DJ19:$DL19>0)*$CA19:$CC19,$DG19:$DI19,(1+General_Inputs!$F$36)^($DJ19:$DL19-DR$12))/1000,0)","v":0},{"$f":"IF($BG19>0,SUMPRODUCT(($BN19:$BS19<=DS$12)*($BN19:$BS19>0)*$T19:$Y19,$BH19:$BM19,(1+General_Inputs!$F$36)^($BN19:$BS19-DS$12))/1000,0)\n+IF($DF19>0,SUMPRODUCT(($DJ19:$DL19<=DS$12)*($DJ19:$DL19>0)*$CA19:$CC19,$DG19:$DI19,(1+General_Inputs!$F$36)^($DJ19:$DL19-DS$12))/1000,0)","v":0},{"$f":"IF($BG19>0,SUMPRODUCT(($BN19:$BS19<=DT$12)*($BN19:$BS19>0)*$T19:$Y19,$BH19:$BM19,(1+General_Inputs!$F$36)^($BN19:$BS19-DT$12))/1000,0)\n+IF($DF19>0,SUMPRODUCT(($DJ19:$DL19<=DT$12)*($DJ19:$DL19>0)*$CA19:$CC19,$DG19:$DI19,(1+General_Inputs!$F$36)^($DJ19:$DL19-DT$12))/1000,0)","v":0},{"$f":"IF($BG19>0,SUMPRODUCT(($BN19:$BS19<=DU$12)*($BN19:$BS19>0)*$T19:$Y19,$BH19:$BM19,(1+General_Inputs!$F$36)^($BN19:$BS19-DU$12))/1000,0)\n+IF($DF19>0,SUMPRODUCT(($DJ19:$DL19<=DU$12)*($DJ19:$DL19>0)*$CA19:$CC19,$DG19:$DI19,(1+General_Inputs!$F$36)^($DJ19:$DL19-DU$12))/1000,0)","v":0},{"$f":"IF($BG19>0,SUMPRODUCT(($BN19:$BS19<=DV$12)*($BN19:$BS19>0)*$T19:$Y19,$BH19:$BM19,(1+General_Inputs!$F$36)^($BN19:$BS19-DV$12))/1000,0)\n+IF($DF19>0,SUMPRODUCT(($DJ19:$DL19<=DV$12)*($DJ19:$DL19>0)*$CA19:$CC19,$DG19:$DI19,(1+General_Inputs!$F$36)^($DJ19:$DL19-DV$12))/1000,0)","v":0},{"$f":"IF($BG19>0,SUMPRODUCT(($BN19:$BS19<=DW$12)*($BN19:$BS19>0)*$T19:$Y19,$BH19:$BM19,(1+General_Inputs!$F$36)^($BN19:$BS19-DW$12))/1000,0)\n+IF($DF19>0,SUMPRODUCT(($DJ19:$DL19<=DW$12)*($DJ19:$DL19>0)*$CA19:$CC19,$DG19:$DI19,(1+General_Inputs!$F$36)^($DJ19:$DL19-DW$12))/1000,0)","v":0},{"$f":"IF($BG19>0,SUMPRODUCT(($BN19:$BS19<=DX$12)*($BN19:$BS19>0)*$T19:$Y19,$BH19:$BM19,(1+General_Inputs!$F$36)^($BN19:$BS19-DX$12))/1000,0)\n+IF($DF19>0,SUMPRODUCT(($DJ19:$DL19<=DX$12)*($DJ19:$DL19>0)*$CA19:$CC19,$DG19:$DI19,(1+General_Inputs!$F$36)^($DJ19:$DL19-DX$12))/1000,0)","v":0},{"$f":"IF($BG19>0,SUMPRODUCT(($BN19:$BS19<=DY$12)*($BN19:$BS19>0)*$T19:$Y19,$BH19:$BM19,(1+General_Inputs!$F$36)^($BN19:$BS19-DY$12))/1000,0)\n+IF($DF19>0,SUMPRODUCT(($DJ19:$DL19<=DY$12)*($DJ19:$DL19>0)*$CA19:$CC19,$DG19:$DI19,(1+General_Inputs!$F$36)^($DJ19:$DL19-DY$12))/1000,0)","v":0},{"$f":"IF($BG19>0,SUMPRODUCT(($BN19:$BS19<=DZ$12)*($BN19:$BS19>0)*$T19:$Y19,$BH19:$BM19,(1+General_Inputs!$F$36)^($BN19:$BS19-DZ$12))/1000,0)\n+IF($DF19>0,SUMPRODUCT(($DJ19:$DL19<=DZ$12)*($DJ19:$DL19>0)*$CA19:$CC19,$DG19:$DI19,(1+General_Inputs!$F$36)^($DJ19:$DL19-DZ$12))/1000,0)","v":0},{"$f":"IF($BG19>0,SUMPRODUCT(($BN19:$BS19<=EA$12)*($BN19:$BS19>0)*$T19:$Y19,$BH19:$BM19,(1+General_Inputs!$F$36)^($BN19:$BS19-EA$12))/1000,0)\n+IF($DF19>0,SUMPRODUCT(($DJ19:$DL19<=EA$12)*($DJ19:$DL19>0)*$CA19:$CC19,$DG19:$DI19,(1+General_Inputs!$F$36)^($DJ19:$DL19-EA$12))/1000,0)","v":0},{"$f":"IF($BG19>0,SUMPRODUCT(($BN19:$BS19<=EB$12)*($BN19:$BS19>0)*$T19:$Y19,$BH19:$BM19,(1+General_Inputs!$F$36)^($BN19:$BS19-EB$12))/1000,0)\n+IF($DF19>0,SUMPRODUCT(($DJ19:$DL19<=EB$12)*($DJ19:$DL19>0)*$CA19:$CC19,$DG19:$DI19,(1+General_Inputs!$F$36)^($DJ19:$DL19-EB$12))/1000,0)","v":0},{"$f":"IF($BG19>0,SUMPRODUCT(($BN19:$BS19<=EC$12)*($BN19:$BS19>0)*$T19:$Y19,$BH19:$BM19,(1+General_Inputs!$F$36)^($BN19:$BS19-EC$12))/1000,0)\n+IF($DF19>0,SUMPRODUCT(($DJ19:$DL19<=EC$12)*($DJ19:$DL19>0)*$CA19:$CC19,$DG19:$DI19,(1+General_Inputs!$F$36)^($DJ19:$DL19-EC$12))/1000,0)","v":0},{"$f":"IF($BG19>0,SUMPRODUCT(($BN19:$BS19<=ED$12)*($BN19:$BS19>0)*$T19:$Y19,$BH19:$BM19,(1+General_Inputs!$F$36)^($BN19:$BS19-ED$12))/1000,0)\n+IF($DF19>0,SUMPRODUCT(($DJ19:$DL19<=ED$12)*($DJ19:$DL19>0)*$CA19:$CC19,$DG19:$DI19,(1+General_Inputs!$F$36)^($DJ19:$DL19-ED$12))/1000,0)","v":0},{"$f":"IF($BG19>0,SUMPRODUCT(($BN19:$BS19<=EE$12)*($BN19:$BS19>0)*$T19:$Y19,$BH19:$BM19,(1+General_Inputs!$F$36)^($BN19:$BS19-EE$12))/1000,0)\n+IF($DF19>0,SUMPRODUCT(($DJ19:$DL19<=EE$12)*($DJ19:$DL19>0)*$CA19:$CC19,$DG19:$DI19,(1+General_Inputs!$F$36)^($DJ19:$DL19-EE$12))/1000,0)","v":0},{"$f":"IF($BG19>0,SUMPRODUCT(($BN19:$BS19<=EF$12)*($BN19:$BS19>0)*$T19:$Y19,$BH19:$BM19,(1+General_Inputs!$F$36)^($BN19:$BS19-EF$12))/1000,0)\n+IF($DF19>0,SUMPRODUCT(($DJ19:$DL19<=EF$12)*($DJ19:$DL19>0)*$CA19:$CC19,$DG19:$DI19,(1+General_Inputs!$F$36)^($DJ19:$DL19-EF$12))/1000,0)","v":0},{"$f":"IF($BG19>0,SUMPRODUCT(($BN19:$BS19<=EG$12)*($BN19:$BS19>0)*$T19:$Y19,$BH19:$BM19,(1+General_Inputs!$F$36)^($BN19:$BS19-EG$12))/1000,0)\n+IF($DF19>0,SUMPRODUCT(($DJ19:$DL19<=EG$12)*($DJ19:$DL19>0)*$CA19:$CC19,$DG19:$DI19,(1+General_Inputs!$F$36)^($DJ19:$DL19-EG$12))/1000,0)","v":0},{"$f":"IF($BG19>0,SUMPRODUCT(($BN19:$BS19<=EH$12)*($BN19:$BS19>0)*$T19:$Y19,$BH19:$BM19,(1+General_Inputs!$F$36)^($BN19:$BS19-EH$12))/1000,0)\n+IF($DF19>0,SUMPRODUCT(($DJ19:$DL19<=EH$12)*($DJ19:$DL19>0)*$CA19:$CC19,$DG19:$DI19,(1+General_Inputs!$F$36)^($DJ19:$DL19-EH$12))/1000,0)","v":0},{"$f":"IF($BG19>0,SUMPRODUCT(($BN19:$BS19<=EI$12)*($BN19:$BS19>0)*$T19:$Y19,$BH19:$BM19,(1+General_Inputs!$F$36)^($BN19:$BS19-EI$12))/1000,0)\n+IF($DF19>0,SUMPRODUCT(($DJ19:$DL19<=EI$12)*($DJ19:$DL19>0)*$CA19:$CC19,$DG19:$DI19,(1+General_Inputs!$F$36)^($DJ19:$DL19-EI$12))/1000,0)","v":0},{"$f":"IF($BG19>0,SUMPRODUCT(($BN19:$BS19<=EJ$12)*($BN19:$BS19>0)*$T19:$Y19,$BH19:$BM19,(1+General_Inputs!$F$36)^($BN19:$BS19-EJ$12))/1000,0)\n+IF($DF19>0,SUMPRODUCT(($DJ19:$DL19<=EJ$12)*($DJ19:$DL19>0)*$CA19:$CC19,$DG19:$DI19,(1+General_Inputs!$F$36)^($DJ19:$DL19-EJ$12))/1000,0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,1.9000000000000001E-8]
[7,"Mountain Pass & El Dorado","CA",1,{"$f":"INDEX(Tx_Mapping!$G$8:$G$93,MATCH($B20,Tx_Mapping!$F$8:$F$93,0))","v":"Mountain Pass & El Dorado"},{"$f":"IF(SUMPRODUCT((CREZ_Tx_Inputs!$F$9:$F$108=$B20)*1)=0,0,SUMPRODUCT((CREZ_Tx_Inputs!$F$9:$F$108=$B20)*(CREZ_Tx_Inputs!$AB$9:$AB$108),CREZ_Tx_Inputs!$AG$9:$AG$108)/SUMPRODUCT((CREZ_Tx_Inputs!$F$9:$F$108=$B20)*CREZ_Tx_Inputs!$AB$9:$AB$108))","v":1.048376693511655E-2},null,{"$f":"SUMPRODUCT((CAISO_Tx_Inputs!$B$6:$B$24=$B20)*CAISO_Tx_Inputs!C$6:C$24)","v":535},{"$f":"SUMPRODUCT((CAISO_Tx_Inputs!$B$6:$B$24=$B20)*CAISO_Tx_Inputs!D$6:D$24)","v":0},{"$f":"SUMPRODUCT((CAISO_Tx_Inputs!$B$6:$B$24=$B20)*CAISO_Tx_Inputs!E$6:E$24)","v":0},{"$f":"SUMPRODUCT((CAISO_Tx_Inputs!$B$6:$B$24=$B20)*CAISO_Tx_Inputs!F$6:F$24)","v":0},{"$f":"IF(SUMPRODUCT((CREZ_Tx_Inputs!$F$9:$F$106=$B20)*1)=0,0,SUMPRODUCT((CREZ_Tx_Inputs!$F$9:$F$106=$B20)*(CREZ_Tx_Inputs!$AB$9:$AB$106))/SUMPRODUCT((CREZ_Tx_Inputs!$F$9:$F$106=$B20)*1))","v":1500},{"$f":"IF(SUMPRODUCT((CREZ_Tx_Inputs!$F$9:$F$106=$B20)*1)=0,0,SUMPRODUCT((CREZ_Tx_Inputs!$F$9:$F$106=$B20)*(CREZ_Tx_Inputs!$AB$9:$AB$106))/SUMPRODUCT((CREZ_Tx_Inputs!$F$9:$F$106=$B20)*1))","v":1500},{"$f":"SUMPRODUCT((CAISO_Tx_Inputs!$B$6:$B$24=$B20)*CAISO_Tx_Inputs!G$6:G$24)","v":0},{"$f":"SUMPRODUCT((CAISO_Tx_Inputs!$B$6:$B$24=$B20)*CAISO_Tx_Inputs!H$6:H$24)","v":0},{"$f":"SUMPRODUCT((CAISO_Tx_Inputs!$B$6:$B$24=$B20)*CAISO_Tx_Inputs!I$6:I$24)","v":0},{"$f":"SUMPRODUCT((CAISO_Tx_Inputs!$B$6:$B$24=$B20)*CAISO_Tx_Inputs!J$6:J$24)","v":0},{"$f":"IF(SUMPRODUCT((CREZ_Tx_Inputs!$F$9:$F$106=$B20)*1)=0,0,SUMPRODUCT((CREZ_Tx_Inputs!$F$9:$F$106=$B20)*(CREZ_Tx_Inputs!$AB$9:$AB$106),CREZ_Tx_Inputs!$AE$9:$AE$106)/SUMPRODUCT((CREZ_Tx_Inputs!$F$9:$F$106=$B20)*CREZ_Tx_Inputs!$AB$9:$AB$106))","v":867.62567584724263},{"$f":"IF(SUMPRODUCT((CREZ_Tx_Inputs!$F$9:$F$106=$B20)*1)=0,0,SUMPRODUCT((CREZ_Tx_Inputs!$F$9:$F$106=$B20)*(CREZ_Tx_Inputs!$AB$9:$AB$106),CREZ_Tx_Inputs!$AE$9:$AE$106)/SUMPRODUCT((CREZ_Tx_Inputs!$F$9:$F$106=$B20)*CREZ_Tx_Inputs!$AB$9:$AB$106))","v":867.62567584724263},0,0,0,0,{"$f":"IF(L20>0,R20*$C$4/L20*1000,0)","v":83.870481998566788},83.870481998566788,null,{"$f":"SUM($H20:H20)","v":535},{"$f":"SUM($H20:I20)","v":535},{"$f":"SUM($H20:J20)","v":535},{"$f":"SUM($H20:K20)","v":535},{"$f":"SUM($H20:L20)","v":2035},{"$f":"SUM($H20:M20)","v":3535},494.76,1,0,{"$f":"MAX(IF($C$115:$C$214=$B20,$AJ$115:$AJ$214))","v":1},0,40.240000000000009,0,0,0,0,0,252,252,494.76,494.76,494.76,494.76,494.76,494.76,494.76,494.76,494.76,494.76,494.76,494.76,494.76,494.76,494.76,{"$f":"ROUND(MIN($BG20-SUM($BH20:BH20),IF(ISBLANK(I20),0,I20)),5)","v":0},{"$f":"ROUND(MIN($BG20-SUM($BH20:BI20),IF(ISBLANK(J20),0,J20)),5)","v":0},{"$f":"ROUND(MIN($BG20-SUM($BH20:BJ20),IF(ISBLANK(K20),0,K20)),5)","v":0},{"$f":"ROUND(MIN($BG20-SUM($BH20:BK20),IF(ISBLANK(L20),0,L20)),5)","v":0},{"$f":"ROUND(MIN($BG20-SUM($BH20:BL20),IF(ISBLANK(M20),0,M20)),5)","v":0},{"$f":"IF(SUMPRODUCT((ROUND($AM20:$BF20,5)>SUM($H20:H20)-H20*(1-$C$5*(1-$AJ20)))*1)>0,INDEX($AM$12:$BF$12,COUNT($AM$12:$BF$12)-SUMPRODUCT((ROUND($AM20:$BF20,5)>SUM($H20:H20)-H20*(1-$C$5*(1-$AJ20)))*1)+1),0)","v":2016},{"$f":"IF(SUMPRODUCT((ROUND($AM20:$BF20,5)>SUM($H20:I20)-I20*(1-$C$5*(1-$AJ20)))*1)>0,INDEX($AM$12:$BF$12,COUNT($AM$12:$BF$12)-SUMPRODUCT((ROUND($AM20:$BF20,5)>SUM($H20:I20)-I20*(1-$C$5*(1-$AJ20)))*1)+1),0)","v":0},{"$f":"IF(SUMPRODUCT((ROUND($AM20:$BF20,5)>SUM($H20:J20)-J20*(1-$C$5*(1-$AJ20)))*1)>0,INDEX($AM$12:$BF$12,COUNT($AM$12:$BF$12)-SUMPRODUCT((ROUND($AM20:$BF20,5)>SUM($H20:J20)-J20*(1-$C$5*(1-$AJ20)))*1)+1),0)","v":0},{"$f":"IF(SUMPRODUCT((ROUND($AM20:$BF20,5)>SUM($H20:K20)-K20*(1-$C$5*(1-$AJ20)))*1)>0,INDEX($AM$12:$BF$12,COUNT($AM$12:$BF$12)-SUMPRODUCT((ROUND($AM20:$BF20,5)>SUM($H20:K20)-K20*(1-$C$5*(1-$AJ20)))*1)+1),0)","v":0},{"$f":"IF(SUMPRODUCT((ROUND($AM20:$BF20,5)>SUM($H20:L20)-L20*(1-$C$5*(1-$AJ20)))*1)>0,INDEX($AM$12:$BF$12,COUNT($AM$12:$BF$12)-SUMPRODUCT((ROUND($AM20:$BF20,5)>SUM($H20:L20)-L20*(1-$C$5*(1-$AJ20)))*1)+1),0)","v":0},{"$f":"IF(SUMPRODUCT((ROUND($AM20:$BF20,5)>SUM($H20:M20)-M20*(1-$C$5*(1-$AJ20)))*1)>0,INDEX($AM$12:$BF$12,COUNT($AM$12:$BF$12)-SUMPRODUCT((ROUND($AM20:$BF20,5)>SUM($H20:M20)-M20*(1-$C$5*(1-$AJ20)))*1)+1),0)","v":0},null,9999999,null,null,null,null,null,0,0,0,{"$f":"SUM($BU20:BU20)","v":9999999},{"$f":"SUM($BU20:BV20)","v":9999999},{"$f":"SUM($BU20:BW20)","v":9999999},0,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(MIN($DF20-SUM($DG20:DG20),IF(ISBLANK(BV20),0,BV20)),5)","v":0},{"$f":"ROUND(MIN($DF20-SUM($DG20:DH20),IF(ISBLANK(BW20),0,BW20)),5)","v":0},{"$f":"IF(SUMPRODUCT((ROUND($CL20:$DE20,5)>SUM(BU20:$BU20)-BU20*(1-0*(1-$AJ20)))*1)>0,INDEX($CL$12:$DE$12,COUNT($CL$12:$DE$12)-SUMPRODUCT((ROUND($CL20:$DE20,5)>SUM(BU20:$BU20)-BU20*(1-0*(1-$AJ20)))*1)+1),0)","v":0},{"$f":"IF(SUMPRODUCT((ROUND($CL20:$DE20,5)>SUM($BU20:BV20)-BV20*(1-0*(1-$AJ20)))*1)>0,INDEX($CL$12:$DE$12,COUNT($CL$12:$DE$12)-SUMPRODUCT((ROUND($CL20:$DE20,5)>SUM($BU20:BV20)-BV20*(1-0*(1-$AJ20)))*1)+1),0)","v":0},{"$f":"IF(SUMPRODUCT((ROUND($CL20:$DE20,5)>SUM($BU20:BW20)-BW20*(1-0*(1-$AJ20)))*1)>0,INDEX($CL$12:$DE$12,COUNT($CL$12:$DE$12)-SUMPRODUCT((ROUND($CL20:$DE20,5)>SUM($BU20:BW20)-BW20*(1-0*(1-$AJ20)))*1)+1),0)","v":0},null,null,null,null,{"$f":"IF($BG20>0,SUMPRODUCT(($BN20:$BS20<=DQ$12)*($BN20:$BS20>0)*$T20:$Y20,$BH20:$BM20,(1+General_Inputs!$F$36)^($BN20:$BS20-DQ$12))/1000,0)\n+IF($DF20>0,SUMPRODUCT(($DJ20:$DL20<=DQ$12)*($DJ20:$DL20>0)*$CA20:$CC20,$DG20:$DI20,(1+General_Inputs!$F$36)^($DJ20:$DL20-DQ$12))/1000,0)","v":0},{"$f":"IF($BG20>0,SUMPRODUCT(($BN20:$BS20<=DR$12)*($BN20:$BS20>0)*$T20:$Y20,$BH20:$BM20,(1+General_Inputs!$F$36)^($BN20:$BS20-DR$12))/1000,0)\n+IF($DF20>0,SUMPRODUCT(($DJ20:$DL20<=DR$12)*($DJ20:$DL20>0)*$CA20:$CC20,$DG20:$DI20,(1+General_Inputs!$F$36)^($DJ20:$DL20-DR$12))/1000,0)","v":0},{"$f":"IF($BG20>0,SUMPRODUCT(($BN20:$BS20<=DS$12)*($BN20:$BS20>0)*$T20:$Y20,$BH20:$BM20,(1+General_Inputs!$F$36)^($BN20:$BS20-DS$12))/1000,0)\n+IF($DF20>0,SUMPRODUCT(($DJ20:$DL20<=DS$12)*($DJ20:$DL20>0)*$CA20:$CC20,$DG20:$DI20,(1+General_Inputs!$F$36)^($DJ20:$DL20-DS$12))/1000,0)","v":0},{"$f":"IF($BG20>0,SUMPRODUCT(($BN20:$BS20<=DT$12)*($BN20:$BS20>0)*$T20:$Y20,$BH20:$BM20,(1+General_Inputs!$F$36)^($BN20:$BS20-DT$12))/1000,0)\n+IF($DF20>0,SUMPRODUCT(($DJ20:$DL20<=DT$12)*($DJ20:$DL20>0)*$CA20:$CC20,$DG20:$DI20,(1+General_Inputs!$F$36)^($DJ20:$DL20-DT$12))/1000,0)","v":0},{"$f":"IF($BG20>0,SUMPRODUCT(($BN20:$BS20<=DU$12)*($BN20:$BS20>0)*$T20:$Y20,$BH20:$BM20,(1+General_Inputs!$F$36)^($BN20:$BS20-DU$12))/1000,0)\n+IF($DF20>0,SUMPRODUCT(($DJ20:$DL20<=DU$12)*($DJ20:$DL20>0)*$CA20:$CC20,$DG20:$DI20,(1+General_Inputs!$F$36)^($DJ20:$DL20-DU$12))/1000,0)","v":0},{"$f":"IF($BG20>0,SUMPRODUCT(($BN20:$BS20<=DV$12)*($BN20:$BS20>0)*$T20:$Y20,$BH20:$BM20,(1+General_Inputs!$F$36)^($BN20:$BS20-DV$12))/1000,0)\n+IF($DF20>0,SUMPRODUCT(($DJ20:$DL20<=DV$12)*($DJ20:$DL20>0)*$CA20:$CC20,$DG20:$DI20,(1+General_Inputs!$F$36)^($DJ20:$DL20-DV$12))/1000,0)","v":0},{"$f":"IF($BG20>0,SUMPRODUCT(($BN20:$BS20<=DW$12)*($BN20:$BS20>0)*$T20:$Y20,$BH20:$BM20,(1+General_Inputs!$F$36)^($BN20:$BS20-DW$12))/1000,0)\n+IF($DF20>0,SUMPRODUCT(($DJ20:$DL20<=DW$12)*($DJ20:$DL20>0)*$CA20:$CC20,$DG20:$DI20,(1+General_Inputs!$F$36)^($DJ20:$DL20-DW$12))/1000,0)","v":0},{"$f":"IF($BG20>0,SUMPRODUCT(($BN20:$BS20<=DX$12)*($BN20:$BS20>0)*$T20:$Y20,$BH20:$BM20,(1+General_Inputs!$F$36)^($BN20:$BS20-DX$12))/1000,0)\n+IF($DF20>0,SUMPRODUCT(($DJ20:$DL20<=DX$12)*($DJ20:$DL20>0)*$CA20:$CC20,$DG20:$DI20,(1+General_Inputs!$F$36)^($DJ20:$DL20-DX$12))/1000,0)","v":0},{"$f":"IF($BG20>0,SUMPRODUCT(($BN20:$BS20<=DY$12)*($BN20:$BS20>0)*$T20:$Y20,$BH20:$BM20,(1+General_Inputs!$F$36)^($BN20:$BS20-DY$12))/1000,0)\n+IF($DF20>0,SUMPRODUCT(($DJ20:$DL20<=DY$12)*($DJ20:$DL20>0)*$CA20:$CC20,$DG20:$DI20,(1+General_Inputs!$F$36)^($DJ20:$DL20-DY$12))/1000,0)","v":0},{"$f":"IF($BG20>0,SUMPRODUCT(($BN20:$BS20<=DZ$12)*($BN20:$BS20>0)*$T20:$Y20,$BH20:$BM20,(1+General_Inputs!$F$36)^($BN20:$BS20-DZ$12))/1000,0)\n+IF($DF20>0,SUMPRODUCT(($DJ20:$DL20<=DZ$12)*($DJ20:$DL20>0)*$CA20:$CC20,$DG20:$DI20,(1+General_Inputs!$F$36)^($DJ20:$DL20-DZ$12))/1000,0)","v":0},{"$f":"IF($BG20>0,SUMPRODUCT(($BN20:$BS20<=EA$12)*($BN20:$BS20>0)*$T20:$Y20,$BH20:$BM20,(1+General_Inputs!$F$36)^($BN20:$BS20-EA$12))/1000,0)\n+IF($DF20>0,SUMPRODUCT(($DJ20:$DL20<=EA$12)*($DJ20:$DL20>0)*$CA20:$CC20,$DG20:$DI20,(1+General_Inputs!$F$36)^($DJ20:$DL20-EA$12))/1000,0)","v":0},{"$f":"IF($BG20>0,SUMPRODUCT(($BN20:$BS20<=EB$12)*($BN20:$BS20>0)*$T20:$Y20,$BH20:$BM20,(1+General_Inputs!$F$36)^($BN20:$BS20-EB$12))/1000,0)\n+IF($DF20>0,SUMPRODUCT(($DJ20:$DL20<=EB$12)*($DJ20:$DL20>0)*$CA20:$CC20,$DG20:$DI20,(1+General_Inputs!$F$36)^($DJ20:$DL20-EB$12))/1000,0)","v":0},{"$f":"IF($BG20>0,SUMPRODUCT(($BN20:$BS20<=EC$12)*($BN20:$BS20>0)*$T20:$Y20,$BH20:$BM20,(1+General_Inputs!$F$36)^($BN20:$BS20-EC$12))/1000,0)\n+IF($DF20>0,SUMPRODUCT(($DJ20:$DL20<=EC$12)*($DJ20:$DL20>0)*$CA20:$CC20,$DG20:$DI20,(1+General_Inputs!$F$36)^($DJ20:$DL20-EC$12))/1000,0)","v":0},{"$f":"IF($BG20>0,SUMPRODUCT(($BN20:$BS20<=ED$12)*($BN20:$BS20>0)*$T20:$Y20,$BH20:$BM20,(1+General_Inputs!$F$36)^($BN20:$BS20-ED$12))/1000,0)\n+IF($DF20>0,SUMPRODUCT(($DJ20:$DL20<=ED$12)*($DJ20:$DL20>0)*$CA20:$CC20,$DG20:$DI20,(1+General_Inputs!$F$36)^($DJ20:$DL20-ED$12))/1000,0)","v":0},{"$f":"IF($BG20>0,SUMPRODUCT(($BN20:$BS20<=EE$12)*($BN20:$BS20>0)*$T20:$Y20,$BH20:$BM20,(1+General_Inputs!$F$36)^($BN20:$BS20-EE$12))/1000,0)\n+IF($DF20>0,SUMPRODUCT(($DJ20:$DL20<=EE$12)*($DJ20:$DL20>0)*$CA20:$CC20,$DG20:$DI20,(1+General_Inputs!$F$36)^($DJ20:$DL20-EE$12))/1000,0)","v":0},{"$f":"IF($BG20>0,SUMPRODUCT(($BN20:$BS20<=EF$12)*($BN20:$BS20>0)*$T20:$Y20,$BH20:$BM20,(1+General_Inputs!$F$36)^($BN20:$BS20-EF$12))/1000,0)\n+IF($DF20>0,SUMPRODUCT(($DJ20:$DL20<=EF$12)*($DJ20:$DL20>0)*$CA20:$CC20,$DG20:$DI20,(1+General_Inputs!$F$36)^($DJ20:$DL20-EF$12))/1000,0)","v":0},{"$f":"IF($BG20>0,SUMPRODUCT(($BN20:$BS20<=EG$12)*($BN20:$BS20>0)*$T20:$Y20,$BH20:$BM20,(1+General_Inputs!$F$36)^($BN20:$BS20-EG$12))/1000,0)\n+IF($DF20>0,SUMPRODUCT(($DJ20:$DL20<=EG$12)*($DJ20:$DL20>0)*$CA20:$CC20,$DG20:$DI20,(1+General_Inputs!$F$36)^($DJ20:$DL20-EG$12))/1000,0)","v":0},{"$f":"IF($BG20>0,SUMPRODUCT(($BN20:$BS20<=EH$12)*($BN20:$BS20>0)*$T20:$Y20,$BH20:$BM20,(1+General_Inputs!$F$36)^($BN20:$BS20-EH$12))/1000,0)\n+IF($DF20>0,SUMPRODUCT(($DJ20:$DL20<=EH$12)*($DJ20:$DL20>0)*$CA20:$CC20,$DG20:$DI20,(1+General_Inputs!$F$36)^($DJ20:$DL20-EH$12))/1000,0)","v":0},{"$f":"IF($BG20>0,SUMPRODUCT(($BN20:$BS20<=EI$12)*($BN20:$BS20>0)*$T20:$Y20,$BH20:$BM20,(1+General_Inputs!$F$36)^($BN20:$BS20-EI$12))/1000,0)\n+IF($DF20>0,SUMPRODUCT(($DJ20:$DL20<=EI$12)*($DJ20:$DL20>0)*$CA20:$CC20,$DG20:$DI20,(1+General_Inputs!$F$36)^($DJ20:$DL20-EI$12))/1000,0)","v":0},{"$f":"IF($BG20>0,SUMPRODUCT(($BN20:$BS20<=EJ$12)*($BN20:$BS20>0)*$T20:$Y20,$BH20:$BM20,(1+General_Inputs!$F$36)^($BN20:$BS20-EJ$12))/1000,0)\n+IF($DF20>0,SUMPRODUCT(($DJ20:$DL20<=EJ$12)*($DJ20:$DL20>0)*$CA20:$CC20,$DG20:$DI20,(1+General_Inputs!$F$36)^($DJ20:$DL20-EJ$12))/1000,0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,2E-8]
[8,"El Dorado County","CA",1,{"$f":"INDEX(Tx_Mapping!$G$8:$G$93,MATCH($B21,Tx_Mapping!$F$8:$F$93,0))","v":"n/a"},{"$f":"IF(SUMPRODUCT((CREZ_Tx_Inputs!$F$9:$F$108=$B21)*1)=0,0,SUMPRODUCT((CREZ_Tx_Inputs!$F$9:$F$108=$B21)*(CREZ_Tx_Inputs!$AB$9:$AB$108),CREZ_Tx_Inputs!$AG$9:$AG$108)/SUMPRODUCT((CREZ_Tx_Inputs!$F$9:$F$108=$B21)*CREZ_Tx_Inputs!$AB$9:$AB$108))","v":0},null,{"$f":"SUMPRODUCT((CAISO_Tx_Inputs!$B$6:$B$24=$B21)*CAISO_Tx_Inputs!C$6:C$24)","v":0},{"$f":"SUMPRODUCT((CAISO_Tx_Inputs!$B$6:$B$24=$B21)*CAISO_Tx_Inputs!D$6:D$24)","v":0},{"$f":"SUMPRODUCT((CAISO_Tx_Inputs!$B$6:$B$24=$B21)*CAISO_Tx_Inputs!E$6:E$24)","v":0},{"$f":"SUMPRODUCT((CAISO_Tx_Inputs!$B$6:$B$24=$B21)*CAISO_Tx_Inputs!F$6:F$24)","v":0},{"$f":"IF(SUMPRODUCT((CREZ_Tx_Inputs!$F$9:$F$106=$B21)*1)=0,0,SUMPRODUCT((CREZ_Tx_Inputs!$F$9:$F$106=$B21)*(CREZ_Tx_Inputs!$AB$9:$AB$106))/SUMPRODUCT((CREZ_Tx_Inputs!$F$9:$F$106=$B21)*1))","v":1500},{"$f":"IF(SUMPRODUCT((CREZ_Tx_Inputs!$F$9:$F$106=$B21)*1)=0,0,SUMPRODUCT((CREZ_Tx_Inputs!$F$9:$F$106=$B21)*(CREZ_Tx_Inputs!$AB$9:$AB$106))/SUMPRODUCT((CREZ_Tx_Inputs!$F$9:$F$106=$B21)*1))","v":1500},{"$f":"SUMPRODUCT((CAISO_Tx_Inputs!$B$6:$B$24=$B21)*CAISO_Tx_Inputs!G$6:G$24)","v":0},{"$f":"SUMPRODUCT((CAISO_Tx_Inputs!$B$6:$B$24=$B21)*CAISO_Tx_Inputs!H$6:H$24)","v":0},{"$f":"SUMPRODUCT((CAISO_Tx_Inputs!$B$6:$B$24=$B21)*CAISO_Tx_Inputs!I$6:I$24)","v":0},{"$f":"SUMPRODUCT((CAISO_Tx_Inputs!$B$6:$B$24=$B21)*CAISO_Tx_Inputs!J$6:J$24)","v":0},{"$f":"IF(SUMPRODUCT((CREZ_Tx_Inputs!$F$9:$F$106=$B21)*1)=0,0,SUMPRODUCT((CREZ_Tx_Inputs!$F$9:$F$106=$B21)*(CREZ_Tx_Inputs!$AB$9:$AB$106),CREZ_Tx_Inputs!$AE$9:$AE$106)/SUMPRODUCT((CREZ_Tx_Inputs!$F$9:$F$106=$B21)*CREZ_Tx_Inputs!$AB$9:$AB$106))","v":11750},{"$f":"IF(SUMPRODUCT((CREZ_Tx_Inputs!$F$9:$F$106=$B21)*1)=0,0,SUMPRODUCT((CREZ_Tx_Inputs!$F$9:$F$106=$B21)*(CREZ_Tx_Inputs!$AB$9:$AB$106),CREZ_Tx_Inputs!$AE$9:$AE$106)/SUMPRODUCT((CREZ_Tx_Inputs!$F$9:$F$106=$B21)*CREZ_Tx_Inputs!$AB$9:$AB$106))","v":11750},0,0,0,0,1135.8333333333333,1135.8333333333333,null,{"$f":"SUM($H21:H21)","v":0},{"$f":"SUM($H21:I21)","v":0},{"$f":"SUM($H21:J21)","v":0},{"$f":"SUM($H21:K21)","v":0},{"$f":"SUM($H21:L21)","v":1500},{"$f":"SUM($H21:M21)","v":3000},2.3486399999999996,5,1135.8333333333333,{"$f":"MAX(IF($C$115:$C$214=$B21,$AJ$115:$AJ$214))","v":0},1,1497.6513600000001,0,0,0,0,0,2.3486399999999996,2.3486399999999996,2.3486399999999996,2.3486399999999996,2.3486399999999996,2.3486399999999996,2.3486399999999996,2.3486399999999996,2.3486399999999996,2.3486399999999996,2.3486399999999996,2.3486399999999996,2.3486399999999996,2.3486399999999996,2.3486399999999996,2.3486399999999996,0,{"$f":"ROUND(MIN($BG21-SUM($BH21:BH21),IF(ISBLANK(I21),0,I21)),5)","v":0},{"$f":"ROUND(MIN($BG21-SUM($BH21:BI21),IF(ISBLANK(J21),0,J21)),5)","v":0},{"$f":"ROUND(MIN($BG21-SUM($BH21:BJ21),IF(ISBLANK(K21),0,K21)),5)","v":0},{"$f":"ROUND(MIN($BG21-SUM($BH21:BK21),IF(ISBLANK(L21),0,L21)),5)","v":2.3486400000000001},{"$f":"ROUND(MIN($BG21-SUM($BH21:BL21),IF(ISBLANK(M21),0,M21)),5)","v":0},{"$f":"IF(SUMPRODUCT((ROUND($AM21:$BF21,5)>SUM($H21:H21)-H21*(1-$C$5*(1-$AJ21)))*1)>0,INDEX($AM$12:$BF$12,COUNT($AM$12:$BF$12)-SUMPRODUCT((ROUND($AM21:$BF21,5)>SUM($H21:H21)-H21*(1-$C$5*(1-$AJ21)))*1)+1),0)","v":2016},{"$f":"IF(SUMPRODUCT((ROUND($AM21:$BF21,5)>SUM($H21:I21)-I21*(1-$C$5*(1-$AJ21)))*1)>0,INDEX($AM$12:$BF$12,COUNT($AM$12:$BF$12)-SUMPRODUCT((ROUND($AM21:$BF21,5)>SUM($H21:I21)-I21*(1-$C$5*(1-$AJ21)))*1)+1),0)","v":2016},{"$f":"IF(SUMPRODUCT((ROUND($AM21:$BF21,5)>SUM($H21:J21)-J21*(1-$C$5*(1-$AJ21)))*1)>0,INDEX($AM$12:$BF$12,COUNT($AM$12:$BF$12)-SUMPRODUCT((ROUND($AM21:$BF21,5)>SUM($H21:J21)-J21*(1-$C$5*(1-$AJ21)))*1)+1),0)","v":2016},{"$f":"IF(SUMPRODUCT((ROUND($AM21:$BF21,5)>SUM($H21:K21)-K21*(1-$C$5*(1-$AJ21)))*1)>0,INDEX($AM$12:$BF$12,COUNT($AM$12:$BF$12)-SUMPRODUCT((ROUND($AM21:$BF21,5)>SUM($H21:K21)-K21*(1-$C$5*(1-$AJ21)))*1)+1),0)","v":2016},{"$f":"IF(SUMPRODUCT((ROUND($AM21:$BF21,5)>SUM($H21:L21)-L21*(1-$C$5*(1-$AJ21)))*1)>0,INDEX($AM$12:$BF$12,COUNT($AM$12:$BF$12)-SUMPRODUCT((ROUND($AM21:$BF21,5)>SUM($H21:L21)-L21*(1-$C$5*(1-$AJ21)))*1)+1),0)","v":0},{"$f":"IF(SUMPRODUCT((ROUND($AM21:$BF21,5)>SUM($H21:M21)-M21*(1-$C$5*(1-$AJ21)))*1)>0,INDEX($AM$12:$BF$12,COUNT($AM$12:$BF$12)-SUMPRODUCT((ROUND($AM21:$BF21,5)>SUM($H21:M21)-M21*(1-$C$5*(1-$AJ21)))*1)+1),0)","v":0},null,9999999,null,null,null,null,null,0,0,0,{"$f":"SUM($BU21:BU21)","v":9999999},{"$f":"SUM($BU21:BV21)","v":9999999},{"$f":"SUM($BU21:BW21)","v":9999999},0,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(MIN($DF21-SUM($DG21:DG21),IF(ISBLANK(BV21),0,BV21)),5)","v":0},{"$f":"ROUND(MIN($DF21-SUM($DG21:DH21),IF(ISBLANK(BW21),0,BW21)),5)","v":0},{"$f":"IF(SUMPRODUCT((ROUND($CL21:$DE21,5)>SUM(BU21:$BU21)-BU21*(1-0*(1-$AJ21)))*1)>0,INDEX($CL$12:$DE$12,COUNT($CL$12:$DE$12)-SUMPRODUCT((ROUND($CL21:$DE21,5)>SUM(BU21:$BU21)-BU21*(1-0*(1-$AJ21)))*1)+1),0)","v":0},{"$f":"IF(SUMPRODUCT((ROUND($CL21:$DE21,5)>SUM($BU21:BV21)-BV21*(1-0*(1-$AJ21)))*1)>0,INDEX($CL$12:$DE$12,COUNT($CL$12:$DE$12)-SUMPRODUCT((ROUND($CL21:$DE21,5)>SUM($BU21:BV21)-BV21*(1-0*(1-$AJ21)))*1)+1),0)","v":0},{"$f":"IF(SUMPRODUCT((ROUND($CL21:$DE21,5)>SUM($BU21:BW21)-BW21*(1-0*(1-$AJ21)))*1)>0,INDEX($CL$12:$DE$12,COUNT($CL$12:$DE$12)-SUMPRODUCT((ROUND($CL21:$DE21,5)>SUM($BU21:BW21)-BW21*(1-0*(1-$AJ21)))*1)+1),0)","v":0},null,null,null,null,{"$f":"IF($BG21>0,SUMPRODUCT(($BN21:$BS21<=DQ$12)*($BN21:$BS21>0)*$T21:$Y21,$BH21:$BM21,(1+General_Inputs!$F$36)^($BN21:$BS21-DQ$12))/1000,0)\n+IF($DF21>0,SUMPRODUCT(($DJ21:$DL21<=DQ$12)*($DJ21:$DL21>0)*$CA21:$CC21,$DG21:$DI21,(1+General_Inputs!$F$36)^($DJ21:$DL21-DQ$12))/1000,0)","v":0},{"$f":"IF($BG21>0,SUMPRODUCT(($BN21:$BS21<=DR$12)*($BN21:$BS21>0)*$T21:$Y21,$BH21:$BM21,(1+General_Inputs!$F$36)^($BN21:$BS21-DR$12))/1000,0)\n+IF($DF21>0,SUMPRODUCT(($DJ21:$DL21<=DR$12)*($DJ21:$DL21>0)*$CA21:$CC21,$DG21:$DI21,(1+General_Inputs!$F$36)^($DJ21:$DL21-DR$12))/1000,0)","v":0},{"$f":"IF($BG21>0,SUMPRODUCT(($BN21:$BS21<=DS$12)*($BN21:$BS21>0)*$T21:$Y21,$BH21:$BM21,(1+General_Inputs!$F$36)^($BN21:$BS21-DS$12))/1000,0)\n+IF($DF21>0,SUMPRODUCT(($DJ21:$DL21<=DS$12)*($DJ21:$DL21>0)*$CA21:$CC21,$DG21:$DI21,(1+General_Inputs!$F$36)^($DJ21:$DL21-DS$12))/1000,0)","v":0},{"$f":"IF($BG21>0,SUMPRODUCT(($BN21:$BS21<=DT$12)*($BN21:$BS21>0)*$T21:$Y21,$BH21:$BM21,(1+General_Inputs!$F$36)^($BN21:$BS21-DT$12))/1000,0)\n+IF($DF21>0,SUMPRODUCT(($DJ21:$DL21<=DT$12)*($DJ21:$DL21>0)*$CA21:$CC21,$DG21:$DI21,(1+General_Inputs!$F$36)^($DJ21:$DL21-DT$12))/1000,0)","v":0},{"$f":"IF($BG21>0,SUMPRODUCT(($BN21:$BS21<=DU$12)*($BN21:$BS21>0)*$T21:$Y21,$BH21:$BM21,(1+General_Inputs!$F$36)^($BN21:$BS21-DU$12))/1000,0)\n+IF($DF21>0,SUMPRODUCT(($DJ21:$DL21<=DU$12)*($DJ21:$DL21>0)*$CA21:$CC21,$DG21:$DI21,(1+General_Inputs!$F$36)^($DJ21:$DL21-DU$12))/1000,0)","v":0},{"$f":"IF($BG21>0,SUMPRODUCT(($BN21:$BS21<=DV$12)*($BN21:$BS21>0)*$T21:$Y21,$BH21:$BM21,(1+General_Inputs!$F$36)^($BN21:$BS21-DV$12))/1000,0)\n+IF($DF21>0,SUMPRODUCT(($DJ21:$DL21<=DV$12)*($DJ21:$DL21>0)*$CA21:$CC21,$DG21:$DI21,(1+General_Inputs!$F$36)^($DJ21:$DL21-DV$12))/1000,0)","v":0},{"$f":"IF($BG21>0,SUMPRODUCT(($BN21:$BS21<=DW$12)*($BN21:$BS21>0)*$T21:$Y21,$BH21:$BM21,(1+General_Inputs!$F$36)^($BN21:$BS21-DW$12))/1000,0)\n+IF($DF21>0,SUMPRODUCT(($DJ21:$DL21<=DW$12)*($DJ21:$DL21>0)*$CA21:$CC21,$DG21:$DI21,(1+General_Inputs!$F$36)^($DJ21:$DL21-DW$12))/1000,0)","v":0},{"$f":"IF($BG21>0,SUMPRODUCT(($BN21:$BS21<=DX$12)*($BN21:$BS21>0)*$T21:$Y21,$BH21:$BM21,(1+General_Inputs!$F$36)^($BN21:$BS21-DX$12))/1000,0)\n+IF($DF21>0,SUMPRODUCT(($DJ21:$DL21<=DX$12)*($DJ21:$DL21>0)*$CA21:$CC21,$DG21:$DI21,(1+General_Inputs!$F$36)^($DJ21:$DL21-DX$12))/1000,0)","v":0},{"$f":"IF($BG21>0,SUMPRODUCT(($BN21:$BS21<=DY$12)*($BN21:$BS21>0)*$T21:$Y21,$BH21:$BM21,(1+General_Inputs!$F$36)^($BN21:$BS21-DY$12))/1000,0)\n+IF($DF21>0,SUMPRODUCT(($DJ21:$DL21<=DY$12)*($DJ21:$DL21>0)*$CA21:$CC21,$DG21:$DI21,(1+General_Inputs!$F$36)^($DJ21:$DL21-DY$12))/1000,0)","v":0},{"$f":"IF($BG21>0,SUMPRODUCT(($BN21:$BS21<=DZ$12)*($BN21:$BS21>0)*$T21:$Y21,$BH21:$BM21,(1+General_Inputs!$F$36)^($BN21:$BS21-DZ$12))/1000,0)\n+IF($DF21>0,SUMPRODUCT(($DJ21:$DL21<=DZ$12)*($DJ21:$DL21>0)*$CA21:$CC21,$DG21:$DI21,(1+General_Inputs!$F$36)^($DJ21:$DL21-DZ$12))/1000,0)","v":0},{"$f":"IF($BG21>0,SUMPRODUCT(($BN21:$BS21<=EA$12)*($BN21:$BS21>0)*$T21:$Y21,$BH21:$BM21,(1+General_Inputs!$F$36)^($BN21:$BS21-EA$12))/1000,0)\n+IF($DF21>0,SUMPRODUCT(($DJ21:$DL21<=EA$12)*($DJ21:$DL21>0)*$CA21:$CC21,$DG21:$DI21,(1+General_Inputs!$F$36)^($DJ21:$DL21-EA$12))/1000,0)","v":0},{"$f":"IF($BG21>0,SUMPRODUCT(($BN21:$BS21<=EB$12)*($BN21:$BS21>0)*$T21:$Y21,$BH21:$BM21,(1+General_Inputs!$F$36)^($BN21:$BS21-EB$12))/1000,0)\n+IF($DF21>0,SUMPRODUCT(($DJ21:$DL21<=EB$12)*($DJ21:$DL21>0)*$CA21:$CC21,$DG21:$DI21,(1+General_Inputs!$F$36)^($DJ21:$DL21-EB$12))/1000,0)","v":0},{"$f":"IF($BG21>0,SUMPRODUCT(($BN21:$BS21<=EC$12)*($BN21:$BS21>0)*$T21:$Y21,$BH21:$BM21,(1+General_Inputs!$F$36)^($BN21:$BS21-EC$12))/1000,0)\n+IF($DF21>0,SUMPRODUCT(($DJ21:$DL21<=EC$12)*($DJ21:$DL21>0)*$CA21:$CC21,$DG21:$DI21,(1+General_Inputs!$F$36)^($DJ21:$DL21-EC$12))/1000,0)","v":0},{"$f":"IF($BG21>0,SUMPRODUCT(($BN21:$BS21<=ED$12)*($BN21:$BS21>0)*$T21:$Y21,$BH21:$BM21,(1+General_Inputs!$F$36)^($BN21:$BS21-ED$12))/1000,0)\n+IF($DF21>0,SUMPRODUCT(($DJ21:$DL21<=ED$12)*($DJ21:$DL21>0)*$CA21:$CC21,$DG21:$DI21,(1+General_Inputs!$F$36)^($DJ21:$DL21-ED$12))/1000,0)","v":0},{"$f":"IF($BG21>0,SUMPRODUCT(($BN21:$BS21<=EE$12)*($BN21:$BS21>0)*$T21:$Y21,$BH21:$BM21,(1+General_Inputs!$F$36)^($BN21:$BS21-EE$12))/1000,0)\n+IF($DF21>0,SUMPRODUCT(($DJ21:$DL21<=EE$12)*($DJ21:$DL21>0)*$CA21:$CC21,$DG21:$DI21,(1+General_Inputs!$F$36)^($DJ21:$DL21-EE$12))/1000,0)","v":0},{"$f":"IF($BG21>0,SUMPRODUCT(($BN21:$BS21<=EF$12)*($BN21:$BS21>0)*$T21:$Y21,$BH21:$BM21,(1+General_Inputs!$F$36)^($BN21:$BS21-EF$12))/1000,0)\n+IF($DF21>0,SUMPRODUCT(($DJ21:$DL21<=EF$12)*($DJ21:$DL21>0)*$CA21:$CC21,$DG21:$DI21,(1+General_Inputs!$F$36)^($DJ21:$DL21-EF$12))/1000,0)","v":0},{"$f":"IF($BG21>0,SUMPRODUCT(($BN21:$BS21<=EG$12)*($BN21:$BS21>0)*$T21:$Y21,$BH21:$BM21,(1+General_Inputs!$F$36)^($BN21:$BS21-EG$12))/1000,0)\n+IF($DF21>0,SUMPRODUCT(($DJ21:$DL21<=EG$12)*($DJ21:$DL21>0)*$CA21:$CC21,$DG21:$DI21,(1+General_Inputs!$F$36)^($DJ21:$DL21-EG$12))/1000,0)","v":0},{"$f":"IF($BG21>0,SUMPRODUCT(($BN21:$BS21<=EH$12)*($BN21:$BS21>0)*$T21:$Y21,$BH21:$BM21,(1+General_Inputs!$F$36)^($BN21:$BS21-EH$12))/1000,0)\n+IF($DF21>0,SUMPRODUCT(($DJ21:$DL21<=EH$12)*($DJ21:$DL21>0)*$CA21:$CC21,$DG21:$DI21,(1+General_Inputs!$F$36)^($DJ21:$DL21-EH$12))/1000,0)","v":0},{"$f":"IF($BG21>0,SUMPRODUCT(($BN21:$BS21<=EI$12)*($BN21:$BS21>0)*$T21:$Y21,$BH21:$BM21,(1+General_Inputs!$F$36)^($BN21:$BS21-EI$12))/1000,0)\n+IF($DF21>0,SUMPRODUCT(($DJ21:$DL21<=EI$12)*($DJ21:$DL21>0)*$CA21:$CC21,$DG21:$DI21,(1+General_Inputs!$F$36)^($DJ21:$DL21-EI$12))/1000,0)","v":0},{"$f":"IF($BG21>0,SUMPRODUCT(($BN21:$BS21<=EJ$12)*($BN21:$BS21>0)*$T21:$Y21,$BH21:$BM21,(1+General_Inputs!$F$36)^($BN21:$BS21-EJ$12))/1000,0)\n+IF($DF21>0,SUMPRODUCT(($DJ21:$DL21<=EJ$12)*($DJ21:$DL21>0)*$CA21:$CC21,$DG21:$DI21,(1+General_Inputs!$F$36)^($DJ21:$DL21-EJ$12))/1000,0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,2.0999999999999999E-8]
[9,"Greater Carrizo","CA",1,{"$f":"INDEX(Tx_Mapping!$G$8:$G$93,MATCH($B22,Tx_Mapping!$F$8:$F$93,0))","v":"Greater Carrizo"},{"$f":"IF(SUMPRODUCT((CREZ_Tx_Inputs!$F$9:$F$108=$B22)*1)=0,0,SUMPRODUCT((CREZ_Tx_Inputs!$F$9:$F$108=$B22)*(CREZ_Tx_Inputs!$AB$9:$AB$108),CREZ_Tx_Inputs!$AG$9:$AG$108)/SUMPRODUCT((CREZ_Tx_Inputs!$F$9:$F$108=$B22)*CREZ_Tx_Inputs!$AB$9:$AB$108))","v":1.6749941360026891E-2},null,{"$f":"SUMPRODUCT((CAISO_Tx_Inputs!$B$6:$B$24=$B22)*CAISO_Tx_Inputs!C$6:C$24)","v":0},{"$f":"SUMPRODUCT((CAISO_Tx_Inputs!$B$6:$B$24=$B22)*CAISO_Tx_Inputs!D$6:D$24)","v":0},{"$f":"SUMPRODUCT((CAISO_Tx_Inputs!$B$6:$B$24=$B22)*CAISO_Tx_Inputs!E$6:E$24)","v":0},{"$f":"SUMPRODUCT((CAISO_Tx_Inputs!$B$6:$B$24=$B22)*CAISO_Tx_Inputs!F$6:F$24)","v":0},{"$f":"IF(SUMPRODUCT((CREZ_Tx_Inputs!$F$9:$F$106=$B22)*1)=0,0,SUMPRODUCT((CREZ_Tx_Inputs!$F$9:$F$106=$B22)*(CREZ_Tx_Inputs!$AB$9:$AB$106))/SUMPRODUCT((CREZ_Tx_Inputs!$F$9:$F$106=$B22)*1))","v":1500},{"$f":"IF(SUMPRODUCT((CREZ_Tx_Inputs!$F$9:$F$106=$B22)*1)=0,0,SUMPRODUCT((CREZ_Tx_Inputs!$F$9:$F$106=$B22)*(CREZ_Tx_Inputs!$AB$9:$AB$106))/SUMPRODUCT((CREZ_Tx_Inputs!$F$9:$F$106=$B22)*1))","v":1500},{"$f":"SUMPRODUCT((CAISO_Tx_Inputs!$B$6:$B$24=$B22)*CAISO_Tx_Inputs!G$6:G$24)","v":0},{"$f":"SUMPRODUCT((CAISO_Tx_Inputs!$B$6:$B$24=$B22)*CAISO_Tx_Inputs!H$6:H$24)","v":0},{"$f":"SUMPRODUCT((CAISO_Tx_Inputs!$B$6:$B$24=$B22)*CAISO_Tx_Inputs!I$6:I$24)","v":0},{"$f":"SUMPRODUCT((CAISO_Tx_Inputs!$B$6:$B$24=$B22)*CAISO_Tx_Inputs!J$6:J$24)","v":0},{"$f":"IF(SUMPRODUCT((CREZ_Tx_Inputs!$F$9:$F$106=$B22)*1)=0,0,SUMPRODUCT((CREZ_Tx_Inputs!$F$9:$F$106=$B22)*(CREZ_Tx_Inputs!$AB$9:$AB$106),CREZ_Tx_Inputs!$AE$9:$AE$106)/SUMPRODUCT((CREZ_Tx_Inputs!$F$9:$F$106=$B22)*CREZ_Tx_Inputs!$AB$9:$AB$106))","v":1522.7443700668109},{"$f":"IF(SUMPRODUCT((CREZ_Tx_Inputs!$F$9:$F$106=$B22)*1)=0,0,SUMPRODUCT((CREZ_Tx_Inputs!$F$9:$F$106=$B22)*(CREZ_Tx_Inputs!$AB$9:$AB$106),CREZ_Tx_Inputs!$AE$9:$AE$106)/SUMPRODUCT((CREZ_Tx_Inputs!$F$9:$F$106=$B22)*CREZ_Tx_Inputs!$AB$9:$AB$106))","v":1522.7443700668109},0,0,0,0,147.19862243979171,147.19862243979171,null,{"$f":"SUM($H22:H22)","v":0},{"$f":"SUM($H22:I22)","v":0},{"$f":"SUM($H22:J22)","v":0},{"$f":"SUM($H22:K22)","v":0},{"$f":"SUM($H22:L22)","v":1500},{"$f":"SUM($H22:M22)","v":3000},176.4,5,147.19862243979171,{"$f":"MAX(IF($C$115:$C$214=$B22,$AJ$115:$AJ$214))","v":0},1,1323.6,0,0,0,0,0,16.8,16.8,142.80000000000001,176.4,176.4,176.4,176.4,176.4,176.4,176.4,176.4,176.4,176.4,176.4,176.4,176.4,0,{"$f":"ROUND(MIN($BG22-SUM($BH22:BH22),IF(ISBLANK(I22),0,I22)),5)","v":0},{"$f":"ROUND(MIN($BG22-SUM($BH22:BI22),IF(ISBLANK(J22),0,J22)),5)","v":0},{"$f":"ROUND(MIN($BG22-SUM($BH22:BJ22),IF(ISBLANK(K22),0,K22)),5)","v":0},{"$f":"ROUND(MIN($BG22-SUM($BH22:BK22),IF(ISBLANK(L22),0,L22)),5)","v":176.4},{"$f":"ROUND(MIN($BG22-SUM($BH22:BL22),IF(ISBLANK(M22),0,M22)),5)","v":0},{"$f":"IF(SUMPRODUCT((ROUND($AM22:$BF22,5)>SUM($H22:H22)-H22*(1-$C$5*(1-$AJ22)))*1)>0,INDEX($AM$12:$BF$12,COUNT($AM$12:$BF$12)-SUMPRODUCT((ROUND($AM22:$BF22,5)>SUM($H22:H22)-H22*(1-$C$5*(1-$AJ22)))*1)+1),0)","v":2016},{"$f":"IF(SUMPRODUCT((ROUND($AM22:$BF22,5)>SUM($H22:I22)-I22*(1-$C$5*(1-$AJ22)))*1)>0,INDEX($AM$12:$BF$12,COUNT($AM$12:$BF$12)-SUMPRODUCT((ROUND($AM22:$BF22,5)>SUM($H22:I22)-I22*(1-$C$5*(1-$AJ22)))*1)+1),0)","v":2016},{"$f":"IF(SUMPRODUCT((ROUND($AM22:$BF22,5)>SUM($H22:J22)-J22*(1-$C$5*(1-$AJ22)))*1)>0,INDEX($AM$12:$BF$12,COUNT($AM$12:$BF$12)-SUMPRODUCT((ROUND($AM22:$BF22,5)>SUM($H22:J22)-J22*(1-$C$5*(1-$AJ22)))*1)+1),0)","v":2016},{"$f":"IF(SUMPRODUCT((ROUND($AM22:$BF22,5)>SUM($H22:K22)-K22*(1-$C$5*(1-$AJ22)))*1)>0,INDEX($AM$12:$BF$12,COUNT($AM$12:$BF$12)-SUMPRODUCT((ROUND($AM22:$BF22,5)>SUM($H22:K22)-K22*(1-$C$5*(1-$AJ22)))*1)+1),0)","v":2016},{"$f":"IF(SUMPRODUCT((ROUND($AM22:$BF22,5)>SUM($H22:L22)-L22*(1-$C$5*(1-$AJ22)))*1)>0,INDEX($AM$12:$BF$12,COUNT($AM$12:$BF$12)-SUMPRODUCT((ROUND($AM22:$BF22,5)>SUM($H22:L22)-L22*(1-$C$5*(1-$AJ22)))*1)+1),0)","v":0},{"$f":"IF(SUMPRODUCT((ROUND($AM22:$BF22,5)>SUM($H22:M22)-M22*(1-$C$5*(1-$AJ22)))*1)>0,INDEX($AM$12:$BF$12,COUNT($AM$12:$BF$12)-SUMPRODUCT((ROUND($AM22:$BF22,5)>SUM($H22:M22)-M22*(1-$C$5*(1-$AJ22)))*1)+1),0)","v":0},null,9999999,null,null,null,null,null,0,0,0,{"$f":"SUM($BU22:BU22)","v":9999999},{"$f":"SUM($BU22:BV22)","v":9999999},{"$f":"SUM($BU22:BW22)","v":9999999},0,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(MIN($DF22-SUM($DG22:DG22),IF(ISBLANK(BV22),0,BV22)),5)","v":0},{"$f":"ROUND(MIN($DF22-SUM($DG22:DH22),IF(ISBLANK(BW22),0,BW22)),5)","v":0},{"$f":"IF(SUMPRODUCT((ROUND($CL22:$DE22,5)>SUM(BU22:$BU22)-BU22*(1-0*(1-$AJ22)))*1)>0,INDEX($CL$12:$DE$12,COUNT($CL$12:$DE$12)-SUMPRODUCT((ROUND($CL22:$DE22,5)>SUM(BU22:$BU22)-BU22*(1-0*(1-$AJ22)))*1)+1),0)","v":0},{"$f":"IF(SUMPRODUCT((ROUND($CL22:$DE22,5)>SUM($BU22:BV22)-BV22*(1-0*(1-$AJ22)))*1)>0,INDEX($CL$12:$DE$12,COUNT($CL$12:$DE$12)-SUMPRODUCT((ROUND($CL22:$DE22,5)>SUM($BU22:BV22)-BV22*(1-0*(1-$AJ22)))*1)+1),0)","v":0},{"$f":"IF(SUMPRODUCT((ROUND($CL22:$DE22,5)>SUM($BU22:BW22)-BW22*(1-0*(1-$AJ22)))*1)>0,INDEX($CL$12:$DE$12,COUNT($CL$12:$DE$12)-SUMPRODUCT((ROUND($CL22:$DE22,5)>SUM($BU22:BW22)-BW22*(1-0*(1-$AJ22)))*1)+1),0)","v":0},null,null,null,null,{"$f":"IF($BG22>0,SUMPRODUCT(($BN22:$BS22<=DQ$12)*($BN22:$BS22>0)*$T22:$Y22,$BH22:$BM22,(1+General_Inputs!$F$36)^($BN22:$BS22-DQ$12))/1000,0)\n+IF($DF22>0,SUMPRODUCT(($DJ22:$DL22<=DQ$12)*($DJ22:$DL22>0)*$CA22:$CC22,$DG22:$DI22,(1+General_Inputs!$F$36)^($DJ22:$DL22-DQ$12))/1000,0)","v":0},{"$f":"IF($BG22>0,SUMPRODUCT(($BN22:$BS22<=DR$12)*($BN22:$BS22>0)*$T22:$Y22,$BH22:$BM22,(1+General_Inputs!$F$36)^($BN22:$BS22-DR$12))/1000,0)\n+IF($DF22>0,SUMPRODUCT(($DJ22:$DL22<=DR$12)*($DJ22:$DL22>0)*$CA22:$CC22,$DG22:$DI22,(1+General_Inputs!$F$36)^($DJ22:$DL22-DR$12))/1000,0)","v":0},{"$f":"IF($BG22>0,SUMPRODUCT(($BN22:$BS22<=DS$12)*($BN22:$BS22>0)*$T22:$Y22,$BH22:$BM22,(1+General_Inputs!$F$36)^($BN22:$BS22-DS$12))/1000,0)\n+IF($DF22>0,SUMPRODUCT(($DJ22:$DL22<=DS$12)*($DJ22:$DL22>0)*$CA22:$CC22,$DG22:$DI22,(1+General_Inputs!$F$36)^($DJ22:$DL22-DS$12))/1000,0)","v":0},{"$f":"IF($BG22>0,SUMPRODUCT(($BN22:$BS22<=DT$12)*($BN22:$BS22>0)*$T22:$Y22,$BH22:$BM22,(1+General_Inputs!$F$36)^($BN22:$BS22-DT$12))/1000,0)\n+IF($DF22>0,SUMPRODUCT(($DJ22:$DL22<=DT$12)*($DJ22:$DL22>0)*$CA22:$CC22,$DG22:$DI22,(1+General_Inputs!$F$36)^($DJ22:$DL22-DT$12))/1000,0)","v":0},{"$f":"IF($BG22>0,SUMPRODUCT(($BN22:$BS22<=DU$12)*($BN22:$BS22>0)*$T22:$Y22,$BH22:$BM22,(1+General_Inputs!$F$36)^($BN22:$BS22-DU$12))/1000,0)\n+IF($DF22>0,SUMPRODUCT(($DJ22:$DL22<=DU$12)*($DJ22:$DL22>0)*$CA22:$CC22,$DG22:$DI22,(1+General_Inputs!$F$36)^($DJ22:$DL22-DU$12))/1000,0)","v":0},{"$f":"IF($BG22>0,SUMPRODUCT(($BN22:$BS22<=DV$12)*($BN22:$BS22>0)*$T22:$Y22,$BH22:$BM22,(1+General_Inputs!$F$36)^($BN22:$BS22-DV$12))/1000,0)\n+IF($DF22>0,SUMPRODUCT(($DJ22:$DL22<=DV$12)*($DJ22:$DL22>0)*$CA22:$CC22,$DG22:$DI22,(1+General_Inputs!$F$36)^($DJ22:$DL22-DV$12))/1000,0)","v":0},{"$f":"IF($BG22>0,SUMPRODUCT(($BN22:$BS22<=DW$12)*($BN22:$BS22>0)*$T22:$Y22,$BH22:$BM22,(1+General_Inputs!$F$36)^($BN22:$BS22-DW$12))/1000,0)\n+IF($DF22>0,SUMPRODUCT(($DJ22:$DL22<=DW$12)*($DJ22:$DL22>0)*$CA22:$CC22,$DG22:$DI22,(1+General_Inputs!$F$36)^($DJ22:$DL22-DW$12))/1000,0)","v":0},{"$f":"IF($BG22>0,SUMPRODUCT(($BN22:$BS22<=DX$12)*($BN22:$BS22>0)*$T22:$Y22,$BH22:$BM22,(1+General_Inputs!$F$36)^($BN22:$BS22-DX$12))/1000,0)\n+IF($DF22>0,SUMPRODUCT(($DJ22:$DL22<=DX$12)*($DJ22:$DL22>0)*$CA22:$CC22,$DG22:$DI22,(1+General_Inputs!$F$36)^($DJ22:$DL22-DX$12))/1000,0)","v":0},{"$f":"IF($BG22>0,SUMPRODUCT(($BN22:$BS22<=DY$12)*($BN22:$BS22>0)*$T22:$Y22,$BH22:$BM22,(1+General_Inputs!$F$36)^($BN22:$BS22-DY$12))/1000,0)\n+IF($DF22>0,SUMPRODUCT(($DJ22:$DL22<=DY$12)*($DJ22:$DL22>0)*$CA22:$CC22,$DG22:$DI22,(1+General_Inputs!$F$36)^($DJ22:$DL22-DY$12))/1000,0)","v":0},{"$f":"IF($BG22>0,SUMPRODUCT(($BN22:$BS22<=DZ$12)*($BN22:$BS22>0)*$T22:$Y22,$BH22:$BM22,(1+General_Inputs!$F$36)^($BN22:$BS22-DZ$12))/1000,0)\n+IF($DF22>0,SUMPRODUCT(($DJ22:$DL22<=DZ$12)*($DJ22:$DL22>0)*$CA22:$CC22,$DG22:$DI22,(1+General_Inputs!$F$36)^($DJ22:$DL22-DZ$12))/1000,0)","v":0},{"$f":"IF($BG22>0,SUMPRODUCT(($BN22:$BS22<=EA$12)*($BN22:$BS22>0)*$T22:$Y22,$BH22:$BM22,(1+General_Inputs!$F$36)^($BN22:$BS22-EA$12))/1000,0)\n+IF($DF22>0,SUMPRODUCT(($DJ22:$DL22<=EA$12)*($DJ22:$DL22>0)*$CA22:$CC22,$DG22:$DI22,(1+General_Inputs!$F$36)^($DJ22:$DL22-EA$12))/1000,0)","v":0},{"$f":"IF($BG22>0,SUMPRODUCT(($BN22:$BS22<=EB$12)*($BN22:$BS22>0)*$T22:$Y22,$BH22:$BM22,(1+General_Inputs!$F$36)^($BN22:$BS22-EB$12))/1000,0)\n+IF($DF22>0,SUMPRODUCT(($DJ22:$DL22<=EB$12)*($DJ22:$DL22>0)*$CA22:$CC22,$DG22:$DI22,(1+General_Inputs!$F$36)^($DJ22:$DL22-EB$12))/1000,0)","v":0},{"$f":"IF($BG22>0,SUMPRODUCT(($BN22:$BS22<=EC$12)*($BN22:$BS22>0)*$T22:$Y22,$BH22:$BM22,(1+General_Inputs!$F$36)^($BN22:$BS22-EC$12))/1000,0)\n+IF($DF22>0,SUMPRODUCT(($DJ22:$DL22<=EC$12)*($DJ22:$DL22>0)*$CA22:$CC22,$DG22:$DI22,(1+General_Inputs!$F$36)^($DJ22:$DL22-EC$12))/1000,0)","v":0},{"$f":"IF($BG22>0,SUMPRODUCT(($BN22:$BS22<=ED$12)*($BN22:$BS22>0)*$T22:$Y22,$BH22:$BM22,(1+General_Inputs!$F$36)^($BN22:$BS22-ED$12))/1000,0)\n+IF($DF22>0,SUMPRODUCT(($DJ22:$DL22<=ED$12)*($DJ22:$DL22>0)*$CA22:$CC22,$DG22:$DI22,(1+General_Inputs!$F$36)^($DJ22:$DL22-ED$12))/1000,0)","v":0},{"$f":"IF($BG22>0,SUMPRODUCT(($BN22:$BS22<=EE$12)*($BN22:$BS22>0)*$T22:$Y22,$BH22:$BM22,(1+General_Inputs!$F$36)^($BN22:$BS22-EE$12))/1000,0)\n+IF($DF22>0,SUMPRODUCT(($DJ22:$DL22<=EE$12)*($DJ22:$DL22>0)*$CA22:$CC22,$DG22:$DI22,(1+General_Inputs!$F$36)^($DJ22:$DL22-EE$12))/1000,0)","v":0},{"$f":"IF($BG22>0,SUMPRODUCT(($BN22:$BS22<=EF$12)*($BN22:$BS22>0)*$T22:$Y22,$BH22:$BM22,(1+General_Inputs!$F$36)^($BN22:$BS22-EF$12))/1000,0)\n+IF($DF22>0,SUMPRODUCT(($DJ22:$DL22<=EF$12)*($DJ22:$DL22>0)*$CA22:$CC22,$DG22:$DI22,(1+General_Inputs!$F$36)^($DJ22:$DL22-EF$12))/1000,0)","v":0},{"$f":"IF($BG22>0,SUMPRODUCT(($BN22:$BS22<=EG$12)*($BN22:$BS22>0)*$T22:$Y22,$BH22:$BM22,(1+General_Inputs!$F$36)^($BN22:$BS22-EG$12))/1000,0)\n+IF($DF22>0,SUMPRODUCT(($DJ22:$DL22<=EG$12)*($DJ22:$DL22>0)*$CA22:$CC22,$DG22:$DI22,(1+General_Inputs!$F$36)^($DJ22:$DL22-EG$12))/1000,0)","v":0},{"$f":"IF($BG22>0,SUMPRODUCT(($BN22:$BS22<=EH$12)*($BN22:$BS22>0)*$T22:$Y22,$BH22:$BM22,(1+General_Inputs!$F$36)^($BN22:$BS22-EH$12))/1000,0)\n+IF($DF22>0,SUMPRODUCT(($DJ22:$DL22<=EH$12)*($DJ22:$DL22>0)*$CA22:$CC22,$DG22:$DI22,(1+General_Inputs!$F$36)^($DJ22:$DL22-EH$12))/1000,0)","v":0},{"$f":"IF($BG22>0,SUMPRODUCT(($BN22:$BS22<=EI$12)*($BN22:$BS22>0)*$T22:$Y22,$BH22:$BM22,(1+General_Inputs!$F$36)^($BN22:$BS22-EI$12))/1000,0)\n+IF($DF22>0,SUMPRODUCT(($DJ22:$DL22<=EI$12)*($DJ22:$DL22>0)*$CA22:$CC22,$DG22:$DI22,(1+General_Inputs!$F$36)^($DJ22:$DL22-EI$12))/1000,0)","v":0},{"$f":"IF($BG22>0,SUMPRODUCT(($BN22:$BS22<=EJ$12)*($BN22:$BS22>0)*$T22:$Y22,$BH22:$BM22,(1+General_Inputs!$F$36)^($BN22:$BS22-EJ$12))/1000,0)\n+IF($DF22>0,SUMPRODUCT(($DJ22:$DL22<=EJ$12)*($DJ22:$DL22>0)*$CA22:$CC22,$DG22:$DI22,(1+General_Inputs!$F$36)^($DJ22:$DL22-EJ$12))/1000,0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,2.1999999999999998E-8]
[10,"Greater Imperial","CA",1,{"$f":"INDEX(Tx_Mapping!$G$8:$G$93,MATCH($B23,Tx_Mapping!$F$8:$F$93,0))","v":"Greater Imperial"},{"$f":"IF(SUMPRODUCT((CREZ_Tx_Inputs!$F$9:$F$108=$B23)*1)=0,0,SUMPRODUCT((CREZ_Tx_Inputs!$F$9:$F$108=$B23)*(CREZ_Tx_Inputs!$AB$9:$AB$108),CREZ_Tx_Inputs!$AG$9:$AG$108)/SUMPRODUCT((CREZ_Tx_Inputs!$F$9:$F$108=$B23)*CREZ_Tx_Inputs!$AB$9:$AB$108))","v":1.3410010033281419E-2},null,{"$f":"SUMPRODUCT((CAISO_Tx_Inputs!$B$6:$B$24=$B23)*CAISO_Tx_Inputs!C$6:C$24)","v":523},{"$f":"SUMPRODUCT((CAISO_Tx_Inputs!$B$6:$B$24=$B23)*CAISO_Tx_Inputs!D$6:D$24)","v":0},{"$f":"SUMPRODUCT((CAISO_Tx_Inputs!$B$6:$B$24=$B23)*CAISO_Tx_Inputs!E$6:E$24)","v":1500},{"$f":"SUMPRODUCT((CAISO_Tx_Inputs!$B$6:$B$24=$B23)*CAISO_Tx_Inputs!F$6:F$24)","v":0},{"$f":"IF(SUMPRODUCT((CREZ_Tx_Inputs!$F$9:$F$106=$B23)*1)=0,0,SUMPRODUCT((CREZ_Tx_Inputs!$F$9:$F$106=$B23)*(CREZ_Tx_Inputs!$AB$9:$AB$106))/SUMPRODUCT((CREZ_Tx_Inputs!$F$9:$F$106=$B23)*1))","v":1500},{"$f":"IF(SUMPRODUCT((CREZ_Tx_Inputs!$F$9:$F$106=$B23)*1)=0,0,SUMPRODUCT((CREZ_Tx_Inputs!$F$9:$F$106=$B23)*(CREZ_Tx_Inputs!$AB$9:$AB$106))/SUMPRODUCT((CREZ_Tx_Inputs!$F$9:$F$106=$B23)*1))","v":1500},{"$f":"SUMPRODUCT((CAISO_Tx_Inputs!$B$6:$B$24=$B23)*CAISO_Tx_Inputs!G$6:G$24)","v":0},{"$f":"SUMPRODUCT((CAISO_Tx_Inputs!$B$6:$B$24=$B23)*CAISO_Tx_Inputs!H$6:H$24)","v":0},{"$f":"SUMPRODUCT((CAISO_Tx_Inputs!$B$6:$B$24=$B23)*CAISO_Tx_Inputs!I$6:I$24)","v":900},{"$f":"SUMPRODUCT((CAISO_Tx_Inputs!$B$6:$B$24=$B23)*CAISO_Tx_Inputs!J$6:J$24)","v":0},{"$f":"IF(SUMPRODUCT((CREZ_Tx_Inputs!$F$9:$F$106=$B23)*1)=0,0,SUMPRODUCT((CREZ_Tx_Inputs!$F$9:$F$106=$B23)*(CREZ_Tx_Inputs!$AB$9:$AB$106),CREZ_Tx_Inputs!$AE$9:$AE$106)/SUMPRODUCT((CREZ_Tx_Inputs!$F$9:$F$106=$B23)*CREZ_Tx_Inputs!$AB$9:$AB$106))","v":1388.4853938619776},{"$f":"IF(SUMPRODUCT((CREZ_Tx_Inputs!$F$9:$F$106=$B23)*1)=0,0,SUMPRODUCT((CREZ_Tx_Inputs!$F$9:$F$106=$B23)*(CREZ_Tx_Inputs!$AB$9:$AB$106),CREZ_Tx_Inputs!$AE$9:$AE$106)/SUMPRODUCT((CREZ_Tx_Inputs!$F$9:$F$106=$B23)*CREZ_Tx_Inputs!$AB$9:$AB$106))","v":1388.4853938619776},0,0,87,0,134.22025473999116,134.22025473999116,null,{"$f":"SUM($H23:H23)","v":523},{"$f":"SUM($H23:I23)","v":523},{"$f":"SUM($H23:J23)","v":2023},{"$f":"SUM($H23:K23)","v":2023},{"$f":"SUM($H23:L23)","v":3523},{"$f":"SUM($H23:M23)","v":5023},523,3,87,{"$f":"MAX(IF($C$115:$C$214=$B23,$AJ$115:$AJ$214))","v":1},1,1500,0,0,0,4.62,4.62,27.972000000000005,311.95250668590216,523,523,523,523,523,523,523,523,523,523,523,523,523,523,523,{"$f":"ROUND(MIN($BG23-SUM($BH23:BH23),IF(ISBLANK(I23),0,I23)),5)","v":0},{"$f":"ROUND(MIN($BG23-SUM($BH23:BI23),IF(ISBLANK(J23),0,J23)),5)","v":0},{"$f":"ROUND(MIN($BG23-SUM($BH23:BJ23),IF(ISBLANK(K23),0,K23)),5)","v":0},{"$f":"ROUND(MIN($BG23-SUM($BH23:BK23),IF(ISBLANK(L23),0,L23)),5)","v":0},{"$f":"ROUND(MIN($BG23-SUM($BH23:BL23),IF(ISBLANK(M23),0,M23)),5)","v":0},{"$f":"IF(SUMPRODUCT((ROUND($AM23:$BF23,5)>SUM($H23:H23)-H23*(1-$C$5*(1-$AJ23)))*1)>0,INDEX($AM$12:$BF$12,COUNT($AM$12:$BF$12)-SUMPRODUCT((ROUND($AM23:$BF23,5)>SUM($H23:H23)-H23*(1-$C$5*(1-$AJ23)))*1)+1),0)","v":2014},{"$f":"IF(SUMPRODUCT((ROUND($AM23:$BF23,5)>SUM($H23:I23)-I23*(1-$C$5*(1-$AJ23)))*1)>0,INDEX($AM$12:$BF$12,COUNT($AM$12:$BF$12)-SUMPRODUCT((ROUND($AM23:$BF23,5)>SUM($H23:I23)-I23*(1-$C$5*(1-$AJ23)))*1)+1),0)","v":0},{"$f":"IF(SUMPRODUCT((ROUND($AM23:$BF23,5)>SUM($H23:J23)-J23*(1-$C$5*(1-$AJ23)))*1)>0,INDEX($AM$12:$BF$12,COUNT($AM$12:$BF$12)-SUMPRODUCT((ROUND($AM23:$BF23,5)>SUM($H23:J23)-J23*(1-$C$5*(1-$AJ23)))*1)+1),0)","v":0},{"$f":"IF(SUMPRODUCT((ROUND($AM23:$BF23,5)>SUM($H23:K23)-K23*(1-$C$5*(1-$AJ23)))*1)>0,INDEX($AM$12:$BF$12,COUNT($AM$12:$BF$12)-SUMPRODUCT((ROUND($AM23:$BF23,5)>SUM($H23:K23)-K23*(1-$C$5*(1-$AJ23)))*1)+1),0)","v":0},{"$f":"IF(SUMPRODUCT((ROUND($AM23:$BF23,5)>SUM($H23:L23)-L23*(1-$C$5*(1-$AJ23)))*1)>0,INDEX($AM$12:$BF$12,COUNT($AM$12:$BF$12)-SUMPRODUCT((ROUND($AM23:$BF23,5)>SUM($H23:L23)-L23*(1-$C$5*(1-$AJ23)))*1)+1),0)","v":0},{"$f":"IF(SUMPRODUCT((ROUND($AM23:$BF23,5)>SUM($H23:M23)-M23*(1-$C$5*(1-$AJ23)))*1)>0,INDEX($AM$12:$BF$12,COUNT($AM$12:$BF$12)-SUMPRODUCT((ROUND($AM23:$BF23,5)>SUM($H23:M23)-M23*(1-$C$5*(1-$AJ23)))*1)+1),0)","v":0},null,9999999,null,null,null,null,null,0,0,0,{"$f":"SUM($BU23:BU23)","v":9999999},{"$f":"SUM($BU23:BV23)","v":9999999},{"$f":"SUM($BU23:BW23)","v":9999999},0,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(MIN($DF23-SUM($DG23:DG23),IF(ISBLANK(BV23),0,BV23)),5)","v":0},{"$f":"ROUND(MIN($DF23-SUM($DG23:DH23),IF(ISBLANK(BW23),0,BW23)),5)","v":0},{"$f":"IF(SUMPRODUCT((ROUND($CL23:$DE23,5)>SUM(BU23:$BU23)-BU23*(1-0*(1-$AJ23)))*1)>0,INDEX($CL$12:$DE$12,COUNT($CL$12:$DE$12)-SUMPRODUCT((ROUND($CL23:$DE23,5)>SUM(BU23:$BU23)-BU23*(1-0*(1-$AJ23)))*1)+1),0)","v":0},{"$f":"IF(SUMPRODUCT((ROUND($CL23:$DE23,5)>SUM($BU23:BV23)-BV23*(1-0*(1-$AJ23)))*1)>0,INDEX($CL$12:$DE$12,COUNT($CL$12:$DE$12)-SUMPRODUCT((ROUND($CL23:$DE23,5)>SUM($BU23:BV23)-BV23*(1-0*(1-$AJ23)))*1)+1),0)","v":0},{"$f":"IF(SUMPRODUCT((ROUND($CL23:$DE23,5)>SUM($BU23:BW23)-BW23*(1-0*(1-$AJ23)))*1)>0,INDEX($CL$12:$DE$12,COUNT($CL$12:$DE$12)-SUMPRODUCT((ROUND($CL23:$DE23,5)>SUM($BU23:BW23)-BW23*(1-0*(1-$AJ23)))*1)+1),0)","v":0},null,null,null,null,{"$f":"IF($BG23>0,SUMPRODUCT(($BN23:$BS23<=DQ$12)*($BN23:$BS23>0)*$T23:$Y23,$BH23:$BM23,(1+General_Inputs!$F$36)^($BN23:$BS23-DQ$12))/1000,0)\n+IF($DF23>0,SUMPRODUCT(($DJ23:$DL23<=DQ$12)*($DJ23:$DL23>0)*$CA23:$CC23,$DG23:$DI23,(1+General_Inputs!$F$36)^($DJ23:$DL23-DQ$12))/1000,0)","v":0},{"$f":"IF($BG23>0,SUMPRODUCT(($BN23:$BS23<=DR$12)*($BN23:$BS23>0)*$T23:$Y23,$BH23:$BM23,(1+General_Inputs!$F$36)^($BN23:$BS23-DR$12))/1000,0)\n+IF($DF23>0,SUMPRODUCT(($DJ23:$DL23<=DR$12)*($DJ23:$DL23>0)*$CA23:$CC23,$DG23:$DI23,(1+General_Inputs!$F$36)^($DJ23:$DL23-DR$12))/1000,0)","v":0},{"$f":"IF($BG23>0,SUMPRODUCT(($BN23:$BS23<=DS$12)*($BN23:$BS23>0)*$T23:$Y23,$BH23:$BM23,(1+General_Inputs!$F$36)^($BN23:$BS23-DS$12))/1000,0)\n+IF($DF23>0,SUMPRODUCT(($DJ23:$DL23<=DS$12)*($DJ23:$DL23>0)*$CA23:$CC23,$DG23:$DI23,(1+General_Inputs!$F$36)^($DJ23:$DL23-DS$12))/1000,0)","v":0},{"$f":"IF($BG23>0,SUMPRODUCT(($BN23:$BS23<=DT$12)*($BN23:$BS23>0)*$T23:$Y23,$BH23:$BM23,(1+General_Inputs!$F$36)^($BN23:$BS23-DT$12))/1000,0)\n+IF($DF23>0,SUMPRODUCT(($DJ23:$DL23<=DT$12)*($DJ23:$DL23>0)*$CA23:$CC23,$DG23:$DI23,(1+General_Inputs!$F$36)^($DJ23:$DL23-DT$12))/1000,0)","v":0},{"$f":"IF($BG23>0,SUMPRODUCT(($BN23:$BS23<=DU$12)*($BN23:$BS23>0)*$T23:$Y23,$BH23:$BM23,(1+General_Inputs!$F$36)^($BN23:$BS23-DU$12))/1000,0)\n+IF($DF23>0,SUMPRODUCT(($DJ23:$DL23<=DU$12)*($DJ23:$DL23>0)*$CA23:$CC23,$DG23:$DI23,(1+General_Inputs!$F$36)^($DJ23:$DL23-DU$12))/1000,0)","v":0},{"$f":"IF($BG23>0,SUMPRODUCT(($BN23:$BS23<=DV$12)*($BN23:$BS23>0)*$T23:$Y23,$BH23:$BM23,(1+General_Inputs!$F$36)^($BN23:$BS23-DV$12))/1000,0)\n+IF($DF23>0,SUMPRODUCT(($DJ23:$DL23<=DV$12)*($DJ23:$DL23>0)*$CA23:$CC23,$DG23:$DI23,(1+General_Inputs!$F$36)^($DJ23:$DL23-DV$12))/1000,0)","v":0},{"$f":"IF($BG23>0,SUMPRODUCT(($BN23:$BS23<=DW$12)*($BN23:$BS23>0)*$T23:$Y23,$BH23:$BM23,(1+General_Inputs!$F$36)^($BN23:$BS23-DW$12))/1000,0)\n+IF($DF23>0,SUMPRODUCT(($DJ23:$DL23<=DW$12)*($DJ23:$DL23>0)*$CA23:$CC23,$DG23:$DI23,(1+General_Inputs!$F$36)^($DJ23:$DL23-DW$12))/1000,0)","v":0},{"$f":"IF($BG23>0,SUMPRODUCT(($BN23:$BS23<=DX$12)*($BN23:$BS23>0)*$T23:$Y23,$BH23:$BM23,(1+General_Inputs!$F$36)^($BN23:$BS23-DX$12))/1000,0)\n+IF($DF23>0,SUMPRODUCT(($DJ23:$DL23<=DX$12)*($DJ23:$DL23>0)*$CA23:$CC23,$DG23:$DI23,(1+General_Inputs!$F$36)^($DJ23:$DL23-DX$12))/1000,0)","v":0},{"$f":"IF($BG23>0,SUMPRODUCT(($BN23:$BS23<=DY$12)*($BN23:$BS23>0)*$T23:$Y23,$BH23:$BM23,(1+General_Inputs!$F$36)^($BN23:$BS23-DY$12))/1000,0)\n+IF($DF23>0,SUMPRODUCT(($DJ23:$DL23<=DY$12)*($DJ23:$DL23>0)*$CA23:$CC23,$DG23:$DI23,(1+General_Inputs!$F$36)^($DJ23:$DL23-DY$12))/1000,0)","v":0},{"$f":"IF($BG23>0,SUMPRODUCT(($BN23:$BS23<=DZ$12)*($BN23:$BS23>0)*$T23:$Y23,$BH23:$BM23,(1+General_Inputs!$F$36)^($BN23:$BS23-DZ$12))/1000,0)\n+IF($DF23>0,SUMPRODUCT(($DJ23:$DL23<=DZ$12)*($DJ23:$DL23>0)*$CA23:$CC23,$DG23:$DI23,(1+General_Inputs!$F$36)^($DJ23:$DL23-DZ$12))/1000,0)","v":0},{"$f":"IF($BG23>0,SUMPRODUCT(($BN23:$BS23<=EA$12)*($BN23:$BS23>0)*$T23:$Y23,$BH23:$BM23,(1+General_Inputs!$F$36)^($BN23:$BS23-EA$12))/1000,0)\n+IF($DF23>0,SUMPRODUCT(($DJ23:$DL23<=EA$12)*($DJ23:$DL23>0)*$CA23:$CC23,$DG23:$DI23,(1+General_Inputs!$F$36)^($DJ23:$DL23-EA$12))/1000,0)","v":0},{"$f":"IF($BG23>0,SUMPRODUCT(($BN23:$BS23<=EB$12)*($BN23:$BS23>0)*$T23:$Y23,$BH23:$BM23,(1+General_Inputs!$F$36)^($BN23:$BS23-EB$12))/1000,0)\n+IF($DF23>0,SUMPRODUCT(($DJ23:$DL23<=EB$12)*($DJ23:$DL23>0)*$CA23:$CC23,$DG23:$DI23,(1+General_Inputs!$F$36)^($DJ23:$DL23-EB$12))/1000,0)","v":0},{"$f":"IF($BG23>0,SUMPRODUCT(($BN23:$BS23<=EC$12)*($BN23:$BS23>0)*$T23:$Y23,$BH23:$BM23,(1+General_Inputs!$F$36)^($BN23:$BS23-EC$12))/1000,0)\n+IF($DF23>0,SUMPRODUCT(($DJ23:$DL23<=EC$12)*($DJ23:$DL23>0)*$CA23:$CC23,$DG23:$DI23,(1+General_Inputs!$F$36)^($DJ23:$DL23-EC$12))/1000,0)","v":0},{"$f":"IF($BG23>0,SUMPRODUCT(($BN23:$BS23<=ED$12)*($BN23:$BS23>0)*$T23:$Y23,$BH23:$BM23,(1+General_Inputs!$F$36)^($BN23:$BS23-ED$12))/1000,0)\n+IF($DF23>0,SUMPRODUCT(($DJ23:$DL23<=ED$12)*($DJ23:$DL23>0)*$CA23:$CC23,$DG23:$DI23,(1+General_Inputs!$F$36)^($DJ23:$DL23-ED$12))/1000,0)","v":0},{"$f":"IF($BG23>0,SUMPRODUCT(($BN23:$BS23<=EE$12)*($BN23:$BS23>0)*$T23:$Y23,$BH23:$BM23,(1+General_Inputs!$F$36)^($BN23:$BS23-EE$12))/1000,0)\n+IF($DF23>0,SUMPRODUCT(($DJ23:$DL23<=EE$12)*($DJ23:$DL23>0)*$CA23:$CC23,$DG23:$DI23,(1+General_Inputs!$F$36)^($DJ23:$DL23-EE$12))/1000,0)","v":0},{"$f":"IF($BG23>0,SUMPRODUCT(($BN23:$BS23<=EF$12)*($BN23:$BS23>0)*$T23:$Y23,$BH23:$BM23,(1+General_Inputs!$F$36)^($BN23:$BS23-EF$12))/1000,0)\n+IF($DF23>0,SUMPRODUCT(($DJ23:$DL23<=EF$12)*($DJ23:$DL23>0)*$CA23:$CC23,$DG23:$DI23,(1+General_Inputs!$F$36)^($DJ23:$DL23-EF$12))/1000,0)","v":0},{"$f":"IF($BG23>0,SUMPRODUCT(($BN23:$BS23<=EG$12)*($BN23:$BS23>0)*$T23:$Y23,$BH23:$BM23,(1+General_Inputs!$F$36)^($BN23:$BS23-EG$12))/1000,0)\n+IF($DF23>0,SUMPRODUCT(($DJ23:$DL23<=EG$12)*($DJ23:$DL23>0)*$CA23:$CC23,$DG23:$DI23,(1+General_Inputs!$F$36)^($DJ23:$DL23-EG$12))/1000,0)","v":0},{"$f":"IF($BG23>0,SUMPRODUCT(($BN23:$BS23<=EH$12)*($BN23:$BS23>0)*$T23:$Y23,$BH23:$BM23,(1+General_Inputs!$F$36)^($BN23:$BS23-EH$12))/1000,0)\n+IF($DF23>0,SUMPRODUCT(($DJ23:$DL23<=EH$12)*($DJ23:$DL23>0)*$CA23:$CC23,$DG23:$DI23,(1+General_Inputs!$F$36)^($DJ23:$DL23-EH$12))/1000,0)","v":0},{"$f":"IF($BG23>0,SUMPRODUCT(($BN23:$BS23<=EI$12)*($BN23:$BS23>0)*$T23:$Y23,$BH23:$BM23,(1+General_Inputs!$F$36)^($BN23:$BS23-EI$12))/1000,0)\n+IF($DF23>0,SUMPRODUCT(($DJ23:$DL23<=EI$12)*($DJ23:$DL23>0)*$CA23:$CC23,$DG23:$DI23,(1+General_Inputs!$F$36)^($DJ23:$DL23-EI$12))/1000,0)","v":0},{"$f":"IF($BG23>0,SUMPRODUCT(($BN23:$BS23<=EJ$12)*($BN23:$BS23>0)*$T23:$Y23,$BH23:$BM23,(1+General_Inputs!$F$36)^($BN23:$BS23-EJ$12))/1000,0)\n+IF($DF23>0,SUMPRODUCT(($DJ23:$DL23<=EJ$12)*($DJ23:$DL23>0)*$CA23:$CC23,$DG23:$DI23,(1+General_Inputs!$F$36)^($DJ23:$DL23-EJ$12))/1000,0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,2.3000000000000001E-8]
[11,"Greater Kramer","CA",1,{"$f":"INDEX(Tx_Mapping!$G$8:$G$93,MATCH($B24,Tx_Mapping!$F$8:$F$93,0))","v":"Kramer & Inyokern"},{"$f":"IF(SUMPRODUCT((CREZ_Tx_Inputs!$F$9:$F$108=$B24)*1)=0,0,SUMPRODUCT((CREZ_Tx_Inputs!$F$9:$F$108=$B24)*(CREZ_Tx_Inputs!$AB$9:$AB$108),CREZ_Tx_Inputs!$AG$9:$AG$108)/SUMPRODUCT((CREZ_Tx_Inputs!$F$9:$F$108=$B24)*CREZ_Tx_Inputs!$AB$9:$AB$108))","v":6.923912135541002E-3},null,{"$f":"SUMPRODUCT((CAISO_Tx_Inputs!$B$6:$B$24=$B24)*CAISO_Tx_Inputs!C$6:C$24)","v":0},{"$f":"SUMPRODUCT((CAISO_Tx_Inputs!$B$6:$B$24=$B24)*CAISO_Tx_Inputs!D$6:D$24)","v":0},{"$f":"SUMPRODUCT((CAISO_Tx_Inputs!$B$6:$B$24=$B24)*CAISO_Tx_Inputs!E$6:E$24)","v":760},{"$f":"SUMPRODUCT((CAISO_Tx_Inputs!$B$6:$B$24=$B24)*CAISO_Tx_Inputs!F$6:F$24)","v":0},{"$f":"IF(SUMPRODUCT((CREZ_Tx_Inputs!$F$9:$F$106=$B24)*1)=0,0,SUMPRODUCT((CREZ_Tx_Inputs!$F$9:$F$106=$B24)*(CREZ_Tx_Inputs!$AB$9:$AB$106))/SUMPRODUCT((CREZ_Tx_Inputs!$F$9:$F$106=$B24)*1))","v":1500},{"$f":"IF(SUMPRODUCT((CREZ_Tx_Inputs!$F$9:$F$106=$B24)*1)=0,0,SUMPRODUCT((CREZ_Tx_Inputs!$F$9:$F$106=$B24)*(CREZ_Tx_Inputs!$AB$9:$AB$106))/SUMPRODUCT((CREZ_Tx_Inputs!$F$9:$F$106=$B24)*1))","v":1500},{"$f":"SUMPRODUCT((CAISO_Tx_Inputs!$B$6:$B$24=$B24)*CAISO_Tx_Inputs!G$6:G$24)","v":0},{"$f":"SUMPRODUCT((CAISO_Tx_Inputs!$B$6:$B$24=$B24)*CAISO_Tx_Inputs!H$6:H$24)","v":0},{"$f":"SUMPRODUCT((CAISO_Tx_Inputs!$B$6:$B$24=$B24)*CAISO_Tx_Inputs!I$6:I$24)","v":436},{"$f":"SUMPRODUCT((CAISO_Tx_Inputs!$B$6:$B$24=$B24)*CAISO_Tx_Inputs!J$6:J$24)","v":0},{"$f":"IF(SUMPRODUCT((CREZ_Tx_Inputs!$F$9:$F$106=$B24)*1)=0,0,SUMPRODUCT((CREZ_Tx_Inputs!$F$9:$F$106=$B24)*(CREZ_Tx_Inputs!$AB$9:$AB$106),CREZ_Tx_Inputs!$AE$9:$AE$106)/SUMPRODUCT((CREZ_Tx_Inputs!$F$9:$F$106=$B24)*CREZ_Tx_Inputs!$AB$9:$AB$106))","v":555.34944002287443},{"$f":"IF(SUMPRODUCT((CREZ_Tx_Inputs!$F$9:$F$106=$B24)*1)=0,0,SUMPRODUCT((CREZ_Tx_Inputs!$F$9:$F$106=$B24)*(CREZ_Tx_Inputs!$AB$9:$AB$106),CREZ_Tx_Inputs!$AE$9:$AE$106)/SUMPRODUCT((CREZ_Tx_Inputs!$F$9:$F$106=$B24)*CREZ_Tx_Inputs!$AB$9:$AB$106))","v":555.34944002287443},0,0,83.184210526315795,0,53.683779202211191,53.683779202211191,null,{"$f":"SUM($H24:H24)","v":0},{"$f":"SUM($H24:I24)","v":0},{"$f":"SUM($H24:J24)","v":760},{"$f":"SUM($H24:K24)","v":760},{"$f":"SUM($H24:L24)","v":2260},{"$f":"SUM($H24:M24)","v":3760},2480.9064822846403,6,53.683779202211191,{"$f":"MAX(IF($C$115:$C$214=$B24,$AJ$115:$AJ$214))","v":1},0,1279.0935177153597,{"$f":"SUMPRODUCT(($C$115:$C$213=$B24)*AM$115:AM$213)","v":0},0,0,0,31.08,81.463200000000001,81.463200000000001,81.463200000000001,81.463200000000001,81.463200000000001,{"$f":"SUMPRODUCT(($C$115:$C$213=$B24)*AW$115:AW$213)","v":81.463200000000001},81.463200000000001,81.463200000000001,81.463200000000001,81.463200000000001,81.463200000000001,81.463200000000001,759.99999999999989,2260,2480.9064822846403,2480.9064822846403,0,{"$f":"ROUND(MIN($BG24-SUM($BH24:BH24),IF(ISBLANK(I24),0,I24)),5)","v":0},{"$f":"ROUND(MIN($BG24-SUM($BH24:BI24),IF(ISBLANK(J24),0,J24)),5)","v":760},{"$f":"ROUND(MIN($BG24-SUM($BH24:BJ24),IF(ISBLANK(K24),0,K24)),5)","v":0},{"$f":"ROUND(MIN($BG24-SUM($BH24:BK24),IF(ISBLANK(L24),0,L24)),5)","v":1500},{"$f":"ROUND(MIN($BG24-SUM($BH24:BL24),IF(ISBLANK(M24),0,M24)),5)","v":220.90647999999999},{"$f":"IF(SUMPRODUCT((ROUND($AM24:$BF24,5)>SUM($H24:H24)-H24*(1-$C$5*(1-$AJ24)))*1)>0,INDEX($AM$12:$BF$12,COUNT($AM$12:$BF$12)-SUMPRODUCT((ROUND($AM24:$BF24,5)>SUM($H24:H24)-H24*(1-$C$5*(1-$AJ24)))*1)+1),0)","v":2015},{"$f":"IF(SUMPRODUCT((ROUND($AM24:$BF24,5)>SUM($H24:I24)-I24*(1-$C$5*(1-$AJ24)))*1)>0,INDEX($AM$12:$BF$12,COUNT($AM$12:$BF$12)-SUMPRODUCT((ROUND($AM24:$BF24,5)>SUM($H24:I24)-I24*(1-$C$5*(1-$AJ24)))*1)+1),0)","v":2015},{"$f":"IF(SUMPRODUCT((ROUND($AM24:$BF24,5)>SUM($H24:J24)-J24*(1-$C$5*(1-$AJ24)))*1)>0,INDEX($AM$12:$BF$12,COUNT($AM$12:$BF$12)-SUMPRODUCT((ROUND($AM24:$BF24,5)>SUM($H24:J24)-J24*(1-$C$5*(1-$AJ24)))*1)+1),0)","v":2015},{"$f":"IF(SUMPRODUCT((ROUND($AM24:$BF24,5)>SUM($H24:K24)-K24*(1-$C$5*(1-$AJ24)))*1)>0,INDEX($AM$12:$BF$12,COUNT($AM$12:$BF$12)-SUMPRODUCT((ROUND($AM24:$BF24,5)>SUM($H24:K24)-K24*(1-$C$5*(1-$AJ24)))*1)+1),0)","v":2029},{"$f":"IF(SUMPRODUCT((ROUND($AM24:$BF24,5)>SUM($H24:L24)-L24*(1-$C$5*(1-$AJ24)))*1)>0,INDEX($AM$12:$BF$12,COUNT($AM$12:$BF$12)-SUMPRODUCT((ROUND($AM24:$BF24,5)>SUM($H24:L24)-L24*(1-$C$5*(1-$AJ24)))*1)+1),0)","v":2029},{"$f":"IF(SUMPRODUCT((ROUND($AM24:$BF24,5)>SUM($H24:M24)-M24*(1-$C$5*(1-$AJ24)))*1)>0,INDEX($AM$12:$BF$12,COUNT($AM$12:$BF$12)-SUMPRODUCT((ROUND($AM24:$BF24,5)>SUM($H24:M24)-M24*(1-$C$5*(1-$AJ24)))*1)+1),0)","v":2030},null,9999999,null,null,null,null,null,0,0,0,{"$f":"SUM($BU24:BU24)","v":9999999},{"$f":"SUM($BU24:BV24)","v":9999999},{"$f":"SUM($BU24:BW24)","v":9999999},0,1,0,0,0,{"$f":"SUMPRODUCT(($C$115:$C$213=$B24)*CL$115:CL$213)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"SUMPRODUCT(($C$115:$C$213=$B24)*CV$115:CV$213)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(MIN($DF24-SUM($DG24:DG24),IF(ISBLANK(BV24),0,BV24)),5)","v":0},{"$f":"ROUND(MIN($DF24-SUM($DG24:DH24),IF(ISBLANK(BW24),0,BW24)),5)","v":0},{"$f":"IF(SUMPRODUCT((ROUND($CL24:$DE24,5)>SUM(BU24:$BU24)-BU24*(1-0*(1-$AJ24)))*1)>0,INDEX($CL$12:$DE$12,COUNT($CL$12:$DE$12)-SUMPRODUCT((ROUND($CL24:$DE24,5)>SUM(BU24:$BU24)-BU24*(1-0*(1-$AJ24)))*1)+1),0)","v":0},{"$f":"IF(SUMPRODUCT((ROUND($CL24:$DE24,5)>SUM($BU24:BV24)-BV24*(1-0*(1-$AJ24)))*1)>0,INDEX($CL$12:$DE$12,COUNT($CL$12:$DE$12)-SUMPRODUCT((ROUND($CL24:$DE24,5)>SUM($BU24:BV24)-BV24*(1-0*(1-$AJ24)))*1)+1),0)","v":0},{"$f":"IF(SUMPRODUCT((ROUND($CL24:$DE24,5)>SUM($BU24:BW24)-BW24*(1-0*(1-$AJ24)))*1)>0,INDEX($CL$12:$DE$12,COUNT($CL$12:$DE$12)-SUMPRODUCT((ROUND($CL24:$DE24,5)>SUM($BU24:BW24)-BW24*(1-0*(1-$AJ24)))*1)+1),0)","v":0},null,null,null,null,{"$f":"IF($BG24>0,SUMPRODUCT(($BN24:$BS24<=DQ$12)*($BN24:$BS24>0)*$T24:$Y24,$BH24:$BM24,(1+General_Inputs!$F$36)^($BN24:$BS24-DQ$12))/1000,0)\n+IF($DF24>0,SUMPRODUCT(($DJ24:$DL24<=DQ$12)*($DJ24:$DL24>0)*$CA24:$CC24,$DG24:$DI24,(1+General_Inputs!$F$36)^($DJ24:$DL24-DQ$12))/1000,0)","v":0},{"$f":"IF($BG24>0,SUMPRODUCT(($BN24:$BS24<=DR$12)*($BN24:$BS24>0)*$T24:$Y24,$BH24:$BM24,(1+General_Inputs!$F$36)^($BN24:$BS24-DR$12))/1000,0)\n+IF($DF24>0,SUMPRODUCT(($DJ24:$DL24<=DR$12)*($DJ24:$DL24>0)*$CA24:$CC24,$DG24:$DI24,(1+General_Inputs!$F$36)^($DJ24:$DL24-DR$12))/1000,0)","v":0},{"$f":"IF($BG24>0,SUMPRODUCT(($BN24:$BS24<=DS$12)*($BN24:$BS24>0)*$T24:$Y24,$BH24:$BM24,(1+General_Inputs!$F$36)^($BN24:$BS24-DS$12))/1000,0)\n+IF($DF24>0,SUMPRODUCT(($DJ24:$DL24<=DS$12)*($DJ24:$DL24>0)*$CA24:$CC24,$DG24:$DI24,(1+General_Inputs!$F$36)^($DJ24:$DL24-DS$12))/1000,0)","v":0},{"$f":"IF($BG24>0,SUMPRODUCT(($BN24:$BS24<=DT$12)*($BN24:$BS24>0)*$T24:$Y24,$BH24:$BM24,(1+General_Inputs!$F$36)^($BN24:$BS24-DT$12))/1000,0)\n+IF($DF24>0,SUMPRODUCT(($DJ24:$DL24<=DT$12)*($DJ24:$DL24>0)*$CA24:$CC24,$DG24:$DI24,(1+General_Inputs!$F$36)^($DJ24:$DL24-DT$12))/1000,0)","v":0},{"$f":"IF($BG24>0,SUMPRODUCT(($BN24:$BS24<=DU$12)*($BN24:$BS24>0)*$T24:$Y24,$BH24:$BM24,(1+General_Inputs!$F$36)^($BN24:$BS24-DU$12))/1000,0)\n+IF($DF24>0,SUMPRODUCT(($DJ24:$DL24<=DU$12)*($DJ24:$DL24>0)*$CA24:$CC24,$DG24:$DI24,(1+General_Inputs!$F$36)^($DJ24:$DL24-DU$12))/1000,0)","v":63.220000000000006},{"$f":"IF($BG24>0,SUMPRODUCT(($BN24:$BS24<=DV$12)*($BN24:$BS24>0)*$T24:$Y24,$BH24:$BM24,(1+General_Inputs!$F$36)^($BN24:$BS24-DV$12))/1000,0)\n+IF($DF24>0,SUMPRODUCT(($DJ24:$DL24<=DV$12)*($DJ24:$DL24>0)*$CA24:$CC24,$DG24:$DI24,(1+General_Inputs!$F$36)^($DJ24:$DL24-DV$12))/1000,0)","v":61.980392156862749},{"$f":"IF($BG24>0,SUMPRODUCT(($BN24:$BS24<=DW$12)*($BN24:$BS24>0)*$T24:$Y24,$BH24:$BM24,(1+General_Inputs!$F$36)^($BN24:$BS24-DW$12))/1000,0)\n+IF($DF24>0,SUMPRODUCT(($DJ24:$DL24<=DW$12)*($DJ24:$DL24>0)*$CA24:$CC24,$DG24:$DI24,(1+General_Inputs!$F$36)^($DJ24:$DL24-DW$12))/1000,0)","v":60.765090349865446},{"$f":"IF($BG24>0,SUMPRODUCT(($BN24:$BS24<=DX$12)*($BN24:$BS24>0)*$T24:$Y24,$BH24:$BM24,(1+General_Inputs!$F$36)^($BN24:$BS24-DX$12))/1000,0)\n+IF($DF24>0,SUMPRODUCT(($DJ24:$DL24<=DX$12)*($DJ24:$DL24>0)*$CA24:$CC24,$DG24:$DI24,(1+General_Inputs!$F$36)^($DJ24:$DL24-DX$12))/1000,0)","v":59.573617990064164},{"$f":"IF($BG24>0,SUMPRODUCT(($BN24:$BS24<=DY$12)*($BN24:$BS24>0)*$T24:$Y24,$BH24:$BM24,(1+General_Inputs!$F$36)^($BN24:$BS24-DY$12))/1000,0)\n+IF($DF24>0,SUMPRODUCT(($DJ24:$DL24<=DY$12)*($DJ24:$DL24>0)*$CA24:$CC24,$DG24:$DI24,(1+General_Inputs!$F$36)^($DJ24:$DL24-DY$12))/1000,0)","v":58.405507833396236},{"$f":"IF($BG24>0,SUMPRODUCT(($BN24:$BS24<=DZ$12)*($BN24:$BS24>0)*$T24:$Y24,$BH24:$BM24,(1+General_Inputs!$F$36)^($BN24:$BS24-DZ$12))/1000,0)\n+IF($DF24>0,SUMPRODUCT(($DJ24:$DL24<=DZ$12)*($DJ24:$DL24>0)*$CA24:$CC24,$DG24:$DI24,(1+General_Inputs!$F$36)^($DJ24:$DL24-DZ$12))/1000,0)","v":57.260301797447291},{"$f":"IF($BG24>0,SUMPRODUCT(($BN24:$BS24<=EA$12)*($BN24:$BS24>0)*$T24:$Y24,$BH24:$BM24,(1+General_Inputs!$F$36)^($BN24:$BS24-EA$12))/1000,0)\n+IF($DF24>0,SUMPRODUCT(($DJ24:$DL24<=EA$12)*($DJ24:$DL24>0)*$CA24:$CC24,$DG24:$DI24,(1+General_Inputs!$F$36)^($DJ24:$DL24-EA$12))/1000,0)","v":56.137550781811065},{"$f":"IF($BG24>0,SUMPRODUCT(($BN24:$BS24<=EB$12)*($BN24:$BS24>0)*$T24:$Y24,$BH24:$BM24,(1+General_Inputs!$F$36)^($BN24:$BS24-EB$12))/1000,0)\n+IF($DF24>0,SUMPRODUCT(($DJ24:$DL24<=EB$12)*($DJ24:$DL24>0)*$CA24:$CC24,$DG24:$DI24,(1+General_Inputs!$F$36)^($DJ24:$DL24-EB$12))/1000,0)","v":55.03681449197164},{"$f":"IF($BG24>0,SUMPRODUCT(($BN24:$BS24<=EC$12)*($BN24:$BS24>0)*$T24:$Y24,$BH24:$BM24,(1+General_Inputs!$F$36)^($BN24:$BS24-EC$12))/1000,0)\n+IF($DF24>0,SUMPRODUCT(($DJ24:$DL24<=EC$12)*($DJ24:$DL24>0)*$CA24:$CC24,$DG24:$DI24,(1+General_Inputs!$F$36)^($DJ24:$DL24-EC$12))/1000,0)","v":53.957661266638858},{"$f":"IF($BG24>0,SUMPRODUCT(($BN24:$BS24<=ED$12)*($BN24:$BS24>0)*$T24:$Y24,$BH24:$BM24,(1+General_Inputs!$F$36)^($BN24:$BS24-ED$12))/1000,0)\n+IF($DF24>0,SUMPRODUCT(($DJ24:$DL24<=ED$12)*($DJ24:$DL24>0)*$CA24:$CC24,$DG24:$DI24,(1+General_Inputs!$F$36)^($DJ24:$DL24-ED$12))/1000,0)","v":52.899667908469475},{"$f":"IF($BG24>0,SUMPRODUCT(($BN24:$BS24<=EE$12)*($BN24:$BS24>0)*$T24:$Y24,$BH24:$BM24,(1+General_Inputs!$F$36)^($BN24:$BS24-EE$12))/1000,0)\n+IF($DF24>0,SUMPRODUCT(($DJ24:$DL24<=EE$12)*($DJ24:$DL24>0)*$CA24:$CC24,$DG24:$DI24,(1+General_Inputs!$F$36)^($DJ24:$DL24-EE$12))/1000,0)","v":51.86241951810733},{"$f":"IF($BG24>0,SUMPRODUCT(($BN24:$BS24<=EF$12)*($BN24:$BS24>0)*$T24:$Y24,$BH24:$BM24,(1+General_Inputs!$F$36)^($BN24:$BS24-EF$12))/1000,0)\n+IF($DF24>0,SUMPRODUCT(($DJ24:$DL24<=EF$12)*($DJ24:$DL24>0)*$CA24:$CC24,$DG24:$DI24,(1+General_Inputs!$F$36)^($DJ24:$DL24-EF$12))/1000,0)","v":50.845509331477778},{"$f":"IF($BG24>0,SUMPRODUCT(($BN24:$BS24<=EG$12)*($BN24:$BS24>0)*$T24:$Y24,$BH24:$BM24,(1+General_Inputs!$F$36)^($BN24:$BS24-EG$12))/1000,0)\n+IF($DF24>0,SUMPRODUCT(($DJ24:$DL24<=EG$12)*($DJ24:$DL24>0)*$CA24:$CC24,$DG24:$DI24,(1+General_Inputs!$F$36)^($DJ24:$DL24-EG$12))/1000,0)","v":49.848538560272324},{"$f":"IF($BG24>0,SUMPRODUCT(($BN24:$BS24<=EH$12)*($BN24:$BS24>0)*$T24:$Y24,$BH24:$BM24,(1+General_Inputs!$F$36)^($BN24:$BS24-EH$12))/1000,0)\n+IF($DF24>0,SUMPRODUCT(($DJ24:$DL24<=EH$12)*($DJ24:$DL24>0)*$CA24:$CC24,$DG24:$DI24,(1+General_Inputs!$F$36)^($DJ24:$DL24-EH$12))/1000,0)","v":48.871116235561111},{"$f":"IF($BG24>0,SUMPRODUCT(($BN24:$BS24<=EI$12)*($BN24:$BS24>0)*$T24:$Y24,$BH24:$BM24,(1+General_Inputs!$F$36)^($BN24:$BS24-EI$12))/1000,0)\n+IF($DF24>0,SUMPRODUCT(($DJ24:$DL24<=EI$12)*($DJ24:$DL24>0)*$CA24:$CC24,$DG24:$DI24,(1+General_Inputs!$F$36)^($DJ24:$DL24-EI$12))/1000,0)","v":128.43852785778847},{"$f":"IF($BG24>0,SUMPRODUCT(($BN24:$BS24<=EJ$12)*($BN24:$BS24>0)*$T24:$Y24,$BH24:$BM24,(1+General_Inputs!$F$36)^($BN24:$BS24-EJ$12))/1000,0)\n+IF($DF24>0,SUMPRODUCT(($DJ24:$DL24<=EJ$12)*($DJ24:$DL24>0)*$CA24:$CC24,$DG24:$DI24,(1+General_Inputs!$F$36)^($DJ24:$DL24-EJ$12))/1000,0)","v":137.7792200474307},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,3760,3760.0000000240002]
[12,"Humboldt County","CA",1,{"$f":"INDEX(Tx_Mapping!$G$8:$G$93,MATCH($B25,Tx_Mapping!$F$8:$F$93,0))","v":"n/a"},{"$f":"IF(SUMPRODUCT((CREZ_Tx_Inputs!$F$9:$F$108=$B25)*1)=0,0,SUMPRODUCT((CREZ_Tx_Inputs!$F$9:$F$108=$B25)*(CREZ_Tx_Inputs!$AB$9:$AB$108),CREZ_Tx_Inputs!$AG$9:$AG$108)/SUMPRODUCT((CREZ_Tx_Inputs!$F$9:$F$108=$B25)*CREZ_Tx_Inputs!$AB$9:$AB$108))","v":1.9239901235768166E-2},null,{"$f":"SUMPRODUCT((CAISO_Tx_Inputs!$B$6:$B$24=$B25)*CAISO_Tx_Inputs!C$6:C$24)","v":0},{"$f":"SUMPRODUCT((CAISO_Tx_Inputs!$B$6:$B$24=$B25)*CAISO_Tx_Inputs!D$6:D$24)","v":0},{"$f":"SUMPRODUCT((CAISO_Tx_Inputs!$B$6:$B$24=$B25)*CAISO_Tx_Inputs!E$6:E$24)","v":0},{"$f":"SUMPRODUCT((CAISO_Tx_Inputs!$B$6:$B$24=$B25)*CAISO_Tx_Inputs!F$6:F$24)","v":0},{"$f":"IF(SUMPRODUCT((CREZ_Tx_Inputs!$F$9:$F$106=$B25)*1)=0,0,SUMPRODUCT((CREZ_Tx_Inputs!$F$9:$F$106=$B25)*(CREZ_Tx_Inputs!$AB$9:$AB$106))/SUMPRODUCT((CREZ_Tx_Inputs!$F$9:$F$106=$B25)*1))","v":1500},{"$f":"IF(SUMPRODUCT((CREZ_Tx_Inputs!$F$9:$F$106=$B25)*1)=0,0,SUMPRODUCT((CREZ_Tx_Inputs!$F$9:$F$106=$B25)*(CREZ_Tx_Inputs!$AB$9:$AB$106))/SUMPRODUCT((CREZ_Tx_Inputs!$F$9:$F$106=$B25)*1))","v":1500},{"$f":"SUMPRODUCT((CAISO_Tx_Inputs!$B$6:$B$24=$B25)*CAISO_Tx_Inputs!G$6:G$24)","v":0},{"$f":"SUMPRODUCT((CAISO_Tx_Inputs!$B$6:$B$24=$B25)*CAISO_Tx_Inputs!H$6:H$24)","v":0},{"$f":"SUMPRODUCT((CAISO_Tx_Inputs!$B$6:$B$24=$B25)*CAISO_Tx_Inputs!I$6:I$24)","v":0},{"$f":"SUMPRODUCT((CAISO_Tx_Inputs!$B$6:$B$24=$B25)*CAISO_Tx_Inputs!J$6:J$24)","v":0},{"$f":"IF(SUMPRODUCT((CREZ_Tx_Inputs!$F$9:$F$106=$B25)*1)=0,0,SUMPRODUCT((CREZ_Tx_Inputs!$F$9:$F$106=$B25)*(CREZ_Tx_Inputs!$AB$9:$AB$106),CREZ_Tx_Inputs!$AE$9:$AE$106)/SUMPRODUCT((CREZ_Tx_Inputs!$F$9:$F$106=$B25)*CREZ_Tx_Inputs!$AB$9:$AB$106))","v":1747.8188004903225},{"$f":"IF(SUMPRODUCT((CREZ_Tx_Inputs!$F$9:$F$106=$B25)*1)=0,0,SUMPRODUCT((CREZ_Tx_Inputs!$F$9:$F$106=$B25)*(CREZ_Tx_Inputs!$AB$9:$AB$106),CREZ_Tx_Inputs!$AE$9:$AE$106)/SUMPRODUCT((CREZ_Tx_Inputs!$F$9:$F$106=$B25)*CREZ_Tx_Inputs!$AB$9:$AB$106))","v":1747.8188004903225},0,0,0,0,168.95581738073116,168.95581738073116,null,{"$f":"SUM($H25:H25)","v":0},{"$f":"SUM($H25:I25)","v":0},{"$f":"SUM($H25:J25)","v":0},{"$f":"SUM($H25:K25)","v":0},{"$f":"SUM($H25:L25)","v":1500},{"$f":"SUM($H25:M25)","v":3000},0,5,168.95581738073116,{"$f":"MAX(IF($C$115:$C$214=$B25,$AJ$115:$AJ$214))","v":0},1,1500,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(MIN($BG25-SUM($BH25:BH25),IF(ISBLANK(I25),0,I25)),5)","v":0},{"$f":"ROUND(MIN($BG25-SUM($BH25:BI25),IF(ISBLANK(J25),0,J25)),5)","v":0},{"$f":"ROUND(MIN($BG25-SUM($BH25:BJ25),IF(ISBLANK(K25),0,K25)),5)","v":0},{"$f":"ROUND(MIN($BG25-SUM($BH25:BK25),IF(ISBLANK(L25),0,L25)),5)","v":0},{"$f":"ROUND(MIN($BG25-SUM($BH25:BL25),IF(ISBLANK(M25),0,M25)),5)","v":0},{"$f":"IF(SUMPRODUCT((ROUND($AM25:$BF25,5)>SUM($H25:H25)-H25*(1-$C$5*(1-$AJ25)))*1)>0,INDEX($AM$12:$BF$12,COUNT($AM$12:$BF$12)-SUMPRODUCT((ROUND($AM25:$BF25,5)>SUM($H25:H25)-H25*(1-$C$5*(1-$AJ25)))*1)+1),0)","v":0},{"$f":"IF(SUMPRODUCT((ROUND($AM25:$BF25,5)>SUM($H25:I25)-I25*(1-$C$5*(1-$AJ25)))*1)>0,INDEX($AM$12:$BF$12,COUNT($AM$12:$BF$12)-SUMPRODUCT((ROUND($AM25:$BF25,5)>SUM($H25:I25)-I25*(1-$C$5*(1-$AJ25)))*1)+1),0)","v":0},{"$f":"IF(SUMPRODUCT((ROUND($AM25:$BF25,5)>SUM($H25:J25)-J25*(1-$C$5*(1-$AJ25)))*1)>0,INDEX($AM$12:$BF$12,COUNT($AM$12:$BF$12)-SUMPRODUCT((ROUND($AM25:$BF25,5)>SUM($H25:J25)-J25*(1-$C$5*(1-$AJ25)))*1)+1),0)","v":0},{"$f":"IF(SUMPRODUCT((ROUND($AM25:$BF25,5)>SUM($H25:K25)-K25*(1-$C$5*(1-$AJ25)))*1)>0,INDEX($AM$12:$BF$12,COUNT($AM$12:$BF$12)-SUMPRODUCT((ROUND($AM25:$BF25,5)>SUM($H25:K25)-K25*(1-$C$5*(1-$AJ25)))*1)+1),0)","v":0},{"$f":"IF(SUMPRODUCT((ROUND($AM25:$BF25,5)>SUM($H25:L25)-L25*(1-$C$5*(1-$AJ25)))*1)>0,INDEX($AM$12:$BF$12,COUNT($AM$12:$BF$12)-SUMPRODUCT((ROUND($AM25:$BF25,5)>SUM($H25:L25)-L25*(1-$C$5*(1-$AJ25)))*1)+1),0)","v":0},{"$f":"IF(SUMPRODUCT((ROUND($AM25:$BF25,5)>SUM($H25:M25)-M25*(1-$C$5*(1-$AJ25)))*1)>0,INDEX($AM$12:$BF$12,COUNT($AM$12:$BF$12)-SUMPRODUCT((ROUND($AM25:$BF25,5)>SUM($H25:M25)-M25*(1-$C$5*(1-$AJ25)))*1)+1),0)","v":0},null,9999999,null,null,null,null,null,0,0,0,{"$f":"SUM($BU25:BU25)","v":9999999},{"$f":"SUM($BU25:BV25)","v":9999999},{"$f":"SUM($BU25:BW25)","v":9999999},0,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(MIN($DF25-SUM($DG25:DG25),IF(ISBLANK(BV25),0,BV25)),5)","v":0},{"$f":"ROUND(MIN($DF25-SUM($DG25:DH25),IF(ISBLANK(BW25),0,BW25)),5)","v":0},{"$f":"IF(SUMPRODUCT((ROUND($CL25:$DE25,5)>SUM(BU25:$BU25)-BU25*(1-0*(1-$AJ25)))*1)>0,INDEX($CL$12:$DE$12,COUNT($CL$12:$DE$12)-SUMPRODUCT((ROUND($CL25:$DE25,5)>SUM(BU25:$BU25)-BU25*(1-0*(1-$AJ25)))*1)+1),0)","v":0},{"$f":"IF(SUMPRODUCT((ROUND($CL25:$DE25,5)>SUM($BU25:BV25)-BV25*(1-0*(1-$AJ25)))*1)>0,INDEX($CL$12:$DE$12,COUNT($CL$12:$DE$12)-SUMPRODUCT((ROUND($CL25:$DE25,5)>SUM($BU25:BV25)-BV25*(1-0*(1-$AJ25)))*1)+1),0)","v":0},{"$f":"IF(SUMPRODUCT((ROUND($CL25:$DE25,5)>SUM($BU25:BW25)-BW25*(1-0*(1-$AJ25)))*1)>0,INDEX($CL$12:$DE$12,COUNT($CL$12:$DE$12)-SUMPRODUCT((ROUND($CL25:$DE25,5)>SUM($BU25:BW25)-BW25*(1-0*(1-$AJ25)))*1)+1),0)","v":0},null,null,null,null,{"$f":"IF($BG25>0,SUMPRODUCT(($BN25:$BS25<=DQ$12)*($BN25:$BS25>0)*$T25:$Y25,$BH25:$BM25,(1+General_Inputs!$F$36)^($BN25:$BS25-DQ$12))/1000,0)\n+IF($DF25>0,SUMPRODUCT(($DJ25:$DL25<=DQ$12)*($DJ25:$DL25>0)*$CA25:$CC25,$DG25:$DI25,(1+General_Inputs!$F$36)^($DJ25:$DL25-DQ$12))/1000,0)","v":0},{"$f":"IF($BG25>0,SUMPRODUCT(($BN25:$BS25<=DR$12)*($BN25:$BS25>0)*$T25:$Y25,$BH25:$BM25,(1+General_Inputs!$F$36)^($BN25:$BS25-DR$12))/1000,0)\n+IF($DF25>0,SUMPRODUCT(($DJ25:$DL25<=DR$12)*($DJ25:$DL25>0)*$CA25:$CC25,$DG25:$DI25,(1+General_Inputs!$F$36)^($DJ25:$DL25-DR$12))/1000,0)","v":0},{"$f":"IF($BG25>0,SUMPRODUCT(($BN25:$BS25<=DS$12)*($BN25:$BS25>0)*$T25:$Y25,$BH25:$BM25,(1+General_Inputs!$F$36)^($BN25:$BS25-DS$12))/1000,0)\n+IF($DF25>0,SUMPRODUCT(($DJ25:$DL25<=DS$12)*($DJ25:$DL25>0)*$CA25:$CC25,$DG25:$DI25,(1+General_Inputs!$F$36)^($DJ25:$DL25-DS$12))/1000,0)","v":0},{"$f":"IF($BG25>0,SUMPRODUCT(($BN25:$BS25<=DT$12)*($BN25:$BS25>0)*$T25:$Y25,$BH25:$BM25,(1+General_Inputs!$F$36)^($BN25:$BS25-DT$12))/1000,0)\n+IF($DF25>0,SUMPRODUCT(($DJ25:$DL25<=DT$12)*($DJ25:$DL25>0)*$CA25:$CC25,$DG25:$DI25,(1+General_Inputs!$F$36)^($DJ25:$DL25-DT$12))/1000,0)","v":0},{"$f":"IF($BG25>0,SUMPRODUCT(($BN25:$BS25<=DU$12)*($BN25:$BS25>0)*$T25:$Y25,$BH25:$BM25,(1+General_Inputs!$F$36)^($BN25:$BS25-DU$12))/1000,0)\n+IF($DF25>0,SUMPRODUCT(($DJ25:$DL25<=DU$12)*($DJ25:$DL25>0)*$CA25:$CC25,$DG25:$DI25,(1+General_Inputs!$F$36)^($DJ25:$DL25-DU$12))/1000,0)","v":0},{"$f":"IF($BG25>0,SUMPRODUCT(($BN25:$BS25<=DV$12)*($BN25:$BS25>0)*$T25:$Y25,$BH25:$BM25,(1+General_Inputs!$F$36)^($BN25:$BS25-DV$12))/1000,0)\n+IF($DF25>0,SUMPRODUCT(($DJ25:$DL25<=DV$12)*($DJ25:$DL25>0)*$CA25:$CC25,$DG25:$DI25,(1+General_Inputs!$F$36)^($DJ25:$DL25-DV$12))/1000,0)","v":0},{"$f":"IF($BG25>0,SUMPRODUCT(($BN25:$BS25<=DW$12)*($BN25:$BS25>0)*$T25:$Y25,$BH25:$BM25,(1+General_Inputs!$F$36)^($BN25:$BS25-DW$12))/1000,0)\n+IF($DF25>0,SUMPRODUCT(($DJ25:$DL25<=DW$12)*($DJ25:$DL25>0)*$CA25:$CC25,$DG25:$DI25,(1+General_Inputs!$F$36)^($DJ25:$DL25-DW$12))/1000,0)","v":0},{"$f":"IF($BG25>0,SUMPRODUCT(($BN25:$BS25<=DX$12)*($BN25:$BS25>0)*$T25:$Y25,$BH25:$BM25,(1+General_Inputs!$F$36)^($BN25:$BS25-DX$12))/1000,0)\n+IF($DF25>0,SUMPRODUCT(($DJ25:$DL25<=DX$12)*($DJ25:$DL25>0)*$CA25:$CC25,$DG25:$DI25,(1+General_Inputs!$F$36)^($DJ25:$DL25-DX$12))/1000,0)","v":0},{"$f":"IF($BG25>0,SUMPRODUCT(($BN25:$BS25<=DY$12)*($BN25:$BS25>0)*$T25:$Y25,$BH25:$BM25,(1+General_Inputs!$F$36)^($BN25:$BS25-DY$12))/1000,0)\n+IF($DF25>0,SUMPRODUCT(($DJ25:$DL25<=DY$12)*($DJ25:$DL25>0)*$CA25:$CC25,$DG25:$DI25,(1+General_Inputs!$F$36)^($DJ25:$DL25-DY$12))/1000,0)","v":0},{"$f":"IF($BG25>0,SUMPRODUCT(($BN25:$BS25<=DZ$12)*($BN25:$BS25>0)*$T25:$Y25,$BH25:$BM25,(1+General_Inputs!$F$36)^($BN25:$BS25-DZ$12))/1000,0)\n+IF($DF25>0,SUMPRODUCT(($DJ25:$DL25<=DZ$12)*($DJ25:$DL25>0)*$CA25:$CC25,$DG25:$DI25,(1+General_Inputs!$F$36)^($DJ25:$DL25-DZ$12))/1000,0)","v":0},{"$f":"IF($BG25>0,SUMPRODUCT(($BN25:$BS25<=EA$12)*($BN25:$BS25>0)*$T25:$Y25,$BH25:$BM25,(1+General_Inputs!$F$36)^($BN25:$BS25-EA$12))/1000,0)\n+IF($DF25>0,SUMPRODUCT(($DJ25:$DL25<=EA$12)*($DJ25:$DL25>0)*$CA25:$CC25,$DG25:$DI25,(1+General_Inputs!$F$36)^($DJ25:$DL25-EA$12))/1000,0)","v":0},{"$f":"IF($BG25>0,SUMPRODUCT(($BN25:$BS25<=EB$12)*($BN25:$BS25>0)*$T25:$Y25,$BH25:$BM25,(1+General_Inputs!$F$36)^($BN25:$BS25-EB$12))/1000,0)\n+IF($DF25>0,SUMPRODUCT(($DJ25:$DL25<=EB$12)*($DJ25:$DL25>0)*$CA25:$CC25,$DG25:$DI25,(1+General_Inputs!$F$36)^($DJ25:$DL25-EB$12))/1000,0)","v":0},{"$f":"IF($BG25>0,SUMPRODUCT(($BN25:$BS25<=EC$12)*($BN25:$BS25>0)*$T25:$Y25,$BH25:$BM25,(1+General_Inputs!$F$36)^($BN25:$BS25-EC$12))/1000,0)\n+IF($DF25>0,SUMPRODUCT(($DJ25:$DL25<=EC$12)*($DJ25:$DL25>0)*$CA25:$CC25,$DG25:$DI25,(1+General_Inputs!$F$36)^($DJ25:$DL25-EC$12))/1000,0)","v":0},{"$f":"IF($BG25>0,SUMPRODUCT(($BN25:$BS25<=ED$12)*($BN25:$BS25>0)*$T25:$Y25,$BH25:$BM25,(1+General_Inputs!$F$36)^($BN25:$BS25-ED$12))/1000,0)\n+IF($DF25>0,SUMPRODUCT(($DJ25:$DL25<=ED$12)*($DJ25:$DL25>0)*$CA25:$CC25,$DG25:$DI25,(1+General_Inputs!$F$36)^($DJ25:$DL25-ED$12))/1000,0)","v":0},{"$f":"IF($BG25>0,SUMPRODUCT(($BN25:$BS25<=EE$12)*($BN25:$BS25>0)*$T25:$Y25,$BH25:$BM25,(1+General_Inputs!$F$36)^($BN25:$BS25-EE$12))/1000,0)\n+IF($DF25>0,SUMPRODUCT(($DJ25:$DL25<=EE$12)*($DJ25:$DL25>0)*$CA25:$CC25,$DG25:$DI25,(1+General_Inputs!$F$36)^($DJ25:$DL25-EE$12))/1000,0)","v":0},{"$f":"IF($BG25>0,SUMPRODUCT(($BN25:$BS25<=EF$12)*($BN25:$BS25>0)*$T25:$Y25,$BH25:$BM25,(1+General_Inputs!$F$36)^($BN25:$BS25-EF$12))/1000,0)\n+IF($DF25>0,SUMPRODUCT(($DJ25:$DL25<=EF$12)*($DJ25:$DL25>0)*$CA25:$CC25,$DG25:$DI25,(1+General_Inputs!$F$36)^($DJ25:$DL25-EF$12))/1000,0)","v":0},{"$f":"IF($BG25>0,SUMPRODUCT(($BN25:$BS25<=EG$12)*($BN25:$BS25>0)*$T25:$Y25,$BH25:$BM25,(1+General_Inputs!$F$36)^($BN25:$BS25-EG$12))/1000,0)\n+IF($DF25>0,SUMPRODUCT(($DJ25:$DL25<=EG$12)*($DJ25:$DL25>0)*$CA25:$CC25,$DG25:$DI25,(1+General_Inputs!$F$36)^($DJ25:$DL25-EG$12))/1000,0)","v":0},{"$f":"IF($BG25>0,SUMPRODUCT(($BN25:$BS25<=EH$12)*($BN25:$BS25>0)*$T25:$Y25,$BH25:$BM25,(1+General_Inputs!$F$36)^($BN25:$BS25-EH$12))/1000,0)\n+IF($DF25>0,SUMPRODUCT(($DJ25:$DL25<=EH$12)*($DJ25:$DL25>0)*$CA25:$CC25,$DG25:$DI25,(1+General_Inputs!$F$36)^($DJ25:$DL25-EH$12))/1000,0)","v":0},{"$f":"IF($BG25>0,SUMPRODUCT(($BN25:$BS25<=EI$12)*($BN25:$BS25>0)*$T25:$Y25,$BH25:$BM25,(1+General_Inputs!$F$36)^($BN25:$BS25-EI$12))/1000,0)\n+IF($DF25>0,SUMPRODUCT(($DJ25:$DL25<=EI$12)*($DJ25:$DL25>0)*$CA25:$CC25,$DG25:$DI25,(1+General_Inputs!$F$36)^($DJ25:$DL25-EI$12))/1000,0)","v":0},{"$f":"IF($BG25>0,SUMPRODUCT(($BN25:$BS25<=EJ$12)*($BN25:$BS25>0)*$T25:$Y25,$BH25:$BM25,(1+General_Inputs!$F$36)^($BN25:$BS25-EJ$12))/1000,0)\n+IF($DF25>0,SUMPRODUCT(($DJ25:$DL25<=EJ$12)*($DJ25:$DL25>0)*$CA25:$CC25,$DG25:$DI25,(1+General_Inputs!$F$36)^($DJ25:$DL25-EJ$12))/1000,0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,2.4999999999999999E-8]
[13,"Inyo County (Partial)","CA",1,{"$f":"INDEX(Tx_Mapping!$G$8:$G$93,MATCH($B26,Tx_Mapping!$F$8:$F$93,0))","v":"n/a"},{"$f":"IF(SUMPRODUCT((CREZ_Tx_Inputs!$F$9:$F$108=$B26)*1)=0,0,SUMPRODUCT((CREZ_Tx_Inputs!$F$9:$F$108=$B26)*(CREZ_Tx_Inputs!$AB$9:$AB$108),CREZ_Tx_Inputs!$AG$9:$AG$108)/SUMPRODUCT((CREZ_Tx_Inputs!$F$9:$F$108=$B26)*CREZ_Tx_Inputs!$AB$9:$AB$108))","v":1.9386793900745495E-2},null,{"$f":"SUMPRODUCT((CAISO_Tx_Inputs!$B$6:$B$24=$B26)*CAISO_Tx_Inputs!C$6:C$24)","v":0},{"$f":"SUMPRODUCT((CAISO_Tx_Inputs!$B$6:$B$24=$B26)*CAISO_Tx_Inputs!D$6:D$24)","v":0},{"$f":"SUMPRODUCT((CAISO_Tx_Inputs!$B$6:$B$24=$B26)*CAISO_Tx_Inputs!E$6:E$24)","v":0},{"$f":"SUMPRODUCT((CAISO_Tx_Inputs!$B$6:$B$24=$B26)*CAISO_Tx_Inputs!F$6:F$24)","v":0},{"$f":"IF(SUMPRODUCT((CREZ_Tx_Inputs!$F$9:$F$106=$B26)*1)=0,0,SUMPRODUCT((CREZ_Tx_Inputs!$F$9:$F$106=$B26)*(CREZ_Tx_Inputs!$AB$9:$AB$106))/SUMPRODUCT((CREZ_Tx_Inputs!$F$9:$F$106=$B26)*1))","v":1500},{"$f":"IF(SUMPRODUCT((CREZ_Tx_Inputs!$F$9:$F$106=$B26)*1)=0,0,SUMPRODUCT((CREZ_Tx_Inputs!$F$9:$F$106=$B26)*(CREZ_Tx_Inputs!$AB$9:$AB$106))/SUMPRODUCT((CREZ_Tx_Inputs!$F$9:$F$106=$B26)*1))","v":1500},{"$f":"SUMPRODUCT((CAISO_Tx_Inputs!$B$6:$B$24=$B26)*CAISO_Tx_Inputs!G$6:G$24)","v":0},{"$f":"SUMPRODUCT((CAISO_Tx_Inputs!$B$6:$B$24=$B26)*CAISO_Tx_Inputs!H$6:H$24)","v":0},{"$f":"SUMPRODUCT((CAISO_Tx_Inputs!$B$6:$B$24=$B26)*CAISO_Tx_Inputs!I$6:I$24)","v":0},{"$f":"SUMPRODUCT((CAISO_Tx_Inputs!$B$6:$B$24=$B26)*CAISO_Tx_Inputs!J$6:J$24)","v":0},{"$f":"IF(SUMPRODUCT((CREZ_Tx_Inputs!$F$9:$F$106=$B26)*1)=0,0,SUMPRODUCT((CREZ_Tx_Inputs!$F$9:$F$106=$B26)*(CREZ_Tx_Inputs!$AB$9:$AB$106),CREZ_Tx_Inputs!$AE$9:$AE$106)/SUMPRODUCT((CREZ_Tx_Inputs!$F$9:$F$106=$B26)*CREZ_Tx_Inputs!$AB$9:$AB$106))","v":1506.9515806413453},{"$f":"IF(SUMPRODUCT((CREZ_Tx_Inputs!$F$9:$F$106=$B26)*1)=0,0,SUMPRODUCT((CREZ_Tx_Inputs!$F$9:$F$106=$B26)*(CREZ_Tx_Inputs!$AB$9:$AB$106),CREZ_Tx_Inputs!$AE$9:$AE$106)/SUMPRODUCT((CREZ_Tx_Inputs!$F$9:$F$106=$B26)*CREZ_Tx_Inputs!$AB$9:$AB$106))","v":1506.9515806413453},0,0,0,0,145.67198612866338,145.67198612866338,null,{"$f":"SUM($H26:H26)","v":0},{"$f":"SUM($H26:I26)","v":0},{"$f":"SUM($H26:J26)","v":0},{"$f":"SUM($H26:K26)","v":0},{"$f":"SUM($H26:L26)","v":1500},{"$f":"SUM($H26:M26)","v":3000},0,5,145.67198612866338,{"$f":"MAX(IF($C$115:$C$214=$B26,$AJ$115:$AJ$214))","v":0},1,1500,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(MIN($BG26-SUM($BH26:BH26),IF(ISBLANK(I26),0,I26)),5)","v":0},{"$f":"ROUND(MIN($BG26-SUM($BH26:BI26),IF(ISBLANK(J26),0,J26)),5)","v":0},{"$f":"ROUND(MIN($BG26-SUM($BH26:BJ26),IF(ISBLANK(K26),0,K26)),5)","v":0},{"$f":"ROUND(MIN($BG26-SUM($BH26:BK26),IF(ISBLANK(L26),0,L26)),5)","v":0},{"$f":"ROUND(MIN($BG26-SUM($BH26:BL26),IF(ISBLANK(M26),0,M26)),5)","v":0},{"$f":"IF(SUMPRODUCT((ROUND($AM26:$BF26,5)>SUM($H26:H26)-H26*(1-$C$5*(1-$AJ26)))*1)>0,INDEX($AM$12:$BF$12,COUNT($AM$12:$BF$12)-SUMPRODUCT((ROUND($AM26:$BF26,5)>SUM($H26:H26)-H26*(1-$C$5*(1-$AJ26)))*1)+1),0)","v":0},{"$f":"IF(SUMPRODUCT((ROUND($AM26:$BF26,5)>SUM($H26:I26)-I26*(1-$C$5*(1-$AJ26)))*1)>0,INDEX($AM$12:$BF$12,COUNT($AM$12:$BF$12)-SUMPRODUCT((ROUND($AM26:$BF26,5)>SUM($H26:I26)-I26*(1-$C$5*(1-$AJ26)))*1)+1),0)","v":0},{"$f":"IF(SUMPRODUCT((ROUND($AM26:$BF26,5)>SUM($H26:J26)-J26*(1-$C$5*(1-$AJ26)))*1)>0,INDEX($AM$12:$BF$12,COUNT($AM$12:$BF$12)-SUMPRODUCT((ROUND($AM26:$BF26,5)>SUM($H26:J26)-J26*(1-$C$5*(1-$AJ26)))*1)+1),0)","v":0},{"$f":"IF(SUMPRODUCT((ROUND($AM26:$BF26,5)>SUM($H26:K26)-K26*(1-$C$5*(1-$AJ26)))*1)>0,INDEX($AM$12:$BF$12,COUNT($AM$12:$BF$12)-SUMPRODUCT((ROUND($AM26:$BF26,5)>SUM($H26:K26)-K26*(1-$C$5*(1-$AJ26)))*1)+1),0)","v":0},{"$f":"IF(SUMPRODUCT((ROUND($AM26:$BF26,5)>SUM($H26:L26)-L26*(1-$C$5*(1-$AJ26)))*1)>0,INDEX($AM$12:$BF$12,COUNT($AM$12:$BF$12)-SUMPRODUCT((ROUND($AM26:$BF26,5)>SUM($H26:L26)-L26*(1-$C$5*(1-$AJ26)))*1)+1),0)","v":0},{"$f":"IF(SUMPRODUCT((ROUND($AM26:$BF26,5)>SUM($H26:M26)-M26*(1-$C$5*(1-$AJ26)))*1)>0,INDEX($AM$12:$BF$12,COUNT($AM$12:$BF$12)-SUMPRODUCT((ROUND($AM26:$BF26,5)>SUM($H26:M26)-M26*(1-$C$5*(1-$AJ26)))*1)+1),0)","v":0},null,9999999,null,null,null,null,null,0,0,0,{"$f":"SUM($BU26:BU26)","v":9999999},{"$f":"SUM($BU26:BV26)","v":9999999},{"$f":"SUM($BU26:BW26)","v":9999999},0,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(MIN($DF26-SUM($DG26:DG26),IF(ISBLANK(BV26),0,BV26)),5)","v":0},{"$f":"ROUND(MIN($DF26-SUM($DG26:DH26),IF(ISBLANK(BW26),0,BW26)),5)","v":0},{"$f":"IF(SUMPRODUCT((ROUND($CL26:$DE26,5)>SUM(BU26:$BU26)-BU26*(1-0*(1-$AJ26)))*1)>0,INDEX($CL$12:$DE$12,COUNT($CL$12:$DE$12)-SUMPRODUCT((ROUND($CL26:$DE26,5)>SUM(BU26:$BU26)-BU26*(1-0*(1-$AJ26)))*1)+1),0)","v":0},{"$f":"IF(SUMPRODUCT((ROUND($CL26:$DE26,5)>SUM($BU26:BV26)-BV26*(1-0*(1-$AJ26)))*1)>0,INDEX($CL$12:$DE$12,COUNT($CL$12:$DE$12)-SUMPRODUCT((ROUND($CL26:$DE26,5)>SUM($BU26:BV26)-BV26*(1-0*(1-$AJ26)))*1)+1),0)","v":0},{"$f":"IF(SUMPRODUCT((ROUND($CL26:$DE26,5)>SUM($BU26:BW26)-BW26*(1-0*(1-$AJ26)))*1)>0,INDEX($CL$12:$DE$12,COUNT($CL$12:$DE$12)-SUMPRODUCT((ROUND($CL26:$DE26,5)>SUM($BU26:BW26)-BW26*(1-0*(1-$AJ26)))*1)+1),0)","v":0},null,null,null,null,{"$f":"IF($BG26>0,SUMPRODUCT(($BN26:$BS26<=DQ$12)*($BN26:$BS26>0)*$T26:$Y26,$BH26:$BM26,(1+General_Inputs!$F$36)^($BN26:$BS26-DQ$12))/1000,0)\n+IF($DF26>0,SUMPRODUCT(($DJ26:$DL26<=DQ$12)*($DJ26:$DL26>0)*$CA26:$CC26,$DG26:$DI26,(1+General_Inputs!$F$36)^($DJ26:$DL26-DQ$12))/1000,0)","v":0},{"$f":"IF($BG26>0,SUMPRODUCT(($BN26:$BS26<=DR$12)*($BN26:$BS26>0)*$T26:$Y26,$BH26:$BM26,(1+General_Inputs!$F$36)^($BN26:$BS26-DR$12))/1000,0)\n+IF($DF26>0,SUMPRODUCT(($DJ26:$DL26<=DR$12)*($DJ26:$DL26>0)*$CA26:$CC26,$DG26:$DI26,(1+General_Inputs!$F$36)^($DJ26:$DL26-DR$12))/1000,0)","v":0},{"$f":"IF($BG26>0,SUMPRODUCT(($BN26:$BS26<=DS$12)*($BN26:$BS26>0)*$T26:$Y26,$BH26:$BM26,(1+General_Inputs!$F$36)^($BN26:$BS26-DS$12))/1000,0)\n+IF($DF26>0,SUMPRODUCT(($DJ26:$DL26<=DS$12)*($DJ26:$DL26>0)*$CA26:$CC26,$DG26:$DI26,(1+General_Inputs!$F$36)^($DJ26:$DL26-DS$12))/1000,0)","v":0},{"$f":"IF($BG26>0,SUMPRODUCT(($BN26:$BS26<=DT$12)*($BN26:$BS26>0)*$T26:$Y26,$BH26:$BM26,(1+General_Inputs!$F$36)^($BN26:$BS26-DT$12))/1000,0)\n+IF($DF26>0,SUMPRODUCT(($DJ26:$DL26<=DT$12)*($DJ26:$DL26>0)*$CA26:$CC26,$DG26:$DI26,(1+General_Inputs!$F$36)^($DJ26:$DL26-DT$12))/1000,0)","v":0},{"$f":"IF($BG26>0,SUMPRODUCT(($BN26:$BS26<=DU$12)*($BN26:$BS26>0)*$T26:$Y26,$BH26:$BM26,(1+General_Inputs!$F$36)^($BN26:$BS26-DU$12))/1000,0)\n+IF($DF26>0,SUMPRODUCT(($DJ26:$DL26<=DU$12)*($DJ26:$DL26>0)*$CA26:$CC26,$DG26:$DI26,(1+General_Inputs!$F$36)^($DJ26:$DL26-DU$12))/1000,0)","v":0},{"$f":"IF($BG26>0,SUMPRODUCT(($BN26:$BS26<=DV$12)*($BN26:$BS26>0)*$T26:$Y26,$BH26:$BM26,(1+General_Inputs!$F$36)^($BN26:$BS26-DV$12))/1000,0)\n+IF($DF26>0,SUMPRODUCT(($DJ26:$DL26<=DV$12)*($DJ26:$DL26>0)*$CA26:$CC26,$DG26:$DI26,(1+General_Inputs!$F$36)^($DJ26:$DL26-DV$12))/1000,0)","v":0},{"$f":"IF($BG26>0,SUMPRODUCT(($BN26:$BS26<=DW$12)*($BN26:$BS26>0)*$T26:$Y26,$BH26:$BM26,(1+General_Inputs!$F$36)^($BN26:$BS26-DW$12))/1000,0)\n+IF($DF26>0,SUMPRODUCT(($DJ26:$DL26<=DW$12)*($DJ26:$DL26>0)*$CA26:$CC26,$DG26:$DI26,(1+General_Inputs!$F$36)^($DJ26:$DL26-DW$12))/1000,0)","v":0},{"$f":"IF($BG26>0,SUMPRODUCT(($BN26:$BS26<=DX$12)*($BN26:$BS26>0)*$T26:$Y26,$BH26:$BM26,(1+General_Inputs!$F$36)^($BN26:$BS26-DX$12))/1000,0)\n+IF($DF26>0,SUMPRODUCT(($DJ26:$DL26<=DX$12)*($DJ26:$DL26>0)*$CA26:$CC26,$DG26:$DI26,(1+General_Inputs!$F$36)^($DJ26:$DL26-DX$12))/1000,0)","v":0},{"$f":"IF($BG26>0,SUMPRODUCT(($BN26:$BS26<=DY$12)*($BN26:$BS26>0)*$T26:$Y26,$BH26:$BM26,(1+General_Inputs!$F$36)^($BN26:$BS26-DY$12))/1000,0)\n+IF($DF26>0,SUMPRODUCT(($DJ26:$DL26<=DY$12)*($DJ26:$DL26>0)*$CA26:$CC26,$DG26:$DI26,(1+General_Inputs!$F$36)^($DJ26:$DL26-DY$12))/1000,0)","v":0},{"$f":"IF($BG26>0,SUMPRODUCT(($BN26:$BS26<=DZ$12)*($BN26:$BS26>0)*$T26:$Y26,$BH26:$BM26,(1+General_Inputs!$F$36)^($BN26:$BS26-DZ$12))/1000,0)\n+IF($DF26>0,SUMPRODUCT(($DJ26:$DL26<=DZ$12)*($DJ26:$DL26>0)*$CA26:$CC26,$DG26:$DI26,(1+General_Inputs!$F$36)^($DJ26:$DL26-DZ$12))/1000,0)","v":0},{"$f":"IF($BG26>0,SUMPRODUCT(($BN26:$BS26<=EA$12)*($BN26:$BS26>0)*$T26:$Y26,$BH26:$BM26,(1+General_Inputs!$F$36)^($BN26:$BS26-EA$12))/1000,0)\n+IF($DF26>0,SUMPRODUCT(($DJ26:$DL26<=EA$12)*($DJ26:$DL26>0)*$CA26:$CC26,$DG26:$DI26,(1+General_Inputs!$F$36)^($DJ26:$DL26-EA$12))/1000,0)","v":0},{"$f":"IF($BG26>0,SUMPRODUCT(($BN26:$BS26<=EB$12)*($BN26:$BS26>0)*$T26:$Y26,$BH26:$BM26,(1+General_Inputs!$F$36)^($BN26:$BS26-EB$12))/1000,0)\n+IF($DF26>0,SUMPRODUCT(($DJ26:$DL26<=EB$12)*($DJ26:$DL26>0)*$CA26:$CC26,$DG26:$DI26,(1+General_Inputs!$F$36)^($DJ26:$DL26-EB$12))/1000,0)","v":0},{"$f":"IF($BG26>0,SUMPRODUCT(($BN26:$BS26<=EC$12)*($BN26:$BS26>0)*$T26:$Y26,$BH26:$BM26,(1+General_Inputs!$F$36)^($BN26:$BS26-EC$12))/1000,0)\n+IF($DF26>0,SUMPRODUCT(($DJ26:$DL26<=EC$12)*($DJ26:$DL26>0)*$CA26:$CC26,$DG26:$DI26,(1+General_Inputs!$F$36)^($DJ26:$DL26-EC$12))/1000,0)","v":0},{"$f":"IF($BG26>0,SUMPRODUCT(($BN26:$BS26<=ED$12)*($BN26:$BS26>0)*$T26:$Y26,$BH26:$BM26,(1+General_Inputs!$F$36)^($BN26:$BS26-ED$12))/1000,0)\n+IF($DF26>0,SUMPRODUCT(($DJ26:$DL26<=ED$12)*($DJ26:$DL26>0)*$CA26:$CC26,$DG26:$DI26,(1+General_Inputs!$F$36)^($DJ26:$DL26-ED$12))/1000,0)","v":0},{"$f":"IF($BG26>0,SUMPRODUCT(($BN26:$BS26<=EE$12)*($BN26:$BS26>0)*$T26:$Y26,$BH26:$BM26,(1+General_Inputs!$F$36)^($BN26:$BS26-EE$12))/1000,0)\n+IF($DF26>0,SUMPRODUCT(($DJ26:$DL26<=EE$12)*($DJ26:$DL26>0)*$CA26:$CC26,$DG26:$DI26,(1+General_Inputs!$F$36)^($DJ26:$DL26-EE$12))/1000,0)","v":0},{"$f":"IF($BG26>0,SUMPRODUCT(($BN26:$BS26<=EF$12)*($BN26:$BS26>0)*$T26:$Y26,$BH26:$BM26,(1+General_Inputs!$F$36)^($BN26:$BS26-EF$12))/1000,0)\n+IF($DF26>0,SUMPRODUCT(($DJ26:$DL26<=EF$12)*($DJ26:$DL26>0)*$CA26:$CC26,$DG26:$DI26,(1+General_Inputs!$F$36)^($DJ26:$DL26-EF$12))/1000,0)","v":0},{"$f":"IF($BG26>0,SUMPRODUCT(($BN26:$BS26<=EG$12)*($BN26:$BS26>0)*$T26:$Y26,$BH26:$BM26,(1+General_Inputs!$F$36)^($BN26:$BS26-EG$12))/1000,0)\n+IF($DF26>0,SUMPRODUCT(($DJ26:$DL26<=EG$12)*($DJ26:$DL26>0)*$CA26:$CC26,$DG26:$DI26,(1+General_Inputs!$F$36)^($DJ26:$DL26-EG$12))/1000,0)","v":0},{"$f":"IF($BG26>0,SUMPRODUCT(($BN26:$BS26<=EH$12)*($BN26:$BS26>0)*$T26:$Y26,$BH26:$BM26,(1+General_Inputs!$F$36)^($BN26:$BS26-EH$12))/1000,0)\n+IF($DF26>0,SUMPRODUCT(($DJ26:$DL26<=EH$12)*($DJ26:$DL26>0)*$CA26:$CC26,$DG26:$DI26,(1+General_Inputs!$F$36)^($DJ26:$DL26-EH$12))/1000,0)","v":0},{"$f":"IF($BG26>0,SUMPRODUCT(($BN26:$BS26<=EI$12)*($BN26:$BS26>0)*$T26:$Y26,$BH26:$BM26,(1+General_Inputs!$F$36)^($BN26:$BS26-EI$12))/1000,0)\n+IF($DF26>0,SUMPRODUCT(($DJ26:$DL26<=EI$12)*($DJ26:$DL26>0)*$CA26:$CC26,$DG26:$DI26,(1+General_Inputs!$F$36)^($DJ26:$DL26-EI$12))/1000,0)","v":0},{"$f":"IF($BG26>0,SUMPRODUCT(($BN26:$BS26<=EJ$12)*($BN26:$BS26>0)*$T26:$Y26,$BH26:$BM26,(1+General_Inputs!$F$36)^($BN26:$BS26-EJ$12))/1000,0)\n+IF($DF26>0,SUMPRODUCT(($DJ26:$DL26<=EJ$12)*($DJ26:$DL26>0)*$CA26:$CC26,$DG26:$DI26,(1+General_Inputs!$F$36)^($DJ26:$DL26-EJ$12))/1000,0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,2.6000000000000001E-8]
[14,"Inyokern","CA",1,{"$f":"INDEX(Tx_Mapping!$G$8:$G$93,MATCH($B27,Tx_Mapping!$F$8:$F$93,0))","v":"Kramer & Inyokern"},{"$f":"IF(SUMPRODUCT((CREZ_Tx_Inputs!$F$9:$F$108=$B27)*1)=0,0,SUMPRODUCT((CREZ_Tx_Inputs!$F$9:$F$108=$B27)*(CREZ_Tx_Inputs!$AB$9:$AB$108),CREZ_Tx_Inputs!$AG$9:$AG$108)/SUMPRODUCT((CREZ_Tx_Inputs!$F$9:$F$108=$B27)*CREZ_Tx_Inputs!$AB$9:$AB$108))","v":1.0052428522942296E-2},null,{"$f":"SUMPRODUCT((CAISO_Tx_Inputs!$B$6:$B$24=$B27)*CAISO_Tx_Inputs!C$6:C$24)","v":0},{"$f":"SUMPRODUCT((CAISO_Tx_Inputs!$B$6:$B$24=$B27)*CAISO_Tx_Inputs!D$6:D$24)","v":0},{"$f":"SUMPRODUCT((CAISO_Tx_Inputs!$B$6:$B$24=$B27)*CAISO_Tx_Inputs!E$6:E$24)","v":0},{"$f":"SUMPRODUCT((CAISO_Tx_Inputs!$B$6:$B$24=$B27)*CAISO_Tx_Inputs!F$6:F$24)","v":0},{"$f":"IF(SUMPRODUCT((CREZ_Tx_Inputs!$F$9:$F$106=$B27)*1)=0,0,SUMPRODUCT((CREZ_Tx_Inputs!$F$9:$F$106=$B27)*(CREZ_Tx_Inputs!$AB$9:$AB$106))/SUMPRODUCT((CREZ_Tx_Inputs!$F$9:$F$106=$B27)*1))","v":1500},{"$f":"IF(SUMPRODUCT((CREZ_Tx_Inputs!$F$9:$F$106=$B27)*1)=0,0,SUMPRODUCT((CREZ_Tx_Inputs!$F$9:$F$106=$B27)*(CREZ_Tx_Inputs!$AB$9:$AB$106))/SUMPRODUCT((CREZ_Tx_Inputs!$F$9:$F$106=$B27)*1))","v":1500},{"$f":"SUMPRODUCT((CAISO_Tx_Inputs!$B$6:$B$24=$B27)*CAISO_Tx_Inputs!G$6:G$24)","v":0},{"$f":"SUMPRODUCT((CAISO_Tx_Inputs!$B$6:$B$24=$B27)*CAISO_Tx_Inputs!H$6:H$24)","v":0},{"$f":"SUMPRODUCT((CAISO_Tx_Inputs!$B$6:$B$24=$B27)*CAISO_Tx_Inputs!I$6:I$24)","v":0},{"$f":"SUMPRODUCT((CAISO_Tx_Inputs!$B$6:$B$24=$B27)*CAISO_Tx_Inputs!J$6:J$24)","v":0},{"$f":"IF(SUMPRODUCT((CREZ_Tx_Inputs!$F$9:$F$106=$B27)*1)=0,0,SUMPRODUCT((CREZ_Tx_Inputs!$F$9:$F$106=$B27)*(CREZ_Tx_Inputs!$AB$9:$AB$106),CREZ_Tx_Inputs!$AE$9:$AE$106)/SUMPRODUCT((CREZ_Tx_Inputs!$F$9:$F$106=$B27)*CREZ_Tx_Inputs!$AB$9:$AB$106))","v":783.0602540169034},{"$f":"IF(SUMPRODUCT((CREZ_Tx_Inputs!$F$9:$F$106=$B27)*1)=0,0,SUMPRODUCT((CREZ_Tx_Inputs!$F$9:$F$106=$B27)*(CREZ_Tx_Inputs!$AB$9:$AB$106),CREZ_Tx_Inputs!$AE$9:$AE$106)/SUMPRODUCT((CREZ_Tx_Inputs!$F$9:$F$106=$B27)*CREZ_Tx_Inputs!$AB$9:$AB$106))","v":783.0602540169034},0,0,0,0,75.695824554967331,75.695824554967331,null,{"$f":"SUM($H27:H27)","v":0},{"$f":"SUM($H27:I27)","v":0},{"$f":"SUM($H27:J27)","v":0},{"$f":"SUM($H27:K27)","v":0},{"$f":"SUM($H27:L27)","v":1500},{"$f":"SUM($H27:M27)","v":3000},16.8,5,75.695824554967331,{"$f":"MAX(IF($C$115:$C$214=$B27,$AJ$115:$AJ$214))","v":0},1,1483.2,0,0,0,0,16.8,16.8,16.8,16.8,16.8,16.8,16.8,16.8,16.8,16.8,16.8,16.8,16.8,16.8,16.8,16.8,16.8,0,{"$f":"ROUND(MIN($BG27-SUM($BH27:BH27),IF(ISBLANK(I27),0,I27)),5)","v":0},{"$f":"ROUND(MIN($BG27-SUM($BH27:BI27),IF(ISBLANK(J27),0,J27)),5)","v":0},{"$f":"ROUND(MIN($BG27-SUM($BH27:BJ27),IF(ISBLANK(K27),0,K27)),5)","v":0},{"$f":"ROUND(MIN($BG27-SUM($BH27:BK27),IF(ISBLANK(L27),0,L27)),5)","v":16.8},{"$f":"ROUND(MIN($BG27-SUM($BH27:BL27),IF(ISBLANK(M27),0,M27)),5)","v":0},{"$f":"IF(SUMPRODUCT((ROUND($AM27:$BF27,5)>SUM($H27:H27)-H27*(1-$C$5*(1-$AJ27)))*1)>0,INDEX($AM$12:$BF$12,COUNT($AM$12:$BF$12)-SUMPRODUCT((ROUND($AM27:$BF27,5)>SUM($H27:H27)-H27*(1-$C$5*(1-$AJ27)))*1)+1),0)","v":2015},{"$f":"IF(SUMPRODUCT((ROUND($AM27:$BF27,5)>SUM($H27:I27)-I27*(1-$C$5*(1-$AJ27)))*1)>0,INDEX($AM$12:$BF$12,COUNT($AM$12:$BF$12)-SUMPRODUCT((ROUND($AM27:$BF27,5)>SUM($H27:I27)-I27*(1-$C$5*(1-$AJ27)))*1)+1),0)","v":2015},{"$f":"IF(SUMPRODUCT((ROUND($AM27:$BF27,5)>SUM($H27:J27)-J27*(1-$C$5*(1-$AJ27)))*1)>0,INDEX($AM$12:$BF$12,COUNT($AM$12:$BF$12)-SUMPRODUCT((ROUND($AM27:$BF27,5)>SUM($H27:J27)-J27*(1-$C$5*(1-$AJ27)))*1)+1),0)","v":2015},{"$f":"IF(SUMPRODUCT((ROUND($AM27:$BF27,5)>SUM($H27:K27)-K27*(1-$C$5*(1-$AJ27)))*1)>0,INDEX($AM$12:$BF$12,COUNT($AM$12:$BF$12)-SUMPRODUCT((ROUND($AM27:$BF27,5)>SUM($H27:K27)-K27*(1-$C$5*(1-$AJ27)))*1)+1),0)","v":2015},{"$f":"IF(SUMPRODUCT((ROUND($AM27:$BF27,5)>SUM($H27:L27)-L27*(1-$C$5*(1-$AJ27)))*1)>0,INDEX($AM$12:$BF$12,COUNT($AM$12:$BF$12)-SUMPRODUCT((ROUND($AM27:$BF27,5)>SUM($H27:L27)-L27*(1-$C$5*(1-$AJ27)))*1)+1),0)","v":0},{"$f":"IF(SUMPRODUCT((ROUND($AM27:$BF27,5)>SUM($H27:M27)-M27*(1-$C$5*(1-$AJ27)))*1)>0,INDEX($AM$12:$BF$12,COUNT($AM$12:$BF$12)-SUMPRODUCT((ROUND($AM27:$BF27,5)>SUM($H27:M27)-M27*(1-$C$5*(1-$AJ27)))*1)+1),0)","v":0},null,9999999,null,null,null,null,null,0,0,0,{"$f":"SUM($BU27:BU27)","v":9999999},{"$f":"SUM($BU27:BV27)","v":9999999},{"$f":"SUM($BU27:BW27)","v":9999999},0,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(MIN($DF27-SUM($DG27:DG27),IF(ISBLANK(BV27),0,BV27)),5)","v":0},{"$f":"ROUND(MIN($DF27-SUM($DG27:DH27),IF(ISBLANK(BW27),0,BW27)),5)","v":0},{"$f":"IF(SUMPRODUCT((ROUND($CL27:$DE27,5)>SUM(BU27:$BU27)-BU27*(1-0*(1-$AJ27)))*1)>0,INDEX($CL$12:$DE$12,COUNT($CL$12:$DE$12)-SUMPRODUCT((ROUND($CL27:$DE27,5)>SUM(BU27:$BU27)-BU27*(1-0*(1-$AJ27)))*1)+1),0)","v":0},{"$f":"IF(SUMPRODUCT((ROUND($CL27:$DE27,5)>SUM($BU27:BV27)-BV27*(1-0*(1-$AJ27)))*1)>0,INDEX($CL$12:$DE$12,COUNT($CL$12:$DE$12)-SUMPRODUCT((ROUND($CL27:$DE27,5)>SUM($BU27:BV27)-BV27*(1-0*(1-$AJ27)))*1)+1),0)","v":0},{"$f":"IF(SUMPRODUCT((ROUND($CL27:$DE27,5)>SUM($BU27:BW27)-BW27*(1-0*(1-$AJ27)))*1)>0,INDEX($CL$12:$DE$12,COUNT($CL$12:$DE$12)-SUMPRODUCT((ROUND($CL27:$DE27,5)>SUM($BU27:BW27)-BW27*(1-0*(1-$AJ27)))*1)+1),0)","v":0},null,null,null,null,{"$f":"IF($BG27>0,SUMPRODUCT(($BN27:$BS27<=DQ$12)*($BN27:$BS27>0)*$T27:$Y27,$BH27:$BM27,(1+General_Inputs!$F$36)^($BN27:$BS27-DQ$12))/1000,0)\n+IF($DF27>0,SUMPRODUCT(($DJ27:$DL27<=DQ$12)*($DJ27:$DL27>0)*$CA27:$CC27,$DG27:$DI27,(1+General_Inputs!$F$36)^($DJ27:$DL27-DQ$12))/1000,0)","v":0},{"$f":"IF($BG27>0,SUMPRODUCT(($BN27:$BS27<=DR$12)*($BN27:$BS27>0)*$T27:$Y27,$BH27:$BM27,(1+General_Inputs!$F$36)^($BN27:$BS27-DR$12))/1000,0)\n+IF($DF27>0,SUMPRODUCT(($DJ27:$DL27<=DR$12)*($DJ27:$DL27>0)*$CA27:$CC27,$DG27:$DI27,(1+General_Inputs!$F$36)^($DJ27:$DL27-DR$12))/1000,0)","v":0},{"$f":"IF($BG27>0,SUMPRODUCT(($BN27:$BS27<=DS$12)*($BN27:$BS27>0)*$T27:$Y27,$BH27:$BM27,(1+General_Inputs!$F$36)^($BN27:$BS27-DS$12))/1000,0)\n+IF($DF27>0,SUMPRODUCT(($DJ27:$DL27<=DS$12)*($DJ27:$DL27>0)*$CA27:$CC27,$DG27:$DI27,(1+General_Inputs!$F$36)^($DJ27:$DL27-DS$12))/1000,0)","v":0},{"$f":"IF($BG27>0,SUMPRODUCT(($BN27:$BS27<=DT$12)*($BN27:$BS27>0)*$T27:$Y27,$BH27:$BM27,(1+General_Inputs!$F$36)^($BN27:$BS27-DT$12))/1000,0)\n+IF($DF27>0,SUMPRODUCT(($DJ27:$DL27<=DT$12)*($DJ27:$DL27>0)*$CA27:$CC27,$DG27:$DI27,(1+General_Inputs!$F$36)^($DJ27:$DL27-DT$12))/1000,0)","v":0},{"$f":"IF($BG27>0,SUMPRODUCT(($BN27:$BS27<=DU$12)*($BN27:$BS27>0)*$T27:$Y27,$BH27:$BM27,(1+General_Inputs!$F$36)^($BN27:$BS27-DU$12))/1000,0)\n+IF($DF27>0,SUMPRODUCT(($DJ27:$DL27<=DU$12)*($DJ27:$DL27>0)*$CA27:$CC27,$DG27:$DI27,(1+General_Inputs!$F$36)^($DJ27:$DL27-DU$12))/1000,0)","v":0},{"$f":"IF($BG27>0,SUMPRODUCT(($BN27:$BS27<=DV$12)*($BN27:$BS27>0)*$T27:$Y27,$BH27:$BM27,(1+General_Inputs!$F$36)^($BN27:$BS27-DV$12))/1000,0)\n+IF($DF27>0,SUMPRODUCT(($DJ27:$DL27<=DV$12)*($DJ27:$DL27>0)*$CA27:$CC27,$DG27:$DI27,(1+General_Inputs!$F$36)^($DJ27:$DL27-DV$12))/1000,0)","v":0},{"$f":"IF($BG27>0,SUMPRODUCT(($BN27:$BS27<=DW$12)*($BN27:$BS27>0)*$T27:$Y27,$BH27:$BM27,(1+General_Inputs!$F$36)^($BN27:$BS27-DW$12))/1000,0)\n+IF($DF27>0,SUMPRODUCT(($DJ27:$DL27<=DW$12)*($DJ27:$DL27>0)*$CA27:$CC27,$DG27:$DI27,(1+General_Inputs!$F$36)^($DJ27:$DL27-DW$12))/1000,0)","v":0},{"$f":"IF($BG27>0,SUMPRODUCT(($BN27:$BS27<=DX$12)*($BN27:$BS27>0)*$T27:$Y27,$BH27:$BM27,(1+General_Inputs!$F$36)^($BN27:$BS27-DX$12))/1000,0)\n+IF($DF27>0,SUMPRODUCT(($DJ27:$DL27<=DX$12)*($DJ27:$DL27>0)*$CA27:$CC27,$DG27:$DI27,(1+General_Inputs!$F$36)^($DJ27:$DL27-DX$12))/1000,0)","v":0},{"$f":"IF($BG27>0,SUMPRODUCT(($BN27:$BS27<=DY$12)*($BN27:$BS27>0)*$T27:$Y27,$BH27:$BM27,(1+General_Inputs!$F$36)^($BN27:$BS27-DY$12))/1000,0)\n+IF($DF27>0,SUMPRODUCT(($DJ27:$DL27<=DY$12)*($DJ27:$DL27>0)*$CA27:$CC27,$DG27:$DI27,(1+General_Inputs!$F$36)^($DJ27:$DL27-DY$12))/1000,0)","v":0},{"$f":"IF($BG27>0,SUMPRODUCT(($BN27:$BS27<=DZ$12)*($BN27:$BS27>0)*$T27:$Y27,$BH27:$BM27,(1+General_Inputs!$F$36)^($BN27:$BS27-DZ$12))/1000,0)\n+IF($DF27>0,SUMPRODUCT(($DJ27:$DL27<=DZ$12)*($DJ27:$DL27>0)*$CA27:$CC27,$DG27:$DI27,(1+General_Inputs!$F$36)^($DJ27:$DL27-DZ$12))/1000,0)","v":0},{"$f":"IF($BG27>0,SUMPRODUCT(($BN27:$BS27<=EA$12)*($BN27:$BS27>0)*$T27:$Y27,$BH27:$BM27,(1+General_Inputs!$F$36)^($BN27:$BS27-EA$12))/1000,0)\n+IF($DF27>0,SUMPRODUCT(($DJ27:$DL27<=EA$12)*($DJ27:$DL27>0)*$CA27:$CC27,$DG27:$DI27,(1+General_Inputs!$F$36)^($DJ27:$DL27-EA$12))/1000,0)","v":0},{"$f":"IF($BG27>0,SUMPRODUCT(($BN27:$BS27<=EB$12)*($BN27:$BS27>0)*$T27:$Y27,$BH27:$BM27,(1+General_Inputs!$F$36)^($BN27:$BS27-EB$12))/1000,0)\n+IF($DF27>0,SUMPRODUCT(($DJ27:$DL27<=EB$12)*($DJ27:$DL27>0)*$CA27:$CC27,$DG27:$DI27,(1+General_Inputs!$F$36)^($DJ27:$DL27-EB$12))/1000,0)","v":0},{"$f":"IF($BG27>0,SUMPRODUCT(($BN27:$BS27<=EC$12)*($BN27:$BS27>0)*$T27:$Y27,$BH27:$BM27,(1+General_Inputs!$F$36)^($BN27:$BS27-EC$12))/1000,0)\n+IF($DF27>0,SUMPRODUCT(($DJ27:$DL27<=EC$12)*($DJ27:$DL27>0)*$CA27:$CC27,$DG27:$DI27,(1+General_Inputs!$F$36)^($DJ27:$DL27-EC$12))/1000,0)","v":0},{"$f":"IF($BG27>0,SUMPRODUCT(($BN27:$BS27<=ED$12)*($BN27:$BS27>0)*$T27:$Y27,$BH27:$BM27,(1+General_Inputs!$F$36)^($BN27:$BS27-ED$12))/1000,0)\n+IF($DF27>0,SUMPRODUCT(($DJ27:$DL27<=ED$12)*($DJ27:$DL27>0)*$CA27:$CC27,$DG27:$DI27,(1+General_Inputs!$F$36)^($DJ27:$DL27-ED$12))/1000,0)","v":0},{"$f":"IF($BG27>0,SUMPRODUCT(($BN27:$BS27<=EE$12)*($BN27:$BS27>0)*$T27:$Y27,$BH27:$BM27,(1+General_Inputs!$F$36)^($BN27:$BS27-EE$12))/1000,0)\n+IF($DF27>0,SUMPRODUCT(($DJ27:$DL27<=EE$12)*($DJ27:$DL27>0)*$CA27:$CC27,$DG27:$DI27,(1+General_Inputs!$F$36)^($DJ27:$DL27-EE$12))/1000,0)","v":0},{"$f":"IF($BG27>0,SUMPRODUCT(($BN27:$BS27<=EF$12)*($BN27:$BS27>0)*$T27:$Y27,$BH27:$BM27,(1+General_Inputs!$F$36)^($BN27:$BS27-EF$12))/1000,0)\n+IF($DF27>0,SUMPRODUCT(($DJ27:$DL27<=EF$12)*($DJ27:$DL27>0)*$CA27:$CC27,$DG27:$DI27,(1+General_Inputs!$F$36)^($DJ27:$DL27-EF$12))/1000,0)","v":0},{"$f":"IF($BG27>0,SUMPRODUCT(($BN27:$BS27<=EG$12)*($BN27:$BS27>0)*$T27:$Y27,$BH27:$BM27,(1+General_Inputs!$F$36)^($BN27:$BS27-EG$12))/1000,0)\n+IF($DF27>0,SUMPRODUCT(($DJ27:$DL27<=EG$12)*($DJ27:$DL27>0)*$CA27:$CC27,$DG27:$DI27,(1+General_Inputs!$F$36)^($DJ27:$DL27-EG$12))/1000,0)","v":0},{"$f":"IF($BG27>0,SUMPRODUCT(($BN27:$BS27<=EH$12)*($BN27:$BS27>0)*$T27:$Y27,$BH27:$BM27,(1+General_Inputs!$F$36)^($BN27:$BS27-EH$12))/1000,0)\n+IF($DF27>0,SUMPRODUCT(($DJ27:$DL27<=EH$12)*($DJ27:$DL27>0)*$CA27:$CC27,$DG27:$DI27,(1+General_Inputs!$F$36)^($DJ27:$DL27-EH$12))/1000,0)","v":0},{"$f":"IF($BG27>0,SUMPRODUCT(($BN27:$BS27<=EI$12)*($BN27:$BS27>0)*$T27:$Y27,$BH27:$BM27,(1+General_Inputs!$F$36)^($BN27:$BS27-EI$12))/1000,0)\n+IF($DF27>0,SUMPRODUCT(($DJ27:$DL27<=EI$12)*($DJ27:$DL27>0)*$CA27:$CC27,$DG27:$DI27,(1+General_Inputs!$F$36)^($DJ27:$DL27-EI$12))/1000,0)","v":0},{"$f":"IF($BG27>0,SUMPRODUCT(($BN27:$BS27<=EJ$12)*($BN27:$BS27>0)*$T27:$Y27,$BH27:$BM27,(1+General_Inputs!$F$36)^($BN27:$BS27-EJ$12))/1000,0)\n+IF($DF27>0,SUMPRODUCT(($DJ27:$DL27<=EJ$12)*($DJ27:$DL27>0)*$CA27:$CC27,$DG27:$DI27,(1+General_Inputs!$F$36)^($DJ27:$DL27-EJ$12))/1000,0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,2.7E-8]
[15,"Iron Mountain","CA",1,{"$f":"INDEX(Tx_Mapping!$G$8:$G$93,MATCH($B28,Tx_Mapping!$F$8:$F$93,0))","v":"Iron Mountain"},{"$f":"IF(SUMPRODUCT((CREZ_Tx_Inputs!$F$9:$F$108=$B28)*1)=0,0,SUMPRODUCT((CREZ_Tx_Inputs!$F$9:$F$108=$B28)*(CREZ_Tx_Inputs!$AB$9:$AB$108),CREZ_Tx_Inputs!$AG$9:$AG$108)/SUMPRODUCT((CREZ_Tx_Inputs!$F$9:$F$108=$B28)*CREZ_Tx_Inputs!$AB$9:$AB$108))","v":1.2647020550857655E-2},null,{"$f":"SUMPRODUCT((CAISO_Tx_Inputs!$B$6:$B$24=$B28)*CAISO_Tx_Inputs!C$6:C$24)","v":0},{"$f":"SUMPRODUCT((CAISO_Tx_Inputs!$B$6:$B$24=$B28)*CAISO_Tx_Inputs!D$6:D$24)","v":0},{"$f":"SUMPRODUCT((CAISO_Tx_Inputs!$B$6:$B$24=$B28)*CAISO_Tx_Inputs!E$6:E$24)","v":0},{"$f":"SUMPRODUCT((CAISO_Tx_Inputs!$B$6:$B$24=$B28)*CAISO_Tx_Inputs!F$6:F$24)","v":0},{"$f":"IF(SUMPRODUCT((CREZ_Tx_Inputs!$F$9:$F$106=$B28)*1)=0,0,SUMPRODUCT((CREZ_Tx_Inputs!$F$9:$F$106=$B28)*(CREZ_Tx_Inputs!$AB$9:$AB$106))/SUMPRODUCT((CREZ_Tx_Inputs!$F$9:$F$106=$B28)*1))","v":1500},{"$f":"IF(SUMPRODUCT((CREZ_Tx_Inputs!$F$9:$F$106=$B28)*1)=0,0,SUMPRODUCT((CREZ_Tx_Inputs!$F$9:$F$106=$B28)*(CREZ_Tx_Inputs!$AB$9:$AB$106))/SUMPRODUCT((CREZ_Tx_Inputs!$F$9:$F$106=$B28)*1))","v":1500},{"$f":"SUMPRODUCT((CAISO_Tx_Inputs!$B$6:$B$24=$B28)*CAISO_Tx_Inputs!G$6:G$24)","v":0},{"$f":"SUMPRODUCT((CAISO_Tx_Inputs!$B$6:$B$24=$B28)*CAISO_Tx_Inputs!H$6:H$24)","v":0},{"$f":"SUMPRODUCT((CAISO_Tx_Inputs!$B$6:$B$24=$B28)*CAISO_Tx_Inputs!I$6:I$24)","v":0},{"$f":"SUMPRODUCT((CAISO_Tx_Inputs!$B$6:$B$24=$B28)*CAISO_Tx_Inputs!J$6:J$24)","v":0},{"$f":"IF(SUMPRODUCT((CREZ_Tx_Inputs!$F$9:$F$106=$B28)*1)=0,0,SUMPRODUCT((CREZ_Tx_Inputs!$F$9:$F$106=$B28)*(CREZ_Tx_Inputs!$AB$9:$AB$106),CREZ_Tx_Inputs!$AE$9:$AE$106)/SUMPRODUCT((CREZ_Tx_Inputs!$F$9:$F$106=$B28)*CREZ_Tx_Inputs!$AB$9:$AB$106))","v":971.90908505971788},{"$f":"IF(SUMPRODUCT((CREZ_Tx_Inputs!$F$9:$F$106=$B28)*1)=0,0,SUMPRODUCT((CREZ_Tx_Inputs!$F$9:$F$106=$B28)*(CREZ_Tx_Inputs!$AB$9:$AB$106),CREZ_Tx_Inputs!$AE$9:$AE$106)/SUMPRODUCT((CREZ_Tx_Inputs!$F$9:$F$106=$B28)*CREZ_Tx_Inputs!$AB$9:$AB$106))","v":971.90908505971788},0,0,0,0,93.951211555772716,93.951211555772716,null,{"$f":"SUM($H28:H28)","v":0},{"$f":"SUM($H28:I28)","v":0},{"$f":"SUM($H28:J28)","v":0},{"$f":"SUM($H28:K28)","v":0},{"$f":"SUM($H28:L28)","v":1500},{"$f":"SUM($H28:M28)","v":3000},275.52,5,93.951211555772716,{"$f":"MAX(IF($C$115:$C$214=$B28,$AJ$115:$AJ$214))","v":0},1,1224.48,0,0,0,0,0,0,0,0,275.52,275.52,275.52,275.52,275.52,275.52,275.52,275.52,275.52,275.52,275.52,275.52,275.52,0,{"$f":"ROUND(MIN($BG28-SUM($BH28:BH28),IF(ISBLANK(I28),0,I28)),5)","v":0},{"$f":"ROUND(MIN($BG28-SUM($BH28:BI28),IF(ISBLANK(J28),0,J28)),5)","v":0},{"$f":"ROUND(MIN($BG28-SUM($BH28:BJ28),IF(ISBLANK(K28),0,K28)),5)","v":0},{"$f":"ROUND(MIN($BG28-SUM($BH28:BK28),IF(ISBLANK(L28),0,L28)),5)","v":275.52},{"$f":"ROUND(MIN($BG28-SUM($BH28:BL28),IF(ISBLANK(M28),0,M28)),5)","v":0},{"$f":"IF(SUMPRODUCT((ROUND($AM28:$BF28,5)>SUM($H28:H28)-H28*(1-$C$5*(1-$AJ28)))*1)>0,INDEX($AM$12:$BF$12,COUNT($AM$12:$BF$12)-SUMPRODUCT((ROUND($AM28:$BF28,5)>SUM($H28:H28)-H28*(1-$C$5*(1-$AJ28)))*1)+1),0)","v":2019},{"$f":"IF(SUMPRODUCT((ROUND($AM28:$BF28,5)>SUM($H28:I28)-I28*(1-$C$5*(1-$AJ28)))*1)>0,INDEX($AM$12:$BF$12,COUNT($AM$12:$BF$12)-SUMPRODUCT((ROUND($AM28:$BF28,5)>SUM($H28:I28)-I28*(1-$C$5*(1-$AJ28)))*1)+1),0)","v":2019},{"$f":"IF(SUMPRODUCT((ROUND($AM28:$BF28,5)>SUM($H28:J28)-J28*(1-$C$5*(1-$AJ28)))*1)>0,INDEX($AM$12:$BF$12,COUNT($AM$12:$BF$12)-SUMPRODUCT((ROUND($AM28:$BF28,5)>SUM($H28:J28)-J28*(1-$C$5*(1-$AJ28)))*1)+1),0)","v":2019},{"$f":"IF(SUMPRODUCT((ROUND($AM28:$BF28,5)>SUM($H28:K28)-K28*(1-$C$5*(1-$AJ28)))*1)>0,INDEX($AM$12:$BF$12,COUNT($AM$12:$BF$12)-SUMPRODUCT((ROUND($AM28:$BF28,5)>SUM($H28:K28)-K28*(1-$C$5*(1-$AJ28)))*1)+1),0)","v":2019},{"$f":"IF(SUMPRODUCT((ROUND($AM28:$BF28,5)>SUM($H28:L28)-L28*(1-$C$5*(1-$AJ28)))*1)>0,INDEX($AM$12:$BF$12,COUNT($AM$12:$BF$12)-SUMPRODUCT((ROUND($AM28:$BF28,5)>SUM($H28:L28)-L28*(1-$C$5*(1-$AJ28)))*1)+1),0)","v":0},{"$f":"IF(SUMPRODUCT((ROUND($AM28:$BF28,5)>SUM($H28:M28)-M28*(1-$C$5*(1-$AJ28)))*1)>0,INDEX($AM$12:$BF$12,COUNT($AM$12:$BF$12)-SUMPRODUCT((ROUND($AM28:$BF28,5)>SUM($H28:M28)-M28*(1-$C$5*(1-$AJ28)))*1)+1),0)","v":0},null,9999999,null,null,null,null,null,0,0,0,{"$f":"SUM($BU28:BU28)","v":9999999},{"$f":"SUM($BU28:BV28)","v":9999999},{"$f":"SUM($BU28:BW28)","v":9999999},0,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(MIN($DF28-SUM($DG28:DG28),IF(ISBLANK(BV28),0,BV28)),5)","v":0},{"$f":"ROUND(MIN($DF28-SUM($DG28:DH28),IF(ISBLANK(BW28),0,BW28)),5)","v":0},{"$f":"IF(SUMPRODUCT((ROUND($CL28:$DE28,5)>SUM(BU28:$BU28)-BU28*(1-0*(1-$AJ28)))*1)>0,INDEX($CL$12:$DE$12,COUNT($CL$12:$DE$12)-SUMPRODUCT((ROUND($CL28:$DE28,5)>SUM(BU28:$BU28)-BU28*(1-0*(1-$AJ28)))*1)+1),0)","v":0},{"$f":"IF(SUMPRODUCT((ROUND($CL28:$DE28,5)>SUM($BU28:BV28)-BV28*(1-0*(1-$AJ28)))*1)>0,INDEX($CL$12:$DE$12,COUNT($CL$12:$DE$12)-SUMPRODUCT((ROUND($CL28:$DE28,5)>SUM($BU28:BV28)-BV28*(1-0*(1-$AJ28)))*1)+1),0)","v":0},{"$f":"IF(SUMPRODUCT((ROUND($CL28:$DE28,5)>SUM($BU28:BW28)-BW28*(1-0*(1-$AJ28)))*1)>0,INDEX($CL$12:$DE$12,COUNT($CL$12:$DE$12)-SUMPRODUCT((ROUND($CL28:$DE28,5)>SUM($BU28:BW28)-BW28*(1-0*(1-$AJ28)))*1)+1),0)","v":0},null,null,null,null,{"$f":"IF($BG28>0,SUMPRODUCT(($BN28:$BS28<=DQ$12)*($BN28:$BS28>0)*$T28:$Y28,$BH28:$BM28,(1+General_Inputs!$F$36)^($BN28:$BS28-DQ$12))/1000,0)\n+IF($DF28>0,SUMPRODUCT(($DJ28:$DL28<=DQ$12)*($DJ28:$DL28>0)*$CA28:$CC28,$DG28:$DI28,(1+General_Inputs!$F$36)^($DJ28:$DL28-DQ$12))/1000,0)","v":0},{"$f":"IF($BG28>0,SUMPRODUCT(($BN28:$BS28<=DR$12)*($BN28:$BS28>0)*$T28:$Y28,$BH28:$BM28,(1+General_Inputs!$F$36)^($BN28:$BS28-DR$12))/1000,0)\n+IF($DF28>0,SUMPRODUCT(($DJ28:$DL28<=DR$12)*($DJ28:$DL28>0)*$CA28:$CC28,$DG28:$DI28,(1+General_Inputs!$F$36)^($DJ28:$DL28-DR$12))/1000,0)","v":0},{"$f":"IF($BG28>0,SUMPRODUCT(($BN28:$BS28<=DS$12)*($BN28:$BS28>0)*$T28:$Y28,$BH28:$BM28,(1+General_Inputs!$F$36)^($BN28:$BS28-DS$12))/1000,0)\n+IF($DF28>0,SUMPRODUCT(($DJ28:$DL28<=DS$12)*($DJ28:$DL28>0)*$CA28:$CC28,$DG28:$DI28,(1+General_Inputs!$F$36)^($DJ28:$DL28-DS$12))/1000,0)","v":0},{"$f":"IF($BG28>0,SUMPRODUCT(($BN28:$BS28<=DT$12)*($BN28:$BS28>0)*$T28:$Y28,$BH28:$BM28,(1+General_Inputs!$F$36)^($BN28:$BS28-DT$12))/1000,0)\n+IF($DF28>0,SUMPRODUCT(($DJ28:$DL28<=DT$12)*($DJ28:$DL28>0)*$CA28:$CC28,$DG28:$DI28,(1+General_Inputs!$F$36)^($DJ28:$DL28-DT$12))/1000,0)","v":0},{"$f":"IF($BG28>0,SUMPRODUCT(($BN28:$BS28<=DU$12)*($BN28:$BS28>0)*$T28:$Y28,$BH28:$BM28,(1+General_Inputs!$F$36)^($BN28:$BS28-DU$12))/1000,0)\n+IF($DF28>0,SUMPRODUCT(($DJ28:$DL28<=DU$12)*($DJ28:$DL28>0)*$CA28:$CC28,$DG28:$DI28,(1+General_Inputs!$F$36)^($DJ28:$DL28-DU$12))/1000,0)","v":0},{"$f":"IF($BG28>0,SUMPRODUCT(($BN28:$BS28<=DV$12)*($BN28:$BS28>0)*$T28:$Y28,$BH28:$BM28,(1+General_Inputs!$F$36)^($BN28:$BS28-DV$12))/1000,0)\n+IF($DF28>0,SUMPRODUCT(($DJ28:$DL28<=DV$12)*($DJ28:$DL28>0)*$CA28:$CC28,$DG28:$DI28,(1+General_Inputs!$F$36)^($DJ28:$DL28-DV$12))/1000,0)","v":0},{"$f":"IF($BG28>0,SUMPRODUCT(($BN28:$BS28<=DW$12)*($BN28:$BS28>0)*$T28:$Y28,$BH28:$BM28,(1+General_Inputs!$F$36)^($BN28:$BS28-DW$12))/1000,0)\n+IF($DF28>0,SUMPRODUCT(($DJ28:$DL28<=DW$12)*($DJ28:$DL28>0)*$CA28:$CC28,$DG28:$DI28,(1+General_Inputs!$F$36)^($DJ28:$DL28-DW$12))/1000,0)","v":0},{"$f":"IF($BG28>0,SUMPRODUCT(($BN28:$BS28<=DX$12)*($BN28:$BS28>0)*$T28:$Y28,$BH28:$BM28,(1+General_Inputs!$F$36)^($BN28:$BS28-DX$12))/1000,0)\n+IF($DF28>0,SUMPRODUCT(($DJ28:$DL28<=DX$12)*($DJ28:$DL28>0)*$CA28:$CC28,$DG28:$DI28,(1+General_Inputs!$F$36)^($DJ28:$DL28-DX$12))/1000,0)","v":0},{"$f":"IF($BG28>0,SUMPRODUCT(($BN28:$BS28<=DY$12)*($BN28:$BS28>0)*$T28:$Y28,$BH28:$BM28,(1+General_Inputs!$F$36)^($BN28:$BS28-DY$12))/1000,0)\n+IF($DF28>0,SUMPRODUCT(($DJ28:$DL28<=DY$12)*($DJ28:$DL28>0)*$CA28:$CC28,$DG28:$DI28,(1+General_Inputs!$F$36)^($DJ28:$DL28-DY$12))/1000,0)","v":0},{"$f":"IF($BG28>0,SUMPRODUCT(($BN28:$BS28<=DZ$12)*($BN28:$BS28>0)*$T28:$Y28,$BH28:$BM28,(1+General_Inputs!$F$36)^($BN28:$BS28-DZ$12))/1000,0)\n+IF($DF28>0,SUMPRODUCT(($DJ28:$DL28<=DZ$12)*($DJ28:$DL28>0)*$CA28:$CC28,$DG28:$DI28,(1+General_Inputs!$F$36)^($DJ28:$DL28-DZ$12))/1000,0)","v":0},{"$f":"IF($BG28>0,SUMPRODUCT(($BN28:$BS28<=EA$12)*($BN28:$BS28>0)*$T28:$Y28,$BH28:$BM28,(1+General_Inputs!$F$36)^($BN28:$BS28-EA$12))/1000,0)\n+IF($DF28>0,SUMPRODUCT(($DJ28:$DL28<=EA$12)*($DJ28:$DL28>0)*$CA28:$CC28,$DG28:$DI28,(1+General_Inputs!$F$36)^($DJ28:$DL28-EA$12))/1000,0)","v":0},{"$f":"IF($BG28>0,SUMPRODUCT(($BN28:$BS28<=EB$12)*($BN28:$BS28>0)*$T28:$Y28,$BH28:$BM28,(1+General_Inputs!$F$36)^($BN28:$BS28-EB$12))/1000,0)\n+IF($DF28>0,SUMPRODUCT(($DJ28:$DL28<=EB$12)*($DJ28:$DL28>0)*$CA28:$CC28,$DG28:$DI28,(1+General_Inputs!$F$36)^($DJ28:$DL28-EB$12))/1000,0)","v":0},{"$f":"IF($BG28>0,SUMPRODUCT(($BN28:$BS28<=EC$12)*($BN28:$BS28>0)*$T28:$Y28,$BH28:$BM28,(1+General_Inputs!$F$36)^($BN28:$BS28-EC$12))/1000,0)\n+IF($DF28>0,SUMPRODUCT(($DJ28:$DL28<=EC$12)*($DJ28:$DL28>0)*$CA28:$CC28,$DG28:$DI28,(1+General_Inputs!$F$36)^($DJ28:$DL28-EC$12))/1000,0)","v":0},{"$f":"IF($BG28>0,SUMPRODUCT(($BN28:$BS28<=ED$12)*($BN28:$BS28>0)*$T28:$Y28,$BH28:$BM28,(1+General_Inputs!$F$36)^($BN28:$BS28-ED$12))/1000,0)\n+IF($DF28>0,SUMPRODUCT(($DJ28:$DL28<=ED$12)*($DJ28:$DL28>0)*$CA28:$CC28,$DG28:$DI28,(1+General_Inputs!$F$36)^($DJ28:$DL28-ED$12))/1000,0)","v":0},{"$f":"IF($BG28>0,SUMPRODUCT(($BN28:$BS28<=EE$12)*($BN28:$BS28>0)*$T28:$Y28,$BH28:$BM28,(1+General_Inputs!$F$36)^($BN28:$BS28-EE$12))/1000,0)\n+IF($DF28>0,SUMPRODUCT(($DJ28:$DL28<=EE$12)*($DJ28:$DL28>0)*$CA28:$CC28,$DG28:$DI28,(1+General_Inputs!$F$36)^($DJ28:$DL28-EE$12))/1000,0)","v":0},{"$f":"IF($BG28>0,SUMPRODUCT(($BN28:$BS28<=EF$12)*($BN28:$BS28>0)*$T28:$Y28,$BH28:$BM28,(1+General_Inputs!$F$36)^($BN28:$BS28-EF$12))/1000,0)\n+IF($DF28>0,SUMPRODUCT(($DJ28:$DL28<=EF$12)*($DJ28:$DL28>0)*$CA28:$CC28,$DG28:$DI28,(1+General_Inputs!$F$36)^($DJ28:$DL28-EF$12))/1000,0)","v":0},{"$f":"IF($BG28>0,SUMPRODUCT(($BN28:$BS28<=EG$12)*($BN28:$BS28>0)*$T28:$Y28,$BH28:$BM28,(1+General_Inputs!$F$36)^($BN28:$BS28-EG$12))/1000,0)\n+IF($DF28>0,SUMPRODUCT(($DJ28:$DL28<=EG$12)*($DJ28:$DL28>0)*$CA28:$CC28,$DG28:$DI28,(1+General_Inputs!$F$36)^($DJ28:$DL28-EG$12))/1000,0)","v":0},{"$f":"IF($BG28>0,SUMPRODUCT(($BN28:$BS28<=EH$12)*($BN28:$BS28>0)*$T28:$Y28,$BH28:$BM28,(1+General_Inputs!$F$36)^($BN28:$BS28-EH$12))/1000,0)\n+IF($DF28>0,SUMPRODUCT(($DJ28:$DL28<=EH$12)*($DJ28:$DL28>0)*$CA28:$CC28,$DG28:$DI28,(1+General_Inputs!$F$36)^($DJ28:$DL28-EH$12))/1000,0)","v":0},{"$f":"IF($BG28>0,SUMPRODUCT(($BN28:$BS28<=EI$12)*($BN28:$BS28>0)*$T28:$Y28,$BH28:$BM28,(1+General_Inputs!$F$36)^($BN28:$BS28-EI$12))/1000,0)\n+IF($DF28>0,SUMPRODUCT(($DJ28:$DL28<=EI$12)*($DJ28:$DL28>0)*$CA28:$CC28,$DG28:$DI28,(1+General_Inputs!$F$36)^($DJ28:$DL28-EI$12))/1000,0)","v":0},{"$f":"IF($BG28>0,SUMPRODUCT(($BN28:$BS28<=EJ$12)*($BN28:$BS28>0)*$T28:$Y28,$BH28:$BM28,(1+General_Inputs!$F$36)^($BN28:$BS28-EJ$12))/1000,0)\n+IF($DF28>0,SUMPRODUCT(($DJ28:$DL28<=EJ$12)*($DJ28:$DL28>0)*$CA28:$CC28,$DG28:$DI28,(1+General_Inputs!$F$36)^($DJ28:$DL28-EJ$12))/1000,0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,2.7999999999999999E-8]
[16,"Lassen North","CA",1,{"$f":"INDEX(Tx_Mapping!$G$8:$G$93,MATCH($B29,Tx_Mapping!$F$8:$F$93,0))","v":"Lassen & Round Mountain"},{"$f":"IF(SUMPRODUCT((CREZ_Tx_Inputs!$F$9:$F$108=$B29)*1)=0,0,SUMPRODUCT((CREZ_Tx_Inputs!$F$9:$F$108=$B29)*(CREZ_Tx_Inputs!$AB$9:$AB$108),CREZ_Tx_Inputs!$AG$9:$AG$108)/SUMPRODUCT((CREZ_Tx_Inputs!$F$9:$F$108=$B29)*CREZ_Tx_Inputs!$AB$9:$AB$108))","v":1.8476047039870883E-2},null,{"$f":"SUMPRODUCT((CAISO_Tx_Inputs!$B$6:$B$24=$B29)*CAISO_Tx_Inputs!C$6:C$24)","v":0},{"$f":"SUMPRODUCT((CAISO_Tx_Inputs!$B$6:$B$24=$B29)*CAISO_Tx_Inputs!D$6:D$24)","v":0},{"$f":"SUMPRODUCT((CAISO_Tx_Inputs!$B$6:$B$24=$B29)*CAISO_Tx_Inputs!E$6:E$24)","v":0},{"$f":"SUMPRODUCT((CAISO_Tx_Inputs!$B$6:$B$24=$B29)*CAISO_Tx_Inputs!F$6:F$24)","v":0},{"$f":"IF(SUMPRODUCT((CREZ_Tx_Inputs!$F$9:$F$106=$B29)*1)=0,0,SUMPRODUCT((CREZ_Tx_Inputs!$F$9:$F$106=$B29)*(CREZ_Tx_Inputs!$AB$9:$AB$106))/SUMPRODUCT((CREZ_Tx_Inputs!$F$9:$F$106=$B29)*1))","v":1500},{"$f":"IF(SUMPRODUCT((CREZ_Tx_Inputs!$F$9:$F$106=$B29)*1)=0,0,SUMPRODUCT((CREZ_Tx_Inputs!$F$9:$F$106=$B29)*(CREZ_Tx_Inputs!$AB$9:$AB$106))/SUMPRODUCT((CREZ_Tx_Inputs!$F$9:$F$106=$B29)*1))","v":1500},{"$f":"SUMPRODUCT((CAISO_Tx_Inputs!$B$6:$B$24=$B29)*CAISO_Tx_Inputs!G$6:G$24)","v":0},{"$f":"SUMPRODUCT((CAISO_Tx_Inputs!$B$6:$B$24=$B29)*CAISO_Tx_Inputs!H$6:H$24)","v":0},{"$f":"SUMPRODUCT((CAISO_Tx_Inputs!$B$6:$B$24=$B29)*CAISO_Tx_Inputs!I$6:I$24)","v":0},{"$f":"SUMPRODUCT((CAISO_Tx_Inputs!$B$6:$B$24=$B29)*CAISO_Tx_Inputs!J$6:J$24)","v":0},{"$f":"IF(SUMPRODUCT((CREZ_Tx_Inputs!$F$9:$F$106=$B29)*1)=0,0,SUMPRODUCT((CREZ_Tx_Inputs!$F$9:$F$106=$B29)*(CREZ_Tx_Inputs!$AB$9:$AB$106),CREZ_Tx_Inputs!$AE$9:$AE$106)/SUMPRODUCT((CREZ_Tx_Inputs!$F$9:$F$106=$B29)*CREZ_Tx_Inputs!$AB$9:$AB$106))","v":1682.4596072358199},{"$f":"IF(SUMPRODUCT((CREZ_Tx_Inputs!$F$9:$F$106=$B29)*1)=0,0,SUMPRODUCT((CREZ_Tx_Inputs!$F$9:$F$106=$B29)*(CREZ_Tx_Inputs!$AB$9:$AB$106),CREZ_Tx_Inputs!$AE$9:$AE$106)/SUMPRODUCT((CREZ_Tx_Inputs!$F$9:$F$106=$B29)*CREZ_Tx_Inputs!$AB$9:$AB$106))","v":1682.4596072358199},0,0,0,0,162.63776203279593,162.63776203279593,null,{"$f":"SUM($H29:H29)","v":0},{"$f":"SUM($H29:I29)","v":0},{"$f":"SUM($H29:J29)","v":0},{"$f":"SUM($H29:K29)","v":0},{"$f":"SUM($H29:L29)","v":1500},{"$f":"SUM($H29:M29)","v":3000},0,5,162.63776203279593,{"$f":"MAX(IF($C$115:$C$214=$B29,$AJ$115:$AJ$214))","v":0},1,1500,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(MIN($BG29-SUM($BH29:BH29),IF(ISBLANK(I29),0,I29)),5)","v":0},{"$f":"ROUND(MIN($BG29-SUM($BH29:BI29),IF(ISBLANK(J29),0,J29)),5)","v":0},{"$f":"ROUND(MIN($BG29-SUM($BH29:BJ29),IF(ISBLANK(K29),0,K29)),5)","v":0},{"$f":"ROUND(MIN($BG29-SUM($BH29:BK29),IF(ISBLANK(L29),0,L29)),5)","v":0},{"$f":"ROUND(MIN($BG29-SUM($BH29:BL29),IF(ISBLANK(M29),0,M29)),5)","v":0},{"$f":"IF(SUMPRODUCT((ROUND($AM29:$BF29,5)>SUM($H29:H29)-H29*(1-$C$5*(1-$AJ29)))*1)>0,INDEX($AM$12:$BF$12,COUNT($AM$12:$BF$12)-SUMPRODUCT((ROUND($AM29:$BF29,5)>SUM($H29:H29)-H29*(1-$C$5*(1-$AJ29)))*1)+1),0)","v":0},{"$f":"IF(SUMPRODUCT((ROUND($AM29:$BF29,5)>SUM($H29:I29)-I29*(1-$C$5*(1-$AJ29)))*1)>0,INDEX($AM$12:$BF$12,COUNT($AM$12:$BF$12)-SUMPRODUCT((ROUND($AM29:$BF29,5)>SUM($H29:I29)-I29*(1-$C$5*(1-$AJ29)))*1)+1),0)","v":0},{"$f":"IF(SUMPRODUCT((ROUND($AM29:$BF29,5)>SUM($H29:J29)-J29*(1-$C$5*(1-$AJ29)))*1)>0,INDEX($AM$12:$BF$12,COUNT($AM$12:$BF$12)-SUMPRODUCT((ROUND($AM29:$BF29,5)>SUM($H29:J29)-J29*(1-$C$5*(1-$AJ29)))*1)+1),0)","v":0},{"$f":"IF(SUMPRODUCT((ROUND($AM29:$BF29,5)>SUM($H29:K29)-K29*(1-$C$5*(1-$AJ29)))*1)>0,INDEX($AM$12:$BF$12,COUNT($AM$12:$BF$12)-SUMPRODUCT((ROUND($AM29:$BF29,5)>SUM($H29:K29)-K29*(1-$C$5*(1-$AJ29)))*1)+1),0)","v":0},{"$f":"IF(SUMPRODUCT((ROUND($AM29:$BF29,5)>SUM($H29:L29)-L29*(1-$C$5*(1-$AJ29)))*1)>0,INDEX($AM$12:$BF$12,COUNT($AM$12:$BF$12)-SUMPRODUCT((ROUND($AM29:$BF29,5)>SUM($H29:L29)-L29*(1-$C$5*(1-$AJ29)))*1)+1),0)","v":0},{"$f":"IF(SUMPRODUCT((ROUND($AM29:$BF29,5)>SUM($H29:M29)-M29*(1-$C$5*(1-$AJ29)))*1)>0,INDEX($AM$12:$BF$12,COUNT($AM$12:$BF$12)-SUMPRODUCT((ROUND($AM29:$BF29,5)>SUM($H29:M29)-M29*(1-$C$5*(1-$AJ29)))*1)+1),0)","v":0},null,9999999,null,null,null,null,null,0,0,0,{"$f":"SUM($BU29:BU29)","v":9999999},{"$f":"SUM($BU29:BV29)","v":9999999},{"$f":"SUM($BU29:BW29)","v":9999999},0,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(MIN($DF29-SUM($DG29:DG29),IF(ISBLANK(BV29),0,BV29)),5)","v":0},{"$f":"ROUND(MIN($DF29-SUM($DG29:DH29),IF(ISBLANK(BW29),0,BW29)),5)","v":0},{"$f":"IF(SUMPRODUCT((ROUND($CL29:$DE29,5)>SUM(BU29:$BU29)-BU29*(1-0*(1-$AJ29)))*1)>0,INDEX($CL$12:$DE$12,COUNT($CL$12:$DE$12)-SUMPRODUCT((ROUND($CL29:$DE29,5)>SUM(BU29:$BU29)-BU29*(1-0*(1-$AJ29)))*1)+1),0)","v":0},{"$f":"IF(SUMPRODUCT((ROUND($CL29:$DE29,5)>SUM($BU29:BV29)-BV29*(1-0*(1-$AJ29)))*1)>0,INDEX($CL$12:$DE$12,COUNT($CL$12:$DE$12)-SUMPRODUCT((ROUND($CL29:$DE29,5)>SUM($BU29:BV29)-BV29*(1-0*(1-$AJ29)))*1)+1),0)","v":0},{"$f":"IF(SUMPRODUCT((ROUND($CL29:$DE29,5)>SUM($BU29:BW29)-BW29*(1-0*(1-$AJ29)))*1)>0,INDEX($CL$12:$DE$12,COUNT($CL$12:$DE$12)-SUMPRODUCT((ROUND($CL29:$DE29,5)>SUM($BU29:BW29)-BW29*(1-0*(1-$AJ29)))*1)+1),0)","v":0},null,null,null,null,{"$f":"IF($BG29>0,SUMPRODUCT(($BN29:$BS29<=DQ$12)*($BN29:$BS29>0)*$T29:$Y29,$BH29:$BM29,(1+General_Inputs!$F$36)^($BN29:$BS29-DQ$12))/1000,0)\n+IF($DF29>0,SUMPRODUCT(($DJ29:$DL29<=DQ$12)*($DJ29:$DL29>0)*$CA29:$CC29,$DG29:$DI29,(1+General_Inputs!$F$36)^($DJ29:$DL29-DQ$12))/1000,0)","v":0},{"$f":"IF($BG29>0,SUMPRODUCT(($BN29:$BS29<=DR$12)*($BN29:$BS29>0)*$T29:$Y29,$BH29:$BM29,(1+General_Inputs!$F$36)^($BN29:$BS29-DR$12))/1000,0)\n+IF($DF29>0,SUMPRODUCT(($DJ29:$DL29<=DR$12)*($DJ29:$DL29>0)*$CA29:$CC29,$DG29:$DI29,(1+General_Inputs!$F$36)^($DJ29:$DL29-DR$12))/1000,0)","v":0},{"$f":"IF($BG29>0,SUMPRODUCT(($BN29:$BS29<=DS$12)*($BN29:$BS29>0)*$T29:$Y29,$BH29:$BM29,(1+General_Inputs!$F$36)^($BN29:$BS29-DS$12))/1000,0)\n+IF($DF29>0,SUMPRODUCT(($DJ29:$DL29<=DS$12)*($DJ29:$DL29>0)*$CA29:$CC29,$DG29:$DI29,(1+General_Inputs!$F$36)^($DJ29:$DL29-DS$12))/1000,0)","v":0},{"$f":"IF($BG29>0,SUMPRODUCT(($BN29:$BS29<=DT$12)*($BN29:$BS29>0)*$T29:$Y29,$BH29:$BM29,(1+General_Inputs!$F$36)^($BN29:$BS29-DT$12))/1000,0)\n+IF($DF29>0,SUMPRODUCT(($DJ29:$DL29<=DT$12)*($DJ29:$DL29>0)*$CA29:$CC29,$DG29:$DI29,(1+General_Inputs!$F$36)^($DJ29:$DL29-DT$12))/1000,0)","v":0},{"$f":"IF($BG29>0,SUMPRODUCT(($BN29:$BS29<=DU$12)*($BN29:$BS29>0)*$T29:$Y29,$BH29:$BM29,(1+General_Inputs!$F$36)^($BN29:$BS29-DU$12))/1000,0)\n+IF($DF29>0,SUMPRODUCT(($DJ29:$DL29<=DU$12)*($DJ29:$DL29>0)*$CA29:$CC29,$DG29:$DI29,(1+General_Inputs!$F$36)^($DJ29:$DL29-DU$12))/1000,0)","v":0},{"$f":"IF($BG29>0,SUMPRODUCT(($BN29:$BS29<=DV$12)*($BN29:$BS29>0)*$T29:$Y29,$BH29:$BM29,(1+General_Inputs!$F$36)^($BN29:$BS29-DV$12))/1000,0)\n+IF($DF29>0,SUMPRODUCT(($DJ29:$DL29<=DV$12)*($DJ29:$DL29>0)*$CA29:$CC29,$DG29:$DI29,(1+General_Inputs!$F$36)^($DJ29:$DL29-DV$12))/1000,0)","v":0},{"$f":"IF($BG29>0,SUMPRODUCT(($BN29:$BS29<=DW$12)*($BN29:$BS29>0)*$T29:$Y29,$BH29:$BM29,(1+General_Inputs!$F$36)^($BN29:$BS29-DW$12))/1000,0)\n+IF($DF29>0,SUMPRODUCT(($DJ29:$DL29<=DW$12)*($DJ29:$DL29>0)*$CA29:$CC29,$DG29:$DI29,(1+General_Inputs!$F$36)^($DJ29:$DL29-DW$12))/1000,0)","v":0},{"$f":"IF($BG29>0,SUMPRODUCT(($BN29:$BS29<=DX$12)*($BN29:$BS29>0)*$T29:$Y29,$BH29:$BM29,(1+General_Inputs!$F$36)^($BN29:$BS29-DX$12))/1000,0)\n+IF($DF29>0,SUMPRODUCT(($DJ29:$DL29<=DX$12)*($DJ29:$DL29>0)*$CA29:$CC29,$DG29:$DI29,(1+General_Inputs!$F$36)^($DJ29:$DL29-DX$12))/1000,0)","v":0},{"$f":"IF($BG29>0,SUMPRODUCT(($BN29:$BS29<=DY$12)*($BN29:$BS29>0)*$T29:$Y29,$BH29:$BM29,(1+General_Inputs!$F$36)^($BN29:$BS29-DY$12))/1000,0)\n+IF($DF29>0,SUMPRODUCT(($DJ29:$DL29<=DY$12)*($DJ29:$DL29>0)*$CA29:$CC29,$DG29:$DI29,(1+General_Inputs!$F$36)^($DJ29:$DL29-DY$12))/1000,0)","v":0},{"$f":"IF($BG29>0,SUMPRODUCT(($BN29:$BS29<=DZ$12)*($BN29:$BS29>0)*$T29:$Y29,$BH29:$BM29,(1+General_Inputs!$F$36)^($BN29:$BS29-DZ$12))/1000,0)\n+IF($DF29>0,SUMPRODUCT(($DJ29:$DL29<=DZ$12)*($DJ29:$DL29>0)*$CA29:$CC29,$DG29:$DI29,(1+General_Inputs!$F$36)^($DJ29:$DL29-DZ$12))/1000,0)","v":0},{"$f":"IF($BG29>0,SUMPRODUCT(($BN29:$BS29<=EA$12)*($BN29:$BS29>0)*$T29:$Y29,$BH29:$BM29,(1+General_Inputs!$F$36)^($BN29:$BS29-EA$12))/1000,0)\n+IF($DF29>0,SUMPRODUCT(($DJ29:$DL29<=EA$12)*($DJ29:$DL29>0)*$CA29:$CC29,$DG29:$DI29,(1+General_Inputs!$F$36)^($DJ29:$DL29-EA$12))/1000,0)","v":0},{"$f":"IF($BG29>0,SUMPRODUCT(($BN29:$BS29<=EB$12)*($BN29:$BS29>0)*$T29:$Y29,$BH29:$BM29,(1+General_Inputs!$F$36)^($BN29:$BS29-EB$12))/1000,0)\n+IF($DF29>0,SUMPRODUCT(($DJ29:$DL29<=EB$12)*($DJ29:$DL29>0)*$CA29:$CC29,$DG29:$DI29,(1+General_Inputs!$F$36)^($DJ29:$DL29-EB$12))/1000,0)","v":0},{"$f":"IF($BG29>0,SUMPRODUCT(($BN29:$BS29<=EC$12)*($BN29:$BS29>0)*$T29:$Y29,$BH29:$BM29,(1+General_Inputs!$F$36)^($BN29:$BS29-EC$12))/1000,0)\n+IF($DF29>0,SUMPRODUCT(($DJ29:$DL29<=EC$12)*($DJ29:$DL29>0)*$CA29:$CC29,$DG29:$DI29,(1+General_Inputs!$F$36)^($DJ29:$DL29-EC$12))/1000,0)","v":0},{"$f":"IF($BG29>0,SUMPRODUCT(($BN29:$BS29<=ED$12)*($BN29:$BS29>0)*$T29:$Y29,$BH29:$BM29,(1+General_Inputs!$F$36)^($BN29:$BS29-ED$12))/1000,0)\n+IF($DF29>0,SUMPRODUCT(($DJ29:$DL29<=ED$12)*($DJ29:$DL29>0)*$CA29:$CC29,$DG29:$DI29,(1+General_Inputs!$F$36)^($DJ29:$DL29-ED$12))/1000,0)","v":0},{"$f":"IF($BG29>0,SUMPRODUCT(($BN29:$BS29<=EE$12)*($BN29:$BS29>0)*$T29:$Y29,$BH29:$BM29,(1+General_Inputs!$F$36)^($BN29:$BS29-EE$12))/1000,0)\n+IF($DF29>0,SUMPRODUCT(($DJ29:$DL29<=EE$12)*($DJ29:$DL29>0)*$CA29:$CC29,$DG29:$DI29,(1+General_Inputs!$F$36)^($DJ29:$DL29-EE$12))/1000,0)","v":0},{"$f":"IF($BG29>0,SUMPRODUCT(($BN29:$BS29<=EF$12)*($BN29:$BS29>0)*$T29:$Y29,$BH29:$BM29,(1+General_Inputs!$F$36)^($BN29:$BS29-EF$12))/1000,0)\n+IF($DF29>0,SUMPRODUCT(($DJ29:$DL29<=EF$12)*($DJ29:$DL29>0)*$CA29:$CC29,$DG29:$DI29,(1+General_Inputs!$F$36)^($DJ29:$DL29-EF$12))/1000,0)","v":0},{"$f":"IF($BG29>0,SUMPRODUCT(($BN29:$BS29<=EG$12)*($BN29:$BS29>0)*$T29:$Y29,$BH29:$BM29,(1+General_Inputs!$F$36)^($BN29:$BS29-EG$12))/1000,0)\n+IF($DF29>0,SUMPRODUCT(($DJ29:$DL29<=EG$12)*($DJ29:$DL29>0)*$CA29:$CC29,$DG29:$DI29,(1+General_Inputs!$F$36)^($DJ29:$DL29-EG$12))/1000,0)","v":0},{"$f":"IF($BG29>0,SUMPRODUCT(($BN29:$BS29<=EH$12)*($BN29:$BS29>0)*$T29:$Y29,$BH29:$BM29,(1+General_Inputs!$F$36)^($BN29:$BS29-EH$12))/1000,0)\n+IF($DF29>0,SUMPRODUCT(($DJ29:$DL29<=EH$12)*($DJ29:$DL29>0)*$CA29:$CC29,$DG29:$DI29,(1+General_Inputs!$F$36)^($DJ29:$DL29-EH$12))/1000,0)","v":0},{"$f":"IF($BG29>0,SUMPRODUCT(($BN29:$BS29<=EI$12)*($BN29:$BS29>0)*$T29:$Y29,$BH29:$BM29,(1+General_Inputs!$F$36)^($BN29:$BS29-EI$12))/1000,0)\n+IF($DF29>0,SUMPRODUCT(($DJ29:$DL29<=EI$12)*($DJ29:$DL29>0)*$CA29:$CC29,$DG29:$DI29,(1+General_Inputs!$F$36)^($DJ29:$DL29-EI$12))/1000,0)","v":0},{"$f":"IF($BG29>0,SUMPRODUCT(($BN29:$BS29<=EJ$12)*($BN29:$BS29>0)*$T29:$Y29,$BH29:$BM29,(1+General_Inputs!$F$36)^($BN29:$BS29-EJ$12))/1000,0)\n+IF($DF29>0,SUMPRODUCT(($DJ29:$DL29<=EJ$12)*($DJ29:$DL29>0)*$CA29:$CC29,$DG29:$DI29,(1+General_Inputs!$F$36)^($DJ29:$DL29-EJ$12))/1000,0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,2.9000000000000002E-8]
[17,"Los Angeles County (Partial)","CA",1,{"$f":"INDEX(Tx_Mapping!$G$8:$G$93,MATCH($B30,Tx_Mapping!$F$8:$F$93,0))","v":"n/a"},{"$f":"IF(SUMPRODUCT((CREZ_Tx_Inputs!$F$9:$F$108=$B30)*1)=0,0,SUMPRODUCT((CREZ_Tx_Inputs!$F$9:$F$108=$B30)*(CREZ_Tx_Inputs!$AB$9:$AB$108),CREZ_Tx_Inputs!$AG$9:$AG$108)/SUMPRODUCT((CREZ_Tx_Inputs!$F$9:$F$108=$B30)*CREZ_Tx_Inputs!$AB$9:$AB$108))","v":2.0774715579208506E-3},null,{"$f":"SUMPRODUCT((CAISO_Tx_Inputs!$B$6:$B$24=$B30)*CAISO_Tx_Inputs!C$6:C$24)","v":0},{"$f":"SUMPRODUCT((CAISO_Tx_Inputs!$B$6:$B$24=$B30)*CAISO_Tx_Inputs!D$6:D$24)","v":0},{"$f":"SUMPRODUCT((CAISO_Tx_Inputs!$B$6:$B$24=$B30)*CAISO_Tx_Inputs!E$6:E$24)","v":0},{"$f":"SUMPRODUCT((CAISO_Tx_Inputs!$B$6:$B$24=$B30)*CAISO_Tx_Inputs!F$6:F$24)","v":0},{"$f":"IF(SUMPRODUCT((CREZ_Tx_Inputs!$F$9:$F$106=$B30)*1)=0,0,SUMPRODUCT((CREZ_Tx_Inputs!$F$9:$F$106=$B30)*(CREZ_Tx_Inputs!$AB$9:$AB$106))/SUMPRODUCT((CREZ_Tx_Inputs!$F$9:$F$106=$B30)*1))","v":1500},{"$f":"IF(SUMPRODUCT((CREZ_Tx_Inputs!$F$9:$F$106=$B30)*1)=0,0,SUMPRODUCT((CREZ_Tx_Inputs!$F$9:$F$106=$B30)*(CREZ_Tx_Inputs!$AB$9:$AB$106))/SUMPRODUCT((CREZ_Tx_Inputs!$F$9:$F$106=$B30)*1))","v":1500},{"$f":"SUMPRODUCT((CAISO_Tx_Inputs!$B$6:$B$24=$B30)*CAISO_Tx_Inputs!G$6:G$24)","v":0},{"$f":"SUMPRODUCT((CAISO_Tx_Inputs!$B$6:$B$24=$B30)*CAISO_Tx_Inputs!H$6:H$24)","v":0},{"$f":"SUMPRODUCT((CAISO_Tx_Inputs!$B$6:$B$24=$B30)*CAISO_Tx_Inputs!I$6:I$24)","v":0},{"$f":"SUMPRODUCT((CAISO_Tx_Inputs!$B$6:$B$24=$B30)*CAISO_Tx_Inputs!J$6:J$24)","v":0},{"$f":"IF(SUMPRODUCT((CREZ_Tx_Inputs!$F$9:$F$106=$B30)*1)=0,0,SUMPRODUCT((CREZ_Tx_Inputs!$F$9:$F$106=$B30)*(CREZ_Tx_Inputs!$AB$9:$AB$106),CREZ_Tx_Inputs!$AE$9:$AE$106)/SUMPRODUCT((CREZ_Tx_Inputs!$F$9:$F$106=$B30)*CREZ_Tx_Inputs!$AB$9:$AB$106))","v":202.59855358105179},{"$f":"IF(SUMPRODUCT((CREZ_Tx_Inputs!$F$9:$F$106=$B30)*1)=0,0,SUMPRODUCT((CREZ_Tx_Inputs!$F$9:$F$106=$B30)*(CREZ_Tx_Inputs!$AB$9:$AB$106),CREZ_Tx_Inputs!$AE$9:$AE$106)/SUMPRODUCT((CREZ_Tx_Inputs!$F$9:$F$106=$B30)*CREZ_Tx_Inputs!$AB$9:$AB$106))","v":202.59855358105179},0,0,0,0,19.584526846168337,19.584526846168337,null,{"$f":"SUM($H30:H30)","v":0},{"$f":"SUM($H30:I30)","v":0},{"$f":"SUM($H30:J30)","v":0},{"$f":"SUM($H30:K30)","v":0},{"$f":"SUM($H30:L30)","v":1500},{"$f":"SUM($H30:M30)","v":3000},15.81132,5,19.584526846168337,{"$f":"MAX(IF($C$115:$C$214=$B30,$AJ$115:$AJ$214))","v":0},1,1484.18868,0,0,0,0.27300000000000002,3.0030000000000001,15.81132,15.81132,15.81132,15.81132,15.81132,15.81132,15.81132,15.81132,15.81132,15.81132,15.81132,15.81132,15.81132,15.81132,15.81132,15.81132,0,{"$f":"ROUND(MIN($BG30-SUM($BH30:BH30),IF(ISBLANK(I30),0,I30)),5)","v":0},{"$f":"ROUND(MIN($BG30-SUM($BH30:BI30),IF(ISBLANK(J30),0,J30)),5)","v":0},{"$f":"ROUND(MIN($BG30-SUM($BH30:BJ30),IF(ISBLANK(K30),0,K30)),5)","v":0},{"$f":"ROUND(MIN($BG30-SUM($BH30:BK30),IF(ISBLANK(L30),0,L30)),5)","v":15.81132},{"$f":"ROUND(MIN($BG30-SUM($BH30:BL30),IF(ISBLANK(M30),0,M30)),5)","v":0},{"$f":"IF(SUMPRODUCT((ROUND($AM30:$BF30,5)>SUM($H30:H30)-H30*(1-$C$5*(1-$AJ30)))*1)>0,INDEX($AM$12:$BF$12,COUNT($AM$12:$BF$12)-SUMPRODUCT((ROUND($AM30:$BF30,5)>SUM($H30:H30)-H30*(1-$C$5*(1-$AJ30)))*1)+1),0)","v":2014},{"$f":"IF(SUMPRODUCT((ROUND($AM30:$BF30,5)>SUM($H30:I30)-I30*(1-$C$5*(1-$AJ30)))*1)>0,INDEX($AM$12:$BF$12,COUNT($AM$12:$BF$12)-SUMPRODUCT((ROUND($AM30:$BF30,5)>SUM($H30:I30)-I30*(1-$C$5*(1-$AJ30)))*1)+1),0)","v":2014},{"$f":"IF(SUMPRODUCT((ROUND($AM30:$BF30,5)>SUM($H30:J30)-J30*(1-$C$5*(1-$AJ30)))*1)>0,INDEX($AM$12:$BF$12,COUNT($AM$12:$BF$12)-SUMPRODUCT((ROUND($AM30:$BF30,5)>SUM($H30:J30)-J30*(1-$C$5*(1-$AJ30)))*1)+1),0)","v":2014},{"$f":"IF(SUMPRODUCT((ROUND($AM30:$BF30,5)>SUM($H30:K30)-K30*(1-$C$5*(1-$AJ30)))*1)>0,INDEX($AM$12:$BF$12,COUNT($AM$12:$BF$12)-SUMPRODUCT((ROUND($AM30:$BF30,5)>SUM($H30:K30)-K30*(1-$C$5*(1-$AJ30)))*1)+1),0)","v":2014},{"$f":"IF(SUMPRODUCT((ROUND($AM30:$BF30,5)>SUM($H30:L30)-L30*(1-$C$5*(1-$AJ30)))*1)>0,INDEX($AM$12:$BF$12,COUNT($AM$12:$BF$12)-SUMPRODUCT((ROUND($AM30:$BF30,5)>SUM($H30:L30)-L30*(1-$C$5*(1-$AJ30)))*1)+1),0)","v":0},{"$f":"IF(SUMPRODUCT((ROUND($AM30:$BF30,5)>SUM($H30:M30)-M30*(1-$C$5*(1-$AJ30)))*1)>0,INDEX($AM$12:$BF$12,COUNT($AM$12:$BF$12)-SUMPRODUCT((ROUND($AM30:$BF30,5)>SUM($H30:M30)-M30*(1-$C$5*(1-$AJ30)))*1)+1),0)","v":0},null,9999999,null,null,null,null,null,0,0,0,{"$f":"SUM($BU30:BU30)","v":9999999},{"$f":"SUM($BU30:BV30)","v":9999999},{"$f":"SUM($BU30:BW30)","v":9999999},0,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(MIN($DF30-SUM($DG30:DG30),IF(ISBLANK(BV30),0,BV30)),5)","v":0},{"$f":"ROUND(MIN($DF30-SUM($DG30:DH30),IF(ISBLANK(BW30),0,BW30)),5)","v":0},{"$f":"IF(SUMPRODUCT((ROUND($CL30:$DE30,5)>SUM(BU30:$BU30)-BU30*(1-0*(1-$AJ30)))*1)>0,INDEX($CL$12:$DE$12,COUNT($CL$12:$DE$12)-SUMPRODUCT((ROUND($CL30:$DE30,5)>SUM(BU30:$BU30)-BU30*(1-0*(1-$AJ30)))*1)+1),0)","v":0},{"$f":"IF(SUMPRODUCT((ROUND($CL30:$DE30,5)>SUM($BU30:BV30)-BV30*(1-0*(1-$AJ30)))*1)>0,INDEX($CL$12:$DE$12,COUNT($CL$12:$DE$12)-SUMPRODUCT((ROUND($CL30:$DE30,5)>SUM($BU30:BV30)-BV30*(1-0*(1-$AJ30)))*1)+1),0)","v":0},{"$f":"IF(SUMPRODUCT((ROUND($CL30:$DE30,5)>SUM($BU30:BW30)-BW30*(1-0*(1-$AJ30)))*1)>0,INDEX($CL$12:$DE$12,COUNT($CL$12:$DE$12)-SUMPRODUCT((ROUND($CL30:$DE30,5)>SUM($BU30:BW30)-BW30*(1-0*(1-$AJ30)))*1)+1),0)","v":0},null,null,null,null,{"$f":"IF($BG30>0,SUMPRODUCT(($BN30:$BS30<=DQ$12)*($BN30:$BS30>0)*$T30:$Y30,$BH30:$BM30,(1+General_Inputs!$F$36)^($BN30:$BS30-DQ$12))/1000,0)\n+IF($DF30>0,SUMPRODUCT(($DJ30:$DL30<=DQ$12)*($DJ30:$DL30>0)*$CA30:$CC30,$DG30:$DI30,(1+General_Inputs!$F$36)^($DJ30:$DL30-DQ$12))/1000,0)","v":0},{"$f":"IF($BG30>0,SUMPRODUCT(($BN30:$BS30<=DR$12)*($BN30:$BS30>0)*$T30:$Y30,$BH30:$BM30,(1+General_Inputs!$F$36)^($BN30:$BS30-DR$12))/1000,0)\n+IF($DF30>0,SUMPRODUCT(($DJ30:$DL30<=DR$12)*($DJ30:$DL30>0)*$CA30:$CC30,$DG30:$DI30,(1+General_Inputs!$F$36)^($DJ30:$DL30-DR$12))/1000,0)","v":0},{"$f":"IF($BG30>0,SUMPRODUCT(($BN30:$BS30<=DS$12)*($BN30:$BS30>0)*$T30:$Y30,$BH30:$BM30,(1+General_Inputs!$F$36)^($BN30:$BS30-DS$12))/1000,0)\n+IF($DF30>0,SUMPRODUCT(($DJ30:$DL30<=DS$12)*($DJ30:$DL30>0)*$CA30:$CC30,$DG30:$DI30,(1+General_Inputs!$F$36)^($DJ30:$DL30-DS$12))/1000,0)","v":0},{"$f":"IF($BG30>0,SUMPRODUCT(($BN30:$BS30<=DT$12)*($BN30:$BS30>0)*$T30:$Y30,$BH30:$BM30,(1+General_Inputs!$F$36)^($BN30:$BS30-DT$12))/1000,0)\n+IF($DF30>0,SUMPRODUCT(($DJ30:$DL30<=DT$12)*($DJ30:$DL30>0)*$CA30:$CC30,$DG30:$DI30,(1+General_Inputs!$F$36)^($DJ30:$DL30-DT$12))/1000,0)","v":0},{"$f":"IF($BG30>0,SUMPRODUCT(($BN30:$BS30<=DU$12)*($BN30:$BS30>0)*$T30:$Y30,$BH30:$BM30,(1+General_Inputs!$F$36)^($BN30:$BS30-DU$12))/1000,0)\n+IF($DF30>0,SUMPRODUCT(($DJ30:$DL30<=DU$12)*($DJ30:$DL30>0)*$CA30:$CC30,$DG30:$DI30,(1+General_Inputs!$F$36)^($DJ30:$DL30-DU$12))/1000,0)","v":0},{"$f":"IF($BG30>0,SUMPRODUCT(($BN30:$BS30<=DV$12)*($BN30:$BS30>0)*$T30:$Y30,$BH30:$BM30,(1+General_Inputs!$F$36)^($BN30:$BS30-DV$12))/1000,0)\n+IF($DF30>0,SUMPRODUCT(($DJ30:$DL30<=DV$12)*($DJ30:$DL30>0)*$CA30:$CC30,$DG30:$DI30,(1+General_Inputs!$F$36)^($DJ30:$DL30-DV$12))/1000,0)","v":0},{"$f":"IF($BG30>0,SUMPRODUCT(($BN30:$BS30<=DW$12)*($BN30:$BS30>0)*$T30:$Y30,$BH30:$BM30,(1+General_Inputs!$F$36)^($BN30:$BS30-DW$12))/1000,0)\n+IF($DF30>0,SUMPRODUCT(($DJ30:$DL30<=DW$12)*($DJ30:$DL30>0)*$CA30:$CC30,$DG30:$DI30,(1+General_Inputs!$F$36)^($DJ30:$DL30-DW$12))/1000,0)","v":0},{"$f":"IF($BG30>0,SUMPRODUCT(($BN30:$BS30<=DX$12)*($BN30:$BS30>0)*$T30:$Y30,$BH30:$BM30,(1+General_Inputs!$F$36)^($BN30:$BS30-DX$12))/1000,0)\n+IF($DF30>0,SUMPRODUCT(($DJ30:$DL30<=DX$12)*($DJ30:$DL30>0)*$CA30:$CC30,$DG30:$DI30,(1+General_Inputs!$F$36)^($DJ30:$DL30-DX$12))/1000,0)","v":0},{"$f":"IF($BG30>0,SUMPRODUCT(($BN30:$BS30<=DY$12)*($BN30:$BS30>0)*$T30:$Y30,$BH30:$BM30,(1+General_Inputs!$F$36)^($BN30:$BS30-DY$12))/1000,0)\n+IF($DF30>0,SUMPRODUCT(($DJ30:$DL30<=DY$12)*($DJ30:$DL30>0)*$CA30:$CC30,$DG30:$DI30,(1+General_Inputs!$F$36)^($DJ30:$DL30-DY$12))/1000,0)","v":0},{"$f":"IF($BG30>0,SUMPRODUCT(($BN30:$BS30<=DZ$12)*($BN30:$BS30>0)*$T30:$Y30,$BH30:$BM30,(1+General_Inputs!$F$36)^($BN30:$BS30-DZ$12))/1000,0)\n+IF($DF30>0,SUMPRODUCT(($DJ30:$DL30<=DZ$12)*($DJ30:$DL30>0)*$CA30:$CC30,$DG30:$DI30,(1+General_Inputs!$F$36)^($DJ30:$DL30-DZ$12))/1000,0)","v":0},{"$f":"IF($BG30>0,SUMPRODUCT(($BN30:$BS30<=EA$12)*($BN30:$BS30>0)*$T30:$Y30,$BH30:$BM30,(1+General_Inputs!$F$36)^($BN30:$BS30-EA$12))/1000,0)\n+IF($DF30>0,SUMPRODUCT(($DJ30:$DL30<=EA$12)*($DJ30:$DL30>0)*$CA30:$CC30,$DG30:$DI30,(1+General_Inputs!$F$36)^($DJ30:$DL30-EA$12))/1000,0)","v":0},{"$f":"IF($BG30>0,SUMPRODUCT(($BN30:$BS30<=EB$12)*($BN30:$BS30>0)*$T30:$Y30,$BH30:$BM30,(1+General_Inputs!$F$36)^($BN30:$BS30-EB$12))/1000,0)\n+IF($DF30>0,SUMPRODUCT(($DJ30:$DL30<=EB$12)*($DJ30:$DL30>0)*$CA30:$CC30,$DG30:$DI30,(1+General_Inputs!$F$36)^($DJ30:$DL30-EB$12))/1000,0)","v":0},{"$f":"IF($BG30>0,SUMPRODUCT(($BN30:$BS30<=EC$12)*($BN30:$BS30>0)*$T30:$Y30,$BH30:$BM30,(1+General_Inputs!$F$36)^($BN30:$BS30-EC$12))/1000,0)\n+IF($DF30>0,SUMPRODUCT(($DJ30:$DL30<=EC$12)*($DJ30:$DL30>0)*$CA30:$CC30,$DG30:$DI30,(1+General_Inputs!$F$36)^($DJ30:$DL30-EC$12))/1000,0)","v":0},{"$f":"IF($BG30>0,SUMPRODUCT(($BN30:$BS30<=ED$12)*($BN30:$BS30>0)*$T30:$Y30,$BH30:$BM30,(1+General_Inputs!$F$36)^($BN30:$BS30-ED$12))/1000,0)\n+IF($DF30>0,SUMPRODUCT(($DJ30:$DL30<=ED$12)*($DJ30:$DL30>0)*$CA30:$CC30,$DG30:$DI30,(1+General_Inputs!$F$36)^($DJ30:$DL30-ED$12))/1000,0)","v":0},{"$f":"IF($BG30>0,SUMPRODUCT(($BN30:$BS30<=EE$12)*($BN30:$BS30>0)*$T30:$Y30,$BH30:$BM30,(1+General_Inputs!$F$36)^($BN30:$BS30-EE$12))/1000,0)\n+IF($DF30>0,SUMPRODUCT(($DJ30:$DL30<=EE$12)*($DJ30:$DL30>0)*$CA30:$CC30,$DG30:$DI30,(1+General_Inputs!$F$36)^($DJ30:$DL30-EE$12))/1000,0)","v":0},{"$f":"IF($BG30>0,SUMPRODUCT(($BN30:$BS30<=EF$12)*($BN30:$BS30>0)*$T30:$Y30,$BH30:$BM30,(1+General_Inputs!$F$36)^($BN30:$BS30-EF$12))/1000,0)\n+IF($DF30>0,SUMPRODUCT(($DJ30:$DL30<=EF$12)*($DJ30:$DL30>0)*$CA30:$CC30,$DG30:$DI30,(1+General_Inputs!$F$36)^($DJ30:$DL30-EF$12))/1000,0)","v":0},{"$f":"IF($BG30>0,SUMPRODUCT(($BN30:$BS30<=EG$12)*($BN30:$BS30>0)*$T30:$Y30,$BH30:$BM30,(1+General_Inputs!$F$36)^($BN30:$BS30-EG$12))/1000,0)\n+IF($DF30>0,SUMPRODUCT(($DJ30:$DL30<=EG$12)*($DJ30:$DL30>0)*$CA30:$CC30,$DG30:$DI30,(1+General_Inputs!$F$36)^($DJ30:$DL30-EG$12))/1000,0)","v":0},{"$f":"IF($BG30>0,SUMPRODUCT(($BN30:$BS30<=EH$12)*($BN30:$BS30>0)*$T30:$Y30,$BH30:$BM30,(1+General_Inputs!$F$36)^($BN30:$BS30-EH$12))/1000,0)\n+IF($DF30>0,SUMPRODUCT(($DJ30:$DL30<=EH$12)*($DJ30:$DL30>0)*$CA30:$CC30,$DG30:$DI30,(1+General_Inputs!$F$36)^($DJ30:$DL30-EH$12))/1000,0)","v":0},{"$f":"IF($BG30>0,SUMPRODUCT(($BN30:$BS30<=EI$12)*($BN30:$BS30>0)*$T30:$Y30,$BH30:$BM30,(1+General_Inputs!$F$36)^($BN30:$BS30-EI$12))/1000,0)\n+IF($DF30>0,SUMPRODUCT(($DJ30:$DL30<=EI$12)*($DJ30:$DL30>0)*$CA30:$CC30,$DG30:$DI30,(1+General_Inputs!$F$36)^($DJ30:$DL30-EI$12))/1000,0)","v":0},{"$f":"IF($BG30>0,SUMPRODUCT(($BN30:$BS30<=EJ$12)*($BN30:$BS30>0)*$T30:$Y30,$BH30:$BM30,(1+General_Inputs!$F$36)^($BN30:$BS30-EJ$12))/1000,0)\n+IF($DF30>0,SUMPRODUCT(($DJ30:$DL30<=EJ$12)*($DJ30:$DL30>0)*$CA30:$CC30,$DG30:$DI30,(1+General_Inputs!$F$36)^($DJ30:$DL30-EJ$12))/1000,0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,2.9999999999999997E-8]
[18,"Los Banos","CA",1,{"$f":"INDEX(Tx_Mapping!$G$8:$G$93,MATCH($B31,Tx_Mapping!$F$8:$F$93,0))","v":"Central Valley North & Los Banos"},{"$f":"IF(SUMPRODUCT((CREZ_Tx_Inputs!$F$9:$F$108=$B31)*1)=0,0,SUMPRODUCT((CREZ_Tx_Inputs!$F$9:$F$108=$B31)*(CREZ_Tx_Inputs!$AB$9:$AB$108),CREZ_Tx_Inputs!$AG$9:$AG$108)/SUMPRODUCT((CREZ_Tx_Inputs!$F$9:$F$108=$B31)*CREZ_Tx_Inputs!$AB$9:$AB$108))","v":4.0571374818142939E-3},null,{"$f":"SUMPRODUCT((CAISO_Tx_Inputs!$B$6:$B$24=$B31)*CAISO_Tx_Inputs!C$6:C$24)","v":130},{"$f":"SUMPRODUCT((CAISO_Tx_Inputs!$B$6:$B$24=$B31)*CAISO_Tx_Inputs!D$6:D$24)","v":0},{"$f":"SUMPRODUCT((CAISO_Tx_Inputs!$B$6:$B$24=$B31)*CAISO_Tx_Inputs!E$6:E$24)","v":0},{"$f":"SUMPRODUCT((CAISO_Tx_Inputs!$B$6:$B$24=$B31)*CAISO_Tx_Inputs!F$6:F$24)","v":0},{"$f":"IF(SUMPRODUCT((CREZ_Tx_Inputs!$F$9:$F$106=$B31)*1)=0,0,SUMPRODUCT((CREZ_Tx_Inputs!$F$9:$F$106=$B31)*(CREZ_Tx_Inputs!$AB$9:$AB$106))/SUMPRODUCT((CREZ_Tx_Inputs!$F$9:$F$106=$B31)*1))","v":1500},{"$f":"IF(SUMPRODUCT((CREZ_Tx_Inputs!$F$9:$F$106=$B31)*1)=0,0,SUMPRODUCT((CREZ_Tx_Inputs!$F$9:$F$106=$B31)*(CREZ_Tx_Inputs!$AB$9:$AB$106))/SUMPRODUCT((CREZ_Tx_Inputs!$F$9:$F$106=$B31)*1))","v":1500},{"$f":"SUMPRODUCT((CAISO_Tx_Inputs!$B$6:$B$24=$B31)*CAISO_Tx_Inputs!G$6:G$24)","v":0},{"$f":"SUMPRODUCT((CAISO_Tx_Inputs!$B$6:$B$24=$B31)*CAISO_Tx_Inputs!H$6:H$24)","v":0},{"$f":"SUMPRODUCT((CAISO_Tx_Inputs!$B$6:$B$24=$B31)*CAISO_Tx_Inputs!I$6:I$24)","v":0},{"$f":"SUMPRODUCT((CAISO_Tx_Inputs!$B$6:$B$24=$B31)*CAISO_Tx_Inputs!J$6:J$24)","v":0},{"$f":"IF(SUMPRODUCT((CREZ_Tx_Inputs!$F$9:$F$106=$B31)*1)=0,0,SUMPRODUCT((CREZ_Tx_Inputs!$F$9:$F$106=$B31)*(CREZ_Tx_Inputs!$AB$9:$AB$106),CREZ_Tx_Inputs!$AE$9:$AE$106)/SUMPRODUCT((CREZ_Tx_Inputs!$F$9:$F$106=$B31)*CREZ_Tx_Inputs!$AB$9:$AB$106))","v":400.62150384139062},{"$f":"IF(SUMPRODUCT((CREZ_Tx_Inputs!$F$9:$F$106=$B31)*1)=0,0,SUMPRODUCT((CREZ_Tx_Inputs!$F$9:$F$106=$B31)*(CREZ_Tx_Inputs!$AB$9:$AB$106),CREZ_Tx_Inputs!$AE$9:$AE$106)/SUMPRODUCT((CREZ_Tx_Inputs!$F$9:$F$106=$B31)*CREZ_Tx_Inputs!$AB$9:$AB$106))","v":400.62150384139062},0,0,0,0,38.726745371334431,38.726745371334431,null,{"$f":"SUM($H31:H31)","v":130},{"$f":"SUM($H31:I31)","v":130},{"$f":"SUM($H31:J31)","v":130},{"$f":"SUM($H31:K31)","v":130},{"$f":"SUM($H31:L31)","v":1630},{"$f":"SUM($H31:M31)","v":3130},130,5,38.726745371334431,{"$f":"MAX(IF($C$115:$C$214=$B31,$AJ$115:$AJ$214))","v":1},1,1500,0,0,0,0,0,2.94,2.94,70.001682659663729,70.001682659663729,130,130,130,130,130,130,130,130,130,130,130,130,130,{"$f":"ROUND(MIN($BG31-SUM($BH31:BH31),IF(ISBLANK(I31),0,I31)),5)","v":0},{"$f":"ROUND(MIN($BG31-SUM($BH31:BI31),IF(ISBLANK(J31),0,J31)),5)","v":0},{"$f":"ROUND(MIN($BG31-SUM($BH31:BJ31),IF(ISBLANK(K31),0,K31)),5)","v":0},{"$f":"ROUND(MIN($BG31-SUM($BH31:BK31),IF(ISBLANK(L31),0,L31)),5)","v":0},{"$f":"ROUND(MIN($BG31-SUM($BH31:BL31),IF(ISBLANK(M31),0,M31)),5)","v":0},{"$f":"IF(SUMPRODUCT((ROUND($AM31:$BF31,5)>SUM($H31:H31)-H31*(1-$C$5*(1-$AJ31)))*1)>0,INDEX($AM$12:$BF$12,COUNT($AM$12:$BF$12)-SUMPRODUCT((ROUND($AM31:$BF31,5)>SUM($H31:H31)-H31*(1-$C$5*(1-$AJ31)))*1)+1),0)","v":2016},{"$f":"IF(SUMPRODUCT((ROUND($AM31:$BF31,5)>SUM($H31:I31)-I31*(1-$C$5*(1-$AJ31)))*1)>0,INDEX($AM$12:$BF$12,COUNT($AM$12:$BF$12)-SUMPRODUCT((ROUND($AM31:$BF31,5)>SUM($H31:I31)-I31*(1-$C$5*(1-$AJ31)))*1)+1),0)","v":0},{"$f":"IF(SUMPRODUCT((ROUND($AM31:$BF31,5)>SUM($H31:J31)-J31*(1-$C$5*(1-$AJ31)))*1)>0,INDEX($AM$12:$BF$12,COUNT($AM$12:$BF$12)-SUMPRODUCT((ROUND($AM31:$BF31,5)>SUM($H31:J31)-J31*(1-$C$5*(1-$AJ31)))*1)+1),0)","v":0},{"$f":"IF(SUMPRODUCT((ROUND($AM31:$BF31,5)>SUM($H31:K31)-K31*(1-$C$5*(1-$AJ31)))*1)>0,INDEX($AM$12:$BF$12,COUNT($AM$12:$BF$12)-SUMPRODUCT((ROUND($AM31:$BF31,5)>SUM($H31:K31)-K31*(1-$C$5*(1-$AJ31)))*1)+1),0)","v":0},{"$f":"IF(SUMPRODUCT((ROUND($AM31:$BF31,5)>SUM($H31:L31)-L31*(1-$C$5*(1-$AJ31)))*1)>0,INDEX($AM$12:$BF$12,COUNT($AM$12:$BF$12)-SUMPRODUCT((ROUND($AM31:$BF31,5)>SUM($H31:L31)-L31*(1-$C$5*(1-$AJ31)))*1)+1),0)","v":0},{"$f":"IF(SUMPRODUCT((ROUND($AM31:$BF31,5)>SUM($H31:M31)-M31*(1-$C$5*(1-$AJ31)))*1)>0,INDEX($AM$12:$BF$12,COUNT($AM$12:$BF$12)-SUMPRODUCT((ROUND($AM31:$BF31,5)>SUM($H31:M31)-M31*(1-$C$5*(1-$AJ31)))*1)+1),0)","v":0},null,9999999,null,null,null,null,null,0,0,0,{"$f":"SUM($BU31:BU31)","v":9999999},{"$f":"SUM($BU31:BV31)","v":9999999},{"$f":"SUM($BU31:BW31)","v":9999999},0,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(MIN($DF31-SUM($DG31:DG31),IF(ISBLANK(BV31),0,BV31)),5)","v":0},{"$f":"ROUND(MIN($DF31-SUM($DG31:DH31),IF(ISBLANK(BW31),0,BW31)),5)","v":0},{"$f":"IF(SUMPRODUCT((ROUND($CL31:$DE31,5)>SUM(BU31:$BU31)-BU31*(1-0*(1-$AJ31)))*1)>0,INDEX($CL$12:$DE$12,COUNT($CL$12:$DE$12)-SUMPRODUCT((ROUND($CL31:$DE31,5)>SUM(BU31:$BU31)-BU31*(1-0*(1-$AJ31)))*1)+1),0)","v":0},{"$f":"IF(SUMPRODUCT((ROUND($CL31:$DE31,5)>SUM($BU31:BV31)-BV31*(1-0*(1-$AJ31)))*1)>0,INDEX($CL$12:$DE$12,COUNT($CL$12:$DE$12)-SUMPRODUCT((ROUND($CL31:$DE31,5)>SUM($BU31:BV31)-BV31*(1-0*(1-$AJ31)))*1)+1),0)","v":0},{"$f":"IF(SUMPRODUCT((ROUND($CL31:$DE31,5)>SUM($BU31:BW31)-BW31*(1-0*(1-$AJ31)))*1)>0,INDEX($CL$12:$DE$12,COUNT($CL$12:$DE$12)-SUMPRODUCT((ROUND($CL31:$DE31,5)>SUM($BU31:BW31)-BW31*(1-0*(1-$AJ31)))*1)+1),0)","v":0},null,null,null,null,{"$f":"IF($BG31>0,SUMPRODUCT(($BN31:$BS31<=DQ$12)*($BN31:$BS31>0)*$T31:$Y31,$BH31:$BM31,(1+General_Inputs!$F$36)^($BN31:$BS31-DQ$12))/1000,0)\n+IF($DF31>0,SUMPRODUCT(($DJ31:$DL31<=DQ$12)*($DJ31:$DL31>0)*$CA31:$CC31,$DG31:$DI31,(1+General_Inputs!$F$36)^($DJ31:$DL31-DQ$12))/1000,0)","v":0},{"$f":"IF($BG31>0,SUMPRODUCT(($BN31:$BS31<=DR$12)*($BN31:$BS31>0)*$T31:$Y31,$BH31:$BM31,(1+General_Inputs!$F$36)^($BN31:$BS31-DR$12))/1000,0)\n+IF($DF31>0,SUMPRODUCT(($DJ31:$DL31<=DR$12)*($DJ31:$DL31>0)*$CA31:$CC31,$DG31:$DI31,(1+General_Inputs!$F$36)^($DJ31:$DL31-DR$12))/1000,0)","v":0},{"$f":"IF($BG31>0,SUMPRODUCT(($BN31:$BS31<=DS$12)*($BN31:$BS31>0)*$T31:$Y31,$BH31:$BM31,(1+General_Inputs!$F$36)^($BN31:$BS31-DS$12))/1000,0)\n+IF($DF31>0,SUMPRODUCT(($DJ31:$DL31<=DS$12)*($DJ31:$DL31>0)*$CA31:$CC31,$DG31:$DI31,(1+General_Inputs!$F$36)^($DJ31:$DL31-DS$12))/1000,0)","v":0},{"$f":"IF($BG31>0,SUMPRODUCT(($BN31:$BS31<=DT$12)*($BN31:$BS31>0)*$T31:$Y31,$BH31:$BM31,(1+General_Inputs!$F$36)^($BN31:$BS31-DT$12))/1000,0)\n+IF($DF31>0,SUMPRODUCT(($DJ31:$DL31<=DT$12)*($DJ31:$DL31>0)*$CA31:$CC31,$DG31:$DI31,(1+General_Inputs!$F$36)^($DJ31:$DL31-DT$12))/1000,0)","v":0},{"$f":"IF($BG31>0,SUMPRODUCT(($BN31:$BS31<=DU$12)*($BN31:$BS31>0)*$T31:$Y31,$BH31:$BM31,(1+General_Inputs!$F$36)^($BN31:$BS31-DU$12))/1000,0)\n+IF($DF31>0,SUMPRODUCT(($DJ31:$DL31<=DU$12)*($DJ31:$DL31>0)*$CA31:$CC31,$DG31:$DI31,(1+General_Inputs!$F$36)^($DJ31:$DL31-DU$12))/1000,0)","v":0},{"$f":"IF($BG31>0,SUMPRODUCT(($BN31:$BS31<=DV$12)*($BN31:$BS31>0)*$T31:$Y31,$BH31:$BM31,(1+General_Inputs!$F$36)^($BN31:$BS31-DV$12))/1000,0)\n+IF($DF31>0,SUMPRODUCT(($DJ31:$DL31<=DV$12)*($DJ31:$DL31>0)*$CA31:$CC31,$DG31:$DI31,(1+General_Inputs!$F$36)^($DJ31:$DL31-DV$12))/1000,0)","v":0},{"$f":"IF($BG31>0,SUMPRODUCT(($BN31:$BS31<=DW$12)*($BN31:$BS31>0)*$T31:$Y31,$BH31:$BM31,(1+General_Inputs!$F$36)^($BN31:$BS31-DW$12))/1000,0)\n+IF($DF31>0,SUMPRODUCT(($DJ31:$DL31<=DW$12)*($DJ31:$DL31>0)*$CA31:$CC31,$DG31:$DI31,(1+General_Inputs!$F$36)^($DJ31:$DL31-DW$12))/1000,0)","v":0},{"$f":"IF($BG31>0,SUMPRODUCT(($BN31:$BS31<=DX$12)*($BN31:$BS31>0)*$T31:$Y31,$BH31:$BM31,(1+General_Inputs!$F$36)^($BN31:$BS31-DX$12))/1000,0)\n+IF($DF31>0,SUMPRODUCT(($DJ31:$DL31<=DX$12)*($DJ31:$DL31>0)*$CA31:$CC31,$DG31:$DI31,(1+General_Inputs!$F$36)^($DJ31:$DL31-DX$12))/1000,0)","v":0},{"$f":"IF($BG31>0,SUMPRODUCT(($BN31:$BS31<=DY$12)*($BN31:$BS31>0)*$T31:$Y31,$BH31:$BM31,(1+General_Inputs!$F$36)^($BN31:$BS31-DY$12))/1000,0)\n+IF($DF31>0,SUMPRODUCT(($DJ31:$DL31<=DY$12)*($DJ31:$DL31>0)*$CA31:$CC31,$DG31:$DI31,(1+General_Inputs!$F$36)^($DJ31:$DL31-DY$12))/1000,0)","v":0},{"$f":"IF($BG31>0,SUMPRODUCT(($BN31:$BS31<=DZ$12)*($BN31:$BS31>0)*$T31:$Y31,$BH31:$BM31,(1+General_Inputs!$F$36)^($BN31:$BS31-DZ$12))/1000,0)\n+IF($DF31>0,SUMPRODUCT(($DJ31:$DL31<=DZ$12)*($DJ31:$DL31>0)*$CA31:$CC31,$DG31:$DI31,(1+General_Inputs!$F$36)^($DJ31:$DL31-DZ$12))/1000,0)","v":0},{"$f":"IF($BG31>0,SUMPRODUCT(($BN31:$BS31<=EA$12)*($BN31:$BS31>0)*$T31:$Y31,$BH31:$BM31,(1+General_Inputs!$F$36)^($BN31:$BS31-EA$12))/1000,0)\n+IF($DF31>0,SUMPRODUCT(($DJ31:$DL31<=EA$12)*($DJ31:$DL31>0)*$CA31:$CC31,$DG31:$DI31,(1+General_Inputs!$F$36)^($DJ31:$DL31-EA$12))/1000,0)","v":0},{"$f":"IF($BG31>0,SUMPRODUCT(($BN31:$BS31<=EB$12)*($BN31:$BS31>0)*$T31:$Y31,$BH31:$BM31,(1+General_Inputs!$F$36)^($BN31:$BS31-EB$12))/1000,0)\n+IF($DF31>0,SUMPRODUCT(($DJ31:$DL31<=EB$12)*($DJ31:$DL31>0)*$CA31:$CC31,$DG31:$DI31,(1+General_Inputs!$F$36)^($DJ31:$DL31-EB$12))/1000,0)","v":0},{"$f":"IF($BG31>0,SUMPRODUCT(($BN31:$BS31<=EC$12)*($BN31:$BS31>0)*$T31:$Y31,$BH31:$BM31,(1+General_Inputs!$F$36)^($BN31:$BS31-EC$12))/1000,0)\n+IF($DF31>0,SUMPRODUCT(($DJ31:$DL31<=EC$12)*($DJ31:$DL31>0)*$CA31:$CC31,$DG31:$DI31,(1+General_Inputs!$F$36)^($DJ31:$DL31-EC$12))/1000,0)","v":0},{"$f":"IF($BG31>0,SUMPRODUCT(($BN31:$BS31<=ED$12)*($BN31:$BS31>0)*$T31:$Y31,$BH31:$BM31,(1+General_Inputs!$F$36)^($BN31:$BS31-ED$12))/1000,0)\n+IF($DF31>0,SUMPRODUCT(($DJ31:$DL31<=ED$12)*($DJ31:$DL31>0)*$CA31:$CC31,$DG31:$DI31,(1+General_Inputs!$F$36)^($DJ31:$DL31-ED$12))/1000,0)","v":0},{"$f":"IF($BG31>0,SUMPRODUCT(($BN31:$BS31<=EE$12)*($BN31:$BS31>0)*$T31:$Y31,$BH31:$BM31,(1+General_Inputs!$F$36)^($BN31:$BS31-EE$12))/1000,0)\n+IF($DF31>0,SUMPRODUCT(($DJ31:$DL31<=EE$12)*($DJ31:$DL31>0)*$CA31:$CC31,$DG31:$DI31,(1+General_Inputs!$F$36)^($DJ31:$DL31-EE$12))/1000,0)","v":0},{"$f":"IF($BG31>0,SUMPRODUCT(($BN31:$BS31<=EF$12)*($BN31:$BS31>0)*$T31:$Y31,$BH31:$BM31,(1+General_Inputs!$F$36)^($BN31:$BS31-EF$12))/1000,0)\n+IF($DF31>0,SUMPRODUCT(($DJ31:$DL31<=EF$12)*($DJ31:$DL31>0)*$CA31:$CC31,$DG31:$DI31,(1+General_Inputs!$F$36)^($DJ31:$DL31-EF$12))/1000,0)","v":0},{"$f":"IF($BG31>0,SUMPRODUCT(($BN31:$BS31<=EG$12)*($BN31:$BS31>0)*$T31:$Y31,$BH31:$BM31,(1+General_Inputs!$F$36)^($BN31:$BS31-EG$12))/1000,0)\n+IF($DF31>0,SUMPRODUCT(($DJ31:$DL31<=EG$12)*($DJ31:$DL31>0)*$CA31:$CC31,$DG31:$DI31,(1+General_Inputs!$F$36)^($DJ31:$DL31-EG$12))/1000,0)","v":0},{"$f":"IF($BG31>0,SUMPRODUCT(($BN31:$BS31<=EH$12)*($BN31:$BS31>0)*$T31:$Y31,$BH31:$BM31,(1+General_Inputs!$F$36)^($BN31:$BS31-EH$12))/1000,0)\n+IF($DF31>0,SUMPRODUCT(($DJ31:$DL31<=EH$12)*($DJ31:$DL31>0)*$CA31:$CC31,$DG31:$DI31,(1+General_Inputs!$F$36)^($DJ31:$DL31-EH$12))/1000,0)","v":0},{"$f":"IF($BG31>0,SUMPRODUCT(($BN31:$BS31<=EI$12)*($BN31:$BS31>0)*$T31:$Y31,$BH31:$BM31,(1+General_Inputs!$F$36)^($BN31:$BS31-EI$12))/1000,0)\n+IF($DF31>0,SUMPRODUCT(($DJ31:$DL31<=EI$12)*($DJ31:$DL31>0)*$CA31:$CC31,$DG31:$DI31,(1+General_Inputs!$F$36)^($DJ31:$DL31-EI$12))/1000,0)","v":0},{"$f":"IF($BG31>0,SUMPRODUCT(($BN31:$BS31<=EJ$12)*($BN31:$BS31>0)*$T31:$Y31,$BH31:$BM31,(1+General_Inputs!$F$36)^($BN31:$BS31-EJ$12))/1000,0)\n+IF($DF31>0,SUMPRODUCT(($DJ31:$DL31<=EJ$12)*($DJ31:$DL31>0)*$CA31:$CC31,$DG31:$DI31,(1+General_Inputs!$F$36)^($DJ31:$DL31-EJ$12))/1000,0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,3.1E-8]
[25,"Orange County","CA",1,{"$f":"INDEX(Tx_Mapping!$G$8:$G$93,MATCH($B38,Tx_Mapping!$F$8:$F$93,0))","v":"n/a"},{"$f":"IF(SUMPRODUCT((CREZ_Tx_Inputs!$F$9:$F$108=$B38)*1)=0,0,SUMPRODUCT((CREZ_Tx_Inputs!$F$9:$F$108=$B38)*(CREZ_Tx_Inputs!$AB$9:$AB$108),CREZ_Tx_Inputs!$AG$9:$AG$108)/SUMPRODUCT((CREZ_Tx_Inputs!$F$9:$F$108=$B38)*CREZ_Tx_Inputs!$AB$9:$AB$108))","v":2.8976677077034853E-3},null,{"$f":"SUMPRODUCT((CAISO_Tx_Inputs!$B$6:$B$24=$B38)*CAISO_Tx_Inputs!C$6:C$24)","v":0},{"$f":"SUMPRODUCT((CAISO_Tx_Inputs!$B$6:$B$24=$B38)*CAISO_Tx_Inputs!D$6:D$24)","v":0},{"$f":"SUMPRODUCT((CAISO_Tx_Inputs!$B$6:$B$24=$B38)*CAISO_Tx_Inputs!E$6:E$24)","v":0},{"$f":"SUMPRODUCT((CAISO_Tx_Inputs!$B$6:$B$24=$B38)*CAISO_Tx_Inputs!F$6:F$24)","v":0},{"$f":"IF(SUMPRODUCT((CREZ_Tx_Inputs!$F$9:$F$106=$B38)*1)=0,0,SUMPRODUCT((CREZ_Tx_Inputs!$F$9:$F$106=$B38)*(CREZ_Tx_Inputs!$AB$9:$AB$106))/SUMPRODUCT((CREZ_Tx_Inputs!$F$9:$F$106=$B38)*1))","v":1500},{"$f":"IF(SUMPRODUCT((CREZ_Tx_Inputs!$F$9:$F$106=$B38)*1)=0,0,SUMPRODUCT((CREZ_Tx_Inputs!$F$9:$F$106=$B38)*(CREZ_Tx_Inputs!$AB$9:$AB$106))/SUMPRODUCT((CREZ_Tx_Inputs!$F$9:$F$106=$B38)*1))","v":1500},{"$f":"SUMPRODUCT((CAISO_Tx_Inputs!$B$6:$B$24=$B38)*CAISO_Tx_Inputs!G$6:G$24)","v":0},{"$f":"SUMPRODUCT((CAISO_Tx_Inputs!$B$6:$B$24=$B38)*CAISO_Tx_Inputs!H$6:H$24)","v":0},{"$f":"SUMPRODUCT((CAISO_Tx_Inputs!$B$6:$B$24=$B38)*CAISO_Tx_Inputs!I$6:I$24)","v":0},{"$f":"SUMPRODUCT((CAISO_Tx_Inputs!$B$6:$B$24=$B38)*CAISO_Tx_Inputs!J$6:J$24)","v":0},{"$f":"IF(SUMPRODUCT((CREZ_Tx_Inputs!$F$9:$F$106=$B38)*1)=0,0,SUMPRODUCT((CREZ_Tx_Inputs!$F$9:$F$106=$B38)*(CREZ_Tx_Inputs!$AB$9:$AB$106),CREZ_Tx_Inputs!$AE$9:$AE$106)/SUMPRODUCT((CREZ_Tx_Inputs!$F$9:$F$106=$B38)*CREZ_Tx_Inputs!$AB$9:$AB$106))","v":262.2969888054588},{"$f":"IF(SUMPRODUCT((CREZ_Tx_Inputs!$F$9:$F$106=$B38)*1)=0,0,SUMPRODUCT((CREZ_Tx_Inputs!$F$9:$F$106=$B38)*(CREZ_Tx_Inputs!$AB$9:$AB$106),CREZ_Tx_Inputs!$AE$9:$AE$106)/SUMPRODUCT((CREZ_Tx_Inputs!$F$9:$F$106=$B38)*CREZ_Tx_Inputs!$AB$9:$AB$106))","v":262.2969888054588},0,0,0,0,25.355375584527682,25.355375584527682,null,{"$f":"SUM($H38:H38)","v":0},{"$f":"SUM($H38:I38)","v":0},{"$f":"SUM($H38:J38)","v":0},{"$f":"SUM($H38:K38)","v":0},{"$f":"SUM($H38:L38)","v":1500},{"$f":"SUM($H38:M38)","v":3000},{"$f":"MAX(AM38:BF38)","v":1.1759999999999999},5,25.355375584527682,{"$f":"MAX(IF($C$115:$C$214=$B38,$AJ$115:$AJ$214))","v":0},1,1498.8240000000001,0,0,0,0,0,1.1759999999999999,1.1759999999999999,1.1759999999999999,1.1759999999999999,1.1759999999999999,1.1759999999999999,1.1759999999999999,1.1759999999999999,1.1759999999999999,1.1759999999999999,1.1759999999999999,1.1759999999999999,1.1759999999999999,1.1759999999999999,1.1759999999999999,1.1759999999999999,0,{"$f":"ROUND(MIN($BG38-SUM($BH38:BH38),IF(ISBLANK(I38),0,I38)),5)","v":0},{"$f":"ROUND(MIN($BG38-SUM($BH38:BI38),IF(ISBLANK(J38),0,J38)),5)","v":0},{"$f":"ROUND(MIN($BG38-SUM($BH38:BJ38),IF(ISBLANK(K38),0,K38)),5)","v":0},{"$f":"ROUND(MIN($BG38-SUM($BH38:BK38),IF(ISBLANK(L38),0,L38)),5)","v":1.1759999999999999},{"$f":"ROUND(MIN($BG38-SUM($BH38:BL38),IF(ISBLANK(M38),0,M38)),5)","v":0},{"$f":"IF(SUMPRODUCT((ROUND($AM38:$BF38,5)>SUM($H38:H38)-H38*(1-$C$5*(1-$AJ38)))*1)>0,INDEX($AM$12:$BF$12,COUNT($AM$12:$BF$12)-SUMPRODUCT((ROUND($AM38:$BF38,5)>SUM($H38:H38)-H38*(1-$C$5*(1-$AJ38)))*1)+1),0)","v":2016},{"$f":"IF(SUMPRODUCT((ROUND($AM38:$BF38,5)>SUM($H38:I38)-I38*(1-$C$5*(1-$AJ38)))*1)>0,INDEX($AM$12:$BF$12,COUNT($AM$12:$BF$12)-SUMPRODUCT((ROUND($AM38:$BF38,5)>SUM($H38:I38)-I38*(1-$C$5*(1-$AJ38)))*1)+1),0)","v":2016},{"$f":"IF(SUMPRODUCT((ROUND($AM38:$BF38,5)>SUM($H38:J38)-J38*(1-$C$5*(1-$AJ38)))*1)>0,INDEX($AM$12:$BF$12,COUNT($AM$12:$BF$12)-SUMPRODUCT((ROUND($AM38:$BF38,5)>SUM($H38:J38)-J38*(1-$C$5*(1-$AJ38)))*1)+1),0)","v":2016},{"$f":"IF(SUMPRODUCT((ROUND($AM38:$BF38,5)>SUM($H38:K38)-K38*(1-$C$5*(1-$AJ38)))*1)>0,INDEX($AM$12:$BF$12,COUNT($AM$12:$BF$12)-SUMPRODUCT((ROUND($AM38:$BF38,5)>SUM($H38:K38)-K38*(1-$C$5*(1-$AJ38)))*1)+1),0)","v":2016},{"$f":"IF(SUMPRODUCT((ROUND($AM38:$BF38,5)>SUM($H38:L38)-L38*(1-$C$5*(1-$AJ38)))*1)>0,INDEX($AM$12:$BF$12,COUNT($AM$12:$BF$12)-SUMPRODUCT((ROUND($AM38:$BF38,5)>SUM($H38:L38)-L38*(1-$C$5*(1-$AJ38)))*1)+1),0)","v":0},{"$f":"IF(SUMPRODUCT((ROUND($AM38:$BF38,5)>SUM($H38:M38)-M38*(1-$C$5*(1-$AJ38)))*1)>0,INDEX($AM$12:$BF$12,COUNT($AM$12:$BF$12)-SUMPRODUCT((ROUND($AM38:$BF38,5)>SUM($H38:M38)-M38*(1-$C$5*(1-$AJ38)))*1)+1),0)","v":0},null,9999999,null,null,null,null,null,0,0,0,{"$f":"SUM($BU38:BU38)","v":9999999},{"$f":"SUM($BU38:BV38)","v":9999999},{"$f":"SUM($BU38:BW38)","v":9999999},{"$f":"MAX(CL38:DE38)","v":0},1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(MIN($DF38-SUM($DG38:DG38),IF(ISBLANK(BV38),0,BV38)),5)","v":0},{"$f":"ROUND(MIN($DF38-SUM($DG38:DH38),IF(ISBLANK(BW38),0,BW38)),5)","v":0},{"$f":"IF(SUMPRODUCT((ROUND($CL38:$DE38,5)>SUM(BU38:$BU38)-BU38*(1-0*(1-$AJ38)))*1)>0,INDEX($CL$12:$DE$12,COUNT($CL$12:$DE$12)-SUMPRODUCT((ROUND($CL38:$DE38,5)>SUM(BU38:$BU38)-BU38*(1-0*(1-$AJ38)))*1)+1),0)","v":0},{"$f":"IF(SUMPRODUCT((ROUND($CL38:$DE38,5)>SUM($BU38:BV38)-BV38*(1-0*(1-$AJ38)))*1)>0,INDEX($CL$12:$DE$12,COUNT($CL$12:$DE$12)-SUMPRODUCT((ROUND($CL38:$DE38,5)>SUM($BU38:BV38)-BV38*(1-0*(1-$AJ38)))*1)+1),0)","v":0},{"$f":"IF(SUMPRODUCT((ROUND($CL38:$DE38,5)>SUM($BU38:BW38)-BW38*(1-0*(1-$AJ38)))*1)>0,INDEX($CL$12:$DE$12,COUNT($CL$12:$DE$12)-SUMPRODUCT((ROUND($CL38:$DE38,5)>SUM($BU38:BW38)-BW38*(1-0*(1-$AJ38)))*1)+1),0)","v":0},null,null,null,null,{"$f":"IF($BG38>0,SUMPRODUCT(($BN38:$BS38<=DQ$12)*($BN38:$BS38>0)*$T38:$Y38,$BH38:$BM38,(1+General_Inputs!$F$36)^($BN38:$BS38-DQ$12))/1000,0)\n+IF($DF38>0,SUMPRODUCT(($DJ38:$DL38<=DQ$12)*($DJ38:$DL38>0)*$CA38:$CC38,$DG38:$DI38,(1+General_Inputs!$F$36)^($DJ38:$DL38-DQ$12))/1000,0)","v":0},{"$f":"IF($BG38>0,SUMPRODUCT(($BN38:$BS38<=DR$12)*($BN38:$BS38>0)*$T38:$Y38,$BH38:$BM38,(1+General_Inputs!$F$36)^($BN38:$BS38-DR$12))/1000,0)\n+IF($DF38>0,SUMPRODUCT(($DJ38:$DL38<=DR$12)*($DJ38:$DL38>0)*$CA38:$CC38,$DG38:$DI38,(1+General_Inputs!$F$36)^($DJ38:$DL38-DR$12))/1000,0)","v":0},{"$f":"IF($BG38>0,SUMPRODUCT(($BN38:$BS38<=DS$12)*($BN38:$BS38>0)*$T38:$Y38,$BH38:$BM38,(1+General_Inputs!$F$36)^($BN38:$BS38-DS$12))/1000,0)\n+IF($DF38>0,SUMPRODUCT(($DJ38:$DL38<=DS$12)*($DJ38:$DL38>0)*$CA38:$CC38,$DG38:$DI38,(1+General_Inputs!$F$36)^($DJ38:$DL38-DS$12))/1000,0)","v":0},{"$f":"IF($BG38>0,SUMPRODUCT(($BN38:$BS38<=DT$12)*($BN38:$BS38>0)*$T38:$Y38,$BH38:$BM38,(1+General_Inputs!$F$36)^($BN38:$BS38-DT$12))/1000,0)\n+IF($DF38>0,SUMPRODUCT(($DJ38:$DL38<=DT$12)*($DJ38:$DL38>0)*$CA38:$CC38,$DG38:$DI38,(1+General_Inputs!$F$36)^($DJ38:$DL38-DT$12))/1000,0)","v":0},{"$f":"IF($BG38>0,SUMPRODUCT(($BN38:$BS38<=DU$12)*($BN38:$BS38>0)*$T38:$Y38,$BH38:$BM38,(1+General_Inputs!$F$36)^($BN38:$BS38-DU$12))/1000,0)\n+IF($DF38>0,SUMPRODUCT(($DJ38:$DL38<=DU$12)*($DJ38:$DL38>0)*$CA38:$CC38,$DG38:$DI38,(1+General_Inputs!$F$36)^($DJ38:$DL38-DU$12))/1000,0)","v":0},{"$f":"IF($BG38>0,SUMPRODUCT(($BN38:$BS38<=DV$12)*($BN38:$BS38>0)*$T38:$Y38,$BH38:$BM38,(1+General_Inputs!$F$36)^($BN38:$BS38-DV$12))/1000,0)\n+IF($DF38>0,SUMPRODUCT(($DJ38:$DL38<=DV$12)*($DJ38:$DL38>0)*$CA38:$CC38,$DG38:$DI38,(1+General_Inputs!$F$36)^($DJ38:$DL38-DV$12))/1000,0)","v":0},{"$f":"IF($BG38>0,SUMPRODUCT(($BN38:$BS38<=DW$12)*($BN38:$BS38>0)*$T38:$Y38,$BH38:$BM38,(1+General_Inputs!$F$36)^($BN38:$BS38-DW$12))/1000,0)\n+IF($DF38>0,SUMPRODUCT(($DJ38:$DL38<=DW$12)*($DJ38:$DL38>0)*$CA38:$CC38,$DG38:$DI38,(1+General_Inputs!$F$36)^($DJ38:$DL38-DW$12))/1000,0)","v":0},{"$f":"IF($BG38>0,SUMPRODUCT(($BN38:$BS38<=DX$12)*($BN38:$BS38>0)*$T38:$Y38,$BH38:$BM38,(1+General_Inputs!$F$36)^($BN38:$BS38-DX$12))/1000,0)\n+IF($DF38>0,SUMPRODUCT(($DJ38:$DL38<=DX$12)*($DJ38:$DL38>0)*$CA38:$CC38,$DG38:$DI38,(1+General_Inputs!$F$36)^($DJ38:$DL38-DX$12))/1000,0)","v":0},{"$f":"IF($BG38>0,SUMPRODUCT(($BN38:$BS38<=DY$12)*($BN38:$BS38>0)*$T38:$Y38,$BH38:$BM38,(1+General_Inputs!$F$36)^($BN38:$BS38-DY$12))/1000,0)\n+IF($DF38>0,SUMPRODUCT(($DJ38:$DL38<=DY$12)*($DJ38:$DL38>0)*$CA38:$CC38,$DG38:$DI38,(1+General_Inputs!$F$36)^($DJ38:$DL38-DY$12))/1000,0)","v":0},{"$f":"IF($BG38>0,SUMPRODUCT(($BN38:$BS38<=DZ$12)*($BN38:$BS38>0)*$T38:$Y38,$BH38:$BM38,(1+General_Inputs!$F$36)^($BN38:$BS38-DZ$12))/1000,0)\n+IF($DF38>0,SUMPRODUCT(($DJ38:$DL38<=DZ$12)*($DJ38:$DL38>0)*$CA38:$CC38,$DG38:$DI38,(1+General_Inputs!$F$36)^($DJ38:$DL38-DZ$12))/1000,0)","v":0},{"$f":"IF($BG38>0,SUMPRODUCT(($BN38:$BS38<=EA$12)*($BN38:$BS38>0)*$T38:$Y38,$BH38:$BM38,(1+General_Inputs!$F$36)^($BN38:$BS38-EA$12))/1000,0)\n+IF($DF38>0,SUMPRODUCT(($DJ38:$DL38<=EA$12)*($DJ38:$DL38>0)*$CA38:$CC38,$DG38:$DI38,(1+General_Inputs!$F$36)^($DJ38:$DL38-EA$12))/1000,0)","v":0},{"$f":"IF($BG38>0,SUMPRODUCT(($BN38:$BS38<=EB$12)*($BN38:$BS38>0)*$T38:$Y38,$BH38:$BM38,(1+General_Inputs!$F$36)^($BN38:$BS38-EB$12))/1000,0)\n+IF($DF38>0,SUMPRODUCT(($DJ38:$DL38<=EB$12)*($DJ38:$DL38>0)*$CA38:$CC38,$DG38:$DI38,(1+General_Inputs!$F$36)^($DJ38:$DL38-EB$12))/1000,0)","v":0},{"$f":"IF($BG38>0,SUMPRODUCT(($BN38:$BS38<=EC$12)*($BN38:$BS38>0)*$T38:$Y38,$BH38:$BM38,(1+General_Inputs!$F$36)^($BN38:$BS38-EC$12))/1000,0)\n+IF($DF38>0,SUMPRODUCT(($DJ38:$DL38<=EC$12)*($DJ38:$DL38>0)*$CA38:$CC38,$DG38:$DI38,(1+General_Inputs!$F$36)^($DJ38:$DL38-EC$12))/1000,0)","v":0},{"$f":"IF($BG38>0,SUMPRODUCT(($BN38:$BS38<=ED$12)*($BN38:$BS38>0)*$T38:$Y38,$BH38:$BM38,(1+General_Inputs!$F$36)^($BN38:$BS38-ED$12))/1000,0)\n+IF($DF38>0,SUMPRODUCT(($DJ38:$DL38<=ED$12)*($DJ38:$DL38>0)*$CA38:$CC38,$DG38:$DI38,(1+General_Inputs!$F$36)^($DJ38:$DL38-ED$12))/1000,0)","v":0},{"$f":"IF($BG38>0,SUMPRODUCT(($BN38:$BS38<=EE$12)*($BN38:$BS38>0)*$T38:$Y38,$BH38:$BM38,(1+General_Inputs!$F$36)^($BN38:$BS38-EE$12))/1000,0)\n+IF($DF38>0,SUMPRODUCT(($DJ38:$DL38<=EE$12)*($DJ38:$DL38>0)*$CA38:$CC38,$DG38:$DI38,(1+General_Inputs!$F$36)^($DJ38:$DL38-EE$12))/1000,0)","v":0},{"$f":"IF($BG38>0,SUMPRODUCT(($BN38:$BS38<=EF$12)*($BN38:$BS38>0)*$T38:$Y38,$BH38:$BM38,(1+General_Inputs!$F$36)^($BN38:$BS38-EF$12))/1000,0)\n+IF($DF38>0,SUMPRODUCT(($DJ38:$DL38<=EF$12)*($DJ38:$DL38>0)*$CA38:$CC38,$DG38:$DI38,(1+General_Inputs!$F$36)^($DJ38:$DL38-EF$12))/1000,0)","v":0},{"$f":"IF($BG38>0,SUMPRODUCT(($BN38:$BS38<=EG$12)*($BN38:$BS38>0)*$T38:$Y38,$BH38:$BM38,(1+General_Inputs!$F$36)^($BN38:$BS38-EG$12))/1000,0)\n+IF($DF38>0,SUMPRODUCT(($DJ38:$DL38<=EG$12)*($DJ38:$DL38>0)*$CA38:$CC38,$DG38:$DI38,(1+General_Inputs!$F$36)^($DJ38:$DL38-EG$12))/1000,0)","v":0},{"$f":"IF($BG38>0,SUMPRODUCT(($BN38:$BS38<=EH$12)*($BN38:$BS38>0)*$T38:$Y38,$BH38:$BM38,(1+General_Inputs!$F$36)^($BN38:$BS38-EH$12))/1000,0)\n+IF($DF38>0,SUMPRODUCT(($DJ38:$DL38<=EH$12)*($DJ38:$DL38>0)*$CA38:$CC38,$DG38:$DI38,(1+General_Inputs!$F$36)^($DJ38:$DL38-EH$12))/1000,0)","v":0},{"$f":"IF($BG38>0,SUMPRODUCT(($BN38:$BS38<=EI$12)*($BN38:$BS38>0)*$T38:$Y38,$BH38:$BM38,(1+General_Inputs!$F$36)^($BN38:$BS38-EI$12))/1000,0)\n+IF($DF38>0,SUMPRODUCT(($DJ38:$DL38<=EI$12)*($DJ38:$DL38>0)*$CA38:$CC38,$DG38:$DI38,(1+General_Inputs!$F$36)^($DJ38:$DL38-EI$12))/1000,0)","v":0},{"$f":"IF($BG38>0,SUMPRODUCT(($BN38:$BS38<=EJ$12)*($BN38:$BS38>0)*$T38:$Y38,$BH38:$BM38,(1+General_Inputs!$F$36)^($BN38:$BS38-EJ$12))/1000,0)\n+IF($DF38>0,SUMPRODUCT(($DJ38:$DL38<=EJ$12)*($DJ38:$DL38>0)*$CA38:$CC38,$DG38:$DI38,(1+General_Inputs!$F$36)^($DJ38:$DL38-EJ$12))/1000,0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"FF38+ROW()/1000000000","v":3.8000000000000003E-8}]
[34,"San Benito County","CA",1,{"$f":"INDEX(Tx_Mapping!$G$8:$G$93,MATCH($B47,Tx_Mapping!$F$8:$F$93,0))","v":"n/a"},{"$f":"IF(SUMPRODUCT((CREZ_Tx_Inputs!$F$9:$F$108=$B47)*1)=0,0,SUMPRODUCT((CREZ_Tx_Inputs!$F$9:$F$108=$B47)*(CREZ_Tx_Inputs!$AB$9:$AB$108),CREZ_Tx_Inputs!$AG$9:$AG$108)/SUMPRODUCT((CREZ_Tx_Inputs!$F$9:$F$108=$B47)*CREZ_Tx_Inputs!$AB$9:$AB$108))","v":8.3987149614977719E-3},null,{"$f":"SUMPRODUCT((CAISO_Tx_Inputs!$B$6:$B$24=$B47)*CAISO_Tx_Inputs!C$6:C$24)","v":0},{"$f":"SUMPRODUCT((CAISO_Tx_Inputs!$B$6:$B$24=$B47)*CAISO_Tx_Inputs!D$6:D$24)","v":0},{"$f":"SUMPRODUCT((CAISO_Tx_Inputs!$B$6:$B$24=$B47)*CAISO_Tx_Inputs!E$6:E$24)","v":0},{"$f":"SUMPRODUCT((CAISO_Tx_Inputs!$B$6:$B$24=$B47)*CAISO_Tx_Inputs!F$6:F$24)","v":0},{"$f":"IF(SUMPRODUCT((CREZ_Tx_Inputs!$F$9:$F$106=$B47)*1)=0,0,SUMPRODUCT((CREZ_Tx_Inputs!$F$9:$F$106=$B47)*(CREZ_Tx_Inputs!$AB$9:$AB$106))/SUMPRODUCT((CREZ_Tx_Inputs!$F$9:$F$106=$B47)*1))","v":1500},{"$f":"IF(SUMPRODUCT((CREZ_Tx_Inputs!$F$9:$F$106=$B47)*1)=0,0,SUMPRODUCT((CREZ_Tx_Inputs!$F$9:$F$106=$B47)*(CREZ_Tx_Inputs!$AB$9:$AB$106))/SUMPRODUCT((CREZ_Tx_Inputs!$F$9:$F$106=$B47)*1))","v":1500},{"$f":"SUMPRODUCT((CAISO_Tx_Inputs!$B$6:$B$24=$B47)*CAISO_Tx_Inputs!G$6:G$24)","v":0},{"$f":"SUMPRODUCT((CAISO_Tx_Inputs!$B$6:$B$24=$B47)*CAISO_Tx_Inputs!H$6:H$24)","v":0},{"$f":"SUMPRODUCT((CAISO_Tx_Inputs!$B$6:$B$24=$B47)*CAISO_Tx_Inputs!I$6:I$24)","v":0},{"$f":"SUMPRODUCT((CAISO_Tx_Inputs!$B$6:$B$24=$B47)*CAISO_Tx_Inputs!J$6:J$24)","v":0},{"$f":"IF(SUMPRODUCT((CREZ_Tx_Inputs!$F$9:$F$106=$B47)*1)=0,0,SUMPRODUCT((CREZ_Tx_Inputs!$F$9:$F$106=$B47)*(CREZ_Tx_Inputs!$AB$9:$AB$106),CREZ_Tx_Inputs!$AE$9:$AE$106)/SUMPRODUCT((CREZ_Tx_Inputs!$F$9:$F$106=$B47)*CREZ_Tx_Inputs!$AB$9:$AB$106))","v":772.10863194533329},{"$f":"IF(SUMPRODUCT((CREZ_Tx_Inputs!$F$9:$F$106=$B47)*1)=0,0,SUMPRODUCT((CREZ_Tx_Inputs!$F$9:$F$106=$B47)*(CREZ_Tx_Inputs!$AB$9:$AB$106),CREZ_Tx_Inputs!$AE$9:$AE$106)/SUMPRODUCT((CREZ_Tx_Inputs!$F$9:$F$106=$B47)*CREZ_Tx_Inputs!$AB$9:$AB$106))","v":772.10863194533329},0,0,0,0,74.637167754715549,74.637167754715549,null,{"$f":"SUM($H47:H47)","v":0},{"$f":"SUM($H47:I47)","v":0},{"$f":"SUM($H47:J47)","v":0},{"$f":"SUM($H47:K47)","v":0},{"$f":"SUM($H47:L47)","v":1500},{"$f":"SUM($H47:M47)","v":3000},207.23891999999998,5,74.637167754715549,{"$f":"MAX(IF($C$115:$C$214=$B47,$AJ$115:$AJ$214))","v":0},1,1292.76108,0,0,0,0,0,0,0,0,207.23891999999998,207.23891999999998,207.23891999999998,207.23891999999998,207.23891999999998,207.23891999999998,207.23891999999998,207.23891999999998,207.23891999999998,207.23891999999998,207.23891999999998,207.23891999999998,207.23891999999998,0,{"$f":"ROUND(MIN($BG47-SUM($BH47:BH47),IF(ISBLANK(I47),0,I47)),5)","v":0},{"$f":"ROUND(MIN($BG47-SUM($BH47:BI47),IF(ISBLANK(J47),0,J47)),5)","v":0},{"$f":"ROUND(MIN($BG47-SUM($BH47:BJ47),IF(ISBLANK(K47),0,K47)),5)","v":0},{"$f":"ROUND(MIN($BG47-SUM($BH47:BK47),IF(ISBLANK(L47),0,L47)),5)","v":207.23892000000001},{"$f":"ROUND(MIN($BG47-SUM($BH47:BL47),IF(ISBLANK(M47),0,M47)),5)","v":0},{"$f":"IF(SUMPRODUCT((ROUND($AM47:$BF47,5)>SUM($H47:H47)-H47*(1-$C$5*(1-$AJ47)))*1)>0,INDEX($AM$12:$BF$12,COUNT($AM$12:$BF$12)-SUMPRODUCT((ROUND($AM47:$BF47,5)>SUM($H47:H47)-H47*(1-$C$5*(1-$AJ47)))*1)+1),0)","v":2019},{"$f":"IF(SUMPRODUCT((ROUND($AM47:$BF47,5)>SUM($H47:I47)-I47*(1-$C$5*(1-$AJ47)))*1)>0,INDEX($AM$12:$BF$12,COUNT($AM$12:$BF$12)-SUMPRODUCT((ROUND($AM47:$BF47,5)>SUM($H47:I47)-I47*(1-$C$5*(1-$AJ47)))*1)+1),0)","v":2019},{"$f":"IF(SUMPRODUCT((ROUND($AM47:$BF47,5)>SUM($H47:J47)-J47*(1-$C$5*(1-$AJ47)))*1)>0,INDEX($AM$12:$BF$12,COUNT($AM$12:$BF$12)-SUMPRODUCT((ROUND($AM47:$BF47,5)>SUM($H47:J47)-J47*(1-$C$5*(1-$AJ47)))*1)+1),0)","v":2019},{"$f":"IF(SUMPRODUCT((ROUND($AM47:$BF47,5)>SUM($H47:K47)-K47*(1-$C$5*(1-$AJ47)))*1)>0,INDEX($AM$12:$BF$12,COUNT($AM$12:$BF$12)-SUMPRODUCT((ROUND($AM47:$BF47,5)>SUM($H47:K47)-K47*(1-$C$5*(1-$AJ47)))*1)+1),0)","v":2019},{"$f":"IF(SUMPRODUCT((ROUND($AM47:$BF47,5)>SUM($H47:L47)-L47*(1-$C$5*(1-$AJ47)))*1)>0,INDEX($AM$12:$BF$12,COUNT($AM$12:$BF$12)-SUMPRODUCT((ROUND($AM47:$BF47,5)>SUM($H47:L47)-L47*(1-$C$5*(1-$AJ47)))*1)+1),0)","v":0},{"$f":"IF(SUMPRODUCT((ROUND($AM47:$BF47,5)>SUM($H47:M47)-M47*(1-$C$5*(1-$AJ47)))*1)>0,INDEX($AM$12:$BF$12,COUNT($AM$12:$BF$12)-SUMPRODUCT((ROUND($AM47:$BF47,5)>SUM($H47:M47)-M47*(1-$C$5*(1-$AJ47)))*1)+1),0)","v":0},null,9999999,null,null,null,null,null,0,0,0,{"$f":"SUM($BU47:BU47)","v":9999999},{"$f":"SUM($BU47:BV47)","v":9999999},{"$f":"SUM($BU47:BW47)","v":9999999},0,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(MIN($DF47-SUM($DG47:DG47),IF(ISBLANK(BV47),0,BV47)),5)","v":0},{"$f":"ROUND(MIN($DF47-SUM($DG47:DH47),IF(ISBLANK(BW47),0,BW47)),5)","v":0},{"$f":"IF(SUMPRODUCT((ROUND($CL47:$DE47,5)>SUM(BU47:$BU47)-BU47*(1-0*(1-$AJ47)))*1)>0,INDEX($CL$12:$DE$12,COUNT($CL$12:$DE$12)-SUMPRODUCT((ROUND($CL47:$DE47,5)>SUM(BU47:$BU47)-BU47*(1-0*(1-$AJ47)))*1)+1),0)","v":0},{"$f":"IF(SUMPRODUCT((ROUND($CL47:$DE47,5)>SUM($BU47:BV47)-BV47*(1-0*(1-$AJ47)))*1)>0,INDEX($CL$12:$DE$12,COUNT($CL$12:$DE$12)-SUMPRODUCT((ROUND($CL47:$DE47,5)>SUM($BU47:BV47)-BV47*(1-0*(1-$AJ47)))*1)+1),0)","v":0},{"$f":"IF(SUMPRODUCT((ROUND($CL47:$DE47,5)>SUM($BU47:BW47)-BW47*(1-0*(1-$AJ47)))*1)>0,INDEX($CL$12:$DE$12,COUNT($CL$12:$DE$12)-SUMPRODUCT((ROUND($CL47:$DE47,5)>SUM($BU47:BW47)-BW47*(1-0*(1-$AJ47)))*1)+1),0)","v":0},null,null,null,null,{"$f":"IF($BG47>0,SUMPRODUCT(($BN47:$BS47<=DQ$12)*($BN47:$BS47>0)*$T47:$Y47,$BH47:$BM47,(1+General_Inputs!$F$36)^($BN47:$BS47-DQ$12))/1000,0)\n+IF($DF47>0,SUMPRODUCT(($DJ47:$DL47<=DQ$12)*($DJ47:$DL47>0)*$CA47:$CC47,$DG47:$DI47,(1+General_Inputs!$F$36)^($DJ47:$DL47-DQ$12))/1000,0)","v":0},{"$f":"IF($BG47>0,SUMPRODUCT(($BN47:$BS47<=DR$12)*($BN47:$BS47>0)*$T47:$Y47,$BH47:$BM47,(1+General_Inputs!$F$36)^($BN47:$BS47-DR$12))/1000,0)\n+IF($DF47>0,SUMPRODUCT(($DJ47:$DL47<=DR$12)*($DJ47:$DL47>0)*$CA47:$CC47,$DG47:$DI47,(1+General_Inputs!$F$36)^($DJ47:$DL47-DR$12))/1000,0)","v":0},{"$f":"IF($BG47>0,SUMPRODUCT(($BN47:$BS47<=DS$12)*($BN47:$BS47>0)*$T47:$Y47,$BH47:$BM47,(1+General_Inputs!$F$36)^($BN47:$BS47-DS$12))/1000,0)\n+IF($DF47>0,SUMPRODUCT(($DJ47:$DL47<=DS$12)*($DJ47:$DL47>0)*$CA47:$CC47,$DG47:$DI47,(1+General_Inputs!$F$36)^($DJ47:$DL47-DS$12))/1000,0)","v":0},{"$f":"IF($BG47>0,SUMPRODUCT(($BN47:$BS47<=DT$12)*($BN47:$BS47>0)*$T47:$Y47,$BH47:$BM47,(1+General_Inputs!$F$36)^($BN47:$BS47-DT$12))/1000,0)\n+IF($DF47>0,SUMPRODUCT(($DJ47:$DL47<=DT$12)*($DJ47:$DL47>0)*$CA47:$CC47,$DG47:$DI47,(1+General_Inputs!$F$36)^($DJ47:$DL47-DT$12))/1000,0)","v":0},{"$f":"IF($BG47>0,SUMPRODUCT(($BN47:$BS47<=DU$12)*($BN47:$BS47>0)*$T47:$Y47,$BH47:$BM47,(1+General_Inputs!$F$36)^($BN47:$BS47-DU$12))/1000,0)\n+IF($DF47>0,SUMPRODUCT(($DJ47:$DL47<=DU$12)*($DJ47:$DL47>0)*$CA47:$CC47,$DG47:$DI47,(1+General_Inputs!$F$36)^($DJ47:$DL47-DU$12))/1000,0)","v":0},{"$f":"IF($BG47>0,SUMPRODUCT(($BN47:$BS47<=DV$12)*($BN47:$BS47>0)*$T47:$Y47,$BH47:$BM47,(1+General_Inputs!$F$36)^($BN47:$BS47-DV$12))/1000,0)\n+IF($DF47>0,SUMPRODUCT(($DJ47:$DL47<=DV$12)*($DJ47:$DL47>0)*$CA47:$CC47,$DG47:$DI47,(1+General_Inputs!$F$36)^($DJ47:$DL47-DV$12))/1000,0)","v":0},{"$f":"IF($BG47>0,SUMPRODUCT(($BN47:$BS47<=DW$12)*($BN47:$BS47>0)*$T47:$Y47,$BH47:$BM47,(1+General_Inputs!$F$36)^($BN47:$BS47-DW$12))/1000,0)\n+IF($DF47>0,SUMPRODUCT(($DJ47:$DL47<=DW$12)*($DJ47:$DL47>0)*$CA47:$CC47,$DG47:$DI47,(1+General_Inputs!$F$36)^($DJ47:$DL47-DW$12))/1000,0)","v":0},{"$f":"IF($BG47>0,SUMPRODUCT(($BN47:$BS47<=DX$12)*($BN47:$BS47>0)*$T47:$Y47,$BH47:$BM47,(1+General_Inputs!$F$36)^($BN47:$BS47-DX$12))/1000,0)\n+IF($DF47>0,SUMPRODUCT(($DJ47:$DL47<=DX$12)*($DJ47:$DL47>0)*$CA47:$CC47,$DG47:$DI47,(1+General_Inputs!$F$36)^($DJ47:$DL47-DX$12))/1000,0)","v":0},{"$f":"IF($BG47>0,SUMPRODUCT(($BN47:$BS47<=DY$12)*($BN47:$BS47>0)*$T47:$Y47,$BH47:$BM47,(1+General_Inputs!$F$36)^($BN47:$BS47-DY$12))/1000,0)\n+IF($DF47>0,SUMPRODUCT(($DJ47:$DL47<=DY$12)*($DJ47:$DL47>0)*$CA47:$CC47,$DG47:$DI47,(1+General_Inputs!$F$36)^($DJ47:$DL47-DY$12))/1000,0)","v":0},{"$f":"IF($BG47>0,SUMPRODUCT(($BN47:$BS47<=DZ$12)*($BN47:$BS47>0)*$T47:$Y47,$BH47:$BM47,(1+General_Inputs!$F$36)^($BN47:$BS47-DZ$12))/1000,0)\n+IF($DF47>0,SUMPRODUCT(($DJ47:$DL47<=DZ$12)*($DJ47:$DL47>0)*$CA47:$CC47,$DG47:$DI47,(1+General_Inputs!$F$36)^($DJ47:$DL47-DZ$12))/1000,0)","v":0},{"$f":"IF($BG47>0,SUMPRODUCT(($BN47:$BS47<=EA$12)*($BN47:$BS47>0)*$T47:$Y47,$BH47:$BM47,(1+General_Inputs!$F$36)^($BN47:$BS47-EA$12))/1000,0)\n+IF($DF47>0,SUMPRODUCT(($DJ47:$DL47<=EA$12)*($DJ47:$DL47>0)*$CA47:$CC47,$DG47:$DI47,(1+General_Inputs!$F$36)^($DJ47:$DL47-EA$12))/1000,0)","v":0},{"$f":"IF($BG47>0,SUMPRODUCT(($BN47:$BS47<=EB$12)*($BN47:$BS47>0)*$T47:$Y47,$BH47:$BM47,(1+General_Inputs!$F$36)^($BN47:$BS47-EB$12))/1000,0)\n+IF($DF47>0,SUMPRODUCT(($DJ47:$DL47<=EB$12)*($DJ47:$DL47>0)*$CA47:$CC47,$DG47:$DI47,(1+General_Inputs!$F$36)^($DJ47:$DL47-EB$12))/1000,0)","v":0},{"$f":"IF($BG47>0,SUMPRODUCT(($BN47:$BS47<=EC$12)*($BN47:$BS47>0)*$T47:$Y47,$BH47:$BM47,(1+General_Inputs!$F$36)^($BN47:$BS47-EC$12))/1000,0)\n+IF($DF47>0,SUMPRODUCT(($DJ47:$DL47<=EC$12)*($DJ47:$DL47>0)*$CA47:$CC47,$DG47:$DI47,(1+General_Inputs!$F$36)^($DJ47:$DL47-EC$12))/1000,0)","v":0},{"$f":"IF($BG47>0,SUMPRODUCT(($BN47:$BS47<=ED$12)*($BN47:$BS47>0)*$T47:$Y47,$BH47:$BM47,(1+General_Inputs!$F$36)^($BN47:$BS47-ED$12))/1000,0)\n+IF($DF47>0,SUMPRODUCT(($DJ47:$DL47<=ED$12)*($DJ47:$DL47>0)*$CA47:$CC47,$DG47:$DI47,(1+General_Inputs!$F$36)^($DJ47:$DL47-ED$12))/1000,0)","v":0},{"$f":"IF($BG47>0,SUMPRODUCT(($BN47:$BS47<=EE$12)*($BN47:$BS47>0)*$T47:$Y47,$BH47:$BM47,(1+General_Inputs!$F$36)^($BN47:$BS47-EE$12))/1000,0)\n+IF($DF47>0,SUMPRODUCT(($DJ47:$DL47<=EE$12)*($DJ47:$DL47>0)*$CA47:$CC47,$DG47:$DI47,(1+General_Inputs!$F$36)^($DJ47:$DL47-EE$12))/1000,0)","v":0},{"$f":"IF($BG47>0,SUMPRODUCT(($BN47:$BS47<=EF$12)*($BN47:$BS47>0)*$T47:$Y47,$BH47:$BM47,(1+General_Inputs!$F$36)^($BN47:$BS47-EF$12))/1000,0)\n+IF($DF47>0,SUMPRODUCT(($DJ47:$DL47<=EF$12)*($DJ47:$DL47>0)*$CA47:$CC47,$DG47:$DI47,(1+General_Inputs!$F$36)^($DJ47:$DL47-EF$12))/1000,0)","v":0},{"$f":"IF($BG47>0,SUMPRODUCT(($BN47:$BS47<=EG$12)*($BN47:$BS47>0)*$T47:$Y47,$BH47:$BM47,(1+General_Inputs!$F$36)^($BN47:$BS47-EG$12))/1000,0)\n+IF($DF47>0,SUMPRODUCT(($DJ47:$DL47<=EG$12)*($DJ47:$DL47>0)*$CA47:$CC47,$DG47:$DI47,(1+General_Inputs!$F$36)^($DJ47:$DL47-EG$12))/1000,0)","v":0},{"$f":"IF($BG47>0,SUMPRODUCT(($BN47:$BS47<=EH$12)*($BN47:$BS47>0)*$T47:$Y47,$BH47:$BM47,(1+General_Inputs!$F$36)^($BN47:$BS47-EH$12))/1000,0)\n+IF($DF47>0,SUMPRODUCT(($DJ47:$DL47<=EH$12)*($DJ47:$DL47>0)*$CA47:$CC47,$DG47:$DI47,(1+General_Inputs!$F$36)^($DJ47:$DL47-EH$12))/1000,0)","v":0},{"$f":"IF($BG47>0,SUMPRODUCT(($BN47:$BS47<=EI$12)*($BN47:$BS47>0)*$T47:$Y47,$BH47:$BM47,(1+General_Inputs!$F$36)^($BN47:$BS47-EI$12))/1000,0)\n+IF($DF47>0,SUMPRODUCT(($DJ47:$DL47<=EI$12)*($DJ47:$DL47>0)*$CA47:$CC47,$DG47:$DI47,(1+General_Inputs!$F$36)^($DJ47:$DL47-EI$12))/1000,0)","v":0},{"$f":"IF($BG47>0,SUMPRODUCT(($BN47:$BS47<=EJ$12)*($BN47:$BS47>0)*$T47:$Y47,$BH47:$BM47,(1+General_Inputs!$F$36)^($BN47:$BS47-EJ$12))/1000,0)\n+IF($DF47>0,SUMPRODUCT(($DJ47:$DL47<=EJ$12)*($DJ47:$DL47>0)*$CA47:$CC47,$DG47:$DI47,(1+General_Inputs!$F$36)^($DJ47:$DL47-EJ$12))/1000,0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,4.6999999999999997E-8]
[39,"San Mateo County","CA",1,{"$f":"INDEX(Tx_Mapping!$G$8:$G$93,MATCH($B52,Tx_Mapping!$F$8:$F$93,0))","v":"n/a"},{"$f":"IF(SUMPRODUCT((CREZ_Tx_Inputs!$F$9:$F$108=$B52)*1)=0,0,SUMPRODUCT((CREZ_Tx_Inputs!$F$9:$F$108=$B52)*(CREZ_Tx_Inputs!$AB$9:$AB$108),CREZ_Tx_Inputs!$AG$9:$AG$108)/SUMPRODUCT((CREZ_Tx_Inputs!$F$9:$F$108=$B52)*CREZ_Tx_Inputs!$AB$9:$AB$108))","v":5.4242060584156811E-3},null,{"$f":"SUMPRODUCT((CAISO_Tx_Inputs!$B$6:$B$24=$B52)*CAISO_Tx_Inputs!C$6:C$24)","v":0},{"$f":"SUMPRODUCT((CAISO_Tx_Inputs!$B$6:$B$24=$B52)*CAISO_Tx_Inputs!D$6:D$24)","v":0},{"$f":"SUMPRODUCT((CAISO_Tx_Inputs!$B$6:$B$24=$B52)*CAISO_Tx_Inputs!E$6:E$24)","v":0},{"$f":"SUMPRODUCT((CAISO_Tx_Inputs!$B$6:$B$24=$B52)*CAISO_Tx_Inputs!F$6:F$24)","v":0},{"$f":"IF(SUMPRODUCT((CREZ_Tx_Inputs!$F$9:$F$106=$B52)*1)=0,0,SUMPRODUCT((CREZ_Tx_Inputs!$F$9:$F$106=$B52)*(CREZ_Tx_Inputs!$AB$9:$AB$106))/SUMPRODUCT((CREZ_Tx_Inputs!$F$9:$F$106=$B52)*1))","v":1500},{"$f":"IF(SUMPRODUCT((CREZ_Tx_Inputs!$F$9:$F$106=$B52)*1)=0,0,SUMPRODUCT((CREZ_Tx_Inputs!$F$9:$F$106=$B52)*(CREZ_Tx_Inputs!$AB$9:$AB$106))/SUMPRODUCT((CREZ_Tx_Inputs!$F$9:$F$106=$B52)*1))","v":1500},{"$f":"SUMPRODUCT((CAISO_Tx_Inputs!$B$6:$B$24=$B52)*CAISO_Tx_Inputs!G$6:G$24)","v":0},{"$f":"SUMPRODUCT((CAISO_Tx_Inputs!$B$6:$B$24=$B52)*CAISO_Tx_Inputs!H$6:H$24)","v":0},{"$f":"SUMPRODUCT((CAISO_Tx_Inputs!$B$6:$B$24=$B52)*CAISO_Tx_Inputs!I$6:I$24)","v":0},{"$f":"SUMPRODUCT((CAISO_Tx_Inputs!$B$6:$B$24=$B52)*CAISO_Tx_Inputs!J$6:J$24)","v":0},{"$f":"IF(SUMPRODUCT((CREZ_Tx_Inputs!$F$9:$F$106=$B52)*1)=0,0,SUMPRODUCT((CREZ_Tx_Inputs!$F$9:$F$106=$B52)*(CREZ_Tx_Inputs!$AB$9:$AB$106),CREZ_Tx_Inputs!$AE$9:$AE$106)/SUMPRODUCT((CREZ_Tx_Inputs!$F$9:$F$106=$B52)*CREZ_Tx_Inputs!$AB$9:$AB$106))","v":517.59474267434553},{"$f":"IF(SUMPRODUCT((CREZ_Tx_Inputs!$F$9:$F$106=$B52)*1)=0,0,SUMPRODUCT((CREZ_Tx_Inputs!$F$9:$F$106=$B52)*(CREZ_Tx_Inputs!$AB$9:$AB$106),CREZ_Tx_Inputs!$AE$9:$AE$106)/SUMPRODUCT((CREZ_Tx_Inputs!$F$9:$F$106=$B52)*CREZ_Tx_Inputs!$AB$9:$AB$106))","v":517.59474267434553},0,0,0,0,50.034158458520068,50.034158458520068,null,{"$f":"SUM($H52:H52)","v":0},{"$f":"SUM($H52:I52)","v":0},{"$f":"SUM($H52:J52)","v":0},{"$f":"SUM($H52:K52)","v":0},{"$f":"SUM($H52:L52)","v":1500},{"$f":"SUM($H52:M52)","v":3000},0,5,50.034158458520068,{"$f":"MAX(IF($C$115:$C$214=$B52,$AJ$115:$AJ$214))","v":0},1,1500,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(MIN($BG52-SUM($BH52:BH52),IF(ISBLANK(I52),0,I52)),5)","v":0},{"$f":"ROUND(MIN($BG52-SUM($BH52:BI52),IF(ISBLANK(J52),0,J52)),5)","v":0},{"$f":"ROUND(MIN($BG52-SUM($BH52:BJ52),IF(ISBLANK(K52),0,K52)),5)","v":0},{"$f":"ROUND(MIN($BG52-SUM($BH52:BK52),IF(ISBLANK(L52),0,L52)),5)","v":0},{"$f":"ROUND(MIN($BG52-SUM($BH52:BL52),IF(ISBLANK(M52),0,M52)),5)","v":0},{"$f":"IF(SUMPRODUCT((ROUND($AM52:$BF52,5)>SUM($H52:H52)-H52*(1-$C$5*(1-$AJ52)))*1)>0,INDEX($AM$12:$BF$12,COUNT($AM$12:$BF$12)-SUMPRODUCT((ROUND($AM52:$BF52,5)>SUM($H52:H52)-H52*(1-$C$5*(1-$AJ52)))*1)+1),0)","v":0},{"$f":"IF(SUMPRODUCT((ROUND($AM52:$BF52,5)>SUM($H52:I52)-I52*(1-$C$5*(1-$AJ52)))*1)>0,INDEX($AM$12:$BF$12,COUNT($AM$12:$BF$12)-SUMPRODUCT((ROUND($AM52:$BF52,5)>SUM($H52:I52)-I52*(1-$C$5*(1-$AJ52)))*1)+1),0)","v":0},{"$f":"IF(SUMPRODUCT((ROUND($AM52:$BF52,5)>SUM($H52:J52)-J52*(1-$C$5*(1-$AJ52)))*1)>0,INDEX($AM$12:$BF$12,COUNT($AM$12:$BF$12)-SUMPRODUCT((ROUND($AM52:$BF52,5)>SUM($H52:J52)-J52*(1-$C$5*(1-$AJ52)))*1)+1),0)","v":0},{"$f":"IF(SUMPRODUCT((ROUND($AM52:$BF52,5)>SUM($H52:K52)-K52*(1-$C$5*(1-$AJ52)))*1)>0,INDEX($AM$12:$BF$12,COUNT($AM$12:$BF$12)-SUMPRODUCT((ROUND($AM52:$BF52,5)>SUM($H52:K52)-K52*(1-$C$5*(1-$AJ52)))*1)+1),0)","v":0},{"$f":"IF(SUMPRODUCT((ROUND($AM52:$BF52,5)>SUM($H52:L52)-L52*(1-$C$5*(1-$AJ52)))*1)>0,INDEX($AM$12:$BF$12,COUNT($AM$12:$BF$12)-SUMPRODUCT((ROUND($AM52:$BF52,5)>SUM($H52:L52)-L52*(1-$C$5*(1-$AJ52)))*1)+1),0)","v":0},{"$f":"IF(SUMPRODUCT((ROUND($AM52:$BF52,5)>SUM($H52:M52)-M52*(1-$C$5*(1-$AJ52)))*1)>0,INDEX($AM$12:$BF$12,COUNT($AM$12:$BF$12)-SUMPRODUCT((ROUND($AM52:$BF52,5)>SUM($H52:M52)-M52*(1-$C$5*(1-$AJ52)))*1)+1),0)","v":0},null,9999999,null,null,null,null,null,0,0,0,{"$f":"SUM($BU52:BU52)","v":9999999},{"$f":"SUM($BU52:BV52)","v":9999999},{"$f":"SUM($BU52:BW52)","v":9999999},0,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(MIN($DF52-SUM($DG52:DG52),IF(ISBLANK(BV52),0,BV52)),5)","v":0},{"$f":"ROUND(MIN($DF52-SUM($DG52:DH52),IF(ISBLANK(BW52),0,BW52)),5)","v":0},{"$f":"IF(SUMPRODUCT((ROUND($CL52:$DE52,5)>SUM(BU52:$BU52)-BU52*(1-0*(1-$AJ52)))*1)>0,INDEX($CL$12:$DE$12,COUNT($CL$12:$DE$12)-SUMPRODUCT((ROUND($CL52:$DE52,5)>SUM(BU52:$BU52)-BU52*(1-0*(1-$AJ52)))*1)+1),0)","v":0},{"$f":"IF(SUMPRODUCT((ROUND($CL52:$DE52,5)>SUM($BU52:BV52)-BV52*(1-0*(1-$AJ52)))*1)>0,INDEX($CL$12:$DE$12,COUNT($CL$12:$DE$12)-SUMPRODUCT((ROUND($CL52:$DE52,5)>SUM($BU52:BV52)-BV52*(1-0*(1-$AJ52)))*1)+1),0)","v":0},{"$f":"IF(SUMPRODUCT((ROUND($CL52:$DE52,5)>SUM($BU52:BW52)-BW52*(1-0*(1-$AJ52)))*1)>0,INDEX($CL$12:$DE$12,COUNT($CL$12:$DE$12)-SUMPRODUCT((ROUND($CL52:$DE52,5)>SUM($BU52:BW52)-BW52*(1-0*(1-$AJ52)))*1)+1),0)","v":0},null,null,null,null,{"$f":"IF($BG52>0,SUMPRODUCT(($BN52:$BS52<=DQ$12)*($BN52:$BS52>0)*$T52:$Y52,$BH52:$BM52,(1+General_Inputs!$F$36)^($BN52:$BS52-DQ$12))/1000,0)\n+IF($DF52>0,SUMPRODUCT(($DJ52:$DL52<=DQ$12)*($DJ52:$DL52>0)*$CA52:$CC52,$DG52:$DI52,(1+General_Inputs!$F$36)^($DJ52:$DL52-DQ$12))/1000,0)","v":0},{"$f":"IF($BG52>0,SUMPRODUCT(($BN52:$BS52<=DR$12)*($BN52:$BS52>0)*$T52:$Y52,$BH52:$BM52,(1+General_Inputs!$F$36)^($BN52:$BS52-DR$12))/1000,0)\n+IF($DF52>0,SUMPRODUCT(($DJ52:$DL52<=DR$12)*($DJ52:$DL52>0)*$CA52:$CC52,$DG52:$DI52,(1+General_Inputs!$F$36)^($DJ52:$DL52-DR$12))/1000,0)","v":0},{"$f":"IF($BG52>0,SUMPRODUCT(($BN52:$BS52<=DS$12)*($BN52:$BS52>0)*$T52:$Y52,$BH52:$BM52,(1+General_Inputs!$F$36)^($BN52:$BS52-DS$12))/1000,0)\n+IF($DF52>0,SUMPRODUCT(($DJ52:$DL52<=DS$12)*($DJ52:$DL52>0)*$CA52:$CC52,$DG52:$DI52,(1+General_Inputs!$F$36)^($DJ52:$DL52-DS$12))/1000,0)","v":0},{"$f":"IF($BG52>0,SUMPRODUCT(($BN52:$BS52<=DT$12)*($BN52:$BS52>0)*$T52:$Y52,$BH52:$BM52,(1+General_Inputs!$F$36)^($BN52:$BS52-DT$12))/1000,0)\n+IF($DF52>0,SUMPRODUCT(($DJ52:$DL52<=DT$12)*($DJ52:$DL52>0)*$CA52:$CC52,$DG52:$DI52,(1+General_Inputs!$F$36)^($DJ52:$DL52-DT$12))/1000,0)","v":0},{"$f":"IF($BG52>0,SUMPRODUCT(($BN52:$BS52<=DU$12)*($BN52:$BS52>0)*$T52:$Y52,$BH52:$BM52,(1+General_Inputs!$F$36)^($BN52:$BS52-DU$12))/1000,0)\n+IF($DF52>0,SUMPRODUCT(($DJ52:$DL52<=DU$12)*($DJ52:$DL52>0)*$CA52:$CC52,$DG52:$DI52,(1+General_Inputs!$F$36)^($DJ52:$DL52-DU$12))/1000,0)","v":0},{"$f":"IF($BG52>0,SUMPRODUCT(($BN52:$BS52<=DV$12)*($BN52:$BS52>0)*$T52:$Y52,$BH52:$BM52,(1+General_Inputs!$F$36)^($BN52:$BS52-DV$12))/1000,0)\n+IF($DF52>0,SUMPRODUCT(($DJ52:$DL52<=DV$12)*($DJ52:$DL52>0)*$CA52:$CC52,$DG52:$DI52,(1+General_Inputs!$F$36)^($DJ52:$DL52-DV$12))/1000,0)","v":0},{"$f":"IF($BG52>0,SUMPRODUCT(($BN52:$BS52<=DW$12)*($BN52:$BS52>0)*$T52:$Y52,$BH52:$BM52,(1+General_Inputs!$F$36)^($BN52:$BS52-DW$12))/1000,0)\n+IF($DF52>0,SUMPRODUCT(($DJ52:$DL52<=DW$12)*($DJ52:$DL52>0)*$CA52:$CC52,$DG52:$DI52,(1+General_Inputs!$F$36)^($DJ52:$DL52-DW$12))/1000,0)","v":0},{"$f":"IF($BG52>0,SUMPRODUCT(($BN52:$BS52<=DX$12)*($BN52:$BS52>0)*$T52:$Y52,$BH52:$BM52,(1+General_Inputs!$F$36)^($BN52:$BS52-DX$12))/1000,0)\n+IF($DF52>0,SUMPRODUCT(($DJ52:$DL52<=DX$12)*($DJ52:$DL52>0)*$CA52:$CC52,$DG52:$DI52,(1+General_Inputs!$F$36)^($DJ52:$DL52-DX$12))/1000,0)","v":0},{"$f":"IF($BG52>0,SUMPRODUCT(($BN52:$BS52<=DY$12)*($BN52:$BS52>0)*$T52:$Y52,$BH52:$BM52,(1+General_Inputs!$F$36)^($BN52:$BS52-DY$12))/1000,0)\n+IF($DF52>0,SUMPRODUCT(($DJ52:$DL52<=DY$12)*($DJ52:$DL52>0)*$CA52:$CC52,$DG52:$DI52,(1+General_Inputs!$F$36)^($DJ52:$DL52-DY$12))/1000,0)","v":0},{"$f":"IF($BG52>0,SUMPRODUCT(($BN52:$BS52<=DZ$12)*($BN52:$BS52>0)*$T52:$Y52,$BH52:$BM52,(1+General_Inputs!$F$36)^($BN52:$BS52-DZ$12))/1000,0)\n+IF($DF52>0,SUMPRODUCT(($DJ52:$DL52<=DZ$12)*($DJ52:$DL52>0)*$CA52:$CC52,$DG52:$DI52,(1+General_Inputs!$F$36)^($DJ52:$DL52-DZ$12))/1000,0)","v":0},{"$f":"IF($BG52>0,SUMPRODUCT(($BN52:$BS52<=EA$12)*($BN52:$BS52>0)*$T52:$Y52,$BH52:$BM52,(1+General_Inputs!$F$36)^($BN52:$BS52-EA$12))/1000,0)\n+IF($DF52>0,SUMPRODUCT(($DJ52:$DL52<=EA$12)*($DJ52:$DL52>0)*$CA52:$CC52,$DG52:$DI52,(1+General_Inputs!$F$36)^($DJ52:$DL52-EA$12))/1000,0)","v":0},{"$f":"IF($BG52>0,SUMPRODUCT(($BN52:$BS52<=EB$12)*($BN52:$BS52>0)*$T52:$Y52,$BH52:$BM52,(1+General_Inputs!$F$36)^($BN52:$BS52-EB$12))/1000,0)\n+IF($DF52>0,SUMPRODUCT(($DJ52:$DL52<=EB$12)*($DJ52:$DL52>0)*$CA52:$CC52,$DG52:$DI52,(1+General_Inputs!$F$36)^($DJ52:$DL52-EB$12))/1000,0)","v":0},{"$f":"IF($BG52>0,SUMPRODUCT(($BN52:$BS52<=EC$12)*($BN52:$BS52>0)*$T52:$Y52,$BH52:$BM52,(1+General_Inputs!$F$36)^($BN52:$BS52-EC$12))/1000,0)\n+IF($DF52>0,SUMPRODUCT(($DJ52:$DL52<=EC$12)*($DJ52:$DL52>0)*$CA52:$CC52,$DG52:$DI52,(1+General_Inputs!$F$36)^($DJ52:$DL52-EC$12))/1000,0)","v":0},{"$f":"IF($BG52>0,SUMPRODUCT(($BN52:$BS52<=ED$12)*($BN52:$BS52>0)*$T52:$Y52,$BH52:$BM52,(1+General_Inputs!$F$36)^($BN52:$BS52-ED$12))/1000,0)\n+IF($DF52>0,SUMPRODUCT(($DJ52:$DL52<=ED$12)*($DJ52:$DL52>0)*$CA52:$CC52,$DG52:$DI52,(1+General_Inputs!$F$36)^($DJ52:$DL52-ED$12))/1000,0)","v":0},{"$f":"IF($BG52>0,SUMPRODUCT(($BN52:$BS52<=EE$12)*($BN52:$BS52>0)*$T52:$Y52,$BH52:$BM52,(1+General_Inputs!$F$36)^($BN52:$BS52-EE$12))/1000,0)\n+IF($DF52>0,SUMPRODUCT(($DJ52:$DL52<=EE$12)*($DJ52:$DL52>0)*$CA52:$CC52,$DG52:$DI52,(1+General_Inputs!$F$36)^($DJ52:$DL52-EE$12))/1000,0)","v":0},{"$f":"IF($BG52>0,SUMPRODUCT(($BN52:$BS52<=EF$12)*($BN52:$BS52>0)*$T52:$Y52,$BH52:$BM52,(1+General_Inputs!$F$36)^($BN52:$BS52-EF$12))/1000,0)\n+IF($DF52>0,SUMPRODUCT(($DJ52:$DL52<=EF$12)*($DJ52:$DL52>0)*$CA52:$CC52,$DG52:$DI52,(1+General_Inputs!$F$36)^($DJ52:$DL52-EF$12))/1000,0)","v":0},{"$f":"IF($BG52>0,SUMPRODUCT(($BN52:$BS52<=EG$12)*($BN52:$BS52>0)*$T52:$Y52,$BH52:$BM52,(1+General_Inputs!$F$36)^($BN52:$BS52-EG$12))/1000,0)\n+IF($DF52>0,SUMPRODUCT(($DJ52:$DL52<=EG$12)*($DJ52:$DL52>0)*$CA52:$CC52,$DG52:$DI52,(1+General_Inputs!$F$36)^($DJ52:$DL52-EG$12))/1000,0)","v":0},{"$f":"IF($BG52>0,SUMPRODUCT(($BN52:$BS52<=EH$12)*($BN52:$BS52>0)*$T52:$Y52,$BH52:$BM52,(1+General_Inputs!$F$36)^($BN52:$BS52-EH$12))/1000,0)\n+IF($DF52>0,SUMPRODUCT(($DJ52:$DL52<=EH$12)*($DJ52:$DL52>0)*$CA52:$CC52,$DG52:$DI52,(1+General_Inputs!$F$36)^($DJ52:$DL52-EH$12))/1000,0)","v":0},{"$f":"IF($BG52>0,SUMPRODUCT(($BN52:$BS52<=EI$12)*($BN52:$BS52>0)*$T52:$Y52,$BH52:$BM52,(1+General_Inputs!$F$36)^($BN52:$BS52-EI$12))/1000,0)\n+IF($DF52>0,SUMPRODUCT(($DJ52:$DL52<=EI$12)*($DJ52:$DL52>0)*$CA52:$CC52,$DG52:$DI52,(1+General_Inputs!$F$36)^($DJ52:$DL52-EI$12))/1000,0)","v":0},{"$f":"IF($BG52>0,SUMPRODUCT(($BN52:$BS52<=EJ$12)*($BN52:$BS52>0)*$T52:$Y52,$BH52:$BM52,(1+General_Inputs!$F$36)^($BN52:$BS52-EJ$12))/1000,0)\n+IF($DF52>0,SUMPRODUCT(($DJ52:$DL52<=EJ$12)*($DJ52:$DL52>0)*$CA52:$CC52,$DG52:$DI52,(1+General_Inputs!$F$36)^($DJ52:$DL52-EJ$12))/1000,0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,5.2000000000000002E-8]
[50,"Twentynine Palms","CA",1,{"$f":"INDEX(Tx_Mapping!$G$8:$G$93,MATCH($B63,Tx_Mapping!$F$8:$F$93,0))","v":"Twentynine Palms"},{"$f":"IF(SUMPRODUCT((CREZ_Tx_Inputs!$F$9:$F$108=$B63)*1)=0,0,SUMPRODUCT((CREZ_Tx_Inputs!$F$9:$F$108=$B63)*(CREZ_Tx_Inputs!$AB$9:$AB$108),CREZ_Tx_Inputs!$AG$9:$AG$108)/SUMPRODUCT((CREZ_Tx_Inputs!$F$9:$F$108=$B63)*CREZ_Tx_Inputs!$AB$9:$AB$108))","v":1.0032127534412625E-2},null,{"$f":"SUMPRODUCT((CAISO_Tx_Inputs!$B$6:$B$24=$B63)*CAISO_Tx_Inputs!C$6:C$24)","v":0},{"$f":"SUMPRODUCT((CAISO_Tx_Inputs!$B$6:$B$24=$B63)*CAISO_Tx_Inputs!D$6:D$24)","v":0},{"$f":"SUMPRODUCT((CAISO_Tx_Inputs!$B$6:$B$24=$B63)*CAISO_Tx_Inputs!E$6:E$24)","v":0},{"$f":"SUMPRODUCT((CAISO_Tx_Inputs!$B$6:$B$24=$B63)*CAISO_Tx_Inputs!F$6:F$24)","v":0},{"$f":"IF(SUMPRODUCT((CREZ_Tx_Inputs!$F$9:$F$106=$B63)*1)=0,0,SUMPRODUCT((CREZ_Tx_Inputs!$F$9:$F$106=$B63)*(CREZ_Tx_Inputs!$AB$9:$AB$106))/SUMPRODUCT((CREZ_Tx_Inputs!$F$9:$F$106=$B63)*1))","v":1500},{"$f":"IF(SUMPRODUCT((CREZ_Tx_Inputs!$F$9:$F$106=$B63)*1)=0,0,SUMPRODUCT((CREZ_Tx_Inputs!$F$9:$F$106=$B63)*(CREZ_Tx_Inputs!$AB$9:$AB$106))/SUMPRODUCT((CREZ_Tx_Inputs!$F$9:$F$106=$B63)*1))","v":1500},{"$f":"SUMPRODUCT((CAISO_Tx_Inputs!$B$6:$B$24=$B63)*CAISO_Tx_Inputs!G$6:G$24)","v":0},{"$f":"SUMPRODUCT((CAISO_Tx_Inputs!$B$6:$B$24=$B63)*CAISO_Tx_Inputs!H$6:H$24)","v":0},{"$f":"SUMPRODUCT((CAISO_Tx_Inputs!$B$6:$B$24=$B63)*CAISO_Tx_Inputs!I$6:I$24)","v":0},{"$f":"SUMPRODUCT((CAISO_Tx_Inputs!$B$6:$B$24=$B63)*CAISO_Tx_Inputs!J$6:J$24)","v":0},{"$f":"IF(SUMPRODUCT((CREZ_Tx_Inputs!$F$9:$F$106=$B63)*1)=0,0,SUMPRODUCT((CREZ_Tx_Inputs!$F$9:$F$106=$B63)*(CREZ_Tx_Inputs!$AB$9:$AB$106),CREZ_Tx_Inputs!$AE$9:$AE$106)/SUMPRODUCT((CREZ_Tx_Inputs!$F$9:$F$106=$B63)*CREZ_Tx_Inputs!$AB$9:$AB$106))","v":781.58263521919093},{"$f":"IF(SUMPRODUCT((CREZ_Tx_Inputs!$F$9:$F$106=$B63)*1)=0,0,SUMPRODUCT((CREZ_Tx_Inputs!$F$9:$F$106=$B63)*(CREZ_Tx_Inputs!$AB$9:$AB$106),CREZ_Tx_Inputs!$AE$9:$AE$106)/SUMPRODUCT((CREZ_Tx_Inputs!$F$9:$F$106=$B63)*CREZ_Tx_Inputs!$AB$9:$AB$106))","v":781.58263521919093},0,0,0,0,75.552988071188452,75.552988071188452,null,{"$f":"SUM($H63:H63)","v":0},{"$f":"SUM($H63:I63)","v":0},{"$f":"SUM($H63:J63)","v":0},{"$f":"SUM($H63:K63)","v":0},{"$f":"SUM($H63:L63)","v":1500},{"$f":"SUM($H63:M63)","v":3000},18.060000000000002,5,75.552988071188452,{"$f":"MAX(IF($C$115:$C$214=$B63,$AJ$115:$AJ$214))","v":0},1,1481.94,{"$f":"SUMPRODUCT(($C$115:$C$213=$B63)*AM$115:AM$213)","v":0},0,0,1.26,1.26,18.060000000000002,18.060000000000002,18.060000000000002,18.060000000000002,18.060000000000002,{"$f":"SUMPRODUCT(($C$115:$C$213=$B63)*AW$115:AW$213)","v":18.060000000000002},18.060000000000002,18.060000000000002,18.060000000000002,18.060000000000002,18.060000000000002,18.060000000000002,18.060000000000002,18.060000000000002,18.060000000000002,18.060000000000002,0,{"$f":"ROUND(MIN($BG63-SUM($BH63:BH63),IF(ISBLANK(I63),0,I63)),5)","v":0},{"$f":"ROUND(MIN($BG63-SUM($BH63:BI63),IF(ISBLANK(J63),0,J63)),5)","v":0},{"$f":"ROUND(MIN($BG63-SUM($BH63:BJ63),IF(ISBLANK(K63),0,K63)),5)","v":0},{"$f":"ROUND(MIN($BG63-SUM($BH63:BK63),IF(ISBLANK(L63),0,L63)),5)","v":18.059999999999999},{"$f":"ROUND(MIN($BG63-SUM($BH63:BL63),IF(ISBLANK(M63),0,M63)),5)","v":0},{"$f":"IF(SUMPRODUCT((ROUND($AM63:$BF63,5)>SUM($H63:H63)-H63*(1-$C$5*(1-$AJ63)))*1)>0,INDEX($AM$12:$BF$12,COUNT($AM$12:$BF$12)-SUMPRODUCT((ROUND($AM63:$BF63,5)>SUM($H63:H63)-H63*(1-$C$5*(1-$AJ63)))*1)+1),0)","v":2014},{"$f":"IF(SUMPRODUCT((ROUND($AM63:$BF63,5)>SUM($H63:I63)-I63*(1-$C$5*(1-$AJ63)))*1)>0,INDEX($AM$12:$BF$12,COUNT($AM$12:$BF$12)-SUMPRODUCT((ROUND($AM63:$BF63,5)>SUM($H63:I63)-I63*(1-$C$5*(1-$AJ63)))*1)+1),0)","v":2014},{"$f":"IF(SUMPRODUCT((ROUND($AM63:$BF63,5)>SUM($H63:J63)-J63*(1-$C$5*(1-$AJ63)))*1)>0,INDEX($AM$12:$BF$12,COUNT($AM$12:$BF$12)-SUMPRODUCT((ROUND($AM63:$BF63,5)>SUM($H63:J63)-J63*(1-$C$5*(1-$AJ63)))*1)+1),0)","v":2014},{"$f":"IF(SUMPRODUCT((ROUND($AM63:$BF63,5)>SUM($H63:K63)-K63*(1-$C$5*(1-$AJ63)))*1)>0,INDEX($AM$12:$BF$12,COUNT($AM$12:$BF$12)-SUMPRODUCT((ROUND($AM63:$BF63,5)>SUM($H63:K63)-K63*(1-$C$5*(1-$AJ63)))*1)+1),0)","v":2014},{"$f":"IF(SUMPRODUCT((ROUND($AM63:$BF63,5)>SUM($H63:L63)-L63*(1-$C$5*(1-$AJ63)))*1)>0,INDEX($AM$12:$BF$12,COUNT($AM$12:$BF$12)-SUMPRODUCT((ROUND($AM63:$BF63,5)>SUM($H63:L63)-L63*(1-$C$5*(1-$AJ63)))*1)+1),0)","v":0},{"$f":"IF(SUMPRODUCT((ROUND($AM63:$BF63,5)>SUM($H63:M63)-M63*(1-$C$5*(1-$AJ63)))*1)>0,INDEX($AM$12:$BF$12,COUNT($AM$12:$BF$12)-SUMPRODUCT((ROUND($AM63:$BF63,5)>SUM($H63:M63)-M63*(1-$C$5*(1-$AJ63)))*1)+1),0)","v":0},null,9999999,null,null,null,null,null,0,0,0,{"$f":"SUM($BU63:BU63)","v":9999999},{"$f":"SUM($BU63:BV63)","v":9999999},{"$f":"SUM($BU63:BW63)","v":9999999},0,1,0,0,0,{"$f":"SUMPRODUCT(($C$115:$C$213=$B63)*CL$115:CL$213)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"SUMPRODUCT(($C$115:$C$213=$B63)*CV$115:CV$213)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(MIN($DF63-SUM($DG63:DG63),IF(ISBLANK(BV63),0,BV63)),5)","v":0},{"$f":"ROUND(MIN($DF63-SUM($DG63:DH63),IF(ISBLANK(BW63),0,BW63)),5)","v":0},{"$f":"IF(SUMPRODUCT((ROUND($CL63:$DE63,5)>SUM(BU63:$BU63)-BU63*(1-0*(1-$AJ63)))*1)>0,INDEX($CL$12:$DE$12,COUNT($CL$12:$DE$12)-SUMPRODUCT((ROUND($CL63:$DE63,5)>SUM(BU63:$BU63)-BU63*(1-0*(1-$AJ63)))*1)+1),0)","v":0},{"$f":"IF(SUMPRODUCT((ROUND($CL63:$DE63,5)>SUM($BU63:BV63)-BV63*(1-0*(1-$AJ63)))*1)>0,INDEX($CL$12:$DE$12,COUNT($CL$12:$DE$12)-SUMPRODUCT((ROUND($CL63:$DE63,5)>SUM($BU63:BV63)-BV63*(1-0*(1-$AJ63)))*1)+1),0)","v":0},{"$f":"IF(SUMPRODUCT((ROUND($CL63:$DE63,5)>SUM($BU63:BW63)-BW63*(1-0*(1-$AJ63)))*1)>0,INDEX($CL$12:$DE$12,COUNT($CL$12:$DE$12)-SUMPRODUCT((ROUND($CL63:$DE63,5)>SUM($BU63:BW63)-BW63*(1-0*(1-$AJ63)))*1)+1),0)","v":0},null,null,null,null,{"$f":"IF($BG63>0,SUMPRODUCT(($BN63:$BS63<=DQ$12)*($BN63:$BS63>0)*$T63:$Y63,$BH63:$BM63,(1+General_Inputs!$F$36)^($BN63:$BS63-DQ$12))/1000,0)\n+IF($DF63>0,SUMPRODUCT(($DJ63:$DL63<=DQ$12)*($DJ63:$DL63>0)*$CA63:$CC63,$DG63:$DI63,(1+General_Inputs!$F$36)^($DJ63:$DL63-DQ$12))/1000,0)","v":0},{"$f":"IF($BG63>0,SUMPRODUCT(($BN63:$BS63<=DR$12)*($BN63:$BS63>0)*$T63:$Y63,$BH63:$BM63,(1+General_Inputs!$F$36)^($BN63:$BS63-DR$12))/1000,0)\n+IF($DF63>0,SUMPRODUCT(($DJ63:$DL63<=DR$12)*($DJ63:$DL63>0)*$CA63:$CC63,$DG63:$DI63,(1+General_Inputs!$F$36)^($DJ63:$DL63-DR$12))/1000,0)","v":0},{"$f":"IF($BG63>0,SUMPRODUCT(($BN63:$BS63<=DS$12)*($BN63:$BS63>0)*$T63:$Y63,$BH63:$BM63,(1+General_Inputs!$F$36)^($BN63:$BS63-DS$12))/1000,0)\n+IF($DF63>0,SUMPRODUCT(($DJ63:$DL63<=DS$12)*($DJ63:$DL63>0)*$CA63:$CC63,$DG63:$DI63,(1+General_Inputs!$F$36)^($DJ63:$DL63-DS$12))/1000,0)","v":0},{"$f":"IF($BG63>0,SUMPRODUCT(($BN63:$BS63<=DT$12)*($BN63:$BS63>0)*$T63:$Y63,$BH63:$BM63,(1+General_Inputs!$F$36)^($BN63:$BS63-DT$12))/1000,0)\n+IF($DF63>0,SUMPRODUCT(($DJ63:$DL63<=DT$12)*($DJ63:$DL63>0)*$CA63:$CC63,$DG63:$DI63,(1+General_Inputs!$F$36)^($DJ63:$DL63-DT$12))/1000,0)","v":0},{"$f":"IF($BG63>0,SUMPRODUCT(($BN63:$BS63<=DU$12)*($BN63:$BS63>0)*$T63:$Y63,$BH63:$BM63,(1+General_Inputs!$F$36)^($BN63:$BS63-DU$12))/1000,0)\n+IF($DF63>0,SUMPRODUCT(($DJ63:$DL63<=DU$12)*($DJ63:$DL63>0)*$CA63:$CC63,$DG63:$DI63,(1+General_Inputs!$F$36)^($DJ63:$DL63-DU$12))/1000,0)","v":0},{"$f":"IF($BG63>0,SUMPRODUCT(($BN63:$BS63<=DV$12)*($BN63:$BS63>0)*$T63:$Y63,$BH63:$BM63,(1+General_Inputs!$F$36)^($BN63:$BS63-DV$12))/1000,0)\n+IF($DF63>0,SUMPRODUCT(($DJ63:$DL63<=DV$12)*($DJ63:$DL63>0)*$CA63:$CC63,$DG63:$DI63,(1+General_Inputs!$F$36)^($DJ63:$DL63-DV$12))/1000,0)","v":0},{"$f":"IF($BG63>0,SUMPRODUCT(($BN63:$BS63<=DW$12)*($BN63:$BS63>0)*$T63:$Y63,$BH63:$BM63,(1+General_Inputs!$F$36)^($BN63:$BS63-DW$12))/1000,0)\n+IF($DF63>0,SUMPRODUCT(($DJ63:$DL63<=DW$12)*($DJ63:$DL63>0)*$CA63:$CC63,$DG63:$DI63,(1+General_Inputs!$F$36)^($DJ63:$DL63-DW$12))/1000,0)","v":0},{"$f":"IF($BG63>0,SUMPRODUCT(($BN63:$BS63<=DX$12)*($BN63:$BS63>0)*$T63:$Y63,$BH63:$BM63,(1+General_Inputs!$F$36)^($BN63:$BS63-DX$12))/1000,0)\n+IF($DF63>0,SUMPRODUCT(($DJ63:$DL63<=DX$12)*($DJ63:$DL63>0)*$CA63:$CC63,$DG63:$DI63,(1+General_Inputs!$F$36)^($DJ63:$DL63-DX$12))/1000,0)","v":0},{"$f":"IF($BG63>0,SUMPRODUCT(($BN63:$BS63<=DY$12)*($BN63:$BS63>0)*$T63:$Y63,$BH63:$BM63,(1+General_Inputs!$F$36)^($BN63:$BS63-DY$12))/1000,0)\n+IF($DF63>0,SUMPRODUCT(($DJ63:$DL63<=DY$12)*($DJ63:$DL63>0)*$CA63:$CC63,$DG63:$DI63,(1+General_Inputs!$F$36)^($DJ63:$DL63-DY$12))/1000,0)","v":0},{"$f":"IF($BG63>0,SUMPRODUCT(($BN63:$BS63<=DZ$12)*($BN63:$BS63>0)*$T63:$Y63,$BH63:$BM63,(1+General_Inputs!$F$36)^($BN63:$BS63-DZ$12))/1000,0)\n+IF($DF63>0,SUMPRODUCT(($DJ63:$DL63<=DZ$12)*($DJ63:$DL63>0)*$CA63:$CC63,$DG63:$DI63,(1+General_Inputs!$F$36)^($DJ63:$DL63-DZ$12))/1000,0)","v":0},{"$f":"IF($BG63>0,SUMPRODUCT(($BN63:$BS63<=EA$12)*($BN63:$BS63>0)*$T63:$Y63,$BH63:$BM63,(1+General_Inputs!$F$36)^($BN63:$BS63-EA$12))/1000,0)\n+IF($DF63>0,SUMPRODUCT(($DJ63:$DL63<=EA$12)*($DJ63:$DL63>0)*$CA63:$CC63,$DG63:$DI63,(1+General_Inputs!$F$36)^($DJ63:$DL63-EA$12))/1000,0)","v":0},{"$f":"IF($BG63>0,SUMPRODUCT(($BN63:$BS63<=EB$12)*($BN63:$BS63>0)*$T63:$Y63,$BH63:$BM63,(1+General_Inputs!$F$36)^($BN63:$BS63-EB$12))/1000,0)\n+IF($DF63>0,SUMPRODUCT(($DJ63:$DL63<=EB$12)*($DJ63:$DL63>0)*$CA63:$CC63,$DG63:$DI63,(1+General_Inputs!$F$36)^($DJ63:$DL63-EB$12))/1000,0)","v":0},{"$f":"IF($BG63>0,SUMPRODUCT(($BN63:$BS63<=EC$12)*($BN63:$BS63>0)*$T63:$Y63,$BH63:$BM63,(1+General_Inputs!$F$36)^($BN63:$BS63-EC$12))/1000,0)\n+IF($DF63>0,SUMPRODUCT(($DJ63:$DL63<=EC$12)*($DJ63:$DL63>0)*$CA63:$CC63,$DG63:$DI63,(1+General_Inputs!$F$36)^($DJ63:$DL63-EC$12))/1000,0)","v":0},{"$f":"IF($BG63>0,SUMPRODUCT(($BN63:$BS63<=ED$12)*($BN63:$BS63>0)*$T63:$Y63,$BH63:$BM63,(1+General_Inputs!$F$36)^($BN63:$BS63-ED$12))/1000,0)\n+IF($DF63>0,SUMPRODUCT(($DJ63:$DL63<=ED$12)*($DJ63:$DL63>0)*$CA63:$CC63,$DG63:$DI63,(1+General_Inputs!$F$36)^($DJ63:$DL63-ED$12))/1000,0)","v":0},{"$f":"IF($BG63>0,SUMPRODUCT(($BN63:$BS63<=EE$12)*($BN63:$BS63>0)*$T63:$Y63,$BH63:$BM63,(1+General_Inputs!$F$36)^($BN63:$BS63-EE$12))/1000,0)\n+IF($DF63>0,SUMPRODUCT(($DJ63:$DL63<=EE$12)*($DJ63:$DL63>0)*$CA63:$CC63,$DG63:$DI63,(1+General_Inputs!$F$36)^($DJ63:$DL63-EE$12))/1000,0)","v":0},{"$f":"IF($BG63>0,SUMPRODUCT(($BN63:$BS63<=EF$12)*($BN63:$BS63>0)*$T63:$Y63,$BH63:$BM63,(1+General_Inputs!$F$36)^($BN63:$BS63-EF$12))/1000,0)\n+IF($DF63>0,SUMPRODUCT(($DJ63:$DL63<=EF$12)*($DJ63:$DL63>0)*$CA63:$CC63,$DG63:$DI63,(1+General_Inputs!$F$36)^($DJ63:$DL63-EF$12))/1000,0)","v":0},{"$f":"IF($BG63>0,SUMPRODUCT(($BN63:$BS63<=EG$12)*($BN63:$BS63>0)*$T63:$Y63,$BH63:$BM63,(1+General_Inputs!$F$36)^($BN63:$BS63-EG$12))/1000,0)\n+IF($DF63>0,SUMPRODUCT(($DJ63:$DL63<=EG$12)*($DJ63:$DL63>0)*$CA63:$CC63,$DG63:$DI63,(1+General_Inputs!$F$36)^($DJ63:$DL63-EG$12))/1000,0)","v":0},{"$f":"IF($BG63>0,SUMPRODUCT(($BN63:$BS63<=EH$12)*($BN63:$BS63>0)*$T63:$Y63,$BH63:$BM63,(1+General_Inputs!$F$36)^($BN63:$BS63-EH$12))/1000,0)\n+IF($DF63>0,SUMPRODUCT(($DJ63:$DL63<=EH$12)*($DJ63:$DL63>0)*$CA63:$CC63,$DG63:$DI63,(1+General_Inputs!$F$36)^($DJ63:$DL63-EH$12))/1000,0)","v":0},{"$f":"IF($BG63>0,SUMPRODUCT(($BN63:$BS63<=EI$12)*($BN63:$BS63>0)*$T63:$Y63,$BH63:$BM63,(1+General_Inputs!$F$36)^($BN63:$BS63-EI$12))/1000,0)\n+IF($DF63>0,SUMPRODUCT(($DJ63:$DL63<=EI$12)*($DJ63:$DL63>0)*$CA63:$CC63,$DG63:$DI63,(1+General_Inputs!$F$36)^($DJ63:$DL63-EI$12))/1000,0)","v":0},{"$f":"IF($BG63>0,SUMPRODUCT(($BN63:$BS63<=EJ$12)*($BN63:$BS63>0)*$T63:$Y63,$BH63:$BM63,(1+General_Inputs!$F$36)^($BN63:$BS63-EJ$12))/1000,0)\n+IF($DF63>0,SUMPRODUCT(($DJ63:$DL63<=EJ$12)*($DJ63:$DL63>0)*$CA63:$CC63,$DG63:$DI63,(1+General_Inputs!$F$36)^($DJ63:$DL63-EJ$12))/1000,0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,6.2999999999999995E-8]
[65,"BC_SW","BC",0,{"$f":"INDEX(Tx_Mapping!$G$8:$G$93,MATCH($B78,Tx_Mapping!$F$8:$F$93,0))","v":"Lassen & Round Mountain"},{"$f":"IF(SUMPRODUCT((CREZ_Tx_Inputs!$F$9:$F$108=$B78)*1)=0,0,SUMPRODUCT((CREZ_Tx_Inputs!$F$9:$F$108=$B78)*(CREZ_Tx_Inputs!$AB$9:$AB$108),CREZ_Tx_Inputs!$AG$9:$AG$108)/SUMPRODUCT((CREZ_Tx_Inputs!$F$9:$F$108=$B78)*CREZ_Tx_Inputs!$AB$9:$AB$108))","v":7.3753125824148502E-2},null,null,null,null,null,{"$f":"IF(SUMPRODUCT((CREZ_Tx_Inputs!$F$9:$F$106=$B78)*1)=0,0,SUMPRODUCT((CREZ_Tx_Inputs!$F$9:$F$106=$B78)*(CREZ_Tx_Inputs!$AB$9:$AB$106))/SUMPRODUCT((CREZ_Tx_Inputs!$F$9:$F$106=$B78)*1))","v":1500},{"$f":"IF(SUMPRODUCT((CREZ_Tx_Inputs!$F$9:$F$106=$B78)*1)=0,0,SUMPRODUCT((CREZ_Tx_Inputs!$F$9:$F$106=$B78)*(CREZ_Tx_Inputs!$AB$9:$AB$106))/SUMPRODUCT((CREZ_Tx_Inputs!$F$9:$F$106=$B78)*1))","v":1500},null,null,null,null,{"$f":"IF(SUMPRODUCT((CREZ_Tx_Inputs!$F$9:$F$106=$B78)*1)=0,0,SUMPRODUCT((CREZ_Tx_Inputs!$F$9:$F$106=$B78)*(CREZ_Tx_Inputs!$AB$9:$AB$106),CREZ_Tx_Inputs!$AE$9:$AE$106)/SUMPRODUCT((CREZ_Tx_Inputs!$F$9:$F$106=$B78)*CREZ_Tx_Inputs!$AB$9:$AB$106))","v":4052.3233228915692},{"$f":"IF(SUMPRODUCT((CREZ_Tx_Inputs!$F$9:$F$106=$B78)*1)=0,0,SUMPRODUCT((CREZ_Tx_Inputs!$F$9:$F$106=$B78)*(CREZ_Tx_Inputs!$AB$9:$AB$106),CREZ_Tx_Inputs!$AE$9:$AE$106)/SUMPRODUCT((CREZ_Tx_Inputs!$F$9:$F$106=$B78)*CREZ_Tx_Inputs!$AB$9:$AB$106))","v":4052.3233228915692},0,0,0,0,391.72458787951837,391.72458787951837,null,{"$f":"SUM($H78:H78)","v":0},{"$f":"SUM($H78:I78)","v":0},{"$f":"SUM($H78:J78)","v":0},{"$f":"SUM($H78:K78)","v":0},{"$f":"SUM($H78:L78)","v":1500},{"$f":"SUM($H78:M78)","v":3000},0,5,391.72458787951837,{"$f":"MAX(IF($C$115:$C$214=$B78,$AJ$115:$AJ$214))","v":0},1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(MIN($BG78-SUM($BH78:BH78),IF(ISBLANK(I78),0,I78)),5)","v":0},{"$f":"ROUND(MIN($BG78-SUM($BH78:BI78),IF(ISBLANK(J78),0,J78)),5)","v":0},{"$f":"ROUND(MIN($BG78-SUM($BH78:BJ78),IF(ISBLANK(K78),0,K78)),5)","v":0},{"$f":"ROUND(MIN($BG78-SUM($BH78:BK78),IF(ISBLANK(L78),0,L78)),5)","v":0},{"$f":"ROUND(MIN($BG78-SUM($BH78:BL78),IF(ISBLANK(M78),0,M78)),5)","v":0},{"$f":"IF(SUMPRODUCT((ROUND($AM78:$BF78,5)>SUM($H78:H78)-H78*(1-$C$5*(1-$AJ78)))*1)>0,INDEX($AM$12:$BF$12,COUNT($AM$12:$BF$12)-SUMPRODUCT((ROUND($AM78:$BF78,5)>SUM($H78:H78)-H78*(1-$C$5*(1-$AJ78)))*1)+1),0)","v":0},{"$f":"IF(SUMPRODUCT((ROUND($AM78:$BF78,5)>SUM($H78:I78)-I78*(1-$C$5*(1-$AJ78)))*1)>0,INDEX($AM$12:$BF$12,COUNT($AM$12:$BF$12)-SUMPRODUCT((ROUND($AM78:$BF78,5)>SUM($H78:I78)-I78*(1-$C$5*(1-$AJ78)))*1)+1),0)","v":0},{"$f":"IF(SUMPRODUCT((ROUND($AM78:$BF78,5)>SUM($H78:J78)-J78*(1-$C$5*(1-$AJ78)))*1)>0,INDEX($AM$12:$BF$12,COUNT($AM$12:$BF$12)-SUMPRODUCT((ROUND($AM78:$BF78,5)>SUM($H78:J78)-J78*(1-$C$5*(1-$AJ78)))*1)+1),0)","v":0},{"$f":"IF(SUMPRODUCT((ROUND($AM78:$BF78,5)>SUM($H78:K78)-K78*(1-$C$5*(1-$AJ78)))*1)>0,INDEX($AM$12:$BF$12,COUNT($AM$12:$BF$12)-SUMPRODUCT((ROUND($AM78:$BF78,5)>SUM($H78:K78)-K78*(1-$C$5*(1-$AJ78)))*1)+1),0)","v":0},{"$f":"IF(SUMPRODUCT((ROUND($AM78:$BF78,5)>SUM($H78:L78)-L78*(1-$C$5*(1-$AJ78)))*1)>0,INDEX($AM$12:$BF$12,COUNT($AM$12:$BF$12)-SUMPRODUCT((ROUND($AM78:$BF78,5)>SUM($H78:L78)-L78*(1-$C$5*(1-$AJ78)))*1)+1),0)","v":0},{"$f":"IF(SUMPRODUCT((ROUND($AM78:$BF78,5)>SUM($H78:M78)-M78*(1-$C$5*(1-$AJ78)))*1)>0,INDEX($AM$12:$BF$12,COUNT($AM$12:$BF$12)-SUMPRODUCT((ROUND($AM78:$BF78,5)>SUM($H78:M78)-M78*(1-$C$5*(1-$AJ78)))*1)+1),0)","v":0},null,null,1500,1500,null,{"$f":"IF(SUMPRODUCT((CREZ_Tx_Inputs!$F$9:$F$106=$B78)*1)=0,0,SUMPRODUCT((CREZ_Tx_Inputs!$F$9:$F$106=$B78)*(CREZ_Tx_Inputs!$AB$9:$AB$106),CREZ_Tx_Inputs!$AF$9:$AF$106)/SUMPRODUCT((CREZ_Tx_Inputs!$F$9:$F$106=$B78)*CREZ_Tx_Inputs!$AB$9:$AB$106))","v":2331.0957458414382},{"$f":"IF(SUMPRODUCT((CREZ_Tx_Inputs!$F$9:$F$106=$B78)*1)=0,0,SUMPRODUCT((CREZ_Tx_Inputs!$F$9:$F$106=$B78)*(CREZ_Tx_Inputs!$AB$9:$AB$106),CREZ_Tx_Inputs!$AF$9:$AF$106)/SUMPRODUCT((CREZ_Tx_Inputs!$F$9:$F$106=$B78)*CREZ_Tx_Inputs!$AB$9:$AB$106))","v":2331.0957458414382},0,225.33925543133901,225.33925543133901,{"$f":"SUM($BU78:BU78)","v":0},{"$f":"SUM($BU78:BV78)","v":1500},{"$f":"SUM($BU78:BW78)","v":3000},0,2,225.33925543133901,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(MIN($DF78-SUM($DG78:DG78),IF(ISBLANK(BV78),0,BV78)),5)","v":0},{"$f":"ROUND(MIN($DF78-SUM($DG78:DH78),IF(ISBLANK(BW78),0,BW78)),5)","v":0},{"$f":"IF(SUMPRODUCT((ROUND($CL78:$DE78,5)>SUM(BU78:$BU78)-BU78*(1-0*(1-$AJ78)))*1)>0,INDEX($CL$12:$DE$12,COUNT($CL$12:$DE$12)-SUMPRODUCT((ROUND($CL78:$DE78,5)>SUM(BU78:$BU78)-BU78*(1-0*(1-$AJ78)))*1)+1),0)","v":0},{"$f":"IF(SUMPRODUCT((ROUND($CL78:$DE78,5)>SUM($BU78:BV78)-BV78*(1-0*(1-$AJ78)))*1)>0,INDEX($CL$12:$DE$12,COUNT($CL$12:$DE$12)-SUMPRODUCT((ROUND($CL78:$DE78,5)>SUM($BU78:BV78)-BV78*(1-0*(1-$AJ78)))*1)+1),0)","v":0},{"$f":"IF(SUMPRODUCT((ROUND($CL78:$DE78,5)>SUM($BU78:BW78)-BW78*(1-0*(1-$AJ78)))*1)>0,INDEX($CL$12:$DE$12,COUNT($CL$12:$DE$12)-SUMPRODUCT((ROUND($CL78:$DE78,5)>SUM($BU78:BW78)-BW78*(1-0*(1-$AJ78)))*1)+1),0)","v":0},null,null,null,null,{"$f":"IF($BG78>0,SUMPRODUCT(($BN78:$BS78<=DQ$12)*($BN78:$BS78>0)*$T78:$Y78,$BH78:$BM78,(1+General_Inputs!$F$36)^($BN78:$BS78-DQ$12))/1000,0)\n+IF($DF78>0,SUMPRODUCT(($DJ78:$DL78<=DQ$12)*($DJ78:$DL78>0)*$CA78:$CC78,$DG78:$DI78,(1+General_Inputs!$F$36)^($DJ78:$DL78-DQ$12))/1000,0)","v":0},{"$f":"IF($BG78>0,SUMPRODUCT(($BN78:$BS78<=DR$12)*($BN78:$BS78>0)*$T78:$Y78,$BH78:$BM78,(1+General_Inputs!$F$36)^($BN78:$BS78-DR$12))/1000,0)\n+IF($DF78>0,SUMPRODUCT(($DJ78:$DL78<=DR$12)*($DJ78:$DL78>0)*$CA78:$CC78,$DG78:$DI78,(1+General_Inputs!$F$36)^($DJ78:$DL78-DR$12))/1000,0)","v":0},{"$f":"IF($BG78>0,SUMPRODUCT(($BN78:$BS78<=DS$12)*($BN78:$BS78>0)*$T78:$Y78,$BH78:$BM78,(1+General_Inputs!$F$36)^($BN78:$BS78-DS$12))/1000,0)\n+IF($DF78>0,SUMPRODUCT(($DJ78:$DL78<=DS$12)*($DJ78:$DL78>0)*$CA78:$CC78,$DG78:$DI78,(1+General_Inputs!$F$36)^($DJ78:$DL78-DS$12))/1000,0)","v":0},{"$f":"IF($BG78>0,SUMPRODUCT(($BN78:$BS78<=DT$12)*($BN78:$BS78>0)*$T78:$Y78,$BH78:$BM78,(1+General_Inputs!$F$36)^($BN78:$BS78-DT$12))/1000,0)\n+IF($DF78>0,SUMPRODUCT(($DJ78:$DL78<=DT$12)*($DJ78:$DL78>0)*$CA78:$CC78,$DG78:$DI78,(1+General_Inputs!$F$36)^($DJ78:$DL78-DT$12))/1000,0)","v":0},{"$f":"IF($BG78>0,SUMPRODUCT(($BN78:$BS78<=DU$12)*($BN78:$BS78>0)*$T78:$Y78,$BH78:$BM78,(1+General_Inputs!$F$36)^($BN78:$BS78-DU$12))/1000,0)\n+IF($DF78>0,SUMPRODUCT(($DJ78:$DL78<=DU$12)*($DJ78:$DL78>0)*$CA78:$CC78,$DG78:$DI78,(1+General_Inputs!$F$36)^($DJ78:$DL78-DU$12))/1000,0)","v":0},{"$f":"IF($BG78>0,SUMPRODUCT(($BN78:$BS78<=DV$12)*($BN78:$BS78>0)*$T78:$Y78,$BH78:$BM78,(1+General_Inputs!$F$36)^($BN78:$BS78-DV$12))/1000,0)\n+IF($DF78>0,SUMPRODUCT(($DJ78:$DL78<=DV$12)*($DJ78:$DL78>0)*$CA78:$CC78,$DG78:$DI78,(1+General_Inputs!$F$36)^($DJ78:$DL78-DV$12))/1000,0)","v":0},{"$f":"IF($BG78>0,SUMPRODUCT(($BN78:$BS78<=DW$12)*($BN78:$BS78>0)*$T78:$Y78,$BH78:$BM78,(1+General_Inputs!$F$36)^($BN78:$BS78-DW$12))/1000,0)\n+IF($DF78>0,SUMPRODUCT(($DJ78:$DL78<=DW$12)*($DJ78:$DL78>0)*$CA78:$CC78,$DG78:$DI78,(1+General_Inputs!$F$36)^($DJ78:$DL78-DW$12))/1000,0)","v":0},{"$f":"IF($BG78>0,SUMPRODUCT(($BN78:$BS78<=DX$12)*($BN78:$BS78>0)*$T78:$Y78,$BH78:$BM78,(1+General_Inputs!$F$36)^($BN78:$BS78-DX$12))/1000,0)\n+IF($DF78>0,SUMPRODUCT(($DJ78:$DL78<=DX$12)*($DJ78:$DL78>0)*$CA78:$CC78,$DG78:$DI78,(1+General_Inputs!$F$36)^($DJ78:$DL78-DX$12))/1000,0)","v":0},{"$f":"IF($BG78>0,SUMPRODUCT(($BN78:$BS78<=DY$12)*($BN78:$BS78>0)*$T78:$Y78,$BH78:$BM78,(1+General_Inputs!$F$36)^($BN78:$BS78-DY$12))/1000,0)\n+IF($DF78>0,SUMPRODUCT(($DJ78:$DL78<=DY$12)*($DJ78:$DL78>0)*$CA78:$CC78,$DG78:$DI78,(1+General_Inputs!$F$36)^($DJ78:$DL78-DY$12))/1000,0)","v":0},{"$f":"IF($BG78>0,SUMPRODUCT(($BN78:$BS78<=DZ$12)*($BN78:$BS78>0)*$T78:$Y78,$BH78:$BM78,(1+General_Inputs!$F$36)^($BN78:$BS78-DZ$12))/1000,0)\n+IF($DF78>0,SUMPRODUCT(($DJ78:$DL78<=DZ$12)*($DJ78:$DL78>0)*$CA78:$CC78,$DG78:$DI78,(1+General_Inputs!$F$36)^($DJ78:$DL78-DZ$12))/1000,0)","v":0},{"$f":"IF($BG78>0,SUMPRODUCT(($BN78:$BS78<=EA$12)*($BN78:$BS78>0)*$T78:$Y78,$BH78:$BM78,(1+General_Inputs!$F$36)^($BN78:$BS78-EA$12))/1000,0)\n+IF($DF78>0,SUMPRODUCT(($DJ78:$DL78<=EA$12)*($DJ78:$DL78>0)*$CA78:$CC78,$DG78:$DI78,(1+General_Inputs!$F$36)^($DJ78:$DL78-EA$12))/1000,0)","v":0},{"$f":"IF($BG78>0,SUMPRODUCT(($BN78:$BS78<=EB$12)*($BN78:$BS78>0)*$T78:$Y78,$BH78:$BM78,(1+General_Inputs!$F$36)^($BN78:$BS78-EB$12))/1000,0)\n+IF($DF78>0,SUMPRODUCT(($DJ78:$DL78<=EB$12)*($DJ78:$DL78>0)*$CA78:$CC78,$DG78:$DI78,(1+General_Inputs!$F$36)^($DJ78:$DL78-EB$12))/1000,0)","v":0},{"$f":"IF($BG78>0,SUMPRODUCT(($BN78:$BS78<=EC$12)*($BN78:$BS78>0)*$T78:$Y78,$BH78:$BM78,(1+General_Inputs!$F$36)^($BN78:$BS78-EC$12))/1000,0)\n+IF($DF78>0,SUMPRODUCT(($DJ78:$DL78<=EC$12)*($DJ78:$DL78>0)*$CA78:$CC78,$DG78:$DI78,(1+General_Inputs!$F$36)^($DJ78:$DL78-EC$12))/1000,0)","v":0},{"$f":"IF($BG78>0,SUMPRODUCT(($BN78:$BS78<=ED$12)*($BN78:$BS78>0)*$T78:$Y78,$BH78:$BM78,(1+General_Inputs!$F$36)^($BN78:$BS78-ED$12))/1000,0)\n+IF($DF78>0,SUMPRODUCT(($DJ78:$DL78<=ED$12)*($DJ78:$DL78>0)*$CA78:$CC78,$DG78:$DI78,(1+General_Inputs!$F$36)^($DJ78:$DL78-ED$12))/1000,0)","v":0},{"$f":"IF($BG78>0,SUMPRODUCT(($BN78:$BS78<=EE$12)*($BN78:$BS78>0)*$T78:$Y78,$BH78:$BM78,(1+General_Inputs!$F$36)^($BN78:$BS78-EE$12))/1000,0)\n+IF($DF78>0,SUMPRODUCT(($DJ78:$DL78<=EE$12)*($DJ78:$DL78>0)*$CA78:$CC78,$DG78:$DI78,(1+General_Inputs!$F$36)^($DJ78:$DL78-EE$12))/1000,0)","v":0},{"$f":"IF($BG78>0,SUMPRODUCT(($BN78:$BS78<=EF$12)*($BN78:$BS78>0)*$T78:$Y78,$BH78:$BM78,(1+General_Inputs!$F$36)^($BN78:$BS78-EF$12))/1000,0)\n+IF($DF78>0,SUMPRODUCT(($DJ78:$DL78<=EF$12)*($DJ78:$DL78>0)*$CA78:$CC78,$DG78:$DI78,(1+General_Inputs!$F$36)^($DJ78:$DL78-EF$12))/1000,0)","v":0},{"$f":"IF($BG78>0,SUMPRODUCT(($BN78:$BS78<=EG$12)*($BN78:$BS78>0)*$T78:$Y78,$BH78:$BM78,(1+General_Inputs!$F$36)^($BN78:$BS78-EG$12))/1000,0)\n+IF($DF78>0,SUMPRODUCT(($DJ78:$DL78<=EG$12)*($DJ78:$DL78>0)*$CA78:$CC78,$DG78:$DI78,(1+General_Inputs!$F$36)^($DJ78:$DL78-EG$12))/1000,0)","v":0},{"$f":"IF($BG78>0,SUMPRODUCT(($BN78:$BS78<=EH$12)*($BN78:$BS78>0)*$T78:$Y78,$BH78:$BM78,(1+General_Inputs!$F$36)^($BN78:$BS78-EH$12))/1000,0)\n+IF($DF78>0,SUMPRODUCT(($DJ78:$DL78<=EH$12)*($DJ78:$DL78>0)*$CA78:$CC78,$DG78:$DI78,(1+General_Inputs!$F$36)^($DJ78:$DL78-EH$12))/1000,0)","v":0},{"$f":"IF($BG78>0,SUMPRODUCT(($BN78:$BS78<=EI$12)*($BN78:$BS78>0)*$T78:$Y78,$BH78:$BM78,(1+General_Inputs!$F$36)^($BN78:$BS78-EI$12))/1000,0)\n+IF($DF78>0,SUMPRODUCT(($DJ78:$DL78<=EI$12)*($DJ78:$DL78>0)*$CA78:$CC78,$DG78:$DI78,(1+General_Inputs!$F$36)^($DJ78:$DL78-EI$12))/1000,0)","v":0},{"$f":"IF($BG78>0,SUMPRODUCT(($BN78:$BS78<=EJ$12)*($BN78:$BS78>0)*$T78:$Y78,$BH78:$BM78,(1+General_Inputs!$F$36)^($BN78:$BS78-EJ$12))/1000,0)\n+IF($DF78>0,SUMPRODUCT(($DJ78:$DL78<=EJ$12)*($DJ78:$DL78>0)*$CA78:$CC78,$DG78:$DI78,(1+General_Inputs!$F$36)^($DJ78:$DL78-EJ$12))/1000,0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,7.7999999999999997E-8,null,0,7.7999999999999997E-8]
[70,"ID_EA","ID",0,{"$f":"INDEX(Tx_Mapping!$G$8:$G$93,MATCH($B83,Tx_Mapping!$F$8:$F$93,0))","v":"Lassen & Round Mountain"},{"$f":"IF(SUMPRODUCT((CREZ_Tx_Inputs!$F$9:$F$108=$B83)*1)=0,0,SUMPRODUCT((CREZ_Tx_Inputs!$F$9:$F$108=$B83)*(CREZ_Tx_Inputs!$AB$9:$AB$108),CREZ_Tx_Inputs!$AG$9:$AG$108)/SUMPRODUCT((CREZ_Tx_Inputs!$F$9:$F$108=$B83)*CREZ_Tx_Inputs!$AB$9:$AB$108))","v":5.8010032373079883E-2},null,null,null,null,null,{"$f":"IF(SUMPRODUCT((CREZ_Tx_Inputs!$F$9:$F$106=$B83)*1)=0,0,SUMPRODUCT((CREZ_Tx_Inputs!$F$9:$F$106=$B83)*(CREZ_Tx_Inputs!$AB$9:$AB$106))/SUMPRODUCT((CREZ_Tx_Inputs!$F$9:$F$106=$B83)*1))","v":1500},{"$f":"IF(SUMPRODUCT((CREZ_Tx_Inputs!$F$9:$F$106=$B83)*1)=0,0,SUMPRODUCT((CREZ_Tx_Inputs!$F$9:$F$106=$B83)*(CREZ_Tx_Inputs!$AB$9:$AB$106))/SUMPRODUCT((CREZ_Tx_Inputs!$F$9:$F$106=$B83)*1))","v":1500},null,null,null,null,{"$f":"IF(SUMPRODUCT((CREZ_Tx_Inputs!$F$9:$F$106=$B83)*1)=0,0,SUMPRODUCT((CREZ_Tx_Inputs!$F$9:$F$106=$B83)*(CREZ_Tx_Inputs!$AB$9:$AB$106),CREZ_Tx_Inputs!$AE$9:$AE$106)/SUMPRODUCT((CREZ_Tx_Inputs!$F$9:$F$106=$B83)*CREZ_Tx_Inputs!$AB$9:$AB$106))","v":3462.2039532061904},{"$f":"IF(SUMPRODUCT((CREZ_Tx_Inputs!$F$9:$F$106=$B83)*1)=0,0,SUMPRODUCT((CREZ_Tx_Inputs!$F$9:$F$106=$B83)*(CREZ_Tx_Inputs!$AB$9:$AB$106),CREZ_Tx_Inputs!$AE$9:$AE$106)/SUMPRODUCT((CREZ_Tx_Inputs!$F$9:$F$106=$B83)*CREZ_Tx_Inputs!$AB$9:$AB$106))","v":3462.2039532061904},0,0,0,0,334.67971547659835,334.67971547659835,null,{"$f":"SUM($H83:H83)","v":0},{"$f":"SUM($H83:I83)","v":0},{"$f":"SUM($H83:J83)","v":0},{"$f":"SUM($H83:K83)","v":0},{"$f":"SUM($H83:L83)","v":1500},{"$f":"SUM($H83:M83)","v":3000},0,5,334.67971547659835,{"$f":"MAX(IF($C$115:$C$214=$B83,$AJ$115:$AJ$214))","v":0},1,0,{"$f":"SUMPRODUCT(($C$115:$C$213=$B83)*AM$115:AM$213)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"SUMPRODUCT(($C$115:$C$213=$B83)*AW$115:AW$213)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(MIN($BG83-SUM($BH83:BH83),IF(ISBLANK(I83),0,I83)),5)","v":0},{"$f":"ROUND(MIN($BG83-SUM($BH83:BI83),IF(ISBLANK(J83),0,J83)),5)","v":0},{"$f":"ROUND(MIN($BG83-SUM($BH83:BJ83),IF(ISBLANK(K83),0,K83)),5)","v":0},{"$f":"ROUND(MIN($BG83-SUM($BH83:BK83),IF(ISBLANK(L83),0,L83)),5)","v":0},{"$f":"ROUND(MIN($BG83-SUM($BH83:BL83),IF(ISBLANK(M83),0,M83)),5)","v":0},{"$f":"IF(SUMPRODUCT((ROUND($AM83:$BF83,5)>SUM($H83:H83)-H83*(1-$C$5*(1-$AJ83)))*1)>0,INDEX($AM$12:$BF$12,COUNT($AM$12:$BF$12)-SUMPRODUCT((ROUND($AM83:$BF83,5)>SUM($H83:H83)-H83*(1-$C$5*(1-$AJ83)))*1)+1),0)","v":0},{"$f":"IF(SUMPRODUCT((ROUND($AM83:$BF83,5)>SUM($H83:I83)-I83*(1-$C$5*(1-$AJ83)))*1)>0,INDEX($AM$12:$BF$12,COUNT($AM$12:$BF$12)-SUMPRODUCT((ROUND($AM83:$BF83,5)>SUM($H83:I83)-I83*(1-$C$5*(1-$AJ83)))*1)+1),0)","v":0},{"$f":"IF(SUMPRODUCT((ROUND($AM83:$BF83,5)>SUM($H83:J83)-J83*(1-$C$5*(1-$AJ83)))*1)>0,INDEX($AM$12:$BF$12,COUNT($AM$12:$BF$12)-SUMPRODUCT((ROUND($AM83:$BF83,5)>SUM($H83:J83)-J83*(1-$C$5*(1-$AJ83)))*1)+1),0)","v":0},{"$f":"IF(SUMPRODUCT((ROUND($AM83:$BF83,5)>SUM($H83:K83)-K83*(1-$C$5*(1-$AJ83)))*1)>0,INDEX($AM$12:$BF$12,COUNT($AM$12:$BF$12)-SUMPRODUCT((ROUND($AM83:$BF83,5)>SUM($H83:K83)-K83*(1-$C$5*(1-$AJ83)))*1)+1),0)","v":0},{"$f":"IF(SUMPRODUCT((ROUND($AM83:$BF83,5)>SUM($H83:L83)-L83*(1-$C$5*(1-$AJ83)))*1)>0,INDEX($AM$12:$BF$12,COUNT($AM$12:$BF$12)-SUMPRODUCT((ROUND($AM83:$BF83,5)>SUM($H83:L83)-L83*(1-$C$5*(1-$AJ83)))*1)+1),0)","v":0},{"$f":"IF(SUMPRODUCT((ROUND($AM83:$BF83,5)>SUM($H83:M83)-M83*(1-$C$5*(1-$AJ83)))*1)>0,INDEX($AM$12:$BF$12,COUNT($AM$12:$BF$12)-SUMPRODUCT((ROUND($AM83:$BF83,5)>SUM($H83:M83)-M83*(1-$C$5*(1-$AJ83)))*1)+1),0)","v":0},null,null,1500,1500,null,{"$f":"IF(SUMPRODUCT((CREZ_Tx_Inputs!$F$9:$F$106=$B83)*1)=0,0,SUMPRODUCT((CREZ_Tx_Inputs!$F$9:$F$106=$B83)*(CREZ_Tx_Inputs!$AB$9:$AB$106),CREZ_Tx_Inputs!$AF$9:$AF$106)/SUMPRODUCT((CREZ_Tx_Inputs!$F$9:$F$106=$B83)*CREZ_Tx_Inputs!$AB$9:$AB$106))","v":1740.9763761560594},{"$f":"IF(SUMPRODUCT((CREZ_Tx_Inputs!$F$9:$F$106=$B83)*1)=0,0,SUMPRODUCT((CREZ_Tx_Inputs!$F$9:$F$106=$B83)*(CREZ_Tx_Inputs!$AB$9:$AB$106),CREZ_Tx_Inputs!$AF$9:$AF$106)/SUMPRODUCT((CREZ_Tx_Inputs!$F$9:$F$106=$B83)*CREZ_Tx_Inputs!$AB$9:$AB$106))","v":1740.9763761560594},0,168.29438302841908,168.29438302841908,{"$f":"SUM($BU83:BU83)","v":0},{"$f":"SUM($BU83:BV83)","v":1500},{"$f":"SUM($BU83:BW83)","v":3000},0,2,168.29438302841908,1,0,{"$f":"SUMPRODUCT(($C$115:$C$213=$B83)*CL$115:CL$213)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"SUMPRODUCT(($C$115:$C$213=$B83)*CV$115:CV$213)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(MIN($DF83-SUM($DG83:DG83),IF(ISBLANK(BV83),0,BV83)),5)","v":0},{"$f":"ROUND(MIN($DF83-SUM($DG83:DH83),IF(ISBLANK(BW83),0,BW83)),5)","v":0},{"$f":"IF(SUMPRODUCT((ROUND($CL83:$DE83,5)>SUM(BU83:$BU83)-BU83*(1-0*(1-$AJ83)))*1)>0,INDEX($CL$12:$DE$12,COUNT($CL$12:$DE$12)-SUMPRODUCT((ROUND($CL83:$DE83,5)>SUM(BU83:$BU83)-BU83*(1-0*(1-$AJ83)))*1)+1),0)","v":0},{"$f":"IF(SUMPRODUCT((ROUND($CL83:$DE83,5)>SUM($BU83:BV83)-BV83*(1-0*(1-$AJ83)))*1)>0,INDEX($CL$12:$DE$12,COUNT($CL$12:$DE$12)-SUMPRODUCT((ROUND($CL83:$DE83,5)>SUM($BU83:BV83)-BV83*(1-0*(1-$AJ83)))*1)+1),0)","v":0},{"$f":"IF(SUMPRODUCT((ROUND($CL83:$DE83,5)>SUM($BU83:BW83)-BW83*(1-0*(1-$AJ83)))*1)>0,INDEX($CL$12:$DE$12,COUNT($CL$12:$DE$12)-SUMPRODUCT((ROUND($CL83:$DE83,5)>SUM($BU83:BW83)-BW83*(1-0*(1-$AJ83)))*1)+1),0)","v":0},null,null,null,null,{"$f":"IF($BG83>0,SUMPRODUCT(($BN83:$BS83<=DQ$12)*($BN83:$BS83>0)*$T83:$Y83,$BH83:$BM83,(1+General_Inputs!$F$36)^($BN83:$BS83-DQ$12))/1000,0)\n+IF($DF83>0,SUMPRODUCT(($DJ83:$DL83<=DQ$12)*($DJ83:$DL83>0)*$CA83:$CC83,$DG83:$DI83,(1+General_Inputs!$F$36)^($DJ83:$DL83-DQ$12))/1000,0)","v":0},{"$f":"IF($BG83>0,SUMPRODUCT(($BN83:$BS83<=DR$12)*($BN83:$BS83>0)*$T83:$Y83,$BH83:$BM83,(1+General_Inputs!$F$36)^($BN83:$BS83-DR$12))/1000,0)\n+IF($DF83>0,SUMPRODUCT(($DJ83:$DL83<=DR$12)*($DJ83:$DL83>0)*$CA83:$CC83,$DG83:$DI83,(1+General_Inputs!$F$36)^($DJ83:$DL83-DR$12))/1000,0)","v":0},{"$f":"IF($BG83>0,SUMPRODUCT(($BN83:$BS83<=DS$12)*($BN83:$BS83>0)*$T83:$Y83,$BH83:$BM83,(1+General_Inputs!$F$36)^($BN83:$BS83-DS$12))/1000,0)\n+IF($DF83>0,SUMPRODUCT(($DJ83:$DL83<=DS$12)*($DJ83:$DL83>0)*$CA83:$CC83,$DG83:$DI83,(1+General_Inputs!$F$36)^($DJ83:$DL83-DS$12))/1000,0)","v":0},{"$f":"IF($BG83>0,SUMPRODUCT(($BN83:$BS83<=DT$12)*($BN83:$BS83>0)*$T83:$Y83,$BH83:$BM83,(1+General_Inputs!$F$36)^($BN83:$BS83-DT$12))/1000,0)\n+IF($DF83>0,SUMPRODUCT(($DJ83:$DL83<=DT$12)*($DJ83:$DL83>0)*$CA83:$CC83,$DG83:$DI83,(1+General_Inputs!$F$36)^($DJ83:$DL83-DT$12))/1000,0)","v":0},{"$f":"IF($BG83>0,SUMPRODUCT(($BN83:$BS83<=DU$12)*($BN83:$BS83>0)*$T83:$Y83,$BH83:$BM83,(1+General_Inputs!$F$36)^($BN83:$BS83-DU$12))/1000,0)\n+IF($DF83>0,SUMPRODUCT(($DJ83:$DL83<=DU$12)*($DJ83:$DL83>0)*$CA83:$CC83,$DG83:$DI83,(1+General_Inputs!$F$36)^($DJ83:$DL83-DU$12))/1000,0)","v":0},{"$f":"IF($BG83>0,SUMPRODUCT(($BN83:$BS83<=DV$12)*($BN83:$BS83>0)*$T83:$Y83,$BH83:$BM83,(1+General_Inputs!$F$36)^($BN83:$BS83-DV$12))/1000,0)\n+IF($DF83>0,SUMPRODUCT(($DJ83:$DL83<=DV$12)*($DJ83:$DL83>0)*$CA83:$CC83,$DG83:$DI83,(1+General_Inputs!$F$36)^($DJ83:$DL83-DV$12))/1000,0)","v":0},{"$f":"IF($BG83>0,SUMPRODUCT(($BN83:$BS83<=DW$12)*($BN83:$BS83>0)*$T83:$Y83,$BH83:$BM83,(1+General_Inputs!$F$36)^($BN83:$BS83-DW$12))/1000,0)\n+IF($DF83>0,SUMPRODUCT(($DJ83:$DL83<=DW$12)*($DJ83:$DL83>0)*$CA83:$CC83,$DG83:$DI83,(1+General_Inputs!$F$36)^($DJ83:$DL83-DW$12))/1000,0)","v":0},{"$f":"IF($BG83>0,SUMPRODUCT(($BN83:$BS83<=DX$12)*($BN83:$BS83>0)*$T83:$Y83,$BH83:$BM83,(1+General_Inputs!$F$36)^($BN83:$BS83-DX$12))/1000,0)\n+IF($DF83>0,SUMPRODUCT(($DJ83:$DL83<=DX$12)*($DJ83:$DL83>0)*$CA83:$CC83,$DG83:$DI83,(1+General_Inputs!$F$36)^($DJ83:$DL83-DX$12))/1000,0)","v":0},{"$f":"IF($BG83>0,SUMPRODUCT(($BN83:$BS83<=DY$12)*($BN83:$BS83>0)*$T83:$Y83,$BH83:$BM83,(1+General_Inputs!$F$36)^($BN83:$BS83-DY$12))/1000,0)\n+IF($DF83>0,SUMPRODUCT(($DJ83:$DL83<=DY$12)*($DJ83:$DL83>0)*$CA83:$CC83,$DG83:$DI83,(1+General_Inputs!$F$36)^($DJ83:$DL83-DY$12))/1000,0)","v":0},{"$f":"IF($BG83>0,SUMPRODUCT(($BN83:$BS83<=DZ$12)*($BN83:$BS83>0)*$T83:$Y83,$BH83:$BM83,(1+General_Inputs!$F$36)^($BN83:$BS83-DZ$12))/1000,0)\n+IF($DF83>0,SUMPRODUCT(($DJ83:$DL83<=DZ$12)*($DJ83:$DL83>0)*$CA83:$CC83,$DG83:$DI83,(1+General_Inputs!$F$36)^($DJ83:$DL83-DZ$12))/1000,0)","v":0},{"$f":"IF($BG83>0,SUMPRODUCT(($BN83:$BS83<=EA$12)*($BN83:$BS83>0)*$T83:$Y83,$BH83:$BM83,(1+General_Inputs!$F$36)^($BN83:$BS83-EA$12))/1000,0)\n+IF($DF83>0,SUMPRODUCT(($DJ83:$DL83<=EA$12)*($DJ83:$DL83>0)*$CA83:$CC83,$DG83:$DI83,(1+General_Inputs!$F$36)^($DJ83:$DL83-EA$12))/1000,0)","v":0},{"$f":"IF($BG83>0,SUMPRODUCT(($BN83:$BS83<=EB$12)*($BN83:$BS83>0)*$T83:$Y83,$BH83:$BM83,(1+General_Inputs!$F$36)^($BN83:$BS83-EB$12))/1000,0)\n+IF($DF83>0,SUMPRODUCT(($DJ83:$DL83<=EB$12)*($DJ83:$DL83>0)*$CA83:$CC83,$DG83:$DI83,(1+General_Inputs!$F$36)^($DJ83:$DL83-EB$12))/1000,0)","v":0},{"$f":"IF($BG83>0,SUMPRODUCT(($BN83:$BS83<=EC$12)*($BN83:$BS83>0)*$T83:$Y83,$BH83:$BM83,(1+General_Inputs!$F$36)^($BN83:$BS83-EC$12))/1000,0)\n+IF($DF83>0,SUMPRODUCT(($DJ83:$DL83<=EC$12)*($DJ83:$DL83>0)*$CA83:$CC83,$DG83:$DI83,(1+General_Inputs!$F$36)^($DJ83:$DL83-EC$12))/1000,0)","v":0},{"$f":"IF($BG83>0,SUMPRODUCT(($BN83:$BS83<=ED$12)*($BN83:$BS83>0)*$T83:$Y83,$BH83:$BM83,(1+General_Inputs!$F$36)^($BN83:$BS83-ED$12))/1000,0)\n+IF($DF83>0,SUMPRODUCT(($DJ83:$DL83<=ED$12)*($DJ83:$DL83>0)*$CA83:$CC83,$DG83:$DI83,(1+General_Inputs!$F$36)^($DJ83:$DL83-ED$12))/1000,0)","v":0},{"$f":"IF($BG83>0,SUMPRODUCT(($BN83:$BS83<=EE$12)*($BN83:$BS83>0)*$T83:$Y83,$BH83:$BM83,(1+General_Inputs!$F$36)^($BN83:$BS83-EE$12))/1000,0)\n+IF($DF83>0,SUMPRODUCT(($DJ83:$DL83<=EE$12)*($DJ83:$DL83>0)*$CA83:$CC83,$DG83:$DI83,(1+General_Inputs!$F$36)^($DJ83:$DL83-EE$12))/1000,0)","v":0},{"$f":"IF($BG83>0,SUMPRODUCT(($BN83:$BS83<=EF$12)*($BN83:$BS83>0)*$T83:$Y83,$BH83:$BM83,(1+General_Inputs!$F$36)^($BN83:$BS83-EF$12))/1000,0)\n+IF($DF83>0,SUMPRODUCT(($DJ83:$DL83<=EF$12)*($DJ83:$DL83>0)*$CA83:$CC83,$DG83:$DI83,(1+General_Inputs!$F$36)^($DJ83:$DL83-EF$12))/1000,0)","v":0},{"$f":"IF($BG83>0,SUMPRODUCT(($BN83:$BS83<=EG$12)*($BN83:$BS83>0)*$T83:$Y83,$BH83:$BM83,(1+General_Inputs!$F$36)^($BN83:$BS83-EG$12))/1000,0)\n+IF($DF83>0,SUMPRODUCT(($DJ83:$DL83<=EG$12)*($DJ83:$DL83>0)*$CA83:$CC83,$DG83:$DI83,(1+General_Inputs!$F$36)^($DJ83:$DL83-EG$12))/1000,0)","v":0},{"$f":"IF($BG83>0,SUMPRODUCT(($BN83:$BS83<=EH$12)*($BN83:$BS83>0)*$T83:$Y83,$BH83:$BM83,(1+General_Inputs!$F$36)^($BN83:$BS83-EH$12))/1000,0)\n+IF($DF83>0,SUMPRODUCT(($DJ83:$DL83<=EH$12)*($DJ83:$DL83>0)*$CA83:$CC83,$DG83:$DI83,(1+General_Inputs!$F$36)^($DJ83:$DL83-EH$12))/1000,0)","v":0},{"$f":"IF($BG83>0,SUMPRODUCT(($BN83:$BS83<=EI$12)*($BN83:$BS83>0)*$T83:$Y83,$BH83:$BM83,(1+General_Inputs!$F$36)^($BN83:$BS83-EI$12))/1000,0)\n+IF($DF83>0,SUMPRODUCT(($DJ83:$DL83<=EI$12)*($DJ83:$DL83>0)*$CA83:$CC83,$DG83:$DI83,(1+General_Inputs!$F$36)^($DJ83:$DL83-EI$12))/1000,0)","v":0},{"$f":"IF($BG83>0,SUMPRODUCT(($BN83:$BS83<=EJ$12)*($BN83:$BS83>0)*$T83:$Y83,$BH83:$BM83,(1+General_Inputs!$F$36)^($BN83:$BS83-EJ$12))/1000,0)\n+IF($DF83>0,SUMPRODUCT(($DJ83:$DL83<=EJ$12)*($DJ83:$DL83>0)*$CA83:$CC83,$DG83:$DI83,(1+General_Inputs!$F$36)^($DJ83:$DL83-EJ$12))/1000,0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,8.3000000000000002E-8,null,0,8.3000000000000002E-8]
[81,"UT_WE","UT",0,{"$f":"INDEX(Tx_Mapping!$G$8:$G$93,MATCH($B94,Tx_Mapping!$F$8:$F$93,0))","v":"Mountain Pass & El Dorado"},{"$f":"IF(SUMPRODUCT((CREZ_Tx_Inputs!$F$9:$F$108=$B94)*1)=0,0,SUMPRODUCT((CREZ_Tx_Inputs!$F$9:$F$108=$B94)*(CREZ_Tx_Inputs!$AB$9:$AB$108),CREZ_Tx_Inputs!$AG$9:$AG$108)/SUMPRODUCT((CREZ_Tx_Inputs!$F$9:$F$108=$B94)*CREZ_Tx_Inputs!$AB$9:$AB$108))","v":2.8640715913966219E-2},null,null,null,null,null,{"$f":"IF(SUMPRODUCT((CREZ_Tx_Inputs!$F$9:$F$106=$B94)*1)=0,0,SUMPRODUCT((CREZ_Tx_Inputs!$F$9:$F$106=$B94)*(CREZ_Tx_Inputs!$AB$9:$AB$106))/SUMPRODUCT((CREZ_Tx_Inputs!$F$9:$F$106=$B94)*1))","v":1500},{"$f":"IF(SUMPRODUCT((CREZ_Tx_Inputs!$F$9:$F$106=$B94)*1)=0,0,SUMPRODUCT((CREZ_Tx_Inputs!$F$9:$F$106=$B94)*(CREZ_Tx_Inputs!$AB$9:$AB$106))/SUMPRODUCT((CREZ_Tx_Inputs!$F$9:$F$106=$B94)*1))","v":1500},null,null,null,null,{"$f":"IF(SUMPRODUCT((CREZ_Tx_Inputs!$F$9:$F$106=$B94)*1)=0,0,SUMPRODUCT((CREZ_Tx_Inputs!$F$9:$F$106=$B94)*(CREZ_Tx_Inputs!$AB$9:$AB$106),CREZ_Tx_Inputs!$AE$9:$AE$106)/SUMPRODUCT((CREZ_Tx_Inputs!$F$9:$F$106=$B94)*CREZ_Tx_Inputs!$AB$9:$AB$106))","v":1665.4935889775427},{"$f":"IF(SUMPRODUCT((CREZ_Tx_Inputs!$F$9:$F$106=$B94)*1)=0,0,SUMPRODUCT((CREZ_Tx_Inputs!$F$9:$F$106=$B94)*(CREZ_Tx_Inputs!$AB$9:$AB$106),CREZ_Tx_Inputs!$AE$9:$AE$106)/SUMPRODUCT((CREZ_Tx_Inputs!$F$9:$F$106=$B94)*CREZ_Tx_Inputs!$AB$9:$AB$106))","v":1665.4935889775427},0,0,0,0,160.99771360116245,160.99771360116245,null,{"$f":"SUM($H94:H94)","v":0},{"$f":"SUM($H94:I94)","v":0},{"$f":"SUM($H94:J94)","v":0},{"$f":"SUM($H94:K94)","v":0},{"$f":"SUM($H94:L94)","v":1500},{"$f":"SUM($H94:M94)","v":3000},0,5,160.99771360116245,{"$f":"MAX(IF($C$115:$C$214=$B94,$AJ$115:$AJ$214))","v":0},1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(MIN($BG94-SUM($BH94:BH94),IF(ISBLANK(I94),0,I94)),5)","v":0},{"$f":"ROUND(MIN($BG94-SUM($BH94:BI94),IF(ISBLANK(J94),0,J94)),5)","v":0},{"$f":"ROUND(MIN($BG94-SUM($BH94:BJ94),IF(ISBLANK(K94),0,K94)),5)","v":0},{"$f":"ROUND(MIN($BG94-SUM($BH94:BK94),IF(ISBLANK(L94),0,L94)),5)","v":0},{"$f":"ROUND(MIN($BG94-SUM($BH94:BL94),IF(ISBLANK(M94),0,M94)),5)","v":0},{"$f":"IF(SUMPRODUCT((ROUND($AM94:$BF94,5)>SUM($H94:H94)-H94*(1-$C$5*(1-$AJ94)))*1)>0,INDEX($AM$12:$BF$12,COUNT($AM$12:$BF$12)-SUMPRODUCT((ROUND($AM94:$BF94,5)>SUM($H94:H94)-H94*(1-$C$5*(1-$AJ94)))*1)+1),0)","v":0},{"$f":"IF(SUMPRODUCT((ROUND($AM94:$BF94,5)>SUM($H94:I94)-I94*(1-$C$5*(1-$AJ94)))*1)>0,INDEX($AM$12:$BF$12,COUNT($AM$12:$BF$12)-SUMPRODUCT((ROUND($AM94:$BF94,5)>SUM($H94:I94)-I94*(1-$C$5*(1-$AJ94)))*1)+1),0)","v":0},{"$f":"IF(SUMPRODUCT((ROUND($AM94:$BF94,5)>SUM($H94:J94)-J94*(1-$C$5*(1-$AJ94)))*1)>0,INDEX($AM$12:$BF$12,COUNT($AM$12:$BF$12)-SUMPRODUCT((ROUND($AM94:$BF94,5)>SUM($H94:J94)-J94*(1-$C$5*(1-$AJ94)))*1)+1),0)","v":0},{"$f":"IF(SUMPRODUCT((ROUND($AM94:$BF94,5)>SUM($H94:K94)-K94*(1-$C$5*(1-$AJ94)))*1)>0,INDEX($AM$12:$BF$12,COUNT($AM$12:$BF$12)-SUMPRODUCT((ROUND($AM94:$BF94,5)>SUM($H94:K94)-K94*(1-$C$5*(1-$AJ94)))*1)+1),0)","v":0},{"$f":"IF(SUMPRODUCT((ROUND($AM94:$BF94,5)>SUM($H94:L94)-L94*(1-$C$5*(1-$AJ94)))*1)>0,INDEX($AM$12:$BF$12,COUNT($AM$12:$BF$12)-SUMPRODUCT((ROUND($AM94:$BF94,5)>SUM($H94:L94)-L94*(1-$C$5*(1-$AJ94)))*1)+1),0)","v":0},{"$f":"IF(SUMPRODUCT((ROUND($AM94:$BF94,5)>SUM($H94:M94)-M94*(1-$C$5*(1-$AJ94)))*1)>0,INDEX($AM$12:$BF$12,COUNT($AM$12:$BF$12)-SUMPRODUCT((ROUND($AM94:$BF94,5)>SUM($H94:M94)-M94*(1-$C$5*(1-$AJ94)))*1)+1),0)","v":0},null,null,1500,1500,null,{"$f":"IF(SUMPRODUCT((CREZ_Tx_Inputs!$F$9:$F$106=$B94)*1)=0,0,SUMPRODUCT((CREZ_Tx_Inputs!$F$9:$F$106=$B94)*(CREZ_Tx_Inputs!$AB$9:$AB$106),CREZ_Tx_Inputs!$AF$9:$AF$106)/SUMPRODUCT((CREZ_Tx_Inputs!$F$9:$F$106=$B94)*CREZ_Tx_Inputs!$AB$9:$AB$106))","v":681.76607843582553},{"$f":"IF(SUMPRODUCT((CREZ_Tx_Inputs!$F$9:$F$106=$B94)*1)=0,0,SUMPRODUCT((CREZ_Tx_Inputs!$F$9:$F$106=$B94)*(CREZ_Tx_Inputs!$AB$9:$AB$106),CREZ_Tx_Inputs!$AF$9:$AF$106)/SUMPRODUCT((CREZ_Tx_Inputs!$F$9:$F$106=$B94)*CREZ_Tx_Inputs!$AB$9:$AB$106))","v":681.76607843582553},0,65.904054248796456,65.904054248796456,{"$f":"SUM($BU94:BU94)","v":0},{"$f":"SUM($BU94:BV94)","v":1500},{"$f":"SUM($BU94:BW94)","v":3000},0,2,65.904054248796456,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(MIN($DF94-SUM($DG94:DG94),IF(ISBLANK(BV94),0,BV94)),5)","v":0},{"$f":"ROUND(MIN($DF94-SUM($DG94:DH94),IF(ISBLANK(BW94),0,BW94)),5)","v":0},{"$f":"IF(SUMPRODUCT((ROUND($CL94:$DE94,5)>SUM(BU94:$BU94)-BU94*(1-0*(1-$AJ94)))*1)>0,INDEX($CL$12:$DE$12,COUNT($CL$12:$DE$12)-SUMPRODUCT((ROUND($CL94:$DE94,5)>SUM(BU94:$BU94)-BU94*(1-0*(1-$AJ94)))*1)+1),0)","v":0},{"$f":"IF(SUMPRODUCT((ROUND($CL94:$DE94,5)>SUM($BU94:BV94)-BV94*(1-0*(1-$AJ94)))*1)>0,INDEX($CL$12:$DE$12,COUNT($CL$12:$DE$12)-SUMPRODUCT((ROUND($CL94:$DE94,5)>SUM($BU94:BV94)-BV94*(1-0*(1-$AJ94)))*1)+1),0)","v":0},{"$f":"IF(SUMPRODUCT((ROUND($CL94:$DE94,5)>SUM($BU94:BW94)-BW94*(1-0*(1-$AJ94)))*1)>0,INDEX($CL$12:$DE$12,COUNT($CL$12:$DE$12)-SUMPRODUCT((ROUND($CL94:$DE94,5)>SUM($BU94:BW94)-BW94*(1-0*(1-$AJ94)))*1)+1),0)","v":0},null,null,null,null,{"$f":"IF($BG94>0,SUMPRODUCT(($BN94:$BS94<=DQ$12)*($BN94:$BS94>0)*$T94:$Y94,$BH94:$BM94,(1+General_Inputs!$F$36)^($BN94:$BS94-DQ$12))/1000,0)\n+IF($DF94>0,SUMPRODUCT(($DJ94:$DL94<=DQ$12)*($DJ94:$DL94>0)*$CA94:$CC94,$DG94:$DI94,(1+General_Inputs!$F$36)^($DJ94:$DL94-DQ$12))/1000,0)","v":0},{"$f":"IF($BG94>0,SUMPRODUCT(($BN94:$BS94<=DR$12)*($BN94:$BS94>0)*$T94:$Y94,$BH94:$BM94,(1+General_Inputs!$F$36)^($BN94:$BS94-DR$12))/1000,0)\n+IF($DF94>0,SUMPRODUCT(($DJ94:$DL94<=DR$12)*($DJ94:$DL94>0)*$CA94:$CC94,$DG94:$DI94,(1+General_Inputs!$F$36)^($DJ94:$DL94-DR$12))/1000,0)","v":0},{"$f":"IF($BG94>0,SUMPRODUCT(($BN94:$BS94<=DS$12)*($BN94:$BS94>0)*$T94:$Y94,$BH94:$BM94,(1+General_Inputs!$F$36)^($BN94:$BS94-DS$12))/1000,0)\n+IF($DF94>0,SUMPRODUCT(($DJ94:$DL94<=DS$12)*($DJ94:$DL94>0)*$CA94:$CC94,$DG94:$DI94,(1+General_Inputs!$F$36)^($DJ94:$DL94-DS$12))/1000,0)","v":0},{"$f":"IF($BG94>0,SUMPRODUCT(($BN94:$BS94<=DT$12)*($BN94:$BS94>0)*$T94:$Y94,$BH94:$BM94,(1+General_Inputs!$F$36)^($BN94:$BS94-DT$12))/1000,0)\n+IF($DF94>0,SUMPRODUCT(($DJ94:$DL94<=DT$12)*($DJ94:$DL94>0)*$CA94:$CC94,$DG94:$DI94,(1+General_Inputs!$F$36)^($DJ94:$DL94-DT$12))/1000,0)","v":0},{"$f":"IF($BG94>0,SUMPRODUCT(($BN94:$BS94<=DU$12)*($BN94:$BS94>0)*$T94:$Y94,$BH94:$BM94,(1+General_Inputs!$F$36)^($BN94:$BS94-DU$12))/1000,0)\n+IF($DF94>0,SUMPRODUCT(($DJ94:$DL94<=DU$12)*($DJ94:$DL94>0)*$CA94:$CC94,$DG94:$DI94,(1+General_Inputs!$F$36)^($DJ94:$DL94-DU$12))/1000,0)","v":0},{"$f":"IF($BG94>0,SUMPRODUCT(($BN94:$BS94<=DV$12)*($BN94:$BS94>0)*$T94:$Y94,$BH94:$BM94,(1+General_Inputs!$F$36)^($BN94:$BS94-DV$12))/1000,0)\n+IF($DF94>0,SUMPRODUCT(($DJ94:$DL94<=DV$12)*($DJ94:$DL94>0)*$CA94:$CC94,$DG94:$DI94,(1+General_Inputs!$F$36)^($DJ94:$DL94-DV$12))/1000,0)","v":0},{"$f":"IF($BG94>0,SUMPRODUCT(($BN94:$BS94<=DW$12)*($BN94:$BS94>0)*$T94:$Y94,$BH94:$BM94,(1+General_Inputs!$F$36)^($BN94:$BS94-DW$12))/1000,0)\n+IF($DF94>0,SUMPRODUCT(($DJ94:$DL94<=DW$12)*($DJ94:$DL94>0)*$CA94:$CC94,$DG94:$DI94,(1+General_Inputs!$F$36)^($DJ94:$DL94-DW$12))/1000,0)","v":0},{"$f":"IF($BG94>0,SUMPRODUCT(($BN94:$BS94<=DX$12)*($BN94:$BS94>0)*$T94:$Y94,$BH94:$BM94,(1+General_Inputs!$F$36)^($BN94:$BS94-DX$12))/1000,0)\n+IF($DF94>0,SUMPRODUCT(($DJ94:$DL94<=DX$12)*($DJ94:$DL94>0)*$CA94:$CC94,$DG94:$DI94,(1+General_Inputs!$F$36)^($DJ94:$DL94-DX$12))/1000,0)","v":0},{"$f":"IF($BG94>0,SUMPRODUCT(($BN94:$BS94<=DY$12)*($BN94:$BS94>0)*$T94:$Y94,$BH94:$BM94,(1+General_Inputs!$F$36)^($BN94:$BS94-DY$12))/1000,0)\n+IF($DF94>0,SUMPRODUCT(($DJ94:$DL94<=DY$12)*($DJ94:$DL94>0)*$CA94:$CC94,$DG94:$DI94,(1+General_Inputs!$F$36)^($DJ94:$DL94-DY$12))/1000,0)","v":0},{"$f":"IF($BG94>0,SUMPRODUCT(($BN94:$BS94<=DZ$12)*($BN94:$BS94>0)*$T94:$Y94,$BH94:$BM94,(1+General_Inputs!$F$36)^($BN94:$BS94-DZ$12))/1000,0)\n+IF($DF94>0,SUMPRODUCT(($DJ94:$DL94<=DZ$12)*($DJ94:$DL94>0)*$CA94:$CC94,$DG94:$DI94,(1+General_Inputs!$F$36)^($DJ94:$DL94-DZ$12))/1000,0)","v":0},{"$f":"IF($BG94>0,SUMPRODUCT(($BN94:$BS94<=EA$12)*($BN94:$BS94>0)*$T94:$Y94,$BH94:$BM94,(1+General_Inputs!$F$36)^($BN94:$BS94-EA$12))/1000,0)\n+IF($DF94>0,SUMPRODUCT(($DJ94:$DL94<=EA$12)*($DJ94:$DL94>0)*$CA94:$CC94,$DG94:$DI94,(1+General_Inputs!$F$36)^($DJ94:$DL94-EA$12))/1000,0)","v":0},{"$f":"IF($BG94>0,SUMPRODUCT(($BN94:$BS94<=EB$12)*($BN94:$BS94>0)*$T94:$Y94,$BH94:$BM94,(1+General_Inputs!$F$36)^($BN94:$BS94-EB$12))/1000,0)\n+IF($DF94>0,SUMPRODUCT(($DJ94:$DL94<=EB$12)*($DJ94:$DL94>0)*$CA94:$CC94,$DG94:$DI94,(1+General_Inputs!$F$36)^($DJ94:$DL94-EB$12))/1000,0)","v":0},{"$f":"IF($BG94>0,SUMPRODUCT(($BN94:$BS94<=EC$12)*($BN94:$BS94>0)*$T94:$Y94,$BH94:$BM94,(1+General_Inputs!$F$36)^($BN94:$BS94-EC$12))/1000,0)\n+IF($DF94>0,SUMPRODUCT(($DJ94:$DL94<=EC$12)*($DJ94:$DL94>0)*$CA94:$CC94,$DG94:$DI94,(1+General_Inputs!$F$36)^($DJ94:$DL94-EC$12))/1000,0)","v":0},{"$f":"IF($BG94>0,SUMPRODUCT(($BN94:$BS94<=ED$12)*($BN94:$BS94>0)*$T94:$Y94,$BH94:$BM94,(1+General_Inputs!$F$36)^($BN94:$BS94-ED$12))/1000,0)\n+IF($DF94>0,SUMPRODUCT(($DJ94:$DL94<=ED$12)*($DJ94:$DL94>0)*$CA94:$CC94,$DG94:$DI94,(1+General_Inputs!$F$36)^($DJ94:$DL94-ED$12))/1000,0)","v":0},{"$f":"IF($BG94>0,SUMPRODUCT(($BN94:$BS94<=EE$12)*($BN94:$BS94>0)*$T94:$Y94,$BH94:$BM94,(1+General_Inputs!$F$36)^($BN94:$BS94-EE$12))/1000,0)\n+IF($DF94>0,SUMPRODUCT(($DJ94:$DL94<=EE$12)*($DJ94:$DL94>0)*$CA94:$CC94,$DG94:$DI94,(1+General_Inputs!$F$36)^($DJ94:$DL94-EE$12))/1000,0)","v":0},{"$f":"IF($BG94>0,SUMPRODUCT(($BN94:$BS94<=EF$12)*($BN94:$BS94>0)*$T94:$Y94,$BH94:$BM94,(1+General_Inputs!$F$36)^($BN94:$BS94-EF$12))/1000,0)\n+IF($DF94>0,SUMPRODUCT(($DJ94:$DL94<=EF$12)*($DJ94:$DL94>0)*$CA94:$CC94,$DG94:$DI94,(1+General_Inputs!$F$36)^($DJ94:$DL94-EF$12))/1000,0)","v":0},{"$f":"IF($BG94>0,SUMPRODUCT(($BN94:$BS94<=EG$12)*($BN94:$BS94>0)*$T94:$Y94,$BH94:$BM94,(1+General_Inputs!$F$36)^($BN94:$BS94-EG$12))/1000,0)\n+IF($DF94>0,SUMPRODUCT(($DJ94:$DL94<=EG$12)*($DJ94:$DL94>0)*$CA94:$CC94,$DG94:$DI94,(1+General_Inputs!$F$36)^($DJ94:$DL94-EG$12))/1000,0)","v":0},{"$f":"IF($BG94>0,SUMPRODUCT(($BN94:$BS94<=EH$12)*($BN94:$BS94>0)*$T94:$Y94,$BH94:$BM94,(1+General_Inputs!$F$36)^($BN94:$BS94-EH$12))/1000,0)\n+IF($DF94>0,SUMPRODUCT(($DJ94:$DL94<=EH$12)*($DJ94:$DL94>0)*$CA94:$CC94,$DG94:$DI94,(1+General_Inputs!$F$36)^($DJ94:$DL94-EH$12))/1000,0)","v":0},{"$f":"IF($BG94>0,SUMPRODUCT(($BN94:$BS94<=EI$12)*($BN94:$BS94>0)*$T94:$Y94,$BH94:$BM94,(1+General_Inputs!$F$36)^($BN94:$BS94-EI$12))/1000,0)\n+IF($DF94>0,SUMPRODUCT(($DJ94:$DL94<=EI$12)*($DJ94:$DL94>0)*$CA94:$CC94,$DG94:$DI94,(1+General_Inputs!$F$36)^($DJ94:$DL94-EI$12))/1000,0)","v":0},{"$f":"IF($BG94>0,SUMPRODUCT(($BN94:$BS94<=EJ$12)*($BN94:$BS94>0)*$T94:$Y94,$BH94:$BM94,(1+General_Inputs!$F$36)^($BN94:$BS94-EJ$12))/1000,0)\n+IF($DF94>0,SUMPRODUCT(($DJ94:$DL94<=EJ$12)*($DJ94:$DL94>0)*$CA94:$CC94,$DG94:$DI94,(1+General_Inputs!$F$36)^($DJ94:$DL94-EJ$12))/1000,0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,9.3999999999999995E-8,null,0,9.3999999999999995E-8]
[]
[null,"Carrizo North",{"$f":"INDEX(Tx_Mapping!$B$8:$B$107,MATCH($B120,Tx_Mapping!$A$8:$A$107,0))","v":"Greater Carrizo"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(SUMPRODUCT((OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$B$12,1,0,ctPort,1)>2)*(OFFSET(Active_Portfolio!$G$12,1,0,ctPort,1)=$B120)*(OFFSET(Active_Portfolio!$M$12,1,0,ctPort,1)=\"New\")*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1))>0,1,0)","v":0},null,null,{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=AM$112)*(OFFSET(Active_Portfolio!$G$12,1,0,ctPort,1)=$B120)*(OFFSET(Active_Portfolio!$M$12,1,0,ctPort,1)=\"New\")*(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))<=AM$113)*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=AN$112)*(OFFSET(Active_Portfolio!$G$12,1,0,ctPort,1)=$B120)*(OFFSET(Active_Portfolio!$M$12,1,0,ctPort,1)=\"New\")*(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))<=AN$113)*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=AO$112)*(OFFSET(Active_Portfolio!$G$12,1,0,ctPort,1)=$B120)*(OFFSET(Active_Portfolio!$M$12,1,0,ctPort,1)=\"New\")*(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))<=AO$113)*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=AP$112)*(OFFSET(Active_Portfolio!$G$12,1,0,ctPort,1)=$B120)*(OFFSET(Active_Portfolio!$M$12,1,0,ctPort,1)=\"New\")*(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))<=AP$113)*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=AQ$112)*(OFFSET(Active_Portfolio!$G$12,1,0,ctPort,1)=$B120)*(OFFSET(Active_Portfolio!$M$12,1,0,ctPort,1)=\"New\")*(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))<=AQ$113)*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=AR$112)*(OFFSET(Active_Portfolio!$G$12,1,0,ctPort,1)=$B120)*(OFFSET(Active_Portfolio!$M$12,1,0,ctPort,1)=\"New\")*(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))<=AR$113)*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":16.8},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=AS$112)*(OFFSET(Active_Portfolio!$G$12,1,0,ctPort,1)=$B120)*(OFFSET(Active_Portfolio!$M$12,1,0,ctPort,1)=\"New\")*(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))<=AS$113)*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":16.8},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=AT$112)*(OFFSET(Active_Portfolio!$G$12,1,0,ctPort,1)=$B120)*(OFFSET(Active_Portfolio!$M$12,1,0,ctPort,1)=\"New\")*(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))<=AT$113)*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":142.80000000000001},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=AU$112)*(OFFSET(Active_Portfolio!$G$12,1,0,ctPort,1)=$B120)*(OFFSET(Active_Portfolio!$M$12,1,0,ctPort,1)=\"New\")*(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))<=AU$113)*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":142.80000000000001},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=AV$112)*(OFFSET(Active_Portfolio!$G$12,1,0,ctPort,1)=$B120)*(OFFSET(Active_Portfolio!$M$12,1,0,ctPort,1)=\"New\")*(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))<=AV$113)*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":142.80000000000001},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=AW$112)*(OFFSET(Active_Portfolio!$G$12,1,0,ctPort,1)=$B120)*(OFFSET(Active_Portfolio!$M$12,1,0,ctPort,1)=\"New\")*(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))<=AW$113)*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":142.80000000000001},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=AX$112)*(OFFSET(Active_Portfolio!$G$12,1,0,ctPort,1)=$B120)*(OFFSET(Active_Portfolio!$M$12,1,0,ctPort,1)=\"New\")*(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))<=AX$113)*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":142.80000000000001},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=AY$112)*(OFFSET(Active_Portfolio!$G$12,1,0,ctPort,1)=$B120)*(OFFSET(Active_Portfolio!$M$12,1,0,ctPort,1)=\"New\")*(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))<=AY$113)*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":142.80000000000001},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=AZ$112)*(OFFSET(Active_Portfolio!$G$12,1,0,ctPort,1)=$B120)*(OFFSET(Active_Portfolio!$M$12,1,0,ctPort,1)=\"New\")*(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))<=AZ$113)*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":142.80000000000001},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=BA$112)*(OFFSET(Active_Portfolio!$G$12,1,0,ctPort,1)=$B120)*(OFFSET(Active_Portfolio!$M$12,1,0,ctPort,1)=\"New\")*(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))<=BA$113)*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":142.80000000000001},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=BB$112)*(OFFSET(Active_Portfolio!$G$12,1,0,ctPort,1)=$B120)*(OFFSET(Active_Portfolio!$M$12,1,0,ctPort,1)=\"New\")*(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))<=BB$113)*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":142.80000000000001},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=BC$112)*(OFFSET(Active_Portfolio!$G$12,1,0,ctPort,1)=$B120)*(OFFSET(Active_Portfolio!$M$12,1,0,ctPort,1)=\"New\")*(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))<=BC$113)*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":142.80000000000001},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=BD$112)*(OFFSET(Active_Portfolio!$G$12,1,0,ctPort,1)=$B120)*(OFFSET(Active_Portfolio!$M$12,1,0,ctPort,1)=\"New\")*(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))<=BD$113)*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":142.80000000000001},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=BE$112)*(OFFSET(Active_Portfolio!$G$12,1,0,ctPort,1)=$B120)*(OFFSET(Active_Portfolio!$M$12,1,0,ctPort,1)=\"New\")*(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))<=BE$113)*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":142.80000000000001},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=BF$112)*(OFFSET(Active_Portfolio!$G$12,1,0,ctPort,1)=$B120)*(OFFSET(Active_Portfolio!$M$12,1,0,ctPort,1)=\"New\")*(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))<=BF$113)*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":142.80000000000001},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=BG$112)*(OFFSET(Active_Portfolio!$G$12,1,0,ctPort,1)=$B120)*(OFFSET(Active_Portfolio!$M$12,1,0,ctPort,1)=\"New\")*(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))<=BG$113)*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":142.80000000000001},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=CL$112)*(OFFSET(Active_Portfolio!$G$12,1,0,ctPort,1)=$B120)*(OFFSET(Active_Portfolio!$M$12,1,0,ctPort,1)=\"New\")*(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))<=CL$113)*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=CM$112)*(OFFSET(Active_Portfolio!$G$12,1,0,ctPort,1)=$B120)*(OFFSET(Active_Portfolio!$M$12,1,0,ctPort,1)=\"New\")*(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))<=CM$113)*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=CN$112)*(OFFSET(Active_Portfolio!$G$12,1,0,ctPort,1)=$B120)*(OFFSET(Active_Portfolio!$M$12,1,0,ctPort,1)=\"New\")*(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))<=CN$113)*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=CO$112)*(OFFSET(Active_Portfolio!$G$12,1,0,ctPort,1)=$B120)*(OFFSET(Active_Portfolio!$M$12,1,0,ctPort,1)=\"New\")*(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))<=CO$113)*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=CP$112)*(OFFSET(Active_Portfolio!$G$12,1,0,ctPort,1)=$B120)*(OFFSET(Active_Portfolio!$M$12,1,0,ctPort,1)=\"New\")*(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))<=CP$113)*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=CQ$112)*(OFFSET(Active_Portfolio!$G$12,1,0,ctPort,1)=$B120)*(OFFSET(Active_Portfolio!$M$12,1,0,ctPort,1)=\"New\")*(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))<=CQ$113)*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=CR$112)*(OFFSET(Active_Portfolio!$G$12,1,0,ctPort,1)=$B120)*(OFFSET(Active_Portfolio!$M$12,1,0,ctPort,1)=\"New\")*(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))<=CR$113)*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=CS$112)*(OFFSET(Active_Portfolio!$G$12,1,0,ctPort,1)=$B120)*(OFFSET(Active_Portfolio!$M$12,1,0,ctPort,1)=\"New\")*(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))<=CS$113)*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=CT$112)*(OFFSET(Active_Portfolio!$G$12,1,0,ctPort,1)=$B120)*(OFFSET(Active_Portfolio!$M$12,1,0,ctPort,1)=\"New\")*(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))<=CT$113)*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=CU$112)*(OFFSET(Active_Portfolio!$G$12,1,0,ctPort,1)=$B120)*(OFFSET(Active_Portfolio!$M$12,1,0,ctPort,1)=\"New\")*(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))<=CU$113)*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=CV$112)*(OFFSET(Active_Portfolio!$G$12,1,0,ctPort,1)=$B120)*(OFFSET(Active_Portfolio!$M$12,1,0,ctPort,1)=\"New\")*(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))<=CV$113)*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=CW$112)*(OFFSET(Active_Portfolio!$G$12,1,0,ctPort,1)=$B120)*(OFFSET(Active_Portfolio!$M$12,1,0,ctPort,1)=\"New\")*(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))<=CW$113)*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=CX$112)*(OFFSET(Active_Portfolio!$G$12,1,0,ctPort,1)=$B120)*(OFFSET(Active_Portfolio!$M$12,1,0,ctPort,1)=\"New\")*(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))<=CX$113)*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=CY$112)*(OFFSET(Active_Portfolio!$G$12,1,0,ctPort,1)=$B120)*(OFFSET(Active_Portfolio!$M$12,1,0,ctPort,1)=\"New\")*(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))<=CY$113)*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=CZ$112)*(OFFSET(Active_Portfolio!$G$12,1,0,ctPort,1)=$B120)*(OFFSET(Active_Portfolio!$M$12,1,0,ctPort,1)=\"New\")*(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))<=CZ$113)*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=DA$112)*(OFFSET(Active_Portfolio!$G$12,1,0,ctPort,1)=$B120)*(OFFSET(Active_Portfolio!$M$12,1,0,ctPort,1)=\"New\")*(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))<=DA$113)*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=DB$112)*(OFFSET(Active_Portfolio!$G$12,1,0,ctPort,1)=$B120)*(OFFSET(Active_Portfolio!$M$12,1,0,ctPort,1)=\"New\")*(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))<=DB$113)*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=DC$112)*(OFFSET(Active_Portfolio!$G$12,1,0,ctPort,1)=$B120)*(OFFSET(Active_Portfolio!$M$12,1,0,ctPort,1)=\"New\")*(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))<=DC$113)*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=DD$112)*(OFFSET(Active_Portfolio!$G$12,1,0,ctPort,1)=$B120)*(OFFSET(Active_Portfolio!$M$12,1,0,ctPort,1)=\"New\")*(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))<=DD$113)*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=DE$112)*(OFFSET(Active_Portfolio!$G$12,1,0,ctPort,1)=$B120)*(OFFSET(Active_Portfolio!$M$12,1,0,ctPort,1)=\"New\")*(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))<=DE$113)*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=DF$112)*(OFFSET(Active_Portfolio!$G$12,1,0,ctPort,1)=$B120)*(OFFSET(Active_Portfolio!$M$12,1,0,ctPort,1)=\"New\")*(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))<=DF$113)*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":0}]
[null,"El Dorado",{"$f":"INDEX(Tx_Mapping!$B$8:$B$107,MATCH($B125,Tx_Mapping!$A$8:$A$107,0))","v":"Mountain Pass & El Dorado"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(SUMPRODUCT((OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$B$12,1,0,ctPort,1)>2)*(OFFSET(Active_Portfolio!$G$12,1,0,ctPort,1)=$B125)*(OFFSET(Active_Portfolio!$M$12,1,0,ctPort,1)=\"New\")*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1))>0,1,0)","v":0},null,null,{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=AM$112)*(OFFSET(Active_Portfolio!$G$12,1,0,ctPort,1)=$B125)*(OFFSET(Active_Portfolio!$M$12,1,0,ctPort,1)=\"New\")*(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))<=AM$113)*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=AN$112)*(OFFSET(Active_Portfolio!$G$12,1,0,ctPort,1)=$B125)*(OFFSET(Active_Portfolio!$M$12,1,0,ctPort,1)=\"New\")*(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))<=AN$113)*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=AO$112)*(OFFSET(Active_Portfolio!$G$12,1,0,ctPort,1)=$B125)*(OFFSET(Active_Portfolio!$M$12,1,0,ctPort,1)=\"New\")*(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))<=AO$113)*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=AP$112)*(OFFSET(Active_Portfolio!$G$12,1,0,ctPort,1)=$B125)*(OFFSET(Active_Portfolio!$M$12,1,0,ctPort,1)=\"New\")*(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))<=AP$113)*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=AQ$112)*(OFFSET(Active_Portfolio!$G$12,1,0,ctPort,1)=$B125)*(OFFSET(Active_Portfolio!$M$12,1,0,ctPort,1)=\"New\")*(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))<=AQ$113)*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=AR$112)*(OFFSET(Active_Portfolio!$G$12,1,0,ctPort,1)=$B125)*(OFFSET(Active_Portfolio!$M$12,1,0,ctPort,1)=\"New\")*(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))<=AR$113)*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=AS$112)*(OFFSET(Active_Portfolio!$G$12,1,0,ctPort,1)=$B125)*(OFFSET(Active_Portfolio!$M$12,1,0,ctPort,1)=\"New\")*(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))<=AS$113)*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=AT$112)*(OFFSET(Active_Portfolio!$G$12,1,0,ctPort,1)=$B125)*(OFFSET(Active_Portfolio!$M$12,1,0,ctPort,1)=\"New\")*(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))<=AT$113)*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=AU$112)*(OFFSET(Active_Portfolio!$G$12,1,0,ctPort,1)=$B125)*(OFFSET(Active_Portfolio!$M$12,1,0,ctPort,1)=\"New\")*(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))<=AU$113)*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=AV$112)*(OFFSET(Active_Portfolio!$G$12,1,0,ctPort,1)=$B125)*(OFFSET(Active_Portfolio!$M$12,1,0,ctPort,1)=\"New\")*(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))<=AV$113)*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=AW$112)*(OFFSET(Active_Portfolio!$G$12,1,0,ctPort,1)=$B125)*(OFFSET(Active_Portfolio!$M$12,1,0,ctPort,1)=\"New\")*(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))<=AW$113)*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=AX$112)*(OFFSET(Active_Portfolio!$G$12,1,0,ctPort,1)=$B125)*(OFFSET(Active_Portfolio!$M$12,1,0,ctPort,1)=\"New\")*(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))<=AX$113)*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=AY$112)*(OFFSET(Active_Portfolio!$G$12,1,0,ctPort,1)=$B125)*(OFFSET(Active_Portfolio!$M$12,1,0,ctPort,1)=\"New\")*(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))<=AY$113)*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=AZ$112)*(OFFSET(Active_Portfolio!$G$12,1,0,ctPort,1)=$B125)*(OFFSET(Active_Portfolio!$M$12,1,0,ctPort,1)=\"New\")*(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))<=AZ$113)*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=BA$112)*(OFFSET(Active_Portfolio!$G$12,1,0,ctPort,1)=$B125)*(OFFSET(Active_Portfolio!$M$12,1,0,ctPort,1)=\"New\")*(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))<=BA$113)*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=BB$112)*(OFFSET(Active_Portfolio!$G$12,1,0,ctPort,1)=$B125)*(OFFSET(Active_Portfolio!$M$12,1,0,ctPort,1)=\"New\")*(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))<=BB$113)*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=BC$112)*(OFFSET(Active_Portfolio!$G$12,1,0,ctPort,1)=$B125)*(OFFSET(Active_Portfolio!$M$12,1,0,ctPort,1)=\"New\")*(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))<=BC$113)*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=BD$112)*(OFFSET(Active_Portfolio!$G$12,1,0,ctPort,1)=$B125)*(OFFSET(Active_Portfolio!$M$12,1,0,ctPort,1)=\"New\")*(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))<=BD$113)*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=BE$112)*(OFFSET(Active_Portfolio!$G$12,1,0,ctPort,1)=$B125)*(OFFSET(Active_Portfolio!$M$12,1,0,ctPort,1)=\"New\")*(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))<=BE$113)*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=BF$112)*(OFFSET(Active_Portfolio!$G$12,1,0,ctPort,1)=$B125)*(OFFSET(Active_Portfolio!$M$12,1,0,ctPort,1)=\"New\")*(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))<=BF$113)*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=BG$112)*(OFFSET(Active_Portfolio!$G$12,1,0,ctPort,1)=$B125)*(OFFSET(Active_Portfolio!$M$12,1,0,ctPort,1)=\"New\")*(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))<=BG$113)*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=CL$112)*(OFFSET(Active_Portfolio!$G$12,1,0,ctPort,1)=$B125)*(OFFSET(Active_Portfolio!$M$12,1,0,ctPort,1)=\"New\")*(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))<=CL$113)*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=CM$112)*(OFFSET(Active_Portfolio!$G$12,1,0,ctPort,1)=$B125)*(OFFSET(Active_Portfolio!$M$12,1,0,ctPort,1)=\"New\")*(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))<=CM$113)*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=CN$112)*(OFFSET(Active_Portfolio!$G$12,1,0,ctPort,1)=$B125)*(OFFSET(Active_Portfolio!$M$12,1,0,ctPort,1)=\"New\")*(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))<=CN$113)*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=CO$112)*(OFFSET(Active_Portfolio!$G$12,1,0,ctPort,1)=$B125)*(OFFSET(Active_Portfolio!$M$12,1,0,ctPort,1)=\"New\")*(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))<=CO$113)*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=CP$112)*(OFFSET(Active_Portfolio!$G$12,1,0,ctPort,1)=$B125)*(OFFSET(Active_Portfolio!$M$12,1,0,ctPort,1)=\"New\")*(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))<=CP$113)*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=CQ$112)*(OFFSET(Active_Portfolio!$G$12,1,0,ctPort,1)=$B125)*(OFFSET(Active_Portfolio!$M$12,1,0,ctPort,1)=\"New\")*(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))<=CQ$113)*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=CR$112)*(OFFSET(Active_Portfolio!$G$12,1,0,ctPort,1)=$B125)*(OFFSET(Active_Portfolio!$M$12,1,0,ctPort,1)=\"New\")*(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))<=CR$113)*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=CS$112)*(OFFSET(Active_Portfolio!$G$12,1,0,ctPort,1)=$B125)*(OFFSET(Active_Portfolio!$M$12,1,0,ctPort,1)=\"New\")*(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))<=CS$113)*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=CT$112)*(OFFSET(Active_Portfolio!$G$12,1,0,ctPort,1)=$B125)*(OFFSET(Active_Portfolio!$M$12,1,0,ctPort,1)=\"New\")*(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))<=CT$113)*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=CU$112)*(OFFSET(Active_Portfolio!$G$12,1,0,ctPort,1)=$B125)*(OFFSET(Active_Portfolio!$M$12,1,0,ctPort,1)=\"New\")*(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))<=CU$113)*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=CV$112)*(OFFSET(Active_Portfolio!$G$12,1,0,ctPort,1)=$B125)*(OFFSET(Active_Portfolio!$M$12,1,0,ctPort,1)=\"New\")*(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))<=CV$113)*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=CW$112)*(OFFSET(Active_Portfolio!$G$12,1,0,ctPort,1)=$B125)*(OFFSET(Active_Portfolio!$M$12,1,0,ctPort,1)=\"New\")*(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))<=CW$113)*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=CX$112)*(OFFSET(Active_Portfolio!$G$12,1,0,ctPort,1)=$B125)*(OFFSET(Active_Portfolio!$M$12,1,0,ctPort,1)=\"New\")*(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))<=CX$113)*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=CY$112)*(OFFSET(Active_Portfolio!$G$12,1,0,ctPort,1)=$B125)*(OFFSET(Active_Portfolio!$M$12,1,0,ctPort,1)=\"New\")*(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))<=CY$113)*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=CZ$112)*(OFFSET(Active_Portfolio!$G$12,1,0,ctPort,1)=$B125)*(OFFSET(Active_Portfolio!$M$12,1,0,ctPort,1)=\"New\")*(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))<=CZ$113)*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=DA$112)*(OFFSET(Active_Portfolio!$G$12,1,0,ctPort,1)=$B125)*(OFFSET(Active_Portfolio!$M$12,1,0,ctPort,1)=\"New\")*(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))<=DA$113)*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=DB$112)*(OFFSET(Active_Portfolio!$G$12,1,0,ctPort,1)=$B125)*(OFFSET(Active_Portfolio!$M$12,1,0,ctPort,1)=\"New\")*(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))<=DB$113)*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=DC$112)*(OFFSET(Active_Portfolio!$G$12,1,0,ctPort,1)=$B125)*(OFFSET(Active_Portfolio!$M$12,1,0,ctPort,1)=\"New\")*(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))<=DC$113)*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=DD$112)*(OFFSET(Active_Portfolio!$G$12,1,0,ctPort,1)=$B125)*(OFFSET(Active_Portfolio!$M$12,1,0,ctPort,1)=\"New\")*(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))<=DD$113)*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=DE$112)*(OFFSET(Active_Portfolio!$G$12,1,0,ctPort,1)=$B125)*(OFFSET(Active_Portfolio!$M$12,1,0,ctPort,1)=\"New\")*(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))<=DE$113)*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=DF$112)*(OFFSET(Active_Portfolio!$G$12,1,0,ctPort,1)=$B125)*(OFFSET(Active_Portfolio!$M$12,1,0,ctPort,1)=\"New\")*(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))<=DF$113)*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":0}]
[null,"Marin County",{"$f":"INDEX(Tx_Mapping!$B$8:$B$107,MATCH($B138,Tx_Mapping!$A$8:$A$107,0))","v":"Marin County"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(SUMPRODUCT((OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$B$12,1,0,ctPort,1)>2)*(OFFSET(Active_Portfolio!$G$12,1,0,ctPort,1)=$B138)*(OFFSET(Active_Portfolio!$M$12,1,0,ctPort,1)=\"New\")*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1))>0,1,0)","v":0},null,null,{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=AM$112)*(OFFSET(Active_Portfolio!$G$12,1,0,ctPort,1)=$B138)*(OFFSET(Active_Portfolio!$M$12,1,0,ctPort,1)=\"New\")*(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))<=AM$113)*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=AN$112)*(OFFSET(Active_Portfolio!$G$12,1,0,ctPort,1)=$B138)*(OFFSET(Active_Portfolio!$M$12,1,0,ctPort,1)=\"New\")*(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))<=AN$113)*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=AO$112)*(OFFSET(Active_Portfolio!$G$12,1,0,ctPort,1)=$B138)*(OFFSET(Active_Portfolio!$M$12,1,0,ctPort,1)=\"New\")*(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))<=AO$113)*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=AP$112)*(OFFSET(Active_Portfolio!$G$12,1,0,ctPort,1)=$B138)*(OFFSET(Active_Portfolio!$M$12,1,0,ctPort,1)=\"New\")*(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))<=AP$113)*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=AQ$112)*(OFFSET(Active_Portfolio!$G$12,1,0,ctPort,1)=$B138)*(OFFSET(Active_Portfolio!$M$12,1,0,ctPort,1)=\"New\")*(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))<=AQ$113)*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=AR$112)*(OFFSET(Active_Portfolio!$G$12,1,0,ctPort,1)=$B138)*(OFFSET(Active_Portfolio!$M$12,1,0,ctPort,1)=\"New\")*(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))<=AR$113)*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=AS$112)*(OFFSET(Active_Portfolio!$G$12,1,0,ctPort,1)=$B138)*(OFFSET(Active_Portfolio!$M$12,1,0,ctPort,1)=\"New\")*(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))<=AS$113)*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=AT$112)*(OFFSET(Active_Portfolio!$G$12,1,0,ctPort,1)=$B138)*(OFFSET(Active_Portfolio!$M$12,1,0,ctPort,1)=\"New\")*(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))<=AT$113)*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=AU$112)*(OFFSET(Active_Portfolio!$G$12,1,0,ctPort,1)=$B138)*(OFFSET(Active_Portfolio!$M$12,1,0,ctPort,1)=\"New\")*(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))<=AU$113)*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=AV$112)*(OFFSET(Active_Portfolio!$G$12,1,0,ctPort,1)=$B138)*(OFFSET(Active_Portfolio!$M$12,1,0,ctPort,1)=\"New\")*(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))<=AV$113)*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=AW$112)*(OFFSET(Active_Portfolio!$G$12,1,0,ctPort,1)=$B138)*(OFFSET(Active_Portfolio!$M$12,1,0,ctPort,1)=\"New\")*(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))<=AW$113)*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=AX$112)*(OFFSET(Active_Portfolio!$G$12,1,0,ctPort,1)=$B138)*(OFFSET(Active_Portfolio!$M$12,1,0,ctPort,1)=\"New\")*(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))<=AX$113)*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=AY$112)*(OFFSET(Active_Portfolio!$G$12,1,0,ctPort,1)=$B138)*(OFFSET(Active_Portfolio!$M$12,1,0,ctPort,1)=\"New\")*(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))<=AY$113)*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=AZ$112)*(OFFSET(Active_Portfolio!$G$12,1,0,ctPort,1)=$B138)*(OFFSET(Active_Portfolio!$M$12,1,0,ctPort,1)=\"New\")*(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))<=AZ$113)*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=BA$112)*(OFFSET(Active_Portfolio!$G$12,1,0,ctPort,1)=$B138)*(OFFSET(Active_Portfolio!$M$12,1,0,ctPort,1)=\"New\")*(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))<=BA$113)*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=BB$112)*(OFFSET(Active_Portfolio!$G$12,1,0,ctPort,1)=$B138)*(OFFSET(Active_Portfolio!$M$12,1,0,ctPort,1)=\"New\")*(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))<=BB$113)*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=BC$112)*(OFFSET(Active_Portfolio!$G$12,1,0,ctPort,1)=$B138)*(OFFSET(Active_Portfolio!$M$12,1,0,ctPort,1)=\"New\")*(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))<=BC$113)*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=BD$112)*(OFFSET(Active_Portfolio!$G$12,1,0,ctPort,1)=$B138)*(OFFSET(Active_Portfolio!$M$12,1,0,ctPort,1)=\"New\")*(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))<=BD$113)*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=BE$112)*(OFFSET(Active_Portfolio!$G$12,1,0,ctPort,1)=$B138)*(OFFSET(Active_Portfolio!$M$12,1,0,ctPort,1)=\"New\")*(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))<=BE$113)*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=BF$112)*(OFFSET(Active_Portfolio!$G$12,1,0,ctPort,1)=$B138)*(OFFSET(Active_Portfolio!$M$12,1,0,ctPort,1)=\"New\")*(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))<=BF$113)*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=BG$112)*(OFFSET(Active_Portfolio!$G$12,1,0,ctPort,1)=$B138)*(OFFSET(Active_Portfolio!$M$12,1,0,ctPort,1)=\"New\")*(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))<=BG$113)*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=CL$112)*(OFFSET(Active_Portfolio!$G$12,1,0,ctPort,1)=$B138)*(OFFSET(Active_Portfolio!$M$12,1,0,ctPort,1)=\"New\")*(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))<=CL$113)*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=CM$112)*(OFFSET(Active_Portfolio!$G$12,1,0,ctPort,1)=$B138)*(OFFSET(Active_Portfolio!$M$12,1,0,ctPort,1)=\"New\")*(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))<=CM$113)*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=CN$112)*(OFFSET(Active_Portfolio!$G$12,1,0,ctPort,1)=$B138)*(OFFSET(Active_Portfolio!$M$12,1,0,ctPort,1)=\"New\")*(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))<=CN$113)*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=CO$112)*(OFFSET(Active_Portfolio!$G$12,1,0,ctPort,1)=$B138)*(OFFSET(Active_Portfolio!$M$12,1,0,ctPort,1)=\"New\")*(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))<=CO$113)*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=CP$112)*(OFFSET(Active_Portfolio!$G$12,1,0,ctPort,1)=$B138)*(OFFSET(Active_Portfolio!$M$12,1,0,ctPort,1)=\"New\")*(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))<=CP$113)*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=CQ$112)*(OFFSET(Active_Portfolio!$G$12,1,0,ctPort,1)=$B138)*(OFFSET(Active_Portfolio!$M$12,1,0,ctPort,1)=\"New\")*(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))<=CQ$113)*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=CR$112)*(OFFSET(Active_Portfolio!$G$12,1,0,ctPort,1)=$B138)*(OFFSET(Active_Portfolio!$M$12,1,0,ctPort,1)=\"New\")*(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))<=CR$113)*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=CS$112)*(OFFSET(Active_Portfolio!$G$12,1,0,ctPort,1)=$B138)*(OFFSET(Active_Portfolio!$M$12,1,0,ctPort,1)=\"New\")*(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))<=CS$113)*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=CT$112)*(OFFSET(Active_Portfolio!$G$12,1,0,ctPort,1)=$B138)*(OFFSET(Active_Portfolio!$M$12,1,0,ctPort,1)=\"New\")*(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))<=CT$113)*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=CU$112)*(OFFSET(Active_Portfolio!$G$12,1,0,ctPort,1)=$B138)*(OFFSET(Active_Portfolio!$M$12,1,0,ctPort,1)=\"New\")*(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))<=CU$113)*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=CV$112)*(OFFSET(Active_Portfolio!$G$12,1,0,ctPort,1)=$B138)*(OFFSET(Active_Portfolio!$M$12,1,0,ctPort,1)=\"New\")*(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))<=CV$113)*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=CW$112)*(OFFSET(Active_Portfolio!$G$12,1,0,ctPort,1)=$B138)*(OFFSET(Active_Portfolio!$M$12,1,0,ctPort,1)=\"New\")*(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))<=CW$113)*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=CX$112)*(OFFSET(Active_Portfolio!$G$12,1,0,ctPort,1)=$B138)*(OFFSET(Active_Portfolio!$M$12,1,0,ctPort,1)=\"New\")*(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))<=CX$113)*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=CY$112)*(OFFSET(Active_Portfolio!$G$12,1,0,ctPort,1)=$B138)*(OFFSET(Active_Portfolio!$M$12,1,0,ctPort,1)=\"New\")*(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))<=CY$113)*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=CZ$112)*(OFFSET(Active_Portfolio!$G$12,1,0,ctPort,1)=$B138)*(OFFSET(Active_Portfolio!$M$12,1,0,ctPort,1)=\"New\")*(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))<=CZ$113)*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=DA$112)*(OFFSET(Active_Portfolio!$G$12,1,0,ctPort,1)=$B138)*(OFFSET(Active_Portfolio!$M$12,1,0,ctPort,1)=\"New\")*(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))<=DA$113)*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=DB$112)*(OFFSET(Active_Portfolio!$G$12,1,0,ctPort,1)=$B138)*(OFFSET(Active_Portfolio!$M$12,1,0,ctPort,1)=\"New\")*(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))<=DB$113)*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=DC$112)*(OFFSET(Active_Portfolio!$G$12,1,0,ctPort,1)=$B138)*(OFFSET(Active_Portfolio!$M$12,1,0,ctPort,1)=\"New\")*(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))<=DC$113)*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=DD$112)*(OFFSET(Active_Portfolio!$G$12,1,0,ctPort,1)=$B138)*(OFFSET(Active_Portfolio!$M$12,1,0,ctPort,1)=\"New\")*(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))<=DD$113)*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=DE$112)*(OFFSET(Active_Portfolio!$G$12,1,0,ctPort,1)=$B138)*(OFFSET(Active_Portfolio!$M$12,1,0,ctPort,1)=\"New\")*(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))<=DE$113)*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=DF$112)*(OFFSET(Active_Portfolio!$G$12,1,0,ctPort,1)=$B138)*(OFFSET(Active_Portfolio!$M$12,1,0,ctPort,1)=\"New\")*(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))<=DF$113)*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":0}]
[null,"Mendocino County",{"$f":"INDEX(Tx_Mapping!$B$8:$B$107,MATCH($B140,Tx_Mapping!$A$8:$A$107,0))","v":"Mendocino County"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(SUMPRODUCT((OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$B$12,1,0,ctPort,1)>2)*(OFFSET(Active_Portfolio!$G$12,1,0,ctPort,1)=$B140)*(OFFSET(Active_Portfolio!$M$12,1,0,ctPort,1)=\"New\")*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1))>0,1,0)","v":0},null,null,{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=AM$112)*(OFFSET(Active_Portfolio!$G$12,1,0,ctPort,1)=$B140)*(OFFSET(Active_Portfolio!$M$12,1,0,ctPort,1)=\"New\")*(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))<=AM$113)*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=AN$112)*(OFFSET(Active_Portfolio!$G$12,1,0,ctPort,1)=$B140)*(OFFSET(Active_Portfolio!$M$12,1,0,ctPort,1)=\"New\")*(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))<=AN$113)*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=AO$112)*(OFFSET(Active_Portfolio!$G$12,1,0,ctPort,1)=$B140)*(OFFSET(Active_Portfolio!$M$12,1,0,ctPort,1)=\"New\")*(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))<=AO$113)*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=AP$112)*(OFFSET(Active_Portfolio!$G$12,1,0,ctPort,1)=$B140)*(OFFSET(Active_Portfolio!$M$12,1,0,ctPort,1)=\"New\")*(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))<=AP$113)*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=AQ$112)*(OFFSET(Active_Portfolio!$G$12,1,0,ctPort,1)=$B140)*(OFFSET(Active_Portfolio!$M$12,1,0,ctPort,1)=\"New\")*(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))<=AQ$113)*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=AR$112)*(OFFSET(Active_Portfolio!$G$12,1,0,ctPort,1)=$B140)*(OFFSET(Active_Portfolio!$M$12,1,0,ctPort,1)=\"New\")*(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))<=AR$113)*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=AS$112)*(OFFSET(Active_Portfolio!$G$12,1,0,ctPort,1)=$B140)*(OFFSET(Active_Portfolio!$M$12,1,0,ctPort,1)=\"New\")*(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))<=AS$113)*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=AT$112)*(OFFSET(Active_Portfolio!$G$12,1,0,ctPort,1)=$B140)*(OFFSET(Active_Portfolio!$M$12,1,0,ctPort,1)=\"New\")*(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))<=AT$113)*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=AU$112)*(OFFSET(Active_Portfolio!$G$12,1,0,ctPort,1)=$B140)*(OFFSET(Active_Portfolio!$M$12,1,0,ctPort,1)=\"New\")*(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))<=AU$113)*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=AV$112)*(OFFSET(Active_Portfolio!$G$12,1,0,ctPort,1)=$B140)*(OFFSET(Active_Portfolio!$M$12,1,0,ctPort,1)=\"New\")*(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))<=AV$113)*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=AW$112)*(OFFSET(Active_Portfolio!$G$12,1,0,ctPort,1)=$B140)*(OFFSET(Active_Portfolio!$M$12,1,0,ctPort,1)=\"New\")*(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))<=AW$113)*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=AX$112)*(OFFSET(Active_Portfolio!$G$12,1,0,ctPort,1)=$B140)*(OFFSET(Active_Portfolio!$M$12,1,0,ctPort,1)=\"New\")*(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))<=AX$113)*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=AY$112)*(OFFSET(Active_Portfolio!$G$12,1,0,ctPort,1)=$B140)*(OFFSET(Active_Portfolio!$M$12,1,0,ctPort,1)=\"New\")*(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))<=AY$113)*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=AZ$112)*(OFFSET(Active_Portfolio!$G$12,1,0,ctPort,1)=$B140)*(OFFSET(Active_Portfolio!$M$12,1,0,ctPort,1)=\"New\")*(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))<=AZ$113)*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=BA$112)*(OFFSET(Active_Portfolio!$G$12,1,0,ctPort,1)=$B140)*(OFFSET(Active_Portfolio!$M$12,1,0,ctPort,1)=\"New\")*(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))<=BA$113)*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=BB$112)*(OFFSET(Active_Portfolio!$G$12,1,0,ctPort,1)=$B140)*(OFFSET(Active_Portfolio!$M$12,1,0,ctPort,1)=\"New\")*(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))<=BB$113)*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=BC$112)*(OFFSET(Active_Portfolio!$G$12,1,0,ctPort,1)=$B140)*(OFFSET(Active_Portfolio!$M$12,1,0,ctPort,1)=\"New\")*(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))<=BC$113)*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=BD$112)*(OFFSET(Active_Portfolio!$G$12,1,0,ctPort,1)=$B140)*(OFFSET(Active_Portfolio!$M$12,1,0,ctPort,1)=\"New\")*(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))<=BD$113)*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=BE$112)*(OFFSET(Active_Portfolio!$G$12,1,0,ctPort,1)=$B140)*(OFFSET(Active_Portfolio!$M$12,1,0,ctPort,1)=\"New\")*(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))<=BE$113)*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=BF$112)*(OFFSET(Active_Portfolio!$G$12,1,0,ctPort,1)=$B140)*(OFFSET(Active_Portfolio!$M$12,1,0,ctPort,1)=\"New\")*(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))<=BF$113)*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=BG$112)*(OFFSET(Active_Portfolio!$G$12,1,0,ctPort,1)=$B140)*(OFFSET(Active_Portfolio!$M$12,1,0,ctPort,1)=\"New\")*(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))<=BG$113)*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=CL$112)*(OFFSET(Active_Portfolio!$G$12,1,0,ctPort,1)=$B140)*(OFFSET(Active_Portfolio!$M$12,1,0,ctPort,1)=\"New\")*(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))<=CL$113)*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=CM$112)*(OFFSET(Active_Portfolio!$G$12,1,0,ctPort,1)=$B140)*(OFFSET(Active_Portfolio!$M$12,1,0,ctPort,1)=\"New\")*(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))<=CM$113)*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=CN$112)*(OFFSET(Active_Portfolio!$G$12,1,0,ctPort,1)=$B140)*(OFFSET(Active_Portfolio!$M$12,1,0,ctPort,1)=\"New\")*(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))<=CN$113)*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=CO$112)*(OFFSET(Active_Portfolio!$G$12,1,0,ctPort,1)=$B140)*(OFFSET(Active_Portfolio!$M$12,1,0,ctPort,1)=\"New\")*(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))<=CO$113)*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=CP$112)*(OFFSET(Active_Portfolio!$G$12,1,0,ctPort,1)=$B140)*(OFFSET(Active_Portfolio!$M$12,1,0,ctPort,1)=\"New\")*(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))<=CP$113)*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=CQ$112)*(OFFSET(Active_Portfolio!$G$12,1,0,ctPort,1)=$B140)*(OFFSET(Active_Portfolio!$M$12,1,0,ctPort,1)=\"New\")*(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))<=CQ$113)*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=CR$112)*(OFFSET(Active_Portfolio!$G$12,1,0,ctPort,1)=$B140)*(OFFSET(Active_Portfolio!$M$12,1,0,ctPort,1)=\"New\")*(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))<=CR$113)*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=CS$112)*(OFFSET(Active_Portfolio!$G$12,1,0,ctPort,1)=$B140)*(OFFSET(Active_Portfolio!$M$12,1,0,ctPort,1)=\"New\")*(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))<=CS$113)*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=CT$112)*(OFFSET(Active_Portfolio!$G$12,1,0,ctPort,1)=$B140)*(OFFSET(Active_Portfolio!$M$12,1,0,ctPort,1)=\"New\")*(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))<=CT$113)*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=CU$112)*(OFFSET(Active_Portfolio!$G$12,1,0,ctPort,1)=$B140)*(OFFSET(Active_Portfolio!$M$12,1,0,ctPort,1)=\"New\")*(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))<=CU$113)*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=CV$112)*(OFFSET(Active_Portfolio!$G$12,1,0,ctPort,1)=$B140)*(OFFSET(Active_Portfolio!$M$12,1,0,ctPort,1)=\"New\")*(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))<=CV$113)*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=CW$112)*(OFFSET(Active_Portfolio!$G$12,1,0,ctPort,1)=$B140)*(OFFSET(Active_Portfolio!$M$12,1,0,ctPort,1)=\"New\")*(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))<=CW$113)*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=CX$112)*(OFFSET(Active_Portfolio!$G$12,1,0,ctPort,1)=$B140)*(OFFSET(Active_Portfolio!$M$12,1,0,ctPort,1)=\"New\")*(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))<=CX$113)*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=CY$112)*(OFFSET(Active_Portfolio!$G$12,1,0,ctPort,1)=$B140)*(OFFSET(Active_Portfolio!$M$12,1,0,ctPort,1)=\"New\")*(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))<=CY$113)*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=CZ$112)*(OFFSET(Active_Portfolio!$G$12,1,0,ctPort,1)=$B140)*(OFFSET(Active_Portfolio!$M$12,1,0,ctPort,1)=\"New\")*(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))<=CZ$113)*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=DA$112)*(OFFSET(Active_Portfolio!$G$12,1,0,ctPort,1)=$B140)*(OFFSET(Active_Portfolio!$M$12,1,0,ctPort,1)=\"New\")*(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))<=DA$113)*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=DB$112)*(OFFSET(Active_Portfolio!$G$12,1,0,ctPort,1)=$B140)*(OFFSET(Active_Portfolio!$M$12,1,0,ctPort,1)=\"New\")*(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))<=DB$113)*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=DC$112)*(OFFSET(Active_Portfolio!$G$12,1,0,ctPort,1)=$B140)*(OFFSET(Active_Portfolio!$M$12,1,0,ctPort,1)=\"New\")*(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))<=DC$113)*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=DD$112)*(OFFSET(Active_Portfolio!$G$12,1,0,ctPort,1)=$B140)*(OFFSET(Active_Portfolio!$M$12,1,0,ctPort,1)=\"New\")*(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))<=DD$113)*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=DE$112)*(OFFSET(Active_Portfolio!$G$12,1,0,ctPort,1)=$B140)*(OFFSET(Active_Portfolio!$M$12,1,0,ctPort,1)=\"New\")*(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))<=DE$113)*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=DF$112)*(OFFSET(Active_Portfolio!$G$12,1,0,ctPort,1)=$B140)*(OFFSET(Active_Portfolio!$M$12,1,0,ctPort,1)=\"New\")*(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))<=DF$113)*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":0}]
[null,"Sacramento River",{"$f":"INDEX(Tx_Mapping!$B$8:$B$107,MATCH($B155,Tx_Mapping!$A$8:$A$107,0))","v":"Sacramento River"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(SUMPRODUCT((OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$B$12,1,0,ctPort,1)>2)*(OFFSET(Active_Portfolio!$G$12,1,0,ctPort,1)=$B155)*(OFFSET(Active_Portfolio!$M$12,1,0,ctPort,1)=\"New\")*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1))>0,1,0)","v":1},null,null,{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=AM$112)*(OFFSET(Active_Portfolio!$G$12,1,0,ctPort,1)=$B155)*(OFFSET(Active_Portfolio!$M$12,1,0,ctPort,1)=\"New\")*(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))<=AM$113)*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=AN$112)*(OFFSET(Active_Portfolio!$G$12,1,0,ctPort,1)=$B155)*(OFFSET(Active_Portfolio!$M$12,1,0,ctPort,1)=\"New\")*(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))<=AN$113)*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=AO$112)*(OFFSET(Active_Portfolio!$G$12,1,0,ctPort,1)=$B155)*(OFFSET(Active_Portfolio!$M$12,1,0,ctPort,1)=\"New\")*(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))<=AO$113)*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=AP$112)*(OFFSET(Active_Portfolio!$G$12,1,0,ctPort,1)=$B155)*(OFFSET(Active_Portfolio!$M$12,1,0,ctPort,1)=\"New\")*(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))<=AP$113)*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=AQ$112)*(OFFSET(Active_Portfolio!$G$12,1,0,ctPort,1)=$B155)*(OFFSET(Active_Portfolio!$M$12,1,0,ctPort,1)=\"New\")*(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))<=AQ$113)*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=AR$112)*(OFFSET(Active_Portfolio!$G$12,1,0,ctPort,1)=$B155)*(OFFSET(Active_Portfolio!$M$12,1,0,ctPort,1)=\"New\")*(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))<=AR$113)*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":0.83579999999999999},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=AS$112)*(OFFSET(Active_Portfolio!$G$12,1,0,ctPort,1)=$B155)*(OFFSET(Active_Portfolio!$M$12,1,0,ctPort,1)=\"New\")*(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))<=AS$113)*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":0.83579999999999999},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=AT$112)*(OFFSET(Active_Portfolio!$G$12,1,0,ctPort,1)=$B155)*(OFFSET(Active_Portfolio!$M$12,1,0,ctPort,1)=\"New\")*(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))<=AT$113)*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":35.75},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=AU$112)*(OFFSET(Active_Portfolio!$G$12,1,0,ctPort,1)=$B155)*(OFFSET(Active_Portfolio!$M$12,1,0,ctPort,1)=\"New\")*(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))<=AU$113)*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":35.75},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=AV$112)*(OFFSET(Active_Portfolio!$G$12,1,0,ctPort,1)=$B155)*(OFFSET(Active_Portfolio!$M$12,1,0,ctPort,1)=\"New\")*(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))<=AV$113)*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":35.75},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=AW$112)*(OFFSET(Active_Portfolio!$G$12,1,0,ctPort,1)=$B155)*(OFFSET(Active_Portfolio!$M$12,1,0,ctPort,1)=\"New\")*(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))<=AW$113)*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":35.75},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=AX$112)*(OFFSET(Active_Portfolio!$G$12,1,0,ctPort,1)=$B155)*(OFFSET(Active_Portfolio!$M$12,1,0,ctPort,1)=\"New\")*(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))<=AX$113)*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":35.75},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=AY$112)*(OFFSET(Active_Portfolio!$G$12,1,0,ctPort,1)=$B155)*(OFFSET(Active_Portfolio!$M$12,1,0,ctPort,1)=\"New\")*(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))<=AY$113)*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":35.75},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=AZ$112)*(OFFSET(Active_Portfolio!$G$12,1,0,ctPort,1)=$B155)*(OFFSET(Active_Portfolio!$M$12,1,0,ctPort,1)=\"New\")*(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))<=AZ$113)*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":35.75},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=BA$112)*(OFFSET(Active_Portfolio!$G$12,1,0,ctPort,1)=$B155)*(OFFSET(Active_Portfolio!$M$12,1,0,ctPort,1)=\"New\")*(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))<=BA$113)*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":35.75},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=BB$112)*(OFFSET(Active_Portfolio!$G$12,1,0,ctPort,1)=$B155)*(OFFSET(Active_Portfolio!$M$12,1,0,ctPort,1)=\"New\")*(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))<=BB$113)*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":35.75},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=BC$112)*(OFFSET(Active_Portfolio!$G$12,1,0,ctPort,1)=$B155)*(OFFSET(Active_Portfolio!$M$12,1,0,ctPort,1)=\"New\")*(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))<=BC$113)*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":35.75},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=BD$112)*(OFFSET(Active_Portfolio!$G$12,1,0,ctPort,1)=$B155)*(OFFSET(Active_Portfolio!$M$12,1,0,ctPort,1)=\"New\")*(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))<=BD$113)*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":1379.1441448685121},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=BE$112)*(OFFSET(Active_Portfolio!$G$12,1,0,ctPort,1)=$B155)*(OFFSET(Active_Portfolio!$M$12,1,0,ctPort,1)=\"New\")*(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))<=BE$113)*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":1535.75},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=BF$112)*(OFFSET(Active_Portfolio!$G$12,1,0,ctPort,1)=$B155)*(OFFSET(Active_Portfolio!$M$12,1,0,ctPort,1)=\"New\")*(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))<=BF$113)*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":1535.75},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=BG$112)*(OFFSET(Active_Portfolio!$G$12,1,0,ctPort,1)=$B155)*(OFFSET(Active_Portfolio!$M$12,1,0,ctPort,1)=\"New\")*(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))<=BG$113)*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":1535.75},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=CL$112)*(OFFSET(Active_Portfolio!$G$12,1,0,ctPort,1)=$B155)*(OFFSET(Active_Portfolio!$M$12,1,0,ctPort,1)=\"New\")*(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))<=CL$113)*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=CM$112)*(OFFSET(Active_Portfolio!$G$12,1,0,ctPort,1)=$B155)*(OFFSET(Active_Portfolio!$M$12,1,0,ctPort,1)=\"New\")*(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))<=CM$113)*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=CN$112)*(OFFSET(Active_Portfolio!$G$12,1,0,ctPort,1)=$B155)*(OFFSET(Active_Portfolio!$M$12,1,0,ctPort,1)=\"New\")*(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))<=CN$113)*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=CO$112)*(OFFSET(Active_Portfolio!$G$12,1,0,ctPort,1)=$B155)*(OFFSET(Active_Portfolio!$M$12,1,0,ctPort,1)=\"New\")*(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))<=CO$113)*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=CP$112)*(OFFSET(Active_Portfolio!$G$12,1,0,ctPort,1)=$B155)*(OFFSET(Active_Portfolio!$M$12,1,0,ctPort,1)=\"New\")*(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))<=CP$113)*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=CQ$112)*(OFFSET(Active_Portfolio!$G$12,1,0,ctPort,1)=$B155)*(OFFSET(Active_Portfolio!$M$12,1,0,ctPort,1)=\"New\")*(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))<=CQ$113)*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=CR$112)*(OFFSET(Active_Portfolio!$G$12,1,0,ctPort,1)=$B155)*(OFFSET(Active_Portfolio!$M$12,1,0,ctPort,1)=\"New\")*(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))<=CR$113)*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=CS$112)*(OFFSET(Active_Portfolio!$G$12,1,0,ctPort,1)=$B155)*(OFFSET(Active_Portfolio!$M$12,1,0,ctPort,1)=\"New\")*(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))<=CS$113)*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=CT$112)*(OFFSET(Active_Portfolio!$G$12,1,0,ctPort,1)=$B155)*(OFFSET(Active_Portfolio!$M$12,1,0,ctPort,1)=\"New\")*(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))<=CT$113)*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=CU$112)*(OFFSET(Active_Portfolio!$G$12,1,0,ctPort,1)=$B155)*(OFFSET(Active_Portfolio!$M$12,1,0,ctPort,1)=\"New\")*(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))<=CU$113)*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=CV$112)*(OFFSET(Active_Portfolio!$G$12,1,0,ctPort,1)=$B155)*(OFFSET(Active_Portfolio!$M$12,1,0,ctPort,1)=\"New\")*(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))<=CV$113)*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=CW$112)*(OFFSET(Active_Portfolio!$G$12,1,0,ctPort,1)=$B155)*(OFFSET(Active_Portfolio!$M$12,1,0,ctPort,1)=\"New\")*(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))<=CW$113)*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=CX$112)*(OFFSET(Active_Portfolio!$G$12,1,0,ctPort,1)=$B155)*(OFFSET(Active_Portfolio!$M$12,1,0,ctPort,1)=\"New\")*(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))<=CX$113)*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=CY$112)*(OFFSET(Active_Portfolio!$G$12,1,0,ctPort,1)=$B155)*(OFFSET(Active_Portfolio!$M$12,1,0,ctPort,1)=\"New\")*(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))<=CY$113)*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=CZ$112)*(OFFSET(Active_Portfolio!$G$12,1,0,ctPort,1)=$B155)*(OFFSET(Active_Portfolio!$M$12,1,0,ctPort,1)=\"New\")*(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))<=CZ$113)*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=DA$112)*(OFFSET(Active_Portfolio!$G$12,1,0,ctPort,1)=$B155)*(OFFSET(Active_Portfolio!$M$12,1,0,ctPort,1)=\"New\")*(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))<=DA$113)*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=DB$112)*(OFFSET(Active_Portfolio!$G$12,1,0,ctPort,1)=$B155)*(OFFSET(Active_Portfolio!$M$12,1,0,ctPort,1)=\"New\")*(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))<=DB$113)*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=DC$112)*(OFFSET(Active_Portfolio!$G$12,1,0,ctPort,1)=$B155)*(OFFSET(Active_Portfolio!$M$12,1,0,ctPort,1)=\"New\")*(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))<=DC$113)*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=DD$112)*(OFFSET(Active_Portfolio!$G$12,1,0,ctPort,1)=$B155)*(OFFSET(Active_Portfolio!$M$12,1,0,ctPort,1)=\"New\")*(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))<=DD$113)*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=DE$112)*(OFFSET(Active_Portfolio!$G$12,1,0,ctPort,1)=$B155)*(OFFSET(Active_Portfolio!$M$12,1,0,ctPort,1)=\"New\")*(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))<=DE$113)*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=DF$112)*(OFFSET(Active_Portfolio!$G$12,1,0,ctPort,1)=$B155)*(OFFSET(Active_Portfolio!$M$12,1,0,ctPort,1)=\"New\")*(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))<=DF$113)*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":0}]
[null,"San Diego North Central",{"$f":"INDEX(Tx_Mapping!$B$8:$B$107,MATCH($B160,Tx_Mapping!$A$8:$A$107,0))","v":"San Diego North Central"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(SUMPRODUCT((OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$B$12,1,0,ctPort,1)>2)*(OFFSET(Active_Portfolio!$G$12,1,0,ctPort,1)=$B160)*(OFFSET(Active_Portfolio!$M$12,1,0,ctPort,1)=\"New\")*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1))>0,1,0)","v":0},null,null,{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=AM$112)*(OFFSET(Active_Portfolio!$G$12,1,0,ctPort,1)=$B160)*(OFFSET(Active_Portfolio!$M$12,1,0,ctPort,1)=\"New\")*(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))<=AM$113)*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=AN$112)*(OFFSET(Active_Portfolio!$G$12,1,0,ctPort,1)=$B160)*(OFFSET(Active_Portfolio!$M$12,1,0,ctPort,1)=\"New\")*(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))<=AN$113)*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=AO$112)*(OFFSET(Active_Portfolio!$G$12,1,0,ctPort,1)=$B160)*(OFFSET(Active_Portfolio!$M$12,1,0,ctPort,1)=\"New\")*(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))<=AO$113)*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=AP$112)*(OFFSET(Active_Portfolio!$G$12,1,0,ctPort,1)=$B160)*(OFFSET(Active_Portfolio!$M$12,1,0,ctPort,1)=\"New\")*(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))<=AP$113)*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=AQ$112)*(OFFSET(Active_Portfolio!$G$12,1,0,ctPort,1)=$B160)*(OFFSET(Active_Portfolio!$M$12,1,0,ctPort,1)=\"New\")*(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))<=AQ$113)*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=AR$112)*(OFFSET(Active_Portfolio!$G$12,1,0,ctPort,1)=$B160)*(OFFSET(Active_Portfolio!$M$12,1,0,ctPort,1)=\"New\")*(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))<=AR$113)*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":4.4771999999999998},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=AS$112)*(OFFSET(Active_Portfolio!$G$12,1,0,ctPort,1)=$B160)*(OFFSET(Active_Portfolio!$M$12,1,0,ctPort,1)=\"New\")*(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))<=AS$113)*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":4.4771999999999998},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=AT$112)*(OFFSET(Active_Portfolio!$G$12,1,0,ctPort,1)=$B160)*(OFFSET(Active_Portfolio!$M$12,1,0,ctPort,1)=\"New\")*(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))<=AT$113)*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":4.4771999999999998},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=AU$112)*(OFFSET(Active_Portfolio!$G$12,1,0,ctPort,1)=$B160)*(OFFSET(Active_Portfolio!$M$12,1,0,ctPort,1)=\"New\")*(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))<=AU$113)*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":4.4771999999999998},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=AV$112)*(OFFSET(Active_Portfolio!$G$12,1,0,ctPort,1)=$B160)*(OFFSET(Active_Portfolio!$M$12,1,0,ctPort,1)=\"New\")*(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))<=AV$113)*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":4.4771999999999998},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=AW$112)*(OFFSET(Active_Portfolio!$G$12,1,0,ctPort,1)=$B160)*(OFFSET(Active_Portfolio!$M$12,1,0,ctPort,1)=\"New\")*(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))<=AW$113)*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":4.4771999999999998},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=AX$112)*(OFFSET(Active_Portfolio!$G$12,1,0,ctPort,1)=$B160)*(OFFSET(Active_Portfolio!$M$12,1,0,ctPort,1)=\"New\")*(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))<=AX$113)*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":4.4771999999999998},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=AY$112)*(OFFSET(Active_Portfolio!$G$12,1,0,ctPort,1)=$B160)*(OFFSET(Active_Portfolio!$M$12,1,0,ctPort,1)=\"New\")*(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))<=AY$113)*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":4.4771999999999998},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=AZ$112)*(OFFSET(Active_Portfolio!$G$12,1,0,ctPort,1)=$B160)*(OFFSET(Active_Portfolio!$M$12,1,0,ctPort,1)=\"New\")*(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))<=AZ$113)*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":4.4771999999999998},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=BA$112)*(OFFSET(Active_Portfolio!$G$12,1,0,ctPort,1)=$B160)*(OFFSET(Active_Portfolio!$M$12,1,0,ctPort,1)=\"New\")*(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))<=BA$113)*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":4.4771999999999998},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=BB$112)*(OFFSET(Active_Portfolio!$G$12,1,0,ctPort,1)=$B160)*(OFFSET(Active_Portfolio!$M$12,1,0,ctPort,1)=\"New\")*(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))<=BB$113)*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":4.4771999999999998},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=BC$112)*(OFFSET(Active_Portfolio!$G$12,1,0,ctPort,1)=$B160)*(OFFSET(Active_Portfolio!$M$12,1,0,ctPort,1)=\"New\")*(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))<=BC$113)*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":4.4771999999999998},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=BD$112)*(OFFSET(Active_Portfolio!$G$12,1,0,ctPort,1)=$B160)*(OFFSET(Active_Portfolio!$M$12,1,0,ctPort,1)=\"New\")*(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))<=BD$113)*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":4.4771999999999998},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=BE$112)*(OFFSET(Active_Portfolio!$G$12,1,0,ctPort,1)=$B160)*(OFFSET(Active_Portfolio!$M$12,1,0,ctPort,1)=\"New\")*(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))<=BE$113)*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":4.4771999999999998},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=BF$112)*(OFFSET(Active_Portfolio!$G$12,1,0,ctPort,1)=$B160)*(OFFSET(Active_Portfolio!$M$12,1,0,ctPort,1)=\"New\")*(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))<=BF$113)*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":4.4771999999999998},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=BG$112)*(OFFSET(Active_Portfolio!$G$12,1,0,ctPort,1)=$B160)*(OFFSET(Active_Portfolio!$M$12,1,0,ctPort,1)=\"New\")*(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))<=BG$113)*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":4.4771999999999998},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=CL$112)*(OFFSET(Active_Portfolio!$G$12,1,0,ctPort,1)=$B160)*(OFFSET(Active_Portfolio!$M$12,1,0,ctPort,1)=\"New\")*(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))<=CL$113)*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=CM$112)*(OFFSET(Active_Portfolio!$G$12,1,0,ctPort,1)=$B160)*(OFFSET(Active_Portfolio!$M$12,1,0,ctPort,1)=\"New\")*(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))<=CM$113)*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=CN$112)*(OFFSET(Active_Portfolio!$G$12,1,0,ctPort,1)=$B160)*(OFFSET(Active_Portfolio!$M$12,1,0,ctPort,1)=\"New\")*(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))<=CN$113)*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=CO$112)*(OFFSET(Active_Portfolio!$G$12,1,0,ctPort,1)=$B160)*(OFFSET(Active_Portfolio!$M$12,1,0,ctPort,1)=\"New\")*(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))<=CO$113)*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=CP$112)*(OFFSET(Active_Portfolio!$G$12,1,0,ctPort,1)=$B160)*(OFFSET(Active_Portfolio!$M$12,1,0,ctPort,1)=\"New\")*(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))<=CP$113)*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=CQ$112)*(OFFSET(Active_Portfolio!$G$12,1,0,ctPort,1)=$B160)*(OFFSET(Active_Portfolio!$M$12,1,0,ctPort,1)=\"New\")*(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))<=CQ$113)*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=CR$112)*(OFFSET(Active_Portfolio!$G$12,1,0,ctPort,1)=$B160)*(OFFSET(Active_Portfolio!$M$12,1,0,ctPort,1)=\"New\")*(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))<=CR$113)*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=CS$112)*(OFFSET(Active_Portfolio!$G$12,1,0,ctPort,1)=$B160)*(OFFSET(Active_Portfolio!$M$12,1,0,ctPort,1)=\"New\")*(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))<=CS$113)*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=CT$112)*(OFFSET(Active_Portfolio!$G$12,1,0,ctPort,1)=$B160)*(OFFSET(Active_Portfolio!$M$12,1,0,ctPort,1)=\"New\")*(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))<=CT$113)*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=CU$112)*(OFFSET(Active_Portfolio!$G$12,1,0,ctPort,1)=$B160)*(OFFSET(Active_Portfolio!$M$12,1,0,ctPort,1)=\"New\")*(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))<=CU$113)*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=CV$112)*(OFFSET(Active_Portfolio!$G$12,1,0,ctPort,1)=$B160)*(OFFSET(Active_Portfolio!$M$12,1,0,ctPort,1)=\"New\")*(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))<=CV$113)*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=CW$112)*(OFFSET(Active_Portfolio!$G$12,1,0,ctPort,1)=$B160)*(OFFSET(Active_Portfolio!$M$12,1,0,ctPort,1)=\"New\")*(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))<=CW$113)*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=CX$112)*(OFFSET(Active_Portfolio!$G$12,1,0,ctPort,1)=$B160)*(OFFSET(Active_Portfolio!$M$12,1,0,ctPort,1)=\"New\")*(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))<=CX$113)*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=CY$112)*(OFFSET(Active_Portfolio!$G$12,1,0,ctPort,1)=$B160)*(OFFSET(Active_Portfolio!$M$12,1,0,ctPort,1)=\"New\")*(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))<=CY$113)*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=CZ$112)*(OFFSET(Active_Portfolio!$G$12,1,0,ctPort,1)=$B160)*(OFFSET(Active_Portfolio!$M$12,1,0,ctPort,1)=\"New\")*(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))<=CZ$113)*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=DA$112)*(OFFSET(Active_Portfolio!$G$12,1,0,ctPort,1)=$B160)*(OFFSET(Active_Portfolio!$M$12,1,0,ctPort,1)=\"New\")*(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))<=DA$113)*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=DB$112)*(OFFSET(Active_Portfolio!$G$12,1,0,ctPort,1)=$B160)*(OFFSET(Active_Portfolio!$M$12,1,0,ctPort,1)=\"New\")*(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))<=DB$113)*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=DC$112)*(OFFSET(Active_Portfolio!$G$12,1,0,ctPort,1)=$B160)*(OFFSET(Active_Portfolio!$M$12,1,0,ctPort,1)=\"New\")*(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))<=DC$113)*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=DD$112)*(OFFSET(Active_Portfolio!$G$12,1,0,ctPort,1)=$B160)*(OFFSET(Active_Portfolio!$M$12,1,0,ctPort,1)=\"New\")*(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))<=DD$113)*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=DE$112)*(OFFSET(Active_Portfolio!$G$12,1,0,ctPort,1)=$B160)*(OFFSET(Active_Portfolio!$M$12,1,0,ctPort,1)=\"New\")*(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))<=DE$113)*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=DF$112)*(OFFSET(Active_Portfolio!$G$12,1,0,ctPort,1)=$B160)*(OFFSET(Active_Portfolio!$M$12,1,0,ctPort,1)=\"New\")*(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))<=DF$113)*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":0}]
[null,"Stanislaus County (Partial)",{"$f":"INDEX(Tx_Mapping!$B$8:$B$107,MATCH($B171,Tx_Mapping!$A$8:$A$107,0))","v":"Stanislaus County (Partial)"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(SUMPRODUCT((OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$B$12,1,0,ctPort,1)>2)*(OFFSET(Active_Portfolio!$G$12,1,0,ctPort,1)=$B171)*(OFFSET(Active_Portfolio!$M$12,1,0,ctPort,1)=\"New\")*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1))>0,1,0)","v":0},null,null,{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=AM$112)*(OFFSET(Active_Portfolio!$G$12,1,0,ctPort,1)=$B171)*(OFFSET(Active_Portfolio!$M$12,1,0,ctPort,1)=\"New\")*(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))<=AM$113)*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=AN$112)*(OFFSET(Active_Portfolio!$G$12,1,0,ctPort,1)=$B171)*(OFFSET(Active_Portfolio!$M$12,1,0,ctPort,1)=\"New\")*(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))<=AN$113)*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=AO$112)*(OFFSET(Active_Portfolio!$G$12,1,0,ctPort,1)=$B171)*(OFFSET(Active_Portfolio!$M$12,1,0,ctPort,1)=\"New\")*(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))<=AO$113)*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=AP$112)*(OFFSET(Active_Portfolio!$G$12,1,0,ctPort,1)=$B171)*(OFFSET(Active_Portfolio!$M$12,1,0,ctPort,1)=\"New\")*(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))<=AP$113)*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=AQ$112)*(OFFSET(Active_Portfolio!$G$12,1,0,ctPort,1)=$B171)*(OFFSET(Active_Portfolio!$M$12,1,0,ctPort,1)=\"New\")*(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))<=AQ$113)*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=AR$112)*(OFFSET(Active_Portfolio!$G$12,1,0,ctPort,1)=$B171)*(OFFSET(Active_Portfolio!$M$12,1,0,ctPort,1)=\"New\")*(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))<=AR$113)*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=AS$112)*(OFFSET(Active_Portfolio!$G$12,1,0,ctPort,1)=$B171)*(OFFSET(Active_Portfolio!$M$12,1,0,ctPort,1)=\"New\")*(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))<=AS$113)*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=AT$112)*(OFFSET(Active_Portfolio!$G$12,1,0,ctPort,1)=$B171)*(OFFSET(Active_Portfolio!$M$12,1,0,ctPort,1)=\"New\")*(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))<=AT$113)*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=AU$112)*(OFFSET(Active_Portfolio!$G$12,1,0,ctPort,1)=$B171)*(OFFSET(Active_Portfolio!$M$12,1,0,ctPort,1)=\"New\")*(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))<=AU$113)*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=AV$112)*(OFFSET(Active_Portfolio!$G$12,1,0,ctPort,1)=$B171)*(OFFSET(Active_Portfolio!$M$12,1,0,ctPort,1)=\"New\")*(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))<=AV$113)*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=AW$112)*(OFFSET(Active_Portfolio!$G$12,1,0,ctPort,1)=$B171)*(OFFSET(Active_Portfolio!$M$12,1,0,ctPort,1)=\"New\")*(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))<=AW$113)*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=AX$112)*(OFFSET(Active_Portfolio!$G$12,1,0,ctPort,1)=$B171)*(OFFSET(Active_Portfolio!$M$12,1,0,ctPort,1)=\"New\")*(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))<=AX$113)*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=AY$112)*(OFFSET(Active_Portfolio!$G$12,1,0,ctPort,1)=$B171)*(OFFSET(Active_Portfolio!$M$12,1,0,ctPort,1)=\"New\")*(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))<=AY$113)*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=AZ$112)*(OFFSET(Active_Portfolio!$G$12,1,0,ctPort,1)=$B171)*(OFFSET(Active_Portfolio!$M$12,1,0,ctPort,1)=\"New\")*(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))<=AZ$113)*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=BA$112)*(OFFSET(Active_Portfolio!$G$12,1,0,ctPort,1)=$B171)*(OFFSET(Active_Portfolio!$M$12,1,0,ctPort,1)=\"New\")*(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))<=BA$113)*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=BB$112)*(OFFSET(Active_Portfolio!$G$12,1,0,ctPort,1)=$B171)*(OFFSET(Active_Portfolio!$M$12,1,0,ctPort,1)=\"New\")*(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))<=BB$113)*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=BC$112)*(OFFSET(Active_Portfolio!$G$12,1,0,ctPort,1)=$B171)*(OFFSET(Active_Portfolio!$M$12,1,0,ctPort,1)=\"New\")*(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))<=BC$113)*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=BD$112)*(OFFSET(Active_Portfolio!$G$12,1,0,ctPort,1)=$B171)*(OFFSET(Active_Portfolio!$M$12,1,0,ctPort,1)=\"New\")*(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))<=BD$113)*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=BE$112)*(OFFSET(Active_Portfolio!$G$12,1,0,ctPort,1)=$B171)*(OFFSET(Active_Portfolio!$M$12,1,0,ctPort,1)=\"New\")*(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))<=BE$113)*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=BF$112)*(OFFSET(Active_Portfolio!$G$12,1,0,ctPort,1)=$B171)*(OFFSET(Active_Portfolio!$M$12,1,0,ctPort,1)=\"New\")*(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))<=BF$113)*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=BG$112)*(OFFSET(Active_Portfolio!$G$12,1,0,ctPort,1)=$B171)*(OFFSET(Active_Portfolio!$M$12,1,0,ctPort,1)=\"New\")*(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))<=BG$113)*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=CL$112)*(OFFSET(Active_Portfolio!$G$12,1,0,ctPort,1)=$B171)*(OFFSET(Active_Portfolio!$M$12,1,0,ctPort,1)=\"New\")*(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))<=CL$113)*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=CM$112)*(OFFSET(Active_Portfolio!$G$12,1,0,ctPort,1)=$B171)*(OFFSET(Active_Portfolio!$M$12,1,0,ctPort,1)=\"New\")*(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))<=CM$113)*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=CN$112)*(OFFSET(Active_Portfolio!$G$12,1,0,ctPort,1)=$B171)*(OFFSET(Active_Portfolio!$M$12,1,0,ctPort,1)=\"New\")*(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))<=CN$113)*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=CO$112)*(OFFSET(Active_Portfolio!$G$12,1,0,ctPort,1)=$B171)*(OFFSET(Active_Portfolio!$M$12,1,0,ctPort,1)=\"New\")*(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))<=CO$113)*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=CP$112)*(OFFSET(Active_Portfolio!$G$12,1,0,ctPort,1)=$B171)*(OFFSET(Active_Portfolio!$M$12,1,0,ctPort,1)=\"New\")*(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))<=CP$113)*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=CQ$112)*(OFFSET(Active_Portfolio!$G$12,1,0,ctPort,1)=$B171)*(OFFSET(Active_Portfolio!$M$12,1,0,ctPort,1)=\"New\")*(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))<=CQ$113)*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=CR$112)*(OFFSET(Active_Portfolio!$G$12,1,0,ctPort,1)=$B171)*(OFFSET(Active_Portfolio!$M$12,1,0,ctPort,1)=\"New\")*(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))<=CR$113)*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=CS$112)*(OFFSET(Active_Portfolio!$G$12,1,0,ctPort,1)=$B171)*(OFFSET(Active_Portfolio!$M$12,1,0,ctPort,1)=\"New\")*(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))<=CS$113)*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=CT$112)*(OFFSET(Active_Portfolio!$G$12,1,0,ctPort,1)=$B171)*(OFFSET(Active_Portfolio!$M$12,1,0,ctPort,1)=\"New\")*(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))<=CT$113)*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=CU$112)*(OFFSET(Active_Portfolio!$G$12,1,0,ctPort,1)=$B171)*(OFFSET(Active_Portfolio!$M$12,1,0,ctPort,1)=\"New\")*(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))<=CU$113)*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=CV$112)*(OFFSET(Active_Portfolio!$G$12,1,0,ctPort,1)=$B171)*(OFFSET(Active_Portfolio!$M$12,1,0,ctPort,1)=\"New\")*(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))<=CV$113)*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=CW$112)*(OFFSET(Active_Portfolio!$G$12,1,0,ctPort,1)=$B171)*(OFFSET(Active_Portfolio!$M$12,1,0,ctPort,1)=\"New\")*(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))<=CW$113)*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=CX$112)*(OFFSET(Active_Portfolio!$G$12,1,0,ctPort,1)=$B171)*(OFFSET(Active_Portfolio!$M$12,1,0,ctPort,1)=\"New\")*(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))<=CX$113)*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=CY$112)*(OFFSET(Active_Portfolio!$G$12,1,0,ctPort,1)=$B171)*(OFFSET(Active_Portfolio!$M$12,1,0,ctPort,1)=\"New\")*(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))<=CY$113)*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=CZ$112)*(OFFSET(Active_Portfolio!$G$12,1,0,ctPort,1)=$B171)*(OFFSET(Active_Portfolio!$M$12,1,0,ctPort,1)=\"New\")*(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))<=CZ$113)*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=DA$112)*(OFFSET(Active_Portfolio!$G$12,1,0,ctPort,1)=$B171)*(OFFSET(Active_Portfolio!$M$12,1,0,ctPort,1)=\"New\")*(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))<=DA$113)*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=DB$112)*(OFFSET(Active_Portfolio!$G$12,1,0,ctPort,1)=$B171)*(OFFSET(Active_Portfolio!$M$12,1,0,ctPort,1)=\"New\")*(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))<=DB$113)*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=DC$112)*(OFFSET(Active_Portfolio!$G$12,1,0,ctPort,1)=$B171)*(OFFSET(Active_Portfolio!$M$12,1,0,ctPort,1)=\"New\")*(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))<=DC$113)*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=DD$112)*(OFFSET(Active_Portfolio!$G$12,1,0,ctPort,1)=$B171)*(OFFSET(Active_Portfolio!$M$12,1,0,ctPort,1)=\"New\")*(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))<=DD$113)*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=DE$112)*(OFFSET(Active_Portfolio!$G$12,1,0,ctPort,1)=$B171)*(OFFSET(Active_Portfolio!$M$12,1,0,ctPort,1)=\"New\")*(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))<=DE$113)*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=DF$112)*(OFFSET(Active_Portfolio!$G$12,1,0,ctPort,1)=$B171)*(OFFSET(Active_Portfolio!$M$12,1,0,ctPort,1)=\"New\")*(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))<=DF$113)*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":0}]
[null,"BC_NE",{"$f":"INDEX(Tx_Mapping!$B$8:$B$107,MATCH($B186,Tx_Mapping!$A$8:$A$107,0))","v":"BC_NE"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(SUMPRODUCT((OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$B$12,1,0,ctPort,1)>2)*(OFFSET(Active_Portfolio!$G$12,1,0,ctPort,1)=$B186)*(OFFSET(Active_Portfolio!$M$12,1,0,ctPort,1)=\"New\")*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1))>0,1,0)","v":0},null,null,{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=AM$112)*(OFFSET(Active_Portfolio!$G$12,1,0,ctPort,1)=$B186)*(OFFSET(Active_Portfolio!$M$12,1,0,ctPort,1)=\"New\")*(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))<=AM$113)*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=AN$112)*(OFFSET(Active_Portfolio!$G$12,1,0,ctPort,1)=$B186)*(OFFSET(Active_Portfolio!$M$12,1,0,ctPort,1)=\"New\")*(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))<=AN$113)*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=AO$112)*(OFFSET(Active_Portfolio!$G$12,1,0,ctPort,1)=$B186)*(OFFSET(Active_Portfolio!$M$12,1,0,ctPort,1)=\"New\")*(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))<=AO$113)*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=AP$112)*(OFFSET(Active_Portfolio!$G$12,1,0,ctPort,1)=$B186)*(OFFSET(Active_Portfolio!$M$12,1,0,ctPort,1)=\"New\")*(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))<=AP$113)*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=AQ$112)*(OFFSET(Active_Portfolio!$G$12,1,0,ctPort,1)=$B186)*(OFFSET(Active_Portfolio!$M$12,1,0,ctPort,1)=\"New\")*(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))<=AQ$113)*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=AR$112)*(OFFSET(Active_Portfolio!$G$12,1,0,ctPort,1)=$B186)*(OFFSET(Active_Portfolio!$M$12,1,0,ctPort,1)=\"New\")*(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))<=AR$113)*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=AS$112)*(OFFSET(Active_Portfolio!$G$12,1,0,ctPort,1)=$B186)*(OFFSET(Active_Portfolio!$M$12,1,0,ctPort,1)=\"New\")*(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))<=AS$113)*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=AT$112)*(OFFSET(Active_Portfolio!$G$12,1,0,ctPort,1)=$B186)*(OFFSET(Active_Portfolio!$M$12,1,0,ctPort,1)=\"New\")*(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))<=AT$113)*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=AU$112)*(OFFSET(Active_Portfolio!$G$12,1,0,ctPort,1)=$B186)*(OFFSET(Active_Portfolio!$M$12,1,0,ctPort,1)=\"New\")*(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))<=AU$113)*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=AV$112)*(OFFSET(Active_Portfolio!$G$12,1,0,ctPort,1)=$B186)*(OFFSET(Active_Portfolio!$M$12,1,0,ctPort,1)=\"New\")*(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))<=AV$113)*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=AW$112)*(OFFSET(Active_Portfolio!$G$12,1,0,ctPort,1)=$B186)*(OFFSET(Active_Portfolio!$M$12,1,0,ctPort,1)=\"New\")*(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))<=AW$113)*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=AX$112)*(OFFSET(Active_Portfolio!$G$12,1,0,ctPort,1)=$B186)*(OFFSET(Active_Portfolio!$M$12,1,0,ctPort,1)=\"New\")*(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))<=AX$113)*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=AY$112)*(OFFSET(Active_Portfolio!$G$12,1,0,ctPort,1)=$B186)*(OFFSET(Active_Portfolio!$M$12,1,0,ctPort,1)=\"New\")*(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))<=AY$113)*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=AZ$112)*(OFFSET(Active_Portfolio!$G$12,1,0,ctPort,1)=$B186)*(OFFSET(Active_Portfolio!$M$12,1,0,ctPort,1)=\"New\")*(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))<=AZ$113)*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=BA$112)*(OFFSET(Active_Portfolio!$G$12,1,0,ctPort,1)=$B186)*(OFFSET(Active_Portfolio!$M$12,1,0,ctPort,1)=\"New\")*(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))<=BA$113)*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=BB$112)*(OFFSET(Active_Portfolio!$G$12,1,0,ctPort,1)=$B186)*(OFFSET(Active_Portfolio!$M$12,1,0,ctPort,1)=\"New\")*(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))<=BB$113)*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=BC$112)*(OFFSET(Active_Portfolio!$G$12,1,0,ctPort,1)=$B186)*(OFFSET(Active_Portfolio!$M$12,1,0,ctPort,1)=\"New\")*(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))<=BC$113)*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=BD$112)*(OFFSET(Active_Portfolio!$G$12,1,0,ctPort,1)=$B186)*(OFFSET(Active_Portfolio!$M$12,1,0,ctPort,1)=\"New\")*(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))<=BD$113)*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=BE$112)*(OFFSET(Active_Portfolio!$G$12,1,0,ctPort,1)=$B186)*(OFFSET(Active_Portfolio!$M$12,1,0,ctPort,1)=\"New\")*(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))<=BE$113)*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=BF$112)*(OFFSET(Active_Portfolio!$G$12,1,0,ctPort,1)=$B186)*(OFFSET(Active_Portfolio!$M$12,1,0,ctPort,1)=\"New\")*(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))<=BF$113)*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=BG$112)*(OFFSET(Active_Portfolio!$G$12,1,0,ctPort,1)=$B186)*(OFFSET(Active_Portfolio!$M$12,1,0,ctPort,1)=\"New\")*(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))<=BG$113)*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=CL$112)*(OFFSET(Active_Portfolio!$G$12,1,0,ctPort,1)=$B186)*(OFFSET(Active_Portfolio!$M$12,1,0,ctPort,1)=\"New\")*(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))<=CL$113)*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=CM$112)*(OFFSET(Active_Portfolio!$G$12,1,0,ctPort,1)=$B186)*(OFFSET(Active_Portfolio!$M$12,1,0,ctPort,1)=\"New\")*(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))<=CM$113)*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=CN$112)*(OFFSET(Active_Portfolio!$G$12,1,0,ctPort,1)=$B186)*(OFFSET(Active_Portfolio!$M$12,1,0,ctPort,1)=\"New\")*(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))<=CN$113)*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=CO$112)*(OFFSET(Active_Portfolio!$G$12,1,0,ctPort,1)=$B186)*(OFFSET(Active_Portfolio!$M$12,1,0,ctPort,1)=\"New\")*(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))<=CO$113)*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=CP$112)*(OFFSET(Active_Portfolio!$G$12,1,0,ctPort,1)=$B186)*(OFFSET(Active_Portfolio!$M$12,1,0,ctPort,1)=\"New\")*(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))<=CP$113)*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=CQ$112)*(OFFSET(Active_Portfolio!$G$12,1,0,ctPort,1)=$B186)*(OFFSET(Active_Portfolio!$M$12,1,0,ctPort,1)=\"New\")*(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))<=CQ$113)*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=CR$112)*(OFFSET(Active_Portfolio!$G$12,1,0,ctPort,1)=$B186)*(OFFSET(Active_Portfolio!$M$12,1,0,ctPort,1)=\"New\")*(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))<=CR$113)*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=CS$112)*(OFFSET(Active_Portfolio!$G$12,1,0,ctPort,1)=$B186)*(OFFSET(Active_Portfolio!$M$12,1,0,ctPort,1)=\"New\")*(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))<=CS$113)*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=CT$112)*(OFFSET(Active_Portfolio!$G$12,1,0,ctPort,1)=$B186)*(OFFSET(Active_Portfolio!$M$12,1,0,ctPort,1)=\"New\")*(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))<=CT$113)*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=CU$112)*(OFFSET(Active_Portfolio!$G$12,1,0,ctPort,1)=$B186)*(OFFSET(Active_Portfolio!$M$12,1,0,ctPort,1)=\"New\")*(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))<=CU$113)*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=CV$112)*(OFFSET(Active_Portfolio!$G$12,1,0,ctPort,1)=$B186)*(OFFSET(Active_Portfolio!$M$12,1,0,ctPort,1)=\"New\")*(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))<=CV$113)*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=CW$112)*(OFFSET(Active_Portfolio!$G$12,1,0,ctPort,1)=$B186)*(OFFSET(Active_Portfolio!$M$12,1,0,ctPort,1)=\"New\")*(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))<=CW$113)*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=CX$112)*(OFFSET(Active_Portfolio!$G$12,1,0,ctPort,1)=$B186)*(OFFSET(Active_Portfolio!$M$12,1,0,ctPort,1)=\"New\")*(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))<=CX$113)*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=CY$112)*(OFFSET(Active_Portfolio!$G$12,1,0,ctPort,1)=$B186)*(OFFSET(Active_Portfolio!$M$12,1,0,ctPort,1)=\"New\")*(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))<=CY$113)*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=CZ$112)*(OFFSET(Active_Portfolio!$G$12,1,0,ctPort,1)=$B186)*(OFFSET(Active_Portfolio!$M$12,1,0,ctPort,1)=\"New\")*(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))<=CZ$113)*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=DA$112)*(OFFSET(Active_Portfolio!$G$12,1,0,ctPort,1)=$B186)*(OFFSET(Active_Portfolio!$M$12,1,0,ctPort,1)=\"New\")*(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))<=DA$113)*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=DB$112)*(OFFSET(Active_Portfolio!$G$12,1,0,ctPort,1)=$B186)*(OFFSET(Active_Portfolio!$M$12,1,0,ctPort,1)=\"New\")*(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))<=DB$113)*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=DC$112)*(OFFSET(Active_Portfolio!$G$12,1,0,ctPort,1)=$B186)*(OFFSET(Active_Portfolio!$M$12,1,0,ctPort,1)=\"New\")*(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))<=DC$113)*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=DD$112)*(OFFSET(Active_Portfolio!$G$12,1,0,ctPort,1)=$B186)*(OFFSET(Active_Portfolio!$M$12,1,0,ctPort,1)=\"New\")*(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))<=DD$113)*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=DE$112)*(OFFSET(Active_Portfolio!$G$12,1,0,ctPort,1)=$B186)*(OFFSET(Active_Portfolio!$M$12,1,0,ctPort,1)=\"New\")*(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))<=DE$113)*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=DF$112)*(OFFSET(Active_Portfolio!$G$12,1,0,ctPort,1)=$B186)*(OFFSET(Active_Portfolio!$M$12,1,0,ctPort,1)=\"New\")*(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))<=DF$113)*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":0}]
[null,"ID_SW",{"$f":"INDEX(Tx_Mapping!$B$8:$B$107,MATCH($B197,Tx_Mapping!$A$8:$A$107,0))","v":"ID_SW"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(SUMPRODUCT((OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$B$12,1,0,ctPort,1)>2)*(OFFSET(Active_Portfolio!$G$12,1,0,ctPort,1)=$B197)*(OFFSET(Active_Portfolio!$M$12,1,0,ctPort,1)=\"New\")*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1))>0,1,0)","v":0},null,null,{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=AM$112)*(OFFSET(Active_Portfolio!$G$12,1,0,ctPort,1)=$B197)*(OFFSET(Active_Portfolio!$M$12,1,0,ctPort,1)=\"New\")*(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))<=AM$113)*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=AN$112)*(OFFSET(Active_Portfolio!$G$12,1,0,ctPort,1)=$B197)*(OFFSET(Active_Portfolio!$M$12,1,0,ctPort,1)=\"New\")*(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))<=AN$113)*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=AO$112)*(OFFSET(Active_Portfolio!$G$12,1,0,ctPort,1)=$B197)*(OFFSET(Active_Portfolio!$M$12,1,0,ctPort,1)=\"New\")*(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))<=AO$113)*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=AP$112)*(OFFSET(Active_Portfolio!$G$12,1,0,ctPort,1)=$B197)*(OFFSET(Active_Portfolio!$M$12,1,0,ctPort,1)=\"New\")*(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))<=AP$113)*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=AQ$112)*(OFFSET(Active_Portfolio!$G$12,1,0,ctPort,1)=$B197)*(OFFSET(Active_Portfolio!$M$12,1,0,ctPort,1)=\"New\")*(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))<=AQ$113)*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=AR$112)*(OFFSET(Active_Portfolio!$G$12,1,0,ctPort,1)=$B197)*(OFFSET(Active_Portfolio!$M$12,1,0,ctPort,1)=\"New\")*(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))<=AR$113)*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=AS$112)*(OFFSET(Active_Portfolio!$G$12,1,0,ctPort,1)=$B197)*(OFFSET(Active_Portfolio!$M$12,1,0,ctPort,1)=\"New\")*(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))<=AS$113)*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=AT$112)*(OFFSET(Active_Portfolio!$G$12,1,0,ctPort,1)=$B197)*(OFFSET(Active_Portfolio!$M$12,1,0,ctPort,1)=\"New\")*(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))<=AT$113)*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=AU$112)*(OFFSET(Active_Portfolio!$G$12,1,0,ctPort,1)=$B197)*(OFFSET(Active_Portfolio!$M$12,1,0,ctPort,1)=\"New\")*(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))<=AU$113)*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=AV$112)*(OFFSET(Active_Portfolio!$G$12,1,0,ctPort,1)=$B197)*(OFFSET(Active_Portfolio!$M$12,1,0,ctPort,1)=\"New\")*(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))<=AV$113)*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=AW$112)*(OFFSET(Active_Portfolio!$G$12,1,0,ctPort,1)=$B197)*(OFFSET(Active_Portfolio!$M$12,1,0,ctPort,1)=\"New\")*(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))<=AW$113)*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=AX$112)*(OFFSET(Active_Portfolio!$G$12,1,0,ctPort,1)=$B197)*(OFFSET(Active_Portfolio!$M$12,1,0,ctPort,1)=\"New\")*(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))<=AX$113)*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=AY$112)*(OFFSET(Active_Portfolio!$G$12,1,0,ctPort,1)=$B197)*(OFFSET(Active_Portfolio!$M$12,1,0,ctPort,1)=\"New\")*(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))<=AY$113)*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=AZ$112)*(OFFSET(Active_Portfolio!$G$12,1,0,ctPort,1)=$B197)*(OFFSET(Active_Portfolio!$M$12,1,0,ctPort,1)=\"New\")*(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))<=AZ$113)*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=BA$112)*(OFFSET(Active_Portfolio!$G$12,1,0,ctPort,1)=$B197)*(OFFSET(Active_Portfolio!$M$12,1,0,ctPort,1)=\"New\")*(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))<=BA$113)*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=BB$112)*(OFFSET(Active_Portfolio!$G$12,1,0,ctPort,1)=$B197)*(OFFSET(Active_Portfolio!$M$12,1,0,ctPort,1)=\"New\")*(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))<=BB$113)*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=BC$112)*(OFFSET(Active_Portfolio!$G$12,1,0,ctPort,1)=$B197)*(OFFSET(Active_Portfolio!$M$12,1,0,ctPort,1)=\"New\")*(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))<=BC$113)*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=BD$112)*(OFFSET(Active_Portfolio!$G$12,1,0,ctPort,1)=$B197)*(OFFSET(Active_Portfolio!$M$12,1,0,ctPort,1)=\"New\")*(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))<=BD$113)*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=BE$112)*(OFFSET(Active_Portfolio!$G$12,1,0,ctPort,1)=$B197)*(OFFSET(Active_Portfolio!$M$12,1,0,ctPort,1)=\"New\")*(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))<=BE$113)*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=BF$112)*(OFFSET(Active_Portfolio!$G$12,1,0,ctPort,1)=$B197)*(OFFSET(Active_Portfolio!$M$12,1,0,ctPort,1)=\"New\")*(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))<=BF$113)*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=BG$112)*(OFFSET(Active_Portfolio!$G$12,1,0,ctPort,1)=$B197)*(OFFSET(Active_Portfolio!$M$12,1,0,ctPort,1)=\"New\")*(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))<=BG$113)*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=CL$112)*(OFFSET(Active_Portfolio!$G$12,1,0,ctPort,1)=$B197)*(OFFSET(Active_Portfolio!$M$12,1,0,ctPort,1)=\"New\")*(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))<=CL$113)*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=CM$112)*(OFFSET(Active_Portfolio!$G$12,1,0,ctPort,1)=$B197)*(OFFSET(Active_Portfolio!$M$12,1,0,ctPort,1)=\"New\")*(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))<=CM$113)*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=CN$112)*(OFFSET(Active_Portfolio!$G$12,1,0,ctPort,1)=$B197)*(OFFSET(Active_Portfolio!$M$12,1,0,ctPort,1)=\"New\")*(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))<=CN$113)*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=CO$112)*(OFFSET(Active_Portfolio!$G$12,1,0,ctPort,1)=$B197)*(OFFSET(Active_Portfolio!$M$12,1,0,ctPort,1)=\"New\")*(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))<=CO$113)*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=CP$112)*(OFFSET(Active_Portfolio!$G$12,1,0,ctPort,1)=$B197)*(OFFSET(Active_Portfolio!$M$12,1,0,ctPort,1)=\"New\")*(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))<=CP$113)*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=CQ$112)*(OFFSET(Active_Portfolio!$G$12,1,0,ctPort,1)=$B197)*(OFFSET(Active_Portfolio!$M$12,1,0,ctPort,1)=\"New\")*(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))<=CQ$113)*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=CR$112)*(OFFSET(Active_Portfolio!$G$12,1,0,ctPort,1)=$B197)*(OFFSET(Active_Portfolio!$M$12,1,0,ctPort,1)=\"New\")*(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))<=CR$113)*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=CS$112)*(OFFSET(Active_Portfolio!$G$12,1,0,ctPort,1)=$B197)*(OFFSET(Active_Portfolio!$M$12,1,0,ctPort,1)=\"New\")*(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))<=CS$113)*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=CT$112)*(OFFSET(Active_Portfolio!$G$12,1,0,ctPort,1)=$B197)*(OFFSET(Active_Portfolio!$M$12,1,0,ctPort,1)=\"New\")*(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))<=CT$113)*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=CU$112)*(OFFSET(Active_Portfolio!$G$12,1,0,ctPort,1)=$B197)*(OFFSET(Active_Portfolio!$M$12,1,0,ctPort,1)=\"New\")*(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))<=CU$113)*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=CV$112)*(OFFSET(Active_Portfolio!$G$12,1,0,ctPort,1)=$B197)*(OFFSET(Active_Portfolio!$M$12,1,0,ctPort,1)=\"New\")*(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))<=CV$113)*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=CW$112)*(OFFSET(Active_Portfolio!$G$12,1,0,ctPort,1)=$B197)*(OFFSET(Active_Portfolio!$M$12,1,0,ctPort,1)=\"New\")*(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))<=CW$113)*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=CX$112)*(OFFSET(Active_Portfolio!$G$12,1,0,ctPort,1)=$B197)*(OFFSET(Active_Portfolio!$M$12,1,0,ctPort,1)=\"New\")*(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))<=CX$113)*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=CY$112)*(OFFSET(Active_Portfolio!$G$12,1,0,ctPort,1)=$B197)*(OFFSET(Active_Portfolio!$M$12,1,0,ctPort,1)=\"New\")*(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))<=CY$113)*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=CZ$112)*(OFFSET(Active_Portfolio!$G$12,1,0,ctPort,1)=$B197)*(OFFSET(Active_Portfolio!$M$12,1,0,ctPort,1)=\"New\")*(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))<=CZ$113)*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=DA$112)*(OFFSET(Active_Portfolio!$G$12,1,0,ctPort,1)=$B197)*(OFFSET(Active_Portfolio!$M$12,1,0,ctPort,1)=\"New\")*(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))<=DA$113)*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=DB$112)*(OFFSET(Active_Portfolio!$G$12,1,0,ctPort,1)=$B197)*(OFFSET(Active_Portfolio!$M$12,1,0,ctPort,1)=\"New\")*(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))<=DB$113)*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=DC$112)*(OFFSET(Active_Portfolio!$G$12,1,0,ctPort,1)=$B197)*(OFFSET(Active_Portfolio!$M$12,1,0,ctPort,1)=\"New\")*(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))<=DC$113)*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=DD$112)*(OFFSET(Active_Portfolio!$G$12,1,0,ctPort,1)=$B197)*(OFFSET(Active_Portfolio!$M$12,1,0,ctPort,1)=\"New\")*(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))<=DD$113)*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=DE$112)*(OFFSET(Active_Portfolio!$G$12,1,0,ctPort,1)=$B197)*(OFFSET(Active_Portfolio!$M$12,1,0,ctPort,1)=\"New\")*(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))<=DE$113)*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=DF$112)*(OFFSET(Active_Portfolio!$G$12,1,0,ctPort,1)=$B197)*(OFFSET(Active_Portfolio!$M$12,1,0,ctPort,1)=\"New\")*(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))<=DF$113)*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":0}]
[null,"NV_SW",{"$f":"INDEX(Tx_Mapping!$B$8:$B$107,MATCH($B202,Tx_Mapping!$A$8:$A$107,0))","v":"NV_SW"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(SUMPRODUCT((OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$B$12,1,0,ctPort,1)>2)*(OFFSET(Active_Portfolio!$G$12,1,0,ctPort,1)=$B202)*(OFFSET(Active_Portfolio!$M$12,1,0,ctPort,1)=\"New\")*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1))>0,1,0)","v":0},null,null,{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=AM$112)*(OFFSET(Active_Portfolio!$G$12,1,0,ctPort,1)=$B202)*(OFFSET(Active_Portfolio!$M$12,1,0,ctPort,1)=\"New\")*(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))<=AM$113)*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=AN$112)*(OFFSET(Active_Portfolio!$G$12,1,0,ctPort,1)=$B202)*(OFFSET(Active_Portfolio!$M$12,1,0,ctPort,1)=\"New\")*(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))<=AN$113)*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=AO$112)*(OFFSET(Active_Portfolio!$G$12,1,0,ctPort,1)=$B202)*(OFFSET(Active_Portfolio!$M$12,1,0,ctPort,1)=\"New\")*(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))<=AO$113)*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=AP$112)*(OFFSET(Active_Portfolio!$G$12,1,0,ctPort,1)=$B202)*(OFFSET(Active_Portfolio!$M$12,1,0,ctPort,1)=\"New\")*(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))<=AP$113)*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=AQ$112)*(OFFSET(Active_Portfolio!$G$12,1,0,ctPort,1)=$B202)*(OFFSET(Active_Portfolio!$M$12,1,0,ctPort,1)=\"New\")*(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))<=AQ$113)*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=AR$112)*(OFFSET(Active_Portfolio!$G$12,1,0,ctPort,1)=$B202)*(OFFSET(Active_Portfolio!$M$12,1,0,ctPort,1)=\"New\")*(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))<=AR$113)*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=AS$112)*(OFFSET(Active_Portfolio!$G$12,1,0,ctPort,1)=$B202)*(OFFSET(Active_Portfolio!$M$12,1,0,ctPort,1)=\"New\")*(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))<=AS$113)*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=AT$112)*(OFFSET(Active_Portfolio!$G$12,1,0,ctPort,1)=$B202)*(OFFSET(Active_Portfolio!$M$12,1,0,ctPort,1)=\"New\")*(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))<=AT$113)*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=AU$112)*(OFFSET(Active_Portfolio!$G$12,1,0,ctPort,1)=$B202)*(OFFSET(Active_Portfolio!$M$12,1,0,ctPort,1)=\"New\")*(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))<=AU$113)*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=AV$112)*(OFFSET(Active_Portfolio!$G$12,1,0,ctPort,1)=$B202)*(OFFSET(Active_Portfolio!$M$12,1,0,ctPort,1)=\"New\")*(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))<=AV$113)*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":165.98399999999998},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=AW$112)*(OFFSET(Active_Portfolio!$G$12,1,0,ctPort,1)=$B202)*(OFFSET(Active_Portfolio!$M$12,1,0,ctPort,1)=\"New\")*(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))<=AW$113)*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":165.98399999999998},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=AX$112)*(OFFSET(Active_Portfolio!$G$12,1,0,ctPort,1)=$B202)*(OFFSET(Active_Portfolio!$M$12,1,0,ctPort,1)=\"New\")*(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))<=AX$113)*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":165.98399999999998},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=AY$112)*(OFFSET(Active_Portfolio!$G$12,1,0,ctPort,1)=$B202)*(OFFSET(Active_Portfolio!$M$12,1,0,ctPort,1)=\"New\")*(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))<=AY$113)*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":165.98399999999998},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=AZ$112)*(OFFSET(Active_Portfolio!$G$12,1,0,ctPort,1)=$B202)*(OFFSET(Active_Portfolio!$M$12,1,0,ctPort,1)=\"New\")*(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))<=AZ$113)*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":165.98399999999998},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=BA$112)*(OFFSET(Active_Portfolio!$G$12,1,0,ctPort,1)=$B202)*(OFFSET(Active_Portfolio!$M$12,1,0,ctPort,1)=\"New\")*(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))<=BA$113)*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":165.98399999999998},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=BB$112)*(OFFSET(Active_Portfolio!$G$12,1,0,ctPort,1)=$B202)*(OFFSET(Active_Portfolio!$M$12,1,0,ctPort,1)=\"New\")*(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))<=BB$113)*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":165.98399999999998},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=BC$112)*(OFFSET(Active_Portfolio!$G$12,1,0,ctPort,1)=$B202)*(OFFSET(Active_Portfolio!$M$12,1,0,ctPort,1)=\"New\")*(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))<=BC$113)*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":165.98399999999998},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=BD$112)*(OFFSET(Active_Portfolio!$G$12,1,0,ctPort,1)=$B202)*(OFFSET(Active_Portfolio!$M$12,1,0,ctPort,1)=\"New\")*(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))<=BD$113)*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":165.98399999999998},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=BE$112)*(OFFSET(Active_Portfolio!$G$12,1,0,ctPort,1)=$B202)*(OFFSET(Active_Portfolio!$M$12,1,0,ctPort,1)=\"New\")*(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))<=BE$113)*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":165.98399999999998},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=BF$112)*(OFFSET(Active_Portfolio!$G$12,1,0,ctPort,1)=$B202)*(OFFSET(Active_Portfolio!$M$12,1,0,ctPort,1)=\"New\")*(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))<=BF$113)*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":165.98399999999998},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=BG$112)*(OFFSET(Active_Portfolio!$G$12,1,0,ctPort,1)=$B202)*(OFFSET(Active_Portfolio!$M$12,1,0,ctPort,1)=\"New\")*(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))<=BG$113)*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":165.98399999999998},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=CL$112)*(OFFSET(Active_Portfolio!$G$12,1,0,ctPort,1)=$B202)*(OFFSET(Active_Portfolio!$M$12,1,0,ctPort,1)=\"New\")*(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))<=CL$113)*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=CM$112)*(OFFSET(Active_Portfolio!$G$12,1,0,ctPort,1)=$B202)*(OFFSET(Active_Portfolio!$M$12,1,0,ctPort,1)=\"New\")*(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))<=CM$113)*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=CN$112)*(OFFSET(Active_Portfolio!$G$12,1,0,ctPort,1)=$B202)*(OFFSET(Active_Portfolio!$M$12,1,0,ctPort,1)=\"New\")*(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))<=CN$113)*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=CO$112)*(OFFSET(Active_Portfolio!$G$12,1,0,ctPort,1)=$B202)*(OFFSET(Active_Portfolio!$M$12,1,0,ctPort,1)=\"New\")*(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))<=CO$113)*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=CP$112)*(OFFSET(Active_Portfolio!$G$12,1,0,ctPort,1)=$B202)*(OFFSET(Active_Portfolio!$M$12,1,0,ctPort,1)=\"New\")*(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))<=CP$113)*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=CQ$112)*(OFFSET(Active_Portfolio!$G$12,1,0,ctPort,1)=$B202)*(OFFSET(Active_Portfolio!$M$12,1,0,ctPort,1)=\"New\")*(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))<=CQ$113)*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=CR$112)*(OFFSET(Active_Portfolio!$G$12,1,0,ctPort,1)=$B202)*(OFFSET(Active_Portfolio!$M$12,1,0,ctPort,1)=\"New\")*(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))<=CR$113)*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=CS$112)*(OFFSET(Active_Portfolio!$G$12,1,0,ctPort,1)=$B202)*(OFFSET(Active_Portfolio!$M$12,1,0,ctPort,1)=\"New\")*(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))<=CS$113)*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=CT$112)*(OFFSET(Active_Portfolio!$G$12,1,0,ctPort,1)=$B202)*(OFFSET(Active_Portfolio!$M$12,1,0,ctPort,1)=\"New\")*(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))<=CT$113)*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=CU$112)*(OFFSET(Active_Portfolio!$G$12,1,0,ctPort,1)=$B202)*(OFFSET(Active_Portfolio!$M$12,1,0,ctPort,1)=\"New\")*(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))<=CU$113)*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=CV$112)*(OFFSET(Active_Portfolio!$G$12,1,0,ctPort,1)=$B202)*(OFFSET(Active_Portfolio!$M$12,1,0,ctPort,1)=\"New\")*(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))<=CV$113)*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=CW$112)*(OFFSET(Active_Portfolio!$G$12,1,0,ctPort,1)=$B202)*(OFFSET(Active_Portfolio!$M$12,1,0,ctPort,1)=\"New\")*(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))<=CW$113)*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=CX$112)*(OFFSET(Active_Portfolio!$G$12,1,0,ctPort,1)=$B202)*(OFFSET(Active_Portfolio!$M$12,1,0,ctPort,1)=\"New\")*(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))<=CX$113)*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=CY$112)*(OFFSET(Active_Portfolio!$G$12,1,0,ctPort,1)=$B202)*(OFFSET(Active_Portfolio!$M$12,1,0,ctPort,1)=\"New\")*(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))<=CY$113)*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=CZ$112)*(OFFSET(Active_Portfolio!$G$12,1,0,ctPort,1)=$B202)*(OFFSET(Active_Portfolio!$M$12,1,0,ctPort,1)=\"New\")*(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))<=CZ$113)*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=DA$112)*(OFFSET(Active_Portfolio!$G$12,1,0,ctPort,1)=$B202)*(OFFSET(Active_Portfolio!$M$12,1,0,ctPort,1)=\"New\")*(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))<=DA$113)*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=DB$112)*(OFFSET(Active_Portfolio!$G$12,1,0,ctPort,1)=$B202)*(OFFSET(Active_Portfolio!$M$12,1,0,ctPort,1)=\"New\")*(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))<=DB$113)*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=DC$112)*(OFFSET(Active_Portfolio!$G$12,1,0,ctPort,1)=$B202)*(OFFSET(Active_Portfolio!$M$12,1,0,ctPort,1)=\"New\")*(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))<=DC$113)*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=DD$112)*(OFFSET(Active_Portfolio!$G$12,1,0,ctPort,1)=$B202)*(OFFSET(Active_Portfolio!$M$12,1,0,ctPort,1)=\"New\")*(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))<=DD$113)*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=DE$112)*(OFFSET(Active_Portfolio!$G$12,1,0,ctPort,1)=$B202)*(OFFSET(Active_Portfolio!$M$12,1,0,ctPort,1)=\"New\")*(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))<=DE$113)*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=DF$112)*(OFFSET(Active_Portfolio!$G$12,1,0,ctPort,1)=$B202)*(OFFSET(Active_Portfolio!$M$12,1,0,ctPort,1)=\"New\")*(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))<=DF$113)*OFFSET(Active_Portfolio!$Z$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1))","v":0}]
[null,"Energy Only Zones (EOZ)"]
[null,"Owens Valley",null,null,null,null,null,{"$f":"SUMPRODUCT((CAISO_Tx_Inputs!$B$30:$B$42=$B228)*CAISO_Tx_Inputs!$C$30:$C$42)","v":0},0,0,0,0,16]
[null,"n/a",null,null,null,null,null,{"$f":"SUMPRODUCT((CAISO_Tx_Inputs!$B$30:$B$42=$B238)*CAISO_Tx_Inputs!$C$30:$C$42)","v":0},0,0,0,0,16]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"*Changed formula to key only off of 'New' projects",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"*Changed formula to key only off of 'New' projects"]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(CL115:CL214)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(CM115:CM214)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]

{"sheet":"Util_Allocation","index":8,"n_rows":112,"n_cols":124,"rows_kept":69,"cut":true,"hidden":false,"merged":[],"bounds":{"rows_first":31,"rows_last":7,"rows_between":31,"halvings":6}}
[]
[null,null,null,null,null,"Total System",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"PG&E",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"SCE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"SDG&E",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Other CAISO LSEs",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Non-CAISO LSEs"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"Z3","v":1},{"$f":"AA3","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,null,{"$f":"Z3+1","v":2},{"$f":"AA3+1","v":2},2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,null,{"$f":"AT3+1","v":3},3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,null,{"$f":"BN3+1","v":4},4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,null,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5]
[null,null,null,null,null,2012,{"$f":"F4+1","v":2013},2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,null,2012,{"$f":"Z4+1","v":2013},2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,null,2012,{"$f":"AT4+1","v":2013},2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,null,2012,{"$f":"BN4+1","v":2013},2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,null,2012,{"$f":"CH4+1","v":2013},2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,null,2012,{"$f":"DB4+1","v":2013},2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030]
[]
[null,"Generation Located in CAISO"]
[]
[null,"Total FCDS RPS Resources","Baseload","GWh",null,{"$f":"SUM(Z8,AT8,BN8,CH8,DB8)","v":13130.247739383001},{"$f":"SUM(AA8,AU8,BO8,CI8,DC8)","v":14129.483062649999},{"$f":"SUM(AB8,AV8,BP8,CJ8,DD8)","v":14524.563204349997},{"$f":"SUM(AC8,AW8,BQ8,CK8,DE8)","v":15010.726204361574},{"$f":"SUM(AD8,AX8,BR8,CL8,DF8)","v":15396.569954140159},{"$f":"SUM(AE8,AY8,BS8,CM8,DG8)","v":16534.890317460508},{"$f":"SUM(AF8,AZ8,BT8,CN8,DH8)","v":17216.218669127185},{"$f":"SUM(AG8,BA8,BU8,CO8,DI8)","v":17340.734835803025},{"$f":"SUM(AH8,BB8,BV8,CP8,DJ8)","v":17775.638534600381},{"$f":"SUM(AI8,BC8,BW8,CQ8,DK8)","v":18141.690706351565},{"$f":"SUM(AJ8,BD8,BX8,CR8,DL8)","v":18250.201872023725},{"$f":"SUM(AK8,BE8,BY8,CS8,DM8)","v":18323.307943883789},{"$f":"SUM(AL8,BF8,BZ8,CT8,DN8)","v":18509.754290847224},{"$f":"SUM(AM8,BG8,CA8,CU8,DO8)","v":18695.368082463316},{"$f":"SUM(AN8,BH8,CB8,CV8,DP8)","v":18698.768082464707},{"$f":"SUM(AO8,BI8,CC8,CW8,DQ8)","v":19012.528084158475},{"$f":"SUM(AP8,BJ8,CD8,CX8,DR8)","v":19012.528084243968},{"$f":"SUM(AQ8,BK8,CE8,CY8,DS8)","v":19071.226084275302},{"$f":"SUM(AR8,BL8,CF8,CZ8,DT8)","v":19074.22208427266},null,{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$AD$12,1,0,ctPort,1)=$C8)*(OFFSET(Active_Portfolio!$R$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE(Z$4,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>=DATE(Z$4,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),OFFSET(Active_Portfolio!$U$12,1,Z$3-1,ctPort,1))","v":6086.6180000000004},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$AD$12,1,0,ctPort,1)=$C8)*(OFFSET(Active_Portfolio!$R$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE(AA$4,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>=DATE(AA$4,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),OFFSET(Active_Portfolio!$U$12,1,AA$3-1,ctPort,1))","v":6371.3835399999998},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$AD$12,1,0,ctPort,1)=$C8)*(OFFSET(Active_Portfolio!$R$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE(AB$4,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>=DATE(AB$4,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),OFFSET(Active_Portfolio!$U$12,1,AB$3-1,ctPort,1))","v":6635.3135399999992},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$AD$12,1,0,ctPort,1)=$C8)*(OFFSET(Active_Portfolio!$R$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE(AC$4,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>=DATE(AC$4,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),OFFSET(Active_Portfolio!$U$12,1,AC$3-1,ctPort,1))","v":5542.9285399999999},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$AD$12,1,0,ctPort,1)=$C8)*(OFFSET(Active_Portfolio!$R$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE(AD$4,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>=DATE(AD$4,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),OFFSET(Active_Portfolio!$U$12,1,AD$3-1,ctPort,1))","v":5377.6045400000003},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$AD$12,1,0,ctPort,1)=$C8)*(OFFSET(Active_Portfolio!$R$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE(AE$4,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>=DATE(AE$4,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),OFFSET(Active_Portfolio!$U$12,1,AE$3-1,ctPort,1))","v":5402.480092400001},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$AD$12,1,0,ctPort,1)=$C8)*(OFFSET(Active_Portfolio!$R$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE(AF$4,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>=DATE(AF$4,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),OFFSET(Active_Portfolio!$U$12,1,AF$3-1,ctPort,1))","v":5217.9439849303781},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$AD$12,1,0,ctPort,1)=$C8)*(OFFSET(Active_Portfolio!$R$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE(AG$4,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>=DATE(AG$4,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),OFFSET(Active_Portfolio!$U$12,1,AG$3-1,ctPort,1))","v":4798.7270173569486},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$AD$12,1,0,ctPort,1)=$C8)*(OFFSET(Active_Portfolio!$R$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE(AH$4,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>=DATE(AH$4,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),OFFSET(Active_Portfolio!$U$12,1,AH$3-1,ctPort,1))","v":4952.1171952480872},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$AD$12,1,0,ctPort,1)=$C8)*(OFFSET(Active_Portfolio!$R$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE(AI$4,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>=DATE(AI$4,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),OFFSET(Active_Portfolio!$U$12,1,AI$3-1,ctPort,1))","v":4964.4136689464576},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$AD$12,1,0,ctPort,1)=$C8)*(OFFSET(Active_Portfolio!$R$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE(AJ$4,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>=DATE(AJ$4,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),OFFSET(Active_Portfolio!$U$12,1,AJ$3-1,ctPort,1))","v":4122.3022170386794},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$AD$12,1,0,ctPort,1)=$C8)*(OFFSET(Active_Portfolio!$R$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE(AK$4,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>=DATE(AK$4,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),OFFSET(Active_Portfolio!$U$12,1,AK$3-1,ctPort,1))","v":4188.7762435098166},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$AD$12,1,0,ctPort,1)=$C8)*(OFFSET(Active_Portfolio!$R$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE(AL$4,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>=DATE(AL$4,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),OFFSET(Active_Portfolio!$U$12,1,AL$3-1,ctPort,1))","v":4247.0294929808297},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$AD$12,1,0,ctPort,1)=$C8)*(OFFSET(Active_Portfolio!$R$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE(AM$4,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>=DATE(AM$4,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),OFFSET(Active_Portfolio!$U$12,1,AM$3-1,ctPort,1))","v":4269.9684629207377},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$AD$12,1,0,ctPort,1)=$C8)*(OFFSET(Active_Portfolio!$R$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE(AN$4,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>=DATE(AN$4,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),OFFSET(Active_Portfolio!$U$12,1,AN$3-1,ctPort,1))","v":4259.3802212699466},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$AD$12,1,0,ctPort,1)=$C8)*(OFFSET(Active_Portfolio!$R$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE(AO$4,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>=DATE(AO$4,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),OFFSET(Active_Portfolio!$U$12,1,AO$3-1,ctPort,1))","v":4273.8418879439341},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$AD$12,1,0,ctPort,1)=$C8)*(OFFSET(Active_Portfolio!$R$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE(AP$4,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>=DATE(AP$4,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),OFFSET(Active_Portfolio!$U$12,1,AP$3-1,ctPort,1))","v":4827.920541309396},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$AD$12,1,0,ctPort,1)=$C8)*(OFFSET(Active_Portfolio!$R$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE(AQ$4,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>=DATE(AQ$4,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),OFFSET(Active_Portfolio!$U$12,1,AQ$3-1,ctPort,1))","v":4850.6521166236489},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$AD$12,1,0,ctPort,1)=$C8)*(OFFSET(Active_Portfolio!$R$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE(AR$4,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>=DATE(AR$4,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),OFFSET(Active_Portfolio!$U$12,1,AR$3-1,ctPort,1))","v":4888.011029724501},null,{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$AD$12,1,0,ctPort,1)=$C8)*(OFFSET(Active_Portfolio!$R$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE(AT$4,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>=DATE(AT$4,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),OFFSET(Active_Portfolio!$U$12,1,AT$3-1,ctPort,1))","v":4625.7784750000001},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$AD$12,1,0,ctPort,1)=$C8)*(OFFSET(Active_Portfolio!$R$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE(AU$4,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>=DATE(AU$4,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),OFFSET(Active_Portfolio!$U$12,1,AU$3-1,ctPort,1))","v":4625.7784750000001},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$AD$12,1,0,ctPort,1)=$C8)*(OFFSET(Active_Portfolio!$R$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE(AV$4,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>=DATE(AV$4,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),OFFSET(Active_Portfolio!$U$12,1,AV$3-1,ctPort,1))","v":4625.7784750000001},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$AD$12,1,0,ctPort,1)=$C8)*(OFFSET(Active_Portfolio!$R$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE(AW$4,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>=DATE(AW$4,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),OFFSET(Active_Portfolio!$U$12,1,AW$3-1,ctPort,1))","v":4627.3744749999996},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$AD$12,1,0,ctPort,1)=$C8)*(OFFSET(Active_Portfolio!$R$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE(AX$4,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>=DATE(AX$4,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),OFFSET(Active_Portfolio!$U$12,1,AX$3-1,ctPort,1))","v":4627.3744749999996},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$AD$12,1,0,ctPort,1)=$C8)*(OFFSET(Active_Portfolio!$R$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE(AY$4,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>=DATE(AY$4,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),OFFSET(Active_Portfolio!$U$12,1,AY$3-1,ctPort,1))","v":4248.7244749999991},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$AD$12,1,0,ctPort,1)=$C8)*(OFFSET(Active_Portfolio!$R$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE(AZ$4,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>=DATE(AZ$4,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),OFFSET(Active_Portfolio!$U$12,1,AZ$3-1,ctPort,1))","v":4700.2137529588917},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$AD$12,1,0,ctPort,1)=$C8)*(OFFSET(Active_Portfolio!$R$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE(BA$4,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>=DATE(BA$4,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),OFFSET(Active_Portfolio!$U$12,1,BA$3-1,ctPort,1))","v":4666.8199328835935},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$AD$12,1,0,ctPort,1)=$C8)*(OFFSET(Active_Portfolio!$R$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE(BB$4,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>=DATE(BB$4,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),OFFSET(Active_Portfolio!$U$12,1,BB$3-1,ctPort,1))","v":4372.0375467595477},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$AD$12,1,0,ctPort,1)=$C8)*(OFFSET(Active_Portfolio!$R$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE(BC$4,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>=DATE(BC$4,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),OFFSET(Active_Portfolio!$U$12,1,BC$3-1,ctPort,1))","v":4252.1806747608935},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$AD$12,1,0,ctPort,1)=$C8)*(OFFSET(Active_Portfolio!$R$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE(BD$4,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>=DATE(BD$4,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),OFFSET(Active_Portfolio!$U$12,1,BD$3-1,ctPort,1))","v":5145.1707485609913},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$AD$12,1,0,ctPort,1)=$C8)*(OFFSET(Active_Portfolio!$R$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE(BE$4,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>=DATE(BE$4,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),OFFSET(Active_Portfolio!$U$12,1,BE$3-1,ctPort,1))","v":5172.8141407990615},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$AD$12,1,0,ctPort,1)=$C8)*(OFFSET(Active_Portfolio!$R$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE(BF$4,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>=DATE(BF$4,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),OFFSET(Active_Portfolio!$U$12,1,BF$3-1,ctPort,1))","v":5173.2659302464817},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$AD$12,1,0,ctPort,1)=$C8)*(OFFSET(Active_Portfolio!$R$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE(BG$4,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>=DATE(BG$4,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),OFFSET(Active_Portfolio!$U$12,1,BG$3-1,ctPort,1))","v":5173.2659302464817},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$AD$12,1,0,ctPort,1)=$C8)*(OFFSET(Active_Portfolio!$R$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE(BH$4,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>=DATE(BH$4,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),OFFSET(Active_Portfolio!$U$12,1,BH$3-1,ctPort,1))","v":5173.2659302464817},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$AD$12,1,0,ctPort,1)=$C8)*(OFFSET(Active_Portfolio!$R$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE(BI$4,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>=DATE(BI$4,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),OFFSET(Active_Portfolio!$U$12,1,BI$3-1,ctPort,1))","v":5173.2659302464817},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$AD$12,1,0,ctPort,1)=$C8)*(OFFSET(Active_Portfolio!$R$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE(BJ$4,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>=DATE(BJ$4,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),OFFSET(Active_Portfolio!$U$12,1,BJ$3-1,ctPort,1))","v":3978.8348189874432},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$AD$12,1,0,ctPort,1)=$C8)*(OFFSET(Active_Portfolio!$R$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE(BK$4,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>=DATE(BK$4,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),OFFSET(Active_Portfolio!$U$12,1,BK$3-1,ctPort,1))","v":4003.9242562672666},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$AD$12,1,0,ctPort,1)=$C8)*(OFFSET(Active_Portfolio!$R$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE(BL$4,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>=DATE(BL$4,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),OFFSET(Active_Portfolio!$U$12,1,BL$3-1,ctPort,1))","v":4048.6113119850902},null,{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$AD$12,1,0,ctPort,1)=$C8)*(OFFSET(Active_Portfolio!$R$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE(BN$4,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>=DATE(BN$4,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),OFFSET(Active_Portfolio!$U$12,1,BN$3-1,ctPort,1))","v":560.721},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$AD$12,1,0,ctPort,1)=$C8)*(OFFSET(Active_Portfolio!$R$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE(BO$4,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>=DATE(BO$4,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),OFFSET(Active_Portfolio!$U$12,1,BO$3-1,ctPort,1))","v":560.721},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$AD$12,1,0,ctPort,1)=$C8)*(OFFSET(Active_Portfolio!$R$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE(BP$4,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>=DATE(BP$4,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),OFFSET(Active_Portfolio!$U$12,1,BP$3-1,ctPort,1))","v":-249.11899999999997},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$AD$12,1,0,ctPort,1)=$C8)*(OFFSET(Active_Portfolio!$R$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE(BQ$4,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>=DATE(BQ$4,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),OFFSET(Active_Portfolio!$U$12,1,BQ$3-1,ctPort,1))","v":16.280999999999949},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$AD$12,1,0,ctPort,1)=$C8)*(OFFSET(Active_Portfolio!$R$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE(BR$4,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>=DATE(BR$4,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),OFFSET(Active_Portfolio!$U$12,1,BR$3-1,ctPort,1))","v":84.62},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$AD$12,1,0,ctPort,1)=$C8)*(OFFSET(Active_Portfolio!$R$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE(BS$4,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>=DATE(BS$4,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),OFFSET(Active_Portfolio!$U$12,1,BS$3-1,ctPort,1))","v":180.84800000000001},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$AD$12,1,0,ctPort,1)=$C8)*(OFFSET(Active_Portfolio!$R$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE(BT$4,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>=DATE(BT$4,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),OFFSET(Active_Portfolio!$U$12,1,BT$3-1,ctPort,1))","v":158.84800000000001},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$AD$12,1,0,ctPort,1)=$C8)*(OFFSET(Active_Portfolio!$R$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE(BU$4,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>=DATE(BU$4,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),OFFSET(Active_Portfolio!$U$12,1,BU$3-1,ctPort,1))","v":158.84800000000001},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$AD$12,1,0,ctPort,1)=$C8)*(OFFSET(Active_Portfolio!$R$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE(BV$4,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>=DATE(BV$4,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),OFFSET(Active_Portfolio!$U$12,1,BV$3-1,ctPort,1))","v":145.70800000000003},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$AD$12,1,0,ctPort,1)=$C8)*(OFFSET(Active_Portfolio!$R$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE(BW$4,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>=DATE(BW$4,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),OFFSET(Active_Portfolio!$U$12,1,BW$3-1,ctPort,1))","v":145.70800000000003},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$AD$12,1,0,ctPort,1)=$C8)*(OFFSET(Active_Portfolio!$R$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE(BX$4,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>=DATE(BX$4,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),OFFSET(Active_Portfolio!$U$12,1,BX$3-1,ctPort,1))","v":145.70800000000003},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$AD$12,1,0,ctPort,1)=$C8)*(OFFSET(Active_Portfolio!$R$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE(BY$4,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>=DATE(BY$4,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),OFFSET(Active_Portfolio!$U$12,1,BY$3-1,ctPort,1))","v":110.70800000000001},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$AD$12,1,0,ctPort,1)=$C8)*(OFFSET(Active_Portfolio!$R$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE(BZ$4,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>=DATE(BZ$4,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),OFFSET(Active_Portfolio!$U$12,1,BZ$3-1,ctPort,1))","v":132.27372549742927},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$AD$12,1,0,ctPort,1)=$C8)*(OFFSET(Active_Portfolio!$R$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE(CA$4,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>=DATE(CA$4,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),OFFSET(Active_Portfolio!$U$12,1,CA$3-1,ctPort,1))","v":186.56021508885004},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$AD$12,1,0,ctPort,1)=$C8)*(OFFSET(Active_Portfolio!$R$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE(CB$4,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>=DATE(CB$4,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),OFFSET(Active_Portfolio!$U$12,1,CB$3-1,ctPort,1))","v":193.94005753696376},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$AD$12,1,0,ctPort,1)=$C8)*(OFFSET(Active_Portfolio!$R$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE(CC$4,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>=DATE(CC$4,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),OFFSET(Active_Portfolio!$U$12,1,CC$3-1,ctPort,1))","v":193.94005753696376},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$AD$12,1,0,ctPort,1)=$C8)*(OFFSET(Active_Portfolio!$R$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE(CD$4,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>=DATE(CD$4,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),OFFSET(Active_Portfolio!$U$12,1,CD$3-1,ctPort,1))","v":289.19680099721933},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$AD$12,1,0,ctPort,1)=$C8)*(OFFSET(Active_Portfolio!$R$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE(CE$4,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>=DATE(CE$4,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),OFFSET(Active_Portfolio!$U$12,1,CE$3-1,ctPort,1))","v":291.61225568465971},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$AD$12,1,0,ctPort,1)=$C8)*(OFFSET(Active_Portfolio!$R$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE(CF$4,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>=DATE(CF$4,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),OFFSET(Active_Portfolio!$U$12,1,CF$3-1,ctPort,1))","v":298.98264881419311},null,{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$AD$12,1,0,ctPort,1)=$C8)*(OFFSET(Active_Portfolio!$R$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE(CH$4,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>=DATE(CH$4,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),OFFSET(Active_Portfolio!$U$12,1,CH$3-1,ctPort,1))","v":1621.1239803959998},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$AD$12,1,0,ctPort,1)=$C8)*(OFFSET(Active_Portfolio!$R$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE(CI$4,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>=DATE(CI$4,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),OFFSET(Active_Portfolio!$U$12,1,CI$3-1,ctPort,1))","v":1890.7902536930001},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$AD$12,1,0,ctPort,1)=$C8)*(OFFSET(Active_Portfolio!$R$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE(CJ$4,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>=DATE(CJ$4,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),OFFSET(Active_Portfolio!$U$12,1,CJ$3-1,ctPort,1))","v":2579.7803953930002},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$AD$12,1,0,ctPort,1)=$C8)*(OFFSET(Active_Portfolio!$R$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE(CK$4,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>=DATE(CK$4,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),OFFSET(Active_Portfolio!$U$12,1,CK$3-1,ctPort,1))","v":4143.3323954045745},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$AD$12,1,0,ctPort,1)=$C8)*(OFFSET(Active_Portfolio!$R$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE(CL$4,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>=DATE(CL$4,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),OFFSET(Active_Portfolio!$U$12,1,CL$3-1,ctPort,1))","v":4626.1611451831577},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$AD$12,1,0,ctPort,1)=$C8)*(OFFSET(Active_Portfolio!$R$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE(CM$4,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>=DATE(CM$4,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),OFFSET(Active_Portfolio!$U$12,1,CM$3-1,ctPort,1))","v":5035.595122753728},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$AD$12,1,0,ctPort,1)=$C8)*(OFFSET(Active_Portfolio!$R$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE(CN$4,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>=DATE(CN$4,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),OFFSET(Active_Portfolio!$U$12,1,CN$3-1,ctPort,1))","v":5402.3509522611366},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$AD$12,1,0,ctPort,1)=$C8)*(OFFSET(Active_Portfolio!$R$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE(CO$4,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>=DATE(CO$4,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),OFFSET(Active_Portfolio!$U$12,1,CO$3-1,ctPort,1))","v":5663.3567398857022},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$AD$12,1,0,ctPort,1)=$C8)*(OFFSET(Active_Portfolio!$R$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE(CP$4,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>=DATE(CP$4,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),OFFSET(Active_Portfolio!$U$12,1,CP$3-1,ctPort,1))","v":5899.8263119159656},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$AD$12,1,0,ctPort,1)=$C8)*(OFFSET(Active_Portfolio!$R$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE(CQ$4,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>=DATE(CQ$4,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),OFFSET(Active_Portfolio!$U$12,1,CQ$3-1,ctPort,1))","v":6255.5827102674348},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$AD$12,1,0,ctPort,1)=$C8)*(OFFSET(Active_Portfolio!$R$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE(CR$4,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>=DATE(CR$4,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),OFFSET(Active_Portfolio!$U$12,1,CR$3-1,ctPort,1))","v":6658.0540873472755},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$AD$12,1,0,ctPort,1)=$C8)*(OFFSET(Active_Portfolio!$R$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE(CS$4,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>=DATE(CS$4,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),OFFSET(Active_Portfolio!$U$12,1,CS$3-1,ctPort,1))","v":6678.7147404981297},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$AD$12,1,0,ctPort,1)=$C8)*(OFFSET(Active_Portfolio!$R$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE(CT$4,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>=DATE(CT$4,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),OFFSET(Active_Portfolio!$U$12,1,CT$3-1,ctPort,1))","v":6784.8903230457054},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$AD$12,1,0,ctPort,1)=$C8)*(OFFSET(Active_Portfolio!$R$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE(CU$4,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>=DATE(CU$4,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),OFFSET(Active_Portfolio!$U$12,1,CU$3-1,ctPort,1))","v":6831.7868531867762},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$AD$12,1,0,ctPort,1)=$C8)*(OFFSET(Active_Portfolio!$R$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE(CV$4,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>=DATE(CV$4,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),OFFSET(Active_Portfolio!$U$12,1,CV$3-1,ctPort,1))","v":6838.3952523908456},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$AD$12,1,0,ctPort,1)=$C8)*(OFFSET(Active_Portfolio!$R$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE(CW$4,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>=DATE(CW$4,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),OFFSET(Active_Portfolio!$U$12,1,CW$3-1,ctPort,1))","v":6824.0335857248456},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$AD$12,1,0,ctPort,1)=$C8)*(OFFSET(Active_Portfolio!$R$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE(CX$4,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>=DATE(CX$4,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),OFFSET(Active_Portfolio!$U$12,1,CX$3-1,ctPort,1))","v":7369.129300243656},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$AD$12,1,0,ctPort,1)=$C8)*(OFFSET(Active_Portfolio!$R$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE(CY$4,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>=DATE(CY$4,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),OFFSET(Active_Portfolio!$U$12,1,CY$3-1,ctPort,1))","v":7377.5908329934755},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$AD$12,1,0,ctPort,1)=$C8)*(OFFSET(Active_Portfolio!$R$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE(CZ$4,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>=DATE(CZ$4,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),OFFSET(Active_Portfolio!$U$12,1,CZ$3-1,ctPort,1))","v":7291.1704710426256},null,{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$AD$12,1,0,ctPort,1)=$C8)*(OFFSET(Active_Portfolio!$R$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE(DB$4,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>=DATE(DB$4,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),OFFSET(Active_Portfolio!$U$12,1,DB$3-1,ctPort,1))","v":236.00628398700002},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$AD$12,1,0,ctPort,1)=$C8)*(OFFSET(Active_Portfolio!$R$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE(DC$4,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>=DATE(DC$4,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),OFFSET(Active_Portfolio!$U$12,1,DC$3-1,ctPort,1))","v":680.80979395700001},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$AD$12,1,0,ctPort,1)=$C8)*(OFFSET(Active_Portfolio!$R$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE(DD$4,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>=DATE(DD$4,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),OFFSET(Active_Portfolio!$U$12,1,DD$3-1,ctPort,1))","v":932.80979395700001},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$AD$12,1,0,ctPort,1)=$C8)*(OFFSET(Active_Portfolio!$R$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE(DE$4,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>=DATE(DE$4,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),OFFSET(Active_Portfolio!$U$12,1,DE$3-1,ctPort,1))","v":680.80979395700001},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$AD$12,1,0,ctPort,1)=$C8)*(OFFSET(Active_Portfolio!$R$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE(DF$4,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>=DATE(DF$4,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),OFFSET(Active_Portfolio!$U$12,1,DF$3-1,ctPort,1))","v":680.80979395700001},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$AD$12,1,0,ctPort,1)=$C8)*(OFFSET(Active_Portfolio!$R$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE(DG$4,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>=DATE(DG$4,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),OFFSET(Active_Portfolio!$U$12,1,DG$3-1,ctPort,1))","v":1667.2426273067783},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$AD$12,1,0,ctPort,1)=$C8)*(OFFSET(Active_Portfolio!$R$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE(DH$4,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>=DATE(DH$4,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),OFFSET(Active_Portfolio!$U$12,1,DH$3-1,ctPort,1))","v":1736.8619789767783},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$AD$12,1,0,ctPort,1)=$C8)*(OFFSET(Active_Portfolio!$R$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE(DI$4,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>=DATE(DI$4,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),OFFSET(Active_Portfolio!$U$12,1,DI$3-1,ctPort,1))","v":2052.9831456767783},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$AD$12,1,0,ctPort,1)=$C8)*(OFFSET(Active_Portfolio!$R$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE(DJ$4,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>=DATE(DJ$4,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),OFFSET(Active_Portfolio!$U$12,1,DJ$3-1,ctPort,1))","v":2405.9494806767784},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$AD$12,1,0,ctPort,1)=$C8)*(OFFSET(Active_Portfolio!$R$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE(DK$4,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>=DATE(DK$4,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),OFFSET(Active_Portfolio!$U$12,1,DK$3-1,ctPort,1))","v":2523.8056523767782},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$AD$12,1,0,ctPort,1)=$C8)*(OFFSET(Active_Portfolio!$R$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE(DL$4,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>=DATE(DL$4,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),OFFSET(Active_Portfolio!$U$12,1,DL$3-1,ctPort,1))","v":2178.9668190767784},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$AD$12,1,0,ctPort,1)=$C8)*(OFFSET(Active_Portfolio!$R$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE(DM$4,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>=DATE(DM$4,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),OFFSET(Active_Portfolio!$U$12,1,DM$3-1,ctPort,1))","v":2172.2948190767784},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$AD$12,1,0,ctPort,1)=$C8)*(OFFSET(Active_Portfolio!$R$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE(DN$4,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>=DATE(DN$4,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),OFFSET(Active_Portfolio!$U$12,1,DN$3-1,ctPort,1))","v":2172.2948190767784},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$AD$12,1,0,ctPort,1)=$C8)*(OFFSET(Active_Portfolio!$R$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE(DO$4,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>=DATE(DO$4,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),OFFSET(Active_Portfolio!$U$12,1,DO$3-1,ctPort,1))","v":2233.7866210204693},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$AD$12,1,0,ctPort,1)=$C8)*(OFFSET(Active_Portfolio!$R$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE(DP$4,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>=DATE(DP$4,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),OFFSET(Active_Portfolio!$U$12,1,DP$3-1,ctPort,1))","v":2233.7866210204693},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$AD$12,1,0,ctPort,1)=$C8)*(OFFSET(Active_Portfolio!$R$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE(DQ$4,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>=DATE(DQ$4,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),OFFSET(Active_Portfolio!$U$12,1,DQ$3-1,ctPort,1))","v":2547.4466227062508},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$AD$12,1,0,ctPort,1)=$C8)*(OFFSET(Active_Portfolio!$R$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE(DR$4,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>=DATE(DR$4,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),OFFSET(Active_Portfolio!$U$12,1,DR$3-1,ctPort,1))","v":2547.4466227062508},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$AD$12,1,0,ctPort,1)=$C8)*(OFFSET(Active_Portfolio!$R$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE(DS$4,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>=DATE(DS$4,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),OFFSET(Active_Portfolio!$U$12,1,DS$3-1,ctPort,1))","v":2547.4466227062508},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$AD$12,1,0,ctPort,1)=$C8)*(OFFSET(Active_Portfolio!$R$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE(DT$4,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>=DATE(DT$4,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),OFFSET(Active_Portfolio!$U$12,1,DT$3-1,ctPort,1))","v":2547.4466227062508}]
[null,"(excludes customer PV)","CSP - No Storage","GWh",null,{"$f":"SUM(Z9,AT9,BN9,CH9,DB9)","v":638.40499999999997},638.40499999999997,638.40499999999997,2735.5949999999998,2735.5950000185599,2735.5950000185599,2683.16500001856,2751.4950000185599,2751.4949999983596,2751.4950001615598,2751.4949999503601,2751.4949999503601,2751.4949999503601,2751.4949999503601,2751.4949999503601,2751.4949999503601,2751.4949997663598,2751.4949996743603,2751.4949996743603,null,{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$AD$12,1,0,ctPort,1)=$C9)*(OFFSET(Active_Portfolio!$R$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE(Z$4,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>=DATE(Z$4,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),OFFSET(Active_Portfolio!$U$12,1,Z$3-1,ctPort,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$AD$12,1,0,ctPort,1)=$C9)*(OFFSET(Active_Portfolio!$R$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE(AA$4,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>=DATE(AA$4,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),OFFSET(Active_Portfolio!$U$12,1,AA$3-1,ctPort,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$AD$12,1,0,ctPort,1)=$C9)*(OFFSET(Active_Portfolio!$R$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE(AB$4,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>=DATE(AB$4,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),OFFSET(Active_Portfolio!$U$12,1,AB$3-1,ctPort,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$AD$12,1,0,ctPort,1)=$C9)*(OFFSET(Active_Portfolio!$R$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE(AC$4,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>=DATE(AC$4,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),OFFSET(Active_Portfolio!$U$12,1,AC$3-1,ctPort,1))","v":1762.04},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$AD$12,1,0,ctPort,1)=$C9)*(OFFSET(Active_Portfolio!$R$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE(AD$4,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>=DATE(AD$4,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),OFFSET(Active_Portfolio!$U$12,1,AD$3-1,ctPort,1))","v":1762.04},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$AD$12,1,0,ctPort,1)=$C9)*(OFFSET(Active_Portfolio!$R$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE(AE$4,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>=DATE(AE$4,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),OFFSET(Active_Portfolio!$U$12,1,AE$3-1,ctPort,1))","v":1762.04},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$AD$12,1,0,ctPort,1)=$C9)*(OFFSET(Active_Portfolio!$R$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE(AF$4,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>=DATE(AF$4,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),OFFSET(Active_Portfolio!$U$12,1,AF$3-1,ctPort,1))","v":1762.04},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$AD$12,1,0,ctPort,1)=$C9)*(OFFSET(Active_Portfolio!$R$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE(AG$4,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>=DATE(AG$4,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),OFFSET(Active_Portfolio!$U$12,1,AG$3-1,ctPort,1))","v":1762.04},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$AD$12,1,0,ctPort,1)=$C9)*(OFFSET(Active_Portfolio!$R$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE(AH$4,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>=DATE(AH$4,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),OFFSET(Active_Portfolio!$U$12,1,AH$3-1,ctPort,1))","v":1818.8066183898227},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$AD$12,1,0,ctPort,1)=$C9)*(OFFSET(Active_Portfolio!$R$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE(AI$4,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>=DATE(AI$4,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),OFFSET(Active_Portfolio!$U$12,1,AI$3-1,ctPort,1))","v":1923.4013569562048},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$AD$12,1,0,ctPort,1)=$C9)*(OFFSET(Active_Portfolio!$R$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE(AJ$4,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>=DATE(AJ$4,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),OFFSET(Active_Portfolio!$U$12,1,AJ$3-1,ctPort,1))","v":1985.7887259278311},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$AD$12,1,0,ctPort,1)=$C9)*(OFFSET(Active_Portfolio!$R$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE(AK$4,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>=DATE(AK$4,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),OFFSET(Active_Portfolio!$U$12,1,AK$3-1,ctPort,1))","v":1985.7887259278311},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$AD$12,1,0,ctPort,1)=$C9)*(OFFSET(Active_Portfolio!$R$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE(AL$4,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>=DATE(AL$4,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),OFFSET(Active_Portfolio!$U$12,1,AL$3-1,ctPort,1))","v":1985.7887259278311},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$AD$12,1,0,ctPort,1)=$C9)*(OFFSET(Active_Portfolio!$R$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE(AM$4,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>=DATE(AM$4,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),OFFSET(Active_Portfolio!$U$12,1,AM$3-1,ctPort,1))","v":1985.7887259278311},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$AD$12,1,0,ctPort,1)=$C9)*(OFFSET(Active_Portfolio!$R$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE(AN$4,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>=DATE(AN$4,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),OFFSET(Active_Portfolio!$U$12,1,AN$3-1,ctPort,1))","v":1985.7887259278311},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$AD$12,1,0,ctPort,1)=$C9)*(OFFSET(Active_Portfolio!$R$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE(AO$4,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>=DATE(AO$4,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),OFFSET(Active_Portfolio!$U$12,1,AO$3-1,ctPort,1))","v":1985.7887259278311},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$AD$12,1,0,ctPort,1)=$C9)*(OFFSET(Active_Portfolio!$R$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE(AP$4,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>=DATE(AP$4,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),OFFSET(Active_Portfolio!$U$12,1,AP$3-1,ctPort,1))","v":2023.5649467115052},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$AD$12,1,0,ctPort,1)=$C9)*(OFFSET(Active_Portfolio!$R$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE(AQ$4,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>=DATE(AQ$4,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),OFFSET(Active_Portfolio!$U$12,1,AQ$3-1,ctPort,1))","v":2050.0266411185103},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$AD$12,1,0,ctPort,1)=$C9)*(OFFSET(Active_Portfolio!$R$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE(AR$4,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>=DATE(AR$4,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),OFFSET(Active_Portfolio!$U$12,1,AR$3-1,ctPort,1))","v":2050.0266411185103},null,{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$AD$12,1,0,ctPort,1)=$C9)*(OFFSET(Active_Portfolio!$R$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE(AT$4,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>=DATE(AT$4,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),OFFSET(Active_Portfolio!$U$12,1,AT$3-1,ctPort,1))","v":638.40499999999997},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$AD$12,1,0,ctPort,1)=$C9)*(OFFSET(Active_Portfolio!$R$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE(AU$4,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>=DATE(AU$4,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),OFFSET(Active_Portfolio!$U$12,1,AU$3-1,ctPort,1))","v":638.40499999999997},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$AD$12,1,0,ctPort,1)=$C9)*(OFFSET(Active_Portfolio!$R$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE(AV$4,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>=DATE(AV$4,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),OFFSET(Active_Portfolio!$U$12,1,AV$3-1,ctPort,1))","v":638.40499999999997},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$AD$12,1,0,ctPort,1)=$C9)*(OFFSET(Active_Portfolio!$R$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE(AW$4,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>=DATE(AW$4,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),OFFSET(Active_Portfolio!$U$12,1,AW$3-1,ctPort,1))","v":973.55499999999995},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$AD$12,1,0,ctPort,1)=$C9)*(OFFSET(Active_Portfolio!$R$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE(AX$4,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>=DATE(AX$4,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),OFFSET(Active_Portfolio!$U$12,1,AX$3-1,ctPort,1))","v":966.87},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$AD$12,1,0,ctPort,1)=$C9)*(OFFSET(Active_Portfolio!$R$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE(AY$4,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>=DATE(AY$4,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),OFFSET(Active_Portfolio!$U$12,1,AY$3-1,ctPort,1))","v":966.87},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$AD$12,1,0,ctPort,1)=$C9)*(OFFSET(Active_Portfolio!$R$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE(AZ$4,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>=DATE(AZ$4,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),OFFSET(Active_Portfolio!$U$12,1,AZ$3-1,ctPort,1))","v":914.44},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$AD$12,1,0,ctPort,1)=$C9)*(OFFSET(Active_Portfolio!$R$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE(BA$4,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>=DATE(BA$4,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),OFFSET(Active_Portfolio!$U$12,1,BA$3-1,ctPort,1))","v":982.7700000000001},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$AD$12,1,0,ctPort,1)=$C9)*(OFFSET(Active_Portfolio!$R$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE(BB$4,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>=DATE(BB$4,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),OFFSET(Active_Portfolio!$U$12,1,BB$3-1,ctPort,1))","v":884.34986909128133},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$AD$12,1,0,ctPort,1)=$C9)*(OFFSET(Active_Portfolio!$R$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE(BC$4,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>=DATE(BC$4,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),OFFSET(Active_Portfolio!$U$12,1,BC$3-1,ctPort,1))","v":725.50269023505734},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$AD$12,1,0,ctPort,1)=$C9)*(OFFSET(Active_Portfolio!$R$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE(BD$4,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>=DATE(BD$4,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),OFFSET(Active_Portfolio!$U$12,1,BD$3-1,ctPort,1))","v":622.40720491327113},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$AD$12,1,0,ctPort,1)=$C9)*(OFFSET(Active_Portfolio!$R$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE(BE$4,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>=DATE(BE$4,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),OFFSET(Active_Portfolio!$U$12,1,BE$3-1,ctPort,1))","v":622.40720491327113},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$AD$12,1,0,ctPort,1)=$C9)*(OFFSET(Active_Portfolio!$R$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE(BF$4,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>=DATE(BF$4,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),OFFSET(Active_Portfolio!$U$12,1,BF$3-1,ctPort,1))","v":622.40720491327113},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$AD$12,1,0,ctPort,1)=$C9)*(OFFSET(Active_Portfolio!$R$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE(BG$4,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>=DATE(BG$4,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),OFFSET(Active_Portfolio!$U$12,1,BG$3-1,ctPort,1))","v":622.40720491327113},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$AD$12,1,0,ctPort,1)=$C9)*(OFFSET(Active_Portfolio!$R$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE(BH$4,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>=DATE(BH$4,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),OFFSET(Active_Portfolio!$U$12,1,BH$3-1,ctPort,1))","v":622.40720491327113},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$AD$12,1,0,ctPort,1)=$C9)*(OFFSET(Active_Portfolio!$R$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE(BI$4,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>=DATE(BI$4,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),OFFSET(Active_Portfolio!$U$12,1,BI$3-1,ctPort,1))","v":622.40720491327113},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$AD$12,1,0,ctPort,1)=$C9)*(OFFSET(Active_Portfolio!$R$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE(BJ$4,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>=DATE(BJ$4,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),OFFSET(Active_Portfolio!$U$12,1,BJ$3-1,ctPort,1))","v":549.58088595886011},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$AD$12,1,0,ctPort,1)=$C9)*(OFFSET(Active_Portfolio!$R$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE(BK$4,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>=DATE(BK$4,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),OFFSET(Active_Portfolio!$U$12,1,BK$3-1,ctPort,1))","v":510.45735374493267},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$AD$12,1,0,ctPort,1)=$C9)*(OFFSET(Active_Portfolio!$R$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE(BL$4,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>=DATE(BL$4,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),OFFSET(Active_Portfolio!$U$12,1,BL$3-1,ctPort,1))","v":510.45735374493267},null,{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$AD$12,1,0,ctPort,1)=$C9)*(OFFSET(Active_Portfolio!$R$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE(BN$4,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>=DATE(BN$4,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),OFFSET(Active_Portfolio!$U$12,1,BN$3-1,ctPort,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$AD$12,1,0,ctPort,1)=$C9)*(OFFSET(Active_Portfolio!$R$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE(BO$4,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>=DATE(BO$4,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),OFFSET(Active_Portfolio!$U$12,1,BO$3-1,ctPort,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$AD$12,1,0,ctPort,1)=$C9)*(OFFSET(Active_Portfolio!$R$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE(BP$4,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>=DATE(BP$4,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),OFFSET(Active_Portfolio!$U$12,1,BP$3-1,ctPort,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$AD$12,1,0,ctPort,1)=$C9)*(OFFSET(Active_Portfolio!$R$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE(BQ$4,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>=DATE(BQ$4,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),OFFSET(Active_Portfolio!$U$12,1,BQ$3-1,ctPort,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$AD$12,1,0,ctPort,1)=$C9)*(OFFSET(Active_Portfolio!$R$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE(BR$4,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>=DATE(BR$4,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),OFFSET(Active_Portfolio!$U$12,1,BR$3-1,ctPort,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$AD$12,1,0,ctPort,1)=$C9)*(OFFSET(Active_Portfolio!$R$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE(BS$4,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>=DATE(BS$4,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),OFFSET(Active_Portfolio!$U$12,1,BS$3-1,ctPort,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$AD$12,1,0,ctPort,1)=$C9)*(OFFSET(Active_Portfolio!$R$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE(BT$4,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>=DATE(BT$4,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),OFFSET(Active_Portfolio!$U$12,1,BT$3-1,ctPort,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$AD$12,1,0,ctPort,1)=$C9)*(OFFSET(Active_Portfolio!$R$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE(BU$4,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>=DATE(BU$4,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),OFFSET(Active_Portfolio!$U$12,1,BU$3-1,ctPort,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$AD$12,1,0,ctPort,1)=$C9)*(OFFSET(Active_Portfolio!$R$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE(BV$4,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>=DATE(BV$4,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),OFFSET(Active_Portfolio!$U$12,1,BV$3-1,ctPort,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$AD$12,1,0,ctPort,1)=$C9)*(OFFSET(Active_Portfolio!$R$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE(BW$4,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>=DATE(BW$4,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),OFFSET(Active_Portfolio!$U$12,1,BW$3-1,ctPort,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$AD$12,1,0,ctPort,1)=$C9)*(OFFSET(Active_Portfolio!$R$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE(BX$4,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>=DATE(BX$4,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),OFFSET(Active_Portfolio!$U$12,1,BX$3-1,ctPort,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$AD$12,1,0,ctPort,1)=$C9)*(OFFSET(Active_Portfolio!$R$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE(BY$4,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>=DATE(BY$4,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),OFFSET(Active_Portfolio!$U$12,1,BY$3-1,ctPort,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$AD$12,1,0,ctPort,1)=$C9)*(OFFSET(Active_Portfolio!$R$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE(BZ$4,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>=DATE(BZ$4,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),OFFSET(Active_Portfolio!$U$12,1,BZ$3-1,ctPort,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$AD$12,1,0,ctPort,1)=$C9)*(OFFSET(Active_Portfolio!$R$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE(CA$4,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>=DATE(CA$4,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),OFFSET(Active_Portfolio!$U$12,1,CA$3-1,ctPort,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$AD$12,1,0,ctPort,1)=$C9)*(OFFSET(Active_Portfolio!$R$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE(CB$4,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>=DATE(CB$4,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),OFFSET(Active_Portfolio!$U$12,1,CB$3-1,ctPort,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$AD$12,1,0,ctPort,1)=$C9)*(OFFSET(Active_Portfolio!$R$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE(CC$4,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>=DATE(CC$4,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),OFFSET(Active_Portfolio!$U$12,1,CC$3-1,ctPort,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$AD$12,1,0,ctPort,1)=$C9)*(OFFSET(Active_Portfolio!$R$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE(CD$4,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>=DATE(CD$4,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),OFFSET(Active_Portfolio!$U$12,1,CD$3-1,ctPort,1))","v":4.7116529917580952},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$AD$12,1,0,ctPort,1)=$C9)*(OFFSET(Active_Portfolio!$R$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE(CE$4,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>=DATE(CE$4,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),OFFSET(Active_Portfolio!$U$12,1,CE$3-1,ctPort,1))","v":7.5234697228642773},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$AD$12,1,0,ctPort,1)=$C9)*(OFFSET(Active_Portfolio!$R$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE(CF$4,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>=DATE(CF$4,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),OFFSET(Active_Portfolio!$U$12,1,CF$3-1,ctPort,1))","v":7.5234697228642773},null,{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$AD$12,1,0,ctPort,1)=$C9)*(OFFSET(Active_Portfolio!$R$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE(CH$4,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>=DATE(CH$4,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),OFFSET(Active_Portfolio!$U$12,1,CH$3-1,ctPort,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$AD$12,1,0,ctPort,1)=$C9)*(OFFSET(Active_Portfolio!$R$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE(CI$4,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>=DATE(CI$4,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),OFFSET(Active_Portfolio!$U$12,1,CI$3-1,ctPort,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$AD$12,1,0,ctPort,1)=$C9)*(OFFSET(Active_Portfolio!$R$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE(CJ$4,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>=DATE(CJ$4,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),OFFSET(Active_Portfolio!$U$12,1,CJ$3-1,ctPort,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$AD$12,1,0,ctPort,1)=$C9)*(OFFSET(Active_Portfolio!$R$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE(CK$4,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>=DATE(CK$4,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),OFFSET(Active_Portfolio!$U$12,1,CK$3-1,ctPort,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$AD$12,1,0,ctPort,1)=$C9)*(OFFSET(Active_Portfolio!$R$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE(CL$4,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>=DATE(CL$4,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),OFFSET(Active_Portfolio!$U$12,1,CL$3-1,ctPort,1))","v":6.6850000185599994},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$AD$12,1,0,ctPort,1)=$C9)*(OFFSET(Active_Portfolio!$R$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE(CM$4,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>=DATE(CM$4,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),OFFSET(Active_Portfolio!$U$12,1,CM$3-1,ctPort,1))","v":6.6850000185599994},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$AD$12,1,0,ctPort,1)=$C9)*(OFFSET(Active_Portfolio!$R$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE(CN$4,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>=DATE(CN$4,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),OFFSET(Active_Portfolio!$U$12,1,CN$3-1,ctPort,1))","v":6.6850000185599994},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$AD$12,1,0,ctPort,1)=$C9)*(OFFSET(Active_Portfolio!$R$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE(CO$4,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>=DATE(CO$4,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),OFFSET(Active_Portfolio!$U$12,1,CO$3-1,ctPort,1))","v":6.6850000185599994},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$AD$12,1,0,ctPort,1)=$C9)*(OFFSET(Active_Portfolio!$R$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE(CP$4,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>=DATE(CP$4,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),OFFSET(Active_Portfolio!$U$12,1,CP$3-1,ctPort,1))","v":48.3385125172559},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$AD$12,1,0,ctPort,1)=$C9)*(OFFSET(Active_Portfolio!$R$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE(CQ$4,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>=DATE(CQ$4,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),OFFSET(Active_Portfolio!$U$12,1,CQ$3-1,ctPort,1))","v":102.59095297029776},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$AD$12,1,0,ctPort,1)=$C9)*(OFFSET(Active_Portfolio!$R$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE(CR$4,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>=DATE(CR$4,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),OFFSET(Active_Portfolio!$U$12,1,CR$3-1,ctPort,1))","v":143.29906910925766},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$AD$12,1,0,ctPort,1)=$C9)*(OFFSET(Active_Portfolio!$R$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE(CS$4,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>=DATE(CS$4,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),OFFSET(Active_Portfolio!$U$12,1,CS$3-1,ctPort,1))","v":143.29906910925766},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$AD$12,1,0,ctPort,1)=$C9)*(OFFSET(Active_Portfolio!$R$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE(CT$4,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>=DATE(CT$4,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),OFFSET(Active_Portfolio!$U$12,1,CT$3-1,ctPort,1))","v":143.29906910925766},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$AD$12,1,0,ctPort,1)=$C9)*(OFFSET(Active_Portfolio!$R$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE(CU$4,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>=DATE(CU$4,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),OFFSET(Active_Portfolio!$U$12,1,CU$3-1,ctPort,1))","v":143.29906910925766},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$AD$12,1,0,ctPort,1)=$C9)*(OFFSET(Active_Portfolio!$R$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE(CV$4,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>=DATE(CV$4,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),OFFSET(Active_Portfolio!$U$12,1,CV$3-1,ctPort,1))","v":143.29906910925766},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$AD$12,1,0,ctPort,1)=$C9)*(OFFSET(Active_Portfolio!$R$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE(CW$4,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>=DATE(CW$4,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),OFFSET(Active_Portfolio!$U$12,1,CW$3-1,ctPort,1))","v":143.29906910925766},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$AD$12,1,0,ctPort,1)=$C9)*(OFFSET(Active_Portfolio!$R$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE(CX$4,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>=DATE(CX$4,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),OFFSET(Active_Portfolio!$U$12,1,CX$3-1,ctPort,1))","v":173.63751410423666},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$AD$12,1,0,ctPort,1)=$C9)*(OFFSET(Active_Portfolio!$R$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE(CY$4,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>=DATE(CY$4,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),OFFSET(Active_Portfolio!$U$12,1,CY$3-1,ctPort,1))","v":183.48753508805302},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$AD$12,1,0,ctPort,1)=$C9)*(OFFSET(Active_Portfolio!$R$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE(CZ$4,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>=DATE(CZ$4,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),OFFSET(Active_Portfolio!$U$12,1,CZ$3-1,ctPort,1))","v":183.48753508805302},null,{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$AD$12,1,0,ctPort,1)=$C9)*(OFFSET(Active_Portfolio!$R$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE(DB$4,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>=DATE(DB$4,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),OFFSET(Active_Portfolio!$U$12,1,DB$3-1,ctPort,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$AD$12,1,0,ctPort,1)=$C9)*(OFFSET(Active_Portfolio!$R$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE(DC$4,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>=DATE(DC$4,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),OFFSET(Active_Portfolio!$U$12,1,DC$3-1,ctPort,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$AD$12,1,0,ctPort,1)=$C9)*(OFFSET(Active_Portfolio!$R$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE(DD$4,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>=DATE(DD$4,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),OFFSET(Active_Portfolio!$U$12,1,DD$3-1,ctPort,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$AD$12,1,0,ctPort,1)=$C9)*(OFFSET(Active_Portfolio!$R$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE(DE$4,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>=DATE(DE$4,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),OFFSET(Active_Portfolio!$U$12,1,DE$3-1,ctPort,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$AD$12,1,0,ctPort,1)=$C9)*(OFFSET(Active_Portfolio!$R$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE(DF$4,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>=DATE(DF$4,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),OFFSET(Active_Portfolio!$U$12,1,DF$3-1,ctPort,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$AD$12,1,0,ctPort,1)=$C9)*(OFFSET(Active_Portfolio!$R$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE(DG$4,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>=DATE(DG$4,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),OFFSET(Active_Portfolio!$U$12,1,DG$3-1,ctPort,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$AD$12,1,0,ctPort,1)=$C9)*(OFFSET(Active_Portfolio!$R$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE(DH$4,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>=DATE(DH$4,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),OFFSET(Active_Portfolio!$U$12,1,DH$3-1,ctPort,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$AD$12,1,0,ctPort,1)=$C9)*(OFFSET(Active_Portfolio!$R$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE(DI$4,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>=DATE(DI$4,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),OFFSET(Active_Portfolio!$U$12,1,DI$3-1,ctPort,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$AD$12,1,0,ctPort,1)=$C9)*(OFFSET(Active_Portfolio!$R$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE(DJ$4,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>=DATE(DJ$4,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),OFFSET(Active_Portfolio!$U$12,1,DJ$3-1,ctPort,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$AD$12,1,0,ctPort,1)=$C9)*(OFFSET(Active_Portfolio!$R$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE(DK$4,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>=DATE(DK$4,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),OFFSET(Active_Portfolio!$U$12,1,DK$3-1,ctPort,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$AD$12,1,0,ctPort,1)=$C9)*(OFFSET(Active_Portfolio!$R$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE(DL$4,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>=DATE(DL$4,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),OFFSET(Active_Portfolio!$U$12,1,DL$3-1,ctPort,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$AD$12,1,0,ctPort,1)=$C9)*(OFFSET(Active_Portfolio!$R$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE(DM$4,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>=DATE(DM$4,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),OFFSET(Active_Portfolio!$U$12,1,DM$3-1,ctPort,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$AD$12,1,0,ctPort,1)=$C9)*(OFFSET(Active_Portfolio!$R$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE(DN$4,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>=DATE(DN$4,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),OFFSET(Active_Portfolio!$U$12,1,DN$3-1,ctPort,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$AD$12,1,0,ctPort,1)=$C9)*(OFFSET(Active_Portfolio!$R$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE(DO$4,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>=DATE(DO$4,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),OFFSET(Active_Portfolio!$U$12,1,DO$3-1,ctPort,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$AD$12,1,0,ctPort,1)=$C9)*(OFFSET(Active_Portfolio!$R$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE(DP$4,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>=DATE(DP$4,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),OFFSET(Active_Portfolio!$U$12,1,DP$3-1,ctPort,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$AD$12,1,0,ctPort,1)=$C9)*(OFFSET(Active_Portfolio!$R$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE(DQ$4,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>=DATE(DQ$4,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),OFFSET(Active_Portfolio!$U$12,1,DQ$3-1,ctPort,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$AD$12,1,0,ctPort,1)=$C9)*(OFFSET(Active_Portfolio!$R$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE(DR$4,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>=DATE(DR$4,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),OFFSET(Active_Portfolio!$U$12,1,DR$3-1,ctPort,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$AD$12,1,0,ctPort,1)=$C9)*(OFFSET(Active_Portfolio!$R$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE(DS$4,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>=DATE(DS$4,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),OFFSET(Active_Portfolio!$U$12,1,DS$3-1,ctPort,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$AD$12,1,0,ctPort,1)=$C9)*(OFFSET(Active_Portfolio!$R$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE(DT$4,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>=DATE(DT$4,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),OFFSET(Active_Portfolio!$U$12,1,DT$3-1,ctPort,1))","v":0}]
[null,null,"CSP - Storage","GWh",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$AD$12,1,0,ctPort,1)=$C10)*(OFFSET(Active_Portfolio!$R$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE(Z$4,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>=DATE(Z$4,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),OFFSET(Active_Portfolio!$U$12,1,Z$3-1,ctPort,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$AD$12,1,0,ctPort,1)=$C10)*(OFFSET(Active_Portfolio!$R$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE(AA$4,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>=DATE(AA$4,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),OFFSET(Active_Portfolio!$U$12,1,AA$3-1,ctPort,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$AD$12,1,0,ctPort,1)=$C10)*(OFFSET(Active_Portfolio!$R$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE(AB$4,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>=DATE(AB$4,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),OFFSET(Active_Portfolio!$U$12,1,AB$3-1,ctPort,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$AD$12,1,0,ctPort,1)=$C10)*(OFFSET(Active_Portfolio!$R$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE(AC$4,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>=DATE(AC$4,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),OFFSET(Active_Portfolio!$U$12,1,AC$3-1,ctPort,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$AD$12,1,0,ctPort,1)=$C10)*(OFFSET(Active_Portfolio!$R$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE(AD$4,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>=DATE(AD$4,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),OFFSET(Active_Portfolio!$U$12,1,AD$3-1,ctPort,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$AD$12,1,0,ctPort,1)=$C10)*(OFFSET(Active_Portfolio!$R$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE(AE$4,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>=DATE(AE$4,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),OFFSET(Active_Portfolio!$U$12,1,AE$3-1,ctPort,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$AD$12,1,0,ctPort,1)=$C10)*(OFFSET(Active_Portfolio!$R$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE(AF$4,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>=DATE(AF$4,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),OFFSET(Active_Portfolio!$U$12,1,AF$3-1,ctPort,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$AD$12,1,0,ctPort,1)=$C10)*(OFFSET(Active_Portfolio!$R$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE(AG$4,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>=DATE(AG$4,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),OFFSET(Active_Portfolio!$U$12,1,AG$3-1,ctPort,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$AD$12,1,0,ctPort,1)=$C10)*(OFFSET(Active_Portfolio!$R$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE(AH$4,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>=DATE(AH$4,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),OFFSET(Active_Portfolio!$U$12,1,AH$3-1,ctPort,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$AD$12,1,0,ctPort,1)=$C10)*(OFFSET(Active_Portfolio!$R$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE(AI$4,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>=DATE(AI$4,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),OFFSET(Active_Portfolio!$U$12,1,AI$3-1,ctPort,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$AD$12,1,0,ctPort,1)=$C10)*(OFFSET(Active_Portfolio!$R$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE(AJ$4,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>=DATE(AJ$4,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),OFFSET(Active_Portfolio!$U$12,1,AJ$3-1,ctPort,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$AD$12,1,0,ctPort,1)=$C10)*(OFFSET(Active_Portfolio!$R$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE(AK$4,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>=DATE(AK$4,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),OFFSET(Active_Portfolio!$U$12,1,AK$3-1,ctPort,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$AD$12,1,0,ctPort,1)=$C10)*(OFFSET(Active_Portfolio!$R$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE(AL$4,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>=DATE(AL$4,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),OFFSET(Active_Portfolio!$U$12,1,AL$3-1,ctPort,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$AD$12,1,0,ctPort,1)=$C10)*(OFFSET(Active_Portfolio!$R$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE(AM$4,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>=DATE(AM$4,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),OFFSET(Active_Portfolio!$U$12,1,AM$3-1,ctPort,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$AD$12,1,0,ctPort,1)=$C10)*(OFFSET(Active_Portfolio!$R$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE(AN$4,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>=DATE(AN$4,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),OFFSET(Active_Portfolio!$U$12,1,AN$3-1,ctPort,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$AD$12,1,0,ctPort,1)=$C10)*(OFFSET(Active_Portfolio!$R$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE(AO$4,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>=DATE(AO$4,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),OFFSET(Active_Portfolio!$U$12,1,AO$3-1,ctPort,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$AD$12,1,0,ctPort,1)=$C10)*(OFFSET(Active_Portfolio!$R$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE(AP$4,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>=DATE(AP$4,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),OFFSET(Active_Portfolio!$U$12,1,AP$3-1,ctPort,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$AD$12,1,0,ctPort,1)=$C10)*(OFFSET(Active_Portfolio!$R$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE(AQ$4,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>=DATE(AQ$4,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),OFFSET(Active_Portfolio!$U$12,1,AQ$3-1,ctPort,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$AD$12,1,0,ctPort,1)=$C10)*(OFFSET(Active_Portfolio!$R$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE(AR$4,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>=DATE(AR$4,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),OFFSET(Active_Portfolio!$U$12,1,AR$3-1,ctPort,1))","v":0},null,{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$AD$12,1,0,ctPort,1)=$C10)*(OFFSET(Active_Portfolio!$R$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE(AT$4,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>=DATE(AT$4,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),OFFSET(Active_Portfolio!$U$12,1,AT$3-1,ctPort,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$AD$12,1,0,ctPort,1)=$C10)*(OFFSET(Active_Portfolio!$R$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE(AU$4,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>=DATE(AU$4,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),OFFSET(Active_Portfolio!$U$12,1,AU$3-1,ctPort,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$AD$12,1,0,ctPort,1)=$C10)*(OFFSET(Active_Portfolio!$R$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE(AV$4,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>=DATE(AV$4,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),OFFSET(Active_Portfolio!$U$12,1,AV$3-1,ctPort,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$AD$12,1,0,ctPort,1)=$C10)*(OFFSET(Active_Portfolio!$R$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE(AW$4,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>=DATE(AW$4,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),OFFSET(Active_Portfolio!$U$12,1,AW$3-1,ctPort,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$AD$12,1,0,ctPort,1)=$C10)*(OFFSET(Active_Portfolio!$R$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE(AX$4,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>=DATE(AX$4,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),OFFSET(Active_Portfolio!$U$12,1,AX$3-1,ctPort,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$AD$12,1,0,ctPort,1)=$C10)*(OFFSET(Active_Portfolio!$R$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE(AY$4,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>=DATE(AY$4,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),OFFSET(Active_Portfolio!$U$12,1,AY$3-1,ctPort,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$AD$12,1,0,ctPort,1)=$C10)*(OFFSET(Active_Portfolio!$R$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE(AZ$4,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>=DATE(AZ$4,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),OFFSET(Active_Portfolio!$U$12,1,AZ$3-1,ctPort,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$AD$12,1,0,ctPort,1)=$C10)*(OFFSET(Active_Portfolio!$R$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE(BA$4,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>=DATE(BA$4,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),OFFSET(Active_Portfolio!$U$12,1,BA$3-1,ctPort,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$AD$12,1,0,ctPort,1)=$C10)*(OFFSET(Active_Portfolio!$R$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE(BB$4,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>=DATE(BB$4,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),OFFSET(Active_Portfolio!$U$12,1,BB$3-1,ctPort,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$AD$12,1,0,ctPort,1)=$C10)*(OFFSET(Active_Portfolio!$R$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE(BC$4,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>=DATE(BC$4,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),OFFSET(Active_Portfolio!$U$12,1,BC$3-1,ctPort,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$AD$12,1,0,ctPort,1)=$C10)*(OFFSET(Active_Portfolio!$R$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE(BD$4,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>=DATE(BD$4,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),OFFSET(Active_Portfolio!$U$12,1,BD$3-1,ctPort,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$AD$12,1,0,ctPort,1)=$C10)*(OFFSET(Active_Portfolio!$R$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE(BE$4,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>=DATE(BE$4,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),OFFSET(Active_Portfolio!$U$12,1,BE$3-1,ctPort,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$AD$12,1,0,ctPort,1)=$C10)*(OFFSET(Active_Portfolio!$R$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE(BF$4,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>=DATE(BF$4,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),OFFSET(Active_Portfolio!$U$12,1,BF$3-1,ctPort,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$AD$12,1,0,ctPort,1)=$C10)*(OFFSET(Active_Portfolio!$R$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE(BG$4,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>=DATE(BG$4,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),OFFSET(Active_Portfolio!$U$12,1,BG$3-1,ctPort,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$AD$12,1,0,ctPort,1)=$C10)*(OFFSET(Active_Portfolio!$R$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE(BH$4,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>=DATE(BH$4,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),OFFSET(Active_Portfolio!$U$12,1,BH$3-1,ctPort,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$AD$12,1,0,ctPort,1)=$C10)*(OFFSET(Active_Portfolio!$R$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE(BI$4,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>=DATE(BI$4,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),OFFSET(Active_Portfolio!$U$12,1,BI$3-1,ctPort,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$AD$12,1,0,ctPort,1)=$C10)*(OFFSET(Active_Portfolio!$R$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE(BJ$4,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>=DATE(BJ$4,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),OFFSET(Active_Portfolio!$U$12,1,BJ$3-1,ctPort,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$AD$12,1,0,ctPort,1)=$C10)*(OFFSET(Active_Portfolio!$R$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE(BK$4,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>=DATE(BK$4,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),OFFSET(Active_Portfolio!$U$12,1,BK$3-1,ctPort,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$AD$12,1,0,ctPort,1)=$C10)*(OFFSET(Active_Portfolio!$R$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE(BL$4,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>=DATE(BL$4,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),OFFSET(Active_Portfolio!$U$12,1,BL$3-1,ctPort,1))","v":0},null,{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$AD$12,1,0,ctPort,1)=$C10)*(OFFSET(Active_Portfolio!$R$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE(BN$4,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>=DATE(BN$4,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),OFFSET(Active_Portfolio!$U$12,1,BN$3-1,ctPort,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$AD$12,1,0,ctPort,1)=$C10)*(OFFSET(Active_Portfolio!$R$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE(BO$4,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>=DATE(BO$4,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),OFFSET(Active_Portfolio!$U$12,1,BO$3-1,ctPort,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$AD$12,1,0,ctPort,1)=$C10)*(OFFSET(Active_Portfolio!$R$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE(BP$4,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>=DATE(BP$4,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),OFFSET(Active_Portfolio!$U$12,1,BP$3-1,ctPort,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$AD$12,1,0,ctPort,1)=$C10)*(OFFSET(Active_Portfolio!$R$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE(BQ$4,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>=DATE(BQ$4,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),OFFSET(Active_Portfolio!$U$12,1,BQ$3-1,ctPort,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$AD$12,1,0,ctPort,1)=$C10)*(OFFSET(Active_Portfolio!$R$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE(BR$4,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>=DATE(BR$4,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),OFFSET(Active_Portfolio!$U$12,1,BR$3-1,ctPort,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$AD$12,1,0,ctPort,1)=$C10)*(OFFSET(Active_Portfolio!$R$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE(BS$4,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>=DATE(BS$4,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),OFFSET(Active_Portfolio!$U$12,1,BS$3-1,ctPort,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$AD$12,1,0,ctPort,1)=$C10)*(OFFSET(Active_Portfolio!$R$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE(BT$4,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>=DATE(BT$4,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),OFFSET(Active_Portfolio!$U$12,1,BT$3-1,ctPort,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$AD$12,1,0,ctPort,1)=$C10)*(OFFSET(Active_Portfolio!$R$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE(BU$4,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>=DATE(BU$4,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),OFFSET(Active_Portfolio!$U$12,1,BU$3-1,ctPort,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$AD$12,1,0,ctPort,1)=$C10)*(OFFSET(Active_Portfolio!$R$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE(BV$4,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>=DATE(BV$4,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),OFFSET(Active_Portfolio!$U$12,1,BV$3-1,ctPort,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$AD$12,1,0,ctPort,1)=$C10)*(OFFSET(Active_Portfolio!$R$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE(BW$4,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>=DATE(BW$4,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),OFFSET(Active_Portfolio!$U$12,1,BW$3-1,ctPort,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$AD$12,1,0,ctPort,1)=$C10)*(OFFSET(Active_Portfolio!$R$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE(BX$4,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>=DATE(BX$4,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),OFFSET(Active_Portfolio!$U$12,1,BX$3-1,ctPort,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$AD$12,1,0,ctPort,1)=$C10)*(OFFSET(Active_Portfolio!$R$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE(BY$4,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>=DATE(BY$4,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),OFFSET(Active_Portfolio!$U$12,1,BY$3-1,ctPort,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$AD$12,1,0,ctPort,1)=$C10)*(OFFSET(Active_Portfolio!$R$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE(BZ$4,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>=DATE(BZ$4,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),OFFSET(Active_Portfolio!$U$12,1,BZ$3-1,ctPort,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$AD$12,1,0,ctPort,1)=$C10)*(OFFSET(Active_Portfolio!$R$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE(CA$4,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>=DATE(CA$4,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),OFFSET(Active_Portfolio!$U$12,1,CA$3-1,ctPort,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$AD$12,1,0,ctPort,1)=$C10)*(OFFSET(Active_Portfolio!$R$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE(CB$4,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>=DATE(CB$4,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),OFFSET(Active_Portfolio!$U$12,1,CB$3-1,ctPort,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$AD$12,1,0,ctPort,1)=$C10)*(OFFSET(Active_Portfolio!$R$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE(CC$4,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>=DATE(CC$4,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),OFFSET(Active_Portfolio!$U$12,1,CC$3-1,ctPort,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$AD$12,1,0,ctPort,1)=$C10)*(OFFSET(Active_Portfolio!$R$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE(CD$4,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>=DATE(CD$4,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),OFFSET(Active_Portfolio!$U$12,1,CD$3-1,ctPort,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$AD$12,1,0,ctPort,1)=$C10)*(OFFSET(Active_Portfolio!$R$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE(CE$4,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>=DATE(CE$4,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),OFFSET(Active_Portfolio!$U$12,1,CE$3-1,ctPort,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$AD$12,1,0,ctPort,1)=$C10)*(OFFSET(Active_Portfolio!$R$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE(CF$4,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>=DATE(CF$4,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),OFFSET(Active_Portfolio!$U$12,1,CF$3-1,ctPort,1))","v":0},null,{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$AD$12,1,0,ctPort,1)=$C10)*(OFFSET(Active_Portfolio!$R$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE(CH$4,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>=DATE(CH$4,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),OFFSET(Active_Portfolio!$U$12,1,CH$3-1,ctPort,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$AD$12,1,0,ctPort,1)=$C10)*(OFFSET(Active_Portfolio!$R$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE(CI$4,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>=DATE(CI$4,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),OFFSET(Active_Portfolio!$U$12,1,CI$3-1,ctPort,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$AD$12,1,0,ctPort,1)=$C10)*(OFFSET(Active_Portfolio!$R$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE(CJ$4,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>=DATE(CJ$4,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),OFFSET(Active_Portfolio!$U$12,1,CJ$3-1,ctPort,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$AD$12,1,0,ctPort,1)=$C10)*(OFFSET(Active_Portfolio!$R$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE(CK$4,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>=DATE(CK$4,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),OFFSET(Active_Portfolio!$U$12,1,CK$3-1,ctPort,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$AD$12,1,0,ctPort,1)=$C10)*(OFFSET(Active_Portfolio!$R$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE(CL$4,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>=DATE(CL$4,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),OFFSET(Active_Portfolio!$U$12,1,CL$3-1,ctPort,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$AD$12,1,0,ctPort,1)=$C10)*(OFFSET(Active_Portfolio!$R$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE(CM$4,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>=DATE(CM$4,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),OFFSET(Active_Portfolio!$U$12,1,CM$3-1,ctPort,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$AD$12,1,0,ctPort,1)=$C10)*(OFFSET(Active_Portfolio!$R$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE(CN$4,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>=DATE(CN$4,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),OFFSET(Active_Portfolio!$U$12,1,CN$3-1,ctPort,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$AD$12,1,0,ctPort,1)=$C10)*(OFFSET(Active_Portfolio!$R$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE(CO$4,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>=DATE(CO$4,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),OFFSET(Active_Portfolio!$U$12,1,CO$3-1,ctPort,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$AD$12,1,0,ctPort,1)=$C10)*(OFFSET(Active_Portfolio!$R$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE(CP$4,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>=DATE(CP$4,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),OFFSET(Active_Portfolio!$U$12,1,CP$3-1,ctPort,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$AD$12,1,0,ctPort,1)=$C10)*(OFFSET(Active_Portfolio!$R$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE(CQ$4,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>=DATE(CQ$4,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),OFFSET(Active_Portfolio!$U$12,1,CQ$3-1,ctPort,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$AD$12,1,0,ctPort,1)=$C10)*(OFFSET(Active_Portfolio!$R$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE(CR$4,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>=DATE(CR$4,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),OFFSET(Active_Portfolio!$U$12,1,CR$3-1,ctPort,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$AD$12,1,0,ctPort,1)=$C10)*(OFFSET(Active_Portfolio!$R$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE(CS$4,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>=DATE(CS$4,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),OFFSET(Active_Portfolio!$U$12,1,CS$3-1,ctPort,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$AD$12,1,0,ctPort,1)=$C10)*(OFFSET(Active_Portfolio!$R$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE(CT$4,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>=DATE(CT$4,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),OFFSET(Active_Portfolio!$U$12,1,CT$3-1,ctPort,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$AD$12,1,0,ctPort,1)=$C10)*(OFFSET(Active_Portfolio!$R$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE(CU$4,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>=DATE(CU$4,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),OFFSET(Active_Portfolio!$U$12,1,CU$3-1,ctPort,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$AD$12,1,0,ctPort,1)=$C10)*(OFFSET(Active_Portfolio!$R$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE(CV$4,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>=DATE(CV$4,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),OFFSET(Active_Portfolio!$U$12,1,CV$3-1,ctPort,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$AD$12,1,0,ctPort,1)=$C10)*(OFFSET(Active_Portfolio!$R$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE(CW$4,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>=DATE(CW$4,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),OFFSET(Active_Portfolio!$U$12,1,CW$3-1,ctPort,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$AD$12,1,0,ctPort,1)=$C10)*(OFFSET(Active_Portfolio!$R$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE(CX$4,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>=DATE(CX$4,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),OFFSET(Active_Portfolio!$U$12,1,CX$3-1,ctPort,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$AD$12,1,0,ctPort,1)=$C10)*(OFFSET(Active_Portfolio!$R$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE(CY$4,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>=DATE(CY$4,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),OFFSET(Active_Portfolio!$U$12,1,CY$3-1,ctPort,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$AD$12,1,0,ctPort,1)=$C10)*(OFFSET(Active_Portfolio!$R$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE(CZ$4,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>=DATE(CZ$4,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),OFFSET(Active_Portfolio!$U$12,1,CZ$3-1,ctPort,1))","v":0},null,{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$AD$12,1,0,ctPort,1)=$C10)*(OFFSET(Active_Portfolio!$R$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE(DB$4,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>=DATE(DB$4,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),OFFSET(Active_Portfolio!$U$12,1,DB$3-1,ctPort,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$AD$12,1,0,ctPort,1)=$C10)*(OFFSET(Active_Portfolio!$R$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE(DC$4,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>=DATE(DC$4,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),OFFSET(Active_Portfolio!$U$12,1,DC$3-1,ctPort,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$AD$12,1,0,ctPort,1)=$C10)*(OFFSET(Active_Portfolio!$R$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE(DD$4,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>=DATE(DD$4,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),OFFSET(Active_Portfolio!$U$12,1,DD$3-1,ctPort,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$AD$12,1,0,ctPort,1)=$C10)*(OFFSET(Active_Portfolio!$R$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE(DE$4,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>=DATE(DE$4,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),OFFSET(Active_Portfolio!$U$12,1,DE$3-1,ctPort,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$AD$12,1,0,ctPort,1)=$C10)*(OFFSET(Active_Portfolio!$R$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE(DF$4,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>=DATE(DF$4,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),OFFSET(Active_Portfolio!$U$12,1,DF$3-1,ctPort,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$AD$12,1,0,ctPort,1)=$C10)*(OFFSET(Active_Portfolio!$R$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE(DG$4,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>=DATE(DG$4,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),OFFSET(Active_Portfolio!$U$12,1,DG$3-1,ctPort,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$AD$12,1,0,ctPort,1)=$C10)*(OFFSET(Active_Portfolio!$R$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE(DH$4,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>=DATE(DH$4,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),OFFSET(Active_Portfolio!$U$12,1,DH$3-1,ctPort,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$AD$12,1,0,ctPort,1)=$C10)*(OFFSET(Active_Portfolio!$R$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE(DI$4,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>=DATE(DI$4,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),OFFSET(Active_Portfolio!$U$12,1,DI$3-1,ctPort,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$AD$12,1,0,ctPort,1)=$C10)*(OFFSET(Active_Portfolio!$R$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE(DJ$4,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>=DATE(DJ$4,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),OFFSET(Active_Portfolio!$U$12,1,DJ$3-1,ctPort,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$AD$12,1,0,ctPort,1)=$C10)*(OFFSET(Active_Portfolio!$R$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE(DK$4,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>=DATE(DK$4,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),OFFSET(Active_Portfolio!$U$12,1,DK$3-1,ctPort,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$AD$12,1,0,ctPort,1)=$C10)*(OFFSET(Active_Portfolio!$R$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE(DL$4,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>=DATE(DL$4,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),OFFSET(Active_Portfolio!$U$12,1,DL$3-1,ctPort,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$AD$12,1,0,ctPort,1)=$C10)*(OFFSET(Active_Portfolio!$R$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE(DM$4,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>=DATE(DM$4,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),OFFSET(Active_Portfolio!$U$12,1,DM$3-1,ctPort,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$AD$12,1,0,ctPort,1)=$C10)*(OFFSET(Active_Portfolio!$R$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE(DN$4,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>=DATE(DN$4,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),OFFSET(Active_Portfolio!$U$12,1,DN$3-1,ctPort,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$AD$12,1,0,ctPort,1)=$C10)*(OFFSET(Active_Portfolio!$R$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE(DO$4,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>=DATE(DO$4,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),OFFSET(Active_Portfolio!$U$12,1,DO$3-1,ctPort,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$AD$12,1,0,ctPort,1)=$C10)*(OFFSET(Active_Portfolio!$R$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE(DP$4,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>=DATE(DP$4,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),OFFSET(Active_Portfolio!$U$12,1,DP$3-1,ctPort,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$AD$12,1,0,ctPort,1)=$C10)*(OFFSET(Active_Portfolio!$R$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE(DQ$4,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>=DATE(DQ$4,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),OFFSET(Active_Portfolio!$U$12,1,DQ$3-1,ctPort,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$AD$12,1,0,ctPort,1)=$C10)*(OFFSET(Active_Portfolio!$R$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE(DR$4,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>=DATE(DR$4,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),OFFSET(Active_Portfolio!$U$12,1,DR$3-1,ctPort,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$AD$12,1,0,ctPort,1)=$C10)*(OFFSET(Active_Portfolio!$R$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE(DS$4,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>=DATE(DS$4,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),OFFSET(Active_Portfolio!$U$12,1,DS$3-1,ctPort,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$AD$12,1,0,ctPort,1)=$C10)*(OFFSET(Active_Portfolio!$R$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE(DT$4,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>=DATE(DT$4,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),OFFSET(Active_Portfolio!$U$12,1,DT$3-1,ctPort,1))","v":0}]
[null,null,"Solar PV - Dist","GWh",null,11.430000000000001,23.119999999999997,31,37.112320000000004,53.611919999999998,121.75272000000002,121.75272000000002,121.75272000000002,121.75272000000002,121.75272000000002,121.75272000000002,121.75272000000002,121.75272000000002,121.75272000000002,121.75272000000002,121.75272000000002,121.75272000000002,121.75272000000002,121.75272000000002,null,{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$AD$12,1,0,ctPort,1)=$C11)*(OFFSET(Active_Portfolio!$R$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE(Z$4,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>=DATE(Z$4,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),OFFSET(Active_Portfolio!$U$12,1,Z$3-1,ctPort,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$AD$12,1,0,ctPort,1)=$C11)*(OFFSET(Active_Portfolio!$R$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE(AA$4,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>=DATE(AA$4,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),OFFSET(Active_Portfolio!$U$12,1,AA$3-1,ctPort,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$AD$12,1,0,ctPort,1)=$C11)*(OFFSET(Active_Portfolio!$R$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE(AB$4,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>=DATE(AB$4,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),OFFSET(Active_Portfolio!$U$12,1,AB$3-1,ctPort,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$AD$12,1,0,ctPort,1)=$C11)*(OFFSET(Active_Portfolio!$R$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE(AC$4,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>=DATE(AC$4,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),OFFSET(Active_Portfolio!$U$12,1,AC$3-1,ctPort,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$AD$12,1,0,ctPort,1)=$C11)*(OFFSET(Active_Portfolio!$R$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE(AD$4,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>=DATE(AD$4,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),OFFSET(Active_Portfolio!$U$12,1,AD$3-1,ctPort,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$AD$12,1,0,ctPort,1)=$C11)*(OFFSET(Active_Portfolio!$R$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE(AE$4,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>=DATE(AE$4,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),OFFSET(Active_Portfolio!$U$12,1,AE$3-1,ctPort,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$AD$12,1,0,ctPort,1)=$C11)*(OFFSET(Active_Portfolio!$R$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE(AF$4,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>=DATE(AF$4,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),OFFSET(Active_Portfolio!$U$12,1,AF$3-1,ctPort,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$AD$12,1,0,ctPort,1)=$C11)*(OFFSET(Active_Portfolio!$R$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE(AG$4,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>=DATE(AG$4,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),OFFSET(Active_Portfolio!$U$12,1,AG$3-1,ctPort,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$AD$12,1,0,ctPort,1)=$C11)*(OFFSET(Active_Portfolio!$R$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE(AH$4,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>=DATE(AH$4,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),OFFSET(Active_Portfolio!$U$12,1,AH$3-1,ctPort,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$AD$12,1,0,ctPort,1)=$C11)*(OFFSET(Active_Portfolio!$R$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE(AI$4,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>=DATE(AI$4,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),OFFSET(Active_Portfolio!$U$12,1,AI$3-1,ctPort,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$AD$12,1,0,ctPort,1)=$C11)*(OFFSET(Active_Portfolio!$R$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE(AJ$4,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>=DATE(AJ$4,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),OFFSET(Active_Portfolio!$U$12,1,AJ$3-1,ctPort,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$AD$12,1,0,ctPort,1)=$C11)*(OFFSET(Active_Portfolio!$R$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE(AK$4,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>=DATE(AK$4,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),OFFSET(Active_Portfolio!$U$12,1,AK$3-1,ctPort,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$AD$12,1,0,ctPort,1)=$C11)*(OFFSET(Active_Portfolio!$R$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE(AL$4,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>=DATE(AL$4,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),OFFSET(Active_Portfolio!$U$12,1,AL$3-1,ctPort,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$AD$12,1,0,ctPort,1)=$C11)*(OFFSET(Active_Portfolio!$R$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE(AM$4,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>=DATE(AM$4,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),OFFSET(Active_Portfolio!$U$12,1,AM$3-1,ctPort,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$AD$12,1,0,ctPort,1)=$C11)*(OFFSET(Active_Portfolio!$R$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE(AN$4,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>=DATE(AN$4,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),OFFSET(Active_Portfolio!$U$12,1,AN$3-1,ctPort,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$AD$12,1,0,ctPort,1)=$C11)*(OFFSET(Active_Portfolio!$R$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE(AO$4,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>=DATE(AO$4,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),OFFSET(Active_Portfolio!$U$12,1,AO$3-1,ctPort,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$AD$12,1,0,ctPort,1)=$C11)*(OFFSET(Active_Portfolio!$R$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE(AP$4,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>=DATE(AP$4,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),OFFSET(Active_Portfolio!$U$12,1,AP$3-1,ctPort,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$AD$12,1,0,ctPort,1)=$C11)*(OFFSET(Active_Portfolio!$R$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE(AQ$4,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>=DATE(AQ$4,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),OFFSET(Active_Portfolio!$U$12,1,AQ$3-1,ctPort,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$AD$12,1,0,ctPort,1)=$C11)*(OFFSET(Active_Portfolio!$R$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE(AR$4,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>=DATE(AR$4,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),OFFSET(Active_Portfolio!$U$12,1,AR$3-1,ctPort,1))","v":0},null,{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$AD$12,1,0,ctPort,1)=$C11)*(OFFSET(Active_Portfolio!$R$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE(AT$4,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>=DATE(AT$4,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),OFFSET(Active_Portfolio!$U$12,1,AT$3-1,ctPort,1))","v":11.430000000000001},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$AD$12,1,0,ctPort,1)=$C11)*(OFFSET(Active_Portfolio!$R$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE(AU$4,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>=DATE(AU$4,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),OFFSET(Active_Portfolio!$U$12,1,AU$3-1,ctPort,1))","v":23.119999999999997},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$AD$12,1,0,ctPort,1)=$C11)*(OFFSET(Active_Portfolio!$R$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE(AV$4,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>=DATE(AV$4,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),OFFSET(Active_Portfolio!$U$12,1,AV$3-1,ctPort,1))","v":31},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$AD$12,1,0,ctPort,1)=$C11)*(OFFSET(Active_Portfolio!$R$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE(AW$4,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>=DATE(AW$4,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),OFFSET(Active_Portfolio!$U$12,1,AW$3-1,ctPort,1))","v":34.300000000000004},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$AD$12,1,0,ctPort,1)=$C11)*(OFFSET(Active_Portfolio!$R$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE(AX$4,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>=DATE(AX$4,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),OFFSET(Active_Portfolio!$U$12,1,AX$3-1,ctPort,1))","v":50.799599999999998},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$AD$12,1,0,ctPort,1)=$C11)*(OFFSET(Active_Portfolio!$R$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE(AY$4,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>=DATE(AY$4,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),OFFSET(Active_Portfolio!$U$12,1,AY$3-1,ctPort,1))","v":111.84240000000003},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$AD$12,1,0,ctPort,1)=$C11)*(OFFSET(Active_Portfolio!$R$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE(AZ$4,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>=DATE(AZ$4,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),OFFSET(Active_Portfolio!$U$12,1,AZ$3-1,ctPort,1))","v":111.84240000000003},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$AD$12,1,0,ctPort,1)=$C11)*(OFFSET(Active_Portfolio!$R$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE(BA$4,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>=DATE(BA$4,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),OFFSET(Active_Portfolio!$U$12,1,BA$3-1,ctPort,1))","v":111.84240000000003},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$AD$12,1,0,ctPort,1)=$C11)*(OFFSET(Active_Portfolio!$R$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE(BB$4,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>=DATE(BB$4,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),OFFSET(Active_Portfolio!$U$12,1,BB$3-1,ctPort,1))","v":111.84240000000003},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$AD$12,1,0,ctPort,1)=$C11)*(OFFSET(Active_Portfolio!$R$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE(BC$4,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>=DATE(BC$4,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),OFFSET(Active_Portfolio!$U$12,1,BC$3-1,ctPort,1))","v":111.84240000000003},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$AD$12,1,0,ctPort,1)=$C11)*(OFFSET(Active_Portfolio!$R$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE(BD$4,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>=DATE(BD$4,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),OFFSET(Active_Portfolio!$U$12,1,BD$3-1,ctPort,1))","v":111.84240000000003},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$AD$12,1,0,ctPort,1)=$C11)*(OFFSET(Active_Portfolio!$R$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE(BE$4,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>=DATE(BE$4,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),OFFSET(Active_Portfolio!$U$12,1,BE$3-1,ctPort,1))","v":111.84240000000003},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$AD$12,1,0,ctPort,1)=$C11)*(OFFSET(Active_Portfolio!$R$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE(BF$4,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>=DATE(BF$4,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),OFFSET(Active_Portfolio!$U$12,1,BF$3-1,ctPort,1))","v":111.84240000000003},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$AD$12,1,0,ctPort,1)=$C11)*(OFFSET(Active_Portfolio!$R$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE(BG$4,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>=DATE(BG$4,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),OFFSET(Active_Portfolio!$U$12,1,BG$3-1,ctPort,1))","v":111.84240000000003},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$AD$12,1,0,ctPort,1)=$C11)*(OFFSET(Active_Portfolio!$R$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE(BH$4,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>=DATE(BH$4,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),OFFSET(Active_Portfolio!$U$12,1,BH$3-1,ctPort,1))","v":111.84240000000003},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$AD$12,1,0,ctPort,1)=$C11)*(OFFSET(Active_Portfolio!$R$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE(BI$4,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>=DATE(BI$4,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),OFFSET(Active_Portfolio!$U$12,1,BI$3-1,ctPort,1))","v":111.84240000000003},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$AD$12,1,0,ctPort,1)=$C11)*(OFFSET(Active_Portfolio!$R$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE(BJ$4,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>=DATE(BJ$4,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),OFFSET(Active_Portfolio!$U$12,1,BJ$3-1,ctPort,1))","v":111.84240000000003},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$AD$12,1,0,ctPort,1)=$C11)*(OFFSET(Active_Portfolio!$R$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE(BK$4,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>=DATE(BK$4,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),OFFSET(Active_Portfolio!$U$12,1,BK$3-1,ctPort,1))","v":111.84240000000003},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$AD$12,1,0,ctPort,1)=$C11)*(OFFSET(Active_Portfolio!$R$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE(BL$4,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>=DATE(BL$4,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),OFFSET(Active_Portfolio!$U$12,1,BL$3-1,ctPort,1))","v":111.84240000000003},null,{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$AD$12,1,0,ctPort,1)=$C11)*(OFFSET(Active_Portfolio!$R$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE(BN$4,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>=DATE(BN$4,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),OFFSET(Active_Portfolio!$U$12,1,BN$3-1,ctPort,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$AD$12,1,0,ctPort,1)=$C11)*(OFFSET(Active_Portfolio!$R$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE(BO$4,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>=DATE(BO$4,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),OFFSET(Active_Portfolio!$U$12,1,BO$3-1,ctPort,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$AD$12,1,0,ctPort,1)=$C11)*(OFFSET(Active_Portfolio!$R$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE(BP$4,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>=DATE(BP$4,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),OFFSET(Active_Portfolio!$U$12,1,BP$3-1,ctPort,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$AD$12,1,0,ctPort,1)=$C11)*(OFFSET(Active_Portfolio!$R$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE(BQ$4,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>=DATE(BQ$4,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),OFFSET(Active_Portfolio!$U$12,1,BQ$3-1,ctPort,1))","v":2.8123199999999997},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$AD$12,1,0,ctPort,1)=$C11)*(OFFSET(Active_Portfolio!$R$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE(BR$4,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>=DATE(BR$4,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),OFFSET(Active_Portfolio!$U$12,1,BR$3-1,ctPort,1))","v":2.8123199999999997},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$AD$12,1,0,ctPort,1)=$C11)*(OFFSET(Active_Portfolio!$R$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE(BS$4,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>=DATE(BS$4,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),OFFSET(Active_Portfolio!$U$12,1,BS$3-1,ctPort,1))","v":9.9103199999999987},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$AD$12,1,0,ctPort,1)=$C11)*(OFFSET(Active_Portfolio!$R$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE(BT$4,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>=DATE(BT$4,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),OFFSET(Active_Portfolio!$U$12,1,BT$3-1,ctPort,1))","v":9.9103199999999987},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$AD$12,1,0,ctPort,1)=$C11)*(OFFSET(Active_Portfolio!$R$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE(BU$4,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>=DATE(BU$4,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),OFFSET(Active_Portfolio!$U$12,1,BU$3-1,ctPort,1))","v":9.9103199999999987},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$AD$12,1,0,ctPort,1)=$C11)*(OFFSET(Active_Portfolio!$R$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE(BV$4,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>=DATE(BV$4,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),OFFSET(Active_Portfolio!$U$12,1,BV$3-1,ctPort,1))","v":9.9103199999999987},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$AD$12,1,0,ctPort,1)=$C11)*(OFFSET(Active_Portfolio!$R$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE(BW$4,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>=DATE(BW$4,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),OFFSET(Active_Portfolio!$U$12,1,BW$3-1,ctPort,1))","v":9.9103199999999987},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$AD$12,1,0,ctPort,1)=$C11)*(OFFSET(Active_Portfolio!$R$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE(BX$4,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>=DATE(BX$4,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),OFFSET(Active_Portfolio!$U$12,1,BX$3-1,ctPort,1))","v":9.9103199999999987},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$AD$12,1,0,ctPort,1)=$C11)*(OFFSET(Active_Portfolio!$R$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE(BY$4,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>=DATE(BY$4,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),OFFSET(Active_Portfolio!$U$12,1,BY$3-1,ctPort,1))","v":9.9103199999999987},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$AD$12,1,0,ctPort,1)=$C11)*(OFFSET(Active_Portfolio!$R$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE(BZ$4,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>=DATE(BZ$4,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),OFFSET(Active_Portfolio!$U$12,1,BZ$3-1,ctPort,1))","v":9.9103199999999987},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$AD$12,1,0,ctPort,1)=$C11)*(OFFSET(Active_Portfolio!$R$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE(CA$4,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>=DATE(CA$4,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),OFFSET(Active_Portfolio!$U$12,1,CA$3-1,ctPort,1))","v":9.9103199999999987},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$AD$12,1,0,ctPort,1)=$C11)*(OFFSET(Active_Portfolio!$R$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE(CB$4,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>=DATE(CB$4,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),OFFSET(Active_Portfolio!$U$12,1,CB$3-1,ctPort,1))","v":9.9103199999999987},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$AD$12,1,0,ctPort,1)=$C11)*(OFFSET(Active_Portfolio!$R$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE(CC$4,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>=DATE(CC$4,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),OFFSET(Active_Portfolio!$U$12,1,CC$3-1,ctPort,1))","v":9.9103199999999987},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$AD$12,1,0,ctPort,1)=$C11)*(OFFSET(Active_Portfolio!$R$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE(CD$4,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>=DATE(CD$4,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),OFFSET(Active_Portfolio!$U$12,1,CD$3-1,ctPort,1))","v":9.9103199999999987},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$AD$12,1,0,ctPort,1)=$C11)*(OFFSET(Active_Portfolio!$R$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE(CE$4,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>=DATE(CE$4,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),OFFSET(Active_Portfolio!$U$12,1,CE$3-1,ctPort,1))","v":9.9103199999999987},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$AD$12,1,0,ctPort,1)=$C11)*(OFFSET(Active_Portfolio!$R$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE(CF$4,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>=DATE(CF$4,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),OFFSET(Active_Portfolio!$U$12,1,CF$3-1,ctPort,1))","v":9.9103199999999987},null,{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$AD$12,1,0,ctPort,1)=$C11)*(OFFSET(Active_Portfolio!$R$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE(CH$4,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>=DATE(CH$4,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),OFFSET(Active_Portfolio!$U$12,1,CH$3-1,ctPort,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$AD$12,1,0,ctPort,1)=$C11)*(OFFSET(Active_Portfolio!$R$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE(CI$4,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>=DATE(CI$4,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),OFFSET(Active_Portfolio!$U$12,1,CI$3-1,ctPort,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$AD$12,1,0,ctPort,1)=$C11)*(OFFSET(Active_Portfolio!$R$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE(CJ$4,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>=DATE(CJ$4,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),OFFSET(Active_Portfolio!$U$12,1,CJ$3-1,ctPort,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$AD$12,1,0,ctPort,1)=$C11)*(OFFSET(Active_Portfolio!$R$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE(CK$4,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>=DATE(CK$4,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),OFFSET(Active_Portfolio!$U$12,1,CK$3-1,ctPort,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$AD$12,1,0,ctPort,1)=$C11)*(OFFSET(Active_Portfolio!$R$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE(CL$4,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>=DATE(CL$4,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),OFFSET(Active_Portfolio!$U$12,1,CL$3-1,ctPort,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$AD$12,1,0,ctPort,1)=$C11)*(OFFSET(Active_Portfolio!$R$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE(CM$4,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>=DATE(CM$4,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),OFFSET(Active_Portfolio!$U$12,1,CM$3-1,ctPort,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$AD$12,1,0,ctPort,1)=$C11)*(OFFSET(Active_Portfolio!$R$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE(CN$4,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>=DATE(CN$4,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),OFFSET(Active_Portfolio!$U$12,1,CN$3-1,ctPort,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$AD$12,1,0,ctPort,1)=$C11)*(OFFSET(Active_Portfolio!$R$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE(CO$4,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>=DATE(CO$4,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),OFFSET(Active_Portfolio!$U$12,1,CO$3-1,ctPort,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$AD$12,1,0,ctPort,1)=$C11)*(OFFSET(Active_Portfolio!$R$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE(CP$4,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>=DATE(CP$4,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),OFFSET(Active_Portfolio!$U$12,1,CP$3-1,ctPort,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$AD$12,1,0,ctPort,1)=$C11)*(OFFSET(Active_Portfolio!$R$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE(CQ$4,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>=DATE(CQ$4,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),OFFSET(Active_Portfolio!$U$12,1,CQ$3-1,ctPort,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$AD$12,1,0,ctPort,1)=$C11)*(OFFSET(Active_Portfolio!$R$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE(CR$4,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>=DATE(CR$4,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),OFFSET(Active_Portfolio!$U$12,1,CR$3-1,ctPort,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$AD$12,1,0,ctPort,1)=$C11)*(OFFSET(Active_Portfolio!$R$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE(CS$4,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>=DATE(CS$4,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),OFFSET(Active_Portfolio!$U$12,1,CS$3-1,ctPort,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$AD$12,1,0,ctPort,1)=$C11)*(OFFSET(Active_Portfolio!$R$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE(CT$4,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>=DATE(CT$4,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),OFFSET(Active_Portfolio!$U$12,1,CT$3-1,ctPort,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$AD$12,1,0,ctPort,1)=$C11)*(OFFSET(Active_Portfolio!$R$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE(CU$4,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>=DATE(CU$4,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),OFFSET(Active_Portfolio!$U$12,1,CU$3-1,ctPort,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$AD$12,1,0,ctPort,1)=$C11)*(OFFSET(Active_Portfolio!$R$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE(CV$4,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>=DATE(CV$4,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),OFFSET(Active_Portfolio!$U$12,1,CV$3-1,ctPort,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$AD$12,1,0,ctPort,1)=$C11)*(OFFSET(Active_Portfolio!$R$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE(CW$4,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>=DATE(CW$4,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),OFFSET(Active_Portfolio!$U$12,1,CW$3-1,ctPort,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$AD$12,1,0,ctPort,1)=$C11)*(OFFSET(Active_Portfolio!$R$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE(CX$4,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>=DATE(CX$4,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),OFFSET(Active_Portfolio!$U$12,1,CX$3-1,ctPort,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$AD$12,1,0,ctPort,1)=$C11)*(OFFSET(Active_Portfolio!$R$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE(CY$4,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>=DATE(CY$4,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),OFFSET(Active_Portfolio!$U$12,1,CY$3-1,ctPort,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$AD$12,1,0,ctPort,1)=$C11)*(OFFSET(Active_Portfolio!$R$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE(CZ$4,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>=DATE(CZ$4,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),OFFSET(Active_Portfolio!$U$12,1,CZ$3-1,ctPort,1))","v":0},null,{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$AD$12,1,0,ctPort,1)=$C11)*(OFFSET(Active_Portfolio!$R$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE(DB$4,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>=DATE(DB$4,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),OFFSET(Active_Portfolio!$U$12,1,DB$3-1,ctPort,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$AD$12,1,0,ctPort,1)=$C11)*(OFFSET(Active_Portfolio!$R$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE(DC$4,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>=DATE(DC$4,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),OFFSET(Active_Portfolio!$U$12,1,DC$3-1,ctPort,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$AD$12,1,0,ctPort,1)=$C11)*(OFFSET(Active_Portfolio!$R$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE(DD$4,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>=DATE(DD$4,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),OFFSET(Active_Portfolio!$U$12,1,DD$3-1,ctPort,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$AD$12,1,0,ctPort,1)=$C11)*(OFFSET(Active_Portfolio!$R$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE(DE$4,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>=DATE(DE$4,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),OFFSET(Active_Portfolio!$U$12,1,DE$3-1,ctPort,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$AD$12,1,0,ctPort,1)=$C11)*(OFFSET(Active_Portfolio!$R$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE(DF$4,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>=DATE(DF$4,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),OFFSET(Active_Portfolio!$U$12,1,DF$3-1,ctPort,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$AD$12,1,0,ctPort,1)=$C11)*(OFFSET(Active_Portfolio!$R$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE(DG$4,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>=DATE(DG$4,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),OFFSET(Active_Portfolio!$U$12,1,DG$3-1,ctPort,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$AD$12,1,0,ctPort,1)=$C11)*(OFFSET(Active_Portfolio!$R$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE(DH$4,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>=DATE(DH$4,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),OFFSET(Active_Portfolio!$U$12,1,DH$3-1,ctPort,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$AD$12,1,0,ctPort,1)=$C11)*(OFFSET(Active_Portfolio!$R$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE(DI$4,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>=DATE(DI$4,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),OFFSET(Active_Portfolio!$U$12,1,DI$3-1,ctPort,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$AD$12,1,0,ctPort,1)=$C11)*(OFFSET(Active_Portfolio!$R$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE(DJ$4,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>=DATE(DJ$4,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),OFFSET(Active_Portfolio!$U$12,1,DJ$3-1,ctPort,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$AD$12,1,0,ctPort,1)=$C11)*(OFFSET(Active_Portfolio!$R$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE(DK$4,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>=DATE(DK$4,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),OFFSET(Active_Portfolio!$U$12,1,DK$3-1,ctPort,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$AD$12,1,0,ctPort,1)=$C11)*(OFFSET(Active_Portfolio!$R$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE(DL$4,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>=DATE(DL$4,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),OFFSET(Active_Portfolio!$U$12,1,DL$3-1,ctPort,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$AD$12,1,0,ctPort,1)=$C11)*(OFFSET(Active_Portfolio!$R$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE(DM$4,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>=DATE(DM$4,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),OFFSET(Active_Portfolio!$U$12,1,DM$3-1,ctPort,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$AD$12,1,0,ctPort,1)=$C11)*(OFFSET(Active_Portfolio!$R$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE(DN$4,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>=DATE(DN$4,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),OFFSET(Active_Portfolio!$U$12,1,DN$3-1,ctPort,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$AD$12,1,0,ctPort,1)=$C11)*(OFFSET(Active_Portfolio!$R$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE(DO$4,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>=DATE(DO$4,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),OFFSET(Active_Portfolio!$U$12,1,DO$3-1,ctPort,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$AD$12,1,0,ctPort,1)=$C11)*(OFFSET(Active_Portfolio!$R$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE(DP$4,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>=DATE(DP$4,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),OFFSET(Active_Portfolio!$U$12,1,DP$3-1,ctPort,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$AD$12,1,0,ctPort,1)=$C11)*(OFFSET(Active_Portfolio!$R$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE(DQ$4,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>=DATE(DQ$4,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),OFFSET(Active_Portfolio!$U$12,1,DQ$3-1,ctPort,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$AD$12,1,0,ctPort,1)=$C11)*(OFFSET(Active_Portfolio!$R$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE(DR$4,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>=DATE(DR$4,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),OFFSET(Active_Portfolio!$U$12,1,DR$3-1,ctPort,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$AD$12,1,0,ctPort,1)=$C11)*(OFFSET(Active_Portfolio!$R$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE(DS$4,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>=DATE(DS$4,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),OFFSET(Active_Portfolio!$U$12,1,DS$3-1,ctPort,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$AD$12,1,0,ctPort,1)=$C11)*(OFFSET(Active_Portfolio!$R$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE(DT$4,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>=DATE(DT$4,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),OFFSET(Active_Portfolio!$U$12,1,DT$3-1,ctPort,1))","v":0}]
[null,null,"Solar PV - Utility","GWh",null,414.36568382799999,710.79653597800007,4017.8976847080007,9632.723942407998,13244.167635608777,18494.031567628797,25453.057857378702,28954.583923662813,33216.050088575415,38337.125656034637,42305.431387784061,42305.431387784251,42305.431387784251,42387.366832995373,42596.496708989347,46988.384851495182,48321.019927621528,51991.69741339871,55829.805212111867,null,{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$AD$12,1,0,ctPort,1)=$C12)*(OFFSET(Active_Portfolio!$R$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE(Z$4,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>=DATE(Z$4,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),OFFSET(Active_Portfolio!$U$12,1,Z$3-1,ctPort,1))","v":276.33786382799997},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$AD$12,1,0,ctPort,1)=$C12)*(OFFSET(Active_Portfolio!$R$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE(AA$4,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>=DATE(AA$4,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),OFFSET(Active_Portfolio!$U$12,1,AA$3-1,ctPort,1))","v":541.75871597800005},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$AD$12,1,0,ctPort,1)=$C12)*(OFFSET(Active_Portfolio!$R$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE(AB$4,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>=DATE(AB$4,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),OFFSET(Active_Portfolio!$U$12,1,AB$3-1,ctPort,1))","v":2001.8202900080005},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$AD$12,1,0,ctPort,1)=$C12)*(OFFSET(Active_Portfolio!$R$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE(AC$4,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>=DATE(AC$4,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),OFFSET(Active_Portfolio!$U$12,1,AC$3-1,ctPort,1))","v":5593.2960630079988},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$AD$12,1,0,ctPort,1)=$C12)*(OFFSET(Active_Portfolio!$R$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE(AD$4,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>=DATE(AD$4,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),OFFSET(Active_Portfolio!$U$12,1,AD$3-1,ctPort,1))","v":6372.0814630080022},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$AD$12,1,0,ctPort,1)=$C12)*(OFFSET(Active_Portfolio!$R$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE(AE$4,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>=DATE(AE$4,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),OFFSET(Active_Portfolio!$U$12,1,AE$3-1,ctPort,1))","v":7137.6125456040008},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$AD$12,1,0,ctPort,1)=$C12)*(OFFSET(Active_Portfolio!$R$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE(AF$4,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>=DATE(AF$4,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),OFFSET(Active_Portfolio!$U$12,1,AF$3-1,ctPort,1))","v":9739.6099822473625},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$AD$12,1,0,ctPort,1)=$C12)*(OFFSET(Active_Portfolio!$R$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE(AG$4,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>=DATE(AG$4,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),OFFSET(Active_Portfolio!$U$12,1,AG$3-1,ctPort,1))","v":11469.156671047411},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$AD$12,1,0,ctPort,1)=$C12)*(OFFSET(Active_Portfolio!$R$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE(AH$4,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>=DATE(AH$4,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),OFFSET(Active_Portfolio!$U$12,1,AH$3-1,ctPort,1))","v":12258.763640411335},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$AD$12,1,0,ctPort,1)=$C12)*(OFFSET(Active_Portfolio!$R$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE(AI$4,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>=DATE(AI$4,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),OFFSET(Active_Portfolio!$U$12,1,AI$3-1,ctPort,1))","v":13978.741397695383},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$AD$12,1,0,ctPort,1)=$C12)*(OFFSET(Active_Portfolio!$R$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE(AJ$4,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>=DATE(AJ$4,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),OFFSET(Active_Portfolio!$U$12,1,AJ$3-1,ctPort,1))","v":16267.079802280954},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$AD$12,1,0,ctPort,1)=$C12)*(OFFSET(Active_Portfolio!$R$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE(AK$4,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>=DATE(AK$4,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),OFFSET(Active_Portfolio!$U$12,1,AK$3-1,ctPort,1))","v":16267.19542671053},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$AD$12,1,0,ctPort,1)=$C12)*(OFFSET(Active_Portfolio!$R$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE(AL$4,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>=DATE(AL$4,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),OFFSET(Active_Portfolio!$U$12,1,AL$3-1,ctPort,1))","v":16267.19542671053},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$AD$12,1,0,ctPort,1)=$C12)*(OFFSET(Active_Portfolio!$R$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE(AM$4,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>=DATE(AM$4,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),OFFSET(Active_Portfolio!$U$12,1,AM$3-1,ctPort,1))","v":16276.769434495578},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$AD$12,1,0,ctPort,1)=$C12)*(OFFSET(Active_Portfolio!$R$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE(AN$4,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>=DATE(AN$4,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),OFFSET(Active_Portfolio!$U$12,1,AN$3-1,ctPort,1))","v":16485.899310489553},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$AD$12,1,0,ctPort,1)=$C12)*(OFFSET(Active_Portfolio!$R$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE(AO$4,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>=DATE(AO$4,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),OFFSET(Active_Portfolio!$U$12,1,AO$3-1,ctPort,1))","v":17739.20475832139},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$AD$12,1,0,ctPort,1)=$C12)*(OFFSET(Active_Portfolio!$R$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE(AP$4,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>=DATE(AP$4,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),OFFSET(Active_Portfolio!$U$12,1,AP$3-1,ctPort,1))","v":18255.28528207363},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$AD$12,1,0,ctPort,1)=$C12)*(OFFSET(Active_Portfolio!$R$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE(AQ$4,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>=DATE(AQ$4,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),OFFSET(Active_Portfolio!$U$12,1,AQ$3-1,ctPort,1))","v":19627.03413075861},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$AD$12,1,0,ctPort,1)=$C12)*(OFFSET(Active_Portfolio!$R$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE(AR$4,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>=DATE(AR$4,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),OFFSET(Active_Portfolio!$U$12,1,AR$3-1,ctPort,1))","v":20650.403743144689},null,{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$AD$12,1,0,ctPort,1)=$C12)*(OFFSET(Active_Portfolio!$R$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE(AT$4,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>=DATE(AT$4,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),OFFSET(Active_Portfolio!$U$12,1,AT$3-1,ctPort,1))","v":49.67},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$AD$12,1,0,ctPort,1)=$C12)*(OFFSET(Active_Portfolio!$R$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE(AU$4,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>=DATE(AU$4,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),OFFSET(Active_Portfolio!$U$12,1,AU$3-1,ctPort,1))","v":80.680000000000021},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$AD$12,1,0,ctPort,1)=$C12)*(OFFSET(Active_Portfolio!$R$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE(AV$4,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>=DATE(AV$4,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),OFFSET(Active_Portfolio!$U$12,1,AV$3-1,ctPort,1))","v":409.38000000000017},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$AD$12,1,0,ctPort,1)=$C12)*(OFFSET(Active_Portfolio!$R$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE(AW$4,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>=DATE(AW$4,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),OFFSET(Active_Portfolio!$U$12,1,AW$3-1,ctPort,1))","v":1576.8771999999988},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$AD$12,1,0,ctPort,1)=$C12)*(OFFSET(Active_Portfolio!$R$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE(AX$4,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>=DATE(AX$4,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),OFFSET(Active_Portfolio!$U$12,1,AX$3-1,ctPort,1))","v":4152.3214931879966},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$AD$12,1,0,ctPort,1)=$C12)*(OFFSET(Active_Portfolio!$R$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE(AY$4,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>=DATE(AY$4,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),OFFSET(Active_Portfolio!$U$12,1,AY$3-1,ctPort,1))","v":8094.4238226120169},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$AD$12,1,0,ctPort,1)=$C12)*(OFFSET(Active_Portfolio!$R$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE(AZ$4,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>=DATE(AZ$4,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),OFFSET(Active_Portfolio!$U$12,1,AZ$3-1,ctPort,1))","v":9324.7498736116031},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$AD$12,1,0,ctPort,1)=$C12)*(OFFSET(Active_Portfolio!$R$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE(BA$4,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>=DATE(BA$4,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),OFFSET(Active_Portfolio!$U$12,1,BA$3-1,ctPort,1))","v":10172.629302512609},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$AD$12,1,0,ctPort,1)=$C12)*(OFFSET(Active_Portfolio!$R$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE(BB$4,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>=DATE(BB$4,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),OFFSET(Active_Portfolio!$U$12,1,BB$3-1,ctPort,1))","v":13234.925783206985},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$AD$12,1,0,ctPort,1)=$C12)*(OFFSET(Active_Portfolio!$R$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE(BC$4,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>=DATE(BC$4,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),OFFSET(Active_Portfolio!$U$12,1,BC$3-1,ctPort,1))","v":15513.728240106548},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$AD$12,1,0,ctPort,1)=$C12)*(OFFSET(Active_Portfolio!$R$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE(BD$4,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>=DATE(BD$4,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),OFFSET(Active_Portfolio!$U$12,1,BD$3-1,ctPort,1))","v":16482.461893326315},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$AD$12,1,0,ctPort,1)=$C12)*(OFFSET(Active_Portfolio!$R$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE(BE$4,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>=DATE(BE$4,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),OFFSET(Active_Portfolio!$U$12,1,BE$3-1,ctPort,1))","v":16482.310331909783},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$AD$12,1,0,ctPort,1)=$C12)*(OFFSET(Active_Portfolio!$R$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE(BF$4,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>=DATE(BF$4,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),OFFSET(Active_Portfolio!$U$12,1,BF$3-1,ctPort,1))","v":16482.310331909783},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$AD$12,1,0,ctPort,1)=$C12)*(OFFSET(Active_Portfolio!$R$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE(BG$4,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>=DATE(BG$4,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),OFFSET(Active_Portfolio!$U$12,1,BG$3-1,ctPort,1))","v":16482.310331909783},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$AD$12,1,0,ctPort,1)=$C12)*(OFFSET(Active_Portfolio!$R$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE(BH$4,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>=DATE(BH$4,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),OFFSET(Active_Portfolio!$U$12,1,BH$3-1,ctPort,1))","v":16482.310331909783},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$AD$12,1,0,ctPort,1)=$C12)*(OFFSET(Active_Portfolio!$R$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE(BI$4,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>=DATE(BI$4,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),OFFSET(Active_Portfolio!$U$12,1,BI$3-1,ctPort,1))","v":18494.476299325102},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$AD$12,1,0,ctPort,1)=$C12)*(OFFSET(Active_Portfolio!$R$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE(BJ$4,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>=DATE(BJ$4,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),OFFSET(Active_Portfolio!$U$12,1,BJ$3-1,ctPort,1))","v":19064.087940974139},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$AD$12,1,0,ctPort,1)=$C12)*(OFFSET(Active_Portfolio!$R$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE(BK$4,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>=DATE(BK$4,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),OFFSET(Active_Portfolio!$U$12,1,BK$3-1,ctPort,1))","v":20302.978142966924},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$AD$12,1,0,ctPort,1)=$C12)*(OFFSET(Active_Portfolio!$R$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE(BL$4,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>=DATE(BL$4,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),OFFSET(Active_Portfolio!$U$12,1,BL$3-1,ctPort,1))","v":22006.777979733331},null,{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$AD$12,1,0,ctPort,1)=$C12)*(OFFSET(Active_Portfolio!$R$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE(BN$4,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>=DATE(BN$4,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),OFFSET(Active_Portfolio!$U$12,1,BN$3-1,ctPort,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$AD$12,1,0,ctPort,1)=$C12)*(OFFSET(Active_Portfolio!$R$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE(BO$4,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>=DATE(BO$4,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),OFFSET(Active_Portfolio!$U$12,1,BO$3-1,ctPort,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$AD$12,1,0,ctPort,1)=$C12)*(OFFSET(Active_Portfolio!$R$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE(BP$4,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>=DATE(BP$4,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),OFFSET(Active_Portfolio!$U$12,1,BP$3-1,ctPort,1))","v":1511.4760747},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$AD$12,1,0,ctPort,1)=$C12)*(OFFSET(Active_Portfolio!$R$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE(BQ$4,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>=DATE(BQ$4,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),OFFSET(Active_Portfolio!$U$12,1,BQ$3-1,ctPort,1))","v":2365.4512593999998},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$AD$12,1,0,ctPort,1)=$C12)*(OFFSET(Active_Portfolio!$R$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE(BR$4,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>=DATE(BR$4,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),OFFSET(Active_Portfolio!$U$12,1,BR$3-1,ctPort,1))","v":2436.7420594},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$AD$12,1,0,ctPort,1)=$C12)*(OFFSET(Active_Portfolio!$R$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE(BS$4,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>=DATE(BS$4,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),OFFSET(Active_Portfolio!$U$12,1,BS$3-1,ctPort,1))","v":2978.9725793999996},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$AD$12,1,0,ctPort,1)=$C12)*(OFFSET(Active_Portfolio!$R$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE(BT$4,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>=DATE(BT$4,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),OFFSET(Active_Portfolio!$U$12,1,BT$3-1,ctPort,1))","v":2978.9725793999996},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$AD$12,1,0,ctPort,1)=$C12)*(OFFSET(Active_Portfolio!$R$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE(BU$4,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>=DATE(BU$4,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),OFFSET(Active_Portfolio!$U$12,1,BU$3-1,ctPort,1))","v":2978.9725793999996},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$AD$12,1,0,ctPort,1)=$C12)*(OFFSET(Active_Portfolio!$R$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE(BV$4,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>=DATE(BV$4,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),OFFSET(Active_Portfolio!$U$12,1,BV$3-1,ctPort,1))","v":2978.9725793999996},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$AD$12,1,0,ctPort,1)=$C12)*(OFFSET(Active_Portfolio!$R$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE(BW$4,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>=DATE(BW$4,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),OFFSET(Active_Portfolio!$U$12,1,BW$3-1,ctPort,1))","v":2978.9725793999996},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$AD$12,1,0,ctPort,1)=$C12)*(OFFSET(Active_Portfolio!$R$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE(BX$4,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>=DATE(BX$4,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),OFFSET(Active_Portfolio!$U$12,1,BX$3-1,ctPort,1))","v":2978.9725793999996},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$AD$12,1,0,ctPort,1)=$C12)*(OFFSET(Active_Portfolio!$R$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE(BY$4,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>=DATE(BY$4,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),OFFSET(Active_Portfolio!$U$12,1,BY$3-1,ctPort,1))","v":2978.9725793999996},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$AD$12,1,0,ctPort,1)=$C12)*(OFFSET(Active_Portfolio!$R$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE(BZ$4,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>=DATE(BZ$4,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),OFFSET(Active_Portfolio!$U$12,1,BZ$3-1,ctPort,1))","v":2978.9725793999996},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$AD$12,1,0,ctPort,1)=$C12)*(OFFSET(Active_Portfolio!$R$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE(CA$4,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>=DATE(CA$4,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),OFFSET(Active_Portfolio!$U$12,1,CA$3-1,ctPort,1))","v":3017.1486433258106},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$AD$12,1,0,ctPort,1)=$C12)*(OFFSET(Active_Portfolio!$R$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE(CB$4,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>=DATE(CB$4,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),OFFSET(Active_Portfolio!$U$12,1,CB$3-1,ctPort,1))","v":3017.1486433258106},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$AD$12,1,0,ctPort,1)=$C12)*(OFFSET(Active_Portfolio!$R$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE(CC$4,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>=DATE(CC$4,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),OFFSET(Active_Portfolio!$U$12,1,CC$3-1,ctPort,1))","v":3168.5686121077247},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$AD$12,1,0,ctPort,1)=$C12)*(OFFSET(Active_Portfolio!$R$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE(CD$4,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>=DATE(CD$4,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),OFFSET(Active_Portfolio!$U$12,1,CD$3-1,ctPort,1))","v":3223.4072716797455},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$AD$12,1,0,ctPort,1)=$C12)*(OFFSET(Active_Portfolio!$R$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE(CE$4,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>=DATE(CE$4,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),OFFSET(Active_Portfolio!$U$12,1,CE$3-1,ctPort,1))","v":3427.7417861456843},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$AD$12,1,0,ctPort,1)=$C12)*(OFFSET(Active_Portfolio!$R$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE(CF$4,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>=DATE(CF$4,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),OFFSET(Active_Portfolio!$U$12,1,CF$3-1,ctPort,1))","v":3646.3795479598689},null,{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$AD$12,1,0,ctPort,1)=$C12)*(OFFSET(Active_Portfolio!$R$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE(CH$4,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>=DATE(CH$4,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),OFFSET(Active_Portfolio!$U$12,1,CH$3-1,ctPort,1))","v":59.344700000000003},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$AD$12,1,0,ctPort,1)=$C12)*(OFFSET(Active_Portfolio!$R$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE(CI$4,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>=DATE(CI$4,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),OFFSET(Active_Portfolio!$U$12,1,CI$3-1,ctPort,1))","v":59.344700000000003},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$AD$12,1,0,ctPort,1)=$C12)*(OFFSET(Active_Portfolio!$R$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE(CJ$4,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>=DATE(CJ$4,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),OFFSET(Active_Portfolio!$U$12,1,CJ$3-1,ctPort,1))","v":66.208200000000005},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$AD$12,1,0,ctPort,1)=$C12)*(OFFSET(Active_Portfolio!$R$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE(CK$4,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>=DATE(CK$4,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),OFFSET(Active_Portfolio!$U$12,1,CK$3-1,ctPort,1))","v":68.086300000000008},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$AD$12,1,0,ctPort,1)=$C12)*(OFFSET(Active_Portfolio!$R$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE(CL$4,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>=DATE(CL$4,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),OFFSET(Active_Portfolio!$U$12,1,CL$3-1,ctPort,1))","v":254.00950001278002},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$AD$12,1,0,ctPort,1)=$C12)*(OFFSET(Active_Portfolio!$R$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE(CM$4,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>=DATE(CM$4,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),OFFSET(Active_Portfolio!$U$12,1,CM$3-1,ctPort,1))","v":254.00950001278002},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$AD$12,1,0,ctPort,1)=$C12)*(OFFSET(Active_Portfolio!$R$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE(CN$4,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>=DATE(CN$4,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),OFFSET(Active_Portfolio!$U$12,1,CN$3-1,ctPort,1))","v":3380.7123021197367},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$AD$12,1,0,ctPort,1)=$C12)*(OFFSET(Active_Portfolio!$R$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE(CO$4,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>=DATE(CO$4,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),OFFSET(Active_Portfolio!$U$12,1,CO$3-1,ctPort,1))","v":4304.8122507027929},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$AD$12,1,0,ctPort,1)=$C12)*(OFFSET(Active_Portfolio!$R$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE(CP$4,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>=DATE(CP$4,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),OFFSET(Active_Portfolio!$U$12,1,CP$3-1,ctPort,1))","v":4714.3749655570919},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$AD$12,1,0,ctPort,1)=$C12)*(OFFSET(Active_Portfolio!$R$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE(CQ$4,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>=DATE(CQ$4,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),OFFSET(Active_Portfolio!$U$12,1,CQ$3-1,ctPort,1))","v":5836.6703188327037},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$AD$12,1,0,ctPort,1)=$C12)*(OFFSET(Active_Portfolio!$R$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE(CR$4,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>=DATE(CR$4,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),OFFSET(Active_Portfolio!$U$12,1,CR$3-1,ctPort,1))","v":6547.9039927767908},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$AD$12,1,0,ctPort,1)=$C12)*(OFFSET(Active_Portfolio!$R$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE(CS$4,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>=DATE(CS$4,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),OFFSET(Active_Portfolio!$U$12,1,CS$3-1,ctPort,1))","v":6547.9399297639429},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$AD$12,1,0,ctPort,1)=$C12)*(OFFSET(Active_Portfolio!$R$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE(CT$4,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>=DATE(CT$4,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),OFFSET(Active_Portfolio!$U$12,1,CT$3-1,ctPort,1))","v":6547.9399297639429},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$AD$12,1,0,ctPort,1)=$C12)*(OFFSET(Active_Portfolio!$R$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE(CU$4,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>=DATE(CU$4,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),OFFSET(Active_Portfolio!$U$12,1,CU$3-1,ctPort,1))","v":6582.125303264198},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$AD$12,1,0,ctPort,1)=$C12)*(OFFSET(Active_Portfolio!$R$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE(CV$4,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>=DATE(CV$4,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),OFFSET(Active_Portfolio!$U$12,1,CV$3-1,ctPort,1))","v":6582.125303264198},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$AD$12,1,0,ctPort,1)=$C12)*(OFFSET(Active_Portfolio!$R$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE(CW$4,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>=DATE(CW$4,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),OFFSET(Active_Portfolio!$U$12,1,CW$3-1,ctPort,1))","v":7557.1220617409645},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$AD$12,1,0,ctPort,1)=$C12)*(OFFSET(Active_Portfolio!$R$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE(CX$4,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>=DATE(CX$4,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),OFFSET(Active_Portfolio!$U$12,1,CX$3-1,ctPort,1))","v":7749.226312894014},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$AD$12,1,0,ctPort,1)=$C12)*(OFFSET(Active_Portfolio!$R$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE(CY$4,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>=DATE(CY$4,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),OFFSET(Active_Portfolio!$U$12,1,CY$3-1,ctPort,1))","v":8604.9302335274897},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$AD$12,1,0,ctPort,1)=$C12)*(OFFSET(Active_Portfolio!$R$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE(CZ$4,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>=DATE(CZ$4,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),OFFSET(Active_Portfolio!$U$12,1,CZ$3-1,ctPort,1))","v":9497.2308212739736},null,{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$AD$12,1,0,ctPort,1)=$C12)*(OFFSET(Active_Portfolio!$R$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE(DB$4,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>=DATE(DB$4,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),OFFSET(Active_Portfolio!$U$12,1,DB$3-1,ctPort,1))","v":29.013120000000001},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$AD$12,1,0,ctPort,1)=$C12)*(OFFSET(Active_Portfolio!$R$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE(DC$4,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>=DATE(DC$4,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),OFFSET(Active_Portfolio!$U$12,1,DC$3-1,ctPort,1))","v":29.013120000000001},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$AD$12,1,0,ctPort,1)=$C12)*(OFFSET(Active_Portfolio!$R$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE(DD$4,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>=DATE(DD$4,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),OFFSET(Active_Portfolio!$U$12,1,DD$3-1,ctPort,1))","v":29.013120000000001},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$AD$12,1,0,ctPort,1)=$C12)*(OFFSET(Active_Portfolio!$R$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE(DE$4,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>=DATE(DE$4,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),OFFSET(Active_Portfolio!$U$12,1,DE$3-1,ctPort,1))","v":29.013120000000001},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$AD$12,1,0,ctPort,1)=$C12)*(OFFSET(Active_Portfolio!$R$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE(DF$4,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>=DATE(DF$4,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),OFFSET(Active_Portfolio!$U$12,1,DF$3-1,ctPort,1))","v":29.013120000000001},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$AD$12,1,0,ctPort,1)=$C12)*(OFFSET(Active_Portfolio!$R$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE(DG$4,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>=DATE(DG$4,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),OFFSET(Active_Portfolio!$U$12,1,DG$3-1,ctPort,1))","v":29.013120000000001},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$AD$12,1,0,ctPort,1)=$C12)*(OFFSET(Active_Portfolio!$R$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE(DH$4,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>=DATE(DH$4,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),OFFSET(Active_Portfolio!$U$12,1,DH$3-1,ctPort,1))","v":29.013120000000001},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$AD$12,1,0,ctPort,1)=$C12)*(OFFSET(Active_Portfolio!$R$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE(DI$4,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>=DATE(DI$4,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),OFFSET(Active_Portfolio!$U$12,1,DI$3-1,ctPort,1))","v":29.013120000000001},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$AD$12,1,0,ctPort,1)=$C12)*(OFFSET(Active_Portfolio!$R$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE(DJ$4,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>=DATE(DJ$4,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),OFFSET(Active_Portfolio!$U$12,1,DJ$3-1,ctPort,1))","v":29.013120000000001},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$AD$12,1,0,ctPort,1)=$C12)*(OFFSET(Active_Portfolio!$R$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE(DK$4,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>=DATE(DK$4,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),OFFSET(Active_Portfolio!$U$12,1,DK$3-1,ctPort,1))","v":29.013120000000001},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$AD$12,1,0,ctPort,1)=$C12)*(OFFSET(Active_Portfolio!$R$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE(DL$4,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>=DATE(DL$4,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),OFFSET(Active_Portfolio!$U$12,1,DL$3-1,ctPort,1))","v":29.013120000000001},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$AD$12,1,0,ctPort,1)=$C12)*(OFFSET(Active_Portfolio!$R$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE(DM$4,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>=DATE(DM$4,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),OFFSET(Active_Portfolio!$U$12,1,DM$3-1,ctPort,1))","v":29.013120000000001},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$AD$12,1,0,ctPort,1)=$C12)*(OFFSET(Active_Portfolio!$R$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE(DN$4,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>=DATE(DN$4,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),OFFSET(Active_Portfolio!$U$12,1,DN$3-1,ctPort,1))","v":29.013120000000001},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$AD$12,1,0,ctPort,1)=$C12)*(OFFSET(Active_Portfolio!$R$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE(DO$4,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>=DATE(DO$4,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),OFFSET(Active_Portfolio!$U$12,1,DO$3-1,ctPort,1))","v":29.013120000000001},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$AD$12,1,0,ctPort,1)=$C12)*(OFFSET(Active_Portfolio!$R$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE(DP$4,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>=DATE(DP$4,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),OFFSET(Active_Portfolio!$U$12,1,DP$3-1,ctPort,1))","v":29.013120000000001},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$AD$12,1,0,ctPort,1)=$C12)*(OFFSET(Active_Portfolio!$R$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE(DQ$4,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>=DATE(DQ$4,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),OFFSET(Active_Portfolio!$U$12,1,DQ$3-1,ctPort,1))","v":29.013120000000001},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$AD$12,1,0,ctPort,1)=$C12)*(OFFSET(Active_Portfolio!$R$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE(DR$4,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>=DATE(DR$4,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),OFFSET(Active_Portfolio!$U$12,1,DR$3-1,ctPort,1))","v":29.013120000000001},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$AD$12,1,0,ctPort,1)=$C12)*(OFFSET(Active_Portfolio!$R$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE(DS$4,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>=DATE(DS$4,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),OFFSET(Active_Portfolio!$U$12,1,DS$3-1,ctPort,1))","v":29.013120000000001},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$AD$12,1,0,ctPort,1)=$C12)*(OFFSET(Active_Portfolio!$R$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE(DT$4,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>=DATE(DT$4,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),OFFSET(Active_Portfolio!$U$12,1,DT$3-1,ctPort,1))","v":29.013120000000001}]
[null,null,"Wind - Coastal","GWh",null,1956.2221850000001,2637.2221850000001,2637.2221850000001,2637.22218515548,2673.9805851139813,2726.0773851654212,2813.5501953912831,2813.5501954172387,4189.9127593697431,4189.9127593697431,5224.6250144826954,5224.6250144826954,5224.6250144826954,5224.6250144826954,5224.6250144826954,5224.6250144826954,8459.4454317875552,8825.2966388673158,8825.2966389773137,null,{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$AD$12,1,0,ctPort,1)=$C13)*(OFFSET(Active_Portfolio!$R$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE(Z$4,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>=DATE(Z$4,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),OFFSET(Active_Portfolio!$U$12,1,Z$3-1,ctPort,1))","v":1956.2221850000001},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$AD$12,1,0,ctPort,1)=$C13)*(OFFSET(Active_Portfolio!$R$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE(AA$4,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>=DATE(AA$4,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),OFFSET(Active_Portfolio!$U$12,1,AA$3-1,ctPort,1))","v":2637.2221850000001},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$AD$12,1,0,ctPort,1)=$C13)*(OFFSET(Active_Portfolio!$R$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE(AB$4,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>=DATE(AB$4,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),OFFSET(Active_Portfolio!$U$12,1,AB$3-1,ctPort,1))","v":2637.2221850000001},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$AD$12,1,0,ctPort,1)=$C13)*(OFFSET(Active_Portfolio!$R$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE(AC$4,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>=DATE(AC$4,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),OFFSET(Active_Portfolio!$U$12,1,AC$3-1,ctPort,1))","v":2606.9991850000001},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$AD$12,1,0,ctPort,1)=$C13)*(OFFSET(Active_Portfolio!$R$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE(AD$4,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>=DATE(AD$4,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),OFFSET(Active_Portfolio!$U$12,1,AD$3-1,ctPort,1))","v":2150.8215850000001},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$AD$12,1,0,ctPort,1)=$C13)*(OFFSET(Active_Portfolio!$R$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE(AE$4,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>=DATE(AE$4,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),OFFSET(Active_Portfolio!$U$12,1,AE$3-1,ctPort,1))","v":2085.2033850000003},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$AD$12,1,0,ctPort,1)=$C13)*(OFFSET(Active_Portfolio!$R$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE(AF$4,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>=DATE(AF$4,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),OFFSET(Active_Portfolio!$U$12,1,AF$3-1,ctPort,1))","v":1987.1622589167741},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$AD$12,1,0,ctPort,1)=$C13)*(OFFSET(Active_Portfolio!$R$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE(AG$4,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>=DATE(AG$4,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),OFFSET(Active_Portfolio!$U$12,1,AG$3-1,ctPort,1))","v":1963.2252356218437},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$AD$12,1,0,ctPort,1)=$C13)*(OFFSET(Active_Portfolio!$R$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE(AH$4,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>=DATE(AH$4,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),OFFSET(Active_Portfolio!$U$12,1,AH$3-1,ctPort,1))","v":2869.319661611858},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$AD$12,1,0,ctPort,1)=$C13)*(OFFSET(Active_Portfolio!$R$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE(AI$4,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>=DATE(AI$4,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),OFFSET(Active_Portfolio!$U$12,1,AI$3-1,ctPort,1))","v":2869.319661611858},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$AD$12,1,0,ctPort,1)=$C13)*(OFFSET(Active_Portfolio!$R$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE(AJ$4,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>=DATE(AJ$4,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),OFFSET(Active_Portfolio!$U$12,1,AJ$3-1,ctPort,1))","v":3324.1057071728928},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$AD$12,1,0,ctPort,1)=$C13)*(OFFSET(Active_Portfolio!$R$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE(AK$4,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>=DATE(AK$4,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),OFFSET(Active_Portfolio!$U$12,1,AK$3-1,ctPort,1))","v":3324.1057071728928},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$AD$12,1,0,ctPort,1)=$C13)*(OFFSET(Active_Portfolio!$R$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE(AL$4,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>=DATE(AL$4,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),OFFSET(Active_Portfolio!$U$12,1,AL$3-1,ctPort,1))","v":3324.1057071728928},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$AD$12,1,0,ctPort,1)=$C13)*(OFFSET(Active_Portfolio!$R$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE(AM$4,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>=DATE(AM$4,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),OFFSET(Active_Portfolio!$U$12,1,AM$3-1,ctPort,1))","v":3324.1057071728928},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$AD$12,1,0,ctPort,1)=$C13)*(OFFSET(Active_Portfolio!$R$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE(AN$4,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>=DATE(AN$4,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),OFFSET(Active_Portfolio!$U$12,1,AN$3-1,ctPort,1))","v":3324.1057071728928},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$AD$12,1,0,ctPort,1)=$C13)*(OFFSET(Active_Portfolio!$R$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE(AO$4,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>=DATE(AO$4,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),OFFSET(Active_Portfolio!$U$12,1,AO$3-1,ctPort,1))","v":3324.1057071728928},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$AD$12,1,0,ctPort,1)=$C13)*(OFFSET(Active_Portfolio!$R$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE(AP$4,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>=DATE(AP$4,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),OFFSET(Active_Portfolio!$U$12,1,AP$3-1,ctPort,1))","v":4576.8326127709006},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$AD$12,1,0,ctPort,1)=$C13)*(OFFSET(Active_Portfolio!$R$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE(AQ$4,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>=DATE(AQ$4,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),OFFSET(Active_Portfolio!$U$12,1,AQ$3-1,ctPort,1))","v":4714.9796361180515},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$AD$12,1,0,ctPort,1)=$C13)*(OFFSET(Active_Portfolio!$R$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE(AR$4,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>=DATE(AR$4,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),OFFSET(Active_Portfolio!$U$12,1,AR$3-1,ctPort,1))","v":4449.6099512816227},null,{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$AD$12,1,0,ctPort,1)=$C13)*(OFFSET(Active_Portfolio!$R$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE(AT$4,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>=DATE(AT$4,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),OFFSET(Active_Portfolio!$U$12,1,AT$3-1,ctPort,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$AD$12,1,0,ctPort,1)=$C13)*(OFFSET(Active_Portfolio!$R$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE(AU$4,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>=DATE(AU$4,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),OFFSET(Active_Portfolio!$U$12,1,AU$3-1,ctPort,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$AD$12,1,0,ctPort,1)=$C13)*(OFFSET(Active_Portfolio!$R$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE(AV$4,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>=DATE(AV$4,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),OFFSET(Active_Portfolio!$U$12,1,AV$3-1,ctPort,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$AD$12,1,0,ctPort,1)=$C13)*(OFFSET(Active_Portfolio!$R$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE(AW$4,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>=DATE(AW$4,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),OFFSET(Active_Portfolio!$U$12,1,AW$3-1,ctPort,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$AD$12,1,0,ctPort,1)=$C13)*(OFFSET(Active_Portfolio!$R$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE(AX$4,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>=DATE(AX$4,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),OFFSET(Active_Portfolio!$U$12,1,AX$3-1,ctPort,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$AD$12,1,0,ctPort,1)=$C13)*(OFFSET(Active_Portfolio!$R$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE(AY$4,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>=DATE(AY$4,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),OFFSET(Active_Portfolio!$U$12,1,AY$3-1,ctPort,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$AD$12,1,0,ctPort,1)=$C13)*(OFFSET(Active_Portfolio!$R$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE(AZ$4,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>=DATE(AZ$4,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),OFFSET(Active_Portfolio!$U$12,1,AZ$3-1,ctPort,1))","v":14.957234589277492},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$AD$12,1,0,ctPort,1)=$C13)*(OFFSET(Active_Portfolio!$R$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE(BA$4,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>=DATE(BA$4,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),OFFSET(Active_Portfolio!$U$12,1,BA$3-1,ctPort,1))","v":20.871713817434852},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$AD$12,1,0,ctPort,1)=$C13)*(OFFSET(Active_Portfolio!$R$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE(BB$4,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>=DATE(BB$4,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),OFFSET(Active_Portfolio!$U$12,1,BB$3-1,ctPort,1))","v":21.156040312605967},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$AD$12,1,0,ctPort,1)=$C13)*(OFFSET(Active_Portfolio!$R$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE(BC$4,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>=DATE(BC$4,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),OFFSET(Active_Portfolio!$U$12,1,BC$3-1,ctPort,1))","v":21.156040312605967},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$AD$12,1,0,ctPort,1)=$C13)*(OFFSET(Active_Portfolio!$R$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE(BD$4,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>=DATE(BD$4,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),OFFSET(Active_Portfolio!$U$12,1,BD$3-1,ctPort,1))","v":361.59149956657251},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$AD$12,1,0,ctPort,1)=$C13)*(OFFSET(Active_Portfolio!$R$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE(BE$4,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>=DATE(BE$4,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),OFFSET(Active_Portfolio!$U$12,1,BE$3-1,ctPort,1))","v":361.59149956657251},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$AD$12,1,0,ctPort,1)=$C13)*(OFFSET(Active_Portfolio!$R$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE(BF$4,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>=DATE(BF$4,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),OFFSET(Active_Portfolio!$U$12,1,BF$3-1,ctPort,1))","v":361.59149956657251},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$AD$12,1,0,ctPort,1)=$C13)*(OFFSET(Active_Portfolio!$R$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE(BG$4,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>=DATE(BG$4,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),OFFSET(Active_Portfolio!$U$12,1,BG$3-1,ctPort,1))","v":361.59149956657251},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$AD$12,1,0,ctPort,1)=$C13)*(OFFSET(Active_Portfolio!$R$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE(BH$4,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>=DATE(BH$4,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),OFFSET(Active_Portfolio!$U$12,1,BH$3-1,ctPort,1))","v":361.59149956657251},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$AD$12,1,0,ctPort,1)=$C13)*(OFFSET(Active_Portfolio!$R$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE(BI$4,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>=DATE(BI$4,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),OFFSET(Active_Portfolio!$U$12,1,BI$3-1,ctPort,1))","v":361.59149956657251},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$AD$12,1,0,ctPort,1)=$C13)*(OFFSET(Active_Portfolio!$R$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE(BJ$4,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>=DATE(BJ$4,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),OFFSET(Active_Portfolio!$U$12,1,BJ$3-1,ctPort,1))","v":1744.2591190448322},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$AD$12,1,0,ctPort,1)=$C13)*(OFFSET(Active_Portfolio!$R$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE(BK$4,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>=DATE(BK$4,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),OFFSET(Active_Portfolio!$U$12,1,BK$3-1,ctPort,1))","v":1866.9686619282115},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$AD$12,1,0,ctPort,1)=$C13)*(OFFSET(Active_Portfolio!$R$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE(BL$4,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>=DATE(BL$4,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),OFFSET(Active_Portfolio!$U$12,1,BL$3-1,ctPort,1))","v":2009.9761034301273},null,{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$AD$12,1,0,ctPort,1)=$C13)*(OFFSET(Active_Portfolio!$R$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE(BN$4,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>=DATE(BN$4,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),OFFSET(Active_Portfolio!$U$12,1,BN$3-1,ctPort,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$AD$12,1,0,ctPort,1)=$C13)*(OFFSET(Active_Portfolio!$R$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE(BO$4,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>=DATE(BO$4,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),OFFSET(Active_Portfolio!$U$12,1,BO$3-1,ctPort,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$AD$12,1,0,ctPort,1)=$C13)*(OFFSET(Active_Portfolio!$R$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE(BP$4,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>=DATE(BP$4,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),OFFSET(Active_Portfolio!$U$12,1,BP$3-1,ctPort,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$AD$12,1,0,ctPort,1)=$C13)*(OFFSET(Active_Portfolio!$R$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE(BQ$4,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>=DATE(BQ$4,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),OFFSET(Active_Portfolio!$U$12,1,BQ$3-1,ctPort,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$AD$12,1,0,ctPort,1)=$C13)*(OFFSET(Active_Portfolio!$R$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE(BR$4,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>=DATE(BR$4,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),OFFSET(Active_Portfolio!$U$12,1,BR$3-1,ctPort,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$AD$12,1,0,ctPort,1)=$C13)*(OFFSET(Active_Portfolio!$R$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE(BS$4,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>=DATE(BS$4,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),OFFSET(Active_Portfolio!$U$12,1,BS$3-1,ctPort,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$AD$12,1,0,ctPort,1)=$C13)*(OFFSET(Active_Portfolio!$R$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE(BT$4,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>=DATE(BT$4,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),OFFSET(Active_Portfolio!$U$12,1,BT$3-1,ctPort,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$AD$12,1,0,ctPort,1)=$C13)*(OFFSET(Active_Portfolio!$R$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE(BU$4,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>=DATE(BU$4,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),OFFSET(Active_Portfolio!$U$12,1,BU$3-1,ctPort,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$AD$12,1,0,ctPort,1)=$C13)*(OFFSET(Active_Portfolio!$R$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE(BV$4,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>=DATE(BV$4,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),OFFSET(Active_Portfolio!$U$12,1,BV$3-1,ctPort,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$AD$12,1,0,ctPort,1)=$C13)*(OFFSET(Active_Portfolio!$R$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE(BW$4,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>=DATE(BW$4,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),OFFSET(Active_Portfolio!$U$12,1,BW$3-1,ctPort,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$AD$12,1,0,ctPort,1)=$C13)*(OFFSET(Active_Portfolio!$R$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE(BX$4,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>=DATE(BX$4,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),OFFSET(Active_Portfolio!$U$12,1,BX$3-1,ctPort,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$AD$12,1,0,ctPort,1)=$C13)*(OFFSET(Active_Portfolio!$R$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE(BY$4,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>=DATE(BY$4,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),OFFSET(Active_Portfolio!$U$12,1,BY$3-1,ctPort,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$AD$12,1,0,ctPort,1)=$C13)*(OFFSET(Active_Portfolio!$R$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE(BZ$4,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>=DATE(BZ$4,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),OFFSET(Active_Portfolio!$U$12,1,BZ$3-1,ctPort,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$AD$12,1,0,ctPort,1)=$C13)*(OFFSET(Active_Portfolio!$R$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE(CA$4,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>=DATE(CA$4,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),OFFSET(Active_Portfolio!$U$12,1,CA$3-1,ctPort,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$AD$12,1,0,ctPort,1)=$C13)*(OFFSET(Active_Portfolio!$R$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE(CB$4,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>=DATE(CB$4,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),OFFSET(Active_Portfolio!$U$12,1,CB$3-1,ctPort,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$AD$12,1,0,ctPort,1)=$C13)*(OFFSET(Active_Portfolio!$R$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE(CC$4,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>=DATE(CC$4,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),OFFSET(Active_Portfolio!$U$12,1,CC$3-1,ctPort,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$AD$12,1,0,ctPort,1)=$C13)*(OFFSET(Active_Portfolio!$R$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE(CD$4,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>=DATE(CD$4,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),OFFSET(Active_Portfolio!$U$12,1,CD$3-1,ctPort,1))","v":133.11462291450752},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$AD$12,1,0,ctPort,1)=$C13)*(OFFSET(Active_Portfolio!$R$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE(CE$4,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>=DATE(CE$4,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),OFFSET(Active_Portfolio!$U$12,1,CE$3-1,ctPort,1))","v":153.35353902271547},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$AD$12,1,0,ctPort,1)=$C13)*(OFFSET(Active_Portfolio!$R$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE(CF$4,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>=DATE(CF$4,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),OFFSET(Active_Portfolio!$U$12,1,CF$3-1,ctPort,1))","v":176.9402588767486},null,{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$AD$12,1,0,ctPort,1)=$C13)*(OFFSET(Active_Portfolio!$R$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE(CH$4,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>=DATE(CH$4,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),OFFSET(Active_Portfolio!$U$12,1,CH$3-1,ctPort,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$AD$12,1,0,ctPort,1)=$C13)*(OFFSET(Active_Portfolio!$R$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE(CI$4,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>=DATE(CI$4,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),OFFSET(Active_Portfolio!$U$12,1,CI$3-1,ctPort,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$AD$12,1,0,ctPort,1)=$C13)*(OFFSET(Active_Portfolio!$R$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE(CJ$4,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>=DATE(CJ$4,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),OFFSET(Active_Portfolio!$U$12,1,CJ$3-1,ctPort,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$AD$12,1,0,ctPort,1)=$C13)*(OFFSET(Active_Portfolio!$R$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE(CK$4,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>=DATE(CK$4,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),OFFSET(Active_Portfolio!$U$12,1,CK$3-1,ctPort,1))","v":30.223000155479994},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$AD$12,1,0,ctPort,1)=$C13)*(OFFSET(Active_Portfolio!$R$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE(CL$4,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>=DATE(CL$4,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),OFFSET(Active_Portfolio!$U$12,1,CL$3-1,ctPort,1))","v":523.15900011398116},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$AD$12,1,0,ctPort,1)=$C13)*(OFFSET(Active_Portfolio!$R$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE(CM$4,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>=DATE(CM$4,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),OFFSET(Active_Portfolio!$U$12,1,CM$3-1,ctPort,1))","v":640.87400016542119},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$AD$12,1,0,ctPort,1)=$C13)*(OFFSET(Active_Portfolio!$R$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE(CN$4,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>=DATE(CN$4,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),OFFSET(Active_Portfolio!$U$12,1,CN$3-1,ctPort,1))","v":811.43070188523131},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$AD$12,1,0,ctPort,1)=$C13)*(OFFSET(Active_Portfolio!$R$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE(CO$4,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>=DATE(CO$4,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),OFFSET(Active_Portfolio!$U$12,1,CO$3-1,ctPort,1))","v":829.45324597796036},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$AD$12,1,0,ctPort,1)=$C13)*(OFFSET(Active_Portfolio!$R$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE(CP$4,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>=DATE(CP$4,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),OFFSET(Active_Portfolio!$U$12,1,CP$3-1,ctPort,1))","v":1299.4370574452792},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$AD$12,1,0,ctPort,1)=$C13)*(OFFSET(Active_Portfolio!$R$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE(CQ$4,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>=DATE(CQ$4,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),OFFSET(Active_Portfolio!$U$12,1,CQ$3-1,ctPort,1))","v":1299.4370574452792},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$AD$12,1,0,ctPort,1)=$C13)*(OFFSET(Active_Portfolio!$R$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE(CR$4,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>=DATE(CR$4,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),OFFSET(Active_Portfolio!$U$12,1,CR$3-1,ctPort,1))","v":1538.9278077432305},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$AD$12,1,0,ctPort,1)=$C13)*(OFFSET(Active_Portfolio!$R$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE(CS$4,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>=DATE(CS$4,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),OFFSET(Active_Portfolio!$U$12,1,CS$3-1,ctPort,1))","v":1538.9278077432305},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$AD$12,1,0,ctPort,1)=$C13)*(OFFSET(Active_Portfolio!$R$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE(CT$4,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>=DATE(CT$4,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),OFFSET(Active_Portfolio!$U$12,1,CT$3-1,ctPort,1))","v":1538.9278077432305},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$AD$12,1,0,ctPort,1)=$C13)*(OFFSET(Active_Portfolio!$R$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE(CU$4,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>=DATE(CU$4,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),OFFSET(Active_Portfolio!$U$12,1,CU$3-1,ctPort,1))","v":1538.9278077432305},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$AD$12,1,0,ctPort,1)=$C13)*(OFFSET(Active_Portfolio!$R$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE(CV$4,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>=DATE(CV$4,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),OFFSET(Active_Portfolio!$U$12,1,CV$3-1,ctPort,1))","v":1538.9278077432305},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$AD$12,1,0,ctPort,1)=$C13)*(OFFSET(Active_Portfolio!$R$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE(CW$4,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>=DATE(CW$4,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),OFFSET(Active_Portfolio!$U$12,1,CW$3-1,ctPort,1))","v":1538.9278077432305},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$AD$12,1,0,ctPort,1)=$C13)*(OFFSET(Active_Portfolio!$R$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE(CX$4,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>=DATE(CX$4,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),OFFSET(Active_Portfolio!$U$12,1,CX$3-1,ctPort,1))","v":2005.239077057314},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$AD$12,1,0,ctPort,1)=$C13)*(OFFSET(Active_Portfolio!$R$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE(CY$4,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>=DATE(CY$4,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),OFFSET(Active_Portfolio!$U$12,1,CY$3-1,ctPort,1))","v":2089.9948017983361},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$AD$12,1,0,ctPort,1)=$C13)*(OFFSET(Active_Portfolio!$R$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE(CZ$4,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>=DATE(CZ$4,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),OFFSET(Active_Portfolio!$U$12,1,CZ$3-1,ctPort,1))","v":2188.7703253888158},null,{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$AD$12,1,0,ctPort,1)=$C13)*(OFFSET(Active_Portfolio!$R$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE(DB$4,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>=DATE(DB$4,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),OFFSET(Active_Portfolio!$U$12,1,DB$3-1,ctPort,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$AD$12,1,0,ctPort,1)=$C13)*(OFFSET(Active_Portfolio!$R$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE(DC$4,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>=DATE(DC$4,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),OFFSET(Active_Portfolio!$U$12,1,DC$3-1,ctPort,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$AD$12,1,0,ctPort,1)=$C13)*(OFFSET(Active_Portfolio!$R$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE(DD$4,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>=DATE(DD$4,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),OFFSET(Active_Portfolio!$U$12,1,DD$3-1,ctPort,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$AD$12,1,0,ctPort,1)=$C13)*(OFFSET(Active_Portfolio!$R$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE(DE$4,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>=DATE(DE$4,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),OFFSET(Active_Portfolio!$U$12,1,DE$3-1,ctPort,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$AD$12,1,0,ctPort,1)=$C13)*(OFFSET(Active_Portfolio!$R$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE(DF$4,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>=DATE(DF$4,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),OFFSET(Active_Portfolio!$U$12,1,DF$3-1,ctPort,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$AD$12,1,0,ctPort,1)=$C13)*(OFFSET(Active_Portfolio!$R$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE(DG$4,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>=DATE(DG$4,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),OFFSET(Active_Portfolio!$U$12,1,DG$3-1,ctPort,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$AD$12,1,0,ctPort,1)=$C13)*(OFFSET(Active_Portfolio!$R$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE(DH$4,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>=DATE(DH$4,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),OFFSET(Active_Portfolio!$U$12,1,DH$3-1,ctPort,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$AD$12,1,0,ctPort,1)=$C13)*(OFFSET(Active_Portfolio!$R$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE(DI$4,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>=DATE(DI$4,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),OFFSET(Active_Portfolio!$U$12,1,DI$3-1,ctPort,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$AD$12,1,0,ctPort,1)=$C13)*(OFFSET(Active_Portfolio!$R$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE(DJ$4,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>=DATE(DJ$4,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),OFFSET(Active_Portfolio!$U$12,1,DJ$3-1,ctPort,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$AD$12,1,0,ctPort,1)=$C13)*(OFFSET(Active_Portfolio!$R$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE(DK$4,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>=DATE(DK$4,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),OFFSET(Active_Portfolio!$U$12,1,DK$3-1,ctPort,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$AD$12,1,0,ctPort,1)=$C13)*(OFFSET(Active_Portfolio!$R$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE(DL$4,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>=DATE(DL$4,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),OFFSET(Active_Portfolio!$U$12,1,DL$3-1,ctPort,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$AD$12,1,0,ctPort,1)=$C13)*(OFFSET(Active_Portfolio!$R$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE(DM$4,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>=DATE(DM$4,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),OFFSET(Active_Portfolio!$U$12,1,DM$3-1,ctPort,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$AD$12,1,0,ctPort,1)=$C13)*(OFFSET(Active_Portfolio!$R$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE(DN$4,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>=DATE(DN$4,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),OFFSET(Active_Portfolio!$U$12,1,DN$3-1,ctPort,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$AD$12,1,0,ctPort,1)=$C13)*(OFFSET(Active_Portfolio!$R$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE(DO$4,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>=DATE(DO$4,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),OFFSET(Active_Portfolio!$U$12,1,DO$3-1,ctPort,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$AD$12,1,0,ctPort,1)=$C13)*(OFFSET(Active_Portfolio!$R$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE(DP$4,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>=DATE(DP$4,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),OFFSET(Active_Portfolio!$U$12,1,DP$3-1,ctPort,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$AD$12,1,0,ctPort,1)=$C13)*(OFFSET(Active_Portfolio!$R$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE(DQ$4,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>=DATE(DQ$4,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),OFFSET(Active_Portfolio!$U$12,1,DQ$3-1,ctPort,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$AD$12,1,0,ctPort,1)=$C13)*(OFFSET(Active_Portfolio!$R$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE(DR$4,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>=DATE(DR$4,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),OFFSET(Active_Portfolio!$U$12,1,DR$3-1,ctPort,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$AD$12,1,0,ctPort,1)=$C13)*(OFFSET(Active_Portfolio!$R$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE(DS$4,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>=DATE(DS$4,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),OFFSET(Active_Portfolio!$U$12,1,DS$3-1,ctPort,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$AD$12,1,0,ctPort,1)=$C13)*(OFFSET(Active_Portfolio!$R$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE(DT$4,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>=DATE(DT$4,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),OFFSET(Active_Portfolio!$U$12,1,DT$3-1,ctPort,1))","v":0}]
[null,null,"Wind - Inland","GWh",null,6268.612981915001,9441.8550877149992,10204.787982215001,10210.8729820587,11517.044782206654,13024.188415838111,14309.589354152915,14908.681634176541,15072.015902053998,15072.015902030587,15076.629741793779,15161.808527878486,15246.685955404871,15442.384778198269,15442.384778430553,15442.384778423351,17317.230969197746,18377.020721381945,18916.70992373733,null,{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$AD$12,1,0,ctPort,1)=$C14)*(OFFSET(Active_Portfolio!$R$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE(Z$4,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>=DATE(Z$4,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),OFFSET(Active_Portfolio!$U$12,1,Z$3-1,ctPort,1))","v":327.57600000000002},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$AD$12,1,0,ctPort,1)=$C14)*(OFFSET(Active_Portfolio!$R$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE(AA$4,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>=DATE(AA$4,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),OFFSET(Active_Portfolio!$U$12,1,AA$3-1,ctPort,1))","v":1048.3012250000002},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$AD$12,1,0,ctPort,1)=$C14)*(OFFSET(Active_Portfolio!$R$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE(AB$4,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>=DATE(AB$4,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),OFFSET(Active_Portfolio!$U$12,1,AB$3-1,ctPort,1))","v":1094.7112250000002},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$AD$12,1,0,ctPort,1)=$C14)*(OFFSET(Active_Portfolio!$R$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE(AC$4,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>=DATE(AC$4,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),OFFSET(Active_Portfolio!$U$12,1,AC$3-1,ctPort,1))","v":1094.7112250000002},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$AD$12,1,0,ctPort,1)=$C14)*(OFFSET(Active_Portfolio!$R$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE(AD$4,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>=DATE(AD$4,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),OFFSET(Active_Portfolio!$U$12,1,AD$3-1,ctPort,1))","v":1163.6412250000003},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$AD$12,1,0,ctPort,1)=$C14)*(OFFSET(Active_Portfolio!$R$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE(AE$4,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>=DATE(AE$4,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),OFFSET(Active_Portfolio!$U$12,1,AE$3-1,ctPort,1))","v":1208.2704250000002},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$AD$12,1,0,ctPort,1)=$C14)*(OFFSET(Active_Portfolio!$R$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE(AF$4,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>=DATE(AF$4,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),OFFSET(Active_Portfolio!$U$12,1,AF$3-1,ctPort,1))","v":1715.2054220306939},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$AD$12,1,0,ctPort,1)=$C14)*(OFFSET(Active_Portfolio!$R$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE(AG$4,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>=DATE(AG$4,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),OFFSET(Active_Portfolio!$U$12,1,AG$3-1,ctPort,1))","v":1811.5563970216474},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$AD$12,1,0,ctPort,1)=$C14)*(OFFSET(Active_Portfolio!$R$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE(AH$4,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>=DATE(AH$4,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),OFFSET(Active_Portfolio!$U$12,1,AH$3-1,ctPort,1))","v":2085.5293487242238},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$AD$12,1,0,ctPort,1)=$C14)*(OFFSET(Active_Portfolio!$R$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE(AI$4,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>=DATE(AI$4,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),OFFSET(Active_Portfolio!$U$12,1,AI$3-1,ctPort,1))","v":2261.4338937505372},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$AD$12,1,0,ctPort,1)=$C14)*(OFFSET(Active_Portfolio!$R$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE(AJ$4,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>=DATE(AJ$4,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),OFFSET(Active_Portfolio!$U$12,1,AJ$3-1,ctPort,1))","v":2444.5654021207929},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$AD$12,1,0,ctPort,1)=$C14)*(OFFSET(Active_Portfolio!$R$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE(AK$4,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>=DATE(AK$4,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),OFFSET(Active_Portfolio!$U$12,1,AK$3-1,ctPort,1))","v":2531.4259019894757},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$AD$12,1,0,ctPort,1)=$C14)*(OFFSET(Active_Portfolio!$R$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE(AL$4,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>=DATE(AL$4,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),OFFSET(Active_Portfolio!$U$12,1,AL$3-1,ctPort,1))","v":2548.3333510430357},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$AD$12,1,0,ctPort,1)=$C14)*(OFFSET(Active_Portfolio!$R$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE(AM$4,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>=DATE(AM$4,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),OFFSET(Active_Portfolio!$U$12,1,AM$3-1,ctPort,1))","v":2572.8635969911857},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$AD$12,1,0,ctPort,1)=$C14)*(OFFSET(Active_Portfolio!$R$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE(AN$4,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>=DATE(AN$4,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),OFFSET(Active_Portfolio!$U$12,1,AN$3-1,ctPort,1))","v":2446.7219907173994},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$AD$12,1,0,ctPort,1)=$C14)*(OFFSET(Active_Portfolio!$R$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE(AO$4,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>=DATE(AO$4,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),OFFSET(Active_Portfolio!$U$12,1,AO$3-1,ctPort,1))","v":2473.7219907101994},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$AD$12,1,0,ctPort,1)=$C14)*(OFFSET(Active_Portfolio!$R$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE(AP$4,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>=DATE(AP$4,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),OFFSET(Active_Portfolio!$U$12,1,AP$3-1,ctPort,1))","v":3199.7809256905393},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$AD$12,1,0,ctPort,1)=$C14)*(OFFSET(Active_Portfolio!$R$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE(AQ$4,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>=DATE(AQ$4,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),OFFSET(Active_Portfolio!$U$12,1,AQ$3-1,ctPort,1))","v":3681.6216579774755},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$AD$12,1,0,ctPort,1)=$C14)*(OFFSET(Active_Portfolio!$R$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE(AR$4,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>=DATE(AR$4,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),OFFSET(Active_Portfolio!$U$12,1,AR$3-1,ctPort,1))","v":3825.521089360971},null,{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$AD$12,1,0,ctPort,1)=$C14)*(OFFSET(Active_Portfolio!$R$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE(AT$4,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>=DATE(AT$4,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),OFFSET(Active_Portfolio!$U$12,1,AT$3-1,ctPort,1))","v":4763.0485980000012},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$AD$12,1,0,ctPort,1)=$C14)*(OFFSET(Active_Portfolio!$R$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE(AU$4,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>=DATE(AU$4,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),OFFSET(Active_Portfolio!$U$12,1,AU$3-1,ctPort,1))","v":5914.0741980000003},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$AD$12,1,0,ctPort,1)=$C14)*(OFFSET(Active_Portfolio!$R$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE(AV$4,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>=DATE(AV$4,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),OFFSET(Active_Portfolio!$U$12,1,AV$3-1,ctPort,1))","v":5914.0741980000003},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$AD$12,1,0,ctPort,1)=$C14)*(OFFSET(Active_Portfolio!$R$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE(AW$4,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>=DATE(AW$4,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),OFFSET(Active_Portfolio!$U$12,1,AW$3-1,ctPort,1))","v":5673.1241980000004},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$AD$12,1,0,ctPort,1)=$C14)*(OFFSET(Active_Portfolio!$R$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE(AX$4,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>=DATE(AX$4,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),OFFSET(Active_Portfolio!$U$12,1,AX$3-1,ctPort,1))","v":5855.4359979999999},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$AD$12,1,0,ctPort,1)=$C14)*(OFFSET(Active_Portfolio!$R$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE(AY$4,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>=DATE(AY$4,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),OFFSET(Active_Portfolio!$U$12,1,AY$3-1,ctPort,1))","v":5505.565998},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$AD$12,1,0,ctPort,1)=$C14)*(OFFSET(Active_Portfolio!$R$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE(AZ$4,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>=DATE(AZ$4,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),OFFSET(Active_Portfolio!$U$12,1,AZ$3-1,ctPort,1))","v":5618.980246303182},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$AD$12,1,0,ctPort,1)=$C14)*(OFFSET(Active_Portfolio!$R$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE(BA$4,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>=DATE(BA$4,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),OFFSET(Active_Portfolio!$U$12,1,BA$3-1,ctPort,1))","v":6310.7756844086043},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$AD$12,1,0,ctPort,1)=$C14)*(OFFSET(Active_Portfolio!$R$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE(BB$4,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>=DATE(BB$4,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),OFFSET(Active_Portfolio!$U$12,1,BB$3-1,ctPort,1))","v":6195.2309731148689},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$AD$12,1,0,ctPort,1)=$C14)*(OFFSET(Active_Portfolio!$R$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE(BC$4,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>=DATE(BC$4,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),OFFSET(Active_Portfolio!$U$12,1,BC$3-1,ctPort,1))","v":5928.0861708087705},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$AD$12,1,0,ctPort,1)=$C14)*(OFFSET(Active_Portfolio!$R$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE(BD$4,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>=DATE(BD$4,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),OFFSET(Active_Portfolio!$U$12,1,BD$3-1,ctPort,1))","v":5710.0827144990963},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$AD$12,1,0,ctPort,1)=$C14)*(OFFSET(Active_Portfolio!$R$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE(BE$4,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>=DATE(BE$4,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),OFFSET(Active_Portfolio!$U$12,1,BE$3-1,ctPort,1))","v":5678.1848996324507},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$AD$12,1,0,ctPort,1)=$C14)*(OFFSET(Active_Portfolio!$R$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE(BF$4,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>=DATE(BF$4,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),OFFSET(Active_Portfolio!$U$12,1,BF$3-1,ctPort,1))","v":5679.307960597971},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$AD$12,1,0,ctPort,1)=$C14)*(OFFSET(Active_Portfolio!$R$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE(BG$4,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>=DATE(BG$4,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),OFFSET(Active_Portfolio!$U$12,1,BG$3-1,ctPort,1))","v":5679.307960597971},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$AD$12,1,0,ctPort,1)=$C14)*(OFFSET(Active_Portfolio!$R$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE(BH$4,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>=DATE(BH$4,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),OFFSET(Active_Portfolio!$U$12,1,BH$3-1,ctPort,1))","v":5650.6395605979706},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$AD$12,1,0,ctPort,1)=$C14)*(OFFSET(Active_Portfolio!$R$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE(BI$4,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>=DATE(BI$4,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),OFFSET(Active_Portfolio!$U$12,1,BI$3-1,ctPort,1))","v":5650.6395605979706},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$AD$12,1,0,ctPort,1)=$C14)*(OFFSET(Active_Portfolio!$R$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE(BJ$4,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>=DATE(BJ$4,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),OFFSET(Active_Portfolio!$U$12,1,BJ$3-1,ctPort,1))","v":6452.0098949813919},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$AD$12,1,0,ctPort,1)=$C14)*(OFFSET(Active_Portfolio!$R$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE(BK$4,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>=DATE(BK$4,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),OFFSET(Active_Portfolio!$U$12,1,BK$3-1,ctPort,1))","v":6758.6402049790804},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$AD$12,1,0,ctPort,1)=$C14)*(OFFSET(Active_Portfolio!$R$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE(BL$4,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>=DATE(BL$4,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),OFFSET(Active_Portfolio!$U$12,1,BL$3-1,ctPort,1))","v":6998.2172109157027},null,{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$AD$12,1,0,ctPort,1)=$C14)*(OFFSET(Active_Portfolio!$R$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE(BN$4,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>=DATE(BN$4,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),OFFSET(Active_Portfolio!$U$12,1,BN$3-1,ctPort,1))","v":459.32},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$AD$12,1,0,ctPort,1)=$C14)*(OFFSET(Active_Portfolio!$R$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE(BO$4,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>=DATE(BO$4,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),OFFSET(Active_Portfolio!$U$12,1,BO$3-1,ctPort,1))","v":1069.6548751999999},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$AD$12,1,0,ctPort,1)=$C14)*(OFFSET(Active_Portfolio!$R$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE(BP$4,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>=DATE(BP$4,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),OFFSET(Active_Portfolio!$U$12,1,BP$3-1,ctPort,1))","v":1858.9312297000001},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$AD$12,1,0,ctPort,1)=$C14)*(OFFSET(Active_Portfolio!$R$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE(BQ$4,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>=DATE(BQ$4,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),OFFSET(Active_Portfolio!$U$12,1,BQ$3-1,ctPort,1))","v":1865.7312297000001},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$AD$12,1,0,ctPort,1)=$C14)*(OFFSET(Active_Portfolio!$R$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE(BR$4,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>=DATE(BR$4,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),OFFSET(Active_Portfolio!$U$12,1,BR$3-1,ctPort,1))","v":2298.1112297000004},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$AD$12,1,0,ctPort,1)=$C14)*(OFFSET(Active_Portfolio!$R$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE(BS$4,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>=DATE(BS$4,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),OFFSET(Active_Portfolio!$U$12,1,BS$3-1,ctPort,1))","v":2298.1112297000004},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$AD$12,1,0,ctPort,1)=$C14)*(OFFSET(Active_Portfolio!$R$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE(BT$4,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>=DATE(BT$4,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),OFFSET(Active_Portfolio!$U$12,1,BT$3-1,ctPort,1))","v":2298.1112297000004},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$AD$12,1,0,ctPort,1)=$C14)*(OFFSET(Active_Portfolio!$R$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE(BU$4,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>=DATE(BU$4,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),OFFSET(Active_Portfolio!$U$12,1,BU$3-1,ctPort,1))","v":2173.1112297000004},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$AD$12,1,0,ctPort,1)=$C14)*(OFFSET(Active_Portfolio!$R$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE(BV$4,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>=DATE(BV$4,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),OFFSET(Active_Portfolio!$U$12,1,BV$3-1,ctPort,1))","v":2000.1112297000002},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$AD$12,1,0,ctPort,1)=$C14)*(OFFSET(Active_Portfolio!$R$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE(BW$4,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>=DATE(BW$4,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),OFFSET(Active_Portfolio!$U$12,1,BW$3-1,ctPort,1))","v":2000.1112297000002},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$AD$12,1,0,ctPort,1)=$C14)*(OFFSET(Active_Portfolio!$R$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE(BX$4,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>=DATE(BX$4,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),OFFSET(Active_Portfolio!$U$12,1,BX$3-1,ctPort,1))","v":2000.1112297000002},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$AD$12,1,0,ctPort,1)=$C14)*(OFFSET(Active_Portfolio!$R$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE(BY$4,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>=DATE(BY$4,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),OFFSET(Active_Portfolio!$U$12,1,BY$3-1,ctPort,1))","v":2000.1112297000002},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$AD$12,1,0,ctPort,1)=$C14)*(OFFSET(Active_Portfolio!$R$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE(BZ$4,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>=DATE(BZ$4,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),OFFSET(Active_Portfolio!$U$12,1,BZ$3-1,ctPort,1))","v":2024.0969467878119},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$AD$12,1,0,ctPort,1)=$C14)*(OFFSET(Active_Portfolio!$R$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE(CA$4,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>=DATE(CA$4,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),OFFSET(Active_Portfolio!$U$12,1,CA$3-1,ctPort,1))","v":2109.8924660522066},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$AD$12,1,0,ctPort,1)=$C14)*(OFFSET(Active_Portfolio!$R$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE(CB$4,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>=DATE(CB$4,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),OFFSET(Active_Portfolio!$U$12,1,CB$3-1,ctPort,1))","v":2112.8130125443117},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$AD$12,1,0,ctPort,1)=$C14)*(OFFSET(Active_Portfolio!$R$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE(CC$4,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>=DATE(CC$4,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),OFFSET(Active_Portfolio!$U$12,1,CC$3-1,ctPort,1))","v":2085.8130125443117},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$AD$12,1,0,ctPort,1)=$C14)*(OFFSET(Active_Portfolio!$R$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE(CD$4,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>=DATE(CD$4,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),OFFSET(Active_Portfolio!$U$12,1,CD$3-1,ctPort,1))","v":2162.9639549498147},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$AD$12,1,0,ctPort,1)=$C14)*(OFFSET(Active_Portfolio!$R$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE(CE$4,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>=DATE(CE$4,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),OFFSET(Active_Portfolio!$U$12,1,CE$3-1,ctPort,1))","v":2230.4539440719554},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$AD$12,1,0,ctPort,1)=$C14)*(OFFSET(Active_Portfolio!$R$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE(CF$4,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>=DATE(CF$4,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),OFFSET(Active_Portfolio!$U$12,1,CF$3-1,ctPort,1))","v":2261.1973326025814},null,{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$AD$12,1,0,ctPort,1)=$C14)*(OFFSET(Active_Portfolio!$R$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE(CH$4,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>=DATE(CH$4,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),OFFSET(Active_Portfolio!$U$12,1,CH$3-1,ctPort,1))","v":193.90097869499999},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$AD$12,1,0,ctPort,1)=$C14)*(OFFSET(Active_Portfolio!$R$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE(CI$4,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>=DATE(CI$4,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),OFFSET(Active_Portfolio!$U$12,1,CI$3-1,ctPort,1))","v":424.92836729500004},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$AD$12,1,0,ctPort,1)=$C14)*(OFFSET(Active_Portfolio!$R$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE(CJ$4,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>=DATE(CJ$4,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),OFFSET(Active_Portfolio!$U$12,1,CJ$3-1,ctPort,1))","v":352.17490729500003},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$AD$12,1,0,ctPort,1)=$C14)*(OFFSET(Active_Portfolio!$R$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE(CK$4,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>=DATE(CK$4,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),OFFSET(Active_Portfolio!$U$12,1,CK$3-1,ctPort,1))","v":592.40990715069859},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$AD$12,1,0,ctPort,1)=$C14)*(OFFSET(Active_Portfolio!$R$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE(CL$4,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>=DATE(CL$4,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),OFFSET(Active_Portfolio!$U$12,1,CL$3-1,ctPort,1))","v":1214.959907298655},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$AD$12,1,0,ctPort,1)=$C14)*(OFFSET(Active_Portfolio!$R$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE(CM$4,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>=DATE(CM$4,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),OFFSET(Active_Portfolio!$U$12,1,CM$3-1,ctPort,1))","v":3027.3443409841093},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$AD$12,1,0,ctPort,1)=$C14)*(OFFSET(Active_Portfolio!$R$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE(CN$4,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>=DATE(CN$4,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),OFFSET(Active_Portfolio!$U$12,1,CN$3-1,ctPort,1))","v":3692.3960339650375},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$AD$12,1,0,ctPort,1)=$C14)*(OFFSET(Active_Portfolio!$R$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE(CO$4,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>=DATE(CO$4,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),OFFSET(Active_Portfolio!$U$12,1,CO$3-1,ctPort,1))","v":3628.3419008922906},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$AD$12,1,0,ctPort,1)=$C14)*(OFFSET(Active_Portfolio!$R$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE(CP$4,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>=DATE(CP$4,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),OFFSET(Active_Portfolio!$U$12,1,CP$3-1,ctPort,1))","v":3806.2479283609068},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$AD$12,1,0,ctPort,1)=$C14)*(OFFSET(Active_Portfolio!$R$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE(CQ$4,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>=DATE(CQ$4,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),OFFSET(Active_Portfolio!$U$12,1,CQ$3-1,ctPort,1))","v":3897.4881856172774},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$AD$12,1,0,ctPort,1)=$C14)*(OFFSET(Active_Portfolio!$R$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE(CR$4,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>=DATE(CR$4,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),OFFSET(Active_Portfolio!$U$12,1,CR$3-1,ctPort,1))","v":3936.9739733198885},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$AD$12,1,0,ctPort,1)=$C14)*(OFFSET(Active_Portfolio!$R$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE(CS$4,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>=DATE(CS$4,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),OFFSET(Active_Portfolio!$U$12,1,CS$3-1,ctPort,1))","v":3967.1900744025597},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$AD$12,1,0,ctPort,1)=$C14)*(OFFSET(Active_Portfolio!$R$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE(CT$4,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>=DATE(CT$4,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),OFFSET(Active_Portfolio!$U$12,1,CT$3-1,ctPort,1))","v":4010.0512748932679},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$AD$12,1,0,ctPort,1)=$C14)*(OFFSET(Active_Portfolio!$R$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE(CU$4,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>=DATE(CU$4,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),OFFSET(Active_Portfolio!$U$12,1,CU$3-1,ctPort,1))","v":4095.4243324741224},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$AD$12,1,0,ctPort,1)=$C14)*(OFFSET(Active_Portfolio!$R$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE(CV$4,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>=DATE(CV$4,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),OFFSET(Active_Portfolio!$U$12,1,CV$3-1,ctPort,1))","v":4247.3137924880866},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$AD$12,1,0,ctPort,1)=$C14)*(OFFSET(Active_Portfolio!$R$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE(CW$4,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>=DATE(CW$4,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),OFFSET(Active_Portfolio!$U$12,1,CW$3-1,ctPort,1))","v":4247.3137924880866},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$AD$12,1,0,ctPort,1)=$C14)*(OFFSET(Active_Portfolio!$R$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE(CX$4,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>=DATE(CX$4,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),OFFSET(Active_Portfolio!$U$12,1,CX$3-1,ctPort,1))","v":4517.579771493216},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$AD$12,1,0,ctPort,1)=$C14)*(OFFSET(Active_Portfolio!$R$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE(CY$4,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>=DATE(CY$4,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),OFFSET(Active_Portfolio!$U$12,1,CY$3-1,ctPort,1))","v":4721.4084922926804},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$AD$12,1,0,ctPort,1)=$C14)*(OFFSET(Active_Portfolio!$R$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE(CZ$4,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>=DATE(CZ$4,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),OFFSET(Active_Portfolio!$U$12,1,CZ$3-1,ctPort,1))","v":4846.8778687973218},null,{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$AD$12,1,0,ctPort,1)=$C14)*(OFFSET(Active_Portfolio!$R$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE(DB$4,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>=DATE(DB$4,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),OFFSET(Active_Portfolio!$U$12,1,DB$3-1,ctPort,1))","v":524.76740522},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$AD$12,1,0,ctPort,1)=$C14)*(OFFSET(Active_Portfolio!$R$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE(DC$4,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>=DATE(DC$4,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),OFFSET(Active_Portfolio!$U$12,1,DC$3-1,ctPort,1))","v":984.89642222000009},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$AD$12,1,0,ctPort,1)=$C14)*(OFFSET(Active_Portfolio!$R$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE(DD$4,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>=DATE(DD$4,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),OFFSET(Active_Portfolio!$U$12,1,DD$3-1,ctPort,1))","v":984.89642222000009},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$AD$12,1,0,ctPort,1)=$C14)*(OFFSET(Active_Portfolio!$R$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE(DE$4,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>=DATE(DE$4,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),OFFSET(Active_Portfolio!$U$12,1,DE$3-1,ctPort,1))","v":984.89642220799999},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$AD$12,1,0,ctPort,1)=$C14)*(OFFSET(Active_Portfolio!$R$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE(DF$4,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>=DATE(DF$4,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),OFFSET(Active_Portfolio!$U$12,1,DF$3-1,ctPort,1))","v":984.89642220799999},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$AD$12,1,0,ctPort,1)=$C14)*(OFFSET(Active_Portfolio!$R$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE(DG$4,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>=DATE(DG$4,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),OFFSET(Active_Portfolio!$U$12,1,DG$3-1,ctPort,1))","v":984.89642215399999},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$AD$12,1,0,ctPort,1)=$C14)*(OFFSET(Active_Portfolio!$R$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE(DH$4,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>=DATE(DH$4,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),OFFSET(Active_Portfolio!$U$12,1,DH$3-1,ctPort,1))","v":984.89642215399999},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$AD$12,1,0,ctPort,1)=$C14)*(OFFSET(Active_Portfolio!$R$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE(DI$4,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>=DATE(DI$4,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),OFFSET(Active_Portfolio!$U$12,1,DI$3-1,ctPort,1))","v":984.89642215399999},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$AD$12,1,0,ctPort,1)=$C14)*(OFFSET(Active_Portfolio!$R$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE(DJ$4,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>=DATE(DJ$4,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),OFFSET(Active_Portfolio!$U$12,1,DJ$3-1,ctPort,1))","v":984.89642215399999},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$AD$12,1,0,ctPort,1)=$C14)*(OFFSET(Active_Portfolio!$R$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE(DK$4,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>=DATE(DK$4,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),OFFSET(Active_Portfolio!$U$12,1,DK$3-1,ctPort,1))","v":984.89642215399999},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$AD$12,1,0,ctPort,1)=$C14)*(OFFSET(Active_Portfolio!$R$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE(DL$4,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>=DATE(DL$4,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),OFFSET(Active_Portfolio!$U$12,1,DL$3-1,ctPort,1))","v":984.89642215399999},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$AD$12,1,0,ctPort,1)=$C14)*(OFFSET(Active_Portfolio!$R$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE(DM$4,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>=DATE(DM$4,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),OFFSET(Active_Portfolio!$U$12,1,DM$3-1,ctPort,1))","v":984.89642215399999},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$AD$12,1,0,ctPort,1)=$C14)*(OFFSET(Active_Portfolio!$R$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE(DN$4,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>=DATE(DN$4,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),OFFSET(Active_Portfolio!$U$12,1,DN$3-1,ctPort,1))","v":984.89642208278326},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$AD$12,1,0,ctPort,1)=$C14)*(OFFSET(Active_Portfolio!$R$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE(DO$4,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>=DATE(DO$4,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),OFFSET(Active_Portfolio!$U$12,1,DO$3-1,ctPort,1))","v":984.89642208278326},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$AD$12,1,0,ctPort,1)=$C14)*(OFFSET(Active_Portfolio!$R$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE(DP$4,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>=DATE(DP$4,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),OFFSET(Active_Portfolio!$U$12,1,DP$3-1,ctPort,1))","v":984.89642208278326},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$AD$12,1,0,ctPort,1)=$C14)*(OFFSET(Active_Portfolio!$R$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE(DQ$4,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>=DATE(DQ$4,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),OFFSET(Active_Portfolio!$U$12,1,DQ$3-1,ctPort,1))","v":984.89642208278326},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$AD$12,1,0,ctPort,1)=$C14)*(OFFSET(Active_Portfolio!$R$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE(DR$4,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>=DATE(DR$4,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),OFFSET(Active_Portfolio!$U$12,1,DR$3-1,ctPort,1))","v":984.89642208278326},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$AD$12,1,0,ctPort,1)=$C14)*(OFFSET(Active_Portfolio!$R$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE(DS$4,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>=DATE(DS$4,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),OFFSET(Active_Portfolio!$U$12,1,DS$3-1,ctPort,1))","v":984.89642206075155},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$AD$12,1,0,ctPort,1)=$C14)*(OFFSET(Active_Portfolio!$R$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE(DT$4,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>=DATE(DT$4,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),OFFSET(Active_Portfolio!$U$12,1,DT$3-1,ctPort,1))","v":984.89642206075155}]
[]
[null,"Customer Rooftop PV","Solar PV - Dist","GWh",null,{"$f":"SUM(Z16,AT16,BN16,CH16)","v":2102.2149100000001},2855.7171900000003,3994.4579699999999,5405.9748199999995,6708.2698100000007,7802.9116999999997,8635.777900000001,9492.9320000000007,10333.0785,11358.91,12576.173500000001,13974.2407,15534.603899999998,17248.507100000003,19105.459500000001,19105.459500000001,19105.459500000001,19105.459500000001,19105.459500000001,null,{"$f":"INDEX(Load_Forecast!$F$172:$BB$178,Z$3,MATCH(Z$4,Load_Forecast!$F$12:$BB$12,0))","v":1146.6558},{"$f":"INDEX(Load_Forecast!$F$172:$BB$178,AA$3,MATCH(AA$4,Load_Forecast!$F$12:$BB$12,0))","v":1515.8579999999999},{"$f":"INDEX(Load_Forecast!$F$172:$BB$178,AB$3,MATCH(AB$4,Load_Forecast!$F$12:$BB$12,0))","v":2056.643},{"$f":"INDEX(Load_Forecast!$F$172:$BB$178,AC$3,MATCH(AC$4,Load_Forecast!$F$12:$BB$12,0))","v":2731.8696},{"$f":"INDEX(Load_Forecast!$F$172:$BB$178,AD$3,MATCH(AD$4,Load_Forecast!$F$12:$BB$12,0))","v":3308.2944000000002},{"$f":"INDEX(Load_Forecast!$F$172:$BB$178,AE$3,MATCH(AE$4,Load_Forecast!$F$12:$BB$12,0))","v":3777.3269},{"$f":"INDEX(Load_Forecast!$F$172:$BB$178,AF$3,MATCH(AF$4,Load_Forecast!$F$12:$BB$12,0))","v":4103.7383},{"$f":"INDEX(Load_Forecast!$F$172:$BB$178,AG$3,MATCH(AG$4,Load_Forecast!$F$12:$BB$12,0))","v":4450.4714000000004},{"$f":"INDEX(Load_Forecast!$F$172:$BB$178,AH$3,MATCH(AH$4,Load_Forecast!$F$12:$BB$12,0))","v":4824.7173000000003},{"$f":"INDEX(Load_Forecast!$F$172:$BB$178,AI$3,MATCH(AI$4,Load_Forecast!$F$12:$BB$12,0))","v":5267.3386},{"$f":"INDEX(Load_Forecast!$F$172:$BB$178,AJ$3,MATCH(AJ$4,Load_Forecast!$F$12:$BB$12,0))","v":5792.6229999999996},{"$f":"INDEX(Load_Forecast!$F$172:$BB$178,AK$3,MATCH(AK$4,Load_Forecast!$F$12:$BB$12,0))","v":6400.7272000000003},{"$f":"INDEX(Load_Forecast!$F$172:$BB$178,AL$3,MATCH(AL$4,Load_Forecast!$F$12:$BB$12,0))","v":7087.0438000000004},{"$f":"INDEX(Load_Forecast!$F$172:$BB$178,AM$3,MATCH(AM$4,Load_Forecast!$F$12:$BB$12,0))","v":7838.7205000000004},{"$f":"INDEX(Load_Forecast!$F$172:$BB$178,AN$3,MATCH(AN$4,Load_Forecast!$F$12:$BB$12,0))","v":8654.0915000000005},{"$f":"INDEX(Load_Forecast!$F$172:$BB$178,AO$3,MATCH(AO$4,Load_Forecast!$F$12:$BB$12,0))","v":8654.0915000000005},{"$f":"INDEX(Load_Forecast!$F$172:$BB$178,AP$3,MATCH(AP$4,Load_Forecast!$F$12:$BB$12,0))","v":8654.0915000000005},{"$f":"INDEX(Load_Forecast!$F$172:$BB$178,AQ$3,MATCH(AQ$4,Load_Forecast!$F$12:$BB$12,0))","v":8654.0915000000005},{"$f":"INDEX(Load_Forecast!$F$172:$BB$178,AR$3,MATCH(AR$4,Load_Forecast!$F$12:$BB$12,0))","v":8654.0915000000005},null,{"$f":"INDEX(Load_Forecast!$F$172:$BB$178,AT$3,MATCH(AT$4,Load_Forecast!$F$12:$BB$12,0))","v":721.29073000000005},{"$f":"INDEX(Load_Forecast!$F$172:$BB$178,AU$3,MATCH(AU$4,Load_Forecast!$F$12:$BB$12,0))","v":1012.4615},{"$f":"INDEX(Load_Forecast!$F$172:$BB$178,AV$3,MATCH(AV$4,Load_Forecast!$F$12:$BB$12,0))","v":1453.837},{"$f":"INDEX(Load_Forecast!$F$172:$BB$178,AW$3,MATCH(AW$4,Load_Forecast!$F$12:$BB$12,0))","v":1988.9455},{"$f":"INDEX(Load_Forecast!$F$172:$BB$178,AX$3,MATCH(AX$4,Load_Forecast!$F$12:$BB$12,0))","v":2534.9403000000002},{"$f":"INDEX(Load_Forecast!$F$172:$BB$178,AY$3,MATCH(AY$4,Load_Forecast!$F$12:$BB$12,0))","v":2995.8177999999998},{"$f":"INDEX(Load_Forecast!$F$172:$BB$178,AZ$3,MATCH(AZ$4,Load_Forecast!$F$12:$BB$12,0))","v":3377.5273000000002},{"$f":"INDEX(Load_Forecast!$F$172:$BB$178,BA$3,MATCH(BA$4,Load_Forecast!$F$12:$BB$12,0))","v":3772.5846000000001},{"$f":"INDEX(Load_Forecast!$F$172:$BB$178,BB$3,MATCH(BB$4,Load_Forecast!$F$12:$BB$12,0))","v":4129.5486000000001},{"$f":"INDEX(Load_Forecast!$F$172:$BB$178,BC$3,MATCH(BC$4,Load_Forecast!$F$12:$BB$12,0))","v":4593.2861999999996},{"$f":"INDEX(Load_Forecast!$F$172:$BB$178,BD$3,MATCH(BD$4,Load_Forecast!$F$12:$BB$12,0))","v":5146.9349000000002},{"$f":"INDEX(Load_Forecast!$F$172:$BB$178,BE$3,MATCH(BE$4,Load_Forecast!$F$12:$BB$12,0))","v":5782.6097},{"$f":"INDEX(Load_Forecast!$F$172:$BB$178,BF$3,MATCH(BF$4,Load_Forecast!$F$12:$BB$12,0))","v":6489.6360999999997},{"$f":"INDEX(Load_Forecast!$F$172:$BB$178,BG$3,MATCH(BG$4,Load_Forecast!$F$12:$BB$12,0))","v":7273.5488999999998},{"$f":"INDEX(Load_Forecast!$F$172:$BB$178,BH$3,MATCH(BH$4,Load_Forecast!$F$12:$BB$12,0))","v":8126.9498000000003},{"$f":"INDEX(Load_Forecast!$F$172:$BB$178,BI$3,MATCH(BI$4,Load_Forecast!$F$12:$BB$12,0))","v":8126.9498000000003},{"$f":"INDEX(Load_Forecast!$F$172:$BB$178,BJ$3,MATCH(BJ$4,Load_Forecast!$F$12:$BB$12,0))","v":8126.9498000000003},{"$f":"INDEX(Load_Forecast!$F$172:$BB$178,BK$3,MATCH(BK$4,Load_Forecast!$F$12:$BB$12,0))","v":8126.9498000000003},{"$f":"INDEX(Load_Forecast!$F$172:$BB$178,BL$3,MATCH(BL$4,Load_Forecast!$F$12:$BB$12,0))","v":8126.9498000000003},null,{"$f":"INDEX(Load_Forecast!$F$172:$BB$178,BN$3,MATCH(BN$4,Load_Forecast!$F$12:$BB$12,0))","v":234.26838000000001},{"$f":"INDEX(Load_Forecast!$F$172:$BB$178,BO$3,MATCH(BO$4,Load_Forecast!$F$12:$BB$12,0))","v":327.39769000000001},{"$f":"INDEX(Load_Forecast!$F$172:$BB$178,BP$3,MATCH(BP$4,Load_Forecast!$F$12:$BB$12,0))","v":483.97797000000003},{"$f":"INDEX(Load_Forecast!$F$172:$BB$178,BQ$3,MATCH(BQ$4,Load_Forecast!$F$12:$BB$12,0))","v":685.15971999999999},{"$f":"INDEX(Load_Forecast!$F$172:$BB$178,BR$3,MATCH(BR$4,Load_Forecast!$F$12:$BB$12,0))","v":865.03511000000003},{"$f":"INDEX(Load_Forecast!$F$172:$BB$178,BS$3,MATCH(BS$4,Load_Forecast!$F$12:$BB$12,0))","v":1029.7670000000001},{"$f":"INDEX(Load_Forecast!$F$172:$BB$178,BT$3,MATCH(BT$4,Load_Forecast!$F$12:$BB$12,0))","v":1154.5123000000001},{"$f":"INDEX(Load_Forecast!$F$172:$BB$178,BU$3,MATCH(BU$4,Load_Forecast!$F$12:$BB$12,0))","v":1269.876},{"$f":"INDEX(Load_Forecast!$F$172:$BB$178,BV$3,MATCH(BV$4,Load_Forecast!$F$12:$BB$12,0))","v":1378.8126},{"$f":"INDEX(Load_Forecast!$F$172:$BB$178,BW$3,MATCH(BW$4,Load_Forecast!$F$12:$BB$12,0))","v":1498.2852},{"$f":"INDEX(Load_Forecast!$F$172:$BB$178,BX$3,MATCH(BX$4,Load_Forecast!$F$12:$BB$12,0))","v":1636.6156000000001},{"$f":"INDEX(Load_Forecast!$F$172:$BB$178,BY$3,MATCH(BY$4,Load_Forecast!$F$12:$BB$12,0))","v":1790.9038},{"$f":"INDEX(Load_Forecast!$F$172:$BB$178,BZ$3,MATCH(BZ$4,Load_Forecast!$F$12:$BB$12,0))","v":1957.924},{"$f":"INDEX(Load_Forecast!$F$172:$BB$178,CA$3,MATCH(CA$4,Load_Forecast!$F$12:$BB$12,0))","v":2136.2377000000001},{"$f":"INDEX(Load_Forecast!$F$172:$BB$178,CB$3,MATCH(CB$4,Load_Forecast!$F$12:$BB$12,0))","v":2324.4182000000001},{"$f":"INDEX(Load_Forecast!$F$172:$BB$178,CC$3,MATCH(CC$4,Load_Forecast!$F$12:$BB$12,0))","v":2324.4182000000001},{"$f":"INDEX(Load_Forecast!$F$172:$BB$178,CD$3,MATCH(CD$4,Load_Forecast!$F$12:$BB$12,0))","v":2324.4182000000001},{"$f":"INDEX(Load_Forecast!$F$172:$BB$178,CE$3,MATCH(CE$4,Load_Forecast!$F$12:$BB$12,0))","v":2324.4182000000001},{"$f":"INDEX(Load_Forecast!$F$172:$BB$178,CF$3,MATCH(CF$4,Load_Forecast!$F$12:$BB$12,0))","v":2324.4182000000001},null,{"$f":"INDEX(Load_Forecast!$F$172:$BB$178,CH$3,MATCH(CH$4,Load_Forecast!$F$12:$BB$12,0))","v":0},{"$f":"INDEX(Load_Forecast!$F$172:$BB$178,CI$3,MATCH(CI$4,Load_Forecast!$F$12:$BB$12,0))","v":0},{"$f":"INDEX(Load_Forecast!$F$172:$BB$178,CJ$3,MATCH(CJ$4,Load_Forecast!$F$12:$BB$12,0))","v":0},{"$f":"INDEX(Load_Forecast!$F$172:$BB$178,CK$3,MATCH(CK$4,Load_Forecast!$F$12:$BB$12,0))","v":0},{"$f":"INDEX(Load_Forecast!$F$172:$BB$178,CL$3,MATCH(CL$4,Load_Forecast!$F$12:$BB$12,0))","v":0},{"$f":"INDEX(Load_Forecast!$F$172:$BB$178,CM$3,MATCH(CM$4,Load_Forecast!$F$12:$BB$12,0))","v":0},{"$f":"INDEX(Load_Forecast!$F$172:$BB$178,CN$3,MATCH(CN$4,Load_Forecast!$F$12:$BB$12,0))","v":0},{"$f":"INDEX(Load_Forecast!$F$172:$BB$178,CO$3,MATCH(CO$4,Load_Forecast!$F$12:$BB$12,0))","v":0},{"$f":"INDEX(Load_Forecast!$F$172:$BB$178,CP$3,MATCH(CP$4,Load_Forecast!$F$12:$BB$12,0))","v":0},{"$f":"INDEX(Load_Forecast!$F$172:$BB$178,CQ$3,MATCH(CQ$4,Load_Forecast!$F$12:$BB$12,0))","v":0},{"$f":"INDEX(Load_Forecast!$F$172:$BB$178,CR$3,MATCH(CR$4,Load_Forecast!$F$12:$BB$12,0))","v":0},{"$f":"INDEX(Load_Forecast!$F$172:$BB$178,CS$3,MATCH(CS$4,Load_Forecast!$F$12:$BB$12,0))","v":0},{"$f":"INDEX(Load_Forecast!$F$172:$BB$178,CT$3,MATCH(CT$4,Load_Forecast!$F$12:$BB$12,0))","v":0},{"$f":"INDEX(Load_Forecast!$F$172:$BB$178,CU$3,MATCH(CU$4,Load_Forecast!$F$12:$BB$12,0))","v":0},{"$f":"INDEX(Load_Forecast!$F$172:$BB$178,CV$3,MATCH(CV$4,Load_Forecast!$F$12:$BB$12,0))","v":0},{"$f":"INDEX(Load_Forecast!$F$172:$BB$178,CW$3,MATCH(CW$4,Load_Forecast!$F$12:$BB$12,0))","v":0},{"$f":"INDEX(Load_Forecast!$F$172:$BB$178,CX$3,MATCH(CX$4,Load_Forecast!$F$12:$BB$12,0))","v":0},{"$f":"INDEX(Load_Forecast!$F$172:$BB$178,CY$3,MATCH(CY$4,Load_Forecast!$F$12:$BB$12,0))","v":0},{"$f":"INDEX(Load_Forecast!$F$172:$BB$178,CZ$3,MATCH(CZ$4,Load_Forecast!$F$12:$BB$12,0))","v":0},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Total Renewable Generation","Baseload","GWh",null,{"$f":"SUMPRODUCT(($C$8:$C$16=$C18)*F$8:F$16)","v":13130.247739383001},{"$f":"SUMPRODUCT(($C$8:$C$16=$C18)*G$8:G$16)","v":14129.483062649999},14524.563204349997,15010.726204361574,15396.569954140159,16534.890317460508,17216.218669127185,17340.734835803025,17775.638534600381,18141.690706351565,18250.201872023725,18323.307943883789,18509.754290847224,18695.368082463316,18698.768082464707,19012.528084158475,19012.528084243968,{"$f":"SUMPRODUCT(($C$8:$C$16=$C18)*W$8:W$16)","v":19071.226084275302},19074.22208427266,null,{"$f":"SUMPRODUCT(($C$8:$C$16=$C18)*Z$8:Z$16)","v":6086.6180000000004},{"$f":"SUMPRODUCT(($C$8:$C$16=$C18)*AA$8:AA$16)","v":6371.3835399999998},6635.3135399999992,5542.9285399999999,5377.6045400000003,5402.480092400001,5217.9439849303781,4798.7270173569486,4952.1171952480872,4964.4136689464576,4122.3022170386794,4188.7762435098166,4247.0294929808297,4269.9684629207377,4259.3802212699466,4273.8418879439341,4827.920541309396,{"$f":"SUMPRODUCT(($C$8:$C$16=$C18)*AQ$8:AQ$16)","v":4850.6521166236489},4888.011029724501,null,{"$f":"SUMPRODUCT(($C$8:$C$16=$C18)*AT$8:AT$16)","v":4625.7784750000001},{"$f":"SUMPRODUCT(($C$8:$C$16=$C18)*AU$8:AU$16)","v":4625.7784750000001},4625.7784750000001,4627.3744749999996,4627.3744749999996,4248.7244749999991,4700.2137529588917,4666.8199328835935,4372.0375467595477,4252.1806747608935,5145.1707485609913,5172.8141407990615,5173.2659302464817,5173.2659302464817,5173.2659302464817,5173.2659302464817,3978.8348189874432,{"$f":"SUMPRODUCT(($C$8:$C$16=$C18)*BK$8:BK$16)","v":4003.9242562672666},4048.6113119850902,null,{"$f":"SUMPRODUCT(($C$8:$C$16=$C18)*BN$8:BN$16)","v":560.721},{"$f":"SUMPRODUCT(($C$8:$C$16=$C18)*BO$8:BO$16)","v":560.721},-249.11899999999997,16.280999999999949,84.62,180.84800000000001,158.84800000000001,158.84800000000001,145.70800000000003,145.70800000000003,145.70800000000003,110.70800000000001,132.27372549742927,186.56021508885004,193.94005753696376,193.94005753696376,289.19680099721933,{"$f":"SUMPRODUCT(($C$8:$C$16=$C18)*CE$8:CE$16)","v":291.61225568465971},298.98264881419311,null,{"$f":"SUMPRODUCT(($C$8:$C$16=$C18)*CH$8:CH$16)","v":1621.1239803959998},{"$f":"SUMPRODUCT(($C$8:$C$16=$C18)*CI$8:CI$16)","v":1890.7902536930001},2579.7803953930002,4143.3323954045745,4626.1611451831577,5035.595122753728,5402.3509522611366,5663.3567398857022,5899.8263119159656,6255.5827102674348,6658.0540873472755,6678.7147404981297,6784.8903230457054,6831.7868531867762,6838.3952523908456,6824.0335857248456,7369.129300243656,{"$f":"SUMPRODUCT(($C$8:$C$16=$C18)*CY$8:CY$16)","v":7377.5908329934755},7291.1704710426256,null,{"$f":"SUMPRODUCT(($C$8:$C$16=$C18)*DB$8:DB$16)","v":236.00628398700002},{"$f":"SUMPRODUCT(($C$8:$C$16=$C18)*DC$8:DC$16)","v":680.80979395700001},932.80979395700001,680.80979395700001,680.80979395700001,1667.2426273067783,1736.8619789767783,2052.9831456767783,2405.9494806767784,2523.8056523767782,2178.9668190767784,2172.2948190767784,2172.2948190767784,2233.7866210204693,2233.7866210204693,2547.4466227062508,2547.4466227062508,{"$f":"SUMPRODUCT(($C$8:$C$16=$C18)*DS$8:DS$16)","v":2547.4466227062508},2547.4466227062508]
[null,"(includes customer PV)","CSP - No Storage","GWh",null,{"$f":"SUMPRODUCT(($C$8:$C$16=$C19)*F$8:F$16)","v":638.40499999999997},638.40499999999997,638.40499999999997,2735.5949999999998,2735.5950000185599,2735.5950000185599,2683.16500001856,2751.4950000185599,2751.4949999983596,2751.4950001615598,2751.4949999503601,2751.4949999503601,2751.4949999503601,2751.4949999503601,2751.4949999503601,2751.4949999503601,2751.4949997663598,2751.4949996743603,2751.4949996743603,null,{"$f":"SUMPRODUCT(($C$8:$C$16=$C19)*Z$8:Z$16)","v":0},0,0,1762.04,1762.04,1762.04,1762.04,1762.04,1818.8066183898227,1923.4013569562048,1985.7887259278311,1985.7887259278311,1985.7887259278311,1985.7887259278311,1985.7887259278311,1985.7887259278311,2023.5649467115052,2050.0266411185103,2050.0266411185103,null,{"$f":"SUMPRODUCT(($C$8:$C$16=$C19)*AT$8:AT$16)","v":638.40499999999997},638.40499999999997,638.40499999999997,973.55499999999995,966.87,966.87,914.44,982.7700000000001,884.34986909128133,725.50269023505734,622.40720491327113,622.40720491327113,622.40720491327113,622.40720491327113,622.40720491327113,622.40720491327113,549.58088595886011,510.45735374493267,510.45735374493267,null,{"$f":"SUMPRODUCT(($C$8:$C$16=$C19)*BN$8:BN$16)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,4.7116529917580952,7.5234697228642773,7.5234697228642773,null,{"$f":"SUMPRODUCT(($C$8:$C$16=$C19)*CH$8:CH$16)","v":0},0,0,0,6.6850000185599994,6.6850000185599994,6.6850000185599994,6.6850000185599994,48.3385125172559,102.59095297029776,143.29906910925766,143.29906910925766,143.29906910925766,143.29906910925766,143.29906910925766,143.29906910925766,173.63751410423666,183.48753508805302,183.48753508805302,null,{"$f":"SUMPRODUCT(($C$8:$C$16=$C19)*DB$8:DB$16)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"CSP - Storage","GWh",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Solar PV - Dist","GWh",null,2113.64491,2878.8371900000002,4025.4579699999999,5443.0871399999996,6761.881730000001,7924.6644200000001,8757.5306200000014,9614.6847200000011,10454.83122,11480.66272,12697.926220000001,14095.993420000001,15656.356619999999,17370.259820000003,19227.212220000001,19227.212220000001,19227.212220000001,19227.212220000001,19227.212220000001,null,1146.6558,1515.8579999999999,2056.643,2731.8696,3308.2944000000002,3777.3269,4103.7383,4450.4714000000004,4824.7173000000003,5267.3386,5792.6229999999996,6400.7272000000003,7087.0438000000004,7838.7205000000004,8654.0915000000005,8654.0915000000005,8654.0915000000005,8654.0915000000005,8654.0915000000005,null,732.72073,1035.5815,1484.837,2023.2455,2585.7399,3107.6601999999998,3489.3697000000002,3884.4270000000001,4241.3910000000005,4705.1286,5258.7773000000007,5894.4521000000004,6601.4785000000002,7385.3913000000002,8238.7921999999999,8238.7921999999999,8238.7921999999999,8238.7921999999999,8238.7921999999999,null,234.26838000000001,327.39769000000001,483.97797000000003,687.97203999999999,867.84743000000003,1039.67732,1164.4226200000001,1279.7863199999999,1388.7229199999999,1508.19552,1646.52592,1800.81412,1967.8343199999999,2146.1480200000001,2334.32852,2334.32852,2334.32852,2334.32852,2334.32852,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Solar PV - Utility","GWh",null,414.36568382799999,710.79653597800007,4017.8976847080007,9632.723942407998,13244.167635608777,18494.031567628797,25453.057857378702,28954.583923662813,33216.050088575415,38337.125656034637,42305.431387784061,42305.431387784251,42305.431387784251,42387.366832995373,42596.496708989347,46988.384851495182,48321.019927621528,51991.69741339871,55829.805212111867,null,276.33786382799997,541.75871597800005,2001.8202900080005,5593.2960630079988,6372.0814630080022,7137.6125456040008,9739.6099822473625,11469.156671047411,12258.763640411335,13978.741397695383,16267.079802280954,16267.19542671053,16267.19542671053,16276.769434495578,16485.899310489553,17739.20475832139,18255.28528207363,19627.03413075861,20650.403743144689,null,49.67,80.680000000000021,409.38000000000017,1576.8771999999988,4152.3214931879966,8094.4238226120169,9324.7498736116031,10172.629302512609,13234.925783206985,15513.728240106548,16482.461893326315,16482.310331909783,16482.310331909783,16482.310331909783,16482.310331909783,18494.476299325102,19064.087940974139,20302.978142966924,22006.777979733331,null,0,0,1511.4760747,2365.4512593999998,2436.7420594,2978.9725793999996,2978.9725793999996,2978.9725793999996,2978.9725793999996,2978.9725793999996,2978.9725793999996,2978.9725793999996,2978.9725793999996,3017.1486433258106,3017.1486433258106,3168.5686121077247,3223.4072716797455,3427.7417861456843,3646.3795479598689,null,59.344700000000003,59.344700000000003,66.208200000000005,68.086300000000008,254.00950001278002,254.00950001278002,3380.7123021197367,4304.8122507027929,4714.3749655570919,5836.6703188327037,6547.9039927767908,6547.9399297639429,6547.9399297639429,6582.125303264198,6582.125303264198,7557.1220617409645,7749.226312894014,8604.9302335274897,9497.2308212739736,null,29.013120000000001,29.013120000000001,29.013120000000001,29.013120000000001,29.013120000000001,29.013120000000001,29.013120000000001,29.013120000000001,29.013120000000001,29.013120000000001,29.013120000000001,29.013120000000001,29.013120000000001,29.013120000000001,29.013120000000001,29.013120000000001,29.013120000000001,29.013120000000001,29.013120000000001]
[null,null,"Wind - Coastal","GWh",null,1956.2221850000001,2637.2221850000001,2637.2221850000001,2637.22218515548,2673.9805851139813,2726.0773851654212,2813.5501953912831,2813.5501954172387,4189.9127593697431,4189.9127593697431,5224.6250144826954,5224.6250144826954,5224.6250144826954,5224.6250144826954,5224.6250144826954,5224.6250144826954,8459.4454317875552,8825.2966388673158,8825.2966389773137,null,1956.2221850000001,2637.2221850000001,2637.2221850000001,2606.9991850000001,2150.8215850000001,2085.2033850000003,1987.1622589167741,1963.2252356218437,2869.319661611858,2869.319661611858,3324.1057071728928,3324.1057071728928,3324.1057071728928,3324.1057071728928,3324.1057071728928,3324.1057071728928,4576.8326127709006,4714.9796361180515,4449.6099512816227,null,0,0,0,0,0,0,14.957234589277492,20.871713817434852,21.156040312605967,21.156040312605967,361.59149956657251,361.59149956657251,361.59149956657251,361.59149956657251,361.59149956657251,361.59149956657251,1744.2591190448322,1866.9686619282115,2009.9761034301273,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,133.11462291450752,153.35353902271547,176.9402588767486,null,0,0,0,30.223000155479994,523.15900011398116,640.87400016542119,811.43070188523131,829.45324597796036,1299.4370574452792,1299.4370574452792,1538.9278077432305,1538.9278077432305,1538.9278077432305,1538.9278077432305,1538.9278077432305,1538.9278077432305,2005.239077057314,2089.9948017983361,2188.7703253888158,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Wind - Inland","GWh",null,6268.612981915001,9441.8550877149992,10204.787982215001,10210.8729820587,11517.044782206654,13024.188415838111,14309.589354152915,14908.681634176541,15072.015902053998,15072.015902030587,15076.629741793779,15161.808527878486,15246.685955404871,15442.384778198269,15442.384778430553,15442.384778423351,17317.230969197746,18377.020721381945,18916.70992373733,null,327.57600000000002,1048.3012250000002,1094.7112250000002,1094.7112250000002,1163.6412250000003,1208.2704250000002,1715.2054220306939,1811.5563970216474,2085.5293487242238,2261.4338937505372,2444.5654021207929,2531.4259019894757,2548.3333510430357,2572.8635969911857,2446.7219907173994,2473.7219907101994,3199.7809256905393,3681.6216579774755,3825.521089360971,null,4763.0485980000012,5914.0741980000003,5914.0741980000003,5673.1241980000004,5855.4359979999999,5505.565998,5618.980246303182,6310.7756844086043,6195.2309731148689,5928.0861708087705,5710.0827144990963,5678.1848996324507,5679.307960597971,5679.307960597971,5650.6395605979706,5650.6395605979706,6452.0098949813919,6758.6402049790804,6998.2172109157027,null,459.32,1069.6548751999999,1858.9312297000001,1865.7312297000001,2298.1112297000004,2298.1112297000004,2298.1112297000004,2173.1112297000004,2000.1112297000002,2000.1112297000002,2000.1112297000002,2000.1112297000002,2024.0969467878119,2109.8924660522066,2112.8130125443117,2085.8130125443117,2162.9639549498147,2230.4539440719554,2261.1973326025814,null,193.90097869499999,424.92836729500004,352.17490729500003,592.40990715069859,1214.959907298655,3027.3443409841093,3692.3960339650375,3628.3419008922906,3806.2479283609068,3897.4881856172774,3936.9739733198885,3967.1900744025597,4010.0512748932679,4095.4243324741224,4247.3137924880866,4247.3137924880866,4517.579771493216,4721.4084922926804,4846.8778687973218,null,524.76740522,984.89642222000009,984.89642222000009,984.89642220799999,984.89642220799999,984.89642215399999,984.89642215399999,984.89642215399999,984.89642215399999,984.89642215399999,984.89642215399999,984.89642215399999,984.89642208278326,984.89642208278326,984.89642208278326,984.89642208278326,984.89642208278326,984.89642206075155,984.89642206075155]
[]
[]
[null,"Total CAISO Loads"]
[null,"Load Forecast","Peak Demand","MW",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"INDEX(ELCC_Interp!$E10:$BA10,MATCH(Z$4,ELCC_Interp!$E$7:$BA$7,0))","v":45840.109708051925},{"$f":"INDEX(ELCC_Interp!$E10:$BA10,MATCH(AA$4,ELCC_Interp!$E$7:$BA$7,0))","v":46682.326603836074},{"$f":"INDEX(ELCC_Interp!$E10:$BA10,MATCH(AB$4,ELCC_Interp!$E$7:$BA$7,0))","v":47475.817668370786},{"$f":"INDEX(ELCC_Interp!$E10:$BA10,MATCH(AC$4,ELCC_Interp!$E$7:$BA$7,0))","v":45751.289899728588},{"$f":"INDEX(ELCC_Interp!$E10:$BA10,MATCH(AD$4,ELCC_Interp!$E$7:$BA$7,0))","v":45771.07938434161},{"$f":"INDEX(ELCC_Interp!$E10:$BA10,MATCH(AE$4,ELCC_Interp!$E$7:$BA$7,0))","v":46019.867779327818},{"$f":"INDEX(ELCC_Interp!$E10:$BA10,MATCH(AF$4,ELCC_Interp!$E$7:$BA$7,0))","v":46055.183723418486},{"$f":"INDEX(ELCC_Interp!$E10:$BA10,MATCH(AG$4,ELCC_Interp!$E$7:$BA$7,0))","v":45970.354269337331},{"$f":"INDEX(ELCC_Interp!$E10:$BA10,MATCH(AH$4,ELCC_Interp!$E$7:$BA$7,0))","v":45987.847463972837},{"$f":"INDEX(ELCC_Interp!$E10:$BA10,MATCH(AI$4,ELCC_Interp!$E$7:$BA$7,0))","v":46038.175363100774},{"$f":"INDEX(ELCC_Interp!$E10:$BA10,MATCH(AJ$4,ELCC_Interp!$E$7:$BA$7,0))","v":46284.719011902256},{"$f":"INDEX(ELCC_Interp!$E10:$BA10,MATCH(AK$4,ELCC_Interp!$E$7:$BA$7,0))","v":46472.852788149503},{"$f":"INDEX(ELCC_Interp!$E10:$BA10,MATCH(AL$4,ELCC_Interp!$E$7:$BA$7,0))","v":46594.644170227621},{"$f":"INDEX(ELCC_Interp!$E10:$BA10,MATCH(AM$4,ELCC_Interp!$E$7:$BA$7,0))","v":46684.340744674686},{"$f":"INDEX(ELCC_Interp!$E10:$BA10,MATCH(AN$4,ELCC_Interp!$E$7:$BA$7,0))","v":46793.692728508133},{"$f":"INDEX(ELCC_Interp!$E10:$BA10,MATCH(AO$4,ELCC_Interp!$E$7:$BA$7,0))","v":46994.733840487672},{"$f":"INDEX(ELCC_Interp!$E10:$BA10,MATCH(AP$4,ELCC_Interp!$E$7:$BA$7,0))","v":47196.638691282191},{"$f":"INDEX(ELCC_Interp!$E10:$BA10,MATCH(AQ$4,ELCC_Interp!$E$7:$BA$7,0))","v":47399.410991798039},{"$f":"INDEX(ELCC_Interp!$E10:$BA10,MATCH(AR$4,ELCC_Interp!$E$7:$BA$7,0))","v":47603.05446888486},null,{"$f":"INDEX(ELCC_Interp!$E10:$BA10,MATCH(AT$4,ELCC_Interp!$E$7:$BA$7,0))","v":45840.109708051925},{"$f":"INDEX(ELCC_Interp!$E10:$BA10,MATCH(AU$4,ELCC_Interp!$E$7:$BA$7,0))","v":46682.326603836074},{"$f":"INDEX(ELCC_Interp!$E10:$BA10,MATCH(AV$4,ELCC_Interp!$E$7:$BA$7,0))","v":47475.817668370786},{"$f":"INDEX(ELCC_Interp!$E10:$BA10,MATCH(AW$4,ELCC_Interp!$E$7:$BA$7,0))","v":45751.289899728588},{"$f":"INDEX(ELCC_Interp!$E10:$BA10,MATCH(AX$4,ELCC_Interp!$E$7:$BA$7,0))","v":45771.07938434161},{"$f":"INDEX(ELCC_Interp!$E10:$BA10,MATCH(AY$4,ELCC_Interp!$E$7:$BA$7,0))","v":46019.867779327818},{"$f":"INDEX(ELCC_Interp!$E10:$BA10,MATCH(AZ$4,ELCC_Interp!$E$7:$BA$7,0))","v":46055.183723418486},{"$f":"INDEX(ELCC_Interp!$E10:$BA10,MATCH(BA$4,ELCC_Interp!$E$7:$BA$7,0))","v":45970.354269337331},{"$f":"INDEX(ELCC_Interp!$E10:$BA10,MATCH(BB$4,ELCC_Interp!$E$7:$BA$7,0))","v":45987.847463972837},{"$f":"INDEX(ELCC_Interp!$E10:$BA10,MATCH(BC$4,ELCC_Interp!$E$7:$BA$7,0))","v":46038.175363100774},{"$f":"INDEX(ELCC_Interp!$E10:$BA10,MATCH(BD$4,ELCC_Interp!$E$7:$BA$7,0))","v":46284.719011902256},{"$f":"INDEX(ELCC_Interp!$E10:$BA10,MATCH(BE$4,ELCC_Interp!$E$7:$BA$7,0))","v":46472.852788149503},{"$f":"INDEX(ELCC_Interp!$E10:$BA10,MATCH(BF$4,ELCC_Interp!$E$7:$BA$7,0))","v":46594.644170227621},{"$f":"INDEX(ELCC_Interp!$E10:$BA10,MATCH(BG$4,ELCC_Interp!$E$7:$BA$7,0))","v":46684.340744674686},{"$f":"INDEX(ELCC_Interp!$E10:$BA10,MATCH(BH$4,ELCC_Interp!$E$7:$BA$7,0))","v":46793.692728508133},{"$f":"INDEX(ELCC_Interp!$E10:$BA10,MATCH(BI$4,ELCC_Interp!$E$7:$BA$7,0))","v":46994.733840487672},{"$f":"INDEX(ELCC_Interp!$E10:$BA10,MATCH(BJ$4,ELCC_Interp!$E$7:$BA$7,0))","v":47196.638691282191},{"$f":"INDEX(ELCC_Interp!$E10:$BA10,MATCH(BK$4,ELCC_Interp!$E$7:$BA$7,0))","v":47399.410991798039},{"$f":"INDEX(ELCC_Interp!$E10:$BA10,MATCH(BL$4,ELCC_Interp!$E$7:$BA$7,0))","v":47603.05446888486},null,{"$f":"INDEX(ELCC_Interp!$E10:$BA10,MATCH(BN$4,ELCC_Interp!$E$7:$BA$7,0))","v":45840.109708051925},{"$f":"INDEX(ELCC_Interp!$E10:$BA10,MATCH(BO$4,ELCC_Interp!$E$7:$BA$7,0))","v":46682.326603836074},{"$f":"INDEX(ELCC_Interp!$E10:$BA10,MATCH(BP$4,ELCC_Interp!$E$7:$BA$7,0))","v":47475.817668370786},{"$f":"INDEX(ELCC_Interp!$E10:$BA10,MATCH(BQ$4,ELCC_Interp!$E$7:$BA$7,0))","v":45751.289899728588},{"$f":"INDEX(ELCC_Interp!$E10:$BA10,MATCH(BR$4,ELCC_Interp!$E$7:$BA$7,0))","v":45771.07938434161},{"$f":"INDEX(ELCC_Interp!$E10:$BA10,MATCH(BS$4,ELCC_Interp!$E$7:$BA$7,0))","v":46019.867779327818},{"$f":"INDEX(ELCC_Interp!$E10:$BA10,MATCH(BT$4,ELCC_Interp!$E$7:$BA$7,0))","v":46055.183723418486},{"$f":"INDEX(ELCC_Interp!$E10:$BA10,MATCH(BU$4,ELCC_Interp!$E$7:$BA$7,0))","v":45970.354269337331},{"$f":"INDEX(ELCC_Interp!$E10:$BA10,MATCH(BV$4,ELCC_Interp!$E$7:$BA$7,0))","v":45987.847463972837},{"$f":"INDEX(ELCC_Interp!$E10:$BA10,MATCH(BW$4,ELCC_Interp!$E$7:$BA$7,0))","v":46038.175363100774},{"$f":"INDEX(ELCC_Interp!$E10:$BA10,MATCH(BX$4,ELCC_Interp!$E$7:$BA$7,0))","v":46284.719011902256},{"$f":"INDEX(ELCC_Interp!$E10:$BA10,MATCH(BY$4,ELCC_Interp!$E$7:$BA$7,0))","v":46472.852788149503},{"$f":"INDEX(ELCC_Interp!$E10:$BA10,MATCH(BZ$4,ELCC_Interp!$E$7:$BA$7,0))","v":46594.644170227621},{"$f":"INDEX(ELCC_Interp!$E10:$BA10,MATCH(CA$4,ELCC_Interp!$E$7:$BA$7,0))","v":46684.340744674686},{"$f":"INDEX(ELCC_Interp!$E10:$BA10,MATCH(CB$4,ELCC_Interp!$E$7:$BA$7,0))","v":46793.692728508133},{"$f":"INDEX(ELCC_Interp!$E10:$BA10,MATCH(CC$4,ELCC_Interp!$E$7:$BA$7,0))","v":46994.733840487672},{"$f":"INDEX(ELCC_Interp!$E10:$BA10,MATCH(CD$4,ELCC_Interp!$E$7:$BA$7,0))","v":47196.638691282191},{"$f":"INDEX(ELCC_Interp!$E10:$BA10,MATCH(CE$4,ELCC_Interp!$E$7:$BA$7,0))","v":47399.410991798039},{"$f":"INDEX(ELCC_Interp!$E10:$BA10,MATCH(CF$4,ELCC_Interp!$E$7:$BA$7,0))","v":47603.05446888486},null,{"$f":"INDEX(ELCC_Interp!$E10:$BA10,MATCH(CH$4,ELCC_Interp!$E$7:$BA$7,0))","v":45840.109708051925},{"$f":"INDEX(ELCC_Interp!$E10:$BA10,MATCH(CI$4,ELCC_Interp!$E$7:$BA$7,0))","v":46682.326603836074},{"$f":"INDEX(ELCC_Interp!$E10:$BA10,MATCH(CJ$4,ELCC_Interp!$E$7:$BA$7,0))","v":47475.817668370786},{"$f":"INDEX(ELCC_Interp!$E10:$BA10,MATCH(CK$4,ELCC_Interp!$E$7:$BA$7,0))","v":45751.289899728588},{"$f":"INDEX(ELCC_Interp!$E10:$BA10,MATCH(CL$4,ELCC_Interp!$E$7:$BA$7,0))","v":45771.07938434161},{"$f":"INDEX(ELCC_Interp!$E10:$BA10,MATCH(CM$4,ELCC_Interp!$E$7:$BA$7,0))","v":46019.867779327818},{"$f":"INDEX(ELCC_Interp!$E10:$BA10,MATCH(CN$4,ELCC_Interp!$E$7:$BA$7,0))","v":46055.183723418486},{"$f":"INDEX(ELCC_Interp!$E10:$BA10,MATCH(CO$4,ELCC_Interp!$E$7:$BA$7,0))","v":45970.354269337331},{"$f":"INDEX(ELCC_Interp!$E10:$BA10,MATCH(CP$4,ELCC_Interp!$E$7:$BA$7,0))","v":45987.847463972837},{"$f":"INDEX(ELCC_Interp!$E10:$BA10,MATCH(CQ$4,ELCC_Interp!$E$7:$BA$7,0))","v":46038.175363100774},{"$f":"INDEX(ELCC_Interp!$E10:$BA10,MATCH(CR$4,ELCC_Interp!$E$7:$BA$7,0))","v":46284.719011902256},{"$f":"INDEX(ELCC_Interp!$E10:$BA10,MATCH(CS$4,ELCC_Interp!$E$7:$BA$7,0))","v":46472.852788149503},{"$f":"INDEX(ELCC_Interp!$E10:$BA10,MATCH(CT$4,ELCC_Interp!$E$7:$BA$7,0))","v":46594.644170227621},{"$f":"INDEX(ELCC_Interp!$E10:$BA10,MATCH(CU$4,ELCC_Interp!$E$7:$BA$7,0))","v":46684.340744674686},{"$f":"INDEX(ELCC_Interp!$E10:$BA10,MATCH(CV$4,ELCC_Interp!$E$7:$BA$7,0))","v":46793.692728508133},{"$f":"INDEX(ELCC_Interp!$E10:$BA10,MATCH(CW$4,ELCC_Interp!$E$7:$BA$7,0))","v":46994.733840487672},{"$f":"INDEX(ELCC_Interp!$E10:$BA10,MATCH(CX$4,ELCC_Interp!$E$7:$BA$7,0))","v":47196.638691282191},{"$f":"INDEX(ELCC_Interp!$E10:$BA10,MATCH(CY$4,ELCC_Interp!$E$7:$BA$7,0))","v":47399.410991798039},{"$f":"INDEX(ELCC_Interp!$E10:$BA10,MATCH(CZ$4,ELCC_Interp!$E$7:$BA$7,0))","v":47603.05446888486},null,{"$f":"INDEX(ELCC_Interp!$E10:$BA10,MATCH(DB$4,ELCC_Interp!$E$7:$BA$7,0))","v":45840.109708051925},{"$f":"INDEX(ELCC_Interp!$E10:$BA10,MATCH(DC$4,ELCC_Interp!$E$7:$BA$7,0))","v":46682.326603836074},{"$f":"INDEX(ELCC_Interp!$E10:$BA10,MATCH(DD$4,ELCC_Interp!$E$7:$BA$7,0))","v":47475.817668370786},{"$f":"INDEX(ELCC_Interp!$E10:$BA10,MATCH(DE$4,ELCC_Interp!$E$7:$BA$7,0))","v":45751.289899728588},{"$f":"INDEX(ELCC_Interp!$E10:$BA10,MATCH(DF$4,ELCC_Interp!$E$7:$BA$7,0))","v":45771.07938434161},{"$f":"INDEX(ELCC_Interp!$E10:$BA10,MATCH(DG$4,ELCC_Interp!$E$7:$BA$7,0))","v":46019.867779327818},{"$f":"INDEX(ELCC_Interp!$E10:$BA10,MATCH(DH$4,ELCC_Interp!$E$7:$BA$7,0))","v":46055.183723418486},{"$f":"INDEX(ELCC_Interp!$E10:$BA10,MATCH(DI$4,ELCC_Interp!$E$7:$BA$7,0))","v":45970.354269337331},{"$f":"INDEX(ELCC_Interp!$E10:$BA10,MATCH(DJ$4,ELCC_Interp!$E$7:$BA$7,0))","v":45987.847463972837},{"$f":"INDEX(ELCC_Interp!$E10:$BA10,MATCH(DK$4,ELCC_Interp!$E$7:$BA$7,0))","v":46038.175363100774},{"$f":"INDEX(ELCC_Interp!$E10:$BA10,MATCH(DL$4,ELCC_Interp!$E$7:$BA$7,0))","v":46284.719011902256},{"$f":"INDEX(ELCC_Interp!$E10:$BA10,MATCH(DM$4,ELCC_Interp!$E$7:$BA$7,0))","v":46472.852788149503},{"$f":"INDEX(ELCC_Interp!$E10:$BA10,MATCH(DN$4,ELCC_Interp!$E$7:$BA$7,0))","v":46594.644170227621},{"$f":"INDEX(ELCC_Interp!$E10:$BA10,MATCH(DO$4,ELCC_Interp!$E$7:$BA$7,0))","v":46684.340744674686},{"$f":"INDEX(ELCC_Interp!$E10:$BA10,MATCH(DP$4,ELCC_Interp!$E$7:$BA$7,0))","v":46793.692728508133},{"$f":"INDEX(ELCC_Interp!$E10:$BA10,MATCH(DQ$4,ELCC_Interp!$E$7:$BA$7,0))","v":46994.733840487672},{"$f":"INDEX(ELCC_Interp!$E10:$BA10,MATCH(DR$4,ELCC_Interp!$E$7:$BA$7,0))","v":47196.638691282191},{"$f":"INDEX(ELCC_Interp!$E10:$BA10,MATCH(DS$4,ELCC_Interp!$E$7:$BA$7,0))","v":47399.410991798039},{"$f":"INDEX(ELCC_Interp!$E10:$BA10,MATCH(DT$4,ELCC_Interp!$E$7:$BA$7,0))","v":47603.05446888486}]
[null,"(no customer solar PV)","Net Energy for Load","GWh",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"INDEX(ELCC_Interp!$E11:$BA11,MATCH(Z$4,ELCC_Interp!$E$7:$BA$7,0))","v":237152.80946612448},{"$f":"INDEX(ELCC_Interp!$E11:$BA11,MATCH(AA$4,ELCC_Interp!$E$7:$BA$7,0))","v":234863.6439717272},{"$f":"INDEX(ELCC_Interp!$E11:$BA11,MATCH(AB$4,ELCC_Interp!$E$7:$BA$7,0))","v":237208.18469296378},{"$f":"INDEX(ELCC_Interp!$E11:$BA11,MATCH(AC$4,ELCC_Interp!$E$7:$BA$7,0))","v":240938.49821581299},{"$f":"INDEX(ELCC_Interp!$E11:$BA11,MATCH(AD$4,ELCC_Interp!$E$7:$BA$7,0))","v":240737.41539016375},{"$f":"INDEX(ELCC_Interp!$E11:$BA11,MATCH(AE$4,ELCC_Interp!$E$7:$BA$7,0))","v":240702.73257315237},{"$f":"INDEX(ELCC_Interp!$E11:$BA11,MATCH(AF$4,ELCC_Interp!$E$7:$BA$7,0))","v":239978.35748666298},{"$f":"INDEX(ELCC_Interp!$E11:$BA11,MATCH(AG$4,ELCC_Interp!$E$7:$BA$7,0))","v":239774.88266963762},{"$f":"INDEX(ELCC_Interp!$E11:$BA11,MATCH(AH$4,ELCC_Interp!$E$7:$BA$7,0))","v":239942.68465693976},{"$f":"INDEX(ELCC_Interp!$E11:$BA11,MATCH(AI$4,ELCC_Interp!$E$7:$BA$7,0))","v":240258.70269327183},{"$f":"INDEX(ELCC_Interp!$E11:$BA11,MATCH(AJ$4,ELCC_Interp!$E$7:$BA$7,0))","v":241584.60276865386},{"$f":"INDEX(ELCC_Interp!$E11:$BA11,MATCH(AK$4,ELCC_Interp!$E$7:$BA$7,0))","v":242573.84022477557},{"$f":"INDEX(ELCC_Interp!$E11:$BA11,MATCH(AL$4,ELCC_Interp!$E$7:$BA$7,0))","v":243445.64346463786},{"$f":"INDEX(ELCC_Interp!$E11:$BA11,MATCH(AM$4,ELCC_Interp!$E$7:$BA$7,0))","v":244547.01004283698},{"$f":"INDEX(ELCC_Interp!$E11:$BA11,MATCH(AN$4,ELCC_Interp!$E$7:$BA$7,0))","v":245482.63615406447},{"$f":"INDEX(ELCC_Interp!$E11:$BA11,MATCH(AO$4,ELCC_Interp!$E$7:$BA$7,0))","v":245720.64208381958},{"$f":"INDEX(ELCC_Interp!$E11:$BA11,MATCH(AP$4,ELCC_Interp!$E$7:$BA$7,0))","v":245981.11148071283},{"$f":"INDEX(ELCC_Interp!$E11:$BA11,MATCH(AQ$4,ELCC_Interp!$E$7:$BA$7,0))","v":246267.83113599732},{"$f":"INDEX(ELCC_Interp!$E11:$BA11,MATCH(AR$4,ELCC_Interp!$E$7:$BA$7,0))","v":246585.44675716007},null,{"$f":"INDEX(ELCC_Interp!$E11:$BA11,MATCH(AT$4,ELCC_Interp!$E$7:$BA$7,0))","v":237152.80946612448},{"$f":"INDEX(ELCC_Interp!$E11:$BA11,MATCH(AU$4,ELCC_Interp!$E$7:$BA$7,0))","v":234863.6439717272},{"$f":"INDEX(ELCC_Interp!$E11:$BA11,MATCH(AV$4,ELCC_Interp!$E$7:$BA$7,0))","v":237208.18469296378},{"$f":"INDEX(ELCC_Interp!$E11:$BA11,MATCH(AW$4,ELCC_Interp!$E$7:$BA$7,0))","v":240938.49821581299},{"$f":"INDEX(ELCC_Interp!$E11:$BA11,MATCH(AX$4,ELCC_Interp!$E$7:$BA$7,0))","v":240737.41539016375},{"$f":"INDEX(ELCC_Interp!$E11:$BA11,MATCH(AY$4,ELCC_Interp!$E$7:$BA$7,0))","v":240702.73257315237},{"$f":"INDEX(ELCC_Interp!$E11:$BA11,MATCH(AZ$4,ELCC_Interp!$E$7:$BA$7,0))","v":239978.35748666298},{"$f":"INDEX(ELCC_Interp!$E11:$BA11,MATCH(BA$4,ELCC_Interp!$E$7:$BA$7,0))","v":239774.88266963762},{"$f":"INDEX(ELCC_Interp!$E11:$BA11,MATCH(BB$4,ELCC_Interp!$E$7:$BA$7,0))","v":239942.68465693976},{"$f":"INDEX(ELCC_Interp!$E11:$BA11,MATCH(BC$4,ELCC_Interp!$E$7:$BA$7,0))","v":240258.70269327183},{"$f":"INDEX(ELCC_Interp!$E11:$BA11,MATCH(BD$4,ELCC_Interp!$E$7:$BA$7,0))","v":241584.60276865386},{"$f":"INDEX(ELCC_Interp!$E11:$BA11,MATCH(BE$4,ELCC_Interp!$E$7:$BA$7,0))","v":242573.84022477557},{"$f":"INDEX(ELCC_Interp!$E11:$BA11,MATCH(BF$4,ELCC_Interp!$E$7:$BA$7,0))","v":243445.64346463786},{"$f":"INDEX(ELCC_Interp!$E11:$BA11,MATCH(BG$4,ELCC_Interp!$E$7:$BA$7,0))","v":244547.01004283698},{"$f":"INDEX(ELCC_Interp!$E11:$BA11,MATCH(BH$4,ELCC_Interp!$E$7:$BA$7,0))","v":245482.63615406447},{"$f":"INDEX(ELCC_Interp!$E11:$BA11,MATCH(BI$4,ELCC_Interp!$E$7:$BA$7,0))","v":245720.64208381958},{"$f":"INDEX(ELCC_Interp!$E11:$BA11,MATCH(BJ$4,ELCC_Interp!$E$7:$BA$7,0))","v":245981.11148071283},{"$f":"INDEX(ELCC_Interp!$E11:$BA11,MATCH(BK$4,ELCC_Interp!$E$7:$BA$7,0))","v":246267.83113599732},{"$f":"INDEX(ELCC_Interp!$E11:$BA11,MATCH(BL$4,ELCC_Interp!$E$7:$BA$7,0))","v":246585.44675716007},null,{"$f":"INDEX(ELCC_Interp!$E11:$BA11,MATCH(BN$4,ELCC_Interp!$E$7:$BA$7,0))","v":237152.80946612448},{"$f":"INDEX(ELCC_Interp!$E11:$BA11,MATCH(BO$4,ELCC_Interp!$E$7:$BA$7,0))","v":234863.6439717272},{"$f":"INDEX(ELCC_Interp!$E11:$BA11,MATCH(BP$4,ELCC_Interp!$E$7:$BA$7,0))","v":237208.18469296378},{"$f":"INDEX(ELCC_Interp!$E11:$BA11,MATCH(BQ$4,ELCC_Interp!$E$7:$BA$7,0))","v":240938.49821581299},{"$f":"INDEX(ELCC_Interp!$E11:$BA11,MATCH(BR$4,ELCC_Interp!$E$7:$BA$7,0))","v":240737.41539016375},{"$f":"INDEX(ELCC_Interp!$E11:$BA11,MATCH(BS$4,ELCC_Interp!$E$7:$BA$7,0))","v":240702.73257315237},{"$f":"INDEX(ELCC_Interp!$E11:$BA11,MATCH(BT$4,ELCC_Interp!$E$7:$BA$7,0))","v":239978.35748666298},{"$f":"INDEX(ELCC_Interp!$E11:$BA11,MATCH(BU$4,ELCC_Interp!$E$7:$BA$7,0))","v":239774.88266963762},{"$f":"INDEX(ELCC_Interp!$E11:$BA11,MATCH(BV$4,ELCC_Interp!$E$7:$BA$7,0))","v":239942.68465693976},{"$f":"INDEX(ELCC_Interp!$E11:$BA11,MATCH(BW$4,ELCC_Interp!$E$7:$BA$7,0))","v":240258.70269327183},{"$f":"INDEX(ELCC_Interp!$E11:$BA11,MATCH(BX$4,ELCC_Interp!$E$7:$BA$7,0))","v":241584.60276865386},{"$f":"INDEX(ELCC_Interp!$E11:$BA11,MATCH(BY$4,ELCC_Interp!$E$7:$BA$7,0))","v":242573.84022477557},{"$f":"INDEX(ELCC_Interp!$E11:$BA11,MATCH(BZ$4,ELCC_Interp!$E$7:$BA$7,0))","v":243445.64346463786},{"$f":"INDEX(ELCC_Interp!$E11:$BA11,MATCH(CA$4,ELCC_Interp!$E$7:$BA$7,0))","v":244547.01004283698},{"$f":"INDEX(ELCC_Interp!$E11:$BA11,MATCH(CB$4,ELCC_Interp!$E$7:$BA$7,0))","v":245482.63615406447},{"$f":"INDEX(ELCC_Interp!$E11:$BA11,MATCH(CC$4,ELCC_Interp!$E$7:$BA$7,0))","v":245720.64208381958},{"$f":"INDEX(ELCC_Interp!$E11:$BA11,MATCH(CD$4,ELCC_Interp!$E$7:$BA$7,0))","v":245981.11148071283},{"$f":"INDEX(ELCC_Interp!$E11:$BA11,MATCH(CE$4,ELCC_Interp!$E$7:$BA$7,0))","v":246267.83113599732},{"$f":"INDEX(ELCC_Interp!$E11:$BA11,MATCH(CF$4,ELCC_Interp!$E$7:$BA$7,0))","v":246585.44675716007},null,{"$f":"INDEX(ELCC_Interp!$E11:$BA11,MATCH(CH$4,ELCC_Interp!$E$7:$BA$7,0))","v":237152.80946612448},{"$f":"INDEX(ELCC_Interp!$E11:$BA11,MATCH(CI$4,ELCC_Interp!$E$7:$BA$7,0))","v":234863.6439717272},{"$f":"INDEX(ELCC_Interp!$E11:$BA11,MATCH(CJ$4,ELCC_Interp!$E$7:$BA$7,0))","v":237208.18469296378},{"$f":"INDEX(ELCC_Interp!$E11:$BA11,MATCH(CK$4,ELCC_Interp!$E$7:$BA$7,0))","v":240938.49821581299},{"$f":"INDEX(ELCC_Interp!$E11:$BA11,MATCH(CL$4,ELCC_Interp!$E$7:$BA$7,0))","v":240737.41539016375},{"$f":"INDEX(ELCC_Interp!$E11:$BA11,MATCH(CM$4,ELCC_Interp!$E$7:$BA$7,0))","v":240702.73257315237},{"$f":"INDEX(ELCC_Interp!$E11:$BA11,MATCH(CN$4,ELCC_Interp!$E$7:$BA$7,0))","v":239978.35748666298},{"$f":"INDEX(ELCC_Interp!$E11:$BA11,MATCH(CO$4,ELCC_Interp!$E$7:$BA$7,0))","v":239774.88266963762},{"$f":"INDEX(ELCC_Interp!$E11:$BA11,MATCH(CP$4,ELCC_Interp!$E$7:$BA$7,0))","v":239942.68465693976},{"$f":"INDEX(ELCC_Interp!$E11:$BA11,MATCH(CQ$4,ELCC_Interp!$E$7:$BA$7,0))","v":240258.70269327183},{"$f":"INDEX(ELCC_Interp!$E11:$BA11,MATCH(CR$4,ELCC_Interp!$E$7:$BA$7,0))","v":241584.60276865386},{"$f":"INDEX(ELCC_Interp!$E11:$BA11,MATCH(CS$4,ELCC_Interp!$E$7:$BA$7,0))","v":242573.84022477557},{"$f":"INDEX(ELCC_Interp!$E11:$BA11,MATCH(CT$4,ELCC_Interp!$E$7:$BA$7,0))","v":243445.64346463786},{"$f":"INDEX(ELCC_Interp!$E11:$BA11,MATCH(CU$4,ELCC_Interp!$E$7:$BA$7,0))","v":244547.01004283698},{"$f":"INDEX(ELCC_Interp!$E11:$BA11,MATCH(CV$4,ELCC_Interp!$E$7:$BA$7,0))","v":245482.63615406447},{"$f":"INDEX(ELCC_Interp!$E11:$BA11,MATCH(CW$4,ELCC_Interp!$E$7:$BA$7,0))","v":245720.64208381958},{"$f":"INDEX(ELCC_Interp!$E11:$BA11,MATCH(CX$4,ELCC_Interp!$E$7:$BA$7,0))","v":245981.11148071283},{"$f":"INDEX(ELCC_Interp!$E11:$BA11,MATCH(CY$4,ELCC_Interp!$E$7:$BA$7,0))","v":246267.83113599732},{"$f":"INDEX(ELCC_Interp!$E11:$BA11,MATCH(CZ$4,ELCC_Interp!$E$7:$BA$7,0))","v":246585.44675716007},null,{"$f":"INDEX(ELCC_Interp!$E11:$BA11,MATCH(DB$4,ELCC_Interp!$E$7:$BA$7,0))","v":237152.80946612448},{"$f":"INDEX(ELCC_Interp!$E11:$BA11,MATCH(DC$4,ELCC_Interp!$E$7:$BA$7,0))","v":234863.6439717272},{"$f":"INDEX(ELCC_Interp!$E11:$BA11,MATCH(DD$4,ELCC_Interp!$E$7:$BA$7,0))","v":237208.18469296378},{"$f":"INDEX(ELCC_Interp!$E11:$BA11,MATCH(DE$4,ELCC_Interp!$E$7:$BA$7,0))","v":240938.49821581299},{"$f":"INDEX(ELCC_Interp!$E11:$BA11,MATCH(DF$4,ELCC_Interp!$E$7:$BA$7,0))","v":240737.41539016375},{"$f":"INDEX(ELCC_Interp!$E11:$BA11,MATCH(DG$4,ELCC_Interp!$E$7:$BA$7,0))","v":240702.73257315237},{"$f":"INDEX(ELCC_Interp!$E11:$BA11,MATCH(DH$4,ELCC_Interp!$E$7:$BA$7,0))","v":239978.35748666298},{"$f":"INDEX(ELCC_Interp!$E11:$BA11,MATCH(DI$4,ELCC_Interp!$E$7:$BA$7,0))","v":239774.88266963762},{"$f":"INDEX(ELCC_Interp!$E11:$BA11,MATCH(DJ$4,ELCC_Interp!$E$7:$BA$7,0))","v":239942.68465693976},{"$f":"INDEX(ELCC_Interp!$E11:$BA11,MATCH(DK$4,ELCC_Interp!$E$7:$BA$7,0))","v":240258.70269327183},{"$f":"INDEX(ELCC_Interp!$E11:$BA11,MATCH(DL$4,ELCC_Interp!$E$7:$BA$7,0))","v":241584.60276865386},{"$f":"INDEX(ELCC_Interp!$E11:$BA11,MATCH(DM$4,ELCC_Interp!$E$7:$BA$7,0))","v":242573.84022477557},{"$f":"INDEX(ELCC_Interp!$E11:$BA11,MATCH(DN$4,ELCC_Interp!$E$7:$BA$7,0))","v":243445.64346463786},{"$f":"INDEX(ELCC_Interp!$E11:$BA11,MATCH(DO$4,ELCC_Interp!$E$7:$BA$7,0))","v":244547.01004283698},{"$f":"INDEX(ELCC_Interp!$E11:$BA11,MATCH(DP$4,ELCC_Interp!$E$7:$BA$7,0))","v":245482.63615406447},{"$f":"INDEX(ELCC_Interp!$E11:$BA11,MATCH(DQ$4,ELCC_Interp!$E$7:$BA$7,0))","v":245720.64208381958},{"$f":"INDEX(ELCC_Interp!$E11:$BA11,MATCH(DR$4,ELCC_Interp!$E$7:$BA$7,0))","v":245981.11148071283},{"$f":"INDEX(ELCC_Interp!$E11:$BA11,MATCH(DS$4,ELCC_Interp!$E$7:$BA$7,0))","v":246267.83113599732},{"$f":"INDEX(ELCC_Interp!$E11:$BA11,MATCH(DT$4,ELCC_Interp!$E$7:$BA$7,0))","v":246585.44675716007}]
[]
[null,"Calculation of Customer Solar PV ELCC"]
[null,null,"Penetration (% of Load)","%",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Z32/Z29","v":4.8350926247989114E-3},6.4542045519079081E-3,8.6702025170930178E-3,1.1338452012567186E-2,1.3742335792042292E-2,1.5692912413663714E-2,1.7100451653137384E-2,1.8561040883218239E-2,2.0107790770525817E-2,2.1923612093771229E-2,2.3977616675956492E-2,2.6386716696527996E-2,2.9111401211126795E-2,3.2054043509372299E-2,3.525337529196447E-2,3.5219228741262772E-2,3.5181935100242687E-2,3.5140974199025295E-2,3.5095710690998892E-2,null,{"$f":"AT32/AT29","v":3.0414597728096117E-3},4.310848128209574E-3,6.1289495633627036E-3,8.254992517710745E-3,1.0529897464802537E-2,1.2446131242359436E-2,1.4074299596736383E-2,1.5733860686308315E-2,1.7210562622087269E-2,1.9118084583450261E-2,2.1304896260002155E-2,2.3838554456827147E-2,2.6657433699127434E-2,2.9742947577751623E-2,3.3106006711201931E-2,3.3073940109711077E-2,3.3038918114805034E-2,3.3000452241413646E-2,3.295794584342808E-2,null,{"$f":"BN32/BN29","v":9.8783725365675455E-4},1.3939905064208748E-3,2.0403088983900314E-3,2.8437120886604431E-3,3.5932723984679962E-3,4.2781691299954051E-3,4.8109017500220334E-3,5.2961176994908094E-3,5.74642482629287E-3,6.2361328984315611E-3,6.7745029329011304E-3,7.3829222406690655E-3,8.0425509864767899E-3,8.7354889337056228E-3,9.4687682860843947E-3,9.4595968018311646E-3,9.4495800348566826E-3,9.4385782717856422E-3,9.4264208637142785E-3,null,{"$f":"CH32/CH29","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"DB32/DB29","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Nearest Point on ELCC Surface","%",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUMPRODUCT((ABS(Z33-INDEX(ELCC_Table!$K$4:$P$16,,MATCH(\"Solar PV - Dist\",ELCC_Table!$K$3:$P$3,0)))=MIN(ABS(Z33-INDEX(ELCC_Table!$K$4:$P$16,,MATCH(\"Solar PV - Dist\",ELCC_Table!$K$3:$P$3,0)))))*INDEX(ELCC_Table!$K$4:$P$16,,MATCH(\"Solar PV - Dist\",ELCC_Table!$K$3:$P$3,0)))","v":0},{"$f":"SUMPRODUCT((ABS(AA33-INDEX(ELCC_Table!$K$4:$P$16,,MATCH(\"Solar PV - Dist\",ELCC_Table!$K$3:$P$3,0)))=MIN(ABS(AA33-INDEX(ELCC_Table!$K$4:$P$16,,MATCH(\"Solar PV - Dist\",ELCC_Table!$K$3:$P$3,0)))))*INDEX(ELCC_Table!$K$4:$P$16,,MATCH(\"Solar PV - Dist\",ELCC_Table!$K$3:$P$3,0)))","v":0},{"$f":"SUMPRODUCT((ABS(AB33-INDEX(ELCC_Table!$K$4:$P$16,,MATCH(\"Solar PV - Dist\",ELCC_Table!$K$3:$P$3,0)))=MIN(ABS(AB33-INDEX(ELCC_Table!$K$4:$P$16,,MATCH(\"Solar PV - Dist\",ELCC_Table!$K$3:$P$3,0)))))*INDEX(ELCC_Table!$K$4:$P$16,,MATCH(\"Solar PV - Dist\",ELCC_Table!$K$3:$P$3,0)))","v":1.4999999999999999E-2},{"$f":"SUMPRODUCT((ABS(AC33-INDEX(ELCC_Table!$K$4:$P$16,,MATCH(\"Solar PV - Dist\",ELCC_Table!$K$3:$P$3,0)))=MIN(ABS(AC33-INDEX(ELCC_Table!$K$4:$P$16,,MATCH(\"Solar PV - Dist\",ELCC_Table!$K$3:$P$3,0)))))*INDEX(ELCC_Table!$K$4:$P$16,,MATCH(\"Solar PV - Dist\",ELCC_Table!$K$3:$P$3,0)))","v":1.4999999999999999E-2},{"$f":"SUMPRODUCT((ABS(AD33-INDEX(ELCC_Table!$K$4:$P$16,,MATCH(\"Solar PV - Dist\",ELCC_Table!$K$3:$P$3,0)))=MIN(ABS(AD33-INDEX(ELCC_Table!$K$4:$P$16,,MATCH(\"Solar PV - Dist\",ELCC_Table!$K$3:$P$3,0)))))*INDEX(ELCC_Table!$K$4:$P$16,,MATCH(\"Solar PV - Dist\",ELCC_Table!$K$3:$P$3,0)))","v":1.4999999999999999E-2},{"$f":"SUMPRODUCT((ABS(AE33-INDEX(ELCC_Table!$K$4:$P$16,,MATCH(\"Solar PV - Dist\",ELCC_Table!$K$3:$P$3,0)))=MIN(ABS(AE33-INDEX(ELCC_Table!$K$4:$P$16,,MATCH(\"Solar PV - Dist\",ELCC_Table!$K$3:$P$3,0)))))*INDEX(ELCC_Table!$K$4:$P$16,,MATCH(\"Solar PV - Dist\",ELCC_Table!$K$3:$P$3,0)))","v":1.4999999999999999E-2},{"$f":"SUMPRODUCT((ABS(AF33-INDEX(ELCC_Table!$K$4:$P$16,,MATCH(\"Solar PV - Dist\",ELCC_Table!$K$3:$P$3,0)))=MIN(ABS(AF33-INDEX(ELCC_Table!$K$4:$P$16,,MATCH(\"Solar PV - Dist\",ELCC_Table!$K$3:$P$3,0)))))*INDEX(ELCC_Table!$K$4:$P$16,,MATCH(\"Solar PV - Dist\",ELCC_Table!$K$3:$P$3,0)))","v":1.4999999999999999E-2},{"$f":"SUMPRODUCT((ABS(AG33-INDEX(ELCC_Table!$K$4:$P$16,,MATCH(\"Solar PV - Dist\",ELCC_Table!$K$3:$P$3,0)))=MIN(ABS(AG33-INDEX(ELCC_Table!$K$4:$P$16,,MATCH(\"Solar PV - Dist\",ELCC_Table!$K$3:$P$3,0)))))*INDEX(ELCC_Table!$K$4:$P$16,,MATCH(\"Solar PV - Dist\",ELCC_Table!$K$3:$P$3,0)))","v":1.4999999999999999E-2},{"$f":"SUMPRODUCT((ABS(AH33-INDEX(ELCC_Table!$K$4:$P$16,,MATCH(\"Solar PV - Dist\",ELCC_Table!$K$3:$P$3,0)))=MIN(ABS(AH33-INDEX(ELCC_Table!$K$4:$P$16,,MATCH(\"Solar PV - Dist\",ELCC_Table!$K$3:$P$3,0)))))*INDEX(ELCC_Table!$K$4:$P$16,,MATCH(\"Solar PV - Dist\",ELCC_Table!$K$3:$P$3,0)))","v":1.4999999999999999E-2},{"$f":"SUMPRODUCT((ABS(AI33-INDEX(ELCC_Table!$K$4:$P$16,,MATCH(\"Solar PV - Dist\",ELCC_Table!$K$3:$P$3,0)))=MIN(ABS(AI33-INDEX(ELCC_Table!$K$4:$P$16,,MATCH(\"Solar PV - Dist\",ELCC_Table!$K$3:$P$3,0)))))*INDEX(ELCC_Table!$K$4:$P$16,,MATCH(\"Solar PV - Dist\",ELCC_Table!$K$3:$P$3,0)))","v":1.4999999999999999E-2},{"$f":"SUMPRODUCT((ABS(AJ33-INDEX(ELCC_Table!$K$4:$P$16,,MATCH(\"Solar PV - Dist\",ELCC_Table!$K$3:$P$3,0)))=MIN(ABS(AJ33-INDEX(ELCC_Table!$K$4:$P$16,,MATCH(\"Solar PV - Dist\",ELCC_Table!$K$3:$P$3,0)))))*INDEX(ELCC_Table!$K$4:$P$16,,MATCH(\"Solar PV - Dist\",ELCC_Table!$K$3:$P$3,0)))","v":0.03},{"$f":"SUMPRODUCT((ABS(AK33-INDEX(ELCC_Table!$K$4:$P$16,,MATCH(\"Solar PV - Dist\",ELCC_Table!$K$3:$P$3,0)))=MIN(ABS(AK33-INDEX(ELCC_Table!$K$4:$P$16,,MATCH(\"Solar PV - Dist\",ELCC_Table!$K$3:$P$3,0)))))*INDEX(ELCC_Table!$K$4:$P$16,,MATCH(\"Solar PV - Dist\",ELCC_Table!$K$3:$P$3,0)))","v":0.03},{"$f":"SUMPRODUCT((ABS(AL33-INDEX(ELCC_Table!$K$4:$P$16,,MATCH(\"Solar PV - Dist\",ELCC_Table!$K$3:$P$3,0)))=MIN(ABS(AL33-INDEX(ELCC_Table!$K$4:$P$16,,MATCH(\"Solar PV - Dist\",ELCC_Table!$K$3:$P$3,0)))))*INDEX(ELCC_Table!$K$4:$P$16,,MATCH(\"Solar PV - Dist\",ELCC_Table!$K$3:$P$3,0)))","v":0.03},{"$f":"SUMPRODUCT((ABS(AM33-INDEX(ELCC_Table!$K$4:$P$16,,MATCH(\"Solar PV - Dist\",ELCC_Table!$K$3:$P$3,0)))=MIN(ABS(AM33-INDEX(ELCC_Table!$K$4:$P$16,,MATCH(\"Solar PV - Dist\",ELCC_Table!$K$3:$P$3,0)))))*INDEX(ELCC_Table!$K$4:$P$16,,MATCH(\"Solar PV - Dist\",ELCC_Table!$K$3:$P$3,0)))","v":0.03},{"$f":"SUMPRODUCT((ABS(AN33-INDEX(ELCC_Table!$K$4:$P$16,,MATCH(\"Solar PV - Dist\",ELCC_Table!$K$3:$P$3,0)))=MIN(ABS(AN33-INDEX(ELCC_Table!$K$4:$P$16,,MATCH(\"Solar PV - Dist\",ELCC_Table!$K$3:$P$3,0)))))*INDEX(ELCC_Table!$K$4:$P$16,,MATCH(\"Solar PV - Dist\",ELCC_Table!$K$3:$P$3,0)))","v":0.03},{"$f":"SUMPRODUCT((ABS(AO33-INDEX(ELCC_Table!$K$4:$P$16,,MATCH(\"Solar PV - Dist\",ELCC_Table!$K$3:$P$3,0)))=MIN(ABS(AO33-INDEX(ELCC_Table!$K$4:$P$16,,MATCH(\"Solar PV - Dist\",ELCC_Table!$K$3:$P$3,0)))))*INDEX(ELCC_Table!$K$4:$P$16,,MATCH(\"Solar PV - Dist\",ELCC_Table!$K$3:$P$3,0)))","v":0.03},{"$f":"SUMPRODUCT((ABS(AP33-INDEX(ELCC_Table!$K$4:$P$16,,MATCH(\"Solar PV - Dist\",ELCC_Table!$K$3:$P$3,0)))=MIN(ABS(AP33-INDEX(ELCC_Table!$K$4:$P$16,,MATCH(\"Solar PV - Dist\",ELCC_Table!$K$3:$P$3,0)))))*INDEX(ELCC_Table!$K$4:$P$16,,MATCH(\"Solar PV - Dist\",ELCC_Table!$K$3:$P$3,0)))","v":0.03},{"$f":"SUMPRODUCT((ABS(AQ33-INDEX(ELCC_Table!$K$4:$P$16,,MATCH(\"Solar PV - Dist\",ELCC_Table!$K$3:$P$3,0)))=MIN(ABS(AQ33-INDEX(ELCC_Table!$K$4:$P$16,,MATCH(\"Solar PV - Dist\",ELCC_Table!$K$3:$P$3,0)))))*INDEX(ELCC_Table!$K$4:$P$16,,MATCH(\"Solar PV - Dist\",ELCC_Table!$K$3:$P$3,0)))","v":0.03},{"$f":"SUMPRODUCT((ABS(AR33-INDEX(ELCC_Table!$K$4:$P$16,,MATCH(\"Solar PV - Dist\",ELCC_Table!$K$3:$P$3,0)))=MIN(ABS(AR33-INDEX(ELCC_Table!$K$4:$P$16,,MATCH(\"Solar PV - Dist\",ELCC_Table!$K$3:$P$3,0)))))*INDEX(ELCC_Table!$K$4:$P$16,,MATCH(\"Solar PV - Dist\",ELCC_Table!$K$3:$P$3,0)))","v":0.03},null,{"$f":"SUMPRODUCT((ABS(AT33-INDEX(ELCC_Table!$K$4:$P$16,,MATCH(\"Solar PV - Dist\",ELCC_Table!$K$3:$P$3,0)))=MIN(ABS(AT33-INDEX(ELCC_Table!$K$4:$P$16,,MATCH(\"Solar PV - Dist\",ELCC_Table!$K$3:$P$3,0)))))*INDEX(ELCC_Table!$K$4:$P$16,,MATCH(\"Solar PV - Dist\",ELCC_Table!$K$3:$P$3,0)))","v":0},{"$f":"SUMPRODUCT((ABS(AU33-INDEX(ELCC_Table!$K$4:$P$16,,MATCH(\"Solar PV - Dist\",ELCC_Table!$K$3:$P$3,0)))=MIN(ABS(AU33-INDEX(ELCC_Table!$K$4:$P$16,,MATCH(\"Solar PV - Dist\",ELCC_Table!$K$3:$P$3,0)))))*INDEX(ELCC_Table!$K$4:$P$16,,MATCH(\"Solar PV - Dist\",ELCC_Table!$K$3:$P$3,0)))","v":0},{"$f":"SUMPRODUCT((ABS(AV33-INDEX(ELCC_Table!$K$4:$P$16,,MATCH(\"Solar PV - Dist\",ELCC_Table!$K$3:$P$3,0)))=MIN(ABS(AV33-INDEX(ELCC_Table!$K$4:$P$16,,MATCH(\"Solar PV - Dist\",ELCC_Table!$K$3:$P$3,0)))))*INDEX(ELCC_Table!$K$4:$P$16,,MATCH(\"Solar PV - Dist\",ELCC_Table!$K$3:$P$3,0)))","v":0},{"$f":"SUMPRODUCT((ABS(AW33-INDEX(ELCC_Table!$K$4:$P$16,,MATCH(\"Solar PV - Dist\",ELCC_Table!$K$3:$P$3,0)))=MIN(ABS(AW33-INDEX(ELCC_Table!$K$4:$P$16,,MATCH(\"Solar PV - Dist\",ELCC_Table!$K$3:$P$3,0)))))*INDEX(ELCC_Table!$K$4:$P$16,,MATCH(\"Solar PV - Dist\",ELCC_Table!$K$3:$P$3,0)))","v":1.4999999999999999E-2},{"$f":"SUMPRODUCT((ABS(AX33-INDEX(ELCC_Table!$K$4:$P$16,,MATCH(\"Solar PV - Dist\",ELCC_Table!$K$3:$P$3,0)))=MIN(ABS(AX33-INDEX(ELCC_Table!$K$4:$P$16,,MATCH(\"Solar PV - Dist\",ELCC_Table!$K$3:$P$3,0)))))*INDEX(ELCC_Table!$K$4:$P$16,,MATCH(\"Solar PV - Dist\",ELCC_Table!$K$3:$P$3,0)))","v":1.4999999999999999E-2},{"$f":"SUMPRODUCT((ABS(AY33-INDEX(ELCC_Table!$K$4:$P$16,,MATCH(\"Solar PV - Dist\",ELCC_Table!$K$3:$P$3,0)))=MIN(ABS(AY33-INDEX(ELCC_Table!$K$4:$P$16,,MATCH(\"Solar PV - Dist\",ELCC_Table!$K$3:$P$3,0)))))*INDEX(ELCC_Table!$K$4:$P$16,,MATCH(\"Solar PV - Dist\",ELCC_Table!$K$3:$P$3,0)))","v":1.4999999999999999E-2},{"$f":"SUMPRODUCT((ABS(AZ33-INDEX(ELCC_Table!$K$4:$P$16,,MATCH(\"Solar PV - Dist\",ELCC_Table!$K$3:$P$3,0)))=MIN(ABS(AZ33-INDEX(ELCC_Table!$K$4:$P$16,,MATCH(\"Solar PV - Dist\",ELCC_Table!$K$3:$P$3,0)))))*INDEX(ELCC_Table!$K$4:$P$16,,MATCH(\"Solar PV - Dist\",ELCC_Table!$K$3:$P$3,0)))","v":1.4999999999999999E-2},{"$f":"SUMPRODUCT((ABS(BA33-INDEX(ELCC_Table!$K$4:$P$16,,MATCH(\"Solar PV - Dist\",ELCC_Table!$K$3:$P$3,0)))=MIN(ABS(BA33-INDEX(ELCC_Table!$K$4:$P$16,,MATCH(\"Solar PV - Dist\",ELCC_Table!$K$3:$P$3,0)))))*INDEX(ELCC_Table!$K$4:$P$16,,MATCH(\"Solar PV - Dist\",ELCC_Table!$K$3:$P$3,0)))","v":1.4999999999999999E-2},{"$f":"SUMPRODUCT((ABS(BB33-INDEX(ELCC_Table!$K$4:$P$16,,MATCH(\"Solar PV - Dist\",ELCC_Table!$K$3:$P$3,0)))=MIN(ABS(BB33-INDEX(ELCC_Table!$K$4:$P$16,,MATCH(\"Solar PV - Dist\",ELCC_Table!$K$3:$P$3,0)))))*INDEX(ELCC_Table!$K$4:$P$16,,MATCH(\"Solar PV - Dist\",ELCC_Table!$K$3:$P$3,0)))","v":1.4999999999999999E-2},{"$f":"SUMPRODUCT((ABS(BC33-INDEX(ELCC_Table!$K$4:$P$16,,MATCH(\"Solar PV - Dist\",ELCC_Table!$K$3:$P$3,0)))=MIN(ABS(BC33-INDEX(ELCC_Table!$K$4:$P$16,,MATCH(\"Solar PV - Dist\",ELCC_Table!$K$3:$P$3,0)))))*INDEX(ELCC_Table!$K$4:$P$16,,MATCH(\"Solar PV - Dist\",ELCC_Table!$K$3:$P$3,0)))","v":1.4999999999999999E-2},{"$f":"SUMPRODUCT((ABS(BD33-INDEX(ELCC_Table!$K$4:$P$16,,MATCH(\"Solar PV - Dist\",ELCC_Table!$K$3:$P$3,0)))=MIN(ABS(BD33-INDEX(ELCC_Table!$K$4:$P$16,,MATCH(\"Solar PV - Dist\",ELCC_Table!$K$3:$P$3,0)))))*INDEX(ELCC_Table!$K$4:$P$16,,MATCH(\"Solar PV - Dist\",ELCC_Table!$K$3:$P$3,0)))","v":1.4999999999999999E-2},{"$f":"SUMPRODUCT((ABS(BE33-INDEX(ELCC_Table!$K$4:$P$16,,MATCH(\"Solar PV - Dist\",ELCC_Table!$K$3:$P$3,0)))=MIN(ABS(BE33-INDEX(ELCC_Table!$K$4:$P$16,,MATCH(\"Solar PV - Dist\",ELCC_Table!$K$3:$P$3,0)))))*INDEX(ELCC_Table!$K$4:$P$16,,MATCH(\"Solar PV - Dist\",ELCC_Table!$K$3:$P$3,0)))","v":0.03},{"$f":"SUMPRODUCT((ABS(BF33-INDEX(ELCC_Table!$K$4:$P$16,,MATCH(\"Solar PV - Dist\",ELCC_Table!$K$3:$P$3,0)))=MIN(ABS(BF33-INDEX(ELCC_Table!$K$4:$P$16,,MATCH(\"Solar PV - Dist\",ELCC_Table!$K$3:$P$3,0)))))*INDEX(ELCC_Table!$K$4:$P$16,,MATCH(\"Solar PV - Dist\",ELCC_Table!$K$3:$P$3,0)))","v":0.03},{"$f":"SUMPRODUCT((ABS(BG33-INDEX(ELCC_Table!$K$4:$P$16,,MATCH(\"Solar PV - Dist\",ELCC_Table!$K$3:$P$3,0)))=MIN(ABS(BG33-INDEX(ELCC_Table!$K$4:$P$16,,MATCH(\"Solar PV - Dist\",ELCC_Table!$K$3:$P$3,0)))))*INDEX(ELCC_Table!$K$4:$P$16,,MATCH(\"Solar PV - Dist\",ELCC_Table!$K$3:$P$3,0)))","v":0.03},{"$f":"SUMPRODUCT((ABS(BH33-INDEX(ELCC_Table!$K$4:$P$16,,MATCH(\"Solar PV - Dist\",ELCC_Table!$K$3:$P$3,0)))=MIN(ABS(BH33-INDEX(ELCC_Table!$K$4:$P$16,,MATCH(\"Solar PV - Dist\",ELCC_Table!$K$3:$P$3,0)))))*INDEX(ELCC_Table!$K$4:$P$16,,MATCH(\"Solar PV - Dist\",ELCC_Table!$K$3:$P$3,0)))","v":0.03},{"$f":"SUMPRODUCT((ABS(BI33-INDEX(ELCC_Table!$K$4:$P$16,,MATCH(\"Solar PV - Dist\",ELCC_Table!$K$3:$P$3,0)))=MIN(ABS(BI33-INDEX(ELCC_Table!$K$4:$P$16,,MATCH(\"Solar PV - Dist\",ELCC_Table!$K$3:$P$3,0)))))*INDEX(ELCC_Table!$K$4:$P$16,,MATCH(\"Solar PV - Dist\",ELCC_Table!$K$3:$P$3,0)))","v":0.03},{"$f":"SUMPRODUCT((ABS(BJ33-INDEX(ELCC_Table!$K$4:$P$16,,MATCH(\"Solar PV - Dist\",ELCC_Table!$K$3:$P$3,0)))=MIN(ABS(BJ33-INDEX(ELCC_Table!$K$4:$P$16,,MATCH(\"Solar PV - Dist\",ELCC_Table!$K$3:$P$3,0)))))*INDEX(ELCC_Table!$K$4:$P$16,,MATCH(\"Solar PV - Dist\",ELCC_Table!$K$3:$P$3,0)))","v":0.03},{"$f":"SUMPRODUCT((ABS(BK33-INDEX(ELCC_Table!$K$4:$P$16,,MATCH(\"Solar PV - Dist\",ELCC_Table!$K$3:$P$3,0)))=MIN(ABS(BK33-INDEX(ELCC_Table!$K$4:$P$16,,MATCH(\"Solar PV - Dist\",ELCC_Table!$K$3:$P$3,0)))))*INDEX(ELCC_Table!$K$4:$P$16,,MATCH(\"Solar PV - Dist\",ELCC_Table!$K$3:$P$3,0)))","v":0.03},{"$f":"SUMPRODUCT((ABS(BL33-INDEX(ELCC_Table!$K$4:$P$16,,MATCH(\"Solar PV - Dist\",ELCC_Table!$K$3:$P$3,0)))=MIN(ABS(BL33-INDEX(ELCC_Table!$K$4:$P$16,,MATCH(\"Solar PV - Dist\",ELCC_Table!$K$3:$P$3,0)))))*INDEX(ELCC_Table!$K$4:$P$16,,MATCH(\"Solar PV - Dist\",ELCC_Table!$K$3:$P$3,0)))","v":0.03},null,{"$f":"SUMPRODUCT((ABS(BN33-INDEX(ELCC_Table!$K$4:$P$16,,MATCH(\"Solar PV - Dist\",ELCC_Table!$K$3:$P$3,0)))=MIN(ABS(BN33-INDEX(ELCC_Table!$K$4:$P$16,,MATCH(\"Solar PV - Dist\",ELCC_Table!$K$3:$P$3,0)))))*INDEX(ELCC_Table!$K$4:$P$16,,MATCH(\"Solar PV - Dist\",ELCC_Table!$K$3:$P$3,0)))","v":0},{"$f":"SUMPRODUCT((ABS(BO33-INDEX(ELCC_Table!$K$4:$P$16,,MATCH(\"Solar PV - Dist\",ELCC_Table!$K$3:$P$3,0)))=MIN(ABS(BO33-INDEX(ELCC_Table!$K$4:$P$16,,MATCH(\"Solar PV - Dist\",ELCC_Table!$K$3:$P$3,0)))))*INDEX(ELCC_Table!$K$4:$P$16,,MATCH(\"Solar PV - Dist\",ELCC_Table!$K$3:$P$3,0)))","v":0},{"$f":"SUMPRODUCT((ABS(BP33-INDEX(ELCC_Table!$K$4:$P$16,,MATCH(\"Solar PV - Dist\",ELCC_Table!$K$3:$P$3,0)))=MIN(ABS(BP33-INDEX(ELCC_Table!$K$4:$P$16,,MATCH(\"Solar PV - Dist\",ELCC_Table!$K$3:$P$3,0)))))*INDEX(ELCC_Table!$K$4:$P$16,,MATCH(\"Solar PV - Dist\",ELCC_Table!$K$3:$P$3,0)))","v":0},{"$f":"SUMPRODUCT((ABS(BQ33-INDEX(ELCC_Table!$K$4:$P$16,,MATCH(\"Solar PV - Dist\",ELCC_Table!$K$3:$P$3,0)))=MIN(ABS(BQ33-INDEX(ELCC_Table!$K$4:$P$16,,MATCH(\"Solar PV - Dist\",ELCC_Table!$K$3:$P$3,0)))))*INDEX(ELCC_Table!$K$4:$P$16,,MATCH(\"Solar PV - Dist\",ELCC_Table!$K$3:$P$3,0)))","v":0},{"$f":"SUMPRODUCT((ABS(BR33-INDEX(ELCC_Table!$K$4:$P$16,,MATCH(\"Solar PV - Dist\",ELCC_Table!$K$3:$P$3,0)))=MIN(ABS(BR33-INDEX(ELCC_Table!$K$4:$P$16,,MATCH(\"Solar PV - Dist\",ELCC_Table!$K$3:$P$3,0)))))*INDEX(ELCC_Table!$K$4:$P$16,,MATCH(\"Solar PV - Dist\",ELCC_Table!$K$3:$P$3,0)))","v":0},{"$f":"SUMPRODUCT((ABS(BS33-INDEX(ELCC_Table!$K$4:$P$16,,MATCH(\"Solar PV - Dist\",ELCC_Table!$K$3:$P$3,0)))=MIN(ABS(BS33-INDEX(ELCC_Table!$K$4:$P$16,,MATCH(\"Solar PV - Dist\",ELCC_Table!$K$3:$P$3,0)))))*INDEX(ELCC_Table!$K$4:$P$16,,MATCH(\"Solar PV - Dist\",ELCC_Table!$K$3:$P$3,0)))","v":0},{"$f":"SUMPRODUCT((ABS(BT33-INDEX(ELCC_Table!$K$4:$P$16,,MATCH(\"Solar PV - Dist\",ELCC_Table!$K$3:$P$3,0)))=MIN(ABS(BT33-INDEX(ELCC_Table!$K$4:$P$16,,MATCH(\"Solar PV - Dist\",ELCC_Table!$K$3:$P$3,0)))))*INDEX(ELCC_Table!$K$4:$P$16,,MATCH(\"Solar PV - Dist\",ELCC_Table!$K$3:$P$3,0)))","v":0},{"$f":"SUMPRODUCT((ABS(BU33-INDEX(ELCC_Table!$K$4:$P$16,,MATCH(\"Solar PV - Dist\",ELCC_Table!$K$3:$P$3,0)))=MIN(ABS(BU33-INDEX(ELCC_Table!$K$4:$P$16,,MATCH(\"Solar PV - Dist\",ELCC_Table!$K$3:$P$3,0)))))*INDEX(ELCC_Table!$K$4:$P$16,,MATCH(\"Solar PV - Dist\",ELCC_Table!$K$3:$P$3,0)))","v":0},{"$f":"SUMPRODUCT((ABS(BV33-INDEX(ELCC_Table!$K$4:$P$16,,MATCH(\"Solar PV - Dist\",ELCC_Table!$K$3:$P$3,0)))=MIN(ABS(BV33-INDEX(ELCC_Table!$K$4:$P$16,,MATCH(\"Solar PV - Dist\",ELCC_Table!$K$3:$P$3,0)))))*INDEX(ELCC_Table!$K$4:$P$16,,MATCH(\"Solar PV - Dist\",ELCC_Table!$K$3:$P$3,0)))","v":0},{"$f":"SUMPRODUCT((ABS(BW33-INDEX(ELCC_Table!$K$4:$P$16,,MATCH(\"Solar PV - Dist\",ELCC_Table!$K$3:$P$3,0)))=MIN(ABS(BW33-INDEX(ELCC_Table!$K$4:$P$16,,MATCH(\"Solar PV - Dist\",ELCC_Table!$K$3:$P$3,0)))))*INDEX(ELCC_Table!$K$4:$P$16,,MATCH(\"Solar PV - Dist\",ELCC_Table!$K$3:$P$3,0)))","v":0},{"$f":"SUMPRODUCT((ABS(BX33-INDEX(ELCC_Table!$K$4:$P$16,,MATCH(\"Solar PV - Dist\",ELCC_Table!$K$3:$P$3,0)))=MIN(ABS(BX33-INDEX(ELCC_Table!$K$4:$P$16,,MATCH(\"Solar PV - Dist\",ELCC_Table!$K$3:$P$3,0)))))*INDEX(ELCC_Table!$K$4:$P$16,,MATCH(\"Solar PV - Dist\",ELCC_Table!$K$3:$P$3,0)))","v":0},{"$f":"SUMPRODUCT((ABS(BY33-INDEX(ELCC_Table!$K$4:$P$16,,MATCH(\"Solar PV - Dist\",ELCC_Table!$K$3:$P$3,0)))=MIN(ABS(BY33-INDEX(ELCC_Table!$K$4:$P$16,,MATCH(\"Solar PV - Dist\",ELCC_Table!$K$3:$P$3,0)))))*INDEX(ELCC_Table!$K$4:$P$16,,MATCH(\"Solar PV - Dist\",ELCC_Table!$K$3:$P$3,0)))","v":0},{"$f":"SUMPRODUCT((ABS(BZ33-INDEX(ELCC_Table!$K$4:$P$16,,MATCH(\"Solar PV - Dist\",ELCC_Table!$K$3:$P$3,0)))=MIN(ABS(BZ33-INDEX(ELCC_Table!$K$4:$P$16,,MATCH(\"Solar PV - Dist\",ELCC_Table!$K$3:$P$3,0)))))*INDEX(ELCC_Table!$K$4:$P$16,,MATCH(\"Solar PV - Dist\",ELCC_Table!$K$3:$P$3,0)))","v":1.4999999999999999E-2},{"$f":"SUMPRODUCT((ABS(CA33-INDEX(ELCC_Table!$K$4:$P$16,,MATCH(\"Solar PV - Dist\",ELCC_Table!$K$3:$P$3,0)))=MIN(ABS(CA33-INDEX(ELCC_Table!$K$4:$P$16,,MATCH(\"Solar PV - Dist\",ELCC_Table!$K$3:$P$3,0)))))*INDEX(ELCC_Table!$K$4:$P$16,,MATCH(\"Solar PV - Dist\",ELCC_Table!$K$3:$P$3,0)))","v":1.4999999999999999E-2},{"$f":"SUMPRODUCT((ABS(CB33-INDEX(ELCC_Table!$K$4:$P$16,,MATCH(\"Solar PV - Dist\",ELCC_Table!$K$3:$P$3,0)))=MIN(ABS(CB33-INDEX(ELCC_Table!$K$4:$P$16,,MATCH(\"Solar PV - Dist\",ELCC_Table!$K$3:$P$3,0)))))*INDEX(ELCC_Table!$K$4:$P$16,,MATCH(\"Solar PV - Dist\",ELCC_Table!$K$3:$P$3,0)))","v":1.4999999999999999E-2},{"$f":"SUMPRODUCT((ABS(CC33-INDEX(ELCC_Table!$K$4:$P$16,,MATCH(\"Solar PV - Dist\",ELCC_Table!$K$3:$P$3,0)))=MIN(ABS(CC33-INDEX(ELCC_Table!$K$4:$P$16,,MATCH(\"Solar PV - Dist\",ELCC_Table!$K$3:$P$3,0)))))*INDEX(ELCC_Table!$K$4:$P$16,,MATCH(\"Solar PV - Dist\",ELCC_Table!$K$3:$P$3,0)))","v":1.4999999999999999E-2},{"$f":"SUMPRODUCT((ABS(CD33-INDEX(ELCC_Table!$K$4:$P$16,,MATCH(\"Solar PV - Dist\",ELCC_Table!$K$3:$P$3,0)))=MIN(ABS(CD33-INDEX(ELCC_Table!$K$4:$P$16,,MATCH(\"Solar PV - Dist\",ELCC_Table!$K$3:$P$3,0)))))*INDEX(ELCC_Table!$K$4:$P$16,,MATCH(\"Solar PV - Dist\",ELCC_Table!$K$3:$P$3,0)))","v":1.4999999999999999E-2},{"$f":"SUMPRODUCT((ABS(CE33-INDEX(ELCC_Table!$K$4:$P$16,,MATCH(\"Solar PV - Dist\",ELCC_Table!$K$3:$P$3,0)))=MIN(ABS(CE33-INDEX(ELCC_Table!$K$4:$P$16,,MATCH(\"Solar PV - Dist\",ELCC_Table!$K$3:$P$3,0)))))*INDEX(ELCC_Table!$K$4:$P$16,,MATCH(\"Solar PV - Dist\",ELCC_Table!$K$3:$P$3,0)))","v":1.4999999999999999E-2},{"$f":"SUMPRODUCT((ABS(CF33-INDEX(ELCC_Table!$K$4:$P$16,,MATCH(\"Solar PV - Dist\",ELCC_Table!$K$3:$P$3,0)))=MIN(ABS(CF33-INDEX(ELCC_Table!$K$4:$P$16,,MATCH(\"Solar PV - Dist\",ELCC_Table!$K$3:$P$3,0)))))*INDEX(ELCC_Table!$K$4:$P$16,,MATCH(\"Solar PV - Dist\",ELCC_Table!$K$3:$P$3,0)))","v":1.4999999999999999E-2},null,{"$f":"SUMPRODUCT((ABS(CH33-INDEX(ELCC_Table!$K$4:$P$16,,MATCH(\"Solar PV - Dist\",ELCC_Table!$K$3:$P$3,0)))=MIN(ABS(CH33-INDEX(ELCC_Table!$K$4:$P$16,,MATCH(\"Solar PV - Dist\",ELCC_Table!$K$3:$P$3,0)))))*INDEX(ELCC_Table!$K$4:$P$16,,MATCH(\"Solar PV - Dist\",ELCC_Table!$K$3:$P$3,0)))","v":0},{"$f":"SUMPRODUCT((ABS(CI33-INDEX(ELCC_Table!$K$4:$P$16,,MATCH(\"Solar PV - Dist\",ELCC_Table!$K$3:$P$3,0)))=MIN(ABS(CI33-INDEX(ELCC_Table!$K$4:$P$16,,MATCH(\"Solar PV - Dist\",ELCC_Table!$K$3:$P$3,0)))))*INDEX(ELCC_Table!$K$4:$P$16,,MATCH(\"Solar PV - Dist\",ELCC_Table!$K$3:$P$3,0)))","v":0},{"$f":"SUMPRODUCT((ABS(CJ33-INDEX(ELCC_Table!$K$4:$P$16,,MATCH(\"Solar PV - Dist\",ELCC_Table!$K$3:$P$3,0)))=MIN(ABS(CJ33-INDEX(ELCC_Table!$K$4:$P$16,,MATCH(\"Solar PV - Dist\",ELCC_Table!$K$3:$P$3,0)))))*INDEX(ELCC_Table!$K$4:$P$16,,MATCH(\"Solar PV - Dist\",ELCC_Table!$K$3:$P$3,0)))","v":0},{"$f":"SUMPRODUCT((ABS(CK33-INDEX(ELCC_Table!$K$4:$P$16,,MATCH(\"Solar PV - Dist\",ELCC_Table!$K$3:$P$3,0)))=MIN(ABS(CK33-INDEX(ELCC_Table!$K$4:$P$16,,MATCH(\"Solar PV - Dist\",ELCC_Table!$K$3:$P$3,0)))))*INDEX(ELCC_Table!$K$4:$P$16,,MATCH(\"Solar PV - Dist\",ELCC_Table!$K$3:$P$3,0)))","v":0},{"$f":"SUMPRODUCT((ABS(CL33-INDEX(ELCC_Table!$K$4:$P$16,,MATCH(\"Solar PV - Dist\",ELCC_Table!$K$3:$P$3,0)))=MIN(ABS(CL33-INDEX(ELCC_Table!$K$4:$P$16,,MATCH(\"Solar PV - Dist\",ELCC_Table!$K$3:$P$3,0)))))*INDEX(ELCC_Table!$K$4:$P$16,,MATCH(\"Solar PV - Dist\",ELCC_Table!$K$3:$P$3,0)))","v":0},{"$f":"SUMPRODUCT((ABS(CM33-INDEX(ELCC_Table!$K$4:$P$16,,MATCH(\"Solar PV - Dist\",ELCC_Table!$K$3:$P$3,0)))=MIN(ABS(CM33-INDEX(ELCC_Table!$K$4:$P$16,,MATCH(\"Solar PV - Dist\",ELCC_Table!$K$3:$P$3,0)))))*INDEX(ELCC_Table!$K$4:$P$16,,MATCH(\"Solar PV - Dist\",ELCC_Table!$K$3:$P$3,0)))","v":0},{"$f":"SUMPRODUCT((ABS(CN33-INDEX(ELCC_Table!$K$4:$P$16,,MATCH(\"Solar PV - Dist\",ELCC_Table!$K$3:$P$3,0)))=MIN(ABS(CN33-INDEX(ELCC_Table!$K$4:$P$16,,MATCH(\"Solar PV - Dist\",ELCC_Table!$K$3:$P$3,0)))))*INDEX(ELCC_Table!$K$4:$P$16,,MATCH(\"Solar PV - Dist\",ELCC_Table!$K$3:$P$3,0)))","v":0},{"$f":"SUMPRODUCT((ABS(CO33-INDEX(ELCC_Table!$K$4:$P$16,,MATCH(\"Solar PV - Dist\",ELCC_Table!$K$3:$P$3,0)))=MIN(ABS(CO33-INDEX(ELCC_Table!$K$4:$P$16,,MATCH(\"Solar PV - Dist\",ELCC_Table!$K$3:$P$3,0)))))*INDEX(ELCC_Table!$K$4:$P$16,,MATCH(\"Solar PV - Dist\",ELCC_Table!$K$3:$P$3,0)))","v":0},{"$f":"SUMPRODUCT((ABS(CP33-INDEX(ELCC_Table!$K$4:$P$16,,MATCH(\"Solar PV - Dist\",ELCC_Table!$K$3:$P$3,0)))=MIN(ABS(CP33-INDEX(ELCC_Table!$K$4:$P$16,,MATCH(\"Solar PV - Dist\",ELCC_Table!$K$3:$P$3,0)))))*INDEX(ELCC_Table!$K$4:$P$16,,MATCH(\"Solar PV - Dist\",ELCC_Table!$K$3:$P$3,0)))","v":0},{"$f":"SUMPRODUCT((ABS(CQ33-INDEX(ELCC_Table!$K$4:$P$16,,MATCH(\"Solar PV - Dist\",ELCC_Table!$K$3:$P$3,0)))=MIN(ABS(CQ33-INDEX(ELCC_Table!$K$4:$P$16,,MATCH(\"Solar PV - Dist\",ELCC_Table!$K$3:$P$3,0)))))*INDEX(ELCC_Table!$K$4:$P$16,,MATCH(\"Solar PV - Dist\",ELCC_Table!$K$3:$P$3,0)))","v":0},{"$f":"SUMPRODUCT((ABS(CR33-INDEX(ELCC_Table!$K$4:$P$16,,MATCH(\"Solar PV - Dist\",ELCC_Table!$K$3:$P$3,0)))=MIN(ABS(CR33-INDEX(ELCC_Table!$K$4:$P$16,,MATCH(\"Solar PV - Dist\",ELCC_Table!$K$3:$P$3,0)))))*INDEX(ELCC_Table!$K$4:$P$16,,MATCH(\"Solar PV - Dist\",ELCC_Table!$K$3:$P$3,0)))","v":0},{"$f":"SUMPRODUCT((ABS(CS33-INDEX(ELCC_Table!$K$4:$P$16,,MATCH(\"Solar PV - Dist\",ELCC_Table!$K$3:$P$3,0)))=MIN(ABS(CS33-INDEX(ELCC_Table!$K$4:$P$16,,MATCH(\"Solar PV - Dist\",ELCC_Table!$K$3:$P$3,0)))))*INDEX(ELCC_Table!$K$4:$P$16,,MATCH(\"Solar PV - Dist\",ELCC_Table!$K$3:$P$3,0)))","v":0},{"$f":"SUMPRODUCT((ABS(CT33-INDEX(ELCC_Table!$K$4:$P$16,,MATCH(\"Solar PV - Dist\",ELCC_Table!$K$3:$P$3,0)))=MIN(ABS(CT33-INDEX(ELCC_Table!$K$4:$P$16,,MATCH(\"Solar PV - Dist\",ELCC_Table!$K$3:$P$3,0)))))*INDEX(ELCC_Table!$K$4:$P$16,,MATCH(\"Solar PV - Dist\",ELCC_Table!$K$3:$P$3,0)))","v":0},{"$f":"SUMPRODUCT((ABS(CU33-INDEX(ELCC_Table!$K$4:$P$16,,MATCH(\"Solar PV - Dist\",ELCC_Table!$K$3:$P$3,0)))=MIN(ABS(CU33-INDEX(ELCC_Table!$K$4:$P$16,,MATCH(\"Solar PV - Dist\",ELCC_Table!$K$3:$P$3,0)))))*INDEX(ELCC_Table!$K$4:$P$16,,MATCH(\"Solar PV - Dist\",ELCC_Table!$K$3:$P$3,0)))","v":0},{"$f":"SUMPRODUCT((ABS(CV33-INDEX(ELCC_Table!$K$4:$P$16,,MATCH(\"Solar PV - Dist\",ELCC_Table!$K$3:$P$3,0)))=MIN(ABS(CV33-INDEX(ELCC_Table!$K$4:$P$16,,MATCH(\"Solar PV - Dist\",ELCC_Table!$K$3:$P$3,0)))))*INDEX(ELCC_Table!$K$4:$P$16,,MATCH(\"Solar PV - Dist\",ELCC_Table!$K$3:$P$3,0)))","v":0},{"$f":"SUMPRODUCT((ABS(CW33-INDEX(ELCC_Table!$K$4:$P$16,,MATCH(\"Solar PV - Dist\",ELCC_Table!$K$3:$P$3,0)))=MIN(ABS(CW33-INDEX(ELCC_Table!$K$4:$P$16,,MATCH(\"Solar PV - Dist\",ELCC_Table!$K$3:$P$3,0)))))*INDEX(ELCC_Table!$K$4:$P$16,,MATCH(\"Solar PV - Dist\",ELCC_Table!$K$3:$P$3,0)))","v":0},{"$f":"SUMPRODUCT((ABS(CX33-INDEX(ELCC_Table!$K$4:$P$16,,MATCH(\"Solar PV - Dist\",ELCC_Table!$K$3:$P$3,0)))=MIN(ABS(CX33-INDEX(ELCC_Table!$K$4:$P$16,,MATCH(\"Solar PV - Dist\",ELCC_Table!$K$3:$P$3,0)))))*INDEX(ELCC_Table!$K$4:$P$16,,MATCH(\"Solar PV - Dist\",ELCC_Table!$K$3:$P$3,0)))","v":0},{"$f":"SUMPRODUCT((ABS(CY33-INDEX(ELCC_Table!$K$4:$P$16,,MATCH(\"Solar PV - Dist\",ELCC_Table!$K$3:$P$3,0)))=MIN(ABS(CY33-INDEX(ELCC_Table!$K$4:$P$16,,MATCH(\"Solar PV - Dist\",ELCC_Table!$K$3:$P$3,0)))))*INDEX(ELCC_Table!$K$4:$P$16,,MATCH(\"Solar PV - Dist\",ELCC_Table!$K$3:$P$3,0)))","v":0},{"$f":"SUMPRODUCT((ABS(CZ33-INDEX(ELCC_Table!$K$4:$P$16,,MATCH(\"Solar PV - Dist\",ELCC_Table!$K$3:$P$3,0)))=MIN(ABS(CZ33-INDEX(ELCC_Table!$K$4:$P$16,,MATCH(\"Solar PV - Dist\",ELCC_Table!$K$3:$P$3,0)))))*INDEX(ELCC_Table!$K$4:$P$16,,MATCH(\"Solar PV - Dist\",ELCC_Table!$K$3:$P$3,0)))","v":0},null,{"$f":"SUMPRODUCT((ABS(DB33-INDEX(ELCC_Table!$K$4:$P$16,,MATCH(\"Solar PV - Dist\",ELCC_Table!$K$3:$P$3,0)))=MIN(ABS(DB33-INDEX(ELCC_Table!$K$4:$P$16,,MATCH(\"Solar PV - Dist\",ELCC_Table!$K$3:$P$3,0)))))*INDEX(ELCC_Table!$K$4:$P$16,,MATCH(\"Solar PV - Dist\",ELCC_Table!$K$3:$P$3,0)))","v":0},{"$f":"SUMPRODUCT((ABS(DC33-INDEX(ELCC_Table!$K$4:$P$16,,MATCH(\"Solar PV - Dist\",ELCC_Table!$K$3:$P$3,0)))=MIN(ABS(DC33-INDEX(ELCC_Table!$K$4:$P$16,,MATCH(\"Solar PV - Dist\",ELCC_Table!$K$3:$P$3,0)))))*INDEX(ELCC_Table!$K$4:$P$16,,MATCH(\"Solar PV - Dist\",ELCC_Table!$K$3:$P$3,0)))","v":0},{"$f":"SUMPRODUCT((ABS(DD33-INDEX(ELCC_Table!$K$4:$P$16,,MATCH(\"Solar PV - Dist\",ELCC_Table!$K$3:$P$3,0)))=MIN(ABS(DD33-INDEX(ELCC_Table!$K$4:$P$16,,MATCH(\"Solar PV - Dist\",ELCC_Table!$K$3:$P$3,0)))))*INDEX(ELCC_Table!$K$4:$P$16,,MATCH(\"Solar PV - Dist\",ELCC_Table!$K$3:$P$3,0)))","v":0},{"$f":"SUMPRODUCT((ABS(DE33-INDEX(ELCC_Table!$K$4:$P$16,,MATCH(\"Solar PV - Dist\",ELCC_Table!$K$3:$P$3,0)))=MIN(ABS(DE33-INDEX(ELCC_Table!$K$4:$P$16,,MATCH(\"Solar PV - Dist\",ELCC_Table!$K$3:$P$3,0)))))*INDEX(ELCC_Table!$K$4:$P$16,,MATCH(\"Solar PV - Dist\",ELCC_Table!$K$3:$P$3,0)))","v":0},{"$f":"SUMPRODUCT((ABS(DF33-INDEX(ELCC_Table!$K$4:$P$16,,MATCH(\"Solar PV - Dist\",ELCC_Table!$K$3:$P$3,0)))=MIN(ABS(DF33-INDEX(ELCC_Table!$K$4:$P$16,,MATCH(\"Solar PV - Dist\",ELCC_Table!$K$3:$P$3,0)))))*INDEX(ELCC_Table!$K$4:$P$16,,MATCH(\"Solar PV - Dist\",ELCC_Table!$K$3:$P$3,0)))","v":0},{"$f":"SUMPRODUCT((ABS(DG33-INDEX(ELCC_Table!$K$4:$P$16,,MATCH(\"Solar PV - Dist\",ELCC_Table!$K$3:$P$3,0)))=MIN(ABS(DG33-INDEX(ELCC_Table!$K$4:$P$16,,MATCH(\"Solar PV - Dist\",ELCC_Table!$K$3:$P$3,0)))))*INDEX(ELCC_Table!$K$4:$P$16,,MATCH(\"Solar PV - Dist\",ELCC_Table!$K$3:$P$3,0)))","v":0},{"$f":"SUMPRODUCT((ABS(DH33-INDEX(ELCC_Table!$K$4:$P$16,,MATCH(\"Solar PV - Dist\",ELCC_Table!$K$3:$P$3,0)))=MIN(ABS(DH33-INDEX(ELCC_Table!$K$4:$P$16,,MATCH(\"Solar PV - Dist\",ELCC_Table!$K$3:$P$3,0)))))*INDEX(ELCC_Table!$K$4:$P$16,,MATCH(\"Solar PV - Dist\",ELCC_Table!$K$3:$P$3,0)))","v":0},{"$f":"SUMPRODUCT((ABS(DI33-INDEX(ELCC_Table!$K$4:$P$16,,MATCH(\"Solar PV - Dist\",ELCC_Table!$K$3:$P$3,0)))=MIN(ABS(DI33-INDEX(ELCC_Table!$K$4:$P$16,,MATCH(\"Solar PV - Dist\",ELCC_Table!$K$3:$P$3,0)))))*INDEX(ELCC_Table!$K$4:$P$16,,MATCH(\"Solar PV - Dist\",ELCC_Table!$K$3:$P$3,0)))","v":0},{"$f":"SUMPRODUCT((ABS(DJ33-INDEX(ELCC_Table!$K$4:$P$16,,MATCH(\"Solar PV - Dist\",ELCC_Table!$K$3:$P$3,0)))=MIN(ABS(DJ33-INDEX(ELCC_Table!$K$4:$P$16,,MATCH(\"Solar PV - Dist\",ELCC_Table!$K$3:$P$3,0)))))*INDEX(ELCC_Table!$K$4:$P$16,,MATCH(\"Solar PV - Dist\",ELCC_Table!$K$3:$P$3,0)))","v":0},{"$f":"SUMPRODUCT((ABS(DK33-INDEX(ELCC_Table!$K$4:$P$16,,MATCH(\"Solar PV - Dist\",ELCC_Table!$K$3:$P$3,0)))=MIN(ABS(DK33-INDEX(ELCC_Table!$K$4:$P$16,,MATCH(\"Solar PV - Dist\",ELCC_Table!$K$3:$P$3,0)))))*INDEX(ELCC_Table!$K$4:$P$16,,MATCH(\"Solar PV - Dist\",ELCC_Table!$K$3:$P$3,0)))","v":0},{"$f":"SUMPRODUCT((ABS(DL33-INDEX(ELCC_Table!$K$4:$P$16,,MATCH(\"Solar PV - Dist\",ELCC_Table!$K$3:$P$3,0)))=MIN(ABS(DL33-INDEX(ELCC_Table!$K$4:$P$16,,MATCH(\"Solar PV - Dist\",ELCC_Table!$K$3:$P$3,0)))))*INDEX(ELCC_Table!$K$4:$P$16,,MATCH(\"Solar PV - Dist\",ELCC_Table!$K$3:$P$3,0)))","v":0},{"$f":"SUMPRODUCT((ABS(DM33-INDEX(ELCC_Table!$K$4:$P$16,,MATCH(\"Solar PV - Dist\",ELCC_Table!$K$3:$P$3,0)))=MIN(ABS(DM33-INDEX(ELCC_Table!$K$4:$P$16,,MATCH(\"Solar PV - Dist\",ELCC_Table!$K$3:$P$3,0)))))*INDEX(ELCC_Table!$K$4:$P$16,,MATCH(\"Solar PV - Dist\",ELCC_Table!$K$3:$P$3,0)))","v":0},{"$f":"SUMPRODUCT((ABS(DN33-INDEX(ELCC_Table!$K$4:$P$16,,MATCH(\"Solar PV - Dist\",ELCC_Table!$K$3:$P$3,0)))=MIN(ABS(DN33-INDEX(ELCC_Table!$K$4:$P$16,,MATCH(\"Solar PV - Dist\",ELCC_Table!$K$3:$P$3,0)))))*INDEX(ELCC_Table!$K$4:$P$16,,MATCH(\"Solar PV - Dist\",ELCC_Table!$K$3:$P$3,0)))","v":0},{"$f":"SUMPRODUCT((ABS(DO33-INDEX(ELCC_Table!$K$4:$P$16,,MATCH(\"Solar PV - Dist\",ELCC_Table!$K$3:$P$3,0)))=MIN(ABS(DO33-INDEX(ELCC_Table!$K$4:$P$16,,MATCH(\"Solar PV - Dist\",ELCC_Table!$K$3:$P$3,0)))))*INDEX(ELCC_Table!$K$4:$P$16,,MATCH(\"Solar PV - Dist\",ELCC_Table!$K$3:$P$3,0)))","v":0},{"$f":"SUMPRODUCT((ABS(DP33-INDEX(ELCC_Table!$K$4:$P$16,,MATCH(\"Solar PV - Dist\",ELCC_Table!$K$3:$P$3,0)))=MIN(ABS(DP33-INDEX(ELCC_Table!$K$4:$P$16,,MATCH(\"Solar PV - Dist\",ELCC_Table!$K$3:$P$3,0)))))*INDEX(ELCC_Table!$K$4:$P$16,,MATCH(\"Solar PV - Dist\",ELCC_Table!$K$3:$P$3,0)))","v":0},{"$f":"SUMPRODUCT((ABS(DQ33-INDEX(ELCC_Table!$K$4:$P$16,,MATCH(\"Solar PV - Dist\",ELCC_Table!$K$3:$P$3,0)))=MIN(ABS(DQ33-INDEX(ELCC_Table!$K$4:$P$16,,MATCH(\"Solar PV - Dist\",ELCC_Table!$K$3:$P$3,0)))))*INDEX(ELCC_Table!$K$4:$P$16,,MATCH(\"Solar PV - Dist\",ELCC_Table!$K$3:$P$3,0)))","v":0},{"$f":"SUMPRODUCT((ABS(DR33-INDEX(ELCC_Table!$K$4:$P$16,,MATCH(\"Solar PV - Dist\",ELCC_Table!$K$3:$P$3,0)))=MIN(ABS(DR33-INDEX(ELCC_Table!$K$4:$P$16,,MATCH(\"Solar PV - Dist\",ELCC_Table!$K$3:$P$3,0)))))*INDEX(ELCC_Table!$K$4:$P$16,,MATCH(\"Solar PV - Dist\",ELCC_Table!$K$3:$P$3,0)))","v":0},{"$f":"SUMPRODUCT((ABS(DS33-INDEX(ELCC_Table!$K$4:$P$16,,MATCH(\"Solar PV - Dist\",ELCC_Table!$K$3:$P$3,0)))=MIN(ABS(DS33-INDEX(ELCC_Table!$K$4:$P$16,,MATCH(\"Solar PV - Dist\",ELCC_Table!$K$3:$P$3,0)))))*INDEX(ELCC_Table!$K$4:$P$16,,MATCH(\"Solar PV - Dist\",ELCC_Table!$K$3:$P$3,0)))","v":0},{"$f":"SUMPRODUCT((ABS(DT33-INDEX(ELCC_Table!$K$4:$P$16,,MATCH(\"Solar PV - Dist\",ELCC_Table!$K$3:$P$3,0)))=MIN(ABS(DT33-INDEX(ELCC_Table!$K$4:$P$16,,MATCH(\"Solar PV - Dist\",ELCC_Table!$K$3:$P$3,0)))))*INDEX(ELCC_Table!$K$4:$P$16,,MATCH(\"Solar PV - Dist\",ELCC_Table!$K$3:$P$3,0)))","v":0}]
[null,null,"Marginal Peak Load Impact","MW/GWh",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(SUMPRODUCT((ELCC_Table!$C$4:$C$9480=0)*(ELCC_Table!$D$4:$D$9480=0)*(ELCC_Table!$E$4:$E$9480=Z35)*(ELCC_Table!$F$4:$F$9480=0)*(ELCC_Table!$G$4:$G$9480=0)*(ELCC_Table!$H$4:$H$9480=0)*ELCC_Table!$I$4:$I$9480)-SUMPRODUCT((ELCC_Table!$C$4:$C$9480=0)*(ELCC_Table!$D$4:$D$9480=0)*(ELCC_Table!$E$4:$E$9480=Z34)*(ELCC_Table!$F$4:$F$9480=0)*(ELCC_Table!$G$4:$G$9480=0)*(ELCC_Table!$H$4:$H$9480=0)*ELCC_Table!$I$4:$I$9480))*Z$28/((Z35-Z34)*Z$29)","v":0.30262179012926821},{"$f":"(SUMPRODUCT((ELCC_Table!$C$4:$C$9480=0)*(ELCC_Table!$D$4:$D$9480=0)*(ELCC_Table!$E$4:$E$9480=AA35)*(ELCC_Table!$F$4:$F$9480=0)*(ELCC_Table!$G$4:$G$9480=0)*(ELCC_Table!$H$4:$H$9480=0)*ELCC_Table!$I$4:$I$9480)-SUMPRODUCT((ELCC_Table!$C$4:$C$9480=0)*(ELCC_Table!$D$4:$D$9480=0)*(ELCC_Table!$E$4:$E$9480=AA34)*(ELCC_Table!$F$4:$F$9480=0)*(ELCC_Table!$G$4:$G$9480=0)*(ELCC_Table!$H$4:$H$9480=0)*ELCC_Table!$I$4:$I$9480))*AA$28/((AA35-AA34)*AA$29)","v":0.31118561975062375},{"$f":"(SUMPRODUCT((ELCC_Table!$C$4:$C$9480=0)*(ELCC_Table!$D$4:$D$9480=0)*(ELCC_Table!$E$4:$E$9480=AB35)*(ELCC_Table!$F$4:$F$9480=0)*(ELCC_Table!$G$4:$G$9480=0)*(ELCC_Table!$H$4:$H$9480=0)*ELCC_Table!$I$4:$I$9480)-SUMPRODUCT((ELCC_Table!$C$4:$C$9480=0)*(ELCC_Table!$D$4:$D$9480=0)*(ELCC_Table!$E$4:$E$9480=AB34)*(ELCC_Table!$F$4:$F$9480=0)*(ELCC_Table!$G$4:$G$9480=0)*(ELCC_Table!$H$4:$H$9480=0)*ELCC_Table!$I$4:$I$9480))*AB$28/((AB35-AB34)*AB$29)","v":0.31334704601179791},{"$f":"(SUMPRODUCT((ELCC_Table!$C$4:$C$9480=0)*(ELCC_Table!$D$4:$D$9480=0)*(ELCC_Table!$E$4:$E$9480=AC35)*(ELCC_Table!$F$4:$F$9480=0)*(ELCC_Table!$G$4:$G$9480=0)*(ELCC_Table!$H$4:$H$9480=0)*ELCC_Table!$I$4:$I$9480)-SUMPRODUCT((ELCC_Table!$C$4:$C$9480=0)*(ELCC_Table!$D$4:$D$9480=0)*(ELCC_Table!$E$4:$E$9480=AC34)*(ELCC_Table!$F$4:$F$9480=0)*(ELCC_Table!$G$4:$G$9480=0)*(ELCC_Table!$H$4:$H$9480=0)*ELCC_Table!$I$4:$I$9480))*AC$28/((AC35-AC34)*AC$29)","v":0.29728977033598536},{"$f":"(SUMPRODUCT((ELCC_Table!$C$4:$C$9480=0)*(ELCC_Table!$D$4:$D$9480=0)*(ELCC_Table!$E$4:$E$9480=AD35)*(ELCC_Table!$F$4:$F$9480=0)*(ELCC_Table!$G$4:$G$9480=0)*(ELCC_Table!$H$4:$H$9480=0)*ELCC_Table!$I$4:$I$9480)-SUMPRODUCT((ELCC_Table!$C$4:$C$9480=0)*(ELCC_Table!$D$4:$D$9480=0)*(ELCC_Table!$E$4:$E$9480=AD34)*(ELCC_Table!$F$4:$F$9480=0)*(ELCC_Table!$G$4:$G$9480=0)*(ELCC_Table!$H$4:$H$9480=0)*ELCC_Table!$I$4:$I$9480))*AD$28/((AD35-AD34)*AD$29)","v":0.29766678870404856},{"$f":"(SUMPRODUCT((ELCC_Table!$C$4:$C$9480=0)*(ELCC_Table!$D$4:$D$9480=0)*(ELCC_Table!$E$4:$E$9480=AE35)*(ELCC_Table!$F$4:$F$9480=0)*(ELCC_Table!$G$4:$G$9480=0)*(ELCC_Table!$H$4:$H$9480=0)*ELCC_Table!$I$4:$I$9480)-SUMPRODUCT((ELCC_Table!$C$4:$C$9480=0)*(ELCC_Table!$D$4:$D$9480=0)*(ELCC_Table!$E$4:$E$9480=AE34)*(ELCC_Table!$F$4:$F$9480=0)*(ELCC_Table!$G$4:$G$9480=0)*(ELCC_Table!$H$4:$H$9480=0)*ELCC_Table!$I$4:$I$9480))*AE$28/((AE35-AE34)*AE$29)","v":0.27747635505695617},{"$f":"(SUMPRODUCT((ELCC_Table!$C$4:$C$9480=0)*(ELCC_Table!$D$4:$D$9480=0)*(ELCC_Table!$E$4:$E$9480=AF35)*(ELCC_Table!$F$4:$F$9480=0)*(ELCC_Table!$G$4:$G$9480=0)*(ELCC_Table!$H$4:$H$9480=0)*ELCC_Table!$I$4:$I$9480)-SUMPRODUCT((ELCC_Table!$C$4:$C$9480=0)*(ELCC_Table!$D$4:$D$9480=0)*(ELCC_Table!$E$4:$E$9480=AF34)*(ELCC_Table!$F$4:$F$9480=0)*(ELCC_Table!$G$4:$G$9480=0)*(ELCC_Table!$H$4:$H$9480=0)*ELCC_Table!$I$4:$I$9480))*AF$28/((AF35-AF34)*AF$29)","v":0.27852749781400493},{"$f":"(SUMPRODUCT((ELCC_Table!$C$4:$C$9480=0)*(ELCC_Table!$D$4:$D$9480=0)*(ELCC_Table!$E$4:$E$9480=AG35)*(ELCC_Table!$F$4:$F$9480=0)*(ELCC_Table!$G$4:$G$9480=0)*(ELCC_Table!$H$4:$H$9480=0)*ELCC_Table!$I$4:$I$9480)-SUMPRODUCT((ELCC_Table!$C$4:$C$9480=0)*(ELCC_Table!$D$4:$D$9480=0)*(ELCC_Table!$E$4:$E$9480=AG34)*(ELCC_Table!$F$4:$F$9480=0)*(ELCC_Table!$G$4:$G$9480=0)*(ELCC_Table!$H$4:$H$9480=0)*ELCC_Table!$I$4:$I$9480))*AG$28/((AG35-AG34)*AG$29)","v":0.27825040075990598},{"$f":"(SUMPRODUCT((ELCC_Table!$C$4:$C$9480=0)*(ELCC_Table!$D$4:$D$9480=0)*(ELCC_Table!$E$4:$E$9480=AH35)*(ELCC_Table!$F$4:$F$9480=0)*(ELCC_Table!$G$4:$G$9480=0)*(ELCC_Table!$H$4:$H$9480=0)*ELCC_Table!$I$4:$I$9480)-SUMPRODUCT((ELCC_Table!$C$4:$C$9480=0)*(ELCC_Table!$D$4:$D$9480=0)*(ELCC_Table!$E$4:$E$9480=AH34)*(ELCC_Table!$F$4:$F$9480=0)*(ELCC_Table!$G$4:$G$9480=0)*(ELCC_Table!$H$4:$H$9480=0)*ELCC_Table!$I$4:$I$9480))*AH$28/((AH35-AH34)*AH$29)","v":0.27816161773519532},{"$f":"(SUMPRODUCT((ELCC_Table!$C$4:$C$9480=0)*(ELCC_Table!$D$4:$D$9480=0)*(ELCC_Table!$E$4:$E$9480=AI35)*(ELCC_Table!$F$4:$F$9480=0)*(ELCC_Table!$G$4:$G$9480=0)*(ELCC_Table!$H$4:$H$9480=0)*ELCC_Table!$I$4:$I$9480)-SUMPRODUCT((ELCC_Table!$C$4:$C$9480=0)*(ELCC_Table!$D$4:$D$9480=0)*(ELCC_Table!$E$4:$E$9480=AI34)*(ELCC_Table!$F$4:$F$9480=0)*(ELCC_Table!$G$4:$G$9480=0)*(ELCC_Table!$H$4:$H$9480=0)*ELCC_Table!$I$4:$I$9480))*AI$28/((AI35-AI34)*AI$29)","v":0.27809975749307475},{"$f":"(SUMPRODUCT((ELCC_Table!$C$4:$C$9480=0)*(ELCC_Table!$D$4:$D$9480=0)*(ELCC_Table!$E$4:$E$9480=AJ35)*(ELCC_Table!$F$4:$F$9480=0)*(ELCC_Table!$G$4:$G$9480=0)*(ELCC_Table!$H$4:$H$9480=0)*ELCC_Table!$I$4:$I$9480)-SUMPRODUCT((ELCC_Table!$C$4:$C$9480=0)*(ELCC_Table!$D$4:$D$9480=0)*(ELCC_Table!$E$4:$E$9480=AJ34)*(ELCC_Table!$F$4:$F$9480=0)*(ELCC_Table!$G$4:$G$9480=0)*(ELCC_Table!$H$4:$H$9480=0)*ELCC_Table!$I$4:$I$9480))*AJ$28/((AJ35-AJ34)*AJ$29)","v":0.27805455579593502},{"$f":"(SUMPRODUCT((ELCC_Table!$C$4:$C$9480=0)*(ELCC_Table!$D$4:$D$9480=0)*(ELCC_Table!$E$4:$E$9480=AK35)*(ELCC_Table!$F$4:$F$9480=0)*(ELCC_Table!$G$4:$G$9480=0)*(ELCC_Table!$H$4:$H$9480=0)*ELCC_Table!$I$4:$I$9480)-SUMPRODUCT((ELCC_Table!$C$4:$C$9480=0)*(ELCC_Table!$D$4:$D$9480=0)*(ELCC_Table!$E$4:$E$9480=AK34)*(ELCC_Table!$F$4:$F$9480=0)*(ELCC_Table!$G$4:$G$9480=0)*(ELCC_Table!$H$4:$H$9480=0)*ELCC_Table!$I$4:$I$9480))*AK$28/((AK35-AK34)*AK$29)","v":0.27804622579339655},{"$f":"(SUMPRODUCT((ELCC_Table!$C$4:$C$9480=0)*(ELCC_Table!$D$4:$D$9480=0)*(ELCC_Table!$E$4:$E$9480=AL35)*(ELCC_Table!$F$4:$F$9480=0)*(ELCC_Table!$G$4:$G$9480=0)*(ELCC_Table!$H$4:$H$9480=0)*ELCC_Table!$I$4:$I$9480)-SUMPRODUCT((ELCC_Table!$C$4:$C$9480=0)*(ELCC_Table!$D$4:$D$9480=0)*(ELCC_Table!$E$4:$E$9480=AL34)*(ELCC_Table!$F$4:$F$9480=0)*(ELCC_Table!$G$4:$G$9480=0)*(ELCC_Table!$H$4:$H$9480=0)*ELCC_Table!$I$4:$I$9480))*AL$28/((AL35-AL34)*AL$29)","v":0.27777658054625398},{"$f":"(SUMPRODUCT((ELCC_Table!$C$4:$C$9480=0)*(ELCC_Table!$D$4:$D$9480=0)*(ELCC_Table!$E$4:$E$9480=AM35)*(ELCC_Table!$F$4:$F$9480=0)*(ELCC_Table!$G$4:$G$9480=0)*(ELCC_Table!$H$4:$H$9480=0)*ELCC_Table!$I$4:$I$9480)-SUMPRODUCT((ELCC_Table!$C$4:$C$9480=0)*(ELCC_Table!$D$4:$D$9480=0)*(ELCC_Table!$E$4:$E$9480=AM34)*(ELCC_Table!$F$4:$F$9480=0)*(ELCC_Table!$G$4:$G$9480=0)*(ELCC_Table!$H$4:$H$9480=0)*ELCC_Table!$I$4:$I$9480))*AM$28/((AM35-AM34)*AM$29)","v":0.25169560401520508},{"$f":"(SUMPRODUCT((ELCC_Table!$C$4:$C$9480=0)*(ELCC_Table!$D$4:$D$9480=0)*(ELCC_Table!$E$4:$E$9480=AN35)*(ELCC_Table!$F$4:$F$9480=0)*(ELCC_Table!$G$4:$G$9480=0)*(ELCC_Table!$H$4:$H$9480=0)*ELCC_Table!$I$4:$I$9480)-SUMPRODUCT((ELCC_Table!$C$4:$C$9480=0)*(ELCC_Table!$D$4:$D$9480=0)*(ELCC_Table!$E$4:$E$9480=AN34)*(ELCC_Table!$F$4:$F$9480=0)*(ELCC_Table!$G$4:$G$9480=0)*(ELCC_Table!$H$4:$H$9480=0)*ELCC_Table!$I$4:$I$9480))*AN$28/((AN35-AN34)*AN$29)","v":0.25132361506001821},{"$f":"(SUMPRODUCT((ELCC_Table!$C$4:$C$9480=0)*(ELCC_Table!$D$4:$D$9480=0)*(ELCC_Table!$E$4:$E$9480=AO35)*(ELCC_Table!$F$4:$F$9480=0)*(ELCC_Table!$G$4:$G$9480=0)*(ELCC_Table!$H$4:$H$9480=0)*ELCC_Table!$I$4:$I$9480)-SUMPRODUCT((ELCC_Table!$C$4:$C$9480=0)*(ELCC_Table!$D$4:$D$9480=0)*(ELCC_Table!$E$4:$E$9480=AO34)*(ELCC_Table!$F$4:$F$9480=0)*(ELCC_Table!$G$4:$G$9480=0)*(ELCC_Table!$H$4:$H$9480=0)*ELCC_Table!$I$4:$I$9480))*AO$28/((AO35-AO34)*AO$29)","v":0.25215890520648648},{"$f":"(SUMPRODUCT((ELCC_Table!$C$4:$C$9480=0)*(ELCC_Table!$D$4:$D$9480=0)*(ELCC_Table!$E$4:$E$9480=AP35)*(ELCC_Table!$F$4:$F$9480=0)*(ELCC_Table!$G$4:$G$9480=0)*(ELCC_Table!$H$4:$H$9480=0)*ELCC_Table!$I$4:$I$9480)-SUMPRODUCT((ELCC_Table!$C$4:$C$9480=0)*(ELCC_Table!$D$4:$D$9480=0)*(ELCC_Table!$E$4:$E$9480=AP34)*(ELCC_Table!$F$4:$F$9480=0)*(ELCC_Table!$G$4:$G$9480=0)*(ELCC_Table!$H$4:$H$9480=0)*ELCC_Table!$I$4:$I$9480))*AP$28/((AP35-AP34)*AP$29)","v":0.25297410466294701},{"$f":"(SUMPRODUCT((ELCC_Table!$C$4:$C$9480=0)*(ELCC_Table!$D$4:$D$9480=0)*(ELCC_Table!$E$4:$E$9480=AQ35)*(ELCC_Table!$F$4:$F$9480=0)*(ELCC_Table!$G$4:$G$9480=0)*(ELCC_Table!$H$4:$H$9480=0)*ELCC_Table!$I$4:$I$9480)-SUMPRODUCT((ELCC_Table!$C$4:$C$9480=0)*(ELCC_Table!$D$4:$D$9480=0)*(ELCC_Table!$E$4:$E$9480=AQ34)*(ELCC_Table!$F$4:$F$9480=0)*(ELCC_Table!$G$4:$G$9480=0)*(ELCC_Table!$H$4:$H$9480=0)*ELCC_Table!$I$4:$I$9480))*AQ$28/((AQ35-AQ34)*AQ$29)","v":0.25376517182988317},{"$f":"(SUMPRODUCT((ELCC_Table!$C$4:$C$9480=0)*(ELCC_Table!$D$4:$D$9480=0)*(ELCC_Table!$E$4:$E$9480=AR35)*(ELCC_Table!$F$4:$F$9480=0)*(ELCC_Table!$G$4:$G$9480=0)*(ELCC_Table!$H$4:$H$9480=0)*ELCC_Table!$I$4:$I$9480)-SUMPRODUCT((ELCC_Table!$C$4:$C$9480=0)*(ELCC_Table!$D$4:$D$9480=0)*(ELCC_Table!$E$4:$E$9480=AR34)*(ELCC_Table!$F$4:$F$9480=0)*(ELCC_Table!$G$4:$G$9480=0)*(ELCC_Table!$H$4:$H$9480=0)*ELCC_Table!$I$4:$I$9480))*AR$28/((AR35-AR34)*AR$29)","v":0.25452716275144788},null,{"$f":"(SUMPRODUCT((ELCC_Table!$C$4:$C$9480=0)*(ELCC_Table!$D$4:$D$9480=0)*(ELCC_Table!$E$4:$E$9480=AT35)*(ELCC_Table!$F$4:$F$9480=0)*(ELCC_Table!$G$4:$G$9480=0)*(ELCC_Table!$H$4:$H$9480=0)*ELCC_Table!$I$4:$I$9480)-SUMPRODUCT((ELCC_Table!$C$4:$C$9480=0)*(ELCC_Table!$D$4:$D$9480=0)*(ELCC_Table!$E$4:$E$9480=AT34)*(ELCC_Table!$F$4:$F$9480=0)*(ELCC_Table!$G$4:$G$9480=0)*(ELCC_Table!$H$4:$H$9480=0)*ELCC_Table!$I$4:$I$9480))*AT$28/((AT35-AT34)*AT$29)","v":0.30262179012926821},{"$f":"(SUMPRODUCT((ELCC_Table!$C$4:$C$9480=0)*(ELCC_Table!$D$4:$D$9480=0)*(ELCC_Table!$E$4:$E$9480=AU35)*(ELCC_Table!$F$4:$F$9480=0)*(ELCC_Table!$G$4:$G$9480=0)*(ELCC_Table!$H$4:$H$9480=0)*ELCC_Table!$I$4:$I$9480)-SUMPRODUCT((ELCC_Table!$C$4:$C$9480=0)*(ELCC_Table!$D$4:$D$9480=0)*(ELCC_Table!$E$4:$E$9480=AU34)*(ELCC_Table!$F$4:$F$9480=0)*(ELCC_Table!$G$4:$G$9480=0)*(ELCC_Table!$H$4:$H$9480=0)*ELCC_Table!$I$4:$I$9480))*AU$28/((AU35-AU34)*AU$29)","v":0.31118561975062375},{"$f":"(SUMPRODUCT((ELCC_Table!$C$4:$C$9480=0)*(ELCC_Table!$D$4:$D$9480=0)*(ELCC_Table!$E$4:$E$9480=AV35)*(ELCC_Table!$F$4:$F$9480=0)*(ELCC_Table!$G$4:$G$9480=0)*(ELCC_Table!$H$4:$H$9480=0)*ELCC_Table!$I$4:$I$9480)-SUMPRODUCT((ELCC_Table!$C$4:$C$9480=0)*(ELCC_Table!$D$4:$D$9480=0)*(ELCC_Table!$E$4:$E$9480=AV34)*(ELCC_Table!$F$4:$F$9480=0)*(ELCC_Table!$G$4:$G$9480=0)*(ELCC_Table!$H$4:$H$9480=0)*ELCC_Table!$I$4:$I$9480))*AV$28/((AV35-AV34)*AV$29)","v":0.31334704601179791},{"$f":"(SUMPRODUCT((ELCC_Table!$C$4:$C$9480=0)*(ELCC_Table!$D$4:$D$9480=0)*(ELCC_Table!$E$4:$E$9480=AW35)*(ELCC_Table!$F$4:$F$9480=0)*(ELCC_Table!$G$4:$G$9480=0)*(ELCC_Table!$H$4:$H$9480=0)*ELCC_Table!$I$4:$I$9480)-SUMPRODUCT((ELCC_Table!$C$4:$C$9480=0)*(ELCC_Table!$D$4:$D$9480=0)*(ELCC_Table!$E$4:$E$9480=AW34)*(ELCC_Table!$F$4:$F$9480=0)*(ELCC_Table!$G$4:$G$9480=0)*(ELCC_Table!$H$4:$H$9480=0)*ELCC_Table!$I$4:$I$9480))*AW$28/((AW35-AW34)*AW$29)","v":0.29728977033598536},{"$f":"(SUMPRODUCT((ELCC_Table!$C$4:$C$9480=0)*(ELCC_Table!$D$4:$D$9480=0)*(ELCC_Table!$E$4:$E$9480=AX35)*(ELCC_Table!$F$4:$F$9480=0)*(ELCC_Table!$G$4:$G$9480=0)*(ELCC_Table!$H$4:$H$9480=0)*ELCC_Table!$I$4:$I$9480)-SUMPRODUCT((ELCC_Table!$C$4:$C$9480=0)*(ELCC_Table!$D$4:$D$9480=0)*(ELCC_Table!$E$4:$E$9480=AX34)*(ELCC_Table!$F$4:$F$9480=0)*(ELCC_Table!$G$4:$G$9480=0)*(ELCC_Table!$H$4:$H$9480=0)*ELCC_Table!$I$4:$I$9480))*AX$28/((AX35-AX34)*AX$29)","v":0.29766678870404856},{"$f":"(SUMPRODUCT((ELCC_Table!$C$4:$C$9480=0)*(ELCC_Table!$D$4:$D$9480=0)*(ELCC_Table!$E$4:$E$9480=AY35)*(ELCC_Table!$F$4:$F$9480=0)*(ELCC_Table!$G$4:$G$9480=0)*(ELCC_Table!$H$4:$H$9480=0)*ELCC_Table!$I$4:$I$9480)-SUMPRODUCT((ELCC_Table!$C$4:$C$9480=0)*(ELCC_Table!$D$4:$D$9480=0)*(ELCC_Table!$E$4:$E$9480=AY34)*(ELCC_Table!$F$4:$F$9480=0)*(ELCC_Table!$G$4:$G$9480=0)*(ELCC_Table!$H$4:$H$9480=0)*ELCC_Table!$I$4:$I$9480))*AY$28/((AY35-AY34)*AY$29)","v":0.29932787842835124},{"$f":"(SUMPRODUCT((ELCC_Table!$C$4:$C$9480=0)*(ELCC_Table!$D$4:$D$9480=0)*(ELCC_Table!$E$4:$E$9480=AZ35)*(ELCC_Table!$F$4:$F$9480=0)*(ELCC_Table!$G$4:$G$9480=0)*(ELCC_Table!$H$4:$H$9480=0)*ELCC_Table!$I$4:$I$9480)-SUMPRODUCT((ELCC_Table!$C$4:$C$9480=0)*(ELCC_Table!$D$4:$D$9480=0)*(ELCC_Table!$E$4:$E$9480=AZ34)*(ELCC_Table!$F$4:$F$9480=0)*(ELCC_Table!$G$4:$G$9480=0)*(ELCC_Table!$H$4:$H$9480=0)*ELCC_Table!$I$4:$I$9480))*AZ$28/((AZ35-AZ34)*AZ$29)","v":0.30046179966401171},{"$f":"(SUMPRODUCT((ELCC_Table!$C$4:$C$9480=0)*(ELCC_Table!$D$4:$D$9480=0)*(ELCC_Table!$E$4:$E$9480=BA35)*(ELCC_Table!$F$4:$F$9480=0)*(ELCC_Table!$G$4:$G$9480=0)*(ELCC_Table!$H$4:$H$9480=0)*ELCC_Table!$I$4:$I$9480)-SUMPRODUCT((ELCC_Table!$C$4:$C$9480=0)*(ELCC_Table!$D$4:$D$9480=0)*(ELCC_Table!$E$4:$E$9480=BA34)*(ELCC_Table!$F$4:$F$9480=0)*(ELCC_Table!$G$4:$G$9480=0)*(ELCC_Table!$H$4:$H$9480=0)*ELCC_Table!$I$4:$I$9480))*BA$28/((BA35-BA34)*BA$29)","v":0.27825040075990598},{"$f":"(SUMPRODUCT((ELCC_Table!$C$4:$C$9480=0)*(ELCC_Table!$D$4:$D$9480=0)*(ELCC_Table!$E$4:$E$9480=BB35)*(ELCC_Table!$F$4:$F$9480=0)*(ELCC_Table!$G$4:$G$9480=0)*(ELCC_Table!$H$4:$H$9480=0)*ELCC_Table!$I$4:$I$9480)-SUMPRODUCT((ELCC_Table!$C$4:$C$9480=0)*(ELCC_Table!$D$4:$D$9480=0)*(ELCC_Table!$E$4:$E$9480=BB34)*(ELCC_Table!$F$4:$F$9480=0)*(ELCC_Table!$G$4:$G$9480=0)*(ELCC_Table!$H$4:$H$9480=0)*ELCC_Table!$I$4:$I$9480))*BB$28/((BB35-BB34)*BB$29)","v":0.27816161773519532},{"$f":"(SUMPRODUCT((ELCC_Table!$C$4:$C$9480=0)*(ELCC_Table!$D$4:$D$9480=0)*(ELCC_Table!$E$4:$E$9480=BC35)*(ELCC_Table!$F$4:$F$9480=0)*(ELCC_Table!$G$4:$G$9480=0)*(ELCC_Table!$H$4:$H$9480=0)*ELCC_Table!$I$4:$I$9480)-SUMPRODUCT((ELCC_Table!$C$4:$C$9480=0)*(ELCC_Table!$D$4:$D$9480=0)*(ELCC_Table!$E$4:$E$9480=BC34)*(ELCC_Table!$F$4:$F$9480=0)*(ELCC_Table!$G$4:$G$9480=0)*(ELCC_Table!$H$4:$H$9480=0)*ELCC_Table!$I$4:$I$9480))*BC$28/((BC35-BC34)*BC$29)","v":0.27809975749307475},{"$f":"(SUMPRODUCT((ELCC_Table!$C$4:$C$9480=0)*(ELCC_Table!$D$4:$D$9480=0)*(ELCC_Table!$E$4:$E$9480=BD35)*(ELCC_Table!$F$4:$F$9480=0)*(ELCC_Table!$G$4:$G$9480=0)*(ELCC_Table!$H$4:$H$9480=0)*ELCC_Table!$I$4:$I$9480)-SUMPRODUCT((ELCC_Table!$C$4:$C$9480=0)*(ELCC_Table!$D$4:$D$9480=0)*(ELCC_Table!$E$4:$E$9480=BD34)*(ELCC_Table!$F$4:$F$9480=0)*(ELCC_Table!$G$4:$G$9480=0)*(ELCC_Table!$H$4:$H$9480=0)*ELCC_Table!$I$4:$I$9480))*BD$28/((BD35-BD34)*BD$29)","v":0.27805455579593502},{"$f":"(SUMPRODUCT((ELCC_Table!$C$4:$C$9480=0)*(ELCC_Table!$D$4:$D$9480=0)*(ELCC_Table!$E$4:$E$9480=BE35)*(ELCC_Table!$F$4:$F$9480=0)*(ELCC_Table!$G$4:$G$9480=0)*(ELCC_Table!$H$4:$H$9480=0)*ELCC_Table!$I$4:$I$9480)-SUMPRODUCT((ELCC_Table!$C$4:$C$9480=0)*(ELCC_Table!$D$4:$D$9480=0)*(ELCC_Table!$E$4:$E$9480=BE34)*(ELCC_Table!$F$4:$F$9480=0)*(ELCC_Table!$G$4:$G$9480=0)*(ELCC_Table!$H$4:$H$9480=0)*ELCC_Table!$I$4:$I$9480))*BE$28/((BE35-BE34)*BE$29)","v":0.27804622579339655},{"$f":"(SUMPRODUCT((ELCC_Table!$C$4:$C$9480=0)*(ELCC_Table!$D$4:$D$9480=0)*(ELCC_Table!$E$4:$E$9480=BF35)*(ELCC_Table!$F$4:$F$9480=0)*(ELCC_Table!$G$4:$G$9480=0)*(ELCC_Table!$H$4:$H$9480=0)*ELCC_Table!$I$4:$I$9480)-SUMPRODUCT((ELCC_Table!$C$4:$C$9480=0)*(ELCC_Table!$D$4:$D$9480=0)*(ELCC_Table!$E$4:$E$9480=BF34)*(ELCC_Table!$F$4:$F$9480=0)*(ELCC_Table!$G$4:$G$9480=0)*(ELCC_Table!$H$4:$H$9480=0)*ELCC_Table!$I$4:$I$9480))*BF$28/((BF35-BF34)*BF$29)","v":0.27777658054625398},{"$f":"(SUMPRODUCT((ELCC_Table!$C$4:$C$9480=0)*(ELCC_Table!$D$4:$D$9480=0)*(ELCC_Table!$E$4:$E$9480=BG35)*(ELCC_Table!$F$4:$F$9480=0)*(ELCC_Table!$G$4:$G$9480=0)*(ELCC_Table!$H$4:$H$9480=0)*ELCC_Table!$I$4:$I$9480)-SUMPRODUCT((ELCC_Table!$C$4:$C$9480=0)*(ELCC_Table!$D$4:$D$9480=0)*(ELCC_Table!$E$4:$E$9480=BG34)*(ELCC_Table!$F$4:$F$9480=0)*(ELCC_Table!$G$4:$G$9480=0)*(ELCC_Table!$H$4:$H$9480=0)*ELCC_Table!$I$4:$I$9480))*BG$28/((BG35-BG34)*BG$29)","v":0.2770578808054483},{"$f":"(SUMPRODUCT((ELCC_Table!$C$4:$C$9480=0)*(ELCC_Table!$D$4:$D$9480=0)*(ELCC_Table!$E$4:$E$9480=BH35)*(ELCC_Table!$F$4:$F$9480=0)*(ELCC_Table!$G$4:$G$9480=0)*(ELCC_Table!$H$4:$H$9480=0)*ELCC_Table!$I$4:$I$9480)-SUMPRODUCT((ELCC_Table!$C$4:$C$9480=0)*(ELCC_Table!$D$4:$D$9480=0)*(ELCC_Table!$E$4:$E$9480=BH34)*(ELCC_Table!$F$4:$F$9480=0)*(ELCC_Table!$G$4:$G$9480=0)*(ELCC_Table!$H$4:$H$9480=0)*ELCC_Table!$I$4:$I$9480))*BH$28/((BH35-BH34)*BH$29)","v":0.25132361506001821},{"$f":"(SUMPRODUCT((ELCC_Table!$C$4:$C$9480=0)*(ELCC_Table!$D$4:$D$9480=0)*(ELCC_Table!$E$4:$E$9480=BI35)*(ELCC_Table!$F$4:$F$9480=0)*(ELCC_Table!$G$4:$G$9480=0)*(ELCC_Table!$H$4:$H$9480=0)*ELCC_Table!$I$4:$I$9480)-SUMPRODUCT((ELCC_Table!$C$4:$C$9480=0)*(ELCC_Table!$D$4:$D$9480=0)*(ELCC_Table!$E$4:$E$9480=BI34)*(ELCC_Table!$F$4:$F$9480=0)*(ELCC_Table!$G$4:$G$9480=0)*(ELCC_Table!$H$4:$H$9480=0)*ELCC_Table!$I$4:$I$9480))*BI$28/((BI35-BI34)*BI$29)","v":0.25215890520648648},{"$f":"(SUMPRODUCT((ELCC_Table!$C$4:$C$9480=0)*(ELCC_Table!$D$4:$D$9480=0)*(ELCC_Table!$E$4:$E$9480=BJ35)*(ELCC_Table!$F$4:$F$9480=0)*(ELCC_Table!$G$4:$G$9480=0)*(ELCC_Table!$H$4:$H$9480=0)*ELCC_Table!$I$4:$I$9480)-SUMPRODUCT((ELCC_Table!$C$4:$C$9480=0)*(ELCC_Table!$D$4:$D$9480=0)*(ELCC_Table!$E$4:$E$9480=BJ34)*(ELCC_Table!$F$4:$F$9480=0)*(ELCC_Table!$G$4:$G$9480=0)*(ELCC_Table!$H$4:$H$9480=0)*ELCC_Table!$I$4:$I$9480))*BJ$28/((BJ35-BJ34)*BJ$29)","v":0.25297410466294701},{"$f":"(SUMPRODUCT((ELCC_Table!$C$4:$C$9480=0)*(ELCC_Table!$D$4:$D$9480=0)*(ELCC_Table!$E$4:$E$9480=BK35)*(ELCC_Table!$F$4:$F$9480=0)*(ELCC_Table!$G$4:$G$9480=0)*(ELCC_Table!$H$4:$H$9480=0)*ELCC_Table!$I$4:$I$9480)-SUMPRODUCT((ELCC_Table!$C$4:$C$9480=0)*(ELCC_Table!$D$4:$D$9480=0)*(ELCC_Table!$E$4:$E$9480=BK34)*(ELCC_Table!$F$4:$F$9480=0)*(ELCC_Table!$G$4:$G$9480=0)*(ELCC_Table!$H$4:$H$9480=0)*ELCC_Table!$I$4:$I$9480))*BK$28/((BK35-BK34)*BK$29)","v":0.25376517182988317},{"$f":"(SUMPRODUCT((ELCC_Table!$C$4:$C$9480=0)*(ELCC_Table!$D$4:$D$9480=0)*(ELCC_Table!$E$4:$E$9480=BL35)*(ELCC_Table!$F$4:$F$9480=0)*(ELCC_Table!$G$4:$G$9480=0)*(ELCC_Table!$H$4:$H$9480=0)*ELCC_Table!$I$4:$I$9480)-SUMPRODUCT((ELCC_Table!$C$4:$C$9480=0)*(ELCC_Table!$D$4:$D$9480=0)*(ELCC_Table!$E$4:$E$9480=BL34)*(ELCC_Table!$F$4:$F$9480=0)*(ELCC_Table!$G$4:$G$9480=0)*(ELCC_Table!$H$4:$H$9480=0)*ELCC_Table!$I$4:$I$9480))*BL$28/((BL35-BL34)*BL$29)","v":0.25452716275144788},null,{"$f":"(SUMPRODUCT((ELCC_Table!$C$4:$C$9480=0)*(ELCC_Table!$D$4:$D$9480=0)*(ELCC_Table!$E$4:$E$9480=BN35)*(ELCC_Table!$F$4:$F$9480=0)*(ELCC_Table!$G$4:$G$9480=0)*(ELCC_Table!$H$4:$H$9480=0)*ELCC_Table!$I$4:$I$9480)-SUMPRODUCT((ELCC_Table!$C$4:$C$9480=0)*(ELCC_Table!$D$4:$D$9480=0)*(ELCC_Table!$E$4:$E$9480=BN34)*(ELCC_Table!$F$4:$F$9480=0)*(ELCC_Table!$G$4:$G$9480=0)*(ELCC_Table!$H$4:$H$9480=0)*ELCC_Table!$I$4:$I$9480))*BN$28/((BN35-BN34)*BN$29)","v":0.30262179012926821},{"$f":"(SUMPRODUCT((ELCC_Table!$C$4:$C$9480=0)*(ELCC_Table!$D$4:$D$9480=0)*(ELCC_Table!$E$4:$E$9480=BO35)*(ELCC_Table!$F$4:$F$9480=0)*(ELCC_Table!$G$4:$G$9480=0)*(ELCC_Table!$H$4:$H$9480=0)*ELCC_Table!$I$4:$I$9480)-SUMPRODUCT((ELCC_Table!$C$4:$C$9480=0)*(ELCC_Table!$D$4:$D$9480=0)*(ELCC_Table!$E$4:$E$9480=BO34)*(ELCC_Table!$F$4:$F$9480=0)*(ELCC_Table!$G$4:$G$9480=0)*(ELCC_Table!$H$4:$H$9480=0)*ELCC_Table!$I$4:$I$9480))*BO$28/((BO35-BO34)*BO$29)","v":0.31118561975062375},{"$f":"(SUMPRODUCT((ELCC_Table!$C$4:$C$9480=0)*(ELCC_Table!$D$4:$D$9480=0)*(ELCC_Table!$E$4:$E$9480=BP35)*(ELCC_Table!$F$4:$F$9480=0)*(ELCC_Table!$G$4:$G$9480=0)*(ELCC_Table!$H$4:$H$9480=0)*ELCC_Table!$I$4:$I$9480)-SUMPRODUCT((ELCC_Table!$C$4:$C$9480=0)*(ELCC_Table!$D$4:$D$9480=0)*(ELCC_Table!$E$4:$E$9480=BP34)*(ELCC_Table!$F$4:$F$9480=0)*(ELCC_Table!$G$4:$G$9480=0)*(ELCC_Table!$H$4:$H$9480=0)*ELCC_Table!$I$4:$I$9480))*BP$28/((BP35-BP34)*BP$29)","v":0.31334704601179791},{"$f":"(SUMPRODUCT((ELCC_Table!$C$4:$C$9480=0)*(ELCC_Table!$D$4:$D$9480=0)*(ELCC_Table!$E$4:$E$9480=BQ35)*(ELCC_Table!$F$4:$F$9480=0)*(ELCC_Table!$G$4:$G$9480=0)*(ELCC_Table!$H$4:$H$9480=0)*ELCC_Table!$I$4:$I$9480)-SUMPRODUCT((ELCC_Table!$C$4:$C$9480=0)*(ELCC_Table!$D$4:$D$9480=0)*(ELCC_Table!$E$4:$E$9480=BQ34)*(ELCC_Table!$F$4:$F$9480=0)*(ELCC_Table!$G$4:$G$9480=0)*(ELCC_Table!$H$4:$H$9480=0)*ELCC_Table!$I$4:$I$9480))*BQ$28/((BQ35-BQ34)*BQ$29)","v":0.29728977033598536},{"$f":"(SUMPRODUCT((ELCC_Table!$C$4:$C$9480=0)*(ELCC_Table!$D$4:$D$9480=0)*(ELCC_Table!$E$4:$E$9480=BR35)*(ELCC_Table!$F$4:$F$9480=0)*(ELCC_Table!$G$4:$G$9480=0)*(ELCC_Table!$H$4:$H$9480=0)*ELCC_Table!$I$4:$I$9480)-SUMPRODUCT((ELCC_Table!$C$4:$C$9480=0)*(ELCC_Table!$D$4:$D$9480=0)*(ELCC_Table!$E$4:$E$9480=BR34)*(ELCC_Table!$F$4:$F$9480=0)*(ELCC_Table!$G$4:$G$9480=0)*(ELCC_Table!$H$4:$H$9480=0)*ELCC_Table!$I$4:$I$9480))*BR$28/((BR35-BR34)*BR$29)","v":0.29766678870404856},{"$f":"(SUMPRODUCT((ELCC_Table!$C$4:$C$9480=0)*(ELCC_Table!$D$4:$D$9480=0)*(ELCC_Table!$E$4:$E$9480=BS35)*(ELCC_Table!$F$4:$F$9480=0)*(ELCC_Table!$G$4:$G$9480=0)*(ELCC_Table!$H$4:$H$9480=0)*ELCC_Table!$I$4:$I$9480)-SUMPRODUCT((ELCC_Table!$C$4:$C$9480=0)*(ELCC_Table!$D$4:$D$9480=0)*(ELCC_Table!$E$4:$E$9480=BS34)*(ELCC_Table!$F$4:$F$9480=0)*(ELCC_Table!$G$4:$G$9480=0)*(ELCC_Table!$H$4:$H$9480=0)*ELCC_Table!$I$4:$I$9480))*BS$28/((BS35-BS34)*BS$29)","v":0.29932787842835124},{"$f":"(SUMPRODUCT((ELCC_Table!$C$4:$C$9480=0)*(ELCC_Table!$D$4:$D$9480=0)*(ELCC_Table!$E$4:$E$9480=BT35)*(ELCC_Table!$F$4:$F$9480=0)*(ELCC_Table!$G$4:$G$9480=0)*(ELCC_Table!$H$4:$H$9480=0)*ELCC_Table!$I$4:$I$9480)-SUMPRODUCT((ELCC_Table!$C$4:$C$9480=0)*(ELCC_Table!$D$4:$D$9480=0)*(ELCC_Table!$E$4:$E$9480=BT34)*(ELCC_Table!$F$4:$F$9480=0)*(ELCC_Table!$G$4:$G$9480=0)*(ELCC_Table!$H$4:$H$9480=0)*ELCC_Table!$I$4:$I$9480))*BT$28/((BT35-BT34)*BT$29)","v":0.30046179966401171},{"$f":"(SUMPRODUCT((ELCC_Table!$C$4:$C$9480=0)*(ELCC_Table!$D$4:$D$9480=0)*(ELCC_Table!$E$4:$E$9480=BU35)*(ELCC_Table!$F$4:$F$9480=0)*(ELCC_Table!$G$4:$G$9480=0)*(ELCC_Table!$H$4:$H$9480=0)*ELCC_Table!$I$4:$I$9480)-SUMPRODUCT((ELCC_Table!$C$4:$C$9480=0)*(ELCC_Table!$D$4:$D$9480=0)*(ELCC_Table!$E$4:$E$9480=BU34)*(ELCC_Table!$F$4:$F$9480=0)*(ELCC_Table!$G$4:$G$9480=0)*(ELCC_Table!$H$4:$H$9480=0)*ELCC_Table!$I$4:$I$9480))*BU$28/((BU35-BU34)*BU$29)","v":0.30016288095684779},{"$f":"(SUMPRODUCT((ELCC_Table!$C$4:$C$9480=0)*(ELCC_Table!$D$4:$D$9480=0)*(ELCC_Table!$E$4:$E$9480=BV35)*(ELCC_Table!$F$4:$F$9480=0)*(ELCC_Table!$G$4:$G$9480=0)*(ELCC_Table!$H$4:$H$9480=0)*ELCC_Table!$I$4:$I$9480)-SUMPRODUCT((ELCC_Table!$C$4:$C$9480=0)*(ELCC_Table!$D$4:$D$9480=0)*(ELCC_Table!$E$4:$E$9480=BV34)*(ELCC_Table!$F$4:$F$9480=0)*(ELCC_Table!$G$4:$G$9480=0)*(ELCC_Table!$H$4:$H$9480=0)*ELCC_Table!$I$4:$I$9480))*BV$28/((BV35-BV34)*BV$29)","v":0.3000671061856186},{"$f":"(SUMPRODUCT((ELCC_Table!$C$4:$C$9480=0)*(ELCC_Table!$D$4:$D$9480=0)*(ELCC_Table!$E$4:$E$9480=BW35)*(ELCC_Table!$F$4:$F$9480=0)*(ELCC_Table!$G$4:$G$9480=0)*(ELCC_Table!$H$4:$H$9480=0)*ELCC_Table!$I$4:$I$9480)-SUMPRODUCT((ELCC_Table!$C$4:$C$9480=0)*(ELCC_Table!$D$4:$D$9480=0)*(ELCC_Table!$E$4:$E$9480=BW34)*(ELCC_Table!$F$4:$F$9480=0)*(ELCC_Table!$G$4:$G$9480=0)*(ELCC_Table!$H$4:$H$9480=0)*ELCC_Table!$I$4:$I$9480))*BW$28/((BW35-BW34)*BW$29)","v":0.30000037439137534},{"$f":"(SUMPRODUCT((ELCC_Table!$C$4:$C$9480=0)*(ELCC_Table!$D$4:$D$9480=0)*(ELCC_Table!$E$4:$E$9480=BX35)*(ELCC_Table!$F$4:$F$9480=0)*(ELCC_Table!$G$4:$G$9480=0)*(ELCC_Table!$H$4:$H$9480=0)*ELCC_Table!$I$4:$I$9480)-SUMPRODUCT((ELCC_Table!$C$4:$C$9480=0)*(ELCC_Table!$D$4:$D$9480=0)*(ELCC_Table!$E$4:$E$9480=BX34)*(ELCC_Table!$F$4:$F$9480=0)*(ELCC_Table!$G$4:$G$9480=0)*(ELCC_Table!$H$4:$H$9480=0)*ELCC_Table!$I$4:$I$9480))*BX$28/((BX35-BX34)*BX$29)","v":0.2999516130181642},{"$f":"(SUMPRODUCT((ELCC_Table!$C$4:$C$9480=0)*(ELCC_Table!$D$4:$D$9480=0)*(ELCC_Table!$E$4:$E$9480=BY35)*(ELCC_Table!$F$4:$F$9480=0)*(ELCC_Table!$G$4:$G$9480=0)*(ELCC_Table!$H$4:$H$9480=0)*ELCC_Table!$I$4:$I$9480)-SUMPRODUCT((ELCC_Table!$C$4:$C$9480=0)*(ELCC_Table!$D$4:$D$9480=0)*(ELCC_Table!$E$4:$E$9480=BY34)*(ELCC_Table!$F$4:$F$9480=0)*(ELCC_Table!$G$4:$G$9480=0)*(ELCC_Table!$H$4:$H$9480=0)*ELCC_Table!$I$4:$I$9480))*BY$28/((BY35-BY34)*BY$29)","v":0.29994262702010821},{"$f":"(SUMPRODUCT((ELCC_Table!$C$4:$C$9480=0)*(ELCC_Table!$D$4:$D$9480=0)*(ELCC_Table!$E$4:$E$9480=BZ35)*(ELCC_Table!$F$4:$F$9480=0)*(ELCC_Table!$G$4:$G$9480=0)*(ELCC_Table!$H$4:$H$9480=0)*ELCC_Table!$I$4:$I$9480)-SUMPRODUCT((ELCC_Table!$C$4:$C$9480=0)*(ELCC_Table!$D$4:$D$9480=0)*(ELCC_Table!$E$4:$E$9480=BZ34)*(ELCC_Table!$F$4:$F$9480=0)*(ELCC_Table!$G$4:$G$9480=0)*(ELCC_Table!$H$4:$H$9480=0)*ELCC_Table!$I$4:$I$9480))*BZ$28/((BZ35-BZ34)*BZ$29)","v":0.29965174695669194},{"$f":"(SUMPRODUCT((ELCC_Table!$C$4:$C$9480=0)*(ELCC_Table!$D$4:$D$9480=0)*(ELCC_Table!$E$4:$E$9480=CA35)*(ELCC_Table!$F$4:$F$9480=0)*(ELCC_Table!$G$4:$G$9480=0)*(ELCC_Table!$H$4:$H$9480=0)*ELCC_Table!$I$4:$I$9480)-SUMPRODUCT((ELCC_Table!$C$4:$C$9480=0)*(ELCC_Table!$D$4:$D$9480=0)*(ELCC_Table!$E$4:$E$9480=CA34)*(ELCC_Table!$F$4:$F$9480=0)*(ELCC_Table!$G$4:$G$9480=0)*(ELCC_Table!$H$4:$H$9480=0)*ELCC_Table!$I$4:$I$9480))*CA$28/((CA35-CA34)*CA$29)","v":0.29887644893680043},{"$f":"(SUMPRODUCT((ELCC_Table!$C$4:$C$9480=0)*(ELCC_Table!$D$4:$D$9480=0)*(ELCC_Table!$E$4:$E$9480=CB35)*(ELCC_Table!$F$4:$F$9480=0)*(ELCC_Table!$G$4:$G$9480=0)*(ELCC_Table!$H$4:$H$9480=0)*ELCC_Table!$I$4:$I$9480)-SUMPRODUCT((ELCC_Table!$C$4:$C$9480=0)*(ELCC_Table!$D$4:$D$9480=0)*(ELCC_Table!$E$4:$E$9480=CB34)*(ELCC_Table!$F$4:$F$9480=0)*(ELCC_Table!$G$4:$G$9480=0)*(ELCC_Table!$H$4:$H$9480=0)*ELCC_Table!$I$4:$I$9480))*CB$28/((CB35-CB34)*CB$29)","v":0.29843472990716163},{"$f":"(SUMPRODUCT((ELCC_Table!$C$4:$C$9480=0)*(ELCC_Table!$D$4:$D$9480=0)*(ELCC_Table!$E$4:$E$9480=CC35)*(ELCC_Table!$F$4:$F$9480=0)*(ELCC_Table!$G$4:$G$9480=0)*(ELCC_Table!$H$4:$H$9480=0)*ELCC_Table!$I$4:$I$9480)-SUMPRODUCT((ELCC_Table!$C$4:$C$9480=0)*(ELCC_Table!$D$4:$D$9480=0)*(ELCC_Table!$E$4:$E$9480=CC34)*(ELCC_Table!$F$4:$F$9480=0)*(ELCC_Table!$G$4:$G$9480=0)*(ELCC_Table!$H$4:$H$9480=0)*ELCC_Table!$I$4:$I$9480))*CC$28/((CC35-CC34)*CC$29)","v":0.29942659686401663},{"$f":"(SUMPRODUCT((ELCC_Table!$C$4:$C$9480=0)*(ELCC_Table!$D$4:$D$9480=0)*(ELCC_Table!$E$4:$E$9480=CD35)*(ELCC_Table!$F$4:$F$9480=0)*(ELCC_Table!$G$4:$G$9480=0)*(ELCC_Table!$H$4:$H$9480=0)*ELCC_Table!$I$4:$I$9480)-SUMPRODUCT((ELCC_Table!$C$4:$C$9480=0)*(ELCC_Table!$D$4:$D$9480=0)*(ELCC_Table!$E$4:$E$9480=CD34)*(ELCC_Table!$F$4:$F$9480=0)*(ELCC_Table!$G$4:$G$9480=0)*(ELCC_Table!$H$4:$H$9480=0)*ELCC_Table!$I$4:$I$9480))*CD$28/((CD35-CD34)*CD$29)","v":0.30039460709079596},{"$f":"(SUMPRODUCT((ELCC_Table!$C$4:$C$9480=0)*(ELCC_Table!$D$4:$D$9480=0)*(ELCC_Table!$E$4:$E$9480=CE35)*(ELCC_Table!$F$4:$F$9480=0)*(ELCC_Table!$G$4:$G$9480=0)*(ELCC_Table!$H$4:$H$9480=0)*ELCC_Table!$I$4:$I$9480)-SUMPRODUCT((ELCC_Table!$C$4:$C$9480=0)*(ELCC_Table!$D$4:$D$9480=0)*(ELCC_Table!$E$4:$E$9480=CE34)*(ELCC_Table!$F$4:$F$9480=0)*(ELCC_Table!$G$4:$G$9480=0)*(ELCC_Table!$H$4:$H$9480=0)*ELCC_Table!$I$4:$I$9480))*CE$28/((CE35-CE34)*CE$29)","v":0.30133396138206159},{"$f":"(SUMPRODUCT((ELCC_Table!$C$4:$C$9480=0)*(ELCC_Table!$D$4:$D$9480=0)*(ELCC_Table!$E$4:$E$9480=CF35)*(ELCC_Table!$F$4:$F$9480=0)*(ELCC_Table!$G$4:$G$9480=0)*(ELCC_Table!$H$4:$H$9480=0)*ELCC_Table!$I$4:$I$9480)-SUMPRODUCT((ELCC_Table!$C$4:$C$9480=0)*(ELCC_Table!$D$4:$D$9480=0)*(ELCC_Table!$E$4:$E$9480=CF34)*(ELCC_Table!$F$4:$F$9480=0)*(ELCC_Table!$G$4:$G$9480=0)*(ELCC_Table!$H$4:$H$9480=0)*ELCC_Table!$I$4:$I$9480))*CF$28/((CF35-CF34)*CF$29)","v":0.30223878902754397},null,{"$f":"(SUMPRODUCT((ELCC_Table!$C$4:$C$9480=0)*(ELCC_Table!$D$4:$D$9480=0)*(ELCC_Table!$E$4:$E$9480=CH35)*(ELCC_Table!$F$4:$F$9480=0)*(ELCC_Table!$G$4:$G$9480=0)*(ELCC_Table!$H$4:$H$9480=0)*ELCC_Table!$I$4:$I$9480)-SUMPRODUCT((ELCC_Table!$C$4:$C$9480=0)*(ELCC_Table!$D$4:$D$9480=0)*(ELCC_Table!$E$4:$E$9480=CH34)*(ELCC_Table!$F$4:$F$9480=0)*(ELCC_Table!$G$4:$G$9480=0)*(ELCC_Table!$H$4:$H$9480=0)*ELCC_Table!$I$4:$I$9480))*CH$28/((CH35-CH34)*CH$29)","v":0.30262179012926821},{"$f":"(SUMPRODUCT((ELCC_Table!$C$4:$C$9480=0)*(ELCC_Table!$D$4:$D$9480=0)*(ELCC_Table!$E$4:$E$9480=CI35)*(ELCC_Table!$F$4:$F$9480=0)*(ELCC_Table!$G$4:$G$9480=0)*(ELCC_Table!$H$4:$H$9480=0)*ELCC_Table!$I$4:$I$9480)-SUMPRODUCT((ELCC_Table!$C$4:$C$9480=0)*(ELCC_Table!$D$4:$D$9480=0)*(ELCC_Table!$E$4:$E$9480=CI34)*(ELCC_Table!$F$4:$F$9480=0)*(ELCC_Table!$G$4:$G$9480=0)*(ELCC_Table!$H$4:$H$9480=0)*ELCC_Table!$I$4:$I$9480))*CI$28/((CI35-CI34)*CI$29)","v":0.31118561975062375},{"$f":"(SUMPRODUCT((ELCC_Table!$C$4:$C$9480=0)*(ELCC_Table!$D$4:$D$9480=0)*(ELCC_Table!$E$4:$E$9480=CJ35)*(ELCC_Table!$F$4:$F$9480=0)*(ELCC_Table!$G$4:$G$9480=0)*(ELCC_Table!$H$4:$H$9480=0)*ELCC_Table!$I$4:$I$9480)-SUMPRODUCT((ELCC_Table!$C$4:$C$9480=0)*(ELCC_Table!$D$4:$D$9480=0)*(ELCC_Table!$E$4:$E$9480=CJ34)*(ELCC_Table!$F$4:$F$9480=0)*(ELCC_Table!$G$4:$G$9480=0)*(ELCC_Table!$H$4:$H$9480=0)*ELCC_Table!$I$4:$I$9480))*CJ$28/((CJ35-CJ34)*CJ$29)","v":0.31334704601179791},{"$f":"(SUMPRODUCT((ELCC_Table!$C$4:$C$9480=0)*(ELCC_Table!$D$4:$D$9480=0)*(ELCC_Table!$E$4:$E$9480=CK35)*(ELCC_Table!$F$4:$F$9480=0)*(ELCC_Table!$G$4:$G$9480=0)*(ELCC_Table!$H$4:$H$9480=0)*ELCC_Table!$I$4:$I$9480)-SUMPRODUCT((ELCC_Table!$C$4:$C$9480=0)*(ELCC_Table!$D$4:$D$9480=0)*(ELCC_Table!$E$4:$E$9480=CK34)*(ELCC_Table!$F$4:$F$9480=0)*(ELCC_Table!$G$4:$G$9480=0)*(ELCC_Table!$H$4:$H$9480=0)*ELCC_Table!$I$4:$I$9480))*CK$28/((CK35-CK34)*CK$29)","v":0.29728977033598536},{"$f":"(SUMPRODUCT((ELCC_Table!$C$4:$C$9480=0)*(ELCC_Table!$D$4:$D$9480=0)*(ELCC_Table!$E$4:$E$9480=CL35)*(ELCC_Table!$F$4:$F$9480=0)*(ELCC_Table!$G$4:$G$9480=0)*(ELCC_Table!$H$4:$H$9480=0)*ELCC_Table!$I$4:$I$9480)-SUMPRODUCT((ELCC_Table!$C$4:$C$9480=0)*(ELCC_Table!$D$4:$D$9480=0)*(ELCC_Table!$E$4:$E$9480=CL34)*(ELCC_Table!$F$4:$F$9480=0)*(ELCC_Table!$G$4:$G$9480=0)*(ELCC_Table!$H$4:$H$9480=0)*ELCC_Table!$I$4:$I$9480))*CL$28/((CL35-CL34)*CL$29)","v":0.29766678870404856},{"$f":"(SUMPRODUCT((ELCC_Table!$C$4:$C$9480=0)*(ELCC_Table!$D$4:$D$9480=0)*(ELCC_Table!$E$4:$E$9480=CM35)*(ELCC_Table!$F$4:$F$9480=0)*(ELCC_Table!$G$4:$G$9480=0)*(ELCC_Table!$H$4:$H$9480=0)*ELCC_Table!$I$4:$I$9480)-SUMPRODUCT((ELCC_Table!$C$4:$C$9480=0)*(ELCC_Table!$D$4:$D$9480=0)*(ELCC_Table!$E$4:$E$9480=CM34)*(ELCC_Table!$F$4:$F$9480=0)*(ELCC_Table!$G$4:$G$9480=0)*(ELCC_Table!$H$4:$H$9480=0)*ELCC_Table!$I$4:$I$9480))*CM$28/((CM35-CM34)*CM$29)","v":0.29932787842835124},{"$f":"(SUMPRODUCT((ELCC_Table!$C$4:$C$9480=0)*(ELCC_Table!$D$4:$D$9480=0)*(ELCC_Table!$E$4:$E$9480=CN35)*(ELCC_Table!$F$4:$F$9480=0)*(ELCC_Table!$G$4:$G$9480=0)*(ELCC_Table!$H$4:$H$9480=0)*ELCC_Table!$I$4:$I$9480)-SUMPRODUCT((ELCC_Table!$C$4:$C$9480=0)*(ELCC_Table!$D$4:$D$9480=0)*(ELCC_Table!$E$4:$E$9480=CN34)*(ELCC_Table!$F$4:$F$9480=0)*(ELCC_Table!$G$4:$G$9480=0)*(ELCC_Table!$H$4:$H$9480=0)*ELCC_Table!$I$4:$I$9480))*CN$28/((CN35-CN34)*CN$29)","v":0.30046179966401171},{"$f":"(SUMPRODUCT((ELCC_Table!$C$4:$C$9480=0)*(ELCC_Table!$D$4:$D$9480=0)*(ELCC_Table!$E$4:$E$9480=CO35)*(ELCC_Table!$F$4:$F$9480=0)*(ELCC_Table!$G$4:$G$9480=0)*(ELCC_Table!$H$4:$H$9480=0)*ELCC_Table!$I$4:$I$9480)-SUMPRODUCT((ELCC_Table!$C$4:$C$9480=0)*(ELCC_Table!$D$4:$D$9480=0)*(ELCC_Table!$E$4:$E$9480=CO34)*(ELCC_Table!$F$4:$F$9480=0)*(ELCC_Table!$G$4:$G$9480=0)*(ELCC_Table!$H$4:$H$9480=0)*ELCC_Table!$I$4:$I$9480))*CO$28/((CO35-CO34)*CO$29)","v":0.30016288095684779},{"$f":"(SUMPRODUCT((ELCC_Table!$C$4:$C$9480=0)*(ELCC_Table!$D$4:$D$9480=0)*(ELCC_Table!$E$4:$E$9480=CP35)*(ELCC_Table!$F$4:$F$9480=0)*(ELCC_Table!$G$4:$G$9480=0)*(ELCC_Table!$H$4:$H$9480=0)*ELCC_Table!$I$4:$I$9480)-SUMPRODUCT((ELCC_Table!$C$4:$C$9480=0)*(ELCC_Table!$D$4:$D$9480=0)*(ELCC_Table!$E$4:$E$9480=CP34)*(ELCC_Table!$F$4:$F$9480=0)*(ELCC_Table!$G$4:$G$9480=0)*(ELCC_Table!$H$4:$H$9480=0)*ELCC_Table!$I$4:$I$9480))*CP$28/((CP35-CP34)*CP$29)","v":0.3000671061856186},{"$f":"(SUMPRODUCT((ELCC_Table!$C$4:$C$9480=0)*(ELCC_Table!$D$4:$D$9480=0)*(ELCC_Table!$E$4:$E$9480=CQ35)*(ELCC_Table!$F$4:$F$9480=0)*(ELCC_Table!$G$4:$G$9480=0)*(ELCC_Table!$H$4:$H$9480=0)*ELCC_Table!$I$4:$I$9480)-SUMPRODUCT((ELCC_Table!$C$4:$C$9480=0)*(ELCC_Table!$D$4:$D$9480=0)*(ELCC_Table!$E$4:$E$9480=CQ34)*(ELCC_Table!$F$4:$F$9480=0)*(ELCC_Table!$G$4:$G$9480=0)*(ELCC_Table!$H$4:$H$9480=0)*ELCC_Table!$I$4:$I$9480))*CQ$28/((CQ35-CQ34)*CQ$29)","v":0.30000037439137534},{"$f":"(SUMPRODUCT((ELCC_Table!$C$4:$C$9480=0)*(ELCC_Table!$D$4:$D$9480=0)*(ELCC_Table!$E$4:$E$9480=CR35)*(ELCC_Table!$F$4:$F$9480=0)*(ELCC_Table!$G$4:$G$9480=0)*(ELCC_Table!$H$4:$H$9480=0)*ELCC_Table!$I$4:$I$9480)-SUMPRODUCT((ELCC_Table!$C$4:$C$9480=0)*(ELCC_Table!$D$4:$D$9480=0)*(ELCC_Table!$E$4:$E$9480=CR34)*(ELCC_Table!$F$4:$F$9480=0)*(ELCC_Table!$G$4:$G$9480=0)*(ELCC_Table!$H$4:$H$9480=0)*ELCC_Table!$I$4:$I$9480))*CR$28/((CR35-CR34)*CR$29)","v":0.2999516130181642},{"$f":"(SUMPRODUCT((ELCC_Table!$C$4:$C$9480=0)*(ELCC_Table!$D$4:$D$9480=0)*(ELCC_Table!$E$4:$E$9480=CS35)*(ELCC_Table!$F$4:$F$9480=0)*(ELCC_Table!$G$4:$G$9480=0)*(ELCC_Table!$H$4:$H$9480=0)*ELCC_Table!$I$4:$I$9480)-SUMPRODUCT((ELCC_Table!$C$4:$C$9480=0)*(ELCC_Table!$D$4:$D$9480=0)*(ELCC_Table!$E$4:$E$9480=CS34)*(ELCC_Table!$F$4:$F$9480=0)*(ELCC_Table!$G$4:$G$9480=0)*(ELCC_Table!$H$4:$H$9480=0)*ELCC_Table!$I$4:$I$9480))*CS$28/((CS35-CS34)*CS$29)","v":0.29994262702010821},{"$f":"(SUMPRODUCT((ELCC_Table!$C$4:$C$9480=0)*(ELCC_Table!$D$4:$D$9480=0)*(ELCC_Table!$E$4:$E$9480=CT35)*(ELCC_Table!$F$4:$F$9480=0)*(ELCC_Table!$G$4:$G$9480=0)*(ELCC_Table!$H$4:$H$9480=0)*ELCC_Table!$I$4:$I$9480)-SUMPRODUCT((ELCC_Table!$C$4:$C$9480=0)*(ELCC_Table!$D$4:$D$9480=0)*(ELCC_Table!$E$4:$E$9480=CT34)*(ELCC_Table!$F$4:$F$9480=0)*(ELCC_Table!$G$4:$G$9480=0)*(ELCC_Table!$H$4:$H$9480=0)*ELCC_Table!$I$4:$I$9480))*CT$28/((CT35-CT34)*CT$29)","v":0.29965174695669194},{"$f":"(SUMPRODUCT((ELCC_Table!$C$4:$C$9480=0)*(ELCC_Table!$D$4:$D$9480=0)*(ELCC_Table!$E$4:$E$9480=CU35)*(ELCC_Table!$F$4:$F$9480=0)*(ELCC_Table!$G$4:$G$9480=0)*(ELCC_Table!$H$4:$H$9480=0)*ELCC_Table!$I$4:$I$9480)-SUMPRODUCT((ELCC_Table!$C$4:$C$9480=0)*(ELCC_Table!$D$4:$D$9480=0)*(ELCC_Table!$E$4:$E$9480=CU34)*(ELCC_Table!$F$4:$F$9480=0)*(ELCC_Table!$G$4:$G$9480=0)*(ELCC_Table!$H$4:$H$9480=0)*ELCC_Table!$I$4:$I$9480))*CU$28/((CU35-CU34)*CU$29)","v":0.29887644893680043},{"$f":"(SUMPRODUCT((ELCC_Table!$C$4:$C$9480=0)*(ELCC_Table!$D$4:$D$9480=0)*(ELCC_Table!$E$4:$E$9480=CV35)*(ELCC_Table!$F$4:$F$9480=0)*(ELCC_Table!$G$4:$G$9480=0)*(ELCC_Table!$H$4:$H$9480=0)*ELCC_Table!$I$4:$I$9480)-SUMPRODUCT((ELCC_Table!$C$4:$C$9480=0)*(ELCC_Table!$D$4:$D$9480=0)*(ELCC_Table!$E$4:$E$9480=CV34)*(ELCC_Table!$F$4:$F$9480=0)*(ELCC_Table!$G$4:$G$9480=0)*(ELCC_Table!$H$4:$H$9480=0)*ELCC_Table!$I$4:$I$9480))*CV$28/((CV35-CV34)*CV$29)","v":0.29843472990716163},{"$f":"(SUMPRODUCT((ELCC_Table!$C$4:$C$9480=0)*(ELCC_Table!$D$4:$D$9480=0)*(ELCC_Table!$E$4:$E$9480=CW35)*(ELCC_Table!$F$4:$F$9480=0)*(ELCC_Table!$G$4:$G$9480=0)*(ELCC_Table!$H$4:$H$9480=0)*ELCC_Table!$I$4:$I$9480)-SUMPRODUCT((ELCC_Table!$C$4:$C$9480=0)*(ELCC_Table!$D$4:$D$9480=0)*(ELCC_Table!$E$4:$E$9480=CW34)*(ELCC_Table!$F$4:$F$9480=0)*(ELCC_Table!$G$4:$G$9480=0)*(ELCC_Table!$H$4:$H$9480=0)*ELCC_Table!$I$4:$I$9480))*CW$28/((CW35-CW34)*CW$29)","v":0.29942659686401663},{"$f":"(SUMPRODUCT((ELCC_Table!$C$4:$C$9480=0)*(ELCC_Table!$D$4:$D$9480=0)*(ELCC_Table!$E$4:$E$9480=CX35)*(ELCC_Table!$F$4:$F$9480=0)*(ELCC_Table!$G$4:$G$9480=0)*(ELCC_Table!$H$4:$H$9480=0)*ELCC_Table!$I$4:$I$9480)-SUMPRODUCT((ELCC_Table!$C$4:$C$9480=0)*(ELCC_Table!$D$4:$D$9480=0)*(ELCC_Table!$E$4:$E$9480=CX34)*(ELCC_Table!$F$4:$F$9480=0)*(ELCC_Table!$G$4:$G$9480=0)*(ELCC_Table!$H$4:$H$9480=0)*ELCC_Table!$I$4:$I$9480))*CX$28/((CX35-CX34)*CX$29)","v":0.30039460709079596},{"$f":"(SUMPRODUCT((ELCC_Table!$C$4:$C$9480=0)*(ELCC_Table!$D$4:$D$9480=0)*(ELCC_Table!$E$4:$E$9480=CY35)*(ELCC_Table!$F$4:$F$9480=0)*(ELCC_Table!$G$4:$G$9480=0)*(ELCC_Table!$H$4:$H$9480=0)*ELCC_Table!$I$4:$I$9480)-SUMPRODUCT((ELCC_Table!$C$4:$C$9480=0)*(ELCC_Table!$D$4:$D$9480=0)*(ELCC_Table!$E$4:$E$9480=CY34)*(ELCC_Table!$F$4:$F$9480=0)*(ELCC_Table!$G$4:$G$9480=0)*(ELCC_Table!$H$4:$H$9480=0)*ELCC_Table!$I$4:$I$9480))*CY$28/((CY35-CY34)*CY$29)","v":0.30133396138206159},{"$f":"(SUMPRODUCT((ELCC_Table!$C$4:$C$9480=0)*(ELCC_Table!$D$4:$D$9480=0)*(ELCC_Table!$E$4:$E$9480=CZ35)*(ELCC_Table!$F$4:$F$9480=0)*(ELCC_Table!$G$4:$G$9480=0)*(ELCC_Table!$H$4:$H$9480=0)*ELCC_Table!$I$4:$I$9480)-SUMPRODUCT((ELCC_Table!$C$4:$C$9480=0)*(ELCC_Table!$D$4:$D$9480=0)*(ELCC_Table!$E$4:$E$9480=CZ34)*(ELCC_Table!$F$4:$F$9480=0)*(ELCC_Table!$G$4:$G$9480=0)*(ELCC_Table!$H$4:$H$9480=0)*ELCC_Table!$I$4:$I$9480))*CZ$28/((CZ35-CZ34)*CZ$29)","v":0.30223878902754397},null,{"$f":"(SUMPRODUCT((ELCC_Table!$C$4:$C$9480=0)*(ELCC_Table!$D$4:$D$9480=0)*(ELCC_Table!$E$4:$E$9480=DB35)*(ELCC_Table!$F$4:$F$9480=0)*(ELCC_Table!$G$4:$G$9480=0)*(ELCC_Table!$H$4:$H$9480=0)*ELCC_Table!$I$4:$I$9480)-SUMPRODUCT((ELCC_Table!$C$4:$C$9480=0)*(ELCC_Table!$D$4:$D$9480=0)*(ELCC_Table!$E$4:$E$9480=DB34)*(ELCC_Table!$F$4:$F$9480=0)*(ELCC_Table!$G$4:$G$9480=0)*(ELCC_Table!$H$4:$H$9480=0)*ELCC_Table!$I$4:$I$9480))*DB$28/((DB35-DB34)*DB$29)","v":0.30262179012926821},{"$f":"(SUMPRODUCT((ELCC_Table!$C$4:$C$9480=0)*(ELCC_Table!$D$4:$D$9480=0)*(ELCC_Table!$E$4:$E$9480=DC35)*(ELCC_Table!$F$4:$F$9480=0)*(ELCC_Table!$G$4:$G$9480=0)*(ELCC_Table!$H$4:$H$9480=0)*ELCC_Table!$I$4:$I$9480)-SUMPRODUCT((ELCC_Table!$C$4:$C$9480=0)*(ELCC_Table!$D$4:$D$9480=0)*(ELCC_Table!$E$4:$E$9480=DC34)*(ELCC_Table!$F$4:$F$9480=0)*(ELCC_Table!$G$4:$G$9480=0)*(ELCC_Table!$H$4:$H$9480=0)*ELCC_Table!$I$4:$I$9480))*DC$28/((DC35-DC34)*DC$29)","v":0.31118561975062375},{"$f":"(SUMPRODUCT((ELCC_Table!$C$4:$C$9480=0)*(ELCC_Table!$D$4:$D$9480=0)*(ELCC_Table!$E$4:$E$9480=DD35)*(ELCC_Table!$F$4:$F$9480=0)*(ELCC_Table!$G$4:$G$9480=0)*(ELCC_Table!$H$4:$H$9480=0)*ELCC_Table!$I$4:$I$9480)-SUMPRODUCT((ELCC_Table!$C$4:$C$9480=0)*(ELCC_Table!$D$4:$D$9480=0)*(ELCC_Table!$E$4:$E$9480=DD34)*(ELCC_Table!$F$4:$F$9480=0)*(ELCC_Table!$G$4:$G$9480=0)*(ELCC_Table!$H$4:$H$9480=0)*ELCC_Table!$I$4:$I$9480))*DD$28/((DD35-DD34)*DD$29)","v":0.31334704601179791},{"$f":"(SUMPRODUCT((ELCC_Table!$C$4:$C$9480=0)*(ELCC_Table!$D$4:$D$9480=0)*(ELCC_Table!$E$4:$E$9480=DE35)*(ELCC_Table!$F$4:$F$9480=0)*(ELCC_Table!$G$4:$G$9480=0)*(ELCC_Table!$H$4:$H$9480=0)*ELCC_Table!$I$4:$I$9480)-SUMPRODUCT((ELCC_Table!$C$4:$C$9480=0)*(ELCC_Table!$D$4:$D$9480=0)*(ELCC_Table!$E$4:$E$9480=DE34)*(ELCC_Table!$F$4:$F$9480=0)*(ELCC_Table!$G$4:$G$9480=0)*(ELCC_Table!$H$4:$H$9480=0)*ELCC_Table!$I$4:$I$9480))*DE$28/((DE35-DE34)*DE$29)","v":0.29728977033598536},{"$f":"(SUMPRODUCT((ELCC_Table!$C$4:$C$9480=0)*(ELCC_Table!$D$4:$D$9480=0)*(ELCC_Table!$E$4:$E$9480=DF35)*(ELCC_Table!$F$4:$F$9480=0)*(ELCC_Table!$G$4:$G$9480=0)*(ELCC_Table!$H$4:$H$9480=0)*ELCC_Table!$I$4:$I$9480)-SUMPRODUCT((ELCC_Table!$C$4:$C$9480=0)*(ELCC_Table!$D$4:$D$9480=0)*(ELCC_Table!$E$4:$E$9480=DF34)*(ELCC_Table!$F$4:$F$9480=0)*(ELCC_Table!$G$4:$G$9480=0)*(ELCC_Table!$H$4:$H$9480=0)*ELCC_Table!$I$4:$I$9480))*DF$28/((DF35-DF34)*DF$29)","v":0.29766678870404856},{"$f":"(SUMPRODUCT((ELCC_Table!$C$4:$C$9480=0)*(ELCC_Table!$D$4:$D$9480=0)*(ELCC_Table!$E$4:$E$9480=DG35)*(ELCC_Table!$F$4:$F$9480=0)*(ELCC_Table!$G$4:$G$9480=0)*(ELCC_Table!$H$4:$H$9480=0)*ELCC_Table!$I$4:$I$9480)-SUMPRODUCT((ELCC_Table!$C$4:$C$9480=0)*(ELCC_Table!$D$4:$D$9480=0)*(ELCC_Table!$E$4:$E$9480=DG34)*(ELCC_Table!$F$4:$F$9480=0)*(ELCC_Table!$G$4:$G$9480=0)*(ELCC_Table!$H$4:$H$9480=0)*ELCC_Table!$I$4:$I$9480))*DG$28/((DG35-DG34)*DG$29)","v":0.29932787842835124},{"$f":"(SUMPRODUCT((ELCC_Table!$C$4:$C$9480=0)*(ELCC_Table!$D$4:$D$9480=0)*(ELCC_Table!$E$4:$E$9480=DH35)*(ELCC_Table!$F$4:$F$9480=0)*(ELCC_Table!$G$4:$G$9480=0)*(ELCC_Table!$H$4:$H$9480=0)*ELCC_Table!$I$4:$I$9480)-SUMPRODUCT((ELCC_Table!$C$4:$C$9480=0)*(ELCC_Table!$D$4:$D$9480=0)*(ELCC_Table!$E$4:$E$9480=DH34)*(ELCC_Table!$F$4:$F$9480=0)*(ELCC_Table!$G$4:$G$9480=0)*(ELCC_Table!$H$4:$H$9480=0)*ELCC_Table!$I$4:$I$9480))*DH$28/((DH35-DH34)*DH$29)","v":0.30046179966401171},{"$f":"(SUMPRODUCT((ELCC_Table!$C$4:$C$9480=0)*(ELCC_Table!$D$4:$D$9480=0)*(ELCC_Table!$E$4:$E$9480=DI35)*(ELCC_Table!$F$4:$F$9480=0)*(ELCC_Table!$G$4:$G$9480=0)*(ELCC_Table!$H$4:$H$9480=0)*ELCC_Table!$I$4:$I$9480)-SUMPRODUCT((ELCC_Table!$C$4:$C$9480=0)*(ELCC_Table!$D$4:$D$9480=0)*(ELCC_Table!$E$4:$E$9480=DI34)*(ELCC_Table!$F$4:$F$9480=0)*(ELCC_Table!$G$4:$G$9480=0)*(ELCC_Table!$H$4:$H$9480=0)*ELCC_Table!$I$4:$I$9480))*DI$28/((DI35-DI34)*DI$29)","v":0.30016288095684779},{"$f":"(SUMPRODUCT((ELCC_Table!$C$4:$C$9480=0)*(ELCC_Table!$D$4:$D$9480=0)*(ELCC_Table!$E$4:$E$9480=DJ35)*(ELCC_Table!$F$4:$F$9480=0)*(ELCC_Table!$G$4:$G$9480=0)*(ELCC_Table!$H$4:$H$9480=0)*ELCC_Table!$I$4:$I$9480)-SUMPRODUCT((ELCC_Table!$C$4:$C$9480=0)*(ELCC_Table!$D$4:$D$9480=0)*(ELCC_Table!$E$4:$E$9480=DJ34)*(ELCC_Table!$F$4:$F$9480=0)*(ELCC_Table!$G$4:$G$9480=0)*(ELCC_Table!$H$4:$H$9480=0)*ELCC_Table!$I$4:$I$9480))*DJ$28/((DJ35-DJ34)*DJ$29)","v":0.3000671061856186},{"$f":"(SUMPRODUCT((ELCC_Table!$C$4:$C$9480=0)*(ELCC_Table!$D$4:$D$9480=0)*(ELCC_Table!$E$4:$E$9480=DK35)*(ELCC_Table!$F$4:$F$9480=0)*(ELCC_Table!$G$4:$G$9480=0)*(ELCC_Table!$H$4:$H$9480=0)*ELCC_Table!$I$4:$I$9480)-SUMPRODUCT((ELCC_Table!$C$4:$C$9480=0)*(ELCC_Table!$D$4:$D$9480=0)*(ELCC_Table!$E$4:$E$9480=DK34)*(ELCC_Table!$F$4:$F$9480=0)*(ELCC_Table!$G$4:$G$9480=0)*(ELCC_Table!$H$4:$H$9480=0)*ELCC_Table!$I$4:$I$9480))*DK$28/((DK35-DK34)*DK$29)","v":0.30000037439137534},{"$f":"(SUMPRODUCT((ELCC_Table!$C$4:$C$9480=0)*(ELCC_Table!$D$4:$D$9480=0)*(ELCC_Table!$E$4:$E$9480=DL35)*(ELCC_Table!$F$4:$F$9480=0)*(ELCC_Table!$G$4:$G$9480=0)*(ELCC_Table!$H$4:$H$9480=0)*ELCC_Table!$I$4:$I$9480)-SUMPRODUCT((ELCC_Table!$C$4:$C$9480=0)*(ELCC_Table!$D$4:$D$9480=0)*(ELCC_Table!$E$4:$E$9480=DL34)*(ELCC_Table!$F$4:$F$9480=0)*(ELCC_Table!$G$4:$G$9480=0)*(ELCC_Table!$H$4:$H$9480=0)*ELCC_Table!$I$4:$I$9480))*DL$28/((DL35-DL34)*DL$29)","v":0.2999516130181642},{"$f":"(SUMPRODUCT((ELCC_Table!$C$4:$C$9480=0)*(ELCC_Table!$D$4:$D$9480=0)*(ELCC_Table!$E$4:$E$9480=DM35)*(ELCC_Table!$F$4:$F$9480=0)*(ELCC_Table!$G$4:$G$9480=0)*(ELCC_Table!$H$4:$H$9480=0)*ELCC_Table!$I$4:$I$9480)-SUMPRODUCT((ELCC_Table!$C$4:$C$9480=0)*(ELCC_Table!$D$4:$D$9480=0)*(ELCC_Table!$E$4:$E$9480=DM34)*(ELCC_Table!$F$4:$F$9480=0)*(ELCC_Table!$G$4:$G$9480=0)*(ELCC_Table!$H$4:$H$9480=0)*ELCC_Table!$I$4:$I$9480))*DM$28/((DM35-DM34)*DM$29)","v":0.29994262702010821},{"$f":"(SUMPRODUCT((ELCC_Table!$C$4:$C$9480=0)*(ELCC_Table!$D$4:$D$9480=0)*(ELCC_Table!$E$4:$E$9480=DN35)*(ELCC_Table!$F$4:$F$9480=0)*(ELCC_Table!$G$4:$G$9480=0)*(ELCC_Table!$H$4:$H$9480=0)*ELCC_Table!$I$4:$I$9480)-SUMPRODUCT((ELCC_Table!$C$4:$C$9480=0)*(ELCC_Table!$D$4:$D$9480=0)*(ELCC_Table!$E$4:$E$9480=DN34)*(ELCC_Table!$F$4:$F$9480=0)*(ELCC_Table!$G$4:$G$9480=0)*(ELCC_Table!$H$4:$H$9480=0)*ELCC_Table!$I$4:$I$9480))*DN$28/((DN35-DN34)*DN$29)","v":0.29965174695669194},{"$f":"(SUMPRODUCT((ELCC_Table!$C$4:$C$9480=0)*(ELCC_Table!$D$4:$D$9480=0)*(ELCC_Table!$E$4:$E$9480=DO35)*(ELCC_Table!$F$4:$F$9480=0)*(ELCC_Table!$G$4:$G$9480=0)*(ELCC_Table!$H$4:$H$9480=0)*ELCC_Table!$I$4:$I$9480)-SUMPRODUCT((ELCC_Table!$C$4:$C$9480=0)*(ELCC_Table!$D$4:$D$9480=0)*(ELCC_Table!$E$4:$E$9480=DO34)*(ELCC_Table!$F$4:$F$9480=0)*(ELCC_Table!$G$4:$G$9480=0)*(ELCC_Table!$H$4:$H$9480=0)*ELCC_Table!$I$4:$I$9480))*DO$28/((DO35-DO34)*DO$29)","v":0.29887644893680043},{"$f":"(SUMPRODUCT((ELCC_Table!$C$4:$C$9480=0)*(ELCC_Table!$D$4:$D$9480=0)*(ELCC_Table!$E$4:$E$9480=DP35)*(ELCC_Table!$F$4:$F$9480=0)*(ELCC_Table!$G$4:$G$9480=0)*(ELCC_Table!$H$4:$H$9480=0)*ELCC_Table!$I$4:$I$9480)-SUMPRODUCT((ELCC_Table!$C$4:$C$9480=0)*(ELCC_Table!$D$4:$D$9480=0)*(ELCC_Table!$E$4:$E$9480=DP34)*(ELCC_Table!$F$4:$F$9480=0)*(ELCC_Table!$G$4:$G$9480=0)*(ELCC_Table!$H$4:$H$9480=0)*ELCC_Table!$I$4:$I$9480))*DP$28/((DP35-DP34)*DP$29)","v":0.29843472990716163},{"$f":"(SUMPRODUCT((ELCC_Table!$C$4:$C$9480=0)*(ELCC_Table!$D$4:$D$9480=0)*(ELCC_Table!$E$4:$E$9480=DQ35)*(ELCC_Table!$F$4:$F$9480=0)*(ELCC_Table!$G$4:$G$9480=0)*(ELCC_Table!$H$4:$H$9480=0)*ELCC_Table!$I$4:$I$9480)-SUMPRODUCT((ELCC_Table!$C$4:$C$9480=0)*(ELCC_Table!$D$4:$D$9480=0)*(ELCC_Table!$E$4:$E$9480=DQ34)*(ELCC_Table!$F$4:$F$9480=0)*(ELCC_Table!$G$4:$G$9480=0)*(ELCC_Table!$H$4:$H$9480=0)*ELCC_Table!$I$4:$I$9480))*DQ$28/((DQ35-DQ34)*DQ$29)","v":0.29942659686401663},{"$f":"(SUMPRODUCT((ELCC_Table!$C$4:$C$9480=0)*(ELCC_Table!$D$4:$D$9480=0)*(ELCC_Table!$E$4:$E$9480=DR35)*(ELCC_Table!$F$4:$F$9480=0)*(ELCC_Table!$G$4:$G$9480=0)*(ELCC_Table!$H$4:$H$9480=0)*ELCC_Table!$I$4:$I$9480)-SUMPRODUCT((ELCC_Table!$C$4:$C$9480=0)*(ELCC_Table!$D$4:$D$9480=0)*(ELCC_Table!$E$4:$E$9480=DR34)*(ELCC_Table!$F$4:$F$9480=0)*(ELCC_Table!$G$4:$G$9480=0)*(ELCC_Table!$H$4:$H$9480=0)*ELCC_Table!$I$4:$I$9480))*DR$28/((DR35-DR34)*DR$29)","v":0.30039460709079596},{"$f":"(SUMPRODUCT((ELCC_Table!$C$4:$C$9480=0)*(ELCC_Table!$D$4:$D$9480=0)*(ELCC_Table!$E$4:$E$9480=DS35)*(ELCC_Table!$F$4:$F$9480=0)*(ELCC_Table!$G$4:$G$9480=0)*(ELCC_Table!$H$4:$H$9480=0)*ELCC_Table!$I$4:$I$9480)-SUMPRODUCT((ELCC_Table!$C$4:$C$9480=0)*(ELCC_Table!$D$4:$D$9480=0)*(ELCC_Table!$E$4:$E$9480=DS34)*(ELCC_Table!$F$4:$F$9480=0)*(ELCC_Table!$G$4:$G$9480=0)*(ELCC_Table!$H$4:$H$9480=0)*ELCC_Table!$I$4:$I$9480))*DS$28/((DS35-DS34)*DS$29)","v":0.30133396138206159},{"$f":"(SUMPRODUCT((ELCC_Table!$C$4:$C$9480=0)*(ELCC_Table!$D$4:$D$9480=0)*(ELCC_Table!$E$4:$E$9480=DT35)*(ELCC_Table!$F$4:$F$9480=0)*(ELCC_Table!$G$4:$G$9480=0)*(ELCC_Table!$H$4:$H$9480=0)*ELCC_Table!$I$4:$I$9480)-SUMPRODUCT((ELCC_Table!$C$4:$C$9480=0)*(ELCC_Table!$D$4:$D$9480=0)*(ELCC_Table!$E$4:$E$9480=DT34)*(ELCC_Table!$F$4:$F$9480=0)*(ELCC_Table!$G$4:$G$9480=0)*(ELCC_Table!$H$4:$H$9480=0)*ELCC_Table!$I$4:$I$9480))*DT$28/((DT35-DT34)*DT$29)","v":0.30223878902754397}]
[]
[null,"(GWh)","CSP - No Storage","GWh",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Z19","v":0},0,0,1762.04,1762.04,1762.04,1762.04,1762.04,1818.8066183898227,1923.4013569562048,1985.7887259278311,1985.7887259278311,1985.7887259278311,1985.7887259278311,1985.7887259278311,1985.7887259278311,2023.5649467115052,2050.0266411185103,2050.0266411185103,null,{"$f":"AT19","v":638.40499999999997},638.40499999999997,638.40499999999997,973.55499999999995,966.87,966.87,914.44,982.7700000000001,884.34986909128133,725.50269023505734,622.40720491327113,622.40720491327113,622.40720491327113,622.40720491327113,622.40720491327113,622.40720491327113,549.58088595886011,510.45735374493267,510.45735374493267,null,{"$f":"BN19","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,4.7116529917580952,7.5234697228642773,7.5234697228642773,null,{"$f":"CH19","v":0},0,0,0,6.6850000185599994,6.6850000185599994,6.6850000185599994,6.6850000185599994,48.3385125172559,102.59095297029776,143.29906910925766,143.29906910925766,143.29906910925766,143.29906910925766,143.29906910925766,143.29906910925766,173.63751410423666,183.48753508805302,183.48753508805302,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Solar PV - Utility","GWh",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Z22","v":276.33786382799997},541.75871597800005,2001.8202900080005,5593.2960630079988,6372.0814630080022,7137.6125456040008,9739.6099822473625,11469.156671047411,12258.763640411335,13978.741397695383,16267.079802280954,16267.19542671053,16267.19542671053,16276.769434495578,16485.899310489553,17739.20475832139,18255.28528207363,19627.03413075861,20650.403743144689,null,{"$f":"AT22","v":49.67},80.680000000000021,409.38000000000017,1576.8771999999988,4152.3214931879966,8094.4238226120169,9324.7498736116031,10172.629302512609,13234.925783206985,15513.728240106548,16482.461893326315,16482.310331909783,16482.310331909783,16482.310331909783,16482.310331909783,18494.476299325102,19064.087940974139,20302.978142966924,22006.777979733331,null,{"$f":"BN22","v":0},0,1511.4760747,2365.4512593999998,2436.7420594,2978.9725793999996,2978.9725793999996,2978.9725793999996,2978.9725793999996,2978.9725793999996,2978.9725793999996,2978.9725793999996,2978.9725793999996,3017.1486433258106,3017.1486433258106,3168.5686121077247,3223.4072716797455,3427.7417861456843,3646.3795479598689,null,{"$f":"CH22","v":59.344700000000003},59.344700000000003,66.208200000000005,68.086300000000008,254.00950001278002,254.00950001278002,3380.7123021197367,4304.8122507027929,4714.3749655570919,5836.6703188327037,6547.9039927767908,6547.9399297639429,6547.9399297639429,6582.125303264198,6582.125303264198,7557.1220617409645,7749.226312894014,8604.9302335274897,9497.2308212739736,null,29.013120000000001,29.013120000000001,29.013120000000001,29.013120000000001,29.013120000000001,29.013120000000001,29.013120000000001,29.013120000000001,29.013120000000001,29.013120000000001,29.013120000000001,29.013120000000001,29.013120000000001,29.013120000000001,29.013120000000001,29.013120000000001,29.013120000000001,29.013120000000001,29.013120000000001]
[null,null,"Wind - Inland","GWh",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Z24","v":327.57600000000002},1048.3012250000002,1094.7112250000002,1094.7112250000002,1163.6412250000003,1208.2704250000002,1715.2054220306939,1811.5563970216474,2085.5293487242238,2261.4338937505372,2444.5654021207929,2531.4259019894757,2548.3333510430357,2572.8635969911857,2446.7219907173994,2473.7219907101994,3199.7809256905393,3681.6216579774755,3825.521089360971,null,{"$f":"AT24","v":4763.0485980000012},5914.0741980000003,5914.0741980000003,5673.1241980000004,5855.4359979999999,5505.565998,5618.980246303182,6310.7756844086043,6195.2309731148689,5928.0861708087705,5710.0827144990963,5678.1848996324507,5679.307960597971,5679.307960597971,5650.6395605979706,5650.6395605979706,6452.0098949813919,6758.6402049790804,6998.2172109157027,null,{"$f":"BN24","v":459.32},1069.6548751999999,1858.9312297000001,1865.7312297000001,2298.1112297000004,2298.1112297000004,2298.1112297000004,2173.1112297000004,2000.1112297000002,2000.1112297000002,2000.1112297000002,2000.1112297000002,2024.0969467878119,2109.8924660522066,2112.8130125443117,2085.8130125443117,2162.9639549498147,2230.4539440719554,2261.1973326025814,null,{"$f":"CH24","v":193.90097869499999},424.92836729500004,352.17490729500003,592.40990715069859,1214.959907298655,3027.3443409841093,3692.3960339650375,3628.3419008922906,3806.2479283609068,3897.4881856172774,3936.9739733198885,3967.1900744025597,4010.0512748932679,4095.4243324741224,4247.3137924880866,4247.3137924880866,4517.579771493216,4721.4084922926804,4846.8778687973218,null,524.76740522,984.89642222000009,984.89642222000009,984.89642220799999,984.89642220799999,984.89642215399999,984.89642215399999,984.89642215399999,984.89642215399999,984.89642215399999,984.89642215399999,984.89642215399999,984.89642208278326,984.89642208278326,984.89642208278326,984.89642208278326,984.89642208278326,984.89642206075155,984.89642206075155]
[null,"Non-Dispatchable Generation","Baseload","%",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Z41/Z$29","v":2.5665384330475025E-2},2.7128011097226203E-2,2.7972532012706813E-2,2.3005574372905315E-2,2.2338050490757752E-2,2.2444614710629113E-2,2.1743394027606718E-2,2.001346831631504E-2,2.0638750467964557E-2,2.0662783962853225E-2,1.7063596643972698E-2,1.7268046049930121E-2,1.7445493920279331E-2,1.746072651705197E-2,1.7351044815229894E-2,1.7393092626243636E-2,1.9627200284798897E-2,1.9696653412864779E-2,1.9822787978798544E-2,null,{"$f":"AT41/AT$29","v":1.950547617552369E-2},1.9695591862471697E-2,1.9500922706303284E-2,1.9205625125359487E-2,1.9221667174171501E-2,1.7651334613364898E-2,1.9585990179219019E-2,1.9463339449585088E-2,1.8221174581798599E-2,1.7698341941808759E-2,2.1297593843296825E-2,2.1324699052485584E-2,2.1250188981089463E-2,2.1154484486808029E-2,2.1073856836862991E-2,2.1053444620585806E-2,1.617536726717092E-2,1.625841360521085E-2,1.6418695284852739E-2,null,{"$f":"BN41/BN$29","v":2.3643869168671807E-3},2.3874320883290876E-3,-1.0502124971887173E-3,6.7573260896715485E-5,3.5150331685191582E-4,7.5133338980702344E-4,6.6192635729173262E-4,6.6248807311006447E-4,6.0726168921685351E-4,6.0646294334661122E-4,6.0313446440762148E-4,4.5638886657116423E-4,5.4333987503310131E-4,7.6288078540060877E-4,7.9003574580829958E-4,7.8927051424034389E-4,1.1756870243262358E-3,1.184126462394602E-3,1.2124910563299964E-3,null,{"$f":"CH41/CH$29","v":6.83577809617965E-3},8.0505872331633095E-3,1.0875596045440852E-2,1.7196639084607047E-2,1.9216627119160213E-2,2.0920390345894189E-2,2.2511825686453317E-2,2.3619474553924349E-2,2.4588481704917557E-2,2.6036862099657943E-2,2.7559927292730484E-2,2.7532708120172601E-2,2.7870247446146051E-2,2.7936497166700429E-2,2.7856940757712414E-2,2.7771511289625597E-2,2.9958110425163532E-2,2.995759047765895E-2,2.9568535235670445E-2,null,{"$f":"DB41/DB$29","v":9.9516545689799958E-4},2.8987449161733845E-3,3.9324519732082822E-3,2.8256579957063829E-3,2.8280182075296014E-3,6.926562941283119E-3,7.2375775764416846E-3,8.5621276207874675E-3,1.0027184134063961E-2,1.0504533755011633E-2,9.0194772104884493E-3,8.9551899622146817E-3,8.9231205297469994E-3,9.1343853299583576E-3,9.099570772160637E-3,1.0367247135213298E-2,1.0356269257308376E-2,1.034421187272107E-2,1.033088795874885E-2]
[null,null,"Solar PV - Utility","%",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Z45/Z$29","v":1.1652312466805196E-3},2.3066946710714274E-3,8.4390860821227792E-3,2.3214621591929996E-2,2.6469011693428517E-2,2.9653226073928333E-2,4.0585368131743509E-2,4.7833019636379683E-2,5.1090382930150231E-2,5.8182039780433903E-2,6.7334919592779791E-2,6.7060798524840523E-2,6.6820647086557744E-2,6.6558856849831843E-2,6.7157089270228593E-2,7.2192570424222807E-2,7.4214175113624575E-2,7.9697920918952281E-2,8.3745427861691382E-2,null,{"$f":"AT45/AT$29","v":2.0944301740222476E-4},3.4351847155071922E-4,1.7258257784396908E-3,6.5447290975789232E-3,1.7248342915281028E-2,3.36283005019564E-2,3.8856628452963032E-2,4.24257503090033E-2,5.5158696761811017E-2,6.4570931525890538E-2,6.8226458575715784E-2,6.7947600271475367E-2,6.7704273107289964E-2,6.7399353314614635E-2,6.7142469178820094E-2,7.5266270438184499E-2,7.7502243266629592E-2,8.2442672472942444E-2,8.9246053524828811E-2,null,{"$f":"BN45/BN$29","v":0},0,6.3719389643170027E-3,9.8176558620416982E-3,1.0121991446368094E-2,1.2376147738558203E-2,1.241350516187927E-2,1.2424039358219329E-2,1.2415350706187241E-2,1.2399020497514001E-2,1.2330970373359109E-2,1.2280683591600818E-2,1.2236705233267876E-2,1.233770407905335E-2,1.2290680475796477E-2,1.2895003794703055E-2,1.3104287773463818E-2,1.391875573165206E-2,1.4787488864056368E-2,null,{"$f":"CH45/CH$29","v":2.5023823303462465E-4},2.5267725134650424E-4,2.7911431507179321E-4,2.8258788240231278E-4,1.0551309591868227E-3,1.0552829928325951E-3,1.4087571635736455E-2,1.7953557948911493E-2,1.9647921220426089E-2,2.4293273265044369E-2,2.7103978969417981E-2,2.6993594707889531E-2,2.68969279407749E-2,2.691558282438708E-2,2.681299747462899E-2,3.0754933723325936E-2,3.1503338879341654E-2,3.494134899322502E-2,3.8514968933373209E-2,null,1.2233934763545068E-4,1.2353176298113039E-4,1.2231078804280653E-4,1.2041711978304281E-4,1.2051770163345138E-4,1.2053506700918975E-4,1.2089890231710762E-4,1.2100149805922059E-4,1.2091687663444199E-4,1.207578317653693E-4,1.2009507090890031E-4,1.1960531264672088E-4,1.1917699403897673E-4,1.1864025650903607E-4,1.1818807413242629E-4,1.1807359672331932E-4,1.1794856859273479E-4,1.1781124585442906E-4,1.1765949848845876E-4]
[null,null,"Wind - Coastal","%",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Z46/Z$29","v":8.2487835139032246E-3},1.1228737408661971E-2,1.1117753750417816E-2,1.0820185251859848E-2,8.9343053779744122E-3,8.662981773031108E-3,8.280589465352985E-3,8.1877851998650754E-3,1.1958354411655825E-2,1.1942625301173784E-2,1.3759592577827162E-2,1.3703479749063977E-2,1.3654406215142403E-2,1.3592910854197782E-2,1.3541103188604712E-2,1.3527987225586782E-2,1.8606439271780288E-2,1.9145739069404817E-2,1.804490090473038E-2,null,{"$f":"AT46/AT$29","v":0},0,0,0,0,0,6.2327431298085924E-5,8.704712347286161E-5,8.8171224485772548E-5,8.8055250758658233E-5,1.4967489460114294E-3,1.4906450721624059E-3,1.4853069228125092E-3,1.4786175447544134E-3,1.4729819804429603E-3,1.4715552446067082E-3,7.0910286913700611E-3,7.5810496779711726E-3,8.1512357272632268E-3,null,{"$f":"BN46/BN$29","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,5.4115790482126079E-4,6.2271039751849897E-4,7.175616452782845E-4,null,{"$f":"CH46/CH$29","v":0},0,0,1.2543865085607326E-4,2.1731520182107795E-3,2.6625123583532734E-3,3.3812661707642837E-3,3.459299976473278E-3,5.4156143968429838E-3,5.4084911092865413E-3,6.3701402742828679E-3,6.3441622819559512E-3,6.3214432012079535E-3,6.2929733120583179E-3,6.268988437851882E-3,6.2629162722856449E-3,8.1520042940961476E-3,8.4866740091773148E-3,8.8763159147195719E-3,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"(% of net energy)","CSP - No Storage","%",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUMPRODUCT((ABS(Z49-INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C56,ELCC_Table!$K$3:$P$3,0)))=MIN(ABS(Z49-INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C56,ELCC_Table!$K$3:$P$3,0)))))*INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C56,ELCC_Table!$K$3:$P$3,0)))","v":0},{"$f":"SUMPRODUCT((ABS(AA49-INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C56,ELCC_Table!$K$3:$P$3,0)))=MIN(ABS(AA49-INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C56,ELCC_Table!$K$3:$P$3,0)))))*INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C56,ELCC_Table!$K$3:$P$3,0)))","v":0},{"$f":"SUMPRODUCT((ABS(AB49-INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C56,ELCC_Table!$K$3:$P$3,0)))=MIN(ABS(AB49-INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C56,ELCC_Table!$K$3:$P$3,0)))))*INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C56,ELCC_Table!$K$3:$P$3,0)))","v":0},{"$f":"SUMPRODUCT((ABS(AC49-INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C56,ELCC_Table!$K$3:$P$3,0)))=MIN(ABS(AC49-INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C56,ELCC_Table!$K$3:$P$3,0)))))*INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C56,ELCC_Table!$K$3:$P$3,0)))","v":0},{"$f":"SUMPRODUCT((ABS(AD49-INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C56,ELCC_Table!$K$3:$P$3,0)))=MIN(ABS(AD49-INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C56,ELCC_Table!$K$3:$P$3,0)))))*INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C56,ELCC_Table!$K$3:$P$3,0)))","v":0},{"$f":"SUMPRODUCT((ABS(AE49-INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C56,ELCC_Table!$K$3:$P$3,0)))=MIN(ABS(AE49-INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C56,ELCC_Table!$K$3:$P$3,0)))))*INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C56,ELCC_Table!$K$3:$P$3,0)))","v":0},{"$f":"SUMPRODUCT((ABS(AF49-INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C56,ELCC_Table!$K$3:$P$3,0)))=MIN(ABS(AF49-INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C56,ELCC_Table!$K$3:$P$3,0)))))*INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C56,ELCC_Table!$K$3:$P$3,0)))","v":0},{"$f":"SUMPRODUCT((ABS(AG49-INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C56,ELCC_Table!$K$3:$P$3,0)))=MIN(ABS(AG49-INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C56,ELCC_Table!$K$3:$P$3,0)))))*INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C56,ELCC_Table!$K$3:$P$3,0)))","v":0},{"$f":"SUMPRODUCT((ABS(AH49-INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C56,ELCC_Table!$K$3:$P$3,0)))=MIN(ABS(AH49-INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C56,ELCC_Table!$K$3:$P$3,0)))))*INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C56,ELCC_Table!$K$3:$P$3,0)))","v":1.4999999999999999E-2},{"$f":"SUMPRODUCT((ABS(AI49-INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C56,ELCC_Table!$K$3:$P$3,0)))=MIN(ABS(AI49-INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C56,ELCC_Table!$K$3:$P$3,0)))))*INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C56,ELCC_Table!$K$3:$P$3,0)))","v":1.4999999999999999E-2},{"$f":"SUMPRODUCT((ABS(AJ49-INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C56,ELCC_Table!$K$3:$P$3,0)))=MIN(ABS(AJ49-INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C56,ELCC_Table!$K$3:$P$3,0)))))*INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C56,ELCC_Table!$K$3:$P$3,0)))","v":1.4999999999999999E-2},{"$f":"SUMPRODUCT((ABS(AK49-INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C56,ELCC_Table!$K$3:$P$3,0)))=MIN(ABS(AK49-INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C56,ELCC_Table!$K$3:$P$3,0)))))*INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C56,ELCC_Table!$K$3:$P$3,0)))","v":1.4999999999999999E-2},{"$f":"SUMPRODUCT((ABS(AL49-INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C56,ELCC_Table!$K$3:$P$3,0)))=MIN(ABS(AL49-INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C56,ELCC_Table!$K$3:$P$3,0)))))*INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C56,ELCC_Table!$K$3:$P$3,0)))","v":1.4999999999999999E-2},{"$f":"SUMPRODUCT((ABS(AM49-INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C56,ELCC_Table!$K$3:$P$3,0)))=MIN(ABS(AM49-INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C56,ELCC_Table!$K$3:$P$3,0)))))*INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C56,ELCC_Table!$K$3:$P$3,0)))","v":1.4999999999999999E-2},{"$f":"SUMPRODUCT((ABS(AN49-INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C56,ELCC_Table!$K$3:$P$3,0)))=MIN(ABS(AN49-INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C56,ELCC_Table!$K$3:$P$3,0)))))*INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C56,ELCC_Table!$K$3:$P$3,0)))","v":1.4999999999999999E-2},{"$f":"SUMPRODUCT((ABS(AO49-INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C56,ELCC_Table!$K$3:$P$3,0)))=MIN(ABS(AO49-INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C56,ELCC_Table!$K$3:$P$3,0)))))*INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C56,ELCC_Table!$K$3:$P$3,0)))","v":1.4999999999999999E-2},{"$f":"SUMPRODUCT((ABS(AP49-INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C56,ELCC_Table!$K$3:$P$3,0)))=MIN(ABS(AP49-INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C56,ELCC_Table!$K$3:$P$3,0)))))*INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C56,ELCC_Table!$K$3:$P$3,0)))","v":1.4999999999999999E-2},{"$f":"SUMPRODUCT((ABS(AQ49-INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C56,ELCC_Table!$K$3:$P$3,0)))=MIN(ABS(AQ49-INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C56,ELCC_Table!$K$3:$P$3,0)))))*INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C56,ELCC_Table!$K$3:$P$3,0)))","v":1.4999999999999999E-2},{"$f":"SUMPRODUCT((ABS(AR49-INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C56,ELCC_Table!$K$3:$P$3,0)))=MIN(ABS(AR49-INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C56,ELCC_Table!$K$3:$P$3,0)))))*INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C56,ELCC_Table!$K$3:$P$3,0)))","v":1.4999999999999999E-2},null,{"$f":"SUMPRODUCT((ABS(AT49-INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C56,ELCC_Table!$K$3:$P$3,0)))=MIN(ABS(AT49-INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C56,ELCC_Table!$K$3:$P$3,0)))))*INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C56,ELCC_Table!$K$3:$P$3,0)))","v":0},{"$f":"SUMPRODUCT((ABS(AU49-INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C56,ELCC_Table!$K$3:$P$3,0)))=MIN(ABS(AU49-INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C56,ELCC_Table!$K$3:$P$3,0)))))*INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C56,ELCC_Table!$K$3:$P$3,0)))","v":0},{"$f":"SUMPRODUCT((ABS(AV49-INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C56,ELCC_Table!$K$3:$P$3,0)))=MIN(ABS(AV49-INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C56,ELCC_Table!$K$3:$P$3,0)))))*INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C56,ELCC_Table!$K$3:$P$3,0)))","v":0},{"$f":"SUMPRODUCT((ABS(AW49-INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C56,ELCC_Table!$K$3:$P$3,0)))=MIN(ABS(AW49-INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C56,ELCC_Table!$K$3:$P$3,0)))))*INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C56,ELCC_Table!$K$3:$P$3,0)))","v":0},{"$f":"SUMPRODUCT((ABS(AX49-INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C56,ELCC_Table!$K$3:$P$3,0)))=MIN(ABS(AX49-INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C56,ELCC_Table!$K$3:$P$3,0)))))*INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C56,ELCC_Table!$K$3:$P$3,0)))","v":0},{"$f":"SUMPRODUCT((ABS(AY49-INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C56,ELCC_Table!$K$3:$P$3,0)))=MIN(ABS(AY49-INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C56,ELCC_Table!$K$3:$P$3,0)))))*INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C56,ELCC_Table!$K$3:$P$3,0)))","v":0},{"$f":"SUMPRODUCT((ABS(AZ49-INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C56,ELCC_Table!$K$3:$P$3,0)))=MIN(ABS(AZ49-INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C56,ELCC_Table!$K$3:$P$3,0)))))*INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C56,ELCC_Table!$K$3:$P$3,0)))","v":0},{"$f":"SUMPRODUCT((ABS(BA49-INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C56,ELCC_Table!$K$3:$P$3,0)))=MIN(ABS(BA49-INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C56,ELCC_Table!$K$3:$P$3,0)))))*INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C56,ELCC_Table!$K$3:$P$3,0)))","v":0},{"$f":"SUMPRODUCT((ABS(BB49-INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C56,ELCC_Table!$K$3:$P$3,0)))=MIN(ABS(BB49-INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C56,ELCC_Table!$K$3:$P$3,0)))))*INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C56,ELCC_Table!$K$3:$P$3,0)))","v":0},{"$f":"SUMPRODUCT((ABS(BC49-INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C56,ELCC_Table!$K$3:$P$3,0)))=MIN(ABS(BC49-INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C56,ELCC_Table!$K$3:$P$3,0)))))*INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C56,ELCC_Table!$K$3:$P$3,0)))","v":0},{"$f":"SUMPRODUCT((ABS(BD49-INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C56,ELCC_Table!$K$3:$P$3,0)))=MIN(ABS(BD49-INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C56,ELCC_Table!$K$3:$P$3,0)))))*INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C56,ELCC_Table!$K$3:$P$3,0)))","v":0},{"$f":"SUMPRODUCT((ABS(BE49-INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C56,ELCC_Table!$K$3:$P$3,0)))=MIN(ABS(BE49-INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C56,ELCC_Table!$K$3:$P$3,0)))))*INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C56,ELCC_Table!$K$3:$P$3,0)))","v":0},{"$f":"SUMPRODUCT((ABS(BF49-INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C56,ELCC_Table!$K$3:$P$3,0)))=MIN(ABS(BF49-INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C56,ELCC_Table!$K$3:$P$3,0)))))*INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C56,ELCC_Table!$K$3:$P$3,0)))","v":0},{"$f":"SUMPRODUCT((ABS(BG49-INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C56,ELCC_Table!$K$3:$P$3,0)))=MIN(ABS(BG49-INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C56,ELCC_Table!$K$3:$P$3,0)))))*INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C56,ELCC_Table!$K$3:$P$3,0)))","v":0},{"$f":"SUMPRODUCT((ABS(BH49-INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C56,ELCC_Table!$K$3:$P$3,0)))=MIN(ABS(BH49-INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C56,ELCC_Table!$K$3:$P$3,0)))))*INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C56,ELCC_Table!$K$3:$P$3,0)))","v":0},{"$f":"SUMPRODUCT((ABS(BI49-INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C56,ELCC_Table!$K$3:$P$3,0)))=MIN(ABS(BI49-INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C56,ELCC_Table!$K$3:$P$3,0)))))*INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C56,ELCC_Table!$K$3:$P$3,0)))","v":0},{"$f":"SUMPRODUCT((ABS(BJ49-INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C56,ELCC_Table!$K$3:$P$3,0)))=MIN(ABS(BJ49-INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C56,ELCC_Table!$K$3:$P$3,0)))))*INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C56,ELCC_Table!$K$3:$P$3,0)))","v":0},{"$f":"SUMPRODUCT((ABS(BK49-INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C56,ELCC_Table!$K$3:$P$3,0)))=MIN(ABS(BK49-INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C56,ELCC_Table!$K$3:$P$3,0)))))*INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C56,ELCC_Table!$K$3:$P$3,0)))","v":0},{"$f":"SUMPRODUCT((ABS(BL49-INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C56,ELCC_Table!$K$3:$P$3,0)))=MIN(ABS(BL49-INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C56,ELCC_Table!$K$3:$P$3,0)))))*INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C56,ELCC_Table!$K$3:$P$3,0)))","v":0},null,{"$f":"SUMPRODUCT((ABS(BN49-INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C56,ELCC_Table!$K$3:$P$3,0)))=MIN(ABS(BN49-INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C56,ELCC_Table!$K$3:$P$3,0)))))*INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C56,ELCC_Table!$K$3:$P$3,0)))","v":0},{"$f":"SUMPRODUCT((ABS(BO49-INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C56,ELCC_Table!$K$3:$P$3,0)))=MIN(ABS(BO49-INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C56,ELCC_Table!$K$3:$P$3,0)))))*INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C56,ELCC_Table!$K$3:$P$3,0)))","v":0},{"$f":"SUMPRODUCT((ABS(BP49-INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C56,ELCC_Table!$K$3:$P$3,0)))=MIN(ABS(BP49-INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C56,ELCC_Table!$K$3:$P$3,0)))))*INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C56,ELCC_Table!$K$3:$P$3,0)))","v":0},{"$f":"SUMPRODUCT((ABS(BQ49-INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C56,ELCC_Table!$K$3:$P$3,0)))=MIN(ABS(BQ49-INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C56,ELCC_Table!$K$3:$P$3,0)))))*INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C56,ELCC_Table!$K$3:$P$3,0)))","v":0},{"$f":"SUMPRODUCT((ABS(BR49-INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C56,ELCC_Table!$K$3:$P$3,0)))=MIN(ABS(BR49-INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C56,ELCC_Table!$K$3:$P$3,0)))))*INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C56,ELCC_Table!$K$3:$P$3,0)))","v":0},{"$f":"SUMPRODUCT((ABS(BS49-INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C56,ELCC_Table!$K$3:$P$3,0)))=MIN(ABS(BS49-INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C56,ELCC_Table!$K$3:$P$3,0)))))*INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C56,ELCC_Table!$K$3:$P$3,0)))","v":0},{"$f":"SUMPRODUCT((ABS(BT49-INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C56,ELCC_Table!$K$3:$P$3,0)))=MIN(ABS(BT49-INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C56,ELCC_Table!$K$3:$P$3,0)))))*INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C56,ELCC_Table!$K$3:$P$3,0)))","v":0},{"$f":"SUMPRODUCT((ABS(BU49-INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C56,ELCC_Table!$K$3:$P$3,0)))=MIN(ABS(BU49-INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C56,ELCC_Table!$K$3:$P$3,0)))))*INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C56,ELCC_Table!$K$3:$P$3,0)))","v":0},{"$f":"SUMPRODUCT((ABS(BV49-INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C56,ELCC_Table!$K$3:$P$3,0)))=MIN(ABS(BV49-INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C56,ELCC_Table!$K$3:$P$3,0)))))*INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C56,ELCC_Table!$K$3:$P$3,0)))","v":0},{"$f":"SUMPRODUCT((ABS(BW49-INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C56,ELCC_Table!$K$3:$P$3,0)))=MIN(ABS(BW49-INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C56,ELCC_Table!$K$3:$P$3,0)))))*INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C56,ELCC_Table!$K$3:$P$3,0)))","v":0},{"$f":"SUMPRODUCT((ABS(BX49-INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C56,ELCC_Table!$K$3:$P$3,0)))=MIN(ABS(BX49-INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C56,ELCC_Table!$K$3:$P$3,0)))))*INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C56,ELCC_Table!$K$3:$P$3,0)))","v":0},{"$f":"SUMPRODUCT((ABS(BY49-INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C56,ELCC_Table!$K$3:$P$3,0)))=MIN(ABS(BY49-INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C56,ELCC_Table!$K$3:$P$3,0)))))*INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C56,ELCC_Table!$K$3:$P$3,0)))","v":0},{"$f":"SUMPRODUCT((ABS(BZ49-INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C56,ELCC_Table!$K$3:$P$3,0)))=MIN(ABS(BZ49-INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C56,ELCC_Table!$K$3:$P$3,0)))))*INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C56,ELCC_Table!$K$3:$P$3,0)))","v":0},{"$f":"SUMPRODUCT((ABS(CA49-INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C56,ELCC_Table!$K$3:$P$3,0)))=MIN(ABS(CA49-INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C56,ELCC_Table!$K$3:$P$3,0)))))*INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C56,ELCC_Table!$K$3:$P$3,0)))","v":0},{"$f":"SUMPRODUCT((ABS(CB49-INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C56,ELCC_Table!$K$3:$P$3,0)))=MIN(ABS(CB49-INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C56,ELCC_Table!$K$3:$P$3,0)))))*INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C56,ELCC_Table!$K$3:$P$3,0)))","v":0},{"$f":"SUMPRODUCT((ABS(CC49-INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C56,ELCC_Table!$K$3:$P$3,0)))=MIN(ABS(CC49-INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C56,ELCC_Table!$K$3:$P$3,0)))))*INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C56,ELCC_Table!$K$3:$P$3,0)))","v":0},{"$f":"SUMPRODUCT((ABS(CD49-INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C56,ELCC_Table!$K$3:$P$3,0)))=MIN(ABS(CD49-INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C56,ELCC_Table!$K$3:$P$3,0)))))*INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C56,ELCC_Table!$K$3:$P$3,0)))","v":0},{"$f":"SUMPRODUCT((ABS(CE49-INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C56,ELCC_Table!$K$3:$P$3,0)))=MIN(ABS(CE49-INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C56,ELCC_Table!$K$3:$P$3,0)))))*INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C56,ELCC_Table!$K$3:$P$3,0)))","v":0},{"$f":"SUMPRODUCT((ABS(CF49-INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C56,ELCC_Table!$K$3:$P$3,0)))=MIN(ABS(CF49-INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C56,ELCC_Table!$K$3:$P$3,0)))))*INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C56,ELCC_Table!$K$3:$P$3,0)))","v":0},null,{"$f":"SUMPRODUCT((ABS(CH49-INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C56,ELCC_Table!$K$3:$P$3,0)))=MIN(ABS(CH49-INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C56,ELCC_Table!$K$3:$P$3,0)))))*INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C56,ELCC_Table!$K$3:$P$3,0)))","v":0},{"$f":"SUMPRODUCT((ABS(CI49-INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C56,ELCC_Table!$K$3:$P$3,0)))=MIN(ABS(CI49-INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C56,ELCC_Table!$K$3:$P$3,0)))))*INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C56,ELCC_Table!$K$3:$P$3,0)))","v":0},{"$f":"SUMPRODUCT((ABS(CJ49-INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C56,ELCC_Table!$K$3:$P$3,0)))=MIN(ABS(CJ49-INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C56,ELCC_Table!$K$3:$P$3,0)))))*INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C56,ELCC_Table!$K$3:$P$3,0)))","v":0},{"$f":"SUMPRODUCT((ABS(CK49-INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C56,ELCC_Table!$K$3:$P$3,0)))=MIN(ABS(CK49-INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C56,ELCC_Table!$K$3:$P$3,0)))))*INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C56,ELCC_Table!$K$3:$P$3,0)))","v":0},{"$f":"SUMPRODUCT((ABS(CL49-INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C56,ELCC_Table!$K$3:$P$3,0)))=MIN(ABS(CL49-INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C56,ELCC_Table!$K$3:$P$3,0)))))*INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C56,ELCC_Table!$K$3:$P$3,0)))","v":0},{"$f":"SUMPRODUCT((ABS(CM49-INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C56,ELCC_Table!$K$3:$P$3,0)))=MIN(ABS(CM49-INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C56,ELCC_Table!$K$3:$P$3,0)))))*INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C56,ELCC_Table!$K$3:$P$3,0)))","v":0},{"$f":"SUMPRODUCT((ABS(CN49-INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C56,ELCC_Table!$K$3:$P$3,0)))=MIN(ABS(CN49-INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C56,ELCC_Table!$K$3:$P$3,0)))))*INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C56,ELCC_Table!$K$3:$P$3,0)))","v":0},{"$f":"SUMPRODUCT((ABS(CO49-INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C56,ELCC_Table!$K$3:$P$3,0)))=MIN(ABS(CO49-INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C56,ELCC_Table!$K$3:$P$3,0)))))*INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C56,ELCC_Table!$K$3:$P$3,0)))","v":0},{"$f":"SUMPRODUCT((ABS(CP49-INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C56,ELCC_Table!$K$3:$P$3,0)))=MIN(ABS(CP49-INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C56,ELCC_Table!$K$3:$P$3,0)))))*INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C56,ELCC_Table!$K$3:$P$3,0)))","v":0},{"$f":"SUMPRODUCT((ABS(CQ49-INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C56,ELCC_Table!$K$3:$P$3,0)))=MIN(ABS(CQ49-INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C56,ELCC_Table!$K$3:$P$3,0)))))*INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C56,ELCC_Table!$K$3:$P$3,0)))","v":0},{"$f":"SUMPRODUCT((ABS(CR49-INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C56,ELCC_Table!$K$3:$P$3,0)))=MIN(ABS(CR49-INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C56,ELCC_Table!$K$3:$P$3,0)))))*INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C56,ELCC_Table!$K$3:$P$3,0)))","v":0},{"$f":"SUMPRODUCT((ABS(CS49-INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C56,ELCC_Table!$K$3:$P$3,0)))=MIN(ABS(CS49-INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C56,ELCC_Table!$K$3:$P$3,0)))))*INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C56,ELCC_Table!$K$3:$P$3,0)))","v":0},{"$f":"SUMPRODUCT((ABS(CT49-INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C56,ELCC_Table!$K$3:$P$3,0)))=MIN(ABS(CT49-INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C56,ELCC_Table!$K$3:$P$3,0)))))*INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C56,ELCC_Table!$K$3:$P$3,0)))","v":0},{"$f":"SUMPRODUCT((ABS(CU49-INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C56,ELCC_Table!$K$3:$P$3,0)))=MIN(ABS(CU49-INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C56,ELCC_Table!$K$3:$P$3,0)))))*INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C56,ELCC_Table!$K$3:$P$3,0)))","v":0},{"$f":"SUMPRODUCT((ABS(CV49-INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C56,ELCC_Table!$K$3:$P$3,0)))=MIN(ABS(CV49-INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C56,ELCC_Table!$K$3:$P$3,0)))))*INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C56,ELCC_Table!$K$3:$P$3,0)))","v":0},{"$f":"SUMPRODUCT((ABS(CW49-INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C56,ELCC_Table!$K$3:$P$3,0)))=MIN(ABS(CW49-INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C56,ELCC_Table!$K$3:$P$3,0)))))*INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C56,ELCC_Table!$K$3:$P$3,0)))","v":0},{"$f":"SUMPRODUCT((ABS(CX49-INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C56,ELCC_Table!$K$3:$P$3,0)))=MIN(ABS(CX49-INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C56,ELCC_Table!$K$3:$P$3,0)))))*INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C56,ELCC_Table!$K$3:$P$3,0)))","v":0},{"$f":"SUMPRODUCT((ABS(CY49-INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C56,ELCC_Table!$K$3:$P$3,0)))=MIN(ABS(CY49-INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C56,ELCC_Table!$K$3:$P$3,0)))))*INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C56,ELCC_Table!$K$3:$P$3,0)))","v":0},{"$f":"SUMPRODUCT((ABS(CZ49-INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C56,ELCC_Table!$K$3:$P$3,0)))=MIN(ABS(CZ49-INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C56,ELCC_Table!$K$3:$P$3,0)))))*INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C56,ELCC_Table!$K$3:$P$3,0)))","v":0},null,{"$f":"SUMPRODUCT((ABS(DB49-INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C56,ELCC_Table!$K$3:$P$3,0)))=MIN(ABS(DB49-INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C56,ELCC_Table!$K$3:$P$3,0)))))*INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C56,ELCC_Table!$K$3:$P$3,0)))","v":0},{"$f":"SUMPRODUCT((ABS(DC49-INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C56,ELCC_Table!$K$3:$P$3,0)))=MIN(ABS(DC49-INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C56,ELCC_Table!$K$3:$P$3,0)))))*INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C56,ELCC_Table!$K$3:$P$3,0)))","v":0},{"$f":"SUMPRODUCT((ABS(DD49-INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C56,ELCC_Table!$K$3:$P$3,0)))=MIN(ABS(DD49-INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C56,ELCC_Table!$K$3:$P$3,0)))))*INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C56,ELCC_Table!$K$3:$P$3,0)))","v":0},{"$f":"SUMPRODUCT((ABS(DE49-INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C56,ELCC_Table!$K$3:$P$3,0)))=MIN(ABS(DE49-INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C56,ELCC_Table!$K$3:$P$3,0)))))*INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C56,ELCC_Table!$K$3:$P$3,0)))","v":0},{"$f":"SUMPRODUCT((ABS(DF49-INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C56,ELCC_Table!$K$3:$P$3,0)))=MIN(ABS(DF49-INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C56,ELCC_Table!$K$3:$P$3,0)))))*INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C56,ELCC_Table!$K$3:$P$3,0)))","v":0},{"$f":"SUMPRODUCT((ABS(DG49-INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C56,ELCC_Table!$K$3:$P$3,0)))=MIN(ABS(DG49-INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C56,ELCC_Table!$K$3:$P$3,0)))))*INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C56,ELCC_Table!$K$3:$P$3,0)))","v":0},{"$f":"SUMPRODUCT((ABS(DH49-INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C56,ELCC_Table!$K$3:$P$3,0)))=MIN(ABS(DH49-INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C56,ELCC_Table!$K$3:$P$3,0)))))*INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C56,ELCC_Table!$K$3:$P$3,0)))","v":0},{"$f":"SUMPRODUCT((ABS(DI49-INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C56,ELCC_Table!$K$3:$P$3,0)))=MIN(ABS(DI49-INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C56,ELCC_Table!$K$3:$P$3,0)))))*INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C56,ELCC_Table!$K$3:$P$3,0)))","v":0},{"$f":"SUMPRODUCT((ABS(DJ49-INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C56,ELCC_Table!$K$3:$P$3,0)))=MIN(ABS(DJ49-INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C56,ELCC_Table!$K$3:$P$3,0)))))*INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C56,ELCC_Table!$K$3:$P$3,0)))","v":0},{"$f":"SUMPRODUCT((ABS(DK49-INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C56,ELCC_Table!$K$3:$P$3,0)))=MIN(ABS(DK49-INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C56,ELCC_Table!$K$3:$P$3,0)))))*INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C56,ELCC_Table!$K$3:$P$3,0)))","v":0},{"$f":"SUMPRODUCT((ABS(DL49-INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C56,ELCC_Table!$K$3:$P$3,0)))=MIN(ABS(DL49-INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C56,ELCC_Table!$K$3:$P$3,0)))))*INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C56,ELCC_Table!$K$3:$P$3,0)))","v":0},{"$f":"SUMPRODUCT((ABS(DM49-INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C56,ELCC_Table!$K$3:$P$3,0)))=MIN(ABS(DM49-INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C56,ELCC_Table!$K$3:$P$3,0)))))*INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C56,ELCC_Table!$K$3:$P$3,0)))","v":0},{"$f":"SUMPRODUCT((ABS(DN49-INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C56,ELCC_Table!$K$3:$P$3,0)))=MIN(ABS(DN49-INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C56,ELCC_Table!$K$3:$P$3,0)))))*INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C56,ELCC_Table!$K$3:$P$3,0)))","v":0},{"$f":"SUMPRODUCT((ABS(DO49-INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C56,ELCC_Table!$K$3:$P$3,0)))=MIN(ABS(DO49-INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C56,ELCC_Table!$K$3:$P$3,0)))))*INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C56,ELCC_Table!$K$3:$P$3,0)))","v":0},{"$f":"SUMPRODUCT((ABS(DP49-INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C56,ELCC_Table!$K$3:$P$3,0)))=MIN(ABS(DP49-INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C56,ELCC_Table!$K$3:$P$3,0)))))*INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C56,ELCC_Table!$K$3:$P$3,0)))","v":0},{"$f":"SUMPRODUCT((ABS(DQ49-INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C56,ELCC_Table!$K$3:$P$3,0)))=MIN(ABS(DQ49-INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C56,ELCC_Table!$K$3:$P$3,0)))))*INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C56,ELCC_Table!$K$3:$P$3,0)))","v":0},{"$f":"SUMPRODUCT((ABS(DR49-INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C56,ELCC_Table!$K$3:$P$3,0)))=MIN(ABS(DR49-INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C56,ELCC_Table!$K$3:$P$3,0)))))*INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C56,ELCC_Table!$K$3:$P$3,0)))","v":0},{"$f":"SUMPRODUCT((ABS(DS49-INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C56,ELCC_Table!$K$3:$P$3,0)))=MIN(ABS(DS49-INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C56,ELCC_Table!$K$3:$P$3,0)))))*INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C56,ELCC_Table!$K$3:$P$3,0)))","v":0},{"$f":"SUMPRODUCT((ABS(DT49-INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C56,ELCC_Table!$K$3:$P$3,0)))=MIN(ABS(DT49-INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C56,ELCC_Table!$K$3:$P$3,0)))))*INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C56,ELCC_Table!$K$3:$P$3,0)))","v":0}]
[null,null,"Solar PV - Dist","%",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUMPRODUCT((ABS(Z51-INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C58,ELCC_Table!$K$3:$P$3,0)))=MIN(ABS(Z51-INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C58,ELCC_Table!$K$3:$P$3,0)))))*INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C58,ELCC_Table!$K$3:$P$3,0)))","v":0},{"$f":"SUMPRODUCT((ABS(AA51-INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C58,ELCC_Table!$K$3:$P$3,0)))=MIN(ABS(AA51-INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C58,ELCC_Table!$K$3:$P$3,0)))))*INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C58,ELCC_Table!$K$3:$P$3,0)))","v":0},{"$f":"SUMPRODUCT((ABS(AB51-INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C58,ELCC_Table!$K$3:$P$3,0)))=MIN(ABS(AB51-INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C58,ELCC_Table!$K$3:$P$3,0)))))*INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C58,ELCC_Table!$K$3:$P$3,0)))","v":1.4999999999999999E-2},{"$f":"SUMPRODUCT((ABS(AC51-INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C58,ELCC_Table!$K$3:$P$3,0)))=MIN(ABS(AC51-INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C58,ELCC_Table!$K$3:$P$3,0)))))*INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C58,ELCC_Table!$K$3:$P$3,0)))","v":1.4999999999999999E-2},{"$f":"SUMPRODUCT((ABS(AD51-INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C58,ELCC_Table!$K$3:$P$3,0)))=MIN(ABS(AD51-INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C58,ELCC_Table!$K$3:$P$3,0)))))*INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C58,ELCC_Table!$K$3:$P$3,0)))","v":1.4999999999999999E-2},{"$f":"SUMPRODUCT((ABS(AE51-INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C58,ELCC_Table!$K$3:$P$3,0)))=MIN(ABS(AE51-INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C58,ELCC_Table!$K$3:$P$3,0)))))*INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C58,ELCC_Table!$K$3:$P$3,0)))","v":1.4999999999999999E-2},{"$f":"SUMPRODUCT((ABS(AF51-INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C58,ELCC_Table!$K$3:$P$3,0)))=MIN(ABS(AF51-INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C58,ELCC_Table!$K$3:$P$3,0)))))*INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C58,ELCC_Table!$K$3:$P$3,0)))","v":1.4999999999999999E-2},{"$f":"SUMPRODUCT((ABS(AG51-INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C58,ELCC_Table!$K$3:$P$3,0)))=MIN(ABS(AG51-INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C58,ELCC_Table!$K$3:$P$3,0)))))*INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C58,ELCC_Table!$K$3:$P$3,0)))","v":1.4999999999999999E-2},{"$f":"SUMPRODUCT((ABS(AH51-INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C58,ELCC_Table!$K$3:$P$3,0)))=MIN(ABS(AH51-INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C58,ELCC_Table!$K$3:$P$3,0)))))*INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C58,ELCC_Table!$K$3:$P$3,0)))","v":1.4999999999999999E-2},{"$f":"SUMPRODUCT((ABS(AI51-INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C58,ELCC_Table!$K$3:$P$3,0)))=MIN(ABS(AI51-INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C58,ELCC_Table!$K$3:$P$3,0)))))*INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C58,ELCC_Table!$K$3:$P$3,0)))","v":1.4999999999999999E-2},{"$f":"SUMPRODUCT((ABS(AJ51-INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C58,ELCC_Table!$K$3:$P$3,0)))=MIN(ABS(AJ51-INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C58,ELCC_Table!$K$3:$P$3,0)))))*INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C58,ELCC_Table!$K$3:$P$3,0)))","v":0.03},{"$f":"SUMPRODUCT((ABS(AK51-INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C58,ELCC_Table!$K$3:$P$3,0)))=MIN(ABS(AK51-INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C58,ELCC_Table!$K$3:$P$3,0)))))*INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C58,ELCC_Table!$K$3:$P$3,0)))","v":0.03},{"$f":"SUMPRODUCT((ABS(AL51-INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C58,ELCC_Table!$K$3:$P$3,0)))=MIN(ABS(AL51-INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C58,ELCC_Table!$K$3:$P$3,0)))))*INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C58,ELCC_Table!$K$3:$P$3,0)))","v":0.03},{"$f":"SUMPRODUCT((ABS(AM51-INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C58,ELCC_Table!$K$3:$P$3,0)))=MIN(ABS(AM51-INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C58,ELCC_Table!$K$3:$P$3,0)))))*INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C58,ELCC_Table!$K$3:$P$3,0)))","v":0.03},{"$f":"SUMPRODUCT((ABS(AN51-INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C58,ELCC_Table!$K$3:$P$3,0)))=MIN(ABS(AN51-INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C58,ELCC_Table!$K$3:$P$3,0)))))*INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C58,ELCC_Table!$K$3:$P$3,0)))","v":0.03},{"$f":"SUMPRODUCT((ABS(AO51-INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C58,ELCC_Table!$K$3:$P$3,0)))=MIN(ABS(AO51-INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C58,ELCC_Table!$K$3:$P$3,0)))))*INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C58,ELCC_Table!$K$3:$P$3,0)))","v":0.03},{"$f":"SUMPRODUCT((ABS(AP51-INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C58,ELCC_Table!$K$3:$P$3,0)))=MIN(ABS(AP51-INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C58,ELCC_Table!$K$3:$P$3,0)))))*INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C58,ELCC_Table!$K$3:$P$3,0)))","v":0.03},{"$f":"SUMPRODUCT((ABS(AQ51-INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C58,ELCC_Table!$K$3:$P$3,0)))=MIN(ABS(AQ51-INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C58,ELCC_Table!$K$3:$P$3,0)))))*INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C58,ELCC_Table!$K$3:$P$3,0)))","v":0.03},{"$f":"SUMPRODUCT((ABS(AR51-INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C58,ELCC_Table!$K$3:$P$3,0)))=MIN(ABS(AR51-INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C58,ELCC_Table!$K$3:$P$3,0)))))*INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C58,ELCC_Table!$K$3:$P$3,0)))","v":0.03},null,{"$f":"SUMPRODUCT((ABS(AT51-INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C58,ELCC_Table!$K$3:$P$3,0)))=MIN(ABS(AT51-INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C58,ELCC_Table!$K$3:$P$3,0)))))*INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C58,ELCC_Table!$K$3:$P$3,0)))","v":0},{"$f":"SUMPRODUCT((ABS(AU51-INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C58,ELCC_Table!$K$3:$P$3,0)))=MIN(ABS(AU51-INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C58,ELCC_Table!$K$3:$P$3,0)))))*INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C58,ELCC_Table!$K$3:$P$3,0)))","v":0},{"$f":"SUMPRODUCT((ABS(AV51-INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C58,ELCC_Table!$K$3:$P$3,0)))=MIN(ABS(AV51-INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C58,ELCC_Table!$K$3:$P$3,0)))))*INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C58,ELCC_Table!$K$3:$P$3,0)))","v":0},{"$f":"SUMPRODUCT((ABS(AW51-INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C58,ELCC_Table!$K$3:$P$3,0)))=MIN(ABS(AW51-INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C58,ELCC_Table!$K$3:$P$3,0)))))*INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C58,ELCC_Table!$K$3:$P$3,0)))","v":1.4999999999999999E-2},{"$f":"SUMPRODUCT((ABS(AX51-INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C58,ELCC_Table!$K$3:$P$3,0)))=MIN(ABS(AX51-INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C58,ELCC_Table!$K$3:$P$3,0)))))*INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C58,ELCC_Table!$K$3:$P$3,0)))","v":1.4999999999999999E-2},{"$f":"SUMPRODUCT((ABS(AY51-INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C58,ELCC_Table!$K$3:$P$3,0)))=MIN(ABS(AY51-INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C58,ELCC_Table!$K$3:$P$3,0)))))*INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C58,ELCC_Table!$K$3:$P$3,0)))","v":1.4999999999999999E-2},{"$f":"SUMPRODUCT((ABS(AZ51-INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C58,ELCC_Table!$K$3:$P$3,0)))=MIN(ABS(AZ51-INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C58,ELCC_Table!$K$3:$P$3,0)))))*INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C58,ELCC_Table!$K$3:$P$3,0)))","v":1.4999999999999999E-2},{"$f":"SUMPRODUCT((ABS(BA51-INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C58,ELCC_Table!$K$3:$P$3,0)))=MIN(ABS(BA51-INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C58,ELCC_Table!$K$3:$P$3,0)))))*INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C58,ELCC_Table!$K$3:$P$3,0)))","v":1.4999999999999999E-2},{"$f":"SUMPRODUCT((ABS(BB51-INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C58,ELCC_Table!$K$3:$P$3,0)))=MIN(ABS(BB51-INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C58,ELCC_Table!$K$3:$P$3,0)))))*INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C58,ELCC_Table!$K$3:$P$3,0)))","v":1.4999999999999999E-2},{"$f":"SUMPRODUCT((ABS(BC51-INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C58,ELCC_Table!$K$3:$P$3,0)))=MIN(ABS(BC51-INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C58,ELCC_Table!$K$3:$P$3,0)))))*INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C58,ELCC_Table!$K$3:$P$3,0)))","v":1.4999999999999999E-2},{"$f":"SUMPRODUCT((ABS(BD51-INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C58,ELCC_Table!$K$3:$P$3,0)))=MIN(ABS(BD51-INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C58,ELCC_Table!$K$3:$P$3,0)))))*INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C58,ELCC_Table!$K$3:$P$3,0)))","v":1.4999999999999999E-2},{"$f":"SUMPRODUCT((ABS(BE51-INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C58,ELCC_Table!$K$3:$P$3,0)))=MIN(ABS(BE51-INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C58,ELCC_Table!$K$3:$P$3,0)))))*INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C58,ELCC_Table!$K$3:$P$3,0)))","v":0.03},{"$f":"SUMPRODUCT((ABS(BF51-INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C58,ELCC_Table!$K$3:$P$3,0)))=MIN(ABS(BF51-INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C58,ELCC_Table!$K$3:$P$3,0)))))*INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C58,ELCC_Table!$K$3:$P$3,0)))","v":0.03},{"$f":"SUMPRODUCT((ABS(BG51-INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C58,ELCC_Table!$K$3:$P$3,0)))=MIN(ABS(BG51-INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C58,ELCC_Table!$K$3:$P$3,0)))))*INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C58,ELCC_Table!$K$3:$P$3,0)))","v":0.03},{"$f":"SUMPRODUCT((ABS(BH51-INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C58,ELCC_Table!$K$3:$P$3,0)))=MIN(ABS(BH51-INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C58,ELCC_Table!$K$3:$P$3,0)))))*INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C58,ELCC_Table!$K$3:$P$3,0)))","v":0.03},{"$f":"SUMPRODUCT((ABS(BI51-INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C58,ELCC_Table!$K$3:$P$3,0)))=MIN(ABS(BI51-INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C58,ELCC_Table!$K$3:$P$3,0)))))*INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C58,ELCC_Table!$K$3:$P$3,0)))","v":0.03},{"$f":"SUMPRODUCT((ABS(BJ51-INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C58,ELCC_Table!$K$3:$P$3,0)))=MIN(ABS(BJ51-INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C58,ELCC_Table!$K$3:$P$3,0)))))*INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C58,ELCC_Table!$K$3:$P$3,0)))","v":0.03},{"$f":"SUMPRODUCT((ABS(BK51-INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C58,ELCC_Table!$K$3:$P$3,0)))=MIN(ABS(BK51-INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C58,ELCC_Table!$K$3:$P$3,0)))))*INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C58,ELCC_Table!$K$3:$P$3,0)))","v":0.03},{"$f":"SUMPRODUCT((ABS(BL51-INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C58,ELCC_Table!$K$3:$P$3,0)))=MIN(ABS(BL51-INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C58,ELCC_Table!$K$3:$P$3,0)))))*INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C58,ELCC_Table!$K$3:$P$3,0)))","v":0.03},null,{"$f":"SUMPRODUCT((ABS(BN51-INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C58,ELCC_Table!$K$3:$P$3,0)))=MIN(ABS(BN51-INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C58,ELCC_Table!$K$3:$P$3,0)))))*INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C58,ELCC_Table!$K$3:$P$3,0)))","v":0},{"$f":"SUMPRODUCT((ABS(BO51-INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C58,ELCC_Table!$K$3:$P$3,0)))=MIN(ABS(BO51-INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C58,ELCC_Table!$K$3:$P$3,0)))))*INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C58,ELCC_Table!$K$3:$P$3,0)))","v":0},{"$f":"SUMPRODUCT((ABS(BP51-INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C58,ELCC_Table!$K$3:$P$3,0)))=MIN(ABS(BP51-INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C58,ELCC_Table!$K$3:$P$3,0)))))*INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C58,ELCC_Table!$K$3:$P$3,0)))","v":0},{"$f":"SUMPRODUCT((ABS(BQ51-INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C58,ELCC_Table!$K$3:$P$3,0)))=MIN(ABS(BQ51-INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C58,ELCC_Table!$K$3:$P$3,0)))))*INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C58,ELCC_Table!$K$3:$P$3,0)))","v":0},{"$f":"SUMPRODUCT((ABS(BR51-INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C58,ELCC_Table!$K$3:$P$3,0)))=MIN(ABS(BR51-INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C58,ELCC_Table!$K$3:$P$3,0)))))*INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C58,ELCC_Table!$K$3:$P$3,0)))","v":0},{"$f":"SUMPRODUCT((ABS(BS51-INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C58,ELCC_Table!$K$3:$P$3,0)))=MIN(ABS(BS51-INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C58,ELCC_Table!$K$3:$P$3,0)))))*INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C58,ELCC_Table!$K$3:$P$3,0)))","v":0},{"$f":"SUMPRODUCT((ABS(BT51-INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C58,ELCC_Table!$K$3:$P$3,0)))=MIN(ABS(BT51-INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C58,ELCC_Table!$K$3:$P$3,0)))))*INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C58,ELCC_Table!$K$3:$P$3,0)))","v":0},{"$f":"SUMPRODUCT((ABS(BU51-INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C58,ELCC_Table!$K$3:$P$3,0)))=MIN(ABS(BU51-INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C58,ELCC_Table!$K$3:$P$3,0)))))*INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C58,ELCC_Table!$K$3:$P$3,0)))","v":0},{"$f":"SUMPRODUCT((ABS(BV51-INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C58,ELCC_Table!$K$3:$P$3,0)))=MIN(ABS(BV51-INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C58,ELCC_Table!$K$3:$P$3,0)))))*INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C58,ELCC_Table!$K$3:$P$3,0)))","v":0},{"$f":"SUMPRODUCT((ABS(BW51-INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C58,ELCC_Table!$K$3:$P$3,0)))=MIN(ABS(BW51-INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C58,ELCC_Table!$K$3:$P$3,0)))))*INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C58,ELCC_Table!$K$3:$P$3,0)))","v":0},{"$f":"SUMPRODUCT((ABS(BX51-INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C58,ELCC_Table!$K$3:$P$3,0)))=MIN(ABS(BX51-INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C58,ELCC_Table!$K$3:$P$3,0)))))*INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C58,ELCC_Table!$K$3:$P$3,0)))","v":0},{"$f":"SUMPRODUCT((ABS(BY51-INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C58,ELCC_Table!$K$3:$P$3,0)))=MIN(ABS(BY51-INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C58,ELCC_Table!$K$3:$P$3,0)))))*INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C58,ELCC_Table!$K$3:$P$3,0)))","v":0},{"$f":"SUMPRODUCT((ABS(BZ51-INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C58,ELCC_Table!$K$3:$P$3,0)))=MIN(ABS(BZ51-INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C58,ELCC_Table!$K$3:$P$3,0)))))*INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C58,ELCC_Table!$K$3:$P$3,0)))","v":1.4999999999999999E-2},{"$f":"SUMPRODUCT((ABS(CA51-INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C58,ELCC_Table!$K$3:$P$3,0)))=MIN(ABS(CA51-INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C58,ELCC_Table!$K$3:$P$3,0)))))*INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C58,ELCC_Table!$K$3:$P$3,0)))","v":1.4999999999999999E-2},{"$f":"SUMPRODUCT((ABS(CB51-INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C58,ELCC_Table!$K$3:$P$3,0)))=MIN(ABS(CB51-INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C58,ELCC_Table!$K$3:$P$3,0)))))*INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C58,ELCC_Table!$K$3:$P$3,0)))","v":1.4999999999999999E-2},{"$f":"SUMPRODUCT((ABS(CC51-INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C58,ELCC_Table!$K$3:$P$3,0)))=MIN(ABS(CC51-INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C58,ELCC_Table!$K$3:$P$3,0)))))*INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C58,ELCC_Table!$K$3:$P$3,0)))","v":1.4999999999999999E-2},{"$f":"SUMPRODUCT((ABS(CD51-INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C58,ELCC_Table!$K$3:$P$3,0)))=MIN(ABS(CD51-INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C58,ELCC_Table!$K$3:$P$3,0)))))*INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C58,ELCC_Table!$K$3:$P$3,0)))","v":1.4999999999999999E-2},{"$f":"SUMPRODUCT((ABS(CE51-INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C58,ELCC_Table!$K$3:$P$3,0)))=MIN(ABS(CE51-INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C58,ELCC_Table!$K$3:$P$3,0)))))*INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C58,ELCC_Table!$K$3:$P$3,0)))","v":1.4999999999999999E-2},{"$f":"SUMPRODUCT((ABS(CF51-INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C58,ELCC_Table!$K$3:$P$3,0)))=MIN(ABS(CF51-INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C58,ELCC_Table!$K$3:$P$3,0)))))*INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C58,ELCC_Table!$K$3:$P$3,0)))","v":1.4999999999999999E-2},null,{"$f":"SUMPRODUCT((ABS(CH51-INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C58,ELCC_Table!$K$3:$P$3,0)))=MIN(ABS(CH51-INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C58,ELCC_Table!$K$3:$P$3,0)))))*INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C58,ELCC_Table!$K$3:$P$3,0)))","v":0},{"$f":"SUMPRODUCT((ABS(CI51-INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C58,ELCC_Table!$K$3:$P$3,0)))=MIN(ABS(CI51-INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C58,ELCC_Table!$K$3:$P$3,0)))))*INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C58,ELCC_Table!$K$3:$P$3,0)))","v":0},{"$f":"SUMPRODUCT((ABS(CJ51-INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C58,ELCC_Table!$K$3:$P$3,0)))=MIN(ABS(CJ51-INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C58,ELCC_Table!$K$3:$P$3,0)))))*INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C58,ELCC_Table!$K$3:$P$3,0)))","v":0},{"$f":"SUMPRODUCT((ABS(CK51-INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C58,ELCC_Table!$K$3:$P$3,0)))=MIN(ABS(CK51-INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C58,ELCC_Table!$K$3:$P$3,0)))))*INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C58,ELCC_Table!$K$3:$P$3,0)))","v":0},{"$f":"SUMPRODUCT((ABS(CL51-INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C58,ELCC_Table!$K$3:$P$3,0)))=MIN(ABS(CL51-INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C58,ELCC_Table!$K$3:$P$3,0)))))*INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C58,ELCC_Table!$K$3:$P$3,0)))","v":0},{"$f":"SUMPRODUCT((ABS(CM51-INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C58,ELCC_Table!$K$3:$P$3,0)))=MIN(ABS(CM51-INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C58,ELCC_Table!$K$3:$P$3,0)))))*INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C58,ELCC_Table!$K$3:$P$3,0)))","v":0},{"$f":"SUMPRODUCT((ABS(CN51-INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C58,ELCC_Table!$K$3:$P$3,0)))=MIN(ABS(CN51-INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C58,ELCC_Table!$K$3:$P$3,0)))))*INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C58,ELCC_Table!$K$3:$P$3,0)))","v":0},{"$f":"SUMPRODUCT((ABS(CO51-INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C58,ELCC_Table!$K$3:$P$3,0)))=MIN(ABS(CO51-INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C58,ELCC_Table!$K$3:$P$3,0)))))*INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C58,ELCC_Table!$K$3:$P$3,0)))","v":0},{"$f":"SUMPRODUCT((ABS(CP51-INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C58,ELCC_Table!$K$3:$P$3,0)))=MIN(ABS(CP51-INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C58,ELCC_Table!$K$3:$P$3,0)))))*INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C58,ELCC_Table!$K$3:$P$3,0)))","v":0},{"$f":"SUMPRODUCT((ABS(CQ51-INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C58,ELCC_Table!$K$3:$P$3,0)))=MIN(ABS(CQ51-INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C58,ELCC_Table!$K$3:$P$3,0)))))*INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C58,ELCC_Table!$K$3:$P$3,0)))","v":0},{"$f":"SUMPRODUCT((ABS(CR51-INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C58,ELCC_Table!$K$3:$P$3,0)))=MIN(ABS(CR51-INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C58,ELCC_Table!$K$3:$P$3,0)))))*INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C58,ELCC_Table!$K$3:$P$3,0)))","v":0},{"$f":"SUMPRODUCT((ABS(CS51-INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C58,ELCC_Table!$K$3:$P$3,0)))=MIN(ABS(CS51-INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C58,ELCC_Table!$K$3:$P$3,0)))))*INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C58,ELCC_Table!$K$3:$P$3,0)))","v":0},{"$f":"SUMPRODUCT((ABS(CT51-INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C58,ELCC_Table!$K$3:$P$3,0)))=MIN(ABS(CT51-INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C58,ELCC_Table!$K$3:$P$3,0)))))*INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C58,ELCC_Table!$K$3:$P$3,0)))","v":0},{"$f":"SUMPRODUCT((ABS(CU51-INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C58,ELCC_Table!$K$3:$P$3,0)))=MIN(ABS(CU51-INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C58,ELCC_Table!$K$3:$P$3,0)))))*INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C58,ELCC_Table!$K$3:$P$3,0)))","v":0},{"$f":"SUMPRODUCT((ABS(CV51-INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C58,ELCC_Table!$K$3:$P$3,0)))=MIN(ABS(CV51-INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C58,ELCC_Table!$K$3:$P$3,0)))))*INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C58,ELCC_Table!$K$3:$P$3,0)))","v":0},{"$f":"SUMPRODUCT((ABS(CW51-INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C58,ELCC_Table!$K$3:$P$3,0)))=MIN(ABS(CW51-INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C58,ELCC_Table!$K$3:$P$3,0)))))*INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C58,ELCC_Table!$K$3:$P$3,0)))","v":0},{"$f":"SUMPRODUCT((ABS(CX51-INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C58,ELCC_Table!$K$3:$P$3,0)))=MIN(ABS(CX51-INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C58,ELCC_Table!$K$3:$P$3,0)))))*INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C58,ELCC_Table!$K$3:$P$3,0)))","v":0},{"$f":"SUMPRODUCT((ABS(CY51-INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C58,ELCC_Table!$K$3:$P$3,0)))=MIN(ABS(CY51-INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C58,ELCC_Table!$K$3:$P$3,0)))))*INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C58,ELCC_Table!$K$3:$P$3,0)))","v":0},{"$f":"SUMPRODUCT((ABS(CZ51-INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C58,ELCC_Table!$K$3:$P$3,0)))=MIN(ABS(CZ51-INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C58,ELCC_Table!$K$3:$P$3,0)))))*INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C58,ELCC_Table!$K$3:$P$3,0)))","v":0},null,{"$f":"SUMPRODUCT((ABS(DB51-INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C58,ELCC_Table!$K$3:$P$3,0)))=MIN(ABS(DB51-INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C58,ELCC_Table!$K$3:$P$3,0)))))*INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C58,ELCC_Table!$K$3:$P$3,0)))","v":0},{"$f":"SUMPRODUCT((ABS(DC51-INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C58,ELCC_Table!$K$3:$P$3,0)))=MIN(ABS(DC51-INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C58,ELCC_Table!$K$3:$P$3,0)))))*INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C58,ELCC_Table!$K$3:$P$3,0)))","v":0},{"$f":"SUMPRODUCT((ABS(DD51-INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C58,ELCC_Table!$K$3:$P$3,0)))=MIN(ABS(DD51-INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C58,ELCC_Table!$K$3:$P$3,0)))))*INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C58,ELCC_Table!$K$3:$P$3,0)))","v":0},{"$f":"SUMPRODUCT((ABS(DE51-INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C58,ELCC_Table!$K$3:$P$3,0)))=MIN(ABS(DE51-INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C58,ELCC_Table!$K$3:$P$3,0)))))*INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C58,ELCC_Table!$K$3:$P$3,0)))","v":0},{"$f":"SUMPRODUCT((ABS(DF51-INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C58,ELCC_Table!$K$3:$P$3,0)))=MIN(ABS(DF51-INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C58,ELCC_Table!$K$3:$P$3,0)))))*INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C58,ELCC_Table!$K$3:$P$3,0)))","v":0},{"$f":"SUMPRODUCT((ABS(DG51-INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C58,ELCC_Table!$K$3:$P$3,0)))=MIN(ABS(DG51-INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C58,ELCC_Table!$K$3:$P$3,0)))))*INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C58,ELCC_Table!$K$3:$P$3,0)))","v":0},{"$f":"SUMPRODUCT((ABS(DH51-INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C58,ELCC_Table!$K$3:$P$3,0)))=MIN(ABS(DH51-INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C58,ELCC_Table!$K$3:$P$3,0)))))*INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C58,ELCC_Table!$K$3:$P$3,0)))","v":0},{"$f":"SUMPRODUCT((ABS(DI51-INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C58,ELCC_Table!$K$3:$P$3,0)))=MIN(ABS(DI51-INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C58,ELCC_Table!$K$3:$P$3,0)))))*INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C58,ELCC_Table!$K$3:$P$3,0)))","v":0},{"$f":"SUMPRODUCT((ABS(DJ51-INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C58,ELCC_Table!$K$3:$P$3,0)))=MIN(ABS(DJ51-INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C58,ELCC_Table!$K$3:$P$3,0)))))*INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C58,ELCC_Table!$K$3:$P$3,0)))","v":0},{"$f":"SUMPRODUCT((ABS(DK51-INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C58,ELCC_Table!$K$3:$P$3,0)))=MIN(ABS(DK51-INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C58,ELCC_Table!$K$3:$P$3,0)))))*INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C58,ELCC_Table!$K$3:$P$3,0)))","v":0},{"$f":"SUMPRODUCT((ABS(DL51-INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C58,ELCC_Table!$K$3:$P$3,0)))=MIN(ABS(DL51-INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C58,ELCC_Table!$K$3:$P$3,0)))))*INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C58,ELCC_Table!$K$3:$P$3,0)))","v":0},{"$f":"SUMPRODUCT((ABS(DM51-INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C58,ELCC_Table!$K$3:$P$3,0)))=MIN(ABS(DM51-INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C58,ELCC_Table!$K$3:$P$3,0)))))*INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C58,ELCC_Table!$K$3:$P$3,0)))","v":0},{"$f":"SUMPRODUCT((ABS(DN51-INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C58,ELCC_Table!$K$3:$P$3,0)))=MIN(ABS(DN51-INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C58,ELCC_Table!$K$3:$P$3,0)))))*INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C58,ELCC_Table!$K$3:$P$3,0)))","v":0},{"$f":"SUMPRODUCT((ABS(DO51-INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C58,ELCC_Table!$K$3:$P$3,0)))=MIN(ABS(DO51-INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C58,ELCC_Table!$K$3:$P$3,0)))))*INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C58,ELCC_Table!$K$3:$P$3,0)))","v":0},{"$f":"SUMPRODUCT((ABS(DP51-INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C58,ELCC_Table!$K$3:$P$3,0)))=MIN(ABS(DP51-INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C58,ELCC_Table!$K$3:$P$3,0)))))*INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C58,ELCC_Table!$K$3:$P$3,0)))","v":0},{"$f":"SUMPRODUCT((ABS(DQ51-INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C58,ELCC_Table!$K$3:$P$3,0)))=MIN(ABS(DQ51-INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C58,ELCC_Table!$K$3:$P$3,0)))))*INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C58,ELCC_Table!$K$3:$P$3,0)))","v":0},{"$f":"SUMPRODUCT((ABS(DR51-INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C58,ELCC_Table!$K$3:$P$3,0)))=MIN(ABS(DR51-INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C58,ELCC_Table!$K$3:$P$3,0)))))*INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C58,ELCC_Table!$K$3:$P$3,0)))","v":0},{"$f":"SUMPRODUCT((ABS(DS51-INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C58,ELCC_Table!$K$3:$P$3,0)))=MIN(ABS(DS51-INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C58,ELCC_Table!$K$3:$P$3,0)))))*INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C58,ELCC_Table!$K$3:$P$3,0)))","v":0},{"$f":"SUMPRODUCT((ABS(DT51-INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C58,ELCC_Table!$K$3:$P$3,0)))=MIN(ABS(DT51-INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C58,ELCC_Table!$K$3:$P$3,0)))))*INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C58,ELCC_Table!$K$3:$P$3,0)))","v":0}]
[null,"Nearest Neighbor for Interpolation","Baseload","%",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"(% of net energy)","CSP - No Storage","%",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUMPRODUCT((ABS(Z49-INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C63,ELCC_Table!$K$3:$P$3,0)))=SMALL(ABS(Z49-INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C63,ELCC_Table!$K$3:$P$3,0))),2))*INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C63,ELCC_Table!$K$3:$P$3,0)))","v":1.4999999999999999E-2},{"$f":"SUMPRODUCT((ABS(AA49-INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C63,ELCC_Table!$K$3:$P$3,0)))=SMALL(ABS(AA49-INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C63,ELCC_Table!$K$3:$P$3,0))),2))*INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C63,ELCC_Table!$K$3:$P$3,0)))","v":1.4999999999999999E-2},{"$f":"SUMPRODUCT((ABS(AB49-INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C63,ELCC_Table!$K$3:$P$3,0)))=SMALL(ABS(AB49-INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C63,ELCC_Table!$K$3:$P$3,0))),2))*INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C63,ELCC_Table!$K$3:$P$3,0)))","v":1.4999999999999999E-2},{"$f":"SUMPRODUCT((ABS(AC49-INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C63,ELCC_Table!$K$3:$P$3,0)))=SMALL(ABS(AC49-INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C63,ELCC_Table!$K$3:$P$3,0))),2))*INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C63,ELCC_Table!$K$3:$P$3,0)))","v":1.4999999999999999E-2},{"$f":"SUMPRODUCT((ABS(AD49-INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C63,ELCC_Table!$K$3:$P$3,0)))=SMALL(ABS(AD49-INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C63,ELCC_Table!$K$3:$P$3,0))),2))*INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C63,ELCC_Table!$K$3:$P$3,0)))","v":1.4999999999999999E-2},{"$f":"SUMPRODUCT((ABS(AE49-INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C63,ELCC_Table!$K$3:$P$3,0)))=SMALL(ABS(AE49-INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C63,ELCC_Table!$K$3:$P$3,0))),2))*INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C63,ELCC_Table!$K$3:$P$3,0)))","v":1.4999999999999999E-2},{"$f":"SUMPRODUCT((ABS(AF49-INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C63,ELCC_Table!$K$3:$P$3,0)))=SMALL(ABS(AF49-INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C63,ELCC_Table!$K$3:$P$3,0))),2))*INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C63,ELCC_Table!$K$3:$P$3,0)))","v":1.4999999999999999E-2},{"$f":"SUMPRODUCT((ABS(AG49-INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C63,ELCC_Table!$K$3:$P$3,0)))=SMALL(ABS(AG49-INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C63,ELCC_Table!$K$3:$P$3,0))),2))*INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C63,ELCC_Table!$K$3:$P$3,0)))","v":1.4999999999999999E-2},{"$f":"SUMPRODUCT((ABS(AH49-INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C63,ELCC_Table!$K$3:$P$3,0)))=SMALL(ABS(AH49-INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C63,ELCC_Table!$K$3:$P$3,0))),2))*INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C63,ELCC_Table!$K$3:$P$3,0)))","v":0},{"$f":"SUMPRODUCT((ABS(AI49-INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C63,ELCC_Table!$K$3:$P$3,0)))=SMALL(ABS(AI49-INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C63,ELCC_Table!$K$3:$P$3,0))),2))*INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C63,ELCC_Table!$K$3:$P$3,0)))","v":0},{"$f":"SUMPRODUCT((ABS(AJ49-INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C63,ELCC_Table!$K$3:$P$3,0)))=SMALL(ABS(AJ49-INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C63,ELCC_Table!$K$3:$P$3,0))),2))*INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C63,ELCC_Table!$K$3:$P$3,0)))","v":0},{"$f":"SUMPRODUCT((ABS(AK49-INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C63,ELCC_Table!$K$3:$P$3,0)))=SMALL(ABS(AK49-INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C63,ELCC_Table!$K$3:$P$3,0))),2))*INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C63,ELCC_Table!$K$3:$P$3,0)))","v":0},{"$f":"SUMPRODUCT((ABS(AL49-INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C63,ELCC_Table!$K$3:$P$3,0)))=SMALL(ABS(AL49-INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C63,ELCC_Table!$K$3:$P$3,0))),2))*INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C63,ELCC_Table!$K$3:$P$3,0)))","v":0},{"$f":"SUMPRODUCT((ABS(AM49-INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C63,ELCC_Table!$K$3:$P$3,0)))=SMALL(ABS(AM49-INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C63,ELCC_Table!$K$3:$P$3,0))),2))*INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C63,ELCC_Table!$K$3:$P$3,0)))","v":0},{"$f":"SUMPRODUCT((ABS(AN49-INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C63,ELCC_Table!$K$3:$P$3,0)))=SMALL(ABS(AN49-INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C63,ELCC_Table!$K$3:$P$3,0))),2))*INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C63,ELCC_Table!$K$3:$P$3,0)))","v":0},{"$f":"SUMPRODUCT((ABS(AO49-INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C63,ELCC_Table!$K$3:$P$3,0)))=SMALL(ABS(AO49-INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C63,ELCC_Table!$K$3:$P$3,0))),2))*INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C63,ELCC_Table!$K$3:$P$3,0)))","v":0},{"$f":"SUMPRODUCT((ABS(AP49-INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C63,ELCC_Table!$K$3:$P$3,0)))=SMALL(ABS(AP49-INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C63,ELCC_Table!$K$3:$P$3,0))),2))*INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C63,ELCC_Table!$K$3:$P$3,0)))","v":0},{"$f":"SUMPRODUCT((ABS(AQ49-INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C63,ELCC_Table!$K$3:$P$3,0)))=SMALL(ABS(AQ49-INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C63,ELCC_Table!$K$3:$P$3,0))),2))*INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C63,ELCC_Table!$K$3:$P$3,0)))","v":0},{"$f":"SUMPRODUCT((ABS(AR49-INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C63,ELCC_Table!$K$3:$P$3,0)))=SMALL(ABS(AR49-INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C63,ELCC_Table!$K$3:$P$3,0))),2))*INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C63,ELCC_Table!$K$3:$P$3,0)))","v":0},null,{"$f":"SUMPRODUCT((ABS(AT49-INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C63,ELCC_Table!$K$3:$P$3,0)))=SMALL(ABS(AT49-INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C63,ELCC_Table!$K$3:$P$3,0))),2))*INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C63,ELCC_Table!$K$3:$P$3,0)))","v":1.4999999999999999E-2},{"$f":"SUMPRODUCT((ABS(AU49-INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C63,ELCC_Table!$K$3:$P$3,0)))=SMALL(ABS(AU49-INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C63,ELCC_Table!$K$3:$P$3,0))),2))*INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C63,ELCC_Table!$K$3:$P$3,0)))","v":1.4999999999999999E-2},{"$f":"SUMPRODUCT((ABS(AV49-INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C63,ELCC_Table!$K$3:$P$3,0)))=SMALL(ABS(AV49-INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C63,ELCC_Table!$K$3:$P$3,0))),2))*INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C63,ELCC_Table!$K$3:$P$3,0)))","v":1.4999999999999999E-2},{"$f":"SUMPRODUCT((ABS(AW49-INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C63,ELCC_Table!$K$3:$P$3,0)))=SMALL(ABS(AW49-INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C63,ELCC_Table!$K$3:$P$3,0))),2))*INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C63,ELCC_Table!$K$3:$P$3,0)))","v":1.4999999999999999E-2},{"$f":"SUMPRODUCT((ABS(AX49-INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C63,ELCC_Table!$K$3:$P$3,0)))=SMALL(ABS(AX49-INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C63,ELCC_Table!$K$3:$P$3,0))),2))*INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C63,ELCC_Table!$K$3:$P$3,0)))","v":1.4999999999999999E-2},{"$f":"SUMPRODUCT((ABS(AY49-INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C63,ELCC_Table!$K$3:$P$3,0)))=SMALL(ABS(AY49-INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C63,ELCC_Table!$K$3:$P$3,0))),2))*INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C63,ELCC_Table!$K$3:$P$3,0)))","v":1.4999999999999999E-2},{"$f":"SUMPRODUCT((ABS(AZ49-INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C63,ELCC_Table!$K$3:$P$3,0)))=SMALL(ABS(AZ49-INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C63,ELCC_Table!$K$3:$P$3,0))),2))*INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C63,ELCC_Table!$K$3:$P$3,0)))","v":1.4999999999999999E-2},{"$f":"SUMPRODUCT((ABS(BA49-INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C63,ELCC_Table!$K$3:$P$3,0)))=SMALL(ABS(BA49-INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C63,ELCC_Table!$K$3:$P$3,0))),2))*INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C63,ELCC_Table!$K$3:$P$3,0)))","v":1.4999999999999999E-2},{"$f":"SUMPRODUCT((ABS(BB49-INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C63,ELCC_Table!$K$3:$P$3,0)))=SMALL(ABS(BB49-INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C63,ELCC_Table!$K$3:$P$3,0))),2))*INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C63,ELCC_Table!$K$3:$P$3,0)))","v":1.4999999999999999E-2},{"$f":"SUMPRODUCT((ABS(BC49-INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C63,ELCC_Table!$K$3:$P$3,0)))=SMALL(ABS(BC49-INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C63,ELCC_Table!$K$3:$P$3,0))),2))*INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C63,ELCC_Table!$K$3:$P$3,0)))","v":1.4999999999999999E-2},{"$f":"SUMPRODUCT((ABS(BD49-INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C63,ELCC_Table!$K$3:$P$3,0)))=SMALL(ABS(BD49-INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C63,ELCC_Table!$K$3:$P$3,0))),2))*INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C63,ELCC_Table!$K$3:$P$3,0)))","v":1.4999999999999999E-2},{"$f":"SUMPRODUCT((ABS(BE49-INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C63,ELCC_Table!$K$3:$P$3,0)))=SMALL(ABS(BE49-INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C63,ELCC_Table!$K$3:$P$3,0))),2))*INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C63,ELCC_Table!$K$3:$P$3,0)))","v":1.4999999999999999E-2},{"$f":"SUMPRODUCT((ABS(BF49-INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C63,ELCC_Table!$K$3:$P$3,0)))=SMALL(ABS(BF49-INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C63,ELCC_Table!$K$3:$P$3,0))),2))*INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C63,ELCC_Table!$K$3:$P$3,0)))","v":1.4999999999999999E-2},{"$f":"SUMPRODUCT((ABS(BG49-INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C63,ELCC_Table!$K$3:$P$3,0)))=SMALL(ABS(BG49-INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C63,ELCC_Table!$K$3:$P$3,0))),2))*INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C63,ELCC_Table!$K$3:$P$3,0)))","v":1.4999999999999999E-2},{"$f":"SUMPRODUCT((ABS(BH49-INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C63,ELCC_Table!$K$3:$P$3,0)))=SMALL(ABS(BH49-INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C63,ELCC_Table!$K$3:$P$3,0))),2))*INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C63,ELCC_Table!$K$3:$P$3,0)))","v":1.4999999999999999E-2},{"$f":"SUMPRODUCT((ABS(BI49-INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C63,ELCC_Table!$K$3:$P$3,0)))=SMALL(ABS(BI49-INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C63,ELCC_Table!$K$3:$P$3,0))),2))*INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C63,ELCC_Table!$K$3:$P$3,0)))","v":1.4999999999999999E-2},{"$f":"SUMPRODUCT((ABS(BJ49-INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C63,ELCC_Table!$K$3:$P$3,0)))=SMALL(ABS(BJ49-INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C63,ELCC_Table!$K$3:$P$3,0))),2))*INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C63,ELCC_Table!$K$3:$P$3,0)))","v":1.4999999999999999E-2},{"$f":"SUMPRODUCT((ABS(BK49-INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C63,ELCC_Table!$K$3:$P$3,0)))=SMALL(ABS(BK49-INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C63,ELCC_Table!$K$3:$P$3,0))),2))*INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C63,ELCC_Table!$K$3:$P$3,0)))","v":1.4999999999999999E-2},{"$f":"SUMPRODUCT((ABS(BL49-INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C63,ELCC_Table!$K$3:$P$3,0)))=SMALL(ABS(BL49-INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C63,ELCC_Table!$K$3:$P$3,0))),2))*INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C63,ELCC_Table!$K$3:$P$3,0)))","v":1.4999999999999999E-2},null,{"$f":"SUMPRODUCT((ABS(BN49-INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C63,ELCC_Table!$K$3:$P$3,0)))=SMALL(ABS(BN49-INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C63,ELCC_Table!$K$3:$P$3,0))),2))*INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C63,ELCC_Table!$K$3:$P$3,0)))","v":1.4999999999999999E-2},{"$f":"SUMPRODUCT((ABS(BO49-INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C63,ELCC_Table!$K$3:$P$3,0)))=SMALL(ABS(BO49-INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C63,ELCC_Table!$K$3:$P$3,0))),2))*INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C63,ELCC_Table!$K$3:$P$3,0)))","v":1.4999999999999999E-2},{"$f":"SUMPRODUCT((ABS(BP49-INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C63,ELCC_Table!$K$3:$P$3,0)))=SMALL(ABS(BP49-INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C63,ELCC_Table!$K$3:$P$3,0))),2))*INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C63,ELCC_Table!$K$3:$P$3,0)))","v":1.4999999999999999E-2},{"$f":"SUMPRODUCT((ABS(BQ49-INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C63,ELCC_Table!$K$3:$P$3,0)))=SMALL(ABS(BQ49-INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C63,ELCC_Table!$K$3:$P$3,0))),2))*INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C63,ELCC_Table!$K$3:$P$3,0)))","v":1.4999999999999999E-2},{"$f":"SUMPRODUCT((ABS(BR49-INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C63,ELCC_Table!$K$3:$P$3,0)))=SMALL(ABS(BR49-INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C63,ELCC_Table!$K$3:$P$3,0))),2))*INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C63,ELCC_Table!$K$3:$P$3,0)))","v":1.4999999999999999E-2},{"$f":"SUMPRODUCT((ABS(BS49-INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C63,ELCC_Table!$K$3:$P$3,0)))=SMALL(ABS(BS49-INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C63,ELCC_Table!$K$3:$P$3,0))),2))*INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C63,ELCC_Table!$K$3:$P$3,0)))","v":1.4999999999999999E-2},{"$f":"SUMPRODUCT((ABS(BT49-INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C63,ELCC_Table!$K$3:$P$3,0)))=SMALL(ABS(BT49-INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C63,ELCC_Table!$K$3:$P$3,0))),2))*INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C63,ELCC_Table!$K$3:$P$3,0)))","v":1.4999999999999999E-2},{"$f":"SUMPRODUCT((ABS(BU49-INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C63,ELCC_Table!$K$3:$P$3,0)))=SMALL(ABS(BU49-INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C63,ELCC_Table!$K$3:$P$3,0))),2))*INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C63,ELCC_Table!$K$3:$P$3,0)))","v":1.4999999999999999E-2},{"$f":"SUMPRODUCT((ABS(BV49-INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C63,ELCC_Table!$K$3:$P$3,0)))=SMALL(ABS(BV49-INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C63,ELCC_Table!$K$3:$P$3,0))),2))*INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C63,ELCC_Table!$K$3:$P$3,0)))","v":1.4999999999999999E-2},{"$f":"SUMPRODUCT((ABS(BW49-INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C63,ELCC_Table!$K$3:$P$3,0)))=SMALL(ABS(BW49-INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C63,ELCC_Table!$K$3:$P$3,0))),2))*INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C63,ELCC_Table!$K$3:$P$3,0)))","v":1.4999999999999999E-2},{"$f":"SUMPRODUCT((ABS(BX49-INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C63,ELCC_Table!$K$3:$P$3,0)))=SMALL(ABS(BX49-INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C63,ELCC_Table!$K$3:$P$3,0))),2))*INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C63,ELCC_Table!$K$3:$P$3,0)))","v":1.4999999999999999E-2},{"$f":"SUMPRODUCT((ABS(BY49-INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C63,ELCC_Table!$K$3:$P$3,0)))=SMALL(ABS(BY49-INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C63,ELCC_Table!$K$3:$P$3,0))),2))*INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C63,ELCC_Table!$K$3:$P$3,0)))","v":1.4999999999999999E-2},{"$f":"SUMPRODUCT((ABS(BZ49-INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C63,ELCC_Table!$K$3:$P$3,0)))=SMALL(ABS(BZ49-INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C63,ELCC_Table!$K$3:$P$3,0))),2))*INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C63,ELCC_Table!$K$3:$P$3,0)))","v":1.4999999999999999E-2},{"$f":"SUMPRODUCT((ABS(CA49-INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C63,ELCC_Table!$K$3:$P$3,0)))=SMALL(ABS(CA49-INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C63,ELCC_Table!$K$3:$P$3,0))),2))*INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C63,ELCC_Table!$K$3:$P$3,0)))","v":1.4999999999999999E-2},{"$f":"SUMPRODUCT((ABS(CB49-INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C63,ELCC_Table!$K$3:$P$3,0)))=SMALL(ABS(CB49-INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C63,ELCC_Table!$K$3:$P$3,0))),2))*INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C63,ELCC_Table!$K$3:$P$3,0)))","v":1.4999999999999999E-2},{"$f":"SUMPRODUCT((ABS(CC49-INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C63,ELCC_Table!$K$3:$P$3,0)))=SMALL(ABS(CC49-INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C63,ELCC_Table!$K$3:$P$3,0))),2))*INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C63,ELCC_Table!$K$3:$P$3,0)))","v":1.4999999999999999E-2},{"$f":"SUMPRODUCT((ABS(CD49-INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C63,ELCC_Table!$K$3:$P$3,0)))=SMALL(ABS(CD49-INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C63,ELCC_Table!$K$3:$P$3,0))),2))*INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C63,ELCC_Table!$K$3:$P$3,0)))","v":1.4999999999999999E-2},{"$f":"SUMPRODUCT((ABS(CE49-INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C63,ELCC_Table!$K$3:$P$3,0)))=SMALL(ABS(CE49-INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C63,ELCC_Table!$K$3:$P$3,0))),2))*INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C63,ELCC_Table!$K$3:$P$3,0)))","v":1.4999999999999999E-2},{"$f":"SUMPRODUCT((ABS(CF49-INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C63,ELCC_Table!$K$3:$P$3,0)))=SMALL(ABS(CF49-INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C63,ELCC_Table!$K$3:$P$3,0))),2))*INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C63,ELCC_Table!$K$3:$P$3,0)))","v":1.4999999999999999E-2},null,{"$f":"SUMPRODUCT((ABS(CH49-INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C63,ELCC_Table!$K$3:$P$3,0)))=SMALL(ABS(CH49-INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C63,ELCC_Table!$K$3:$P$3,0))),2))*INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C63,ELCC_Table!$K$3:$P$3,0)))","v":1.4999999999999999E-2},{"$f":"SUMPRODUCT((ABS(CI49-INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C63,ELCC_Table!$K$3:$P$3,0)))=SMALL(ABS(CI49-INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C63,ELCC_Table!$K$3:$P$3,0))),2))*INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C63,ELCC_Table!$K$3:$P$3,0)))","v":1.4999999999999999E-2},{"$f":"SUMPRODUCT((ABS(CJ49-INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C63,ELCC_Table!$K$3:$P$3,0)))=SMALL(ABS(CJ49-INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C63,ELCC_Table!$K$3:$P$3,0))),2))*INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C63,ELCC_Table!$K$3:$P$3,0)))","v":1.4999999999999999E-2},{"$f":"SUMPRODUCT((ABS(CK49-INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C63,ELCC_Table!$K$3:$P$3,0)))=SMALL(ABS(CK49-INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C63,ELCC_Table!$K$3:$P$3,0))),2))*INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C63,ELCC_Table!$K$3:$P$3,0)))","v":1.4999999999999999E-2},{"$f":"SUMPRODUCT((ABS(CL49-INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C63,ELCC_Table!$K$3:$P$3,0)))=SMALL(ABS(CL49-INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C63,ELCC_Table!$K$3:$P$3,0))),2))*INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C63,ELCC_Table!$K$3:$P$3,0)))","v":1.4999999999999999E-2},{"$f":"SUMPRODUCT((ABS(CM49-INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C63,ELCC_Table!$K$3:$P$3,0)))=SMALL(ABS(CM49-INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C63,ELCC_Table!$K$3:$P$3,0))),2))*INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C63,ELCC_Table!$K$3:$P$3,0)))","v":1.4999999999999999E-2},{"$f":"SUMPRODUCT((ABS(CN49-INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C63,ELCC_Table!$K$3:$P$3,0)))=SMALL(ABS(CN49-INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C63,ELCC_Table!$K$3:$P$3,0))),2))*INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C63,ELCC_Table!$K$3:$P$3,0)))","v":1.4999999999999999E-2},{"$f":"SUMPRODUCT((ABS(CO49-INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C63,ELCC_Table!$K$3:$P$3,0)))=SMALL(ABS(CO49-INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C63,ELCC_Table!$K$3:$P$3,0))),2))*INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C63,ELCC_Table!$K$3:$P$3,0)))","v":1.4999999999999999E-2},{"$f":"SUMPRODUCT((ABS(CP49-INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C63,ELCC_Table!$K$3:$P$3,0)))=SMALL(ABS(CP49-INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C63,ELCC_Table!$K$3:$P$3,0))),2))*INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C63,ELCC_Table!$K$3:$P$3,0)))","v":1.4999999999999999E-2},{"$f":"SUMPRODUCT((ABS(CQ49-INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C63,ELCC_Table!$K$3:$P$3,0)))=SMALL(ABS(CQ49-INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C63,ELCC_Table!$K$3:$P$3,0))),2))*INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C63,ELCC_Table!$K$3:$P$3,0)))","v":1.4999999999999999E-2},{"$f":"SUMPRODUCT((ABS(CR49-INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C63,ELCC_Table!$K$3:$P$3,0)))=SMALL(ABS(CR49-INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C63,ELCC_Table!$K$3:$P$3,0))),2))*INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C63,ELCC_Table!$K$3:$P$3,0)))","v":1.4999999999999999E-2},{"$f":"SUMPRODUCT((ABS(CS49-INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C63,ELCC_Table!$K$3:$P$3,0)))=SMALL(ABS(CS49-INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C63,ELCC_Table!$K$3:$P$3,0))),2))*INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C63,ELCC_Table!$K$3:$P$3,0)))","v":1.4999999999999999E-2},{"$f":"SUMPRODUCT((ABS(CT49-INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C63,ELCC_Table!$K$3:$P$3,0)))=SMALL(ABS(CT49-INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C63,ELCC_Table!$K$3:$P$3,0))),2))*INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C63,ELCC_Table!$K$3:$P$3,0)))","v":1.4999999999999999E-2},{"$f":"SUMPRODUCT((ABS(CU49-INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C63,ELCC_Table!$K$3:$P$3,0)))=SMALL(ABS(CU49-INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C63,ELCC_Table!$K$3:$P$3,0))),2))*INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C63,ELCC_Table!$K$3:$P$3,0)))","v":1.4999999999999999E-2},{"$f":"SUMPRODUCT((ABS(CV49-INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C63,ELCC_Table!$K$3:$P$3,0)))=SMALL(ABS(CV49-INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C63,ELCC_Table!$K$3:$P$3,0))),2))*INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C63,ELCC_Table!$K$3:$P$3,0)))","v":1.4999999999999999E-2},{"$f":"SUMPRODUCT((ABS(CW49-INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C63,ELCC_Table!$K$3:$P$3,0)))=SMALL(ABS(CW49-INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C63,ELCC_Table!$K$3:$P$3,0))),2))*INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C63,ELCC_Table!$K$3:$P$3,0)))","v":1.4999999999999999E-2},{"$f":"SUMPRODUCT((ABS(CX49-INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C63,ELCC_Table!$K$3:$P$3,0)))=SMALL(ABS(CX49-INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C63,ELCC_Table!$K$3:$P$3,0))),2))*INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C63,ELCC_Table!$K$3:$P$3,0)))","v":1.4999999999999999E-2},{"$f":"SUMPRODUCT((ABS(CY49-INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C63,ELCC_Table!$K$3:$P$3,0)))=SMALL(ABS(CY49-INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C63,ELCC_Table!$K$3:$P$3,0))),2))*INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C63,ELCC_Table!$K$3:$P$3,0)))","v":1.4999999999999999E-2},{"$f":"SUMPRODUCT((ABS(CZ49-INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C63,ELCC_Table!$K$3:$P$3,0)))=SMALL(ABS(CZ49-INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C63,ELCC_Table!$K$3:$P$3,0))),2))*INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C63,ELCC_Table!$K$3:$P$3,0)))","v":1.4999999999999999E-2},null,{"$f":"SUMPRODUCT((ABS(DB49-INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C63,ELCC_Table!$K$3:$P$3,0)))=SMALL(ABS(DB49-INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C63,ELCC_Table!$K$3:$P$3,0))),2))*INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C63,ELCC_Table!$K$3:$P$3,0)))","v":1.4999999999999999E-2},{"$f":"SUMPRODUCT((ABS(DC49-INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C63,ELCC_Table!$K$3:$P$3,0)))=SMALL(ABS(DC49-INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C63,ELCC_Table!$K$3:$P$3,0))),2))*INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C63,ELCC_Table!$K$3:$P$3,0)))","v":1.4999999999999999E-2},{"$f":"SUMPRODUCT((ABS(DD49-INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C63,ELCC_Table!$K$3:$P$3,0)))=SMALL(ABS(DD49-INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C63,ELCC_Table!$K$3:$P$3,0))),2))*INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C63,ELCC_Table!$K$3:$P$3,0)))","v":1.4999999999999999E-2},{"$f":"SUMPRODUCT((ABS(DE49-INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C63,ELCC_Table!$K$3:$P$3,0)))=SMALL(ABS(DE49-INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C63,ELCC_Table!$K$3:$P$3,0))),2))*INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C63,ELCC_Table!$K$3:$P$3,0)))","v":1.4999999999999999E-2},{"$f":"SUMPRODUCT((ABS(DF49-INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C63,ELCC_Table!$K$3:$P$3,0)))=SMALL(ABS(DF49-INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C63,ELCC_Table!$K$3:$P$3,0))),2))*INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C63,ELCC_Table!$K$3:$P$3,0)))","v":1.4999999999999999E-2},{"$f":"SUMPRODUCT((ABS(DG49-INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C63,ELCC_Table!$K$3:$P$3,0)))=SMALL(ABS(DG49-INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C63,ELCC_Table!$K$3:$P$3,0))),2))*INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C63,ELCC_Table!$K$3:$P$3,0)))","v":1.4999999999999999E-2},{"$f":"SUMPRODUCT((ABS(DH49-INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C63,ELCC_Table!$K$3:$P$3,0)))=SMALL(ABS(DH49-INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C63,ELCC_Table!$K$3:$P$3,0))),2))*INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C63,ELCC_Table!$K$3:$P$3,0)))","v":1.4999999999999999E-2},{"$f":"SUMPRODUCT((ABS(DI49-INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C63,ELCC_Table!$K$3:$P$3,0)))=SMALL(ABS(DI49-INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C63,ELCC_Table!$K$3:$P$3,0))),2))*INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C63,ELCC_Table!$K$3:$P$3,0)))","v":1.4999999999999999E-2},{"$f":"SUMPRODUCT((ABS(DJ49-INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C63,ELCC_Table!$K$3:$P$3,0)))=SMALL(ABS(DJ49-INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C63,ELCC_Table!$K$3:$P$3,0))),2))*INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C63,ELCC_Table!$K$3:$P$3,0)))","v":1.4999999999999999E-2},{"$f":"SUMPRODUCT((ABS(DK49-INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C63,ELCC_Table!$K$3:$P$3,0)))=SMALL(ABS(DK49-INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C63,ELCC_Table!$K$3:$P$3,0))),2))*INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C63,ELCC_Table!$K$3:$P$3,0)))","v":1.4999999999999999E-2},{"$f":"SUMPRODUCT((ABS(DL49-INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C63,ELCC_Table!$K$3:$P$3,0)))=SMALL(ABS(DL49-INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C63,ELCC_Table!$K$3:$P$3,0))),2))*INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C63,ELCC_Table!$K$3:$P$3,0)))","v":1.4999999999999999E-2},{"$f":"SUMPRODUCT((ABS(DM49-INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C63,ELCC_Table!$K$3:$P$3,0)))=SMALL(ABS(DM49-INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C63,ELCC_Table!$K$3:$P$3,0))),2))*INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C63,ELCC_Table!$K$3:$P$3,0)))","v":1.4999999999999999E-2},{"$f":"SUMPRODUCT((ABS(DN49-INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C63,ELCC_Table!$K$3:$P$3,0)))=SMALL(ABS(DN49-INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C63,ELCC_Table!$K$3:$P$3,0))),2))*INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C63,ELCC_Table!$K$3:$P$3,0)))","v":1.4999999999999999E-2},{"$f":"SUMPRODUCT((ABS(DO49-INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C63,ELCC_Table!$K$3:$P$3,0)))=SMALL(ABS(DO49-INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C63,ELCC_Table!$K$3:$P$3,0))),2))*INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C63,ELCC_Table!$K$3:$P$3,0)))","v":1.4999999999999999E-2},{"$f":"SUMPRODUCT((ABS(DP49-INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C63,ELCC_Table!$K$3:$P$3,0)))=SMALL(ABS(DP49-INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C63,ELCC_Table!$K$3:$P$3,0))),2))*INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C63,ELCC_Table!$K$3:$P$3,0)))","v":1.4999999999999999E-2},{"$f":"SUMPRODUCT((ABS(DQ49-INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C63,ELCC_Table!$K$3:$P$3,0)))=SMALL(ABS(DQ49-INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C63,ELCC_Table!$K$3:$P$3,0))),2))*INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C63,ELCC_Table!$K$3:$P$3,0)))","v":1.4999999999999999E-2},{"$f":"SUMPRODUCT((ABS(DR49-INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C63,ELCC_Table!$K$3:$P$3,0)))=SMALL(ABS(DR49-INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C63,ELCC_Table!$K$3:$P$3,0))),2))*INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C63,ELCC_Table!$K$3:$P$3,0)))","v":1.4999999999999999E-2},{"$f":"SUMPRODUCT((ABS(DS49-INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C63,ELCC_Table!$K$3:$P$3,0)))=SMALL(ABS(DS49-INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C63,ELCC_Table!$K$3:$P$3,0))),2))*INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C63,ELCC_Table!$K$3:$P$3,0)))","v":1.4999999999999999E-2},{"$f":"SUMPRODUCT((ABS(DT49-INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C63,ELCC_Table!$K$3:$P$3,0)))=SMALL(ABS(DT49-INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C63,ELCC_Table!$K$3:$P$3,0))),2))*INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C63,ELCC_Table!$K$3:$P$3,0)))","v":1.4999999999999999E-2}]
[null,null,"Solar PV - Utility","%",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUMPRODUCT((ABS(Z52-INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C66,ELCC_Table!$K$3:$P$3,0)))=SMALL(ABS(Z52-INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C66,ELCC_Table!$K$3:$P$3,0))),2))*INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C66,ELCC_Table!$K$3:$P$3,0)))","v":1.4999999999999999E-2},{"$f":"SUMPRODUCT((ABS(AA52-INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C66,ELCC_Table!$K$3:$P$3,0)))=SMALL(ABS(AA52-INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C66,ELCC_Table!$K$3:$P$3,0))),2))*INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C66,ELCC_Table!$K$3:$P$3,0)))","v":1.4999999999999999E-2},{"$f":"SUMPRODUCT((ABS(AB52-INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C66,ELCC_Table!$K$3:$P$3,0)))=SMALL(ABS(AB52-INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C66,ELCC_Table!$K$3:$P$3,0))),2))*INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C66,ELCC_Table!$K$3:$P$3,0)))","v":0},{"$f":"SUMPRODUCT((ABS(AC52-INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C66,ELCC_Table!$K$3:$P$3,0)))=SMALL(ABS(AC52-INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C66,ELCC_Table!$K$3:$P$3,0))),2))*INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C66,ELCC_Table!$K$3:$P$3,0)))","v":1.4999999999999999E-2},{"$f":"SUMPRODUCT((ABS(AD52-INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C66,ELCC_Table!$K$3:$P$3,0)))=SMALL(ABS(AD52-INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C66,ELCC_Table!$K$3:$P$3,0))),2))*INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C66,ELCC_Table!$K$3:$P$3,0)))","v":1.4999999999999999E-2},{"$f":"SUMPRODUCT((ABS(AE52-INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C66,ELCC_Table!$K$3:$P$3,0)))=SMALL(ABS(AE52-INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C66,ELCC_Table!$K$3:$P$3,0))),2))*INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C66,ELCC_Table!$K$3:$P$3,0)))","v":1.4999999999999999E-2},{"$f":"SUMPRODUCT((ABS(AF52-INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C66,ELCC_Table!$K$3:$P$3,0)))=SMALL(ABS(AF52-INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C66,ELCC_Table!$K$3:$P$3,0))),2))*INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C66,ELCC_Table!$K$3:$P$3,0)))","v":0.03},{"$f":"SUMPRODUCT((ABS(AG52-INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C66,ELCC_Table!$K$3:$P$3,0)))=SMALL(ABS(AG52-INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C66,ELCC_Table!$K$3:$P$3,0))),2))*INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C66,ELCC_Table!$K$3:$P$3,0)))","v":0.06},{"$f":"SUMPRODUCT((ABS(AH52-INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C66,ELCC_Table!$K$3:$P$3,0)))=SMALL(ABS(AH52-INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C66,ELCC_Table!$K$3:$P$3,0))),2))*INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C66,ELCC_Table!$K$3:$P$3,0)))","v":0.06},{"$f":"SUMPRODUCT((ABS(AI52-INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C66,ELCC_Table!$K$3:$P$3,0)))=SMALL(ABS(AI52-INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C66,ELCC_Table!$K$3:$P$3,0))),2))*INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C66,ELCC_Table!$K$3:$P$3,0)))","v":4.4999999999999998E-2},{"$f":"SUMPRODUCT((ABS(AJ52-INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C66,ELCC_Table!$K$3:$P$3,0)))=SMALL(ABS(AJ52-INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C66,ELCC_Table!$K$3:$P$3,0))),2))*INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C66,ELCC_Table!$K$3:$P$3,0)))","v":7.4999999999999997E-2},{"$f":"SUMPRODUCT((ABS(AK52-INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C66,ELCC_Table!$K$3:$P$3,0)))=SMALL(ABS(AK52-INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C66,ELCC_Table!$K$3:$P$3,0))),2))*INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C66,ELCC_Table!$K$3:$P$3,0)))","v":7.4999999999999997E-2},{"$f":"SUMPRODUCT((ABS(AL52-INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C66,ELCC_Table!$K$3:$P$3,0)))=SMALL(ABS(AL52-INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C66,ELCC_Table!$K$3:$P$3,0))),2))*INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C66,ELCC_Table!$K$3:$P$3,0)))","v":7.4999999999999997E-2},{"$f":"SUMPRODUCT((ABS(AM52-INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C66,ELCC_Table!$K$3:$P$3,0)))=SMALL(ABS(AM52-INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C66,ELCC_Table!$K$3:$P$3,0))),2))*INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C66,ELCC_Table!$K$3:$P$3,0)))","v":7.4999999999999997E-2},{"$f":"SUMPRODUCT((ABS(AN52-INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C66,ELCC_Table!$K$3:$P$3,0)))=SMALL(ABS(AN52-INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C66,ELCC_Table!$K$3:$P$3,0))),2))*INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C66,ELCC_Table!$K$3:$P$3,0)))","v":7.4999999999999997E-2},{"$f":"SUMPRODUCT((ABS(AO52-INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C66,ELCC_Table!$K$3:$P$3,0)))=SMALL(ABS(AO52-INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C66,ELCC_Table!$K$3:$P$3,0))),2))*INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C66,ELCC_Table!$K$3:$P$3,0)))","v":0.06},{"$f":"SUMPRODUCT((ABS(AP52-INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C66,ELCC_Table!$K$3:$P$3,0)))=SMALL(ABS(AP52-INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C66,ELCC_Table!$K$3:$P$3,0))),2))*INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C66,ELCC_Table!$K$3:$P$3,0)))","v":0.06},{"$f":"SUMPRODUCT((ABS(AQ52-INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C66,ELCC_Table!$K$3:$P$3,0)))=SMALL(ABS(AQ52-INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C66,ELCC_Table!$K$3:$P$3,0))),2))*INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C66,ELCC_Table!$K$3:$P$3,0)))","v":0.09},{"$f":"SUMPRODUCT((ABS(AR52-INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C66,ELCC_Table!$K$3:$P$3,0)))=SMALL(ABS(AR52-INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C66,ELCC_Table!$K$3:$P$3,0))),2))*INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C66,ELCC_Table!$K$3:$P$3,0)))","v":7.4999999999999997E-2},null,{"$f":"SUMPRODUCT((ABS(AT52-INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C66,ELCC_Table!$K$3:$P$3,0)))=SMALL(ABS(AT52-INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C66,ELCC_Table!$K$3:$P$3,0))),2))*INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C66,ELCC_Table!$K$3:$P$3,0)))","v":1.4999999999999999E-2},{"$f":"SUMPRODUCT((ABS(AU52-INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C66,ELCC_Table!$K$3:$P$3,0)))=SMALL(ABS(AU52-INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C66,ELCC_Table!$K$3:$P$3,0))),2))*INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C66,ELCC_Table!$K$3:$P$3,0)))","v":1.4999999999999999E-2},{"$f":"SUMPRODUCT((ABS(AV52-INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C66,ELCC_Table!$K$3:$P$3,0)))=SMALL(ABS(AV52-INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C66,ELCC_Table!$K$3:$P$3,0))),2))*INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C66,ELCC_Table!$K$3:$P$3,0)))","v":1.4999999999999999E-2},{"$f":"SUMPRODUCT((ABS(AW52-INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C66,ELCC_Table!$K$3:$P$3,0)))=SMALL(ABS(AW52-INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C66,ELCC_Table!$K$3:$P$3,0))),2))*INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C66,ELCC_Table!$K$3:$P$3,0)))","v":1.4999999999999999E-2},{"$f":"SUMPRODUCT((ABS(AX52-INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C66,ELCC_Table!$K$3:$P$3,0)))=SMALL(ABS(AX52-INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C66,ELCC_Table!$K$3:$P$3,0))),2))*INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C66,ELCC_Table!$K$3:$P$3,0)))","v":0.03},{"$f":"SUMPRODUCT((ABS(AY52-INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C66,ELCC_Table!$K$3:$P$3,0)))=SMALL(ABS(AY52-INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C66,ELCC_Table!$K$3:$P$3,0))),2))*INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C66,ELCC_Table!$K$3:$P$3,0)))","v":4.4999999999999998E-2},{"$f":"SUMPRODUCT((ABS(AZ52-INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C66,ELCC_Table!$K$3:$P$3,0)))=SMALL(ABS(AZ52-INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C66,ELCC_Table!$K$3:$P$3,0))),2))*INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C66,ELCC_Table!$K$3:$P$3,0)))","v":0.03},{"$f":"SUMPRODUCT((ABS(BA52-INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C66,ELCC_Table!$K$3:$P$3,0)))=SMALL(ABS(BA52-INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C66,ELCC_Table!$K$3:$P$3,0))),2))*INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C66,ELCC_Table!$K$3:$P$3,0)))","v":0.03},{"$f":"SUMPRODUCT((ABS(BB52-INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C66,ELCC_Table!$K$3:$P$3,0)))=SMALL(ABS(BB52-INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C66,ELCC_Table!$K$3:$P$3,0))),2))*INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C66,ELCC_Table!$K$3:$P$3,0)))","v":4.4999999999999998E-2},{"$f":"SUMPRODUCT((ABS(BC52-INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C66,ELCC_Table!$K$3:$P$3,0)))=SMALL(ABS(BC52-INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C66,ELCC_Table!$K$3:$P$3,0))),2))*INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C66,ELCC_Table!$K$3:$P$3,0)))","v":7.4999999999999997E-2},{"$f":"SUMPRODUCT((ABS(BD52-INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C66,ELCC_Table!$K$3:$P$3,0)))=SMALL(ABS(BD52-INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C66,ELCC_Table!$K$3:$P$3,0))),2))*INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C66,ELCC_Table!$K$3:$P$3,0)))","v":0.06},{"$f":"SUMPRODUCT((ABS(BE52-INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C66,ELCC_Table!$K$3:$P$3,0)))=SMALL(ABS(BE52-INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C66,ELCC_Table!$K$3:$P$3,0))),2))*INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C66,ELCC_Table!$K$3:$P$3,0)))","v":0.06},{"$f":"SUMPRODUCT((ABS(BF52-INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C66,ELCC_Table!$K$3:$P$3,0)))=SMALL(ABS(BF52-INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C66,ELCC_Table!$K$3:$P$3,0))),2))*INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C66,ELCC_Table!$K$3:$P$3,0)))","v":0.06},{"$f":"SUMPRODUCT((ABS(BG52-INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C66,ELCC_Table!$K$3:$P$3,0)))=SMALL(ABS(BG52-INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C66,ELCC_Table!$K$3:$P$3,0))),2))*INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C66,ELCC_Table!$K$3:$P$3,0)))","v":7.4999999999999997E-2},{"$f":"SUMPRODUCT((ABS(BH52-INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C66,ELCC_Table!$K$3:$P$3,0)))=SMALL(ABS(BH52-INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C66,ELCC_Table!$K$3:$P$3,0))),2))*INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C66,ELCC_Table!$K$3:$P$3,0)))","v":7.4999999999999997E-2},{"$f":"SUMPRODUCT((ABS(BI52-INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C66,ELCC_Table!$K$3:$P$3,0)))=SMALL(ABS(BI52-INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C66,ELCC_Table!$K$3:$P$3,0))),2))*INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C66,ELCC_Table!$K$3:$P$3,0)))","v":0.09},{"$f":"SUMPRODUCT((ABS(BJ52-INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C66,ELCC_Table!$K$3:$P$3,0)))=SMALL(ABS(BJ52-INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C66,ELCC_Table!$K$3:$P$3,0))),2))*INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C66,ELCC_Table!$K$3:$P$3,0)))","v":0.09},{"$f":"SUMPRODUCT((ABS(BK52-INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C66,ELCC_Table!$K$3:$P$3,0)))=SMALL(ABS(BK52-INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C66,ELCC_Table!$K$3:$P$3,0))),2))*INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C66,ELCC_Table!$K$3:$P$3,0)))","v":0.09},{"$f":"SUMPRODUCT((ABS(BL52-INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C66,ELCC_Table!$K$3:$P$3,0)))=SMALL(ABS(BL52-INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C66,ELCC_Table!$K$3:$P$3,0))),2))*INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C66,ELCC_Table!$K$3:$P$3,0)))","v":7.4999999999999997E-2},null,{"$f":"SUMPRODUCT((ABS(BN52-INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C66,ELCC_Table!$K$3:$P$3,0)))=SMALL(ABS(BN52-INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C66,ELCC_Table!$K$3:$P$3,0))),2))*INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C66,ELCC_Table!$K$3:$P$3,0)))","v":1.4999999999999999E-2},{"$f":"SUMPRODUCT((ABS(BO52-INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C66,ELCC_Table!$K$3:$P$3,0)))=SMALL(ABS(BO52-INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C66,ELCC_Table!$K$3:$P$3,0))),2))*INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C66,ELCC_Table!$K$3:$P$3,0)))","v":1.4999999999999999E-2},{"$f":"SUMPRODUCT((ABS(BP52-INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C66,ELCC_Table!$K$3:$P$3,0)))=SMALL(ABS(BP52-INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C66,ELCC_Table!$K$3:$P$3,0))),2))*INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C66,ELCC_Table!$K$3:$P$3,0)))","v":1.4999999999999999E-2},{"$f":"SUMPRODUCT((ABS(BQ52-INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C66,ELCC_Table!$K$3:$P$3,0)))=SMALL(ABS(BQ52-INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C66,ELCC_Table!$K$3:$P$3,0))),2))*INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C66,ELCC_Table!$K$3:$P$3,0)))","v":0},{"$f":"SUMPRODUCT((ABS(BR52-INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C66,ELCC_Table!$K$3:$P$3,0)))=SMALL(ABS(BR52-INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C66,ELCC_Table!$K$3:$P$3,0))),2))*INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C66,ELCC_Table!$K$3:$P$3,0)))","v":0},{"$f":"SUMPRODUCT((ABS(BS52-INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C66,ELCC_Table!$K$3:$P$3,0)))=SMALL(ABS(BS52-INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C66,ELCC_Table!$K$3:$P$3,0))),2))*INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C66,ELCC_Table!$K$3:$P$3,0)))","v":0},{"$f":"SUMPRODUCT((ABS(BT52-INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C66,ELCC_Table!$K$3:$P$3,0)))=SMALL(ABS(BT52-INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C66,ELCC_Table!$K$3:$P$3,0))),2))*INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C66,ELCC_Table!$K$3:$P$3,0)))","v":0},{"$f":"SUMPRODUCT((ABS(BU52-INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C66,ELCC_Table!$K$3:$P$3,0)))=SMALL(ABS(BU52-INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C66,ELCC_Table!$K$3:$P$3,0))),2))*INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C66,ELCC_Table!$K$3:$P$3,0)))","v":0},{"$f":"SUMPRODUCT((ABS(BV52-INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C66,ELCC_Table!$K$3:$P$3,0)))=SMALL(ABS(BV52-INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C66,ELCC_Table!$K$3:$P$3,0))),2))*INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C66,ELCC_Table!$K$3:$P$3,0)))","v":0},{"$f":"SUMPRODUCT((ABS(BW52-INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C66,ELCC_Table!$K$3:$P$3,0)))=SMALL(ABS(BW52-INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C66,ELCC_Table!$K$3:$P$3,0))),2))*INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C66,ELCC_Table!$K$3:$P$3,0)))","v":0},{"$f":"SUMPRODUCT((ABS(BX52-INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C66,ELCC_Table!$K$3:$P$3,0)))=SMALL(ABS(BX52-INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C66,ELCC_Table!$K$3:$P$3,0))),2))*INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C66,ELCC_Table!$K$3:$P$3,0)))","v":0},{"$f":"SUMPRODUCT((ABS(BY52-INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C66,ELCC_Table!$K$3:$P$3,0)))=SMALL(ABS(BY52-INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C66,ELCC_Table!$K$3:$P$3,0))),2))*INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C66,ELCC_Table!$K$3:$P$3,0)))","v":0},{"$f":"SUMPRODUCT((ABS(BZ52-INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C66,ELCC_Table!$K$3:$P$3,0)))=SMALL(ABS(BZ52-INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C66,ELCC_Table!$K$3:$P$3,0))),2))*INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C66,ELCC_Table!$K$3:$P$3,0)))","v":0},{"$f":"SUMPRODUCT((ABS(CA52-INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C66,ELCC_Table!$K$3:$P$3,0)))=SMALL(ABS(CA52-INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C66,ELCC_Table!$K$3:$P$3,0))),2))*INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C66,ELCC_Table!$K$3:$P$3,0)))","v":0},{"$f":"SUMPRODUCT((ABS(CB52-INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C66,ELCC_Table!$K$3:$P$3,0)))=SMALL(ABS(CB52-INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C66,ELCC_Table!$K$3:$P$3,0))),2))*INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C66,ELCC_Table!$K$3:$P$3,0)))","v":0},{"$f":"SUMPRODUCT((ABS(CC52-INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C66,ELCC_Table!$K$3:$P$3,0)))=SMALL(ABS(CC52-INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C66,ELCC_Table!$K$3:$P$3,0))),2))*INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C66,ELCC_Table!$K$3:$P$3,0)))","v":0},{"$f":"SUMPRODUCT((ABS(CD52-INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C66,ELCC_Table!$K$3:$P$3,0)))=SMALL(ABS(CD52-INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C66,ELCC_Table!$K$3:$P$3,0))),2))*INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C66,ELCC_Table!$K$3:$P$3,0)))","v":0},{"$f":"SUMPRODUCT((ABS(CE52-INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C66,ELCC_Table!$K$3:$P$3,0)))=SMALL(ABS(CE52-INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C66,ELCC_Table!$K$3:$P$3,0))),2))*INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C66,ELCC_Table!$K$3:$P$3,0)))","v":0},{"$f":"SUMPRODUCT((ABS(CF52-INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C66,ELCC_Table!$K$3:$P$3,0)))=SMALL(ABS(CF52-INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C66,ELCC_Table!$K$3:$P$3,0))),2))*INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C66,ELCC_Table!$K$3:$P$3,0)))","v":0},null,{"$f":"SUMPRODUCT((ABS(CH52-INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C66,ELCC_Table!$K$3:$P$3,0)))=SMALL(ABS(CH52-INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C66,ELCC_Table!$K$3:$P$3,0))),2))*INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C66,ELCC_Table!$K$3:$P$3,0)))","v":1.4999999999999999E-2},{"$f":"SUMPRODUCT((ABS(CI52-INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C66,ELCC_Table!$K$3:$P$3,0)))=SMALL(ABS(CI52-INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C66,ELCC_Table!$K$3:$P$3,0))),2))*INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C66,ELCC_Table!$K$3:$P$3,0)))","v":1.4999999999999999E-2},{"$f":"SUMPRODUCT((ABS(CJ52-INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C66,ELCC_Table!$K$3:$P$3,0)))=SMALL(ABS(CJ52-INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C66,ELCC_Table!$K$3:$P$3,0))),2))*INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C66,ELCC_Table!$K$3:$P$3,0)))","v":1.4999999999999999E-2},{"$f":"SUMPRODUCT((ABS(CK52-INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C66,ELCC_Table!$K$3:$P$3,0)))=SMALL(ABS(CK52-INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C66,ELCC_Table!$K$3:$P$3,0))),2))*INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C66,ELCC_Table!$K$3:$P$3,0)))","v":1.4999999999999999E-2},{"$f":"SUMPRODUCT((ABS(CL52-INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C66,ELCC_Table!$K$3:$P$3,0)))=SMALL(ABS(CL52-INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C66,ELCC_Table!$K$3:$P$3,0))),2))*INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C66,ELCC_Table!$K$3:$P$3,0)))","v":1.4999999999999999E-2},{"$f":"SUMPRODUCT((ABS(CM52-INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C66,ELCC_Table!$K$3:$P$3,0)))=SMALL(ABS(CM52-INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C66,ELCC_Table!$K$3:$P$3,0))),2))*INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C66,ELCC_Table!$K$3:$P$3,0)))","v":1.4999999999999999E-2},{"$f":"SUMPRODUCT((ABS(CN52-INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C66,ELCC_Table!$K$3:$P$3,0)))=SMALL(ABS(CN52-INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C66,ELCC_Table!$K$3:$P$3,0))),2))*INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C66,ELCC_Table!$K$3:$P$3,0)))","v":0},{"$f":"SUMPRODUCT((ABS(CO52-INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C66,ELCC_Table!$K$3:$P$3,0)))=SMALL(ABS(CO52-INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C66,ELCC_Table!$K$3:$P$3,0))),2))*INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C66,ELCC_Table!$K$3:$P$3,0)))","v":0.03},{"$f":"SUMPRODUCT((ABS(CP52-INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C66,ELCC_Table!$K$3:$P$3,0)))=SMALL(ABS(CP52-INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C66,ELCC_Table!$K$3:$P$3,0))),2))*INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C66,ELCC_Table!$K$3:$P$3,0)))","v":0.03},{"$f":"SUMPRODUCT((ABS(CQ52-INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C66,ELCC_Table!$K$3:$P$3,0)))=SMALL(ABS(CQ52-INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C66,ELCC_Table!$K$3:$P$3,0))),2))*INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C66,ELCC_Table!$K$3:$P$3,0)))","v":1.4999999999999999E-2},{"$f":"SUMPRODUCT((ABS(CR52-INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C66,ELCC_Table!$K$3:$P$3,0)))=SMALL(ABS(CR52-INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C66,ELCC_Table!$K$3:$P$3,0))),2))*INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C66,ELCC_Table!$K$3:$P$3,0)))","v":1.4999999999999999E-2},{"$f":"SUMPRODUCT((ABS(CS52-INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C66,ELCC_Table!$K$3:$P$3,0)))=SMALL(ABS(CS52-INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C66,ELCC_Table!$K$3:$P$3,0))),2))*INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C66,ELCC_Table!$K$3:$P$3,0)))","v":1.4999999999999999E-2},{"$f":"SUMPRODUCT((ABS(CT52-INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C66,ELCC_Table!$K$3:$P$3,0)))=SMALL(ABS(CT52-INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C66,ELCC_Table!$K$3:$P$3,0))),2))*INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C66,ELCC_Table!$K$3:$P$3,0)))","v":1.4999999999999999E-2},{"$f":"SUMPRODUCT((ABS(CU52-INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C66,ELCC_Table!$K$3:$P$3,0)))=SMALL(ABS(CU52-INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C66,ELCC_Table!$K$3:$P$3,0))),2))*INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C66,ELCC_Table!$K$3:$P$3,0)))","v":1.4999999999999999E-2},{"$f":"SUMPRODUCT((ABS(CV52-INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C66,ELCC_Table!$K$3:$P$3,0)))=SMALL(ABS(CV52-INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C66,ELCC_Table!$K$3:$P$3,0))),2))*INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C66,ELCC_Table!$K$3:$P$3,0)))","v":1.4999999999999999E-2},{"$f":"SUMPRODUCT((ABS(CW52-INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C66,ELCC_Table!$K$3:$P$3,0)))=SMALL(ABS(CW52-INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C66,ELCC_Table!$K$3:$P$3,0))),2))*INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C66,ELCC_Table!$K$3:$P$3,0)))","v":4.4999999999999998E-2},{"$f":"SUMPRODUCT((ABS(CX52-INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C66,ELCC_Table!$K$3:$P$3,0)))=SMALL(ABS(CX52-INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C66,ELCC_Table!$K$3:$P$3,0))),2))*INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C66,ELCC_Table!$K$3:$P$3,0)))","v":4.4999999999999998E-2},{"$f":"SUMPRODUCT((ABS(CY52-INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C66,ELCC_Table!$K$3:$P$3,0)))=SMALL(ABS(CY52-INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C66,ELCC_Table!$K$3:$P$3,0))),2))*INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C66,ELCC_Table!$K$3:$P$3,0)))","v":4.4999999999999998E-2},{"$f":"SUMPRODUCT((ABS(CZ52-INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C66,ELCC_Table!$K$3:$P$3,0)))=SMALL(ABS(CZ52-INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C66,ELCC_Table!$K$3:$P$3,0))),2))*INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C66,ELCC_Table!$K$3:$P$3,0)))","v":0.03},null,{"$f":"SUMPRODUCT((ABS(DB52-INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C66,ELCC_Table!$K$3:$P$3,0)))=SMALL(ABS(DB52-INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C66,ELCC_Table!$K$3:$P$3,0))),2))*INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C66,ELCC_Table!$K$3:$P$3,0)))","v":1.4999999999999999E-2},{"$f":"SUMPRODUCT((ABS(DC52-INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C66,ELCC_Table!$K$3:$P$3,0)))=SMALL(ABS(DC52-INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C66,ELCC_Table!$K$3:$P$3,0))),2))*INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C66,ELCC_Table!$K$3:$P$3,0)))","v":1.4999999999999999E-2},{"$f":"SUMPRODUCT((ABS(DD52-INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C66,ELCC_Table!$K$3:$P$3,0)))=SMALL(ABS(DD52-INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C66,ELCC_Table!$K$3:$P$3,0))),2))*INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C66,ELCC_Table!$K$3:$P$3,0)))","v":1.4999999999999999E-2},{"$f":"SUMPRODUCT((ABS(DE52-INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C66,ELCC_Table!$K$3:$P$3,0)))=SMALL(ABS(DE52-INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C66,ELCC_Table!$K$3:$P$3,0))),2))*INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C66,ELCC_Table!$K$3:$P$3,0)))","v":1.4999999999999999E-2},{"$f":"SUMPRODUCT((ABS(DF52-INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C66,ELCC_Table!$K$3:$P$3,0)))=SMALL(ABS(DF52-INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C66,ELCC_Table!$K$3:$P$3,0))),2))*INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C66,ELCC_Table!$K$3:$P$3,0)))","v":1.4999999999999999E-2},{"$f":"SUMPRODUCT((ABS(DG52-INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C66,ELCC_Table!$K$3:$P$3,0)))=SMALL(ABS(DG52-INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C66,ELCC_Table!$K$3:$P$3,0))),2))*INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C66,ELCC_Table!$K$3:$P$3,0)))","v":1.4999999999999999E-2},{"$f":"SUMPRODUCT((ABS(DH52-INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C66,ELCC_Table!$K$3:$P$3,0)))=SMALL(ABS(DH52-INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C66,ELCC_Table!$K$3:$P$3,0))),2))*INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C66,ELCC_Table!$K$3:$P$3,0)))","v":1.4999999999999999E-2},{"$f":"SUMPRODUCT((ABS(DI52-INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C66,ELCC_Table!$K$3:$P$3,0)))=SMALL(ABS(DI52-INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C66,ELCC_Table!$K$3:$P$3,0))),2))*INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C66,ELCC_Table!$K$3:$P$3,0)))","v":1.4999999999999999E-2},{"$f":"SUMPRODUCT((ABS(DJ52-INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C66,ELCC_Table!$K$3:$P$3,0)))=SMALL(ABS(DJ52-INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C66,ELCC_Table!$K$3:$P$3,0))),2))*INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C66,ELCC_Table!$K$3:$P$3,0)))","v":1.4999999999999999E-2},{"$f":"SUMPRODUCT((ABS(DK52-INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C66,ELCC_Table!$K$3:$P$3,0)))=SMALL(ABS(DK52-INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C66,ELCC_Table!$K$3:$P$3,0))),2))*INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C66,ELCC_Table!$K$3:$P$3,0)))","v":1.4999999999999999E-2},{"$f":"SUMPRODUCT((ABS(DL52-INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C66,ELCC_Table!$K$3:$P$3,0)))=SMALL(ABS(DL52-INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C66,ELCC_Table!$K$3:$P$3,0))),2))*INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C66,ELCC_Table!$K$3:$P$3,0)))","v":1.4999999999999999E-2},{"$f":"SUMPRODUCT((ABS(DM52-INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C66,ELCC_Table!$K$3:$P$3,0)))=SMALL(ABS(DM52-INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C66,ELCC_Table!$K$3:$P$3,0))),2))*INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C66,ELCC_Table!$K$3:$P$3,0)))","v":1.4999999999999999E-2},{"$f":"SUMPRODUCT((ABS(DN52-INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C66,ELCC_Table!$K$3:$P$3,0)))=SMALL(ABS(DN52-INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C66,ELCC_Table!$K$3:$P$3,0))),2))*INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C66,ELCC_Table!$K$3:$P$3,0)))","v":1.4999999999999999E-2},{"$f":"SUMPRODUCT((ABS(DO52-INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C66,ELCC_Table!$K$3:$P$3,0)))=SMALL(ABS(DO52-INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C66,ELCC_Table!$K$3:$P$3,0))),2))*INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C66,ELCC_Table!$K$3:$P$3,0)))","v":1.4999999999999999E-2},{"$f":"SUMPRODUCT((ABS(DP52-INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C66,ELCC_Table!$K$3:$P$3,0)))=SMALL(ABS(DP52-INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C66,ELCC_Table!$K$3:$P$3,0))),2))*INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C66,ELCC_Table!$K$3:$P$3,0)))","v":1.4999999999999999E-2},{"$f":"SUMPRODUCT((ABS(DQ52-INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C66,ELCC_Table!$K$3:$P$3,0)))=SMALL(ABS(DQ52-INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C66,ELCC_Table!$K$3:$P$3,0))),2))*INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C66,ELCC_Table!$K$3:$P$3,0)))","v":1.4999999999999999E-2},{"$f":"SUMPRODUCT((ABS(DR52-INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C66,ELCC_Table!$K$3:$P$3,0)))=SMALL(ABS(DR52-INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C66,ELCC_Table!$K$3:$P$3,0))),2))*INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C66,ELCC_Table!$K$3:$P$3,0)))","v":1.4999999999999999E-2},{"$f":"SUMPRODUCT((ABS(DS52-INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C66,ELCC_Table!$K$3:$P$3,0)))=SMALL(ABS(DS52-INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C66,ELCC_Table!$K$3:$P$3,0))),2))*INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C66,ELCC_Table!$K$3:$P$3,0)))","v":1.4999999999999999E-2},{"$f":"SUMPRODUCT((ABS(DT52-INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C66,ELCC_Table!$K$3:$P$3,0)))=SMALL(ABS(DT52-INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C66,ELCC_Table!$K$3:$P$3,0))),2))*INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C66,ELCC_Table!$K$3:$P$3,0)))","v":1.4999999999999999E-2}]
[null,null,"Wind - Coastal","%",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUMPRODUCT((ABS(Z53-INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C67,ELCC_Table!$K$3:$P$3,0)))=SMALL(ABS(Z53-INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C67,ELCC_Table!$K$3:$P$3,0))),2))*INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C67,ELCC_Table!$K$3:$P$3,0)))","v":0.05},{"$f":"SUMPRODUCT((ABS(AA53-INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C67,ELCC_Table!$K$3:$P$3,0)))=SMALL(ABS(AA53-INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C67,ELCC_Table!$K$3:$P$3,0))),2))*INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C67,ELCC_Table!$K$3:$P$3,0)))","v":0.05},{"$f":"SUMPRODUCT((ABS(AB53-INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C67,ELCC_Table!$K$3:$P$3,0)))=SMALL(ABS(AB53-INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C67,ELCC_Table!$K$3:$P$3,0))),2))*INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C67,ELCC_Table!$K$3:$P$3,0)))","v":0.05},{"$f":"SUMPRODUCT((ABS(AC53-INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C67,ELCC_Table!$K$3:$P$3,0)))=SMALL(ABS(AC53-INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C67,ELCC_Table!$K$3:$P$3,0))),2))*INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C67,ELCC_Table!$K$3:$P$3,0)))","v":0.05},{"$f":"SUMPRODUCT((ABS(AD53-INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C67,ELCC_Table!$K$3:$P$3,0)))=SMALL(ABS(AD53-INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C67,ELCC_Table!$K$3:$P$3,0))),2))*INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C67,ELCC_Table!$K$3:$P$3,0)))","v":0.05},{"$f":"SUMPRODUCT((ABS(AE53-INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C67,ELCC_Table!$K$3:$P$3,0)))=SMALL(ABS(AE53-INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C67,ELCC_Table!$K$3:$P$3,0))),2))*INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C67,ELCC_Table!$K$3:$P$3,0)))","v":0.05},{"$f":"SUMPRODUCT((ABS(AF53-INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C67,ELCC_Table!$K$3:$P$3,0)))=SMALL(ABS(AF53-INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C67,ELCC_Table!$K$3:$P$3,0))),2))*INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C67,ELCC_Table!$K$3:$P$3,0)))","v":0.05},{"$f":"SUMPRODUCT((ABS(AG53-INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C67,ELCC_Table!$K$3:$P$3,0)))=SMALL(ABS(AG53-INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C67,ELCC_Table!$K$3:$P$3,0))),2))*INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C67,ELCC_Table!$K$3:$P$3,0)))","v":0.05},{"$f":"SUMPRODUCT((ABS(AH53-INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C67,ELCC_Table!$K$3:$P$3,0)))=SMALL(ABS(AH53-INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C67,ELCC_Table!$K$3:$P$3,0))),2))*INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C67,ELCC_Table!$K$3:$P$3,0)))","v":0.05},{"$f":"SUMPRODUCT((ABS(AI53-INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C67,ELCC_Table!$K$3:$P$3,0)))=SMALL(ABS(AI53-INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C67,ELCC_Table!$K$3:$P$3,0))),2))*INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C67,ELCC_Table!$K$3:$P$3,0)))","v":0.05},{"$f":"SUMPRODUCT((ABS(AJ53-INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C67,ELCC_Table!$K$3:$P$3,0)))=SMALL(ABS(AJ53-INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C67,ELCC_Table!$K$3:$P$3,0))),2))*INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C67,ELCC_Table!$K$3:$P$3,0)))","v":0.05},{"$f":"SUMPRODUCT((ABS(AK53-INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C67,ELCC_Table!$K$3:$P$3,0)))=SMALL(ABS(AK53-INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C67,ELCC_Table!$K$3:$P$3,0))),2))*INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C67,ELCC_Table!$K$3:$P$3,0)))","v":0.05},{"$f":"SUMPRODUCT((ABS(AL53-INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C67,ELCC_Table!$K$3:$P$3,0)))=SMALL(ABS(AL53-INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C67,ELCC_Table!$K$3:$P$3,0))),2))*INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C67,ELCC_Table!$K$3:$P$3,0)))","v":0.05},{"$f":"SUMPRODUCT((ABS(AM53-INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C67,ELCC_Table!$K$3:$P$3,0)))=SMALL(ABS(AM53-INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C67,ELCC_Table!$K$3:$P$3,0))),2))*INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C67,ELCC_Table!$K$3:$P$3,0)))","v":0.05},{"$f":"SUMPRODUCT((ABS(AN53-INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C67,ELCC_Table!$K$3:$P$3,0)))=SMALL(ABS(AN53-INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C67,ELCC_Table!$K$3:$P$3,0))),2))*INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C67,ELCC_Table!$K$3:$P$3,0)))","v":0.05},{"$f":"SUMPRODUCT((ABS(AO53-INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C67,ELCC_Table!$K$3:$P$3,0)))=SMALL(ABS(AO53-INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C67,ELCC_Table!$K$3:$P$3,0))),2))*INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C67,ELCC_Table!$K$3:$P$3,0)))","v":0.05},{"$f":"SUMPRODUCT((ABS(AP53-INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C67,ELCC_Table!$K$3:$P$3,0)))=SMALL(ABS(AP53-INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C67,ELCC_Table!$K$3:$P$3,0))),2))*INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C67,ELCC_Table!$K$3:$P$3,0)))","v":0.05},{"$f":"SUMPRODUCT((ABS(AQ53-INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C67,ELCC_Table!$K$3:$P$3,0)))=SMALL(ABS(AQ53-INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C67,ELCC_Table!$K$3:$P$3,0))),2))*INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C67,ELCC_Table!$K$3:$P$3,0)))","v":0.05},{"$f":"SUMPRODUCT((ABS(AR53-INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C67,ELCC_Table!$K$3:$P$3,0)))=SMALL(ABS(AR53-INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C67,ELCC_Table!$K$3:$P$3,0))),2))*INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C67,ELCC_Table!$K$3:$P$3,0)))","v":0.05},null,{"$f":"SUMPRODUCT((ABS(AT53-INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C67,ELCC_Table!$K$3:$P$3,0)))=SMALL(ABS(AT53-INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C67,ELCC_Table!$K$3:$P$3,0))),2))*INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C67,ELCC_Table!$K$3:$P$3,0)))","v":0.05},{"$f":"SUMPRODUCT((ABS(AU53-INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C67,ELCC_Table!$K$3:$P$3,0)))=SMALL(ABS(AU53-INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C67,ELCC_Table!$K$3:$P$3,0))),2))*INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C67,ELCC_Table!$K$3:$P$3,0)))","v":0.05},{"$f":"SUMPRODUCT((ABS(AV53-INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C67,ELCC_Table!$K$3:$P$3,0)))=SMALL(ABS(AV53-INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C67,ELCC_Table!$K$3:$P$3,0))),2))*INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C67,ELCC_Table!$K$3:$P$3,0)))","v":0.05},{"$f":"SUMPRODUCT((ABS(AW53-INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C67,ELCC_Table!$K$3:$P$3,0)))=SMALL(ABS(AW53-INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C67,ELCC_Table!$K$3:$P$3,0))),2))*INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C67,ELCC_Table!$K$3:$P$3,0)))","v":0.05},{"$f":"SUMPRODUCT((ABS(AX53-INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C67,ELCC_Table!$K$3:$P$3,0)))=SMALL(ABS(AX53-INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C67,ELCC_Table!$K$3:$P$3,0))),2))*INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C67,ELCC_Table!$K$3:$P$3,0)))","v":0.05},{"$f":"SUMPRODUCT((ABS(AY53-INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C67,ELCC_Table!$K$3:$P$3,0)))=SMALL(ABS(AY53-INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C67,ELCC_Table!$K$3:$P$3,0))),2))*INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C67,ELCC_Table!$K$3:$P$3,0)))","v":0.05},{"$f":"SUMPRODUCT((ABS(AZ53-INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C67,ELCC_Table!$K$3:$P$3,0)))=SMALL(ABS(AZ53-INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C67,ELCC_Table!$K$3:$P$3,0))),2))*INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C67,ELCC_Table!$K$3:$P$3,0)))","v":0.05},{"$f":"SUMPRODUCT((ABS(BA53-INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C67,ELCC_Table!$K$3:$P$3,0)))=SMALL(ABS(BA53-INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C67,ELCC_Table!$K$3:$P$3,0))),2))*INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C67,ELCC_Table!$K$3:$P$3,0)))","v":0.05},{"$f":"SUMPRODUCT((ABS(BB53-INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C67,ELCC_Table!$K$3:$P$3,0)))=SMALL(ABS(BB53-INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C67,ELCC_Table!$K$3:$P$3,0))),2))*INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C67,ELCC_Table!$K$3:$P$3,0)))","v":0.05},{"$f":"SUMPRODUCT((ABS(BC53-INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C67,ELCC_Table!$K$3:$P$3,0)))=SMALL(ABS(BC53-INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C67,ELCC_Table!$K$3:$P$3,0))),2))*INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C67,ELCC_Table!$K$3:$P$3,0)))","v":0.05},{"$f":"SUMPRODUCT((ABS(BD53-INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C67,ELCC_Table!$K$3:$P$3,0)))=SMALL(ABS(BD53-INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C67,ELCC_Table!$K$3:$P$3,0))),2))*INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C67,ELCC_Table!$K$3:$P$3,0)))","v":0.05},{"$f":"SUMPRODUCT((ABS(BE53-INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C67,ELCC_Table!$K$3:$P$3,0)))=SMALL(ABS(BE53-INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C67,ELCC_Table!$K$3:$P$3,0))),2))*INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C67,ELCC_Table!$K$3:$P$3,0)))","v":0.05},{"$f":"SUMPRODUCT((ABS(BF53-INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C67,ELCC_Table!$K$3:$P$3,0)))=SMALL(ABS(BF53-INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C67,ELCC_Table!$K$3:$P$3,0))),2))*INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C67,ELCC_Table!$K$3:$P$3,0)))","v":0.05},{"$f":"SUMPRODUCT((ABS(BG53-INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C67,ELCC_Table!$K$3:$P$3,0)))=SMALL(ABS(BG53-INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C67,ELCC_Table!$K$3:$P$3,0))),2))*INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C67,ELCC_Table!$K$3:$P$3,0)))","v":0.05},{"$f":"SUMPRODUCT((ABS(BH53-INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C67,ELCC_Table!$K$3:$P$3,0)))=SMALL(ABS(BH53-INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C67,ELCC_Table!$K$3:$P$3,0))),2))*INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C67,ELCC_Table!$K$3:$P$3,0)))","v":0.05},{"$f":"SUMPRODUCT((ABS(BI53-INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C67,ELCC_Table!$K$3:$P$3,0)))=SMALL(ABS(BI53-INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C67,ELCC_Table!$K$3:$P$3,0))),2))*INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C67,ELCC_Table!$K$3:$P$3,0)))","v":0.05},{"$f":"SUMPRODUCT((ABS(BJ53-INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C67,ELCC_Table!$K$3:$P$3,0)))=SMALL(ABS(BJ53-INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C67,ELCC_Table!$K$3:$P$3,0))),2))*INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C67,ELCC_Table!$K$3:$P$3,0)))","v":0.05},{"$f":"SUMPRODUCT((ABS(BK53-INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C67,ELCC_Table!$K$3:$P$3,0)))=SMALL(ABS(BK53-INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C67,ELCC_Table!$K$3:$P$3,0))),2))*INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C67,ELCC_Table!$K$3:$P$3,0)))","v":0.05},{"$f":"SUMPRODUCT((ABS(BL53-INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C67,ELCC_Table!$K$3:$P$3,0)))=SMALL(ABS(BL53-INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C67,ELCC_Table!$K$3:$P$3,0))),2))*INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C67,ELCC_Table!$K$3:$P$3,0)))","v":0.05},null,{"$f":"SUMPRODUCT((ABS(BN53-INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C67,ELCC_Table!$K$3:$P$3,0)))=SMALL(ABS(BN53-INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C67,ELCC_Table!$K$3:$P$3,0))),2))*INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C67,ELCC_Table!$K$3:$P$3,0)))","v":0.05},{"$f":"SUMPRODUCT((ABS(BO53-INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C67,ELCC_Table!$K$3:$P$3,0)))=SMALL(ABS(BO53-INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C67,ELCC_Table!$K$3:$P$3,0))),2))*INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C67,ELCC_Table!$K$3:$P$3,0)))","v":0.05},{"$f":"SUMPRODUCT((ABS(BP53-INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C67,ELCC_Table!$K$3:$P$3,0)))=SMALL(ABS(BP53-INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C67,ELCC_Table!$K$3:$P$3,0))),2))*INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C67,ELCC_Table!$K$3:$P$3,0)))","v":0.05},{"$f":"SUMPRODUCT((ABS(BQ53-INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C67,ELCC_Table!$K$3:$P$3,0)))=SMALL(ABS(BQ53-INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C67,ELCC_Table!$K$3:$P$3,0))),2))*INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C67,ELCC_Table!$K$3:$P$3,0)))","v":0.05},{"$f":"SUMPRODUCT((ABS(BR53-INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C67,ELCC_Table!$K$3:$P$3,0)))=SMALL(ABS(BR53-INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C67,ELCC_Table!$K$3:$P$3,0))),2))*INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C67,ELCC_Table!$K$3:$P$3,0)))","v":0.05},{"$f":"SUMPRODUCT((ABS(BS53-INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C67,ELCC_Table!$K$3:$P$3,0)))=SMALL(ABS(BS53-INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C67,ELCC_Table!$K$3:$P$3,0))),2))*INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C67,ELCC_Table!$K$3:$P$3,0)))","v":0.05},{"$f":"SUMPRODUCT((ABS(BT53-INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C67,ELCC_Table!$K$3:$P$3,0)))=SMALL(ABS(BT53-INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C67,ELCC_Table!$K$3:$P$3,0))),2))*INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C67,ELCC_Table!$K$3:$P$3,0)))","v":0.05},{"$f":"SUMPRODUCT((ABS(BU53-INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C67,ELCC_Table!$K$3:$P$3,0)))=SMALL(ABS(BU53-INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C67,ELCC_Table!$K$3:$P$3,0))),2))*INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C67,ELCC_Table!$K$3:$P$3,0)))","v":0.05},{"$f":"SUMPRODUCT((ABS(BV53-INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C67,ELCC_Table!$K$3:$P$3,0)))=SMALL(ABS(BV53-INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C67,ELCC_Table!$K$3:$P$3,0))),2))*INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C67,ELCC_Table!$K$3:$P$3,0)))","v":0.05},{"$f":"SUMPRODUCT((ABS(BW53-INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C67,ELCC_Table!$K$3:$P$3,0)))=SMALL(ABS(BW53-INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C67,ELCC_Table!$K$3:$P$3,0))),2))*INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C67,ELCC_Table!$K$3:$P$3,0)))","v":0.05},{"$f":"SUMPRODUCT((ABS(BX53-INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C67,ELCC_Table!$K$3:$P$3,0)))=SMALL(ABS(BX53-INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C67,ELCC_Table!$K$3:$P$3,0))),2))*INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C67,ELCC_Table!$K$3:$P$3,0)))","v":0.05},{"$f":"SUMPRODUCT((ABS(BY53-INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C67,ELCC_Table!$K$3:$P$3,0)))=SMALL(ABS(BY53-INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C67,ELCC_Table!$K$3:$P$3,0))),2))*INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C67,ELCC_Table!$K$3:$P$3,0)))","v":0.05},{"$f":"SUMPRODUCT((ABS(BZ53-INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C67,ELCC_Table!$K$3:$P$3,0)))=SMALL(ABS(BZ53-INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C67,ELCC_Table!$K$3:$P$3,0))),2))*INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C67,ELCC_Table!$K$3:$P$3,0)))","v":0.05},{"$f":"SUMPRODUCT((ABS(CA53-INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C67,ELCC_Table!$K$3:$P$3,0)))=SMALL(ABS(CA53-INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C67,ELCC_Table!$K$3:$P$3,0))),2))*INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C67,ELCC_Table!$K$3:$P$3,0)))","v":0.05},{"$f":"SUMPRODUCT((ABS(CB53-INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C67,ELCC_Table!$K$3:$P$3,0)))=SMALL(ABS(CB53-INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C67,ELCC_Table!$K$3:$P$3,0))),2))*INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C67,ELCC_Table!$K$3:$P$3,0)))","v":0.05},{"$f":"SUMPRODUCT((ABS(CC53-INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C67,ELCC_Table!$K$3:$P$3,0)))=SMALL(ABS(CC53-INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C67,ELCC_Table!$K$3:$P$3,0))),2))*INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C67,ELCC_Table!$K$3:$P$3,0)))","v":0.05},{"$f":"SUMPRODUCT((ABS(CD53-INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C67,ELCC_Table!$K$3:$P$3,0)))=SMALL(ABS(CD53-INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C67,ELCC_Table!$K$3:$P$3,0))),2))*INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C67,ELCC_Table!$K$3:$P$3,0)))","v":0.05},{"$f":"SUMPRODUCT((ABS(CE53-INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C67,ELCC_Table!$K$3:$P$3,0)))=SMALL(ABS(CE53-INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C67,ELCC_Table!$K$3:$P$3,0))),2))*INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C67,ELCC_Table!$K$3:$P$3,0)))","v":0.05},{"$f":"SUMPRODUCT((ABS(CF53-INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C67,ELCC_Table!$K$3:$P$3,0)))=SMALL(ABS(CF53-INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C67,ELCC_Table!$K$3:$P$3,0))),2))*INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C67,ELCC_Table!$K$3:$P$3,0)))","v":0.05},null,{"$f":"SUMPRODUCT((ABS(CH53-INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C67,ELCC_Table!$K$3:$P$3,0)))=SMALL(ABS(CH53-INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C67,ELCC_Table!$K$3:$P$3,0))),2))*INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C67,ELCC_Table!$K$3:$P$3,0)))","v":0.05},{"$f":"SUMPRODUCT((ABS(CI53-INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C67,ELCC_Table!$K$3:$P$3,0)))=SMALL(ABS(CI53-INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C67,ELCC_Table!$K$3:$P$3,0))),2))*INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C67,ELCC_Table!$K$3:$P$3,0)))","v":0.05},{"$f":"SUMPRODUCT((ABS(CJ53-INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C67,ELCC_Table!$K$3:$P$3,0)))=SMALL(ABS(CJ53-INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C67,ELCC_Table!$K$3:$P$3,0))),2))*INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C67,ELCC_Table!$K$3:$P$3,0)))","v":0.05},{"$f":"SUMPRODUCT((ABS(CK53-INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C67,ELCC_Table!$K$3:$P$3,0)))=SMALL(ABS(CK53-INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C67,ELCC_Table!$K$3:$P$3,0))),2))*INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C67,ELCC_Table!$K$3:$P$3,0)))","v":0.05},{"$f":"SUMPRODUCT((ABS(CL53-INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C67,ELCC_Table!$K$3:$P$3,0)))=SMALL(ABS(CL53-INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C67,ELCC_Table!$K$3:$P$3,0))),2))*INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C67,ELCC_Table!$K$3:$P$3,0)))","v":0.05},{"$f":"SUMPRODUCT((ABS(CM53-INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C67,ELCC_Table!$K$3:$P$3,0)))=SMALL(ABS(CM53-INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C67,ELCC_Table!$K$3:$P$3,0))),2))*INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C67,ELCC_Table!$K$3:$P$3,0)))","v":0.05},{"$f":"SUMPRODUCT((ABS(CN53-INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C67,ELCC_Table!$K$3:$P$3,0)))=SMALL(ABS(CN53-INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C67,ELCC_Table!$K$3:$P$3,0))),2))*INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C67,ELCC_Table!$K$3:$P$3,0)))","v":0.05},{"$f":"SUMPRODUCT((ABS(CO53-INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C67,ELCC_Table!$K$3:$P$3,0)))=SMALL(ABS(CO53-INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C67,ELCC_Table!$K$3:$P$3,0))),2))*INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C67,ELCC_Table!$K$3:$P$3,0)))","v":0.05},{"$f":"SUMPRODUCT((ABS(CP53-INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C67,ELCC_Table!$K$3:$P$3,0)))=SMALL(ABS(CP53-INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C67,ELCC_Table!$K$3:$P$3,0))),2))*INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C67,ELCC_Table!$K$3:$P$3,0)))","v":0.05},{"$f":"SUMPRODUCT((ABS(CQ53-INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C67,ELCC_Table!$K$3:$P$3,0)))=SMALL(ABS(CQ53-INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C67,ELCC_Table!$K$3:$P$3,0))),2))*INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C67,ELCC_Table!$K$3:$P$3,0)))","v":0.05},{"$f":"SUMPRODUCT((ABS(CR53-INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C67,ELCC_Table!$K$3:$P$3,0)))=SMALL(ABS(CR53-INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C67,ELCC_Table!$K$3:$P$3,0))),2))*INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C67,ELCC_Table!$K$3:$P$3,0)))","v":0.05},{"$f":"SUMPRODUCT((ABS(CS53-INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C67,ELCC_Table!$K$3:$P$3,0)))=SMALL(ABS(CS53-INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C67,ELCC_Table!$K$3:$P$3,0))),2))*INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C67,ELCC_Table!$K$3:$P$3,0)))","v":0.05},{"$f":"SUMPRODUCT((ABS(CT53-INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C67,ELCC_Table!$K$3:$P$3,0)))=SMALL(ABS(CT53-INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C67,ELCC_Table!$K$3:$P$3,0))),2))*INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C67,ELCC_Table!$K$3:$P$3,0)))","v":0.05},{"$f":"SUMPRODUCT((ABS(CU53-INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C67,ELCC_Table!$K$3:$P$3,0)))=SMALL(ABS(CU53-INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C67,ELCC_Table!$K$3:$P$3,0))),2))*INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C67,ELCC_Table!$K$3:$P$3,0)))","v":0.05},{"$f":"SUMPRODUCT((ABS(CV53-INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C67,ELCC_Table!$K$3:$P$3,0)))=SMALL(ABS(CV53-INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C67,ELCC_Table!$K$3:$P$3,0))),2))*INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C67,ELCC_Table!$K$3:$P$3,0)))","v":0.05},{"$f":"SUMPRODUCT((ABS(CW53-INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C67,ELCC_Table!$K$3:$P$3,0)))=SMALL(ABS(CW53-INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C67,ELCC_Table!$K$3:$P$3,0))),2))*INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C67,ELCC_Table!$K$3:$P$3,0)))","v":0.05},{"$f":"SUMPRODUCT((ABS(CX53-INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C67,ELCC_Table!$K$3:$P$3,0)))=SMALL(ABS(CX53-INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C67,ELCC_Table!$K$3:$P$3,0))),2))*INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C67,ELCC_Table!$K$3:$P$3,0)))","v":0.05},{"$f":"SUMPRODUCT((ABS(CY53-INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C67,ELCC_Table!$K$3:$P$3,0)))=SMALL(ABS(CY53-INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C67,ELCC_Table!$K$3:$P$3,0))),2))*INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C67,ELCC_Table!$K$3:$P$3,0)))","v":0.05},{"$f":"SUMPRODUCT((ABS(CZ53-INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C67,ELCC_Table!$K$3:$P$3,0)))=SMALL(ABS(CZ53-INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C67,ELCC_Table!$K$3:$P$3,0))),2))*INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C67,ELCC_Table!$K$3:$P$3,0)))","v":0.05},null,{"$f":"SUMPRODUCT((ABS(DB53-INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C67,ELCC_Table!$K$3:$P$3,0)))=SMALL(ABS(DB53-INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C67,ELCC_Table!$K$3:$P$3,0))),2))*INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C67,ELCC_Table!$K$3:$P$3,0)))","v":0.05},{"$f":"SUMPRODUCT((ABS(DC53-INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C67,ELCC_Table!$K$3:$P$3,0)))=SMALL(ABS(DC53-INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C67,ELCC_Table!$K$3:$P$3,0))),2))*INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C67,ELCC_Table!$K$3:$P$3,0)))","v":0.05},{"$f":"SUMPRODUCT((ABS(DD53-INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C67,ELCC_Table!$K$3:$P$3,0)))=SMALL(ABS(DD53-INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C67,ELCC_Table!$K$3:$P$3,0))),2))*INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C67,ELCC_Table!$K$3:$P$3,0)))","v":0.05},{"$f":"SUMPRODUCT((ABS(DE53-INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C67,ELCC_Table!$K$3:$P$3,0)))=SMALL(ABS(DE53-INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C67,ELCC_Table!$K$3:$P$3,0))),2))*INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C67,ELCC_Table!$K$3:$P$3,0)))","v":0.05},{"$f":"SUMPRODUCT((ABS(DF53-INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C67,ELCC_Table!$K$3:$P$3,0)))=SMALL(ABS(DF53-INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C67,ELCC_Table!$K$3:$P$3,0))),2))*INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C67,ELCC_Table!$K$3:$P$3,0)))","v":0.05},{"$f":"SUMPRODUCT((ABS(DG53-INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C67,ELCC_Table!$K$3:$P$3,0)))=SMALL(ABS(DG53-INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C67,ELCC_Table!$K$3:$P$3,0))),2))*INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C67,ELCC_Table!$K$3:$P$3,0)))","v":0.05},{"$f":"SUMPRODUCT((ABS(DH53-INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C67,ELCC_Table!$K$3:$P$3,0)))=SMALL(ABS(DH53-INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C67,ELCC_Table!$K$3:$P$3,0))),2))*INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C67,ELCC_Table!$K$3:$P$3,0)))","v":0.05},{"$f":"SUMPRODUCT((ABS(DI53-INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C67,ELCC_Table!$K$3:$P$3,0)))=SMALL(ABS(DI53-INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C67,ELCC_Table!$K$3:$P$3,0))),2))*INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C67,ELCC_Table!$K$3:$P$3,0)))","v":0.05},{"$f":"SUMPRODUCT((ABS(DJ53-INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C67,ELCC_Table!$K$3:$P$3,0)))=SMALL(ABS(DJ53-INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C67,ELCC_Table!$K$3:$P$3,0))),2))*INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C67,ELCC_Table!$K$3:$P$3,0)))","v":0.05},{"$f":"SUMPRODUCT((ABS(DK53-INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C67,ELCC_Table!$K$3:$P$3,0)))=SMALL(ABS(DK53-INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C67,ELCC_Table!$K$3:$P$3,0))),2))*INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C67,ELCC_Table!$K$3:$P$3,0)))","v":0.05},{"$f":"SUMPRODUCT((ABS(DL53-INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C67,ELCC_Table!$K$3:$P$3,0)))=SMALL(ABS(DL53-INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C67,ELCC_Table!$K$3:$P$3,0))),2))*INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C67,ELCC_Table!$K$3:$P$3,0)))","v":0.05},{"$f":"SUMPRODUCT((ABS(DM53-INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C67,ELCC_Table!$K$3:$P$3,0)))=SMALL(ABS(DM53-INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C67,ELCC_Table!$K$3:$P$3,0))),2))*INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C67,ELCC_Table!$K$3:$P$3,0)))","v":0.05},{"$f":"SUMPRODUCT((ABS(DN53-INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C67,ELCC_Table!$K$3:$P$3,0)))=SMALL(ABS(DN53-INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C67,ELCC_Table!$K$3:$P$3,0))),2))*INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C67,ELCC_Table!$K$3:$P$3,0)))","v":0.05},{"$f":"SUMPRODUCT((ABS(DO53-INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C67,ELCC_Table!$K$3:$P$3,0)))=SMALL(ABS(DO53-INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C67,ELCC_Table!$K$3:$P$3,0))),2))*INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C67,ELCC_Table!$K$3:$P$3,0)))","v":0.05},{"$f":"SUMPRODUCT((ABS(DP53-INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C67,ELCC_Table!$K$3:$P$3,0)))=SMALL(ABS(DP53-INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C67,ELCC_Table!$K$3:$P$3,0))),2))*INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C67,ELCC_Table!$K$3:$P$3,0)))","v":0.05},{"$f":"SUMPRODUCT((ABS(DQ53-INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C67,ELCC_Table!$K$3:$P$3,0)))=SMALL(ABS(DQ53-INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C67,ELCC_Table!$K$3:$P$3,0))),2))*INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C67,ELCC_Table!$K$3:$P$3,0)))","v":0.05},{"$f":"SUMPRODUCT((ABS(DR53-INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C67,ELCC_Table!$K$3:$P$3,0)))=SMALL(ABS(DR53-INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C67,ELCC_Table!$K$3:$P$3,0))),2))*INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C67,ELCC_Table!$K$3:$P$3,0)))","v":0.05},{"$f":"SUMPRODUCT((ABS(DS53-INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C67,ELCC_Table!$K$3:$P$3,0)))=SMALL(ABS(DS53-INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C67,ELCC_Table!$K$3:$P$3,0))),2))*INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C67,ELCC_Table!$K$3:$P$3,0)))","v":0.05},{"$f":"SUMPRODUCT((ABS(DT53-INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C67,ELCC_Table!$K$3:$P$3,0)))=SMALL(ABS(DT53-INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C67,ELCC_Table!$K$3:$P$3,0))),2))*INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C67,ELCC_Table!$K$3:$P$3,0)))","v":0.05}]
[null,"(MW/GWh)","CSP - No Storage","MW/GWh",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(SUMPRODUCT((ELCC_Table!$C$4:$C$9480=IF($C71=$C$63,Z$63,Z$56))*(ELCC_Table!$D$4:$D$9480=IF($C71=$C$64,Z$64,Z$57))*(ELCC_Table!$E$4:$E$9480=IF($C71=$C$65,Z$65,Z$58))*(ELCC_Table!$F$4:$F$9480=IF($C71=$C$66,Z$66,Z$59))*(ELCC_Table!$G$4:$G$9480=IF($C71=$C$67,Z$67,Z$60))*(ELCC_Table!$H$4:$H$9480=IF($C71=$C$68,Z$68,Z$61))*ELCC_Table!$I$4:$I$9480)-SUMPRODUCT((ELCC_Table!$C$4:$C$9480=Z$56)*(ELCC_Table!$D$4:$D$9480=Z$57)*(ELCC_Table!$E$4:$E$9480=Z$58)*(ELCC_Table!$F$4:$F$9480=Z$59)*(ELCC_Table!$G$4:$G$9480=Z$60)*(ELCC_Table!$H$4:$H$9480=Z$61)*ELCC_Table!$I$4:$I$9480))*Z$28/((Z63-Z56)*Z$29)","v":0.26381313524267991},{"$f":"(SUMPRODUCT((ELCC_Table!$C$4:$C$9480=IF($C71=$C$63,AA$63,AA$56))*(ELCC_Table!$D$4:$D$9480=IF($C71=$C$64,AA$64,AA$57))*(ELCC_Table!$E$4:$E$9480=IF($C71=$C$65,AA$65,AA$58))*(ELCC_Table!$F$4:$F$9480=IF($C71=$C$66,AA$66,AA$59))*(ELCC_Table!$G$4:$G$9480=IF($C71=$C$67,AA$67,AA$60))*(ELCC_Table!$H$4:$H$9480=IF($C71=$C$68,AA$68,AA$61))*ELCC_Table!$I$4:$I$9480)-SUMPRODUCT((ELCC_Table!$C$4:$C$9480=AA$56)*(ELCC_Table!$D$4:$D$9480=AA$57)*(ELCC_Table!$E$4:$E$9480=AA$58)*(ELCC_Table!$F$4:$F$9480=AA$59)*(ELCC_Table!$G$4:$G$9480=AA$60)*(ELCC_Table!$H$4:$H$9480=AA$61)*ELCC_Table!$I$4:$I$9480))*AA$28/((AA63-AA56)*AA$29)","v":0.27127872700039457},{"$f":"(SUMPRODUCT((ELCC_Table!$C$4:$C$9480=IF($C71=$C$63,AB$63,AB$56))*(ELCC_Table!$D$4:$D$9480=IF($C71=$C$64,AB$64,AB$57))*(ELCC_Table!$E$4:$E$9480=IF($C71=$C$65,AB$65,AB$58))*(ELCC_Table!$F$4:$F$9480=IF($C71=$C$66,AB$66,AB$59))*(ELCC_Table!$G$4:$G$9480=IF($C71=$C$67,AB$67,AB$60))*(ELCC_Table!$H$4:$H$9480=IF($C71=$C$68,AB$68,AB$61))*ELCC_Table!$I$4:$I$9480)-SUMPRODUCT((ELCC_Table!$C$4:$C$9480=AB$56)*(ELCC_Table!$D$4:$D$9480=AB$57)*(ELCC_Table!$E$4:$E$9480=AB$58)*(ELCC_Table!$F$4:$F$9480=AB$59)*(ELCC_Table!$G$4:$G$9480=AB$60)*(ELCC_Table!$H$4:$H$9480=AB$61)*ELCC_Table!$I$4:$I$9480))*AB$28/((AB63-AB56)*AB$29)","v":0.26264530272607539},{"$f":"(SUMPRODUCT((ELCC_Table!$C$4:$C$9480=IF($C71=$C$63,AC$63,AC$56))*(ELCC_Table!$D$4:$D$9480=IF($C71=$C$64,AC$64,AC$57))*(ELCC_Table!$E$4:$E$9480=IF($C71=$C$65,AC$65,AC$58))*(ELCC_Table!$F$4:$F$9480=IF($C71=$C$66,AC$66,AC$59))*(ELCC_Table!$G$4:$G$9480=IF($C71=$C$67,AC$67,AC$60))*(ELCC_Table!$H$4:$H$9480=IF($C71=$C$68,AC$68,AC$61))*ELCC_Table!$I$4:$I$9480)-SUMPRODUCT((ELCC_Table!$C$4:$C$9480=AC$56)*(ELCC_Table!$D$4:$D$9480=AC$57)*(ELCC_Table!$E$4:$E$9480=AC$58)*(ELCC_Table!$F$4:$F$9480=AC$59)*(ELCC_Table!$G$4:$G$9480=AC$60)*(ELCC_Table!$H$4:$H$9480=AC$61)*ELCC_Table!$I$4:$I$9480))*AC$28/((AC63-AC56)*AC$29)","v":0.24097742689865553},{"$f":"(SUMPRODUCT((ELCC_Table!$C$4:$C$9480=IF($C71=$C$63,AD$63,AD$56))*(ELCC_Table!$D$4:$D$9480=IF($C71=$C$64,AD$64,AD$57))*(ELCC_Table!$E$4:$E$9480=IF($C71=$C$65,AD$65,AD$58))*(ELCC_Table!$F$4:$F$9480=IF($C71=$C$66,AD$66,AD$59))*(ELCC_Table!$G$4:$G$9480=IF($C71=$C$67,AD$67,AD$60))*(ELCC_Table!$H$4:$H$9480=IF($C71=$C$68,AD$68,AD$61))*ELCC_Table!$I$4:$I$9480)-SUMPRODUCT((ELCC_Table!$C$4:$C$9480=AD$56)*(ELCC_Table!$D$4:$D$9480=AD$57)*(ELCC_Table!$E$4:$E$9480=AD$58)*(ELCC_Table!$F$4:$F$9480=AD$59)*(ELCC_Table!$G$4:$G$9480=AD$60)*(ELCC_Table!$H$4:$H$9480=AD$61)*ELCC_Table!$I$4:$I$9480))*AD$28/((AD63-AD56)*AD$29)","v":0.24128303080869498},{"$f":"(SUMPRODUCT((ELCC_Table!$C$4:$C$9480=IF($C71=$C$63,AE$63,AE$56))*(ELCC_Table!$D$4:$D$9480=IF($C71=$C$64,AE$64,AE$57))*(ELCC_Table!$E$4:$E$9480=IF($C71=$C$65,AE$65,AE$58))*(ELCC_Table!$F$4:$F$9480=IF($C71=$C$66,AE$66,AE$59))*(ELCC_Table!$G$4:$G$9480=IF($C71=$C$67,AE$67,AE$60))*(ELCC_Table!$H$4:$H$9480=IF($C71=$C$68,AE$68,AE$61))*ELCC_Table!$I$4:$I$9480)-SUMPRODUCT((ELCC_Table!$C$4:$C$9480=AE$56)*(ELCC_Table!$D$4:$D$9480=AE$57)*(ELCC_Table!$E$4:$E$9480=AE$58)*(ELCC_Table!$F$4:$F$9480=AE$59)*(ELCC_Table!$G$4:$G$9480=AE$60)*(ELCC_Table!$H$4:$H$9480=AE$61)*ELCC_Table!$I$4:$I$9480))*AE$28/((AE63-AE56)*AE$29)","v":0.24262947850905775},{"$f":"(SUMPRODUCT((ELCC_Table!$C$4:$C$9480=IF($C71=$C$63,AF$63,AF$56))*(ELCC_Table!$D$4:$D$9480=IF($C71=$C$64,AF$64,AF$57))*(ELCC_Table!$E$4:$E$9480=IF($C71=$C$65,AF$65,AF$58))*(ELCC_Table!$F$4:$F$9480=IF($C71=$C$66,AF$66,AF$59))*(ELCC_Table!$G$4:$G$9480=IF($C71=$C$67,AF$67,AF$60))*(ELCC_Table!$H$4:$H$9480=IF($C71=$C$68,AF$68,AF$61))*ELCC_Table!$I$4:$I$9480)-SUMPRODUCT((ELCC_Table!$C$4:$C$9480=AF$56)*(ELCC_Table!$D$4:$D$9480=AF$57)*(ELCC_Table!$E$4:$E$9480=AF$58)*(ELCC_Table!$F$4:$F$9480=AF$59)*(ELCC_Table!$G$4:$G$9480=AF$60)*(ELCC_Table!$H$4:$H$9480=AF$61)*ELCC_Table!$I$4:$I$9480))*AF$28/((AF63-AF56)*AF$29)","v":0.22966249353986137},{"$f":"(SUMPRODUCT((ELCC_Table!$C$4:$C$9480=IF($C71=$C$63,AG$63,AG$56))*(ELCC_Table!$D$4:$D$9480=IF($C71=$C$64,AG$64,AG$57))*(ELCC_Table!$E$4:$E$9480=IF($C71=$C$65,AG$65,AG$58))*(ELCC_Table!$F$4:$F$9480=IF($C71=$C$66,AG$66,AG$59))*(ELCC_Table!$G$4:$G$9480=IF($C71=$C$67,AG$67,AG$60))*(ELCC_Table!$H$4:$H$9480=IF($C71=$C$68,AG$68,AG$61))*ELCC_Table!$I$4:$I$9480)-SUMPRODUCT((ELCC_Table!$C$4:$C$9480=AG$56)*(ELCC_Table!$D$4:$D$9480=AG$57)*(ELCC_Table!$E$4:$E$9480=AG$58)*(ELCC_Table!$F$4:$F$9480=AG$59)*(ELCC_Table!$G$4:$G$9480=AG$60)*(ELCC_Table!$H$4:$H$9480=AG$61)*ELCC_Table!$I$4:$I$9480))*AG$28/((AG63-AG56)*AG$29)","v":0.22943401053227191},{"$f":"(SUMPRODUCT((ELCC_Table!$C$4:$C$9480=IF($C71=$C$63,AH$63,AH$56))*(ELCC_Table!$D$4:$D$9480=IF($C71=$C$64,AH$64,AH$57))*(ELCC_Table!$E$4:$E$9480=IF($C71=$C$65,AH$65,AH$58))*(ELCC_Table!$F$4:$F$9480=IF($C71=$C$66,AH$66,AH$59))*(ELCC_Table!$G$4:$G$9480=IF($C71=$C$67,AH$67,AH$60))*(ELCC_Table!$H$4:$H$9480=IF($C71=$C$68,AH$68,AH$61))*ELCC_Table!$I$4:$I$9480)-SUMPRODUCT((ELCC_Table!$C$4:$C$9480=AH$56)*(ELCC_Table!$D$4:$D$9480=AH$57)*(ELCC_Table!$E$4:$E$9480=AH$58)*(ELCC_Table!$F$4:$F$9480=AH$59)*(ELCC_Table!$G$4:$G$9480=AH$60)*(ELCC_Table!$H$4:$H$9480=AH$61)*ELCC_Table!$I$4:$I$9480))*AH$28/((AH63-AH56)*AH$29)","v":0.22936080364606107},{"$f":"(SUMPRODUCT((ELCC_Table!$C$4:$C$9480=IF($C71=$C$63,AI$63,AI$56))*(ELCC_Table!$D$4:$D$9480=IF($C71=$C$64,AI$64,AI$57))*(ELCC_Table!$E$4:$E$9480=IF($C71=$C$65,AI$65,AI$58))*(ELCC_Table!$F$4:$F$9480=IF($C71=$C$66,AI$66,AI$59))*(ELCC_Table!$G$4:$G$9480=IF($C71=$C$67,AI$67,AI$60))*(ELCC_Table!$H$4:$H$9480=IF($C71=$C$68,AI$68,AI$61))*ELCC_Table!$I$4:$I$9480)-SUMPRODUCT((ELCC_Table!$C$4:$C$9480=AI$56)*(ELCC_Table!$D$4:$D$9480=AI$57)*(ELCC_Table!$E$4:$E$9480=AI$58)*(ELCC_Table!$F$4:$F$9480=AI$59)*(ELCC_Table!$G$4:$G$9480=AI$60)*(ELCC_Table!$H$4:$H$9480=AI$61)*ELCC_Table!$I$4:$I$9480))*AI$28/((AI63-AI56)*AI$29)","v":0.20623362152098368},{"$f":"(SUMPRODUCT((ELCC_Table!$C$4:$C$9480=IF($C71=$C$63,AJ$63,AJ$56))*(ELCC_Table!$D$4:$D$9480=IF($C71=$C$64,AJ$64,AJ$57))*(ELCC_Table!$E$4:$E$9480=IF($C71=$C$65,AJ$65,AJ$58))*(ELCC_Table!$F$4:$F$9480=IF($C71=$C$66,AJ$66,AJ$59))*(ELCC_Table!$G$4:$G$9480=IF($C71=$C$67,AJ$67,AJ$60))*(ELCC_Table!$H$4:$H$9480=IF($C71=$C$68,AJ$68,AJ$61))*ELCC_Table!$I$4:$I$9480)-SUMPRODUCT((ELCC_Table!$C$4:$C$9480=AJ$56)*(ELCC_Table!$D$4:$D$9480=AJ$57)*(ELCC_Table!$E$4:$E$9480=AJ$58)*(ELCC_Table!$F$4:$F$9480=AJ$59)*(ELCC_Table!$G$4:$G$9480=AJ$60)*(ELCC_Table!$H$4:$H$9480=AJ$61)*ELCC_Table!$I$4:$I$9480))*AJ$28/((AJ63-AJ56)*AJ$29)","v":0.15745785130173556},{"$f":"(SUMPRODUCT((ELCC_Table!$C$4:$C$9480=IF($C71=$C$63,AK$63,AK$56))*(ELCC_Table!$D$4:$D$9480=IF($C71=$C$64,AK$64,AK$57))*(ELCC_Table!$E$4:$E$9480=IF($C71=$C$65,AK$65,AK$58))*(ELCC_Table!$F$4:$F$9480=IF($C71=$C$66,AK$66,AK$59))*(ELCC_Table!$G$4:$G$9480=IF($C71=$C$67,AK$67,AK$60))*(ELCC_Table!$H$4:$H$9480=IF($C71=$C$68,AK$68,AK$61))*ELCC_Table!$I$4:$I$9480)-SUMPRODUCT((ELCC_Table!$C$4:$C$9480=AK$56)*(ELCC_Table!$D$4:$D$9480=AK$57)*(ELCC_Table!$E$4:$E$9480=AK$58)*(ELCC_Table!$F$4:$F$9480=AK$59)*(ELCC_Table!$G$4:$G$9480=AK$60)*(ELCC_Table!$H$4:$H$9480=AK$61)*ELCC_Table!$I$4:$I$9480))*AK$28/((AK63-AK56)*AK$29)","v":0.15745313415442144},{"$f":"(SUMPRODUCT((ELCC_Table!$C$4:$C$9480=IF($C71=$C$63,AL$63,AL$56))*(ELCC_Table!$D$4:$D$9480=IF($C71=$C$64,AL$64,AL$57))*(ELCC_Table!$E$4:$E$9480=IF($C71=$C$65,AL$65,AL$58))*(ELCC_Table!$F$4:$F$9480=IF($C71=$C$66,AL$66,AL$59))*(ELCC_Table!$G$4:$G$9480=IF($C71=$C$67,AL$67,AL$60))*(ELCC_Table!$H$4:$H$9480=IF($C71=$C$68,AL$68,AL$61))*ELCC_Table!$I$4:$I$9480)-SUMPRODUCT((ELCC_Table!$C$4:$C$9480=AL$56)*(ELCC_Table!$D$4:$D$9480=AL$57)*(ELCC_Table!$E$4:$E$9480=AL$58)*(ELCC_Table!$F$4:$F$9480=AL$59)*(ELCC_Table!$G$4:$G$9480=AL$60)*(ELCC_Table!$H$4:$H$9480=AL$61)*ELCC_Table!$I$4:$I$9480))*AL$28/((AL63-AL56)*AL$29)","v":0.15730043836021926},{"$f":"(SUMPRODUCT((ELCC_Table!$C$4:$C$9480=IF($C71=$C$63,AM$63,AM$56))*(ELCC_Table!$D$4:$D$9480=IF($C71=$C$64,AM$64,AM$57))*(ELCC_Table!$E$4:$E$9480=IF($C71=$C$65,AM$65,AM$58))*(ELCC_Table!$F$4:$F$9480=IF($C71=$C$66,AM$66,AM$59))*(ELCC_Table!$G$4:$G$9480=IF($C71=$C$67,AM$67,AM$60))*(ELCC_Table!$H$4:$H$9480=IF($C71=$C$68,AM$68,AM$61))*ELCC_Table!$I$4:$I$9480)-SUMPRODUCT((ELCC_Table!$C$4:$C$9480=AM$56)*(ELCC_Table!$D$4:$D$9480=AM$57)*(ELCC_Table!$E$4:$E$9480=AM$58)*(ELCC_Table!$F$4:$F$9480=AM$59)*(ELCC_Table!$G$4:$G$9480=AM$60)*(ELCC_Table!$H$4:$H$9480=AM$61)*ELCC_Table!$I$4:$I$9480))*AM$28/((AM63-AM56)*AM$29)","v":0.15689345018268541},{"$f":"(SUMPRODUCT((ELCC_Table!$C$4:$C$9480=IF($C71=$C$63,AN$63,AN$56))*(ELCC_Table!$D$4:$D$9480=IF($C71=$C$64,AN$64,AN$57))*(ELCC_Table!$E$4:$E$9480=IF($C71=$C$65,AN$65,AN$58))*(ELCC_Table!$F$4:$F$9480=IF($C71=$C$66,AN$66,AN$59))*(ELCC_Table!$G$4:$G$9480=IF($C71=$C$67,AN$67,AN$60))*(ELCC_Table!$H$4:$H$9480=IF($C71=$C$68,AN$68,AN$61))*ELCC_Table!$I$4:$I$9480)-SUMPRODUCT((ELCC_Table!$C$4:$C$9480=AN$56)*(ELCC_Table!$D$4:$D$9480=AN$57)*(ELCC_Table!$E$4:$E$9480=AN$58)*(ELCC_Table!$F$4:$F$9480=AN$59)*(ELCC_Table!$G$4:$G$9480=AN$60)*(ELCC_Table!$H$4:$H$9480=AN$61)*ELCC_Table!$I$4:$I$9480))*AN$28/((AN63-AN56)*AN$29)","v":0.15666157235217076},{"$f":"(SUMPRODUCT((ELCC_Table!$C$4:$C$9480=IF($C71=$C$63,AO$63,AO$56))*(ELCC_Table!$D$4:$D$9480=IF($C71=$C$64,AO$64,AO$57))*(ELCC_Table!$E$4:$E$9480=IF($C71=$C$65,AO$65,AO$58))*(ELCC_Table!$F$4:$F$9480=IF($C71=$C$66,AO$66,AO$59))*(ELCC_Table!$G$4:$G$9480=IF($C71=$C$67,AO$67,AO$60))*(ELCC_Table!$H$4:$H$9480=IF($C71=$C$68,AO$68,AO$61))*ELCC_Table!$I$4:$I$9480)-SUMPRODUCT((ELCC_Table!$C$4:$C$9480=AO$56)*(ELCC_Table!$D$4:$D$9480=AO$57)*(ELCC_Table!$E$4:$E$9480=AO$58)*(ELCC_Table!$F$4:$F$9480=AO$59)*(ELCC_Table!$G$4:$G$9480=AO$60)*(ELCC_Table!$H$4:$H$9480=AO$61)*ELCC_Table!$I$4:$I$9480))*AO$28/((AO63-AO56)*AO$29)","v":0.12063961469205345},{"$f":"(SUMPRODUCT((ELCC_Table!$C$4:$C$9480=IF($C71=$C$63,AP$63,AP$56))*(ELCC_Table!$D$4:$D$9480=IF($C71=$C$64,AP$64,AP$57))*(ELCC_Table!$E$4:$E$9480=IF($C71=$C$65,AP$65,AP$58))*(ELCC_Table!$F$4:$F$9480=IF($C71=$C$66,AP$66,AP$59))*(ELCC_Table!$G$4:$G$9480=IF($C71=$C$67,AP$67,AP$60))*(ELCC_Table!$H$4:$H$9480=IF($C71=$C$68,AP$68,AP$61))*ELCC_Table!$I$4:$I$9480)-SUMPRODUCT((ELCC_Table!$C$4:$C$9480=AP$56)*(ELCC_Table!$D$4:$D$9480=AP$57)*(ELCC_Table!$E$4:$E$9480=AP$58)*(ELCC_Table!$F$4:$F$9480=AP$59)*(ELCC_Table!$G$4:$G$9480=AP$60)*(ELCC_Table!$H$4:$H$9480=AP$61)*ELCC_Table!$I$4:$I$9480))*AP$28/((AP63-AP56)*AP$29)","v":0.12102962807763679},{"$f":"(SUMPRODUCT((ELCC_Table!$C$4:$C$9480=IF($C71=$C$63,AQ$63,AQ$56))*(ELCC_Table!$D$4:$D$9480=IF($C71=$C$64,AQ$64,AQ$57))*(ELCC_Table!$E$4:$E$9480=IF($C71=$C$65,AQ$65,AQ$58))*(ELCC_Table!$F$4:$F$9480=IF($C71=$C$66,AQ$66,AQ$59))*(ELCC_Table!$G$4:$G$9480=IF($C71=$C$67,AQ$67,AQ$60))*(ELCC_Table!$H$4:$H$9480=IF($C71=$C$68,AQ$68,AQ$61))*ELCC_Table!$I$4:$I$9480)-SUMPRODUCT((ELCC_Table!$C$4:$C$9480=AQ$56)*(ELCC_Table!$D$4:$D$9480=AQ$57)*(ELCC_Table!$E$4:$E$9480=AQ$58)*(ELCC_Table!$F$4:$F$9480=AQ$59)*(ELCC_Table!$G$4:$G$9480=AQ$60)*(ELCC_Table!$H$4:$H$9480=AQ$61)*ELCC_Table!$I$4:$I$9480))*AQ$28/((AQ63-AQ56)*AQ$29)","v":0.12140809592566526},{"$f":"(SUMPRODUCT((ELCC_Table!$C$4:$C$9480=IF($C71=$C$63,AR$63,AR$56))*(ELCC_Table!$D$4:$D$9480=IF($C71=$C$64,AR$64,AR$57))*(ELCC_Table!$E$4:$E$9480=IF($C71=$C$65,AR$65,AR$58))*(ELCC_Table!$F$4:$F$9480=IF($C71=$C$66,AR$66,AR$59))*(ELCC_Table!$G$4:$G$9480=IF($C71=$C$67,AR$67,AR$60))*(ELCC_Table!$H$4:$H$9480=IF($C71=$C$68,AR$68,AR$61))*ELCC_Table!$I$4:$I$9480)-SUMPRODUCT((ELCC_Table!$C$4:$C$9480=AR$56)*(ELCC_Table!$D$4:$D$9480=AR$57)*(ELCC_Table!$E$4:$E$9480=AR$58)*(ELCC_Table!$F$4:$F$9480=AR$59)*(ELCC_Table!$G$4:$G$9480=AR$60)*(ELCC_Table!$H$4:$H$9480=AR$61)*ELCC_Table!$I$4:$I$9480))*AR$28/((AR63-AR56)*AR$29)","v":8.9291849788670205E-2},null,{"$f":"(SUMPRODUCT((ELCC_Table!$C$4:$C$9480=IF($C71=$C$63,AT$63,AT$56))*(ELCC_Table!$D$4:$D$9480=IF($C71=$C$64,AT$64,AT$57))*(ELCC_Table!$E$4:$E$9480=IF($C71=$C$65,AT$65,AT$58))*(ELCC_Table!$F$4:$F$9480=IF($C71=$C$66,AT$66,AT$59))*(ELCC_Table!$G$4:$G$9480=IF($C71=$C$67,AT$67,AT$60))*(ELCC_Table!$H$4:$H$9480=IF($C71=$C$68,AT$68,AT$61))*ELCC_Table!$I$4:$I$9480)-SUMPRODUCT((ELCC_Table!$C$4:$C$9480=AT$56)*(ELCC_Table!$D$4:$D$9480=AT$57)*(ELCC_Table!$E$4:$E$9480=AT$58)*(ELCC_Table!$F$4:$F$9480=AT$59)*(ELCC_Table!$G$4:$G$9480=AT$60)*(ELCC_Table!$H$4:$H$9480=AT$61)*ELCC_Table!$I$4:$I$9480))*AT$28/((AT63-AT56)*AT$29)","v":0.26381313524267991},{"$f":"(SUMPRODUCT((ELCC_Table!$C$4:$C$9480=IF($C71=$C$63,AU$63,AU$56))*(ELCC_Table!$D$4:$D$9480=IF($C71=$C$64,AU$64,AU$57))*(ELCC_Table!$E$4:$E$9480=IF($C71=$C$65,AU$65,AU$58))*(ELCC_Table!$F$4:$F$9480=IF($C71=$C$66,AU$66,AU$59))*(ELCC_Table!$G$4:$G$9480=IF($C71=$C$67,AU$67,AU$60))*(ELCC_Table!$H$4:$H$9480=IF($C71=$C$68,AU$68,AU$61))*ELCC_Table!$I$4:$I$9480)-SUMPRODUCT((ELCC_Table!$C$4:$C$9480=AU$56)*(ELCC_Table!$D$4:$D$9480=AU$57)*(ELCC_Table!$E$4:$E$9480=AU$58)*(ELCC_Table!$F$4:$F$9480=AU$59)*(ELCC_Table!$G$4:$G$9480=AU$60)*(ELCC_Table!$H$4:$H$9480=AU$61)*ELCC_Table!$I$4:$I$9480))*AU$28/((AU63-AU56)*AU$29)","v":0.27412757958045592},{"$f":"(SUMPRODUCT((ELCC_Table!$C$4:$C$9480=IF($C71=$C$63,AV$63,AV$56))*(ELCC_Table!$D$4:$D$9480=IF($C71=$C$64,AV$64,AV$57))*(ELCC_Table!$E$4:$E$9480=IF($C71=$C$65,AV$65,AV$58))*(ELCC_Table!$F$4:$F$9480=IF($C71=$C$66,AV$66,AV$59))*(ELCC_Table!$G$4:$G$9480=IF($C71=$C$67,AV$67,AV$60))*(ELCC_Table!$H$4:$H$9480=IF($C71=$C$68,AV$68,AV$61))*ELCC_Table!$I$4:$I$9480)-SUMPRODUCT((ELCC_Table!$C$4:$C$9480=AV$56)*(ELCC_Table!$D$4:$D$9480=AV$57)*(ELCC_Table!$E$4:$E$9480=AV$58)*(ELCC_Table!$F$4:$F$9480=AV$59)*(ELCC_Table!$G$4:$G$9480=AV$60)*(ELCC_Table!$H$4:$H$9480=AV$61)*ELCC_Table!$I$4:$I$9480))*AV$28/((AV63-AV56)*AV$29)","v":0.27316296884006069},{"$f":"(SUMPRODUCT((ELCC_Table!$C$4:$C$9480=IF($C71=$C$63,AW$63,AW$56))*(ELCC_Table!$D$4:$D$9480=IF($C71=$C$64,AW$64,AW$57))*(ELCC_Table!$E$4:$E$9480=IF($C71=$C$65,AW$65,AW$58))*(ELCC_Table!$F$4:$F$9480=IF($C71=$C$66,AW$66,AW$59))*(ELCC_Table!$G$4:$G$9480=IF($C71=$C$67,AW$67,AW$60))*(ELCC_Table!$H$4:$H$9480=IF($C71=$C$68,AW$68,AW$61))*ELCC_Table!$I$4:$I$9480)-SUMPRODUCT((ELCC_Table!$C$4:$C$9480=AW$56)*(ELCC_Table!$D$4:$D$9480=AW$57)*(ELCC_Table!$E$4:$E$9480=AW$58)*(ELCC_Table!$F$4:$F$9480=AW$59)*(ELCC_Table!$G$4:$G$9480=AW$60)*(ELCC_Table!$H$4:$H$9480=AW$61)*ELCC_Table!$I$4:$I$9480))*AW$28/((AW63-AW56)*AW$29)","v":0.25408101145935102},{"$f":"(SUMPRODUCT((ELCC_Table!$C$4:$C$9480=IF($C71=$C$63,AX$63,AX$56))*(ELCC_Table!$D$4:$D$9480=IF($C71=$C$64,AX$64,AX$57))*(ELCC_Table!$E$4:$E$9480=IF($C71=$C$65,AX$65,AX$58))*(ELCC_Table!$F$4:$F$9480=IF($C71=$C$66,AX$66,AX$59))*(ELCC_Table!$G$4:$G$9480=IF($C71=$C$67,AX$67,AX$60))*(ELCC_Table!$H$4:$H$9480=IF($C71=$C$68,AX$68,AX$61))*ELCC_Table!$I$4:$I$9480)-SUMPRODUCT((ELCC_Table!$C$4:$C$9480=AX$56)*(ELCC_Table!$D$4:$D$9480=AX$57)*(ELCC_Table!$E$4:$E$9480=AX$58)*(ELCC_Table!$F$4:$F$9480=AX$59)*(ELCC_Table!$G$4:$G$9480=AX$60)*(ELCC_Table!$H$4:$H$9480=AX$61)*ELCC_Table!$I$4:$I$9480))*AX$28/((AX63-AX56)*AX$29)","v":0.24950222070301548},{"$f":"(SUMPRODUCT((ELCC_Table!$C$4:$C$9480=IF($C71=$C$63,AY$63,AY$56))*(ELCC_Table!$D$4:$D$9480=IF($C71=$C$64,AY$64,AY$57))*(ELCC_Table!$E$4:$E$9480=IF($C71=$C$65,AY$65,AY$58))*(ELCC_Table!$F$4:$F$9480=IF($C71=$C$66,AY$66,AY$59))*(ELCC_Table!$G$4:$G$9480=IF($C71=$C$67,AY$67,AY$60))*(ELCC_Table!$H$4:$H$9480=IF($C71=$C$68,AY$68,AY$61))*ELCC_Table!$I$4:$I$9480)-SUMPRODUCT((ELCC_Table!$C$4:$C$9480=AY$56)*(ELCC_Table!$D$4:$D$9480=AY$57)*(ELCC_Table!$E$4:$E$9480=AY$58)*(ELCC_Table!$F$4:$F$9480=AY$59)*(ELCC_Table!$G$4:$G$9480=AY$60)*(ELCC_Table!$H$4:$H$9480=AY$61)*ELCC_Table!$I$4:$I$9480))*AY$28/((AY63-AY56)*AY$29)","v":0.24262947850905775},{"$f":"(SUMPRODUCT((ELCC_Table!$C$4:$C$9480=IF($C71=$C$63,AZ$63,AZ$56))*(ELCC_Table!$D$4:$D$9480=IF($C71=$C$64,AZ$64,AZ$57))*(ELCC_Table!$E$4:$E$9480=IF($C71=$C$65,AZ$65,AZ$58))*(ELCC_Table!$F$4:$F$9480=IF($C71=$C$66,AZ$66,AZ$59))*(ELCC_Table!$G$4:$G$9480=IF($C71=$C$67,AZ$67,AZ$60))*(ELCC_Table!$H$4:$H$9480=IF($C71=$C$68,AZ$68,AZ$61))*ELCC_Table!$I$4:$I$9480)-SUMPRODUCT((ELCC_Table!$C$4:$C$9480=AZ$56)*(ELCC_Table!$D$4:$D$9480=AZ$57)*(ELCC_Table!$E$4:$E$9480=AZ$58)*(ELCC_Table!$F$4:$F$9480=AZ$59)*(ELCC_Table!$G$4:$G$9480=AZ$60)*(ELCC_Table!$H$4:$H$9480=AZ$61)*ELCC_Table!$I$4:$I$9480))*AZ$28/((AZ63-AZ56)*AZ$29)","v":0.22966249353986137},{"$f":"(SUMPRODUCT((ELCC_Table!$C$4:$C$9480=IF($C71=$C$63,BA$63,BA$56))*(ELCC_Table!$D$4:$D$9480=IF($C71=$C$64,BA$64,BA$57))*(ELCC_Table!$E$4:$E$9480=IF($C71=$C$65,BA$65,BA$58))*(ELCC_Table!$F$4:$F$9480=IF($C71=$C$66,BA$66,BA$59))*(ELCC_Table!$G$4:$G$9480=IF($C71=$C$67,BA$67,BA$60))*(ELCC_Table!$H$4:$H$9480=IF($C71=$C$68,BA$68,BA$61))*ELCC_Table!$I$4:$I$9480)-SUMPRODUCT((ELCC_Table!$C$4:$C$9480=BA$56)*(ELCC_Table!$D$4:$D$9480=BA$57)*(ELCC_Table!$E$4:$E$9480=BA$58)*(ELCC_Table!$F$4:$F$9480=BA$59)*(ELCC_Table!$G$4:$G$9480=BA$60)*(ELCC_Table!$H$4:$H$9480=BA$61)*ELCC_Table!$I$4:$I$9480))*BA$28/((BA63-BA56)*BA$29)","v":0.24277800463134638},{"$f":"(SUMPRODUCT((ELCC_Table!$C$4:$C$9480=IF($C71=$C$63,BB$63,BB$56))*(ELCC_Table!$D$4:$D$9480=IF($C71=$C$64,BB$64,BB$57))*(ELCC_Table!$E$4:$E$9480=IF($C71=$C$65,BB$65,BB$58))*(ELCC_Table!$F$4:$F$9480=IF($C71=$C$66,BB$66,BB$59))*(ELCC_Table!$G$4:$G$9480=IF($C71=$C$67,BB$67,BB$60))*(ELCC_Table!$H$4:$H$9480=IF($C71=$C$68,BB$68,BB$61))*ELCC_Table!$I$4:$I$9480)-SUMPRODUCT((ELCC_Table!$C$4:$C$9480=BB$56)*(ELCC_Table!$D$4:$D$9480=BB$57)*(ELCC_Table!$E$4:$E$9480=BB$58)*(ELCC_Table!$F$4:$F$9480=BB$59)*(ELCC_Table!$G$4:$G$9480=BB$60)*(ELCC_Table!$H$4:$H$9480=BB$61)*ELCC_Table!$I$4:$I$9480))*BB$28/((BB63-BB56)*BB$29)","v":0.22585346425514985},{"$f":"(SUMPRODUCT((ELCC_Table!$C$4:$C$9480=IF($C71=$C$63,BC$63,BC$56))*(ELCC_Table!$D$4:$D$9480=IF($C71=$C$64,BC$64,BC$57))*(ELCC_Table!$E$4:$E$9480=IF($C71=$C$65,BC$65,BC$58))*(ELCC_Table!$F$4:$F$9480=IF($C71=$C$66,BC$66,BC$59))*(ELCC_Table!$G$4:$G$9480=IF($C71=$C$67,BC$67,BC$60))*(ELCC_Table!$H$4:$H$9480=IF($C71=$C$68,BC$68,BC$61))*ELCC_Table!$I$4:$I$9480)-SUMPRODUCT((ELCC_Table!$C$4:$C$9480=BC$56)*(ELCC_Table!$D$4:$D$9480=BC$57)*(ELCC_Table!$E$4:$E$9480=BC$58)*(ELCC_Table!$F$4:$F$9480=BC$59)*(ELCC_Table!$G$4:$G$9480=BC$60)*(ELCC_Table!$H$4:$H$9480=BC$61)*ELCC_Table!$I$4:$I$9480))*BC$28/((BC63-BC56)*BC$29)","v":0.20623362152098368},{"$f":"(SUMPRODUCT((ELCC_Table!$C$4:$C$9480=IF($C71=$C$63,BD$63,BD$56))*(ELCC_Table!$D$4:$D$9480=IF($C71=$C$64,BD$64,BD$57))*(ELCC_Table!$E$4:$E$9480=IF($C71=$C$65,BD$65,BD$58))*(ELCC_Table!$F$4:$F$9480=IF($C71=$C$66,BD$66,BD$59))*(ELCC_Table!$G$4:$G$9480=IF($C71=$C$67,BD$67,BD$60))*(ELCC_Table!$H$4:$H$9480=IF($C71=$C$68,BD$68,BD$61))*ELCC_Table!$I$4:$I$9480)-SUMPRODUCT((ELCC_Table!$C$4:$C$9480=BD$56)*(ELCC_Table!$D$4:$D$9480=BD$57)*(ELCC_Table!$E$4:$E$9480=BD$58)*(ELCC_Table!$F$4:$F$9480=BD$59)*(ELCC_Table!$G$4:$G$9480=BD$60)*(ELCC_Table!$H$4:$H$9480=BD$61)*ELCC_Table!$I$4:$I$9480))*BD$28/((BD63-BD56)*BD$29)","v":0.17458938377628078},{"$f":"(SUMPRODUCT((ELCC_Table!$C$4:$C$9480=IF($C71=$C$63,BE$63,BE$56))*(ELCC_Table!$D$4:$D$9480=IF($C71=$C$64,BE$64,BE$57))*(ELCC_Table!$E$4:$E$9480=IF($C71=$C$65,BE$65,BE$58))*(ELCC_Table!$F$4:$F$9480=IF($C71=$C$66,BE$66,BE$59))*(ELCC_Table!$G$4:$G$9480=IF($C71=$C$67,BE$67,BE$60))*(ELCC_Table!$H$4:$H$9480=IF($C71=$C$68,BE$68,BE$61))*ELCC_Table!$I$4:$I$9480)-SUMPRODUCT((ELCC_Table!$C$4:$C$9480=BE$56)*(ELCC_Table!$D$4:$D$9480=BE$57)*(ELCC_Table!$E$4:$E$9480=BE$58)*(ELCC_Table!$F$4:$F$9480=BE$59)*(ELCC_Table!$G$4:$G$9480=BE$60)*(ELCC_Table!$H$4:$H$9480=BE$61)*ELCC_Table!$I$4:$I$9480))*BE$28/((BE63-BE56)*BE$29)","v":0.12084752434287395},{"$f":"(SUMPRODUCT((ELCC_Table!$C$4:$C$9480=IF($C71=$C$63,BF$63,BF$56))*(ELCC_Table!$D$4:$D$9480=IF($C71=$C$64,BF$64,BF$57))*(ELCC_Table!$E$4:$E$9480=IF($C71=$C$65,BF$65,BF$58))*(ELCC_Table!$F$4:$F$9480=IF($C71=$C$66,BF$66,BF$59))*(ELCC_Table!$G$4:$G$9480=IF($C71=$C$67,BF$67,BF$60))*(ELCC_Table!$H$4:$H$9480=IF($C71=$C$68,BF$68,BF$61))*ELCC_Table!$I$4:$I$9480)-SUMPRODUCT((ELCC_Table!$C$4:$C$9480=BF$56)*(ELCC_Table!$D$4:$D$9480=BF$57)*(ELCC_Table!$E$4:$E$9480=BF$58)*(ELCC_Table!$F$4:$F$9480=BF$59)*(ELCC_Table!$G$4:$G$9480=BF$60)*(ELCC_Table!$H$4:$H$9480=BF$61)*ELCC_Table!$I$4:$I$9480))*BF$28/((BF63-BF56)*BF$29)","v":0.12073032814474173},{"$f":"(SUMPRODUCT((ELCC_Table!$C$4:$C$9480=IF($C71=$C$63,BG$63,BG$56))*(ELCC_Table!$D$4:$D$9480=IF($C71=$C$64,BG$64,BG$57))*(ELCC_Table!$E$4:$E$9480=IF($C71=$C$65,BG$65,BG$58))*(ELCC_Table!$F$4:$F$9480=IF($C71=$C$66,BG$66,BG$59))*(ELCC_Table!$G$4:$G$9480=IF($C71=$C$67,BG$67,BG$60))*(ELCC_Table!$H$4:$H$9480=IF($C71=$C$68,BG$68,BG$61))*ELCC_Table!$I$4:$I$9480)-SUMPRODUCT((ELCC_Table!$C$4:$C$9480=BG$56)*(ELCC_Table!$D$4:$D$9480=BG$57)*(ELCC_Table!$E$4:$E$9480=BG$58)*(ELCC_Table!$F$4:$F$9480=BG$59)*(ELCC_Table!$G$4:$G$9480=BG$60)*(ELCC_Table!$H$4:$H$9480=BG$61)*ELCC_Table!$I$4:$I$9480))*BG$28/((BG63-BG56)*BG$29)","v":0.15689345018268541},{"$f":"(SUMPRODUCT((ELCC_Table!$C$4:$C$9480=IF($C71=$C$63,BH$63,BH$56))*(ELCC_Table!$D$4:$D$9480=IF($C71=$C$64,BH$64,BH$57))*(ELCC_Table!$E$4:$E$9480=IF($C71=$C$65,BH$65,BH$58))*(ELCC_Table!$F$4:$F$9480=IF($C71=$C$66,BH$66,BH$59))*(ELCC_Table!$G$4:$G$9480=IF($C71=$C$67,BH$67,BH$60))*(ELCC_Table!$H$4:$H$9480=IF($C71=$C$68,BH$68,BH$61))*ELCC_Table!$I$4:$I$9480)-SUMPRODUCT((ELCC_Table!$C$4:$C$9480=BH$56)*(ELCC_Table!$D$4:$D$9480=BH$57)*(ELCC_Table!$E$4:$E$9480=BH$58)*(ELCC_Table!$F$4:$F$9480=BH$59)*(ELCC_Table!$G$4:$G$9480=BH$60)*(ELCC_Table!$H$4:$H$9480=BH$61)*ELCC_Table!$I$4:$I$9480))*BH$28/((BH63-BH56)*BH$29)","v":0.15666157235217076},{"$f":"(SUMPRODUCT((ELCC_Table!$C$4:$C$9480=IF($C71=$C$63,BI$63,BI$56))*(ELCC_Table!$D$4:$D$9480=IF($C71=$C$64,BI$64,BI$57))*(ELCC_Table!$E$4:$E$9480=IF($C71=$C$65,BI$65,BI$58))*(ELCC_Table!$F$4:$F$9480=IF($C71=$C$66,BI$66,BI$59))*(ELCC_Table!$G$4:$G$9480=IF($C71=$C$67,BI$67,BI$60))*(ELCC_Table!$H$4:$H$9480=IF($C71=$C$68,BI$68,BI$61))*ELCC_Table!$I$4:$I$9480)-SUMPRODUCT((ELCC_Table!$C$4:$C$9480=BI$56)*(ELCC_Table!$D$4:$D$9480=BI$57)*(ELCC_Table!$E$4:$E$9480=BI$58)*(ELCC_Table!$F$4:$F$9480=BI$59)*(ELCC_Table!$G$4:$G$9480=BI$60)*(ELCC_Table!$H$4:$H$9480=BI$61)*ELCC_Table!$I$4:$I$9480))*BI$28/((BI63-BI56)*BI$29)","v":0.12063961469205345},{"$f":"(SUMPRODUCT((ELCC_Table!$C$4:$C$9480=IF($C71=$C$63,BJ$63,BJ$56))*(ELCC_Table!$D$4:$D$9480=IF($C71=$C$64,BJ$64,BJ$57))*(ELCC_Table!$E$4:$E$9480=IF($C71=$C$65,BJ$65,BJ$58))*(ELCC_Table!$F$4:$F$9480=IF($C71=$C$66,BJ$66,BJ$59))*(ELCC_Table!$G$4:$G$9480=IF($C71=$C$67,BJ$67,BJ$60))*(ELCC_Table!$H$4:$H$9480=IF($C71=$C$68,BJ$68,BJ$61))*ELCC_Table!$I$4:$I$9480)-SUMPRODUCT((ELCC_Table!$C$4:$C$9480=BJ$56)*(ELCC_Table!$D$4:$D$9480=BJ$57)*(ELCC_Table!$E$4:$E$9480=BJ$58)*(ELCC_Table!$F$4:$F$9480=BJ$59)*(ELCC_Table!$G$4:$G$9480=BJ$60)*(ELCC_Table!$H$4:$H$9480=BJ$61)*ELCC_Table!$I$4:$I$9480))*BJ$28/((BJ63-BJ56)*BJ$29)","v":0.14818070797969993},{"$f":"(SUMPRODUCT((ELCC_Table!$C$4:$C$9480=IF($C71=$C$63,BK$63,BK$56))*(ELCC_Table!$D$4:$D$9480=IF($C71=$C$64,BK$64,BK$57))*(ELCC_Table!$E$4:$E$9480=IF($C71=$C$65,BK$65,BK$58))*(ELCC_Table!$F$4:$F$9480=IF($C71=$C$66,BK$66,BK$59))*(ELCC_Table!$G$4:$G$9480=IF($C71=$C$67,BK$67,BK$60))*(ELCC_Table!$H$4:$H$9480=IF($C71=$C$68,BK$68,BK$61))*ELCC_Table!$I$4:$I$9480)-SUMPRODUCT((ELCC_Table!$C$4:$C$9480=BK$56)*(ELCC_Table!$D$4:$D$9480=BK$57)*(ELCC_Table!$E$4:$E$9480=BK$58)*(ELCC_Table!$F$4:$F$9480=BK$59)*(ELCC_Table!$G$4:$G$9480=BK$60)*(ELCC_Table!$H$4:$H$9480=BK$61)*ELCC_Table!$I$4:$I$9480))*BK$28/((BK63-BK56)*BK$29)","v":0.14864407909435326},{"$f":"(SUMPRODUCT((ELCC_Table!$C$4:$C$9480=IF($C71=$C$63,BL$63,BL$56))*(ELCC_Table!$D$4:$D$9480=IF($C71=$C$64,BL$64,BL$57))*(ELCC_Table!$E$4:$E$9480=IF($C71=$C$65,BL$65,BL$58))*(ELCC_Table!$F$4:$F$9480=IF($C71=$C$66,BL$66,BL$59))*(ELCC_Table!$G$4:$G$9480=IF($C71=$C$67,BL$67,BL$60))*(ELCC_Table!$H$4:$H$9480=IF($C71=$C$68,BL$68,BL$61))*ELCC_Table!$I$4:$I$9480)-SUMPRODUCT((ELCC_Table!$C$4:$C$9480=BL$56)*(ELCC_Table!$D$4:$D$9480=BL$57)*(ELCC_Table!$E$4:$E$9480=BL$58)*(ELCC_Table!$F$4:$F$9480=BL$59)*(ELCC_Table!$G$4:$G$9480=BL$60)*(ELCC_Table!$H$4:$H$9480=BL$61)*ELCC_Table!$I$4:$I$9480))*BL$28/((BL63-BL56)*BL$29)","v":0.11431395397456981},null,{"$f":"(SUMPRODUCT((ELCC_Table!$C$4:$C$9480=IF($C71=$C$63,BN$63,BN$56))*(ELCC_Table!$D$4:$D$9480=IF($C71=$C$64,BN$64,BN$57))*(ELCC_Table!$E$4:$E$9480=IF($C71=$C$65,BN$65,BN$58))*(ELCC_Table!$F$4:$F$9480=IF($C71=$C$66,BN$66,BN$59))*(ELCC_Table!$G$4:$G$9480=IF($C71=$C$67,BN$67,BN$60))*(ELCC_Table!$H$4:$H$9480=IF($C71=$C$68,BN$68,BN$61))*ELCC_Table!$I$4:$I$9480)-SUMPRODUCT((ELCC_Table!$C$4:$C$9480=BN$56)*(ELCC_Table!$D$4:$D$9480=BN$57)*(ELCC_Table!$E$4:$E$9480=BN$58)*(ELCC_Table!$F$4:$F$9480=BN$59)*(ELCC_Table!$G$4:$G$9480=BN$60)*(ELCC_Table!$H$4:$H$9480=BN$61)*ELCC_Table!$I$4:$I$9480))*BN$28/((BN63-BN56)*BN$29)","v":0.26381313524267991},{"$f":"(SUMPRODUCT((ELCC_Table!$C$4:$C$9480=IF($C71=$C$63,BO$63,BO$56))*(ELCC_Table!$D$4:$D$9480=IF($C71=$C$64,BO$64,BO$57))*(ELCC_Table!$E$4:$E$9480=IF($C71=$C$65,BO$65,BO$58))*(ELCC_Table!$F$4:$F$9480=IF($C71=$C$66,BO$66,BO$59))*(ELCC_Table!$G$4:$G$9480=IF($C71=$C$67,BO$67,BO$60))*(ELCC_Table!$H$4:$H$9480=IF($C71=$C$68,BO$68,BO$61))*ELCC_Table!$I$4:$I$9480)-SUMPRODUCT((ELCC_Table!$C$4:$C$9480=BO$56)*(ELCC_Table!$D$4:$D$9480=BO$57)*(ELCC_Table!$E$4:$E$9480=BO$58)*(ELCC_Table!$F$4:$F$9480=BO$59)*(ELCC_Table!$G$4:$G$9480=BO$60)*(ELCC_Table!$H$4:$H$9480=BO$61)*ELCC_Table!$I$4:$I$9480))*BO$28/((BO63-BO56)*BO$29)","v":0.27127872700039457},{"$f":"(SUMPRODUCT((ELCC_Table!$C$4:$C$9480=IF($C71=$C$63,BP$63,BP$56))*(ELCC_Table!$D$4:$D$9480=IF($C71=$C$64,BP$64,BP$57))*(ELCC_Table!$E$4:$E$9480=IF($C71=$C$65,BP$65,BP$58))*(ELCC_Table!$F$4:$F$9480=IF($C71=$C$66,BP$66,BP$59))*(ELCC_Table!$G$4:$G$9480=IF($C71=$C$67,BP$67,BP$60))*(ELCC_Table!$H$4:$H$9480=IF($C71=$C$68,BP$68,BP$61))*ELCC_Table!$I$4:$I$9480)-SUMPRODUCT((ELCC_Table!$C$4:$C$9480=BP$56)*(ELCC_Table!$D$4:$D$9480=BP$57)*(ELCC_Table!$E$4:$E$9480=BP$58)*(ELCC_Table!$F$4:$F$9480=BP$59)*(ELCC_Table!$G$4:$G$9480=BP$60)*(ELCC_Table!$H$4:$H$9480=BP$61)*ELCC_Table!$I$4:$I$9480))*BP$28/((BP63-BP56)*BP$29)","v":0.27316296884006069},{"$f":"(SUMPRODUCT((ELCC_Table!$C$4:$C$9480=IF($C71=$C$63,BQ$63,BQ$56))*(ELCC_Table!$D$4:$D$9480=IF($C71=$C$64,BQ$64,BQ$57))*(ELCC_Table!$E$4:$E$9480=IF($C71=$C$65,BQ$65,BQ$58))*(ELCC_Table!$F$4:$F$9480=IF($C71=$C$66,BQ$66,BQ$59))*(ELCC_Table!$G$4:$G$9480=IF($C71=$C$67,BQ$67,BQ$60))*(ELCC_Table!$H$4:$H$9480=IF($C71=$C$68,BQ$68,BQ$61))*ELCC_Table!$I$4:$I$9480)-SUMPRODUCT((ELCC_Table!$C$4:$C$9480=BQ$56)*(ELCC_Table!$D$4:$D$9480=BQ$57)*(ELCC_Table!$E$4:$E$9480=BQ$58)*(ELCC_Table!$F$4:$F$9480=BQ$59)*(ELCC_Table!$G$4:$G$9480=BQ$60)*(ELCC_Table!$H$4:$H$9480=BQ$61)*ELCC_Table!$I$4:$I$9480))*BQ$28/((BQ63-BQ56)*BQ$29)","v":0.2565692755876175},{"$f":"(SUMPRODUCT((ELCC_Table!$C$4:$C$9480=IF($C71=$C$63,BR$63,BR$56))*(ELCC_Table!$D$4:$D$9480=IF($C71=$C$64,BR$64,BR$57))*(ELCC_Table!$E$4:$E$9480=IF($C71=$C$65,BR$65,BR$58))*(ELCC_Table!$F$4:$F$9480=IF($C71=$C$66,BR$66,BR$59))*(ELCC_Table!$G$4:$G$9480=IF($C71=$C$67,BR$67,BR$60))*(ELCC_Table!$H$4:$H$9480=IF($C71=$C$68,BR$68,BR$61))*ELCC_Table!$I$4:$I$9480)-SUMPRODUCT((ELCC_Table!$C$4:$C$9480=BR$56)*(ELCC_Table!$D$4:$D$9480=BR$57)*(ELCC_Table!$E$4:$E$9480=BR$58)*(ELCC_Table!$F$4:$F$9480=BR$59)*(ELCC_Table!$G$4:$G$9480=BR$60)*(ELCC_Table!$H$4:$H$9480=BR$61)*ELCC_Table!$I$4:$I$9480))*BR$28/((BR63-BR56)*BR$29)","v":0.25689465284317486},{"$f":"(SUMPRODUCT((ELCC_Table!$C$4:$C$9480=IF($C71=$C$63,BS$63,BS$56))*(ELCC_Table!$D$4:$D$9480=IF($C71=$C$64,BS$64,BS$57))*(ELCC_Table!$E$4:$E$9480=IF($C71=$C$65,BS$65,BS$58))*(ELCC_Table!$F$4:$F$9480=IF($C71=$C$66,BS$66,BS$59))*(ELCC_Table!$G$4:$G$9480=IF($C71=$C$67,BS$67,BS$60))*(ELCC_Table!$H$4:$H$9480=IF($C71=$C$68,BS$68,BS$61))*ELCC_Table!$I$4:$I$9480)-SUMPRODUCT((ELCC_Table!$C$4:$C$9480=BS$56)*(ELCC_Table!$D$4:$D$9480=BS$57)*(ELCC_Table!$E$4:$E$9480=BS$58)*(ELCC_Table!$F$4:$F$9480=BS$59)*(ELCC_Table!$G$4:$G$9480=BS$60)*(ELCC_Table!$H$4:$H$9480=BS$61)*ELCC_Table!$I$4:$I$9480))*BS$28/((BS63-BS56)*BS$29)","v":0.25832821911344622},{"$f":"(SUMPRODUCT((ELCC_Table!$C$4:$C$9480=IF($C71=$C$63,BT$63,BT$56))*(ELCC_Table!$D$4:$D$9480=IF($C71=$C$64,BT$64,BT$57))*(ELCC_Table!$E$4:$E$9480=IF($C71=$C$65,BT$65,BT$58))*(ELCC_Table!$F$4:$F$9480=IF($C71=$C$66,BT$66,BT$59))*(ELCC_Table!$G$4:$G$9480=IF($C71=$C$67,BT$67,BT$60))*(ELCC_Table!$H$4:$H$9480=IF($C71=$C$68,BT$68,BT$61))*ELCC_Table!$I$4:$I$9480)-SUMPRODUCT((ELCC_Table!$C$4:$C$9480=BT$56)*(ELCC_Table!$D$4:$D$9480=BT$57)*(ELCC_Table!$E$4:$E$9480=BT$58)*(ELCC_Table!$F$4:$F$9480=BT$59)*(ELCC_Table!$G$4:$G$9480=BT$60)*(ELCC_Table!$H$4:$H$9480=BT$61)*ELCC_Table!$I$4:$I$9480))*BT$28/((BT63-BT56)*BT$29)","v":0.25930682443066927},{"$f":"(SUMPRODUCT((ELCC_Table!$C$4:$C$9480=IF($C71=$C$63,BU$63,BU$56))*(ELCC_Table!$D$4:$D$9480=IF($C71=$C$64,BU$64,BU$57))*(ELCC_Table!$E$4:$E$9480=IF($C71=$C$65,BU$65,BU$58))*(ELCC_Table!$F$4:$F$9480=IF($C71=$C$66,BU$66,BU$59))*(ELCC_Table!$G$4:$G$9480=IF($C71=$C$67,BU$67,BU$60))*(ELCC_Table!$H$4:$H$9480=IF($C71=$C$68,BU$68,BU$61))*ELCC_Table!$I$4:$I$9480)-SUMPRODUCT((ELCC_Table!$C$4:$C$9480=BU$56)*(ELCC_Table!$D$4:$D$9480=BU$57)*(ELCC_Table!$E$4:$E$9480=BU$58)*(ELCC_Table!$F$4:$F$9480=BU$59)*(ELCC_Table!$G$4:$G$9480=BU$60)*(ELCC_Table!$H$4:$H$9480=BU$61)*ELCC_Table!$I$4:$I$9480))*BU$28/((BU63-BU56)*BU$29)","v":0.25904884933764821},{"$f":"(SUMPRODUCT((ELCC_Table!$C$4:$C$9480=IF($C71=$C$63,BV$63,BV$56))*(ELCC_Table!$D$4:$D$9480=IF($C71=$C$64,BV$64,BV$57))*(ELCC_Table!$E$4:$E$9480=IF($C71=$C$65,BV$65,BV$58))*(ELCC_Table!$F$4:$F$9480=IF($C71=$C$66,BV$66,BV$59))*(ELCC_Table!$G$4:$G$9480=IF($C71=$C$67,BV$67,BV$60))*(ELCC_Table!$H$4:$H$9480=IF($C71=$C$68,BV$68,BV$61))*ELCC_Table!$I$4:$I$9480)-SUMPRODUCT((ELCC_Table!$C$4:$C$9480=BV$56)*(ELCC_Table!$D$4:$D$9480=BV$57)*(ELCC_Table!$E$4:$E$9480=BV$58)*(ELCC_Table!$F$4:$F$9480=BV$59)*(ELCC_Table!$G$4:$G$9480=BV$60)*(ELCC_Table!$H$4:$H$9480=BV$61)*ELCC_Table!$I$4:$I$9480))*BV$28/((BV63-BV56)*BV$29)","v":0.25896619306714797},{"$f":"(SUMPRODUCT((ELCC_Table!$C$4:$C$9480=IF($C71=$C$63,BW$63,BW$56))*(ELCC_Table!$D$4:$D$9480=IF($C71=$C$64,BW$64,BW$57))*(ELCC_Table!$E$4:$E$9480=IF($C71=$C$65,BW$65,BW$58))*(ELCC_Table!$F$4:$F$9480=IF($C71=$C$66,BW$66,BW$59))*(ELCC_Table!$G$4:$G$9480=IF($C71=$C$67,BW$67,BW$60))*(ELCC_Table!$H$4:$H$9480=IF($C71=$C$68,BW$68,BW$61))*ELCC_Table!$I$4:$I$9480)-SUMPRODUCT((ELCC_Table!$C$4:$C$9480=BW$56)*(ELCC_Table!$D$4:$D$9480=BW$57)*(ELCC_Table!$E$4:$E$9480=BW$58)*(ELCC_Table!$F$4:$F$9480=BW$59)*(ELCC_Table!$G$4:$G$9480=BW$60)*(ELCC_Table!$H$4:$H$9480=BW$61)*ELCC_Table!$I$4:$I$9480))*BW$28/((BW63-BW56)*BW$29)","v":0.25890860168723501},{"$f":"(SUMPRODUCT((ELCC_Table!$C$4:$C$9480=IF($C71=$C$63,BX$63,BX$56))*(ELCC_Table!$D$4:$D$9480=IF($C71=$C$64,BX$64,BX$57))*(ELCC_Table!$E$4:$E$9480=IF($C71=$C$65,BX$65,BX$58))*(ELCC_Table!$F$4:$F$9480=IF($C71=$C$66,BX$66,BX$59))*(ELCC_Table!$G$4:$G$9480=IF($C71=$C$67,BX$67,BX$60))*(ELCC_Table!$H$4:$H$9480=IF($C71=$C$68,BX$68,BX$61))*ELCC_Table!$I$4:$I$9480)-SUMPRODUCT((ELCC_Table!$C$4:$C$9480=BX$56)*(ELCC_Table!$D$4:$D$9480=BX$57)*(ELCC_Table!$E$4:$E$9480=BX$58)*(ELCC_Table!$F$4:$F$9480=BX$59)*(ELCC_Table!$G$4:$G$9480=BX$60)*(ELCC_Table!$H$4:$H$9480=BX$61)*ELCC_Table!$I$4:$I$9480))*BX$28/((BX63-BX56)*BX$29)","v":0.25886651927657123},{"$f":"(SUMPRODUCT((ELCC_Table!$C$4:$C$9480=IF($C71=$C$63,BY$63,BY$56))*(ELCC_Table!$D$4:$D$9480=IF($C71=$C$64,BY$64,BY$57))*(ELCC_Table!$E$4:$E$9480=IF($C71=$C$65,BY$65,BY$58))*(ELCC_Table!$F$4:$F$9480=IF($C71=$C$66,BY$66,BY$59))*(ELCC_Table!$G$4:$G$9480=IF($C71=$C$67,BY$67,BY$60))*(ELCC_Table!$H$4:$H$9480=IF($C71=$C$68,BY$68,BY$61))*ELCC_Table!$I$4:$I$9480)-SUMPRODUCT((ELCC_Table!$C$4:$C$9480=BY$56)*(ELCC_Table!$D$4:$D$9480=BY$57)*(ELCC_Table!$E$4:$E$9480=BY$58)*(ELCC_Table!$F$4:$F$9480=BY$59)*(ELCC_Table!$G$4:$G$9480=BY$60)*(ELCC_Table!$H$4:$H$9480=BY$61)*ELCC_Table!$I$4:$I$9480))*BY$28/((BY63-BY56)*BY$29)","v":0.25885876411227793},{"$f":"(SUMPRODUCT((ELCC_Table!$C$4:$C$9480=IF($C71=$C$63,BZ$63,BZ$56))*(ELCC_Table!$D$4:$D$9480=IF($C71=$C$64,BZ$64,BZ$57))*(ELCC_Table!$E$4:$E$9480=IF($C71=$C$65,BZ$65,BZ$58))*(ELCC_Table!$F$4:$F$9480=IF($C71=$C$66,BZ$66,BZ$59))*(ELCC_Table!$G$4:$G$9480=IF($C71=$C$67,BZ$67,BZ$60))*(ELCC_Table!$H$4:$H$9480=IF($C71=$C$68,BZ$68,BZ$61))*ELCC_Table!$I$4:$I$9480)-SUMPRODUCT((ELCC_Table!$C$4:$C$9480=BZ$56)*(ELCC_Table!$D$4:$D$9480=BZ$57)*(ELCC_Table!$E$4:$E$9480=BZ$58)*(ELCC_Table!$F$4:$F$9480=BZ$59)*(ELCC_Table!$G$4:$G$9480=BZ$60)*(ELCC_Table!$H$4:$H$9480=BZ$61)*ELCC_Table!$I$4:$I$9480))*BZ$28/((BZ63-BZ56)*BZ$29)","v":0.25116599882953572},{"$f":"(SUMPRODUCT((ELCC_Table!$C$4:$C$9480=IF($C71=$C$63,CA$63,CA$56))*(ELCC_Table!$D$4:$D$9480=IF($C71=$C$64,CA$64,CA$57))*(ELCC_Table!$E$4:$E$9480=IF($C71=$C$65,CA$65,CA$58))*(ELCC_Table!$F$4:$F$9480=IF($C71=$C$66,CA$66,CA$59))*(ELCC_Table!$G$4:$G$9480=IF($C71=$C$67,CA$67,CA$60))*(ELCC_Table!$H$4:$H$9480=IF($C71=$C$68,CA$68,CA$61))*ELCC_Table!$I$4:$I$9480)-SUMPRODUCT((ELCC_Table!$C$4:$C$9480=CA$56)*(ELCC_Table!$D$4:$D$9480=CA$57)*(ELCC_Table!$E$4:$E$9480=CA$58)*(ELCC_Table!$F$4:$F$9480=CA$59)*(ELCC_Table!$G$4:$G$9480=CA$60)*(ELCC_Table!$H$4:$H$9480=CA$61)*ELCC_Table!$I$4:$I$9480))*CA$28/((CA63-CA56)*CA$29)","v":0.25051614945093437},{"$f":"(SUMPRODUCT((ELCC_Table!$C$4:$C$9480=IF($C71=$C$63,CB$63,CB$56))*(ELCC_Table!$D$4:$D$9480=IF($C71=$C$64,CB$64,CB$57))*(ELCC_Table!$E$4:$E$9480=IF($C71=$C$65,CB$65,CB$58))*(ELCC_Table!$F$4:$F$9480=IF($C71=$C$66,CB$66,CB$59))*(ELCC_Table!$G$4:$G$9480=IF($C71=$C$67,CB$67,CB$60))*(ELCC_Table!$H$4:$H$9480=IF($C71=$C$68,CB$68,CB$61))*ELCC_Table!$I$4:$I$9480)-SUMPRODUCT((ELCC_Table!$C$4:$C$9480=CB$56)*(ELCC_Table!$D$4:$D$9480=CB$57)*(ELCC_Table!$E$4:$E$9480=CB$58)*(ELCC_Table!$F$4:$F$9480=CB$59)*(ELCC_Table!$G$4:$G$9480=CB$60)*(ELCC_Table!$H$4:$H$9480=CB$61)*ELCC_Table!$I$4:$I$9480))*CB$28/((CB63-CB56)*CB$29)","v":0.25014590364923944},{"$f":"(SUMPRODUCT((ELCC_Table!$C$4:$C$9480=IF($C71=$C$63,CC$63,CC$56))*(ELCC_Table!$D$4:$D$9480=IF($C71=$C$64,CC$64,CC$57))*(ELCC_Table!$E$4:$E$9480=IF($C71=$C$65,CC$65,CC$58))*(ELCC_Table!$F$4:$F$9480=IF($C71=$C$66,CC$66,CC$59))*(ELCC_Table!$G$4:$G$9480=IF($C71=$C$67,CC$67,CC$60))*(ELCC_Table!$H$4:$H$9480=IF($C71=$C$68,CC$68,CC$61))*ELCC_Table!$I$4:$I$9480)-SUMPRODUCT((ELCC_Table!$C$4:$C$9480=CC$56)*(ELCC_Table!$D$4:$D$9480=CC$57)*(ELCC_Table!$E$4:$E$9480=CC$58)*(ELCC_Table!$F$4:$F$9480=CC$59)*(ELCC_Table!$G$4:$G$9480=CC$60)*(ELCC_Table!$H$4:$H$9480=CC$61)*ELCC_Table!$I$4:$I$9480))*CC$28/((CC63-CC56)*CC$29)","v":0.25097727959633348},{"$f":"(SUMPRODUCT((ELCC_Table!$C$4:$C$9480=IF($C71=$C$63,CD$63,CD$56))*(ELCC_Table!$D$4:$D$9480=IF($C71=$C$64,CD$64,CD$57))*(ELCC_Table!$E$4:$E$9480=IF($C71=$C$65,CD$65,CD$58))*(ELCC_Table!$F$4:$F$9480=IF($C71=$C$66,CD$66,CD$59))*(ELCC_Table!$G$4:$G$9480=IF($C71=$C$67,CD$67,CD$60))*(ELCC_Table!$H$4:$H$9480=IF($C71=$C$68,CD$68,CD$61))*ELCC_Table!$I$4:$I$9480)-SUMPRODUCT((ELCC_Table!$C$4:$C$9480=CD$56)*(ELCC_Table!$D$4:$D$9480=CD$57)*(ELCC_Table!$E$4:$E$9480=CD$58)*(ELCC_Table!$F$4:$F$9480=CD$59)*(ELCC_Table!$G$4:$G$9480=CD$60)*(ELCC_Table!$H$4:$H$9480=CD$61)*ELCC_Table!$I$4:$I$9480))*CD$28/((CD63-CD56)*CD$29)","v":0.25178865899910863},{"$f":"(SUMPRODUCT((ELCC_Table!$C$4:$C$9480=IF($C71=$C$63,CE$63,CE$56))*(ELCC_Table!$D$4:$D$9480=IF($C71=$C$64,CE$64,CE$57))*(ELCC_Table!$E$4:$E$9480=IF($C71=$C$65,CE$65,CE$58))*(ELCC_Table!$F$4:$F$9480=IF($C71=$C$66,CE$66,CE$59))*(ELCC_Table!$G$4:$G$9480=IF($C71=$C$67,CE$67,CE$60))*(ELCC_Table!$H$4:$H$9480=IF($C71=$C$68,CE$68,CE$61))*ELCC_Table!$I$4:$I$9480)-SUMPRODUCT((ELCC_Table!$C$4:$C$9480=CE$56)*(ELCC_Table!$D$4:$D$9480=CE$57)*(ELCC_Table!$E$4:$E$9480=CE$58)*(ELCC_Table!$F$4:$F$9480=CE$59)*(ELCC_Table!$G$4:$G$9480=CE$60)*(ELCC_Table!$H$4:$H$9480=CE$61)*ELCC_Table!$I$4:$I$9480))*CE$28/((CE63-CE56)*CE$29)","v":0.25257601919712758},{"$f":"(SUMPRODUCT((ELCC_Table!$C$4:$C$9480=IF($C71=$C$63,CF$63,CF$56))*(ELCC_Table!$D$4:$D$9480=IF($C71=$C$64,CF$64,CF$57))*(ELCC_Table!$E$4:$E$9480=IF($C71=$C$65,CF$65,CF$58))*(ELCC_Table!$F$4:$F$9480=IF($C71=$C$66,CF$66,CF$59))*(ELCC_Table!$G$4:$G$9480=IF($C71=$C$67,CF$67,CF$60))*(ELCC_Table!$H$4:$H$9480=IF($C71=$C$68,CF$68,CF$61))*ELCC_Table!$I$4:$I$9480)-SUMPRODUCT((ELCC_Table!$C$4:$C$9480=CF$56)*(ELCC_Table!$D$4:$D$9480=CF$57)*(ELCC_Table!$E$4:$E$9480=CF$58)*(ELCC_Table!$F$4:$F$9480=CF$59)*(ELCC_Table!$G$4:$G$9480=CF$60)*(ELCC_Table!$H$4:$H$9480=CF$61)*ELCC_Table!$I$4:$I$9480))*CF$28/((CF63-CF56)*CF$29)","v":0.25333443940209638},null,{"$f":"(SUMPRODUCT((ELCC_Table!$C$4:$C$9480=IF($C71=$C$63,CH$63,CH$56))*(ELCC_Table!$D$4:$D$9480=IF($C71=$C$64,CH$64,CH$57))*(ELCC_Table!$E$4:$E$9480=IF($C71=$C$65,CH$65,CH$58))*(ELCC_Table!$F$4:$F$9480=IF($C71=$C$66,CH$66,CH$59))*(ELCC_Table!$G$4:$G$9480=IF($C71=$C$67,CH$67,CH$60))*(ELCC_Table!$H$4:$H$9480=IF($C71=$C$68,CH$68,CH$61))*ELCC_Table!$I$4:$I$9480)-SUMPRODUCT((ELCC_Table!$C$4:$C$9480=CH$56)*(ELCC_Table!$D$4:$D$9480=CH$57)*(ELCC_Table!$E$4:$E$9480=CH$58)*(ELCC_Table!$F$4:$F$9480=CH$59)*(ELCC_Table!$G$4:$G$9480=CH$60)*(ELCC_Table!$H$4:$H$9480=CH$61)*ELCC_Table!$I$4:$I$9480))*CH$28/((CH63-CH56)*CH$29)","v":0.26381313524267991},{"$f":"(SUMPRODUCT((ELCC_Table!$C$4:$C$9480=IF($C71=$C$63,CI$63,CI$56))*(ELCC_Table!$D$4:$D$9480=IF($C71=$C$64,CI$64,CI$57))*(ELCC_Table!$E$4:$E$9480=IF($C71=$C$65,CI$65,CI$58))*(ELCC_Table!$F$4:$F$9480=IF($C71=$C$66,CI$66,CI$59))*(ELCC_Table!$G$4:$G$9480=IF($C71=$C$67,CI$67,CI$60))*(ELCC_Table!$H$4:$H$9480=IF($C71=$C$68,CI$68,CI$61))*ELCC_Table!$I$4:$I$9480)-SUMPRODUCT((ELCC_Table!$C$4:$C$9480=CI$56)*(ELCC_Table!$D$4:$D$9480=CI$57)*(ELCC_Table!$E$4:$E$9480=CI$58)*(ELCC_Table!$F$4:$F$9480=CI$59)*(ELCC_Table!$G$4:$G$9480=CI$60)*(ELCC_Table!$H$4:$H$9480=CI$61)*ELCC_Table!$I$4:$I$9480))*CI$28/((CI63-CI56)*CI$29)","v":0.27127872700039457},{"$f":"(SUMPRODUCT((ELCC_Table!$C$4:$C$9480=IF($C71=$C$63,CJ$63,CJ$56))*(ELCC_Table!$D$4:$D$9480=IF($C71=$C$64,CJ$64,CJ$57))*(ELCC_Table!$E$4:$E$9480=IF($C71=$C$65,CJ$65,CJ$58))*(ELCC_Table!$F$4:$F$9480=IF($C71=$C$66,CJ$66,CJ$59))*(ELCC_Table!$G$4:$G$9480=IF($C71=$C$67,CJ$67,CJ$60))*(ELCC_Table!$H$4:$H$9480=IF($C71=$C$68,CJ$68,CJ$61))*ELCC_Table!$I$4:$I$9480)-SUMPRODUCT((ELCC_Table!$C$4:$C$9480=CJ$56)*(ELCC_Table!$D$4:$D$9480=CJ$57)*(ELCC_Table!$E$4:$E$9480=CJ$58)*(ELCC_Table!$F$4:$F$9480=CJ$59)*(ELCC_Table!$G$4:$G$9480=CJ$60)*(ELCC_Table!$H$4:$H$9480=CJ$61)*ELCC_Table!$I$4:$I$9480))*CJ$28/((CJ63-CJ56)*CJ$29)","v":0.27316296884006069},{"$f":"(SUMPRODUCT((ELCC_Table!$C$4:$C$9480=IF($C71=$C$63,CK$63,CK$56))*(ELCC_Table!$D$4:$D$9480=IF($C71=$C$64,CK$64,CK$57))*(ELCC_Table!$E$4:$E$9480=IF($C71=$C$65,CK$65,CK$58))*(ELCC_Table!$F$4:$F$9480=IF($C71=$C$66,CK$66,CK$59))*(ELCC_Table!$G$4:$G$9480=IF($C71=$C$67,CK$67,CK$60))*(ELCC_Table!$H$4:$H$9480=IF($C71=$C$68,CK$68,CK$61))*ELCC_Table!$I$4:$I$9480)-SUMPRODUCT((ELCC_Table!$C$4:$C$9480=CK$56)*(ELCC_Table!$D$4:$D$9480=CK$57)*(ELCC_Table!$E$4:$E$9480=CK$58)*(ELCC_Table!$F$4:$F$9480=CK$59)*(ELCC_Table!$G$4:$G$9480=CK$60)*(ELCC_Table!$H$4:$H$9480=CK$61)*ELCC_Table!$I$4:$I$9480))*CK$28/((CK63-CK56)*CK$29)","v":0.25916490135892317},{"$f":"(SUMPRODUCT((ELCC_Table!$C$4:$C$9480=IF($C71=$C$63,CL$63,CL$56))*(ELCC_Table!$D$4:$D$9480=IF($C71=$C$64,CL$64,CL$57))*(ELCC_Table!$E$4:$E$9480=IF($C71=$C$65,CL$65,CL$58))*(ELCC_Table!$F$4:$F$9480=IF($C71=$C$66,CL$66,CL$59))*(ELCC_Table!$G$4:$G$9480=IF($C71=$C$67,CL$67,CL$60))*(ELCC_Table!$H$4:$H$9480=IF($C71=$C$68,CL$68,CL$61))*ELCC_Table!$I$4:$I$9480)-SUMPRODUCT((ELCC_Table!$C$4:$C$9480=CL$56)*(ELCC_Table!$D$4:$D$9480=CL$57)*(ELCC_Table!$E$4:$E$9480=CL$58)*(ELCC_Table!$F$4:$F$9480=CL$59)*(ELCC_Table!$G$4:$G$9480=CL$60)*(ELCC_Table!$H$4:$H$9480=CL$61)*ELCC_Table!$I$4:$I$9480))*CL$28/((CL63-CL56)*CL$29)","v":0.25949357034763132},{"$f":"(SUMPRODUCT((ELCC_Table!$C$4:$C$9480=IF($C71=$C$63,CM$63,CM$56))*(ELCC_Table!$D$4:$D$9480=IF($C71=$C$64,CM$64,CM$57))*(ELCC_Table!$E$4:$E$9480=IF($C71=$C$65,CM$65,CM$58))*(ELCC_Table!$F$4:$F$9480=IF($C71=$C$66,CM$66,CM$59))*(ELCC_Table!$G$4:$G$9480=IF($C71=$C$67,CM$67,CM$60))*(ELCC_Table!$H$4:$H$9480=IF($C71=$C$68,CM$68,CM$61))*ELCC_Table!$I$4:$I$9480)-SUMPRODUCT((ELCC_Table!$C$4:$C$9480=CM$56)*(ELCC_Table!$D$4:$D$9480=CM$57)*(ELCC_Table!$E$4:$E$9480=CM$58)*(ELCC_Table!$F$4:$F$9480=CM$59)*(ELCC_Table!$G$4:$G$9480=CM$60)*(ELCC_Table!$H$4:$H$9480=CM$61)*ELCC_Table!$I$4:$I$9480))*CM$28/((CM63-CM56)*CM$29)","v":0.26094163952963079},{"$f":"(SUMPRODUCT((ELCC_Table!$C$4:$C$9480=IF($C71=$C$63,CN$63,CN$56))*(ELCC_Table!$D$4:$D$9480=IF($C71=$C$64,CN$64,CN$57))*(ELCC_Table!$E$4:$E$9480=IF($C71=$C$65,CN$65,CN$58))*(ELCC_Table!$F$4:$F$9480=IF($C71=$C$66,CN$66,CN$59))*(ELCC_Table!$G$4:$G$9480=IF($C71=$C$67,CN$67,CN$60))*(ELCC_Table!$H$4:$H$9480=IF($C71=$C$68,CN$68,CN$61))*ELCC_Table!$I$4:$I$9480)-SUMPRODUCT((ELCC_Table!$C$4:$C$9480=CN$56)*(ELCC_Table!$D$4:$D$9480=CN$57)*(ELCC_Table!$E$4:$E$9480=CN$58)*(ELCC_Table!$F$4:$F$9480=CN$59)*(ELCC_Table!$G$4:$G$9480=CN$60)*(ELCC_Table!$H$4:$H$9480=CN$61)*ELCC_Table!$I$4:$I$9480))*CN$28/((CN63-CN56)*CN$29)","v":0.25930682443066927},{"$f":"(SUMPRODUCT((ELCC_Table!$C$4:$C$9480=IF($C71=$C$63,CO$63,CO$56))*(ELCC_Table!$D$4:$D$9480=IF($C71=$C$64,CO$64,CO$57))*(ELCC_Table!$E$4:$E$9480=IF($C71=$C$65,CO$65,CO$58))*(ELCC_Table!$F$4:$F$9480=IF($C71=$C$66,CO$66,CO$59))*(ELCC_Table!$G$4:$G$9480=IF($C71=$C$67,CO$67,CO$60))*(ELCC_Table!$H$4:$H$9480=IF($C71=$C$68,CO$68,CO$61))*ELCC_Table!$I$4:$I$9480)-SUMPRODUCT((ELCC_Table!$C$4:$C$9480=CO$56)*(ELCC_Table!$D$4:$D$9480=CO$57)*(ELCC_Table!$E$4:$E$9480=CO$58)*(ELCC_Table!$F$4:$F$9480=CO$59)*(ELCC_Table!$G$4:$G$9480=CO$60)*(ELCC_Table!$H$4:$H$9480=CO$61)*ELCC_Table!$I$4:$I$9480))*CO$28/((CO63-CO56)*CO$29)","v":0.25904884933764821},{"$f":"(SUMPRODUCT((ELCC_Table!$C$4:$C$9480=IF($C71=$C$63,CP$63,CP$56))*(ELCC_Table!$D$4:$D$9480=IF($C71=$C$64,CP$64,CP$57))*(ELCC_Table!$E$4:$E$9480=IF($C71=$C$65,CP$65,CP$58))*(ELCC_Table!$F$4:$F$9480=IF($C71=$C$66,CP$66,CP$59))*(ELCC_Table!$G$4:$G$9480=IF($C71=$C$67,CP$67,CP$60))*(ELCC_Table!$H$4:$H$9480=IF($C71=$C$68,CP$68,CP$61))*ELCC_Table!$I$4:$I$9480)-SUMPRODUCT((ELCC_Table!$C$4:$C$9480=CP$56)*(ELCC_Table!$D$4:$D$9480=CP$57)*(ELCC_Table!$E$4:$E$9480=CP$58)*(ELCC_Table!$F$4:$F$9480=CP$59)*(ELCC_Table!$G$4:$G$9480=CP$60)*(ELCC_Table!$H$4:$H$9480=CP$61)*ELCC_Table!$I$4:$I$9480))*CP$28/((CP63-CP56)*CP$29)","v":0.25896619306714797},{"$f":"(SUMPRODUCT((ELCC_Table!$C$4:$C$9480=IF($C71=$C$63,CQ$63,CQ$56))*(ELCC_Table!$D$4:$D$9480=IF($C71=$C$64,CQ$64,CQ$57))*(ELCC_Table!$E$4:$E$9480=IF($C71=$C$65,CQ$65,CQ$58))*(ELCC_Table!$F$4:$F$9480=IF($C71=$C$66,CQ$66,CQ$59))*(ELCC_Table!$G$4:$G$9480=IF($C71=$C$67,CQ$67,CQ$60))*(ELCC_Table!$H$4:$H$9480=IF($C71=$C$68,CQ$68,CQ$61))*ELCC_Table!$I$4:$I$9480)-SUMPRODUCT((ELCC_Table!$C$4:$C$9480=CQ$56)*(ELCC_Table!$D$4:$D$9480=CQ$57)*(ELCC_Table!$E$4:$E$9480=CQ$58)*(ELCC_Table!$F$4:$F$9480=CQ$59)*(ELCC_Table!$G$4:$G$9480=CQ$60)*(ELCC_Table!$H$4:$H$9480=CQ$61)*ELCC_Table!$I$4:$I$9480))*CQ$28/((CQ63-CQ56)*CQ$29)","v":0.2549395128522931},{"$f":"(SUMPRODUCT((ELCC_Table!$C$4:$C$9480=IF($C71=$C$63,CR$63,CR$56))*(ELCC_Table!$D$4:$D$9480=IF($C71=$C$64,CR$64,CR$57))*(ELCC_Table!$E$4:$E$9480=IF($C71=$C$65,CR$65,CR$58))*(ELCC_Table!$F$4:$F$9480=IF($C71=$C$66,CR$66,CR$59))*(ELCC_Table!$G$4:$G$9480=IF($C71=$C$67,CR$67,CR$60))*(ELCC_Table!$H$4:$H$9480=IF($C71=$C$68,CR$68,CR$61))*ELCC_Table!$I$4:$I$9480)-SUMPRODUCT((ELCC_Table!$C$4:$C$9480=CR$56)*(ELCC_Table!$D$4:$D$9480=CR$57)*(ELCC_Table!$E$4:$E$9480=CR$58)*(ELCC_Table!$F$4:$F$9480=CR$59)*(ELCC_Table!$G$4:$G$9480=CR$60)*(ELCC_Table!$H$4:$H$9480=CR$61)*ELCC_Table!$I$4:$I$9480))*CR$28/((CR63-CR56)*CR$29)","v":0.2548980755682308},{"$f":"(SUMPRODUCT((ELCC_Table!$C$4:$C$9480=IF($C71=$C$63,CS$63,CS$56))*(ELCC_Table!$D$4:$D$9480=IF($C71=$C$64,CS$64,CS$57))*(ELCC_Table!$E$4:$E$9480=IF($C71=$C$65,CS$65,CS$58))*(ELCC_Table!$F$4:$F$9480=IF($C71=$C$66,CS$66,CS$59))*(ELCC_Table!$G$4:$G$9480=IF($C71=$C$67,CS$67,CS$60))*(ELCC_Table!$H$4:$H$9480=IF($C71=$C$68,CS$68,CS$61))*ELCC_Table!$I$4:$I$9480)-SUMPRODUCT((ELCC_Table!$C$4:$C$9480=CS$56)*(ELCC_Table!$D$4:$D$9480=CS$57)*(ELCC_Table!$E$4:$E$9480=CS$58)*(ELCC_Table!$F$4:$F$9480=CS$59)*(ELCC_Table!$G$4:$G$9480=CS$60)*(ELCC_Table!$H$4:$H$9480=CS$61)*ELCC_Table!$I$4:$I$9480))*CS$28/((CS63-CS56)*CS$29)","v":0.25489043929120436},{"$f":"(SUMPRODUCT((ELCC_Table!$C$4:$C$9480=IF($C71=$C$63,CT$63,CT$56))*(ELCC_Table!$D$4:$D$9480=IF($C71=$C$64,CT$64,CT$57))*(ELCC_Table!$E$4:$E$9480=IF($C71=$C$65,CT$65,CT$58))*(ELCC_Table!$F$4:$F$9480=IF($C71=$C$66,CT$66,CT$59))*(ELCC_Table!$G$4:$G$9480=IF($C71=$C$67,CT$67,CT$60))*(ELCC_Table!$H$4:$H$9480=IF($C71=$C$68,CT$68,CT$61))*ELCC_Table!$I$4:$I$9480)-SUMPRODUCT((ELCC_Table!$C$4:$C$9480=CT$56)*(ELCC_Table!$D$4:$D$9480=CT$57)*(ELCC_Table!$E$4:$E$9480=CT$58)*(ELCC_Table!$F$4:$F$9480=CT$59)*(ELCC_Table!$G$4:$G$9480=CT$60)*(ELCC_Table!$H$4:$H$9480=CT$61)*ELCC_Table!$I$4:$I$9480))*CT$28/((CT63-CT56)*CT$29)","v":0.25464325019413664},{"$f":"(SUMPRODUCT((ELCC_Table!$C$4:$C$9480=IF($C71=$C$63,CU$63,CU$56))*(ELCC_Table!$D$4:$D$9480=IF($C71=$C$64,CU$64,CU$57))*(ELCC_Table!$E$4:$E$9480=IF($C71=$C$65,CU$65,CU$58))*(ELCC_Table!$F$4:$F$9480=IF($C71=$C$66,CU$66,CU$59))*(ELCC_Table!$G$4:$G$9480=IF($C71=$C$67,CU$67,CU$60))*(ELCC_Table!$H$4:$H$9480=IF($C71=$C$68,CU$68,CU$61))*ELCC_Table!$I$4:$I$9480)-SUMPRODUCT((ELCC_Table!$C$4:$C$9480=CU$56)*(ELCC_Table!$D$4:$D$9480=CU$57)*(ELCC_Table!$E$4:$E$9480=CU$58)*(ELCC_Table!$F$4:$F$9480=CU$59)*(ELCC_Table!$G$4:$G$9480=CU$60)*(ELCC_Table!$H$4:$H$9480=CU$61)*ELCC_Table!$I$4:$I$9480))*CU$28/((CU63-CU56)*CU$29)","v":0.25398440401800276},{"$f":"(SUMPRODUCT((ELCC_Table!$C$4:$C$9480=IF($C71=$C$63,CV$63,CV$56))*(ELCC_Table!$D$4:$D$9480=IF($C71=$C$64,CV$64,CV$57))*(ELCC_Table!$E$4:$E$9480=IF($C71=$C$65,CV$65,CV$58))*(ELCC_Table!$F$4:$F$9480=IF($C71=$C$66,CV$66,CV$59))*(ELCC_Table!$G$4:$G$9480=IF($C71=$C$67,CV$67,CV$60))*(ELCC_Table!$H$4:$H$9480=IF($C71=$C$68,CV$68,CV$61))*ELCC_Table!$I$4:$I$9480)-SUMPRODUCT((ELCC_Table!$C$4:$C$9480=CV$56)*(ELCC_Table!$D$4:$D$9480=CV$57)*(ELCC_Table!$E$4:$E$9480=CV$58)*(ELCC_Table!$F$4:$F$9480=CV$59)*(ELCC_Table!$G$4:$G$9480=CV$60)*(ELCC_Table!$H$4:$H$9480=CV$61)*ELCC_Table!$I$4:$I$9480))*CV$28/((CV63-CV56)*CV$29)","v":0.25360903237234339},{"$f":"(SUMPRODUCT((ELCC_Table!$C$4:$C$9480=IF($C71=$C$63,CW$63,CW$56))*(ELCC_Table!$D$4:$D$9480=IF($C71=$C$64,CW$64,CW$57))*(ELCC_Table!$E$4:$E$9480=IF($C71=$C$65,CW$65,CW$58))*(ELCC_Table!$F$4:$F$9480=IF($C71=$C$66,CW$66,CW$59))*(ELCC_Table!$G$4:$G$9480=IF($C71=$C$67,CW$67,CW$60))*(ELCC_Table!$H$4:$H$9480=IF($C71=$C$68,CW$68,CW$61))*ELCC_Table!$I$4:$I$9480)-SUMPRODUCT((ELCC_Table!$C$4:$C$9480=CW$56)*(ELCC_Table!$D$4:$D$9480=CW$57)*(ELCC_Table!$E$4:$E$9480=CW$58)*(ELCC_Table!$F$4:$F$9480=CW$59)*(ELCC_Table!$G$4:$G$9480=CW$60)*(ELCC_Table!$H$4:$H$9480=CW$61)*ELCC_Table!$I$4:$I$9480))*CW$28/((CW63-CW56)*CW$29)","v":0.25445191824976238},{"$f":"(SUMPRODUCT((ELCC_Table!$C$4:$C$9480=IF($C71=$C$63,CX$63,CX$56))*(ELCC_Table!$D$4:$D$9480=IF($C71=$C$64,CX$64,CX$57))*(ELCC_Table!$E$4:$E$9480=IF($C71=$C$65,CX$65,CX$58))*(ELCC_Table!$F$4:$F$9480=IF($C71=$C$66,CX$66,CX$59))*(ELCC_Table!$G$4:$G$9480=IF($C71=$C$67,CX$67,CX$60))*(ELCC_Table!$H$4:$H$9480=IF($C71=$C$68,CX$68,CX$61))*ELCC_Table!$I$4:$I$9480)-SUMPRODUCT((ELCC_Table!$C$4:$C$9480=CX$56)*(ELCC_Table!$D$4:$D$9480=CX$57)*(ELCC_Table!$E$4:$E$9480=CX$58)*(ELCC_Table!$F$4:$F$9480=CX$59)*(ELCC_Table!$G$4:$G$9480=CX$60)*(ELCC_Table!$H$4:$H$9480=CX$61)*ELCC_Table!$I$4:$I$9480))*CX$28/((CX63-CX56)*CX$29)","v":0.25527453074200285},{"$f":"(SUMPRODUCT((ELCC_Table!$C$4:$C$9480=IF($C71=$C$63,CY$63,CY$56))*(ELCC_Table!$D$4:$D$9480=IF($C71=$C$64,CY$64,CY$57))*(ELCC_Table!$E$4:$E$9480=IF($C71=$C$65,CY$65,CY$58))*(ELCC_Table!$F$4:$F$9480=IF($C71=$C$66,CY$66,CY$59))*(ELCC_Table!$G$4:$G$9480=IF($C71=$C$67,CY$67,CY$60))*(ELCC_Table!$H$4:$H$9480=IF($C71=$C$68,CY$68,CY$61))*ELCC_Table!$I$4:$I$9480)-SUMPRODUCT((ELCC_Table!$C$4:$C$9480=CY$56)*(ELCC_Table!$D$4:$D$9480=CY$57)*(ELCC_Table!$E$4:$E$9480=CY$58)*(ELCC_Table!$F$4:$F$9480=CY$59)*(ELCC_Table!$G$4:$G$9480=CY$60)*(ELCC_Table!$H$4:$H$9480=CY$61)*ELCC_Table!$I$4:$I$9480))*CY$28/((CY63-CY56)*CY$29)","v":0.25607279149716633},{"$f":"(SUMPRODUCT((ELCC_Table!$C$4:$C$9480=IF($C71=$C$63,CZ$63,CZ$56))*(ELCC_Table!$D$4:$D$9480=IF($C71=$C$64,CZ$64,CZ$57))*(ELCC_Table!$E$4:$E$9480=IF($C71=$C$65,CZ$65,CZ$58))*(ELCC_Table!$F$4:$F$9480=IF($C71=$C$66,CZ$66,CZ$59))*(ELCC_Table!$G$4:$G$9480=IF($C71=$C$67,CZ$67,CZ$60))*(ELCC_Table!$H$4:$H$9480=IF($C71=$C$68,CZ$68,CZ$61))*ELCC_Table!$I$4:$I$9480)-SUMPRODUCT((ELCC_Table!$C$4:$C$9480=CZ$56)*(ELCC_Table!$D$4:$D$9480=CZ$57)*(ELCC_Table!$E$4:$E$9480=CZ$58)*(ELCC_Table!$F$4:$F$9480=CZ$59)*(ELCC_Table!$G$4:$G$9480=CZ$60)*(ELCC_Table!$H$4:$H$9480=CZ$61)*ELCC_Table!$I$4:$I$9480))*CZ$28/((CZ63-CZ56)*CZ$29)","v":0.2507806143423868},null,{"$f":"(SUMPRODUCT((ELCC_Table!$C$4:$C$9480=IF($C71=$C$63,DB$63,DB$56))*(ELCC_Table!$D$4:$D$9480=IF($C71=$C$64,DB$64,DB$57))*(ELCC_Table!$E$4:$E$9480=IF($C71=$C$65,DB$65,DB$58))*(ELCC_Table!$F$4:$F$9480=IF($C71=$C$66,DB$66,DB$59))*(ELCC_Table!$G$4:$G$9480=IF($C71=$C$67,DB$67,DB$60))*(ELCC_Table!$H$4:$H$9480=IF($C71=$C$68,DB$68,DB$61))*ELCC_Table!$I$4:$I$9480)-SUMPRODUCT((ELCC_Table!$C$4:$C$9480=DB$56)*(ELCC_Table!$D$4:$D$9480=DB$57)*(ELCC_Table!$E$4:$E$9480=DB$58)*(ELCC_Table!$F$4:$F$9480=DB$59)*(ELCC_Table!$G$4:$G$9480=DB$60)*(ELCC_Table!$H$4:$H$9480=DB$61)*ELCC_Table!$I$4:$I$9480))*DB$28/((DB63-DB56)*DB$29)","v":0.26381313524267991},{"$f":"(SUMPRODUCT((ELCC_Table!$C$4:$C$9480=IF($C71=$C$63,DC$63,DC$56))*(ELCC_Table!$D$4:$D$9480=IF($C71=$C$64,DC$64,DC$57))*(ELCC_Table!$E$4:$E$9480=IF($C71=$C$65,DC$65,DC$58))*(ELCC_Table!$F$4:$F$9480=IF($C71=$C$66,DC$66,DC$59))*(ELCC_Table!$G$4:$G$9480=IF($C71=$C$67,DC$67,DC$60))*(ELCC_Table!$H$4:$H$9480=IF($C71=$C$68,DC$68,DC$61))*ELCC_Table!$I$4:$I$9480)-SUMPRODUCT((ELCC_Table!$C$4:$C$9480=DC$56)*(ELCC_Table!$D$4:$D$9480=DC$57)*(ELCC_Table!$E$4:$E$9480=DC$58)*(ELCC_Table!$F$4:$F$9480=DC$59)*(ELCC_Table!$G$4:$G$9480=DC$60)*(ELCC_Table!$H$4:$H$9480=DC$61)*ELCC_Table!$I$4:$I$9480))*DC$28/((DC63-DC56)*DC$29)","v":0.27127872700039457},{"$f":"(SUMPRODUCT((ELCC_Table!$C$4:$C$9480=IF($C71=$C$63,DD$63,DD$56))*(ELCC_Table!$D$4:$D$9480=IF($C71=$C$64,DD$64,DD$57))*(ELCC_Table!$E$4:$E$9480=IF($C71=$C$65,DD$65,DD$58))*(ELCC_Table!$F$4:$F$9480=IF($C71=$C$66,DD$66,DD$59))*(ELCC_Table!$G$4:$G$9480=IF($C71=$C$67,DD$67,DD$60))*(ELCC_Table!$H$4:$H$9480=IF($C71=$C$68,DD$68,DD$61))*ELCC_Table!$I$4:$I$9480)-SUMPRODUCT((ELCC_Table!$C$4:$C$9480=DD$56)*(ELCC_Table!$D$4:$D$9480=DD$57)*(ELCC_Table!$E$4:$E$9480=DD$58)*(ELCC_Table!$F$4:$F$9480=DD$59)*(ELCC_Table!$G$4:$G$9480=DD$60)*(ELCC_Table!$H$4:$H$9480=DD$61)*ELCC_Table!$I$4:$I$9480))*DD$28/((DD63-DD56)*DD$29)","v":0.27316296884006069},{"$f":"(SUMPRODUCT((ELCC_Table!$C$4:$C$9480=IF($C71=$C$63,DE$63,DE$56))*(ELCC_Table!$D$4:$D$9480=IF($C71=$C$64,DE$64,DE$57))*(ELCC_Table!$E$4:$E$9480=IF($C71=$C$65,DE$65,DE$58))*(ELCC_Table!$F$4:$F$9480=IF($C71=$C$66,DE$66,DE$59))*(ELCC_Table!$G$4:$G$9480=IF($C71=$C$67,DE$67,DE$60))*(ELCC_Table!$H$4:$H$9480=IF($C71=$C$68,DE$68,DE$61))*ELCC_Table!$I$4:$I$9480)-SUMPRODUCT((ELCC_Table!$C$4:$C$9480=DE$56)*(ELCC_Table!$D$4:$D$9480=DE$57)*(ELCC_Table!$E$4:$E$9480=DE$58)*(ELCC_Table!$F$4:$F$9480=DE$59)*(ELCC_Table!$G$4:$G$9480=DE$60)*(ELCC_Table!$H$4:$H$9480=DE$61)*ELCC_Table!$I$4:$I$9480))*DE$28/((DE63-DE56)*DE$29)","v":0.25916490135892317},{"$f":"(SUMPRODUCT((ELCC_Table!$C$4:$C$9480=IF($C71=$C$63,DF$63,DF$56))*(ELCC_Table!$D$4:$D$9480=IF($C71=$C$64,DF$64,DF$57))*(ELCC_Table!$E$4:$E$9480=IF($C71=$C$65,DF$65,DF$58))*(ELCC_Table!$F$4:$F$9480=IF($C71=$C$66,DF$66,DF$59))*(ELCC_Table!$G$4:$G$9480=IF($C71=$C$67,DF$67,DF$60))*(ELCC_Table!$H$4:$H$9480=IF($C71=$C$68,DF$68,DF$61))*ELCC_Table!$I$4:$I$9480)-SUMPRODUCT((ELCC_Table!$C$4:$C$9480=DF$56)*(ELCC_Table!$D$4:$D$9480=DF$57)*(ELCC_Table!$E$4:$E$9480=DF$58)*(ELCC_Table!$F$4:$F$9480=DF$59)*(ELCC_Table!$G$4:$G$9480=DF$60)*(ELCC_Table!$H$4:$H$9480=DF$61)*ELCC_Table!$I$4:$I$9480))*DF$28/((DF63-DF56)*DF$29)","v":0.25949357034763132},{"$f":"(SUMPRODUCT((ELCC_Table!$C$4:$C$9480=IF($C71=$C$63,DG$63,DG$56))*(ELCC_Table!$D$4:$D$9480=IF($C71=$C$64,DG$64,DG$57))*(ELCC_Table!$E$4:$E$9480=IF($C71=$C$65,DG$65,DG$58))*(ELCC_Table!$F$4:$F$9480=IF($C71=$C$66,DG$66,DG$59))*(ELCC_Table!$G$4:$G$9480=IF($C71=$C$67,DG$67,DG$60))*(ELCC_Table!$H$4:$H$9480=IF($C71=$C$68,DG$68,DG$61))*ELCC_Table!$I$4:$I$9480)-SUMPRODUCT((ELCC_Table!$C$4:$C$9480=DG$56)*(ELCC_Table!$D$4:$D$9480=DG$57)*(ELCC_Table!$E$4:$E$9480=DG$58)*(ELCC_Table!$F$4:$F$9480=DG$59)*(ELCC_Table!$G$4:$G$9480=DG$60)*(ELCC_Table!$H$4:$H$9480=DG$61)*ELCC_Table!$I$4:$I$9480))*DG$28/((DG63-DG56)*DG$29)","v":0.26094163952963079},{"$f":"(SUMPRODUCT((ELCC_Table!$C$4:$C$9480=IF($C71=$C$63,DH$63,DH$56))*(ELCC_Table!$D$4:$D$9480=IF($C71=$C$64,DH$64,DH$57))*(ELCC_Table!$E$4:$E$9480=IF($C71=$C$65,DH$65,DH$58))*(ELCC_Table!$F$4:$F$9480=IF($C71=$C$66,DH$66,DH$59))*(ELCC_Table!$G$4:$G$9480=IF($C71=$C$67,DH$67,DH$60))*(ELCC_Table!$H$4:$H$9480=IF($C71=$C$68,DH$68,DH$61))*ELCC_Table!$I$4:$I$9480)-SUMPRODUCT((ELCC_Table!$C$4:$C$9480=DH$56)*(ELCC_Table!$D$4:$D$9480=DH$57)*(ELCC_Table!$E$4:$E$9480=DH$58)*(ELCC_Table!$F$4:$F$9480=DH$59)*(ELCC_Table!$G$4:$G$9480=DH$60)*(ELCC_Table!$H$4:$H$9480=DH$61)*ELCC_Table!$I$4:$I$9480))*DH$28/((DH63-DH56)*DH$29)","v":0.26193014507039186},{"$f":"(SUMPRODUCT((ELCC_Table!$C$4:$C$9480=IF($C71=$C$63,DI$63,DI$56))*(ELCC_Table!$D$4:$D$9480=IF($C71=$C$64,DI$64,DI$57))*(ELCC_Table!$E$4:$E$9480=IF($C71=$C$65,DI$65,DI$58))*(ELCC_Table!$F$4:$F$9480=IF($C71=$C$66,DI$66,DI$59))*(ELCC_Table!$G$4:$G$9480=IF($C71=$C$67,DI$67,DI$60))*(ELCC_Table!$H$4:$H$9480=IF($C71=$C$68,DI$68,DI$61))*ELCC_Table!$I$4:$I$9480)-SUMPRODUCT((ELCC_Table!$C$4:$C$9480=DI$56)*(ELCC_Table!$D$4:$D$9480=DI$57)*(ELCC_Table!$E$4:$E$9480=DI$58)*(ELCC_Table!$F$4:$F$9480=DI$59)*(ELCC_Table!$G$4:$G$9480=DI$60)*(ELCC_Table!$H$4:$H$9480=DI$61)*ELCC_Table!$I$4:$I$9480))*DI$28/((DI63-DI56)*DI$29)","v":0.2616695601294135},{"$f":"(SUMPRODUCT((ELCC_Table!$C$4:$C$9480=IF($C71=$C$63,DJ$63,DJ$56))*(ELCC_Table!$D$4:$D$9480=IF($C71=$C$64,DJ$64,DJ$57))*(ELCC_Table!$E$4:$E$9480=IF($C71=$C$65,DJ$65,DJ$58))*(ELCC_Table!$F$4:$F$9480=IF($C71=$C$66,DJ$66,DJ$59))*(ELCC_Table!$G$4:$G$9480=IF($C71=$C$67,DJ$67,DJ$60))*(ELCC_Table!$H$4:$H$9480=IF($C71=$C$68,DJ$68,DJ$61))*ELCC_Table!$I$4:$I$9480)-SUMPRODUCT((ELCC_Table!$C$4:$C$9480=DJ$56)*(ELCC_Table!$D$4:$D$9480=DJ$57)*(ELCC_Table!$E$4:$E$9480=DJ$58)*(ELCC_Table!$F$4:$F$9480=DJ$59)*(ELCC_Table!$G$4:$G$9480=DJ$60)*(ELCC_Table!$H$4:$H$9480=DJ$61)*ELCC_Table!$I$4:$I$9480))*DJ$28/((DJ63-DJ56)*DJ$29)","v":0.26158606765299819},{"$f":"(SUMPRODUCT((ELCC_Table!$C$4:$C$9480=IF($C71=$C$63,DK$63,DK$56))*(ELCC_Table!$D$4:$D$9480=IF($C71=$C$64,DK$64,DK$57))*(ELCC_Table!$E$4:$E$9480=IF($C71=$C$65,DK$65,DK$58))*(ELCC_Table!$F$4:$F$9480=IF($C71=$C$66,DK$66,DK$59))*(ELCC_Table!$G$4:$G$9480=IF($C71=$C$67,DK$67,DK$60))*(ELCC_Table!$H$4:$H$9480=IF($C71=$C$68,DK$68,DK$61))*ELCC_Table!$I$4:$I$9480)-SUMPRODUCT((ELCC_Table!$C$4:$C$9480=DK$56)*(ELCC_Table!$D$4:$D$9480=DK$57)*(ELCC_Table!$E$4:$E$9480=DK$58)*(ELCC_Table!$F$4:$F$9480=DK$59)*(ELCC_Table!$G$4:$G$9480=DK$60)*(ELCC_Table!$H$4:$H$9480=DK$61)*ELCC_Table!$I$4:$I$9480))*DK$28/((DK63-DK56)*DK$29)","v":0.26152789364030682},{"$f":"(SUMPRODUCT((ELCC_Table!$C$4:$C$9480=IF($C71=$C$63,DL$63,DL$56))*(ELCC_Table!$D$4:$D$9480=IF($C71=$C$64,DL$64,DL$57))*(ELCC_Table!$E$4:$E$9480=IF($C71=$C$65,DL$65,DL$58))*(ELCC_Table!$F$4:$F$9480=IF($C71=$C$66,DL$66,DL$59))*(ELCC_Table!$G$4:$G$9480=IF($C71=$C$67,DL$67,DL$60))*(ELCC_Table!$H$4:$H$9480=IF($C71=$C$68,DL$68,DL$61))*ELCC_Table!$I$4:$I$9480)-SUMPRODUCT((ELCC_Table!$C$4:$C$9480=DL$56)*(ELCC_Table!$D$4:$D$9480=DL$57)*(ELCC_Table!$E$4:$E$9480=DL$58)*(ELCC_Table!$F$4:$F$9480=DL$59)*(ELCC_Table!$G$4:$G$9480=DL$60)*(ELCC_Table!$H$4:$H$9480=DL$61)*ELCC_Table!$I$4:$I$9480))*DL$28/((DL63-DL56)*DL$29)","v":0.2614853854959327},{"$f":"(SUMPRODUCT((ELCC_Table!$C$4:$C$9480=IF($C71=$C$63,DM$63,DM$56))*(ELCC_Table!$D$4:$D$9480=IF($C71=$C$64,DM$64,DM$57))*(ELCC_Table!$E$4:$E$9480=IF($C71=$C$65,DM$65,DM$58))*(ELCC_Table!$F$4:$F$9480=IF($C71=$C$66,DM$66,DM$59))*(ELCC_Table!$G$4:$G$9480=IF($C71=$C$67,DM$67,DM$60))*(ELCC_Table!$H$4:$H$9480=IF($C71=$C$68,DM$68,DM$61))*ELCC_Table!$I$4:$I$9480)-SUMPRODUCT((ELCC_Table!$C$4:$C$9480=DM$56)*(ELCC_Table!$D$4:$D$9480=DM$57)*(ELCC_Table!$E$4:$E$9480=DM$58)*(ELCC_Table!$F$4:$F$9480=DM$59)*(ELCC_Table!$G$4:$G$9480=DM$60)*(ELCC_Table!$H$4:$H$9480=DM$61)*ELCC_Table!$I$4:$I$9480))*DM$28/((DM63-DM56)*DM$29)","v":0.26147755187522931},{"$f":"(SUMPRODUCT((ELCC_Table!$C$4:$C$9480=IF($C71=$C$63,DN$63,DN$56))*(ELCC_Table!$D$4:$D$9480=IF($C71=$C$64,DN$64,DN$57))*(ELCC_Table!$E$4:$E$9480=IF($C71=$C$65,DN$65,DN$58))*(ELCC_Table!$F$4:$F$9480=IF($C71=$C$66,DN$66,DN$59))*(ELCC_Table!$G$4:$G$9480=IF($C71=$C$67,DN$67,DN$60))*(ELCC_Table!$H$4:$H$9480=IF($C71=$C$68,DN$68,DN$61))*ELCC_Table!$I$4:$I$9480)-SUMPRODUCT((ELCC_Table!$C$4:$C$9480=DN$56)*(ELCC_Table!$D$4:$D$9480=DN$57)*(ELCC_Table!$E$4:$E$9480=DN$58)*(ELCC_Table!$F$4:$F$9480=DN$59)*(ELCC_Table!$G$4:$G$9480=DN$60)*(ELCC_Table!$H$4:$H$9480=DN$61)*ELCC_Table!$I$4:$I$9480))*DN$28/((DN63-DN56)*DN$29)","v":0.261223974690729},{"$f":"(SUMPRODUCT((ELCC_Table!$C$4:$C$9480=IF($C71=$C$63,DO$63,DO$56))*(ELCC_Table!$D$4:$D$9480=IF($C71=$C$64,DO$64,DO$57))*(ELCC_Table!$E$4:$E$9480=IF($C71=$C$65,DO$65,DO$58))*(ELCC_Table!$F$4:$F$9480=IF($C71=$C$66,DO$66,DO$59))*(ELCC_Table!$G$4:$G$9480=IF($C71=$C$67,DO$67,DO$60))*(ELCC_Table!$H$4:$H$9480=IF($C71=$C$68,DO$68,DO$61))*ELCC_Table!$I$4:$I$9480)-SUMPRODUCT((ELCC_Table!$C$4:$C$9480=DO$56)*(ELCC_Table!$D$4:$D$9480=DO$57)*(ELCC_Table!$E$4:$E$9480=DO$58)*(ELCC_Table!$F$4:$F$9480=DO$59)*(ELCC_Table!$G$4:$G$9480=DO$60)*(ELCC_Table!$H$4:$H$9480=DO$61)*ELCC_Table!$I$4:$I$9480))*DO$28/((DO63-DO56)*DO$29)","v":0.26054810200724626},{"$f":"(SUMPRODUCT((ELCC_Table!$C$4:$C$9480=IF($C71=$C$63,DP$63,DP$56))*(ELCC_Table!$D$4:$D$9480=IF($C71=$C$64,DP$64,DP$57))*(ELCC_Table!$E$4:$E$9480=IF($C71=$C$65,DP$65,DP$58))*(ELCC_Table!$F$4:$F$9480=IF($C71=$C$66,DP$66,DP$59))*(ELCC_Table!$G$4:$G$9480=IF($C71=$C$67,DP$67,DP$60))*(ELCC_Table!$H$4:$H$9480=IF($C71=$C$68,DP$68,DP$61))*ELCC_Table!$I$4:$I$9480)-SUMPRODUCT((ELCC_Table!$C$4:$C$9480=DP$56)*(ELCC_Table!$D$4:$D$9480=DP$57)*(ELCC_Table!$E$4:$E$9480=DP$58)*(ELCC_Table!$F$4:$F$9480=DP$59)*(ELCC_Table!$G$4:$G$9480=DP$60)*(ELCC_Table!$H$4:$H$9480=DP$61)*ELCC_Table!$I$4:$I$9480))*DP$28/((DP63-DP56)*DP$29)","v":0.26016302966313121},{"$f":"(SUMPRODUCT((ELCC_Table!$C$4:$C$9480=IF($C71=$C$63,DQ$63,DQ$56))*(ELCC_Table!$D$4:$D$9480=IF($C71=$C$64,DQ$64,DQ$57))*(ELCC_Table!$E$4:$E$9480=IF($C71=$C$65,DQ$65,DQ$58))*(ELCC_Table!$F$4:$F$9480=IF($C71=$C$66,DQ$66,DQ$59))*(ELCC_Table!$G$4:$G$9480=IF($C71=$C$67,DQ$67,DQ$60))*(ELCC_Table!$H$4:$H$9480=IF($C71=$C$68,DQ$68,DQ$61))*ELCC_Table!$I$4:$I$9480)-SUMPRODUCT((ELCC_Table!$C$4:$C$9480=DQ$56)*(ELCC_Table!$D$4:$D$9480=DQ$57)*(ELCC_Table!$E$4:$E$9480=DQ$58)*(ELCC_Table!$F$4:$F$9480=DQ$59)*(ELCC_Table!$G$4:$G$9480=DQ$60)*(ELCC_Table!$H$4:$H$9480=DQ$61)*ELCC_Table!$I$4:$I$9480))*DQ$28/((DQ63-DQ56)*DQ$29)","v":0.26102769817070881},{"$f":"(SUMPRODUCT((ELCC_Table!$C$4:$C$9480=IF($C71=$C$63,DR$63,DR$56))*(ELCC_Table!$D$4:$D$9480=IF($C71=$C$64,DR$64,DR$57))*(ELCC_Table!$E$4:$E$9480=IF($C71=$C$65,DR$65,DR$58))*(ELCC_Table!$F$4:$F$9480=IF($C71=$C$66,DR$66,DR$59))*(ELCC_Table!$G$4:$G$9480=IF($C71=$C$67,DR$67,DR$60))*(ELCC_Table!$H$4:$H$9480=IF($C71=$C$68,DR$68,DR$61))*ELCC_Table!$I$4:$I$9480)-SUMPRODUCT((ELCC_Table!$C$4:$C$9480=DR$56)*(ELCC_Table!$D$4:$D$9480=DR$57)*(ELCC_Table!$E$4:$E$9480=DR$58)*(ELCC_Table!$F$4:$F$9480=DR$59)*(ELCC_Table!$G$4:$G$9480=DR$60)*(ELCC_Table!$H$4:$H$9480=DR$61)*ELCC_Table!$I$4:$I$9480))*DR$28/((DR63-DR56)*DR$29)","v":0.26187156936968808},{"$f":"(SUMPRODUCT((ELCC_Table!$C$4:$C$9480=IF($C71=$C$63,DS$63,DS$56))*(ELCC_Table!$D$4:$D$9480=IF($C71=$C$64,DS$64,DS$57))*(ELCC_Table!$E$4:$E$9480=IF($C71=$C$65,DS$65,DS$58))*(ELCC_Table!$F$4:$F$9480=IF($C71=$C$66,DS$66,DS$59))*(ELCC_Table!$G$4:$G$9480=IF($C71=$C$67,DS$67,DS$60))*(ELCC_Table!$H$4:$H$9480=IF($C71=$C$68,DS$68,DS$61))*ELCC_Table!$I$4:$I$9480)-SUMPRODUCT((ELCC_Table!$C$4:$C$9480=DS$56)*(ELCC_Table!$D$4:$D$9480=DS$57)*(ELCC_Table!$E$4:$E$9480=DS$58)*(ELCC_Table!$F$4:$F$9480=DS$59)*(ELCC_Table!$G$4:$G$9480=DS$60)*(ELCC_Table!$H$4:$H$9480=DS$61)*ELCC_Table!$I$4:$I$9480))*DS$28/((DS63-DS56)*DS$29)","v":0.26269045951165898},{"$f":"(SUMPRODUCT((ELCC_Table!$C$4:$C$9480=IF($C71=$C$63,DT$63,DT$56))*(ELCC_Table!$D$4:$D$9480=IF($C71=$C$64,DT$64,DT$57))*(ELCC_Table!$E$4:$E$9480=IF($C71=$C$65,DT$65,DT$58))*(ELCC_Table!$F$4:$F$9480=IF($C71=$C$66,DT$66,DT$59))*(ELCC_Table!$G$4:$G$9480=IF($C71=$C$67,DT$67,DT$60))*(ELCC_Table!$H$4:$H$9480=IF($C71=$C$68,DT$68,DT$61))*ELCC_Table!$I$4:$I$9480)-SUMPRODUCT((ELCC_Table!$C$4:$C$9480=DT$56)*(ELCC_Table!$D$4:$D$9480=DT$57)*(ELCC_Table!$E$4:$E$9480=DT$58)*(ELCC_Table!$F$4:$F$9480=DT$59)*(ELCC_Table!$G$4:$G$9480=DT$60)*(ELCC_Table!$H$4:$H$9480=DT$61)*ELCC_Table!$I$4:$I$9480))*DT$28/((DT63-DT56)*DT$29)","v":0.26347925075470524}]
[null,null,"CSP - Storage","MW/GWh",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(SUMPRODUCT((ELCC_Table!$C$4:$C$9480=IF($C72=$C$63,Z$63,Z$56))*(ELCC_Table!$D$4:$D$9480=IF($C72=$C$64,Z$64,Z$57))*(ELCC_Table!$E$4:$E$9480=IF($C72=$C$65,Z$65,Z$58))*(ELCC_Table!$F$4:$F$9480=IF($C72=$C$66,Z$66,Z$59))*(ELCC_Table!$G$4:$G$9480=IF($C72=$C$67,Z$67,Z$60))*(ELCC_Table!$H$4:$H$9480=IF($C72=$C$68,Z$68,Z$61))*ELCC_Table!$I$4:$I$9480)-SUMPRODUCT((ELCC_Table!$C$4:$C$9480=Z$56)*(ELCC_Table!$D$4:$D$9480=Z$57)*(ELCC_Table!$E$4:$E$9480=Z$58)*(ELCC_Table!$F$4:$F$9480=Z$59)*(ELCC_Table!$G$4:$G$9480=Z$60)*(ELCC_Table!$H$4:$H$9480=Z$61)*ELCC_Table!$I$4:$I$9480))*Z$28/((Z64-Z57)*Z$29)","v":0.22083765058176749},{"$f":"(SUMPRODUCT((ELCC_Table!$C$4:$C$9480=IF($C72=$C$63,AA$63,AA$56))*(ELCC_Table!$D$4:$D$9480=IF($C72=$C$64,AA$64,AA$57))*(ELCC_Table!$E$4:$E$9480=IF($C72=$C$65,AA$65,AA$58))*(ELCC_Table!$F$4:$F$9480=IF($C72=$C$66,AA$66,AA$59))*(ELCC_Table!$G$4:$G$9480=IF($C72=$C$67,AA$67,AA$60))*(ELCC_Table!$H$4:$H$9480=IF($C72=$C$68,AA$68,AA$61))*ELCC_Table!$I$4:$I$9480)-SUMPRODUCT((ELCC_Table!$C$4:$C$9480=AA$56)*(ELCC_Table!$D$4:$D$9480=AA$57)*(ELCC_Table!$E$4:$E$9480=AA$58)*(ELCC_Table!$F$4:$F$9480=AA$59)*(ELCC_Table!$G$4:$G$9480=AA$60)*(ELCC_Table!$H$4:$H$9480=AA$61)*ELCC_Table!$I$4:$I$9480))*AA$28/((AA64-AA57)*AA$29)","v":0.227087088247029},{"$f":"(SUMPRODUCT((ELCC_Table!$C$4:$C$9480=IF($C72=$C$63,AB$63,AB$56))*(ELCC_Table!$D$4:$D$9480=IF($C72=$C$64,AB$64,AB$57))*(ELCC_Table!$E$4:$E$9480=IF($C72=$C$65,AB$65,AB$58))*(ELCC_Table!$F$4:$F$9480=IF($C72=$C$66,AB$66,AB$59))*(ELCC_Table!$G$4:$G$9480=IF($C72=$C$67,AB$67,AB$60))*(ELCC_Table!$H$4:$H$9480=IF($C72=$C$68,AB$68,AB$61))*ELCC_Table!$I$4:$I$9480)-SUMPRODUCT((ELCC_Table!$C$4:$C$9480=AB$56)*(ELCC_Table!$D$4:$D$9480=AB$57)*(ELCC_Table!$E$4:$E$9480=AB$58)*(ELCC_Table!$F$4:$F$9480=AB$59)*(ELCC_Table!$G$4:$G$9480=AB$60)*(ELCC_Table!$H$4:$H$9480=AB$61)*ELCC_Table!$I$4:$I$9480))*AB$28/((AB64-AB57)*AB$29)","v":0.22795565045819272},{"$f":"(SUMPRODUCT((ELCC_Table!$C$4:$C$9480=IF($C72=$C$63,AC$63,AC$56))*(ELCC_Table!$D$4:$D$9480=IF($C72=$C$64,AC$64,AC$57))*(ELCC_Table!$E$4:$E$9480=IF($C72=$C$65,AC$65,AC$58))*(ELCC_Table!$F$4:$F$9480=IF($C72=$C$66,AC$66,AC$59))*(ELCC_Table!$G$4:$G$9480=IF($C72=$C$67,AC$67,AC$60))*(ELCC_Table!$H$4:$H$9480=IF($C72=$C$68,AC$68,AC$61))*ELCC_Table!$I$4:$I$9480)-SUMPRODUCT((ELCC_Table!$C$4:$C$9480=AC$56)*(ELCC_Table!$D$4:$D$9480=AC$57)*(ELCC_Table!$E$4:$E$9480=AC$58)*(ELCC_Table!$F$4:$F$9480=AC$59)*(ELCC_Table!$G$4:$G$9480=AC$60)*(ELCC_Table!$H$4:$H$9480=AC$61)*ELCC_Table!$I$4:$I$9480))*AC$28/((AC64-AC57)*AC$29)","v":0.21563193375188228},{"$f":"(SUMPRODUCT((ELCC_Table!$C$4:$C$9480=IF($C72=$C$63,AD$63,AD$56))*(ELCC_Table!$D$4:$D$9480=IF($C72=$C$64,AD$64,AD$57))*(ELCC_Table!$E$4:$E$9480=IF($C72=$C$65,AD$65,AD$58))*(ELCC_Table!$F$4:$F$9480=IF($C72=$C$66,AD$66,AD$59))*(ELCC_Table!$G$4:$G$9480=IF($C72=$C$67,AD$67,AD$60))*(ELCC_Table!$H$4:$H$9480=IF($C72=$C$68,AD$68,AD$61))*ELCC_Table!$I$4:$I$9480)-SUMPRODUCT((ELCC_Table!$C$4:$C$9480=AD$56)*(ELCC_Table!$D$4:$D$9480=AD$57)*(ELCC_Table!$E$4:$E$9480=AD$58)*(ELCC_Table!$F$4:$F$9480=AD$59)*(ELCC_Table!$G$4:$G$9480=AD$60)*(ELCC_Table!$H$4:$H$9480=AD$61)*ELCC_Table!$I$4:$I$9480))*AD$28/((AD64-AD57)*AD$29)","v":0.21590539489275359},{"$f":"(SUMPRODUCT((ELCC_Table!$C$4:$C$9480=IF($C72=$C$63,AE$63,AE$56))*(ELCC_Table!$D$4:$D$9480=IF($C72=$C$64,AE$64,AE$57))*(ELCC_Table!$E$4:$E$9480=IF($C72=$C$65,AE$65,AE$58))*(ELCC_Table!$F$4:$F$9480=IF($C72=$C$66,AE$66,AE$59))*(ELCC_Table!$G$4:$G$9480=IF($C72=$C$67,AE$67,AE$60))*(ELCC_Table!$H$4:$H$9480=IF($C72=$C$68,AE$68,AE$61))*ELCC_Table!$I$4:$I$9480)-SUMPRODUCT((ELCC_Table!$C$4:$C$9480=AE$56)*(ELCC_Table!$D$4:$D$9480=AE$57)*(ELCC_Table!$E$4:$E$9480=AE$58)*(ELCC_Table!$F$4:$F$9480=AE$59)*(ELCC_Table!$G$4:$G$9480=AE$60)*(ELCC_Table!$H$4:$H$9480=AE$61)*ELCC_Table!$I$4:$I$9480))*AE$28/((AE64-AE57)*AE$29)","v":0.21711022608819622},{"$f":"(SUMPRODUCT((ELCC_Table!$C$4:$C$9480=IF($C72=$C$63,AF$63,AF$56))*(ELCC_Table!$D$4:$D$9480=IF($C72=$C$64,AF$64,AF$57))*(ELCC_Table!$E$4:$E$9480=IF($C72=$C$65,AF$65,AF$58))*(ELCC_Table!$F$4:$F$9480=IF($C72=$C$66,AF$66,AF$59))*(ELCC_Table!$G$4:$G$9480=IF($C72=$C$67,AF$67,AF$60))*(ELCC_Table!$H$4:$H$9480=IF($C72=$C$68,AF$68,AF$61))*ELCC_Table!$I$4:$I$9480)-SUMPRODUCT((ELCC_Table!$C$4:$C$9480=AF$56)*(ELCC_Table!$D$4:$D$9480=AF$57)*(ELCC_Table!$E$4:$E$9480=AF$58)*(ELCC_Table!$F$4:$F$9480=AF$59)*(ELCC_Table!$G$4:$G$9480=AF$60)*(ELCC_Table!$H$4:$H$9480=AF$61)*ELCC_Table!$I$4:$I$9480))*AF$28/((AF64-AF57)*AF$29)","v":0.21652793701755654},{"$f":"(SUMPRODUCT((ELCC_Table!$C$4:$C$9480=IF($C72=$C$63,AG$63,AG$56))*(ELCC_Table!$D$4:$D$9480=IF($C72=$C$64,AG$64,AG$57))*(ELCC_Table!$E$4:$E$9480=IF($C72=$C$65,AG$65,AG$58))*(ELCC_Table!$F$4:$F$9480=IF($C72=$C$66,AG$66,AG$59))*(ELCC_Table!$G$4:$G$9480=IF($C72=$C$67,AG$67,AG$60))*(ELCC_Table!$H$4:$H$9480=IF($C72=$C$68,AG$68,AG$61))*ELCC_Table!$I$4:$I$9480)-SUMPRODUCT((ELCC_Table!$C$4:$C$9480=AG$56)*(ELCC_Table!$D$4:$D$9480=AG$57)*(ELCC_Table!$E$4:$E$9480=AG$58)*(ELCC_Table!$F$4:$F$9480=AG$59)*(ELCC_Table!$G$4:$G$9480=AG$60)*(ELCC_Table!$H$4:$H$9480=AG$61)*ELCC_Table!$I$4:$I$9480))*AG$28/((AG64-AG57)*AG$29)","v":0.21631252111087376},{"$f":"(SUMPRODUCT((ELCC_Table!$C$4:$C$9480=IF($C72=$C$63,AH$63,AH$56))*(ELCC_Table!$D$4:$D$9480=IF($C72=$C$64,AH$64,AH$57))*(ELCC_Table!$E$4:$E$9480=IF($C72=$C$65,AH$65,AH$58))*(ELCC_Table!$F$4:$F$9480=IF($C72=$C$66,AH$66,AH$59))*(ELCC_Table!$G$4:$G$9480=IF($C72=$C$67,AH$67,AH$60))*(ELCC_Table!$H$4:$H$9480=IF($C72=$C$68,AH$68,AH$61))*ELCC_Table!$I$4:$I$9480)-SUMPRODUCT((ELCC_Table!$C$4:$C$9480=AH$56)*(ELCC_Table!$D$4:$D$9480=AH$57)*(ELCC_Table!$E$4:$E$9480=AH$58)*(ELCC_Table!$F$4:$F$9480=AH$59)*(ELCC_Table!$G$4:$G$9480=AH$60)*(ELCC_Table!$H$4:$H$9480=AH$61)*ELCC_Table!$I$4:$I$9480))*AH$28/((AH64-AH57)*AH$29)","v":0.21275573787354049},{"$f":"(SUMPRODUCT((ELCC_Table!$C$4:$C$9480=IF($C72=$C$63,AI$63,AI$56))*(ELCC_Table!$D$4:$D$9480=IF($C72=$C$64,AI$64,AI$57))*(ELCC_Table!$E$4:$E$9480=IF($C72=$C$65,AI$65,AI$58))*(ELCC_Table!$F$4:$F$9480=IF($C72=$C$66,AI$66,AI$59))*(ELCC_Table!$G$4:$G$9480=IF($C72=$C$67,AI$67,AI$60))*(ELCC_Table!$H$4:$H$9480=IF($C72=$C$68,AI$68,AI$61))*ELCC_Table!$I$4:$I$9480)-SUMPRODUCT((ELCC_Table!$C$4:$C$9480=AI$56)*(ELCC_Table!$D$4:$D$9480=AI$57)*(ELCC_Table!$E$4:$E$9480=AI$58)*(ELCC_Table!$F$4:$F$9480=AI$59)*(ELCC_Table!$G$4:$G$9480=AI$60)*(ELCC_Table!$H$4:$H$9480=AI$61)*ELCC_Table!$I$4:$I$9480))*AI$28/((AI64-AI57)*AI$29)","v":0.2076542894074655},{"$f":"(SUMPRODUCT((ELCC_Table!$C$4:$C$9480=IF($C72=$C$63,AJ$63,AJ$56))*(ELCC_Table!$D$4:$D$9480=IF($C72=$C$64,AJ$64,AJ$57))*(ELCC_Table!$E$4:$E$9480=IF($C72=$C$65,AJ$65,AJ$58))*(ELCC_Table!$F$4:$F$9480=IF($C72=$C$66,AJ$66,AJ$59))*(ELCC_Table!$G$4:$G$9480=IF($C72=$C$67,AJ$67,AJ$60))*(ELCC_Table!$H$4:$H$9480=IF($C72=$C$68,AJ$68,AJ$61))*ELCC_Table!$I$4:$I$9480)-SUMPRODUCT((ELCC_Table!$C$4:$C$9480=AJ$56)*(ELCC_Table!$D$4:$D$9480=AJ$57)*(ELCC_Table!$E$4:$E$9480=AJ$58)*(ELCC_Table!$F$4:$F$9480=AJ$59)*(ELCC_Table!$G$4:$G$9480=AJ$60)*(ELCC_Table!$H$4:$H$9480=AJ$61)*ELCC_Table!$I$4:$I$9480))*AJ$28/((AJ64-AJ57)*AJ$29)","v":0.19918069114069459},{"$f":"(SUMPRODUCT((ELCC_Table!$C$4:$C$9480=IF($C72=$C$63,AK$63,AK$56))*(ELCC_Table!$D$4:$D$9480=IF($C72=$C$64,AK$64,AK$57))*(ELCC_Table!$E$4:$E$9480=IF($C72=$C$65,AK$65,AK$58))*(ELCC_Table!$F$4:$F$9480=IF($C72=$C$66,AK$66,AK$59))*(ELCC_Table!$G$4:$G$9480=IF($C72=$C$67,AK$67,AK$60))*(ELCC_Table!$H$4:$H$9480=IF($C72=$C$68,AK$68,AK$61))*ELCC_Table!$I$4:$I$9480)-SUMPRODUCT((ELCC_Table!$C$4:$C$9480=AK$56)*(ELCC_Table!$D$4:$D$9480=AK$57)*(ELCC_Table!$E$4:$E$9480=AK$58)*(ELCC_Table!$F$4:$F$9480=AK$59)*(ELCC_Table!$G$4:$G$9480=AK$60)*(ELCC_Table!$H$4:$H$9480=AK$61)*ELCC_Table!$I$4:$I$9480))*AK$28/((AK64-AK57)*AK$29)","v":0.19917472405391887},{"$f":"(SUMPRODUCT((ELCC_Table!$C$4:$C$9480=IF($C72=$C$63,AL$63,AL$56))*(ELCC_Table!$D$4:$D$9480=IF($C72=$C$64,AL$64,AL$57))*(ELCC_Table!$E$4:$E$9480=IF($C72=$C$65,AL$65,AL$58))*(ELCC_Table!$F$4:$F$9480=IF($C72=$C$66,AL$66,AL$59))*(ELCC_Table!$G$4:$G$9480=IF($C72=$C$67,AL$67,AL$60))*(ELCC_Table!$H$4:$H$9480=IF($C72=$C$68,AL$68,AL$61))*ELCC_Table!$I$4:$I$9480)-SUMPRODUCT((ELCC_Table!$C$4:$C$9480=AL$56)*(ELCC_Table!$D$4:$D$9480=AL$57)*(ELCC_Table!$E$4:$E$9480=AL$58)*(ELCC_Table!$F$4:$F$9480=AL$59)*(ELCC_Table!$G$4:$G$9480=AL$60)*(ELCC_Table!$H$4:$H$9480=AL$61)*ELCC_Table!$I$4:$I$9480))*AL$28/((AL64-AL57)*AL$29)","v":0.19898156725943689},{"$f":"(SUMPRODUCT((ELCC_Table!$C$4:$C$9480=IF($C72=$C$63,AM$63,AM$56))*(ELCC_Table!$D$4:$D$9480=IF($C72=$C$64,AM$64,AM$57))*(ELCC_Table!$E$4:$E$9480=IF($C72=$C$65,AM$65,AM$58))*(ELCC_Table!$F$4:$F$9480=IF($C72=$C$66,AM$66,AM$59))*(ELCC_Table!$G$4:$G$9480=IF($C72=$C$67,AM$67,AM$60))*(ELCC_Table!$H$4:$H$9480=IF($C72=$C$68,AM$68,AM$61))*ELCC_Table!$I$4:$I$9480)-SUMPRODUCT((ELCC_Table!$C$4:$C$9480=AM$56)*(ELCC_Table!$D$4:$D$9480=AM$57)*(ELCC_Table!$E$4:$E$9480=AM$58)*(ELCC_Table!$F$4:$F$9480=AM$59)*(ELCC_Table!$G$4:$G$9480=AM$60)*(ELCC_Table!$H$4:$H$9480=AM$61)*ELCC_Table!$I$4:$I$9480))*AM$28/((AM64-AM57)*AM$29)","v":0.19846673623756586},{"$f":"(SUMPRODUCT((ELCC_Table!$C$4:$C$9480=IF($C72=$C$63,AN$63,AN$56))*(ELCC_Table!$D$4:$D$9480=IF($C72=$C$64,AN$64,AN$57))*(ELCC_Table!$E$4:$E$9480=IF($C72=$C$65,AN$65,AN$58))*(ELCC_Table!$F$4:$F$9480=IF($C72=$C$66,AN$66,AN$59))*(ELCC_Table!$G$4:$G$9480=IF($C72=$C$67,AN$67,AN$60))*(ELCC_Table!$H$4:$H$9480=IF($C72=$C$68,AN$68,AN$61))*ELCC_Table!$I$4:$I$9480)-SUMPRODUCT((ELCC_Table!$C$4:$C$9480=AN$56)*(ELCC_Table!$D$4:$D$9480=AN$57)*(ELCC_Table!$E$4:$E$9480=AN$58)*(ELCC_Table!$F$4:$F$9480=AN$59)*(ELCC_Table!$G$4:$G$9480=AN$60)*(ELCC_Table!$H$4:$H$9480=AN$61)*ELCC_Table!$I$4:$I$9480))*AN$28/((AN64-AN57)*AN$29)","v":0.19817341592257179},{"$f":"(SUMPRODUCT((ELCC_Table!$C$4:$C$9480=IF($C72=$C$63,AO$63,AO$56))*(ELCC_Table!$D$4:$D$9480=IF($C72=$C$64,AO$64,AO$57))*(ELCC_Table!$E$4:$E$9480=IF($C72=$C$65,AO$65,AO$58))*(ELCC_Table!$F$4:$F$9480=IF($C72=$C$66,AO$66,AO$59))*(ELCC_Table!$G$4:$G$9480=IF($C72=$C$67,AO$67,AO$60))*(ELCC_Table!$H$4:$H$9480=IF($C72=$C$68,AO$68,AO$61))*ELCC_Table!$I$4:$I$9480)-SUMPRODUCT((ELCC_Table!$C$4:$C$9480=AO$56)*(ELCC_Table!$D$4:$D$9480=AO$57)*(ELCC_Table!$E$4:$E$9480=AO$58)*(ELCC_Table!$F$4:$F$9480=AO$59)*(ELCC_Table!$G$4:$G$9480=AO$60)*(ELCC_Table!$H$4:$H$9480=AO$61)*ELCC_Table!$I$4:$I$9480))*AO$28/((AO64-AO57)*AO$29)","v":0.19307762469887269},{"$f":"(SUMPRODUCT((ELCC_Table!$C$4:$C$9480=IF($C72=$C$63,AP$63,AP$56))*(ELCC_Table!$D$4:$D$9480=IF($C72=$C$64,AP$64,AP$57))*(ELCC_Table!$E$4:$E$9480=IF($C72=$C$65,AP$65,AP$58))*(ELCC_Table!$F$4:$F$9480=IF($C72=$C$66,AP$66,AP$59))*(ELCC_Table!$G$4:$G$9480=IF($C72=$C$67,AP$67,AP$60))*(ELCC_Table!$H$4:$H$9480=IF($C72=$C$68,AP$68,AP$61))*ELCC_Table!$I$4:$I$9480)-SUMPRODUCT((ELCC_Table!$C$4:$C$9480=AP$56)*(ELCC_Table!$D$4:$D$9480=AP$57)*(ELCC_Table!$E$4:$E$9480=AP$58)*(ELCC_Table!$F$4:$F$9480=AP$59)*(ELCC_Table!$G$4:$G$9480=AP$60)*(ELCC_Table!$H$4:$H$9480=AP$61)*ELCC_Table!$I$4:$I$9480))*AP$28/((AP64-AP57)*AP$29)","v":0.1937018214710641},{"$f":"(SUMPRODUCT((ELCC_Table!$C$4:$C$9480=IF($C72=$C$63,AQ$63,AQ$56))*(ELCC_Table!$D$4:$D$9480=IF($C72=$C$64,AQ$64,AQ$57))*(ELCC_Table!$E$4:$E$9480=IF($C72=$C$65,AQ$65,AQ$58))*(ELCC_Table!$F$4:$F$9480=IF($C72=$C$66,AQ$66,AQ$59))*(ELCC_Table!$G$4:$G$9480=IF($C72=$C$67,AQ$67,AQ$60))*(ELCC_Table!$H$4:$H$9480=IF($C72=$C$68,AQ$68,AQ$61))*ELCC_Table!$I$4:$I$9480)-SUMPRODUCT((ELCC_Table!$C$4:$C$9480=AQ$56)*(ELCC_Table!$D$4:$D$9480=AQ$57)*(ELCC_Table!$E$4:$E$9480=AQ$58)*(ELCC_Table!$F$4:$F$9480=AQ$59)*(ELCC_Table!$G$4:$G$9480=AQ$60)*(ELCC_Table!$H$4:$H$9480=AQ$61)*ELCC_Table!$I$4:$I$9480))*AQ$28/((AQ64-AQ57)*AQ$29)","v":0.19430754019213894},{"$f":"(SUMPRODUCT((ELCC_Table!$C$4:$C$9480=IF($C72=$C$63,AR$63,AR$56))*(ELCC_Table!$D$4:$D$9480=IF($C72=$C$64,AR$64,AR$57))*(ELCC_Table!$E$4:$E$9480=IF($C72=$C$65,AR$65,AR$58))*(ELCC_Table!$F$4:$F$9480=IF($C72=$C$66,AR$66,AR$59))*(ELCC_Table!$G$4:$G$9480=IF($C72=$C$67,AR$67,AR$60))*(ELCC_Table!$H$4:$H$9480=IF($C72=$C$68,AR$68,AR$61))*ELCC_Table!$I$4:$I$9480)-SUMPRODUCT((ELCC_Table!$C$4:$C$9480=AR$56)*(ELCC_Table!$D$4:$D$9480=AR$57)*(ELCC_Table!$E$4:$E$9480=AR$58)*(ELCC_Table!$F$4:$F$9480=AR$59)*(ELCC_Table!$G$4:$G$9480=AR$60)*(ELCC_Table!$H$4:$H$9480=AR$61)*ELCC_Table!$I$4:$I$9480))*AR$28/((AR64-AR57)*AR$29)","v":0.19016908164673985},null,{"$f":"(SUMPRODUCT((ELCC_Table!$C$4:$C$9480=IF($C72=$C$63,AT$63,AT$56))*(ELCC_Table!$D$4:$D$9480=IF($C72=$C$64,AT$64,AT$57))*(ELCC_Table!$E$4:$E$9480=IF($C72=$C$65,AT$65,AT$58))*(ELCC_Table!$F$4:$F$9480=IF($C72=$C$66,AT$66,AT$59))*(ELCC_Table!$G$4:$G$9480=IF($C72=$C$67,AT$67,AT$60))*(ELCC_Table!$H$4:$H$9480=IF($C72=$C$68,AT$68,AT$61))*ELCC_Table!$I$4:$I$9480)-SUMPRODUCT((ELCC_Table!$C$4:$C$9480=AT$56)*(ELCC_Table!$D$4:$D$9480=AT$57)*(ELCC_Table!$E$4:$E$9480=AT$58)*(ELCC_Table!$F$4:$F$9480=AT$59)*(ELCC_Table!$G$4:$G$9480=AT$60)*(ELCC_Table!$H$4:$H$9480=AT$61)*ELCC_Table!$I$4:$I$9480))*AT$28/((AT64-AT57)*AT$29)","v":0.22083765058176749},{"$f":"(SUMPRODUCT((ELCC_Table!$C$4:$C$9480=IF($C72=$C$63,AU$63,AU$56))*(ELCC_Table!$D$4:$D$9480=IF($C72=$C$64,AU$64,AU$57))*(ELCC_Table!$E$4:$E$9480=IF($C72=$C$65,AU$65,AU$58))*(ELCC_Table!$F$4:$F$9480=IF($C72=$C$66,AU$66,AU$59))*(ELCC_Table!$G$4:$G$9480=IF($C72=$C$67,AU$67,AU$60))*(ELCC_Table!$H$4:$H$9480=IF($C72=$C$68,AU$68,AU$61))*ELCC_Table!$I$4:$I$9480)-SUMPRODUCT((ELCC_Table!$C$4:$C$9480=AU$56)*(ELCC_Table!$D$4:$D$9480=AU$57)*(ELCC_Table!$E$4:$E$9480=AU$58)*(ELCC_Table!$F$4:$F$9480=AU$59)*(ELCC_Table!$G$4:$G$9480=AU$60)*(ELCC_Table!$H$4:$H$9480=AU$61)*ELCC_Table!$I$4:$I$9480))*AU$28/((AU64-AU57)*AU$29)","v":0.22727574148462895},{"$f":"(SUMPRODUCT((ELCC_Table!$C$4:$C$9480=IF($C72=$C$63,AV$63,AV$56))*(ELCC_Table!$D$4:$D$9480=IF($C72=$C$64,AV$64,AV$57))*(ELCC_Table!$E$4:$E$9480=IF($C72=$C$65,AV$65,AV$58))*(ELCC_Table!$F$4:$F$9480=IF($C72=$C$66,AV$66,AV$59))*(ELCC_Table!$G$4:$G$9480=IF($C72=$C$67,AV$67,AV$60))*(ELCC_Table!$H$4:$H$9480=IF($C72=$C$68,AV$68,AV$61))*ELCC_Table!$I$4:$I$9480)-SUMPRODUCT((ELCC_Table!$C$4:$C$9480=AV$56)*(ELCC_Table!$D$4:$D$9480=AV$57)*(ELCC_Table!$E$4:$E$9480=AV$58)*(ELCC_Table!$F$4:$F$9480=AV$59)*(ELCC_Table!$G$4:$G$9480=AV$60)*(ELCC_Table!$H$4:$H$9480=AV$61)*ELCC_Table!$I$4:$I$9480))*AV$28/((AV64-AV57)*AV$29)","v":0.22866438477025533},{"$f":"(SUMPRODUCT((ELCC_Table!$C$4:$C$9480=IF($C72=$C$63,AW$63,AW$56))*(ELCC_Table!$D$4:$D$9480=IF($C72=$C$64,AW$64,AW$57))*(ELCC_Table!$E$4:$E$9480=IF($C72=$C$65,AW$65,AW$58))*(ELCC_Table!$F$4:$F$9480=IF($C72=$C$66,AW$66,AW$59))*(ELCC_Table!$G$4:$G$9480=IF($C72=$C$67,AW$67,AW$60))*(ELCC_Table!$H$4:$H$9480=IF($C72=$C$68,AW$68,AW$61))*ELCC_Table!$I$4:$I$9480)-SUMPRODUCT((ELCC_Table!$C$4:$C$9480=AW$56)*(ELCC_Table!$D$4:$D$9480=AW$57)*(ELCC_Table!$E$4:$E$9480=AW$58)*(ELCC_Table!$F$4:$F$9480=AW$59)*(ELCC_Table!$G$4:$G$9480=AW$60)*(ELCC_Table!$H$4:$H$9480=AW$61)*ELCC_Table!$I$4:$I$9480))*AW$28/((AW64-AW57)*AW$29)","v":0.21669274110700421},{"$f":"(SUMPRODUCT((ELCC_Table!$C$4:$C$9480=IF($C72=$C$63,AX$63,AX$56))*(ELCC_Table!$D$4:$D$9480=IF($C72=$C$64,AX$64,AX$57))*(ELCC_Table!$E$4:$E$9480=IF($C72=$C$65,AX$65,AX$58))*(ELCC_Table!$F$4:$F$9480=IF($C72=$C$66,AX$66,AX$59))*(ELCC_Table!$G$4:$G$9480=IF($C72=$C$67,AX$67,AX$60))*(ELCC_Table!$H$4:$H$9480=IF($C72=$C$68,AX$68,AX$61))*ELCC_Table!$I$4:$I$9480)-SUMPRODUCT((ELCC_Table!$C$4:$C$9480=AX$56)*(ELCC_Table!$D$4:$D$9480=AX$57)*(ELCC_Table!$E$4:$E$9480=AX$58)*(ELCC_Table!$F$4:$F$9480=AX$59)*(ELCC_Table!$G$4:$G$9480=AX$60)*(ELCC_Table!$H$4:$H$9480=AX$61)*ELCC_Table!$I$4:$I$9480))*AX$28/((AX64-AX57)*AX$29)","v":0.21654847972071831},{"$f":"(SUMPRODUCT((ELCC_Table!$C$4:$C$9480=IF($C72=$C$63,AY$63,AY$56))*(ELCC_Table!$D$4:$D$9480=IF($C72=$C$64,AY$64,AY$57))*(ELCC_Table!$E$4:$E$9480=IF($C72=$C$65,AY$65,AY$58))*(ELCC_Table!$F$4:$F$9480=IF($C72=$C$66,AY$66,AY$59))*(ELCC_Table!$G$4:$G$9480=IF($C72=$C$67,AY$67,AY$60))*(ELCC_Table!$H$4:$H$9480=IF($C72=$C$68,AY$68,AY$61))*ELCC_Table!$I$4:$I$9480)-SUMPRODUCT((ELCC_Table!$C$4:$C$9480=AY$56)*(ELCC_Table!$D$4:$D$9480=AY$57)*(ELCC_Table!$E$4:$E$9480=AY$58)*(ELCC_Table!$F$4:$F$9480=AY$59)*(ELCC_Table!$G$4:$G$9480=AY$60)*(ELCC_Table!$H$4:$H$9480=AY$61)*ELCC_Table!$I$4:$I$9480))*AY$28/((AY64-AY57)*AY$29)","v":0.21711022608819622},{"$f":"(SUMPRODUCT((ELCC_Table!$C$4:$C$9480=IF($C72=$C$63,AZ$63,AZ$56))*(ELCC_Table!$D$4:$D$9480=IF($C72=$C$64,AZ$64,AZ$57))*(ELCC_Table!$E$4:$E$9480=IF($C72=$C$65,AZ$65,AZ$58))*(ELCC_Table!$F$4:$F$9480=IF($C72=$C$66,AZ$66,AZ$59))*(ELCC_Table!$G$4:$G$9480=IF($C72=$C$67,AZ$67,AZ$60))*(ELCC_Table!$H$4:$H$9480=IF($C72=$C$68,AZ$68,AZ$61))*ELCC_Table!$I$4:$I$9480)-SUMPRODUCT((ELCC_Table!$C$4:$C$9480=AZ$56)*(ELCC_Table!$D$4:$D$9480=AZ$57)*(ELCC_Table!$E$4:$E$9480=AZ$58)*(ELCC_Table!$F$4:$F$9480=AZ$59)*(ELCC_Table!$G$4:$G$9480=AZ$60)*(ELCC_Table!$H$4:$H$9480=AZ$61)*ELCC_Table!$I$4:$I$9480))*AZ$28/((AZ64-AZ57)*AZ$29)","v":0.21652793701755654},{"$f":"(SUMPRODUCT((ELCC_Table!$C$4:$C$9480=IF($C72=$C$63,BA$63,BA$56))*(ELCC_Table!$D$4:$D$9480=IF($C72=$C$64,BA$64,BA$57))*(ELCC_Table!$E$4:$E$9480=IF($C72=$C$65,BA$65,BA$58))*(ELCC_Table!$F$4:$F$9480=IF($C72=$C$66,BA$66,BA$59))*(ELCC_Table!$G$4:$G$9480=IF($C72=$C$67,BA$67,BA$60))*(ELCC_Table!$H$4:$H$9480=IF($C72=$C$68,BA$68,BA$61))*ELCC_Table!$I$4:$I$9480)-SUMPRODUCT((ELCC_Table!$C$4:$C$9480=BA$56)*(ELCC_Table!$D$4:$D$9480=BA$57)*(ELCC_Table!$E$4:$E$9480=BA$58)*(ELCC_Table!$F$4:$F$9480=BA$59)*(ELCC_Table!$G$4:$G$9480=BA$60)*(ELCC_Table!$H$4:$H$9480=BA$61)*ELCC_Table!$I$4:$I$9480))*BA$28/((BA64-BA57)*BA$29)","v":0.2174201973428076},{"$f":"(SUMPRODUCT((ELCC_Table!$C$4:$C$9480=IF($C72=$C$63,BB$63,BB$56))*(ELCC_Table!$D$4:$D$9480=IF($C72=$C$64,BB$64,BB$57))*(ELCC_Table!$E$4:$E$9480=IF($C72=$C$65,BB$65,BB$58))*(ELCC_Table!$F$4:$F$9480=IF($C72=$C$66,BB$66,BB$59))*(ELCC_Table!$G$4:$G$9480=IF($C72=$C$67,BB$67,BB$60))*(ELCC_Table!$H$4:$H$9480=IF($C72=$C$68,BB$68,BB$61))*ELCC_Table!$I$4:$I$9480)-SUMPRODUCT((ELCC_Table!$C$4:$C$9480=BB$56)*(ELCC_Table!$D$4:$D$9480=BB$57)*(ELCC_Table!$E$4:$E$9480=BB$58)*(ELCC_Table!$F$4:$F$9480=BB$59)*(ELCC_Table!$G$4:$G$9480=BB$60)*(ELCC_Table!$H$4:$H$9480=BB$61)*ELCC_Table!$I$4:$I$9480))*BB$28/((BB64-BB57)*BB$29)","v":0.21598955256865743},{"$f":"(SUMPRODUCT((ELCC_Table!$C$4:$C$9480=IF($C72=$C$63,BC$63,BC$56))*(ELCC_Table!$D$4:$D$9480=IF($C72=$C$64,BC$64,BC$57))*(ELCC_Table!$E$4:$E$9480=IF($C72=$C$65,BC$65,BC$58))*(ELCC_Table!$F$4:$F$9480=IF($C72=$C$66,BC$66,BC$59))*(ELCC_Table!$G$4:$G$9480=IF($C72=$C$67,BC$67,BC$60))*(ELCC_Table!$H$4:$H$9480=IF($C72=$C$68,BC$68,BC$61))*ELCC_Table!$I$4:$I$9480)-SUMPRODUCT((ELCC_Table!$C$4:$C$9480=BC$56)*(ELCC_Table!$D$4:$D$9480=BC$57)*(ELCC_Table!$E$4:$E$9480=BC$58)*(ELCC_Table!$F$4:$F$9480=BC$59)*(ELCC_Table!$G$4:$G$9480=BC$60)*(ELCC_Table!$H$4:$H$9480=BC$61)*ELCC_Table!$I$4:$I$9480))*BC$28/((BC64-BC57)*BC$29)","v":0.21381051691555511},{"$f":"(SUMPRODUCT((ELCC_Table!$C$4:$C$9480=IF($C72=$C$63,BD$63,BD$56))*(ELCC_Table!$D$4:$D$9480=IF($C72=$C$64,BD$64,BD$57))*(ELCC_Table!$E$4:$E$9480=IF($C72=$C$65,BD$65,BD$58))*(ELCC_Table!$F$4:$F$9480=IF($C72=$C$66,BD$66,BD$59))*(ELCC_Table!$G$4:$G$9480=IF($C72=$C$67,BD$67,BD$60))*(ELCC_Table!$H$4:$H$9480=IF($C72=$C$68,BD$68,BD$61))*ELCC_Table!$I$4:$I$9480)-SUMPRODUCT((ELCC_Table!$C$4:$C$9480=BD$56)*(ELCC_Table!$D$4:$D$9480=BD$57)*(ELCC_Table!$E$4:$E$9480=BD$58)*(ELCC_Table!$F$4:$F$9480=BD$59)*(ELCC_Table!$G$4:$G$9480=BD$60)*(ELCC_Table!$H$4:$H$9480=BD$61)*ELCC_Table!$I$4:$I$9480))*BD$28/((BD64-BD57)*BD$29)","v":0.20986356864005512},{"$f":"(SUMPRODUCT((ELCC_Table!$C$4:$C$9480=IF($C72=$C$63,BE$63,BE$56))*(ELCC_Table!$D$4:$D$9480=IF($C72=$C$64,BE$64,BE$57))*(ELCC_Table!$E$4:$E$9480=IF($C72=$C$65,BE$65,BE$58))*(ELCC_Table!$F$4:$F$9480=IF($C72=$C$66,BE$66,BE$59))*(ELCC_Table!$G$4:$G$9480=IF($C72=$C$67,BE$67,BE$60))*(ELCC_Table!$H$4:$H$9480=IF($C72=$C$68,BE$68,BE$61))*ELCC_Table!$I$4:$I$9480)-SUMPRODUCT((ELCC_Table!$C$4:$C$9480=BE$56)*(ELCC_Table!$D$4:$D$9480=BE$57)*(ELCC_Table!$E$4:$E$9480=BE$58)*(ELCC_Table!$F$4:$F$9480=BE$59)*(ELCC_Table!$G$4:$G$9480=BE$60)*(ELCC_Table!$H$4:$H$9480=BE$61)*ELCC_Table!$I$4:$I$9480))*BE$28/((BE64-BE57)*BE$29)","v":0.20204673872643567},{"$f":"(SUMPRODUCT((ELCC_Table!$C$4:$C$9480=IF($C72=$C$63,BF$63,BF$56))*(ELCC_Table!$D$4:$D$9480=IF($C72=$C$64,BF$64,BF$57))*(ELCC_Table!$E$4:$E$9480=IF($C72=$C$65,BF$65,BF$58))*(ELCC_Table!$F$4:$F$9480=IF($C72=$C$66,BF$66,BF$59))*(ELCC_Table!$G$4:$G$9480=IF($C72=$C$67,BF$67,BF$60))*(ELCC_Table!$H$4:$H$9480=IF($C72=$C$68,BF$68,BF$61))*ELCC_Table!$I$4:$I$9480)-SUMPRODUCT((ELCC_Table!$C$4:$C$9480=BF$56)*(ELCC_Table!$D$4:$D$9480=BF$57)*(ELCC_Table!$E$4:$E$9480=BF$58)*(ELCC_Table!$F$4:$F$9480=BF$59)*(ELCC_Table!$G$4:$G$9480=BF$60)*(ELCC_Table!$H$4:$H$9480=BF$61)*ELCC_Table!$I$4:$I$9480))*BF$28/((BF64-BF57)*BF$29)","v":0.20185079669326192},{"$f":"(SUMPRODUCT((ELCC_Table!$C$4:$C$9480=IF($C72=$C$63,BG$63,BG$56))*(ELCC_Table!$D$4:$D$9480=IF($C72=$C$64,BG$64,BG$57))*(ELCC_Table!$E$4:$E$9480=IF($C72=$C$65,BG$65,BG$58))*(ELCC_Table!$F$4:$F$9480=IF($C72=$C$66,BG$66,BG$59))*(ELCC_Table!$G$4:$G$9480=IF($C72=$C$67,BG$67,BG$60))*(ELCC_Table!$H$4:$H$9480=IF($C72=$C$68,BG$68,BG$61))*ELCC_Table!$I$4:$I$9480)-SUMPRODUCT((ELCC_Table!$C$4:$C$9480=BG$56)*(ELCC_Table!$D$4:$D$9480=BG$57)*(ELCC_Table!$E$4:$E$9480=BG$58)*(ELCC_Table!$F$4:$F$9480=BG$59)*(ELCC_Table!$G$4:$G$9480=BG$60)*(ELCC_Table!$H$4:$H$9480=BG$61)*ELCC_Table!$I$4:$I$9480))*BG$28/((BG64-BG57)*BG$29)","v":0.2069848022350923},{"$f":"(SUMPRODUCT((ELCC_Table!$C$4:$C$9480=IF($C72=$C$63,BH$63,BH$56))*(ELCC_Table!$D$4:$D$9480=IF($C72=$C$64,BH$64,BH$57))*(ELCC_Table!$E$4:$E$9480=IF($C72=$C$65,BH$65,BH$58))*(ELCC_Table!$F$4:$F$9480=IF($C72=$C$66,BH$66,BH$59))*(ELCC_Table!$G$4:$G$9480=IF($C72=$C$67,BH$67,BH$60))*(ELCC_Table!$H$4:$H$9480=IF($C72=$C$68,BH$68,BH$61))*ELCC_Table!$I$4:$I$9480)-SUMPRODUCT((ELCC_Table!$C$4:$C$9480=BH$56)*(ELCC_Table!$D$4:$D$9480=BH$57)*(ELCC_Table!$E$4:$E$9480=BH$58)*(ELCC_Table!$F$4:$F$9480=BH$59)*(ELCC_Table!$G$4:$G$9480=BH$60)*(ELCC_Table!$H$4:$H$9480=BH$61)*ELCC_Table!$I$4:$I$9480))*BH$28/((BH64-BH57)*BH$29)","v":0.20667889279887369},{"$f":"(SUMPRODUCT((ELCC_Table!$C$4:$C$9480=IF($C72=$C$63,BI$63,BI$56))*(ELCC_Table!$D$4:$D$9480=IF($C72=$C$64,BI$64,BI$57))*(ELCC_Table!$E$4:$E$9480=IF($C72=$C$65,BI$65,BI$58))*(ELCC_Table!$F$4:$F$9480=IF($C72=$C$66,BI$66,BI$59))*(ELCC_Table!$G$4:$G$9480=IF($C72=$C$67,BI$67,BI$60))*(ELCC_Table!$H$4:$H$9480=IF($C72=$C$68,BI$68,BI$61))*ELCC_Table!$I$4:$I$9480)-SUMPRODUCT((ELCC_Table!$C$4:$C$9480=BI$56)*(ELCC_Table!$D$4:$D$9480=BI$57)*(ELCC_Table!$E$4:$E$9480=BI$58)*(ELCC_Table!$F$4:$F$9480=BI$59)*(ELCC_Table!$G$4:$G$9480=BI$60)*(ELCC_Table!$H$4:$H$9480=BI$61)*ELCC_Table!$I$4:$I$9480))*BI$28/((BI64-BI57)*BI$29)","v":0.2016991315484942},{"$f":"(SUMPRODUCT((ELCC_Table!$C$4:$C$9480=IF($C72=$C$63,BJ$63,BJ$56))*(ELCC_Table!$D$4:$D$9480=IF($C72=$C$64,BJ$64,BJ$57))*(ELCC_Table!$E$4:$E$9480=IF($C72=$C$65,BJ$65,BJ$58))*(ELCC_Table!$F$4:$F$9480=IF($C72=$C$66,BJ$66,BJ$59))*(ELCC_Table!$G$4:$G$9480=IF($C72=$C$67,BJ$67,BJ$60))*(ELCC_Table!$H$4:$H$9480=IF($C72=$C$68,BJ$68,BJ$61))*ELCC_Table!$I$4:$I$9480)-SUMPRODUCT((ELCC_Table!$C$4:$C$9480=BJ$56)*(ELCC_Table!$D$4:$D$9480=BJ$57)*(ELCC_Table!$E$4:$E$9480=BJ$58)*(ELCC_Table!$F$4:$F$9480=BJ$59)*(ELCC_Table!$G$4:$G$9480=BJ$60)*(ELCC_Table!$H$4:$H$9480=BJ$61)*ELCC_Table!$I$4:$I$9480))*BJ$28/((BJ64-BJ57)*BJ$29)","v":0.20680055000562844},{"$f":"(SUMPRODUCT((ELCC_Table!$C$4:$C$9480=IF($C72=$C$63,BK$63,BK$56))*(ELCC_Table!$D$4:$D$9480=IF($C72=$C$64,BK$64,BK$57))*(ELCC_Table!$E$4:$E$9480=IF($C72=$C$65,BK$65,BK$58))*(ELCC_Table!$F$4:$F$9480=IF($C72=$C$66,BK$66,BK$59))*(ELCC_Table!$G$4:$G$9480=IF($C72=$C$67,BK$67,BK$60))*(ELCC_Table!$H$4:$H$9480=IF($C72=$C$68,BK$68,BK$61))*ELCC_Table!$I$4:$I$9480)-SUMPRODUCT((ELCC_Table!$C$4:$C$9480=BK$56)*(ELCC_Table!$D$4:$D$9480=BK$57)*(ELCC_Table!$E$4:$E$9480=BK$58)*(ELCC_Table!$F$4:$F$9480=BK$59)*(ELCC_Table!$G$4:$G$9480=BK$60)*(ELCC_Table!$H$4:$H$9480=BK$61)*ELCC_Table!$I$4:$I$9480))*BK$28/((BK64-BK57)*BK$29)","v":0.2074472293384074},{"$f":"(SUMPRODUCT((ELCC_Table!$C$4:$C$9480=IF($C72=$C$63,BL$63,BL$56))*(ELCC_Table!$D$4:$D$9480=IF($C72=$C$64,BL$64,BL$57))*(ELCC_Table!$E$4:$E$9480=IF($C72=$C$65,BL$65,BL$58))*(ELCC_Table!$F$4:$F$9480=IF($C72=$C$66,BL$66,BL$59))*(ELCC_Table!$G$4:$G$9480=IF($C72=$C$67,BL$67,BL$60))*(ELCC_Table!$H$4:$H$9480=IF($C72=$C$68,BL$68,BL$61))*ELCC_Table!$I$4:$I$9480)-SUMPRODUCT((ELCC_Table!$C$4:$C$9480=BL$56)*(ELCC_Table!$D$4:$D$9480=BL$57)*(ELCC_Table!$E$4:$E$9480=BL$58)*(ELCC_Table!$F$4:$F$9480=BL$59)*(ELCC_Table!$G$4:$G$9480=BL$60)*(ELCC_Table!$H$4:$H$9480=BL$61)*ELCC_Table!$I$4:$I$9480))*BL$28/((BL64-BL57)*BL$29)","v":0.20267719577225055},null,{"$f":"(SUMPRODUCT((ELCC_Table!$C$4:$C$9480=IF($C72=$C$63,BN$63,BN$56))*(ELCC_Table!$D$4:$D$9480=IF($C72=$C$64,BN$64,BN$57))*(ELCC_Table!$E$4:$E$9480=IF($C72=$C$65,BN$65,BN$58))*(ELCC_Table!$F$4:$F$9480=IF($C72=$C$66,BN$66,BN$59))*(ELCC_Table!$G$4:$G$9480=IF($C72=$C$67,BN$67,BN$60))*(ELCC_Table!$H$4:$H$9480=IF($C72=$C$68,BN$68,BN$61))*ELCC_Table!$I$4:$I$9480)-SUMPRODUCT((ELCC_Table!$C$4:$C$9480=BN$56)*(ELCC_Table!$D$4:$D$9480=BN$57)*(ELCC_Table!$E$4:$E$9480=BN$58)*(ELCC_Table!$F$4:$F$9480=BN$59)*(ELCC_Table!$G$4:$G$9480=BN$60)*(ELCC_Table!$H$4:$H$9480=BN$61)*ELCC_Table!$I$4:$I$9480))*BN$28/((BN64-BN57)*BN$29)","v":0.22083765058176749},{"$f":"(SUMPRODUCT((ELCC_Table!$C$4:$C$9480=IF($C72=$C$63,BO$63,BO$56))*(ELCC_Table!$D$4:$D$9480=IF($C72=$C$64,BO$64,BO$57))*(ELCC_Table!$E$4:$E$9480=IF($C72=$C$65,BO$65,BO$58))*(ELCC_Table!$F$4:$F$9480=IF($C72=$C$66,BO$66,BO$59))*(ELCC_Table!$G$4:$G$9480=IF($C72=$C$67,BO$67,BO$60))*(ELCC_Table!$H$4:$H$9480=IF($C72=$C$68,BO$68,BO$61))*ELCC_Table!$I$4:$I$9480)-SUMPRODUCT((ELCC_Table!$C$4:$C$9480=BO$56)*(ELCC_Table!$D$4:$D$9480=BO$57)*(ELCC_Table!$E$4:$E$9480=BO$58)*(ELCC_Table!$F$4:$F$9480=BO$59)*(ELCC_Table!$G$4:$G$9480=BO$60)*(ELCC_Table!$H$4:$H$9480=BO$61)*ELCC_Table!$I$4:$I$9480))*BO$28/((BO64-BO57)*BO$29)","v":0.227087088247029},{"$f":"(SUMPRODUCT((ELCC_Table!$C$4:$C$9480=IF($C72=$C$63,BP$63,BP$56))*(ELCC_Table!$D$4:$D$9480=IF($C72=$C$64,BP$64,BP$57))*(ELCC_Table!$E$4:$E$9480=IF($C72=$C$65,BP$65,BP$58))*(ELCC_Table!$F$4:$F$9480=IF($C72=$C$66,BP$66,BP$59))*(ELCC_Table!$G$4:$G$9480=IF($C72=$C$67,BP$67,BP$60))*(ELCC_Table!$H$4:$H$9480=IF($C72=$C$68,BP$68,BP$61))*ELCC_Table!$I$4:$I$9480)-SUMPRODUCT((ELCC_Table!$C$4:$C$9480=BP$56)*(ELCC_Table!$D$4:$D$9480=BP$57)*(ELCC_Table!$E$4:$E$9480=BP$58)*(ELCC_Table!$F$4:$F$9480=BP$59)*(ELCC_Table!$G$4:$G$9480=BP$60)*(ELCC_Table!$H$4:$H$9480=BP$61)*ELCC_Table!$I$4:$I$9480))*BP$28/((BP64-BP57)*BP$29)","v":0.22866438477025533},{"$f":"(SUMPRODUCT((ELCC_Table!$C$4:$C$9480=IF($C72=$C$63,BQ$63,BQ$56))*(ELCC_Table!$D$4:$D$9480=IF($C72=$C$64,BQ$64,BQ$57))*(ELCC_Table!$E$4:$E$9480=IF($C72=$C$65,BQ$65,BQ$58))*(ELCC_Table!$F$4:$F$9480=IF($C72=$C$66,BQ$66,BQ$59))*(ELCC_Table!$G$4:$G$9480=IF($C72=$C$67,BQ$67,BQ$60))*(ELCC_Table!$H$4:$H$9480=IF($C72=$C$68,BQ$68,BQ$61))*ELCC_Table!$I$4:$I$9480)-SUMPRODUCT((ELCC_Table!$C$4:$C$9480=BQ$56)*(ELCC_Table!$D$4:$D$9480=BQ$57)*(ELCC_Table!$E$4:$E$9480=BQ$58)*(ELCC_Table!$F$4:$F$9480=BQ$59)*(ELCC_Table!$G$4:$G$9480=BQ$60)*(ELCC_Table!$H$4:$H$9480=BQ$61)*ELCC_Table!$I$4:$I$9480))*BQ$28/((BQ64-BQ57)*BQ$29)","v":0.21691535006423299},{"$f":"(SUMPRODUCT((ELCC_Table!$C$4:$C$9480=IF($C72=$C$63,BR$63,BR$56))*(ELCC_Table!$D$4:$D$9480=IF($C72=$C$64,BR$64,BR$57))*(ELCC_Table!$E$4:$E$9480=IF($C72=$C$65,BR$65,BR$58))*(ELCC_Table!$F$4:$F$9480=IF($C72=$C$66,BR$66,BR$59))*(ELCC_Table!$G$4:$G$9480=IF($C72=$C$67,BR$67,BR$60))*(ELCC_Table!$H$4:$H$9480=IF($C72=$C$68,BR$68,BR$61))*ELCC_Table!$I$4:$I$9480)-SUMPRODUCT((ELCC_Table!$C$4:$C$9480=BR$56)*(ELCC_Table!$D$4:$D$9480=BR$57)*(ELCC_Table!$E$4:$E$9480=BR$58)*(ELCC_Table!$F$4:$F$9480=BR$59)*(ELCC_Table!$G$4:$G$9480=BR$60)*(ELCC_Table!$H$4:$H$9480=BR$61)*ELCC_Table!$I$4:$I$9480))*BR$28/((BR64-BR57)*BR$29)","v":0.21719043881416428},{"$f":"(SUMPRODUCT((ELCC_Table!$C$4:$C$9480=IF($C72=$C$63,BS$63,BS$56))*(ELCC_Table!$D$4:$D$9480=IF($C72=$C$64,BS$64,BS$57))*(ELCC_Table!$E$4:$E$9480=IF($C72=$C$65,BS$65,BS$58))*(ELCC_Table!$F$4:$F$9480=IF($C72=$C$66,BS$66,BS$59))*(ELCC_Table!$G$4:$G$9480=IF($C72=$C$67,BS$67,BS$60))*(ELCC_Table!$H$4:$H$9480=IF($C72=$C$68,BS$68,BS$61))*ELCC_Table!$I$4:$I$9480)-SUMPRODUCT((ELCC_Table!$C$4:$C$9480=BS$56)*(ELCC_Table!$D$4:$D$9480=BS$57)*(ELCC_Table!$E$4:$E$9480=BS$58)*(ELCC_Table!$F$4:$F$9480=BS$59)*(ELCC_Table!$G$4:$G$9480=BS$60)*(ELCC_Table!$H$4:$H$9480=BS$61)*ELCC_Table!$I$4:$I$9480))*BS$28/((BS64-BS57)*BS$29)","v":0.21840244102543446},{"$f":"(SUMPRODUCT((ELCC_Table!$C$4:$C$9480=IF($C72=$C$63,BT$63,BT$56))*(ELCC_Table!$D$4:$D$9480=IF($C72=$C$64,BT$64,BT$57))*(ELCC_Table!$E$4:$E$9480=IF($C72=$C$65,BT$65,BT$58))*(ELCC_Table!$F$4:$F$9480=IF($C72=$C$66,BT$66,BT$59))*(ELCC_Table!$G$4:$G$9480=IF($C72=$C$67,BT$67,BT$60))*(ELCC_Table!$H$4:$H$9480=IF($C72=$C$68,BT$68,BT$61))*ELCC_Table!$I$4:$I$9480)-SUMPRODUCT((ELCC_Table!$C$4:$C$9480=BT$56)*(ELCC_Table!$D$4:$D$9480=BT$57)*(ELCC_Table!$E$4:$E$9480=BT$58)*(ELCC_Table!$F$4:$F$9480=BT$59)*(ELCC_Table!$G$4:$G$9480=BT$60)*(ELCC_Table!$H$4:$H$9480=BT$61)*ELCC_Table!$I$4:$I$9480))*BT$28/((BT64-BT57)*BT$29)","v":0.21922979852751256},{"$f":"(SUMPRODUCT((ELCC_Table!$C$4:$C$9480=IF($C72=$C$63,BU$63,BU$56))*(ELCC_Table!$D$4:$D$9480=IF($C72=$C$64,BU$64,BU$57))*(ELCC_Table!$E$4:$E$9480=IF($C72=$C$65,BU$65,BU$58))*(ELCC_Table!$F$4:$F$9480=IF($C72=$C$66,BU$66,BU$59))*(ELCC_Table!$G$4:$G$9480=IF($C72=$C$67,BU$67,BU$60))*(ELCC_Table!$H$4:$H$9480=IF($C72=$C$68,BU$68,BU$61))*ELCC_Table!$I$4:$I$9480)-SUMPRODUCT((ELCC_Table!$C$4:$C$9480=BU$56)*(ELCC_Table!$D$4:$D$9480=BU$57)*(ELCC_Table!$E$4:$E$9480=BU$58)*(ELCC_Table!$F$4:$F$9480=BU$59)*(ELCC_Table!$G$4:$G$9480=BU$60)*(ELCC_Table!$H$4:$H$9480=BU$61)*ELCC_Table!$I$4:$I$9480))*BU$28/((BU64-BU57)*BU$29)","v":0.2190116946353674},{"$f":"(SUMPRODUCT((ELCC_Table!$C$4:$C$9480=IF($C72=$C$63,BV$63,BV$56))*(ELCC_Table!$D$4:$D$9480=IF($C72=$C$64,BV$64,BV$57))*(ELCC_Table!$E$4:$E$9480=IF($C72=$C$65,BV$65,BV$58))*(ELCC_Table!$F$4:$F$9480=IF($C72=$C$66,BV$66,BV$59))*(ELCC_Table!$G$4:$G$9480=IF($C72=$C$67,BV$67,BV$60))*(ELCC_Table!$H$4:$H$9480=IF($C72=$C$68,BV$68,BV$61))*ELCC_Table!$I$4:$I$9480)-SUMPRODUCT((ELCC_Table!$C$4:$C$9480=BV$56)*(ELCC_Table!$D$4:$D$9480=BV$57)*(ELCC_Table!$E$4:$E$9480=BV$58)*(ELCC_Table!$F$4:$F$9480=BV$59)*(ELCC_Table!$G$4:$G$9480=BV$60)*(ELCC_Table!$H$4:$H$9480=BV$61)*ELCC_Table!$I$4:$I$9480))*BV$28/((BV64-BV57)*BV$29)","v":0.21894181326001763},{"$f":"(SUMPRODUCT((ELCC_Table!$C$4:$C$9480=IF($C72=$C$63,BW$63,BW$56))*(ELCC_Table!$D$4:$D$9480=IF($C72=$C$64,BW$64,BW$57))*(ELCC_Table!$E$4:$E$9480=IF($C72=$C$65,BW$65,BW$58))*(ELCC_Table!$F$4:$F$9480=IF($C72=$C$66,BW$66,BW$59))*(ELCC_Table!$G$4:$G$9480=IF($C72=$C$67,BW$67,BW$60))*(ELCC_Table!$H$4:$H$9480=IF($C72=$C$68,BW$68,BW$61))*ELCC_Table!$I$4:$I$9480)-SUMPRODUCT((ELCC_Table!$C$4:$C$9480=BW$56)*(ELCC_Table!$D$4:$D$9480=BW$57)*(ELCC_Table!$E$4:$E$9480=BW$58)*(ELCC_Table!$F$4:$F$9480=BW$59)*(ELCC_Table!$G$4:$G$9480=BW$60)*(ELCC_Table!$H$4:$H$9480=BW$61)*ELCC_Table!$I$4:$I$9480))*BW$28/((BW64-BW57)*BW$29)","v":0.21889312288465648},{"$f":"(SUMPRODUCT((ELCC_Table!$C$4:$C$9480=IF($C72=$C$63,BX$63,BX$56))*(ELCC_Table!$D$4:$D$9480=IF($C72=$C$64,BX$64,BX$57))*(ELCC_Table!$E$4:$E$9480=IF($C72=$C$65,BX$65,BX$58))*(ELCC_Table!$F$4:$F$9480=IF($C72=$C$66,BX$66,BX$59))*(ELCC_Table!$G$4:$G$9480=IF($C72=$C$67,BX$67,BX$60))*(ELCC_Table!$H$4:$H$9480=IF($C72=$C$68,BX$68,BX$61))*ELCC_Table!$I$4:$I$9480)-SUMPRODUCT((ELCC_Table!$C$4:$C$9480=BX$56)*(ELCC_Table!$D$4:$D$9480=BX$57)*(ELCC_Table!$E$4:$E$9480=BX$58)*(ELCC_Table!$F$4:$F$9480=BX$59)*(ELCC_Table!$G$4:$G$9480=BX$60)*(ELCC_Table!$H$4:$H$9480=BX$61)*ELCC_Table!$I$4:$I$9480))*BX$28/((BX64-BX57)*BX$29)","v":0.21885754449819619},{"$f":"(SUMPRODUCT((ELCC_Table!$C$4:$C$9480=IF($C72=$C$63,BY$63,BY$56))*(ELCC_Table!$D$4:$D$9480=IF($C72=$C$64,BY$64,BY$57))*(ELCC_Table!$E$4:$E$9480=IF($C72=$C$65,BY$65,BY$58))*(ELCC_Table!$F$4:$F$9480=IF($C72=$C$66,BY$66,BY$59))*(ELCC_Table!$G$4:$G$9480=IF($C72=$C$67,BY$67,BY$60))*(ELCC_Table!$H$4:$H$9480=IF($C72=$C$68,BY$68,BY$61))*ELCC_Table!$I$4:$I$9480)-SUMPRODUCT((ELCC_Table!$C$4:$C$9480=BY$56)*(ELCC_Table!$D$4:$D$9480=BY$57)*(ELCC_Table!$E$4:$E$9480=BY$58)*(ELCC_Table!$F$4:$F$9480=BY$59)*(ELCC_Table!$G$4:$G$9480=BY$60)*(ELCC_Table!$H$4:$H$9480=BY$61)*ELCC_Table!$I$4:$I$9480))*BY$28/((BY64-BY57)*BY$29)","v":0.21885098792912286},{"$f":"(SUMPRODUCT((ELCC_Table!$C$4:$C$9480=IF($C72=$C$63,BZ$63,BZ$56))*(ELCC_Table!$D$4:$D$9480=IF($C72=$C$64,BZ$64,BZ$57))*(ELCC_Table!$E$4:$E$9480=IF($C72=$C$65,BZ$65,BZ$58))*(ELCC_Table!$F$4:$F$9480=IF($C72=$C$66,BZ$66,BZ$59))*(ELCC_Table!$G$4:$G$9480=IF($C72=$C$67,BZ$67,BZ$60))*(ELCC_Table!$H$4:$H$9480=IF($C72=$C$68,BZ$68,BZ$61))*ELCC_Table!$I$4:$I$9480)-SUMPRODUCT((ELCC_Table!$C$4:$C$9480=BZ$56)*(ELCC_Table!$D$4:$D$9480=BZ$57)*(ELCC_Table!$E$4:$E$9480=BZ$58)*(ELCC_Table!$F$4:$F$9480=BZ$59)*(ELCC_Table!$G$4:$G$9480=BZ$60)*(ELCC_Table!$H$4:$H$9480=BZ$61)*ELCC_Table!$I$4:$I$9480))*BZ$28/((BZ64-BZ57)*BZ$29)","v":0.2179925094486917},{"$f":"(SUMPRODUCT((ELCC_Table!$C$4:$C$9480=IF($C72=$C$63,CA$63,CA$56))*(ELCC_Table!$D$4:$D$9480=IF($C72=$C$64,CA$64,CA$57))*(ELCC_Table!$E$4:$E$9480=IF($C72=$C$65,CA$65,CA$58))*(ELCC_Table!$F$4:$F$9480=IF($C72=$C$66,CA$66,CA$59))*(ELCC_Table!$G$4:$G$9480=IF($C72=$C$67,CA$67,CA$60))*(ELCC_Table!$H$4:$H$9480=IF($C72=$C$68,CA$68,CA$61))*ELCC_Table!$I$4:$I$9480)-SUMPRODUCT((ELCC_Table!$C$4:$C$9480=CA$56)*(ELCC_Table!$D$4:$D$9480=CA$57)*(ELCC_Table!$E$4:$E$9480=CA$58)*(ELCC_Table!$F$4:$F$9480=CA$59)*(ELCC_Table!$G$4:$G$9480=CA$60)*(ELCC_Table!$H$4:$H$9480=CA$61)*ELCC_Table!$I$4:$I$9480))*CA$28/((CA64-CA57)*CA$29)","v":0.21742849084161456},{"$f":"(SUMPRODUCT((ELCC_Table!$C$4:$C$9480=IF($C72=$C$63,CB$63,CB$56))*(ELCC_Table!$D$4:$D$9480=IF($C72=$C$64,CB$64,CB$57))*(ELCC_Table!$E$4:$E$9480=IF($C72=$C$65,CB$65,CB$58))*(ELCC_Table!$F$4:$F$9480=IF($C72=$C$66,CB$66,CB$59))*(ELCC_Table!$G$4:$G$9480=IF($C72=$C$67,CB$67,CB$60))*(ELCC_Table!$H$4:$H$9480=IF($C72=$C$68,CB$68,CB$61))*ELCC_Table!$I$4:$I$9480)-SUMPRODUCT((ELCC_Table!$C$4:$C$9480=CB$56)*(ELCC_Table!$D$4:$D$9480=CB$57)*(ELCC_Table!$E$4:$E$9480=CB$58)*(ELCC_Table!$F$4:$F$9480=CB$59)*(ELCC_Table!$G$4:$G$9480=CB$60)*(ELCC_Table!$H$4:$H$9480=CB$61)*ELCC_Table!$I$4:$I$9480))*CB$28/((CB64-CB57)*CB$29)","v":0.21710714634514433},{"$f":"(SUMPRODUCT((ELCC_Table!$C$4:$C$9480=IF($C72=$C$63,CC$63,CC$56))*(ELCC_Table!$D$4:$D$9480=IF($C72=$C$64,CC$64,CC$57))*(ELCC_Table!$E$4:$E$9480=IF($C72=$C$65,CC$65,CC$58))*(ELCC_Table!$F$4:$F$9480=IF($C72=$C$66,CC$66,CC$59))*(ELCC_Table!$G$4:$G$9480=IF($C72=$C$67,CC$67,CC$60))*(ELCC_Table!$H$4:$H$9480=IF($C72=$C$68,CC$68,CC$61))*ELCC_Table!$I$4:$I$9480)-SUMPRODUCT((ELCC_Table!$C$4:$C$9480=CC$56)*(ELCC_Table!$D$4:$D$9480=CC$57)*(ELCC_Table!$E$4:$E$9480=CC$58)*(ELCC_Table!$F$4:$F$9480=CC$59)*(ELCC_Table!$G$4:$G$9480=CC$60)*(ELCC_Table!$H$4:$H$9480=CC$61)*ELCC_Table!$I$4:$I$9480))*CC$28/((CC64-CC57)*CC$29)","v":0.21782871586429453},{"$f":"(SUMPRODUCT((ELCC_Table!$C$4:$C$9480=IF($C72=$C$63,CD$63,CD$56))*(ELCC_Table!$D$4:$D$9480=IF($C72=$C$64,CD$64,CD$57))*(ELCC_Table!$E$4:$E$9480=IF($C72=$C$65,CD$65,CD$58))*(ELCC_Table!$F$4:$F$9480=IF($C72=$C$66,CD$66,CD$59))*(ELCC_Table!$G$4:$G$9480=IF($C72=$C$67,CD$67,CD$60))*(ELCC_Table!$H$4:$H$9480=IF($C72=$C$68,CD$68,CD$61))*ELCC_Table!$I$4:$I$9480)-SUMPRODUCT((ELCC_Table!$C$4:$C$9480=CD$56)*(ELCC_Table!$D$4:$D$9480=CD$57)*(ELCC_Table!$E$4:$E$9480=CD$58)*(ELCC_Table!$F$4:$F$9480=CD$59)*(ELCC_Table!$G$4:$G$9480=CD$60)*(ELCC_Table!$H$4:$H$9480=CD$61)*ELCC_Table!$I$4:$I$9480))*CD$28/((CD64-CD57)*CD$29)","v":0.21853292994163859},{"$f":"(SUMPRODUCT((ELCC_Table!$C$4:$C$9480=IF($C72=$C$63,CE$63,CE$56))*(ELCC_Table!$D$4:$D$9480=IF($C72=$C$64,CE$64,CE$57))*(ELCC_Table!$E$4:$E$9480=IF($C72=$C$65,CE$65,CE$58))*(ELCC_Table!$F$4:$F$9480=IF($C72=$C$66,CE$66,CE$59))*(ELCC_Table!$G$4:$G$9480=IF($C72=$C$67,CE$67,CE$60))*(ELCC_Table!$H$4:$H$9480=IF($C72=$C$68,CE$68,CE$61))*ELCC_Table!$I$4:$I$9480)-SUMPRODUCT((ELCC_Table!$C$4:$C$9480=CE$56)*(ELCC_Table!$D$4:$D$9480=CE$57)*(ELCC_Table!$E$4:$E$9480=CE$58)*(ELCC_Table!$F$4:$F$9480=CE$59)*(ELCC_Table!$G$4:$G$9480=CE$60)*(ELCC_Table!$H$4:$H$9480=CE$61)*ELCC_Table!$I$4:$I$9480))*CE$28/((CE64-CE57)*CE$29)","v":0.21921629722146954},{"$f":"(SUMPRODUCT((ELCC_Table!$C$4:$C$9480=IF($C72=$C$63,CF$63,CF$56))*(ELCC_Table!$D$4:$D$9480=IF($C72=$C$64,CF$64,CF$57))*(ELCC_Table!$E$4:$E$9480=IF($C72=$C$65,CF$65,CF$58))*(ELCC_Table!$F$4:$F$9480=IF($C72=$C$66,CF$66,CF$59))*(ELCC_Table!$G$4:$G$9480=IF($C72=$C$67,CF$67,CF$60))*(ELCC_Table!$H$4:$H$9480=IF($C72=$C$68,CF$68,CF$61))*ELCC_Table!$I$4:$I$9480)-SUMPRODUCT((ELCC_Table!$C$4:$C$9480=CF$56)*(ELCC_Table!$D$4:$D$9480=CF$57)*(ELCC_Table!$E$4:$E$9480=CF$58)*(ELCC_Table!$F$4:$F$9480=CF$59)*(ELCC_Table!$G$4:$G$9480=CF$60)*(ELCC_Table!$H$4:$H$9480=CF$61)*ELCC_Table!$I$4:$I$9480))*CF$28/((CF64-CF57)*CF$29)","v":0.219874546843107},null,{"$f":"(SUMPRODUCT((ELCC_Table!$C$4:$C$9480=IF($C72=$C$63,CH$63,CH$56))*(ELCC_Table!$D$4:$D$9480=IF($C72=$C$64,CH$64,CH$57))*(ELCC_Table!$E$4:$E$9480=IF($C72=$C$65,CH$65,CH$58))*(ELCC_Table!$F$4:$F$9480=IF($C72=$C$66,CH$66,CH$59))*(ELCC_Table!$G$4:$G$9480=IF($C72=$C$67,CH$67,CH$60))*(ELCC_Table!$H$4:$H$9480=IF($C72=$C$68,CH$68,CH$61))*ELCC_Table!$I$4:$I$9480)-SUMPRODUCT((ELCC_Table!$C$4:$C$9480=CH$56)*(ELCC_Table!$D$4:$D$9480=CH$57)*(ELCC_Table!$E$4:$E$9480=CH$58)*(ELCC_Table!$F$4:$F$9480=CH$59)*(ELCC_Table!$G$4:$G$9480=CH$60)*(ELCC_Table!$H$4:$H$9480=CH$61)*ELCC_Table!$I$4:$I$9480))*CH$28/((CH64-CH57)*CH$29)","v":0.22083765058176749},{"$f":"(SUMPRODUCT((ELCC_Table!$C$4:$C$9480=IF($C72=$C$63,CI$63,CI$56))*(ELCC_Table!$D$4:$D$9480=IF($C72=$C$64,CI$64,CI$57))*(ELCC_Table!$E$4:$E$9480=IF($C72=$C$65,CI$65,CI$58))*(ELCC_Table!$F$4:$F$9480=IF($C72=$C$66,CI$66,CI$59))*(ELCC_Table!$G$4:$G$9480=IF($C72=$C$67,CI$67,CI$60))*(ELCC_Table!$H$4:$H$9480=IF($C72=$C$68,CI$68,CI$61))*ELCC_Table!$I$4:$I$9480)-SUMPRODUCT((ELCC_Table!$C$4:$C$9480=CI$56)*(ELCC_Table!$D$4:$D$9480=CI$57)*(ELCC_Table!$E$4:$E$9480=CI$58)*(ELCC_Table!$F$4:$F$9480=CI$59)*(ELCC_Table!$G$4:$G$9480=CI$60)*(ELCC_Table!$H$4:$H$9480=CI$61)*ELCC_Table!$I$4:$I$9480))*CI$28/((CI64-CI57)*CI$29)","v":0.227087088247029},{"$f":"(SUMPRODUCT((ELCC_Table!$C$4:$C$9480=IF($C72=$C$63,CJ$63,CJ$56))*(ELCC_Table!$D$4:$D$9480=IF($C72=$C$64,CJ$64,CJ$57))*(ELCC_Table!$E$4:$E$9480=IF($C72=$C$65,CJ$65,CJ$58))*(ELCC_Table!$F$4:$F$9480=IF($C72=$C$66,CJ$66,CJ$59))*(ELCC_Table!$G$4:$G$9480=IF($C72=$C$67,CJ$67,CJ$60))*(ELCC_Table!$H$4:$H$9480=IF($C72=$C$68,CJ$68,CJ$61))*ELCC_Table!$I$4:$I$9480)-SUMPRODUCT((ELCC_Table!$C$4:$C$9480=CJ$56)*(ELCC_Table!$D$4:$D$9480=CJ$57)*(ELCC_Table!$E$4:$E$9480=CJ$58)*(ELCC_Table!$F$4:$F$9480=CJ$59)*(ELCC_Table!$G$4:$G$9480=CJ$60)*(ELCC_Table!$H$4:$H$9480=CJ$61)*ELCC_Table!$I$4:$I$9480))*CJ$28/((CJ64-CJ57)*CJ$29)","v":0.22866438477025533},{"$f":"(SUMPRODUCT((ELCC_Table!$C$4:$C$9480=IF($C72=$C$63,CK$63,CK$56))*(ELCC_Table!$D$4:$D$9480=IF($C72=$C$64,CK$64,CK$57))*(ELCC_Table!$E$4:$E$9480=IF($C72=$C$65,CK$65,CK$58))*(ELCC_Table!$F$4:$F$9480=IF($C72=$C$66,CK$66,CK$59))*(ELCC_Table!$G$4:$G$9480=IF($C72=$C$67,CK$67,CK$60))*(ELCC_Table!$H$4:$H$9480=IF($C72=$C$68,CK$68,CK$61))*ELCC_Table!$I$4:$I$9480)-SUMPRODUCT((ELCC_Table!$C$4:$C$9480=CK$56)*(ELCC_Table!$D$4:$D$9480=CK$57)*(ELCC_Table!$E$4:$E$9480=CK$58)*(ELCC_Table!$F$4:$F$9480=CK$59)*(ELCC_Table!$G$4:$G$9480=CK$60)*(ELCC_Table!$H$4:$H$9480=CK$61)*ELCC_Table!$I$4:$I$9480))*CK$28/((CK64-CK57)*CK$29)","v":0.21694661972275009},{"$f":"(SUMPRODUCT((ELCC_Table!$C$4:$C$9480=IF($C72=$C$63,CL$63,CL$56))*(ELCC_Table!$D$4:$D$9480=IF($C72=$C$64,CL$64,CL$57))*(ELCC_Table!$E$4:$E$9480=IF($C72=$C$65,CL$65,CL$58))*(ELCC_Table!$F$4:$F$9480=IF($C72=$C$66,CL$66,CL$59))*(ELCC_Table!$G$4:$G$9480=IF($C72=$C$67,CL$67,CL$60))*(ELCC_Table!$H$4:$H$9480=IF($C72=$C$68,CL$68,CL$61))*ELCC_Table!$I$4:$I$9480)-SUMPRODUCT((ELCC_Table!$C$4:$C$9480=CL$56)*(ELCC_Table!$D$4:$D$9480=CL$57)*(ELCC_Table!$E$4:$E$9480=CL$58)*(ELCC_Table!$F$4:$F$9480=CL$59)*(ELCC_Table!$G$4:$G$9480=CL$60)*(ELCC_Table!$H$4:$H$9480=CL$61)*ELCC_Table!$I$4:$I$9480))*CL$28/((CL64-CL57)*CL$29)","v":0.21722174812838702},{"$f":"(SUMPRODUCT((ELCC_Table!$C$4:$C$9480=IF($C72=$C$63,CM$63,CM$56))*(ELCC_Table!$D$4:$D$9480=IF($C72=$C$64,CM$64,CM$57))*(ELCC_Table!$E$4:$E$9480=IF($C72=$C$65,CM$65,CM$58))*(ELCC_Table!$F$4:$F$9480=IF($C72=$C$66,CM$66,CM$59))*(ELCC_Table!$G$4:$G$9480=IF($C72=$C$67,CM$67,CM$60))*(ELCC_Table!$H$4:$H$9480=IF($C72=$C$68,CM$68,CM$61))*ELCC_Table!$I$4:$I$9480)-SUMPRODUCT((ELCC_Table!$C$4:$C$9480=CM$56)*(ELCC_Table!$D$4:$D$9480=CM$57)*(ELCC_Table!$E$4:$E$9480=CM$58)*(ELCC_Table!$F$4:$F$9480=CM$59)*(ELCC_Table!$G$4:$G$9480=CM$60)*(ELCC_Table!$H$4:$H$9480=CM$61)*ELCC_Table!$I$4:$I$9480))*CM$28/((CM64-CM57)*CM$29)","v":0.21843392505709999},{"$f":"(SUMPRODUCT((ELCC_Table!$C$4:$C$9480=IF($C72=$C$63,CN$63,CN$56))*(ELCC_Table!$D$4:$D$9480=IF($C72=$C$64,CN$64,CN$57))*(ELCC_Table!$E$4:$E$9480=IF($C72=$C$65,CN$65,CN$58))*(ELCC_Table!$F$4:$F$9480=IF($C72=$C$66,CN$66,CN$59))*(ELCC_Table!$G$4:$G$9480=IF($C72=$C$67,CN$67,CN$60))*(ELCC_Table!$H$4:$H$9480=IF($C72=$C$68,CN$68,CN$61))*ELCC_Table!$I$4:$I$9480)-SUMPRODUCT((ELCC_Table!$C$4:$C$9480=CN$56)*(ELCC_Table!$D$4:$D$9480=CN$57)*(ELCC_Table!$E$4:$E$9480=CN$58)*(ELCC_Table!$F$4:$F$9480=CN$59)*(ELCC_Table!$G$4:$G$9480=CN$60)*(ELCC_Table!$H$4:$H$9480=CN$61)*ELCC_Table!$I$4:$I$9480))*CN$28/((CN64-CN57)*CN$29)","v":0.21922979852751256},{"$f":"(SUMPRODUCT((ELCC_Table!$C$4:$C$9480=IF($C72=$C$63,CO$63,CO$56))*(ELCC_Table!$D$4:$D$9480=IF($C72=$C$64,CO$64,CO$57))*(ELCC_Table!$E$4:$E$9480=IF($C72=$C$65,CO$65,CO$58))*(ELCC_Table!$F$4:$F$9480=IF($C72=$C$66,CO$66,CO$59))*(ELCC_Table!$G$4:$G$9480=IF($C72=$C$67,CO$67,CO$60))*(ELCC_Table!$H$4:$H$9480=IF($C72=$C$68,CO$68,CO$61))*ELCC_Table!$I$4:$I$9480)-SUMPRODUCT((ELCC_Table!$C$4:$C$9480=CO$56)*(ELCC_Table!$D$4:$D$9480=CO$57)*(ELCC_Table!$E$4:$E$9480=CO$58)*(ELCC_Table!$F$4:$F$9480=CO$59)*(ELCC_Table!$G$4:$G$9480=CO$60)*(ELCC_Table!$H$4:$H$9480=CO$61)*ELCC_Table!$I$4:$I$9480))*CO$28/((CO64-CO57)*CO$29)","v":0.2190116946353674},{"$f":"(SUMPRODUCT((ELCC_Table!$C$4:$C$9480=IF($C72=$C$63,CP$63,CP$56))*(ELCC_Table!$D$4:$D$9480=IF($C72=$C$64,CP$64,CP$57))*(ELCC_Table!$E$4:$E$9480=IF($C72=$C$65,CP$65,CP$58))*(ELCC_Table!$F$4:$F$9480=IF($C72=$C$66,CP$66,CP$59))*(ELCC_Table!$G$4:$G$9480=IF($C72=$C$67,CP$67,CP$60))*(ELCC_Table!$H$4:$H$9480=IF($C72=$C$68,CP$68,CP$61))*ELCC_Table!$I$4:$I$9480)-SUMPRODUCT((ELCC_Table!$C$4:$C$9480=CP$56)*(ELCC_Table!$D$4:$D$9480=CP$57)*(ELCC_Table!$E$4:$E$9480=CP$58)*(ELCC_Table!$F$4:$F$9480=CP$59)*(ELCC_Table!$G$4:$G$9480=CP$60)*(ELCC_Table!$H$4:$H$9480=CP$61)*ELCC_Table!$I$4:$I$9480))*CP$28/((CP64-CP57)*CP$29)","v":0.21894181326001763},{"$f":"(SUMPRODUCT((ELCC_Table!$C$4:$C$9480=IF($C72=$C$63,CQ$63,CQ$56))*(ELCC_Table!$D$4:$D$9480=IF($C72=$C$64,CQ$64,CQ$57))*(ELCC_Table!$E$4:$E$9480=IF($C72=$C$65,CQ$65,CQ$58))*(ELCC_Table!$F$4:$F$9480=IF($C72=$C$66,CQ$66,CQ$59))*(ELCC_Table!$G$4:$G$9480=IF($C72=$C$67,CQ$67,CQ$60))*(ELCC_Table!$H$4:$H$9480=IF($C72=$C$68,CQ$68,CQ$61))*ELCC_Table!$I$4:$I$9480)-SUMPRODUCT((ELCC_Table!$C$4:$C$9480=CQ$56)*(ELCC_Table!$D$4:$D$9480=CQ$57)*(ELCC_Table!$E$4:$E$9480=CQ$58)*(ELCC_Table!$F$4:$F$9480=CQ$59)*(ELCC_Table!$G$4:$G$9480=CQ$60)*(ELCC_Table!$H$4:$H$9480=CQ$61)*ELCC_Table!$I$4:$I$9480))*CQ$28/((CQ64-CQ57)*CQ$29)","v":0.21849761714554394},{"$f":"(SUMPRODUCT((ELCC_Table!$C$4:$C$9480=IF($C72=$C$63,CR$63,CR$56))*(ELCC_Table!$D$4:$D$9480=IF($C72=$C$64,CR$64,CR$57))*(ELCC_Table!$E$4:$E$9480=IF($C72=$C$65,CR$65,CR$58))*(ELCC_Table!$F$4:$F$9480=IF($C72=$C$66,CR$66,CR$59))*(ELCC_Table!$G$4:$G$9480=IF($C72=$C$67,CR$67,CR$60))*(ELCC_Table!$H$4:$H$9480=IF($C72=$C$68,CR$68,CR$61))*ELCC_Table!$I$4:$I$9480)-SUMPRODUCT((ELCC_Table!$C$4:$C$9480=CR$56)*(ELCC_Table!$D$4:$D$9480=CR$57)*(ELCC_Table!$E$4:$E$9480=CR$58)*(ELCC_Table!$F$4:$F$9480=CR$59)*(ELCC_Table!$G$4:$G$9480=CR$60)*(ELCC_Table!$H$4:$H$9480=CR$61)*ELCC_Table!$I$4:$I$9480))*CR$28/((CR64-CR57)*CR$29)","v":0.21846210304367997},{"$f":"(SUMPRODUCT((ELCC_Table!$C$4:$C$9480=IF($C72=$C$63,CS$63,CS$56))*(ELCC_Table!$D$4:$D$9480=IF($C72=$C$64,CS$64,CS$57))*(ELCC_Table!$E$4:$E$9480=IF($C72=$C$65,CS$65,CS$58))*(ELCC_Table!$F$4:$F$9480=IF($C72=$C$66,CS$66,CS$59))*(ELCC_Table!$G$4:$G$9480=IF($C72=$C$67,CS$67,CS$60))*(ELCC_Table!$H$4:$H$9480=IF($C72=$C$68,CS$68,CS$61))*ELCC_Table!$I$4:$I$9480)-SUMPRODUCT((ELCC_Table!$C$4:$C$9480=CS$56)*(ELCC_Table!$D$4:$D$9480=CS$57)*(ELCC_Table!$E$4:$E$9480=CS$58)*(ELCC_Table!$F$4:$F$9480=CS$59)*(ELCC_Table!$G$4:$G$9480=CS$60)*(ELCC_Table!$H$4:$H$9480=CS$61)*ELCC_Table!$I$4:$I$9480))*CS$28/((CS64-CS57)*CS$29)","v":0.2184555583213045},{"$f":"(SUMPRODUCT((ELCC_Table!$C$4:$C$9480=IF($C72=$C$63,CT$63,CT$56))*(ELCC_Table!$D$4:$D$9480=IF($C72=$C$64,CT$64,CT$57))*(ELCC_Table!$E$4:$E$9480=IF($C72=$C$65,CT$65,CT$58))*(ELCC_Table!$F$4:$F$9480=IF($C72=$C$66,CT$66,CT$59))*(ELCC_Table!$G$4:$G$9480=IF($C72=$C$67,CT$67,CT$60))*(ELCC_Table!$H$4:$H$9480=IF($C72=$C$68,CT$68,CT$61))*ELCC_Table!$I$4:$I$9480)-SUMPRODUCT((ELCC_Table!$C$4:$C$9480=CT$56)*(ELCC_Table!$D$4:$D$9480=CT$57)*(ELCC_Table!$E$4:$E$9480=CT$58)*(ELCC_Table!$F$4:$F$9480=CT$59)*(ELCC_Table!$G$4:$G$9480=CT$60)*(ELCC_Table!$H$4:$H$9480=CT$61)*ELCC_Table!$I$4:$I$9480))*CT$28/((CT64-CT57)*CT$29)","v":0.21824370324992159},{"$f":"(SUMPRODUCT((ELCC_Table!$C$4:$C$9480=IF($C72=$C$63,CU$63,CU$56))*(ELCC_Table!$D$4:$D$9480=IF($C72=$C$64,CU$64,CU$57))*(ELCC_Table!$E$4:$E$9480=IF($C72=$C$65,CU$65,CU$58))*(ELCC_Table!$F$4:$F$9480=IF($C72=$C$66,CU$66,CU$59))*(ELCC_Table!$G$4:$G$9480=IF($C72=$C$67,CU$67,CU$60))*(ELCC_Table!$H$4:$H$9480=IF($C72=$C$68,CU$68,CU$61))*ELCC_Table!$I$4:$I$9480)-SUMPRODUCT((ELCC_Table!$C$4:$C$9480=CU$56)*(ELCC_Table!$D$4:$D$9480=CU$57)*(ELCC_Table!$E$4:$E$9480=CU$58)*(ELCC_Table!$F$4:$F$9480=CU$59)*(ELCC_Table!$G$4:$G$9480=CU$60)*(ELCC_Table!$H$4:$H$9480=CU$61)*ELCC_Table!$I$4:$I$9480))*CU$28/((CU64-CU57)*CU$29)","v":0.21767903472153186},{"$f":"(SUMPRODUCT((ELCC_Table!$C$4:$C$9480=IF($C72=$C$63,CV$63,CV$56))*(ELCC_Table!$D$4:$D$9480=IF($C72=$C$64,CV$64,CV$57))*(ELCC_Table!$E$4:$E$9480=IF($C72=$C$65,CV$65,CV$58))*(ELCC_Table!$F$4:$F$9480=IF($C72=$C$66,CV$66,CV$59))*(ELCC_Table!$G$4:$G$9480=IF($C72=$C$67,CV$67,CV$60))*(ELCC_Table!$H$4:$H$9480=IF($C72=$C$68,CV$68,CV$61))*ELCC_Table!$I$4:$I$9480)-SUMPRODUCT((ELCC_Table!$C$4:$C$9480=CV$56)*(ELCC_Table!$D$4:$D$9480=CV$57)*(ELCC_Table!$E$4:$E$9480=CV$58)*(ELCC_Table!$F$4:$F$9480=CV$59)*(ELCC_Table!$G$4:$G$9480=CV$60)*(ELCC_Table!$H$4:$H$9480=CV$61)*ELCC_Table!$I$4:$I$9480))*CV$28/((CV64-CV57)*CV$29)","v":0.2173573199382762},{"$f":"(SUMPRODUCT((ELCC_Table!$C$4:$C$9480=IF($C72=$C$63,CW$63,CW$56))*(ELCC_Table!$D$4:$D$9480=IF($C72=$C$64,CW$64,CW$57))*(ELCC_Table!$E$4:$E$9480=IF($C72=$C$65,CW$65,CW$58))*(ELCC_Table!$F$4:$F$9480=IF($C72=$C$66,CW$66,CW$59))*(ELCC_Table!$G$4:$G$9480=IF($C72=$C$67,CW$67,CW$60))*(ELCC_Table!$H$4:$H$9480=IF($C72=$C$68,CW$68,CW$61))*ELCC_Table!$I$4:$I$9480)-SUMPRODUCT((ELCC_Table!$C$4:$C$9480=CW$56)*(ELCC_Table!$D$4:$D$9480=CW$57)*(ELCC_Table!$E$4:$E$9480=CW$58)*(ELCC_Table!$F$4:$F$9480=CW$59)*(ELCC_Table!$G$4:$G$9480=CW$60)*(ELCC_Table!$H$4:$H$9480=CW$61)*ELCC_Table!$I$4:$I$9480))*CW$28/((CW64-CW57)*CW$29)","v":0.21807972092540126},{"$f":"(SUMPRODUCT((ELCC_Table!$C$4:$C$9480=IF($C72=$C$63,CX$63,CX$56))*(ELCC_Table!$D$4:$D$9480=IF($C72=$C$64,CX$64,CX$57))*(ELCC_Table!$E$4:$E$9480=IF($C72=$C$65,CX$65,CX$58))*(ELCC_Table!$F$4:$F$9480=IF($C72=$C$66,CX$66,CX$59))*(ELCC_Table!$G$4:$G$9480=IF($C72=$C$67,CX$67,CX$60))*(ELCC_Table!$H$4:$H$9480=IF($C72=$C$68,CX$68,CX$61))*ELCC_Table!$I$4:$I$9480)-SUMPRODUCT((ELCC_Table!$C$4:$C$9480=CX$56)*(ELCC_Table!$D$4:$D$9480=CX$57)*(ELCC_Table!$E$4:$E$9480=CX$58)*(ELCC_Table!$F$4:$F$9480=CX$59)*(ELCC_Table!$G$4:$G$9480=CX$60)*(ELCC_Table!$H$4:$H$9480=CX$61)*ELCC_Table!$I$4:$I$9480))*CX$28/((CX64-CX57)*CX$29)","v":0.21878474647196236},{"$f":"(SUMPRODUCT((ELCC_Table!$C$4:$C$9480=IF($C72=$C$63,CY$63,CY$56))*(ELCC_Table!$D$4:$D$9480=IF($C72=$C$64,CY$64,CY$57))*(ELCC_Table!$E$4:$E$9480=IF($C72=$C$65,CY$65,CY$58))*(ELCC_Table!$F$4:$F$9480=IF($C72=$C$66,CY$66,CY$59))*(ELCC_Table!$G$4:$G$9480=IF($C72=$C$67,CY$67,CY$60))*(ELCC_Table!$H$4:$H$9480=IF($C72=$C$68,CY$68,CY$61))*ELCC_Table!$I$4:$I$9480)-SUMPRODUCT((ELCC_Table!$C$4:$C$9480=CY$56)*(ELCC_Table!$D$4:$D$9480=CY$57)*(ELCC_Table!$E$4:$E$9480=CY$58)*(ELCC_Table!$F$4:$F$9480=CY$59)*(ELCC_Table!$G$4:$G$9480=CY$60)*(ELCC_Table!$H$4:$H$9480=CY$61)*ELCC_Table!$I$4:$I$9480))*CY$28/((CY64-CY57)*CY$29)","v":0.21946890119914686},{"$f":"(SUMPRODUCT((ELCC_Table!$C$4:$C$9480=IF($C72=$C$63,CZ$63,CZ$56))*(ELCC_Table!$D$4:$D$9480=IF($C72=$C$64,CZ$64,CZ$57))*(ELCC_Table!$E$4:$E$9480=IF($C72=$C$65,CZ$65,CZ$58))*(ELCC_Table!$F$4:$F$9480=IF($C72=$C$66,CZ$66,CZ$59))*(ELCC_Table!$G$4:$G$9480=IF($C72=$C$67,CZ$67,CZ$60))*(ELCC_Table!$H$4:$H$9480=IF($C72=$C$68,CZ$68,CZ$61))*ELCC_Table!$I$4:$I$9480)-SUMPRODUCT((ELCC_Table!$C$4:$C$9480=CZ$56)*(ELCC_Table!$D$4:$D$9480=CZ$57)*(ELCC_Table!$E$4:$E$9480=CZ$58)*(ELCC_Table!$F$4:$F$9480=CZ$59)*(ELCC_Table!$G$4:$G$9480=CZ$60)*(ELCC_Table!$H$4:$H$9480=CZ$61)*ELCC_Table!$I$4:$I$9480))*CZ$28/((CZ64-CZ57)*CZ$29)","v":0.21968050541994394},null,{"$f":"(SUMPRODUCT((ELCC_Table!$C$4:$C$9480=IF($C72=$C$63,DB$63,DB$56))*(ELCC_Table!$D$4:$D$9480=IF($C72=$C$64,DB$64,DB$57))*(ELCC_Table!$E$4:$E$9480=IF($C72=$C$65,DB$65,DB$58))*(ELCC_Table!$F$4:$F$9480=IF($C72=$C$66,DB$66,DB$59))*(ELCC_Table!$G$4:$G$9480=IF($C72=$C$67,DB$67,DB$60))*(ELCC_Table!$H$4:$H$9480=IF($C72=$C$68,DB$68,DB$61))*ELCC_Table!$I$4:$I$9480)-SUMPRODUCT((ELCC_Table!$C$4:$C$9480=DB$56)*(ELCC_Table!$D$4:$D$9480=DB$57)*(ELCC_Table!$E$4:$E$9480=DB$58)*(ELCC_Table!$F$4:$F$9480=DB$59)*(ELCC_Table!$G$4:$G$9480=DB$60)*(ELCC_Table!$H$4:$H$9480=DB$61)*ELCC_Table!$I$4:$I$9480))*DB$28/((DB64-DB57)*DB$29)","v":0.22083765058176749},{"$f":"(SUMPRODUCT((ELCC_Table!$C$4:$C$9480=IF($C72=$C$63,DC$63,DC$56))*(ELCC_Table!$D$4:$D$9480=IF($C72=$C$64,DC$64,DC$57))*(ELCC_Table!$E$4:$E$9480=IF($C72=$C$65,DC$65,DC$58))*(ELCC_Table!$F$4:$F$9480=IF($C72=$C$66,DC$66,DC$59))*(ELCC_Table!$G$4:$G$9480=IF($C72=$C$67,DC$67,DC$60))*(ELCC_Table!$H$4:$H$9480=IF($C72=$C$68,DC$68,DC$61))*ELCC_Table!$I$4:$I$9480)-SUMPRODUCT((ELCC_Table!$C$4:$C$9480=DC$56)*(ELCC_Table!$D$4:$D$9480=DC$57)*(ELCC_Table!$E$4:$E$9480=DC$58)*(ELCC_Table!$F$4:$F$9480=DC$59)*(ELCC_Table!$G$4:$G$9480=DC$60)*(ELCC_Table!$H$4:$H$9480=DC$61)*ELCC_Table!$I$4:$I$9480))*DC$28/((DC64-DC57)*DC$29)","v":0.227087088247029},{"$f":"(SUMPRODUCT((ELCC_Table!$C$4:$C$9480=IF($C72=$C$63,DD$63,DD$56))*(ELCC_Table!$D$4:$D$9480=IF($C72=$C$64,DD$64,DD$57))*(ELCC_Table!$E$4:$E$9480=IF($C72=$C$65,DD$65,DD$58))*(ELCC_Table!$F$4:$F$9480=IF($C72=$C$66,DD$66,DD$59))*(ELCC_Table!$G$4:$G$9480=IF($C72=$C$67,DD$67,DD$60))*(ELCC_Table!$H$4:$H$9480=IF($C72=$C$68,DD$68,DD$61))*ELCC_Table!$I$4:$I$9480)-SUMPRODUCT((ELCC_Table!$C$4:$C$9480=DD$56)*(ELCC_Table!$D$4:$D$9480=DD$57)*(ELCC_Table!$E$4:$E$9480=DD$58)*(ELCC_Table!$F$4:$F$9480=DD$59)*(ELCC_Table!$G$4:$G$9480=DD$60)*(ELCC_Table!$H$4:$H$9480=DD$61)*ELCC_Table!$I$4:$I$9480))*DD$28/((DD64-DD57)*DD$29)","v":0.22866438477025533},{"$f":"(SUMPRODUCT((ELCC_Table!$C$4:$C$9480=IF($C72=$C$63,DE$63,DE$56))*(ELCC_Table!$D$4:$D$9480=IF($C72=$C$64,DE$64,DE$57))*(ELCC_Table!$E$4:$E$9480=IF($C72=$C$65,DE$65,DE$58))*(ELCC_Table!$F$4:$F$9480=IF($C72=$C$66,DE$66,DE$59))*(ELCC_Table!$G$4:$G$9480=IF($C72=$C$67,DE$67,DE$60))*(ELCC_Table!$H$4:$H$9480=IF($C72=$C$68,DE$68,DE$61))*ELCC_Table!$I$4:$I$9480)-SUMPRODUCT((ELCC_Table!$C$4:$C$9480=DE$56)*(ELCC_Table!$D$4:$D$9480=DE$57)*(ELCC_Table!$E$4:$E$9480=DE$58)*(ELCC_Table!$F$4:$F$9480=DE$59)*(ELCC_Table!$G$4:$G$9480=DE$60)*(ELCC_Table!$H$4:$H$9480=DE$61)*ELCC_Table!$I$4:$I$9480))*DE$28/((DE64-DE57)*DE$29)","v":0.21694661972275009},{"$f":"(SUMPRODUCT((ELCC_Table!$C$4:$C$9480=IF($C72=$C$63,DF$63,DF$56))*(ELCC_Table!$D$4:$D$9480=IF($C72=$C$64,DF$64,DF$57))*(ELCC_Table!$E$4:$E$9480=IF($C72=$C$65,DF$65,DF$58))*(ELCC_Table!$F$4:$F$9480=IF($C72=$C$66,DF$66,DF$59))*(ELCC_Table!$G$4:$G$9480=IF($C72=$C$67,DF$67,DF$60))*(ELCC_Table!$H$4:$H$9480=IF($C72=$C$68,DF$68,DF$61))*ELCC_Table!$I$4:$I$9480)-SUMPRODUCT((ELCC_Table!$C$4:$C$9480=DF$56)*(ELCC_Table!$D$4:$D$9480=DF$57)*(ELCC_Table!$E$4:$E$9480=DF$58)*(ELCC_Table!$F$4:$F$9480=DF$59)*(ELCC_Table!$G$4:$G$9480=DF$60)*(ELCC_Table!$H$4:$H$9480=DF$61)*ELCC_Table!$I$4:$I$9480))*DF$28/((DF64-DF57)*DF$29)","v":0.21722174812838702},{"$f":"(SUMPRODUCT((ELCC_Table!$C$4:$C$9480=IF($C72=$C$63,DG$63,DG$56))*(ELCC_Table!$D$4:$D$9480=IF($C72=$C$64,DG$64,DG$57))*(ELCC_Table!$E$4:$E$9480=IF($C72=$C$65,DG$65,DG$58))*(ELCC_Table!$F$4:$F$9480=IF($C72=$C$66,DG$66,DG$59))*(ELCC_Table!$G$4:$G$9480=IF($C72=$C$67,DG$67,DG$60))*(ELCC_Table!$H$4:$H$9480=IF($C72=$C$68,DG$68,DG$61))*ELCC_Table!$I$4:$I$9480)-SUMPRODUCT((ELCC_Table!$C$4:$C$9480=DG$56)*(ELCC_Table!$D$4:$D$9480=DG$57)*(ELCC_Table!$E$4:$E$9480=DG$58)*(ELCC_Table!$F$4:$F$9480=DG$59)*(ELCC_Table!$G$4:$G$9480=DG$60)*(ELCC_Table!$H$4:$H$9480=DG$61)*ELCC_Table!$I$4:$I$9480))*DG$28/((DG64-DG57)*DG$29)","v":0.21843392505709999},{"$f":"(SUMPRODUCT((ELCC_Table!$C$4:$C$9480=IF($C72=$C$63,DH$63,DH$56))*(ELCC_Table!$D$4:$D$9480=IF($C72=$C$64,DH$64,DH$57))*(ELCC_Table!$E$4:$E$9480=IF($C72=$C$65,DH$65,DH$58))*(ELCC_Table!$F$4:$F$9480=IF($C72=$C$66,DH$66,DH$59))*(ELCC_Table!$G$4:$G$9480=IF($C72=$C$67,DH$67,DH$60))*(ELCC_Table!$H$4:$H$9480=IF($C72=$C$68,DH$68,DH$61))*ELCC_Table!$I$4:$I$9480)-SUMPRODUCT((ELCC_Table!$C$4:$C$9480=DH$56)*(ELCC_Table!$D$4:$D$9480=DH$57)*(ELCC_Table!$E$4:$E$9480=DH$58)*(ELCC_Table!$F$4:$F$9480=DH$59)*(ELCC_Table!$G$4:$G$9480=DH$60)*(ELCC_Table!$H$4:$H$9480=DH$61)*ELCC_Table!$I$4:$I$9480))*DH$28/((DH64-DH57)*DH$29)","v":0.21926140182776171},{"$f":"(SUMPRODUCT((ELCC_Table!$C$4:$C$9480=IF($C72=$C$63,DI$63,DI$56))*(ELCC_Table!$D$4:$D$9480=IF($C72=$C$64,DI$64,DI$57))*(ELCC_Table!$E$4:$E$9480=IF($C72=$C$65,DI$65,DI$58))*(ELCC_Table!$F$4:$F$9480=IF($C72=$C$66,DI$66,DI$59))*(ELCC_Table!$G$4:$G$9480=IF($C72=$C$67,DI$67,DI$60))*(ELCC_Table!$H$4:$H$9480=IF($C72=$C$68,DI$68,DI$61))*ELCC_Table!$I$4:$I$9480)-SUMPRODUCT((ELCC_Table!$C$4:$C$9480=DI$56)*(ELCC_Table!$D$4:$D$9480=DI$57)*(ELCC_Table!$E$4:$E$9480=DI$58)*(ELCC_Table!$F$4:$F$9480=DI$59)*(ELCC_Table!$G$4:$G$9480=DI$60)*(ELCC_Table!$H$4:$H$9480=DI$61)*ELCC_Table!$I$4:$I$9480))*DI$28/((DI64-DI57)*DI$29)","v":0.2190432664946225},{"$f":"(SUMPRODUCT((ELCC_Table!$C$4:$C$9480=IF($C72=$C$63,DJ$63,DJ$56))*(ELCC_Table!$D$4:$D$9480=IF($C72=$C$64,DJ$64,DJ$57))*(ELCC_Table!$E$4:$E$9480=IF($C72=$C$65,DJ$65,DJ$58))*(ELCC_Table!$F$4:$F$9480=IF($C72=$C$66,DJ$66,DJ$59))*(ELCC_Table!$G$4:$G$9480=IF($C72=$C$67,DJ$67,DJ$60))*(ELCC_Table!$H$4:$H$9480=IF($C72=$C$68,DJ$68,DJ$61))*ELCC_Table!$I$4:$I$9480)-SUMPRODUCT((ELCC_Table!$C$4:$C$9480=DJ$56)*(ELCC_Table!$D$4:$D$9480=DJ$57)*(ELCC_Table!$E$4:$E$9480=DJ$58)*(ELCC_Table!$F$4:$F$9480=DJ$59)*(ELCC_Table!$G$4:$G$9480=DJ$60)*(ELCC_Table!$H$4:$H$9480=DJ$61)*ELCC_Table!$I$4:$I$9480))*DJ$28/((DJ64-DJ57)*DJ$29)","v":0.21897337504545014},{"$f":"(SUMPRODUCT((ELCC_Table!$C$4:$C$9480=IF($C72=$C$63,DK$63,DK$56))*(ELCC_Table!$D$4:$D$9480=IF($C72=$C$64,DK$64,DK$57))*(ELCC_Table!$E$4:$E$9480=IF($C72=$C$65,DK$65,DK$58))*(ELCC_Table!$F$4:$F$9480=IF($C72=$C$66,DK$66,DK$59))*(ELCC_Table!$G$4:$G$9480=IF($C72=$C$67,DK$67,DK$60))*(ELCC_Table!$H$4:$H$9480=IF($C72=$C$68,DK$68,DK$61))*ELCC_Table!$I$4:$I$9480)-SUMPRODUCT((ELCC_Table!$C$4:$C$9480=DK$56)*(ELCC_Table!$D$4:$D$9480=DK$57)*(ELCC_Table!$E$4:$E$9480=DK$58)*(ELCC_Table!$F$4:$F$9480=DK$59)*(ELCC_Table!$G$4:$G$9480=DK$60)*(ELCC_Table!$H$4:$H$9480=DK$61)*ELCC_Table!$I$4:$I$9480))*DK$28/((DK64-DK57)*DK$29)","v":0.21892467765107718},{"$f":"(SUMPRODUCT((ELCC_Table!$C$4:$C$9480=IF($C72=$C$63,DL$63,DL$56))*(ELCC_Table!$D$4:$D$9480=IF($C72=$C$64,DL$64,DL$57))*(ELCC_Table!$E$4:$E$9480=IF($C72=$C$65,DL$65,DL$58))*(ELCC_Table!$F$4:$F$9480=IF($C72=$C$66,DL$66,DL$59))*(ELCC_Table!$G$4:$G$9480=IF($C72=$C$67,DL$67,DL$60))*(ELCC_Table!$H$4:$H$9480=IF($C72=$C$68,DL$68,DL$61))*ELCC_Table!$I$4:$I$9480)-SUMPRODUCT((ELCC_Table!$C$4:$C$9480=DL$56)*(ELCC_Table!$D$4:$D$9480=DL$57)*(ELCC_Table!$E$4:$E$9480=DL$58)*(ELCC_Table!$F$4:$F$9480=DL$59)*(ELCC_Table!$G$4:$G$9480=DL$60)*(ELCC_Table!$H$4:$H$9480=DL$61)*ELCC_Table!$I$4:$I$9480))*DL$28/((DL64-DL57)*DL$29)","v":0.21888909413577751},{"$f":"(SUMPRODUCT((ELCC_Table!$C$4:$C$9480=IF($C72=$C$63,DM$63,DM$56))*(ELCC_Table!$D$4:$D$9480=IF($C72=$C$64,DM$64,DM$57))*(ELCC_Table!$E$4:$E$9480=IF($C72=$C$65,DM$65,DM$58))*(ELCC_Table!$F$4:$F$9480=IF($C72=$C$66,DM$66,DM$59))*(ELCC_Table!$G$4:$G$9480=IF($C72=$C$67,DM$67,DM$60))*(ELCC_Table!$H$4:$H$9480=IF($C72=$C$68,DM$68,DM$61))*ELCC_Table!$I$4:$I$9480)-SUMPRODUCT((ELCC_Table!$C$4:$C$9480=DM$56)*(ELCC_Table!$D$4:$D$9480=DM$57)*(ELCC_Table!$E$4:$E$9480=DM$58)*(ELCC_Table!$F$4:$F$9480=DM$59)*(ELCC_Table!$G$4:$G$9480=DM$60)*(ELCC_Table!$H$4:$H$9480=DM$61)*ELCC_Table!$I$4:$I$9480))*DM$28/((DM64-DM57)*DM$29)","v":0.21888253662153509},{"$f":"(SUMPRODUCT((ELCC_Table!$C$4:$C$9480=IF($C72=$C$63,DN$63,DN$56))*(ELCC_Table!$D$4:$D$9480=IF($C72=$C$64,DN$64,DN$57))*(ELCC_Table!$E$4:$E$9480=IF($C72=$C$65,DN$65,DN$58))*(ELCC_Table!$F$4:$F$9480=IF($C72=$C$66,DN$66,DN$59))*(ELCC_Table!$G$4:$G$9480=IF($C72=$C$67,DN$67,DN$60))*(ELCC_Table!$H$4:$H$9480=IF($C72=$C$68,DN$68,DN$61))*ELCC_Table!$I$4:$I$9480)-SUMPRODUCT((ELCC_Table!$C$4:$C$9480=DN$56)*(ELCC_Table!$D$4:$D$9480=DN$57)*(ELCC_Table!$E$4:$E$9480=DN$58)*(ELCC_Table!$F$4:$F$9480=DN$59)*(ELCC_Table!$G$4:$G$9480=DN$60)*(ELCC_Table!$H$4:$H$9480=DN$61)*ELCC_Table!$I$4:$I$9480))*DN$28/((DN64-DN57)*DN$29)","v":0.21867026747271248},{"$f":"(SUMPRODUCT((ELCC_Table!$C$4:$C$9480=IF($C72=$C$63,DO$63,DO$56))*(ELCC_Table!$D$4:$D$9480=IF($C72=$C$64,DO$64,DO$57))*(ELCC_Table!$E$4:$E$9480=IF($C72=$C$65,DO$65,DO$58))*(ELCC_Table!$F$4:$F$9480=IF($C72=$C$66,DO$66,DO$59))*(ELCC_Table!$G$4:$G$9480=IF($C72=$C$67,DO$67,DO$60))*(ELCC_Table!$H$4:$H$9480=IF($C72=$C$68,DO$68,DO$61))*ELCC_Table!$I$4:$I$9480)-SUMPRODUCT((ELCC_Table!$C$4:$C$9480=DO$56)*(ELCC_Table!$D$4:$D$9480=DO$57)*(ELCC_Table!$E$4:$E$9480=DO$58)*(ELCC_Table!$F$4:$F$9480=DO$59)*(ELCC_Table!$G$4:$G$9480=DO$60)*(ELCC_Table!$H$4:$H$9480=DO$61)*ELCC_Table!$I$4:$I$9480))*DO$28/((DO64-DO57)*DO$29)","v":0.21810449528181905},{"$f":"(SUMPRODUCT((ELCC_Table!$C$4:$C$9480=IF($C72=$C$63,DP$63,DP$56))*(ELCC_Table!$D$4:$D$9480=IF($C72=$C$64,DP$64,DP$57))*(ELCC_Table!$E$4:$E$9480=IF($C72=$C$65,DP$65,DP$58))*(ELCC_Table!$F$4:$F$9480=IF($C72=$C$66,DP$66,DP$59))*(ELCC_Table!$G$4:$G$9480=IF($C72=$C$67,DP$67,DP$60))*(ELCC_Table!$H$4:$H$9480=IF($C72=$C$68,DP$68,DP$61))*ELCC_Table!$I$4:$I$9480)-SUMPRODUCT((ELCC_Table!$C$4:$C$9480=DP$56)*(ELCC_Table!$D$4:$D$9480=DP$57)*(ELCC_Table!$E$4:$E$9480=DP$58)*(ELCC_Table!$F$4:$F$9480=DP$59)*(ELCC_Table!$G$4:$G$9480=DP$60)*(ELCC_Table!$H$4:$H$9480=DP$61)*ELCC_Table!$I$4:$I$9480))*DP$28/((DP64-DP57)*DP$29)","v":0.21778215169684115},{"$f":"(SUMPRODUCT((ELCC_Table!$C$4:$C$9480=IF($C72=$C$63,DQ$63,DQ$56))*(ELCC_Table!$D$4:$D$9480=IF($C72=$C$64,DQ$64,DQ$57))*(ELCC_Table!$E$4:$E$9480=IF($C72=$C$65,DQ$65,DQ$58))*(ELCC_Table!$F$4:$F$9480=IF($C72=$C$66,DQ$66,DQ$59))*(ELCC_Table!$G$4:$G$9480=IF($C72=$C$67,DQ$67,DQ$60))*(ELCC_Table!$H$4:$H$9480=IF($C72=$C$68,DQ$68,DQ$61))*ELCC_Table!$I$4:$I$9480)-SUMPRODUCT((ELCC_Table!$C$4:$C$9480=DQ$56)*(ELCC_Table!$D$4:$D$9480=DQ$57)*(ELCC_Table!$E$4:$E$9480=DQ$58)*(ELCC_Table!$F$4:$F$9480=DQ$59)*(ELCC_Table!$G$4:$G$9480=DQ$60)*(ELCC_Table!$H$4:$H$9480=DQ$61)*ELCC_Table!$I$4:$I$9480))*DQ$28/((DQ64-DQ57)*DQ$29)","v":0.21850596463955083},{"$f":"(SUMPRODUCT((ELCC_Table!$C$4:$C$9480=IF($C72=$C$63,DR$63,DR$56))*(ELCC_Table!$D$4:$D$9480=IF($C72=$C$64,DR$64,DR$57))*(ELCC_Table!$E$4:$E$9480=IF($C72=$C$65,DR$65,DR$58))*(ELCC_Table!$F$4:$F$9480=IF($C72=$C$66,DR$66,DR$59))*(ELCC_Table!$G$4:$G$9480=IF($C72=$C$67,DR$67,DR$60))*(ELCC_Table!$H$4:$H$9480=IF($C72=$C$68,DR$68,DR$61))*ELCC_Table!$I$4:$I$9480)-SUMPRODUCT((ELCC_Table!$C$4:$C$9480=DR$56)*(ELCC_Table!$D$4:$D$9480=DR$57)*(ELCC_Table!$E$4:$E$9480=DR$58)*(ELCC_Table!$F$4:$F$9480=DR$59)*(ELCC_Table!$G$4:$G$9480=DR$60)*(ELCC_Table!$H$4:$H$9480=DR$61)*ELCC_Table!$I$4:$I$9480))*DR$28/((DR64-DR57)*DR$29)","v":0.21921236818084827},{"$f":"(SUMPRODUCT((ELCC_Table!$C$4:$C$9480=IF($C72=$C$63,DS$63,DS$56))*(ELCC_Table!$D$4:$D$9480=IF($C72=$C$64,DS$64,DS$57))*(ELCC_Table!$E$4:$E$9480=IF($C72=$C$65,DS$65,DS$58))*(ELCC_Table!$F$4:$F$9480=IF($C72=$C$66,DS$66,DS$59))*(ELCC_Table!$G$4:$G$9480=IF($C72=$C$67,DS$67,DS$60))*(ELCC_Table!$H$4:$H$9480=IF($C72=$C$68,DS$68,DS$61))*ELCC_Table!$I$4:$I$9480)-SUMPRODUCT((ELCC_Table!$C$4:$C$9480=DS$56)*(ELCC_Table!$D$4:$D$9480=DS$57)*(ELCC_Table!$E$4:$E$9480=DS$58)*(ELCC_Table!$F$4:$F$9480=DS$59)*(ELCC_Table!$G$4:$G$9480=DS$60)*(ELCC_Table!$H$4:$H$9480=DS$61)*ELCC_Table!$I$4:$I$9480))*DS$28/((DS64-DS57)*DS$29)","v":0.21989786011009235},{"$f":"(SUMPRODUCT((ELCC_Table!$C$4:$C$9480=IF($C72=$C$63,DT$63,DT$56))*(ELCC_Table!$D$4:$D$9480=IF($C72=$C$64,DT$64,DT$57))*(ELCC_Table!$E$4:$E$9480=IF($C72=$C$65,DT$65,DT$58))*(ELCC_Table!$F$4:$F$9480=IF($C72=$C$66,DT$66,DT$59))*(ELCC_Table!$G$4:$G$9480=IF($C72=$C$67,DT$67,DT$60))*(ELCC_Table!$H$4:$H$9480=IF($C72=$C$68,DT$68,DT$61))*ELCC_Table!$I$4:$I$9480)-SUMPRODUCT((ELCC_Table!$C$4:$C$9480=DT$56)*(ELCC_Table!$D$4:$D$9480=DT$57)*(ELCC_Table!$E$4:$E$9480=DT$58)*(ELCC_Table!$F$4:$F$9480=DT$59)*(ELCC_Table!$G$4:$G$9480=DT$60)*(ELCC_Table!$H$4:$H$9480=DT$61)*ELCC_Table!$I$4:$I$9480))*DT$28/((DT64-DT57)*DT$29)","v":0.22055815628811837}]
[null,null,"Wind - Coastal","MW/GWh",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(SUMPRODUCT((ELCC_Table!$C$4:$C$9480=IF($C75=$C$63,Z$63,Z$56))*(ELCC_Table!$D$4:$D$9480=IF($C75=$C$64,Z$64,Z$57))*(ELCC_Table!$E$4:$E$9480=IF($C75=$C$65,Z$65,Z$58))*(ELCC_Table!$F$4:$F$9480=IF($C75=$C$66,Z$66,Z$59))*(ELCC_Table!$G$4:$G$9480=IF($C75=$C$67,Z$67,Z$60))*(ELCC_Table!$H$4:$H$9480=IF($C75=$C$68,Z$68,Z$61))*ELCC_Table!$I$4:$I$9480)-SUMPRODUCT((ELCC_Table!$C$4:$C$9480=Z$56)*(ELCC_Table!$D$4:$D$9480=Z$57)*(ELCC_Table!$E$4:$E$9480=Z$58)*(ELCC_Table!$F$4:$F$9480=Z$59)*(ELCC_Table!$G$4:$G$9480=Z$60)*(ELCC_Table!$H$4:$H$9480=Z$61)*ELCC_Table!$I$4:$I$9480))*Z$28/((Z67-Z60)*Z$29)","v":8.1495676351162435E-2},{"$f":"(SUMPRODUCT((ELCC_Table!$C$4:$C$9480=IF($C75=$C$63,AA$63,AA$56))*(ELCC_Table!$D$4:$D$9480=IF($C75=$C$64,AA$64,AA$57))*(ELCC_Table!$E$4:$E$9480=IF($C75=$C$65,AA$65,AA$58))*(ELCC_Table!$F$4:$F$9480=IF($C75=$C$66,AA$66,AA$59))*(ELCC_Table!$G$4:$G$9480=IF($C75=$C$67,AA$67,AA$60))*(ELCC_Table!$H$4:$H$9480=IF($C75=$C$68,AA$68,AA$61))*ELCC_Table!$I$4:$I$9480)-SUMPRODUCT((ELCC_Table!$C$4:$C$9480=AA$56)*(ELCC_Table!$D$4:$D$9480=AA$57)*(ELCC_Table!$E$4:$E$9480=AA$58)*(ELCC_Table!$F$4:$F$9480=AA$59)*(ELCC_Table!$G$4:$G$9480=AA$60)*(ELCC_Table!$H$4:$H$9480=AA$61)*ELCC_Table!$I$4:$I$9480))*AA$28/((AA67-AA60)*AA$29)","v":8.3801905148666964E-2},{"$f":"(SUMPRODUCT((ELCC_Table!$C$4:$C$9480=IF($C75=$C$63,AB$63,AB$56))*(ELCC_Table!$D$4:$D$9480=IF($C75=$C$64,AB$64,AB$57))*(ELCC_Table!$E$4:$E$9480=IF($C75=$C$65,AB$65,AB$58))*(ELCC_Table!$F$4:$F$9480=IF($C75=$C$66,AB$66,AB$59))*(ELCC_Table!$G$4:$G$9480=IF($C75=$C$67,AB$67,AB$60))*(ELCC_Table!$H$4:$H$9480=IF($C75=$C$68,AB$68,AB$61))*ELCC_Table!$I$4:$I$9480)-SUMPRODUCT((ELCC_Table!$C$4:$C$9480=AB$56)*(ELCC_Table!$D$4:$D$9480=AB$57)*(ELCC_Table!$E$4:$E$9480=AB$58)*(ELCC_Table!$F$4:$F$9480=AB$59)*(ELCC_Table!$G$4:$G$9480=AB$60)*(ELCC_Table!$H$4:$H$9480=AB$61)*ELCC_Table!$I$4:$I$9480))*AB$28/((AB67-AB60)*AB$29)","v":9.0797748167547931E-2},{"$f":"(SUMPRODUCT((ELCC_Table!$C$4:$C$9480=IF($C75=$C$63,AC$63,AC$56))*(ELCC_Table!$D$4:$D$9480=IF($C75=$C$64,AC$64,AC$57))*(ELCC_Table!$E$4:$E$9480=IF($C75=$C$65,AC$65,AC$58))*(ELCC_Table!$F$4:$F$9480=IF($C75=$C$66,AC$66,AC$59))*(ELCC_Table!$G$4:$G$9480=IF($C75=$C$67,AC$67,AC$60))*(ELCC_Table!$H$4:$H$9480=IF($C75=$C$68,AC$68,AC$61))*ELCC_Table!$I$4:$I$9480)-SUMPRODUCT((ELCC_Table!$C$4:$C$9480=AC$56)*(ELCC_Table!$D$4:$D$9480=AC$57)*(ELCC_Table!$E$4:$E$9480=AC$58)*(ELCC_Table!$F$4:$F$9480=AC$59)*(ELCC_Table!$G$4:$G$9480=AC$60)*(ELCC_Table!$H$4:$H$9480=AC$61)*ELCC_Table!$I$4:$I$9480))*AC$28/((AC67-AC60)*AC$29)","v":8.878676879201923E-2},{"$f":"(SUMPRODUCT((ELCC_Table!$C$4:$C$9480=IF($C75=$C$63,AD$63,AD$56))*(ELCC_Table!$D$4:$D$9480=IF($C75=$C$64,AD$64,AD$57))*(ELCC_Table!$E$4:$E$9480=IF($C75=$C$65,AD$65,AD$58))*(ELCC_Table!$F$4:$F$9480=IF($C75=$C$66,AD$66,AD$59))*(ELCC_Table!$G$4:$G$9480=IF($C75=$C$67,AD$67,AD$60))*(ELCC_Table!$H$4:$H$9480=IF($C75=$C$68,AD$68,AD$61))*ELCC_Table!$I$4:$I$9480)-SUMPRODUCT((ELCC_Table!$C$4:$C$9480=AD$56)*(ELCC_Table!$D$4:$D$9480=AD$57)*(ELCC_Table!$E$4:$E$9480=AD$58)*(ELCC_Table!$F$4:$F$9480=AD$59)*(ELCC_Table!$G$4:$G$9480=AD$60)*(ELCC_Table!$H$4:$H$9480=AD$61)*ELCC_Table!$I$4:$I$9480))*AD$28/((AD67-AD60)*AD$29)","v":8.8899366822680514E-2},{"$f":"(SUMPRODUCT((ELCC_Table!$C$4:$C$9480=IF($C75=$C$63,AE$63,AE$56))*(ELCC_Table!$D$4:$D$9480=IF($C75=$C$64,AE$64,AE$57))*(ELCC_Table!$E$4:$E$9480=IF($C75=$C$65,AE$65,AE$58))*(ELCC_Table!$F$4:$F$9480=IF($C75=$C$66,AE$66,AE$59))*(ELCC_Table!$G$4:$G$9480=IF($C75=$C$67,AE$67,AE$60))*(ELCC_Table!$H$4:$H$9480=IF($C75=$C$68,AE$68,AE$61))*ELCC_Table!$I$4:$I$9480)-SUMPRODUCT((ELCC_Table!$C$4:$C$9480=AE$56)*(ELCC_Table!$D$4:$D$9480=AE$57)*(ELCC_Table!$E$4:$E$9480=AE$58)*(ELCC_Table!$F$4:$F$9480=AE$59)*(ELCC_Table!$G$4:$G$9480=AE$60)*(ELCC_Table!$H$4:$H$9480=AE$61)*ELCC_Table!$I$4:$I$9480))*AE$28/((AE67-AE60)*AE$29)","v":8.9395457855775198E-2},{"$f":"(SUMPRODUCT((ELCC_Table!$C$4:$C$9480=IF($C75=$C$63,AF$63,AF$56))*(ELCC_Table!$D$4:$D$9480=IF($C75=$C$64,AF$64,AF$57))*(ELCC_Table!$E$4:$E$9480=IF($C75=$C$65,AF$65,AF$58))*(ELCC_Table!$F$4:$F$9480=IF($C75=$C$66,AF$66,AF$59))*(ELCC_Table!$G$4:$G$9480=IF($C75=$C$67,AF$67,AF$60))*(ELCC_Table!$H$4:$H$9480=IF($C75=$C$68,AF$68,AF$61))*ELCC_Table!$I$4:$I$9480)-SUMPRODUCT((ELCC_Table!$C$4:$C$9480=AF$56)*(ELCC_Table!$D$4:$D$9480=AF$57)*(ELCC_Table!$E$4:$E$9480=AF$58)*(ELCC_Table!$F$4:$F$9480=AF$59)*(ELCC_Table!$G$4:$G$9480=AF$60)*(ELCC_Table!$H$4:$H$9480=AF$61)*ELCC_Table!$I$4:$I$9480))*AF$28/((AF67-AF60)*AF$29)","v":9.2479212173846803E-2},{"$f":"(SUMPRODUCT((ELCC_Table!$C$4:$C$9480=IF($C75=$C$63,AG$63,AG$56))*(ELCC_Table!$D$4:$D$9480=IF($C75=$C$64,AG$64,AG$57))*(ELCC_Table!$E$4:$E$9480=IF($C75=$C$65,AG$65,AG$58))*(ELCC_Table!$F$4:$F$9480=IF($C75=$C$66,AG$66,AG$59))*(ELCC_Table!$G$4:$G$9480=IF($C75=$C$67,AG$67,AG$60))*(ELCC_Table!$H$4:$H$9480=IF($C75=$C$68,AG$68,AG$61))*ELCC_Table!$I$4:$I$9480)-SUMPRODUCT((ELCC_Table!$C$4:$C$9480=AG$56)*(ELCC_Table!$D$4:$D$9480=AG$57)*(ELCC_Table!$E$4:$E$9480=AG$58)*(ELCC_Table!$F$4:$F$9480=AG$59)*(ELCC_Table!$G$4:$G$9480=AG$60)*(ELCC_Table!$H$4:$H$9480=AG$61)*ELCC_Table!$I$4:$I$9480))*AG$28/((AG67-AG60)*AG$29)","v":9.2387207910497995E-2},{"$f":"(SUMPRODUCT((ELCC_Table!$C$4:$C$9480=IF($C75=$C$63,AH$63,AH$56))*(ELCC_Table!$D$4:$D$9480=IF($C75=$C$64,AH$64,AH$57))*(ELCC_Table!$E$4:$E$9480=IF($C75=$C$65,AH$65,AH$58))*(ELCC_Table!$F$4:$F$9480=IF($C75=$C$66,AH$66,AH$59))*(ELCC_Table!$G$4:$G$9480=IF($C75=$C$67,AH$67,AH$60))*(ELCC_Table!$H$4:$H$9480=IF($C75=$C$68,AH$68,AH$61))*ELCC_Table!$I$4:$I$9480)-SUMPRODUCT((ELCC_Table!$C$4:$C$9480=AH$56)*(ELCC_Table!$D$4:$D$9480=AH$57)*(ELCC_Table!$E$4:$E$9480=AH$58)*(ELCC_Table!$F$4:$F$9480=AH$59)*(ELCC_Table!$G$4:$G$9480=AH$60)*(ELCC_Table!$H$4:$H$9480=AH$61)*ELCC_Table!$I$4:$I$9480))*AH$28/((AH67-AH60)*AH$29)","v":9.4844819854651208E-2},{"$f":"(SUMPRODUCT((ELCC_Table!$C$4:$C$9480=IF($C75=$C$63,AI$63,AI$56))*(ELCC_Table!$D$4:$D$9480=IF($C75=$C$64,AI$64,AI$57))*(ELCC_Table!$E$4:$E$9480=IF($C75=$C$65,AI$65,AI$58))*(ELCC_Table!$F$4:$F$9480=IF($C75=$C$66,AI$66,AI$59))*(ELCC_Table!$G$4:$G$9480=IF($C75=$C$67,AI$67,AI$60))*(ELCC_Table!$H$4:$H$9480=IF($C75=$C$68,AI$68,AI$61))*ELCC_Table!$I$4:$I$9480)-SUMPRODUCT((ELCC_Table!$C$4:$C$9480=AI$56)*(ELCC_Table!$D$4:$D$9480=AI$57)*(ELCC_Table!$E$4:$E$9480=AI$58)*(ELCC_Table!$F$4:$F$9480=AI$59)*(ELCC_Table!$G$4:$G$9480=AI$60)*(ELCC_Table!$H$4:$H$9480=AI$61)*ELCC_Table!$I$4:$I$9480))*AI$28/((AI67-AI60)*AI$29)","v":9.8070133480031588E-2},{"$f":"(SUMPRODUCT((ELCC_Table!$C$4:$C$9480=IF($C75=$C$63,AJ$63,AJ$56))*(ELCC_Table!$D$4:$D$9480=IF($C75=$C$64,AJ$64,AJ$57))*(ELCC_Table!$E$4:$E$9480=IF($C75=$C$65,AJ$65,AJ$58))*(ELCC_Table!$F$4:$F$9480=IF($C75=$C$66,AJ$66,AJ$59))*(ELCC_Table!$G$4:$G$9480=IF($C75=$C$67,AJ$67,AJ$60))*(ELCC_Table!$H$4:$H$9480=IF($C75=$C$68,AJ$68,AJ$61))*ELCC_Table!$I$4:$I$9480)-SUMPRODUCT((ELCC_Table!$C$4:$C$9480=AJ$56)*(ELCC_Table!$D$4:$D$9480=AJ$57)*(ELCC_Table!$E$4:$E$9480=AJ$58)*(ELCC_Table!$F$4:$F$9480=AJ$59)*(ELCC_Table!$G$4:$G$9480=AJ$60)*(ELCC_Table!$H$4:$H$9480=AJ$61)*ELCC_Table!$I$4:$I$9480))*AJ$28/((AJ67-AJ60)*AJ$29)","v":0.10325640145916563},{"$f":"(SUMPRODUCT((ELCC_Table!$C$4:$C$9480=IF($C75=$C$63,AK$63,AK$56))*(ELCC_Table!$D$4:$D$9480=IF($C75=$C$64,AK$64,AK$57))*(ELCC_Table!$E$4:$E$9480=IF($C75=$C$65,AK$65,AK$58))*(ELCC_Table!$F$4:$F$9480=IF($C75=$C$66,AK$66,AK$59))*(ELCC_Table!$G$4:$G$9480=IF($C75=$C$67,AK$67,AK$60))*(ELCC_Table!$H$4:$H$9480=IF($C75=$C$68,AK$68,AK$61))*ELCC_Table!$I$4:$I$9480)-SUMPRODUCT((ELCC_Table!$C$4:$C$9480=AK$56)*(ELCC_Table!$D$4:$D$9480=AK$57)*(ELCC_Table!$E$4:$E$9480=AK$58)*(ELCC_Table!$F$4:$F$9480=AK$59)*(ELCC_Table!$G$4:$G$9480=AK$60)*(ELCC_Table!$H$4:$H$9480=AK$61)*ELCC_Table!$I$4:$I$9480))*AK$28/((AK67-AK60)*AK$29)","v":0.10325330808749326},{"$f":"(SUMPRODUCT((ELCC_Table!$C$4:$C$9480=IF($C75=$C$63,AL$63,AL$56))*(ELCC_Table!$D$4:$D$9480=IF($C75=$C$64,AL$64,AL$57))*(ELCC_Table!$E$4:$E$9480=IF($C75=$C$65,AL$65,AL$58))*(ELCC_Table!$F$4:$F$9480=IF($C75=$C$66,AL$66,AL$59))*(ELCC_Table!$G$4:$G$9480=IF($C75=$C$67,AL$67,AL$60))*(ELCC_Table!$H$4:$H$9480=IF($C75=$C$68,AL$68,AL$61))*ELCC_Table!$I$4:$I$9480)-SUMPRODUCT((ELCC_Table!$C$4:$C$9480=AL$56)*(ELCC_Table!$D$4:$D$9480=AL$57)*(ELCC_Table!$E$4:$E$9480=AL$58)*(ELCC_Table!$F$4:$F$9480=AL$59)*(ELCC_Table!$G$4:$G$9480=AL$60)*(ELCC_Table!$H$4:$H$9480=AL$61)*ELCC_Table!$I$4:$I$9480))*AL$28/((AL67-AL60)*AL$29)","v":0.10315317450827241},{"$f":"(SUMPRODUCT((ELCC_Table!$C$4:$C$9480=IF($C75=$C$63,AM$63,AM$56))*(ELCC_Table!$D$4:$D$9480=IF($C75=$C$64,AM$64,AM$57))*(ELCC_Table!$E$4:$E$9480=IF($C75=$C$65,AM$65,AM$58))*(ELCC_Table!$F$4:$F$9480=IF($C75=$C$66,AM$66,AM$59))*(ELCC_Table!$G$4:$G$9480=IF($C75=$C$67,AM$67,AM$60))*(ELCC_Table!$H$4:$H$9480=IF($C75=$C$68,AM$68,AM$61))*ELCC_Table!$I$4:$I$9480)-SUMPRODUCT((ELCC_Table!$C$4:$C$9480=AM$56)*(ELCC_Table!$D$4:$D$9480=AM$57)*(ELCC_Table!$E$4:$E$9480=AM$58)*(ELCC_Table!$F$4:$F$9480=AM$59)*(ELCC_Table!$G$4:$G$9480=AM$60)*(ELCC_Table!$H$4:$H$9480=AM$61)*ELCC_Table!$I$4:$I$9480))*AM$28/((AM67-AM60)*AM$29)","v":0.10288628318274531},{"$f":"(SUMPRODUCT((ELCC_Table!$C$4:$C$9480=IF($C75=$C$63,AN$63,AN$56))*(ELCC_Table!$D$4:$D$9480=IF($C75=$C$64,AN$64,AN$57))*(ELCC_Table!$E$4:$E$9480=IF($C75=$C$65,AN$65,AN$58))*(ELCC_Table!$F$4:$F$9480=IF($C75=$C$66,AN$66,AN$59))*(ELCC_Table!$G$4:$G$9480=IF($C75=$C$67,AN$67,AN$60))*(ELCC_Table!$H$4:$H$9480=IF($C75=$C$68,AN$68,AN$61))*ELCC_Table!$I$4:$I$9480)-SUMPRODUCT((ELCC_Table!$C$4:$C$9480=AN$56)*(ELCC_Table!$D$4:$D$9480=AN$57)*(ELCC_Table!$E$4:$E$9480=AN$58)*(ELCC_Table!$F$4:$F$9480=AN$59)*(ELCC_Table!$G$4:$G$9480=AN$60)*(ELCC_Table!$H$4:$H$9480=AN$61)*ELCC_Table!$I$4:$I$9480))*AN$28/((AN67-AN60)*AN$29)","v":0.10273422426564996},{"$f":"(SUMPRODUCT((ELCC_Table!$C$4:$C$9480=IF($C75=$C$63,AO$63,AO$56))*(ELCC_Table!$D$4:$D$9480=IF($C75=$C$64,AO$64,AO$57))*(ELCC_Table!$E$4:$E$9480=IF($C75=$C$65,AO$65,AO$58))*(ELCC_Table!$F$4:$F$9480=IF($C75=$C$66,AO$66,AO$59))*(ELCC_Table!$G$4:$G$9480=IF($C75=$C$67,AO$67,AO$60))*(ELCC_Table!$H$4:$H$9480=IF($C75=$C$68,AO$68,AO$61))*ELCC_Table!$I$4:$I$9480)-SUMPRODUCT((ELCC_Table!$C$4:$C$9480=AO$56)*(ELCC_Table!$D$4:$D$9480=AO$57)*(ELCC_Table!$E$4:$E$9480=AO$58)*(ELCC_Table!$F$4:$F$9480=AO$59)*(ELCC_Table!$G$4:$G$9480=AO$60)*(ELCC_Table!$H$4:$H$9480=AO$61)*ELCC_Table!$I$4:$I$9480))*AO$28/((AO67-AO60)*AO$29)","v":0.10538754667919573},{"$f":"(SUMPRODUCT((ELCC_Table!$C$4:$C$9480=IF($C75=$C$63,AP$63,AP$56))*(ELCC_Table!$D$4:$D$9480=IF($C75=$C$64,AP$64,AP$57))*(ELCC_Table!$E$4:$E$9480=IF($C75=$C$65,AP$65,AP$58))*(ELCC_Table!$F$4:$F$9480=IF($C75=$C$66,AP$66,AP$59))*(ELCC_Table!$G$4:$G$9480=IF($C75=$C$67,AP$67,AP$60))*(ELCC_Table!$H$4:$H$9480=IF($C75=$C$68,AP$68,AP$61))*ELCC_Table!$I$4:$I$9480)-SUMPRODUCT((ELCC_Table!$C$4:$C$9480=AP$56)*(ELCC_Table!$D$4:$D$9480=AP$57)*(ELCC_Table!$E$4:$E$9480=AP$58)*(ELCC_Table!$F$4:$F$9480=AP$59)*(ELCC_Table!$G$4:$G$9480=AP$60)*(ELCC_Table!$H$4:$H$9480=AP$61)*ELCC_Table!$I$4:$I$9480))*AP$28/((AP67-AP60)*AP$29)","v":0.10572825196065401},{"$f":"(SUMPRODUCT((ELCC_Table!$C$4:$C$9480=IF($C75=$C$63,AQ$63,AQ$56))*(ELCC_Table!$D$4:$D$9480=IF($C75=$C$64,AQ$64,AQ$57))*(ELCC_Table!$E$4:$E$9480=IF($C75=$C$65,AQ$65,AQ$58))*(ELCC_Table!$F$4:$F$9480=IF($C75=$C$66,AQ$66,AQ$59))*(ELCC_Table!$G$4:$G$9480=IF($C75=$C$67,AQ$67,AQ$60))*(ELCC_Table!$H$4:$H$9480=IF($C75=$C$68,AQ$68,AQ$61))*ELCC_Table!$I$4:$I$9480)-SUMPRODUCT((ELCC_Table!$C$4:$C$9480=AQ$56)*(ELCC_Table!$D$4:$D$9480=AQ$57)*(ELCC_Table!$E$4:$E$9480=AQ$58)*(ELCC_Table!$F$4:$F$9480=AQ$59)*(ELCC_Table!$G$4:$G$9480=AQ$60)*(ELCC_Table!$H$4:$H$9480=AQ$61)*ELCC_Table!$I$4:$I$9480))*AQ$28/((AQ67-AQ60)*AQ$29)","v":0.1060588713687356},{"$f":"(SUMPRODUCT((ELCC_Table!$C$4:$C$9480=IF($C75=$C$63,AR$63,AR$56))*(ELCC_Table!$D$4:$D$9480=IF($C75=$C$64,AR$64,AR$57))*(ELCC_Table!$E$4:$E$9480=IF($C75=$C$65,AR$65,AR$58))*(ELCC_Table!$F$4:$F$9480=IF($C75=$C$66,AR$66,AR$59))*(ELCC_Table!$G$4:$G$9480=IF($C75=$C$67,AR$67,AR$60))*(ELCC_Table!$H$4:$H$9480=IF($C75=$C$68,AR$68,AR$61))*ELCC_Table!$I$4:$I$9480)-SUMPRODUCT((ELCC_Table!$C$4:$C$9480=AR$56)*(ELCC_Table!$D$4:$D$9480=AR$57)*(ELCC_Table!$E$4:$E$9480=AR$58)*(ELCC_Table!$F$4:$F$9480=AR$59)*(ELCC_Table!$G$4:$G$9480=AR$60)*(ELCC_Table!$H$4:$H$9480=AR$61)*ELCC_Table!$I$4:$I$9480))*AR$28/((AR67-AR60)*AR$29)","v":0.1080754293792454},null,{"$f":"(SUMPRODUCT((ELCC_Table!$C$4:$C$9480=IF($C75=$C$63,AT$63,AT$56))*(ELCC_Table!$D$4:$D$9480=IF($C75=$C$64,AT$64,AT$57))*(ELCC_Table!$E$4:$E$9480=IF($C75=$C$65,AT$65,AT$58))*(ELCC_Table!$F$4:$F$9480=IF($C75=$C$66,AT$66,AT$59))*(ELCC_Table!$G$4:$G$9480=IF($C75=$C$67,AT$67,AT$60))*(ELCC_Table!$H$4:$H$9480=IF($C75=$C$68,AT$68,AT$61))*ELCC_Table!$I$4:$I$9480)-SUMPRODUCT((ELCC_Table!$C$4:$C$9480=AT$56)*(ELCC_Table!$D$4:$D$9480=AT$57)*(ELCC_Table!$E$4:$E$9480=AT$58)*(ELCC_Table!$F$4:$F$9480=AT$59)*(ELCC_Table!$G$4:$G$9480=AT$60)*(ELCC_Table!$H$4:$H$9480=AT$61)*ELCC_Table!$I$4:$I$9480))*AT$28/((AT67-AT60)*AT$29)","v":8.1495676351162435E-2},{"$f":"(SUMPRODUCT((ELCC_Table!$C$4:$C$9480=IF($C75=$C$63,AU$63,AU$56))*(ELCC_Table!$D$4:$D$9480=IF($C75=$C$64,AU$64,AU$57))*(ELCC_Table!$E$4:$E$9480=IF($C75=$C$65,AU$65,AU$58))*(ELCC_Table!$F$4:$F$9480=IF($C75=$C$66,AU$66,AU$59))*(ELCC_Table!$G$4:$G$9480=IF($C75=$C$67,AU$67,AU$60))*(ELCC_Table!$H$4:$H$9480=IF($C75=$C$68,AU$68,AU$61))*ELCC_Table!$I$4:$I$9480)-SUMPRODUCT((ELCC_Table!$C$4:$C$9480=AU$56)*(ELCC_Table!$D$4:$D$9480=AU$57)*(ELCC_Table!$E$4:$E$9480=AU$58)*(ELCC_Table!$F$4:$F$9480=AU$59)*(ELCC_Table!$G$4:$G$9480=AU$60)*(ELCC_Table!$H$4:$H$9480=AU$61)*ELCC_Table!$I$4:$I$9480))*AU$28/((AU67-AU60)*AU$29)","v":8.1617571821557419E-2},{"$f":"(SUMPRODUCT((ELCC_Table!$C$4:$C$9480=IF($C75=$C$63,AV$63,AV$56))*(ELCC_Table!$D$4:$D$9480=IF($C75=$C$64,AV$64,AV$57))*(ELCC_Table!$E$4:$E$9480=IF($C75=$C$65,AV$65,AV$58))*(ELCC_Table!$F$4:$F$9480=IF($C75=$C$66,AV$66,AV$59))*(ELCC_Table!$G$4:$G$9480=IF($C75=$C$67,AV$67,AV$60))*(ELCC_Table!$H$4:$H$9480=IF($C75=$C$68,AV$68,AV$61))*ELCC_Table!$I$4:$I$9480)-SUMPRODUCT((ELCC_Table!$C$4:$C$9480=AV$56)*(ELCC_Table!$D$4:$D$9480=AV$57)*(ELCC_Table!$E$4:$E$9480=AV$58)*(ELCC_Table!$F$4:$F$9480=AV$59)*(ELCC_Table!$G$4:$G$9480=AV$60)*(ELCC_Table!$H$4:$H$9480=AV$61)*ELCC_Table!$I$4:$I$9480))*AV$28/((AV67-AV60)*AV$29)","v":8.4383974585776261E-2},{"$f":"(SUMPRODUCT((ELCC_Table!$C$4:$C$9480=IF($C75=$C$63,AW$63,AW$56))*(ELCC_Table!$D$4:$D$9480=IF($C75=$C$64,AW$64,AW$57))*(ELCC_Table!$E$4:$E$9480=IF($C75=$C$65,AW$65,AW$58))*(ELCC_Table!$F$4:$F$9480=IF($C75=$C$66,AW$66,AW$59))*(ELCC_Table!$G$4:$G$9480=IF($C75=$C$67,AW$67,AW$60))*(ELCC_Table!$H$4:$H$9480=IF($C75=$C$68,AW$68,AW$61))*ELCC_Table!$I$4:$I$9480)-SUMPRODUCT((ELCC_Table!$C$4:$C$9480=AW$56)*(ELCC_Table!$D$4:$D$9480=AW$57)*(ELCC_Table!$E$4:$E$9480=AW$58)*(ELCC_Table!$F$4:$F$9480=AW$59)*(ELCC_Table!$G$4:$G$9480=AW$60)*(ELCC_Table!$H$4:$H$9480=AW$61)*ELCC_Table!$I$4:$I$9480))*AW$28/((AW67-AW60)*AW$29)","v":8.3731983614740768E-2},{"$f":"(SUMPRODUCT((ELCC_Table!$C$4:$C$9480=IF($C75=$C$63,AX$63,AX$56))*(ELCC_Table!$D$4:$D$9480=IF($C75=$C$64,AX$64,AX$57))*(ELCC_Table!$E$4:$E$9480=IF($C75=$C$65,AX$65,AX$58))*(ELCC_Table!$F$4:$F$9480=IF($C75=$C$66,AX$66,AX$59))*(ELCC_Table!$G$4:$G$9480=IF($C75=$C$67,AX$67,AX$60))*(ELCC_Table!$H$4:$H$9480=IF($C75=$C$68,AX$68,AX$61))*ELCC_Table!$I$4:$I$9480)-SUMPRODUCT((ELCC_Table!$C$4:$C$9480=AX$56)*(ELCC_Table!$D$4:$D$9480=AX$57)*(ELCC_Table!$E$4:$E$9480=AX$58)*(ELCC_Table!$F$4:$F$9480=AX$59)*(ELCC_Table!$G$4:$G$9480=AX$60)*(ELCC_Table!$H$4:$H$9480=AX$61)*ELCC_Table!$I$4:$I$9480))*AX$28/((AX67-AX60)*AX$29)","v":8.625412130923768E-2},{"$f":"(SUMPRODUCT((ELCC_Table!$C$4:$C$9480=IF($C75=$C$63,AY$63,AY$56))*(ELCC_Table!$D$4:$D$9480=IF($C75=$C$64,AY$64,AY$57))*(ELCC_Table!$E$4:$E$9480=IF($C75=$C$65,AY$65,AY$58))*(ELCC_Table!$F$4:$F$9480=IF($C75=$C$66,AY$66,AY$59))*(ELCC_Table!$G$4:$G$9480=IF($C75=$C$67,AY$67,AY$60))*(ELCC_Table!$H$4:$H$9480=IF($C75=$C$68,AY$68,AY$61))*ELCC_Table!$I$4:$I$9480)-SUMPRODUCT((ELCC_Table!$C$4:$C$9480=AY$56)*(ELCC_Table!$D$4:$D$9480=AY$57)*(ELCC_Table!$E$4:$E$9480=AY$58)*(ELCC_Table!$F$4:$F$9480=AY$59)*(ELCC_Table!$G$4:$G$9480=AY$60)*(ELCC_Table!$H$4:$H$9480=AY$61)*ELCC_Table!$I$4:$I$9480))*AY$28/((AY67-AY60)*AY$29)","v":8.9395457855775198E-2},{"$f":"(SUMPRODUCT((ELCC_Table!$C$4:$C$9480=IF($C75=$C$63,AZ$63,AZ$56))*(ELCC_Table!$D$4:$D$9480=IF($C75=$C$64,AZ$64,AZ$57))*(ELCC_Table!$E$4:$E$9480=IF($C75=$C$65,AZ$65,AZ$58))*(ELCC_Table!$F$4:$F$9480=IF($C75=$C$66,AZ$66,AZ$59))*(ELCC_Table!$G$4:$G$9480=IF($C75=$C$67,AZ$67,AZ$60))*(ELCC_Table!$H$4:$H$9480=IF($C75=$C$68,AZ$68,AZ$61))*ELCC_Table!$I$4:$I$9480)-SUMPRODUCT((ELCC_Table!$C$4:$C$9480=AZ$56)*(ELCC_Table!$D$4:$D$9480=AZ$57)*(ELCC_Table!$E$4:$E$9480=AZ$58)*(ELCC_Table!$F$4:$F$9480=AZ$59)*(ELCC_Table!$G$4:$G$9480=AZ$60)*(ELCC_Table!$H$4:$H$9480=AZ$61)*ELCC_Table!$I$4:$I$9480))*AZ$28/((AZ67-AZ60)*AZ$29)","v":9.2479212173846803E-2},{"$f":"(SUMPRODUCT((ELCC_Table!$C$4:$C$9480=IF($C75=$C$63,BA$63,BA$56))*(ELCC_Table!$D$4:$D$9480=IF($C75=$C$64,BA$64,BA$57))*(ELCC_Table!$E$4:$E$9480=IF($C75=$C$65,BA$65,BA$58))*(ELCC_Table!$F$4:$F$9480=IF($C75=$C$66,BA$66,BA$59))*(ELCC_Table!$G$4:$G$9480=IF($C75=$C$67,BA$67,BA$60))*(ELCC_Table!$H$4:$H$9480=IF($C75=$C$68,BA$68,BA$61))*ELCC_Table!$I$4:$I$9480)-SUMPRODUCT((ELCC_Table!$C$4:$C$9480=BA$56)*(ELCC_Table!$D$4:$D$9480=BA$57)*(ELCC_Table!$E$4:$E$9480=BA$58)*(ELCC_Table!$F$4:$F$9480=BA$59)*(ELCC_Table!$G$4:$G$9480=BA$60)*(ELCC_Table!$H$4:$H$9480=BA$61)*ELCC_Table!$I$4:$I$9480))*BA$28/((BA67-BA60)*BA$29)","v":8.8271265337692265E-2},{"$f":"(SUMPRODUCT((ELCC_Table!$C$4:$C$9480=IF($C75=$C$63,BB$63,BB$56))*(ELCC_Table!$D$4:$D$9480=IF($C75=$C$64,BB$64,BB$57))*(ELCC_Table!$E$4:$E$9480=IF($C75=$C$65,BB$65,BB$58))*(ELCC_Table!$F$4:$F$9480=IF($C75=$C$66,BB$66,BB$59))*(ELCC_Table!$G$4:$G$9480=IF($C75=$C$67,BB$67,BB$60))*(ELCC_Table!$H$4:$H$9480=IF($C75=$C$68,BB$68,BB$61))*ELCC_Table!$I$4:$I$9480)-SUMPRODUCT((ELCC_Table!$C$4:$C$9480=BB$56)*(ELCC_Table!$D$4:$D$9480=BB$57)*(ELCC_Table!$E$4:$E$9480=BB$58)*(ELCC_Table!$F$4:$F$9480=BB$59)*(ELCC_Table!$G$4:$G$9480=BB$60)*(ELCC_Table!$H$4:$H$9480=BB$61)*ELCC_Table!$I$4:$I$9480))*BB$28/((BB67-BB60)*BB$29)","v":9.0501395432975459E-2},{"$f":"(SUMPRODUCT((ELCC_Table!$C$4:$C$9480=IF($C75=$C$63,BC$63,BC$56))*(ELCC_Table!$D$4:$D$9480=IF($C75=$C$64,BC$64,BC$57))*(ELCC_Table!$E$4:$E$9480=IF($C75=$C$65,BC$65,BC$58))*(ELCC_Table!$F$4:$F$9480=IF($C75=$C$66,BC$66,BC$59))*(ELCC_Table!$G$4:$G$9480=IF($C75=$C$67,BC$67,BC$60))*(ELCC_Table!$H$4:$H$9480=IF($C75=$C$68,BC$68,BC$61))*ELCC_Table!$I$4:$I$9480)-SUMPRODUCT((ELCC_Table!$C$4:$C$9480=BC$56)*(ELCC_Table!$D$4:$D$9480=BC$57)*(ELCC_Table!$E$4:$E$9480=BC$58)*(ELCC_Table!$F$4:$F$9480=BC$59)*(ELCC_Table!$G$4:$G$9480=BC$60)*(ELCC_Table!$H$4:$H$9480=BC$61)*ELCC_Table!$I$4:$I$9480))*BC$28/((BC67-BC60)*BC$29)","v":9.5042681605651838E-2},{"$f":"(SUMPRODUCT((ELCC_Table!$C$4:$C$9480=IF($C75=$C$63,BD$63,BD$56))*(ELCC_Table!$D$4:$D$9480=IF($C75=$C$64,BD$64,BD$57))*(ELCC_Table!$E$4:$E$9480=IF($C75=$C$65,BD$65,BD$58))*(ELCC_Table!$F$4:$F$9480=IF($C75=$C$66,BD$66,BD$59))*(ELCC_Table!$G$4:$G$9480=IF($C75=$C$67,BD$67,BD$60))*(ELCC_Table!$H$4:$H$9480=IF($C75=$C$68,BD$68,BD$61))*ELCC_Table!$I$4:$I$9480)-SUMPRODUCT((ELCC_Table!$C$4:$C$9480=BD$56)*(ELCC_Table!$D$4:$D$9480=BD$57)*(ELCC_Table!$E$4:$E$9480=BD$58)*(ELCC_Table!$F$4:$F$9480=BD$59)*(ELCC_Table!$G$4:$G$9480=BD$60)*(ELCC_Table!$H$4:$H$9480=BD$61)*ELCC_Table!$I$4:$I$9480))*BD$28/((BD67-BD60)*BD$29)","v":9.7865090239921418E-2},{"$f":"(SUMPRODUCT((ELCC_Table!$C$4:$C$9480=IF($C75=$C$63,BE$63,BE$56))*(ELCC_Table!$D$4:$D$9480=IF($C75=$C$64,BE$64,BE$57))*(ELCC_Table!$E$4:$E$9480=IF($C75=$C$65,BE$65,BE$58))*(ELCC_Table!$F$4:$F$9480=IF($C75=$C$66,BE$66,BE$59))*(ELCC_Table!$G$4:$G$9480=IF($C75=$C$67,BE$67,BE$60))*(ELCC_Table!$H$4:$H$9480=IF($C75=$C$68,BE$68,BE$61))*ELCC_Table!$I$4:$I$9480)-SUMPRODUCT((ELCC_Table!$C$4:$C$9480=BE$56)*(ELCC_Table!$D$4:$D$9480=BE$57)*(ELCC_Table!$E$4:$E$9480=BE$58)*(ELCC_Table!$F$4:$F$9480=BE$59)*(ELCC_Table!$G$4:$G$9480=BE$60)*(ELCC_Table!$H$4:$H$9480=BE$61)*ELCC_Table!$I$4:$I$9480))*BE$28/((BE67-BE60)*BE$29)","v":0.10275265278256941},{"$f":"(SUMPRODUCT((ELCC_Table!$C$4:$C$9480=IF($C75=$C$63,BF$63,BF$56))*(ELCC_Table!$D$4:$D$9480=IF($C75=$C$64,BF$64,BF$57))*(ELCC_Table!$E$4:$E$9480=IF($C75=$C$65,BF$65,BF$58))*(ELCC_Table!$F$4:$F$9480=IF($C75=$C$66,BF$66,BF$59))*(ELCC_Table!$G$4:$G$9480=IF($C75=$C$67,BF$67,BF$60))*(ELCC_Table!$H$4:$H$9480=IF($C75=$C$68,BF$68,BF$61))*ELCC_Table!$I$4:$I$9480)-SUMPRODUCT((ELCC_Table!$C$4:$C$9480=BF$56)*(ELCC_Table!$D$4:$D$9480=BF$57)*(ELCC_Table!$E$4:$E$9480=BF$58)*(ELCC_Table!$F$4:$F$9480=BF$59)*(ELCC_Table!$G$4:$G$9480=BF$60)*(ELCC_Table!$H$4:$H$9480=BF$61)*ELCC_Table!$I$4:$I$9480))*BF$28/((BF67-BF60)*BF$29)","v":0.10265300473169207},{"$f":"(SUMPRODUCT((ELCC_Table!$C$4:$C$9480=IF($C75=$C$63,BG$63,BG$56))*(ELCC_Table!$D$4:$D$9480=IF($C75=$C$64,BG$64,BG$57))*(ELCC_Table!$E$4:$E$9480=IF($C75=$C$65,BG$65,BG$58))*(ELCC_Table!$F$4:$F$9480=IF($C75=$C$66,BG$66,BG$59))*(ELCC_Table!$G$4:$G$9480=IF($C75=$C$67,BG$67,BG$60))*(ELCC_Table!$H$4:$H$9480=IF($C75=$C$68,BG$68,BG$61))*ELCC_Table!$I$4:$I$9480)-SUMPRODUCT((ELCC_Table!$C$4:$C$9480=BG$56)*(ELCC_Table!$D$4:$D$9480=BG$57)*(ELCC_Table!$E$4:$E$9480=BG$58)*(ELCC_Table!$F$4:$F$9480=BG$59)*(ELCC_Table!$G$4:$G$9480=BG$60)*(ELCC_Table!$H$4:$H$9480=BG$61)*ELCC_Table!$I$4:$I$9480))*BG$28/((BG67-BG60)*BG$29)","v":9.9919056830962374E-2},{"$f":"(SUMPRODUCT((ELCC_Table!$C$4:$C$9480=IF($C75=$C$63,BH$63,BH$56))*(ELCC_Table!$D$4:$D$9480=IF($C75=$C$64,BH$64,BH$57))*(ELCC_Table!$E$4:$E$9480=IF($C75=$C$65,BH$65,BH$58))*(ELCC_Table!$F$4:$F$9480=IF($C75=$C$66,BH$66,BH$59))*(ELCC_Table!$G$4:$G$9480=IF($C75=$C$67,BH$67,BH$60))*(ELCC_Table!$H$4:$H$9480=IF($C75=$C$68,BH$68,BH$61))*ELCC_Table!$I$4:$I$9480)-SUMPRODUCT((ELCC_Table!$C$4:$C$9480=BH$56)*(ELCC_Table!$D$4:$D$9480=BH$57)*(ELCC_Table!$E$4:$E$9480=BH$58)*(ELCC_Table!$F$4:$F$9480=BH$59)*(ELCC_Table!$G$4:$G$9480=BH$60)*(ELCC_Table!$H$4:$H$9480=BH$61)*ELCC_Table!$I$4:$I$9480))*BH$28/((BH67-BH60)*BH$29)","v":9.9771383272263411E-2},{"$f":"(SUMPRODUCT((ELCC_Table!$C$4:$C$9480=IF($C75=$C$63,BI$63,BI$56))*(ELCC_Table!$D$4:$D$9480=IF($C75=$C$64,BI$64,BI$57))*(ELCC_Table!$E$4:$E$9480=IF($C75=$C$65,BI$65,BI$58))*(ELCC_Table!$F$4:$F$9480=IF($C75=$C$66,BI$66,BI$59))*(ELCC_Table!$G$4:$G$9480=IF($C75=$C$67,BI$67,BI$60))*(ELCC_Table!$H$4:$H$9480=IF($C75=$C$68,BI$68,BI$61))*ELCC_Table!$I$4:$I$9480)-SUMPRODUCT((ELCC_Table!$C$4:$C$9480=BI$56)*(ELCC_Table!$D$4:$D$9480=BI$57)*(ELCC_Table!$E$4:$E$9480=BI$58)*(ELCC_Table!$F$4:$F$9480=BI$59)*(ELCC_Table!$G$4:$G$9480=BI$60)*(ELCC_Table!$H$4:$H$9480=BI$61)*ELCC_Table!$I$4:$I$9480))*BI$28/((BI67-BI60)*BI$29)","v":0.1025758740833195},{"$f":"(SUMPRODUCT((ELCC_Table!$C$4:$C$9480=IF($C75=$C$63,BJ$63,BJ$56))*(ELCC_Table!$D$4:$D$9480=IF($C75=$C$64,BJ$64,BJ$57))*(ELCC_Table!$E$4:$E$9480=IF($C75=$C$65,BJ$65,BJ$58))*(ELCC_Table!$F$4:$F$9480=IF($C75=$C$66,BJ$66,BJ$59))*(ELCC_Table!$G$4:$G$9480=IF($C75=$C$67,BJ$67,BJ$60))*(ELCC_Table!$H$4:$H$9480=IF($C75=$C$68,BJ$68,BJ$61))*ELCC_Table!$I$4:$I$9480)-SUMPRODUCT((ELCC_Table!$C$4:$C$9480=BJ$56)*(ELCC_Table!$D$4:$D$9480=BJ$57)*(ELCC_Table!$E$4:$E$9480=BJ$58)*(ELCC_Table!$F$4:$F$9480=BJ$59)*(ELCC_Table!$G$4:$G$9480=BJ$60)*(ELCC_Table!$H$4:$H$9480=BJ$61)*ELCC_Table!$I$4:$I$9480))*BJ$28/((BJ67-BJ60)*BJ$29)","v":9.7230253347959775E-2},{"$f":"(SUMPRODUCT((ELCC_Table!$C$4:$C$9480=IF($C75=$C$63,BK$63,BK$56))*(ELCC_Table!$D$4:$D$9480=IF($C75=$C$64,BK$64,BK$57))*(ELCC_Table!$E$4:$E$9480=IF($C75=$C$65,BK$65,BK$58))*(ELCC_Table!$F$4:$F$9480=IF($C75=$C$66,BK$66,BK$59))*(ELCC_Table!$G$4:$G$9480=IF($C75=$C$67,BK$67,BK$60))*(ELCC_Table!$H$4:$H$9480=IF($C75=$C$68,BK$68,BK$61))*ELCC_Table!$I$4:$I$9480)-SUMPRODUCT((ELCC_Table!$C$4:$C$9480=BK$56)*(ELCC_Table!$D$4:$D$9480=BK$57)*(ELCC_Table!$E$4:$E$9480=BK$58)*(ELCC_Table!$F$4:$F$9480=BK$59)*(ELCC_Table!$G$4:$G$9480=BK$60)*(ELCC_Table!$H$4:$H$9480=BK$61)*ELCC_Table!$I$4:$I$9480))*BK$28/((BK67-BK60)*BK$29)","v":9.7534298938550715E-2},{"$f":"(SUMPRODUCT((ELCC_Table!$C$4:$C$9480=IF($C75=$C$63,BL$63,BL$56))*(ELCC_Table!$D$4:$D$9480=IF($C75=$C$64,BL$64,BL$57))*(ELCC_Table!$E$4:$E$9480=IF($C75=$C$65,BL$65,BL$58))*(ELCC_Table!$F$4:$F$9480=IF($C75=$C$66,BL$66,BL$59))*(ELCC_Table!$G$4:$G$9480=IF($C75=$C$67,BL$67,BL$60))*(ELCC_Table!$H$4:$H$9480=IF($C75=$C$68,BL$68,BL$61))*ELCC_Table!$I$4:$I$9480)-SUMPRODUCT((ELCC_Table!$C$4:$C$9480=BL$56)*(ELCC_Table!$D$4:$D$9480=BL$57)*(ELCC_Table!$E$4:$E$9480=BL$58)*(ELCC_Table!$F$4:$F$9480=BL$59)*(ELCC_Table!$G$4:$G$9480=BL$60)*(ELCC_Table!$H$4:$H$9480=BL$61)*ELCC_Table!$I$4:$I$9480))*BL$28/((BL67-BL60)*BL$29)","v":0.10004563454353915},null,{"$f":"(SUMPRODUCT((ELCC_Table!$C$4:$C$9480=IF($C75=$C$63,BN$63,BN$56))*(ELCC_Table!$D$4:$D$9480=IF($C75=$C$64,BN$64,BN$57))*(ELCC_Table!$E$4:$E$9480=IF($C75=$C$65,BN$65,BN$58))*(ELCC_Table!$F$4:$F$9480=IF($C75=$C$66,BN$66,BN$59))*(ELCC_Table!$G$4:$G$9480=IF($C75=$C$67,BN$67,BN$60))*(ELCC_Table!$H$4:$H$9480=IF($C75=$C$68,BN$68,BN$61))*ELCC_Table!$I$4:$I$9480)-SUMPRODUCT((ELCC_Table!$C$4:$C$9480=BN$56)*(ELCC_Table!$D$4:$D$9480=BN$57)*(ELCC_Table!$E$4:$E$9480=BN$58)*(ELCC_Table!$F$4:$F$9480=BN$59)*(ELCC_Table!$G$4:$G$9480=BN$60)*(ELCC_Table!$H$4:$H$9480=BN$61)*ELCC_Table!$I$4:$I$9480))*BN$28/((BN67-BN60)*BN$29)","v":8.1495676351162435E-2},{"$f":"(SUMPRODUCT((ELCC_Table!$C$4:$C$9480=IF($C75=$C$63,BO$63,BO$56))*(ELCC_Table!$D$4:$D$9480=IF($C75=$C$64,BO$64,BO$57))*(ELCC_Table!$E$4:$E$9480=IF($C75=$C$65,BO$65,BO$58))*(ELCC_Table!$F$4:$F$9480=IF($C75=$C$66,BO$66,BO$59))*(ELCC_Table!$G$4:$G$9480=IF($C75=$C$67,BO$67,BO$60))*(ELCC_Table!$H$4:$H$9480=IF($C75=$C$68,BO$68,BO$61))*ELCC_Table!$I$4:$I$9480)-SUMPRODUCT((ELCC_Table!$C$4:$C$9480=BO$56)*(ELCC_Table!$D$4:$D$9480=BO$57)*(ELCC_Table!$E$4:$E$9480=BO$58)*(ELCC_Table!$F$4:$F$9480=BO$59)*(ELCC_Table!$G$4:$G$9480=BO$60)*(ELCC_Table!$H$4:$H$9480=BO$61)*ELCC_Table!$I$4:$I$9480))*BO$28/((BO67-BO60)*BO$29)","v":8.3801905148666964E-2},{"$f":"(SUMPRODUCT((ELCC_Table!$C$4:$C$9480=IF($C75=$C$63,BP$63,BP$56))*(ELCC_Table!$D$4:$D$9480=IF($C75=$C$64,BP$64,BP$57))*(ELCC_Table!$E$4:$E$9480=IF($C75=$C$65,BP$65,BP$58))*(ELCC_Table!$F$4:$F$9480=IF($C75=$C$66,BP$66,BP$59))*(ELCC_Table!$G$4:$G$9480=IF($C75=$C$67,BP$67,BP$60))*(ELCC_Table!$H$4:$H$9480=IF($C75=$C$68,BP$68,BP$61))*ELCC_Table!$I$4:$I$9480)-SUMPRODUCT((ELCC_Table!$C$4:$C$9480=BP$56)*(ELCC_Table!$D$4:$D$9480=BP$57)*(ELCC_Table!$E$4:$E$9480=BP$58)*(ELCC_Table!$F$4:$F$9480=BP$59)*(ELCC_Table!$G$4:$G$9480=BP$60)*(ELCC_Table!$H$4:$H$9480=BP$61)*ELCC_Table!$I$4:$I$9480))*BP$28/((BP67-BP60)*BP$29)","v":8.4383974585776261E-2},{"$f":"(SUMPRODUCT((ELCC_Table!$C$4:$C$9480=IF($C75=$C$63,BQ$63,BQ$56))*(ELCC_Table!$D$4:$D$9480=IF($C75=$C$64,BQ$64,BQ$57))*(ELCC_Table!$E$4:$E$9480=IF($C75=$C$65,BQ$65,BQ$58))*(ELCC_Table!$F$4:$F$9480=IF($C75=$C$66,BQ$66,BQ$59))*(ELCC_Table!$G$4:$G$9480=IF($C75=$C$67,BQ$67,BQ$60))*(ELCC_Table!$H$4:$H$9480=IF($C75=$C$68,BQ$68,BQ$61))*ELCC_Table!$I$4:$I$9480)-SUMPRODUCT((ELCC_Table!$C$4:$C$9480=BQ$56)*(ELCC_Table!$D$4:$D$9480=BQ$57)*(ELCC_Table!$E$4:$E$9480=BQ$58)*(ELCC_Table!$F$4:$F$9480=BQ$59)*(ELCC_Table!$G$4:$G$9480=BQ$60)*(ELCC_Table!$H$4:$H$9480=BQ$61)*ELCC_Table!$I$4:$I$9480))*BQ$28/((BQ67-BQ60)*BQ$29)","v":8.2238622025338243E-2},{"$f":"(SUMPRODUCT((ELCC_Table!$C$4:$C$9480=IF($C75=$C$63,BR$63,BR$56))*(ELCC_Table!$D$4:$D$9480=IF($C75=$C$64,BR$64,BR$57))*(ELCC_Table!$E$4:$E$9480=IF($C75=$C$65,BR$65,BR$58))*(ELCC_Table!$F$4:$F$9480=IF($C75=$C$66,BR$66,BR$59))*(ELCC_Table!$G$4:$G$9480=IF($C75=$C$67,BR$67,BR$60))*(ELCC_Table!$H$4:$H$9480=IF($C75=$C$68,BR$68,BR$61))*ELCC_Table!$I$4:$I$9480)-SUMPRODUCT((ELCC_Table!$C$4:$C$9480=BR$56)*(ELCC_Table!$D$4:$D$9480=BR$57)*(ELCC_Table!$E$4:$E$9480=BR$58)*(ELCC_Table!$F$4:$F$9480=BR$59)*(ELCC_Table!$G$4:$G$9480=BR$60)*(ELCC_Table!$H$4:$H$9480=BR$61)*ELCC_Table!$I$4:$I$9480))*BR$28/((BR67-BR60)*BR$29)","v":8.2342915795799027E-2},{"$f":"(SUMPRODUCT((ELCC_Table!$C$4:$C$9480=IF($C75=$C$63,BS$63,BS$56))*(ELCC_Table!$D$4:$D$9480=IF($C75=$C$64,BS$64,BS$57))*(ELCC_Table!$E$4:$E$9480=IF($C75=$C$65,BS$65,BS$58))*(ELCC_Table!$F$4:$F$9480=IF($C75=$C$66,BS$66,BS$59))*(ELCC_Table!$G$4:$G$9480=IF($C75=$C$67,BS$67,BS$60))*(ELCC_Table!$H$4:$H$9480=IF($C75=$C$68,BS$68,BS$61))*ELCC_Table!$I$4:$I$9480)-SUMPRODUCT((ELCC_Table!$C$4:$C$9480=BS$56)*(ELCC_Table!$D$4:$D$9480=BS$57)*(ELCC_Table!$E$4:$E$9480=BS$58)*(ELCC_Table!$F$4:$F$9480=BS$59)*(ELCC_Table!$G$4:$G$9480=BS$60)*(ELCC_Table!$H$4:$H$9480=BS$61)*ELCC_Table!$I$4:$I$9480))*BS$28/((BS67-BS60)*BS$29)","v":8.2802419430359736E-2},{"$f":"(SUMPRODUCT((ELCC_Table!$C$4:$C$9480=IF($C75=$C$63,BT$63,BT$56))*(ELCC_Table!$D$4:$D$9480=IF($C75=$C$64,BT$64,BT$57))*(ELCC_Table!$E$4:$E$9480=IF($C75=$C$65,BT$65,BT$58))*(ELCC_Table!$F$4:$F$9480=IF($C75=$C$66,BT$66,BT$59))*(ELCC_Table!$G$4:$G$9480=IF($C75=$C$67,BT$67,BT$60))*(ELCC_Table!$H$4:$H$9480=IF($C75=$C$68,BT$68,BT$61))*ELCC_Table!$I$4:$I$9480)-SUMPRODUCT((ELCC_Table!$C$4:$C$9480=BT$56)*(ELCC_Table!$D$4:$D$9480=BT$57)*(ELCC_Table!$E$4:$E$9480=BT$58)*(ELCC_Table!$F$4:$F$9480=BT$59)*(ELCC_Table!$G$4:$G$9480=BT$60)*(ELCC_Table!$H$4:$H$9480=BT$61)*ELCC_Table!$I$4:$I$9480))*BT$28/((BT67-BT60)*BT$29)","v":8.3116093593451845E-2},{"$f":"(SUMPRODUCT((ELCC_Table!$C$4:$C$9480=IF($C75=$C$63,BU$63,BU$56))*(ELCC_Table!$D$4:$D$9480=IF($C75=$C$64,BU$64,BU$57))*(ELCC_Table!$E$4:$E$9480=IF($C75=$C$65,BU$65,BU$58))*(ELCC_Table!$F$4:$F$9480=IF($C75=$C$66,BU$66,BU$59))*(ELCC_Table!$G$4:$G$9480=IF($C75=$C$67,BU$67,BU$60))*(ELCC_Table!$H$4:$H$9480=IF($C75=$C$68,BU$68,BU$61))*ELCC_Table!$I$4:$I$9480)-SUMPRODUCT((ELCC_Table!$C$4:$C$9480=BU$56)*(ELCC_Table!$D$4:$D$9480=BU$57)*(ELCC_Table!$E$4:$E$9480=BU$58)*(ELCC_Table!$F$4:$F$9480=BU$59)*(ELCC_Table!$G$4:$G$9480=BU$60)*(ELCC_Table!$H$4:$H$9480=BU$61)*ELCC_Table!$I$4:$I$9480))*BU$28/((BU67-BU60)*BU$29)","v":8.3033404362177682E-2},{"$f":"(SUMPRODUCT((ELCC_Table!$C$4:$C$9480=IF($C75=$C$63,BV$63,BV$56))*(ELCC_Table!$D$4:$D$9480=IF($C75=$C$64,BV$64,BV$57))*(ELCC_Table!$E$4:$E$9480=IF($C75=$C$65,BV$65,BV$58))*(ELCC_Table!$F$4:$F$9480=IF($C75=$C$66,BV$66,BV$59))*(ELCC_Table!$G$4:$G$9480=IF($C75=$C$67,BV$67,BV$60))*(ELCC_Table!$H$4:$H$9480=IF($C75=$C$68,BV$68,BV$61))*ELCC_Table!$I$4:$I$9480)-SUMPRODUCT((ELCC_Table!$C$4:$C$9480=BV$56)*(ELCC_Table!$D$4:$D$9480=BV$57)*(ELCC_Table!$E$4:$E$9480=BV$58)*(ELCC_Table!$F$4:$F$9480=BV$59)*(ELCC_Table!$G$4:$G$9480=BV$60)*(ELCC_Table!$H$4:$H$9480=BV$61)*ELCC_Table!$I$4:$I$9480))*BV$28/((BV67-BV60)*BV$29)","v":8.3006910395695813E-2},{"$f":"(SUMPRODUCT((ELCC_Table!$C$4:$C$9480=IF($C75=$C$63,BW$63,BW$56))*(ELCC_Table!$D$4:$D$9480=IF($C75=$C$64,BW$64,BW$57))*(ELCC_Table!$E$4:$E$9480=IF($C75=$C$65,BW$65,BW$58))*(ELCC_Table!$F$4:$F$9480=IF($C75=$C$66,BW$66,BW$59))*(ELCC_Table!$G$4:$G$9480=IF($C75=$C$67,BW$67,BW$60))*(ELCC_Table!$H$4:$H$9480=IF($C75=$C$68,BW$68,BW$61))*ELCC_Table!$I$4:$I$9480)-SUMPRODUCT((ELCC_Table!$C$4:$C$9480=BW$56)*(ELCC_Table!$D$4:$D$9480=BW$57)*(ELCC_Table!$E$4:$E$9480=BW$58)*(ELCC_Table!$F$4:$F$9480=BW$59)*(ELCC_Table!$G$4:$G$9480=BW$60)*(ELCC_Table!$H$4:$H$9480=BW$61)*ELCC_Table!$I$4:$I$9480))*BW$28/((BW67-BW60)*BW$29)","v":8.2988450524716595E-2},{"$f":"(SUMPRODUCT((ELCC_Table!$C$4:$C$9480=IF($C75=$C$63,BX$63,BX$56))*(ELCC_Table!$D$4:$D$9480=IF($C75=$C$64,BX$64,BX$57))*(ELCC_Table!$E$4:$E$9480=IF($C75=$C$65,BX$65,BX$58))*(ELCC_Table!$F$4:$F$9480=IF($C75=$C$66,BX$66,BX$59))*(ELCC_Table!$G$4:$G$9480=IF($C75=$C$67,BX$67,BX$60))*(ELCC_Table!$H$4:$H$9480=IF($C75=$C$68,BX$68,BX$61))*ELCC_Table!$I$4:$I$9480)-SUMPRODUCT((ELCC_Table!$C$4:$C$9480=BX$56)*(ELCC_Table!$D$4:$D$9480=BX$57)*(ELCC_Table!$E$4:$E$9480=BX$58)*(ELCC_Table!$F$4:$F$9480=BX$59)*(ELCC_Table!$G$4:$G$9480=BX$60)*(ELCC_Table!$H$4:$H$9480=BX$61)*ELCC_Table!$I$4:$I$9480))*BX$28/((BX67-BX60)*BX$29)","v":8.2974961772189368E-2},{"$f":"(SUMPRODUCT((ELCC_Table!$C$4:$C$9480=IF($C75=$C$63,BY$63,BY$56))*(ELCC_Table!$D$4:$D$9480=IF($C75=$C$64,BY$64,BY$57))*(ELCC_Table!$E$4:$E$9480=IF($C75=$C$65,BY$65,BY$58))*(ELCC_Table!$F$4:$F$9480=IF($C75=$C$66,BY$66,BY$59))*(ELCC_Table!$G$4:$G$9480=IF($C75=$C$67,BY$67,BY$60))*(ELCC_Table!$H$4:$H$9480=IF($C75=$C$68,BY$68,BY$61))*ELCC_Table!$I$4:$I$9480)-SUMPRODUCT((ELCC_Table!$C$4:$C$9480=BY$56)*(ELCC_Table!$D$4:$D$9480=BY$57)*(ELCC_Table!$E$4:$E$9480=BY$58)*(ELCC_Table!$F$4:$F$9480=BY$59)*(ELCC_Table!$G$4:$G$9480=BY$60)*(ELCC_Table!$H$4:$H$9480=BY$61)*ELCC_Table!$I$4:$I$9480))*BY$28/((BY67-BY60)*BY$29)","v":8.2972475995107903E-2},{"$f":"(SUMPRODUCT((ELCC_Table!$C$4:$C$9480=IF($C75=$C$63,BZ$63,BZ$56))*(ELCC_Table!$D$4:$D$9480=IF($C75=$C$64,BZ$64,BZ$57))*(ELCC_Table!$E$4:$E$9480=IF($C75=$C$65,BZ$65,BZ$58))*(ELCC_Table!$F$4:$F$9480=IF($C75=$C$66,BZ$66,BZ$59))*(ELCC_Table!$G$4:$G$9480=IF($C75=$C$67,BZ$67,BZ$60))*(ELCC_Table!$H$4:$H$9480=IF($C75=$C$68,BZ$68,BZ$61))*ELCC_Table!$I$4:$I$9480)-SUMPRODUCT((ELCC_Table!$C$4:$C$9480=BZ$56)*(ELCC_Table!$D$4:$D$9480=BZ$57)*(ELCC_Table!$E$4:$E$9480=BZ$58)*(ELCC_Table!$F$4:$F$9480=BZ$59)*(ELCC_Table!$G$4:$G$9480=BZ$60)*(ELCC_Table!$H$4:$H$9480=BZ$61)*ELCC_Table!$I$4:$I$9480))*BZ$28/((BZ67-BZ60)*BZ$29)","v":8.6829297433731384E-2},{"$f":"(SUMPRODUCT((ELCC_Table!$C$4:$C$9480=IF($C75=$C$63,CA$63,CA$56))*(ELCC_Table!$D$4:$D$9480=IF($C75=$C$64,CA$64,CA$57))*(ELCC_Table!$E$4:$E$9480=IF($C75=$C$65,CA$65,CA$58))*(ELCC_Table!$F$4:$F$9480=IF($C75=$C$66,CA$66,CA$59))*(ELCC_Table!$G$4:$G$9480=IF($C75=$C$67,CA$67,CA$60))*(ELCC_Table!$H$4:$H$9480=IF($C75=$C$68,CA$68,CA$61))*ELCC_Table!$I$4:$I$9480)-SUMPRODUCT((ELCC_Table!$C$4:$C$9480=CA$56)*(ELCC_Table!$D$4:$D$9480=CA$57)*(ELCC_Table!$E$4:$E$9480=CA$58)*(ELCC_Table!$F$4:$F$9480=CA$59)*(ELCC_Table!$G$4:$G$9480=CA$60)*(ELCC_Table!$H$4:$H$9480=CA$61)*ELCC_Table!$I$4:$I$9480))*CA$28/((CA67-CA60)*CA$29)","v":8.6604641368640364E-2},{"$f":"(SUMPRODUCT((ELCC_Table!$C$4:$C$9480=IF($C75=$C$63,CB$63,CB$56))*(ELCC_Table!$D$4:$D$9480=IF($C75=$C$64,CB$64,CB$57))*(ELCC_Table!$E$4:$E$9480=IF($C75=$C$65,CB$65,CB$58))*(ELCC_Table!$F$4:$F$9480=IF($C75=$C$66,CB$66,CB$59))*(ELCC_Table!$G$4:$G$9480=IF($C75=$C$67,CB$67,CB$60))*(ELCC_Table!$H$4:$H$9480=IF($C75=$C$68,CB$68,CB$61))*ELCC_Table!$I$4:$I$9480)-SUMPRODUCT((ELCC_Table!$C$4:$C$9480=CB$56)*(ELCC_Table!$D$4:$D$9480=CB$57)*(ELCC_Table!$E$4:$E$9480=CB$58)*(ELCC_Table!$F$4:$F$9480=CB$59)*(ELCC_Table!$G$4:$G$9480=CB$60)*(ELCC_Table!$H$4:$H$9480=CB$61)*ELCC_Table!$I$4:$I$9480))*CB$28/((CB67-CB60)*CB$29)","v":8.6476645608908664E-2},{"$f":"(SUMPRODUCT((ELCC_Table!$C$4:$C$9480=IF($C75=$C$63,CC$63,CC$56))*(ELCC_Table!$D$4:$D$9480=IF($C75=$C$64,CC$64,CC$57))*(ELCC_Table!$E$4:$E$9480=IF($C75=$C$65,CC$65,CC$58))*(ELCC_Table!$F$4:$F$9480=IF($C75=$C$66,CC$66,CC$59))*(ELCC_Table!$G$4:$G$9480=IF($C75=$C$67,CC$67,CC$60))*(ELCC_Table!$H$4:$H$9480=IF($C75=$C$68,CC$68,CC$61))*ELCC_Table!$I$4:$I$9480)-SUMPRODUCT((ELCC_Table!$C$4:$C$9480=CC$56)*(ELCC_Table!$D$4:$D$9480=CC$57)*(ELCC_Table!$E$4:$E$9480=CC$58)*(ELCC_Table!$F$4:$F$9480=CC$59)*(ELCC_Table!$G$4:$G$9480=CC$60)*(ELCC_Table!$H$4:$H$9480=CC$61)*ELCC_Table!$I$4:$I$9480))*CC$28/((CC67-CC60)*CC$29)","v":8.676405628442159E-2},{"$f":"(SUMPRODUCT((ELCC_Table!$C$4:$C$9480=IF($C75=$C$63,CD$63,CD$56))*(ELCC_Table!$D$4:$D$9480=IF($C75=$C$64,CD$64,CD$57))*(ELCC_Table!$E$4:$E$9480=IF($C75=$C$65,CD$65,CD$58))*(ELCC_Table!$F$4:$F$9480=IF($C75=$C$66,CD$66,CD$59))*(ELCC_Table!$G$4:$G$9480=IF($C75=$C$67,CD$67,CD$60))*(ELCC_Table!$H$4:$H$9480=IF($C75=$C$68,CD$68,CD$61))*ELCC_Table!$I$4:$I$9480)-SUMPRODUCT((ELCC_Table!$C$4:$C$9480=CD$56)*(ELCC_Table!$D$4:$D$9480=CD$57)*(ELCC_Table!$E$4:$E$9480=CD$58)*(ELCC_Table!$F$4:$F$9480=CD$59)*(ELCC_Table!$G$4:$G$9480=CD$60)*(ELCC_Table!$H$4:$H$9480=CD$61)*ELCC_Table!$I$4:$I$9480))*CD$28/((CD67-CD60)*CD$29)","v":8.7044554058099077E-2},{"$f":"(SUMPRODUCT((ELCC_Table!$C$4:$C$9480=IF($C75=$C$63,CE$63,CE$56))*(ELCC_Table!$D$4:$D$9480=IF($C75=$C$64,CE$64,CE$57))*(ELCC_Table!$E$4:$E$9480=IF($C75=$C$65,CE$65,CE$58))*(ELCC_Table!$F$4:$F$9480=IF($C75=$C$66,CE$66,CE$59))*(ELCC_Table!$G$4:$G$9480=IF($C75=$C$67,CE$67,CE$60))*(ELCC_Table!$H$4:$H$9480=IF($C75=$C$68,CE$68,CE$61))*ELCC_Table!$I$4:$I$9480)-SUMPRODUCT((ELCC_Table!$C$4:$C$9480=CE$56)*(ELCC_Table!$D$4:$D$9480=CE$57)*(ELCC_Table!$E$4:$E$9480=CE$58)*(ELCC_Table!$F$4:$F$9480=CE$59)*(ELCC_Table!$G$4:$G$9480=CE$60)*(ELCC_Table!$H$4:$H$9480=CE$61)*ELCC_Table!$I$4:$I$9480))*CE$28/((CE67-CE60)*CE$29)","v":8.7316748276822412E-2},{"$f":"(SUMPRODUCT((ELCC_Table!$C$4:$C$9480=IF($C75=$C$63,CF$63,CF$56))*(ELCC_Table!$D$4:$D$9480=IF($C75=$C$64,CF$64,CF$57))*(ELCC_Table!$E$4:$E$9480=IF($C75=$C$65,CF$65,CF$58))*(ELCC_Table!$F$4:$F$9480=IF($C75=$C$66,CF$66,CF$59))*(ELCC_Table!$G$4:$G$9480=IF($C75=$C$67,CF$67,CF$60))*(ELCC_Table!$H$4:$H$9480=IF($C75=$C$68,CF$68,CF$61))*ELCC_Table!$I$4:$I$9480)-SUMPRODUCT((ELCC_Table!$C$4:$C$9480=CF$56)*(ELCC_Table!$D$4:$D$9480=CF$57)*(ELCC_Table!$E$4:$E$9480=CF$58)*(ELCC_Table!$F$4:$F$9480=CF$59)*(ELCC_Table!$G$4:$G$9480=CF$60)*(ELCC_Table!$H$4:$H$9480=CF$61)*ELCC_Table!$I$4:$I$9480))*CF$28/((CF67-CF60)*CF$29)","v":8.7578937800340192E-2},null,{"$f":"(SUMPRODUCT((ELCC_Table!$C$4:$C$9480=IF($C75=$C$63,CH$63,CH$56))*(ELCC_Table!$D$4:$D$9480=IF($C75=$C$64,CH$64,CH$57))*(ELCC_Table!$E$4:$E$9480=IF($C75=$C$65,CH$65,CH$58))*(ELCC_Table!$F$4:$F$9480=IF($C75=$C$66,CH$66,CH$59))*(ELCC_Table!$G$4:$G$9480=IF($C75=$C$67,CH$67,CH$60))*(ELCC_Table!$H$4:$H$9480=IF($C75=$C$68,CH$68,CH$61))*ELCC_Table!$I$4:$I$9480)-SUMPRODUCT((ELCC_Table!$C$4:$C$9480=CH$56)*(ELCC_Table!$D$4:$D$9480=CH$57)*(ELCC_Table!$E$4:$E$9480=CH$58)*(ELCC_Table!$F$4:$F$9480=CH$59)*(ELCC_Table!$G$4:$G$9480=CH$60)*(ELCC_Table!$H$4:$H$9480=CH$61)*ELCC_Table!$I$4:$I$9480))*CH$28/((CH67-CH60)*CH$29)","v":8.1495676351162435E-2},{"$f":"(SUMPRODUCT((ELCC_Table!$C$4:$C$9480=IF($C75=$C$63,CI$63,CI$56))*(ELCC_Table!$D$4:$D$9480=IF($C75=$C$64,CI$64,CI$57))*(ELCC_Table!$E$4:$E$9480=IF($C75=$C$65,CI$65,CI$58))*(ELCC_Table!$F$4:$F$9480=IF($C75=$C$66,CI$66,CI$59))*(ELCC_Table!$G$4:$G$9480=IF($C75=$C$67,CI$67,CI$60))*(ELCC_Table!$H$4:$H$9480=IF($C75=$C$68,CI$68,CI$61))*ELCC_Table!$I$4:$I$9480)-SUMPRODUCT((ELCC_Table!$C$4:$C$9480=CI$56)*(ELCC_Table!$D$4:$D$9480=CI$57)*(ELCC_Table!$E$4:$E$9480=CI$58)*(ELCC_Table!$F$4:$F$9480=CI$59)*(ELCC_Table!$G$4:$G$9480=CI$60)*(ELCC_Table!$H$4:$H$9480=CI$61)*ELCC_Table!$I$4:$I$9480))*CI$28/((CI67-CI60)*CI$29)","v":8.3801905148666964E-2},{"$f":"(SUMPRODUCT((ELCC_Table!$C$4:$C$9480=IF($C75=$C$63,CJ$63,CJ$56))*(ELCC_Table!$D$4:$D$9480=IF($C75=$C$64,CJ$64,CJ$57))*(ELCC_Table!$E$4:$E$9480=IF($C75=$C$65,CJ$65,CJ$58))*(ELCC_Table!$F$4:$F$9480=IF($C75=$C$66,CJ$66,CJ$59))*(ELCC_Table!$G$4:$G$9480=IF($C75=$C$67,CJ$67,CJ$60))*(ELCC_Table!$H$4:$H$9480=IF($C75=$C$68,CJ$68,CJ$61))*ELCC_Table!$I$4:$I$9480)-SUMPRODUCT((ELCC_Table!$C$4:$C$9480=CJ$56)*(ELCC_Table!$D$4:$D$9480=CJ$57)*(ELCC_Table!$E$4:$E$9480=CJ$58)*(ELCC_Table!$F$4:$F$9480=CJ$59)*(ELCC_Table!$G$4:$G$9480=CJ$60)*(ELCC_Table!$H$4:$H$9480=CJ$61)*ELCC_Table!$I$4:$I$9480))*CJ$28/((CJ67-CJ60)*CJ$29)","v":8.4383974585776261E-2},{"$f":"(SUMPRODUCT((ELCC_Table!$C$4:$C$9480=IF($C75=$C$63,CK$63,CK$56))*(ELCC_Table!$D$4:$D$9480=IF($C75=$C$64,CK$64,CK$57))*(ELCC_Table!$E$4:$E$9480=IF($C75=$C$65,CK$65,CK$58))*(ELCC_Table!$F$4:$F$9480=IF($C75=$C$66,CK$66,CK$59))*(ELCC_Table!$G$4:$G$9480=IF($C75=$C$67,CK$67,CK$60))*(ELCC_Table!$H$4:$H$9480=IF($C75=$C$68,CK$68,CK$61))*ELCC_Table!$I$4:$I$9480)-SUMPRODUCT((ELCC_Table!$C$4:$C$9480=CK$56)*(ELCC_Table!$D$4:$D$9480=CK$57)*(ELCC_Table!$E$4:$E$9480=CK$58)*(ELCC_Table!$F$4:$F$9480=CK$59)*(ELCC_Table!$G$4:$G$9480=CK$60)*(ELCC_Table!$H$4:$H$9480=CK$61)*ELCC_Table!$I$4:$I$9480))*CK$28/((CK67-CK60)*CK$29)","v":8.0059769970509023E-2},{"$f":"(SUMPRODUCT((ELCC_Table!$C$4:$C$9480=IF($C75=$C$63,CL$63,CL$56))*(ELCC_Table!$D$4:$D$9480=IF($C75=$C$64,CL$64,CL$57))*(ELCC_Table!$E$4:$E$9480=IF($C75=$C$65,CL$65,CL$58))*(ELCC_Table!$F$4:$F$9480=IF($C75=$C$66,CL$66,CL$59))*(ELCC_Table!$G$4:$G$9480=IF($C75=$C$67,CL$67,CL$60))*(ELCC_Table!$H$4:$H$9480=IF($C75=$C$68,CL$68,CL$61))*ELCC_Table!$I$4:$I$9480)-SUMPRODUCT((ELCC_Table!$C$4:$C$9480=CL$56)*(ELCC_Table!$D$4:$D$9480=CL$57)*(ELCC_Table!$E$4:$E$9480=CL$58)*(ELCC_Table!$F$4:$F$9480=CL$59)*(ELCC_Table!$G$4:$G$9480=CL$60)*(ELCC_Table!$H$4:$H$9480=CL$61)*ELCC_Table!$I$4:$I$9480))*CL$28/((CL67-CL60)*CL$29)","v":8.0161300553911491E-2},{"$f":"(SUMPRODUCT((ELCC_Table!$C$4:$C$9480=IF($C75=$C$63,CM$63,CM$56))*(ELCC_Table!$D$4:$D$9480=IF($C75=$C$64,CM$64,CM$57))*(ELCC_Table!$E$4:$E$9480=IF($C75=$C$65,CM$65,CM$58))*(ELCC_Table!$F$4:$F$9480=IF($C75=$C$66,CM$66,CM$59))*(ELCC_Table!$G$4:$G$9480=IF($C75=$C$67,CM$67,CM$60))*(ELCC_Table!$H$4:$H$9480=IF($C75=$C$68,CM$68,CM$61))*ELCC_Table!$I$4:$I$9480)-SUMPRODUCT((ELCC_Table!$C$4:$C$9480=CM$56)*(ELCC_Table!$D$4:$D$9480=CM$57)*(ELCC_Table!$E$4:$E$9480=CM$58)*(ELCC_Table!$F$4:$F$9480=CM$59)*(ELCC_Table!$G$4:$G$9480=CM$60)*(ELCC_Table!$H$4:$H$9480=CM$61)*ELCC_Table!$I$4:$I$9480))*CM$28/((CM67-CM60)*CM$29)","v":8.0608629976238258E-2},{"$f":"(SUMPRODUCT((ELCC_Table!$C$4:$C$9480=IF($C75=$C$63,CN$63,CN$56))*(ELCC_Table!$D$4:$D$9480=IF($C75=$C$64,CN$64,CN$57))*(ELCC_Table!$E$4:$E$9480=IF($C75=$C$65,CN$65,CN$58))*(ELCC_Table!$F$4:$F$9480=IF($C75=$C$66,CN$66,CN$59))*(ELCC_Table!$G$4:$G$9480=IF($C75=$C$67,CN$67,CN$60))*(ELCC_Table!$H$4:$H$9480=IF($C75=$C$68,CN$68,CN$61))*ELCC_Table!$I$4:$I$9480)-SUMPRODUCT((ELCC_Table!$C$4:$C$9480=CN$56)*(ELCC_Table!$D$4:$D$9480=CN$57)*(ELCC_Table!$E$4:$E$9480=CN$58)*(ELCC_Table!$F$4:$F$9480=CN$59)*(ELCC_Table!$G$4:$G$9480=CN$60)*(ELCC_Table!$H$4:$H$9480=CN$61)*ELCC_Table!$I$4:$I$9480))*CN$28/((CN67-CN60)*CN$29)","v":8.3116093593451845E-2},{"$f":"(SUMPRODUCT((ELCC_Table!$C$4:$C$9480=IF($C75=$C$63,CO$63,CO$56))*(ELCC_Table!$D$4:$D$9480=IF($C75=$C$64,CO$64,CO$57))*(ELCC_Table!$E$4:$E$9480=IF($C75=$C$65,CO$65,CO$58))*(ELCC_Table!$F$4:$F$9480=IF($C75=$C$66,CO$66,CO$59))*(ELCC_Table!$G$4:$G$9480=IF($C75=$C$67,CO$67,CO$60))*(ELCC_Table!$H$4:$H$9480=IF($C75=$C$68,CO$68,CO$61))*ELCC_Table!$I$4:$I$9480)-SUMPRODUCT((ELCC_Table!$C$4:$C$9480=CO$56)*(ELCC_Table!$D$4:$D$9480=CO$57)*(ELCC_Table!$E$4:$E$9480=CO$58)*(ELCC_Table!$F$4:$F$9480=CO$59)*(ELCC_Table!$G$4:$G$9480=CO$60)*(ELCC_Table!$H$4:$H$9480=CO$61)*ELCC_Table!$I$4:$I$9480))*CO$28/((CO67-CO60)*CO$29)","v":8.3033404362177682E-2},{"$f":"(SUMPRODUCT((ELCC_Table!$C$4:$C$9480=IF($C75=$C$63,CP$63,CP$56))*(ELCC_Table!$D$4:$D$9480=IF($C75=$C$64,CP$64,CP$57))*(ELCC_Table!$E$4:$E$9480=IF($C75=$C$65,CP$65,CP$58))*(ELCC_Table!$F$4:$F$9480=IF($C75=$C$66,CP$66,CP$59))*(ELCC_Table!$G$4:$G$9480=IF($C75=$C$67,CP$67,CP$60))*(ELCC_Table!$H$4:$H$9480=IF($C75=$C$68,CP$68,CP$61))*ELCC_Table!$I$4:$I$9480)-SUMPRODUCT((ELCC_Table!$C$4:$C$9480=CP$56)*(ELCC_Table!$D$4:$D$9480=CP$57)*(ELCC_Table!$E$4:$E$9480=CP$58)*(ELCC_Table!$F$4:$F$9480=CP$59)*(ELCC_Table!$G$4:$G$9480=CP$60)*(ELCC_Table!$H$4:$H$9480=CP$61)*ELCC_Table!$I$4:$I$9480))*CP$28/((CP67-CP60)*CP$29)","v":8.3006910395695813E-2},{"$f":"(SUMPRODUCT((ELCC_Table!$C$4:$C$9480=IF($C75=$C$63,CQ$63,CQ$56))*(ELCC_Table!$D$4:$D$9480=IF($C75=$C$64,CQ$64,CQ$57))*(ELCC_Table!$E$4:$E$9480=IF($C75=$C$65,CQ$65,CQ$58))*(ELCC_Table!$F$4:$F$9480=IF($C75=$C$66,CQ$66,CQ$59))*(ELCC_Table!$G$4:$G$9480=IF($C75=$C$67,CQ$67,CQ$60))*(ELCC_Table!$H$4:$H$9480=IF($C75=$C$68,CQ$68,CQ$61))*ELCC_Table!$I$4:$I$9480)-SUMPRODUCT((ELCC_Table!$C$4:$C$9480=CQ$56)*(ELCC_Table!$D$4:$D$9480=CQ$57)*(ELCC_Table!$E$4:$E$9480=CQ$58)*(ELCC_Table!$F$4:$F$9480=CQ$59)*(ELCC_Table!$G$4:$G$9480=CQ$60)*(ELCC_Table!$H$4:$H$9480=CQ$61)*ELCC_Table!$I$4:$I$9480))*CQ$28/((CQ67-CQ60)*CQ$29)","v":8.5169039794601289E-2},{"$f":"(SUMPRODUCT((ELCC_Table!$C$4:$C$9480=IF($C75=$C$63,CR$63,CR$56))*(ELCC_Table!$D$4:$D$9480=IF($C75=$C$64,CR$64,CR$57))*(ELCC_Table!$E$4:$E$9480=IF($C75=$C$65,CR$65,CR$58))*(ELCC_Table!$F$4:$F$9480=IF($C75=$C$66,CR$66,CR$59))*(ELCC_Table!$G$4:$G$9480=IF($C75=$C$67,CR$67,CR$60))*(ELCC_Table!$H$4:$H$9480=IF($C75=$C$68,CR$68,CR$61))*ELCC_Table!$I$4:$I$9480)-SUMPRODUCT((ELCC_Table!$C$4:$C$9480=CR$56)*(ELCC_Table!$D$4:$D$9480=CR$57)*(ELCC_Table!$E$4:$E$9480=CR$58)*(ELCC_Table!$F$4:$F$9480=CR$59)*(ELCC_Table!$G$4:$G$9480=CR$60)*(ELCC_Table!$H$4:$H$9480=CR$61)*ELCC_Table!$I$4:$I$9480))*CR$28/((CR67-CR60)*CR$29)","v":8.5155196614092349E-2},{"$f":"(SUMPRODUCT((ELCC_Table!$C$4:$C$9480=IF($C75=$C$63,CS$63,CS$56))*(ELCC_Table!$D$4:$D$9480=IF($C75=$C$64,CS$64,CS$57))*(ELCC_Table!$E$4:$E$9480=IF($C75=$C$65,CS$65,CS$58))*(ELCC_Table!$F$4:$F$9480=IF($C75=$C$66,CS$66,CS$59))*(ELCC_Table!$G$4:$G$9480=IF($C75=$C$67,CS$67,CS$60))*(ELCC_Table!$H$4:$H$9480=IF($C75=$C$68,CS$68,CS$61))*ELCC_Table!$I$4:$I$9480)-SUMPRODUCT((ELCC_Table!$C$4:$C$9480=CS$56)*(ELCC_Table!$D$4:$D$9480=CS$57)*(ELCC_Table!$E$4:$E$9480=CS$58)*(ELCC_Table!$F$4:$F$9480=CS$59)*(ELCC_Table!$G$4:$G$9480=CS$60)*(ELCC_Table!$H$4:$H$9480=CS$61)*ELCC_Table!$I$4:$I$9480))*CS$28/((CS67-CS60)*CS$29)","v":8.5152645521189257E-2},{"$f":"(SUMPRODUCT((ELCC_Table!$C$4:$C$9480=IF($C75=$C$63,CT$63,CT$56))*(ELCC_Table!$D$4:$D$9480=IF($C75=$C$64,CT$64,CT$57))*(ELCC_Table!$E$4:$E$9480=IF($C75=$C$65,CT$65,CT$58))*(ELCC_Table!$F$4:$F$9480=IF($C75=$C$66,CT$66,CT$59))*(ELCC_Table!$G$4:$G$9480=IF($C75=$C$67,CT$67,CT$60))*(ELCC_Table!$H$4:$H$9480=IF($C75=$C$68,CT$68,CT$61))*ELCC_Table!$I$4:$I$9480)-SUMPRODUCT((ELCC_Table!$C$4:$C$9480=CT$56)*(ELCC_Table!$D$4:$D$9480=CT$57)*(ELCC_Table!$E$4:$E$9480=CT$58)*(ELCC_Table!$F$4:$F$9480=CT$59)*(ELCC_Table!$G$4:$G$9480=CT$60)*(ELCC_Table!$H$4:$H$9480=CT$61)*ELCC_Table!$I$4:$I$9480))*CT$28/((CT67-CT60)*CT$29)","v":8.5070065705257977E-2},{"$f":"(SUMPRODUCT((ELCC_Table!$C$4:$C$9480=IF($C75=$C$63,CU$63,CU$56))*(ELCC_Table!$D$4:$D$9480=IF($C75=$C$64,CU$64,CU$57))*(ELCC_Table!$E$4:$E$9480=IF($C75=$C$65,CU$65,CU$58))*(ELCC_Table!$F$4:$F$9480=IF($C75=$C$66,CU$66,CU$59))*(ELCC_Table!$G$4:$G$9480=IF($C75=$C$67,CU$67,CU$60))*(ELCC_Table!$H$4:$H$9480=IF($C75=$C$68,CU$68,CU$61))*ELCC_Table!$I$4:$I$9480)-SUMPRODUCT((ELCC_Table!$C$4:$C$9480=CU$56)*(ELCC_Table!$D$4:$D$9480=CU$57)*(ELCC_Table!$E$4:$E$9480=CU$58)*(ELCC_Table!$F$4:$F$9480=CU$59)*(ELCC_Table!$G$4:$G$9480=CU$60)*(ELCC_Table!$H$4:$H$9480=CU$61)*ELCC_Table!$I$4:$I$9480))*CU$28/((CU67-CU60)*CU$29)","v":8.4849961353579181E-2},{"$f":"(SUMPRODUCT((ELCC_Table!$C$4:$C$9480=IF($C75=$C$63,CV$63,CV$56))*(ELCC_Table!$D$4:$D$9480=IF($C75=$C$64,CV$64,CV$57))*(ELCC_Table!$E$4:$E$9480=IF($C75=$C$65,CV$65,CV$58))*(ELCC_Table!$F$4:$F$9480=IF($C75=$C$66,CV$66,CV$59))*(ELCC_Table!$G$4:$G$9480=IF($C75=$C$67,CV$67,CV$60))*(ELCC_Table!$H$4:$H$9480=IF($C75=$C$68,CV$68,CV$61))*ELCC_Table!$I$4:$I$9480)-SUMPRODUCT((ELCC_Table!$C$4:$C$9480=CV$56)*(ELCC_Table!$D$4:$D$9480=CV$57)*(ELCC_Table!$E$4:$E$9480=CV$58)*(ELCC_Table!$F$4:$F$9480=CV$59)*(ELCC_Table!$G$4:$G$9480=CV$60)*(ELCC_Table!$H$4:$H$9480=CV$61)*ELCC_Table!$I$4:$I$9480))*CV$28/((CV67-CV60)*CV$29)","v":8.4724558891366708E-2},{"$f":"(SUMPRODUCT((ELCC_Table!$C$4:$C$9480=IF($C75=$C$63,CW$63,CW$56))*(ELCC_Table!$D$4:$D$9480=IF($C75=$C$64,CW$64,CW$57))*(ELCC_Table!$E$4:$E$9480=IF($C75=$C$65,CW$65,CW$58))*(ELCC_Table!$F$4:$F$9480=IF($C75=$C$66,CW$66,CW$59))*(ELCC_Table!$G$4:$G$9480=IF($C75=$C$67,CW$67,CW$60))*(ELCC_Table!$H$4:$H$9480=IF($C75=$C$68,CW$68,CW$61))*ELCC_Table!$I$4:$I$9480)-SUMPRODUCT((ELCC_Table!$C$4:$C$9480=CW$56)*(ELCC_Table!$D$4:$D$9480=CW$57)*(ELCC_Table!$E$4:$E$9480=CW$58)*(ELCC_Table!$F$4:$F$9480=CW$59)*(ELCC_Table!$G$4:$G$9480=CW$60)*(ELCC_Table!$H$4:$H$9480=CW$61)*ELCC_Table!$I$4:$I$9480))*CW$28/((CW67-CW60)*CW$29)","v":8.5006146394351362E-2},{"$f":"(SUMPRODUCT((ELCC_Table!$C$4:$C$9480=IF($C75=$C$63,CX$63,CX$56))*(ELCC_Table!$D$4:$D$9480=IF($C75=$C$64,CX$64,CX$57))*(ELCC_Table!$E$4:$E$9480=IF($C75=$C$65,CX$65,CX$58))*(ELCC_Table!$F$4:$F$9480=IF($C75=$C$66,CX$66,CX$59))*(ELCC_Table!$G$4:$G$9480=IF($C75=$C$67,CX$67,CX$60))*(ELCC_Table!$H$4:$H$9480=IF($C75=$C$68,CX$68,CX$61))*ELCC_Table!$I$4:$I$9480)-SUMPRODUCT((ELCC_Table!$C$4:$C$9480=CX$56)*(ELCC_Table!$D$4:$D$9480=CX$57)*(ELCC_Table!$E$4:$E$9480=CX$58)*(ELCC_Table!$F$4:$F$9480=CX$59)*(ELCC_Table!$G$4:$G$9480=CX$60)*(ELCC_Table!$H$4:$H$9480=CX$61)*ELCC_Table!$I$4:$I$9480))*CX$28/((CX67-CX60)*CX$29)","v":8.5280961056477741E-2},{"$f":"(SUMPRODUCT((ELCC_Table!$C$4:$C$9480=IF($C75=$C$63,CY$63,CY$56))*(ELCC_Table!$D$4:$D$9480=IF($C75=$C$64,CY$64,CY$57))*(ELCC_Table!$E$4:$E$9480=IF($C75=$C$65,CY$65,CY$58))*(ELCC_Table!$F$4:$F$9480=IF($C75=$C$66,CY$66,CY$59))*(ELCC_Table!$G$4:$G$9480=IF($C75=$C$67,CY$67,CY$60))*(ELCC_Table!$H$4:$H$9480=IF($C75=$C$68,CY$68,CY$61))*ELCC_Table!$I$4:$I$9480)-SUMPRODUCT((ELCC_Table!$C$4:$C$9480=CY$56)*(ELCC_Table!$D$4:$D$9480=CY$57)*(ELCC_Table!$E$4:$E$9480=CY$58)*(ELCC_Table!$F$4:$F$9480=CY$59)*(ELCC_Table!$G$4:$G$9480=CY$60)*(ELCC_Table!$H$4:$H$9480=CY$61)*ELCC_Table!$I$4:$I$9480))*CY$28/((CY67-CY60)*CY$29)","v":8.5547640400383027E-2},{"$f":"(SUMPRODUCT((ELCC_Table!$C$4:$C$9480=IF($C75=$C$63,CZ$63,CZ$56))*(ELCC_Table!$D$4:$D$9480=IF($C75=$C$64,CZ$64,CZ$57))*(ELCC_Table!$E$4:$E$9480=IF($C75=$C$65,CZ$65,CZ$58))*(ELCC_Table!$F$4:$F$9480=IF($C75=$C$66,CZ$66,CZ$59))*(ELCC_Table!$G$4:$G$9480=IF($C75=$C$67,CZ$67,CZ$60))*(ELCC_Table!$H$4:$H$9480=IF($C75=$C$68,CZ$68,CZ$61))*ELCC_Table!$I$4:$I$9480)-SUMPRODUCT((ELCC_Table!$C$4:$C$9480=CZ$56)*(ELCC_Table!$D$4:$D$9480=CZ$57)*(ELCC_Table!$E$4:$E$9480=CZ$58)*(ELCC_Table!$F$4:$F$9480=CZ$59)*(ELCC_Table!$G$4:$G$9480=CZ$60)*(ELCC_Table!$H$4:$H$9480=CZ$61)*ELCC_Table!$I$4:$I$9480))*CZ$28/((CZ67-CZ60)*CZ$29)","v":8.8121809100795243E-2},null,{"$f":"(SUMPRODUCT((ELCC_Table!$C$4:$C$9480=IF($C75=$C$63,DB$63,DB$56))*(ELCC_Table!$D$4:$D$9480=IF($C75=$C$64,DB$64,DB$57))*(ELCC_Table!$E$4:$E$9480=IF($C75=$C$65,DB$65,DB$58))*(ELCC_Table!$F$4:$F$9480=IF($C75=$C$66,DB$66,DB$59))*(ELCC_Table!$G$4:$G$9480=IF($C75=$C$67,DB$67,DB$60))*(ELCC_Table!$H$4:$H$9480=IF($C75=$C$68,DB$68,DB$61))*ELCC_Table!$I$4:$I$9480)-SUMPRODUCT((ELCC_Table!$C$4:$C$9480=DB$56)*(ELCC_Table!$D$4:$D$9480=DB$57)*(ELCC_Table!$E$4:$E$9480=DB$58)*(ELCC_Table!$F$4:$F$9480=DB$59)*(ELCC_Table!$G$4:$G$9480=DB$60)*(ELCC_Table!$H$4:$H$9480=DB$61)*ELCC_Table!$I$4:$I$9480))*DB$28/((DB67-DB60)*DB$29)","v":8.1495676351162435E-2},{"$f":"(SUMPRODUCT((ELCC_Table!$C$4:$C$9480=IF($C75=$C$63,DC$63,DC$56))*(ELCC_Table!$D$4:$D$9480=IF($C75=$C$64,DC$64,DC$57))*(ELCC_Table!$E$4:$E$9480=IF($C75=$C$65,DC$65,DC$58))*(ELCC_Table!$F$4:$F$9480=IF($C75=$C$66,DC$66,DC$59))*(ELCC_Table!$G$4:$G$9480=IF($C75=$C$67,DC$67,DC$60))*(ELCC_Table!$H$4:$H$9480=IF($C75=$C$68,DC$68,DC$61))*ELCC_Table!$I$4:$I$9480)-SUMPRODUCT((ELCC_Table!$C$4:$C$9480=DC$56)*(ELCC_Table!$D$4:$D$9480=DC$57)*(ELCC_Table!$E$4:$E$9480=DC$58)*(ELCC_Table!$F$4:$F$9480=DC$59)*(ELCC_Table!$G$4:$G$9480=DC$60)*(ELCC_Table!$H$4:$H$9480=DC$61)*ELCC_Table!$I$4:$I$9480))*DC$28/((DC67-DC60)*DC$29)","v":8.3801905148666964E-2},{"$f":"(SUMPRODUCT((ELCC_Table!$C$4:$C$9480=IF($C75=$C$63,DD$63,DD$56))*(ELCC_Table!$D$4:$D$9480=IF($C75=$C$64,DD$64,DD$57))*(ELCC_Table!$E$4:$E$9480=IF($C75=$C$65,DD$65,DD$58))*(ELCC_Table!$F$4:$F$9480=IF($C75=$C$66,DD$66,DD$59))*(ELCC_Table!$G$4:$G$9480=IF($C75=$C$67,DD$67,DD$60))*(ELCC_Table!$H$4:$H$9480=IF($C75=$C$68,DD$68,DD$61))*ELCC_Table!$I$4:$I$9480)-SUMPRODUCT((ELCC_Table!$C$4:$C$9480=DD$56)*(ELCC_Table!$D$4:$D$9480=DD$57)*(ELCC_Table!$E$4:$E$9480=DD$58)*(ELCC_Table!$F$4:$F$9480=DD$59)*(ELCC_Table!$G$4:$G$9480=DD$60)*(ELCC_Table!$H$4:$H$9480=DD$61)*ELCC_Table!$I$4:$I$9480))*DD$28/((DD67-DD60)*DD$29)","v":8.4383974585776261E-2},{"$f":"(SUMPRODUCT((ELCC_Table!$C$4:$C$9480=IF($C75=$C$63,DE$63,DE$56))*(ELCC_Table!$D$4:$D$9480=IF($C75=$C$64,DE$64,DE$57))*(ELCC_Table!$E$4:$E$9480=IF($C75=$C$65,DE$65,DE$58))*(ELCC_Table!$F$4:$F$9480=IF($C75=$C$66,DE$66,DE$59))*(ELCC_Table!$G$4:$G$9480=IF($C75=$C$67,DE$67,DE$60))*(ELCC_Table!$H$4:$H$9480=IF($C75=$C$68,DE$68,DE$61))*ELCC_Table!$I$4:$I$9480)-SUMPRODUCT((ELCC_Table!$C$4:$C$9480=DE$56)*(ELCC_Table!$D$4:$D$9480=DE$57)*(ELCC_Table!$E$4:$E$9480=DE$58)*(ELCC_Table!$F$4:$F$9480=DE$59)*(ELCC_Table!$G$4:$G$9480=DE$60)*(ELCC_Table!$H$4:$H$9480=DE$61)*ELCC_Table!$I$4:$I$9480))*DE$28/((DE67-DE60)*DE$29)","v":8.0059769970509023E-2},{"$f":"(SUMPRODUCT((ELCC_Table!$C$4:$C$9480=IF($C75=$C$63,DF$63,DF$56))*(ELCC_Table!$D$4:$D$9480=IF($C75=$C$64,DF$64,DF$57))*(ELCC_Table!$E$4:$E$9480=IF($C75=$C$65,DF$65,DF$58))*(ELCC_Table!$F$4:$F$9480=IF($C75=$C$66,DF$66,DF$59))*(ELCC_Table!$G$4:$G$9480=IF($C75=$C$67,DF$67,DF$60))*(ELCC_Table!$H$4:$H$9480=IF($C75=$C$68,DF$68,DF$61))*ELCC_Table!$I$4:$I$9480)-SUMPRODUCT((ELCC_Table!$C$4:$C$9480=DF$56)*(ELCC_Table!$D$4:$D$9480=DF$57)*(ELCC_Table!$E$4:$E$9480=DF$58)*(ELCC_Table!$F$4:$F$9480=DF$59)*(ELCC_Table!$G$4:$G$9480=DF$60)*(ELCC_Table!$H$4:$H$9480=DF$61)*ELCC_Table!$I$4:$I$9480))*DF$28/((DF67-DF60)*DF$29)","v":8.0161300553911491E-2},{"$f":"(SUMPRODUCT((ELCC_Table!$C$4:$C$9480=IF($C75=$C$63,DG$63,DG$56))*(ELCC_Table!$D$4:$D$9480=IF($C75=$C$64,DG$64,DG$57))*(ELCC_Table!$E$4:$E$9480=IF($C75=$C$65,DG$65,DG$58))*(ELCC_Table!$F$4:$F$9480=IF($C75=$C$66,DG$66,DG$59))*(ELCC_Table!$G$4:$G$9480=IF($C75=$C$67,DG$67,DG$60))*(ELCC_Table!$H$4:$H$9480=IF($C75=$C$68,DG$68,DG$61))*ELCC_Table!$I$4:$I$9480)-SUMPRODUCT((ELCC_Table!$C$4:$C$9480=DG$56)*(ELCC_Table!$D$4:$D$9480=DG$57)*(ELCC_Table!$E$4:$E$9480=DG$58)*(ELCC_Table!$F$4:$F$9480=DG$59)*(ELCC_Table!$G$4:$G$9480=DG$60)*(ELCC_Table!$H$4:$H$9480=DG$61)*ELCC_Table!$I$4:$I$9480))*DG$28/((DG67-DG60)*DG$29)","v":8.0608629976238258E-2},{"$f":"(SUMPRODUCT((ELCC_Table!$C$4:$C$9480=IF($C75=$C$63,DH$63,DH$56))*(ELCC_Table!$D$4:$D$9480=IF($C75=$C$64,DH$64,DH$57))*(ELCC_Table!$E$4:$E$9480=IF($C75=$C$65,DH$65,DH$58))*(ELCC_Table!$F$4:$F$9480=IF($C75=$C$66,DH$66,DH$59))*(ELCC_Table!$G$4:$G$9480=IF($C75=$C$67,DH$67,DH$60))*(ELCC_Table!$H$4:$H$9480=IF($C75=$C$68,DH$68,DH$61))*ELCC_Table!$I$4:$I$9480)-SUMPRODUCT((ELCC_Table!$C$4:$C$9480=DH$56)*(ELCC_Table!$D$4:$D$9480=DH$57)*(ELCC_Table!$E$4:$E$9480=DH$58)*(ELCC_Table!$F$4:$F$9480=DH$59)*(ELCC_Table!$G$4:$G$9480=DH$60)*(ELCC_Table!$H$4:$H$9480=DH$61)*ELCC_Table!$I$4:$I$9480))*DH$28/((DH67-DH60)*DH$29)","v":8.0913993572130069E-2},{"$f":"(SUMPRODUCT((ELCC_Table!$C$4:$C$9480=IF($C75=$C$63,DI$63,DI$56))*(ELCC_Table!$D$4:$D$9480=IF($C75=$C$64,DI$64,DI$57))*(ELCC_Table!$E$4:$E$9480=IF($C75=$C$65,DI$65,DI$58))*(ELCC_Table!$F$4:$F$9480=IF($C75=$C$66,DI$66,DI$59))*(ELCC_Table!$G$4:$G$9480=IF($C75=$C$67,DI$67,DI$60))*(ELCC_Table!$H$4:$H$9480=IF($C75=$C$68,DI$68,DI$61))*ELCC_Table!$I$4:$I$9480)-SUMPRODUCT((ELCC_Table!$C$4:$C$9480=DI$56)*(ELCC_Table!$D$4:$D$9480=DI$57)*(ELCC_Table!$E$4:$E$9480=DI$58)*(ELCC_Table!$F$4:$F$9480=DI$59)*(ELCC_Table!$G$4:$G$9480=DI$60)*(ELCC_Table!$H$4:$H$9480=DI$61)*ELCC_Table!$I$4:$I$9480))*DI$28/((DI67-DI60)*DI$29)","v":8.0833495131472741E-2},{"$f":"(SUMPRODUCT((ELCC_Table!$C$4:$C$9480=IF($C75=$C$63,DJ$63,DJ$56))*(ELCC_Table!$D$4:$D$9480=IF($C75=$C$64,DJ$64,DJ$57))*(ELCC_Table!$E$4:$E$9480=IF($C75=$C$65,DJ$65,DJ$58))*(ELCC_Table!$F$4:$F$9480=IF($C75=$C$66,DJ$66,DJ$59))*(ELCC_Table!$G$4:$G$9480=IF($C75=$C$67,DJ$67,DJ$60))*(ELCC_Table!$H$4:$H$9480=IF($C75=$C$68,DJ$68,DJ$61))*ELCC_Table!$I$4:$I$9480)-SUMPRODUCT((ELCC_Table!$C$4:$C$9480=DJ$56)*(ELCC_Table!$D$4:$D$9480=DJ$57)*(ELCC_Table!$E$4:$E$9480=DJ$58)*(ELCC_Table!$F$4:$F$9480=DJ$59)*(ELCC_Table!$G$4:$G$9480=DJ$60)*(ELCC_Table!$H$4:$H$9480=DJ$61)*ELCC_Table!$I$4:$I$9480))*DJ$28/((DJ67-DJ60)*DJ$29)","v":8.0807703103227296E-2},{"$f":"(SUMPRODUCT((ELCC_Table!$C$4:$C$9480=IF($C75=$C$63,DK$63,DK$56))*(ELCC_Table!$D$4:$D$9480=IF($C75=$C$64,DK$64,DK$57))*(ELCC_Table!$E$4:$E$9480=IF($C75=$C$65,DK$65,DK$58))*(ELCC_Table!$F$4:$F$9480=IF($C75=$C$66,DK$66,DK$59))*(ELCC_Table!$G$4:$G$9480=IF($C75=$C$67,DK$67,DK$60))*(ELCC_Table!$H$4:$H$9480=IF($C75=$C$68,DK$68,DK$61))*ELCC_Table!$I$4:$I$9480)-SUMPRODUCT((ELCC_Table!$C$4:$C$9480=DK$56)*(ELCC_Table!$D$4:$D$9480=DK$57)*(ELCC_Table!$E$4:$E$9480=DK$58)*(ELCC_Table!$F$4:$F$9480=DK$59)*(ELCC_Table!$G$4:$G$9480=DK$60)*(ELCC_Table!$H$4:$H$9480=DK$61)*ELCC_Table!$I$4:$I$9480))*DK$28/((DK67-DK60)*DK$29)","v":8.0789732313008733E-2},{"$f":"(SUMPRODUCT((ELCC_Table!$C$4:$C$9480=IF($C75=$C$63,DL$63,DL$56))*(ELCC_Table!$D$4:$D$9480=IF($C75=$C$64,DL$64,DL$57))*(ELCC_Table!$E$4:$E$9480=IF($C75=$C$65,DL$65,DL$58))*(ELCC_Table!$F$4:$F$9480=IF($C75=$C$66,DL$66,DL$59))*(ELCC_Table!$G$4:$G$9480=IF($C75=$C$67,DL$67,DL$60))*(ELCC_Table!$H$4:$H$9480=IF($C75=$C$68,DL$68,DL$61))*ELCC_Table!$I$4:$I$9480)-SUMPRODUCT((ELCC_Table!$C$4:$C$9480=DL$56)*(ELCC_Table!$D$4:$D$9480=DL$57)*(ELCC_Table!$E$4:$E$9480=DL$58)*(ELCC_Table!$F$4:$F$9480=DL$59)*(ELCC_Table!$G$4:$G$9480=DL$60)*(ELCC_Table!$H$4:$H$9480=DL$61)*ELCC_Table!$I$4:$I$9480))*DL$28/((DL67-DL60)*DL$29)","v":8.0776600935099849E-2},{"$f":"(SUMPRODUCT((ELCC_Table!$C$4:$C$9480=IF($C75=$C$63,DM$63,DM$56))*(ELCC_Table!$D$4:$D$9480=IF($C75=$C$64,DM$64,DM$57))*(ELCC_Table!$E$4:$E$9480=IF($C75=$C$65,DM$65,DM$58))*(ELCC_Table!$F$4:$F$9480=IF($C75=$C$66,DM$66,DM$59))*(ELCC_Table!$G$4:$G$9480=IF($C75=$C$67,DM$67,DM$60))*(ELCC_Table!$H$4:$H$9480=IF($C75=$C$68,DM$68,DM$61))*ELCC_Table!$I$4:$I$9480)-SUMPRODUCT((ELCC_Table!$C$4:$C$9480=DM$56)*(ELCC_Table!$D$4:$D$9480=DM$57)*(ELCC_Table!$E$4:$E$9480=DM$58)*(ELCC_Table!$F$4:$F$9480=DM$59)*(ELCC_Table!$G$4:$G$9480=DM$60)*(ELCC_Table!$H$4:$H$9480=DM$61)*ELCC_Table!$I$4:$I$9480))*DM$28/((DM67-DM60)*DM$29)","v":8.0774181016861457E-2},{"$f":"(SUMPRODUCT((ELCC_Table!$C$4:$C$9480=IF($C75=$C$63,DN$63,DN$56))*(ELCC_Table!$D$4:$D$9480=IF($C75=$C$64,DN$64,DN$57))*(ELCC_Table!$E$4:$E$9480=IF($C75=$C$65,DN$65,DN$58))*(ELCC_Table!$F$4:$F$9480=IF($C75=$C$66,DN$66,DN$59))*(ELCC_Table!$G$4:$G$9480=IF($C75=$C$67,DN$67,DN$60))*(ELCC_Table!$H$4:$H$9480=IF($C75=$C$68,DN$68,DN$61))*ELCC_Table!$I$4:$I$9480)-SUMPRODUCT((ELCC_Table!$C$4:$C$9480=DN$56)*(ELCC_Table!$D$4:$D$9480=DN$57)*(ELCC_Table!$E$4:$E$9480=DN$58)*(ELCC_Table!$F$4:$F$9480=DN$59)*(ELCC_Table!$G$4:$G$9480=DN$60)*(ELCC_Table!$H$4:$H$9480=DN$61)*ELCC_Table!$I$4:$I$9480))*DN$28/((DN67-DN60)*DN$29)","v":8.0695847373090962E-2},{"$f":"(SUMPRODUCT((ELCC_Table!$C$4:$C$9480=IF($C75=$C$63,DO$63,DO$56))*(ELCC_Table!$D$4:$D$9480=IF($C75=$C$64,DO$64,DO$57))*(ELCC_Table!$E$4:$E$9480=IF($C75=$C$65,DO$65,DO$58))*(ELCC_Table!$F$4:$F$9480=IF($C75=$C$66,DO$66,DO$59))*(ELCC_Table!$G$4:$G$9480=IF($C75=$C$67,DO$67,DO$60))*(ELCC_Table!$H$4:$H$9480=IF($C75=$C$68,DO$68,DO$61))*ELCC_Table!$I$4:$I$9480)-SUMPRODUCT((ELCC_Table!$C$4:$C$9480=DO$56)*(ELCC_Table!$D$4:$D$9480=DO$57)*(ELCC_Table!$E$4:$E$9480=DO$58)*(ELCC_Table!$F$4:$F$9480=DO$59)*(ELCC_Table!$G$4:$G$9480=DO$60)*(ELCC_Table!$H$4:$H$9480=DO$61)*ELCC_Table!$I$4:$I$9480))*DO$28/((DO67-DO60)*DO$29)","v":8.0487060568684765E-2},{"$f":"(SUMPRODUCT((ELCC_Table!$C$4:$C$9480=IF($C75=$C$63,DP$63,DP$56))*(ELCC_Table!$D$4:$D$9480=IF($C75=$C$64,DP$64,DP$57))*(ELCC_Table!$E$4:$E$9480=IF($C75=$C$65,DP$65,DP$58))*(ELCC_Table!$F$4:$F$9480=IF($C75=$C$66,DP$66,DP$59))*(ELCC_Table!$G$4:$G$9480=IF($C75=$C$67,DP$67,DP$60))*(ELCC_Table!$H$4:$H$9480=IF($C75=$C$68,DP$68,DP$61))*ELCC_Table!$I$4:$I$9480)-SUMPRODUCT((ELCC_Table!$C$4:$C$9480=DP$56)*(ELCC_Table!$D$4:$D$9480=DP$57)*(ELCC_Table!$E$4:$E$9480=DP$58)*(ELCC_Table!$F$4:$F$9480=DP$59)*(ELCC_Table!$G$4:$G$9480=DP$60)*(ELCC_Table!$H$4:$H$9480=DP$61)*ELCC_Table!$I$4:$I$9480))*DP$28/((DP67-DP60)*DP$29)","v":8.0368106176596135E-2},{"$f":"(SUMPRODUCT((ELCC_Table!$C$4:$C$9480=IF($C75=$C$63,DQ$63,DQ$56))*(ELCC_Table!$D$4:$D$9480=IF($C75=$C$64,DQ$64,DQ$57))*(ELCC_Table!$E$4:$E$9480=IF($C75=$C$65,DQ$65,DQ$58))*(ELCC_Table!$F$4:$F$9480=IF($C75=$C$66,DQ$66,DQ$59))*(ELCC_Table!$G$4:$G$9480=IF($C75=$C$67,DQ$67,DQ$60))*(ELCC_Table!$H$4:$H$9480=IF($C75=$C$68,DQ$68,DQ$61))*ELCC_Table!$I$4:$I$9480)-SUMPRODUCT((ELCC_Table!$C$4:$C$9480=DQ$56)*(ELCC_Table!$D$4:$D$9480=DQ$57)*(ELCC_Table!$E$4:$E$9480=DQ$58)*(ELCC_Table!$F$4:$F$9480=DQ$59)*(ELCC_Table!$G$4:$G$9480=DQ$60)*(ELCC_Table!$H$4:$H$9480=DQ$61)*ELCC_Table!$I$4:$I$9480))*DQ$28/((DQ67-DQ60)*DQ$29)","v":8.063521472970045E-2},{"$f":"(SUMPRODUCT((ELCC_Table!$C$4:$C$9480=IF($C75=$C$63,DR$63,DR$56))*(ELCC_Table!$D$4:$D$9480=IF($C75=$C$64,DR$64,DR$57))*(ELCC_Table!$E$4:$E$9480=IF($C75=$C$65,DR$65,DR$58))*(ELCC_Table!$F$4:$F$9480=IF($C75=$C$66,DR$66,DR$59))*(ELCC_Table!$G$4:$G$9480=IF($C75=$C$67,DR$67,DR$60))*(ELCC_Table!$H$4:$H$9480=IF($C75=$C$68,DR$68,DR$61))*ELCC_Table!$I$4:$I$9480)-SUMPRODUCT((ELCC_Table!$C$4:$C$9480=DR$56)*(ELCC_Table!$D$4:$D$9480=DR$57)*(ELCC_Table!$E$4:$E$9480=DR$58)*(ELCC_Table!$F$4:$F$9480=DR$59)*(ELCC_Table!$G$4:$G$9480=DR$60)*(ELCC_Table!$H$4:$H$9480=DR$61)*ELCC_Table!$I$4:$I$9480))*DR$28/((DR67-DR60)*DR$29)","v":8.0895898694700222E-2},{"$f":"(SUMPRODUCT((ELCC_Table!$C$4:$C$9480=IF($C75=$C$63,DS$63,DS$56))*(ELCC_Table!$D$4:$D$9480=IF($C75=$C$64,DS$64,DS$57))*(ELCC_Table!$E$4:$E$9480=IF($C75=$C$65,DS$65,DS$58))*(ELCC_Table!$F$4:$F$9480=IF($C75=$C$66,DS$66,DS$59))*(ELCC_Table!$G$4:$G$9480=IF($C75=$C$67,DS$67,DS$60))*(ELCC_Table!$H$4:$H$9480=IF($C75=$C$68,DS$68,DS$61))*ELCC_Table!$I$4:$I$9480)-SUMPRODUCT((ELCC_Table!$C$4:$C$9480=DS$56)*(ELCC_Table!$D$4:$D$9480=DS$57)*(ELCC_Table!$E$4:$E$9480=DS$58)*(ELCC_Table!$F$4:$F$9480=DS$59)*(ELCC_Table!$G$4:$G$9480=DS$60)*(ELCC_Table!$H$4:$H$9480=DS$61)*ELCC_Table!$I$4:$I$9480))*DS$28/((DS67-DS60)*DS$29)","v":8.1148865651466159E-2},{"$f":"(SUMPRODUCT((ELCC_Table!$C$4:$C$9480=IF($C75=$C$63,DT$63,DT$56))*(ELCC_Table!$D$4:$D$9480=IF($C75=$C$64,DT$64,DT$57))*(ELCC_Table!$E$4:$E$9480=IF($C75=$C$65,DT$65,DT$58))*(ELCC_Table!$F$4:$F$9480=IF($C75=$C$66,DT$66,DT$59))*(ELCC_Table!$G$4:$G$9480=IF($C75=$C$67,DT$67,DT$60))*(ELCC_Table!$H$4:$H$9480=IF($C75=$C$68,DT$68,DT$61))*ELCC_Table!$I$4:$I$9480)-SUMPRODUCT((ELCC_Table!$C$4:$C$9480=DT$56)*(ELCC_Table!$D$4:$D$9480=DT$57)*(ELCC_Table!$E$4:$E$9480=DT$58)*(ELCC_Table!$F$4:$F$9480=DT$59)*(ELCC_Table!$G$4:$G$9480=DT$60)*(ELCC_Table!$H$4:$H$9480=DT$61)*ELCC_Table!$I$4:$I$9480))*DT$28/((DT67-DT60)*DT$29)","v":8.1392534624934051E-2}]
[null,"Cumulative ELCC with Adjustment","Portfolio","MW",null,{"$f":"ELCC_Interp!E59","v":2176.2296129360807},{"$f":"ELCC_Interp!F59","v":2587.9677580668904},{"$f":"ELCC_Interp!G59","v":3334.804557887659},{"$f":"ELCC_Interp!H59","v":4905.2305393249126},{"$f":"ELCC_Interp!I59","v":5533.790316634545},{"$f":"ELCC_Interp!J59","v":6185.6273508877139},{"$f":"ELCC_Interp!K59","v":6620.4375776711531},{"$f":"ELCC_Interp!L59","v":6558.7641827014886},{"$f":"ELCC_Interp!M59","v":6647.1473569371501},{"$f":"ELCC_Interp!N59","v":6529.2631489173518},{"$f":"ELCC_Interp!O59","v":6445.2742403343264},{"$f":"ELCC_Interp!P59","v":6178.9906038472873},{"$f":"ELCC_Interp!Q59","v":5926.1627562554722},{"$f":"ELCC_Interp!R59","v":5659.4460667145795},{"$f":"ELCC_Interp!S59","v":5409.444836816192},{"$f":"ELCC_Interp!T59","v":5487.5031931767953},{"$f":"ELCC_Interp!U59","v":5941.6639705266853},{"$f":"ELCC_Interp!V59","v":6081.3086319142794},{"$f":"ELCC_Interp!W59","v":6159.0224490700311},null,{"$f":"Z69+SUMPRODUCT(Z$70:Z$76,Z$48:Z$54-Z$55:Z$61)*Z$29-Z38","v":930.01921472029562},1117.6705115321765,1513.7884401585677,2527.4102066311953,2617.8384730921266,2771.6328131345767,3230.6777926703357,3478.8135375019829,3658.850321939467,3904.3422735733411,4152.4933434894483,4099.1169499558373,4025.6138697119786,3922.2247695957249,3805.7894116245238,3968.2357662156778,4278.4791915745773,4430.9065900004216,4544.1935463327582,null,{"$f":"AT69+SUMPRODUCT(AT$70:AT$76,AT$48:AT$54-AT$55:AT$61)*AT$29-AT38","v":900.29584910523545},982.55597614284466,1051.5390106642228,1361.7270945462369,1935.0389840678331,2692.6912961454582,2975.1909119758607,3172.2785949985655,3616.9902201682144,3863.7163716774603,4024.0001994456634,4037.393214980088,3962.2020296224509,3863.8223607191944,3771.6920816191928,3992.0807571316077,4148.3494458841233,4323.1672967482136,4482.1803904628759,null,{"$f":"BN69+SUMPRODUCT(BN$70:BN$76,BN$48:BN$54-BN$55:BN$61)*BN$29-BN38","v":82.242743019485715},107.67265144980489,403.48354613998492,599.69633959394673,640.02812809864008,776.80039753970141,775.92445263011268,768.90463294283632,758.99492722905302,757.65457232595782,756.17358250748111,750.63854036233397,765.88381988825336,780.56869116028611,778.71486411561136,812.60484475895555,854.12873714744183,906.72575083029017,961.12465852059393,null,{"$f":"CH69+SUMPRODUCT(CH$70:CH$76,CH$48:CH$54-CH$55:CH$61)*CH$29-CH38","v":206.23769448800536},247.05138200176447,324.54391456652354,513.69904071789438,675.96826104816205,804.1839147364783,1600.059524672386,1828.137511294058,1999.6113125987204,2307.7763837567236,2538.4353505439308,2542.2073065329664,2554.5815306357649,2566.4514987040429,2571.198099123972,2781.6396304496179,2948.3876048446045,3147.9825974588457,3354.9971302699846,null,{"$f":"DB69+SUMPRODUCT(DB$70:DB$76,DB$48:DB$54-DB$55:DB$61)*DB$29-DB38","v":54.363474078558319},124.69864955552599,153.79208991941744,122.60075103590259,122.6576706420702,235.51493821746354,243.63354431871775,279.67530683095987,319.95380803979197,333.39763421747631,294.02510894639425,293.26210846740531,293.21819341946923,300.12075642069988,300.05406875948535,336.00975018684261,336.15589362582568,336.29771079046736,336.43431536357724]
[]
[null,"System Lifetime",null,"yrs",null,{"$f":"Resource_Char!AC39","v":10}]
[]
[null,"Storage Characteristics","Installed Capacity","MW",null,{"$f":"INDEX(Storage_Inputs!$H$8:$H$56,MATCH(F$4,Storage_Inputs!$G$8:$G$56,0))","v":0},{"$f":"INDEX(Storage_Inputs!$H$8:$H$56,MATCH(G$4,Storage_Inputs!$G$8:$G$56,0))","v":0},{"$f":"INDEX(Storage_Inputs!$H$8:$H$56,MATCH(H$4,Storage_Inputs!$G$8:$G$56,0))","v":0},{"$f":"INDEX(Storage_Inputs!$H$8:$H$56,MATCH(I$4,Storage_Inputs!$G$8:$G$56,0))","v":0},{"$f":"INDEX(Storage_Inputs!$H$8:$H$56,MATCH(J$4,Storage_Inputs!$G$8:$G$56,0))","v":0},{"$f":"INDEX(Storage_Inputs!$H$8:$H$56,MATCH(K$4,Storage_Inputs!$G$8:$G$56,0))","v":74.0625},{"$f":"INDEX(Storage_Inputs!$H$8:$H$56,MATCH(L$4,Storage_Inputs!$G$8:$G$56,0))","v":188.125},{"$f":"INDEX(Storage_Inputs!$H$8:$H$56,MATCH(M$4,Storage_Inputs!$G$8:$G$56,0))","v":302.1875},{"$f":"INDEX(Storage_Inputs!$H$8:$H$56,MATCH(N$4,Storage_Inputs!$G$8:$G$56,0))","v":416.25},{"$f":"INDEX(Storage_Inputs!$H$8:$H$56,MATCH(O$4,Storage_Inputs!$G$8:$G$56,0))","v":530.3125},{"$f":"INDEX(Storage_Inputs!$H$8:$H$56,MATCH(P$4,Storage_Inputs!$G$8:$G$56,0))","v":644.375},{"$f":"INDEX(Storage_Inputs!$H$8:$H$56,MATCH(Q$4,Storage_Inputs!$G$8:$G$56,0))","v":758.4375},{"$f":"INDEX(Storage_Inputs!$H$8:$H$56,MATCH(R$4,Storage_Inputs!$G$8:$G$56,0))","v":872.5},{"$f":"INDEX(Storage_Inputs!$H$8:$H$56,MATCH(S$4,Storage_Inputs!$G$8:$G$56,0))","v":872.5},{"$f":"INDEX(Storage_Inputs!$H$8:$H$56,MATCH(T$4,Storage_Inputs!$G$8:$G$56,0))","v":872.5},{"$f":"INDEX(Storage_Inputs!$H$8:$H$56,MATCH(U$4,Storage_Inputs!$G$8:$G$56,0))","v":872.5},{"$f":"INDEX(Storage_Inputs!$H$8:$H$56,MATCH(V$4,Storage_Inputs!$G$8:$G$56,0))","v":872.5},{"$f":"INDEX(Storage_Inputs!$H$8:$H$56,MATCH(W$4,Storage_Inputs!$G$8:$G$56,0))","v":872.5},{"$f":"INDEX(Storage_Inputs!$H$8:$H$56,MATCH(X$4,Storage_Inputs!$G$8:$G$56,0))","v":872.5},null,{"$f":"INDEX($F86:$X86,MATCH(Z$4,$F$4:$X$4,0))*Z$84","v":0},{"$f":"INDEX($F86:$X86,MATCH(AA$4,$F$4:$X$4,0))*AA$84","v":0},0,0,0,32.587499999999999,82.775000000000006,132.96250000000001,183.15,233.33750000000001,283.52499999999998,333.71249999999998,383.9,383.9,383.9,383.9,383.9,{"$f":"INDEX($F86:$X86,MATCH(AQ$4,$F$4:$X$4,0))*AQ$84","v":383.9},383.9,null,{"$f":"INDEX($F86:$X86,MATCH(AT$4,$F$4:$X$4,0))*AT$84","v":0},{"$f":"INDEX($F86:$X86,MATCH(AU$4,$F$4:$X$4,0))*AU$84","v":0},0,0,0,32.587499999999999,82.775000000000006,132.96250000000001,183.15,233.33750000000001,283.52499999999998,333.71249999999998,383.9,383.9,383.9,383.9,383.9,{"$f":"INDEX($F86:$X86,MATCH(BK$4,$F$4:$X$4,0))*BK$84","v":383.9},383.9,null,{"$f":"INDEX($F86:$X86,MATCH(BN$4,$F$4:$X$4,0))*BN$84","v":0},{"$f":"INDEX($F86:$X86,MATCH(BO$4,$F$4:$X$4,0))*BO$84","v":0},0,0,0,8.8874999999999993,22.574999999999999,36.262499999999996,49.949999999999996,63.637499999999996,77.325000000000003,91.012500000000003,104.7,104.7,104.7,104.7,104.7,{"$f":"INDEX($F86:$X86,MATCH(CE$4,$F$4:$X$4,0))*CE$84","v":104.7},104.7]
[null,"Incremental Additions","Installed Capacity","MW",null,0,{"$f":"(G86-F86)+IF(G$4-$F$82>=$F$4,OFFSET(G90,0,-$F$82),0)","v":0},0,0,0,74.0625,114.0625,114.0625,114.0625,114.0625,114.0625,114.0625,114.0625,0,0,74.0625,114.0625,114.0625,114.0625,null,0,{"$f":"(AA86-Z86)+IF(AA$4-$F$82>=$F$4,OFFSET(AA90,0,-$F$82),0)","v":0},0,0,0,32.587499999999999,50.187500000000007,50.1875,50.1875,50.1875,50.187499999999972,50.1875,50.1875,0,0,32.587499999999999,50.187500000000007,50.1875,50.1875,null,0,{"$f":"(AU86-AT86)+IF(AU$4-$F$82>=$F$4,OFFSET(AU90,0,-$F$82),0)","v":0},0,0,0,32.587499999999999,50.187500000000007,50.1875,50.1875,50.1875,50.187499999999972,50.1875,50.1875,0,0,32.587499999999999,50.187500000000007,50.1875,50.1875,null,0,{"$f":"(BO86-BN86)+IF(BO$4-$F$82>=$F$4,OFFSET(BO90,0,-$F$82),0)","v":0},0,0,0,8.8874999999999993,13.6875,13.687499999999996,13.6875,13.6875,13.687500000000007,13.6875,13.6875,0,0,8.8874999999999993,13.6875,13.687499999999996,13.6875]
[]
[]
[null,"Utilization of Storage","Net RT Losses","GWh",null,{"$f":"SUMPRODUCT(Energy!FT$58:FT$345,Energy!$C$58:$C$345)-SUMPRODUCT(Energy!BX$58:BX$345,Energy!$C$58:$C$345)","v":0},{"$f":"SUMPRODUCT(Energy!FU$58:FU$345,Energy!$C$58:$C$345)-SUMPRODUCT(Energy!BY$58:BY$345,Energy!$C$58:$C$345)","v":0},{"$f":"SUMPRODUCT(Energy!FV$58:FV$345,Energy!$C$58:$C$345)-SUMPRODUCT(Energy!BZ$58:BZ$345,Energy!$C$58:$C$345)","v":0},{"$f":"SUMPRODUCT(Energy!FW$58:FW$345,Energy!$C$58:$C$345)-SUMPRODUCT(Energy!CA$58:CA$345,Energy!$C$58:$C$345)","v":0},{"$f":"SUMPRODUCT(Energy!FX$58:FX$345,Energy!$C$58:$C$345)-SUMPRODUCT(Energy!CB$58:CB$345,Energy!$C$58:$C$345)","v":0},{"$f":"SUMPRODUCT(Energy!FY$58:FY$345,Energy!$C$58:$C$345)-SUMPRODUCT(Energy!CC$58:CC$345,Energy!$C$58:$C$345)","v":105.12098035390954},{"$f":"SUMPRODUCT(Energy!FZ$58:FZ$345,Energy!$C$58:$C$345)-SUMPRODUCT(Energy!CD$58:CD$345,Energy!$C$58:$C$345)","v":1442.2876735198952},{"$f":"SUMPRODUCT(Energy!GA$58:GA$345,Energy!$C$58:$C$345)-SUMPRODUCT(Energy!CE$58:CE$345,Energy!$C$58:$C$345)","v":2750.7963327449252},{"$f":"SUMPRODUCT(Energy!GB$58:GB$345,Energy!$C$58:$C$345)-SUMPRODUCT(Energy!CF$58:CF$345,Energy!$C$58:$C$345)","v":4751.1985950039088},{"$f":"SUMPRODUCT(Energy!GC$58:GC$345,Energy!$C$58:$C$345)-SUMPRODUCT(Energy!CG$58:CG$345,Energy!$C$58:$C$345)","v":7938.040407685643},{"$f":"SUMPRODUCT(Energy!GD$58:GD$345,Energy!$C$58:$C$345)-SUMPRODUCT(Energy!CH$58:CH$345,Energy!$C$58:$C$345)","v":11679.01131462826},{"$f":"SUMPRODUCT(Energy!GE$58:GE$345,Energy!$C$58:$C$345)-SUMPRODUCT(Energy!CI$58:CI$345,Energy!$C$58:$C$345)","v":12553.525231619613},{"$f":"SUMPRODUCT(Energy!GF$58:GF$345,Energy!$C$58:$C$345)-SUMPRODUCT(Energy!CJ$58:CJ$345,Energy!$C$58:$C$345)","v":13666.447774172884},{"$f":"SUMPRODUCT(Energy!GG$58:GG$345,Energy!$C$58:$C$345)-SUMPRODUCT(Energy!CK$58:CK$345,Energy!$C$58:$C$345)","v":9343.6240139489382},{"$f":"SUMPRODUCT(Energy!GH$58:GH$345,Energy!$C$58:$C$345)-SUMPRODUCT(Energy!CL$58:CL$345,Energy!$C$58:$C$345)","v":10660.139945066374},{"$f":"SUMPRODUCT(Energy!GI$58:GI$345,Energy!$C$58:$C$345)-SUMPRODUCT(Energy!CM$58:CM$345,Energy!$C$58:$C$345)","v":13473.936096788806},{"$f":"SUMPRODUCT(Energy!GJ$58:GJ$345,Energy!$C$58:$C$345)-SUMPRODUCT(Energy!CN$58:CN$345,Energy!$C$58:$C$345)","v":15704.468353117656},{"$f":"SUMPRODUCT(Energy!GK$58:GK$345,Energy!$C$58:$C$345)-SUMPRODUCT(Energy!CO$58:CO$345,Energy!$C$58:$C$345)","v":18789.427521886442},{"$f":"SUMPRODUCT(Energy!GL$58:GL$345,Energy!$C$58:$C$345)-SUMPRODUCT(Energy!CP$58:CP$345,Energy!$C$58:$C$345)","v":21795.1234240782},null,{"$f":"INDEX($F96:$X96,MATCH(Z$4,$F$4:$X$4,0))*Z$84","v":0},{"$f":"INDEX($F96:$X96,MATCH(AA$4,$F$4:$X$4,0))*AA$84","v":0},0,0,0,46.253231355720203,634.60657634875383,1210.350386407767,2090.5273818017199,3492.7377793816831,5138.7649784364348,5523.5511019126297,6013.2370206360692,4111.194566137533,4690.4615758292048,5928.5318825870745,6909.966075371769,8267.3481096300347,9589.8543065944086,null,{"$f":"INDEX($F96:$X96,MATCH(AT$4,$F$4:$X$4,0))*AT$84","v":0},{"$f":"INDEX($F96:$X96,MATCH(AU$4,$F$4:$X$4,0))*AU$84","v":0},0,0,0,46.253231355720203,634.60657634875383,1210.350386407767,2090.5273818017199,3492.7377793816831,5138.7649784364348,5523.5511019126297,6013.2370206360692,4111.194566137533,4690.4615758292048,5928.5318825870745,6909.966075371769,8267.3481096300347,9589.8543065944086,null,{"$f":"INDEX($F96:$X96,MATCH(BN$4,$F$4:$X$4,0))*BN$84","v":0},{"$f":"INDEX($F96:$X96,MATCH(BO$4,$F$4:$X$4,0))*BO$84","v":0},0,0,0,12.614517642469146,173.07452082238743,330.09555992939102,570.14383140046903,952.56484892227718,1401.4813577553912,1506.4230277943534,1639.973732900746,1121.2348816738725,1279.2167934079648,1616.8723316146566,1884.5362023741186,2254.7313026263728,2615.4148108893837]
[null,"Reserve Margin Requirement","Unmitigated Peak Demand","MW",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"INDEX(Load_Forecast!$F$420:$BB$425,Z$3,MATCH(Z$4,Load_Forecast!$F$12:$BB$12,0))","v":16369.496001380136},{"$f":"INDEX(Load_Forecast!$F$420:$BB$425,AA$3,MATCH(AA$4,Load_Forecast!$F$12:$BB$12,0))","v":17001.461182943105},{"$f":"INDEX(Load_Forecast!$F$420:$BB$425,AB$3,MATCH(AB$4,Load_Forecast!$F$12:$BB$12,0))","v":16979.246270429587},{"$f":"INDEX(Load_Forecast!$F$420:$BB$425,AC$3,MATCH(AC$4,Load_Forecast!$F$12:$BB$12,0))","v":15718.131855218788},{"$f":"INDEX(Load_Forecast!$F$420:$BB$425,AD$3,MATCH(AD$4,Load_Forecast!$F$12:$BB$12,0))","v":15644.265253703392},{"$f":"INDEX(Load_Forecast!$F$420:$BB$425,AE$3,MATCH(AE$4,Load_Forecast!$F$12:$BB$12,0))","v":15776.465682697959},{"$f":"INDEX(Load_Forecast!$F$420:$BB$425,AF$3,MATCH(AF$4,Load_Forecast!$F$12:$BB$12,0))","v":15801.007403520085},{"$f":"INDEX(Load_Forecast!$F$420:$BB$425,AG$3,MATCH(AG$4,Load_Forecast!$F$12:$BB$12,0))","v":15790.165345446567},{"$f":"INDEX(Load_Forecast!$F$420:$BB$425,AH$3,MATCH(AH$4,Load_Forecast!$F$12:$BB$12,0))","v":15823.22022801124},{"$f":"INDEX(Load_Forecast!$F$420:$BB$425,AI$3,MATCH(AI$4,Load_Forecast!$F$12:$BB$12,0))","v":15877.76974658703},{"$f":"INDEX(Load_Forecast!$F$420:$BB$425,AJ$3,MATCH(AJ$4,Load_Forecast!$F$12:$BB$12,0))","v":15989.467083012769},{"$f":"INDEX(Load_Forecast!$F$420:$BB$425,AK$3,MATCH(AK$4,Load_Forecast!$F$12:$BB$12,0))","v":16105.873233515998},{"$f":"INDEX(Load_Forecast!$F$420:$BB$425,AL$3,MATCH(AL$4,Load_Forecast!$F$12:$BB$12,0))","v":16185.804100266358},{"$f":"INDEX(Load_Forecast!$F$420:$BB$425,AM$3,MATCH(AM$4,Load_Forecast!$F$12:$BB$12,0))","v":16240.898342219454},{"$f":"INDEX(Load_Forecast!$F$420:$BB$425,AN$3,MATCH(AN$4,Load_Forecast!$F$12:$BB$12,0))","v":16323.031434948411},{"$f":"INDEX(Load_Forecast!$F$420:$BB$425,AO$3,MATCH(AO$4,Load_Forecast!$F$12:$BB$12,0))","v":16359.952433051863},{"$f":"INDEX(Load_Forecast!$F$420:$BB$425,AP$3,MATCH(AP$4,Load_Forecast!$F$12:$BB$12,0))","v":16394.081710542698},{"$f":"INDEX(Load_Forecast!$F$420:$BB$425,AQ$3,MATCH(AQ$4,Load_Forecast!$F$12:$BB$12,0))","v":16425.106323231485},{"$f":"INDEX(Load_Forecast!$F$420:$BB$425,AR$3,MATCH(AR$4,Load_Forecast!$F$12:$BB$12,0))","v":16452.679230007092},null,{"$f":"INDEX(Load_Forecast!$F$420:$BB$425,AT$3,MATCH(AT$4,Load_Forecast!$F$12:$BB$12,0))","v":15525.973012965287},{"$f":"INDEX(Load_Forecast!$F$420:$BB$425,AU$3,MATCH(AU$4,Load_Forecast!$F$12:$BB$12,0))","v":15591.914031238955},{"$f":"INDEX(Load_Forecast!$F$420:$BB$425,AV$3,MATCH(AV$4,Load_Forecast!$F$12:$BB$12,0))","v":16472.736798648613},{"$f":"INDEX(Load_Forecast!$F$420:$BB$425,AW$3,MATCH(AW$4,Load_Forecast!$F$12:$BB$12,0))","v":15470.986124078596},{"$f":"INDEX(Load_Forecast!$F$420:$BB$425,AX$3,MATCH(AX$4,Load_Forecast!$F$12:$BB$12,0))","v":15451.295592592434},{"$f":"INDEX(Load_Forecast!$F$420:$BB$425,AY$3,MATCH(AY$4,Load_Forecast!$F$12:$BB$12,0))","v":15453.844341178339},{"$f":"INDEX(Load_Forecast!$F$420:$BB$425,AZ$3,MATCH(AZ$4,Load_Forecast!$F$12:$BB$12,0))","v":15407.725149216565},{"$f":"INDEX(Load_Forecast!$F$420:$BB$425,BA$3,MATCH(BA$4,Load_Forecast!$F$12:$BB$12,0))","v":15334.575716687856},{"$f":"INDEX(Load_Forecast!$F$420:$BB$425,BB$3,MATCH(BB$4,Load_Forecast!$F$12:$BB$12,0))","v":15303.686299476958},{"$f":"INDEX(Load_Forecast!$F$420:$BB$425,BC$3,MATCH(BC$4,Load_Forecast!$F$12:$BB$12,0))","v":15273.981819717153},{"$f":"INDEX(Load_Forecast!$F$420:$BB$425,BD$3,MATCH(BD$4,Load_Forecast!$F$12:$BB$12,0))","v":15348.567606990324},{"$f":"INDEX(Load_Forecast!$F$420:$BB$425,BE$3,MATCH(BE$4,Load_Forecast!$F$12:$BB$12,0))","v":15382.78443030649},{"$f":"INDEX(Load_Forecast!$F$420:$BB$425,BF$3,MATCH(BF$4,Load_Forecast!$F$12:$BB$12,0))","v":15403.119505890831},{"$f":"INDEX(Load_Forecast!$F$420:$BB$425,BG$3,MATCH(BG$4,Load_Forecast!$F$12:$BB$12,0))","v":15436.92307640841},{"$f":"INDEX(Load_Forecast!$F$420:$BB$425,BH$3,MATCH(BH$4,Load_Forecast!$F$12:$BB$12,0))","v":15453.06943695922},{"$f":"INDEX(Load_Forecast!$F$420:$BB$425,BI$3,MATCH(BI$4,Load_Forecast!$F$12:$BB$12,0))","v":15466.033956349176},{"$f":"INDEX(Load_Forecast!$F$420:$BB$425,BJ$3,MATCH(BJ$4,Load_Forecast!$F$12:$BB$12,0))","v":15475.935255117596},{"$f":"INDEX(Load_Forecast!$F$420:$BB$425,BK$3,MATCH(BK$4,Load_Forecast!$F$12:$BB$12,0))","v":15482.473530488134},{"$f":"INDEX(Load_Forecast!$F$420:$BB$425,BL$3,MATCH(BL$4,Load_Forecast!$F$12:$BB$12,0))","v":15485.318709696972},null,{"$f":"INDEX(Load_Forecast!$F$420:$BB$425,BN$3,MATCH(BN$4,Load_Forecast!$F$12:$BB$12,0))","v":3485.978380562186},{"$f":"INDEX(Load_Forecast!$F$420:$BB$425,BO$3,MATCH(BO$4,Load_Forecast!$F$12:$BB$12,0))","v":3573.0831623290901},{"$f":"INDEX(Load_Forecast!$F$420:$BB$425,BP$3,MATCH(BP$4,Load_Forecast!$F$12:$BB$12,0))","v":3673.0423883140834},{"$f":"INDEX(Load_Forecast!$F$420:$BB$425,BQ$3,MATCH(BQ$4,Load_Forecast!$F$12:$BB$12,0))","v":3506.4727027555582},{"$f":"INDEX(Load_Forecast!$F$420:$BB$425,BR$3,MATCH(BR$4,Load_Forecast!$F$12:$BB$12,0))","v":3485.148673410496},{"$f":"INDEX(Load_Forecast!$F$420:$BB$425,BS$3,MATCH(BS$4,Load_Forecast!$F$12:$BB$12,0))","v":3518.7939601483654},{"$f":"INDEX(Load_Forecast!$F$420:$BB$425,BT$3,MATCH(BT$4,Load_Forecast!$F$12:$BB$12,0))","v":3515.8075978904599},{"$f":"INDEX(Load_Forecast!$F$420:$BB$425,BU$3,MATCH(BU$4,Load_Forecast!$F$12:$BB$12,0))","v":3511.9994084474256},{"$f":"INDEX(Load_Forecast!$F$420:$BB$425,BV$3,MATCH(BV$4,Load_Forecast!$F$12:$BB$12,0))","v":3511.7843715255904},{"$f":"INDEX(Load_Forecast!$F$420:$BB$425,BW$3,MATCH(BW$4,Load_Forecast!$F$12:$BB$12,0))","v":3518.9713738137061},{"$f":"INDEX(Load_Forecast!$F$420:$BB$425,BX$3,MATCH(BX$4,Load_Forecast!$F$12:$BB$12,0))","v":3544.7454656221907},{"$f":"INDEX(Load_Forecast!$F$420:$BB$425,BY$3,MATCH(BY$4,Load_Forecast!$F$12:$BB$12,0))","v":3556.8019103128913},{"$f":"INDEX(Load_Forecast!$F$420:$BB$425,BZ$3,MATCH(BZ$4,Load_Forecast!$F$12:$BB$12,0))","v":3570.2451023278263},{"$f":"INDEX(Load_Forecast!$F$420:$BB$425,CA$3,MATCH(CA$4,Load_Forecast!$F$12:$BB$12,0))","v":3579.2501537022404},{"$f":"INDEX(Load_Forecast!$F$420:$BB$425,CB$3,MATCH(CB$4,Load_Forecast!$F$12:$BB$12,0))","v":3594.6846192685052},{"$f":"INDEX(Load_Forecast!$F$420:$BB$425,CC$3,MATCH(CC$4,Load_Forecast!$F$12:$BB$12,0))","v":3604.236985558181},{"$f":"INDEX(Load_Forecast!$F$420:$BB$425,CD$3,MATCH(CD$4,Load_Forecast!$F$12:$BB$12,0))","v":3613.1591828699538},{"$f":"INDEX(Load_Forecast!$F$420:$BB$425,CE$3,MATCH(CE$4,Load_Forecast!$F$12:$BB$12,0))","v":3621.3805919213437},{"$f":"INDEX(Load_Forecast!$F$420:$BB$425,CF$3,MATCH(CF$4,Load_Forecast!$F$12:$BB$12,0))","v":3628.822905956642},null,{"$f":"INDEX(Load_Forecast!$F$420:$BB$425,CH$3,MATCH(CH$4,Load_Forecast!$F$12:$BB$12,0))","v":8287.2473686347366},{"$f":"INDEX(Load_Forecast!$F$420:$BB$425,CI$3,MATCH(CI$4,Load_Forecast!$F$12:$BB$12,0))","v":8548.5846656472022},{"$f":"INDEX(Load_Forecast!$F$420:$BB$425,CJ$3,MATCH(CJ$4,Load_Forecast!$F$12:$BB$12,0))","v":8879.0866325013612},{"$f":"INDEX(Load_Forecast!$F$420:$BB$425,CK$3,MATCH(CK$4,Load_Forecast!$F$12:$BB$12,0))","v":8899.6167994810257},{"$f":"INDEX(Load_Forecast!$F$420:$BB$425,CL$3,MATCH(CL$4,Load_Forecast!$F$12:$BB$12,0))","v":9029.3047938855161},{"$f":"INDEX(Load_Forecast!$F$420:$BB$425,CM$3,MATCH(CM$4,Load_Forecast!$F$12:$BB$12,0))","v":9095.9949074943233},{"$f":"INDEX(Load_Forecast!$F$420:$BB$425,CN$3,MATCH(CN$4,Load_Forecast!$F$12:$BB$12,0))","v":9145.1604051314007},{"$f":"INDEX(Load_Forecast!$F$420:$BB$425,CO$3,MATCH(CO$4,Load_Forecast!$F$12:$BB$12,0))","v":9148.6617892486775},{"$f":"INDEX(Load_Forecast!$F$420:$BB$425,CP$3,MATCH(CP$4,Load_Forecast!$F$12:$BB$12,0))","v":9162.2366372201705},{"$f":"INDEX(Load_Forecast!$F$420:$BB$425,CQ$3,MATCH(CQ$4,Load_Forecast!$F$12:$BB$12,0))","v":9178.1461904591888},{"$f":"INDEX(Load_Forecast!$F$420:$BB$425,CR$3,MATCH(CR$4,Load_Forecast!$F$12:$BB$12,0))","v":9207.43517914115},{"$f":"INDEX(Load_Forecast!$F$420:$BB$425,CS$3,MATCH(CS$4,Load_Forecast!$F$12:$BB$12,0))","v":9229.2553939445843},{"$f":"INDEX(Load_Forecast!$F$420:$BB$425,CT$3,MATCH(CT$4,Load_Forecast!$F$12:$BB$12,0))","v":9236.8017993299018},{"$f":"INDEX(Load_Forecast!$F$420:$BB$425,CU$3,MATCH(CU$4,Load_Forecast!$F$12:$BB$12,0))","v":9231.4182157221694},{"$f":"INDEX(Load_Forecast!$F$420:$BB$425,CV$3,MATCH(CV$4,Load_Forecast!$F$12:$BB$12,0))","v":9228.4605058165635},{"$f":"INDEX(Load_Forecast!$F$420:$BB$425,CW$3,MATCH(CW$4,Load_Forecast!$F$12:$BB$12,0))","v":9340.5707824373185},{"$f":"INDEX(Load_Forecast!$F$420:$BB$425,CX$3,MATCH(CX$4,Load_Forecast!$F$12:$BB$12,0))","v":9458.9937524160596},{"$f":"INDEX(Load_Forecast!$F$420:$BB$425,CY$3,MATCH(CY$4,Load_Forecast!$F$12:$BB$12,0))","v":9584.3885936956722},{"$f":"INDEX(Load_Forecast!$F$420:$BB$425,CZ$3,MATCH(CZ$4,Load_Forecast!$F$12:$BB$12,0))","v":9717.4894522930681}]
[null,null,"Net Impact of Customer PV","MW",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Z38","v":-347.00303085810816},-471.71321118394104,-644.44300875084195,-812.15688597186022,-984.76937013558711,-1127.0147208663052,-1221.9603263412178,-1317.1563861438372,-1420.8920948957259,-1543.7727943564325,-1690.0150932208373,-1859.3704522831238,-2048.4960023858066,-2239.0745436609268,-2441.7039252670397,-2450.0785469116668,-2458.2842252406613,-2466.2860050343506,-2474.0411220896885,null,{"$f":"-AT38","v":-218.2782919162467},-315.06345935114615,-455.5555293326542,-591.29315090579155,-754.56753865747748,-896.73178623189074,-1014.8179309723305,-1128.534112373987,-1227.5228447048532,-1356.3189853788074,-1510.4785753926162,-1687.5052143112739,-1882.5501342878042,-2095.2290281678711,-2309.2207675741561,-2317.1550729509804,-2324.9310256526574,-2332.5158009551542,-2339.8692408207135,null,{"$f":"-BN38","v":-70.894716526283645},-101.88145306757259,-151.65306723428657,-203.69097580226804,-257.49222330995343,-308.23797138552794,-346.88684339223738,-381.16963861795801,-413.73630685426883,-449.48612094505665,-490.90548911069067,-537.16839051229454,-586.69534700843428,-638.47113786091813,-693.68711770829077,-695.99263131478301,-698.24269190369523,-700.42614411456123,-702.52934196158355,null,{"$f":"-CH38","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Reserve Margin Requirement","MW",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Z102*(1+General_Inputs!$F$125)","v":18425.866916100331},{"$f":"AA102*(1+General_Inputs!$F$125)","v":19009.210167523037},{"$f":"AB102*(1+General_Inputs!$F$125)","v":18785.023750930555},{"$f":"AC102*(1+General_Inputs!$F$125)","v":17141.871214633964},{"$f":"AD102*(1+General_Inputs!$F$125)","v":16858.420266102974},{"$f":"AE102*(1+General_Inputs!$F$125)","v":16846.8686061064},{"$f":"AF102*(1+General_Inputs!$F$125)","v":16765.904138755697},{"$f":"AG102*(1+General_Inputs!$F$125)","v":16643.960303198139},{"$f":"AH102*(1+General_Inputs!$F$125)","v":16562.67735308284},{"$f":"AI102*(1+General_Inputs!$F$125)","v":16484.096495065183},{"$f":"AJ102*(1+General_Inputs!$F$125)","v":16444.369788260719},{"$f":"AK102*(1+General_Inputs!$F$125)","v":16383.478198417806},{"$f":"AL102*(1+General_Inputs!$F$125)","v":16257.904312562634},{"$f":"AM102*(1+General_Inputs!$F$125)","v":16102.097368342305},{"$f":"AN102*(1+General_Inputs!$F$125)","v":15963.526636133574},{"$f":"AO102*(1+General_Inputs!$F$125)","v":15996.354969061224},{"$f":"AP102*(1+General_Inputs!$F$125)","v":16026.167108097341},{"$f":"AQ102*(1+General_Inputs!$F$125)","v":16052.643365926702},{"$f":"AR102*(1+General_Inputs!$F$125)","v":16075.433824105012},null,{"$f":"AT102*(1+General_Inputs!$F$125)","v":17603.848929206393},{"$f":"AU102*(1+General_Inputs!$F$125)","v":17568.378157670981},{"$f":"AV102*(1+General_Inputs!$F$125)","v":18419.75845971335},{"$f":"AW102*(1+General_Inputs!$F$125)","v":17111.646919148723},{"$f":"AX102*(1+General_Inputs!$F$125)","v":16901.237262025199},{"$f":"AY102*(1+General_Inputs!$F$125)","v":16740.679438188414},{"$f":"AZ102*(1+General_Inputs!$F$125)","v":16551.843300980869},{"$f":"BA102*(1+General_Inputs!$F$125)","v":16336.947844960947},{"$f":"BB102*(1+General_Inputs!$F$125)","v":16187.587972987918},{"$f":"BC102*(1+General_Inputs!$F$125)","v":16005.312259489096},{"$f":"BD102*(1+General_Inputs!$F$125)","v":15913.802386337364},{"$f":"BE102*(1+General_Inputs!$F$125)","v":15749.571098394497},{"$f":"BF102*(1+General_Inputs!$F$125)","v":15548.654777343478},{"$f":"BG102*(1+General_Inputs!$F$125)","v":15342.948155476619},{"$f":"BH102*(1+General_Inputs!$F$125)","v":15115.425969792823},{"$f":"BI102*(1+General_Inputs!$F$125)","v":15121.210715907924},{"$f":"BJ102*(1+General_Inputs!$F$125)","v":15123.65486388468},{"$f":"BK102*(1+General_Inputs!$F$125)","v":15122.451388962925},{"$f":"BL102*(1+General_Inputs!$F$125)","v":15117.266889207696},null,{"$f":"BN102*(1+General_Inputs!$F$125)","v":3927.3462136412877},{"$f":"BO102*(1+General_Inputs!$F$125)","v":3991.8819656507449},{"$f":"BP102*(1+General_Inputs!$F$125)","v":4049.5977192417663},{"$f":"BQ102*(1+General_Inputs!$F$125)","v":3798.1989859962837},{"$f":"BR102*(1+General_Inputs!$F$125)","v":3711.8049176156237},{"$f":"BS102*(1+General_Inputs!$F$125)","v":3692.1393870772627},{"$f":"BT102*(1+General_Inputs!$F$125)","v":3644.2588676729556},{"$f":"BU102*(1+General_Inputs!$F$125)","v":3600.4542353038878},{"$f":"BV102*(1+General_Inputs!$F$125)","v":3562.7552743720194},{"$f":"BW102*(1+General_Inputs!$F$125)","v":3529.9080407989468},{"$f":"BX102*(1+General_Inputs!$F$125)","v":3511.9159729882249},{"$f":"BY102*(1+General_Inputs!$F$125)","v":3472.5785477706859},{"$f":"BZ102*(1+General_Inputs!$F$125)","v":3431.0822186173004},{"$f":"CA102*(1+General_Inputs!$F$125)","v":3381.8958682175203},{"$f":"CB102*(1+General_Inputs!$F$125)","v":3336.1471267942466},{"$f":"CC102*(1+General_Inputs!$F$125)","v":3344.4810073799076},{"$f":"CD102*(1+General_Inputs!$F$125)","v":3352.1539646111974},{"$f":"CE102*(1+General_Inputs!$F$125)","v":3359.0976149777994},{"$f":"CF102*(1+General_Inputs!$F$125)","v":3365.2375985943168},null,{"$f":"CH102*(1+General_Inputs!$F$125)","v":9530.3344739299464},{"$f":"CI102*(1+General_Inputs!$F$125)","v":9830.8723654942823},{"$f":"CJ102*(1+General_Inputs!$F$125)","v":10210.949627376565},{"$f":"CK102*(1+General_Inputs!$F$125)","v":10234.559319403179},{"$f":"CL102*(1+General_Inputs!$F$125)","v":10383.700512968342},{"$f":"CM102*(1+General_Inputs!$F$125)","v":10460.39414361847},{"$f":"CN102*(1+General_Inputs!$F$125)","v":10516.934465901109},{"$f":"CO102*(1+General_Inputs!$F$125)","v":10520.961057635979},{"$f":"CP102*(1+General_Inputs!$F$125)","v":10536.572132803196},{"$f":"CQ102*(1+General_Inputs!$F$125)","v":10554.868119028066},{"$f":"CR102*(1+General_Inputs!$F$125)","v":10588.550456012321},{"$f":"CS102*(1+General_Inputs!$F$125)","v":10613.64370303627},{"$f":"CT102*(1+General_Inputs!$F$125)","v":10622.322069229385},{"$f":"CU102*(1+General_Inputs!$F$125)","v":10616.130948080494},{"$f":"CV102*(1+General_Inputs!$F$125)","v":10612.729581689047},{"$f":"CW102*(1+General_Inputs!$F$125)","v":10741.656399802916},{"$f":"CX102*(1+General_Inputs!$F$125)","v":10877.842815278467},{"$f":"CY102*(1+General_Inputs!$F$125)","v":11022.046882750023},{"$f":"CZ102*(1+General_Inputs!$F$125)","v":11175.112870137027}]
[null,null,"Renewable","MW",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Z78","v":931.3333164181181},1121.2746604696486,1464.4541088026888,2418.9672121103217,2417.8407727525082,2354.7182630833695,2423.4926112380649,2394.7495411132722,2348.8483988590506,2282.8633969227008,2274.8549207598671,2160.6440522011167,2056.3241072752348,1941.5074252552879,1833.6497233931277,1831.3424055518481,2023.101658899697,2049.8704157008187,2046.051115182054,null,{"$f":"AT78","v":901.56795218130742},985.72442162018615,1017.269377861169,1303.2997907926317,1787.205819088804,2287.6512869352709,2231.8391541721585,2183.7366756688207,2321.9757409555796,2259.1094896300906,2204.4626920835217,2128.1094789056592,2023.932700726323,1912.5981410741401,1817.221447161724,1842.3468784705492,1961.569116005252,2000.0269840327649,2018.1293100410896,null,{"$f":"BN78","v":82.35895064888183},108.01986314440853,390.33402640932167,573.96530998183755,591.1312404227541,659.95252841175761,582.05964769817649,529.29942839705211,487.24704830754138,442.99955523393794,414.25357076436501,395.6614845068712,391.22116854216307,386.38272889335252,375.18899254549251,375.01746338603732,403.87931965165257,419.47855456391983,432.75229352456591,null,{"$f":"CH78","v":206.52910492360931},247.84804789457937,313.96703566059017,491.65787695595759,624.32561804256909,683.21696219430612,1200.2844865502527,1258.4553380251152,1283.6774988511415,1349.3535826558464,1390.6276712687361,1339.997166068134,1304.9059734639261,1270.3975253832918,1238.8170162140209,1283.7278106245176,1394.1607724040864,1456.351260086323,1510.6081089704592]
[null,null,"DR","MW",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Load_Forecast!F430","v":747.05700000000002},{"$f":"Load_Forecast!G430","v":747.05700000000002},{"$f":"Load_Forecast!H430","v":747.05700000000002},{"$f":"Load_Forecast!I430","v":758.02700000000004},{"$f":"Load_Forecast!J430","v":760.221},{"$f":"Load_Forecast!K430","v":762.41499999999996},{"$f":"Load_Forecast!L430","v":763.51200000000006},{"$f":"Load_Forecast!M430","v":765.70600000000002},{"$f":"Load_Forecast!N430","v":767.9},{"$f":"Load_Forecast!O430","v":767.9},{"$f":"Load_Forecast!P430","v":771.19099999999992},{"$f":"Load_Forecast!Q430","v":773.38499999999999},{"$f":"Load_Forecast!R430","v":773.38499999999999},{"$f":"Load_Forecast!S430","v":665},{"$f":"Load_Forecast!T430","v":665},{"$f":"Load_Forecast!U430","v":665},{"$f":"Load_Forecast!V430","v":665},{"$f":"Load_Forecast!W430","v":665},{"$f":"Load_Forecast!X430","v":665},null,{"$f":"Load_Forecast!F431","v":1326.3852000000002},{"$f":"Load_Forecast!G431","v":1326.3852000000002},{"$f":"Load_Forecast!H431","v":1326.3852000000002},{"$f":"Load_Forecast!I431","v":1355.222},{"$f":"Load_Forecast!J431","v":1359.5260000000001},{"$f":"Load_Forecast!K431","v":1360.6020000000001},{"$f":"Load_Forecast!L431","v":1360.6020000000001},{"$f":"Load_Forecast!M431","v":1360.6020000000001},{"$f":"Load_Forecast!N431","v":1360.6020000000001},{"$f":"Load_Forecast!O431","v":1360.6020000000001},{"$f":"Load_Forecast!P431","v":1360.6020000000001},{"$f":"Load_Forecast!Q431","v":1360.6020000000001},{"$f":"Load_Forecast!R431","v":1360.6020000000001},{"$f":"Load_Forecast!S431","v":1797},{"$f":"Load_Forecast!T431","v":1797},{"$f":"Load_Forecast!U431","v":1797},{"$f":"Load_Forecast!V431","v":1797},{"$f":"Load_Forecast!W431","v":1797},{"$f":"Load_Forecast!X431","v":1797},null,{"$f":"Load_Forecast!F432","v":42.279954706616167},{"$f":"Load_Forecast!G432","v":42.279954706616167},{"$f":"Load_Forecast!H432","v":42.279954706616167},{"$f":"Load_Forecast!I432","v":42.279954706616167},{"$f":"Load_Forecast!J432","v":42.279954706616167},{"$f":"Load_Forecast!K432","v":42.279954706616167},{"$f":"Load_Forecast!L432","v":42.279954706616167},{"$f":"Load_Forecast!M432","v":42.279954706616167},{"$f":"Load_Forecast!N432","v":42.279954706616167},{"$f":"Load_Forecast!O432","v":42.279954706616167},{"$f":"Load_Forecast!P432","v":42.279954706616167},{"$f":"Load_Forecast!Q432","v":42.279954706616167},{"$f":"Load_Forecast!R432","v":42.279954706616167},{"$f":"Load_Forecast!S432","v":133},{"$f":"Load_Forecast!T432","v":133},{"$f":"Load_Forecast!U432","v":133},{"$f":"Load_Forecast!V432","v":133},{"$f":"Load_Forecast!W432","v":133},{"$f":"Load_Forecast!X432","v":133}]
[null,null,"Storage","MW",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Z88","v":0},{"$f":"AA88","v":0},0,0,0,22.55,62.7,102.85,143,183.15,223.3,263.45,303.60000000000002,303.60000000000002,303.60000000000002,303.60000000000002,303.60000000000002,303.60000000000002,303.60000000000002,null,{"$f":"AT88","v":0},{"$f":"AU88","v":0},0,0,0,22.55,62.7,102.85,143,183.15,223.3,263.45,303.60000000000002,303.60000000000002,303.60000000000002,303.60000000000002,303.60000000000002,303.60000000000002,303.60000000000002,null,{"$f":"BN88","v":0},{"$f":"BO88","v":0},0,0,0,6.1499999999999995,17.099999999999998,28.05,39,49.949999999999996,60.9,71.849999999999994,82.8,82.8,82.8,82.8,82.8,82.8,82.8]
[null,null,"Total","MW",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(Z105:Z108)","v":1910.0803164181182},{"$f":"SUM(AA105:AA108)","v":2100.0216604696489},2443.2011088026889,3408.6842121103218,3409.7517727525083,3371.3732630833697,3481.394611238065,3494.9955411132723,3491.4383988590507,3465.603396922701,3501.0359207598672,3429.1690522011168,3364.999107275235,3141.7974252552876,3033.9397233931277,3031.632405551848,3223.3916588996967,3250.1604157008187,3246.3411151820537,null,{"$f":"SUM(AT105:AT108)","v":5268.3092501813062},{"$f":"SUM(AU105:AU108)","v":5352.4657196201861},{"$f":"SUM(AV105:AV108)","v":5384.0106758611691},{"$f":"SUM(AW105:AW108)","v":5698.877888792631},{"$f":"SUM(AX105:AX108)","v":6187.0879170888029},{"$f":"SUM(AY105:AY108)","v":6711.1593849352703},{"$f":"SUM(AZ105:AZ108)","v":6695.4972521721575},{"$f":"SUM(BA105:BA108)","v":6687.5447736688202},{"$f":"SUM(BB105:BB108)","v":6865.9338389555787},{"$f":"SUM(BC105:BC108)","v":6843.2175876300889},{"$f":"SUM(BD105:BD108)","v":6828.720790083521},{"$f":"SUM(BE105:BE108)","v":6792.5175769056586},{"$f":"SUM(BF105:BF108)","v":6728.4907987263223},{"$f":"SUM(BG105:BG108)","v":7053.5542390741393},{"$f":"SUM(BH105:BH108)","v":6958.1775451617232},{"$f":"SUM(BI105:BI108)","v":6983.3029764705489},{"$f":"SUM(BJ105:BJ108)","v":7102.5252140052517},{"$f":"SUM(BK105:BK108)","v":7140.9830820327643},{"$f":"SUM(BL105:BL108)","v":7159.0854080410891},null,{"$f":"SUM(BN105:BN108)","v":573.83890535549801},{"$f":"SUM(BO105:BO108)","v":599.49981785102477},{"$f":"SUM(BP105:BP108)","v":881.81398111593796},{"$f":"SUM(BQ105:BQ108)","v":1065.4452646884538},{"$f":"SUM(BR105:BR108)","v":1082.6111951293701},{"$f":"SUM(BS105:BS108)","v":1157.5824831183738},{"$f":"SUM(BT105:BT108)","v":1090.6396024047926},{"$f":"SUM(BU105:BU108)","v":1048.8293831036683},{"$f":"SUM(BV105:BV108)","v":1017.7270030141576},{"$f":"SUM(BW105:BW108)","v":984.42950994055423},{"$f":"SUM(BX105:BX108)","v":966.63352547098123},{"$f":"SUM(BY105:BY108)","v":958.99143921348741},{"$f":"SUM(BZ105:BZ108)","v":965.50112324877921},{"$f":"SUM(CA105:CA108)","v":1051.3827288933526},{"$f":"SUM(CB105:CB108)","v":1040.1889925454925},{"$f":"SUM(CC105:CC108)","v":1040.0174633860374},{"$f":"SUM(CD105:CD108)","v":1068.8793196516526},{"$f":"SUM(CE105:CE108)","v":1084.4785545639199},{"$f":"SUM(CF105:CF108)","v":1097.7522935245659},null,{"$f":"SUM(CH105:CH107)","v":1882.4631909236091},1923.7821338945791,1989.90112166059,2167.5919629559576,2300.259704042569,2359.151048194306,2876.2185725502522,2934.3894240251147,2959.6115848511413,3025.2876686558461,3066.5617572687361,3015.9312520681337,2980.8400594639261,2946.3316113832916,2914.7511022140206,2959.6618966245173,3070.0948584040862,3132.2853460863225,3186.5421949704587]
[null,null,"RA Deficit","MW",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Z103-Z109","v":16515.786599682211},{"$f":"AA103-AA109","v":16909.18850705339},16341.822642127867,13733.187002523642,13448.668493350466,13475.495343023031,13284.509527517632,13148.964762084866,13071.238954223789,13018.493098142482,12943.333867500853,12954.309146216689,12892.905205287399,12960.299943087019,12929.586912740448,12964.722563509375,12802.775449197645,12802.482950225884,12829.092708922959,null,{"$f":"AT103-AT109","v":12335.539679025087},12215.912438050795,13035.747783852181,11412.769030356092,10714.149344936395,10029.520053253143,9856.3460488087112,9649.4030712921267,9321.6541340323383,9162.0946718590058,9085.0815962538436,8957.0535214888387,8820.1639786171545,8289.3939164024796,8157.2484246310996,8137.9077394373753,8021.1296498794281,7981.4683069301609,7958.1814811666072,null,{"$f":"BN103-BN109","v":3353.5073082857898},3392.3821477997199,3167.7837381258282,2732.7537213078299,2629.1937224862536,2534.5569039588891,2553.619265268163,2551.6248522002197,2545.0282713578617,2545.4785308583923,2545.2824475172438,2513.5871085571985,2465.5810953685213,2330.5131393241677,2295.958134248754,2304.4635439938702,2283.2746449595447,2274.6190604138792,2267.4853050697511,null,{"$f":"CH103-CH109","v":7647.8712830063378},7907.0902315997027,8221.0485057159749,8066.9673564472214,8083.4408089257731,8101.2430954241645,7640.7158933508572,7586.5716336108644,7576.9605479520542,7529.5804503722193,7521.9886987435848,7597.7124509681362,7641.4820097654592,7669.7993366972023,7697.9784794750267,7781.9945031783991,7807.7479568743811,7889.7615366637001,7988.5706751665684]
[]
[null,"Share of Generic Capacity",null,"MW",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"INDEX(System_Capacity!$E$31:$BA$31,MATCH(Z$4,System_Capacity!$E$5:$BA$5,0))*Z110/SUMPRODUCT(($Z$4:$CZ$4=Z$4)*$Z$110:$CZ$110)","v":0},{"$f":"INDEX(System_Capacity!$E$31:$BA$31,MATCH(AA$4,System_Capacity!$E$5:$BA$5,0))*AA110/SUMPRODUCT(($Z$4:$CZ$4=AA$4)*$Z$110:$CZ$110)","v":0},{"$f":"INDEX(System_Capacity!$E$31:$BA$31,MATCH(AB$4,System_Capacity!$E$5:$BA$5,0))*AB110/SUMPRODUCT(($Z$4:$CZ$4=AB$4)*$Z$110:$CZ$110)","v":0},{"$f":"INDEX(System_Capacity!$E$31:$BA$31,MATCH(AC$4,System_Capacity!$E$5:$BA$5,0))*AC110/SUMPRODUCT(($Z$4:$CZ$4=AC$4)*$Z$110:$CZ$110)","v":0},{"$f":"INDEX(System_Capacity!$E$31:$BA$31,MATCH(AD$4,System_Capacity!$E$5:$BA$5,0))*AD110/SUMPRODUCT(($Z$4:$CZ$4=AD$4)*$Z$110:$CZ$110)","v":0},{"$f":"INDEX(System_Capacity!$E$31:$BA$31,MATCH(AE$4,System_Capacity!$E$5:$BA$5,0))*AE110/SUMPRODUCT(($Z$4:$CZ$4=AE$4)*$Z$110:$CZ$110)","v":0},{"$f":"INDEX(System_Capacity!$E$31:$BA$31,MATCH(AF$4,System_Capacity!$E$5:$BA$5,0))*AF110/SUMPRODUCT(($Z$4:$CZ$4=AF$4)*$Z$110:$CZ$110)","v":0},{"$f":"INDEX(System_Capacity!$E$31:$BA$31,MATCH(AG$4,System_Capacity!$E$5:$BA$5,0))*AG110/SUMPRODUCT(($Z$4:$CZ$4=AG$4)*$Z$110:$CZ$110)","v":0},{"$f":"INDEX(System_Capacity!$E$31:$BA$31,MATCH(AH$4,System_Capacity!$E$5:$BA$5,0))*AH110/SUMPRODUCT(($Z$4:$CZ$4=AH$4)*$Z$110:$CZ$110)","v":0},{"$f":"INDEX(System_Capacity!$E$31:$BA$31,MATCH(AI$4,System_Capacity!$E$5:$BA$5,0))*AI110/SUMPRODUCT(($Z$4:$CZ$4=AI$4)*$Z$110:$CZ$110)","v":0},{"$f":"INDEX(System_Capacity!$E$31:$BA$31,MATCH(AJ$4,System_Capacity!$E$5:$BA$5,0))*AJ110/SUMPRODUCT(($Z$4:$CZ$4=AJ$4)*$Z$110:$CZ$110)","v":0},{"$f":"INDEX(System_Capacity!$E$31:$BA$31,MATCH(AK$4,System_Capacity!$E$5:$BA$5,0))*AK110/SUMPRODUCT(($Z$4:$CZ$4=AK$4)*$Z$110:$CZ$110)","v":0},{"$f":"INDEX(System_Capacity!$E$31:$BA$31,MATCH(AL$4,System_Capacity!$E$5:$BA$5,0))*AL110/SUMPRODUCT(($Z$4:$CZ$4=AL$4)*$Z$110:$CZ$110)","v":0},{"$f":"INDEX(System_Capacity!$E$31:$BA$31,MATCH(AM$4,System_Capacity!$E$5:$BA$5,0))*AM110/SUMPRODUCT(($Z$4:$CZ$4=AM$4)*$Z$110:$CZ$110)","v":0},{"$f":"INDEX(System_Capacity!$E$31:$BA$31,MATCH(AN$4,System_Capacity!$E$5:$BA$5,0))*AN110/SUMPRODUCT(($Z$4:$CZ$4=AN$4)*$Z$110:$CZ$110)","v":0},{"$f":"INDEX(System_Capacity!$E$31:$BA$31,MATCH(AO$4,System_Capacity!$E$5:$BA$5,0))*AO110/SUMPRODUCT(($Z$4:$CZ$4=AO$4)*$Z$110:$CZ$110)","v":0},{"$f":"INDEX(System_Capacity!$E$31:$BA$31,MATCH(AP$4,System_Capacity!$E$5:$BA$5,0))*AP110/SUMPRODUCT(($Z$4:$CZ$4=AP$4)*$Z$110:$CZ$110)","v":0},{"$f":"INDEX(System_Capacity!$E$31:$BA$31,MATCH(AQ$4,System_Capacity!$E$5:$BA$5,0))*AQ110/SUMPRODUCT(($Z$4:$CZ$4=AQ$4)*$Z$110:$CZ$110)","v":0},{"$f":"INDEX(System_Capacity!$E$31:$BA$31,MATCH(AR$4,System_Capacity!$E$5:$BA$5,0))*AR110/SUMPRODUCT(($Z$4:$CZ$4=AR$4)*$Z$110:$CZ$110)","v":0},null,{"$f":"INDEX(System_Capacity!$E$31:$BA$31,MATCH(AT$4,System_Capacity!$E$5:$BA$5,0))*AT110/SUMPRODUCT(($Z$4:$CZ$4=AT$4)*$Z$110:$CZ$110)","v":0},{"$f":"INDEX(System_Capacity!$E$31:$BA$31,MATCH(AU$4,System_Capacity!$E$5:$BA$5,0))*AU110/SUMPRODUCT(($Z$4:$CZ$4=AU$4)*$Z$110:$CZ$110)","v":0},{"$f":"INDEX(System_Capacity!$E$31:$BA$31,MATCH(AV$4,System_Capacity!$E$5:$BA$5,0))*AV110/SUMPRODUCT(($Z$4:$CZ$4=AV$4)*$Z$110:$CZ$110)","v":0},{"$f":"INDEX(System_Capacity!$E$31:$BA$31,MATCH(AW$4,System_Capacity!$E$5:$BA$5,0))*AW110/SUMPRODUCT(($Z$4:$CZ$4=AW$4)*$Z$110:$CZ$110)","v":0},{"$f":"INDEX(System_Capacity!$E$31:$BA$31,MATCH(AX$4,System_Capacity!$E$5:$BA$5,0))*AX110/SUMPRODUCT(($Z$4:$CZ$4=AX$4)*$Z$110:$CZ$110)","v":0},{"$f":"INDEX(System_Capacity!$E$31:$BA$31,MATCH(AY$4,System_Capacity!$E$5:$BA$5,0))*AY110/SUMPRODUCT(($Z$4:$CZ$4=AY$4)*$Z$110:$CZ$110)","v":0},{"$f":"INDEX(System_Capacity!$E$31:$BA$31,MATCH(AZ$4,System_Capacity!$E$5:$BA$5,0))*AZ110/SUMPRODUCT(($Z$4:$CZ$4=AZ$4)*$Z$110:$CZ$110)","v":0},{"$f":"INDEX(System_Capacity!$E$31:$BA$31,MATCH(BA$4,System_Capacity!$E$5:$BA$5,0))*BA110/SUMPRODUCT(($Z$4:$CZ$4=BA$4)*$Z$110:$CZ$110)","v":0},{"$f":"INDEX(System_Capacity!$E$31:$BA$31,MATCH(BB$4,System_Capacity!$E$5:$BA$5,0))*BB110/SUMPRODUCT(($Z$4:$CZ$4=BB$4)*$Z$110:$CZ$110)","v":0},{"$f":"INDEX(System_Capacity!$E$31:$BA$31,MATCH(BC$4,System_Capacity!$E$5:$BA$5,0))*BC110/SUMPRODUCT(($Z$4:$CZ$4=BC$4)*$Z$110:$CZ$110)","v":0},{"$f":"INDEX(System_Capacity!$E$31:$BA$31,MATCH(BD$4,System_Capacity!$E$5:$BA$5,0))*BD110/SUMPRODUCT(($Z$4:$CZ$4=BD$4)*$Z$110:$CZ$110)","v":0},{"$f":"INDEX(System_Capacity!$E$31:$BA$31,MATCH(BE$4,System_Capacity!$E$5:$BA$5,0))*BE110/SUMPRODUCT(($Z$4:$CZ$4=BE$4)*$Z$110:$CZ$110)","v":0},{"$f":"INDEX(System_Capacity!$E$31:$BA$31,MATCH(BF$4,System_Capacity!$E$5:$BA$5,0))*BF110/SUMPRODUCT(($Z$4:$CZ$4=BF$4)*$Z$110:$CZ$110)","v":0},{"$f":"INDEX(System_Capacity!$E$31:$BA$31,MATCH(BG$4,System_Capacity!$E$5:$BA$5,0))*BG110/SUMPRODUCT(($Z$4:$CZ$4=BG$4)*$Z$110:$CZ$110)","v":0},{"$f":"INDEX(System_Capacity!$E$31:$BA$31,MATCH(BH$4,System_Capacity!$E$5:$BA$5,0))*BH110/SUMPRODUCT(($Z$4:$CZ$4=BH$4)*$Z$110:$CZ$110)","v":0},{"$f":"INDEX(System_Capacity!$E$31:$BA$31,MATCH(BI$4,System_Capacity!$E$5:$BA$5,0))*BI110/SUMPRODUCT(($Z$4:$CZ$4=BI$4)*$Z$110:$CZ$110)","v":0},{"$f":"INDEX(System_Capacity!$E$31:$BA$31,MATCH(BJ$4,System_Capacity!$E$5:$BA$5,0))*BJ110/SUMPRODUCT(($Z$4:$CZ$4=BJ$4)*$Z$110:$CZ$110)","v":0},{"$f":"INDEX(System_Capacity!$E$31:$BA$31,MATCH(BK$4,System_Capacity!$E$5:$BA$5,0))*BK110/SUMPRODUCT(($Z$4:$CZ$4=BK$4)*$Z$110:$CZ$110)","v":0},{"$f":"INDEX(System_Capacity!$E$31:$BA$31,MATCH(BL$4,System_Capacity!$E$5:$BA$5,0))*BL110/SUMPRODUCT(($Z$4:$CZ$4=BL$4)*$Z$110:$CZ$110)","v":0},null,{"$f":"INDEX(System_Capacity!$E$31:$BA$31,MATCH(BN$4,System_Capacity!$E$5:$BA$5,0))*BN110/SUMPRODUCT(($Z$4:$CZ$4=BN$4)*$Z$110:$CZ$110)","v":0},{"$f":"INDEX(System_Capacity!$E$31:$BA$31,MATCH(BO$4,System_Capacity!$E$5:$BA$5,0))*BO110/SUMPRODUCT(($Z$4:$CZ$4=BO$4)*$Z$110:$CZ$110)","v":0},{"$f":"INDEX(System_Capacity!$E$31:$BA$31,MATCH(BP$4,System_Capacity!$E$5:$BA$5,0))*BP110/SUMPRODUCT(($Z$4:$CZ$4=BP$4)*$Z$110:$CZ$110)","v":0},{"$f":"INDEX(System_Capacity!$E$31:$BA$31,MATCH(BQ$4,System_Capacity!$E$5:$BA$5,0))*BQ110/SUMPRODUCT(($Z$4:$CZ$4=BQ$4)*$Z$110:$CZ$110)","v":0},{"$f":"INDEX(System_Capacity!$E$31:$BA$31,MATCH(BR$4,System_Capacity!$E$5:$BA$5,0))*BR110/SUMPRODUCT(($Z$4:$CZ$4=BR$4)*$Z$110:$CZ$110)","v":0},{"$f":"INDEX(System_Capacity!$E$31:$BA$31,MATCH(BS$4,System_Capacity!$E$5:$BA$5,0))*BS110/SUMPRODUCT(($Z$4:$CZ$4=BS$4)*$Z$110:$CZ$110)","v":0},{"$f":"INDEX(System_Capacity!$E$31:$BA$31,MATCH(BT$4,System_Capacity!$E$5:$BA$5,0))*BT110/SUMPRODUCT(($Z$4:$CZ$4=BT$4)*$Z$110:$CZ$110)","v":0},{"$f":"INDEX(System_Capacity!$E$31:$BA$31,MATCH(BU$4,System_Capacity!$E$5:$BA$5,0))*BU110/SUMPRODUCT(($Z$4:$CZ$4=BU$4)*$Z$110:$CZ$110)","v":0},{"$f":"INDEX(System_Capacity!$E$31:$BA$31,MATCH(BV$4,System_Capacity!$E$5:$BA$5,0))*BV110/SUMPRODUCT(($Z$4:$CZ$4=BV$4)*$Z$110:$CZ$110)","v":0},{"$f":"INDEX(System_Capacity!$E$31:$BA$31,MATCH(BW$4,System_Capacity!$E$5:$BA$5,0))*BW110/SUMPRODUCT(($Z$4:$CZ$4=BW$4)*$Z$110:$CZ$110)","v":0},{"$f":"INDEX(System_Capacity!$E$31:$BA$31,MATCH(BX$4,System_Capacity!$E$5:$BA$5,0))*BX110/SUMPRODUCT(($Z$4:$CZ$4=BX$4)*$Z$110:$CZ$110)","v":0},{"$f":"INDEX(System_Capacity!$E$31:$BA$31,MATCH(BY$4,System_Capacity!$E$5:$BA$5,0))*BY110/SUMPRODUCT(($Z$4:$CZ$4=BY$4)*$Z$110:$CZ$110)","v":0},{"$f":"INDEX(System_Capacity!$E$31:$BA$31,MATCH(BZ$4,System_Capacity!$E$5:$BA$5,0))*BZ110/SUMPRODUCT(($Z$4:$CZ$4=BZ$4)*$Z$110:$CZ$110)","v":0},{"$f":"INDEX(System_Capacity!$E$31:$BA$31,MATCH(CA$4,System_Capacity!$E$5:$BA$5,0))*CA110/SUMPRODUCT(($Z$4:$CZ$4=CA$4)*$Z$110:$CZ$110)","v":0},{"$f":"INDEX(System_Capacity!$E$31:$BA$31,MATCH(CB$4,System_Capacity!$E$5:$BA$5,0))*CB110/SUMPRODUCT(($Z$4:$CZ$4=CB$4)*$Z$110:$CZ$110)","v":0},{"$f":"INDEX(System_Capacity!$E$31:$BA$31,MATCH(CC$4,System_Capacity!$E$5:$BA$5,0))*CC110/SUMPRODUCT(($Z$4:$CZ$4=CC$4)*$Z$110:$CZ$110)","v":0},{"$f":"INDEX(System_Capacity!$E$31:$BA$31,MATCH(CD$4,System_Capacity!$E$5:$BA$5,0))*CD110/SUMPRODUCT(($Z$4:$CZ$4=CD$4)*$Z$110:$CZ$110)","v":0},{"$f":"INDEX(System_Capacity!$E$31:$BA$31,MATCH(CE$4,System_Capacity!$E$5:$BA$5,0))*CE110/SUMPRODUCT(($Z$4:$CZ$4=CE$4)*$Z$110:$CZ$110)","v":0},{"$f":"INDEX(System_Capacity!$E$31:$BA$31,MATCH(CF$4,System_Capacity!$E$5:$BA$5,0))*CF110/SUMPRODUCT(($Z$4:$CZ$4=CF$4)*$Z$110:$CZ$110)","v":0},null,{"$f":"INDEX(System_Capacity!$E$31:$BA$31,MATCH(CH$4,System_Capacity!$E$5:$BA$5,0))*CH110/SUMPRODUCT(($Z$4:$CZ$4=CH$4)*$Z$110:$CZ$110)","v":0},{"$f":"INDEX(System_Capacity!$E$31:$BA$31,MATCH(CI$4,System_Capacity!$E$5:$BA$5,0))*CI110/SUMPRODUCT(($Z$4:$CZ$4=CI$4)*$Z$110:$CZ$110)","v":0},{"$f":"INDEX(System_Capacity!$E$31:$BA$31,MATCH(CJ$4,System_Capacity!$E$5:$BA$5,0))*CJ110/SUMPRODUCT(($Z$4:$CZ$4=CJ$4)*$Z$110:$CZ$110)","v":0},{"$f":"INDEX(System_Capacity!$E$31:$BA$31,MATCH(CK$4,System_Capacity!$E$5:$BA$5,0))*CK110/SUMPRODUCT(($Z$4:$CZ$4=CK$4)*$Z$110:$CZ$110)","v":0},{"$f":"INDEX(System_Capacity!$E$31:$BA$31,MATCH(CL$4,System_Capacity!$E$5:$BA$5,0))*CL110/SUMPRODUCT(($Z$4:$CZ$4=CL$4)*$Z$110:$CZ$110)","v":0},{"$f":"INDEX(System_Capacity!$E$31:$BA$31,MATCH(CM$4,System_Capacity!$E$5:$BA$5,0))*CM110/SUMPRODUCT(($Z$4:$CZ$4=CM$4)*$Z$110:$CZ$110)","v":0},{"$f":"INDEX(System_Capacity!$E$31:$BA$31,MATCH(CN$4,System_Capacity!$E$5:$BA$5,0))*CN110/SUMPRODUCT(($Z$4:$CZ$4=CN$4)*$Z$110:$CZ$110)","v":0},{"$f":"INDEX(System_Capacity!$E$31:$BA$31,MATCH(CO$4,System_Capacity!$E$5:$BA$5,0))*CO110/SUMPRODUCT(($Z$4:$CZ$4=CO$4)*$Z$110:$CZ$110)","v":0},{"$f":"INDEX(System_Capacity!$E$31:$BA$31,MATCH(CP$4,System_Capacity!$E$5:$BA$5,0))*CP110/SUMPRODUCT(($Z$4:$CZ$4=CP$4)*$Z$110:$CZ$110)","v":0},{"$f":"INDEX(System_Capacity!$E$31:$BA$31,MATCH(CQ$4,System_Capacity!$E$5:$BA$5,0))*CQ110/SUMPRODUCT(($Z$4:$CZ$4=CQ$4)*$Z$110:$CZ$110)","v":0},{"$f":"INDEX(System_Capacity!$E$31:$BA$31,MATCH(CR$4,System_Capacity!$E$5:$BA$5,0))*CR110/SUMPRODUCT(($Z$4:$CZ$4=CR$4)*$Z$110:$CZ$110)","v":0},{"$f":"INDEX(System_Capacity!$E$31:$BA$31,MATCH(CS$4,System_Capacity!$E$5:$BA$5,0))*CS110/SUMPRODUCT(($Z$4:$CZ$4=CS$4)*$Z$110:$CZ$110)","v":0},{"$f":"INDEX(System_Capacity!$E$31:$BA$31,MATCH(CT$4,System_Capacity!$E$5:$BA$5,0))*CT110/SUMPRODUCT(($Z$4:$CZ$4=CT$4)*$Z$110:$CZ$110)","v":0},{"$f":"INDEX(System_Capacity!$E$31:$BA$31,MATCH(CU$4,System_Capacity!$E$5:$BA$5,0))*CU110/SUMPRODUCT(($Z$4:$CZ$4=CU$4)*$Z$110:$CZ$110)","v":0},{"$f":"INDEX(System_Capacity!$E$31:$BA$31,MATCH(CV$4,System_Capacity!$E$5:$BA$5,0))*CV110/SUMPRODUCT(($Z$4:$CZ$4=CV$4)*$Z$110:$CZ$110)","v":0},{"$f":"INDEX(System_Capacity!$E$31:$BA$31,MATCH(CW$4,System_Capacity!$E$5:$BA$5,0))*CW110/SUMPRODUCT(($Z$4:$CZ$4=CW$4)*$Z$110:$CZ$110)","v":0},{"$f":"INDEX(System_Capacity!$E$31:$BA$31,MATCH(CX$4,System_Capacity!$E$5:$BA$5,0))*CX110/SUMPRODUCT(($Z$4:$CZ$4=CX$4)*$Z$110:$CZ$110)","v":0},{"$f":"INDEX(System_Capacity!$E$31:$BA$31,MATCH(CY$4,System_Capacity!$E$5:$BA$5,0))*CY110/SUMPRODUCT(($Z$4:$CZ$4=CY$4)*$Z$110:$CZ$110)","v":0},{"$f":"INDEX(System_Capacity!$E$31:$BA$31,MATCH(CZ$4,System_Capacity!$E$5:$BA$5,0))*CZ110/SUMPRODUCT(($Z$4:$CZ$4=CZ$4)*$Z$110:$CZ$110)","v":0}]

{"sheet":"Value_Inputs","index":9,"n_rows":120,"n_cols":52,"rows_kept":69,"cut":true,"hidden":false,"merged":[],"bounds":{"rows_first":31,"rows_last":7,"rows_between":31,"halvings":6}}
["Generation Summaries for Valuation Modules"]
[]
[]
[]
[]
[null,null,null,2012,{"$f":"D6+1","v":2013},{"$f":"E6+1","v":2014},2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060]
[]
[null,"CAISO Generation, Contracted to CAISO Utilities"]
[null,"Baseload",null,{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$AE$12,1,0,ctPort,1)=$B9)*(OFFSET(Active_Portfolio!$R$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE(D$6,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE(D$6,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),(1-OFFSET(Active_Portfolio!$AG$12,1,0,ctPort,1))^(D$6-YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))))","v":13130.247739382999},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$AE$12,1,0,ctPort,1)=$B9)*(OFFSET(Active_Portfolio!$R$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE(E$6,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE(E$6,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),(1-OFFSET(Active_Portfolio!$AG$12,1,0,ctPort,1))^(E$6-YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))))","v":14129.483062650001},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$AE$12,1,0,ctPort,1)=$B9)*(OFFSET(Active_Portfolio!$R$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE(F$6,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE(F$6,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),(1-OFFSET(Active_Portfolio!$AG$12,1,0,ctPort,1))^(F$6-YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))))","v":13672.563204349999},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$AE$12,1,0,ctPort,1)=$B9)*(OFFSET(Active_Portfolio!$R$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE(G$6,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE(G$6,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),(1-OFFSET(Active_Portfolio!$AG$12,1,0,ctPort,1))^(G$6-YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))))","v":14410.726204361574},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$AE$12,1,0,ctPort,1)=$B9)*(OFFSET(Active_Portfolio!$R$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE(H$6,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE(H$6,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),(1-OFFSET(Active_Portfolio!$AG$12,1,0,ctPort,1))^(H$6-YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))))","v":15296.569954140155},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$AE$12,1,0,ctPort,1)=$B9)*(OFFSET(Active_Portfolio!$R$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE(I$6,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE(I$6,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),(1-OFFSET(Active_Portfolio!$AG$12,1,0,ctPort,1))^(I$6-YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))))","v":16534.890317460508},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$AE$12,1,0,ctPort,1)=$B9)*(OFFSET(Active_Portfolio!$R$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE(J$6,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE(J$6,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),(1-OFFSET(Active_Portfolio!$AG$12,1,0,ctPort,1))^(J$6-YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))))","v":17216.218669127189},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$AE$12,1,0,ctPort,1)=$B9)*(OFFSET(Active_Portfolio!$R$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE(K$6,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE(K$6,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),(1-OFFSET(Active_Portfolio!$AG$12,1,0,ctPort,1))^(K$6-YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))))","v":17340.734835803021},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$AE$12,1,0,ctPort,1)=$B9)*(OFFSET(Active_Portfolio!$R$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE(L$6,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE(L$6,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),(1-OFFSET(Active_Portfolio!$AG$12,1,0,ctPort,1))^(L$6-YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))))","v":17775.638534600381},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$AE$12,1,0,ctPort,1)=$B9)*(OFFSET(Active_Portfolio!$R$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE(M$6,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE(M$6,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),(1-OFFSET(Active_Portfolio!$AG$12,1,0,ctPort,1))^(M$6-YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))))","v":18141.690706351568},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$AE$12,1,0,ctPort,1)=$B9)*(OFFSET(Active_Portfolio!$R$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE(N$6,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE(N$6,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),(1-OFFSET(Active_Portfolio!$AG$12,1,0,ctPort,1))^(N$6-YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))))","v":18250.201872023728},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$AE$12,1,0,ctPort,1)=$B9)*(OFFSET(Active_Portfolio!$R$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE(O$6,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE(O$6,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),(1-OFFSET(Active_Portfolio!$AG$12,1,0,ctPort,1))^(O$6-YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))))","v":18323.307943883792},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$AE$12,1,0,ctPort,1)=$B9)*(OFFSET(Active_Portfolio!$R$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE(P$6,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE(P$6,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),(1-OFFSET(Active_Portfolio!$AG$12,1,0,ctPort,1))^(P$6-YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))))","v":18509.754290847228},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$AE$12,1,0,ctPort,1)=$B9)*(OFFSET(Active_Portfolio!$R$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE(Q$6,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE(Q$6,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),(1-OFFSET(Active_Portfolio!$AG$12,1,0,ctPort,1))^(Q$6-YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))))","v":18695.368082463319},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$AE$12,1,0,ctPort,1)=$B9)*(OFFSET(Active_Portfolio!$R$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE(R$6,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE(R$6,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),(1-OFFSET(Active_Portfolio!$AG$12,1,0,ctPort,1))^(R$6-YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))))","v":18698.768082464707},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$AE$12,1,0,ctPort,1)=$B9)*(OFFSET(Active_Portfolio!$R$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE(S$6,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE(S$6,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),(1-OFFSET(Active_Portfolio!$AG$12,1,0,ctPort,1))^(S$6-YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))))","v":19012.528084158475},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$AE$12,1,0,ctPort,1)=$B9)*(OFFSET(Active_Portfolio!$R$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE(T$6,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE(T$6,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),(1-OFFSET(Active_Portfolio!$AG$12,1,0,ctPort,1))^(T$6-YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))))","v":19012.528084243975},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$AE$12,1,0,ctPort,1)=$B9)*(OFFSET(Active_Portfolio!$R$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE(U$6,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE(U$6,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),(1-OFFSET(Active_Portfolio!$AG$12,1,0,ctPort,1))^(U$6-YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))))","v":19071.226084275309},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$AE$12,1,0,ctPort,1)=$B9)*(OFFSET(Active_Portfolio!$R$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE(V$6,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE(V$6,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),(1-OFFSET(Active_Portfolio!$AG$12,1,0,ctPort,1))^(V$6-YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))))","v":19074.222084272671},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$AE$12,1,0,ctPort,1)=$B9)*(OFFSET(Active_Portfolio!$R$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE(W$6,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE(W$6,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),(1-OFFSET(Active_Portfolio!$AG$12,1,0,ctPort,1))^(W$6-YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))))","v":19091.295870660382},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$AE$12,1,0,ctPort,1)=$B9)*(OFFSET(Active_Portfolio!$R$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE(X$6,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE(X$6,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),(1-OFFSET(Active_Portfolio!$AG$12,1,0,ctPort,1))^(X$6-YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))))","v":18583.920379930383},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$AE$12,1,0,ctPort,1)=$B9)*(OFFSET(Active_Portfolio!$R$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE(Y$6,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE(Y$6,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),(1-OFFSET(Active_Portfolio!$AG$12,1,0,ctPort,1))^(Y$6-YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))))","v":18129.905703260385},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$AE$12,1,0,ctPort,1)=$B9)*(OFFSET(Active_Portfolio!$R$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE(Z$6,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE(Z$6,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),(1-OFFSET(Active_Portfolio!$AG$12,1,0,ctPort,1))^(Z$6-YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))))","v":17900.889653260387},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$AE$12,1,0,ctPort,1)=$B9)*(OFFSET(Active_Portfolio!$R$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE(AA$6,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE(AA$6,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),(1-OFFSET(Active_Portfolio!$AG$12,1,0,ctPort,1))^(AA$6-YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))))","v":16153.54865324881},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$AE$12,1,0,ctPort,1)=$B9)*(OFFSET(Active_Portfolio!$R$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE(AB$6,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE(AB$6,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),(1-OFFSET(Active_Portfolio!$AG$12,1,0,ctPort,1))^(AB$6-YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))))","v":14678.711900140221},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$AE$12,1,0,ctPort,1)=$B9)*(OFFSET(Active_Portfolio!$R$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE(AC$6,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE(AC$6,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),(1-OFFSET(Active_Portfolio!$AG$12,1,0,ctPort,1))^(AC$6-YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))))","v":13858.455470919871},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$AE$12,1,0,ctPort,1)=$B9)*(OFFSET(Active_Portfolio!$R$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE(AD$6,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE(AD$6,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),(1-OFFSET(Active_Portfolio!$AG$12,1,0,ctPort,1))^(AD$6-YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))))","v":13385.805137586189},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$AE$12,1,0,ctPort,1)=$B9)*(OFFSET(Active_Portfolio!$R$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE(AE$6,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE(AE$6,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),(1-OFFSET(Active_Portfolio!$AG$12,1,0,ctPort,1))^(AE$6-YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))))","v":12457.588137610355},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$AE$12,1,0,ctPort,1)=$B9)*(OFFSET(Active_Portfolio!$R$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE(AF$6,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE(AF$6,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),(1-OFFSET(Active_Portfolio!$AG$12,1,0,ctPort,1))^(AF$6-YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))))","v":9385.4800803430007},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$AE$12,1,0,ctPort,1)=$B9)*(OFFSET(Active_Portfolio!$R$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE(AG$6,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE(AG$6,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),(1-OFFSET(Active_Portfolio!$AG$12,1,0,ctPort,1))^(AG$6-YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))))","v":8305.3660802918093},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$AE$12,1,0,ctPort,1)=$B9)*(OFFSET(Active_Portfolio!$R$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE(AH$6,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE(AH$6,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),(1-OFFSET(Active_Portfolio!$AG$12,1,0,ctPort,1))^(AH$6-YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))))","v":6036.852081319651},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$AE$12,1,0,ctPort,1)=$B9)*(OFFSET(Active_Portfolio!$R$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE(AI$6,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE(AI$6,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),(1-OFFSET(Active_Portfolio!$AG$12,1,0,ctPort,1))^(AI$6-YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))))","v":5920.9340094595891},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$AE$12,1,0,ctPort,1)=$B9)*(OFFSET(Active_Portfolio!$R$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE(AJ$6,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE(AJ$6,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),(1-OFFSET(Active_Portfolio!$AG$12,1,0,ctPort,1))^(AJ$6-YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))))","v":5685.2292979856966},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$AE$12,1,0,ctPort,1)=$B9)*(OFFSET(Active_Portfolio!$R$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE(AK$6,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE(AK$6,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),(1-OFFSET(Active_Portfolio!$AG$12,1,0,ctPort,1))^(AK$6-YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))))","v":5464.7650148800558},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$AE$12,1,0,ctPort,1)=$B9)*(OFFSET(Active_Portfolio!$R$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE(AL$6,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE(AL$6,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),(1-OFFSET(Active_Portfolio!$AG$12,1,0,ctPort,1))^(AL$6-YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))))","v":5249.8430148786638},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$AE$12,1,0,ctPort,1)=$B9)*(OFFSET(Active_Portfolio!$R$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE(AM$6,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE(AM$6,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),(1-OFFSET(Active_Portfolio!$AG$12,1,0,ctPort,1))^(AM$6-YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))))","v":5210.938181548895},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$AE$12,1,0,ctPort,1)=$B9)*(OFFSET(Active_Portfolio!$R$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE(AN$6,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE(AN$6,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),(1-OFFSET(Active_Portfolio!$AG$12,1,0,ctPort,1))^(AN$6-YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))))","v":2532.8251881334086},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$AE$12,1,0,ctPort,1)=$B9)*(OFFSET(Active_Portfolio!$R$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE(AO$6,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE(AO$6,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),(1-OFFSET(Active_Portfolio!$AG$12,1,0,ctPort,1))^(AO$6-YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))))","v":2474.1271881020725},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$AE$12,1,0,ctPort,1)=$B9)*(OFFSET(Active_Portfolio!$R$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE(AP$6,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE(AP$6,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),(1-OFFSET(Active_Portfolio!$AG$12,1,0,ctPort,1))^(AP$6-YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))))","v":2340.8953881047096},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$AE$12,1,0,ctPort,1)=$B9)*(OFFSET(Active_Portfolio!$R$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE(AQ$6,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE(AQ$6,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),(1-OFFSET(Active_Portfolio!$AG$12,1,0,ctPort,1))^(AQ$6-YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))))","v":1061.03037672},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$AE$12,1,0,ctPort,1)=$B9)*(OFFSET(Active_Portfolio!$R$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE(AR$6,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE(AR$6,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),(1-OFFSET(Active_Portfolio!$AG$12,1,0,ctPort,1))^(AR$6-YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))))","v":1061.03037672},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$AE$12,1,0,ctPort,1)=$B9)*(OFFSET(Active_Portfolio!$R$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE(AS$6,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE(AS$6,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),(1-OFFSET(Active_Portfolio!$AG$12,1,0,ctPort,1))^(AS$6-YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))))","v":1061.03037672},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$AE$12,1,0,ctPort,1)=$B9)*(OFFSET(Active_Portfolio!$R$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE(AT$6,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE(AT$6,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),(1-OFFSET(Active_Portfolio!$AG$12,1,0,ctPort,1))^(AT$6-YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))))","v":1061.03037672},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$AE$12,1,0,ctPort,1)=$B9)*(OFFSET(Active_Portfolio!$R$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE(AU$6,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE(AU$6,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),(1-OFFSET(Active_Portfolio!$AG$12,1,0,ctPort,1))^(AU$6-YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))))","v":1061.03037672},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$AE$12,1,0,ctPort,1)=$B9)*(OFFSET(Active_Portfolio!$R$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE(AV$6,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE(AV$6,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),(1-OFFSET(Active_Portfolio!$AG$12,1,0,ctPort,1))^(AV$6-YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))))","v":1061.03037672},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$AE$12,1,0,ctPort,1)=$B9)*(OFFSET(Active_Portfolio!$R$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE(AW$6,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE(AW$6,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),(1-OFFSET(Active_Portfolio!$AG$12,1,0,ctPort,1))^(AW$6-YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))))","v":1061.03037672},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$AE$12,1,0,ctPort,1)=$B9)*(OFFSET(Active_Portfolio!$R$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE(AX$6,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE(AX$6,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),(1-OFFSET(Active_Portfolio!$AG$12,1,0,ctPort,1))^(AX$6-YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))))","v":1061.03037672},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$AE$12,1,0,ctPort,1)=$B9)*(OFFSET(Active_Portfolio!$R$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE(AY$6,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE(AY$6,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),(1-OFFSET(Active_Portfolio!$AG$12,1,0,ctPort,1))^(AY$6-YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))))","v":1061.03037672},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$AE$12,1,0,ctPort,1)=$B9)*(OFFSET(Active_Portfolio!$R$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE(AZ$6,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE(AZ$6,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),(1-OFFSET(Active_Portfolio!$AG$12,1,0,ctPort,1))^(AZ$6-YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))))","v":1061.03037672}]
[null,"CSP - No Storage",null,{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$AE$12,1,0,ctPort,1)=$B10)*(OFFSET(Active_Portfolio!$R$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE(D$6,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE(D$6,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),(1-OFFSET(Active_Portfolio!$AG$12,1,0,ctPort,1))^(D$6-YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))))","v":638.40499999999997},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$AE$12,1,0,ctPort,1)=$B10)*(OFFSET(Active_Portfolio!$R$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE(E$6,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE(E$6,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),(1-OFFSET(Active_Portfolio!$AG$12,1,0,ctPort,1))^(E$6-YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))))","v":638.40499999999997},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$AE$12,1,0,ctPort,1)=$B10)*(OFFSET(Active_Portfolio!$R$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE(F$6,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE(F$6,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),(1-OFFSET(Active_Portfolio!$AG$12,1,0,ctPort,1))^(F$6-YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))))","v":638.40499999999997},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$AE$12,1,0,ctPort,1)=$B10)*(OFFSET(Active_Portfolio!$R$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE(G$6,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE(G$6,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),(1-OFFSET(Active_Portfolio!$AG$12,1,0,ctPort,1))^(G$6-YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))))","v":2735.5950000000003},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$AE$12,1,0,ctPort,1)=$B10)*(OFFSET(Active_Portfolio!$R$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE(H$6,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE(H$6,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),(1-OFFSET(Active_Portfolio!$AG$12,1,0,ctPort,1))^(H$6-YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))))","v":2735.5950000185603},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$AE$12,1,0,ctPort,1)=$B10)*(OFFSET(Active_Portfolio!$R$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE(I$6,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE(I$6,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),(1-OFFSET(Active_Portfolio!$AG$12,1,0,ctPort,1))^(I$6-YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))))","v":2735.5950000185603},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$AE$12,1,0,ctPort,1)=$B10)*(OFFSET(Active_Portfolio!$R$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE(J$6,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE(J$6,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),(1-OFFSET(Active_Portfolio!$AG$12,1,0,ctPort,1))^(J$6-YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))))","v":2683.16500001856},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$AE$12,1,0,ctPort,1)=$B10)*(OFFSET(Active_Portfolio!$R$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE(K$6,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE(K$6,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),(1-OFFSET(Active_Portfolio!$AG$12,1,0,ctPort,1))^(K$6-YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))))","v":2751.4950000185599},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$AE$12,1,0,ctPort,1)=$B10)*(OFFSET(Active_Portfolio!$R$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE(L$6,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE(L$6,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),(1-OFFSET(Active_Portfolio!$AG$12,1,0,ctPort,1))^(L$6-YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))))","v":2751.4949999983601},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$AE$12,1,0,ctPort,1)=$B10)*(OFFSET(Active_Portfolio!$R$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE(M$6,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE(M$6,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),(1-OFFSET(Active_Portfolio!$AG$12,1,0,ctPort,1))^(M$6-YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))))","v":2751.4950001615598},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$AE$12,1,0,ctPort,1)=$B10)*(OFFSET(Active_Portfolio!$R$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE(N$6,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE(N$6,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),(1-OFFSET(Active_Portfolio!$AG$12,1,0,ctPort,1))^(N$6-YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))))","v":2751.4949999503597},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$AE$12,1,0,ctPort,1)=$B10)*(OFFSET(Active_Portfolio!$R$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE(O$6,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE(O$6,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),(1-OFFSET(Active_Portfolio!$AG$12,1,0,ctPort,1))^(O$6-YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))))","v":2751.4949999503597},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$AE$12,1,0,ctPort,1)=$B10)*(OFFSET(Active_Portfolio!$R$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE(P$6,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE(P$6,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),(1-OFFSET(Active_Portfolio!$AG$12,1,0,ctPort,1))^(P$6-YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))))","v":2751.4949999503597},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$AE$12,1,0,ctPort,1)=$B10)*(OFFSET(Active_Portfolio!$R$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE(Q$6,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE(Q$6,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),(1-OFFSET(Active_Portfolio!$AG$12,1,0,ctPort,1))^(Q$6-YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))))","v":2751.4949999503597},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$AE$12,1,0,ctPort,1)=$B10)*(OFFSET(Active_Portfolio!$R$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE(R$6,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE(R$6,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),(1-OFFSET(Active_Portfolio!$AG$12,1,0,ctPort,1))^(R$6-YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))))","v":2751.4949999503597},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$AE$12,1,0,ctPort,1)=$B10)*(OFFSET(Active_Portfolio!$R$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE(S$6,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE(S$6,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),(1-OFFSET(Active_Portfolio!$AG$12,1,0,ctPort,1))^(S$6-YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))))","v":2751.4949999503597},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$AE$12,1,0,ctPort,1)=$B10)*(OFFSET(Active_Portfolio!$R$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE(T$6,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE(T$6,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),(1-OFFSET(Active_Portfolio!$AG$12,1,0,ctPort,1))^(T$6-YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))))","v":2751.4949997663598},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$AE$12,1,0,ctPort,1)=$B10)*(OFFSET(Active_Portfolio!$R$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE(U$6,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE(U$6,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),(1-OFFSET(Active_Portfolio!$AG$12,1,0,ctPort,1))^(U$6-YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))))","v":2751.4949996743599},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$AE$12,1,0,ctPort,1)=$B10)*(OFFSET(Active_Portfolio!$R$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE(V$6,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE(V$6,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),(1-OFFSET(Active_Portfolio!$AG$12,1,0,ctPort,1))^(V$6-YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))))","v":2751.4949996743599},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$AE$12,1,0,ctPort,1)=$B10)*(OFFSET(Active_Portfolio!$R$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE(W$6,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE(W$6,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),(1-OFFSET(Active_Portfolio!$AG$12,1,0,ctPort,1))^(W$6-YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))))","v":2751.4949996743599},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$AE$12,1,0,ctPort,1)=$B10)*(OFFSET(Active_Portfolio!$R$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE(X$6,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE(X$6,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),(1-OFFSET(Active_Portfolio!$AG$12,1,0,ctPort,1))^(X$6-YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))))","v":2751.4949996743599},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$AE$12,1,0,ctPort,1)=$B10)*(OFFSET(Active_Portfolio!$R$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE(Y$6,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE(Y$6,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),(1-OFFSET(Active_Portfolio!$AG$12,1,0,ctPort,1))^(Y$6-YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))))","v":2751.4949996743599},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$AE$12,1,0,ctPort,1)=$B10)*(OFFSET(Active_Portfolio!$R$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE(Z$6,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE(Z$6,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),(1-OFFSET(Active_Portfolio!$AG$12,1,0,ctPort,1))^(Z$6-YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))))","v":2751.4949996743599},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$AE$12,1,0,ctPort,1)=$B10)*(OFFSET(Active_Portfolio!$R$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE(AA$6,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE(AA$6,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),(1-OFFSET(Active_Portfolio!$AG$12,1,0,ctPort,1))^(AA$6-YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))))","v":2416.3449996743602},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$AE$12,1,0,ctPort,1)=$B10)*(OFFSET(Active_Portfolio!$R$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE(AB$6,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE(AB$6,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),(1-OFFSET(Active_Portfolio!$AG$12,1,0,ctPort,1))^(AB$6-YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))))","v":2409.6599996558002},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$AE$12,1,0,ctPort,1)=$B10)*(OFFSET(Active_Portfolio!$R$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE(AC$6,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE(AC$6,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),(1-OFFSET(Active_Portfolio!$AG$12,1,0,ctPort,1))^(AC$6-YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))))","v":2409.6599996558002},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$AE$12,1,0,ctPort,1)=$B10)*(OFFSET(Active_Portfolio!$R$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE(AD$6,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE(AD$6,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),(1-OFFSET(Active_Portfolio!$AG$12,1,0,ctPort,1))^(AD$6-YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))))","v":2409.6599996558002},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$AE$12,1,0,ctPort,1)=$B10)*(OFFSET(Active_Portfolio!$R$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE(AE$6,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE(AE$6,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),(1-OFFSET(Active_Portfolio!$AG$12,1,0,ctPort,1))^(AE$6-YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))))","v":2409.6599996558002},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$AE$12,1,0,ctPort,1)=$B10)*(OFFSET(Active_Portfolio!$R$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE(AF$6,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE(AF$6,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),(1-OFFSET(Active_Portfolio!$AG$12,1,0,ctPort,1))^(AF$6-YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))))","v":533.90999967599987},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$AE$12,1,0,ctPort,1)=$B10)*(OFFSET(Active_Portfolio!$R$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE(AG$6,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE(AG$6,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),(1-OFFSET(Active_Portfolio!$AG$12,1,0,ctPort,1))^(AG$6-YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))))","v":375.02999951279992},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$AE$12,1,0,ctPort,1)=$B10)*(OFFSET(Active_Portfolio!$R$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE(AH$6,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE(AH$6,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),(1-OFFSET(Active_Portfolio!$AG$12,1,0,ctPort,1))^(AH$6-YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))))","v":204.98999972399997},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$AE$12,1,0,ctPort,1)=$B10)*(OFFSET(Active_Portfolio!$R$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE(AI$6,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE(AI$6,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),(1-OFFSET(Active_Portfolio!$AG$12,1,0,ctPort,1))^(AI$6-YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))))","v":204.98999972399997},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$AE$12,1,0,ctPort,1)=$B10)*(OFFSET(Active_Portfolio!$R$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE(AJ$6,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE(AJ$6,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),(1-OFFSET(Active_Portfolio!$AG$12,1,0,ctPort,1))^(AJ$6-YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))))","v":204.98999972399997},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$AE$12,1,0,ctPort,1)=$B10)*(OFFSET(Active_Portfolio!$R$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE(AK$6,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE(AK$6,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),(1-OFFSET(Active_Portfolio!$AG$12,1,0,ctPort,1))^(AK$6-YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))))","v":204.98999972399997},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$AE$12,1,0,ctPort,1)=$B10)*(OFFSET(Active_Portfolio!$R$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE(AL$6,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE(AL$6,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),(1-OFFSET(Active_Portfolio!$AG$12,1,0,ctPort,1))^(AL$6-YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))))","v":204.98999972399997},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$AE$12,1,0,ctPort,1)=$B10)*(OFFSET(Active_Portfolio!$R$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE(AM$6,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE(AM$6,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),(1-OFFSET(Active_Portfolio!$AG$12,1,0,ctPort,1))^(AM$6-YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))))","v":204.98999972399997},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$AE$12,1,0,ctPort,1)=$B10)*(OFFSET(Active_Portfolio!$R$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE(AN$6,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE(AN$6,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),(1-OFFSET(Active_Portfolio!$AG$12,1,0,ctPort,1))^(AN$6-YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))))","v":68.329999907999991},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$AE$12,1,0,ctPort,1)=$B10)*(OFFSET(Active_Portfolio!$R$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE(AO$6,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE(AO$6,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),(1-OFFSET(Active_Portfolio!$AG$12,1,0,ctPort,1))^(AO$6-YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$AE$12,1,0,ctPort,1)=$B10)*(OFFSET(Active_Portfolio!$R$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE(AP$6,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE(AP$6,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),(1-OFFSET(Active_Portfolio!$AG$12,1,0,ctPort,1))^(AP$6-YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$AE$12,1,0,ctPort,1)=$B10)*(OFFSET(Active_Portfolio!$R$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE(AQ$6,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE(AQ$6,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),(1-OFFSET(Active_Portfolio!$AG$12,1,0,ctPort,1))^(AQ$6-YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$AE$12,1,0,ctPort,1)=$B10)*(OFFSET(Active_Portfolio!$R$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE(AR$6,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE(AR$6,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),(1-OFFSET(Active_Portfolio!$AG$12,1,0,ctPort,1))^(AR$6-YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$AE$12,1,0,ctPort,1)=$B10)*(OFFSET(Active_Portfolio!$R$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE(AS$6,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE(AS$6,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),(1-OFFSET(Active_Portfolio!$AG$12,1,0,ctPort,1))^(AS$6-YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$AE$12,1,0,ctPort,1)=$B10)*(OFFSET(Active_Portfolio!$R$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE(AT$6,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE(AT$6,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),(1-OFFSET(Active_Portfolio!$AG$12,1,0,ctPort,1))^(AT$6-YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$AE$12,1,0,ctPort,1)=$B10)*(OFFSET(Active_Portfolio!$R$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE(AU$6,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE(AU$6,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),(1-OFFSET(Active_Portfolio!$AG$12,1,0,ctPort,1))^(AU$6-YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$AE$12,1,0,ctPort,1)=$B10)*(OFFSET(Active_Portfolio!$R$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE(AV$6,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE(AV$6,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),(1-OFFSET(Active_Portfolio!$AG$12,1,0,ctPort,1))^(AV$6-YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$AE$12,1,0,ctPort,1)=$B10)*(OFFSET(Active_Portfolio!$R$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE(AW$6,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE(AW$6,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),(1-OFFSET(Active_Portfolio!$AG$12,1,0,ctPort,1))^(AW$6-YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$AE$12,1,0,ctPort,1)=$B10)*(OFFSET(Active_Portfolio!$R$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE(AX$6,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE(AX$6,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),(1-OFFSET(Active_Portfolio!$AG$12,1,0,ctPort,1))^(AX$6-YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$AE$12,1,0,ctPort,1)=$B10)*(OFFSET(Active_Portfolio!$R$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE(AY$6,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE(AY$6,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),(1-OFFSET(Active_Portfolio!$AG$12,1,0,ctPort,1))^(AY$6-YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$AE$12,1,0,ctPort,1)=$B10)*(OFFSET(Active_Portfolio!$R$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE(AZ$6,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE(AZ$6,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),(1-OFFSET(Active_Portfolio!$AG$12,1,0,ctPort,1))^(AZ$6-YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))))","v":0}]
[null,"CSP - Storage",null,{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$AE$12,1,0,ctPort,1)=$B11)*(OFFSET(Active_Portfolio!$R$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE(D$6,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE(D$6,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),(1-OFFSET(Active_Portfolio!$AG$12,1,0,ctPort,1))^(D$6-YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$AE$12,1,0,ctPort,1)=$B11)*(OFFSET(Active_Portfolio!$R$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE(E$6,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE(E$6,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),(1-OFFSET(Active_Portfolio!$AG$12,1,0,ctPort,1))^(E$6-YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$AE$12,1,0,ctPort,1)=$B11)*(OFFSET(Active_Portfolio!$R$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE(F$6,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE(F$6,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),(1-OFFSET(Active_Portfolio!$AG$12,1,0,ctPort,1))^(F$6-YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$AE$12,1,0,ctPort,1)=$B11)*(OFFSET(Active_Portfolio!$R$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE(G$6,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE(G$6,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),(1-OFFSET(Active_Portfolio!$AG$12,1,0,ctPort,1))^(G$6-YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$AE$12,1,0,ctPort,1)=$B11)*(OFFSET(Active_Portfolio!$R$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE(H$6,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE(H$6,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),(1-OFFSET(Active_Portfolio!$AG$12,1,0,ctPort,1))^(H$6-YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$AE$12,1,0,ctPort,1)=$B11)*(OFFSET(Active_Portfolio!$R$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE(I$6,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE(I$6,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),(1-OFFSET(Active_Portfolio!$AG$12,1,0,ctPort,1))^(I$6-YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$AE$12,1,0,ctPort,1)=$B11)*(OFFSET(Active_Portfolio!$R$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE(J$6,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE(J$6,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),(1-OFFSET(Active_Portfolio!$AG$12,1,0,ctPort,1))^(J$6-YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$AE$12,1,0,ctPort,1)=$B11)*(OFFSET(Active_Portfolio!$R$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE(K$6,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE(K$6,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),(1-OFFSET(Active_Portfolio!$AG$12,1,0,ctPort,1))^(K$6-YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$AE$12,1,0,ctPort,1)=$B11)*(OFFSET(Active_Portfolio!$R$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE(L$6,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE(L$6,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),(1-OFFSET(Active_Portfolio!$AG$12,1,0,ctPort,1))^(L$6-YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$AE$12,1,0,ctPort,1)=$B11)*(OFFSET(Active_Portfolio!$R$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE(M$6,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE(M$6,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),(1-OFFSET(Active_Portfolio!$AG$12,1,0,ctPort,1))^(M$6-YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$AE$12,1,0,ctPort,1)=$B11)*(OFFSET(Active_Portfolio!$R$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE(N$6,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE(N$6,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),(1-OFFSET(Active_Portfolio!$AG$12,1,0,ctPort,1))^(N$6-YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$AE$12,1,0,ctPort,1)=$B11)*(OFFSET(Active_Portfolio!$R$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE(O$6,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE(O$6,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),(1-OFFSET(Active_Portfolio!$AG$12,1,0,ctPort,1))^(O$6-YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$AE$12,1,0,ctPort,1)=$B11)*(OFFSET(Active_Portfolio!$R$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE(P$6,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE(P$6,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),(1-OFFSET(Active_Portfolio!$AG$12,1,0,ctPort,1))^(P$6-YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$AE$12,1,0,ctPort,1)=$B11)*(OFFSET(Active_Portfolio!$R$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE(Q$6,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE(Q$6,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),(1-OFFSET(Active_Portfolio!$AG$12,1,0,ctPort,1))^(Q$6-YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$AE$12,1,0,ctPort,1)=$B11)*(OFFSET(Active_Portfolio!$R$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE(R$6,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE(R$6,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),(1-OFFSET(Active_Portfolio!$AG$12,1,0,ctPort,1))^(R$6-YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$AE$12,1,0,ctPort,1)=$B11)*(OFFSET(Active_Portfolio!$R$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE(S$6,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE(S$6,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),(1-OFFSET(Active_Portfolio!$AG$12,1,0,ctPort,1))^(S$6-YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$AE$12,1,0,ctPort,1)=$B11)*(OFFSET(Active_Portfolio!$R$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE(T$6,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE(T$6,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),(1-OFFSET(Active_Portfolio!$AG$12,1,0,ctPort,1))^(T$6-YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$AE$12,1,0,ctPort,1)=$B11)*(OFFSET(Active_Portfolio!$R$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE(U$6,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE(U$6,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),(1-OFFSET(Active_Portfolio!$AG$12,1,0,ctPort,1))^(U$6-YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$AE$12,1,0,ctPort,1)=$B11)*(OFFSET(Active_Portfolio!$R$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE(V$6,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE(V$6,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),(1-OFFSET(Active_Portfolio!$AG$12,1,0,ctPort,1))^(V$6-YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$AE$12,1,0,ctPort,1)=$B11)*(OFFSET(Active_Portfolio!$R$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE(W$6,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE(W$6,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),(1-OFFSET(Active_Portfolio!$AG$12,1,0,ctPort,1))^(W$6-YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$AE$12,1,0,ctPort,1)=$B11)*(OFFSET(Active_Portfolio!$R$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE(X$6,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE(X$6,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),(1-OFFSET(Active_Portfolio!$AG$12,1,0,ctPort,1))^(X$6-YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$AE$12,1,0,ctPort,1)=$B11)*(OFFSET(Active_Portfolio!$R$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE(Y$6,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE(Y$6,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),(1-OFFSET(Active_Portfolio!$AG$12,1,0,ctPort,1))^(Y$6-YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$AE$12,1,0,ctPort,1)=$B11)*(OFFSET(Active_Portfolio!$R$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE(Z$6,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE(Z$6,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),(1-OFFSET(Active_Portfolio!$AG$12,1,0,ctPort,1))^(Z$6-YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$AE$12,1,0,ctPort,1)=$B11)*(OFFSET(Active_Portfolio!$R$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE(AA$6,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE(AA$6,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),(1-OFFSET(Active_Portfolio!$AG$12,1,0,ctPort,1))^(AA$6-YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$AE$12,1,0,ctPort,1)=$B11)*(OFFSET(Active_Portfolio!$R$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE(AB$6,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE(AB$6,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),(1-OFFSET(Active_Portfolio!$AG$12,1,0,ctPort,1))^(AB$6-YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$AE$12,1,0,ctPort,1)=$B11)*(OFFSET(Active_Portfolio!$R$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE(AC$6,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE(AC$6,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),(1-OFFSET(Active_Portfolio!$AG$12,1,0,ctPort,1))^(AC$6-YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$AE$12,1,0,ctPort,1)=$B11)*(OFFSET(Active_Portfolio!$R$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE(AD$6,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE(AD$6,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),(1-OFFSET(Active_Portfolio!$AG$12,1,0,ctPort,1))^(AD$6-YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$AE$12,1,0,ctPort,1)=$B11)*(OFFSET(Active_Portfolio!$R$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE(AE$6,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE(AE$6,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),(1-OFFSET(Active_Portfolio!$AG$12,1,0,ctPort,1))^(AE$6-YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$AE$12,1,0,ctPort,1)=$B11)*(OFFSET(Active_Portfolio!$R$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE(AF$6,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE(AF$6,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),(1-OFFSET(Active_Portfolio!$AG$12,1,0,ctPort,1))^(AF$6-YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$AE$12,1,0,ctPort,1)=$B11)*(OFFSET(Active_Portfolio!$R$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE(AG$6,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE(AG$6,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),(1-OFFSET(Active_Portfolio!$AG$12,1,0,ctPort,1))^(AG$6-YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$AE$12,1,0,ctPort,1)=$B11)*(OFFSET(Active_Portfolio!$R$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE(AH$6,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE(AH$6,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),(1-OFFSET(Active_Portfolio!$AG$12,1,0,ctPort,1))^(AH$6-YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$AE$12,1,0,ctPort,1)=$B11)*(OFFSET(Active_Portfolio!$R$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE(AI$6,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE(AI$6,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),(1-OFFSET(Active_Portfolio!$AG$12,1,0,ctPort,1))^(AI$6-YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$AE$12,1,0,ctPort,1)=$B11)*(OFFSET(Active_Portfolio!$R$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE(AJ$6,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE(AJ$6,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),(1-OFFSET(Active_Portfolio!$AG$12,1,0,ctPort,1))^(AJ$6-YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$AE$12,1,0,ctPort,1)=$B11)*(OFFSET(Active_Portfolio!$R$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE(AK$6,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE(AK$6,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),(1-OFFSET(Active_Portfolio!$AG$12,1,0,ctPort,1))^(AK$6-YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$AE$12,1,0,ctPort,1)=$B11)*(OFFSET(Active_Portfolio!$R$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE(AL$6,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE(AL$6,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),(1-OFFSET(Active_Portfolio!$AG$12,1,0,ctPort,1))^(AL$6-YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$AE$12,1,0,ctPort,1)=$B11)*(OFFSET(Active_Portfolio!$R$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE(AM$6,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE(AM$6,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),(1-OFFSET(Active_Portfolio!$AG$12,1,0,ctPort,1))^(AM$6-YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$AE$12,1,0,ctPort,1)=$B11)*(OFFSET(Active_Portfolio!$R$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE(AN$6,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE(AN$6,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),(1-OFFSET(Active_Portfolio!$AG$12,1,0,ctPort,1))^(AN$6-YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$AE$12,1,0,ctPort,1)=$B11)*(OFFSET(Active_Portfolio!$R$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE(AO$6,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE(AO$6,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),(1-OFFSET(Active_Portfolio!$AG$12,1,0,ctPort,1))^(AO$6-YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$AE$12,1,0,ctPort,1)=$B11)*(OFFSET(Active_Portfolio!$R$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE(AP$6,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE(AP$6,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),(1-OFFSET(Active_Portfolio!$AG$12,1,0,ctPort,1))^(AP$6-YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$AE$12,1,0,ctPort,1)=$B11)*(OFFSET(Active_Portfolio!$R$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE(AQ$6,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE(AQ$6,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),(1-OFFSET(Active_Portfolio!$AG$12,1,0,ctPort,1))^(AQ$6-YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$AE$12,1,0,ctPort,1)=$B11)*(OFFSET(Active_Portfolio!$R$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE(AR$6,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE(AR$6,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),(1-OFFSET(Active_Portfolio!$AG$12,1,0,ctPort,1))^(AR$6-YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$AE$12,1,0,ctPort,1)=$B11)*(OFFSET(Active_Portfolio!$R$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE(AS$6,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE(AS$6,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),(1-OFFSET(Active_Portfolio!$AG$12,1,0,ctPort,1))^(AS$6-YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$AE$12,1,0,ctPort,1)=$B11)*(OFFSET(Active_Portfolio!$R$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE(AT$6,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE(AT$6,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),(1-OFFSET(Active_Portfolio!$AG$12,1,0,ctPort,1))^(AT$6-YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$AE$12,1,0,ctPort,1)=$B11)*(OFFSET(Active_Portfolio!$R$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE(AU$6,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE(AU$6,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),(1-OFFSET(Active_Portfolio!$AG$12,1,0,ctPort,1))^(AU$6-YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$AE$12,1,0,ctPort,1)=$B11)*(OFFSET(Active_Portfolio!$R$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE(AV$6,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE(AV$6,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),(1-OFFSET(Active_Portfolio!$AG$12,1,0,ctPort,1))^(AV$6-YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$AE$12,1,0,ctPort,1)=$B11)*(OFFSET(Active_Portfolio!$R$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE(AW$6,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE(AW$6,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),(1-OFFSET(Active_Portfolio!$AG$12,1,0,ctPort,1))^(AW$6-YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$AE$12,1,0,ctPort,1)=$B11)*(OFFSET(Active_Portfolio!$R$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE(AX$6,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE(AX$6,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),(1-OFFSET(Active_Portfolio!$AG$12,1,0,ctPort,1))^(AX$6-YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$AE$12,1,0,ctPort,1)=$B11)*(OFFSET(Active_Portfolio!$R$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE(AY$6,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE(AY$6,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),(1-OFFSET(Active_Portfolio!$AG$12,1,0,ctPort,1))^(AY$6-YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$AE$12,1,0,ctPort,1)=$B11)*(OFFSET(Active_Portfolio!$R$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE(AZ$6,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE(AZ$6,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),(1-OFFSET(Active_Portfolio!$AG$12,1,0,ctPort,1))^(AZ$6-YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))))","v":0}]
[null,"Solar PV - Dist",null,{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$AE$12,1,0,ctPort,1)=$B12)*(OFFSET(Active_Portfolio!$R$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE(D$6,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE(D$6,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),(1-OFFSET(Active_Portfolio!$AG$12,1,0,ctPort,1))^(D$6-YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))))","v":11.329630381979999},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$AE$12,1,0,ctPort,1)=$B12)*(OFFSET(Active_Portfolio!$R$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE(E$6,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE(E$6,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),(1-OFFSET(Active_Portfolio!$AG$12,1,0,ctPort,1))^(E$6-YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))))","v":22.858492969306138},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$AE$12,1,0,ctPort,1)=$B12)*(OFFSET(Active_Portfolio!$R$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE(F$6,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE(F$6,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),(1-OFFSET(Active_Portfolio!$AG$12,1,0,ctPort,1))^(F$6-YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))))","v":30.523323518521},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$AE$12,1,0,ctPort,1)=$B12)*(OFFSET(Active_Portfolio!$R$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE(G$6,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE(G$6,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),(1-OFFSET(Active_Portfolio!$AG$12,1,0,ctPort,1))^(G$6-YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))))","v":36.37919401389135},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$AE$12,1,0,ctPort,1)=$B12)*(OFFSET(Active_Portfolio!$R$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE(H$6,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE(H$6,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),(1-OFFSET(Active_Portfolio!$AG$12,1,0,ctPort,1))^(H$6-YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))))","v":52.508642455794103},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$AE$12,1,0,ctPort,1)=$B12)*(OFFSET(Active_Portfolio!$R$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE(I$6,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE(I$6,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),(1-OFFSET(Active_Portfolio!$AG$12,1,0,ctPort,1))^(I$6-YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))))","v":119.80489635860356},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$AE$12,1,0,ctPort,1)=$B12)*(OFFSET(Active_Portfolio!$R$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE(J$6,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE(J$6,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),(1-OFFSET(Active_Portfolio!$AG$12,1,0,ctPort,1))^(J$6-YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))))","v":118.96626208409332},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$AE$12,1,0,ctPort,1)=$B12)*(OFFSET(Active_Portfolio!$R$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE(K$6,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE(K$6,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),(1-OFFSET(Active_Portfolio!$AG$12,1,0,ctPort,1))^(K$6-YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))))","v":118.13349824950464},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$AE$12,1,0,ctPort,1)=$B12)*(OFFSET(Active_Portfolio!$R$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE(L$6,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE(L$6,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),(1-OFFSET(Active_Portfolio!$AG$12,1,0,ctPort,1))^(L$6-YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))))","v":117.30656376175811},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$AE$12,1,0,ctPort,1)=$B12)*(OFFSET(Active_Portfolio!$R$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE(M$6,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE(M$6,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),(1-OFFSET(Active_Portfolio!$AG$12,1,0,ctPort,1))^(M$6-YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))))","v":116.48541781542582},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$AE$12,1,0,ctPort,1)=$B12)*(OFFSET(Active_Portfolio!$R$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE(N$6,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE(N$6,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),(1-OFFSET(Active_Portfolio!$AG$12,1,0,ctPort,1))^(N$6-YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))))","v":115.67001989071787},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$AE$12,1,0,ctPort,1)=$B12)*(OFFSET(Active_Portfolio!$R$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE(O$6,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE(O$6,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),(1-OFFSET(Active_Portfolio!$AG$12,1,0,ctPort,1))^(O$6-YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))))","v":114.86032975148279},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$AE$12,1,0,ctPort,1)=$B12)*(OFFSET(Active_Portfolio!$R$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE(P$6,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE(P$6,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),(1-OFFSET(Active_Portfolio!$AG$12,1,0,ctPort,1))^(P$6-YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))))","v":114.05630744322241},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$AE$12,1,0,ctPort,1)=$B12)*(OFFSET(Active_Portfolio!$R$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE(Q$6,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE(Q$6,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),(1-OFFSET(Active_Portfolio!$AG$12,1,0,ctPort,1))^(Q$6-YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))))","v":113.25791329111986},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$AE$12,1,0,ctPort,1)=$B12)*(OFFSET(Active_Portfolio!$R$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE(R$6,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE(R$6,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),(1-OFFSET(Active_Portfolio!$AG$12,1,0,ctPort,1))^(R$6-YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))))","v":112.46510789808201},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$AE$12,1,0,ctPort,1)=$B12)*(OFFSET(Active_Portfolio!$R$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE(S$6,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE(S$6,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),(1-OFFSET(Active_Portfolio!$AG$12,1,0,ctPort,1))^(S$6-YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))))","v":111.67785214279543},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$AE$12,1,0,ctPort,1)=$B12)*(OFFSET(Active_Portfolio!$R$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE(T$6,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE(T$6,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),(1-OFFSET(Active_Portfolio!$AG$12,1,0,ctPort,1))^(T$6-YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))))","v":110.89610717779586},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$AE$12,1,0,ctPort,1)=$B12)*(OFFSET(Active_Portfolio!$R$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE(U$6,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE(U$6,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),(1-OFFSET(Active_Portfolio!$AG$12,1,0,ctPort,1))^(U$6-YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))))","v":110.1198344275513},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$AE$12,1,0,ctPort,1)=$B12)*(OFFSET(Active_Portfolio!$R$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE(V$6,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE(V$6,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),(1-OFFSET(Active_Portfolio!$AG$12,1,0,ctPort,1))^(V$6-YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))))","v":109.34899558655844},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$AE$12,1,0,ctPort,1)=$B12)*(OFFSET(Active_Portfolio!$R$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE(W$6,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE(W$6,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),(1-OFFSET(Active_Portfolio!$AG$12,1,0,ctPort,1))^(W$6-YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))))","v":108.58355261745251},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$AE$12,1,0,ctPort,1)=$B12)*(OFFSET(Active_Portfolio!$R$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE(X$6,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE(X$6,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),(1-OFFSET(Active_Portfolio!$AG$12,1,0,ctPort,1))^(X$6-YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))))","v":105.39886530673485},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$AE$12,1,0,ctPort,1)=$B12)*(OFFSET(Active_Portfolio!$R$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE(Y$6,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE(Y$6,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),(1-OFFSET(Active_Portfolio!$AG$12,1,0,ctPort,1))^(Y$6-YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))))","v":95.96356697935758},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$AE$12,1,0,ctPort,1)=$B12)*(OFFSET(Active_Portfolio!$R$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE(Z$6,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE(Z$6,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),(1-OFFSET(Active_Portfolio!$AG$12,1,0,ctPort,1))^(Z$6-YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))))","v":89.131088402422421},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$AE$12,1,0,ctPort,1)=$B12)*(OFFSET(Active_Portfolio!$R$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE(AA$6,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE(AA$6,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),(1-OFFSET(Active_Portfolio!$AG$12,1,0,ctPort,1))^(AA$6-YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))))","v":83.233168648123993},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$AE$12,1,0,ctPort,1)=$B12)*(OFFSET(Active_Portfolio!$R$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE(AB$6,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE(AB$6,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),(1-OFFSET(Active_Portfolio!$AG$12,1,0,ctPort,1))^(AB$6-YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))))","v":68.413892176288613},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$AE$12,1,0,ctPort,1)=$B12)*(OFFSET(Active_Portfolio!$R$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE(AC$6,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE(AC$6,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),(1-OFFSET(Active_Portfolio!$AG$12,1,0,ctPort,1))^(AC$6-YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))))","v":9.1398525442989484},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$AE$12,1,0,ctPort,1)=$B12)*(OFFSET(Active_Portfolio!$R$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE(AD$6,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE(AD$6,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),(1-OFFSET(Active_Portfolio!$AG$12,1,0,ctPort,1))^(AD$6-YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))))","v":9.0758735764888545},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$AE$12,1,0,ctPort,1)=$B12)*(OFFSET(Active_Portfolio!$R$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE(AE$6,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE(AE$6,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),(1-OFFSET(Active_Portfolio!$AG$12,1,0,ctPort,1))^(AE$6-YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))))","v":9.012342461453434},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$AE$12,1,0,ctPort,1)=$B12)*(OFFSET(Active_Portfolio!$R$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE(AF$6,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE(AF$6,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),(1-OFFSET(Active_Portfolio!$AG$12,1,0,ctPort,1))^(AF$6-YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))))","v":8.9492560642232615},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$AE$12,1,0,ctPort,1)=$B12)*(OFFSET(Active_Portfolio!$R$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE(AG$6,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE(AG$6,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),(1-OFFSET(Active_Portfolio!$AG$12,1,0,ctPort,1))^(AG$6-YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))))","v":8.8866112717736971},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$AE$12,1,0,ctPort,1)=$B12)*(OFFSET(Active_Portfolio!$R$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE(AH$6,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE(AH$6,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),(1-OFFSET(Active_Portfolio!$AG$12,1,0,ctPort,1))^(AH$6-YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))))","v":8.8244049928712816},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$AE$12,1,0,ctPort,1)=$B12)*(OFFSET(Active_Portfolio!$R$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE(AI$6,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE(AI$6,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),(1-OFFSET(Active_Portfolio!$AG$12,1,0,ctPort,1))^(AI$6-YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))))","v":8.7626341579211804},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$AE$12,1,0,ctPort,1)=$B12)*(OFFSET(Active_Portfolio!$R$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE(AJ$6,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE(AJ$6,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),(1-OFFSET(Active_Portfolio!$AG$12,1,0,ctPort,1))^(AJ$6-YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))))","v":8.7012957188157323},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$AE$12,1,0,ctPort,1)=$B12)*(OFFSET(Active_Portfolio!$R$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE(AK$6,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE(AK$6,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),(1-OFFSET(Active_Portfolio!$AG$12,1,0,ctPort,1))^(AK$6-YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))))","v":8.6403866487840233},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$AE$12,1,0,ctPort,1)=$B12)*(OFFSET(Active_Portfolio!$R$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE(AL$6,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE(AL$6,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),(1-OFFSET(Active_Portfolio!$AG$12,1,0,ctPort,1))^(AL$6-YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))))","v":8.5799039422425327},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$AE$12,1,0,ctPort,1)=$B12)*(OFFSET(Active_Portfolio!$R$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE(AM$6,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE(AM$6,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),(1-OFFSET(Active_Portfolio!$AG$12,1,0,ctPort,1))^(AM$6-YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))))","v":8.5198446146468356},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$AE$12,1,0,ctPort,1)=$B12)*(OFFSET(Active_Portfolio!$R$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE(AN$6,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE(AN$6,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),(1-OFFSET(Active_Portfolio!$AG$12,1,0,ctPort,1))^(AN$6-YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))))","v":8.4602057023443091},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$AE$12,1,0,ctPort,1)=$B12)*(OFFSET(Active_Portfolio!$R$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE(AO$6,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE(AO$6,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),(1-OFFSET(Active_Portfolio!$AG$12,1,0,ctPort,1))^(AO$6-YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))))","v":8.4009842624278974},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$AE$12,1,0,ctPort,1)=$B12)*(OFFSET(Active_Portfolio!$R$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE(AP$6,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE(AP$6,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),(1-OFFSET(Active_Portfolio!$AG$12,1,0,ctPort,1))^(AP$6-YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))))","v":8.3421773725909016},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$AE$12,1,0,ctPort,1)=$B12)*(OFFSET(Active_Portfolio!$R$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE(AQ$6,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE(AQ$6,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),(1-OFFSET(Active_Portfolio!$AG$12,1,0,ctPort,1))^(AQ$6-YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))))","v":8.2837821309827682},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$AE$12,1,0,ctPort,1)=$B12)*(OFFSET(Active_Portfolio!$R$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE(AR$6,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE(AR$6,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),(1-OFFSET(Active_Portfolio!$AG$12,1,0,ctPort,1))^(AR$6-YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))))","v":8.2257956560658858},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$AE$12,1,0,ctPort,1)=$B12)*(OFFSET(Active_Portfolio!$R$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE(AS$6,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE(AS$6,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),(1-OFFSET(Active_Portfolio!$AG$12,1,0,ctPort,1))^(AS$6-YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))))","v":8.1682150864734258},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$AE$12,1,0,ctPort,1)=$B12)*(OFFSET(Active_Portfolio!$R$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE(AT$6,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE(AT$6,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),(1-OFFSET(Active_Portfolio!$AG$12,1,0,ctPort,1))^(AT$6-YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))))","v":8.1110375808681123},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$AE$12,1,0,ctPort,1)=$B12)*(OFFSET(Active_Portfolio!$R$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE(AU$6,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE(AU$6,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),(1-OFFSET(Active_Portfolio!$AG$12,1,0,ctPort,1))^(AU$6-YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))))","v":8.0542603178020347},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$AE$12,1,0,ctPort,1)=$B12)*(OFFSET(Active_Portfolio!$R$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE(AV$6,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE(AV$6,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),(1-OFFSET(Active_Portfolio!$AG$12,1,0,ctPort,1))^(AV$6-YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))))","v":7.9978804955774176},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$AE$12,1,0,ctPort,1)=$B12)*(OFFSET(Active_Portfolio!$R$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE(AW$6,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE(AW$6,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),(1-OFFSET(Active_Portfolio!$AG$12,1,0,ctPort,1))^(AW$6-YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))))","v":7.9418953321083778},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$AE$12,1,0,ctPort,1)=$B12)*(OFFSET(Active_Portfolio!$R$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE(AX$6,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE(AX$6,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),(1-OFFSET(Active_Portfolio!$AG$12,1,0,ctPort,1))^(AX$6-YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))))","v":7.8863020647836182},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$AE$12,1,0,ctPort,1)=$B12)*(OFFSET(Active_Portfolio!$R$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE(AY$6,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE(AY$6,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),(1-OFFSET(Active_Portfolio!$AG$12,1,0,ctPort,1))^(AY$6-YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))))","v":7.8310979503301326},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$AE$12,1,0,ctPort,1)=$B12)*(OFFSET(Active_Portfolio!$R$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE(AZ$6,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE(AZ$6,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),(1-OFFSET(Active_Portfolio!$AG$12,1,0,ctPort,1))^(AZ$6-YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))))","v":7.7762802646778217}]
[null,"Solar PV - Fixed",null,{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$AE$12,1,0,ctPort,1)=$B13)*(OFFSET(Active_Portfolio!$R$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE(D$6,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE(D$6,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),(1-OFFSET(Active_Portfolio!$AG$12,1,0,ctPort,1))^(D$6-YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))))","v":322.55241323766785},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$AE$12,1,0,ctPort,1)=$B13)*(OFFSET(Active_Portfolio!$R$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE(E$6,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE(E$6,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),(1-OFFSET(Active_Portfolio!$AG$12,1,0,ctPort,1))^(E$6-YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))))","v":477.28869252995418},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$AE$12,1,0,ctPort,1)=$B13)*(OFFSET(Active_Portfolio!$R$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE(F$6,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE(F$6,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),(1-OFFSET(Active_Portfolio!$AG$12,1,0,ctPort,1))^(F$6-YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))))","v":1931.5314134708242},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$AE$12,1,0,ctPort,1)=$B13)*(OFFSET(Active_Portfolio!$R$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE(G$6,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE(G$6,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),(1-OFFSET(Active_Portfolio!$AG$12,1,0,ctPort,1))^(G$6-YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))))","v":5913.7298977135279},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$AE$12,1,0,ctPort,1)=$B13)*(OFFSET(Active_Portfolio!$R$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE(H$6,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE(H$6,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),(1-OFFSET(Active_Portfolio!$AG$12,1,0,ctPort,1))^(H$6-YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))))","v":6419.9005611222237},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$AE$12,1,0,ctPort,1)=$B13)*(OFFSET(Active_Portfolio!$R$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE(I$6,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE(I$6,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),(1-OFFSET(Active_Portfolio!$AG$12,1,0,ctPort,1))^(I$6-YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))))","v":7158.2987662343303},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$AE$12,1,0,ctPort,1)=$B13)*(OFFSET(Active_Portfolio!$R$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE(J$6,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE(J$6,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),(1-OFFSET(Active_Portfolio!$AG$12,1,0,ctPort,1))^(J$6-YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))))","v":7108.1906748706888},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$AE$12,1,0,ctPort,1)=$B13)*(OFFSET(Active_Portfolio!$R$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE(K$6,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE(K$6,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),(1-OFFSET(Active_Portfolio!$AG$12,1,0,ctPort,1))^(K$6-YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))))","v":7058.4333401465892},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$AE$12,1,0,ctPort,1)=$B13)*(OFFSET(Active_Portfolio!$R$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE(L$6,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE(L$6,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),(1-OFFSET(Active_Portfolio!$AG$12,1,0,ctPort,1))^(L$6-YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))))","v":8342.1043067655683},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$AE$12,1,0,ctPort,1)=$B13)*(OFFSET(Active_Portfolio!$R$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE(M$6,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE(M$6,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),(1-OFFSET(Active_Portfolio!$AG$12,1,0,ctPort,1))^(M$6-YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))))","v":8283.7095766182138},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$AE$12,1,0,ctPort,1)=$B13)*(OFFSET(Active_Portfolio!$R$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE(N$6,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE(N$6,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),(1-OFFSET(Active_Portfolio!$AG$12,1,0,ctPort,1))^(N$6-YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))))","v":8225.7236095818789},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$AE$12,1,0,ctPort,1)=$B13)*(OFFSET(Active_Portfolio!$R$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE(O$6,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE(O$6,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),(1-OFFSET(Active_Portfolio!$AG$12,1,0,ctPort,1))^(O$6-YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))))","v":8168.157016477071},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$AE$12,1,0,ctPort,1)=$B13)*(OFFSET(Active_Portfolio!$R$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE(P$6,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE(P$6,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),(1-OFFSET(Active_Portfolio!$AG$12,1,0,ctPort,1))^(P$6-YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))))","v":8110.9799173617248},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$AE$12,1,0,ctPort,1)=$B13)*(OFFSET(Active_Portfolio!$R$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE(Q$6,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE(Q$6,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),(1-OFFSET(Active_Portfolio!$AG$12,1,0,ctPort,1))^(Q$6-YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))))","v":8054.2030579402017},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$AE$12,1,0,ctPort,1)=$B13)*(OFFSET(Active_Portfolio!$R$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE(R$6,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE(R$6,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),(1-OFFSET(Active_Portfolio!$AG$12,1,0,ctPort,1))^(R$6-YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))))","v":7997.8236365346165},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$AE$12,1,0,ctPort,1)=$B13)*(OFFSET(Active_Portfolio!$R$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE(S$6,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE(S$6,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),(1-OFFSET(Active_Portfolio!$AG$12,1,0,ctPort,1))^(S$6-YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))))","v":7941.8388710788777},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$AE$12,1,0,ctPort,1)=$B13)*(OFFSET(Active_Portfolio!$R$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE(T$6,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE(T$6,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),(1-OFFSET(Active_Portfolio!$AG$12,1,0,ctPort,1))^(T$6-YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))))","v":7886.2459989813196},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$AE$12,1,0,ctPort,1)=$B13)*(OFFSET(Active_Portfolio!$R$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE(U$6,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE(U$6,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),(1-OFFSET(Active_Portfolio!$AG$12,1,0,ctPort,1))^(U$6-YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))))","v":7834.056878815637},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$AE$12,1,0,ctPort,1)=$B13)*(OFFSET(Active_Portfolio!$R$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE(V$6,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE(V$6,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),(1-OFFSET(Active_Portfolio!$AG$12,1,0,ctPort,1))^(V$6-YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))))","v":7779.2184806639143},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$AE$12,1,0,ctPort,1)=$B13)*(OFFSET(Active_Portfolio!$R$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE(W$6,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE(W$6,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),(1-OFFSET(Active_Portfolio!$AG$12,1,0,ctPort,1))^(W$6-YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))))","v":7733.871351281553},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$AE$12,1,0,ctPort,1)=$B13)*(OFFSET(Active_Portfolio!$R$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE(X$6,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE(X$6,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),(1-OFFSET(Active_Portfolio!$AG$12,1,0,ctPort,1))^(X$6-YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))))","v":7531.3244226083316},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$AE$12,1,0,ctPort,1)=$B13)*(OFFSET(Active_Portfolio!$R$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE(Y$6,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE(Y$6,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),(1-OFFSET(Active_Portfolio!$AG$12,1,0,ctPort,1))^(Y$6-YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))))","v":7471.2726706694857},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$AE$12,1,0,ctPort,1)=$B13)*(OFFSET(Active_Portfolio!$R$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE(Z$6,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE(Z$6,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),(1-OFFSET(Active_Portfolio!$AG$12,1,0,ctPort,1))^(Z$6-YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))))","v":6673.3282309255437},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$AE$12,1,0,ctPort,1)=$B13)*(OFFSET(Active_Portfolio!$R$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE(AA$6,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE(AA$6,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),(1-OFFSET(Active_Portfolio!$AG$12,1,0,ctPort,1))^(AA$6-YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))))","v":5238.8391823148813},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$AE$12,1,0,ctPort,1)=$B13)*(OFFSET(Active_Portfolio!$R$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE(AB$6,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE(AB$6,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),(1-OFFSET(Active_Portfolio!$AG$12,1,0,ctPort,1))^(AB$6-YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))))","v":4500.7799834128637},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$AE$12,1,0,ctPort,1)=$B13)*(OFFSET(Active_Portfolio!$R$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE(AC$6,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE(AC$6,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),(1-OFFSET(Active_Portfolio!$AG$12,1,0,ctPort,1))^(AC$6-YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))))","v":3815.4768287836346},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$AE$12,1,0,ctPort,1)=$B13)*(OFFSET(Active_Portfolio!$R$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE(AD$6,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE(AD$6,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),(1-OFFSET(Active_Portfolio!$AG$12,1,0,ctPort,1))^(AD$6-YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))))","v":3788.7684909821487},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$AE$12,1,0,ctPort,1)=$B13)*(OFFSET(Active_Portfolio!$R$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE(AE$6,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE(AE$6,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),(1-OFFSET(Active_Portfolio!$AG$12,1,0,ctPort,1))^(AE$6-YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))))","v":3296.1455566273899},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$AE$12,1,0,ctPort,1)=$B13)*(OFFSET(Active_Portfolio!$R$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE(AF$6,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE(AF$6,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),(1-OFFSET(Active_Portfolio!$AG$12,1,0,ctPort,1))^(AF$6-YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))))","v":604.65090521473724},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$AE$12,1,0,ctPort,1)=$B13)*(OFFSET(Active_Portfolio!$R$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE(AG$6,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE(AG$6,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),(1-OFFSET(Active_Portfolio!$AG$12,1,0,ctPort,1))^(AG$6-YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))))","v":334.10316553220031},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$AE$12,1,0,ctPort,1)=$B13)*(OFFSET(Active_Portfolio!$R$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE(AH$6,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE(AH$6,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),(1-OFFSET(Active_Portfolio!$AG$12,1,0,ctPort,1))^(AH$6-YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))))","v":310.77112937181153},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$AE$12,1,0,ctPort,1)=$B13)*(OFFSET(Active_Portfolio!$R$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE(AI$6,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE(AI$6,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),(1-OFFSET(Active_Portfolio!$AG$12,1,0,ctPort,1))^(AI$6-YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))))","v":308.59573146620875},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$AE$12,1,0,ctPort,1)=$B13)*(OFFSET(Active_Portfolio!$R$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE(AJ$6,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE(AJ$6,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),(1-OFFSET(Active_Portfolio!$AG$12,1,0,ctPort,1))^(AJ$6-YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))))","v":306.43556134594536},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$AE$12,1,0,ctPort,1)=$B13)*(OFFSET(Active_Portfolio!$R$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE(AK$6,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE(AK$6,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),(1-OFFSET(Active_Portfolio!$AG$12,1,0,ctPort,1))^(AK$6-YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))))","v":304.29051241652371},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$AE$12,1,0,ctPort,1)=$B13)*(OFFSET(Active_Portfolio!$R$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE(AL$6,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE(AL$6,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),(1-OFFSET(Active_Portfolio!$AG$12,1,0,ctPort,1))^(AL$6-YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))))","v":302.160478829608},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$AE$12,1,0,ctPort,1)=$B13)*(OFFSET(Active_Portfolio!$R$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE(AM$6,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE(AM$6,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),(1-OFFSET(Active_Portfolio!$AG$12,1,0,ctPort,1))^(AM$6-YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))))","v":300.04535547780068},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$AE$12,1,0,ctPort,1)=$B13)*(OFFSET(Active_Portfolio!$R$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE(AN$6,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE(AN$6,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),(1-OFFSET(Active_Portfolio!$AG$12,1,0,ctPort,1))^(AN$6-YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))))","v":297.77842438611003},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$AE$12,1,0,ctPort,1)=$B13)*(OFFSET(Active_Portfolio!$R$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE(AO$6,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE(AO$6,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),(1-OFFSET(Active_Portfolio!$AG$12,1,0,ctPort,1))^(AO$6-YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))))","v":295.69397541540724},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$AE$12,1,0,ctPort,1)=$B13)*(OFFSET(Active_Portfolio!$R$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE(AP$6,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE(AP$6,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),(1-OFFSET(Active_Portfolio!$AG$12,1,0,ctPort,1))^(AP$6-YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))))","v":293.62411758749943},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$AE$12,1,0,ctPort,1)=$B13)*(OFFSET(Active_Portfolio!$R$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE(AQ$6,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE(AQ$6,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),(1-OFFSET(Active_Portfolio!$AG$12,1,0,ctPort,1))^(AQ$6-YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))))","v":291.5687487643869},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$AE$12,1,0,ctPort,1)=$B13)*(OFFSET(Active_Portfolio!$R$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE(AR$6,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE(AR$6,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),(1-OFFSET(Active_Portfolio!$AG$12,1,0,ctPort,1))^(AR$6-YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))))","v":289.52776752303612},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$AE$12,1,0,ctPort,1)=$B13)*(OFFSET(Active_Portfolio!$R$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE(AS$6,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE(AS$6,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),(1-OFFSET(Active_Portfolio!$AG$12,1,0,ctPort,1))^(AS$6-YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))))","v":287.50107315037491},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$AE$12,1,0,ctPort,1)=$B13)*(OFFSET(Active_Portfolio!$R$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE(AT$6,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE(AT$6,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),(1-OFFSET(Active_Portfolio!$AG$12,1,0,ctPort,1))^(AT$6-YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))))","v":266.19293180758496},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$AE$12,1,0,ctPort,1)=$B13)*(OFFSET(Active_Portfolio!$R$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE(AU$6,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE(AU$6,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),(1-OFFSET(Active_Portfolio!$AG$12,1,0,ctPort,1))^(AU$6-YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))))","v":264.32958128493186},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$AE$12,1,0,ctPort,1)=$B13)*(OFFSET(Active_Portfolio!$R$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE(AV$6,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE(AV$6,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),(1-OFFSET(Active_Portfolio!$AG$12,1,0,ctPort,1))^(AV$6-YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))))","v":206.1055615463201},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$AE$12,1,0,ctPort,1)=$B13)*(OFFSET(Active_Portfolio!$R$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE(AW$6,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE(AW$6,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),(1-OFFSET(Active_Portfolio!$AG$12,1,0,ctPort,1))^(AW$6-YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))))","v":204.66282261549591},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$AE$12,1,0,ctPort,1)=$B13)*(OFFSET(Active_Portfolio!$R$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE(AX$6,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE(AX$6,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),(1-OFFSET(Active_Portfolio!$AG$12,1,0,ctPort,1))^(AX$6-YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))))","v":203.2301828571874},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$AE$12,1,0,ctPort,1)=$B13)*(OFFSET(Active_Portfolio!$R$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE(AY$6,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE(AY$6,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),(1-OFFSET(Active_Portfolio!$AG$12,1,0,ctPort,1))^(AY$6-YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))))","v":201.80757157718708},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$AE$12,1,0,ctPort,1)=$B13)*(OFFSET(Active_Portfolio!$R$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE(AZ$6,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE(AZ$6,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),(1-OFFSET(Active_Portfolio!$AG$12,1,0,ctPort,1))^(AZ$6-YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))))","v":200.39491857614678}]
[null,"Solar PV - Tracking",null,{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$AE$12,1,0,ctPort,1)=$B14)*(OFFSET(Active_Portfolio!$R$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE(D$6,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE(D$6,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),(1-OFFSET(Active_Portfolio!$AG$12,1,0,ctPort,1))^(D$6-YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))))","v":43.486497075481751},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$AE$12,1,0,ctPort,1)=$B14)*(OFFSET(Active_Portfolio!$R$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE(E$6,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE(E$6,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),(1-OFFSET(Active_Portfolio!$AG$12,1,0,ctPort,1))^(E$6-YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))))","v":180.54378159595339},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$AE$12,1,0,ctPort,1)=$B14)*(OFFSET(Active_Portfolio!$R$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE(F$6,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE(F$6,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),(1-OFFSET(Active_Portfolio!$AG$12,1,0,ctPort,1))^(F$6-YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))))","v":2005.8244240250929},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$AE$12,1,0,ctPort,1)=$B14)*(OFFSET(Active_Portfolio!$R$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE(G$6,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE(G$6,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),(1-OFFSET(Active_Portfolio!$AG$12,1,0,ctPort,1))^(G$6-YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))))","v":3571.5869228160168},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$AE$12,1,0,ctPort,1)=$B14)*(OFFSET(Active_Portfolio!$R$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE(H$6,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE(H$6,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),(1-OFFSET(Active_Portfolio!$AG$12,1,0,ctPort,1))^(H$6-YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))))","v":6585.2985716919893},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$AE$12,1,0,ctPort,1)=$B14)*(OFFSET(Active_Portfolio!$R$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE(I$6,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE(I$6,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),(1-OFFSET(Active_Portfolio!$AG$12,1,0,ctPort,1))^(I$6-YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))))","v":10970.752853146036},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$AE$12,1,0,ctPort,1)=$B14)*(OFFSET(Active_Portfolio!$R$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE(J$6,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE(J$6,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),(1-OFFSET(Active_Portfolio!$AG$12,1,0,ctPort,1))^(J$6-YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))))","v":17849.117044478884},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$AE$12,1,0,ctPort,1)=$B14)*(OFFSET(Active_Portfolio!$R$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE(K$6,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE(K$6,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),(1-OFFSET(Active_Portfolio!$AG$12,1,0,ctPort,1))^(K$6-YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))))","v":21223.460716651636},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$AE$12,1,0,ctPort,1)=$B14)*(OFFSET(Active_Portfolio!$R$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE(L$6,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE(L$6,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),(1-OFFSET(Active_Portfolio!$AG$12,1,0,ctPort,1))^(L$6-YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))))","v":23992.696915597284},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$AE$12,1,0,ctPort,1)=$B14)*(OFFSET(Active_Portfolio!$R$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE(M$6,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE(M$6,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),(1-OFFSET(Active_Portfolio!$AG$12,1,0,ctPort,1))^(M$6-YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))))","v":28942.791293821731},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$AE$12,1,0,ctPort,1)=$B14)*(OFFSET(Active_Portfolio!$R$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE(N$6,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE(N$6,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),(1-OFFSET(Active_Portfolio!$AG$12,1,0,ctPort,1))^(N$6-YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))))","v":32708.497486514399},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$AE$12,1,0,ctPort,1)=$B14)*(OFFSET(Active_Portfolio!$R$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE(O$6,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE(O$6,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),(1-OFFSET(Active_Portfolio!$AG$12,1,0,ctPort,1))^(O$6-YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))))","v":32479.53800410881},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$AE$12,1,0,ctPort,1)=$B14)*(OFFSET(Active_Portfolio!$R$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE(P$6,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE(P$6,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),(1-OFFSET(Active_Portfolio!$AG$12,1,0,ctPort,1))^(P$6-YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))))","v":32252.181238080037},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$AE$12,1,0,ctPort,1)=$B14)*(OFFSET(Active_Portfolio!$R$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE(Q$6,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE(Q$6,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),(1-OFFSET(Active_Portfolio!$AG$12,1,0,ctPort,1))^(Q$6-YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))))","v":32108.351414624583},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$AE$12,1,0,ctPort,1)=$B14)*(OFFSET(Active_Portfolio!$R$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE(R$6,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE(R$6,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),(1-OFFSET(Active_Portfolio!$AG$12,1,0,ctPort,1))^(R$6-YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))))","v":32092.722830716179},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$AE$12,1,0,ctPort,1)=$B14)*(OFFSET(Active_Portfolio!$R$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE(S$6,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE(S$6,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),(1-OFFSET(Active_Portfolio!$AG$12,1,0,ctPort,1))^(S$6-YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))))","v":36262.60773826114},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$AE$12,1,0,ctPort,1)=$B14)*(OFFSET(Active_Portfolio!$R$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE(T$6,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE(T$6,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),(1-OFFSET(Active_Portfolio!$AG$12,1,0,ctPort,1))^(T$6-YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))))","v":37341.404560219649},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$AE$12,1,0,ctPort,1)=$B14)*(OFFSET(Active_Portfolio!$R$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE(U$6,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE(U$6,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),(1-OFFSET(Active_Portfolio!$AG$12,1,0,ctPort,1))^(U$6-YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))))","v":40750.692214042479},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$AE$12,1,0,ctPort,1)=$B14)*(OFFSET(Active_Portfolio!$R$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE(V$6,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE(V$6,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),(1-OFFSET(Active_Portfolio!$AG$12,1,0,ctPort,1))^(V$6-YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))))","v":44303.545167257333},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$AE$12,1,0,ctPort,1)=$B14)*(OFFSET(Active_Portfolio!$R$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE(W$6,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE(W$6,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),(1-OFFSET(Active_Portfolio!$AG$12,1,0,ctPort,1))^(W$6-YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))))","v":43998.22108789254},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$AE$12,1,0,ctPort,1)=$B14)*(OFFSET(Active_Portfolio!$R$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE(X$6,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE(X$6,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),(1-OFFSET(Active_Portfolio!$AG$12,1,0,ctPort,1))^(X$6-YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))))","v":43648.984747013717},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$AE$12,1,0,ctPort,1)=$B14)*(OFFSET(Active_Portfolio!$R$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE(Y$6,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE(Y$6,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),(1-OFFSET(Active_Portfolio!$AG$12,1,0,ctPort,1))^(Y$6-YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))))","v":42889.707825313068},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$AE$12,1,0,ctPort,1)=$B14)*(OFFSET(Active_Portfolio!$R$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE(Z$6,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE(Z$6,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),(1-OFFSET(Active_Portfolio!$AG$12,1,0,ctPort,1))^(Z$6-YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))))","v":41862.447195512628},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$AE$12,1,0,ctPort,1)=$B14)*(OFFSET(Active_Portfolio!$R$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE(AA$6,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE(AA$6,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),(1-OFFSET(Active_Portfolio!$AG$12,1,0,ctPort,1))^(AA$6-YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))))","v":39927.523858122593},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$AE$12,1,0,ctPort,1)=$B14)*(OFFSET(Active_Portfolio!$R$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE(AB$6,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE(AB$6,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),(1-OFFSET(Active_Portfolio!$AG$12,1,0,ctPort,1))^(AB$6-YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))))","v":37051.121056014781},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$AE$12,1,0,ctPort,1)=$B14)*(OFFSET(Active_Portfolio!$R$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE(AC$6,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE(AC$6,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),(1-OFFSET(Active_Portfolio!$AG$12,1,0,ctPort,1))^(AC$6-YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))))","v":35013.008934296013},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$AE$12,1,0,ctPort,1)=$B14)*(OFFSET(Active_Portfolio!$R$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE(AD$6,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE(AD$6,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),(1-OFFSET(Active_Portfolio!$AG$12,1,0,ctPort,1))^(AD$6-YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))))","v":34532.462654760413},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$AE$12,1,0,ctPort,1)=$B14)*(OFFSET(Active_Portfolio!$R$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE(AE$6,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE(AE$6,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),(1-OFFSET(Active_Portfolio!$AG$12,1,0,ctPort,1))^(AE$6-YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))))","v":32600.583685879385},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$AE$12,1,0,ctPort,1)=$B14)*(OFFSET(Active_Portfolio!$R$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE(AF$6,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE(AF$6,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),(1-OFFSET(Active_Portfolio!$AG$12,1,0,ctPort,1))^(AF$6-YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))))","v":30170.275940543739},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$AE$12,1,0,ctPort,1)=$B14)*(OFFSET(Active_Portfolio!$R$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE(AG$6,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE(AG$6,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),(1-OFFSET(Active_Portfolio!$AG$12,1,0,ctPort,1))^(AG$6-YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))))","v":29201.877870810458},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$AE$12,1,0,ctPort,1)=$B14)*(OFFSET(Active_Portfolio!$R$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE(AH$6,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE(AH$6,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),(1-OFFSET(Active_Portfolio!$AG$12,1,0,ctPort,1))^(AH$6-YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))))","v":28621.817695967562},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$AE$12,1,0,ctPort,1)=$B14)*(OFFSET(Active_Portfolio!$R$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE(AI$6,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE(AI$6,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),(1-OFFSET(Active_Portfolio!$AG$12,1,0,ctPort,1))^(AI$6-YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))))","v":22997.726859284005},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$AE$12,1,0,ctPort,1)=$B14)*(OFFSET(Active_Portfolio!$R$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE(AJ$6,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE(AJ$6,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),(1-OFFSET(Active_Portfolio!$AG$12,1,0,ctPort,1))^(AJ$6-YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))))","v":20659.401109673672},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$AE$12,1,0,ctPort,1)=$B14)*(OFFSET(Active_Portfolio!$R$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE(AK$6,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE(AK$6,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),(1-OFFSET(Active_Portfolio!$AG$12,1,0,ctPort,1))^(AK$6-YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))))","v":19508.54530011415},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$AE$12,1,0,ctPort,1)=$B14)*(OFFSET(Active_Portfolio!$R$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE(AL$6,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE(AL$6,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),(1-OFFSET(Active_Portfolio!$AG$12,1,0,ctPort,1))^(AL$6-YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))))","v":15439.125653635354},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$AE$12,1,0,ctPort,1)=$B14)*(OFFSET(Active_Portfolio!$R$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE(AM$6,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE(AM$6,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),(1-OFFSET(Active_Portfolio!$AG$12,1,0,ctPort,1))^(AM$6-YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))))","v":12001.878981927022},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$AE$12,1,0,ctPort,1)=$B14)*(OFFSET(Active_Portfolio!$R$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE(AN$6,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE(AN$6,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),(1-OFFSET(Active_Portfolio!$AG$12,1,0,ctPort,1))^(AN$6-YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))))","v":11917.865829053533},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$AE$12,1,0,ctPort,1)=$B14)*(OFFSET(Active_Portfolio!$R$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE(AO$6,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE(AO$6,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),(1-OFFSET(Active_Portfolio!$AG$12,1,0,ctPort,1))^(AO$6-YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))))","v":11834.440768250162},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$AE$12,1,0,ctPort,1)=$B14)*(OFFSET(Active_Portfolio!$R$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE(AP$6,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE(AP$6,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),(1-OFFSET(Active_Portfolio!$AG$12,1,0,ctPort,1))^(AP$6-YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))))","v":11682.860711294259},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$AE$12,1,0,ctPort,1)=$B14)*(OFFSET(Active_Portfolio!$R$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE(AQ$6,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE(AQ$6,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),(1-OFFSET(Active_Portfolio!$AG$12,1,0,ctPort,1))^(AQ$6-YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))))","v":11425.633142641609},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$AE$12,1,0,ctPort,1)=$B14)*(OFFSET(Active_Portfolio!$R$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE(AR$6,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE(AR$6,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),(1-OFFSET(Active_Portfolio!$AG$12,1,0,ctPort,1))^(AR$6-YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))))","v":7628.3988578645285},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$AE$12,1,0,ctPort,1)=$B14)*(OFFSET(Active_Portfolio!$R$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE(AS$6,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE(AS$6,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),(1-OFFSET(Active_Portfolio!$AG$12,1,0,ctPort,1))^(AS$6-YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))))","v":6456.9983953264182},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$AE$12,1,0,ctPort,1)=$B14)*(OFFSET(Active_Portfolio!$R$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE(AT$6,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE(AT$6,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),(1-OFFSET(Active_Portfolio!$AG$12,1,0,ctPort,1))^(AT$6-YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))))","v":3332.3190337483452},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$AE$12,1,0,ctPort,1)=$B14)*(OFFSET(Active_Portfolio!$R$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE(AU$6,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE(AU$6,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),(1-OFFSET(Active_Portfolio!$AG$12,1,0,ctPort,1))^(AU$6-YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))))","v":89.04834045766421},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$AE$12,1,0,ctPort,1)=$B14)*(OFFSET(Active_Portfolio!$R$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE(AV$6,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE(AV$6,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),(1-OFFSET(Active_Portfolio!$AG$12,1,0,ctPort,1))^(AV$6-YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))))","v":48.152828067530031},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$AE$12,1,0,ctPort,1)=$B14)*(OFFSET(Active_Portfolio!$R$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE(AW$6,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE(AW$6,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),(1-OFFSET(Active_Portfolio!$AG$12,1,0,ctPort,1))^(AW$6-YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))))","v":47.815758271057319},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$AE$12,1,0,ctPort,1)=$B14)*(OFFSET(Active_Portfolio!$R$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE(AX$6,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE(AX$6,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),(1-OFFSET(Active_Portfolio!$AG$12,1,0,ctPort,1))^(AX$6-YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))))","v":47.481047963159924},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$AE$12,1,0,ctPort,1)=$B14)*(OFFSET(Active_Portfolio!$R$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE(AY$6,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE(AY$6,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),(1-OFFSET(Active_Portfolio!$AG$12,1,0,ctPort,1))^(AY$6-YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))))","v":47.148680627417797},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$AE$12,1,0,ctPort,1)=$B14)*(OFFSET(Active_Portfolio!$R$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE(AZ$6,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE(AZ$6,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),(1-OFFSET(Active_Portfolio!$AG$12,1,0,ctPort,1))^(AZ$6-YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))))","v":46.818639863025872}]
[null,"Wind - Coastal",null,{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$AE$12,1,0,ctPort,1)=$B15)*(OFFSET(Active_Portfolio!$R$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE(D$6,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE(D$6,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),(1-OFFSET(Active_Portfolio!$AG$12,1,0,ctPort,1))^(D$6-YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))))","v":1956.2221850000001},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$AE$12,1,0,ctPort,1)=$B15)*(OFFSET(Active_Portfolio!$R$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE(E$6,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE(E$6,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),(1-OFFSET(Active_Portfolio!$AG$12,1,0,ctPort,1))^(E$6-YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))))","v":2637.2221850000001},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$AE$12,1,0,ctPort,1)=$B15)*(OFFSET(Active_Portfolio!$R$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE(F$6,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE(F$6,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),(1-OFFSET(Active_Portfolio!$AG$12,1,0,ctPort,1))^(F$6-YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))))","v":2637.2221850000001},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$AE$12,1,0,ctPort,1)=$B15)*(OFFSET(Active_Portfolio!$R$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE(G$6,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE(G$6,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),(1-OFFSET(Active_Portfolio!$AG$12,1,0,ctPort,1))^(G$6-YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))))","v":2637.2221851554805},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$AE$12,1,0,ctPort,1)=$B15)*(OFFSET(Active_Portfolio!$R$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE(H$6,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE(H$6,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),(1-OFFSET(Active_Portfolio!$AG$12,1,0,ctPort,1))^(H$6-YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))))","v":2673.9805851139818},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$AE$12,1,0,ctPort,1)=$B15)*(OFFSET(Active_Portfolio!$R$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE(I$6,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE(I$6,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),(1-OFFSET(Active_Portfolio!$AG$12,1,0,ctPort,1))^(I$6-YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))))","v":2726.0773851654217},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$AE$12,1,0,ctPort,1)=$B15)*(OFFSET(Active_Portfolio!$R$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE(J$6,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE(J$6,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),(1-OFFSET(Active_Portfolio!$AG$12,1,0,ctPort,1))^(J$6-YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))))","v":2813.5501953912826},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$AE$12,1,0,ctPort,1)=$B15)*(OFFSET(Active_Portfolio!$R$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE(K$6,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE(K$6,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),(1-OFFSET(Active_Portfolio!$AG$12,1,0,ctPort,1))^(K$6-YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))))","v":2813.5501954172396},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$AE$12,1,0,ctPort,1)=$B15)*(OFFSET(Active_Portfolio!$R$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE(L$6,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE(L$6,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),(1-OFFSET(Active_Portfolio!$AG$12,1,0,ctPort,1))^(L$6-YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))))","v":4189.912759369744},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$AE$12,1,0,ctPort,1)=$B15)*(OFFSET(Active_Portfolio!$R$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE(M$6,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE(M$6,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),(1-OFFSET(Active_Portfolio!$AG$12,1,0,ctPort,1))^(M$6-YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))))","v":4189.912759369744},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$AE$12,1,0,ctPort,1)=$B15)*(OFFSET(Active_Portfolio!$R$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE(N$6,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE(N$6,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),(1-OFFSET(Active_Portfolio!$AG$12,1,0,ctPort,1))^(N$6-YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))))","v":5224.6250144826963},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$AE$12,1,0,ctPort,1)=$B15)*(OFFSET(Active_Portfolio!$R$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE(O$6,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE(O$6,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),(1-OFFSET(Active_Portfolio!$AG$12,1,0,ctPort,1))^(O$6-YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))))","v":5224.6250144826963},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$AE$12,1,0,ctPort,1)=$B15)*(OFFSET(Active_Portfolio!$R$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE(P$6,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE(P$6,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),(1-OFFSET(Active_Portfolio!$AG$12,1,0,ctPort,1))^(P$6-YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))))","v":5224.6250144826963},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$AE$12,1,0,ctPort,1)=$B15)*(OFFSET(Active_Portfolio!$R$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE(Q$6,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE(Q$6,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),(1-OFFSET(Active_Portfolio!$AG$12,1,0,ctPort,1))^(Q$6-YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))))","v":5224.6250144826963},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$AE$12,1,0,ctPort,1)=$B15)*(OFFSET(Active_Portfolio!$R$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE(R$6,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE(R$6,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),(1-OFFSET(Active_Portfolio!$AG$12,1,0,ctPort,1))^(R$6-YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))))","v":5224.6250144826963},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$AE$12,1,0,ctPort,1)=$B15)*(OFFSET(Active_Portfolio!$R$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE(S$6,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE(S$6,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),(1-OFFSET(Active_Portfolio!$AG$12,1,0,ctPort,1))^(S$6-YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))))","v":5224.6250144826963},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$AE$12,1,0,ctPort,1)=$B15)*(OFFSET(Active_Portfolio!$R$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE(T$6,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE(T$6,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),(1-OFFSET(Active_Portfolio!$AG$12,1,0,ctPort,1))^(T$6-YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))))","v":8459.4454317875552},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$AE$12,1,0,ctPort,1)=$B15)*(OFFSET(Active_Portfolio!$R$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE(U$6,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE(U$6,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),(1-OFFSET(Active_Portfolio!$AG$12,1,0,ctPort,1))^(U$6-YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))))","v":8825.2966388673158},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$AE$12,1,0,ctPort,1)=$B15)*(OFFSET(Active_Portfolio!$R$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE(V$6,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE(V$6,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),(1-OFFSET(Active_Portfolio!$AG$12,1,0,ctPort,1))^(V$6-YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))))","v":8825.2966389773137},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$AE$12,1,0,ctPort,1)=$B15)*(OFFSET(Active_Portfolio!$R$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE(W$6,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE(W$6,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),(1-OFFSET(Active_Portfolio!$AG$12,1,0,ctPort,1))^(W$6-YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))))","v":8825.2966389773137},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$AE$12,1,0,ctPort,1)=$B15)*(OFFSET(Active_Portfolio!$R$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE(X$6,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE(X$6,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),(1-OFFSET(Active_Portfolio!$AG$12,1,0,ctPort,1))^(X$6-YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))))","v":8773.1998389773144},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$AE$12,1,0,ctPort,1)=$B15)*(OFFSET(Active_Portfolio!$R$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE(Y$6,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE(Y$6,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),(1-OFFSET(Active_Portfolio!$AG$12,1,0,ctPort,1))^(Y$6-YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))))","v":8432.1998389773144},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$AE$12,1,0,ctPort,1)=$B15)*(OFFSET(Active_Portfolio!$R$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE(Z$6,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE(Z$6,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),(1-OFFSET(Active_Portfolio!$AG$12,1,0,ctPort,1))^(Z$6-YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))))","v":8432.1998389773144},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$AE$12,1,0,ctPort,1)=$B15)*(OFFSET(Active_Portfolio!$R$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE(AA$6,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE(AA$6,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),(1-OFFSET(Active_Portfolio!$AG$12,1,0,ctPort,1))^(AA$6-YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))))","v":8432.1998389773144},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$AE$12,1,0,ctPort,1)=$B15)*(OFFSET(Active_Portfolio!$R$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE(AB$6,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE(AB$6,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),(1-OFFSET(Active_Portfolio!$AG$12,1,0,ctPort,1))^(AB$6-YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))))","v":8432.1998389773144},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$AE$12,1,0,ctPort,1)=$B15)*(OFFSET(Active_Portfolio!$R$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE(AC$6,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE(AC$6,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),(1-OFFSET(Active_Portfolio!$AG$12,1,0,ctPort,1))^(AC$6-YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))))","v":8266.4414389773156},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$AE$12,1,0,ctPort,1)=$B15)*(OFFSET(Active_Portfolio!$R$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE(AD$6,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE(AD$6,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),(1-OFFSET(Active_Portfolio!$AG$12,1,0,ctPort,1))^(AD$6-YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))))","v":7854.4414389773137},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$AE$12,1,0,ctPort,1)=$B15)*(OFFSET(Active_Portfolio!$R$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE(AE$6,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE(AE$6,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),(1-OFFSET(Active_Portfolio!$AG$12,1,0,ctPort,1))^(AE$6-YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))))","v":7585.4414389773137},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$AE$12,1,0,ctPort,1)=$B15)*(OFFSET(Active_Portfolio!$R$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE(AF$6,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE(AF$6,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),(1-OFFSET(Active_Portfolio!$AG$12,1,0,ctPort,1))^(AF$6-YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))))","v":7555.2184388218338},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$AE$12,1,0,ctPort,1)=$B15)*(OFFSET(Active_Portfolio!$R$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE(AG$6,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE(AG$6,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),(1-OFFSET(Active_Portfolio!$AG$12,1,0,ctPort,1))^(AG$6-YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))))","v":7062.2824388633326},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$AE$12,1,0,ctPort,1)=$B15)*(OFFSET(Active_Portfolio!$R$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE(AH$6,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE(AH$6,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),(1-OFFSET(Active_Portfolio!$AG$12,1,0,ctPort,1))^(AH$6-YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))))","v":6944.5674388118923},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$AE$12,1,0,ctPort,1)=$B15)*(OFFSET(Active_Portfolio!$R$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE(AI$6,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE(AI$6,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),(1-OFFSET(Active_Portfolio!$AG$12,1,0,ctPort,1))^(AI$6-YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))))","v":6708.5766285860309},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$AE$12,1,0,ctPort,1)=$B15)*(OFFSET(Active_Portfolio!$R$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE(AJ$6,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE(AJ$6,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),(1-OFFSET(Active_Portfolio!$AG$12,1,0,ctPort,1))^(AJ$6-YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))))","v":6663.1236285600753},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$AE$12,1,0,ctPort,1)=$B15)*(OFFSET(Active_Portfolio!$R$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE(AK$6,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE(AK$6,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),(1-OFFSET(Active_Portfolio!$AG$12,1,0,ctPort,1))^(AK$6-YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))))","v":5286.7610646075718},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$AE$12,1,0,ctPort,1)=$B15)*(OFFSET(Active_Portfolio!$R$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE(AL$6,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE(AL$6,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),(1-OFFSET(Active_Portfolio!$AG$12,1,0,ctPort,1))^(AL$6-YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))))","v":5286.7610646075718},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$AE$12,1,0,ctPort,1)=$B15)*(OFFSET(Active_Portfolio!$R$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE(AM$6,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE(AM$6,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),(1-OFFSET(Active_Portfolio!$AG$12,1,0,ctPort,1))^(AM$6-YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))))","v":4027.0488094946177},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$AE$12,1,0,ctPort,1)=$B15)*(OFFSET(Active_Portfolio!$R$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE(AN$6,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE(AN$6,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),(1-OFFSET(Active_Portfolio!$AG$12,1,0,ctPort,1))^(AN$6-YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))))","v":4027.0488094946177},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$AE$12,1,0,ctPort,1)=$B15)*(OFFSET(Active_Portfolio!$R$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE(AO$6,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE(AO$6,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),(1-OFFSET(Active_Portfolio!$AG$12,1,0,ctPort,1))^(AO$6-YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))))","v":4027.0488094946177},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$AE$12,1,0,ctPort,1)=$B15)*(OFFSET(Active_Portfolio!$R$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE(AP$6,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE(AP$6,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),(1-OFFSET(Active_Portfolio!$AG$12,1,0,ctPort,1))^(AP$6-YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))))","v":4027.0488094946177},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$AE$12,1,0,ctPort,1)=$B15)*(OFFSET(Active_Portfolio!$R$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE(AQ$6,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE(AQ$6,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),(1-OFFSET(Active_Portfolio!$AG$12,1,0,ctPort,1))^(AQ$6-YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))))","v":4027.0488094946177},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$AE$12,1,0,ctPort,1)=$B15)*(OFFSET(Active_Portfolio!$R$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE(AR$6,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE(AR$6,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),(1-OFFSET(Active_Portfolio!$AG$12,1,0,ctPort,1))^(AR$6-YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))))","v":4027.0488094946177},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$AE$12,1,0,ctPort,1)=$B15)*(OFFSET(Active_Portfolio!$R$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE(AS$6,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE(AS$6,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),(1-OFFSET(Active_Portfolio!$AG$12,1,0,ctPort,1))^(AS$6-YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))))","v":792.22839218976037},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$AE$12,1,0,ctPort,1)=$B15)*(OFFSET(Active_Portfolio!$R$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE(AT$6,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE(AT$6,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),(1-OFFSET(Active_Portfolio!$AG$12,1,0,ctPort,1))^(AT$6-YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))))","v":426.37718511000003},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$AE$12,1,0,ctPort,1)=$B15)*(OFFSET(Active_Portfolio!$R$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE(AU$6,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE(AU$6,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),(1-OFFSET(Active_Portfolio!$AG$12,1,0,ctPort,1))^(AU$6-YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))))","v":8.9999999999999993E-3},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$AE$12,1,0,ctPort,1)=$B15)*(OFFSET(Active_Portfolio!$R$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE(AV$6,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE(AV$6,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),(1-OFFSET(Active_Portfolio!$AG$12,1,0,ctPort,1))^(AV$6-YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))))","v":8.9999999999999993E-3},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$AE$12,1,0,ctPort,1)=$B15)*(OFFSET(Active_Portfolio!$R$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE(AW$6,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE(AW$6,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),(1-OFFSET(Active_Portfolio!$AG$12,1,0,ctPort,1))^(AW$6-YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))))","v":8.9999999999999993E-3},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$AE$12,1,0,ctPort,1)=$B15)*(OFFSET(Active_Portfolio!$R$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE(AX$6,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE(AX$6,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),(1-OFFSET(Active_Portfolio!$AG$12,1,0,ctPort,1))^(AX$6-YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))))","v":8.9999999999999993E-3},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$AE$12,1,0,ctPort,1)=$B15)*(OFFSET(Active_Portfolio!$R$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE(AY$6,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE(AY$6,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),(1-OFFSET(Active_Portfolio!$AG$12,1,0,ctPort,1))^(AY$6-YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))))","v":8.9999999999999993E-3},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$AE$12,1,0,ctPort,1)=$B15)*(OFFSET(Active_Portfolio!$R$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE(AZ$6,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE(AZ$6,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),(1-OFFSET(Active_Portfolio!$AG$12,1,0,ctPort,1))^(AZ$6-YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))))","v":8.9999999999999993E-3}]
[null,"Wind - Inland",null,{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$AE$12,1,0,ctPort,1)=$B16)*(OFFSET(Active_Portfolio!$R$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE(D$6,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE(D$6,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),(1-OFFSET(Active_Portfolio!$AG$12,1,0,ctPort,1))^(D$6-YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))))","v":6268.6129819150001},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$AE$12,1,0,ctPort,1)=$B16)*(OFFSET(Active_Portfolio!$R$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE(E$6,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE(E$6,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),(1-OFFSET(Active_Portfolio!$AG$12,1,0,ctPort,1))^(E$6-YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))))","v":9441.855087715001},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$AE$12,1,0,ctPort,1)=$B16)*(OFFSET(Active_Portfolio!$R$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE(F$6,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE(F$6,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),(1-OFFSET(Active_Portfolio!$AG$12,1,0,ctPort,1))^(F$6-YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))))","v":10204.787982215003},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$AE$12,1,0,ctPort,1)=$B16)*(OFFSET(Active_Portfolio!$R$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE(G$6,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE(G$6,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),(1-OFFSET(Active_Portfolio!$AG$12,1,0,ctPort,1))^(G$6-YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))))","v":10210.8729820587},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$AE$12,1,0,ctPort,1)=$B16)*(OFFSET(Active_Portfolio!$R$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE(H$6,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE(H$6,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),(1-OFFSET(Active_Portfolio!$AG$12,1,0,ctPort,1))^(H$6-YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))))","v":11517.044782206656},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$AE$12,1,0,ctPort,1)=$B16)*(OFFSET(Active_Portfolio!$R$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE(I$6,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE(I$6,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),(1-OFFSET(Active_Portfolio!$AG$12,1,0,ctPort,1))^(I$6-YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))))","v":13024.188415838111},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$AE$12,1,0,ctPort,1)=$B16)*(OFFSET(Active_Portfolio!$R$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE(J$6,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE(J$6,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),(1-OFFSET(Active_Portfolio!$AG$12,1,0,ctPort,1))^(J$6-YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))))","v":14309.589354152915},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$AE$12,1,0,ctPort,1)=$B16)*(OFFSET(Active_Portfolio!$R$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE(K$6,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE(K$6,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),(1-OFFSET(Active_Portfolio!$AG$12,1,0,ctPort,1))^(K$6-YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))))","v":14908.681634176544},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$AE$12,1,0,ctPort,1)=$B16)*(OFFSET(Active_Portfolio!$R$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE(L$6,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE(L$6,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),(1-OFFSET(Active_Portfolio!$AG$12,1,0,ctPort,1))^(L$6-YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))))","v":15059.205902054},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$AE$12,1,0,ctPort,1)=$B16)*(OFFSET(Active_Portfolio!$R$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE(M$6,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE(M$6,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),(1-OFFSET(Active_Portfolio!$AG$12,1,0,ctPort,1))^(M$6-YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))))","v":15072.015902030587},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$AE$12,1,0,ctPort,1)=$B16)*(OFFSET(Active_Portfolio!$R$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE(N$6,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE(N$6,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),(1-OFFSET(Active_Portfolio!$AG$12,1,0,ctPort,1))^(N$6-YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))))","v":15076.629741793782},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$AE$12,1,0,ctPort,1)=$B16)*(OFFSET(Active_Portfolio!$R$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE(O$6,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE(O$6,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),(1-OFFSET(Active_Portfolio!$AG$12,1,0,ctPort,1))^(O$6-YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))))","v":15161.808527878491},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$AE$12,1,0,ctPort,1)=$B16)*(OFFSET(Active_Portfolio!$R$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE(P$6,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE(P$6,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),(1-OFFSET(Active_Portfolio!$AG$12,1,0,ctPort,1))^(P$6-YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))))","v":15246.685955404873},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$AE$12,1,0,ctPort,1)=$B16)*(OFFSET(Active_Portfolio!$R$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE(Q$6,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE(Q$6,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),(1-OFFSET(Active_Portfolio!$AG$12,1,0,ctPort,1))^(Q$6-YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))))","v":15442.384778198273},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$AE$12,1,0,ctPort,1)=$B16)*(OFFSET(Active_Portfolio!$R$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE(R$6,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE(R$6,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),(1-OFFSET(Active_Portfolio!$AG$12,1,0,ctPort,1))^(R$6-YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))))","v":15442.384778430553},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$AE$12,1,0,ctPort,1)=$B16)*(OFFSET(Active_Portfolio!$R$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE(S$6,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE(S$6,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),(1-OFFSET(Active_Portfolio!$AG$12,1,0,ctPort,1))^(S$6-YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))))","v":15442.384778423353},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$AE$12,1,0,ctPort,1)=$B16)*(OFFSET(Active_Portfolio!$R$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE(T$6,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE(T$6,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),(1-OFFSET(Active_Portfolio!$AG$12,1,0,ctPort,1))^(T$6-YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))))","v":17317.23096919775},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$AE$12,1,0,ctPort,1)=$B16)*(OFFSET(Active_Portfolio!$R$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE(U$6,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE(U$6,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),(1-OFFSET(Active_Portfolio!$AG$12,1,0,ctPort,1))^(U$6-YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))))","v":18377.020721381941},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$AE$12,1,0,ctPort,1)=$B16)*(OFFSET(Active_Portfolio!$R$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE(V$6,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE(V$6,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),(1-OFFSET(Active_Portfolio!$AG$12,1,0,ctPort,1))^(V$6-YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))))","v":18916.709923737326},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$AE$12,1,0,ctPort,1)=$B16)*(OFFSET(Active_Portfolio!$R$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE(W$6,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE(W$6,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),(1-OFFSET(Active_Portfolio!$AG$12,1,0,ctPort,1))^(W$6-YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))))","v":18916.709923746181},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$AE$12,1,0,ctPort,1)=$B16)*(OFFSET(Active_Portfolio!$R$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE(X$6,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE(X$6,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),(1-OFFSET(Active_Portfolio!$AG$12,1,0,ctPort,1))^(X$6-YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))))","v":18916.709923746181},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$AE$12,1,0,ctPort,1)=$B16)*(OFFSET(Active_Portfolio!$R$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE(Y$6,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE(Y$6,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),(1-OFFSET(Active_Portfolio!$AG$12,1,0,ctPort,1))^(Y$6-YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))))","v":17346.167909946183},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$AE$12,1,0,ctPort,1)=$B16)*(OFFSET(Active_Portfolio!$R$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE(Z$6,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE(Z$6,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),(1-OFFSET(Active_Portfolio!$AG$12,1,0,ctPort,1))^(Z$6-YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))))","v":15955.220675446193},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$AE$12,1,0,ctPort,1)=$B16)*(OFFSET(Active_Portfolio!$R$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE(AA$6,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE(AA$6,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),(1-OFFSET(Active_Portfolio!$AG$12,1,0,ctPort,1))^(AA$6-YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))))","v":15936.930675446192},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$AE$12,1,0,ctPort,1)=$B16)*(OFFSET(Active_Portfolio!$R$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE(AB$6,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE(AB$6,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),(1-OFFSET(Active_Portfolio!$AG$12,1,0,ctPort,1))^(AB$6-YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))))","v":11767.925207446191},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$AE$12,1,0,ctPort,1)=$B16)*(OFFSET(Active_Portfolio!$R$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE(AC$6,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE(AC$6,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),(1-OFFSET(Active_Portfolio!$AG$12,1,0,ctPort,1))^(AC$6-YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))))","v":11675.646007446192},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$AE$12,1,0,ctPort,1)=$B16)*(OFFSET(Active_Portfolio!$R$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE(AD$6,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE(AD$6,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),(1-OFFSET(Active_Portfolio!$AG$12,1,0,ctPort,1))^(AD$6-YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))))","v":11256.271782446192},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$AE$12,1,0,ctPort,1)=$B16)*(OFFSET(Active_Portfolio!$R$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE(AE$6,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE(AE$6,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),(1-OFFSET(Active_Portfolio!$AG$12,1,0,ctPort,1))^(AE$6-YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))))","v":10776.22378244619},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$AE$12,1,0,ctPort,1)=$B16)*(OFFSET(Active_Portfolio!$R$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE(AF$6,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE(AF$6,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),(1-OFFSET(Active_Portfolio!$AG$12,1,0,ctPort,1))^(AF$6-YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))))","v":10486.057478592491},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$AE$12,1,0,ctPort,1)=$B16)*(OFFSET(Active_Portfolio!$R$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE(AG$6,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE(AG$6,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),(1-OFFSET(Active_Portfolio!$AG$12,1,0,ctPort,1))^(AG$6-YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))))","v":10063.507478444533},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$AE$12,1,0,ctPort,1)=$B16)*(OFFSET(Active_Portfolio!$R$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE(AH$6,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE(AH$6,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),(1-OFFSET(Active_Portfolio!$AG$12,1,0,ctPort,1))^(AH$6-YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))))","v":8118.6855248130714},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$AE$12,1,0,ctPort,1)=$B16)*(OFFSET(Active_Portfolio!$R$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE(AI$6,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE(AI$6,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),(1-OFFSET(Active_Portfolio!$AG$12,1,0,ctPort,1))^(AI$6-YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))))","v":6796.4845864982663},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$AE$12,1,0,ctPort,1)=$B16)*(OFFSET(Active_Portfolio!$R$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE(AJ$6,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE(AJ$6,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),(1-OFFSET(Active_Portfolio!$AG$12,1,0,ctPort,1))^(AJ$6-YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))))","v":6499.4286364746376},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$AE$12,1,0,ctPort,1)=$B16)*(OFFSET(Active_Portfolio!$R$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE(AK$6,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE(AK$6,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),(1-OFFSET(Active_Portfolio!$AG$12,1,0,ctPort,1))^(AK$6-YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))))","v":5989.8743685873096},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$AE$12,1,0,ctPort,1)=$B16)*(OFFSET(Active_Portfolio!$R$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE(AL$6,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE(AL$6,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),(1-OFFSET(Active_Portfolio!$AG$12,1,0,ctPort,1))^(AL$6-YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))))","v":5735.4843686205922},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$AE$12,1,0,ctPort,1)=$B16)*(OFFSET(Active_Portfolio!$R$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE(AM$6,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE(AM$6,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),(1-OFFSET(Active_Portfolio!$AG$12,1,0,ctPort,1))^(AM$6-YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))))","v":5275.5117688574019},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$AE$12,1,0,ctPort,1)=$B16)*(OFFSET(Active_Portfolio!$R$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE(AN$6,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE(AN$6,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),(1-OFFSET(Active_Portfolio!$AG$12,1,0,ctPort,1))^(AN$6-YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))))","v":5128.9529827726938},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$AE$12,1,0,ctPort,1)=$B16)*(OFFSET(Active_Portfolio!$R$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE(AO$6,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE(AO$6,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),(1-OFFSET(Active_Portfolio!$AG$12,1,0,ctPort,1))^(AO$6-YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))))","v":4858.045266911312},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$AE$12,1,0,ctPort,1)=$B16)*(OFFSET(Active_Portfolio!$R$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE(AP$6,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE(AP$6,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),(1-OFFSET(Active_Portfolio!$AG$12,1,0,ctPort,1))^(AP$6-YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))))","v":4655.5464441179111},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$AE$12,1,0,ctPort,1)=$B16)*(OFFSET(Active_Portfolio!$R$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE(AQ$6,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE(AQ$6,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),(1-OFFSET(Active_Portfolio!$AG$12,1,0,ctPort,1))^(AQ$6-YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))))","v":4157.1780438856285},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$AE$12,1,0,ctPort,1)=$B16)*(OFFSET(Active_Portfolio!$R$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE(AR$6,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE(AR$6,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),(1-OFFSET(Active_Portfolio!$AG$12,1,0,ctPort,1))^(AR$6-YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))))","v":4130.178043892829},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$AE$12,1,0,ctPort,1)=$B16)*(OFFSET(Active_Portfolio!$R$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE(AS$6,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE(AS$6,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),(1-OFFSET(Active_Portfolio!$AG$12,1,0,ctPort,1))^(AS$6-YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))))","v":2255.3318531184327},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$AE$12,1,0,ctPort,1)=$B16)*(OFFSET(Active_Portfolio!$R$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE(AT$6,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE(AT$6,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),(1-OFFSET(Active_Portfolio!$AG$12,1,0,ctPort,1))^(AT$6-YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))))","v":854.24071236423606},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$AE$12,1,0,ctPort,1)=$B16)*(OFFSET(Active_Portfolio!$R$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE(AU$6,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE(AU$6,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),(1-OFFSET(Active_Portfolio!$AG$12,1,0,ctPort,1))^(AU$6-YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))))","v":314.55151000885201},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$AE$12,1,0,ctPort,1)=$B16)*(OFFSET(Active_Portfolio!$R$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE(AV$6,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE(AV$6,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),(1-OFFSET(Active_Portfolio!$AG$12,1,0,ctPort,1))^(AV$6-YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))))","v":245.18151},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$AE$12,1,0,ctPort,1)=$B16)*(OFFSET(Active_Portfolio!$R$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE(AW$6,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE(AW$6,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),(1-OFFSET(Active_Portfolio!$AG$12,1,0,ctPort,1))^(AW$6-YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))))","v":245.18151},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$AE$12,1,0,ctPort,1)=$B16)*(OFFSET(Active_Portfolio!$R$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE(AX$6,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE(AX$6,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),(1-OFFSET(Active_Portfolio!$AG$12,1,0,ctPort,1))^(AX$6-YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))))","v":245.18151},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$AE$12,1,0,ctPort,1)=$B16)*(OFFSET(Active_Portfolio!$R$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE(AY$6,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE(AY$6,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),(1-OFFSET(Active_Portfolio!$AG$12,1,0,ctPort,1))^(AY$6-YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))))","v":245.18151},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$AE$12,1,0,ctPort,1)=$B16)*(OFFSET(Active_Portfolio!$R$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE(AZ$6,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE(AZ$6,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),(1-OFFSET(Active_Portfolio!$AG$12,1,0,ctPort,1))^(AZ$6-YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))))","v":245.18151}]
[null,"Wind - NW",null,{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$AE$12,1,0,ctPort,1)=$B17)*(OFFSET(Active_Portfolio!$R$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE(D$6,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE(D$6,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),(1-OFFSET(Active_Portfolio!$AG$12,1,0,ctPort,1))^(D$6-YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$AE$12,1,0,ctPort,1)=$B17)*(OFFSET(Active_Portfolio!$R$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE(E$6,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE(E$6,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),(1-OFFSET(Active_Portfolio!$AG$12,1,0,ctPort,1))^(E$6-YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$AE$12,1,0,ctPort,1)=$B17)*(OFFSET(Active_Portfolio!$R$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE(F$6,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE(F$6,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),(1-OFFSET(Active_Portfolio!$AG$12,1,0,ctPort,1))^(F$6-YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$AE$12,1,0,ctPort,1)=$B17)*(OFFSET(Active_Portfolio!$R$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE(G$6,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE(G$6,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),(1-OFFSET(Active_Portfolio!$AG$12,1,0,ctPort,1))^(G$6-YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$AE$12,1,0,ctPort,1)=$B17)*(OFFSET(Active_Portfolio!$R$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE(H$6,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE(H$6,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),(1-OFFSET(Active_Portfolio!$AG$12,1,0,ctPort,1))^(H$6-YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$AE$12,1,0,ctPort,1)=$B17)*(OFFSET(Active_Portfolio!$R$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE(I$6,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE(I$6,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),(1-OFFSET(Active_Portfolio!$AG$12,1,0,ctPort,1))^(I$6-YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$AE$12,1,0,ctPort,1)=$B17)*(OFFSET(Active_Portfolio!$R$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE(J$6,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE(J$6,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),(1-OFFSET(Active_Portfolio!$AG$12,1,0,ctPort,1))^(J$6-YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$AE$12,1,0,ctPort,1)=$B17)*(OFFSET(Active_Portfolio!$R$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE(K$6,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE(K$6,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),(1-OFFSET(Active_Portfolio!$AG$12,1,0,ctPort,1))^(K$6-YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$AE$12,1,0,ctPort,1)=$B17)*(OFFSET(Active_Portfolio!$R$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE(L$6,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE(L$6,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),(1-OFFSET(Active_Portfolio!$AG$12,1,0,ctPort,1))^(L$6-YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$AE$12,1,0,ctPort,1)=$B17)*(OFFSET(Active_Portfolio!$R$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE(M$6,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE(M$6,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),(1-OFFSET(Active_Portfolio!$AG$12,1,0,ctPort,1))^(M$6-YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$AE$12,1,0,ctPort,1)=$B17)*(OFFSET(Active_Portfolio!$R$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE(N$6,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE(N$6,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),(1-OFFSET(Active_Portfolio!$AG$12,1,0,ctPort,1))^(N$6-YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$AE$12,1,0,ctPort,1)=$B17)*(OFFSET(Active_Portfolio!$R$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE(O$6,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE(O$6,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),(1-OFFSET(Active_Portfolio!$AG$12,1,0,ctPort,1))^(O$6-YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$AE$12,1,0,ctPort,1)=$B17)*(OFFSET(Active_Portfolio!$R$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE(P$6,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE(P$6,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),(1-OFFSET(Active_Portfolio!$AG$12,1,0,ctPort,1))^(P$6-YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$AE$12,1,0,ctPort,1)=$B17)*(OFFSET(Active_Portfolio!$R$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE(Q$6,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE(Q$6,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),(1-OFFSET(Active_Portfolio!$AG$12,1,0,ctPort,1))^(Q$6-YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$AE$12,1,0,ctPort,1)=$B17)*(OFFSET(Active_Portfolio!$R$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE(R$6,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE(R$6,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),(1-OFFSET(Active_Portfolio!$AG$12,1,0,ctPort,1))^(R$6-YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$AE$12,1,0,ctPort,1)=$B17)*(OFFSET(Active_Portfolio!$R$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE(S$6,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE(S$6,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),(1-OFFSET(Active_Portfolio!$AG$12,1,0,ctPort,1))^(S$6-YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$AE$12,1,0,ctPort,1)=$B17)*(OFFSET(Active_Portfolio!$R$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE(T$6,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE(T$6,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),(1-OFFSET(Active_Portfolio!$AG$12,1,0,ctPort,1))^(T$6-YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$AE$12,1,0,ctPort,1)=$B17)*(OFFSET(Active_Portfolio!$R$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE(U$6,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE(U$6,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),(1-OFFSET(Active_Portfolio!$AG$12,1,0,ctPort,1))^(U$6-YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$AE$12,1,0,ctPort,1)=$B17)*(OFFSET(Active_Portfolio!$R$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE(V$6,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE(V$6,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),(1-OFFSET(Active_Portfolio!$AG$12,1,0,ctPort,1))^(V$6-YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$AE$12,1,0,ctPort,1)=$B17)*(OFFSET(Active_Portfolio!$R$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE(W$6,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE(W$6,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),(1-OFFSET(Active_Portfolio!$AG$12,1,0,ctPort,1))^(W$6-YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$AE$12,1,0,ctPort,1)=$B17)*(OFFSET(Active_Portfolio!$R$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE(X$6,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE(X$6,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),(1-OFFSET(Active_Portfolio!$AG$12,1,0,ctPort,1))^(X$6-YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$AE$12,1,0,ctPort,1)=$B17)*(OFFSET(Active_Portfolio!$R$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE(Y$6,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE(Y$6,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),(1-OFFSET(Active_Portfolio!$AG$12,1,0,ctPort,1))^(Y$6-YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$AE$12,1,0,ctPort,1)=$B17)*(OFFSET(Active_Portfolio!$R$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE(Z$6,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE(Z$6,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),(1-OFFSET(Active_Portfolio!$AG$12,1,0,ctPort,1))^(Z$6-YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$AE$12,1,0,ctPort,1)=$B17)*(OFFSET(Active_Portfolio!$R$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE(AA$6,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE(AA$6,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),(1-OFFSET(Active_Portfolio!$AG$12,1,0,ctPort,1))^(AA$6-YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$AE$12,1,0,ctPort,1)=$B17)*(OFFSET(Active_Portfolio!$R$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE(AB$6,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE(AB$6,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),(1-OFFSET(Active_Portfolio!$AG$12,1,0,ctPort,1))^(AB$6-YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$AE$12,1,0,ctPort,1)=$B17)*(OFFSET(Active_Portfolio!$R$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE(AC$6,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE(AC$6,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),(1-OFFSET(Active_Portfolio!$AG$12,1,0,ctPort,1))^(AC$6-YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$AE$12,1,0,ctPort,1)=$B17)*(OFFSET(Active_Portfolio!$R$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE(AD$6,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE(AD$6,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),(1-OFFSET(Active_Portfolio!$AG$12,1,0,ctPort,1))^(AD$6-YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$AE$12,1,0,ctPort,1)=$B17)*(OFFSET(Active_Portfolio!$R$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE(AE$6,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE(AE$6,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),(1-OFFSET(Active_Portfolio!$AG$12,1,0,ctPort,1))^(AE$6-YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$AE$12,1,0,ctPort,1)=$B17)*(OFFSET(Active_Portfolio!$R$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE(AF$6,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE(AF$6,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),(1-OFFSET(Active_Portfolio!$AG$12,1,0,ctPort,1))^(AF$6-YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$AE$12,1,0,ctPort,1)=$B17)*(OFFSET(Active_Portfolio!$R$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE(AG$6,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE(AG$6,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),(1-OFFSET(Active_Portfolio!$AG$12,1,0,ctPort,1))^(AG$6-YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$AE$12,1,0,ctPort,1)=$B17)*(OFFSET(Active_Portfolio!$R$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE(AH$6,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE(AH$6,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),(1-OFFSET(Active_Portfolio!$AG$12,1,0,ctPort,1))^(AH$6-YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$AE$12,1,0,ctPort,1)=$B17)*(OFFSET(Active_Portfolio!$R$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE(AI$6,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE(AI$6,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),(1-OFFSET(Active_Portfolio!$AG$12,1,0,ctPort,1))^(AI$6-YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$AE$12,1,0,ctPort,1)=$B17)*(OFFSET(Active_Portfolio!$R$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE(AJ$6,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE(AJ$6,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),(1-OFFSET(Active_Portfolio!$AG$12,1,0,ctPort,1))^(AJ$6-YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$AE$12,1,0,ctPort,1)=$B17)*(OFFSET(Active_Portfolio!$R$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE(AK$6,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE(AK$6,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),(1-OFFSET(Active_Portfolio!$AG$12,1,0,ctPort,1))^(AK$6-YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$AE$12,1,0,ctPort,1)=$B17)*(OFFSET(Active_Portfolio!$R$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE(AL$6,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE(AL$6,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),(1-OFFSET(Active_Portfolio!$AG$12,1,0,ctPort,1))^(AL$6-YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$AE$12,1,0,ctPort,1)=$B17)*(OFFSET(Active_Portfolio!$R$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE(AM$6,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE(AM$6,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),(1-OFFSET(Active_Portfolio!$AG$12,1,0,ctPort,1))^(AM$6-YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$AE$12,1,0,ctPort,1)=$B17)*(OFFSET(Active_Portfolio!$R$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE(AN$6,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE(AN$6,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),(1-OFFSET(Active_Portfolio!$AG$12,1,0,ctPort,1))^(AN$6-YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$AE$12,1,0,ctPort,1)=$B17)*(OFFSET(Active_Portfolio!$R$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE(AO$6,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE(AO$6,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),(1-OFFSET(Active_Portfolio!$AG$12,1,0,ctPort,1))^(AO$6-YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$AE$12,1,0,ctPort,1)=$B17)*(OFFSET(Active_Portfolio!$R$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE(AP$6,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE(AP$6,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),(1-OFFSET(Active_Portfolio!$AG$12,1,0,ctPort,1))^(AP$6-YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$AE$12,1,0,ctPort,1)=$B17)*(OFFSET(Active_Portfolio!$R$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE(AQ$6,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE(AQ$6,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),(1-OFFSET(Active_Portfolio!$AG$12,1,0,ctPort,1))^(AQ$6-YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$AE$12,1,0,ctPort,1)=$B17)*(OFFSET(Active_Portfolio!$R$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE(AR$6,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE(AR$6,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),(1-OFFSET(Active_Portfolio!$AG$12,1,0,ctPort,1))^(AR$6-YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$AE$12,1,0,ctPort,1)=$B17)*(OFFSET(Active_Portfolio!$R$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE(AS$6,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE(AS$6,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),(1-OFFSET(Active_Portfolio!$AG$12,1,0,ctPort,1))^(AS$6-YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$AE$12,1,0,ctPort,1)=$B17)*(OFFSET(Active_Portfolio!$R$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE(AT$6,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE(AT$6,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),(1-OFFSET(Active_Portfolio!$AG$12,1,0,ctPort,1))^(AT$6-YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$AE$12,1,0,ctPort,1)=$B17)*(OFFSET(Active_Portfolio!$R$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE(AU$6,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE(AU$6,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),(1-OFFSET(Active_Portfolio!$AG$12,1,0,ctPort,1))^(AU$6-YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$AE$12,1,0,ctPort,1)=$B17)*(OFFSET(Active_Portfolio!$R$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE(AV$6,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE(AV$6,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),(1-OFFSET(Active_Portfolio!$AG$12,1,0,ctPort,1))^(AV$6-YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$AE$12,1,0,ctPort,1)=$B17)*(OFFSET(Active_Portfolio!$R$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE(AW$6,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE(AW$6,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),(1-OFFSET(Active_Portfolio!$AG$12,1,0,ctPort,1))^(AW$6-YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$AE$12,1,0,ctPort,1)=$B17)*(OFFSET(Active_Portfolio!$R$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE(AX$6,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE(AX$6,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),(1-OFFSET(Active_Portfolio!$AG$12,1,0,ctPort,1))^(AX$6-YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$AE$12,1,0,ctPort,1)=$B17)*(OFFSET(Active_Portfolio!$R$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE(AY$6,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE(AY$6,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),(1-OFFSET(Active_Portfolio!$AG$12,1,0,ctPort,1))^(AY$6-YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$AE$12,1,0,ctPort,1)=$B17)*(OFFSET(Active_Portfolio!$R$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE(AZ$6,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE(AZ$6,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),(1-OFFSET(Active_Portfolio!$AG$12,1,0,ctPort,1))^(AZ$6-YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))))","v":0}]
[null,"Wind - RM",null,{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$AE$12,1,0,ctPort,1)=$B18)*(OFFSET(Active_Portfolio!$R$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE(D$6,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE(D$6,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),(1-OFFSET(Active_Portfolio!$AG$12,1,0,ctPort,1))^(D$6-YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$AE$12,1,0,ctPort,1)=$B18)*(OFFSET(Active_Portfolio!$R$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE(E$6,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE(E$6,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),(1-OFFSET(Active_Portfolio!$AG$12,1,0,ctPort,1))^(E$6-YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$AE$12,1,0,ctPort,1)=$B18)*(OFFSET(Active_Portfolio!$R$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE(F$6,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE(F$6,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),(1-OFFSET(Active_Portfolio!$AG$12,1,0,ctPort,1))^(F$6-YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$AE$12,1,0,ctPort,1)=$B18)*(OFFSET(Active_Portfolio!$R$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE(G$6,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE(G$6,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),(1-OFFSET(Active_Portfolio!$AG$12,1,0,ctPort,1))^(G$6-YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$AE$12,1,0,ctPort,1)=$B18)*(OFFSET(Active_Portfolio!$R$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE(H$6,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE(H$6,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),(1-OFFSET(Active_Portfolio!$AG$12,1,0,ctPort,1))^(H$6-YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$AE$12,1,0,ctPort,1)=$B18)*(OFFSET(Active_Portfolio!$R$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE(I$6,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE(I$6,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),(1-OFFSET(Active_Portfolio!$AG$12,1,0,ctPort,1))^(I$6-YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$AE$12,1,0,ctPort,1)=$B18)*(OFFSET(Active_Portfolio!$R$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE(J$6,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE(J$6,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),(1-OFFSET(Active_Portfolio!$AG$12,1,0,ctPort,1))^(J$6-YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$AE$12,1,0,ctPort,1)=$B18)*(OFFSET(Active_Portfolio!$R$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE(K$6,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE(K$6,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),(1-OFFSET(Active_Portfolio!$AG$12,1,0,ctPort,1))^(K$6-YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$AE$12,1,0,ctPort,1)=$B18)*(OFFSET(Active_Portfolio!$R$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE(L$6,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE(L$6,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),(1-OFFSET(Active_Portfolio!$AG$12,1,0,ctPort,1))^(L$6-YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$AE$12,1,0,ctPort,1)=$B18)*(OFFSET(Active_Portfolio!$R$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE(M$6,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE(M$6,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),(1-OFFSET(Active_Portfolio!$AG$12,1,0,ctPort,1))^(M$6-YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$AE$12,1,0,ctPort,1)=$B18)*(OFFSET(Active_Portfolio!$R$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE(N$6,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE(N$6,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),(1-OFFSET(Active_Portfolio!$AG$12,1,0,ctPort,1))^(N$6-YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$AE$12,1,0,ctPort,1)=$B18)*(OFFSET(Active_Portfolio!$R$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE(O$6,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE(O$6,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),(1-OFFSET(Active_Portfolio!$AG$12,1,0,ctPort,1))^(O$6-YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$AE$12,1,0,ctPort,1)=$B18)*(OFFSET(Active_Portfolio!$R$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE(P$6,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE(P$6,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),(1-OFFSET(Active_Portfolio!$AG$12,1,0,ctPort,1))^(P$6-YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$AE$12,1,0,ctPort,1)=$B18)*(OFFSET(Active_Portfolio!$R$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE(Q$6,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE(Q$6,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),(1-OFFSET(Active_Portfolio!$AG$12,1,0,ctPort,1))^(Q$6-YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$AE$12,1,0,ctPort,1)=$B18)*(OFFSET(Active_Portfolio!$R$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE(R$6,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE(R$6,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),(1-OFFSET(Active_Portfolio!$AG$12,1,0,ctPort,1))^(R$6-YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$AE$12,1,0,ctPort,1)=$B18)*(OFFSET(Active_Portfolio!$R$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE(S$6,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE(S$6,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),(1-OFFSET(Active_Portfolio!$AG$12,1,0,ctPort,1))^(S$6-YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$AE$12,1,0,ctPort,1)=$B18)*(OFFSET(Active_Portfolio!$R$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE(T$6,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE(T$6,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),(1-OFFSET(Active_Portfolio!$AG$12,1,0,ctPort,1))^(T$6-YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$AE$12,1,0,ctPort,1)=$B18)*(OFFSET(Active_Portfolio!$R$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE(U$6,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE(U$6,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),(1-OFFSET(Active_Portfolio!$AG$12,1,0,ctPort,1))^(U$6-YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$AE$12,1,0,ctPort,1)=$B18)*(OFFSET(Active_Portfolio!$R$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE(V$6,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE(V$6,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),(1-OFFSET(Active_Portfolio!$AG$12,1,0,ctPort,1))^(V$6-YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$AE$12,1,0,ctPort,1)=$B18)*(OFFSET(Active_Portfolio!$R$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE(W$6,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE(W$6,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),(1-OFFSET(Active_Portfolio!$AG$12,1,0,ctPort,1))^(W$6-YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$AE$12,1,0,ctPort,1)=$B18)*(OFFSET(Active_Portfolio!$R$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE(X$6,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE(X$6,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),(1-OFFSET(Active_Portfolio!$AG$12,1,0,ctPort,1))^(X$6-YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$AE$12,1,0,ctPort,1)=$B18)*(OFFSET(Active_Portfolio!$R$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE(Y$6,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE(Y$6,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),(1-OFFSET(Active_Portfolio!$AG$12,1,0,ctPort,1))^(Y$6-YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$AE$12,1,0,ctPort,1)=$B18)*(OFFSET(Active_Portfolio!$R$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE(Z$6,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE(Z$6,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),(1-OFFSET(Active_Portfolio!$AG$12,1,0,ctPort,1))^(Z$6-YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$AE$12,1,0,ctPort,1)=$B18)*(OFFSET(Active_Portfolio!$R$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE(AA$6,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE(AA$6,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),(1-OFFSET(Active_Portfolio!$AG$12,1,0,ctPort,1))^(AA$6-YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$AE$12,1,0,ctPort,1)=$B18)*(OFFSET(Active_Portfolio!$R$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE(AB$6,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE(AB$6,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),(1-OFFSET(Active_Portfolio!$AG$12,1,0,ctPort,1))^(AB$6-YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$AE$12,1,0,ctPort,1)=$B18)*(OFFSET(Active_Portfolio!$R$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE(AC$6,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE(AC$6,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),(1-OFFSET(Active_Portfolio!$AG$12,1,0,ctPort,1))^(AC$6-YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$AE$12,1,0,ctPort,1)=$B18)*(OFFSET(Active_Portfolio!$R$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE(AD$6,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE(AD$6,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),(1-OFFSET(Active_Portfolio!$AG$12,1,0,ctPort,1))^(AD$6-YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$AE$12,1,0,ctPort,1)=$B18)*(OFFSET(Active_Portfolio!$R$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE(AE$6,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE(AE$6,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),(1-OFFSET(Active_Portfolio!$AG$12,1,0,ctPort,1))^(AE$6-YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$AE$12,1,0,ctPort,1)=$B18)*(OFFSET(Active_Portfolio!$R$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE(AF$6,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE(AF$6,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),(1-OFFSET(Active_Portfolio!$AG$12,1,0,ctPort,1))^(AF$6-YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$AE$12,1,0,ctPort,1)=$B18)*(OFFSET(Active_Portfolio!$R$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE(AG$6,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE(AG$6,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),(1-OFFSET(Active_Portfolio!$AG$12,1,0,ctPort,1))^(AG$6-YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$AE$12,1,0,ctPort,1)=$B18)*(OFFSET(Active_Portfolio!$R$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE(AH$6,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE(AH$6,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),(1-OFFSET(Active_Portfolio!$AG$12,1,0,ctPort,1))^(AH$6-YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$AE$12,1,0,ctPort,1)=$B18)*(OFFSET(Active_Portfolio!$R$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE(AI$6,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE(AI$6,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),(1-OFFSET(Active_Portfolio!$AG$12,1,0,ctPort,1))^(AI$6-YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$AE$12,1,0,ctPort,1)=$B18)*(OFFSET(Active_Portfolio!$R$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE(AJ$6,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE(AJ$6,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),(1-OFFSET(Active_Portfolio!$AG$12,1,0,ctPort,1))^(AJ$6-YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$AE$12,1,0,ctPort,1)=$B18)*(OFFSET(Active_Portfolio!$R$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE(AK$6,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE(AK$6,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),(1-OFFSET(Active_Portfolio!$AG$12,1,0,ctPort,1))^(AK$6-YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$AE$12,1,0,ctPort,1)=$B18)*(OFFSET(Active_Portfolio!$R$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE(AL$6,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE(AL$6,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),(1-OFFSET(Active_Portfolio!$AG$12,1,0,ctPort,1))^(AL$6-YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$AE$12,1,0,ctPort,1)=$B18)*(OFFSET(Active_Portfolio!$R$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE(AM$6,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE(AM$6,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),(1-OFFSET(Active_Portfolio!$AG$12,1,0,ctPort,1))^(AM$6-YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$AE$12,1,0,ctPort,1)=$B18)*(OFFSET(Active_Portfolio!$R$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE(AN$6,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE(AN$6,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),(1-OFFSET(Active_Portfolio!$AG$12,1,0,ctPort,1))^(AN$6-YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$AE$12,1,0,ctPort,1)=$B18)*(OFFSET(Active_Portfolio!$R$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE(AO$6,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE(AO$6,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),(1-OFFSET(Active_Portfolio!$AG$12,1,0,ctPort,1))^(AO$6-YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$AE$12,1,0,ctPort,1)=$B18)*(OFFSET(Active_Portfolio!$R$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE(AP$6,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE(AP$6,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),(1-OFFSET(Active_Portfolio!$AG$12,1,0,ctPort,1))^(AP$6-YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$AE$12,1,0,ctPort,1)=$B18)*(OFFSET(Active_Portfolio!$R$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE(AQ$6,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE(AQ$6,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),(1-OFFSET(Active_Portfolio!$AG$12,1,0,ctPort,1))^(AQ$6-YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$AE$12,1,0,ctPort,1)=$B18)*(OFFSET(Active_Portfolio!$R$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE(AR$6,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE(AR$6,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),(1-OFFSET(Active_Portfolio!$AG$12,1,0,ctPort,1))^(AR$6-YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$AE$12,1,0,ctPort,1)=$B18)*(OFFSET(Active_Portfolio!$R$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE(AS$6,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE(AS$6,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),(1-OFFSET(Active_Portfolio!$AG$12,1,0,ctPort,1))^(AS$6-YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$AE$12,1,0,ctPort,1)=$B18)*(OFFSET(Active_Portfolio!$R$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE(AT$6,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE(AT$6,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),(1-OFFSET(Active_Portfolio!$AG$12,1,0,ctPort,1))^(AT$6-YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$AE$12,1,0,ctPort,1)=$B18)*(OFFSET(Active_Portfolio!$R$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE(AU$6,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE(AU$6,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),(1-OFFSET(Active_Portfolio!$AG$12,1,0,ctPort,1))^(AU$6-YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$AE$12,1,0,ctPort,1)=$B18)*(OFFSET(Active_Portfolio!$R$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE(AV$6,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE(AV$6,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),(1-OFFSET(Active_Portfolio!$AG$12,1,0,ctPort,1))^(AV$6-YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$AE$12,1,0,ctPort,1)=$B18)*(OFFSET(Active_Portfolio!$R$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE(AW$6,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE(AW$6,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),(1-OFFSET(Active_Portfolio!$AG$12,1,0,ctPort,1))^(AW$6-YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$AE$12,1,0,ctPort,1)=$B18)*(OFFSET(Active_Portfolio!$R$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE(AX$6,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE(AX$6,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),(1-OFFSET(Active_Portfolio!$AG$12,1,0,ctPort,1))^(AX$6-YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$AE$12,1,0,ctPort,1)=$B18)*(OFFSET(Active_Portfolio!$R$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE(AY$6,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE(AY$6,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),(1-OFFSET(Active_Portfolio!$AG$12,1,0,ctPort,1))^(AY$6-YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$AE$12,1,0,ctPort,1)=$B18)*(OFFSET(Active_Portfolio!$R$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE(AZ$6,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE(AZ$6,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),(1-OFFSET(Active_Portfolio!$AG$12,1,0,ctPort,1))^(AZ$6-YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))))","v":0}]
[null,"Wind - SW",null,{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$AE$12,1,0,ctPort,1)=$B19)*(OFFSET(Active_Portfolio!$R$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE(D$6,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE(D$6,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),(1-OFFSET(Active_Portfolio!$AG$12,1,0,ctPort,1))^(D$6-YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$AE$12,1,0,ctPort,1)=$B19)*(OFFSET(Active_Portfolio!$R$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE(E$6,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE(E$6,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),(1-OFFSET(Active_Portfolio!$AG$12,1,0,ctPort,1))^(E$6-YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$AE$12,1,0,ctPort,1)=$B19)*(OFFSET(Active_Portfolio!$R$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE(F$6,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE(F$6,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),(1-OFFSET(Active_Portfolio!$AG$12,1,0,ctPort,1))^(F$6-YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$AE$12,1,0,ctPort,1)=$B19)*(OFFSET(Active_Portfolio!$R$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE(G$6,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE(G$6,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),(1-OFFSET(Active_Portfolio!$AG$12,1,0,ctPort,1))^(G$6-YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$AE$12,1,0,ctPort,1)=$B19)*(OFFSET(Active_Portfolio!$R$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE(H$6,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE(H$6,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),(1-OFFSET(Active_Portfolio!$AG$12,1,0,ctPort,1))^(H$6-YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$AE$12,1,0,ctPort,1)=$B19)*(OFFSET(Active_Portfolio!$R$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE(I$6,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE(I$6,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),(1-OFFSET(Active_Portfolio!$AG$12,1,0,ctPort,1))^(I$6-YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$AE$12,1,0,ctPort,1)=$B19)*(OFFSET(Active_Portfolio!$R$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE(J$6,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE(J$6,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),(1-OFFSET(Active_Portfolio!$AG$12,1,0,ctPort,1))^(J$6-YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$AE$12,1,0,ctPort,1)=$B19)*(OFFSET(Active_Portfolio!$R$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE(K$6,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE(K$6,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),(1-OFFSET(Active_Portfolio!$AG$12,1,0,ctPort,1))^(K$6-YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$AE$12,1,0,ctPort,1)=$B19)*(OFFSET(Active_Portfolio!$R$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE(L$6,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE(L$6,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),(1-OFFSET(Active_Portfolio!$AG$12,1,0,ctPort,1))^(L$6-YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$AE$12,1,0,ctPort,1)=$B19)*(OFFSET(Active_Portfolio!$R$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE(M$6,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE(M$6,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),(1-OFFSET(Active_Portfolio!$AG$12,1,0,ctPort,1))^(M$6-YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$AE$12,1,0,ctPort,1)=$B19)*(OFFSET(Active_Portfolio!$R$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE(N$6,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE(N$6,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),(1-OFFSET(Active_Portfolio!$AG$12,1,0,ctPort,1))^(N$6-YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$AE$12,1,0,ctPort,1)=$B19)*(OFFSET(Active_Portfolio!$R$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE(O$6,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE(O$6,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),(1-OFFSET(Active_Portfolio!$AG$12,1,0,ctPort,1))^(O$6-YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$AE$12,1,0,ctPort,1)=$B19)*(OFFSET(Active_Portfolio!$R$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE(P$6,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE(P$6,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),(1-OFFSET(Active_Portfolio!$AG$12,1,0,ctPort,1))^(P$6-YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$AE$12,1,0,ctPort,1)=$B19)*(OFFSET(Active_Portfolio!$R$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE(Q$6,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE(Q$6,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),(1-OFFSET(Active_Portfolio!$AG$12,1,0,ctPort,1))^(Q$6-YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$AE$12,1,0,ctPort,1)=$B19)*(OFFSET(Active_Portfolio!$R$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE(R$6,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE(R$6,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),(1-OFFSET(Active_Portfolio!$AG$12,1,0,ctPort,1))^(R$6-YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$AE$12,1,0,ctPort,1)=$B19)*(OFFSET(Active_Portfolio!$R$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE(S$6,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE(S$6,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),(1-OFFSET(Active_Portfolio!$AG$12,1,0,ctPort,1))^(S$6-YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$AE$12,1,0,ctPort,1)=$B19)*(OFFSET(Active_Portfolio!$R$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE(T$6,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE(T$6,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),(1-OFFSET(Active_Portfolio!$AG$12,1,0,ctPort,1))^(T$6-YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$AE$12,1,0,ctPort,1)=$B19)*(OFFSET(Active_Portfolio!$R$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE(U$6,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE(U$6,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),(1-OFFSET(Active_Portfolio!$AG$12,1,0,ctPort,1))^(U$6-YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$AE$12,1,0,ctPort,1)=$B19)*(OFFSET(Active_Portfolio!$R$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE(V$6,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE(V$6,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),(1-OFFSET(Active_Portfolio!$AG$12,1,0,ctPort,1))^(V$6-YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$AE$12,1,0,ctPort,1)=$B19)*(OFFSET(Active_Portfolio!$R$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE(W$6,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE(W$6,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),(1-OFFSET(Active_Portfolio!$AG$12,1,0,ctPort,1))^(W$6-YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$AE$12,1,0,ctPort,1)=$B19)*(OFFSET(Active_Portfolio!$R$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE(X$6,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE(X$6,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),(1-OFFSET(Active_Portfolio!$AG$12,1,0,ctPort,1))^(X$6-YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$AE$12,1,0,ctPort,1)=$B19)*(OFFSET(Active_Portfolio!$R$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE(Y$6,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE(Y$6,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),(1-OFFSET(Active_Portfolio!$AG$12,1,0,ctPort,1))^(Y$6-YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$AE$12,1,0,ctPort,1)=$B19)*(OFFSET(Active_Portfolio!$R$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE(Z$6,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE(Z$6,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),(1-OFFSET(Active_Portfolio!$AG$12,1,0,ctPort,1))^(Z$6-YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$AE$12,1,0,ctPort,1)=$B19)*(OFFSET(Active_Portfolio!$R$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE(AA$6,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE(AA$6,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),(1-OFFSET(Active_Portfolio!$AG$12,1,0,ctPort,1))^(AA$6-YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$AE$12,1,0,ctPort,1)=$B19)*(OFFSET(Active_Portfolio!$R$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE(AB$6,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE(AB$6,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),(1-OFFSET(Active_Portfolio!$AG$12,1,0,ctPort,1))^(AB$6-YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$AE$12,1,0,ctPort,1)=$B19)*(OFFSET(Active_Portfolio!$R$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE(AC$6,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE(AC$6,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),(1-OFFSET(Active_Portfolio!$AG$12,1,0,ctPort,1))^(AC$6-YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$AE$12,1,0,ctPort,1)=$B19)*(OFFSET(Active_Portfolio!$R$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE(AD$6,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE(AD$6,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),(1-OFFSET(Active_Portfolio!$AG$12,1,0,ctPort,1))^(AD$6-YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$AE$12,1,0,ctPort,1)=$B19)*(OFFSET(Active_Portfolio!$R$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE(AE$6,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE(AE$6,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),(1-OFFSET(Active_Portfolio!$AG$12,1,0,ctPort,1))^(AE$6-YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$AE$12,1,0,ctPort,1)=$B19)*(OFFSET(Active_Portfolio!$R$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE(AF$6,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE(AF$6,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),(1-OFFSET(Active_Portfolio!$AG$12,1,0,ctPort,1))^(AF$6-YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$AE$12,1,0,ctPort,1)=$B19)*(OFFSET(Active_Portfolio!$R$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE(AG$6,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE(AG$6,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),(1-OFFSET(Active_Portfolio!$AG$12,1,0,ctPort,1))^(AG$6-YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$AE$12,1,0,ctPort,1)=$B19)*(OFFSET(Active_Portfolio!$R$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE(AH$6,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE(AH$6,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),(1-OFFSET(Active_Portfolio!$AG$12,1,0,ctPort,1))^(AH$6-YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$AE$12,1,0,ctPort,1)=$B19)*(OFFSET(Active_Portfolio!$R$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE(AI$6,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE(AI$6,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),(1-OFFSET(Active_Portfolio!$AG$12,1,0,ctPort,1))^(AI$6-YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$AE$12,1,0,ctPort,1)=$B19)*(OFFSET(Active_Portfolio!$R$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE(AJ$6,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE(AJ$6,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),(1-OFFSET(Active_Portfolio!$AG$12,1,0,ctPort,1))^(AJ$6-YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$AE$12,1,0,ctPort,1)=$B19)*(OFFSET(Active_Portfolio!$R$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE(AK$6,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE(AK$6,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),(1-OFFSET(Active_Portfolio!$AG$12,1,0,ctPort,1))^(AK$6-YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$AE$12,1,0,ctPort,1)=$B19)*(OFFSET(Active_Portfolio!$R$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE(AL$6,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE(AL$6,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),(1-OFFSET(Active_Portfolio!$AG$12,1,0,ctPort,1))^(AL$6-YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$AE$12,1,0,ctPort,1)=$B19)*(OFFSET(Active_Portfolio!$R$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE(AM$6,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE(AM$6,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),(1-OFFSET(Active_Portfolio!$AG$12,1,0,ctPort,1))^(AM$6-YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$AE$12,1,0,ctPort,1)=$B19)*(OFFSET(Active_Portfolio!$R$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE(AN$6,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE(AN$6,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),(1-OFFSET(Active_Portfolio!$AG$12,1,0,ctPort,1))^(AN$6-YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$AE$12,1,0,ctPort,1)=$B19)*(OFFSET(Active_Portfolio!$R$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE(AO$6,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE(AO$6,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),(1-OFFSET(Active_Portfolio!$AG$12,1,0,ctPort,1))^(AO$6-YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$AE$12,1,0,ctPort,1)=$B19)*(OFFSET(Active_Portfolio!$R$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE(AP$6,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE(AP$6,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),(1-OFFSET(Active_Portfolio!$AG$12,1,0,ctPort,1))^(AP$6-YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$AE$12,1,0,ctPort,1)=$B19)*(OFFSET(Active_Portfolio!$R$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE(AQ$6,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE(AQ$6,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),(1-OFFSET(Active_Portfolio!$AG$12,1,0,ctPort,1))^(AQ$6-YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$AE$12,1,0,ctPort,1)=$B19)*(OFFSET(Active_Portfolio!$R$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE(AR$6,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE(AR$6,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),(1-OFFSET(Active_Portfolio!$AG$12,1,0,ctPort,1))^(AR$6-YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$AE$12,1,0,ctPort,1)=$B19)*(OFFSET(Active_Portfolio!$R$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE(AS$6,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE(AS$6,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),(1-OFFSET(Active_Portfolio!$AG$12,1,0,ctPort,1))^(AS$6-YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$AE$12,1,0,ctPort,1)=$B19)*(OFFSET(Active_Portfolio!$R$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE(AT$6,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE(AT$6,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),(1-OFFSET(Active_Portfolio!$AG$12,1,0,ctPort,1))^(AT$6-YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$AE$12,1,0,ctPort,1)=$B19)*(OFFSET(Active_Portfolio!$R$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE(AU$6,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE(AU$6,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),(1-OFFSET(Active_Portfolio!$AG$12,1,0,ctPort,1))^(AU$6-YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$AE$12,1,0,ctPort,1)=$B19)*(OFFSET(Active_Portfolio!$R$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE(AV$6,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE(AV$6,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),(1-OFFSET(Active_Portfolio!$AG$12,1,0,ctPort,1))^(AV$6-YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$AE$12,1,0,ctPort,1)=$B19)*(OFFSET(Active_Portfolio!$R$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE(AW$6,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE(AW$6,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),(1-OFFSET(Active_Portfolio!$AG$12,1,0,ctPort,1))^(AW$6-YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$AE$12,1,0,ctPort,1)=$B19)*(OFFSET(Active_Portfolio!$R$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE(AX$6,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE(AX$6,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),(1-OFFSET(Active_Portfolio!$AG$12,1,0,ctPort,1))^(AX$6-YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$AE$12,1,0,ctPort,1)=$B19)*(OFFSET(Active_Portfolio!$R$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE(AY$6,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE(AY$6,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),(1-OFFSET(Active_Portfolio!$AG$12,1,0,ctPort,1))^(AY$6-YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$AE$12,1,0,ctPort,1)=$B19)*(OFFSET(Active_Portfolio!$R$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE(AZ$6,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE(AZ$6,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),(1-OFFSET(Active_Portfolio!$AG$12,1,0,ctPort,1))^(AZ$6-YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))))","v":0}]
[]
[null,"CAISO Generation, Available for Recontracting to CAISO Utilities"]
[null,"Baseload",null,{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$AE$12,1,0,ctPort,1)=$B22)*(OFFSET(Active_Portfolio!$R$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)<=DATE(D$6,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE(year,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),OFFSET(Active_Portfolio!$P$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AG$12,1,0,ctPort,1))^(D$6-YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$AE$12,1,0,ctPort,1)=$B22)*(OFFSET(Active_Portfolio!$R$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)<=DATE(E$6,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE(year,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),OFFSET(Active_Portfolio!$P$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AG$12,1,0,ctPort,1))^(E$6-YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$AE$12,1,0,ctPort,1)=$B22)*(OFFSET(Active_Portfolio!$R$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)<=DATE(F$6,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE(year,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),OFFSET(Active_Portfolio!$P$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AG$12,1,0,ctPort,1))^(F$6-YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$AE$12,1,0,ctPort,1)=$B22)*(OFFSET(Active_Portfolio!$R$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)<=DATE(G$6,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE(year,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),OFFSET(Active_Portfolio!$P$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AG$12,1,0,ctPort,1))^(G$6-YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$AE$12,1,0,ctPort,1)=$B22)*(OFFSET(Active_Portfolio!$R$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)<=DATE(H$6,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE(year,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),OFFSET(Active_Portfolio!$P$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AG$12,1,0,ctPort,1))^(H$6-YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$AE$12,1,0,ctPort,1)=$B22)*(OFFSET(Active_Portfolio!$R$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)<=DATE(I$6,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE(year,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),OFFSET(Active_Portfolio!$P$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AG$12,1,0,ctPort,1))^(I$6-YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$AE$12,1,0,ctPort,1)=$B22)*(OFFSET(Active_Portfolio!$R$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)<=DATE(J$6,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE(year,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),OFFSET(Active_Portfolio!$P$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AG$12,1,0,ctPort,1))^(J$6-YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$AE$12,1,0,ctPort,1)=$B22)*(OFFSET(Active_Portfolio!$R$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)<=DATE(K$6,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE(year,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),OFFSET(Active_Portfolio!$P$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AG$12,1,0,ctPort,1))^(K$6-YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$AE$12,1,0,ctPort,1)=$B22)*(OFFSET(Active_Portfolio!$R$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)<=DATE(L$6,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE(year,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),OFFSET(Active_Portfolio!$P$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AG$12,1,0,ctPort,1))^(L$6-YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$AE$12,1,0,ctPort,1)=$B22)*(OFFSET(Active_Portfolio!$R$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)<=DATE(M$6,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE(year,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),OFFSET(Active_Portfolio!$P$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AG$12,1,0,ctPort,1))^(M$6-YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$AE$12,1,0,ctPort,1)=$B22)*(OFFSET(Active_Portfolio!$R$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)<=DATE(N$6,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE(year,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),OFFSET(Active_Portfolio!$P$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AG$12,1,0,ctPort,1))^(N$6-YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$AE$12,1,0,ctPort,1)=$B22)*(OFFSET(Active_Portfolio!$R$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)<=DATE(O$6,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE(year,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),OFFSET(Active_Portfolio!$P$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AG$12,1,0,ctPort,1))^(O$6-YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$AE$12,1,0,ctPort,1)=$B22)*(OFFSET(Active_Portfolio!$R$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)<=DATE(P$6,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE(year,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),OFFSET(Active_Portfolio!$P$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AG$12,1,0,ctPort,1))^(P$6-YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$AE$12,1,0,ctPort,1)=$B22)*(OFFSET(Active_Portfolio!$R$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)<=DATE(Q$6,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE(year,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),OFFSET(Active_Portfolio!$P$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AG$12,1,0,ctPort,1))^(Q$6-YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$AE$12,1,0,ctPort,1)=$B22)*(OFFSET(Active_Portfolio!$R$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)<=DATE(R$6,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE(year,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),OFFSET(Active_Portfolio!$P$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AG$12,1,0,ctPort,1))^(R$6-YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$AE$12,1,0,ctPort,1)=$B22)*(OFFSET(Active_Portfolio!$R$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)<=DATE(S$6,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE(year,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),OFFSET(Active_Portfolio!$P$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AG$12,1,0,ctPort,1))^(S$6-YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$AE$12,1,0,ctPort,1)=$B22)*(OFFSET(Active_Portfolio!$R$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)<=DATE(T$6,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE(year,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),OFFSET(Active_Portfolio!$P$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AG$12,1,0,ctPort,1))^(T$6-YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$AE$12,1,0,ctPort,1)=$B22)*(OFFSET(Active_Portfolio!$R$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)<=DATE(U$6,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE(year,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),OFFSET(Active_Portfolio!$P$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AG$12,1,0,ctPort,1))^(U$6-YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$AE$12,1,0,ctPort,1)=$B22)*(OFFSET(Active_Portfolio!$R$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)<=DATE(V$6,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE(year,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),OFFSET(Active_Portfolio!$P$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AG$12,1,0,ctPort,1))^(V$6-YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$AE$12,1,0,ctPort,1)=$B22)*(OFFSET(Active_Portfolio!$R$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)<=DATE(W$6,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE(year,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),OFFSET(Active_Portfolio!$P$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AG$12,1,0,ctPort,1))^(W$6-YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))))","v":1262.791224997},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$AE$12,1,0,ctPort,1)=$B22)*(OFFSET(Active_Portfolio!$R$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)<=DATE(X$6,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE(year,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),OFFSET(Active_Portfolio!$P$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AG$12,1,0,ctPort,1))^(X$6-YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))))","v":1770.1667157269999},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$AE$12,1,0,ctPort,1)=$B22)*(OFFSET(Active_Portfolio!$R$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)<=DATE(Y$6,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE(year,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),OFFSET(Active_Portfolio!$P$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AG$12,1,0,ctPort,1))^(Y$6-YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))))","v":2224.1813923969999},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$AE$12,1,0,ctPort,1)=$B22)*(OFFSET(Active_Portfolio!$R$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)<=DATE(Z$6,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE(year,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),OFFSET(Active_Portfolio!$P$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AG$12,1,0,ctPort,1))^(Z$6-YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))))","v":2453.1974423969996},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$AE$12,1,0,ctPort,1)=$B22)*(OFFSET(Active_Portfolio!$R$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)<=DATE(AA$6,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE(year,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),OFFSET(Active_Portfolio!$P$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AG$12,1,0,ctPort,1))^(AA$6-YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))))","v":4200.5384424085742},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$AE$12,1,0,ctPort,1)=$B22)*(OFFSET(Active_Portfolio!$R$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)<=DATE(AB$6,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE(year,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),OFFSET(Active_Portfolio!$P$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AG$12,1,0,ctPort,1))^(AB$6-YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))))","v":5675.3751955171583},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$AE$12,1,0,ctPort,1)=$B22)*(OFFSET(Active_Portfolio!$R$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)<=DATE(AC$6,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE(year,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),OFFSET(Active_Portfolio!$P$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AG$12,1,0,ctPort,1))^(AC$6-YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))))","v":6495.631624737508},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$AE$12,1,0,ctPort,1)=$B22)*(OFFSET(Active_Portfolio!$R$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)<=DATE(AD$6,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE(year,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),OFFSET(Active_Portfolio!$P$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AG$12,1,0,ctPort,1))^(AD$6-YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))))","v":6968.2819580711894},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$AE$12,1,0,ctPort,1)=$B22)*(OFFSET(Active_Portfolio!$R$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)<=DATE(AE$6,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE(year,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),OFFSET(Active_Portfolio!$P$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AG$12,1,0,ctPort,1))^(AE$6-YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))))","v":7896.4989580470246},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$AE$12,1,0,ctPort,1)=$B22)*(OFFSET(Active_Portfolio!$R$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)<=DATE(AF$6,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE(year,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),OFFSET(Active_Portfolio!$P$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AG$12,1,0,ctPort,1))^(AF$6-YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))))","v":10968.607015314386},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$AE$12,1,0,ctPort,1)=$B22)*(OFFSET(Active_Portfolio!$R$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)<=DATE(AG$6,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE(year,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),OFFSET(Active_Portfolio!$P$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AG$12,1,0,ctPort,1))^(AG$6-YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))))","v":12048.721015365574},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$AE$12,1,0,ctPort,1)=$B22)*(OFFSET(Active_Portfolio!$R$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)<=DATE(AH$6,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE(year,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),OFFSET(Active_Portfolio!$P$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AG$12,1,0,ctPort,1))^(AH$6-YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))))","v":14317.235014337733},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$AE$12,1,0,ctPort,1)=$B22)*(OFFSET(Active_Portfolio!$R$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)<=DATE(AI$6,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE(year,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),OFFSET(Active_Portfolio!$P$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AG$12,1,0,ctPort,1))^(AI$6-YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))))","v":14433.153086197797},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$AE$12,1,0,ctPort,1)=$B22)*(OFFSET(Active_Portfolio!$R$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)<=DATE(AJ$6,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE(year,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),OFFSET(Active_Portfolio!$P$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AG$12,1,0,ctPort,1))^(AJ$6-YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))))","v":14668.857797671688},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$AE$12,1,0,ctPort,1)=$B22)*(OFFSET(Active_Portfolio!$R$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)<=DATE(AK$6,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE(year,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),OFFSET(Active_Portfolio!$P$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AG$12,1,0,ctPort,1))^(AK$6-YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))))","v":14889.322080777325},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$AE$12,1,0,ctPort,1)=$B22)*(OFFSET(Active_Portfolio!$R$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)<=DATE(AL$6,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE(year,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),OFFSET(Active_Portfolio!$P$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AG$12,1,0,ctPort,1))^(AL$6-YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))))","v":15104.244080778717},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$AE$12,1,0,ctPort,1)=$B22)*(OFFSET(Active_Portfolio!$R$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)<=DATE(AM$6,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE(year,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),OFFSET(Active_Portfolio!$P$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AG$12,1,0,ctPort,1))^(AM$6-YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))))","v":15143.148914108486},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$AE$12,1,0,ctPort,1)=$B22)*(OFFSET(Active_Portfolio!$R$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)<=DATE(AN$6,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE(year,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),OFFSET(Active_Portfolio!$P$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AG$12,1,0,ctPort,1))^(AN$6-YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))))","v":17821.261907523975},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$AE$12,1,0,ctPort,1)=$B22)*(OFFSET(Active_Portfolio!$R$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)<=DATE(AO$6,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE(year,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),OFFSET(Active_Portfolio!$P$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AG$12,1,0,ctPort,1))^(AO$6-YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))))","v":17879.959907555309},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$AE$12,1,0,ctPort,1)=$B22)*(OFFSET(Active_Portfolio!$R$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)<=DATE(AP$6,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE(year,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),OFFSET(Active_Portfolio!$P$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AG$12,1,0,ctPort,1))^(AP$6-YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))))","v":18013.191707552673},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$AE$12,1,0,ctPort,1)=$B22)*(OFFSET(Active_Portfolio!$R$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)<=DATE(AQ$6,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE(year,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),OFFSET(Active_Portfolio!$P$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AG$12,1,0,ctPort,1))^(AQ$6-YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))))","v":19293.056718937383},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$AE$12,1,0,ctPort,1)=$B22)*(OFFSET(Active_Portfolio!$R$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)<=DATE(AR$6,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE(year,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),OFFSET(Active_Portfolio!$P$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AG$12,1,0,ctPort,1))^(AR$6-YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))))","v":19293.056718937383},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$AE$12,1,0,ctPort,1)=$B22)*(OFFSET(Active_Portfolio!$R$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)<=DATE(AS$6,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE(year,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),OFFSET(Active_Portfolio!$P$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AG$12,1,0,ctPort,1))^(AS$6-YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))))","v":19293.056718937383},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$AE$12,1,0,ctPort,1)=$B22)*(OFFSET(Active_Portfolio!$R$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)<=DATE(AT$6,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE(year,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),OFFSET(Active_Portfolio!$P$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AG$12,1,0,ctPort,1))^(AT$6-YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))))","v":19293.056718937383},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$AE$12,1,0,ctPort,1)=$B22)*(OFFSET(Active_Portfolio!$R$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)<=DATE(AU$6,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE(year,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),OFFSET(Active_Portfolio!$P$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AG$12,1,0,ctPort,1))^(AU$6-YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))))","v":19293.056718937383},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$AE$12,1,0,ctPort,1)=$B22)*(OFFSET(Active_Portfolio!$R$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)<=DATE(AV$6,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE(year,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),OFFSET(Active_Portfolio!$P$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AG$12,1,0,ctPort,1))^(AV$6-YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))))","v":19293.056718937383},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$AE$12,1,0,ctPort,1)=$B22)*(OFFSET(Active_Portfolio!$R$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)<=DATE(AW$6,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE(year,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),OFFSET(Active_Portfolio!$P$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AG$12,1,0,ctPort,1))^(AW$6-YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))))","v":19293.056718937383},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$AE$12,1,0,ctPort,1)=$B22)*(OFFSET(Active_Portfolio!$R$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)<=DATE(AX$6,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE(year,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),OFFSET(Active_Portfolio!$P$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AG$12,1,0,ctPort,1))^(AX$6-YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))))","v":19293.056718937383},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$AE$12,1,0,ctPort,1)=$B22)*(OFFSET(Active_Portfolio!$R$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)<=DATE(AY$6,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE(year,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),OFFSET(Active_Portfolio!$P$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AG$12,1,0,ctPort,1))^(AY$6-YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))))","v":19293.056718937383},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$AE$12,1,0,ctPort,1)=$B22)*(OFFSET(Active_Portfolio!$R$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)<=DATE(AZ$6,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE(year,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),OFFSET(Active_Portfolio!$P$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AG$12,1,0,ctPort,1))^(AZ$6-YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))))","v":19293.056718937383}]
[null,"CSP - No Storage",null,{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$AE$12,1,0,ctPort,1)=$B23)*(OFFSET(Active_Portfolio!$R$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)<=DATE(D$6,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE(year,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),OFFSET(Active_Portfolio!$P$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AG$12,1,0,ctPort,1))^(D$6-YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$AE$12,1,0,ctPort,1)=$B23)*(OFFSET(Active_Portfolio!$R$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)<=DATE(E$6,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE(year,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),OFFSET(Active_Portfolio!$P$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AG$12,1,0,ctPort,1))^(E$6-YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$AE$12,1,0,ctPort,1)=$B23)*(OFFSET(Active_Portfolio!$R$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)<=DATE(F$6,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE(year,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),OFFSET(Active_Portfolio!$P$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AG$12,1,0,ctPort,1))^(F$6-YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$AE$12,1,0,ctPort,1)=$B23)*(OFFSET(Active_Portfolio!$R$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)<=DATE(G$6,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE(year,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),OFFSET(Active_Portfolio!$P$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AG$12,1,0,ctPort,1))^(G$6-YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$AE$12,1,0,ctPort,1)=$B23)*(OFFSET(Active_Portfolio!$R$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)<=DATE(H$6,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE(year,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),OFFSET(Active_Portfolio!$P$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AG$12,1,0,ctPort,1))^(H$6-YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$AE$12,1,0,ctPort,1)=$B23)*(OFFSET(Active_Portfolio!$R$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)<=DATE(I$6,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE(year,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),OFFSET(Active_Portfolio!$P$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AG$12,1,0,ctPort,1))^(I$6-YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$AE$12,1,0,ctPort,1)=$B23)*(OFFSET(Active_Portfolio!$R$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)<=DATE(J$6,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE(year,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),OFFSET(Active_Portfolio!$P$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AG$12,1,0,ctPort,1))^(J$6-YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$AE$12,1,0,ctPort,1)=$B23)*(OFFSET(Active_Portfolio!$R$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)<=DATE(K$6,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE(year,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),OFFSET(Active_Portfolio!$P$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AG$12,1,0,ctPort,1))^(K$6-YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$AE$12,1,0,ctPort,1)=$B23)*(OFFSET(Active_Portfolio!$R$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)<=DATE(L$6,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE(year,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),OFFSET(Active_Portfolio!$P$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AG$12,1,0,ctPort,1))^(L$6-YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$AE$12,1,0,ctPort,1)=$B23)*(OFFSET(Active_Portfolio!$R$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)<=DATE(M$6,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE(year,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),OFFSET(Active_Portfolio!$P$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AG$12,1,0,ctPort,1))^(M$6-YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$AE$12,1,0,ctPort,1)=$B23)*(OFFSET(Active_Portfolio!$R$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)<=DATE(N$6,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE(year,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),OFFSET(Active_Portfolio!$P$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AG$12,1,0,ctPort,1))^(N$6-YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$AE$12,1,0,ctPort,1)=$B23)*(OFFSET(Active_Portfolio!$R$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)<=DATE(O$6,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE(year,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),OFFSET(Active_Portfolio!$P$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AG$12,1,0,ctPort,1))^(O$6-YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$AE$12,1,0,ctPort,1)=$B23)*(OFFSET(Active_Portfolio!$R$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)<=DATE(P$6,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE(year,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),OFFSET(Active_Portfolio!$P$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AG$12,1,0,ctPort,1))^(P$6-YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$AE$12,1,0,ctPort,1)=$B23)*(OFFSET(Active_Portfolio!$R$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)<=DATE(Q$6,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE(year,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),OFFSET(Active_Portfolio!$P$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AG$12,1,0,ctPort,1))^(Q$6-YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$AE$12,1,0,ctPort,1)=$B23)*(OFFSET(Active_Portfolio!$R$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)<=DATE(R$6,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE(year,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),OFFSET(Active_Portfolio!$P$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AG$12,1,0,ctPort,1))^(R$6-YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$AE$12,1,0,ctPort,1)=$B23)*(OFFSET(Active_Portfolio!$R$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)<=DATE(S$6,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE(year,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),OFFSET(Active_Portfolio!$P$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AG$12,1,0,ctPort,1))^(S$6-YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$AE$12,1,0,ctPort,1)=$B23)*(OFFSET(Active_Portfolio!$R$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)<=DATE(T$6,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE(year,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),OFFSET(Active_Portfolio!$P$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AG$12,1,0,ctPort,1))^(T$6-YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$AE$12,1,0,ctPort,1)=$B23)*(OFFSET(Active_Portfolio!$R$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)<=DATE(U$6,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE(year,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),OFFSET(Active_Portfolio!$P$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AG$12,1,0,ctPort,1))^(U$6-YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$AE$12,1,0,ctPort,1)=$B23)*(OFFSET(Active_Portfolio!$R$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)<=DATE(V$6,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE(year,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),OFFSET(Active_Portfolio!$P$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AG$12,1,0,ctPort,1))^(V$6-YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$AE$12,1,0,ctPort,1)=$B23)*(OFFSET(Active_Portfolio!$R$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)<=DATE(W$6,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE(year,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),OFFSET(Active_Portfolio!$P$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AG$12,1,0,ctPort,1))^(W$6-YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$AE$12,1,0,ctPort,1)=$B23)*(OFFSET(Active_Portfolio!$R$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)<=DATE(X$6,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE(year,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),OFFSET(Active_Portfolio!$P$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AG$12,1,0,ctPort,1))^(X$6-YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$AE$12,1,0,ctPort,1)=$B23)*(OFFSET(Active_Portfolio!$R$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)<=DATE(Y$6,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE(year,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),OFFSET(Active_Portfolio!$P$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AG$12,1,0,ctPort,1))^(Y$6-YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$AE$12,1,0,ctPort,1)=$B23)*(OFFSET(Active_Portfolio!$R$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)<=DATE(Z$6,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE(year,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),OFFSET(Active_Portfolio!$P$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AG$12,1,0,ctPort,1))^(Z$6-YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$AE$12,1,0,ctPort,1)=$B23)*(OFFSET(Active_Portfolio!$R$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)<=DATE(AA$6,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE(year,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),OFFSET(Active_Portfolio!$P$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AG$12,1,0,ctPort,1))^(AA$6-YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))))","v":335.15},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$AE$12,1,0,ctPort,1)=$B23)*(OFFSET(Active_Portfolio!$R$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)<=DATE(AB$6,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE(year,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),OFFSET(Active_Portfolio!$P$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AG$12,1,0,ctPort,1))^(AB$6-YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))))","v":341.83500001855998},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$AE$12,1,0,ctPort,1)=$B23)*(OFFSET(Active_Portfolio!$R$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)<=DATE(AC$6,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE(year,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),OFFSET(Active_Portfolio!$P$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AG$12,1,0,ctPort,1))^(AC$6-YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))))","v":341.83500001855998},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$AE$12,1,0,ctPort,1)=$B23)*(OFFSET(Active_Portfolio!$R$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)<=DATE(AD$6,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE(year,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),OFFSET(Active_Portfolio!$P$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AG$12,1,0,ctPort,1))^(AD$6-YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))))","v":341.83500001855998},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$AE$12,1,0,ctPort,1)=$B23)*(OFFSET(Active_Portfolio!$R$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)<=DATE(AE$6,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE(year,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),OFFSET(Active_Portfolio!$P$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AG$12,1,0,ctPort,1))^(AE$6-YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))))","v":341.83500001855998},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$AE$12,1,0,ctPort,1)=$B23)*(OFFSET(Active_Portfolio!$R$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)<=DATE(AF$6,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE(year,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),OFFSET(Active_Portfolio!$P$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AG$12,1,0,ctPort,1))^(AF$6-YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))))","v":2217.5849999983602},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$AE$12,1,0,ctPort,1)=$B23)*(OFFSET(Active_Portfolio!$R$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)<=DATE(AG$6,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE(year,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),OFFSET(Active_Portfolio!$P$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AG$12,1,0,ctPort,1))^(AG$6-YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))))","v":2376.4650001615601},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$AE$12,1,0,ctPort,1)=$B23)*(OFFSET(Active_Portfolio!$R$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)<=DATE(AH$6,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE(year,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),OFFSET(Active_Portfolio!$P$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AG$12,1,0,ctPort,1))^(AH$6-YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))))","v":2546.5049999503599},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$AE$12,1,0,ctPort,1)=$B23)*(OFFSET(Active_Portfolio!$R$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)<=DATE(AI$6,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE(year,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),OFFSET(Active_Portfolio!$P$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AG$12,1,0,ctPort,1))^(AI$6-YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))))","v":2546.5049999503599},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$AE$12,1,0,ctPort,1)=$B23)*(OFFSET(Active_Portfolio!$R$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)<=DATE(AJ$6,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE(year,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),OFFSET(Active_Portfolio!$P$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AG$12,1,0,ctPort,1))^(AJ$6-YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))))","v":2546.5049999503599},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$AE$12,1,0,ctPort,1)=$B23)*(OFFSET(Active_Portfolio!$R$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)<=DATE(AK$6,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE(year,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),OFFSET(Active_Portfolio!$P$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AG$12,1,0,ctPort,1))^(AK$6-YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))))","v":2546.5049999503599},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$AE$12,1,0,ctPort,1)=$B23)*(OFFSET(Active_Portfolio!$R$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)<=DATE(AL$6,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE(year,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),OFFSET(Active_Portfolio!$P$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AG$12,1,0,ctPort,1))^(AL$6-YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))))","v":2546.5049999503599},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$AE$12,1,0,ctPort,1)=$B23)*(OFFSET(Active_Portfolio!$R$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)<=DATE(AM$6,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE(year,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),OFFSET(Active_Portfolio!$P$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AG$12,1,0,ctPort,1))^(AM$6-YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))))","v":2546.5049999503599},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$AE$12,1,0,ctPort,1)=$B23)*(OFFSET(Active_Portfolio!$R$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)<=DATE(AN$6,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE(year,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),OFFSET(Active_Portfolio!$P$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AG$12,1,0,ctPort,1))^(AN$6-YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))))","v":2683.1649997663599},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$AE$12,1,0,ctPort,1)=$B23)*(OFFSET(Active_Portfolio!$R$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)<=DATE(AO$6,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE(year,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),OFFSET(Active_Portfolio!$P$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AG$12,1,0,ctPort,1))^(AO$6-YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))))","v":2751.4949996743599},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$AE$12,1,0,ctPort,1)=$B23)*(OFFSET(Active_Portfolio!$R$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)<=DATE(AP$6,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE(year,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),OFFSET(Active_Portfolio!$P$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AG$12,1,0,ctPort,1))^(AP$6-YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))))","v":2751.4949996743599},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$AE$12,1,0,ctPort,1)=$B23)*(OFFSET(Active_Portfolio!$R$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)<=DATE(AQ$6,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE(year,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),OFFSET(Active_Portfolio!$P$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AG$12,1,0,ctPort,1))^(AQ$6-YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))))","v":2751.4949996743599},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$AE$12,1,0,ctPort,1)=$B23)*(OFFSET(Active_Portfolio!$R$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)<=DATE(AR$6,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE(year,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),OFFSET(Active_Portfolio!$P$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AG$12,1,0,ctPort,1))^(AR$6-YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))))","v":2751.4949996743599},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$AE$12,1,0,ctPort,1)=$B23)*(OFFSET(Active_Portfolio!$R$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)<=DATE(AS$6,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE(year,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),OFFSET(Active_Portfolio!$P$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AG$12,1,0,ctPort,1))^(AS$6-YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))))","v":2751.4949996743599},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$AE$12,1,0,ctPort,1)=$B23)*(OFFSET(Active_Portfolio!$R$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)<=DATE(AT$6,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE(year,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),OFFSET(Active_Portfolio!$P$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AG$12,1,0,ctPort,1))^(AT$6-YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))))","v":2751.4949996743599},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$AE$12,1,0,ctPort,1)=$B23)*(OFFSET(Active_Portfolio!$R$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)<=DATE(AU$6,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE(year,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),OFFSET(Active_Portfolio!$P$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AG$12,1,0,ctPort,1))^(AU$6-YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))))","v":2751.4949996743599},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$AE$12,1,0,ctPort,1)=$B23)*(OFFSET(Active_Portfolio!$R$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)<=DATE(AV$6,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE(year,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),OFFSET(Active_Portfolio!$P$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AG$12,1,0,ctPort,1))^(AV$6-YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))))","v":2751.4949996743599},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$AE$12,1,0,ctPort,1)=$B23)*(OFFSET(Active_Portfolio!$R$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)<=DATE(AW$6,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE(year,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),OFFSET(Active_Portfolio!$P$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AG$12,1,0,ctPort,1))^(AW$6-YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))))","v":2751.4949996743599},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$AE$12,1,0,ctPort,1)=$B23)*(OFFSET(Active_Portfolio!$R$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)<=DATE(AX$6,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE(year,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),OFFSET(Active_Portfolio!$P$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AG$12,1,0,ctPort,1))^(AX$6-YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))))","v":2751.4949996743599},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$AE$12,1,0,ctPort,1)=$B23)*(OFFSET(Active_Portfolio!$R$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)<=DATE(AY$6,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE(year,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),OFFSET(Active_Portfolio!$P$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AG$12,1,0,ctPort,1))^(AY$6-YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))))","v":2751.4949996743599},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$AE$12,1,0,ctPort,1)=$B23)*(OFFSET(Active_Portfolio!$R$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)<=DATE(AZ$6,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE(year,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),OFFSET(Active_Portfolio!$P$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AG$12,1,0,ctPort,1))^(AZ$6-YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))))","v":2751.4949996743599}]
[null,"CSP - Storage",null,{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$AE$12,1,0,ctPort,1)=$B24)*(OFFSET(Active_Portfolio!$R$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)<=DATE(D$6,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE(year,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),OFFSET(Active_Portfolio!$P$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AG$12,1,0,ctPort,1))^(D$6-YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$AE$12,1,0,ctPort,1)=$B24)*(OFFSET(Active_Portfolio!$R$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)<=DATE(E$6,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE(year,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),OFFSET(Active_Portfolio!$P$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AG$12,1,0,ctPort,1))^(E$6-YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$AE$12,1,0,ctPort,1)=$B24)*(OFFSET(Active_Portfolio!$R$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)<=DATE(F$6,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE(year,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),OFFSET(Active_Portfolio!$P$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AG$12,1,0,ctPort,1))^(F$6-YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$AE$12,1,0,ctPort,1)=$B24)*(OFFSET(Active_Portfolio!$R$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)<=DATE(G$6,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE(year,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),OFFSET(Active_Portfolio!$P$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AG$12,1,0,ctPort,1))^(G$6-YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$AE$12,1,0,ctPort,1)=$B24)*(OFFSET(Active_Portfolio!$R$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)<=DATE(H$6,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE(year,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),OFFSET(Active_Portfolio!$P$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AG$12,1,0,ctPort,1))^(H$6-YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$AE$12,1,0,ctPort,1)=$B24)*(OFFSET(Active_Portfolio!$R$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)<=DATE(I$6,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE(year,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),OFFSET(Active_Portfolio!$P$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AG$12,1,0,ctPort,1))^(I$6-YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$AE$12,1,0,ctPort,1)=$B24)*(OFFSET(Active_Portfolio!$R$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)<=DATE(J$6,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE(year,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),OFFSET(Active_Portfolio!$P$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AG$12,1,0,ctPort,1))^(J$6-YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$AE$12,1,0,ctPort,1)=$B24)*(OFFSET(Active_Portfolio!$R$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)<=DATE(K$6,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE(year,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),OFFSET(Active_Portfolio!$P$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AG$12,1,0,ctPort,1))^(K$6-YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$AE$12,1,0,ctPort,1)=$B24)*(OFFSET(Active_Portfolio!$R$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)<=DATE(L$6,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE(year,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),OFFSET(Active_Portfolio!$P$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AG$12,1,0,ctPort,1))^(L$6-YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$AE$12,1,0,ctPort,1)=$B24)*(OFFSET(Active_Portfolio!$R$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)<=DATE(M$6,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE(year,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),OFFSET(Active_Portfolio!$P$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AG$12,1,0,ctPort,1))^(M$6-YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$AE$12,1,0,ctPort,1)=$B24)*(OFFSET(Active_Portfolio!$R$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)<=DATE(N$6,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE(year,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),OFFSET(Active_Portfolio!$P$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AG$12,1,0,ctPort,1))^(N$6-YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$AE$12,1,0,ctPort,1)=$B24)*(OFFSET(Active_Portfolio!$R$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)<=DATE(O$6,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE(year,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),OFFSET(Active_Portfolio!$P$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AG$12,1,0,ctPort,1))^(O$6-YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$AE$12,1,0,ctPort,1)=$B24)*(OFFSET(Active_Portfolio!$R$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)<=DATE(P$6,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE(year,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),OFFSET(Active_Portfolio!$P$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AG$12,1,0,ctPort,1))^(P$6-YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$AE$12,1,0,ctPort,1)=$B24)*(OFFSET(Active_Portfolio!$R$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)<=DATE(Q$6,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE(year,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),OFFSET(Active_Portfolio!$P$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AG$12,1,0,ctPort,1))^(Q$6-YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$AE$12,1,0,ctPort,1)=$B24)*(OFFSET(Active_Portfolio!$R$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)<=DATE(R$6,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE(year,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),OFFSET(Active_Portfolio!$P$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AG$12,1,0,ctPort,1))^(R$6-YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$AE$12,1,0,ctPort,1)=$B24)*(OFFSET(Active_Portfolio!$R$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)<=DATE(S$6,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE(year,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),OFFSET(Active_Portfolio!$P$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AG$12,1,0,ctPort,1))^(S$6-YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$AE$12,1,0,ctPort,1)=$B24)*(OFFSET(Active_Portfolio!$R$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)<=DATE(T$6,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE(year,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),OFFSET(Active_Portfolio!$P$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AG$12,1,0,ctPort,1))^(T$6-YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$AE$12,1,0,ctPort,1)=$B24)*(OFFSET(Active_Portfolio!$R$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)<=DATE(U$6,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE(year,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),OFFSET(Active_Portfolio!$P$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AG$12,1,0,ctPort,1))^(U$6-YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$AE$12,1,0,ctPort,1)=$B24)*(OFFSET(Active_Portfolio!$R$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)<=DATE(V$6,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE(year,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),OFFSET(Active_Portfolio!$P$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AG$12,1,0,ctPort,1))^(V$6-YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$AE$12,1,0,ctPort,1)=$B24)*(OFFSET(Active_Portfolio!$R$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)<=DATE(W$6,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE(year,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),OFFSET(Active_Portfolio!$P$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AG$12,1,0,ctPort,1))^(W$6-YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$AE$12,1,0,ctPort,1)=$B24)*(OFFSET(Active_Portfolio!$R$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)<=DATE(X$6,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE(year,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),OFFSET(Active_Portfolio!$P$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AG$12,1,0,ctPort,1))^(X$6-YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$AE$12,1,0,ctPort,1)=$B24)*(OFFSET(Active_Portfolio!$R$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)<=DATE(Y$6,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE(year,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),OFFSET(Active_Portfolio!$P$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AG$12,1,0,ctPort,1))^(Y$6-YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$AE$12,1,0,ctPort,1)=$B24)*(OFFSET(Active_Portfolio!$R$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)<=DATE(Z$6,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE(year,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),OFFSET(Active_Portfolio!$P$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AG$12,1,0,ctPort,1))^(Z$6-YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$AE$12,1,0,ctPort,1)=$B24)*(OFFSET(Active_Portfolio!$R$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)<=DATE(AA$6,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE(year,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),OFFSET(Active_Portfolio!$P$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AG$12,1,0,ctPort,1))^(AA$6-YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$AE$12,1,0,ctPort,1)=$B24)*(OFFSET(Active_Portfolio!$R$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)<=DATE(AB$6,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE(year,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),OFFSET(Active_Portfolio!$P$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AG$12,1,0,ctPort,1))^(AB$6-YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$AE$12,1,0,ctPort,1)=$B24)*(OFFSET(Active_Portfolio!$R$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)<=DATE(AC$6,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE(year,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),OFFSET(Active_Portfolio!$P$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AG$12,1,0,ctPort,1))^(AC$6-YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$AE$12,1,0,ctPort,1)=$B24)*(OFFSET(Active_Portfolio!$R$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)<=DATE(AD$6,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE(year,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),OFFSET(Active_Portfolio!$P$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AG$12,1,0,ctPort,1))^(AD$6-YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$AE$12,1,0,ctPort,1)=$B24)*(OFFSET(Active_Portfolio!$R$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)<=DATE(AE$6,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE(year,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),OFFSET(Active_Portfolio!$P$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AG$12,1,0,ctPort,1))^(AE$6-YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$AE$12,1,0,ctPort,1)=$B24)*(OFFSET(Active_Portfolio!$R$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)<=DATE(AF$6,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE(year,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),OFFSET(Active_Portfolio!$P$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AG$12,1,0,ctPort,1))^(AF$6-YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$AE$12,1,0,ctPort,1)=$B24)*(OFFSET(Active_Portfolio!$R$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)<=DATE(AG$6,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE(year,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),OFFSET(Active_Portfolio!$P$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AG$12,1,0,ctPort,1))^(AG$6-YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$AE$12,1,0,ctPort,1)=$B24)*(OFFSET(Active_Portfolio!$R$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)<=DATE(AH$6,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE(year,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),OFFSET(Active_Portfolio!$P$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AG$12,1,0,ctPort,1))^(AH$6-YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$AE$12,1,0,ctPort,1)=$B24)*(OFFSET(Active_Portfolio!$R$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)<=DATE(AI$6,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE(year,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),OFFSET(Active_Portfolio!$P$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AG$12,1,0,ctPort,1))^(AI$6-YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$AE$12,1,0,ctPort,1)=$B24)*(OFFSET(Active_Portfolio!$R$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)<=DATE(AJ$6,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE(year,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),OFFSET(Active_Portfolio!$P$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AG$12,1,0,ctPort,1))^(AJ$6-YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$AE$12,1,0,ctPort,1)=$B24)*(OFFSET(Active_Portfolio!$R$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)<=DATE(AK$6,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE(year,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),OFFSET(Active_Portfolio!$P$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AG$12,1,0,ctPort,1))^(AK$6-YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$AE$12,1,0,ctPort,1)=$B24)*(OFFSET(Active_Portfolio!$R$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)<=DATE(AL$6,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE(year,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),OFFSET(Active_Portfolio!$P$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AG$12,1,0,ctPort,1))^(AL$6-YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$AE$12,1,0,ctPort,1)=$B24)*(OFFSET(Active_Portfolio!$R$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)<=DATE(AM$6,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE(year,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),OFFSET(Active_Portfolio!$P$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AG$12,1,0,ctPort,1))^(AM$6-YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$AE$12,1,0,ctPort,1)=$B24)*(OFFSET(Active_Portfolio!$R$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)<=DATE(AN$6,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE(year,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),OFFSET(Active_Portfolio!$P$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AG$12,1,0,ctPort,1))^(AN$6-YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$AE$12,1,0,ctPort,1)=$B24)*(OFFSET(Active_Portfolio!$R$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)<=DATE(AO$6,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE(year,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),OFFSET(Active_Portfolio!$P$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AG$12,1,0,ctPort,1))^(AO$6-YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$AE$12,1,0,ctPort,1)=$B24)*(OFFSET(Active_Portfolio!$R$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)<=DATE(AP$6,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE(year,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),OFFSET(Active_Portfolio!$P$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AG$12,1,0,ctPort,1))^(AP$6-YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$AE$12,1,0,ctPort,1)=$B24)*(OFFSET(Active_Portfolio!$R$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)<=DATE(AQ$6,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE(year,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),OFFSET(Active_Portfolio!$P$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AG$12,1,0,ctPort,1))^(AQ$6-YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$AE$12,1,0,ctPort,1)=$B24)*(OFFSET(Active_Portfolio!$R$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)<=DATE(AR$6,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE(year,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),OFFSET(Active_Portfolio!$P$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AG$12,1,0,ctPort,1))^(AR$6-YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$AE$12,1,0,ctPort,1)=$B24)*(OFFSET(Active_Portfolio!$R$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)<=DATE(AS$6,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE(year,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),OFFSET(Active_Portfolio!$P$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AG$12,1,0,ctPort,1))^(AS$6-YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$AE$12,1,0,ctPort,1)=$B24)*(OFFSET(Active_Portfolio!$R$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)<=DATE(AT$6,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE(year,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),OFFSET(Active_Portfolio!$P$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AG$12,1,0,ctPort,1))^(AT$6-YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$AE$12,1,0,ctPort,1)=$B24)*(OFFSET(Active_Portfolio!$R$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)<=DATE(AU$6,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE(year,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),OFFSET(Active_Portfolio!$P$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AG$12,1,0,ctPort,1))^(AU$6-YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$AE$12,1,0,ctPort,1)=$B24)*(OFFSET(Active_Portfolio!$R$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)<=DATE(AV$6,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE(year,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),OFFSET(Active_Portfolio!$P$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AG$12,1,0,ctPort,1))^(AV$6-YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$AE$12,1,0,ctPort,1)=$B24)*(OFFSET(Active_Portfolio!$R$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)<=DATE(AW$6,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE(year,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),OFFSET(Active_Portfolio!$P$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AG$12,1,0,ctPort,1))^(AW$6-YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$AE$12,1,0,ctPort,1)=$B24)*(OFFSET(Active_Portfolio!$R$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)<=DATE(AX$6,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE(year,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),OFFSET(Active_Portfolio!$P$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AG$12,1,0,ctPort,1))^(AX$6-YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$AE$12,1,0,ctPort,1)=$B24)*(OFFSET(Active_Portfolio!$R$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)<=DATE(AY$6,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE(year,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),OFFSET(Active_Portfolio!$P$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AG$12,1,0,ctPort,1))^(AY$6-YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$AE$12,1,0,ctPort,1)=$B24)*(OFFSET(Active_Portfolio!$R$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)<=DATE(AZ$6,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE(year,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),OFFSET(Active_Portfolio!$P$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AG$12,1,0,ctPort,1))^(AZ$6-YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))))","v":0}]
[null,"Solar PV - Dist",null,{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$AE$12,1,0,ctPort,1)=$B25)*(OFFSET(Active_Portfolio!$R$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)<=DATE(D$6,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE(year,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),OFFSET(Active_Portfolio!$P$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AG$12,1,0,ctPort,1))^(D$6-YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$AE$12,1,0,ctPort,1)=$B25)*(OFFSET(Active_Portfolio!$R$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)<=DATE(E$6,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE(year,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),OFFSET(Active_Portfolio!$P$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AG$12,1,0,ctPort,1))^(E$6-YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$AE$12,1,0,ctPort,1)=$B25)*(OFFSET(Active_Portfolio!$R$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)<=DATE(F$6,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE(year,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),OFFSET(Active_Portfolio!$P$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AG$12,1,0,ctPort,1))^(F$6-YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$AE$12,1,0,ctPort,1)=$B25)*(OFFSET(Active_Portfolio!$R$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)<=DATE(G$6,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE(year,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),OFFSET(Active_Portfolio!$P$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AG$12,1,0,ctPort,1))^(G$6-YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$AE$12,1,0,ctPort,1)=$B25)*(OFFSET(Active_Portfolio!$R$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)<=DATE(H$6,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE(year,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),OFFSET(Active_Portfolio!$P$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AG$12,1,0,ctPort,1))^(H$6-YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$AE$12,1,0,ctPort,1)=$B25)*(OFFSET(Active_Portfolio!$R$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)<=DATE(I$6,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE(year,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),OFFSET(Active_Portfolio!$P$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AG$12,1,0,ctPort,1))^(I$6-YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$AE$12,1,0,ctPort,1)=$B25)*(OFFSET(Active_Portfolio!$R$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)<=DATE(J$6,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE(year,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),OFFSET(Active_Portfolio!$P$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AG$12,1,0,ctPort,1))^(J$6-YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$AE$12,1,0,ctPort,1)=$B25)*(OFFSET(Active_Portfolio!$R$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)<=DATE(K$6,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE(year,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),OFFSET(Active_Portfolio!$P$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AG$12,1,0,ctPort,1))^(K$6-YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$AE$12,1,0,ctPort,1)=$B25)*(OFFSET(Active_Portfolio!$R$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)<=DATE(L$6,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE(year,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),OFFSET(Active_Portfolio!$P$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AG$12,1,0,ctPort,1))^(L$6-YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$AE$12,1,0,ctPort,1)=$B25)*(OFFSET(Active_Portfolio!$R$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)<=DATE(M$6,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE(year,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),OFFSET(Active_Portfolio!$P$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AG$12,1,0,ctPort,1))^(M$6-YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$AE$12,1,0,ctPort,1)=$B25)*(OFFSET(Active_Portfolio!$R$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)<=DATE(N$6,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE(year,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),OFFSET(Active_Portfolio!$P$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AG$12,1,0,ctPort,1))^(N$6-YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$AE$12,1,0,ctPort,1)=$B25)*(OFFSET(Active_Portfolio!$R$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)<=DATE(O$6,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE(year,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),OFFSET(Active_Portfolio!$P$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AG$12,1,0,ctPort,1))^(O$6-YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$AE$12,1,0,ctPort,1)=$B25)*(OFFSET(Active_Portfolio!$R$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)<=DATE(P$6,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE(year,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),OFFSET(Active_Portfolio!$P$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AG$12,1,0,ctPort,1))^(P$6-YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$AE$12,1,0,ctPort,1)=$B25)*(OFFSET(Active_Portfolio!$R$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)<=DATE(Q$6,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE(year,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),OFFSET(Active_Portfolio!$P$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AG$12,1,0,ctPort,1))^(Q$6-YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$AE$12,1,0,ctPort,1)=$B25)*(OFFSET(Active_Portfolio!$R$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)<=DATE(R$6,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE(year,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),OFFSET(Active_Portfolio!$P$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AG$12,1,0,ctPort,1))^(R$6-YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$AE$12,1,0,ctPort,1)=$B25)*(OFFSET(Active_Portfolio!$R$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)<=DATE(S$6,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE(year,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),OFFSET(Active_Portfolio!$P$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AG$12,1,0,ctPort,1))^(S$6-YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$AE$12,1,0,ctPort,1)=$B25)*(OFFSET(Active_Portfolio!$R$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)<=DATE(T$6,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE(year,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),OFFSET(Active_Portfolio!$P$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AG$12,1,0,ctPort,1))^(T$6-YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$AE$12,1,0,ctPort,1)=$B25)*(OFFSET(Active_Portfolio!$R$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)<=DATE(U$6,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE(year,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),OFFSET(Active_Portfolio!$P$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AG$12,1,0,ctPort,1))^(U$6-YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$AE$12,1,0,ctPort,1)=$B25)*(OFFSET(Active_Portfolio!$R$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)<=DATE(V$6,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE(year,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),OFFSET(Active_Portfolio!$P$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AG$12,1,0,ctPort,1))^(V$6-YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$AE$12,1,0,ctPort,1)=$B25)*(OFFSET(Active_Portfolio!$R$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)<=DATE(W$6,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE(year,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),OFFSET(Active_Portfolio!$P$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AG$12,1,0,ctPort,1))^(W$6-YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$AE$12,1,0,ctPort,1)=$B25)*(OFFSET(Active_Portfolio!$R$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)<=DATE(X$6,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE(year,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),OFFSET(Active_Portfolio!$P$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AG$12,1,0,ctPort,1))^(X$6-YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))))","v":2.79033},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$AE$12,1,0,ctPort,1)=$B25)*(OFFSET(Active_Portfolio!$R$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)<=DATE(Y$6,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE(year,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),OFFSET(Active_Portfolio!$P$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AG$12,1,0,ctPort,1))^(Y$6-YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))))","v":12.78023769},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$AE$12,1,0,ctPort,1)=$B25)*(OFFSET(Active_Portfolio!$R$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)<=DATE(Z$6,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE(year,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),OFFSET(Active_Portfolio!$P$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AG$12,1,0,ctPort,1))^(Z$6-YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))))","v":19.780796026170002},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$AE$12,1,0,ctPort,1)=$B25)*(OFFSET(Active_Portfolio!$R$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)<=DATE(AA$6,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE(year,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),OFFSET(Active_Portfolio!$P$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AG$12,1,0,ctPort,1))^(AA$6-YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))))","v":25.711864213986811},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$AE$12,1,0,ctPort,1)=$B25)*(OFFSET(Active_Portfolio!$R$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)<=DATE(AB$6,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE(year,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),OFFSET(Active_Portfolio!$P$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AG$12,1,0,ctPort,1))^(AB$6-YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))))","v":41.915983964488895},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$AE$12,1,0,ctPort,1)=$B25)*(OFFSET(Active_Portfolio!$R$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)<=DATE(AC$6,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE(year,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),OFFSET(Active_Portfolio!$P$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AG$12,1,0,ctPort,1))^(AC$6-YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))))","v":109.28638647673746},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$AE$12,1,0,ctPort,1)=$B25)*(OFFSET(Active_Portfolio!$R$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)<=DATE(AD$6,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE(year,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),OFFSET(Active_Portfolio!$P$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AG$12,1,0,ctPort,1))^(AD$6-YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))))","v":108.52138177140031},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$AE$12,1,0,ctPort,1)=$B25)*(OFFSET(Active_Portfolio!$R$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)<=DATE(AE$6,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE(year,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),OFFSET(Active_Portfolio!$P$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AG$12,1,0,ctPort,1))^(AE$6-YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))))","v":107.76173209900045},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$AE$12,1,0,ctPort,1)=$B25)*(OFFSET(Active_Portfolio!$R$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)<=DATE(AF$6,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE(year,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),OFFSET(Active_Portfolio!$P$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AG$12,1,0,ctPort,1))^(AF$6-YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))))","v":107.00739997430752},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$AE$12,1,0,ctPort,1)=$B25)*(OFFSET(Active_Portfolio!$R$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)<=DATE(AG$6,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE(year,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),OFFSET(Active_Portfolio!$P$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AG$12,1,0,ctPort,1))^(AG$6-YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))))","v":106.25834817448734},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$AE$12,1,0,ctPort,1)=$B25)*(OFFSET(Active_Portfolio!$R$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)<=DATE(AH$6,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE(year,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),OFFSET(Active_Portfolio!$P$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AG$12,1,0,ctPort,1))^(AH$6-YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))))","v":105.51453973726595},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$AE$12,1,0,ctPort,1)=$B25)*(OFFSET(Active_Portfolio!$R$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)<=DATE(AI$6,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE(year,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),OFFSET(Active_Portfolio!$P$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AG$12,1,0,ctPort,1))^(AI$6-YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))))","v":104.77593795910504},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$AE$12,1,0,ctPort,1)=$B25)*(OFFSET(Active_Portfolio!$R$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)<=DATE(AJ$6,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE(year,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),OFFSET(Active_Portfolio!$P$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AG$12,1,0,ctPort,1))^(AJ$6-YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))))","v":104.04250639339131},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$AE$12,1,0,ctPort,1)=$B25)*(OFFSET(Active_Portfolio!$R$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)<=DATE(AK$6,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE(year,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),OFFSET(Active_Portfolio!$P$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AG$12,1,0,ctPort,1))^(AK$6-YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))))","v":103.31420884863756},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$AE$12,1,0,ctPort,1)=$B25)*(OFFSET(Active_Portfolio!$R$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)<=DATE(AL$6,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE(year,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),OFFSET(Active_Portfolio!$P$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AG$12,1,0,ctPort,1))^(AL$6-YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))))","v":102.59100938669711},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$AE$12,1,0,ctPort,1)=$B25)*(OFFSET(Active_Portfolio!$R$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)<=DATE(AM$6,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE(year,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),OFFSET(Active_Portfolio!$P$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AG$12,1,0,ctPort,1))^(AM$6-YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))))","v":101.87287232099023},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$AE$12,1,0,ctPort,1)=$B25)*(OFFSET(Active_Portfolio!$R$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)<=DATE(AN$6,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE(year,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),OFFSET(Active_Portfolio!$P$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AG$12,1,0,ctPort,1))^(AN$6-YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))))","v":101.1597622147433},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$AE$12,1,0,ctPort,1)=$B25)*(OFFSET(Active_Portfolio!$R$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)<=DATE(AO$6,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE(year,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),OFFSET(Active_Portfolio!$P$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AG$12,1,0,ctPort,1))^(AO$6-YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))))","v":100.45164387924007},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$AE$12,1,0,ctPort,1)=$B25)*(OFFSET(Active_Portfolio!$R$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)<=DATE(AP$6,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE(year,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),OFFSET(Active_Portfolio!$P$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AG$12,1,0,ctPort,1))^(AP$6-YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))))","v":99.748482372085391},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$AE$12,1,0,ctPort,1)=$B25)*(OFFSET(Active_Portfolio!$R$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)<=DATE(AQ$6,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE(year,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),OFFSET(Active_Portfolio!$P$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AG$12,1,0,ctPort,1))^(AQ$6-YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))))","v":99.050242995480801},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$AE$12,1,0,ctPort,1)=$B25)*(OFFSET(Active_Portfolio!$R$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)<=DATE(AR$6,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE(year,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),OFFSET(Active_Portfolio!$P$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AG$12,1,0,ctPort,1))^(AR$6-YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))))","v":98.356891294512451},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$AE$12,1,0,ctPort,1)=$B25)*(OFFSET(Active_Portfolio!$R$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)<=DATE(AS$6,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE(year,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),OFFSET(Active_Portfolio!$P$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AG$12,1,0,ctPort,1))^(AS$6-YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))))","v":97.668393055450849},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$AE$12,1,0,ctPort,1)=$B25)*(OFFSET(Active_Portfolio!$R$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)<=DATE(AT$6,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE(year,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),OFFSET(Active_Portfolio!$P$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AG$12,1,0,ctPort,1))^(AT$6-YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))))","v":96.984714304062692},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$AE$12,1,0,ctPort,1)=$B25)*(OFFSET(Active_Portfolio!$R$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)<=DATE(AU$6,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE(year,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),OFFSET(Active_Portfolio!$P$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AG$12,1,0,ctPort,1))^(AU$6-YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))))","v":96.305821303934252},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$AE$12,1,0,ctPort,1)=$B25)*(OFFSET(Active_Portfolio!$R$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)<=DATE(AV$6,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE(year,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),OFFSET(Active_Portfolio!$P$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AG$12,1,0,ctPort,1))^(AV$6-YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))))","v":95.631680554806707},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$AE$12,1,0,ctPort,1)=$B25)*(OFFSET(Active_Portfolio!$R$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)<=DATE(AW$6,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE(year,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),OFFSET(Active_Portfolio!$P$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AG$12,1,0,ctPort,1))^(AW$6-YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))))","v":94.96225879092303},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$AE$12,1,0,ctPort,1)=$B25)*(OFFSET(Active_Portfolio!$R$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)<=DATE(AX$6,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE(year,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),OFFSET(Active_Portfolio!$P$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AG$12,1,0,ctPort,1))^(AX$6-YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))))","v":94.297522979386585},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$AE$12,1,0,ctPort,1)=$B25)*(OFFSET(Active_Portfolio!$R$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)<=DATE(AY$6,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE(year,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),OFFSET(Active_Portfolio!$P$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AG$12,1,0,ctPort,1))^(AY$6-YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))))","v":93.637440318530878},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$AE$12,1,0,ctPort,1)=$B25)*(OFFSET(Active_Portfolio!$R$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)<=DATE(AZ$6,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE(year,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),OFFSET(Active_Portfolio!$P$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AG$12,1,0,ctPort,1))^(AZ$6-YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))))","v":92.981978236301174}]
[null,"Solar PV - Fixed",null,{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$AE$12,1,0,ctPort,1)=$B26)*(OFFSET(Active_Portfolio!$R$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)<=DATE(D$6,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE(year,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),OFFSET(Active_Portfolio!$P$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AG$12,1,0,ctPort,1))^(D$6-YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$AE$12,1,0,ctPort,1)=$B26)*(OFFSET(Active_Portfolio!$R$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)<=DATE(E$6,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE(year,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),OFFSET(Active_Portfolio!$P$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AG$12,1,0,ctPort,1))^(E$6-YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$AE$12,1,0,ctPort,1)=$B26)*(OFFSET(Active_Portfolio!$R$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)<=DATE(F$6,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE(year,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),OFFSET(Active_Portfolio!$P$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AG$12,1,0,ctPort,1))^(F$6-YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$AE$12,1,0,ctPort,1)=$B26)*(OFFSET(Active_Portfolio!$R$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)<=DATE(G$6,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE(year,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),OFFSET(Active_Portfolio!$P$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AG$12,1,0,ctPort,1))^(G$6-YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$AE$12,1,0,ctPort,1)=$B26)*(OFFSET(Active_Portfolio!$R$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)<=DATE(H$6,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE(year,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),OFFSET(Active_Portfolio!$P$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AG$12,1,0,ctPort,1))^(H$6-YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$AE$12,1,0,ctPort,1)=$B26)*(OFFSET(Active_Portfolio!$R$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)<=DATE(I$6,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE(year,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),OFFSET(Active_Portfolio!$P$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AG$12,1,0,ctPort,1))^(I$6-YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$AE$12,1,0,ctPort,1)=$B26)*(OFFSET(Active_Portfolio!$R$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)<=DATE(J$6,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE(year,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),OFFSET(Active_Portfolio!$P$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AG$12,1,0,ctPort,1))^(J$6-YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$AE$12,1,0,ctPort,1)=$B26)*(OFFSET(Active_Portfolio!$R$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)<=DATE(K$6,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE(year,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),OFFSET(Active_Portfolio!$P$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AG$12,1,0,ctPort,1))^(K$6-YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$AE$12,1,0,ctPort,1)=$B26)*(OFFSET(Active_Portfolio!$R$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)<=DATE(L$6,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE(year,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),OFFSET(Active_Portfolio!$P$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AG$12,1,0,ctPort,1))^(L$6-YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$AE$12,1,0,ctPort,1)=$B26)*(OFFSET(Active_Portfolio!$R$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)<=DATE(M$6,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE(year,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),OFFSET(Active_Portfolio!$P$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AG$12,1,0,ctPort,1))^(M$6-YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$AE$12,1,0,ctPort,1)=$B26)*(OFFSET(Active_Portfolio!$R$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)<=DATE(N$6,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE(year,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),OFFSET(Active_Portfolio!$P$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AG$12,1,0,ctPort,1))^(N$6-YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$AE$12,1,0,ctPort,1)=$B26)*(OFFSET(Active_Portfolio!$R$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)<=DATE(O$6,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE(year,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),OFFSET(Active_Portfolio!$P$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AG$12,1,0,ctPort,1))^(O$6-YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$AE$12,1,0,ctPort,1)=$B26)*(OFFSET(Active_Portfolio!$R$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)<=DATE(P$6,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE(year,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),OFFSET(Active_Portfolio!$P$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AG$12,1,0,ctPort,1))^(P$6-YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$AE$12,1,0,ctPort,1)=$B26)*(OFFSET(Active_Portfolio!$R$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)<=DATE(Q$6,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE(year,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),OFFSET(Active_Portfolio!$P$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AG$12,1,0,ctPort,1))^(Q$6-YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$AE$12,1,0,ctPort,1)=$B26)*(OFFSET(Active_Portfolio!$R$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)<=DATE(R$6,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE(year,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),OFFSET(Active_Portfolio!$P$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AG$12,1,0,ctPort,1))^(R$6-YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$AE$12,1,0,ctPort,1)=$B26)*(OFFSET(Active_Portfolio!$R$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)<=DATE(S$6,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE(year,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),OFFSET(Active_Portfolio!$P$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AG$12,1,0,ctPort,1))^(S$6-YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$AE$12,1,0,ctPort,1)=$B26)*(OFFSET(Active_Portfolio!$R$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)<=DATE(T$6,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE(year,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),OFFSET(Active_Portfolio!$P$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AG$12,1,0,ctPort,1))^(T$6-YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$AE$12,1,0,ctPort,1)=$B26)*(OFFSET(Active_Portfolio!$R$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)<=DATE(U$6,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE(year,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),OFFSET(Active_Portfolio!$P$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AG$12,1,0,ctPort,1))^(U$6-YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$AE$12,1,0,ctPort,1)=$B26)*(OFFSET(Active_Portfolio!$R$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)<=DATE(V$6,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE(year,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),OFFSET(Active_Portfolio!$P$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AG$12,1,0,ctPort,1))^(V$6-YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$AE$12,1,0,ctPort,1)=$B26)*(OFFSET(Active_Portfolio!$R$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)<=DATE(W$6,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE(year,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),OFFSET(Active_Portfolio!$P$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AG$12,1,0,ctPort,1))^(W$6-YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))))","v":67.196309999999997},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$AE$12,1,0,ctPort,1)=$B26)*(OFFSET(Active_Portfolio!$R$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)<=DATE(X$6,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE(year,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),OFFSET(Active_Portfolio!$P$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AG$12,1,0,ctPort,1))^(X$6-YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))))","v":237.52193583000002},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$AE$12,1,0,ctPort,1)=$B26)*(OFFSET(Active_Portfolio!$R$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)<=DATE(Y$6,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE(year,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),OFFSET(Active_Portfolio!$P$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AG$12,1,0,ctPort,1))^(Y$6-YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))))","v":244.29779627919004},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$AE$12,1,0,ctPort,1)=$B26)*(OFFSET(Active_Portfolio!$R$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)<=DATE(Z$6,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE(year,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),OFFSET(Active_Portfolio!$P$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AG$12,1,0,ctPort,1))^(Z$6-YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))))","v":1100.5008602823359},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$AE$12,1,0,ctPort,1)=$B26)*(OFFSET(Active_Portfolio!$R$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)<=DATE(AA$6,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE(year,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),OFFSET(Active_Portfolio!$P$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AG$12,1,0,ctPort,1))^(AA$6-YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))))","v":2632.9012658083593},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$AE$12,1,0,ctPort,1)=$B26)*(OFFSET(Active_Portfolio!$R$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)<=DATE(AB$6,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE(year,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),OFFSET(Active_Portfolio!$P$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AG$12,1,0,ctPort,1))^(AB$6-YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))))","v":3426.1904921476998},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$AE$12,1,0,ctPort,1)=$B26)*(OFFSET(Active_Portfolio!$R$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)<=DATE(AC$6,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE(year,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),OFFSET(Active_Portfolio!$P$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AG$12,1,0,ctPort,1))^(AC$6-YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))))","v":4154.8662717426296},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$AE$12,1,0,ctPort,1)=$B26)*(OFFSET(Active_Portfolio!$R$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)<=DATE(AD$6,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE(year,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),OFFSET(Active_Portfolio!$P$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AG$12,1,0,ctPort,1))^(AD$6-YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))))","v":4125.7822078404288},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$AE$12,1,0,ctPort,1)=$B26)*(OFFSET(Active_Portfolio!$R$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)<=DATE(AE$6,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE(year,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),OFFSET(Active_Portfolio!$P$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AG$12,1,0,ctPort,1))^(AE$6-YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))))","v":4652.4852323855457},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$AE$12,1,0,ctPort,1)=$B26)*(OFFSET(Active_Portfolio!$R$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)<=DATE(AF$6,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE(year,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),OFFSET(Active_Portfolio!$P$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AG$12,1,0,ctPort,1))^(AF$6-YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))))","v":7800.6217283478481},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$AE$12,1,0,ctPort,1)=$B26)*(OFFSET(Active_Portfolio!$R$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)<=DATE(AG$6,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE(year,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),OFFSET(Active_Portfolio!$P$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AG$12,1,0,ctPort,1))^(AG$6-YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))))","v":8063.4596162621046},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$AE$12,1,0,ctPort,1)=$B26)*(OFFSET(Active_Portfolio!$R$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)<=DATE(AH$6,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE(year,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),OFFSET(Active_Portfolio!$P$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AG$12,1,0,ctPort,1))^(AH$6-YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))))","v":8032.0389989482665},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$AE$12,1,0,ctPort,1)=$B26)*(OFFSET(Active_Portfolio!$R$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)<=DATE(AI$6,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE(year,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),OFFSET(Active_Portfolio!$P$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AG$12,1,0,ctPort,1))^(AI$6-YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))))","v":7975.8147259556281},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$AE$12,1,0,ctPort,1)=$B26)*(OFFSET(Active_Portfolio!$R$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)<=DATE(AJ$6,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE(year,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),OFFSET(Active_Portfolio!$P$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AG$12,1,0,ctPort,1))^(AJ$6-YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))))","v":7919.9840228739331},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$AE$12,1,0,ctPort,1)=$B26)*(OFFSET(Active_Portfolio!$R$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)<=DATE(AK$6,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE(year,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),OFFSET(Active_Portfolio!$P$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AG$12,1,0,ctPort,1))^(AK$6-YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))))","v":7864.5441347138249},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$AE$12,1,0,ctPort,1)=$B26)*(OFFSET(Active_Portfolio!$R$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)<=DATE(AL$6,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE(year,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),OFFSET(Active_Portfolio!$P$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AG$12,1,0,ctPort,1))^(AL$6-YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))))","v":7809.4923257708206},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$AE$12,1,0,ctPort,1)=$B26)*(OFFSET(Active_Portfolio!$R$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)<=DATE(AM$6,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE(year,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),OFFSET(Active_Portfolio!$P$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AG$12,1,0,ctPort,1))^(AM$6-YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))))","v":7754.8258794904277},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$AE$12,1,0,ctPort,1)=$B26)*(OFFSET(Active_Portfolio!$R$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)<=DATE(AN$6,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE(year,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),OFFSET(Active_Portfolio!$P$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AG$12,1,0,ctPort,1))^(AN$6-YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))))","v":7700.7406983341825},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$AE$12,1,0,ctPort,1)=$B26)*(OFFSET(Active_Portfolio!$R$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)<=DATE(AO$6,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE(year,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),OFFSET(Active_Portfolio!$P$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AG$12,1,0,ctPort,1))^(AO$6-YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))))","v":7646.8355134458534},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$AE$12,1,0,ctPort,1)=$B26)*(OFFSET(Active_Portfolio!$R$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)<=DATE(AP$6,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE(year,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),OFFSET(Active_Portfolio!$P$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AG$12,1,0,ctPort,1))^(AP$6-YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))))","v":7593.3076648517099},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$AE$12,1,0,ctPort,1)=$B26)*(OFFSET(Active_Portfolio!$R$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)<=DATE(AQ$6,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE(year,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),OFFSET(Active_Portfolio!$P$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AG$12,1,0,ctPort,1))^(AQ$6-YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))))","v":7540.1545111977648},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$AE$12,1,0,ctPort,1)=$B26)*(OFFSET(Active_Portfolio!$R$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)<=DATE(AR$6,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE(year,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),OFFSET(Active_Portfolio!$P$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AG$12,1,0,ctPort,1))^(AR$6-YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))))","v":7487.3734296193743},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$AE$12,1,0,ctPort,1)=$B26)*(OFFSET(Active_Portfolio!$R$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)<=DATE(AS$6,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE(year,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),OFFSET(Active_Portfolio!$P$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AG$12,1,0,ctPort,1))^(AS$6-YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))))","v":7434.961815612045},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$AE$12,1,0,ctPort,1)=$B26)*(OFFSET(Active_Portfolio!$R$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)<=DATE(AT$6,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE(year,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),OFFSET(Active_Portfolio!$P$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AG$12,1,0,ctPort,1))^(AT$6-YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))))","v":7405.7560829353288},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$AE$12,1,0,ctPort,1)=$B26)*(OFFSET(Active_Portfolio!$R$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)<=DATE(AU$6,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE(year,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),OFFSET(Active_Portfolio!$P$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AG$12,1,0,ctPort,1))^(AU$6-YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))))","v":7353.9157903547857},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$AE$12,1,0,ctPort,1)=$B26)*(OFFSET(Active_Portfolio!$R$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)<=DATE(AV$6,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE(year,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),OFFSET(Active_Portfolio!$P$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AG$12,1,0,ctPort,1))^(AV$6-YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))))","v":7369.634689859271},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$AE$12,1,0,ctPort,1)=$B26)*(OFFSET(Active_Portfolio!$R$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)<=DATE(AW$6,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE(year,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),OFFSET(Active_Portfolio!$P$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AG$12,1,0,ctPort,1))^(AW$6-YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))))","v":7318.0472470302711},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$AE$12,1,0,ctPort,1)=$B26)*(OFFSET(Active_Portfolio!$R$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)<=DATE(AX$6,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE(year,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),OFFSET(Active_Portfolio!$P$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AG$12,1,0,ctPort,1))^(AX$6-YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))))","v":7266.8209163010442},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$AE$12,1,0,ctPort,1)=$B26)*(OFFSET(Active_Portfolio!$R$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)<=DATE(AY$6,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE(year,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),OFFSET(Active_Portfolio!$P$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AG$12,1,0,ctPort,1))^(AY$6-YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))))","v":7215.9531698869368},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$AE$12,1,0,ctPort,1)=$B26)*(OFFSET(Active_Portfolio!$R$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)<=DATE(AZ$6,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE(year,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),OFFSET(Active_Portfolio!$P$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AG$12,1,0,ctPort,1))^(AZ$6-YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))))","v":7165.441497697735}]
[null,"Solar PV - Tracking",null,{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$AE$12,1,0,ctPort,1)=$B27)*(OFFSET(Active_Portfolio!$R$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)<=DATE(D$6,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE(year,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),OFFSET(Active_Portfolio!$P$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AG$12,1,0,ctPort,1))^(D$6-YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$AE$12,1,0,ctPort,1)=$B27)*(OFFSET(Active_Portfolio!$R$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)<=DATE(E$6,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE(year,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),OFFSET(Active_Portfolio!$P$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AG$12,1,0,ctPort,1))^(E$6-YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$AE$12,1,0,ctPort,1)=$B27)*(OFFSET(Active_Portfolio!$R$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)<=DATE(F$6,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE(year,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),OFFSET(Active_Portfolio!$P$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AG$12,1,0,ctPort,1))^(F$6-YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$AE$12,1,0,ctPort,1)=$B27)*(OFFSET(Active_Portfolio!$R$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)<=DATE(G$6,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE(year,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),OFFSET(Active_Portfolio!$P$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AG$12,1,0,ctPort,1))^(G$6-YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$AE$12,1,0,ctPort,1)=$B27)*(OFFSET(Active_Portfolio!$R$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)<=DATE(H$6,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE(year,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),OFFSET(Active_Portfolio!$P$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AG$12,1,0,ctPort,1))^(H$6-YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$AE$12,1,0,ctPort,1)=$B27)*(OFFSET(Active_Portfolio!$R$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)<=DATE(I$6,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE(year,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),OFFSET(Active_Portfolio!$P$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AG$12,1,0,ctPort,1))^(I$6-YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$AE$12,1,0,ctPort,1)=$B27)*(OFFSET(Active_Portfolio!$R$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)<=DATE(J$6,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE(year,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),OFFSET(Active_Portfolio!$P$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AG$12,1,0,ctPort,1))^(J$6-YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$AE$12,1,0,ctPort,1)=$B27)*(OFFSET(Active_Portfolio!$R$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)<=DATE(K$6,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE(year,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),OFFSET(Active_Portfolio!$P$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AG$12,1,0,ctPort,1))^(K$6-YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$AE$12,1,0,ctPort,1)=$B27)*(OFFSET(Active_Portfolio!$R$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)<=DATE(L$6,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE(year,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),OFFSET(Active_Portfolio!$P$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AG$12,1,0,ctPort,1))^(L$6-YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$AE$12,1,0,ctPort,1)=$B27)*(OFFSET(Active_Portfolio!$R$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)<=DATE(M$6,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE(year,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),OFFSET(Active_Portfolio!$P$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AG$12,1,0,ctPort,1))^(M$6-YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$AE$12,1,0,ctPort,1)=$B27)*(OFFSET(Active_Portfolio!$R$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)<=DATE(N$6,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE(year,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),OFFSET(Active_Portfolio!$P$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AG$12,1,0,ctPort,1))^(N$6-YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$AE$12,1,0,ctPort,1)=$B27)*(OFFSET(Active_Portfolio!$R$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)<=DATE(O$6,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE(year,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),OFFSET(Active_Portfolio!$P$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AG$12,1,0,ctPort,1))^(O$6-YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$AE$12,1,0,ctPort,1)=$B27)*(OFFSET(Active_Portfolio!$R$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)<=DATE(P$6,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE(year,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),OFFSET(Active_Portfolio!$P$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AG$12,1,0,ctPort,1))^(P$6-YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$AE$12,1,0,ctPort,1)=$B27)*(OFFSET(Active_Portfolio!$R$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)<=DATE(Q$6,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE(year,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),OFFSET(Active_Portfolio!$P$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AG$12,1,0,ctPort,1))^(Q$6-YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$AE$12,1,0,ctPort,1)=$B27)*(OFFSET(Active_Portfolio!$R$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)<=DATE(R$6,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE(year,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),OFFSET(Active_Portfolio!$P$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AG$12,1,0,ctPort,1))^(R$6-YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$AE$12,1,0,ctPort,1)=$B27)*(OFFSET(Active_Portfolio!$R$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)<=DATE(S$6,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE(year,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),OFFSET(Active_Portfolio!$P$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AG$12,1,0,ctPort,1))^(S$6-YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$AE$12,1,0,ctPort,1)=$B27)*(OFFSET(Active_Portfolio!$R$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)<=DATE(T$6,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE(year,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),OFFSET(Active_Portfolio!$P$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AG$12,1,0,ctPort,1))^(T$6-YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$AE$12,1,0,ctPort,1)=$B27)*(OFFSET(Active_Portfolio!$R$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)<=DATE(U$6,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE(year,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),OFFSET(Active_Portfolio!$P$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AG$12,1,0,ctPort,1))^(U$6-YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$AE$12,1,0,ctPort,1)=$B27)*(OFFSET(Active_Portfolio!$R$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)<=DATE(V$6,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE(year,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),OFFSET(Active_Portfolio!$P$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AG$12,1,0,ctPort,1))^(V$6-YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$AE$12,1,0,ctPort,1)=$B27)*(OFFSET(Active_Portfolio!$R$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)<=DATE(W$6,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE(year,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),OFFSET(Active_Portfolio!$P$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AG$12,1,0,ctPort,1))^(W$6-YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))))","v":48.003605999999998},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$AE$12,1,0,ctPort,1)=$B27)*(OFFSET(Active_Portfolio!$R$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)<=DATE(X$6,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE(year,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),OFFSET(Active_Portfolio!$P$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AG$12,1,0,ctPort,1))^(X$6-YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))))","v":93.499972397999997},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$AE$12,1,0,ctPort,1)=$B27)*(OFFSET(Active_Portfolio!$R$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)<=DATE(Y$6,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE(year,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),OFFSET(Active_Portfolio!$P$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AG$12,1,0,ctPort,1))^(Y$6-YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))))","v":597.90116059121397},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$AE$12,1,0,ctPort,1)=$B27)*(OFFSET(Active_Portfolio!$R$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)<=DATE(Z$6,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE(year,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),OFFSET(Active_Portfolio!$P$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AG$12,1,0,ctPort,1))^(Z$6-YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))))","v":1417.3943722670754},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$AE$12,1,0,ctPort,1)=$B27)*(OFFSET(Active_Portfolio!$R$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)<=DATE(AA$6,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE(year,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),OFFSET(Active_Portfolio!$P$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AG$12,1,0,ctPort,1))^(AA$6-YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))))","v":3266.7065848383068},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$AE$12,1,0,ctPort,1)=$B27)*(OFFSET(Active_Portfolio!$R$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)<=DATE(AB$6,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE(year,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),OFFSET(Active_Portfolio!$P$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AG$12,1,0,ctPort,1))^(AB$6-YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))))","v":6234.2290440801189},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$AE$12,1,0,ctPort,1)=$B27)*(OFFSET(Active_Portfolio!$R$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)<=DATE(AC$6,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE(year,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),OFFSET(Active_Portfolio!$P$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AG$12,1,0,ctPort,1))^(AC$6-YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))))","v":8236.2964248767403},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$AE$12,1,0,ctPort,1)=$B27)*(OFFSET(Active_Portfolio!$R$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)<=DATE(AD$6,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE(year,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),OFFSET(Active_Portfolio!$P$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AG$12,1,0,ctPort,1))^(AD$6-YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))))","v":8451.6307114867213},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$AE$12,1,0,ctPort,1)=$B27)*(OFFSET(Active_Portfolio!$R$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)<=DATE(AE$6,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE(year,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),OFFSET(Active_Portfolio!$P$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AG$12,1,0,ctPort,1))^(AE$6-YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))))","v":10426.301606634308},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$AE$12,1,0,ctPort,1)=$B27)*(OFFSET(Active_Portfolio!$R$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)<=DATE(AF$6,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE(year,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),OFFSET(Active_Portfolio!$P$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AG$12,1,0,ctPort,1))^(AF$6-YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))))","v":12913.151713610996},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$AE$12,1,0,ctPort,1)=$B27)*(OFFSET(Active_Portfolio!$R$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)<=DATE(AG$6,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE(year,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),OFFSET(Active_Portfolio!$P$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AG$12,1,0,ctPort,1))^(AG$6-YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))))","v":13707.48037841412},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$AE$12,1,0,ctPort,1)=$B27)*(OFFSET(Active_Portfolio!$R$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)<=DATE(AH$6,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE(year,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),OFFSET(Active_Portfolio!$P$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AG$12,1,0,ctPort,1))^(AH$6-YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))))","v":14059.291575765212},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$AE$12,1,0,ctPort,1)=$B27)*(OFFSET(Active_Portfolio!$R$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)<=DATE(AI$6,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE(year,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),OFFSET(Active_Portfolio!$P$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AG$12,1,0,ctPort,1))^(AI$6-YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))))","v":20381.958071932404},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$AE$12,1,0,ctPort,1)=$B27)*(OFFSET(Active_Portfolio!$R$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)<=DATE(AJ$6,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE(year,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),OFFSET(Active_Portfolio!$P$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AG$12,1,0,ctPort,1))^(AJ$6-YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))))","v":22816.463571684191},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$AE$12,1,0,ctPort,1)=$B27)*(OFFSET(Active_Portfolio!$R$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)<=DATE(AK$6,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE(year,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),OFFSET(Active_Portfolio!$P$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AG$12,1,0,ctPort,1))^(AK$6-YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))))","v":23847.769862191017},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$AE$12,1,0,ctPort,1)=$B27)*(OFFSET(Active_Portfolio!$R$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)<=DATE(AL$6,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE(year,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),OFFSET(Active_Portfolio!$P$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AG$12,1,0,ctPort,1))^(AL$6-YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))))","v":28335.908561668279},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$AE$12,1,0,ctPort,1)=$B27)*(OFFSET(Active_Portfolio!$R$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)<=DATE(AM$6,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE(year,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),OFFSET(Active_Portfolio!$P$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AG$12,1,0,ctPort,1))^(AM$6-YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))))","v":32078.084793363782},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$AE$12,1,0,ctPort,1)=$B27)*(OFFSET(Active_Portfolio!$R$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)<=DATE(AN$6,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE(year,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),OFFSET(Active_Portfolio!$P$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AG$12,1,0,ctPort,1))^(AN$6-YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))))","v":31853.538199810235},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$AE$12,1,0,ctPort,1)=$B27)*(OFFSET(Active_Portfolio!$R$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)<=DATE(AO$6,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE(year,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),OFFSET(Active_Portfolio!$P$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AG$12,1,0,ctPort,1))^(AO$6-YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))))","v":31630.563432411556},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$AE$12,1,0,ctPort,1)=$B27)*(OFFSET(Active_Portfolio!$R$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)<=DATE(AP$6,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE(year,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),OFFSET(Active_Portfolio!$P$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AG$12,1,0,ctPort,1))^(AP$6-YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))))","v":31490.511385479316},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$AE$12,1,0,ctPort,1)=$B27)*(OFFSET(Active_Portfolio!$R$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)<=DATE(AQ$6,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE(year,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),OFFSET(Active_Portfolio!$P$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AG$12,1,0,ctPort,1))^(AQ$6-YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))))","v":31477.743772642967},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$AE$12,1,0,ctPort,1)=$B27)*(OFFSET(Active_Portfolio!$R$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)<=DATE(AR$6,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE(year,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),OFFSET(Active_Portfolio!$P$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AG$12,1,0,ctPort,1))^(AR$6-YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))))","v":35657.547942942772},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$AE$12,1,0,ctPort,1)=$B27)*(OFFSET(Active_Portfolio!$R$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)<=DATE(AS$6,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE(year,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),OFFSET(Active_Portfolio!$P$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AG$12,1,0,ctPort,1))^(AS$6-YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))))","v":36731.251737935636},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$AE$12,1,0,ctPort,1)=$B27)*(OFFSET(Active_Portfolio!$R$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)<=DATE(AT$6,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE(year,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),OFFSET(Active_Portfolio!$P$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AG$12,1,0,ctPort,1))^(AT$6-YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))))","v":40119.115719114227},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$AE$12,1,0,ctPort,1)=$B27)*(OFFSET(Active_Portfolio!$R$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)<=DATE(AU$6,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE(year,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),OFFSET(Active_Portfolio!$P$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AG$12,1,0,ctPort,1))^(AU$6-YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))))","v":43649.522953202606},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$AE$12,1,0,ctPort,1)=$B27)*(OFFSET(Active_Portfolio!$R$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)<=DATE(AV$6,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE(year,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),OFFSET(Active_Portfolio!$P$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AG$12,1,0,ctPort,1))^(AV$6-YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))))","v":43391.979898506848},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$AE$12,1,0,ctPort,1)=$B27)*(OFFSET(Active_Portfolio!$R$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)<=DATE(AW$6,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE(year,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),OFFSET(Active_Portfolio!$P$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AG$12,1,0,ctPort,1))^(AW$6-YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))))","v":43088.236039217285},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$AE$12,1,0,ctPort,1)=$B27)*(OFFSET(Active_Portfolio!$R$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)<=DATE(AX$6,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE(year,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),OFFSET(Active_Portfolio!$P$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AG$12,1,0,ctPort,1))^(AX$6-YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))))","v":42786.618386942762},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$AE$12,1,0,ctPort,1)=$B27)*(OFFSET(Active_Portfolio!$R$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)<=DATE(AY$6,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE(year,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),OFFSET(Active_Portfolio!$P$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AG$12,1,0,ctPort,1))^(AY$6-YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))))","v":42487.112058234161},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$AE$12,1,0,ctPort,1)=$B27)*(OFFSET(Active_Portfolio!$R$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)<=DATE(AZ$6,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE(year,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),OFFSET(Active_Portfolio!$P$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AG$12,1,0,ctPort,1))^(AZ$6-YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))))","v":42189.702273826522}]
[null,"Wind - Coastal",null,{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$AE$12,1,0,ctPort,1)=$B28)*(OFFSET(Active_Portfolio!$R$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)<=DATE(D$6,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE(year,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),OFFSET(Active_Portfolio!$P$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AG$12,1,0,ctPort,1))^(D$6-YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$AE$12,1,0,ctPort,1)=$B28)*(OFFSET(Active_Portfolio!$R$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)<=DATE(E$6,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE(year,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),OFFSET(Active_Portfolio!$P$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AG$12,1,0,ctPort,1))^(E$6-YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$AE$12,1,0,ctPort,1)=$B28)*(OFFSET(Active_Portfolio!$R$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)<=DATE(F$6,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE(year,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),OFFSET(Active_Portfolio!$P$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AG$12,1,0,ctPort,1))^(F$6-YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$AE$12,1,0,ctPort,1)=$B28)*(OFFSET(Active_Portfolio!$R$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)<=DATE(G$6,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE(year,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),OFFSET(Active_Portfolio!$P$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AG$12,1,0,ctPort,1))^(G$6-YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$AE$12,1,0,ctPort,1)=$B28)*(OFFSET(Active_Portfolio!$R$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)<=DATE(H$6,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE(year,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),OFFSET(Active_Portfolio!$P$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AG$12,1,0,ctPort,1))^(H$6-YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$AE$12,1,0,ctPort,1)=$B28)*(OFFSET(Active_Portfolio!$R$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)<=DATE(I$6,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE(year,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),OFFSET(Active_Portfolio!$P$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AG$12,1,0,ctPort,1))^(I$6-YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$AE$12,1,0,ctPort,1)=$B28)*(OFFSET(Active_Portfolio!$R$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)<=DATE(J$6,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE(year,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),OFFSET(Active_Portfolio!$P$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AG$12,1,0,ctPort,1))^(J$6-YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$AE$12,1,0,ctPort,1)=$B28)*(OFFSET(Active_Portfolio!$R$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)<=DATE(K$6,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE(year,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),OFFSET(Active_Portfolio!$P$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AG$12,1,0,ctPort,1))^(K$6-YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$AE$12,1,0,ctPort,1)=$B28)*(OFFSET(Active_Portfolio!$R$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)<=DATE(L$6,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE(year,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),OFFSET(Active_Portfolio!$P$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AG$12,1,0,ctPort,1))^(L$6-YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$AE$12,1,0,ctPort,1)=$B28)*(OFFSET(Active_Portfolio!$R$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)<=DATE(M$6,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE(year,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),OFFSET(Active_Portfolio!$P$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AG$12,1,0,ctPort,1))^(M$6-YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$AE$12,1,0,ctPort,1)=$B28)*(OFFSET(Active_Portfolio!$R$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)<=DATE(N$6,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE(year,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),OFFSET(Active_Portfolio!$P$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AG$12,1,0,ctPort,1))^(N$6-YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$AE$12,1,0,ctPort,1)=$B28)*(OFFSET(Active_Portfolio!$R$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)<=DATE(O$6,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE(year,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),OFFSET(Active_Portfolio!$P$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AG$12,1,0,ctPort,1))^(O$6-YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$AE$12,1,0,ctPort,1)=$B28)*(OFFSET(Active_Portfolio!$R$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)<=DATE(P$6,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE(year,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),OFFSET(Active_Portfolio!$P$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AG$12,1,0,ctPort,1))^(P$6-YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$AE$12,1,0,ctPort,1)=$B28)*(OFFSET(Active_Portfolio!$R$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)<=DATE(Q$6,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE(year,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),OFFSET(Active_Portfolio!$P$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AG$12,1,0,ctPort,1))^(Q$6-YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$AE$12,1,0,ctPort,1)=$B28)*(OFFSET(Active_Portfolio!$R$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)<=DATE(R$6,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE(year,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),OFFSET(Active_Portfolio!$P$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AG$12,1,0,ctPort,1))^(R$6-YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$AE$12,1,0,ctPort,1)=$B28)*(OFFSET(Active_Portfolio!$R$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)<=DATE(S$6,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE(year,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),OFFSET(Active_Portfolio!$P$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AG$12,1,0,ctPort,1))^(S$6-YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$AE$12,1,0,ctPort,1)=$B28)*(OFFSET(Active_Portfolio!$R$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)<=DATE(T$6,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE(year,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),OFFSET(Active_Portfolio!$P$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AG$12,1,0,ctPort,1))^(T$6-YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$AE$12,1,0,ctPort,1)=$B28)*(OFFSET(Active_Portfolio!$R$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)<=DATE(U$6,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE(year,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),OFFSET(Active_Portfolio!$P$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AG$12,1,0,ctPort,1))^(U$6-YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$AE$12,1,0,ctPort,1)=$B28)*(OFFSET(Active_Portfolio!$R$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)<=DATE(V$6,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE(year,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),OFFSET(Active_Portfolio!$P$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AG$12,1,0,ctPort,1))^(V$6-YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$AE$12,1,0,ctPort,1)=$B28)*(OFFSET(Active_Portfolio!$R$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)<=DATE(W$6,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE(year,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),OFFSET(Active_Portfolio!$P$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AG$12,1,0,ctPort,1))^(W$6-YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$AE$12,1,0,ctPort,1)=$B28)*(OFFSET(Active_Portfolio!$R$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)<=DATE(X$6,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE(year,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),OFFSET(Active_Portfolio!$P$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AG$12,1,0,ctPort,1))^(X$6-YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))))","v":52.096800000000002},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$AE$12,1,0,ctPort,1)=$B28)*(OFFSET(Active_Portfolio!$R$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)<=DATE(Y$6,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE(year,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),OFFSET(Active_Portfolio!$P$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AG$12,1,0,ctPort,1))^(Y$6-YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))))","v":393.09680000000003},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$AE$12,1,0,ctPort,1)=$B28)*(OFFSET(Active_Portfolio!$R$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)<=DATE(Z$6,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE(year,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),OFFSET(Active_Portfolio!$P$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AG$12,1,0,ctPort,1))^(Z$6-YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))))","v":393.09680000000003},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$AE$12,1,0,ctPort,1)=$B28)*(OFFSET(Active_Portfolio!$R$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)<=DATE(AA$6,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE(year,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),OFFSET(Active_Portfolio!$P$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AG$12,1,0,ctPort,1))^(AA$6-YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))))","v":393.09680000000003},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$AE$12,1,0,ctPort,1)=$B28)*(OFFSET(Active_Portfolio!$R$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)<=DATE(AB$6,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE(year,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),OFFSET(Active_Portfolio!$P$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AG$12,1,0,ctPort,1))^(AB$6-YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))))","v":393.09680000000003},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$AE$12,1,0,ctPort,1)=$B28)*(OFFSET(Active_Portfolio!$R$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)<=DATE(AC$6,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE(year,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),OFFSET(Active_Portfolio!$P$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AG$12,1,0,ctPort,1))^(AC$6-YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))))","v":558.85519999999997},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$AE$12,1,0,ctPort,1)=$B28)*(OFFSET(Active_Portfolio!$R$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)<=DATE(AD$6,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE(year,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),OFFSET(Active_Portfolio!$P$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AG$12,1,0,ctPort,1))^(AD$6-YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))))","v":970.85519999999997},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$AE$12,1,0,ctPort,1)=$B28)*(OFFSET(Active_Portfolio!$R$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)<=DATE(AE$6,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE(year,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),OFFSET(Active_Portfolio!$P$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AG$12,1,0,ctPort,1))^(AE$6-YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))))","v":1239.8552},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$AE$12,1,0,ctPort,1)=$B28)*(OFFSET(Active_Portfolio!$R$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)<=DATE(AF$6,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE(year,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),OFFSET(Active_Portfolio!$P$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AG$12,1,0,ctPort,1))^(AF$6-YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))))","v":1270.0782001554799},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$AE$12,1,0,ctPort,1)=$B28)*(OFFSET(Active_Portfolio!$R$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)<=DATE(AG$6,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE(year,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),OFFSET(Active_Portfolio!$P$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AG$12,1,0,ctPort,1))^(AG$6-YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))))","v":1763.0142001139807},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$AE$12,1,0,ctPort,1)=$B28)*(OFFSET(Active_Portfolio!$R$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)<=DATE(AH$6,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE(year,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),OFFSET(Active_Portfolio!$P$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AG$12,1,0,ctPort,1))^(AH$6-YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))))","v":1880.7292001654207},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$AE$12,1,0,ctPort,1)=$B28)*(OFFSET(Active_Portfolio!$R$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)<=DATE(AI$6,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE(year,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),OFFSET(Active_Portfolio!$P$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AG$12,1,0,ctPort,1))^(AI$6-YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))))","v":2116.7200103912824},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$AE$12,1,0,ctPort,1)=$B28)*(OFFSET(Active_Portfolio!$R$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)<=DATE(AJ$6,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE(year,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),OFFSET(Active_Portfolio!$P$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AG$12,1,0,ctPort,1))^(AJ$6-YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))))","v":2162.1730104172389},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$AE$12,1,0,ctPort,1)=$B28)*(OFFSET(Active_Portfolio!$R$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)<=DATE(AK$6,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE(year,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),OFFSET(Active_Portfolio!$P$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AG$12,1,0,ctPort,1))^(AK$6-YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))))","v":3538.5355743697437},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$AE$12,1,0,ctPort,1)=$B28)*(OFFSET(Active_Portfolio!$R$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)<=DATE(AL$6,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE(year,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),OFFSET(Active_Portfolio!$P$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AG$12,1,0,ctPort,1))^(AL$6-YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))))","v":3538.5355743697437},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$AE$12,1,0,ctPort,1)=$B28)*(OFFSET(Active_Portfolio!$R$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)<=DATE(AM$6,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE(year,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),OFFSET(Active_Portfolio!$P$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AG$12,1,0,ctPort,1))^(AM$6-YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))))","v":4798.247829482696},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$AE$12,1,0,ctPort,1)=$B28)*(OFFSET(Active_Portfolio!$R$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)<=DATE(AN$6,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE(year,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),OFFSET(Active_Portfolio!$P$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AG$12,1,0,ctPort,1))^(AN$6-YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))))","v":4798.247829482696},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$AE$12,1,0,ctPort,1)=$B28)*(OFFSET(Active_Portfolio!$R$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)<=DATE(AO$6,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE(year,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),OFFSET(Active_Portfolio!$P$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AG$12,1,0,ctPort,1))^(AO$6-YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))))","v":4798.247829482696},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$AE$12,1,0,ctPort,1)=$B28)*(OFFSET(Active_Portfolio!$R$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)<=DATE(AP$6,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE(year,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),OFFSET(Active_Portfolio!$P$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AG$12,1,0,ctPort,1))^(AP$6-YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))))","v":4798.247829482696},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$AE$12,1,0,ctPort,1)=$B28)*(OFFSET(Active_Portfolio!$R$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)<=DATE(AQ$6,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE(year,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),OFFSET(Active_Portfolio!$P$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AG$12,1,0,ctPort,1))^(AQ$6-YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))))","v":4798.247829482696},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$AE$12,1,0,ctPort,1)=$B28)*(OFFSET(Active_Portfolio!$R$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)<=DATE(AR$6,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE(year,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),OFFSET(Active_Portfolio!$P$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AG$12,1,0,ctPort,1))^(AR$6-YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))))","v":4798.247829482696},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$AE$12,1,0,ctPort,1)=$B28)*(OFFSET(Active_Portfolio!$R$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)<=DATE(AS$6,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE(year,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),OFFSET(Active_Portfolio!$P$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AG$12,1,0,ctPort,1))^(AS$6-YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))))","v":8033.0682467875549},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$AE$12,1,0,ctPort,1)=$B28)*(OFFSET(Active_Portfolio!$R$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)<=DATE(AT$6,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE(year,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),OFFSET(Active_Portfolio!$P$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AG$12,1,0,ctPort,1))^(AT$6-YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))))","v":8398.9194538673146},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$AE$12,1,0,ctPort,1)=$B28)*(OFFSET(Active_Portfolio!$R$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)<=DATE(AU$6,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE(year,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),OFFSET(Active_Portfolio!$P$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AG$12,1,0,ctPort,1))^(AU$6-YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))))","v":8825.2876389773155},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$AE$12,1,0,ctPort,1)=$B28)*(OFFSET(Active_Portfolio!$R$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)<=DATE(AV$6,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE(year,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),OFFSET(Active_Portfolio!$P$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AG$12,1,0,ctPort,1))^(AV$6-YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))))","v":8825.2876389773155},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$AE$12,1,0,ctPort,1)=$B28)*(OFFSET(Active_Portfolio!$R$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)<=DATE(AW$6,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE(year,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),OFFSET(Active_Portfolio!$P$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AG$12,1,0,ctPort,1))^(AW$6-YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))))","v":8825.2876389773155},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$AE$12,1,0,ctPort,1)=$B28)*(OFFSET(Active_Portfolio!$R$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)<=DATE(AX$6,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE(year,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),OFFSET(Active_Portfolio!$P$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AG$12,1,0,ctPort,1))^(AX$6-YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))))","v":8825.2876389773155},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$AE$12,1,0,ctPort,1)=$B28)*(OFFSET(Active_Portfolio!$R$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)<=DATE(AY$6,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE(year,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),OFFSET(Active_Portfolio!$P$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AG$12,1,0,ctPort,1))^(AY$6-YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))))","v":8825.2876389773155},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$AE$12,1,0,ctPort,1)=$B28)*(OFFSET(Active_Portfolio!$R$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)<=DATE(AZ$6,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE(year,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),OFFSET(Active_Portfolio!$P$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AG$12,1,0,ctPort,1))^(AZ$6-YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))))","v":8825.2876389773155}]
[null,"Wind - Inland",null,{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$AE$12,1,0,ctPort,1)=$B29)*(OFFSET(Active_Portfolio!$R$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)<=DATE(D$6,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE(year,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),OFFSET(Active_Portfolio!$P$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AG$12,1,0,ctPort,1))^(D$6-YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$AE$12,1,0,ctPort,1)=$B29)*(OFFSET(Active_Portfolio!$R$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)<=DATE(E$6,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE(year,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),OFFSET(Active_Portfolio!$P$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AG$12,1,0,ctPort,1))^(E$6-YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$AE$12,1,0,ctPort,1)=$B29)*(OFFSET(Active_Portfolio!$R$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)<=DATE(F$6,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE(year,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),OFFSET(Active_Portfolio!$P$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AG$12,1,0,ctPort,1))^(F$6-YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$AE$12,1,0,ctPort,1)=$B29)*(OFFSET(Active_Portfolio!$R$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)<=DATE(G$6,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE(year,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),OFFSET(Active_Portfolio!$P$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AG$12,1,0,ctPort,1))^(G$6-YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$AE$12,1,0,ctPort,1)=$B29)*(OFFSET(Active_Portfolio!$R$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)<=DATE(H$6,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE(year,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),OFFSET(Active_Portfolio!$P$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AG$12,1,0,ctPort,1))^(H$6-YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$AE$12,1,0,ctPort,1)=$B29)*(OFFSET(Active_Portfolio!$R$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)<=DATE(I$6,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE(year,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),OFFSET(Active_Portfolio!$P$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AG$12,1,0,ctPort,1))^(I$6-YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$AE$12,1,0,ctPort,1)=$B29)*(OFFSET(Active_Portfolio!$R$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)<=DATE(J$6,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE(year,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),OFFSET(Active_Portfolio!$P$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AG$12,1,0,ctPort,1))^(J$6-YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$AE$12,1,0,ctPort,1)=$B29)*(OFFSET(Active_Portfolio!$R$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)<=DATE(K$6,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE(year,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),OFFSET(Active_Portfolio!$P$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AG$12,1,0,ctPort,1))^(K$6-YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$AE$12,1,0,ctPort,1)=$B29)*(OFFSET(Active_Portfolio!$R$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)<=DATE(L$6,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE(year,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),OFFSET(Active_Portfolio!$P$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AG$12,1,0,ctPort,1))^(L$6-YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$AE$12,1,0,ctPort,1)=$B29)*(OFFSET(Active_Portfolio!$R$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)<=DATE(M$6,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE(year,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),OFFSET(Active_Portfolio!$P$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AG$12,1,0,ctPort,1))^(M$6-YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$AE$12,1,0,ctPort,1)=$B29)*(OFFSET(Active_Portfolio!$R$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)<=DATE(N$6,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE(year,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),OFFSET(Active_Portfolio!$P$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AG$12,1,0,ctPort,1))^(N$6-YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$AE$12,1,0,ctPort,1)=$B29)*(OFFSET(Active_Portfolio!$R$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)<=DATE(O$6,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE(year,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),OFFSET(Active_Portfolio!$P$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AG$12,1,0,ctPort,1))^(O$6-YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$AE$12,1,0,ctPort,1)=$B29)*(OFFSET(Active_Portfolio!$R$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)<=DATE(P$6,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE(year,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),OFFSET(Active_Portfolio!$P$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AG$12,1,0,ctPort,1))^(P$6-YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$AE$12,1,0,ctPort,1)=$B29)*(OFFSET(Active_Portfolio!$R$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)<=DATE(Q$6,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE(year,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),OFFSET(Active_Portfolio!$P$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AG$12,1,0,ctPort,1))^(Q$6-YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$AE$12,1,0,ctPort,1)=$B29)*(OFFSET(Active_Portfolio!$R$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)<=DATE(R$6,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE(year,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),OFFSET(Active_Portfolio!$P$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AG$12,1,0,ctPort,1))^(R$6-YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$AE$12,1,0,ctPort,1)=$B29)*(OFFSET(Active_Portfolio!$R$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)<=DATE(S$6,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE(year,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),OFFSET(Active_Portfolio!$P$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AG$12,1,0,ctPort,1))^(S$6-YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$AE$12,1,0,ctPort,1)=$B29)*(OFFSET(Active_Portfolio!$R$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)<=DATE(T$6,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE(year,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),OFFSET(Active_Portfolio!$P$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AG$12,1,0,ctPort,1))^(T$6-YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$AE$12,1,0,ctPort,1)=$B29)*(OFFSET(Active_Portfolio!$R$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)<=DATE(U$6,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE(year,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),OFFSET(Active_Portfolio!$P$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AG$12,1,0,ctPort,1))^(U$6-YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$AE$12,1,0,ctPort,1)=$B29)*(OFFSET(Active_Portfolio!$R$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)<=DATE(V$6,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE(year,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),OFFSET(Active_Portfolio!$P$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AG$12,1,0,ctPort,1))^(V$6-YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$AE$12,1,0,ctPort,1)=$B29)*(OFFSET(Active_Portfolio!$R$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)<=DATE(W$6,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE(year,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),OFFSET(Active_Portfolio!$P$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AG$12,1,0,ctPort,1))^(W$6-YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))))","v":69.36999999999999},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$AE$12,1,0,ctPort,1)=$B29)*(OFFSET(Active_Portfolio!$R$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)<=DATE(X$6,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE(year,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),OFFSET(Active_Portfolio!$P$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AG$12,1,0,ctPort,1))^(X$6-YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))))","v":69.36999999999999},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$AE$12,1,0,ctPort,1)=$B29)*(OFFSET(Active_Portfolio!$R$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)<=DATE(Y$6,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE(year,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),OFFSET(Active_Portfolio!$P$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AG$12,1,0,ctPort,1))^(Y$6-YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))))","v":1639.9120137999998},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$AE$12,1,0,ctPort,1)=$B29)*(OFFSET(Active_Portfolio!$R$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)<=DATE(Z$6,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE(year,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),OFFSET(Active_Portfolio!$P$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AG$12,1,0,ctPort,1))^(Z$6-YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))))","v":3030.8592482999998},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$AE$12,1,0,ctPort,1)=$B29)*(OFFSET(Active_Portfolio!$R$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)<=DATE(AA$6,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE(year,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),OFFSET(Active_Portfolio!$P$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AG$12,1,0,ctPort,1))^(AA$6-YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))))","v":3049.1492482999997},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$AE$12,1,0,ctPort,1)=$B29)*(OFFSET(Active_Portfolio!$R$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)<=DATE(AB$6,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE(year,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),OFFSET(Active_Portfolio!$P$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AG$12,1,0,ctPort,1))^(AB$6-YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))))","v":7218.1547162999996},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$AE$12,1,0,ctPort,1)=$B29)*(OFFSET(Active_Portfolio!$R$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)<=DATE(AC$6,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE(year,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),OFFSET(Active_Portfolio!$P$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AG$12,1,0,ctPort,1))^(AC$6-YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))))","v":7310.4339163000004},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$AE$12,1,0,ctPort,1)=$B29)*(OFFSET(Active_Portfolio!$R$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)<=DATE(AD$6,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE(year,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),OFFSET(Active_Portfolio!$P$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AG$12,1,0,ctPort,1))^(AD$6-YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))))","v":7729.8081413},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$AE$12,1,0,ctPort,1)=$B29)*(OFFSET(Active_Portfolio!$R$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)<=DATE(AE$6,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE(year,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),OFFSET(Active_Portfolio!$P$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AG$12,1,0,ctPort,1))^(AE$6-YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))))","v":8209.8561412999989},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$AE$12,1,0,ctPort,1)=$B29)*(OFFSET(Active_Portfolio!$R$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)<=DATE(AF$6,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE(year,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),OFFSET(Active_Portfolio!$P$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AG$12,1,0,ctPort,1))^(AF$6-YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))))","v":8500.022445153696},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$AE$12,1,0,ctPort,1)=$B29)*(OFFSET(Active_Portfolio!$R$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)<=DATE(AG$6,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE(year,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),OFFSET(Active_Portfolio!$P$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AG$12,1,0,ctPort,1))^(AG$6-YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))))","v":8922.5724453016537},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$AE$12,1,0,ctPort,1)=$B29)*(OFFSET(Active_Portfolio!$R$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)<=DATE(AH$6,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE(year,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),OFFSET(Active_Portfolio!$P$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AG$12,1,0,ctPort,1))^(AH$6-YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))))","v":10867.394398933107},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$AE$12,1,0,ctPort,1)=$B29)*(OFFSET(Active_Portfolio!$R$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)<=DATE(AI$6,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE(year,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),OFFSET(Active_Portfolio!$P$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AG$12,1,0,ctPort,1))^(AI$6-YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))))","v":12189.595337247913},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$AE$12,1,0,ctPort,1)=$B29)*(OFFSET(Active_Portfolio!$R$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)<=DATE(AJ$6,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE(year,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),OFFSET(Active_Portfolio!$P$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AG$12,1,0,ctPort,1))^(AJ$6-YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))))","v":12486.651287271541},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$AE$12,1,0,ctPort,1)=$B29)*(OFFSET(Active_Portfolio!$R$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)<=DATE(AK$6,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE(year,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),OFFSET(Active_Portfolio!$P$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AG$12,1,0,ctPort,1))^(AK$6-YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))))","v":12996.205555158867},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$AE$12,1,0,ctPort,1)=$B29)*(OFFSET(Active_Portfolio!$R$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)<=DATE(AL$6,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE(year,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),OFFSET(Active_Portfolio!$P$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AG$12,1,0,ctPort,1))^(AL$6-YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))))","v":13250.595555125585},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$AE$12,1,0,ctPort,1)=$B29)*(OFFSET(Active_Portfolio!$R$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)<=DATE(AM$6,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE(year,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),OFFSET(Active_Portfolio!$P$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AG$12,1,0,ctPort,1))^(AM$6-YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))))","v":13710.568154888779},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$AE$12,1,0,ctPort,1)=$B29)*(OFFSET(Active_Portfolio!$R$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)<=DATE(AN$6,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE(year,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),OFFSET(Active_Portfolio!$P$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AG$12,1,0,ctPort,1))^(AN$6-YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))))","v":13857.126940973487},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$AE$12,1,0,ctPort,1)=$B29)*(OFFSET(Active_Portfolio!$R$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)<=DATE(AO$6,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE(year,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),OFFSET(Active_Portfolio!$P$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AG$12,1,0,ctPort,1))^(AO$6-YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))))","v":14128.03465683487},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$AE$12,1,0,ctPort,1)=$B29)*(OFFSET(Active_Portfolio!$R$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)<=DATE(AP$6,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE(year,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),OFFSET(Active_Portfolio!$P$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AG$12,1,0,ctPort,1))^(AP$6-YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))))","v":14330.53347962827},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$AE$12,1,0,ctPort,1)=$B29)*(OFFSET(Active_Portfolio!$R$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)<=DATE(AQ$6,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE(year,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),OFFSET(Active_Portfolio!$P$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AG$12,1,0,ctPort,1))^(AQ$6-YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))))","v":14828.901879860552},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$AE$12,1,0,ctPort,1)=$B29)*(OFFSET(Active_Portfolio!$R$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)<=DATE(AR$6,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE(year,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),OFFSET(Active_Portfolio!$P$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AG$12,1,0,ctPort,1))^(AR$6-YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))))","v":14855.901879853353},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$AE$12,1,0,ctPort,1)=$B29)*(OFFSET(Active_Portfolio!$R$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)<=DATE(AS$6,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE(year,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),OFFSET(Active_Portfolio!$P$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AG$12,1,0,ctPort,1))^(AS$6-YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))))","v":16730.748070627749},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$AE$12,1,0,ctPort,1)=$B29)*(OFFSET(Active_Portfolio!$R$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)<=DATE(AT$6,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE(year,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),OFFSET(Active_Portfolio!$P$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AG$12,1,0,ctPort,1))^(AT$6-YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))))","v":18131.839211381943},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$AE$12,1,0,ctPort,1)=$B29)*(OFFSET(Active_Portfolio!$R$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)<=DATE(AU$6,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE(year,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),OFFSET(Active_Portfolio!$P$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AG$12,1,0,ctPort,1))^(AU$6-YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))))","v":18671.528413737327},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$AE$12,1,0,ctPort,1)=$B29)*(OFFSET(Active_Portfolio!$R$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)<=DATE(AV$6,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE(year,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),OFFSET(Active_Portfolio!$P$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AG$12,1,0,ctPort,1))^(AV$6-YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))))","v":18740.898413746181},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$AE$12,1,0,ctPort,1)=$B29)*(OFFSET(Active_Portfolio!$R$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)<=DATE(AW$6,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE(year,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),OFFSET(Active_Portfolio!$P$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AG$12,1,0,ctPort,1))^(AW$6-YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))))","v":18740.898413746181},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$AE$12,1,0,ctPort,1)=$B29)*(OFFSET(Active_Portfolio!$R$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)<=DATE(AX$6,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE(year,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),OFFSET(Active_Portfolio!$P$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AG$12,1,0,ctPort,1))^(AX$6-YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))))","v":18740.898413746181},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$AE$12,1,0,ctPort,1)=$B29)*(OFFSET(Active_Portfolio!$R$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)<=DATE(AY$6,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE(year,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),OFFSET(Active_Portfolio!$P$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AG$12,1,0,ctPort,1))^(AY$6-YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))))","v":18740.898413746181},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$AE$12,1,0,ctPort,1)=$B29)*(OFFSET(Active_Portfolio!$R$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)<=DATE(AZ$6,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE(year,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),OFFSET(Active_Portfolio!$P$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AG$12,1,0,ctPort,1))^(AZ$6-YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))))","v":18740.898413746181}]
[null,"Wind - NW",null,{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$AE$12,1,0,ctPort,1)=$B30)*(OFFSET(Active_Portfolio!$R$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)<=DATE(D$6,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE(year,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),OFFSET(Active_Portfolio!$P$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AG$12,1,0,ctPort,1))^(D$6-YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$AE$12,1,0,ctPort,1)=$B30)*(OFFSET(Active_Portfolio!$R$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)<=DATE(E$6,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE(year,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),OFFSET(Active_Portfolio!$P$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AG$12,1,0,ctPort,1))^(E$6-YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$AE$12,1,0,ctPort,1)=$B30)*(OFFSET(Active_Portfolio!$R$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)<=DATE(F$6,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE(year,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),OFFSET(Active_Portfolio!$P$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AG$12,1,0,ctPort,1))^(F$6-YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$AE$12,1,0,ctPort,1)=$B30)*(OFFSET(Active_Portfolio!$R$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)<=DATE(G$6,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE(year,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),OFFSET(Active_Portfolio!$P$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AG$12,1,0,ctPort,1))^(G$6-YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$AE$12,1,0,ctPort,1)=$B30)*(OFFSET(Active_Portfolio!$R$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)<=DATE(H$6,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE(year,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),OFFSET(Active_Portfolio!$P$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AG$12,1,0,ctPort,1))^(H$6-YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$AE$12,1,0,ctPort,1)=$B30)*(OFFSET(Active_Portfolio!$R$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)<=DATE(I$6,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE(year,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),OFFSET(Active_Portfolio!$P$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AG$12,1,0,ctPort,1))^(I$6-YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$AE$12,1,0,ctPort,1)=$B30)*(OFFSET(Active_Portfolio!$R$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)<=DATE(J$6,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE(year,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),OFFSET(Active_Portfolio!$P$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AG$12,1,0,ctPort,1))^(J$6-YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$AE$12,1,0,ctPort,1)=$B30)*(OFFSET(Active_Portfolio!$R$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)<=DATE(K$6,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE(year,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),OFFSET(Active_Portfolio!$P$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AG$12,1,0,ctPort,1))^(K$6-YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$AE$12,1,0,ctPort,1)=$B30)*(OFFSET(Active_Portfolio!$R$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)<=DATE(L$6,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE(year,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),OFFSET(Active_Portfolio!$P$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AG$12,1,0,ctPort,1))^(L$6-YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$AE$12,1,0,ctPort,1)=$B30)*(OFFSET(Active_Portfolio!$R$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)<=DATE(M$6,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE(year,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),OFFSET(Active_Portfolio!$P$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AG$12,1,0,ctPort,1))^(M$6-YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$AE$12,1,0,ctPort,1)=$B30)*(OFFSET(Active_Portfolio!$R$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)<=DATE(N$6,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE(year,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),OFFSET(Active_Portfolio!$P$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AG$12,1,0,ctPort,1))^(N$6-YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$AE$12,1,0,ctPort,1)=$B30)*(OFFSET(Active_Portfolio!$R$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)<=DATE(O$6,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE(year,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),OFFSET(Active_Portfolio!$P$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AG$12,1,0,ctPort,1))^(O$6-YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$AE$12,1,0,ctPort,1)=$B30)*(OFFSET(Active_Portfolio!$R$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)<=DATE(P$6,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE(year,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),OFFSET(Active_Portfolio!$P$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AG$12,1,0,ctPort,1))^(P$6-YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$AE$12,1,0,ctPort,1)=$B30)*(OFFSET(Active_Portfolio!$R$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)<=DATE(Q$6,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE(year,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),OFFSET(Active_Portfolio!$P$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AG$12,1,0,ctPort,1))^(Q$6-YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$AE$12,1,0,ctPort,1)=$B30)*(OFFSET(Active_Portfolio!$R$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)<=DATE(R$6,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE(year,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),OFFSET(Active_Portfolio!$P$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AG$12,1,0,ctPort,1))^(R$6-YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$AE$12,1,0,ctPort,1)=$B30)*(OFFSET(Active_Portfolio!$R$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)<=DATE(S$6,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE(year,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),OFFSET(Active_Portfolio!$P$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AG$12,1,0,ctPort,1))^(S$6-YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$AE$12,1,0,ctPort,1)=$B30)*(OFFSET(Active_Portfolio!$R$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)<=DATE(T$6,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE(year,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),OFFSET(Active_Portfolio!$P$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AG$12,1,0,ctPort,1))^(T$6-YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$AE$12,1,0,ctPort,1)=$B30)*(OFFSET(Active_Portfolio!$R$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)<=DATE(U$6,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE(year,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),OFFSET(Active_Portfolio!$P$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AG$12,1,0,ctPort,1))^(U$6-YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$AE$12,1,0,ctPort,1)=$B30)*(OFFSET(Active_Portfolio!$R$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)<=DATE(V$6,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE(year,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),OFFSET(Active_Portfolio!$P$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AG$12,1,0,ctPort,1))^(V$6-YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$AE$12,1,0,ctPort,1)=$B30)*(OFFSET(Active_Portfolio!$R$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)<=DATE(W$6,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE(year,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),OFFSET(Active_Portfolio!$P$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AG$12,1,0,ctPort,1))^(W$6-YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$AE$12,1,0,ctPort,1)=$B30)*(OFFSET(Active_Portfolio!$R$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)<=DATE(X$6,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE(year,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),OFFSET(Active_Portfolio!$P$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AG$12,1,0,ctPort,1))^(X$6-YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$AE$12,1,0,ctPort,1)=$B30)*(OFFSET(Active_Portfolio!$R$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)<=DATE(Y$6,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE(year,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),OFFSET(Active_Portfolio!$P$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AG$12,1,0,ctPort,1))^(Y$6-YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$AE$12,1,0,ctPort,1)=$B30)*(OFFSET(Active_Portfolio!$R$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)<=DATE(Z$6,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE(year,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),OFFSET(Active_Portfolio!$P$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AG$12,1,0,ctPort,1))^(Z$6-YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$AE$12,1,0,ctPort,1)=$B30)*(OFFSET(Active_Portfolio!$R$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)<=DATE(AA$6,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE(year,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),OFFSET(Active_Portfolio!$P$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AG$12,1,0,ctPort,1))^(AA$6-YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$AE$12,1,0,ctPort,1)=$B30)*(OFFSET(Active_Portfolio!$R$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)<=DATE(AB$6,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE(year,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),OFFSET(Active_Portfolio!$P$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AG$12,1,0,ctPort,1))^(AB$6-YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$AE$12,1,0,ctPort,1)=$B30)*(OFFSET(Active_Portfolio!$R$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)<=DATE(AC$6,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE(year,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),OFFSET(Active_Portfolio!$P$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AG$12,1,0,ctPort,1))^(AC$6-YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$AE$12,1,0,ctPort,1)=$B30)*(OFFSET(Active_Portfolio!$R$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)<=DATE(AD$6,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE(year,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),OFFSET(Active_Portfolio!$P$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AG$12,1,0,ctPort,1))^(AD$6-YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$AE$12,1,0,ctPort,1)=$B30)*(OFFSET(Active_Portfolio!$R$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)<=DATE(AE$6,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE(year,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),OFFSET(Active_Portfolio!$P$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AG$12,1,0,ctPort,1))^(AE$6-YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$AE$12,1,0,ctPort,1)=$B30)*(OFFSET(Active_Portfolio!$R$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)<=DATE(AF$6,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE(year,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),OFFSET(Active_Portfolio!$P$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AG$12,1,0,ctPort,1))^(AF$6-YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$AE$12,1,0,ctPort,1)=$B30)*(OFFSET(Active_Portfolio!$R$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)<=DATE(AG$6,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE(year,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),OFFSET(Active_Portfolio!$P$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AG$12,1,0,ctPort,1))^(AG$6-YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$AE$12,1,0,ctPort,1)=$B30)*(OFFSET(Active_Portfolio!$R$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)<=DATE(AH$6,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE(year,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),OFFSET(Active_Portfolio!$P$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AG$12,1,0,ctPort,1))^(AH$6-YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$AE$12,1,0,ctPort,1)=$B30)*(OFFSET(Active_Portfolio!$R$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)<=DATE(AI$6,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE(year,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),OFFSET(Active_Portfolio!$P$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AG$12,1,0,ctPort,1))^(AI$6-YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$AE$12,1,0,ctPort,1)=$B30)*(OFFSET(Active_Portfolio!$R$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)<=DATE(AJ$6,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE(year,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),OFFSET(Active_Portfolio!$P$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AG$12,1,0,ctPort,1))^(AJ$6-YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$AE$12,1,0,ctPort,1)=$B30)*(OFFSET(Active_Portfolio!$R$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)<=DATE(AK$6,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE(year,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),OFFSET(Active_Portfolio!$P$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AG$12,1,0,ctPort,1))^(AK$6-YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$AE$12,1,0,ctPort,1)=$B30)*(OFFSET(Active_Portfolio!$R$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)<=DATE(AL$6,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE(year,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),OFFSET(Active_Portfolio!$P$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AG$12,1,0,ctPort,1))^(AL$6-YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$AE$12,1,0,ctPort,1)=$B30)*(OFFSET(Active_Portfolio!$R$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)<=DATE(AM$6,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE(year,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),OFFSET(Active_Portfolio!$P$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AG$12,1,0,ctPort,1))^(AM$6-YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$AE$12,1,0,ctPort,1)=$B30)*(OFFSET(Active_Portfolio!$R$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)<=DATE(AN$6,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE(year,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),OFFSET(Active_Portfolio!$P$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AG$12,1,0,ctPort,1))^(AN$6-YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$AE$12,1,0,ctPort,1)=$B30)*(OFFSET(Active_Portfolio!$R$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)<=DATE(AO$6,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE(year,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),OFFSET(Active_Portfolio!$P$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AG$12,1,0,ctPort,1))^(AO$6-YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$AE$12,1,0,ctPort,1)=$B30)*(OFFSET(Active_Portfolio!$R$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)<=DATE(AP$6,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE(year,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),OFFSET(Active_Portfolio!$P$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AG$12,1,0,ctPort,1))^(AP$6-YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$AE$12,1,0,ctPort,1)=$B30)*(OFFSET(Active_Portfolio!$R$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)<=DATE(AQ$6,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE(year,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),OFFSET(Active_Portfolio!$P$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AG$12,1,0,ctPort,1))^(AQ$6-YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$AE$12,1,0,ctPort,1)=$B30)*(OFFSET(Active_Portfolio!$R$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)<=DATE(AR$6,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE(year,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),OFFSET(Active_Portfolio!$P$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AG$12,1,0,ctPort,1))^(AR$6-YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$AE$12,1,0,ctPort,1)=$B30)*(OFFSET(Active_Portfolio!$R$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)<=DATE(AS$6,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE(year,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),OFFSET(Active_Portfolio!$P$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AG$12,1,0,ctPort,1))^(AS$6-YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$AE$12,1,0,ctPort,1)=$B30)*(OFFSET(Active_Portfolio!$R$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)<=DATE(AT$6,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE(year,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),OFFSET(Active_Portfolio!$P$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AG$12,1,0,ctPort,1))^(AT$6-YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$AE$12,1,0,ctPort,1)=$B30)*(OFFSET(Active_Portfolio!$R$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)<=DATE(AU$6,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE(year,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),OFFSET(Active_Portfolio!$P$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AG$12,1,0,ctPort,1))^(AU$6-YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$AE$12,1,0,ctPort,1)=$B30)*(OFFSET(Active_Portfolio!$R$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)<=DATE(AV$6,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE(year,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),OFFSET(Active_Portfolio!$P$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AG$12,1,0,ctPort,1))^(AV$6-YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$AE$12,1,0,ctPort,1)=$B30)*(OFFSET(Active_Portfolio!$R$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)<=DATE(AW$6,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE(year,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),OFFSET(Active_Portfolio!$P$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AG$12,1,0,ctPort,1))^(AW$6-YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$AE$12,1,0,ctPort,1)=$B30)*(OFFSET(Active_Portfolio!$R$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)<=DATE(AX$6,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE(year,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),OFFSET(Active_Portfolio!$P$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AG$12,1,0,ctPort,1))^(AX$6-YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$AE$12,1,0,ctPort,1)=$B30)*(OFFSET(Active_Portfolio!$R$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)<=DATE(AY$6,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE(year,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),OFFSET(Active_Portfolio!$P$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AG$12,1,0,ctPort,1))^(AY$6-YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$AE$12,1,0,ctPort,1)=$B30)*(OFFSET(Active_Portfolio!$R$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)<=DATE(AZ$6,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE(year,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),OFFSET(Active_Portfolio!$P$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AG$12,1,0,ctPort,1))^(AZ$6-YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))))","v":0}]
[null,"Wind - RM",null,{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$AE$12,1,0,ctPort,1)=$B31)*(OFFSET(Active_Portfolio!$R$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)<=DATE(D$6,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE(year,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),OFFSET(Active_Portfolio!$P$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AG$12,1,0,ctPort,1))^(D$6-YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$AE$12,1,0,ctPort,1)=$B31)*(OFFSET(Active_Portfolio!$R$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)<=DATE(E$6,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE(year,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),OFFSET(Active_Portfolio!$P$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AG$12,1,0,ctPort,1))^(E$6-YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$AE$12,1,0,ctPort,1)=$B31)*(OFFSET(Active_Portfolio!$R$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)<=DATE(F$6,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE(year,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),OFFSET(Active_Portfolio!$P$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AG$12,1,0,ctPort,1))^(F$6-YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$AE$12,1,0,ctPort,1)=$B31)*(OFFSET(Active_Portfolio!$R$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)<=DATE(G$6,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE(year,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),OFFSET(Active_Portfolio!$P$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AG$12,1,0,ctPort,1))^(G$6-YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$AE$12,1,0,ctPort,1)=$B31)*(OFFSET(Active_Portfolio!$R$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)<=DATE(H$6,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE(year,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),OFFSET(Active_Portfolio!$P$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AG$12,1,0,ctPort,1))^(H$6-YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$AE$12,1,0,ctPort,1)=$B31)*(OFFSET(Active_Portfolio!$R$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)<=DATE(I$6,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE(year,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),OFFSET(Active_Portfolio!$P$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AG$12,1,0,ctPort,1))^(I$6-YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$AE$12,1,0,ctPort,1)=$B31)*(OFFSET(Active_Portfolio!$R$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)<=DATE(J$6,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE(year,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),OFFSET(Active_Portfolio!$P$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AG$12,1,0,ctPort,1))^(J$6-YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$AE$12,1,0,ctPort,1)=$B31)*(OFFSET(Active_Portfolio!$R$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)<=DATE(K$6,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE(year,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),OFFSET(Active_Portfolio!$P$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AG$12,1,0,ctPort,1))^(K$6-YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$AE$12,1,0,ctPort,1)=$B31)*(OFFSET(Active_Portfolio!$R$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)<=DATE(L$6,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE(year,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),OFFSET(Active_Portfolio!$P$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AG$12,1,0,ctPort,1))^(L$6-YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$AE$12,1,0,ctPort,1)=$B31)*(OFFSET(Active_Portfolio!$R$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)<=DATE(M$6,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE(year,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),OFFSET(Active_Portfolio!$P$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AG$12,1,0,ctPort,1))^(M$6-YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$AE$12,1,0,ctPort,1)=$B31)*(OFFSET(Active_Portfolio!$R$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)<=DATE(N$6,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE(year,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),OFFSET(Active_Portfolio!$P$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AG$12,1,0,ctPort,1))^(N$6-YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$AE$12,1,0,ctPort,1)=$B31)*(OFFSET(Active_Portfolio!$R$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)<=DATE(O$6,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE(year,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),OFFSET(Active_Portfolio!$P$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AG$12,1,0,ctPort,1))^(O$6-YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$AE$12,1,0,ctPort,1)=$B31)*(OFFSET(Active_Portfolio!$R$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)<=DATE(P$6,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE(year,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),OFFSET(Active_Portfolio!$P$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AG$12,1,0,ctPort,1))^(P$6-YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$AE$12,1,0,ctPort,1)=$B31)*(OFFSET(Active_Portfolio!$R$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)<=DATE(Q$6,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE(year,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),OFFSET(Active_Portfolio!$P$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AG$12,1,0,ctPort,1))^(Q$6-YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$AE$12,1,0,ctPort,1)=$B31)*(OFFSET(Active_Portfolio!$R$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)<=DATE(R$6,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE(year,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),OFFSET(Active_Portfolio!$P$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AG$12,1,0,ctPort,1))^(R$6-YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$AE$12,1,0,ctPort,1)=$B31)*(OFFSET(Active_Portfolio!$R$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)<=DATE(S$6,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE(year,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),OFFSET(Active_Portfolio!$P$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AG$12,1,0,ctPort,1))^(S$6-YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$AE$12,1,0,ctPort,1)=$B31)*(OFFSET(Active_Portfolio!$R$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)<=DATE(T$6,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE(year,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),OFFSET(Active_Portfolio!$P$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AG$12,1,0,ctPort,1))^(T$6-YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$AE$12,1,0,ctPort,1)=$B31)*(OFFSET(Active_Portfolio!$R$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)<=DATE(U$6,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE(year,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),OFFSET(Active_Portfolio!$P$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AG$12,1,0,ctPort,1))^(U$6-YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$AE$12,1,0,ctPort,1)=$B31)*(OFFSET(Active_Portfolio!$R$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)<=DATE(V$6,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE(year,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),OFFSET(Active_Portfolio!$P$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AG$12,1,0,ctPort,1))^(V$6-YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$AE$12,1,0,ctPort,1)=$B31)*(OFFSET(Active_Portfolio!$R$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)<=DATE(W$6,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE(year,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),OFFSET(Active_Portfolio!$P$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AG$12,1,0,ctPort,1))^(W$6-YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$AE$12,1,0,ctPort,1)=$B31)*(OFFSET(Active_Portfolio!$R$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)<=DATE(X$6,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE(year,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),OFFSET(Active_Portfolio!$P$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AG$12,1,0,ctPort,1))^(X$6-YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$AE$12,1,0,ctPort,1)=$B31)*(OFFSET(Active_Portfolio!$R$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)<=DATE(Y$6,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE(year,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),OFFSET(Active_Portfolio!$P$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AG$12,1,0,ctPort,1))^(Y$6-YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$AE$12,1,0,ctPort,1)=$B31)*(OFFSET(Active_Portfolio!$R$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)<=DATE(Z$6,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE(year,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),OFFSET(Active_Portfolio!$P$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AG$12,1,0,ctPort,1))^(Z$6-YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$AE$12,1,0,ctPort,1)=$B31)*(OFFSET(Active_Portfolio!$R$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)<=DATE(AA$6,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE(year,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),OFFSET(Active_Portfolio!$P$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AG$12,1,0,ctPort,1))^(AA$6-YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$AE$12,1,0,ctPort,1)=$B31)*(OFFSET(Active_Portfolio!$R$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)<=DATE(AB$6,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE(year,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),OFFSET(Active_Portfolio!$P$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AG$12,1,0,ctPort,1))^(AB$6-YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$AE$12,1,0,ctPort,1)=$B31)*(OFFSET(Active_Portfolio!$R$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)<=DATE(AC$6,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE(year,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),OFFSET(Active_Portfolio!$P$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AG$12,1,0,ctPort,1))^(AC$6-YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$AE$12,1,0,ctPort,1)=$B31)*(OFFSET(Active_Portfolio!$R$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)<=DATE(AD$6,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE(year,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),OFFSET(Active_Portfolio!$P$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AG$12,1,0,ctPort,1))^(AD$6-YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$AE$12,1,0,ctPort,1)=$B31)*(OFFSET(Active_Portfolio!$R$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)<=DATE(AE$6,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE(year,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),OFFSET(Active_Portfolio!$P$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AG$12,1,0,ctPort,1))^(AE$6-YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$AE$12,1,0,ctPort,1)=$B31)*(OFFSET(Active_Portfolio!$R$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)<=DATE(AF$6,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE(year,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),OFFSET(Active_Portfolio!$P$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AG$12,1,0,ctPort,1))^(AF$6-YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$AE$12,1,0,ctPort,1)=$B31)*(OFFSET(Active_Portfolio!$R$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)<=DATE(AG$6,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE(year,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),OFFSET(Active_Portfolio!$P$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AG$12,1,0,ctPort,1))^(AG$6-YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$AE$12,1,0,ctPort,1)=$B31)*(OFFSET(Active_Portfolio!$R$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)<=DATE(AH$6,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE(year,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),OFFSET(Active_Portfolio!$P$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AG$12,1,0,ctPort,1))^(AH$6-YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$AE$12,1,0,ctPort,1)=$B31)*(OFFSET(Active_Portfolio!$R$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)<=DATE(AI$6,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE(year,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),OFFSET(Active_Portfolio!$P$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AG$12,1,0,ctPort,1))^(AI$6-YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$AE$12,1,0,ctPort,1)=$B31)*(OFFSET(Active_Portfolio!$R$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)<=DATE(AJ$6,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE(year,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),OFFSET(Active_Portfolio!$P$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AG$12,1,0,ctPort,1))^(AJ$6-YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$AE$12,1,0,ctPort,1)=$B31)*(OFFSET(Active_Portfolio!$R$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)<=DATE(AK$6,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE(year,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),OFFSET(Active_Portfolio!$P$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AG$12,1,0,ctPort,1))^(AK$6-YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$AE$12,1,0,ctPort,1)=$B31)*(OFFSET(Active_Portfolio!$R$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)<=DATE(AL$6,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE(year,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),OFFSET(Active_Portfolio!$P$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AG$12,1,0,ctPort,1))^(AL$6-YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$AE$12,1,0,ctPort,1)=$B31)*(OFFSET(Active_Portfolio!$R$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)<=DATE(AM$6,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE(year,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),OFFSET(Active_Portfolio!$P$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AG$12,1,0,ctPort,1))^(AM$6-YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$AE$12,1,0,ctPort,1)=$B31)*(OFFSET(Active_Portfolio!$R$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)<=DATE(AN$6,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE(year,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),OFFSET(Active_Portfolio!$P$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AG$12,1,0,ctPort,1))^(AN$6-YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$AE$12,1,0,ctPort,1)=$B31)*(OFFSET(Active_Portfolio!$R$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)<=DATE(AO$6,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE(year,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),OFFSET(Active_Portfolio!$P$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AG$12,1,0,ctPort,1))^(AO$6-YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$AE$12,1,0,ctPort,1)=$B31)*(OFFSET(Active_Portfolio!$R$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)<=DATE(AP$6,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE(year,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),OFFSET(Active_Portfolio!$P$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AG$12,1,0,ctPort,1))^(AP$6-YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$AE$12,1,0,ctPort,1)=$B31)*(OFFSET(Active_Portfolio!$R$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)<=DATE(AQ$6,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE(year,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),OFFSET(Active_Portfolio!$P$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AG$12,1,0,ctPort,1))^(AQ$6-YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$AE$12,1,0,ctPort,1)=$B31)*(OFFSET(Active_Portfolio!$R$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)<=DATE(AR$6,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE(year,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),OFFSET(Active_Portfolio!$P$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AG$12,1,0,ctPort,1))^(AR$6-YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$AE$12,1,0,ctPort,1)=$B31)*(OFFSET(Active_Portfolio!$R$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)<=DATE(AS$6,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE(year,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),OFFSET(Active_Portfolio!$P$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AG$12,1,0,ctPort,1))^(AS$6-YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$AE$12,1,0,ctPort,1)=$B31)*(OFFSET(Active_Portfolio!$R$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)<=DATE(AT$6,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE(year,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),OFFSET(Active_Portfolio!$P$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AG$12,1,0,ctPort,1))^(AT$6-YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$AE$12,1,0,ctPort,1)=$B31)*(OFFSET(Active_Portfolio!$R$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)<=DATE(AU$6,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE(year,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),OFFSET(Active_Portfolio!$P$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AG$12,1,0,ctPort,1))^(AU$6-YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$AE$12,1,0,ctPort,1)=$B31)*(OFFSET(Active_Portfolio!$R$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)<=DATE(AV$6,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE(year,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),OFFSET(Active_Portfolio!$P$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AG$12,1,0,ctPort,1))^(AV$6-YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$AE$12,1,0,ctPort,1)=$B31)*(OFFSET(Active_Portfolio!$R$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)<=DATE(AW$6,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE(year,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),OFFSET(Active_Portfolio!$P$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AG$12,1,0,ctPort,1))^(AW$6-YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$AE$12,1,0,ctPort,1)=$B31)*(OFFSET(Active_Portfolio!$R$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)<=DATE(AX$6,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE(year,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),OFFSET(Active_Portfolio!$P$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AG$12,1,0,ctPort,1))^(AX$6-YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$AE$12,1,0,ctPort,1)=$B31)*(OFFSET(Active_Portfolio!$R$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)<=DATE(AY$6,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE(year,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),OFFSET(Active_Portfolio!$P$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AG$12,1,0,ctPort,1))^(AY$6-YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$AE$12,1,0,ctPort,1)=$B31)*(OFFSET(Active_Portfolio!$R$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)<=DATE(AZ$6,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE(year,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),OFFSET(Active_Portfolio!$P$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AG$12,1,0,ctPort,1))^(AZ$6-YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))))","v":0}]
[]
[null,"Baseload",null,{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$AE$12,1,0,ctPort,1)=$B35)*(OFFSET(Active_Portfolio!$R$12,1,0,ctPort,1)=0)*(OFFSET(Active_Portfolio!$S$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE(D$6,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE(D$6,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),(1-OFFSET(Active_Portfolio!$Y$12,1,0,ctPort,1)),(1-OFFSET(Active_Portfolio!$AG$12,1,0,ctPort,1))^(D$6-YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))))","v":3706.2855696100014},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$AE$12,1,0,ctPort,1)=$B35)*(OFFSET(Active_Portfolio!$R$12,1,0,ctPort,1)=0)*(OFFSET(Active_Portfolio!$S$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE(E$6,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE(E$6,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),(1-OFFSET(Active_Portfolio!$Y$12,1,0,ctPort,1)),(1-OFFSET(Active_Portfolio!$AG$12,1,0,ctPort,1))^(E$6-YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))))","v":3770.8020696100016},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$AE$12,1,0,ctPort,1)=$B35)*(OFFSET(Active_Portfolio!$R$12,1,0,ctPort,1)=0)*(OFFSET(Active_Portfolio!$S$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE(F$6,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE(F$6,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),(1-OFFSET(Active_Portfolio!$Y$12,1,0,ctPort,1)),(1-OFFSET(Active_Portfolio!$AG$12,1,0,ctPort,1))^(F$6-YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))))","v":3795.1060696100017},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$AE$12,1,0,ctPort,1)=$B35)*(OFFSET(Active_Portfolio!$R$12,1,0,ctPort,1)=0)*(OFFSET(Active_Portfolio!$S$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE(G$6,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE(G$6,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),(1-OFFSET(Active_Portfolio!$Y$12,1,0,ctPort,1)),(1-OFFSET(Active_Portfolio!$AG$12,1,0,ctPort,1))^(G$6-YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))))","v":3795.1060696100017},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$AE$12,1,0,ctPort,1)=$B35)*(OFFSET(Active_Portfolio!$R$12,1,0,ctPort,1)=0)*(OFFSET(Active_Portfolio!$S$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE(H$6,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE(H$6,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),(1-OFFSET(Active_Portfolio!$Y$12,1,0,ctPort,1)),(1-OFFSET(Active_Portfolio!$AG$12,1,0,ctPort,1))^(H$6-YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))))","v":3795.1060697171688},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$AE$12,1,0,ctPort,1)=$B35)*(OFFSET(Active_Portfolio!$R$12,1,0,ctPort,1)=0)*(OFFSET(Active_Portfolio!$S$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE(I$6,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE(I$6,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),(1-OFFSET(Active_Portfolio!$Y$12,1,0,ctPort,1)),(1-OFFSET(Active_Portfolio!$AG$12,1,0,ctPort,1))^(I$6-YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))))","v":2890.5460697150183},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$AE$12,1,0,ctPort,1)=$B35)*(OFFSET(Active_Portfolio!$R$12,1,0,ctPort,1)=0)*(OFFSET(Active_Portfolio!$S$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE(J$6,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE(J$6,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),(1-OFFSET(Active_Portfolio!$Y$12,1,0,ctPort,1)),(1-OFFSET(Active_Portfolio!$AG$12,1,0,ctPort,1))^(J$6-YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))))","v":2826.0660699477057},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$AE$12,1,0,ctPort,1)=$B35)*(OFFSET(Active_Portfolio!$R$12,1,0,ctPort,1)=0)*(OFFSET(Active_Portfolio!$S$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE(K$6,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE(K$6,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),(1-OFFSET(Active_Portfolio!$Y$12,1,0,ctPort,1)),(1-OFFSET(Active_Portfolio!$AG$12,1,0,ctPort,1))^(K$6-YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))))","v":2517.0860699477057},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$AE$12,1,0,ctPort,1)=$B35)*(OFFSET(Active_Portfolio!$R$12,1,0,ctPort,1)=0)*(OFFSET(Active_Portfolio!$S$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE(L$6,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE(L$6,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),(1-OFFSET(Active_Portfolio!$Y$12,1,0,ctPort,1)),(1-OFFSET(Active_Portfolio!$AG$12,1,0,ctPort,1))^(L$6-YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))))","v":2194.5060699541059},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$AE$12,1,0,ctPort,1)=$B35)*(OFFSET(Active_Portfolio!$R$12,1,0,ctPort,1)=0)*(OFFSET(Active_Portfolio!$S$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE(M$6,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE(M$6,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),(1-OFFSET(Active_Portfolio!$Y$12,1,0,ctPort,1)),(1-OFFSET(Active_Portfolio!$AG$12,1,0,ctPort,1))^(M$6-YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))))","v":1762.2824016541058},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$AE$12,1,0,ctPort,1)=$B35)*(OFFSET(Active_Portfolio!$R$12,1,0,ctPort,1)=0)*(OFFSET(Active_Portfolio!$S$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE(N$6,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE(N$6,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),(1-OFFSET(Active_Portfolio!$Y$12,1,0,ctPort,1)),(1-OFFSET(Active_Portfolio!$AG$12,1,0,ctPort,1))^(N$6-YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))))","v":1762.2824016541058},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$AE$12,1,0,ctPort,1)=$B35)*(OFFSET(Active_Portfolio!$R$12,1,0,ctPort,1)=0)*(OFFSET(Active_Portfolio!$S$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE(O$6,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE(O$6,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),(1-OFFSET(Active_Portfolio!$Y$12,1,0,ctPort,1)),(1-OFFSET(Active_Portfolio!$AG$12,1,0,ctPort,1))^(O$6-YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))))","v":1762.2824016541058},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$AE$12,1,0,ctPort,1)=$B35)*(OFFSET(Active_Portfolio!$R$12,1,0,ctPort,1)=0)*(OFFSET(Active_Portfolio!$S$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE(P$6,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE(P$6,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),(1-OFFSET(Active_Portfolio!$Y$12,1,0,ctPort,1)),(1-OFFSET(Active_Portfolio!$AG$12,1,0,ctPort,1))^(P$6-YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))))","v":1762.282401709266},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$AE$12,1,0,ctPort,1)=$B35)*(OFFSET(Active_Portfolio!$R$12,1,0,ctPort,1)=0)*(OFFSET(Active_Portfolio!$S$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE(Q$6,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE(Q$6,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),(1-OFFSET(Active_Portfolio!$Y$12,1,0,ctPort,1)),(1-OFFSET(Active_Portfolio!$AG$12,1,0,ctPort,1))^(Q$6-YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))))","v":1762.282401709266},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$AE$12,1,0,ctPort,1)=$B35)*(OFFSET(Active_Portfolio!$R$12,1,0,ctPort,1)=0)*(OFFSET(Active_Portfolio!$S$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE(R$6,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE(R$6,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),(1-OFFSET(Active_Portfolio!$Y$12,1,0,ctPort,1)),(1-OFFSET(Active_Portfolio!$AG$12,1,0,ctPort,1))^(R$6-YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))))","v":1762.282401709266},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$AE$12,1,0,ctPort,1)=$B35)*(OFFSET(Active_Portfolio!$R$12,1,0,ctPort,1)=0)*(OFFSET(Active_Portfolio!$S$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE(S$6,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE(S$6,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),(1-OFFSET(Active_Portfolio!$Y$12,1,0,ctPort,1)),(1-OFFSET(Active_Portfolio!$AG$12,1,0,ctPort,1))^(S$6-YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))))","v":1500.7015621092662},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$AE$12,1,0,ctPort,1)=$B35)*(OFFSET(Active_Portfolio!$R$12,1,0,ctPort,1)=0)*(OFFSET(Active_Portfolio!$S$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE(T$6,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE(T$6,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),(1-OFFSET(Active_Portfolio!$Y$12,1,0,ctPort,1)),(1-OFFSET(Active_Portfolio!$AG$12,1,0,ctPort,1))^(T$6-YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))))","v":1500.7015621092662},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$AE$12,1,0,ctPort,1)=$B35)*(OFFSET(Active_Portfolio!$R$12,1,0,ctPort,1)=0)*(OFFSET(Active_Portfolio!$S$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE(U$6,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE(U$6,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),(1-OFFSET(Active_Portfolio!$Y$12,1,0,ctPort,1)),(1-OFFSET(Active_Portfolio!$AG$12,1,0,ctPort,1))^(U$6-YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))))","v":1500.7015621092662},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$AE$12,1,0,ctPort,1)=$B35)*(OFFSET(Active_Portfolio!$R$12,1,0,ctPort,1)=0)*(OFFSET(Active_Portfolio!$S$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE(V$6,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE(V$6,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),(1-OFFSET(Active_Portfolio!$Y$12,1,0,ctPort,1)),(1-OFFSET(Active_Portfolio!$AG$12,1,0,ctPort,1))^(V$6-YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))))","v":1500.7015621092662},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$AE$12,1,0,ctPort,1)=$B35)*(OFFSET(Active_Portfolio!$R$12,1,0,ctPort,1)=0)*(OFFSET(Active_Portfolio!$S$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE(W$6,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE(W$6,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),(1-OFFSET(Active_Portfolio!$Y$12,1,0,ctPort,1)),(1-OFFSET(Active_Portfolio!$AG$12,1,0,ctPort,1))^(W$6-YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))))","v":1503.4888121076517},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$AE$12,1,0,ctPort,1)=$B35)*(OFFSET(Active_Portfolio!$R$12,1,0,ctPort,1)=0)*(OFFSET(Active_Portfolio!$S$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE(X$6,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE(X$6,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),(1-OFFSET(Active_Portfolio!$Y$12,1,0,ctPort,1)),(1-OFFSET(Active_Portfolio!$AG$12,1,0,ctPort,1))^(X$6-YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))))","v":1408.4846313976516},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$AE$12,1,0,ctPort,1)=$B35)*(OFFSET(Active_Portfolio!$R$12,1,0,ctPort,1)=0)*(OFFSET(Active_Portfolio!$S$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE(Y$6,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE(Y$6,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),(1-OFFSET(Active_Portfolio!$Y$12,1,0,ctPort,1)),(1-OFFSET(Active_Portfolio!$AG$12,1,0,ctPort,1))^(Y$6-YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))))","v":1408.4846313976516},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$AE$12,1,0,ctPort,1)=$B35)*(OFFSET(Active_Portfolio!$R$12,1,0,ctPort,1)=0)*(OFFSET(Active_Portfolio!$S$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE(Z$6,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE(Z$6,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),(1-OFFSET(Active_Portfolio!$Y$12,1,0,ctPort,1)),(1-OFFSET(Active_Portfolio!$AG$12,1,0,ctPort,1))^(Z$6-YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))))","v":1351.9085803976516},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$AE$12,1,0,ctPort,1)=$B35)*(OFFSET(Active_Portfolio!$R$12,1,0,ctPort,1)=0)*(OFFSET(Active_Portfolio!$S$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE(AA$6,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE(AA$6,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),(1-OFFSET(Active_Portfolio!$Y$12,1,0,ctPort,1)),(1-OFFSET(Active_Portfolio!$AG$12,1,0,ctPort,1))^(AA$6-YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))))","v":1351.9085803976516},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$AE$12,1,0,ctPort,1)=$B35)*(OFFSET(Active_Portfolio!$R$12,1,0,ctPort,1)=0)*(OFFSET(Active_Portfolio!$S$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE(AB$6,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE(AB$6,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),(1-OFFSET(Active_Portfolio!$Y$12,1,0,ctPort,1)),(1-OFFSET(Active_Portfolio!$AG$12,1,0,ctPort,1))^(AB$6-YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))))","v":993.73566362048359},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$AE$12,1,0,ctPort,1)=$B35)*(OFFSET(Active_Portfolio!$R$12,1,0,ctPort,1)=0)*(OFFSET(Active_Portfolio!$S$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE(AC$6,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE(AC$6,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),(1-OFFSET(Active_Portfolio!$Y$12,1,0,ctPort,1)),(1-OFFSET(Active_Portfolio!$AG$12,1,0,ctPort,1))^(AC$6-YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))))","v":875.41658362263365},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$AE$12,1,0,ctPort,1)=$B35)*(OFFSET(Active_Portfolio!$R$12,1,0,ctPort,1)=0)*(OFFSET(Active_Portfolio!$S$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE(AD$6,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE(AD$6,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),(1-OFFSET(Active_Portfolio!$Y$12,1,0,ctPort,1)),(1-OFFSET(Active_Portfolio!$AG$12,1,0,ctPort,1))^(AD$6-YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))))","v":463.81225005994565},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$AE$12,1,0,ctPort,1)=$B35)*(OFFSET(Active_Portfolio!$R$12,1,0,ctPort,1)=0)*(OFFSET(Active_Portfolio!$S$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE(AE$6,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE(AE$6,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),(1-OFFSET(Active_Portfolio!$Y$12,1,0,ctPort,1)),(1-OFFSET(Active_Portfolio!$AG$12,1,0,ctPort,1))^(AE$6-YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))))","v":463.81225005994565},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$AE$12,1,0,ctPort,1)=$B35)*(OFFSET(Active_Portfolio!$R$12,1,0,ctPort,1)=0)*(OFFSET(Active_Portfolio!$S$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE(AF$6,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE(AF$6,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),(1-OFFSET(Active_Portfolio!$Y$12,1,0,ctPort,1)),(1-OFFSET(Active_Portfolio!$AG$12,1,0,ctPort,1))^(AF$6-YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))))","v":297.79325005354565},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$AE$12,1,0,ctPort,1)=$B35)*(OFFSET(Active_Portfolio!$R$12,1,0,ctPort,1)=0)*(OFFSET(Active_Portfolio!$S$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE(AG$6,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE(AG$6,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),(1-OFFSET(Active_Portfolio!$Y$12,1,0,ctPort,1)),(1-OFFSET(Active_Portfolio!$AG$12,1,0,ctPort,1))^(AG$6-YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))))","v":297.79325005354565},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$AE$12,1,0,ctPort,1)=$B35)*(OFFSET(Active_Portfolio!$R$12,1,0,ctPort,1)=0)*(OFFSET(Active_Portfolio!$S$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE(AH$6,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE(AH$6,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),(1-OFFSET(Active_Portfolio!$Y$12,1,0,ctPort,1)),(1-OFFSET(Active_Portfolio!$AG$12,1,0,ctPort,1))^(AH$6-YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))))","v":297.79325005354565},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$AE$12,1,0,ctPort,1)=$B35)*(OFFSET(Active_Portfolio!$R$12,1,0,ctPort,1)=0)*(OFFSET(Active_Portfolio!$S$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE(AI$6,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE(AI$6,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),(1-OFFSET(Active_Portfolio!$Y$12,1,0,ctPort,1)),(1-OFFSET(Active_Portfolio!$AG$12,1,0,ctPort,1))^(AI$6-YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))))","v":297.79325005354565},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$AE$12,1,0,ctPort,1)=$B35)*(OFFSET(Active_Portfolio!$R$12,1,0,ctPort,1)=0)*(OFFSET(Active_Portfolio!$S$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE(AJ$6,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE(AJ$6,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),(1-OFFSET(Active_Portfolio!$Y$12,1,0,ctPort,1)),(1-OFFSET(Active_Portfolio!$AG$12,1,0,ctPort,1))^(AJ$6-YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))))","v":10.3967499983856},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$AE$12,1,0,ctPort,1)=$B35)*(OFFSET(Active_Portfolio!$R$12,1,0,ctPort,1)=0)*(OFFSET(Active_Portfolio!$S$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE(AK$6,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE(AK$6,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),(1-OFFSET(Active_Portfolio!$Y$12,1,0,ctPort,1)),(1-OFFSET(Active_Portfolio!$AG$12,1,0,ctPort,1))^(AK$6-YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))))","v":10.3967499983856},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$AE$12,1,0,ctPort,1)=$B35)*(OFFSET(Active_Portfolio!$R$12,1,0,ctPort,1)=0)*(OFFSET(Active_Portfolio!$S$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE(AL$6,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE(AL$6,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),(1-OFFSET(Active_Portfolio!$Y$12,1,0,ctPort,1)),(1-OFFSET(Active_Portfolio!$AG$12,1,0,ctPort,1))^(AL$6-YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))))","v":10.3967499983856},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$AE$12,1,0,ctPort,1)=$B35)*(OFFSET(Active_Portfolio!$R$12,1,0,ctPort,1)=0)*(OFFSET(Active_Portfolio!$S$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE(AM$6,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE(AM$6,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),(1-OFFSET(Active_Portfolio!$Y$12,1,0,ctPort,1)),(1-OFFSET(Active_Portfolio!$AG$12,1,0,ctPort,1))^(AM$6-YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))))","v":10.3967499983856},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$AE$12,1,0,ctPort,1)=$B35)*(OFFSET(Active_Portfolio!$R$12,1,0,ctPort,1)=0)*(OFFSET(Active_Portfolio!$S$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE(AN$6,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE(AN$6,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),(1-OFFSET(Active_Portfolio!$Y$12,1,0,ctPort,1)),(1-OFFSET(Active_Portfolio!$AG$12,1,0,ctPort,1))^(AN$6-YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))))","v":10.3967499983856},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$AE$12,1,0,ctPort,1)=$B35)*(OFFSET(Active_Portfolio!$R$12,1,0,ctPort,1)=0)*(OFFSET(Active_Portfolio!$S$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE(AO$6,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE(AO$6,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),(1-OFFSET(Active_Portfolio!$Y$12,1,0,ctPort,1)),(1-OFFSET(Active_Portfolio!$AG$12,1,0,ctPort,1))^(AO$6-YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))))","v":10.3967499983856},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$AE$12,1,0,ctPort,1)=$B35)*(OFFSET(Active_Portfolio!$R$12,1,0,ctPort,1)=0)*(OFFSET(Active_Portfolio!$S$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE(AP$6,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE(AP$6,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),(1-OFFSET(Active_Portfolio!$Y$12,1,0,ctPort,1)),(1-OFFSET(Active_Portfolio!$AG$12,1,0,ctPort,1))^(AP$6-YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))))","v":10.3967499983856},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$AE$12,1,0,ctPort,1)=$B35)*(OFFSET(Active_Portfolio!$R$12,1,0,ctPort,1)=0)*(OFFSET(Active_Portfolio!$S$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE(AQ$6,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE(AQ$6,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),(1-OFFSET(Active_Portfolio!$Y$12,1,0,ctPort,1)),(1-OFFSET(Active_Portfolio!$AG$12,1,0,ctPort,1))^(AQ$6-YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))))","v":7.6094999999999997},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$AE$12,1,0,ctPort,1)=$B35)*(OFFSET(Active_Portfolio!$R$12,1,0,ctPort,1)=0)*(OFFSET(Active_Portfolio!$S$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE(AR$6,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE(AR$6,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),(1-OFFSET(Active_Portfolio!$Y$12,1,0,ctPort,1)),(1-OFFSET(Active_Portfolio!$AG$12,1,0,ctPort,1))^(AR$6-YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))))","v":7.6094999999999997},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$AE$12,1,0,ctPort,1)=$B35)*(OFFSET(Active_Portfolio!$R$12,1,0,ctPort,1)=0)*(OFFSET(Active_Portfolio!$S$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE(AS$6,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE(AS$6,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),(1-OFFSET(Active_Portfolio!$Y$12,1,0,ctPort,1)),(1-OFFSET(Active_Portfolio!$AG$12,1,0,ctPort,1))^(AS$6-YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))))","v":7.6094999999999997},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$AE$12,1,0,ctPort,1)=$B35)*(OFFSET(Active_Portfolio!$R$12,1,0,ctPort,1)=0)*(OFFSET(Active_Portfolio!$S$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE(AT$6,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE(AT$6,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),(1-OFFSET(Active_Portfolio!$Y$12,1,0,ctPort,1)),(1-OFFSET(Active_Portfolio!$AG$12,1,0,ctPort,1))^(AT$6-YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))))","v":7.6094999999999997},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$AE$12,1,0,ctPort,1)=$B35)*(OFFSET(Active_Portfolio!$R$12,1,0,ctPort,1)=0)*(OFFSET(Active_Portfolio!$S$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE(AU$6,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE(AU$6,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),(1-OFFSET(Active_Portfolio!$Y$12,1,0,ctPort,1)),(1-OFFSET(Active_Portfolio!$AG$12,1,0,ctPort,1))^(AU$6-YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))))","v":7.6094999999999997},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$AE$12,1,0,ctPort,1)=$B35)*(OFFSET(Active_Portfolio!$R$12,1,0,ctPort,1)=0)*(OFFSET(Active_Portfolio!$S$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE(AV$6,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE(AV$6,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),(1-OFFSET(Active_Portfolio!$Y$12,1,0,ctPort,1)),(1-OFFSET(Active_Portfolio!$AG$12,1,0,ctPort,1))^(AV$6-YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))))","v":7.6094999999999997},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$AE$12,1,0,ctPort,1)=$B35)*(OFFSET(Active_Portfolio!$R$12,1,0,ctPort,1)=0)*(OFFSET(Active_Portfolio!$S$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE(AW$6,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE(AW$6,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),(1-OFFSET(Active_Portfolio!$Y$12,1,0,ctPort,1)),(1-OFFSET(Active_Portfolio!$AG$12,1,0,ctPort,1))^(AW$6-YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))))","v":7.6094999999999997},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$AE$12,1,0,ctPort,1)=$B35)*(OFFSET(Active_Portfolio!$R$12,1,0,ctPort,1)=0)*(OFFSET(Active_Portfolio!$S$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE(AX$6,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE(AX$6,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),(1-OFFSET(Active_Portfolio!$Y$12,1,0,ctPort,1)),(1-OFFSET(Active_Portfolio!$AG$12,1,0,ctPort,1))^(AX$6-YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))))","v":7.6094999999999997},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$AE$12,1,0,ctPort,1)=$B35)*(OFFSET(Active_Portfolio!$R$12,1,0,ctPort,1)=0)*(OFFSET(Active_Portfolio!$S$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE(AY$6,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE(AY$6,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),(1-OFFSET(Active_Portfolio!$Y$12,1,0,ctPort,1)),(1-OFFSET(Active_Portfolio!$AG$12,1,0,ctPort,1))^(AY$6-YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))))","v":7.6094999999999997},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$AE$12,1,0,ctPort,1)=$B35)*(OFFSET(Active_Portfolio!$R$12,1,0,ctPort,1)=0)*(OFFSET(Active_Portfolio!$S$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE(AZ$6,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE(AZ$6,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),(1-OFFSET(Active_Portfolio!$Y$12,1,0,ctPort,1)),(1-OFFSET(Active_Portfolio!$AG$12,1,0,ctPort,1))^(AZ$6-YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))))","v":7.6094999999999997}]
[null,"Solar PV - Dist",null,{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$AE$12,1,0,ctPort,1)=$B38)*(OFFSET(Active_Portfolio!$R$12,1,0,ctPort,1)=0)*(OFFSET(Active_Portfolio!$S$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE(D$6,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE(D$6,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),(1-OFFSET(Active_Portfolio!$Y$12,1,0,ctPort,1)),(1-OFFSET(Active_Portfolio!$AG$12,1,0,ctPort,1))^(D$6-YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$AE$12,1,0,ctPort,1)=$B38)*(OFFSET(Active_Portfolio!$R$12,1,0,ctPort,1)=0)*(OFFSET(Active_Portfolio!$S$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE(E$6,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE(E$6,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),(1-OFFSET(Active_Portfolio!$Y$12,1,0,ctPort,1)),(1-OFFSET(Active_Portfolio!$AG$12,1,0,ctPort,1))^(E$6-YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$AE$12,1,0,ctPort,1)=$B38)*(OFFSET(Active_Portfolio!$R$12,1,0,ctPort,1)=0)*(OFFSET(Active_Portfolio!$S$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE(F$6,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE(F$6,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),(1-OFFSET(Active_Portfolio!$Y$12,1,0,ctPort,1)),(1-OFFSET(Active_Portfolio!$AG$12,1,0,ctPort,1))^(F$6-YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$AE$12,1,0,ctPort,1)=$B38)*(OFFSET(Active_Portfolio!$R$12,1,0,ctPort,1)=0)*(OFFSET(Active_Portfolio!$S$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE(G$6,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE(G$6,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),(1-OFFSET(Active_Portfolio!$Y$12,1,0,ctPort,1)),(1-OFFSET(Active_Portfolio!$AG$12,1,0,ctPort,1))^(G$6-YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$AE$12,1,0,ctPort,1)=$B38)*(OFFSET(Active_Portfolio!$R$12,1,0,ctPort,1)=0)*(OFFSET(Active_Portfolio!$S$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE(H$6,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE(H$6,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),(1-OFFSET(Active_Portfolio!$Y$12,1,0,ctPort,1)),(1-OFFSET(Active_Portfolio!$AG$12,1,0,ctPort,1))^(H$6-YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$AE$12,1,0,ctPort,1)=$B38)*(OFFSET(Active_Portfolio!$R$12,1,0,ctPort,1)=0)*(OFFSET(Active_Portfolio!$S$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE(I$6,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE(I$6,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),(1-OFFSET(Active_Portfolio!$Y$12,1,0,ctPort,1)),(1-OFFSET(Active_Portfolio!$AG$12,1,0,ctPort,1))^(I$6-YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$AE$12,1,0,ctPort,1)=$B38)*(OFFSET(Active_Portfolio!$R$12,1,0,ctPort,1)=0)*(OFFSET(Active_Portfolio!$S$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE(J$6,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE(J$6,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),(1-OFFSET(Active_Portfolio!$Y$12,1,0,ctPort,1)),(1-OFFSET(Active_Portfolio!$AG$12,1,0,ctPort,1))^(J$6-YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$AE$12,1,0,ctPort,1)=$B38)*(OFFSET(Active_Portfolio!$R$12,1,0,ctPort,1)=0)*(OFFSET(Active_Portfolio!$S$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE(K$6,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE(K$6,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),(1-OFFSET(Active_Portfolio!$Y$12,1,0,ctPort,1)),(1-OFFSET(Active_Portfolio!$AG$12,1,0,ctPort,1))^(K$6-YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$AE$12,1,0,ctPort,1)=$B38)*(OFFSET(Active_Portfolio!$R$12,1,0,ctPort,1)=0)*(OFFSET(Active_Portfolio!$S$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE(L$6,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE(L$6,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),(1-OFFSET(Active_Portfolio!$Y$12,1,0,ctPort,1)),(1-OFFSET(Active_Portfolio!$AG$12,1,0,ctPort,1))^(L$6-YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$AE$12,1,0,ctPort,1)=$B38)*(OFFSET(Active_Portfolio!$R$12,1,0,ctPort,1)=0)*(OFFSET(Active_Portfolio!$S$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE(M$6,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE(M$6,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),(1-OFFSET(Active_Portfolio!$Y$12,1,0,ctPort,1)),(1-OFFSET(Active_Portfolio!$AG$12,1,0,ctPort,1))^(M$6-YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$AE$12,1,0,ctPort,1)=$B38)*(OFFSET(Active_Portfolio!$R$12,1,0,ctPort,1)=0)*(OFFSET(Active_Portfolio!$S$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE(N$6,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE(N$6,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),(1-OFFSET(Active_Portfolio!$Y$12,1,0,ctPort,1)),(1-OFFSET(Active_Portfolio!$AG$12,1,0,ctPort,1))^(N$6-YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$AE$12,1,0,ctPort,1)=$B38)*(OFFSET(Active_Portfolio!$R$12,1,0,ctPort,1)=0)*(OFFSET(Active_Portfolio!$S$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE(O$6,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE(O$6,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),(1-OFFSET(Active_Portfolio!$Y$12,1,0,ctPort,1)),(1-OFFSET(Active_Portfolio!$AG$12,1,0,ctPort,1))^(O$6-YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$AE$12,1,0,ctPort,1)=$B38)*(OFFSET(Active_Portfolio!$R$12,1,0,ctPort,1)=0)*(OFFSET(Active_Portfolio!$S$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE(P$6,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE(P$6,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),(1-OFFSET(Active_Portfolio!$Y$12,1,0,ctPort,1)),(1-OFFSET(Active_Portfolio!$AG$12,1,0,ctPort,1))^(P$6-YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$AE$12,1,0,ctPort,1)=$B38)*(OFFSET(Active_Portfolio!$R$12,1,0,ctPort,1)=0)*(OFFSET(Active_Portfolio!$S$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE(Q$6,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE(Q$6,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),(1-OFFSET(Active_Portfolio!$Y$12,1,0,ctPort,1)),(1-OFFSET(Active_Portfolio!$AG$12,1,0,ctPort,1))^(Q$6-YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$AE$12,1,0,ctPort,1)=$B38)*(OFFSET(Active_Portfolio!$R$12,1,0,ctPort,1)=0)*(OFFSET(Active_Portfolio!$S$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE(R$6,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE(R$6,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),(1-OFFSET(Active_Portfolio!$Y$12,1,0,ctPort,1)),(1-OFFSET(Active_Portfolio!$AG$12,1,0,ctPort,1))^(R$6-YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$AE$12,1,0,ctPort,1)=$B38)*(OFFSET(Active_Portfolio!$R$12,1,0,ctPort,1)=0)*(OFFSET(Active_Portfolio!$S$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE(S$6,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE(S$6,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),(1-OFFSET(Active_Portfolio!$Y$12,1,0,ctPort,1)),(1-OFFSET(Active_Portfolio!$AG$12,1,0,ctPort,1))^(S$6-YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$AE$12,1,0,ctPort,1)=$B38)*(OFFSET(Active_Portfolio!$R$12,1,0,ctPort,1)=0)*(OFFSET(Active_Portfolio!$S$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE(T$6,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE(T$6,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),(1-OFFSET(Active_Portfolio!$Y$12,1,0,ctPort,1)),(1-OFFSET(Active_Portfolio!$AG$12,1,0,ctPort,1))^(T$6-YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$AE$12,1,0,ctPort,1)=$B38)*(OFFSET(Active_Portfolio!$R$12,1,0,ctPort,1)=0)*(OFFSET(Active_Portfolio!$S$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE(U$6,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE(U$6,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),(1-OFFSET(Active_Portfolio!$Y$12,1,0,ctPort,1)),(1-OFFSET(Active_Portfolio!$AG$12,1,0,ctPort,1))^(U$6-YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$AE$12,1,0,ctPort,1)=$B38)*(OFFSET(Active_Portfolio!$R$12,1,0,ctPort,1)=0)*(OFFSET(Active_Portfolio!$S$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE(V$6,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE(V$6,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),(1-OFFSET(Active_Portfolio!$Y$12,1,0,ctPort,1)),(1-OFFSET(Active_Portfolio!$AG$12,1,0,ctPort,1))^(V$6-YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$AE$12,1,0,ctPort,1)=$B38)*(OFFSET(Active_Portfolio!$R$12,1,0,ctPort,1)=0)*(OFFSET(Active_Portfolio!$S$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE(W$6,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE(W$6,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),(1-OFFSET(Active_Portfolio!$Y$12,1,0,ctPort,1)),(1-OFFSET(Active_Portfolio!$AG$12,1,0,ctPort,1))^(W$6-YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$AE$12,1,0,ctPort,1)=$B38)*(OFFSET(Active_Portfolio!$R$12,1,0,ctPort,1)=0)*(OFFSET(Active_Portfolio!$S$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE(X$6,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE(X$6,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),(1-OFFSET(Active_Portfolio!$Y$12,1,0,ctPort,1)),(1-OFFSET(Active_Portfolio!$AG$12,1,0,ctPort,1))^(X$6-YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$AE$12,1,0,ctPort,1)=$B38)*(OFFSET(Active_Portfolio!$R$12,1,0,ctPort,1)=0)*(OFFSET(Active_Portfolio!$S$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE(Y$6,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE(Y$6,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),(1-OFFSET(Active_Portfolio!$Y$12,1,0,ctPort,1)),(1-OFFSET(Active_Portfolio!$AG$12,1,0,ctPort,1))^(Y$6-YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$AE$12,1,0,ctPort,1)=$B38)*(OFFSET(Active_Portfolio!$R$12,1,0,ctPort,1)=0)*(OFFSET(Active_Portfolio!$S$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE(Z$6,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE(Z$6,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),(1-OFFSET(Active_Portfolio!$Y$12,1,0,ctPort,1)),(1-OFFSET(Active_Portfolio!$AG$12,1,0,ctPort,1))^(Z$6-YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$AE$12,1,0,ctPort,1)=$B38)*(OFFSET(Active_Portfolio!$R$12,1,0,ctPort,1)=0)*(OFFSET(Active_Portfolio!$S$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE(AA$6,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE(AA$6,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),(1-OFFSET(Active_Portfolio!$Y$12,1,0,ctPort,1)),(1-OFFSET(Active_Portfolio!$AG$12,1,0,ctPort,1))^(AA$6-YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$AE$12,1,0,ctPort,1)=$B38)*(OFFSET(Active_Portfolio!$R$12,1,0,ctPort,1)=0)*(OFFSET(Active_Portfolio!$S$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE(AB$6,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE(AB$6,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),(1-OFFSET(Active_Portfolio!$Y$12,1,0,ctPort,1)),(1-OFFSET(Active_Portfolio!$AG$12,1,0,ctPort,1))^(AB$6-YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$AE$12,1,0,ctPort,1)=$B38)*(OFFSET(Active_Portfolio!$R$12,1,0,ctPort,1)=0)*(OFFSET(Active_Portfolio!$S$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE(AC$6,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE(AC$6,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),(1-OFFSET(Active_Portfolio!$Y$12,1,0,ctPort,1)),(1-OFFSET(Active_Portfolio!$AG$12,1,0,ctPort,1))^(AC$6-YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$AE$12,1,0,ctPort,1)=$B38)*(OFFSET(Active_Portfolio!$R$12,1,0,ctPort,1)=0)*(OFFSET(Active_Portfolio!$S$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE(AD$6,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE(AD$6,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),(1-OFFSET(Active_Portfolio!$Y$12,1,0,ctPort,1)),(1-OFFSET(Active_Portfolio!$AG$12,1,0,ctPort,1))^(AD$6-YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$AE$12,1,0,ctPort,1)=$B38)*(OFFSET(Active_Portfolio!$R$12,1,0,ctPort,1)=0)*(OFFSET(Active_Portfolio!$S$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE(AE$6,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE(AE$6,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),(1-OFFSET(Active_Portfolio!$Y$12,1,0,ctPort,1)),(1-OFFSET(Active_Portfolio!$AG$12,1,0,ctPort,1))^(AE$6-YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$AE$12,1,0,ctPort,1)=$B38)*(OFFSET(Active_Portfolio!$R$12,1,0,ctPort,1)=0)*(OFFSET(Active_Portfolio!$S$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE(AF$6,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE(AF$6,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),(1-OFFSET(Active_Portfolio!$Y$12,1,0,ctPort,1)),(1-OFFSET(Active_Portfolio!$AG$12,1,0,ctPort,1))^(AF$6-YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$AE$12,1,0,ctPort,1)=$B38)*(OFFSET(Active_Portfolio!$R$12,1,0,ctPort,1)=0)*(OFFSET(Active_Portfolio!$S$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE(AG$6,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE(AG$6,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),(1-OFFSET(Active_Portfolio!$Y$12,1,0,ctPort,1)),(1-OFFSET(Active_Portfolio!$AG$12,1,0,ctPort,1))^(AG$6-YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$AE$12,1,0,ctPort,1)=$B38)*(OFFSET(Active_Portfolio!$R$12,1,0,ctPort,1)=0)*(OFFSET(Active_Portfolio!$S$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE(AH$6,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE(AH$6,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),(1-OFFSET(Active_Portfolio!$Y$12,1,0,ctPort,1)),(1-OFFSET(Active_Portfolio!$AG$12,1,0,ctPort,1))^(AH$6-YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$AE$12,1,0,ctPort,1)=$B38)*(OFFSET(Active_Portfolio!$R$12,1,0,ctPort,1)=0)*(OFFSET(Active_Portfolio!$S$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE(AI$6,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE(AI$6,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),(1-OFFSET(Active_Portfolio!$Y$12,1,0,ctPort,1)),(1-OFFSET(Active_Portfolio!$AG$12,1,0,ctPort,1))^(AI$6-YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$AE$12,1,0,ctPort,1)=$B38)*(OFFSET(Active_Portfolio!$R$12,1,0,ctPort,1)=0)*(OFFSET(Active_Portfolio!$S$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE(AJ$6,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE(AJ$6,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),(1-OFFSET(Active_Portfolio!$Y$12,1,0,ctPort,1)),(1-OFFSET(Active_Portfolio!$AG$12,1,0,ctPort,1))^(AJ$6-YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$AE$12,1,0,ctPort,1)=$B38)*(OFFSET(Active_Portfolio!$R$12,1,0,ctPort,1)=0)*(OFFSET(Active_Portfolio!$S$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE(AK$6,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE(AK$6,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),(1-OFFSET(Active_Portfolio!$Y$12,1,0,ctPort,1)),(1-OFFSET(Active_Portfolio!$AG$12,1,0,ctPort,1))^(AK$6-YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$AE$12,1,0,ctPort,1)=$B38)*(OFFSET(Active_Portfolio!$R$12,1,0,ctPort,1)=0)*(OFFSET(Active_Portfolio!$S$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE(AL$6,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE(AL$6,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),(1-OFFSET(Active_Portfolio!$Y$12,1,0,ctPort,1)),(1-OFFSET(Active_Portfolio!$AG$12,1,0,ctPort,1))^(AL$6-YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$AE$12,1,0,ctPort,1)=$B38)*(OFFSET(Active_Portfolio!$R$12,1,0,ctPort,1)=0)*(OFFSET(Active_Portfolio!$S$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE(AM$6,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE(AM$6,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),(1-OFFSET(Active_Portfolio!$Y$12,1,0,ctPort,1)),(1-OFFSET(Active_Portfolio!$AG$12,1,0,ctPort,1))^(AM$6-YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$AE$12,1,0,ctPort,1)=$B38)*(OFFSET(Active_Portfolio!$R$12,1,0,ctPort,1)=0)*(OFFSET(Active_Portfolio!$S$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE(AN$6,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE(AN$6,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),(1-OFFSET(Active_Portfolio!$Y$12,1,0,ctPort,1)),(1-OFFSET(Active_Portfolio!$AG$12,1,0,ctPort,1))^(AN$6-YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$AE$12,1,0,ctPort,1)=$B38)*(OFFSET(Active_Portfolio!$R$12,1,0,ctPort,1)=0)*(OFFSET(Active_Portfolio!$S$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE(AO$6,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE(AO$6,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),(1-OFFSET(Active_Portfolio!$Y$12,1,0,ctPort,1)),(1-OFFSET(Active_Portfolio!$AG$12,1,0,ctPort,1))^(AO$6-YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$AE$12,1,0,ctPort,1)=$B38)*(OFFSET(Active_Portfolio!$R$12,1,0,ctPort,1)=0)*(OFFSET(Active_Portfolio!$S$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE(AP$6,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE(AP$6,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),(1-OFFSET(Active_Portfolio!$Y$12,1,0,ctPort,1)),(1-OFFSET(Active_Portfolio!$AG$12,1,0,ctPort,1))^(AP$6-YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$AE$12,1,0,ctPort,1)=$B38)*(OFFSET(Active_Portfolio!$R$12,1,0,ctPort,1)=0)*(OFFSET(Active_Portfolio!$S$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE(AQ$6,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE(AQ$6,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),(1-OFFSET(Active_Portfolio!$Y$12,1,0,ctPort,1)),(1-OFFSET(Active_Portfolio!$AG$12,1,0,ctPort,1))^(AQ$6-YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$AE$12,1,0,ctPort,1)=$B38)*(OFFSET(Active_Portfolio!$R$12,1,0,ctPort,1)=0)*(OFFSET(Active_Portfolio!$S$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE(AR$6,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE(AR$6,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),(1-OFFSET(Active_Portfolio!$Y$12,1,0,ctPort,1)),(1-OFFSET(Active_Portfolio!$AG$12,1,0,ctPort,1))^(AR$6-YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$AE$12,1,0,ctPort,1)=$B38)*(OFFSET(Active_Portfolio!$R$12,1,0,ctPort,1)=0)*(OFFSET(Active_Portfolio!$S$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE(AS$6,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE(AS$6,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),(1-OFFSET(Active_Portfolio!$Y$12,1,0,ctPort,1)),(1-OFFSET(Active_Portfolio!$AG$12,1,0,ctPort,1))^(AS$6-YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$AE$12,1,0,ctPort,1)=$B38)*(OFFSET(Active_Portfolio!$R$12,1,0,ctPort,1)=0)*(OFFSET(Active_Portfolio!$S$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE(AT$6,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE(AT$6,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),(1-OFFSET(Active_Portfolio!$Y$12,1,0,ctPort,1)),(1-OFFSET(Active_Portfolio!$AG$12,1,0,ctPort,1))^(AT$6-YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$AE$12,1,0,ctPort,1)=$B38)*(OFFSET(Active_Portfolio!$R$12,1,0,ctPort,1)=0)*(OFFSET(Active_Portfolio!$S$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE(AU$6,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE(AU$6,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),(1-OFFSET(Active_Portfolio!$Y$12,1,0,ctPort,1)),(1-OFFSET(Active_Portfolio!$AG$12,1,0,ctPort,1))^(AU$6-YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$AE$12,1,0,ctPort,1)=$B38)*(OFFSET(Active_Portfolio!$R$12,1,0,ctPort,1)=0)*(OFFSET(Active_Portfolio!$S$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE(AV$6,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE(AV$6,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),(1-OFFSET(Active_Portfolio!$Y$12,1,0,ctPort,1)),(1-OFFSET(Active_Portfolio!$AG$12,1,0,ctPort,1))^(AV$6-YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$AE$12,1,0,ctPort,1)=$B38)*(OFFSET(Active_Portfolio!$R$12,1,0,ctPort,1)=0)*(OFFSET(Active_Portfolio!$S$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE(AW$6,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE(AW$6,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),(1-OFFSET(Active_Portfolio!$Y$12,1,0,ctPort,1)),(1-OFFSET(Active_Portfolio!$AG$12,1,0,ctPort,1))^(AW$6-YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$AE$12,1,0,ctPort,1)=$B38)*(OFFSET(Active_Portfolio!$R$12,1,0,ctPort,1)=0)*(OFFSET(Active_Portfolio!$S$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE(AX$6,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE(AX$6,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),(1-OFFSET(Active_Portfolio!$Y$12,1,0,ctPort,1)),(1-OFFSET(Active_Portfolio!$AG$12,1,0,ctPort,1))^(AX$6-YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$AE$12,1,0,ctPort,1)=$B38)*(OFFSET(Active_Portfolio!$R$12,1,0,ctPort,1)=0)*(OFFSET(Active_Portfolio!$S$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE(AY$6,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE(AY$6,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),(1-OFFSET(Active_Portfolio!$Y$12,1,0,ctPort,1)),(1-OFFSET(Active_Portfolio!$AG$12,1,0,ctPort,1))^(AY$6-YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$AE$12,1,0,ctPort,1)=$B38)*(OFFSET(Active_Portfolio!$R$12,1,0,ctPort,1)=0)*(OFFSET(Active_Portfolio!$S$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE(AZ$6,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE(AZ$6,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),(1-OFFSET(Active_Portfolio!$Y$12,1,0,ctPort,1)),(1-OFFSET(Active_Portfolio!$AG$12,1,0,ctPort,1))^(AZ$6-YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))))","v":0}]
[null,"Wind - Coastal",null,{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$AE$12,1,0,ctPort,1)=$B41)*(OFFSET(Active_Portfolio!$R$12,1,0,ctPort,1)=0)*(OFFSET(Active_Portfolio!$S$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE(D$6,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE(D$6,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),(1-OFFSET(Active_Portfolio!$Y$12,1,0,ctPort,1)),(1-OFFSET(Active_Portfolio!$AG$12,1,0,ctPort,1))^(D$6-YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$AE$12,1,0,ctPort,1)=$B41)*(OFFSET(Active_Portfolio!$R$12,1,0,ctPort,1)=0)*(OFFSET(Active_Portfolio!$S$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE(E$6,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE(E$6,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),(1-OFFSET(Active_Portfolio!$Y$12,1,0,ctPort,1)),(1-OFFSET(Active_Portfolio!$AG$12,1,0,ctPort,1))^(E$6-YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$AE$12,1,0,ctPort,1)=$B41)*(OFFSET(Active_Portfolio!$R$12,1,0,ctPort,1)=0)*(OFFSET(Active_Portfolio!$S$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE(F$6,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE(F$6,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),(1-OFFSET(Active_Portfolio!$Y$12,1,0,ctPort,1)),(1-OFFSET(Active_Portfolio!$AG$12,1,0,ctPort,1))^(F$6-YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$AE$12,1,0,ctPort,1)=$B41)*(OFFSET(Active_Portfolio!$R$12,1,0,ctPort,1)=0)*(OFFSET(Active_Portfolio!$S$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE(G$6,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE(G$6,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),(1-OFFSET(Active_Portfolio!$Y$12,1,0,ctPort,1)),(1-OFFSET(Active_Portfolio!$AG$12,1,0,ctPort,1))^(G$6-YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$AE$12,1,0,ctPort,1)=$B41)*(OFFSET(Active_Portfolio!$R$12,1,0,ctPort,1)=0)*(OFFSET(Active_Portfolio!$S$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE(H$6,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE(H$6,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),(1-OFFSET(Active_Portfolio!$Y$12,1,0,ctPort,1)),(1-OFFSET(Active_Portfolio!$AG$12,1,0,ctPort,1))^(H$6-YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$AE$12,1,0,ctPort,1)=$B41)*(OFFSET(Active_Portfolio!$R$12,1,0,ctPort,1)=0)*(OFFSET(Active_Portfolio!$S$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE(I$6,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE(I$6,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),(1-OFFSET(Active_Portfolio!$Y$12,1,0,ctPort,1)),(1-OFFSET(Active_Portfolio!$AG$12,1,0,ctPort,1))^(I$6-YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$AE$12,1,0,ctPort,1)=$B41)*(OFFSET(Active_Portfolio!$R$12,1,0,ctPort,1)=0)*(OFFSET(Active_Portfolio!$S$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE(J$6,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE(J$6,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),(1-OFFSET(Active_Portfolio!$Y$12,1,0,ctPort,1)),(1-OFFSET(Active_Portfolio!$AG$12,1,0,ctPort,1))^(J$6-YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$AE$12,1,0,ctPort,1)=$B41)*(OFFSET(Active_Portfolio!$R$12,1,0,ctPort,1)=0)*(OFFSET(Active_Portfolio!$S$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE(K$6,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE(K$6,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),(1-OFFSET(Active_Portfolio!$Y$12,1,0,ctPort,1)),(1-OFFSET(Active_Portfolio!$AG$12,1,0,ctPort,1))^(K$6-YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$AE$12,1,0,ctPort,1)=$B41)*(OFFSET(Active_Portfolio!$R$12,1,0,ctPort,1)=0)*(OFFSET(Active_Portfolio!$S$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE(L$6,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE(L$6,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),(1-OFFSET(Active_Portfolio!$Y$12,1,0,ctPort,1)),(1-OFFSET(Active_Portfolio!$AG$12,1,0,ctPort,1))^(L$6-YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$AE$12,1,0,ctPort,1)=$B41)*(OFFSET(Active_Portfolio!$R$12,1,0,ctPort,1)=0)*(OFFSET(Active_Portfolio!$S$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE(M$6,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE(M$6,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),(1-OFFSET(Active_Portfolio!$Y$12,1,0,ctPort,1)),(1-OFFSET(Active_Portfolio!$AG$12,1,0,ctPort,1))^(M$6-YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$AE$12,1,0,ctPort,1)=$B41)*(OFFSET(Active_Portfolio!$R$12,1,0,ctPort,1)=0)*(OFFSET(Active_Portfolio!$S$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE(N$6,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE(N$6,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),(1-OFFSET(Active_Portfolio!$Y$12,1,0,ctPort,1)),(1-OFFSET(Active_Portfolio!$AG$12,1,0,ctPort,1))^(N$6-YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$AE$12,1,0,ctPort,1)=$B41)*(OFFSET(Active_Portfolio!$R$12,1,0,ctPort,1)=0)*(OFFSET(Active_Portfolio!$S$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE(O$6,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE(O$6,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),(1-OFFSET(Active_Portfolio!$Y$12,1,0,ctPort,1)),(1-OFFSET(Active_Portfolio!$AG$12,1,0,ctPort,1))^(O$6-YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$AE$12,1,0,ctPort,1)=$B41)*(OFFSET(Active_Portfolio!$R$12,1,0,ctPort,1)=0)*(OFFSET(Active_Portfolio!$S$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE(P$6,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE(P$6,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),(1-OFFSET(Active_Portfolio!$Y$12,1,0,ctPort,1)),(1-OFFSET(Active_Portfolio!$AG$12,1,0,ctPort,1))^(P$6-YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$AE$12,1,0,ctPort,1)=$B41)*(OFFSET(Active_Portfolio!$R$12,1,0,ctPort,1)=0)*(OFFSET(Active_Portfolio!$S$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE(Q$6,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE(Q$6,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),(1-OFFSET(Active_Portfolio!$Y$12,1,0,ctPort,1)),(1-OFFSET(Active_Portfolio!$AG$12,1,0,ctPort,1))^(Q$6-YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$AE$12,1,0,ctPort,1)=$B41)*(OFFSET(Active_Portfolio!$R$12,1,0,ctPort,1)=0)*(OFFSET(Active_Portfolio!$S$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE(R$6,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE(R$6,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),(1-OFFSET(Active_Portfolio!$Y$12,1,0,ctPort,1)),(1-OFFSET(Active_Portfolio!$AG$12,1,0,ctPort,1))^(R$6-YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$AE$12,1,0,ctPort,1)=$B41)*(OFFSET(Active_Portfolio!$R$12,1,0,ctPort,1)=0)*(OFFSET(Active_Portfolio!$S$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE(S$6,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE(S$6,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),(1-OFFSET(Active_Portfolio!$Y$12,1,0,ctPort,1)),(1-OFFSET(Active_Portfolio!$AG$12,1,0,ctPort,1))^(S$6-YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$AE$12,1,0,ctPort,1)=$B41)*(OFFSET(Active_Portfolio!$R$12,1,0,ctPort,1)=0)*(OFFSET(Active_Portfolio!$S$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE(T$6,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE(T$6,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),(1-OFFSET(Active_Portfolio!$Y$12,1,0,ctPort,1)),(1-OFFSET(Active_Portfolio!$AG$12,1,0,ctPort,1))^(T$6-YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$AE$12,1,0,ctPort,1)=$B41)*(OFFSET(Active_Portfolio!$R$12,1,0,ctPort,1)=0)*(OFFSET(Active_Portfolio!$S$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE(U$6,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE(U$6,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),(1-OFFSET(Active_Portfolio!$Y$12,1,0,ctPort,1)),(1-OFFSET(Active_Portfolio!$AG$12,1,0,ctPort,1))^(U$6-YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$AE$12,1,0,ctPort,1)=$B41)*(OFFSET(Active_Portfolio!$R$12,1,0,ctPort,1)=0)*(OFFSET(Active_Portfolio!$S$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE(V$6,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE(V$6,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),(1-OFFSET(Active_Portfolio!$Y$12,1,0,ctPort,1)),(1-OFFSET(Active_Portfolio!$AG$12,1,0,ctPort,1))^(V$6-YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$AE$12,1,0,ctPort,1)=$B41)*(OFFSET(Active_Portfolio!$R$12,1,0,ctPort,1)=0)*(OFFSET(Active_Portfolio!$S$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE(W$6,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE(W$6,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),(1-OFFSET(Active_Portfolio!$Y$12,1,0,ctPort,1)),(1-OFFSET(Active_Portfolio!$AG$12,1,0,ctPort,1))^(W$6-YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$AE$12,1,0,ctPort,1)=$B41)*(OFFSET(Active_Portfolio!$R$12,1,0,ctPort,1)=0)*(OFFSET(Active_Portfolio!$S$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE(X$6,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE(X$6,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),(1-OFFSET(Active_Portfolio!$Y$12,1,0,ctPort,1)),(1-OFFSET(Active_Portfolio!$AG$12,1,0,ctPort,1))^(X$6-YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$AE$12,1,0,ctPort,1)=$B41)*(OFFSET(Active_Portfolio!$R$12,1,0,ctPort,1)=0)*(OFFSET(Active_Portfolio!$S$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE(Y$6,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE(Y$6,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),(1-OFFSET(Active_Portfolio!$Y$12,1,0,ctPort,1)),(1-OFFSET(Active_Portfolio!$AG$12,1,0,ctPort,1))^(Y$6-YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$AE$12,1,0,ctPort,1)=$B41)*(OFFSET(Active_Portfolio!$R$12,1,0,ctPort,1)=0)*(OFFSET(Active_Portfolio!$S$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE(Z$6,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE(Z$6,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),(1-OFFSET(Active_Portfolio!$Y$12,1,0,ctPort,1)),(1-OFFSET(Active_Portfolio!$AG$12,1,0,ctPort,1))^(Z$6-YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$AE$12,1,0,ctPort,1)=$B41)*(OFFSET(Active_Portfolio!$R$12,1,0,ctPort,1)=0)*(OFFSET(Active_Portfolio!$S$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE(AA$6,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE(AA$6,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),(1-OFFSET(Active_Portfolio!$Y$12,1,0,ctPort,1)),(1-OFFSET(Active_Portfolio!$AG$12,1,0,ctPort,1))^(AA$6-YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$AE$12,1,0,ctPort,1)=$B41)*(OFFSET(Active_Portfolio!$R$12,1,0,ctPort,1)=0)*(OFFSET(Active_Portfolio!$S$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE(AB$6,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE(AB$6,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),(1-OFFSET(Active_Portfolio!$Y$12,1,0,ctPort,1)),(1-OFFSET(Active_Portfolio!$AG$12,1,0,ctPort,1))^(AB$6-YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$AE$12,1,0,ctPort,1)=$B41)*(OFFSET(Active_Portfolio!$R$12,1,0,ctPort,1)=0)*(OFFSET(Active_Portfolio!$S$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE(AC$6,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE(AC$6,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),(1-OFFSET(Active_Portfolio!$Y$12,1,0,ctPort,1)),(1-OFFSET(Active_Portfolio!$AG$12,1,0,ctPort,1))^(AC$6-YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$AE$12,1,0,ctPort,1)=$B41)*(OFFSET(Active_Portfolio!$R$12,1,0,ctPort,1)=0)*(OFFSET(Active_Portfolio!$S$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE(AD$6,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE(AD$6,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),(1-OFFSET(Active_Portfolio!$Y$12,1,0,ctPort,1)),(1-OFFSET(Active_Portfolio!$AG$12,1,0,ctPort,1))^(AD$6-YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$AE$12,1,0,ctPort,1)=$B41)*(OFFSET(Active_Portfolio!$R$12,1,0,ctPort,1)=0)*(OFFSET(Active_Portfolio!$S$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE(AE$6,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE(AE$6,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),(1-OFFSET(Active_Portfolio!$Y$12,1,0,ctPort,1)),(1-OFFSET(Active_Portfolio!$AG$12,1,0,ctPort,1))^(AE$6-YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$AE$12,1,0,ctPort,1)=$B41)*(OFFSET(Active_Portfolio!$R$12,1,0,ctPort,1)=0)*(OFFSET(Active_Portfolio!$S$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE(AF$6,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE(AF$6,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),(1-OFFSET(Active_Portfolio!$Y$12,1,0,ctPort,1)),(1-OFFSET(Active_Portfolio!$AG$12,1,0,ctPort,1))^(AF$6-YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$AE$12,1,0,ctPort,1)=$B41)*(OFFSET(Active_Portfolio!$R$12,1,0,ctPort,1)=0)*(OFFSET(Active_Portfolio!$S$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE(AG$6,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE(AG$6,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),(1-OFFSET(Active_Portfolio!$Y$12,1,0,ctPort,1)),(1-OFFSET(Active_Portfolio!$AG$12,1,0,ctPort,1))^(AG$6-YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$AE$12,1,0,ctPort,1)=$B41)*(OFFSET(Active_Portfolio!$R$12,1,0,ctPort,1)=0)*(OFFSET(Active_Portfolio!$S$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE(AH$6,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE(AH$6,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),(1-OFFSET(Active_Portfolio!$Y$12,1,0,ctPort,1)),(1-OFFSET(Active_Portfolio!$AG$12,1,0,ctPort,1))^(AH$6-YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$AE$12,1,0,ctPort,1)=$B41)*(OFFSET(Active_Portfolio!$R$12,1,0,ctPort,1)=0)*(OFFSET(Active_Portfolio!$S$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE(AI$6,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE(AI$6,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),(1-OFFSET(Active_Portfolio!$Y$12,1,0,ctPort,1)),(1-OFFSET(Active_Portfolio!$AG$12,1,0,ctPort,1))^(AI$6-YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$AE$12,1,0,ctPort,1)=$B41)*(OFFSET(Active_Portfolio!$R$12,1,0,ctPort,1)=0)*(OFFSET(Active_Portfolio!$S$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE(AJ$6,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE(AJ$6,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),(1-OFFSET(Active_Portfolio!$Y$12,1,0,ctPort,1)),(1-OFFSET(Active_Portfolio!$AG$12,1,0,ctPort,1))^(AJ$6-YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$AE$12,1,0,ctPort,1)=$B41)*(OFFSET(Active_Portfolio!$R$12,1,0,ctPort,1)=0)*(OFFSET(Active_Portfolio!$S$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE(AK$6,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE(AK$6,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),(1-OFFSET(Active_Portfolio!$Y$12,1,0,ctPort,1)),(1-OFFSET(Active_Portfolio!$AG$12,1,0,ctPort,1))^(AK$6-YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$AE$12,1,0,ctPort,1)=$B41)*(OFFSET(Active_Portfolio!$R$12,1,0,ctPort,1)=0)*(OFFSET(Active_Portfolio!$S$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE(AL$6,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE(AL$6,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),(1-OFFSET(Active_Portfolio!$Y$12,1,0,ctPort,1)),(1-OFFSET(Active_Portfolio!$AG$12,1,0,ctPort,1))^(AL$6-YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$AE$12,1,0,ctPort,1)=$B41)*(OFFSET(Active_Portfolio!$R$12,1,0,ctPort,1)=0)*(OFFSET(Active_Portfolio!$S$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE(AM$6,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE(AM$6,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),(1-OFFSET(Active_Portfolio!$Y$12,1,0,ctPort,1)),(1-OFFSET(Active_Portfolio!$AG$12,1,0,ctPort,1))^(AM$6-YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$AE$12,1,0,ctPort,1)=$B41)*(OFFSET(Active_Portfolio!$R$12,1,0,ctPort,1)=0)*(OFFSET(Active_Portfolio!$S$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE(AN$6,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE(AN$6,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),(1-OFFSET(Active_Portfolio!$Y$12,1,0,ctPort,1)),(1-OFFSET(Active_Portfolio!$AG$12,1,0,ctPort,1))^(AN$6-YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$AE$12,1,0,ctPort,1)=$B41)*(OFFSET(Active_Portfolio!$R$12,1,0,ctPort,1)=0)*(OFFSET(Active_Portfolio!$S$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE(AO$6,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE(AO$6,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),(1-OFFSET(Active_Portfolio!$Y$12,1,0,ctPort,1)),(1-OFFSET(Active_Portfolio!$AG$12,1,0,ctPort,1))^(AO$6-YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$AE$12,1,0,ctPort,1)=$B41)*(OFFSET(Active_Portfolio!$R$12,1,0,ctPort,1)=0)*(OFFSET(Active_Portfolio!$S$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE(AP$6,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE(AP$6,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),(1-OFFSET(Active_Portfolio!$Y$12,1,0,ctPort,1)),(1-OFFSET(Active_Portfolio!$AG$12,1,0,ctPort,1))^(AP$6-YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$AE$12,1,0,ctPort,1)=$B41)*(OFFSET(Active_Portfolio!$R$12,1,0,ctPort,1)=0)*(OFFSET(Active_Portfolio!$S$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE(AQ$6,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE(AQ$6,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),(1-OFFSET(Active_Portfolio!$Y$12,1,0,ctPort,1)),(1-OFFSET(Active_Portfolio!$AG$12,1,0,ctPort,1))^(AQ$6-YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$AE$12,1,0,ctPort,1)=$B41)*(OFFSET(Active_Portfolio!$R$12,1,0,ctPort,1)=0)*(OFFSET(Active_Portfolio!$S$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE(AR$6,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE(AR$6,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),(1-OFFSET(Active_Portfolio!$Y$12,1,0,ctPort,1)),(1-OFFSET(Active_Portfolio!$AG$12,1,0,ctPort,1))^(AR$6-YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$AE$12,1,0,ctPort,1)=$B41)*(OFFSET(Active_Portfolio!$R$12,1,0,ctPort,1)=0)*(OFFSET(Active_Portfolio!$S$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE(AS$6,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE(AS$6,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),(1-OFFSET(Active_Portfolio!$Y$12,1,0,ctPort,1)),(1-OFFSET(Active_Portfolio!$AG$12,1,0,ctPort,1))^(AS$6-YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$AE$12,1,0,ctPort,1)=$B41)*(OFFSET(Active_Portfolio!$R$12,1,0,ctPort,1)=0)*(OFFSET(Active_Portfolio!$S$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE(AT$6,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE(AT$6,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),(1-OFFSET(Active_Portfolio!$Y$12,1,0,ctPort,1)),(1-OFFSET(Active_Portfolio!$AG$12,1,0,ctPort,1))^(AT$6-YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$AE$12,1,0,ctPort,1)=$B41)*(OFFSET(Active_Portfolio!$R$12,1,0,ctPort,1)=0)*(OFFSET(Active_Portfolio!$S$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE(AU$6,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE(AU$6,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),(1-OFFSET(Active_Portfolio!$Y$12,1,0,ctPort,1)),(1-OFFSET(Active_Portfolio!$AG$12,1,0,ctPort,1))^(AU$6-YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$AE$12,1,0,ctPort,1)=$B41)*(OFFSET(Active_Portfolio!$R$12,1,0,ctPort,1)=0)*(OFFSET(Active_Portfolio!$S$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE(AV$6,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE(AV$6,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),(1-OFFSET(Active_Portfolio!$Y$12,1,0,ctPort,1)),(1-OFFSET(Active_Portfolio!$AG$12,1,0,ctPort,1))^(AV$6-YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$AE$12,1,0,ctPort,1)=$B41)*(OFFSET(Active_Portfolio!$R$12,1,0,ctPort,1)=0)*(OFFSET(Active_Portfolio!$S$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE(AW$6,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE(AW$6,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),(1-OFFSET(Active_Portfolio!$Y$12,1,0,ctPort,1)),(1-OFFSET(Active_Portfolio!$AG$12,1,0,ctPort,1))^(AW$6-YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$AE$12,1,0,ctPort,1)=$B41)*(OFFSET(Active_Portfolio!$R$12,1,0,ctPort,1)=0)*(OFFSET(Active_Portfolio!$S$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE(AX$6,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE(AX$6,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),(1-OFFSET(Active_Portfolio!$Y$12,1,0,ctPort,1)),(1-OFFSET(Active_Portfolio!$AG$12,1,0,ctPort,1))^(AX$6-YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$AE$12,1,0,ctPort,1)=$B41)*(OFFSET(Active_Portfolio!$R$12,1,0,ctPort,1)=0)*(OFFSET(Active_Portfolio!$S$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE(AY$6,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE(AY$6,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),(1-OFFSET(Active_Portfolio!$Y$12,1,0,ctPort,1)),(1-OFFSET(Active_Portfolio!$AG$12,1,0,ctPort,1))^(AY$6-YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$AE$12,1,0,ctPort,1)=$B41)*(OFFSET(Active_Portfolio!$R$12,1,0,ctPort,1)=0)*(OFFSET(Active_Portfolio!$S$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE(AZ$6,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE(AZ$6,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),(1-OFFSET(Active_Portfolio!$Y$12,1,0,ctPort,1)),(1-OFFSET(Active_Portfolio!$AG$12,1,0,ctPort,1))^(AZ$6-YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))))","v":0}]
[null,"Wind - RM",null,{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$AE$12,1,0,ctPort,1)=$B44)*(OFFSET(Active_Portfolio!$R$12,1,0,ctPort,1)=0)*(OFFSET(Active_Portfolio!$S$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE(D$6,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE(D$6,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),(1-OFFSET(Active_Portfolio!$Y$12,1,0,ctPort,1)),(1-OFFSET(Active_Portfolio!$AG$12,1,0,ctPort,1))^(D$6-YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))))","v":51.316229929999999},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$AE$12,1,0,ctPort,1)=$B44)*(OFFSET(Active_Portfolio!$R$12,1,0,ctPort,1)=0)*(OFFSET(Active_Portfolio!$S$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE(E$6,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE(E$6,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),(1-OFFSET(Active_Portfolio!$Y$12,1,0,ctPort,1)),(1-OFFSET(Active_Portfolio!$AG$12,1,0,ctPort,1))^(E$6-YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))))","v":51.316229929999999},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$AE$12,1,0,ctPort,1)=$B44)*(OFFSET(Active_Portfolio!$R$12,1,0,ctPort,1)=0)*(OFFSET(Active_Portfolio!$S$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE(F$6,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE(F$6,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),(1-OFFSET(Active_Portfolio!$Y$12,1,0,ctPort,1)),(1-OFFSET(Active_Portfolio!$AG$12,1,0,ctPort,1))^(F$6-YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))))","v":51.316229929999999},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$AE$12,1,0,ctPort,1)=$B44)*(OFFSET(Active_Portfolio!$R$12,1,0,ctPort,1)=0)*(OFFSET(Active_Portfolio!$S$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE(G$6,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE(G$6,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),(1-OFFSET(Active_Portfolio!$Y$12,1,0,ctPort,1)),(1-OFFSET(Active_Portfolio!$AG$12,1,0,ctPort,1))^(G$6-YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))))","v":51.316229929999999},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$AE$12,1,0,ctPort,1)=$B44)*(OFFSET(Active_Portfolio!$R$12,1,0,ctPort,1)=0)*(OFFSET(Active_Portfolio!$S$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE(H$6,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE(H$6,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),(1-OFFSET(Active_Portfolio!$Y$12,1,0,ctPort,1)),(1-OFFSET(Active_Portfolio!$AG$12,1,0,ctPort,1))^(H$6-YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))))","v":51.316229929999999},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$AE$12,1,0,ctPort,1)=$B44)*(OFFSET(Active_Portfolio!$R$12,1,0,ctPort,1)=0)*(OFFSET(Active_Portfolio!$S$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE(I$6,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE(I$6,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),(1-OFFSET(Active_Portfolio!$Y$12,1,0,ctPort,1)),(1-OFFSET(Active_Portfolio!$AG$12,1,0,ctPort,1))^(I$6-YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))))","v":51.316229929999999},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$AE$12,1,0,ctPort,1)=$B44)*(OFFSET(Active_Portfolio!$R$12,1,0,ctPort,1)=0)*(OFFSET(Active_Portfolio!$S$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE(J$6,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE(J$6,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),(1-OFFSET(Active_Portfolio!$Y$12,1,0,ctPort,1)),(1-OFFSET(Active_Portfolio!$AG$12,1,0,ctPort,1))^(J$6-YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))))","v":51.316229929999999},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$AE$12,1,0,ctPort,1)=$B44)*(OFFSET(Active_Portfolio!$R$12,1,0,ctPort,1)=0)*(OFFSET(Active_Portfolio!$S$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE(K$6,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE(K$6,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),(1-OFFSET(Active_Portfolio!$Y$12,1,0,ctPort,1)),(1-OFFSET(Active_Portfolio!$AG$12,1,0,ctPort,1))^(K$6-YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))))","v":51.316229929999999},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$AE$12,1,0,ctPort,1)=$B44)*(OFFSET(Active_Portfolio!$R$12,1,0,ctPort,1)=0)*(OFFSET(Active_Portfolio!$S$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE(L$6,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE(L$6,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),(1-OFFSET(Active_Portfolio!$Y$12,1,0,ctPort,1)),(1-OFFSET(Active_Portfolio!$AG$12,1,0,ctPort,1))^(L$6-YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))))","v":51.316229929999999},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$AE$12,1,0,ctPort,1)=$B44)*(OFFSET(Active_Portfolio!$R$12,1,0,ctPort,1)=0)*(OFFSET(Active_Portfolio!$S$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE(M$6,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE(M$6,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),(1-OFFSET(Active_Portfolio!$Y$12,1,0,ctPort,1)),(1-OFFSET(Active_Portfolio!$AG$12,1,0,ctPort,1))^(M$6-YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))))","v":51.316229929999999},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$AE$12,1,0,ctPort,1)=$B44)*(OFFSET(Active_Portfolio!$R$12,1,0,ctPort,1)=0)*(OFFSET(Active_Portfolio!$S$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE(N$6,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE(N$6,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),(1-OFFSET(Active_Portfolio!$Y$12,1,0,ctPort,1)),(1-OFFSET(Active_Portfolio!$AG$12,1,0,ctPort,1))^(N$6-YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))))","v":51.316229929999999},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$AE$12,1,0,ctPort,1)=$B44)*(OFFSET(Active_Portfolio!$R$12,1,0,ctPort,1)=0)*(OFFSET(Active_Portfolio!$S$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE(O$6,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE(O$6,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),(1-OFFSET(Active_Portfolio!$Y$12,1,0,ctPort,1)),(1-OFFSET(Active_Portfolio!$AG$12,1,0,ctPort,1))^(O$6-YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))))","v":51.316229929999999},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$AE$12,1,0,ctPort,1)=$B44)*(OFFSET(Active_Portfolio!$R$12,1,0,ctPort,1)=0)*(OFFSET(Active_Portfolio!$S$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE(P$6,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE(P$6,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),(1-OFFSET(Active_Portfolio!$Y$12,1,0,ctPort,1)),(1-OFFSET(Active_Portfolio!$AG$12,1,0,ctPort,1))^(P$6-YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))))","v":51.316229929999999},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$AE$12,1,0,ctPort,1)=$B44)*(OFFSET(Active_Portfolio!$R$12,1,0,ctPort,1)=0)*(OFFSET(Active_Portfolio!$S$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE(Q$6,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE(Q$6,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),(1-OFFSET(Active_Portfolio!$Y$12,1,0,ctPort,1)),(1-OFFSET(Active_Portfolio!$AG$12,1,0,ctPort,1))^(Q$6-YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))))","v":51.316229929999999},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$AE$12,1,0,ctPort,1)=$B44)*(OFFSET(Active_Portfolio!$R$12,1,0,ctPort,1)=0)*(OFFSET(Active_Portfolio!$S$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE(R$6,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE(R$6,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),(1-OFFSET(Active_Portfolio!$Y$12,1,0,ctPort,1)),(1-OFFSET(Active_Portfolio!$AG$12,1,0,ctPort,1))^(R$6-YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))))","v":51.316229871895608},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$AE$12,1,0,ctPort,1)=$B44)*(OFFSET(Active_Portfolio!$R$12,1,0,ctPort,1)=0)*(OFFSET(Active_Portfolio!$S$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE(S$6,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE(S$6,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),(1-OFFSET(Active_Portfolio!$Y$12,1,0,ctPort,1)),(1-OFFSET(Active_Portfolio!$AG$12,1,0,ctPort,1))^(S$6-YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))))","v":51.316229871895608},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$AE$12,1,0,ctPort,1)=$B44)*(OFFSET(Active_Portfolio!$R$12,1,0,ctPort,1)=0)*(OFFSET(Active_Portfolio!$S$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE(T$6,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE(T$6,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),(1-OFFSET(Active_Portfolio!$Y$12,1,0,ctPort,1)),(1-OFFSET(Active_Portfolio!$AG$12,1,0,ctPort,1))^(T$6-YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))))","v":51.316229871895608},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$AE$12,1,0,ctPort,1)=$B44)*(OFFSET(Active_Portfolio!$R$12,1,0,ctPort,1)=0)*(OFFSET(Active_Portfolio!$S$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE(U$6,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE(U$6,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),(1-OFFSET(Active_Portfolio!$Y$12,1,0,ctPort,1)),(1-OFFSET(Active_Portfolio!$AG$12,1,0,ctPort,1))^(U$6-YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))))","v":51.316229871895608},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$AE$12,1,0,ctPort,1)=$B44)*(OFFSET(Active_Portfolio!$R$12,1,0,ctPort,1)=0)*(OFFSET(Active_Portfolio!$S$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE(V$6,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE(V$6,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),(1-OFFSET(Active_Portfolio!$Y$12,1,0,ctPort,1)),(1-OFFSET(Active_Portfolio!$AG$12,1,0,ctPort,1))^(V$6-YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))))","v":51.316229871895608},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$AE$12,1,0,ctPort,1)=$B44)*(OFFSET(Active_Portfolio!$R$12,1,0,ctPort,1)=0)*(OFFSET(Active_Portfolio!$S$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE(W$6,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE(W$6,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),(1-OFFSET(Active_Portfolio!$Y$12,1,0,ctPort,1)),(1-OFFSET(Active_Portfolio!$AG$12,1,0,ctPort,1))^(W$6-YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))))","v":51.316229871895608},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$AE$12,1,0,ctPort,1)=$B44)*(OFFSET(Active_Portfolio!$R$12,1,0,ctPort,1)=0)*(OFFSET(Active_Portfolio!$S$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE(X$6,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE(X$6,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),(1-OFFSET(Active_Portfolio!$Y$12,1,0,ctPort,1)),(1-OFFSET(Active_Portfolio!$AG$12,1,0,ctPort,1))^(X$6-YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))))","v":51.316229871895608},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$AE$12,1,0,ctPort,1)=$B44)*(OFFSET(Active_Portfolio!$R$12,1,0,ctPort,1)=0)*(OFFSET(Active_Portfolio!$S$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE(Y$6,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE(Y$6,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),(1-OFFSET(Active_Portfolio!$Y$12,1,0,ctPort,1)),(1-OFFSET(Active_Portfolio!$AG$12,1,0,ctPort,1))^(Y$6-YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))))","v":51.316229871895608},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$AE$12,1,0,ctPort,1)=$B44)*(OFFSET(Active_Portfolio!$R$12,1,0,ctPort,1)=0)*(OFFSET(Active_Portfolio!$S$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE(Z$6,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE(Z$6,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),(1-OFFSET(Active_Portfolio!$Y$12,1,0,ctPort,1)),(1-OFFSET(Active_Portfolio!$AG$12,1,0,ctPort,1))^(Z$6-YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))))","v":51.316229871895608},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$AE$12,1,0,ctPort,1)=$B44)*(OFFSET(Active_Portfolio!$R$12,1,0,ctPort,1)=0)*(OFFSET(Active_Portfolio!$S$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE(AA$6,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE(AA$6,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),(1-OFFSET(Active_Portfolio!$Y$12,1,0,ctPort,1)),(1-OFFSET(Active_Portfolio!$AG$12,1,0,ctPort,1))^(AA$6-YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))))","v":51.316229871895608},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$AE$12,1,0,ctPort,1)=$B44)*(OFFSET(Active_Portfolio!$R$12,1,0,ctPort,1)=0)*(OFFSET(Active_Portfolio!$S$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE(AB$6,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE(AB$6,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),(1-OFFSET(Active_Portfolio!$Y$12,1,0,ctPort,1)),(1-OFFSET(Active_Portfolio!$AG$12,1,0,ctPort,1))^(AB$6-YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))))","v":51.316229871895608},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$AE$12,1,0,ctPort,1)=$B44)*(OFFSET(Active_Portfolio!$R$12,1,0,ctPort,1)=0)*(OFFSET(Active_Portfolio!$S$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE(AC$6,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE(AC$6,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),(1-OFFSET(Active_Portfolio!$Y$12,1,0,ctPort,1)),(1-OFFSET(Active_Portfolio!$AG$12,1,0,ctPort,1))^(AC$6-YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))))","v":51.316229871895608},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$AE$12,1,0,ctPort,1)=$B44)*(OFFSET(Active_Portfolio!$R$12,1,0,ctPort,1)=0)*(OFFSET(Active_Portfolio!$S$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE(AD$6,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE(AD$6,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),(1-OFFSET(Active_Portfolio!$Y$12,1,0,ctPort,1)),(1-OFFSET(Active_Portfolio!$AG$12,1,0,ctPort,1))^(AD$6-YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))))","v":51.316229871895608},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$AE$12,1,0,ctPort,1)=$B44)*(OFFSET(Active_Portfolio!$R$12,1,0,ctPort,1)=0)*(OFFSET(Active_Portfolio!$S$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE(AE$6,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE(AE$6,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),(1-OFFSET(Active_Portfolio!$Y$12,1,0,ctPort,1)),(1-OFFSET(Active_Portfolio!$AG$12,1,0,ctPort,1))^(AE$6-YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))))","v":51.316229871895608},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$AE$12,1,0,ctPort,1)=$B44)*(OFFSET(Active_Portfolio!$R$12,1,0,ctPort,1)=0)*(OFFSET(Active_Portfolio!$S$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE(AF$6,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE(AF$6,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),(1-OFFSET(Active_Portfolio!$Y$12,1,0,ctPort,1)),(1-OFFSET(Active_Portfolio!$AG$12,1,0,ctPort,1))^(AF$6-YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))))","v":51.316229871895608},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$AE$12,1,0,ctPort,1)=$B44)*(OFFSET(Active_Portfolio!$R$12,1,0,ctPort,1)=0)*(OFFSET(Active_Portfolio!$S$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE(AG$6,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE(AG$6,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),(1-OFFSET(Active_Portfolio!$Y$12,1,0,ctPort,1)),(1-OFFSET(Active_Portfolio!$AG$12,1,0,ctPort,1))^(AG$6-YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))))","v":51.316229871895608},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$AE$12,1,0,ctPort,1)=$B44)*(OFFSET(Active_Portfolio!$R$12,1,0,ctPort,1)=0)*(OFFSET(Active_Portfolio!$S$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE(AH$6,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE(AH$6,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),(1-OFFSET(Active_Portfolio!$Y$12,1,0,ctPort,1)),(1-OFFSET(Active_Portfolio!$AG$12,1,0,ctPort,1))^(AH$6-YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))))","v":51.316229871895608},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$AE$12,1,0,ctPort,1)=$B44)*(OFFSET(Active_Portfolio!$R$12,1,0,ctPort,1)=0)*(OFFSET(Active_Portfolio!$S$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE(AI$6,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE(AI$6,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),(1-OFFSET(Active_Portfolio!$Y$12,1,0,ctPort,1)),(1-OFFSET(Active_Portfolio!$AG$12,1,0,ctPort,1))^(AI$6-YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))))","v":51.316229871895608},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$AE$12,1,0,ctPort,1)=$B44)*(OFFSET(Active_Portfolio!$R$12,1,0,ctPort,1)=0)*(OFFSET(Active_Portfolio!$S$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE(AJ$6,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE(AJ$6,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),(1-OFFSET(Active_Portfolio!$Y$12,1,0,ctPort,1)),(1-OFFSET(Active_Portfolio!$AG$12,1,0,ctPort,1))^(AJ$6-YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))))","v":51.316229871895608},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$AE$12,1,0,ctPort,1)=$B44)*(OFFSET(Active_Portfolio!$R$12,1,0,ctPort,1)=0)*(OFFSET(Active_Portfolio!$S$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE(AK$6,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE(AK$6,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),(1-OFFSET(Active_Portfolio!$Y$12,1,0,ctPort,1)),(1-OFFSET(Active_Portfolio!$AG$12,1,0,ctPort,1))^(AK$6-YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))))","v":51.316229871895608},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$AE$12,1,0,ctPort,1)=$B44)*(OFFSET(Active_Portfolio!$R$12,1,0,ctPort,1)=0)*(OFFSET(Active_Portfolio!$S$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE(AL$6,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE(AL$6,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),(1-OFFSET(Active_Portfolio!$Y$12,1,0,ctPort,1)),(1-OFFSET(Active_Portfolio!$AG$12,1,0,ctPort,1))^(AL$6-YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))))","v":51.316229871895608},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$AE$12,1,0,ctPort,1)=$B44)*(OFFSET(Active_Portfolio!$R$12,1,0,ctPort,1)=0)*(OFFSET(Active_Portfolio!$S$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE(AM$6,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE(AM$6,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),(1-OFFSET(Active_Portfolio!$Y$12,1,0,ctPort,1)),(1-OFFSET(Active_Portfolio!$AG$12,1,0,ctPort,1))^(AM$6-YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))))","v":51.316229871895608},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$AE$12,1,0,ctPort,1)=$B44)*(OFFSET(Active_Portfolio!$R$12,1,0,ctPort,1)=0)*(OFFSET(Active_Portfolio!$S$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE(AN$6,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE(AN$6,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),(1-OFFSET(Active_Portfolio!$Y$12,1,0,ctPort,1)),(1-OFFSET(Active_Portfolio!$AG$12,1,0,ctPort,1))^(AN$6-YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))))","v":51.316229871895608},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$AE$12,1,0,ctPort,1)=$B44)*(OFFSET(Active_Portfolio!$R$12,1,0,ctPort,1)=0)*(OFFSET(Active_Portfolio!$S$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE(AO$6,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE(AO$6,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),(1-OFFSET(Active_Portfolio!$Y$12,1,0,ctPort,1)),(1-OFFSET(Active_Portfolio!$AG$12,1,0,ctPort,1))^(AO$6-YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))))","v":51.316229871895608},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$AE$12,1,0,ctPort,1)=$B44)*(OFFSET(Active_Portfolio!$R$12,1,0,ctPort,1)=0)*(OFFSET(Active_Portfolio!$S$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE(AP$6,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE(AP$6,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),(1-OFFSET(Active_Portfolio!$Y$12,1,0,ctPort,1)),(1-OFFSET(Active_Portfolio!$AG$12,1,0,ctPort,1))^(AP$6-YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))))","v":51.316229871895608},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$AE$12,1,0,ctPort,1)=$B44)*(OFFSET(Active_Portfolio!$R$12,1,0,ctPort,1)=0)*(OFFSET(Active_Portfolio!$S$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE(AQ$6,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE(AQ$6,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),(1-OFFSET(Active_Portfolio!$Y$12,1,0,ctPort,1)),(1-OFFSET(Active_Portfolio!$AG$12,1,0,ctPort,1))^(AQ$6-YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$AE$12,1,0,ctPort,1)=$B44)*(OFFSET(Active_Portfolio!$R$12,1,0,ctPort,1)=0)*(OFFSET(Active_Portfolio!$S$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE(AR$6,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE(AR$6,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),(1-OFFSET(Active_Portfolio!$Y$12,1,0,ctPort,1)),(1-OFFSET(Active_Portfolio!$AG$12,1,0,ctPort,1))^(AR$6-YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$AE$12,1,0,ctPort,1)=$B44)*(OFFSET(Active_Portfolio!$R$12,1,0,ctPort,1)=0)*(OFFSET(Active_Portfolio!$S$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE(AS$6,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE(AS$6,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),(1-OFFSET(Active_Portfolio!$Y$12,1,0,ctPort,1)),(1-OFFSET(Active_Portfolio!$AG$12,1,0,ctPort,1))^(AS$6-YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$AE$12,1,0,ctPort,1)=$B44)*(OFFSET(Active_Portfolio!$R$12,1,0,ctPort,1)=0)*(OFFSET(Active_Portfolio!$S$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE(AT$6,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE(AT$6,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),(1-OFFSET(Active_Portfolio!$Y$12,1,0,ctPort,1)),(1-OFFSET(Active_Portfolio!$AG$12,1,0,ctPort,1))^(AT$6-YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$AE$12,1,0,ctPort,1)=$B44)*(OFFSET(Active_Portfolio!$R$12,1,0,ctPort,1)=0)*(OFFSET(Active_Portfolio!$S$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE(AU$6,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE(AU$6,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),(1-OFFSET(Active_Portfolio!$Y$12,1,0,ctPort,1)),(1-OFFSET(Active_Portfolio!$AG$12,1,0,ctPort,1))^(AU$6-YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$AE$12,1,0,ctPort,1)=$B44)*(OFFSET(Active_Portfolio!$R$12,1,0,ctPort,1)=0)*(OFFSET(Active_Portfolio!$S$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE(AV$6,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE(AV$6,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),(1-OFFSET(Active_Portfolio!$Y$12,1,0,ctPort,1)),(1-OFFSET(Active_Portfolio!$AG$12,1,0,ctPort,1))^(AV$6-YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$AE$12,1,0,ctPort,1)=$B44)*(OFFSET(Active_Portfolio!$R$12,1,0,ctPort,1)=0)*(OFFSET(Active_Portfolio!$S$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE(AW$6,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE(AW$6,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),(1-OFFSET(Active_Portfolio!$Y$12,1,0,ctPort,1)),(1-OFFSET(Active_Portfolio!$AG$12,1,0,ctPort,1))^(AW$6-YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$AE$12,1,0,ctPort,1)=$B44)*(OFFSET(Active_Portfolio!$R$12,1,0,ctPort,1)=0)*(OFFSET(Active_Portfolio!$S$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE(AX$6,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE(AX$6,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),(1-OFFSET(Active_Portfolio!$Y$12,1,0,ctPort,1)),(1-OFFSET(Active_Portfolio!$AG$12,1,0,ctPort,1))^(AX$6-YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$AE$12,1,0,ctPort,1)=$B44)*(OFFSET(Active_Portfolio!$R$12,1,0,ctPort,1)=0)*(OFFSET(Active_Portfolio!$S$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE(AY$6,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE(AY$6,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),(1-OFFSET(Active_Portfolio!$Y$12,1,0,ctPort,1)),(1-OFFSET(Active_Portfolio!$AG$12,1,0,ctPort,1))^(AY$6-YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$AE$12,1,0,ctPort,1)=$B44)*(OFFSET(Active_Portfolio!$R$12,1,0,ctPort,1)=0)*(OFFSET(Active_Portfolio!$S$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE(AZ$6,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE(AZ$6,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),(1-OFFSET(Active_Portfolio!$Y$12,1,0,ctPort,1)),(1-OFFSET(Active_Portfolio!$AG$12,1,0,ctPort,1))^(AZ$6-YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))))","v":0}]
[null,"Wind - SW",null,{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$AE$12,1,0,ctPort,1)=$B45)*(OFFSET(Active_Portfolio!$R$12,1,0,ctPort,1)=0)*(OFFSET(Active_Portfolio!$S$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE(D$6,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE(D$6,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),(1-OFFSET(Active_Portfolio!$Y$12,1,0,ctPort,1)),(1-OFFSET(Active_Portfolio!$AG$12,1,0,ctPort,1))^(D$6-YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$AE$12,1,0,ctPort,1)=$B45)*(OFFSET(Active_Portfolio!$R$12,1,0,ctPort,1)=0)*(OFFSET(Active_Portfolio!$S$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE(E$6,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE(E$6,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),(1-OFFSET(Active_Portfolio!$Y$12,1,0,ctPort,1)),(1-OFFSET(Active_Portfolio!$AG$12,1,0,ctPort,1))^(E$6-YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$AE$12,1,0,ctPort,1)=$B45)*(OFFSET(Active_Portfolio!$R$12,1,0,ctPort,1)=0)*(OFFSET(Active_Portfolio!$S$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE(F$6,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE(F$6,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),(1-OFFSET(Active_Portfolio!$Y$12,1,0,ctPort,1)),(1-OFFSET(Active_Portfolio!$AG$12,1,0,ctPort,1))^(F$6-YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$AE$12,1,0,ctPort,1)=$B45)*(OFFSET(Active_Portfolio!$R$12,1,0,ctPort,1)=0)*(OFFSET(Active_Portfolio!$S$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE(G$6,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE(G$6,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),(1-OFFSET(Active_Portfolio!$Y$12,1,0,ctPort,1)),(1-OFFSET(Active_Portfolio!$AG$12,1,0,ctPort,1))^(G$6-YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$AE$12,1,0,ctPort,1)=$B45)*(OFFSET(Active_Portfolio!$R$12,1,0,ctPort,1)=0)*(OFFSET(Active_Portfolio!$S$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE(H$6,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE(H$6,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),(1-OFFSET(Active_Portfolio!$Y$12,1,0,ctPort,1)),(1-OFFSET(Active_Portfolio!$AG$12,1,0,ctPort,1))^(H$6-YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$AE$12,1,0,ctPort,1)=$B45)*(OFFSET(Active_Portfolio!$R$12,1,0,ctPort,1)=0)*(OFFSET(Active_Portfolio!$S$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE(I$6,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE(I$6,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),(1-OFFSET(Active_Portfolio!$Y$12,1,0,ctPort,1)),(1-OFFSET(Active_Portfolio!$AG$12,1,0,ctPort,1))^(I$6-YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))))","v":1150.212},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$AE$12,1,0,ctPort,1)=$B45)*(OFFSET(Active_Portfolio!$R$12,1,0,ctPort,1)=0)*(OFFSET(Active_Portfolio!$S$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE(J$6,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE(J$6,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),(1-OFFSET(Active_Portfolio!$Y$12,1,0,ctPort,1)),(1-OFFSET(Active_Portfolio!$AG$12,1,0,ctPort,1))^(J$6-YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))))","v":1150.212},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$AE$12,1,0,ctPort,1)=$B45)*(OFFSET(Active_Portfolio!$R$12,1,0,ctPort,1)=0)*(OFFSET(Active_Portfolio!$S$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE(K$6,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE(K$6,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),(1-OFFSET(Active_Portfolio!$Y$12,1,0,ctPort,1)),(1-OFFSET(Active_Portfolio!$AG$12,1,0,ctPort,1))^(K$6-YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))))","v":1150.212},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$AE$12,1,0,ctPort,1)=$B45)*(OFFSET(Active_Portfolio!$R$12,1,0,ctPort,1)=0)*(OFFSET(Active_Portfolio!$S$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE(L$6,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE(L$6,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),(1-OFFSET(Active_Portfolio!$Y$12,1,0,ctPort,1)),(1-OFFSET(Active_Portfolio!$AG$12,1,0,ctPort,1))^(L$6-YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))))","v":1150.212},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$AE$12,1,0,ctPort,1)=$B45)*(OFFSET(Active_Portfolio!$R$12,1,0,ctPort,1)=0)*(OFFSET(Active_Portfolio!$S$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE(M$6,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE(M$6,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),(1-OFFSET(Active_Portfolio!$Y$12,1,0,ctPort,1)),(1-OFFSET(Active_Portfolio!$AG$12,1,0,ctPort,1))^(M$6-YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))))","v":1150.212},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$AE$12,1,0,ctPort,1)=$B45)*(OFFSET(Active_Portfolio!$R$12,1,0,ctPort,1)=0)*(OFFSET(Active_Portfolio!$S$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE(N$6,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE(N$6,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),(1-OFFSET(Active_Portfolio!$Y$12,1,0,ctPort,1)),(1-OFFSET(Active_Portfolio!$AG$12,1,0,ctPort,1))^(N$6-YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))))","v":1150.212},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$AE$12,1,0,ctPort,1)=$B45)*(OFFSET(Active_Portfolio!$R$12,1,0,ctPort,1)=0)*(OFFSET(Active_Portfolio!$S$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE(O$6,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE(O$6,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),(1-OFFSET(Active_Portfolio!$Y$12,1,0,ctPort,1)),(1-OFFSET(Active_Portfolio!$AG$12,1,0,ctPort,1))^(O$6-YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))))","v":1150.212},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$AE$12,1,0,ctPort,1)=$B45)*(OFFSET(Active_Portfolio!$R$12,1,0,ctPort,1)=0)*(OFFSET(Active_Portfolio!$S$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE(P$6,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE(P$6,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),(1-OFFSET(Active_Portfolio!$Y$12,1,0,ctPort,1)),(1-OFFSET(Active_Portfolio!$AG$12,1,0,ctPort,1))^(P$6-YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))))","v":1150.212},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$AE$12,1,0,ctPort,1)=$B45)*(OFFSET(Active_Portfolio!$R$12,1,0,ctPort,1)=0)*(OFFSET(Active_Portfolio!$S$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE(Q$6,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE(Q$6,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),(1-OFFSET(Active_Portfolio!$Y$12,1,0,ctPort,1)),(1-OFFSET(Active_Portfolio!$AG$12,1,0,ctPort,1))^(Q$6-YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))))","v":1150.212},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$AE$12,1,0,ctPort,1)=$B45)*(OFFSET(Active_Portfolio!$R$12,1,0,ctPort,1)=0)*(OFFSET(Active_Portfolio!$S$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE(R$6,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE(R$6,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),(1-OFFSET(Active_Portfolio!$Y$12,1,0,ctPort,1)),(1-OFFSET(Active_Portfolio!$AG$12,1,0,ctPort,1))^(R$6-YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))))","v":1150.212},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$AE$12,1,0,ctPort,1)=$B45)*(OFFSET(Active_Portfolio!$R$12,1,0,ctPort,1)=0)*(OFFSET(Active_Portfolio!$S$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE(S$6,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE(S$6,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),(1-OFFSET(Active_Portfolio!$Y$12,1,0,ctPort,1)),(1-OFFSET(Active_Portfolio!$AG$12,1,0,ctPort,1))^(S$6-YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))))","v":1150.212},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$AE$12,1,0,ctPort,1)=$B45)*(OFFSET(Active_Portfolio!$R$12,1,0,ctPort,1)=0)*(OFFSET(Active_Portfolio!$S$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE(T$6,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE(T$6,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),(1-OFFSET(Active_Portfolio!$Y$12,1,0,ctPort,1)),(1-OFFSET(Active_Portfolio!$AG$12,1,0,ctPort,1))^(T$6-YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))))","v":1150.212},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$AE$12,1,0,ctPort,1)=$B45)*(OFFSET(Active_Portfolio!$R$12,1,0,ctPort,1)=0)*(OFFSET(Active_Portfolio!$S$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE(U$6,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE(U$6,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),(1-OFFSET(Active_Portfolio!$Y$12,1,0,ctPort,1)),(1-OFFSET(Active_Portfolio!$AG$12,1,0,ctPort,1))^(U$6-YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))))","v":1150.212},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$AE$12,1,0,ctPort,1)=$B45)*(OFFSET(Active_Portfolio!$R$12,1,0,ctPort,1)=0)*(OFFSET(Active_Portfolio!$S$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE(V$6,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE(V$6,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),(1-OFFSET(Active_Portfolio!$Y$12,1,0,ctPort,1)),(1-OFFSET(Active_Portfolio!$AG$12,1,0,ctPort,1))^(V$6-YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))))","v":1150.212},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$AE$12,1,0,ctPort,1)=$B45)*(OFFSET(Active_Portfolio!$R$12,1,0,ctPort,1)=0)*(OFFSET(Active_Portfolio!$S$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE(W$6,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE(W$6,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),(1-OFFSET(Active_Portfolio!$Y$12,1,0,ctPort,1)),(1-OFFSET(Active_Portfolio!$AG$12,1,0,ctPort,1))^(W$6-YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))))","v":1150.212},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$AE$12,1,0,ctPort,1)=$B45)*(OFFSET(Active_Portfolio!$R$12,1,0,ctPort,1)=0)*(OFFSET(Active_Portfolio!$S$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE(X$6,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE(X$6,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),(1-OFFSET(Active_Portfolio!$Y$12,1,0,ctPort,1)),(1-OFFSET(Active_Portfolio!$AG$12,1,0,ctPort,1))^(X$6-YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))))","v":1150.212},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$AE$12,1,0,ctPort,1)=$B45)*(OFFSET(Active_Portfolio!$R$12,1,0,ctPort,1)=0)*(OFFSET(Active_Portfolio!$S$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE(Y$6,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE(Y$6,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),(1-OFFSET(Active_Portfolio!$Y$12,1,0,ctPort,1)),(1-OFFSET(Active_Portfolio!$AG$12,1,0,ctPort,1))^(Y$6-YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))))","v":1150.212},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$AE$12,1,0,ctPort,1)=$B45)*(OFFSET(Active_Portfolio!$R$12,1,0,ctPort,1)=0)*(OFFSET(Active_Portfolio!$S$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE(Z$6,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE(Z$6,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),(1-OFFSET(Active_Portfolio!$Y$12,1,0,ctPort,1)),(1-OFFSET(Active_Portfolio!$AG$12,1,0,ctPort,1))^(Z$6-YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))))","v":1150.212},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$AE$12,1,0,ctPort,1)=$B45)*(OFFSET(Active_Portfolio!$R$12,1,0,ctPort,1)=0)*(OFFSET(Active_Portfolio!$S$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE(AA$6,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE(AA$6,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),(1-OFFSET(Active_Portfolio!$Y$12,1,0,ctPort,1)),(1-OFFSET(Active_Portfolio!$AG$12,1,0,ctPort,1))^(AA$6-YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))))","v":1150.212},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$AE$12,1,0,ctPort,1)=$B45)*(OFFSET(Active_Portfolio!$R$12,1,0,ctPort,1)=0)*(OFFSET(Active_Portfolio!$S$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE(AB$6,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE(AB$6,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),(1-OFFSET(Active_Portfolio!$Y$12,1,0,ctPort,1)),(1-OFFSET(Active_Portfolio!$AG$12,1,0,ctPort,1))^(AB$6-YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))))","v":1150.212},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$AE$12,1,0,ctPort,1)=$B45)*(OFFSET(Active_Portfolio!$R$12,1,0,ctPort,1)=0)*(OFFSET(Active_Portfolio!$S$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE(AC$6,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE(AC$6,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),(1-OFFSET(Active_Portfolio!$Y$12,1,0,ctPort,1)),(1-OFFSET(Active_Portfolio!$AG$12,1,0,ctPort,1))^(AC$6-YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$AE$12,1,0,ctPort,1)=$B45)*(OFFSET(Active_Portfolio!$R$12,1,0,ctPort,1)=0)*(OFFSET(Active_Portfolio!$S$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE(AD$6,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE(AD$6,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),(1-OFFSET(Active_Portfolio!$Y$12,1,0,ctPort,1)),(1-OFFSET(Active_Portfolio!$AG$12,1,0,ctPort,1))^(AD$6-YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$AE$12,1,0,ctPort,1)=$B45)*(OFFSET(Active_Portfolio!$R$12,1,0,ctPort,1)=0)*(OFFSET(Active_Portfolio!$S$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE(AE$6,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE(AE$6,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),(1-OFFSET(Active_Portfolio!$Y$12,1,0,ctPort,1)),(1-OFFSET(Active_Portfolio!$AG$12,1,0,ctPort,1))^(AE$6-YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$AE$12,1,0,ctPort,1)=$B45)*(OFFSET(Active_Portfolio!$R$12,1,0,ctPort,1)=0)*(OFFSET(Active_Portfolio!$S$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE(AF$6,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE(AF$6,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),(1-OFFSET(Active_Portfolio!$Y$12,1,0,ctPort,1)),(1-OFFSET(Active_Portfolio!$AG$12,1,0,ctPort,1))^(AF$6-YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$AE$12,1,0,ctPort,1)=$B45)*(OFFSET(Active_Portfolio!$R$12,1,0,ctPort,1)=0)*(OFFSET(Active_Portfolio!$S$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE(AG$6,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE(AG$6,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),(1-OFFSET(Active_Portfolio!$Y$12,1,0,ctPort,1)),(1-OFFSET(Active_Portfolio!$AG$12,1,0,ctPort,1))^(AG$6-YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$AE$12,1,0,ctPort,1)=$B45)*(OFFSET(Active_Portfolio!$R$12,1,0,ctPort,1)=0)*(OFFSET(Active_Portfolio!$S$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE(AH$6,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE(AH$6,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),(1-OFFSET(Active_Portfolio!$Y$12,1,0,ctPort,1)),(1-OFFSET(Active_Portfolio!$AG$12,1,0,ctPort,1))^(AH$6-YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$AE$12,1,0,ctPort,1)=$B45)*(OFFSET(Active_Portfolio!$R$12,1,0,ctPort,1)=0)*(OFFSET(Active_Portfolio!$S$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE(AI$6,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE(AI$6,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),(1-OFFSET(Active_Portfolio!$Y$12,1,0,ctPort,1)),(1-OFFSET(Active_Portfolio!$AG$12,1,0,ctPort,1))^(AI$6-YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$AE$12,1,0,ctPort,1)=$B45)*(OFFSET(Active_Portfolio!$R$12,1,0,ctPort,1)=0)*(OFFSET(Active_Portfolio!$S$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE(AJ$6,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE(AJ$6,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),(1-OFFSET(Active_Portfolio!$Y$12,1,0,ctPort,1)),(1-OFFSET(Active_Portfolio!$AG$12,1,0,ctPort,1))^(AJ$6-YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$AE$12,1,0,ctPort,1)=$B45)*(OFFSET(Active_Portfolio!$R$12,1,0,ctPort,1)=0)*(OFFSET(Active_Portfolio!$S$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE(AK$6,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE(AK$6,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),(1-OFFSET(Active_Portfolio!$Y$12,1,0,ctPort,1)),(1-OFFSET(Active_Portfolio!$AG$12,1,0,ctPort,1))^(AK$6-YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$AE$12,1,0,ctPort,1)=$B45)*(OFFSET(Active_Portfolio!$R$12,1,0,ctPort,1)=0)*(OFFSET(Active_Portfolio!$S$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE(AL$6,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE(AL$6,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),(1-OFFSET(Active_Portfolio!$Y$12,1,0,ctPort,1)),(1-OFFSET(Active_Portfolio!$AG$12,1,0,ctPort,1))^(AL$6-YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$AE$12,1,0,ctPort,1)=$B45)*(OFFSET(Active_Portfolio!$R$12,1,0,ctPort,1)=0)*(OFFSET(Active_Portfolio!$S$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE(AM$6,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE(AM$6,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),(1-OFFSET(Active_Portfolio!$Y$12,1,0,ctPort,1)),(1-OFFSET(Active_Portfolio!$AG$12,1,0,ctPort,1))^(AM$6-YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$AE$12,1,0,ctPort,1)=$B45)*(OFFSET(Active_Portfolio!$R$12,1,0,ctPort,1)=0)*(OFFSET(Active_Portfolio!$S$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE(AN$6,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE(AN$6,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),(1-OFFSET(Active_Portfolio!$Y$12,1,0,ctPort,1)),(1-OFFSET(Active_Portfolio!$AG$12,1,0,ctPort,1))^(AN$6-YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$AE$12,1,0,ctPort,1)=$B45)*(OFFSET(Active_Portfolio!$R$12,1,0,ctPort,1)=0)*(OFFSET(Active_Portfolio!$S$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE(AO$6,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE(AO$6,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),(1-OFFSET(Active_Portfolio!$Y$12,1,0,ctPort,1)),(1-OFFSET(Active_Portfolio!$AG$12,1,0,ctPort,1))^(AO$6-YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$AE$12,1,0,ctPort,1)=$B45)*(OFFSET(Active_Portfolio!$R$12,1,0,ctPort,1)=0)*(OFFSET(Active_Portfolio!$S$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE(AP$6,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE(AP$6,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),(1-OFFSET(Active_Portfolio!$Y$12,1,0,ctPort,1)),(1-OFFSET(Active_Portfolio!$AG$12,1,0,ctPort,1))^(AP$6-YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$AE$12,1,0,ctPort,1)=$B45)*(OFFSET(Active_Portfolio!$R$12,1,0,ctPort,1)=0)*(OFFSET(Active_Portfolio!$S$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE(AQ$6,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE(AQ$6,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),(1-OFFSET(Active_Portfolio!$Y$12,1,0,ctPort,1)),(1-OFFSET(Active_Portfolio!$AG$12,1,0,ctPort,1))^(AQ$6-YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$AE$12,1,0,ctPort,1)=$B45)*(OFFSET(Active_Portfolio!$R$12,1,0,ctPort,1)=0)*(OFFSET(Active_Portfolio!$S$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE(AR$6,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE(AR$6,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),(1-OFFSET(Active_Portfolio!$Y$12,1,0,ctPort,1)),(1-OFFSET(Active_Portfolio!$AG$12,1,0,ctPort,1))^(AR$6-YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$AE$12,1,0,ctPort,1)=$B45)*(OFFSET(Active_Portfolio!$R$12,1,0,ctPort,1)=0)*(OFFSET(Active_Portfolio!$S$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE(AS$6,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE(AS$6,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),(1-OFFSET(Active_Portfolio!$Y$12,1,0,ctPort,1)),(1-OFFSET(Active_Portfolio!$AG$12,1,0,ctPort,1))^(AS$6-YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$AE$12,1,0,ctPort,1)=$B45)*(OFFSET(Active_Portfolio!$R$12,1,0,ctPort,1)=0)*(OFFSET(Active_Portfolio!$S$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE(AT$6,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE(AT$6,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),(1-OFFSET(Active_Portfolio!$Y$12,1,0,ctPort,1)),(1-OFFSET(Active_Portfolio!$AG$12,1,0,ctPort,1))^(AT$6-YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$AE$12,1,0,ctPort,1)=$B45)*(OFFSET(Active_Portfolio!$R$12,1,0,ctPort,1)=0)*(OFFSET(Active_Portfolio!$S$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE(AU$6,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE(AU$6,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),(1-OFFSET(Active_Portfolio!$Y$12,1,0,ctPort,1)),(1-OFFSET(Active_Portfolio!$AG$12,1,0,ctPort,1))^(AU$6-YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$AE$12,1,0,ctPort,1)=$B45)*(OFFSET(Active_Portfolio!$R$12,1,0,ctPort,1)=0)*(OFFSET(Active_Portfolio!$S$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE(AV$6,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE(AV$6,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),(1-OFFSET(Active_Portfolio!$Y$12,1,0,ctPort,1)),(1-OFFSET(Active_Portfolio!$AG$12,1,0,ctPort,1))^(AV$6-YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$AE$12,1,0,ctPort,1)=$B45)*(OFFSET(Active_Portfolio!$R$12,1,0,ctPort,1)=0)*(OFFSET(Active_Portfolio!$S$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE(AW$6,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE(AW$6,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),(1-OFFSET(Active_Portfolio!$Y$12,1,0,ctPort,1)),(1-OFFSET(Active_Portfolio!$AG$12,1,0,ctPort,1))^(AW$6-YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$AE$12,1,0,ctPort,1)=$B45)*(OFFSET(Active_Portfolio!$R$12,1,0,ctPort,1)=0)*(OFFSET(Active_Portfolio!$S$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE(AX$6,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE(AX$6,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),(1-OFFSET(Active_Portfolio!$Y$12,1,0,ctPort,1)),(1-OFFSET(Active_Portfolio!$AG$12,1,0,ctPort,1))^(AX$6-YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$AE$12,1,0,ctPort,1)=$B45)*(OFFSET(Active_Portfolio!$R$12,1,0,ctPort,1)=0)*(OFFSET(Active_Portfolio!$S$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE(AY$6,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE(AY$6,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),(1-OFFSET(Active_Portfolio!$Y$12,1,0,ctPort,1)),(1-OFFSET(Active_Portfolio!$AG$12,1,0,ctPort,1))^(AY$6-YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$AE$12,1,0,ctPort,1)=$B45)*(OFFSET(Active_Portfolio!$R$12,1,0,ctPort,1)=0)*(OFFSET(Active_Portfolio!$S$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE(AZ$6,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE(AZ$6,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),(1-OFFSET(Active_Portfolio!$Y$12,1,0,ctPort,1)),(1-OFFSET(Active_Portfolio!$AG$12,1,0,ctPort,1))^(AZ$6-YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))))","v":0}]
[null,"Non-CAISO Generation, Available for Recontracting to CAISO Utilities (Bundled)"]
[null,"CSP - Storage",null,{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$AE$12,1,0,ctPort,1)=$B50)*(OFFSET(Active_Portfolio!$R$12,1,0,ctPort,1)=0)*(OFFSET(Active_Portfolio!$S$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)<=DATE(D$6,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE(year,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),(1-OFFSET(Active_Portfolio!$Y$12,1,0,ctPort,1)),OFFSET(Active_Portfolio!$P$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AG$12,1,0,ctPort,1))^(D$6-YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$AE$12,1,0,ctPort,1)=$B50)*(OFFSET(Active_Portfolio!$R$12,1,0,ctPort,1)=0)*(OFFSET(Active_Portfolio!$S$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)<=DATE(E$6,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE(year,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),(1-OFFSET(Active_Portfolio!$Y$12,1,0,ctPort,1)),OFFSET(Active_Portfolio!$P$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AG$12,1,0,ctPort,1))^(E$6-YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$AE$12,1,0,ctPort,1)=$B50)*(OFFSET(Active_Portfolio!$R$12,1,0,ctPort,1)=0)*(OFFSET(Active_Portfolio!$S$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)<=DATE(F$6,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE(year,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),(1-OFFSET(Active_Portfolio!$Y$12,1,0,ctPort,1)),OFFSET(Active_Portfolio!$P$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AG$12,1,0,ctPort,1))^(F$6-YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$AE$12,1,0,ctPort,1)=$B50)*(OFFSET(Active_Portfolio!$R$12,1,0,ctPort,1)=0)*(OFFSET(Active_Portfolio!$S$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)<=DATE(G$6,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE(year,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),(1-OFFSET(Active_Portfolio!$Y$12,1,0,ctPort,1)),OFFSET(Active_Portfolio!$P$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AG$12,1,0,ctPort,1))^(G$6-YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$AE$12,1,0,ctPort,1)=$B50)*(OFFSET(Active_Portfolio!$R$12,1,0,ctPort,1)=0)*(OFFSET(Active_Portfolio!$S$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)<=DATE(H$6,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE(year,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),(1-OFFSET(Active_Portfolio!$Y$12,1,0,ctPort,1)),OFFSET(Active_Portfolio!$P$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AG$12,1,0,ctPort,1))^(H$6-YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$AE$12,1,0,ctPort,1)=$B50)*(OFFSET(Active_Portfolio!$R$12,1,0,ctPort,1)=0)*(OFFSET(Active_Portfolio!$S$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)<=DATE(I$6,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE(year,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),(1-OFFSET(Active_Portfolio!$Y$12,1,0,ctPort,1)),OFFSET(Active_Portfolio!$P$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AG$12,1,0,ctPort,1))^(I$6-YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$AE$12,1,0,ctPort,1)=$B50)*(OFFSET(Active_Portfolio!$R$12,1,0,ctPort,1)=0)*(OFFSET(Active_Portfolio!$S$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)<=DATE(J$6,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE(year,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),(1-OFFSET(Active_Portfolio!$Y$12,1,0,ctPort,1)),OFFSET(Active_Portfolio!$P$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AG$12,1,0,ctPort,1))^(J$6-YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$AE$12,1,0,ctPort,1)=$B50)*(OFFSET(Active_Portfolio!$R$12,1,0,ctPort,1)=0)*(OFFSET(Active_Portfolio!$S$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)<=DATE(K$6,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE(year,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),(1-OFFSET(Active_Portfolio!$Y$12,1,0,ctPort,1)),OFFSET(Active_Portfolio!$P$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AG$12,1,0,ctPort,1))^(K$6-YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$AE$12,1,0,ctPort,1)=$B50)*(OFFSET(Active_Portfolio!$R$12,1,0,ctPort,1)=0)*(OFFSET(Active_Portfolio!$S$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)<=DATE(L$6,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE(year,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),(1-OFFSET(Active_Portfolio!$Y$12,1,0,ctPort,1)),OFFSET(Active_Portfolio!$P$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AG$12,1,0,ctPort,1))^(L$6-YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$AE$12,1,0,ctPort,1)=$B50)*(OFFSET(Active_Portfolio!$R$12,1,0,ctPort,1)=0)*(OFFSET(Active_Portfolio!$S$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)<=DATE(M$6,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE(year,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),(1-OFFSET(Active_Portfolio!$Y$12,1,0,ctPort,1)),OFFSET(Active_Portfolio!$P$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AG$12,1,0,ctPort,1))^(M$6-YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$AE$12,1,0,ctPort,1)=$B50)*(OFFSET(Active_Portfolio!$R$12,1,0,ctPort,1)=0)*(OFFSET(Active_Portfolio!$S$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)<=DATE(N$6,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE(year,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),(1-OFFSET(Active_Portfolio!$Y$12,1,0,ctPort,1)),OFFSET(Active_Portfolio!$P$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AG$12,1,0,ctPort,1))^(N$6-YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$AE$12,1,0,ctPort,1)=$B50)*(OFFSET(Active_Portfolio!$R$12,1,0,ctPort,1)=0)*(OFFSET(Active_Portfolio!$S$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)<=DATE(O$6,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE(year,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),(1-OFFSET(Active_Portfolio!$Y$12,1,0,ctPort,1)),OFFSET(Active_Portfolio!$P$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AG$12,1,0,ctPort,1))^(O$6-YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$AE$12,1,0,ctPort,1)=$B50)*(OFFSET(Active_Portfolio!$R$12,1,0,ctPort,1)=0)*(OFFSET(Active_Portfolio!$S$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)<=DATE(P$6,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE(year,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),(1-OFFSET(Active_Portfolio!$Y$12,1,0,ctPort,1)),OFFSET(Active_Portfolio!$P$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AG$12,1,0,ctPort,1))^(P$6-YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$AE$12,1,0,ctPort,1)=$B50)*(OFFSET(Active_Portfolio!$R$12,1,0,ctPort,1)=0)*(OFFSET(Active_Portfolio!$S$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)<=DATE(Q$6,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE(year,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),(1-OFFSET(Active_Portfolio!$Y$12,1,0,ctPort,1)),OFFSET(Active_Portfolio!$P$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AG$12,1,0,ctPort,1))^(Q$6-YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$AE$12,1,0,ctPort,1)=$B50)*(OFFSET(Active_Portfolio!$R$12,1,0,ctPort,1)=0)*(OFFSET(Active_Portfolio!$S$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)<=DATE(R$6,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE(year,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),(1-OFFSET(Active_Portfolio!$Y$12,1,0,ctPort,1)),OFFSET(Active_Portfolio!$P$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AG$12,1,0,ctPort,1))^(R$6-YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$AE$12,1,0,ctPort,1)=$B50)*(OFFSET(Active_Portfolio!$R$12,1,0,ctPort,1)=0)*(OFFSET(Active_Portfolio!$S$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)<=DATE(S$6,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE(year,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),(1-OFFSET(Active_Portfolio!$Y$12,1,0,ctPort,1)),OFFSET(Active_Portfolio!$P$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AG$12,1,0,ctPort,1))^(S$6-YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$AE$12,1,0,ctPort,1)=$B50)*(OFFSET(Active_Portfolio!$R$12,1,0,ctPort,1)=0)*(OFFSET(Active_Portfolio!$S$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)<=DATE(T$6,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE(year,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),(1-OFFSET(Active_Portfolio!$Y$12,1,0,ctPort,1)),OFFSET(Active_Portfolio!$P$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AG$12,1,0,ctPort,1))^(T$6-YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$AE$12,1,0,ctPort,1)=$B50)*(OFFSET(Active_Portfolio!$R$12,1,0,ctPort,1)=0)*(OFFSET(Active_Portfolio!$S$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)<=DATE(U$6,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE(year,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),(1-OFFSET(Active_Portfolio!$Y$12,1,0,ctPort,1)),OFFSET(Active_Portfolio!$P$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AG$12,1,0,ctPort,1))^(U$6-YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$AE$12,1,0,ctPort,1)=$B50)*(OFFSET(Active_Portfolio!$R$12,1,0,ctPort,1)=0)*(OFFSET(Active_Portfolio!$S$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)<=DATE(V$6,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE(year,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),(1-OFFSET(Active_Portfolio!$Y$12,1,0,ctPort,1)),OFFSET(Active_Portfolio!$P$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AG$12,1,0,ctPort,1))^(V$6-YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$AE$12,1,0,ctPort,1)=$B50)*(OFFSET(Active_Portfolio!$R$12,1,0,ctPort,1)=0)*(OFFSET(Active_Portfolio!$S$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)<=DATE(W$6,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE(year,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),(1-OFFSET(Active_Portfolio!$Y$12,1,0,ctPort,1)),OFFSET(Active_Portfolio!$P$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AG$12,1,0,ctPort,1))^(W$6-YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$AE$12,1,0,ctPort,1)=$B50)*(OFFSET(Active_Portfolio!$R$12,1,0,ctPort,1)=0)*(OFFSET(Active_Portfolio!$S$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)<=DATE(X$6,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE(year,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),(1-OFFSET(Active_Portfolio!$Y$12,1,0,ctPort,1)),OFFSET(Active_Portfolio!$P$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AG$12,1,0,ctPort,1))^(X$6-YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$AE$12,1,0,ctPort,1)=$B50)*(OFFSET(Active_Portfolio!$R$12,1,0,ctPort,1)=0)*(OFFSET(Active_Portfolio!$S$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)<=DATE(Y$6,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE(year,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),(1-OFFSET(Active_Portfolio!$Y$12,1,0,ctPort,1)),OFFSET(Active_Portfolio!$P$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AG$12,1,0,ctPort,1))^(Y$6-YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$AE$12,1,0,ctPort,1)=$B50)*(OFFSET(Active_Portfolio!$R$12,1,0,ctPort,1)=0)*(OFFSET(Active_Portfolio!$S$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)<=DATE(Z$6,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE(year,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),(1-OFFSET(Active_Portfolio!$Y$12,1,0,ctPort,1)),OFFSET(Active_Portfolio!$P$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AG$12,1,0,ctPort,1))^(Z$6-YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$AE$12,1,0,ctPort,1)=$B50)*(OFFSET(Active_Portfolio!$R$12,1,0,ctPort,1)=0)*(OFFSET(Active_Portfolio!$S$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)<=DATE(AA$6,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE(year,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),(1-OFFSET(Active_Portfolio!$Y$12,1,0,ctPort,1)),OFFSET(Active_Portfolio!$P$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AG$12,1,0,ctPort,1))^(AA$6-YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$AE$12,1,0,ctPort,1)=$B50)*(OFFSET(Active_Portfolio!$R$12,1,0,ctPort,1)=0)*(OFFSET(Active_Portfolio!$S$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)<=DATE(AB$6,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE(year,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),(1-OFFSET(Active_Portfolio!$Y$12,1,0,ctPort,1)),OFFSET(Active_Portfolio!$P$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AG$12,1,0,ctPort,1))^(AB$6-YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$AE$12,1,0,ctPort,1)=$B50)*(OFFSET(Active_Portfolio!$R$12,1,0,ctPort,1)=0)*(OFFSET(Active_Portfolio!$S$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)<=DATE(AC$6,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE(year,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),(1-OFFSET(Active_Portfolio!$Y$12,1,0,ctPort,1)),OFFSET(Active_Portfolio!$P$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AG$12,1,0,ctPort,1))^(AC$6-YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$AE$12,1,0,ctPort,1)=$B50)*(OFFSET(Active_Portfolio!$R$12,1,0,ctPort,1)=0)*(OFFSET(Active_Portfolio!$S$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)<=DATE(AD$6,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE(year,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),(1-OFFSET(Active_Portfolio!$Y$12,1,0,ctPort,1)),OFFSET(Active_Portfolio!$P$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AG$12,1,0,ctPort,1))^(AD$6-YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$AE$12,1,0,ctPort,1)=$B50)*(OFFSET(Active_Portfolio!$R$12,1,0,ctPort,1)=0)*(OFFSET(Active_Portfolio!$S$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)<=DATE(AE$6,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE(year,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),(1-OFFSET(Active_Portfolio!$Y$12,1,0,ctPort,1)),OFFSET(Active_Portfolio!$P$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AG$12,1,0,ctPort,1))^(AE$6-YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$AE$12,1,0,ctPort,1)=$B50)*(OFFSET(Active_Portfolio!$R$12,1,0,ctPort,1)=0)*(OFFSET(Active_Portfolio!$S$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)<=DATE(AF$6,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE(year,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),(1-OFFSET(Active_Portfolio!$Y$12,1,0,ctPort,1)),OFFSET(Active_Portfolio!$P$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AG$12,1,0,ctPort,1))^(AF$6-YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$AE$12,1,0,ctPort,1)=$B50)*(OFFSET(Active_Portfolio!$R$12,1,0,ctPort,1)=0)*(OFFSET(Active_Portfolio!$S$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)<=DATE(AG$6,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE(year,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),(1-OFFSET(Active_Portfolio!$Y$12,1,0,ctPort,1)),OFFSET(Active_Portfolio!$P$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AG$12,1,0,ctPort,1))^(AG$6-YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$AE$12,1,0,ctPort,1)=$B50)*(OFFSET(Active_Portfolio!$R$12,1,0,ctPort,1)=0)*(OFFSET(Active_Portfolio!$S$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)<=DATE(AH$6,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE(year,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),(1-OFFSET(Active_Portfolio!$Y$12,1,0,ctPort,1)),OFFSET(Active_Portfolio!$P$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AG$12,1,0,ctPort,1))^(AH$6-YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$AE$12,1,0,ctPort,1)=$B50)*(OFFSET(Active_Portfolio!$R$12,1,0,ctPort,1)=0)*(OFFSET(Active_Portfolio!$S$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)<=DATE(AI$6,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE(year,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),(1-OFFSET(Active_Portfolio!$Y$12,1,0,ctPort,1)),OFFSET(Active_Portfolio!$P$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AG$12,1,0,ctPort,1))^(AI$6-YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$AE$12,1,0,ctPort,1)=$B50)*(OFFSET(Active_Portfolio!$R$12,1,0,ctPort,1)=0)*(OFFSET(Active_Portfolio!$S$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)<=DATE(AJ$6,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE(year,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),(1-OFFSET(Active_Portfolio!$Y$12,1,0,ctPort,1)),OFFSET(Active_Portfolio!$P$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AG$12,1,0,ctPort,1))^(AJ$6-YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$AE$12,1,0,ctPort,1)=$B50)*(OFFSET(Active_Portfolio!$R$12,1,0,ctPort,1)=0)*(OFFSET(Active_Portfolio!$S$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)<=DATE(AK$6,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE(year,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),(1-OFFSET(Active_Portfolio!$Y$12,1,0,ctPort,1)),OFFSET(Active_Portfolio!$P$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AG$12,1,0,ctPort,1))^(AK$6-YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$AE$12,1,0,ctPort,1)=$B50)*(OFFSET(Active_Portfolio!$R$12,1,0,ctPort,1)=0)*(OFFSET(Active_Portfolio!$S$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)<=DATE(AL$6,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE(year,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),(1-OFFSET(Active_Portfolio!$Y$12,1,0,ctPort,1)),OFFSET(Active_Portfolio!$P$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AG$12,1,0,ctPort,1))^(AL$6-YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$AE$12,1,0,ctPort,1)=$B50)*(OFFSET(Active_Portfolio!$R$12,1,0,ctPort,1)=0)*(OFFSET(Active_Portfolio!$S$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)<=DATE(AM$6,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE(year,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),(1-OFFSET(Active_Portfolio!$Y$12,1,0,ctPort,1)),OFFSET(Active_Portfolio!$P$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AG$12,1,0,ctPort,1))^(AM$6-YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$AE$12,1,0,ctPort,1)=$B50)*(OFFSET(Active_Portfolio!$R$12,1,0,ctPort,1)=0)*(OFFSET(Active_Portfolio!$S$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)<=DATE(AN$6,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE(year,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),(1-OFFSET(Active_Portfolio!$Y$12,1,0,ctPort,1)),OFFSET(Active_Portfolio!$P$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AG$12,1,0,ctPort,1))^(AN$6-YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$AE$12,1,0,ctPort,1)=$B50)*(OFFSET(Active_Portfolio!$R$12,1,0,ctPort,1)=0)*(OFFSET(Active_Portfolio!$S$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)<=DATE(AO$6,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE(year,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),(1-OFFSET(Active_Portfolio!$Y$12,1,0,ctPort,1)),OFFSET(Active_Portfolio!$P$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AG$12,1,0,ctPort,1))^(AO$6-YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$AE$12,1,0,ctPort,1)=$B50)*(OFFSET(Active_Portfolio!$R$12,1,0,ctPort,1)=0)*(OFFSET(Active_Portfolio!$S$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)<=DATE(AP$6,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE(year,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),(1-OFFSET(Active_Portfolio!$Y$12,1,0,ctPort,1)),OFFSET(Active_Portfolio!$P$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AG$12,1,0,ctPort,1))^(AP$6-YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$AE$12,1,0,ctPort,1)=$B50)*(OFFSET(Active_Portfolio!$R$12,1,0,ctPort,1)=0)*(OFFSET(Active_Portfolio!$S$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)<=DATE(AQ$6,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE(year,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),(1-OFFSET(Active_Portfolio!$Y$12,1,0,ctPort,1)),OFFSET(Active_Portfolio!$P$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AG$12,1,0,ctPort,1))^(AQ$6-YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$AE$12,1,0,ctPort,1)=$B50)*(OFFSET(Active_Portfolio!$R$12,1,0,ctPort,1)=0)*(OFFSET(Active_Portfolio!$S$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)<=DATE(AR$6,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE(year,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),(1-OFFSET(Active_Portfolio!$Y$12,1,0,ctPort,1)),OFFSET(Active_Portfolio!$P$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AG$12,1,0,ctPort,1))^(AR$6-YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$AE$12,1,0,ctPort,1)=$B50)*(OFFSET(Active_Portfolio!$R$12,1,0,ctPort,1)=0)*(OFFSET(Active_Portfolio!$S$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)<=DATE(AS$6,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE(year,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),(1-OFFSET(Active_Portfolio!$Y$12,1,0,ctPort,1)),OFFSET(Active_Portfolio!$P$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AG$12,1,0,ctPort,1))^(AS$6-YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$AE$12,1,0,ctPort,1)=$B50)*(OFFSET(Active_Portfolio!$R$12,1,0,ctPort,1)=0)*(OFFSET(Active_Portfolio!$S$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)<=DATE(AT$6,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE(year,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),(1-OFFSET(Active_Portfolio!$Y$12,1,0,ctPort,1)),OFFSET(Active_Portfolio!$P$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AG$12,1,0,ctPort,1))^(AT$6-YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$AE$12,1,0,ctPort,1)=$B50)*(OFFSET(Active_Portfolio!$R$12,1,0,ctPort,1)=0)*(OFFSET(Active_Portfolio!$S$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)<=DATE(AU$6,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE(year,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),(1-OFFSET(Active_Portfolio!$Y$12,1,0,ctPort,1)),OFFSET(Active_Portfolio!$P$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AG$12,1,0,ctPort,1))^(AU$6-YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$AE$12,1,0,ctPort,1)=$B50)*(OFFSET(Active_Portfolio!$R$12,1,0,ctPort,1)=0)*(OFFSET(Active_Portfolio!$S$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)<=DATE(AV$6,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE(year,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),(1-OFFSET(Active_Portfolio!$Y$12,1,0,ctPort,1)),OFFSET(Active_Portfolio!$P$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AG$12,1,0,ctPort,1))^(AV$6-YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$AE$12,1,0,ctPort,1)=$B50)*(OFFSET(Active_Portfolio!$R$12,1,0,ctPort,1)=0)*(OFFSET(Active_Portfolio!$S$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)<=DATE(AW$6,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE(year,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),(1-OFFSET(Active_Portfolio!$Y$12,1,0,ctPort,1)),OFFSET(Active_Portfolio!$P$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AG$12,1,0,ctPort,1))^(AW$6-YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$AE$12,1,0,ctPort,1)=$B50)*(OFFSET(Active_Portfolio!$R$12,1,0,ctPort,1)=0)*(OFFSET(Active_Portfolio!$S$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)<=DATE(AX$6,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE(year,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),(1-OFFSET(Active_Portfolio!$Y$12,1,0,ctPort,1)),OFFSET(Active_Portfolio!$P$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AG$12,1,0,ctPort,1))^(AX$6-YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$AE$12,1,0,ctPort,1)=$B50)*(OFFSET(Active_Portfolio!$R$12,1,0,ctPort,1)=0)*(OFFSET(Active_Portfolio!$S$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)<=DATE(AY$6,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE(year,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),(1-OFFSET(Active_Portfolio!$Y$12,1,0,ctPort,1)),OFFSET(Active_Portfolio!$P$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AG$12,1,0,ctPort,1))^(AY$6-YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$AE$12,1,0,ctPort,1)=$B50)*(OFFSET(Active_Portfolio!$R$12,1,0,ctPort,1)=0)*(OFFSET(Active_Portfolio!$S$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)<=DATE(AZ$6,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE(year,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),(1-OFFSET(Active_Portfolio!$Y$12,1,0,ctPort,1)),OFFSET(Active_Portfolio!$P$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AG$12,1,0,ctPort,1))^(AZ$6-YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))))","v":0}]
[null,"Wind - Coastal",null,{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$AE$12,1,0,ctPort,1)=$B54)*(OFFSET(Active_Portfolio!$R$12,1,0,ctPort,1)=0)*(OFFSET(Active_Portfolio!$S$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)<=DATE(D$6,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE(year,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),(1-OFFSET(Active_Portfolio!$Y$12,1,0,ctPort,1)),OFFSET(Active_Portfolio!$P$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AG$12,1,0,ctPort,1))^(D$6-YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$AE$12,1,0,ctPort,1)=$B54)*(OFFSET(Active_Portfolio!$R$12,1,0,ctPort,1)=0)*(OFFSET(Active_Portfolio!$S$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)<=DATE(E$6,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE(year,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),(1-OFFSET(Active_Portfolio!$Y$12,1,0,ctPort,1)),OFFSET(Active_Portfolio!$P$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AG$12,1,0,ctPort,1))^(E$6-YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$AE$12,1,0,ctPort,1)=$B54)*(OFFSET(Active_Portfolio!$R$12,1,0,ctPort,1)=0)*(OFFSET(Active_Portfolio!$S$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)<=DATE(F$6,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE(year,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),(1-OFFSET(Active_Portfolio!$Y$12,1,0,ctPort,1)),OFFSET(Active_Portfolio!$P$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AG$12,1,0,ctPort,1))^(F$6-YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$AE$12,1,0,ctPort,1)=$B54)*(OFFSET(Active_Portfolio!$R$12,1,0,ctPort,1)=0)*(OFFSET(Active_Portfolio!$S$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)<=DATE(G$6,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE(year,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),(1-OFFSET(Active_Portfolio!$Y$12,1,0,ctPort,1)),OFFSET(Active_Portfolio!$P$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AG$12,1,0,ctPort,1))^(G$6-YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$AE$12,1,0,ctPort,1)=$B54)*(OFFSET(Active_Portfolio!$R$12,1,0,ctPort,1)=0)*(OFFSET(Active_Portfolio!$S$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)<=DATE(H$6,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE(year,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),(1-OFFSET(Active_Portfolio!$Y$12,1,0,ctPort,1)),OFFSET(Active_Portfolio!$P$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AG$12,1,0,ctPort,1))^(H$6-YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$AE$12,1,0,ctPort,1)=$B54)*(OFFSET(Active_Portfolio!$R$12,1,0,ctPort,1)=0)*(OFFSET(Active_Portfolio!$S$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)<=DATE(I$6,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE(year,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),(1-OFFSET(Active_Portfolio!$Y$12,1,0,ctPort,1)),OFFSET(Active_Portfolio!$P$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AG$12,1,0,ctPort,1))^(I$6-YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$AE$12,1,0,ctPort,1)=$B54)*(OFFSET(Active_Portfolio!$R$12,1,0,ctPort,1)=0)*(OFFSET(Active_Portfolio!$S$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)<=DATE(J$6,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE(year,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),(1-OFFSET(Active_Portfolio!$Y$12,1,0,ctPort,1)),OFFSET(Active_Portfolio!$P$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AG$12,1,0,ctPort,1))^(J$6-YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$AE$12,1,0,ctPort,1)=$B54)*(OFFSET(Active_Portfolio!$R$12,1,0,ctPort,1)=0)*(OFFSET(Active_Portfolio!$S$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)<=DATE(K$6,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE(year,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),(1-OFFSET(Active_Portfolio!$Y$12,1,0,ctPort,1)),OFFSET(Active_Portfolio!$P$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AG$12,1,0,ctPort,1))^(K$6-YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$AE$12,1,0,ctPort,1)=$B54)*(OFFSET(Active_Portfolio!$R$12,1,0,ctPort,1)=0)*(OFFSET(Active_Portfolio!$S$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)<=DATE(L$6,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE(year,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),(1-OFFSET(Active_Portfolio!$Y$12,1,0,ctPort,1)),OFFSET(Active_Portfolio!$P$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AG$12,1,0,ctPort,1))^(L$6-YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$AE$12,1,0,ctPort,1)=$B54)*(OFFSET(Active_Portfolio!$R$12,1,0,ctPort,1)=0)*(OFFSET(Active_Portfolio!$S$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)<=DATE(M$6,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE(year,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),(1-OFFSET(Active_Portfolio!$Y$12,1,0,ctPort,1)),OFFSET(Active_Portfolio!$P$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AG$12,1,0,ctPort,1))^(M$6-YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$AE$12,1,0,ctPort,1)=$B54)*(OFFSET(Active_Portfolio!$R$12,1,0,ctPort,1)=0)*(OFFSET(Active_Portfolio!$S$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)<=DATE(N$6,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE(year,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),(1-OFFSET(Active_Portfolio!$Y$12,1,0,ctPort,1)),OFFSET(Active_Portfolio!$P$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AG$12,1,0,ctPort,1))^(N$6-YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$AE$12,1,0,ctPort,1)=$B54)*(OFFSET(Active_Portfolio!$R$12,1,0,ctPort,1)=0)*(OFFSET(Active_Portfolio!$S$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)<=DATE(O$6,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE(year,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),(1-OFFSET(Active_Portfolio!$Y$12,1,0,ctPort,1)),OFFSET(Active_Portfolio!$P$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AG$12,1,0,ctPort,1))^(O$6-YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$AE$12,1,0,ctPort,1)=$B54)*(OFFSET(Active_Portfolio!$R$12,1,0,ctPort,1)=0)*(OFFSET(Active_Portfolio!$S$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)<=DATE(P$6,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE(year,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),(1-OFFSET(Active_Portfolio!$Y$12,1,0,ctPort,1)),OFFSET(Active_Portfolio!$P$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AG$12,1,0,ctPort,1))^(P$6-YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$AE$12,1,0,ctPort,1)=$B54)*(OFFSET(Active_Portfolio!$R$12,1,0,ctPort,1)=0)*(OFFSET(Active_Portfolio!$S$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)<=DATE(Q$6,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE(year,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),(1-OFFSET(Active_Portfolio!$Y$12,1,0,ctPort,1)),OFFSET(Active_Portfolio!$P$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AG$12,1,0,ctPort,1))^(Q$6-YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$AE$12,1,0,ctPort,1)=$B54)*(OFFSET(Active_Portfolio!$R$12,1,0,ctPort,1)=0)*(OFFSET(Active_Portfolio!$S$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)<=DATE(R$6,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE(year,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),(1-OFFSET(Active_Portfolio!$Y$12,1,0,ctPort,1)),OFFSET(Active_Portfolio!$P$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AG$12,1,0,ctPort,1))^(R$6-YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$AE$12,1,0,ctPort,1)=$B54)*(OFFSET(Active_Portfolio!$R$12,1,0,ctPort,1)=0)*(OFFSET(Active_Portfolio!$S$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)<=DATE(S$6,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE(year,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),(1-OFFSET(Active_Portfolio!$Y$12,1,0,ctPort,1)),OFFSET(Active_Portfolio!$P$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AG$12,1,0,ctPort,1))^(S$6-YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$AE$12,1,0,ctPort,1)=$B54)*(OFFSET(Active_Portfolio!$R$12,1,0,ctPort,1)=0)*(OFFSET(Active_Portfolio!$S$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)<=DATE(T$6,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE(year,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),(1-OFFSET(Active_Portfolio!$Y$12,1,0,ctPort,1)),OFFSET(Active_Portfolio!$P$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AG$12,1,0,ctPort,1))^(T$6-YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$AE$12,1,0,ctPort,1)=$B54)*(OFFSET(Active_Portfolio!$R$12,1,0,ctPort,1)=0)*(OFFSET(Active_Portfolio!$S$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)<=DATE(U$6,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE(year,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),(1-OFFSET(Active_Portfolio!$Y$12,1,0,ctPort,1)),OFFSET(Active_Portfolio!$P$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AG$12,1,0,ctPort,1))^(U$6-YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$AE$12,1,0,ctPort,1)=$B54)*(OFFSET(Active_Portfolio!$R$12,1,0,ctPort,1)=0)*(OFFSET(Active_Portfolio!$S$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)<=DATE(V$6,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE(year,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),(1-OFFSET(Active_Portfolio!$Y$12,1,0,ctPort,1)),OFFSET(Active_Portfolio!$P$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AG$12,1,0,ctPort,1))^(V$6-YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$AE$12,1,0,ctPort,1)=$B54)*(OFFSET(Active_Portfolio!$R$12,1,0,ctPort,1)=0)*(OFFSET(Active_Portfolio!$S$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)<=DATE(W$6,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE(year,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),(1-OFFSET(Active_Portfolio!$Y$12,1,0,ctPort,1)),OFFSET(Active_Portfolio!$P$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AG$12,1,0,ctPort,1))^(W$6-YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$AE$12,1,0,ctPort,1)=$B54)*(OFFSET(Active_Portfolio!$R$12,1,0,ctPort,1)=0)*(OFFSET(Active_Portfolio!$S$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)<=DATE(X$6,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE(year,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),(1-OFFSET(Active_Portfolio!$Y$12,1,0,ctPort,1)),OFFSET(Active_Portfolio!$P$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AG$12,1,0,ctPort,1))^(X$6-YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$AE$12,1,0,ctPort,1)=$B54)*(OFFSET(Active_Portfolio!$R$12,1,0,ctPort,1)=0)*(OFFSET(Active_Portfolio!$S$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)<=DATE(Y$6,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE(year,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),(1-OFFSET(Active_Portfolio!$Y$12,1,0,ctPort,1)),OFFSET(Active_Portfolio!$P$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AG$12,1,0,ctPort,1))^(Y$6-YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$AE$12,1,0,ctPort,1)=$B54)*(OFFSET(Active_Portfolio!$R$12,1,0,ctPort,1)=0)*(OFFSET(Active_Portfolio!$S$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)<=DATE(Z$6,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE(year,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),(1-OFFSET(Active_Portfolio!$Y$12,1,0,ctPort,1)),OFFSET(Active_Portfolio!$P$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AG$12,1,0,ctPort,1))^(Z$6-YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$AE$12,1,0,ctPort,1)=$B54)*(OFFSET(Active_Portfolio!$R$12,1,0,ctPort,1)=0)*(OFFSET(Active_Portfolio!$S$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)<=DATE(AA$6,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE(year,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),(1-OFFSET(Active_Portfolio!$Y$12,1,0,ctPort,1)),OFFSET(Active_Portfolio!$P$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AG$12,1,0,ctPort,1))^(AA$6-YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$AE$12,1,0,ctPort,1)=$B54)*(OFFSET(Active_Portfolio!$R$12,1,0,ctPort,1)=0)*(OFFSET(Active_Portfolio!$S$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)<=DATE(AB$6,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE(year,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),(1-OFFSET(Active_Portfolio!$Y$12,1,0,ctPort,1)),OFFSET(Active_Portfolio!$P$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AG$12,1,0,ctPort,1))^(AB$6-YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$AE$12,1,0,ctPort,1)=$B54)*(OFFSET(Active_Portfolio!$R$12,1,0,ctPort,1)=0)*(OFFSET(Active_Portfolio!$S$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)<=DATE(AC$6,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE(year,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),(1-OFFSET(Active_Portfolio!$Y$12,1,0,ctPort,1)),OFFSET(Active_Portfolio!$P$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AG$12,1,0,ctPort,1))^(AC$6-YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$AE$12,1,0,ctPort,1)=$B54)*(OFFSET(Active_Portfolio!$R$12,1,0,ctPort,1)=0)*(OFFSET(Active_Portfolio!$S$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)<=DATE(AD$6,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE(year,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),(1-OFFSET(Active_Portfolio!$Y$12,1,0,ctPort,1)),OFFSET(Active_Portfolio!$P$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AG$12,1,0,ctPort,1))^(AD$6-YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$AE$12,1,0,ctPort,1)=$B54)*(OFFSET(Active_Portfolio!$R$12,1,0,ctPort,1)=0)*(OFFSET(Active_Portfolio!$S$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)<=DATE(AE$6,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE(year,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),(1-OFFSET(Active_Portfolio!$Y$12,1,0,ctPort,1)),OFFSET(Active_Portfolio!$P$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AG$12,1,0,ctPort,1))^(AE$6-YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$AE$12,1,0,ctPort,1)=$B54)*(OFFSET(Active_Portfolio!$R$12,1,0,ctPort,1)=0)*(OFFSET(Active_Portfolio!$S$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)<=DATE(AF$6,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE(year,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),(1-OFFSET(Active_Portfolio!$Y$12,1,0,ctPort,1)),OFFSET(Active_Portfolio!$P$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AG$12,1,0,ctPort,1))^(AF$6-YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$AE$12,1,0,ctPort,1)=$B54)*(OFFSET(Active_Portfolio!$R$12,1,0,ctPort,1)=0)*(OFFSET(Active_Portfolio!$S$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)<=DATE(AG$6,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE(year,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),(1-OFFSET(Active_Portfolio!$Y$12,1,0,ctPort,1)),OFFSET(Active_Portfolio!$P$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AG$12,1,0,ctPort,1))^(AG$6-YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$AE$12,1,0,ctPort,1)=$B54)*(OFFSET(Active_Portfolio!$R$12,1,0,ctPort,1)=0)*(OFFSET(Active_Portfolio!$S$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)<=DATE(AH$6,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE(year,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),(1-OFFSET(Active_Portfolio!$Y$12,1,0,ctPort,1)),OFFSET(Active_Portfolio!$P$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AG$12,1,0,ctPort,1))^(AH$6-YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$AE$12,1,0,ctPort,1)=$B54)*(OFFSET(Active_Portfolio!$R$12,1,0,ctPort,1)=0)*(OFFSET(Active_Portfolio!$S$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)<=DATE(AI$6,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE(year,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),(1-OFFSET(Active_Portfolio!$Y$12,1,0,ctPort,1)),OFFSET(Active_Portfolio!$P$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AG$12,1,0,ctPort,1))^(AI$6-YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$AE$12,1,0,ctPort,1)=$B54)*(OFFSET(Active_Portfolio!$R$12,1,0,ctPort,1)=0)*(OFFSET(Active_Portfolio!$S$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)<=DATE(AJ$6,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE(year,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),(1-OFFSET(Active_Portfolio!$Y$12,1,0,ctPort,1)),OFFSET(Active_Portfolio!$P$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AG$12,1,0,ctPort,1))^(AJ$6-YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$AE$12,1,0,ctPort,1)=$B54)*(OFFSET(Active_Portfolio!$R$12,1,0,ctPort,1)=0)*(OFFSET(Active_Portfolio!$S$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)<=DATE(AK$6,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE(year,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),(1-OFFSET(Active_Portfolio!$Y$12,1,0,ctPort,1)),OFFSET(Active_Portfolio!$P$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AG$12,1,0,ctPort,1))^(AK$6-YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$AE$12,1,0,ctPort,1)=$B54)*(OFFSET(Active_Portfolio!$R$12,1,0,ctPort,1)=0)*(OFFSET(Active_Portfolio!$S$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)<=DATE(AL$6,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE(year,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),(1-OFFSET(Active_Portfolio!$Y$12,1,0,ctPort,1)),OFFSET(Active_Portfolio!$P$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AG$12,1,0,ctPort,1))^(AL$6-YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$AE$12,1,0,ctPort,1)=$B54)*(OFFSET(Active_Portfolio!$R$12,1,0,ctPort,1)=0)*(OFFSET(Active_Portfolio!$S$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)<=DATE(AM$6,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE(year,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),(1-OFFSET(Active_Portfolio!$Y$12,1,0,ctPort,1)),OFFSET(Active_Portfolio!$P$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AG$12,1,0,ctPort,1))^(AM$6-YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$AE$12,1,0,ctPort,1)=$B54)*(OFFSET(Active_Portfolio!$R$12,1,0,ctPort,1)=0)*(OFFSET(Active_Portfolio!$S$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)<=DATE(AN$6,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE(year,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),(1-OFFSET(Active_Portfolio!$Y$12,1,0,ctPort,1)),OFFSET(Active_Portfolio!$P$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AG$12,1,0,ctPort,1))^(AN$6-YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$AE$12,1,0,ctPort,1)=$B54)*(OFFSET(Active_Portfolio!$R$12,1,0,ctPort,1)=0)*(OFFSET(Active_Portfolio!$S$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)<=DATE(AO$6,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE(year,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),(1-OFFSET(Active_Portfolio!$Y$12,1,0,ctPort,1)),OFFSET(Active_Portfolio!$P$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AG$12,1,0,ctPort,1))^(AO$6-YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$AE$12,1,0,ctPort,1)=$B54)*(OFFSET(Active_Portfolio!$R$12,1,0,ctPort,1)=0)*(OFFSET(Active_Portfolio!$S$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)<=DATE(AP$6,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE(year,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),(1-OFFSET(Active_Portfolio!$Y$12,1,0,ctPort,1)),OFFSET(Active_Portfolio!$P$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AG$12,1,0,ctPort,1))^(AP$6-YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$AE$12,1,0,ctPort,1)=$B54)*(OFFSET(Active_Portfolio!$R$12,1,0,ctPort,1)=0)*(OFFSET(Active_Portfolio!$S$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)<=DATE(AQ$6,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE(year,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),(1-OFFSET(Active_Portfolio!$Y$12,1,0,ctPort,1)),OFFSET(Active_Portfolio!$P$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AG$12,1,0,ctPort,1))^(AQ$6-YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$AE$12,1,0,ctPort,1)=$B54)*(OFFSET(Active_Portfolio!$R$12,1,0,ctPort,1)=0)*(OFFSET(Active_Portfolio!$S$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)<=DATE(AR$6,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE(year,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),(1-OFFSET(Active_Portfolio!$Y$12,1,0,ctPort,1)),OFFSET(Active_Portfolio!$P$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AG$12,1,0,ctPort,1))^(AR$6-YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$AE$12,1,0,ctPort,1)=$B54)*(OFFSET(Active_Portfolio!$R$12,1,0,ctPort,1)=0)*(OFFSET(Active_Portfolio!$S$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)<=DATE(AS$6,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE(year,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),(1-OFFSET(Active_Portfolio!$Y$12,1,0,ctPort,1)),OFFSET(Active_Portfolio!$P$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AG$12,1,0,ctPort,1))^(AS$6-YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$AE$12,1,0,ctPort,1)=$B54)*(OFFSET(Active_Portfolio!$R$12,1,0,ctPort,1)=0)*(OFFSET(Active_Portfolio!$S$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)<=DATE(AT$6,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE(year,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),(1-OFFSET(Active_Portfolio!$Y$12,1,0,ctPort,1)),OFFSET(Active_Portfolio!$P$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AG$12,1,0,ctPort,1))^(AT$6-YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$AE$12,1,0,ctPort,1)=$B54)*(OFFSET(Active_Portfolio!$R$12,1,0,ctPort,1)=0)*(OFFSET(Active_Portfolio!$S$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)<=DATE(AU$6,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE(year,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),(1-OFFSET(Active_Portfolio!$Y$12,1,0,ctPort,1)),OFFSET(Active_Portfolio!$P$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AG$12,1,0,ctPort,1))^(AU$6-YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$AE$12,1,0,ctPort,1)=$B54)*(OFFSET(Active_Portfolio!$R$12,1,0,ctPort,1)=0)*(OFFSET(Active_Portfolio!$S$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)<=DATE(AV$6,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE(year,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),(1-OFFSET(Active_Portfolio!$Y$12,1,0,ctPort,1)),OFFSET(Active_Portfolio!$P$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AG$12,1,0,ctPort,1))^(AV$6-YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$AE$12,1,0,ctPort,1)=$B54)*(OFFSET(Active_Portfolio!$R$12,1,0,ctPort,1)=0)*(OFFSET(Active_Portfolio!$S$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)<=DATE(AW$6,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE(year,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),(1-OFFSET(Active_Portfolio!$Y$12,1,0,ctPort,1)),OFFSET(Active_Portfolio!$P$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AG$12,1,0,ctPort,1))^(AW$6-YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$AE$12,1,0,ctPort,1)=$B54)*(OFFSET(Active_Portfolio!$R$12,1,0,ctPort,1)=0)*(OFFSET(Active_Portfolio!$S$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)<=DATE(AX$6,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE(year,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),(1-OFFSET(Active_Portfolio!$Y$12,1,0,ctPort,1)),OFFSET(Active_Portfolio!$P$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AG$12,1,0,ctPort,1))^(AX$6-YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$AE$12,1,0,ctPort,1)=$B54)*(OFFSET(Active_Portfolio!$R$12,1,0,ctPort,1)=0)*(OFFSET(Active_Portfolio!$S$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)<=DATE(AY$6,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE(year,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),(1-OFFSET(Active_Portfolio!$Y$12,1,0,ctPort,1)),OFFSET(Active_Portfolio!$P$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AG$12,1,0,ctPort,1))^(AY$6-YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$AE$12,1,0,ctPort,1)=$B54)*(OFFSET(Active_Portfolio!$R$12,1,0,ctPort,1)=0)*(OFFSET(Active_Portfolio!$S$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)<=DATE(AZ$6,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE(year,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),(1-OFFSET(Active_Portfolio!$Y$12,1,0,ctPort,1)),OFFSET(Active_Portfolio!$P$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AG$12,1,0,ctPort,1))^(AZ$6-YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))))","v":0}]
[null,"Wind - NW",null,{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$AE$12,1,0,ctPort,1)=$B56)*(OFFSET(Active_Portfolio!$R$12,1,0,ctPort,1)=0)*(OFFSET(Active_Portfolio!$S$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)<=DATE(D$6,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE(year,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),(1-OFFSET(Active_Portfolio!$Y$12,1,0,ctPort,1)),OFFSET(Active_Portfolio!$P$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AG$12,1,0,ctPort,1))^(D$6-YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$AE$12,1,0,ctPort,1)=$B56)*(OFFSET(Active_Portfolio!$R$12,1,0,ctPort,1)=0)*(OFFSET(Active_Portfolio!$S$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)<=DATE(E$6,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE(year,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),(1-OFFSET(Active_Portfolio!$Y$12,1,0,ctPort,1)),OFFSET(Active_Portfolio!$P$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AG$12,1,0,ctPort,1))^(E$6-YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$AE$12,1,0,ctPort,1)=$B56)*(OFFSET(Active_Portfolio!$R$12,1,0,ctPort,1)=0)*(OFFSET(Active_Portfolio!$S$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)<=DATE(F$6,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE(year,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),(1-OFFSET(Active_Portfolio!$Y$12,1,0,ctPort,1)),OFFSET(Active_Portfolio!$P$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AG$12,1,0,ctPort,1))^(F$6-YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$AE$12,1,0,ctPort,1)=$B56)*(OFFSET(Active_Portfolio!$R$12,1,0,ctPort,1)=0)*(OFFSET(Active_Portfolio!$S$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)<=DATE(G$6,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE(year,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),(1-OFFSET(Active_Portfolio!$Y$12,1,0,ctPort,1)),OFFSET(Active_Portfolio!$P$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AG$12,1,0,ctPort,1))^(G$6-YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$AE$12,1,0,ctPort,1)=$B56)*(OFFSET(Active_Portfolio!$R$12,1,0,ctPort,1)=0)*(OFFSET(Active_Portfolio!$S$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)<=DATE(H$6,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE(year,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),(1-OFFSET(Active_Portfolio!$Y$12,1,0,ctPort,1)),OFFSET(Active_Portfolio!$P$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AG$12,1,0,ctPort,1))^(H$6-YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$AE$12,1,0,ctPort,1)=$B56)*(OFFSET(Active_Portfolio!$R$12,1,0,ctPort,1)=0)*(OFFSET(Active_Portfolio!$S$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)<=DATE(I$6,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE(year,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),(1-OFFSET(Active_Portfolio!$Y$12,1,0,ctPort,1)),OFFSET(Active_Portfolio!$P$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AG$12,1,0,ctPort,1))^(I$6-YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$AE$12,1,0,ctPort,1)=$B56)*(OFFSET(Active_Portfolio!$R$12,1,0,ctPort,1)=0)*(OFFSET(Active_Portfolio!$S$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)<=DATE(J$6,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE(year,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),(1-OFFSET(Active_Portfolio!$Y$12,1,0,ctPort,1)),OFFSET(Active_Portfolio!$P$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AG$12,1,0,ctPort,1))^(J$6-YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$AE$12,1,0,ctPort,1)=$B56)*(OFFSET(Active_Portfolio!$R$12,1,0,ctPort,1)=0)*(OFFSET(Active_Portfolio!$S$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)<=DATE(K$6,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE(year,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),(1-OFFSET(Active_Portfolio!$Y$12,1,0,ctPort,1)),OFFSET(Active_Portfolio!$P$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AG$12,1,0,ctPort,1))^(K$6-YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$AE$12,1,0,ctPort,1)=$B56)*(OFFSET(Active_Portfolio!$R$12,1,0,ctPort,1)=0)*(OFFSET(Active_Portfolio!$S$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)<=DATE(L$6,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE(year,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),(1-OFFSET(Active_Portfolio!$Y$12,1,0,ctPort,1)),OFFSET(Active_Portfolio!$P$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AG$12,1,0,ctPort,1))^(L$6-YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$AE$12,1,0,ctPort,1)=$B56)*(OFFSET(Active_Portfolio!$R$12,1,0,ctPort,1)=0)*(OFFSET(Active_Portfolio!$S$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)<=DATE(M$6,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE(year,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),(1-OFFSET(Active_Portfolio!$Y$12,1,0,ctPort,1)),OFFSET(Active_Portfolio!$P$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AG$12,1,0,ctPort,1))^(M$6-YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$AE$12,1,0,ctPort,1)=$B56)*(OFFSET(Active_Portfolio!$R$12,1,0,ctPort,1)=0)*(OFFSET(Active_Portfolio!$S$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)<=DATE(N$6,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE(year,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),(1-OFFSET(Active_Portfolio!$Y$12,1,0,ctPort,1)),OFFSET(Active_Portfolio!$P$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AG$12,1,0,ctPort,1))^(N$6-YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$AE$12,1,0,ctPort,1)=$B56)*(OFFSET(Active_Portfolio!$R$12,1,0,ctPort,1)=0)*(OFFSET(Active_Portfolio!$S$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)<=DATE(O$6,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE(year,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),(1-OFFSET(Active_Portfolio!$Y$12,1,0,ctPort,1)),OFFSET(Active_Portfolio!$P$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AG$12,1,0,ctPort,1))^(O$6-YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$AE$12,1,0,ctPort,1)=$B56)*(OFFSET(Active_Portfolio!$R$12,1,0,ctPort,1)=0)*(OFFSET(Active_Portfolio!$S$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)<=DATE(P$6,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE(year,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),(1-OFFSET(Active_Portfolio!$Y$12,1,0,ctPort,1)),OFFSET(Active_Portfolio!$P$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AG$12,1,0,ctPort,1))^(P$6-YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$AE$12,1,0,ctPort,1)=$B56)*(OFFSET(Active_Portfolio!$R$12,1,0,ctPort,1)=0)*(OFFSET(Active_Portfolio!$S$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)<=DATE(Q$6,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE(year,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),(1-OFFSET(Active_Portfolio!$Y$12,1,0,ctPort,1)),OFFSET(Active_Portfolio!$P$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AG$12,1,0,ctPort,1))^(Q$6-YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$AE$12,1,0,ctPort,1)=$B56)*(OFFSET(Active_Portfolio!$R$12,1,0,ctPort,1)=0)*(OFFSET(Active_Portfolio!$S$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)<=DATE(R$6,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE(year,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),(1-OFFSET(Active_Portfolio!$Y$12,1,0,ctPort,1)),OFFSET(Active_Portfolio!$P$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AG$12,1,0,ctPort,1))^(R$6-YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$AE$12,1,0,ctPort,1)=$B56)*(OFFSET(Active_Portfolio!$R$12,1,0,ctPort,1)=0)*(OFFSET(Active_Portfolio!$S$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)<=DATE(S$6,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE(year,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),(1-OFFSET(Active_Portfolio!$Y$12,1,0,ctPort,1)),OFFSET(Active_Portfolio!$P$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AG$12,1,0,ctPort,1))^(S$6-YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$AE$12,1,0,ctPort,1)=$B56)*(OFFSET(Active_Portfolio!$R$12,1,0,ctPort,1)=0)*(OFFSET(Active_Portfolio!$S$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)<=DATE(T$6,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE(year,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),(1-OFFSET(Active_Portfolio!$Y$12,1,0,ctPort,1)),OFFSET(Active_Portfolio!$P$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AG$12,1,0,ctPort,1))^(T$6-YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$AE$12,1,0,ctPort,1)=$B56)*(OFFSET(Active_Portfolio!$R$12,1,0,ctPort,1)=0)*(OFFSET(Active_Portfolio!$S$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)<=DATE(U$6,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE(year,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),(1-OFFSET(Active_Portfolio!$Y$12,1,0,ctPort,1)),OFFSET(Active_Portfolio!$P$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AG$12,1,0,ctPort,1))^(U$6-YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$AE$12,1,0,ctPort,1)=$B56)*(OFFSET(Active_Portfolio!$R$12,1,0,ctPort,1)=0)*(OFFSET(Active_Portfolio!$S$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)<=DATE(V$6,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE(year,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),(1-OFFSET(Active_Portfolio!$Y$12,1,0,ctPort,1)),OFFSET(Active_Portfolio!$P$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AG$12,1,0,ctPort,1))^(V$6-YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$AE$12,1,0,ctPort,1)=$B56)*(OFFSET(Active_Portfolio!$R$12,1,0,ctPort,1)=0)*(OFFSET(Active_Portfolio!$S$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)<=DATE(W$6,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE(year,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),(1-OFFSET(Active_Portfolio!$Y$12,1,0,ctPort,1)),OFFSET(Active_Portfolio!$P$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AG$12,1,0,ctPort,1))^(W$6-YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$AE$12,1,0,ctPort,1)=$B56)*(OFFSET(Active_Portfolio!$R$12,1,0,ctPort,1)=0)*(OFFSET(Active_Portfolio!$S$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)<=DATE(X$6,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE(year,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),(1-OFFSET(Active_Portfolio!$Y$12,1,0,ctPort,1)),OFFSET(Active_Portfolio!$P$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AG$12,1,0,ctPort,1))^(X$6-YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))))","v":338},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$AE$12,1,0,ctPort,1)=$B56)*(OFFSET(Active_Portfolio!$R$12,1,0,ctPort,1)=0)*(OFFSET(Active_Portfolio!$S$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)<=DATE(Y$6,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE(year,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),(1-OFFSET(Active_Portfolio!$Y$12,1,0,ctPort,1)),OFFSET(Active_Portfolio!$P$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AG$12,1,0,ctPort,1))^(Y$6-YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))))","v":1390.1210000000001},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$AE$12,1,0,ctPort,1)=$B56)*(OFFSET(Active_Portfolio!$R$12,1,0,ctPort,1)=0)*(OFFSET(Active_Portfolio!$S$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)<=DATE(Z$6,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE(year,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),(1-OFFSET(Active_Portfolio!$Y$12,1,0,ctPort,1)),OFFSET(Active_Portfolio!$P$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AG$12,1,0,ctPort,1))^(Z$6-YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))))","v":3275.5577500000004},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$AE$12,1,0,ctPort,1)=$B56)*(OFFSET(Active_Portfolio!$R$12,1,0,ctPort,1)=0)*(OFFSET(Active_Portfolio!$S$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)<=DATE(AA$6,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE(year,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),(1-OFFSET(Active_Portfolio!$Y$12,1,0,ctPort,1)),OFFSET(Active_Portfolio!$P$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AG$12,1,0,ctPort,1))^(AA$6-YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))))","v":4165.5577499999999},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$AE$12,1,0,ctPort,1)=$B56)*(OFFSET(Active_Portfolio!$R$12,1,0,ctPort,1)=0)*(OFFSET(Active_Portfolio!$S$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)<=DATE(AB$6,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE(year,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),(1-OFFSET(Active_Portfolio!$Y$12,1,0,ctPort,1)),OFFSET(Active_Portfolio!$P$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AG$12,1,0,ctPort,1))^(AB$6-YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))))","v":4165.5577499999999},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$AE$12,1,0,ctPort,1)=$B56)*(OFFSET(Active_Portfolio!$R$12,1,0,ctPort,1)=0)*(OFFSET(Active_Portfolio!$S$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)<=DATE(AC$6,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE(year,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),(1-OFFSET(Active_Portfolio!$Y$12,1,0,ctPort,1)),OFFSET(Active_Portfolio!$P$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AG$12,1,0,ctPort,1))^(AC$6-YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))))","v":4181.0277500000002},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$AE$12,1,0,ctPort,1)=$B56)*(OFFSET(Active_Portfolio!$R$12,1,0,ctPort,1)=0)*(OFFSET(Active_Portfolio!$S$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)<=DATE(AD$6,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE(year,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),(1-OFFSET(Active_Portfolio!$Y$12,1,0,ctPort,1)),OFFSET(Active_Portfolio!$P$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AG$12,1,0,ctPort,1))^(AD$6-YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))))","v":4181.0277500000002},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$AE$12,1,0,ctPort,1)=$B56)*(OFFSET(Active_Portfolio!$R$12,1,0,ctPort,1)=0)*(OFFSET(Active_Portfolio!$S$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)<=DATE(AE$6,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE(year,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),(1-OFFSET(Active_Portfolio!$Y$12,1,0,ctPort,1)),OFFSET(Active_Portfolio!$P$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AG$12,1,0,ctPort,1))^(AE$6-YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))))","v":4181.0277500000002},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$AE$12,1,0,ctPort,1)=$B56)*(OFFSET(Active_Portfolio!$R$12,1,0,ctPort,1)=0)*(OFFSET(Active_Portfolio!$S$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)<=DATE(AF$6,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE(year,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),(1-OFFSET(Active_Portfolio!$Y$12,1,0,ctPort,1)),OFFSET(Active_Portfolio!$P$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AG$12,1,0,ctPort,1))^(AF$6-YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))))","v":4181.0277500000002},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$AE$12,1,0,ctPort,1)=$B56)*(OFFSET(Active_Portfolio!$R$12,1,0,ctPort,1)=0)*(OFFSET(Active_Portfolio!$S$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)<=DATE(AG$6,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE(year,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),(1-OFFSET(Active_Portfolio!$Y$12,1,0,ctPort,1)),OFFSET(Active_Portfolio!$P$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AG$12,1,0,ctPort,1))^(AG$6-YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))))","v":4181.0277500000002},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$AE$12,1,0,ctPort,1)=$B56)*(OFFSET(Active_Portfolio!$R$12,1,0,ctPort,1)=0)*(OFFSET(Active_Portfolio!$S$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)<=DATE(AH$6,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE(year,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),(1-OFFSET(Active_Portfolio!$Y$12,1,0,ctPort,1)),OFFSET(Active_Portfolio!$P$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AG$12,1,0,ctPort,1))^(AH$6-YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))))","v":4181.0277500000002},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$AE$12,1,0,ctPort,1)=$B56)*(OFFSET(Active_Portfolio!$R$12,1,0,ctPort,1)=0)*(OFFSET(Active_Portfolio!$S$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)<=DATE(AI$6,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE(year,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),(1-OFFSET(Active_Portfolio!$Y$12,1,0,ctPort,1)),OFFSET(Active_Portfolio!$P$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AG$12,1,0,ctPort,1))^(AI$6-YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))))","v":4181.0277500000002},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$AE$12,1,0,ctPort,1)=$B56)*(OFFSET(Active_Portfolio!$R$12,1,0,ctPort,1)=0)*(OFFSET(Active_Portfolio!$S$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)<=DATE(AJ$6,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE(year,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),(1-OFFSET(Active_Portfolio!$Y$12,1,0,ctPort,1)),OFFSET(Active_Portfolio!$P$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AG$12,1,0,ctPort,1))^(AJ$6-YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))))","v":4181.0277500000002},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$AE$12,1,0,ctPort,1)=$B56)*(OFFSET(Active_Portfolio!$R$12,1,0,ctPort,1)=0)*(OFFSET(Active_Portfolio!$S$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)<=DATE(AK$6,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE(year,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),(1-OFFSET(Active_Portfolio!$Y$12,1,0,ctPort,1)),OFFSET(Active_Portfolio!$P$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AG$12,1,0,ctPort,1))^(AK$6-YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))))","v":4444.2857502187999},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$AE$12,1,0,ctPort,1)=$B56)*(OFFSET(Active_Portfolio!$R$12,1,0,ctPort,1)=0)*(OFFSET(Active_Portfolio!$S$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)<=DATE(AL$6,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE(year,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),(1-OFFSET(Active_Portfolio!$Y$12,1,0,ctPort,1)),OFFSET(Active_Portfolio!$P$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AG$12,1,0,ctPort,1))^(AL$6-YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))))","v":4444.2857502187999},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$AE$12,1,0,ctPort,1)=$B56)*(OFFSET(Active_Portfolio!$R$12,1,0,ctPort,1)=0)*(OFFSET(Active_Portfolio!$S$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)<=DATE(AM$6,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE(year,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),(1-OFFSET(Active_Portfolio!$Y$12,1,0,ctPort,1)),OFFSET(Active_Portfolio!$P$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AG$12,1,0,ctPort,1))^(AM$6-YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))))","v":4444.2857502187999},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$AE$12,1,0,ctPort,1)=$B56)*(OFFSET(Active_Portfolio!$R$12,1,0,ctPort,1)=0)*(OFFSET(Active_Portfolio!$S$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)<=DATE(AN$6,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE(year,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),(1-OFFSET(Active_Portfolio!$Y$12,1,0,ctPort,1)),OFFSET(Active_Portfolio!$P$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AG$12,1,0,ctPort,1))^(AN$6-YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))))","v":4709.2857502405996},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$AE$12,1,0,ctPort,1)=$B56)*(OFFSET(Active_Portfolio!$R$12,1,0,ctPort,1)=0)*(OFFSET(Active_Portfolio!$S$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)<=DATE(AO$6,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE(year,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),(1-OFFSET(Active_Portfolio!$Y$12,1,0,ctPort,1)),OFFSET(Active_Portfolio!$P$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AG$12,1,0,ctPort,1))^(AO$6-YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))))","v":4709.2857502405996},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$AE$12,1,0,ctPort,1)=$B56)*(OFFSET(Active_Portfolio!$R$12,1,0,ctPort,1)=0)*(OFFSET(Active_Portfolio!$S$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)<=DATE(AP$6,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE(year,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),(1-OFFSET(Active_Portfolio!$Y$12,1,0,ctPort,1)),OFFSET(Active_Portfolio!$P$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AG$12,1,0,ctPort,1))^(AP$6-YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))))","v":4949.2857505868596},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$AE$12,1,0,ctPort,1)=$B56)*(OFFSET(Active_Portfolio!$R$12,1,0,ctPort,1)=0)*(OFFSET(Active_Portfolio!$S$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)<=DATE(AQ$6,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE(year,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),(1-OFFSET(Active_Portfolio!$Y$12,1,0,ctPort,1)),OFFSET(Active_Portfolio!$P$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AG$12,1,0,ctPort,1))^(AQ$6-YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))))","v":5226.2857504448593},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$AE$12,1,0,ctPort,1)=$B56)*(OFFSET(Active_Portfolio!$R$12,1,0,ctPort,1)=0)*(OFFSET(Active_Portfolio!$S$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)<=DATE(AR$6,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE(year,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),(1-OFFSET(Active_Portfolio!$Y$12,1,0,ctPort,1)),OFFSET(Active_Portfolio!$P$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AG$12,1,0,ctPort,1))^(AR$6-YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))))","v":5226.2857504448593},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$AE$12,1,0,ctPort,1)=$B56)*(OFFSET(Active_Portfolio!$R$12,1,0,ctPort,1)=0)*(OFFSET(Active_Portfolio!$S$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)<=DATE(AS$6,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE(year,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),(1-OFFSET(Active_Portfolio!$Y$12,1,0,ctPort,1)),OFFSET(Active_Portfolio!$P$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AG$12,1,0,ctPort,1))^(AS$6-YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))))","v":5226.2857504448593},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$AE$12,1,0,ctPort,1)=$B56)*(OFFSET(Active_Portfolio!$R$12,1,0,ctPort,1)=0)*(OFFSET(Active_Portfolio!$S$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)<=DATE(AT$6,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE(year,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),(1-OFFSET(Active_Portfolio!$Y$12,1,0,ctPort,1)),OFFSET(Active_Portfolio!$P$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AG$12,1,0,ctPort,1))^(AT$6-YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))))","v":5226.2857504448593},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$AE$12,1,0,ctPort,1)=$B56)*(OFFSET(Active_Portfolio!$R$12,1,0,ctPort,1)=0)*(OFFSET(Active_Portfolio!$S$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)<=DATE(AU$6,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE(year,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),(1-OFFSET(Active_Portfolio!$Y$12,1,0,ctPort,1)),OFFSET(Active_Portfolio!$P$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AG$12,1,0,ctPort,1))^(AU$6-YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))))","v":5236.4235304523681},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$AE$12,1,0,ctPort,1)=$B56)*(OFFSET(Active_Portfolio!$R$12,1,0,ctPort,1)=0)*(OFFSET(Active_Portfolio!$S$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)<=DATE(AV$6,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE(year,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),(1-OFFSET(Active_Portfolio!$Y$12,1,0,ctPort,1)),OFFSET(Active_Portfolio!$P$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AG$12,1,0,ctPort,1))^(AV$6-YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))))","v":5236.4235304523681},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$AE$12,1,0,ctPort,1)=$B56)*(OFFSET(Active_Portfolio!$R$12,1,0,ctPort,1)=0)*(OFFSET(Active_Portfolio!$S$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)<=DATE(AW$6,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE(year,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),(1-OFFSET(Active_Portfolio!$Y$12,1,0,ctPort,1)),OFFSET(Active_Portfolio!$P$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AG$12,1,0,ctPort,1))^(AW$6-YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))))","v":5236.4235304523681},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$AE$12,1,0,ctPort,1)=$B56)*(OFFSET(Active_Portfolio!$R$12,1,0,ctPort,1)=0)*(OFFSET(Active_Portfolio!$S$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)<=DATE(AX$6,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE(year,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),(1-OFFSET(Active_Portfolio!$Y$12,1,0,ctPort,1)),OFFSET(Active_Portfolio!$P$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AG$12,1,0,ctPort,1))^(AX$6-YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))))","v":5236.4235304523681},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$AE$12,1,0,ctPort,1)=$B56)*(OFFSET(Active_Portfolio!$R$12,1,0,ctPort,1)=0)*(OFFSET(Active_Portfolio!$S$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)<=DATE(AY$6,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE(year,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),(1-OFFSET(Active_Portfolio!$Y$12,1,0,ctPort,1)),OFFSET(Active_Portfolio!$P$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AG$12,1,0,ctPort,1))^(AY$6-YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))))","v":5236.4235304523681},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$AE$12,1,0,ctPort,1)=$B56)*(OFFSET(Active_Portfolio!$R$12,1,0,ctPort,1)=0)*(OFFSET(Active_Portfolio!$S$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)<=DATE(AZ$6,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE(year,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),(1-OFFSET(Active_Portfolio!$Y$12,1,0,ctPort,1)),OFFSET(Active_Portfolio!$P$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AG$12,1,0,ctPort,1))^(AZ$6-YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))))","v":5236.4235304523681}]
[]
[null,"Baseload",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Solar PV - Fixed",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Wind - Inland",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Wind - RM",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Wind - SW",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"CSP - No Storage",null,{"$f":"SUM(D10,D23,D36,D49,D62)","v":638.40499999999997},638.40499999999997,638.40499999999997,2735.5950000000003,2735.5950000185603,2735.5950000185603,2683.16500001856,2751.4950000185599,2751.4949999983601,2751.4950001615598,2751.4949999503597,2751.4949999503597,2751.4949999503597,2751.4949999503597,2751.4949999503597,2751.4949999503597,2751.4949997663598,2751.4949996743599,2751.4949996743599,2751.4949996743599,2751.4949996743599,2751.4949996743599,2751.4949996743599,2751.4949996743603,2751.4949996743603,2751.4949996743603,2751.4949996743603,2751.4949996743603,2751.4949996743599,2751.4949996743599,2751.4949996743599,2751.4949996743599,2751.4949996743599,2751.4949996743599,2751.4949996743599,2751.4949996743599,2751.4949996743599,2751.4949996743599,2751.4949996743599,2751.4949996743599,2751.4949996743599,2751.4949996743599,2751.4949996743599,2751.4949996743599,2751.4949996743599,2751.4949996743599,2751.4949996743599,2751.4949996743599,2751.4949996743599]
[null,"Solar PV - Dist",null,{"$f":"SUM(D12,D25,D38,D51,D64)","v":2286.9652085620692},3113.0046442874759,4351.1905891358365,5882.5003136870746,7304.6919491819044,8553.4702762103625,9450.6994883532843,10374.373927686358,11280.672718697761,12386.996322150228,13699.918181194176,15208.095355051904,16891.64466196081,18740.855313093562,20744.48559226522,20743.698336509933,20742.916591544934,20742.140318794689,20741.369479953697,20740.60403698459,20740.209679673873,20740.764289036495,20740.932368795729,20740.965517229248,20742.350360507917,20750.446723388173,20749.617739715028,20748.794558927591,20747.97714040567,20747.165443813399,20746.359429097276,20745.559056484166,20744.764286479345,20743.975079864558,20743.191397696079,20742.413201302774,20741.640452284224,20740.873112508805,20740.111144111816,20739.354509493602,20738.603171317718,20737.857092509061,20737.11623625207,20736.380565988875,20735.650045417522,20734.924638490171,20734.204309411307,20733.489022636,20732.778742868119]
[null,"Wind - Coastal",null,{"$f":"SUM(D15,D28,D41,D54,D67)","v":1956.2221850000001},2637.2221850000001,2637.2221850000001,2637.2221851554805,2673.9805851139818,2726.0773851654217,2813.5501953912826,2813.5501954172396,4189.912759369744,4189.912759369744,5224.6250144826963,5224.6250144826963,5224.6250144826963,5224.6250144826963,5224.6250144826963,5224.6250144826963,8459.4454317875552,8825.2966388673158,8825.2966389773137,8825.2966389773137,8825.2966389773137,8825.2966389773137,8825.2966389773137,8825.2966389773137,8825.2966389773137,8825.2966389773155,8825.2966389773137,8825.2966389773137,8825.2966389773137,8825.2966389773137,8825.2966389773137,8825.2966389773137,8825.2966389773137,8825.2966389773155,8825.2966389773155,8825.2966389773137,8825.2966389773137,8825.2966389773137,8825.2966389773137,8825.2966389773137,8825.2966389773137,8825.2966389773155,8825.2966389773137,8825.2966389773155,8825.2966389773155,8825.2966389773155,8825.2966389773155,8825.2966389773155,8825.2966389773155]
[null,"Wind - NW",null,{"$f":"SUM(D17,D30,D43,D56,D69)","v":2276.3693799999996},4001.8061299999999,4646.8061299999999,5536.8061299999999,5536.8061299999999,5536.8061299999999,5536.8061299999999,5536.8061299999999,5536.8061302187998,5536.8061302187998,5536.8061302187998,5536.8061302405995,5536.8061302405995,5536.8061305868596,5536.8061304448593,5236.4235304448594,5236.4235304448594,5236.4235304448594,5236.4235304523681,5236.4235304523681,5236.4235304523681,5236.42353045237,5236.42353045237,5236.4235304523691,5236.4235304523691,5236.4235304523691,5236.4235304523691,5236.4235304523691,5236.4235304523691,5236.4235304523691,5236.4235304523691,5236.4235304523691,5236.4235304523691,5236.4235304523691,5236.4235304523691,5236.4235304523691,5236.4235304523681,5236.4235304523681,5236.4235304523681,5236.4235304523681,5236.4235304523681,5236.4235304523681,5236.4235304523681,5236.4235304523681,5236.4235304523681,5236.4235304523681,5236.4235304523681,5236.4235304523681,5236.4235304523681]
[null,"FCDS CAISO Generation, Contracted to CA Utilities"]
[null,"Baseload",null,{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$AD$12,1,0,ctPort,1)=$B87)*(OFFSET(Active_Portfolio!$R$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE(D$6,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE(D$6,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),(1-OFFSET(Active_Portfolio!$AG$12,1,0,ctPort,1))^(D$6-YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))))","v":13130.247739382999},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$AD$12,1,0,ctPort,1)=$B87)*(OFFSET(Active_Portfolio!$R$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE(E$6,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE(E$6,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),(1-OFFSET(Active_Portfolio!$AG$12,1,0,ctPort,1))^(E$6-YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))))","v":14129.483062650001},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$AD$12,1,0,ctPort,1)=$B87)*(OFFSET(Active_Portfolio!$R$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE(F$6,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE(F$6,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),(1-OFFSET(Active_Portfolio!$AG$12,1,0,ctPort,1))^(F$6-YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))))","v":13672.563204349999},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$AD$12,1,0,ctPort,1)=$B87)*(OFFSET(Active_Portfolio!$R$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE(G$6,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE(G$6,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),(1-OFFSET(Active_Portfolio!$AG$12,1,0,ctPort,1))^(G$6-YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))))","v":14410.726204361574},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$AD$12,1,0,ctPort,1)=$B87)*(OFFSET(Active_Portfolio!$R$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE(H$6,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE(H$6,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),(1-OFFSET(Active_Portfolio!$AG$12,1,0,ctPort,1))^(H$6-YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))))","v":15296.569954140155},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$AD$12,1,0,ctPort,1)=$B87)*(OFFSET(Active_Portfolio!$R$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE(I$6,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE(I$6,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),(1-OFFSET(Active_Portfolio!$AG$12,1,0,ctPort,1))^(I$6-YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))))","v":16534.890317460508},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$AD$12,1,0,ctPort,1)=$B87)*(OFFSET(Active_Portfolio!$R$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE(J$6,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE(J$6,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),(1-OFFSET(Active_Portfolio!$AG$12,1,0,ctPort,1))^(J$6-YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))))","v":17216.218669127189},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$AD$12,1,0,ctPort,1)=$B87)*(OFFSET(Active_Portfolio!$R$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE(K$6,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE(K$6,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),(1-OFFSET(Active_Portfolio!$AG$12,1,0,ctPort,1))^(K$6-YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))))","v":17340.734835803021},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$AD$12,1,0,ctPort,1)=$B87)*(OFFSET(Active_Portfolio!$R$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE(L$6,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE(L$6,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),(1-OFFSET(Active_Portfolio!$AG$12,1,0,ctPort,1))^(L$6-YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))))","v":17775.638534600381},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$AD$12,1,0,ctPort,1)=$B87)*(OFFSET(Active_Portfolio!$R$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE(M$6,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE(M$6,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),(1-OFFSET(Active_Portfolio!$AG$12,1,0,ctPort,1))^(M$6-YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))))","v":18141.690706351568},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$AD$12,1,0,ctPort,1)=$B87)*(OFFSET(Active_Portfolio!$R$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE(N$6,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE(N$6,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),(1-OFFSET(Active_Portfolio!$AG$12,1,0,ctPort,1))^(N$6-YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))))","v":18250.201872023728},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$AD$12,1,0,ctPort,1)=$B87)*(OFFSET(Active_Portfolio!$R$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE(O$6,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE(O$6,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),(1-OFFSET(Active_Portfolio!$AG$12,1,0,ctPort,1))^(O$6-YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))))","v":18323.307943883792},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$AD$12,1,0,ctPort,1)=$B87)*(OFFSET(Active_Portfolio!$R$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE(P$6,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE(P$6,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),(1-OFFSET(Active_Portfolio!$AG$12,1,0,ctPort,1))^(P$6-YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))))","v":18509.754290847228},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$AD$12,1,0,ctPort,1)=$B87)*(OFFSET(Active_Portfolio!$R$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE(Q$6,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE(Q$6,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),(1-OFFSET(Active_Portfolio!$AG$12,1,0,ctPort,1))^(Q$6-YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))))","v":18695.368082463319},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$AD$12,1,0,ctPort,1)=$B87)*(OFFSET(Active_Portfolio!$R$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE(R$6,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE(R$6,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),(1-OFFSET(Active_Portfolio!$AG$12,1,0,ctPort,1))^(R$6-YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))))","v":18698.768082464707},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$AD$12,1,0,ctPort,1)=$B87)*(OFFSET(Active_Portfolio!$R$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE(S$6,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE(S$6,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),(1-OFFSET(Active_Portfolio!$AG$12,1,0,ctPort,1))^(S$6-YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))))","v":19012.528084158475},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$AD$12,1,0,ctPort,1)=$B87)*(OFFSET(Active_Portfolio!$R$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE(T$6,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE(T$6,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),(1-OFFSET(Active_Portfolio!$AG$12,1,0,ctPort,1))^(T$6-YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))))","v":19012.528084243975},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$AD$12,1,0,ctPort,1)=$B87)*(OFFSET(Active_Portfolio!$R$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE(U$6,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE(U$6,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),(1-OFFSET(Active_Portfolio!$AG$12,1,0,ctPort,1))^(U$6-YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))))","v":19071.226084275309},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$AD$12,1,0,ctPort,1)=$B87)*(OFFSET(Active_Portfolio!$R$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE(V$6,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE(V$6,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),(1-OFFSET(Active_Portfolio!$AG$12,1,0,ctPort,1))^(V$6-YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))))","v":19074.222084272671},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$AD$12,1,0,ctPort,1)=$B87)*(OFFSET(Active_Portfolio!$R$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE(W$6,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE(W$6,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),(1-OFFSET(Active_Portfolio!$AG$12,1,0,ctPort,1))^(W$6-YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))))","v":19091.295870660382},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$AD$12,1,0,ctPort,1)=$B87)*(OFFSET(Active_Portfolio!$R$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE(X$6,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE(X$6,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),(1-OFFSET(Active_Portfolio!$AG$12,1,0,ctPort,1))^(X$6-YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))))","v":18583.920379930383},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$AD$12,1,0,ctPort,1)=$B87)*(OFFSET(Active_Portfolio!$R$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE(Y$6,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE(Y$6,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),(1-OFFSET(Active_Portfolio!$AG$12,1,0,ctPort,1))^(Y$6-YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))))","v":18129.905703260385},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$AD$12,1,0,ctPort,1)=$B87)*(OFFSET(Active_Portfolio!$R$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE(Z$6,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE(Z$6,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),(1-OFFSET(Active_Portfolio!$AG$12,1,0,ctPort,1))^(Z$6-YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))))","v":17900.889653260387},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$AD$12,1,0,ctPort,1)=$B87)*(OFFSET(Active_Portfolio!$R$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE(AA$6,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE(AA$6,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),(1-OFFSET(Active_Portfolio!$AG$12,1,0,ctPort,1))^(AA$6-YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))))","v":16153.54865324881},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$AD$12,1,0,ctPort,1)=$B87)*(OFFSET(Active_Portfolio!$R$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE(AB$6,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE(AB$6,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),(1-OFFSET(Active_Portfolio!$AG$12,1,0,ctPort,1))^(AB$6-YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))))","v":14678.711900140221},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$AD$12,1,0,ctPort,1)=$B87)*(OFFSET(Active_Portfolio!$R$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE(AC$6,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE(AC$6,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),(1-OFFSET(Active_Portfolio!$AG$12,1,0,ctPort,1))^(AC$6-YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))))","v":13858.455470919871},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$AD$12,1,0,ctPort,1)=$B87)*(OFFSET(Active_Portfolio!$R$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE(AD$6,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE(AD$6,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),(1-OFFSET(Active_Portfolio!$AG$12,1,0,ctPort,1))^(AD$6-YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))))","v":13385.805137586189},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$AD$12,1,0,ctPort,1)=$B87)*(OFFSET(Active_Portfolio!$R$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE(AE$6,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE(AE$6,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),(1-OFFSET(Active_Portfolio!$AG$12,1,0,ctPort,1))^(AE$6-YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))))","v":12457.588137610355},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$AD$12,1,0,ctPort,1)=$B87)*(OFFSET(Active_Portfolio!$R$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE(AF$6,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE(AF$6,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),(1-OFFSET(Active_Portfolio!$AG$12,1,0,ctPort,1))^(AF$6-YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))))","v":9385.4800803430007},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$AD$12,1,0,ctPort,1)=$B87)*(OFFSET(Active_Portfolio!$R$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE(AG$6,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE(AG$6,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),(1-OFFSET(Active_Portfolio!$AG$12,1,0,ctPort,1))^(AG$6-YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))))","v":8305.3660802918093},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$AD$12,1,0,ctPort,1)=$B87)*(OFFSET(Active_Portfolio!$R$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE(AH$6,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE(AH$6,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),(1-OFFSET(Active_Portfolio!$AG$12,1,0,ctPort,1))^(AH$6-YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))))","v":6036.852081319651},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$AD$12,1,0,ctPort,1)=$B87)*(OFFSET(Active_Portfolio!$R$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE(AI$6,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE(AI$6,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),(1-OFFSET(Active_Portfolio!$AG$12,1,0,ctPort,1))^(AI$6-YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))))","v":5920.9340094595891},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$AD$12,1,0,ctPort,1)=$B87)*(OFFSET(Active_Portfolio!$R$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE(AJ$6,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE(AJ$6,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),(1-OFFSET(Active_Portfolio!$AG$12,1,0,ctPort,1))^(AJ$6-YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))))","v":5685.2292979856966},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$AD$12,1,0,ctPort,1)=$B87)*(OFFSET(Active_Portfolio!$R$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE(AK$6,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE(AK$6,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),(1-OFFSET(Active_Portfolio!$AG$12,1,0,ctPort,1))^(AK$6-YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))))","v":5464.7650148800558},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$AD$12,1,0,ctPort,1)=$B87)*(OFFSET(Active_Portfolio!$R$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE(AL$6,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE(AL$6,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),(1-OFFSET(Active_Portfolio!$AG$12,1,0,ctPort,1))^(AL$6-YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))))","v":5249.8430148786638},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$AD$12,1,0,ctPort,1)=$B87)*(OFFSET(Active_Portfolio!$R$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE(AM$6,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE(AM$6,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),(1-OFFSET(Active_Portfolio!$AG$12,1,0,ctPort,1))^(AM$6-YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))))","v":5210.938181548895},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$AD$12,1,0,ctPort,1)=$B87)*(OFFSET(Active_Portfolio!$R$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE(AN$6,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE(AN$6,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),(1-OFFSET(Active_Portfolio!$AG$12,1,0,ctPort,1))^(AN$6-YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))))","v":2532.8251881334086},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$AD$12,1,0,ctPort,1)=$B87)*(OFFSET(Active_Portfolio!$R$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE(AO$6,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE(AO$6,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),(1-OFFSET(Active_Portfolio!$AG$12,1,0,ctPort,1))^(AO$6-YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))))","v":2474.1271881020725},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$AD$12,1,0,ctPort,1)=$B87)*(OFFSET(Active_Portfolio!$R$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE(AP$6,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE(AP$6,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),(1-OFFSET(Active_Portfolio!$AG$12,1,0,ctPort,1))^(AP$6-YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))))","v":2340.8953881047096},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$AD$12,1,0,ctPort,1)=$B87)*(OFFSET(Active_Portfolio!$R$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE(AQ$6,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE(AQ$6,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),(1-OFFSET(Active_Portfolio!$AG$12,1,0,ctPort,1))^(AQ$6-YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))))","v":1061.03037672},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$AD$12,1,0,ctPort,1)=$B87)*(OFFSET(Active_Portfolio!$R$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE(AR$6,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE(AR$6,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),(1-OFFSET(Active_Portfolio!$AG$12,1,0,ctPort,1))^(AR$6-YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))))","v":1061.03037672},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$AD$12,1,0,ctPort,1)=$B87)*(OFFSET(Active_Portfolio!$R$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE(AS$6,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE(AS$6,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),(1-OFFSET(Active_Portfolio!$AG$12,1,0,ctPort,1))^(AS$6-YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))))","v":1061.03037672},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$AD$12,1,0,ctPort,1)=$B87)*(OFFSET(Active_Portfolio!$R$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE(AT$6,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE(AT$6,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),(1-OFFSET(Active_Portfolio!$AG$12,1,0,ctPort,1))^(AT$6-YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))))","v":1061.03037672},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$AD$12,1,0,ctPort,1)=$B87)*(OFFSET(Active_Portfolio!$R$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE(AU$6,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE(AU$6,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),(1-OFFSET(Active_Portfolio!$AG$12,1,0,ctPort,1))^(AU$6-YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))))","v":1061.03037672},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$AD$12,1,0,ctPort,1)=$B87)*(OFFSET(Active_Portfolio!$R$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE(AV$6,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE(AV$6,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),(1-OFFSET(Active_Portfolio!$AG$12,1,0,ctPort,1))^(AV$6-YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))))","v":1061.03037672},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$AD$12,1,0,ctPort,1)=$B87)*(OFFSET(Active_Portfolio!$R$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE(AW$6,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE(AW$6,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),(1-OFFSET(Active_Portfolio!$AG$12,1,0,ctPort,1))^(AW$6-YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))))","v":1061.03037672},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$AD$12,1,0,ctPort,1)=$B87)*(OFFSET(Active_Portfolio!$R$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE(AX$6,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE(AX$6,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),(1-OFFSET(Active_Portfolio!$AG$12,1,0,ctPort,1))^(AX$6-YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))))","v":1061.03037672},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$AD$12,1,0,ctPort,1)=$B87)*(OFFSET(Active_Portfolio!$R$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE(AY$6,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE(AY$6,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),(1-OFFSET(Active_Portfolio!$AG$12,1,0,ctPort,1))^(AY$6-YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))))","v":1061.03037672},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$AD$12,1,0,ctPort,1)=$B87)*(OFFSET(Active_Portfolio!$R$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE(AZ$6,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE(AZ$6,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),(1-OFFSET(Active_Portfolio!$AG$12,1,0,ctPort,1))^(AZ$6-YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))))","v":1061.03037672}]
[null,"Solar PV - Utility",null,{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$AD$12,1,0,ctPort,1)=$B91)*(OFFSET(Active_Portfolio!$R$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE(D$6,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE(D$6,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),(1-OFFSET(Active_Portfolio!$AG$12,1,0,ctPort,1))^(D$6-YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))))","v":366.03891031314959},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$AD$12,1,0,ctPort,1)=$B91)*(OFFSET(Active_Portfolio!$R$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE(E$6,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE(E$6,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),(1-OFFSET(Active_Portfolio!$AG$12,1,0,ctPort,1))^(E$6-YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))))","v":657.83247412590765},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$AD$12,1,0,ctPort,1)=$B91)*(OFFSET(Active_Portfolio!$R$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE(F$6,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE(F$6,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),(1-OFFSET(Active_Portfolio!$AG$12,1,0,ctPort,1))^(F$6-YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))))","v":3937.3558374959157},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$AD$12,1,0,ctPort,1)=$B91)*(OFFSET(Active_Portfolio!$R$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE(G$6,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE(G$6,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),(1-OFFSET(Active_Portfolio!$AG$12,1,0,ctPort,1))^(G$6-YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))))","v":9485.316820529546},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$AD$12,1,0,ctPort,1)=$B91)*(OFFSET(Active_Portfolio!$R$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE(H$6,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE(H$6,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),(1-OFFSET(Active_Portfolio!$AG$12,1,0,ctPort,1))^(H$6-YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))))","v":13005.199132814214},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$AD$12,1,0,ctPort,1)=$B91)*(OFFSET(Active_Portfolio!$R$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE(I$6,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE(I$6,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),(1-OFFSET(Active_Portfolio!$AG$12,1,0,ctPort,1))^(I$6-YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))))","v":18129.051619380392},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$AD$12,1,0,ctPort,1)=$B91)*(OFFSET(Active_Portfolio!$R$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE(J$6,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE(J$6,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),(1-OFFSET(Active_Portfolio!$AG$12,1,0,ctPort,1))^(J$6-YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))))","v":24957.30771934957},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$AD$12,1,0,ctPort,1)=$B91)*(OFFSET(Active_Portfolio!$R$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE(K$6,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE(K$6,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),(1-OFFSET(Active_Portfolio!$AG$12,1,0,ctPort,1))^(K$6-YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))))","v":28281.894056798232},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$AD$12,1,0,ctPort,1)=$B91)*(OFFSET(Active_Portfolio!$R$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE(L$6,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE(L$6,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),(1-OFFSET(Active_Portfolio!$AG$12,1,0,ctPort,1))^(L$6-YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))))","v":32334.801222362839},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$AD$12,1,0,ctPort,1)=$B91)*(OFFSET(Active_Portfolio!$R$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE(M$6,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE(M$6,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),(1-OFFSET(Active_Portfolio!$AG$12,1,0,ctPort,1))^(M$6-YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))))","v":37226.50087043993},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$AD$12,1,0,ctPort,1)=$B91)*(OFFSET(Active_Portfolio!$R$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE(N$6,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE(N$6,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),(1-OFFSET(Active_Portfolio!$AG$12,1,0,ctPort,1))^(N$6-YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))))","v":40934.221096096269},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$AD$12,1,0,ctPort,1)=$B91)*(OFFSET(Active_Portfolio!$R$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE(O$6,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE(O$6,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),(1-OFFSET(Active_Portfolio!$AG$12,1,0,ctPort,1))^(O$6-YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))))","v":40647.695020585859},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$AD$12,1,0,ctPort,1)=$B91)*(OFFSET(Active_Portfolio!$R$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE(P$6,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE(P$6,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),(1-OFFSET(Active_Portfolio!$AG$12,1,0,ctPort,1))^(P$6-YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))))","v":40363.161155441761},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$AD$12,1,0,ctPort,1)=$B91)*(OFFSET(Active_Portfolio!$R$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE(Q$6,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE(Q$6,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),(1-OFFSET(Active_Portfolio!$AG$12,1,0,ctPort,1))^(Q$6-YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))))","v":40162.554472564763},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$AD$12,1,0,ctPort,1)=$B91)*(OFFSET(Active_Portfolio!$R$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE(R$6,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE(R$6,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),(1-OFFSET(Active_Portfolio!$AG$12,1,0,ctPort,1))^(R$6-YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))))","v":40090.546467250795},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$AD$12,1,0,ctPort,1)=$B91)*(OFFSET(Active_Portfolio!$R$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE(S$6,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE(S$6,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),(1-OFFSET(Active_Portfolio!$AG$12,1,0,ctPort,1))^(S$6-YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))))","v":44204.446609339961},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$AD$12,1,0,ctPort,1)=$B91)*(OFFSET(Active_Portfolio!$R$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE(T$6,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE(T$6,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),(1-OFFSET(Active_Portfolio!$AG$12,1,0,ctPort,1))^(T$6-YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))))","v":45227.650559200956},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$AD$12,1,0,ctPort,1)=$B91)*(OFFSET(Active_Portfolio!$R$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE(U$6,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE(U$6,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),(1-OFFSET(Active_Portfolio!$AG$12,1,0,ctPort,1))^(U$6-YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))))","v":48584.74909285811},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$AD$12,1,0,ctPort,1)=$B91)*(OFFSET(Active_Portfolio!$R$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE(V$6,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE(V$6,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),(1-OFFSET(Active_Portfolio!$AG$12,1,0,ctPort,1))^(V$6-YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))))","v":52082.763647921238},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$AD$12,1,0,ctPort,1)=$B91)*(OFFSET(Active_Portfolio!$R$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE(W$6,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE(W$6,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),(1-OFFSET(Active_Portfolio!$AG$12,1,0,ctPort,1))^(W$6-YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))))","v":51732.092439174114},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$AD$12,1,0,ctPort,1)=$B91)*(OFFSET(Active_Portfolio!$R$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE(X$6,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE(X$6,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),(1-OFFSET(Active_Portfolio!$AG$12,1,0,ctPort,1))^(X$6-YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))))","v":51180.309169622051},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$AD$12,1,0,ctPort,1)=$B91)*(OFFSET(Active_Portfolio!$R$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE(Y$6,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE(Y$6,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),(1-OFFSET(Active_Portfolio!$AG$12,1,0,ctPort,1))^(Y$6-YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))))","v":50360.980495982578},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$AD$12,1,0,ctPort,1)=$B91)*(OFFSET(Active_Portfolio!$R$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE(Z$6,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE(Z$6,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),(1-OFFSET(Active_Portfolio!$AG$12,1,0,ctPort,1))^(Z$6-YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))))","v":48535.775426438173},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$AD$12,1,0,ctPort,1)=$B91)*(OFFSET(Active_Portfolio!$R$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE(AA$6,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE(AA$6,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),(1-OFFSET(Active_Portfolio!$AG$12,1,0,ctPort,1))^(AA$6-YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))))","v":45166.363040437471},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$AD$12,1,0,ctPort,1)=$B91)*(OFFSET(Active_Portfolio!$R$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE(AB$6,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE(AB$6,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),(1-OFFSET(Active_Portfolio!$AG$12,1,0,ctPort,1))^(AB$6-YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))))","v":41551.901039427648},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$AD$12,1,0,ctPort,1)=$B91)*(OFFSET(Active_Portfolio!$R$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE(AC$6,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE(AC$6,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),(1-OFFSET(Active_Portfolio!$AG$12,1,0,ctPort,1))^(AC$6-YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))))","v":38828.485763079654},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$AD$12,1,0,ctPort,1)=$B91)*(OFFSET(Active_Portfolio!$R$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE(AD$6,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE(AD$6,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),(1-OFFSET(Active_Portfolio!$AG$12,1,0,ctPort,1))^(AD$6-YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))))","v":38321.231145742568},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$AD$12,1,0,ctPort,1)=$B91)*(OFFSET(Active_Portfolio!$R$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE(AE$6,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE(AE$6,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),(1-OFFSET(Active_Portfolio!$AG$12,1,0,ctPort,1))^(AE$6-YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))))","v":35896.729242506779},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$AD$12,1,0,ctPort,1)=$B91)*(OFFSET(Active_Portfolio!$R$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE(AF$6,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE(AF$6,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),(1-OFFSET(Active_Portfolio!$AG$12,1,0,ctPort,1))^(AF$6-YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))))","v":30774.92684575848},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$AD$12,1,0,ctPort,1)=$B91)*(OFFSET(Active_Portfolio!$R$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE(AG$6,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE(AG$6,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),(1-OFFSET(Active_Portfolio!$AG$12,1,0,ctPort,1))^(AG$6-YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))))","v":29535.981036342655},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$AD$12,1,0,ctPort,1)=$B91)*(OFFSET(Active_Portfolio!$R$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE(AH$6,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE(AH$6,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),(1-OFFSET(Active_Portfolio!$AG$12,1,0,ctPort,1))^(AH$6-YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))))","v":28932.588825339371},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$AD$12,1,0,ctPort,1)=$B91)*(OFFSET(Active_Portfolio!$R$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE(AI$6,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE(AI$6,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),(1-OFFSET(Active_Portfolio!$AG$12,1,0,ctPort,1))^(AI$6-YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))))","v":23306.322590750216},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$AD$12,1,0,ctPort,1)=$B91)*(OFFSET(Active_Portfolio!$R$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE(AJ$6,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE(AJ$6,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),(1-OFFSET(Active_Portfolio!$AG$12,1,0,ctPort,1))^(AJ$6-YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))))","v":20965.836671019617},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$AD$12,1,0,ctPort,1)=$B91)*(OFFSET(Active_Portfolio!$R$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE(AK$6,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE(AK$6,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),(1-OFFSET(Active_Portfolio!$AG$12,1,0,ctPort,1))^(AK$6-YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))))","v":19812.835812530673},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$AD$12,1,0,ctPort,1)=$B91)*(OFFSET(Active_Portfolio!$R$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE(AL$6,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE(AL$6,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),(1-OFFSET(Active_Portfolio!$AG$12,1,0,ctPort,1))^(AL$6-YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))))","v":15741.286132464964},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$AD$12,1,0,ctPort,1)=$B91)*(OFFSET(Active_Portfolio!$R$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE(AM$6,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE(AM$6,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),(1-OFFSET(Active_Portfolio!$AG$12,1,0,ctPort,1))^(AM$6-YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))))","v":12301.924337404824},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$AD$12,1,0,ctPort,1)=$B91)*(OFFSET(Active_Portfolio!$R$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE(AN$6,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE(AN$6,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),(1-OFFSET(Active_Portfolio!$AG$12,1,0,ctPort,1))^(AN$6-YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))))","v":12215.644253439645},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$AD$12,1,0,ctPort,1)=$B91)*(OFFSET(Active_Portfolio!$R$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE(AO$6,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE(AO$6,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),(1-OFFSET(Active_Portfolio!$AG$12,1,0,ctPort,1))^(AO$6-YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))))","v":12130.134743665569},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$AD$12,1,0,ctPort,1)=$B91)*(OFFSET(Active_Portfolio!$R$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE(AP$6,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE(AP$6,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),(1-OFFSET(Active_Portfolio!$AG$12,1,0,ctPort,1))^(AP$6-YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))))","v":11976.484828881759},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$AD$12,1,0,ctPort,1)=$B91)*(OFFSET(Active_Portfolio!$R$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE(AQ$6,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE(AQ$6,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),(1-OFFSET(Active_Portfolio!$AG$12,1,0,ctPort,1))^(AQ$6-YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))))","v":11717.201891405994},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$AD$12,1,0,ctPort,1)=$B91)*(OFFSET(Active_Portfolio!$R$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE(AR$6,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE(AR$6,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),(1-OFFSET(Active_Portfolio!$AG$12,1,0,ctPort,1))^(AR$6-YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))))","v":7917.9266253875649},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$AD$12,1,0,ctPort,1)=$B91)*(OFFSET(Active_Portfolio!$R$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE(AS$6,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE(AS$6,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),(1-OFFSET(Active_Portfolio!$AG$12,1,0,ctPort,1))^(AS$6-YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))))","v":6744.4994684767926},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$AD$12,1,0,ctPort,1)=$B91)*(OFFSET(Active_Portfolio!$R$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE(AT$6,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE(AT$6,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),(1-OFFSET(Active_Portfolio!$AG$12,1,0,ctPort,1))^(AT$6-YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))))","v":3598.5119655559297},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$AD$12,1,0,ctPort,1)=$B91)*(OFFSET(Active_Portfolio!$R$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE(AU$6,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE(AU$6,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),(1-OFFSET(Active_Portfolio!$AG$12,1,0,ctPort,1))^(AU$6-YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))))","v":353.37792174259613},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$AD$12,1,0,ctPort,1)=$B91)*(OFFSET(Active_Portfolio!$R$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE(AV$6,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE(AV$6,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),(1-OFFSET(Active_Portfolio!$AG$12,1,0,ctPort,1))^(AV$6-YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))))","v":254.25838961385014},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$AD$12,1,0,ctPort,1)=$B91)*(OFFSET(Active_Portfolio!$R$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE(AW$6,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE(AW$6,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),(1-OFFSET(Active_Portfolio!$AG$12,1,0,ctPort,1))^(AW$6-YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))))","v":252.47858088655323},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$AD$12,1,0,ctPort,1)=$B91)*(OFFSET(Active_Portfolio!$R$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE(AX$6,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE(AX$6,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),(1-OFFSET(Active_Portfolio!$AG$12,1,0,ctPort,1))^(AX$6-YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))))","v":250.71123082034734},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$AD$12,1,0,ctPort,1)=$B91)*(OFFSET(Active_Portfolio!$R$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE(AY$6,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE(AY$6,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),(1-OFFSET(Active_Portfolio!$AG$12,1,0,ctPort,1))^(AY$6-YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))))","v":248.95625220460488},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$AD$12,1,0,ctPort,1)=$B91)*(OFFSET(Active_Portfolio!$R$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE(AZ$6,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE(AZ$6,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),(1-OFFSET(Active_Portfolio!$AG$12,1,0,ctPort,1))^(AZ$6-YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))))","v":247.21355843917266}]
[null,"Wind - Coastal",null,{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$AD$12,1,0,ctPort,1)=$B92)*(OFFSET(Active_Portfolio!$R$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE(D$6,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE(D$6,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),(1-OFFSET(Active_Portfolio!$AG$12,1,0,ctPort,1))^(D$6-YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))))","v":1956.2221850000001},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$AD$12,1,0,ctPort,1)=$B92)*(OFFSET(Active_Portfolio!$R$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE(E$6,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE(E$6,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),(1-OFFSET(Active_Portfolio!$AG$12,1,0,ctPort,1))^(E$6-YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))))","v":2637.2221850000001},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$AD$12,1,0,ctPort,1)=$B92)*(OFFSET(Active_Portfolio!$R$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE(F$6,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE(F$6,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),(1-OFFSET(Active_Portfolio!$AG$12,1,0,ctPort,1))^(F$6-YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))))","v":2637.2221850000001},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$AD$12,1,0,ctPort,1)=$B92)*(OFFSET(Active_Portfolio!$R$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE(G$6,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE(G$6,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),(1-OFFSET(Active_Portfolio!$AG$12,1,0,ctPort,1))^(G$6-YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))))","v":2637.2221851554805},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$AD$12,1,0,ctPort,1)=$B92)*(OFFSET(Active_Portfolio!$R$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE(H$6,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE(H$6,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),(1-OFFSET(Active_Portfolio!$AG$12,1,0,ctPort,1))^(H$6-YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))))","v":2673.9805851139818},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$AD$12,1,0,ctPort,1)=$B92)*(OFFSET(Active_Portfolio!$R$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE(I$6,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE(I$6,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),(1-OFFSET(Active_Portfolio!$AG$12,1,0,ctPort,1))^(I$6-YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))))","v":2726.0773851654217},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$AD$12,1,0,ctPort,1)=$B92)*(OFFSET(Active_Portfolio!$R$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE(J$6,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE(J$6,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),(1-OFFSET(Active_Portfolio!$AG$12,1,0,ctPort,1))^(J$6-YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))))","v":2813.5501953912826},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$AD$12,1,0,ctPort,1)=$B92)*(OFFSET(Active_Portfolio!$R$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE(K$6,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE(K$6,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),(1-OFFSET(Active_Portfolio!$AG$12,1,0,ctPort,1))^(K$6-YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))))","v":2813.5501954172396},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$AD$12,1,0,ctPort,1)=$B92)*(OFFSET(Active_Portfolio!$R$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE(L$6,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE(L$6,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),(1-OFFSET(Active_Portfolio!$AG$12,1,0,ctPort,1))^(L$6-YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))))","v":4189.912759369744},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$AD$12,1,0,ctPort,1)=$B92)*(OFFSET(Active_Portfolio!$R$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE(M$6,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE(M$6,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),(1-OFFSET(Active_Portfolio!$AG$12,1,0,ctPort,1))^(M$6-YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))))","v":4189.912759369744},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$AD$12,1,0,ctPort,1)=$B92)*(OFFSET(Active_Portfolio!$R$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE(N$6,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE(N$6,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),(1-OFFSET(Active_Portfolio!$AG$12,1,0,ctPort,1))^(N$6-YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))))","v":5224.6250144826963},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$AD$12,1,0,ctPort,1)=$B92)*(OFFSET(Active_Portfolio!$R$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE(O$6,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE(O$6,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),(1-OFFSET(Active_Portfolio!$AG$12,1,0,ctPort,1))^(O$6-YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))))","v":5224.6250144826963},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$AD$12,1,0,ctPort,1)=$B92)*(OFFSET(Active_Portfolio!$R$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE(P$6,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE(P$6,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),(1-OFFSET(Active_Portfolio!$AG$12,1,0,ctPort,1))^(P$6-YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))))","v":5224.6250144826963},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$AD$12,1,0,ctPort,1)=$B92)*(OFFSET(Active_Portfolio!$R$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE(Q$6,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE(Q$6,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),(1-OFFSET(Active_Portfolio!$AG$12,1,0,ctPort,1))^(Q$6-YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))))","v":5224.6250144826963},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$AD$12,1,0,ctPort,1)=$B92)*(OFFSET(Active_Portfolio!$R$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE(R$6,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE(R$6,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),(1-OFFSET(Active_Portfolio!$AG$12,1,0,ctPort,1))^(R$6-YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))))","v":5224.6250144826963},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$AD$12,1,0,ctPort,1)=$B92)*(OFFSET(Active_Portfolio!$R$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE(S$6,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE(S$6,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),(1-OFFSET(Active_Portfolio!$AG$12,1,0,ctPort,1))^(S$6-YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))))","v":5224.6250144826963},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$AD$12,1,0,ctPort,1)=$B92)*(OFFSET(Active_Portfolio!$R$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE(T$6,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE(T$6,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),(1-OFFSET(Active_Portfolio!$AG$12,1,0,ctPort,1))^(T$6-YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))))","v":8459.4454317875552},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$AD$12,1,0,ctPort,1)=$B92)*(OFFSET(Active_Portfolio!$R$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE(U$6,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE(U$6,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),(1-OFFSET(Active_Portfolio!$AG$12,1,0,ctPort,1))^(U$6-YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))))","v":8825.2966388673158},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$AD$12,1,0,ctPort,1)=$B92)*(OFFSET(Active_Portfolio!$R$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE(V$6,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE(V$6,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),(1-OFFSET(Active_Portfolio!$AG$12,1,0,ctPort,1))^(V$6-YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))))","v":8825.2966389773137},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$AD$12,1,0,ctPort,1)=$B92)*(OFFSET(Active_Portfolio!$R$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE(W$6,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE(W$6,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),(1-OFFSET(Active_Portfolio!$AG$12,1,0,ctPort,1))^(W$6-YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))))","v":8825.2966389773137},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$AD$12,1,0,ctPort,1)=$B92)*(OFFSET(Active_Portfolio!$R$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE(X$6,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE(X$6,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),(1-OFFSET(Active_Portfolio!$AG$12,1,0,ctPort,1))^(X$6-YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))))","v":8773.1998389773144},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$AD$12,1,0,ctPort,1)=$B92)*(OFFSET(Active_Portfolio!$R$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE(Y$6,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE(Y$6,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),(1-OFFSET(Active_Portfolio!$AG$12,1,0,ctPort,1))^(Y$6-YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))))","v":8432.1998389773144},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$AD$12,1,0,ctPort,1)=$B92)*(OFFSET(Active_Portfolio!$R$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE(Z$6,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE(Z$6,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),(1-OFFSET(Active_Portfolio!$AG$12,1,0,ctPort,1))^(Z$6-YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))))","v":8432.1998389773144},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$AD$12,1,0,ctPort,1)=$B92)*(OFFSET(Active_Portfolio!$R$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE(AA$6,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE(AA$6,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),(1-OFFSET(Active_Portfolio!$AG$12,1,0,ctPort,1))^(AA$6-YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))))","v":8432.1998389773144},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$AD$12,1,0,ctPort,1)=$B92)*(OFFSET(Active_Portfolio!$R$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE(AB$6,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE(AB$6,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),(1-OFFSET(Active_Portfolio!$AG$12,1,0,ctPort,1))^(AB$6-YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))))","v":8432.1998389773144},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$AD$12,1,0,ctPort,1)=$B92)*(OFFSET(Active_Portfolio!$R$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE(AC$6,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE(AC$6,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),(1-OFFSET(Active_Portfolio!$AG$12,1,0,ctPort,1))^(AC$6-YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))))","v":8266.4414389773156},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$AD$12,1,0,ctPort,1)=$B92)*(OFFSET(Active_Portfolio!$R$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE(AD$6,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE(AD$6,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),(1-OFFSET(Active_Portfolio!$AG$12,1,0,ctPort,1))^(AD$6-YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))))","v":7854.4414389773137},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$AD$12,1,0,ctPort,1)=$B92)*(OFFSET(Active_Portfolio!$R$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE(AE$6,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE(AE$6,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),(1-OFFSET(Active_Portfolio!$AG$12,1,0,ctPort,1))^(AE$6-YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))))","v":7585.4414389773137},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$AD$12,1,0,ctPort,1)=$B92)*(OFFSET(Active_Portfolio!$R$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE(AF$6,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE(AF$6,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),(1-OFFSET(Active_Portfolio!$AG$12,1,0,ctPort,1))^(AF$6-YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))))","v":7555.2184388218338},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$AD$12,1,0,ctPort,1)=$B92)*(OFFSET(Active_Portfolio!$R$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE(AG$6,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE(AG$6,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),(1-OFFSET(Active_Portfolio!$AG$12,1,0,ctPort,1))^(AG$6-YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))))","v":7062.2824388633326},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$AD$12,1,0,ctPort,1)=$B92)*(OFFSET(Active_Portfolio!$R$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE(AH$6,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE(AH$6,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),(1-OFFSET(Active_Portfolio!$AG$12,1,0,ctPort,1))^(AH$6-YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))))","v":6944.5674388118923},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$AD$12,1,0,ctPort,1)=$B92)*(OFFSET(Active_Portfolio!$R$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE(AI$6,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE(AI$6,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),(1-OFFSET(Active_Portfolio!$AG$12,1,0,ctPort,1))^(AI$6-YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))))","v":6708.5766285860309},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$AD$12,1,0,ctPort,1)=$B92)*(OFFSET(Active_Portfolio!$R$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE(AJ$6,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE(AJ$6,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),(1-OFFSET(Active_Portfolio!$AG$12,1,0,ctPort,1))^(AJ$6-YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))))","v":6663.1236285600753},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$AD$12,1,0,ctPort,1)=$B92)*(OFFSET(Active_Portfolio!$R$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE(AK$6,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE(AK$6,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),(1-OFFSET(Active_Portfolio!$AG$12,1,0,ctPort,1))^(AK$6-YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))))","v":5286.7610646075718},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$AD$12,1,0,ctPort,1)=$B92)*(OFFSET(Active_Portfolio!$R$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE(AL$6,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE(AL$6,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),(1-OFFSET(Active_Portfolio!$AG$12,1,0,ctPort,1))^(AL$6-YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))))","v":5286.7610646075718},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$AD$12,1,0,ctPort,1)=$B92)*(OFFSET(Active_Portfolio!$R$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE(AM$6,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE(AM$6,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),(1-OFFSET(Active_Portfolio!$AG$12,1,0,ctPort,1))^(AM$6-YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))))","v":4027.0488094946177},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$AD$12,1,0,ctPort,1)=$B92)*(OFFSET(Active_Portfolio!$R$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE(AN$6,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE(AN$6,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),(1-OFFSET(Active_Portfolio!$AG$12,1,0,ctPort,1))^(AN$6-YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))))","v":4027.0488094946177},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$AD$12,1,0,ctPort,1)=$B92)*(OFFSET(Active_Portfolio!$R$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE(AO$6,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE(AO$6,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),(1-OFFSET(Active_Portfolio!$AG$12,1,0,ctPort,1))^(AO$6-YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))))","v":4027.0488094946177},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$AD$12,1,0,ctPort,1)=$B92)*(OFFSET(Active_Portfolio!$R$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE(AP$6,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE(AP$6,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),(1-OFFSET(Active_Portfolio!$AG$12,1,0,ctPort,1))^(AP$6-YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))))","v":4027.0488094946177},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$AD$12,1,0,ctPort,1)=$B92)*(OFFSET(Active_Portfolio!$R$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE(AQ$6,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE(AQ$6,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),(1-OFFSET(Active_Portfolio!$AG$12,1,0,ctPort,1))^(AQ$6-YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))))","v":4027.0488094946177},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$AD$12,1,0,ctPort,1)=$B92)*(OFFSET(Active_Portfolio!$R$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE(AR$6,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE(AR$6,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),(1-OFFSET(Active_Portfolio!$AG$12,1,0,ctPort,1))^(AR$6-YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))))","v":4027.0488094946177},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$AD$12,1,0,ctPort,1)=$B92)*(OFFSET(Active_Portfolio!$R$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE(AS$6,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE(AS$6,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),(1-OFFSET(Active_Portfolio!$AG$12,1,0,ctPort,1))^(AS$6-YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))))","v":792.22839218976037},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$AD$12,1,0,ctPort,1)=$B92)*(OFFSET(Active_Portfolio!$R$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE(AT$6,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE(AT$6,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),(1-OFFSET(Active_Portfolio!$AG$12,1,0,ctPort,1))^(AT$6-YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))))","v":426.37718511000003},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$AD$12,1,0,ctPort,1)=$B92)*(OFFSET(Active_Portfolio!$R$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE(AU$6,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE(AU$6,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),(1-OFFSET(Active_Portfolio!$AG$12,1,0,ctPort,1))^(AU$6-YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))))","v":8.9999999999999993E-3},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$AD$12,1,0,ctPort,1)=$B92)*(OFFSET(Active_Portfolio!$R$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE(AV$6,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE(AV$6,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),(1-OFFSET(Active_Portfolio!$AG$12,1,0,ctPort,1))^(AV$6-YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))))","v":8.9999999999999993E-3},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$AD$12,1,0,ctPort,1)=$B92)*(OFFSET(Active_Portfolio!$R$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE(AW$6,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE(AW$6,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),(1-OFFSET(Active_Portfolio!$AG$12,1,0,ctPort,1))^(AW$6-YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))))","v":8.9999999999999993E-3},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$AD$12,1,0,ctPort,1)=$B92)*(OFFSET(Active_Portfolio!$R$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE(AX$6,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE(AX$6,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),(1-OFFSET(Active_Portfolio!$AG$12,1,0,ctPort,1))^(AX$6-YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))))","v":8.9999999999999993E-3},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$AD$12,1,0,ctPort,1)=$B92)*(OFFSET(Active_Portfolio!$R$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE(AY$6,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE(AY$6,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),(1-OFFSET(Active_Portfolio!$AG$12,1,0,ctPort,1))^(AY$6-YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))))","v":8.9999999999999993E-3},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$AD$12,1,0,ctPort,1)=$B92)*(OFFSET(Active_Portfolio!$R$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1)<=DATE(AZ$6,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE(AZ$6,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),(1-OFFSET(Active_Portfolio!$AG$12,1,0,ctPort,1))^(AZ$6-YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))))","v":8.9999999999999993E-3}]
[null,"Baseload",null,{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$AD$12,1,0,ctPort,1)=$B96)*(OFFSET(Active_Portfolio!$R$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)<=DATE(D$6,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE(year,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),OFFSET(Active_Portfolio!$P$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AG$12,1,0,ctPort,1))^(D$6-YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$AD$12,1,0,ctPort,1)=$B96)*(OFFSET(Active_Portfolio!$R$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)<=DATE(E$6,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE(year,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),OFFSET(Active_Portfolio!$P$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AG$12,1,0,ctPort,1))^(E$6-YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$AD$12,1,0,ctPort,1)=$B96)*(OFFSET(Active_Portfolio!$R$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)<=DATE(F$6,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE(year,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),OFFSET(Active_Portfolio!$P$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AG$12,1,0,ctPort,1))^(F$6-YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$AD$12,1,0,ctPort,1)=$B96)*(OFFSET(Active_Portfolio!$R$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)<=DATE(G$6,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE(year,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),OFFSET(Active_Portfolio!$P$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AG$12,1,0,ctPort,1))^(G$6-YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$AD$12,1,0,ctPort,1)=$B96)*(OFFSET(Active_Portfolio!$R$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)<=DATE(H$6,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE(year,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),OFFSET(Active_Portfolio!$P$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AG$12,1,0,ctPort,1))^(H$6-YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$AD$12,1,0,ctPort,1)=$B96)*(OFFSET(Active_Portfolio!$R$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)<=DATE(I$6,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE(year,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),OFFSET(Active_Portfolio!$P$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AG$12,1,0,ctPort,1))^(I$6-YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$AD$12,1,0,ctPort,1)=$B96)*(OFFSET(Active_Portfolio!$R$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)<=DATE(J$6,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE(year,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),OFFSET(Active_Portfolio!$P$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AG$12,1,0,ctPort,1))^(J$6-YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$AD$12,1,0,ctPort,1)=$B96)*(OFFSET(Active_Portfolio!$R$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)<=DATE(K$6,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE(year,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),OFFSET(Active_Portfolio!$P$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AG$12,1,0,ctPort,1))^(K$6-YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$AD$12,1,0,ctPort,1)=$B96)*(OFFSET(Active_Portfolio!$R$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)<=DATE(L$6,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE(year,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),OFFSET(Active_Portfolio!$P$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AG$12,1,0,ctPort,1))^(L$6-YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$AD$12,1,0,ctPort,1)=$B96)*(OFFSET(Active_Portfolio!$R$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)<=DATE(M$6,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE(year,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),OFFSET(Active_Portfolio!$P$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AG$12,1,0,ctPort,1))^(M$6-YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$AD$12,1,0,ctPort,1)=$B96)*(OFFSET(Active_Portfolio!$R$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)<=DATE(N$6,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE(year,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),OFFSET(Active_Portfolio!$P$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AG$12,1,0,ctPort,1))^(N$6-YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$AD$12,1,0,ctPort,1)=$B96)*(OFFSET(Active_Portfolio!$R$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)<=DATE(O$6,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE(year,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),OFFSET(Active_Portfolio!$P$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AG$12,1,0,ctPort,1))^(O$6-YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$AD$12,1,0,ctPort,1)=$B96)*(OFFSET(Active_Portfolio!$R$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)<=DATE(P$6,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE(year,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),OFFSET(Active_Portfolio!$P$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AG$12,1,0,ctPort,1))^(P$6-YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$AD$12,1,0,ctPort,1)=$B96)*(OFFSET(Active_Portfolio!$R$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)<=DATE(Q$6,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE(year,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),OFFSET(Active_Portfolio!$P$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AG$12,1,0,ctPort,1))^(Q$6-YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$AD$12,1,0,ctPort,1)=$B96)*(OFFSET(Active_Portfolio!$R$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)<=DATE(R$6,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE(year,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),OFFSET(Active_Portfolio!$P$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AG$12,1,0,ctPort,1))^(R$6-YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$AD$12,1,0,ctPort,1)=$B96)*(OFFSET(Active_Portfolio!$R$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)<=DATE(S$6,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE(year,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),OFFSET(Active_Portfolio!$P$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AG$12,1,0,ctPort,1))^(S$6-YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$AD$12,1,0,ctPort,1)=$B96)*(OFFSET(Active_Portfolio!$R$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)<=DATE(T$6,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE(year,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),OFFSET(Active_Portfolio!$P$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AG$12,1,0,ctPort,1))^(T$6-YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$AD$12,1,0,ctPort,1)=$B96)*(OFFSET(Active_Portfolio!$R$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)<=DATE(U$6,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE(year,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),OFFSET(Active_Portfolio!$P$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AG$12,1,0,ctPort,1))^(U$6-YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$AD$12,1,0,ctPort,1)=$B96)*(OFFSET(Active_Portfolio!$R$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)<=DATE(V$6,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE(year,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),OFFSET(Active_Portfolio!$P$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AG$12,1,0,ctPort,1))^(V$6-YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$AD$12,1,0,ctPort,1)=$B96)*(OFFSET(Active_Portfolio!$R$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)<=DATE(W$6,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE(year,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),OFFSET(Active_Portfolio!$P$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AG$12,1,0,ctPort,1))^(W$6-YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))))","v":1262.791224997},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$AD$12,1,0,ctPort,1)=$B96)*(OFFSET(Active_Portfolio!$R$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)<=DATE(X$6,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE(year,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),OFFSET(Active_Portfolio!$P$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AG$12,1,0,ctPort,1))^(X$6-YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))))","v":1770.1667157269999},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$AD$12,1,0,ctPort,1)=$B96)*(OFFSET(Active_Portfolio!$R$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)<=DATE(Y$6,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE(year,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),OFFSET(Active_Portfolio!$P$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AG$12,1,0,ctPort,1))^(Y$6-YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))))","v":2224.1813923969999},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$AD$12,1,0,ctPort,1)=$B96)*(OFFSET(Active_Portfolio!$R$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)<=DATE(Z$6,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE(year,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),OFFSET(Active_Portfolio!$P$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AG$12,1,0,ctPort,1))^(Z$6-YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))))","v":2453.1974423969996},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$AD$12,1,0,ctPort,1)=$B96)*(OFFSET(Active_Portfolio!$R$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)<=DATE(AA$6,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE(year,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),OFFSET(Active_Portfolio!$P$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AG$12,1,0,ctPort,1))^(AA$6-YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))))","v":4200.5384424085742},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$AD$12,1,0,ctPort,1)=$B96)*(OFFSET(Active_Portfolio!$R$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)<=DATE(AB$6,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE(year,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),OFFSET(Active_Portfolio!$P$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AG$12,1,0,ctPort,1))^(AB$6-YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))))","v":5675.3751955171583},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$AD$12,1,0,ctPort,1)=$B96)*(OFFSET(Active_Portfolio!$R$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)<=DATE(AC$6,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE(year,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),OFFSET(Active_Portfolio!$P$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AG$12,1,0,ctPort,1))^(AC$6-YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))))","v":6495.631624737508},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$AD$12,1,0,ctPort,1)=$B96)*(OFFSET(Active_Portfolio!$R$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)<=DATE(AD$6,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE(year,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),OFFSET(Active_Portfolio!$P$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AG$12,1,0,ctPort,1))^(AD$6-YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))))","v":6968.2819580711894},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$AD$12,1,0,ctPort,1)=$B96)*(OFFSET(Active_Portfolio!$R$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)<=DATE(AE$6,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE(year,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),OFFSET(Active_Portfolio!$P$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AG$12,1,0,ctPort,1))^(AE$6-YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))))","v":7896.4989580470246},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$AD$12,1,0,ctPort,1)=$B96)*(OFFSET(Active_Portfolio!$R$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)<=DATE(AF$6,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE(year,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),OFFSET(Active_Portfolio!$P$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AG$12,1,0,ctPort,1))^(AF$6-YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))))","v":10968.607015314386},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$AD$12,1,0,ctPort,1)=$B96)*(OFFSET(Active_Portfolio!$R$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)<=DATE(AG$6,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE(year,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),OFFSET(Active_Portfolio!$P$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AG$12,1,0,ctPort,1))^(AG$6-YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))))","v":12048.721015365574},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$AD$12,1,0,ctPort,1)=$B96)*(OFFSET(Active_Portfolio!$R$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)<=DATE(AH$6,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE(year,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),OFFSET(Active_Portfolio!$P$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AG$12,1,0,ctPort,1))^(AH$6-YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))))","v":14317.235014337733},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$AD$12,1,0,ctPort,1)=$B96)*(OFFSET(Active_Portfolio!$R$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)<=DATE(AI$6,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE(year,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),OFFSET(Active_Portfolio!$P$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AG$12,1,0,ctPort,1))^(AI$6-YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))))","v":14433.153086197797},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$AD$12,1,0,ctPort,1)=$B96)*(OFFSET(Active_Portfolio!$R$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)<=DATE(AJ$6,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE(year,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),OFFSET(Active_Portfolio!$P$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AG$12,1,0,ctPort,1))^(AJ$6-YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))))","v":14668.857797671688},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$AD$12,1,0,ctPort,1)=$B96)*(OFFSET(Active_Portfolio!$R$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)<=DATE(AK$6,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE(year,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),OFFSET(Active_Portfolio!$P$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AG$12,1,0,ctPort,1))^(AK$6-YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))))","v":14889.322080777325},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$AD$12,1,0,ctPort,1)=$B96)*(OFFSET(Active_Portfolio!$R$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)<=DATE(AL$6,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE(year,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),OFFSET(Active_Portfolio!$P$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AG$12,1,0,ctPort,1))^(AL$6-YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))))","v":15104.244080778717},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$AD$12,1,0,ctPort,1)=$B96)*(OFFSET(Active_Portfolio!$R$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)<=DATE(AM$6,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE(year,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),OFFSET(Active_Portfolio!$P$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AG$12,1,0,ctPort,1))^(AM$6-YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))))","v":15143.148914108486},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$AD$12,1,0,ctPort,1)=$B96)*(OFFSET(Active_Portfolio!$R$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)<=DATE(AN$6,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE(year,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),OFFSET(Active_Portfolio!$P$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AG$12,1,0,ctPort,1))^(AN$6-YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))))","v":17821.261907523975},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$AD$12,1,0,ctPort,1)=$B96)*(OFFSET(Active_Portfolio!$R$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)<=DATE(AO$6,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE(year,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),OFFSET(Active_Portfolio!$P$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AG$12,1,0,ctPort,1))^(AO$6-YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))))","v":17879.959907555309},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$AD$12,1,0,ctPort,1)=$B96)*(OFFSET(Active_Portfolio!$R$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)<=DATE(AP$6,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE(year,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),OFFSET(Active_Portfolio!$P$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AG$12,1,0,ctPort,1))^(AP$6-YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))))","v":18013.191707552673},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$AD$12,1,0,ctPort,1)=$B96)*(OFFSET(Active_Portfolio!$R$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)<=DATE(AQ$6,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE(year,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),OFFSET(Active_Portfolio!$P$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AG$12,1,0,ctPort,1))^(AQ$6-YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))))","v":19293.056718937383},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$AD$12,1,0,ctPort,1)=$B96)*(OFFSET(Active_Portfolio!$R$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)<=DATE(AR$6,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE(year,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),OFFSET(Active_Portfolio!$P$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AG$12,1,0,ctPort,1))^(AR$6-YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))))","v":19293.056718937383},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$AD$12,1,0,ctPort,1)=$B96)*(OFFSET(Active_Portfolio!$R$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)<=DATE(AS$6,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE(year,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),OFFSET(Active_Portfolio!$P$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AG$12,1,0,ctPort,1))^(AS$6-YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))))","v":19293.056718937383},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$AD$12,1,0,ctPort,1)=$B96)*(OFFSET(Active_Portfolio!$R$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)<=DATE(AT$6,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE(year,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),OFFSET(Active_Portfolio!$P$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AG$12,1,0,ctPort,1))^(AT$6-YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))))","v":19293.056718937383},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$AD$12,1,0,ctPort,1)=$B96)*(OFFSET(Active_Portfolio!$R$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)<=DATE(AU$6,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE(year,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),OFFSET(Active_Portfolio!$P$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AG$12,1,0,ctPort,1))^(AU$6-YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))))","v":19293.056718937383},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$AD$12,1,0,ctPort,1)=$B96)*(OFFSET(Active_Portfolio!$R$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)<=DATE(AV$6,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE(year,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),OFFSET(Active_Portfolio!$P$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AG$12,1,0,ctPort,1))^(AV$6-YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))))","v":19293.056718937383},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$AD$12,1,0,ctPort,1)=$B96)*(OFFSET(Active_Portfolio!$R$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)<=DATE(AW$6,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE(year,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),OFFSET(Active_Portfolio!$P$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AG$12,1,0,ctPort,1))^(AW$6-YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))))","v":19293.056718937383},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$AD$12,1,0,ctPort,1)=$B96)*(OFFSET(Active_Portfolio!$R$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)<=DATE(AX$6,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE(year,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),OFFSET(Active_Portfolio!$P$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AG$12,1,0,ctPort,1))^(AX$6-YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))))","v":19293.056718937383},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$AD$12,1,0,ctPort,1)=$B96)*(OFFSET(Active_Portfolio!$R$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)<=DATE(AY$6,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE(year,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),OFFSET(Active_Portfolio!$P$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AG$12,1,0,ctPort,1))^(AY$6-YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))))","v":19293.056718937383},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$AD$12,1,0,ctPort,1)=$B96)*(OFFSET(Active_Portfolio!$R$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)<=DATE(AZ$6,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE(year,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),OFFSET(Active_Portfolio!$P$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AG$12,1,0,ctPort,1))^(AZ$6-YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))))","v":19293.056718937383}]
[null,"CSP - Storage",null,{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$AD$12,1,0,ctPort,1)=$B98)*(OFFSET(Active_Portfolio!$R$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)<=DATE(D$6,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE(year,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),OFFSET(Active_Portfolio!$P$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AG$12,1,0,ctPort,1))^(D$6-YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$AD$12,1,0,ctPort,1)=$B98)*(OFFSET(Active_Portfolio!$R$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)<=DATE(E$6,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE(year,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),OFFSET(Active_Portfolio!$P$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AG$12,1,0,ctPort,1))^(E$6-YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$AD$12,1,0,ctPort,1)=$B98)*(OFFSET(Active_Portfolio!$R$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)<=DATE(F$6,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE(year,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),OFFSET(Active_Portfolio!$P$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AG$12,1,0,ctPort,1))^(F$6-YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$AD$12,1,0,ctPort,1)=$B98)*(OFFSET(Active_Portfolio!$R$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)<=DATE(G$6,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE(year,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),OFFSET(Active_Portfolio!$P$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AG$12,1,0,ctPort,1))^(G$6-YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$AD$12,1,0,ctPort,1)=$B98)*(OFFSET(Active_Portfolio!$R$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)<=DATE(H$6,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE(year,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),OFFSET(Active_Portfolio!$P$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AG$12,1,0,ctPort,1))^(H$6-YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$AD$12,1,0,ctPort,1)=$B98)*(OFFSET(Active_Portfolio!$R$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)<=DATE(I$6,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE(year,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),OFFSET(Active_Portfolio!$P$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AG$12,1,0,ctPort,1))^(I$6-YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$AD$12,1,0,ctPort,1)=$B98)*(OFFSET(Active_Portfolio!$R$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)<=DATE(J$6,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE(year,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),OFFSET(Active_Portfolio!$P$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AG$12,1,0,ctPort,1))^(J$6-YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$AD$12,1,0,ctPort,1)=$B98)*(OFFSET(Active_Portfolio!$R$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)<=DATE(K$6,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE(year,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),OFFSET(Active_Portfolio!$P$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AG$12,1,0,ctPort,1))^(K$6-YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$AD$12,1,0,ctPort,1)=$B98)*(OFFSET(Active_Portfolio!$R$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)<=DATE(L$6,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE(year,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),OFFSET(Active_Portfolio!$P$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AG$12,1,0,ctPort,1))^(L$6-YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$AD$12,1,0,ctPort,1)=$B98)*(OFFSET(Active_Portfolio!$R$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)<=DATE(M$6,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE(year,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),OFFSET(Active_Portfolio!$P$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AG$12,1,0,ctPort,1))^(M$6-YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$AD$12,1,0,ctPort,1)=$B98)*(OFFSET(Active_Portfolio!$R$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)<=DATE(N$6,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE(year,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),OFFSET(Active_Portfolio!$P$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AG$12,1,0,ctPort,1))^(N$6-YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$AD$12,1,0,ctPort,1)=$B98)*(OFFSET(Active_Portfolio!$R$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)<=DATE(O$6,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE(year,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),OFFSET(Active_Portfolio!$P$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AG$12,1,0,ctPort,1))^(O$6-YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$AD$12,1,0,ctPort,1)=$B98)*(OFFSET(Active_Portfolio!$R$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)<=DATE(P$6,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE(year,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),OFFSET(Active_Portfolio!$P$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AG$12,1,0,ctPort,1))^(P$6-YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$AD$12,1,0,ctPort,1)=$B98)*(OFFSET(Active_Portfolio!$R$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)<=DATE(Q$6,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE(year,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),OFFSET(Active_Portfolio!$P$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AG$12,1,0,ctPort,1))^(Q$6-YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$AD$12,1,0,ctPort,1)=$B98)*(OFFSET(Active_Portfolio!$R$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)<=DATE(R$6,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE(year,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),OFFSET(Active_Portfolio!$P$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AG$12,1,0,ctPort,1))^(R$6-YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$AD$12,1,0,ctPort,1)=$B98)*(OFFSET(Active_Portfolio!$R$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)<=DATE(S$6,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE(year,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),OFFSET(Active_Portfolio!$P$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AG$12,1,0,ctPort,1))^(S$6-YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$AD$12,1,0,ctPort,1)=$B98)*(OFFSET(Active_Portfolio!$R$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)<=DATE(T$6,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE(year,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),OFFSET(Active_Portfolio!$P$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AG$12,1,0,ctPort,1))^(T$6-YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$AD$12,1,0,ctPort,1)=$B98)*(OFFSET(Active_Portfolio!$R$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)<=DATE(U$6,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE(year,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),OFFSET(Active_Portfolio!$P$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AG$12,1,0,ctPort,1))^(U$6-YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$AD$12,1,0,ctPort,1)=$B98)*(OFFSET(Active_Portfolio!$R$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)<=DATE(V$6,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE(year,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),OFFSET(Active_Portfolio!$P$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AG$12,1,0,ctPort,1))^(V$6-YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$AD$12,1,0,ctPort,1)=$B98)*(OFFSET(Active_Portfolio!$R$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)<=DATE(W$6,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE(year,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),OFFSET(Active_Portfolio!$P$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AG$12,1,0,ctPort,1))^(W$6-YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$AD$12,1,0,ctPort,1)=$B98)*(OFFSET(Active_Portfolio!$R$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)<=DATE(X$6,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE(year,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),OFFSET(Active_Portfolio!$P$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AG$12,1,0,ctPort,1))^(X$6-YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$AD$12,1,0,ctPort,1)=$B98)*(OFFSET(Active_Portfolio!$R$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)<=DATE(Y$6,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE(year,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),OFFSET(Active_Portfolio!$P$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AG$12,1,0,ctPort,1))^(Y$6-YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$AD$12,1,0,ctPort,1)=$B98)*(OFFSET(Active_Portfolio!$R$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)<=DATE(Z$6,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE(year,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),OFFSET(Active_Portfolio!$P$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AG$12,1,0,ctPort,1))^(Z$6-YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$AD$12,1,0,ctPort,1)=$B98)*(OFFSET(Active_Portfolio!$R$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)<=DATE(AA$6,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE(year,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),OFFSET(Active_Portfolio!$P$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AG$12,1,0,ctPort,1))^(AA$6-YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$AD$12,1,0,ctPort,1)=$B98)*(OFFSET(Active_Portfolio!$R$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)<=DATE(AB$6,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE(year,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),OFFSET(Active_Portfolio!$P$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AG$12,1,0,ctPort,1))^(AB$6-YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$AD$12,1,0,ctPort,1)=$B98)*(OFFSET(Active_Portfolio!$R$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)<=DATE(AC$6,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE(year,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),OFFSET(Active_Portfolio!$P$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AG$12,1,0,ctPort,1))^(AC$6-YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$AD$12,1,0,ctPort,1)=$B98)*(OFFSET(Active_Portfolio!$R$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)<=DATE(AD$6,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE(year,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),OFFSET(Active_Portfolio!$P$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AG$12,1,0,ctPort,1))^(AD$6-YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$AD$12,1,0,ctPort,1)=$B98)*(OFFSET(Active_Portfolio!$R$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)<=DATE(AE$6,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE(year,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),OFFSET(Active_Portfolio!$P$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AG$12,1,0,ctPort,1))^(AE$6-YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$AD$12,1,0,ctPort,1)=$B98)*(OFFSET(Active_Portfolio!$R$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)<=DATE(AF$6,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE(year,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),OFFSET(Active_Portfolio!$P$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AG$12,1,0,ctPort,1))^(AF$6-YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$AD$12,1,0,ctPort,1)=$B98)*(OFFSET(Active_Portfolio!$R$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)<=DATE(AG$6,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE(year,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),OFFSET(Active_Portfolio!$P$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AG$12,1,0,ctPort,1))^(AG$6-YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$AD$12,1,0,ctPort,1)=$B98)*(OFFSET(Active_Portfolio!$R$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)<=DATE(AH$6,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE(year,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),OFFSET(Active_Portfolio!$P$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AG$12,1,0,ctPort,1))^(AH$6-YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$AD$12,1,0,ctPort,1)=$B98)*(OFFSET(Active_Portfolio!$R$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)<=DATE(AI$6,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE(year,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),OFFSET(Active_Portfolio!$P$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AG$12,1,0,ctPort,1))^(AI$6-YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$AD$12,1,0,ctPort,1)=$B98)*(OFFSET(Active_Portfolio!$R$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)<=DATE(AJ$6,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE(year,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),OFFSET(Active_Portfolio!$P$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AG$12,1,0,ctPort,1))^(AJ$6-YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$AD$12,1,0,ctPort,1)=$B98)*(OFFSET(Active_Portfolio!$R$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)<=DATE(AK$6,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE(year,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),OFFSET(Active_Portfolio!$P$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AG$12,1,0,ctPort,1))^(AK$6-YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$AD$12,1,0,ctPort,1)=$B98)*(OFFSET(Active_Portfolio!$R$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)<=DATE(AL$6,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE(year,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),OFFSET(Active_Portfolio!$P$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AG$12,1,0,ctPort,1))^(AL$6-YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$AD$12,1,0,ctPort,1)=$B98)*(OFFSET(Active_Portfolio!$R$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)<=DATE(AM$6,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE(year,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),OFFSET(Active_Portfolio!$P$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AG$12,1,0,ctPort,1))^(AM$6-YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$AD$12,1,0,ctPort,1)=$B98)*(OFFSET(Active_Portfolio!$R$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)<=DATE(AN$6,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE(year,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),OFFSET(Active_Portfolio!$P$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AG$12,1,0,ctPort,1))^(AN$6-YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$AD$12,1,0,ctPort,1)=$B98)*(OFFSET(Active_Portfolio!$R$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)<=DATE(AO$6,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE(year,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),OFFSET(Active_Portfolio!$P$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AG$12,1,0,ctPort,1))^(AO$6-YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$AD$12,1,0,ctPort,1)=$B98)*(OFFSET(Active_Portfolio!$R$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)<=DATE(AP$6,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE(year,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),OFFSET(Active_Portfolio!$P$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AG$12,1,0,ctPort,1))^(AP$6-YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$AD$12,1,0,ctPort,1)=$B98)*(OFFSET(Active_Portfolio!$R$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)<=DATE(AQ$6,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE(year,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),OFFSET(Active_Portfolio!$P$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AG$12,1,0,ctPort,1))^(AQ$6-YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$AD$12,1,0,ctPort,1)=$B98)*(OFFSET(Active_Portfolio!$R$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)<=DATE(AR$6,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE(year,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),OFFSET(Active_Portfolio!$P$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AG$12,1,0,ctPort,1))^(AR$6-YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$AD$12,1,0,ctPort,1)=$B98)*(OFFSET(Active_Portfolio!$R$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)<=DATE(AS$6,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE(year,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),OFFSET(Active_Portfolio!$P$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AG$12,1,0,ctPort,1))^(AS$6-YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$AD$12,1,0,ctPort,1)=$B98)*(OFFSET(Active_Portfolio!$R$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)<=DATE(AT$6,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE(year,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),OFFSET(Active_Portfolio!$P$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AG$12,1,0,ctPort,1))^(AT$6-YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$AD$12,1,0,ctPort,1)=$B98)*(OFFSET(Active_Portfolio!$R$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)<=DATE(AU$6,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE(year,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),OFFSET(Active_Portfolio!$P$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AG$12,1,0,ctPort,1))^(AU$6-YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$AD$12,1,0,ctPort,1)=$B98)*(OFFSET(Active_Portfolio!$R$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)<=DATE(AV$6,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE(year,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),OFFSET(Active_Portfolio!$P$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AG$12,1,0,ctPort,1))^(AV$6-YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$AD$12,1,0,ctPort,1)=$B98)*(OFFSET(Active_Portfolio!$R$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)<=DATE(AW$6,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE(year,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),OFFSET(Active_Portfolio!$P$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AG$12,1,0,ctPort,1))^(AW$6-YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$AD$12,1,0,ctPort,1)=$B98)*(OFFSET(Active_Portfolio!$R$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)<=DATE(AX$6,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE(year,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),OFFSET(Active_Portfolio!$P$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AG$12,1,0,ctPort,1))^(AX$6-YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$AD$12,1,0,ctPort,1)=$B98)*(OFFSET(Active_Portfolio!$R$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)<=DATE(AY$6,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE(year,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),OFFSET(Active_Portfolio!$P$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AG$12,1,0,ctPort,1))^(AY$6-YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$AD$12,1,0,ctPort,1)=$B98)*(OFFSET(Active_Portfolio!$R$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)<=DATE(AZ$6,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE(year,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),OFFSET(Active_Portfolio!$P$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AG$12,1,0,ctPort,1))^(AZ$6-YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))))","v":0}]
[null,"Wind - Coastal",null,{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$AD$12,1,0,ctPort,1)=$B101)*(OFFSET(Active_Portfolio!$R$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)<=DATE(D$6,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE(year,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),OFFSET(Active_Portfolio!$P$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AG$12,1,0,ctPort,1))^(D$6-YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$AD$12,1,0,ctPort,1)=$B101)*(OFFSET(Active_Portfolio!$R$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)<=DATE(E$6,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE(year,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),OFFSET(Active_Portfolio!$P$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AG$12,1,0,ctPort,1))^(E$6-YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$AD$12,1,0,ctPort,1)=$B101)*(OFFSET(Active_Portfolio!$R$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)<=DATE(F$6,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE(year,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),OFFSET(Active_Portfolio!$P$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AG$12,1,0,ctPort,1))^(F$6-YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$AD$12,1,0,ctPort,1)=$B101)*(OFFSET(Active_Portfolio!$R$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)<=DATE(G$6,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE(year,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),OFFSET(Active_Portfolio!$P$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AG$12,1,0,ctPort,1))^(G$6-YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$AD$12,1,0,ctPort,1)=$B101)*(OFFSET(Active_Portfolio!$R$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)<=DATE(H$6,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE(year,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),OFFSET(Active_Portfolio!$P$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AG$12,1,0,ctPort,1))^(H$6-YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$AD$12,1,0,ctPort,1)=$B101)*(OFFSET(Active_Portfolio!$R$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)<=DATE(I$6,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE(year,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),OFFSET(Active_Portfolio!$P$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AG$12,1,0,ctPort,1))^(I$6-YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$AD$12,1,0,ctPort,1)=$B101)*(OFFSET(Active_Portfolio!$R$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)<=DATE(J$6,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE(year,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),OFFSET(Active_Portfolio!$P$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AG$12,1,0,ctPort,1))^(J$6-YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$AD$12,1,0,ctPort,1)=$B101)*(OFFSET(Active_Portfolio!$R$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)<=DATE(K$6,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE(year,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),OFFSET(Active_Portfolio!$P$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AG$12,1,0,ctPort,1))^(K$6-YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$AD$12,1,0,ctPort,1)=$B101)*(OFFSET(Active_Portfolio!$R$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)<=DATE(L$6,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE(year,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),OFFSET(Active_Portfolio!$P$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AG$12,1,0,ctPort,1))^(L$6-YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$AD$12,1,0,ctPort,1)=$B101)*(OFFSET(Active_Portfolio!$R$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)<=DATE(M$6,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE(year,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),OFFSET(Active_Portfolio!$P$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AG$12,1,0,ctPort,1))^(M$6-YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$AD$12,1,0,ctPort,1)=$B101)*(OFFSET(Active_Portfolio!$R$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)<=DATE(N$6,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE(year,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),OFFSET(Active_Portfolio!$P$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AG$12,1,0,ctPort,1))^(N$6-YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$AD$12,1,0,ctPort,1)=$B101)*(OFFSET(Active_Portfolio!$R$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)<=DATE(O$6,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE(year,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),OFFSET(Active_Portfolio!$P$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AG$12,1,0,ctPort,1))^(O$6-YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$AD$12,1,0,ctPort,1)=$B101)*(OFFSET(Active_Portfolio!$R$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)<=DATE(P$6,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE(year,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),OFFSET(Active_Portfolio!$P$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AG$12,1,0,ctPort,1))^(P$6-YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$AD$12,1,0,ctPort,1)=$B101)*(OFFSET(Active_Portfolio!$R$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)<=DATE(Q$6,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE(year,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),OFFSET(Active_Portfolio!$P$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AG$12,1,0,ctPort,1))^(Q$6-YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$AD$12,1,0,ctPort,1)=$B101)*(OFFSET(Active_Portfolio!$R$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)<=DATE(R$6,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE(year,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),OFFSET(Active_Portfolio!$P$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AG$12,1,0,ctPort,1))^(R$6-YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$AD$12,1,0,ctPort,1)=$B101)*(OFFSET(Active_Portfolio!$R$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)<=DATE(S$6,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE(year,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),OFFSET(Active_Portfolio!$P$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AG$12,1,0,ctPort,1))^(S$6-YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$AD$12,1,0,ctPort,1)=$B101)*(OFFSET(Active_Portfolio!$R$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)<=DATE(T$6,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE(year,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),OFFSET(Active_Portfolio!$P$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AG$12,1,0,ctPort,1))^(T$6-YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$AD$12,1,0,ctPort,1)=$B101)*(OFFSET(Active_Portfolio!$R$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)<=DATE(U$6,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE(year,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),OFFSET(Active_Portfolio!$P$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AG$12,1,0,ctPort,1))^(U$6-YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$AD$12,1,0,ctPort,1)=$B101)*(OFFSET(Active_Portfolio!$R$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)<=DATE(V$6,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE(year,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),OFFSET(Active_Portfolio!$P$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AG$12,1,0,ctPort,1))^(V$6-YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$AD$12,1,0,ctPort,1)=$B101)*(OFFSET(Active_Portfolio!$R$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)<=DATE(W$6,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE(year,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),OFFSET(Active_Portfolio!$P$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AG$12,1,0,ctPort,1))^(W$6-YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$AD$12,1,0,ctPort,1)=$B101)*(OFFSET(Active_Portfolio!$R$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)<=DATE(X$6,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE(year,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),OFFSET(Active_Portfolio!$P$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AG$12,1,0,ctPort,1))^(X$6-YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))))","v":52.096800000000002},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$AD$12,1,0,ctPort,1)=$B101)*(OFFSET(Active_Portfolio!$R$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)<=DATE(Y$6,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE(year,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),OFFSET(Active_Portfolio!$P$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AG$12,1,0,ctPort,1))^(Y$6-YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))))","v":393.09680000000003},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$AD$12,1,0,ctPort,1)=$B101)*(OFFSET(Active_Portfolio!$R$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)<=DATE(Z$6,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE(year,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),OFFSET(Active_Portfolio!$P$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AG$12,1,0,ctPort,1))^(Z$6-YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))))","v":393.09680000000003},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$AD$12,1,0,ctPort,1)=$B101)*(OFFSET(Active_Portfolio!$R$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)<=DATE(AA$6,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE(year,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),OFFSET(Active_Portfolio!$P$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AG$12,1,0,ctPort,1))^(AA$6-YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))))","v":393.09680000000003},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$AD$12,1,0,ctPort,1)=$B101)*(OFFSET(Active_Portfolio!$R$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)<=DATE(AB$6,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE(year,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),OFFSET(Active_Portfolio!$P$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AG$12,1,0,ctPort,1))^(AB$6-YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))))","v":393.09680000000003},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$AD$12,1,0,ctPort,1)=$B101)*(OFFSET(Active_Portfolio!$R$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)<=DATE(AC$6,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE(year,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),OFFSET(Active_Portfolio!$P$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AG$12,1,0,ctPort,1))^(AC$6-YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))))","v":558.85519999999997},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$AD$12,1,0,ctPort,1)=$B101)*(OFFSET(Active_Portfolio!$R$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)<=DATE(AD$6,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE(year,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),OFFSET(Active_Portfolio!$P$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AG$12,1,0,ctPort,1))^(AD$6-YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))))","v":970.85519999999997},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$AD$12,1,0,ctPort,1)=$B101)*(OFFSET(Active_Portfolio!$R$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)<=DATE(AE$6,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE(year,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),OFFSET(Active_Portfolio!$P$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AG$12,1,0,ctPort,1))^(AE$6-YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))))","v":1239.8552},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$AD$12,1,0,ctPort,1)=$B101)*(OFFSET(Active_Portfolio!$R$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)<=DATE(AF$6,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE(year,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),OFFSET(Active_Portfolio!$P$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AG$12,1,0,ctPort,1))^(AF$6-YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))))","v":1270.0782001554799},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$AD$12,1,0,ctPort,1)=$B101)*(OFFSET(Active_Portfolio!$R$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)<=DATE(AG$6,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE(year,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),OFFSET(Active_Portfolio!$P$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AG$12,1,0,ctPort,1))^(AG$6-YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))))","v":1763.0142001139807},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$AD$12,1,0,ctPort,1)=$B101)*(OFFSET(Active_Portfolio!$R$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)<=DATE(AH$6,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE(year,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),OFFSET(Active_Portfolio!$P$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AG$12,1,0,ctPort,1))^(AH$6-YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))))","v":1880.7292001654207},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$AD$12,1,0,ctPort,1)=$B101)*(OFFSET(Active_Portfolio!$R$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)<=DATE(AI$6,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE(year,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),OFFSET(Active_Portfolio!$P$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AG$12,1,0,ctPort,1))^(AI$6-YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))))","v":2116.7200103912824},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$AD$12,1,0,ctPort,1)=$B101)*(OFFSET(Active_Portfolio!$R$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)<=DATE(AJ$6,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE(year,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),OFFSET(Active_Portfolio!$P$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AG$12,1,0,ctPort,1))^(AJ$6-YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))))","v":2162.1730104172389},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$AD$12,1,0,ctPort,1)=$B101)*(OFFSET(Active_Portfolio!$R$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)<=DATE(AK$6,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE(year,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),OFFSET(Active_Portfolio!$P$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AG$12,1,0,ctPort,1))^(AK$6-YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))))","v":3538.5355743697437},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$AD$12,1,0,ctPort,1)=$B101)*(OFFSET(Active_Portfolio!$R$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)<=DATE(AL$6,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE(year,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),OFFSET(Active_Portfolio!$P$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AG$12,1,0,ctPort,1))^(AL$6-YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))))","v":3538.5355743697437},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$AD$12,1,0,ctPort,1)=$B101)*(OFFSET(Active_Portfolio!$R$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)<=DATE(AM$6,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE(year,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),OFFSET(Active_Portfolio!$P$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AG$12,1,0,ctPort,1))^(AM$6-YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))))","v":4798.247829482696},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$AD$12,1,0,ctPort,1)=$B101)*(OFFSET(Active_Portfolio!$R$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)<=DATE(AN$6,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE(year,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),OFFSET(Active_Portfolio!$P$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AG$12,1,0,ctPort,1))^(AN$6-YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))))","v":4798.247829482696},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$AD$12,1,0,ctPort,1)=$B101)*(OFFSET(Active_Portfolio!$R$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)<=DATE(AO$6,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE(year,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),OFFSET(Active_Portfolio!$P$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AG$12,1,0,ctPort,1))^(AO$6-YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))))","v":4798.247829482696},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$AD$12,1,0,ctPort,1)=$B101)*(OFFSET(Active_Portfolio!$R$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)<=DATE(AP$6,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE(year,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),OFFSET(Active_Portfolio!$P$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AG$12,1,0,ctPort,1))^(AP$6-YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))))","v":4798.247829482696},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$AD$12,1,0,ctPort,1)=$B101)*(OFFSET(Active_Portfolio!$R$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)<=DATE(AQ$6,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE(year,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),OFFSET(Active_Portfolio!$P$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AG$12,1,0,ctPort,1))^(AQ$6-YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))))","v":4798.247829482696},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$AD$12,1,0,ctPort,1)=$B101)*(OFFSET(Active_Portfolio!$R$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)<=DATE(AR$6,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE(year,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),OFFSET(Active_Portfolio!$P$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AG$12,1,0,ctPort,1))^(AR$6-YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))))","v":4798.247829482696},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$AD$12,1,0,ctPort,1)=$B101)*(OFFSET(Active_Portfolio!$R$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)<=DATE(AS$6,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE(year,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),OFFSET(Active_Portfolio!$P$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AG$12,1,0,ctPort,1))^(AS$6-YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))))","v":8033.0682467875549},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$AD$12,1,0,ctPort,1)=$B101)*(OFFSET(Active_Portfolio!$R$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)<=DATE(AT$6,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE(year,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),OFFSET(Active_Portfolio!$P$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AG$12,1,0,ctPort,1))^(AT$6-YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))))","v":8398.9194538673146},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$AD$12,1,0,ctPort,1)=$B101)*(OFFSET(Active_Portfolio!$R$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)<=DATE(AU$6,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE(year,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),OFFSET(Active_Portfolio!$P$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AG$12,1,0,ctPort,1))^(AU$6-YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))))","v":8825.2876389773155},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$AD$12,1,0,ctPort,1)=$B101)*(OFFSET(Active_Portfolio!$R$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)<=DATE(AV$6,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE(year,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),OFFSET(Active_Portfolio!$P$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AG$12,1,0,ctPort,1))^(AV$6-YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))))","v":8825.2876389773155},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$AD$12,1,0,ctPort,1)=$B101)*(OFFSET(Active_Portfolio!$R$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)<=DATE(AW$6,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE(year,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),OFFSET(Active_Portfolio!$P$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AG$12,1,0,ctPort,1))^(AW$6-YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))))","v":8825.2876389773155},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$AD$12,1,0,ctPort,1)=$B101)*(OFFSET(Active_Portfolio!$R$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)<=DATE(AX$6,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE(year,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),OFFSET(Active_Portfolio!$P$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AG$12,1,0,ctPort,1))^(AX$6-YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))))","v":8825.2876389773155},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$AD$12,1,0,ctPort,1)=$B101)*(OFFSET(Active_Portfolio!$R$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)<=DATE(AY$6,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE(year,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),OFFSET(Active_Portfolio!$P$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AG$12,1,0,ctPort,1))^(AY$6-YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))))","v":8825.2876389773155},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$AD$12,1,0,ctPort,1)=$B101)*(OFFSET(Active_Portfolio!$R$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$T$12,1,0,ctPort,1)=1)*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)<=DATE(AZ$6,1,1))*(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)>DATE(year,1,1))*OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AF$12,1,0,ctPort,1)),OFFSET(Active_Portfolio!$P$12,1,0,ctPort,1),(1-OFFSET(Active_Portfolio!$AG$12,1,0,ctPort,1))^(AZ$6-YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))))","v":8825.2876389773155}]
[null,"Baseload",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"CSP - Storage",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Solar PV - Dist",null,{"$f":"Load_Forecast!F$327","v":2275.6355781800889},{"$f":"Load_Forecast!G$327","v":3090.1461513181698},{"$f":"Load_Forecast!H$327","v":4320.6672656173159},{"$f":"Load_Forecast!I$327","v":5846.1211196731829},{"$f":"Load_Forecast!J$327","v":7252.1833067261105},{"$f":"Load_Forecast!K$327","v":8433.6653798517582},{"$f":"Load_Forecast!L$327","v":9331.7332262691907},{"$f":"Load_Forecast!M$327","v":10256.240429436853},{"$f":"Load_Forecast!N$327","v":11163.366154936002},{"$f":"Load_Forecast!O$327","v":12270.510904334802},{"$f":"Load_Forecast!P$327","v":13584.248161303458},{"$f":"Load_Forecast!Q$327","v":15093.235025300422},{"$f":"Load_Forecast!R$327","v":16777.588354517589},{"$f":"Load_Forecast!S$327","v":18627.597399802442},{"$f":"Load_Forecast!T$327","v":20632.020484367138},{"$f":"Load_Forecast!U$327","v":20632.020484367138},{"$f":"Load_Forecast!V$327","v":20632.020484367138},{"$f":"Load_Forecast!W$327","v":20632.020484367138},{"$f":"Load_Forecast!X$327","v":20632.020484367138},{"$f":"Load_Forecast!Y$327","v":20632.020484367138},{"$f":"Load_Forecast!Z$327","v":20632.020484367138},{"$f":"Load_Forecast!AA$327","v":20632.020484367138},{"$f":"Load_Forecast!AB$327","v":20632.020484367138},{"$f":"Load_Forecast!AC$327","v":20632.020484367138},{"$f":"Load_Forecast!AD$327","v":20632.020484367138},{"$f":"Load_Forecast!AE$327","v":20632.020484367138},{"$f":"Load_Forecast!AF$327","v":20632.020484367138},{"$f":"Load_Forecast!AG$327","v":20632.020484367138},{"$f":"Load_Forecast!AH$327","v":20632.020484367138},{"$f":"Load_Forecast!AI$327","v":20632.020484367138},{"$f":"Load_Forecast!AJ$327","v":20632.020484367138},{"$f":"Load_Forecast!AK$327","v":20632.020484367138},{"$f":"Load_Forecast!AL$327","v":20632.020484367138},{"$f":"Load_Forecast!AM$327","v":20632.020484367138},{"$f":"Load_Forecast!AN$327","v":20632.020484367138},{"$f":"Load_Forecast!AO$327","v":20632.020484367138},{"$f":"Load_Forecast!AP$327","v":20632.020484367138},{"$f":"Load_Forecast!AQ$327","v":20632.020484367138},{"$f":"Load_Forecast!AR$327","v":20632.020484367138},{"$f":"Load_Forecast!AS$327","v":20632.020484367138},{"$f":"Load_Forecast!AT$327","v":20632.020484367138},{"$f":"Load_Forecast!AU$327","v":20632.020484367138},{"$f":"Load_Forecast!AV$327","v":20632.020484367138},{"$f":"Load_Forecast!AW$327","v":20632.020484367138},{"$f":"Load_Forecast!AX$327","v":20632.020484367138},{"$f":"Load_Forecast!AY$327","v":20632.020484367138},{"$f":"Load_Forecast!AZ$327","v":20632.020484367138},{"$f":"Load_Forecast!BA$327","v":20632.020484367138},{"$f":"Load_Forecast!BB$327","v":20632.020484367138}]
[null,"Wind - Inland",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Baseload",null,{"$f":"SUM(D87,D96,D105)","v":13130.247739382999},{"$f":"SUM(E87,E96,E105)","v":14129.483062650001},13672.563204349999,14410.726204361574,15296.569954140155,16534.890317460508,17216.218669127189,17340.734835803021,17775.638534600381,18141.690706351568,18250.201872023728,18323.307943883792,18509.754290847228,18695.368082463319,18698.768082464707,19012.528084158475,19012.528084243975,19071.226084275309,19074.222084272671,20354.087095657382,20354.087095657382,20354.087095657385,20354.087095657385,20354.087095657385,20354.087095657378,20354.087095657378,20354.087095657378,20354.087095657378,20354.087095657385,20354.087095657385,20354.087095657385,20354.087095657385,20354.087095657385,20354.087095657382,20354.087095657382,20354.087095657382,20354.087095657382,20354.087095657382,20354.087095657382,20354.087095657382,20354.087095657382,20354.087095657382,20354.087095657382,20354.087095657382,20354.087095657382,20354.087095657382,20354.087095657382,20354.087095657382,20354.087095657382]
[null,"CSP - No Storage",null,{"$f":"SUM(D88,D97,D106)","v":638.40499999999997},638.40499999999997,638.40499999999997,2735.5950000000003,2735.5950000185603,2735.5950000185603,2683.16500001856,2751.4950000185599,2751.4949999983601,2751.4950001615598,2751.4949999503597,2751.4949999503597,2751.4949999503597,2751.4949999503597,2751.4949999503597,2751.4949999503597,2751.4949997663598,2751.4949996743599,2751.4949996743599,2751.4949996743599,2751.4949996743599,2751.4949996743599,2751.4949996743599,2751.4949996743603,2751.4949996743603,2751.4949996743603,2751.4949996743603,2751.4949996743603,2751.4949996743599,2751.4949996743599,2751.4949996743599,2751.4949996743599,2751.4949996743599,2751.4949996743599,2751.4949996743599,2751.4949996743599,2751.4949996743599,2751.4949996743599,2751.4949996743599,2751.4949996743599,2751.4949996743599,2751.4949996743599,2751.4949996743599,2751.4949996743599,2751.4949996743599,2751.4949996743599,2751.4949996743599,2751.4949996743599,2751.4949996743599]
[null,"CSP - Storage",null,{"$f":"SUM(D89,D98,D107)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Solar PV - Dist",null,{"$f":"SUM(D90,D99,D108)","v":2286.9652085620692},3113.0046442874759,4351.1905891358365,5882.5003136870746,7304.6919491819044,8553.4702762103625,9450.6994883532843,10374.373927686358,11280.672718697761,12386.996322150228,13699.918181194176,15208.095355051904,16891.64466196081,18740.855313093562,20744.48559226522,20743.698336509933,20742.916591544934,20742.140318794689,20741.369479953697,20740.60403698459,20740.209679673873,20740.764289036495,20740.932368795729,20740.965517229248,20742.350360507917,20750.446723388173,20749.617739715028,20748.794558927591,20747.97714040567,20747.165443813399,20746.359429097276,20745.559056484166,20744.764286479345,20743.975079864558,20743.191397696079,20742.413201302774,20741.640452284224,20740.873112508805,20740.111144111816,20739.354509493602,20738.603171317718,20737.857092509061,20737.11623625207,20736.380565988875,20735.650045417522,20734.924638490171,20734.204309411307,20733.489022636,20732.778742868119]
[null,"Solar PV - Utility",null,{"$f":"SUM(D91,D100,D109)","v":366.03891031314959},657.83247412590765,3937.3558374959157,9485.316820529546,13005.199132814214,18129.051619380392,24957.30771934957,28281.894056798232,32334.801222362839,37226.50087043993,40934.221096096269,40647.695020585859,40363.161155441761,40162.554472564763,40090.546467250795,44204.446609339961,45227.650559200956,48584.74909285811,52082.763647921238,51847.292355174111,51511.331077850053,51203.179452852979,51053.670658987583,51065.970891084136,51212.320575655482,51219.648459699019,50898.644065069719,50975.516081526621,51488.700287717322,51306.921031018894,51023.919400052851,51664.095388638249,51702.284265577735,51525.149809435497,51886.687019904057,52134.835010258997,51769.923151584066,51407.533689522963,51060.303879212785,50735.100175246727,51062.847997949706,50910.713022024494,51123.383767605483,51356.816665300001,51015.872977979991,50658.761867134112,50304.150534064152,49952.021480325711,49602.35732996343]
[null,"Wind - Coastal",null,{"$f":"SUM(D92,D101,D110)","v":1956.2221850000001},2637.2221850000001,2637.2221850000001,2637.2221851554805,2673.9805851139818,2726.0773851654217,2813.5501953912826,2813.5501954172396,4189.912759369744,4189.912759369744,5224.6250144826963,5224.6250144826963,5224.6250144826963,5224.6250144826963,5224.6250144826963,5224.6250144826963,8459.4454317875552,8825.2966388673158,8825.2966389773137,8825.2966389773137,8825.2966389773137,8825.2966389773137,8825.2966389773137,8825.2966389773137,8825.2966389773137,8825.2966389773155,8825.2966389773137,8825.2966389773137,8825.2966389773137,8825.2966389773137,8825.2966389773137,8825.2966389773137,8825.2966389773137,8825.2966389773155,8825.2966389773155,8825.2966389773137,8825.2966389773137,8825.2966389773137,8825.2966389773137,8825.2966389773137,8825.2966389773137,8825.2966389773155,8825.2966389773137,8825.2966389773155,8825.2966389773155,8825.2966389773155,8825.2966389773155,8825.2966389773155,8825.2966389773155]
[null,"Wind - Inland",null,{"$f":"SUM(D93,D102,D111)","v":6268.6129819150001},9441.855087715001,10204.787982215003,10210.8729820587,11517.044782206656,13024.188415838111,14309.589354152915,14908.681634176544,15059.205902054,15072.015902030587,15076.629741793782,15161.808527878491,15246.685955404873,15442.384778198273,15442.384778430553,15442.384778423353,17317.23096919775,18377.020721381941,18916.709923737326,18986.07992374618,18986.07992374618,18986.079923746183,18986.079923746194,18986.079923746191,18986.079923746191,18986.079923746191,18986.079923746191,18986.079923746191,18986.079923746187,18986.079923746187,18986.07992374618,18986.07992374618,18986.07992374618,18986.079923746176,18986.079923746176,18986.07992374618,18986.07992374618,18986.079923746183,18986.07992374618,18986.07992374618,18986.079923746183,18986.079923746183,18986.07992374618,18986.07992374618,18986.07992374618,18986.07992374618,18986.07992374618,18986.07992374618,18986.07992374618]

{"sheet":"Net_Short","index":10,"n_rows":56,"n_cols":215,"rows_kept":56,"cut":false,"hidden":false,"merged":[]}
["Forecast of Renewable Net Short and Program Goals"]
[]
[]
[null,null,null,null,"Utility Name",null,"Total Study Footprint",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"PG&E",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"SCE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"SDG&E",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Other CAISO"]
[null,null,null,null,"Utility ID",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,null,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,null,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,null,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4]
[null,null,null,null,"Year",null,2010,{"$f":"G6+1","v":2011},2012,2013,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,null,2010,{"$f":"AW6+1","v":2011},2012,2013,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,{"$f":"CB6+1","v":2042},2043,2044,2045,2046,2047,2048,2049,2050,null,2010,{"$f":"CM6+1","v":2011},2012,2013,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,null,2010,{"$f":"EC6+1","v":2011},2012,2013,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,null,2010,{"$f":"FS6+1","v":2011},2012,2013,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050]
[]
[null,null,"RPS Policy Constraints"]
[null,null,"RPS Requirement","Annual RPS Target","% of sales",null,{"$f":"IF(G$6>MAX(RPS_Policy!$F$6:$Z$6),RPS_Policy!$Z$17,INDEX(RPS_Policy!$F$17:$Z$17,MATCH(G$6,RPS_Policy!$F$6:$Z$6,0)))","v":0.2},{"$f":"IF(H$6>MAX(RPS_Policy!$F$6:$Z$6),RPS_Policy!$Z$17,INDEX(RPS_Policy!$F$17:$Z$17,MATCH(H$6,RPS_Policy!$F$6:$Z$6,0)))","v":0.2},{"$f":"IF(I$6>MAX(RPS_Policy!$F$6:$Z$6),RPS_Policy!$Z$17,INDEX(RPS_Policy!$F$17:$Z$17,MATCH(I$6,RPS_Policy!$F$6:$Z$6,0)))","v":0.2},{"$f":"IF(J$6>MAX(RPS_Policy!$F$6:$Z$6),RPS_Policy!$Z$17,INDEX(RPS_Policy!$F$17:$Z$17,MATCH(J$6,RPS_Policy!$F$6:$Z$6,0)))","v":0.2},{"$f":"IF(K$6>MAX(RPS_Policy!$F$6:$Z$6),RPS_Policy!$Z$17,INDEX(RPS_Policy!$F$17:$Z$17,MATCH(K$6,RPS_Policy!$F$6:$Z$6,0)))","v":0.21667},{"$f":"IF(L$6>MAX(RPS_Policy!$F$6:$Z$6),RPS_Policy!$Z$17,INDEX(RPS_Policy!$F$17:$Z$17,MATCH(L$6,RPS_Policy!$F$6:$Z$6,0)))","v":0.23333000000000001},{"$f":"IF(M$6>MAX(RPS_Policy!$F$6:$Z$6),RPS_Policy!$Z$17,INDEX(RPS_Policy!$F$17:$Z$17,MATCH(M$6,RPS_Policy!$F$6:$Z$6,0)))","v":0.25},{"$f":"IF(N$6>MAX(RPS_Policy!$F$6:$Z$6),RPS_Policy!$Z$17,INDEX(RPS_Policy!$F$17:$Z$17,MATCH(N$6,RPS_Policy!$F$6:$Z$6,0)))","v":0.27},{"$f":"IF(O$6>MAX(RPS_Policy!$F$6:$Z$6),RPS_Policy!$Z$17,INDEX(RPS_Policy!$F$17:$Z$17,MATCH(O$6,RPS_Policy!$F$6:$Z$6,0)))","v":0.37},{"$f":"IF(P$6>MAX(RPS_Policy!$F$6:$Z$6),RPS_Policy!$Z$17,INDEX(RPS_Policy!$F$17:$Z$17,MATCH(P$6,RPS_Policy!$F$6:$Z$6,0)))","v":0.39749999999999996},{"$f":"IF(Q$6>MAX(RPS_Policy!$F$6:$Z$6),RPS_Policy!$Z$17,INDEX(RPS_Policy!$F$17:$Z$17,MATCH(Q$6,RPS_Policy!$F$6:$Z$6,0)))","v":0.42499999999999993},{"$f":"IF(R$6>MAX(RPS_Policy!$F$6:$Z$6),RPS_Policy!$Z$17,INDEX(RPS_Policy!$F$17:$Z$17,MATCH(R$6,RPS_Policy!$F$6:$Z$6,0)))","v":0.4524999999999999},{"$f":"IF(S$6>MAX(RPS_Policy!$F$6:$Z$6),RPS_Policy!$Z$17,INDEX(RPS_Policy!$F$17:$Z$17,MATCH(S$6,RPS_Policy!$F$6:$Z$6,0)))","v":0.48},{"$f":"IF(T$6>MAX(RPS_Policy!$F$6:$Z$6),RPS_Policy!$Z$17,INDEX(RPS_Policy!$F$17:$Z$17,MATCH(T$6,RPS_Policy!$F$6:$Z$6,0)))","v":0.48},{"$f":"IF(U$6>MAX(RPS_Policy!$F$6:$Z$6),RPS_Policy!$Z$17,INDEX(RPS_Policy!$F$17:$Z$17,MATCH(U$6,RPS_Policy!$F$6:$Z$6,0)))","v":0.48},{"$f":"IF(V$6>MAX(RPS_Policy!$F$6:$Z$6),RPS_Policy!$Z$17,INDEX(RPS_Policy!$F$17:$Z$17,MATCH(V$6,RPS_Policy!$F$6:$Z$6,0)))","v":0.48},{"$f":"IF(W$6>MAX(RPS_Policy!$F$6:$Z$6),RPS_Policy!$Z$17,INDEX(RPS_Policy!$F$17:$Z$17,MATCH(W$6,RPS_Policy!$F$6:$Z$6,0)))","v":0.48},{"$f":"IF(X$6>MAX(RPS_Policy!$F$6:$Z$6),RPS_Policy!$Z$17,INDEX(RPS_Policy!$F$17:$Z$17,MATCH(X$6,RPS_Policy!$F$6:$Z$6,0)))","v":0.5},{"$f":"IF(Y$6>MAX(RPS_Policy!$F$6:$Z$6),RPS_Policy!$Z$17,INDEX(RPS_Policy!$F$17:$Z$17,MATCH(Y$6,RPS_Policy!$F$6:$Z$6,0)))","v":0.52},{"$f":"IF(Z$6>MAX(RPS_Policy!$F$6:$Z$6),RPS_Policy!$Z$17,INDEX(RPS_Policy!$F$17:$Z$17,MATCH(Z$6,RPS_Policy!$F$6:$Z$6,0)))","v":0.54},{"$f":"IF(AA$6>MAX(RPS_Policy!$F$6:$Z$6),RPS_Policy!$Z$17,INDEX(RPS_Policy!$F$17:$Z$17,MATCH(AA$6,RPS_Policy!$F$6:$Z$6,0)))","v":0.56000000000000005},{"$f":"IF(AB$6>MAX(RPS_Policy!$F$6:$Z$6),RPS_Policy!$Z$17,INDEX(RPS_Policy!$F$17:$Z$17,MATCH(AB$6,RPS_Policy!$F$6:$Z$6,0)))","v":0.56000000000000005},{"$f":"IF(AC$6>MAX(RPS_Policy!$F$6:$Z$6),RPS_Policy!$Z$17,INDEX(RPS_Policy!$F$17:$Z$17,MATCH(AC$6,RPS_Policy!$F$6:$Z$6,0)))","v":0.56000000000000005},{"$f":"IF(AD$6>MAX(RPS_Policy!$F$6:$Z$6),RPS_Policy!$Z$17,INDEX(RPS_Policy!$F$17:$Z$17,MATCH(AD$6,RPS_Policy!$F$6:$Z$6,0)))","v":0.56000000000000005},{"$f":"IF(AE$6>MAX(RPS_Policy!$F$6:$Z$6),RPS_Policy!$Z$17,INDEX(RPS_Policy!$F$17:$Z$17,MATCH(AE$6,RPS_Policy!$F$6:$Z$6,0)))","v":0.56000000000000005},{"$f":"IF(AF$6>MAX(RPS_Policy!$F$6:$Z$6),RPS_Policy!$Z$17,INDEX(RPS_Policy!$F$17:$Z$17,MATCH(AF$6,RPS_Policy!$F$6:$Z$6,0)))","v":0.56000000000000005},{"$f":"IF(AG$6>MAX(RPS_Policy!$F$6:$Z$6),RPS_Policy!$Z$17,INDEX(RPS_Policy!$F$17:$Z$17,MATCH(AG$6,RPS_Policy!$F$6:$Z$6,0)))","v":0.56000000000000005},{"$f":"IF(AH$6>MAX(RPS_Policy!$F$6:$Z$6),RPS_Policy!$Z$17,INDEX(RPS_Policy!$F$17:$Z$17,MATCH(AH$6,RPS_Policy!$F$6:$Z$6,0)))","v":0.56000000000000005},{"$f":"IF(AI$6>MAX(RPS_Policy!$F$6:$Z$6),RPS_Policy!$Z$17,INDEX(RPS_Policy!$F$17:$Z$17,MATCH(AI$6,RPS_Policy!$F$6:$Z$6,0)))","v":0.56000000000000005},{"$f":"IF(AJ$6>MAX(RPS_Policy!$F$6:$Z$6),RPS_Policy!$Z$17,INDEX(RPS_Policy!$F$17:$Z$17,MATCH(AJ$6,RPS_Policy!$F$6:$Z$6,0)))","v":0.56000000000000005},{"$f":"IF(AK$6>MAX(RPS_Policy!$F$6:$Z$6),RPS_Policy!$Z$17,INDEX(RPS_Policy!$F$17:$Z$17,MATCH(AK$6,RPS_Policy!$F$6:$Z$6,0)))","v":0.56000000000000005},{"$f":"IF(AL$6>MAX(RPS_Policy!$F$6:$Z$6),RPS_Policy!$Z$17,INDEX(RPS_Policy!$F$17:$Z$17,MATCH(AL$6,RPS_Policy!$F$6:$Z$6,0)))","v":0.56000000000000005},{"$f":"IF(AM$6>MAX(RPS_Policy!$F$6:$Z$6),RPS_Policy!$Z$17,INDEX(RPS_Policy!$F$17:$Z$17,MATCH(AM$6,RPS_Policy!$F$6:$Z$6,0)))","v":0.56000000000000005},{"$f":"IF(AN$6>MAX(RPS_Policy!$F$6:$Z$6),RPS_Policy!$Z$17,INDEX(RPS_Policy!$F$17:$Z$17,MATCH(AN$6,RPS_Policy!$F$6:$Z$6,0)))","v":0.56000000000000005},{"$f":"IF(AO$6>MAX(RPS_Policy!$F$6:$Z$6),RPS_Policy!$Z$17,INDEX(RPS_Policy!$F$17:$Z$17,MATCH(AO$6,RPS_Policy!$F$6:$Z$6,0)))","v":0.56000000000000005},{"$f":"IF(AP$6>MAX(RPS_Policy!$F$6:$Z$6),RPS_Policy!$Z$17,INDEX(RPS_Policy!$F$17:$Z$17,MATCH(AP$6,RPS_Policy!$F$6:$Z$6,0)))","v":0.56000000000000005},{"$f":"IF(AQ$6>MAX(RPS_Policy!$F$6:$Z$6),RPS_Policy!$Z$17,INDEX(RPS_Policy!$F$17:$Z$17,MATCH(AQ$6,RPS_Policy!$F$6:$Z$6,0)))","v":0.56000000000000005},{"$f":"IF(AR$6>MAX(RPS_Policy!$F$6:$Z$6),RPS_Policy!$Z$17,INDEX(RPS_Policy!$F$17:$Z$17,MATCH(AR$6,RPS_Policy!$F$6:$Z$6,0)))","v":0.56000000000000005},{"$f":"IF(AS$6>MAX(RPS_Policy!$F$6:$Z$6),RPS_Policy!$Z$17,INDEX(RPS_Policy!$F$17:$Z$17,MATCH(AS$6,RPS_Policy!$F$6:$Z$6,0)))","v":0.56000000000000005},{"$f":"IF(AT$6>MAX(RPS_Policy!$F$6:$Z$6),RPS_Policy!$Z$17,INDEX(RPS_Policy!$F$17:$Z$17,MATCH(AT$6,RPS_Policy!$F$6:$Z$6,0)))","v":0.56000000000000005},{"$f":"IF(AU$6>MAX(RPS_Policy!$F$6:$Z$6),RPS_Policy!$Z$17,INDEX(RPS_Policy!$F$17:$Z$17,MATCH(AU$6,RPS_Policy!$F$6:$Z$6,0)))","v":0.56000000000000005},null,{"$f":"G9","v":0.2},{"$f":"H9","v":0.2},{"$f":"I9","v":0.2},{"$f":"J9","v":0.2},{"$f":"K9","v":0.21667},{"$f":"L9","v":0.23333000000000001},{"$f":"M9","v":0.25},{"$f":"N9","v":0.27},{"$f":"O9","v":0.37},{"$f":"P9","v":0.39749999999999996},{"$f":"Q9","v":0.42499999999999993},{"$f":"R9","v":0.4524999999999999},{"$f":"S9","v":0.48},{"$f":"T9","v":0.48},{"$f":"U9","v":0.48},{"$f":"V9","v":0.48},{"$f":"W9","v":0.48},{"$f":"X9","v":0.5},{"$f":"Y9","v":0.52},{"$f":"Z9","v":0.54},{"$f":"AA9","v":0.56000000000000005},{"$f":"AB9","v":0.56000000000000005},{"$f":"AC9","v":0.56000000000000005},{"$f":"AD9","v":0.56000000000000005},{"$f":"AE9","v":0.56000000000000005},{"$f":"AF9","v":0.56000000000000005},{"$f":"AG9","v":0.56000000000000005},{"$f":"AH9","v":0.56000000000000005},{"$f":"AI9","v":0.56000000000000005},{"$f":"AJ9","v":0.56000000000000005},{"$f":"AK9","v":0.56000000000000005},{"$f":"AL9","v":0.56000000000000005},{"$f":"AM9","v":0.56000000000000005},{"$f":"AN9","v":0.56000000000000005},{"$f":"AO9","v":0.56000000000000005},{"$f":"AP9","v":0.56000000000000005},{"$f":"AQ9","v":0.56000000000000005},{"$f":"AR9","v":0.56000000000000005},{"$f":"AS9","v":0.56000000000000005},{"$f":"AT9","v":0.56000000000000005},{"$f":"AU9","v":0.56000000000000005},null,{"$f":"AW9","v":0.2},{"$f":"AX9","v":0.2},{"$f":"AY9","v":0.2},{"$f":"AZ9","v":0.2},{"$f":"BA9","v":0.21667},{"$f":"BB9","v":0.23333000000000001},{"$f":"BC9","v":0.25},{"$f":"BD9","v":0.27},{"$f":"BE9","v":0.37},{"$f":"BF9","v":0.39749999999999996},{"$f":"BG9","v":0.42499999999999993},{"$f":"BH9","v":0.4524999999999999},{"$f":"BI9","v":0.48},{"$f":"BJ9","v":0.48},{"$f":"BK9","v":0.48},{"$f":"BL9","v":0.48},{"$f":"BM9","v":0.48},{"$f":"BN9","v":0.5},{"$f":"BO9","v":0.52},{"$f":"BP9","v":0.54},{"$f":"BQ9","v":0.56000000000000005},{"$f":"BR9","v":0.56000000000000005},{"$f":"BS9","v":0.56000000000000005},{"$f":"BT9","v":0.56000000000000005},{"$f":"BU9","v":0.56000000000000005},{"$f":"BV9","v":0.56000000000000005},{"$f":"BW9","v":0.56000000000000005},{"$f":"BX9","v":0.56000000000000005},{"$f":"BY9","v":0.56000000000000005},{"$f":"BZ9","v":0.56000000000000005},{"$f":"CA9","v":0.56000000000000005},{"$f":"CB9","v":0.56000000000000005},{"$f":"CC9","v":0.56000000000000005},{"$f":"CD9","v":0.56000000000000005},{"$f":"CE9","v":0.56000000000000005},{"$f":"CF9","v":0.56000000000000005},{"$f":"CG9","v":0.56000000000000005},{"$f":"CH9","v":0.56000000000000005},{"$f":"CI9","v":0.56000000000000005},{"$f":"CJ9","v":0.56000000000000005},{"$f":"CK9","v":0.56000000000000005},null,{"$f":"CM9","v":0.2},{"$f":"CN9","v":0.2},{"$f":"CO9","v":0.2},{"$f":"CP9","v":0.2},{"$f":"CQ9","v":0.21667},{"$f":"CR9","v":0.23333000000000001},{"$f":"CS9","v":0.25},{"$f":"CT9","v":0.27},{"$f":"CU9","v":0.37},{"$f":"CV9","v":0.39749999999999996},{"$f":"CW9","v":0.42499999999999993},{"$f":"CX9","v":0.4524999999999999},{"$f":"CY9","v":0.48},{"$f":"CZ9","v":0.48},{"$f":"DA9","v":0.48},{"$f":"DB9","v":0.48},{"$f":"DC9","v":0.48},{"$f":"DD9","v":0.5},{"$f":"DE9","v":0.52},{"$f":"DF9","v":0.54},{"$f":"DG9","v":0.56000000000000005},{"$f":"DH9","v":0.56000000000000005},{"$f":"DI9","v":0.56000000000000005},{"$f":"DJ9","v":0.56000000000000005},{"$f":"DK9","v":0.56000000000000005},{"$f":"DL9","v":0.56000000000000005},{"$f":"DM9","v":0.56000000000000005},{"$f":"DN9","v":0.56000000000000005},{"$f":"DO9","v":0.56000000000000005},{"$f":"DP9","v":0.56000000000000005},{"$f":"DQ9","v":0.56000000000000005},{"$f":"DR9","v":0.56000000000000005},{"$f":"DS9","v":0.56000000000000005},{"$f":"DT9","v":0.56000000000000005},{"$f":"DU9","v":0.56000000000000005},{"$f":"DV9","v":0.56000000000000005},{"$f":"DW9","v":0.56000000000000005},{"$f":"DX9","v":0.56000000000000005},{"$f":"DY9","v":0.56000000000000005},{"$f":"DZ9","v":0.56000000000000005},{"$f":"EA9","v":0.56000000000000005},null,{"$f":"EC9","v":0.2},{"$f":"ED9","v":0.2},{"$f":"EE9","v":0.2},{"$f":"EF9","v":0.2},{"$f":"EG9","v":0.21667},{"$f":"EH9","v":0.23333000000000001},{"$f":"EI9","v":0.25},{"$f":"EJ9","v":0.27},{"$f":"EK9","v":0.37},{"$f":"EL9","v":0.39749999999999996},{"$f":"EM9","v":0.42499999999999993},{"$f":"EN9","v":0.4524999999999999},{"$f":"EO9","v":0.48},{"$f":"EP9","v":0.48},{"$f":"EQ9","v":0.48},{"$f":"ER9","v":0.48},{"$f":"ES9","v":0.48},{"$f":"ET9","v":0.5},{"$f":"EU9","v":0.52},{"$f":"EV9","v":0.54},{"$f":"EW9","v":0.56000000000000005},{"$f":"EX9","v":0.56000000000000005},{"$f":"EY9","v":0.56000000000000005},{"$f":"EZ9","v":0.56000000000000005},{"$f":"FA9","v":0.56000000000000005},{"$f":"FB9","v":0.56000000000000005},{"$f":"FC9","v":0.56000000000000005},{"$f":"FD9","v":0.56000000000000005},{"$f":"FE9","v":0.56000000000000005},{"$f":"FF9","v":0.56000000000000005},{"$f":"FG9","v":0.56000000000000005},{"$f":"FH9","v":0.56000000000000005},{"$f":"FI9","v":0.56000000000000005},{"$f":"FJ9","v":0.56000000000000005},{"$f":"FK9","v":0.56000000000000005},{"$f":"FL9","v":0.56000000000000005},{"$f":"FM9","v":0.56000000000000005},{"$f":"FN9","v":0.56000000000000005},{"$f":"FO9","v":0.56000000000000005},{"$f":"FP9","v":0.56000000000000005},{"$f":"FQ9","v":0.56000000000000005}]
[null,null,"Shares by Category","Minimum Category 1","% of RPS GWh",null,0.5,0.5,0.5,0.5,0.65,0.65,0.65,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,null,{"$f":"G10","v":0.5},0.5,0.5,0.5,0.65,0.65,0.65,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,null,{"$f":"AW10","v":0.5},0.5,0.5,0.5,0.65,0.65,0.65,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,null,{"$f":"CM10","v":0.5},0.5,0.5,0.5,0.65,0.65,0.65,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,null,{"$f":"EC10","v":0.5},0.5,0.5,0.5,0.65,0.65,0.65,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75]
[null,null,null,"Maximum Category 2","% of RPS GWh",null,0.25,0.25,0.25,0.25,0.2,0.2,0.2,0.15,0.15,0.15,0.15,0.15,0.15,0.15,0.15,0.15,0.15,0.15,0.15,0.15,0.15,0.15,0.15,0.15,0.15,0.15,0.15,0.15,0.15,0.15,0.15,0.15,0.15,0.15,0.15,0.15,0.15,0.15,0.15,0.15,0.15,null,0.25,0.25,0.25,0.25,0.2,0.2,0.2,0.15,0.15,0.15,0.15,0.15,0.15,0.15,0.15,0.15,0.15,0.15,0.15,0.15,0.15,0.15,0.15,0.15,0.15,0.15,0.15,0.15,0.15,0.15,0.15,0.15,0.15,0.15,0.15,0.15,0.15,0.15,0.15,0.15,0.15,null,0.25,0.25,0.25,0.25,0.2,0.2,0.2,0.15,0.15,0.15,0.15,0.15,0.15,0.15,0.15,0.15,0.15,0.15,0.15,0.15,0.15,0.15,0.15,0.15,0.15,0.15,0.15,0.15,0.15,0.15,0.15,0.15,0.15,0.15,0.15,0.15,0.15,0.15,0.15,0.15,0.15,null,0.25,0.25,0.25,0.25,0.2,0.2,0.2,0.15,0.15,0.15,0.15,0.15,0.15,0.15,0.15,0.15,0.15,0.15,0.15,0.15,0.15,0.15,0.15,0.15,0.15,0.15,0.15,0.15,0.15,0.15,0.15,0.15,0.15,0.15,0.15,0.15,0.15,0.15,0.15,0.15,0.15,null,0.25,0.25,0.25,0.25,0.2,0.2,0.2,0.15,0.15,0.15,0.15,0.15,0.15,0.15,0.15,0.15,0.15,0.15,0.15,0.15,0.15,0.15,0.15,0.15,0.15,0.15,0.15,0.15,0.15,0.15,0.15,0.15,0.15,0.15,0.15,0.15,0.15,0.15,0.15,0.15,0.15]
[null,null,null,"Maximum Category 3","% of RPS GWh",null,0.25,0.25,0.25,0.25,0.15,0.15,0.15,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,null,0.25,0.25,0.25,0.25,0.15,0.15,0.15,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,null,0.25,0.25,0.25,0.25,0.15,0.15,0.15,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,null,0.25,0.25,0.25,0.25,0.15,0.15,0.15,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,null,0.25,0.25,0.25,0.25,0.15,0.15,0.15,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1]
[null,null,"Annual Procurement Targets","Retail Sales","GWh",null,null,null,{"$f":"SUM(AY13,CO13,EE13,FU13)","v":207120.1644972197},205451,208897,207253.0535421563,205756.68143222117,204614.46606898302,203094.20869527379,202036.8646893629,201335.18474801441,200583.00632298645,{"$f":"SUM(BI13,CY13,EO13,GE13)","v":200564.94313483732},200059.92513253802,199290.47291715888,198581.37002438831,197578.04082911852,197689.8424916082,197817.2872419192,197963.59643471742,198132.75469862111,199094.17729515606,{"$f":"SUM(BS13,DI13,EY13,GO13)","v":200060.56148868764},201031.93566426178,202008.32837945712,202989.76836546941,203976.28452820308,204967.90594936977,205964.66188759395,206966.5817795253,207973.69524095865,208986.032067961,{"$f":"SUM(CC13,DS13,FI13,GY13)","v":210003.62223800537},211026.49591111249,212054.68343099923,213088.21532623493,214127.12231140482,215171.43528828101,216221.18534700072,217276.40376725257,{"$f":"SUM(CK13,EA13,FQ13,HG13)","v":218337.12201946994},null,null,null,{"$f":"INDEX(Load_Forecast!$F$222:$BB$228,Net_Short!AY$5,MATCH(AY$6,Load_Forecast!$F$12:$BB$12,0))","v":76195.933937038775},{"$f":"INDEX(Load_Forecast!$F$222:$BB$228,Net_Short!AZ$5,MATCH(AZ$6,Load_Forecast!$F$12:$BB$12,0))","v":76602},{"$f":"INDEX(Load_Forecast!$F$222:$BB$228,Net_Short!BA$5,MATCH(BA$6,Load_Forecast!$F$12:$BB$12,0))","v":75421},{"$f":"INDEX(Load_Forecast!$F$222:$BB$228,Net_Short!BB$5,MATCH(BB$6,Load_Forecast!$F$12:$BB$12,0))","v":72865.130149437231},{"$f":"INDEX(Load_Forecast!$F$222:$BB$228,Net_Short!BC$5,MATCH(BC$6,Load_Forecast!$F$12:$BB$12,0))","v":71838.141332618543},{"$f":"INDEX(Load_Forecast!$F$222:$BB$228,Net_Short!BD$5,MATCH(BD$6,Load_Forecast!$F$12:$BB$12,0))","v":71583.585399718635},{"$f":"INDEX(Load_Forecast!$F$222:$BB$228,Net_Short!BE$5,MATCH(BE$6,Load_Forecast!$F$12:$BB$12,0))","v":71089.555635595054},{"$f":"INDEX(Load_Forecast!$F$222:$BB$228,Net_Short!BF$5,MATCH(BF$6,Load_Forecast!$F$12:$BB$12,0))","v":70766.057957343612},{"$f":"INDEX(Load_Forecast!$F$222:$BB$228,Net_Short!BG$5,MATCH(BG$6,Load_Forecast!$F$12:$BB$12,0))","v":70573.326857368404},{"$f":"INDEX(Load_Forecast!$F$222:$BB$228,Net_Short!BH$5,MATCH(BH$6,Load_Forecast!$F$12:$BB$12,0))","v":70407.464678407836},{"$f":"INDEX(Load_Forecast!$F$222:$BB$228,Net_Short!BI$5,MATCH(BI$6,Load_Forecast!$F$12:$BB$12,0))","v":70426.927850672626},{"$f":"INDEX(Load_Forecast!$F$222:$BB$228,Net_Short!BJ$5,MATCH(BJ$6,Load_Forecast!$F$12:$BB$12,0))","v":70376.015561593435},{"$f":"INDEX(Load_Forecast!$F$222:$BB$228,Net_Short!BK$5,MATCH(BK$6,Load_Forecast!$F$12:$BB$12,0))","v":70145.628766607857},{"$f":"INDEX(Load_Forecast!$F$222:$BB$228,Net_Short!BL$5,MATCH(BL$6,Load_Forecast!$F$12:$BB$12,0))","v":69857.868150136128},{"$f":"INDEX(Load_Forecast!$F$222:$BB$228,Net_Short!BM$5,MATCH(BM$6,Load_Forecast!$F$12:$BB$12,0))","v":69551.004331818796},{"$f":"INDEX(Load_Forecast!$F$222:$BB$228,Net_Short!BN$5,MATCH(BN$6,Load_Forecast!$F$12:$BB$12,0))","v":69468.251503291918},{"$f":"INDEX(Load_Forecast!$F$222:$BB$228,Net_Short!BO$5,MATCH(BO$6,Load_Forecast!$F$12:$BB$12,0))","v":69378.954784206901},{"$f":"INDEX(Load_Forecast!$F$222:$BB$228,Net_Short!BP$5,MATCH(BP$6,Load_Forecast!$F$12:$BB$12,0))","v":69282.91238243501},{"$f":"INDEX(Load_Forecast!$F$222:$BB$228,Net_Short!BQ$5,MATCH(BQ$6,Load_Forecast!$F$12:$BB$12,0))","v":69180.029956888262},{"$f":"INDEX(Load_Forecast!$F$222:$BB$228,Net_Short!BR$5,MATCH(BR$6,Load_Forecast!$F$12:$BB$12,0))","v":69693.703464799954},{"$f":"INDEX(Load_Forecast!$F$222:$BB$228,Net_Short!BS$5,MATCH(BS$6,Load_Forecast!$F$12:$BB$12,0))","v":70210.767008698327},{"$f":"INDEX(Load_Forecast!$F$222:$BB$228,Net_Short!BT$5,MATCH(BT$6,Load_Forecast!$F$12:$BB$12,0))","v":70731.242961440483},{"$f":"INDEX(Load_Forecast!$F$222:$BB$228,Net_Short!BU$5,MATCH(BU$6,Load_Forecast!$F$12:$BB$12,0))","v":71255.15384353527},{"$f":"INDEX(Load_Forecast!$F$222:$BB$228,Net_Short!BV$5,MATCH(BV$6,Load_Forecast!$F$12:$BB$12,0))","v":71782.52232411773},{"$f":"INDEX(Load_Forecast!$F$222:$BB$228,Net_Short!BW$5,MATCH(BW$6,Load_Forecast!$F$12:$BB$12,0))","v":72313.371221929963},{"$f":"INDEX(Load_Forecast!$F$222:$BB$228,Net_Short!BX$5,MATCH(BX$6,Load_Forecast!$F$12:$BB$12,0))","v":72847.723506308481},{"$f":"INDEX(Load_Forecast!$F$222:$BB$228,Net_Short!BY$5,MATCH(BY$6,Load_Forecast!$F$12:$BB$12,0))","v":73385.602298178055},{"$f":"INDEX(Load_Forecast!$F$222:$BB$228,Net_Short!BZ$5,MATCH(BZ$6,Load_Forecast!$F$12:$BB$12,0))","v":73927.030871052149},{"$f":"INDEX(Load_Forecast!$F$222:$BB$228,Net_Short!CA$5,MATCH(CA$6,Load_Forecast!$F$12:$BB$12,0))","v":74472.032652039925},{"$f":"INDEX(Load_Forecast!$F$222:$BB$228,Net_Short!CB$5,MATCH(CB$6,Load_Forecast!$F$12:$BB$12,0))","v":75020.631222859956},{"$f":"INDEX(Load_Forecast!$F$222:$BB$228,Net_Short!CC$5,MATCH(CC$6,Load_Forecast!$F$12:$BB$12,0))","v":75572.850320860525},{"$f":"INDEX(Load_Forecast!$F$222:$BB$228,Net_Short!CD$5,MATCH(CD$6,Load_Forecast!$F$12:$BB$12,0))","v":76128.713840046781},{"$f":"INDEX(Load_Forecast!$F$222:$BB$228,Net_Short!CE$5,MATCH(CE$6,Load_Forecast!$F$12:$BB$12,0))","v":76688.245832114539},{"$f":"INDEX(Load_Forecast!$F$222:$BB$228,Net_Short!CF$5,MATCH(CF$6,Load_Forecast!$F$12:$BB$12,0))","v":77251.470507491031},{"$f":"INDEX(Load_Forecast!$F$222:$BB$228,Net_Short!CG$5,MATCH(CG$6,Load_Forecast!$F$12:$BB$12,0))","v":77818.412236382457},{"$f":"INDEX(Load_Forecast!$F$222:$BB$228,Net_Short!CH$5,MATCH(CH$6,Load_Forecast!$F$12:$BB$12,0))","v":78389.095549828446},{"$f":"INDEX(Load_Forecast!$F$222:$BB$228,Net_Short!CI$5,MATCH(CI$6,Load_Forecast!$F$12:$BB$12,0))","v":78963.545140763512},{"$f":"INDEX(Load_Forecast!$F$222:$BB$228,Net_Short!CJ$5,MATCH(CJ$6,Load_Forecast!$F$12:$BB$12,0))","v":79541.785865085461},{"$f":"INDEX(Load_Forecast!$F$222:$BB$228,Net_Short!CK$5,MATCH(CK$6,Load_Forecast!$F$12:$BB$12,0))","v":80123.842742730907},null,null,null,{"$f":"INDEX(Load_Forecast!$F$222:$BB$228,Net_Short!CO$5,MATCH(CO$6,Load_Forecast!$F$12:$BB$12,0))","v":74597.866528924133},{"$f":"INDEX(Load_Forecast!$F$222:$BB$228,Net_Short!CP$5,MATCH(CP$6,Load_Forecast!$F$12:$BB$12,0))","v":72545},{"$f":"INDEX(Load_Forecast!$F$222:$BB$228,Net_Short!CQ$5,MATCH(CQ$6,Load_Forecast!$F$12:$BB$12,0))","v":75723},{"$f":"INDEX(Load_Forecast!$F$222:$BB$228,Net_Short!CR$5,MATCH(CR$6,Load_Forecast!$F$12:$BB$12,0))","v":74409.55809621689},{"$f":"INDEX(Load_Forecast!$F$222:$BB$228,Net_Short!CS$5,MATCH(CS$6,Load_Forecast!$F$12:$BB$12,0))","v":73669.686371744989},{"$f":"INDEX(Load_Forecast!$F$222:$BB$228,Net_Short!CT$5,MATCH(CT$6,Load_Forecast!$F$12:$BB$12,0))","v":72798.419498310002},{"$f":"INDEX(Load_Forecast!$F$222:$BB$228,Net_Short!CU$5,MATCH(CU$6,Load_Forecast!$F$12:$BB$12,0))","v":71905.327498309998},{"$f":"INDEX(Load_Forecast!$F$222:$BB$228,Net_Short!CV$5,MATCH(CV$6,Load_Forecast!$F$12:$BB$12,0))","v":71227.473579200436},{"$f":"INDEX(Load_Forecast!$F$222:$BB$228,Net_Short!CW$5,MATCH(CW$6,Load_Forecast!$F$12:$BB$12,0))","v":70743.322298450439},{"$f":"INDEX(Load_Forecast!$F$222:$BB$228,Net_Short!CX$5,MATCH(CX$6,Load_Forecast!$F$12:$BB$12,0))","v":70150.878657989801},{"$f":"INDEX(Load_Forecast!$F$222:$BB$228,Net_Short!CY$5,MATCH(CY$6,Load_Forecast!$F$12:$BB$12,0))","v":69974.430127415311},{"$f":"INDEX(Load_Forecast!$F$222:$BB$228,Net_Short!CZ$5,MATCH(CZ$6,Load_Forecast!$F$12:$BB$12,0))","v":69508.480249018612},{"$f":"INDEX(Load_Forecast!$F$222:$BB$228,Net_Short!DA$5,MATCH(DA$6,Load_Forecast!$F$12:$BB$12,0))","v":68974.167660589737},{"$f":"INDEX(Load_Forecast!$F$222:$BB$228,Net_Short!DB$5,MATCH(DB$6,Load_Forecast!$F$12:$BB$12,0))","v":68552.053029412491},{"$f":"INDEX(Load_Forecast!$F$222:$BB$228,Net_Short!DC$5,MATCH(DC$6,Load_Forecast!$F$12:$BB$12,0))","v":67890.310794531979},{"$f":"INDEX(Load_Forecast!$F$222:$BB$228,Net_Short!DD$5,MATCH(DD$6,Load_Forecast!$F$12:$BB$12,0))","v":67702.063708136964},{"$f":"INDEX(Load_Forecast!$F$222:$BB$228,Net_Short!DE$5,MATCH(DE$6,Load_Forecast!$F$12:$BB$12,0))","v":67506.09661160114},{"$f":"INDEX(Load_Forecast!$F$222:$BB$228,Net_Short!DF$5,MATCH(DF$6,Load_Forecast!$F$12:$BB$12,0))","v":67302.178078024619},{"$f":"INDEX(Load_Forecast!$F$222:$BB$228,Net_Short!DG$5,MATCH(DG$6,Load_Forecast!$F$12:$BB$12,0))","v":67090.182001696987},{"$f":"INDEX(Load_Forecast!$F$222:$BB$228,Net_Short!DH$5,MATCH(DH$6,Load_Forecast!$F$12:$BB$12,0))","v":67344.684242601696},{"$f":"INDEX(Load_Forecast!$F$222:$BB$228,Net_Short!DI$5,MATCH(DI$6,Load_Forecast!$F$12:$BB$12,0))","v":67600.047609011657},{"$f":"INDEX(Load_Forecast!$F$222:$BB$228,Net_Short!DJ$5,MATCH(DJ$6,Load_Forecast!$F$12:$BB$12,0))","v":67856.275014603103},{"$f":"INDEX(Load_Forecast!$F$222:$BB$228,Net_Short!DK$5,MATCH(DK$6,Load_Forecast!$F$12:$BB$12,0))","v":68113.369382910925},{"$f":"INDEX(Load_Forecast!$F$222:$BB$228,Net_Short!DL$5,MATCH(DL$6,Load_Forecast!$F$12:$BB$12,0))","v":68371.333647361971},{"$f":"INDEX(Load_Forecast!$F$222:$BB$228,Net_Short!DM$5,MATCH(DM$6,Load_Forecast!$F$12:$BB$12,0))","v":68630.170751308528},{"$f":"INDEX(Load_Forecast!$F$222:$BB$228,Net_Short!DN$5,MATCH(DN$6,Load_Forecast!$F$12:$BB$12,0))","v":68889.883648061936},{"$f":"INDEX(Load_Forecast!$F$222:$BB$228,Net_Short!DO$5,MATCH(DO$6,Load_Forecast!$F$12:$BB$12,0))","v":69150.475300926249},{"$f":"INDEX(Load_Forecast!$F$222:$BB$228,Net_Short!DP$5,MATCH(DP$6,Load_Forecast!$F$12:$BB$12,0))","v":69411.948683232069},{"$f":"INDEX(Load_Forecast!$F$222:$BB$228,Net_Short!DQ$5,MATCH(DQ$6,Load_Forecast!$F$12:$BB$12,0))","v":69674.306778370446},{"$f":"INDEX(Load_Forecast!$F$222:$BB$228,Net_Short!DR$5,MATCH(DR$6,Load_Forecast!$F$12:$BB$12,0))","v":69937.552579826966},{"$f":"INDEX(Load_Forecast!$F$222:$BB$228,Net_Short!DS$5,MATCH(DS$6,Load_Forecast!$F$12:$BB$12,0))","v":70201.689091215841},{"$f":"INDEX(Load_Forecast!$F$222:$BB$228,Net_Short!DT$5,MATCH(DT$6,Load_Forecast!$F$12:$BB$12,0))","v":70466.71932631424},{"$f":"INDEX(Load_Forecast!$F$222:$BB$228,Net_Short!DU$5,MATCH(DU$6,Load_Forecast!$F$12:$BB$12,0))","v":70732.646309096628},{"$f":"INDEX(Load_Forecast!$F$222:$BB$228,Net_Short!DV$5,MATCH(DV$6,Load_Forecast!$F$12:$BB$12,0))","v":70999.473073769317},{"$f":"INDEX(Load_Forecast!$F$222:$BB$228,Net_Short!DW$5,MATCH(DW$6,Load_Forecast!$F$12:$BB$12,0))","v":71267.202664805038},{"$f":"INDEX(Load_Forecast!$F$222:$BB$228,Net_Short!DX$5,MATCH(DX$6,Load_Forecast!$F$12:$BB$12,0))","v":71535.83813697772},{"$f":"INDEX(Load_Forecast!$F$222:$BB$228,Net_Short!DY$5,MATCH(DY$6,Load_Forecast!$F$12:$BB$12,0))","v":71805.382555397315},{"$f":"INDEX(Load_Forecast!$F$222:$BB$228,Net_Short!DZ$5,MATCH(DZ$6,Load_Forecast!$F$12:$BB$12,0))","v":72075.838995544778},{"$f":"INDEX(Load_Forecast!$F$222:$BB$228,Net_Short!EA$5,MATCH(EA$6,Load_Forecast!$F$12:$BB$12,0))","v":72347.210543307156},null,null,null,{"$f":"INDEX(Load_Forecast!$F$222:$BB$228,Net_Short!EE$5,MATCH(EE$6,Load_Forecast!$F$12:$BB$12,0))","v":16606.364031256799},{"$f":"INDEX(Load_Forecast!$F$222:$BB$228,Net_Short!EF$5,MATCH(EF$6,Load_Forecast!$F$12:$BB$12,0))","v":16459},{"$f":"INDEX(Load_Forecast!$F$222:$BB$228,Net_Short!EG$5,MATCH(EG$6,Load_Forecast!$F$12:$BB$12,0))","v":16653},{"$f":"INDEX(Load_Forecast!$F$222:$BB$228,Net_Short!EH$5,MATCH(EH$6,Load_Forecast!$F$12:$BB$12,0))","v":16558.299720867773},{"$f":"INDEX(Load_Forecast!$F$222:$BB$228,Net_Short!EI$5,MATCH(EI$6,Load_Forecast!$F$12:$BB$12,0))","v":16251.853727857644},{"$f":"INDEX(Load_Forecast!$F$222:$BB$228,Net_Short!EJ$5,MATCH(EJ$6,Load_Forecast!$F$12:$BB$12,0))","v":16156.46117095439},{"$f":"INDEX(Load_Forecast!$F$222:$BB$228,Net_Short!EK$5,MATCH(EK$6,Load_Forecast!$F$12:$BB$12,0))","v":15952.325561368723},{"$f":"INDEX(Load_Forecast!$F$222:$BB$228,Net_Short!EL$5,MATCH(EL$6,Load_Forecast!$F$12:$BB$12,0))","v":15835.449860844717},{"$f":"INDEX(Load_Forecast!$F$222:$BB$228,Net_Short!EM$5,MATCH(EM$6,Load_Forecast!$F$12:$BB$12,0))","v":15730.925222084576},{"$f":"INDEX(Load_Forecast!$F$222:$BB$228,Net_Short!EN$5,MATCH(EN$6,Load_Forecast!$F$12:$BB$12,0))","v":15650.282023519698},{"$f":"INDEX(Load_Forecast!$F$222:$BB$228,Net_Short!EO$5,MATCH(EO$6,Load_Forecast!$F$12:$BB$12,0))","v":15640.361472177661},{"$f":"INDEX(Load_Forecast!$F$222:$BB$228,Net_Short!EP$5,MATCH(EP$6,Load_Forecast!$F$12:$BB$12,0))","v":15545.355363955943},{"$f":"INDEX(Load_Forecast!$F$222:$BB$228,Net_Short!EQ$5,MATCH(EQ$6,Load_Forecast!$F$12:$BB$12,0))","v":15460.751200522496},{"$f":"INDEX(Load_Forecast!$F$222:$BB$228,Net_Short!ER$5,MATCH(ER$6,Load_Forecast!$F$12:$BB$12,0))","v":15371.670497231104},{"$f":"INDEX(Load_Forecast!$F$222:$BB$228,Net_Short!ES$5,MATCH(ES$6,Load_Forecast!$F$12:$BB$12,0))","v":15285.01325171351},{"$f":"INDEX(Load_Forecast!$F$222:$BB$228,Net_Short!ET$5,MATCH(ET$6,Load_Forecast!$F$12:$BB$12,0))","v":15273.320613713662},{"$f":"INDEX(Load_Forecast!$F$222:$BB$228,Net_Short!EU$5,MATCH(EU$6,Load_Forecast!$F$12:$BB$12,0))","v":15260.03494500916},{"$f":"INDEX(Load_Forecast!$F$222:$BB$228,Net_Short!EV$5,MATCH(EV$6,Load_Forecast!$F$12:$BB$12,0))","v":15245.105647786913},{"$f":"INDEX(Load_Forecast!$F$222:$BB$228,Net_Short!EW$5,MATCH(EW$6,Load_Forecast!$F$12:$BB$12,0))","v":15228.50597423143},{"$f":"INDEX(Load_Forecast!$F$222:$BB$228,Net_Short!EX$5,MATCH(EX$6,Load_Forecast!$F$12:$BB$12,0))","v":15321.854060050107},{"$f":"INDEX(Load_Forecast!$F$222:$BB$228,Net_Short!EY$5,MATCH(EY$6,Load_Forecast!$F$12:$BB$12,0))","v":15415.698579684569},{"$f":"INDEX(Load_Forecast!$F$222:$BB$228,Net_Short!EZ$5,MATCH(EZ$6,Load_Forecast!$F$12:$BB$12,0))","v":15510.042173216094},{"$f":"INDEX(Load_Forecast!$F$222:$BB$228,Net_Short!FA$5,MATCH(FA$6,Load_Forecast!$F$12:$BB$12,0))","v":15604.887494766153},{"$f":"INDEX(Load_Forecast!$F$222:$BB$228,Net_Short!FB$5,MATCH(FB$6,Load_Forecast!$F$12:$BB$12,0))","v":15700.237212571086},{"$f":"INDEX(Load_Forecast!$F$222:$BB$228,Net_Short!FC$5,MATCH(FC$6,Load_Forecast!$F$12:$BB$12,0))","v":15796.09400905716},{"$f":"INDEX(Load_Forecast!$F$222:$BB$228,Net_Short!FD$5,MATCH(FD$6,Load_Forecast!$F$12:$BB$12,0))","v":15892.460580916035},{"$f":"INDEX(Load_Forecast!$F$222:$BB$228,Net_Short!FE$5,MATCH(FE$6,Load_Forecast!$F$12:$BB$12,0))","v":15989.339639180631},{"$f":"INDEX(Load_Forecast!$F$222:$BB$228,Net_Short!FF$5,MATCH(FF$6,Load_Forecast!$F$12:$BB$12,0))","v":16086.733909301391},{"$f":"INDEX(Load_Forecast!$F$222:$BB$228,Net_Short!FG$5,MATCH(FG$6,Load_Forecast!$F$12:$BB$12,0))","v":16184.646131222959},{"$f":"INDEX(Load_Forecast!$F$222:$BB$228,Net_Short!FH$5,MATCH(FH$6,Load_Forecast!$F$12:$BB$12,0))","v":16283.079059461259},{"$f":"INDEX(Load_Forecast!$F$222:$BB$228,Net_Short!FI$5,MATCH(FI$6,Load_Forecast!$F$12:$BB$12,0))","v":16382.035463180986},{"$f":"INDEX(Load_Forecast!$F$222:$BB$228,Net_Short!FJ$5,MATCH(FJ$6,Load_Forecast!$F$12:$BB$12,0))","v":16481.518126273513},{"$f":"INDEX(Load_Forecast!$F$222:$BB$228,Net_Short!FK$5,MATCH(FK$6,Load_Forecast!$F$12:$BB$12,0))","v":16581.529847435206},{"$f":"INDEX(Load_Forecast!$F$222:$BB$228,Net_Short!FL$5,MATCH(FL$6,Load_Forecast!$F$12:$BB$12,0))","v":16682.073440246157},{"$f":"INDEX(Load_Forecast!$F$222:$BB$228,Net_Short!FM$5,MATCH(FM$6,Load_Forecast!$F$12:$BB$12,0))","v":16783.151733249342},{"$f":"INDEX(Load_Forecast!$F$222:$BB$228,Net_Short!FN$5,MATCH(FN$6,Load_Forecast!$F$12:$BB$12,0))","v":16884.767570030192},{"$f":"INDEX(Load_Forecast!$F$222:$BB$228,Net_Short!FO$5,MATCH(FO$6,Load_Forecast!$F$12:$BB$12,0))","v":16986.92380929659},{"$f":"INDEX(Load_Forecast!$F$222:$BB$228,Net_Short!FP$5,MATCH(FP$6,Load_Forecast!$F$12:$BB$12,0))","v":17089.623324959288},{"$f":"INDEX(Load_Forecast!$F$222:$BB$228,Net_Short!FQ$5,MATCH(FQ$6,Load_Forecast!$F$12:$BB$12,0))","v":17192.869006212772},null,null,null,{"$f":"INDEX(Load_Forecast!$F$222:$BB$228,Net_Short!FU$5,MATCH(FU$6,Load_Forecast!$F$12:$BB$12,0))","v":39720},{"$f":"INDEX(Load_Forecast!$F$222:$BB$228,Net_Short!FV$5,MATCH(FV$6,Load_Forecast!$F$12:$BB$12,0))","v":39845},{"$f":"INDEX(Load_Forecast!$F$222:$BB$228,Net_Short!FW$5,MATCH(FW$6,Load_Forecast!$F$12:$BB$12,0))","v":41100},{"$f":"INDEX(Load_Forecast!$F$222:$BB$228,Net_Short!FX$5,MATCH(FX$6,Load_Forecast!$F$12:$BB$12,0))","v":43420.065575634406},{"$f":"INDEX(Load_Forecast!$F$222:$BB$228,Net_Short!FY$5,MATCH(FY$6,Load_Forecast!$F$12:$BB$12,0))","v":43997},{"$f":"INDEX(Load_Forecast!$F$222:$BB$228,Net_Short!FZ$5,MATCH(FZ$6,Load_Forecast!$F$12:$BB$12,0))","v":44076},{"$f":"INDEX(Load_Forecast!$F$222:$BB$228,Net_Short!GA$5,MATCH(GA$6,Load_Forecast!$F$12:$BB$12,0))","v":44147},{"$f":"INDEX(Load_Forecast!$F$222:$BB$228,Net_Short!GB$5,MATCH(GB$6,Load_Forecast!$F$12:$BB$12,0))","v":44207.883291974162},{"$f":"INDEX(Load_Forecast!$F$222:$BB$228,Net_Short!GC$5,MATCH(GC$6,Load_Forecast!$F$12:$BB$12,0))","v":44287.61037011099},{"$f":"INDEX(Load_Forecast!$F$222:$BB$228,Net_Short!GD$5,MATCH(GD$6,Load_Forecast!$F$12:$BB$12,0))","v":44374.38096306911},{"$f":"INDEX(Load_Forecast!$F$222:$BB$228,Net_Short!GE$5,MATCH(GE$6,Load_Forecast!$F$12:$BB$12,0))","v":44523.22368457172},{"$f":"INDEX(Load_Forecast!$F$222:$BB$228,Net_Short!GF$5,MATCH(GF$6,Load_Forecast!$F$12:$BB$12,0))","v":44630.073957970002},{"$f":"INDEX(Load_Forecast!$F$222:$BB$228,Net_Short!GG$5,MATCH(GG$6,Load_Forecast!$F$12:$BB$12,0))","v":44709.925289438797},{"$f":"INDEX(Load_Forecast!$F$222:$BB$228,Net_Short!GH$5,MATCH(GH$6,Load_Forecast!$F$12:$BB$12,0))","v":44799.77834760859},{"$f":"INDEX(Load_Forecast!$F$222:$BB$228,Net_Short!GI$5,MATCH(GI$6,Load_Forecast!$F$12:$BB$12,0))","v":44851.712451054213},{"$f":"INDEX(Load_Forecast!$F$222:$BB$228,Net_Short!GJ$5,MATCH(GJ$6,Load_Forecast!$F$12:$BB$12,0))","v":45246.206666465645},{"$f":"INDEX(Load_Forecast!$F$222:$BB$228,Net_Short!GK$5,MATCH(GK$6,Load_Forecast!$F$12:$BB$12,0))","v":45672.200901101998},{"$f":"INDEX(Load_Forecast!$F$222:$BB$228,Net_Short!GL$5,MATCH(GL$6,Load_Forecast!$F$12:$BB$12,0))","v":46133.400326470844},{"$f":"INDEX(Load_Forecast!$F$222:$BB$228,Net_Short!GM$5,MATCH(GM$6,Load_Forecast!$F$12:$BB$12,0))","v":46634.036765804442},{"$f":"INDEX(Load_Forecast!$F$222:$BB$228,Net_Short!GN$5,MATCH(GN$6,Load_Forecast!$F$12:$BB$12,0))","v":46733.9355277043},{"$f":"INDEX(Load_Forecast!$F$222:$BB$228,Net_Short!GO$5,MATCH(GO$6,Load_Forecast!$F$12:$BB$12,0))","v":46834.048291293082},{"$f":"INDEX(Load_Forecast!$F$222:$BB$228,Net_Short!GP$5,MATCH(GP$6,Load_Forecast!$F$12:$BB$12,0))","v":46934.375515002117},{"$f":"INDEX(Load_Forecast!$F$222:$BB$228,Net_Short!GQ$5,MATCH(GQ$6,Load_Forecast!$F$12:$BB$12,0))","v":47034.917658244791},{"$f":"INDEX(Load_Forecast!$F$222:$BB$228,Net_Short!GR$5,MATCH(GR$6,Load_Forecast!$F$12:$BB$12,0))","v":47135.675181418635},{"$f":"INDEX(Load_Forecast!$F$222:$BB$228,Net_Short!GS$5,MATCH(GS$6,Load_Forecast!$F$12:$BB$12,0))","v":47236.648545907432},{"$f":"INDEX(Load_Forecast!$F$222:$BB$228,Net_Short!GT$5,MATCH(GT$6,Load_Forecast!$F$12:$BB$12,0))","v":47337.838214083342},{"$f":"INDEX(Load_Forecast!$F$222:$BB$228,Net_Short!GU$5,MATCH(GU$6,Load_Forecast!$F$12:$BB$12,0))","v":47439.244649309003},{"$f":"INDEX(Load_Forecast!$F$222:$BB$228,Net_Short!GV$5,MATCH(GV$6,Load_Forecast!$F$12:$BB$12,0))","v":47540.868315939668},{"$f":"INDEX(Load_Forecast!$F$222:$BB$228,Net_Short!GW$5,MATCH(GW$6,Load_Forecast!$F$12:$BB$12,0))","v":47642.709679325329},{"$f":"INDEX(Load_Forecast!$F$222:$BB$228,Net_Short!GX$5,MATCH(GX$6,Load_Forecast!$F$12:$BB$12,0))","v":47744.769205812838},{"$f":"INDEX(Load_Forecast!$F$222:$BB$228,Net_Short!GY$5,MATCH(GY$6,Load_Forecast!$F$12:$BB$12,0))","v":47847.047362748046},{"$f":"INDEX(Load_Forecast!$F$222:$BB$228,Net_Short!GZ$5,MATCH(GZ$6,Load_Forecast!$F$12:$BB$12,0))","v":47949.54461847795},{"$f":"INDEX(Load_Forecast!$F$222:$BB$228,Net_Short!HA$5,MATCH(HA$6,Load_Forecast!$F$12:$BB$12,0))","v":48052.261442352836},{"$f":"INDEX(Load_Forecast!$F$222:$BB$228,Net_Short!HB$5,MATCH(HB$6,Load_Forecast!$F$12:$BB$12,0))","v":48155.198304728416},{"$f":"INDEX(Load_Forecast!$F$222:$BB$228,Net_Short!HC$5,MATCH(HC$6,Load_Forecast!$F$12:$BB$12,0))","v":48258.355676968},{"$f":"INDEX(Load_Forecast!$F$222:$BB$228,Net_Short!HD$5,MATCH(HD$6,Load_Forecast!$F$12:$BB$12,0))","v":48361.734031444641},{"$f":"INDEX(Load_Forecast!$F$222:$BB$228,Net_Short!HE$5,MATCH(HE$6,Load_Forecast!$F$12:$BB$12,0))","v":48465.333841543303},{"$f":"INDEX(Load_Forecast!$F$222:$BB$228,Net_Short!HF$5,MATCH(HF$6,Load_Forecast!$F$12:$BB$12,0))","v":48569.155581663035},{"$f":"INDEX(Load_Forecast!$F$222:$BB$228,Net_Short!HG$5,MATCH(HG$6,Load_Forecast!$F$12:$BB$12,0))","v":48673.199727219129}]
[null,null,null,"RPS Requirement","GWh",null,null,null,41424.032899443948,41090.200000000004,45261.71299,48358.354982991332,51439.170358055293,55245.905838625418,75144.857217251294,80309.653714021755,85567.453517906106,90763.810361151351,96271.172704721903,96028.764063618233,95659.427000236261,95319.057611706376,94837.459597976893,98844.9212458041,102864.98936579798,106900.3420747474,110954.34263122785,111492.73928528739,112033.91443366509,112577.88397198662,113124.66389249601,113674.2702846629,114226.71933579375,114782.0273316471,115340.21065705261,115901.28579653415,116465.26933493686,117032.17795805818,117602.02845328304,118174.83771022299,118750.62272135956,119329.40058269157,119911.18849438672,120496.00376143739,121083.86379432042,121674.78610966145,122268.78833090319,null,null,null,{"$f":"AY13*AY9","v":15239.186787407756},15320.400000000001,16341.468070000001,17001.620817768191,17959.535333154636,19327.568057924032,26303.13558517017,28129.508038044081,29993.663914381566,31859.377766979538,33804.92536832286,33780.487469564847,33669.901807971772,33531.776712065337,33384.482079273024,34734.125751645959,36077.056487787588,37412.772686514909,38740.816775857427,39028.473940287979,39318.029524871068,39609.496058406672,39902.886152379753,40198.212501505936,40495.487884280781,40794.725163532756,41095.937286979715,41399.137287789206,41704.338285142359,42011.553484801581,42320.7961796819,42632.079750426201,42945.417665984147,43260.823484194982,43578.310852374183,43897.893507903937,44219.585278827573,44543.400084447865,44869.351935929313,null,null,null,{"$f":"CO13*CO9","v":14919.573305784827},14509,16406.902409999999,17361.982190590286,18417.421592936247,19655.573264543702,26604.971174374699,28312.920747732172,30065.911976841431,31743.272592740377,33587.726461159349,33364.070519528934,33107.60047708307,32904.985454117996,32587.34918137535,33851.031854068482,35103.170238032595,36343.176162133299,37570.501920950315,37713.02317585695,37856.026661046533,37999.514008177743,38143.486854430121,38287.94684252271,38432.895620732779,38578.334842914686,38724.266168518705,38870.691262609966,39017.611795887453,39165.029444703105,39312.945891080875,39461.36282273598,39610.281933094113,39759.704921310818,39909.633492290828,40060.069356707529,40211.014231022498,40362.469837505079,40514.437904252009,null,null,null,{"$f":"EE13*EE9","v":3321.2728062513597},3291.8,3608.2055100000002,3863.5480738700776,4062.963431964411,4362.2445161576852,5902.360457706428,6294.5913196857746,6685.6432193859437,7081.752615642662,7507.3735066452773,7461.7705746988522,7421.1605762507979,7378.4018386709295,7336.8063608224847,7636.6603068568311,7935.2181714047638,8232.3570498049339,8527.9633455696021,8580.2382736280615,8632.7912046233596,8685.6236170010143,8738.736997069047,8792.1328390398085,8845.8126450720101,8899.7779253129811,8954.0301979411543,9008.5709892087798,9063.401833484857,9118.5242732983061,9173.939859381353,9229.6501507131688,9285.6567145637164,9341.961126537848,9398.5649706196327,9455.4698392169084,9512.6773332060911,9570.1890619772021,9628.0066434791534,null,null,null,{"$f":"FU13*FU9","v":7944},7969,8905.1370000000006,10131.203900762775,10999.25,11900.52,16334.39,17572.633608559729,18822.234407297168,20079.407385788767,21371.147368594426,21422.435499825599,21460.764138930623,21503.893606852122,21528.82197650602,22623.103333232822,23749.54446857304,24912.036176294259,26115.060588850491,26171.003895514412,26227.067043124127,26283.250288401188,26339.553888617087,26395.978101594439,26452.523185708164,26509.189399886673,26565.977003613043,26622.886256926216,26679.917420422185,26737.07075525519,26794.346523138909,26851.744986347654,26909.26640771759,26966.911050647916,27024.679179102084,27082.571057609002,27140.586951264253,27198.727125731304,27256.991847242716]
[null,null,null,"Overgeneration","GWh",null,null,null,{"$f":"INDEX(Energy!$HS$379:$JN$379,MATCH(I$6,Energy!$HS$378:$JN$378,0))","v":0},{"$f":"INDEX(Energy!$HS$379:$JN$379,MATCH(J$6,Energy!$HS$378:$JN$378,0))","v":0},{"$f":"INDEX(Energy!$HS$379:$JN$379,MATCH(K$6,Energy!$HS$378:$JN$378,0))","v":0},{"$f":"INDEX(Energy!$HS$379:$JN$379,MATCH(L$6,Energy!$HS$378:$JN$378,0))","v":0},{"$f":"INDEX(Energy!$HS$379:$JN$379,MATCH(M$6,Energy!$HS$378:$JN$378,0))","v":0},{"$f":"INDEX(Energy!$HS$379:$JN$379,MATCH(N$6,Energy!$HS$378:$JN$378,0))","v":0},{"$f":"INDEX(Energy!$HS$379:$JN$379,MATCH(O$6,Energy!$HS$378:$JN$378,0))","v":0},{"$f":"INDEX(Energy!$HS$379:$JN$379,MATCH(P$6,Energy!$HS$378:$JN$378,0))","v":0},{"$f":"INDEX(Energy!$HS$379:$JN$379,MATCH(Q$6,Energy!$HS$378:$JN$378,0))","v":0},{"$f":"INDEX(Energy!$HS$379:$JN$379,MATCH(R$6,Energy!$HS$378:$JN$378,0))","v":0},{"$f":"INDEX(Energy!$HS$379:$JN$379,MATCH(S$6,Energy!$HS$378:$JN$378,0))","v":0},{"$f":"INDEX(Energy!$HS$379:$JN$379,MATCH(T$6,Energy!$HS$378:$JN$378,0))","v":0},{"$f":"INDEX(Energy!$HS$379:$JN$379,MATCH(U$6,Energy!$HS$378:$JN$378,0))","v":0},{"$f":"INDEX(Energy!$HS$379:$JN$379,MATCH(V$6,Energy!$HS$378:$JN$378,0))","v":0},{"$f":"INDEX(Energy!$HS$379:$JN$379,MATCH(W$6,Energy!$HS$378:$JN$378,0))","v":0},{"$f":"INDEX(Energy!$HS$379:$JN$379,MATCH(X$6,Energy!$HS$378:$JN$378,0))","v":0},{"$f":"INDEX(Energy!$HS$379:$JN$379,MATCH(Y$6,Energy!$HS$378:$JN$378,0))","v":0},{"$f":"INDEX(Energy!$HS$379:$JN$379,MATCH(Z$6,Energy!$HS$378:$JN$378,0))","v":0},{"$f":"INDEX(Energy!$HS$379:$JN$379,MATCH(AA$6,Energy!$HS$378:$JN$378,0))","v":0},{"$f":"INDEX(Energy!$HS$379:$JN$379,MATCH(AB$6,Energy!$HS$378:$JN$378,0))","v":0},{"$f":"INDEX(Energy!$HS$379:$JN$379,MATCH(AC$6,Energy!$HS$378:$JN$378,0))","v":0},{"$f":"INDEX(Energy!$HS$379:$JN$379,MATCH(AD$6,Energy!$HS$378:$JN$378,0))","v":0},{"$f":"INDEX(Energy!$HS$379:$JN$379,MATCH(AE$6,Energy!$HS$378:$JN$378,0))","v":0},{"$f":"INDEX(Energy!$HS$379:$JN$379,MATCH(AF$6,Energy!$HS$378:$JN$378,0))","v":0},{"$f":"INDEX(Energy!$HS$379:$JN$379,MATCH(AG$6,Energy!$HS$378:$JN$378,0))","v":0},{"$f":"INDEX(Energy!$HS$379:$JN$379,MATCH(AH$6,Energy!$HS$378:$JN$378,0))","v":0},{"$f":"INDEX(Energy!$HS$379:$JN$379,MATCH(AI$6,Energy!$HS$378:$JN$378,0))","v":0},{"$f":"INDEX(Energy!$HS$379:$JN$379,MATCH(AJ$6,Energy!$HS$378:$JN$378,0))","v":0},{"$f":"INDEX(Energy!$HS$379:$JN$379,MATCH(AK$6,Energy!$HS$378:$JN$378,0))","v":0},{"$f":"INDEX(Energy!$HS$379:$JN$379,MATCH(AL$6,Energy!$HS$378:$JN$378,0))","v":0},{"$f":"INDEX(Energy!$HS$379:$JN$379,MATCH(AM$6,Energy!$HS$378:$JN$378,0))","v":0},{"$f":"INDEX(Energy!$HS$379:$JN$379,MATCH(AN$6,Energy!$HS$378:$JN$378,0))","v":0},{"$f":"INDEX(Energy!$HS$379:$JN$379,MATCH(AO$6,Energy!$HS$378:$JN$378,0))","v":0},{"$f":"INDEX(Energy!$HS$379:$JN$379,MATCH(AP$6,Energy!$HS$378:$JN$378,0))","v":0},{"$f":"INDEX(Energy!$HS$379:$JN$379,MATCH(AQ$6,Energy!$HS$378:$JN$378,0))","v":0},{"$f":"INDEX(Energy!$HS$379:$JN$379,MATCH(AR$6,Energy!$HS$378:$JN$378,0))","v":0},{"$f":"INDEX(Energy!$HS$379:$JN$379,MATCH(AS$6,Energy!$HS$378:$JN$378,0))","v":0},{"$f":"INDEX(Energy!$HS$379:$JN$379,MATCH(AT$6,Energy!$HS$378:$JN$378,0))","v":0},{"$f":"INDEX(Energy!$HS$379:$JN$379,MATCH(AU$6,Energy!$HS$378:$JN$378,0))","v":0},null,null,null,{"$f":"AY14/INDEX($G$14:$AU$14,MATCH(AY$6,$G$6:$AU$6,0))*INDEX($G$15:$AU$15,MATCH(AY$6,$G$6:$AU$6,0))","v":0},{"$f":"AZ14/INDEX($G$14:$AU$14,MATCH(AZ$6,$G$6:$AU$6,0))*INDEX($G$15:$AU$15,MATCH(AZ$6,$G$6:$AU$6,0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BQ14/INDEX($G$14:$AU$14,MATCH(BQ$6,$G$6:$AU$6,0))*INDEX($G$15:$AU$15,MATCH(BQ$6,$G$6:$AU$6,0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,{"$f":"CO14/INDEX($G$14:$AU$14,MATCH(CO$6,$G$6:$AU$6,0))*INDEX($G$15:$AU$15,MATCH(CO$6,$G$6:$AU$6,0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,{"$f":"EE14/INDEX($G$14:$AU$14,MATCH(EE$6,$G$6:$AU$6,0))*INDEX($G$15:$AU$15,MATCH(EE$6,$G$6:$AU$6,0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,{"$f":"FU14/INDEX($G$14:$AU$14,MATCH(FU$6,$G$6:$AU$6,0))*INDEX($G$15:$AU$15,MATCH(FU$6,$G$6:$AU$6,0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Total Renewable Energy Need","GWh",null,null,null,{"$f":"SUMPRODUCT(($AW$6:$HG$6=I$6)*($AW16:$HG16>0)*$AW16:$HG16)","v":41424.032899443948},{"$f":"SUMPRODUCT(($AW$6:$HG$6=J$6)*($AW16:$HG16>0)*$AW16:$HG16)","v":41090.200000000004},45261.71299,48358.354982991332,51439.170358055293,55245.905838625418,75144.857217251294,80309.653714021755,85567.453517906106,90763.810361151351,96271.172704721903,96028.764063618233,95659.427000236261,95319.057611706376,94837.459597976893,98844.9212458041,102864.98936579798,106900.3420747474,110954.34263122785,111492.73928528739,112033.91443366509,112577.88397198662,113124.66389249601,113674.2702846629,114226.71933579375,114782.0273316471,115340.21065705261,115901.28579653415,116465.26933493686,117032.17795805818,117602.02845328304,118174.83771022299,118750.62272135956,119329.40058269157,119911.18849438672,120496.00376143739,121083.86379432042,121674.78610966145,122268.78833090319,null,null,null,{"$f":"SUM(AY14:AY15)","v":15239.186787407756},{"$f":"SUM(AZ14:AZ15)","v":15320.400000000001},16341.468070000001,17001.620817768191,17959.535333154636,19327.568057924032,26303.13558517017,28129.508038044081,29993.663914381566,31859.377766979538,33804.92536832286,33780.487469564847,33669.901807971772,33531.776712065337,33384.482079273024,34734.125751645959,36077.056487787588,37412.772686514909,38740.816775857427,39028.473940287979,39318.029524871068,39609.496058406672,39902.886152379753,40198.212501505936,40495.487884280781,40794.725163532756,41095.937286979715,41399.137287789206,41704.338285142359,42011.553484801581,42320.7961796819,42632.079750426201,42945.417665984147,43260.823484194982,43578.310852374183,43897.893507903937,44219.585278827573,44543.400084447865,44869.351935929313,null,null,null,{"$f":"SUM(CO14:CO15)","v":14919.573305784827},14509,16406.902409999999,17361.982190590286,18417.421592936247,19655.573264543702,26604.971174374699,28312.920747732172,30065.911976841431,31743.272592740377,33587.726461159349,33364.070519528934,33107.60047708307,32904.985454117996,32587.34918137535,33851.031854068482,35103.170238032595,36343.176162133299,37570.501920950315,37713.02317585695,37856.026661046533,37999.514008177743,38143.486854430121,38287.94684252271,38432.895620732779,38578.334842914686,38724.266168518705,38870.691262609966,39017.611795887453,39165.029444703105,39312.945891080875,39461.36282273598,39610.281933094113,39759.704921310818,39909.633492290828,40060.069356707529,40211.014231022498,40362.469837505079,40514.437904252009,null,null,null,{"$f":"SUM(EE14:EE15)","v":3321.2728062513597},3291.8,3608.2055100000002,3863.5480738700776,4062.963431964411,4362.2445161576852,5902.360457706428,6294.5913196857746,6685.6432193859437,7081.752615642662,7507.3735066452773,7461.7705746988522,7421.1605762507979,7378.4018386709295,7336.8063608224847,7636.6603068568311,7935.2181714047638,8232.3570498049339,8527.9633455696021,8580.2382736280615,8632.7912046233596,8685.6236170010143,8738.736997069047,8792.1328390398085,8845.8126450720101,8899.7779253129811,8954.0301979411543,9008.5709892087798,9063.401833484857,9118.5242732983061,9173.939859381353,9229.6501507131688,9285.6567145637164,9341.961126537848,9398.5649706196327,9455.4698392169084,9512.6773332060911,9570.1890619772021,9628.0066434791534,null,null,null,{"$f":"SUM(FU14:FU15)","v":7944},7969,8905.1370000000006,10131.203900762775,10999.25,11900.52,16334.39,17572.633608559729,18822.234407297168,20079.407385788767,21371.147368594426,21422.435499825599,21460.764138930623,21503.893606852122,21528.82197650602,22623.103333232822,23749.54446857304,24912.036176294259,26115.060588850491,26171.003895514412,26227.067043124127,26283.250288401188,26339.553888617087,26395.978101594439,26452.523185708164,26509.189399886673,26565.977003613043,26622.886256926216,26679.917420422185,26737.07075525519,26794.346523138909,26851.744986347654,26909.26640771759,26966.911050647916,27024.679179102084,27082.571057609002,27140.586951264253,27198.727125731304,27256.991847242716]
[]
[null,null,"Summary of Procured Resources",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"<--Historical","Projected-->",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"<--Historical","Projected-->",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"<--Historical","Projected-->"]
[null,null,"RPS Procurement - Historical","Existing Procurement","GWh",null,null,null,{"$f":"SUM(AY19,CO19,EE19,FU19)","v":40874.106336410514},44932.176845667229,52000.323156589817,56607.121158252659,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,14513.108524903511,17069.296956330229,20156.015346259817,22350.474857280096,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,15039.255524000002,16061.795679999999,17731.378843999995,18369.438747052183,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,3377.7422875070001,3832.0842093370002,5207.7919663299999,5756.0036531576061,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"FU16","v":7944},{"$f":"FV16","v":7969},8905.1370000000006,10131.203900762775]
[null,1,"RPS Procurement - Projected","Existing Procurement","GWh",null,null,null,null,null,null,null,{"$f":"SUM(BC20,CS20,EI20,FY20)","v":52687.654386366237},{"$f":"SUM(BD20,CT20,EJ20,FZ20)","v":51055.964274294733},{"$f":"SUM(BE20,CU20,EK20,GA20)","v":50024.746406263061},{"$f":"SUM(BF20,CV20,EL20,GB20)","v":48162.648468743049},{"$f":"SUM(BG20,CW20,EM20,GC20)","v":46206.891356621709},{"$f":"SUM(BH20,CX20,EN20,GD20)","v":45155.551677383461},{"$f":"SUM(BI20,CY20,EO20,GE20)","v":42503.878228996298},{"$f":"SUM(BJ20,CZ20,EP20,GF20)","v":41926.786547988901},{"$f":"SUM(BK20,DA20,EQ20,GG20)","v":40725.730529531676},{"$f":"SUM(BL20,DB20,ER20,GH20)","v":40108.503831591086},{"$f":"SUM(BM20,DC20,ES20,GI20)","v":39060.397961372815},{"$f":"SUM(BN20,DD20,ET20,GJ20)","v":37154.43899894756},{"$f":"SUM(BO20,DE20,EU20,GK20)","v":35602.836676774888},{"$f":"SUM(BP20,DF20,EV20,GL20)","v":34809.886970042411},{"$f":"SUM(BQ20,DG20,EW20,GM20)","v":33472.25344211037},{"$f":"SUM(BR20,DH20,EX20,GN20)","v":32491.188715219505},{"$f":"SUM(BS20,DI20,EY20,GO20)","v":30791.990968671045},{"$f":"SUM(BT20,DJ20,EZ20,GP20)","v":26279.847168396009},{"$f":"SUM(BU20,DK20,FA20,GQ20)","v":22916.862621939785},{"$f":"SUM(BV20,DL20,FB20,GR20)","v":19887.624971552574},{"$f":"SUM(BW20,DM20,FC20,GS20)","v":13966.226008589023},{"$f":"SUM(BX20,DN20,FD20,GT20)","v":13415.069681590698},{"$f":"SUM(BY20,DO20,FE20,GU20)","v":11897.526447462091},{"$f":"SUM(BZ20,DP20,FF20,GV20)","v":7696.2807369639704},{"$f":"SUM(CA20,DQ20,FG20,GW20)","v":4295.2784535200644},{"$f":"SUM(CB20,DR20,FH20,GX20)","v":4007.2751604920695},{"$f":"SUM(CC20,DS20,FI20,GY20)","v":3831.5831435619498},{"$f":"SUM(CD20,DT20,FJ20,GZ20)","v":3798.4112618284175},{"$f":"SUM(CE20,DU20,FK20,HA20)","v":3796.4704274492597},{"$f":"SUM(CF20,DV20,FL20,HB20)","v":3761.2717734313037},{"$f":"SUM(CG20,DW20,FM20,HC20)","v":3593.5464211120211},{"$f":"SUM(CH20,DX20,FN20,HD20)","v":3591.6460596178786},{"$f":"SUM(CI20,DY20,FO20,HE20)","v":3589.7590006541941},{"$f":"SUM(CJ20,DZ20,FP20,HF20)","v":3587.8851511032558},{"$f":"SUM(CK20,EA20,FQ20,HG20)","v":3586.0244184991743},null,null,null,null,null,null,null,{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$B$12,1,0,ctPort,1)=$B20)*(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))<=BC$6)*(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))>=BC$6)*OFFSET(Active_Portfolio!$U$12,1,BC$5-1,ctPort,1),OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),IF(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))=BC$6,(DATE(BC$6+1,1,1)-OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))/(DATE(BC$6+1,1,1)-DATE(BC$6,1,1)),1),IF(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))=BC$6,(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)+1-DATE(BC$6,1,1))/(DATE(BC$6+1,1,1)-DATE(BC$6,1,1)),1),(1-OFFSET(Active_Portfolio!$AG$12,1,0,ctPort,1))^(BC$6-YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))))","v":21599.038300966975},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$B$12,1,0,ctPort,1)=$B20)*(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))<=BD$6)*(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))>=BD$6)*OFFSET(Active_Portfolio!$U$12,1,BD$5-1,ctPort,1),OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),IF(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))=BD$6,(DATE(BD$6+1,1,1)-OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))/(DATE(BD$6+1,1,1)-DATE(BD$6,1,1)),1),IF(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))=BD$6,(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)+1-DATE(BD$6,1,1))/(DATE(BD$6+1,1,1)-DATE(BD$6,1,1)),1),(1-OFFSET(Active_Portfolio!$AG$12,1,0,ctPort,1))^(BD$6-YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))))","v":21030.280447540998},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$B$12,1,0,ctPort,1)=$B20)*(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))<=BE$6)*(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))>=BE$6)*OFFSET(Active_Portfolio!$U$12,1,BE$5-1,ctPort,1),OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),IF(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))=BE$6,(DATE(BE$6+1,1,1)-OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))/(DATE(BE$6+1,1,1)-DATE(BE$6,1,1)),1),IF(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))=BE$6,(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)+1-DATE(BE$6,1,1))/(DATE(BE$6+1,1,1)-DATE(BE$6,1,1)),1),(1-OFFSET(Active_Portfolio!$AG$12,1,0,ctPort,1))^(BE$6-YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))))","v":20345.693059305435},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$B$12,1,0,ctPort,1)=$B20)*(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))<=BF$6)*(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))>=BF$6)*OFFSET(Active_Portfolio!$U$12,1,BF$5-1,ctPort,1),OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),IF(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))=BF$6,(DATE(BF$6+1,1,1)-OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))/(DATE(BF$6+1,1,1)-DATE(BF$6,1,1)),1),IF(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))=BF$6,(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)+1-DATE(BF$6,1,1))/(DATE(BF$6+1,1,1)-DATE(BF$6,1,1)),1),(1-OFFSET(Active_Portfolio!$AG$12,1,0,ctPort,1))^(BF$6-YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))))","v":19577.517389003984},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$B$12,1,0,ctPort,1)=$B20)*(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))<=BG$6)*(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))>=BG$6)*OFFSET(Active_Portfolio!$U$12,1,BG$5-1,ctPort,1),OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),IF(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))=BG$6,(DATE(BG$6+1,1,1)-OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))/(DATE(BG$6+1,1,1)-DATE(BG$6,1,1)),1),IF(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))=BG$6,(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)+1-DATE(BG$6,1,1))/(DATE(BG$6+1,1,1)-DATE(BG$6,1,1)),1),(1-OFFSET(Active_Portfolio!$AG$12,1,0,ctPort,1))^(BG$6-YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))))","v":18677.770337693266},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$B$12,1,0,ctPort,1)=$B20)*(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))<=BH$6)*(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))>=BH$6)*OFFSET(Active_Portfolio!$U$12,1,BH$5-1,ctPort,1),OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),IF(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))=BH$6,(DATE(BH$6+1,1,1)-OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))/(DATE(BH$6+1,1,1)-DATE(BH$6,1,1)),1),IF(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))=BH$6,(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)+1-DATE(BH$6,1,1))/(DATE(BH$6+1,1,1)-DATE(BH$6,1,1)),1),(1-OFFSET(Active_Portfolio!$AG$12,1,0,ctPort,1))^(BH$6-YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))))","v":18272.902169249948},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$B$12,1,0,ctPort,1)=$B20)*(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))<=BI$6)*(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))>=BI$6)*OFFSET(Active_Portfolio!$U$12,1,BI$5-1,ctPort,1),OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),IF(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))=BI$6,(DATE(BI$6+1,1,1)-OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))/(DATE(BI$6+1,1,1)-DATE(BI$6,1,1)),1),IF(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))=BI$6,(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)+1-DATE(BI$6,1,1))/(DATE(BI$6+1,1,1)-DATE(BI$6,1,1)),1),(1-OFFSET(Active_Portfolio!$AG$12,1,0,ctPort,1))^(BI$6-YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))))","v":15935.447113006272},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$B$12,1,0,ctPort,1)=$B20)*(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))<=BJ$6)*(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))>=BJ$6)*OFFSET(Active_Portfolio!$U$12,1,BJ$5-1,ctPort,1),OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),IF(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))=BJ$6,(DATE(BJ$6+1,1,1)-OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))/(DATE(BJ$6+1,1,1)-DATE(BJ$6,1,1)),1),IF(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))=BJ$6,(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)+1-DATE(BJ$6,1,1))/(DATE(BJ$6+1,1,1)-DATE(BJ$6,1,1)),1),(1-OFFSET(Active_Portfolio!$AG$12,1,0,ctPort,1))^(BJ$6-YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))))","v":15610.776845838494},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$B$12,1,0,ctPort,1)=$B20)*(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))<=BK$6)*(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))>=BK$6)*OFFSET(Active_Portfolio!$U$12,1,BK$5-1,ctPort,1),OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),IF(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))=BK$6,(DATE(BK$6+1,1,1)-OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))/(DATE(BK$6+1,1,1)-DATE(BK$6,1,1)),1),IF(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))=BK$6,(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)+1-DATE(BK$6,1,1))/(DATE(BK$6+1,1,1)-DATE(BK$6,1,1)),1),(1-OFFSET(Active_Portfolio!$AG$12,1,0,ctPort,1))^(BK$6-YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))))","v":15291.28402300961},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$B$12,1,0,ctPort,1)=$B20)*(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))<=BL$6)*(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))>=BL$6)*OFFSET(Active_Portfolio!$U$12,1,BL$5-1,ctPort,1),OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),IF(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))=BL$6,(DATE(BL$6+1,1,1)-OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))/(DATE(BL$6+1,1,1)-DATE(BL$6,1,1)),1),IF(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))=BL$6,(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)+1-DATE(BL$6,1,1))/(DATE(BL$6+1,1,1)-DATE(BL$6,1,1)),1),(1-OFFSET(Active_Portfolio!$AG$12,1,0,ctPort,1))^(BL$6-YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))))","v":15152.865116490946},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$B$12,1,0,ctPort,1)=$B20)*(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))<=BM$6)*(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))>=BM$6)*OFFSET(Active_Portfolio!$U$12,1,BM$5-1,ctPort,1),OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),IF(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))=BM$6,(DATE(BM$6+1,1,1)-OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))/(DATE(BM$6+1,1,1)-DATE(BM$6,1,1)),1),IF(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))=BM$6,(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)+1-DATE(BM$6,1,1))/(DATE(BM$6+1,1,1)-DATE(BM$6,1,1)),1),(1-OFFSET(Active_Portfolio!$AG$12,1,0,ctPort,1))^(BM$6-YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))))","v":14601.724464041243},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$B$12,1,0,ctPort,1)=$B20)*(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))<=BN$6)*(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))>=BN$6)*OFFSET(Active_Portfolio!$U$12,1,BN$5-1,ctPort,1),OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),IF(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))=BN$6,(DATE(BN$6+1,1,1)-OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))/(DATE(BN$6+1,1,1)-DATE(BN$6,1,1)),1),IF(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))=BN$6,(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)+1-DATE(BN$6,1,1))/(DATE(BN$6+1,1,1)-DATE(BN$6,1,1)),1),(1-OFFSET(Active_Portfolio!$AG$12,1,0,ctPort,1))^(BN$6-YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))))","v":14356.466955377866},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$B$12,1,0,ctPort,1)=$B20)*(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))<=BO$6)*(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))>=BO$6)*OFFSET(Active_Portfolio!$U$12,1,BO$5-1,ctPort,1),OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),IF(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))=BO$6,(DATE(BO$6+1,1,1)-OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))/(DATE(BO$6+1,1,1)-DATE(BO$6,1,1)),1),IF(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))=BO$6,(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)+1-DATE(BO$6,1,1))/(DATE(BO$6+1,1,1)-DATE(BO$6,1,1)),1),(1-OFFSET(Active_Portfolio!$AG$12,1,0,ctPort,1))^(BO$6-YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))))","v":14278.714959138882},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$B$12,1,0,ctPort,1)=$B20)*(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))<=BP$6)*(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))>=BP$6)*OFFSET(Active_Portfolio!$U$12,1,BP$5-1,ctPort,1),OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),IF(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))=BP$6,(DATE(BP$6+1,1,1)-OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))/(DATE(BP$6+1,1,1)-DATE(BP$6,1,1)),1),IF(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))=BP$6,(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)+1-DATE(BP$6,1,1))/(DATE(BP$6+1,1,1)-DATE(BP$6,1,1)),1),(1-OFFSET(Active_Portfolio!$AG$12,1,0,ctPort,1))^(BP$6-YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))))","v":13763.451668972773},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$B$12,1,0,ctPort,1)=$B20)*(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))<=BQ$6)*(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))>=BQ$6)*OFFSET(Active_Portfolio!$U$12,1,BQ$5-1,ctPort,1),OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),IF(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))=BQ$6,(DATE(BQ$6+1,1,1)-OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))/(DATE(BQ$6+1,1,1)-DATE(BQ$6,1,1)),1),IF(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))=BQ$6,(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)+1-DATE(BQ$6,1,1))/(DATE(BQ$6+1,1,1)-DATE(BQ$6,1,1)),1),(1-OFFSET(Active_Portfolio!$AG$12,1,0,ctPort,1))^(BQ$6-YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))))","v":13663.977135935173},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$B$12,1,0,ctPort,1)=$B20)*(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))<=BR$6)*(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))>=BR$6)*OFFSET(Active_Portfolio!$U$12,1,BR$5-1,ctPort,1),OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),IF(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))=BR$6,(DATE(BR$6+1,1,1)-OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))/(DATE(BR$6+1,1,1)-DATE(BR$6,1,1)),1),IF(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))=BR$6,(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)+1-DATE(BR$6,1,1))/(DATE(BR$6+1,1,1)-DATE(BR$6,1,1)),1),(1-OFFSET(Active_Portfolio!$AG$12,1,0,ctPort,1))^(BR$6-YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))))","v":13311.191542665933},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$B$12,1,0,ctPort,1)=$B20)*(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))<=BS$6)*(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))>=BS$6)*OFFSET(Active_Portfolio!$U$12,1,BS$5-1,ctPort,1),OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),IF(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))=BS$6,(DATE(BS$6+1,1,1)-OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))/(DATE(BS$6+1,1,1)-DATE(BS$6,1,1)),1),IF(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))=BS$6,(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)+1-DATE(BS$6,1,1))/(DATE(BS$6+1,1,1)-DATE(BS$6,1,1)),1),(1-OFFSET(Active_Portfolio!$AG$12,1,0,ctPort,1))^(BS$6-YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))))","v":12742.716072494046},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$B$12,1,0,ctPort,1)=$B20)*(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))<=BT$6)*(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))>=BT$6)*OFFSET(Active_Portfolio!$U$12,1,BT$5-1,ctPort,1),OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),IF(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))=BT$6,(DATE(BT$6+1,1,1)-OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))/(DATE(BT$6+1,1,1)-DATE(BT$6,1,1)),1),IF(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))=BT$6,(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)+1-DATE(BT$6,1,1))/(DATE(BT$6+1,1,1)-DATE(BT$6,1,1)),1),(1-OFFSET(Active_Portfolio!$AG$12,1,0,ctPort,1))^(BT$6-YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))))","v":11514.119264013838},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$B$12,1,0,ctPort,1)=$B20)*(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))<=BU$6)*(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))>=BU$6)*OFFSET(Active_Portfolio!$U$12,1,BU$5-1,ctPort,1),OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),IF(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))=BU$6,(DATE(BU$6+1,1,1)-OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))/(DATE(BU$6+1,1,1)-DATE(BU$6,1,1)),1),IF(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))=BU$6,(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)+1-DATE(BU$6,1,1))/(DATE(BU$6+1,1,1)-DATE(BU$6,1,1)),1),(1-OFFSET(Active_Portfolio!$AG$12,1,0,ctPort,1))^(BU$6-YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))))","v":10543.095864691721},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$B$12,1,0,ctPort,1)=$B20)*(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))<=BV$6)*(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))>=BV$6)*OFFSET(Active_Portfolio!$U$12,1,BV$5-1,ctPort,1),OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),IF(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))=BV$6,(DATE(BV$6+1,1,1)-OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))/(DATE(BV$6+1,1,1)-DATE(BV$6,1,1)),1),IF(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))=BV$6,(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)+1-DATE(BV$6,1,1))/(DATE(BV$6+1,1,1)-DATE(BV$6,1,1)),1),(1-OFFSET(Active_Portfolio!$AG$12,1,0,ctPort,1))^(BV$6-YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))))","v":9550.7599419979415},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$B$12,1,0,ctPort,1)=$B20)*(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))<=BW$6)*(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))>=BW$6)*OFFSET(Active_Portfolio!$U$12,1,BW$5-1,ctPort,1),OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),IF(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))=BW$6,(DATE(BW$6+1,1,1)-OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))/(DATE(BW$6+1,1,1)-DATE(BW$6,1,1)),1),IF(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))=BW$6,(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)+1-DATE(BW$6,1,1))/(DATE(BW$6+1,1,1)-DATE(BW$6,1,1)),1),(1-OFFSET(Active_Portfolio!$AG$12,1,0,ctPort,1))^(BW$6-YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))))","v":8892.9136774256986},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$B$12,1,0,ctPort,1)=$B20)*(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))<=BX$6)*(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))>=BX$6)*OFFSET(Active_Portfolio!$U$12,1,BX$5-1,ctPort,1),OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),IF(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))=BX$6,(DATE(BX$6+1,1,1)-OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))/(DATE(BX$6+1,1,1)-DATE(BX$6,1,1)),1),IF(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))=BX$6,(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)+1-DATE(BX$6,1,1))/(DATE(BX$6+1,1,1)-DATE(BX$6,1,1)),1),(1-OFFSET(Active_Portfolio!$AG$12,1,0,ctPort,1))^(BX$6-YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))))","v":8509.386538311277},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$B$12,1,0,ctPort,1)=$B20)*(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))<=BY$6)*(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))>=BY$6)*OFFSET(Active_Portfolio!$U$12,1,BY$5-1,ctPort,1),OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),IF(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))=BY$6,(DATE(BY$6+1,1,1)-OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))/(DATE(BY$6+1,1,1)-DATE(BY$6,1,1)),1),IF(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))=BY$6,(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)+1-DATE(BY$6,1,1))/(DATE(BY$6+1,1,1)-DATE(BY$6,1,1)),1),(1-OFFSET(Active_Portfolio!$AG$12,1,0,ctPort,1))^(BY$6-YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))))","v":7449.7890996267661},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$B$12,1,0,ctPort,1)=$B20)*(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))<=BZ$6)*(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))>=BZ$6)*OFFSET(Active_Portfolio!$U$12,1,BZ$5-1,ctPort,1),OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),IF(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))=BZ$6,(DATE(BZ$6+1,1,1)-OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))/(DATE(BZ$6+1,1,1)-DATE(BZ$6,1,1)),1),IF(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))=BZ$6,(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)+1-DATE(BZ$6,1,1))/(DATE(BZ$6+1,1,1)-DATE(BZ$6,1,1)),1),(1-OFFSET(Active_Portfolio!$AG$12,1,0,ctPort,1))^(BZ$6-YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))))","v":4962.9699520775594},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$B$12,1,0,ctPort,1)=$B20)*(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))<=CA$6)*(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))>=CA$6)*OFFSET(Active_Portfolio!$U$12,1,CA$5-1,ctPort,1),OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),IF(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))=CA$6,(DATE(CA$6+1,1,1)-OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))/(DATE(CA$6+1,1,1)-DATE(CA$6,1,1)),1),IF(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))=CA$6,(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)+1-DATE(CA$6,1,1))/(DATE(CA$6+1,1,1)-DATE(CA$6,1,1)),1),(1-OFFSET(Active_Portfolio!$AG$12,1,0,ctPort,1))^(CA$6-YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))))","v":1940.5147247655882},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$B$12,1,0,ctPort,1)=$B20)*(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))<=CB$6)*(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))>=CB$6)*OFFSET(Active_Portfolio!$U$12,1,CB$5-1,ctPort,1),OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),IF(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))=CB$6,(DATE(CB$6+1,1,1)-OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))/(DATE(CB$6+1,1,1)-DATE(CB$6,1,1)),1),IF(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))=CB$6,(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)+1-DATE(CB$6,1,1))/(DATE(CB$6+1,1,1)-DATE(CB$6,1,1)),1),(1-OFFSET(Active_Portfolio!$AG$12,1,0,ctPort,1))^(CB$6-YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))))","v":1846.227335729757},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$B$12,1,0,ctPort,1)=$B20)*(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))<=CC$6)*(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))>=CC$6)*OFFSET(Active_Portfolio!$U$12,1,CC$5-1,ctPort,1),OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),IF(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))=CC$6,(DATE(CC$6+1,1,1)-OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))/(DATE(CC$6+1,1,1)-DATE(CC$6,1,1)),1),IF(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))=CC$6,(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)+1-DATE(CC$6,1,1))/(DATE(CC$6+1,1,1)-DATE(CC$6,1,1)),1),(1-OFFSET(Active_Portfolio!$AG$12,1,0,ctPort,1))^(CC$6-YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))))","v":1844.3262097131499},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$B$12,1,0,ctPort,1)=$B20)*(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))<=CD$6)*(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))>=CD$6)*OFFSET(Active_Portfolio!$U$12,1,CD$5-1,ctPort,1),OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),IF(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))=CD$6,(DATE(CD$6+1,1,1)-OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))/(DATE(CD$6+1,1,1)-DATE(CD$6,1,1)),1),IF(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))=CD$6,(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)+1-DATE(CD$6,1,1))/(DATE(CD$6+1,1,1)-DATE(CD$6,1,1)),1),(1-OFFSET(Active_Portfolio!$AG$12,1,0,ctPort,1))^(CD$6-YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))))","v":1842.4383915786602},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$B$12,1,0,ctPort,1)=$B20)*(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))<=CE$6)*(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))>=CE$6)*OFFSET(Active_Portfolio!$U$12,1,CE$5-1,ctPort,1),OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),IF(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))=CE$6,(DATE(CE$6+1,1,1)-OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))/(DATE(CE$6+1,1,1)-DATE(CE$6,1,1)),1),IF(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))=CE$6,(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)+1-DATE(CE$6,1,1))/(DATE(CE$6+1,1,1)-DATE(CE$6,1,1)),1),(1-OFFSET(Active_Portfolio!$AG$12,1,0,ctPort,1))^(CE$6-YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))))","v":1840.5637881711118},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$B$12,1,0,ctPort,1)=$B20)*(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))<=CF$6)*(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))>=CF$6)*OFFSET(Active_Portfolio!$U$12,1,CF$5-1,ctPort,1),OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),IF(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))=CF$6,(DATE(CF$6+1,1,1)-OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))/(DATE(CF$6+1,1,1)-DATE(CF$6,1,1)),1),IF(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))=CF$6,(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)+1-DATE(CF$6,1,1))/(DATE(CF$6+1,1,1)-DATE(CF$6,1,1)),1),(1-OFFSET(Active_Portfolio!$AG$12,1,0,ctPort,1))^(CF$6-YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))))","v":1838.7023069874158},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$B$12,1,0,ctPort,1)=$B20)*(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))<=CG$6)*(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))>=CG$6)*OFFSET(Active_Portfolio!$U$12,1,CG$5-1,ctPort,1),OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),IF(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))=CG$6,(DATE(CG$6+1,1,1)-OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))/(DATE(CG$6+1,1,1)-DATE(CG$6,1,1)),1),IF(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))=CG$6,(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)+1-DATE(CG$6,1,1))/(DATE(CG$6+1,1,1)-DATE(CG$6,1,1)),1),(1-OFFSET(Active_Portfolio!$AG$12,1,0,ctPort,1))^(CG$6-YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))))","v":1836.8538561720056},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$B$12,1,0,ctPort,1)=$B20)*(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))<=CH$6)*(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))>=CH$6)*OFFSET(Active_Portfolio!$U$12,1,CH$5-1,ctPort,1),OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),IF(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))=CH$6,(DATE(CH$6+1,1,1)-OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))/(DATE(CH$6+1,1,1)-DATE(CH$6,1,1)),1),IF(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))=CH$6,(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)+1-DATE(CH$6,1,1))/(DATE(CH$6+1,1,1)-DATE(CH$6,1,1)),1),(1-OFFSET(Active_Portfolio!$AG$12,1,0,ctPort,1))^(CH$6-YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))))","v":1835.0183445123039},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$B$12,1,0,ctPort,1)=$B20)*(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))<=CI$6)*(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))>=CI$6)*OFFSET(Active_Portfolio!$U$12,1,CI$5-1,ctPort,1),OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),IF(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))=CI$6,(DATE(CI$6+1,1,1)-OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))/(DATE(CI$6+1,1,1)-DATE(CI$6,1,1)),1),IF(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))=CI$6,(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)+1-DATE(CI$6,1,1))/(DATE(CI$6+1,1,1)-DATE(CI$6,1,1)),1),(1-OFFSET(Active_Portfolio!$AG$12,1,0,ctPort,1))^(CI$6-YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))))","v":1833.19568143422},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$B$12,1,0,ctPort,1)=$B20)*(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))<=CJ$6)*(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))>=CJ$6)*OFFSET(Active_Portfolio!$U$12,1,CJ$5-1,ctPort,1),OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),IF(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))=CJ$6,(DATE(CJ$6+1,1,1)-OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))/(DATE(CJ$6+1,1,1)-DATE(CJ$6,1,1)),1),IF(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))=CJ$6,(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)+1-DATE(CJ$6,1,1))/(DATE(CJ$6+1,1,1)-DATE(CJ$6,1,1)),1),(1-OFFSET(Active_Portfolio!$AG$12,1,0,ctPort,1))^(CJ$6-YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))))","v":1831.3857769976819},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$B$12,1,0,ctPort,1)=$B20)*(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))<=CK$6)*(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))>=CK$6)*OFFSET(Active_Portfolio!$U$12,1,CK$5-1,ctPort,1),OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),IF(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))=CK$6,(DATE(CK$6+1,1,1)-OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))/(DATE(CK$6+1,1,1)-DATE(CK$6,1,1)),1),IF(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))=CK$6,(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)+1-DATE(CK$6,1,1))/(DATE(CK$6+1,1,1)-DATE(CK$6,1,1)),1),(1-OFFSET(Active_Portfolio!$AG$12,1,0,ctPort,1))^(CK$6-YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))))","v":1829.5885418922005},null,null,null,null,null,null,null,{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$B$12,1,0,ctPort,1)=$B20)*(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))<=CS$6)*(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))>=CS$6)*OFFSET(Active_Portfolio!$U$12,1,CS$5-1,ctPort,1),OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),IF(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))=CS$6,(DATE(CS$6+1,1,1)-OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))/(DATE(CS$6+1,1,1)-DATE(CS$6,1,1)),1),IF(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))=CS$6,(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)+1-DATE(CS$6,1,1))/(DATE(CS$6+1,1,1)-DATE(CS$6,1,1)),1),(1-OFFSET(Active_Portfolio!$AG$12,1,0,ctPort,1))^(CS$6-YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))))","v":19546.285045859539},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$B$12,1,0,ctPort,1)=$B20)*(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))<=CT$6)*(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))>=CT$6)*OFFSET(Active_Portfolio!$U$12,1,CT$5-1,ctPort,1),OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),IF(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))=CT$6,(DATE(CT$6+1,1,1)-OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))/(DATE(CT$6+1,1,1)-DATE(CT$6,1,1)),1),IF(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))=CT$6,(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)+1-DATE(CT$6,1,1))/(DATE(CT$6+1,1,1)-DATE(CT$6,1,1)),1),(1-OFFSET(Active_Portfolio!$AG$12,1,0,ctPort,1))^(CT$6-YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))))","v":18788.278472630882},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$B$12,1,0,ctPort,1)=$B20)*(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))<=CU$6)*(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))>=CU$6)*OFFSET(Active_Portfolio!$U$12,1,CU$5-1,ctPort,1),OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),IF(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))=CU$6,(DATE(CU$6+1,1,1)-OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))/(DATE(CU$6+1,1,1)-DATE(CU$6,1,1)),1),IF(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))=CU$6,(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)+1-DATE(CU$6,1,1))/(DATE(CU$6+1,1,1)-DATE(CU$6,1,1)),1),(1-OFFSET(Active_Portfolio!$AG$12,1,0,ctPort,1))^(CU$6-YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))))","v":18723.83448730591},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$B$12,1,0,ctPort,1)=$B20)*(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))<=CV$6)*(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))>=CV$6)*OFFSET(Active_Portfolio!$U$12,1,CV$5-1,ctPort,1),OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),IF(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))=CV$6,(DATE(CV$6+1,1,1)-OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))/(DATE(CV$6+1,1,1)-DATE(CV$6,1,1)),1),IF(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))=CV$6,(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)+1-DATE(CV$6,1,1))/(DATE(CV$6+1,1,1)-DATE(CV$6,1,1)),1),(1-OFFSET(Active_Portfolio!$AG$12,1,0,ctPort,1))^(CV$6-YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))))","v":17991.068467056291},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$B$12,1,0,ctPort,1)=$B20)*(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))<=CW$6)*(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))>=CW$6)*OFFSET(Active_Portfolio!$U$12,1,CW$5-1,ctPort,1),OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),IF(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))=CW$6,(DATE(CW$6+1,1,1)-OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))/(DATE(CW$6+1,1,1)-DATE(CW$6,1,1)),1),IF(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))=CW$6,(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)+1-DATE(CW$6,1,1))/(DATE(CW$6+1,1,1)-DATE(CW$6,1,1)),1),(1-OFFSET(Active_Portfolio!$AG$12,1,0,ctPort,1))^(CW$6-YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))))","v":17336.582783386653},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$B$12,1,0,ctPort,1)=$B20)*(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))<=CX$6)*(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))>=CX$6)*OFFSET(Active_Portfolio!$U$12,1,CX$5-1,ctPort,1),OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),IF(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))=CX$6,(DATE(CX$6+1,1,1)-OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))/(DATE(CX$6+1,1,1)-DATE(CX$6,1,1)),1),IF(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))=CX$6,(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)+1-DATE(CX$6,1,1))/(DATE(CX$6+1,1,1)-DATE(CX$6,1,1)),1),(1-OFFSET(Active_Portfolio!$AG$12,1,0,ctPort,1))^(CX$6-YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))))","v":16855.404874829801},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$B$12,1,0,ctPort,1)=$B20)*(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))<=CY$6)*(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))>=CY$6)*OFFSET(Active_Portfolio!$U$12,1,CY$5-1,ctPort,1),OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),IF(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))=CY$6,(DATE(CY$6+1,1,1)-OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))/(DATE(CY$6+1,1,1)-DATE(CY$6,1,1)),1),IF(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))=CY$6,(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)+1-DATE(CY$6,1,1))/(DATE(CY$6+1,1,1)-DATE(CY$6,1,1)),1),(1-OFFSET(Active_Portfolio!$AG$12,1,0,ctPort,1))^(CY$6-YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))))","v":16643.099758947137},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$B$12,1,0,ctPort,1)=$B20)*(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))<=CZ$6)*(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))>=CZ$6)*OFFSET(Active_Portfolio!$U$12,1,CZ$5-1,ctPort,1),OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),IF(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))=CZ$6,(DATE(CZ$6+1,1,1)-OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))/(DATE(CZ$6+1,1,1)-DATE(CZ$6,1,1)),1),IF(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))=CZ$6,(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)+1-DATE(CZ$6,1,1))/(DATE(CZ$6+1,1,1)-DATE(CZ$6,1,1)),1),(1-OFFSET(Active_Portfolio!$AG$12,1,0,ctPort,1))^(CZ$6-YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))))","v":16466.820121633078},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$B$12,1,0,ctPort,1)=$B20)*(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))<=DA$6)*(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))>=DA$6)*OFFSET(Active_Portfolio!$U$12,1,DA$5-1,ctPort,1),OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),IF(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))=DA$6,(DATE(DA$6+1,1,1)-OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))/(DATE(DA$6+1,1,1)-DATE(DA$6,1,1)),1),IF(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))=DA$6,(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)+1-DATE(DA$6,1,1))/(DATE(DA$6+1,1,1)-DATE(DA$6,1,1)),1),(1-OFFSET(Active_Portfolio!$AG$12,1,0,ctPort,1))^(DA$6-YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))))","v":16327.317741162422},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$B$12,1,0,ctPort,1)=$B20)*(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))<=DB$6)*(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))>=DB$6)*OFFSET(Active_Portfolio!$U$12,1,DB$5-1,ctPort,1),OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),IF(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))=DB$6,(DATE(DB$6+1,1,1)-OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))/(DATE(DB$6+1,1,1)-DATE(DB$6,1,1)),1),IF(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))=DB$6,(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)+1-DATE(DB$6,1,1))/(DATE(DB$6+1,1,1)-DATE(DB$6,1,1)),1),(1-OFFSET(Active_Portfolio!$AG$12,1,0,ctPort,1))^(DB$6-YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))))","v":16300.253867260004},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$B$12,1,0,ctPort,1)=$B20)*(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))<=DC$6)*(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))>=DC$6)*OFFSET(Active_Portfolio!$U$12,1,DC$5-1,ctPort,1),OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),IF(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))=DC$6,(DATE(DC$6+1,1,1)-OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))/(DATE(DC$6+1,1,1)-DATE(DC$6,1,1)),1),IF(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))=DC$6,(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)+1-DATE(DC$6,1,1))/(DATE(DC$6+1,1,1)-DATE(DC$6,1,1)),1),(1-OFFSET(Active_Portfolio!$AG$12,1,0,ctPort,1))^(DC$6-YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))))","v":16097.416603429601},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$B$12,1,0,ctPort,1)=$B20)*(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))<=DD$6)*(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))>=DD$6)*OFFSET(Active_Portfolio!$U$12,1,DD$5-1,ctPort,1),OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),IF(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))=DD$6,(DATE(DD$6+1,1,1)-OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))/(DATE(DD$6+1,1,1)-DATE(DD$6,1,1)),1),IF(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))=DD$6,(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)+1-DATE(DD$6,1,1))/(DATE(DD$6+1,1,1)-DATE(DD$6,1,1)),1),(1-OFFSET(Active_Portfolio!$AG$12,1,0,ctPort,1))^(DD$6-YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))))","v":14690.105530593059},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$B$12,1,0,ctPort,1)=$B20)*(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))<=DE$6)*(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))>=DE$6)*OFFSET(Active_Portfolio!$U$12,1,DE$5-1,ctPort,1),OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),IF(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))=DE$6,(DATE(DE$6+1,1,1)-OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))/(DATE(DE$6+1,1,1)-DATE(DE$6,1,1)),1),IF(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))=DE$6,(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)+1-DATE(DE$6,1,1))/(DATE(DE$6+1,1,1)-DATE(DE$6,1,1)),1),(1-OFFSET(Active_Portfolio!$AG$12,1,0,ctPort,1))^(DE$6-YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))))","v":13282.331056956471},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$B$12,1,0,ctPort,1)=$B20)*(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))<=DF$6)*(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))>=DF$6)*OFFSET(Active_Portfolio!$U$12,1,DF$5-1,ctPort,1),OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),IF(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))=DF$6,(DATE(DF$6+1,1,1)-OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))/(DATE(DF$6+1,1,1)-DATE(DF$6,1,1)),1),IF(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))=DF$6,(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)+1-DATE(DF$6,1,1))/(DATE(DF$6+1,1,1)-DATE(DF$6,1,1)),1),(1-OFFSET(Active_Portfolio!$AG$12,1,0,ctPort,1))^(DF$6-YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))))","v":13147.687073977528},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$B$12,1,0,ctPort,1)=$B20)*(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))<=DG$6)*(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))>=DG$6)*OFFSET(Active_Portfolio!$U$12,1,DG$5-1,ctPort,1),OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),IF(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))=DG$6,(DATE(DG$6+1,1,1)-OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))/(DATE(DG$6+1,1,1)-DATE(DG$6,1,1)),1),IF(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))=DG$6,(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)+1-DATE(DG$6,1,1))/(DATE(DG$6+1,1,1)-DATE(DG$6,1,1)),1),(1-OFFSET(Active_Portfolio!$AG$12,1,0,ctPort,1))^(DG$6-YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))))","v":11984.280428788947},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$B$12,1,0,ctPort,1)=$B20)*(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))<=DH$6)*(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))>=DH$6)*OFFSET(Active_Portfolio!$U$12,1,DH$5-1,ctPort,1),OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),IF(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))=DH$6,(DATE(DH$6+1,1,1)-OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))/(DATE(DH$6+1,1,1)-DATE(DH$6,1,1)),1),IF(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))=DH$6,(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)+1-DATE(DH$6,1,1))/(DATE(DH$6+1,1,1)-DATE(DH$6,1,1)),1),(1-OFFSET(Active_Portfolio!$AG$12,1,0,ctPort,1))^(DH$6-YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))))","v":11431.765491548158},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$B$12,1,0,ctPort,1)=$B20)*(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))<=DI$6)*(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))>=DI$6)*OFFSET(Active_Portfolio!$U$12,1,DI$5-1,ctPort,1),OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),IF(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))=DI$6,(DATE(DI$6+1,1,1)-OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))/(DATE(DI$6+1,1,1)-DATE(DI$6,1,1)),1),IF(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))=DI$6,(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)+1-DATE(DI$6,1,1))/(DATE(DI$6+1,1,1)-DATE(DI$6,1,1)),1),(1-OFFSET(Active_Portfolio!$AG$12,1,0,ctPort,1))^(DI$6-YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))))","v":10742.981505973406},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$B$12,1,0,ctPort,1)=$B20)*(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))<=DJ$6)*(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))>=DJ$6)*OFFSET(Active_Portfolio!$U$12,1,DJ$5-1,ctPort,1),OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),IF(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))=DJ$6,(DATE(DJ$6+1,1,1)-OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))/(DATE(DJ$6+1,1,1)-DATE(DJ$6,1,1)),1),IF(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))=DJ$6,(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)+1-DATE(DJ$6,1,1))/(DATE(DJ$6+1,1,1)-DATE(DJ$6,1,1)),1),(1-OFFSET(Active_Portfolio!$AG$12,1,0,ctPort,1))^(DJ$6-YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))))","v":8708.7463767585177},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$B$12,1,0,ctPort,1)=$B20)*(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))<=DK$6)*(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))>=DK$6)*OFFSET(Active_Portfolio!$U$12,1,DK$5-1,ctPort,1),OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),IF(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))=DK$6,(DATE(DK$6+1,1,1)-OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))/(DATE(DK$6+1,1,1)-DATE(DK$6,1,1)),1),IF(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))=DK$6,(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)+1-DATE(DK$6,1,1))/(DATE(DK$6+1,1,1)-DATE(DK$6,1,1)),1),(1-OFFSET(Active_Portfolio!$AG$12,1,0,ctPort,1))^(DK$6-YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))))","v":7851.5865450286092},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$B$12,1,0,ctPort,1)=$B20)*(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))<=DL$6)*(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))>=DL$6)*OFFSET(Active_Portfolio!$U$12,1,DL$5-1,ctPort,1),OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),IF(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))=DL$6,(DATE(DL$6+1,1,1)-OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))/(DATE(DL$6+1,1,1)-DATE(DL$6,1,1)),1),IF(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))=DL$6,(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)+1-DATE(DL$6,1,1))/(DATE(DL$6+1,1,1)-DATE(DL$6,1,1)),1),(1-OFFSET(Active_Portfolio!$AG$12,1,0,ctPort,1))^(DL$6-YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))))","v":6280.2484700935011},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$B$12,1,0,ctPort,1)=$B20)*(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))<=DM$6)*(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))>=DM$6)*OFFSET(Active_Portfolio!$U$12,1,DM$5-1,ctPort,1),OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),IF(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))=DM$6,(DATE(DM$6+1,1,1)-OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))/(DATE(DM$6+1,1,1)-DATE(DM$6,1,1)),1),IF(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))=DM$6,(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)+1-DATE(DM$6,1,1))/(DATE(DM$6+1,1,1)-DATE(DM$6,1,1)),1),(1-OFFSET(Active_Portfolio!$AG$12,1,0,ctPort,1))^(DM$6-YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))))","v":1228.385069242926},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$B$12,1,0,ctPort,1)=$B20)*(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))<=DN$6)*(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))>=DN$6)*OFFSET(Active_Portfolio!$U$12,1,DN$5-1,ctPort,1),OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),IF(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))=DN$6,(DATE(DN$6+1,1,1)-OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))/(DATE(DN$6+1,1,1)-DATE(DN$6,1,1)),1),IF(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))=DN$6,(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)+1-DATE(DN$6,1,1))/(DATE(DN$6+1,1,1)-DATE(DN$6,1,1)),1),(1-OFFSET(Active_Portfolio!$AG$12,1,0,ctPort,1))^(DN$6-YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))))","v":1203.0984818523243},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$B$12,1,0,ctPort,1)=$B20)*(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))<=DO$6)*(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))>=DO$6)*OFFSET(Active_Portfolio!$U$12,1,DO$5-1,ctPort,1),OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),IF(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))=DO$6,(DATE(DO$6+1,1,1)-OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))/(DATE(DO$6+1,1,1)-DATE(DO$6,1,1)),1),IF(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))=DO$6,(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)+1-DATE(DO$6,1,1))/(DATE(DO$6+1,1,1)-DATE(DO$6,1,1)),1),(1-OFFSET(Active_Portfolio!$AG$12,1,0,ctPort,1))^(DO$6-YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))))","v":1008.633445819358},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$B$12,1,0,ctPort,1)=$B20)*(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))<=DP$6)*(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))>=DP$6)*OFFSET(Active_Portfolio!$U$12,1,DP$5-1,ctPort,1),OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),IF(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))=DP$6,(DATE(DP$6+1,1,1)-OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))/(DATE(DP$6+1,1,1)-DATE(DP$6,1,1)),1),IF(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))=DP$6,(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)+1-DATE(DP$6,1,1))/(DATE(DP$6+1,1,1)-DATE(DP$6,1,1)),1),(1-OFFSET(Active_Portfolio!$AG$12,1,0,ctPort,1))^(DP$6-YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))))","v":328.72086503862226},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$B$12,1,0,ctPort,1)=$B20)*(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))<=DQ$6)*(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))>=DQ$6)*OFFSET(Active_Portfolio!$U$12,1,DQ$5-1,ctPort,1),OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),IF(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))=DQ$6,(DATE(DQ$6+1,1,1)-OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))/(DATE(DQ$6+1,1,1)-DATE(DQ$6,1,1)),1),IF(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))=DQ$6,(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)+1-DATE(DQ$6,1,1))/(DATE(DQ$6+1,1,1)-DATE(DQ$6,1,1)),1),(1-OFFSET(Active_Portfolio!$AG$12,1,0,ctPort,1))^(DQ$6-YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))))","v":328.65673632335199},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$B$12,1,0,ctPort,1)=$B20)*(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))<=DR$6)*(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))>=DR$6)*OFFSET(Active_Portfolio!$U$12,1,DR$5-1,ctPort,1),OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),IF(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))=DR$6,(DATE(DR$6+1,1,1)-OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))/(DATE(DR$6+1,1,1)-DATE(DR$6,1,1)),1),IF(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))=DR$6,(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)+1-DATE(DR$6,1,1))/(DATE(DR$6+1,1,1)-DATE(DR$6,1,1)),1),(1-OFFSET(Active_Portfolio!$AG$12,1,0,ctPort,1))^(DR$6-YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))))","v":328.59305650908851},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$B$12,1,0,ctPort,1)=$B20)*(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))<=DS$6)*(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))>=DS$6)*OFFSET(Active_Portfolio!$U$12,1,DS$5-1,ctPort,1),OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),IF(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))=DS$6,(DATE(DS$6+1,1,1)-OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))/(DATE(DS$6+1,1,1)-DATE(DS$6,1,1)),1),IF(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))=DS$6,(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)+1-DATE(DS$6,1,1))/(DATE(DS$6+1,1,1)-DATE(DS$6,1,1)),1),(1-OFFSET(Active_Portfolio!$AG$12,1,0,ctPort,1))^(DS$6-YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))))","v":328.52982245352496},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$B$12,1,0,ctPort,1)=$B20)*(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))<=DT$6)*(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))>=DT$6)*OFFSET(Active_Portfolio!$U$12,1,DT$5-1,ctPort,1),OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),IF(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))=DT$6,(DATE(DT$6+1,1,1)-OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))/(DATE(DT$6+1,1,1)-DATE(DT$6,1,1)),1),IF(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))=DT$6,(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)+1-DATE(DT$6,1,1))/(DATE(DT$6+1,1,1)-DATE(DT$6,1,1)),1),(1-OFFSET(Active_Portfolio!$AG$12,1,0,ctPort,1))^(DT$6-YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))))","v":328.46703103635019},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$B$12,1,0,ctPort,1)=$B20)*(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))<=DU$6)*(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))>=DU$6)*OFFSET(Active_Portfolio!$U$12,1,DU$5-1,ctPort,1),OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),IF(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))=DU$6,(DATE(DU$6+1,1,1)-OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))/(DATE(DU$6+1,1,1)-DATE(DU$6,1,1)),1),IF(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))=DU$6,(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)+1-DATE(DU$6,1,1))/(DATE(DU$6+1,1,1)-DATE(DU$6,1,1)),1),(1-OFFSET(Active_Portfolio!$AG$12,1,0,ctPort,1))^(DU$6-YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))))","v":328.40467915909591},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$B$12,1,0,ctPort,1)=$B20)*(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))<=DV$6)*(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))>=DV$6)*OFFSET(Active_Portfolio!$U$12,1,DV$5-1,ctPort,1),OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),IF(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))=DV$6,(DATE(DV$6+1,1,1)-OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))/(DATE(DV$6+1,1,1)-DATE(DV$6,1,1)),1),IF(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))=DV$6,(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)+1-DATE(DV$6,1,1))/(DATE(DV$6+1,1,1)-DATE(DV$6,1,1)),1),(1-OFFSET(Active_Portfolio!$AG$12,1,0,ctPort,1))^(DV$6-YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))))","v":328.34276374498211},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$B$12,1,0,ctPort,1)=$B20)*(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))<=DW$6)*(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))>=DW$6)*OFFSET(Active_Portfolio!$U$12,1,DW$5-1,ctPort,1),OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),IF(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))=DW$6,(DATE(DW$6+1,1,1)-OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))/(DATE(DW$6+1,1,1)-DATE(DW$6,1,1)),1),IF(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))=DW$6,(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)+1-DATE(DW$6,1,1))/(DATE(DW$6+1,1,1)-DATE(DW$6,1,1)),1),(1-OFFSET(Active_Portfolio!$AG$12,1,0,ctPort,1))^(DW$6-YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))))","v":328.28128173876701},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$B$12,1,0,ctPort,1)=$B20)*(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))<=DX$6)*(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))>=DX$6)*OFFSET(Active_Portfolio!$U$12,1,DX$5-1,ctPort,1),OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),IF(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))=DX$6,(DATE(DX$6+1,1,1)-OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))/(DATE(DX$6+1,1,1)-DATE(DX$6,1,1)),1),IF(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))=DX$6,(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)+1-DATE(DX$6,1,1))/(DATE(DX$6+1,1,1)-DATE(DX$6,1,1)),1),(1-OFFSET(Active_Portfolio!$AG$12,1,0,ctPort,1))^(DX$6-YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))))","v":328.22023010659581},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$B$12,1,0,ctPort,1)=$B20)*(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))<=DY$6)*(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))>=DY$6)*OFFSET(Active_Portfolio!$U$12,1,DY$5-1,ctPort,1),OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),IF(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))=DY$6,(DATE(DY$6+1,1,1)-OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))/(DATE(DY$6+1,1,1)-DATE(DY$6,1,1)),1),IF(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))=DY$6,(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)+1-DATE(DY$6,1,1))/(DATE(DY$6+1,1,1)-DATE(DY$6,1,1)),1),(1-OFFSET(Active_Portfolio!$AG$12,1,0,ctPort,1))^(DY$6-YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))))","v":328.15960583584956},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$B$12,1,0,ctPort,1)=$B20)*(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))<=DZ$6)*(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))>=DZ$6)*OFFSET(Active_Portfolio!$U$12,1,DZ$5-1,ctPort,1),OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),IF(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))=DZ$6,(DATE(DZ$6+1,1,1)-OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))/(DATE(DZ$6+1,1,1)-DATE(DZ$6,1,1)),1),IF(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))=DZ$6,(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)+1-DATE(DZ$6,1,1))/(DATE(DZ$6+1,1,1)-DATE(DZ$6,1,1)),1),(1-OFFSET(Active_Portfolio!$AG$12,1,0,ctPort,1))^(DZ$6-YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))))","v":328.09940593499869},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$B$12,1,0,ctPort,1)=$B20)*(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))<=EA$6)*(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))>=EA$6)*OFFSET(Active_Portfolio!$U$12,1,EA$5-1,ctPort,1),OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),IF(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))=EA$6,(DATE(EA$6+1,1,1)-OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))/(DATE(EA$6+1,1,1)-DATE(EA$6,1,1)),1),IF(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))=EA$6,(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)+1-DATE(EA$6,1,1))/(DATE(EA$6+1,1,1)-DATE(EA$6,1,1)),1),(1-OFFSET(Active_Portfolio!$AG$12,1,0,ctPort,1))^(EA$6-YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))))","v":328.0396274334538},null,null,null,null,null,null,null,{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$B$12,1,0,ctPort,1)=$B20)*(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))<=EI$6)*(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))>=EI$6)*OFFSET(Active_Portfolio!$U$12,1,EI$5-1,ctPort,1),OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),IF(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))=EI$6,(DATE(EI$6+1,1,1)-OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))/(DATE(EI$6+1,1,1)-DATE(EI$6,1,1)),1),IF(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))=EI$6,(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)+1-DATE(EI$6,1,1))/(DATE(EI$6+1,1,1)-DATE(EI$6,1,1)),1),(1-OFFSET(Active_Portfolio!$AG$12,1,0,ctPort,1))^(EI$6-YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))))","v":6548.3331044355546},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$B$12,1,0,ctPort,1)=$B20)*(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))<=EJ$6)*(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))>=EJ$6)*OFFSET(Active_Portfolio!$U$12,1,EJ$5-1,ctPort,1),OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),IF(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))=EJ$6,(DATE(EJ$6+1,1,1)-OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))/(DATE(EJ$6+1,1,1)-DATE(EJ$6,1,1)),1),IF(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))=EJ$6,(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)+1-DATE(EJ$6,1,1))/(DATE(EJ$6+1,1,1)-DATE(EJ$6,1,1)),1),(1-OFFSET(Active_Portfolio!$AG$12,1,0,ctPort,1))^(EJ$6-YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))))","v":6747.7973510721185},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$B$12,1,0,ctPort,1)=$B20)*(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))<=EK$6)*(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))>=EK$6)*OFFSET(Active_Portfolio!$U$12,1,EK$5-1,ctPort,1),OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),IF(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))=EK$6,(DATE(EK$6+1,1,1)-OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))/(DATE(EK$6+1,1,1)-DATE(EK$6,1,1)),1),IF(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))=EK$6,(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)+1-DATE(EK$6,1,1))/(DATE(EK$6+1,1,1)-DATE(EK$6,1,1)),1),(1-OFFSET(Active_Portfolio!$AG$12,1,0,ctPort,1))^(EK$6-YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))))","v":6716.9602568526516},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$B$12,1,0,ctPort,1)=$B20)*(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))<=EL$6)*(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))>=EL$6)*OFFSET(Active_Portfolio!$U$12,1,EL$5-1,ctPort,1),OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),IF(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))=EL$6,(DATE(EL$6+1,1,1)-OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))/(DATE(EL$6+1,1,1)-DATE(EL$6,1,1)),1),IF(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))=EL$6,(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)+1-DATE(EL$6,1,1))/(DATE(EL$6+1,1,1)-DATE(EL$6,1,1)),1),(1-OFFSET(Active_Portfolio!$AG$12,1,0,ctPort,1))^(EL$6-YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))))","v":6563.1023044844987},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$B$12,1,0,ctPort,1)=$B20)*(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))<=EM$6)*(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))>=EM$6)*OFFSET(Active_Portfolio!$U$12,1,EM$5-1,ctPort,1),OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),IF(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))=EM$6,(DATE(EM$6+1,1,1)-OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))/(DATE(EM$6+1,1,1)-DATE(EM$6,1,1)),1),IF(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))=EM$6,(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)+1-DATE(EM$6,1,1))/(DATE(EM$6+1,1,1)-DATE(EM$6,1,1)),1),(1-OFFSET(Active_Portfolio!$AG$12,1,0,ctPort,1))^(EM$6-YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))))","v":6368.3808205226524},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$B$12,1,0,ctPort,1)=$B20)*(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))<=EN$6)*(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))>=EN$6)*OFFSET(Active_Portfolio!$U$12,1,EN$5-1,ctPort,1),OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),IF(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))=EN$6,(DATE(EN$6+1,1,1)-OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))/(DATE(EN$6+1,1,1)-DATE(EN$6,1,1)),1),IF(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))=EN$6,(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)+1-DATE(EN$6,1,1))/(DATE(EN$6+1,1,1)-DATE(EN$6,1,1)),1),(1-OFFSET(Active_Portfolio!$AG$12,1,0,ctPort,1))^(EN$6-YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))))","v":6347.8065633868937},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$B$12,1,0,ctPort,1)=$B20)*(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))<=EO$6)*(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))>=EO$6)*OFFSET(Active_Portfolio!$U$12,1,EO$5-1,ctPort,1),OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),IF(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))=EO$6,(DATE(EO$6+1,1,1)-OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))/(DATE(EO$6+1,1,1)-DATE(EO$6,1,1)),1),IF(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))=EO$6,(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)+1-DATE(EO$6,1,1))/(DATE(EO$6+1,1,1)-DATE(EO$6,1,1)),1),(1-OFFSET(Active_Portfolio!$AG$12,1,0,ctPort,1))^(EO$6-YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))))","v":6318.554408242866},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$B$12,1,0,ctPort,1)=$B20)*(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))<=EP$6)*(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))>=EP$6)*OFFSET(Active_Portfolio!$U$12,1,EP$5-1,ctPort,1),OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),IF(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))=EP$6,(DATE(EP$6+1,1,1)-OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))/(DATE(EP$6+1,1,1)-DATE(EP$6,1,1)),1),IF(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))=EP$6,(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)+1-DATE(EP$6,1,1))/(DATE(EP$6+1,1,1)-DATE(EP$6,1,1)),1),(1-OFFSET(Active_Portfolio!$AG$12,1,0,ctPort,1))^(EP$6-YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))))","v":6258.7680044862163},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$B$12,1,0,ctPort,1)=$B20)*(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))<=EQ$6)*(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))>=EQ$6)*OFFSET(Active_Portfolio!$U$12,1,EQ$5-1,ctPort,1),OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),IF(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))=EQ$6,(DATE(EQ$6+1,1,1)-OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))/(DATE(EQ$6+1,1,1)-DATE(EQ$6,1,1)),1),IF(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))=EQ$6,(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)+1-DATE(EQ$6,1,1))/(DATE(EQ$6+1,1,1)-DATE(EQ$6,1,1)),1),(1-OFFSET(Active_Portfolio!$AG$12,1,0,ctPort,1))^(EQ$6-YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))))","v":5828.0482568665902},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$B$12,1,0,ctPort,1)=$B20)*(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))<=ER$6)*(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))>=ER$6)*OFFSET(Active_Portfolio!$U$12,1,ER$5-1,ctPort,1),OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),IF(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))=ER$6,(DATE(ER$6+1,1,1)-OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))/(DATE(ER$6+1,1,1)-DATE(ER$6,1,1)),1),IF(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))=ER$6,(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)+1-DATE(ER$6,1,1))/(DATE(ER$6+1,1,1)-DATE(ER$6,1,1)),1),(1-OFFSET(Active_Portfolio!$AG$12,1,0,ctPort,1))^(ER$6-YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))))","v":5528.8452209393927},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$B$12,1,0,ctPort,1)=$B20)*(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))<=ES$6)*(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))>=ES$6)*OFFSET(Active_Portfolio!$U$12,1,ES$5-1,ctPort,1),OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),IF(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))=ES$6,(DATE(ES$6+1,1,1)-OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))/(DATE(ES$6+1,1,1)-DATE(ES$6,1,1)),1),IF(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))=ES$6,(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)+1-DATE(ES$6,1,1))/(DATE(ES$6+1,1,1)-DATE(ES$6,1,1)),1),(1-OFFSET(Active_Portfolio!$AG$12,1,0,ctPort,1))^(ES$6-YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))))","v":5350.3399010555113},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$B$12,1,0,ctPort,1)=$B20)*(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))<=ET$6)*(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))>=ET$6)*OFFSET(Active_Portfolio!$U$12,1,ET$5-1,ctPort,1),OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),IF(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))=ET$6,(DATE(ET$6+1,1,1)-OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))/(DATE(ET$6+1,1,1)-DATE(ET$6,1,1)),1),IF(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))=ET$6,(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)+1-DATE(ET$6,1,1))/(DATE(ET$6+1,1,1)-DATE(ET$6,1,1)),1),(1-OFFSET(Active_Portfolio!$AG$12,1,0,ctPort,1))^(ET$6-YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))))","v":5326.2503974793099},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$B$12,1,0,ctPort,1)=$B20)*(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))<=EU$6)*(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))>=EU$6)*OFFSET(Active_Portfolio!$U$12,1,EU$5-1,ctPort,1),OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),IF(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))=EU$6,(DATE(EU$6+1,1,1)-OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))/(DATE(EU$6+1,1,1)-DATE(EU$6,1,1)),1),IF(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))=EU$6,(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)+1-DATE(EU$6,1,1))/(DATE(EU$6+1,1,1)-DATE(EU$6,1,1)),1),(1-OFFSET(Active_Portfolio!$AG$12,1,0,ctPort,1))^(EU$6-YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))))","v":5306.6633533048553},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$B$12,1,0,ctPort,1)=$B20)*(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))<=EV$6)*(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))>=EV$6)*OFFSET(Active_Portfolio!$U$12,1,EV$5-1,ctPort,1),OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),IF(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))=EV$6,(DATE(EV$6+1,1,1)-OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))/(DATE(EV$6+1,1,1)-DATE(EV$6,1,1)),1),IF(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))=EV$6,(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)+1-DATE(EV$6,1,1))/(DATE(EV$6+1,1,1)-DATE(EV$6,1,1)),1),(1-OFFSET(Active_Portfolio!$AG$12,1,0,ctPort,1))^(EV$6-YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))))","v":5287.2134184396209},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$B$12,1,0,ctPort,1)=$B20)*(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))<=EW$6)*(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))>=EW$6)*OFFSET(Active_Portfolio!$U$12,1,EW$5-1,ctPort,1),OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),IF(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))=EW$6,(DATE(EW$6+1,1,1)-OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))/(DATE(EW$6+1,1,1)-DATE(EW$6,1,1)),1),IF(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))=EW$6,(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)+1-DATE(EW$6,1,1))/(DATE(EW$6+1,1,1)-DATE(EW$6,1,1)),1),(1-OFFSET(Active_Portfolio!$AG$12,1,0,ctPort,1))^(EW$6-YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))))","v":5267.8996331184435},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$B$12,1,0,ctPort,1)=$B20)*(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))<=EX$6)*(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))>=EX$6)*OFFSET(Active_Portfolio!$U$12,1,EX$5-1,ctPort,1),OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),IF(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))=EX$6,(DATE(EX$6+1,1,1)-OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))/(DATE(EX$6+1,1,1)-DATE(EX$6,1,1)),1),IF(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))=EX$6,(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)+1-DATE(EX$6,1,1))/(DATE(EX$6+1,1,1)-DATE(EX$6,1,1)),1),(1-OFFSET(Active_Portfolio!$AG$12,1,0,ctPort,1))^(EX$6-YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))))","v":5227.1781401849257},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$B$12,1,0,ctPort,1)=$B20)*(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))<=EY$6)*(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))>=EY$6)*OFFSET(Active_Portfolio!$U$12,1,EY$5-1,ctPort,1),OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),IF(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))=EY$6,(DATE(EY$6+1,1,1)-OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))/(DATE(EY$6+1,1,1)-DATE(EY$6,1,1)),1),IF(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))=EY$6,(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)+1-DATE(EY$6,1,1))/(DATE(EY$6+1,1,1)-DATE(EY$6,1,1)),1),(1-OFFSET(Active_Portfolio!$AG$12,1,0,ctPort,1))^(EY$6-YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))))","v":5059.9528455442651},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$B$12,1,0,ctPort,1)=$B20)*(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))<=EZ$6)*(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))>=EZ$6)*OFFSET(Active_Portfolio!$U$12,1,EZ$5-1,ctPort,1),OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),IF(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))=EZ$6,(DATE(EZ$6+1,1,1)-OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))/(DATE(EZ$6+1,1,1)-DATE(EZ$6,1,1)),1),IF(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))=EZ$6,(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)+1-DATE(EZ$6,1,1))/(DATE(EZ$6+1,1,1)-DATE(EZ$6,1,1)),1),(1-OFFSET(Active_Portfolio!$AG$12,1,0,ctPort,1))^(EZ$6-YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))))","v":4016.124497333642},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$B$12,1,0,ctPort,1)=$B20)*(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))<=FA$6)*(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))>=FA$6)*OFFSET(Active_Portfolio!$U$12,1,FA$5-1,ctPort,1),OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),IF(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))=FA$6,(DATE(FA$6+1,1,1)-OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))/(DATE(FA$6+1,1,1)-DATE(FA$6,1,1)),1),IF(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))=FA$6,(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)+1-DATE(FA$6,1,1))/(DATE(FA$6+1,1,1)-DATE(FA$6,1,1)),1),(1-OFFSET(Active_Portfolio!$AG$12,1,0,ctPort,1))^(FA$6-YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))))","v":2574.6622756153856},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$B$12,1,0,ctPort,1)=$B20)*(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))<=FB$6)*(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))>=FB$6)*OFFSET(Active_Portfolio!$U$12,1,FB$5-1,ctPort,1),OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),IF(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))=FB$6,(DATE(FB$6+1,1,1)-OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))/(DATE(FB$6+1,1,1)-DATE(FB$6,1,1)),1),IF(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))=FB$6,(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)+1-DATE(FB$6,1,1))/(DATE(FB$6+1,1,1)-DATE(FB$6,1,1)),1),(1-OFFSET(Active_Portfolio!$AG$12,1,0,ctPort,1))^(FB$6-YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))))","v":2120.8321000013179},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$B$12,1,0,ctPort,1)=$B20)*(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))<=FC$6)*(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))>=FC$6)*OFFSET(Active_Portfolio!$U$12,1,FC$5-1,ctPort,1),OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),IF(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))=FC$6,(DATE(FC$6+1,1,1)-OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))/(DATE(FC$6+1,1,1)-DATE(FC$6,1,1)),1),IF(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))=FC$6,(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)+1-DATE(FC$6,1,1))/(DATE(FC$6+1,1,1)-DATE(FC$6,1,1)),1),(1-OFFSET(Active_Portfolio!$AG$12,1,0,ctPort,1))^(FC$6-YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))))","v":1937.453072698569},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$B$12,1,0,ctPort,1)=$B20)*(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))<=FD$6)*(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))>=FD$6)*OFFSET(Active_Portfolio!$U$12,1,FD$5-1,ctPort,1),OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),IF(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))=FD$6,(DATE(FD$6+1,1,1)-OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))/(DATE(FD$6+1,1,1)-DATE(FD$6,1,1)),1),IF(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))=FD$6,(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)+1-DATE(FD$6,1,1))/(DATE(FD$6+1,1,1)-DATE(FD$6,1,1)),1),(1-OFFSET(Active_Portfolio!$AG$12,1,0,ctPort,1))^(FD$6-YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))))","v":1924.0316711896792},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$B$12,1,0,ctPort,1)=$B20)*(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))<=FE$6)*(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))>=FE$6)*OFFSET(Active_Portfolio!$U$12,1,FE$5-1,ctPort,1),OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),IF(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))=FE$6,(DATE(FE$6+1,1,1)-OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))/(DATE(FE$6+1,1,1)-DATE(FE$6,1,1)),1),IF(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))=FE$6,(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)+1-DATE(FE$6,1,1))/(DATE(FE$6+1,1,1)-DATE(FE$6,1,1)),1),(1-OFFSET(Active_Portfolio!$AG$12,1,0,ctPort,1))^(FE$6-YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))))","v":1666.5802034110925},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$B$12,1,0,ctPort,1)=$B20)*(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))<=FF$6)*(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))>=FF$6)*OFFSET(Active_Portfolio!$U$12,1,FF$5-1,ctPort,1),OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),IF(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))=FF$6,(DATE(FF$6+1,1,1)-OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))/(DATE(FF$6+1,1,1)-DATE(FF$6,1,1)),1),IF(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))=FF$6,(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)+1-DATE(FF$6,1,1))/(DATE(FF$6+1,1,1)-DATE(FF$6,1,1)),1),(1-OFFSET(Active_Portfolio!$AG$12,1,0,ctPort,1))^(FF$6-YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))))","v":654.13748581702544},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$B$12,1,0,ctPort,1)=$B20)*(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))<=FG$6)*(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))>=FG$6)*OFFSET(Active_Portfolio!$U$12,1,FG$5-1,ctPort,1),OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),IF(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))=FG$6,(DATE(FG$6+1,1,1)-OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))/(DATE(FG$6+1,1,1)-DATE(FG$6,1,1)),1),IF(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))=FG$6,(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)+1-DATE(FG$6,1,1))/(DATE(FG$6+1,1,1)-DATE(FG$6,1,1)),1),(1-OFFSET(Active_Portfolio!$AG$12,1,0,ctPort,1))^(FG$6-YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))))","v":320.8782312687224},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$B$12,1,0,ctPort,1)=$B20)*(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))<=FH$6)*(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))>=FH$6)*OFFSET(Active_Portfolio!$U$12,1,FH$5-1,ctPort,1),OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),IF(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))=FH$6,(DATE(FH$6+1,1,1)-OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))/(DATE(FH$6+1,1,1)-DATE(FH$6,1,1)),1),IF(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))=FH$6,(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)+1-DATE(FH$6,1,1))/(DATE(FH$6+1,1,1)-DATE(FH$6,1,1)),1),(1-OFFSET(Active_Portfolio!$AG$12,1,0,ctPort,1))^(FH$6-YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))))","v":170.6688084152625},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$B$12,1,0,ctPort,1)=$B20)*(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))<=FI$6)*(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))>=FI$6)*OFFSET(Active_Portfolio!$U$12,1,FI$5-1,ctPort,1),OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),IF(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))=FI$6,(DATE(FI$6+1,1,1)-OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))/(DATE(FI$6+1,1,1)-DATE(FI$6,1,1)),1),IF(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))=FI$6,(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)+1-DATE(FI$6,1,1))/(DATE(FI$6+1,1,1)-DATE(FI$6,1,1)),1),(1-OFFSET(Active_Portfolio!$AG$12,1,0,ctPort,1))^(FI$6-YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))))","v":20.11},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$B$12,1,0,ctPort,1)=$B20)*(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))<=FJ$6)*(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))>=FJ$6)*OFFSET(Active_Portfolio!$U$12,1,FJ$5-1,ctPort,1),OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),IF(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))=FJ$6,(DATE(FJ$6+1,1,1)-OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))/(DATE(FJ$6+1,1,1)-DATE(FJ$6,1,1)),1),IF(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))=FJ$6,(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)+1-DATE(FJ$6,1,1))/(DATE(FJ$6+1,1,1)-DATE(FJ$6,1,1)),1),(1-OFFSET(Active_Portfolio!$AG$12,1,0,ctPort,1))^(FJ$6-YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))))","v":20.11},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$B$12,1,0,ctPort,1)=$B20)*(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))<=FK$6)*(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))>=FK$6)*OFFSET(Active_Portfolio!$U$12,1,FK$5-1,ctPort,1),OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),IF(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))=FK$6,(DATE(FK$6+1,1,1)-OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))/(DATE(FK$6+1,1,1)-DATE(FK$6,1,1)),1),IF(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))=FK$6,(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)+1-DATE(FK$6,1,1))/(DATE(FK$6+1,1,1)-DATE(FK$6,1,1)),1),(1-OFFSET(Active_Portfolio!$AG$12,1,0,ctPort,1))^(FK$6-YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))))","v":20.11},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$B$12,1,0,ctPort,1)=$B20)*(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))<=FL$6)*(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))>=FL$6)*OFFSET(Active_Portfolio!$U$12,1,FL$5-1,ctPort,1),OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),IF(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))=FL$6,(DATE(FL$6+1,1,1)-OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))/(DATE(FL$6+1,1,1)-DATE(FL$6,1,1)),1),IF(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))=FL$6,(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)+1-DATE(FL$6,1,1))/(DATE(FL$6+1,1,1)-DATE(FL$6,1,1)),1),(1-OFFSET(Active_Portfolio!$AG$12,1,0,ctPort,1))^(FL$6-YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))))","v":20.11},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$B$12,1,0,ctPort,1)=$B20)*(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))<=FM$6)*(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))>=FM$6)*OFFSET(Active_Portfolio!$U$12,1,FM$5-1,ctPort,1),OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),IF(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))=FM$6,(DATE(FM$6+1,1,1)-OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))/(DATE(FM$6+1,1,1)-DATE(FM$6,1,1)),1),IF(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))=FM$6,(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)+1-DATE(FM$6,1,1))/(DATE(FM$6+1,1,1)-DATE(FM$6,1,1)),1),(1-OFFSET(Active_Portfolio!$AG$12,1,0,ctPort,1))^(FM$6-YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))))","v":20.11},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$B$12,1,0,ctPort,1)=$B20)*(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))<=FN$6)*(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))>=FN$6)*OFFSET(Active_Portfolio!$U$12,1,FN$5-1,ctPort,1),OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),IF(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))=FN$6,(DATE(FN$6+1,1,1)-OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))/(DATE(FN$6+1,1,1)-DATE(FN$6,1,1)),1),IF(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))=FN$6,(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)+1-DATE(FN$6,1,1))/(DATE(FN$6+1,1,1)-DATE(FN$6,1,1)),1),(1-OFFSET(Active_Portfolio!$AG$12,1,0,ctPort,1))^(FN$6-YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))))","v":20.11},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$B$12,1,0,ctPort,1)=$B20)*(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))<=FO$6)*(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))>=FO$6)*OFFSET(Active_Portfolio!$U$12,1,FO$5-1,ctPort,1),OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),IF(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))=FO$6,(DATE(FO$6+1,1,1)-OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))/(DATE(FO$6+1,1,1)-DATE(FO$6,1,1)),1),IF(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))=FO$6,(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)+1-DATE(FO$6,1,1))/(DATE(FO$6+1,1,1)-DATE(FO$6,1,1)),1),(1-OFFSET(Active_Portfolio!$AG$12,1,0,ctPort,1))^(FO$6-YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))))","v":20.11},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$B$12,1,0,ctPort,1)=$B20)*(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))<=FP$6)*(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))>=FP$6)*OFFSET(Active_Portfolio!$U$12,1,FP$5-1,ctPort,1),OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),IF(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))=FP$6,(DATE(FP$6+1,1,1)-OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))/(DATE(FP$6+1,1,1)-DATE(FP$6,1,1)),1),IF(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))=FP$6,(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)+1-DATE(FP$6,1,1))/(DATE(FP$6+1,1,1)-DATE(FP$6,1,1)),1),(1-OFFSET(Active_Portfolio!$AG$12,1,0,ctPort,1))^(FP$6-YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))))","v":20.11},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$B$12,1,0,ctPort,1)=$B20)*(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))<=FQ$6)*(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))>=FQ$6)*OFFSET(Active_Portfolio!$U$12,1,FQ$5-1,ctPort,1),OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),IF(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))=FQ$6,(DATE(FQ$6+1,1,1)-OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))/(DATE(FQ$6+1,1,1)-DATE(FQ$6,1,1)),1),IF(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))=FQ$6,(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)+1-DATE(FQ$6,1,1))/(DATE(FQ$6+1,1,1)-DATE(FQ$6,1,1)),1),(1-OFFSET(Active_Portfolio!$AG$12,1,0,ctPort,1))^(FQ$6-YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))))","v":20.11},null,null,null,{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$B$12,1,0,ctPort,1)=$B20)*(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))<=FU$6)*(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))>=FU$6)*OFFSET(Active_Portfolio!$U$12,1,FU$5-1,ctPort,1),OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),IF(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))=FU$6,(DATE(FU$6+1,1,1)-OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))/(DATE(FU$6+1,1,1)-DATE(FU$6,1,1)),1),IF(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))=FU$6,(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)+1-DATE(FU$6,1,1))/(DATE(FU$6+1,1,1)-DATE(FU$6,1,1)),1),(1-OFFSET(Active_Portfolio!$AG$12,1,0,ctPort,1))^(FU$6-YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))))","v":4037.776568944817},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$B$12,1,0,ctPort,1)=$B20)*(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))<=FV$6)*(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))>=FV$6)*OFFSET(Active_Portfolio!$U$12,1,FV$5-1,ctPort,1),OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),IF(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))=FV$6,(DATE(FV$6+1,1,1)-OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))/(DATE(FV$6+1,1,1)-DATE(FV$6,1,1)),1),IF(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))=FV$6,(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)+1-DATE(FV$6,1,1))/(DATE(FV$6+1,1,1)-DATE(FV$6,1,1)),1),(1-OFFSET(Active_Portfolio!$AG$12,1,0,ctPort,1))^(FV$6-YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))))","v":4531.287025221659},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$B$12,1,0,ctPort,1)=$B20)*(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))<=FW$6)*(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))>=FW$6)*OFFSET(Active_Portfolio!$U$12,1,FW$5-1,ctPort,1),OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),IF(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))=FW$6,(DATE(FW$6+1,1,1)-OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))/(DATE(FW$6+1,1,1)-DATE(FW$6,1,1)),1),IF(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))=FW$6,(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)+1-DATE(FW$6,1,1))/(DATE(FW$6+1,1,1)-DATE(FW$6,1,1)),1),(1-OFFSET(Active_Portfolio!$AG$12,1,0,ctPort,1))^(FW$6-YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))))","v":5187.0100406842112},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$B$12,1,0,ctPort,1)=$B20)*(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))<=FX$6)*(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))>=FX$6)*OFFSET(Active_Portfolio!$U$12,1,FX$5-1,ctPort,1),OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),IF(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))=FX$6,(DATE(FX$6+1,1,1)-OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))/(DATE(FX$6+1,1,1)-DATE(FX$6,1,1)),1),IF(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))=FX$6,(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)+1-DATE(FX$6,1,1))/(DATE(FX$6+1,1,1)-DATE(FX$6,1,1)),1),(1-OFFSET(Active_Portfolio!$AG$12,1,0,ctPort,1))^(FX$6-YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))))","v":5322.8556451334962},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$B$12,1,0,ctPort,1)=$B20)*(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))<=FY$6)*(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))>=FY$6)*OFFSET(Active_Portfolio!$U$12,1,FY$5-1,ctPort,1),OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),IF(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))=FY$6,(DATE(FY$6+1,1,1)-OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))/(DATE(FY$6+1,1,1)-DATE(FY$6,1,1)),1),IF(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))=FY$6,(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)+1-DATE(FY$6,1,1))/(DATE(FY$6+1,1,1)-DATE(FY$6,1,1)),1),(1-OFFSET(Active_Portfolio!$AG$12,1,0,ctPort,1))^(FY$6-YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))))","v":4993.9979351041711},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$B$12,1,0,ctPort,1)=$B20)*(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))<=FZ$6)*(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))>=FZ$6)*OFFSET(Active_Portfolio!$U$12,1,FZ$5-1,ctPort,1),OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),IF(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))=FZ$6,(DATE(FZ$6+1,1,1)-OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))/(DATE(FZ$6+1,1,1)-DATE(FZ$6,1,1)),1),IF(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))=FZ$6,(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)+1-DATE(FZ$6,1,1))/(DATE(FZ$6+1,1,1)-DATE(FZ$6,1,1)),1),(1-OFFSET(Active_Portfolio!$AG$12,1,0,ctPort,1))^(FZ$6-YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))))","v":4489.6080030507255},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$B$12,1,0,ctPort,1)=$B20)*(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))<=GA$6)*(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))>=GA$6)*OFFSET(Active_Portfolio!$U$12,1,GA$5-1,ctPort,1),OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),IF(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))=GA$6,(DATE(GA$6+1,1,1)-OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))/(DATE(GA$6+1,1,1)-DATE(GA$6,1,1)),1),IF(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))=GA$6,(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)+1-DATE(GA$6,1,1))/(DATE(GA$6+1,1,1)-DATE(GA$6,1,1)),1),(1-OFFSET(Active_Portfolio!$AG$12,1,0,ctPort,1))^(GA$6-YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))))","v":4238.2586027990656},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$B$12,1,0,ctPort,1)=$B20)*(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))<=GB$6)*(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))>=GB$6)*OFFSET(Active_Portfolio!$U$12,1,GB$5-1,ctPort,1),OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),IF(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))=GB$6,(DATE(GB$6+1,1,1)-OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))/(DATE(GB$6+1,1,1)-DATE(GB$6,1,1)),1),IF(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))=GB$6,(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)+1-DATE(GB$6,1,1))/(DATE(GB$6+1,1,1)-DATE(GB$6,1,1)),1),(1-OFFSET(Active_Portfolio!$AG$12,1,0,ctPort,1))^(GB$6-YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))))","v":4030.9603081982714},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$B$12,1,0,ctPort,1)=$B20)*(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))<=GC$6)*(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))>=GC$6)*OFFSET(Active_Portfolio!$U$12,1,GC$5-1,ctPort,1),OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),IF(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))=GC$6,(DATE(GC$6+1,1,1)-OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))/(DATE(GC$6+1,1,1)-DATE(GC$6,1,1)),1),IF(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))=GC$6,(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)+1-DATE(GC$6,1,1))/(DATE(GC$6+1,1,1)-DATE(GC$6,1,1)),1),(1-OFFSET(Active_Portfolio!$AG$12,1,0,ctPort,1))^(GC$6-YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))))","v":3824.1574150191373},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$B$12,1,0,ctPort,1)=$B20)*(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))<=GD$6)*(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))>=GD$6)*OFFSET(Active_Portfolio!$U$12,1,GD$5-1,ctPort,1),OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),IF(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))=GD$6,(DATE(GD$6+1,1,1)-OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))/(DATE(GD$6+1,1,1)-DATE(GD$6,1,1)),1),IF(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))=GD$6,(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)+1-DATE(GD$6,1,1))/(DATE(GD$6+1,1,1)-DATE(GD$6,1,1)),1),(1-OFFSET(Active_Portfolio!$AG$12,1,0,ctPort,1))^(GD$6-YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))))","v":3679.4380699168187},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$B$12,1,0,ctPort,1)=$B20)*(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))<=GE$6)*(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))>=GE$6)*OFFSET(Active_Portfolio!$U$12,1,GE$5-1,ctPort,1),OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),IF(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))=GE$6,(DATE(GE$6+1,1,1)-OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))/(DATE(GE$6+1,1,1)-DATE(GE$6,1,1)),1),IF(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))=GE$6,(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)+1-DATE(GE$6,1,1))/(DATE(GE$6+1,1,1)-DATE(GE$6,1,1)),1),(1-OFFSET(Active_Portfolio!$AG$12,1,0,ctPort,1))^(GE$6-YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))))","v":3606.7769488000199},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$B$12,1,0,ctPort,1)=$B20)*(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))<=GF$6)*(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))>=GF$6)*OFFSET(Active_Portfolio!$U$12,1,GF$5-1,ctPort,1),OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),IF(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))=GF$6,(DATE(GF$6+1,1,1)-OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))/(DATE(GF$6+1,1,1)-DATE(GF$6,1,1)),1),IF(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))=GF$6,(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)+1-DATE(GF$6,1,1))/(DATE(GF$6+1,1,1)-DATE(GF$6,1,1)),1),(1-OFFSET(Active_Portfolio!$AG$12,1,0,ctPort,1))^(GF$6-YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))))","v":3590.4215760311145},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$B$12,1,0,ctPort,1)=$B20)*(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))<=GG$6)*(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))>=GG$6)*OFFSET(Active_Portfolio!$U$12,1,GG$5-1,ctPort,1),OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),IF(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))=GG$6,(DATE(GG$6+1,1,1)-OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))/(DATE(GG$6+1,1,1)-DATE(GG$6,1,1)),1),IF(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))=GG$6,(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)+1-DATE(GG$6,1,1))/(DATE(GG$6+1,1,1)-DATE(GG$6,1,1)),1),(1-OFFSET(Active_Portfolio!$AG$12,1,0,ctPort,1))^(GG$6-YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))))","v":3279.0805084930571},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$B$12,1,0,ctPort,1)=$B20)*(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))<=GH$6)*(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))>=GH$6)*OFFSET(Active_Portfolio!$U$12,1,GH$5-1,ctPort,1),OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),IF(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))=GH$6,(DATE(GH$6+1,1,1)-OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))/(DATE(GH$6+1,1,1)-DATE(GH$6,1,1)),1),IF(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))=GH$6,(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)+1-DATE(GH$6,1,1))/(DATE(GH$6+1,1,1)-DATE(GH$6,1,1)),1),(1-OFFSET(Active_Portfolio!$AG$12,1,0,ctPort,1))^(GH$6-YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))))","v":3126.5396269007392},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$B$12,1,0,ctPort,1)=$B20)*(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))<=GI$6)*(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))>=GI$6)*OFFSET(Active_Portfolio!$U$12,1,GI$5-1,ctPort,1),OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),IF(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))=GI$6,(DATE(GI$6+1,1,1)-OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))/(DATE(GI$6+1,1,1)-DATE(GI$6,1,1)),1),IF(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))=GI$6,(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)+1-DATE(GI$6,1,1))/(DATE(GI$6+1,1,1)-DATE(GI$6,1,1)),1),(1-OFFSET(Active_Portfolio!$AG$12,1,0,ctPort,1))^(GI$6-YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))))","v":3010.9169928464516},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$B$12,1,0,ctPort,1)=$B20)*(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))<=GJ$6)*(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))>=GJ$6)*OFFSET(Active_Portfolio!$U$12,1,GJ$5-1,ctPort,1),OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),IF(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))=GJ$6,(DATE(GJ$6+1,1,1)-OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))/(DATE(GJ$6+1,1,1)-DATE(GJ$6,1,1)),1),IF(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))=GJ$6,(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)+1-DATE(GJ$6,1,1))/(DATE(GJ$6+1,1,1)-DATE(GJ$6,1,1)),1),(1-OFFSET(Active_Portfolio!$AG$12,1,0,ctPort,1))^(GJ$6-YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))))","v":2781.6161154973292},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$B$12,1,0,ctPort,1)=$B20)*(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))<=GK$6)*(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))>=GK$6)*OFFSET(Active_Portfolio!$U$12,1,GK$5-1,ctPort,1),OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),IF(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))=GK$6,(DATE(GK$6+1,1,1)-OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))/(DATE(GK$6+1,1,1)-DATE(GK$6,1,1)),1),IF(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))=GK$6,(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)+1-DATE(GK$6,1,1))/(DATE(GK$6+1,1,1)-DATE(GK$6,1,1)),1),(1-OFFSET(Active_Portfolio!$AG$12,1,0,ctPort,1))^(GK$6-YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))))","v":2735.1273073746797},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$B$12,1,0,ctPort,1)=$B20)*(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))<=GL$6)*(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))>=GL$6)*OFFSET(Active_Portfolio!$U$12,1,GL$5-1,ctPort,1),OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),IF(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))=GL$6,(DATE(GL$6+1,1,1)-OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))/(DATE(GL$6+1,1,1)-DATE(GL$6,1,1)),1),IF(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))=GL$6,(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)+1-DATE(GL$6,1,1))/(DATE(GL$6+1,1,1)-DATE(GL$6,1,1)),1),(1-OFFSET(Active_Portfolio!$AG$12,1,0,ctPort,1))^(GL$6-YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))))","v":2611.5348086524882},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$B$12,1,0,ctPort,1)=$B20)*(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))<=GM$6)*(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))>=GM$6)*OFFSET(Active_Portfolio!$U$12,1,GM$5-1,ctPort,1),OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),IF(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))=GM$6,(DATE(GM$6+1,1,1)-OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))/(DATE(GM$6+1,1,1)-DATE(GM$6,1,1)),1),IF(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))=GM$6,(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)+1-DATE(GM$6,1,1))/(DATE(GM$6+1,1,1)-DATE(GM$6,1,1)),1),(1-OFFSET(Active_Portfolio!$AG$12,1,0,ctPort,1))^(GM$6-YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))))","v":2556.0962442678078},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$B$12,1,0,ctPort,1)=$B20)*(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))<=GN$6)*(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))>=GN$6)*OFFSET(Active_Portfolio!$U$12,1,GN$5-1,ctPort,1),OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),IF(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))=GN$6,(DATE(GN$6+1,1,1)-OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))/(DATE(GN$6+1,1,1)-DATE(GN$6,1,1)),1),IF(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))=GN$6,(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)+1-DATE(GN$6,1,1))/(DATE(GN$6+1,1,1)-DATE(GN$6,1,1)),1),(1-OFFSET(Active_Portfolio!$AG$12,1,0,ctPort,1))^(GN$6-YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))))","v":2521.0535408204892},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$B$12,1,0,ctPort,1)=$B20)*(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))<=GO$6)*(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))>=GO$6)*OFFSET(Active_Portfolio!$U$12,1,GO$5-1,ctPort,1),OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),IF(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))=GO$6,(DATE(GO$6+1,1,1)-OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))/(DATE(GO$6+1,1,1)-DATE(GO$6,1,1)),1),IF(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))=GO$6,(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)+1-DATE(GO$6,1,1))/(DATE(GO$6+1,1,1)-DATE(GO$6,1,1)),1),(1-OFFSET(Active_Portfolio!$AG$12,1,0,ctPort,1))^(GO$6-YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))))","v":2246.3405446593306},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$B$12,1,0,ctPort,1)=$B20)*(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))<=GP$6)*(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))>=GP$6)*OFFSET(Active_Portfolio!$U$12,1,GP$5-1,ctPort,1),OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),IF(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))=GP$6,(DATE(GP$6+1,1,1)-OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))/(DATE(GP$6+1,1,1)-DATE(GP$6,1,1)),1),IF(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))=GP$6,(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)+1-DATE(GP$6,1,1))/(DATE(GP$6+1,1,1)-DATE(GP$6,1,1)),1),(1-OFFSET(Active_Portfolio!$AG$12,1,0,ctPort,1))^(GP$6-YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))))","v":2040.85703029001},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$B$12,1,0,ctPort,1)=$B20)*(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))<=GQ$6)*(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))>=GQ$6)*OFFSET(Active_Portfolio!$U$12,1,GQ$5-1,ctPort,1),OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),IF(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))=GQ$6,(DATE(GQ$6+1,1,1)-OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))/(DATE(GQ$6+1,1,1)-DATE(GQ$6,1,1)),1),IF(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))=GQ$6,(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)+1-DATE(GQ$6,1,1))/(DATE(GQ$6+1,1,1)-DATE(GQ$6,1,1)),1),(1-OFFSET(Active_Portfolio!$AG$12,1,0,ctPort,1))^(GQ$6-YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))))","v":1947.5179366040716},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$B$12,1,0,ctPort,1)=$B20)*(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))<=GR$6)*(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))>=GR$6)*OFFSET(Active_Portfolio!$U$12,1,GR$5-1,ctPort,1),OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),IF(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))=GR$6,(DATE(GR$6+1,1,1)-OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))/(DATE(GR$6+1,1,1)-DATE(GR$6,1,1)),1),IF(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))=GR$6,(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)+1-DATE(GR$6,1,1))/(DATE(GR$6+1,1,1)-DATE(GR$6,1,1)),1),(1-OFFSET(Active_Portfolio!$AG$12,1,0,ctPort,1))^(GR$6-YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))))","v":1935.7844594598121},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$B$12,1,0,ctPort,1)=$B20)*(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))<=GS$6)*(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))>=GS$6)*OFFSET(Active_Portfolio!$U$12,1,GS$5-1,ctPort,1),OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),IF(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))=GS$6,(DATE(GS$6+1,1,1)-OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))/(DATE(GS$6+1,1,1)-DATE(GS$6,1,1)),1),IF(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))=GS$6,(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)+1-DATE(GS$6,1,1))/(DATE(GS$6+1,1,1)-DATE(GS$6,1,1)),1),(1-OFFSET(Active_Portfolio!$AG$12,1,0,ctPort,1))^(GS$6-YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))))","v":1907.4741892218301},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$B$12,1,0,ctPort,1)=$B20)*(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))<=GT$6)*(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))>=GT$6)*OFFSET(Active_Portfolio!$U$12,1,GT$5-1,ctPort,1),OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),IF(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))=GT$6,(DATE(GT$6+1,1,1)-OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))/(DATE(GT$6+1,1,1)-DATE(GT$6,1,1)),1),IF(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))=GT$6,(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)+1-DATE(GT$6,1,1))/(DATE(GT$6+1,1,1)-DATE(GT$6,1,1)),1),(1-OFFSET(Active_Portfolio!$AG$12,1,0,ctPort,1))^(GT$6-YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))))","v":1778.5529902374162},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$B$12,1,0,ctPort,1)=$B20)*(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))<=GU$6)*(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))>=GU$6)*OFFSET(Active_Portfolio!$U$12,1,GU$5-1,ctPort,1),OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),IF(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))=GU$6,(DATE(GU$6+1,1,1)-OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))/(DATE(GU$6+1,1,1)-DATE(GU$6,1,1)),1),IF(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))=GU$6,(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)+1-DATE(GU$6,1,1))/(DATE(GU$6+1,1,1)-DATE(GU$6,1,1)),1),(1-OFFSET(Active_Portfolio!$AG$12,1,0,ctPort,1))^(GU$6-YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))))","v":1772.5236986048724},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$B$12,1,0,ctPort,1)=$B20)*(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))<=GV$6)*(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))>=GV$6)*OFFSET(Active_Portfolio!$U$12,1,GV$5-1,ctPort,1),OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),IF(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))=GV$6,(DATE(GV$6+1,1,1)-OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))/(DATE(GV$6+1,1,1)-DATE(GV$6,1,1)),1),IF(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))=GV$6,(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)+1-DATE(GV$6,1,1))/(DATE(GV$6+1,1,1)-DATE(GV$6,1,1)),1),(1-OFFSET(Active_Portfolio!$AG$12,1,0,ctPort,1))^(GV$6-YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))))","v":1750.452434030763},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$B$12,1,0,ctPort,1)=$B20)*(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))<=GW$6)*(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))>=GW$6)*OFFSET(Active_Portfolio!$U$12,1,GW$5-1,ctPort,1),OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),IF(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))=GW$6,(DATE(GW$6+1,1,1)-OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))/(DATE(GW$6+1,1,1)-DATE(GW$6,1,1)),1),IF(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))=GW$6,(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)+1-DATE(GW$6,1,1))/(DATE(GW$6+1,1,1)-DATE(GW$6,1,1)),1),(1-OFFSET(Active_Portfolio!$AG$12,1,0,ctPort,1))^(GW$6-YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))))","v":1705.228761162401},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$B$12,1,0,ctPort,1)=$B20)*(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))<=GX$6)*(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))>=GX$6)*OFFSET(Active_Portfolio!$U$12,1,GX$5-1,ctPort,1),OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),IF(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))=GX$6,(DATE(GX$6+1,1,1)-OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))/(DATE(GX$6+1,1,1)-DATE(GX$6,1,1)),1),IF(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))=GX$6,(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)+1-DATE(GX$6,1,1))/(DATE(GX$6+1,1,1)-DATE(GX$6,1,1)),1),(1-OFFSET(Active_Portfolio!$AG$12,1,0,ctPort,1))^(GX$6-YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))))","v":1661.7859598379614},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$B$12,1,0,ctPort,1)=$B20)*(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))<=GY$6)*(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))>=GY$6)*OFFSET(Active_Portfolio!$U$12,1,GY$5-1,ctPort,1),OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),IF(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))=GY$6,(DATE(GY$6+1,1,1)-OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))/(DATE(GY$6+1,1,1)-DATE(GY$6,1,1)),1),IF(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))=GY$6,(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)+1-DATE(GY$6,1,1))/(DATE(GY$6+1,1,1)-DATE(GY$6,1,1)),1),(1-OFFSET(Active_Portfolio!$AG$12,1,0,ctPort,1))^(GY$6-YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))))","v":1638.6171113952751},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$B$12,1,0,ctPort,1)=$B20)*(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))<=GZ$6)*(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))>=GZ$6)*OFFSET(Active_Portfolio!$U$12,1,GZ$5-1,ctPort,1),OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),IF(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))=GZ$6,(DATE(GZ$6+1,1,1)-OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))/(DATE(GZ$6+1,1,1)-DATE(GZ$6,1,1)),1),IF(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))=GZ$6,(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)+1-DATE(GZ$6,1,1))/(DATE(GZ$6+1,1,1)-DATE(GZ$6,1,1)),1),(1-OFFSET(Active_Portfolio!$AG$12,1,0,ctPort,1))^(GZ$6-YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))))","v":1607.3958392134068},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$B$12,1,0,ctPort,1)=$B20)*(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))<=HA$6)*(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))>=HA$6)*OFFSET(Active_Portfolio!$U$12,1,HA$5-1,ctPort,1),OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),IF(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))=HA$6,(DATE(HA$6+1,1,1)-OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))/(DATE(HA$6+1,1,1)-DATE(HA$6,1,1)),1),IF(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))=HA$6,(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)+1-DATE(HA$6,1,1))/(DATE(HA$6+1,1,1)-DATE(HA$6,1,1)),1),(1-OFFSET(Active_Portfolio!$AG$12,1,0,ctPort,1))^(HA$6-YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))))","v":1607.3919601190519},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$B$12,1,0,ctPort,1)=$B20)*(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))<=HB$6)*(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))>=HB$6)*OFFSET(Active_Portfolio!$U$12,1,HB$5-1,ctPort,1),OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),IF(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))=HB$6,(DATE(HB$6+1,1,1)-OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))/(DATE(HB$6+1,1,1)-DATE(HB$6,1,1)),1),IF(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))=HB$6,(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)+1-DATE(HB$6,1,1))/(DATE(HB$6+1,1,1)-DATE(HB$6,1,1)),1),(1-OFFSET(Active_Portfolio!$AG$12,1,0,ctPort,1))^(HB$6-YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))))","v":1574.1167026989056},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$B$12,1,0,ctPort,1)=$B20)*(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))<=HC$6)*(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))>=HC$6)*OFFSET(Active_Portfolio!$U$12,1,HC$5-1,ctPort,1),OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),IF(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))=HC$6,(DATE(HC$6+1,1,1)-OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))/(DATE(HC$6+1,1,1)-DATE(HC$6,1,1)),1),IF(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))=HC$6,(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)+1-DATE(HC$6,1,1))/(DATE(HC$6+1,1,1)-DATE(HC$6,1,1)),1),(1-OFFSET(Active_Portfolio!$AG$12,1,0,ctPort,1))^(HC$6-YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))))","v":1408.3012832012482},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$B$12,1,0,ctPort,1)=$B20)*(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))<=HD$6)*(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))>=HD$6)*OFFSET(Active_Portfolio!$U$12,1,HD$5-1,ctPort,1),OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),IF(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))=HD$6,(DATE(HD$6+1,1,1)-OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))/(DATE(HD$6+1,1,1)-DATE(HD$6,1,1)),1),IF(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))=HD$6,(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)+1-DATE(HD$6,1,1))/(DATE(HD$6+1,1,1)-DATE(HD$6,1,1)),1),(1-OFFSET(Active_Portfolio!$AG$12,1,0,ctPort,1))^(HD$6-YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))))","v":1408.2974849989787},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$B$12,1,0,ctPort,1)=$B20)*(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))<=HE$6)*(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))>=HE$6)*OFFSET(Active_Portfolio!$U$12,1,HE$5-1,ctPort,1),OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),IF(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))=HE$6,(DATE(HE$6+1,1,1)-OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))/(DATE(HE$6+1,1,1)-DATE(HE$6,1,1)),1),IF(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))=HE$6,(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)+1-DATE(HE$6,1,1))/(DATE(HE$6+1,1,1)-DATE(HE$6,1,1)),1),(1-OFFSET(Active_Portfolio!$AG$12,1,0,ctPort,1))^(HE$6-YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))))","v":1408.2937133841247},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$B$12,1,0,ctPort,1)=$B20)*(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))<=HF$6)*(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))>=HF$6)*OFFSET(Active_Portfolio!$U$12,1,HF$5-1,ctPort,1),OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),IF(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))=HF$6,(DATE(HF$6+1,1,1)-OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))/(DATE(HF$6+1,1,1)-DATE(HF$6,1,1)),1),IF(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))=HF$6,(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)+1-DATE(HF$6,1,1))/(DATE(HF$6+1,1,1)-DATE(HF$6,1,1)),1),(1-OFFSET(Active_Portfolio!$AG$12,1,0,ctPort,1))^(HF$6-YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))))","v":1408.2899681705749},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$B$12,1,0,ctPort,1)=$B20)*(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))<=HG$6)*(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))>=HG$6)*OFFSET(Active_Portfolio!$U$12,1,HG$5-1,ctPort,1),OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),IF(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))=HG$6,(DATE(HG$6+1,1,1)-OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))/(DATE(HG$6+1,1,1)-DATE(HG$6,1,1)),1),IF(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))=HG$6,(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)+1-DATE(HG$6,1,1))/(DATE(HG$6+1,1,1)-DATE(HG$6,1,1)),1),(1-OFFSET(Active_Portfolio!$AG$12,1,0,ctPort,1))^(HG$6-YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))))","v":1408.28624917352}]
[null,2,null,"Risk-Adjusted Commercial Projects","GWh",null,null,null,null,null,null,null,2278.7860169796077,7210.4387725060351,7611.1068254264001,8752.430464747109,11938.835894883281,12087.098330919414,{"$f":"SUM(BI21,CY21,EO21,GE21)","v":12014.338716029779},11942.088418444369,11870.343872942061,11798.4726669295,11699.467077903559,11612.923443678144,11543.421254199196,11474.405580046603,11404.085039402726,11248.661636663788,{"$f":"SUM(BS21,DI21,EY21,GO21)","v":10802.60389327277},10318.51711896563,9630.3888075908162,7668.6918220216221,6625.8994578460506,3402.7312548304362,3322.0963632854632,1924.068523077302,595.80046899973979,178.68672304666546,{"$f":"SUM(CC21,DS21,FI21,GY21)","v":127.92782979045765},127.03233498192444,0,0,0,0,0,0,0,null,null,null,null,null,null,null,{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$B$12,1,0,ctPort,1)=$B21)*(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))<=BC$6)*(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))>=BC$6)*OFFSET(Active_Portfolio!$U$12,1,BC$5-1,ctPort,1),OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),IF(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))=BC$6,(DATE(BC$6+1,1,1)-OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))/(DATE(BC$6+1,1,1)-DATE(BC$6,1,1)),1),IF(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))=BC$6,(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)+1-DATE(BC$6,1,1))/(DATE(BC$6+1,1,1)-DATE(BC$6,1,1)),1),(1-OFFSET(Active_Portfolio!$AG$12,1,0,ctPort,1))^(BC$6-YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))))","v":302.59629434311466},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$B$12,1,0,ctPort,1)=$B21)*(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))<=BD$6)*(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))>=BD$6)*OFFSET(Active_Portfolio!$U$12,1,BD$5-1,ctPort,1),OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),IF(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))=BD$6,(DATE(BD$6+1,1,1)-OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))/(DATE(BD$6+1,1,1)-DATE(BD$6,1,1)),1),IF(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))=BD$6,(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)+1-DATE(BD$6,1,1))/(DATE(BD$6+1,1,1)-DATE(BD$6,1,1)),1),(1-OFFSET(Active_Portfolio!$AG$12,1,0,ctPort,1))^(BD$6-YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))))","v":1057.8327457917678},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$B$12,1,0,ctPort,1)=$B21)*(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))<=BE$6)*(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))>=BE$6)*OFFSET(Active_Portfolio!$U$12,1,BE$5-1,ctPort,1),OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),IF(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))=BE$6,(DATE(BE$6+1,1,1)-OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))/(DATE(BE$6+1,1,1)-DATE(BE$6,1,1)),1),IF(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))=BE$6,(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)+1-DATE(BE$6,1,1))/(DATE(BE$6+1,1,1)-DATE(BE$6,1,1)),1),(1-OFFSET(Active_Portfolio!$AG$12,1,0,ctPort,1))^(BE$6-YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))))","v":1082.4540877977633},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$B$12,1,0,ctPort,1)=$B21)*(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))<=BF$6)*(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))>=BF$6)*OFFSET(Active_Portfolio!$U$12,1,BF$5-1,ctPort,1),OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),IF(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))=BF$6,(DATE(BF$6+1,1,1)-OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))/(DATE(BF$6+1,1,1)-DATE(BF$6,1,1)),1),IF(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))=BF$6,(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)+1-DATE(BF$6,1,1))/(DATE(BF$6+1,1,1)-DATE(BF$6,1,1)),1),(1-OFFSET(Active_Portfolio!$AG$12,1,0,ctPort,1))^(BF$6-YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))))","v":1517.1824474439516},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$B$12,1,0,ctPort,1)=$B21)*(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))<=BG$6)*(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))>=BG$6)*OFFSET(Active_Portfolio!$U$12,1,BG$5-1,ctPort,1),OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),IF(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))=BG$6,(DATE(BG$6+1,1,1)-OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))/(DATE(BG$6+1,1,1)-DATE(BG$6,1,1)),1),IF(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))=BG$6,(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)+1-DATE(BG$6,1,1))/(DATE(BG$6+1,1,1)-DATE(BG$6,1,1)),1),(1-OFFSET(Active_Portfolio!$AG$12,1,0,ctPort,1))^(BG$6-YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))))","v":1566.534095519627},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$B$12,1,0,ctPort,1)=$B21)*(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))<=BH$6)*(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))>=BH$6)*OFFSET(Active_Portfolio!$U$12,1,BH$5-1,ctPort,1),OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),IF(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))=BH$6,(DATE(BH$6+1,1,1)-OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))/(DATE(BH$6+1,1,1)-DATE(BH$6,1,1)),1),IF(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))=BH$6,(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)+1-DATE(BH$6,1,1))/(DATE(BH$6+1,1,1)-DATE(BH$6,1,1)),1),(1-OFFSET(Active_Portfolio!$AG$12,1,0,ctPort,1))^(BH$6-YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))))","v":1598.267362609593},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$B$12,1,0,ctPort,1)=$B21)*(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))<=BI$6)*(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))>=BI$6)*OFFSET(Active_Portfolio!$U$12,1,BI$5-1,ctPort,1),OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),IF(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))=BI$6,(DATE(BI$6+1,1,1)-OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))/(DATE(BI$6+1,1,1)-DATE(BI$6,1,1)),1),IF(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))=BI$6,(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)+1-DATE(BI$6,1,1))/(DATE(BI$6+1,1,1)-DATE(BI$6,1,1)),1),(1-OFFSET(Active_Portfolio!$AG$12,1,0,ctPort,1))^(BI$6-YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))))","v":1588.4378687381259},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$B$12,1,0,ctPort,1)=$B21)*(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))<=BJ$6)*(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))>=BJ$6)*OFFSET(Active_Portfolio!$U$12,1,BJ$5-1,ctPort,1),OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),IF(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))=BJ$6,(DATE(BJ$6+1,1,1)-OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))/(DATE(BJ$6+1,1,1)-DATE(BJ$6,1,1)),1),IF(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))=BJ$6,(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)+1-DATE(BJ$6,1,1))/(DATE(BJ$6+1,1,1)-DATE(BJ$6,1,1)),1),(1-OFFSET(Active_Portfolio!$AG$12,1,0,ctPort,1))^(BJ$6-YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))))","v":1578.6771813237588},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$B$12,1,0,ctPort,1)=$B21)*(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))<=BK$6)*(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))>=BK$6)*OFFSET(Active_Portfolio!$U$12,1,BK$5-1,ctPort,1),OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),IF(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))=BK$6,(DATE(BK$6+1,1,1)-OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))/(DATE(BK$6+1,1,1)-DATE(BK$6,1,1)),1),IF(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))=BK$6,(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)+1-DATE(BK$6,1,1))/(DATE(BK$6+1,1,1)-DATE(BK$6,1,1)),1),(1-OFFSET(Active_Portfolio!$AG$12,1,0,ctPort,1))^(BK$6-YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))))","v":1568.9848187212929},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$B$12,1,0,ctPort,1)=$B21)*(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))<=BL$6)*(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))>=BL$6)*OFFSET(Active_Portfolio!$U$12,1,BL$5-1,ctPort,1),OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),IF(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))=BL$6,(DATE(BL$6+1,1,1)-OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))/(DATE(BL$6+1,1,1)-DATE(BL$6,1,1)),1),IF(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))=BL$6,(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)+1-DATE(BL$6,1,1))/(DATE(BL$6+1,1,1)-DATE(BL$6,1,1)),1),(1-OFFSET(Active_Portfolio!$AG$12,1,0,ctPort,1))^(BL$6-YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))))","v":1559.3603026570433},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$B$12,1,0,ctPort,1)=$B21)*(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))<=BM$6)*(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))>=BM$6)*OFFSET(Active_Portfolio!$U$12,1,BM$5-1,ctPort,1),OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),IF(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))=BM$6,(DATE(BM$6+1,1,1)-OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))/(DATE(BM$6+1,1,1)-DATE(BM$6,1,1)),1),IF(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))=BM$6,(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)+1-DATE(BM$6,1,1))/(DATE(BM$6+1,1,1)-DATE(BM$6,1,1)),1),(1-OFFSET(Active_Portfolio!$AG$12,1,0,ctPort,1))^(BM$6-YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))))","v":1549.8031582052442},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$B$12,1,0,ctPort,1)=$B21)*(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))<=BN$6)*(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))>=BN$6)*OFFSET(Active_Portfolio!$U$12,1,BN$5-1,ctPort,1),OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),IF(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))=BN$6,(DATE(BN$6+1,1,1)-OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))/(DATE(BN$6+1,1,1)-DATE(BN$6,1,1)),1),IF(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))=BN$6,(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)+1-DATE(BN$6,1,1))/(DATE(BN$6+1,1,1)-DATE(BN$6,1,1)),1),(1-OFFSET(Active_Portfolio!$AG$12,1,0,ctPort,1))^(BN$6-YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))))","v":1540.3129137646072},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$B$12,1,0,ctPort,1)=$B21)*(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))<=BO$6)*(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))>=BO$6)*OFFSET(Active_Portfolio!$U$12,1,BO$5-1,ctPort,1),OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),IF(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))=BO$6,(DATE(BO$6+1,1,1)-OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))/(DATE(BO$6+1,1,1)-DATE(BO$6,1,1)),1),IF(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))=BO$6,(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)+1-DATE(BO$6,1,1))/(DATE(BO$6+1,1,1)-DATE(BO$6,1,1)),1),(1-OFFSET(Active_Portfolio!$AG$12,1,0,ctPort,1))^(BO$6-YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))))","v":1530.8891010350551},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$B$12,1,0,ctPort,1)=$B21)*(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))<=BP$6)*(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))>=BP$6)*OFFSET(Active_Portfolio!$U$12,1,BP$5-1,ctPort,1),OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),IF(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))=BP$6,(DATE(BP$6+1,1,1)-OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))/(DATE(BP$6+1,1,1)-DATE(BP$6,1,1)),1),IF(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))=BP$6,(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)+1-DATE(BP$6,1,1))/(DATE(BP$6+1,1,1)-DATE(BP$6,1,1)),1),(1-OFFSET(Active_Portfolio!$AG$12,1,0,ctPort,1))^(BP$6-YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))))","v":1521.5312549946095},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$B$12,1,0,ctPort,1)=$B21)*(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))<=BQ$6)*(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))>=BQ$6)*OFFSET(Active_Portfolio!$U$12,1,BQ$5-1,ctPort,1),OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),IF(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))=BQ$6,(DATE(BQ$6+1,1,1)-OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))/(DATE(BQ$6+1,1,1)-DATE(BQ$6,1,1)),1),IF(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))=BQ$6,(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)+1-DATE(BQ$6,1,1))/(DATE(BQ$6+1,1,1)-DATE(BQ$6,1,1)),1),(1-OFFSET(Active_Portfolio!$AG$12,1,0,ctPort,1))^(BQ$6-YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))))","v":1512.2389138764474},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$B$12,1,0,ctPort,1)=$B21)*(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))<=BR$6)*(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))>=BR$6)*OFFSET(Active_Portfolio!$U$12,1,BR$5-1,ctPort,1),OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),IF(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))=BR$6,(DATE(BR$6+1,1,1)-OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))/(DATE(BR$6+1,1,1)-DATE(BR$6,1,1)),1),IF(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))=BR$6,(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)+1-DATE(BR$6,1,1))/(DATE(BR$6+1,1,1)-DATE(BR$6,1,1)),1),(1-OFFSET(Active_Portfolio!$AG$12,1,0,ctPort,1))^(BR$6-YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))))","v":1457.0559458499572},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$B$12,1,0,ctPort,1)=$B21)*(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))<=BS$6)*(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))>=BS$6)*OFFSET(Active_Portfolio!$U$12,1,BS$5-1,ctPort,1),OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),IF(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))=BS$6,(DATE(BS$6+1,1,1)-OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))/(DATE(BS$6+1,1,1)-DATE(BS$6,1,1)),1),IF(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))=BS$6,(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)+1-DATE(BS$6,1,1))/(DATE(BS$6+1,1,1)-DATE(BS$6,1,1)),1),(1-OFFSET(Active_Portfolio!$AG$12,1,0,ctPort,1))^(BS$6-YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))))","v":1395.2427298153066},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$B$12,1,0,ctPort,1)=$B21)*(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))<=BT$6)*(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))>=BT$6)*OFFSET(Active_Portfolio!$U$12,1,BT$5-1,ctPort,1),OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),IF(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))=BT$6,(DATE(BT$6+1,1,1)-OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))/(DATE(BT$6+1,1,1)-DATE(BT$6,1,1)),1),IF(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))=BT$6,(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)+1-DATE(BT$6,1,1))/(DATE(BT$6+1,1,1)-DATE(BT$6,1,1)),1),(1-OFFSET(Active_Portfolio!$AG$12,1,0,ctPort,1))^(BT$6-YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))))","v":1385.6443744249868},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$B$12,1,0,ctPort,1)=$B21)*(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))<=BU$6)*(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))>=BU$6)*OFFSET(Active_Portfolio!$U$12,1,BU$5-1,ctPort,1),OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),IF(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))=BU$6,(DATE(BU$6+1,1,1)-OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))/(DATE(BU$6+1,1,1)-DATE(BU$6,1,1)),1),IF(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))=BU$6,(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)+1-DATE(BU$6,1,1))/(DATE(BU$6+1,1,1)-DATE(BU$6,1,1)),1),(1-OFFSET(Active_Portfolio!$AG$12,1,0,ctPort,1))^(BU$6-YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))))","v":872.40276492762177},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$B$12,1,0,ctPort,1)=$B21)*(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))<=BV$6)*(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))>=BV$6)*OFFSET(Active_Portfolio!$U$12,1,BV$5-1,ctPort,1),OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),IF(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))=BV$6,(DATE(BV$6+1,1,1)-OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))/(DATE(BV$6+1,1,1)-DATE(BV$6,1,1)),1),IF(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))=BV$6,(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)+1-DATE(BV$6,1,1))/(DATE(BV$6+1,1,1)-DATE(BV$6,1,1)),1),(1-OFFSET(Active_Portfolio!$AG$12,1,0,ctPort,1))^(BV$6-YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))))","v":866.00022376400739},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$B$12,1,0,ctPort,1)=$B21)*(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))<=BW$6)*(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))>=BW$6)*OFFSET(Active_Portfolio!$U$12,1,BW$5-1,ctPort,1),OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),IF(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))=BW$6,(DATE(BW$6+1,1,1)-OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))/(DATE(BW$6+1,1,1)-DATE(BW$6,1,1)),1),IF(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))=BW$6,(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)+1-DATE(BW$6,1,1))/(DATE(BW$6+1,1,1)-DATE(BW$6,1,1)),1),(1-OFFSET(Active_Portfolio!$AG$12,1,0,ctPort,1))^(BW$6-YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))))","v":689.30729724957439},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$B$12,1,0,ctPort,1)=$B21)*(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))<=BX$6)*(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))>=BX$6)*OFFSET(Active_Portfolio!$U$12,1,BX$5-1,ctPort,1),OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),IF(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))=BX$6,(DATE(BX$6+1,1,1)-OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))/(DATE(BX$6+1,1,1)-DATE(BX$6,1,1)),1),IF(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))=BX$6,(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)+1-DATE(BX$6,1,1))/(DATE(BX$6+1,1,1)-DATE(BX$6,1,1)),1),(1-OFFSET(Active_Portfolio!$AG$12,1,0,ctPort,1))^(BX$6-YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))))","v":289.52356194696478},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$B$12,1,0,ctPort,1)=$B21)*(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))<=BY$6)*(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))>=BY$6)*OFFSET(Active_Portfolio!$U$12,1,BY$5-1,ctPort,1),OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),IF(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))=BY$6,(DATE(BY$6+1,1,1)-OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))/(DATE(BY$6+1,1,1)-DATE(BY$6,1,1)),1),IF(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))=BY$6,(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)+1-DATE(BY$6,1,1))/(DATE(BY$6+1,1,1)-DATE(BY$6,1,1)),1),(1-OFFSET(Active_Portfolio!$AG$12,1,0,ctPort,1))^(BY$6-YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))))","v":267.03624253207533},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$B$12,1,0,ctPort,1)=$B21)*(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))<=BZ$6)*(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))>=BZ$6)*OFFSET(Active_Portfolio!$U$12,1,BZ$5-1,ctPort,1),OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),IF(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))=BZ$6,(DATE(BZ$6+1,1,1)-OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))/(DATE(BZ$6+1,1,1)-DATE(BZ$6,1,1)),1),IF(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))=BZ$6,(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)+1-DATE(BZ$6,1,1))/(DATE(BZ$6+1,1,1)-DATE(BZ$6,1,1)),1),(1-OFFSET(Active_Portfolio!$AG$12,1,0,ctPort,1))^(BZ$6-YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))))","v":265.49685683435081},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$B$12,1,0,ctPort,1)=$B21)*(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))<=CA$6)*(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))>=CA$6)*OFFSET(Active_Portfolio!$U$12,1,CA$5-1,ctPort,1),OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),IF(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))=CA$6,(DATE(CA$6+1,1,1)-OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))/(DATE(CA$6+1,1,1)-DATE(CA$6,1,1)),1),IF(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))=CA$6,(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)+1-DATE(CA$6,1,1))/(DATE(CA$6+1,1,1)-DATE(CA$6,1,1)),1),(1-OFFSET(Active_Portfolio!$AG$12,1,0,ctPort,1))^(CA$6-YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))))","v":213.03715606038938},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$B$12,1,0,ctPort,1)=$B21)*(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))<=CB$6)*(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))>=CB$6)*OFFSET(Active_Portfolio!$U$12,1,CB$5-1,ctPort,1),OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),IF(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))=CB$6,(DATE(CB$6+1,1,1)-OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))/(DATE(CB$6+1,1,1)-DATE(CB$6,1,1)),1),IF(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))=CB$6,(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)+1-DATE(CB$6,1,1))/(DATE(CB$6+1,1,1)-DATE(CB$6,1,1)),1),(1-OFFSET(Active_Portfolio!$AG$12,1,0,ctPort,1))^(CB$6-YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))))","v":134.63944547039424},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$B$12,1,0,ctPort,1)=$B21)*(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))<=CC$6)*(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))>=CC$6)*OFFSET(Active_Portfolio!$U$12,1,CC$5-1,ctPort,1),OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),IF(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))=CC$6,(DATE(CC$6+1,1,1)-OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))/(DATE(CC$6+1,1,1)-DATE(CC$6,1,1)),1),IF(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))=CC$6,(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)+1-DATE(CC$6,1,1))/(DATE(CC$6+1,1,1)-DATE(CC$6,1,1)),1),(1-OFFSET(Active_Portfolio!$AG$12,1,0,ctPort,1))^(CC$6-YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))))","v":127.92782979045765},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$B$12,1,0,ctPort,1)=$B21)*(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))<=CD$6)*(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))>=CD$6)*OFFSET(Active_Portfolio!$U$12,1,CD$5-1,ctPort,1),OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),IF(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))=CD$6,(DATE(CD$6+1,1,1)-OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))/(DATE(CD$6+1,1,1)-DATE(CD$6,1,1)),1),IF(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))=CD$6,(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)+1-DATE(CD$6,1,1))/(DATE(CD$6+1,1,1)-DATE(CD$6,1,1)),1),(1-OFFSET(Active_Portfolio!$AG$12,1,0,ctPort,1))^(CD$6-YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))))","v":127.03233498192444},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$B$12,1,0,ctPort,1)=$B21)*(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))<=CE$6)*(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))>=CE$6)*OFFSET(Active_Portfolio!$U$12,1,CE$5-1,ctPort,1),OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),IF(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))=CE$6,(DATE(CE$6+1,1,1)-OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))/(DATE(CE$6+1,1,1)-DATE(CE$6,1,1)),1),IF(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))=CE$6,(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)+1-DATE(CE$6,1,1))/(DATE(CE$6+1,1,1)-DATE(CE$6,1,1)),1),(1-OFFSET(Active_Portfolio!$AG$12,1,0,ctPort,1))^(CE$6-YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$B$12,1,0,ctPort,1)=$B21)*(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))<=CF$6)*(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))>=CF$6)*OFFSET(Active_Portfolio!$U$12,1,CF$5-1,ctPort,1),OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),IF(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))=CF$6,(DATE(CF$6+1,1,1)-OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))/(DATE(CF$6+1,1,1)-DATE(CF$6,1,1)),1),IF(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))=CF$6,(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)+1-DATE(CF$6,1,1))/(DATE(CF$6+1,1,1)-DATE(CF$6,1,1)),1),(1-OFFSET(Active_Portfolio!$AG$12,1,0,ctPort,1))^(CF$6-YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$B$12,1,0,ctPort,1)=$B21)*(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))<=CG$6)*(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))>=CG$6)*OFFSET(Active_Portfolio!$U$12,1,CG$5-1,ctPort,1),OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),IF(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))=CG$6,(DATE(CG$6+1,1,1)-OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))/(DATE(CG$6+1,1,1)-DATE(CG$6,1,1)),1),IF(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))=CG$6,(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)+1-DATE(CG$6,1,1))/(DATE(CG$6+1,1,1)-DATE(CG$6,1,1)),1),(1-OFFSET(Active_Portfolio!$AG$12,1,0,ctPort,1))^(CG$6-YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$B$12,1,0,ctPort,1)=$B21)*(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))<=CH$6)*(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))>=CH$6)*OFFSET(Active_Portfolio!$U$12,1,CH$5-1,ctPort,1),OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),IF(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))=CH$6,(DATE(CH$6+1,1,1)-OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))/(DATE(CH$6+1,1,1)-DATE(CH$6,1,1)),1),IF(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))=CH$6,(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)+1-DATE(CH$6,1,1))/(DATE(CH$6+1,1,1)-DATE(CH$6,1,1)),1),(1-OFFSET(Active_Portfolio!$AG$12,1,0,ctPort,1))^(CH$6-YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$B$12,1,0,ctPort,1)=$B21)*(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))<=CI$6)*(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))>=CI$6)*OFFSET(Active_Portfolio!$U$12,1,CI$5-1,ctPort,1),OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),IF(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))=CI$6,(DATE(CI$6+1,1,1)-OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))/(DATE(CI$6+1,1,1)-DATE(CI$6,1,1)),1),IF(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))=CI$6,(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)+1-DATE(CI$6,1,1))/(DATE(CI$6+1,1,1)-DATE(CI$6,1,1)),1),(1-OFFSET(Active_Portfolio!$AG$12,1,0,ctPort,1))^(CI$6-YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$B$12,1,0,ctPort,1)=$B21)*(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))<=CJ$6)*(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))>=CJ$6)*OFFSET(Active_Portfolio!$U$12,1,CJ$5-1,ctPort,1),OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),IF(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))=CJ$6,(DATE(CJ$6+1,1,1)-OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))/(DATE(CJ$6+1,1,1)-DATE(CJ$6,1,1)),1),IF(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))=CJ$6,(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)+1-DATE(CJ$6,1,1))/(DATE(CJ$6+1,1,1)-DATE(CJ$6,1,1)),1),(1-OFFSET(Active_Portfolio!$AG$12,1,0,ctPort,1))^(CJ$6-YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$B$12,1,0,ctPort,1)=$B21)*(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))<=CK$6)*(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))>=CK$6)*OFFSET(Active_Portfolio!$U$12,1,CK$5-1,ctPort,1),OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),IF(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))=CK$6,(DATE(CK$6+1,1,1)-OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))/(DATE(CK$6+1,1,1)-DATE(CK$6,1,1)),1),IF(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))=CK$6,(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)+1-DATE(CK$6,1,1))/(DATE(CK$6+1,1,1)-DATE(CK$6,1,1)),1),(1-OFFSET(Active_Portfolio!$AG$12,1,0,ctPort,1))^(CK$6-YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))))","v":0},null,null,null,null,null,null,null,{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$B$12,1,0,ctPort,1)=$B21)*(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))<=CS$6)*(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))>=CS$6)*OFFSET(Active_Portfolio!$U$12,1,CS$5-1,ctPort,1),OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),IF(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))=CS$6,(DATE(CS$6+1,1,1)-OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))/(DATE(CS$6+1,1,1)-DATE(CS$6,1,1)),1),IF(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))=CS$6,(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)+1-DATE(CS$6,1,1))/(DATE(CS$6+1,1,1)-DATE(CS$6,1,1)),1),(1-OFFSET(Active_Portfolio!$AG$12,1,0,ctPort,1))^(CS$6-YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))))","v":1724.1017790022195},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$B$12,1,0,ctPort,1)=$B21)*(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))<=CT$6)*(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))>=CT$6)*OFFSET(Active_Portfolio!$U$12,1,CT$5-1,ctPort,1),OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),IF(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))=CT$6,(DATE(CT$6+1,1,1)-OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))/(DATE(CT$6+1,1,1)-DATE(CT$6,1,1)),1),IF(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))=CT$6,(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)+1-DATE(CT$6,1,1))/(DATE(CT$6+1,1,1)-DATE(CT$6,1,1)),1),(1-OFFSET(Active_Portfolio!$AG$12,1,0,ctPort,1))^(CT$6-YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))))","v":5812.7145345706795},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$B$12,1,0,ctPort,1)=$B21)*(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))<=CU$6)*(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))>=CU$6)*OFFSET(Active_Portfolio!$U$12,1,CU$5-1,ctPort,1),OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),IF(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))=CU$6,(DATE(CU$6+1,1,1)-OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))/(DATE(CU$6+1,1,1)-DATE(CU$6,1,1)),1),IF(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))=CU$6,(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)+1-DATE(CU$6,1,1))/(DATE(CU$6+1,1,1)-DATE(CU$6,1,1)),1),(1-OFFSET(Active_Portfolio!$AG$12,1,0,ctPort,1))^(CU$6-YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))))","v":6191.0128899300544},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$B$12,1,0,ctPort,1)=$B21)*(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))<=CV$6)*(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))>=CV$6)*OFFSET(Active_Portfolio!$U$12,1,CV$5-1,ctPort,1),OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),IF(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))=CV$6,(DATE(CV$6+1,1,1)-OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))/(DATE(CV$6+1,1,1)-DATE(CV$6,1,1)),1),IF(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))=CV$6,(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)+1-DATE(CV$6,1,1))/(DATE(CV$6+1,1,1)-DATE(CV$6,1,1)),1),(1-OFFSET(Active_Portfolio!$AG$12,1,0,ctPort,1))^(CV$6-YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))))","v":6899.844052538464},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$B$12,1,0,ctPort,1)=$B21)*(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))<=CW$6)*(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))>=CW$6)*OFFSET(Active_Portfolio!$U$12,1,CW$5-1,ctPort,1),OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),IF(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))=CW$6,(DATE(CW$6+1,1,1)-OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))/(DATE(CW$6+1,1,1)-DATE(CW$6,1,1)),1),IF(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))=CW$6,(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)+1-DATE(CW$6,1,1))/(DATE(CW$6+1,1,1)-DATE(CW$6,1,1)),1),(1-OFFSET(Active_Portfolio!$AG$12,1,0,ctPort,1))^(CW$6-YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))))","v":10039.118066352314},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$B$12,1,0,ctPort,1)=$B21)*(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))<=CX$6)*(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))>=CX$6)*OFFSET(Active_Portfolio!$U$12,1,CX$5-1,ctPort,1),OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),IF(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))=CX$6,(DATE(CX$6+1,1,1)-OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))/(DATE(CX$6+1,1,1)-DATE(CX$6,1,1)),1),IF(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))=CX$6,(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)+1-DATE(CX$6,1,1))/(DATE(CX$6+1,1,1)-DATE(CX$6,1,1)),1),(1-OFFSET(Active_Portfolio!$AG$12,1,0,ctPort,1))^(CX$6-YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))))","v":10157.851925429561},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$B$12,1,0,ctPort,1)=$B21)*(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))<=CY$6)*(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))>=CY$6)*OFFSET(Active_Portfolio!$U$12,1,CY$5-1,ctPort,1),OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),IF(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))=CY$6,(DATE(CY$6+1,1,1)-OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))/(DATE(CY$6+1,1,1)-DATE(CY$6,1,1)),1),IF(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))=CY$6,(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)+1-DATE(CY$6,1,1))/(DATE(CY$6+1,1,1)-DATE(CY$6,1,1)),1),(1-OFFSET(Active_Portfolio!$AG$12,1,0,ctPort,1))^(CY$6-YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))))","v":10097.111061711556},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$B$12,1,0,ctPort,1)=$B21)*(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))<=CZ$6)*(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))>=CZ$6)*OFFSET(Active_Portfolio!$U$12,1,CZ$5-1,ctPort,1),OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),IF(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))=CZ$6,(DATE(CZ$6+1,1,1)-OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))/(DATE(CZ$6+1,1,1)-DATE(CZ$6,1,1)),1),IF(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))=CZ$6,(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)+1-DATE(CZ$6,1,1))/(DATE(CZ$6+1,1,1)-DATE(CZ$6,1,1)),1),(1-OFFSET(Active_Portfolio!$AG$12,1,0,ctPort,1))^(CZ$6-YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))))","v":10036.795384039573},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$B$12,1,0,ctPort,1)=$B21)*(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))<=DA$6)*(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))>=DA$6)*OFFSET(Active_Portfolio!$U$12,1,DA$5-1,ctPort,1),OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),IF(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))=DA$6,(DATE(DA$6+1,1,1)-OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))/(DATE(DA$6+1,1,1)-DATE(DA$6,1,1)),1),IF(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))=DA$6,(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)+1-DATE(DA$6,1,1))/(DATE(DA$6+1,1,1)-DATE(DA$6,1,1)),1),(1-OFFSET(Active_Portfolio!$AG$12,1,0,ctPort,1))^(DA$6-YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))))","v":9976.9019161112992},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$B$12,1,0,ctPort,1)=$B21)*(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))<=DB$6)*(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))>=DB$6)*OFFSET(Active_Portfolio!$U$12,1,DB$5-1,ctPort,1),OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),IF(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))=DB$6,(DATE(DB$6+1,1,1)-OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))/(DATE(DB$6+1,1,1)-DATE(DB$6,1,1)),1),IF(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))=DB$6,(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)+1-DATE(DB$6,1,1))/(DATE(DB$6+1,1,1)-DATE(DB$6,1,1)),1),(1-OFFSET(Active_Portfolio!$AG$12,1,0,ctPort,1))^(DB$6-YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))))","v":9916.7988301297519},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$B$12,1,0,ctPort,1)=$B21)*(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))<=DC$6)*(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))>=DC$6)*OFFSET(Active_Portfolio!$U$12,1,DC$5-1,ctPort,1),OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),IF(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))=DC$6,(DATE(DC$6+1,1,1)-OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))/(DATE(DC$6+1,1,1)-DATE(DC$6,1,1)),1),IF(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))=DC$6,(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)+1-DATE(DC$6,1,1))/(DATE(DC$6+1,1,1)-DATE(DC$6,1,1)),1),(1-OFFSET(Active_Portfolio!$AG$12,1,0,ctPort,1))^(DC$6-YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))))","v":9829.4789842946084},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$B$12,1,0,ctPort,1)=$B21)*(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))<=DD$6)*(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))>=DD$6)*OFFSET(Active_Portfolio!$U$12,1,DD$5-1,ctPort,1),OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),IF(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))=DD$6,(DATE(DD$6+1,1,1)-OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))/(DATE(DD$6+1,1,1)-DATE(DD$6,1,1)),1),IF(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))=DD$6,(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)+1-DATE(DD$6,1,1))/(DATE(DD$6+1,1,1)-DATE(DD$6,1,1)),1),(1-OFFSET(Active_Portfolio!$AG$12,1,0,ctPort,1))^(DD$6-YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))))","v":9754.5392930576581},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$B$12,1,0,ctPort,1)=$B21)*(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))<=DE$6)*(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))>=DE$6)*OFFSET(Active_Portfolio!$U$12,1,DE$5-1,ctPort,1),OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),IF(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))=DE$6,(DATE(DE$6+1,1,1)-OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))/(DATE(DE$6+1,1,1)-DATE(DE$6,1,1)),1),IF(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))=DE$6,(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)+1-DATE(DE$6,1,1))/(DATE(DE$6+1,1,1)-DATE(DE$6,1,1)),1),(1-OFFSET(Active_Portfolio!$AG$12,1,0,ctPort,1))^(DE$6-YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))))","v":9696.5598189662542},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$B$12,1,0,ctPort,1)=$B21)*(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))<=DF$6)*(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))>=DF$6)*OFFSET(Active_Portfolio!$U$12,1,DF$5-1,ctPort,1),OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),IF(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))=DF$6,(DATE(DF$6+1,1,1)-OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))/(DATE(DF$6+1,1,1)-DATE(DF$6,1,1)),1),IF(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))=DF$6,(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)+1-DATE(DF$6,1,1))/(DATE(DF$6+1,1,1)-DATE(DF$6,1,1)),1),(1-OFFSET(Active_Portfolio!$AG$12,1,0,ctPort,1))^(DF$6-YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))))","v":9638.9862011934893},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$B$12,1,0,ctPort,1)=$B21)*(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))<=DG$6)*(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))>=DG$6)*OFFSET(Active_Portfolio!$U$12,1,DG$5-1,ctPort,1),OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),IF(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))=DG$6,(DATE(DG$6+1,1,1)-OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))/(DATE(DG$6+1,1,1)-DATE(DG$6,1,1)),1),IF(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))=DG$6,(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)+1-DATE(DG$6,1,1))/(DATE(DG$6+1,1,1)-DATE(DG$6,1,1)),1),(1-OFFSET(Active_Portfolio!$AG$12,1,0,ctPort,1))^(DG$6-YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))))","v":9581.8155987451337},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$B$12,1,0,ctPort,1)=$B21)*(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))<=DH$6)*(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))>=DH$6)*OFFSET(Active_Portfolio!$U$12,1,DH$5-1,ctPort,1),OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),IF(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))=DH$6,(DATE(DH$6+1,1,1)-OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))/(DATE(DH$6+1,1,1)-DATE(DH$6,1,1)),1),IF(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))=DH$6,(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)+1-DATE(DH$6,1,1))/(DATE(DH$6+1,1,1)-DATE(DH$6,1,1)),1),(1-OFFSET(Active_Portfolio!$AG$12,1,0,ctPort,1))^(DH$6-YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))))","v":9525.0451905139198},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$B$12,1,0,ctPort,1)=$B21)*(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))<=DI$6)*(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))>=DI$6)*OFFSET(Active_Portfolio!$U$12,1,DI$5-1,ctPort,1),OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),IF(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))=DI$6,(DATE(DI$6+1,1,1)-OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))/(DATE(DI$6+1,1,1)-DATE(DI$6,1,1)),1),IF(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))=DI$6,(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)+1-DATE(DI$6,1,1))/(DATE(DI$6+1,1,1)-DATE(DI$6,1,1)),1),(1-OFFSET(Active_Portfolio!$AG$12,1,0,ctPort,1))^(DI$6-YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))))","v":9142.5389906596502},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$B$12,1,0,ctPort,1)=$B21)*(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))<=DJ$6)*(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))>=DJ$6)*OFFSET(Active_Portfolio!$U$12,1,DJ$5-1,ctPort,1),OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),IF(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))=DJ$6,(DATE(DJ$6+1,1,1)-OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))/(DATE(DJ$6+1,1,1)-DATE(DJ$6,1,1)),1),IF(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))=DJ$6,(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)+1-DATE(DJ$6,1,1))/(DATE(DJ$6+1,1,1)-DATE(DJ$6,1,1)),1),(1-OFFSET(Active_Portfolio!$AG$12,1,0,ctPort,1))^(DJ$6-YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))))","v":8669.776730952417},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$B$12,1,0,ctPort,1)=$B21)*(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))<=DK$6)*(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))>=DK$6)*OFFSET(Active_Portfolio!$U$12,1,DK$5-1,ctPort,1),OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),IF(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))=DK$6,(DATE(DK$6+1,1,1)-OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))/(DATE(DK$6+1,1,1)-DATE(DK$6,1,1)),1),IF(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))=DK$6,(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)+1-DATE(DK$6,1,1))/(DATE(DK$6+1,1,1)-DATE(DK$6,1,1)),1),(1-OFFSET(Active_Portfolio!$AG$12,1,0,ctPort,1))^(DK$6-YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))))","v":8497.5241860050392},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$B$12,1,0,ctPort,1)=$B21)*(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))<=DL$6)*(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))>=DL$6)*OFFSET(Active_Portfolio!$U$12,1,DL$5-1,ctPort,1),OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),IF(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))=DL$6,(DATE(DL$6+1,1,1)-OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))/(DATE(DL$6+1,1,1)-DATE(DL$6,1,1)),1),IF(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))=DL$6,(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)+1-DATE(DL$6,1,1))/(DATE(DL$6+1,1,1)-DATE(DL$6,1,1)),1),(1-OFFSET(Active_Portfolio!$AG$12,1,0,ctPort,1))^(DL$6-YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))))","v":6553.7299380553022},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$B$12,1,0,ctPort,1)=$B21)*(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))<=DM$6)*(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))>=DM$6)*OFFSET(Active_Portfolio!$U$12,1,DM$5-1,ctPort,1),OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),IF(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))=DM$6,(DATE(DM$6+1,1,1)-OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))/(DATE(DM$6+1,1,1)-DATE(DM$6,1,1)),1),IF(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))=DM$6,(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)+1-DATE(DM$6,1,1))/(DATE(DM$6+1,1,1)-DATE(DM$6,1,1)),1),(1-OFFSET(Active_Portfolio!$AG$12,1,0,ctPort,1))^(DM$6-YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))))","v":5798.5973171260985},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$B$12,1,0,ctPort,1)=$B21)*(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))<=DN$6)*(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))>=DN$6)*OFFSET(Active_Portfolio!$U$12,1,DN$5-1,ctPort,1),OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),IF(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))=DN$6,(DATE(DN$6+1,1,1)-OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))/(DATE(DN$6+1,1,1)-DATE(DN$6,1,1)),1),IF(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))=DN$6,(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)+1-DATE(DN$6,1,1))/(DATE(DN$6+1,1,1)-DATE(DN$6,1,1)),1),(1-OFFSET(Active_Portfolio!$AG$12,1,0,ctPort,1))^(DN$6-YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))))","v":3009.5624098298958},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$B$12,1,0,ctPort,1)=$B21)*(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))<=DO$6)*(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))>=DO$6)*OFFSET(Active_Portfolio!$U$12,1,DO$5-1,ctPort,1),OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),IF(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))=DO$6,(DATE(DO$6+1,1,1)-OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))/(DATE(DO$6+1,1,1)-DATE(DO$6,1,1)),1),IF(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))=DO$6,(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)+1-DATE(DO$6,1,1))/(DATE(DO$6+1,1,1)-DATE(DO$6,1,1)),1),(1-OFFSET(Active_Portfolio!$AG$12,1,0,ctPort,1))^(DO$6-YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))))","v":2952.1403546811871},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$B$12,1,0,ctPort,1)=$B21)*(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))<=DP$6)*(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))>=DP$6)*OFFSET(Active_Portfolio!$U$12,1,DP$5-1,ctPort,1),OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),IF(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))=DP$6,(DATE(DP$6+1,1,1)-OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))/(DATE(DP$6+1,1,1)-DATE(DP$6,1,1)),1),IF(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))=DP$6,(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)+1-DATE(DP$6,1,1))/(DATE(DP$6+1,1,1)-DATE(DP$6,1,1)),1),(1-OFFSET(Active_Portfolio!$AG$12,1,0,ctPort,1))^(DP$6-YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))))","v":1556.372338533256},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$B$12,1,0,ctPort,1)=$B21)*(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))<=DQ$6)*(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))>=DQ$6)*OFFSET(Active_Portfolio!$U$12,1,DQ$5-1,ctPort,1),OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),IF(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))=DQ$6,(DATE(DQ$6+1,1,1)-OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))/(DATE(DQ$6+1,1,1)-DATE(DQ$6,1,1)),1),IF(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))=DQ$6,(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)+1-DATE(DQ$6,1,1))/(DATE(DQ$6+1,1,1)-DATE(DQ$6,1,1)),1),(1-OFFSET(Active_Portfolio!$AG$12,1,0,ctPort,1))^(DQ$6-YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))))","v":281.27938052362299},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$B$12,1,0,ctPort,1)=$B21)*(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))<=DR$6)*(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))>=DR$6)*OFFSET(Active_Portfolio!$U$12,1,DR$5-1,ctPort,1),OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),IF(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))=DR$6,(DATE(DR$6+1,1,1)-OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))/(DATE(DR$6+1,1,1)-DATE(DR$6,1,1)),1),IF(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))=DR$6,(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)+1-DATE(DR$6,1,1))/(DATE(DR$6+1,1,1)-DATE(DR$6,1,1)),1),(1-OFFSET(Active_Portfolio!$AG$12,1,0,ctPort,1))^(DR$6-YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$B$12,1,0,ctPort,1)=$B21)*(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))<=DS$6)*(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))>=DS$6)*OFFSET(Active_Portfolio!$U$12,1,DS$5-1,ctPort,1),OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),IF(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))=DS$6,(DATE(DS$6+1,1,1)-OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))/(DATE(DS$6+1,1,1)-DATE(DS$6,1,1)),1),IF(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))=DS$6,(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)+1-DATE(DS$6,1,1))/(DATE(DS$6+1,1,1)-DATE(DS$6,1,1)),1),(1-OFFSET(Active_Portfolio!$AG$12,1,0,ctPort,1))^(DS$6-YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$B$12,1,0,ctPort,1)=$B21)*(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))<=DT$6)*(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))>=DT$6)*OFFSET(Active_Portfolio!$U$12,1,DT$5-1,ctPort,1),OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),IF(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))=DT$6,(DATE(DT$6+1,1,1)-OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))/(DATE(DT$6+1,1,1)-DATE(DT$6,1,1)),1),IF(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))=DT$6,(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)+1-DATE(DT$6,1,1))/(DATE(DT$6+1,1,1)-DATE(DT$6,1,1)),1),(1-OFFSET(Active_Portfolio!$AG$12,1,0,ctPort,1))^(DT$6-YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$B$12,1,0,ctPort,1)=$B21)*(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))<=DU$6)*(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))>=DU$6)*OFFSET(Active_Portfolio!$U$12,1,DU$5-1,ctPort,1),OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),IF(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))=DU$6,(DATE(DU$6+1,1,1)-OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))/(DATE(DU$6+1,1,1)-DATE(DU$6,1,1)),1),IF(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))=DU$6,(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)+1-DATE(DU$6,1,1))/(DATE(DU$6+1,1,1)-DATE(DU$6,1,1)),1),(1-OFFSET(Active_Portfolio!$AG$12,1,0,ctPort,1))^(DU$6-YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$B$12,1,0,ctPort,1)=$B21)*(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))<=DV$6)*(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))>=DV$6)*OFFSET(Active_Portfolio!$U$12,1,DV$5-1,ctPort,1),OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),IF(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))=DV$6,(DATE(DV$6+1,1,1)-OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))/(DATE(DV$6+1,1,1)-DATE(DV$6,1,1)),1),IF(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))=DV$6,(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)+1-DATE(DV$6,1,1))/(DATE(DV$6+1,1,1)-DATE(DV$6,1,1)),1),(1-OFFSET(Active_Portfolio!$AG$12,1,0,ctPort,1))^(DV$6-YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$B$12,1,0,ctPort,1)=$B21)*(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))<=DW$6)*(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))>=DW$6)*OFFSET(Active_Portfolio!$U$12,1,DW$5-1,ctPort,1),OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),IF(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))=DW$6,(DATE(DW$6+1,1,1)-OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))/(DATE(DW$6+1,1,1)-DATE(DW$6,1,1)),1),IF(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))=DW$6,(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)+1-DATE(DW$6,1,1))/(DATE(DW$6+1,1,1)-DATE(DW$6,1,1)),1),(1-OFFSET(Active_Portfolio!$AG$12,1,0,ctPort,1))^(DW$6-YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$B$12,1,0,ctPort,1)=$B21)*(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))<=DX$6)*(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))>=DX$6)*OFFSET(Active_Portfolio!$U$12,1,DX$5-1,ctPort,1),OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),IF(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))=DX$6,(DATE(DX$6+1,1,1)-OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))/(DATE(DX$6+1,1,1)-DATE(DX$6,1,1)),1),IF(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))=DX$6,(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)+1-DATE(DX$6,1,1))/(DATE(DX$6+1,1,1)-DATE(DX$6,1,1)),1),(1-OFFSET(Active_Portfolio!$AG$12,1,0,ctPort,1))^(DX$6-YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$B$12,1,0,ctPort,1)=$B21)*(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))<=DY$6)*(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))>=DY$6)*OFFSET(Active_Portfolio!$U$12,1,DY$5-1,ctPort,1),OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),IF(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))=DY$6,(DATE(DY$6+1,1,1)-OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))/(DATE(DY$6+1,1,1)-DATE(DY$6,1,1)),1),IF(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))=DY$6,(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)+1-DATE(DY$6,1,1))/(DATE(DY$6+1,1,1)-DATE(DY$6,1,1)),1),(1-OFFSET(Active_Portfolio!$AG$12,1,0,ctPort,1))^(DY$6-YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$B$12,1,0,ctPort,1)=$B21)*(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))<=DZ$6)*(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))>=DZ$6)*OFFSET(Active_Portfolio!$U$12,1,DZ$5-1,ctPort,1),OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),IF(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))=DZ$6,(DATE(DZ$6+1,1,1)-OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))/(DATE(DZ$6+1,1,1)-DATE(DZ$6,1,1)),1),IF(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))=DZ$6,(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)+1-DATE(DZ$6,1,1))/(DATE(DZ$6+1,1,1)-DATE(DZ$6,1,1)),1),(1-OFFSET(Active_Portfolio!$AG$12,1,0,ctPort,1))^(DZ$6-YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$B$12,1,0,ctPort,1)=$B21)*(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))<=EA$6)*(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))>=EA$6)*OFFSET(Active_Portfolio!$U$12,1,EA$5-1,ctPort,1),OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),IF(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))=EA$6,(DATE(EA$6+1,1,1)-OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))/(DATE(EA$6+1,1,1)-DATE(EA$6,1,1)),1),IF(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))=EA$6,(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)+1-DATE(EA$6,1,1))/(DATE(EA$6+1,1,1)-DATE(EA$6,1,1)),1),(1-OFFSET(Active_Portfolio!$AG$12,1,0,ctPort,1))^(EA$6-YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))))","v":0},null,null,null,null,null,null,null,{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$B$12,1,0,ctPort,1)=$B21)*(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))<=EI$6)*(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))>=EI$6)*OFFSET(Active_Portfolio!$U$12,1,EI$5-1,ctPort,1),OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),IF(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))=EI$6,(DATE(EI$6+1,1,1)-OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))/(DATE(EI$6+1,1,1)-DATE(EI$6,1,1)),1),IF(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))=EI$6,(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)+1-DATE(EI$6,1,1))/(DATE(EI$6+1,1,1)-DATE(EI$6,1,1)),1),(1-OFFSET(Active_Portfolio!$AG$12,1,0,ctPort,1))^(EI$6-YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))))","v":252.0879436342735},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$B$12,1,0,ctPort,1)=$B21)*(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))<=EJ$6)*(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))>=EJ$6)*OFFSET(Active_Portfolio!$U$12,1,EJ$5-1,ctPort,1),OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),IF(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))=EJ$6,(DATE(EJ$6+1,1,1)-OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))/(DATE(EJ$6+1,1,1)-DATE(EJ$6,1,1)),1),IF(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))=EJ$6,(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)+1-DATE(EJ$6,1,1))/(DATE(EJ$6+1,1,1)-DATE(EJ$6,1,1)),1),(1-OFFSET(Active_Portfolio!$AG$12,1,0,ctPort,1))^(EJ$6-YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))))","v":339.8914921435877},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$B$12,1,0,ctPort,1)=$B21)*(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))<=EK$6)*(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))>=EK$6)*OFFSET(Active_Portfolio!$U$12,1,EK$5-1,ctPort,1),OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),IF(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))=EK$6,(DATE(EK$6+1,1,1)-OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))/(DATE(EK$6+1,1,1)-DATE(EK$6,1,1)),1),IF(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))=EK$6,(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)+1-DATE(EK$6,1,1))/(DATE(EK$6+1,1,1)-DATE(EK$6,1,1)),1),(1-OFFSET(Active_Portfolio!$AG$12,1,0,ctPort,1))^(EK$6-YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))))","v":337.63984769858257},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$B$12,1,0,ctPort,1)=$B21)*(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))<=EL$6)*(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))>=EL$6)*OFFSET(Active_Portfolio!$U$12,1,EL$5-1,ctPort,1),OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),IF(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))=EL$6,(DATE(EL$6+1,1,1)-OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))/(DATE(EL$6+1,1,1)-DATE(EL$6,1,1)),1),IF(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))=EL$6,(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)+1-DATE(EL$6,1,1))/(DATE(EL$6+1,1,1)-DATE(EL$6,1,1)),1),(1-OFFSET(Active_Portfolio!$AG$12,1,0,ctPort,1))^(EL$6-YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))))","v":335.40396476469249},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$B$12,1,0,ctPort,1)=$B21)*(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))<=EM$6)*(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))>=EM$6)*OFFSET(Active_Portfolio!$U$12,1,EM$5-1,ctPort,1),OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),IF(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))=EM$6,(DATE(EM$6+1,1,1)-OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))/(DATE(EM$6+1,1,1)-DATE(EM$6,1,1)),1),IF(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))=EM$6,(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)+1-DATE(EM$6,1,1))/(DATE(EM$6+1,1,1)-DATE(EM$6,1,1)),1),(1-OFFSET(Active_Portfolio!$AG$12,1,0,ctPort,1))^(EM$6-YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))))","v":333.1837330113396},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$B$12,1,0,ctPort,1)=$B21)*(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))<=EN$6)*(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))>=EN$6)*OFFSET(Active_Portfolio!$U$12,1,EN$5-1,ctPort,1),OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),IF(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))=EN$6,(DATE(EN$6+1,1,1)-OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))/(DATE(EN$6+1,1,1)-DATE(EN$6,1,1)),1),IF(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))=EN$6,(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)+1-DATE(EN$6,1,1))/(DATE(EN$6+1,1,1)-DATE(EN$6,1,1)),1),(1-OFFSET(Active_Portfolio!$AG$12,1,0,ctPort,1))^(EN$6-YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))))","v":330.97904288026029},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$B$12,1,0,ctPort,1)=$B21)*(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))<=EO$6)*(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))>=EO$6)*OFFSET(Active_Portfolio!$U$12,1,EO$5-1,ctPort,1),OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),IF(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))=EO$6,(DATE(EO$6+1,1,1)-OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))/(DATE(EO$6+1,1,1)-DATE(EO$6,1,1)),1),IF(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))=EO$6,(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)+1-DATE(EO$6,1,1))/(DATE(EO$6+1,1,1)-DATE(EO$6,1,1)),1),(1-OFFSET(Active_Portfolio!$AG$12,1,0,ctPort,1))^(EO$6-YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))))","v":328.78978558009834},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$B$12,1,0,ctPort,1)=$B21)*(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))<=EP$6)*(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))>=EP$6)*OFFSET(Active_Portfolio!$U$12,1,EP$5-1,ctPort,1),OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),IF(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))=EP$6,(DATE(EP$6+1,1,1)-OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))/(DATE(EP$6+1,1,1)-DATE(EP$6,1,1)),1),IF(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))=EP$6,(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)+1-DATE(EP$6,1,1))/(DATE(EP$6+1,1,1)-DATE(EP$6,1,1)),1),(1-OFFSET(Active_Portfolio!$AG$12,1,0,ctPort,1))^(EP$6-YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))))","v":326.61585308103759},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$B$12,1,0,ctPort,1)=$B21)*(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))<=EQ$6)*(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))>=EQ$6)*OFFSET(Active_Portfolio!$U$12,1,EQ$5-1,ctPort,1),OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),IF(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))=EQ$6,(DATE(EQ$6+1,1,1)-OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))/(DATE(EQ$6+1,1,1)-DATE(EQ$6,1,1)),1),IF(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))=EQ$6,(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)+1-DATE(EQ$6,1,1))/(DATE(EQ$6+1,1,1)-DATE(EQ$6,1,1)),1),(1-OFFSET(Active_Portfolio!$AG$12,1,0,ctPort,1))^(EQ$6-YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))))","v":324.45713810947052},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$B$12,1,0,ctPort,1)=$B21)*(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))<=ER$6)*(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))>=ER$6)*OFFSET(Active_Portfolio!$U$12,1,ER$5-1,ctPort,1),OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),IF(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))=ER$6,(DATE(ER$6+1,1,1)-OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))/(DATE(ER$6+1,1,1)-DATE(ER$6,1,1)),1),IF(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))=ER$6,(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)+1-DATE(ER$6,1,1))/(DATE(ER$6+1,1,1)-DATE(ER$6,1,1)),1),(1-OFFSET(Active_Portfolio!$AG$12,1,0,ctPort,1))^(ER$6-YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))))","v":322.31353414270416},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$B$12,1,0,ctPort,1)=$B21)*(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))<=ES$6)*(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))>=ES$6)*OFFSET(Active_Portfolio!$U$12,1,ES$5-1,ctPort,1),OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),IF(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))=ES$6,(DATE(ES$6+1,1,1)-OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))/(DATE(ES$6+1,1,1)-DATE(ES$6,1,1)),1),IF(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))=ES$6,(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)+1-DATE(ES$6,1,1))/(DATE(ES$6+1,1,1)-DATE(ES$6,1,1)),1),(1-OFFSET(Active_Portfolio!$AG$12,1,0,ctPort,1))^(ES$6-YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))))","v":320.18493540370525},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$B$12,1,0,ctPort,1)=$B21)*(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))<=ET$6)*(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))>=ET$6)*OFFSET(Active_Portfolio!$U$12,1,ET$5-1,ctPort,1),OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),IF(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))=ET$6,(DATE(ET$6+1,1,1)-OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))/(DATE(ET$6+1,1,1)-DATE(ET$6,1,1)),1),IF(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))=ET$6,(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)+1-DATE(ET$6,1,1))/(DATE(ET$6+1,1,1)-DATE(ET$6,1,1)),1),(1-OFFSET(Active_Portfolio!$AG$12,1,0,ctPort,1))^(ET$6-YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))))","v":318.07123685587925},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$B$12,1,0,ctPort,1)=$B21)*(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))<=EU$6)*(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))>=EU$6)*OFFSET(Active_Portfolio!$U$12,1,EU$5-1,ctPort,1),OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),IF(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))=EU$6,(DATE(EU$6+1,1,1)-OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))/(DATE(EU$6+1,1,1)-DATE(EU$6,1,1)),1),IF(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))=EU$6,(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)+1-DATE(EU$6,1,1))/(DATE(EU$6+1,1,1)-DATE(EU$6,1,1)),1),(1-OFFSET(Active_Portfolio!$AG$12,1,0,ctPort,1))^(EU$6-YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))))","v":315.97233419788807},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$B$12,1,0,ctPort,1)=$B21)*(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))<=EV$6)*(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))>=EV$6)*OFFSET(Active_Portfolio!$U$12,1,EV$5-1,ctPort,1),OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),IF(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))=EV$6,(DATE(EV$6+1,1,1)-OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))/(DATE(EV$6+1,1,1)-DATE(EV$6,1,1)),1),IF(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))=EV$6,(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)+1-DATE(EV$6,1,1))/(DATE(EV$6+1,1,1)-DATE(EV$6,1,1)),1),(1-OFFSET(Active_Portfolio!$AG$12,1,0,ctPort,1))^(EV$6-YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))))","v":313.88812385850287},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$B$12,1,0,ctPort,1)=$B21)*(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))<=EW$6)*(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))>=EW$6)*OFFSET(Active_Portfolio!$U$12,1,EW$5-1,ctPort,1),OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),IF(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))=EW$6,(DATE(EW$6+1,1,1)-OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))/(DATE(EW$6+1,1,1)-DATE(EW$6,1,1)),1),IF(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))=EW$6,(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)+1-DATE(EW$6,1,1))/(DATE(EW$6+1,1,1)-DATE(EW$6,1,1)),1),(1-OFFSET(Active_Portfolio!$AG$12,1,0,ctPort,1))^(EW$6-YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))))","v":310.03052678114523},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$B$12,1,0,ctPort,1)=$B21)*(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))<=EX$6)*(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))>=EX$6)*OFFSET(Active_Portfolio!$U$12,1,EX$5-1,ctPort,1),OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),IF(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))=EX$6,(DATE(EX$6+1,1,1)-OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))/(DATE(EX$6+1,1,1)-DATE(EX$6,1,1)),1),IF(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))=EX$6,(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)+1-DATE(EX$6,1,1))/(DATE(EX$6+1,1,1)-DATE(EX$6,1,1)),1),(1-OFFSET(Active_Portfolio!$AG$12,1,0,ctPort,1))^(EX$6-YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))))","v":266.56050029991178},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$B$12,1,0,ctPort,1)=$B21)*(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))<=EY$6)*(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))>=EY$6)*OFFSET(Active_Portfolio!$U$12,1,EY$5-1,ctPort,1),OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),IF(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))=EY$6,(DATE(EY$6+1,1,1)-OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))/(DATE(EY$6+1,1,1)-DATE(EY$6,1,1)),1),IF(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))=EY$6,(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)+1-DATE(EY$6,1,1))/(DATE(EY$6+1,1,1)-DATE(EY$6,1,1)),1),(1-OFFSET(Active_Portfolio!$AG$12,1,0,ctPort,1))^(EY$6-YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))))","v":264.82217279781241},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$B$12,1,0,ctPort,1)=$B21)*(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))<=EZ$6)*(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))>=EZ$6)*OFFSET(Active_Portfolio!$U$12,1,EZ$5-1,ctPort,1),OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),IF(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))=EZ$6,(DATE(EZ$6+1,1,1)-OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))/(DATE(EZ$6+1,1,1)-DATE(EZ$6,1,1)),1),IF(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))=EZ$6,(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)+1-DATE(EZ$6,1,1))/(DATE(EZ$6+1,1,1)-DATE(EZ$6,1,1)),1),(1-OFFSET(Active_Portfolio!$AG$12,1,0,ctPort,1))^(EZ$6-YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))))","v":263.09601358822772},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$B$12,1,0,ctPort,1)=$B21)*(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))<=FA$6)*(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))>=FA$6)*OFFSET(Active_Portfolio!$U$12,1,FA$5-1,ctPort,1),OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),IF(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))=FA$6,(DATE(FA$6+1,1,1)-OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))/(DATE(FA$6+1,1,1)-DATE(FA$6,1,1)),1),IF(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))=FA$6,(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)+1-DATE(FA$6,1,1))/(DATE(FA$6+1,1,1)-DATE(FA$6,1,1)),1),(1-OFFSET(Active_Portfolio!$AG$12,1,0,ctPort,1))^(FA$6-YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))))","v":260.46185665815619},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$B$12,1,0,ctPort,1)=$B21)*(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))<=FB$6)*(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))>=FB$6)*OFFSET(Active_Portfolio!$U$12,1,FB$5-1,ctPort,1),OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),IF(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))=FB$6,(DATE(FB$6+1,1,1)-OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))/(DATE(FB$6+1,1,1)-DATE(FB$6,1,1)),1),IF(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))=FB$6,(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)+1-DATE(FB$6,1,1))/(DATE(FB$6+1,1,1)-DATE(FB$6,1,1)),1),(1-OFFSET(Active_Portfolio!$AG$12,1,0,ctPort,1))^(FB$6-YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))))","v":248.96166020231212},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$B$12,1,0,ctPort,1)=$B21)*(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))<=FC$6)*(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))>=FC$6)*OFFSET(Active_Portfolio!$U$12,1,FC$5-1,ctPort,1),OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),IF(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))=FC$6,(DATE(FC$6+1,1,1)-OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))/(DATE(FC$6+1,1,1)-DATE(FC$6,1,1)),1),IF(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))=FC$6,(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)+1-DATE(FC$6,1,1))/(DATE(FC$6+1,1,1)-DATE(FC$6,1,1)),1),(1-OFFSET(Active_Portfolio!$AG$12,1,0,ctPort,1))^(FC$6-YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))))","v":137.99484347037765},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$B$12,1,0,ctPort,1)=$B21)*(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))<=FD$6)*(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))>=FD$6)*OFFSET(Active_Portfolio!$U$12,1,FD$5-1,ctPort,1),OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),IF(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))=FD$6,(DATE(FD$6+1,1,1)-OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))/(DATE(FD$6+1,1,1)-DATE(FD$6,1,1)),1),IF(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))=FD$6,(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)+1-DATE(FD$6,1,1))/(DATE(FD$6+1,1,1)-DATE(FD$6,1,1)),1),(1-OFFSET(Active_Portfolio!$AG$12,1,0,ctPort,1))^(FD$6-YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))))","v":103.64528305357567},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$B$12,1,0,ctPort,1)=$B21)*(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))<=FE$6)*(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))>=FE$6)*OFFSET(Active_Portfolio!$U$12,1,FE$5-1,ctPort,1),OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),IF(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))=FE$6,(DATE(FE$6+1,1,1)-OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))/(DATE(FE$6+1,1,1)-DATE(FE$6,1,1)),1),IF(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))=FE$6,(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)+1-DATE(FE$6,1,1))/(DATE(FE$6+1,1,1)-DATE(FE$6,1,1)),1),(1-OFFSET(Active_Portfolio!$AG$12,1,0,ctPort,1))^(FE$6-YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))))","v":102.91976607220062},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$B$12,1,0,ctPort,1)=$B21)*(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))<=FF$6)*(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))>=FF$6)*OFFSET(Active_Portfolio!$U$12,1,FF$5-1,ctPort,1),OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),IF(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))=FF$6,(DATE(FF$6+1,1,1)-OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))/(DATE(FF$6+1,1,1)-DATE(FF$6,1,1)),1),IF(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))=FF$6,(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)+1-DATE(FF$6,1,1))/(DATE(FF$6+1,1,1)-DATE(FF$6,1,1)),1),(1-OFFSET(Active_Portfolio!$AG$12,1,0,ctPort,1))^(FF$6-YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))))","v":102.19932770969521},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$B$12,1,0,ctPort,1)=$B21)*(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))<=FG$6)*(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))>=FG$6)*OFFSET(Active_Portfolio!$U$12,1,FG$5-1,ctPort,1),OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),IF(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))=FG$6,(DATE(FG$6+1,1,1)-OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))/(DATE(FG$6+1,1,1)-DATE(FG$6,1,1)),1),IF(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))=FG$6,(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)+1-DATE(FG$6,1,1))/(DATE(FG$6+1,1,1)-DATE(FG$6,1,1)),1),(1-OFFSET(Active_Portfolio!$AG$12,1,0,ctPort,1))^(FG$6-YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))))","v":101.48393241572735},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$B$12,1,0,ctPort,1)=$B21)*(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))<=FH$6)*(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))>=FH$6)*OFFSET(Active_Portfolio!$U$12,1,FH$5-1,ctPort,1),OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),IF(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))=FH$6,(DATE(FH$6+1,1,1)-OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))/(DATE(FH$6+1,1,1)-DATE(FH$6,1,1)),1),IF(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))=FH$6,(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)+1-DATE(FH$6,1,1))/(DATE(FH$6+1,1,1)-DATE(FH$6,1,1)),1),(1-OFFSET(Active_Portfolio!$AG$12,1,0,ctPort,1))^(FH$6-YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))))","v":44.047277576271227},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$B$12,1,0,ctPort,1)=$B21)*(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))<=FI$6)*(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))>=FI$6)*OFFSET(Active_Portfolio!$U$12,1,FI$5-1,ctPort,1),OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),IF(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))=FI$6,(DATE(FI$6+1,1,1)-OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))/(DATE(FI$6+1,1,1)-DATE(FI$6,1,1)),1),IF(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))=FI$6,(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)+1-DATE(FI$6,1,1))/(DATE(FI$6+1,1,1)-DATE(FI$6,1,1)),1),(1-OFFSET(Active_Portfolio!$AG$12,1,0,ctPort,1))^(FI$6-YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$B$12,1,0,ctPort,1)=$B21)*(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))<=FJ$6)*(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))>=FJ$6)*OFFSET(Active_Portfolio!$U$12,1,FJ$5-1,ctPort,1),OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),IF(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))=FJ$6,(DATE(FJ$6+1,1,1)-OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))/(DATE(FJ$6+1,1,1)-DATE(FJ$6,1,1)),1),IF(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))=FJ$6,(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)+1-DATE(FJ$6,1,1))/(DATE(FJ$6+1,1,1)-DATE(FJ$6,1,1)),1),(1-OFFSET(Active_Portfolio!$AG$12,1,0,ctPort,1))^(FJ$6-YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$B$12,1,0,ctPort,1)=$B21)*(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))<=FK$6)*(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))>=FK$6)*OFFSET(Active_Portfolio!$U$12,1,FK$5-1,ctPort,1),OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),IF(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))=FK$6,(DATE(FK$6+1,1,1)-OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))/(DATE(FK$6+1,1,1)-DATE(FK$6,1,1)),1),IF(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))=FK$6,(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)+1-DATE(FK$6,1,1))/(DATE(FK$6+1,1,1)-DATE(FK$6,1,1)),1),(1-OFFSET(Active_Portfolio!$AG$12,1,0,ctPort,1))^(FK$6-YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$B$12,1,0,ctPort,1)=$B21)*(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))<=FL$6)*(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))>=FL$6)*OFFSET(Active_Portfolio!$U$12,1,FL$5-1,ctPort,1),OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),IF(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))=FL$6,(DATE(FL$6+1,1,1)-OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))/(DATE(FL$6+1,1,1)-DATE(FL$6,1,1)),1),IF(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))=FL$6,(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)+1-DATE(FL$6,1,1))/(DATE(FL$6+1,1,1)-DATE(FL$6,1,1)),1),(1-OFFSET(Active_Portfolio!$AG$12,1,0,ctPort,1))^(FL$6-YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$B$12,1,0,ctPort,1)=$B21)*(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))<=FM$6)*(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))>=FM$6)*OFFSET(Active_Portfolio!$U$12,1,FM$5-1,ctPort,1),OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),IF(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))=FM$6,(DATE(FM$6+1,1,1)-OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))/(DATE(FM$6+1,1,1)-DATE(FM$6,1,1)),1),IF(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))=FM$6,(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)+1-DATE(FM$6,1,1))/(DATE(FM$6+1,1,1)-DATE(FM$6,1,1)),1),(1-OFFSET(Active_Portfolio!$AG$12,1,0,ctPort,1))^(FM$6-YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$B$12,1,0,ctPort,1)=$B21)*(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))<=FN$6)*(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))>=FN$6)*OFFSET(Active_Portfolio!$U$12,1,FN$5-1,ctPort,1),OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),IF(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))=FN$6,(DATE(FN$6+1,1,1)-OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))/(DATE(FN$6+1,1,1)-DATE(FN$6,1,1)),1),IF(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))=FN$6,(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)+1-DATE(FN$6,1,1))/(DATE(FN$6+1,1,1)-DATE(FN$6,1,1)),1),(1-OFFSET(Active_Portfolio!$AG$12,1,0,ctPort,1))^(FN$6-YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$B$12,1,0,ctPort,1)=$B21)*(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))<=FO$6)*(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))>=FO$6)*OFFSET(Active_Portfolio!$U$12,1,FO$5-1,ctPort,1),OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),IF(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))=FO$6,(DATE(FO$6+1,1,1)-OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))/(DATE(FO$6+1,1,1)-DATE(FO$6,1,1)),1),IF(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))=FO$6,(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)+1-DATE(FO$6,1,1))/(DATE(FO$6+1,1,1)-DATE(FO$6,1,1)),1),(1-OFFSET(Active_Portfolio!$AG$12,1,0,ctPort,1))^(FO$6-YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$B$12,1,0,ctPort,1)=$B21)*(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))<=FP$6)*(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))>=FP$6)*OFFSET(Active_Portfolio!$U$12,1,FP$5-1,ctPort,1),OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),IF(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))=FP$6,(DATE(FP$6+1,1,1)-OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))/(DATE(FP$6+1,1,1)-DATE(FP$6,1,1)),1),IF(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))=FP$6,(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)+1-DATE(FP$6,1,1))/(DATE(FP$6+1,1,1)-DATE(FP$6,1,1)),1),(1-OFFSET(Active_Portfolio!$AG$12,1,0,ctPort,1))^(FP$6-YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$B$12,1,0,ctPort,1)=$B21)*(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))<=FQ$6)*(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))>=FQ$6)*OFFSET(Active_Portfolio!$U$12,1,FQ$5-1,ctPort,1),OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),IF(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))=FQ$6,(DATE(FQ$6+1,1,1)-OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))/(DATE(FQ$6+1,1,1)-DATE(FQ$6,1,1)),1),IF(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))=FQ$6,(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)+1-DATE(FQ$6,1,1))/(DATE(FQ$6+1,1,1)-DATE(FQ$6,1,1)),1),(1-OFFSET(Active_Portfolio!$AG$12,1,0,ctPort,1))^(FQ$6-YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))))","v":0},null,null,null,{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$B$12,1,0,ctPort,1)=$B21)*(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))<=FU$6)*(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))>=FU$6)*OFFSET(Active_Portfolio!$U$12,1,FU$5-1,ctPort,1),OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),IF(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))=FU$6,(DATE(FU$6+1,1,1)-OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))/(DATE(FU$6+1,1,1)-DATE(FU$6,1,1)),1),IF(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))=FU$6,(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)+1-DATE(FU$6,1,1))/(DATE(FU$6+1,1,1)-DATE(FU$6,1,1)),1),(1-OFFSET(Active_Portfolio!$AG$12,1,0,ctPort,1))^(FU$6-YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$B$12,1,0,ctPort,1)=$B21)*(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))<=FV$6)*(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))>=FV$6)*OFFSET(Active_Portfolio!$U$12,1,FV$5-1,ctPort,1),OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),IF(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))=FV$6,(DATE(FV$6+1,1,1)-OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))/(DATE(FV$6+1,1,1)-DATE(FV$6,1,1)),1),IF(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))=FV$6,(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)+1-DATE(FV$6,1,1))/(DATE(FV$6+1,1,1)-DATE(FV$6,1,1)),1),(1-OFFSET(Active_Portfolio!$AG$12,1,0,ctPort,1))^(FV$6-YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$B$12,1,0,ctPort,1)=$B21)*(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))<=FW$6)*(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))>=FW$6)*OFFSET(Active_Portfolio!$U$12,1,FW$5-1,ctPort,1),OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),IF(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))=FW$6,(DATE(FW$6+1,1,1)-OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))/(DATE(FW$6+1,1,1)-DATE(FW$6,1,1)),1),IF(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))=FW$6,(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)+1-DATE(FW$6,1,1))/(DATE(FW$6+1,1,1)-DATE(FW$6,1,1)),1),(1-OFFSET(Active_Portfolio!$AG$12,1,0,ctPort,1))^(FW$6-YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$B$12,1,0,ctPort,1)=$B21)*(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))<=FX$6)*(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))>=FX$6)*OFFSET(Active_Portfolio!$U$12,1,FX$5-1,ctPort,1),OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),IF(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))=FX$6,(DATE(FX$6+1,1,1)-OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))/(DATE(FX$6+1,1,1)-DATE(FX$6,1,1)),1),IF(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))=FX$6,(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)+1-DATE(FX$6,1,1))/(DATE(FX$6+1,1,1)-DATE(FX$6,1,1)),1),(1-OFFSET(Active_Portfolio!$AG$12,1,0,ctPort,1))^(FX$6-YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$B$12,1,0,ctPort,1)=$B21)*(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))<=FY$6)*(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))>=FY$6)*OFFSET(Active_Portfolio!$U$12,1,FY$5-1,ctPort,1),OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),IF(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))=FY$6,(DATE(FY$6+1,1,1)-OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))/(DATE(FY$6+1,1,1)-DATE(FY$6,1,1)),1),IF(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))=FY$6,(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)+1-DATE(FY$6,1,1))/(DATE(FY$6+1,1,1)-DATE(FY$6,1,1)),1),(1-OFFSET(Active_Portfolio!$AG$12,1,0,ctPort,1))^(FY$6-YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$B$12,1,0,ctPort,1)=$B21)*(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))<=FZ$6)*(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))>=FZ$6)*OFFSET(Active_Portfolio!$U$12,1,FZ$5-1,ctPort,1),OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),IF(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))=FZ$6,(DATE(FZ$6+1,1,1)-OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))/(DATE(FZ$6+1,1,1)-DATE(FZ$6,1,1)),1),IF(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))=FZ$6,(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)+1-DATE(FZ$6,1,1))/(DATE(FZ$6+1,1,1)-DATE(FZ$6,1,1)),1),(1-OFFSET(Active_Portfolio!$AG$12,1,0,ctPort,1))^(FZ$6-YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$B$12,1,0,ctPort,1)=$B21)*(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))<=GA$6)*(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))>=GA$6)*OFFSET(Active_Portfolio!$U$12,1,GA$5-1,ctPort,1),OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),IF(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))=GA$6,(DATE(GA$6+1,1,1)-OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))/(DATE(GA$6+1,1,1)-DATE(GA$6,1,1)),1),IF(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))=GA$6,(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)+1-DATE(GA$6,1,1))/(DATE(GA$6+1,1,1)-DATE(GA$6,1,1)),1),(1-OFFSET(Active_Portfolio!$AG$12,1,0,ctPort,1))^(GA$6-YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$B$12,1,0,ctPort,1)=$B21)*(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))<=GB$6)*(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))>=GB$6)*OFFSET(Active_Portfolio!$U$12,1,GB$5-1,ctPort,1),OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),IF(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))=GB$6,(DATE(GB$6+1,1,1)-OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))/(DATE(GB$6+1,1,1)-DATE(GB$6,1,1)),1),IF(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))=GB$6,(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)+1-DATE(GB$6,1,1))/(DATE(GB$6+1,1,1)-DATE(GB$6,1,1)),1),(1-OFFSET(Active_Portfolio!$AG$12,1,0,ctPort,1))^(GB$6-YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$B$12,1,0,ctPort,1)=$B21)*(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))<=GC$6)*(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))>=GC$6)*OFFSET(Active_Portfolio!$U$12,1,GC$5-1,ctPort,1),OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),IF(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))=GC$6,(DATE(GC$6+1,1,1)-OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))/(DATE(GC$6+1,1,1)-DATE(GC$6,1,1)),1),IF(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))=GC$6,(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)+1-DATE(GC$6,1,1))/(DATE(GC$6+1,1,1)-DATE(GC$6,1,1)),1),(1-OFFSET(Active_Portfolio!$AG$12,1,0,ctPort,1))^(GC$6-YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$B$12,1,0,ctPort,1)=$B21)*(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))<=GD$6)*(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))>=GD$6)*OFFSET(Active_Portfolio!$U$12,1,GD$5-1,ctPort,1),OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),IF(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))=GD$6,(DATE(GD$6+1,1,1)-OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))/(DATE(GD$6+1,1,1)-DATE(GD$6,1,1)),1),IF(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))=GD$6,(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)+1-DATE(GD$6,1,1))/(DATE(GD$6+1,1,1)-DATE(GD$6,1,1)),1),(1-OFFSET(Active_Portfolio!$AG$12,1,0,ctPort,1))^(GD$6-YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$B$12,1,0,ctPort,1)=$B21)*(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))<=GE$6)*(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))>=GE$6)*OFFSET(Active_Portfolio!$U$12,1,GE$5-1,ctPort,1),OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),IF(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))=GE$6,(DATE(GE$6+1,1,1)-OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))/(DATE(GE$6+1,1,1)-DATE(GE$6,1,1)),1),IF(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))=GE$6,(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)+1-DATE(GE$6,1,1))/(DATE(GE$6+1,1,1)-DATE(GE$6,1,1)),1),(1-OFFSET(Active_Portfolio!$AG$12,1,0,ctPort,1))^(GE$6-YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$B$12,1,0,ctPort,1)=$B21)*(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))<=GF$6)*(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))>=GF$6)*OFFSET(Active_Portfolio!$U$12,1,GF$5-1,ctPort,1),OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),IF(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))=GF$6,(DATE(GF$6+1,1,1)-OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))/(DATE(GF$6+1,1,1)-DATE(GF$6,1,1)),1),IF(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))=GF$6,(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)+1-DATE(GF$6,1,1))/(DATE(GF$6+1,1,1)-DATE(GF$6,1,1)),1),(1-OFFSET(Active_Portfolio!$AG$12,1,0,ctPort,1))^(GF$6-YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$B$12,1,0,ctPort,1)=$B21)*(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))<=GG$6)*(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))>=GG$6)*OFFSET(Active_Portfolio!$U$12,1,GG$5-1,ctPort,1),OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),IF(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))=GG$6,(DATE(GG$6+1,1,1)-OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))/(DATE(GG$6+1,1,1)-DATE(GG$6,1,1)),1),IF(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))=GG$6,(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)+1-DATE(GG$6,1,1))/(DATE(GG$6+1,1,1)-DATE(GG$6,1,1)),1),(1-OFFSET(Active_Portfolio!$AG$12,1,0,ctPort,1))^(GG$6-YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$B$12,1,0,ctPort,1)=$B21)*(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))<=GH$6)*(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))>=GH$6)*OFFSET(Active_Portfolio!$U$12,1,GH$5-1,ctPort,1),OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),IF(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))=GH$6,(DATE(GH$6+1,1,1)-OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))/(DATE(GH$6+1,1,1)-DATE(GH$6,1,1)),1),IF(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))=GH$6,(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)+1-DATE(GH$6,1,1))/(DATE(GH$6+1,1,1)-DATE(GH$6,1,1)),1),(1-OFFSET(Active_Portfolio!$AG$12,1,0,ctPort,1))^(GH$6-YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$B$12,1,0,ctPort,1)=$B21)*(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))<=GI$6)*(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))>=GI$6)*OFFSET(Active_Portfolio!$U$12,1,GI$5-1,ctPort,1),OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),IF(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))=GI$6,(DATE(GI$6+1,1,1)-OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))/(DATE(GI$6+1,1,1)-DATE(GI$6,1,1)),1),IF(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))=GI$6,(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)+1-DATE(GI$6,1,1))/(DATE(GI$6+1,1,1)-DATE(GI$6,1,1)),1),(1-OFFSET(Active_Portfolio!$AG$12,1,0,ctPort,1))^(GI$6-YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$B$12,1,0,ctPort,1)=$B21)*(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))<=GJ$6)*(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))>=GJ$6)*OFFSET(Active_Portfolio!$U$12,1,GJ$5-1,ctPort,1),OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),IF(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))=GJ$6,(DATE(GJ$6+1,1,1)-OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))/(DATE(GJ$6+1,1,1)-DATE(GJ$6,1,1)),1),IF(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))=GJ$6,(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)+1-DATE(GJ$6,1,1))/(DATE(GJ$6+1,1,1)-DATE(GJ$6,1,1)),1),(1-OFFSET(Active_Portfolio!$AG$12,1,0,ctPort,1))^(GJ$6-YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$B$12,1,0,ctPort,1)=$B21)*(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))<=GK$6)*(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))>=GK$6)*OFFSET(Active_Portfolio!$U$12,1,GK$5-1,ctPort,1),OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),IF(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))=GK$6,(DATE(GK$6+1,1,1)-OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))/(DATE(GK$6+1,1,1)-DATE(GK$6,1,1)),1),IF(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))=GK$6,(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)+1-DATE(GK$6,1,1))/(DATE(GK$6+1,1,1)-DATE(GK$6,1,1)),1),(1-OFFSET(Active_Portfolio!$AG$12,1,0,ctPort,1))^(GK$6-YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$B$12,1,0,ctPort,1)=$B21)*(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))<=GL$6)*(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))>=GL$6)*OFFSET(Active_Portfolio!$U$12,1,GL$5-1,ctPort,1),OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),IF(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))=GL$6,(DATE(GL$6+1,1,1)-OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))/(DATE(GL$6+1,1,1)-DATE(GL$6,1,1)),1),IF(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))=GL$6,(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)+1-DATE(GL$6,1,1))/(DATE(GL$6+1,1,1)-DATE(GL$6,1,1)),1),(1-OFFSET(Active_Portfolio!$AG$12,1,0,ctPort,1))^(GL$6-YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$B$12,1,0,ctPort,1)=$B21)*(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))<=GM$6)*(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))>=GM$6)*OFFSET(Active_Portfolio!$U$12,1,GM$5-1,ctPort,1),OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),IF(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))=GM$6,(DATE(GM$6+1,1,1)-OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))/(DATE(GM$6+1,1,1)-DATE(GM$6,1,1)),1),IF(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))=GM$6,(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)+1-DATE(GM$6,1,1))/(DATE(GM$6+1,1,1)-DATE(GM$6,1,1)),1),(1-OFFSET(Active_Portfolio!$AG$12,1,0,ctPort,1))^(GM$6-YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$B$12,1,0,ctPort,1)=$B21)*(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))<=GN$6)*(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))>=GN$6)*OFFSET(Active_Portfolio!$U$12,1,GN$5-1,ctPort,1),OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),IF(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))=GN$6,(DATE(GN$6+1,1,1)-OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))/(DATE(GN$6+1,1,1)-DATE(GN$6,1,1)),1),IF(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))=GN$6,(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)+1-DATE(GN$6,1,1))/(DATE(GN$6+1,1,1)-DATE(GN$6,1,1)),1),(1-OFFSET(Active_Portfolio!$AG$12,1,0,ctPort,1))^(GN$6-YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$B$12,1,0,ctPort,1)=$B21)*(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))<=GO$6)*(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))>=GO$6)*OFFSET(Active_Portfolio!$U$12,1,GO$5-1,ctPort,1),OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),IF(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))=GO$6,(DATE(GO$6+1,1,1)-OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))/(DATE(GO$6+1,1,1)-DATE(GO$6,1,1)),1),IF(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))=GO$6,(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)+1-DATE(GO$6,1,1))/(DATE(GO$6+1,1,1)-DATE(GO$6,1,1)),1),(1-OFFSET(Active_Portfolio!$AG$12,1,0,ctPort,1))^(GO$6-YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$B$12,1,0,ctPort,1)=$B21)*(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))<=GP$6)*(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))>=GP$6)*OFFSET(Active_Portfolio!$U$12,1,GP$5-1,ctPort,1),OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),IF(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))=GP$6,(DATE(GP$6+1,1,1)-OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))/(DATE(GP$6+1,1,1)-DATE(GP$6,1,1)),1),IF(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))=GP$6,(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)+1-DATE(GP$6,1,1))/(DATE(GP$6+1,1,1)-DATE(GP$6,1,1)),1),(1-OFFSET(Active_Portfolio!$AG$12,1,0,ctPort,1))^(GP$6-YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$B$12,1,0,ctPort,1)=$B21)*(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))<=GQ$6)*(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))>=GQ$6)*OFFSET(Active_Portfolio!$U$12,1,GQ$5-1,ctPort,1),OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),IF(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))=GQ$6,(DATE(GQ$6+1,1,1)-OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))/(DATE(GQ$6+1,1,1)-DATE(GQ$6,1,1)),1),IF(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))=GQ$6,(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)+1-DATE(GQ$6,1,1))/(DATE(GQ$6+1,1,1)-DATE(GQ$6,1,1)),1),(1-OFFSET(Active_Portfolio!$AG$12,1,0,ctPort,1))^(GQ$6-YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$B$12,1,0,ctPort,1)=$B21)*(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))<=GR$6)*(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))>=GR$6)*OFFSET(Active_Portfolio!$U$12,1,GR$5-1,ctPort,1),OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),IF(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))=GR$6,(DATE(GR$6+1,1,1)-OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))/(DATE(GR$6+1,1,1)-DATE(GR$6,1,1)),1),IF(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))=GR$6,(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)+1-DATE(GR$6,1,1))/(DATE(GR$6+1,1,1)-DATE(GR$6,1,1)),1),(1-OFFSET(Active_Portfolio!$AG$12,1,0,ctPort,1))^(GR$6-YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$B$12,1,0,ctPort,1)=$B21)*(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))<=GS$6)*(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))>=GS$6)*OFFSET(Active_Portfolio!$U$12,1,GS$5-1,ctPort,1),OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),IF(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))=GS$6,(DATE(GS$6+1,1,1)-OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))/(DATE(GS$6+1,1,1)-DATE(GS$6,1,1)),1),IF(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))=GS$6,(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)+1-DATE(GS$6,1,1))/(DATE(GS$6+1,1,1)-DATE(GS$6,1,1)),1),(1-OFFSET(Active_Portfolio!$AG$12,1,0,ctPort,1))^(GS$6-YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$B$12,1,0,ctPort,1)=$B21)*(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))<=GT$6)*(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))>=GT$6)*OFFSET(Active_Portfolio!$U$12,1,GT$5-1,ctPort,1),OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),IF(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))=GT$6,(DATE(GT$6+1,1,1)-OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))/(DATE(GT$6+1,1,1)-DATE(GT$6,1,1)),1),IF(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))=GT$6,(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)+1-DATE(GT$6,1,1))/(DATE(GT$6+1,1,1)-DATE(GT$6,1,1)),1),(1-OFFSET(Active_Portfolio!$AG$12,1,0,ctPort,1))^(GT$6-YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$B$12,1,0,ctPort,1)=$B21)*(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))<=GU$6)*(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))>=GU$6)*OFFSET(Active_Portfolio!$U$12,1,GU$5-1,ctPort,1),OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),IF(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))=GU$6,(DATE(GU$6+1,1,1)-OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))/(DATE(GU$6+1,1,1)-DATE(GU$6,1,1)),1),IF(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))=GU$6,(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)+1-DATE(GU$6,1,1))/(DATE(GU$6+1,1,1)-DATE(GU$6,1,1)),1),(1-OFFSET(Active_Portfolio!$AG$12,1,0,ctPort,1))^(GU$6-YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$B$12,1,0,ctPort,1)=$B21)*(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))<=GV$6)*(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))>=GV$6)*OFFSET(Active_Portfolio!$U$12,1,GV$5-1,ctPort,1),OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),IF(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))=GV$6,(DATE(GV$6+1,1,1)-OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))/(DATE(GV$6+1,1,1)-DATE(GV$6,1,1)),1),IF(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))=GV$6,(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)+1-DATE(GV$6,1,1))/(DATE(GV$6+1,1,1)-DATE(GV$6,1,1)),1),(1-OFFSET(Active_Portfolio!$AG$12,1,0,ctPort,1))^(GV$6-YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$B$12,1,0,ctPort,1)=$B21)*(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))<=GW$6)*(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))>=GW$6)*OFFSET(Active_Portfolio!$U$12,1,GW$5-1,ctPort,1),OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),IF(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))=GW$6,(DATE(GW$6+1,1,1)-OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))/(DATE(GW$6+1,1,1)-DATE(GW$6,1,1)),1),IF(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))=GW$6,(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)+1-DATE(GW$6,1,1))/(DATE(GW$6+1,1,1)-DATE(GW$6,1,1)),1),(1-OFFSET(Active_Portfolio!$AG$12,1,0,ctPort,1))^(GW$6-YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$B$12,1,0,ctPort,1)=$B21)*(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))<=GX$6)*(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))>=GX$6)*OFFSET(Active_Portfolio!$U$12,1,GX$5-1,ctPort,1),OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),IF(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))=GX$6,(DATE(GX$6+1,1,1)-OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))/(DATE(GX$6+1,1,1)-DATE(GX$6,1,1)),1),IF(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))=GX$6,(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)+1-DATE(GX$6,1,1))/(DATE(GX$6+1,1,1)-DATE(GX$6,1,1)),1),(1-OFFSET(Active_Portfolio!$AG$12,1,0,ctPort,1))^(GX$6-YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$B$12,1,0,ctPort,1)=$B21)*(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))<=GY$6)*(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))>=GY$6)*OFFSET(Active_Portfolio!$U$12,1,GY$5-1,ctPort,1),OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),IF(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))=GY$6,(DATE(GY$6+1,1,1)-OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))/(DATE(GY$6+1,1,1)-DATE(GY$6,1,1)),1),IF(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))=GY$6,(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)+1-DATE(GY$6,1,1))/(DATE(GY$6+1,1,1)-DATE(GY$6,1,1)),1),(1-OFFSET(Active_Portfolio!$AG$12,1,0,ctPort,1))^(GY$6-YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$B$12,1,0,ctPort,1)=$B21)*(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))<=GZ$6)*(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))>=GZ$6)*OFFSET(Active_Portfolio!$U$12,1,GZ$5-1,ctPort,1),OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),IF(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))=GZ$6,(DATE(GZ$6+1,1,1)-OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))/(DATE(GZ$6+1,1,1)-DATE(GZ$6,1,1)),1),IF(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))=GZ$6,(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)+1-DATE(GZ$6,1,1))/(DATE(GZ$6+1,1,1)-DATE(GZ$6,1,1)),1),(1-OFFSET(Active_Portfolio!$AG$12,1,0,ctPort,1))^(GZ$6-YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$B$12,1,0,ctPort,1)=$B21)*(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))<=HA$6)*(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))>=HA$6)*OFFSET(Active_Portfolio!$U$12,1,HA$5-1,ctPort,1),OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),IF(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))=HA$6,(DATE(HA$6+1,1,1)-OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))/(DATE(HA$6+1,1,1)-DATE(HA$6,1,1)),1),IF(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))=HA$6,(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)+1-DATE(HA$6,1,1))/(DATE(HA$6+1,1,1)-DATE(HA$6,1,1)),1),(1-OFFSET(Active_Portfolio!$AG$12,1,0,ctPort,1))^(HA$6-YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$B$12,1,0,ctPort,1)=$B21)*(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))<=HB$6)*(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))>=HB$6)*OFFSET(Active_Portfolio!$U$12,1,HB$5-1,ctPort,1),OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),IF(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))=HB$6,(DATE(HB$6+1,1,1)-OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))/(DATE(HB$6+1,1,1)-DATE(HB$6,1,1)),1),IF(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))=HB$6,(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)+1-DATE(HB$6,1,1))/(DATE(HB$6+1,1,1)-DATE(HB$6,1,1)),1),(1-OFFSET(Active_Portfolio!$AG$12,1,0,ctPort,1))^(HB$6-YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$B$12,1,0,ctPort,1)=$B21)*(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))<=HC$6)*(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))>=HC$6)*OFFSET(Active_Portfolio!$U$12,1,HC$5-1,ctPort,1),OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),IF(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))=HC$6,(DATE(HC$6+1,1,1)-OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))/(DATE(HC$6+1,1,1)-DATE(HC$6,1,1)),1),IF(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))=HC$6,(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)+1-DATE(HC$6,1,1))/(DATE(HC$6+1,1,1)-DATE(HC$6,1,1)),1),(1-OFFSET(Active_Portfolio!$AG$12,1,0,ctPort,1))^(HC$6-YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$B$12,1,0,ctPort,1)=$B21)*(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))<=HD$6)*(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))>=HD$6)*OFFSET(Active_Portfolio!$U$12,1,HD$5-1,ctPort,1),OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),IF(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))=HD$6,(DATE(HD$6+1,1,1)-OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))/(DATE(HD$6+1,1,1)-DATE(HD$6,1,1)),1),IF(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))=HD$6,(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)+1-DATE(HD$6,1,1))/(DATE(HD$6+1,1,1)-DATE(HD$6,1,1)),1),(1-OFFSET(Active_Portfolio!$AG$12,1,0,ctPort,1))^(HD$6-YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$B$12,1,0,ctPort,1)=$B21)*(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))<=HE$6)*(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))>=HE$6)*OFFSET(Active_Portfolio!$U$12,1,HE$5-1,ctPort,1),OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),IF(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))=HE$6,(DATE(HE$6+1,1,1)-OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))/(DATE(HE$6+1,1,1)-DATE(HE$6,1,1)),1),IF(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))=HE$6,(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)+1-DATE(HE$6,1,1))/(DATE(HE$6+1,1,1)-DATE(HE$6,1,1)),1),(1-OFFSET(Active_Portfolio!$AG$12,1,0,ctPort,1))^(HE$6-YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$B$12,1,0,ctPort,1)=$B21)*(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))<=HF$6)*(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))>=HF$6)*OFFSET(Active_Portfolio!$U$12,1,HF$5-1,ctPort,1),OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),IF(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))=HF$6,(DATE(HF$6+1,1,1)-OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))/(DATE(HF$6+1,1,1)-DATE(HF$6,1,1)),1),IF(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))=HF$6,(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)+1-DATE(HF$6,1,1))/(DATE(HF$6+1,1,1)-DATE(HF$6,1,1)),1),(1-OFFSET(Active_Portfolio!$AG$12,1,0,ctPort,1))^(HF$6-YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$B$12,1,0,ctPort,1)=$B21)*(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))<=HG$6)*(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))>=HG$6)*OFFSET(Active_Portfolio!$U$12,1,HG$5-1,ctPort,1),OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),IF(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))=HG$6,(DATE(HG$6+1,1,1)-OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))/(DATE(HG$6+1,1,1)-DATE(HG$6,1,1)),1),IF(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))=HG$6,(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)+1-DATE(HG$6,1,1))/(DATE(HG$6+1,1,1)-DATE(HG$6,1,1)),1),(1-OFFSET(Active_Portfolio!$AG$12,1,0,ctPort,1))^(HG$6-YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))))","v":0}]
[null,3,null,"Recontracted","GWh",null,null,null,null,null,null,null,4544.2871394643162,5978.3324885528264,7200.4424954584456,8601.911660101021,10157.836644899588,11193.443130817632,13871.42451322058,14356.385753159866,15081.053569763975,15365.908749379458,16121.323763623604,17630.649325292823,19095.74706911762,19805.664395299733,21064.861730422694,21351.756929626987,21350.399576616786,21349.051725077661,21336.637987947575,19303.439908391178,18247.636447704266,17177.907668260756,16281.307546438537,15420.190407269441,13708.161293024927,12263.874710252398,9660.0903494753202,9155.2251440781802,8173.0398829921096,7581.1462456796344,7145.0508464719069,5215.6269452828201,3507.5521496115898,3047.4790004578335,1729.4838209041391,null,null,null,null,null,null,null,{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$B$12,1,0,ctPort,1)=$B22)*(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))<=BC$6)*(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))>=BC$6)*OFFSET(Active_Portfolio!$U$12,1,BC$5-1,ctPort,1),OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),IF(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))=BC$6,(DATE(BC$6+1,1,1)-OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))/(DATE(BC$6+1,1,1)-DATE(BC$6,1,1)),1),IF(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))=BC$6,(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)+1-DATE(BC$6,1,1))/(DATE(BC$6+1,1,1)-DATE(BC$6,1,1)),1),(1-OFFSET(Active_Portfolio!$AG$12,1,0,ctPort,1))^(BC$6-YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$B$12,1,0,ctPort,1)=$B22)*(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))<=BD$6)*(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))>=BD$6)*OFFSET(Active_Portfolio!$U$12,1,BD$5-1,ctPort,1),OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),IF(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))=BD$6,(DATE(BD$6+1,1,1)-OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))/(DATE(BD$6+1,1,1)-DATE(BD$6,1,1)),1),IF(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))=BD$6,(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)+1-DATE(BD$6,1,1))/(DATE(BD$6+1,1,1)-DATE(BD$6,1,1)),1),(1-OFFSET(Active_Portfolio!$AG$12,1,0,ctPort,1))^(BD$6-YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$B$12,1,0,ctPort,1)=$B22)*(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))<=BE$6)*(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))>=BE$6)*OFFSET(Active_Portfolio!$U$12,1,BE$5-1,ctPort,1),OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),IF(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))=BE$6,(DATE(BE$6+1,1,1)-OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))/(DATE(BE$6+1,1,1)-DATE(BE$6,1,1)),1),IF(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))=BE$6,(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)+1-DATE(BE$6,1,1))/(DATE(BE$6+1,1,1)-DATE(BE$6,1,1)),1),(1-OFFSET(Active_Portfolio!$AG$12,1,0,ctPort,1))^(BE$6-YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))))","v":290.89627867880762},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$B$12,1,0,ctPort,1)=$B22)*(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))<=BF$6)*(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))>=BF$6)*OFFSET(Active_Portfolio!$U$12,1,BF$5-1,ctPort,1),OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),IF(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))=BF$6,(DATE(BF$6+1,1,1)-OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))/(DATE(BF$6+1,1,1)-DATE(BF$6,1,1)),1),IF(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))=BF$6,(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)+1-DATE(BF$6,1,1))/(DATE(BF$6+1,1,1)-DATE(BF$6,1,1)),1),(1-OFFSET(Active_Portfolio!$AG$12,1,0,ctPort,1))^(BF$6-YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))))","v":947.59209338285211},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$B$12,1,0,ctPort,1)=$B22)*(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))<=BG$6)*(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))>=BG$6)*OFFSET(Active_Portfolio!$U$12,1,BG$5-1,ctPort,1),OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),IF(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))=BG$6,(DATE(BG$6+1,1,1)-OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))/(DATE(BG$6+1,1,1)-DATE(BG$6,1,1)),1),IF(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))=BG$6,(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)+1-DATE(BG$6,1,1))/(DATE(BG$6+1,1,1)-DATE(BG$6,1,1)),1),(1-OFFSET(Active_Portfolio!$AG$12,1,0,ctPort,1))^(BG$6-YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))))","v":1878.4662803341355},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$B$12,1,0,ctPort,1)=$B22)*(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))<=BH$6)*(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))>=BH$6)*OFFSET(Active_Portfolio!$U$12,1,BH$5-1,ctPort,1),OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),IF(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))=BH$6,(DATE(BH$6+1,1,1)-OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))/(DATE(BH$6+1,1,1)-DATE(BH$6,1,1)),1),IF(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))=BH$6,(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)+1-DATE(BH$6,1,1))/(DATE(BH$6+1,1,1)-DATE(BH$6,1,1)),1),(1-OFFSET(Active_Portfolio!$AG$12,1,0,ctPort,1))^(BH$6-YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))))","v":2419.3038623807875},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$B$12,1,0,ctPort,1)=$B22)*(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))<=BI$6)*(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))>=BI$6)*OFFSET(Active_Portfolio!$U$12,1,BI$5-1,ctPort,1),OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),IF(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))=BI$6,(DATE(BI$6+1,1,1)-OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))/(DATE(BI$6+1,1,1)-DATE(BI$6,1,1)),1),IF(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))=BI$6,(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)+1-DATE(BI$6,1,1))/(DATE(BI$6+1,1,1)-DATE(BI$6,1,1)),1),(1-OFFSET(Active_Portfolio!$AG$12,1,0,ctPort,1))^(BI$6-YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))))","v":3856.5860793258494},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$B$12,1,0,ctPort,1)=$B22)*(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))<=BJ$6)*(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))>=BJ$6)*OFFSET(Active_Portfolio!$U$12,1,BJ$5-1,ctPort,1),OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),IF(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))=BJ$6,(DATE(BJ$6+1,1,1)-OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))/(DATE(BJ$6+1,1,1)-DATE(BJ$6,1,1)),1),IF(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))=BJ$6,(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)+1-DATE(BJ$6,1,1))/(DATE(BJ$6+1,1,1)-DATE(BJ$6,1,1)),1),(1-OFFSET(Active_Portfolio!$AG$12,1,0,ctPort,1))^(BJ$6-YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))))","v":4160.9273268220186},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$B$12,1,0,ctPort,1)=$B22)*(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))<=BK$6)*(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))>=BK$6)*OFFSET(Active_Portfolio!$U$12,1,BK$5-1,ctPort,1),OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),IF(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))=BK$6,(DATE(BK$6+1,1,1)-OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))/(DATE(BK$6+1,1,1)-DATE(BK$6,1,1)),1),IF(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))=BK$6,(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)+1-DATE(BK$6,1,1))/(DATE(BK$6+1,1,1)-DATE(BK$6,1,1)),1),(1-OFFSET(Active_Portfolio!$AG$12,1,0,ctPort,1))^(BK$6-YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))))","v":4417.6239394317499},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$B$12,1,0,ctPort,1)=$B22)*(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))<=BL$6)*(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))>=BL$6)*OFFSET(Active_Portfolio!$U$12,1,BL$5-1,ctPort,1),OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),IF(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))=BL$6,(DATE(BL$6+1,1,1)-OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))/(DATE(BL$6+1,1,1)-DATE(BL$6,1,1)),1),IF(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))=BL$6,(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)+1-DATE(BL$6,1,1))/(DATE(BL$6+1,1,1)-DATE(BL$6,1,1)),1),(1-OFFSET(Active_Portfolio!$AG$12,1,0,ctPort,1))^(BL$6-YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))))","v":4453.4104086034722},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$B$12,1,0,ctPort,1)=$B22)*(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))<=BM$6)*(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))>=BM$6)*OFFSET(Active_Portfolio!$U$12,1,BM$5-1,ctPort,1),OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),IF(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))=BM$6,(DATE(BM$6+1,1,1)-OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))/(DATE(BM$6+1,1,1)-DATE(BM$6,1,1)),1),IF(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))=BM$6,(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)+1-DATE(BM$6,1,1))/(DATE(BM$6+1,1,1)-DATE(BM$6,1,1)),1),(1-OFFSET(Active_Portfolio!$AG$12,1,0,ctPort,1))^(BM$6-YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))))","v":4713.6204801942549},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$B$12,1,0,ctPort,1)=$B22)*(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))<=BN$6)*(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))>=BN$6)*OFFSET(Active_Portfolio!$U$12,1,BN$5-1,ctPort,1),OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),IF(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))=BN$6,(DATE(BN$6+1,1,1)-OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))/(DATE(BN$6+1,1,1)-DATE(BN$6,1,1)),1),IF(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))=BN$6,(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)+1-DATE(BN$6,1,1))/(DATE(BN$6+1,1,1)-DATE(BN$6,1,1)),1),(1-OFFSET(Active_Portfolio!$AG$12,1,0,ctPort,1))^(BN$6-YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))))","v":5149.4518251522759},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$B$12,1,0,ctPort,1)=$B22)*(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))<=BO$6)*(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))>=BO$6)*OFFSET(Active_Portfolio!$U$12,1,BO$5-1,ctPort,1),OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),IF(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))=BO$6,(DATE(BO$6+1,1,1)-OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))/(DATE(BO$6+1,1,1)-DATE(BO$6,1,1)),1),IF(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))=BO$6,(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)+1-DATE(BO$6,1,1))/(DATE(BO$6+1,1,1)-DATE(BO$6,1,1)),1),(1-OFFSET(Active_Portfolio!$AG$12,1,0,ctPort,1))^(BO$6-YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))))","v":5617.5770611369526},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$B$12,1,0,ctPort,1)=$B22)*(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))<=BP$6)*(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))>=BP$6)*OFFSET(Active_Portfolio!$U$12,1,BP$5-1,ctPort,1),OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),IF(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))=BP$6,(DATE(BP$6+1,1,1)-OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))/(DATE(BP$6+1,1,1)-DATE(BP$6,1,1)),1),IF(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))=BP$6,(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)+1-DATE(BP$6,1,1))/(DATE(BP$6+1,1,1)-DATE(BP$6,1,1)),1),(1-OFFSET(Active_Portfolio!$AG$12,1,0,ctPort,1))^(BP$6-YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))))","v":5887.3796706652483},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$B$12,1,0,ctPort,1)=$B22)*(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))<=BQ$6)*(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))>=BQ$6)*OFFSET(Active_Portfolio!$U$12,1,BQ$5-1,ctPort,1),OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),IF(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))=BQ$6,(DATE(BQ$6+1,1,1)-OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))/(DATE(BQ$6+1,1,1)-DATE(BQ$6,1,1)),1),IF(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))=BQ$6,(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)+1-DATE(BQ$6,1,1))/(DATE(BQ$6+1,1,1)-DATE(BQ$6,1,1)),1),(1-OFFSET(Active_Portfolio!$AG$12,1,0,ctPort,1))^(BQ$6-YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))))","v":6232.6409949125309},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$B$12,1,0,ctPort,1)=$B22)*(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))<=BR$6)*(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))>=BR$6)*OFFSET(Active_Portfolio!$U$12,1,BR$5-1,ctPort,1),OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),IF(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))=BR$6,(DATE(BR$6+1,1,1)-OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))/(DATE(BR$6+1,1,1)-DATE(BR$6,1,1)),1),IF(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))=BR$6,(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)+1-DATE(BR$6,1,1))/(DATE(BR$6+1,1,1)-DATE(BR$6,1,1)),1),(1-OFFSET(Active_Portfolio!$AG$12,1,0,ctPort,1))^(BR$6-YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))))","v":6308.9491587019484},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$B$12,1,0,ctPort,1)=$B22)*(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))<=BS$6)*(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))>=BS$6)*OFFSET(Active_Portfolio!$U$12,1,BS$5-1,ctPort,1),OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),IF(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))=BS$6,(DATE(BS$6+1,1,1)-OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))/(DATE(BS$6+1,1,1)-DATE(BS$6,1,1)),1),IF(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))=BS$6,(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)+1-DATE(BS$6,1,1))/(DATE(BS$6+1,1,1)-DATE(BS$6,1,1)),1),(1-OFFSET(Active_Portfolio!$AG$12,1,0,ctPort,1))^(BS$6-YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))))","v":6308.4007379430841},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$B$12,1,0,ctPort,1)=$B22)*(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))<=BT$6)*(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))>=BT$6)*OFFSET(Active_Portfolio!$U$12,1,BT$5-1,ctPort,1),OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),IF(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))=BT$6,(DATE(BT$6+1,1,1)-OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))/(DATE(BT$6+1,1,1)-DATE(BT$6,1,1)),1),IF(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))=BT$6,(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)+1-DATE(BT$6,1,1))/(DATE(BT$6+1,1,1)-DATE(BT$6,1,1)),1),(1-OFFSET(Active_Portfolio!$AG$12,1,0,ctPort,1))^(BT$6-YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))))","v":6307.8561561295301},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$B$12,1,0,ctPort,1)=$B22)*(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))<=BU$6)*(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))>=BU$6)*OFFSET(Active_Portfolio!$U$12,1,BU$5-1,ctPort,1),OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),IF(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))=BU$6,(DATE(BU$6+1,1,1)-OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))/(DATE(BU$6+1,1,1)-DATE(BU$6,1,1)),1),IF(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))=BU$6,(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)+1-DATE(BU$6,1,1))/(DATE(BU$6+1,1,1)-DATE(BU$6,1,1)),1),(1-OFFSET(Active_Portfolio!$AG$12,1,0,ctPort,1))^(BU$6-YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))))","v":6307.31538638867},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$B$12,1,0,ctPort,1)=$B22)*(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))<=BV$6)*(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))>=BV$6)*OFFSET(Active_Portfolio!$U$12,1,BV$5-1,ctPort,1),OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),IF(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))=BV$6,(DATE(BV$6+1,1,1)-OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))/(DATE(BV$6+1,1,1)-DATE(BV$6,1,1)),1),IF(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))=BV$6,(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)+1-DATE(BV$6,1,1))/(DATE(BV$6+1,1,1)-DATE(BV$6,1,1)),1),(1-OFFSET(Active_Portfolio!$AG$12,1,0,ctPort,1))^(BV$6-YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))))","v":6306.7784020359986},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$B$12,1,0,ctPort,1)=$B22)*(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))<=BW$6)*(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))>=BW$6)*OFFSET(Active_Portfolio!$U$12,1,BW$5-1,ctPort,1),OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),IF(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))=BW$6,(DATE(BW$6+1,1,1)-OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))/(DATE(BW$6+1,1,1)-DATE(BW$6,1,1)),1),IF(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))=BW$6,(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)+1-DATE(BW$6,1,1))/(DATE(BW$6+1,1,1)-DATE(BW$6,1,1)),1),(1-OFFSET(Active_Portfolio!$AG$12,1,0,ctPort,1))^(BW$6-YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))))","v":6306.2451765737969},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$B$12,1,0,ctPort,1)=$B22)*(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))<=BX$6)*(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))>=BX$6)*OFFSET(Active_Portfolio!$U$12,1,BX$5-1,ctPort,1),OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),IF(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))=BX$6,(DATE(BX$6+1,1,1)-OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))/(DATE(BX$6+1,1,1)-DATE(BX$6,1,1)),1),IF(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))=BX$6,(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)+1-DATE(BX$6,1,1))/(DATE(BX$6+1,1,1)-DATE(BX$6,1,1)),1),(1-OFFSET(Active_Portfolio!$AG$12,1,0,ctPort,1))^(BX$6-YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))))","v":6305.7156836898275},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$B$12,1,0,ctPort,1)=$B22)*(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))<=BY$6)*(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))>=BY$6)*OFFSET(Active_Portfolio!$U$12,1,BY$5-1,ctPort,1),OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),IF(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))=BY$6,(DATE(BY$6+1,1,1)-OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))/(DATE(BY$6+1,1,1)-DATE(BY$6,1,1)),1),IF(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))=BY$6,(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)+1-DATE(BY$6,1,1))/(DATE(BY$6+1,1,1)-DATE(BY$6,1,1)),1),(1-OFFSET(Active_Portfolio!$AG$12,1,0,ctPort,1))^(BY$6-YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))))","v":6123.8880412120507},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$B$12,1,0,ctPort,1)=$B22)*(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))<=BZ$6)*(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))>=BZ$6)*OFFSET(Active_Portfolio!$U$12,1,BZ$5-1,ctPort,1),OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),IF(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))=BZ$6,(DATE(BZ$6+1,1,1)-OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))/(DATE(BZ$6+1,1,1)-DATE(BZ$6,1,1)),1),IF(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))=BZ$6,(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)+1-DATE(BZ$6,1,1))/(DATE(BZ$6+1,1,1)-DATE(BZ$6,1,1)),1),(1-OFFSET(Active_Portfolio!$AG$12,1,0,ctPort,1))^(BZ$6-YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))))","v":5725.7054496582232},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$B$12,1,0,ctPort,1)=$B22)*(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))<=CA$6)*(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))>=CA$6)*OFFSET(Active_Portfolio!$U$12,1,CA$5-1,ctPort,1),OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),IF(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))=CA$6,(DATE(CA$6+1,1,1)-OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))/(DATE(CA$6+1,1,1)-DATE(CA$6,1,1)),1),IF(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))=CA$6,(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)+1-DATE(CA$6,1,1))/(DATE(CA$6+1,1,1)-DATE(CA$6,1,1)),1),(1-OFFSET(Active_Portfolio!$AG$12,1,0,ctPort,1))^(CA$6-YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))))","v":5039.0026126622461},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$B$12,1,0,ctPort,1)=$B22)*(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))<=CB$6)*(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))>=CB$6)*OFFSET(Active_Portfolio!$U$12,1,CB$5-1,ctPort,1),OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),IF(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))=CB$6,(DATE(CB$6+1,1,1)-OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))/(DATE(CB$6+1,1,1)-DATE(CB$6,1,1)),1),IF(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))=CB$6,(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)+1-DATE(CB$6,1,1))/(DATE(CB$6+1,1,1)-DATE(CB$6,1,1)),1),(1-OFFSET(Active_Portfolio!$AG$12,1,0,ctPort,1))^(CB$6-YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))))","v":4688.6618613680112},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$B$12,1,0,ctPort,1)=$B22)*(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))<=CC$6)*(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))>=CC$6)*OFFSET(Active_Portfolio!$U$12,1,CC$5-1,ctPort,1),OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),IF(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))=CC$6,(DATE(CC$6+1,1,1)-OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))/(DATE(CC$6+1,1,1)-DATE(CC$6,1,1)),1),IF(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))=CC$6,(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)+1-DATE(CC$6,1,1))/(DATE(CC$6+1,1,1)-DATE(CC$6,1,1)),1),(1-OFFSET(Active_Portfolio!$AG$12,1,0,ctPort,1))^(CC$6-YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))))","v":3432.2087775969499},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$B$12,1,0,ctPort,1)=$B22)*(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))<=CD$6)*(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))>=CD$6)*OFFSET(Active_Portfolio!$U$12,1,CD$5-1,ctPort,1),OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),IF(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))=CD$6,(DATE(CD$6+1,1,1)-OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))/(DATE(CD$6+1,1,1)-DATE(CD$6,1,1)),1),IF(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))=CD$6,(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)+1-DATE(CD$6,1,1))/(DATE(CD$6+1,1,1)-DATE(CD$6,1,1)),1),(1-OFFSET(Active_Portfolio!$AG$12,1,0,ctPort,1))^(CD$6-YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))))","v":3198.4238911281327},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$B$12,1,0,ctPort,1)=$B22)*(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))<=CE$6)*(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))>=CE$6)*OFFSET(Active_Portfolio!$U$12,1,CE$5-1,ctPort,1),OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),IF(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))=CE$6,(DATE(CE$6+1,1,1)-OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))/(DATE(CE$6+1,1,1)-DATE(CE$6,1,1)),1),IF(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))=CE$6,(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)+1-DATE(CE$6,1,1))/(DATE(CE$6+1,1,1)-DATE(CE$6,1,1)),1),(1-OFFSET(Active_Portfolio!$AG$12,1,0,ctPort,1))^(CE$6-YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))))","v":2775.5155022051235},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$B$12,1,0,ctPort,1)=$B22)*(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))<=CF$6)*(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))>=CF$6)*OFFSET(Active_Portfolio!$U$12,1,CF$5-1,ctPort,1),OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),IF(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))=CF$6,(DATE(CF$6+1,1,1)-OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))/(DATE(CF$6+1,1,1)-DATE(CF$6,1,1)),1),IF(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))=CF$6,(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)+1-DATE(CF$6,1,1))/(DATE(CF$6+1,1,1)-DATE(CF$6,1,1)),1),(1-OFFSET(Active_Portfolio!$AG$12,1,0,ctPort,1))^(CF$6-YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))))","v":2511.5451411845597},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$B$12,1,0,ctPort,1)=$B22)*(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))<=CG$6)*(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))>=CG$6)*OFFSET(Active_Portfolio!$U$12,1,CG$5-1,ctPort,1),OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),IF(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))=CG$6,(DATE(CG$6+1,1,1)-OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))/(DATE(CG$6+1,1,1)-DATE(CG$6,1,1)),1),IF(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))=CG$6,(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)+1-DATE(CG$6,1,1))/(DATE(CG$6+1,1,1)-DATE(CG$6,1,1)),1),(1-OFFSET(Active_Portfolio!$AG$12,1,0,ctPort,1))^(CG$6-YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))))","v":2302.9261764763014},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$B$12,1,0,ctPort,1)=$B22)*(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))<=CH$6)*(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))>=CH$6)*OFFSET(Active_Portfolio!$U$12,1,CH$5-1,ctPort,1),OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),IF(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))=CH$6,(DATE(CH$6+1,1,1)-OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))/(DATE(CH$6+1,1,1)-DATE(CH$6,1,1)),1),IF(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))=CH$6,(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)+1-DATE(CH$6,1,1))/(DATE(CH$6+1,1,1)-DATE(CH$6,1,1)),1),(1-OFFSET(Active_Portfolio!$AG$12,1,0,ctPort,1))^(CH$6-YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))))","v":1707.1621334593776},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$B$12,1,0,ctPort,1)=$B22)*(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))<=CI$6)*(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))>=CI$6)*OFFSET(Active_Portfolio!$U$12,1,CI$5-1,ctPort,1),OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),IF(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))=CI$6,(DATE(CI$6+1,1,1)-OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))/(DATE(CI$6+1,1,1)-DATE(CI$6,1,1)),1),IF(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))=CI$6,(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)+1-DATE(CI$6,1,1))/(DATE(CI$6+1,1,1)-DATE(CI$6,1,1)),1),(1-OFFSET(Active_Portfolio!$AG$12,1,0,ctPort,1))^(CI$6-YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))))","v":1083.3830734677142},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$B$12,1,0,ctPort,1)=$B22)*(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))<=CJ$6)*(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))>=CJ$6)*OFFSET(Active_Portfolio!$U$12,1,CJ$5-1,ctPort,1),OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),IF(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))=CJ$6,(DATE(CJ$6+1,1,1)-OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))/(DATE(CJ$6+1,1,1)-DATE(CJ$6,1,1)),1),IF(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))=CJ$6,(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)+1-DATE(CJ$6,1,1))/(DATE(CJ$6+1,1,1)-DATE(CJ$6,1,1)),1),(1-OFFSET(Active_Portfolio!$AG$12,1,0,ctPort,1))^(CJ$6-YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))))","v":932.33183428072016},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$B$12,1,0,ctPort,1)=$B22)*(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))<=CK$6)*(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))>=CK$6)*OFFSET(Active_Portfolio!$U$12,1,CK$5-1,ctPort,1),OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),IF(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))=CK$6,(DATE(CK$6+1,1,1)-OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))/(DATE(CK$6+1,1,1)-DATE(CK$6,1,1)),1),IF(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))=CK$6,(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)+1-DATE(CK$6,1,1))/(DATE(CK$6+1,1,1)-DATE(CK$6,1,1)),1),(1-OFFSET(Active_Portfolio!$AG$12,1,0,ctPort,1))^(CK$6-YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))))","v":597.2087738125781},null,null,null,null,null,null,null,{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$B$12,1,0,ctPort,1)=$B22)*(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))<=CS$6)*(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))>=CS$6)*OFFSET(Active_Portfolio!$U$12,1,CS$5-1,ctPort,1),OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),IF(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))=CS$6,(DATE(CS$6+1,1,1)-OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))/(DATE(CS$6+1,1,1)-DATE(CS$6,1,1)),1),IF(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))=CS$6,(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)+1-DATE(CS$6,1,1))/(DATE(CS$6+1,1,1)-DATE(CS$6,1,1)),1),(1-OFFSET(Active_Portfolio!$AG$12,1,0,ctPort,1))^(CS$6-YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$B$12,1,0,ctPort,1)=$B22)*(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))<=CT$6)*(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))>=CT$6)*OFFSET(Active_Portfolio!$U$12,1,CT$5-1,ctPort,1),OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),IF(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))=CT$6,(DATE(CT$6+1,1,1)-OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))/(DATE(CT$6+1,1,1)-DATE(CT$6,1,1)),1),IF(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))=CT$6,(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)+1-DATE(CT$6,1,1))/(DATE(CT$6+1,1,1)-DATE(CT$6,1,1)),1),(1-OFFSET(Active_Portfolio!$AG$12,1,0,ctPort,1))^(CT$6-YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$B$12,1,0,ctPort,1)=$B22)*(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))<=CU$6)*(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))>=CU$6)*OFFSET(Active_Portfolio!$U$12,1,CU$5-1,ctPort,1),OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),IF(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))=CU$6,(DATE(CU$6+1,1,1)-OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))/(DATE(CU$6+1,1,1)-DATE(CU$6,1,1)),1),IF(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))=CU$6,(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)+1-DATE(CU$6,1,1))/(DATE(CU$6+1,1,1)-DATE(CU$6,1,1)),1),(1-OFFSET(Active_Portfolio!$AG$12,1,0,ctPort,1))^(CU$6-YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))))","v":86.197966389928993},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$B$12,1,0,ctPort,1)=$B22)*(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))<=CV$6)*(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))>=CV$6)*OFFSET(Active_Portfolio!$U$12,1,CV$5-1,ctPort,1),OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),IF(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))=CV$6,(DATE(CV$6+1,1,1)-OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))/(DATE(CV$6+1,1,1)-DATE(CV$6,1,1)),1),IF(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))=CV$6,(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)+1-DATE(CV$6,1,1))/(DATE(CV$6+1,1,1)-DATE(CV$6,1,1)),1),(1-OFFSET(Active_Portfolio!$AG$12,1,0,ctPort,1))^(CV$6-YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))))","v":267.43984634925056},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$B$12,1,0,ctPort,1)=$B22)*(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))<=CW$6)*(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))>=CW$6)*OFFSET(Active_Portfolio!$U$12,1,CW$5-1,ctPort,1),OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),IF(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))=CW$6,(DATE(CW$6+1,1,1)-OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))/(DATE(CW$6+1,1,1)-DATE(CW$6,1,1)),1),IF(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))=CW$6,(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)+1-DATE(CW$6,1,1))/(DATE(CW$6+1,1,1)-DATE(CW$6,1,1)),1),(1-OFFSET(Active_Portfolio!$AG$12,1,0,ctPort,1))^(CW$6-YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))))","v":346.66631219180863},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$B$12,1,0,ctPort,1)=$B22)*(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))<=CX$6)*(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))>=CX$6)*OFFSET(Active_Portfolio!$U$12,1,CX$5-1,ctPort,1),OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),IF(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))=CX$6,(DATE(CX$6+1,1,1)-OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))/(DATE(CX$6+1,1,1)-DATE(CX$6,1,1)),1),IF(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))=CX$6,(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)+1-DATE(CX$6,1,1))/(DATE(CX$6+1,1,1)-DATE(CX$6,1,1)),1),(1-OFFSET(Active_Portfolio!$AG$12,1,0,ctPort,1))^(CX$6-YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))))","v":537.26860243604062},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$B$12,1,0,ctPort,1)=$B22)*(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))<=CY$6)*(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))>=CY$6)*OFFSET(Active_Portfolio!$U$12,1,CY$5-1,ctPort,1),OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),IF(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))=CY$6,(DATE(CY$6+1,1,1)-OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))/(DATE(CY$6+1,1,1)-DATE(CY$6,1,1)),1),IF(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))=CY$6,(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)+1-DATE(CY$6,1,1))/(DATE(CY$6+1,1,1)-DATE(CY$6,1,1)),1),(1-OFFSET(Active_Portfolio!$AG$12,1,0,ctPort,1))^(CY$6-YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))))","v":1275.9876412917854},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$B$12,1,0,ctPort,1)=$B22)*(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))<=CZ$6)*(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))>=CZ$6)*OFFSET(Active_Portfolio!$U$12,1,CZ$5-1,ctPort,1),OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),IF(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))=CZ$6,(DATE(CZ$6+1,1,1)-OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))/(DATE(CZ$6+1,1,1)-DATE(CZ$6,1,1)),1),IF(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))=CZ$6,(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)+1-DATE(CZ$6,1,1))/(DATE(CZ$6+1,1,1)-DATE(CZ$6,1,1)),1),(1-OFFSET(Active_Portfolio!$AG$12,1,0,ctPort,1))^(CZ$6-YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))))","v":1364.4449019520655},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$B$12,1,0,ctPort,1)=$B22)*(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))<=DA$6)*(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))>=DA$6)*OFFSET(Active_Portfolio!$U$12,1,DA$5-1,ctPort,1),OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),IF(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))=DA$6,(DATE(DA$6+1,1,1)-OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))/(DATE(DA$6+1,1,1)-DATE(DA$6,1,1)),1),IF(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))=DA$6,(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)+1-DATE(DA$6,1,1))/(DATE(DA$6+1,1,1)-DATE(DA$6,1,1)),1),(1-OFFSET(Active_Portfolio!$AG$12,1,0,ctPort,1))^(DA$6-YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))))","v":1368.1988948458397},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$B$12,1,0,ctPort,1)=$B22)*(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))<=DB$6)*(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))>=DB$6)*OFFSET(Active_Portfolio!$U$12,1,DB$5-1,ctPort,1),OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),IF(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))=DB$6,(DATE(DB$6+1,1,1)-OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))/(DATE(DB$6+1,1,1)-DATE(DB$6,1,1)),1),IF(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))=DB$6,(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)+1-DATE(DB$6,1,1))/(DATE(DB$6+1,1,1)-DATE(DB$6,1,1)),1),(1-OFFSET(Active_Portfolio!$AG$12,1,0,ctPort,1))^(DB$6-YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))))","v":1368.1970875671079},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$B$12,1,0,ctPort,1)=$B22)*(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))<=DC$6)*(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))>=DC$6)*OFFSET(Active_Portfolio!$U$12,1,DC$5-1,ctPort,1),OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),IF(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))=DC$6,(DATE(DC$6+1,1,1)-OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))/(DATE(DC$6+1,1,1)-DATE(DC$6,1,1)),1),IF(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))=DC$6,(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)+1-DATE(DC$6,1,1))/(DATE(DC$6+1,1,1)-DATE(DC$6,1,1)),1),(1-OFFSET(Active_Portfolio!$AG$12,1,0,ctPort,1))^(DC$6-YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))))","v":1368.1952929393274},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$B$12,1,0,ctPort,1)=$B22)*(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))<=DD$6)*(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))>=DD$6)*OFFSET(Active_Portfolio!$U$12,1,DD$5-1,ctPort,1),OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),IF(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))=DD$6,(DATE(DD$6+1,1,1)-OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))/(DATE(DD$6+1,1,1)-DATE(DD$6,1,1)),1),IF(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))=DD$6,(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)+1-DATE(DD$6,1,1))/(DATE(DD$6+1,1,1)-DATE(DD$6,1,1)),1),(1-OFFSET(Active_Portfolio!$AG$12,1,0,ctPort,1))^(DD$6-YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))))","v":2061.2546400079013},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$B$12,1,0,ctPort,1)=$B22)*(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))<=DE$6)*(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))>=DE$6)*OFFSET(Active_Portfolio!$U$12,1,DE$5-1,ctPort,1),OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),IF(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))=DE$6,(DATE(DE$6+1,1,1)-OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))/(DATE(DE$6+1,1,1)-DATE(DE$6,1,1)),1),IF(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))=DE$6,(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)+1-DATE(DE$6,1,1))/(DATE(DE$6+1,1,1)-DATE(DE$6,1,1)),1),(1-OFFSET(Active_Portfolio!$AG$12,1,0,ctPort,1))^(DE$6-YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))))","v":2723.1266074398964},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$B$12,1,0,ctPort,1)=$B22)*(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))<=DF$6)*(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))>=DF$6)*OFFSET(Active_Portfolio!$U$12,1,DF$5-1,ctPort,1),OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),IF(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))=DF$6,(DATE(DF$6+1,1,1)-OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))/(DATE(DF$6+1,1,1)-DATE(DF$6,1,1)),1),IF(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))=DF$6,(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)+1-DATE(DF$6,1,1))/(DATE(DF$6+1,1,1)-DATE(DF$6,1,1)),1),(1-OFFSET(Active_Portfolio!$AG$12,1,0,ctPort,1))^(DF$6-YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))))","v":2979.1143277801557},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$B$12,1,0,ctPort,1)=$B22)*(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))<=DG$6)*(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))>=DG$6)*OFFSET(Active_Portfolio!$U$12,1,DG$5-1,ctPort,1),OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),IF(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))=DG$6,(DATE(DG$6+1,1,1)-OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))/(DATE(DG$6+1,1,1)-DATE(DG$6,1,1)),1),IF(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))=DG$6,(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)+1-DATE(DG$6,1,1))/(DATE(DG$6+1,1,1)-DATE(DG$6,1,1)),1),(1-OFFSET(Active_Portfolio!$AG$12,1,0,ctPort,1))^(DG$6-YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))))","v":3528.7905109529916},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$B$12,1,0,ctPort,1)=$B22)*(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))<=DH$6)*(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))>=DH$6)*OFFSET(Active_Portfolio!$U$12,1,DH$5-1,ctPort,1),OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),IF(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))=DH$6,(DATE(DH$6+1,1,1)-OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))/(DATE(DH$6+1,1,1)-DATE(DH$6,1,1)),1),IF(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))=DH$6,(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)+1-DATE(DH$6,1,1))/(DATE(DH$6+1,1,1)-DATE(DH$6,1,1)),1),(1-OFFSET(Active_Portfolio!$AG$12,1,0,ctPort,1))^(DH$6-YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))))","v":3656.3347330822708},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$B$12,1,0,ctPort,1)=$B22)*(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))<=DI$6)*(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))>=DI$6)*OFFSET(Active_Portfolio!$U$12,1,DI$5-1,ctPort,1),OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),IF(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))=DI$6,(DATE(DI$6+1,1,1)-OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))/(DATE(DI$6+1,1,1)-DATE(DI$6,1,1)),1),IF(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))=DI$6,(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)+1-DATE(DI$6,1,1))/(DATE(DI$6+1,1,1)-DATE(DI$6,1,1)),1),(1-OFFSET(Active_Portfolio!$AG$12,1,0,ctPort,1))^(DI$6-YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))))","v":3655.9175501317727},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$B$12,1,0,ctPort,1)=$B22)*(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))<=DJ$6)*(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))>=DJ$6)*OFFSET(Active_Portfolio!$U$12,1,DJ$5-1,ctPort,1),OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),IF(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))=DJ$6,(DATE(DJ$6+1,1,1)-OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))/(DATE(DJ$6+1,1,1)-DATE(DJ$6,1,1)),1),IF(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))=DJ$6,(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)+1-DATE(DJ$6,1,1))/(DATE(DJ$6+1,1,1)-DATE(DJ$6,1,1)),1),(1-OFFSET(Active_Portfolio!$AG$12,1,0,ctPort,1))^(DJ$6-YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))))","v":3655.5032874619301},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$B$12,1,0,ctPort,1)=$B22)*(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))<=DK$6)*(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))>=DK$6)*OFFSET(Active_Portfolio!$U$12,1,DK$5-1,ctPort,1),OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),IF(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))=DK$6,(DATE(DK$6+1,1,1)-OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))/(DATE(DK$6+1,1,1)-DATE(DK$6,1,1)),1),IF(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))=DK$6,(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)+1-DATE(DK$6,1,1))/(DATE(DK$6+1,1,1)-DATE(DK$6,1,1)),1),(1-OFFSET(Active_Portfolio!$AG$12,1,0,ctPort,1))^(DK$6-YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))))","v":3655.0919246307744},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$B$12,1,0,ctPort,1)=$B22)*(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))<=DL$6)*(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))>=DL$6)*OFFSET(Active_Portfolio!$U$12,1,DL$5-1,ctPort,1),OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),IF(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))=DL$6,(DATE(DL$6+1,1,1)-OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))/(DATE(DL$6+1,1,1)-DATE(DL$6,1,1)),1),IF(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))=DL$6,(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)+1-DATE(DL$6,1,1))/(DATE(DL$6+1,1,1)-DATE(DL$6,1,1)),1),(1-OFFSET(Active_Portfolio!$AG$12,1,0,ctPort,1))^(DL$6-YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))))","v":3654.683441339439},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$B$12,1,0,ctPort,1)=$B22)*(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))<=DM$6)*(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))>=DM$6)*OFFSET(Active_Portfolio!$U$12,1,DM$5-1,ctPort,1),OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),IF(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))=DM$6,(DATE(DM$6+1,1,1)-OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))/(DATE(DM$6+1,1,1)-DATE(DM$6,1,1)),1),IF(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))=DM$6,(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)+1-DATE(DM$6,1,1))/(DATE(DM$6+1,1,1)-DATE(DM$6,1,1)),1),(1-OFFSET(Active_Portfolio!$AG$12,1,0,ctPort,1))^(DM$6-YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))))","v":3654.2778174311416},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$B$12,1,0,ctPort,1)=$B22)*(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))<=DN$6)*(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))>=DN$6)*OFFSET(Active_Portfolio!$U$12,1,DN$5-1,ctPort,1),OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),IF(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))=DN$6,(DATE(DN$6+1,1,1)-OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))/(DATE(DN$6+1,1,1)-DATE(DN$6,1,1)),1),IF(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))=DN$6,(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)+1-DATE(DN$6,1,1))/(DATE(DN$6+1,1,1)-DATE(DN$6,1,1)),1),(1-OFFSET(Active_Portfolio!$AG$12,1,0,ctPort,1))^(DN$6-YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))))","v":3653.8750328902011},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$B$12,1,0,ctPort,1)=$B22)*(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))<=DO$6)*(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))>=DO$6)*OFFSET(Active_Portfolio!$U$12,1,DO$5-1,ctPort,1),OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),IF(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))=DO$6,(DATE(DO$6+1,1,1)-OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))/(DATE(DO$6+1,1,1)-DATE(DO$6,1,1)),1),IF(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))=DO$6,(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)+1-DATE(DO$6,1,1))/(DATE(DO$6+1,1,1)-DATE(DO$6,1,1)),1),(1-OFFSET(Active_Portfolio!$AG$12,1,0,ctPort,1))^(DO$6-YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))))","v":3599.751962943692},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$B$12,1,0,ctPort,1)=$B22)*(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))<=DP$6)*(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))>=DP$6)*OFFSET(Active_Portfolio!$U$12,1,DP$5-1,ctPort,1),OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),IF(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))=DP$6,(DATE(DP$6+1,1,1)-OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))/(DATE(DP$6+1,1,1)-DATE(DP$6,1,1)),1),IF(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))=DP$6,(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)+1-DATE(DP$6,1,1))/(DATE(DP$6+1,1,1)-DATE(DP$6,1,1)),1),(1-OFFSET(Active_Portfolio!$AG$12,1,0,ctPort,1))^(DP$6-YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))))","v":3490.2282432385773},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$B$12,1,0,ctPort,1)=$B22)*(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))<=DQ$6)*(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))>=DQ$6)*OFFSET(Active_Portfolio!$U$12,1,DQ$5-1,ctPort,1),OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),IF(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))=DQ$6,(DATE(DQ$6+1,1,1)-OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))/(DATE(DQ$6+1,1,1)-DATE(DQ$6,1,1)),1),IF(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))=DQ$6,(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)+1-DATE(DQ$6,1,1))/(DATE(DQ$6+1,1,1)-DATE(DQ$6,1,1)),1),(1-OFFSET(Active_Portfolio!$AG$12,1,0,ctPort,1))^(DQ$6-YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))))","v":3453.9562159576362},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$B$12,1,0,ctPort,1)=$B22)*(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))<=DR$6)*(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))>=DR$6)*OFFSET(Active_Portfolio!$U$12,1,DR$5-1,ctPort,1),OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),IF(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))=DR$6,(DATE(DR$6+1,1,1)-OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))/(DATE(DR$6+1,1,1)-DATE(DR$6,1,1)),1),IF(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))=DR$6,(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)+1-DATE(DR$6,1,1))/(DATE(DR$6+1,1,1)-DATE(DR$6,1,1)),1),(1-OFFSET(Active_Portfolio!$AG$12,1,0,ctPort,1))^(DR$6-YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))))","v":3369.1764066225996},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$B$12,1,0,ctPort,1)=$B22)*(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))<=DS$6)*(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))>=DS$6)*OFFSET(Active_Portfolio!$U$12,1,DS$5-1,ctPort,1),OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),IF(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))=DS$6,(DATE(DS$6+1,1,1)-OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))/(DATE(DS$6+1,1,1)-DATE(DS$6,1,1)),1),IF(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))=DS$6,(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)+1-DATE(DS$6,1,1))/(DATE(DS$6+1,1,1)-DATE(DS$6,1,1)),1),(1-OFFSET(Active_Portfolio!$AG$12,1,0,ctPort,1))^(DS$6-YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))))","v":2790.0938481777152},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$B$12,1,0,ctPort,1)=$B22)*(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))<=DT$6)*(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))>=DT$6)*OFFSET(Active_Portfolio!$U$12,1,DT$5-1,ctPort,1),OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),IF(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))=DT$6,(DATE(DT$6+1,1,1)-OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))/(DATE(DT$6+1,1,1)-DATE(DT$6,1,1)),1),IF(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))=DT$6,(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)+1-DATE(DT$6,1,1))/(DATE(DT$6+1,1,1)-DATE(DT$6,1,1)),1),(1-OFFSET(Active_Portfolio!$AG$12,1,0,ctPort,1))^(DT$6-YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))))","v":2740.5775667375401},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$B$12,1,0,ctPort,1)=$B22)*(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))<=DU$6)*(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))>=DU$6)*OFFSET(Active_Portfolio!$U$12,1,DU$5-1,ctPort,1),OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),IF(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))=DU$6,(DATE(DU$6+1,1,1)-OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))/(DATE(DU$6+1,1,1)-DATE(DU$6,1,1)),1),IF(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))=DU$6,(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)+1-DATE(DU$6,1,1))/(DATE(DU$6+1,1,1)-DATE(DU$6,1,1)),1),(1-OFFSET(Active_Portfolio!$AG$12,1,0,ctPort,1))^(DU$6-YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))))","v":2665.1668300119409},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$B$12,1,0,ctPort,1)=$B22)*(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))<=DV$6)*(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))>=DV$6)*OFFSET(Active_Portfolio!$U$12,1,DV$5-1,ctPort,1),OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),IF(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))=DV$6,(DATE(DV$6+1,1,1)-OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))/(DATE(DV$6+1,1,1)-DATE(DV$6,1,1)),1),IF(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))=DV$6,(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)+1-DATE(DV$6,1,1))/(DATE(DV$6+1,1,1)-DATE(DV$6,1,1)),1),(1-OFFSET(Active_Portfolio!$AG$12,1,0,ctPort,1))^(DV$6-YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))))","v":2621.4328033363158},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$B$12,1,0,ctPort,1)=$B22)*(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))<=DW$6)*(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))>=DW$6)*OFFSET(Active_Portfolio!$U$12,1,DW$5-1,ctPort,1),OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),IF(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))=DW$6,(DATE(DW$6+1,1,1)-OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))/(DATE(DW$6+1,1,1)-DATE(DW$6,1,1)),1),IF(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))=DW$6,(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)+1-DATE(DW$6,1,1))/(DATE(DW$6+1,1,1)-DATE(DW$6,1,1)),1),(1-OFFSET(Active_Portfolio!$AG$12,1,0,ctPort,1))^(DW$6-YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))))","v":2514.8404106855864},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$B$12,1,0,ctPort,1)=$B22)*(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))<=DX$6)*(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))>=DX$6)*OFFSET(Active_Portfolio!$U$12,1,DX$5-1,ctPort,1),OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),IF(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))=DX$6,(DATE(DX$6+1,1,1)-OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))/(DATE(DX$6+1,1,1)-DATE(DX$6,1,1)),1),IF(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))=DX$6,(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)+1-DATE(DX$6,1,1))/(DATE(DX$6+1,1,1)-DATE(DX$6,1,1)),1),(1-OFFSET(Active_Portfolio!$AG$12,1,0,ctPort,1))^(DX$6-YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))))","v":1661.4736492897882},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$B$12,1,0,ctPort,1)=$B22)*(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))<=DY$6)*(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))>=DY$6)*OFFSET(Active_Portfolio!$U$12,1,DY$5-1,ctPort,1),OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),IF(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))=DY$6,(DATE(DY$6+1,1,1)-OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))/(DATE(DY$6+1,1,1)-DATE(DY$6,1,1)),1),IF(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))=DY$6,(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)+1-DATE(DY$6,1,1))/(DATE(DY$6+1,1,1)-DATE(DY$6,1,1)),1),(1-OFFSET(Active_Portfolio!$AG$12,1,0,ctPort,1))^(DY$6-YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))))","v":955.92554810369575},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$B$12,1,0,ctPort,1)=$B22)*(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))<=DZ$6)*(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))>=DZ$6)*OFFSET(Active_Portfolio!$U$12,1,DZ$5-1,ctPort,1),OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),IF(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))=DZ$6,(DATE(DZ$6+1,1,1)-OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))/(DATE(DZ$6+1,1,1)-DATE(DZ$6,1,1)),1),IF(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))=DZ$6,(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)+1-DATE(DZ$6,1,1))/(DATE(DZ$6+1,1,1)-DATE(DZ$6,1,1)),1),(1-OFFSET(Active_Portfolio!$AG$12,1,0,ctPort,1))^(DZ$6-YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))))","v":898.94059187341099},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$B$12,1,0,ctPort,1)=$B22)*(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))<=EA$6)*(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))>=EA$6)*OFFSET(Active_Portfolio!$U$12,1,EA$5-1,ctPort,1),OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),IF(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))=EA$6,(DATE(EA$6+1,1,1)-OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))/(DATE(EA$6+1,1,1)-DATE(EA$6,1,1)),1),IF(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))=EA$6,(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)+1-DATE(EA$6,1,1))/(DATE(EA$6+1,1,1)-DATE(EA$6,1,1)),1),(1-OFFSET(Active_Portfolio!$AG$12,1,0,ctPort,1))^(EA$6-YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))))","v":382.56482231038831},null,null,null,null,null,null,null,{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$B$12,1,0,ctPort,1)=$B22)*(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))<=EI$6)*(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))>=EI$6)*OFFSET(Active_Portfolio!$U$12,1,EI$5-1,ctPort,1),OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),IF(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))=EI$6,(DATE(EI$6+1,1,1)-OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))/(DATE(EI$6+1,1,1)-DATE(EI$6,1,1)),1),IF(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))=EI$6,(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)+1-DATE(EI$6,1,1))/(DATE(EI$6+1,1,1)-DATE(EI$6,1,1)),1),(1-OFFSET(Active_Portfolio!$AG$12,1,0,ctPort,1))^(EI$6-YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$B$12,1,0,ctPort,1)=$B22)*(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))<=EJ$6)*(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))>=EJ$6)*OFFSET(Active_Portfolio!$U$12,1,EJ$5-1,ctPort,1),OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),IF(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))=EJ$6,(DATE(EJ$6+1,1,1)-OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))/(DATE(EJ$6+1,1,1)-DATE(EJ$6,1,1)),1),IF(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))=EJ$6,(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)+1-DATE(EJ$6,1,1))/(DATE(EJ$6+1,1,1)-DATE(EJ$6,1,1)),1),(1-OFFSET(Active_Portfolio!$AG$12,1,0,ctPort,1))^(EJ$6-YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$B$12,1,0,ctPort,1)=$B22)*(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))<=EK$6)*(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))>=EK$6)*OFFSET(Active_Portfolio!$U$12,1,EK$5-1,ctPort,1),OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),IF(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))=EK$6,(DATE(EK$6+1,1,1)-OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))/(DATE(EK$6+1,1,1)-DATE(EK$6,1,1)),1),IF(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))=EK$6,(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)+1-DATE(EK$6,1,1))/(DATE(EK$6+1,1,1)-DATE(EK$6,1,1)),1),(1-OFFSET(Active_Portfolio!$AG$12,1,0,ctPort,1))^(EK$6-YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$B$12,1,0,ctPort,1)=$B22)*(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))<=EL$6)*(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))>=EL$6)*OFFSET(Active_Portfolio!$U$12,1,EL$5-1,ctPort,1),OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),IF(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))=EL$6,(DATE(EL$6+1,1,1)-OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))/(DATE(EL$6+1,1,1)-DATE(EL$6,1,1)),1),IF(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))=EL$6,(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)+1-DATE(EL$6,1,1))/(DATE(EL$6+1,1,1)-DATE(EL$6,1,1)),1),(1-OFFSET(Active_Portfolio!$AG$12,1,0,ctPort,1))^(EL$6-YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$B$12,1,0,ctPort,1)=$B22)*(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))<=EM$6)*(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))>=EM$6)*OFFSET(Active_Portfolio!$U$12,1,EM$5-1,ctPort,1),OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),IF(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))=EM$6,(DATE(EM$6+1,1,1)-OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))/(DATE(EM$6+1,1,1)-DATE(EM$6,1,1)),1),IF(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))=EM$6,(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)+1-DATE(EM$6,1,1))/(DATE(EM$6+1,1,1)-DATE(EM$6,1,1)),1),(1-OFFSET(Active_Portfolio!$AG$12,1,0,ctPort,1))^(EM$6-YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$B$12,1,0,ctPort,1)=$B22)*(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))<=EN$6)*(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))>=EN$6)*OFFSET(Active_Portfolio!$U$12,1,EN$5-1,ctPort,1),OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),IF(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))=EN$6,(DATE(EN$6+1,1,1)-OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))/(DATE(EN$6+1,1,1)-DATE(EN$6,1,1)),1),IF(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))=EN$6,(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)+1-DATE(EN$6,1,1))/(DATE(EN$6+1,1,1)-DATE(EN$6,1,1)),1),(1-OFFSET(Active_Portfolio!$AG$12,1,0,ctPort,1))^(EN$6-YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$B$12,1,0,ctPort,1)=$B22)*(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))<=EO$6)*(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))>=EO$6)*OFFSET(Active_Portfolio!$U$12,1,EO$5-1,ctPort,1),OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),IF(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))=EO$6,(DATE(EO$6+1,1,1)-OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))/(DATE(EO$6+1,1,1)-DATE(EO$6,1,1)),1),IF(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))=EO$6,(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)+1-DATE(EO$6,1,1))/(DATE(EO$6+1,1,1)-DATE(EO$6,1,1)),1),(1-OFFSET(Active_Portfolio!$AG$12,1,0,ctPort,1))^(EO$6-YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$B$12,1,0,ctPort,1)=$B22)*(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))<=EP$6)*(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))>=EP$6)*OFFSET(Active_Portfolio!$U$12,1,EP$5-1,ctPort,1),OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),IF(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))=EP$6,(DATE(EP$6+1,1,1)-OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))/(DATE(EP$6+1,1,1)-DATE(EP$6,1,1)),1),IF(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))=EP$6,(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)+1-DATE(EP$6,1,1))/(DATE(EP$6+1,1,1)-DATE(EP$6,1,1)),1),(1-OFFSET(Active_Portfolio!$AG$12,1,0,ctPort,1))^(EP$6-YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$B$12,1,0,ctPort,1)=$B22)*(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))<=EQ$6)*(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))>=EQ$6)*OFFSET(Active_Portfolio!$U$12,1,EQ$5-1,ctPort,1),OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),IF(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))=EQ$6,(DATE(EQ$6+1,1,1)-OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))/(DATE(EQ$6+1,1,1)-DATE(EQ$6,1,1)),1),IF(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))=EQ$6,(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)+1-DATE(EQ$6,1,1))/(DATE(EQ$6+1,1,1)-DATE(EQ$6,1,1)),1),(1-OFFSET(Active_Portfolio!$AG$12,1,0,ctPort,1))^(EQ$6-YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))))","v":118.42749791458054},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$B$12,1,0,ctPort,1)=$B22)*(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))<=ER$6)*(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))>=ER$6)*OFFSET(Active_Portfolio!$U$12,1,ER$5-1,ctPort,1),OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),IF(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))=ER$6,(DATE(ER$6+1,1,1)-OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))/(DATE(ER$6+1,1,1)-DATE(ER$6,1,1)),1),IF(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))=ER$6,(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)+1-DATE(ER$6,1,1))/(DATE(ER$6+1,1,1)-DATE(ER$6,1,1)),1),(1-OFFSET(Active_Portfolio!$AG$12,1,0,ctPort,1))^(ER$6-YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))))","v":246.17187327786382},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$B$12,1,0,ctPort,1)=$B22)*(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))<=ES$6)*(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))>=ES$6)*OFFSET(Active_Portfolio!$U$12,1,ES$5-1,ctPort,1),OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),IF(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))=ES$6,(DATE(ES$6+1,1,1)-OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))/(DATE(ES$6+1,1,1)-DATE(ES$6,1,1)),1),IF(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))=ES$6,(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)+1-DATE(ES$6,1,1))/(DATE(ES$6+1,1,1)-DATE(ES$6,1,1)),1),(1-OFFSET(Active_Portfolio!$AG$12,1,0,ctPort,1))^(ES$6-YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))))","v":507.49119931050035},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$B$12,1,0,ctPort,1)=$B22)*(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))<=ET$6)*(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))>=ET$6)*OFFSET(Active_Portfolio!$U$12,1,ET$5-1,ctPort,1),OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),IF(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))=ET$6,(DATE(ET$6+1,1,1)-OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))/(DATE(ET$6+1,1,1)-DATE(ET$6,1,1)),1),IF(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))=ET$6,(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)+1-DATE(ET$6,1,1))/(DATE(ET$6+1,1,1)-DATE(ET$6,1,1)),1),(1-OFFSET(Active_Portfolio!$AG$12,1,0,ctPort,1))^(ET$6-YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))))","v":558.64700748366727},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$B$12,1,0,ctPort,1)=$B22)*(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))<=EU$6)*(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))>=EU$6)*OFFSET(Active_Portfolio!$U$12,1,EU$5-1,ctPort,1),OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),IF(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))=EU$6,(DATE(EU$6+1,1,1)-OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))/(DATE(EU$6+1,1,1)-DATE(EU$6,1,1)),1),IF(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))=EU$6,(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)+1-DATE(EU$6,1,1))/(DATE(EU$6+1,1,1)-DATE(EU$6,1,1)),1),(1-OFFSET(Active_Portfolio!$AG$12,1,0,ctPort,1))^(EU$6-YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))))","v":612.98454822843098},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$B$12,1,0,ctPort,1)=$B22)*(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))<=EV$6)*(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))>=EV$6)*OFFSET(Active_Portfolio!$U$12,1,EV$5-1,ctPort,1),OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),IF(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))=EV$6,(DATE(EV$6+1,1,1)-OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))/(DATE(EV$6+1,1,1)-DATE(EV$6,1,1)),1),IF(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))=EV$6,(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)+1-DATE(EV$6,1,1))/(DATE(EV$6+1,1,1)-DATE(EV$6,1,1)),1),(1-OFFSET(Active_Portfolio!$AG$12,1,0,ctPort,1))^(EV$6-YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))))","v":649.54641139508408},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$B$12,1,0,ctPort,1)=$B22)*(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))<=EW$6)*(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))>=EW$6)*OFFSET(Active_Portfolio!$U$12,1,EW$5-1,ctPort,1),OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),IF(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))=EW$6,(DATE(EW$6+1,1,1)-OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))/(DATE(EW$6+1,1,1)-DATE(EW$6,1,1)),1),IF(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))=EW$6,(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)+1-DATE(EW$6,1,1))/(DATE(EW$6+1,1,1)-DATE(EW$6,1,1)),1),(1-OFFSET(Active_Portfolio!$AG$12,1,0,ctPort,1))^(EW$6-YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))))","v":721.15530810936286},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$B$12,1,0,ctPort,1)=$B22)*(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))<=EX$6)*(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))>=EX$6)*OFFSET(Active_Portfolio!$U$12,1,EX$5-1,ctPort,1),OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),IF(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))=EX$6,(DATE(EX$6+1,1,1)-OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))/(DATE(EX$6+1,1,1)-DATE(EX$6,1,1)),1),IF(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))=EX$6,(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)+1-DATE(EX$6,1,1))/(DATE(EX$6+1,1,1)-DATE(EX$6,1,1)),1),(1-OFFSET(Active_Portfolio!$AG$12,1,0,ctPort,1))^(EX$6-YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))))","v":737.52073636206364},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$B$12,1,0,ctPort,1)=$B22)*(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))<=EY$6)*(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))>=EY$6)*OFFSET(Active_Portfolio!$U$12,1,EY$5-1,ctPort,1),OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),IF(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))=EY$6,(DATE(EY$6+1,1,1)-OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))/(DATE(EY$6+1,1,1)-DATE(EY$6,1,1)),1),IF(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))=EY$6,(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)+1-DATE(EY$6,1,1))/(DATE(EY$6+1,1,1)-DATE(EY$6,1,1)),1),(1-OFFSET(Active_Portfolio!$AG$12,1,0,ctPort,1))^(EY$6-YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))))","v":737.46570452514152},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$B$12,1,0,ctPort,1)=$B22)*(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))<=EZ$6)*(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))>=EZ$6)*OFFSET(Active_Portfolio!$U$12,1,EZ$5-1,ctPort,1),OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),IF(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))=EZ$6,(DATE(EZ$6+1,1,1)-OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))/(DATE(EZ$6+1,1,1)-DATE(EZ$6,1,1)),1),IF(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))=EZ$6,(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)+1-DATE(EZ$6,1,1))/(DATE(EZ$6+1,1,1)-DATE(EZ$6,1,1)),1),(1-OFFSET(Active_Portfolio!$AG$12,1,0,ctPort,1))^(EZ$6-YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))))","v":737.41105791107782},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$B$12,1,0,ctPort,1)=$B22)*(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))<=FA$6)*(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))>=FA$6)*OFFSET(Active_Portfolio!$U$12,1,FA$5-1,ctPort,1),OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),IF(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))=FA$6,(DATE(FA$6+1,1,1)-OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))/(DATE(FA$6+1,1,1)-DATE(FA$6,1,1)),1),IF(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))=FA$6,(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)+1-DATE(FA$6,1,1))/(DATE(FA$6+1,1,1)-DATE(FA$6,1,1)),1),(1-OFFSET(Active_Portfolio!$AG$12,1,0,ctPort,1))^(FA$6-YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))))","v":737.3567938233125},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$B$12,1,0,ctPort,1)=$B22)*(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))<=FB$6)*(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))>=FB$6)*OFFSET(Active_Portfolio!$U$12,1,FB$5-1,ctPort,1),OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),IF(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))=FB$6,(DATE(FB$6+1,1,1)-OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))/(DATE(FB$6+1,1,1)-DATE(FB$6,1,1)),1),IF(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))=FB$6,(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)+1-DATE(FB$6,1,1))/(DATE(FB$6+1,1,1)-DATE(FB$6,1,1)),1),(1-OFFSET(Active_Portfolio!$AG$12,1,0,ctPort,1))^(FB$6-YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))))","v":737.3029095841614},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$B$12,1,0,ctPort,1)=$B22)*(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))<=FC$6)*(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))>=FC$6)*OFFSET(Active_Portfolio!$U$12,1,FC$5-1,ctPort,1),OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),IF(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))=FC$6,(DATE(FC$6+1,1,1)-OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))/(DATE(FC$6+1,1,1)-DATE(FC$6,1,1)),1),IF(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))=FC$6,(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)+1-DATE(FC$6,1,1))/(DATE(FC$6+1,1,1)-DATE(FC$6,1,1)),1),(1-OFFSET(Active_Portfolio!$AG$12,1,0,ctPort,1))^(FC$6-YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))))","v":737.24940253468458},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$B$12,1,0,ctPort,1)=$B22)*(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))<=FD$6)*(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))>=FD$6)*OFFSET(Active_Portfolio!$U$12,1,FD$5-1,ctPort,1),OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),IF(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))=FD$6,(DATE(FD$6+1,1,1)-OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))/(DATE(FD$6+1,1,1)-DATE(FD$6,1,1)),1),IF(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))=FD$6,(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)+1-DATE(FD$6,1,1))/(DATE(FD$6+1,1,1)-DATE(FD$6,1,1)),1),(1-OFFSET(Active_Portfolio!$AG$12,1,0,ctPort,1))^(FD$6-YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))))","v":737.19627003455389},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$B$12,1,0,ctPort,1)=$B22)*(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))<=FE$6)*(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))>=FE$6)*OFFSET(Active_Portfolio!$U$12,1,FE$5-1,ctPort,1),OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),IF(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))=FE$6,(DATE(FE$6+1,1,1)-OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))/(DATE(FE$6+1,1,1)-DATE(FE$6,1,1)),1),IF(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))=FE$6,(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)+1-DATE(FE$6,1,1))/(DATE(FE$6+1,1,1)-DATE(FE$6,1,1)),1),(1-OFFSET(Active_Portfolio!$AG$12,1,0,ctPort,1))^(FE$6-YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))))","v":737.14350946192428},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$B$12,1,0,ctPort,1)=$B22)*(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))<=FF$6)*(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))>=FF$6)*OFFSET(Active_Portfolio!$U$12,1,FF$5-1,ctPort,1),OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),IF(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))=FF$6,(DATE(FF$6+1,1,1)-OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))/(DATE(FF$6+1,1,1)-DATE(FF$6,1,1)),1),IF(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))=FF$6,(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)+1-DATE(FF$6,1,1))/(DATE(FF$6+1,1,1)-DATE(FF$6,1,1)),1),(1-OFFSET(Active_Portfolio!$AG$12,1,0,ctPort,1))^(FF$6-YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))))","v":737.09111821330305},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$B$12,1,0,ctPort,1)=$B22)*(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))<=FG$6)*(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))>=FG$6)*OFFSET(Active_Portfolio!$U$12,1,FG$5-1,ctPort,1),OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),IF(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))=FG$6,(DATE(FG$6+1,1,1)-OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))/(DATE(FG$6+1,1,1)-DATE(FG$6,1,1)),1),IF(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))=FG$6,(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)+1-DATE(FG$6,1,1))/(DATE(FG$6+1,1,1)-DATE(FG$6,1,1)),1),(1-OFFSET(Active_Portfolio!$AG$12,1,0,ctPort,1))^(FG$6-YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))))","v":737.03909370342217},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$B$12,1,0,ctPort,1)=$B22)*(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))<=FH$6)*(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))>=FH$6)*OFFSET(Active_Portfolio!$U$12,1,FH$5-1,ctPort,1),OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),IF(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))=FH$6,(DATE(FH$6+1,1,1)-OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))/(DATE(FH$6+1,1,1)-DATE(FH$6,1,1)),1),IF(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))=FH$6,(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)+1-DATE(FH$6,1,1))/(DATE(FH$6+1,1,1)-DATE(FH$6,1,1)),1),(1-OFFSET(Active_Portfolio!$AG$12,1,0,ctPort,1))^(FH$6-YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))))","v":736.98743336511041},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$B$12,1,0,ctPort,1)=$B22)*(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))<=FI$6)*(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))>=FI$6)*OFFSET(Active_Portfolio!$U$12,1,FI$5-1,ctPort,1),OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),IF(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))=FI$6,(DATE(FI$6+1,1,1)-OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))/(DATE(FI$6+1,1,1)-DATE(FI$6,1,1)),1),IF(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))=FI$6,(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)+1-DATE(FI$6,1,1))/(DATE(FI$6+1,1,1)-DATE(FI$6,1,1)),1),(1-OFFSET(Active_Portfolio!$AG$12,1,0,ctPort,1))^(FI$6-YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))))","v":736.93613464916666},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$B$12,1,0,ctPort,1)=$B22)*(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))<=FJ$6)*(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))>=FJ$6)*OFFSET(Active_Portfolio!$U$12,1,FJ$5-1,ctPort,1),OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),IF(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))=FJ$6,(DATE(FJ$6+1,1,1)-OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))/(DATE(FJ$6+1,1,1)-DATE(FJ$6,1,1)),1),IF(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))=FJ$6,(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)+1-DATE(FJ$6,1,1))/(DATE(FJ$6+1,1,1)-DATE(FJ$6,1,1)),1),(1-OFFSET(Active_Portfolio!$AG$12,1,0,ctPort,1))^(FJ$6-YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))))","v":736.88519502423503},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$B$12,1,0,ctPort,1)=$B22)*(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))<=FK$6)*(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))>=FK$6)*OFFSET(Active_Portfolio!$U$12,1,FK$5-1,ctPort,1),OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),IF(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))=FK$6,(DATE(FK$6+1,1,1)-OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))/(DATE(FK$6+1,1,1)-DATE(FK$6,1,1)),1),IF(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))=FK$6,(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)+1-DATE(FK$6,1,1))/(DATE(FK$6+1,1,1)-DATE(FK$6,1,1)),1),(1-OFFSET(Active_Portfolio!$AG$12,1,0,ctPort,1))^(FK$6-YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))))","v":675.41766417314091},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$B$12,1,0,ctPort,1)=$B22)*(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))<=FL$6)*(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))>=FL$6)*OFFSET(Active_Portfolio!$U$12,1,FL$5-1,ctPort,1),OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),IF(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))=FL$6,(DATE(FL$6+1,1,1)-OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))/(DATE(FL$6+1,1,1)-DATE(FL$6,1,1)),1),IF(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))=FL$6,(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)+1-DATE(FL$6,1,1))/(DATE(FL$6+1,1,1)-DATE(FL$6,1,1)),1),(1-OFFSET(Active_Portfolio!$AG$12,1,0,ctPort,1))^(FL$6-YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))))","v":613.9777781796837},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$B$12,1,0,ctPort,1)=$B22)*(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))<=FM$6)*(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))>=FM$6)*OFFSET(Active_Portfolio!$U$12,1,FM$5-1,ctPort,1),OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),IF(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))=FM$6,(DATE(FM$6+1,1,1)-OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))/(DATE(FM$6+1,1,1)-DATE(FM$6,1,1)),1),IF(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))=FM$6,(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)+1-DATE(FM$6,1,1))/(DATE(FM$6+1,1,1)-DATE(FM$6,1,1)),1),(1-OFFSET(Active_Portfolio!$AG$12,1,0,ctPort,1))^(FM$6-YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))))","v":609.48824628825957},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$B$12,1,0,ctPort,1)=$B22)*(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))<=FN$6)*(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))>=FN$6)*OFFSET(Active_Portfolio!$U$12,1,FN$5-1,ctPort,1),OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),IF(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))=FN$6,(DATE(FN$6+1,1,1)-OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))/(DATE(FN$6+1,1,1)-DATE(FN$6,1,1)),1),IF(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))=FN$6,(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)+1-DATE(FN$6,1,1))/(DATE(FN$6+1,1,1)-DATE(FN$6,1,1)),1),(1-OFFSET(Active_Portfolio!$AG$12,1,0,ctPort,1))^(FN$6-YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))))","v":558.28971427391923},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$B$12,1,0,ctPort,1)=$B22)*(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))<=FO$6)*(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))>=FO$6)*OFFSET(Active_Portfolio!$U$12,1,FO$5-1,ctPort,1),OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),IF(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))=FO$6,(DATE(FO$6+1,1,1)-OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))/(DATE(FO$6+1,1,1)-DATE(FO$6,1,1)),1),IF(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))=FO$6,(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)+1-DATE(FO$6,1,1))/(DATE(FO$6+1,1,1)-DATE(FO$6,1,1)),1),(1-OFFSET(Active_Portfolio!$AG$12,1,0,ctPort,1))^(FO$6-YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))))","v":506.63112437743268},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$B$12,1,0,ctPort,1)=$B22)*(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))<=FP$6)*(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))>=FP$6)*OFFSET(Active_Portfolio!$U$12,1,FP$5-1,ctPort,1),OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),IF(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))=FP$6,(DATE(FP$6+1,1,1)-OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))/(DATE(FP$6+1,1,1)-DATE(FP$6,1,1)),1),IF(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))=FP$6,(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)+1-DATE(FP$6,1,1))/(DATE(FP$6+1,1,1)-DATE(FP$6,1,1)),1),(1-OFFSET(Active_Portfolio!$AG$12,1,0,ctPort,1))^(FP$6-YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))))","v":442.11242905045054},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$B$12,1,0,ctPort,1)=$B22)*(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))<=FQ$6)*(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))>=FQ$6)*OFFSET(Active_Portfolio!$U$12,1,FQ$5-1,ctPort,1),OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),IF(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))=FQ$6,(DATE(FQ$6+1,1,1)-OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))/(DATE(FQ$6+1,1,1)-DATE(FQ$6,1,1)),1),IF(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))=FQ$6,(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)+1-DATE(FQ$6,1,1))/(DATE(FQ$6+1,1,1)-DATE(FQ$6,1,1)),1),(1-OFFSET(Active_Portfolio!$AG$12,1,0,ctPort,1))^(FQ$6-YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))))","v":308.97036495581307},null,null,null,{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$B$12,1,0,ctPort,1)=$B22)*(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))<=FU$6)*(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))>=FU$6)*OFFSET(Active_Portfolio!$U$12,1,FU$5-1,ctPort,1),OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),IF(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))=FU$6,(DATE(FU$6+1,1,1)-OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))/(DATE(FU$6+1,1,1)-DATE(FU$6,1,1)),1),IF(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))=FU$6,(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)+1-DATE(FU$6,1,1))/(DATE(FU$6+1,1,1)-DATE(FU$6,1,1)),1),(1-OFFSET(Active_Portfolio!$AG$12,1,0,ctPort,1))^(FU$6-YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$B$12,1,0,ctPort,1)=$B22)*(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))<=FV$6)*(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))>=FV$6)*OFFSET(Active_Portfolio!$U$12,1,FV$5-1,ctPort,1),OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),IF(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))=FV$6,(DATE(FV$6+1,1,1)-OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))/(DATE(FV$6+1,1,1)-DATE(FV$6,1,1)),1),IF(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))=FV$6,(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)+1-DATE(FV$6,1,1))/(DATE(FV$6+1,1,1)-DATE(FV$6,1,1)),1),(1-OFFSET(Active_Portfolio!$AG$12,1,0,ctPort,1))^(FV$6-YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$B$12,1,0,ctPort,1)=$B22)*(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))<=FW$6)*(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))>=FW$6)*OFFSET(Active_Portfolio!$U$12,1,FW$5-1,ctPort,1),OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),IF(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))=FW$6,(DATE(FW$6+1,1,1)-OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))/(DATE(FW$6+1,1,1)-DATE(FW$6,1,1)),1),IF(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))=FW$6,(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)+1-DATE(FW$6,1,1))/(DATE(FW$6+1,1,1)-DATE(FW$6,1,1)),1),(1-OFFSET(Active_Portfolio!$AG$12,1,0,ctPort,1))^(FW$6-YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))))","v":34.494717802746287},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$B$12,1,0,ctPort,1)=$B22)*(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))<=FX$6)*(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))>=FX$6)*OFFSET(Active_Portfolio!$U$12,1,FX$5-1,ctPort,1),OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),IF(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))=FX$6,(DATE(FX$6+1,1,1)-OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))/(DATE(FX$6+1,1,1)-DATE(FX$6,1,1)),1),IF(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))=FX$6,(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)+1-DATE(FX$6,1,1))/(DATE(FX$6+1,1,1)-DATE(FX$6,1,1)),1),(1-OFFSET(Active_Portfolio!$AG$12,1,0,ctPort,1))^(FX$6-YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))))","v":2672.844966182714},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$B$12,1,0,ctPort,1)=$B22)*(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))<=FY$6)*(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))>=FY$6)*OFFSET(Active_Portfolio!$U$12,1,FY$5-1,ctPort,1),OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),IF(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))=FY$6,(DATE(FY$6+1,1,1)-OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))/(DATE(FY$6+1,1,1)-DATE(FY$6,1,1)),1),IF(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))=FY$6,(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)+1-DATE(FY$6,1,1))/(DATE(FY$6+1,1,1)-DATE(FY$6,1,1)),1),(1-OFFSET(Active_Portfolio!$AG$12,1,0,ctPort,1))^(FY$6-YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))))","v":4544.2871394643162},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$B$12,1,0,ctPort,1)=$B22)*(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))<=FZ$6)*(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))>=FZ$6)*OFFSET(Active_Portfolio!$U$12,1,FZ$5-1,ctPort,1),OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),IF(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))=FZ$6,(DATE(FZ$6+1,1,1)-OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))/(DATE(FZ$6+1,1,1)-DATE(FZ$6,1,1)),1),IF(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))=FZ$6,(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)+1-DATE(FZ$6,1,1))/(DATE(FZ$6+1,1,1)-DATE(FZ$6,1,1)),1),(1-OFFSET(Active_Portfolio!$AG$12,1,0,ctPort,1))^(FZ$6-YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))))","v":5978.3324885528264},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$B$12,1,0,ctPort,1)=$B22)*(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))<=GA$6)*(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))>=GA$6)*OFFSET(Active_Portfolio!$U$12,1,GA$5-1,ctPort,1),OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),IF(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))=GA$6,(DATE(GA$6+1,1,1)-OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))/(DATE(GA$6+1,1,1)-DATE(GA$6,1,1)),1),IF(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))=GA$6,(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)+1-DATE(GA$6,1,1))/(DATE(GA$6+1,1,1)-DATE(GA$6,1,1)),1),(1-OFFSET(Active_Portfolio!$AG$12,1,0,ctPort,1))^(GA$6-YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))))","v":6823.3482503897094},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$B$12,1,0,ctPort,1)=$B22)*(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))<=GB$6)*(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))>=GB$6)*OFFSET(Active_Portfolio!$U$12,1,GB$5-1,ctPort,1),OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),IF(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))=GB$6,(DATE(GB$6+1,1,1)-OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))/(DATE(GB$6+1,1,1)-DATE(GB$6,1,1)),1),IF(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))=GB$6,(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)+1-DATE(GB$6,1,1))/(DATE(GB$6+1,1,1)-DATE(GB$6,1,1)),1),(1-OFFSET(Active_Portfolio!$AG$12,1,0,ctPort,1))^(GB$6-YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))))","v":7386.8797203689173},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$B$12,1,0,ctPort,1)=$B22)*(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))<=GC$6)*(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))>=GC$6)*OFFSET(Active_Portfolio!$U$12,1,GC$5-1,ctPort,1),OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),IF(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))=GC$6,(DATE(GC$6+1,1,1)-OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))/(DATE(GC$6+1,1,1)-DATE(GC$6,1,1)),1),IF(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))=GC$6,(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)+1-DATE(GC$6,1,1))/(DATE(GC$6+1,1,1)-DATE(GC$6,1,1)),1),(1-OFFSET(Active_Portfolio!$AG$12,1,0,ctPort,1))^(GC$6-YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))))","v":7932.7040523736423},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$B$12,1,0,ctPort,1)=$B22)*(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))<=GD$6)*(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))>=GD$6)*OFFSET(Active_Portfolio!$U$12,1,GD$5-1,ctPort,1),OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),IF(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))=GD$6,(DATE(GD$6+1,1,1)-OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))/(DATE(GD$6+1,1,1)-DATE(GD$6,1,1)),1),IF(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))=GD$6,(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)+1-DATE(GD$6,1,1))/(DATE(GD$6+1,1,1)-DATE(GD$6,1,1)),1),(1-OFFSET(Active_Portfolio!$AG$12,1,0,ctPort,1))^(GD$6-YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))))","v":8236.8706660008029},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$B$12,1,0,ctPort,1)=$B22)*(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))<=GE$6)*(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))>=GE$6)*OFFSET(Active_Portfolio!$U$12,1,GE$5-1,ctPort,1),OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),IF(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))=GE$6,(DATE(GE$6+1,1,1)-OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))/(DATE(GE$6+1,1,1)-DATE(GE$6,1,1)),1),IF(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))=GE$6,(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)+1-DATE(GE$6,1,1))/(DATE(GE$6+1,1,1)-DATE(GE$6,1,1)),1),(1-OFFSET(Active_Portfolio!$AG$12,1,0,ctPort,1))^(GE$6-YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))))","v":8738.8507926029451},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$B$12,1,0,ctPort,1)=$B22)*(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))<=GF$6)*(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))>=GF$6)*OFFSET(Active_Portfolio!$U$12,1,GF$5-1,ctPort,1),OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),IF(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))=GF$6,(DATE(GF$6+1,1,1)-OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))/(DATE(GF$6+1,1,1)-DATE(GF$6,1,1)),1),IF(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))=GF$6,(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)+1-DATE(GF$6,1,1))/(DATE(GF$6+1,1,1)-DATE(GF$6,1,1)),1),(1-OFFSET(Active_Portfolio!$AG$12,1,0,ctPort,1))^(GF$6-YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))))","v":8831.0135243857821},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$B$12,1,0,ctPort,1)=$B22)*(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))<=GG$6)*(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))>=GG$6)*OFFSET(Active_Portfolio!$U$12,1,GG$5-1,ctPort,1),OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),IF(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))=GG$6,(DATE(GG$6+1,1,1)-OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))/(DATE(GG$6+1,1,1)-DATE(GG$6,1,1)),1),IF(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))=GG$6,(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)+1-DATE(GG$6,1,1))/(DATE(GG$6+1,1,1)-DATE(GG$6,1,1)),1),(1-OFFSET(Active_Portfolio!$AG$12,1,0,ctPort,1))^(GG$6-YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))))","v":9176.8032375718049},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$B$12,1,0,ctPort,1)=$B22)*(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))<=GH$6)*(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))>=GH$6)*OFFSET(Active_Portfolio!$U$12,1,GH$5-1,ctPort,1),OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),IF(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))=GH$6,(DATE(GH$6+1,1,1)-OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))/(DATE(GH$6+1,1,1)-DATE(GH$6,1,1)),1),IF(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))=GH$6,(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)+1-DATE(GH$6,1,1))/(DATE(GH$6+1,1,1)-DATE(GH$6,1,1)),1),(1-OFFSET(Active_Portfolio!$AG$12,1,0,ctPort,1))^(GH$6-YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))))","v":9298.1293799310151},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$B$12,1,0,ctPort,1)=$B22)*(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))<=GI$6)*(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))>=GI$6)*OFFSET(Active_Portfolio!$U$12,1,GI$5-1,ctPort,1),OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),IF(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))=GI$6,(DATE(GI$6+1,1,1)-OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))/(DATE(GI$6+1,1,1)-DATE(GI$6,1,1)),1),IF(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))=GI$6,(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)+1-DATE(GI$6,1,1))/(DATE(GI$6+1,1,1)-DATE(GI$6,1,1)),1),(1-OFFSET(Active_Portfolio!$AG$12,1,0,ctPort,1))^(GI$6-YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))))","v":9532.0167911795215},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$B$12,1,0,ctPort,1)=$B22)*(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))<=GJ$6)*(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))>=GJ$6)*OFFSET(Active_Portfolio!$U$12,1,GJ$5-1,ctPort,1),OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),IF(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))=GJ$6,(DATE(GJ$6+1,1,1)-OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))/(DATE(GJ$6+1,1,1)-DATE(GJ$6,1,1)),1),IF(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))=GJ$6,(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)+1-DATE(GJ$6,1,1))/(DATE(GJ$6+1,1,1)-DATE(GJ$6,1,1)),1),(1-OFFSET(Active_Portfolio!$AG$12,1,0,ctPort,1))^(GJ$6-YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))))","v":9861.2958526489783},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$B$12,1,0,ctPort,1)=$B22)*(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))<=GK$6)*(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))>=GK$6)*OFFSET(Active_Portfolio!$U$12,1,GK$5-1,ctPort,1),OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),IF(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))=GK$6,(DATE(GK$6+1,1,1)-OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))/(DATE(GK$6+1,1,1)-DATE(GK$6,1,1)),1),IF(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))=GK$6,(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)+1-DATE(GK$6,1,1))/(DATE(GK$6+1,1,1)-DATE(GK$6,1,1)),1),(1-OFFSET(Active_Portfolio!$AG$12,1,0,ctPort,1))^(GK$6-YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))))","v":10142.058852312342},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$B$12,1,0,ctPort,1)=$B22)*(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))<=GL$6)*(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))>=GL$6)*OFFSET(Active_Portfolio!$U$12,1,GL$5-1,ctPort,1),OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),IF(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))=GL$6,(DATE(GL$6+1,1,1)-OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))/(DATE(GL$6+1,1,1)-DATE(GL$6,1,1)),1),IF(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))=GL$6,(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)+1-DATE(GL$6,1,1))/(DATE(GL$6+1,1,1)-DATE(GL$6,1,1)),1),(1-OFFSET(Active_Portfolio!$AG$12,1,0,ctPort,1))^(GL$6-YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))))","v":10289.623985459244},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$B$12,1,0,ctPort,1)=$B22)*(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))<=GM$6)*(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))>=GM$6)*OFFSET(Active_Portfolio!$U$12,1,GM$5-1,ctPort,1),OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),IF(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))=GM$6,(DATE(GM$6+1,1,1)-OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))/(DATE(GM$6+1,1,1)-DATE(GM$6,1,1)),1),IF(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))=GM$6,(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)+1-DATE(GM$6,1,1))/(DATE(GM$6+1,1,1)-DATE(GM$6,1,1)),1),(1-OFFSET(Active_Portfolio!$AG$12,1,0,ctPort,1))^(GM$6-YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))))","v":10582.274916447806},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$B$12,1,0,ctPort,1)=$B22)*(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))<=GN$6)*(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))>=GN$6)*OFFSET(Active_Portfolio!$U$12,1,GN$5-1,ctPort,1),OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),IF(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))=GN$6,(DATE(GN$6+1,1,1)-OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))/(DATE(GN$6+1,1,1)-DATE(GN$6,1,1)),1),IF(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))=GN$6,(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)+1-DATE(GN$6,1,1))/(DATE(GN$6+1,1,1)-DATE(GN$6,1,1)),1),(1-OFFSET(Active_Portfolio!$AG$12,1,0,ctPort,1))^(GN$6-YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))))","v":10648.952301480704},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$B$12,1,0,ctPort,1)=$B22)*(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))<=GO$6)*(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))>=GO$6)*OFFSET(Active_Portfolio!$U$12,1,GO$5-1,ctPort,1),OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),IF(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))=GO$6,(DATE(GO$6+1,1,1)-OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))/(DATE(GO$6+1,1,1)-DATE(GO$6,1,1)),1),IF(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))=GO$6,(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)+1-DATE(GO$6,1,1))/(DATE(GO$6+1,1,1)-DATE(GO$6,1,1)),1),(1-OFFSET(Active_Portfolio!$AG$12,1,0,ctPort,1))^(GO$6-YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))))","v":10648.61558401679},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$B$12,1,0,ctPort,1)=$B22)*(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))<=GP$6)*(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))>=GP$6)*OFFSET(Active_Portfolio!$U$12,1,GP$5-1,ctPort,1),OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),IF(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))=GP$6,(DATE(GP$6+1,1,1)-OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))/(DATE(GP$6+1,1,1)-DATE(GP$6,1,1)),1),IF(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))=GP$6,(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)+1-DATE(GP$6,1,1))/(DATE(GP$6+1,1,1)-DATE(GP$6,1,1)),1),(1-OFFSET(Active_Portfolio!$AG$12,1,0,ctPort,1))^(GP$6-YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))))","v":10648.281223575123},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$B$12,1,0,ctPort,1)=$B22)*(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))<=GQ$6)*(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))>=GQ$6)*OFFSET(Active_Portfolio!$U$12,1,GQ$5-1,ctPort,1),OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),IF(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))=GQ$6,(DATE(GQ$6+1,1,1)-OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))/(DATE(GQ$6+1,1,1)-DATE(GQ$6,1,1)),1),IF(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))=GQ$6,(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)+1-DATE(GQ$6,1,1))/(DATE(GQ$6+1,1,1)-DATE(GQ$6,1,1)),1),(1-OFFSET(Active_Portfolio!$AG$12,1,0,ctPort,1))^(GQ$6-YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))))","v":10636.873883104819},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$B$12,1,0,ctPort,1)=$B22)*(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))<=GR$6)*(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))>=GR$6)*OFFSET(Active_Portfolio!$U$12,1,GR$5-1,ctPort,1),OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),IF(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))=GR$6,(DATE(GR$6+1,1,1)-OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))/(DATE(GR$6+1,1,1)-DATE(GR$6,1,1)),1),IF(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))=GR$6,(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)+1-DATE(GR$6,1,1))/(DATE(GR$6+1,1,1)-DATE(GR$6,1,1)),1),(1-OFFSET(Active_Portfolio!$AG$12,1,0,ctPort,1))^(GR$6-YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))))","v":8604.6751554315779},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$B$12,1,0,ctPort,1)=$B22)*(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))<=GS$6)*(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))>=GS$6)*OFFSET(Active_Portfolio!$U$12,1,GS$5-1,ctPort,1),OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),IF(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))=GS$6,(DATE(GS$6+1,1,1)-OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))/(DATE(GS$6+1,1,1)-DATE(GS$6,1,1)),1),IF(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))=GS$6,(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)+1-DATE(GS$6,1,1))/(DATE(GS$6+1,1,1)-DATE(GS$6,1,1)),1),(1-OFFSET(Active_Portfolio!$AG$12,1,0,ctPort,1))^(GS$6-YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))))","v":7549.8640511646427},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$B$12,1,0,ctPort,1)=$B22)*(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))<=GT$6)*(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))>=GT$6)*OFFSET(Active_Portfolio!$U$12,1,GT$5-1,ctPort,1),OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),IF(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))=GT$6,(DATE(GT$6+1,1,1)-OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))/(DATE(GT$6+1,1,1)-DATE(GT$6,1,1)),1),IF(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))=GT$6,(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)+1-DATE(GT$6,1,1))/(DATE(GT$6+1,1,1)-DATE(GT$6,1,1)),1),(1-OFFSET(Active_Portfolio!$AG$12,1,0,ctPort,1))^(GT$6-YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))))","v":6481.1206816461709},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$B$12,1,0,ctPort,1)=$B22)*(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))<=GU$6)*(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))>=GU$6)*OFFSET(Active_Portfolio!$U$12,1,GU$5-1,ctPort,1),OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),IF(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))=GU$6,(DATE(GU$6+1,1,1)-OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))/(DATE(GU$6+1,1,1)-DATE(GU$6,1,1)),1),IF(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))=GU$6,(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)+1-DATE(GU$6,1,1))/(DATE(GU$6+1,1,1)-DATE(GU$6,1,1)),1),(1-OFFSET(Active_Portfolio!$AG$12,1,0,ctPort,1))^(GU$6-YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))))","v":5820.5240328208683},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$B$12,1,0,ctPort,1)=$B22)*(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))<=GV$6)*(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))>=GV$6)*OFFSET(Active_Portfolio!$U$12,1,GV$5-1,ctPort,1),OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),IF(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))=GV$6,(DATE(GV$6+1,1,1)-OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))/(DATE(GV$6+1,1,1)-DATE(GV$6,1,1)),1),IF(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))=GV$6,(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)+1-DATE(GV$6,1,1))/(DATE(GV$6+1,1,1)-DATE(GV$6,1,1)),1),(1-OFFSET(Active_Portfolio!$AG$12,1,0,ctPort,1))^(GV$6-YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))))","v":5467.1655961593397},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$B$12,1,0,ctPort,1)=$B22)*(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))<=GW$6)*(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))>=GW$6)*OFFSET(Active_Portfolio!$U$12,1,GW$5-1,ctPort,1),OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),IF(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))=GW$6,(DATE(GW$6+1,1,1)-OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))/(DATE(GW$6+1,1,1)-DATE(GW$6,1,1)),1),IF(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))=GW$6,(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)+1-DATE(GW$6,1,1))/(DATE(GW$6+1,1,1)-DATE(GW$6,1,1)),1),(1-OFFSET(Active_Portfolio!$AG$12,1,0,ctPort,1))^(GW$6-YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))))","v":4478.1633707016226},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$B$12,1,0,ctPort,1)=$B22)*(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))<=GX$6)*(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))>=GX$6)*OFFSET(Active_Portfolio!$U$12,1,GX$5-1,ctPort,1),OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),IF(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))=GX$6,(DATE(GX$6+1,1,1)-OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))/(DATE(GX$6+1,1,1)-DATE(GX$6,1,1)),1),IF(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))=GX$6,(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)+1-DATE(GX$6,1,1))/(DATE(GX$6+1,1,1)-DATE(GX$6,1,1)),1),(1-OFFSET(Active_Portfolio!$AG$12,1,0,ctPort,1))^(GX$6-YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))))","v":3469.0490088966767},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$B$12,1,0,ctPort,1)=$B22)*(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))<=GY$6)*(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))>=GY$6)*OFFSET(Active_Portfolio!$U$12,1,GY$5-1,ctPort,1),OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),IF(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))=GY$6,(DATE(GY$6+1,1,1)-OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))/(DATE(GY$6+1,1,1)-DATE(GY$6,1,1)),1),IF(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))=GY$6,(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)+1-DATE(GY$6,1,1))/(DATE(GY$6+1,1,1)-DATE(GY$6,1,1)),1),(1-OFFSET(Active_Portfolio!$AG$12,1,0,ctPort,1))^(GY$6-YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))))","v":2700.8515890514877},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$B$12,1,0,ctPort,1)=$B22)*(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))<=GZ$6)*(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))>=GZ$6)*OFFSET(Active_Portfolio!$U$12,1,GZ$5-1,ctPort,1),OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),IF(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))=GZ$6,(DATE(GZ$6+1,1,1)-OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))/(DATE(GZ$6+1,1,1)-DATE(GZ$6,1,1)),1),IF(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))=GZ$6,(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)+1-DATE(GZ$6,1,1))/(DATE(GZ$6+1,1,1)-DATE(GZ$6,1,1)),1),(1-OFFSET(Active_Portfolio!$AG$12,1,0,ctPort,1))^(GZ$6-YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))))","v":2479.3384911882722},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$B$12,1,0,ctPort,1)=$B22)*(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))<=HA$6)*(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))>=HA$6)*OFFSET(Active_Portfolio!$U$12,1,HA$5-1,ctPort,1),OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),IF(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))=HA$6,(DATE(HA$6+1,1,1)-OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))/(DATE(HA$6+1,1,1)-DATE(HA$6,1,1)),1),IF(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))=HA$6,(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)+1-DATE(HA$6,1,1))/(DATE(HA$6+1,1,1)-DATE(HA$6,1,1)),1),(1-OFFSET(Active_Portfolio!$AG$12,1,0,ctPort,1))^(HA$6-YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))))","v":2056.9398866019046},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$B$12,1,0,ctPort,1)=$B22)*(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))<=HB$6)*(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))>=HB$6)*OFFSET(Active_Portfolio!$U$12,1,HB$5-1,ctPort,1),OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),IF(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))=HB$6,(DATE(HB$6+1,1,1)-OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))/(DATE(HB$6+1,1,1)-DATE(HB$6,1,1)),1),IF(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))=HB$6,(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)+1-DATE(HB$6,1,1))/(DATE(HB$6+1,1,1)-DATE(HB$6,1,1)),1),(1-OFFSET(Active_Portfolio!$AG$12,1,0,ctPort,1))^(HB$6-YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))))","v":1834.1905229790752},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$B$12,1,0,ctPort,1)=$B22)*(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))<=HC$6)*(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))>=HC$6)*OFFSET(Active_Portfolio!$U$12,1,HC$5-1,ctPort,1),OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),IF(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))=HC$6,(DATE(HC$6+1,1,1)-OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))/(DATE(HC$6+1,1,1)-DATE(HC$6,1,1)),1),IF(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))=HC$6,(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)+1-DATE(HC$6,1,1))/(DATE(HC$6+1,1,1)-DATE(HC$6,1,1)),1),(1-OFFSET(Active_Portfolio!$AG$12,1,0,ctPort,1))^(HC$6-YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))))","v":1717.7960130217587},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$B$12,1,0,ctPort,1)=$B22)*(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))<=HD$6)*(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))>=HD$6)*OFFSET(Active_Portfolio!$U$12,1,HD$5-1,ctPort,1),OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),IF(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))=HD$6,(DATE(HD$6+1,1,1)-OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))/(DATE(HD$6+1,1,1)-DATE(HD$6,1,1)),1),IF(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))=HD$6,(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)+1-DATE(HD$6,1,1))/(DATE(HD$6+1,1,1)-DATE(HD$6,1,1)),1),(1-OFFSET(Active_Portfolio!$AG$12,1,0,ctPort,1))^(HD$6-YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))))","v":1288.7014482597356},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$B$12,1,0,ctPort,1)=$B22)*(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))<=HE$6)*(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))>=HE$6)*OFFSET(Active_Portfolio!$U$12,1,HE$5-1,ctPort,1),OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),IF(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))=HE$6,(DATE(HE$6+1,1,1)-OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))/(DATE(HE$6+1,1,1)-DATE(HE$6,1,1)),1),IF(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))=HE$6,(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)+1-DATE(HE$6,1,1))/(DATE(HE$6+1,1,1)-DATE(HE$6,1,1)),1),(1-OFFSET(Active_Portfolio!$AG$12,1,0,ctPort,1))^(HE$6-YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))))","v":961.61240366274706},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$B$12,1,0,ctPort,1)=$B22)*(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))<=HF$6)*(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))>=HF$6)*OFFSET(Active_Portfolio!$U$12,1,HF$5-1,ctPort,1),OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),IF(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))=HF$6,(DATE(HF$6+1,1,1)-OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))/(DATE(HF$6+1,1,1)-DATE(HF$6,1,1)),1),IF(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))=HF$6,(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)+1-DATE(HF$6,1,1))/(DATE(HF$6+1,1,1)-DATE(HF$6,1,1)),1),(1-OFFSET(Active_Portfolio!$AG$12,1,0,ctPort,1))^(HF$6-YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))))","v":774.09414525325178},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$B$12,1,0,ctPort,1)=$B22)*(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))<=HG$6)*(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))>=HG$6)*OFFSET(Active_Portfolio!$U$12,1,HG$5-1,ctPort,1),OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),IF(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))=HG$6,(DATE(HG$6+1,1,1)-OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))/(DATE(HG$6+1,1,1)-DATE(HG$6,1,1)),1),IF(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))=HG$6,(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)+1-DATE(HG$6,1,1))/(DATE(HG$6+1,1,1)-DATE(HG$6,1,1)),1),(1-OFFSET(Active_Portfolio!$AG$12,1,0,ctPort,1))^(HG$6-YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))))","v":440.73985982535953}]
[null,4,null,"Generic","GWh",null,null,null,null,null,null,null,{"$f":"SUM(BC23,CS23,EI23,FY23)","v":0},{"$f":"SUM(BD23,CT23,EJ23,FZ23)","v":1432.5795083964472},{"$f":"SUM(BE23,CU23,EK23,GA23)","v":9242.4617493905862},{"$f":"SUM(BF23,CV23,EL23,GB23)","v":11650.270112463291},{"$f":"SUM(BG23,CW23,EM23,GC23)","v":14338.037102356921},{"$f":"SUM(BH23,CX23,EN23,GD23)","v":18982.97635936267},{"$f":"SUM(BI23,CY23,EO23,GE23)","v":23907.522468290463},{"$f":"SUM(BJ23,CZ23,EP23,GF23)","v":23864.113371079489},{"$f":"SUM(BK23,DA23,EQ23,GG23)","v":23821.306417799751},{"$f":"SUM(BL23,DB23,ER23,GH23)","v":23974.370909346748},{"$f":"SUM(BM23,DC23,ES23,GI23)","v":24058.458347744887},{"$f":"SUM(BN23,DD23,ET23,GJ23)","v":28372.758264599921},{"$f":"SUM(BO23,DE23,EU23,GK23)","v":34708.847709203867},{"$f":"SUM(BP23,DF23,EV23,GL23)","v":39672.950532401614},{"$f":"SUM(BQ23,DG23,EW23,GM23)","v":43875.707822335004},{"$f":"SUM(BR23,DH23,EX23,GN23)","v":43658.812392848304},{"$f":"SUM(BS23,DI23,EY23,GO23)","v":43443.435231368006},{"$f":"SUM(BT23,DJ23,EZ23,GP23)","v":43229.565710018062},{"$f":"SUM(BU23,DK23,FA23,GQ23)","v":43017.193275317572},{"$f":"SUM(BV23,DL23,FB23,GR23)","v":42806.307447660001},{"$f":"SUM(BW23,DM23,FC23,GS23)","v":42596.89782079601},{"$f":"SUM(BX23,DN23,FD23,GT23)","v":42388.954061320088},{"$f":"SUM(BY23,DO23,FE23,GU23)","v":42182.465908160484},{"$f":"SUM(BZ23,DP23,FF23,GV23)","v":41977.423172072988},{"$f":"SUM(CA23,DQ23,FG23,GW23)","v":41773.815735138123},{"$f":"SUM(CB23,DR23,FH23,GX23)","v":41571.633550261788},{"$f":"SUM(CC23,DS23,FI23,GY23)","v":39938.287132283149},{"$f":"SUM(CD23,DT23,FJ23,GZ23)","v":32964.257322259356},{"$f":"SUM(CE23,DU23,FK23,HA23)","v":30746.283118694417},{"$f":"SUM(CF23,DV23,FL23,HB23)","v":28046.422613591792},{"$f":"SUM(CG23,DW23,FM23,HC23)","v":23954.390299090381},{"$f":"SUM(CH23,DX23,FN23,HD23)","v":19461.517405220657},{"$f":"SUM(CI23,DY23,FO23,HE23)","v":19291.5777485867},{"$f":"SUM(CJ23,DZ23,FP23,HF23)","v":19122.529389298405},{"$f":"SUM(CK23,EA23,FQ23,HG23)","v":18772.440619636032},null,null,null,null,null,null,null,{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$B$12,1,0,ctPort,1)=$B23)*(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))<=BC$6)*(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))>=BC$6)*OFFSET(Active_Portfolio!$U$12,1,BC$5-1,ctPort,1),OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),IF(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))=BC$6,(DATE(BC$6+1,1,1)-OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))/(DATE(BC$6+1,1,1)-DATE(BC$6,1,1)),1),IF(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))=BC$6,(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)+1-DATE(BC$6,1,1))/(DATE(BC$6+1,1,1)-DATE(BC$6,1,1)),1),(1-OFFSET(Active_Portfolio!$AG$12,1,0,ctPort,1))^(BC$6-YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$B$12,1,0,ctPort,1)=$B23)*(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))<=BD$6)*(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))>=BD$6)*OFFSET(Active_Portfolio!$U$12,1,BD$5-1,ctPort,1),OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),IF(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))=BD$6,(DATE(BD$6+1,1,1)-OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))/(DATE(BD$6+1,1,1)-DATE(BD$6,1,1)),1),IF(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))=BD$6,(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)+1-DATE(BD$6,1,1))/(DATE(BD$6+1,1,1)-DATE(BD$6,1,1)),1),(1-OFFSET(Active_Portfolio!$AG$12,1,0,ctPort,1))^(BD$6-YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$B$12,1,0,ctPort,1)=$B23)*(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))<=BE$6)*(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))>=BE$6)*OFFSET(Active_Portfolio!$U$12,1,BE$5-1,ctPort,1),OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),IF(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))=BE$6,(DATE(BE$6+1,1,1)-OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))/(DATE(BE$6+1,1,1)-DATE(BE$6,1,1)),1),IF(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))=BE$6,(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)+1-DATE(BE$6,1,1))/(DATE(BE$6+1,1,1)-DATE(BE$6,1,1)),1),(1-OFFSET(Active_Portfolio!$AG$12,1,0,ctPort,1))^(BE$6-YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))))","v":3080.0526999827589},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$B$12,1,0,ctPort,1)=$B23)*(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))<=BF$6)*(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))>=BF$6)*OFFSET(Active_Portfolio!$U$12,1,BF$5-1,ctPort,1),OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),IF(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))=BF$6,(DATE(BF$6+1,1,1)-OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))/(DATE(BF$6+1,1,1)-DATE(BF$6,1,1)),1),IF(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))=BF$6,(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)+1-DATE(BF$6,1,1))/(DATE(BF$6+1,1,1)-DATE(BF$6,1,1)),1),(1-OFFSET(Active_Portfolio!$AG$12,1,0,ctPort,1))^(BF$6-YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))))","v":4325.7218412466764},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$B$12,1,0,ctPort,1)=$B23)*(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))<=BG$6)*(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))>=BG$6)*OFFSET(Active_Portfolio!$U$12,1,BG$5-1,ctPort,1),OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),IF(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))=BG$6,(DATE(BG$6+1,1,1)-OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))/(DATE(BG$6+1,1,1)-DATE(BG$6,1,1)),1),IF(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))=BG$6,(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)+1-DATE(BG$6,1,1))/(DATE(BG$6+1,1,1)-DATE(BG$6,1,1)),1),(1-OFFSET(Active_Portfolio!$AG$12,1,0,ctPort,1))^(BG$6-YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))))","v":6109.3989338679266},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$B$12,1,0,ctPort,1)=$B23)*(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))<=BH$6)*(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))>=BH$6)*OFFSET(Active_Portfolio!$U$12,1,BH$5-1,ctPort,1),OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),IF(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))=BH$6,(DATE(BH$6+1,1,1)-OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))/(DATE(BH$6+1,1,1)-DATE(BH$6,1,1)),1),IF(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))=BH$6,(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)+1-DATE(BH$6,1,1))/(DATE(BH$6+1,1,1)-DATE(BH$6,1,1)),1),(1-OFFSET(Active_Portfolio!$AG$12,1,0,ctPort,1))^(BH$6-YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))))","v":7807.4101057725929},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$B$12,1,0,ctPort,1)=$B23)*(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))<=BI$6)*(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))>=BI$6)*OFFSET(Active_Portfolio!$U$12,1,BI$5-1,ctPort,1),OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),IF(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))=BI$6,(DATE(BI$6+1,1,1)-OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))/(DATE(BI$6+1,1,1)-DATE(BI$6,1,1)),1),IF(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))=BI$6,(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)+1-DATE(BI$6,1,1))/(DATE(BI$6+1,1,1)-DATE(BI$6,1,1)),1),(1-OFFSET(Active_Portfolio!$AG$12,1,0,ctPort,1))^(BI$6-YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))))","v":10662.960040285996},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$B$12,1,0,ctPort,1)=$B23)*(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))<=BJ$6)*(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))>=BJ$6)*OFFSET(Active_Portfolio!$U$12,1,BJ$5-1,ctPort,1),OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),IF(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))=BJ$6,(DATE(BJ$6+1,1,1)-OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))/(DATE(BJ$6+1,1,1)-DATE(BJ$6,1,1)),1),IF(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))=BJ$6,(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)+1-DATE(BJ$6,1,1))/(DATE(BJ$6+1,1,1)-DATE(BJ$6,1,1)),1),(1-OFFSET(Active_Portfolio!$AG$12,1,0,ctPort,1))^(BJ$6-YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))))","v":10668.611848613964},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$B$12,1,0,ctPort,1)=$B23)*(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))<=BK$6)*(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))>=BK$6)*OFFSET(Active_Portfolio!$U$12,1,BK$5-1,ctPort,1),OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),IF(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))=BK$6,(DATE(BK$6+1,1,1)-OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))/(DATE(BK$6+1,1,1)-DATE(BK$6,1,1)),1),IF(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))=BK$6,(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)+1-DATE(BK$6,1,1))/(DATE(BK$6+1,1,1)-DATE(BK$6,1,1)),1),(1-OFFSET(Active_Portfolio!$AG$12,1,0,ctPort,1))^(BK$6-YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))))","v":10630.514759842505},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$B$12,1,0,ctPort,1)=$B23)*(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))<=BL$6)*(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))>=BL$6)*OFFSET(Active_Portfolio!$U$12,1,BL$5-1,ctPort,1),OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),IF(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))=BL$6,(DATE(BL$6+1,1,1)-OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))/(DATE(BL$6+1,1,1)-DATE(BL$6,1,1)),1),IF(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))=BL$6,(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)+1-DATE(BL$6,1,1))/(DATE(BL$6+1,1,1)-DATE(BL$6,1,1)),1),(1-OFFSET(Active_Portfolio!$AG$12,1,0,ctPort,1))^(BL$6-YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))))","v":10604.646617347264},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$B$12,1,0,ctPort,1)=$B23)*(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))<=BM$6)*(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))>=BM$6)*OFFSET(Active_Portfolio!$U$12,1,BM$5-1,ctPort,1),OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),IF(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))=BM$6,(DATE(BM$6+1,1,1)-OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))/(DATE(BM$6+1,1,1)-DATE(BM$6,1,1)),1),IF(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))=BM$6,(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)+1-DATE(BM$6,1,1))/(DATE(BM$6+1,1,1)-DATE(BM$6,1,1)),1),(1-OFFSET(Active_Portfolio!$AG$12,1,0,ctPort,1))^(BM$6-YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))))","v":10757.83970986567},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$B$12,1,0,ctPort,1)=$B23)*(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))<=BN$6)*(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))>=BN$6)*OFFSET(Active_Portfolio!$U$12,1,BN$5-1,ctPort,1),OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),IF(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))=BN$6,(DATE(BN$6+1,1,1)-OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))/(DATE(BN$6+1,1,1)-DATE(BN$6,1,1)),1),IF(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))=BN$6,(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)+1-DATE(BN$6,1,1))/(DATE(BN$6+1,1,1)-DATE(BN$6,1,1)),1),(1-OFFSET(Active_Portfolio!$AG$12,1,0,ctPort,1))^(BN$6-YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))))","v":11926.399790384598},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$B$12,1,0,ctPort,1)=$B23)*(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))<=BO$6)*(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))>=BO$6)*OFFSET(Active_Portfolio!$U$12,1,BO$5-1,ctPort,1),OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),IF(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))=BO$6,(DATE(BO$6+1,1,1)-OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))/(DATE(BO$6+1,1,1)-DATE(BO$6,1,1)),1),IF(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))=BO$6,(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)+1-DATE(BO$6,1,1))/(DATE(BO$6+1,1,1)-DATE(BO$6,1,1)),1),(1-OFFSET(Active_Portfolio!$AG$12,1,0,ctPort,1))^(BO$6-YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))))","v":14373.820852935813},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$B$12,1,0,ctPort,1)=$B23)*(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))<=BP$6)*(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))>=BP$6)*OFFSET(Active_Portfolio!$U$12,1,BP$5-1,ctPort,1),OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),IF(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))=BP$6,(DATE(BP$6+1,1,1)-OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))/(DATE(BP$6+1,1,1)-DATE(BP$6,1,1)),1),IF(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))=BP$6,(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)+1-DATE(BP$6,1,1))/(DATE(BP$6+1,1,1)-DATE(BP$6,1,1)),1),(1-OFFSET(Active_Portfolio!$AG$12,1,0,ctPort,1))^(BP$6-YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))))","v":16240.410091882277},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$B$12,1,0,ctPort,1)=$B23)*(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))<=BQ$6)*(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))>=BQ$6)*OFFSET(Active_Portfolio!$U$12,1,BQ$5-1,ctPort,1),OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),IF(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))=BQ$6,(DATE(BQ$6+1,1,1)-OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))/(DATE(BQ$6+1,1,1)-DATE(BQ$6,1,1)),1),IF(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))=BQ$6,(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)+1-DATE(BQ$6,1,1))/(DATE(BQ$6+1,1,1)-DATE(BQ$6,1,1)),1),(1-OFFSET(Active_Portfolio!$AG$12,1,0,ctPort,1))^(BQ$6-YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))))","v":17331.95973113328},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$B$12,1,0,ctPort,1)=$B23)*(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))<=BR$6)*(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))>=BR$6)*OFFSET(Active_Portfolio!$U$12,1,BR$5-1,ctPort,1),OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),IF(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))=BR$6,(DATE(BR$6+1,1,1)-OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))/(DATE(BR$6+1,1,1)-DATE(BR$6,1,1)),1),IF(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))=BR$6,(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)+1-DATE(BR$6,1,1))/(DATE(BR$6+1,1,1)-DATE(BR$6,1,1)),1),(1-OFFSET(Active_Portfolio!$AG$12,1,0,ctPort,1))^(BR$6-YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))))","v":17245.283508812452},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$B$12,1,0,ctPort,1)=$B23)*(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))<=BS$6)*(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))>=BS$6)*OFFSET(Active_Portfolio!$U$12,1,BS$5-1,ctPort,1),OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),IF(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))=BS$6,(DATE(BS$6+1,1,1)-OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))/(DATE(BS$6+1,1,1)-DATE(BS$6,1,1)),1),IF(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))=BS$6,(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)+1-DATE(BS$6,1,1))/(DATE(BS$6+1,1,1)-DATE(BS$6,1,1)),1),(1-OFFSET(Active_Portfolio!$AG$12,1,0,ctPort,1))^(BS$6-YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))))","v":17159.214020047868},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$B$12,1,0,ctPort,1)=$B23)*(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))<=BT$6)*(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))>=BT$6)*OFFSET(Active_Portfolio!$U$12,1,BT$5-1,ctPort,1),OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),IF(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))=BT$6,(DATE(BT$6+1,1,1)-OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))/(DATE(BT$6+1,1,1)-DATE(BT$6,1,1)),1),IF(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))=BT$6,(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)+1-DATE(BT$6,1,1))/(DATE(BT$6+1,1,1)-DATE(BT$6,1,1)),1),(1-OFFSET(Active_Portfolio!$AG$12,1,0,ctPort,1))^(BT$6-YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))))","v":17073.747017704631},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$B$12,1,0,ctPort,1)=$B23)*(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))<=BU$6)*(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))>=BU$6)*OFFSET(Active_Portfolio!$U$12,1,BU$5-1,ctPort,1),OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),IF(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))=BU$6,(DATE(BU$6+1,1,1)-OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))/(DATE(BU$6+1,1,1)-DATE(BU$6,1,1)),1),IF(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))=BU$6,(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)+1-DATE(BU$6,1,1))/(DATE(BU$6+1,1,1)-DATE(BU$6,1,1)),1),(1-OFFSET(Active_Portfolio!$AG$12,1,0,ctPort,1))^(BU$6-YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))))","v":16988.878284377799},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$B$12,1,0,ctPort,1)=$B23)*(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))<=BV$6)*(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))>=BV$6)*OFFSET(Active_Portfolio!$U$12,1,BV$5-1,ctPort,1),OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),IF(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))=BV$6,(DATE(BV$6+1,1,1)-OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))/(DATE(BV$6+1,1,1)-DATE(BV$6,1,1)),1),IF(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))=BV$6,(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)+1-DATE(BV$6,1,1))/(DATE(BV$6+1,1,1)-DATE(BV$6,1,1)),1),(1-OFFSET(Active_Portfolio!$AG$12,1,0,ctPort,1))^(BV$6-YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))))","v":16904.603632184262},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$B$12,1,0,ctPort,1)=$B23)*(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))<=BW$6)*(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))>=BW$6)*OFFSET(Active_Portfolio!$U$12,1,BW$5-1,ctPort,1),OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),IF(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))=BW$6,(DATE(BW$6+1,1,1)-OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))/(DATE(BW$6+1,1,1)-DATE(BW$6,1,1)),1),IF(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))=BW$6,(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)+1-DATE(BW$6,1,1))/(DATE(BW$6+1,1,1)-DATE(BW$6,1,1)),1),(1-OFFSET(Active_Portfolio!$AG$12,1,0,ctPort,1))^(BW$6-YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))))","v":16820.91890255607},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$B$12,1,0,ctPort,1)=$B23)*(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))<=BX$6)*(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))>=BX$6)*OFFSET(Active_Portfolio!$U$12,1,BX$5-1,ctPort,1),OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),IF(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))=BX$6,(DATE(BX$6+1,1,1)-OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))/(DATE(BX$6+1,1,1)-DATE(BX$6,1,1)),1),IF(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))=BX$6,(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)+1-DATE(BX$6,1,1))/(DATE(BX$6+1,1,1)-DATE(BX$6,1,1)),1),(1-OFFSET(Active_Portfolio!$AG$12,1,0,ctPort,1))^(BX$6-YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))))","v":16737.81996603528},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$B$12,1,0,ctPort,1)=$B23)*(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))<=BY$6)*(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))>=BY$6)*OFFSET(Active_Portfolio!$U$12,1,BY$5-1,ctPort,1),OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),IF(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))=BY$6,(DATE(BY$6+1,1,1)-OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))/(DATE(BY$6+1,1,1)-DATE(BY$6,1,1)),1),IF(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))=BY$6,(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)+1-DATE(BY$6,1,1))/(DATE(BY$6+1,1,1)-DATE(BY$6,1,1)),1),(1-OFFSET(Active_Portfolio!$AG$12,1,0,ctPort,1))^(BY$6-YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))))","v":16655.302722070137},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$B$12,1,0,ctPort,1)=$B23)*(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))<=BZ$6)*(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))>=BZ$6)*OFFSET(Active_Portfolio!$U$12,1,BZ$5-1,ctPort,1),OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),IF(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))=BZ$6,(DATE(BZ$6+1,1,1)-OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))/(DATE(BZ$6+1,1,1)-DATE(BZ$6,1,1)),1),IF(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))=BZ$6,(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)+1-DATE(BZ$6,1,1))/(DATE(BZ$6+1,1,1)-DATE(BZ$6,1,1)),1),(1-OFFSET(Active_Portfolio!$AG$12,1,0,ctPort,1))^(BZ$6-YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))))","v":16573.363098812741},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$B$12,1,0,ctPort,1)=$B23)*(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))<=CA$6)*(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))>=CA$6)*OFFSET(Active_Portfolio!$U$12,1,CA$5-1,ctPort,1),OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),IF(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))=CA$6,(DATE(CA$6+1,1,1)-OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))/(DATE(CA$6+1,1,1)-DATE(CA$6,1,1)),1),IF(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))=CA$6,(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)+1-DATE(CA$6,1,1))/(DATE(CA$6+1,1,1)-DATE(CA$6,1,1)),1),(1-OFFSET(Active_Portfolio!$AG$12,1,0,ctPort,1))^(CA$6-YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))))","v":16491.997052918159},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$B$12,1,0,ctPort,1)=$B23)*(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))<=CB$6)*(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))>=CB$6)*OFFSET(Active_Portfolio!$U$12,1,CB$5-1,ctPort,1),OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),IF(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))=CB$6,(DATE(CB$6+1,1,1)-OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))/(DATE(CB$6+1,1,1)-DATE(CB$6,1,1)),1),IF(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))=CB$6,(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)+1-DATE(CB$6,1,1))/(DATE(CB$6+1,1,1)-DATE(CB$6,1,1)),1),(1-OFFSET(Active_Portfolio!$AG$12,1,0,ctPort,1))^(CB$6-YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))))","v":16411.200569344826},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$B$12,1,0,ctPort,1)=$B23)*(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))<=CC$6)*(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))>=CC$6)*OFFSET(Active_Portfolio!$U$12,1,CC$5-1,ctPort,1),OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),IF(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))=CC$6,(DATE(CC$6+1,1,1)-OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))/(DATE(CC$6+1,1,1)-DATE(CC$6,1,1)),1),IF(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))=CC$6,(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)+1-DATE(CC$6,1,1))/(DATE(CC$6+1,1,1)-DATE(CC$6,1,1)),1),(1-OFFSET(Active_Portfolio!$AG$12,1,0,ctPort,1))^(CC$6-YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))))","v":16330.969661156518},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$B$12,1,0,ctPort,1)=$B23)*(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))<=CD$6)*(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))>=CD$6)*OFFSET(Active_Portfolio!$U$12,1,CD$5-1,ctPort,1),OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),IF(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))=CD$6,(DATE(CD$6+1,1,1)-OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))/(DATE(CD$6+1,1,1)-DATE(CD$6,1,1)),1),IF(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))=CD$6,(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)+1-DATE(CD$6,1,1))/(DATE(CD$6+1,1,1)-DATE(CD$6,1,1)),1),(1-OFFSET(Active_Portfolio!$AG$12,1,0,ctPort,1))^(CD$6-YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))))","v":13579.514208030529},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$B$12,1,0,ctPort,1)=$B23)*(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))<=CE$6)*(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))>=CE$6)*OFFSET(Active_Portfolio!$U$12,1,CE$5-1,ctPort,1),OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),IF(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))=CE$6,(DATE(CE$6+1,1,1)-OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))/(DATE(CE$6+1,1,1)-DATE(CE$6,1,1)),1),IF(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))=CE$6,(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)+1-DATE(CE$6,1,1))/(DATE(CE$6+1,1,1)-DATE(CE$6,1,1)),1),(1-OFFSET(Active_Portfolio!$AG$12,1,0,ctPort,1))^(CE$6-YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))))","v":12455.360184294515},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$B$12,1,0,ctPort,1)=$B23)*(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))<=CF$6)*(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))>=CF$6)*OFFSET(Active_Portfolio!$U$12,1,CF$5-1,ctPort,1),OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),IF(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))=CF$6,(DATE(CF$6+1,1,1)-OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))/(DATE(CF$6+1,1,1)-DATE(CF$6,1,1)),1),IF(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))=CF$6,(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)+1-DATE(CF$6,1,1))/(DATE(CF$6+1,1,1)-DATE(CF$6,1,1)),1),(1-OFFSET(Active_Portfolio!$AG$12,1,0,ctPort,1))^(CF$6-YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))))","v":10716.872958826174},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$B$12,1,0,ctPort,1)=$B23)*(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))<=CG$6)*(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))>=CG$6)*OFFSET(Active_Portfolio!$U$12,1,CG$5-1,ctPort,1),OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),IF(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))=CG$6,(DATE(CG$6+1,1,1)-OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))/(DATE(CG$6+1,1,1)-DATE(CG$6,1,1)),1),IF(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))=CG$6,(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)+1-DATE(CG$6,1,1))/(DATE(CG$6+1,1,1)-DATE(CG$6,1,1)),1),(1-OFFSET(Active_Portfolio!$AG$12,1,0,ctPort,1))^(CG$6-YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))))","v":9214.3345264621657},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$B$12,1,0,ctPort,1)=$B23)*(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))<=CH$6)*(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))>=CH$6)*OFFSET(Active_Portfolio!$U$12,1,CH$5-1,ctPort,1),OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),IF(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))=CH$6,(DATE(CH$6+1,1,1)-OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))/(DATE(CH$6+1,1,1)-DATE(CH$6,1,1)),1),IF(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))=CH$6,(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)+1-DATE(CH$6,1,1))/(DATE(CH$6+1,1,1)-DATE(CH$6,1,1)),1),(1-OFFSET(Active_Portfolio!$AG$12,1,0,ctPort,1))^(CH$6-YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))))","v":6644.4837254473987},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$B$12,1,0,ctPort,1)=$B23)*(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))<=CI$6)*(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))>=CI$6)*OFFSET(Active_Portfolio!$U$12,1,CI$5-1,ctPort,1),OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),IF(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))=CI$6,(DATE(CI$6+1,1,1)-OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))/(DATE(CI$6+1,1,1)-DATE(CI$6,1,1)),1),IF(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))=CI$6,(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)+1-DATE(CI$6,1,1))/(DATE(CI$6+1,1,1)-DATE(CI$6,1,1)),1),(1-OFFSET(Active_Portfolio!$AG$12,1,0,ctPort,1))^(CI$6-YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))))","v":6552.3273065564008},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$B$12,1,0,ctPort,1)=$B23)*(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))<=CJ$6)*(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))>=CJ$6)*OFFSET(Active_Portfolio!$U$12,1,CJ$5-1,ctPort,1),OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),IF(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))=CJ$6,(DATE(CJ$6+1,1,1)-OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))/(DATE(CJ$6+1,1,1)-DATE(CJ$6,1,1)),1),IF(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))=CJ$6,(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)+1-DATE(CJ$6,1,1))/(DATE(CJ$6+1,1,1)-DATE(CJ$6,1,1)),1),(1-OFFSET(Active_Portfolio!$AG$12,1,0,ctPort,1))^(CJ$6-YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))))","v":6504.5253170387678},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$B$12,1,0,ctPort,1)=$B23)*(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))<=CK$6)*(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))>=CK$6)*OFFSET(Active_Portfolio!$U$12,1,CK$5-1,ctPort,1),OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),IF(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))=CK$6,(DATE(CK$6+1,1,1)-OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))/(DATE(CK$6+1,1,1)-DATE(CK$6,1,1)),1),IF(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))=CK$6,(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)+1-DATE(CK$6,1,1))/(DATE(CK$6+1,1,1)-DATE(CK$6,1,1)),1),(1-OFFSET(Active_Portfolio!$AG$12,1,0,ctPort,1))^(CK$6-YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))))","v":6446.6553698443031},null,null,null,null,null,null,null,{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$B$12,1,0,ctPort,1)=$B23)*(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))<=CS$6)*(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))>=CS$6)*OFFSET(Active_Portfolio!$U$12,1,CS$5-1,ctPort,1),OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),IF(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))=CS$6,(DATE(CS$6+1,1,1)-OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))/(DATE(CS$6+1,1,1)-DATE(CS$6,1,1)),1),IF(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))=CS$6,(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)+1-DATE(CS$6,1,1))/(DATE(CS$6+1,1,1)-DATE(CS$6,1,1)),1),(1-OFFSET(Active_Portfolio!$AG$12,1,0,ctPort,1))^(CS$6-YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$B$12,1,0,ctPort,1)=$B23)*(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))<=CT$6)*(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))>=CT$6)*OFFSET(Active_Portfolio!$U$12,1,CT$5-1,ctPort,1),OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),IF(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))=CT$6,(DATE(CT$6+1,1,1)-OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))/(DATE(CT$6+1,1,1)-DATE(CT$6,1,1)),1),IF(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))=CT$6,(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)+1-DATE(CT$6,1,1))/(DATE(CT$6+1,1,1)-DATE(CT$6,1,1)),1),(1-OFFSET(Active_Portfolio!$AG$12,1,0,ctPort,1))^(CT$6-YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$B$12,1,0,ctPort,1)=$B23)*(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))<=CU$6)*(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))>=CU$6)*OFFSET(Active_Portfolio!$U$12,1,CU$5-1,ctPort,1),OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),IF(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))=CU$6,(DATE(CU$6+1,1,1)-OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))/(DATE(CU$6+1,1,1)-DATE(CU$6,1,1)),1),IF(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))=CU$6,(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)+1-DATE(CU$6,1,1))/(DATE(CU$6+1,1,1)-DATE(CU$6,1,1)),1),(1-OFFSET(Active_Portfolio!$AG$12,1,0,ctPort,1))^(CU$6-YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))))","v":912.67678059734874},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$B$12,1,0,ctPort,1)=$B23)*(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))<=CV$6)*(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))>=CV$6)*OFFSET(Active_Portfolio!$U$12,1,CV$5-1,ctPort,1),OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),IF(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))=CV$6,(DATE(CV$6+1,1,1)-OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))/(DATE(CV$6+1,1,1)-DATE(CV$6,1,1)),1),IF(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))=CV$6,(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)+1-DATE(CV$6,1,1))/(DATE(CV$6+1,1,1)-DATE(CV$6,1,1)),1),(1-OFFSET(Active_Portfolio!$AG$12,1,0,ctPort,1))^(CV$6-YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))))","v":1169.7546912240757},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$B$12,1,0,ctPort,1)=$B23)*(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))<=CW$6)*(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))>=CW$6)*OFFSET(Active_Portfolio!$U$12,1,CW$5-1,ctPort,1),OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),IF(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))=CW$6,(DATE(CW$6+1,1,1)-OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))/(DATE(CW$6+1,1,1)-DATE(CW$6,1,1)),1),IF(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))=CW$6,(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)+1-DATE(CW$6,1,1))/(DATE(CW$6+1,1,1)-DATE(CW$6,1,1)),1),(1-OFFSET(Active_Portfolio!$AG$12,1,0,ctPort,1))^(CW$6-YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))))","v":1163.2652285846068},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$B$12,1,0,ctPort,1)=$B23)*(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))<=CX$6)*(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))>=CX$6)*OFFSET(Active_Portfolio!$U$12,1,CX$5-1,ctPort,1),OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),IF(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))=CX$6,(DATE(CX$6+1,1,1)-OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))/(DATE(CX$6+1,1,1)-DATE(CX$6,1,1)),1),IF(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))=CX$6,(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)+1-DATE(CX$6,1,1))/(DATE(CX$6+1,1,1)-DATE(CX$6,1,1)),1),(1-OFFSET(Active_Portfolio!$AG$12,1,0,ctPort,1))^(CX$6-YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))))","v":3012.4676037189301},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$B$12,1,0,ctPort,1)=$B23)*(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))<=CY$6)*(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))>=CY$6)*OFFSET(Active_Portfolio!$U$12,1,CY$5-1,ctPort,1),OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),IF(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))=CY$6,(DATE(CY$6+1,1,1)-OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))/(DATE(CY$6+1,1,1)-DATE(CY$6,1,1)),1),IF(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))=CY$6,(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)+1-DATE(CY$6,1,1))/(DATE(CY$6+1,1,1)-DATE(CY$6,1,1)),1),(1-OFFSET(Active_Portfolio!$AG$12,1,0,ctPort,1))^(CY$6-YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))))","v":4219.0428008130048},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$B$12,1,0,ctPort,1)=$B23)*(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))<=CZ$6)*(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))>=CZ$6)*OFFSET(Active_Portfolio!$U$12,1,CZ$5-1,ctPort,1),OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),IF(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))=CZ$6,(DATE(CZ$6+1,1,1)-OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))/(DATE(CZ$6+1,1,1)-DATE(CZ$6,1,1)),1),IF(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))=CZ$6,(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)+1-DATE(CZ$6,1,1))/(DATE(CZ$6+1,1,1)-DATE(CZ$6,1,1)),1),(1-OFFSET(Active_Portfolio!$AG$12,1,0,ctPort,1))^(CZ$6-YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))))","v":4194.5011230568207},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$B$12,1,0,ctPort,1)=$B23)*(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))<=DA$6)*(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))>=DA$6)*OFFSET(Active_Portfolio!$U$12,1,DA$5-1,ctPort,1),OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),IF(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))=DA$6,(DATE(DA$6+1,1,1)-OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))/(DATE(DA$6+1,1,1)-DATE(DA$6,1,1)),1),IF(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))=DA$6,(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)+1-DATE(DA$6,1,1))/(DATE(DA$6+1,1,1)-DATE(DA$6,1,1)),1),(1-OFFSET(Active_Portfolio!$AG$12,1,0,ctPort,1))^(DA$6-YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))))","v":4168.0609417243168},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$B$12,1,0,ctPort,1)=$B23)*(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))<=DB$6)*(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))>=DB$6)*OFFSET(Active_Portfolio!$U$12,1,DB$5-1,ctPort,1),OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),IF(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))=DB$6,(DATE(DB$6+1,1,1)-OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))/(DATE(DB$6+1,1,1)-DATE(DB$6,1,1)),1),IF(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))=DB$6,(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)+1-DATE(DB$6,1,1))/(DATE(DB$6+1,1,1)-DATE(DB$6,1,1)),1),(1-OFFSET(Active_Portfolio!$AG$12,1,0,ctPort,1))^(DB$6-YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))))","v":4141.8058416611393},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$B$12,1,0,ctPort,1)=$B23)*(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))<=DC$6)*(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))>=DC$6)*OFFSET(Active_Portfolio!$U$12,1,DC$5-1,ctPort,1),OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),IF(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))=DC$6,(DATE(DC$6+1,1,1)-OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))/(DATE(DC$6+1,1,1)-DATE(DC$6,1,1)),1),IF(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))=DC$6,(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)+1-DATE(DC$6,1,1))/(DATE(DC$6+1,1,1)-DATE(DC$6,1,1)),1),(1-OFFSET(Active_Portfolio!$AG$12,1,0,ctPort,1))^(DC$6-YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))))","v":4115.7345272984048},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$B$12,1,0,ctPort,1)=$B23)*(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))<=DD$6)*(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))>=DD$6)*OFFSET(Active_Portfolio!$U$12,1,DD$5-1,ctPort,1),OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),IF(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))=DD$6,(DATE(DD$6+1,1,1)-OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))/(DATE(DD$6+1,1,1)-DATE(DD$6,1,1)),1),IF(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))=DD$6,(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)+1-DATE(DD$6,1,1))/(DATE(DD$6+1,1,1)-DATE(DD$6,1,1)),1),(1-OFFSET(Active_Portfolio!$AG$12,1,0,ctPort,1))^(DD$6-YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))))","v":6164.8528040838219},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$B$12,1,0,ctPort,1)=$B23)*(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))<=DE$6)*(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))>=DE$6)*OFFSET(Active_Portfolio!$U$12,1,DE$5-1,ctPort,1),OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),IF(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))=DE$6,(DATE(DE$6+1,1,1)-OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))/(DATE(DE$6+1,1,1)-DATE(DE$6,1,1)),1),IF(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))=DE$6,(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)+1-DATE(DE$6,1,1))/(DATE(DE$6+1,1,1)-DATE(DE$6,1,1)),1),(1-OFFSET(Active_Portfolio!$AG$12,1,0,ctPort,1))^(DE$6-YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))))","v":8900.5052086654941},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$B$12,1,0,ctPort,1)=$B23)*(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))<=DF$6)*(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))>=DF$6)*OFFSET(Active_Portfolio!$U$12,1,DF$5-1,ctPort,1),OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),IF(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))=DF$6,(DATE(DF$6+1,1,1)-OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))/(DATE(DF$6+1,1,1)-DATE(DF$6,1,1)),1),IF(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))=DF$6,(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)+1-DATE(DF$6,1,1))/(DATE(DF$6+1,1,1)-DATE(DF$6,1,1)),1),(1-OFFSET(Active_Portfolio!$AG$12,1,0,ctPort,1))^(DF$6-YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))))","v":10577.388559182127},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$B$12,1,0,ctPort,1)=$B23)*(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))<=DG$6)*(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))>=DG$6)*OFFSET(Active_Portfolio!$U$12,1,DG$5-1,ctPort,1),OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),IF(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))=DG$6,(DATE(DG$6+1,1,1)-OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))/(DATE(DG$6+1,1,1)-DATE(DG$6,1,1)),1),IF(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))=DG$6,(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)+1-DATE(DG$6,1,1))/(DATE(DG$6+1,1,1)-DATE(DG$6,1,1)),1),(1-OFFSET(Active_Portfolio!$AG$12,1,0,ctPort,1))^(DG$6-YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))))","v":12475.615382463242},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$B$12,1,0,ctPort,1)=$B23)*(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))<=DH$6)*(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))>=DH$6)*OFFSET(Active_Portfolio!$U$12,1,DH$5-1,ctPort,1),OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),IF(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))=DH$6,(DATE(DH$6+1,1,1)-OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))/(DATE(DH$6+1,1,1)-DATE(DH$6,1,1)),1),IF(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))=DH$6,(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)+1-DATE(DH$6,1,1))/(DATE(DH$6+1,1,1)-DATE(DH$6,1,1)),1),(1-OFFSET(Active_Portfolio!$AG$12,1,0,ctPort,1))^(DH$6-YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))))","v":12411.657042950228},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$B$12,1,0,ctPort,1)=$B23)*(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))<=DI$6)*(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))>=DI$6)*OFFSET(Active_Portfolio!$U$12,1,DI$5-1,ctPort,1),OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),IF(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))=DI$6,(DATE(DI$6+1,1,1)-OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))/(DATE(DI$6+1,1,1)-DATE(DI$6,1,1)),1),IF(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))=DI$6,(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)+1-DATE(DI$6,1,1))/(DATE(DI$6+1,1,1)-DATE(DI$6,1,1)),1),(1-OFFSET(Active_Portfolio!$AG$12,1,0,ctPort,1))^(DI$6-YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))))","v":12348.146411813799},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$B$12,1,0,ctPort,1)=$B23)*(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))<=DJ$6)*(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))>=DJ$6)*OFFSET(Active_Portfolio!$U$12,1,DJ$5-1,ctPort,1),OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),IF(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))=DJ$6,(DATE(DJ$6+1,1,1)-OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))/(DATE(DJ$6+1,1,1)-DATE(DJ$6,1,1)),1),IF(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))=DJ$6,(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)+1-DATE(DJ$6,1,1))/(DATE(DJ$6+1,1,1)-DATE(DJ$6,1,1)),1),(1-OFFSET(Active_Portfolio!$AG$12,1,0,ctPort,1))^(DJ$6-YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))))","v":12285.080355095328},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$B$12,1,0,ctPort,1)=$B23)*(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))<=DK$6)*(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))>=DK$6)*OFFSET(Active_Portfolio!$U$12,1,DK$5-1,ctPort,1),OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),IF(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))=DK$6,(DATE(DK$6+1,1,1)-OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))/(DATE(DK$6+1,1,1)-DATE(DK$6,1,1)),1),IF(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))=DK$6,(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)+1-DATE(DK$6,1,1))/(DATE(DK$6+1,1,1)-DATE(DK$6,1,1)),1),(1-OFFSET(Active_Portfolio!$AG$12,1,0,ctPort,1))^(DK$6-YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))))","v":12222.455760773886},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$B$12,1,0,ctPort,1)=$B23)*(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))<=DL$6)*(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))>=DL$6)*OFFSET(Active_Portfolio!$U$12,1,DL$5-1,ctPort,1),OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),IF(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))=DL$6,(DATE(DL$6+1,1,1)-OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))/(DATE(DL$6+1,1,1)-DATE(DL$6,1,1)),1),IF(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))=DL$6,(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)+1-DATE(DL$6,1,1))/(DATE(DL$6+1,1,1)-DATE(DL$6,1,1)),1),(1-OFFSET(Active_Portfolio!$AG$12,1,0,ctPort,1))^(DL$6-YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))))","v":12160.269538612696},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$B$12,1,0,ctPort,1)=$B23)*(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))<=DM$6)*(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))>=DM$6)*OFFSET(Active_Portfolio!$U$12,1,DM$5-1,ctPort,1),OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),IF(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))=DM$6,(DATE(DM$6+1,1,1)-OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))/(DATE(DM$6+1,1,1)-DATE(DM$6,1,1)),1),IF(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))=DM$6,(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)+1-DATE(DM$6,1,1))/(DATE(DM$6+1,1,1)-DATE(DM$6,1,1)),1),(1-OFFSET(Active_Portfolio!$AG$12,1,0,ctPort,1))^(DM$6-YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))))","v":12098.518620006633},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$B$12,1,0,ctPort,1)=$B23)*(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))<=DN$6)*(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))>=DN$6)*OFFSET(Active_Portfolio!$U$12,1,DN$5-1,ctPort,1),OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),IF(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))=DN$6,(DATE(DN$6+1,1,1)-OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))/(DATE(DN$6+1,1,1)-DATE(DN$6,1,1)),1),IF(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))=DN$6,(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)+1-DATE(DN$6,1,1))/(DATE(DN$6+1,1,1)-DATE(DN$6,1,1)),1),(1-OFFSET(Active_Portfolio!$AG$12,1,0,ctPort,1))^(DN$6-YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))))","v":12037.199957830811},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$B$12,1,0,ctPort,1)=$B23)*(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))<=DO$6)*(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))>=DO$6)*OFFSET(Active_Portfolio!$U$12,1,DO$5-1,ctPort,1),OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),IF(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))=DO$6,(DATE(DO$6+1,1,1)-OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))/(DATE(DO$6+1,1,1)-DATE(DO$6,1,1)),1),IF(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))=DO$6,(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)+1-DATE(DO$6,1,1))/(DATE(DO$6+1,1,1)-DATE(DO$6,1,1)),1),(1-OFFSET(Active_Portfolio!$AG$12,1,0,ctPort,1))^(DO$6-YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))))","v":11976.310526290223},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$B$12,1,0,ctPort,1)=$B23)*(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))<=DP$6)*(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))>=DP$6)*OFFSET(Active_Portfolio!$U$12,1,DP$5-1,ctPort,1),OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),IF(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))=DP$6,(DATE(DP$6+1,1,1)-OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))/(DATE(DP$6+1,1,1)-DATE(DP$6,1,1)),1),IF(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))=DP$6,(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)+1-DATE(DP$6,1,1))/(DATE(DP$6+1,1,1)-DATE(DP$6,1,1)),1),(1-OFFSET(Active_Portfolio!$AG$12,1,0,ctPort,1))^(DP$6-YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))))","v":11915.847320770417},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$B$12,1,0,ctPort,1)=$B23)*(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))<=DQ$6)*(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))>=DQ$6)*OFFSET(Active_Portfolio!$U$12,1,DQ$5-1,ctPort,1),OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),IF(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))=DQ$6,(DATE(DQ$6+1,1,1)-OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))/(DATE(DQ$6+1,1,1)-DATE(DQ$6,1,1)),1),IF(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))=DQ$6,(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)+1-DATE(DQ$6,1,1))/(DATE(DQ$6+1,1,1)-DATE(DQ$6,1,1)),1),(1-OFFSET(Active_Portfolio!$AG$12,1,0,ctPort,1))^(DQ$6-YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))))","v":11855.807357689248},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$B$12,1,0,ctPort,1)=$B23)*(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))<=DR$6)*(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))>=DR$6)*OFFSET(Active_Portfolio!$U$12,1,DR$5-1,ctPort,1),OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),IF(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))=DR$6,(DATE(DR$6+1,1,1)-OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))/(DATE(DR$6+1,1,1)-DATE(DR$6,1,1)),1),IF(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))=DR$6,(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)+1-DATE(DR$6,1,1))/(DATE(DR$6+1,1,1)-DATE(DR$6,1,1)),1),(1-OFFSET(Active_Portfolio!$AG$12,1,0,ctPort,1))^(DR$6-YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))))","v":11796.187674349649},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$B$12,1,0,ctPort,1)=$B23)*(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))<=DS$6)*(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))>=DS$6)*OFFSET(Active_Portfolio!$U$12,1,DS$5-1,ctPort,1),OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),IF(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))=DS$6,(DATE(DS$6+1,1,1)-OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))/(DATE(DS$6+1,1,1)-DATE(DS$6,1,1)),1),IF(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))=DS$6,(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)+1-DATE(DS$6,1,1))/(DATE(DS$6+1,1,1)-DATE(DS$6,1,1)),1),(1-OFFSET(Active_Portfolio!$AG$12,1,0,ctPort,1))^(DS$6-YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))))","v":11736.985328793429},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$B$12,1,0,ctPort,1)=$B23)*(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))<=DT$6)*(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))>=DT$6)*OFFSET(Active_Portfolio!$U$12,1,DT$5-1,ctPort,1),OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),IF(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))=DT$6,(DATE(DT$6+1,1,1)-OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))/(DATE(DT$6+1,1,1)-DATE(DT$6,1,1)),1),IF(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))=DT$6,(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)+1-DATE(DT$6,1,1))/(DATE(DT$6+1,1,1)-DATE(DT$6,1,1)),1),(1-OFFSET(Active_Portfolio!$AG$12,1,0,ctPort,1))^(DT$6-YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))))","v":10886.497571874284},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$B$12,1,0,ctPort,1)=$B23)*(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))<=DU$6)*(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))>=DU$6)*OFFSET(Active_Portfolio!$U$12,1,DU$5-1,ctPort,1),OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),IF(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))=DU$6,(DATE(DU$6+1,1,1)-OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))/(DATE(DU$6+1,1,1)-DATE(DU$6,1,1)),1),IF(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))=DU$6,(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)+1-DATE(DU$6,1,1))/(DATE(DU$6+1,1,1)-DATE(DU$6,1,1)),1),(1-OFFSET(Active_Portfolio!$AG$12,1,0,ctPort,1))^(DU$6-YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))))","v":10612.448061616993},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$B$12,1,0,ctPort,1)=$B23)*(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))<=DV$6)*(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))>=DV$6)*OFFSET(Active_Portfolio!$U$12,1,DV$5-1,ctPort,1),OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),IF(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))=DV$6,(DATE(DV$6+1,1,1)-OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))/(DATE(DV$6+1,1,1)-DATE(DV$6,1,1)),1),IF(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))=DV$6,(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)+1-DATE(DV$6,1,1))/(DATE(DV$6+1,1,1)-DATE(DV$6,1,1)),1),(1-OFFSET(Active_Portfolio!$AG$12,1,0,ctPort,1))^(DV$6-YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))))","v":10559.873241833133},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$B$12,1,0,ctPort,1)=$B23)*(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))<=DW$6)*(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))>=DW$6)*OFFSET(Active_Portfolio!$U$12,1,DW$5-1,ctPort,1),OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),IF(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))=DW$6,(DATE(DW$6+1,1,1)-OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))/(DATE(DW$6+1,1,1)-DATE(DW$6,1,1)),1),IF(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))=DW$6,(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)+1-DATE(DW$6,1,1))/(DATE(DW$6+1,1,1)-DATE(DW$6,1,1)),1),(1-OFFSET(Active_Portfolio!$AG$12,1,0,ctPort,1))^(DW$6-YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))))","v":8950.9402871708589},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$B$12,1,0,ctPort,1)=$B23)*(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))<=DX$6)*(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))>=DX$6)*OFFSET(Active_Portfolio!$U$12,1,DX$5-1,ctPort,1),OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),IF(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))=DX$6,(DATE(DX$6+1,1,1)-OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))/(DATE(DX$6+1,1,1)-DATE(DX$6,1,1)),1),IF(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))=DX$6,(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)+1-DATE(DX$6,1,1))/(DATE(DX$6+1,1,1)-DATE(DX$6,1,1)),1),(1-OFFSET(Active_Portfolio!$AG$12,1,0,ctPort,1))^(DX$6-YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))))","v":7840.7263248217532},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$B$12,1,0,ctPort,1)=$B23)*(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))<=DY$6)*(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))>=DY$6)*OFFSET(Active_Portfolio!$U$12,1,DY$5-1,ctPort,1),OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),IF(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))=DY$6,(DATE(DY$6+1,1,1)-OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))/(DATE(DY$6+1,1,1)-DATE(DY$6,1,1)),1),IF(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))=DY$6,(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)+1-DATE(DY$6,1,1))/(DATE(DY$6+1,1,1)-DATE(DY$6,1,1)),1),(1-OFFSET(Active_Portfolio!$AG$12,1,0,ctPort,1))^(DY$6-YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))))","v":7804.2205868627207},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$B$12,1,0,ctPort,1)=$B23)*(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))<=DZ$6)*(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))>=DZ$6)*OFFSET(Active_Portfolio!$U$12,1,DZ$5-1,ctPort,1),OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),IF(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))=DZ$6,(DATE(DZ$6+1,1,1)-OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))/(DATE(DZ$6+1,1,1)-DATE(DZ$6,1,1)),1),IF(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))=DZ$6,(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)+1-DATE(DZ$6,1,1))/(DATE(DZ$6+1,1,1)-DATE(DZ$6,1,1)),1),(1-OFFSET(Active_Portfolio!$AG$12,1,0,ctPort,1))^(DZ$6-YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))))","v":7770.0406843900118},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$B$12,1,0,ctPort,1)=$B23)*(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))<=EA$6)*(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))>=EA$6)*OFFSET(Active_Portfolio!$U$12,1,EA$5-1,ctPort,1),OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),IF(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))=EA$6,(DATE(EA$6+1,1,1)-OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))/(DATE(EA$6+1,1,1)-DATE(EA$6,1,1)),1),IF(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))=EA$6,(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)+1-DATE(EA$6,1,1))/(DATE(EA$6+1,1,1)-DATE(EA$6,1,1)),1),(1-OFFSET(Active_Portfolio!$AG$12,1,0,ctPort,1))^(EA$6-YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))))","v":7736.1000412346157},null,null,null,null,null,null,null,{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$B$12,1,0,ctPort,1)=$B23)*(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))<=EI$6)*(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))>=EI$6)*OFFSET(Active_Portfolio!$U$12,1,EI$5-1,ctPort,1),OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),IF(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))=EI$6,(DATE(EI$6+1,1,1)-OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))/(DATE(EI$6+1,1,1)-DATE(EI$6,1,1)),1),IF(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))=EI$6,(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)+1-DATE(EI$6,1,1))/(DATE(EI$6+1,1,1)-DATE(EI$6,1,1)),1),(1-OFFSET(Active_Portfolio!$AG$12,1,0,ctPort,1))^(EI$6-YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$B$12,1,0,ctPort,1)=$B23)*(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))<=EJ$6)*(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))>=EJ$6)*OFFSET(Active_Portfolio!$U$12,1,EJ$5-1,ctPort,1),OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),IF(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))=EJ$6,(DATE(EJ$6+1,1,1)-OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))/(DATE(EJ$6+1,1,1)-DATE(EJ$6,1,1)),1),IF(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))=EJ$6,(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)+1-DATE(EJ$6,1,1))/(DATE(EJ$6+1,1,1)-DATE(EJ$6,1,1)),1),(1-OFFSET(Active_Portfolio!$AG$12,1,0,ctPort,1))^(EJ$6-YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$B$12,1,0,ctPort,1)=$B23)*(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))<=EK$6)*(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))>=EK$6)*OFFSET(Active_Portfolio!$U$12,1,EK$5-1,ctPort,1),OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),IF(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))=EK$6,(DATE(EK$6+1,1,1)-OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))/(DATE(EK$6+1,1,1)-DATE(EK$6,1,1)),1),IF(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))=EK$6,(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)+1-DATE(EK$6,1,1))/(DATE(EK$6+1,1,1)-DATE(EK$6,1,1)),1),(1-OFFSET(Active_Portfolio!$AG$12,1,0,ctPort,1))^(EK$6-YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$B$12,1,0,ctPort,1)=$B23)*(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))<=EL$6)*(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))>=EL$6)*OFFSET(Active_Portfolio!$U$12,1,EL$5-1,ctPort,1),OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),IF(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))=EL$6,(DATE(EL$6+1,1,1)-OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))/(DATE(EL$6+1,1,1)-DATE(EL$6,1,1)),1),IF(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))=EL$6,(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)+1-DATE(EL$6,1,1))/(DATE(EL$6+1,1,1)-DATE(EL$6,1,1)),1),(1-OFFSET(Active_Portfolio!$AG$12,1,0,ctPort,1))^(EL$6-YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$B$12,1,0,ctPort,1)=$B23)*(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))<=EM$6)*(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))>=EM$6)*OFFSET(Active_Portfolio!$U$12,1,EM$5-1,ctPort,1),OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),IF(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))=EM$6,(DATE(EM$6+1,1,1)-OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))/(DATE(EM$6+1,1,1)-DATE(EM$6,1,1)),1),IF(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))=EM$6,(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)+1-DATE(EM$6,1,1))/(DATE(EM$6+1,1,1)-DATE(EM$6,1,1)),1),(1-OFFSET(Active_Portfolio!$AG$12,1,0,ctPort,1))^(EM$6-YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$B$12,1,0,ctPort,1)=$B23)*(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))<=EN$6)*(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))>=EN$6)*OFFSET(Active_Portfolio!$U$12,1,EN$5-1,ctPort,1),OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),IF(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))=EN$6,(DATE(EN$6+1,1,1)-OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))/(DATE(EN$6+1,1,1)-DATE(EN$6,1,1)),1),IF(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))=EN$6,(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)+1-DATE(EN$6,1,1))/(DATE(EN$6+1,1,1)-DATE(EN$6,1,1)),1),(1-OFFSET(Active_Portfolio!$AG$12,1,0,ctPort,1))^(EN$6-YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$B$12,1,0,ctPort,1)=$B23)*(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))<=EO$6)*(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))>=EO$6)*OFFSET(Active_Portfolio!$U$12,1,EO$5-1,ctPort,1),OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),IF(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))=EO$6,(DATE(EO$6+1,1,1)-OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))/(DATE(EO$6+1,1,1)-DATE(EO$6,1,1)),1),IF(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))=EO$6,(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)+1-DATE(EO$6,1,1))/(DATE(EO$6+1,1,1)-DATE(EO$6,1,1)),1),(1-OFFSET(Active_Portfolio!$AG$12,1,0,ctPort,1))^(EO$6-YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$B$12,1,0,ctPort,1)=$B23)*(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))<=EP$6)*(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))>=EP$6)*OFFSET(Active_Portfolio!$U$12,1,EP$5-1,ctPort,1),OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),IF(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))=EP$6,(DATE(EP$6+1,1,1)-OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))/(DATE(EP$6+1,1,1)-DATE(EP$6,1,1)),1),IF(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))=EP$6,(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)+1-DATE(EP$6,1,1))/(DATE(EP$6+1,1,1)-DATE(EP$6,1,1)),1),(1-OFFSET(Active_Portfolio!$AG$12,1,0,ctPort,1))^(EP$6-YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$B$12,1,0,ctPort,1)=$B23)*(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))<=EQ$6)*(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))>=EQ$6)*OFFSET(Active_Portfolio!$U$12,1,EQ$5-1,ctPort,1),OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),IF(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))=EQ$6,(DATE(EQ$6+1,1,1)-OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))/(DATE(EQ$6+1,1,1)-DATE(EQ$6,1,1)),1),IF(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))=EQ$6,(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)+1-DATE(EQ$6,1,1))/(DATE(EQ$6+1,1,1)-DATE(EQ$6,1,1)),1),(1-OFFSET(Active_Portfolio!$AG$12,1,0,ctPort,1))^(EQ$6-YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))))","v":17.850323367169235},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$B$12,1,0,ctPort,1)=$B23)*(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))<=ER$6)*(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))>=ER$6)*OFFSET(Active_Portfolio!$U$12,1,ER$5-1,ctPort,1),OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),IF(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))=ER$6,(DATE(ER$6+1,1,1)-OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))/(DATE(ER$6+1,1,1)-DATE(ER$6,1,1)),1),IF(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))=ER$6,(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)+1-DATE(ER$6,1,1))/(DATE(ER$6+1,1,1)-DATE(ER$6,1,1)),1),(1-OFFSET(Active_Portfolio!$AG$12,1,0,ctPort,1))^(ER$6-YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))))","v":148.6938503179818},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$B$12,1,0,ctPort,1)=$B23)*(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))<=ES$6)*(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))>=ES$6)*OFFSET(Active_Portfolio!$U$12,1,ES$5-1,ctPort,1),OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),IF(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))=ES$6,(DATE(ES$6+1,1,1)-OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))/(DATE(ES$6+1,1,1)-DATE(ES$6,1,1)),1),IF(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))=ES$6,(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)+1-DATE(ES$6,1,1))/(DATE(ES$6+1,1,1)-DATE(ES$6,1,1)),1),(1-OFFSET(Active_Portfolio!$AG$12,1,0,ctPort,1))^(ES$6-YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))))","v":148.42354846016462},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$B$12,1,0,ctPort,1)=$B23)*(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))<=ET$6)*(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))>=ET$6)*OFFSET(Active_Portfolio!$U$12,1,ET$5-1,ctPort,1),OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),IF(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))=ET$6,(DATE(ET$6+1,1,1)-OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))/(DATE(ET$6+1,1,1)-DATE(ET$6,1,1)),1),IF(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))=ET$6,(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)+1-DATE(ET$6,1,1))/(DATE(ET$6+1,1,1)-DATE(ET$6,1,1)),1),(1-OFFSET(Active_Portfolio!$AG$12,1,0,ctPort,1))^(ET$6-YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))))","v":301.3143050449878},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$B$12,1,0,ctPort,1)=$B23)*(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))<=EU$6)*(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))>=EU$6)*OFFSET(Active_Portfolio!$U$12,1,EU$5-1,ctPort,1),OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),IF(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))=EU$6,(DATE(EU$6+1,1,1)-OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))/(DATE(EU$6+1,1,1)-DATE(EU$6,1,1)),1),IF(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))=EU$6,(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)+1-DATE(EU$6,1,1))/(DATE(EU$6+1,1,1)-DATE(EU$6,1,1)),1),(1-OFFSET(Active_Portfolio!$AG$12,1,0,ctPort,1))^(EU$6-YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))))","v":567.22057568060245},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$B$12,1,0,ctPort,1)=$B23)*(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))<=EV$6)*(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))>=EV$6)*OFFSET(Active_Portfolio!$U$12,1,EV$5-1,ctPort,1),OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),IF(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))=EV$6,(DATE(EV$6+1,1,1)-OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))/(DATE(EV$6+1,1,1)-DATE(EV$6,1,1)),1),IF(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))=EV$6,(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)+1-DATE(EV$6,1,1))/(DATE(EV$6+1,1,1)-DATE(EV$6,1,1)),1),(1-OFFSET(Active_Portfolio!$AG$12,1,0,ctPort,1))^(EV$6-YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))))","v":849.33173611873872},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$B$12,1,0,ctPort,1)=$B23)*(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))<=EW$6)*(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))>=EW$6)*OFFSET(Active_Portfolio!$U$12,1,EW$5-1,ctPort,1),OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),IF(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))=EW$6,(DATE(EW$6+1,1,1)-OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))/(DATE(EW$6+1,1,1)-DATE(EW$6,1,1)),1),IF(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))=EW$6,(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)+1-DATE(EW$6,1,1))/(DATE(EW$6+1,1,1)-DATE(EW$6,1,1)),1),(1-OFFSET(Active_Portfolio!$AG$12,1,0,ctPort,1))^(EW$6-YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))))","v":1096.5005175676631},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$B$12,1,0,ctPort,1)=$B23)*(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))<=EX$6)*(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))>=EX$6)*OFFSET(Active_Portfolio!$U$12,1,EX$5-1,ctPort,1),OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),IF(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))=EX$6,(DATE(EX$6+1,1,1)-OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))/(DATE(EX$6+1,1,1)-DATE(EX$6,1,1)),1),IF(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))=EX$6,(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)+1-DATE(EX$6,1,1))/(DATE(EX$6+1,1,1)-DATE(EX$6,1,1)),1),(1-OFFSET(Active_Portfolio!$AG$12,1,0,ctPort,1))^(EX$6-YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))))","v":1091.8495268474617},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$B$12,1,0,ctPort,1)=$B23)*(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))<=EY$6)*(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))>=EY$6)*OFFSET(Active_Portfolio!$U$12,1,EY$5-1,ctPort,1),OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),IF(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))=EY$6,(DATE(EY$6+1,1,1)-OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))/(DATE(EY$6+1,1,1)-DATE(EY$6,1,1)),1),IF(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))=EY$6,(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)+1-DATE(EY$6,1,1))/(DATE(EY$6+1,1,1)-DATE(EY$6,1,1)),1),(1-OFFSET(Active_Portfolio!$AG$12,1,0,ctPort,1))^(EY$6-YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))))","v":1087.2310930623012},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$B$12,1,0,ctPort,1)=$B23)*(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))<=EZ$6)*(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))>=EZ$6)*OFFSET(Active_Portfolio!$U$12,1,EZ$5-1,ctPort,1),OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),IF(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))=EZ$6,(DATE(EZ$6+1,1,1)-OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))/(DATE(EZ$6+1,1,1)-DATE(EZ$6,1,1)),1),IF(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))=EZ$6,(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)+1-DATE(EZ$6,1,1))/(DATE(EZ$6+1,1,1)-DATE(EZ$6,1,1)),1),(1-OFFSET(Active_Portfolio!$AG$12,1,0,ctPort,1))^(EZ$6-YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))))","v":1082.644988313637},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$B$12,1,0,ctPort,1)=$B23)*(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))<=FA$6)*(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))>=FA$6)*OFFSET(Active_Portfolio!$U$12,1,FA$5-1,ctPort,1),OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),IF(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))=FA$6,(DATE(FA$6+1,1,1)-OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))/(DATE(FA$6+1,1,1)-DATE(FA$6,1,1)),1),IF(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))=FA$6,(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)+1-DATE(FA$6,1,1))/(DATE(FA$6+1,1,1)-DATE(FA$6,1,1)),1),(1-OFFSET(Active_Portfolio!$AG$12,1,0,ctPort,1))^(FA$6-YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))))","v":1078.0909862982132},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$B$12,1,0,ctPort,1)=$B23)*(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))<=FB$6)*(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))>=FB$6)*OFFSET(Active_Portfolio!$U$12,1,FB$5-1,ctPort,1),OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),IF(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))=FB$6,(DATE(FB$6+1,1,1)-OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))/(DATE(FB$6+1,1,1)-DATE(FB$6,1,1)),1),IF(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))=FB$6,(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)+1-DATE(FB$6,1,1))/(DATE(FB$6+1,1,1)-DATE(FB$6,1,1)),1),(1-OFFSET(Active_Portfolio!$AG$12,1,0,ctPort,1))^(FB$6-YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))))","v":1073.568862296898},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$B$12,1,0,ctPort,1)=$B23)*(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))<=FC$6)*(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))>=FC$6)*OFFSET(Active_Portfolio!$U$12,1,FC$5-1,ctPort,1),OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),IF(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))=FC$6,(DATE(FC$6+1,1,1)-OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))/(DATE(FC$6+1,1,1)-DATE(FC$6,1,1)),1),IF(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))=FC$6,(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)+1-DATE(FC$6,1,1))/(DATE(FC$6+1,1,1)-DATE(FC$6,1,1)),1),(1-OFFSET(Active_Portfolio!$AG$12,1,0,ctPort,1))^(FC$6-YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))))","v":1069.0783931635913},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$B$12,1,0,ctPort,1)=$B23)*(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))<=FD$6)*(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))>=FD$6)*OFFSET(Active_Portfolio!$U$12,1,FD$5-1,ctPort,1),OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),IF(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))=FD$6,(DATE(FD$6+1,1,1)-OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))/(DATE(FD$6+1,1,1)-DATE(FD$6,1,1)),1),IF(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))=FD$6,(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)+1-DATE(FD$6,1,1))/(DATE(FD$6+1,1,1)-DATE(FD$6,1,1)),1),(1-OFFSET(Active_Portfolio!$AG$12,1,0,ctPort,1))^(FD$6-YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))))","v":1064.6193573142182},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$B$12,1,0,ctPort,1)=$B23)*(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))<=FE$6)*(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))>=FE$6)*OFFSET(Active_Portfolio!$U$12,1,FE$5-1,ctPort,1),OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),IF(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))=FE$6,(DATE(FE$6+1,1,1)-OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))/(DATE(FE$6+1,1,1)-DATE(FE$6,1,1)),1),IF(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))=FE$6,(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)+1-DATE(FE$6,1,1))/(DATE(FE$6+1,1,1)-DATE(FE$6,1,1)),1),(1-OFFSET(Active_Portfolio!$AG$12,1,0,ctPort,1))^(FE$6-YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))))","v":1060.1915347157908},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$B$12,1,0,ctPort,1)=$B23)*(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))<=FF$6)*(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))>=FF$6)*OFFSET(Active_Portfolio!$U$12,1,FF$5-1,ctPort,1),OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),IF(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))=FF$6,(DATE(FF$6+1,1,1)-OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))/(DATE(FF$6+1,1,1)-DATE(FF$6,1,1)),1),IF(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))=FF$6,(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)+1-DATE(FF$6,1,1))/(DATE(FF$6+1,1,1)-DATE(FF$6,1,1)),1),(1-OFFSET(Active_Portfolio!$AG$12,1,0,ctPort,1))^(FF$6-YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))))","v":1055.794706875552},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$B$12,1,0,ctPort,1)=$B23)*(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))<=FG$6)*(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))>=FG$6)*OFFSET(Active_Portfolio!$U$12,1,FG$5-1,ctPort,1),OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),IF(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))=FG$6,(DATE(FG$6+1,1,1)-OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))/(DATE(FG$6+1,1,1)-DATE(FG$6,1,1)),1),IF(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))=FG$6,(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)+1-DATE(FG$6,1,1))/(DATE(FG$6+1,1,1)-DATE(FG$6,1,1)),1),(1-OFFSET(Active_Portfolio!$AG$12,1,0,ctPort,1))^(FG$6-YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))))","v":1051.4286568301955},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$B$12,1,0,ctPort,1)=$B23)*(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))<=FH$6)*(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))>=FH$6)*OFFSET(Active_Portfolio!$U$12,1,FH$5-1,ctPort,1),OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),IF(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))=FH$6,(DATE(FH$6+1,1,1)-OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))/(DATE(FH$6+1,1,1)-DATE(FH$6,1,1)),1),IF(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))=FH$6,(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)+1-DATE(FH$6,1,1))/(DATE(FH$6+1,1,1)-DATE(FH$6,1,1)),1),(1-OFFSET(Active_Portfolio!$AG$12,1,0,ctPort,1))^(FH$6-YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))))","v":1047.0931691351559},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$B$12,1,0,ctPort,1)=$B23)*(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))<=FI$6)*(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))>=FI$6)*OFFSET(Active_Portfolio!$U$12,1,FI$5-1,ctPort,1),OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),IF(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))=FI$6,(DATE(FI$6+1,1,1)-OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))/(DATE(FI$6+1,1,1)-DATE(FI$6,1,1)),1),IF(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))=FI$6,(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)+1-DATE(FI$6,1,1))/(DATE(FI$6+1,1,1)-DATE(FI$6,1,1)),1),(1-OFFSET(Active_Portfolio!$AG$12,1,0,ctPort,1))^(FI$6-YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))))","v":1042.7880298539817},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$B$12,1,0,ctPort,1)=$B23)*(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))<=FJ$6)*(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))>=FJ$6)*OFFSET(Active_Portfolio!$U$12,1,FJ$5-1,ctPort,1),OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),IF(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))=FJ$6,(DATE(FJ$6+1,1,1)-OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))/(DATE(FJ$6+1,1,1)-DATE(FJ$6,1,1)),1),IF(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))=FJ$6,(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)+1-DATE(FJ$6,1,1))/(DATE(FJ$6+1,1,1)-DATE(FJ$6,1,1)),1),(1-OFFSET(Active_Portfolio!$AG$12,1,0,ctPort,1))^(FJ$6-YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))))","v":1038.5130265477753},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$B$12,1,0,ctPort,1)=$B23)*(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))<=FK$6)*(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))>=FK$6)*OFFSET(Active_Portfolio!$U$12,1,FK$5-1,ctPort,1),OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),IF(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))=FK$6,(DATE(FK$6+1,1,1)-OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))/(DATE(FK$6+1,1,1)-DATE(FK$6,1,1)),1),IF(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))=FK$6,(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)+1-DATE(FK$6,1,1))/(DATE(FK$6+1,1,1)-DATE(FK$6,1,1)),1),(1-OFFSET(Active_Portfolio!$AG$12,1,0,ctPort,1))^(FK$6-YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))))","v":1034.2679482647131},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$B$12,1,0,ctPort,1)=$B23)*(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))<=FL$6)*(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))>=FL$6)*OFFSET(Active_Portfolio!$U$12,1,FL$5-1,ctPort,1),OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),IF(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))=FL$6,(DATE(FL$6+1,1,1)-OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))/(DATE(FL$6+1,1,1)-DATE(FL$6,1,1)),1),IF(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))=FL$6,(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)+1-DATE(FL$6,1,1))/(DATE(FL$6+1,1,1)-DATE(FL$6,1,1)),1),(1-OFFSET(Active_Portfolio!$AG$12,1,0,ctPort,1))^(FL$6-YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))))","v":1030.0525855296321},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$B$12,1,0,ctPort,1)=$B23)*(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))<=FM$6)*(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))>=FM$6)*OFFSET(Active_Portfolio!$U$12,1,FM$5-1,ctPort,1),OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),IF(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))=FM$6,(DATE(FM$6+1,1,1)-OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))/(DATE(FM$6+1,1,1)-DATE(FM$6,1,1)),1),IF(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))=FM$6,(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)+1-DATE(FM$6,1,1))/(DATE(FM$6+1,1,1)-DATE(FM$6,1,1)),1),(1-OFFSET(Active_Portfolio!$AG$12,1,0,ctPort,1))^(FM$6-YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))))","v":1025.8667303336968},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$B$12,1,0,ctPort,1)=$B23)*(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))<=FN$6)*(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))>=FN$6)*OFFSET(Active_Portfolio!$U$12,1,FN$5-1,ctPort,1),OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),IF(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))=FN$6,(DATE(FN$6+1,1,1)-OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))/(DATE(FN$6+1,1,1)-DATE(FN$6,1,1)),1),IF(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))=FN$6,(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)+1-DATE(FN$6,1,1))/(DATE(FN$6+1,1,1)-DATE(FN$6,1,1)),1),(1-OFFSET(Active_Portfolio!$AG$12,1,0,ctPort,1))^(FN$6-YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))))","v":1021.7101761241327},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$B$12,1,0,ctPort,1)=$B23)*(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))<=FO$6)*(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))>=FO$6)*OFFSET(Active_Portfolio!$U$12,1,FO$5-1,ctPort,1),OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),IF(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))=FO$6,(DATE(FO$6+1,1,1)-OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))/(DATE(FO$6+1,1,1)-DATE(FO$6,1,1)),1),IF(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))=FO$6,(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)+1-DATE(FO$6,1,1))/(DATE(FO$6+1,1,1)-DATE(FO$6,1,1)),1),(1-OFFSET(Active_Portfolio!$AG$12,1,0,ctPort,1))^(FO$6-YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))))","v":1017.5827177940359},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$B$12,1,0,ctPort,1)=$B23)*(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))<=FP$6)*(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))>=FP$6)*OFFSET(Active_Portfolio!$U$12,1,FP$5-1,ctPort,1),OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),IF(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))=FP$6,(DATE(FP$6+1,1,1)-OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))/(DATE(FP$6+1,1,1)-DATE(FP$6,1,1)),1),IF(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))=FP$6,(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)+1-DATE(FP$6,1,1))/(DATE(FP$6+1,1,1)-DATE(FP$6,1,1)),1),(1-OFFSET(Active_Portfolio!$AG$12,1,0,ctPort,1))^(FP$6-YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))))","v":995.6338283050801},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$B$12,1,0,ctPort,1)=$B23)*(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))<=FQ$6)*(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))>=FQ$6)*OFFSET(Active_Portfolio!$U$12,1,FQ$5-1,ctPort,1),OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),IF(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))=FQ$6,(DATE(FQ$6+1,1,1)-OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))/(DATE(FQ$6+1,1,1)-DATE(FQ$6,1,1)),1),IF(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))=FQ$6,(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)+1-DATE(FQ$6,1,1))/(DATE(FQ$6+1,1,1)-DATE(FQ$6,1,1)),1),(1-OFFSET(Active_Portfolio!$AG$12,1,0,ctPort,1))^(FQ$6-YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))))","v":866.93966162405877},null,null,null,{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$B$12,1,0,ctPort,1)=$B23)*(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))<=FU$6)*(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))>=FU$6)*OFFSET(Active_Portfolio!$U$12,1,FU$5-1,ctPort,1),OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),IF(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))=FU$6,(DATE(FU$6+1,1,1)-OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))/(DATE(FU$6+1,1,1)-DATE(FU$6,1,1)),1),IF(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))=FU$6,(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)+1-DATE(FU$6,1,1))/(DATE(FU$6+1,1,1)-DATE(FU$6,1,1)),1),(1-OFFSET(Active_Portfolio!$AG$12,1,0,ctPort,1))^(FU$6-YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$B$12,1,0,ctPort,1)=$B23)*(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))<=FV$6)*(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))>=FV$6)*OFFSET(Active_Portfolio!$U$12,1,FV$5-1,ctPort,1),OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),IF(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))=FV$6,(DATE(FV$6+1,1,1)-OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))/(DATE(FV$6+1,1,1)-DATE(FV$6,1,1)),1),IF(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))=FV$6,(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)+1-DATE(FV$6,1,1))/(DATE(FV$6+1,1,1)-DATE(FV$6,1,1)),1),(1-OFFSET(Active_Portfolio!$AG$12,1,0,ctPort,1))^(FV$6-YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$B$12,1,0,ctPort,1)=$B23)*(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))<=FW$6)*(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))>=FW$6)*OFFSET(Active_Portfolio!$U$12,1,FW$5-1,ctPort,1),OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),IF(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))=FW$6,(DATE(FW$6+1,1,1)-OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))/(DATE(FW$6+1,1,1)-DATE(FW$6,1,1)),1),IF(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))=FW$6,(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)+1-DATE(FW$6,1,1))/(DATE(FW$6+1,1,1)-DATE(FW$6,1,1)),1),(1-OFFSET(Active_Portfolio!$AG$12,1,0,ctPort,1))^(FW$6-YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$B$12,1,0,ctPort,1)=$B23)*(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))<=FX$6)*(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))>=FX$6)*OFFSET(Active_Portfolio!$U$12,1,FX$5-1,ctPort,1),OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),IF(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))=FX$6,(DATE(FX$6+1,1,1)-OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))/(DATE(FX$6+1,1,1)-DATE(FX$6,1,1)),1),IF(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))=FX$6,(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)+1-DATE(FX$6,1,1))/(DATE(FX$6+1,1,1)-DATE(FX$6,1,1)),1),(1-OFFSET(Active_Portfolio!$AG$12,1,0,ctPort,1))^(FX$6-YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$B$12,1,0,ctPort,1)=$B23)*(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))<=FY$6)*(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))>=FY$6)*OFFSET(Active_Portfolio!$U$12,1,FY$5-1,ctPort,1),OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),IF(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))=FY$6,(DATE(FY$6+1,1,1)-OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))/(DATE(FY$6+1,1,1)-DATE(FY$6,1,1)),1),IF(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))=FY$6,(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)+1-DATE(FY$6,1,1))/(DATE(FY$6+1,1,1)-DATE(FY$6,1,1)),1),(1-OFFSET(Active_Portfolio!$AG$12,1,0,ctPort,1))^(FY$6-YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$B$12,1,0,ctPort,1)=$B23)*(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))<=FZ$6)*(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))>=FZ$6)*OFFSET(Active_Portfolio!$U$12,1,FZ$5-1,ctPort,1),OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),IF(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))=FZ$6,(DATE(FZ$6+1,1,1)-OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))/(DATE(FZ$6+1,1,1)-DATE(FZ$6,1,1)),1),IF(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))=FZ$6,(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)+1-DATE(FZ$6,1,1))/(DATE(FZ$6+1,1,1)-DATE(FZ$6,1,1)),1),(1-OFFSET(Active_Portfolio!$AG$12,1,0,ctPort,1))^(FZ$6-YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))))","v":1432.5795083964472},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$B$12,1,0,ctPort,1)=$B23)*(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))<=GA$6)*(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))>=GA$6)*OFFSET(Active_Portfolio!$U$12,1,GA$5-1,ctPort,1),OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),IF(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))=GA$6,(DATE(GA$6+1,1,1)-OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))/(DATE(GA$6+1,1,1)-DATE(GA$6,1,1)),1),IF(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))=GA$6,(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)+1-DATE(GA$6,1,1))/(DATE(GA$6+1,1,1)-DATE(GA$6,1,1)),1),(1-OFFSET(Active_Portfolio!$AG$12,1,0,ctPort,1))^(GA$6-YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))))","v":5249.7322688104778},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$B$12,1,0,ctPort,1)=$B23)*(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))<=GB$6)*(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))>=GB$6)*OFFSET(Active_Portfolio!$U$12,1,GB$5-1,ctPort,1),OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),IF(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))=GB$6,(DATE(GB$6+1,1,1)-OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))/(DATE(GB$6+1,1,1)-DATE(GB$6,1,1)),1),IF(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))=GB$6,(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)+1-DATE(GB$6,1,1))/(DATE(GB$6+1,1,1)-DATE(GB$6,1,1)),1),(1-OFFSET(Active_Portfolio!$AG$12,1,0,ctPort,1))^(GB$6-YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))))","v":6154.793579992539},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$B$12,1,0,ctPort,1)=$B23)*(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))<=GC$6)*(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))>=GC$6)*OFFSET(Active_Portfolio!$U$12,1,GC$5-1,ctPort,1),OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),IF(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))=GC$6,(DATE(GC$6+1,1,1)-OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))/(DATE(GC$6+1,1,1)-DATE(GC$6,1,1)),1),IF(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))=GC$6,(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)+1-DATE(GC$6,1,1))/(DATE(GC$6+1,1,1)-DATE(GC$6,1,1)),1),(1-OFFSET(Active_Portfolio!$AG$12,1,0,ctPort,1))^(GC$6-YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))))","v":7065.3729399043877},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$B$12,1,0,ctPort,1)=$B23)*(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))<=GD$6)*(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))>=GD$6)*OFFSET(Active_Portfolio!$U$12,1,GD$5-1,ctPort,1),OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),IF(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))=GD$6,(DATE(GD$6+1,1,1)-OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))/(DATE(GD$6+1,1,1)-DATE(GD$6,1,1)),1),IF(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))=GD$6,(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)+1-DATE(GD$6,1,1))/(DATE(GD$6+1,1,1)-DATE(GD$6,1,1)),1),(1-OFFSET(Active_Portfolio!$AG$12,1,0,ctPort,1))^(GD$6-YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))))","v":8163.0986498711463},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$B$12,1,0,ctPort,1)=$B23)*(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))<=GE$6)*(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))>=GE$6)*OFFSET(Active_Portfolio!$U$12,1,GE$5-1,ctPort,1),OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),IF(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))=GE$6,(DATE(GE$6+1,1,1)-OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))/(DATE(GE$6+1,1,1)-DATE(GE$6,1,1)),1),IF(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))=GE$6,(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)+1-DATE(GE$6,1,1))/(DATE(GE$6+1,1,1)-DATE(GE$6,1,1)),1),(1-OFFSET(Active_Portfolio!$AG$12,1,0,ctPort,1))^(GE$6-YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))))","v":9025.519627191461},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$B$12,1,0,ctPort,1)=$B23)*(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))<=GF$6)*(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))>=GF$6)*OFFSET(Active_Portfolio!$U$12,1,GF$5-1,ctPort,1),OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),IF(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))=GF$6,(DATE(GF$6+1,1,1)-OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))/(DATE(GF$6+1,1,1)-DATE(GF$6,1,1)),1),IF(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))=GF$6,(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)+1-DATE(GF$6,1,1))/(DATE(GF$6+1,1,1)-DATE(GF$6,1,1)),1),(1-OFFSET(Active_Portfolio!$AG$12,1,0,ctPort,1))^(GF$6-YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))))","v":9001.0003994087037},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$B$12,1,0,ctPort,1)=$B23)*(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))<=GG$6)*(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))>=GG$6)*OFFSET(Active_Portfolio!$U$12,1,GG$5-1,ctPort,1),OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),IF(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))=GG$6,(DATE(GG$6+1,1,1)-OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))/(DATE(GG$6+1,1,1)-DATE(GG$6,1,1)),1),IF(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))=GG$6,(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)+1-DATE(GG$6,1,1))/(DATE(GG$6+1,1,1)-DATE(GG$6,1,1)),1),(1-OFFSET(Active_Portfolio!$AG$12,1,0,ctPort,1))^(GG$6-YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))))","v":9004.8803928657599},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$B$12,1,0,ctPort,1)=$B23)*(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))<=GH$6)*(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))>=GH$6)*OFFSET(Active_Portfolio!$U$12,1,GH$5-1,ctPort,1),OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),IF(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))=GH$6,(DATE(GH$6+1,1,1)-OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))/(DATE(GH$6+1,1,1)-DATE(GH$6,1,1)),1),IF(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))=GH$6,(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)+1-DATE(GH$6,1,1))/(DATE(GH$6+1,1,1)-DATE(GH$6,1,1)),1),(1-OFFSET(Active_Portfolio!$AG$12,1,0,ctPort,1))^(GH$6-YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))))","v":9079.2246000203631},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$B$12,1,0,ctPort,1)=$B23)*(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))<=GI$6)*(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))>=GI$6)*OFFSET(Active_Portfolio!$U$12,1,GI$5-1,ctPort,1),OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),IF(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))=GI$6,(DATE(GI$6+1,1,1)-OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))/(DATE(GI$6+1,1,1)-DATE(GI$6,1,1)),1),IF(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))=GI$6,(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)+1-DATE(GI$6,1,1))/(DATE(GI$6+1,1,1)-DATE(GI$6,1,1)),1),(1-OFFSET(Active_Portfolio!$AG$12,1,0,ctPort,1))^(GI$6-YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))))","v":9036.4605621206483},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$B$12,1,0,ctPort,1)=$B23)*(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))<=GJ$6)*(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))>=GJ$6)*OFFSET(Active_Portfolio!$U$12,1,GJ$5-1,ctPort,1),OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),IF(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))=GJ$6,(DATE(GJ$6+1,1,1)-OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))/(DATE(GJ$6+1,1,1)-DATE(GJ$6,1,1)),1),IF(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))=GJ$6,(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)+1-DATE(GJ$6,1,1))/(DATE(GJ$6+1,1,1)-DATE(GJ$6,1,1)),1),(1-OFFSET(Active_Portfolio!$AG$12,1,0,ctPort,1))^(GJ$6-YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))))","v":9980.1913650865154},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$B$12,1,0,ctPort,1)=$B23)*(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))<=GK$6)*(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))>=GK$6)*OFFSET(Active_Portfolio!$U$12,1,GK$5-1,ctPort,1),OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),IF(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))=GK$6,(DATE(GK$6+1,1,1)-OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))/(DATE(GK$6+1,1,1)-DATE(GK$6,1,1)),1),IF(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))=GK$6,(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)+1-DATE(GK$6,1,1))/(DATE(GK$6+1,1,1)-DATE(GK$6,1,1)),1),(1-OFFSET(Active_Portfolio!$AG$12,1,0,ctPort,1))^(GK$6-YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))))","v":10867.301071921956},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$B$12,1,0,ctPort,1)=$B23)*(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))<=GL$6)*(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))>=GL$6)*OFFSET(Active_Portfolio!$U$12,1,GL$5-1,ctPort,1),OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),IF(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))=GL$6,(DATE(GL$6+1,1,1)-OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))/(DATE(GL$6+1,1,1)-DATE(GL$6,1,1)),1),IF(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))=GL$6,(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)+1-DATE(GL$6,1,1))/(DATE(GL$6+1,1,1)-DATE(GL$6,1,1)),1),(1-OFFSET(Active_Portfolio!$AG$12,1,0,ctPort,1))^(GL$6-YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))))","v":12005.820145218469},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$B$12,1,0,ctPort,1)=$B23)*(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))<=GM$6)*(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))>=GM$6)*OFFSET(Active_Portfolio!$U$12,1,GM$5-1,ctPort,1),OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),IF(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))=GM$6,(DATE(GM$6+1,1,1)-OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))/(DATE(GM$6+1,1,1)-DATE(GM$6,1,1)),1),IF(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))=GM$6,(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)+1-DATE(GM$6,1,1))/(DATE(GM$6+1,1,1)-DATE(GM$6,1,1)),1),(1-OFFSET(Active_Portfolio!$AG$12,1,0,ctPort,1))^(GM$6-YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))))","v":12971.632191170816},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$B$12,1,0,ctPort,1)=$B23)*(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))<=GN$6)*(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))>=GN$6)*OFFSET(Active_Portfolio!$U$12,1,GN$5-1,ctPort,1),OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),IF(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))=GN$6,(DATE(GN$6+1,1,1)-OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))/(DATE(GN$6+1,1,1)-DATE(GN$6,1,1)),1),IF(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))=GN$6,(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)+1-DATE(GN$6,1,1))/(DATE(GN$6+1,1,1)-DATE(GN$6,1,1)),1),(1-OFFSET(Active_Portfolio!$AG$12,1,0,ctPort,1))^(GN$6-YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))))","v":12910.022314238162},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$B$12,1,0,ctPort,1)=$B23)*(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))<=GO$6)*(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))>=GO$6)*OFFSET(Active_Portfolio!$U$12,1,GO$5-1,ctPort,1),OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),IF(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))=GO$6,(DATE(GO$6+1,1,1)-OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))/(DATE(GO$6+1,1,1)-DATE(GO$6,1,1)),1),IF(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))=GO$6,(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)+1-DATE(GO$6,1,1))/(DATE(GO$6+1,1,1)-DATE(GO$6,1,1)),1),(1-OFFSET(Active_Portfolio!$AG$12,1,0,ctPort,1))^(GO$6-YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))))","v":12848.843706444039},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$B$12,1,0,ctPort,1)=$B23)*(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))<=GP$6)*(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))>=GP$6)*OFFSET(Active_Portfolio!$U$12,1,GP$5-1,ctPort,1),OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),IF(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))=GP$6,(DATE(GP$6+1,1,1)-OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))/(DATE(GP$6+1,1,1)-DATE(GP$6,1,1)),1),IF(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))=GP$6,(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)+1-DATE(GP$6,1,1))/(DATE(GP$6+1,1,1)-DATE(GP$6,1,1)),1),(1-OFFSET(Active_Portfolio!$AG$12,1,0,ctPort,1))^(GP$6-YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))))","v":12788.093348904466},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$B$12,1,0,ctPort,1)=$B23)*(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))<=GQ$6)*(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))>=GQ$6)*OFFSET(Active_Portfolio!$U$12,1,GQ$5-1,ctPort,1),OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),IF(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))=GQ$6,(DATE(GQ$6+1,1,1)-OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))/(DATE(GQ$6+1,1,1)-DATE(GQ$6,1,1)),1),IF(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))=GQ$6,(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)+1-DATE(GQ$6,1,1))/(DATE(GQ$6+1,1,1)-DATE(GQ$6,1,1)),1),(1-OFFSET(Active_Portfolio!$AG$12,1,0,ctPort,1))^(GQ$6-YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))))","v":12727.768243867677},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$B$12,1,0,ctPort,1)=$B23)*(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))<=GR$6)*(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))>=GR$6)*OFFSET(Active_Portfolio!$U$12,1,GR$5-1,ctPort,1),OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),IF(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))=GR$6,(DATE(GR$6+1,1,1)-OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))/(DATE(GR$6+1,1,1)-DATE(GR$6,1,1)),1),IF(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))=GR$6,(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)+1-DATE(GR$6,1,1))/(DATE(GR$6+1,1,1)-DATE(GR$6,1,1)),1),(1-OFFSET(Active_Portfolio!$AG$12,1,0,ctPort,1))^(GR$6-YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))))","v":12667.865414566144},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$B$12,1,0,ctPort,1)=$B23)*(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))<=GS$6)*(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))>=GS$6)*OFFSET(Active_Portfolio!$U$12,1,GS$5-1,ctPort,1),OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),IF(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))=GS$6,(DATE(GS$6+1,1,1)-OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))/(DATE(GS$6+1,1,1)-DATE(GS$6,1,1)),1),IF(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))=GS$6,(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)+1-DATE(GS$6,1,1))/(DATE(GS$6+1,1,1)-DATE(GS$6,1,1)),1),(1-OFFSET(Active_Portfolio!$AG$12,1,0,ctPort,1))^(GS$6-YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))))","v":12608.381905069718},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$B$12,1,0,ctPort,1)=$B23)*(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))<=GT$6)*(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))>=GT$6)*OFFSET(Active_Portfolio!$U$12,1,GT$5-1,ctPort,1),OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),IF(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))=GT$6,(DATE(GT$6+1,1,1)-OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))/(DATE(GT$6+1,1,1)-DATE(GT$6,1,1)),1),IF(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))=GT$6,(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)+1-DATE(GT$6,1,1))/(DATE(GT$6+1,1,1)-DATE(GT$6,1,1)),1),(1-OFFSET(Active_Portfolio!$AG$12,1,0,ctPort,1))^(GT$6-YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))))","v":12549.314780139775},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$B$12,1,0,ctPort,1)=$B23)*(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))<=GU$6)*(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))>=GU$6)*OFFSET(Active_Portfolio!$U$12,1,GU$5-1,ctPort,1),OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),IF(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))=GU$6,(DATE(GU$6+1,1,1)-OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))/(DATE(GU$6+1,1,1)-DATE(GU$6,1,1)),1),IF(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))=GU$6,(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)+1-DATE(GU$6,1,1))/(DATE(GU$6+1,1,1)-DATE(GU$6,1,1)),1),(1-OFFSET(Active_Portfolio!$AG$12,1,0,ctPort,1))^(GU$6-YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))))","v":12490.661125084333},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$B$12,1,0,ctPort,1)=$B23)*(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))<=GV$6)*(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))>=GV$6)*OFFSET(Active_Portfolio!$U$12,1,GV$5-1,ctPort,1),OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),IF(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))=GV$6,(DATE(GV$6+1,1,1)-OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))/(DATE(GV$6+1,1,1)-DATE(GV$6,1,1)),1),IF(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))=GV$6,(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)+1-DATE(GV$6,1,1))/(DATE(GV$6+1,1,1)-DATE(GV$6,1,1)),1),(1-OFFSET(Active_Portfolio!$AG$12,1,0,ctPort,1))^(GV$6-YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))))","v":12432.41804561428},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$B$12,1,0,ctPort,1)=$B23)*(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))<=GW$6)*(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))>=GW$6)*OFFSET(Active_Portfolio!$U$12,1,GW$5-1,ctPort,1),OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),IF(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))=GW$6,(DATE(GW$6+1,1,1)-OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))/(DATE(GW$6+1,1,1)-DATE(GW$6,1,1)),1),IF(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))=GW$6,(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)+1-DATE(GW$6,1,1))/(DATE(GW$6+1,1,1)-DATE(GW$6,1,1)),1),(1-OFFSET(Active_Portfolio!$AG$12,1,0,ctPort,1))^(GW$6-YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))))","v":12374.582667700519},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$B$12,1,0,ctPort,1)=$B23)*(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))<=GX$6)*(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))>=GX$6)*OFFSET(Active_Portfolio!$U$12,1,GX$5-1,ctPort,1),OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),IF(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))=GX$6,(DATE(GX$6+1,1,1)-OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))/(DATE(GX$6+1,1,1)-DATE(GX$6,1,1)),1),IF(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))=GX$6,(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)+1-DATE(GX$6,1,1))/(DATE(GX$6+1,1,1)-DATE(GX$6,1,1)),1),(1-OFFSET(Active_Portfolio!$AG$12,1,0,ctPort,1))^(GX$6-YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))))","v":12317.152137432158},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$B$12,1,0,ctPort,1)=$B23)*(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))<=GY$6)*(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))>=GY$6)*OFFSET(Active_Portfolio!$U$12,1,GY$5-1,ctPort,1),OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),IF(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))=GY$6,(DATE(GY$6+1,1,1)-OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))/(DATE(GY$6+1,1,1)-DATE(GY$6,1,1)),1),IF(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))=GY$6,(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)+1-DATE(GY$6,1,1))/(DATE(GY$6+1,1,1)-DATE(GY$6,1,1)),1),(1-OFFSET(Active_Portfolio!$AG$12,1,0,ctPort,1))^(GY$6-YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))))","v":10827.544112479223},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$B$12,1,0,ctPort,1)=$B23)*(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))<=GZ$6)*(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))>=GZ$6)*OFFSET(Active_Portfolio!$U$12,1,GZ$5-1,ctPort,1),OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),IF(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))=GZ$6,(DATE(GZ$6+1,1,1)-OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))/(DATE(GZ$6+1,1,1)-DATE(GZ$6,1,1)),1),IF(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))=GZ$6,(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)+1-DATE(GZ$6,1,1))/(DATE(GZ$6+1,1,1)-DATE(GZ$6,1,1)),1),(1-OFFSET(Active_Portfolio!$AG$12,1,0,ctPort,1))^(GZ$6-YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))))","v":7459.7325158067715},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$B$12,1,0,ctPort,1)=$B23)*(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))<=HA$6)*(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))>=HA$6)*OFFSET(Active_Portfolio!$U$12,1,HA$5-1,ctPort,1),OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),IF(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))=HA$6,(DATE(HA$6+1,1,1)-OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))/(DATE(HA$6+1,1,1)-DATE(HA$6,1,1)),1),IF(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))=HA$6,(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)+1-DATE(HA$6,1,1))/(DATE(HA$6+1,1,1)-DATE(HA$6,1,1)),1),(1-OFFSET(Active_Portfolio!$AG$12,1,0,ctPort,1))^(HA$6-YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))))","v":6644.206924518191},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$B$12,1,0,ctPort,1)=$B23)*(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))<=HB$6)*(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))>=HB$6)*OFFSET(Active_Portfolio!$U$12,1,HB$5-1,ctPort,1),OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),IF(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))=HB$6,(DATE(HB$6+1,1,1)-OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))/(DATE(HB$6+1,1,1)-DATE(HB$6,1,1)),1),IF(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))=HB$6,(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)+1-DATE(HB$6,1,1))/(DATE(HB$6+1,1,1)-DATE(HB$6,1,1)),1),(1-OFFSET(Active_Portfolio!$AG$12,1,0,ctPort,1))^(HB$6-YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))))","v":5739.6238274028528},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$B$12,1,0,ctPort,1)=$B23)*(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))<=HC$6)*(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))>=HC$6)*OFFSET(Active_Portfolio!$U$12,1,HC$5-1,ctPort,1),OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),IF(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))=HC$6,(DATE(HC$6+1,1,1)-OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))/(DATE(HC$6+1,1,1)-DATE(HC$6,1,1)),1),IF(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))=HC$6,(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)+1-DATE(HC$6,1,1))/(DATE(HC$6+1,1,1)-DATE(HC$6,1,1)),1),(1-OFFSET(Active_Portfolio!$AG$12,1,0,ctPort,1))^(HC$6-YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))))","v":4763.2487551236572},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$B$12,1,0,ctPort,1)=$B23)*(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))<=HD$6)*(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))>=HD$6)*OFFSET(Active_Portfolio!$U$12,1,HD$5-1,ctPort,1),OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),IF(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))=HD$6,(DATE(HD$6+1,1,1)-OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))/(DATE(HD$6+1,1,1)-DATE(HD$6,1,1)),1),IF(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))=HD$6,(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)+1-DATE(HD$6,1,1))/(DATE(HD$6+1,1,1)-DATE(HD$6,1,1)),1),(1-OFFSET(Active_Portfolio!$AG$12,1,0,ctPort,1))^(HD$6-YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))))","v":3954.5971788273732},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$B$12,1,0,ctPort,1)=$B23)*(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))<=HE$6)*(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))>=HE$6)*OFFSET(Active_Portfolio!$U$12,1,HE$5-1,ctPort,1),OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),IF(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))=HE$6,(DATE(HE$6+1,1,1)-OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))/(DATE(HE$6+1,1,1)-DATE(HE$6,1,1)),1),IF(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))=HE$6,(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)+1-DATE(HE$6,1,1))/(DATE(HE$6+1,1,1)-DATE(HE$6,1,1)),1),(1-OFFSET(Active_Portfolio!$AG$12,1,0,ctPort,1))^(HE$6-YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))))","v":3917.4471373735432},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$B$12,1,0,ctPort,1)=$B23)*(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))<=HF$6)*(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))>=HF$6)*OFFSET(Active_Portfolio!$U$12,1,HF$5-1,ctPort,1),OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),IF(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))=HF$6,(DATE(HF$6+1,1,1)-OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))/(DATE(HF$6+1,1,1)-DATE(HF$6,1,1)),1),IF(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))=HF$6,(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)+1-DATE(HF$6,1,1))/(DATE(HF$6+1,1,1)-DATE(HF$6,1,1)),1),(1-OFFSET(Active_Portfolio!$AG$12,1,0,ctPort,1))^(HF$6-YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))))","v":3852.3295595645468},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$B$12,1,0,ctPort,1)=$B23)*(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))<=HG$6)*(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))>=HG$6)*OFFSET(Active_Portfolio!$U$12,1,HG$5-1,ctPort,1),OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),IF(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))=HG$6,(DATE(HG$6+1,1,1)-OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))/(DATE(HG$6+1,1,1)-DATE(HG$6,1,1)),1),IF(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))=HG$6,(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)+1-DATE(HG$6,1,1))/(DATE(HG$6+1,1,1)-DATE(HG$6,1,1)),1),(1-OFFSET(Active_Portfolio!$AG$12,1,0,ctPort,1))^(HG$6-YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))))","v":3722.7455469330534}]
[null,null,null,"Total","GWh",null,null,null,{"$f":"SUM(I19:I23)","v":40874.106336410514},{"$f":"SUM(J19:J23)","v":44932.176845667229},{"$f":"SUM(K19:K23)","v":52000.323156589817},{"$f":"SUM(L19:L23)","v":56607.121158252659},{"$f":"SUM(M19:M23)","v":59510.727542810157},{"$f":"SUM(N19:N23)","v":65677.315043750044},{"$f":"SUM(O19:O23)","v":74078.757476538492},{"$f":"SUM(P19:P23)","v":77167.260706054469},{"$f":"SUM(Q19:Q23)","v":82641.600998761496},{"$f":"SUM(R19:R23)","v":87419.069498483179},{"$f":"SUM(S19:S23)","v":92297.16392653712},{"$f":"SUM(T19:T23)","v":92089.374090672616},{"$f":"SUM(U19:U23)","v":91498.434390037466},{"$f":"SUM(V19:V23)","v":91247.256157246782},{"$f":"SUM(W19:W23)","v":90939.647150644872},{"$f":"SUM(X19:X23)","v":94770.770032518441},{"$f":"SUM(Y19:Y23)","v":100950.85270929558},{"$f":"SUM(Z19:Z23)","v":105762.90747779037},{"$f":"SUM(AA19:AA23)","v":109816.9080342708},{"$f":"SUM(AB19:AB23)","v":108750.41967435859},{"$f":"SUM(AC19:AC23)","v":106388.42966992861},{"$f":"SUM(AD19:AD23)","v":101176.98172245736},{"$f":"SUM(AE19:AE23)","v":96901.082692795753},{"$f":"SUM(AF19:AF23)","v":89666.064149625367},{"$f":"SUM(AG19:AG23)","v":81436.659734935354},{"$f":"SUM(AH19:AH23)","v":76384.662666001968},{"$f":"SUM(AI19:AI23)","v":73683.396265346571},{"$f":"SUM(AJ19:AJ23)","v":67017.962839383705},{"$f":"SUM(AK19:AK23)","v":60373.055950682858},{"$f":"SUM(AL19:AL23)","v":58021.470144052917},{"$f":"SUM(AM19:AM23)","v":53557.888455110879},{"$f":"SUM(AN19:AN23)","v":46044.926063147883},{"$f":"SUM(AO19:AO23)","v":42715.793429135781},{"$f":"SUM(AP19:AP23)","v":39388.840632702733},{"$f":"SUM(AQ19:AQ23)","v":34692.98756667431},{"$f":"SUM(AR19:AR23)","v":28268.790410121357},{"$f":"SUM(AS19:AS23)","v":26388.888898852485},{"$f":"SUM(AT19:AT23)","v":25757.893540859492},{"$f":"SUM(AU19:AU23)","v":24087.948859039345},null,null,null,{"$f":"SUM(AY19:AY23)","v":14513.108524903511},{"$f":"SUM(AZ19:AZ23)","v":17069.296956330229},20156.015346259817,22350.474857280096,21901.63459531009,22088.113193332767,24799.096125764765,26368.013771077465,28232.169647414954,30097.883500012922,32043.431101356247,32018.993202598238,31908.407541005159,31770.282445098725,31622.987812306412,32972.631484679347,35801.001974246698,37412.772686514909,38740.816775857427,38322.480156030288,37605.573560300305,36281.366812272987,34711.69230038581,33628.142199982205,32709.385053805141,31842.445749983348,30496.016105441027,27527.535357382876,23684.551546406383,23080.729211912989,21735.432478257077,18747.408825719245,17071.439474670751,15067.12040699815,13354.114559110472,10186.664203419081,9468.9060614583359,9268.2429283171696,8873.4526855490822,null,null,null,{"$f":"SUM(CO19:CO23)","v":15039.255524000002},{"$f":"SUM(CP19:CP23)","v":16061.795679999999},17731.378843999995,18369.438747052183,21270.386824861758,24600.993007201563,25913.722124223244,26328.107057168083,28885.632390515384,30562.993006414334,32235.24126276348,32062.561530681534,31840.479493843879,31727.055626618003,31410.825407961944,32670.752267742439,34602.522692028113,36343.176162133299,37570.501920950315,37024.802458094578,35889.584458578625,33319.106750268191,32226.658416438309,28648.931388100937,22779.778823806799,19903.735882403234,19536.83628973446,17291.168767580872,15919.699690493859,15493.957137481337,14855.608999424669,13955.542169648175,13606.01957078803,13509.648808914431,11794.061979595212,9830.4202042181369,9088.3057408022651,8997.0806821984224,8446.7044909784581,null,null,null,{"$f":"SUM(EE19:EE23)","v":3377.7422875070001},{"$f":"SUM(EF19:EF23)","v":3832.0842093370002},5207.7919663299999,5756.0036531576061,6800.4210480698284,7087.6888432157066,7054.6001045512339,6898.5062692491911,6701.5645535339918,6678.7856062671544,6647.3441938229644,6585.3838575672544,6288.7832162578097,6246.0244786779422,6326.4395842298818,6504.2829468638438,6802.8408114117765,7099.9796898119457,7395.5859855766148,7323.1089036943631,7149.4718159295207,6099.2765571465843,4650.5719123950676,4180.6655320846894,3881.7757118672225,3829.4925815920269,3566.8350136610079,2549.2226386155758,2210.8299142180676,1998.7966884918001,1799.8341645031483,1795.5082215720104,1729.7956124378541,1664.1403637093158,1655.4649766219563,1600.1098903980519,1544.3238421714686,1457.8562573555307,1196.0200265798719,null,null,null,{"$f":"SUM(FU20:FU23)","v":4037.776568944817},{"$f":"SUM(FV20:FV23)","v":4531.287025221659},5221.5047584869571,7995.7006113162097,{"$f":"SUM(FY19:FY23)","v":9538.2850745684882},11900.52,16311.339121999254,17572.633608559729,18822.234407297168,20079.407385788767,21371.147368594426,21422.435499825602,21460.764138930623,21503.893606852118,21579.394346146619,22623.103333232822,23744.487231608979,24906.978939330202,26110.003351886429,26080.028156539352,25743.79983512016,25477.2316027696,25312.160063576568,23208.325029457534,22065.720145456191,20808.988452023361,20083.708856510071,19650.036075804383,18557.974799564545,17447.987106166795,15167.012812925987,11546.46684620845,10308.538771239148,9147.9310530808325,7889.3460513466644,6651.5961120860875,6287.3532544204154,6034.7136729883732,5571.7716559319324]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AY24/AY13","v":0.19047090540153747},{"$f":"AZ24/AZ13","v":0.22283095684616888},0.26724672632635232,0.3067375960413723,0.3048747390874591,0.30856394060166181,0.34884303191997557,0.37260820416154289,0.40004022630920222,0.42748142739534223,0.45498834152326595,0.45497024727941665,0.4548880393840713,0.45478459744604754,0.4546733453543999,0.47464317542405482,0.51602106266374992,0.54,0.56000000000000005,0.54987004924176164,0.53560978126960779,0.5129468293389382,0.48714640875812354,0.46847256283558747,0.4523283108101811,0.43710968877738299,0.41555857212332442,0.37236089469625816,0.3180328333062844,0.30765842456521386,0.28760900754668772,0.24625936627681932,0.22260829269772903,0.19503991714354615,0.1716061042025093,0.12995001577666979,0.11991490560078949,0.11652042794258441,0.11074671885172545,null,null,null,{"$f":"CO24/CO13","v":0.20160436516195501},{"$f":"CP24/CP13","v":0.22140458584326969},{"$f":"CQ24/CQ13","v":0.2341610718539941},{"$f":"CR24/CR13","v":0.24686934336176519},{"$f":"CS24/CS13","v":0.28872644736844877},{"$f":"CT24/CT13","v":0.33793306471128359},{"$f":"CU24/CU13","v":0.36038667823093218},{"$f":"CV24/CV13","v":0.36963415567299179},{"$f":"CW24/CW13","v":0.40831602831223118},{"$f":"CX24/CX13","v":0.43567512754073501},{"$f":"CY24/CY13","v":0.46067172257161437},{"$f":"CZ24/CZ13","v":0.46127553668006177},{"$f":"DA24/DA13","v":0.46162905003110027},{"$f":"DB24/DB13","v":0.4628170014544335},{"$f":"DC24/DC13","v":0.46267022554994452},{"$f":"DD24/DD13","v":0.48256656412403881},{"$f":"DE24/DE13","v":0.51258366916272802},{"$f":"DF24/DF13","v":0.54},{"$f":"DG24/DG13","v":0.56000000000000005},{"$f":"DH24/DH13","v":0.54978062299196273},{"$f":"DI24/DI13","v":0.530910638793607},{"$f":"DJ24/DJ13","v":0.49102469510885627},{"$f":"DK24/DK13","v":0.47313264207017353},{"$f":"DL24/DL13","v":0.41901963673640175},{"$f":"DM24/DM13","v":0.33192076566955753},{"$f":"DN24/DN13","v":0.28892102625815919},{"$f":"DO24/DO13","v":0.28252642089175589},{"$f":"DP24/DP13","v":0.2491093982462694},{"$f":"DQ24/DQ13","v":0.22848737829761859},{"$f":"DR24/DR13","v":0.22153988187957363},{"$f":"DS24/DS13","v":0.21161327016109521},{"$f":"DT24/DT13","v":0.19804444286704273},{"$f":"DU24/DU13","v":0.19235841270989204},{"$f":"DV24/DV13","v":0.19027815593613973},{"$f":"DW24/DW13","v":0.16549073821610305},{"$f":"DX24/DX13","v":0.1374195153119577},{"$f":"DY24/DY13","v":0.12656858604980908},{"$f":"DZ24/DZ13","v":0.12482797019892559},{"$f":"EA24/EA13","v":0.11675231743623685},null,null,null,{"$f":"EE24/EE13","v":0.20340047232189734},{"$f":"EF24/EF13","v":0.23282606533428521},{"$f":"EG24/EG13","v":0.3127239516201285},{"$f":"EH24/EH13","v":0.3476204531980745},{"$f":"EI24/EI13","v":0.41843971536693586},{"$f":"EJ24/EJ13","v":0.43869067416556201},{"$f":"EK24/EK13","v":0.44223019881409337},{"$f":"EL24/EL13","v":0.43563689884849288},{"$f":"EM24/EM13","v":0.426012104114874},{"$f":"EN24/EN13","v":0.4267517733054319},{"$f":"EO24/EO13","v":0.42501218438255389},{"$f":"EP24/EP13","v":0.42362388658135008},{"$f":"EQ24/EQ13","v":0.40675793398999138},{"$f":"ER24/ER13","v":0.40633348729424285},{"$f":"ES24/ES13","v":0.4138982073516137},{"$f":"ET24/ET13","v":0.42585912463749082},{"$f":"EU24/EU13","v":0.44579457621993623},{"$f":"EV24/EV13","v":0.4657219079910167},{"$f":"EW24/EW13","v":0.48564094193421781},{"$f":"EX24/EX13","v":0.47795187677635498},{"$f":"EY24/EY13","v":0.46377864609725722},{"$f":"EZ24/EZ13","v":0.39324693569687857},{"$f":"FA24/FA13","v":0.2980202141127169},{"$f":"FB24/FB13","v":0.26628040554299748},{"$f":"FC24/FC13","v":0.24574275828198358},{"$f":"FD24/FD13","v":0.24096284915065661},{"$f":"FE24/FE13","v":0.22307581764795067},{"$f":"FF24/FF13","v":0.15846738393189985},{"$f":"FG24/FG13","v":0.13660044812181574},{"$f":"FH24/FH13","v":0.12275299291938291},{"$f":"FI24/FI13","v":0.10986633306638349},{"$f":"FJ24/FJ13","v":0.10894070605727486},{"$f":"FK24/FK13","v":0.10432062833487074},{"$f":"FL24/FL13","v":9.9756206545315404E-2},{"$f":"FM24/FM13","v":9.8638503836099567E-2},{"$f":"FN24/FN13","v":9.4766474205910001E-2},{"$f":"FO24/FO13","v":9.0912507732935868E-2},{"$f":"FP24/FP13","v":8.5306517857906258E-2},{"$f":"FQ24/FQ13","v":6.9564889149546894E-2},null,null,null,{"$f":"FU24/FU13","v":0.10165600626749287},{"$f":"FV24/FV13","v":0.11372285168080459},{"$f":"FW24/FW13","v":0.12704391139870941},{"$f":"FX24/FX13","v":0.18414759409767165},{"$f":"FY24/FY13","v":0.21679398764844168},{"$f":"FZ24/FZ13","v":0.27},{"$f":"GA24/GA13","v":0.36947786082857847},{"$f":"GB24/GB13","v":0.39749999999999996},{"$f":"GC24/GC13","v":0.42499999999999993},{"$f":"GD24/GD13","v":0.4524999999999999},{"$f":"GE24/GE13","v":0.48},{"$f":"GF24/GF13","v":0.48000000000000004},{"$f":"GG24/GG13","v":0.48},{"$f":"GH24/GH13","v":0.47999999999999987},{"$f":"GI24/GI13","v":0.48112754601501079},{"$f":"GJ24/GJ13","v":0.5},{"$f":"GK24/GK13","v":0.51988927100371163},{"$f":"GL24/GL13","v":0.53989037797066186},{"$f":"GM24/GM13","v":0.55989155481028896},{"$f":"GN24/GN13","v":0.55805332596222024},{"$f":"GO24/GO13","v":0.54968128475680356},{"$f":"GP24/GP13","v":0.54282668775737841},{"$f":"GQ24/GQ13","v":0.53815678486979512},{"$f":"GR24/GR13","v":0.49237281401256966},{"$f":"GS24/GS13","v":0.46713136568127583},{"$f":"GT24/GT13","v":0.43958467976327104},{"$f":"GU24/GU13","v":0.42335642156567538},{"$f":"GV24/GV13","v":0.41332934739889993},{"$f":"GW24/GW13","v":0.38952391508532991},{"$f":"GX24/GX13","v":0.3654429039326581},{"$f":"GY24/GY13","v":0.31698952493220023},{"$f":"GZ24/GZ13","v":0.24080451520615434},{"$f":"HA24/HA13","v":0.21452765097447199},{"$f":"HB24/HB13","v":0.18996767483319835},{"$f":"HC24/HC13","v":0.16348145187864263},{"$f":"HD24/HD13","v":0.13753841224471483},{"$f":"HE24/HE13","v":0.12972887538496741},{"$f":"HF24/HF13","v":0.1242499195367263},{"$f":"HG24/HG13","v":0.11447309170463421}]
[null,null,"Banking & Borrowing of Generation"]
[null,null,"Annual Surplus/(Deficit)",null,"GWh",null,{"$f":"SUM(AW27,CM27,EC27,FS27)","v":0},0,-4456.1499940886115,404.26387088888532,3054.9779250767697,6113.2628858147655,8071.5571847548708,10431.409205124617,-1066.0997407127998,-3142.3930079672891,{"$f":"SUM(BG27,CW27,EM27,GC27)","v":-2925.8525191446115},-3344.7408626681672,-3974.0087781847942,-3939.3899729456061,-4160.9926101987912,-4071.8014544595926,-3897.8124473320231,-4074.1512132856433,-1914.1366565024209,-1137.4345969570459,{"$f":"SUM(BQ27,DG27,EW27,GM27)","v":-1137.4345969570486},-2742.3196109288201,-5645.4847637364765,-11400.902249529256,-16223.581199700253,-24008.20613503753,-32790.059600858382,-38397.364665645124,-41656.814391706052,-48883.322957150463,{"$f":"SUM(CA27,DQ27,FG27,GW27)","v":-56092.213384253999},-59010.707814005262,-64044.139998172155,-72129.911647075118,-76034.829292223789,-79940.559949988819,-85218.200927712431,-92227.213351316022,-94694.974895467923,-95916.892568801966,{"$f":"SUM(CK27,EA27,FQ27,HG27)","v":-98180.839471863859},null,{"$f":"AW24-AW16","v":0},{"$f":"AX24-AX16","v":0},-726.07826250424478,1748.8969563302271,3814.5472762598165,5348.8540395119053,3942.0992621554542,2760.5451354087345,-1504.0394594054051,-1761.4942669666161,-1761.4942669666125,-1761.4942669666161,-1761.4942669666125,-1761.4942669666088,-1761.4942669666125,-1761.4942669666125,-1761.4942669666125,-1761.4942669666125,-276.05451354089018,0,0,-705.993784257691,-1712.4559645707632,-3328.1292461336852,-5191.1938519939431,-6570.0703015237304,-7786.1028304756401,-8952.2794135494078,-10599.921181538688,-13871.60193040633,-18019.786738735977,-18930.824272888593,-20585.363701424823,-23884.670924706956,-25873.978191313396,-28193.703077196831,-30224.196293263711,-33711.229304484856,-34750.679217369237,-35275.157156130692,-35995.899250380229,null,{"$f":"CM24-CM16","v":0},{"$f":"CN24-CN16","v":0},119.68221821517545,1552.7956799999993,1324.4764339999965,1007.456556461897,2852.965231925511,4945.4197426578612,-691.24905015145487,-1984.8136905640895,-1180.2795863260471,-1180.2795863260435,-1352.4851983958688,-1301.5089888473995,-1267.1209832391905,-1177.9298274999928,-1176.5237734134062,-1180.2795863260435,-500.64754600448214,0,0,-688.22071776237135,-1966.4422024679079,-4680.4072579095518,-5916.8284379918114,-9639.015454421773,-15653.11679692598,-18674.598960511452,-19187.429878784245,-21579.522495029094,-23097.912105393596,-23671.072307221766,-24457.336891656207,-25505.820653087805,-26004.262362306083,-26250.056112396385,-28115.571512695617,-30229.649152489394,-31122.708490220233,-31365.389155306657,-32067.733413273549,null,{"$f":"EC24-EC16","v":0},{"$f":"ED24-ED16","v":0},56.469481255640403,540.28420933699999,1599.5864563299997,1892.4555792875285,2737.4576161054174,2725.4443270580214,1152.239646844806,603.91494956341649,15.921334148048118,-402.96700937550759,-860.02931282231293,-876.38671713159783,-1132.3773599929882,-1132.3773599929873,-1010.3667765926029,-1132.3773599929873,-1132.3773599929873,-1132.3773599929882,-1132.3773599929873,-1257.1293699336984,-1483.3193886938388,-2586.34705985443,-4088.1650846739794,-4611.4673069551191,-4964.0369332047876,-5070.2853437209542,-5387.1951842801463,-6459.3483505932036,-6852.5719192667893,-7119.7275848065055,-7374.1056948782043,-7434.1419291411585,-7555.8611021258621,-7677.8207628285327,-7743.0999939976764,-7855.3599488188565,-7968.3534910346225,-8112.3328046216711,-8431.9866168992812,null,{"$f":"FS24-FS16","v":0},{"$f":"FT24-FT16","v":0},-3906.223431055183,-3437.712974778341,-3683.6322415130435,-2135.5032894465658,-1460.9649254315118,0,-23.050878000745797,0,0,0,0,0,0,0,50.572369640598481,0,-5.0572369640613033,-5.0572369640576653,-5.0572369640613033,-90.975738975059357,-483.26720800396652,-806.0186856315886,-1027.393825040519,-3187.6530721369054,-4386.8030402519726,-5700.2009478633117,-6482.2681471029719,-6972.8501811218339,-8121.9426208576406,-9289.0836490883958,-11627.333710212923,-15305.278140139204,-16600.727636478441,-17818.979997567083,-19135.333127755421,-20430.974945522914,-20853.233696843839,-21164.013452742933,-21685.220191310786]
[null,null,"Flexible Compliance Tracking","Carryover from Prior  Year","GWh",null,0,0,0,176.15169947081586,4018.1285451380422,10756.738711727856,19005.504886989187,28538.02699717557,38969.436202300189,37950.498483658994,35612.639579929746,32686.787060785144,29342.046198116979,25540.24303200201,21722.08246157776,17647.931248292116,13576.129793832522,9678.3173465005002,5604.166133214856,3690.0294767124446,2552.5948797553992,1415.1602827983522,277.7256858413046,25.286184820301429,20.228947856241582,15.171710892181734,10.114473928121885,5.0572369640620369,2.1884716261411086E-12,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(CK28,EA28,FQ28,HG28)","v":0},null,{"$f":"AV31","v":0},0,0,0,1748.8969563302271,5563.4442325900436,10912.298272101949,14854.397534257403,17614.942669666139,16129.502916240399,14368.008649273785,12606.514382307172,10845.020115340558,9083.5258483739453,7322.0315814073365,5560.537314440724,3799.0430474741115,2037.548780507499,276.05451354088655,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,{"$f":"CM31","v":0},{"$f":"CN31","v":0},{"$f":"CO31","v":119.68221821517545},{"$f":"CP31","v":1672.4778982151747},{"$f":"CQ31","v":2996.9543322151712},{"$f":"CR31","v":4004.4108886770682},{"$f":"CS31","v":6857.3761206025792},{"$f":"CT31","v":11802.79586326044},{"$f":"CU31","v":11117.058251200182},{"$f":"CV31","v":9936.7786648741385},{"$f":"CW31","v":8756.499078548095},{"$f":"CX31","v":7576.2194922220515},{"$f":"CY31","v":6395.939905896008},{"$f":"CZ31","v":5215.6603195699645},{"$f":"DA31","v":4035.3807332439205},{"$f":"DB31","v":2857.4509057439277},{"$f":"DC31","v":1680.9271323305215},{"$f":"DD31","v":500.64754600447804},{"$f":"DE31","v":0},{"$f":"DF31","v":0},{"$f":"DG31","v":0},{"$f":"DH31","v":0},{"$f":"DI31","v":0},{"$f":"DJ31","v":0},{"$f":"DK31","v":0},{"$f":"DL31","v":0},{"$f":"DM31","v":0},{"$f":"DN31","v":0},{"$f":"DO31","v":0},{"$f":"DP31","v":0},{"$f":"DQ31","v":0},{"$f":"DR31","v":0},{"$f":"DS31","v":0},{"$f":"DT31","v":0},{"$f":"DU31","v":0},{"$f":"DV31","v":0},{"$f":"DW31","v":0},{"$f":"DX31","v":0},{"$f":"DY31","v":0},{"$f":"DZ31","v":0},null,0,{"$f":"EC31","v":0},{"$f":"ED31","v":0},{"$f":"EE31","v":56.469481255640403},{"$f":"EF31","v":596.7536905926404},{"$f":"EG31","v":2196.3401469226401},{"$f":"EH31","v":4088.7957262101686},{"$f":"EI31","v":6826.2533423155855},{"$f":"EJ31","v":9551.6976693736069},{"$f":"EK31","v":10703.937316218413},{"$f":"EL31","v":11307.852265781828},{"$f":"EM31","v":11323.773599929877},{"$f":"EN31","v":10920.80659055437},{"$f":"EO31","v":10060.777277732057},{"$f":"EP31","v":9184.3905606004591},{"$f":"EQ31","v":8052.0132006074709},{"$f":"ER31","v":6919.6358406144836},{"$f":"ES31","v":5909.2690640218807},{"$f":"ET31","v":4776.8917040288934},{"$f":"EU31","v":3644.5143440359061},{"$f":"EV31","v":2512.1369840429184},{"$f":"EW31","v":1379.7596240499311},{"$f":"EX31","v":247.38226405694331},{"$f":"EY31","v":0},{"$f":"EZ31","v":0},{"$f":"FA31","v":0},{"$f":"FB31","v":0},{"$f":"FC31","v":0},{"$f":"FD31","v":0},{"$f":"FE31","v":0},{"$f":"FF31","v":0},{"$f":"FG31","v":0},{"$f":"FH31","v":0},{"$f":"FI31","v":0},{"$f":"FJ31","v":0},{"$f":"FK31","v":0},{"$f":"FL31","v":0},{"$f":"FM31","v":0},{"$f":"FN31","v":0},{"$f":"FO31","v":0},{"$f":"FP31","v":0},null,0,{"$f":"FS31","v":0},{"$f":"FT31","v":0},{"$f":"FU31","v":0},{"$f":"FV31","v":0},{"$f":"FW31","v":0},{"$f":"FX31","v":0},{"$f":"FY31","v":0},{"$f":"FZ31","v":0},{"$f":"GA31","v":0},{"$f":"GB31","v":0},{"$f":"GC31","v":0},{"$f":"GD31","v":0},{"$f":"GE31","v":0},{"$f":"GF31","v":0},{"$f":"GG31","v":0},{"$f":"GH31","v":0},{"$f":"GI31","v":50.572369640598481},{"$f":"GJ31","v":50.572369640598481},{"$f":"GK31","v":45.515132676538634},{"$f":"GL31","v":40.457895712480969},{"$f":"GM31","v":35.400658748421122},{"$f":"GN31","v":30.343421784361276},{"$f":"GO31","v":25.286184820301429},{"$f":"GP31","v":20.228947856241582},{"$f":"GQ31","v":15.171710892181734},{"$f":"GR31","v":10.114473928121885},{"$f":"GS31","v":5.0572369640620369},{"$f":"GT31","v":2.1884716261411086E-12},{"$f":"GU31","v":0},{"$f":"GV31","v":0},{"$f":"GW31","v":0},{"$f":"GX31","v":0},{"$f":"GY31","v":0},{"$f":"GZ31","v":0},{"$f":"HA31","v":0},{"$f":"HB31","v":0},{"$f":"HC31","v":0},{"$f":"HD31","v":0},{"$f":"HE31","v":0},{"$f":"HF31","v":0}]
[null,null,null,"Credits Banked","GWh",null,0,0,176.15169947081586,3841.9768456672264,6738.6101665898132,8248.7661752613312,9532.5221101863826,10431.409205124617,1152.239646844806,603.91494956341649,15.921334148048118,0,0,0,0,0,50.572369640598481,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(CK29,EA29,FQ29,HG29)","v":0},null,{"$f":"MAX(AW27,0)","v":0},0,0,1748.8969563302271,3814.5472762598165,5348.8540395119053,3942.0992621554542,2760.5451354087345,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"MAX(CM27,0)","v":0},0,119.68221821517545,1552.7956799999993,1324.4764339999965,1007.456556461897,2852.965231925511,4945.4197426578612,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"MAX(EC27,0)","v":0},0,56.469481255640403,540.28420933699999,1599.5864563299997,1892.4555792875285,2737.4576161054174,2725.4443270580214,1152.239646844806,603.91494956341649,15.921334148048118,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"MAX(FS27,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,50.572369640598481,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Credits Redeemed","GWh",null,0,0,0,0,0,0,0,0,2171.1773654859981,2941.7738532926578,2941.7738532926564,3344.7408626681649,3801.8031661149694,3818.1605704242506,4074.1512132856442,4071.8014544595926,3948.3848169726216,4074.1512132856433,1914.1366565024118,1137.4345969570454,1137.4345969570472,1137.4345969570477,252.43950102100317,5.0572369640598485,5.0572369640598485,5.0572369640598485,5.0572369640598485,5.0572369640598485,2.1884716261411086E-12,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(CK30,EA30,FQ30,HG30)","v":0},null,{"$f":"MAX(MIN(AW28,-AW27,IF(INDEX(RPS_Policy!$F$35:$F$38,AW$5)>0,MAX(OFFSET(AW28,0,MAX(2009-AW$6,-INDEX(RPS_Policy!$F$35:$F$38,AW$5)),1,MIN(AW$6-2009,INDEX(RPS_Policy!$F$35:$F$38,AW$5))))/INDEX(RPS_Policy!$F$35:$F$38,AW$5),0)),0)","v":0},{"$f":"MAX(MIN(AX28,-AX27,IF(INDEX(RPS_Policy!$F$35:$F$38,AX$5)>0,MAX(OFFSET(AX28,0,MAX(2009-AX$6,-INDEX(RPS_Policy!$F$35:$F$38,AX$5)),1,MIN(AX$6-2009,INDEX(RPS_Policy!$F$35:$F$38,AX$5))))/INDEX(RPS_Policy!$F$35:$F$38,AX$5),0)),0)","v":0},{"$f":"MAX(MIN(AY28,-AY27,IF(INDEX(RPS_Policy!$F$35:$F$38,AY$5)>0,MAX(OFFSET(AY28,0,MAX(2009-AY$6,-INDEX(RPS_Policy!$F$35:$F$38,AY$5)),1,MIN(AY$6-2009,INDEX(RPS_Policy!$F$35:$F$38,AY$5))))/INDEX(RPS_Policy!$F$35:$F$38,AY$5),0)),0)","v":0},{"$f":"MAX(MIN(AZ28,-AZ27,IF(INDEX(RPS_Policy!$F$35:$F$38,AZ$5)>0,MAX(OFFSET(AZ28,0,MAX(2009-AZ$6,-INDEX(RPS_Policy!$F$35:$F$38,AZ$5)),1,MIN(AZ$6-2009,INDEX(RPS_Policy!$F$35:$F$38,AZ$5))))/INDEX(RPS_Policy!$F$35:$F$38,AZ$5),0)),0)","v":0},{"$f":"MAX(MIN(BA28,-BA27,IF(INDEX(RPS_Policy!$F$35:$F$38,BA$5)>0,MAX(OFFSET(BA28,0,MAX(2009-BA$6,-INDEX(RPS_Policy!$F$35:$F$38,BA$5)),1,MIN(BA$6-2009,INDEX(RPS_Policy!$F$35:$F$38,BA$5))))/INDEX(RPS_Policy!$F$35:$F$38,BA$5),0)),0)","v":0},{"$f":"MAX(MIN(BB28,-BB27,IF(INDEX(RPS_Policy!$F$35:$F$38,BB$5)>0,MAX(OFFSET(BB28,0,MAX(2009-BB$6,-INDEX(RPS_Policy!$F$35:$F$38,BB$5)),1,MIN(BB$6-2009,INDEX(RPS_Policy!$F$35:$F$38,BB$5))))/INDEX(RPS_Policy!$F$35:$F$38,BB$5),0)),0)","v":0},{"$f":"MAX(MIN(BC28,-BC27,IF(INDEX(RPS_Policy!$F$35:$F$38,BC$5)>0,MAX(OFFSET(BC28,0,MAX(2009-BC$6,-INDEX(RPS_Policy!$F$35:$F$38,BC$5)),1,MIN(BC$6-2009,INDEX(RPS_Policy!$F$35:$F$38,BC$5))))/INDEX(RPS_Policy!$F$35:$F$38,BC$5),0)),0)","v":0},{"$f":"MAX(MIN(BD28,-BD27,IF(INDEX(RPS_Policy!$F$35:$F$38,BD$5)>0,MAX(OFFSET(BD28,0,MAX(2009-BD$6,-INDEX(RPS_Policy!$F$35:$F$38,BD$5)),1,MIN(BD$6-2009,INDEX(RPS_Policy!$F$35:$F$38,BD$5))))/INDEX(RPS_Policy!$F$35:$F$38,BD$5),0)),0)","v":0},{"$f":"MAX(MIN(BE28,-BE27,IF(INDEX(RPS_Policy!$F$35:$F$38,BE$5)>0,MAX(OFFSET(BE28,0,MAX(2009-BE$6,-INDEX(RPS_Policy!$F$35:$F$38,BE$5)),1,MIN(BE$6-2009,INDEX(RPS_Policy!$F$35:$F$38,BE$5))))/INDEX(RPS_Policy!$F$35:$F$38,BE$5),0)),0)","v":1485.4397534257403},{"$f":"MAX(MIN(BF28,-BF27,IF(INDEX(RPS_Policy!$F$35:$F$38,BF$5)>0,MAX(OFFSET(BF28,0,MAX(2009-BF$6,-INDEX(RPS_Policy!$F$35:$F$38,BF$5)),1,MIN(BF$6-2009,INDEX(RPS_Policy!$F$35:$F$38,BF$5))))/INDEX(RPS_Policy!$F$35:$F$38,BF$5),0)),0)","v":1761.4942669666138},{"$f":"MAX(MIN(BG28,-BG27,IF(INDEX(RPS_Policy!$F$35:$F$38,BG$5)>0,MAX(OFFSET(BG28,0,MAX(2009-BG$6,-INDEX(RPS_Policy!$F$35:$F$38,BG$5)),1,MIN(BG$6-2009,INDEX(RPS_Policy!$F$35:$F$38,BG$5))))/INDEX(RPS_Policy!$F$35:$F$38,BG$5),0)),0)","v":1761.4942669666125},{"$f":"MAX(MIN(BH28,-BH27,IF(INDEX(RPS_Policy!$F$35:$F$38,BH$5)>0,MAX(OFFSET(BH28,0,MAX(2009-BH$6,-INDEX(RPS_Policy!$F$35:$F$38,BH$5)),1,MIN(BH$6-2009,INDEX(RPS_Policy!$F$35:$F$38,BH$5))))/INDEX(RPS_Policy!$F$35:$F$38,BH$5),0)),0)","v":1761.4942669666138},{"$f":"MAX(MIN(BI28,-BI27,IF(INDEX(RPS_Policy!$F$35:$F$38,BI$5)>0,MAX(OFFSET(BI28,0,MAX(2009-BI$6,-INDEX(RPS_Policy!$F$35:$F$38,BI$5)),1,MIN(BI$6-2009,INDEX(RPS_Policy!$F$35:$F$38,BI$5))))/INDEX(RPS_Policy!$F$35:$F$38,BI$5),0)),0)","v":1761.4942669666125},{"$f":"MAX(MIN(BJ28,-BJ27,IF(INDEX(RPS_Policy!$F$35:$F$38,BJ$5)>0,MAX(OFFSET(BJ28,0,MAX(2009-BJ$6,-INDEX(RPS_Policy!$F$35:$F$38,BJ$5)),1,MIN(BJ$6-2009,INDEX(RPS_Policy!$F$35:$F$38,BJ$5))))/INDEX(RPS_Policy!$F$35:$F$38,BJ$5),0)),0)","v":1761.4942669666088},{"$f":"MAX(MIN(BK28,-BK27,IF(INDEX(RPS_Policy!$F$35:$F$38,BK$5)>0,MAX(OFFSET(BK28,0,MAX(2009-BK$6,-INDEX(RPS_Policy!$F$35:$F$38,BK$5)),1,MIN(BK$6-2009,INDEX(RPS_Policy!$F$35:$F$38,BK$5))))/INDEX(RPS_Policy!$F$35:$F$38,BK$5),0)),0)","v":1761.4942669666125},{"$f":"MAX(MIN(BL28,-BL27,IF(INDEX(RPS_Policy!$F$35:$F$38,BL$5)>0,MAX(OFFSET(BL28,0,MAX(2009-BL$6,-INDEX(RPS_Policy!$F$35:$F$38,BL$5)),1,MIN(BL$6-2009,INDEX(RPS_Policy!$F$35:$F$38,BL$5))))/INDEX(RPS_Policy!$F$35:$F$38,BL$5),0)),0)","v":1761.4942669666125},{"$f":"MAX(MIN(BM28,-BM27,IF(INDEX(RPS_Policy!$F$35:$F$38,BM$5)>0,MAX(OFFSET(BM28,0,MAX(2009-BM$6,-INDEX(RPS_Policy!$F$35:$F$38,BM$5)),1,MIN(BM$6-2009,INDEX(RPS_Policy!$F$35:$F$38,BM$5))))/INDEX(RPS_Policy!$F$35:$F$38,BM$5),0)),0)","v":1761.4942669666125},{"$f":"MAX(MIN(BN28,-BN27,IF(INDEX(RPS_Policy!$F$35:$F$38,BN$5)>0,MAX(OFFSET(BN28,0,MAX(2009-BN$6,-INDEX(RPS_Policy!$F$35:$F$38,BN$5)),1,MIN(BN$6-2009,INDEX(RPS_Policy!$F$35:$F$38,BN$5))))/INDEX(RPS_Policy!$F$35:$F$38,BN$5),0)),0)","v":1761.4942669666125},{"$f":"MAX(MIN(BO28,-BO27,IF(INDEX(RPS_Policy!$F$35:$F$38,BO$5)>0,MAX(OFFSET(BO28,0,MAX(2009-BO$6,-INDEX(RPS_Policy!$F$35:$F$38,BO$5)),1,MIN(BO$6-2009,INDEX(RPS_Policy!$F$35:$F$38,BO$5))))/INDEX(RPS_Policy!$F$35:$F$38,BO$5),0)),0)","v":276.05451354088655},{"$f":"MAX(MIN(BP28,-BP27,IF(INDEX(RPS_Policy!$F$35:$F$38,BP$5)>0,MAX(OFFSET(BP28,0,MAX(2009-BP$6,-INDEX(RPS_Policy!$F$35:$F$38,BP$5)),1,MIN(BP$6-2009,INDEX(RPS_Policy!$F$35:$F$38,BP$5))))/INDEX(RPS_Policy!$F$35:$F$38,BP$5),0)),0)","v":0},{"$f":"MAX(MIN(BQ28,-BQ27,IF(INDEX(RPS_Policy!$F$35:$F$38,BQ$5)>0,MAX(OFFSET(BQ28,0,MAX(2009-BQ$6,-INDEX(RPS_Policy!$F$35:$F$38,BQ$5)),1,MIN(BQ$6-2009,INDEX(RPS_Policy!$F$35:$F$38,BQ$5))))/INDEX(RPS_Policy!$F$35:$F$38,BQ$5),0)),0)","v":0},{"$f":"MAX(MIN(BR28,-BR27,IF(INDEX(RPS_Policy!$F$35:$F$38,BR$5)>0,MAX(OFFSET(BR28,0,MAX(2009-BR$6,-INDEX(RPS_Policy!$F$35:$F$38,BR$5)),1,MIN(BR$6-2009,INDEX(RPS_Policy!$F$35:$F$38,BR$5))))/INDEX(RPS_Policy!$F$35:$F$38,BR$5),0)),0)","v":0},{"$f":"MAX(MIN(BS28,-BS27,IF(INDEX(RPS_Policy!$F$35:$F$38,BS$5)>0,MAX(OFFSET(BS28,0,MAX(2009-BS$6,-INDEX(RPS_Policy!$F$35:$F$38,BS$5)),1,MIN(BS$6-2009,INDEX(RPS_Policy!$F$35:$F$38,BS$5))))/INDEX(RPS_Policy!$F$35:$F$38,BS$5),0)),0)","v":0},{"$f":"MAX(MIN(BT28,-BT27,IF(INDEX(RPS_Policy!$F$35:$F$38,BT$5)>0,MAX(OFFSET(BT28,0,MAX(2009-BT$6,-INDEX(RPS_Policy!$F$35:$F$38,BT$5)),1,MIN(BT$6-2009,INDEX(RPS_Policy!$F$35:$F$38,BT$5))))/INDEX(RPS_Policy!$F$35:$F$38,BT$5),0)),0)","v":0},{"$f":"MAX(MIN(BU28,-BU27,IF(INDEX(RPS_Policy!$F$35:$F$38,BU$5)>0,MAX(OFFSET(BU28,0,MAX(2009-BU$6,-INDEX(RPS_Policy!$F$35:$F$38,BU$5)),1,MIN(BU$6-2009,INDEX(RPS_Policy!$F$35:$F$38,BU$5))))/INDEX(RPS_Policy!$F$35:$F$38,BU$5),0)),0)","v":0},{"$f":"MAX(MIN(BV28,-BV27,IF(INDEX(RPS_Policy!$F$35:$F$38,BV$5)>0,MAX(OFFSET(BV28,0,MAX(2009-BV$6,-INDEX(RPS_Policy!$F$35:$F$38,BV$5)),1,MIN(BV$6-2009,INDEX(RPS_Policy!$F$35:$F$38,BV$5))))/INDEX(RPS_Policy!$F$35:$F$38,BV$5),0)),0)","v":0},{"$f":"MAX(MIN(BW28,-BW27,IF(INDEX(RPS_Policy!$F$35:$F$38,BW$5)>0,MAX(OFFSET(BW28,0,MAX(2009-BW$6,-INDEX(RPS_Policy!$F$35:$F$38,BW$5)),1,MIN(BW$6-2009,INDEX(RPS_Policy!$F$35:$F$38,BW$5))))/INDEX(RPS_Policy!$F$35:$F$38,BW$5),0)),0)","v":0},{"$f":"MAX(MIN(BX28,-BX27,IF(INDEX(RPS_Policy!$F$35:$F$38,BX$5)>0,MAX(OFFSET(BX28,0,MAX(2009-BX$6,-INDEX(RPS_Policy!$F$35:$F$38,BX$5)),1,MIN(BX$6-2009,INDEX(RPS_Policy!$F$35:$F$38,BX$5))))/INDEX(RPS_Policy!$F$35:$F$38,BX$5),0)),0)","v":0},{"$f":"MAX(MIN(BY28,-BY27,IF(INDEX(RPS_Policy!$F$35:$F$38,BY$5)>0,MAX(OFFSET(BY28,0,MAX(2009-BY$6,-INDEX(RPS_Policy!$F$35:$F$38,BY$5)),1,MIN(BY$6-2009,INDEX(RPS_Policy!$F$35:$F$38,BY$5))))/INDEX(RPS_Policy!$F$35:$F$38,BY$5),0)),0)","v":0},{"$f":"MAX(MIN(BZ28,-BZ27,IF(INDEX(RPS_Policy!$F$35:$F$38,BZ$5)>0,MAX(OFFSET(BZ28,0,MAX(2009-BZ$6,-INDEX(RPS_Policy!$F$35:$F$38,BZ$5)),1,MIN(BZ$6-2009,INDEX(RPS_Policy!$F$35:$F$38,BZ$5))))/INDEX(RPS_Policy!$F$35:$F$38,BZ$5),0)),0)","v":0},{"$f":"MAX(MIN(CA28,-CA27,IF(INDEX(RPS_Policy!$F$35:$F$38,CA$5)>0,MAX(OFFSET(CA28,0,MAX(2009-CA$6,-INDEX(RPS_Policy!$F$35:$F$38,CA$5)),1,MIN(CA$6-2009,INDEX(RPS_Policy!$F$35:$F$38,CA$5))))/INDEX(RPS_Policy!$F$35:$F$38,CA$5),0)),0)","v":0},{"$f":"MAX(MIN(CB28,-CB27,IF(INDEX(RPS_Policy!$F$35:$F$38,CB$5)>0,MAX(OFFSET(CB28,0,MAX(2009-CB$6,-INDEX(RPS_Policy!$F$35:$F$38,CB$5)),1,MIN(CB$6-2009,INDEX(RPS_Policy!$F$35:$F$38,CB$5))))/INDEX(RPS_Policy!$F$35:$F$38,CB$5),0)),0)","v":0},{"$f":"MAX(MIN(CC28,-CC27,IF(INDEX(RPS_Policy!$F$35:$F$38,CC$5)>0,MAX(OFFSET(CC28,0,MAX(2009-CC$6,-INDEX(RPS_Policy!$F$35:$F$38,CC$5)),1,MIN(CC$6-2009,INDEX(RPS_Policy!$F$35:$F$38,CC$5))))/INDEX(RPS_Policy!$F$35:$F$38,CC$5),0)),0)","v":0},{"$f":"MAX(MIN(CD28,-CD27,IF(INDEX(RPS_Policy!$F$35:$F$38,CD$5)>0,MAX(OFFSET(CD28,0,MAX(2009-CD$6,-INDEX(RPS_Policy!$F$35:$F$38,CD$5)),1,MIN(CD$6-2009,INDEX(RPS_Policy!$F$35:$F$38,CD$5))))/INDEX(RPS_Policy!$F$35:$F$38,CD$5),0)),0)","v":0},{"$f":"MAX(MIN(CE28,-CE27,IF(INDEX(RPS_Policy!$F$35:$F$38,CE$5)>0,MAX(OFFSET(CE28,0,MAX(2009-CE$6,-INDEX(RPS_Policy!$F$35:$F$38,CE$5)),1,MIN(CE$6-2009,INDEX(RPS_Policy!$F$35:$F$38,CE$5))))/INDEX(RPS_Policy!$F$35:$F$38,CE$5),0)),0)","v":0},{"$f":"MAX(MIN(CF28,-CF27,IF(INDEX(RPS_Policy!$F$35:$F$38,CF$5)>0,MAX(OFFSET(CF28,0,MAX(2009-CF$6,-INDEX(RPS_Policy!$F$35:$F$38,CF$5)),1,MIN(CF$6-2009,INDEX(RPS_Policy!$F$35:$F$38,CF$5))))/INDEX(RPS_Policy!$F$35:$F$38,CF$5),0)),0)","v":0},{"$f":"MAX(MIN(CG28,-CG27,IF(INDEX(RPS_Policy!$F$35:$F$38,CG$5)>0,MAX(OFFSET(CG28,0,MAX(2009-CG$6,-INDEX(RPS_Policy!$F$35:$F$38,CG$5)),1,MIN(CG$6-2009,INDEX(RPS_Policy!$F$35:$F$38,CG$5))))/INDEX(RPS_Policy!$F$35:$F$38,CG$5),0)),0)","v":0},{"$f":"MAX(MIN(CH28,-CH27,IF(INDEX(RPS_Policy!$F$35:$F$38,CH$5)>0,MAX(OFFSET(CH28,0,MAX(2009-CH$6,-INDEX(RPS_Policy!$F$35:$F$38,CH$5)),1,MIN(CH$6-2009,INDEX(RPS_Policy!$F$35:$F$38,CH$5))))/INDEX(RPS_Policy!$F$35:$F$38,CH$5),0)),0)","v":0},{"$f":"MAX(MIN(CI28,-CI27,IF(INDEX(RPS_Policy!$F$35:$F$38,CI$5)>0,MAX(OFFSET(CI28,0,MAX(2009-CI$6,-INDEX(RPS_Policy!$F$35:$F$38,CI$5)),1,MIN(CI$6-2009,INDEX(RPS_Policy!$F$35:$F$38,CI$5))))/INDEX(RPS_Policy!$F$35:$F$38,CI$5),0)),0)","v":0},{"$f":"MAX(MIN(CJ28,-CJ27,IF(INDEX(RPS_Policy!$F$35:$F$38,CJ$5)>0,MAX(OFFSET(CJ28,0,MAX(2009-CJ$6,-INDEX(RPS_Policy!$F$35:$F$38,CJ$5)),1,MIN(CJ$6-2009,INDEX(RPS_Policy!$F$35:$F$38,CJ$5))))/INDEX(RPS_Policy!$F$35:$F$38,CJ$5),0)),0)","v":0},{"$f":"MAX(MIN(CK28,-CK27,IF(INDEX(RPS_Policy!$F$35:$F$38,CK$5)>0,MAX(OFFSET(CK28,0,MAX(2009-CK$6,-INDEX(RPS_Policy!$F$35:$F$38,CK$5)),1,MIN(CK$6-2009,INDEX(RPS_Policy!$F$35:$F$38,CK$5))))/INDEX(RPS_Policy!$F$35:$F$38,CK$5),0)),0)","v":0},null,{"$f":"MAX(MIN(CM28,-CM27,IF(INDEX(RPS_Policy!$F$35:$F$38,CM$5)>0,MAX(OFFSET(CM28,0,MAX(2009-CM$6,-INDEX(RPS_Policy!$F$35:$F$38,CM$5)),1,MIN(CM$6-2009,INDEX(RPS_Policy!$F$35:$F$38,CM$5))))/INDEX(RPS_Policy!$F$35:$F$38,CM$5),0)),0)","v":0},{"$f":"MAX(MIN(CN28,-CN27,IF(INDEX(RPS_Policy!$F$35:$F$38,CN$5)>0,MAX(OFFSET(CN28,0,MAX(2009-CN$6,-INDEX(RPS_Policy!$F$35:$F$38,CN$5)),1,MIN(CN$6-2009,INDEX(RPS_Policy!$F$35:$F$38,CN$5))))/INDEX(RPS_Policy!$F$35:$F$38,CN$5),0)),0)","v":0},{"$f":"MAX(MIN(CO28,-CO27,IF(INDEX(RPS_Policy!$F$35:$F$38,CO$5)>0,MAX(OFFSET(CO28,0,MAX(2009-CO$6,-INDEX(RPS_Policy!$F$35:$F$38,CO$5)),1,MIN(CO$6-2009,INDEX(RPS_Policy!$F$35:$F$38,CO$5))))/INDEX(RPS_Policy!$F$35:$F$38,CO$5),0)),0)","v":0},{"$f":"MAX(MIN(CP28,-CP27,IF(INDEX(RPS_Policy!$F$35:$F$38,CP$5)>0,MAX(OFFSET(CP28,0,MAX(2009-CP$6,-INDEX(RPS_Policy!$F$35:$F$38,CP$5)),1,MIN(CP$6-2009,INDEX(RPS_Policy!$F$35:$F$38,CP$5))))/INDEX(RPS_Policy!$F$35:$F$38,CP$5),0)),0)","v":0},{"$f":"MAX(MIN(CQ28,-CQ27,IF(INDEX(RPS_Policy!$F$35:$F$38,CQ$5)>0,MAX(OFFSET(CQ28,0,MAX(2009-CQ$6,-INDEX(RPS_Policy!$F$35:$F$38,CQ$5)),1,MIN(CQ$6-2009,INDEX(RPS_Policy!$F$35:$F$38,CQ$5))))/INDEX(RPS_Policy!$F$35:$F$38,CQ$5),0)),0)","v":0},{"$f":"MAX(MIN(CR28,-CR27,IF(INDEX(RPS_Policy!$F$35:$F$38,CR$5)>0,MAX(OFFSET(CR28,0,MAX(2009-CR$6,-INDEX(RPS_Policy!$F$35:$F$38,CR$5)),1,MIN(CR$6-2009,INDEX(RPS_Policy!$F$35:$F$38,CR$5))))/INDEX(RPS_Policy!$F$35:$F$38,CR$5),0)),0)","v":0},{"$f":"MAX(MIN(CS28,-CS27,IF(INDEX(RPS_Policy!$F$35:$F$38,CS$5)>0,MAX(OFFSET(CS28,0,MAX(2009-CS$6,-INDEX(RPS_Policy!$F$35:$F$38,CS$5)),1,MIN(CS$6-2009,INDEX(RPS_Policy!$F$35:$F$38,CS$5))))/INDEX(RPS_Policy!$F$35:$F$38,CS$5),0)),0)","v":0},{"$f":"MAX(MIN(CT28,-CT27,IF(INDEX(RPS_Policy!$F$35:$F$38,CT$5)>0,MAX(OFFSET(CT28,0,MAX(2009-CT$6,-INDEX(RPS_Policy!$F$35:$F$38,CT$5)),1,MIN(CT$6-2009,INDEX(RPS_Policy!$F$35:$F$38,CT$5))))/INDEX(RPS_Policy!$F$35:$F$38,CT$5),0)),0)","v":0},{"$f":"MAX(MIN(CU28,-CU27,IF(INDEX(RPS_Policy!$F$35:$F$38,CU$5)>0,MAX(OFFSET(CU28,0,MAX(2009-CU$6,-INDEX(RPS_Policy!$F$35:$F$38,CU$5)),1,MIN(CU$6-2009,INDEX(RPS_Policy!$F$35:$F$38,CU$5))))/INDEX(RPS_Policy!$F$35:$F$38,CU$5),0)),0)","v":685.7376120602579},{"$f":"MAX(MIN(CV28,-CV27,IF(INDEX(RPS_Policy!$F$35:$F$38,CV$5)>0,MAX(OFFSET(CV28,0,MAX(2009-CV$6,-INDEX(RPS_Policy!$F$35:$F$38,CV$5)),1,MIN(CV$6-2009,INDEX(RPS_Policy!$F$35:$F$38,CV$5))))/INDEX(RPS_Policy!$F$35:$F$38,CV$5),0)),0)","v":1180.279586326044},{"$f":"MAX(MIN(CW28,-CW27,IF(INDEX(RPS_Policy!$F$35:$F$38,CW$5)>0,MAX(OFFSET(CW28,0,MAX(2009-CW$6,-INDEX(RPS_Policy!$F$35:$F$38,CW$5)),1,MIN(CW$6-2009,INDEX(RPS_Policy!$F$35:$F$38,CW$5))))/INDEX(RPS_Policy!$F$35:$F$38,CW$5),0)),0)","v":1180.279586326044},{"$f":"MAX(MIN(CX28,-CX27,IF(INDEX(RPS_Policy!$F$35:$F$38,CX$5)>0,MAX(OFFSET(CX28,0,MAX(2009-CX$6,-INDEX(RPS_Policy!$F$35:$F$38,CX$5)),1,MIN(CX$6-2009,INDEX(RPS_Policy!$F$35:$F$38,CX$5))))/INDEX(RPS_Policy!$F$35:$F$38,CX$5),0)),0)","v":1180.2795863260435},{"$f":"MAX(MIN(CY28,-CY27,IF(INDEX(RPS_Policy!$F$35:$F$38,CY$5)>0,MAX(OFFSET(CY28,0,MAX(2009-CY$6,-INDEX(RPS_Policy!$F$35:$F$38,CY$5)),1,MIN(CY$6-2009,INDEX(RPS_Policy!$F$35:$F$38,CY$5))))/INDEX(RPS_Policy!$F$35:$F$38,CY$5),0)),0)","v":1180.279586326044},{"$f":"MAX(MIN(CZ28,-CZ27,IF(INDEX(RPS_Policy!$F$35:$F$38,CZ$5)>0,MAX(OFFSET(CZ28,0,MAX(2009-CZ$6,-INDEX(RPS_Policy!$F$35:$F$38,CZ$5)),1,MIN(CZ$6-2009,INDEX(RPS_Policy!$F$35:$F$38,CZ$5))))/INDEX(RPS_Policy!$F$35:$F$38,CZ$5),0)),0)","v":1180.279586326044},{"$f":"MAX(MIN(DA28,-DA27,IF(INDEX(RPS_Policy!$F$35:$F$38,DA$5)>0,MAX(OFFSET(DA28,0,MAX(2009-DA$6,-INDEX(RPS_Policy!$F$35:$F$38,DA$5)),1,MIN(DA$6-2009,INDEX(RPS_Policy!$F$35:$F$38,DA$5))))/INDEX(RPS_Policy!$F$35:$F$38,DA$5),0)),0)","v":1180.279586326044},{"$f":"MAX(MIN(DB28,-DB27,IF(INDEX(RPS_Policy!$F$35:$F$38,DB$5)>0,MAX(OFFSET(DB28,0,MAX(2009-DB$6,-INDEX(RPS_Policy!$F$35:$F$38,DB$5)),1,MIN(DB$6-2009,INDEX(RPS_Policy!$F$35:$F$38,DB$5))))/INDEX(RPS_Policy!$F$35:$F$38,DB$5),0)),0)","v":1177.9298274999928},{"$f":"MAX(MIN(DC28,-DC27,IF(INDEX(RPS_Policy!$F$35:$F$38,DC$5)>0,MAX(OFFSET(DC28,0,MAX(2009-DC$6,-INDEX(RPS_Policy!$F$35:$F$38,DC$5)),1,MIN(DC$6-2009,INDEX(RPS_Policy!$F$35:$F$38,DC$5))))/INDEX(RPS_Policy!$F$35:$F$38,DC$5),0)),0)","v":1176.5237734134062},{"$f":"MAX(MIN(DD28,-DD27,IF(INDEX(RPS_Policy!$F$35:$F$38,DD$5)>0,MAX(OFFSET(DD28,0,MAX(2009-DD$6,-INDEX(RPS_Policy!$F$35:$F$38,DD$5)),1,MIN(DD$6-2009,INDEX(RPS_Policy!$F$35:$F$38,DD$5))))/INDEX(RPS_Policy!$F$35:$F$38,DD$5),0)),0)","v":1180.2795863260435},{"$f":"MAX(MIN(DE28,-DE27,IF(INDEX(RPS_Policy!$F$35:$F$38,DE$5)>0,MAX(OFFSET(DE28,0,MAX(2009-DE$6,-INDEX(RPS_Policy!$F$35:$F$38,DE$5)),1,MIN(DE$6-2009,INDEX(RPS_Policy!$F$35:$F$38,DE$5))))/INDEX(RPS_Policy!$F$35:$F$38,DE$5),0)),0)","v":500.64754600447804},{"$f":"MAX(MIN(DF28,-DF27,IF(INDEX(RPS_Policy!$F$35:$F$38,DF$5)>0,MAX(OFFSET(DF28,0,MAX(2009-DF$6,-INDEX(RPS_Policy!$F$35:$F$38,DF$5)),1,MIN(DF$6-2009,INDEX(RPS_Policy!$F$35:$F$38,DF$5))))/INDEX(RPS_Policy!$F$35:$F$38,DF$5),0)),0)","v":0},{"$f":"MAX(MIN(DG28,-DG27,IF(INDEX(RPS_Policy!$F$35:$F$38,DG$5)>0,MAX(OFFSET(DG28,0,MAX(2009-DG$6,-INDEX(RPS_Policy!$F$35:$F$38,DG$5)),1,MIN(DG$6-2009,INDEX(RPS_Policy!$F$35:$F$38,DG$5))))/INDEX(RPS_Policy!$F$35:$F$38,DG$5),0)),0)","v":0},{"$f":"MAX(MIN(DH28,-DH27,IF(INDEX(RPS_Policy!$F$35:$F$38,DH$5)>0,MAX(OFFSET(DH28,0,MAX(2009-DH$6,-INDEX(RPS_Policy!$F$35:$F$38,DH$5)),1,MIN(DH$6-2009,INDEX(RPS_Policy!$F$35:$F$38,DH$5))))/INDEX(RPS_Policy!$F$35:$F$38,DH$5),0)),0)","v":0},{"$f":"MAX(MIN(DI28,-DI27,IF(INDEX(RPS_Policy!$F$35:$F$38,DI$5)>0,MAX(OFFSET(DI28,0,MAX(2009-DI$6,-INDEX(RPS_Policy!$F$35:$F$38,DI$5)),1,MIN(DI$6-2009,INDEX(RPS_Policy!$F$35:$F$38,DI$5))))/INDEX(RPS_Policy!$F$35:$F$38,DI$5),0)),0)","v":0},{"$f":"MAX(MIN(DJ28,-DJ27,IF(INDEX(RPS_Policy!$F$35:$F$38,DJ$5)>0,MAX(OFFSET(DJ28,0,MAX(2009-DJ$6,-INDEX(RPS_Policy!$F$35:$F$38,DJ$5)),1,MIN(DJ$6-2009,INDEX(RPS_Policy!$F$35:$F$38,DJ$5))))/INDEX(RPS_Policy!$F$35:$F$38,DJ$5),0)),0)","v":0},{"$f":"MAX(MIN(DK28,-DK27,IF(INDEX(RPS_Policy!$F$35:$F$38,DK$5)>0,MAX(OFFSET(DK28,0,MAX(2009-DK$6,-INDEX(RPS_Policy!$F$35:$F$38,DK$5)),1,MIN(DK$6-2009,INDEX(RPS_Policy!$F$35:$F$38,DK$5))))/INDEX(RPS_Policy!$F$35:$F$38,DK$5),0)),0)","v":0},{"$f":"MAX(MIN(DL28,-DL27,IF(INDEX(RPS_Policy!$F$35:$F$38,DL$5)>0,MAX(OFFSET(DL28,0,MAX(2009-DL$6,-INDEX(RPS_Policy!$F$35:$F$38,DL$5)),1,MIN(DL$6-2009,INDEX(RPS_Policy!$F$35:$F$38,DL$5))))/INDEX(RPS_Policy!$F$35:$F$38,DL$5),0)),0)","v":0},{"$f":"MAX(MIN(DM28,-DM27,IF(INDEX(RPS_Policy!$F$35:$F$38,DM$5)>0,MAX(OFFSET(DM28,0,MAX(2009-DM$6,-INDEX(RPS_Policy!$F$35:$F$38,DM$5)),1,MIN(DM$6-2009,INDEX(RPS_Policy!$F$35:$F$38,DM$5))))/INDEX(RPS_Policy!$F$35:$F$38,DM$5),0)),0)","v":0},{"$f":"MAX(MIN(DN28,-DN27,IF(INDEX(RPS_Policy!$F$35:$F$38,DN$5)>0,MAX(OFFSET(DN28,0,MAX(2009-DN$6,-INDEX(RPS_Policy!$F$35:$F$38,DN$5)),1,MIN(DN$6-2009,INDEX(RPS_Policy!$F$35:$F$38,DN$5))))/INDEX(RPS_Policy!$F$35:$F$38,DN$5),0)),0)","v":0},{"$f":"MAX(MIN(DO28,-DO27,IF(INDEX(RPS_Policy!$F$35:$F$38,DO$5)>0,MAX(OFFSET(DO28,0,MAX(2009-DO$6,-INDEX(RPS_Policy!$F$35:$F$38,DO$5)),1,MIN(DO$6-2009,INDEX(RPS_Policy!$F$35:$F$38,DO$5))))/INDEX(RPS_Policy!$F$35:$F$38,DO$5),0)),0)","v":0},{"$f":"MAX(MIN(DP28,-DP27,IF(INDEX(RPS_Policy!$F$35:$F$38,DP$5)>0,MAX(OFFSET(DP28,0,MAX(2009-DP$6,-INDEX(RPS_Policy!$F$35:$F$38,DP$5)),1,MIN(DP$6-2009,INDEX(RPS_Policy!$F$35:$F$38,DP$5))))/INDEX(RPS_Policy!$F$35:$F$38,DP$5),0)),0)","v":0},{"$f":"MAX(MIN(DQ28,-DQ27,IF(INDEX(RPS_Policy!$F$35:$F$38,DQ$5)>0,MAX(OFFSET(DQ28,0,MAX(2009-DQ$6,-INDEX(RPS_Policy!$F$35:$F$38,DQ$5)),1,MIN(DQ$6-2009,INDEX(RPS_Policy!$F$35:$F$38,DQ$5))))/INDEX(RPS_Policy!$F$35:$F$38,DQ$5),0)),0)","v":0},{"$f":"MAX(MIN(DR28,-DR27,IF(INDEX(RPS_Policy!$F$35:$F$38,DR$5)>0,MAX(OFFSET(DR28,0,MAX(2009-DR$6,-INDEX(RPS_Policy!$F$35:$F$38,DR$5)),1,MIN(DR$6-2009,INDEX(RPS_Policy!$F$35:$F$38,DR$5))))/INDEX(RPS_Policy!$F$35:$F$38,DR$5),0)),0)","v":0},{"$f":"MAX(MIN(DS28,-DS27,IF(INDEX(RPS_Policy!$F$35:$F$38,DS$5)>0,MAX(OFFSET(DS28,0,MAX(2009-DS$6,-INDEX(RPS_Policy!$F$35:$F$38,DS$5)),1,MIN(DS$6-2009,INDEX(RPS_Policy!$F$35:$F$38,DS$5))))/INDEX(RPS_Policy!$F$35:$F$38,DS$5),0)),0)","v":0},{"$f":"MAX(MIN(DT28,-DT27,IF(INDEX(RPS_Policy!$F$35:$F$38,DT$5)>0,MAX(OFFSET(DT28,0,MAX(2009-DT$6,-INDEX(RPS_Policy!$F$35:$F$38,DT$5)),1,MIN(DT$6-2009,INDEX(RPS_Policy!$F$35:$F$38,DT$5))))/INDEX(RPS_Policy!$F$35:$F$38,DT$5),0)),0)","v":0},{"$f":"MAX(MIN(DU28,-DU27,IF(INDEX(RPS_Policy!$F$35:$F$38,DU$5)>0,MAX(OFFSET(DU28,0,MAX(2009-DU$6,-INDEX(RPS_Policy!$F$35:$F$38,DU$5)),1,MIN(DU$6-2009,INDEX(RPS_Policy!$F$35:$F$38,DU$5))))/INDEX(RPS_Policy!$F$35:$F$38,DU$5),0)),0)","v":0},{"$f":"MAX(MIN(DV28,-DV27,IF(INDEX(RPS_Policy!$F$35:$F$38,DV$5)>0,MAX(OFFSET(DV28,0,MAX(2009-DV$6,-INDEX(RPS_Policy!$F$35:$F$38,DV$5)),1,MIN(DV$6-2009,INDEX(RPS_Policy!$F$35:$F$38,DV$5))))/INDEX(RPS_Policy!$F$35:$F$38,DV$5),0)),0)","v":0},{"$f":"MAX(MIN(DW28,-DW27,IF(INDEX(RPS_Policy!$F$35:$F$38,DW$5)>0,MAX(OFFSET(DW28,0,MAX(2009-DW$6,-INDEX(RPS_Policy!$F$35:$F$38,DW$5)),1,MIN(DW$6-2009,INDEX(RPS_Policy!$F$35:$F$38,DW$5))))/INDEX(RPS_Policy!$F$35:$F$38,DW$5),0)),0)","v":0},{"$f":"MAX(MIN(DX28,-DX27,IF(INDEX(RPS_Policy!$F$35:$F$38,DX$5)>0,MAX(OFFSET(DX28,0,MAX(2009-DX$6,-INDEX(RPS_Policy!$F$35:$F$38,DX$5)),1,MIN(DX$6-2009,INDEX(RPS_Policy!$F$35:$F$38,DX$5))))/INDEX(RPS_Policy!$F$35:$F$38,DX$5),0)),0)","v":0},{"$f":"MAX(MIN(DY28,-DY27,IF(INDEX(RPS_Policy!$F$35:$F$38,DY$5)>0,MAX(OFFSET(DY28,0,MAX(2009-DY$6,-INDEX(RPS_Policy!$F$35:$F$38,DY$5)),1,MIN(DY$6-2009,INDEX(RPS_Policy!$F$35:$F$38,DY$5))))/INDEX(RPS_Policy!$F$35:$F$38,DY$5),0)),0)","v":0},{"$f":"MAX(MIN(DZ28,-DZ27,IF(INDEX(RPS_Policy!$F$35:$F$38,DZ$5)>0,MAX(OFFSET(DZ28,0,MAX(2009-DZ$6,-INDEX(RPS_Policy!$F$35:$F$38,DZ$5)),1,MIN(DZ$6-2009,INDEX(RPS_Policy!$F$35:$F$38,DZ$5))))/INDEX(RPS_Policy!$F$35:$F$38,DZ$5),0)),0)","v":0},{"$f":"MAX(MIN(EA28,-EA27,IF(INDEX(RPS_Policy!$F$35:$F$38,EA$5)>0,MAX(OFFSET(EA28,0,MAX(2009-EA$6,-INDEX(RPS_Policy!$F$35:$F$38,EA$5)),1,MIN(EA$6-2009,INDEX(RPS_Policy!$F$35:$F$38,EA$5))))/INDEX(RPS_Policy!$F$35:$F$38,EA$5),0)),0)","v":0},null,{"$f":"MAX(MIN(EC28,-EC27,IF(INDEX(RPS_Policy!$F$35:$F$38,EC$5)>0,MAX(OFFSET(EC28,0,MAX(2009-EC$6,-INDEX(RPS_Policy!$F$35:$F$38,EC$5)),1,MIN(EC$6-2009,INDEX(RPS_Policy!$F$35:$F$38,EC$5))))/INDEX(RPS_Policy!$F$35:$F$38,EC$5),0)),0)","v":0},{"$f":"MAX(MIN(ED28,-ED27,IF(INDEX(RPS_Policy!$F$35:$F$38,ED$5)>0,MAX(OFFSET(ED28,0,MAX(2009-ED$6,-INDEX(RPS_Policy!$F$35:$F$38,ED$5)),1,MIN(ED$6-2009,INDEX(RPS_Policy!$F$35:$F$38,ED$5))))/INDEX(RPS_Policy!$F$35:$F$38,ED$5),0)),0)","v":0},{"$f":"MAX(MIN(EE28,-EE27,IF(INDEX(RPS_Policy!$F$35:$F$38,EE$5)>0,MAX(OFFSET(EE28,0,MAX(2009-EE$6,-INDEX(RPS_Policy!$F$35:$F$38,EE$5)),1,MIN(EE$6-2009,INDEX(RPS_Policy!$F$35:$F$38,EE$5))))/INDEX(RPS_Policy!$F$35:$F$38,EE$5),0)),0)","v":0},{"$f":"MAX(MIN(EF28,-EF27,IF(INDEX(RPS_Policy!$F$35:$F$38,EF$5)>0,MAX(OFFSET(EF28,0,MAX(2009-EF$6,-INDEX(RPS_Policy!$F$35:$F$38,EF$5)),1,MIN(EF$6-2009,INDEX(RPS_Policy!$F$35:$F$38,EF$5))))/INDEX(RPS_Policy!$F$35:$F$38,EF$5),0)),0)","v":0},{"$f":"MAX(MIN(EG28,-EG27,IF(INDEX(RPS_Policy!$F$35:$F$38,EG$5)>0,MAX(OFFSET(EG28,0,MAX(2009-EG$6,-INDEX(RPS_Policy!$F$35:$F$38,EG$5)),1,MIN(EG$6-2009,INDEX(RPS_Policy!$F$35:$F$38,EG$5))))/INDEX(RPS_Policy!$F$35:$F$38,EG$5),0)),0)","v":0},{"$f":"MAX(MIN(EH28,-EH27,IF(INDEX(RPS_Policy!$F$35:$F$38,EH$5)>0,MAX(OFFSET(EH28,0,MAX(2009-EH$6,-INDEX(RPS_Policy!$F$35:$F$38,EH$5)),1,MIN(EH$6-2009,INDEX(RPS_Policy!$F$35:$F$38,EH$5))))/INDEX(RPS_Policy!$F$35:$F$38,EH$5),0)),0)","v":0},{"$f":"MAX(MIN(EI28,-EI27,IF(INDEX(RPS_Policy!$F$35:$F$38,EI$5)>0,MAX(OFFSET(EI28,0,MAX(2009-EI$6,-INDEX(RPS_Policy!$F$35:$F$38,EI$5)),1,MIN(EI$6-2009,INDEX(RPS_Policy!$F$35:$F$38,EI$5))))/INDEX(RPS_Policy!$F$35:$F$38,EI$5),0)),0)","v":0},{"$f":"MAX(MIN(EJ28,-EJ27,IF(INDEX(RPS_Policy!$F$35:$F$38,EJ$5)>0,MAX(OFFSET(EJ28,0,MAX(2009-EJ$6,-INDEX(RPS_Policy!$F$35:$F$38,EJ$5)),1,MIN(EJ$6-2009,INDEX(RPS_Policy!$F$35:$F$38,EJ$5))))/INDEX(RPS_Policy!$F$35:$F$38,EJ$5),0)),0)","v":0},{"$f":"MAX(MIN(EK28,-EK27,IF(INDEX(RPS_Policy!$F$35:$F$38,EK$5)>0,MAX(OFFSET(EK28,0,MAX(2009-EK$6,-INDEX(RPS_Policy!$F$35:$F$38,EK$5)),1,MIN(EK$6-2009,INDEX(RPS_Policy!$F$35:$F$38,EK$5))))/INDEX(RPS_Policy!$F$35:$F$38,EK$5),0)),0)","v":0},{"$f":"MAX(MIN(EL28,-EL27,IF(INDEX(RPS_Policy!$F$35:$F$38,EL$5)>0,MAX(OFFSET(EL28,0,MAX(2009-EL$6,-INDEX(RPS_Policy!$F$35:$F$38,EL$5)),1,MIN(EL$6-2009,INDEX(RPS_Policy!$F$35:$F$38,EL$5))))/INDEX(RPS_Policy!$F$35:$F$38,EL$5),0)),0)","v":0},{"$f":"MAX(MIN(EM28,-EM27,IF(INDEX(RPS_Policy!$F$35:$F$38,EM$5)>0,MAX(OFFSET(EM28,0,MAX(2009-EM$6,-INDEX(RPS_Policy!$F$35:$F$38,EM$5)),1,MIN(EM$6-2009,INDEX(RPS_Policy!$F$35:$F$38,EM$5))))/INDEX(RPS_Policy!$F$35:$F$38,EM$5),0)),0)","v":0},{"$f":"MAX(MIN(EN28,-EN27,IF(INDEX(RPS_Policy!$F$35:$F$38,EN$5)>0,MAX(OFFSET(EN28,0,MAX(2009-EN$6,-INDEX(RPS_Policy!$F$35:$F$38,EN$5)),1,MIN(EN$6-2009,INDEX(RPS_Policy!$F$35:$F$38,EN$5))))/INDEX(RPS_Policy!$F$35:$F$38,EN$5),0)),0)","v":402.96700937550759},{"$f":"MAX(MIN(EO28,-EO27,IF(INDEX(RPS_Policy!$F$35:$F$38,EO$5)>0,MAX(OFFSET(EO28,0,MAX(2009-EO$6,-INDEX(RPS_Policy!$F$35:$F$38,EO$5)),1,MIN(EO$6-2009,INDEX(RPS_Policy!$F$35:$F$38,EO$5))))/INDEX(RPS_Policy!$F$35:$F$38,EO$5),0)),0)","v":860.02931282231293},{"$f":"MAX(MIN(EP28,-EP27,IF(INDEX(RPS_Policy!$F$35:$F$38,EP$5)>0,MAX(OFFSET(EP28,0,MAX(2009-EP$6,-INDEX(RPS_Policy!$F$35:$F$38,EP$5)),1,MIN(EP$6-2009,INDEX(RPS_Policy!$F$35:$F$38,EP$5))))/INDEX(RPS_Policy!$F$35:$F$38,EP$5),0)),0)","v":876.38671713159783},{"$f":"MAX(MIN(EQ28,-EQ27,IF(INDEX(RPS_Policy!$F$35:$F$38,EQ$5)>0,MAX(OFFSET(EQ28,0,MAX(2009-EQ$6,-INDEX(RPS_Policy!$F$35:$F$38,EQ$5)),1,MIN(EQ$6-2009,INDEX(RPS_Policy!$F$35:$F$38,EQ$5))))/INDEX(RPS_Policy!$F$35:$F$38,EQ$5),0)),0)","v":1132.3773599929877},{"$f":"MAX(MIN(ER28,-ER27,IF(INDEX(RPS_Policy!$F$35:$F$38,ER$5)>0,MAX(OFFSET(ER28,0,MAX(2009-ER$6,-INDEX(RPS_Policy!$F$35:$F$38,ER$5)),1,MIN(ER$6-2009,INDEX(RPS_Policy!$F$35:$F$38,ER$5))))/INDEX(RPS_Policy!$F$35:$F$38,ER$5),0)),0)","v":1132.3773599929873},{"$f":"MAX(MIN(ES28,-ES27,IF(INDEX(RPS_Policy!$F$35:$F$38,ES$5)>0,MAX(OFFSET(ES28,0,MAX(2009-ES$6,-INDEX(RPS_Policy!$F$35:$F$38,ES$5)),1,MIN(ES$6-2009,INDEX(RPS_Policy!$F$35:$F$38,ES$5))))/INDEX(RPS_Policy!$F$35:$F$38,ES$5),0)),0)","v":1010.3667765926029},{"$f":"MAX(MIN(ET28,-ET27,IF(INDEX(RPS_Policy!$F$35:$F$38,ET$5)>0,MAX(OFFSET(ET28,0,MAX(2009-ET$6,-INDEX(RPS_Policy!$F$35:$F$38,ET$5)),1,MIN(ET$6-2009,INDEX(RPS_Policy!$F$35:$F$38,ET$5))))/INDEX(RPS_Policy!$F$35:$F$38,ET$5),0)),0)","v":1132.3773599929873},{"$f":"MAX(MIN(EU28,-EU27,IF(INDEX(RPS_Policy!$F$35:$F$38,EU$5)>0,MAX(OFFSET(EU28,0,MAX(2009-EU$6,-INDEX(RPS_Policy!$F$35:$F$38,EU$5)),1,MIN(EU$6-2009,INDEX(RPS_Policy!$F$35:$F$38,EU$5))))/INDEX(RPS_Policy!$F$35:$F$38,EU$5),0)),0)","v":1132.3773599929873},{"$f":"MAX(MIN(EV28,-EV27,IF(INDEX(RPS_Policy!$F$35:$F$38,EV$5)>0,MAX(OFFSET(EV28,0,MAX(2009-EV$6,-INDEX(RPS_Policy!$F$35:$F$38,EV$5)),1,MIN(EV$6-2009,INDEX(RPS_Policy!$F$35:$F$38,EV$5))))/INDEX(RPS_Policy!$F$35:$F$38,EV$5),0)),0)","v":1132.3773599929877},{"$f":"MAX(MIN(EW28,-EW27,IF(INDEX(RPS_Policy!$F$35:$F$38,EW$5)>0,MAX(OFFSET(EW28,0,MAX(2009-EW$6,-INDEX(RPS_Policy!$F$35:$F$38,EW$5)),1,MIN(EW$6-2009,INDEX(RPS_Policy!$F$35:$F$38,EW$5))))/INDEX(RPS_Policy!$F$35:$F$38,EW$5),0)),0)","v":1132.3773599929873},{"$f":"MAX(MIN(EX28,-EX27,IF(INDEX(RPS_Policy!$F$35:$F$38,EX$5)>0,MAX(OFFSET(EX28,0,MAX(2009-EX$6,-INDEX(RPS_Policy!$F$35:$F$38,EX$5)),1,MIN(EX$6-2009,INDEX(RPS_Policy!$F$35:$F$38,EX$5))))/INDEX(RPS_Policy!$F$35:$F$38,EX$5),0)),0)","v":1132.3773599929877},{"$f":"MAX(MIN(EY28,-EY27,IF(INDEX(RPS_Policy!$F$35:$F$38,EY$5)>0,MAX(OFFSET(EY28,0,MAX(2009-EY$6,-INDEX(RPS_Policy!$F$35:$F$38,EY$5)),1,MIN(EY$6-2009,INDEX(RPS_Policy!$F$35:$F$38,EY$5))))/INDEX(RPS_Policy!$F$35:$F$38,EY$5),0)),0)","v":247.38226405694331},{"$f":"MAX(MIN(EZ28,-EZ27,IF(INDEX(RPS_Policy!$F$35:$F$38,EZ$5)>0,MAX(OFFSET(EZ28,0,MAX(2009-EZ$6,-INDEX(RPS_Policy!$F$35:$F$38,EZ$5)),1,MIN(EZ$6-2009,INDEX(RPS_Policy!$F$35:$F$38,EZ$5))))/INDEX(RPS_Policy!$F$35:$F$38,EZ$5),0)),0)","v":0},{"$f":"MAX(MIN(FA28,-FA27,IF(INDEX(RPS_Policy!$F$35:$F$38,FA$5)>0,MAX(OFFSET(FA28,0,MAX(2009-FA$6,-INDEX(RPS_Policy!$F$35:$F$38,FA$5)),1,MIN(FA$6-2009,INDEX(RPS_Policy!$F$35:$F$38,FA$5))))/INDEX(RPS_Policy!$F$35:$F$38,FA$5),0)),0)","v":0},{"$f":"MAX(MIN(FB28,-FB27,IF(INDEX(RPS_Policy!$F$35:$F$38,FB$5)>0,MAX(OFFSET(FB28,0,MAX(2009-FB$6,-INDEX(RPS_Policy!$F$35:$F$38,FB$5)),1,MIN(FB$6-2009,INDEX(RPS_Policy!$F$35:$F$38,FB$5))))/INDEX(RPS_Policy!$F$35:$F$38,FB$5),0)),0)","v":0},{"$f":"MAX(MIN(FC28,-FC27,IF(INDEX(RPS_Policy!$F$35:$F$38,FC$5)>0,MAX(OFFSET(FC28,0,MAX(2009-FC$6,-INDEX(RPS_Policy!$F$35:$F$38,FC$5)),1,MIN(FC$6-2009,INDEX(RPS_Policy!$F$35:$F$38,FC$5))))/INDEX(RPS_Policy!$F$35:$F$38,FC$5),0)),0)","v":0},{"$f":"MAX(MIN(FD28,-FD27,IF(INDEX(RPS_Policy!$F$35:$F$38,FD$5)>0,MAX(OFFSET(FD28,0,MAX(2009-FD$6,-INDEX(RPS_Policy!$F$35:$F$38,FD$5)),1,MIN(FD$6-2009,INDEX(RPS_Policy!$F$35:$F$38,FD$5))))/INDEX(RPS_Policy!$F$35:$F$38,FD$5),0)),0)","v":0},{"$f":"MAX(MIN(FE28,-FE27,IF(INDEX(RPS_Policy!$F$35:$F$38,FE$5)>0,MAX(OFFSET(FE28,0,MAX(2009-FE$6,-INDEX(RPS_Policy!$F$35:$F$38,FE$5)),1,MIN(FE$6-2009,INDEX(RPS_Policy!$F$35:$F$38,FE$5))))/INDEX(RPS_Policy!$F$35:$F$38,FE$5),0)),0)","v":0},{"$f":"MAX(MIN(FF28,-FF27,IF(INDEX(RPS_Policy!$F$35:$F$38,FF$5)>0,MAX(OFFSET(FF28,0,MAX(2009-FF$6,-INDEX(RPS_Policy!$F$35:$F$38,FF$5)),1,MIN(FF$6-2009,INDEX(RPS_Policy!$F$35:$F$38,FF$5))))/INDEX(RPS_Policy!$F$35:$F$38,FF$5),0)),0)","v":0},{"$f":"MAX(MIN(FG28,-FG27,IF(INDEX(RPS_Policy!$F$35:$F$38,FG$5)>0,MAX(OFFSET(FG28,0,MAX(2009-FG$6,-INDEX(RPS_Policy!$F$35:$F$38,FG$5)),1,MIN(FG$6-2009,INDEX(RPS_Policy!$F$35:$F$38,FG$5))))/INDEX(RPS_Policy!$F$35:$F$38,FG$5),0)),0)","v":0},{"$f":"MAX(MIN(FH28,-FH27,IF(INDEX(RPS_Policy!$F$35:$F$38,FH$5)>0,MAX(OFFSET(FH28,0,MAX(2009-FH$6,-INDEX(RPS_Policy!$F$35:$F$38,FH$5)),1,MIN(FH$6-2009,INDEX(RPS_Policy!$F$35:$F$38,FH$5))))/INDEX(RPS_Policy!$F$35:$F$38,FH$5),0)),0)","v":0},{"$f":"MAX(MIN(FI28,-FI27,IF(INDEX(RPS_Policy!$F$35:$F$38,FI$5)>0,MAX(OFFSET(FI28,0,MAX(2009-FI$6,-INDEX(RPS_Policy!$F$35:$F$38,FI$5)),1,MIN(FI$6-2009,INDEX(RPS_Policy!$F$35:$F$38,FI$5))))/INDEX(RPS_Policy!$F$35:$F$38,FI$5),0)),0)","v":0},{"$f":"MAX(MIN(FJ28,-FJ27,IF(INDEX(RPS_Policy!$F$35:$F$38,FJ$5)>0,MAX(OFFSET(FJ28,0,MAX(2009-FJ$6,-INDEX(RPS_Policy!$F$35:$F$38,FJ$5)),1,MIN(FJ$6-2009,INDEX(RPS_Policy!$F$35:$F$38,FJ$5))))/INDEX(RPS_Policy!$F$35:$F$38,FJ$5),0)),0)","v":0},{"$f":"MAX(MIN(FK28,-FK27,IF(INDEX(RPS_Policy!$F$35:$F$38,FK$5)>0,MAX(OFFSET(FK28,0,MAX(2009-FK$6,-INDEX(RPS_Policy!$F$35:$F$38,FK$5)),1,MIN(FK$6-2009,INDEX(RPS_Policy!$F$35:$F$38,FK$5))))/INDEX(RPS_Policy!$F$35:$F$38,FK$5),0)),0)","v":0},{"$f":"MAX(MIN(FL28,-FL27,IF(INDEX(RPS_Policy!$F$35:$F$38,FL$5)>0,MAX(OFFSET(FL28,0,MAX(2009-FL$6,-INDEX(RPS_Policy!$F$35:$F$38,FL$5)),1,MIN(FL$6-2009,INDEX(RPS_Policy!$F$35:$F$38,FL$5))))/INDEX(RPS_Policy!$F$35:$F$38,FL$5),0)),0)","v":0},{"$f":"MAX(MIN(FM28,-FM27,IF(INDEX(RPS_Policy!$F$35:$F$38,FM$5)>0,MAX(OFFSET(FM28,0,MAX(2009-FM$6,-INDEX(RPS_Policy!$F$35:$F$38,FM$5)),1,MIN(FM$6-2009,INDEX(RPS_Policy!$F$35:$F$38,FM$5))))/INDEX(RPS_Policy!$F$35:$F$38,FM$5),0)),0)","v":0},{"$f":"MAX(MIN(FN28,-FN27,IF(INDEX(RPS_Policy!$F$35:$F$38,FN$5)>0,MAX(OFFSET(FN28,0,MAX(2009-FN$6,-INDEX(RPS_Policy!$F$35:$F$38,FN$5)),1,MIN(FN$6-2009,INDEX(RPS_Policy!$F$35:$F$38,FN$5))))/INDEX(RPS_Policy!$F$35:$F$38,FN$5),0)),0)","v":0},{"$f":"MAX(MIN(FO28,-FO27,IF(INDEX(RPS_Policy!$F$35:$F$38,FO$5)>0,MAX(OFFSET(FO28,0,MAX(2009-FO$6,-INDEX(RPS_Policy!$F$35:$F$38,FO$5)),1,MIN(FO$6-2009,INDEX(RPS_Policy!$F$35:$F$38,FO$5))))/INDEX(RPS_Policy!$F$35:$F$38,FO$5),0)),0)","v":0},{"$f":"MAX(MIN(FP28,-FP27,IF(INDEX(RPS_Policy!$F$35:$F$38,FP$5)>0,MAX(OFFSET(FP28,0,MAX(2009-FP$6,-INDEX(RPS_Policy!$F$35:$F$38,FP$5)),1,MIN(FP$6-2009,INDEX(RPS_Policy!$F$35:$F$38,FP$5))))/INDEX(RPS_Policy!$F$35:$F$38,FP$5),0)),0)","v":0},{"$f":"MAX(MIN(FQ28,-FQ27,IF(INDEX(RPS_Policy!$F$35:$F$38,FQ$5)>0,MAX(OFFSET(FQ28,0,MAX(2009-FQ$6,-INDEX(RPS_Policy!$F$35:$F$38,FQ$5)),1,MIN(FQ$6-2009,INDEX(RPS_Policy!$F$35:$F$38,FQ$5))))/INDEX(RPS_Policy!$F$35:$F$38,FQ$5),0)),0)","v":0},null,{"$f":"MAX(MIN(FS28,-FS27,IF(INDEX(RPS_Policy!$F$35:$F$38,FS$5)>0,MAX(OFFSET(FS28,0,MAX(2009-FS$6,-INDEX(RPS_Policy!$F$35:$F$38,FS$5)),1,MIN(FS$6-2009,INDEX(RPS_Policy!$F$35:$F$38,FS$5))))/INDEX(RPS_Policy!$F$35:$F$38,FS$5),0)),0)","v":0},{"$f":"MAX(MIN(FT28,-FT27,IF(INDEX(RPS_Policy!$F$35:$F$38,FT$5)>0,MAX(OFFSET(FT28,0,MAX(2009-FT$6,-INDEX(RPS_Policy!$F$35:$F$38,FT$5)),1,MIN(FT$6-2009,INDEX(RPS_Policy!$F$35:$F$38,FT$5))))/INDEX(RPS_Policy!$F$35:$F$38,FT$5),0)),0)","v":0},{"$f":"MAX(MIN(FU28,-FU27,IF(INDEX(RPS_Policy!$F$35:$F$38,FU$5)>0,MAX(OFFSET(FU28,0,MAX(2009-FU$6,-INDEX(RPS_Policy!$F$35:$F$38,FU$5)),1,MIN(FU$6-2009,INDEX(RPS_Policy!$F$35:$F$38,FU$5))))/INDEX(RPS_Policy!$F$35:$F$38,FU$5),0)),0)","v":0},{"$f":"MAX(MIN(FV28,-FV27,IF(INDEX(RPS_Policy!$F$35:$F$38,FV$5)>0,MAX(OFFSET(FV28,0,MAX(2009-FV$6,-INDEX(RPS_Policy!$F$35:$F$38,FV$5)),1,MIN(FV$6-2009,INDEX(RPS_Policy!$F$35:$F$38,FV$5))))/INDEX(RPS_Policy!$F$35:$F$38,FV$5),0)),0)","v":0},{"$f":"MAX(MIN(FW28,-FW27,IF(INDEX(RPS_Policy!$F$35:$F$38,FW$5)>0,MAX(OFFSET(FW28,0,MAX(2009-FW$6,-INDEX(RPS_Policy!$F$35:$F$38,FW$5)),1,MIN(FW$6-2009,INDEX(RPS_Policy!$F$35:$F$38,FW$5))))/INDEX(RPS_Policy!$F$35:$F$38,FW$5),0)),0)","v":0},{"$f":"MAX(MIN(FX28,-FX27,IF(INDEX(RPS_Policy!$F$35:$F$38,FX$5)>0,MAX(OFFSET(FX28,0,MAX(2009-FX$6,-INDEX(RPS_Policy!$F$35:$F$38,FX$5)),1,MIN(FX$6-2009,INDEX(RPS_Policy!$F$35:$F$38,FX$5))))/INDEX(RPS_Policy!$F$35:$F$38,FX$5),0)),0)","v":0},{"$f":"MAX(MIN(FY28,-FY27,IF(INDEX(RPS_Policy!$F$35:$F$38,FY$5)>0,MAX(OFFSET(FY28,0,MAX(2009-FY$6,-INDEX(RPS_Policy!$F$35:$F$38,FY$5)),1,MIN(FY$6-2009,INDEX(RPS_Policy!$F$35:$F$38,FY$5))))/INDEX(RPS_Policy!$F$35:$F$38,FY$5),0)),0)","v":0},{"$f":"MAX(MIN(FZ28,-FZ27,IF(INDEX(RPS_Policy!$F$35:$F$38,FZ$5)>0,MAX(OFFSET(FZ28,0,MAX(2009-FZ$6,-INDEX(RPS_Policy!$F$35:$F$38,FZ$5)),1,MIN(FZ$6-2009,INDEX(RPS_Policy!$F$35:$F$38,FZ$5))))/INDEX(RPS_Policy!$F$35:$F$38,FZ$5),0)),0)","v":0},{"$f":"MAX(MIN(GA28,-GA27,IF(INDEX(RPS_Policy!$F$35:$F$38,GA$5)>0,MAX(OFFSET(GA28,0,MAX(2009-GA$6,-INDEX(RPS_Policy!$F$35:$F$38,GA$5)),1,MIN(GA$6-2009,INDEX(RPS_Policy!$F$35:$F$38,GA$5))))/INDEX(RPS_Policy!$F$35:$F$38,GA$5),0)),0)","v":0},{"$f":"MAX(MIN(GB28,-GB27,IF(INDEX(RPS_Policy!$F$35:$F$38,GB$5)>0,MAX(OFFSET(GB28,0,MAX(2009-GB$6,-INDEX(RPS_Policy!$F$35:$F$38,GB$5)),1,MIN(GB$6-2009,INDEX(RPS_Policy!$F$35:$F$38,GB$5))))/INDEX(RPS_Policy!$F$35:$F$38,GB$5),0)),0)","v":0},{"$f":"MAX(MIN(GC28,-GC27,IF(INDEX(RPS_Policy!$F$35:$F$38,GC$5)>0,MAX(OFFSET(GC28,0,MAX(2009-GC$6,-INDEX(RPS_Policy!$F$35:$F$38,GC$5)),1,MIN(GC$6-2009,INDEX(RPS_Policy!$F$35:$F$38,GC$5))))/INDEX(RPS_Policy!$F$35:$F$38,GC$5),0)),0)","v":0},{"$f":"MAX(MIN(GD28,-GD27,IF(INDEX(RPS_Policy!$F$35:$F$38,GD$5)>0,MAX(OFFSET(GD28,0,MAX(2009-GD$6,-INDEX(RPS_Policy!$F$35:$F$38,GD$5)),1,MIN(GD$6-2009,INDEX(RPS_Policy!$F$35:$F$38,GD$5))))/INDEX(RPS_Policy!$F$35:$F$38,GD$5),0)),0)","v":0},{"$f":"MAX(MIN(GE28,-GE27,IF(INDEX(RPS_Policy!$F$35:$F$38,GE$5)>0,MAX(OFFSET(GE28,0,MAX(2009-GE$6,-INDEX(RPS_Policy!$F$35:$F$38,GE$5)),1,MIN(GE$6-2009,INDEX(RPS_Policy!$F$35:$F$38,GE$5))))/INDEX(RPS_Policy!$F$35:$F$38,GE$5),0)),0)","v":0},{"$f":"MAX(MIN(GF28,-GF27,IF(INDEX(RPS_Policy!$F$35:$F$38,GF$5)>0,MAX(OFFSET(GF28,0,MAX(2009-GF$6,-INDEX(RPS_Policy!$F$35:$F$38,GF$5)),1,MIN(GF$6-2009,INDEX(RPS_Policy!$F$35:$F$38,GF$5))))/INDEX(RPS_Policy!$F$35:$F$38,GF$5),0)),0)","v":0},{"$f":"MAX(MIN(GG28,-GG27,IF(INDEX(RPS_Policy!$F$35:$F$38,GG$5)>0,MAX(OFFSET(GG28,0,MAX(2009-GG$6,-INDEX(RPS_Policy!$F$35:$F$38,GG$5)),1,MIN(GG$6-2009,INDEX(RPS_Policy!$F$35:$F$38,GG$5))))/INDEX(RPS_Policy!$F$35:$F$38,GG$5),0)),0)","v":0},{"$f":"MAX(MIN(GH28,-GH27,IF(INDEX(RPS_Policy!$F$35:$F$38,GH$5)>0,MAX(OFFSET(GH28,0,MAX(2009-GH$6,-INDEX(RPS_Policy!$F$35:$F$38,GH$5)),1,MIN(GH$6-2009,INDEX(RPS_Policy!$F$35:$F$38,GH$5))))/INDEX(RPS_Policy!$F$35:$F$38,GH$5),0)),0)","v":0},{"$f":"MAX(MIN(GI28,-GI27,IF(INDEX(RPS_Policy!$F$35:$F$38,GI$5)>0,MAX(OFFSET(GI28,0,MAX(2009-GI$6,-INDEX(RPS_Policy!$F$35:$F$38,GI$5)),1,MIN(GI$6-2009,INDEX(RPS_Policy!$F$35:$F$38,GI$5))))/INDEX(RPS_Policy!$F$35:$F$38,GI$5),0)),0)","v":0},{"$f":"MAX(MIN(GJ28,-GJ27,IF(INDEX(RPS_Policy!$F$35:$F$38,GJ$5)>0,MAX(OFFSET(GJ28,0,MAX(2009-GJ$6,-INDEX(RPS_Policy!$F$35:$F$38,GJ$5)),1,MIN(GJ$6-2009,INDEX(RPS_Policy!$F$35:$F$38,GJ$5))))/INDEX(RPS_Policy!$F$35:$F$38,GJ$5),0)),0)","v":0},{"$f":"MAX(MIN(GK28,-GK27,IF(INDEX(RPS_Policy!$F$35:$F$38,GK$5)>0,MAX(OFFSET(GK28,0,MAX(2009-GK$6,-INDEX(RPS_Policy!$F$35:$F$38,GK$5)),1,MIN(GK$6-2009,INDEX(RPS_Policy!$F$35:$F$38,GK$5))))/INDEX(RPS_Policy!$F$35:$F$38,GK$5),0)),0)","v":5.0572369640598485},{"$f":"MAX(MIN(GL28,-GL27,IF(INDEX(RPS_Policy!$F$35:$F$38,GL$5)>0,MAX(OFFSET(GL28,0,MAX(2009-GL$6,-INDEX(RPS_Policy!$F$35:$F$38,GL$5)),1,MIN(GL$6-2009,INDEX(RPS_Policy!$F$35:$F$38,GL$5))))/INDEX(RPS_Policy!$F$35:$F$38,GL$5),0)),0)","v":5.0572369640576653},{"$f":"MAX(MIN(GM28,-GM27,IF(INDEX(RPS_Policy!$F$35:$F$38,GM$5)>0,MAX(OFFSET(GM28,0,MAX(2009-GM$6,-INDEX(RPS_Policy!$F$35:$F$38,GM$5)),1,MIN(GM$6-2009,INDEX(RPS_Policy!$F$35:$F$38,GM$5))))/INDEX(RPS_Policy!$F$35:$F$38,GM$5),0)),0)","v":5.0572369640598485},{"$f":"MAX(MIN(GN28,-GN27,IF(INDEX(RPS_Policy!$F$35:$F$38,GN$5)>0,MAX(OFFSET(GN28,0,MAX(2009-GN$6,-INDEX(RPS_Policy!$F$35:$F$38,GN$5)),1,MIN(GN$6-2009,INDEX(RPS_Policy!$F$35:$F$38,GN$5))))/INDEX(RPS_Policy!$F$35:$F$38,GN$5),0)),0)","v":5.0572369640598485},{"$f":"MAX(MIN(GO28,-GO27,IF(INDEX(RPS_Policy!$F$35:$F$38,GO$5)>0,MAX(OFFSET(GO28,0,MAX(2009-GO$6,-INDEX(RPS_Policy!$F$35:$F$38,GO$5)),1,MIN(GO$6-2009,INDEX(RPS_Policy!$F$35:$F$38,GO$5))))/INDEX(RPS_Policy!$F$35:$F$38,GO$5),0)),0)","v":5.0572369640598485},{"$f":"MAX(MIN(GP28,-GP27,IF(INDEX(RPS_Policy!$F$35:$F$38,GP$5)>0,MAX(OFFSET(GP28,0,MAX(2009-GP$6,-INDEX(RPS_Policy!$F$35:$F$38,GP$5)),1,MIN(GP$6-2009,INDEX(RPS_Policy!$F$35:$F$38,GP$5))))/INDEX(RPS_Policy!$F$35:$F$38,GP$5),0)),0)","v":5.0572369640598485},{"$f":"MAX(MIN(GQ28,-GQ27,IF(INDEX(RPS_Policy!$F$35:$F$38,GQ$5)>0,MAX(OFFSET(GQ28,0,MAX(2009-GQ$6,-INDEX(RPS_Policy!$F$35:$F$38,GQ$5)),1,MIN(GQ$6-2009,INDEX(RPS_Policy!$F$35:$F$38,GQ$5))))/INDEX(RPS_Policy!$F$35:$F$38,GQ$5),0)),0)","v":5.0572369640598485},{"$f":"MAX(MIN(GR28,-GR27,IF(INDEX(RPS_Policy!$F$35:$F$38,GR$5)>0,MAX(OFFSET(GR28,0,MAX(2009-GR$6,-INDEX(RPS_Policy!$F$35:$F$38,GR$5)),1,MIN(GR$6-2009,INDEX(RPS_Policy!$F$35:$F$38,GR$5))))/INDEX(RPS_Policy!$F$35:$F$38,GR$5),0)),0)","v":5.0572369640598485},{"$f":"MAX(MIN(GS28,-GS27,IF(INDEX(RPS_Policy!$F$35:$F$38,GS$5)>0,MAX(OFFSET(GS28,0,MAX(2009-GS$6,-INDEX(RPS_Policy!$F$35:$F$38,GS$5)),1,MIN(GS$6-2009,INDEX(RPS_Policy!$F$35:$F$38,GS$5))))/INDEX(RPS_Policy!$F$35:$F$38,GS$5),0)),0)","v":5.0572369640598485},{"$f":"MAX(MIN(GT28,-GT27,IF(INDEX(RPS_Policy!$F$35:$F$38,GT$5)>0,MAX(OFFSET(GT28,0,MAX(2009-GT$6,-INDEX(RPS_Policy!$F$35:$F$38,GT$5)),1,MIN(GT$6-2009,INDEX(RPS_Policy!$F$35:$F$38,GT$5))))/INDEX(RPS_Policy!$F$35:$F$38,GT$5),0)),0)","v":5.0572369640598485},{"$f":"MAX(MIN(GU28,-GU27,IF(INDEX(RPS_Policy!$F$35:$F$38,GU$5)>0,MAX(OFFSET(GU28,0,MAX(2009-GU$6,-INDEX(RPS_Policy!$F$35:$F$38,GU$5)),1,MIN(GU$6-2009,INDEX(RPS_Policy!$F$35:$F$38,GU$5))))/INDEX(RPS_Policy!$F$35:$F$38,GU$5),0)),0)","v":2.1884716261411086E-12},{"$f":"MAX(MIN(GV28,-GV27,IF(INDEX(RPS_Policy!$F$35:$F$38,GV$5)>0,MAX(OFFSET(GV28,0,MAX(2009-GV$6,-INDEX(RPS_Policy!$F$35:$F$38,GV$5)),1,MIN(GV$6-2009,INDEX(RPS_Policy!$F$35:$F$38,GV$5))))/INDEX(RPS_Policy!$F$35:$F$38,GV$5),0)),0)","v":0},{"$f":"MAX(MIN(GW28,-GW27,IF(INDEX(RPS_Policy!$F$35:$F$38,GW$5)>0,MAX(OFFSET(GW28,0,MAX(2009-GW$6,-INDEX(RPS_Policy!$F$35:$F$38,GW$5)),1,MIN(GW$6-2009,INDEX(RPS_Policy!$F$35:$F$38,GW$5))))/INDEX(RPS_Policy!$F$35:$F$38,GW$5),0)),0)","v":0},{"$f":"MAX(MIN(GX28,-GX27,IF(INDEX(RPS_Policy!$F$35:$F$38,GX$5)>0,MAX(OFFSET(GX28,0,MAX(2009-GX$6,-INDEX(RPS_Policy!$F$35:$F$38,GX$5)),1,MIN(GX$6-2009,INDEX(RPS_Policy!$F$35:$F$38,GX$5))))/INDEX(RPS_Policy!$F$35:$F$38,GX$5),0)),0)","v":0},{"$f":"MAX(MIN(GY28,-GY27,IF(INDEX(RPS_Policy!$F$35:$F$38,GY$5)>0,MAX(OFFSET(GY28,0,MAX(2009-GY$6,-INDEX(RPS_Policy!$F$35:$F$38,GY$5)),1,MIN(GY$6-2009,INDEX(RPS_Policy!$F$35:$F$38,GY$5))))/INDEX(RPS_Policy!$F$35:$F$38,GY$5),0)),0)","v":0},{"$f":"MAX(MIN(GZ28,-GZ27,IF(INDEX(RPS_Policy!$F$35:$F$38,GZ$5)>0,MAX(OFFSET(GZ28,0,MAX(2009-GZ$6,-INDEX(RPS_Policy!$F$35:$F$38,GZ$5)),1,MIN(GZ$6-2009,INDEX(RPS_Policy!$F$35:$F$38,GZ$5))))/INDEX(RPS_Policy!$F$35:$F$38,GZ$5),0)),0)","v":0},{"$f":"MAX(MIN(HA28,-HA27,IF(INDEX(RPS_Policy!$F$35:$F$38,HA$5)>0,MAX(OFFSET(HA28,0,MAX(2009-HA$6,-INDEX(RPS_Policy!$F$35:$F$38,HA$5)),1,MIN(HA$6-2009,INDEX(RPS_Policy!$F$35:$F$38,HA$5))))/INDEX(RPS_Policy!$F$35:$F$38,HA$5),0)),0)","v":0},{"$f":"MAX(MIN(HB28,-HB27,IF(INDEX(RPS_Policy!$F$35:$F$38,HB$5)>0,MAX(OFFSET(HB28,0,MAX(2009-HB$6,-INDEX(RPS_Policy!$F$35:$F$38,HB$5)),1,MIN(HB$6-2009,INDEX(RPS_Policy!$F$35:$F$38,HB$5))))/INDEX(RPS_Policy!$F$35:$F$38,HB$5),0)),0)","v":0},{"$f":"MAX(MIN(HC28,-HC27,IF(INDEX(RPS_Policy!$F$35:$F$38,HC$5)>0,MAX(OFFSET(HC28,0,MAX(2009-HC$6,-INDEX(RPS_Policy!$F$35:$F$38,HC$5)),1,MIN(HC$6-2009,INDEX(RPS_Policy!$F$35:$F$38,HC$5))))/INDEX(RPS_Policy!$F$35:$F$38,HC$5),0)),0)","v":0},{"$f":"MAX(MIN(HD28,-HD27,IF(INDEX(RPS_Policy!$F$35:$F$38,HD$5)>0,MAX(OFFSET(HD28,0,MAX(2009-HD$6,-INDEX(RPS_Policy!$F$35:$F$38,HD$5)),1,MIN(HD$6-2009,INDEX(RPS_Policy!$F$35:$F$38,HD$5))))/INDEX(RPS_Policy!$F$35:$F$38,HD$5),0)),0)","v":0},{"$f":"MAX(MIN(HE28,-HE27,IF(INDEX(RPS_Policy!$F$35:$F$38,HE$5)>0,MAX(OFFSET(HE28,0,MAX(2009-HE$6,-INDEX(RPS_Policy!$F$35:$F$38,HE$5)),1,MIN(HE$6-2009,INDEX(RPS_Policy!$F$35:$F$38,HE$5))))/INDEX(RPS_Policy!$F$35:$F$38,HE$5),0)),0)","v":0},{"$f":"MAX(MIN(HF28,-HF27,IF(INDEX(RPS_Policy!$F$35:$F$38,HF$5)>0,MAX(OFFSET(HF28,0,MAX(2009-HF$6,-INDEX(RPS_Policy!$F$35:$F$38,HF$5)),1,MIN(HF$6-2009,INDEX(RPS_Policy!$F$35:$F$38,HF$5))))/INDEX(RPS_Policy!$F$35:$F$38,HF$5),0)),0)","v":0},{"$f":"MAX(MIN(HG28,-HG27,IF(INDEX(RPS_Policy!$F$35:$F$38,HG$5)>0,MAX(OFFSET(HG28,0,MAX(2009-HG$6,-INDEX(RPS_Policy!$F$35:$F$38,HG$5)),1,MIN(HG$6-2009,INDEX(RPS_Policy!$F$35:$F$38,HG$5))))/INDEX(RPS_Policy!$F$35:$F$38,HG$5),0)),0)","v":0}]
[null,null,null,"Balance","GWh",null,0,0,176.15169947081586,4018.1285451380422,10756.738711727856,19005.504886989187,28538.02699717557,38969.436202300189,37950.498483658994,35612.639579929746,32686.787060785144,29342.046198116979,25540.24303200201,21722.08246157776,17647.931248292116,13576.129793832522,9678.3173465005002,5604.166133214856,3690.0294767124446,2552.5948797553992,1415.1602827983522,277.7256858413046,25.286184820301429,20.228947856241582,15.171710892181734,10.114473928121885,5.0572369640620369,2.1884716261411086E-12,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(CK31,EA31,FQ31,HG31)","v":0},null,{"$f":"SUM(AW28:AW29)-AW30","v":0},0,0,1748.8969563302271,5563.4442325900436,10912.298272101949,14854.397534257403,17614.942669666139,16129.502916240399,14368.008649273785,12606.514382307172,10845.020115340558,9083.5258483739453,7322.0315814073365,5560.537314440724,3799.0430474741115,2037.548780507499,276.05451354088655,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"SUM(CM28:CM29)-CM30","v":0},0,{"$f":"SUM(CO28:CO29)-CO30","v":119.68221821517545},1672.4778982151747,2996.9543322151712,4004.4108886770682,6857.3761206025792,11802.79586326044,11117.058251200182,9936.7786648741385,8756.499078548095,7576.2194922220515,6395.939905896008,5215.6603195699645,4035.3807332439205,2857.4509057439277,1680.9271323305215,500.64754600447804,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"SUM(EC28:EC29)-EC30","v":0},0,{"$f":"SUM(EE28:EE29)-EE30","v":56.469481255640403},596.7536905926404,2196.3401469226401,4088.7957262101686,6826.2533423155855,9551.6976693736069,10703.937316218413,11307.852265781828,11323.773599929877,10920.80659055437,10060.777277732057,9184.3905606004591,8052.0132006074709,6919.6358406144836,5909.2690640218807,4776.8917040288934,3644.5143440359061,2512.1369840429184,1379.7596240499311,247.38226405694331,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"SUM(FS28:FS29)-FS30","v":0},0,{"$f":"SUM(FU28:FU29)-FU30","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,50.572369640598481,50.572369640598481,45.515132676538634,40.457895712480969,35.400658748421122,30.343421784361276,25.286184820301429,20.228947856241582,15.171710892181734,10.114473928121885,5.0572369640620369,2.1884716261411086E-12,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Renewable Net Short",null,"GWh",null,{"$f":"-(G27-G29+G30)","v":0},0,4632.3016935594278,3437.712974778341,3683.6322415130435,2135.5032894465658,1460.9649254315118,0,47.16202207160768,804.5341042380478,3.1832314562052488E-12,2.2737367544323206E-12,172.20561206982484,121.2294025213555,86.841396913147037,0,0,0,9.0949470177292824E-12,4.5474735088646412E-13,1.3642420526593924E-12,1604.8850139717724,5393.0452627154737,11395.845012565196,16218.523962736193,24003.148898073468,32785.002363894324,38392.307428681066,41656.814391706052,48883.322957150463,56092.213384253999,59010.707814005262,64044.139998172155,72129.911647075118,76034.829292223789,79940.559949988819,85218.200927712431,92227.213351316022,94694.974895467923,95916.892568801966,98180.839471863859,null,{"$f":"-(AW27-AW29+AW30)","v":0},0,726.07826250424478,0,0,0,0,0,18.599705979664805,2.2737367544323206E-12,0,2.2737367544323206E-12,0,0,0,0,0,0,3.637978807091713E-12,0,0,705.993784257691,1712.4559645707632,3328.1292461336852,5191.1938519939431,6570.0703015237304,7786.1028304756401,8952.2794135494078,10599.921181538688,13871.60193040633,18019.786738735977,18930.824272888593,20585.363701424823,23884.670924706956,25873.978191313396,28193.703077196831,30224.196293263711,33711.229304484856,34750.679217369237,35275.157156130692,35995.899250380229,null,{"$f":"-(CM27-CM29+CM30)","v":0},0,0,0,0,0,0,0,5.5114380911969647,804.53410423804553,3.1832314562052488E-12,0,172.20561206982484,121.2294025213555,86.841396913146582,0,0,0,4.0927261579781771E-12,0,0,688.22071776237135,1966.4422024679079,4680.4072579095518,5916.8284379918114,9639.015454421773,15653.11679692598,18674.598960511452,19187.429878784245,21579.522495029094,23097.912105393596,23671.072307221766,24457.336891656207,25505.820653087805,26004.262362306083,26250.056112396385,28115.571512695617,30229.649152489394,31122.708490220233,31365.389155306657,32067.733413273549,null,{"$f":"-(EC27-EC29+EC30)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,4.5474735088646412E-13,0,0,0,0,4.5474735088646412E-13,0,124.75200994071065,1235.9371246368955,2586.34705985443,4088.1650846739794,4611.4673069551191,4964.0369332047876,5070.2853437209542,5387.1951842801463,6459.3483505932036,6852.5719192667893,7119.7275848065055,7374.1056948782043,7434.1419291411585,7555.8611021258621,7677.8207628285327,7743.0999939976764,7855.3599488188565,7968.3534910346225,8112.3328046216711,8431.9866168992812,null,{"$f":"-(FS27-FS29+FS30)","v":0},0,3906.223431055183,3437.712974778341,3683.6322415130435,2135.5032894465658,1460.9649254315118,0,23.050878000745797,0,0,0,0,0,0,0,0,0,1.4548362514688051E-12,0,1.4548362514688051E-12,85.918502010999504,478.20997103990669,800.96144866752877,1022.3365880764592,3182.5958351728455,4381.7458032879131,5695.1437108992523,6482.26814710297,6972.8501811218339,8121.9426208576406,9289.0836490883958,11627.333710212923,15305.278140139204,16600.727636478441,17818.979997567083,19135.333127755421,20430.974945522914,20853.233696843839,21164.013452742933,21685.220191310786]
[]
[null,"PCC","Procurement by Product Content Category",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"<--Historical","Projected-->",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"<--Historical","Projected-->",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"<--Historical","Projected-->"]
[null,0,null,"Pre-June 1, 2010","GWh",null,{"$f":"SUM(AW35,CM35,EC35,FS35)","v":0},0,33059.311760917575,35714.225466334181,39368.132830962735,39441.299229994525,39321.590727826566,37096.617249293988,35165.413707513173,33116.233508509118,{"$f":"SUM(BG35,CW35,EM35,GC35)","v":31258.107184924684},30291.843268011537,27754.908652559476,27324.453070484276,26490.290377050205,26098.312234544261,25181.862842531533,24640.024258449768,24527.319173791577,23833.230709815798,{"$f":"SUM(BQ35,DG35,EW35,GM35)","v":22583.347354583275},21755.23897182952,20611.093474832505,17665.520626012236,15744.787001151957,14535.523419575245,10670.975319980726,10083.576717241,9581.6732477944242,6712.4331327725058,{"$f":"SUM(CA35,DQ35,FG35,GW35)","v":3464.8527482409995},3423.4094496108623,3417.7287482409993,3417.7287482409993,3417.7287482409993,3383.911909884835,3218.6457482409996,3218.6457482409996,3218.6457482409996,3218.6457482409996,{"$f":"SUM(CK35,EA35,FQ35,HG35)","v":3218.6457482409996},null,null,null,13049.392681593574,14303.737194808731,16927.842779916733,18264.29947335137,{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$Q$12,1,0,ctPort,1)=$B35)*(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))<=BC$6)*(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))>=BC$6)*OFFSET(Active_Portfolio!$U$12,1,BC$5-1,ctPort,1),OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),IF(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))=BC$6,(DATE(BC$6,12,31)-OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))/365,1),IF(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))=BC$6,(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)-DATE(BC$6,1,1))/365,1))","v":17169.889854350164},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$Q$12,1,0,ctPort,1)=$B35)*(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))<=BD$6)*(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))>=BD$6)*OFFSET(Active_Portfolio!$U$12,1,BD$5-1,ctPort,1),OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),IF(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))=BD$6,(DATE(BD$6,12,31)-OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))/365,1),IF(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))=BD$6,(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)-DATE(BD$6,1,1))/365,1))","v":16652.581889966601},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$Q$12,1,0,ctPort,1)=$B35)*(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))<=BE$6)*(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))>=BE$6)*OFFSET(Active_Portfolio!$U$12,1,BE$5-1,ctPort,1),OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),IF(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))=BE$6,(DATE(BE$6,12,31)-OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))/365,1),IF(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))=BE$6,(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)-DATE(BE$6,1,1))/365,1))","v":16103.579991336466},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$Q$12,1,0,ctPort,1)=$B35)*(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))<=BF$6)*(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))>=BF$6)*OFFSET(Active_Portfolio!$U$12,1,BF$5-1,ctPort,1),OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),IF(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))=BF$6,(DATE(BF$6,12,31)-OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))/365,1),IF(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))=BF$6,(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)-DATE(BF$6,1,1))/365,1))","v":15378.564054350163},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$Q$12,1,0,ctPort,1)=$B35)*(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))<=BG$6)*(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))>=BG$6)*OFFSET(Active_Portfolio!$U$12,1,BG$5-1,ctPort,1),OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),IF(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))=BG$6,(DATE(BG$6,12,31)-OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))/365,1),IF(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))=BG$6,(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)-DATE(BG$6,1,1))/365,1))","v":14521.687394076193},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$Q$12,1,0,ctPort,1)=$B35)*(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))<=BH$6)*(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))>=BH$6)*OFFSET(Active_Portfolio!$U$12,1,BH$5-1,ctPort,1),OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),IF(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))=BH$6,(DATE(BH$6,12,31)-OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))/365,1),IF(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))=BH$6,(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)-DATE(BH$6,1,1))/365,1))","v":14155.016832432357},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$Q$12,1,0,ctPort,1)=$B35)*(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))<=BI$6)*(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))>=BI$6)*OFFSET(Active_Portfolio!$U$12,1,BI$5-1,ctPort,1),OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),IF(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))=BI$6,(DATE(BI$6,12,31)-OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))/365,1),IF(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))=BI$6,(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)-DATE(BI$6,1,1))/365,1))","v":11876.477939281669},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$Q$12,1,0,ctPort,1)=$B35)*(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))<=BJ$6)*(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))>=BJ$6)*OFFSET(Active_Portfolio!$U$12,1,BJ$5-1,ctPort,1),OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),IF(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))=BJ$6,(DATE(BJ$6,12,31)-OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))/365,1),IF(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))=BJ$6,(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)-DATE(BJ$6,1,1))/365,1))","v":11626.247243391259},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$Q$12,1,0,ctPort,1)=$B35)*(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))<=BK$6)*(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))>=BK$6)*OFFSET(Active_Portfolio!$U$12,1,BK$5-1,ctPort,1),OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),IF(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))=BK$6,(DATE(BK$6,12,31)-OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))/365,1),IF(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))=BK$6,(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)-DATE(BK$6,1,1))/365,1))","v":11387.902142021396},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$Q$12,1,0,ctPort,1)=$B35)*(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))<=BL$6)*(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))>=BL$6)*OFFSET(Active_Portfolio!$U$12,1,BL$5-1,ctPort,1),OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),IF(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))=BL$6,(DATE(BL$6,12,31)-OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))/365,1),IF(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))=BL$6,(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)-DATE(BL$6,1,1))/365,1))","v":11297.070424213178},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$Q$12,1,0,ctPort,1)=$B35)*(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))<=BM$6)*(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))>=BM$6)*OFFSET(Active_Portfolio!$U$12,1,BM$5-1,ctPort,1),OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),IF(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))=BM$6,(DATE(BM$6,12,31)-OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))/365,1),IF(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))=BM$6,(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)-DATE(BM$6,1,1))/365,1))","v":10789.372558459752},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$Q$12,1,0,ctPort,1)=$B35)*(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))<=BN$6)*(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))>=BN$6)*OFFSET(Active_Portfolio!$U$12,1,BN$5-1,ctPort,1),OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),IF(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))=BN$6,(DATE(BN$6,12,31)-OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))/365,1),IF(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))=BN$6,(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)-DATE(BN$6,1,1))/365,1))","v":10584.197339007698},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$Q$12,1,0,ctPort,1)=$B35)*(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))<=BO$6)*(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))>=BO$6)*OFFSET(Active_Portfolio!$U$12,1,BO$5-1,ctPort,1),OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),IF(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))=BO$6,(DATE(BO$6,12,31)-OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))/365,1),IF(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))=BO$6,(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)-DATE(BO$6,1,1))/365,1))","v":10548.261580103588},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$Q$12,1,0,ctPort,1)=$B35)*(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))<=BP$6)*(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))>=BP$6)*OFFSET(Active_Portfolio!$U$12,1,BP$5-1,ctPort,1),OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),IF(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))=BP$6,(DATE(BP$6,12,31)-OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))/365,1),IF(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))=BP$6,(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)-DATE(BP$6,1,1))/365,1))","v":10080.735602089891},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$Q$12,1,0,ctPort,1)=$B35)*(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))<=BQ$6)*(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))>=BQ$6)*OFFSET(Active_Portfolio!$U$12,1,BQ$5-1,ctPort,1),OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),IF(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))=BQ$6,(DATE(BQ$6,12,31)-OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))/365,1),IF(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))=BQ$6,(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)-DATE(BQ$6,1,1))/365,1))","v":10027.864375925508},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$Q$12,1,0,ctPort,1)=$B35)*(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))<=BR$6)*(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))>=BR$6)*OFFSET(Active_Portfolio!$U$12,1,BR$5-1,ctPort,1),OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),IF(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))=BR$6,(DATE(BR$6,12,31)-OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))/365,1),IF(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))=BR$6,(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)-DATE(BR$6,1,1))/365,1))","v":9700.9995046926306},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$Q$12,1,0,ctPort,1)=$B35)*(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))<=BS$6)*(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))>=BS$6)*OFFSET(Active_Portfolio!$U$12,1,BS$5-1,ctPort,1),OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),IF(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))=BS$6,(DATE(BS$6,12,31)-OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))/365,1),IF(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))=BS$6,(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)-DATE(BS$6,1,1))/365,1))","v":9608.9732033227665},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$Q$12,1,0,ctPort,1)=$B35)*(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))<=BT$6)*(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))>=BT$6)*OFFSET(Active_Portfolio!$U$12,1,BT$5-1,ctPort,1),OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),IF(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))=BT$6,(DATE(BT$6,12,31)-OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))/365,1),IF(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))=BT$6,(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)-DATE(BT$6,1,1))/365,1))","v":9007.2774772953708},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$Q$12,1,0,ctPort,1)=$B35)*(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))<=BU$6)*(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))>=BU$6)*OFFSET(Active_Portfolio!$U$12,1,BU$5-1,ctPort,1),OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),IF(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))=BU$6,(DATE(BU$6,12,31)-OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))/365,1),IF(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))=BU$6,(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)-DATE(BU$6,1,1))/365,1))","v":8383.3514225008494},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$Q$12,1,0,ctPort,1)=$B35)*(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))<=BV$6)*(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))>=BV$6)*OFFSET(Active_Portfolio!$U$12,1,BV$5-1,ctPort,1),OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),IF(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))=BV$6,(DATE(BV$6,12,31)-OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))/365,1),IF(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))=BV$6,(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)-DATE(BV$6,1,1))/365,1))","v":7978.2704909939994},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$Q$12,1,0,ctPort,1)=$B35)*(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))<=BW$6)*(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))>=BW$6)*OFFSET(Active_Portfolio!$U$12,1,BW$5-1,ctPort,1),OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),IF(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))=BW$6,(DATE(BW$6,12,31)-OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))/365,1),IF(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))=BW$6,(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)-DATE(BW$6,1,1))/365,1))","v":7858.4595320898898},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$Q$12,1,0,ctPort,1)=$B35)*(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))<=BX$6)*(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))>=BX$6)*OFFSET(Active_Portfolio!$U$12,1,BX$5-1,ctPort,1),OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),IF(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))=BX$6,(DATE(BX$6,12,31)-OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))/365,1),IF(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))=BX$6,(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)-DATE(BX$6,1,1))/365,1))","v":7849.2704909939994},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$Q$12,1,0,ctPort,1)=$B35)*(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))<=BY$6)*(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))>=BY$6)*OFFSET(Active_Portfolio!$U$12,1,BY$5-1,ctPort,1),OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),IF(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))=BY$6,(DATE(BY$6,12,31)-OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))/365,1),IF(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))=BY$6,(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)-DATE(BY$6,1,1))/365,1))","v":7542.8470215474244},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$Q$12,1,0,ctPort,1)=$B35)*(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))<=BZ$6)*(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))>=BZ$6)*OFFSET(Active_Portfolio!$U$12,1,BZ$5-1,ctPort,1),OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),IF(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))=BZ$6,(DATE(BZ$6,12,31)-OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))/365,1),IF(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))=BZ$6,(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)-DATE(BZ$6,1,1))/365,1))","v":4872.3269065255063},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$Q$12,1,0,ctPort,1)=$B35)*(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))<=CA$6)*(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))>=CA$6)*OFFSET(Active_Portfolio!$U$12,1,CA$5-1,ctPort,1),OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),IF(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))=CA$6,(DATE(CA$6,12,31)-OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))/365,1),IF(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))=CA$6,(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)-DATE(CA$6,1,1))/365,1))","v":1624.7465219939997},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$Q$12,1,0,ctPort,1)=$B35)*(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))<=CB$6)*(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))>=CB$6)*OFFSET(Active_Portfolio!$U$12,1,CB$5-1,ctPort,1),OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),IF(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))=CB$6,(DATE(CB$6,12,31)-OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))/365,1),IF(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))=CB$6,(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)-DATE(CB$6,1,1))/365,1))","v":1583.3032233638626},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$Q$12,1,0,ctPort,1)=$B35)*(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))<=CC$6)*(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))>=CC$6)*OFFSET(Active_Portfolio!$U$12,1,CC$5-1,ctPort,1),OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),IF(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))=CC$6,(DATE(CC$6,12,31)-OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))/365,1),IF(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))=CC$6,(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)-DATE(CC$6,1,1))/365,1))","v":1577.6225219939997},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$Q$12,1,0,ctPort,1)=$B35)*(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))<=CD$6)*(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))>=CD$6)*OFFSET(Active_Portfolio!$U$12,1,CD$5-1,ctPort,1),OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),IF(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))=CD$6,(DATE(CD$6,12,31)-OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))/365,1),IF(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))=CD$6,(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)-DATE(CD$6,1,1))/365,1))","v":1577.6225219939997},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$Q$12,1,0,ctPort,1)=$B35)*(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))<=CE$6)*(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))>=CE$6)*OFFSET(Active_Portfolio!$U$12,1,CE$5-1,ctPort,1),OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),IF(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))=CE$6,(DATE(CE$6,12,31)-OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))/365,1),IF(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))=CE$6,(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)-DATE(CE$6,1,1))/365,1))","v":1577.6225219939997},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$Q$12,1,0,ctPort,1)=$B35)*(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))<=CF$6)*(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))>=CF$6)*OFFSET(Active_Portfolio!$U$12,1,CF$5-1,ctPort,1),OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),IF(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))=CF$6,(DATE(CF$6,12,31)-OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))/365,1),IF(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))=CF$6,(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)-DATE(CF$6,1,1))/365,1))","v":1577.6225219939997},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$Q$12,1,0,ctPort,1)=$B35)*(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))<=CG$6)*(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))>=CG$6)*OFFSET(Active_Portfolio!$U$12,1,CG$5-1,ctPort,1),OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),IF(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))=CG$6,(DATE(CG$6,12,31)-OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))/365,1),IF(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))=CG$6,(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)-DATE(CG$6,1,1))/365,1))","v":1577.6225219939997},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$Q$12,1,0,ctPort,1)=$B35)*(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))<=CH$6)*(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))>=CH$6)*OFFSET(Active_Portfolio!$U$12,1,CH$5-1,ctPort,1),OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),IF(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))=CH$6,(DATE(CH$6,12,31)-OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))/365,1),IF(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))=CH$6,(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)-DATE(CH$6,1,1))/365,1))","v":1577.6225219939997},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$Q$12,1,0,ctPort,1)=$B35)*(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))<=CI$6)*(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))>=CI$6)*OFFSET(Active_Portfolio!$U$12,1,CI$5-1,ctPort,1),OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),IF(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))=CI$6,(DATE(CI$6,12,31)-OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))/365,1),IF(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))=CI$6,(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)-DATE(CI$6,1,1))/365,1))","v":1577.6225219939997},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$Q$12,1,0,ctPort,1)=$B35)*(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))<=CJ$6)*(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))>=CJ$6)*OFFSET(Active_Portfolio!$U$12,1,CJ$5-1,ctPort,1),OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),IF(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))=CJ$6,(DATE(CJ$6,12,31)-OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))/365,1),IF(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))=CJ$6,(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)-DATE(CJ$6,1,1))/365,1))","v":1577.6225219939997},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$Q$12,1,0,ctPort,1)=$B35)*(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))<=CK$6)*(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))>=CK$6)*OFFSET(Active_Portfolio!$U$12,1,CK$5-1,ctPort,1),OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),IF(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))=CK$6,(DATE(CK$6,12,31)-OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))/365,1),IF(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))=CK$6,(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)-DATE(CK$6,1,1))/365,1))","v":1577.6225219939997},null,null,null,14904.854610999997,15805.537022999997,16491.761970000003,15426.106220114369,{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$Q$12,1,0,ctPort,1)=$B35)*(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))<=CS$6)*(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))>=CS$6)*OFFSET(Active_Portfolio!$U$12,1,CS$5-1,ctPort,1),OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),IF(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))=CS$6,(DATE(CS$6,12,31)-OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))/365,1),IF(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))=CS$6,(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)-DATE(CS$6,1,1))/365,1))","v":16417.502839200402},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$Q$12,1,0,ctPort,1)=$B35)*(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))<=CT$6)*(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))>=CT$6)*OFFSET(Active_Portfolio!$U$12,1,CT$5-1,ctPort,1),OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),IF(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))=CT$6,(DATE(CT$6,12,31)-OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))/365,1),IF(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))=CT$6,(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)-DATE(CT$6,1,1))/365,1))","v":14807.969825501777},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$Q$12,1,0,ctPort,1)=$B35)*(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))<=CU$6)*(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))>=CU$6)*OFFSET(Active_Portfolio!$U$12,1,CU$5-1,ctPort,1),OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),IF(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))=CU$6,(DATE(CU$6,12,31)-OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))/365,1),IF(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))=CU$6,(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)-DATE(CU$6,1,1))/365,1))","v":13435.871332351093},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$Q$12,1,0,ctPort,1)=$B35)*(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))<=CV$6)*(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))>=CV$6)*OFFSET(Active_Portfolio!$U$12,1,CV$5-1,ctPort,1),OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),IF(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))=CV$6,(DATE(CV$6,12,31)-OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))/365,1),IF(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))=CV$6,(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)-DATE(CV$6,1,1))/365,1))","v":12249.85596248808},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$Q$12,1,0,ctPort,1)=$B35)*(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))<=CW$6)*(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))>=CW$6)*OFFSET(Active_Portfolio!$U$12,1,CW$5-1,ctPort,1),OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),IF(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))=CW$6,(DATE(CW$6,12,31)-OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))/365,1),IF(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))=CW$6,(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)-DATE(CW$6,1,1))/365,1))","v":11627.979003583972},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$Q$12,1,0,ctPort,1)=$B35)*(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))<=CX$6)*(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))>=CX$6)*OFFSET(Active_Portfolio!$U$12,1,CX$5-1,ctPort,1),OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),IF(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))=CX$6,(DATE(CX$6,12,31)-OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))/365,1),IF(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))=CX$6,(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)-DATE(CX$6,1,1))/365,1))","v":11171.346948789454},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$Q$12,1,0,ctPort,1)=$B35)*(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))<=CY$6)*(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))>=CY$6)*OFFSET(Active_Portfolio!$U$12,1,CY$5-1,ctPort,1),OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),IF(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))=CY$6,(DATE(CY$6,12,31)-OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))/365,1),IF(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))=CY$6,(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)-DATE(CY$6,1,1))/365,1))","v":10987.906373446987},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$Q$12,1,0,ctPort,1)=$B35)*(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))<=CZ$6)*(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))>=CZ$6)*OFFSET(Active_Portfolio!$U$12,1,CZ$5-1,ctPort,1),OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),IF(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))=CZ$6,(DATE(CZ$6,12,31)-OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))/365,1),IF(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))=CZ$6,(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)-DATE(CZ$6,1,1))/365,1))","v":10837.50968851548},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$Q$12,1,0,ctPort,1)=$B35)*(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))<=DA$6)*(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))>=DA$6)*OFFSET(Active_Portfolio!$U$12,1,DA$5-1,ctPort,1),OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),IF(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))=DA$6,(DATE(DA$6,12,31)-OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))/365,1),IF(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))=DA$6,(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)-DATE(DA$6,1,1))/365,1))","v":10724.230455638768},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$Q$12,1,0,ctPort,1)=$B35)*(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))<=DB$6)*(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))>=DB$6)*OFFSET(Active_Portfolio!$U$12,1,DB$5-1,ctPort,1),OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),IF(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))=DB$6,(DATE(DB$6,12,31)-OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))/365,1),IF(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))=DB$6,(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)-DATE(DB$6,1,1))/365,1))","v":10723.963743310002},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$Q$12,1,0,ctPort,1)=$B35)*(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))<=DC$6)*(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))>=DC$6)*OFFSET(Active_Portfolio!$U$12,1,DC$5-1,ctPort,1),OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),IF(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))=DC$6,(DATE(DC$6,12,31)-OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))/365,1),IF(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))=DC$6,(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)-DATE(DC$6,1,1))/365,1))","v":10564.148600211918},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$Q$12,1,0,ctPort,1)=$B35)*(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))<=DD$6)*(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))>=DD$6)*OFFSET(Active_Portfolio!$U$12,1,DD$5-1,ctPort,1),OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),IF(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))=DD$6,(DATE(DD$6,12,31)-OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))/365,1),IF(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))=DD$6,(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)-DATE(DD$6,1,1))/365,1))","v":10452.752766723699},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$Q$12,1,0,ctPort,1)=$B35)*(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))<=DE$6)*(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))>=DE$6)*OFFSET(Active_Portfolio!$U$12,1,DE$5-1,ctPort,1),OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),IF(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))=DE$6,(DATE(DE$6,12,31)-OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))/365,1),IF(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))=DE$6,(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)-DATE(DE$6,1,1))/365,1))","v":10407.871369463426},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$Q$12,1,0,ctPort,1)=$B35)*(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))<=DF$6)*(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))>=DF$6)*OFFSET(Active_Portfolio!$U$12,1,DF$5-1,ctPort,1),OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),IF(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))=DF$6,(DATE(DF$6,12,31)-OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))/365,1),IF(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))=DF$6,(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)-DATE(DF$6,1,1))/365,1))","v":10303.842903710001},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$Q$12,1,0,ctPort,1)=$B35)*(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))<=DG$6)*(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))>=DG$6)*OFFSET(Active_Portfolio!$U$12,1,DG$5-1,ctPort,1),OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),IF(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))=DG$6,(DATE(DG$6,12,31)-OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))/365,1),IF(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))=DG$6,(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)-DATE(DG$6,1,1))/365,1))","v":9160.716029394931},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$Q$12,1,0,ctPort,1)=$B35)*(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))<=DH$6)*(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))>=DH$6)*OFFSET(Active_Portfolio!$U$12,1,DH$5-1,ctPort,1),OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),IF(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))=DH$6,(DATE(DH$6,12,31)-OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))/365,1),IF(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))=DH$6,(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)-DATE(DH$6,1,1))/365,1))","v":8708.8320893238069},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$Q$12,1,0,ctPort,1)=$B35)*(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))<=DI$6)*(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))>=DI$6)*OFFSET(Active_Portfolio!$U$12,1,DI$5-1,ctPort,1),OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),IF(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))=DI$6,(DATE(DI$6,12,31)-OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))/365,1),IF(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))=DI$6,(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)-DATE(DI$6,1,1))/365,1))","v":8070.231891835615},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$Q$12,1,0,ctPort,1)=$B35)*(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))<=DJ$6)*(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))>=DJ$6)*OFFSET(Active_Portfolio!$U$12,1,DJ$5-1,ctPort,1),OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),IF(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))=DJ$6,(DATE(DJ$6,12,31)-OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))/365,1),IF(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))=DJ$6,(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)-DATE(DJ$6,1,1))/365,1))","v":6104.6070038904099},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$Q$12,1,0,ctPort,1)=$B35)*(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))<=DK$6)*(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))>=DK$6)*OFFSET(Active_Portfolio!$U$12,1,DK$5-1,ctPort,1),OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),IF(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))=DK$6,(DATE(DK$6,12,31)-OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))/365,1),IF(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))=DK$6,(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)-DATE(DK$6,1,1))/365,1))","v":5524.8756925205471},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$Q$12,1,0,ctPort,1)=$B35)*(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))<=DL$6)*(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))>=DL$6)*OFFSET(Active_Portfolio!$U$12,1,DL$5-1,ctPort,1),OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),IF(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))=DL$6,(DATE(DL$6,12,31)-OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))/365,1),IF(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))=DL$6,(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)-DATE(DL$6,1,1))/365,1))","v":4962.2602031013694},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$Q$12,1,0,ctPort,1)=$B35)*(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))<=DM$6)*(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))>=DM$6)*OFFSET(Active_Portfolio!$U$12,1,DM$5-1,ctPort,1),OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),IF(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))=DM$6,(DATE(DM$6,12,31)-OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))/365,1),IF(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))=DM$6,(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)-DATE(DM$6,1,1))/365,1))","v":1245.4022189041093},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$Q$12,1,0,ctPort,1)=$B35)*(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))<=DN$6)*(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))>=DN$6)*OFFSET(Active_Portfolio!$U$12,1,DN$5-1,ctPort,1),OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),IF(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))=DN$6,(DATE(DN$6,12,31)-OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))/365,1),IF(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))=DN$6,(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)-DATE(DN$6,1,1))/365,1))","v":680.0772599999998},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$Q$12,1,0,ctPort,1)=$B35)*(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))<=DO$6)*(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))>=DO$6)*OFFSET(Active_Portfolio!$U$12,1,DO$5-1,ctPort,1),OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),IF(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))=DO$6,(DATE(DO$6,12,31)-OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))/365,1),IF(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))=DO$6,(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)-DATE(DO$6,1,1))/365,1))","v":484.59726000000001},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$Q$12,1,0,ctPort,1)=$B35)*(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))<=DP$6)*(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))>=DP$6)*OFFSET(Active_Portfolio!$U$12,1,DP$5-1,ctPort,1),OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),IF(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))=DP$6,(DATE(DP$6,12,31)-OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))/365,1),IF(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))=DP$6,(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)-DATE(DP$6,1,1))/365,1))","v":285.87725999999998},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$Q$12,1,0,ctPort,1)=$B35)*(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))<=DQ$6)*(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))>=DQ$6)*OFFSET(Active_Portfolio!$U$12,1,DQ$5-1,ctPort,1),OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),IF(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))=DQ$6,(DATE(DQ$6,12,31)-OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))/365,1),IF(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))=DQ$6,(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)-DATE(DQ$6,1,1))/365,1))","v":285.87725999999998},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$Q$12,1,0,ctPort,1)=$B35)*(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))<=DR$6)*(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))>=DR$6)*OFFSET(Active_Portfolio!$U$12,1,DR$5-1,ctPort,1),OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),IF(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))=DR$6,(DATE(DR$6,12,31)-OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))/365,1),IF(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))=DR$6,(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)-DATE(DR$6,1,1))/365,1))","v":285.87725999999998},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$Q$12,1,0,ctPort,1)=$B35)*(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))<=DS$6)*(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))>=DS$6)*OFFSET(Active_Portfolio!$U$12,1,DS$5-1,ctPort,1),OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),IF(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))=DS$6,(DATE(DS$6,12,31)-OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))/365,1),IF(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))=DS$6,(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)-DATE(DS$6,1,1))/365,1))","v":285.87725999999998},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$Q$12,1,0,ctPort,1)=$B35)*(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))<=DT$6)*(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))>=DT$6)*OFFSET(Active_Portfolio!$U$12,1,DT$5-1,ctPort,1),OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),IF(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))=DT$6,(DATE(DT$6,12,31)-OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))/365,1),IF(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))=DT$6,(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)-DATE(DT$6,1,1))/365,1))","v":285.87725999999998},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$Q$12,1,0,ctPort,1)=$B35)*(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))<=DU$6)*(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))>=DU$6)*OFFSET(Active_Portfolio!$U$12,1,DU$5-1,ctPort,1),OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),IF(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))=DU$6,(DATE(DU$6,12,31)-OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))/365,1),IF(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))=DU$6,(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)-DATE(DU$6,1,1))/365,1))","v":285.87725999999998},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$Q$12,1,0,ctPort,1)=$B35)*(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))<=DV$6)*(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))>=DV$6)*OFFSET(Active_Portfolio!$U$12,1,DV$5-1,ctPort,1),OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),IF(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))=DV$6,(DATE(DV$6,12,31)-OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))/365,1),IF(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))=DV$6,(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)-DATE(DV$6,1,1))/365,1))","v":285.87725999999998},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$Q$12,1,0,ctPort,1)=$B35)*(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))<=DW$6)*(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))>=DW$6)*OFFSET(Active_Portfolio!$U$12,1,DW$5-1,ctPort,1),OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),IF(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))=DW$6,(DATE(DW$6,12,31)-OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))/365,1),IF(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))=DW$6,(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)-DATE(DW$6,1,1))/365,1))","v":285.87725999999998},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$Q$12,1,0,ctPort,1)=$B35)*(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))<=DX$6)*(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))>=DX$6)*OFFSET(Active_Portfolio!$U$12,1,DX$5-1,ctPort,1),OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),IF(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))=DX$6,(DATE(DX$6,12,31)-OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))/365,1),IF(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))=DX$6,(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)-DATE(DX$6,1,1))/365,1))","v":285.87725999999998},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$Q$12,1,0,ctPort,1)=$B35)*(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))<=DY$6)*(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))>=DY$6)*OFFSET(Active_Portfolio!$U$12,1,DY$5-1,ctPort,1),OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),IF(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))=DY$6,(DATE(DY$6,12,31)-OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))/365,1),IF(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))=DY$6,(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)-DATE(DY$6,1,1))/365,1))","v":285.87725999999998},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$Q$12,1,0,ctPort,1)=$B35)*(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))<=DZ$6)*(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))>=DZ$6)*OFFSET(Active_Portfolio!$U$12,1,DZ$5-1,ctPort,1),OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),IF(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))=DZ$6,(DATE(DZ$6,12,31)-OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))/365,1),IF(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))=DZ$6,(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)-DATE(DZ$6,1,1))/365,1))","v":285.87725999999998},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$Q$12,1,0,ctPort,1)=$B35)*(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))<=EA$6)*(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))>=EA$6)*OFFSET(Active_Portfolio!$U$12,1,EA$5-1,ctPort,1),OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),IF(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))=EA$6,(DATE(EA$6,12,31)-OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))/365,1),IF(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))=EA$6,(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)-DATE(EA$6,1,1))/365,1))","v":285.87725999999998},null,null,null,1970.5474272780002,2465.4346019999998,2806.17904,2611.7472936565896,{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$Q$12,1,0,ctPort,1)=$B35)*(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))<=EI$6)*(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))>=EI$6)*OFFSET(Active_Portfolio!$U$12,1,EI$5-1,ctPort,1),OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),IF(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))=EI$6,(DATE(EI$6,12,31)-OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))/365,1),IF(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))=EI$6,(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)-DATE(EI$6,1,1))/365,1))","v":2628.3809099},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$Q$12,1,0,ctPort,1)=$B35)*(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))<=EJ$6)*(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))>=EJ$6)*OFFSET(Active_Portfolio!$U$12,1,EJ$5-1,ctPort,1),OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),IF(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))=EJ$6,(DATE(EJ$6,12,31)-OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))/365,1),IF(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))=EJ$6,(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)-DATE(EJ$6,1,1))/365,1))","v":2568.9425537356165},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$Q$12,1,0,ctPort,1)=$B35)*(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))<=EK$6)*(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))>=EK$6)*OFFSET(Active_Portfolio!$U$12,1,EK$5-1,ctPort,1),OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),IF(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))=EK$6,(DATE(EK$6,12,31)-OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))/365,1),IF(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))=EK$6,(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)-DATE(EK$6,1,1))/365,1))","v":2558.8932386671231},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$Q$12,1,0,ctPort,1)=$B35)*(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))<=EL$6)*(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))>=EL$6)*OFFSET(Active_Portfolio!$U$12,1,EL$5-1,ctPort,1),OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),IF(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))=EL$6,(DATE(EL$6,12,31)-OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))/365,1),IF(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))=EL$6,(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)-DATE(EL$6,1,1))/365,1))","v":2425.7331290780821},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$Q$12,1,0,ctPort,1)=$B35)*(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))<=EM$6)*(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))>=EM$6)*OFFSET(Active_Portfolio!$U$12,1,EM$5-1,ctPort,1),OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),IF(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))=EM$6,(DATE(EM$6,12,31)-OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))/365,1),IF(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))=EM$6,(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)-DATE(EM$6,1,1))/365,1))","v":2252.2409099000001},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$Q$12,1,0,ctPort,1)=$B35)*(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))<=EN$6)*(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))>=EN$6)*OFFSET(Active_Portfolio!$U$12,1,EN$5-1,ctPort,1),OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),IF(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))=EN$6,(DATE(EN$6,12,31)-OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))/365,1),IF(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))=EN$6,(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)-DATE(EN$6,1,1))/365,1))","v":2252.2409099000001},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$Q$12,1,0,ctPort,1)=$B35)*(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))<=EO$6)*(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))>=EO$6)*OFFSET(Active_Portfolio!$U$12,1,EO$5-1,ctPort,1),OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),IF(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))=EO$6,(DATE(EO$6,12,31)-OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))/365,1),IF(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))=EO$6,(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)-DATE(EO$6,1,1))/365,1))","v":2243.3231016808218},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$Q$12,1,0,ctPort,1)=$B35)*(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))<=EP$6)*(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))>=EP$6)*OFFSET(Active_Portfolio!$U$12,1,EP$5-1,ctPort,1),OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),IF(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))=EP$6,(DATE(EP$6,12,31)-OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))/365,1),IF(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))=EP$6,(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)-DATE(EP$6,1,1))/365,1))","v":2213.6792660643837},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$Q$12,1,0,ctPort,1)=$B35)*(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))<=EQ$6)*(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))>=EQ$6)*OFFSET(Active_Portfolio!$U$12,1,EQ$5-1,ctPort,1),OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),IF(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))=EQ$6,(DATE(EQ$6,12,31)-OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))/365,1),IF(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))=EQ$6,(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)-DATE(EQ$6,1,1))/365,1))","v":1826.8436496260272},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$Q$12,1,0,ctPort,1)=$B35)*(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))<=ER$6)*(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))>=ER$6)*OFFSET(Active_Portfolio!$U$12,1,ER$5-1,ctPort,1),OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),IF(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))=ER$6,(DATE(ER$6,12,31)-OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))/365,1),IF(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))=ER$6,(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)-DATE(ER$6,1,1))/365,1))","v":1581.8729099},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$Q$12,1,0,ctPort,1)=$B35)*(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))<=ES$6)*(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))>=ES$6)*OFFSET(Active_Portfolio!$U$12,1,ES$5-1,ctPort,1),OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),IF(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))=ES$6,(DATE(ES$6,12,31)-OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))/365,1),IF(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))=ES$6,(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)-DATE(ES$6,1,1))/365,1))","v":1447.9209099},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$Q$12,1,0,ctPort,1)=$B35)*(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))<=ET$6)*(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))>=ET$6)*OFFSET(Active_Portfolio!$U$12,1,ET$5-1,ctPort,1),OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),IF(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))=ET$6,(DATE(ET$6,12,31)-OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))/365,1),IF(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))=ET$6,(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)-DATE(ET$6,1,1))/365,1))","v":1447.9209099},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$Q$12,1,0,ctPort,1)=$B35)*(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))<=EU$6)*(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))>=EU$6)*OFFSET(Active_Portfolio!$U$12,1,EU$5-1,ctPort,1),OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),IF(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))=EU$6,(DATE(EU$6,12,31)-OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))/365,1),IF(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))=EU$6,(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)-DATE(EU$6,1,1))/365,1))","v":1447.9209099},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$Q$12,1,0,ctPort,1)=$B35)*(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))<=EV$6)*(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))>=EV$6)*OFFSET(Active_Portfolio!$U$12,1,EV$5-1,ctPort,1),OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),IF(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))=EV$6,(DATE(EV$6,12,31)-OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))/365,1),IF(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))=EV$6,(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)-DATE(EV$6,1,1))/365,1))","v":1447.9209099},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$Q$12,1,0,ctPort,1)=$B35)*(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))<=EW$6)*(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))>=EW$6)*OFFSET(Active_Portfolio!$U$12,1,EW$5-1,ctPort,1),OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),IF(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))=EW$6,(DATE(EW$6,12,31)-OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))/365,1),IF(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))=EW$6,(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)-DATE(EW$6,1,1))/365,1))","v":1447.9209099},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$Q$12,1,0,ctPort,1)=$B35)*(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))<=EX$6)*(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))>=EX$6)*OFFSET(Active_Portfolio!$U$12,1,EX$5-1,ctPort,1),OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),IF(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))=EX$6,(DATE(EX$6,12,31)-OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))/365,1),IF(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))=EX$6,(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)-DATE(EX$6,1,1))/365,1))","v":1432.9368551054793},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$Q$12,1,0,ctPort,1)=$B35)*(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))<=EY$6)*(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))>=EY$6)*OFFSET(Active_Portfolio!$U$12,1,EY$5-1,ctPort,1),OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),IF(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))=EY$6,(DATE(EY$6,12,31)-OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))/365,1),IF(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))=EY$6,(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)-DATE(EY$6,1,1))/365,1))","v":1291.6855324271232},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$Q$12,1,0,ctPort,1)=$B35)*(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))<=EZ$6)*(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))>=EZ$6)*OFFSET(Active_Portfolio!$U$12,1,EZ$5-1,ctPort,1),OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),IF(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))=EZ$6,(DATE(EZ$6,12,31)-OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))/365,1),IF(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))=EZ$6,(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)-DATE(EZ$6,1,1))/365,1))","v":933.82110319315075},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$Q$12,1,0,ctPort,1)=$B35)*(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))<=FA$6)*(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))>=FA$6)*OFFSET(Active_Portfolio!$U$12,1,FA$5-1,ctPort,1),OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),IF(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))=FA$6,(DATE(FA$6,12,31)-OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))/365,1),IF(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))=FA$6,(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)-DATE(FA$6,1,1))/365,1))","v":260.7650898835617},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$Q$12,1,0,ctPort,1)=$B35)*(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))<=FB$6)*(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))>=FB$6)*OFFSET(Active_Portfolio!$U$12,1,FB$5-1,ctPort,1),OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),IF(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))=FB$6,(DATE(FB$6,12,31)-OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))/365,1),IF(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))=FB$6,(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)-DATE(FB$6,1,1))/365,1))","v":20.11},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$Q$12,1,0,ctPort,1)=$B35)*(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))<=FC$6)*(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))>=FC$6)*OFFSET(Active_Portfolio!$U$12,1,FC$5-1,ctPort,1),OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),IF(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))=FC$6,(DATE(FC$6,12,31)-OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))/365,1),IF(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))=FC$6,(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)-DATE(FC$6,1,1))/365,1))","v":20.11},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$Q$12,1,0,ctPort,1)=$B35)*(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))<=FD$6)*(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))>=FD$6)*OFFSET(Active_Portfolio!$U$12,1,FD$5-1,ctPort,1),OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),IF(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))=FD$6,(DATE(FD$6,12,31)-OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))/365,1),IF(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))=FD$6,(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)-DATE(FD$6,1,1))/365,1))","v":20.11},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$Q$12,1,0,ctPort,1)=$B35)*(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))<=FE$6)*(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))>=FE$6)*OFFSET(Active_Portfolio!$U$12,1,FE$5-1,ctPort,1),OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),IF(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))=FE$6,(DATE(FE$6,12,31)-OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))/365,1),IF(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))=FE$6,(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)-DATE(FE$6,1,1))/365,1))","v":20.11},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$Q$12,1,0,ctPort,1)=$B35)*(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))<=FF$6)*(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))>=FF$6)*OFFSET(Active_Portfolio!$U$12,1,FF$5-1,ctPort,1),OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),IF(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))=FF$6,(DATE(FF$6,12,31)-OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))/365,1),IF(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))=FF$6,(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)-DATE(FF$6,1,1))/365,1))","v":20.11},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$Q$12,1,0,ctPort,1)=$B35)*(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))<=FG$6)*(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))>=FG$6)*OFFSET(Active_Portfolio!$U$12,1,FG$5-1,ctPort,1),OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),IF(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))=FG$6,(DATE(FG$6,12,31)-OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))/365,1),IF(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))=FG$6,(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)-DATE(FG$6,1,1))/365,1))","v":20.11},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$Q$12,1,0,ctPort,1)=$B35)*(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))<=FH$6)*(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))>=FH$6)*OFFSET(Active_Portfolio!$U$12,1,FH$5-1,ctPort,1),OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),IF(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))=FH$6,(DATE(FH$6,12,31)-OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))/365,1),IF(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))=FH$6,(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)-DATE(FH$6,1,1))/365,1))","v":20.11},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$Q$12,1,0,ctPort,1)=$B35)*(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))<=FI$6)*(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))>=FI$6)*OFFSET(Active_Portfolio!$U$12,1,FI$5-1,ctPort,1),OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),IF(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))=FI$6,(DATE(FI$6,12,31)-OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))/365,1),IF(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))=FI$6,(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)-DATE(FI$6,1,1))/365,1))","v":20.11},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$Q$12,1,0,ctPort,1)=$B35)*(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))<=FJ$6)*(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))>=FJ$6)*OFFSET(Active_Portfolio!$U$12,1,FJ$5-1,ctPort,1),OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),IF(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))=FJ$6,(DATE(FJ$6,12,31)-OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))/365,1),IF(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))=FJ$6,(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)-DATE(FJ$6,1,1))/365,1))","v":20.11},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$Q$12,1,0,ctPort,1)=$B35)*(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))<=FK$6)*(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))>=FK$6)*OFFSET(Active_Portfolio!$U$12,1,FK$5-1,ctPort,1),OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),IF(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))=FK$6,(DATE(FK$6,12,31)-OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))/365,1),IF(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))=FK$6,(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)-DATE(FK$6,1,1))/365,1))","v":20.11},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$Q$12,1,0,ctPort,1)=$B35)*(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))<=FL$6)*(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))>=FL$6)*OFFSET(Active_Portfolio!$U$12,1,FL$5-1,ctPort,1),OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),IF(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))=FL$6,(DATE(FL$6,12,31)-OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))/365,1),IF(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))=FL$6,(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)-DATE(FL$6,1,1))/365,1))","v":20.11},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$Q$12,1,0,ctPort,1)=$B35)*(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))<=FM$6)*(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))>=FM$6)*OFFSET(Active_Portfolio!$U$12,1,FM$5-1,ctPort,1),OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),IF(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))=FM$6,(DATE(FM$6,12,31)-OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))/365,1),IF(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))=FM$6,(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)-DATE(FM$6,1,1))/365,1))","v":20.11},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$Q$12,1,0,ctPort,1)=$B35)*(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))<=FN$6)*(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))>=FN$6)*OFFSET(Active_Portfolio!$U$12,1,FN$5-1,ctPort,1),OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),IF(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))=FN$6,(DATE(FN$6,12,31)-OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))/365,1),IF(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))=FN$6,(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)-DATE(FN$6,1,1))/365,1))","v":20.11},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$Q$12,1,0,ctPort,1)=$B35)*(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))<=FO$6)*(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))>=FO$6)*OFFSET(Active_Portfolio!$U$12,1,FO$5-1,ctPort,1),OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),IF(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))=FO$6,(DATE(FO$6,12,31)-OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))/365,1),IF(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))=FO$6,(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)-DATE(FO$6,1,1))/365,1))","v":20.11},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$Q$12,1,0,ctPort,1)=$B35)*(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))<=FP$6)*(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))>=FP$6)*OFFSET(Active_Portfolio!$U$12,1,FP$5-1,ctPort,1),OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),IF(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))=FP$6,(DATE(FP$6,12,31)-OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))/365,1),IF(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))=FP$6,(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)-DATE(FP$6,1,1))/365,1))","v":20.11},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$Q$12,1,0,ctPort,1)=$B35)*(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))<=FQ$6)*(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))>=FQ$6)*OFFSET(Active_Portfolio!$U$12,1,FQ$5-1,ctPort,1),OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),IF(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))=FQ$6,(DATE(FQ$6,12,31)-OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))/365,1),IF(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))=FQ$6,(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)-DATE(FQ$6,1,1))/365,1))","v":20.11},null,null,null,{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$Q$12,1,0,ctPort,1)=$B35)*(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))<=FU$6)*(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))>=FU$6)*OFFSET(Active_Portfolio!$U$12,1,FU$5-1,ctPort,1),OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),IF(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))=FU$6,(DATE(FU$6,12,31)-OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))/365,1),IF(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))=FU$6,(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)-DATE(FU$6,1,1))/365,1))","v":3134.5170410459996},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$Q$12,1,0,ctPort,1)=$B35)*(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))<=FV$6)*(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))>=FV$6)*OFFSET(Active_Portfolio!$U$12,1,FV$5-1,ctPort,1),OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),IF(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))=FV$6,(DATE(FV$6,12,31)-OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))/365,1),IF(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))=FV$6,(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)-DATE(FV$6,1,1))/365,1))","v":3139.516646525452},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$Q$12,1,0,ctPort,1)=$B35)*(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))<=FW$6)*(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))>=FW$6)*OFFSET(Active_Portfolio!$U$12,1,FW$5-1,ctPort,1),OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),IF(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))=FW$6,(DATE(FW$6,12,31)-OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))/365,1),IF(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))=FW$6,(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)-DATE(FW$6,1,1))/365,1))","v":3142.3490410459999},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$Q$12,1,0,ctPort,1)=$B35)*(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))<=FX$6)*(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))>=FX$6)*OFFSET(Active_Portfolio!$U$12,1,FX$5-1,ctPort,1),OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),IF(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))=FX$6,(DATE(FX$6,12,31)-OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))/365,1),IF(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))=FX$6,(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)-DATE(FX$6,1,1))/365,1))","v":3139.1462428721916},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$Q$12,1,0,ctPort,1)=$B35)*(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))<=FY$6)*(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))>=FY$6)*OFFSET(Active_Portfolio!$U$12,1,FY$5-1,ctPort,1),OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),IF(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))=FY$6,(DATE(FY$6,12,31)-OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))/365,1),IF(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))=FY$6,(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)-DATE(FY$6,1,1))/365,1))","v":3105.8171243759998},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$Q$12,1,0,ctPort,1)=$B35)*(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))<=FZ$6)*(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))>=FZ$6)*OFFSET(Active_Portfolio!$U$12,1,FZ$5-1,ctPort,1),OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),IF(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))=FZ$6,(DATE(FZ$6,12,31)-OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))/365,1),IF(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))=FZ$6,(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)-DATE(FZ$6,1,1))/365,1))","v":3067.1229800899996},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$Q$12,1,0,ctPort,1)=$B35)*(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))<=GA$6)*(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))>=GA$6)*OFFSET(Active_Portfolio!$U$12,1,GA$5-1,ctPort,1),OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),IF(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))=GA$6,(DATE(GA$6,12,31)-OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))/365,1),IF(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))=GA$6,(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)-DATE(GA$6,1,1))/365,1))","v":3067.0691451584926},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$Q$12,1,0,ctPort,1)=$B35)*(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))<=GB$6)*(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))>=GB$6)*OFFSET(Active_Portfolio!$U$12,1,GB$5-1,ctPort,1),OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),IF(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))=GB$6,(DATE(GB$6,12,31)-OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))/365,1),IF(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))=GB$6,(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)-DATE(GB$6,1,1))/365,1))","v":3062.0803625927942},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$Q$12,1,0,ctPort,1)=$B35)*(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))<=GC$6)*(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))>=GC$6)*OFFSET(Active_Portfolio!$U$12,1,GC$5-1,ctPort,1),OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),IF(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))=GC$6,(DATE(GC$6,12,31)-OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))/365,1),IF(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))=GC$6,(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)-DATE(GC$6,1,1))/365,1))","v":2856.1998773645205},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$Q$12,1,0,ctPort,1)=$B35)*(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))<=GD$6)*(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))>=GD$6)*OFFSET(Active_Portfolio!$U$12,1,GD$5-1,ctPort,1),OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),IF(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))=GD$6,(DATE(GD$6,12,31)-OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))/365,1),IF(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))=GD$6,(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)-DATE(GD$6,1,1))/365,1))","v":2713.2385768897257},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$Q$12,1,0,ctPort,1)=$B35)*(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))<=GE$6)*(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))>=GE$6)*OFFSET(Active_Portfolio!$U$12,1,GE$5-1,ctPort,1),OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),IF(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))=GE$6,(DATE(GE$6,12,31)-OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))/365,1),IF(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))=GE$6,(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)-DATE(GE$6,1,1))/365,1))","v":2647.2012381499999},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$Q$12,1,0,ctPort,1)=$B35)*(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))<=GF$6)*(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))>=GF$6)*OFFSET(Active_Portfolio!$U$12,1,GF$5-1,ctPort,1),OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),IF(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))=GF$6,(DATE(GF$6,12,31)-OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))/365,1),IF(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))=GF$6,(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)-DATE(GF$6,1,1))/365,1))","v":2647.0168725131534},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$Q$12,1,0,ctPort,1)=$B35)*(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))<=GG$6)*(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))>=GG$6)*OFFSET(Active_Portfolio!$U$12,1,GG$5-1,ctPort,1),OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),IF(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))=GG$6,(DATE(GG$6,12,31)-OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))/365,1),IF(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))=GG$6,(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)-DATE(GG$6,1,1))/365,1))","v":2551.3141297640136},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$Q$12,1,0,ctPort,1)=$B35)*(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))<=GH$6)*(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))>=GH$6)*OFFSET(Active_Portfolio!$U$12,1,GH$5-1,ctPort,1),OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),IF(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))=GH$6,(DATE(GH$6,12,31)-OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))/365,1),IF(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))=GH$6,(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)-DATE(GH$6,1,1))/365,1))","v":2495.4051571210821},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$Q$12,1,0,ctPort,1)=$B35)*(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))<=GI$6)*(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))>=GI$6)*OFFSET(Active_Portfolio!$U$12,1,GI$5-1,ctPort,1),OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),IF(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))=GI$6,(DATE(GI$6,12,31)-OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))/365,1),IF(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))=GI$6,(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)-DATE(GI$6,1,1))/365,1))","v":2380.4207739598655},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$Q$12,1,0,ctPort,1)=$B35)*(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))<=GJ$6)*(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))>=GJ$6)*OFFSET(Active_Portfolio!$U$12,1,GJ$5-1,ctPort,1),OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),IF(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))=GJ$6,(DATE(GJ$6,12,31)-OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))/365,1),IF(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))=GJ$6,(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)-DATE(GJ$6,1,1))/365,1))","v":2155.15324281837},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$Q$12,1,0,ctPort,1)=$B35)*(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))<=GK$6)*(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))>=GK$6)*OFFSET(Active_Portfolio!$U$12,1,GK$5-1,ctPort,1),OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),IF(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))=GK$6,(DATE(GK$6,12,31)-OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))/365,1),IF(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))=GK$6,(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)-DATE(GK$6,1,1))/365,1))","v":2123.2653143245616},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$Q$12,1,0,ctPort,1)=$B35)*(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))<=GL$6)*(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))>=GL$6)*OFFSET(Active_Portfolio!$U$12,1,GL$5-1,ctPort,1),OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),IF(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))=GL$6,(DATE(GL$6,12,31)-OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))/365,1),IF(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))=GL$6,(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)-DATE(GL$6,1,1))/365,1))","v":2000.7312941159041},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$Q$12,1,0,ctPort,1)=$B35)*(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))<=GM$6)*(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))>=GM$6)*OFFSET(Active_Portfolio!$U$12,1,GM$5-1,ctPort,1),OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),IF(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))=GM$6,(DATE(GM$6,12,31)-OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))/365,1),IF(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))=GM$6,(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)-DATE(GM$6,1,1))/365,1))","v":1946.8460393628354},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$Q$12,1,0,ctPort,1)=$B35)*(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))<=GN$6)*(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))>=GN$6)*OFFSET(Active_Portfolio!$U$12,1,GN$5-1,ctPort,1),OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),IF(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))=GN$6,(DATE(GN$6,12,31)-OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))/365,1),IF(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))=GN$6,(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)-DATE(GN$6,1,1))/365,1))","v":1912.4705227076026},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$Q$12,1,0,ctPort,1)=$B35)*(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))<=GO$6)*(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))>=GO$6)*OFFSET(Active_Portfolio!$U$12,1,GO$5-1,ctPort,1),OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),IF(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))=GO$6,(DATE(GO$6,12,31)-OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))/365,1),IF(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))=GO$6,(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)-DATE(GO$6,1,1))/365,1))","v":1640.2028472469995},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$Q$12,1,0,ctPort,1)=$B35)*(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))<=GP$6)*(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))>=GP$6)*OFFSET(Active_Portfolio!$U$12,1,GP$5-1,ctPort,1),OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),IF(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))=GP$6,(DATE(GP$6,12,31)-OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))/365,1),IF(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))=GP$6,(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)-DATE(GP$6,1,1))/365,1))","v":1619.8150416333012},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$Q$12,1,0,ctPort,1)=$B35)*(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))<=GQ$6)*(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))>=GQ$6)*OFFSET(Active_Portfolio!$U$12,1,GQ$5-1,ctPort,1),OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),IF(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))=GQ$6,(DATE(GQ$6,12,31)-OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))/365,1),IF(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))=GQ$6,(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)-DATE(GQ$6,1,1))/365,1))","v":1575.7947962469996},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$Q$12,1,0,ctPort,1)=$B35)*(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))<=GR$6)*(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))>=GR$6)*OFFSET(Active_Portfolio!$U$12,1,GR$5-1,ctPort,1),OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),IF(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))=GR$6,(DATE(GR$6,12,31)-OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))/365,1),IF(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))=GR$6,(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)-DATE(GR$6,1,1))/365,1))","v":1574.8827254798764},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$Q$12,1,0,ctPort,1)=$B35)*(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))<=GS$6)*(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))>=GS$6)*OFFSET(Active_Portfolio!$U$12,1,GS$5-1,ctPort,1),OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),IF(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))=GS$6,(DATE(GS$6,12,31)-OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))/365,1),IF(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))=GS$6,(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)-DATE(GS$6,1,1))/365,1))","v":1547.0035689867257},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$Q$12,1,0,ctPort,1)=$B35)*(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))<=GT$6)*(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))>=GT$6)*OFFSET(Active_Portfolio!$U$12,1,GT$5-1,ctPort,1),OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),IF(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))=GT$6,(DATE(GT$6,12,31)-OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))/365,1),IF(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))=GT$6,(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)-DATE(GT$6,1,1))/365,1))","v":1534.1189662469999},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$Q$12,1,0,ctPort,1)=$B35)*(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))<=GU$6)*(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))>=GU$6)*OFFSET(Active_Portfolio!$U$12,1,GU$5-1,ctPort,1),OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),IF(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))=GU$6,(DATE(GU$6,12,31)-OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))/365,1),IF(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))=GU$6,(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)-DATE(GU$6,1,1))/365,1))","v":1534.1189662469999},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$Q$12,1,0,ctPort,1)=$B35)*(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))<=GV$6)*(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))>=GV$6)*OFFSET(Active_Portfolio!$U$12,1,GV$5-1,ctPort,1),OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),IF(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))=GV$6,(DATE(GV$6,12,31)-OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))/365,1),IF(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))=GV$6,(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)-DATE(GV$6,1,1))/365,1))","v":1534.1189662469999},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$Q$12,1,0,ctPort,1)=$B35)*(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))<=GW$6)*(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))>=GW$6)*OFFSET(Active_Portfolio!$U$12,1,GW$5-1,ctPort,1),OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),IF(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))=GW$6,(DATE(GW$6,12,31)-OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))/365,1),IF(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))=GW$6,(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)-DATE(GW$6,1,1))/365,1))","v":1534.1189662469999},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$Q$12,1,0,ctPort,1)=$B35)*(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))<=GX$6)*(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))>=GX$6)*OFFSET(Active_Portfolio!$U$12,1,GX$5-1,ctPort,1),OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),IF(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))=GX$6,(DATE(GX$6,12,31)-OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))/365,1),IF(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))=GX$6,(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)-DATE(GX$6,1,1))/365,1))","v":1534.1189662469999},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$Q$12,1,0,ctPort,1)=$B35)*(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))<=GY$6)*(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))>=GY$6)*OFFSET(Active_Portfolio!$U$12,1,GY$5-1,ctPort,1),OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),IF(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))=GY$6,(DATE(GY$6,12,31)-OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))/365,1),IF(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))=GY$6,(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)-DATE(GY$6,1,1))/365,1))","v":1534.1189662469999},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$Q$12,1,0,ctPort,1)=$B35)*(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))<=GZ$6)*(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))>=GZ$6)*OFFSET(Active_Portfolio!$U$12,1,GZ$5-1,ctPort,1),OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),IF(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))=GZ$6,(DATE(GZ$6,12,31)-OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))/365,1),IF(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))=GZ$6,(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)-DATE(GZ$6,1,1))/365,1))","v":1534.1189662469999},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$Q$12,1,0,ctPort,1)=$B35)*(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))<=HA$6)*(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))>=HA$6)*OFFSET(Active_Portfolio!$U$12,1,HA$5-1,ctPort,1),OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),IF(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))=HA$6,(DATE(HA$6,12,31)-OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))/365,1),IF(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))=HA$6,(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)-DATE(HA$6,1,1))/365,1))","v":1534.1189662469999},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$Q$12,1,0,ctPort,1)=$B35)*(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))<=HB$6)*(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))>=HB$6)*OFFSET(Active_Portfolio!$U$12,1,HB$5-1,ctPort,1),OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),IF(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))=HB$6,(DATE(HB$6,12,31)-OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))/365,1),IF(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))=HB$6,(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)-DATE(HB$6,1,1))/365,1))","v":1500.3021278908357},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$Q$12,1,0,ctPort,1)=$B35)*(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))<=HC$6)*(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))>=HC$6)*OFFSET(Active_Portfolio!$U$12,1,HC$5-1,ctPort,1),OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),IF(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))=HC$6,(DATE(HC$6,12,31)-OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))/365,1),IF(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))=HC$6,(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)-DATE(HC$6,1,1))/365,1))","v":1335.0359662469998},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$Q$12,1,0,ctPort,1)=$B35)*(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))<=HD$6)*(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))>=HD$6)*OFFSET(Active_Portfolio!$U$12,1,HD$5-1,ctPort,1),OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),IF(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))=HD$6,(DATE(HD$6,12,31)-OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))/365,1),IF(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))=HD$6,(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)-DATE(HD$6,1,1))/365,1))","v":1335.0359662469998},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$Q$12,1,0,ctPort,1)=$B35)*(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))<=HE$6)*(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))>=HE$6)*OFFSET(Active_Portfolio!$U$12,1,HE$5-1,ctPort,1),OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),IF(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))=HE$6,(DATE(HE$6,12,31)-OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))/365,1),IF(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))=HE$6,(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)-DATE(HE$6,1,1))/365,1))","v":1335.0359662469998},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$Q$12,1,0,ctPort,1)=$B35)*(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))<=HF$6)*(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))>=HF$6)*OFFSET(Active_Portfolio!$U$12,1,HF$5-1,ctPort,1),OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),IF(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))=HF$6,(DATE(HF$6,12,31)-OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))/365,1),IF(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))=HF$6,(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)-DATE(HF$6,1,1))/365,1))","v":1335.0359662469998},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$Q$12,1,0,ctPort,1)=$B35)*(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))<=HG$6)*(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))>=HG$6)*OFFSET(Active_Portfolio!$U$12,1,HG$5-1,ctPort,1),OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),IF(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))=HG$6,(DATE(HG$6,12,31)-OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))/365,1),IF(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))=HG$6,(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)-DATE(HG$6,1,1))/365,1))","v":1335.0359662469998}]
[null,1,null,"PCC1","GWh",null,0,0,3566.7229983348516,5679.7645913438701,8844.6831971176889,14918.869648114145,20276.340608973122,28917.440549192128,39376.297365712249,44705.253563472041,52268.150787286206,58226.387256700029,65909.452182078559,66441.910928015874,66976.874653129722,67400.574546793534,68296.125878363586,72929.704076786846,79562.240134201173,85370.610875446844,91011.574203332828,91133.485645560315,90231.184020941146,88209.494091584158,85996.311395312689,79753.274583048158,75347.919346594645,70839.987674881253,68794.546400736479,64574.422773953316,60701.273882558075,58473.957651280834,54169.535965855452,45831.398802745905,42255.739235243149,38902.544823333214,33750.770773504031,26802.372930320704,25017.854875548306,24471.436705064127,{"$f":"SUM(CK36,EA36,FQ36,HG36)","v":22869.183326039132},null,null,null,1463.7158433099344,2765.5597615214892,3228.1725663430943,4086.1753839287258,{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$Q$12,1,0,ctPort,1)=$B36)*(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))<=BC$6)*(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))>=BC$6)*OFFSET(Active_Portfolio!$U$12,1,BC$5-1,ctPort,1),OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),IF(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))=BC$6,(DATE(BC$6,12,31)-OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))/365,1),IF(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))=BC$6,(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)-DATE(BC$6,1,1))/365,1))","v":4833.0285808059825},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$Q$12,1,0,ctPort,1)=$B36)*(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))<=BD$6)*(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))>=BD$6)*OFFSET(Active_Portfolio!$U$12,1,BD$5-1,ctPort,1),OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),IF(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))=BD$6,(DATE(BD$6,12,31)-OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))/365,1),IF(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))=BD$6,(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)-DATE(BD$6,1,1))/365,1))","v":5586.5217695159972},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$Q$12,1,0,ctPort,1)=$B36)*(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))<=BE$6)*(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))>=BE$6)*OFFSET(Active_Portfolio!$U$12,1,BE$5-1,ctPort,1),OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),IF(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))=BE$6,(DATE(BE$6,12,31)-OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))/365,1),IF(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))=BE$6,(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)-DATE(BE$6,1,1))/365,1))","v":8885.0756711923732},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$Q$12,1,0,ctPort,1)=$B36)*(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))<=BF$6)*(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))>=BF$6)*OFFSET(Active_Portfolio!$U$12,1,BF$5-1,ctPort,1),OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),IF(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))=BF$6,(DATE(BF$6,12,31)-OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))/365,1),IF(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))=BF$6,(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)-DATE(BF$6,1,1))/365,1))","v":11252.70729328891},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$Q$12,1,0,ctPort,1)=$B36)*(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))<=BG$6)*(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))>=BG$6)*OFFSET(Active_Portfolio!$U$12,1,BG$5-1,ctPort,1),OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),IF(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))=BG$6,(DATE(BG$6,12,31)-OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))/365,1),IF(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))=BG$6,(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)-DATE(BG$6,1,1))/365,1))","v":14057.166196237937},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$Q$12,1,0,ctPort,1)=$B36)*(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))<=BH$6)*(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))>=BH$6)*OFFSET(Active_Portfolio!$U$12,1,BH$5-1,ctPort,1),OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),IF(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))=BH$6,(DATE(BH$6,12,31)-OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))/365,1),IF(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))=BH$6,(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)-DATE(BH$6,1,1))/365,1))","v":16364.432702303722},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$Q$12,1,0,ctPort,1)=$B36)*(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))<=BI$6)*(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))>=BI$6)*OFFSET(Active_Portfolio!$U$12,1,BI$5-1,ctPort,1),OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),IF(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))=BI$6,(DATE(BI$6,12,31)-OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))/365,1),IF(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))=BI$6,(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)-DATE(BI$6,1,1))/365,1))","v":20683.615336329949},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$Q$12,1,0,ctPort,1)=$B36)*(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))<=BJ$6)*(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))>=BJ$6)*OFFSET(Active_Portfolio!$U$12,1,BJ$5-1,ctPort,1),OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),IF(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))=BJ$6,(DATE(BJ$6,12,31)-OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))/365,1),IF(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))=BJ$6,(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)-DATE(BJ$6,1,1))/365,1))","v":21032.507135162436},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$Q$12,1,0,ctPort,1)=$B36)*(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))<=BK$6)*(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))>=BK$6)*OFFSET(Active_Portfolio!$U$12,1,BK$5-1,ctPort,1),OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),IF(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))=BK$6,(DATE(BK$6,12,31)-OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))/365,1),IF(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))=BK$6,(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)-DATE(BK$6,1,1))/365,1))","v":21270.898788635455},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$Q$12,1,0,ctPort,1)=$B36)*(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))<=BL$6)*(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))>=BL$6)*OFFSET(Active_Portfolio!$U$12,1,BL$5-1,ctPort,1),OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),IF(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))=BL$6,(DATE(BL$6,12,31)-OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))/365,1),IF(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))=BL$6,(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)-DATE(BL$6,1,1))/365,1))","v":21331.893240635534},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$Q$12,1,0,ctPort,1)=$B36)*(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))<=BM$6)*(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))>=BM$6)*OFFSET(Active_Portfolio!$U$12,1,BM$5-1,ctPort,1),OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),IF(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))=BM$6,(DATE(BM$6,12,31)-OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))/365,1),IF(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))=BM$6,(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)-DATE(BM$6,1,1))/365,1))","v":21801.982309786683},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$Q$12,1,0,ctPort,1)=$B36)*(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))<=BN$6)*(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))>=BN$6)*OFFSET(Active_Portfolio!$U$12,1,BN$5-1,ctPort,1),OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),IF(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))=BN$6,(DATE(BN$6,12,31)-OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))/365,1),IF(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))=BN$6,(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)-DATE(BN$6,1,1))/365,1))","v":23462.084290286435},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$Q$12,1,0,ctPort,1)=$B36)*(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))<=BO$6)*(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))>=BO$6)*OFFSET(Active_Portfolio!$U$12,1,BO$5-1,ctPort,1),OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),IF(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))=BO$6,(DATE(BO$6,12,31)-OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))/365,1),IF(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))=BO$6,(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)-DATE(BO$6,1,1))/365,1))","v":26449.703141249774},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$Q$12,1,0,ctPort,1)=$B36)*(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))<=BP$6)*(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))>=BP$6)*OFFSET(Active_Portfolio!$U$12,1,BP$5-1,ctPort,1),OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),IF(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))=BP$6,(DATE(BP$6,12,31)-OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))/365,1),IF(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))=BP$6,(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)-DATE(BP$6,1,1))/365,1))","v":28639.607886192214},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$Q$12,1,0,ctPort,1)=$B36)*(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))<=BQ$6)*(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))>=BQ$6)*OFFSET(Active_Portfolio!$U$12,1,BQ$5-1,ctPort,1),OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),IF(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))=BQ$6,(DATE(BQ$6,12,31)-OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))/365,1),IF(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))=BQ$6,(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)-DATE(BQ$6,1,1))/365,1))","v":30150.924133782632},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$Q$12,1,0,ctPort,1)=$B36)*(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))<=BR$6)*(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))>=BR$6)*OFFSET(Active_Portfolio!$U$12,1,BR$5-1,ctPort,1),OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),IF(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))=BR$6,(DATE(BR$6,12,31)-OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))/365,1),IF(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))=BR$6,(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)-DATE(BR$6,1,1))/365,1))","v":30180.248377301254},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$Q$12,1,0,ctPort,1)=$B36)*(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))<=BS$6)*(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))>=BS$6)*OFFSET(Active_Portfolio!$U$12,1,BS$5-1,ctPort,1),OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),IF(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))=BS$6,(DATE(BS$6,12,31)-OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))/365,1),IF(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))=BS$6,(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)-DATE(BS$6,1,1))/365,1))","v":29679.185488682077},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$Q$12,1,0,ctPort,1)=$B36)*(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))<=BT$6)*(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))>=BT$6)*OFFSET(Active_Portfolio!$U$12,1,BT$5-1,ctPort,1),OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),IF(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))=BT$6,(DATE(BT$6,12,31)-OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))/365,1),IF(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))=BT$6,(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)-DATE(BT$6,1,1))/365,1))","v":29032.714001038243},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$Q$12,1,0,ctPort,1)=$B36)*(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))<=BU$6)*(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))>=BU$6)*OFFSET(Active_Portfolio!$U$12,1,BU$5-1,ctPort,1),OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),IF(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))=BU$6,(DATE(BU$6,12,31)-OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))/365,1),IF(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))=BU$6,(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)-DATE(BU$6,1,1))/365,1))","v":28129.626902627293},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$Q$12,1,0,ctPort,1)=$B36)*(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))<=BV$6)*(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))>=BV$6)*OFFSET(Active_Portfolio!$U$12,1,BV$5-1,ctPort,1),OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),IF(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))=BV$6,(DATE(BV$6,12,31)-OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))/365,1),IF(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))=BV$6,(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)-DATE(BV$6,1,1))/365,1))","v":27513.887878451958},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$Q$12,1,0,ctPort,1)=$B36)*(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))<=BW$6)*(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))>=BW$6)*OFFSET(Active_Portfolio!$U$12,1,BW$5-1,ctPort,1),OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),IF(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))=BW$6,(DATE(BW$6,12,31)-OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))/365,1),IF(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))=BW$6,(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)-DATE(BW$6,1,1))/365,1))","v":26786.011236601054},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$Q$12,1,0,ctPort,1)=$B36)*(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))<=BX$6)*(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))>=BX$6)*OFFSET(Active_Portfolio!$U$12,1,BX$5-1,ctPort,1),OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),IF(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))=BX$6,(DATE(BX$6,12,31)-OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))/365,1),IF(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))=BX$6,(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)-DATE(BX$6,1,1))/365,1))","v":25983.472630792916},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$Q$12,1,0,ctPort,1)=$B36)*(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))<=BY$6)*(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))>=BY$6)*OFFSET(Active_Portfolio!$U$12,1,BY$5-1,ctPort,1),OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),IF(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))=BY$6,(DATE(BY$6,12,31)-OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))/365,1),IF(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))=BY$6,(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)-DATE(BY$6,1,1))/365,1))","v":24996.408775236534},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$Q$12,1,0,ctPort,1)=$B36)*(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))<=BZ$6)*(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))>=BZ$6)*OFFSET(Active_Portfolio!$U$12,1,BZ$5-1,ctPort,1),OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),IF(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))=BZ$6,(DATE(BZ$6,12,31)-OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))/365,1),IF(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))=BZ$6,(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)-DATE(BZ$6,1,1))/365,1))","v":24578.890716392667},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$Q$12,1,0,ctPort,1)=$B36)*(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))<=CA$6)*(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))>=CA$6)*OFFSET(Active_Portfolio!$U$12,1,CA$5-1,ctPort,1),OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),IF(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))=CA$6,(DATE(CA$6,12,31)-OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))/365,1),IF(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))=CA$6,(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)-DATE(CA$6,1,1))/365,1))","v":23640.291704041589},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$Q$12,1,0,ctPort,1)=$B36)*(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))<=CB$6)*(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))>=CB$6)*OFFSET(Active_Portfolio!$U$12,1,CB$5-1,ctPort,1),OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),IF(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))=CB$6,(DATE(CB$6,12,31)-OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))/365,1),IF(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))=CB$6,(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)-DATE(CB$6,1,1))/365,1))","v":23137.345331017859},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$Q$12,1,0,ctPort,1)=$B36)*(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))<=CC$6)*(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))>=CC$6)*OFFSET(Active_Portfolio!$U$12,1,CC$5-1,ctPort,1),OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),IF(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))=CC$6,(DATE(CC$6,12,31)-OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))/365,1),IF(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))=CC$6,(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)-DATE(CC$6,1,1))/365,1))","v":21876.100940881355},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$Q$12,1,0,ctPort,1)=$B36)*(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))<=CD$6)*(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))>=CD$6)*OFFSET(Active_Portfolio!$U$12,1,CD$5-1,ctPort,1),OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),IF(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))=CD$6,(DATE(CD$6,12,31)-OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))/365,1),IF(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))=CD$6,(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)-DATE(CD$6,1,1))/365,1))","v":18566.584317939196},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$Q$12,1,0,ctPort,1)=$B36)*(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))<=CE$6)*(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))>=CE$6)*OFFSET(Active_Portfolio!$U$12,1,CE$5-1,ctPort,1),OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),IF(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))=CE$6,(DATE(CE$6,12,31)-OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))/365,1),IF(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))=CE$6,(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)-DATE(CE$6,1,1))/365,1))","v":16734.92952956149},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$Q$12,1,0,ctPort,1)=$B36)*(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))<=CF$6)*(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))>=CF$6)*OFFSET(Active_Portfolio!$U$12,1,CF$5-1,ctPort,1),OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),IF(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))=CF$6,(DATE(CF$6,12,31)-OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))/365,1),IF(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))=CF$6,(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)-DATE(CF$6,1,1))/365,1))","v":14656.493261628206},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$Q$12,1,0,ctPort,1)=$B36)*(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))<=CG$6)*(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))>=CG$6)*OFFSET(Active_Portfolio!$U$12,1,CG$5-1,ctPort,1),OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),IF(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))=CG$6,(DATE(CG$6,12,31)-OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))/365,1),IF(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))=CG$6,(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)-DATE(CG$6,1,1))/365,1))","v":12715.021159190022},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$Q$12,1,0,ctPort,1)=$B36)*(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))<=CH$6)*(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))>=CH$6)*OFFSET(Active_Portfolio!$U$12,1,CH$5-1,ctPort,1),OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),IF(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))=CH$6,(DATE(CH$6,12,31)-OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))/365,1),IF(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))=CH$6,(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)-DATE(CH$6,1,1))/365,1))","v":9226.2184010471465},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$Q$12,1,0,ctPort,1)=$B36)*(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))<=CI$6)*(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))>=CI$6)*OFFSET(Active_Portfolio!$U$12,1,CI$5-1,ctPort,1),OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),IF(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))=CI$6,(DATE(CI$6,12,31)-OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))/365,1),IF(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))=CI$6,(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)-DATE(CI$6,1,1))/365,1))","v":8540.6146022594658},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$Q$12,1,0,ctPort,1)=$B36)*(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))<=CJ$6)*(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))>=CJ$6)*OFFSET(Active_Portfolio!$U$12,1,CJ$5-1,ctPort,1),OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),IF(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))=CJ$6,(DATE(CJ$6,12,31)-OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))/365,1),IF(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))=CJ$6,(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)-DATE(CJ$6,1,1))/365,1))","v":8368.7497757152541},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$Q$12,1,0,ctPort,1)=$B36)*(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))<=CK$6)*(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))>=CK$6)*OFFSET(Active_Portfolio!$U$12,1,CK$5-1,ctPort,1),OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),IF(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))=CK$6,(DATE(CK$6,12,31)-OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))/365,1),IF(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))=CK$6,(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)-DATE(CK$6,1,1))/365,1))","v":7999.583890179345},null,null,null,134.400913,256.25865700000003,1239.6168740000007,2943.3325269378192,{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$Q$12,1,0,ctPort,1)=$B36)*(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))<=CS$6)*(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))>=CS$6)*OFFSET(Active_Portfolio!$U$12,1,CS$5-1,ctPort,1),OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),IF(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))=CS$6,(DATE(CS$6,12,31)-OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))/365,1),IF(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))=CS$6,(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)-DATE(CS$6,1,1))/365,1))","v":4885.6119337337523},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$Q$12,1,0,ctPort,1)=$B36)*(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))<=CT$6)*(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))>=CT$6)*OFFSET(Active_Portfolio!$U$12,1,CT$5-1,ctPort,1),OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),IF(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))=CT$6,(DATE(CT$6,12,31)-OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))/365,1),IF(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))=CT$6,(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)-DATE(CT$6,1,1))/365,1))","v":9878.4688346668099},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$Q$12,1,0,ctPort,1)=$B36)*(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))<=CU$6)*(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))>=CU$6)*OFFSET(Active_Portfolio!$U$12,1,CU$5-1,ctPort,1),OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),IF(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))=CU$6,(DATE(CU$6,12,31)-OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))/365,1),IF(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))=CU$6,(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)-DATE(CU$6,1,1))/365,1))","v":12629.714106872327},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$Q$12,1,0,ctPort,1)=$B36)*(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))<=CV$6)*(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))>=CV$6)*OFFSET(Active_Portfolio!$U$12,1,CV$5-1,ctPort,1),OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),IF(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))=CV$6,(DATE(CV$6,12,31)-OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))/365,1),IF(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))=CV$6,(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)-DATE(CV$6,1,1))/365,1))","v":14292.818834096466},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$Q$12,1,0,ctPort,1)=$B36)*(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))<=CW$6)*(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))>=CW$6)*OFFSET(Active_Portfolio!$U$12,1,CW$5-1,ctPort,1),OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),IF(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))=CW$6,(DATE(CW$6,12,31)-OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))/365,1),IF(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))=CW$6,(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)-DATE(CW$6,1,1))/365,1))","v":17562.799164427706},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$Q$12,1,0,ctPort,1)=$B36)*(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))<=CX$6)*(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))>=CX$6)*OFFSET(Active_Portfolio!$U$12,1,CX$5-1,ctPort,1),OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),IF(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))=CX$6,(DATE(CX$6,12,31)-OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))/365,1),IF(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))=CX$6,(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)-DATE(CX$6,1,1))/365,1))","v":19783.927407317293},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$Q$12,1,0,ctPort,1)=$B36)*(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))<=CY$6)*(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))>=CY$6)*OFFSET(Active_Portfolio!$U$12,1,CY$5-1,ctPort,1),OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),IF(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))=CY$6,(DATE(CY$6,12,31)-OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))/365,1),IF(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))=CY$6,(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)-DATE(CY$6,1,1))/365,1))","v":21749.710120305357},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$Q$12,1,0,ctPort,1)=$B36)*(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))<=CZ$6)*(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))>=CZ$6)*OFFSET(Active_Portfolio!$U$12,1,CZ$5-1,ctPort,1),OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),IF(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))=CZ$6,(DATE(CZ$6,12,31)-OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))/365,1),IF(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))=CZ$6,(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)-DATE(CZ$6,1,1))/365,1))","v":21844.799396070342},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$Q$12,1,0,ctPort,1)=$B36)*(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))<=DA$6)*(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))>=DA$6)*OFFSET(Active_Portfolio!$U$12,1,DA$5-1,ctPort,1),OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),IF(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))=DA$6,(DATE(DA$6,12,31)-OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))/365,1),IF(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))=DA$6,(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)-DATE(DA$6,1,1))/365,1))","v":21848.581033762675},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$Q$12,1,0,ctPort,1)=$B36)*(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))<=DB$6)*(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))>=DB$6)*OFFSET(Active_Portfolio!$U$12,1,DB$5-1,ctPort,1),OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),IF(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))=DB$6,(DATE(DB$6,12,31)-OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))/365,1),IF(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))=DB$6,(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)-DATE(DB$6,1,1))/365,1))","v":21846.514713762674},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$Q$12,1,0,ctPort,1)=$B36)*(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))<=DC$6)*(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))>=DC$6)*OFFSET(Active_Portfolio!$U$12,1,DC$5-1,ctPort,1),OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),IF(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))=DC$6,(DATE(DC$6,12,31)-OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))/365,1),IF(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))=DC$6,(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)-DATE(DC$6,1,1))/365,1))","v":21798.282610748975},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$Q$12,1,0,ctPort,1)=$B36)*(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))<=DD$6)*(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))>=DD$6)*OFFSET(Active_Portfolio!$U$12,1,DD$5-1,ctPort,1),OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),IF(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))=DD$6,(DATE(DD$6,12,31)-OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))/365,1),IF(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))=DD$6,(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)-DATE(DD$6,1,1))/365,1))","v":23262.830023875911},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$Q$12,1,0,ctPort,1)=$B36)*(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))<=DE$6)*(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))>=DE$6)*OFFSET(Active_Portfolio!$U$12,1,DE$5-1,ctPort,1),OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),IF(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))=DE$6,(DATE(DE$6,12,31)-OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))/365,1),IF(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))=DE$6,(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)-DATE(DE$6,1,1))/365,1))","v":25377.865923984435},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$Q$12,1,0,ctPort,1)=$B36)*(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))<=DF$6)*(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))>=DF$6)*OFFSET(Active_Portfolio!$U$12,1,DF$5-1,ctPort,1),OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),IF(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))=DF$6,(DATE(DF$6,12,31)-OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))/365,1),IF(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))=DF$6,(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)-DATE(DF$6,1,1))/365,1))","v":27344.06626591492},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$Q$12,1,0,ctPort,1)=$B36)*(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))<=DG$6)*(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))>=DG$6)*OFFSET(Active_Portfolio!$U$12,1,DG$5-1,ctPort,1),OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),IF(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))=DG$6,(DATE(DG$6,12,31)-OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))/365,1),IF(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))=DG$6,(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)-DATE(DG$6,1,1))/365,1))","v":29839.696386556945},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$Q$12,1,0,ctPort,1)=$B36)*(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))<=DH$6)*(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))>=DH$6)*OFFSET(Active_Portfolio!$U$12,1,DH$5-1,ctPort,1),OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),IF(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))=DH$6,(DATE(DH$6,12,31)-OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))/365,1),IF(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))=DH$6,(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)-DATE(DH$6,1,1))/365,1))","v":29897.086404264155},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$Q$12,1,0,ctPort,1)=$B36)*(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))<=DI$6)*(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))>=DI$6)*OFFSET(Active_Portfolio!$U$12,1,DI$5-1,ctPort,1),OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),IF(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))=DI$6,(DATE(DI$6,12,31)-OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))/365,1),IF(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))=DI$6,(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)-DATE(DI$6,1,1))/365,1))","v":29503.442475497028},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$Q$12,1,0,ctPort,1)=$B36)*(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))<=DJ$6)*(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))>=DJ$6)*OFFSET(Active_Portfolio!$U$12,1,DJ$5-1,ctPort,1),OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),IF(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))=DJ$6,(DATE(DJ$6,12,31)-OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))/365,1),IF(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))=DJ$6,(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)-DATE(DJ$6,1,1))/365,1))","v":28993.313559551825},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$Q$12,1,0,ctPort,1)=$B36)*(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))<=DK$6)*(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))>=DK$6)*OFFSET(Active_Portfolio!$U$12,1,DK$5-1,ctPort,1),OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),IF(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))=DK$6,(DATE(DK$6,12,31)-OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))/365,1),IF(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))=DK$6,(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)-DATE(DK$6,1,1))/365,1))","v":28563.858135551829},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$Q$12,1,0,ctPort,1)=$B36)*(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))<=DL$6)*(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))>=DL$6)*OFFSET(Active_Portfolio!$U$12,1,DL$5-1,ctPort,1),OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),IF(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))=DL$6,(DATE(DL$6,12,31)-OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))/365,1),IF(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))=DL$6,(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)-DATE(DL$6,1,1))/365,1))","v":25221.543470737262},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$Q$12,1,0,ctPort,1)=$B36)*(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))<=DM$6)*(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))>=DM$6)*OFFSET(Active_Portfolio!$U$12,1,DM$5-1,ctPort,1),OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),IF(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))=DM$6,(DATE(DM$6,12,31)-OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))/365,1),IF(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))=DM$6,(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)-DATE(DM$6,1,1))/365,1))","v":22888.104988791507},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$Q$12,1,0,ctPort,1)=$B36)*(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))<=DN$6)*(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))>=DN$6)*OFFSET(Active_Portfolio!$U$12,1,DN$5-1,ctPort,1),OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),IF(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))=DN$6,(DATE(DN$6,12,31)-OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))/365,1),IF(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))=DN$6,(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)-DATE(DN$6,1,1))/365,1))","v":20405.199124368981},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$Q$12,1,0,ctPort,1)=$B36)*(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))<=DO$6)*(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))>=DO$6)*OFFSET(Active_Portfolio!$U$12,1,DO$5-1,ctPort,1),OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),IF(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))=DO$6,(DATE(DO$6,12,31)-OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))/365,1),IF(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))=DO$6,(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)-DATE(DO$6,1,1))/365,1))","v":20306.279600562135},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$Q$12,1,0,ctPort,1)=$B36)*(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))<=DP$6)*(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))>=DP$6)*OFFSET(Active_Portfolio!$U$12,1,DP$5-1,ctPort,1),OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),IF(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))=DP$6,(DATE(DP$6,12,31)-OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))/365,1),IF(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))=DP$6,(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)-DATE(DP$6,1,1))/365,1))","v":18110.372154204546},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$Q$12,1,0,ctPort,1)=$B36)*(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))<=DQ$6)*(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))>=DQ$6)*OFFSET(Active_Portfolio!$U$12,1,DQ$5-1,ctPort,1),OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),IF(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))=DQ$6,(DATE(DQ$6,12,31)-OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))/365,1),IF(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))=DQ$6,(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)-DATE(DQ$6,1,1))/365,1))","v":16612.242471826128},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$Q$12,1,0,ctPort,1)=$B36)*(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))<=DR$6)*(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))>=DR$6)*OFFSET(Active_Portfolio!$U$12,1,DR$5-1,ctPort,1),OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),IF(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))=DR$6,(DATE(DR$6,12,31)-OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))/365,1),IF(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))=DR$6,(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)-DATE(DR$6,1,1))/365,1))","v":16199.531913462664},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$Q$12,1,0,ctPort,1)=$B36)*(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))<=DS$6)*(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))>=DS$6)*OFFSET(Active_Portfolio!$U$12,1,DS$5-1,ctPort,1),OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),IF(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))=DS$6,(DATE(DS$6,12,31)-OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))/365,1),IF(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))=DS$6,(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)-DATE(DS$6,1,1))/365,1))","v":15619.961776407739},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$Q$12,1,0,ctPort,1)=$B36)*(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))<=DT$6)*(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))>=DT$6)*OFFSET(Active_Portfolio!$U$12,1,DT$5-1,ctPort,1),OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),IF(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))=DT$6,(DATE(DT$6,12,31)-OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))/365,1),IF(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))=DT$6,(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)-DATE(DT$6,1,1))/365,1))","v":14659.923469897722},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$Q$12,1,0,ctPort,1)=$B36)*(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))<=DU$6)*(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))>=DU$6)*OFFSET(Active_Portfolio!$U$12,1,DU$5-1,ctPort,1),OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),IF(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))=DU$6,(DATE(DU$6,12,31)-OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))/365,1),IF(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))=DU$6,(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)-DATE(DU$6,1,1))/365,1))","v":14323.305753162655},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$Q$12,1,0,ctPort,1)=$B36)*(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))<=DV$6)*(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))>=DV$6)*OFFSET(Active_Portfolio!$U$12,1,DV$5-1,ctPort,1),OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),IF(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))=DV$6,(DATE(DV$6,12,31)-OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))/365,1),IF(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))=DV$6,(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)-DATE(DV$6,1,1))/365,1))","v":14274.398647186177},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$Q$12,1,0,ctPort,1)=$B36)*(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))<=DW$6)*(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))>=DW$6)*OFFSET(Active_Portfolio!$U$12,1,DW$5-1,ctPort,1),OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),IF(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))=DW$6,(DATE(DW$6,12,31)-OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))/365,1),IF(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))=DW$6,(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)-DATE(DW$6,1,1))/365,1))","v":12312.98785216965},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$Q$12,1,0,ctPort,1)=$B36)*(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))<=DX$6)*(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))>=DX$6)*OFFSET(Active_Portfolio!$U$12,1,DX$5-1,ctPort,1),OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),IF(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))=DX$6,(DATE(DX$6,12,31)-OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))/365,1),IF(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))=DX$6,(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)-DATE(DX$6,1,1))/365,1))","v":10233.754238083624},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$Q$12,1,0,ctPort,1)=$B36)*(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))<=DY$6)*(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))>=DY$6)*OFFSET(Active_Portfolio!$U$12,1,DY$5-1,ctPort,1),OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),IF(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))=DY$6,(DATE(DY$6,12,31)-OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))/365,1),IF(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))=DY$6,(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)-DATE(DY$6,1,1))/365,1))","v":9530.1849044499031},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$Q$12,1,0,ctPort,1)=$B36)*(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))<=DZ$6)*(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))>=DZ$6)*OFFSET(Active_Portfolio!$U$12,1,DZ$5-1,ctPort,1),OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),IF(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))=DZ$6,(DATE(DZ$6,12,31)-OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))/365,1),IF(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))=DZ$6,(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)-DATE(DZ$6,1,1))/365,1))","v":9473.526385103487},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$Q$12,1,0,ctPort,1)=$B36)*(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))<=EA$6)*(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))>=EA$6)*OFFSET(Active_Portfolio!$U$12,1,EA$5-1,ctPort,1),OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),IF(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))=EA$6,(DATE(EA$6,12,31)-OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))/365,1),IF(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))=EA$6,(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)-DATE(EA$6,1,1))/365,1))","v":8956.0882827745354},null,null,null,1165.5588602289997,1366.6496073370001,2399.5139263300002,3144.2563595010133,{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$Q$12,1,0,ctPort,1)=$B36)*(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))<=EI$6)*(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))>=EI$6)*OFFSET(Active_Portfolio!$U$12,1,EI$5-1,ctPort,1),OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),IF(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))=EI$6,(DATE(EI$6,12,31)-OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))/365,1),IF(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))=EI$6,(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)-DATE(EI$6,1,1))/365,1))","v":4222.7769321191781},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$Q$12,1,0,ctPort,1)=$B36)*(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))<=EJ$6)*(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))>=EJ$6)*OFFSET(Active_Portfolio!$U$12,1,EJ$5-1,ctPort,1),OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),IF(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))=EJ$6,(DATE(EJ$6,12,31)-OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))/365,1),IF(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))=EJ$6,(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)-DATE(EJ$6,1,1))/365,1))","v":4593.5331239000006},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$Q$12,1,0,ctPort,1)=$B36)*(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))<=EK$6)*(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))>=EK$6)*OFFSET(Active_Portfolio!$U$12,1,EK$5-1,ctPort,1),OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),IF(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))=EK$6,(DATE(EK$6,12,31)-OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))/365,1),IF(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))=EK$6,(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)-DATE(EK$6,1,1))/365,1))","v":4593.5331239000006},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$Q$12,1,0,ctPort,1)=$B36)*(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))<=EL$6)*(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))>=EL$6)*OFFSET(Active_Portfolio!$U$12,1,EL$5-1,ctPort,1),OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),IF(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))=EL$6,(DATE(EL$6,12,31)-OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))/365,1),IF(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))=EL$6,(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)-DATE(EL$6,1,1))/365,1))","v":4593.5331239000006},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$Q$12,1,0,ctPort,1)=$B36)*(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))<=EM$6)*(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))>=EM$6)*OFFSET(Active_Portfolio!$U$12,1,EM$5-1,ctPort,1),OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),IF(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))=EM$6,(DATE(EM$6,12,31)-OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))/365,1),IF(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))=EM$6,(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)-DATE(EM$6,1,1))/365,1))","v":4593.5331239000006},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$Q$12,1,0,ctPort,1)=$B36)*(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))<=EN$6)*(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))>=EN$6)*OFFSET(Active_Portfolio!$U$12,1,EN$5-1,ctPort,1),OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),IF(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))=EN$6,(DATE(EN$6,12,31)-OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))/365,1),IF(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))=EN$6,(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)-DATE(EN$6,1,1))/365,1))","v":4593.5331239000006},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$Q$12,1,0,ctPort,1)=$B36)*(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))<=EO$6)*(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))>=EO$6)*OFFSET(Active_Portfolio!$U$12,1,EO$5-1,ctPort,1),OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),IF(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))=EO$6,(DATE(EO$6,12,31)-OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))/365,1),IF(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))=EO$6,(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)-DATE(EO$6,1,1))/365,1))","v":4593.5331239000006},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$Q$12,1,0,ctPort,1)=$B36)*(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))<=EP$6)*(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))>=EP$6)*OFFSET(Active_Portfolio!$U$12,1,EP$5-1,ctPort,1),OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),IF(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))=EP$6,(DATE(EP$6,12,31)-OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))/365,1),IF(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))=EP$6,(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)-DATE(EP$6,1,1))/365,1))","v":4582.8361375986306},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$Q$12,1,0,ctPort,1)=$B36)*(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))<=EQ$6)*(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))>=EQ$6)*OFFSET(Active_Portfolio!$U$12,1,EQ$5-1,ctPort,1),OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),IF(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))=EQ$6,(DATE(EQ$6,12,31)-OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))/365,1),IF(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))=EQ$6,(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)-DATE(EQ$6,1,1))/365,1))","v":4696.0776361632788},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$Q$12,1,0,ctPort,1)=$B36)*(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))<=ER$6)*(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))>=ER$6)*OFFSET(Active_Portfolio!$U$12,1,ER$5-1,ctPort,1),OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),IF(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))=ER$6,(DATE(ER$6,12,31)-OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))/365,1),IF(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))=ER$6,(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)-DATE(ER$6,1,1))/365,1))","v":4918.8023832859699},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$Q$12,1,0,ctPort,1)=$B36)*(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))<=ES$6)*(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))>=ES$6)*OFFSET(Active_Portfolio!$U$12,1,ES$5-1,ctPort,1),OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),IF(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))=ES$6,(DATE(ES$6,12,31)-OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))/365,1),IF(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))=ES$6,(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)-DATE(ES$6,1,1))/365,1))","v":5157.2285844873868},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$Q$12,1,0,ctPort,1)=$B36)*(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))<=ET$6)*(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))>=ET$6)*OFFSET(Active_Portfolio!$U$12,1,ET$5-1,ctPort,1),OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),IF(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))=ET$6,(DATE(ET$6,12,31)-OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))/365,1),IF(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))=ET$6,(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)-DATE(ET$6,1,1))/365,1))","v":5356.6089025061447},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$Q$12,1,0,ctPort,1)=$B36)*(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))<=EU$6)*(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))>=EU$6)*OFFSET(Active_Portfolio!$U$12,1,EU$5-1,ctPort,1),OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),IF(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))=EU$6,(DATE(EU$6,12,31)-OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))/365,1),IF(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))=EU$6,(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)-DATE(EU$6,1,1))/365,1))","v":5678.8141837676494},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$Q$12,1,0,ctPort,1)=$B36)*(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))<=EV$6)*(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))>=EV$6)*OFFSET(Active_Portfolio!$U$12,1,EV$5-1,ctPort,1),OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),IF(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))=EV$6,(DATE(EV$6,12,31)-OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))/365,1),IF(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))=EV$6,(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)-DATE(EV$6,1,1))/365,1))","v":5998.3575272875505},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$Q$12,1,0,ctPort,1)=$B36)*(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))<=EW$6)*(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))>=EW$6)*OFFSET(Active_Portfolio!$U$12,1,EW$5-1,ctPort,1),OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),IF(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))=EW$6,(DATE(EW$6,12,31)-OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))/365,1),IF(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))=EW$6,(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)-DATE(EW$6,1,1))/365,1))","v":6318.1177861138758},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$Q$12,1,0,ctPort,1)=$B36)*(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))<=EX$6)*(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))>=EX$6)*OFFSET(Active_Portfolio!$U$12,1,EX$5-1,ctPort,1),OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),IF(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))=EX$6,(DATE(EX$6,12,31)-OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))/365,1),IF(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))=EX$6,(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)-DATE(EX$6,1,1))/365,1))","v":6282.5694510792136},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$Q$12,1,0,ctPort,1)=$B36)*(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))<=EY$6)*(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))>=EY$6)*OFFSET(Active_Portfolio!$U$12,1,EY$5-1,ctPort,1),OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),IF(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))=EY$6,(DATE(EY$6,12,31)-OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))/365,1),IF(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))=EY$6,(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)-DATE(EY$6,1,1))/365,1))","v":6275.3771223120912},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$Q$12,1,0,ctPort,1)=$B36)*(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))<=EZ$6)*(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))>=EZ$6)*OFFSET(Active_Portfolio!$U$12,1,EZ$5-1,ctPort,1),OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),IF(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))=EZ$6,(DATE(EZ$6,12,31)-OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))/365,1),IF(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))=EZ$6,(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)-DATE(EZ$6,1,1))/365,1))","v":5594.364096404418},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$Q$12,1,0,ctPort,1)=$B36)*(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))<=FA$6)*(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))>=FA$6)*OFFSET(Active_Portfolio!$U$12,1,FA$5-1,ctPort,1),OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),IF(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))=FA$6,(DATE(FA$6,12,31)-OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))/365,1),IF(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))=FA$6,(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)-DATE(FA$6,1,1))/365,1))","v":4777.0636743285268},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$Q$12,1,0,ctPort,1)=$B36)*(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))<=FB$6)*(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))>=FB$6)*OFFSET(Active_Portfolio!$U$12,1,FB$5-1,ctPort,1),OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),IF(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))=FB$6,(DATE(FB$6,12,31)-OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))/365,1),IF(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))=FB$6,(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)-DATE(FB$6,1,1))/365,1))","v":4534.4475661531833},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$Q$12,1,0,ctPort,1)=$B36)*(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))<=FC$6)*(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))>=FC$6)*OFFSET(Active_Portfolio!$U$12,1,FC$5-1,ctPort,1),OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),IF(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))=FC$6,(DATE(FC$6,12,31)-OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))/365,1),IF(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))=FC$6,(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)-DATE(FC$6,1,1))/365,1))","v":4240.9089417148243},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$Q$12,1,0,ctPort,1)=$B36)*(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))<=FD$6)*(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))>=FD$6)*OFFSET(Active_Portfolio!$U$12,1,FD$5-1,ctPort,1),OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),IF(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))=FD$6,(DATE(FD$6,12,31)-OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))/365,1),IF(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))=FD$6,(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)-DATE(FD$6,1,1))/365,1))","v":4203.8099458792085},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$Q$12,1,0,ctPort,1)=$B36)*(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))<=FE$6)*(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))>=FE$6)*OFFSET(Active_Portfolio!$U$12,1,FE$5-1,ctPort,1),OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),IF(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))=FE$6,(DATE(FE$6,12,31)-OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))/365,1),IF(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))=FE$6,(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)-DATE(FE$6,1,1))/365,1))","v":3908.8528870501659},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$Q$12,1,0,ctPort,1)=$B36)*(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))<=FF$6)*(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))>=FF$6)*OFFSET(Active_Portfolio!$U$12,1,FF$5-1,ctPort,1),OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),IF(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))=FF$6,(DATE(FF$6,12,31)-OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))/365,1),IF(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))=FF$6,(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)-DATE(FF$6,1,1))/365,1))","v":2710.4459942422218},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$Q$12,1,0,ctPort,1)=$B36)*(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))<=FG$6)*(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))>=FG$6)*OFFSET(Active_Portfolio!$U$12,1,FG$5-1,ctPort,1),OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),IF(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))=FG$6,(DATE(FG$6,12,31)-OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))/365,1),IF(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))=FG$6,(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)-DATE(FG$6,1,1))/365,1))","v":2316.9383271792076},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$Q$12,1,0,ctPort,1)=$B36)*(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))<=FH$6)*(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))>=FH$6)*OFFSET(Active_Portfolio!$U$12,1,FH$5-1,ctPort,1),OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),IF(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))=FH$6,(DATE(FH$6,12,31)-OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))/365,1),IF(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))=FH$6,(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)-DATE(FH$6,1,1))/365,1))","v":2071.480354576468},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$Q$12,1,0,ctPort,1)=$B36)*(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))<=FI$6)*(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))>=FI$6)*OFFSET(Active_Portfolio!$U$12,1,FI$5-1,ctPort,1),OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),IF(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))=FI$6,(DATE(FI$6,12,31)-OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))/365,1),IF(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))=FI$6,(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)-DATE(FI$6,1,1))/365,1))","v":1840.8183271792072},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$Q$12,1,0,ctPort,1)=$B36)*(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))<=FJ$6)*(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))>=FJ$6)*OFFSET(Active_Portfolio!$U$12,1,FJ$5-1,ctPort,1),OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),IF(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))=FJ$6,(DATE(FJ$6,12,31)-OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))/365,1),IF(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))=FJ$6,(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)-DATE(FJ$6,1,1))/365,1))","v":1840.6753684742232},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$Q$12,1,0,ctPort,1)=$B36)*(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))<=FK$6)*(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))>=FK$6)*OFFSET(Active_Portfolio!$U$12,1,FK$5-1,ctPort,1),OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),IF(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))=FK$6,(DATE(FK$6,12,31)-OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))/365,1),IF(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))=FK$6,(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)-DATE(FK$6,1,1))/365,1))","v":1779.3760724702342},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$Q$12,1,0,ctPort,1)=$B36)*(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))<=FL$6)*(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))>=FL$6)*OFFSET(Active_Portfolio!$U$12,1,FL$5-1,ctPort,1),OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),IF(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))=FL$6,(DATE(FL$6,12,31)-OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))/365,1),IF(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))=FL$6,(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)-DATE(FL$6,1,1))/365,1))","v":1717.9915036020045},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$Q$12,1,0,ctPort,1)=$B36)*(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))<=FM$6)*(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))>=FM$6)*OFFSET(Active_Portfolio!$U$12,1,FM$5-1,ctPort,1),OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),IF(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))=FM$6,(DATE(FM$6,12,31)-OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))/365,1),IF(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))=FM$6,(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)-DATE(FM$6,1,1))/365,1))","v":1713.5720678204746},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$Q$12,1,0,ctPort,1)=$B36)*(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))<=FN$6)*(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))>=FN$6)*OFFSET(Active_Portfolio!$U$12,1,FN$5-1,ctPort,1),OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),IF(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))=FN$6,(DATE(FN$6,12,31)-OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))/365,1),IF(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))=FN$6,(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)-DATE(FN$6,1,1))/365,1))","v":1662.149178010374},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$Q$12,1,0,ctPort,1)=$B36)*(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))<=FO$6)*(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))>=FO$6)*OFFSET(Active_Portfolio!$U$12,1,FO$5-1,ctPort,1),OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),IF(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))=FO$6,(DATE(FO$6,12,31)-OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))/365,1),IF(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))=FO$6,(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)-DATE(FO$6,1,1))/365,1))","v":1610.8060117772627},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$Q$12,1,0,ctPort,1)=$B36)*(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))<=FP$6)*(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))>=FP$6)*OFFSET(Active_Portfolio!$U$12,1,FP$5-1,ctPort,1),OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),IF(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))=FP$6,(DATE(FP$6,12,31)-OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))/365,1),IF(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))=FP$6,(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)-DATE(FP$6,1,1))/365,1))","v":1527.9742185639977},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$Q$12,1,0,ctPort,1)=$B36)*(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))<=FQ$6)*(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))>=FQ$6)*OFFSET(Active_Portfolio!$U$12,1,FQ$5-1,ctPort,1),OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),IF(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))=FQ$6,(DATE(FQ$6,12,31)-OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))/365,1),IF(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))=FQ$6,(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)-DATE(FQ$6,1,1))/365,1))","v":1263.4735492621687},null,null,null,{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$Q$12,1,0,ctPort,1)=$B36)*(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))<=FU$6)*(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))>=FU$6)*OFFSET(Active_Portfolio!$U$12,1,FU$5-1,ctPort,1),OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),IF(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))=FU$6,(DATE(FU$6,12,31)-OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))/365,1),IF(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))=FU$6,(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)-DATE(FU$6,1,1))/365,1))","v":803.04738179591754},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$Q$12,1,0,ctPort,1)=$B36)*(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))<=FV$6)*(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))>=FV$6)*OFFSET(Active_Portfolio!$U$12,1,FV$5-1,ctPort,1),OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),IF(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))=FV$6,(DATE(FV$6,12,31)-OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))/365,1),IF(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))=FV$6,(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)-DATE(FV$6,1,1))/365,1))","v":1291.2965654853811},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$Q$12,1,0,ctPort,1)=$B36)*(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))<=FW$6)*(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))>=FW$6)*OFFSET(Active_Portfolio!$U$12,1,FW$5-1,ctPort,1),OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),IF(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))=FW$6,(DATE(FW$6,12,31)-OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))/365,1),IF(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))=FW$6,(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)-DATE(FW$6,1,1))/365,1))","v":1977.3798304445941},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$Q$12,1,0,ctPort,1)=$B36)*(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))<=FX$6)*(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))>=FX$6)*OFFSET(Active_Portfolio!$U$12,1,FX$5-1,ctPort,1),OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),IF(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))=FX$6,(DATE(FX$6,12,31)-OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))/365,1),IF(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))=FX$6,(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)-DATE(FX$6,1,1))/365,1))","v":4745.105377746585},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$Q$12,1,0,ctPort,1)=$B36)*(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))<=FY$6)*(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))>=FY$6)*OFFSET(Active_Portfolio!$U$12,1,FY$5-1,ctPort,1),OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),IF(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))=FY$6,(DATE(FY$6,12,31)-OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))/365,1),IF(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))=FY$6,(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)-DATE(FY$6,1,1))/365,1))","v":6334.9231623142059},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$Q$12,1,0,ctPort,1)=$B36)*(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))<=FZ$6)*(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))>=FZ$6)*OFFSET(Active_Portfolio!$U$12,1,FZ$5-1,ctPort,1),OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),IF(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))=FZ$6,(DATE(FZ$6,12,31)-OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))/365,1),IF(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))=FZ$6,(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)-DATE(FZ$6,1,1))/365,1))","v":8858.9168211093183},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$Q$12,1,0,ctPort,1)=$B36)*(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))<=GA$6)*(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))>=GA$6)*OFFSET(Active_Portfolio!$U$12,1,GA$5-1,ctPort,1),OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),IF(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))=GA$6,(DATE(GA$6,12,31)-OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))/365,1),IF(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))=GA$6,(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)-DATE(GA$6,1,1))/365,1))","v":13267.974463747545},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$Q$12,1,0,ctPort,1)=$B36)*(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))<=GB$6)*(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))>=GB$6)*OFFSET(Active_Portfolio!$U$12,1,GB$5-1,ctPort,1),OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),IF(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))=GB$6,(DATE(GB$6,12,31)-OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))/365,1),IF(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))=GB$6,(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)-DATE(GB$6,1,1))/365,1))","v":14566.194312186666},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$Q$12,1,0,ctPort,1)=$B36)*(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))<=GC$6)*(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))>=GC$6)*OFFSET(Active_Portfolio!$U$12,1,GC$5-1,ctPort,1),OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),IF(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))=GC$6,(DATE(GC$6,12,31)-OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))/365,1),IF(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))=GC$6,(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)-DATE(GC$6,1,1))/365,1))","v":16054.652302720562},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$Q$12,1,0,ctPort,1)=$B36)*(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))<=GD$6)*(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))>=GD$6)*OFFSET(Active_Portfolio!$U$12,1,GD$5-1,ctPort,1),OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),IF(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))=GD$6,(DATE(GD$6,12,31)-OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))/365,1),IF(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))=GD$6,(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)-DATE(GD$6,1,1))/365,1))","v":17484.49402317901},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$Q$12,1,0,ctPort,1)=$B36)*(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))<=GE$6)*(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))>=GE$6)*OFFSET(Active_Portfolio!$U$12,1,GE$5-1,ctPort,1),OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),IF(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))=GE$6,(DATE(GE$6,12,31)-OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))/365,1),IF(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))=GE$6,(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)-DATE(GE$6,1,1))/365,1))","v":18882.593601543245},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$Q$12,1,0,ctPort,1)=$B36)*(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))<=GF$6)*(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))>=GF$6)*OFFSET(Active_Portfolio!$U$12,1,GF$5-1,ctPort,1),OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),IF(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))=GF$6,(DATE(GF$6,12,31)-OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))/365,1),IF(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))=GF$6,(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)-DATE(GF$6,1,1))/365,1))","v":18981.76825918446},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$Q$12,1,0,ctPort,1)=$B36)*(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))<=GG$6)*(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))>=GG$6)*OFFSET(Active_Portfolio!$U$12,1,GG$5-1,ctPort,1),OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),IF(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))=GG$6,(DATE(GG$6,12,31)-OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))/365,1),IF(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))=GG$6,(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)-DATE(GG$6,1,1))/365,1))","v":19161.317194568306},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$Q$12,1,0,ctPort,1)=$B36)*(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))<=GH$6)*(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))>=GH$6)*OFFSET(Active_Portfolio!$U$12,1,GH$5-1,ctPort,1),OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),IF(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))=GH$6,(DATE(GH$6,12,31)-OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))/365,1),IF(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))=GH$6,(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)-DATE(GH$6,1,1))/365,1))","v":19303.364209109353},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$Q$12,1,0,ctPort,1)=$B36)*(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))<=GI$6)*(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))>=GI$6)*OFFSET(Active_Portfolio!$U$12,1,GI$5-1,ctPort,1),OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),IF(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))=GI$6,(DATE(GI$6,12,31)-OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))/365,1),IF(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))=GI$6,(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)-DATE(GI$6,1,1))/365,1))","v":19538.632373340544},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$Q$12,1,0,ctPort,1)=$B36)*(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))<=GJ$6)*(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))>=GJ$6)*OFFSET(Active_Portfolio!$U$12,1,GJ$5-1,ctPort,1),OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),IF(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))=GJ$6,(DATE(GJ$6,12,31)-OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))/365,1),IF(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))=GJ$6,(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)-DATE(GJ$6,1,1))/365,1))","v":20848.180860118355},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$Q$12,1,0,ctPort,1)=$B36)*(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))<=GK$6)*(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))>=GK$6)*OFFSET(Active_Portfolio!$U$12,1,GK$5-1,ctPort,1),OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),IF(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))=GK$6,(DATE(GK$6,12,31)-OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))/365,1),IF(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))=GK$6,(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)-DATE(GK$6,1,1))/365,1))","v":22055.856885199308},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$Q$12,1,0,ctPort,1)=$B36)*(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))<=GL$6)*(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))>=GL$6)*OFFSET(Active_Portfolio!$U$12,1,GL$5-1,ctPort,1),OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),IF(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))=GL$6,(DATE(GL$6,12,31)-OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))/365,1),IF(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))=GL$6,(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)-DATE(GL$6,1,1))/365,1))","v":23388.57919605216},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$Q$12,1,0,ctPort,1)=$B36)*(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))<=GM$6)*(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))>=GM$6)*OFFSET(Active_Portfolio!$U$12,1,GM$5-1,ctPort,1),OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),IF(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))=GM$6,(DATE(GM$6,12,31)-OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))/365,1),IF(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))=GM$6,(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)-DATE(GM$6,1,1))/365,1))","v":24702.835896879384},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$Q$12,1,0,ctPort,1)=$B36)*(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))<=GN$6)*(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))>=GN$6)*OFFSET(Active_Portfolio!$U$12,1,GN$5-1,ctPort,1),OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),IF(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))=GN$6,(DATE(GN$6,12,31)-OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))/365,1),IF(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))=GN$6,(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)-DATE(GN$6,1,1))/365,1))","v":24773.581412915697},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$Q$12,1,0,ctPort,1)=$B36)*(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))<=GO$6)*(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))>=GO$6)*OFFSET(Active_Portfolio!$U$12,1,GO$5-1,ctPort,1),OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),IF(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))=GO$6,(DATE(GO$6,12,31)-OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))/365,1),IF(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))=GO$6,(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)-DATE(GO$6,1,1))/365,1))","v":24773.178934449945},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$Q$12,1,0,ctPort,1)=$B36)*(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))<=GP$6)*(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))>=GP$6)*OFFSET(Active_Portfolio!$U$12,1,GP$5-1,ctPort,1),OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),IF(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))=GP$6,(DATE(GP$6,12,31)-OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))/365,1),IF(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))=GP$6,(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)-DATE(GP$6,1,1))/365,1))","v":24589.102434589673},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$Q$12,1,0,ctPort,1)=$B36)*(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))<=GQ$6)*(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))>=GQ$6)*OFFSET(Active_Portfolio!$U$12,1,GQ$5-1,ctPort,1),OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),IF(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))=GQ$6,(DATE(GQ$6,12,31)-OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))/365,1),IF(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))=GQ$6,(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)-DATE(GQ$6,1,1))/365,1))","v":24525.762682805034},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$Q$12,1,0,ctPort,1)=$B36)*(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))<=GR$6)*(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))>=GR$6)*OFFSET(Active_Portfolio!$U$12,1,GR$5-1,ctPort,1),OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),IF(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))=GR$6,(DATE(GR$6,12,31)-OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))/365,1),IF(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))=GR$6,(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)-DATE(GR$6,1,1))/365,1))","v":22483.39566770575},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$Q$12,1,0,ctPort,1)=$B36)*(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))<=GS$6)*(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))>=GS$6)*OFFSET(Active_Portfolio!$U$12,1,GS$5-1,ctPort,1),OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),IF(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))=GS$6,(DATE(GS$6,12,31)-OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))/365,1),IF(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))=GS$6,(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)-DATE(GS$6,1,1))/365,1))","v":21432.894179487266},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$Q$12,1,0,ctPort,1)=$B36)*(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))<=GT$6)*(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))>=GT$6)*OFFSET(Active_Portfolio!$U$12,1,GT$5-1,ctPort,1),OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),IF(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))=GT$6,(DATE(GT$6,12,31)-OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))/365,1),IF(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))=GT$6,(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)-DATE(GT$6,1,1))/365,1))","v":20247.505973840154},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$Q$12,1,0,ctPort,1)=$B36)*(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))<=GU$6)*(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))>=GU$6)*OFFSET(Active_Portfolio!$U$12,1,GU$5-1,ctPort,1),OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),IF(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))=GU$6,(DATE(GU$6,12,31)-OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))/365,1),IF(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))=GU$6,(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)-DATE(GU$6,1,1))/365,1))","v":19583.005137887645},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$Q$12,1,0,ctPort,1)=$B36)*(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))<=GV$6)*(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))>=GV$6)*OFFSET(Active_Portfolio!$U$12,1,GV$5-1,ctPort,1),OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),IF(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))=GV$6,(DATE(GV$6,12,31)-OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))/365,1),IF(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))=GV$6,(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)-DATE(GV$6,1,1))/365,1))","v":19174.713909113874},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$Q$12,1,0,ctPort,1)=$B36)*(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))<=GW$6)*(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))>=GW$6)*OFFSET(Active_Portfolio!$U$12,1,GW$5-1,ctPort,1),OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),IF(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))=GW$6,(DATE(GW$6,12,31)-OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))/365,1),IF(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))=GW$6,(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)-DATE(GW$6,1,1))/365,1))","v":18131.801379511144},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$Q$12,1,0,ctPort,1)=$B36)*(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))<=GX$6)*(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))>=GX$6)*OFFSET(Active_Portfolio!$U$12,1,GX$5-1,ctPort,1),OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),IF(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))=GX$6,(DATE(GX$6,12,31)-OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))/365,1),IF(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))=GX$6,(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)-DATE(GX$6,1,1))/365,1))","v":17065.600052223846},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$Q$12,1,0,ctPort,1)=$B36)*(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))<=GY$6)*(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))>=GY$6)*OFFSET(Active_Portfolio!$U$12,1,GY$5-1,ctPort,1),OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),IF(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))=GY$6,(DATE(GY$6,12,31)-OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))/365,1),IF(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))=GY$6,(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)-DATE(GY$6,1,1))/365,1))","v":14832.654921387149},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$Q$12,1,0,ctPort,1)=$B36)*(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))<=GZ$6)*(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))>=GZ$6)*OFFSET(Active_Portfolio!$U$12,1,GZ$5-1,ctPort,1),OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),IF(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))=GZ$6,(DATE(GZ$6,12,31)-OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))/365,1),IF(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))=GZ$6,(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)-DATE(GZ$6,1,1))/365,1))","v":10764.215646434766},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$Q$12,1,0,ctPort,1)=$B36)*(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))<=HA$6)*(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))>=HA$6)*OFFSET(Active_Portfolio!$U$12,1,HA$5-1,ctPort,1),OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),IF(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))=HA$6,(DATE(HA$6,12,31)-OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))/365,1),IF(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))=HA$6,(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)-DATE(HA$6,1,1))/365,1))","v":9418.1278800487707},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$Q$12,1,0,ctPort,1)=$B36)*(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))<=HB$6)*(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))>=HB$6)*OFFSET(Active_Portfolio!$U$12,1,HB$5-1,ctPort,1),OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),IF(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))=HB$6,(DATE(HB$6,12,31)-OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))/365,1),IF(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))=HB$6,(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)-DATE(HB$6,1,1))/365,1))","v":8253.6614109168295},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$Q$12,1,0,ctPort,1)=$B36)*(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))<=HC$6)*(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))>=HC$6)*OFFSET(Active_Portfolio!$U$12,1,HC$5-1,ctPort,1),OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),IF(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))=HC$6,(DATE(HC$6,12,31)-OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))/365,1),IF(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))=HC$6,(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)-DATE(HC$6,1,1))/365,1))","v":7009.1896943238798},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$Q$12,1,0,ctPort,1)=$B36)*(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))<=HD$6)*(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))>=HD$6)*OFFSET(Active_Portfolio!$U$12,1,HD$5-1,ctPort,1),OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),IF(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))=HD$6,(DATE(HD$6,12,31)-OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))/365,1),IF(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))=HD$6,(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)-DATE(HD$6,1,1))/365,1))","v":5680.2511131795591},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$Q$12,1,0,ctPort,1)=$B36)*(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))<=HE$6)*(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))>=HE$6)*OFFSET(Active_Portfolio!$U$12,1,HE$5-1,ctPort,1),OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),IF(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))=HE$6,(DATE(HE$6,12,31)-OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))/365,1),IF(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))=HE$6,(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)-DATE(HE$6,1,1))/365,1))","v":5336.2493570616734},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$Q$12,1,0,ctPort,1)=$B36)*(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))<=HF$6)*(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))>=HF$6)*OFFSET(Active_Portfolio!$U$12,1,HF$5-1,ctPort,1),OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),IF(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))=HF$6,(DATE(HF$6,12,31)-OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))/365,1),IF(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))=HF$6,(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)-DATE(HF$6,1,1))/365,1))","v":5101.1863256813849},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$Q$12,1,0,ctPort,1)=$B36)*(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))<=HG$6)*(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))>=HG$6)*OFFSET(Active_Portfolio!$U$12,1,HG$5-1,ctPort,1),OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),IF(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))=HG$6,(DATE(HG$6,12,31)-OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))/365,1),IF(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))=HG$6,(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)-DATE(HG$6,1,1))/365,1))","v":4650.0376038230816}]
[null,2,null,"PCC2","GWh",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(CK37,EA37,FQ37,HG37)","v":0},null,null,null,{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$Q$12,1,0,ctPort,1)=$B37)*(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))<=AY$6)*(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))>=AY$6)*OFFSET(Active_Portfolio!$U$12,1,AY$5-1,ctPort,1),OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),IF(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))=AY$6,(DATE(AY$6,12,31)-OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))/365,1),IF(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))=AY$6,(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)-DATE(AY$6,1,1))/365,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$Q$12,1,0,ctPort,1)=$B37)*(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))<=AZ$6)*(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))>=AZ$6)*OFFSET(Active_Portfolio!$U$12,1,AZ$5-1,ctPort,1),OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),IF(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))=AZ$6,(DATE(AZ$6,12,31)-OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))/365,1),IF(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))=AZ$6,(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)-DATE(AZ$6,1,1))/365,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$Q$12,1,0,ctPort,1)=$B37)*(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))<=BA$6)*(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))>=BA$6)*OFFSET(Active_Portfolio!$U$12,1,BA$5-1,ctPort,1),OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),IF(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))=BA$6,(DATE(BA$6,12,31)-OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))/365,1),IF(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))=BA$6,(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)-DATE(BA$6,1,1))/365,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$Q$12,1,0,ctPort,1)=$B37)*(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))<=BB$6)*(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))>=BB$6)*OFFSET(Active_Portfolio!$U$12,1,BB$5-1,ctPort,1),OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),IF(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))=BB$6,(DATE(BB$6,12,31)-OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))/365,1),IF(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))=BB$6,(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)-DATE(BB$6,1,1))/365,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$Q$12,1,0,ctPort,1)=$B37)*(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))<=BC$6)*(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))>=BC$6)*OFFSET(Active_Portfolio!$U$12,1,BC$5-1,ctPort,1),OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),IF(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))=BC$6,(DATE(BC$6,12,31)-OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))/365,1),IF(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))=BC$6,(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)-DATE(BC$6,1,1))/365,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$Q$12,1,0,ctPort,1)=$B37)*(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))<=BD$6)*(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))>=BD$6)*OFFSET(Active_Portfolio!$U$12,1,BD$5-1,ctPort,1),OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),IF(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))=BD$6,(DATE(BD$6,12,31)-OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))/365,1),IF(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))=BD$6,(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)-DATE(BD$6,1,1))/365,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$Q$12,1,0,ctPort,1)=$B37)*(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))<=BE$6)*(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))>=BE$6)*OFFSET(Active_Portfolio!$U$12,1,BE$5-1,ctPort,1),OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),IF(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))=BE$6,(DATE(BE$6,12,31)-OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))/365,1),IF(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))=BE$6,(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)-DATE(BE$6,1,1))/365,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$Q$12,1,0,ctPort,1)=$B37)*(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))<=BF$6)*(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))>=BF$6)*OFFSET(Active_Portfolio!$U$12,1,BF$5-1,ctPort,1),OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),IF(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))=BF$6,(DATE(BF$6,12,31)-OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))/365,1),IF(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))=BF$6,(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)-DATE(BF$6,1,1))/365,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$Q$12,1,0,ctPort,1)=$B37)*(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))<=BG$6)*(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))>=BG$6)*OFFSET(Active_Portfolio!$U$12,1,BG$5-1,ctPort,1),OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),IF(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))=BG$6,(DATE(BG$6,12,31)-OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))/365,1),IF(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))=BG$6,(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)-DATE(BG$6,1,1))/365,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$Q$12,1,0,ctPort,1)=$B37)*(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))<=BH$6)*(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))>=BH$6)*OFFSET(Active_Portfolio!$U$12,1,BH$5-1,ctPort,1),OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),IF(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))=BH$6,(DATE(BH$6,12,31)-OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))/365,1),IF(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))=BH$6,(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)-DATE(BH$6,1,1))/365,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$Q$12,1,0,ctPort,1)=$B37)*(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))<=BI$6)*(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))>=BI$6)*OFFSET(Active_Portfolio!$U$12,1,BI$5-1,ctPort,1),OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),IF(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))=BI$6,(DATE(BI$6,12,31)-OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))/365,1),IF(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))=BI$6,(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)-DATE(BI$6,1,1))/365,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$Q$12,1,0,ctPort,1)=$B37)*(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))<=BJ$6)*(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))>=BJ$6)*OFFSET(Active_Portfolio!$U$12,1,BJ$5-1,ctPort,1),OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),IF(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))=BJ$6,(DATE(BJ$6,12,31)-OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))/365,1),IF(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))=BJ$6,(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)-DATE(BJ$6,1,1))/365,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$Q$12,1,0,ctPort,1)=$B37)*(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))<=BK$6)*(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))>=BK$6)*OFFSET(Active_Portfolio!$U$12,1,BK$5-1,ctPort,1),OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),IF(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))=BK$6,(DATE(BK$6,12,31)-OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))/365,1),IF(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))=BK$6,(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)-DATE(BK$6,1,1))/365,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$Q$12,1,0,ctPort,1)=$B37)*(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))<=BL$6)*(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))>=BL$6)*OFFSET(Active_Portfolio!$U$12,1,BL$5-1,ctPort,1),OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),IF(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))=BL$6,(DATE(BL$6,12,31)-OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))/365,1),IF(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))=BL$6,(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)-DATE(BL$6,1,1))/365,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$Q$12,1,0,ctPort,1)=$B37)*(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))<=BM$6)*(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))>=BM$6)*OFFSET(Active_Portfolio!$U$12,1,BM$5-1,ctPort,1),OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),IF(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))=BM$6,(DATE(BM$6,12,31)-OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))/365,1),IF(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))=BM$6,(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)-DATE(BM$6,1,1))/365,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$Q$12,1,0,ctPort,1)=$B37)*(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))<=BN$6)*(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))>=BN$6)*OFFSET(Active_Portfolio!$U$12,1,BN$5-1,ctPort,1),OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),IF(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))=BN$6,(DATE(BN$6,12,31)-OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))/365,1),IF(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))=BN$6,(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)-DATE(BN$6,1,1))/365,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$Q$12,1,0,ctPort,1)=$B37)*(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))<=BO$6)*(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))>=BO$6)*OFFSET(Active_Portfolio!$U$12,1,BO$5-1,ctPort,1),OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),IF(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))=BO$6,(DATE(BO$6,12,31)-OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))/365,1),IF(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))=BO$6,(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)-DATE(BO$6,1,1))/365,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$Q$12,1,0,ctPort,1)=$B37)*(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))<=BP$6)*(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))>=BP$6)*OFFSET(Active_Portfolio!$U$12,1,BP$5-1,ctPort,1),OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),IF(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))=BP$6,(DATE(BP$6,12,31)-OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))/365,1),IF(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))=BP$6,(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)-DATE(BP$6,1,1))/365,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$Q$12,1,0,ctPort,1)=$B37)*(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))<=BQ$6)*(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))>=BQ$6)*OFFSET(Active_Portfolio!$U$12,1,BQ$5-1,ctPort,1),OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),IF(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))=BQ$6,(DATE(BQ$6,12,31)-OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))/365,1),IF(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))=BQ$6,(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)-DATE(BQ$6,1,1))/365,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$Q$12,1,0,ctPort,1)=$B37)*(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))<=BR$6)*(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))>=BR$6)*OFFSET(Active_Portfolio!$U$12,1,BR$5-1,ctPort,1),OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),IF(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))=BR$6,(DATE(BR$6,12,31)-OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))/365,1),IF(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))=BR$6,(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)-DATE(BR$6,1,1))/365,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$Q$12,1,0,ctPort,1)=$B37)*(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))<=BS$6)*(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))>=BS$6)*OFFSET(Active_Portfolio!$U$12,1,BS$5-1,ctPort,1),OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),IF(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))=BS$6,(DATE(BS$6,12,31)-OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))/365,1),IF(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))=BS$6,(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)-DATE(BS$6,1,1))/365,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$Q$12,1,0,ctPort,1)=$B37)*(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))<=BT$6)*(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))>=BT$6)*OFFSET(Active_Portfolio!$U$12,1,BT$5-1,ctPort,1),OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),IF(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))=BT$6,(DATE(BT$6,12,31)-OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))/365,1),IF(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))=BT$6,(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)-DATE(BT$6,1,1))/365,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$Q$12,1,0,ctPort,1)=$B37)*(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))<=BU$6)*(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))>=BU$6)*OFFSET(Active_Portfolio!$U$12,1,BU$5-1,ctPort,1),OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),IF(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))=BU$6,(DATE(BU$6,12,31)-OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))/365,1),IF(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))=BU$6,(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)-DATE(BU$6,1,1))/365,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$Q$12,1,0,ctPort,1)=$B37)*(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))<=BV$6)*(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))>=BV$6)*OFFSET(Active_Portfolio!$U$12,1,BV$5-1,ctPort,1),OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),IF(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))=BV$6,(DATE(BV$6,12,31)-OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))/365,1),IF(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))=BV$6,(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)-DATE(BV$6,1,1))/365,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$Q$12,1,0,ctPort,1)=$B37)*(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))<=BW$6)*(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))>=BW$6)*OFFSET(Active_Portfolio!$U$12,1,BW$5-1,ctPort,1),OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),IF(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))=BW$6,(DATE(BW$6,12,31)-OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))/365,1),IF(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))=BW$6,(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)-DATE(BW$6,1,1))/365,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$Q$12,1,0,ctPort,1)=$B37)*(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))<=BX$6)*(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))>=BX$6)*OFFSET(Active_Portfolio!$U$12,1,BX$5-1,ctPort,1),OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),IF(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))=BX$6,(DATE(BX$6,12,31)-OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))/365,1),IF(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))=BX$6,(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)-DATE(BX$6,1,1))/365,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$Q$12,1,0,ctPort,1)=$B37)*(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))<=BY$6)*(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))>=BY$6)*OFFSET(Active_Portfolio!$U$12,1,BY$5-1,ctPort,1),OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),IF(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))=BY$6,(DATE(BY$6,12,31)-OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))/365,1),IF(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))=BY$6,(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)-DATE(BY$6,1,1))/365,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$Q$12,1,0,ctPort,1)=$B37)*(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))<=BZ$6)*(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))>=BZ$6)*OFFSET(Active_Portfolio!$U$12,1,BZ$5-1,ctPort,1),OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),IF(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))=BZ$6,(DATE(BZ$6,12,31)-OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))/365,1),IF(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))=BZ$6,(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)-DATE(BZ$6,1,1))/365,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$Q$12,1,0,ctPort,1)=$B37)*(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))<=CA$6)*(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))>=CA$6)*OFFSET(Active_Portfolio!$U$12,1,CA$5-1,ctPort,1),OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),IF(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))=CA$6,(DATE(CA$6,12,31)-OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))/365,1),IF(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))=CA$6,(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)-DATE(CA$6,1,1))/365,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$Q$12,1,0,ctPort,1)=$B37)*(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))<=CB$6)*(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))>=CB$6)*OFFSET(Active_Portfolio!$U$12,1,CB$5-1,ctPort,1),OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),IF(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))=CB$6,(DATE(CB$6,12,31)-OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))/365,1),IF(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))=CB$6,(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)-DATE(CB$6,1,1))/365,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$Q$12,1,0,ctPort,1)=$B37)*(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))<=CC$6)*(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))>=CC$6)*OFFSET(Active_Portfolio!$U$12,1,CC$5-1,ctPort,1),OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),IF(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))=CC$6,(DATE(CC$6,12,31)-OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))/365,1),IF(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))=CC$6,(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)-DATE(CC$6,1,1))/365,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$Q$12,1,0,ctPort,1)=$B37)*(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))<=CD$6)*(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))>=CD$6)*OFFSET(Active_Portfolio!$U$12,1,CD$5-1,ctPort,1),OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),IF(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))=CD$6,(DATE(CD$6,12,31)-OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))/365,1),IF(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))=CD$6,(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)-DATE(CD$6,1,1))/365,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$Q$12,1,0,ctPort,1)=$B37)*(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))<=CE$6)*(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))>=CE$6)*OFFSET(Active_Portfolio!$U$12,1,CE$5-1,ctPort,1),OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),IF(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))=CE$6,(DATE(CE$6,12,31)-OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))/365,1),IF(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))=CE$6,(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)-DATE(CE$6,1,1))/365,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$Q$12,1,0,ctPort,1)=$B37)*(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))<=CF$6)*(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))>=CF$6)*OFFSET(Active_Portfolio!$U$12,1,CF$5-1,ctPort,1),OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),IF(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))=CF$6,(DATE(CF$6,12,31)-OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))/365,1),IF(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))=CF$6,(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)-DATE(CF$6,1,1))/365,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$Q$12,1,0,ctPort,1)=$B37)*(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))<=CG$6)*(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))>=CG$6)*OFFSET(Active_Portfolio!$U$12,1,CG$5-1,ctPort,1),OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),IF(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))=CG$6,(DATE(CG$6,12,31)-OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))/365,1),IF(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))=CG$6,(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)-DATE(CG$6,1,1))/365,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$Q$12,1,0,ctPort,1)=$B37)*(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))<=CH$6)*(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))>=CH$6)*OFFSET(Active_Portfolio!$U$12,1,CH$5-1,ctPort,1),OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),IF(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))=CH$6,(DATE(CH$6,12,31)-OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))/365,1),IF(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))=CH$6,(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)-DATE(CH$6,1,1))/365,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$Q$12,1,0,ctPort,1)=$B37)*(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))<=CI$6)*(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))>=CI$6)*OFFSET(Active_Portfolio!$U$12,1,CI$5-1,ctPort,1),OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),IF(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))=CI$6,(DATE(CI$6,12,31)-OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))/365,1),IF(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))=CI$6,(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)-DATE(CI$6,1,1))/365,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$Q$12,1,0,ctPort,1)=$B37)*(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))<=CJ$6)*(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))>=CJ$6)*OFFSET(Active_Portfolio!$U$12,1,CJ$5-1,ctPort,1),OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),IF(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))=CJ$6,(DATE(CJ$6,12,31)-OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))/365,1),IF(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))=CJ$6,(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)-DATE(CJ$6,1,1))/365,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$Q$12,1,0,ctPort,1)=$B37)*(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))<=CK$6)*(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))>=CK$6)*OFFSET(Active_Portfolio!$U$12,1,CK$5-1,ctPort,1),OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),IF(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))=CK$6,(DATE(CK$6,12,31)-OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))/365,1),IF(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))=CK$6,(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)-DATE(CK$6,1,1))/365,1))","v":0},null,null,null,{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$Q$12,1,0,ctPort,1)=$B37)*(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))<=CO$6)*(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))>=CO$6)*OFFSET(Active_Portfolio!$U$12,1,CO$5-1,ctPort,1),OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),IF(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))=CO$6,(DATE(CO$6,12,31)-OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))/365,1),IF(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))=CO$6,(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)-DATE(CO$6,1,1))/365,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$Q$12,1,0,ctPort,1)=$B37)*(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))<=CP$6)*(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))>=CP$6)*OFFSET(Active_Portfolio!$U$12,1,CP$5-1,ctPort,1),OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),IF(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))=CP$6,(DATE(CP$6,12,31)-OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))/365,1),IF(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))=CP$6,(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)-DATE(CP$6,1,1))/365,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$Q$12,1,0,ctPort,1)=$B37)*(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))<=CQ$6)*(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))>=CQ$6)*OFFSET(Active_Portfolio!$U$12,1,CQ$5-1,ctPort,1),OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),IF(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))=CQ$6,(DATE(CQ$6,12,31)-OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))/365,1),IF(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))=CQ$6,(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)-DATE(CQ$6,1,1))/365,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$Q$12,1,0,ctPort,1)=$B37)*(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))<=CR$6)*(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))>=CR$6)*OFFSET(Active_Portfolio!$U$12,1,CR$5-1,ctPort,1),OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),IF(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))=CR$6,(DATE(CR$6,12,31)-OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))/365,1),IF(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))=CR$6,(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)-DATE(CR$6,1,1))/365,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$Q$12,1,0,ctPort,1)=$B37)*(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))<=CS$6)*(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))>=CS$6)*OFFSET(Active_Portfolio!$U$12,1,CS$5-1,ctPort,1),OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),IF(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))=CS$6,(DATE(CS$6,12,31)-OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))/365,1),IF(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))=CS$6,(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)-DATE(CS$6,1,1))/365,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$Q$12,1,0,ctPort,1)=$B37)*(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))<=CT$6)*(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))>=CT$6)*OFFSET(Active_Portfolio!$U$12,1,CT$5-1,ctPort,1),OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),IF(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))=CT$6,(DATE(CT$6,12,31)-OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))/365,1),IF(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))=CT$6,(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)-DATE(CT$6,1,1))/365,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$Q$12,1,0,ctPort,1)=$B37)*(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))<=CU$6)*(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))>=CU$6)*OFFSET(Active_Portfolio!$U$12,1,CU$5-1,ctPort,1),OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),IF(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))=CU$6,(DATE(CU$6,12,31)-OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))/365,1),IF(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))=CU$6,(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)-DATE(CU$6,1,1))/365,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$Q$12,1,0,ctPort,1)=$B37)*(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))<=CV$6)*(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))>=CV$6)*OFFSET(Active_Portfolio!$U$12,1,CV$5-1,ctPort,1),OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),IF(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))=CV$6,(DATE(CV$6,12,31)-OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))/365,1),IF(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))=CV$6,(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)-DATE(CV$6,1,1))/365,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$Q$12,1,0,ctPort,1)=$B37)*(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))<=CW$6)*(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))>=CW$6)*OFFSET(Active_Portfolio!$U$12,1,CW$5-1,ctPort,1),OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),IF(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))=CW$6,(DATE(CW$6,12,31)-OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))/365,1),IF(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))=CW$6,(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)-DATE(CW$6,1,1))/365,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$Q$12,1,0,ctPort,1)=$B37)*(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))<=CX$6)*(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))>=CX$6)*OFFSET(Active_Portfolio!$U$12,1,CX$5-1,ctPort,1),OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),IF(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))=CX$6,(DATE(CX$6,12,31)-OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))/365,1),IF(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))=CX$6,(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)-DATE(CX$6,1,1))/365,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$Q$12,1,0,ctPort,1)=$B37)*(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))<=CY$6)*(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))>=CY$6)*OFFSET(Active_Portfolio!$U$12,1,CY$5-1,ctPort,1),OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),IF(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))=CY$6,(DATE(CY$6,12,31)-OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))/365,1),IF(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))=CY$6,(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)-DATE(CY$6,1,1))/365,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$Q$12,1,0,ctPort,1)=$B37)*(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))<=CZ$6)*(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))>=CZ$6)*OFFSET(Active_Portfolio!$U$12,1,CZ$5-1,ctPort,1),OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),IF(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))=CZ$6,(DATE(CZ$6,12,31)-OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))/365,1),IF(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))=CZ$6,(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)-DATE(CZ$6,1,1))/365,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$Q$12,1,0,ctPort,1)=$B37)*(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))<=DA$6)*(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))>=DA$6)*OFFSET(Active_Portfolio!$U$12,1,DA$5-1,ctPort,1),OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),IF(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))=DA$6,(DATE(DA$6,12,31)-OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))/365,1),IF(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))=DA$6,(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)-DATE(DA$6,1,1))/365,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$Q$12,1,0,ctPort,1)=$B37)*(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))<=DB$6)*(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))>=DB$6)*OFFSET(Active_Portfolio!$U$12,1,DB$5-1,ctPort,1),OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),IF(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))=DB$6,(DATE(DB$6,12,31)-OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))/365,1),IF(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))=DB$6,(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)-DATE(DB$6,1,1))/365,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$Q$12,1,0,ctPort,1)=$B37)*(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))<=DC$6)*(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))>=DC$6)*OFFSET(Active_Portfolio!$U$12,1,DC$5-1,ctPort,1),OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),IF(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))=DC$6,(DATE(DC$6,12,31)-OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))/365,1),IF(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))=DC$6,(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)-DATE(DC$6,1,1))/365,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$Q$12,1,0,ctPort,1)=$B37)*(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))<=DD$6)*(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))>=DD$6)*OFFSET(Active_Portfolio!$U$12,1,DD$5-1,ctPort,1),OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),IF(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))=DD$6,(DATE(DD$6,12,31)-OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))/365,1),IF(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))=DD$6,(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)-DATE(DD$6,1,1))/365,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$Q$12,1,0,ctPort,1)=$B37)*(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))<=DE$6)*(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))>=DE$6)*OFFSET(Active_Portfolio!$U$12,1,DE$5-1,ctPort,1),OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),IF(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))=DE$6,(DATE(DE$6,12,31)-OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))/365,1),IF(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))=DE$6,(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)-DATE(DE$6,1,1))/365,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$Q$12,1,0,ctPort,1)=$B37)*(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))<=DF$6)*(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))>=DF$6)*OFFSET(Active_Portfolio!$U$12,1,DF$5-1,ctPort,1),OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),IF(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))=DF$6,(DATE(DF$6,12,31)-OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))/365,1),IF(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))=DF$6,(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)-DATE(DF$6,1,1))/365,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$Q$12,1,0,ctPort,1)=$B37)*(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))<=DG$6)*(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))>=DG$6)*OFFSET(Active_Portfolio!$U$12,1,DG$5-1,ctPort,1),OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),IF(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))=DG$6,(DATE(DG$6,12,31)-OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))/365,1),IF(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))=DG$6,(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)-DATE(DG$6,1,1))/365,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$Q$12,1,0,ctPort,1)=$B37)*(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))<=DH$6)*(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))>=DH$6)*OFFSET(Active_Portfolio!$U$12,1,DH$5-1,ctPort,1),OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),IF(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))=DH$6,(DATE(DH$6,12,31)-OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))/365,1),IF(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))=DH$6,(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)-DATE(DH$6,1,1))/365,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$Q$12,1,0,ctPort,1)=$B37)*(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))<=DI$6)*(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))>=DI$6)*OFFSET(Active_Portfolio!$U$12,1,DI$5-1,ctPort,1),OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),IF(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))=DI$6,(DATE(DI$6,12,31)-OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))/365,1),IF(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))=DI$6,(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)-DATE(DI$6,1,1))/365,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$Q$12,1,0,ctPort,1)=$B37)*(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))<=DJ$6)*(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))>=DJ$6)*OFFSET(Active_Portfolio!$U$12,1,DJ$5-1,ctPort,1),OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),IF(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))=DJ$6,(DATE(DJ$6,12,31)-OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))/365,1),IF(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))=DJ$6,(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)-DATE(DJ$6,1,1))/365,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$Q$12,1,0,ctPort,1)=$B37)*(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))<=DK$6)*(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))>=DK$6)*OFFSET(Active_Portfolio!$U$12,1,DK$5-1,ctPort,1),OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),IF(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))=DK$6,(DATE(DK$6,12,31)-OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))/365,1),IF(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))=DK$6,(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)-DATE(DK$6,1,1))/365,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$Q$12,1,0,ctPort,1)=$B37)*(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))<=DL$6)*(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))>=DL$6)*OFFSET(Active_Portfolio!$U$12,1,DL$5-1,ctPort,1),OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),IF(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))=DL$6,(DATE(DL$6,12,31)-OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))/365,1),IF(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))=DL$6,(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)-DATE(DL$6,1,1))/365,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$Q$12,1,0,ctPort,1)=$B37)*(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))<=DM$6)*(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))>=DM$6)*OFFSET(Active_Portfolio!$U$12,1,DM$5-1,ctPort,1),OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),IF(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))=DM$6,(DATE(DM$6,12,31)-OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))/365,1),IF(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))=DM$6,(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)-DATE(DM$6,1,1))/365,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$Q$12,1,0,ctPort,1)=$B37)*(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))<=DN$6)*(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))>=DN$6)*OFFSET(Active_Portfolio!$U$12,1,DN$5-1,ctPort,1),OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),IF(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))=DN$6,(DATE(DN$6,12,31)-OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))/365,1),IF(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))=DN$6,(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)-DATE(DN$6,1,1))/365,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$Q$12,1,0,ctPort,1)=$B37)*(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))<=DO$6)*(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))>=DO$6)*OFFSET(Active_Portfolio!$U$12,1,DO$5-1,ctPort,1),OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),IF(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))=DO$6,(DATE(DO$6,12,31)-OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))/365,1),IF(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))=DO$6,(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)-DATE(DO$6,1,1))/365,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$Q$12,1,0,ctPort,1)=$B37)*(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))<=DP$6)*(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))>=DP$6)*OFFSET(Active_Portfolio!$U$12,1,DP$5-1,ctPort,1),OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),IF(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))=DP$6,(DATE(DP$6,12,31)-OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))/365,1),IF(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))=DP$6,(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)-DATE(DP$6,1,1))/365,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$Q$12,1,0,ctPort,1)=$B37)*(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))<=DQ$6)*(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))>=DQ$6)*OFFSET(Active_Portfolio!$U$12,1,DQ$5-1,ctPort,1),OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),IF(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))=DQ$6,(DATE(DQ$6,12,31)-OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))/365,1),IF(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))=DQ$6,(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)-DATE(DQ$6,1,1))/365,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$Q$12,1,0,ctPort,1)=$B37)*(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))<=DR$6)*(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))>=DR$6)*OFFSET(Active_Portfolio!$U$12,1,DR$5-1,ctPort,1),OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),IF(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))=DR$6,(DATE(DR$6,12,31)-OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))/365,1),IF(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))=DR$6,(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)-DATE(DR$6,1,1))/365,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$Q$12,1,0,ctPort,1)=$B37)*(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))<=DS$6)*(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))>=DS$6)*OFFSET(Active_Portfolio!$U$12,1,DS$5-1,ctPort,1),OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),IF(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))=DS$6,(DATE(DS$6,12,31)-OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))/365,1),IF(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))=DS$6,(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)-DATE(DS$6,1,1))/365,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$Q$12,1,0,ctPort,1)=$B37)*(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))<=DT$6)*(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))>=DT$6)*OFFSET(Active_Portfolio!$U$12,1,DT$5-1,ctPort,1),OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),IF(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))=DT$6,(DATE(DT$6,12,31)-OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))/365,1),IF(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))=DT$6,(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)-DATE(DT$6,1,1))/365,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$Q$12,1,0,ctPort,1)=$B37)*(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))<=DU$6)*(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))>=DU$6)*OFFSET(Active_Portfolio!$U$12,1,DU$5-1,ctPort,1),OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),IF(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))=DU$6,(DATE(DU$6,12,31)-OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))/365,1),IF(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))=DU$6,(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)-DATE(DU$6,1,1))/365,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$Q$12,1,0,ctPort,1)=$B37)*(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))<=DV$6)*(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))>=DV$6)*OFFSET(Active_Portfolio!$U$12,1,DV$5-1,ctPort,1),OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),IF(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))=DV$6,(DATE(DV$6,12,31)-OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))/365,1),IF(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))=DV$6,(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)-DATE(DV$6,1,1))/365,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$Q$12,1,0,ctPort,1)=$B37)*(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))<=DW$6)*(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))>=DW$6)*OFFSET(Active_Portfolio!$U$12,1,DW$5-1,ctPort,1),OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),IF(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))=DW$6,(DATE(DW$6,12,31)-OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))/365,1),IF(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))=DW$6,(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)-DATE(DW$6,1,1))/365,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$Q$12,1,0,ctPort,1)=$B37)*(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))<=DX$6)*(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))>=DX$6)*OFFSET(Active_Portfolio!$U$12,1,DX$5-1,ctPort,1),OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),IF(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))=DX$6,(DATE(DX$6,12,31)-OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))/365,1),IF(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))=DX$6,(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)-DATE(DX$6,1,1))/365,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$Q$12,1,0,ctPort,1)=$B37)*(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))<=DY$6)*(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))>=DY$6)*OFFSET(Active_Portfolio!$U$12,1,DY$5-1,ctPort,1),OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),IF(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))=DY$6,(DATE(DY$6,12,31)-OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))/365,1),IF(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))=DY$6,(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)-DATE(DY$6,1,1))/365,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$Q$12,1,0,ctPort,1)=$B37)*(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))<=DZ$6)*(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))>=DZ$6)*OFFSET(Active_Portfolio!$U$12,1,DZ$5-1,ctPort,1),OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),IF(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))=DZ$6,(DATE(DZ$6,12,31)-OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))/365,1),IF(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))=DZ$6,(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)-DATE(DZ$6,1,1))/365,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$Q$12,1,0,ctPort,1)=$B37)*(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))<=EA$6)*(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))>=EA$6)*OFFSET(Active_Portfolio!$U$12,1,EA$5-1,ctPort,1),OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),IF(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))=EA$6,(DATE(EA$6,12,31)-OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))/365,1),IF(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))=EA$6,(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)-DATE(EA$6,1,1))/365,1))","v":0},null,null,null,0,0,0,0,{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$Q$12,1,0,ctPort,1)=$B37)*(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))<=EI$6)*(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))>=EI$6)*OFFSET(Active_Portfolio!$U$12,1,EI$5-1,ctPort,1),OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),IF(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))=EI$6,(DATE(EI$6,12,31)-OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))/365,1),IF(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))=EI$6,(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)-DATE(EI$6,1,1))/365,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$Q$12,1,0,ctPort,1)=$B37)*(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))<=EJ$6)*(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))>=EJ$6)*OFFSET(Active_Portfolio!$U$12,1,EJ$5-1,ctPort,1),OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),IF(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))=EJ$6,(DATE(EJ$6,12,31)-OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))/365,1),IF(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))=EJ$6,(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)-DATE(EJ$6,1,1))/365,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$Q$12,1,0,ctPort,1)=$B37)*(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))<=EK$6)*(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))>=EK$6)*OFFSET(Active_Portfolio!$U$12,1,EK$5-1,ctPort,1),OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),IF(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))=EK$6,(DATE(EK$6,12,31)-OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))/365,1),IF(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))=EK$6,(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)-DATE(EK$6,1,1))/365,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$Q$12,1,0,ctPort,1)=$B37)*(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))<=EL$6)*(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))>=EL$6)*OFFSET(Active_Portfolio!$U$12,1,EL$5-1,ctPort,1),OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),IF(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))=EL$6,(DATE(EL$6,12,31)-OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))/365,1),IF(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))=EL$6,(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)-DATE(EL$6,1,1))/365,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$Q$12,1,0,ctPort,1)=$B37)*(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))<=EM$6)*(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))>=EM$6)*OFFSET(Active_Portfolio!$U$12,1,EM$5-1,ctPort,1),OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),IF(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))=EM$6,(DATE(EM$6,12,31)-OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))/365,1),IF(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))=EM$6,(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)-DATE(EM$6,1,1))/365,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$Q$12,1,0,ctPort,1)=$B37)*(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))<=EN$6)*(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))>=EN$6)*OFFSET(Active_Portfolio!$U$12,1,EN$5-1,ctPort,1),OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),IF(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))=EN$6,(DATE(EN$6,12,31)-OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))/365,1),IF(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))=EN$6,(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)-DATE(EN$6,1,1))/365,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$Q$12,1,0,ctPort,1)=$B37)*(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))<=EO$6)*(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))>=EO$6)*OFFSET(Active_Portfolio!$U$12,1,EO$5-1,ctPort,1),OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),IF(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))=EO$6,(DATE(EO$6,12,31)-OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))/365,1),IF(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))=EO$6,(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)-DATE(EO$6,1,1))/365,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$Q$12,1,0,ctPort,1)=$B37)*(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))<=EP$6)*(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))>=EP$6)*OFFSET(Active_Portfolio!$U$12,1,EP$5-1,ctPort,1),OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),IF(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))=EP$6,(DATE(EP$6,12,31)-OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))/365,1),IF(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))=EP$6,(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)-DATE(EP$6,1,1))/365,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$Q$12,1,0,ctPort,1)=$B37)*(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))<=EQ$6)*(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))>=EQ$6)*OFFSET(Active_Portfolio!$U$12,1,EQ$5-1,ctPort,1),OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),IF(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))=EQ$6,(DATE(EQ$6,12,31)-OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))/365,1),IF(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))=EQ$6,(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)-DATE(EQ$6,1,1))/365,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$Q$12,1,0,ctPort,1)=$B37)*(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))<=ER$6)*(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))>=ER$6)*OFFSET(Active_Portfolio!$U$12,1,ER$5-1,ctPort,1),OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),IF(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))=ER$6,(DATE(ER$6,12,31)-OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))/365,1),IF(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))=ER$6,(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)-DATE(ER$6,1,1))/365,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$Q$12,1,0,ctPort,1)=$B37)*(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))<=ES$6)*(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))>=ES$6)*OFFSET(Active_Portfolio!$U$12,1,ES$5-1,ctPort,1),OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),IF(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))=ES$6,(DATE(ES$6,12,31)-OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))/365,1),IF(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))=ES$6,(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)-DATE(ES$6,1,1))/365,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$Q$12,1,0,ctPort,1)=$B37)*(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))<=ET$6)*(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))>=ET$6)*OFFSET(Active_Portfolio!$U$12,1,ET$5-1,ctPort,1),OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),IF(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))=ET$6,(DATE(ET$6,12,31)-OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))/365,1),IF(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))=ET$6,(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)-DATE(ET$6,1,1))/365,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$Q$12,1,0,ctPort,1)=$B37)*(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))<=EU$6)*(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))>=EU$6)*OFFSET(Active_Portfolio!$U$12,1,EU$5-1,ctPort,1),OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),IF(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))=EU$6,(DATE(EU$6,12,31)-OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))/365,1),IF(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))=EU$6,(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)-DATE(EU$6,1,1))/365,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$Q$12,1,0,ctPort,1)=$B37)*(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))<=EV$6)*(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))>=EV$6)*OFFSET(Active_Portfolio!$U$12,1,EV$5-1,ctPort,1),OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),IF(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))=EV$6,(DATE(EV$6,12,31)-OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))/365,1),IF(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))=EV$6,(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)-DATE(EV$6,1,1))/365,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$Q$12,1,0,ctPort,1)=$B37)*(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))<=EW$6)*(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))>=EW$6)*OFFSET(Active_Portfolio!$U$12,1,EW$5-1,ctPort,1),OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),IF(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))=EW$6,(DATE(EW$6,12,31)-OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))/365,1),IF(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))=EW$6,(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)-DATE(EW$6,1,1))/365,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$Q$12,1,0,ctPort,1)=$B37)*(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))<=EX$6)*(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))>=EX$6)*OFFSET(Active_Portfolio!$U$12,1,EX$5-1,ctPort,1),OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),IF(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))=EX$6,(DATE(EX$6,12,31)-OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))/365,1),IF(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))=EX$6,(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)-DATE(EX$6,1,1))/365,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$Q$12,1,0,ctPort,1)=$B37)*(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))<=EY$6)*(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))>=EY$6)*OFFSET(Active_Portfolio!$U$12,1,EY$5-1,ctPort,1),OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),IF(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))=EY$6,(DATE(EY$6,12,31)-OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))/365,1),IF(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))=EY$6,(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)-DATE(EY$6,1,1))/365,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$Q$12,1,0,ctPort,1)=$B37)*(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))<=EZ$6)*(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))>=EZ$6)*OFFSET(Active_Portfolio!$U$12,1,EZ$5-1,ctPort,1),OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),IF(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))=EZ$6,(DATE(EZ$6,12,31)-OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))/365,1),IF(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))=EZ$6,(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)-DATE(EZ$6,1,1))/365,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$Q$12,1,0,ctPort,1)=$B37)*(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))<=FA$6)*(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))>=FA$6)*OFFSET(Active_Portfolio!$U$12,1,FA$5-1,ctPort,1),OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),IF(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))=FA$6,(DATE(FA$6,12,31)-OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))/365,1),IF(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))=FA$6,(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)-DATE(FA$6,1,1))/365,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$Q$12,1,0,ctPort,1)=$B37)*(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))<=FB$6)*(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))>=FB$6)*OFFSET(Active_Portfolio!$U$12,1,FB$5-1,ctPort,1),OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),IF(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))=FB$6,(DATE(FB$6,12,31)-OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))/365,1),IF(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))=FB$6,(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)-DATE(FB$6,1,1))/365,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$Q$12,1,0,ctPort,1)=$B37)*(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))<=FC$6)*(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))>=FC$6)*OFFSET(Active_Portfolio!$U$12,1,FC$5-1,ctPort,1),OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),IF(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))=FC$6,(DATE(FC$6,12,31)-OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))/365,1),IF(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))=FC$6,(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)-DATE(FC$6,1,1))/365,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$Q$12,1,0,ctPort,1)=$B37)*(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))<=FD$6)*(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))>=FD$6)*OFFSET(Active_Portfolio!$U$12,1,FD$5-1,ctPort,1),OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),IF(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))=FD$6,(DATE(FD$6,12,31)-OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))/365,1),IF(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))=FD$6,(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)-DATE(FD$6,1,1))/365,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$Q$12,1,0,ctPort,1)=$B37)*(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))<=FE$6)*(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))>=FE$6)*OFFSET(Active_Portfolio!$U$12,1,FE$5-1,ctPort,1),OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),IF(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))=FE$6,(DATE(FE$6,12,31)-OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))/365,1),IF(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))=FE$6,(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)-DATE(FE$6,1,1))/365,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$Q$12,1,0,ctPort,1)=$B37)*(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))<=FF$6)*(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))>=FF$6)*OFFSET(Active_Portfolio!$U$12,1,FF$5-1,ctPort,1),OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),IF(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))=FF$6,(DATE(FF$6,12,31)-OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))/365,1),IF(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))=FF$6,(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)-DATE(FF$6,1,1))/365,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$Q$12,1,0,ctPort,1)=$B37)*(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))<=FG$6)*(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))>=FG$6)*OFFSET(Active_Portfolio!$U$12,1,FG$5-1,ctPort,1),OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),IF(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))=FG$6,(DATE(FG$6,12,31)-OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))/365,1),IF(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))=FG$6,(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)-DATE(FG$6,1,1))/365,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$Q$12,1,0,ctPort,1)=$B37)*(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))<=FH$6)*(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))>=FH$6)*OFFSET(Active_Portfolio!$U$12,1,FH$5-1,ctPort,1),OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),IF(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))=FH$6,(DATE(FH$6,12,31)-OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))/365,1),IF(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))=FH$6,(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)-DATE(FH$6,1,1))/365,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$Q$12,1,0,ctPort,1)=$B37)*(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))<=FI$6)*(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))>=FI$6)*OFFSET(Active_Portfolio!$U$12,1,FI$5-1,ctPort,1),OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),IF(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))=FI$6,(DATE(FI$6,12,31)-OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))/365,1),IF(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))=FI$6,(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)-DATE(FI$6,1,1))/365,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$Q$12,1,0,ctPort,1)=$B37)*(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))<=FJ$6)*(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))>=FJ$6)*OFFSET(Active_Portfolio!$U$12,1,FJ$5-1,ctPort,1),OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),IF(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))=FJ$6,(DATE(FJ$6,12,31)-OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))/365,1),IF(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))=FJ$6,(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)-DATE(FJ$6,1,1))/365,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$Q$12,1,0,ctPort,1)=$B37)*(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))<=FK$6)*(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))>=FK$6)*OFFSET(Active_Portfolio!$U$12,1,FK$5-1,ctPort,1),OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),IF(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))=FK$6,(DATE(FK$6,12,31)-OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))/365,1),IF(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))=FK$6,(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)-DATE(FK$6,1,1))/365,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$Q$12,1,0,ctPort,1)=$B37)*(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))<=FL$6)*(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))>=FL$6)*OFFSET(Active_Portfolio!$U$12,1,FL$5-1,ctPort,1),OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),IF(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))=FL$6,(DATE(FL$6,12,31)-OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))/365,1),IF(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))=FL$6,(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)-DATE(FL$6,1,1))/365,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$Q$12,1,0,ctPort,1)=$B37)*(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))<=FM$6)*(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))>=FM$6)*OFFSET(Active_Portfolio!$U$12,1,FM$5-1,ctPort,1),OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),IF(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))=FM$6,(DATE(FM$6,12,31)-OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))/365,1),IF(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))=FM$6,(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)-DATE(FM$6,1,1))/365,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$Q$12,1,0,ctPort,1)=$B37)*(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))<=FN$6)*(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))>=FN$6)*OFFSET(Active_Portfolio!$U$12,1,FN$5-1,ctPort,1),OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),IF(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))=FN$6,(DATE(FN$6,12,31)-OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))/365,1),IF(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))=FN$6,(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)-DATE(FN$6,1,1))/365,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$Q$12,1,0,ctPort,1)=$B37)*(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))<=FO$6)*(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))>=FO$6)*OFFSET(Active_Portfolio!$U$12,1,FO$5-1,ctPort,1),OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),IF(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))=FO$6,(DATE(FO$6,12,31)-OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))/365,1),IF(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))=FO$6,(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)-DATE(FO$6,1,1))/365,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$Q$12,1,0,ctPort,1)=$B37)*(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))<=FP$6)*(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))>=FP$6)*OFFSET(Active_Portfolio!$U$12,1,FP$5-1,ctPort,1),OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),IF(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))=FP$6,(DATE(FP$6,12,31)-OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))/365,1),IF(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))=FP$6,(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)-DATE(FP$6,1,1))/365,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$Q$12,1,0,ctPort,1)=$B37)*(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))<=FQ$6)*(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))>=FQ$6)*OFFSET(Active_Portfolio!$U$12,1,FQ$5-1,ctPort,1),OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),IF(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))=FQ$6,(DATE(FQ$6,12,31)-OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))/365,1),IF(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))=FQ$6,(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)-DATE(FQ$6,1,1))/365,1))","v":0},null,null,null,{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$Q$12,1,0,ctPort,1)=$B37)*(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))<=FU$6)*(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))>=FU$6)*OFFSET(Active_Portfolio!$U$12,1,FU$5-1,ctPort,1),OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),IF(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))=FU$6,(DATE(FU$6,12,31)-OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))/365,1),IF(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))=FU$6,(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)-DATE(FU$6,1,1))/365,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$Q$12,1,0,ctPort,1)=$B37)*(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))<=FV$6)*(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))>=FV$6)*OFFSET(Active_Portfolio!$U$12,1,FV$5-1,ctPort,1),OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),IF(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))=FV$6,(DATE(FV$6,12,31)-OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))/365,1),IF(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))=FV$6,(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)-DATE(FV$6,1,1))/365,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$Q$12,1,0,ctPort,1)=$B37)*(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))<=FW$6)*(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))>=FW$6)*OFFSET(Active_Portfolio!$U$12,1,FW$5-1,ctPort,1),OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),IF(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))=FW$6,(DATE(FW$6,12,31)-OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))/365,1),IF(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))=FW$6,(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)-DATE(FW$6,1,1))/365,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$Q$12,1,0,ctPort,1)=$B37)*(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))<=FX$6)*(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))>=FX$6)*OFFSET(Active_Portfolio!$U$12,1,FX$5-1,ctPort,1),OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),IF(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))=FX$6,(DATE(FX$6,12,31)-OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))/365,1),IF(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))=FX$6,(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)-DATE(FX$6,1,1))/365,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$Q$12,1,0,ctPort,1)=$B37)*(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))<=FY$6)*(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))>=FY$6)*OFFSET(Active_Portfolio!$U$12,1,FY$5-1,ctPort,1),OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),IF(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))=FY$6,(DATE(FY$6,12,31)-OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))/365,1),IF(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))=FY$6,(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)-DATE(FY$6,1,1))/365,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$Q$12,1,0,ctPort,1)=$B37)*(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))<=FZ$6)*(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))>=FZ$6)*OFFSET(Active_Portfolio!$U$12,1,FZ$5-1,ctPort,1),OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),IF(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))=FZ$6,(DATE(FZ$6,12,31)-OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))/365,1),IF(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))=FZ$6,(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)-DATE(FZ$6,1,1))/365,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$Q$12,1,0,ctPort,1)=$B37)*(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))<=GA$6)*(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))>=GA$6)*OFFSET(Active_Portfolio!$U$12,1,GA$5-1,ctPort,1),OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),IF(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))=GA$6,(DATE(GA$6,12,31)-OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))/365,1),IF(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))=GA$6,(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)-DATE(GA$6,1,1))/365,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$Q$12,1,0,ctPort,1)=$B37)*(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))<=GB$6)*(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))>=GB$6)*OFFSET(Active_Portfolio!$U$12,1,GB$5-1,ctPort,1),OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),IF(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))=GB$6,(DATE(GB$6,12,31)-OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))/365,1),IF(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))=GB$6,(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)-DATE(GB$6,1,1))/365,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$Q$12,1,0,ctPort,1)=$B37)*(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))<=GC$6)*(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))>=GC$6)*OFFSET(Active_Portfolio!$U$12,1,GC$5-1,ctPort,1),OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),IF(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))=GC$6,(DATE(GC$6,12,31)-OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))/365,1),IF(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))=GC$6,(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)-DATE(GC$6,1,1))/365,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$Q$12,1,0,ctPort,1)=$B37)*(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))<=GD$6)*(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))>=GD$6)*OFFSET(Active_Portfolio!$U$12,1,GD$5-1,ctPort,1),OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),IF(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))=GD$6,(DATE(GD$6,12,31)-OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))/365,1),IF(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))=GD$6,(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)-DATE(GD$6,1,1))/365,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$Q$12,1,0,ctPort,1)=$B37)*(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))<=GE$6)*(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))>=GE$6)*OFFSET(Active_Portfolio!$U$12,1,GE$5-1,ctPort,1),OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),IF(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))=GE$6,(DATE(GE$6,12,31)-OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))/365,1),IF(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))=GE$6,(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)-DATE(GE$6,1,1))/365,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$Q$12,1,0,ctPort,1)=$B37)*(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))<=GF$6)*(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))>=GF$6)*OFFSET(Active_Portfolio!$U$12,1,GF$5-1,ctPort,1),OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),IF(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))=GF$6,(DATE(GF$6,12,31)-OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))/365,1),IF(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))=GF$6,(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)-DATE(GF$6,1,1))/365,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$Q$12,1,0,ctPort,1)=$B37)*(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))<=GG$6)*(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))>=GG$6)*OFFSET(Active_Portfolio!$U$12,1,GG$5-1,ctPort,1),OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),IF(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))=GG$6,(DATE(GG$6,12,31)-OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))/365,1),IF(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))=GG$6,(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)-DATE(GG$6,1,1))/365,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$Q$12,1,0,ctPort,1)=$B37)*(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))<=GH$6)*(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))>=GH$6)*OFFSET(Active_Portfolio!$U$12,1,GH$5-1,ctPort,1),OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),IF(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))=GH$6,(DATE(GH$6,12,31)-OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))/365,1),IF(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))=GH$6,(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)-DATE(GH$6,1,1))/365,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$Q$12,1,0,ctPort,1)=$B37)*(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))<=GI$6)*(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))>=GI$6)*OFFSET(Active_Portfolio!$U$12,1,GI$5-1,ctPort,1),OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),IF(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))=GI$6,(DATE(GI$6,12,31)-OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))/365,1),IF(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))=GI$6,(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)-DATE(GI$6,1,1))/365,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$Q$12,1,0,ctPort,1)=$B37)*(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))<=GJ$6)*(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))>=GJ$6)*OFFSET(Active_Portfolio!$U$12,1,GJ$5-1,ctPort,1),OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),IF(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))=GJ$6,(DATE(GJ$6,12,31)-OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))/365,1),IF(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))=GJ$6,(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)-DATE(GJ$6,1,1))/365,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$Q$12,1,0,ctPort,1)=$B37)*(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))<=GK$6)*(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))>=GK$6)*OFFSET(Active_Portfolio!$U$12,1,GK$5-1,ctPort,1),OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),IF(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))=GK$6,(DATE(GK$6,12,31)-OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))/365,1),IF(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))=GK$6,(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)-DATE(GK$6,1,1))/365,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$Q$12,1,0,ctPort,1)=$B37)*(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))<=GL$6)*(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))>=GL$6)*OFFSET(Active_Portfolio!$U$12,1,GL$5-1,ctPort,1),OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),IF(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))=GL$6,(DATE(GL$6,12,31)-OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))/365,1),IF(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))=GL$6,(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)-DATE(GL$6,1,1))/365,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$Q$12,1,0,ctPort,1)=$B37)*(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))<=GM$6)*(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))>=GM$6)*OFFSET(Active_Portfolio!$U$12,1,GM$5-1,ctPort,1),OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),IF(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))=GM$6,(DATE(GM$6,12,31)-OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))/365,1),IF(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))=GM$6,(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)-DATE(GM$6,1,1))/365,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$Q$12,1,0,ctPort,1)=$B37)*(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))<=GN$6)*(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))>=GN$6)*OFFSET(Active_Portfolio!$U$12,1,GN$5-1,ctPort,1),OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),IF(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))=GN$6,(DATE(GN$6,12,31)-OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))/365,1),IF(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))=GN$6,(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)-DATE(GN$6,1,1))/365,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$Q$12,1,0,ctPort,1)=$B37)*(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))<=GO$6)*(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))>=GO$6)*OFFSET(Active_Portfolio!$U$12,1,GO$5-1,ctPort,1),OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),IF(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))=GO$6,(DATE(GO$6,12,31)-OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))/365,1),IF(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))=GO$6,(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)-DATE(GO$6,1,1))/365,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$Q$12,1,0,ctPort,1)=$B37)*(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))<=GP$6)*(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))>=GP$6)*OFFSET(Active_Portfolio!$U$12,1,GP$5-1,ctPort,1),OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),IF(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))=GP$6,(DATE(GP$6,12,31)-OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))/365,1),IF(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))=GP$6,(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)-DATE(GP$6,1,1))/365,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$Q$12,1,0,ctPort,1)=$B37)*(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))<=GQ$6)*(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))>=GQ$6)*OFFSET(Active_Portfolio!$U$12,1,GQ$5-1,ctPort,1),OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),IF(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))=GQ$6,(DATE(GQ$6,12,31)-OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))/365,1),IF(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))=GQ$6,(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)-DATE(GQ$6,1,1))/365,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$Q$12,1,0,ctPort,1)=$B37)*(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))<=GR$6)*(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))>=GR$6)*OFFSET(Active_Portfolio!$U$12,1,GR$5-1,ctPort,1),OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),IF(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))=GR$6,(DATE(GR$6,12,31)-OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))/365,1),IF(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))=GR$6,(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)-DATE(GR$6,1,1))/365,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$Q$12,1,0,ctPort,1)=$B37)*(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))<=GS$6)*(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))>=GS$6)*OFFSET(Active_Portfolio!$U$12,1,GS$5-1,ctPort,1),OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),IF(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))=GS$6,(DATE(GS$6,12,31)-OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))/365,1),IF(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))=GS$6,(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)-DATE(GS$6,1,1))/365,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$Q$12,1,0,ctPort,1)=$B37)*(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))<=GT$6)*(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))>=GT$6)*OFFSET(Active_Portfolio!$U$12,1,GT$5-1,ctPort,1),OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),IF(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))=GT$6,(DATE(GT$6,12,31)-OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))/365,1),IF(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))=GT$6,(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)-DATE(GT$6,1,1))/365,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$Q$12,1,0,ctPort,1)=$B37)*(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))<=GU$6)*(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))>=GU$6)*OFFSET(Active_Portfolio!$U$12,1,GU$5-1,ctPort,1),OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),IF(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))=GU$6,(DATE(GU$6,12,31)-OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))/365,1),IF(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))=GU$6,(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)-DATE(GU$6,1,1))/365,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$Q$12,1,0,ctPort,1)=$B37)*(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))<=GV$6)*(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))>=GV$6)*OFFSET(Active_Portfolio!$U$12,1,GV$5-1,ctPort,1),OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),IF(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))=GV$6,(DATE(GV$6,12,31)-OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))/365,1),IF(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))=GV$6,(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)-DATE(GV$6,1,1))/365,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$Q$12,1,0,ctPort,1)=$B37)*(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))<=GW$6)*(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))>=GW$6)*OFFSET(Active_Portfolio!$U$12,1,GW$5-1,ctPort,1),OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),IF(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))=GW$6,(DATE(GW$6,12,31)-OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))/365,1),IF(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))=GW$6,(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)-DATE(GW$6,1,1))/365,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$Q$12,1,0,ctPort,1)=$B37)*(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))<=GX$6)*(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))>=GX$6)*OFFSET(Active_Portfolio!$U$12,1,GX$5-1,ctPort,1),OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),IF(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))=GX$6,(DATE(GX$6,12,31)-OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))/365,1),IF(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))=GX$6,(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)-DATE(GX$6,1,1))/365,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$Q$12,1,0,ctPort,1)=$B37)*(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))<=GY$6)*(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))>=GY$6)*OFFSET(Active_Portfolio!$U$12,1,GY$5-1,ctPort,1),OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),IF(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))=GY$6,(DATE(GY$6,12,31)-OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))/365,1),IF(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))=GY$6,(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)-DATE(GY$6,1,1))/365,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$Q$12,1,0,ctPort,1)=$B37)*(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))<=GZ$6)*(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))>=GZ$6)*OFFSET(Active_Portfolio!$U$12,1,GZ$5-1,ctPort,1),OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),IF(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))=GZ$6,(DATE(GZ$6,12,31)-OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))/365,1),IF(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))=GZ$6,(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)-DATE(GZ$6,1,1))/365,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$Q$12,1,0,ctPort,1)=$B37)*(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))<=HA$6)*(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))>=HA$6)*OFFSET(Active_Portfolio!$U$12,1,HA$5-1,ctPort,1),OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),IF(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))=HA$6,(DATE(HA$6,12,31)-OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))/365,1),IF(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))=HA$6,(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)-DATE(HA$6,1,1))/365,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$Q$12,1,0,ctPort,1)=$B37)*(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))<=HB$6)*(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))>=HB$6)*OFFSET(Active_Portfolio!$U$12,1,HB$5-1,ctPort,1),OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),IF(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))=HB$6,(DATE(HB$6,12,31)-OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))/365,1),IF(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))=HB$6,(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)-DATE(HB$6,1,1))/365,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$Q$12,1,0,ctPort,1)=$B37)*(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))<=HC$6)*(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))>=HC$6)*OFFSET(Active_Portfolio!$U$12,1,HC$5-1,ctPort,1),OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),IF(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))=HC$6,(DATE(HC$6,12,31)-OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))/365,1),IF(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))=HC$6,(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)-DATE(HC$6,1,1))/365,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$Q$12,1,0,ctPort,1)=$B37)*(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))<=HD$6)*(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))>=HD$6)*OFFSET(Active_Portfolio!$U$12,1,HD$5-1,ctPort,1),OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),IF(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))=HD$6,(DATE(HD$6,12,31)-OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))/365,1),IF(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))=HD$6,(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)-DATE(HD$6,1,1))/365,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$Q$12,1,0,ctPort,1)=$B37)*(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))<=HE$6)*(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))>=HE$6)*OFFSET(Active_Portfolio!$U$12,1,HE$5-1,ctPort,1),OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),IF(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))=HE$6,(DATE(HE$6,12,31)-OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))/365,1),IF(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))=HE$6,(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)-DATE(HE$6,1,1))/365,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$Q$12,1,0,ctPort,1)=$B37)*(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))<=HF$6)*(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))>=HF$6)*OFFSET(Active_Portfolio!$U$12,1,HF$5-1,ctPort,1),OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),IF(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))=HF$6,(DATE(HF$6,12,31)-OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))/365,1),IF(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))=HF$6,(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)-DATE(HF$6,1,1))/365,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$Q$12,1,0,ctPort,1)=$B37)*(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))<=HG$6)*(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))>=HG$6)*OFFSET(Active_Portfolio!$U$12,1,HG$5-1,ctPort,1),OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),IF(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))=HG$6,(DATE(HG$6,12,31)-OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))/365,1),IF(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))=HG$6,(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)-DATE(HG$6,1,1))/365,1))","v":0}]
[null,3,null,"PCC3","GWh",null,0,0,371.68600000000004,130.05000000000001,132.149,130.05000000000001,130.05000000000001,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(CK38,EA38,FQ38,HG38)","v":0},null,null,null,{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$Q$12,1,0,ctPort,1)=$B38)*(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))<=AY$6)*(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))>=AY$6)*OFFSET(Active_Portfolio!$U$12,1,AY$5-1,ctPort,1),OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),IF(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))=AY$6,(DATE(AY$6,12,31)-OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))/365,1),IF(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))=AY$6,(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)-DATE(AY$6,1,1))/365,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$Q$12,1,0,ctPort,1)=$B38)*(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))<=AZ$6)*(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))>=AZ$6)*OFFSET(Active_Portfolio!$U$12,1,AZ$5-1,ctPort,1),OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),IF(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))=AZ$6,(DATE(AZ$6,12,31)-OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))/365,1),IF(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))=AZ$6,(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)-DATE(AZ$6,1,1))/365,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$Q$12,1,0,ctPort,1)=$B38)*(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))<=BA$6)*(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))>=BA$6)*OFFSET(Active_Portfolio!$U$12,1,BA$5-1,ctPort,1),OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),IF(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))=BA$6,(DATE(BA$6,12,31)-OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))/365,1),IF(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))=BA$6,(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)-DATE(BA$6,1,1))/365,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$Q$12,1,0,ctPort,1)=$B38)*(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))<=BB$6)*(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))>=BB$6)*OFFSET(Active_Portfolio!$U$12,1,BB$5-1,ctPort,1),OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),IF(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))=BB$6,(DATE(BB$6,12,31)-OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))/365,1),IF(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))=BB$6,(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)-DATE(BB$6,1,1))/365,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$Q$12,1,0,ctPort,1)=$B38)*(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))<=BC$6)*(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))>=BC$6)*OFFSET(Active_Portfolio!$U$12,1,BC$5-1,ctPort,1),OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),IF(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))=BC$6,(DATE(BC$6,12,31)-OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))/365,1),IF(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))=BC$6,(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)-DATE(BC$6,1,1))/365,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$Q$12,1,0,ctPort,1)=$B38)*(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))<=BD$6)*(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))>=BD$6)*OFFSET(Active_Portfolio!$U$12,1,BD$5-1,ctPort,1),OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),IF(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))=BD$6,(DATE(BD$6,12,31)-OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))/365,1),IF(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))=BD$6,(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)-DATE(BD$6,1,1))/365,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$Q$12,1,0,ctPort,1)=$B38)*(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))<=BE$6)*(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))>=BE$6)*OFFSET(Active_Portfolio!$U$12,1,BE$5-1,ctPort,1),OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),IF(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))=BE$6,(DATE(BE$6,12,31)-OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))/365,1),IF(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))=BE$6,(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)-DATE(BE$6,1,1))/365,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$Q$12,1,0,ctPort,1)=$B38)*(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))<=BF$6)*(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))>=BF$6)*OFFSET(Active_Portfolio!$U$12,1,BF$5-1,ctPort,1),OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),IF(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))=BF$6,(DATE(BF$6,12,31)-OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))/365,1),IF(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))=BF$6,(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)-DATE(BF$6,1,1))/365,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$Q$12,1,0,ctPort,1)=$B38)*(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))<=BG$6)*(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))>=BG$6)*OFFSET(Active_Portfolio!$U$12,1,BG$5-1,ctPort,1),OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),IF(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))=BG$6,(DATE(BG$6,12,31)-OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))/365,1),IF(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))=BG$6,(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)-DATE(BG$6,1,1))/365,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$Q$12,1,0,ctPort,1)=$B38)*(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))<=BH$6)*(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))>=BH$6)*OFFSET(Active_Portfolio!$U$12,1,BH$5-1,ctPort,1),OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),IF(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))=BH$6,(DATE(BH$6,12,31)-OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))/365,1),IF(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))=BH$6,(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)-DATE(BH$6,1,1))/365,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$Q$12,1,0,ctPort,1)=$B38)*(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))<=BI$6)*(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))>=BI$6)*OFFSET(Active_Portfolio!$U$12,1,BI$5-1,ctPort,1),OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),IF(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))=BI$6,(DATE(BI$6,12,31)-OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))/365,1),IF(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))=BI$6,(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)-DATE(BI$6,1,1))/365,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$Q$12,1,0,ctPort,1)=$B38)*(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))<=BJ$6)*(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))>=BJ$6)*OFFSET(Active_Portfolio!$U$12,1,BJ$5-1,ctPort,1),OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),IF(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))=BJ$6,(DATE(BJ$6,12,31)-OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))/365,1),IF(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))=BJ$6,(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)-DATE(BJ$6,1,1))/365,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$Q$12,1,0,ctPort,1)=$B38)*(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))<=BK$6)*(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))>=BK$6)*OFFSET(Active_Portfolio!$U$12,1,BK$5-1,ctPort,1),OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),IF(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))=BK$6,(DATE(BK$6,12,31)-OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))/365,1),IF(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))=BK$6,(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)-DATE(BK$6,1,1))/365,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$Q$12,1,0,ctPort,1)=$B38)*(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))<=BL$6)*(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))>=BL$6)*OFFSET(Active_Portfolio!$U$12,1,BL$5-1,ctPort,1),OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),IF(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))=BL$6,(DATE(BL$6,12,31)-OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))/365,1),IF(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))=BL$6,(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)-DATE(BL$6,1,1))/365,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$Q$12,1,0,ctPort,1)=$B38)*(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))<=BM$6)*(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))>=BM$6)*OFFSET(Active_Portfolio!$U$12,1,BM$5-1,ctPort,1),OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),IF(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))=BM$6,(DATE(BM$6,12,31)-OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))/365,1),IF(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))=BM$6,(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)-DATE(BM$6,1,1))/365,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$Q$12,1,0,ctPort,1)=$B38)*(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))<=BN$6)*(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))>=BN$6)*OFFSET(Active_Portfolio!$U$12,1,BN$5-1,ctPort,1),OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),IF(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))=BN$6,(DATE(BN$6,12,31)-OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))/365,1),IF(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))=BN$6,(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)-DATE(BN$6,1,1))/365,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$Q$12,1,0,ctPort,1)=$B38)*(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))<=BO$6)*(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))>=BO$6)*OFFSET(Active_Portfolio!$U$12,1,BO$5-1,ctPort,1),OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),IF(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))=BO$6,(DATE(BO$6,12,31)-OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))/365,1),IF(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))=BO$6,(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)-DATE(BO$6,1,1))/365,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$Q$12,1,0,ctPort,1)=$B38)*(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))<=BP$6)*(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))>=BP$6)*OFFSET(Active_Portfolio!$U$12,1,BP$5-1,ctPort,1),OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),IF(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))=BP$6,(DATE(BP$6,12,31)-OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))/365,1),IF(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))=BP$6,(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)-DATE(BP$6,1,1))/365,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$Q$12,1,0,ctPort,1)=$B38)*(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))<=BQ$6)*(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))>=BQ$6)*OFFSET(Active_Portfolio!$U$12,1,BQ$5-1,ctPort,1),OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),IF(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))=BQ$6,(DATE(BQ$6,12,31)-OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))/365,1),IF(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))=BQ$6,(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)-DATE(BQ$6,1,1))/365,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$Q$12,1,0,ctPort,1)=$B38)*(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))<=BR$6)*(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))>=BR$6)*OFFSET(Active_Portfolio!$U$12,1,BR$5-1,ctPort,1),OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),IF(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))=BR$6,(DATE(BR$6,12,31)-OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))/365,1),IF(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))=BR$6,(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)-DATE(BR$6,1,1))/365,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$Q$12,1,0,ctPort,1)=$B38)*(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))<=BS$6)*(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))>=BS$6)*OFFSET(Active_Portfolio!$U$12,1,BS$5-1,ctPort,1),OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),IF(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))=BS$6,(DATE(BS$6,12,31)-OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))/365,1),IF(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))=BS$6,(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)-DATE(BS$6,1,1))/365,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$Q$12,1,0,ctPort,1)=$B38)*(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))<=BT$6)*(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))>=BT$6)*OFFSET(Active_Portfolio!$U$12,1,BT$5-1,ctPort,1),OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),IF(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))=BT$6,(DATE(BT$6,12,31)-OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))/365,1),IF(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))=BT$6,(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)-DATE(BT$6,1,1))/365,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$Q$12,1,0,ctPort,1)=$B38)*(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))<=BU$6)*(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))>=BU$6)*OFFSET(Active_Portfolio!$U$12,1,BU$5-1,ctPort,1),OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),IF(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))=BU$6,(DATE(BU$6,12,31)-OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))/365,1),IF(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))=BU$6,(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)-DATE(BU$6,1,1))/365,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$Q$12,1,0,ctPort,1)=$B38)*(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))<=BV$6)*(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))>=BV$6)*OFFSET(Active_Portfolio!$U$12,1,BV$5-1,ctPort,1),OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),IF(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))=BV$6,(DATE(BV$6,12,31)-OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))/365,1),IF(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))=BV$6,(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)-DATE(BV$6,1,1))/365,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$Q$12,1,0,ctPort,1)=$B38)*(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))<=BW$6)*(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))>=BW$6)*OFFSET(Active_Portfolio!$U$12,1,BW$5-1,ctPort,1),OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),IF(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))=BW$6,(DATE(BW$6,12,31)-OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))/365,1),IF(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))=BW$6,(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)-DATE(BW$6,1,1))/365,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$Q$12,1,0,ctPort,1)=$B38)*(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))<=BX$6)*(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))>=BX$6)*OFFSET(Active_Portfolio!$U$12,1,BX$5-1,ctPort,1),OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),IF(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))=BX$6,(DATE(BX$6,12,31)-OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))/365,1),IF(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))=BX$6,(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)-DATE(BX$6,1,1))/365,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$Q$12,1,0,ctPort,1)=$B38)*(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))<=BY$6)*(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))>=BY$6)*OFFSET(Active_Portfolio!$U$12,1,BY$5-1,ctPort,1),OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),IF(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))=BY$6,(DATE(BY$6,12,31)-OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))/365,1),IF(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))=BY$6,(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)-DATE(BY$6,1,1))/365,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$Q$12,1,0,ctPort,1)=$B38)*(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))<=BZ$6)*(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))>=BZ$6)*OFFSET(Active_Portfolio!$U$12,1,BZ$5-1,ctPort,1),OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),IF(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))=BZ$6,(DATE(BZ$6,12,31)-OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))/365,1),IF(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))=BZ$6,(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)-DATE(BZ$6,1,1))/365,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$Q$12,1,0,ctPort,1)=$B38)*(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))<=CA$6)*(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))>=CA$6)*OFFSET(Active_Portfolio!$U$12,1,CA$5-1,ctPort,1),OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),IF(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))=CA$6,(DATE(CA$6,12,31)-OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))/365,1),IF(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))=CA$6,(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)-DATE(CA$6,1,1))/365,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$Q$12,1,0,ctPort,1)=$B38)*(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))<=CB$6)*(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))>=CB$6)*OFFSET(Active_Portfolio!$U$12,1,CB$5-1,ctPort,1),OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),IF(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))=CB$6,(DATE(CB$6,12,31)-OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))/365,1),IF(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))=CB$6,(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)-DATE(CB$6,1,1))/365,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$Q$12,1,0,ctPort,1)=$B38)*(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))<=CC$6)*(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))>=CC$6)*OFFSET(Active_Portfolio!$U$12,1,CC$5-1,ctPort,1),OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),IF(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))=CC$6,(DATE(CC$6,12,31)-OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))/365,1),IF(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))=CC$6,(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)-DATE(CC$6,1,1))/365,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$Q$12,1,0,ctPort,1)=$B38)*(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))<=CD$6)*(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))>=CD$6)*OFFSET(Active_Portfolio!$U$12,1,CD$5-1,ctPort,1),OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),IF(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))=CD$6,(DATE(CD$6,12,31)-OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))/365,1),IF(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))=CD$6,(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)-DATE(CD$6,1,1))/365,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$Q$12,1,0,ctPort,1)=$B38)*(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))<=CE$6)*(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))>=CE$6)*OFFSET(Active_Portfolio!$U$12,1,CE$5-1,ctPort,1),OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),IF(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))=CE$6,(DATE(CE$6,12,31)-OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))/365,1),IF(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))=CE$6,(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)-DATE(CE$6,1,1))/365,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$Q$12,1,0,ctPort,1)=$B38)*(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))<=CF$6)*(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))>=CF$6)*OFFSET(Active_Portfolio!$U$12,1,CF$5-1,ctPort,1),OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),IF(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))=CF$6,(DATE(CF$6,12,31)-OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))/365,1),IF(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))=CF$6,(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)-DATE(CF$6,1,1))/365,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$Q$12,1,0,ctPort,1)=$B38)*(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))<=CG$6)*(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))>=CG$6)*OFFSET(Active_Portfolio!$U$12,1,CG$5-1,ctPort,1),OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),IF(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))=CG$6,(DATE(CG$6,12,31)-OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))/365,1),IF(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))=CG$6,(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)-DATE(CG$6,1,1))/365,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$Q$12,1,0,ctPort,1)=$B38)*(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))<=CH$6)*(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))>=CH$6)*OFFSET(Active_Portfolio!$U$12,1,CH$5-1,ctPort,1),OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),IF(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))=CH$6,(DATE(CH$6,12,31)-OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))/365,1),IF(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))=CH$6,(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)-DATE(CH$6,1,1))/365,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$Q$12,1,0,ctPort,1)=$B38)*(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))<=CI$6)*(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))>=CI$6)*OFFSET(Active_Portfolio!$U$12,1,CI$5-1,ctPort,1),OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),IF(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))=CI$6,(DATE(CI$6,12,31)-OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))/365,1),IF(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))=CI$6,(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)-DATE(CI$6,1,1))/365,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$Q$12,1,0,ctPort,1)=$B38)*(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))<=CJ$6)*(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))>=CJ$6)*OFFSET(Active_Portfolio!$U$12,1,CJ$5-1,ctPort,1),OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),IF(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))=CJ$6,(DATE(CJ$6,12,31)-OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))/365,1),IF(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))=CJ$6,(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)-DATE(CJ$6,1,1))/365,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$Q$12,1,0,ctPort,1)=$B38)*(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))<=CK$6)*(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))>=CK$6)*OFFSET(Active_Portfolio!$U$12,1,CK$5-1,ctPort,1),OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),IF(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))=CK$6,(DATE(CK$6,12,31)-OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))/365,1),IF(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))=CK$6,(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)-DATE(CK$6,1,1))/365,1))","v":0},null,null,null,{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$Q$12,1,0,ctPort,1)=$B38)*(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))<=CO$6)*(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))>=CO$6)*OFFSET(Active_Portfolio!$U$12,1,CO$5-1,ctPort,1),OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),IF(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))=CO$6,(DATE(CO$6,12,31)-OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))/365,1),IF(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))=CO$6,(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)-DATE(CO$6,1,1))/365,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$Q$12,1,0,ctPort,1)=$B38)*(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))<=CP$6)*(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))>=CP$6)*OFFSET(Active_Portfolio!$U$12,1,CP$5-1,ctPort,1),OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),IF(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))=CP$6,(DATE(CP$6,12,31)-OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))/365,1),IF(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))=CP$6,(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)-DATE(CP$6,1,1))/365,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$Q$12,1,0,ctPort,1)=$B38)*(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))<=CQ$6)*(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))>=CQ$6)*OFFSET(Active_Portfolio!$U$12,1,CQ$5-1,ctPort,1),OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),IF(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))=CQ$6,(DATE(CQ$6,12,31)-OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))/365,1),IF(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))=CQ$6,(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)-DATE(CQ$6,1,1))/365,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$Q$12,1,0,ctPort,1)=$B38)*(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))<=CR$6)*(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))>=CR$6)*OFFSET(Active_Portfolio!$U$12,1,CR$5-1,ctPort,1),OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),IF(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))=CR$6,(DATE(CR$6,12,31)-OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))/365,1),IF(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))=CR$6,(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)-DATE(CR$6,1,1))/365,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$Q$12,1,0,ctPort,1)=$B38)*(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))<=CS$6)*(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))>=CS$6)*OFFSET(Active_Portfolio!$U$12,1,CS$5-1,ctPort,1),OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),IF(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))=CS$6,(DATE(CS$6,12,31)-OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))/365,1),IF(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))=CS$6,(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)-DATE(CS$6,1,1))/365,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$Q$12,1,0,ctPort,1)=$B38)*(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))<=CT$6)*(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))>=CT$6)*OFFSET(Active_Portfolio!$U$12,1,CT$5-1,ctPort,1),OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),IF(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))=CT$6,(DATE(CT$6,12,31)-OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))/365,1),IF(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))=CT$6,(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)-DATE(CT$6,1,1))/365,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$Q$12,1,0,ctPort,1)=$B38)*(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))<=CU$6)*(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))>=CU$6)*OFFSET(Active_Portfolio!$U$12,1,CU$5-1,ctPort,1),OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),IF(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))=CU$6,(DATE(CU$6,12,31)-OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))/365,1),IF(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))=CU$6,(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)-DATE(CU$6,1,1))/365,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$Q$12,1,0,ctPort,1)=$B38)*(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))<=CV$6)*(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))>=CV$6)*OFFSET(Active_Portfolio!$U$12,1,CV$5-1,ctPort,1),OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),IF(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))=CV$6,(DATE(CV$6,12,31)-OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))/365,1),IF(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))=CV$6,(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)-DATE(CV$6,1,1))/365,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$Q$12,1,0,ctPort,1)=$B38)*(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))<=CW$6)*(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))>=CW$6)*OFFSET(Active_Portfolio!$U$12,1,CW$5-1,ctPort,1),OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),IF(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))=CW$6,(DATE(CW$6,12,31)-OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))/365,1),IF(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))=CW$6,(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)-DATE(CW$6,1,1))/365,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$Q$12,1,0,ctPort,1)=$B38)*(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))<=CX$6)*(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))>=CX$6)*OFFSET(Active_Portfolio!$U$12,1,CX$5-1,ctPort,1),OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),IF(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))=CX$6,(DATE(CX$6,12,31)-OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))/365,1),IF(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))=CX$6,(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)-DATE(CX$6,1,1))/365,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$Q$12,1,0,ctPort,1)=$B38)*(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))<=CY$6)*(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))>=CY$6)*OFFSET(Active_Portfolio!$U$12,1,CY$5-1,ctPort,1),OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),IF(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))=CY$6,(DATE(CY$6,12,31)-OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))/365,1),IF(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))=CY$6,(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)-DATE(CY$6,1,1))/365,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$Q$12,1,0,ctPort,1)=$B38)*(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))<=CZ$6)*(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))>=CZ$6)*OFFSET(Active_Portfolio!$U$12,1,CZ$5-1,ctPort,1),OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),IF(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))=CZ$6,(DATE(CZ$6,12,31)-OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))/365,1),IF(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))=CZ$6,(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)-DATE(CZ$6,1,1))/365,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$Q$12,1,0,ctPort,1)=$B38)*(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))<=DA$6)*(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))>=DA$6)*OFFSET(Active_Portfolio!$U$12,1,DA$5-1,ctPort,1),OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),IF(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))=DA$6,(DATE(DA$6,12,31)-OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))/365,1),IF(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))=DA$6,(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)-DATE(DA$6,1,1))/365,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$Q$12,1,0,ctPort,1)=$B38)*(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))<=DB$6)*(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))>=DB$6)*OFFSET(Active_Portfolio!$U$12,1,DB$5-1,ctPort,1),OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),IF(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))=DB$6,(DATE(DB$6,12,31)-OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))/365,1),IF(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))=DB$6,(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)-DATE(DB$6,1,1))/365,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$Q$12,1,0,ctPort,1)=$B38)*(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))<=DC$6)*(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))>=DC$6)*OFFSET(Active_Portfolio!$U$12,1,DC$5-1,ctPort,1),OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),IF(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))=DC$6,(DATE(DC$6,12,31)-OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))/365,1),IF(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))=DC$6,(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)-DATE(DC$6,1,1))/365,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$Q$12,1,0,ctPort,1)=$B38)*(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))<=DD$6)*(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))>=DD$6)*OFFSET(Active_Portfolio!$U$12,1,DD$5-1,ctPort,1),OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),IF(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))=DD$6,(DATE(DD$6,12,31)-OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))/365,1),IF(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))=DD$6,(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)-DATE(DD$6,1,1))/365,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$Q$12,1,0,ctPort,1)=$B38)*(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))<=DE$6)*(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))>=DE$6)*OFFSET(Active_Portfolio!$U$12,1,DE$5-1,ctPort,1),OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),IF(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))=DE$6,(DATE(DE$6,12,31)-OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))/365,1),IF(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))=DE$6,(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)-DATE(DE$6,1,1))/365,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$Q$12,1,0,ctPort,1)=$B38)*(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))<=DF$6)*(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))>=DF$6)*OFFSET(Active_Portfolio!$U$12,1,DF$5-1,ctPort,1),OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),IF(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))=DF$6,(DATE(DF$6,12,31)-OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))/365,1),IF(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))=DF$6,(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)-DATE(DF$6,1,1))/365,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$Q$12,1,0,ctPort,1)=$B38)*(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))<=DG$6)*(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))>=DG$6)*OFFSET(Active_Portfolio!$U$12,1,DG$5-1,ctPort,1),OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),IF(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))=DG$6,(DATE(DG$6,12,31)-OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))/365,1),IF(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))=DG$6,(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)-DATE(DG$6,1,1))/365,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$Q$12,1,0,ctPort,1)=$B38)*(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))<=DH$6)*(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))>=DH$6)*OFFSET(Active_Portfolio!$U$12,1,DH$5-1,ctPort,1),OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),IF(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))=DH$6,(DATE(DH$6,12,31)-OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))/365,1),IF(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))=DH$6,(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)-DATE(DH$6,1,1))/365,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$Q$12,1,0,ctPort,1)=$B38)*(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))<=DI$6)*(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))>=DI$6)*OFFSET(Active_Portfolio!$U$12,1,DI$5-1,ctPort,1),OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),IF(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))=DI$6,(DATE(DI$6,12,31)-OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))/365,1),IF(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))=DI$6,(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)-DATE(DI$6,1,1))/365,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$Q$12,1,0,ctPort,1)=$B38)*(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))<=DJ$6)*(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))>=DJ$6)*OFFSET(Active_Portfolio!$U$12,1,DJ$5-1,ctPort,1),OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),IF(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))=DJ$6,(DATE(DJ$6,12,31)-OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))/365,1),IF(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))=DJ$6,(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)-DATE(DJ$6,1,1))/365,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$Q$12,1,0,ctPort,1)=$B38)*(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))<=DK$6)*(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))>=DK$6)*OFFSET(Active_Portfolio!$U$12,1,DK$5-1,ctPort,1),OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),IF(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))=DK$6,(DATE(DK$6,12,31)-OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))/365,1),IF(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))=DK$6,(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)-DATE(DK$6,1,1))/365,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$Q$12,1,0,ctPort,1)=$B38)*(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))<=DL$6)*(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))>=DL$6)*OFFSET(Active_Portfolio!$U$12,1,DL$5-1,ctPort,1),OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),IF(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))=DL$6,(DATE(DL$6,12,31)-OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))/365,1),IF(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))=DL$6,(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)-DATE(DL$6,1,1))/365,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$Q$12,1,0,ctPort,1)=$B38)*(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))<=DM$6)*(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))>=DM$6)*OFFSET(Active_Portfolio!$U$12,1,DM$5-1,ctPort,1),OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),IF(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))=DM$6,(DATE(DM$6,12,31)-OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))/365,1),IF(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))=DM$6,(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)-DATE(DM$6,1,1))/365,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$Q$12,1,0,ctPort,1)=$B38)*(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))<=DN$6)*(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))>=DN$6)*OFFSET(Active_Portfolio!$U$12,1,DN$5-1,ctPort,1),OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),IF(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))=DN$6,(DATE(DN$6,12,31)-OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))/365,1),IF(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))=DN$6,(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)-DATE(DN$6,1,1))/365,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$Q$12,1,0,ctPort,1)=$B38)*(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))<=DO$6)*(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))>=DO$6)*OFFSET(Active_Portfolio!$U$12,1,DO$5-1,ctPort,1),OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),IF(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))=DO$6,(DATE(DO$6,12,31)-OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))/365,1),IF(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))=DO$6,(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)-DATE(DO$6,1,1))/365,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$Q$12,1,0,ctPort,1)=$B38)*(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))<=DP$6)*(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))>=DP$6)*OFFSET(Active_Portfolio!$U$12,1,DP$5-1,ctPort,1),OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),IF(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))=DP$6,(DATE(DP$6,12,31)-OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))/365,1),IF(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))=DP$6,(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)-DATE(DP$6,1,1))/365,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$Q$12,1,0,ctPort,1)=$B38)*(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))<=DQ$6)*(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))>=DQ$6)*OFFSET(Active_Portfolio!$U$12,1,DQ$5-1,ctPort,1),OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),IF(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))=DQ$6,(DATE(DQ$6,12,31)-OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))/365,1),IF(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))=DQ$6,(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)-DATE(DQ$6,1,1))/365,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$Q$12,1,0,ctPort,1)=$B38)*(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))<=DR$6)*(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))>=DR$6)*OFFSET(Active_Portfolio!$U$12,1,DR$5-1,ctPort,1),OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),IF(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))=DR$6,(DATE(DR$6,12,31)-OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))/365,1),IF(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))=DR$6,(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)-DATE(DR$6,1,1))/365,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$Q$12,1,0,ctPort,1)=$B38)*(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))<=DS$6)*(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))>=DS$6)*OFFSET(Active_Portfolio!$U$12,1,DS$5-1,ctPort,1),OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),IF(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))=DS$6,(DATE(DS$6,12,31)-OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))/365,1),IF(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))=DS$6,(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)-DATE(DS$6,1,1))/365,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$Q$12,1,0,ctPort,1)=$B38)*(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))<=DT$6)*(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))>=DT$6)*OFFSET(Active_Portfolio!$U$12,1,DT$5-1,ctPort,1),OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),IF(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))=DT$6,(DATE(DT$6,12,31)-OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))/365,1),IF(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))=DT$6,(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)-DATE(DT$6,1,1))/365,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$Q$12,1,0,ctPort,1)=$B38)*(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))<=DU$6)*(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))>=DU$6)*OFFSET(Active_Portfolio!$U$12,1,DU$5-1,ctPort,1),OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),IF(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))=DU$6,(DATE(DU$6,12,31)-OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))/365,1),IF(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))=DU$6,(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)-DATE(DU$6,1,1))/365,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$Q$12,1,0,ctPort,1)=$B38)*(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))<=DV$6)*(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))>=DV$6)*OFFSET(Active_Portfolio!$U$12,1,DV$5-1,ctPort,1),OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),IF(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))=DV$6,(DATE(DV$6,12,31)-OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))/365,1),IF(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))=DV$6,(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)-DATE(DV$6,1,1))/365,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$Q$12,1,0,ctPort,1)=$B38)*(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))<=DW$6)*(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))>=DW$6)*OFFSET(Active_Portfolio!$U$12,1,DW$5-1,ctPort,1),OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),IF(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))=DW$6,(DATE(DW$6,12,31)-OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))/365,1),IF(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))=DW$6,(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)-DATE(DW$6,1,1))/365,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$Q$12,1,0,ctPort,1)=$B38)*(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))<=DX$6)*(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))>=DX$6)*OFFSET(Active_Portfolio!$U$12,1,DX$5-1,ctPort,1),OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),IF(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))=DX$6,(DATE(DX$6,12,31)-OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))/365,1),IF(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))=DX$6,(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)-DATE(DX$6,1,1))/365,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$Q$12,1,0,ctPort,1)=$B38)*(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))<=DY$6)*(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))>=DY$6)*OFFSET(Active_Portfolio!$U$12,1,DY$5-1,ctPort,1),OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),IF(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))=DY$6,(DATE(DY$6,12,31)-OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))/365,1),IF(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))=DY$6,(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)-DATE(DY$6,1,1))/365,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$Q$12,1,0,ctPort,1)=$B38)*(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))<=DZ$6)*(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))>=DZ$6)*OFFSET(Active_Portfolio!$U$12,1,DZ$5-1,ctPort,1),OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),IF(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))=DZ$6,(DATE(DZ$6,12,31)-OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))/365,1),IF(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))=DZ$6,(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)-DATE(DZ$6,1,1))/365,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$Q$12,1,0,ctPort,1)=$B38)*(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))<=EA$6)*(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))>=EA$6)*OFFSET(Active_Portfolio!$U$12,1,EA$5-1,ctPort,1),OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),IF(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))=EA$6,(DATE(EA$6,12,31)-OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))/365,1),IF(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))=EA$6,(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)-DATE(EA$6,1,1))/365,1))","v":0},null,null,null,241.636,0,2.0990000000000002,0,{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$Q$12,1,0,ctPort,1)=$B38)*(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))<=EI$6)*(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))>=EI$6)*OFFSET(Active_Portfolio!$U$12,1,EI$5-1,ctPort,1),OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),IF(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))=EI$6,(DATE(EI$6,12,31)-OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))/365,1),IF(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))=EI$6,(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)-DATE(EI$6,1,1))/365,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$Q$12,1,0,ctPort,1)=$B38)*(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))<=EJ$6)*(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))>=EJ$6)*OFFSET(Active_Portfolio!$U$12,1,EJ$5-1,ctPort,1),OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),IF(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))=EJ$6,(DATE(EJ$6,12,31)-OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))/365,1),IF(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))=EJ$6,(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)-DATE(EJ$6,1,1))/365,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$Q$12,1,0,ctPort,1)=$B38)*(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))<=EK$6)*(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))>=EK$6)*OFFSET(Active_Portfolio!$U$12,1,EK$5-1,ctPort,1),OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),IF(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))=EK$6,(DATE(EK$6,12,31)-OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))/365,1),IF(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))=EK$6,(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)-DATE(EK$6,1,1))/365,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$Q$12,1,0,ctPort,1)=$B38)*(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))<=EL$6)*(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))>=EL$6)*OFFSET(Active_Portfolio!$U$12,1,EL$5-1,ctPort,1),OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),IF(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))=EL$6,(DATE(EL$6,12,31)-OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))/365,1),IF(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))=EL$6,(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)-DATE(EL$6,1,1))/365,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$Q$12,1,0,ctPort,1)=$B38)*(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))<=EM$6)*(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))>=EM$6)*OFFSET(Active_Portfolio!$U$12,1,EM$5-1,ctPort,1),OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),IF(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))=EM$6,(DATE(EM$6,12,31)-OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))/365,1),IF(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))=EM$6,(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)-DATE(EM$6,1,1))/365,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$Q$12,1,0,ctPort,1)=$B38)*(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))<=EN$6)*(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))>=EN$6)*OFFSET(Active_Portfolio!$U$12,1,EN$5-1,ctPort,1),OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),IF(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))=EN$6,(DATE(EN$6,12,31)-OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))/365,1),IF(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))=EN$6,(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)-DATE(EN$6,1,1))/365,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$Q$12,1,0,ctPort,1)=$B38)*(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))<=EO$6)*(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))>=EO$6)*OFFSET(Active_Portfolio!$U$12,1,EO$5-1,ctPort,1),OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),IF(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))=EO$6,(DATE(EO$6,12,31)-OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))/365,1),IF(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))=EO$6,(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)-DATE(EO$6,1,1))/365,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$Q$12,1,0,ctPort,1)=$B38)*(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))<=EP$6)*(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))>=EP$6)*OFFSET(Active_Portfolio!$U$12,1,EP$5-1,ctPort,1),OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),IF(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))=EP$6,(DATE(EP$6,12,31)-OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))/365,1),IF(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))=EP$6,(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)-DATE(EP$6,1,1))/365,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$Q$12,1,0,ctPort,1)=$B38)*(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))<=EQ$6)*(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))>=EQ$6)*OFFSET(Active_Portfolio!$U$12,1,EQ$5-1,ctPort,1),OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),IF(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))=EQ$6,(DATE(EQ$6,12,31)-OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))/365,1),IF(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))=EQ$6,(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)-DATE(EQ$6,1,1))/365,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$Q$12,1,0,ctPort,1)=$B38)*(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))<=ER$6)*(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))>=ER$6)*OFFSET(Active_Portfolio!$U$12,1,ER$5-1,ctPort,1),OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),IF(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))=ER$6,(DATE(ER$6,12,31)-OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))/365,1),IF(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))=ER$6,(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)-DATE(ER$6,1,1))/365,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$Q$12,1,0,ctPort,1)=$B38)*(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))<=ES$6)*(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))>=ES$6)*OFFSET(Active_Portfolio!$U$12,1,ES$5-1,ctPort,1),OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),IF(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))=ES$6,(DATE(ES$6,12,31)-OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))/365,1),IF(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))=ES$6,(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)-DATE(ES$6,1,1))/365,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$Q$12,1,0,ctPort,1)=$B38)*(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))<=ET$6)*(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))>=ET$6)*OFFSET(Active_Portfolio!$U$12,1,ET$5-1,ctPort,1),OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),IF(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))=ET$6,(DATE(ET$6,12,31)-OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))/365,1),IF(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))=ET$6,(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)-DATE(ET$6,1,1))/365,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$Q$12,1,0,ctPort,1)=$B38)*(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))<=EU$6)*(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))>=EU$6)*OFFSET(Active_Portfolio!$U$12,1,EU$5-1,ctPort,1),OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),IF(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))=EU$6,(DATE(EU$6,12,31)-OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))/365,1),IF(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))=EU$6,(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)-DATE(EU$6,1,1))/365,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$Q$12,1,0,ctPort,1)=$B38)*(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))<=EV$6)*(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))>=EV$6)*OFFSET(Active_Portfolio!$U$12,1,EV$5-1,ctPort,1),OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),IF(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))=EV$6,(DATE(EV$6,12,31)-OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))/365,1),IF(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))=EV$6,(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)-DATE(EV$6,1,1))/365,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$Q$12,1,0,ctPort,1)=$B38)*(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))<=EW$6)*(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))>=EW$6)*OFFSET(Active_Portfolio!$U$12,1,EW$5-1,ctPort,1),OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),IF(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))=EW$6,(DATE(EW$6,12,31)-OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))/365,1),IF(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))=EW$6,(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)-DATE(EW$6,1,1))/365,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$Q$12,1,0,ctPort,1)=$B38)*(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))<=EX$6)*(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))>=EX$6)*OFFSET(Active_Portfolio!$U$12,1,EX$5-1,ctPort,1),OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),IF(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))=EX$6,(DATE(EX$6,12,31)-OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))/365,1),IF(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))=EX$6,(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)-DATE(EX$6,1,1))/365,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$Q$12,1,0,ctPort,1)=$B38)*(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))<=EY$6)*(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))>=EY$6)*OFFSET(Active_Portfolio!$U$12,1,EY$5-1,ctPort,1),OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),IF(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))=EY$6,(DATE(EY$6,12,31)-OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))/365,1),IF(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))=EY$6,(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)-DATE(EY$6,1,1))/365,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$Q$12,1,0,ctPort,1)=$B38)*(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))<=EZ$6)*(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))>=EZ$6)*OFFSET(Active_Portfolio!$U$12,1,EZ$5-1,ctPort,1),OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),IF(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))=EZ$6,(DATE(EZ$6,12,31)-OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))/365,1),IF(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))=EZ$6,(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)-DATE(EZ$6,1,1))/365,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$Q$12,1,0,ctPort,1)=$B38)*(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))<=FA$6)*(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))>=FA$6)*OFFSET(Active_Portfolio!$U$12,1,FA$5-1,ctPort,1),OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),IF(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))=FA$6,(DATE(FA$6,12,31)-OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))/365,1),IF(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))=FA$6,(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)-DATE(FA$6,1,1))/365,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$Q$12,1,0,ctPort,1)=$B38)*(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))<=FB$6)*(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))>=FB$6)*OFFSET(Active_Portfolio!$U$12,1,FB$5-1,ctPort,1),OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),IF(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))=FB$6,(DATE(FB$6,12,31)-OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))/365,1),IF(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))=FB$6,(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)-DATE(FB$6,1,1))/365,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$Q$12,1,0,ctPort,1)=$B38)*(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))<=FC$6)*(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))>=FC$6)*OFFSET(Active_Portfolio!$U$12,1,FC$5-1,ctPort,1),OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),IF(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))=FC$6,(DATE(FC$6,12,31)-OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))/365,1),IF(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))=FC$6,(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)-DATE(FC$6,1,1))/365,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$Q$12,1,0,ctPort,1)=$B38)*(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))<=FD$6)*(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))>=FD$6)*OFFSET(Active_Portfolio!$U$12,1,FD$5-1,ctPort,1),OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),IF(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))=FD$6,(DATE(FD$6,12,31)-OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))/365,1),IF(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))=FD$6,(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)-DATE(FD$6,1,1))/365,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$Q$12,1,0,ctPort,1)=$B38)*(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))<=FE$6)*(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))>=FE$6)*OFFSET(Active_Portfolio!$U$12,1,FE$5-1,ctPort,1),OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),IF(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))=FE$6,(DATE(FE$6,12,31)-OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))/365,1),IF(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))=FE$6,(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)-DATE(FE$6,1,1))/365,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$Q$12,1,0,ctPort,1)=$B38)*(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))<=FF$6)*(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))>=FF$6)*OFFSET(Active_Portfolio!$U$12,1,FF$5-1,ctPort,1),OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),IF(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))=FF$6,(DATE(FF$6,12,31)-OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))/365,1),IF(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))=FF$6,(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)-DATE(FF$6,1,1))/365,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$Q$12,1,0,ctPort,1)=$B38)*(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))<=FG$6)*(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))>=FG$6)*OFFSET(Active_Portfolio!$U$12,1,FG$5-1,ctPort,1),OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),IF(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))=FG$6,(DATE(FG$6,12,31)-OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))/365,1),IF(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))=FG$6,(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)-DATE(FG$6,1,1))/365,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$Q$12,1,0,ctPort,1)=$B38)*(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))<=FH$6)*(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))>=FH$6)*OFFSET(Active_Portfolio!$U$12,1,FH$5-1,ctPort,1),OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),IF(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))=FH$6,(DATE(FH$6,12,31)-OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))/365,1),IF(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))=FH$6,(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)-DATE(FH$6,1,1))/365,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$Q$12,1,0,ctPort,1)=$B38)*(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))<=FI$6)*(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))>=FI$6)*OFFSET(Active_Portfolio!$U$12,1,FI$5-1,ctPort,1),OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),IF(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))=FI$6,(DATE(FI$6,12,31)-OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))/365,1),IF(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))=FI$6,(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)-DATE(FI$6,1,1))/365,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$Q$12,1,0,ctPort,1)=$B38)*(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))<=FJ$6)*(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))>=FJ$6)*OFFSET(Active_Portfolio!$U$12,1,FJ$5-1,ctPort,1),OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),IF(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))=FJ$6,(DATE(FJ$6,12,31)-OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))/365,1),IF(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))=FJ$6,(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)-DATE(FJ$6,1,1))/365,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$Q$12,1,0,ctPort,1)=$B38)*(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))<=FK$6)*(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))>=FK$6)*OFFSET(Active_Portfolio!$U$12,1,FK$5-1,ctPort,1),OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),IF(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))=FK$6,(DATE(FK$6,12,31)-OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))/365,1),IF(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))=FK$6,(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)-DATE(FK$6,1,1))/365,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$Q$12,1,0,ctPort,1)=$B38)*(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))<=FL$6)*(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))>=FL$6)*OFFSET(Active_Portfolio!$U$12,1,FL$5-1,ctPort,1),OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),IF(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))=FL$6,(DATE(FL$6,12,31)-OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))/365,1),IF(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))=FL$6,(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)-DATE(FL$6,1,1))/365,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$Q$12,1,0,ctPort,1)=$B38)*(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))<=FM$6)*(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))>=FM$6)*OFFSET(Active_Portfolio!$U$12,1,FM$5-1,ctPort,1),OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),IF(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))=FM$6,(DATE(FM$6,12,31)-OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))/365,1),IF(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))=FM$6,(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)-DATE(FM$6,1,1))/365,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$Q$12,1,0,ctPort,1)=$B38)*(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))<=FN$6)*(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))>=FN$6)*OFFSET(Active_Portfolio!$U$12,1,FN$5-1,ctPort,1),OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),IF(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))=FN$6,(DATE(FN$6,12,31)-OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))/365,1),IF(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))=FN$6,(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)-DATE(FN$6,1,1))/365,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$Q$12,1,0,ctPort,1)=$B38)*(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))<=FO$6)*(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))>=FO$6)*OFFSET(Active_Portfolio!$U$12,1,FO$5-1,ctPort,1),OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),IF(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))=FO$6,(DATE(FO$6,12,31)-OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))/365,1),IF(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))=FO$6,(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)-DATE(FO$6,1,1))/365,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$Q$12,1,0,ctPort,1)=$B38)*(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))<=FP$6)*(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))>=FP$6)*OFFSET(Active_Portfolio!$U$12,1,FP$5-1,ctPort,1),OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),IF(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))=FP$6,(DATE(FP$6,12,31)-OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))/365,1),IF(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))=FP$6,(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)-DATE(FP$6,1,1))/365,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$Q$12,1,0,ctPort,1)=$B38)*(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))<=FQ$6)*(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))>=FQ$6)*OFFSET(Active_Portfolio!$U$12,1,FQ$5-1,ctPort,1),OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),IF(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))=FQ$6,(DATE(FQ$6,12,31)-OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))/365,1),IF(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))=FQ$6,(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)-DATE(FQ$6,1,1))/365,1))","v":0},null,null,null,{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$Q$12,1,0,ctPort,1)=$B38)*(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))<=FU$6)*(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))>=FU$6)*OFFSET(Active_Portfolio!$U$12,1,FU$5-1,ctPort,1),OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),IF(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))=FU$6,(DATE(FU$6,12,31)-OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))/365,1),IF(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))=FU$6,(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)-DATE(FU$6,1,1))/365,1))","v":130.05000000000001},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$Q$12,1,0,ctPort,1)=$B38)*(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))<=FV$6)*(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))>=FV$6)*OFFSET(Active_Portfolio!$U$12,1,FV$5-1,ctPort,1),OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),IF(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))=FV$6,(DATE(FV$6,12,31)-OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))/365,1),IF(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))=FV$6,(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)-DATE(FV$6,1,1))/365,1))","v":130.05000000000001},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$Q$12,1,0,ctPort,1)=$B38)*(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))<=FW$6)*(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))>=FW$6)*OFFSET(Active_Portfolio!$U$12,1,FW$5-1,ctPort,1),OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),IF(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))=FW$6,(DATE(FW$6,12,31)-OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))/365,1),IF(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))=FW$6,(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)-DATE(FW$6,1,1))/365,1))","v":130.05000000000001},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$Q$12,1,0,ctPort,1)=$B38)*(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))<=FX$6)*(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))>=FX$6)*OFFSET(Active_Portfolio!$U$12,1,FX$5-1,ctPort,1),OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),IF(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))=FX$6,(DATE(FX$6,12,31)-OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))/365,1),IF(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))=FX$6,(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)-DATE(FX$6,1,1))/365,1))","v":130.05000000000001},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$Q$12,1,0,ctPort,1)=$B38)*(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))<=FY$6)*(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))>=FY$6)*OFFSET(Active_Portfolio!$U$12,1,FY$5-1,ctPort,1),OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),IF(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))=FY$6,(DATE(FY$6,12,31)-OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))/365,1),IF(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))=FY$6,(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)-DATE(FY$6,1,1))/365,1))","v":130.05000000000001},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$Q$12,1,0,ctPort,1)=$B38)*(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))<=FZ$6)*(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))>=FZ$6)*OFFSET(Active_Portfolio!$U$12,1,FZ$5-1,ctPort,1),OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),IF(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))=FZ$6,(DATE(FZ$6,12,31)-OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))/365,1),IF(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))=FZ$6,(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)-DATE(FZ$6,1,1))/365,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$Q$12,1,0,ctPort,1)=$B38)*(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))<=GA$6)*(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))>=GA$6)*OFFSET(Active_Portfolio!$U$12,1,GA$5-1,ctPort,1),OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),IF(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))=GA$6,(DATE(GA$6,12,31)-OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))/365,1),IF(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))=GA$6,(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)-DATE(GA$6,1,1))/365,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$Q$12,1,0,ctPort,1)=$B38)*(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))<=GB$6)*(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))>=GB$6)*OFFSET(Active_Portfolio!$U$12,1,GB$5-1,ctPort,1),OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),IF(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))=GB$6,(DATE(GB$6,12,31)-OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))/365,1),IF(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))=GB$6,(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)-DATE(GB$6,1,1))/365,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$Q$12,1,0,ctPort,1)=$B38)*(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))<=GC$6)*(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))>=GC$6)*OFFSET(Active_Portfolio!$U$12,1,GC$5-1,ctPort,1),OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),IF(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))=GC$6,(DATE(GC$6,12,31)-OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))/365,1),IF(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))=GC$6,(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)-DATE(GC$6,1,1))/365,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$Q$12,1,0,ctPort,1)=$B38)*(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))<=GD$6)*(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))>=GD$6)*OFFSET(Active_Portfolio!$U$12,1,GD$5-1,ctPort,1),OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),IF(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))=GD$6,(DATE(GD$6,12,31)-OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))/365,1),IF(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))=GD$6,(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)-DATE(GD$6,1,1))/365,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$Q$12,1,0,ctPort,1)=$B38)*(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))<=GE$6)*(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))>=GE$6)*OFFSET(Active_Portfolio!$U$12,1,GE$5-1,ctPort,1),OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),IF(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))=GE$6,(DATE(GE$6,12,31)-OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))/365,1),IF(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))=GE$6,(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)-DATE(GE$6,1,1))/365,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$Q$12,1,0,ctPort,1)=$B38)*(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))<=GF$6)*(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))>=GF$6)*OFFSET(Active_Portfolio!$U$12,1,GF$5-1,ctPort,1),OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),IF(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))=GF$6,(DATE(GF$6,12,31)-OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))/365,1),IF(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))=GF$6,(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)-DATE(GF$6,1,1))/365,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$Q$12,1,0,ctPort,1)=$B38)*(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))<=GG$6)*(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))>=GG$6)*OFFSET(Active_Portfolio!$U$12,1,GG$5-1,ctPort,1),OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),IF(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))=GG$6,(DATE(GG$6,12,31)-OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))/365,1),IF(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))=GG$6,(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)-DATE(GG$6,1,1))/365,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$Q$12,1,0,ctPort,1)=$B38)*(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))<=GH$6)*(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))>=GH$6)*OFFSET(Active_Portfolio!$U$12,1,GH$5-1,ctPort,1),OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),IF(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))=GH$6,(DATE(GH$6,12,31)-OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))/365,1),IF(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))=GH$6,(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)-DATE(GH$6,1,1))/365,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$Q$12,1,0,ctPort,1)=$B38)*(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))<=GI$6)*(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))>=GI$6)*OFFSET(Active_Portfolio!$U$12,1,GI$5-1,ctPort,1),OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),IF(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))=GI$6,(DATE(GI$6,12,31)-OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))/365,1),IF(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))=GI$6,(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)-DATE(GI$6,1,1))/365,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$Q$12,1,0,ctPort,1)=$B38)*(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))<=GJ$6)*(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))>=GJ$6)*OFFSET(Active_Portfolio!$U$12,1,GJ$5-1,ctPort,1),OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),IF(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))=GJ$6,(DATE(GJ$6,12,31)-OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))/365,1),IF(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))=GJ$6,(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)-DATE(GJ$6,1,1))/365,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$Q$12,1,0,ctPort,1)=$B38)*(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))<=GK$6)*(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))>=GK$6)*OFFSET(Active_Portfolio!$U$12,1,GK$5-1,ctPort,1),OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),IF(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))=GK$6,(DATE(GK$6,12,31)-OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))/365,1),IF(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))=GK$6,(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)-DATE(GK$6,1,1))/365,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$Q$12,1,0,ctPort,1)=$B38)*(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))<=GL$6)*(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))>=GL$6)*OFFSET(Active_Portfolio!$U$12,1,GL$5-1,ctPort,1),OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),IF(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))=GL$6,(DATE(GL$6,12,31)-OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))/365,1),IF(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))=GL$6,(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)-DATE(GL$6,1,1))/365,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$Q$12,1,0,ctPort,1)=$B38)*(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))<=GM$6)*(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))>=GM$6)*OFFSET(Active_Portfolio!$U$12,1,GM$5-1,ctPort,1),OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),IF(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))=GM$6,(DATE(GM$6,12,31)-OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))/365,1),IF(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))=GM$6,(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)-DATE(GM$6,1,1))/365,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$Q$12,1,0,ctPort,1)=$B38)*(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))<=GN$6)*(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))>=GN$6)*OFFSET(Active_Portfolio!$U$12,1,GN$5-1,ctPort,1),OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),IF(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))=GN$6,(DATE(GN$6,12,31)-OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))/365,1),IF(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))=GN$6,(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)-DATE(GN$6,1,1))/365,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$Q$12,1,0,ctPort,1)=$B38)*(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))<=GO$6)*(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))>=GO$6)*OFFSET(Active_Portfolio!$U$12,1,GO$5-1,ctPort,1),OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),IF(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))=GO$6,(DATE(GO$6,12,31)-OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))/365,1),IF(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))=GO$6,(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)-DATE(GO$6,1,1))/365,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$Q$12,1,0,ctPort,1)=$B38)*(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))<=GP$6)*(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))>=GP$6)*OFFSET(Active_Portfolio!$U$12,1,GP$5-1,ctPort,1),OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),IF(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))=GP$6,(DATE(GP$6,12,31)-OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))/365,1),IF(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))=GP$6,(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)-DATE(GP$6,1,1))/365,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$Q$12,1,0,ctPort,1)=$B38)*(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))<=GQ$6)*(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))>=GQ$6)*OFFSET(Active_Portfolio!$U$12,1,GQ$5-1,ctPort,1),OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),IF(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))=GQ$6,(DATE(GQ$6,12,31)-OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))/365,1),IF(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))=GQ$6,(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)-DATE(GQ$6,1,1))/365,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$Q$12,1,0,ctPort,1)=$B38)*(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))<=GR$6)*(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))>=GR$6)*OFFSET(Active_Portfolio!$U$12,1,GR$5-1,ctPort,1),OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),IF(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))=GR$6,(DATE(GR$6,12,31)-OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))/365,1),IF(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))=GR$6,(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)-DATE(GR$6,1,1))/365,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$Q$12,1,0,ctPort,1)=$B38)*(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))<=GS$6)*(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))>=GS$6)*OFFSET(Active_Portfolio!$U$12,1,GS$5-1,ctPort,1),OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),IF(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))=GS$6,(DATE(GS$6,12,31)-OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))/365,1),IF(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))=GS$6,(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)-DATE(GS$6,1,1))/365,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$Q$12,1,0,ctPort,1)=$B38)*(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))<=GT$6)*(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))>=GT$6)*OFFSET(Active_Portfolio!$U$12,1,GT$5-1,ctPort,1),OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),IF(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))=GT$6,(DATE(GT$6,12,31)-OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))/365,1),IF(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))=GT$6,(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)-DATE(GT$6,1,1))/365,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$Q$12,1,0,ctPort,1)=$B38)*(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))<=GU$6)*(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))>=GU$6)*OFFSET(Active_Portfolio!$U$12,1,GU$5-1,ctPort,1),OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),IF(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))=GU$6,(DATE(GU$6,12,31)-OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))/365,1),IF(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))=GU$6,(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)-DATE(GU$6,1,1))/365,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$Q$12,1,0,ctPort,1)=$B38)*(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))<=GV$6)*(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))>=GV$6)*OFFSET(Active_Portfolio!$U$12,1,GV$5-1,ctPort,1),OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),IF(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))=GV$6,(DATE(GV$6,12,31)-OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))/365,1),IF(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))=GV$6,(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)-DATE(GV$6,1,1))/365,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$Q$12,1,0,ctPort,1)=$B38)*(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))<=GW$6)*(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))>=GW$6)*OFFSET(Active_Portfolio!$U$12,1,GW$5-1,ctPort,1),OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),IF(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))=GW$6,(DATE(GW$6,12,31)-OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))/365,1),IF(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))=GW$6,(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)-DATE(GW$6,1,1))/365,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$Q$12,1,0,ctPort,1)=$B38)*(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))<=GX$6)*(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))>=GX$6)*OFFSET(Active_Portfolio!$U$12,1,GX$5-1,ctPort,1),OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),IF(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))=GX$6,(DATE(GX$6,12,31)-OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))/365,1),IF(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))=GX$6,(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)-DATE(GX$6,1,1))/365,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$Q$12,1,0,ctPort,1)=$B38)*(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))<=GY$6)*(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))>=GY$6)*OFFSET(Active_Portfolio!$U$12,1,GY$5-1,ctPort,1),OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),IF(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))=GY$6,(DATE(GY$6,12,31)-OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))/365,1),IF(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))=GY$6,(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)-DATE(GY$6,1,1))/365,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$Q$12,1,0,ctPort,1)=$B38)*(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))<=GZ$6)*(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))>=GZ$6)*OFFSET(Active_Portfolio!$U$12,1,GZ$5-1,ctPort,1),OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),IF(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))=GZ$6,(DATE(GZ$6,12,31)-OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))/365,1),IF(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))=GZ$6,(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)-DATE(GZ$6,1,1))/365,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$Q$12,1,0,ctPort,1)=$B38)*(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))<=HA$6)*(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))>=HA$6)*OFFSET(Active_Portfolio!$U$12,1,HA$5-1,ctPort,1),OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),IF(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))=HA$6,(DATE(HA$6,12,31)-OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))/365,1),IF(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))=HA$6,(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)-DATE(HA$6,1,1))/365,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$Q$12,1,0,ctPort,1)=$B38)*(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))<=HB$6)*(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))>=HB$6)*OFFSET(Active_Portfolio!$U$12,1,HB$5-1,ctPort,1),OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),IF(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))=HB$6,(DATE(HB$6,12,31)-OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))/365,1),IF(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))=HB$6,(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)-DATE(HB$6,1,1))/365,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$Q$12,1,0,ctPort,1)=$B38)*(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))<=HC$6)*(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))>=HC$6)*OFFSET(Active_Portfolio!$U$12,1,HC$5-1,ctPort,1),OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),IF(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))=HC$6,(DATE(HC$6,12,31)-OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))/365,1),IF(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))=HC$6,(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)-DATE(HC$6,1,1))/365,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$Q$12,1,0,ctPort,1)=$B38)*(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))<=HD$6)*(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))>=HD$6)*OFFSET(Active_Portfolio!$U$12,1,HD$5-1,ctPort,1),OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),IF(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))=HD$6,(DATE(HD$6,12,31)-OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))/365,1),IF(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))=HD$6,(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)-DATE(HD$6,1,1))/365,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$Q$12,1,0,ctPort,1)=$B38)*(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))<=HE$6)*(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))>=HE$6)*OFFSET(Active_Portfolio!$U$12,1,HE$5-1,ctPort,1),OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),IF(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))=HE$6,(DATE(HE$6,12,31)-OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))/365,1),IF(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))=HE$6,(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)-DATE(HE$6,1,1))/365,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$Q$12,1,0,ctPort,1)=$B38)*(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))<=HF$6)*(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))>=HF$6)*OFFSET(Active_Portfolio!$U$12,1,HF$5-1,ctPort,1),OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),IF(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))=HF$6,(DATE(HF$6,12,31)-OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))/365,1),IF(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))=HF$6,(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)-DATE(HF$6,1,1))/365,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Active_Portfolio!$Q$12,1,0,ctPort,1)=$B38)*(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))<=HG$6)*(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))>=HG$6)*OFFSET(Active_Portfolio!$U$12,1,HG$5-1,ctPort,1),OFFSET(Active_Portfolio!$AA$12,1,0,ctPort,1),OFFSET(Active_Portfolio!$AH$12,1,0,ctPort,1),IF(YEAR(OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))=HG$6,(DATE(HG$6,12,31)-OFFSET(Active_Portfolio!$N$12,1,0,ctPort,1))/365,1),IF(YEAR(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1))=HG$6,(OFFSET(Active_Portfolio!$O$12,1,0,ctPort,1)-DATE(HG$6,1,1))/365,1))","v":0}]
[]
[null,null,"Assumed Procurement of Category 2 & 3 Resources to Meet Net Short"]
[null,null,"Category 2 Procurement","Maximum","GWh",null,{"$f":"SUM(AW41,CM41,EC41,FS41)","v":0},0,10356.008224860987,10272.550000000001,9052.3425980000011,9671.6709965982664,10287.83407161106,8286.8858757938124,11271.728582587693,12046.448057103262,{"$f":"SUM(BG41,CW41,EM41,GC41)","v":12835.118027685916},13614.571554172702,14440.675905708285,14404.314609542735,14348.914050035439,14297.858641755956,14225.618939696531,14826.738186870612,15429.748404869697,16035.051311212112,{"$f":"SUM(BQ41,DG41,EW41,GM41)","v":16643.151394684173},16723.910892793108,16805.087165049761,16886.682595797989,16968.699583874404,17051.140542699432,17134.007900369059,17217.304099747063,17301.031598557893,17385.192869480125,{"$f":"SUM(CA41,DQ41,FG41,GW41)","v":17469.790400240527},17554.826693708725,17640.304267992455,17726.22565653345,17812.593408203935,17899.410087403736,17986.67827415801,18074.400564215608,18162.579569148063,18251.217916449219,{"$f":"SUM(CK41,EA41,FQ41,HG41)","v":18340.318249635478},null,{"$f":"AW$11*AW14","v":0},0,3809.796696851939,3830.1000000000004,3268.2936140000002,3400.3241635536383,3591.9070666309271,2899.135208688605,3945.4703377755254,4219.4262057066117,4499.0495871572348,4778.9066650469304,5070.7388052484284,5067.0731204347267,5050.4852711957656,5029.7665068098004,5007.6723118909531,5210.1188627468937,5411.5584731681383,5611.9159029772363,5811.1225163786139,5854.271091043197,5897.7044287306599,5941.4244087610004,5985.4329228569632,6029.7318752258898,6074.323182642117,6119.2087745299132,6164.3905930469573,6209.8705931683808,6255.6507427713541,6301.7330227202374,6348.1194269522848,6394.8119625639301,6441.8126498976217,6489.1235226292474,6536.7466278561269,6584.6840261855905,6632.9377918241362,6681.5100126671796,6730.4027903893966,null,{"$f":"CM$11*CM14","v":0},0,3729.8933264462066,3627.25,3281.380482,3472.3964381180576,3683.4843185872496,2948.335989681555,3990.7456761562048,4246.9381121598253,4509.8867965262143,4761.4908889110566,5038.1589691739018,5004.6105779293403,4966.1400715624604,4935.7478181176994,4888.1023772063027,5077.6547781102718,5265.4755357048889,5451.4764243199943,5635.5752881425469,5656.9534763785423,5678.4039991569798,5699.9271012266609,5721.5230281645181,5743.1920263784059,5764.9343431099169,5786.7502264372024,5808.6399252778056,5830.6036893914943,5852.6417693831181,5874.7544167054657,5896.9418836621307,5919.2044234103969,5941.5422899641171,5963.9557381966224,5986.4450238436239,6009.0104035061295,6031.6521346533746,6054.3704756257621,6077.1656856378013,null,{"$f":"EC$11*EC14","v":0},0,830.31820156283993,822.95,721.64110200000005,772.70961477401556,812.59268639288223,654.33667742365276,885.35406865596417,944.18869795286616,1002.8464829078915,1062.2628923463992,1126.1060259967915,1119.2655862048277,1113.1740864376197,1106.7602758006394,1100.5209541233726,1145.4990460285246,1190.2827257107144,1234.85355747074,1279.1945018354402,1287.0357410442091,1294.9186806935038,1302.8435425501521,1310.810549560357,1318.8199258559712,1326.8718967608015,1334.9666887969472,1343.1045296911732,1351.2856483813168,1359.5102750227286,1367.778640994746,1376.090978907203,1384.4475226069753,1392.8485071845573,1401.2941689806771,1409.7847455929448,1418.3204758825361,1426.9015999809137,1435.5283592965802,1444.2009965218729,null,{"$f":"FS$11*FS14","v":0},0,1986,1992.25,1781.0274000000002,2026.2407801525551,2199.85,1785.078,2450.1585,2635.895041283959,2823.3351610945751,3011.911107868315,3205.6721052891639,3213.3653249738395,3219.1146208395935,3225.5840410278183,3229.3232964759031,3393.4654999849231,3562.431670285956,3736.8054264441389,3917.2590883275734,3925.6505843271616,3934.0600564686188,3942.487543260178,3950.933083292563,3959.3967152391656,3967.8784778562244,3976.3784099830009,3984.8965505419565,3993.4329385389324,4001.9876130633274,4010.5606132882785,4019.1519784708362,4027.7617479521477,4036.3899611576385,4045.0366575971871,4053.7018768653124,4062.3856586413503,4071.0880426896379,4079.8090688596953,4088.5487770864074]
[null,null,null,"Procured","GWh",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(CK42,EA42,FQ42,HG42)","v":0},null,{"$f":"MAX(MIN(AW41*INDEX(RPS_Policy!$F$22:$F$25,AW$5)-AW37,AW32),0)","v":0},{"$f":"MAX(MIN(AX41*INDEX(RPS_Policy!$F$22:$F$25,AX$5)-AX37,AX32),0)","v":0},{"$f":"MAX(MIN(AY41*INDEX(RPS_Policy!$F$22:$F$25,AY$5)-AY37,AY32),0)","v":0},{"$f":"MAX(MIN(AZ41*INDEX(RPS_Policy!$F$22:$F$25,AZ$5)-AZ37,AZ32),0)","v":0},{"$f":"MAX(MIN(BA41*INDEX(RPS_Policy!$F$22:$F$25,BA$5)-BA37,BA32),0)","v":0},{"$f":"MAX(MIN(BB41*INDEX(RPS_Policy!$F$22:$F$25,BB$5)-BB37,BB32),0)","v":0},{"$f":"MAX(MIN(BC41*INDEX(RPS_Policy!$F$22:$F$25,BC$5)-BC37,BC32),0)","v":0},{"$f":"MAX(MIN(BD41*INDEX(RPS_Policy!$F$22:$F$25,BD$5)-BD37,BD32),0)","v":0},{"$f":"MAX(MIN(BE41*INDEX(RPS_Policy!$F$22:$F$25,BE$5)-BE37,BE32),0)","v":0},{"$f":"MAX(MIN(BF41*INDEX(RPS_Policy!$F$22:$F$25,BF$5)-BF37,BF32),0)","v":0},{"$f":"MAX(MIN(BG41*INDEX(RPS_Policy!$F$22:$F$25,BG$5)-BG37,BG32),0)","v":0},{"$f":"MAX(MIN(BH41*INDEX(RPS_Policy!$F$22:$F$25,BH$5)-BH37,BH32),0)","v":0},{"$f":"MAX(MIN(BI41*INDEX(RPS_Policy!$F$22:$F$25,BI$5)-BI37,BI32),0)","v":0},{"$f":"MAX(MIN(BJ41*INDEX(RPS_Policy!$F$22:$F$25,BJ$5)-BJ37,BJ32),0)","v":0},{"$f":"MAX(MIN(BK41*INDEX(RPS_Policy!$F$22:$F$25,BK$5)-BK37,BK32),0)","v":0},{"$f":"MAX(MIN(BL41*INDEX(RPS_Policy!$F$22:$F$25,BL$5)-BL37,BL32),0)","v":0},{"$f":"MAX(MIN(BM41*INDEX(RPS_Policy!$F$22:$F$25,BM$5)-BM37,BM32),0)","v":0},{"$f":"MAX(MIN(BN41*INDEX(RPS_Policy!$F$22:$F$25,BN$5)-BN37,BN32),0)","v":0},{"$f":"MAX(MIN(BO41*INDEX(RPS_Policy!$F$22:$F$25,BO$5)-BO37,BO32),0)","v":0},{"$f":"MAX(MIN(BP41*INDEX(RPS_Policy!$F$22:$F$25,BP$5)-BP37,BP32),0)","v":0},{"$f":"MAX(MIN(BQ41*INDEX(RPS_Policy!$F$22:$F$25,BQ$5)-BQ37,BQ32),0)","v":0},{"$f":"MAX(MIN(BR41*INDEX(RPS_Policy!$F$22:$F$25,BR$5)-BR37,BR32),0)","v":0},{"$f":"MAX(MIN(BS41*INDEX(RPS_Policy!$F$22:$F$25,BS$5)-BS37,BS32),0)","v":0},{"$f":"MAX(MIN(BT41*INDEX(RPS_Policy!$F$22:$F$25,BT$5)-BT37,BT32),0)","v":0},{"$f":"MAX(MIN(BU41*INDEX(RPS_Policy!$F$22:$F$25,BU$5)-BU37,BU32),0)","v":0},{"$f":"MAX(MIN(BV41*INDEX(RPS_Policy!$F$22:$F$25,BV$5)-BV37,BV32),0)","v":0},{"$f":"MAX(MIN(BW41*INDEX(RPS_Policy!$F$22:$F$25,BW$5)-BW37,BW32),0)","v":0},{"$f":"MAX(MIN(BX41*INDEX(RPS_Policy!$F$22:$F$25,BX$5)-BX37,BX32),0)","v":0},{"$f":"MAX(MIN(BY41*INDEX(RPS_Policy!$F$22:$F$25,BY$5)-BY37,BY32),0)","v":0},{"$f":"MAX(MIN(BZ41*INDEX(RPS_Policy!$F$22:$F$25,BZ$5)-BZ37,BZ32),0)","v":0},{"$f":"MAX(MIN(CA41*INDEX(RPS_Policy!$F$22:$F$25,CA$5)-CA37,CA32),0)","v":0},{"$f":"MAX(MIN(CB41*INDEX(RPS_Policy!$F$22:$F$25,CB$5)-CB37,CB32),0)","v":0},{"$f":"MAX(MIN(CC41*INDEX(RPS_Policy!$F$22:$F$25,CC$5)-CC37,CC32),0)","v":0},{"$f":"MAX(MIN(CD41*INDEX(RPS_Policy!$F$22:$F$25,CD$5)-CD37,CD32),0)","v":0},{"$f":"MAX(MIN(CE41*INDEX(RPS_Policy!$F$22:$F$25,CE$5)-CE37,CE32),0)","v":0},{"$f":"MAX(MIN(CF41*INDEX(RPS_Policy!$F$22:$F$25,CF$5)-CF37,CF32),0)","v":0},{"$f":"MAX(MIN(CG41*INDEX(RPS_Policy!$F$22:$F$25,CG$5)-CG37,CG32),0)","v":0},{"$f":"MAX(MIN(CH41*INDEX(RPS_Policy!$F$22:$F$25,CH$5)-CH37,CH32),0)","v":0},{"$f":"MAX(MIN(CI41*INDEX(RPS_Policy!$F$22:$F$25,CI$5)-CI37,CI32),0)","v":0},{"$f":"MAX(MIN(CJ41*INDEX(RPS_Policy!$F$22:$F$25,CJ$5)-CJ37,CJ32),0)","v":0},{"$f":"MAX(MIN(CK41*INDEX(RPS_Policy!$F$22:$F$25,CK$5)-CK37,CK32),0)","v":0},null,{"$f":"MAX(MIN(CM41*INDEX(RPS_Policy!$F$22:$F$25,CM$5)-CM37,CM32),0)","v":0},{"$f":"MAX(MIN(CN41*INDEX(RPS_Policy!$F$22:$F$25,CN$5)-CN37,CN32),0)","v":0},{"$f":"MAX(MIN(CO41*INDEX(RPS_Policy!$F$22:$F$25,CO$5)-CO37,CO32),0)","v":0},{"$f":"MAX(MIN(CP41*INDEX(RPS_Policy!$F$22:$F$25,CP$5)-CP37,CP32),0)","v":0},{"$f":"MAX(MIN(CQ41*INDEX(RPS_Policy!$F$22:$F$25,CQ$5)-CQ37,CQ32),0)","v":0},{"$f":"MAX(MIN(CR41*INDEX(RPS_Policy!$F$22:$F$25,CR$5)-CR37,CR32),0)","v":0},{"$f":"MAX(MIN(CS41*INDEX(RPS_Policy!$F$22:$F$25,CS$5)-CS37,CS32),0)","v":0},{"$f":"MAX(MIN(CT41*INDEX(RPS_Policy!$F$22:$F$25,CT$5)-CT37,CT32),0)","v":0},{"$f":"MAX(MIN(CU41*INDEX(RPS_Policy!$F$22:$F$25,CU$5)-CU37,CU32),0)","v":0},{"$f":"MAX(MIN(CV41*INDEX(RPS_Policy!$F$22:$F$25,CV$5)-CV37,CV32),0)","v":0},{"$f":"MAX(MIN(CW41*INDEX(RPS_Policy!$F$22:$F$25,CW$5)-CW37,CW32),0)","v":0},{"$f":"MAX(MIN(CX41*INDEX(RPS_Policy!$F$22:$F$25,CX$5)-CX37,CX32),0)","v":0},{"$f":"MAX(MIN(CY41*INDEX(RPS_Policy!$F$22:$F$25,CY$5)-CY37,CY32),0)","v":0},{"$f":"MAX(MIN(CZ41*INDEX(RPS_Policy!$F$22:$F$25,CZ$5)-CZ37,CZ32),0)","v":0},{"$f":"MAX(MIN(DA41*INDEX(RPS_Policy!$F$22:$F$25,DA$5)-DA37,DA32),0)","v":0},{"$f":"MAX(MIN(DB41*INDEX(RPS_Policy!$F$22:$F$25,DB$5)-DB37,DB32),0)","v":0},{"$f":"MAX(MIN(DC41*INDEX(RPS_Policy!$F$22:$F$25,DC$5)-DC37,DC32),0)","v":0},{"$f":"MAX(MIN(DD41*INDEX(RPS_Policy!$F$22:$F$25,DD$5)-DD37,DD32),0)","v":0},{"$f":"MAX(MIN(DE41*INDEX(RPS_Policy!$F$22:$F$25,DE$5)-DE37,DE32),0)","v":0},{"$f":"MAX(MIN(DF41*INDEX(RPS_Policy!$F$22:$F$25,DF$5)-DF37,DF32),0)","v":0},{"$f":"MAX(MIN(DG41*INDEX(RPS_Policy!$F$22:$F$25,DG$5)-DG37,DG32),0)","v":0},{"$f":"MAX(MIN(DH41*INDEX(RPS_Policy!$F$22:$F$25,DH$5)-DH37,DH32),0)","v":0},{"$f":"MAX(MIN(DI41*INDEX(RPS_Policy!$F$22:$F$25,DI$5)-DI37,DI32),0)","v":0},{"$f":"MAX(MIN(DJ41*INDEX(RPS_Policy!$F$22:$F$25,DJ$5)-DJ37,DJ32),0)","v":0},{"$f":"MAX(MIN(DK41*INDEX(RPS_Policy!$F$22:$F$25,DK$5)-DK37,DK32),0)","v":0},{"$f":"MAX(MIN(DL41*INDEX(RPS_Policy!$F$22:$F$25,DL$5)-DL37,DL32),0)","v":0},{"$f":"MAX(MIN(DM41*INDEX(RPS_Policy!$F$22:$F$25,DM$5)-DM37,DM32),0)","v":0},{"$f":"MAX(MIN(DN41*INDEX(RPS_Policy!$F$22:$F$25,DN$5)-DN37,DN32),0)","v":0},{"$f":"MAX(MIN(DO41*INDEX(RPS_Policy!$F$22:$F$25,DO$5)-DO37,DO32),0)","v":0},{"$f":"MAX(MIN(DP41*INDEX(RPS_Policy!$F$22:$F$25,DP$5)-DP37,DP32),0)","v":0},{"$f":"MAX(MIN(DQ41*INDEX(RPS_Policy!$F$22:$F$25,DQ$5)-DQ37,DQ32),0)","v":0},{"$f":"MAX(MIN(DR41*INDEX(RPS_Policy!$F$22:$F$25,DR$5)-DR37,DR32),0)","v":0},{"$f":"MAX(MIN(DS41*INDEX(RPS_Policy!$F$22:$F$25,DS$5)-DS37,DS32),0)","v":0},{"$f":"MAX(MIN(DT41*INDEX(RPS_Policy!$F$22:$F$25,DT$5)-DT37,DT32),0)","v":0},{"$f":"MAX(MIN(DU41*INDEX(RPS_Policy!$F$22:$F$25,DU$5)-DU37,DU32),0)","v":0},{"$f":"MAX(MIN(DV41*INDEX(RPS_Policy!$F$22:$F$25,DV$5)-DV37,DV32),0)","v":0},{"$f":"MAX(MIN(DW41*INDEX(RPS_Policy!$F$22:$F$25,DW$5)-DW37,DW32),0)","v":0},{"$f":"MAX(MIN(DX41*INDEX(RPS_Policy!$F$22:$F$25,DX$5)-DX37,DX32),0)","v":0},{"$f":"MAX(MIN(DY41*INDEX(RPS_Policy!$F$22:$F$25,DY$5)-DY37,DY32),0)","v":0},{"$f":"MAX(MIN(DZ41*INDEX(RPS_Policy!$F$22:$F$25,DZ$5)-DZ37,DZ32),0)","v":0},{"$f":"MAX(MIN(EA41*INDEX(RPS_Policy!$F$22:$F$25,EA$5)-EA37,EA32),0)","v":0},null,{"$f":"MAX(MIN(EC41*INDEX(RPS_Policy!$F$22:$F$25,EC$5)-EC37,EC32),0)","v":0},{"$f":"MAX(MIN(ED41*INDEX(RPS_Policy!$F$22:$F$25,ED$5)-ED37,ED32),0)","v":0},{"$f":"MAX(MIN(EE41*INDEX(RPS_Policy!$F$22:$F$25,EE$5)-EE37,EE32),0)","v":0},{"$f":"MAX(MIN(EF41*INDEX(RPS_Policy!$F$22:$F$25,EF$5)-EF37,EF32),0)","v":0},{"$f":"MAX(MIN(EG41*INDEX(RPS_Policy!$F$22:$F$25,EG$5)-EG37,EG32),0)","v":0},{"$f":"MAX(MIN(EH41*INDEX(RPS_Policy!$F$22:$F$25,EH$5)-EH37,EH32),0)","v":0},{"$f":"MAX(MIN(EI41*INDEX(RPS_Policy!$F$22:$F$25,EI$5)-EI37,EI32),0)","v":0},{"$f":"MAX(MIN(EJ41*INDEX(RPS_Policy!$F$22:$F$25,EJ$5)-EJ37,EJ32),0)","v":0},{"$f":"MAX(MIN(EK41*INDEX(RPS_Policy!$F$22:$F$25,EK$5)-EK37,EK32),0)","v":0},{"$f":"MAX(MIN(EL41*INDEX(RPS_Policy!$F$22:$F$25,EL$5)-EL37,EL32),0)","v":0},{"$f":"MAX(MIN(EM41*INDEX(RPS_Policy!$F$22:$F$25,EM$5)-EM37,EM32),0)","v":0},{"$f":"MAX(MIN(EN41*INDEX(RPS_Policy!$F$22:$F$25,EN$5)-EN37,EN32),0)","v":0},{"$f":"MAX(MIN(EO41*INDEX(RPS_Policy!$F$22:$F$25,EO$5)-EO37,EO32),0)","v":0},{"$f":"MAX(MIN(EP41*INDEX(RPS_Policy!$F$22:$F$25,EP$5)-EP37,EP32),0)","v":0},{"$f":"MAX(MIN(EQ41*INDEX(RPS_Policy!$F$22:$F$25,EQ$5)-EQ37,EQ32),0)","v":0},{"$f":"MAX(MIN(ER41*INDEX(RPS_Policy!$F$22:$F$25,ER$5)-ER37,ER32),0)","v":0},{"$f":"MAX(MIN(ES41*INDEX(RPS_Policy!$F$22:$F$25,ES$5)-ES37,ES32),0)","v":0},{"$f":"MAX(MIN(ET41*INDEX(RPS_Policy!$F$22:$F$25,ET$5)-ET37,ET32),0)","v":0},{"$f":"MAX(MIN(EU41*INDEX(RPS_Policy!$F$22:$F$25,EU$5)-EU37,EU32),0)","v":0},{"$f":"MAX(MIN(EV41*INDEX(RPS_Policy!$F$22:$F$25,EV$5)-EV37,EV32),0)","v":0},{"$f":"MAX(MIN(EW41*INDEX(RPS_Policy!$F$22:$F$25,EW$5)-EW37,EW32),0)","v":0},{"$f":"MAX(MIN(EX41*INDEX(RPS_Policy!$F$22:$F$25,EX$5)-EX37,EX32),0)","v":0},{"$f":"MAX(MIN(EY41*INDEX(RPS_Policy!$F$22:$F$25,EY$5)-EY37,EY32),0)","v":0},{"$f":"MAX(MIN(EZ41*INDEX(RPS_Policy!$F$22:$F$25,EZ$5)-EZ37,EZ32),0)","v":0},{"$f":"MAX(MIN(FA41*INDEX(RPS_Policy!$F$22:$F$25,FA$5)-FA37,FA32),0)","v":0},{"$f":"MAX(MIN(FB41*INDEX(RPS_Policy!$F$22:$F$25,FB$5)-FB37,FB32),0)","v":0},{"$f":"MAX(MIN(FC41*INDEX(RPS_Policy!$F$22:$F$25,FC$5)-FC37,FC32),0)","v":0},{"$f":"MAX(MIN(FD41*INDEX(RPS_Policy!$F$22:$F$25,FD$5)-FD37,FD32),0)","v":0},{"$f":"MAX(MIN(FE41*INDEX(RPS_Policy!$F$22:$F$25,FE$5)-FE37,FE32),0)","v":0},{"$f":"MAX(MIN(FF41*INDEX(RPS_Policy!$F$22:$F$25,FF$5)-FF37,FF32),0)","v":0},{"$f":"MAX(MIN(FG41*INDEX(RPS_Policy!$F$22:$F$25,FG$5)-FG37,FG32),0)","v":0},{"$f":"MAX(MIN(FH41*INDEX(RPS_Policy!$F$22:$F$25,FH$5)-FH37,FH32),0)","v":0},{"$f":"MAX(MIN(FI41*INDEX(RPS_Policy!$F$22:$F$25,FI$5)-FI37,FI32),0)","v":0},{"$f":"MAX(MIN(FJ41*INDEX(RPS_Policy!$F$22:$F$25,FJ$5)-FJ37,FJ32),0)","v":0},{"$f":"MAX(MIN(FK41*INDEX(RPS_Policy!$F$22:$F$25,FK$5)-FK37,FK32),0)","v":0},{"$f":"MAX(MIN(FL41*INDEX(RPS_Policy!$F$22:$F$25,FL$5)-FL37,FL32),0)","v":0},{"$f":"MAX(MIN(FM41*INDEX(RPS_Policy!$F$22:$F$25,FM$5)-FM37,FM32),0)","v":0},{"$f":"MAX(MIN(FN41*INDEX(RPS_Policy!$F$22:$F$25,FN$5)-FN37,FN32),0)","v":0},{"$f":"MAX(MIN(FO41*INDEX(RPS_Policy!$F$22:$F$25,FO$5)-FO37,FO32),0)","v":0},{"$f":"MAX(MIN(FP41*INDEX(RPS_Policy!$F$22:$F$25,FP$5)-FP37,FP32),0)","v":0},{"$f":"MAX(MIN(FQ41*INDEX(RPS_Policy!$F$22:$F$25,FQ$5)-FQ37,FQ32),0)","v":0},null,{"$f":"MAX(MIN(FS41*INDEX(RPS_Policy!$F$22:$F$25,FS$5)-FS37,FS32),0)","v":0},{"$f":"MAX(MIN(FT41*INDEX(RPS_Policy!$F$22:$F$25,FT$5)-FT37,FT32),0)","v":0},{"$f":"MAX(MIN(FU41*INDEX(RPS_Policy!$F$22:$F$25,FU$5)-FU37,FU32),0)","v":0},{"$f":"MAX(MIN(FV41*INDEX(RPS_Policy!$F$22:$F$25,FV$5)-FV37,FV32),0)","v":0},{"$f":"MAX(MIN(FW41*INDEX(RPS_Policy!$F$22:$F$25,FW$5)-FW37,FW32),0)","v":0},{"$f":"MAX(MIN(FX41*INDEX(RPS_Policy!$F$22:$F$25,FX$5)-FX37,FX32),0)","v":0},{"$f":"MAX(MIN(FY41*INDEX(RPS_Policy!$F$22:$F$25,FY$5)-FY37,FY32),0)","v":0},{"$f":"MAX(MIN(FZ41*INDEX(RPS_Policy!$F$22:$F$25,FZ$5)-FZ37,FZ32),0)","v":0},{"$f":"MAX(MIN(GA41*INDEX(RPS_Policy!$F$22:$F$25,GA$5)-GA37,GA32),0)","v":0},{"$f":"MAX(MIN(GB41*INDEX(RPS_Policy!$F$22:$F$25,GB$5)-GB37,GB32),0)","v":0},{"$f":"MAX(MIN(GC41*INDEX(RPS_Policy!$F$22:$F$25,GC$5)-GC37,GC32),0)","v":0},{"$f":"MAX(MIN(GD41*INDEX(RPS_Policy!$F$22:$F$25,GD$5)-GD37,GD32),0)","v":0},{"$f":"MAX(MIN(GE41*INDEX(RPS_Policy!$F$22:$F$25,GE$5)-GE37,GE32),0)","v":0},{"$f":"MAX(MIN(GF41*INDEX(RPS_Policy!$F$22:$F$25,GF$5)-GF37,GF32),0)","v":0},{"$f":"MAX(MIN(GG41*INDEX(RPS_Policy!$F$22:$F$25,GG$5)-GG37,GG32),0)","v":0},{"$f":"MAX(MIN(GH41*INDEX(RPS_Policy!$F$22:$F$25,GH$5)-GH37,GH32),0)","v":0},{"$f":"MAX(MIN(GI41*INDEX(RPS_Policy!$F$22:$F$25,GI$5)-GI37,GI32),0)","v":0},{"$f":"MAX(MIN(GJ41*INDEX(RPS_Policy!$F$22:$F$25,GJ$5)-GJ37,GJ32),0)","v":0},{"$f":"MAX(MIN(GK41*INDEX(RPS_Policy!$F$22:$F$25,GK$5)-GK37,GK32),0)","v":0},{"$f":"MAX(MIN(GL41*INDEX(RPS_Policy!$F$22:$F$25,GL$5)-GL37,GL32),0)","v":0},{"$f":"MAX(MIN(GM41*INDEX(RPS_Policy!$F$22:$F$25,GM$5)-GM37,GM32),0)","v":0},{"$f":"MAX(MIN(GN41*INDEX(RPS_Policy!$F$22:$F$25,GN$5)-GN37,GN32),0)","v":0},{"$f":"MAX(MIN(GO41*INDEX(RPS_Policy!$F$22:$F$25,GO$5)-GO37,GO32),0)","v":0},{"$f":"MAX(MIN(GP41*INDEX(RPS_Policy!$F$22:$F$25,GP$5)-GP37,GP32),0)","v":0},{"$f":"MAX(MIN(GQ41*INDEX(RPS_Policy!$F$22:$F$25,GQ$5)-GQ37,GQ32),0)","v":0},{"$f":"MAX(MIN(GR41*INDEX(RPS_Policy!$F$22:$F$25,GR$5)-GR37,GR32),0)","v":0},{"$f":"MAX(MIN(GS41*INDEX(RPS_Policy!$F$22:$F$25,GS$5)-GS37,GS32),0)","v":0},{"$f":"MAX(MIN(GT41*INDEX(RPS_Policy!$F$22:$F$25,GT$5)-GT37,GT32),0)","v":0},{"$f":"MAX(MIN(GU41*INDEX(RPS_Policy!$F$22:$F$25,GU$5)-GU37,GU32),0)","v":0},{"$f":"MAX(MIN(GV41*INDEX(RPS_Policy!$F$22:$F$25,GV$5)-GV37,GV32),0)","v":0},{"$f":"MAX(MIN(GW41*INDEX(RPS_Policy!$F$22:$F$25,GW$5)-GW37,GW32),0)","v":0},{"$f":"MAX(MIN(GX41*INDEX(RPS_Policy!$F$22:$F$25,GX$5)-GX37,GX32),0)","v":0},{"$f":"MAX(MIN(GY41*INDEX(RPS_Policy!$F$22:$F$25,GY$5)-GY37,GY32),0)","v":0},{"$f":"MAX(MIN(GZ41*INDEX(RPS_Policy!$F$22:$F$25,GZ$5)-GZ37,GZ32),0)","v":0},{"$f":"MAX(MIN(HA41*INDEX(RPS_Policy!$F$22:$F$25,HA$5)-HA37,HA32),0)","v":0},{"$f":"MAX(MIN(HB41*INDEX(RPS_Policy!$F$22:$F$25,HB$5)-HB37,HB32),0)","v":0},{"$f":"MAX(MIN(HC41*INDEX(RPS_Policy!$F$22:$F$25,HC$5)-HC37,HC32),0)","v":0},{"$f":"MAX(MIN(HD41*INDEX(RPS_Policy!$F$22:$F$25,HD$5)-HD37,HD32),0)","v":0},{"$f":"MAX(MIN(HE41*INDEX(RPS_Policy!$F$22:$F$25,HE$5)-HE37,HE32),0)","v":0},{"$f":"MAX(MIN(HF41*INDEX(RPS_Policy!$F$22:$F$25,HF$5)-HF37,HF32),0)","v":0},{"$f":"MAX(MIN(HG41*INDEX(RPS_Policy!$F$22:$F$25,HG$5)-HG37,HG32),0)","v":0}]
[null,null,"Category 3 Procurement","Maximum","GWh",null,0,0,10356.008224860987,10272.550000000001,6789.2569485000004,7253.7532474486998,7715.8755537082943,5524.5905838625422,7514.4857217251301,8030.9653714021761,8556.7453517906124,9076.3810361151354,9627.1172704721921,9602.8764063618255,9565.9427000236265,9531.9057611706394,9483.7459597976886,9884.4921245804107,10286.498936579799,10690.03420747474,11095.434263122785,11149.273928528739,11203.39144336651,11257.788397198663,11312.466389249601,11367.427028466291,11422.671933579373,11478.20273316471,11534.021065705261,11590.128579653418,11646.526933493686,11703.217795805818,11760.202845328306,11817.4837710223,11875.062272135958,11932.940058269156,11991.118849438673,12049.600376143739,12108.38637943204,12167.478610966145,{"$f":"SUM(CK43,EA43,FQ43,HG43)","v":12226.878833090319},null,{"$f":"AW$12*AW14","v":0},0,3809.796696851939,3830.1000000000004,2451.2202105000001,2550.2431226652284,2693.9302999731954,1932.7568057924034,2630.3135585170171,2812.9508038044082,2999.3663914381568,3185.9377766979542,3380.4925368322861,3378.048746956485,3366.9901807971773,3353.1776712065339,3338.4482079273025,3473.4125751645961,3607.705648778759,3741.2772686514909,3874.0816775857429,3902.8473940287981,3931.8029524871072,3960.9496058406676,3990.2886152379756,4019.8212501505936,4049.5487884280783,4079.4725163532758,4109.5937286979715,4139.9137287789208,4170.4338285142358,4201.155348480158,4232.0796179681902,4263.2079750426201,4294.5417665984151,4326.082348419498,4357.8310852374188,4389.7893507903937,4421.9585278827572,4454.3400084447867,4486.9351935929317,null,{"$f":"CM$12*CM14","v":0},0,3729.8933264462066,3627.25,2461.0353614999999,2604.2973285885428,2762.613238940437,1965.5573264543702,2660.49711743747,2831.2920747732173,3006.5911976841435,3174.3272592740377,3358.772646115935,3336.4070519528937,3310.760047708307,3290.4985454117996,3258.7349181375353,3385.1031854068483,3510.3170238032599,3634.31761621333,3757.0501920950319,3771.3023175856952,3785.6026661046535,3799.9514008177744,3814.3486854430121,3828.7946842522711,3843.2895620732779,3857.8334842914687,3872.4266168518707,3887.0691262609967,3901.7611795887456,3916.5029444703105,3931.2945891080876,3946.1362822735982,3961.0281933094116,3975.9704921310822,3990.9633492290832,4006.0069356707531,4021.10142310225,4036.2469837505082,4051.4437904252009,null,{"$f":"EC$12*EC14","v":0},0,830.31820156283993,822.95,541.23082650000003,579.53221108051162,609.44451479466159,436.22445161576854,590.23604577064282,629.45913196857748,668.56432193859439,708.17526156426629,750.73735066452775,746.17705746988531,742.11605762507986,737.84018386709295,733.6806360822485,763.66603068568315,793.5218171404764,823.23570498049344,852.79633455696023,858.02382736280617,863.27912046233598,868.56236170010152,873.87369970690474,879.21328390398094,884.58126450720101,889.97779253129818,895.40301979411549,900.857098920878,906.34018334848577,911.85242732983068,917.3939859381353,922.96501507131688,928.56567145637166,934.19611265378489,939.8564970619633,945.54698392169087,951.26773332060918,957.0189061977203,962.80066434791536,null,{"$f":"FS$12*FS14","v":0},0,1986,1992.25,1335.77055,1519.6805851144163,1649.8875,1190.0520000000001,1633.4390000000001,1757.2633608559729,1882.2234407297169,2007.9407385788768,2137.1147368594425,2142.2435499825601,2146.0764138930622,2150.3893606852121,2152.8821976506019,2262.3103333232825,2374.954446857304,2491.2036176294259,2611.5060588850492,2617.1003895514414,2622.706704312413,2628.3250288401191,2633.9553888617088,2639.5978101594442,2645.2523185708164,2650.9189399886673,2656.5977003613043,2662.2886256926217,2667.9917420422189,2673.707075525519,2679.4346523138911,2685.1744986347658,2690.9266407717591,2696.6911050647918,2702.4679179102086,2708.2571057609002,2714.0586951264254,2719.8727125731307,2725.6991847242716]
[null,null,null,"Procured","GWh",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(CK44,EA44,FQ44,HG44)","v":0},null,{"$f":"MAX(MIN(AW43*INDEX(RPS_Policy!$F$26:$F$29,AW$5)-AW38,AW32-AW42),0)","v":0},{"$f":"MAX(MIN(AX43*INDEX(RPS_Policy!$F$26:$F$29,AX$5)-AX38,AX32-AX42),0)","v":0},{"$f":"MAX(MIN(AY43*INDEX(RPS_Policy!$F$26:$F$29,AY$5)-AY38,AY32-AY42),0)","v":0},{"$f":"MAX(MIN(AZ43*INDEX(RPS_Policy!$F$26:$F$29,AZ$5)-AZ38,AZ32-AZ42),0)","v":0},{"$f":"MAX(MIN(BA43*INDEX(RPS_Policy!$F$26:$F$29,BA$5)-BA38,BA32-BA42),0)","v":0},{"$f":"MAX(MIN(BB43*INDEX(RPS_Policy!$F$26:$F$29,BB$5)-BB38,BB32-BB42),0)","v":0},{"$f":"MAX(MIN(BC43*INDEX(RPS_Policy!$F$26:$F$29,BC$5)-BC38,BC32-BC42),0)","v":0},{"$f":"MAX(MIN(BD43*INDEX(RPS_Policy!$F$26:$F$29,BD$5)-BD38,BD32-BD42),0)","v":0},{"$f":"MAX(MIN(BE43*INDEX(RPS_Policy!$F$26:$F$29,BE$5)-BE38,BE32-BE42),0)","v":0},{"$f":"MAX(MIN(BF43*INDEX(RPS_Policy!$F$26:$F$29,BF$5)-BF38,BF32-BF42),0)","v":0},{"$f":"MAX(MIN(BG43*INDEX(RPS_Policy!$F$26:$F$29,BG$5)-BG38,BG32-BG42),0)","v":0},{"$f":"MAX(MIN(BH43*INDEX(RPS_Policy!$F$26:$F$29,BH$5)-BH38,BH32-BH42),0)","v":0},{"$f":"MAX(MIN(BI43*INDEX(RPS_Policy!$F$26:$F$29,BI$5)-BI38,BI32-BI42),0)","v":0},{"$f":"MAX(MIN(BJ43*INDEX(RPS_Policy!$F$26:$F$29,BJ$5)-BJ38,BJ32-BJ42),0)","v":0},{"$f":"MAX(MIN(BK43*INDEX(RPS_Policy!$F$26:$F$29,BK$5)-BK38,BK32-BK42),0)","v":0},{"$f":"MAX(MIN(BL43*INDEX(RPS_Policy!$F$26:$F$29,BL$5)-BL38,BL32-BL42),0)","v":0},{"$f":"MAX(MIN(BM43*INDEX(RPS_Policy!$F$26:$F$29,BM$5)-BM38,BM32-BM42),0)","v":0},{"$f":"MAX(MIN(BN43*INDEX(RPS_Policy!$F$26:$F$29,BN$5)-BN38,BN32-BN42),0)","v":0},{"$f":"MAX(MIN(BO43*INDEX(RPS_Policy!$F$26:$F$29,BO$5)-BO38,BO32-BO42),0)","v":0},{"$f":"MAX(MIN(BP43*INDEX(RPS_Policy!$F$26:$F$29,BP$5)-BP38,BP32-BP42),0)","v":0},{"$f":"MAX(MIN(BQ43*INDEX(RPS_Policy!$F$26:$F$29,BQ$5)-BQ38,BQ32-BQ42),0)","v":0},{"$f":"MAX(MIN(BR43*INDEX(RPS_Policy!$F$26:$F$29,BR$5)-BR38,BR32-BR42),0)","v":0},{"$f":"MAX(MIN(BS43*INDEX(RPS_Policy!$F$26:$F$29,BS$5)-BS38,BS32-BS42),0)","v":0},{"$f":"MAX(MIN(BT43*INDEX(RPS_Policy!$F$26:$F$29,BT$5)-BT38,BT32-BT42),0)","v":0},{"$f":"MAX(MIN(BU43*INDEX(RPS_Policy!$F$26:$F$29,BU$5)-BU38,BU32-BU42),0)","v":0},{"$f":"MAX(MIN(BV43*INDEX(RPS_Policy!$F$26:$F$29,BV$5)-BV38,BV32-BV42),0)","v":0},{"$f":"MAX(MIN(BW43*INDEX(RPS_Policy!$F$26:$F$29,BW$5)-BW38,BW32-BW42),0)","v":0},{"$f":"MAX(MIN(BX43*INDEX(RPS_Policy!$F$26:$F$29,BX$5)-BX38,BX32-BX42),0)","v":0},{"$f":"MAX(MIN(BY43*INDEX(RPS_Policy!$F$26:$F$29,BY$5)-BY38,BY32-BY42),0)","v":0},{"$f":"MAX(MIN(BZ43*INDEX(RPS_Policy!$F$26:$F$29,BZ$5)-BZ38,BZ32-BZ42),0)","v":0},{"$f":"MAX(MIN(CA43*INDEX(RPS_Policy!$F$26:$F$29,CA$5)-CA38,CA32-CA42),0)","v":0},{"$f":"MAX(MIN(CB43*INDEX(RPS_Policy!$F$26:$F$29,CB$5)-CB38,CB32-CB42),0)","v":0},{"$f":"MAX(MIN(CC43*INDEX(RPS_Policy!$F$26:$F$29,CC$5)-CC38,CC32-CC42),0)","v":0},{"$f":"MAX(MIN(CD43*INDEX(RPS_Policy!$F$26:$F$29,CD$5)-CD38,CD32-CD42),0)","v":0},{"$f":"MAX(MIN(CE43*INDEX(RPS_Policy!$F$26:$F$29,CE$5)-CE38,CE32-CE42),0)","v":0},{"$f":"MAX(MIN(CF43*INDEX(RPS_Policy!$F$26:$F$29,CF$5)-CF38,CF32-CF42),0)","v":0},{"$f":"MAX(MIN(CG43*INDEX(RPS_Policy!$F$26:$F$29,CG$5)-CG38,CG32-CG42),0)","v":0},{"$f":"MAX(MIN(CH43*INDEX(RPS_Policy!$F$26:$F$29,CH$5)-CH38,CH32-CH42),0)","v":0},{"$f":"MAX(MIN(CI43*INDEX(RPS_Policy!$F$26:$F$29,CI$5)-CI38,CI32-CI42),0)","v":0},{"$f":"MAX(MIN(CJ43*INDEX(RPS_Policy!$F$26:$F$29,CJ$5)-CJ38,CJ32-CJ42),0)","v":0},{"$f":"MAX(MIN(CK43*INDEX(RPS_Policy!$F$26:$F$29,CK$5)-CK38,CK32-CK42),0)","v":0},null,{"$f":"MAX(MIN(CM43*INDEX(RPS_Policy!$F$26:$F$29,CM$5)-CM38,CM32-CM42),0)","v":0},{"$f":"MAX(MIN(CN43*INDEX(RPS_Policy!$F$26:$F$29,CN$5)-CN38,CN32-CN42),0)","v":0},{"$f":"MAX(MIN(CO43*INDEX(RPS_Policy!$F$26:$F$29,CO$5)-CO38,CO32-CO42),0)","v":0},{"$f":"MAX(MIN(CP43*INDEX(RPS_Policy!$F$26:$F$29,CP$5)-CP38,CP32-CP42),0)","v":0},{"$f":"MAX(MIN(CQ43*INDEX(RPS_Policy!$F$26:$F$29,CQ$5)-CQ38,CQ32-CQ42),0)","v":0},{"$f":"MAX(MIN(CR43*INDEX(RPS_Policy!$F$26:$F$29,CR$5)-CR38,CR32-CR42),0)","v":0},{"$f":"MAX(MIN(CS43*INDEX(RPS_Policy!$F$26:$F$29,CS$5)-CS38,CS32-CS42),0)","v":0},{"$f":"MAX(MIN(CT43*INDEX(RPS_Policy!$F$26:$F$29,CT$5)-CT38,CT32-CT42),0)","v":0},{"$f":"MAX(MIN(CU43*INDEX(RPS_Policy!$F$26:$F$29,CU$5)-CU38,CU32-CU42),0)","v":0},{"$f":"MAX(MIN(CV43*INDEX(RPS_Policy!$F$26:$F$29,CV$5)-CV38,CV32-CV42),0)","v":0},{"$f":"MAX(MIN(CW43*INDEX(RPS_Policy!$F$26:$F$29,CW$5)-CW38,CW32-CW42),0)","v":0},{"$f":"MAX(MIN(CX43*INDEX(RPS_Policy!$F$26:$F$29,CX$5)-CX38,CX32-CX42),0)","v":0},{"$f":"MAX(MIN(CY43*INDEX(RPS_Policy!$F$26:$F$29,CY$5)-CY38,CY32-CY42),0)","v":0},{"$f":"MAX(MIN(CZ43*INDEX(RPS_Policy!$F$26:$F$29,CZ$5)-CZ38,CZ32-CZ42),0)","v":0},{"$f":"MAX(MIN(DA43*INDEX(RPS_Policy!$F$26:$F$29,DA$5)-DA38,DA32-DA42),0)","v":0},{"$f":"MAX(MIN(DB43*INDEX(RPS_Policy!$F$26:$F$29,DB$5)-DB38,DB32-DB42),0)","v":0},{"$f":"MAX(MIN(DC43*INDEX(RPS_Policy!$F$26:$F$29,DC$5)-DC38,DC32-DC42),0)","v":0},{"$f":"MAX(MIN(DD43*INDEX(RPS_Policy!$F$26:$F$29,DD$5)-DD38,DD32-DD42),0)","v":0},{"$f":"MAX(MIN(DE43*INDEX(RPS_Policy!$F$26:$F$29,DE$5)-DE38,DE32-DE42),0)","v":0},{"$f":"MAX(MIN(DF43*INDEX(RPS_Policy!$F$26:$F$29,DF$5)-DF38,DF32-DF42),0)","v":0},{"$f":"MAX(MIN(DG43*INDEX(RPS_Policy!$F$26:$F$29,DG$5)-DG38,DG32-DG42),0)","v":0},{"$f":"MAX(MIN(DH43*INDEX(RPS_Policy!$F$26:$F$29,DH$5)-DH38,DH32-DH42),0)","v":0},{"$f":"MAX(MIN(DI43*INDEX(RPS_Policy!$F$26:$F$29,DI$5)-DI38,DI32-DI42),0)","v":0},{"$f":"MAX(MIN(DJ43*INDEX(RPS_Policy!$F$26:$F$29,DJ$5)-DJ38,DJ32-DJ42),0)","v":0},{"$f":"MAX(MIN(DK43*INDEX(RPS_Policy!$F$26:$F$29,DK$5)-DK38,DK32-DK42),0)","v":0},{"$f":"MAX(MIN(DL43*INDEX(RPS_Policy!$F$26:$F$29,DL$5)-DL38,DL32-DL42),0)","v":0},{"$f":"MAX(MIN(DM43*INDEX(RPS_Policy!$F$26:$F$29,DM$5)-DM38,DM32-DM42),0)","v":0},{"$f":"MAX(MIN(DN43*INDEX(RPS_Policy!$F$26:$F$29,DN$5)-DN38,DN32-DN42),0)","v":0},{"$f":"MAX(MIN(DO43*INDEX(RPS_Policy!$F$26:$F$29,DO$5)-DO38,DO32-DO42),0)","v":0},{"$f":"MAX(MIN(DP43*INDEX(RPS_Policy!$F$26:$F$29,DP$5)-DP38,DP32-DP42),0)","v":0},{"$f":"MAX(MIN(DQ43*INDEX(RPS_Policy!$F$26:$F$29,DQ$5)-DQ38,DQ32-DQ42),0)","v":0},{"$f":"MAX(MIN(DR43*INDEX(RPS_Policy!$F$26:$F$29,DR$5)-DR38,DR32-DR42),0)","v":0},{"$f":"MAX(MIN(DS43*INDEX(RPS_Policy!$F$26:$F$29,DS$5)-DS38,DS32-DS42),0)","v":0},{"$f":"MAX(MIN(DT43*INDEX(RPS_Policy!$F$26:$F$29,DT$5)-DT38,DT32-DT42),0)","v":0},{"$f":"MAX(MIN(DU43*INDEX(RPS_Policy!$F$26:$F$29,DU$5)-DU38,DU32-DU42),0)","v":0},{"$f":"MAX(MIN(DV43*INDEX(RPS_Policy!$F$26:$F$29,DV$5)-DV38,DV32-DV42),0)","v":0},{"$f":"MAX(MIN(DW43*INDEX(RPS_Policy!$F$26:$F$29,DW$5)-DW38,DW32-DW42),0)","v":0},{"$f":"MAX(MIN(DX43*INDEX(RPS_Policy!$F$26:$F$29,DX$5)-DX38,DX32-DX42),0)","v":0},{"$f":"MAX(MIN(DY43*INDEX(RPS_Policy!$F$26:$F$29,DY$5)-DY38,DY32-DY42),0)","v":0},{"$f":"MAX(MIN(DZ43*INDEX(RPS_Policy!$F$26:$F$29,DZ$5)-DZ38,DZ32-DZ42),0)","v":0},{"$f":"MAX(MIN(EA43*INDEX(RPS_Policy!$F$26:$F$29,EA$5)-EA38,EA32-EA42),0)","v":0},null,{"$f":"MAX(MIN(EC43*INDEX(RPS_Policy!$F$26:$F$29,EC$5)-EC38,EC32-EC42),0)","v":0},{"$f":"MAX(MIN(ED43*INDEX(RPS_Policy!$F$26:$F$29,ED$5)-ED38,ED32-ED42),0)","v":0},{"$f":"MAX(MIN(EE43*INDEX(RPS_Policy!$F$26:$F$29,EE$5)-EE38,EE32-EE42),0)","v":0},{"$f":"MAX(MIN(EF43*INDEX(RPS_Policy!$F$26:$F$29,EF$5)-EF38,EF32-EF42),0)","v":0},{"$f":"MAX(MIN(EG43*INDEX(RPS_Policy!$F$26:$F$29,EG$5)-EG38,EG32-EG42),0)","v":0},{"$f":"MAX(MIN(EH43*INDEX(RPS_Policy!$F$26:$F$29,EH$5)-EH38,EH32-EH42),0)","v":0},{"$f":"MAX(MIN(EI43*INDEX(RPS_Policy!$F$26:$F$29,EI$5)-EI38,EI32-EI42),0)","v":0},{"$f":"MAX(MIN(EJ43*INDEX(RPS_Policy!$F$26:$F$29,EJ$5)-EJ38,EJ32-EJ42),0)","v":0},{"$f":"MAX(MIN(EK43*INDEX(RPS_Policy!$F$26:$F$29,EK$5)-EK38,EK32-EK42),0)","v":0},{"$f":"MAX(MIN(EL43*INDEX(RPS_Policy!$F$26:$F$29,EL$5)-EL38,EL32-EL42),0)","v":0},{"$f":"MAX(MIN(EM43*INDEX(RPS_Policy!$F$26:$F$29,EM$5)-EM38,EM32-EM42),0)","v":0},{"$f":"MAX(MIN(EN43*INDEX(RPS_Policy!$F$26:$F$29,EN$5)-EN38,EN32-EN42),0)","v":0},{"$f":"MAX(MIN(EO43*INDEX(RPS_Policy!$F$26:$F$29,EO$5)-EO38,EO32-EO42),0)","v":0},{"$f":"MAX(MIN(EP43*INDEX(RPS_Policy!$F$26:$F$29,EP$5)-EP38,EP32-EP42),0)","v":0},{"$f":"MAX(MIN(EQ43*INDEX(RPS_Policy!$F$26:$F$29,EQ$5)-EQ38,EQ32-EQ42),0)","v":0},{"$f":"MAX(MIN(ER43*INDEX(RPS_Policy!$F$26:$F$29,ER$5)-ER38,ER32-ER42),0)","v":0},{"$f":"MAX(MIN(ES43*INDEX(RPS_Policy!$F$26:$F$29,ES$5)-ES38,ES32-ES42),0)","v":0},{"$f":"MAX(MIN(ET43*INDEX(RPS_Policy!$F$26:$F$29,ET$5)-ET38,ET32-ET42),0)","v":0},{"$f":"MAX(MIN(EU43*INDEX(RPS_Policy!$F$26:$F$29,EU$5)-EU38,EU32-EU42),0)","v":0},{"$f":"MAX(MIN(EV43*INDEX(RPS_Policy!$F$26:$F$29,EV$5)-EV38,EV32-EV42),0)","v":0},{"$f":"MAX(MIN(EW43*INDEX(RPS_Policy!$F$26:$F$29,EW$5)-EW38,EW32-EW42),0)","v":0},{"$f":"MAX(MIN(EX43*INDEX(RPS_Policy!$F$26:$F$29,EX$5)-EX38,EX32-EX42),0)","v":0},{"$f":"MAX(MIN(EY43*INDEX(RPS_Policy!$F$26:$F$29,EY$5)-EY38,EY32-EY42),0)","v":0},{"$f":"MAX(MIN(EZ43*INDEX(RPS_Policy!$F$26:$F$29,EZ$5)-EZ38,EZ32-EZ42),0)","v":0},{"$f":"MAX(MIN(FA43*INDEX(RPS_Policy!$F$26:$F$29,FA$5)-FA38,FA32-FA42),0)","v":0},{"$f":"MAX(MIN(FB43*INDEX(RPS_Policy!$F$26:$F$29,FB$5)-FB38,FB32-FB42),0)","v":0},{"$f":"MAX(MIN(FC43*INDEX(RPS_Policy!$F$26:$F$29,FC$5)-FC38,FC32-FC42),0)","v":0},{"$f":"MAX(MIN(FD43*INDEX(RPS_Policy!$F$26:$F$29,FD$5)-FD38,FD32-FD42),0)","v":0},{"$f":"MAX(MIN(FE43*INDEX(RPS_Policy!$F$26:$F$29,FE$5)-FE38,FE32-FE42),0)","v":0},{"$f":"MAX(MIN(FF43*INDEX(RPS_Policy!$F$26:$F$29,FF$5)-FF38,FF32-FF42),0)","v":0},{"$f":"MAX(MIN(FG43*INDEX(RPS_Policy!$F$26:$F$29,FG$5)-FG38,FG32-FG42),0)","v":0},{"$f":"MAX(MIN(FH43*INDEX(RPS_Policy!$F$26:$F$29,FH$5)-FH38,FH32-FH42),0)","v":0},{"$f":"MAX(MIN(FI43*INDEX(RPS_Policy!$F$26:$F$29,FI$5)-FI38,FI32-FI42),0)","v":0},{"$f":"MAX(MIN(FJ43*INDEX(RPS_Policy!$F$26:$F$29,FJ$5)-FJ38,FJ32-FJ42),0)","v":0},{"$f":"MAX(MIN(FK43*INDEX(RPS_Policy!$F$26:$F$29,FK$5)-FK38,FK32-FK42),0)","v":0},{"$f":"MAX(MIN(FL43*INDEX(RPS_Policy!$F$26:$F$29,FL$5)-FL38,FL32-FL42),0)","v":0},{"$f":"MAX(MIN(FM43*INDEX(RPS_Policy!$F$26:$F$29,FM$5)-FM38,FM32-FM42),0)","v":0},{"$f":"MAX(MIN(FN43*INDEX(RPS_Policy!$F$26:$F$29,FN$5)-FN38,FN32-FN42),0)","v":0},{"$f":"MAX(MIN(FO43*INDEX(RPS_Policy!$F$26:$F$29,FO$5)-FO38,FO32-FO42),0)","v":0},{"$f":"MAX(MIN(FP43*INDEX(RPS_Policy!$F$26:$F$29,FP$5)-FP38,FP32-FP42),0)","v":0},{"$f":"MAX(MIN(FQ43*INDEX(RPS_Policy!$F$26:$F$29,FQ$5)-FQ38,FQ32-FQ42),0)","v":0},null,{"$f":"MAX(MIN(FS43*INDEX(RPS_Policy!$F$26:$F$29,FS$5)-FS38,FS32-FS42),0)","v":0},{"$f":"MAX(MIN(FT43*INDEX(RPS_Policy!$F$26:$F$29,FT$5)-FT38,FT32-FT42),0)","v":0},{"$f":"MAX(MIN(FU43*INDEX(RPS_Policy!$F$26:$F$29,FU$5)-FU38,FU32-FU42),0)","v":0},{"$f":"MAX(MIN(FV43*INDEX(RPS_Policy!$F$26:$F$29,FV$5)-FV38,FV32-FV42),0)","v":0},{"$f":"MAX(MIN(FW43*INDEX(RPS_Policy!$F$26:$F$29,FW$5)-FW38,FW32-FW42),0)","v":0},{"$f":"MAX(MIN(FX43*INDEX(RPS_Policy!$F$26:$F$29,FX$5)-FX38,FX32-FX42),0)","v":0},{"$f":"MAX(MIN(FY43*INDEX(RPS_Policy!$F$26:$F$29,FY$5)-FY38,FY32-FY42),0)","v":0},{"$f":"MAX(MIN(FZ43*INDEX(RPS_Policy!$F$26:$F$29,FZ$5)-FZ38,FZ32-FZ42),0)","v":0},{"$f":"MAX(MIN(GA43*INDEX(RPS_Policy!$F$26:$F$29,GA$5)-GA38,GA32-GA42),0)","v":0},{"$f":"MAX(MIN(GB43*INDEX(RPS_Policy!$F$26:$F$29,GB$5)-GB38,GB32-GB42),0)","v":0},{"$f":"MAX(MIN(GC43*INDEX(RPS_Policy!$F$26:$F$29,GC$5)-GC38,GC32-GC42),0)","v":0},{"$f":"MAX(MIN(GD43*INDEX(RPS_Policy!$F$26:$F$29,GD$5)-GD38,GD32-GD42),0)","v":0},{"$f":"MAX(MIN(GE43*INDEX(RPS_Policy!$F$26:$F$29,GE$5)-GE38,GE32-GE42),0)","v":0},{"$f":"MAX(MIN(GF43*INDEX(RPS_Policy!$F$26:$F$29,GF$5)-GF38,GF32-GF42),0)","v":0},{"$f":"MAX(MIN(GG43*INDEX(RPS_Policy!$F$26:$F$29,GG$5)-GG38,GG32-GG42),0)","v":0},{"$f":"MAX(MIN(GH43*INDEX(RPS_Policy!$F$26:$F$29,GH$5)-GH38,GH32-GH42),0)","v":0},{"$f":"MAX(MIN(GI43*INDEX(RPS_Policy!$F$26:$F$29,GI$5)-GI38,GI32-GI42),0)","v":0},{"$f":"MAX(MIN(GJ43*INDEX(RPS_Policy!$F$26:$F$29,GJ$5)-GJ38,GJ32-GJ42),0)","v":0},{"$f":"MAX(MIN(GK43*INDEX(RPS_Policy!$F$26:$F$29,GK$5)-GK38,GK32-GK42),0)","v":0},{"$f":"MAX(MIN(GL43*INDEX(RPS_Policy!$F$26:$F$29,GL$5)-GL38,GL32-GL42),0)","v":0},{"$f":"MAX(MIN(GM43*INDEX(RPS_Policy!$F$26:$F$29,GM$5)-GM38,GM32-GM42),0)","v":0},{"$f":"MAX(MIN(GN43*INDEX(RPS_Policy!$F$26:$F$29,GN$5)-GN38,GN32-GN42),0)","v":0},{"$f":"MAX(MIN(GO43*INDEX(RPS_Policy!$F$26:$F$29,GO$5)-GO38,GO32-GO42),0)","v":0},{"$f":"MAX(MIN(GP43*INDEX(RPS_Policy!$F$26:$F$29,GP$5)-GP38,GP32-GP42),0)","v":0},{"$f":"MAX(MIN(GQ43*INDEX(RPS_Policy!$F$26:$F$29,GQ$5)-GQ38,GQ32-GQ42),0)","v":0},{"$f":"MAX(MIN(GR43*INDEX(RPS_Policy!$F$26:$F$29,GR$5)-GR38,GR32-GR42),0)","v":0},{"$f":"MAX(MIN(GS43*INDEX(RPS_Policy!$F$26:$F$29,GS$5)-GS38,GS32-GS42),0)","v":0},{"$f":"MAX(MIN(GT43*INDEX(RPS_Policy!$F$26:$F$29,GT$5)-GT38,GT32-GT42),0)","v":0},{"$f":"MAX(MIN(GU43*INDEX(RPS_Policy!$F$26:$F$29,GU$5)-GU38,GU32-GU42),0)","v":0},{"$f":"MAX(MIN(GV43*INDEX(RPS_Policy!$F$26:$F$29,GV$5)-GV38,GV32-GV42),0)","v":0},{"$f":"MAX(MIN(GW43*INDEX(RPS_Policy!$F$26:$F$29,GW$5)-GW38,GW32-GW42),0)","v":0},{"$f":"MAX(MIN(GX43*INDEX(RPS_Policy!$F$26:$F$29,GX$5)-GX38,GX32-GX42),0)","v":0},{"$f":"MAX(MIN(GY43*INDEX(RPS_Policy!$F$26:$F$29,GY$5)-GY38,GY32-GY42),0)","v":0},{"$f":"MAX(MIN(GZ43*INDEX(RPS_Policy!$F$26:$F$29,GZ$5)-GZ38,GZ32-GZ42),0)","v":0},{"$f":"MAX(MIN(HA43*INDEX(RPS_Policy!$F$26:$F$29,HA$5)-HA38,HA32-HA42),0)","v":0},{"$f":"MAX(MIN(HB43*INDEX(RPS_Policy!$F$26:$F$29,HB$5)-HB38,HB32-HB42),0)","v":0},{"$f":"MAX(MIN(HC43*INDEX(RPS_Policy!$F$26:$F$29,HC$5)-HC38,HC32-HC42),0)","v":0},{"$f":"MAX(MIN(HD43*INDEX(RPS_Policy!$F$26:$F$29,HD$5)-HD38,HD32-HD42),0)","v":0},{"$f":"MAX(MIN(HE43*INDEX(RPS_Policy!$F$26:$F$29,HE$5)-HE38,HE32-HE42),0)","v":0},{"$f":"MAX(MIN(HF43*INDEX(RPS_Policy!$F$26:$F$29,HF$5)-HF38,HF32-HF42),0)","v":0},{"$f":"MAX(MIN(HG43*INDEX(RPS_Policy!$F$26:$F$29,HG$5)-HG38,HG32-HG42),0)","v":0}]
[null,null,"Residual Category 1 RNS","All Resources","GWh",null,{"$f":"SUMPRODUCT(($AW$6:$HG$6=G$6)*($AW45:$HG45>0)*$AW45:$HG45)","v":0},{"$f":"SUMPRODUCT(($AW$6:$HG$6=H$6)*($AW45:$HG45>0)*$AW45:$HG45)","v":0},{"$f":"SUMPRODUCT(($AW$6:$HG$6=I$6)*($AW45:$HG45>0)*$AW45:$HG45)","v":4632.3016935594278},{"$f":"SUMPRODUCT(($AW$6:$HG$6=J$6)*($AW45:$HG45>0)*$AW45:$HG45)","v":3437.712974778341},3683.6322415130435,2135.5032894465658,1460.9649254315118,0,47.162022071607566,804.5341042380478,3.1832314562052488E-12,2.2737367544323206E-12,172.20561206982484,121.2294025213555,86.841396913147037,0,0,0,9.1855412165386952E-12,4.5474735088646412E-13,1.4548362514688051E-12,1604.8850139717724,5393.0452627154737,11395.845012565196,16218.523962736193,24003.148898073468,32785.002363894324,38392.307428681066,41656.814391706052,48883.322957150463,56092.213384253999,59010.707814005262,64044.139998172155,72129.911647075118,76034.829292223789,79940.559949988819,85218.200927712431,92227.213351316022,94694.974895467923,95916.892568801966,98180.839471863859,null,{"$f":"AW32-AW44-AW42","v":0},{"$f":"AX32-AX44-AX42","v":0},726.07826250424478,0,0,0,0,0,18.599705979664805,2.2737367544323206E-12,0,2.2737367544323206E-12,0,0,0,0,0,0,3.637978807091713E-12,0,0,705.993784257691,1712.4559645707632,3328.1292461336852,5191.1938519939431,6570.0703015237304,7786.1028304756401,8952.2794135494078,10599.921181538688,13871.60193040633,18019.786738735977,18930.824272888593,20585.363701424823,23884.670924706956,25873.978191313396,28193.703077196831,30224.196293263711,33711.229304484856,34750.679217369237,35275.157156130692,35995.899250380229,null,{"$f":"CM32-CM44-CM42","v":0},{"$f":"CN32-CN44-CN42","v":0},{"$f":"CO32-CO44-CO42","v":0},{"$f":"CP32-CP44-CP42","v":0},{"$f":"CQ32-CQ44-CQ42","v":0},{"$f":"CR32-CR44-CR42","v":0},{"$f":"CS32-CS44-CS42","v":0},{"$f":"CT32-CT44-CT42","v":0},{"$f":"CU32-CU44-CU42","v":5.5114380911969647},{"$f":"CV32-CV44-CV42","v":804.53410423804553},{"$f":"CW32-CW44-CW42","v":3.1832314562052488E-12},{"$f":"CX32-CX44-CX42","v":0},{"$f":"CY32-CY44-CY42","v":172.20561206982484},{"$f":"CZ32-CZ44-CZ42","v":121.2294025213555},{"$f":"DA32-DA44-DA42","v":86.841396913146582},{"$f":"DB32-DB44-DB42","v":0},{"$f":"DC32-DC44-DC42","v":0},{"$f":"DD32-DD44-DD42","v":0},{"$f":"DE32-DE44-DE42","v":4.0927261579781771E-12},{"$f":"DF32-DF44-DF42","v":0},{"$f":"DG32-DG44-DG42","v":0},{"$f":"DH32-DH44-DH42","v":688.22071776237135},{"$f":"DI32-DI44-DI42","v":1966.4422024679079},{"$f":"DJ32-DJ44-DJ42","v":4680.4072579095518},{"$f":"DK32-DK44-DK42","v":5916.8284379918114},{"$f":"DL32-DL44-DL42","v":9639.015454421773},{"$f":"DM32-DM44-DM42","v":15653.11679692598},{"$f":"DN32-DN44-DN42","v":18674.598960511452},{"$f":"DO32-DO44-DO42","v":19187.429878784245},{"$f":"DP32-DP44-DP42","v":21579.522495029094},{"$f":"DQ32-DQ44-DQ42","v":23097.912105393596},{"$f":"DR32-DR44-DR42","v":23671.072307221766},{"$f":"DS32-DS44-DS42","v":24457.336891656207},{"$f":"DT32-DT44-DT42","v":25505.820653087805},{"$f":"DU32-DU44-DU42","v":26004.262362306083},{"$f":"DV32-DV44-DV42","v":26250.056112396385},{"$f":"DW32-DW44-DW42","v":28115.571512695617},{"$f":"DX32-DX44-DX42","v":30229.649152489394},{"$f":"DY32-DY44-DY42","v":31122.708490220233},{"$f":"DZ32-DZ44-DZ42","v":31365.389155306657},{"$f":"EA32-EA44-EA42","v":32067.733413273549},null,{"$f":"EC32-EC44-EC42","v":0},{"$f":"ED32-ED44-ED42","v":0},{"$f":"EE32-EE44-EE42","v":0},{"$f":"EF32-EF44-EF42","v":0},{"$f":"EG32-EG44-EG42","v":0},{"$f":"EH32-EH44-EH42","v":0},{"$f":"EI32-EI44-EI42","v":0},{"$f":"EJ32-EJ44-EJ42","v":0},{"$f":"EK32-EK44-EK42","v":0},{"$f":"EL32-EL44-EL42","v":0},{"$f":"EM32-EM44-EM42","v":0},{"$f":"EN32-EN44-EN42","v":0},{"$f":"EO32-EO44-EO42","v":0},{"$f":"EP32-EP44-EP42","v":0},{"$f":"EQ32-EQ44-EQ42","v":4.5474735088646412E-13},{"$f":"ER32-ER44-ER42","v":0},{"$f":"ES32-ES44-ES42","v":0},{"$f":"ET32-ET44-ET42","v":0},{"$f":"EU32-EU44-EU42","v":0},{"$f":"EV32-EV44-EV42","v":4.5474735088646412E-13},{"$f":"EW32-EW44-EW42","v":0},{"$f":"EX32-EX44-EX42","v":124.75200994071065},{"$f":"EY32-EY44-EY42","v":1235.9371246368955},{"$f":"EZ32-EZ44-EZ42","v":2586.34705985443},{"$f":"FA32-FA44-FA42","v":4088.1650846739794},{"$f":"FB32-FB44-FB42","v":4611.4673069551191},{"$f":"FC32-FC44-FC42","v":4964.0369332047876},{"$f":"FD32-FD44-FD42","v":5070.2853437209542},{"$f":"FE32-FE44-FE42","v":5387.1951842801463},{"$f":"FF32-FF44-FF42","v":6459.3483505932036},{"$f":"FG32-FG44-FG42","v":6852.5719192667893},{"$f":"FH32-FH44-FH42","v":7119.7275848065055},{"$f":"FI32-FI44-FI42","v":7374.1056948782043},{"$f":"FJ32-FJ44-FJ42","v":7434.1419291411585},{"$f":"FK32-FK44-FK42","v":7555.8611021258621},{"$f":"FL32-FL44-FL42","v":7677.8207628285327},{"$f":"FM32-FM44-FM42","v":7743.0999939976764},{"$f":"FN32-FN44-FN42","v":7855.3599488188565},{"$f":"FO32-FO44-FO42","v":7968.3534910346225},{"$f":"FP32-FP44-FP42","v":8112.3328046216711},{"$f":"FQ32-FQ44-FQ42","v":8431.9866168992812},null,{"$f":"FS32-FS44-FS42","v":0},{"$f":"FT32-FT44-FT42","v":0},{"$f":"FU32-FU44-FU42","v":3906.223431055183},{"$f":"FV32-FV44-FV42","v":3437.712974778341},{"$f":"FW32-FW44-FW42","v":3683.6322415130435},{"$f":"FX32-FX44-FX42","v":2135.5032894465658},{"$f":"FY32-FY44-FY42","v":1460.9649254315118},{"$f":"FZ32-FZ44-FZ42","v":0},{"$f":"GA32-GA44-GA42","v":23.050878000745797},{"$f":"GB32-GB44-GB42","v":0},{"$f":"GC32-GC44-GC42","v":0},{"$f":"GD32-GD44-GD42","v":0},{"$f":"GE32-GE44-GE42","v":0},{"$f":"GF32-GF44-GF42","v":0},{"$f":"GG32-GG44-GG42","v":0},{"$f":"GH32-GH44-GH42","v":0},{"$f":"GI32-GI44-GI42","v":0},{"$f":"GJ32-GJ44-GJ42","v":0},{"$f":"GK32-GK44-GK42","v":1.4548362514688051E-12},{"$f":"GL32-GL44-GL42","v":0},{"$f":"GM32-GM44-GM42","v":1.4548362514688051E-12},{"$f":"GN32-GN44-GN42","v":85.918502010999504},{"$f":"GO32-GO44-GO42","v":478.20997103990669},{"$f":"GP32-GP44-GP42","v":800.96144866752877},{"$f":"GQ32-GQ44-GQ42","v":1022.3365880764592},{"$f":"GR32-GR44-GR42","v":3182.5958351728455},{"$f":"GS32-GS44-GS42","v":4381.7458032879131},{"$f":"GT32-GT44-GT42","v":5695.1437108992523},{"$f":"GU32-GU44-GU42","v":6482.26814710297},{"$f":"GV32-GV44-GV42","v":6972.8501811218339},{"$f":"GW32-GW44-GW42","v":8121.9426208576406},{"$f":"GX32-GX44-GX42","v":9289.0836490883958},{"$f":"GY32-GY44-GY42","v":11627.333710212923},{"$f":"GZ32-GZ44-GZ42","v":15305.278140139204},{"$f":"HA32-HA44-HA42","v":16600.727636478441},{"$f":"HB32-HB44-HB42","v":17818.979997567083},{"$f":"HC32-HC44-HC42","v":19135.333127755421},{"$f":"HD32-HD44-HD42","v":20430.974945522914},{"$f":"HE32-HE44-HE42","v":20853.233696843839},{"$f":"HF32-HF44-HF42","v":21164.013452742933},{"$f":"HG32-HG44-HG42","v":21685.220191310786}]
[]
[null,null,"Summary"]
[null,null,"RNS Summary","Retail Load","GWh",null,null,null,{"$f":"I13","v":207120.1644972197},{"$f":"J13","v":205451},208897,207253.0535421563,205756.68143222117,204614.46606898302,203094.20869527379,202036.8646893629,201335.18474801441,200583.00632298645,200564.94313483732,200059.92513253802,199290.47291715888,198581.37002438831,197578.04082911852,197689.8424916082,197817.2872419192,197963.59643471742,198132.75469862111,199094.17729515606,200060.56148868764,201031.93566426178,202008.32837945712,202989.76836546941,203976.28452820308,204967.90594936977,205964.66188759395,206966.5817795253,207973.69524095865,208986.032067961,210003.62223800537,211026.49591111249,212054.68343099923,213088.21532623493,214127.12231140482,215171.43528828101,216221.18534700072,217276.40376725257,218337.12201946994,null,null,null,{"$f":"AY13","v":76195.933937038775},{"$f":"AZ13","v":76602},75421,72865.130149437231,71838.141332618543,71583.585399718635,71089.555635595054,70766.057957343612,70573.326857368404,70407.464678407836,70426.927850672626,70376.015561593435,70145.628766607857,69857.868150136128,69551.004331818796,69468.251503291918,69378.954784206901,69282.91238243501,69180.029956888262,69693.703464799954,70210.767008698327,70731.242961440483,71255.15384353527,71782.52232411773,72313.371221929963,72847.723506308481,73385.602298178055,73927.030871052149,74472.032652039925,75020.631222859956,75572.850320860525,76128.713840046781,76688.245832114539,77251.470507491031,77818.412236382457,78389.095549828446,78963.545140763512,79541.785865085461,80123.842742730907,null,null,null,{"$f":"CO13","v":74597.866528924133},{"$f":"CP13","v":72545},75723,74409.55809621689,73669.686371744989,72798.419498310002,71905.327498309998,71227.473579200436,70743.322298450439,70150.878657989801,69974.430127415311,69508.480249018612,68974.167660589737,68552.053029412491,67890.310794531979,67702.063708136964,67506.09661160114,67302.178078024619,67090.182001696987,67344.684242601696,67600.047609011657,67856.275014603103,68113.369382910925,68371.333647361971,68630.170751308528,68889.883648061936,69150.475300926249,69411.948683232069,69674.306778370446,69937.552579826966,70201.689091215841,70466.71932631424,70732.646309096628,70999.473073769317,71267.202664805038,71535.83813697772,71805.382555397315,72075.838995544778,72347.210543307156,null,null,null,{"$f":"EE13","v":16606.364031256799},{"$f":"EF13","v":16459},16653,16558.299720867773,16251.853727857644,16156.46117095439,15952.325561368723,15835.449860844717,15730.925222084576,15650.282023519698,15640.361472177661,15545.355363955943,15460.751200522496,15371.670497231104,15285.01325171351,15273.320613713662,15260.03494500916,15245.105647786913,15228.50597423143,15321.854060050107,15415.698579684569,15510.042173216094,15604.887494766153,15700.237212571086,15796.09400905716,15892.460580916035,15989.339639180631,16086.733909301391,16184.646131222959,16283.079059461259,16382.035463180986,16481.518126273513,16581.529847435206,16682.073440246157,16783.151733249342,16884.767570030192,16986.92380929659,17089.623324959288,17192.869006212772,null,null,null,{"$f":"FU13","v":39720},{"$f":"FV13","v":39845},41100,43420.065575634406,43997,44076,44147,44207.883291974162,44287.61037011099,44374.38096306911,44523.22368457172,44630.073957970002,44709.925289438797,44799.77834760859,44851.712451054213,45246.206666465645,45672.200901101998,46133.400326470844,46634.036765804442,46733.9355277043,46834.048291293082,46934.375515002117,47034.917658244791,47135.675181418635,47236.648545907432,47337.838214083342,47439.244649309003,47540.868315939668,47642.709679325329,47744.769205812838,47847.047362748046,47949.54461847795,48052.261442352836,48155.198304728416,48258.355676968,48361.734031444641,48465.333841543303,48569.155581663035,48673.199727219129]
[null,null,null,"Total Compliance Obligation","GWh",null,null,null,{"$f":"I14","v":41424.032899443948},{"$f":"J14","v":41090.200000000004},45261.71299,48358.354982991332,51439.170358055293,55245.905838625418,75144.857217251294,80309.653714021755,85567.453517906106,90763.810361151351,96271.172704721903,96028.764063618233,95659.427000236261,95319.057611706376,94837.459597976893,98844.9212458041,102864.98936579798,106900.3420747474,110954.34263122785,111492.73928528739,112033.91443366509,112577.88397198662,113124.66389249601,113674.2702846629,114226.71933579375,114782.0273316471,115340.21065705261,115901.28579653415,116465.26933493686,117032.17795805818,117602.02845328304,118174.83771022299,118750.62272135956,119329.40058269157,119911.18849438672,120496.00376143739,121083.86379432042,121674.78610966145,122268.78833090319,null,null,null,{"$f":"AY14","v":15239.186787407756},{"$f":"AZ14","v":15320.400000000001},16341.468070000001,17001.620817768191,17959.535333154636,19327.568057924032,26303.13558517017,28129.508038044081,29993.663914381566,31859.377766979538,33804.92536832286,33780.487469564847,33669.901807971772,33531.776712065337,33384.482079273024,34734.125751645959,36077.056487787588,37412.772686514909,38740.816775857427,39028.473940287979,39318.029524871068,39609.496058406672,39902.886152379753,40198.212501505936,40495.487884280781,40794.725163532756,41095.937286979715,41399.137287789206,41704.338285142359,42011.553484801581,42320.7961796819,42632.079750426201,42945.417665984147,43260.823484194982,43578.310852374183,43897.893507903937,44219.585278827573,44543.400084447865,44869.351935929313,null,null,null,{"$f":"CO14","v":14919.573305784827},{"$f":"CP14","v":14509},16406.902409999999,17361.982190590286,18417.421592936247,19655.573264543702,26604.971174374699,28312.920747732172,30065.911976841431,31743.272592740377,33587.726461159349,33364.070519528934,33107.60047708307,32904.985454117996,32587.34918137535,33851.031854068482,35103.170238032595,36343.176162133299,37570.501920950315,37713.02317585695,37856.026661046533,37999.514008177743,38143.486854430121,38287.94684252271,38432.895620732779,38578.334842914686,38724.266168518705,38870.691262609966,39017.611795887453,39165.029444703105,39312.945891080875,39461.36282273598,39610.281933094113,39759.704921310818,39909.633492290828,40060.069356707529,40211.014231022498,40362.469837505079,40514.437904252009,null,null,null,{"$f":"EE14","v":3321.2728062513597},{"$f":"EF14","v":3291.8},3608.2055100000002,3863.5480738700776,4062.963431964411,4362.2445161576852,5902.360457706428,6294.5913196857746,6685.6432193859437,7081.752615642662,7507.3735066452773,7461.7705746988522,7421.1605762507979,7378.4018386709295,7336.8063608224847,7636.6603068568311,7935.2181714047638,8232.3570498049339,8527.9633455696021,8580.2382736280615,8632.7912046233596,8685.6236170010143,8738.736997069047,8792.1328390398085,8845.8126450720101,8899.7779253129811,8954.0301979411543,9008.5709892087798,9063.401833484857,9118.5242732983061,9173.939859381353,9229.6501507131688,9285.6567145637164,9341.961126537848,9398.5649706196327,9455.4698392169084,9512.6773332060911,9570.1890619772021,9628.0066434791534,null,null,null,{"$f":"FU14","v":7944},{"$f":"FV14","v":7969},8905.1370000000006,10131.203900762775,10999.25,11900.52,16334.39,17572.633608559729,18822.234407297168,20079.407385788767,21371.147368594426,21422.435499825599,21460.764138930623,21503.893606852122,21528.82197650602,22623.103333232822,23749.54446857304,24912.036176294259,26115.060588850491,26171.003895514412,26227.067043124127,26283.250288401188,26339.553888617087,26395.978101594439,26452.523185708164,26509.189399886673,26565.977003613043,26622.886256926216,26679.917420422185,26737.07075525519,26794.346523138909,26851.744986347654,26909.26640771759,26966.911050647916,27024.679179102084,27082.571057609002,27140.586951264253,27198.727125731304,27256.991847242716]
[null,null,null,"Overgeneration","GWh",null,null,null,{"$f":"I15","v":0},{"$f":"J15","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,{"$f":"AY15","v":0},{"$f":"AZ15","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,{"$f":"CO15","v":0},{"$f":"CP15","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,{"$f":"EE15","v":0},{"$f":"EF15","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,{"$f":"FU15","v":0},{"$f":"FV15","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Total Resources Procured","GWh",null,null,null,{"$f":"I24","v":40874.106336410514},{"$f":"J24","v":44932.176845667229},52000.323156589817,56607.121158252659,59510.727542810157,65677.315043750044,74078.757476538492,77167.260706054469,82641.600998761496,87419.069498483179,92297.16392653712,92089.374090672616,91498.434390037466,91247.256157246782,90939.647150644872,94770.770032518441,100950.85270929558,105762.90747779037,109816.9080342708,108750.41967435859,106388.42966992861,101176.98172245736,96901.082692795753,89666.064149625367,81436.659734935354,76384.662666001968,73683.396265346571,67017.962839383705,60373.055950682858,58021.470144052917,53557.888455110879,46044.926063147883,42715.793429135781,39388.840632702733,34692.98756667431,28268.790410121357,26388.888898852485,25757.893540859492,24087.948859039345,null,null,null,{"$f":"AY24","v":14513.108524903511},{"$f":"AZ24","v":17069.296956330229},20156.015346259817,22350.474857280096,21901.63459531009,22088.113193332767,24799.096125764765,26368.013771077465,28232.169647414954,30097.883500012922,32043.431101356247,32018.993202598238,31908.407541005159,31770.282445098725,31622.987812306412,32972.631484679347,35801.001974246698,37412.772686514909,38740.816775857427,38322.480156030288,37605.573560300305,36281.366812272987,34711.69230038581,33628.142199982205,32709.385053805141,31842.445749983348,30496.016105441027,27527.535357382876,23684.551546406383,23080.729211912989,21735.432478257077,18747.408825719245,17071.439474670751,15067.12040699815,13354.114559110472,10186.664203419081,9468.9060614583359,9268.2429283171696,8873.4526855490822,null,null,null,{"$f":"CO24","v":15039.255524000002},{"$f":"CP24","v":16061.795679999999},17731.378843999995,18369.438747052183,21270.386824861758,24600.993007201563,25913.722124223244,26328.107057168083,28885.632390515384,30562.993006414334,32235.24126276348,32062.561530681534,31840.479493843879,31727.055626618003,31410.825407961944,32670.752267742439,34602.522692028113,36343.176162133299,37570.501920950315,37024.802458094578,35889.584458578625,33319.106750268191,32226.658416438309,28648.931388100937,22779.778823806799,19903.735882403234,19536.83628973446,17291.168767580872,15919.699690493859,15493.957137481337,14855.608999424669,13955.542169648175,13606.01957078803,13509.648808914431,11794.061979595212,9830.4202042181369,9088.3057408022651,8997.0806821984224,8446.7044909784581,null,null,null,{"$f":"EE24","v":3377.7422875070001},{"$f":"EF24","v":3832.0842093370002},5207.7919663299999,5756.0036531576061,6800.4210480698284,7087.6888432157066,7054.6001045512339,6898.5062692491911,6701.5645535339918,6678.7856062671544,6647.3441938229644,6585.3838575672544,6288.7832162578097,6246.0244786779422,6326.4395842298818,6504.2829468638438,6802.8408114117765,7099.9796898119457,7395.5859855766148,7323.1089036943631,7149.4718159295207,6099.2765571465843,4650.5719123950676,4180.6655320846894,3881.7757118672225,3829.4925815920269,3566.8350136610079,2549.2226386155758,2210.8299142180676,1998.7966884918001,1799.8341645031483,1795.5082215720104,1729.7956124378541,1664.1403637093158,1655.4649766219563,1600.1098903980519,1544.3238421714686,1457.8562573555307,1196.0200265798719,null,null,null,{"$f":"FU24","v":4037.776568944817},{"$f":"FV24","v":4531.287025221659},5221.5047584869571,7995.7006113162097,9538.2850745684882,11900.52,16311.339121999254,17572.633608559729,18822.234407297168,20079.407385788767,21371.147368594426,21422.435499825602,21460.764138930623,21503.893606852118,21579.394346146619,22623.103333232822,23744.487231608979,24906.978939330202,26110.003351886429,26080.028156539352,25743.79983512016,25477.2316027696,25312.160063576568,23208.325029457534,22065.720145456191,20808.988452023361,20083.708856510071,19650.036075804383,18557.974799564545,17447.987106166795,15167.012812925987,11546.46684620845,10308.538771239148,9147.9310530808325,7889.3460513466644,6651.5961120860875,6287.3532544204154,6034.7136729883732,5571.7716559319324]
[null,null,null,"Banked RECs Retired","GWh",null,null,null,{"$f":"I30","v":0},{"$f":"J30","v":0},0,0,0,0,2171.1773654859981,2941.7738532926578,2941.7738532926564,3344.7408626681649,3801.8031661149694,3818.1605704242506,4074.1512132856442,4071.8014544595926,3948.3848169726216,4074.1512132856433,1914.1366565024118,1137.4345969570454,1137.4345969570472,1137.4345969570477,252.43950102100317,5.0572369640598485,5.0572369640598485,5.0572369640598485,5.0572369640598485,5.0572369640598485,2.1884716261411086E-12,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,{"$f":"AY30","v":0},{"$f":"AZ30","v":0},0,0,0,0,1485.4397534257403,1761.4942669666138,1761.4942669666125,1761.4942669666138,1761.4942669666125,1761.4942669666088,1761.4942669666125,1761.4942669666125,1761.4942669666125,1761.4942669666125,276.05451354088655,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,{"$f":"CO30","v":0},{"$f":"CP30","v":0},0,0,0,0,685.7376120602579,1180.279586326044,1180.279586326044,1180.2795863260435,1180.279586326044,1180.279586326044,1180.279586326044,1177.9298274999928,1176.5237734134062,1180.2795863260435,500.64754600447804,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,{"$f":"EE30","v":0},{"$f":"EF30","v":0},0,0,0,0,0,0,0,402.96700937550759,860.02931282231293,876.38671713159783,1132.3773599929877,1132.3773599929873,1010.3667765926029,1132.3773599929873,1132.3773599929873,1132.3773599929877,1132.3773599929873,1132.3773599929877,247.38226405694331,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,{"$f":"FU30","v":0},{"$f":"FV30","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,5.0572369640598485,5.0572369640576653,5.0572369640598485,5.0572369640598485,5.0572369640598485,5.0572369640598485,5.0572369640598485,5.0572369640598485,5.0572369640598485,5.0572369640598485,2.1884716261411086E-12,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"RPS Achieved","%",null,null,null,{"$f":"(SUM(I51:I52)-I50)/I48","v":0.19734489124046245},{"$f":"(SUM(J51:J52)-J50)/J48","v":0.21870021000465917},0.24892805141572075,0.27313045666050217,0.28922865167036499,0.320980800163014,0.37544120697420413,0.39650701708580222,0.42507907874705536,0.4524999999999999,0.47914139724830151,0.47939403455019258,0.47956424712309631,0.47999999999999993,0.48025596148958855,0.49999999999999994,0.52,0.54,0.56000000000000016,0.55193906604514842,0.53304293648590795,0.50331326027921708,0.47971358758896848,0.44175192724562651,0.39927051892465842,0.3726911271749806,0.35774775920327334,0.32381055078145776,0.29029178849149428,0.2776332445279629,0.25503316506803686,0.21819499899454661,0.20143763268041723,0.18484757860681783,0.16202051936335435,0.13137798877554346,0.1220458062724173,0.11854896847635356,0.11032456888797559,null,null,null,{"$f":"(SUM(AY51:AY52)-AY50)/AY48","v":0.19047090540153747},{"$f":"(SUM(AZ51:AZ52)-AZ50)/AZ48","v":0.22283095684616888},{"$f":"(SUM(BA51:BA52)-BA50)/BA48","v":0.26724672632635232},{"$f":"(SUM(BB51:BB52)-BB50)/BB48","v":0.3067375960413723},{"$f":"(SUM(BC51:BC52)-BC50)/BC48","v":0.3048747390874591},{"$f":"(SUM(BD51:BD52)-BD50)/BD48","v":0.30856394060166181},{"$f":"(SUM(BE51:BE52)-BE50)/BE48","v":0.36973836232603552},{"$f":"(SUM(BF51:BF52)-BF50)/BF48","v":0.39749999999999991},{"$f":"(SUM(BG51:BG52)-BG50)/BG48","v":0.42499999999999993},{"$f":"(SUM(BH51:BH52)-BH50)/BH48","v":0.45249999999999985},{"$f":"(SUM(BI51:BI52)-BI50)/BI48","v":0.48},{"$f":"(SUM(BJ51:BJ52)-BJ50)/BJ48","v":0.48},{"$f":"(SUM(BK51:BK52)-BK50)/BK48","v":0.48},{"$f":"(SUM(BL51:BL52)-BL50)/BL48","v":0.47999999999999993},{"$f":"(SUM(BM51:BM52)-BM50)/BM48","v":0.48000000000000004},{"$f":"(SUM(BN51:BN52)-BN50)/BN48","v":0.5},{"$f":"(SUM(BO51:BO52)-BO50)/BO48","v":0.52},{"$f":"(SUM(BP51:BP52)-BP50)/BP48","v":0.54},{"$f":"(SUM(BQ51:BQ52)-BQ50)/BQ48","v":0.56000000000000005},{"$f":"(SUM(BR51:BR52)-BR50)/BR48","v":0.54987004924176164},{"$f":"(SUM(BS51:BS52)-BS50)/BS48","v":0.53560978126960779},{"$f":"(SUM(BT51:BT52)-BT50)/BT48","v":0.5129468293389382},{"$f":"(SUM(BU51:BU52)-BU50)/BU48","v":0.48714640875812354},{"$f":"(SUM(BV51:BV52)-BV50)/BV48","v":0.46847256283558747},{"$f":"(SUM(BW51:BW52)-BW50)/BW48","v":0.4523283108101811},{"$f":"(SUM(BX51:BX52)-BX50)/BX48","v":0.43710968877738299},{"$f":"(SUM(BY51:BY52)-BY50)/BY48","v":0.41555857212332442},{"$f":"(SUM(BZ51:BZ52)-BZ50)/BZ48","v":0.37236089469625816},{"$f":"(SUM(CA51:CA52)-CA50)/CA48","v":0.3180328333062844},{"$f":"(SUM(CB51:CB52)-CB50)/CB48","v":0.30765842456521386},{"$f":"(SUM(CC51:CC52)-CC50)/CC48","v":0.28760900754668772},{"$f":"(SUM(CD51:CD52)-CD50)/CD48","v":0.24625936627681932},{"$f":"(SUM(CE51:CE52)-CE50)/CE48","v":0.22260829269772903},{"$f":"(SUM(CF51:CF52)-CF50)/CF48","v":0.19503991714354615},{"$f":"(SUM(CG51:CG52)-CG50)/CG48","v":0.1716061042025093},{"$f":"(SUM(CH51:CH52)-CH50)/CH48","v":0.12995001577666979},{"$f":"(SUM(CI51:CI52)-CI50)/CI48","v":0.11991490560078949},{"$f":"(SUM(CJ51:CJ52)-CJ50)/CJ48","v":0.11652042794258441},{"$f":"(SUM(CK51:CK52)-CK50)/CK48","v":0.11074671885172545},null,null,null,{"$f":"(SUM(CO51:CO52)-CO50)/CO48","v":0.20160436516195501},{"$f":"(SUM(CP51:CP52)-CP50)/CP48","v":0.22140458584326969},{"$f":"(SUM(CQ51:CQ52)-CQ50)/CQ48","v":0.2341610718539941},{"$f":"(SUM(CR51:CR52)-CR50)/CR48","v":0.24686934336176519},{"$f":"(SUM(CS51:CS52)-CS50)/CS48","v":0.28872644736844877},{"$f":"(SUM(CT51:CT52)-CT50)/CT48","v":0.33793306471128359},{"$f":"(SUM(CU51:CU52)-CU50)/CU48","v":0.36992335146389077},{"$f":"(SUM(CV51:CV52)-CV50)/CV48","v":0.38620472215551133},{"$f":"(SUM(CW51:CW52)-CW50)/CW48","v":0.42499999999999988},{"$f":"(SUM(CX51:CX52)-CX50)/CX48","v":0.4524999999999999},{"$f":"(SUM(CY51:CY52)-CY50)/CY48","v":0.47753902087153466},{"$f":"(SUM(CZ51:CZ52)-CZ50)/CZ48","v":0.47825590486100339},{"$f":"(SUM(DA51:DA52)-DA50)/DA48","v":0.47874095766779701},{"$f":"(SUM(DB51:DB52)-DB50)/DB48","v":0.48},{"$f":"(SUM(DC51:DC52)-DC50)/DC48","v":0.48},{"$f":"(SUM(DD51:DD52)-DD50)/DD48","v":0.5},{"$f":"(SUM(DE51:DE52)-DE50)/DE48","v":0.51999999999999991},{"$f":"(SUM(DF51:DF52)-DF50)/DF48","v":0.54},{"$f":"(SUM(DG51:DG52)-DG50)/DG48","v":0.56000000000000005},{"$f":"(SUM(DH51:DH52)-DH50)/DH48","v":0.54978062299196273},{"$f":"(SUM(DI51:DI52)-DI50)/DI48","v":0.530910638793607},{"$f":"(SUM(DJ51:DJ52)-DJ50)/DJ48","v":0.49102469510885627},{"$f":"(SUM(DK51:DK52)-DK50)/DK48","v":0.47313264207017353},{"$f":"(SUM(DL51:DL52)-DL50)/DL48","v":0.41901963673640175},{"$f":"(SUM(DM51:DM52)-DM50)/DM48","v":0.33192076566955753},{"$f":"(SUM(DN51:DN52)-DN50)/DN48","v":0.28892102625815919},{"$f":"(SUM(DO51:DO52)-DO50)/DO48","v":0.28252642089175589},{"$f":"(SUM(DP51:DP52)-DP50)/DP48","v":0.2491093982462694},{"$f":"(SUM(DQ51:DQ52)-DQ50)/DQ48","v":0.22848737829761859},{"$f":"(SUM(DR51:DR52)-DR50)/DR48","v":0.22153988187957363},{"$f":"(SUM(DS51:DS52)-DS50)/DS48","v":0.21161327016109521},{"$f":"(SUM(DT51:DT52)-DT50)/DT48","v":0.19804444286704273},{"$f":"(SUM(DU51:DU52)-DU50)/DU48","v":0.19235841270989204},{"$f":"(SUM(DV51:DV52)-DV50)/DV48","v":0.19027815593613973},{"$f":"(SUM(DW51:DW52)-DW50)/DW48","v":0.16549073821610305},{"$f":"(SUM(DX51:DX52)-DX50)/DX48","v":0.1374195153119577},{"$f":"(SUM(DY51:DY52)-DY50)/DY48","v":0.12656858604980908},{"$f":"(SUM(DZ51:DZ52)-DZ50)/DZ48","v":0.12482797019892559},{"$f":"(SUM(EA51:EA52)-EA50)/EA48","v":0.11675231743623685},null,null,null,{"$f":"(SUM(EE51:EE52)-EE50)/EE48","v":0.20340047232189734},{"$f":"(SUM(EF51:EF52)-EF50)/EF48","v":0.23282606533428521},{"$f":"(SUM(EG51:EG52)-EG50)/EG48","v":0.3127239516201285},{"$f":"(SUM(EH51:EH52)-EH50)/EH48","v":0.3476204531980745},{"$f":"(SUM(EI51:EI52)-EI50)/EI48","v":0.41843971536693586},{"$f":"(SUM(EJ51:EJ52)-EJ50)/EJ48","v":0.43869067416556201},{"$f":"(SUM(EK51:EK52)-EK50)/EK48","v":0.44223019881409337},{"$f":"(SUM(EL51:EL52)-EL50)/EL48","v":0.43563689884849288},{"$f":"(SUM(EM51:EM52)-EM50)/EM48","v":0.426012104114874},{"$f":"(SUM(EN51:EN52)-EN50)/EN48","v":0.4524999999999999},{"$f":"(SUM(EO51:EO52)-EO50)/EO48","v":0.48},{"$f":"(SUM(EP51:EP52)-EP50)/EP48","v":0.48},{"$f":"(SUM(EQ51:EQ52)-EQ50)/EQ48","v":0.47999999999999993},{"$f":"(SUM(ER51:ER52)-ER50)/ER48","v":0.48},{"$f":"(SUM(ES51:ES52)-ES50)/ES48","v":0.48},{"$f":"(SUM(ET51:ET52)-ET50)/ET48","v":0.5},{"$f":"(SUM(EU51:EU52)-EU50)/EU48","v":0.52},{"$f":"(SUM(EV51:EV52)-EV50)/EV48","v":0.54},{"$f":"(SUM(EW51:EW52)-EW50)/EW48","v":0.56000000000000005},{"$f":"(SUM(EX51:EX52)-EX50)/EX48","v":0.55185790378554878},{"$f":"(SUM(EY51:EY52)-EY50)/EY48","v":0.4798260709206093},{"$f":"(SUM(EZ51:EZ52)-EZ50)/EZ48","v":0.39324693569687857},{"$f":"(SUM(FA51:FA52)-FA50)/FA48","v":0.2980202141127169},{"$f":"(SUM(FB51:FB52)-FB50)/FB48","v":0.26628040554299748},{"$f":"(SUM(FC51:FC52)-FC50)/FC48","v":0.24574275828198358},{"$f":"(SUM(FD51:FD52)-FD50)/FD48","v":0.24096284915065661},{"$f":"(SUM(FE51:FE52)-FE50)/FE48","v":0.22307581764795067},{"$f":"(SUM(FF51:FF52)-FF50)/FF48","v":0.15846738393189985},{"$f":"(SUM(FG51:FG52)-FG50)/FG48","v":0.13660044812181574},{"$f":"(SUM(FH51:FH52)-FH50)/FH48","v":0.12275299291938291},{"$f":"(SUM(FI51:FI52)-FI50)/FI48","v":0.10986633306638349},{"$f":"(SUM(FJ51:FJ52)-FJ50)/FJ48","v":0.10894070605727486},{"$f":"(SUM(FK51:FK52)-FK50)/FK48","v":0.10432062833487074},{"$f":"(SUM(FL51:FL52)-FL50)/FL48","v":9.9756206545315404E-2},{"$f":"(SUM(FM51:FM52)-FM50)/FM48","v":9.8638503836099567E-2},{"$f":"(SUM(FN51:FN52)-FN50)/FN48","v":9.4766474205910001E-2},{"$f":"(SUM(FO51:FO52)-FO50)/FO48","v":9.0912507732935868E-2},{"$f":"(SUM(FP51:FP52)-FP50)/FP48","v":8.5306517857906258E-2},{"$f":"(SUM(FQ51:FQ52)-FQ50)/FQ48","v":6.9564889149546894E-2},null,null,null,{"$f":"(SUM(FU51:FU52)-FU50)/FU48","v":0.10165600626749287},{"$f":"(SUM(FV51:FV52)-FV50)/FV48","v":0.11372285168080459},{"$f":"(SUM(FW51:FW52)-FW50)/FW48","v":0.12704391139870941},{"$f":"(SUM(FX51:FX52)-FX50)/FX48","v":0.18414759409767165},{"$f":"(SUM(FY51:FY52)-FY50)/FY48","v":0.21679398764844168},{"$f":"(SUM(FZ51:FZ52)-FZ50)/FZ48","v":0.27},{"$f":"(SUM(GA51:GA52)-GA50)/GA48","v":0.36947786082857847},{"$f":"(SUM(GB51:GB52)-GB50)/GB48","v":0.39749999999999996},{"$f":"(SUM(GC51:GC52)-GC50)/GC48","v":0.42499999999999993},{"$f":"(SUM(GD51:GD52)-GD50)/GD48","v":0.4524999999999999},{"$f":"(SUM(GE51:GE52)-GE50)/GE48","v":0.48},{"$f":"(SUM(GF51:GF52)-GF50)/GF48","v":0.48000000000000004},{"$f":"(SUM(GG51:GG52)-GG50)/GG48","v":0.48},{"$f":"(SUM(GH51:GH52)-GH50)/GH48","v":0.47999999999999987},{"$f":"(SUM(GI51:GI52)-GI50)/GI48","v":0.48112754601501079},{"$f":"(SUM(GJ51:GJ52)-GJ50)/GJ48","v":0.5},{"$f":"(SUM(GK51:GK52)-GK50)/GK48","v":0.52},{"$f":"(SUM(GL51:GL52)-GL50)/GL48","v":0.54},{"$f":"(SUM(GM51:GM52)-GM50)/GM48","v":0.56000000000000005},{"$f":"(SUM(GN51:GN52)-GN50)/GN48","v":0.55816153933879464},{"$f":"(SUM(GO51:GO52)-GO50)/GO48","v":0.54978926681576645},{"$f":"(SUM(GP51:GP52)-GP50)/GP48","v":0.54293443899319582},{"$f":"(SUM(GQ51:GQ52)-GQ50)/GQ48","v":0.53826430577587614},{"$f":"(SUM(GR51:GR52)-GR50)/GR48","v":0.4924801050812686},{"$f":"(SUM(GS51:GS52)-GS50)/GS48","v":0.4672384274038946},{"$f":"(SUM(GT51:GT52)-GT50)/GT48","v":0.43969151263006123},{"$f":"(SUM(GU51:GU52)-GU50)/GU48","v":0.42335642156567543},{"$f":"(SUM(GV51:GV52)-GV50)/GV48","v":0.41332934739889993},{"$f":"(SUM(GW51:GW52)-GW50)/GW48","v":0.38952391508532991},{"$f":"(SUM(GX51:GX52)-GX50)/GX48","v":0.3654429039326581},{"$f":"(SUM(GY51:GY52)-GY50)/GY48","v":0.31698952493220023},{"$f":"(SUM(GZ51:GZ52)-GZ50)/GZ48","v":0.24080451520615434},{"$f":"(SUM(HA51:HA52)-HA50)/HA48","v":0.21452765097447199},{"$f":"(SUM(HB51:HB52)-HB50)/HB48","v":0.18996767483319835},{"$f":"(SUM(HC51:HC52)-HC50)/HC48","v":0.16348145187864263},{"$f":"(SUM(HD51:HD52)-HD50)/HD48","v":0.13753841224471483},{"$f":"(SUM(HE51:HE52)-HE50)/HE48","v":0.12972887538496741},{"$f":"(SUM(HF51:HF52)-HF50)/HF48","v":0.1242499195367263},{"$f":"(SUM(HG51:HG52)-HG50)/HG48","v":0.11447309170463421}]
[null,null,null,"Overgeneration","%",null,null,null,{"$f":"I50/I49","v":0},{"$f":"J50/J49","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,{"$f":"AY50/AY49","v":0},{"$f":"AZ50/AZ49","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,{"$f":"CO50/CO49","v":0},{"$f":"CP50/CP49","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,{"$f":"EE50/EE49","v":0},{"$f":"EF50/EF49","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,{"$f":"FU50/FU49","v":0},{"$f":"FV50/FV49","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"BQ32/BQ13","v":0}]

{"sheet":"System_Capacity","index":11,"n_rows":113,"n_cols":53,"rows_kept":69,"cut":true,"hidden":false,"merged":[],"bounds":{"rows_first":31,"rows_last":7,"rows_between":31,"halvings":6}}
["CAISO System Capacity Accounting"]
[]
[null,null,null,null,"Total Study Footprint"]
[]
[null,null,null,null,2012,{"$f":"E5+1","v":2013},2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,{"$f":"AQ5+1","v":2051},2052,2053,2054,2055,2056,2057,2058,2059,{"$f":"AZ5+1","v":2060}]
[]
[null,"Peak Demand Forecast"]
[null,"Unmanaged Forecast","Peak Demand (net of EE)","MW",{"$f":"Load_Forecast!F425","v":45840.109708051925},{"$f":"Load_Forecast!G425","v":46682.326603836074},{"$f":"Load_Forecast!H425","v":47475.817668370786},{"$f":"Load_Forecast!I425","v":45751.289899728588},{"$f":"Load_Forecast!J425","v":45771.07938434161},{"$f":"Load_Forecast!K425","v":46019.867779327818},{"$f":"Load_Forecast!L425","v":46055.183723418486},{"$f":"Load_Forecast!M425","v":45970.354269337331},{"$f":"Load_Forecast!N425","v":45987.847463972837},{"$f":"Load_Forecast!O425","v":46038.175363100774},{"$f":"Load_Forecast!P425","v":46284.719011902256},{"$f":"Load_Forecast!Q425","v":46472.852788149503},{"$f":"Load_Forecast!R425","v":46594.644170227621},{"$f":"Load_Forecast!S425","v":46684.340744674686},{"$f":"Load_Forecast!T425","v":46793.692728508133},{"$f":"Load_Forecast!U425","v":46994.733840487672},{"$f":"Load_Forecast!V425","v":47196.638691282191},{"$f":"Load_Forecast!W425","v":47399.410991798039},{"$f":"Load_Forecast!X425","v":47603.05446888486},{"$f":"Load_Forecast!Y425","v":47807.572865404065},{"$f":"Load_Forecast!Z425","v":48012.96994029764},{"$f":"Load_Forecast!AA425","v":48219.249468657159},{"$f":"Load_Forecast!AB425","v":48426.4152417933},{"$f":"Load_Forecast!AC425","v":48634.471067305487},{"$f":"Load_Forecast!AD425","v":48843.420769151759},{"$f":"Load_Forecast!AE425","v":49053.268187719172},{"$f":"Load_Forecast!AF425","v":49264.017179894377},{"$f":"Load_Forecast!AG425","v":49475.671619134468},{"$f":"Load_Forecast!AH425","v":49688.235395538126},{"$f":"Load_Forecast!AI425","v":49901.712415917289},{"$f":"Load_Forecast!AJ425","v":50116.10660386875},{"$f":"Load_Forecast!AK425","v":50331.421899846413},{"$f":"Load_Forecast!AL425","v":50547.662261233643},{"$f":"Load_Forecast!AM425","v":50764.831662416073},{"$f":"Load_Forecast!AN425","v":50982.934094854543},{"$f":"Load_Forecast!AO425","v":51201.973567158573},{"$f":"Load_Forecast!AP425","v":51421.954105159937},{"$f":"Load_Forecast!AQ425","v":51642.879751986773},{"$f":"Load_Forecast!AR425","v":51864.75456813776},{"$f":"Load_Forecast!AS425","v":52087.582631556928},{"$f":"Load_Forecast!AT425","v":52311.368037708344},{"$f":"Load_Forecast!AU425","v":52536.114899651657},{"$f":"Load_Forecast!AV425","v":52761.827348117513},{"$f":"Load_Forecast!AW425","v":52988.50953158355},{"$f":"Load_Forecast!AX425","v":53216.165616350663},{"$f":"Load_Forecast!AY425","v":53444.799786619515},{"$f":"Load_Forecast!AZ425","v":53674.416244567488},{"$f":"Load_Forecast!BA425","v":53905.019210425868},{"$f":"Load_Forecast!BB425","v":54136.612922557506}]
[null,"Load Modifiers","Net Impact of Customer PV","MW",{"$f":"-ELCC_Interp!E20","v":-688.65691235071063},{"$f":"-ELCC_Interp!F20","v":-961.60904521794964},{"$f":"-ELCC_Interp!G20","v":-1336.4251571612695},{"$f":"-ELCC_Interp!H20","v":-1689.5505477319491},{"$f":"-ELCC_Interp!I20","v":-2078.8522588581163},{"$f":"-ELCC_Interp!J20","v":-2388.2382229542736},{"$f":"-ELCC_Interp!K20","v":-2623.7317252700109},{"$f":"-ELCC_Interp!L20","v":-2854.595073245895},{"$f":"-ELCC_Interp!M20","v":-3071.56997194424},{"$f":"-ELCC_Interp!N20","v":-3316.5256518934921},{"$f":"-ELCC_Interp!O20","v":-3609.7998096569272},{"$f":"-ELCC_Interp!P20","v":-3924.7068932721309},{"$f":"-ELCC_Interp!Q20","v":-4231.2508323603024},{"$f":"-ELCC_Interp!R20","v":-4548.4438975551966},{"$f":"-ELCC_Interp!S20","v":-4824.4926439334849},{"$f":"-ELCC_Interp!T20","v":-4842.464912547528},{"$f":"-ELCC_Interp!U20","v":-4860.2475232648167},{"$f":"-ELCC_Interp!V20","v":-4877.7950841802913},{"$f":"-ELCC_Interp!W20","v":-4895.0520342768759},{"$f":"-ELCC_Interp!X20","v":-4903.7529864270473},{"$f":"-ELCC_Interp!Y20","v":-4912.4813677175853},{"$f":"-ELCC_Interp!Z20","v":-4921.2373364273153},{"$f":"-ELCC_Interp!AA20","v":-4930.0210516850502},{"$f":"-ELCC_Interp!AB20","v":-4938.8326734727043},{"$f":"-ELCC_Interp!AC20","v":-4947.6723626284174},{"$f":"-ELCC_Interp!AD20","v":-4956.5402808496974},{"$f":"-ELCC_Interp!AE20","v":-4965.4365906965713},{"$f":"-ELCC_Interp!AF20","v":-4974.3614555947352},{"$f":"-ELCC_Interp!AG20","v":-4983.3150398386979},{"$f":"-ELCC_Interp!AH20","v":-4992.2975085949702},{"$f":"-ELCC_Interp!AI20","v":-5001.3090279052167},{"$f":"-ELCC_Interp!AJ20","v":-5010.3497646894484},{"$f":"-ELCC_Interp!AK20","v":-5019.4198867491996},{"$f":"-ELCC_Interp!AL20","v":-5028.5195627707326},{"$f":"-ELCC_Interp!AM20","v":-5037.6489623282278},{"$f":"-ELCC_Interp!AN20","v":-5046.8082558869964},{"$f":"-ELCC_Interp!AO20","v":-5055.9976148066926},{"$f":"-ELCC_Interp!AP20","v":-5065.2172113445467},{"$f":"-ELCC_Interp!AQ20","v":-5074.4672186585785},{"$f":"-ELCC_Interp!AR20","v":-5083.7478108108562},{"$f":"-ELCC_Interp!AS20","v":-5093.0591627707099},{"$f":"-ELCC_Interp!AT20","v":-5102.4014504180186},{"$f":"-ELCC_Interp!AU20","v":-5111.7748505464451},{"$f":"-ELCC_Interp!AV20","v":-5121.1795408667158},{"$f":"-ELCC_Interp!AW20","v":-5127.6512656880914},{"$f":"-ELCC_Interp!AX20","v":-5133.1019176479513},{"$f":"-ELCC_Interp!AY20","v":-5138.5643218756977},{"$f":"-ELCC_Interp!AZ20","v":-5144.0385877505705},{"$f":"-ELCC_Interp!BA20","v":-5149.5248253249383}]
[null,null," Non-Event Based Demand Response","MW"]
[null,"Managed Peak","Managed System Peak","MW",{"$f":"SUM(E8:E10)","v":45151.452795701218},45720.717558618126,46139.392511209517,44061.739351996643,43692.227125483492,43631.629556373548,43431.451998148477,43115.759196091436,42916.277492028596,42721.649711207283,42674.919202245328,42548.145894877372,42363.393337867317,42135.896847119489,41969.200084574652,42152.268927940146,42336.391168017377,42521.61590761775,42708.002434607988,42903.819878977018,43100.488572580056,43298.012132229844,43496.394190108251,43695.638393832785,43895.748406523344,44096.727906869477,44298.580589197809,44501.310163539732,44704.920355699425,44909.414907322316,45114.79757596353,45321.072135156966,{"$f":"SUM(AK8:AK10)","v":45528.242374484442},45736.312099645336,45945.285132526318,46155.165311271579,46365.956490353245,46577.662540642224,46790.287349479178,47003.834820746073,47218.308874937633,47433.713449233641,47650.052497571065,47867.329990716833,48088.514350662575,48311.697868971562,48535.851922691792,48760.980622675299,48987.088097232569]
[]
[null,"Summary of Resources"]
[null,"Conventional Resources","Coal","MW",{"$f":"SUMPRODUCT((OFFSET(Generators!$E$8,1,0,ctGen,1)=$C14)*(OFFSET(Generators!$H$8,1,0,ctGen,1)=\"CAISO\")*(OFFSET(Generators!$L$8,1,0,ctGen,1)<=DATE(E$5,1,1))*(OFFSET(Generators!$N$8,1,0,ctGen,1)>DATE(E$5,1,1))*OFFSET(Generators!$P$8,1,0,ctGen,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Generators!$E$8,1,0,ctGen,1)=$C14)*(OFFSET(Generators!$H$8,1,0,ctGen,1)=\"CAISO\")*(OFFSET(Generators!$L$8,1,0,ctGen,1)<=DATE(F$5,1,1))*(OFFSET(Generators!$N$8,1,0,ctGen,1)>DATE(F$5,1,1))*OFFSET(Generators!$P$8,1,0,ctGen,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Generators!$E$8,1,0,ctGen,1)=$C14)*(OFFSET(Generators!$H$8,1,0,ctGen,1)=\"CAISO\")*(OFFSET(Generators!$L$8,1,0,ctGen,1)<=DATE(G$5,1,1))*(OFFSET(Generators!$N$8,1,0,ctGen,1)>DATE(G$5,1,1))*OFFSET(Generators!$P$8,1,0,ctGen,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Generators!$E$8,1,0,ctGen,1)=$C14)*(OFFSET(Generators!$H$8,1,0,ctGen,1)=\"CAISO\")*(OFFSET(Generators!$L$8,1,0,ctGen,1)<=DATE(H$5,1,1))*(OFFSET(Generators!$N$8,1,0,ctGen,1)>DATE(H$5,1,1))*OFFSET(Generators!$P$8,1,0,ctGen,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Generators!$E$8,1,0,ctGen,1)=$C14)*(OFFSET(Generators!$H$8,1,0,ctGen,1)=\"CAISO\")*(OFFSET(Generators!$L$8,1,0,ctGen,1)<=DATE(I$5,1,1))*(OFFSET(Generators!$N$8,1,0,ctGen,1)>DATE(I$5,1,1))*OFFSET(Generators!$P$8,1,0,ctGen,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Generators!$E$8,1,0,ctGen,1)=$C14)*(OFFSET(Generators!$H$8,1,0,ctGen,1)=\"CAISO\")*(OFFSET(Generators!$L$8,1,0,ctGen,1)<=DATE(J$5,1,1))*(OFFSET(Generators!$N$8,1,0,ctGen,1)>DATE(J$5,1,1))*OFFSET(Generators!$P$8,1,0,ctGen,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Generators!$E$8,1,0,ctGen,1)=$C14)*(OFFSET(Generators!$H$8,1,0,ctGen,1)=\"CAISO\")*(OFFSET(Generators!$L$8,1,0,ctGen,1)<=DATE(K$5,1,1))*(OFFSET(Generators!$N$8,1,0,ctGen,1)>DATE(K$5,1,1))*OFFSET(Generators!$P$8,1,0,ctGen,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Generators!$E$8,1,0,ctGen,1)=$C14)*(OFFSET(Generators!$H$8,1,0,ctGen,1)=\"CAISO\")*(OFFSET(Generators!$L$8,1,0,ctGen,1)<=DATE(L$5,1,1))*(OFFSET(Generators!$N$8,1,0,ctGen,1)>DATE(L$5,1,1))*OFFSET(Generators!$P$8,1,0,ctGen,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Generators!$E$8,1,0,ctGen,1)=$C14)*(OFFSET(Generators!$H$8,1,0,ctGen,1)=\"CAISO\")*(OFFSET(Generators!$L$8,1,0,ctGen,1)<=DATE(M$5,1,1))*(OFFSET(Generators!$N$8,1,0,ctGen,1)>DATE(M$5,1,1))*OFFSET(Generators!$P$8,1,0,ctGen,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Generators!$E$8,1,0,ctGen,1)=$C14)*(OFFSET(Generators!$H$8,1,0,ctGen,1)=\"CAISO\")*(OFFSET(Generators!$L$8,1,0,ctGen,1)<=DATE(N$5,1,1))*(OFFSET(Generators!$N$8,1,0,ctGen,1)>DATE(N$5,1,1))*OFFSET(Generators!$P$8,1,0,ctGen,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Generators!$E$8,1,0,ctGen,1)=$C14)*(OFFSET(Generators!$H$8,1,0,ctGen,1)=\"CAISO\")*(OFFSET(Generators!$L$8,1,0,ctGen,1)<=DATE(O$5,1,1))*(OFFSET(Generators!$N$8,1,0,ctGen,1)>DATE(O$5,1,1))*OFFSET(Generators!$P$8,1,0,ctGen,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Generators!$E$8,1,0,ctGen,1)=$C14)*(OFFSET(Generators!$H$8,1,0,ctGen,1)=\"CAISO\")*(OFFSET(Generators!$L$8,1,0,ctGen,1)<=DATE(P$5,1,1))*(OFFSET(Generators!$N$8,1,0,ctGen,1)>DATE(P$5,1,1))*OFFSET(Generators!$P$8,1,0,ctGen,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Generators!$E$8,1,0,ctGen,1)=$C14)*(OFFSET(Generators!$H$8,1,0,ctGen,1)=\"CAISO\")*(OFFSET(Generators!$L$8,1,0,ctGen,1)<=DATE(Q$5,1,1))*(OFFSET(Generators!$N$8,1,0,ctGen,1)>DATE(Q$5,1,1))*OFFSET(Generators!$P$8,1,0,ctGen,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Generators!$E$8,1,0,ctGen,1)=$C14)*(OFFSET(Generators!$H$8,1,0,ctGen,1)=\"CAISO\")*(OFFSET(Generators!$L$8,1,0,ctGen,1)<=DATE(R$5,1,1))*(OFFSET(Generators!$N$8,1,0,ctGen,1)>DATE(R$5,1,1))*OFFSET(Generators!$P$8,1,0,ctGen,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Generators!$E$8,1,0,ctGen,1)=$C14)*(OFFSET(Generators!$H$8,1,0,ctGen,1)=\"CAISO\")*(OFFSET(Generators!$L$8,1,0,ctGen,1)<=DATE(S$5,1,1))*(OFFSET(Generators!$N$8,1,0,ctGen,1)>DATE(S$5,1,1))*OFFSET(Generators!$P$8,1,0,ctGen,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Generators!$E$8,1,0,ctGen,1)=$C14)*(OFFSET(Generators!$H$8,1,0,ctGen,1)=\"CAISO\")*(OFFSET(Generators!$L$8,1,0,ctGen,1)<=DATE(T$5,1,1))*(OFFSET(Generators!$N$8,1,0,ctGen,1)>DATE(T$5,1,1))*OFFSET(Generators!$P$8,1,0,ctGen,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Generators!$E$8,1,0,ctGen,1)=$C14)*(OFFSET(Generators!$H$8,1,0,ctGen,1)=\"CAISO\")*(OFFSET(Generators!$L$8,1,0,ctGen,1)<=DATE(U$5,1,1))*(OFFSET(Generators!$N$8,1,0,ctGen,1)>DATE(U$5,1,1))*OFFSET(Generators!$P$8,1,0,ctGen,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Generators!$E$8,1,0,ctGen,1)=$C14)*(OFFSET(Generators!$H$8,1,0,ctGen,1)=\"CAISO\")*(OFFSET(Generators!$L$8,1,0,ctGen,1)<=DATE(V$5,1,1))*(OFFSET(Generators!$N$8,1,0,ctGen,1)>DATE(V$5,1,1))*OFFSET(Generators!$P$8,1,0,ctGen,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Generators!$E$8,1,0,ctGen,1)=$C14)*(OFFSET(Generators!$H$8,1,0,ctGen,1)=\"CAISO\")*(OFFSET(Generators!$L$8,1,0,ctGen,1)<=DATE(W$5,1,1))*(OFFSET(Generators!$N$8,1,0,ctGen,1)>DATE(W$5,1,1))*OFFSET(Generators!$P$8,1,0,ctGen,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Generators!$E$8,1,0,ctGen,1)=$C14)*(OFFSET(Generators!$H$8,1,0,ctGen,1)=\"CAISO\")*(OFFSET(Generators!$L$8,1,0,ctGen,1)<=DATE(X$5,1,1))*(OFFSET(Generators!$N$8,1,0,ctGen,1)>DATE(X$5,1,1))*OFFSET(Generators!$P$8,1,0,ctGen,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Generators!$E$8,1,0,ctGen,1)=$C14)*(OFFSET(Generators!$H$8,1,0,ctGen,1)=\"CAISO\")*(OFFSET(Generators!$L$8,1,0,ctGen,1)<=DATE(Y$5,1,1))*(OFFSET(Generators!$N$8,1,0,ctGen,1)>DATE(Y$5,1,1))*OFFSET(Generators!$P$8,1,0,ctGen,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Generators!$E$8,1,0,ctGen,1)=$C14)*(OFFSET(Generators!$H$8,1,0,ctGen,1)=\"CAISO\")*(OFFSET(Generators!$L$8,1,0,ctGen,1)<=DATE(Z$5,1,1))*(OFFSET(Generators!$N$8,1,0,ctGen,1)>DATE(Z$5,1,1))*OFFSET(Generators!$P$8,1,0,ctGen,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Generators!$E$8,1,0,ctGen,1)=$C14)*(OFFSET(Generators!$H$8,1,0,ctGen,1)=\"CAISO\")*(OFFSET(Generators!$L$8,1,0,ctGen,1)<=DATE(AA$5,1,1))*(OFFSET(Generators!$N$8,1,0,ctGen,1)>DATE(AA$5,1,1))*OFFSET(Generators!$P$8,1,0,ctGen,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Generators!$E$8,1,0,ctGen,1)=$C14)*(OFFSET(Generators!$H$8,1,0,ctGen,1)=\"CAISO\")*(OFFSET(Generators!$L$8,1,0,ctGen,1)<=DATE(AB$5,1,1))*(OFFSET(Generators!$N$8,1,0,ctGen,1)>DATE(AB$5,1,1))*OFFSET(Generators!$P$8,1,0,ctGen,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Generators!$E$8,1,0,ctGen,1)=$C14)*(OFFSET(Generators!$H$8,1,0,ctGen,1)=\"CAISO\")*(OFFSET(Generators!$L$8,1,0,ctGen,1)<=DATE(AC$5,1,1))*(OFFSET(Generators!$N$8,1,0,ctGen,1)>DATE(AC$5,1,1))*OFFSET(Generators!$P$8,1,0,ctGen,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Generators!$E$8,1,0,ctGen,1)=$C14)*(OFFSET(Generators!$H$8,1,0,ctGen,1)=\"CAISO\")*(OFFSET(Generators!$L$8,1,0,ctGen,1)<=DATE(AD$5,1,1))*(OFFSET(Generators!$N$8,1,0,ctGen,1)>DATE(AD$5,1,1))*OFFSET(Generators!$P$8,1,0,ctGen,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Generators!$E$8,1,0,ctGen,1)=$C14)*(OFFSET(Generators!$H$8,1,0,ctGen,1)=\"CAISO\")*(OFFSET(Generators!$L$8,1,0,ctGen,1)<=DATE(AE$5,1,1))*(OFFSET(Generators!$N$8,1,0,ctGen,1)>DATE(AE$5,1,1))*OFFSET(Generators!$P$8,1,0,ctGen,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Generators!$E$8,1,0,ctGen,1)=$C14)*(OFFSET(Generators!$H$8,1,0,ctGen,1)=\"CAISO\")*(OFFSET(Generators!$L$8,1,0,ctGen,1)<=DATE(AF$5,1,1))*(OFFSET(Generators!$N$8,1,0,ctGen,1)>DATE(AF$5,1,1))*OFFSET(Generators!$P$8,1,0,ctGen,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Generators!$E$8,1,0,ctGen,1)=$C14)*(OFFSET(Generators!$H$8,1,0,ctGen,1)=\"CAISO\")*(OFFSET(Generators!$L$8,1,0,ctGen,1)<=DATE(AG$5,1,1))*(OFFSET(Generators!$N$8,1,0,ctGen,1)>DATE(AG$5,1,1))*OFFSET(Generators!$P$8,1,0,ctGen,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Generators!$E$8,1,0,ctGen,1)=$C14)*(OFFSET(Generators!$H$8,1,0,ctGen,1)=\"CAISO\")*(OFFSET(Generators!$L$8,1,0,ctGen,1)<=DATE(AH$5,1,1))*(OFFSET(Generators!$N$8,1,0,ctGen,1)>DATE(AH$5,1,1))*OFFSET(Generators!$P$8,1,0,ctGen,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Generators!$E$8,1,0,ctGen,1)=$C14)*(OFFSET(Generators!$H$8,1,0,ctGen,1)=\"CAISO\")*(OFFSET(Generators!$L$8,1,0,ctGen,1)<=DATE(AI$5,1,1))*(OFFSET(Generators!$N$8,1,0,ctGen,1)>DATE(AI$5,1,1))*OFFSET(Generators!$P$8,1,0,ctGen,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Generators!$E$8,1,0,ctGen,1)=$C14)*(OFFSET(Generators!$H$8,1,0,ctGen,1)=\"CAISO\")*(OFFSET(Generators!$L$8,1,0,ctGen,1)<=DATE(AJ$5,1,1))*(OFFSET(Generators!$N$8,1,0,ctGen,1)>DATE(AJ$5,1,1))*OFFSET(Generators!$P$8,1,0,ctGen,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Generators!$E$8,1,0,ctGen,1)=$C14)*(OFFSET(Generators!$H$8,1,0,ctGen,1)=\"CAISO\")*(OFFSET(Generators!$L$8,1,0,ctGen,1)<=DATE(AK$5,1,1))*(OFFSET(Generators!$N$8,1,0,ctGen,1)>DATE(AK$5,1,1))*OFFSET(Generators!$P$8,1,0,ctGen,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Generators!$E$8,1,0,ctGen,1)=$C14)*(OFFSET(Generators!$H$8,1,0,ctGen,1)=\"CAISO\")*(OFFSET(Generators!$L$8,1,0,ctGen,1)<=DATE(AL$5,1,1))*(OFFSET(Generators!$N$8,1,0,ctGen,1)>DATE(AL$5,1,1))*OFFSET(Generators!$P$8,1,0,ctGen,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Generators!$E$8,1,0,ctGen,1)=$C14)*(OFFSET(Generators!$H$8,1,0,ctGen,1)=\"CAISO\")*(OFFSET(Generators!$L$8,1,0,ctGen,1)<=DATE(AM$5,1,1))*(OFFSET(Generators!$N$8,1,0,ctGen,1)>DATE(AM$5,1,1))*OFFSET(Generators!$P$8,1,0,ctGen,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Generators!$E$8,1,0,ctGen,1)=$C14)*(OFFSET(Generators!$H$8,1,0,ctGen,1)=\"CAISO\")*(OFFSET(Generators!$L$8,1,0,ctGen,1)<=DATE(AN$5,1,1))*(OFFSET(Generators!$N$8,1,0,ctGen,1)>DATE(AN$5,1,1))*OFFSET(Generators!$P$8,1,0,ctGen,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Generators!$E$8,1,0,ctGen,1)=$C14)*(OFFSET(Generators!$H$8,1,0,ctGen,1)=\"CAISO\")*(OFFSET(Generators!$L$8,1,0,ctGen,1)<=DATE(AO$5,1,1))*(OFFSET(Generators!$N$8,1,0,ctGen,1)>DATE(AO$5,1,1))*OFFSET(Generators!$P$8,1,0,ctGen,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Generators!$E$8,1,0,ctGen,1)=$C14)*(OFFSET(Generators!$H$8,1,0,ctGen,1)=\"CAISO\")*(OFFSET(Generators!$L$8,1,0,ctGen,1)<=DATE(AP$5,1,1))*(OFFSET(Generators!$N$8,1,0,ctGen,1)>DATE(AP$5,1,1))*OFFSET(Generators!$P$8,1,0,ctGen,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Generators!$E$8,1,0,ctGen,1)=$C14)*(OFFSET(Generators!$H$8,1,0,ctGen,1)=\"CAISO\")*(OFFSET(Generators!$L$8,1,0,ctGen,1)<=DATE(AQ$5,1,1))*(OFFSET(Generators!$N$8,1,0,ctGen,1)>DATE(AQ$5,1,1))*OFFSET(Generators!$P$8,1,0,ctGen,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Generators!$E$8,1,0,ctGen,1)=$C14)*(OFFSET(Generators!$H$8,1,0,ctGen,1)=\"CAISO\")*(OFFSET(Generators!$L$8,1,0,ctGen,1)<=DATE(AR$5,1,1))*(OFFSET(Generators!$N$8,1,0,ctGen,1)>DATE(AR$5,1,1))*OFFSET(Generators!$P$8,1,0,ctGen,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Generators!$E$8,1,0,ctGen,1)=$C14)*(OFFSET(Generators!$H$8,1,0,ctGen,1)=\"CAISO\")*(OFFSET(Generators!$L$8,1,0,ctGen,1)<=DATE(AS$5,1,1))*(OFFSET(Generators!$N$8,1,0,ctGen,1)>DATE(AS$5,1,1))*OFFSET(Generators!$P$8,1,0,ctGen,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Generators!$E$8,1,0,ctGen,1)=$C14)*(OFFSET(Generators!$H$8,1,0,ctGen,1)=\"CAISO\")*(OFFSET(Generators!$L$8,1,0,ctGen,1)<=DATE(AT$5,1,1))*(OFFSET(Generators!$N$8,1,0,ctGen,1)>DATE(AT$5,1,1))*OFFSET(Generators!$P$8,1,0,ctGen,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Generators!$E$8,1,0,ctGen,1)=$C14)*(OFFSET(Generators!$H$8,1,0,ctGen,1)=\"CAISO\")*(OFFSET(Generators!$L$8,1,0,ctGen,1)<=DATE(AU$5,1,1))*(OFFSET(Generators!$N$8,1,0,ctGen,1)>DATE(AU$5,1,1))*OFFSET(Generators!$P$8,1,0,ctGen,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Generators!$E$8,1,0,ctGen,1)=$C14)*(OFFSET(Generators!$H$8,1,0,ctGen,1)=\"CAISO\")*(OFFSET(Generators!$L$8,1,0,ctGen,1)<=DATE(AV$5,1,1))*(OFFSET(Generators!$N$8,1,0,ctGen,1)>DATE(AV$5,1,1))*OFFSET(Generators!$P$8,1,0,ctGen,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Generators!$E$8,1,0,ctGen,1)=$C14)*(OFFSET(Generators!$H$8,1,0,ctGen,1)=\"CAISO\")*(OFFSET(Generators!$L$8,1,0,ctGen,1)<=DATE(AW$5,1,1))*(OFFSET(Generators!$N$8,1,0,ctGen,1)>DATE(AW$5,1,1))*OFFSET(Generators!$P$8,1,0,ctGen,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Generators!$E$8,1,0,ctGen,1)=$C14)*(OFFSET(Generators!$H$8,1,0,ctGen,1)=\"CAISO\")*(OFFSET(Generators!$L$8,1,0,ctGen,1)<=DATE(AX$5,1,1))*(OFFSET(Generators!$N$8,1,0,ctGen,1)>DATE(AX$5,1,1))*OFFSET(Generators!$P$8,1,0,ctGen,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Generators!$E$8,1,0,ctGen,1)=$C14)*(OFFSET(Generators!$H$8,1,0,ctGen,1)=\"CAISO\")*(OFFSET(Generators!$L$8,1,0,ctGen,1)<=DATE(AY$5,1,1))*(OFFSET(Generators!$N$8,1,0,ctGen,1)>DATE(AY$5,1,1))*OFFSET(Generators!$P$8,1,0,ctGen,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Generators!$E$8,1,0,ctGen,1)=$C14)*(OFFSET(Generators!$H$8,1,0,ctGen,1)=\"CAISO\")*(OFFSET(Generators!$L$8,1,0,ctGen,1)<=DATE(AZ$5,1,1))*(OFFSET(Generators!$N$8,1,0,ctGen,1)>DATE(AZ$5,1,1))*OFFSET(Generators!$P$8,1,0,ctGen,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Generators!$E$8,1,0,ctGen,1)=$C14)*(OFFSET(Generators!$H$8,1,0,ctGen,1)=\"CAISO\")*(OFFSET(Generators!$L$8,1,0,ctGen,1)<=DATE(BA$5,1,1))*(OFFSET(Generators!$N$8,1,0,ctGen,1)>DATE(BA$5,1,1))*OFFSET(Generators!$P$8,1,0,ctGen,1))","v":0}]
[null,null,"Cogeneration","MW",{"$f":"SUMPRODUCT((OFFSET(Generators!$E$8,1,0,ctGen,1)=$C15)*(OFFSET(Generators!$H$8,1,0,ctGen,1)=\"CAISO\")*(OFFSET(Generators!$L$8,1,0,ctGen,1)<=DATE(E$5,1,1))*(OFFSET(Generators!$N$8,1,0,ctGen,1)>DATE(E$5,1,1))*OFFSET(Generators!$P$8,1,0,ctGen,1))","v":3127.7399999999989},{"$f":"SUMPRODUCT((OFFSET(Generators!$E$8,1,0,ctGen,1)=$C15)*(OFFSET(Generators!$H$8,1,0,ctGen,1)=\"CAISO\")*(OFFSET(Generators!$L$8,1,0,ctGen,1)<=DATE(F$5,1,1))*(OFFSET(Generators!$N$8,1,0,ctGen,1)>DATE(F$5,1,1))*OFFSET(Generators!$P$8,1,0,ctGen,1))","v":2983.29},{"$f":"SUMPRODUCT((OFFSET(Generators!$E$8,1,0,ctGen,1)=$C15)*(OFFSET(Generators!$H$8,1,0,ctGen,1)=\"CAISO\")*(OFFSET(Generators!$L$8,1,0,ctGen,1)<=DATE(G$5,1,1))*(OFFSET(Generators!$N$8,1,0,ctGen,1)>DATE(G$5,1,1))*OFFSET(Generators!$P$8,1,0,ctGen,1))","v":2932.4300000000003},{"$f":"SUMPRODUCT((OFFSET(Generators!$E$8,1,0,ctGen,1)=$C15)*(OFFSET(Generators!$H$8,1,0,ctGen,1)=\"CAISO\")*(OFFSET(Generators!$L$8,1,0,ctGen,1)<=DATE(H$5,1,1))*(OFFSET(Generators!$N$8,1,0,ctGen,1)>DATE(H$5,1,1))*OFFSET(Generators!$P$8,1,0,ctGen,1))","v":2829.1000000000004},{"$f":"SUMPRODUCT((OFFSET(Generators!$E$8,1,0,ctGen,1)=$C15)*(OFFSET(Generators!$H$8,1,0,ctGen,1)=\"CAISO\")*(OFFSET(Generators!$L$8,1,0,ctGen,1)<=DATE(I$5,1,1))*(OFFSET(Generators!$N$8,1,0,ctGen,1)>DATE(I$5,1,1))*OFFSET(Generators!$P$8,1,0,ctGen,1))","v":2796.6200000000003},{"$f":"SUMPRODUCT((OFFSET(Generators!$E$8,1,0,ctGen,1)=$C15)*(OFFSET(Generators!$H$8,1,0,ctGen,1)=\"CAISO\")*(OFFSET(Generators!$L$8,1,0,ctGen,1)<=DATE(J$5,1,1))*(OFFSET(Generators!$N$8,1,0,ctGen,1)>DATE(J$5,1,1))*OFFSET(Generators!$P$8,1,0,ctGen,1))","v":2796.6200000000003},{"$f":"SUMPRODUCT((OFFSET(Generators!$E$8,1,0,ctGen,1)=$C15)*(OFFSET(Generators!$H$8,1,0,ctGen,1)=\"CAISO\")*(OFFSET(Generators!$L$8,1,0,ctGen,1)<=DATE(K$5,1,1))*(OFFSET(Generators!$N$8,1,0,ctGen,1)>DATE(K$5,1,1))*OFFSET(Generators!$P$8,1,0,ctGen,1))","v":2796.6200000000003},{"$f":"SUMPRODUCT((OFFSET(Generators!$E$8,1,0,ctGen,1)=$C15)*(OFFSET(Generators!$H$8,1,0,ctGen,1)=\"CAISO\")*(OFFSET(Generators!$L$8,1,0,ctGen,1)<=DATE(L$5,1,1))*(OFFSET(Generators!$N$8,1,0,ctGen,1)>DATE(L$5,1,1))*OFFSET(Generators!$P$8,1,0,ctGen,1))","v":2796.6200000000003},{"$f":"SUMPRODUCT((OFFSET(Generators!$E$8,1,0,ctGen,1)=$C15)*(OFFSET(Generators!$H$8,1,0,ctGen,1)=\"CAISO\")*(OFFSET(Generators!$L$8,1,0,ctGen,1)<=DATE(M$5,1,1))*(OFFSET(Generators!$N$8,1,0,ctGen,1)>DATE(M$5,1,1))*OFFSET(Generators!$P$8,1,0,ctGen,1))","v":2796.6200000000003},{"$f":"SUMPRODUCT((OFFSET(Generators!$E$8,1,0,ctGen,1)=$C15)*(OFFSET(Generators!$H$8,1,0,ctGen,1)=\"CAISO\")*(OFFSET(Generators!$L$8,1,0,ctGen,1)<=DATE(N$5,1,1))*(OFFSET(Generators!$N$8,1,0,ctGen,1)>DATE(N$5,1,1))*OFFSET(Generators!$P$8,1,0,ctGen,1))","v":2796.6200000000003},{"$f":"SUMPRODUCT((OFFSET(Generators!$E$8,1,0,ctGen,1)=$C15)*(OFFSET(Generators!$H$8,1,0,ctGen,1)=\"CAISO\")*(OFFSET(Generators!$L$8,1,0,ctGen,1)<=DATE(O$5,1,1))*(OFFSET(Generators!$N$8,1,0,ctGen,1)>DATE(O$5,1,1))*OFFSET(Generators!$P$8,1,0,ctGen,1))","v":2796.6200000000003},{"$f":"SUMPRODUCT((OFFSET(Generators!$E$8,1,0,ctGen,1)=$C15)*(OFFSET(Generators!$H$8,1,0,ctGen,1)=\"CAISO\")*(OFFSET(Generators!$L$8,1,0,ctGen,1)<=DATE(P$5,1,1))*(OFFSET(Generators!$N$8,1,0,ctGen,1)>DATE(P$5,1,1))*OFFSET(Generators!$P$8,1,0,ctGen,1))","v":2796.6200000000003},{"$f":"SUMPRODUCT((OFFSET(Generators!$E$8,1,0,ctGen,1)=$C15)*(OFFSET(Generators!$H$8,1,0,ctGen,1)=\"CAISO\")*(OFFSET(Generators!$L$8,1,0,ctGen,1)<=DATE(Q$5,1,1))*(OFFSET(Generators!$N$8,1,0,ctGen,1)>DATE(Q$5,1,1))*OFFSET(Generators!$P$8,1,0,ctGen,1))","v":2796.6200000000003},{"$f":"SUMPRODUCT((OFFSET(Generators!$E$8,1,0,ctGen,1)=$C15)*(OFFSET(Generators!$H$8,1,0,ctGen,1)=\"CAISO\")*(OFFSET(Generators!$L$8,1,0,ctGen,1)<=DATE(R$5,1,1))*(OFFSET(Generators!$N$8,1,0,ctGen,1)>DATE(R$5,1,1))*OFFSET(Generators!$P$8,1,0,ctGen,1))","v":2796.6200000000003},{"$f":"SUMPRODUCT((OFFSET(Generators!$E$8,1,0,ctGen,1)=$C15)*(OFFSET(Generators!$H$8,1,0,ctGen,1)=\"CAISO\")*(OFFSET(Generators!$L$8,1,0,ctGen,1)<=DATE(S$5,1,1))*(OFFSET(Generators!$N$8,1,0,ctGen,1)>DATE(S$5,1,1))*OFFSET(Generators!$P$8,1,0,ctGen,1))","v":2796.6200000000003},{"$f":"SUMPRODUCT((OFFSET(Generators!$E$8,1,0,ctGen,1)=$C15)*(OFFSET(Generators!$H$8,1,0,ctGen,1)=\"CAISO\")*(OFFSET(Generators!$L$8,1,0,ctGen,1)<=DATE(T$5,1,1))*(OFFSET(Generators!$N$8,1,0,ctGen,1)>DATE(T$5,1,1))*OFFSET(Generators!$P$8,1,0,ctGen,1))","v":2796.6200000000003},{"$f":"SUMPRODUCT((OFFSET(Generators!$E$8,1,0,ctGen,1)=$C15)*(OFFSET(Generators!$H$8,1,0,ctGen,1)=\"CAISO\")*(OFFSET(Generators!$L$8,1,0,ctGen,1)<=DATE(U$5,1,1))*(OFFSET(Generators!$N$8,1,0,ctGen,1)>DATE(U$5,1,1))*OFFSET(Generators!$P$8,1,0,ctGen,1))","v":2796.6200000000003},{"$f":"SUMPRODUCT((OFFSET(Generators!$E$8,1,0,ctGen,1)=$C15)*(OFFSET(Generators!$H$8,1,0,ctGen,1)=\"CAISO\")*(OFFSET(Generators!$L$8,1,0,ctGen,1)<=DATE(V$5,1,1))*(OFFSET(Generators!$N$8,1,0,ctGen,1)>DATE(V$5,1,1))*OFFSET(Generators!$P$8,1,0,ctGen,1))","v":2796.6200000000003},{"$f":"SUMPRODUCT((OFFSET(Generators!$E$8,1,0,ctGen,1)=$C15)*(OFFSET(Generators!$H$8,1,0,ctGen,1)=\"CAISO\")*(OFFSET(Generators!$L$8,1,0,ctGen,1)<=DATE(W$5,1,1))*(OFFSET(Generators!$N$8,1,0,ctGen,1)>DATE(W$5,1,1))*OFFSET(Generators!$P$8,1,0,ctGen,1))","v":2796.6200000000003},{"$f":"SUMPRODUCT((OFFSET(Generators!$E$8,1,0,ctGen,1)=$C15)*(OFFSET(Generators!$H$8,1,0,ctGen,1)=\"CAISO\")*(OFFSET(Generators!$L$8,1,0,ctGen,1)<=DATE(X$5,1,1))*(OFFSET(Generators!$N$8,1,0,ctGen,1)>DATE(X$5,1,1))*OFFSET(Generators!$P$8,1,0,ctGen,1))","v":2796.6200000000003},{"$f":"SUMPRODUCT((OFFSET(Generators!$E$8,1,0,ctGen,1)=$C15)*(OFFSET(Generators!$H$8,1,0,ctGen,1)=\"CAISO\")*(OFFSET(Generators!$L$8,1,0,ctGen,1)<=DATE(Y$5,1,1))*(OFFSET(Generators!$N$8,1,0,ctGen,1)>DATE(Y$5,1,1))*OFFSET(Generators!$P$8,1,0,ctGen,1))","v":2796.6200000000003},{"$f":"SUMPRODUCT((OFFSET(Generators!$E$8,1,0,ctGen,1)=$C15)*(OFFSET(Generators!$H$8,1,0,ctGen,1)=\"CAISO\")*(OFFSET(Generators!$L$8,1,0,ctGen,1)<=DATE(Z$5,1,1))*(OFFSET(Generators!$N$8,1,0,ctGen,1)>DATE(Z$5,1,1))*OFFSET(Generators!$P$8,1,0,ctGen,1))","v":2796.6200000000003},{"$f":"SUMPRODUCT((OFFSET(Generators!$E$8,1,0,ctGen,1)=$C15)*(OFFSET(Generators!$H$8,1,0,ctGen,1)=\"CAISO\")*(OFFSET(Generators!$L$8,1,0,ctGen,1)<=DATE(AA$5,1,1))*(OFFSET(Generators!$N$8,1,0,ctGen,1)>DATE(AA$5,1,1))*OFFSET(Generators!$P$8,1,0,ctGen,1))","v":2796.6200000000003},{"$f":"SUMPRODUCT((OFFSET(Generators!$E$8,1,0,ctGen,1)=$C15)*(OFFSET(Generators!$H$8,1,0,ctGen,1)=\"CAISO\")*(OFFSET(Generators!$L$8,1,0,ctGen,1)<=DATE(AB$5,1,1))*(OFFSET(Generators!$N$8,1,0,ctGen,1)>DATE(AB$5,1,1))*OFFSET(Generators!$P$8,1,0,ctGen,1))","v":2796.6200000000003},{"$f":"SUMPRODUCT((OFFSET(Generators!$E$8,1,0,ctGen,1)=$C15)*(OFFSET(Generators!$H$8,1,0,ctGen,1)=\"CAISO\")*(OFFSET(Generators!$L$8,1,0,ctGen,1)<=DATE(AC$5,1,1))*(OFFSET(Generators!$N$8,1,0,ctGen,1)>DATE(AC$5,1,1))*OFFSET(Generators!$P$8,1,0,ctGen,1))","v":2796.6200000000003},{"$f":"SUMPRODUCT((OFFSET(Generators!$E$8,1,0,ctGen,1)=$C15)*(OFFSET(Generators!$H$8,1,0,ctGen,1)=\"CAISO\")*(OFFSET(Generators!$L$8,1,0,ctGen,1)<=DATE(AD$5,1,1))*(OFFSET(Generators!$N$8,1,0,ctGen,1)>DATE(AD$5,1,1))*OFFSET(Generators!$P$8,1,0,ctGen,1))","v":2796.6200000000003},{"$f":"SUMPRODUCT((OFFSET(Generators!$E$8,1,0,ctGen,1)=$C15)*(OFFSET(Generators!$H$8,1,0,ctGen,1)=\"CAISO\")*(OFFSET(Generators!$L$8,1,0,ctGen,1)<=DATE(AE$5,1,1))*(OFFSET(Generators!$N$8,1,0,ctGen,1)>DATE(AE$5,1,1))*OFFSET(Generators!$P$8,1,0,ctGen,1))","v":2796.6200000000003},{"$f":"SUMPRODUCT((OFFSET(Generators!$E$8,1,0,ctGen,1)=$C15)*(OFFSET(Generators!$H$8,1,0,ctGen,1)=\"CAISO\")*(OFFSET(Generators!$L$8,1,0,ctGen,1)<=DATE(AF$5,1,1))*(OFFSET(Generators!$N$8,1,0,ctGen,1)>DATE(AF$5,1,1))*OFFSET(Generators!$P$8,1,0,ctGen,1))","v":2796.6200000000003},{"$f":"SUMPRODUCT((OFFSET(Generators!$E$8,1,0,ctGen,1)=$C15)*(OFFSET(Generators!$H$8,1,0,ctGen,1)=\"CAISO\")*(OFFSET(Generators!$L$8,1,0,ctGen,1)<=DATE(AG$5,1,1))*(OFFSET(Generators!$N$8,1,0,ctGen,1)>DATE(AG$5,1,1))*OFFSET(Generators!$P$8,1,0,ctGen,1))","v":2796.6200000000003},{"$f":"SUMPRODUCT((OFFSET(Generators!$E$8,1,0,ctGen,1)=$C15)*(OFFSET(Generators!$H$8,1,0,ctGen,1)=\"CAISO\")*(OFFSET(Generators!$L$8,1,0,ctGen,1)<=DATE(AH$5,1,1))*(OFFSET(Generators!$N$8,1,0,ctGen,1)>DATE(AH$5,1,1))*OFFSET(Generators!$P$8,1,0,ctGen,1))","v":2796.6200000000003},{"$f":"SUMPRODUCT((OFFSET(Generators!$E$8,1,0,ctGen,1)=$C15)*(OFFSET(Generators!$H$8,1,0,ctGen,1)=\"CAISO\")*(OFFSET(Generators!$L$8,1,0,ctGen,1)<=DATE(AI$5,1,1))*(OFFSET(Generators!$N$8,1,0,ctGen,1)>DATE(AI$5,1,1))*OFFSET(Generators!$P$8,1,0,ctGen,1))","v":2796.6200000000003},{"$f":"SUMPRODUCT((OFFSET(Generators!$E$8,1,0,ctGen,1)=$C15)*(OFFSET(Generators!$H$8,1,0,ctGen,1)=\"CAISO\")*(OFFSET(Generators!$L$8,1,0,ctGen,1)<=DATE(AJ$5,1,1))*(OFFSET(Generators!$N$8,1,0,ctGen,1)>DATE(AJ$5,1,1))*OFFSET(Generators!$P$8,1,0,ctGen,1))","v":2796.6200000000003},{"$f":"SUMPRODUCT((OFFSET(Generators!$E$8,1,0,ctGen,1)=$C15)*(OFFSET(Generators!$H$8,1,0,ctGen,1)=\"CAISO\")*(OFFSET(Generators!$L$8,1,0,ctGen,1)<=DATE(AK$5,1,1))*(OFFSET(Generators!$N$8,1,0,ctGen,1)>DATE(AK$5,1,1))*OFFSET(Generators!$P$8,1,0,ctGen,1))","v":2796.6200000000003},{"$f":"SUMPRODUCT((OFFSET(Generators!$E$8,1,0,ctGen,1)=$C15)*(OFFSET(Generators!$H$8,1,0,ctGen,1)=\"CAISO\")*(OFFSET(Generators!$L$8,1,0,ctGen,1)<=DATE(AL$5,1,1))*(OFFSET(Generators!$N$8,1,0,ctGen,1)>DATE(AL$5,1,1))*OFFSET(Generators!$P$8,1,0,ctGen,1))","v":2796.6200000000003},{"$f":"SUMPRODUCT((OFFSET(Generators!$E$8,1,0,ctGen,1)=$C15)*(OFFSET(Generators!$H$8,1,0,ctGen,1)=\"CAISO\")*(OFFSET(Generators!$L$8,1,0,ctGen,1)<=DATE(AM$5,1,1))*(OFFSET(Generators!$N$8,1,0,ctGen,1)>DATE(AM$5,1,1))*OFFSET(Generators!$P$8,1,0,ctGen,1))","v":2796.6200000000003},{"$f":"SUMPRODUCT((OFFSET(Generators!$E$8,1,0,ctGen,1)=$C15)*(OFFSET(Generators!$H$8,1,0,ctGen,1)=\"CAISO\")*(OFFSET(Generators!$L$8,1,0,ctGen,1)<=DATE(AN$5,1,1))*(OFFSET(Generators!$N$8,1,0,ctGen,1)>DATE(AN$5,1,1))*OFFSET(Generators!$P$8,1,0,ctGen,1))","v":2796.6200000000003},{"$f":"SUMPRODUCT((OFFSET(Generators!$E$8,1,0,ctGen,1)=$C15)*(OFFSET(Generators!$H$8,1,0,ctGen,1)=\"CAISO\")*(OFFSET(Generators!$L$8,1,0,ctGen,1)<=DATE(AO$5,1,1))*(OFFSET(Generators!$N$8,1,0,ctGen,1)>DATE(AO$5,1,1))*OFFSET(Generators!$P$8,1,0,ctGen,1))","v":2796.6200000000003},{"$f":"SUMPRODUCT((OFFSET(Generators!$E$8,1,0,ctGen,1)=$C15)*(OFFSET(Generators!$H$8,1,0,ctGen,1)=\"CAISO\")*(OFFSET(Generators!$L$8,1,0,ctGen,1)<=DATE(AP$5,1,1))*(OFFSET(Generators!$N$8,1,0,ctGen,1)>DATE(AP$5,1,1))*OFFSET(Generators!$P$8,1,0,ctGen,1))","v":2796.6200000000003},{"$f":"SUMPRODUCT((OFFSET(Generators!$E$8,1,0,ctGen,1)=$C15)*(OFFSET(Generators!$H$8,1,0,ctGen,1)=\"CAISO\")*(OFFSET(Generators!$L$8,1,0,ctGen,1)<=DATE(AQ$5,1,1))*(OFFSET(Generators!$N$8,1,0,ctGen,1)>DATE(AQ$5,1,1))*OFFSET(Generators!$P$8,1,0,ctGen,1))","v":2796.6200000000003},{"$f":"SUMPRODUCT((OFFSET(Generators!$E$8,1,0,ctGen,1)=$C15)*(OFFSET(Generators!$H$8,1,0,ctGen,1)=\"CAISO\")*(OFFSET(Generators!$L$8,1,0,ctGen,1)<=DATE(AR$5,1,1))*(OFFSET(Generators!$N$8,1,0,ctGen,1)>DATE(AR$5,1,1))*OFFSET(Generators!$P$8,1,0,ctGen,1))","v":2796.6200000000003},{"$f":"SUMPRODUCT((OFFSET(Generators!$E$8,1,0,ctGen,1)=$C15)*(OFFSET(Generators!$H$8,1,0,ctGen,1)=\"CAISO\")*(OFFSET(Generators!$L$8,1,0,ctGen,1)<=DATE(AS$5,1,1))*(OFFSET(Generators!$N$8,1,0,ctGen,1)>DATE(AS$5,1,1))*OFFSET(Generators!$P$8,1,0,ctGen,1))","v":2796.6200000000003},{"$f":"SUMPRODUCT((OFFSET(Generators!$E$8,1,0,ctGen,1)=$C15)*(OFFSET(Generators!$H$8,1,0,ctGen,1)=\"CAISO\")*(OFFSET(Generators!$L$8,1,0,ctGen,1)<=DATE(AT$5,1,1))*(OFFSET(Generators!$N$8,1,0,ctGen,1)>DATE(AT$5,1,1))*OFFSET(Generators!$P$8,1,0,ctGen,1))","v":2796.6200000000003},{"$f":"SUMPRODUCT((OFFSET(Generators!$E$8,1,0,ctGen,1)=$C15)*(OFFSET(Generators!$H$8,1,0,ctGen,1)=\"CAISO\")*(OFFSET(Generators!$L$8,1,0,ctGen,1)<=DATE(AU$5,1,1))*(OFFSET(Generators!$N$8,1,0,ctGen,1)>DATE(AU$5,1,1))*OFFSET(Generators!$P$8,1,0,ctGen,1))","v":2796.6200000000003},{"$f":"SUMPRODUCT((OFFSET(Generators!$E$8,1,0,ctGen,1)=$C15)*(OFFSET(Generators!$H$8,1,0,ctGen,1)=\"CAISO\")*(OFFSET(Generators!$L$8,1,0,ctGen,1)<=DATE(AV$5,1,1))*(OFFSET(Generators!$N$8,1,0,ctGen,1)>DATE(AV$5,1,1))*OFFSET(Generators!$P$8,1,0,ctGen,1))","v":2796.6200000000003},{"$f":"SUMPRODUCT((OFFSET(Generators!$E$8,1,0,ctGen,1)=$C15)*(OFFSET(Generators!$H$8,1,0,ctGen,1)=\"CAISO\")*(OFFSET(Generators!$L$8,1,0,ctGen,1)<=DATE(AW$5,1,1))*(OFFSET(Generators!$N$8,1,0,ctGen,1)>DATE(AW$5,1,1))*OFFSET(Generators!$P$8,1,0,ctGen,1))","v":2796.6200000000003},{"$f":"SUMPRODUCT((OFFSET(Generators!$E$8,1,0,ctGen,1)=$C15)*(OFFSET(Generators!$H$8,1,0,ctGen,1)=\"CAISO\")*(OFFSET(Generators!$L$8,1,0,ctGen,1)<=DATE(AX$5,1,1))*(OFFSET(Generators!$N$8,1,0,ctGen,1)>DATE(AX$5,1,1))*OFFSET(Generators!$P$8,1,0,ctGen,1))","v":2796.6200000000003},{"$f":"SUMPRODUCT((OFFSET(Generators!$E$8,1,0,ctGen,1)=$C15)*(OFFSET(Generators!$H$8,1,0,ctGen,1)=\"CAISO\")*(OFFSET(Generators!$L$8,1,0,ctGen,1)<=DATE(AY$5,1,1))*(OFFSET(Generators!$N$8,1,0,ctGen,1)>DATE(AY$5,1,1))*OFFSET(Generators!$P$8,1,0,ctGen,1))","v":2796.6200000000003},{"$f":"SUMPRODUCT((OFFSET(Generators!$E$8,1,0,ctGen,1)=$C15)*(OFFSET(Generators!$H$8,1,0,ctGen,1)=\"CAISO\")*(OFFSET(Generators!$L$8,1,0,ctGen,1)<=DATE(AZ$5,1,1))*(OFFSET(Generators!$N$8,1,0,ctGen,1)>DATE(AZ$5,1,1))*OFFSET(Generators!$P$8,1,0,ctGen,1))","v":2796.6200000000003},{"$f":"SUMPRODUCT((OFFSET(Generators!$E$8,1,0,ctGen,1)=$C15)*(OFFSET(Generators!$H$8,1,0,ctGen,1)=\"CAISO\")*(OFFSET(Generators!$L$8,1,0,ctGen,1)<=DATE(BA$5,1,1))*(OFFSET(Generators!$N$8,1,0,ctGen,1)>DATE(BA$5,1,1))*OFFSET(Generators!$P$8,1,0,ctGen,1))","v":2796.6200000000003}]
[null,null,"Gas","MW",{"$f":"SUMPRODUCT((OFFSET(Generators!$E$8,1,0,ctGen,1)=$C16)*(OFFSET(Generators!$H$8,1,0,ctGen,1)=\"CAISO\")*(OFFSET(Generators!$L$8,1,0,ctGen,1)<=DATE(E$5,1,1))*(OFFSET(Generators!$N$8,1,0,ctGen,1)>DATE(E$5,1,1))*OFFSET(Generators!$P$8,1,0,ctGen,1))","v":30578.31},{"$f":"SUMPRODUCT((OFFSET(Generators!$E$8,1,0,ctGen,1)=$C16)*(OFFSET(Generators!$H$8,1,0,ctGen,1)=\"CAISO\")*(OFFSET(Generators!$L$8,1,0,ctGen,1)<=DATE(F$5,1,1))*(OFFSET(Generators!$N$8,1,0,ctGen,1)>DATE(F$5,1,1))*OFFSET(Generators!$P$8,1,0,ctGen,1))","v":31812.450000000004},{"$f":"SUMPRODUCT((OFFSET(Generators!$E$8,1,0,ctGen,1)=$C16)*(OFFSET(Generators!$H$8,1,0,ctGen,1)=\"CAISO\")*(OFFSET(Generators!$L$8,1,0,ctGen,1)<=DATE(G$5,1,1))*(OFFSET(Generators!$N$8,1,0,ctGen,1)>DATE(G$5,1,1))*OFFSET(Generators!$P$8,1,0,ctGen,1))","v":34181.9},{"$f":"SUMPRODUCT((OFFSET(Generators!$E$8,1,0,ctGen,1)=$C16)*(OFFSET(Generators!$H$8,1,0,ctGen,1)=\"CAISO\")*(OFFSET(Generators!$L$8,1,0,ctGen,1)<=DATE(H$5,1,1))*(OFFSET(Generators!$N$8,1,0,ctGen,1)>DATE(H$5,1,1))*OFFSET(Generators!$P$8,1,0,ctGen,1))","v":32611.400000000005},{"$f":"SUMPRODUCT((OFFSET(Generators!$E$8,1,0,ctGen,1)=$C16)*(OFFSET(Generators!$H$8,1,0,ctGen,1)=\"CAISO\")*(OFFSET(Generators!$L$8,1,0,ctGen,1)<=DATE(I$5,1,1))*(OFFSET(Generators!$N$8,1,0,ctGen,1)>DATE(I$5,1,1))*OFFSET(Generators!$P$8,1,0,ctGen,1))","v":32576.400000000005},{"$f":"SUMPRODUCT((OFFSET(Generators!$E$8,1,0,ctGen,1)=$C16)*(OFFSET(Generators!$H$8,1,0,ctGen,1)=\"CAISO\")*(OFFSET(Generators!$L$8,1,0,ctGen,1)<=DATE(J$5,1,1))*(OFFSET(Generators!$N$8,1,0,ctGen,1)>DATE(J$5,1,1))*OFFSET(Generators!$P$8,1,0,ctGen,1))","v":32576.400000000005},{"$f":"SUMPRODUCT((OFFSET(Generators!$E$8,1,0,ctGen,1)=$C16)*(OFFSET(Generators!$H$8,1,0,ctGen,1)=\"CAISO\")*(OFFSET(Generators!$L$8,1,0,ctGen,1)<=DATE(K$5,1,1))*(OFFSET(Generators!$N$8,1,0,ctGen,1)>DATE(K$5,1,1))*OFFSET(Generators!$P$8,1,0,ctGen,1))","v":30300.900000000009},{"$f":"SUMPRODUCT((OFFSET(Generators!$E$8,1,0,ctGen,1)=$C16)*(OFFSET(Generators!$H$8,1,0,ctGen,1)=\"CAISO\")*(OFFSET(Generators!$L$8,1,0,ctGen,1)<=DATE(L$5,1,1))*(OFFSET(Generators!$N$8,1,0,ctGen,1)>DATE(L$5,1,1))*OFFSET(Generators!$P$8,1,0,ctGen,1))","v":30300.900000000009},{"$f":"SUMPRODUCT((OFFSET(Generators!$E$8,1,0,ctGen,1)=$C16)*(OFFSET(Generators!$H$8,1,0,ctGen,1)=\"CAISO\")*(OFFSET(Generators!$L$8,1,0,ctGen,1)<=DATE(M$5,1,1))*(OFFSET(Generators!$N$8,1,0,ctGen,1)>DATE(M$5,1,1))*OFFSET(Generators!$P$8,1,0,ctGen,1))","v":30300.900000000009},{"$f":"SUMPRODUCT((OFFSET(Generators!$E$8,1,0,ctGen,1)=$C16)*(OFFSET(Generators!$H$8,1,0,ctGen,1)=\"CAISO\")*(OFFSET(Generators!$L$8,1,0,ctGen,1)<=DATE(N$5,1,1))*(OFFSET(Generators!$N$8,1,0,ctGen,1)>DATE(N$5,1,1))*OFFSET(Generators!$P$8,1,0,ctGen,1))","v":22896.650000000005},{"$f":"SUMPRODUCT((OFFSET(Generators!$E$8,1,0,ctGen,1)=$C16)*(OFFSET(Generators!$H$8,1,0,ctGen,1)=\"CAISO\")*(OFFSET(Generators!$L$8,1,0,ctGen,1)<=DATE(O$5,1,1))*(OFFSET(Generators!$N$8,1,0,ctGen,1)>DATE(O$5,1,1))*OFFSET(Generators!$P$8,1,0,ctGen,1))","v":22896.650000000005},{"$f":"SUMPRODUCT((OFFSET(Generators!$E$8,1,0,ctGen,1)=$C16)*(OFFSET(Generators!$H$8,1,0,ctGen,1)=\"CAISO\")*(OFFSET(Generators!$L$8,1,0,ctGen,1)<=DATE(P$5,1,1))*(OFFSET(Generators!$N$8,1,0,ctGen,1)>DATE(P$5,1,1))*OFFSET(Generators!$P$8,1,0,ctGen,1))","v":22896.650000000005},{"$f":"SUMPRODUCT((OFFSET(Generators!$E$8,1,0,ctGen,1)=$C16)*(OFFSET(Generators!$H$8,1,0,ctGen,1)=\"CAISO\")*(OFFSET(Generators!$L$8,1,0,ctGen,1)<=DATE(Q$5,1,1))*(OFFSET(Generators!$N$8,1,0,ctGen,1)>DATE(Q$5,1,1))*OFFSET(Generators!$P$8,1,0,ctGen,1))","v":22896.650000000005},{"$f":"SUMPRODUCT((OFFSET(Generators!$E$8,1,0,ctGen,1)=$C16)*(OFFSET(Generators!$H$8,1,0,ctGen,1)=\"CAISO\")*(OFFSET(Generators!$L$8,1,0,ctGen,1)<=DATE(R$5,1,1))*(OFFSET(Generators!$N$8,1,0,ctGen,1)>DATE(R$5,1,1))*OFFSET(Generators!$P$8,1,0,ctGen,1))","v":22896.650000000005},{"$f":"SUMPRODUCT((OFFSET(Generators!$E$8,1,0,ctGen,1)=$C16)*(OFFSET(Generators!$H$8,1,0,ctGen,1)=\"CAISO\")*(OFFSET(Generators!$L$8,1,0,ctGen,1)<=DATE(S$5,1,1))*(OFFSET(Generators!$N$8,1,0,ctGen,1)>DATE(S$5,1,1))*OFFSET(Generators!$P$8,1,0,ctGen,1))","v":22896.650000000005},{"$f":"SUMPRODUCT((OFFSET(Generators!$E$8,1,0,ctGen,1)=$C16)*(OFFSET(Generators!$H$8,1,0,ctGen,1)=\"CAISO\")*(OFFSET(Generators!$L$8,1,0,ctGen,1)<=DATE(T$5,1,1))*(OFFSET(Generators!$N$8,1,0,ctGen,1)>DATE(T$5,1,1))*OFFSET(Generators!$P$8,1,0,ctGen,1))","v":22896.650000000005},{"$f":"SUMPRODUCT((OFFSET(Generators!$E$8,1,0,ctGen,1)=$C16)*(OFFSET(Generators!$H$8,1,0,ctGen,1)=\"CAISO\")*(OFFSET(Generators!$L$8,1,0,ctGen,1)<=DATE(U$5,1,1))*(OFFSET(Generators!$N$8,1,0,ctGen,1)>DATE(U$5,1,1))*OFFSET(Generators!$P$8,1,0,ctGen,1))","v":22896.650000000005},{"$f":"SUMPRODUCT((OFFSET(Generators!$E$8,1,0,ctGen,1)=$C16)*(OFFSET(Generators!$H$8,1,0,ctGen,1)=\"CAISO\")*(OFFSET(Generators!$L$8,1,0,ctGen,1)<=DATE(V$5,1,1))*(OFFSET(Generators!$N$8,1,0,ctGen,1)>DATE(V$5,1,1))*OFFSET(Generators!$P$8,1,0,ctGen,1))","v":22896.650000000005},{"$f":"SUMPRODUCT((OFFSET(Generators!$E$8,1,0,ctGen,1)=$C16)*(OFFSET(Generators!$H$8,1,0,ctGen,1)=\"CAISO\")*(OFFSET(Generators!$L$8,1,0,ctGen,1)<=DATE(W$5,1,1))*(OFFSET(Generators!$N$8,1,0,ctGen,1)>DATE(W$5,1,1))*OFFSET(Generators!$P$8,1,0,ctGen,1))","v":22896.650000000005},{"$f":"SUMPRODUCT((OFFSET(Generators!$E$8,1,0,ctGen,1)=$C16)*(OFFSET(Generators!$H$8,1,0,ctGen,1)=\"CAISO\")*(OFFSET(Generators!$L$8,1,0,ctGen,1)<=DATE(X$5,1,1))*(OFFSET(Generators!$N$8,1,0,ctGen,1)>DATE(X$5,1,1))*OFFSET(Generators!$P$8,1,0,ctGen,1))","v":22896.650000000005},{"$f":"SUMPRODUCT((OFFSET(Generators!$E$8,1,0,ctGen,1)=$C16)*(OFFSET(Generators!$H$8,1,0,ctGen,1)=\"CAISO\")*(OFFSET(Generators!$L$8,1,0,ctGen,1)<=DATE(Y$5,1,1))*(OFFSET(Generators!$N$8,1,0,ctGen,1)>DATE(Y$5,1,1))*OFFSET(Generators!$P$8,1,0,ctGen,1))","v":22896.650000000005},{"$f":"SUMPRODUCT((OFFSET(Generators!$E$8,1,0,ctGen,1)=$C16)*(OFFSET(Generators!$H$8,1,0,ctGen,1)=\"CAISO\")*(OFFSET(Generators!$L$8,1,0,ctGen,1)<=DATE(Z$5,1,1))*(OFFSET(Generators!$N$8,1,0,ctGen,1)>DATE(Z$5,1,1))*OFFSET(Generators!$P$8,1,0,ctGen,1))","v":22896.650000000005},{"$f":"SUMPRODUCT((OFFSET(Generators!$E$8,1,0,ctGen,1)=$C16)*(OFFSET(Generators!$H$8,1,0,ctGen,1)=\"CAISO\")*(OFFSET(Generators!$L$8,1,0,ctGen,1)<=DATE(AA$5,1,1))*(OFFSET(Generators!$N$8,1,0,ctGen,1)>DATE(AA$5,1,1))*OFFSET(Generators!$P$8,1,0,ctGen,1))","v":22896.650000000005},{"$f":"SUMPRODUCT((OFFSET(Generators!$E$8,1,0,ctGen,1)=$C16)*(OFFSET(Generators!$H$8,1,0,ctGen,1)=\"CAISO\")*(OFFSET(Generators!$L$8,1,0,ctGen,1)<=DATE(AB$5,1,1))*(OFFSET(Generators!$N$8,1,0,ctGen,1)>DATE(AB$5,1,1))*OFFSET(Generators!$P$8,1,0,ctGen,1))","v":22896.650000000005},{"$f":"SUMPRODUCT((OFFSET(Generators!$E$8,1,0,ctGen,1)=$C16)*(OFFSET(Generators!$H$8,1,0,ctGen,1)=\"CAISO\")*(OFFSET(Generators!$L$8,1,0,ctGen,1)<=DATE(AC$5,1,1))*(OFFSET(Generators!$N$8,1,0,ctGen,1)>DATE(AC$5,1,1))*OFFSET(Generators!$P$8,1,0,ctGen,1))","v":22896.650000000005},{"$f":"SUMPRODUCT((OFFSET(Generators!$E$8,1,0,ctGen,1)=$C16)*(OFFSET(Generators!$H$8,1,0,ctGen,1)=\"CAISO\")*(OFFSET(Generators!$L$8,1,0,ctGen,1)<=DATE(AD$5,1,1))*(OFFSET(Generators!$N$8,1,0,ctGen,1)>DATE(AD$5,1,1))*OFFSET(Generators!$P$8,1,0,ctGen,1))","v":22896.650000000005},{"$f":"SUMPRODUCT((OFFSET(Generators!$E$8,1,0,ctGen,1)=$C16)*(OFFSET(Generators!$H$8,1,0,ctGen,1)=\"CAISO\")*(OFFSET(Generators!$L$8,1,0,ctGen,1)<=DATE(AE$5,1,1))*(OFFSET(Generators!$N$8,1,0,ctGen,1)>DATE(AE$5,1,1))*OFFSET(Generators!$P$8,1,0,ctGen,1))","v":22896.650000000005},{"$f":"SUMPRODUCT((OFFSET(Generators!$E$8,1,0,ctGen,1)=$C16)*(OFFSET(Generators!$H$8,1,0,ctGen,1)=\"CAISO\")*(OFFSET(Generators!$L$8,1,0,ctGen,1)<=DATE(AF$5,1,1))*(OFFSET(Generators!$N$8,1,0,ctGen,1)>DATE(AF$5,1,1))*OFFSET(Generators!$P$8,1,0,ctGen,1))","v":22896.650000000005},{"$f":"SUMPRODUCT((OFFSET(Generators!$E$8,1,0,ctGen,1)=$C16)*(OFFSET(Generators!$H$8,1,0,ctGen,1)=\"CAISO\")*(OFFSET(Generators!$L$8,1,0,ctGen,1)<=DATE(AG$5,1,1))*(OFFSET(Generators!$N$8,1,0,ctGen,1)>DATE(AG$5,1,1))*OFFSET(Generators!$P$8,1,0,ctGen,1))","v":22896.650000000005},{"$f":"SUMPRODUCT((OFFSET(Generators!$E$8,1,0,ctGen,1)=$C16)*(OFFSET(Generators!$H$8,1,0,ctGen,1)=\"CAISO\")*(OFFSET(Generators!$L$8,1,0,ctGen,1)<=DATE(AH$5,1,1))*(OFFSET(Generators!$N$8,1,0,ctGen,1)>DATE(AH$5,1,1))*OFFSET(Generators!$P$8,1,0,ctGen,1))","v":22896.650000000005},{"$f":"SUMPRODUCT((OFFSET(Generators!$E$8,1,0,ctGen,1)=$C16)*(OFFSET(Generators!$H$8,1,0,ctGen,1)=\"CAISO\")*(OFFSET(Generators!$L$8,1,0,ctGen,1)<=DATE(AI$5,1,1))*(OFFSET(Generators!$N$8,1,0,ctGen,1)>DATE(AI$5,1,1))*OFFSET(Generators!$P$8,1,0,ctGen,1))","v":22896.650000000005},{"$f":"SUMPRODUCT((OFFSET(Generators!$E$8,1,0,ctGen,1)=$C16)*(OFFSET(Generators!$H$8,1,0,ctGen,1)=\"CAISO\")*(OFFSET(Generators!$L$8,1,0,ctGen,1)<=DATE(AJ$5,1,1))*(OFFSET(Generators!$N$8,1,0,ctGen,1)>DATE(AJ$5,1,1))*OFFSET(Generators!$P$8,1,0,ctGen,1))","v":21876.650000000005},{"$f":"SUMPRODUCT((OFFSET(Generators!$E$8,1,0,ctGen,1)=$C16)*(OFFSET(Generators!$H$8,1,0,ctGen,1)=\"CAISO\")*(OFFSET(Generators!$L$8,1,0,ctGen,1)<=DATE(AK$5,1,1))*(OFFSET(Generators!$N$8,1,0,ctGen,1)>DATE(AK$5,1,1))*OFFSET(Generators!$P$8,1,0,ctGen,1))","v":21876.650000000005},{"$f":"SUMPRODUCT((OFFSET(Generators!$E$8,1,0,ctGen,1)=$C16)*(OFFSET(Generators!$H$8,1,0,ctGen,1)=\"CAISO\")*(OFFSET(Generators!$L$8,1,0,ctGen,1)<=DATE(AL$5,1,1))*(OFFSET(Generators!$N$8,1,0,ctGen,1)>DATE(AL$5,1,1))*OFFSET(Generators!$P$8,1,0,ctGen,1))","v":21876.650000000005},{"$f":"SUMPRODUCT((OFFSET(Generators!$E$8,1,0,ctGen,1)=$C16)*(OFFSET(Generators!$H$8,1,0,ctGen,1)=\"CAISO\")*(OFFSET(Generators!$L$8,1,0,ctGen,1)<=DATE(AM$5,1,1))*(OFFSET(Generators!$N$8,1,0,ctGen,1)>DATE(AM$5,1,1))*OFFSET(Generators!$P$8,1,0,ctGen,1))","v":21876.650000000005},{"$f":"SUMPRODUCT((OFFSET(Generators!$E$8,1,0,ctGen,1)=$C16)*(OFFSET(Generators!$H$8,1,0,ctGen,1)=\"CAISO\")*(OFFSET(Generators!$L$8,1,0,ctGen,1)<=DATE(AN$5,1,1))*(OFFSET(Generators!$N$8,1,0,ctGen,1)>DATE(AN$5,1,1))*OFFSET(Generators!$P$8,1,0,ctGen,1))","v":21876.650000000005},{"$f":"SUMPRODUCT((OFFSET(Generators!$E$8,1,0,ctGen,1)=$C16)*(OFFSET(Generators!$H$8,1,0,ctGen,1)=\"CAISO\")*(OFFSET(Generators!$L$8,1,0,ctGen,1)<=DATE(AO$5,1,1))*(OFFSET(Generators!$N$8,1,0,ctGen,1)>DATE(AO$5,1,1))*OFFSET(Generators!$P$8,1,0,ctGen,1))","v":21876.650000000005},{"$f":"SUMPRODUCT((OFFSET(Generators!$E$8,1,0,ctGen,1)=$C16)*(OFFSET(Generators!$H$8,1,0,ctGen,1)=\"CAISO\")*(OFFSET(Generators!$L$8,1,0,ctGen,1)<=DATE(AP$5,1,1))*(OFFSET(Generators!$N$8,1,0,ctGen,1)>DATE(AP$5,1,1))*OFFSET(Generators!$P$8,1,0,ctGen,1))","v":21876.650000000005},{"$f":"SUMPRODUCT((OFFSET(Generators!$E$8,1,0,ctGen,1)=$C16)*(OFFSET(Generators!$H$8,1,0,ctGen,1)=\"CAISO\")*(OFFSET(Generators!$L$8,1,0,ctGen,1)<=DATE(AQ$5,1,1))*(OFFSET(Generators!$N$8,1,0,ctGen,1)>DATE(AQ$5,1,1))*OFFSET(Generators!$P$8,1,0,ctGen,1))","v":21876.650000000005},{"$f":"SUMPRODUCT((OFFSET(Generators!$E$8,1,0,ctGen,1)=$C16)*(OFFSET(Generators!$H$8,1,0,ctGen,1)=\"CAISO\")*(OFFSET(Generators!$L$8,1,0,ctGen,1)<=DATE(AR$5,1,1))*(OFFSET(Generators!$N$8,1,0,ctGen,1)>DATE(AR$5,1,1))*OFFSET(Generators!$P$8,1,0,ctGen,1))","v":21876.650000000005},{"$f":"SUMPRODUCT((OFFSET(Generators!$E$8,1,0,ctGen,1)=$C16)*(OFFSET(Generators!$H$8,1,0,ctGen,1)=\"CAISO\")*(OFFSET(Generators!$L$8,1,0,ctGen,1)<=DATE(AS$5,1,1))*(OFFSET(Generators!$N$8,1,0,ctGen,1)>DATE(AS$5,1,1))*OFFSET(Generators!$P$8,1,0,ctGen,1))","v":21876.650000000005},{"$f":"SUMPRODUCT((OFFSET(Generators!$E$8,1,0,ctGen,1)=$C16)*(OFFSET(Generators!$H$8,1,0,ctGen,1)=\"CAISO\")*(OFFSET(Generators!$L$8,1,0,ctGen,1)<=DATE(AT$5,1,1))*(OFFSET(Generators!$N$8,1,0,ctGen,1)>DATE(AT$5,1,1))*OFFSET(Generators!$P$8,1,0,ctGen,1))","v":21876.650000000005},{"$f":"SUMPRODUCT((OFFSET(Generators!$E$8,1,0,ctGen,1)=$C16)*(OFFSET(Generators!$H$8,1,0,ctGen,1)=\"CAISO\")*(OFFSET(Generators!$L$8,1,0,ctGen,1)<=DATE(AU$5,1,1))*(OFFSET(Generators!$N$8,1,0,ctGen,1)>DATE(AU$5,1,1))*OFFSET(Generators!$P$8,1,0,ctGen,1))","v":21876.650000000005},{"$f":"SUMPRODUCT((OFFSET(Generators!$E$8,1,0,ctGen,1)=$C16)*(OFFSET(Generators!$H$8,1,0,ctGen,1)=\"CAISO\")*(OFFSET(Generators!$L$8,1,0,ctGen,1)<=DATE(AV$5,1,1))*(OFFSET(Generators!$N$8,1,0,ctGen,1)>DATE(AV$5,1,1))*OFFSET(Generators!$P$8,1,0,ctGen,1))","v":21876.650000000005},{"$f":"SUMPRODUCT((OFFSET(Generators!$E$8,1,0,ctGen,1)=$C16)*(OFFSET(Generators!$H$8,1,0,ctGen,1)=\"CAISO\")*(OFFSET(Generators!$L$8,1,0,ctGen,1)<=DATE(AW$5,1,1))*(OFFSET(Generators!$N$8,1,0,ctGen,1)>DATE(AW$5,1,1))*OFFSET(Generators!$P$8,1,0,ctGen,1))","v":21876.650000000005},{"$f":"SUMPRODUCT((OFFSET(Generators!$E$8,1,0,ctGen,1)=$C16)*(OFFSET(Generators!$H$8,1,0,ctGen,1)=\"CAISO\")*(OFFSET(Generators!$L$8,1,0,ctGen,1)<=DATE(AX$5,1,1))*(OFFSET(Generators!$N$8,1,0,ctGen,1)>DATE(AX$5,1,1))*OFFSET(Generators!$P$8,1,0,ctGen,1))","v":21876.650000000005},{"$f":"SUMPRODUCT((OFFSET(Generators!$E$8,1,0,ctGen,1)=$C16)*(OFFSET(Generators!$H$8,1,0,ctGen,1)=\"CAISO\")*(OFFSET(Generators!$L$8,1,0,ctGen,1)<=DATE(AY$5,1,1))*(OFFSET(Generators!$N$8,1,0,ctGen,1)>DATE(AY$5,1,1))*OFFSET(Generators!$P$8,1,0,ctGen,1))","v":21876.650000000005},{"$f":"SUMPRODUCT((OFFSET(Generators!$E$8,1,0,ctGen,1)=$C16)*(OFFSET(Generators!$H$8,1,0,ctGen,1)=\"CAISO\")*(OFFSET(Generators!$L$8,1,0,ctGen,1)<=DATE(AZ$5,1,1))*(OFFSET(Generators!$N$8,1,0,ctGen,1)>DATE(AZ$5,1,1))*OFFSET(Generators!$P$8,1,0,ctGen,1))","v":21876.650000000005},{"$f":"SUMPRODUCT((OFFSET(Generators!$E$8,1,0,ctGen,1)=$C16)*(OFFSET(Generators!$H$8,1,0,ctGen,1)=\"CAISO\")*(OFFSET(Generators!$L$8,1,0,ctGen,1)<=DATE(BA$5,1,1))*(OFFSET(Generators!$N$8,1,0,ctGen,1)>DATE(BA$5,1,1))*OFFSET(Generators!$P$8,1,0,ctGen,1))","v":21876.650000000005}]
[null,null,"Hydro","MW",{"$f":"SUMPRODUCT((OFFSET(Generators!$E$8,1,0,ctGen,1)=$C17)*(OFFSET(Generators!$H$8,1,0,ctGen,1)=\"CAISO\")*(OFFSET(Generators!$L$8,1,0,ctGen,1)<=DATE(E$5,1,1))*(OFFSET(Generators!$N$8,1,0,ctGen,1)>DATE(E$5,1,1))*OFFSET(Generators!$P$8,1,0,ctGen,1))","v":7389.2699999999932},{"$f":"SUMPRODUCT((OFFSET(Generators!$E$8,1,0,ctGen,1)=$C17)*(OFFSET(Generators!$H$8,1,0,ctGen,1)=\"CAISO\")*(OFFSET(Generators!$L$8,1,0,ctGen,1)<=DATE(F$5,1,1))*(OFFSET(Generators!$N$8,1,0,ctGen,1)>DATE(F$5,1,1))*OFFSET(Generators!$P$8,1,0,ctGen,1))","v":7409.2699999999932},{"$f":"SUMPRODUCT((OFFSET(Generators!$E$8,1,0,ctGen,1)=$C17)*(OFFSET(Generators!$H$8,1,0,ctGen,1)=\"CAISO\")*(OFFSET(Generators!$L$8,1,0,ctGen,1)<=DATE(G$5,1,1))*(OFFSET(Generators!$N$8,1,0,ctGen,1)>DATE(G$5,1,1))*OFFSET(Generators!$P$8,1,0,ctGen,1))","v":7409.2699999999932},{"$f":"SUMPRODUCT((OFFSET(Generators!$E$8,1,0,ctGen,1)=$C17)*(OFFSET(Generators!$H$8,1,0,ctGen,1)=\"CAISO\")*(OFFSET(Generators!$L$8,1,0,ctGen,1)<=DATE(H$5,1,1))*(OFFSET(Generators!$N$8,1,0,ctGen,1)>DATE(H$5,1,1))*OFFSET(Generators!$P$8,1,0,ctGen,1))","v":7409.6499999999933},{"$f":"SUMPRODUCT((OFFSET(Generators!$E$8,1,0,ctGen,1)=$C17)*(OFFSET(Generators!$H$8,1,0,ctGen,1)=\"CAISO\")*(OFFSET(Generators!$L$8,1,0,ctGen,1)<=DATE(I$5,1,1))*(OFFSET(Generators!$N$8,1,0,ctGen,1)>DATE(I$5,1,1))*OFFSET(Generators!$P$8,1,0,ctGen,1))","v":7409.6499999999933},{"$f":"SUMPRODUCT((OFFSET(Generators!$E$8,1,0,ctGen,1)=$C17)*(OFFSET(Generators!$H$8,1,0,ctGen,1)=\"CAISO\")*(OFFSET(Generators!$L$8,1,0,ctGen,1)<=DATE(J$5,1,1))*(OFFSET(Generators!$N$8,1,0,ctGen,1)>DATE(J$5,1,1))*OFFSET(Generators!$P$8,1,0,ctGen,1))","v":7409.6499999999933},{"$f":"SUMPRODUCT((OFFSET(Generators!$E$8,1,0,ctGen,1)=$C17)*(OFFSET(Generators!$H$8,1,0,ctGen,1)=\"CAISO\")*(OFFSET(Generators!$L$8,1,0,ctGen,1)<=DATE(K$5,1,1))*(OFFSET(Generators!$N$8,1,0,ctGen,1)>DATE(K$5,1,1))*OFFSET(Generators!$P$8,1,0,ctGen,1))","v":7409.6499999999933},{"$f":"SUMPRODUCT((OFFSET(Generators!$E$8,1,0,ctGen,1)=$C17)*(OFFSET(Generators!$H$8,1,0,ctGen,1)=\"CAISO\")*(OFFSET(Generators!$L$8,1,0,ctGen,1)<=DATE(L$5,1,1))*(OFFSET(Generators!$N$8,1,0,ctGen,1)>DATE(L$5,1,1))*OFFSET(Generators!$P$8,1,0,ctGen,1))","v":7409.6499999999933},{"$f":"SUMPRODUCT((OFFSET(Generators!$E$8,1,0,ctGen,1)=$C17)*(OFFSET(Generators!$H$8,1,0,ctGen,1)=\"CAISO\")*(OFFSET(Generators!$L$8,1,0,ctGen,1)<=DATE(M$5,1,1))*(OFFSET(Generators!$N$8,1,0,ctGen,1)>DATE(M$5,1,1))*OFFSET(Generators!$P$8,1,0,ctGen,1))","v":7409.6499999999933},{"$f":"SUMPRODUCT((OFFSET(Generators!$E$8,1,0,ctGen,1)=$C17)*(OFFSET(Generators!$H$8,1,0,ctGen,1)=\"CAISO\")*(OFFSET(Generators!$L$8,1,0,ctGen,1)<=DATE(N$5,1,1))*(OFFSET(Generators!$N$8,1,0,ctGen,1)>DATE(N$5,1,1))*OFFSET(Generators!$P$8,1,0,ctGen,1))","v":7409.6499999999933},{"$f":"SUMPRODUCT((OFFSET(Generators!$E$8,1,0,ctGen,1)=$C17)*(OFFSET(Generators!$H$8,1,0,ctGen,1)=\"CAISO\")*(OFFSET(Generators!$L$8,1,0,ctGen,1)<=DATE(O$5,1,1))*(OFFSET(Generators!$N$8,1,0,ctGen,1)>DATE(O$5,1,1))*OFFSET(Generators!$P$8,1,0,ctGen,1))","v":7409.6499999999933},{"$f":"SUMPRODUCT((OFFSET(Generators!$E$8,1,0,ctGen,1)=$C17)*(OFFSET(Generators!$H$8,1,0,ctGen,1)=\"CAISO\")*(OFFSET(Generators!$L$8,1,0,ctGen,1)<=DATE(P$5,1,1))*(OFFSET(Generators!$N$8,1,0,ctGen,1)>DATE(P$5,1,1))*OFFSET(Generators!$P$8,1,0,ctGen,1))","v":7409.6499999999933},{"$f":"SUMPRODUCT((OFFSET(Generators!$E$8,1,0,ctGen,1)=$C17)*(OFFSET(Generators!$H$8,1,0,ctGen,1)=\"CAISO\")*(OFFSET(Generators!$L$8,1,0,ctGen,1)<=DATE(Q$5,1,1))*(OFFSET(Generators!$N$8,1,0,ctGen,1)>DATE(Q$5,1,1))*OFFSET(Generators!$P$8,1,0,ctGen,1))","v":7409.6499999999933},{"$f":"SUMPRODUCT((OFFSET(Generators!$E$8,1,0,ctGen,1)=$C17)*(OFFSET(Generators!$H$8,1,0,ctGen,1)=\"CAISO\")*(OFFSET(Generators!$L$8,1,0,ctGen,1)<=DATE(R$5,1,1))*(OFFSET(Generators!$N$8,1,0,ctGen,1)>DATE(R$5,1,1))*OFFSET(Generators!$P$8,1,0,ctGen,1))","v":7409.6499999999933},{"$f":"SUMPRODUCT((OFFSET(Generators!$E$8,1,0,ctGen,1)=$C17)*(OFFSET(Generators!$H$8,1,0,ctGen,1)=\"CAISO\")*(OFFSET(Generators!$L$8,1,0,ctGen,1)<=DATE(S$5,1,1))*(OFFSET(Generators!$N$8,1,0,ctGen,1)>DATE(S$5,1,1))*OFFSET(Generators!$P$8,1,0,ctGen,1))","v":7409.6499999999933},{"$f":"SUMPRODUCT((OFFSET(Generators!$E$8,1,0,ctGen,1)=$C17)*(OFFSET(Generators!$H$8,1,0,ctGen,1)=\"CAISO\")*(OFFSET(Generators!$L$8,1,0,ctGen,1)<=DATE(T$5,1,1))*(OFFSET(Generators!$N$8,1,0,ctGen,1)>DATE(T$5,1,1))*OFFSET(Generators!$P$8,1,0,ctGen,1))","v":7409.6499999999933},{"$f":"SUMPRODUCT((OFFSET(Generators!$E$8,1,0,ctGen,1)=$C17)*(OFFSET(Generators!$H$8,1,0,ctGen,1)=\"CAISO\")*(OFFSET(Generators!$L$8,1,0,ctGen,1)<=DATE(U$5,1,1))*(OFFSET(Generators!$N$8,1,0,ctGen,1)>DATE(U$5,1,1))*OFFSET(Generators!$P$8,1,0,ctGen,1))","v":7409.6499999999933},{"$f":"SUMPRODUCT((OFFSET(Generators!$E$8,1,0,ctGen,1)=$C17)*(OFFSET(Generators!$H$8,1,0,ctGen,1)=\"CAISO\")*(OFFSET(Generators!$L$8,1,0,ctGen,1)<=DATE(V$5,1,1))*(OFFSET(Generators!$N$8,1,0,ctGen,1)>DATE(V$5,1,1))*OFFSET(Generators!$P$8,1,0,ctGen,1))","v":7409.6499999999933},{"$f":"SUMPRODUCT((OFFSET(Generators!$E$8,1,0,ctGen,1)=$C17)*(OFFSET(Generators!$H$8,1,0,ctGen,1)=\"CAISO\")*(OFFSET(Generators!$L$8,1,0,ctGen,1)<=DATE(W$5,1,1))*(OFFSET(Generators!$N$8,1,0,ctGen,1)>DATE(W$5,1,1))*OFFSET(Generators!$P$8,1,0,ctGen,1))","v":7409.6499999999933},{"$f":"SUMPRODUCT((OFFSET(Generators!$E$8,1,0,ctGen,1)=$C17)*(OFFSET(Generators!$H$8,1,0,ctGen,1)=\"CAISO\")*(OFFSET(Generators!$L$8,1,0,ctGen,1)<=DATE(X$5,1,1))*(OFFSET(Generators!$N$8,1,0,ctGen,1)>DATE(X$5,1,1))*OFFSET(Generators!$P$8,1,0,ctGen,1))","v":7409.6499999999933},{"$f":"SUMPRODUCT((OFFSET(Generators!$E$8,1,0,ctGen,1)=$C17)*(OFFSET(Generators!$H$8,1,0,ctGen,1)=\"CAISO\")*(OFFSET(Generators!$L$8,1,0,ctGen,1)<=DATE(Y$5,1,1))*(OFFSET(Generators!$N$8,1,0,ctGen,1)>DATE(Y$5,1,1))*OFFSET(Generators!$P$8,1,0,ctGen,1))","v":7409.6499999999933},{"$f":"SUMPRODUCT((OFFSET(Generators!$E$8,1,0,ctGen,1)=$C17)*(OFFSET(Generators!$H$8,1,0,ctGen,1)=\"CAISO\")*(OFFSET(Generators!$L$8,1,0,ctGen,1)<=DATE(Z$5,1,1))*(OFFSET(Generators!$N$8,1,0,ctGen,1)>DATE(Z$5,1,1))*OFFSET(Generators!$P$8,1,0,ctGen,1))","v":7409.6499999999933},{"$f":"SUMPRODUCT((OFFSET(Generators!$E$8,1,0,ctGen,1)=$C17)*(OFFSET(Generators!$H$8,1,0,ctGen,1)=\"CAISO\")*(OFFSET(Generators!$L$8,1,0,ctGen,1)<=DATE(AA$5,1,1))*(OFFSET(Generators!$N$8,1,0,ctGen,1)>DATE(AA$5,1,1))*OFFSET(Generators!$P$8,1,0,ctGen,1))","v":7409.6499999999933},{"$f":"SUMPRODUCT((OFFSET(Generators!$E$8,1,0,ctGen,1)=$C17)*(OFFSET(Generators!$H$8,1,0,ctGen,1)=\"CAISO\")*(OFFSET(Generators!$L$8,1,0,ctGen,1)<=DATE(AB$5,1,1))*(OFFSET(Generators!$N$8,1,0,ctGen,1)>DATE(AB$5,1,1))*OFFSET(Generators!$P$8,1,0,ctGen,1))","v":7409.6499999999933},{"$f":"SUMPRODUCT((OFFSET(Generators!$E$8,1,0,ctGen,1)=$C17)*(OFFSET(Generators!$H$8,1,0,ctGen,1)=\"CAISO\")*(OFFSET(Generators!$L$8,1,0,ctGen,1)<=DATE(AC$5,1,1))*(OFFSET(Generators!$N$8,1,0,ctGen,1)>DATE(AC$5,1,1))*OFFSET(Generators!$P$8,1,0,ctGen,1))","v":7409.6499999999933},{"$f":"SUMPRODUCT((OFFSET(Generators!$E$8,1,0,ctGen,1)=$C17)*(OFFSET(Generators!$H$8,1,0,ctGen,1)=\"CAISO\")*(OFFSET(Generators!$L$8,1,0,ctGen,1)<=DATE(AD$5,1,1))*(OFFSET(Generators!$N$8,1,0,ctGen,1)>DATE(AD$5,1,1))*OFFSET(Generators!$P$8,1,0,ctGen,1))","v":7409.6499999999933},{"$f":"SUMPRODUCT((OFFSET(Generators!$E$8,1,0,ctGen,1)=$C17)*(OFFSET(Generators!$H$8,1,0,ctGen,1)=\"CAISO\")*(OFFSET(Generators!$L$8,1,0,ctGen,1)<=DATE(AE$5,1,1))*(OFFSET(Generators!$N$8,1,0,ctGen,1)>DATE(AE$5,1,1))*OFFSET(Generators!$P$8,1,0,ctGen,1))","v":7409.6499999999933},{"$f":"SUMPRODUCT((OFFSET(Generators!$E$8,1,0,ctGen,1)=$C17)*(OFFSET(Generators!$H$8,1,0,ctGen,1)=\"CAISO\")*(OFFSET(Generators!$L$8,1,0,ctGen,1)<=DATE(AF$5,1,1))*(OFFSET(Generators!$N$8,1,0,ctGen,1)>DATE(AF$5,1,1))*OFFSET(Generators!$P$8,1,0,ctGen,1))","v":7409.6499999999933},{"$f":"SUMPRODUCT((OFFSET(Generators!$E$8,1,0,ctGen,1)=$C17)*(OFFSET(Generators!$H$8,1,0,ctGen,1)=\"CAISO\")*(OFFSET(Generators!$L$8,1,0,ctGen,1)<=DATE(AG$5,1,1))*(OFFSET(Generators!$N$8,1,0,ctGen,1)>DATE(AG$5,1,1))*OFFSET(Generators!$P$8,1,0,ctGen,1))","v":7409.6499999999933},{"$f":"SUMPRODUCT((OFFSET(Generators!$E$8,1,0,ctGen,1)=$C17)*(OFFSET(Generators!$H$8,1,0,ctGen,1)=\"CAISO\")*(OFFSET(Generators!$L$8,1,0,ctGen,1)<=DATE(AH$5,1,1))*(OFFSET(Generators!$N$8,1,0,ctGen,1)>DATE(AH$5,1,1))*OFFSET(Generators!$P$8,1,0,ctGen,1))","v":7409.6499999999933},{"$f":"SUMPRODUCT((OFFSET(Generators!$E$8,1,0,ctGen,1)=$C17)*(OFFSET(Generators!$H$8,1,0,ctGen,1)=\"CAISO\")*(OFFSET(Generators!$L$8,1,0,ctGen,1)<=DATE(AI$5,1,1))*(OFFSET(Generators!$N$8,1,0,ctGen,1)>DATE(AI$5,1,1))*OFFSET(Generators!$P$8,1,0,ctGen,1))","v":7409.6499999999933},{"$f":"SUMPRODUCT((OFFSET(Generators!$E$8,1,0,ctGen,1)=$C17)*(OFFSET(Generators!$H$8,1,0,ctGen,1)=\"CAISO\")*(OFFSET(Generators!$L$8,1,0,ctGen,1)<=DATE(AJ$5,1,1))*(OFFSET(Generators!$N$8,1,0,ctGen,1)>DATE(AJ$5,1,1))*OFFSET(Generators!$P$8,1,0,ctGen,1))","v":7409.6499999999933},{"$f":"SUMPRODUCT((OFFSET(Generators!$E$8,1,0,ctGen,1)=$C17)*(OFFSET(Generators!$H$8,1,0,ctGen,1)=\"CAISO\")*(OFFSET(Generators!$L$8,1,0,ctGen,1)<=DATE(AK$5,1,1))*(OFFSET(Generators!$N$8,1,0,ctGen,1)>DATE(AK$5,1,1))*OFFSET(Generators!$P$8,1,0,ctGen,1))","v":7409.6499999999933},{"$f":"SUMPRODUCT((OFFSET(Generators!$E$8,1,0,ctGen,1)=$C17)*(OFFSET(Generators!$H$8,1,0,ctGen,1)=\"CAISO\")*(OFFSET(Generators!$L$8,1,0,ctGen,1)<=DATE(AL$5,1,1))*(OFFSET(Generators!$N$8,1,0,ctGen,1)>DATE(AL$5,1,1))*OFFSET(Generators!$P$8,1,0,ctGen,1))","v":7409.6499999999933},{"$f":"SUMPRODUCT((OFFSET(Generators!$E$8,1,0,ctGen,1)=$C17)*(OFFSET(Generators!$H$8,1,0,ctGen,1)=\"CAISO\")*(OFFSET(Generators!$L$8,1,0,ctGen,1)<=DATE(AM$5,1,1))*(OFFSET(Generators!$N$8,1,0,ctGen,1)>DATE(AM$5,1,1))*OFFSET(Generators!$P$8,1,0,ctGen,1))","v":7409.6499999999933},{"$f":"SUMPRODUCT((OFFSET(Generators!$E$8,1,0,ctGen,1)=$C17)*(OFFSET(Generators!$H$8,1,0,ctGen,1)=\"CAISO\")*(OFFSET(Generators!$L$8,1,0,ctGen,1)<=DATE(AN$5,1,1))*(OFFSET(Generators!$N$8,1,0,ctGen,1)>DATE(AN$5,1,1))*OFFSET(Generators!$P$8,1,0,ctGen,1))","v":7409.6499999999933},{"$f":"SUMPRODUCT((OFFSET(Generators!$E$8,1,0,ctGen,1)=$C17)*(OFFSET(Generators!$H$8,1,0,ctGen,1)=\"CAISO\")*(OFFSET(Generators!$L$8,1,0,ctGen,1)<=DATE(AO$5,1,1))*(OFFSET(Generators!$N$8,1,0,ctGen,1)>DATE(AO$5,1,1))*OFFSET(Generators!$P$8,1,0,ctGen,1))","v":7409.6499999999933},{"$f":"SUMPRODUCT((OFFSET(Generators!$E$8,1,0,ctGen,1)=$C17)*(OFFSET(Generators!$H$8,1,0,ctGen,1)=\"CAISO\")*(OFFSET(Generators!$L$8,1,0,ctGen,1)<=DATE(AP$5,1,1))*(OFFSET(Generators!$N$8,1,0,ctGen,1)>DATE(AP$5,1,1))*OFFSET(Generators!$P$8,1,0,ctGen,1))","v":7409.6499999999933},{"$f":"SUMPRODUCT((OFFSET(Generators!$E$8,1,0,ctGen,1)=$C17)*(OFFSET(Generators!$H$8,1,0,ctGen,1)=\"CAISO\")*(OFFSET(Generators!$L$8,1,0,ctGen,1)<=DATE(AQ$5,1,1))*(OFFSET(Generators!$N$8,1,0,ctGen,1)>DATE(AQ$5,1,1))*OFFSET(Generators!$P$8,1,0,ctGen,1))","v":7409.6499999999933},{"$f":"SUMPRODUCT((OFFSET(Generators!$E$8,1,0,ctGen,1)=$C17)*(OFFSET(Generators!$H$8,1,0,ctGen,1)=\"CAISO\")*(OFFSET(Generators!$L$8,1,0,ctGen,1)<=DATE(AR$5,1,1))*(OFFSET(Generators!$N$8,1,0,ctGen,1)>DATE(AR$5,1,1))*OFFSET(Generators!$P$8,1,0,ctGen,1))","v":7409.6499999999933},{"$f":"SUMPRODUCT((OFFSET(Generators!$E$8,1,0,ctGen,1)=$C17)*(OFFSET(Generators!$H$8,1,0,ctGen,1)=\"CAISO\")*(OFFSET(Generators!$L$8,1,0,ctGen,1)<=DATE(AS$5,1,1))*(OFFSET(Generators!$N$8,1,0,ctGen,1)>DATE(AS$5,1,1))*OFFSET(Generators!$P$8,1,0,ctGen,1))","v":7409.6499999999933},{"$f":"SUMPRODUCT((OFFSET(Generators!$E$8,1,0,ctGen,1)=$C17)*(OFFSET(Generators!$H$8,1,0,ctGen,1)=\"CAISO\")*(OFFSET(Generators!$L$8,1,0,ctGen,1)<=DATE(AT$5,1,1))*(OFFSET(Generators!$N$8,1,0,ctGen,1)>DATE(AT$5,1,1))*OFFSET(Generators!$P$8,1,0,ctGen,1))","v":7409.6499999999933},{"$f":"SUMPRODUCT((OFFSET(Generators!$E$8,1,0,ctGen,1)=$C17)*(OFFSET(Generators!$H$8,1,0,ctGen,1)=\"CAISO\")*(OFFSET(Generators!$L$8,1,0,ctGen,1)<=DATE(AU$5,1,1))*(OFFSET(Generators!$N$8,1,0,ctGen,1)>DATE(AU$5,1,1))*OFFSET(Generators!$P$8,1,0,ctGen,1))","v":7409.6499999999933},{"$f":"SUMPRODUCT((OFFSET(Generators!$E$8,1,0,ctGen,1)=$C17)*(OFFSET(Generators!$H$8,1,0,ctGen,1)=\"CAISO\")*(OFFSET(Generators!$L$8,1,0,ctGen,1)<=DATE(AV$5,1,1))*(OFFSET(Generators!$N$8,1,0,ctGen,1)>DATE(AV$5,1,1))*OFFSET(Generators!$P$8,1,0,ctGen,1))","v":7409.6499999999933},{"$f":"SUMPRODUCT((OFFSET(Generators!$E$8,1,0,ctGen,1)=$C17)*(OFFSET(Generators!$H$8,1,0,ctGen,1)=\"CAISO\")*(OFFSET(Generators!$L$8,1,0,ctGen,1)<=DATE(AW$5,1,1))*(OFFSET(Generators!$N$8,1,0,ctGen,1)>DATE(AW$5,1,1))*OFFSET(Generators!$P$8,1,0,ctGen,1))","v":7409.6499999999933},{"$f":"SUMPRODUCT((OFFSET(Generators!$E$8,1,0,ctGen,1)=$C17)*(OFFSET(Generators!$H$8,1,0,ctGen,1)=\"CAISO\")*(OFFSET(Generators!$L$8,1,0,ctGen,1)<=DATE(AX$5,1,1))*(OFFSET(Generators!$N$8,1,0,ctGen,1)>DATE(AX$5,1,1))*OFFSET(Generators!$P$8,1,0,ctGen,1))","v":7409.6499999999933},{"$f":"SUMPRODUCT((OFFSET(Generators!$E$8,1,0,ctGen,1)=$C17)*(OFFSET(Generators!$H$8,1,0,ctGen,1)=\"CAISO\")*(OFFSET(Generators!$L$8,1,0,ctGen,1)<=DATE(AY$5,1,1))*(OFFSET(Generators!$N$8,1,0,ctGen,1)>DATE(AY$5,1,1))*OFFSET(Generators!$P$8,1,0,ctGen,1))","v":7409.6499999999933},{"$f":"SUMPRODUCT((OFFSET(Generators!$E$8,1,0,ctGen,1)=$C17)*(OFFSET(Generators!$H$8,1,0,ctGen,1)=\"CAISO\")*(OFFSET(Generators!$L$8,1,0,ctGen,1)<=DATE(AZ$5,1,1))*(OFFSET(Generators!$N$8,1,0,ctGen,1)>DATE(AZ$5,1,1))*OFFSET(Generators!$P$8,1,0,ctGen,1))","v":7409.6499999999933},{"$f":"SUMPRODUCT((OFFSET(Generators!$E$8,1,0,ctGen,1)=$C17)*(OFFSET(Generators!$H$8,1,0,ctGen,1)=\"CAISO\")*(OFFSET(Generators!$L$8,1,0,ctGen,1)<=DATE(BA$5,1,1))*(OFFSET(Generators!$N$8,1,0,ctGen,1)>DATE(BA$5,1,1))*OFFSET(Generators!$P$8,1,0,ctGen,1))","v":7409.6499999999933}]
[null,null,"Nuclear","MW",{"$f":"SUMPRODUCT((OFFSET(Generators!$E$8,1,0,ctGen,1)=$C18)*(OFFSET(Generators!$H$8,1,0,ctGen,1)=\"CAISO\")*(OFFSET(Generators!$L$8,1,0,ctGen,1)<=DATE(E$5,1,1))*(OFFSET(Generators!$N$8,1,0,ctGen,1)>DATE(E$5,1,1))*OFFSET(Generators!$P$8,1,0,ctGen,1))","v":4506},{"$f":"SUMPRODUCT((OFFSET(Generators!$E$8,1,0,ctGen,1)=$C18)*(OFFSET(Generators!$H$8,1,0,ctGen,1)=\"CAISO\")*(OFFSET(Generators!$L$8,1,0,ctGen,1)<=DATE(F$5,1,1))*(OFFSET(Generators!$N$8,1,0,ctGen,1)>DATE(F$5,1,1))*OFFSET(Generators!$P$8,1,0,ctGen,1))","v":4506},{"$f":"SUMPRODUCT((OFFSET(Generators!$E$8,1,0,ctGen,1)=$C18)*(OFFSET(Generators!$H$8,1,0,ctGen,1)=\"CAISO\")*(OFFSET(Generators!$L$8,1,0,ctGen,1)<=DATE(G$5,1,1))*(OFFSET(Generators!$N$8,1,0,ctGen,1)>DATE(G$5,1,1))*OFFSET(Generators!$P$8,1,0,ctGen,1))","v":2260},{"$f":"SUMPRODUCT((OFFSET(Generators!$E$8,1,0,ctGen,1)=$C18)*(OFFSET(Generators!$H$8,1,0,ctGen,1)=\"CAISO\")*(OFFSET(Generators!$L$8,1,0,ctGen,1)<=DATE(H$5,1,1))*(OFFSET(Generators!$N$8,1,0,ctGen,1)>DATE(H$5,1,1))*OFFSET(Generators!$P$8,1,0,ctGen,1))","v":2260},{"$f":"SUMPRODUCT((OFFSET(Generators!$E$8,1,0,ctGen,1)=$C18)*(OFFSET(Generators!$H$8,1,0,ctGen,1)=\"CAISO\")*(OFFSET(Generators!$L$8,1,0,ctGen,1)<=DATE(I$5,1,1))*(OFFSET(Generators!$N$8,1,0,ctGen,1)>DATE(I$5,1,1))*OFFSET(Generators!$P$8,1,0,ctGen,1))","v":2260},{"$f":"SUMPRODUCT((OFFSET(Generators!$E$8,1,0,ctGen,1)=$C18)*(OFFSET(Generators!$H$8,1,0,ctGen,1)=\"CAISO\")*(OFFSET(Generators!$L$8,1,0,ctGen,1)<=DATE(J$5,1,1))*(OFFSET(Generators!$N$8,1,0,ctGen,1)>DATE(J$5,1,1))*OFFSET(Generators!$P$8,1,0,ctGen,1))","v":2260},{"$f":"SUMPRODUCT((OFFSET(Generators!$E$8,1,0,ctGen,1)=$C18)*(OFFSET(Generators!$H$8,1,0,ctGen,1)=\"CAISO\")*(OFFSET(Generators!$L$8,1,0,ctGen,1)<=DATE(K$5,1,1))*(OFFSET(Generators!$N$8,1,0,ctGen,1)>DATE(K$5,1,1))*OFFSET(Generators!$P$8,1,0,ctGen,1))","v":2260},{"$f":"SUMPRODUCT((OFFSET(Generators!$E$8,1,0,ctGen,1)=$C18)*(OFFSET(Generators!$H$8,1,0,ctGen,1)=\"CAISO\")*(OFFSET(Generators!$L$8,1,0,ctGen,1)<=DATE(L$5,1,1))*(OFFSET(Generators!$N$8,1,0,ctGen,1)>DATE(L$5,1,1))*OFFSET(Generators!$P$8,1,0,ctGen,1))","v":2260},{"$f":"SUMPRODUCT((OFFSET(Generators!$E$8,1,0,ctGen,1)=$C18)*(OFFSET(Generators!$H$8,1,0,ctGen,1)=\"CAISO\")*(OFFSET(Generators!$L$8,1,0,ctGen,1)<=DATE(M$5,1,1))*(OFFSET(Generators!$N$8,1,0,ctGen,1)>DATE(M$5,1,1))*OFFSET(Generators!$P$8,1,0,ctGen,1))","v":2260},{"$f":"SUMPRODUCT((OFFSET(Generators!$E$8,1,0,ctGen,1)=$C18)*(OFFSET(Generators!$H$8,1,0,ctGen,1)=\"CAISO\")*(OFFSET(Generators!$L$8,1,0,ctGen,1)<=DATE(N$5,1,1))*(OFFSET(Generators!$N$8,1,0,ctGen,1)>DATE(N$5,1,1))*OFFSET(Generators!$P$8,1,0,ctGen,1))","v":2260},{"$f":"SUMPRODUCT((OFFSET(Generators!$E$8,1,0,ctGen,1)=$C18)*(OFFSET(Generators!$H$8,1,0,ctGen,1)=\"CAISO\")*(OFFSET(Generators!$L$8,1,0,ctGen,1)<=DATE(O$5,1,1))*(OFFSET(Generators!$N$8,1,0,ctGen,1)>DATE(O$5,1,1))*OFFSET(Generators!$P$8,1,0,ctGen,1))","v":2260},{"$f":"SUMPRODUCT((OFFSET(Generators!$E$8,1,0,ctGen,1)=$C18)*(OFFSET(Generators!$H$8,1,0,ctGen,1)=\"CAISO\")*(OFFSET(Generators!$L$8,1,0,ctGen,1)<=DATE(P$5,1,1))*(OFFSET(Generators!$N$8,1,0,ctGen,1)>DATE(P$5,1,1))*OFFSET(Generators!$P$8,1,0,ctGen,1))","v":2260},{"$f":"SUMPRODUCT((OFFSET(Generators!$E$8,1,0,ctGen,1)=$C18)*(OFFSET(Generators!$H$8,1,0,ctGen,1)=\"CAISO\")*(OFFSET(Generators!$L$8,1,0,ctGen,1)<=DATE(Q$5,1,1))*(OFFSET(Generators!$N$8,1,0,ctGen,1)>DATE(Q$5,1,1))*OFFSET(Generators!$P$8,1,0,ctGen,1))","v":2260},{"$f":"SUMPRODUCT((OFFSET(Generators!$E$8,1,0,ctGen,1)=$C18)*(OFFSET(Generators!$H$8,1,0,ctGen,1)=\"CAISO\")*(OFFSET(Generators!$L$8,1,0,ctGen,1)<=DATE(R$5,1,1))*(OFFSET(Generators!$N$8,1,0,ctGen,1)>DATE(R$5,1,1))*OFFSET(Generators!$P$8,1,0,ctGen,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Generators!$E$8,1,0,ctGen,1)=$C18)*(OFFSET(Generators!$H$8,1,0,ctGen,1)=\"CAISO\")*(OFFSET(Generators!$L$8,1,0,ctGen,1)<=DATE(S$5,1,1))*(OFFSET(Generators!$N$8,1,0,ctGen,1)>DATE(S$5,1,1))*OFFSET(Generators!$P$8,1,0,ctGen,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Generators!$E$8,1,0,ctGen,1)=$C18)*(OFFSET(Generators!$H$8,1,0,ctGen,1)=\"CAISO\")*(OFFSET(Generators!$L$8,1,0,ctGen,1)<=DATE(T$5,1,1))*(OFFSET(Generators!$N$8,1,0,ctGen,1)>DATE(T$5,1,1))*OFFSET(Generators!$P$8,1,0,ctGen,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Generators!$E$8,1,0,ctGen,1)=$C18)*(OFFSET(Generators!$H$8,1,0,ctGen,1)=\"CAISO\")*(OFFSET(Generators!$L$8,1,0,ctGen,1)<=DATE(U$5,1,1))*(OFFSET(Generators!$N$8,1,0,ctGen,1)>DATE(U$5,1,1))*OFFSET(Generators!$P$8,1,0,ctGen,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Generators!$E$8,1,0,ctGen,1)=$C18)*(OFFSET(Generators!$H$8,1,0,ctGen,1)=\"CAISO\")*(OFFSET(Generators!$L$8,1,0,ctGen,1)<=DATE(V$5,1,1))*(OFFSET(Generators!$N$8,1,0,ctGen,1)>DATE(V$5,1,1))*OFFSET(Generators!$P$8,1,0,ctGen,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Generators!$E$8,1,0,ctGen,1)=$C18)*(OFFSET(Generators!$H$8,1,0,ctGen,1)=\"CAISO\")*(OFFSET(Generators!$L$8,1,0,ctGen,1)<=DATE(W$5,1,1))*(OFFSET(Generators!$N$8,1,0,ctGen,1)>DATE(W$5,1,1))*OFFSET(Generators!$P$8,1,0,ctGen,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Generators!$E$8,1,0,ctGen,1)=$C18)*(OFFSET(Generators!$H$8,1,0,ctGen,1)=\"CAISO\")*(OFFSET(Generators!$L$8,1,0,ctGen,1)<=DATE(X$5,1,1))*(OFFSET(Generators!$N$8,1,0,ctGen,1)>DATE(X$5,1,1))*OFFSET(Generators!$P$8,1,0,ctGen,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Generators!$E$8,1,0,ctGen,1)=$C18)*(OFFSET(Generators!$H$8,1,0,ctGen,1)=\"CAISO\")*(OFFSET(Generators!$L$8,1,0,ctGen,1)<=DATE(Y$5,1,1))*(OFFSET(Generators!$N$8,1,0,ctGen,1)>DATE(Y$5,1,1))*OFFSET(Generators!$P$8,1,0,ctGen,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Generators!$E$8,1,0,ctGen,1)=$C18)*(OFFSET(Generators!$H$8,1,0,ctGen,1)=\"CAISO\")*(OFFSET(Generators!$L$8,1,0,ctGen,1)<=DATE(Z$5,1,1))*(OFFSET(Generators!$N$8,1,0,ctGen,1)>DATE(Z$5,1,1))*OFFSET(Generators!$P$8,1,0,ctGen,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Generators!$E$8,1,0,ctGen,1)=$C18)*(OFFSET(Generators!$H$8,1,0,ctGen,1)=\"CAISO\")*(OFFSET(Generators!$L$8,1,0,ctGen,1)<=DATE(AA$5,1,1))*(OFFSET(Generators!$N$8,1,0,ctGen,1)>DATE(AA$5,1,1))*OFFSET(Generators!$P$8,1,0,ctGen,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Generators!$E$8,1,0,ctGen,1)=$C18)*(OFFSET(Generators!$H$8,1,0,ctGen,1)=\"CAISO\")*(OFFSET(Generators!$L$8,1,0,ctGen,1)<=DATE(AB$5,1,1))*(OFFSET(Generators!$N$8,1,0,ctGen,1)>DATE(AB$5,1,1))*OFFSET(Generators!$P$8,1,0,ctGen,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Generators!$E$8,1,0,ctGen,1)=$C18)*(OFFSET(Generators!$H$8,1,0,ctGen,1)=\"CAISO\")*(OFFSET(Generators!$L$8,1,0,ctGen,1)<=DATE(AC$5,1,1))*(OFFSET(Generators!$N$8,1,0,ctGen,1)>DATE(AC$5,1,1))*OFFSET(Generators!$P$8,1,0,ctGen,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Generators!$E$8,1,0,ctGen,1)=$C18)*(OFFSET(Generators!$H$8,1,0,ctGen,1)=\"CAISO\")*(OFFSET(Generators!$L$8,1,0,ctGen,1)<=DATE(AD$5,1,1))*(OFFSET(Generators!$N$8,1,0,ctGen,1)>DATE(AD$5,1,1))*OFFSET(Generators!$P$8,1,0,ctGen,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Generators!$E$8,1,0,ctGen,1)=$C18)*(OFFSET(Generators!$H$8,1,0,ctGen,1)=\"CAISO\")*(OFFSET(Generators!$L$8,1,0,ctGen,1)<=DATE(AE$5,1,1))*(OFFSET(Generators!$N$8,1,0,ctGen,1)>DATE(AE$5,1,1))*OFFSET(Generators!$P$8,1,0,ctGen,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Generators!$E$8,1,0,ctGen,1)=$C18)*(OFFSET(Generators!$H$8,1,0,ctGen,1)=\"CAISO\")*(OFFSET(Generators!$L$8,1,0,ctGen,1)<=DATE(AF$5,1,1))*(OFFSET(Generators!$N$8,1,0,ctGen,1)>DATE(AF$5,1,1))*OFFSET(Generators!$P$8,1,0,ctGen,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Generators!$E$8,1,0,ctGen,1)=$C18)*(OFFSET(Generators!$H$8,1,0,ctGen,1)=\"CAISO\")*(OFFSET(Generators!$L$8,1,0,ctGen,1)<=DATE(AG$5,1,1))*(OFFSET(Generators!$N$8,1,0,ctGen,1)>DATE(AG$5,1,1))*OFFSET(Generators!$P$8,1,0,ctGen,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Generators!$E$8,1,0,ctGen,1)=$C18)*(OFFSET(Generators!$H$8,1,0,ctGen,1)=\"CAISO\")*(OFFSET(Generators!$L$8,1,0,ctGen,1)<=DATE(AH$5,1,1))*(OFFSET(Generators!$N$8,1,0,ctGen,1)>DATE(AH$5,1,1))*OFFSET(Generators!$P$8,1,0,ctGen,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Generators!$E$8,1,0,ctGen,1)=$C18)*(OFFSET(Generators!$H$8,1,0,ctGen,1)=\"CAISO\")*(OFFSET(Generators!$L$8,1,0,ctGen,1)<=DATE(AI$5,1,1))*(OFFSET(Generators!$N$8,1,0,ctGen,1)>DATE(AI$5,1,1))*OFFSET(Generators!$P$8,1,0,ctGen,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Generators!$E$8,1,0,ctGen,1)=$C18)*(OFFSET(Generators!$H$8,1,0,ctGen,1)=\"CAISO\")*(OFFSET(Generators!$L$8,1,0,ctGen,1)<=DATE(AJ$5,1,1))*(OFFSET(Generators!$N$8,1,0,ctGen,1)>DATE(AJ$5,1,1))*OFFSET(Generators!$P$8,1,0,ctGen,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Generators!$E$8,1,0,ctGen,1)=$C18)*(OFFSET(Generators!$H$8,1,0,ctGen,1)=\"CAISO\")*(OFFSET(Generators!$L$8,1,0,ctGen,1)<=DATE(AK$5,1,1))*(OFFSET(Generators!$N$8,1,0,ctGen,1)>DATE(AK$5,1,1))*OFFSET(Generators!$P$8,1,0,ctGen,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Generators!$E$8,1,0,ctGen,1)=$C18)*(OFFSET(Generators!$H$8,1,0,ctGen,1)=\"CAISO\")*(OFFSET(Generators!$L$8,1,0,ctGen,1)<=DATE(AL$5,1,1))*(OFFSET(Generators!$N$8,1,0,ctGen,1)>DATE(AL$5,1,1))*OFFSET(Generators!$P$8,1,0,ctGen,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Generators!$E$8,1,0,ctGen,1)=$C18)*(OFFSET(Generators!$H$8,1,0,ctGen,1)=\"CAISO\")*(OFFSET(Generators!$L$8,1,0,ctGen,1)<=DATE(AM$5,1,1))*(OFFSET(Generators!$N$8,1,0,ctGen,1)>DATE(AM$5,1,1))*OFFSET(Generators!$P$8,1,0,ctGen,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Generators!$E$8,1,0,ctGen,1)=$C18)*(OFFSET(Generators!$H$8,1,0,ctGen,1)=\"CAISO\")*(OFFSET(Generators!$L$8,1,0,ctGen,1)<=DATE(AN$5,1,1))*(OFFSET(Generators!$N$8,1,0,ctGen,1)>DATE(AN$5,1,1))*OFFSET(Generators!$P$8,1,0,ctGen,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Generators!$E$8,1,0,ctGen,1)=$C18)*(OFFSET(Generators!$H$8,1,0,ctGen,1)=\"CAISO\")*(OFFSET(Generators!$L$8,1,0,ctGen,1)<=DATE(AO$5,1,1))*(OFFSET(Generators!$N$8,1,0,ctGen,1)>DATE(AO$5,1,1))*OFFSET(Generators!$P$8,1,0,ctGen,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Generators!$E$8,1,0,ctGen,1)=$C18)*(OFFSET(Generators!$H$8,1,0,ctGen,1)=\"CAISO\")*(OFFSET(Generators!$L$8,1,0,ctGen,1)<=DATE(AP$5,1,1))*(OFFSET(Generators!$N$8,1,0,ctGen,1)>DATE(AP$5,1,1))*OFFSET(Generators!$P$8,1,0,ctGen,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Generators!$E$8,1,0,ctGen,1)=$C18)*(OFFSET(Generators!$H$8,1,0,ctGen,1)=\"CAISO\")*(OFFSET(Generators!$L$8,1,0,ctGen,1)<=DATE(AQ$5,1,1))*(OFFSET(Generators!$N$8,1,0,ctGen,1)>DATE(AQ$5,1,1))*OFFSET(Generators!$P$8,1,0,ctGen,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Generators!$E$8,1,0,ctGen,1)=$C18)*(OFFSET(Generators!$H$8,1,0,ctGen,1)=\"CAISO\")*(OFFSET(Generators!$L$8,1,0,ctGen,1)<=DATE(AR$5,1,1))*(OFFSET(Generators!$N$8,1,0,ctGen,1)>DATE(AR$5,1,1))*OFFSET(Generators!$P$8,1,0,ctGen,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Generators!$E$8,1,0,ctGen,1)=$C18)*(OFFSET(Generators!$H$8,1,0,ctGen,1)=\"CAISO\")*(OFFSET(Generators!$L$8,1,0,ctGen,1)<=DATE(AS$5,1,1))*(OFFSET(Generators!$N$8,1,0,ctGen,1)>DATE(AS$5,1,1))*OFFSET(Generators!$P$8,1,0,ctGen,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Generators!$E$8,1,0,ctGen,1)=$C18)*(OFFSET(Generators!$H$8,1,0,ctGen,1)=\"CAISO\")*(OFFSET(Generators!$L$8,1,0,ctGen,1)<=DATE(AT$5,1,1))*(OFFSET(Generators!$N$8,1,0,ctGen,1)>DATE(AT$5,1,1))*OFFSET(Generators!$P$8,1,0,ctGen,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Generators!$E$8,1,0,ctGen,1)=$C18)*(OFFSET(Generators!$H$8,1,0,ctGen,1)=\"CAISO\")*(OFFSET(Generators!$L$8,1,0,ctGen,1)<=DATE(AU$5,1,1))*(OFFSET(Generators!$N$8,1,0,ctGen,1)>DATE(AU$5,1,1))*OFFSET(Generators!$P$8,1,0,ctGen,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Generators!$E$8,1,0,ctGen,1)=$C18)*(OFFSET(Generators!$H$8,1,0,ctGen,1)=\"CAISO\")*(OFFSET(Generators!$L$8,1,0,ctGen,1)<=DATE(AV$5,1,1))*(OFFSET(Generators!$N$8,1,0,ctGen,1)>DATE(AV$5,1,1))*OFFSET(Generators!$P$8,1,0,ctGen,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Generators!$E$8,1,0,ctGen,1)=$C18)*(OFFSET(Generators!$H$8,1,0,ctGen,1)=\"CAISO\")*(OFFSET(Generators!$L$8,1,0,ctGen,1)<=DATE(AW$5,1,1))*(OFFSET(Generators!$N$8,1,0,ctGen,1)>DATE(AW$5,1,1))*OFFSET(Generators!$P$8,1,0,ctGen,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Generators!$E$8,1,0,ctGen,1)=$C18)*(OFFSET(Generators!$H$8,1,0,ctGen,1)=\"CAISO\")*(OFFSET(Generators!$L$8,1,0,ctGen,1)<=DATE(AX$5,1,1))*(OFFSET(Generators!$N$8,1,0,ctGen,1)>DATE(AX$5,1,1))*OFFSET(Generators!$P$8,1,0,ctGen,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Generators!$E$8,1,0,ctGen,1)=$C18)*(OFFSET(Generators!$H$8,1,0,ctGen,1)=\"CAISO\")*(OFFSET(Generators!$L$8,1,0,ctGen,1)<=DATE(AY$5,1,1))*(OFFSET(Generators!$N$8,1,0,ctGen,1)>DATE(AY$5,1,1))*OFFSET(Generators!$P$8,1,0,ctGen,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Generators!$E$8,1,0,ctGen,1)=$C18)*(OFFSET(Generators!$H$8,1,0,ctGen,1)=\"CAISO\")*(OFFSET(Generators!$L$8,1,0,ctGen,1)<=DATE(AZ$5,1,1))*(OFFSET(Generators!$N$8,1,0,ctGen,1)>DATE(AZ$5,1,1))*OFFSET(Generators!$P$8,1,0,ctGen,1))","v":0},{"$f":"SUMPRODUCT((OFFSET(Generators!$E$8,1,0,ctGen,1)=$C18)*(OFFSET(Generators!$H$8,1,0,ctGen,1)=\"CAISO\")*(OFFSET(Generators!$L$8,1,0,ctGen,1)<=DATE(BA$5,1,1))*(OFFSET(Generators!$N$8,1,0,ctGen,1)>DATE(BA$5,1,1))*OFFSET(Generators!$P$8,1,0,ctGen,1))","v":0}]
[null,"Additional Resources","Renewables","MW",{"$f":"ELCC_Interp!E59","v":2176.2296129360807},{"$f":"ELCC_Interp!F59","v":2587.9677580668904},{"$f":"ELCC_Interp!G59","v":3334.804557887659},{"$f":"ELCC_Interp!H59","v":4905.2305393249126},{"$f":"ELCC_Interp!I59","v":5533.790316634545},{"$f":"ELCC_Interp!J59","v":6185.6273508877139},{"$f":"ELCC_Interp!K59","v":6620.4375776711531},{"$f":"ELCC_Interp!L59","v":6558.7641827014886},{"$f":"ELCC_Interp!M59","v":6647.1473569371501},{"$f":"ELCC_Interp!N59","v":6529.2631489173518},{"$f":"ELCC_Interp!O59","v":6445.2742403343264},{"$f":"ELCC_Interp!P59","v":6178.9906038472873},{"$f":"ELCC_Interp!Q59","v":5926.1627562554722},{"$f":"ELCC_Interp!R59","v":5659.4460667145795},{"$f":"ELCC_Interp!S59","v":5409.444836816192},{"$f":"ELCC_Interp!T59","v":5487.5031931767953},{"$f":"ELCC_Interp!U59","v":5941.6639705266853},{"$f":"ELCC_Interp!V59","v":6081.3086319142794},{"$f":"ELCC_Interp!W59","v":6159.0224490700311},{"$f":"ELCC_Interp!X59","v":6326.5587715638012},{"$f":"ELCC_Interp!Y59","v":6343.7901781256833},{"$f":"ELCC_Interp!Z59","v":6361.2901805141028},{"$f":"ELCC_Interp!AA59","v":6379.8892819369621},{"$f":"ELCC_Interp!AB59","v":6401.8249425935182},{"$f":"ELCC_Interp!AC59","v":6422.4573727789275},{"$f":"ELCC_Interp!AD59","v":6432.1325833448527},{"$f":"ELCC_Interp!AE59","v":6449.491467856752},{"$f":"ELCC_Interp!AF59","v":6469.7432876075345},{"$f":"ELCC_Interp!AG59","v":6493.1592925524046},{"$f":"ELCC_Interp!AH59","v":6511.7592496294392},{"$f":"ELCC_Interp!AI59","v":6529.7322811845088},{"$f":"ELCC_Interp!AJ59","v":6554.3045840932991},{"$f":"ELCC_Interp!AK59","v":6574.7182086899666},{"$f":"ELCC_Interp!AL59","v":6593.7012334300307},{"$f":"ELCC_Interp!AM59","v":6616.5718559482875},{"$f":"ELCC_Interp!AN59","v":6638.7313828625856},{"$f":"ELCC_Interp!AO59","v":6656.6567783202445},{"$f":"ELCC_Interp!AP59","v":6674.689862572779},{"$f":"ELCC_Interp!AQ59","v":6692.9201390084809},{"$f":"ELCC_Interp!AR59","v":6711.3964010510817},{"$f":"ELCC_Interp!AS59","v":6734.5668779920225},{"$f":"ELCC_Interp!AT59","v":6754.4453357421344},{"$f":"ELCC_Interp!AU59","v":6776.9868417719872},{"$f":"ELCC_Interp!AV59","v":6799.7663137767677},{"$f":"ELCC_Interp!AW59","v":6821.5543540402414},{"$f":"ELCC_Interp!AX59","v":6844.3120399075742},{"$f":"ELCC_Interp!AY59","v":6867.1590116525294},{"$f":"ELCC_Interp!AZ59","v":6890.1370640977202},{"$f":"ELCC_Interp!BA59","v":6913.2465599916241}]
[null,null,"DR","MW",{"$f":"Load_Forecast!F435","v":2115.7221547066165},{"$f":"Load_Forecast!G435","v":2115.7221547066165},{"$f":"Load_Forecast!H435","v":2115.7221547066165},{"$f":"Load_Forecast!I435","v":2155.5289547066159},{"$f":"Load_Forecast!J435","v":2162.0269547066164},{"$f":"Load_Forecast!K435","v":2165.2969547066159},{"$f":"Load_Forecast!L435","v":2166.3939547066161},{"$f":"Load_Forecast!M435","v":2168.5879547066161},{"$f":"Load_Forecast!N435","v":2170.781954706616},{"$f":"Load_Forecast!O435","v":2170.781954706616},{"$f":"Load_Forecast!P435","v":2174.0729547066162},{"$f":"Load_Forecast!Q435","v":2176.2669547066162},{"$f":"Load_Forecast!R435","v":2176.2669547066162},{"$f":"Load_Forecast!S435","v":2595},{"$f":"Load_Forecast!T435","v":2595},{"$f":"Load_Forecast!U435","v":2595},{"$f":"Load_Forecast!V435","v":2595},{"$f":"Load_Forecast!W435","v":2595},{"$f":"Load_Forecast!X435","v":2595},{"$f":"Load_Forecast!Y435","v":2595},{"$f":"Load_Forecast!Z435","v":2595},{"$f":"Load_Forecast!AA435","v":2595},{"$f":"Load_Forecast!AB435","v":2595},{"$f":"Load_Forecast!AC435","v":2595},{"$f":"Load_Forecast!AD435","v":2595},{"$f":"Load_Forecast!AE435","v":2595},{"$f":"Load_Forecast!AF435","v":2595},{"$f":"Load_Forecast!AG435","v":2595},{"$f":"Load_Forecast!AH435","v":2595},{"$f":"Load_Forecast!AI435","v":2595},{"$f":"Load_Forecast!AJ435","v":2595},{"$f":"Load_Forecast!AK435","v":2595},{"$f":"Load_Forecast!AL435","v":2595},{"$f":"Load_Forecast!AM435","v":2595},{"$f":"Load_Forecast!AN435","v":2595},{"$f":"Load_Forecast!AO435","v":2595},{"$f":"Load_Forecast!AP435","v":2595},{"$f":"Load_Forecast!AQ435","v":2595},{"$f":"Load_Forecast!AR435","v":2595},{"$f":"Load_Forecast!AS435","v":2595},{"$f":"Load_Forecast!AT435","v":2595},{"$f":"Load_Forecast!AU435","v":2595},{"$f":"Load_Forecast!AV435","v":2595},{"$f":"Load_Forecast!AW435","v":2595},{"$f":"Load_Forecast!AX435","v":2595},{"$f":"Load_Forecast!AY435","v":2595},{"$f":"Load_Forecast!AZ435","v":2595},{"$f":"Load_Forecast!BA435","v":2595},{"$f":"Load_Forecast!BB435","v":2595}]
[null,null,"Storage","MW",{"$f":"INDEX(Storage_Inputs!$W$8:$W$56,MATCH(E$5,Storage_Inputs!$S$8:$S$56,0))","v":0},{"$f":"INDEX(Storage_Inputs!$W$8:$W$56,MATCH(F$5,Storage_Inputs!$S$8:$S$56,0))","v":0},{"$f":"INDEX(Storage_Inputs!$W$8:$W$56,MATCH(G$5,Storage_Inputs!$S$8:$S$56,0))","v":0},{"$f":"INDEX(Storage_Inputs!$W$8:$W$56,MATCH(H$5,Storage_Inputs!$S$8:$S$56,0))","v":0},{"$f":"INDEX(Storage_Inputs!$W$8:$W$56,MATCH(I$5,Storage_Inputs!$S$8:$S$56,0))","v":0},{"$f":"INDEX(Storage_Inputs!$W$8:$W$56,MATCH(J$5,Storage_Inputs!$S$8:$S$56,0))","v":51.25},{"$f":"INDEX(Storage_Inputs!$W$8:$W$56,MATCH(K$5,Storage_Inputs!$S$8:$S$56,0))","v":142.5},{"$f":"INDEX(Storage_Inputs!$W$8:$W$56,MATCH(L$5,Storage_Inputs!$S$8:$S$56,0))","v":233.75},{"$f":"INDEX(Storage_Inputs!$W$8:$W$56,MATCH(M$5,Storage_Inputs!$S$8:$S$56,0))","v":325},{"$f":"INDEX(Storage_Inputs!$W$8:$W$56,MATCH(N$5,Storage_Inputs!$S$8:$S$56,0))","v":416.25},{"$f":"INDEX(Storage_Inputs!$W$8:$W$56,MATCH(O$5,Storage_Inputs!$S$8:$S$56,0))","v":507.5},{"$f":"INDEX(Storage_Inputs!$W$8:$W$56,MATCH(P$5,Storage_Inputs!$S$8:$S$56,0))","v":598.75},{"$f":"INDEX(Storage_Inputs!$W$8:$W$56,MATCH(Q$5,Storage_Inputs!$S$8:$S$56,0))","v":690},{"$f":"INDEX(Storage_Inputs!$W$8:$W$56,MATCH(R$5,Storage_Inputs!$S$8:$S$56,0))","v":690},{"$f":"INDEX(Storage_Inputs!$W$8:$W$56,MATCH(S$5,Storage_Inputs!$S$8:$S$56,0))","v":690},{"$f":"INDEX(Storage_Inputs!$W$8:$W$56,MATCH(T$5,Storage_Inputs!$S$8:$S$56,0))","v":690},{"$f":"INDEX(Storage_Inputs!$W$8:$W$56,MATCH(U$5,Storage_Inputs!$S$8:$S$56,0))","v":690},{"$f":"INDEX(Storage_Inputs!$W$8:$W$56,MATCH(V$5,Storage_Inputs!$S$8:$S$56,0))","v":690},{"$f":"INDEX(Storage_Inputs!$W$8:$W$56,MATCH(W$5,Storage_Inputs!$S$8:$S$56,0))","v":690},{"$f":"INDEX(Storage_Inputs!$W$8:$W$56,MATCH(X$5,Storage_Inputs!$S$8:$S$56,0))","v":690},{"$f":"INDEX(Storage_Inputs!$W$8:$W$56,MATCH(Y$5,Storage_Inputs!$S$8:$S$56,0))","v":690},{"$f":"INDEX(Storage_Inputs!$W$8:$W$56,MATCH(Z$5,Storage_Inputs!$S$8:$S$56,0))","v":690},{"$f":"INDEX(Storage_Inputs!$W$8:$W$56,MATCH(AA$5,Storage_Inputs!$S$8:$S$56,0))","v":690},{"$f":"INDEX(Storage_Inputs!$W$8:$W$56,MATCH(AB$5,Storage_Inputs!$S$8:$S$56,0))","v":690},{"$f":"INDEX(Storage_Inputs!$W$8:$W$56,MATCH(AC$5,Storage_Inputs!$S$8:$S$56,0))","v":690},{"$f":"INDEX(Storage_Inputs!$W$8:$W$56,MATCH(AD$5,Storage_Inputs!$S$8:$S$56,0))","v":690},{"$f":"INDEX(Storage_Inputs!$W$8:$W$56,MATCH(AE$5,Storage_Inputs!$S$8:$S$56,0))","v":690},{"$f":"INDEX(Storage_Inputs!$W$8:$W$56,MATCH(AF$5,Storage_Inputs!$S$8:$S$56,0))","v":690},{"$f":"INDEX(Storage_Inputs!$W$8:$W$56,MATCH(AG$5,Storage_Inputs!$S$8:$S$56,0))","v":690},{"$f":"INDEX(Storage_Inputs!$W$8:$W$56,MATCH(AH$5,Storage_Inputs!$S$8:$S$56,0))","v":690},{"$f":"INDEX(Storage_Inputs!$W$8:$W$56,MATCH(AI$5,Storage_Inputs!$S$8:$S$56,0))","v":690},{"$f":"INDEX(Storage_Inputs!$W$8:$W$56,MATCH(AJ$5,Storage_Inputs!$S$8:$S$56,0))","v":690},{"$f":"INDEX(Storage_Inputs!$W$8:$W$56,MATCH(AK$5,Storage_Inputs!$S$8:$S$56,0))","v":690},{"$f":"INDEX(Storage_Inputs!$W$8:$W$56,MATCH(AL$5,Storage_Inputs!$S$8:$S$56,0))","v":690},{"$f":"INDEX(Storage_Inputs!$W$8:$W$56,MATCH(AM$5,Storage_Inputs!$S$8:$S$56,0))","v":690},{"$f":"INDEX(Storage_Inputs!$W$8:$W$56,MATCH(AN$5,Storage_Inputs!$S$8:$S$56,0))","v":690},{"$f":"INDEX(Storage_Inputs!$W$8:$W$56,MATCH(AO$5,Storage_Inputs!$S$8:$S$56,0))","v":690},{"$f":"INDEX(Storage_Inputs!$W$8:$W$56,MATCH(AP$5,Storage_Inputs!$S$8:$S$56,0))","v":690},{"$f":"INDEX(Storage_Inputs!$W$8:$W$56,MATCH(AQ$5,Storage_Inputs!$S$8:$S$56,0))","v":690},{"$f":"INDEX(Storage_Inputs!$W$8:$W$56,MATCH(AR$5,Storage_Inputs!$S$8:$S$56,0))","v":690},{"$f":"INDEX(Storage_Inputs!$W$8:$W$56,MATCH(AS$5,Storage_Inputs!$S$8:$S$56,0))","v":690},{"$f":"INDEX(Storage_Inputs!$W$8:$W$56,MATCH(AT$5,Storage_Inputs!$S$8:$S$56,0))","v":690},{"$f":"INDEX(Storage_Inputs!$W$8:$W$56,MATCH(AU$5,Storage_Inputs!$S$8:$S$56,0))","v":690},{"$f":"INDEX(Storage_Inputs!$W$8:$W$56,MATCH(AV$5,Storage_Inputs!$S$8:$S$56,0))","v":690},{"$f":"INDEX(Storage_Inputs!$W$8:$W$56,MATCH(AW$5,Storage_Inputs!$S$8:$S$56,0))","v":690},{"$f":"INDEX(Storage_Inputs!$W$8:$W$56,MATCH(AX$5,Storage_Inputs!$S$8:$S$56,0))","v":690},{"$f":"INDEX(Storage_Inputs!$W$8:$W$56,MATCH(AY$5,Storage_Inputs!$S$8:$S$56,0))","v":690},{"$f":"INDEX(Storage_Inputs!$W$8:$W$56,MATCH(AZ$5,Storage_Inputs!$S$8:$S$56,0))","v":690},{"$f":"INDEX(Storage_Inputs!$W$8:$W$56,MATCH(BA$5,Storage_Inputs!$S$8:$S$56,0))","v":690}]
[null,null,"Imports","MW",13396,{"$f":"$E$22+INDEX(Tx_Supply!$AM$105:$BF$105,MATCH(MIN(F$5,2030),Tx_Supply!$AM$12:$BF$12,0))*Supply_Curve!$B$6","v":13396},{"$f":"$E$22+INDEX(Tx_Supply!$AM$105:$BF$105,MATCH(MIN(G$5,2030),Tx_Supply!$AM$12:$BF$12,0))*Supply_Curve!$B$6","v":13396},{"$f":"$E$22+INDEX(Tx_Supply!$AM$105:$BF$105,MATCH(MIN(H$5,2030),Tx_Supply!$AM$12:$BF$12,0))*Supply_Curve!$B$6","v":13396},{"$f":"$E$22+INDEX(Tx_Supply!$AM$105:$BF$105,MATCH(MIN(I$5,2030),Tx_Supply!$AM$12:$BF$12,0))*Supply_Curve!$B$6","v":13396},{"$f":"$E$22+INDEX(Tx_Supply!$AM$105:$BF$105,MATCH(MIN(J$5,2030),Tx_Supply!$AM$12:$BF$12,0))*Supply_Curve!$B$6","v":13396},{"$f":"$E$22+INDEX(Tx_Supply!$AM$105:$BF$105,MATCH(MIN(K$5,2030),Tx_Supply!$AM$12:$BF$12,0))*Supply_Curve!$B$6","v":13396},{"$f":"$E$22+INDEX(Tx_Supply!$AM$105:$BF$105,MATCH(MIN(L$5,2030),Tx_Supply!$AM$12:$BF$12,0))*Supply_Curve!$B$6","v":13396},{"$f":"$E$22+INDEX(Tx_Supply!$AM$105:$BF$105,MATCH(MIN(M$5,2030),Tx_Supply!$AM$12:$BF$12,0))*Supply_Curve!$B$6","v":13396},{"$f":"$E$22+INDEX(Tx_Supply!$AM$105:$BF$105,MATCH(MIN(N$5,2030),Tx_Supply!$AM$12:$BF$12,0))*Supply_Curve!$B$6","v":13396},{"$f":"$E$22+INDEX(Tx_Supply!$AM$105:$BF$105,MATCH(MIN(O$5,2030),Tx_Supply!$AM$12:$BF$12,0))*Supply_Curve!$B$6","v":13396},{"$f":"$E$22+INDEX(Tx_Supply!$AM$105:$BF$105,MATCH(MIN(P$5,2030),Tx_Supply!$AM$12:$BF$12,0))*Supply_Curve!$B$6","v":13396},{"$f":"$E$22+INDEX(Tx_Supply!$AM$105:$BF$105,MATCH(MIN(Q$5,2030),Tx_Supply!$AM$12:$BF$12,0))*Supply_Curve!$B$6","v":13396},{"$f":"$E$22+INDEX(Tx_Supply!$AM$105:$BF$105,MATCH(MIN(R$5,2030),Tx_Supply!$AM$12:$BF$12,0))*Supply_Curve!$B$6","v":13396},{"$f":"$E$22+INDEX(Tx_Supply!$AM$105:$BF$105,MATCH(MIN(S$5,2030),Tx_Supply!$AM$12:$BF$12,0))*Supply_Curve!$B$6","v":13396},{"$f":"$E$22+INDEX(Tx_Supply!$AM$105:$BF$105,MATCH(MIN(T$5,2030),Tx_Supply!$AM$12:$BF$12,0))*Supply_Curve!$B$6","v":13396},{"$f":"$E$22+INDEX(Tx_Supply!$AM$105:$BF$105,MATCH(MIN(U$5,2030),Tx_Supply!$AM$12:$BF$12,0))*Supply_Curve!$B$6","v":13396},{"$f":"$E$22+INDEX(Tx_Supply!$AM$105:$BF$105,MATCH(MIN(V$5,2030),Tx_Supply!$AM$12:$BF$12,0))*Supply_Curve!$B$6","v":13396},{"$f":"$E$22+INDEX(Tx_Supply!$AM$105:$BF$105,MATCH(MIN(W$5,2030),Tx_Supply!$AM$12:$BF$12,0))*Supply_Curve!$B$6","v":13396},{"$f":"$E$22+INDEX(Tx_Supply!$AM$105:$BF$105,MATCH(MIN(X$5,2030),Tx_Supply!$AM$12:$BF$12,0))*Supply_Curve!$B$6","v":13396},{"$f":"$E$22+INDEX(Tx_Supply!$AM$105:$BF$105,MATCH(MIN(Y$5,2030),Tx_Supply!$AM$12:$BF$12,0))*Supply_Curve!$B$6","v":13396},{"$f":"$E$22+INDEX(Tx_Supply!$AM$105:$BF$105,MATCH(MIN(Z$5,2030),Tx_Supply!$AM$12:$BF$12,0))*Supply_Curve!$B$6","v":13396},{"$f":"$E$22+INDEX(Tx_Supply!$AM$105:$BF$105,MATCH(MIN(AA$5,2030),Tx_Supply!$AM$12:$BF$12,0))*Supply_Curve!$B$6","v":13396},{"$f":"$E$22+INDEX(Tx_Supply!$AM$105:$BF$105,MATCH(MIN(AB$5,2030),Tx_Supply!$AM$12:$BF$12,0))*Supply_Curve!$B$6","v":13396},{"$f":"$E$22+INDEX(Tx_Supply!$AM$105:$BF$105,MATCH(MIN(AC$5,2030),Tx_Supply!$AM$12:$BF$12,0))*Supply_Curve!$B$6","v":13396},{"$f":"$E$22+INDEX(Tx_Supply!$AM$105:$BF$105,MATCH(MIN(AD$5,2030),Tx_Supply!$AM$12:$BF$12,0))*Supply_Curve!$B$6","v":13396},{"$f":"$E$22+INDEX(Tx_Supply!$AM$105:$BF$105,MATCH(MIN(AE$5,2030),Tx_Supply!$AM$12:$BF$12,0))*Supply_Curve!$B$6","v":13396},{"$f":"$E$22+INDEX(Tx_Supply!$AM$105:$BF$105,MATCH(MIN(AF$5,2030),Tx_Supply!$AM$12:$BF$12,0))*Supply_Curve!$B$6","v":13396},{"$f":"$E$22+INDEX(Tx_Supply!$AM$105:$BF$105,MATCH(MIN(AG$5,2030),Tx_Supply!$AM$12:$BF$12,0))*Supply_Curve!$B$6","v":13396},{"$f":"$E$22+INDEX(Tx_Supply!$AM$105:$BF$105,MATCH(MIN(AH$5,2030),Tx_Supply!$AM$12:$BF$12,0))*Supply_Curve!$B$6","v":13396},{"$f":"$E$22+INDEX(Tx_Supply!$AM$105:$BF$105,MATCH(MIN(AI$5,2030),Tx_Supply!$AM$12:$BF$12,0))*Supply_Curve!$B$6","v":13396},{"$f":"$E$22+INDEX(Tx_Supply!$AM$105:$BF$105,MATCH(MIN(AJ$5,2030),Tx_Supply!$AM$12:$BF$12,0))*Supply_Curve!$B$6","v":13396},{"$f":"$E$22+INDEX(Tx_Supply!$AM$105:$BF$105,MATCH(MIN(AK$5,2030),Tx_Supply!$AM$12:$BF$12,0))*Supply_Curve!$B$6","v":13396},{"$f":"$E$22+INDEX(Tx_Supply!$AM$105:$BF$105,MATCH(MIN(AL$5,2030),Tx_Supply!$AM$12:$BF$12,0))*Supply_Curve!$B$6","v":13396},{"$f":"$E$22+INDEX(Tx_Supply!$AM$105:$BF$105,MATCH(MIN(AM$5,2030),Tx_Supply!$AM$12:$BF$12,0))*Supply_Curve!$B$6","v":13396},{"$f":"$E$22+INDEX(Tx_Supply!$AM$105:$BF$105,MATCH(MIN(AN$5,2030),Tx_Supply!$AM$12:$BF$12,0))*Supply_Curve!$B$6","v":13396},{"$f":"$E$22+INDEX(Tx_Supply!$AM$105:$BF$105,MATCH(MIN(AO$5,2030),Tx_Supply!$AM$12:$BF$12,0))*Supply_Curve!$B$6","v":13396},{"$f":"$E$22+INDEX(Tx_Supply!$AM$105:$BF$105,MATCH(MIN(AP$5,2030),Tx_Supply!$AM$12:$BF$12,0))*Supply_Curve!$B$6","v":13396},{"$f":"$E$22+INDEX(Tx_Supply!$AM$105:$BF$105,MATCH(MIN(AQ$5,2030),Tx_Supply!$AM$12:$BF$12,0))*Supply_Curve!$B$6","v":13396},{"$f":"$E$22+INDEX(Tx_Supply!$AM$105:$BF$105,MATCH(MIN(AR$5,2030),Tx_Supply!$AM$12:$BF$12,0))*Supply_Curve!$B$6","v":13396},{"$f":"$E$22+INDEX(Tx_Supply!$AM$105:$BF$105,MATCH(MIN(AS$5,2030),Tx_Supply!$AM$12:$BF$12,0))*Supply_Curve!$B$6","v":13396},{"$f":"$E$22+INDEX(Tx_Supply!$AM$105:$BF$105,MATCH(MIN(AT$5,2030),Tx_Supply!$AM$12:$BF$12,0))*Supply_Curve!$B$6","v":13396},{"$f":"$E$22+INDEX(Tx_Supply!$AM$105:$BF$105,MATCH(MIN(AU$5,2030),Tx_Supply!$AM$12:$BF$12,0))*Supply_Curve!$B$6","v":13396},{"$f":"$E$22+INDEX(Tx_Supply!$AM$105:$BF$105,MATCH(MIN(AV$5,2030),Tx_Supply!$AM$12:$BF$12,0))*Supply_Curve!$B$6","v":13396},{"$f":"$E$22+INDEX(Tx_Supply!$AM$105:$BF$105,MATCH(MIN(AW$5,2030),Tx_Supply!$AM$12:$BF$12,0))*Supply_Curve!$B$6","v":13396},{"$f":"$E$22+INDEX(Tx_Supply!$AM$105:$BF$105,MATCH(MIN(AX$5,2030),Tx_Supply!$AM$12:$BF$12,0))*Supply_Curve!$B$6","v":13396},{"$f":"$E$22+INDEX(Tx_Supply!$AM$105:$BF$105,MATCH(MIN(AY$5,2030),Tx_Supply!$AM$12:$BF$12,0))*Supply_Curve!$B$6","v":13396},{"$f":"$E$22+INDEX(Tx_Supply!$AM$105:$BF$105,MATCH(MIN(AZ$5,2030),Tx_Supply!$AM$12:$BF$12,0))*Supply_Curve!$B$6","v":13396},{"$f":"$E$22+INDEX(Tx_Supply!$AM$105:$BF$105,MATCH(MIN(BA$5,2030),Tx_Supply!$AM$12:$BF$12,0))*Supply_Curve!$B$6","v":13396}]
[]
[null,"CAISO Reserve Margin Calculation"]
[null,"Load Resource Balance","Available Capacity","MW",{"$f":"SUM(E14:E22)","v":63289.271767642691},64810.699912773503,65630.126712594269,65566.909494031526,66134.487271341161,66840.844305594335,65092.501532377777,65124.272137408108,65306.099311643775,57875.215103623967,57885.767195040942,57712.9275585539,57551.349710962088,55443.366066714574,55193.364836816188,55271.423193176794,55725.583970526684,55865.22863191428,55942.942449070033,56110.478771563801,56127.710178125679,56145.210180514099,56163.809281936963,56185.744942593519,56206.377372778923,56216.052583344848,56233.411467856749,56253.663287607531,56277.0792925524,56295.679249629437,56313.652281184506,55318.224584093296,{"$f":"SUM(AK14:AK22)","v":55338.638208689968},55357.621233430029,55380.491855948283,55402.651382862583,55420.576778320246,55438.609862572775,55456.840139008476,55475.316401051081,55498.486877992022,55518.365335742135,55540.906841771983,55563.686313776765,55585.474354040241,55608.232039907569,55631.079011652531,55654.057064097717,55677.166559991623]
[null,null,"1-in-2 Peak","MW",{"$f":"E11","v":45151.452795701218},45720.717558618126,46139.392511209517,44061.739351996643,43692.227125483492,43631.629556373548,43431.451998148477,43115.759196091436,42916.277492028596,42721.649711207283,42674.919202245328,42548.145894877372,42363.393337867317,42135.896847119489,41969.200084574652,42152.268927940146,42336.391168017377,42521.61590761775,42708.002434607988,42903.819878977018,43100.488572580056,43298.012132229844,43496.394190108251,43695.638393832785,43895.748406523344,44096.727906869477,44298.580589197809,44501.310163539732,44704.920355699425,44909.414907322316,45114.79757596353,45321.072135156966,{"$f":"AK11","v":45528.242374484442},45736.312099645336,45945.285132526318,46155.165311271579,46365.956490353245,46577.662540642224,46790.287349479178,47003.834820746073,47218.308874937633,47433.713449233641,47650.052497571065,47867.329990716833,48088.514350662575,48311.697868971562,48535.851922691792,48760.980622675299,48987.088097232569]
[null,null,"Reserve Margin","%",{"$f":"E25/E26-1","v":0.40171063938984353},0.41753461829815519,0.42243153064162042,0.48806902447123623,0.51364422512507302,0.53193554733576232,0.49874108595661792,0.51045170841643928,0.52170931702484991,0.35470459345209715,0.35643530854055605,0.35641462970310789,0.3585160483241725,0.31582261718264149,0.31509213245886825,0.31123245791736642,0.31625730094406457,0.31380775258604454,0.30989367940414958,0.30782011787855001,0.30225229543762899,0.2967156554219994,0.29122908525391011,0.28584332459423667,0.28045151098109766,0.27483501048129688,0.26941790729902637,0.26409004770597955,0.25885649375455477,0.25353846995790263,0.24823018847340572,0.22058508278715738,0.215479344744123,0.21036477783391949,0.20535745280950368,0.20035647168037918,0.19528595921127767,0.19024027481410788,0.18522119184262209,{"$f":"AR25/AR26-1","v":0.18022958366294728},0.1753594781419483,0.17044104917404712,0.16560011858545476,0.16078516024504652,0.15589918101253164,0.1510303817250489,0.14618527970338424,0.14136459836119331,0.13656820036904782]
[null,null,"Reserve Margin Target","%",{"$f":"General_Inputs!$F$125","v":0.15},{"$f":"General_Inputs!$F$125","v":0.15},{"$f":"General_Inputs!$F$125","v":0.15},{"$f":"General_Inputs!$F$125","v":0.15},{"$f":"General_Inputs!$F$125","v":0.15},{"$f":"General_Inputs!$F$125","v":0.15},{"$f":"General_Inputs!$F$125","v":0.15},{"$f":"General_Inputs!$F$125","v":0.15},{"$f":"General_Inputs!$F$125","v":0.15},{"$f":"General_Inputs!$F$125","v":0.15},{"$f":"General_Inputs!$F$125","v":0.15},{"$f":"General_Inputs!$F$125","v":0.15},{"$f":"General_Inputs!$F$125","v":0.15},{"$f":"General_Inputs!$F$125","v":0.15},{"$f":"General_Inputs!$F$125","v":0.15},{"$f":"General_Inputs!$F$125","v":0.15},{"$f":"General_Inputs!$F$125","v":0.15},{"$f":"General_Inputs!$F$125","v":0.15},{"$f":"General_Inputs!$F$125","v":0.15},{"$f":"General_Inputs!$F$125","v":0.15},{"$f":"General_Inputs!$F$125","v":0.15},{"$f":"General_Inputs!$F$125","v":0.15},{"$f":"General_Inputs!$F$125","v":0.15},{"$f":"General_Inputs!$F$125","v":0.15},{"$f":"General_Inputs!$F$125","v":0.15},{"$f":"General_Inputs!$F$125","v":0.15},{"$f":"General_Inputs!$F$125","v":0.15},{"$f":"General_Inputs!$F$125","v":0.15},{"$f":"General_Inputs!$F$125","v":0.15},{"$f":"General_Inputs!$F$125","v":0.15},{"$f":"General_Inputs!$F$125","v":0.15},{"$f":"General_Inputs!$F$125","v":0.15},{"$f":"General_Inputs!$F$125","v":0.15},{"$f":"General_Inputs!$F$125","v":0.15},{"$f":"General_Inputs!$F$125","v":0.15},{"$f":"General_Inputs!$F$125","v":0.15},{"$f":"General_Inputs!$F$125","v":0.15},{"$f":"General_Inputs!$F$125","v":0.15},{"$f":"General_Inputs!$F$125","v":0.15},{"$f":"General_Inputs!$F$125","v":0.15},{"$f":"General_Inputs!$F$125","v":0.15},{"$f":"General_Inputs!$F$125","v":0.15},{"$f":"General_Inputs!$F$125","v":0.15},{"$f":"General_Inputs!$F$125","v":0.15},{"$f":"General_Inputs!$F$125","v":0.15},{"$f":"General_Inputs!$F$125","v":0.15},{"$f":"General_Inputs!$F$125","v":0.15},{"$f":"General_Inputs!$F$125","v":0.15},{"$f":"General_Inputs!$F$125","v":0.15}]
[null,null,"PRM Need","MW",{"$f":"E26*(1+E28)","v":51924.170715056396},52578.825192410841,53060.301387890941,50671.000254796134,50246.061194306014,50176.373989829575,49946.169797870745,49583.123075505151,49353.719115832879,49129.897167888368,49076.157082582125,48930.367779108972,48717.902338547414,48456.281374187412,48264.580097260849,48475.109267131164,48686.849843219978,48899.858293760408,49114.202799799183,49339.392860823566,49565.561858467059,49792.713952064318,50020.853318624482,50249.984152907702,50480.110667501838,50711.237092899893,50943.367677577473,51176.506688070687,51410.658409054333,51645.827143420662,51882.017212358056,52119.232955430511,52357.478730657102,52596.75891459213,52837.077902405261,53078.440107962313,53320.849963906228,53564.311921738554,53808.830451901049,{"$f":"AR26*(1+AR28)","v":54054.410043857977},54301.055206178273,54548.770466618684,54797.560372206717,55047.429489324357,55301.791503261957,55558.452549317291,55816.229711095555,56075.127716076589,56335.151311817448]
[null,null,"Surplus (Shortfall)","MW",{"$f":"E25-E29","v":11365.101052586295},12231.874720362663,12569.825324703328,14895.909239235392,15888.426077035147,16664.47031576476,15146.331734507032,15541.149061902957,15952.380195810896,8745.3179357355984,8809.6101124588167,8782.5597794449277,8833.4473724146737,6987.0846925271617,6928.7847395553399,6796.3139260456301,7038.7341273067068,6965.3703381538726,6828.7396492708504,6771.0859107402357,6562.1483196586196,6352.4962284497815,6142.9559633124809,5935.7607896858171,5726.2667052770848,5504.8154904449548,5290.0437902792764,5077.1565995368437,4866.4208834980673,4649.8521062087748,4431.6350688264502,3198.9916286627849,2981.1594780328669,2760.8623188378988,2543.4139535430222,2324.2112749002699,2099.726814414018,1874.2979408342217,1648.0096871074275,{"$f":"AR25-AR29","v":1420.9063571931038},1197.4316718137488,969.59486912345164,743.34646956526558,516.25682445240818,283.68285077828477,49.779490590277419,-185.15069944302377,-421.07065197887277,-657.98475182582479]
[null,null,"Shortfall","MW",{"$f":"MAX(OFFSET(E31,0,-1),-MIN(E30,0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"MAX(OFFSET(AK31,0,-1),-MIN(AK30,0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,185.15069944302377,421.07065197887277,657.98475182582479]
[null,null,"Capacity Value","$/kW-yr",{"$f":"IF(E$27>E$28,General_Inputs!$F$124,General_Inputs!$F$123)","v":32.880000000000003},{"$f":"IF(F$27>F$28,General_Inputs!$F$124,General_Inputs!$F$123)","v":32.880000000000003},{"$f":"IF(G$27>G$28,General_Inputs!$F$124,General_Inputs!$F$123)","v":32.880000000000003},{"$f":"IF(H$27>H$28,General_Inputs!$F$124,General_Inputs!$F$123)","v":32.880000000000003},{"$f":"IF(I$27>I$28,General_Inputs!$F$124,General_Inputs!$F$123)","v":32.880000000000003},{"$f":"IF(J$27>J$28,General_Inputs!$F$124,General_Inputs!$F$123)","v":32.880000000000003},{"$f":"IF(K$27>K$28,General_Inputs!$F$124,General_Inputs!$F$123)","v":32.880000000000003},{"$f":"IF(L$27>L$28,General_Inputs!$F$124,General_Inputs!$F$123)","v":32.880000000000003},{"$f":"IF(M$27>M$28,General_Inputs!$F$124,General_Inputs!$F$123)","v":32.880000000000003},{"$f":"IF(N$27>N$28,General_Inputs!$F$124,General_Inputs!$F$123)","v":32.880000000000003},{"$f":"IF(O$27>O$28,General_Inputs!$F$124,General_Inputs!$F$123)","v":32.880000000000003},{"$f":"IF(P$27>P$28,General_Inputs!$F$124,General_Inputs!$F$123)","v":32.880000000000003},{"$f":"IF(Q$27>Q$28,General_Inputs!$F$124,General_Inputs!$F$123)","v":32.880000000000003},{"$f":"IF(R$27>R$28,General_Inputs!$F$124,General_Inputs!$F$123)","v":32.880000000000003},{"$f":"IF(S$27>S$28,General_Inputs!$F$124,General_Inputs!$F$123)","v":32.880000000000003},{"$f":"IF(T$27>T$28,General_Inputs!$F$124,General_Inputs!$F$123)","v":32.880000000000003},{"$f":"IF(U$27>U$28,General_Inputs!$F$124,General_Inputs!$F$123)","v":32.880000000000003},{"$f":"IF(V$27>V$28,General_Inputs!$F$124,General_Inputs!$F$123)","v":32.880000000000003},{"$f":"IF(W$27>W$28,General_Inputs!$F$124,General_Inputs!$F$123)","v":32.880000000000003},{"$f":"IF(X$27>X$28,General_Inputs!$F$124,General_Inputs!$F$123)","v":32.880000000000003},{"$f":"IF(Y$27>Y$28,General_Inputs!$F$124,General_Inputs!$F$123)","v":32.880000000000003},{"$f":"IF(Z$27>Z$28,General_Inputs!$F$124,General_Inputs!$F$123)","v":32.880000000000003},{"$f":"IF(AA$27>AA$28,General_Inputs!$F$124,General_Inputs!$F$123)","v":32.880000000000003},{"$f":"IF(AB$27>AB$28,General_Inputs!$F$124,General_Inputs!$F$123)","v":32.880000000000003},{"$f":"IF(AC$27>AC$28,General_Inputs!$F$124,General_Inputs!$F$123)","v":32.880000000000003},{"$f":"IF(AD$27>AD$28,General_Inputs!$F$124,General_Inputs!$F$123)","v":32.880000000000003},{"$f":"IF(AE$27>AE$28,General_Inputs!$F$124,General_Inputs!$F$123)","v":32.880000000000003},{"$f":"IF(AF$27>AF$28,General_Inputs!$F$124,General_Inputs!$F$123)","v":32.880000000000003},{"$f":"IF(AG$27>AG$28,General_Inputs!$F$124,General_Inputs!$F$123)","v":32.880000000000003},{"$f":"IF(AH$27>AH$28,General_Inputs!$F$124,General_Inputs!$F$123)","v":32.880000000000003},{"$f":"IF(AI$27>AI$28,General_Inputs!$F$124,General_Inputs!$F$123)","v":32.880000000000003},{"$f":"IF(AJ$27>AJ$28,General_Inputs!$F$124,General_Inputs!$F$123)","v":32.880000000000003},{"$f":"IF(AK$27>AK$28,General_Inputs!$F$124,General_Inputs!$F$123)","v":32.880000000000003},{"$f":"IF(AL$27>AL$28,General_Inputs!$F$124,General_Inputs!$F$123)","v":32.880000000000003},{"$f":"IF(AM$27>AM$28,General_Inputs!$F$124,General_Inputs!$F$123)","v":32.880000000000003},{"$f":"IF(AN$27>AN$28,General_Inputs!$F$124,General_Inputs!$F$123)","v":32.880000000000003},{"$f":"IF(AO$27>AO$28,General_Inputs!$F$124,General_Inputs!$F$123)","v":32.880000000000003},{"$f":"IF(AP$27>AP$28,General_Inputs!$F$124,General_Inputs!$F$123)","v":32.880000000000003},{"$f":"IF(AQ$27>AQ$28,General_Inputs!$F$124,General_Inputs!$F$123)","v":32.880000000000003},{"$f":"IF(AR$27>AR$28,General_Inputs!$F$124,General_Inputs!$F$123)","v":32.880000000000003},{"$f":"IF(AS$27>AS$28,General_Inputs!$F$124,General_Inputs!$F$123)","v":32.880000000000003},{"$f":"IF(AT$27>AT$28,General_Inputs!$F$124,General_Inputs!$F$123)","v":32.880000000000003},{"$f":"IF(AU$27>AU$28,General_Inputs!$F$124,General_Inputs!$F$123)","v":32.880000000000003},{"$f":"IF(AV$27>AV$28,General_Inputs!$F$124,General_Inputs!$F$123)","v":32.880000000000003},{"$f":"IF(AW$27>AW$28,General_Inputs!$F$124,General_Inputs!$F$123)","v":32.880000000000003},{"$f":"IF(AX$27>AX$28,General_Inputs!$F$124,General_Inputs!$F$123)","v":32.880000000000003},{"$f":"IF(AY$27>AY$28,General_Inputs!$F$124,General_Inputs!$F$123)","v":164.43589159535929},{"$f":"IF(AZ$27>AZ$28,General_Inputs!$F$124,General_Inputs!$F$123)","v":164.43589159535929},{"$f":"IF(BA$27>BA$28,General_Inputs!$F$124,General_Inputs!$F$123)","v":164.43589159535929}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,30,{"$f":"General_Inputs!$F$123","v":164.43589159535929}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Series1","length"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,180,2015,20]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2015 Contract","2025 Contract"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"NPV((1+7.5%)/(1+2%)-1,$H33:$AA33)","v":396.46836391229158},{"$f":"NPV((1+7.5%)/(1+2%)-1,$R33:$AK33)","v":396.46836391229158}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-PV(7.5%,20,1)","v":10.194491359191913},{"$f":"-PV(7.5%,20,1)","v":10.194491359191913}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"V111/V112","v":38.890450729041419},{"$f":"W111/W112","v":38.890450729041419}]

{"sheet":"Valuation","index":12,"n_rows":110,"n_cols":28,"rows_kept":69,"cut":true,"hidden":false,"merged":[],"bounds":{"rows_first":31,"rows_last":7,"rows_between":31,"halvings":6}}
["25-Year Look-Ahead"]
["Valuation Parameters"]
[]
[null,null,"Year Index",1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25]
[null,null,"Year",{"$f":"Supply_Curve!$B$9+D$4-1","v":2030},{"$f":"Supply_Curve!$B$9+E$4-1","v":2031},{"$f":"Supply_Curve!$B$9+F$4-1","v":2032},{"$f":"Supply_Curve!$B$9+G$4-1","v":2033},{"$f":"Supply_Curve!$B$9+H$4-1","v":2034},{"$f":"Supply_Curve!$B$9+I$4-1","v":2035},{"$f":"Supply_Curve!$B$9+J$4-1","v":2036},{"$f":"Supply_Curve!$B$9+K$4-1","v":2037},{"$f":"Supply_Curve!$B$9+L$4-1","v":2038},{"$f":"Supply_Curve!$B$9+M$4-1","v":2039},{"$f":"Supply_Curve!$B$9+N$4-1","v":2040},{"$f":"Supply_Curve!$B$9+O$4-1","v":2041},{"$f":"Supply_Curve!$B$9+P$4-1","v":2042},{"$f":"Supply_Curve!$B$9+Q$4-1","v":2043},{"$f":"Supply_Curve!$B$9+R$4-1","v":2044},{"$f":"Supply_Curve!$B$9+S$4-1","v":2045},{"$f":"Supply_Curve!$B$9+T$4-1","v":2046},{"$f":"Supply_Curve!$B$9+U$4-1","v":2047},{"$f":"Supply_Curve!$B$9+V$4-1","v":2048},{"$f":"Supply_Curve!$B$9+W$4-1","v":2049},{"$f":"Supply_Curve!$B$9+X$4-1","v":2050},{"$f":"Supply_Curve!$B$9+Y$4-1","v":2051},{"$f":"Supply_Curve!$B$9+Z$4-1","v":2052},{"$f":"Supply_Curve!$B$9+AA$4-1","v":2053},{"$f":"Supply_Curve!$B$9+AB$4-1","v":2054}]
[]
[null,"Capacity Value"]
[null,"Avoided Cost ($/kW-yr)","Cost",{"$f":"INDEX(System_Capacity!$E$33:$BA$33,MATCH(D$5,System_Capacity!$E$5:$BA$5,0))","v":32.880000000000003},{"$f":"INDEX(System_Capacity!$E$33:$BA$33,MATCH(E$5,System_Capacity!$E$5:$BA$5,0))","v":32.880000000000003},{"$f":"INDEX(System_Capacity!$E$33:$BA$33,MATCH(F$5,System_Capacity!$E$5:$BA$5,0))","v":32.880000000000003},{"$f":"INDEX(System_Capacity!$E$33:$BA$33,MATCH(G$5,System_Capacity!$E$5:$BA$5,0))","v":32.880000000000003},{"$f":"INDEX(System_Capacity!$E$33:$BA$33,MATCH(H$5,System_Capacity!$E$5:$BA$5,0))","v":32.880000000000003},{"$f":"INDEX(System_Capacity!$E$33:$BA$33,MATCH(I$5,System_Capacity!$E$5:$BA$5,0))","v":32.880000000000003},{"$f":"INDEX(System_Capacity!$E$33:$BA$33,MATCH(J$5,System_Capacity!$E$5:$BA$5,0))","v":32.880000000000003},{"$f":"INDEX(System_Capacity!$E$33:$BA$33,MATCH(K$5,System_Capacity!$E$5:$BA$5,0))","v":32.880000000000003},{"$f":"INDEX(System_Capacity!$E$33:$BA$33,MATCH(L$5,System_Capacity!$E$5:$BA$5,0))","v":32.880000000000003},{"$f":"INDEX(System_Capacity!$E$33:$BA$33,MATCH(M$5,System_Capacity!$E$5:$BA$5,0))","v":32.880000000000003},{"$f":"INDEX(System_Capacity!$E$33:$BA$33,MATCH(N$5,System_Capacity!$E$5:$BA$5,0))","v":32.880000000000003},{"$f":"INDEX(System_Capacity!$E$33:$BA$33,MATCH(O$5,System_Capacity!$E$5:$BA$5,0))","v":32.880000000000003},{"$f":"INDEX(System_Capacity!$E$33:$BA$33,MATCH(P$5,System_Capacity!$E$5:$BA$5,0))","v":32.880000000000003},{"$f":"INDEX(System_Capacity!$E$33:$BA$33,MATCH(Q$5,System_Capacity!$E$5:$BA$5,0))","v":32.880000000000003},{"$f":"INDEX(System_Capacity!$E$33:$BA$33,MATCH(R$5,System_Capacity!$E$5:$BA$5,0))","v":32.880000000000003},{"$f":"INDEX(System_Capacity!$E$33:$BA$33,MATCH(S$5,System_Capacity!$E$5:$BA$5,0))","v":32.880000000000003},{"$f":"INDEX(System_Capacity!$E$33:$BA$33,MATCH(T$5,System_Capacity!$E$5:$BA$5,0))","v":32.880000000000003},{"$f":"INDEX(System_Capacity!$E$33:$BA$33,MATCH(U$5,System_Capacity!$E$5:$BA$5,0))","v":32.880000000000003},{"$f":"INDEX(System_Capacity!$E$33:$BA$33,MATCH(V$5,System_Capacity!$E$5:$BA$5,0))","v":32.880000000000003},{"$f":"INDEX(System_Capacity!$E$33:$BA$33,MATCH(W$5,System_Capacity!$E$5:$BA$5,0))","v":32.880000000000003},{"$f":"INDEX(System_Capacity!$E$33:$BA$33,MATCH(X$5,System_Capacity!$E$5:$BA$5,0))","v":32.880000000000003},{"$f":"INDEX(System_Capacity!$E$33:$BA$33,MATCH(Y$5,System_Capacity!$E$5:$BA$5,0))","v":32.880000000000003},{"$f":"INDEX(System_Capacity!$E$33:$BA$33,MATCH(Z$5,System_Capacity!$E$5:$BA$5,0))","v":32.880000000000003},{"$f":"INDEX(System_Capacity!$E$33:$BA$33,MATCH(AA$5,System_Capacity!$E$5:$BA$5,0))","v":32.880000000000003},{"$f":"INDEX(System_Capacity!$E$33:$BA$33,MATCH(AB$5,System_Capacity!$E$5:$BA$5,0))","v":32.880000000000003}]
[null,"Marginal ELCC","Baseload",{"$f":"INDEX(ELCC_Interp!$E52:$BA52,MATCH(D$5,ELCC_Interp!$E$7:$BA$7,0))","v":0.11415525114155251},{"$f":"INDEX(ELCC_Interp!$E52:$BA52,MATCH(E$5,ELCC_Interp!$E$7:$BA$7,0))","v":0.11415525114155251},{"$f":"INDEX(ELCC_Interp!$E52:$BA52,MATCH(F$5,ELCC_Interp!$E$7:$BA$7,0))","v":0.11415525114155251},{"$f":"INDEX(ELCC_Interp!$E52:$BA52,MATCH(G$5,ELCC_Interp!$E$7:$BA$7,0))","v":0.11415525114155251},{"$f":"INDEX(ELCC_Interp!$E52:$BA52,MATCH(H$5,ELCC_Interp!$E$7:$BA$7,0))","v":0.11415525114155251},{"$f":"INDEX(ELCC_Interp!$E52:$BA52,MATCH(I$5,ELCC_Interp!$E$7:$BA$7,0))","v":0.11415525114155251},{"$f":"INDEX(ELCC_Interp!$E52:$BA52,MATCH(J$5,ELCC_Interp!$E$7:$BA$7,0))","v":0.11415525114155251},{"$f":"INDEX(ELCC_Interp!$E52:$BA52,MATCH(K$5,ELCC_Interp!$E$7:$BA$7,0))","v":0.11415525114155251},{"$f":"INDEX(ELCC_Interp!$E52:$BA52,MATCH(L$5,ELCC_Interp!$E$7:$BA$7,0))","v":0.11415525114155251},{"$f":"INDEX(ELCC_Interp!$E52:$BA52,MATCH(M$5,ELCC_Interp!$E$7:$BA$7,0))","v":0.11415525114155251},{"$f":"INDEX(ELCC_Interp!$E52:$BA52,MATCH(N$5,ELCC_Interp!$E$7:$BA$7,0))","v":0.11415525114155251},{"$f":"INDEX(ELCC_Interp!$E52:$BA52,MATCH(O$5,ELCC_Interp!$E$7:$BA$7,0))","v":0.11415525114155251},{"$f":"INDEX(ELCC_Interp!$E52:$BA52,MATCH(P$5,ELCC_Interp!$E$7:$BA$7,0))","v":0.11415525114155251},{"$f":"INDEX(ELCC_Interp!$E52:$BA52,MATCH(Q$5,ELCC_Interp!$E$7:$BA$7,0))","v":0.11415525114155251},{"$f":"INDEX(ELCC_Interp!$E52:$BA52,MATCH(R$5,ELCC_Interp!$E$7:$BA$7,0))","v":0.11415525114155251},{"$f":"INDEX(ELCC_Interp!$E52:$BA52,MATCH(S$5,ELCC_Interp!$E$7:$BA$7,0))","v":0.11415525114155251},{"$f":"INDEX(ELCC_Interp!$E52:$BA52,MATCH(T$5,ELCC_Interp!$E$7:$BA$7,0))","v":0.11415525114155251},{"$f":"INDEX(ELCC_Interp!$E52:$BA52,MATCH(U$5,ELCC_Interp!$E$7:$BA$7,0))","v":0.11415525114155251},{"$f":"INDEX(ELCC_Interp!$E52:$BA52,MATCH(V$5,ELCC_Interp!$E$7:$BA$7,0))","v":0.11415525114155251},{"$f":"INDEX(ELCC_Interp!$E52:$BA52,MATCH(W$5,ELCC_Interp!$E$7:$BA$7,0))","v":0.11415525114155251},{"$f":"INDEX(ELCC_Interp!$E52:$BA52,MATCH(X$5,ELCC_Interp!$E$7:$BA$7,0))","v":0.11415525114155251},{"$f":"INDEX(ELCC_Interp!$E52:$BA52,MATCH(Y$5,ELCC_Interp!$E$7:$BA$7,0))","v":0.11415525114155251},{"$f":"INDEX(ELCC_Interp!$E52:$BA52,MATCH(Z$5,ELCC_Interp!$E$7:$BA$7,0))","v":0.11415525114155251},{"$f":"INDEX(ELCC_Interp!$E52:$BA52,MATCH(AA$5,ELCC_Interp!$E$7:$BA$7,0))","v":0.11415525114155251},{"$f":"INDEX(ELCC_Interp!$E52:$BA52,MATCH(AB$5,ELCC_Interp!$E$7:$BA$7,0))","v":0.11415525114155251}]
[null,"(MW per GWh)","CSP - No Storage",{"$f":"INDEX(ELCC_Interp!$E53:$BA53,MATCH(D$5,ELCC_Interp!$E$7:$BA$7,0))","v":-1.5528395167439936E-3},{"$f":"INDEX(ELCC_Interp!$E53:$BA53,MATCH(E$5,ELCC_Interp!$E$7:$BA$7,0))","v":-1.5528365896405598E-3},{"$f":"INDEX(ELCC_Interp!$E53:$BA53,MATCH(F$5,ELCC_Interp!$E$7:$BA$7,0))","v":-1.5528282621403849E-3},{"$f":"INDEX(ELCC_Interp!$E53:$BA53,MATCH(G$5,ELCC_Interp!$E$7:$BA$7,0))","v":-1.5528145329296566E-3},{"$f":"INDEX(ELCC_Interp!$E53:$BA53,MATCH(H$5,ELCC_Interp!$E$7:$BA$7,0))","v":-1.5527954007809224E-3},{"$f":"INDEX(ELCC_Interp!$E53:$BA53,MATCH(I$5,ELCC_Interp!$E$7:$BA$7,0))","v":-2.3004672934525845E-4},{"$f":"INDEX(ELCC_Interp!$E53:$BA53,MATCH(J$5,ELCC_Interp!$E$7:$BA$7,0))","v":-2.3004229346074793E-4},{"$f":"INDEX(ELCC_Interp!$E53:$BA53,MATCH(K$5,ELCC_Interp!$E$7:$BA$7,0))","v":-1.6856717952905707E-4},{"$f":"INDEX(ELCC_Interp!$E53:$BA53,MATCH(L$5,ELCC_Interp!$E$7:$BA$7,0))","v":-1.6856275508311775E-4},{"$f":"INDEX(ELCC_Interp!$E53:$BA53,MATCH(M$5,ELCC_Interp!$E$7:$BA$7,0))","v":-1.6855774354988164E-4},{"$f":"INDEX(ELCC_Interp!$E53:$BA53,MATCH(N$5,ELCC_Interp!$E$7:$BA$7,0))","v":-1.6855214485252655E-4},{"$f":"INDEX(ELCC_Interp!$E53:$BA53,MATCH(O$5,ELCC_Interp!$E$7:$BA$7,0))","v":-1.6854595892366373E-4},{"$f":"INDEX(ELCC_Interp!$E53:$BA53,MATCH(P$5,ELCC_Interp!$E$7:$BA$7,0))","v":-1.6853918570534376E-4},{"$f":"INDEX(ELCC_Interp!$E53:$BA53,MATCH(Q$5,ELCC_Interp!$E$7:$BA$7,0))","v":-1.6853182514906342E-4},{"$f":"INDEX(ELCC_Interp!$E53:$BA53,MATCH(R$5,ELCC_Interp!$E$7:$BA$7,0))","v":-1.6852387721577166E-4},{"$f":"INDEX(ELCC_Interp!$E53:$BA53,MATCH(S$5,ELCC_Interp!$E$7:$BA$7,0))","v":-1.6851534187587556E-4},{"$f":"INDEX(ELCC_Interp!$E53:$BA53,MATCH(T$5,ELCC_Interp!$E$7:$BA$7,0))","v":-1.6850621910924519E-4},{"$f":"INDEX(ELCC_Interp!$E53:$BA53,MATCH(U$5,ELCC_Interp!$E$7:$BA$7,0))","v":-1.6849650890521915E-4},{"$f":"INDEX(ELCC_Interp!$E53:$BA53,MATCH(V$5,ELCC_Interp!$E$7:$BA$7,0))","v":-1.684862112626087E-4},{"$f":"INDEX(ELCC_Interp!$E53:$BA53,MATCH(W$5,ELCC_Interp!$E$7:$BA$7,0))","v":-1.6847532618970257E-4},{"$f":"INDEX(ELCC_Interp!$E53:$BA53,MATCH(X$5,ELCC_Interp!$E$7:$BA$7,0))","v":-1.6846385370427038E-4},{"$f":"INDEX(ELCC_Interp!$E53:$BA53,MATCH(Y$5,ELCC_Interp!$E$7:$BA$7,0))","v":-1.6845179383356672E-4},{"$f":"INDEX(ELCC_Interp!$E53:$BA53,MATCH(Z$5,ELCC_Interp!$E$7:$BA$7,0))","v":-1.6843914661433349E-4},{"$f":"INDEX(ELCC_Interp!$E53:$BA53,MATCH(AA$5,ELCC_Interp!$E$7:$BA$7,0))","v":-1.6842591209280372E-4},{"$f":"INDEX(ELCC_Interp!$E53:$BA53,MATCH(AB$5,ELCC_Interp!$E$7:$BA$7,0))","v":-1.6841209032470326E-4}]
[null,null,"CSP - Storage",{"$f":"INDEX(ELCC_Interp!$E54:$BA54,MATCH(D$5,ELCC_Interp!$E$7:$BA$7,0))","v":0.17953009671940628},{"$f":"INDEX(ELCC_Interp!$E54:$BA54,MATCH(E$5,ELCC_Interp!$E$7:$BA$7,0))","v":0.17952975830506476},{"$f":"INDEX(ELCC_Interp!$E54:$BA54,MATCH(F$5,ELCC_Interp!$E$7:$BA$7,0))","v":0.17952879552887591},{"$f":"INDEX(ELCC_Interp!$E54:$BA54,MATCH(G$5,ELCC_Interp!$E$7:$BA$7,0))","v":0.17952720823894455},{"$f":"INDEX(ELCC_Interp!$E54:$BA54,MATCH(H$5,ELCC_Interp!$E$7:$BA$7,0))","v":0.17952499629335994},{"$f":"INDEX(ELCC_Interp!$E54:$BA54,MATCH(I$5,ELCC_Interp!$E$7:$BA$7,0))","v":0.17984255042522582},{"$f":"INDEX(ELCC_Interp!$E54:$BA54,MATCH(J$5,ELCC_Interp!$E$7:$BA$7,0))","v":0.17983908260463982},{"$f":"INDEX(ELCC_Interp!$E54:$BA54,MATCH(K$5,ELCC_Interp!$E$7:$BA$7,0))","v":0.1810809344840667},{"$f":"INDEX(ELCC_Interp!$E54:$BA54,MATCH(L$5,ELCC_Interp!$E$7:$BA$7,0))","v":0.18107618158491098},{"$f":"INDEX(ELCC_Interp!$E54:$BA54,MATCH(M$5,ELCC_Interp!$E$7:$BA$7,0))","v":0.1810707980154396},{"$f":"INDEX(ELCC_Interp!$E54:$BA54,MATCH(N$5,ELCC_Interp!$E$7:$BA$7,0))","v":0.18106478369312737},{"$f":"INDEX(ELCC_Interp!$E54:$BA54,MATCH(O$5,ELCC_Interp!$E$7:$BA$7,0))","v":0.18105813854558286},{"$f":"INDEX(ELCC_Interp!$E54:$BA54,MATCH(P$5,ELCC_Interp!$E$7:$BA$7,0))","v":0.18105086251055472},{"$f":"INDEX(ELCC_Interp!$E54:$BA54,MATCH(Q$5,ELCC_Interp!$E$7:$BA$7,0))","v":0.1810429555359391},{"$f":"INDEX(ELCC_Interp!$E54:$BA54,MATCH(R$5,ELCC_Interp!$E$7:$BA$7,0))","v":0.18103441757978589},{"$f":"INDEX(ELCC_Interp!$E54:$BA54,MATCH(S$5,ELCC_Interp!$E$7:$BA$7,0))","v":0.18102524861030533},{"$f":"INDEX(ELCC_Interp!$E54:$BA54,MATCH(T$5,ELCC_Interp!$E$7:$BA$7,0))","v":0.18101544860587312},{"$f":"INDEX(ELCC_Interp!$E54:$BA54,MATCH(U$5,ELCC_Interp!$E$7:$BA$7,0))","v":0.18100501755503645},{"$f":"INDEX(ELCC_Interp!$E54:$BA54,MATCH(V$5,ELCC_Interp!$E$7:$BA$7,0))","v":0.18099395545651825},{"$f":"INDEX(ELCC_Interp!$E54:$BA54,MATCH(W$5,ELCC_Interp!$E$7:$BA$7,0))","v":0.18098226231922265},{"$f":"INDEX(ELCC_Interp!$E54:$BA54,MATCH(X$5,ELCC_Interp!$E$7:$BA$7,0))","v":0.18096993816223833},{"$f":"INDEX(ELCC_Interp!$E54:$BA54,MATCH(Y$5,ELCC_Interp!$E$7:$BA$7,0))","v":0.18095698301484325},{"$f":"INDEX(ELCC_Interp!$E54:$BA54,MATCH(Z$5,ELCC_Interp!$E$7:$BA$7,0))","v":0.18094339691650679},{"$f":"INDEX(ELCC_Interp!$E54:$BA54,MATCH(AA$5,ELCC_Interp!$E$7:$BA$7,0))","v":0.18092917991689422},{"$f":"INDEX(ELCC_Interp!$E54:$BA54,MATCH(AB$5,ELCC_Interp!$E$7:$BA$7,0))","v":0.18091433207586816}]
[null,null,"Solar PV - Dist",{"$f":"INDEX(ELCC_Interp!$E55:$BA55,MATCH(D$5,ELCC_Interp!$E$7:$BA$7,0))","v":5.7298635320353168E-3},{"$f":"INDEX(ELCC_Interp!$E55:$BA55,MATCH(E$5,ELCC_Interp!$E$7:$BA$7,0))","v":5.7298527312390733E-3},{"$f":"INDEX(ELCC_Interp!$E55:$BA55,MATCH(F$5,ELCC_Interp!$E$7:$BA$7,0))","v":5.7298220033763104E-3},{"$f":"INDEX(ELCC_Interp!$E55:$BA55,MATCH(G$5,ELCC_Interp!$E$7:$BA$7,0))","v":5.7297713435991542E-3},{"$f":"INDEX(ELCC_Interp!$E55:$BA55,MATCH(H$5,ELCC_Interp!$E$7:$BA$7,0))","v":5.7297007473784004E-3},{"$f":"INDEX(ELCC_Interp!$E55:$BA55,MATCH(I$5,ELCC_Interp!$E$7:$BA$7,0))","v":5.7296102105038119E-3},{"$f":"INDEX(ELCC_Interp!$E55:$BA55,MATCH(J$5,ELCC_Interp!$E$7:$BA$7,0))","v":5.7294997290844212E-3},{"$f":"INDEX(ELCC_Interp!$E55:$BA55,MATCH(K$5,ELCC_Interp!$E$7:$BA$7,0))","v":5.5268983221406845E-3},{"$f":"INDEX(ELCC_Interp!$E55:$BA55,MATCH(L$5,ELCC_Interp!$E$7:$BA$7,0))","v":5.5267532555689659E-3},{"$f":"INDEX(ELCC_Interp!$E55:$BA55,MATCH(M$5,ELCC_Interp!$E$7:$BA$7,0))","v":5.5265889398658057E-3},{"$f":"INDEX(ELCC_Interp!$E55:$BA55,MATCH(N$5,ELCC_Interp!$E$7:$BA$7,0))","v":5.5264053725123958E-3},{"$f":"INDEX(ELCC_Interp!$E55:$BA55,MATCH(O$5,ELCC_Interp!$E$7:$BA$7,0))","v":5.5262025512992259E-3},{"$f":"INDEX(ELCC_Interp!$E55:$BA55,MATCH(P$5,ELCC_Interp!$E$7:$BA$7,0))","v":5.5259804743262777E-3},{"$f":"INDEX(ELCC_Interp!$E55:$BA55,MATCH(Q$5,ELCC_Interp!$E$7:$BA$7,0))","v":5.5257391400032529E-3},{"$f":"INDEX(ELCC_Interp!$E55:$BA55,MATCH(R$5,ELCC_Interp!$E$7:$BA$7,0))","v":5.5254785470497643E-3},{"$f":"INDEX(ELCC_Interp!$E55:$BA55,MATCH(S$5,ELCC_Interp!$E$7:$BA$7,0))","v":5.5251986944955334E-3},{"$f":"INDEX(ELCC_Interp!$E55:$BA55,MATCH(T$5,ELCC_Interp!$E$7:$BA$7,0))","v":5.5248995816805507E-3},{"$f":"INDEX(ELCC_Interp!$E55:$BA55,MATCH(U$5,ELCC_Interp!$E$7:$BA$7,0))","v":5.5245812082552548E-3},{"$f":"INDEX(ELCC_Interp!$E55:$BA55,MATCH(V$5,ELCC_Interp!$E$7:$BA$7,0))","v":5.5242435741806699E-3},{"$f":"INDEX(ELCC_Interp!$E55:$BA55,MATCH(W$5,ELCC_Interp!$E$7:$BA$7,0))","v":5.5238866797285629E-3},{"$f":"INDEX(ELCC_Interp!$E55:$BA55,MATCH(X$5,ELCC_Interp!$E$7:$BA$7,0))","v":5.5235105254815547E-3},{"$f":"INDEX(ELCC_Interp!$E55:$BA55,MATCH(Y$5,ELCC_Interp!$E$7:$BA$7,0))","v":5.5231151123332576E-3},{"$f":"INDEX(ELCC_Interp!$E55:$BA55,MATCH(Z$5,ELCC_Interp!$E$7:$BA$7,0))","v":5.5227004414883452E-3},{"$f":"INDEX(ELCC_Interp!$E55:$BA55,MATCH(AA$5,ELCC_Interp!$E$7:$BA$7,0))","v":5.5222665144626822E-3},{"$f":"INDEX(ELCC_Interp!$E55:$BA55,MATCH(AB$5,ELCC_Interp!$E$7:$BA$7,0))","v":5.5218133330833842E-3}]
[null,null,"Solar PV - Utility",{"$f":"INDEX(ELCC_Interp!$E56:$BA56,MATCH(D$5,ELCC_Interp!$E$7:$BA$7,0))","v":6.4036137171752478E-3},{"$f":"INDEX(ELCC_Interp!$E56:$BA56,MATCH(E$5,ELCC_Interp!$E$7:$BA$7,0))","v":6.4036016463594955E-3},{"$f":"INDEX(ELCC_Interp!$E56:$BA56,MATCH(F$5,ELCC_Interp!$E$7:$BA$7,0))","v":6.4035673053385632E-3},{"$f":"INDEX(ELCC_Interp!$E56:$BA56,MATCH(G$5,ELCC_Interp!$E$7:$BA$7,0))","v":6.4035106886945383E-3},{"$f":"INDEX(ELCC_Interp!$E56:$BA56,MATCH(H$5,ELCC_Interp!$E$7:$BA$7,0))","v":6.4034317913656451E-3},{"$f":"INDEX(ELCC_Interp!$E56:$BA56,MATCH(I$5,ELCC_Interp!$E$7:$BA$7,0))","v":6.943097694089323E-3},{"$f":"INDEX(ELCC_Interp!$E56:$BA56,MATCH(J$5,ELCC_Interp!$E$7:$BA$7,0))","v":6.9429638135529471E-3},{"$f":"INDEX(ELCC_Interp!$E56:$BA56,MATCH(K$5,ELCC_Interp!$E$7:$BA$7,0))","v":7.0550947319173857E-3},{"$f":"INDEX(ELCC_Interp!$E56:$BA56,MATCH(L$5,ELCC_Interp!$E$7:$BA$7,0))","v":7.0549095542017399E-3},{"$f":"INDEX(ELCC_Interp!$E56:$BA56,MATCH(M$5,ELCC_Interp!$E$7:$BA$7,0))","v":7.0546998049383801E-3},{"$f":"INDEX(ELCC_Interp!$E56:$BA56,MATCH(N$5,ELCC_Interp!$E$7:$BA$7,0))","v":7.054465480912043E-3},{"$f":"INDEX(ELCC_Interp!$E56:$BA56,MATCH(O$5,ELCC_Interp!$E$7:$BA$7,0))","v":7.0542065793022871E-3},{"$f":"INDEX(ELCC_Interp!$E56:$BA56,MATCH(P$5,ELCC_Interp!$E$7:$BA$7,0))","v":7.0539230976837362E-3},{"$f":"INDEX(ELCC_Interp!$E56:$BA56,MATCH(Q$5,ELCC_Interp!$E$7:$BA$7,0))","v":7.0536150340263721E-3},{"$f":"INDEX(ELCC_Interp!$E56:$BA56,MATCH(R$5,ELCC_Interp!$E$7:$BA$7,0))","v":7.0532823866957771E-3},{"$f":"INDEX(ELCC_Interp!$E56:$BA56,MATCH(S$5,ELCC_Interp!$E$7:$BA$7,0))","v":7.0529251544533891E-3},{"$f":"INDEX(ELCC_Interp!$E56:$BA56,MATCH(T$5,ELCC_Interp!$E$7:$BA$7,0))","v":7.0525433364567042E-3},{"$f":"INDEX(ELCC_Interp!$E56:$BA56,MATCH(U$5,ELCC_Interp!$E$7:$BA$7,0))","v":7.0521369322595097E-3},{"$f":"INDEX(ELCC_Interp!$E56:$BA56,MATCH(V$5,ELCC_Interp!$E$7:$BA$7,0))","v":7.0517059418120503E-3},{"$f":"INDEX(ELCC_Interp!$E56:$BA56,MATCH(W$5,ELCC_Interp!$E$7:$BA$7,0))","v":7.0512503654612388E-3},{"$f":"INDEX(ELCC_Interp!$E56:$BA56,MATCH(X$5,ELCC_Interp!$E$7:$BA$7,0))","v":7.0507702039507908E-3},{"$f":"INDEX(ELCC_Interp!$E56:$BA56,MATCH(Y$5,ELCC_Interp!$E$7:$BA$7,0))","v":7.0502654584214015E-3},{"$f":"INDEX(ELCC_Interp!$E56:$BA56,MATCH(Z$5,ELCC_Interp!$E$7:$BA$7,0))","v":7.0497361304108419E-3},{"$f":"INDEX(ELCC_Interp!$E56:$BA56,MATCH(AA$5,ELCC_Interp!$E$7:$BA$7,0))","v":7.0491822218541169E-3},{"$f":"INDEX(ELCC_Interp!$E56:$BA56,MATCH(AB$5,ELCC_Interp!$E$7:$BA$7,0))","v":7.0486037350835388E-3}]
[null,null,"Wind - Coastal",{"$f":"INDEX(ELCC_Interp!$E57:$BA57,MATCH(D$5,ELCC_Interp!$E$7:$BA$7,0))","v":0.10380256236363992},{"$f":"INDEX(ELCC_Interp!$E57:$BA57,MATCH(E$5,ELCC_Interp!$E$7:$BA$7,0))","v":0.10380236669574673},{"$f":"INDEX(ELCC_Interp!$E57:$BA57,MATCH(F$5,ELCC_Interp!$E$7:$BA$7,0))","v":0.10380181002788316},{"$f":"INDEX(ELCC_Interp!$E57:$BA57,MATCH(G$5,ELCC_Interp!$E$7:$BA$7,0))","v":0.10380089227222493},{"$f":"INDEX(ELCC_Interp!$E57:$BA57,MATCH(H$5,ELCC_Interp!$E$7:$BA$7,0))","v":0.10379961334672057},{"$f":"INDEX(ELCC_Interp!$E57:$BA57,MATCH(I$5,ELCC_Interp!$E$7:$BA$7,0))","v":0.10376834140375948},{"$f":"INDEX(ELCC_Interp!$E57:$BA57,MATCH(J$5,ELCC_Interp!$E$7:$BA$7,0))","v":0.10376634048690392},{"$f":"INDEX(ELCC_Interp!$E57:$BA57,MATCH(K$5,ELCC_Interp!$E$7:$BA$7,0))","v":0.10642428391701592},{"$f":"INDEX(ELCC_Interp!$E57:$BA57,MATCH(L$5,ELCC_Interp!$E$7:$BA$7,0))","v":0.10642149055894862},{"$f":"INDEX(ELCC_Interp!$E57:$BA57,MATCH(M$5,ELCC_Interp!$E$7:$BA$7,0))","v":0.10641832654542314},{"$f":"INDEX(ELCC_Interp!$E57:$BA57,MATCH(N$5,ELCC_Interp!$E$7:$BA$7,0))","v":0.10641479182793812},{"$f":"INDEX(ELCC_Interp!$E57:$BA57,MATCH(O$5,ELCC_Interp!$E$7:$BA$7,0))","v":0.10641088636394788},{"$f":"INDEX(ELCC_Interp!$E57:$BA57,MATCH(P$5,ELCC_Interp!$E$7:$BA$7,0))","v":0.10640661011686625},{"$f":"INDEX(ELCC_Interp!$E57:$BA57,MATCH(Q$5,ELCC_Interp!$E$7:$BA$7,0))","v":0.10640196305607094},{"$f":"INDEX(ELCC_Interp!$E57:$BA57,MATCH(R$5,ELCC_Interp!$E$7:$BA$7,0))","v":0.1063969451569072},{"$f":"INDEX(ELCC_Interp!$E57:$BA57,MATCH(S$5,ELCC_Interp!$E$7:$BA$7,0))","v":0.1063915564006916},{"$f":"INDEX(ELCC_Interp!$E57:$BA57,MATCH(T$5,ELCC_Interp!$E$7:$BA$7,0))","v":0.10638579677471524},{"$f":"INDEX(ELCC_Interp!$E57:$BA57,MATCH(U$5,ELCC_Interp!$E$7:$BA$7,0))","v":0.10637966627224704},{"$f":"INDEX(ELCC_Interp!$E57:$BA57,MATCH(V$5,ELCC_Interp!$E$7:$BA$7,0))","v":0.10637316489253652},{"$f":"INDEX(ELCC_Interp!$E57:$BA57,MATCH(W$5,ELCC_Interp!$E$7:$BA$7,0))","v":0.10636629264081672},{"$f":"INDEX(ELCC_Interp!$E57:$BA57,MATCH(X$5,ELCC_Interp!$E$7:$BA$7,0))","v":0.10635904952830644},{"$f":"INDEX(ELCC_Interp!$E57:$BA57,MATCH(Y$5,ELCC_Interp!$E$7:$BA$7,0))","v":0.10635143557221276},{"$f":"INDEX(ELCC_Interp!$E57:$BA57,MATCH(Z$5,ELCC_Interp!$E$7:$BA$7,0))","v":0.10634345079573257},{"$f":"INDEX(ELCC_Interp!$E57:$BA57,MATCH(AA$5,ELCC_Interp!$E$7:$BA$7,0))","v":0.10633509522805487},{"$f":"INDEX(ELCC_Interp!$E57:$BA57,MATCH(AB$5,ELCC_Interp!$E$7:$BA$7,0))","v":0.10632636890436205}]
[null,null,"Wind - Inland",{"$f":"INDEX(ELCC_Interp!$E58:$BA58,MATCH(D$5,ELCC_Interp!$E$7:$BA$7,0))","v":5.2543336817956594E-2},{"$f":"INDEX(ELCC_Interp!$E58:$BA58,MATCH(E$5,ELCC_Interp!$E$7:$BA$7,0))","v":5.2543237773734743E-2},{"$f":"INDEX(ELCC_Interp!$E58:$BA58,MATCH(F$5,ELCC_Interp!$E$7:$BA$7,0))","v":5.2542955996614932E-2},{"$f":"INDEX(ELCC_Interp!$E58:$BA58,MATCH(G$5,ELCC_Interp!$E$7:$BA$7,0))","v":5.2542491442141813E-2},{"$f":"INDEX(ELCC_Interp!$E58:$BA58,MATCH(H$5,ELCC_Interp!$E$7:$BA$7,0))","v":5.2541844068782137E-2},{"$f":"INDEX(ELCC_Interp!$E58:$BA58,MATCH(I$5,ELCC_Interp!$E$7:$BA$7,0))","v":5.2480269990629567E-2},{"$f":"INDEX(ELCC_Interp!$E58:$BA58,MATCH(J$5,ELCC_Interp!$E$7:$BA$7,0))","v":5.2479258037895347E-2},{"$f":"INDEX(ELCC_Interp!$E58:$BA58,MATCH(K$5,ELCC_Interp!$E$7:$BA$7,0))","v":5.2478063370720578E-2},{"$f":"INDEX(ELCC_Interp!$E58:$BA58,MATCH(L$5,ELCC_Interp!$E$7:$BA$7,0))","v":5.2476685959322748E-2},{"$f":"INDEX(ELCC_Interp!$E58:$BA58,MATCH(M$5,ELCC_Interp!$E$7:$BA$7,0))","v":5.2475125776851379E-2},{"$f":"INDEX(ELCC_Interp!$E58:$BA58,MATCH(N$5,ELCC_Interp!$E$7:$BA$7,0))","v":5.2473382799390324E-2},{"$f":"INDEX(ELCC_Interp!$E58:$BA58,MATCH(O$5,ELCC_Interp!$E$7:$BA$7,0))","v":5.2471457005960211E-2},{"$f":"INDEX(ELCC_Interp!$E58:$BA58,MATCH(P$5,ELCC_Interp!$E$7:$BA$7,0))","v":5.2469348378520311E-2},{"$f":"INDEX(ELCC_Interp!$E58:$BA58,MATCH(Q$5,ELCC_Interp!$E$7:$BA$7,0))","v":5.2467056901970711E-2},{"$f":"INDEX(ELCC_Interp!$E58:$BA58,MATCH(R$5,ELCC_Interp!$E$7:$BA$7,0))","v":5.2464582564154094E-2},{"$f":"INDEX(ELCC_Interp!$E58:$BA58,MATCH(S$5,ELCC_Interp!$E$7:$BA$7,0))","v":5.2461925355857614E-2},{"$f":"INDEX(ELCC_Interp!$E58:$BA58,MATCH(T$5,ELCC_Interp!$E$7:$BA$7,0))","v":5.2459085270814464E-2},{"$f":"INDEX(ELCC_Interp!$E58:$BA58,MATCH(U$5,ELCC_Interp!$E$7:$BA$7,0))","v":5.2456062305705577E-2},{"$f":"INDEX(ELCC_Interp!$E58:$BA58,MATCH(V$5,ELCC_Interp!$E$7:$BA$7,0))","v":5.2452856460160846E-2},{"$f":"INDEX(ELCC_Interp!$E58:$BA58,MATCH(W$5,ELCC_Interp!$E$7:$BA$7,0))","v":5.2449467736760721E-2},{"$f":"INDEX(ELCC_Interp!$E58:$BA58,MATCH(X$5,ELCC_Interp!$E$7:$BA$7,0))","v":5.2445896141037215E-2},{"$f":"INDEX(ELCC_Interp!$E58:$BA58,MATCH(Y$5,ELCC_Interp!$E$7:$BA$7,0))","v":5.2442141681475166E-2},{"$f":"INDEX(ELCC_Interp!$E58:$BA58,MATCH(Z$5,ELCC_Interp!$E$7:$BA$7,0))","v":5.2438204369513033E-2},{"$f":"INDEX(ELCC_Interp!$E58:$BA58,MATCH(AA$5,ELCC_Interp!$E$7:$BA$7,0))","v":5.2434084219543965E-2},{"$f":"INDEX(ELCC_Interp!$E58:$BA58,MATCH(AB$5,ELCC_Interp!$E$7:$BA$7,0))","v":5.2429781248916479E-2}]
[0.8,"Marginal ELCC","Baseload",{"$f":"D9*8.76*$A16","v":0.79999999999999993},0.79999999999999993,0.79999999999999993,0.79999999999999993,0.79999999999999993,0.79999999999999993,0.79999999999999993,0.79999999999999993,0.79999999999999993,0.79999999999999993,0.79999999999999993,0.79999999999999993,0.79999999999999993,0.79999999999999993,0.79999999999999993,0.79999999999999993,0.79999999999999993,0.79999999999999993,0.79999999999999993,0.79999999999999993,0.79999999999999993,0.79999999999999993,0.79999999999999993,0.79999999999999993,0.79999999999999993]
[0.3,"(approximate %)","CSP - No Storage",{"$f":"D10*8.76*$A17","v":-4.0808622500032145E-3},-4.0808545575753905E-3,-4.0808326729049309E-3,-4.0807965925391369E-3,-4.0807463132522632E-3,-6.0456280471933913E-4,-6.045511472148455E-4,-4.4299454780236195E-4,-4.4298292035843342E-4,-4.429697500490889E-4,-4.4295503667243975E-4,-4.4293878005138821E-4,-4.429209800336434E-4,-4.4290163649173859E-4,-4.4288074932304788E-4,-4.4285831844980095E-4,-4.4283434381909637E-4,-4.4280882540291588E-4,-4.427817631981356E-4,-4.4275315722653832E-4,-4.4272300753482249E-4,-4.426913141946133E-4,-4.4265807730246832E-4,-4.4262329697988817E-4,-4.4258697337332012E-4]
[0.4,null,"CSP - Storage",{"$f":"D11*8.76*$A18","v":0.6290734589047996},0.62907227310094704,0.62906889953318124,0.62906333766926181,0.62905558701193331,0.6301682966899913,0.63015614544665799,0.63450759443216975,0.63449094027352815,0.63447207624610036,0.63445100206071836,0.6344277174637224,0.63440222223698373,0.63437451619793062,0.63434459919956976,0.63431247113050993,0.6342781319149795,0.63424158151284782,0.63420281991964,0.63416184716655621,0.63411866332048317,0.6340732684840108,0.63402566279543981,0.63397584642879734,0.63392381959384203]
[0.16,null,"Solar PV - Dist",{"$f":"D12*8.76*$A19","v":8.0309767265007003E-3},8.0309615881046844E-3,8.0309185199322359E-3,8.0308475151885748E-3,8.0307485675255672E-3,8.0306216710421437E-3,8.0304668202847238E-3,7.7465006883123836E-3,7.7462973630054626E-3,7.7460670581159128E-3,7.7458097701133734E-3,7.7455254959009944E-3,7.7452142328157106E-3,7.7448759786285593E-3,7.7445107315449492E-3,7.7441184902049404E-3,7.7436992536834594E-3,7.7432530214905648E-3,7.7427797935716268E-3,7.7422795703075533E-3,7.7417523525149471E-3,7.7411981414462943E-3,7.7406169387900653E-3,7.7400087466708957E-3,7.7393735676496711E-3]
[0.3,null,"Solar PV - Utility",{"$f":"D13*8.76*$A20","v":1.682869684873655E-2},1.6828665126632752E-2,1.6828574878429745E-2,1.6828426089889246E-2,1.6828218747708915E-2,1.824646074006674E-2,1.8246108902017145E-2,1.8540788955478889E-2,1.8540302308442169E-2,1.8539751087378063E-2,1.8539135283836848E-2,1.8538454890406408E-2,1.8537709900712858E-2,1.8536900309421303E-2,1.8536026112236502E-2,1.8535087305903506E-2,1.8534083888208219E-2,1.8533015857977991E-2,1.8531883215082066E-2,1.8530685960432135E-2,1.8529424095982679E-2,1.8528097624731444E-2,1.8526706550719692E-2,1.8525250879032618E-2,1.8523730615799539E-2]
[0.3,null,"Wind - Coastal",{"$f":"D14*8.76*$A21","v":0.27279313389164572},0.27279261967642238,0.27279115675327692,0.27278874489140709,0.27278538387518164,0.27270320120907993,0.27269794279958348,0.27968301813391783,0.27967567718891695,0.279667362161372,0.27965807292382139,0.27964780936445499,0.2796365713871245,0.27962435891135445,0.27961117187235207,0.27959701022101752,0.27958187392395167,0.27956576296346519,0.27954867733758593,0.27953061706006632,0.27951158216038929,0.27949157268377511,0.27947058869118518,0.27944863025932815,0.27942569748066343]
[0.3,null,"Wind - Inland",{"$f":"D15*8.76*$A22","v":0.13808388915758993},0.13808362886937489,0.13808288835910404,0.13808166750994869,0.13807996621275945,0.13791814953537448,0.13791549012358895,0.13791235053825365,0.13790873070110019,0.1379046305415654,0.13790004999679775,0.13789498901166342,0.13788944753875138,0.13788342553837901,0.13787692297859697,0.1378699398351938,0.13786247609170041,0.13785453173939424,0.13784610677730269,0.13783720121220716,0.1378278150586458,0.13781794833891672,0.13780760108308024,0.13779677332896154,0.13778546512215251]
[null,"Marginal Capacity Value","Baseload",{"$f":"D$8*D9","v":3.7534246575342465},3.7534246575342465,3.7534246575342465,3.7534246575342465,3.7534246575342465,3.7534246575342465,3.7534246575342465,3.7534246575342465,3.7534246575342465,3.7534246575342465,3.7534246575342465,3.7534246575342465,3.7534246575342465,3.7534246575342465,3.7534246575342465,3.7534246575342465,3.7534246575342465,3.7534246575342465,3.7534246575342465,3.7534246575342465,3.7534246575342465,3.7534246575342465,3.7534246575342465,3.7534246575342465,3.7534246575342465]
[null,"($/MWh)","CSP - No Storage",{"$f":"D$8*D10","v":-5.1057363310542517E-2},-5.1057267067381611E-2,-5.1056993259175863E-2,-5.1056541842727114E-2,-5.105591277767673E-2,-7.5639364608720986E-3,-7.5637906089893927E-3,-5.5424888629153971E-3,-5.5423433871329125E-3,-5.5421786079201084E-3,-5.5419945227510731E-3,-5.5417911294100642E-3,-5.541568425991703E-3,-5.5413264109012055E-3,-5.5410650828545726E-3,-5.5407844408787892E-3,-5.540484484311982E-3,-5.540165212803606E-3,-5.5398266263145743E-3,-5.5394687251174206E-3,-5.5390915097964103E-3,-5.5386949812476736E-3,-5.5382791406792852E-3,-5.5378439896113865E-3,-5.5373895298762438E-3]
[null,null,"CSP - Storage",{"$f":"D$8*D11","v":5.902949580134079},5.9029384530705302,5.9029067969894404,5.9028546068964971,5.9027818781256753,5.9132230579814253,5.9131090360405576,5.9539411258361135,5.953784850511874,5.9536078387476543,5.9534100878300285,5.9531915953787653,5.9529523593470399,5.9526923780216778,5.9524116500233601,5.9521101743068394,5.9517879501611084,5.951444977209599,5.9510812554103207,5.9506967850560413,5.9502915667743972,5.9498656015280469,5.9494188906147443,5.9489514356674826,5.9484632386545453]
[null,null,"Solar PV - Dist",{"$f":"D$8*D12","v":0.18839791293332123},0.18839755780314074,0.18839654747101309,0.18839488177754021,0.18839256057380183,0.18838958372136536,0.18838595109229578,0.18172441683198573,0.18171964704310761,0.18171424434278771,0.18170820864820758,0.18170153988671855,0.18169423799584802,0.18168630292330698,0.18167773462699627,0.18166853307501316,0.18165869824565653,0.18164823012743278,0.18163712871906043,0.18162539402947517,0.18161302607783353,0.18160002489351754,0.18158639051613681,0.18157212299553299,0.18155722239178168]
[null,null,"Solar PV - Utility",{"$f":"D$8*D13","v":0.21055081902072217},0.21055042213230024,0.21054929299953198,0.21054743144427643,0.21054483730010243,0.22828905218165696,0.22828465018962091,0.23197151478544367,0.23196542614215324,0.23195852958637395,0.23195082501238801,0.23194231232745921,0.23193299145184126,0.23192286231878714,0.23191192487455717,0.23190017907842744,0.23188762490269646,0.2318742623326927,0.23186009136678024,0.23184511201636554,0.23182932430590203,0.2318127282728957,0.2317953239679085,0.23177711145456337,0.23175809080954676]
[null,null,"Wind - Coastal",{"$f":"D$8*D14","v":3.4130282505164811},3.4130218169561526,3.4130035137167987,3.4129733379107559,3.4129312868401724,3.4119030653556122,3.4118372752094013,3.4992304551914835,3.4991386095782309,3.4990345768135134,3.4989183553026053,3.4987899436466066,3.4986493406425625,3.4984965452836128,3.4983315567591089,3.4981543744547401,3.4979649979526375,3.497763427031483,3.4975496616666013,3.4973237020300538,3.4970855484907157,3.4968352016143558,3.496572662163687,3.4962979310984443,3.4960110095754242]
[null,null,"Wind - Inland",{"$f":"D$8*D15","v":1.7276249145744129},1.7276216580003985,1.7276123931686991,1.7275971186176229,1.7275758329815567,1.7255512772919004,1.7255180042859992,1.7254787236292928,1.7254334343425322,1.7253821355428736,1.725324826443954,1.7252615063559718,1.7251921746857479,1.725116830936797,1.7250354747093868,1.7249481057005984,1.7248547237043796,1.7247553286115995,1.7246499204100887,1.7245384991846926,1.7244210651173038,1.7242976184869037,1.7241681596695886,1.7240326891386057,1.723891207464374]
[]
[null,"Production Value"]
[null,"($/MWh-avail)","CSP - No Storage",{"$f":"INDEX(Energy!$HS352:$JN352,MATCH(D$5,Energy!$HS$57:$JO$57,0))","v":20.967029275855701},{"$f":"INDEX(Energy!$HS352:$JN352,MATCH(E$5,Energy!$HS$57:$JO$57,0))","v":20.97897203772807},{"$f":"INDEX(Energy!$HS352:$JN352,MATCH(F$5,Energy!$HS$57:$JO$57,0))","v":21.611275037824075},{"$f":"INDEX(Energy!$HS352:$JN352,MATCH(G$5,Energy!$HS$57:$JO$57,0))","v":22.223316664012842},{"$f":"INDEX(Energy!$HS352:$JN352,MATCH(H$5,Energy!$HS$57:$JO$57,0))","v":22.22498120689367},{"$f":"INDEX(Energy!$HS352:$JN352,MATCH(I$5,Energy!$HS$57:$JO$57,0))","v":22.673715576141969},{"$f":"INDEX(Energy!$HS352:$JN352,MATCH(J$5,Energy!$HS$57:$JO$57,0))","v":22.675231211333422},{"$f":"INDEX(Energy!$HS352:$JN352,MATCH(K$5,Energy!$HS$57:$JO$57,0))","v":23.193188102026323},{"$f":"INDEX(Energy!$HS352:$JN352,MATCH(L$5,Energy!$HS$57:$JO$57,0))","v":23.881802222513702},{"$f":"INDEX(Energy!$HS352:$JN352,MATCH(M$5,Energy!$HS$57:$JO$57,0))","v":23.884602935321517},{"$f":"INDEX(Energy!$HS352:$JN352,MATCH(N$5,Energy!$HS$57:$JO$57,0))","v":23.901641963983945},{"$f":"INDEX(Energy!$HS352:$JN352,MATCH(O$5,Energy!$HS$57:$JO$57,0))","v":23.901278181503763},{"$f":"INDEX(Energy!$HS352:$JN352,MATCH(P$5,Energy!$HS$57:$JO$57,0))","v":23.902933527786161},{"$f":"INDEX(Energy!$HS352:$JN352,MATCH(Q$5,Energy!$HS$57:$JO$57,0))","v":23.888937465202627},{"$f":"INDEX(Energy!$HS352:$JN352,MATCH(R$5,Energy!$HS$57:$JO$57,0))","v":23.890936087966161},{"$f":"INDEX(Energy!$HS352:$JN352,MATCH(S$5,Energy!$HS$57:$JO$57,0))","v":23.93506935148811},{"$f":"INDEX(Energy!$HS352:$JN352,MATCH(T$5,Energy!$HS$57:$JO$57,0))","v":24.321260287242076},{"$f":"INDEX(Energy!$HS352:$JN352,MATCH(U$5,Energy!$HS$57:$JO$57,0))","v":24.322225186675784},{"$f":"INDEX(Energy!$HS352:$JN352,MATCH(V$5,Energy!$HS$57:$JO$57,0))","v":24.567689834520383},{"$f":"INDEX(Energy!$HS352:$JN352,MATCH(W$5,Energy!$HS$57:$JO$57,0))","v":25.765329609062615},{"$f":"INDEX(Energy!$HS352:$JN352,MATCH(X$5,Energy!$HS$57:$JO$57,0))","v":25.773256215116408},{"$f":"INDEX(Energy!$HS352:$JN352,MATCH(Y$5,Energy!$HS$57:$JO$57,0))","v":26.685619609155015},{"$f":"INDEX(Energy!$HS352:$JN352,MATCH(Z$5,Energy!$HS$57:$JO$57,0))","v":27.027730941640833},{"$f":"INDEX(Energy!$HS352:$JN352,MATCH(AA$5,Energy!$HS$57:$JO$57,0))","v":27.876125541786557},{"$f":"INDEX(Energy!$HS352:$JN352,MATCH(AB$5,Energy!$HS$57:$JO$57,0))","v":27.887992327479562}]
[null,"(includes overgen hrs)","CSP - Storage",{"$f":"INDEX(Energy!$HS353:$JN353,MATCH(D$5,Energy!$HS$57:$JO$57,0))","v":36.206079504581659},{"$f":"INDEX(Energy!$HS353:$JN353,MATCH(E$5,Energy!$HS$57:$JO$57,0))","v":36.273489544880526},{"$f":"INDEX(Energy!$HS353:$JN353,MATCH(F$5,Energy!$HS$57:$JO$57,0))","v":36.737329879053654},{"$f":"INDEX(Energy!$HS353:$JN353,MATCH(G$5,Energy!$HS$57:$JO$57,0))","v":37.247543093554086},{"$f":"INDEX(Energy!$HS353:$JN353,MATCH(H$5,Energy!$HS$57:$JO$57,0))","v":37.345663786524582},{"$f":"INDEX(Energy!$HS353:$JN353,MATCH(I$5,Energy!$HS$57:$JO$57,0))","v":37.795757318600906},{"$f":"INDEX(Energy!$HS353:$JN353,MATCH(J$5,Energy!$HS$57:$JO$57,0))","v":37.858679828901025},{"$f":"INDEX(Energy!$HS353:$JN353,MATCH(K$5,Energy!$HS$57:$JO$57,0))","v":38.304038454580756},{"$f":"INDEX(Energy!$HS353:$JN353,MATCH(L$5,Energy!$HS$57:$JO$57,0))","v":38.7141051591449},{"$f":"INDEX(Energy!$HS353:$JN353,MATCH(M$5,Energy!$HS$57:$JO$57,0))","v":38.759942273355904},{"$f":"INDEX(Energy!$HS353:$JN353,MATCH(N$5,Energy!$HS$57:$JO$57,0))","v":38.850747338427517},{"$f":"INDEX(Energy!$HS353:$JN353,MATCH(O$5,Energy!$HS$57:$JO$57,0))","v":38.981612551019261},{"$f":"INDEX(Energy!$HS353:$JN353,MATCH(P$5,Energy!$HS$57:$JO$57,0))","v":39.052076131200309},{"$f":"INDEX(Energy!$HS353:$JN353,MATCH(Q$5,Energy!$HS$57:$JO$57,0))","v":39.637882277366494},{"$f":"INDEX(Energy!$HS353:$JN353,MATCH(R$5,Energy!$HS$57:$JO$57,0))","v":39.666924468397617},{"$f":"INDEX(Energy!$HS353:$JN353,MATCH(S$5,Energy!$HS$57:$JO$57,0))","v":39.7749833647161},{"$f":"INDEX(Energy!$HS353:$JN353,MATCH(T$5,Energy!$HS$57:$JO$57,0))","v":40.247099123146278},{"$f":"INDEX(Energy!$HS353:$JN353,MATCH(U$5,Energy!$HS$57:$JO$57,0))","v":40.374650544272519},{"$f":"INDEX(Energy!$HS353:$JN353,MATCH(V$5,Energy!$HS$57:$JO$57,0))","v":40.685649403879566},{"$f":"INDEX(Energy!$HS353:$JN353,MATCH(W$5,Energy!$HS$57:$JO$57,0))","v":41.714574151369767},{"$f":"INDEX(Energy!$HS353:$JN353,MATCH(X$5,Energy!$HS$57:$JO$57,0))","v":42.072679549468802},{"$f":"INDEX(Energy!$HS353:$JN353,MATCH(Y$5,Energy!$HS$57:$JO$57,0))","v":42.776539062029954},{"$f":"INDEX(Energy!$HS353:$JN353,MATCH(Z$5,Energy!$HS$57:$JO$57,0))","v":43.442068426728262},{"$f":"INDEX(Energy!$HS353:$JN353,MATCH(AA$5,Energy!$HS$57:$JO$57,0))","v":44.19994692275904},{"$f":"INDEX(Energy!$HS353:$JN353,MATCH(AB$5,Energy!$HS$57:$JO$57,0))","v":43.525892219407858}]
[null,null,"Solar PV - Tracking",{"$f":"INDEX(Energy!$HS356:$JN356,MATCH(D$5,Energy!$HS$57:$JO$57,0))","v":26.291899534443008},{"$f":"INDEX(Energy!$HS356:$JN356,MATCH(E$5,Energy!$HS$57:$JO$57,0))","v":26.191808563952225},{"$f":"INDEX(Energy!$HS356:$JN356,MATCH(F$5,Energy!$HS$57:$JO$57,0))","v":27.046542982527445},{"$f":"INDEX(Energy!$HS356:$JN356,MATCH(G$5,Energy!$HS$57:$JO$57,0))","v":27.710827321381938},{"$f":"INDEX(Energy!$HS356:$JN356,MATCH(H$5,Energy!$HS$57:$JO$57,0))","v":27.726007903557594},{"$f":"INDEX(Energy!$HS356:$JN356,MATCH(I$5,Energy!$HS$57:$JO$57,0))","v":28.108363223956154},{"$f":"INDEX(Energy!$HS356:$JN356,MATCH(J$5,Energy!$HS$57:$JO$57,0))","v":28.126372002223036},{"$f":"INDEX(Energy!$HS356:$JN356,MATCH(K$5,Energy!$HS$57:$JO$57,0))","v":28.628376170779685},{"$f":"INDEX(Energy!$HS356:$JN356,MATCH(L$5,Energy!$HS$57:$JO$57,0))","v":29.360381921079902},{"$f":"INDEX(Energy!$HS356:$JN356,MATCH(M$5,Energy!$HS$57:$JO$57,0))","v":29.385624455772511},{"$f":"INDEX(Energy!$HS356:$JN356,MATCH(N$5,Energy!$HS$57:$JO$57,0))","v":29.409117750202235},{"$f":"INDEX(Energy!$HS356:$JN356,MATCH(O$5,Energy!$HS$57:$JO$57,0))","v":29.424582650426125},{"$f":"INDEX(Energy!$HS356:$JN356,MATCH(P$5,Energy!$HS$57:$JO$57,0))","v":29.43340610072655},{"$f":"INDEX(Energy!$HS356:$JN356,MATCH(Q$5,Energy!$HS$57:$JO$57,0))","v":29.457620189608686},{"$f":"INDEX(Energy!$HS356:$JN356,MATCH(R$5,Energy!$HS$57:$JO$57,0))","v":29.465706550125997},{"$f":"INDEX(Energy!$HS356:$JN356,MATCH(S$5,Energy!$HS$57:$JO$57,0))","v":29.819538543711037},{"$f":"INDEX(Energy!$HS356:$JN356,MATCH(T$5,Energy!$HS$57:$JO$57,0))","v":30.12846086075702},{"$f":"INDEX(Energy!$HS356:$JN356,MATCH(U$5,Energy!$HS$57:$JO$57,0))","v":30.145244584127173},{"$f":"INDEX(Energy!$HS356:$JN356,MATCH(V$5,Energy!$HS$57:$JO$57,0))","v":30.47513092613174},{"$f":"INDEX(Energy!$HS356:$JN356,MATCH(W$5,Energy!$HS$57:$JO$57,0))","v":31.554695000344974},{"$f":"INDEX(Energy!$HS356:$JN356,MATCH(X$5,Energy!$HS$57:$JO$57,0))","v":32.014049677149082},{"$f":"INDEX(Energy!$HS356:$JN356,MATCH(Y$5,Energy!$HS$57:$JO$57,0))","v":32.757399631144644},{"$f":"INDEX(Energy!$HS356:$JN356,MATCH(Z$5,Energy!$HS$57:$JO$57,0))","v":33.108485587636416},{"$f":"INDEX(Energy!$HS356:$JN356,MATCH(AA$5,Energy!$HS$57:$JO$57,0))","v":33.89776933809145},{"$f":"INDEX(Energy!$HS356:$JN356,MATCH(AB$5,Energy!$HS$57:$JO$57,0))","v":33.894523882507997}]
[null,null,"Wind - NW",{"$f":"INDEX(Energy!$HS359:$JN359,MATCH(D$5,Energy!$HS$57:$JO$57,0))","v":53.400968316302809},{"$f":"INDEX(Energy!$HS359:$JN359,MATCH(E$5,Energy!$HS$57:$JO$57,0))","v":53.368109622036577},{"$f":"INDEX(Energy!$HS359:$JN359,MATCH(F$5,Energy!$HS$57:$JO$57,0))","v":54.013728337056421},{"$f":"INDEX(Energy!$HS359:$JN359,MATCH(G$5,Energy!$HS$57:$JO$57,0))","v":54.50788544028125},{"$f":"INDEX(Energy!$HS359:$JN359,MATCH(H$5,Energy!$HS$57:$JO$57,0))","v":54.609667434655293},{"$f":"INDEX(Energy!$HS359:$JN359,MATCH(I$5,Energy!$HS$57:$JO$57,0))","v":54.882169562187229},{"$f":"INDEX(Energy!$HS359:$JN359,MATCH(J$5,Energy!$HS$57:$JO$57,0))","v":55.001523113669613},{"$f":"INDEX(Energy!$HS359:$JN359,MATCH(K$5,Energy!$HS$57:$JO$57,0))","v":55.205039240866739},{"$f":"INDEX(Energy!$HS359:$JN359,MATCH(L$5,Energy!$HS$57:$JO$57,0))","v":55.714760644706544},{"$f":"INDEX(Energy!$HS359:$JN359,MATCH(M$5,Energy!$HS$57:$JO$57,0))","v":55.805468604070889},{"$f":"INDEX(Energy!$HS359:$JN359,MATCH(N$5,Energy!$HS$57:$JO$57,0))","v":55.885267122344267},{"$f":"INDEX(Energy!$HS359:$JN359,MATCH(O$5,Energy!$HS$57:$JO$57,0))","v":56.01918247829213},{"$f":"INDEX(Energy!$HS359:$JN359,MATCH(P$5,Energy!$HS$57:$JO$57,0))","v":56.080508633971},{"$f":"INDEX(Energy!$HS359:$JN359,MATCH(Q$5,Energy!$HS$57:$JO$57,0))","v":56.539029420811772},{"$f":"INDEX(Energy!$HS359:$JN359,MATCH(R$5,Energy!$HS$57:$JO$57,0))","v":56.58291009843709},{"$f":"INDEX(Energy!$HS359:$JN359,MATCH(S$5,Energy!$HS$57:$JO$57,0))","v":56.907971039139824},{"$f":"INDEX(Energy!$HS359:$JN359,MATCH(T$5,Energy!$HS$57:$JO$57,0))","v":57.259496719437173},{"$f":"INDEX(Energy!$HS359:$JN359,MATCH(U$5,Energy!$HS$57:$JO$57,0))","v":57.348163472067007},{"$f":"INDEX(Energy!$HS359:$JN359,MATCH(V$5,Energy!$HS$57:$JO$57,0))","v":57.839761913435183},{"$f":"INDEX(Energy!$HS359:$JN359,MATCH(W$5,Energy!$HS$57:$JO$57,0))","v":58.593535758290251},{"$f":"INDEX(Energy!$HS359:$JN359,MATCH(X$5,Energy!$HS$57:$JO$57,0))","v":58.957599015394621},{"$f":"INDEX(Energy!$HS359:$JN359,MATCH(Y$5,Energy!$HS$57:$JO$57,0))","v":59.477647968606824},{"$f":"INDEX(Energy!$HS359:$JN359,MATCH(Z$5,Energy!$HS$57:$JO$57,0))","v":59.731660713886598},{"$f":"INDEX(Energy!$HS359:$JN359,MATCH(AA$5,Energy!$HS$57:$JO$57,0))","v":60.089369091854934},{"$f":"INDEX(Energy!$HS359:$JN359,MATCH(AB$5,Energy!$HS$57:$JO$57,0))","v":60.022902024189975}]
[null,null,"Wind - SW",{"$f":"INDEX(Energy!$HS361:$JN361,MATCH(D$5,Energy!$HS$57:$JO$57,0))","v":55.440656503413145},{"$f":"INDEX(Energy!$HS361:$JN361,MATCH(E$5,Energy!$HS$57:$JO$57,0))","v":55.414928125836937},{"$f":"INDEX(Energy!$HS361:$JN361,MATCH(F$5,Energy!$HS$57:$JO$57,0))","v":56.001632424972513},{"$f":"INDEX(Energy!$HS361:$JN361,MATCH(G$5,Energy!$HS$57:$JO$57,0))","v":56.412842874063564},{"$f":"INDEX(Energy!$HS361:$JN361,MATCH(H$5,Energy!$HS$57:$JO$57,0))","v":56.522349972235467},{"$f":"INDEX(Energy!$HS361:$JN361,MATCH(I$5,Energy!$HS$57:$JO$57,0))","v":56.800317788422092},{"$f":"INDEX(Energy!$HS361:$JN361,MATCH(J$5,Energy!$HS$57:$JO$57,0))","v":56.926740285800534},{"$f":"INDEX(Energy!$HS361:$JN361,MATCH(K$5,Energy!$HS$57:$JO$57,0))","v":57.08328554370889},{"$f":"INDEX(Energy!$HS361:$JN361,MATCH(L$5,Energy!$HS$57:$JO$57,0))","v":57.474678098630484},{"$f":"INDEX(Energy!$HS361:$JN361,MATCH(M$5,Energy!$HS$57:$JO$57,0))","v":57.56728700770617},{"$f":"INDEX(Energy!$HS361:$JN361,MATCH(N$5,Energy!$HS$57:$JO$57,0))","v":57.65492819311914},{"$f":"INDEX(Energy!$HS361:$JN361,MATCH(O$5,Energy!$HS$57:$JO$57,0))","v":57.796622628403817},{"$f":"INDEX(Energy!$HS361:$JN361,MATCH(P$5,Energy!$HS$57:$JO$57,0))","v":57.867909439606549},{"$f":"INDEX(Energy!$HS361:$JN361,MATCH(Q$5,Energy!$HS$57:$JO$57,0))","v":58.385850390702451},{"$f":"INDEX(Energy!$HS361:$JN361,MATCH(R$5,Energy!$HS$57:$JO$57,0))","v":58.434751229703927},{"$f":"INDEX(Energy!$HS361:$JN361,MATCH(S$5,Energy!$HS$57:$JO$57,0))","v":58.744462173573758},{"$f":"INDEX(Energy!$HS361:$JN361,MATCH(T$5,Energy!$HS$57:$JO$57,0))","v":59.076697513487161},{"$f":"INDEX(Energy!$HS361:$JN361,MATCH(U$5,Energy!$HS$57:$JO$57,0))","v":59.171299347434314},{"$f":"INDEX(Energy!$HS361:$JN361,MATCH(V$5,Energy!$HS$57:$JO$57,0))","v":59.63249083564353},{"$f":"INDEX(Energy!$HS361:$JN361,MATCH(W$5,Energy!$HS$57:$JO$57,0))","v":60.24006453391037},{"$f":"INDEX(Energy!$HS361:$JN361,MATCH(X$5,Energy!$HS$57:$JO$57,0))","v":60.685408526979643},{"$f":"INDEX(Energy!$HS361:$JN361,MATCH(Y$5,Energy!$HS$57:$JO$57,0))","v":61.104537245562149},{"$f":"INDEX(Energy!$HS361:$JN361,MATCH(Z$5,Energy!$HS$57:$JO$57,0))","v":61.40544391229556},{"$f":"INDEX(Energy!$HS361:$JN361,MATCH(AA$5,Energy!$HS$57:$JO$57,0))","v":61.749159796575135},{"$f":"INDEX(Energy!$HS361:$JN361,MATCH(AB$5,Energy!$HS$57:$JO$57,0))","v":61.619681264351755}]
[null,"Marginal Overgeneration","Baseload",{"$f":"INDEX(Energy!$HS365:$JN365,MATCH(D$5,Energy!$HS$57:$JO$57,0))","v":0},{"$f":"INDEX(Energy!$HS365:$JN365,MATCH(E$5,Energy!$HS$57:$JO$57,0))","v":0},{"$f":"INDEX(Energy!$HS365:$JN365,MATCH(F$5,Energy!$HS$57:$JO$57,0))","v":0},{"$f":"INDEX(Energy!$HS365:$JN365,MATCH(G$5,Energy!$HS$57:$JO$57,0))","v":0},{"$f":"INDEX(Energy!$HS365:$JN365,MATCH(H$5,Energy!$HS$57:$JO$57,0))","v":0},{"$f":"INDEX(Energy!$HS365:$JN365,MATCH(I$5,Energy!$HS$57:$JO$57,0))","v":0},{"$f":"INDEX(Energy!$HS365:$JN365,MATCH(J$5,Energy!$HS$57:$JO$57,0))","v":0},{"$f":"INDEX(Energy!$HS365:$JN365,MATCH(K$5,Energy!$HS$57:$JO$57,0))","v":0},{"$f":"INDEX(Energy!$HS365:$JN365,MATCH(L$5,Energy!$HS$57:$JO$57,0))","v":0},{"$f":"INDEX(Energy!$HS365:$JN365,MATCH(M$5,Energy!$HS$57:$JO$57,0))","v":0},{"$f":"INDEX(Energy!$HS365:$JN365,MATCH(N$5,Energy!$HS$57:$JO$57,0))","v":0},{"$f":"INDEX(Energy!$HS365:$JN365,MATCH(O$5,Energy!$HS$57:$JO$57,0))","v":0},{"$f":"INDEX(Energy!$HS365:$JN365,MATCH(P$5,Energy!$HS$57:$JO$57,0))","v":0},{"$f":"INDEX(Energy!$HS365:$JN365,MATCH(Q$5,Energy!$HS$57:$JO$57,0))","v":0},{"$f":"INDEX(Energy!$HS365:$JN365,MATCH(R$5,Energy!$HS$57:$JO$57,0))","v":0},{"$f":"INDEX(Energy!$HS365:$JN365,MATCH(S$5,Energy!$HS$57:$JO$57,0))","v":0},{"$f":"INDEX(Energy!$HS365:$JN365,MATCH(T$5,Energy!$HS$57:$JO$57,0))","v":0},{"$f":"INDEX(Energy!$HS365:$JN365,MATCH(U$5,Energy!$HS$57:$JO$57,0))","v":0},{"$f":"INDEX(Energy!$HS365:$JN365,MATCH(V$5,Energy!$HS$57:$JO$57,0))","v":0},{"$f":"INDEX(Energy!$HS365:$JN365,MATCH(W$5,Energy!$HS$57:$JO$57,0))","v":0},{"$f":"INDEX(Energy!$HS365:$JN365,MATCH(X$5,Energy!$HS$57:$JO$57,0))","v":0},{"$f":"INDEX(Energy!$HS365:$JN365,MATCH(Y$5,Energy!$HS$57:$JO$57,0))","v":0},{"$f":"INDEX(Energy!$HS365:$JN365,MATCH(Z$5,Energy!$HS$57:$JO$57,0))","v":0},{"$f":"INDEX(Energy!$HS365:$JN365,MATCH(AA$5,Energy!$HS$57:$JO$57,0))","v":0},{"$f":"INDEX(Energy!$HS365:$JN365,MATCH(AB$5,Energy!$HS$57:$JO$57,0))","v":0}]
[null,null,"CSP - Storage",{"$f":"INDEX(Energy!$HS367:$JN367,MATCH(D$5,Energy!$HS$57:$JO$57,0))","v":0},{"$f":"INDEX(Energy!$HS367:$JN367,MATCH(E$5,Energy!$HS$57:$JO$57,0))","v":0},{"$f":"INDEX(Energy!$HS367:$JN367,MATCH(F$5,Energy!$HS$57:$JO$57,0))","v":0},{"$f":"INDEX(Energy!$HS367:$JN367,MATCH(G$5,Energy!$HS$57:$JO$57,0))","v":0},{"$f":"INDEX(Energy!$HS367:$JN367,MATCH(H$5,Energy!$HS$57:$JO$57,0))","v":0},{"$f":"INDEX(Energy!$HS367:$JN367,MATCH(I$5,Energy!$HS$57:$JO$57,0))","v":0},{"$f":"INDEX(Energy!$HS367:$JN367,MATCH(J$5,Energy!$HS$57:$JO$57,0))","v":0},{"$f":"INDEX(Energy!$HS367:$JN367,MATCH(K$5,Energy!$HS$57:$JO$57,0))","v":0},{"$f":"INDEX(Energy!$HS367:$JN367,MATCH(L$5,Energy!$HS$57:$JO$57,0))","v":0},{"$f":"INDEX(Energy!$HS367:$JN367,MATCH(M$5,Energy!$HS$57:$JO$57,0))","v":0},{"$f":"INDEX(Energy!$HS367:$JN367,MATCH(N$5,Energy!$HS$57:$JO$57,0))","v":0},{"$f":"INDEX(Energy!$HS367:$JN367,MATCH(O$5,Energy!$HS$57:$JO$57,0))","v":0},{"$f":"INDEX(Energy!$HS367:$JN367,MATCH(P$5,Energy!$HS$57:$JO$57,0))","v":0},{"$f":"INDEX(Energy!$HS367:$JN367,MATCH(Q$5,Energy!$HS$57:$JO$57,0))","v":0},{"$f":"INDEX(Energy!$HS367:$JN367,MATCH(R$5,Energy!$HS$57:$JO$57,0))","v":0},{"$f":"INDEX(Energy!$HS367:$JN367,MATCH(S$5,Energy!$HS$57:$JO$57,0))","v":0},{"$f":"INDEX(Energy!$HS367:$JN367,MATCH(T$5,Energy!$HS$57:$JO$57,0))","v":0},{"$f":"INDEX(Energy!$HS367:$JN367,MATCH(U$5,Energy!$HS$57:$JO$57,0))","v":0},{"$f":"INDEX(Energy!$HS367:$JN367,MATCH(V$5,Energy!$HS$57:$JO$57,0))","v":0},{"$f":"INDEX(Energy!$HS367:$JN367,MATCH(W$5,Energy!$HS$57:$JO$57,0))","v":0},{"$f":"INDEX(Energy!$HS367:$JN367,MATCH(X$5,Energy!$HS$57:$JO$57,0))","v":0},{"$f":"INDEX(Energy!$HS367:$JN367,MATCH(Y$5,Energy!$HS$57:$JO$57,0))","v":0},{"$f":"INDEX(Energy!$HS367:$JN367,MATCH(Z$5,Energy!$HS$57:$JO$57,0))","v":0},{"$f":"INDEX(Energy!$HS367:$JN367,MATCH(AA$5,Energy!$HS$57:$JO$57,0))","v":0},{"$f":"INDEX(Energy!$HS367:$JN367,MATCH(AB$5,Energy!$HS$57:$JO$57,0))","v":0}]
[null,null,"Solar PV - Tracking",{"$f":"INDEX(Energy!$HS370:$JN370,MATCH(D$5,Energy!$HS$57:$JO$57,0))","v":0},{"$f":"INDEX(Energy!$HS370:$JN370,MATCH(E$5,Energy!$HS$57:$JO$57,0))","v":0},{"$f":"INDEX(Energy!$HS370:$JN370,MATCH(F$5,Energy!$HS$57:$JO$57,0))","v":0},{"$f":"INDEX(Energy!$HS370:$JN370,MATCH(G$5,Energy!$HS$57:$JO$57,0))","v":0},{"$f":"INDEX(Energy!$HS370:$JN370,MATCH(H$5,Energy!$HS$57:$JO$57,0))","v":0},{"$f":"INDEX(Energy!$HS370:$JN370,MATCH(I$5,Energy!$HS$57:$JO$57,0))","v":0},{"$f":"INDEX(Energy!$HS370:$JN370,MATCH(J$5,Energy!$HS$57:$JO$57,0))","v":0},{"$f":"INDEX(Energy!$HS370:$JN370,MATCH(K$5,Energy!$HS$57:$JO$57,0))","v":0},{"$f":"INDEX(Energy!$HS370:$JN370,MATCH(L$5,Energy!$HS$57:$JO$57,0))","v":0},{"$f":"INDEX(Energy!$HS370:$JN370,MATCH(M$5,Energy!$HS$57:$JO$57,0))","v":0},{"$f":"INDEX(Energy!$HS370:$JN370,MATCH(N$5,Energy!$HS$57:$JO$57,0))","v":0},{"$f":"INDEX(Energy!$HS370:$JN370,MATCH(O$5,Energy!$HS$57:$JO$57,0))","v":0},{"$f":"INDEX(Energy!$HS370:$JN370,MATCH(P$5,Energy!$HS$57:$JO$57,0))","v":0},{"$f":"INDEX(Energy!$HS370:$JN370,MATCH(Q$5,Energy!$HS$57:$JO$57,0))","v":0},{"$f":"INDEX(Energy!$HS370:$JN370,MATCH(R$5,Energy!$HS$57:$JO$57,0))","v":0},{"$f":"INDEX(Energy!$HS370:$JN370,MATCH(S$5,Energy!$HS$57:$JO$57,0))","v":0},{"$f":"INDEX(Energy!$HS370:$JN370,MATCH(T$5,Energy!$HS$57:$JO$57,0))","v":0},{"$f":"INDEX(Energy!$HS370:$JN370,MATCH(U$5,Energy!$HS$57:$JO$57,0))","v":0},{"$f":"INDEX(Energy!$HS370:$JN370,MATCH(V$5,Energy!$HS$57:$JO$57,0))","v":0},{"$f":"INDEX(Energy!$HS370:$JN370,MATCH(W$5,Energy!$HS$57:$JO$57,0))","v":0},{"$f":"INDEX(Energy!$HS370:$JN370,MATCH(X$5,Energy!$HS$57:$JO$57,0))","v":0},{"$f":"INDEX(Energy!$HS370:$JN370,MATCH(Y$5,Energy!$HS$57:$JO$57,0))","v":0},{"$f":"INDEX(Energy!$HS370:$JN370,MATCH(Z$5,Energy!$HS$57:$JO$57,0))","v":0},{"$f":"INDEX(Energy!$HS370:$JN370,MATCH(AA$5,Energy!$HS$57:$JO$57,0))","v":0},{"$f":"INDEX(Energy!$HS370:$JN370,MATCH(AB$5,Energy!$HS$57:$JO$57,0))","v":0}]
[null,null,"Wind - NW",{"$f":"INDEX(Energy!$HS373:$JN373,MATCH(D$5,Energy!$HS$57:$JO$57,0))","v":0},{"$f":"INDEX(Energy!$HS373:$JN373,MATCH(E$5,Energy!$HS$57:$JO$57,0))","v":0},{"$f":"INDEX(Energy!$HS373:$JN373,MATCH(F$5,Energy!$HS$57:$JO$57,0))","v":0},{"$f":"INDEX(Energy!$HS373:$JN373,MATCH(G$5,Energy!$HS$57:$JO$57,0))","v":0},{"$f":"INDEX(Energy!$HS373:$JN373,MATCH(H$5,Energy!$HS$57:$JO$57,0))","v":0},{"$f":"INDEX(Energy!$HS373:$JN373,MATCH(I$5,Energy!$HS$57:$JO$57,0))","v":0},{"$f":"INDEX(Energy!$HS373:$JN373,MATCH(J$5,Energy!$HS$57:$JO$57,0))","v":0},{"$f":"INDEX(Energy!$HS373:$JN373,MATCH(K$5,Energy!$HS$57:$JO$57,0))","v":0},{"$f":"INDEX(Energy!$HS373:$JN373,MATCH(L$5,Energy!$HS$57:$JO$57,0))","v":0},{"$f":"INDEX(Energy!$HS373:$JN373,MATCH(M$5,Energy!$HS$57:$JO$57,0))","v":0},{"$f":"INDEX(Energy!$HS373:$JN373,MATCH(N$5,Energy!$HS$57:$JO$57,0))","v":0},{"$f":"INDEX(Energy!$HS373:$JN373,MATCH(O$5,Energy!$HS$57:$JO$57,0))","v":0},{"$f":"INDEX(Energy!$HS373:$JN373,MATCH(P$5,Energy!$HS$57:$JO$57,0))","v":0},{"$f":"INDEX(Energy!$HS373:$JN373,MATCH(Q$5,Energy!$HS$57:$JO$57,0))","v":0},{"$f":"INDEX(Energy!$HS373:$JN373,MATCH(R$5,Energy!$HS$57:$JO$57,0))","v":0},{"$f":"INDEX(Energy!$HS373:$JN373,MATCH(S$5,Energy!$HS$57:$JO$57,0))","v":0},{"$f":"INDEX(Energy!$HS373:$JN373,MATCH(T$5,Energy!$HS$57:$JO$57,0))","v":0},{"$f":"INDEX(Energy!$HS373:$JN373,MATCH(U$5,Energy!$HS$57:$JO$57,0))","v":0},{"$f":"INDEX(Energy!$HS373:$JN373,MATCH(V$5,Energy!$HS$57:$JO$57,0))","v":0},{"$f":"INDEX(Energy!$HS373:$JN373,MATCH(W$5,Energy!$HS$57:$JO$57,0))","v":0},{"$f":"INDEX(Energy!$HS373:$JN373,MATCH(X$5,Energy!$HS$57:$JO$57,0))","v":0},{"$f":"INDEX(Energy!$HS373:$JN373,MATCH(Y$5,Energy!$HS$57:$JO$57,0))","v":0},{"$f":"INDEX(Energy!$HS373:$JN373,MATCH(Z$5,Energy!$HS$57:$JO$57,0))","v":0},{"$f":"INDEX(Energy!$HS373:$JN373,MATCH(AA$5,Energy!$HS$57:$JO$57,0))","v":0},{"$f":"INDEX(Energy!$HS373:$JN373,MATCH(AB$5,Energy!$HS$57:$JO$57,0))","v":0}]
[null,null,"Wind - SW",{"$f":"INDEX(Energy!$HS375:$JN375,MATCH(D$5,Energy!$HS$57:$JO$57,0))","v":0},{"$f":"INDEX(Energy!$HS375:$JN375,MATCH(E$5,Energy!$HS$57:$JO$57,0))","v":0},{"$f":"INDEX(Energy!$HS375:$JN375,MATCH(F$5,Energy!$HS$57:$JO$57,0))","v":0},{"$f":"INDEX(Energy!$HS375:$JN375,MATCH(G$5,Energy!$HS$57:$JO$57,0))","v":0},{"$f":"INDEX(Energy!$HS375:$JN375,MATCH(H$5,Energy!$HS$57:$JO$57,0))","v":0},{"$f":"INDEX(Energy!$HS375:$JN375,MATCH(I$5,Energy!$HS$57:$JO$57,0))","v":0},{"$f":"INDEX(Energy!$HS375:$JN375,MATCH(J$5,Energy!$HS$57:$JO$57,0))","v":0},{"$f":"INDEX(Energy!$HS375:$JN375,MATCH(K$5,Energy!$HS$57:$JO$57,0))","v":0},{"$f":"INDEX(Energy!$HS375:$JN375,MATCH(L$5,Energy!$HS$57:$JO$57,0))","v":0},{"$f":"INDEX(Energy!$HS375:$JN375,MATCH(M$5,Energy!$HS$57:$JO$57,0))","v":0},{"$f":"INDEX(Energy!$HS375:$JN375,MATCH(N$5,Energy!$HS$57:$JO$57,0))","v":0},{"$f":"INDEX(Energy!$HS375:$JN375,MATCH(O$5,Energy!$HS$57:$JO$57,0))","v":0},{"$f":"INDEX(Energy!$HS375:$JN375,MATCH(P$5,Energy!$HS$57:$JO$57,0))","v":0},{"$f":"INDEX(Energy!$HS375:$JN375,MATCH(Q$5,Energy!$HS$57:$JO$57,0))","v":0},{"$f":"INDEX(Energy!$HS375:$JN375,MATCH(R$5,Energy!$HS$57:$JO$57,0))","v":0},{"$f":"INDEX(Energy!$HS375:$JN375,MATCH(S$5,Energy!$HS$57:$JO$57,0))","v":0},{"$f":"INDEX(Energy!$HS375:$JN375,MATCH(T$5,Energy!$HS$57:$JO$57,0))","v":0},{"$f":"INDEX(Energy!$HS375:$JN375,MATCH(U$5,Energy!$HS$57:$JO$57,0))","v":0},{"$f":"INDEX(Energy!$HS375:$JN375,MATCH(V$5,Energy!$HS$57:$JO$57,0))","v":0},{"$f":"INDEX(Energy!$HS375:$JN375,MATCH(W$5,Energy!$HS$57:$JO$57,0))","v":0},{"$f":"INDEX(Energy!$HS375:$JN375,MATCH(X$5,Energy!$HS$57:$JO$57,0))","v":0},{"$f":"INDEX(Energy!$HS375:$JN375,MATCH(Y$5,Energy!$HS$57:$JO$57,0))","v":0},{"$f":"INDEX(Energy!$HS375:$JN375,MATCH(Z$5,Energy!$HS$57:$JO$57,0))","v":0},{"$f":"INDEX(Energy!$HS375:$JN375,MATCH(AA$5,Energy!$HS$57:$JO$57,0))","v":0},{"$f":"INDEX(Energy!$HS375:$JN375,MATCH(AB$5,Energy!$HS$57:$JO$57,0))","v":0}]
[null,null,"CSP - Storage",{"$f":"1-D45","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
[null,null,"Solar PV - Dist",{"$f":"1-D46","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
[null,null,"Wind - Inland",{"$f":"1-D50","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
[null,null,"Wind - NW",{"$f":"1-D51","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
[null,"Marginal Energy Value","Baseload",{"$f":"D32/D54","v":51.813169511559082},{"$f":"E32/E54","v":51.769759874100444},52.378066920234602,52.835211829564635,52.954217734203056,53.243250602778964,53.356561075573232,53.599283917472931,54.052120476854903,54.136751553827459,54.226574329328884,54.37623218046474,54.448843763125488,54.99855752060212,55.042270725742505,55.326637312815471,55.644924211411741,55.754183867327967,56.170601063447492,56.844671314450643,57.25890693192941,57.728952019238818,58.111141884781162,58.539346965115236,58.261445193666397]
[null,"($/MWh-del)","CSP - No Storage",{"$f":"D33/D55","v":20.967029275855701},20.97897203772807,21.611275037824075,22.223316664012842,22.22498120689367,22.673715576141969,22.675231211333422,23.193188102026323,23.881802222513702,23.884602935321517,23.901641963983945,23.901278181503763,23.902933527786161,23.888937465202627,23.890936087966161,23.93506935148811,24.321260287242076,24.322225186675784,24.567689834520383,25.765329609062615,25.773256215116408,26.685619609155015,27.027730941640833,27.876125541786557,27.887992327479562]
[null,null,"Solar PV - Tracking",{"$f":"D37/D59","v":26.291899534443008},26.191808563952225,27.046542982527445,27.710827321381938,27.726007903557594,28.108363223956154,28.126372002223036,28.628376170779685,29.360381921079902,29.385624455772511,29.409117750202235,29.424582650426125,29.43340610072655,29.457620189608686,29.465706550125997,29.819538543711037,30.12846086075702,30.145244584127173,30.47513092613174,31.554695000344974,32.014049677149082,32.757399631144644,33.108485587636416,33.89776933809145,33.894523882507997]
[null,null,"Wind - Coastal",{"$f":"D38/D60","v":53.375010436556664},53.352267000523476,53.931564251439212,54.336460533868433,54.455928119303842,54.740817638014008,54.85749523353541,55.117018855078967,55.46888896015011,55.55283561748201,55.64790345425984,55.810055523027891,55.890599322888647,56.493837116384789,56.540523653429503,56.828061617094654,57.150574246026835,57.278635712467747,57.681506410170265,58.395770343076869,58.866891476751881,59.28199881865055,59.782159210738605,60.223714213957848,59.91189876956804]
[null,null,"Wind - RM",{"$f":"D41/D63","v":54.11058709086403},54.102372159152182,54.705614196435441,55.209791807905489,55.32367063186129,55.606039501104263,55.72949933158295,55.881054146135604,56.376848641379233,56.469996187693404,56.554050819444754,56.700785419993814,56.765619912863244,57.270062646153612,57.316110574352713,57.633771300534228,58.005710188188061,58.095446839126808,58.586727007841603,59.266303403349468,59.657535115480485,60.176788544033933,60.431886807756712,60.775756512121397,60.686108080373479]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,{"$f":"NPV(WACC,$D96:$AB96)/-PV(WACC,25,1)","v":0}]

{"sheet":"ELCC_Interp","index":13,"n_rows":67,"n_cols":53,"rows_kept":67,"cut":false,"hidden":false,"merged":[]}
["Cumulative and Marginal ELCC for Renewable Resources"]
[]
[]
[]
[null,null,null,null,"CAISO System"]
[]
[null,null,null,null,2012,{"$f":"E7+1","v":2013},2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060]
[]
[null,"Loads"]
[null,"Load Forecast","Peak Demand","MW",{"$f":"Load_Forecast!F425","v":45840.109708051925},{"$f":"Load_Forecast!G425","v":46682.326603836074},{"$f":"Load_Forecast!H425","v":47475.817668370786},{"$f":"Load_Forecast!I425","v":45751.289899728588},{"$f":"Load_Forecast!J425","v":45771.07938434161},{"$f":"Load_Forecast!K425","v":46019.867779327818},{"$f":"Load_Forecast!L425","v":46055.183723418486},{"$f":"Load_Forecast!M425","v":45970.354269337331},{"$f":"Load_Forecast!N425","v":45987.847463972837},{"$f":"Load_Forecast!O425","v":46038.175363100774},{"$f":"Load_Forecast!P425","v":46284.719011902256},{"$f":"Load_Forecast!Q425","v":46472.852788149503},{"$f":"Load_Forecast!R425","v":46594.644170227621},{"$f":"Load_Forecast!S425","v":46684.340744674686},{"$f":"Load_Forecast!T425","v":46793.692728508133},{"$f":"Load_Forecast!U425","v":46994.733840487672},{"$f":"Load_Forecast!V425","v":47196.638691282191},{"$f":"Load_Forecast!W425","v":47399.410991798039},{"$f":"Load_Forecast!X425","v":47603.05446888486},{"$f":"Load_Forecast!Y425","v":47807.572865404065},{"$f":"Load_Forecast!Z425","v":48012.96994029764},{"$f":"Load_Forecast!AA425","v":48219.249468657159},{"$f":"Load_Forecast!AB425","v":48426.4152417933},{"$f":"Load_Forecast!AC425","v":48634.471067305487},{"$f":"Load_Forecast!AD425","v":48843.420769151759},{"$f":"Load_Forecast!AE425","v":49053.268187719172},{"$f":"Load_Forecast!AF425","v":49264.017179894377},{"$f":"Load_Forecast!AG425","v":49475.671619134468},{"$f":"Load_Forecast!AH425","v":49688.235395538126},{"$f":"Load_Forecast!AI425","v":49901.712415917289},{"$f":"Load_Forecast!AJ425","v":50116.10660386875},{"$f":"Load_Forecast!AK425","v":50331.421899846413},{"$f":"Load_Forecast!AL425","v":50547.662261233643},{"$f":"Load_Forecast!AM425","v":50764.831662416073},{"$f":"Load_Forecast!AN425","v":50982.934094854543},{"$f":"Load_Forecast!AO425","v":51201.973567158573},{"$f":"Load_Forecast!AP425","v":51421.954105159937},{"$f":"Load_Forecast!AQ425","v":51642.879751986773},{"$f":"Load_Forecast!AR425","v":51864.75456813776},{"$f":"Load_Forecast!AS425","v":52087.582631556928},{"$f":"Load_Forecast!AT425","v":52311.368037708344},{"$f":"Load_Forecast!AU425","v":52536.114899651657},{"$f":"Load_Forecast!AV425","v":52761.827348117513},{"$f":"Load_Forecast!AW425","v":52988.50953158355},{"$f":"Load_Forecast!AX425","v":53216.165616350663},{"$f":"Load_Forecast!AY425","v":53444.799786619515},{"$f":"Load_Forecast!AZ425","v":53674.416244567488},{"$f":"Load_Forecast!BA425","v":53905.019210425868},{"$f":"Load_Forecast!BB425","v":54136.612922557506}]
[null,"(no customer solar PV)","Net Energy for Load","GWh",{"$f":"Load_Forecast!F313","v":237152.80946612448},{"$f":"Load_Forecast!G313","v":234863.6439717272},{"$f":"Load_Forecast!H313","v":237208.18469296378},{"$f":"Load_Forecast!I313","v":240938.49821581299},{"$f":"Load_Forecast!J313","v":240737.41539016375},{"$f":"Load_Forecast!K313","v":240702.73257315237},{"$f":"Load_Forecast!L313","v":239978.35748666298},{"$f":"Load_Forecast!M313","v":239774.88266963762},{"$f":"Load_Forecast!N313","v":239942.68465693976},{"$f":"Load_Forecast!O313","v":240258.70269327183},{"$f":"Load_Forecast!P313","v":241584.60276865386},{"$f":"Load_Forecast!Q313","v":242573.84022477557},{"$f":"Load_Forecast!R313","v":243445.64346463786},{"$f":"Load_Forecast!S313","v":244547.01004283698},{"$f":"Load_Forecast!T313","v":245482.63615406447},{"$f":"Load_Forecast!U313","v":245720.64208381958},{"$f":"Load_Forecast!V313","v":245981.11148071283},{"$f":"Load_Forecast!W313","v":246267.83113599732},{"$f":"Load_Forecast!X313","v":246585.44675716007},{"$f":"Load_Forecast!Y313","v":247645.32584257176},{"$f":"Load_Forecast!Z313","v":248710.62548296855},{"$f":"Load_Forecast!AA313","v":249781.37664704819},{"$f":"Load_Forecast!AB313","v":250857.6104918544},{"$f":"Load_Forecast!AC313","v":251939.35836396174},{"$f":"Load_Forecast!AD313","v":253026.65180066807},{"$f":"Load_Forecast!AE313","v":254119.52253119473},{"$f":"Load_Forecast!AF313","v":255218.00247789419},{"$f":"Load_Forecast!AG313","v":256322.12375746574},{"$f":"Load_Forecast!AH313","v":257431.91868217889},{"$f":"Load_Forecast!AI313","v":258547.41976110425},{"$f":"Load_Forecast!AJ313","v":259668.65970135282},{"$f":"Load_Forecast!AK313","v":260795.67140932303},{"$f":"Load_Forecast!AL313","v":261928.48799195563},{"$f":"Load_Forecast!AM313","v":263067.1427579968},{"$f":"Load_Forecast!AN313","v":264211.6692192693},{"$f":"Load_Forecast!AO313","v":265362.10109195166},{"$f":"Load_Forecast!AP313","v":266518.47229786596},{"$f":"Load_Forecast!AQ313","v":267680.81696577324},{"$f":"Load_Forecast!AR313","v":268849.16943267779},{"$f":"Load_Forecast!AS313","v":270023.56424513954},{"$f":"Load_Forecast!AT313","v":271204.03616059502},{"$f":"Load_Forecast!AU313","v":272390.6201486864},{"$f":"Load_Forecast!AV313","v":273583.3513925997},{"$f":"Load_Forecast!AW313","v":274782.2652904109},{"$f":"Load_Forecast!AX313","v":275987.39745644119},{"$f":"Load_Forecast!AY313","v":277198.78372262075},{"$f":"Load_Forecast!AZ313","v":278416.46013986127},{"$f":"Load_Forecast!BA313","v":279640.4629794372},{"$f":"Load_Forecast!BB313","v":280870.82873437594}]
[]
[null,"Calculation of Customer Solar PV ELCC"]
[null,"Customer Solar PV","Expected Generation","GWh",{"$f":"Load_Forecast!F327","v":2275.6355781800889},{"$f":"Load_Forecast!G327","v":3090.1461513181698},{"$f":"Load_Forecast!H327","v":4320.6672656173159},{"$f":"Load_Forecast!I327","v":5846.1211196731829},{"$f":"Load_Forecast!J327","v":7252.1833067261105},{"$f":"Load_Forecast!K327","v":8433.6653798517582},{"$f":"Load_Forecast!L327","v":9331.7332262691907},{"$f":"Load_Forecast!M327","v":10256.240429436853},{"$f":"Load_Forecast!N327","v":11163.366154936002},{"$f":"Load_Forecast!O327","v":12270.510904334802},{"$f":"Load_Forecast!P327","v":13584.248161303458},{"$f":"Load_Forecast!Q327","v":15093.235025300422},{"$f":"Load_Forecast!R327","v":16777.588354517589},{"$f":"Load_Forecast!S327","v":18627.597399802442},{"$f":"Load_Forecast!T327","v":20632.020484367138},{"$f":"Load_Forecast!U327","v":20632.020484367138},{"$f":"Load_Forecast!V327","v":20632.020484367138},{"$f":"Load_Forecast!W327","v":20632.020484367138},{"$f":"Load_Forecast!X327","v":20632.020484367138},{"$f":"Load_Forecast!Y327","v":20632.020484367138},{"$f":"Load_Forecast!Z327","v":20632.020484367138},{"$f":"Load_Forecast!AA327","v":20632.020484367138},{"$f":"Load_Forecast!AB327","v":20632.020484367138},{"$f":"Load_Forecast!AC327","v":20632.020484367138},{"$f":"Load_Forecast!AD327","v":20632.020484367138},{"$f":"Load_Forecast!AE327","v":20632.020484367138},{"$f":"Load_Forecast!AF327","v":20632.020484367138},{"$f":"Load_Forecast!AG327","v":20632.020484367138},{"$f":"Load_Forecast!AH327","v":20632.020484367138},{"$f":"Load_Forecast!AI327","v":20632.020484367138},{"$f":"Load_Forecast!AJ327","v":20632.020484367138},{"$f":"Load_Forecast!AK327","v":20632.020484367138},{"$f":"Load_Forecast!AL327","v":20632.020484367138},{"$f":"Load_Forecast!AM327","v":20632.020484367138},{"$f":"Load_Forecast!AN327","v":20632.020484367138},{"$f":"Load_Forecast!AO327","v":20632.020484367138},{"$f":"Load_Forecast!AP327","v":20632.020484367138},{"$f":"Load_Forecast!AQ327","v":20632.020484367138},{"$f":"Load_Forecast!AR327","v":20632.020484367138},{"$f":"Load_Forecast!AS327","v":20632.020484367138},{"$f":"Load_Forecast!AT327","v":20632.020484367138},{"$f":"Load_Forecast!AU327","v":20632.020484367138},{"$f":"Load_Forecast!AV327","v":20632.020484367138},{"$f":"Load_Forecast!AW327","v":20632.020484367138},{"$f":"Load_Forecast!AX327","v":20632.020484367138},{"$f":"Load_Forecast!AY327","v":20632.020484367138},{"$f":"Load_Forecast!AZ327","v":20632.020484367138},{"$f":"Load_Forecast!BA327","v":20632.020484367138},{"$f":"Load_Forecast!BB327","v":20632.020484367138}]
[null,null,"Penetration (% of Load)","%",{"$f":"E14/E11","v":9.5956509362169137E-3},1.3157192399221059E-2,1.8214663508385586E-2,2.4263956001073377E-2,3.012486985029925E-2,3.503768025271034E-2,3.8885728379851131E-2,4.2774457087600477E-2,4.6525136496230031E-2,5.1072076752200095E-2,5.6229776259011009E-2,6.2221198342387693E-2,6.89171846156066E-2,{"$f":"R14/R11","v":7.6171846863061096E-2},{"$f":"S14/S11","v":8.4046761137999665E-2},{"$f":"T14/T11","v":8.3965353131908213E-2},8.3876442220177858E-2,8.3778788277765151E-2,8.3670876589427304E-2,8.3312779735172232E-2,8.2955926970558799E-2,8.2600315369072003E-2,8.2245942006360137E-2,8.1892803960234309E-2,8.1540898310668242E-2,8.1190222139798138E-2,8.0840772531922733E-2,8.0492546573503493E-2,8.0145541353164845E-2,7.9799753961694767E-2,7.9455181492045307E-2,7.9111821039333313E-2,{"$f":"AK14/AK11","v":7.8769669700841358E-2},7.8428724576018752E-2,7.8088982766482656E-2,7.7750441376019469E-2,7.7413097510586101E-2,7.7076948278311755E-2,7.6741990789499462E-2,7.6408222156628014E-2,7.6075639494353878E-2,7.5744239919513387E-2,7.5414020551124894E-2,7.5084978510391281E-2,7.4757110920702349E-2,7.4430414907637507E-2,7.4104887598968591E-2,7.3780526124662696E-2,7.345732761688531E-2]
[null,null,"Nearest Point on ELCC Surface","%",{"$f":"SUMPRODUCT((ABS(E15-INDEX(ELCC_Table!$K$4:$P$16,,MATCH(\"Solar PV - Dist\",ELCC_Table!$K$3:$P$3,0)))=MIN(ABS(E15-INDEX(ELCC_Table!$K$4:$P$16,,MATCH(\"Solar PV - Dist\",ELCC_Table!$K$3:$P$3,0)))))*INDEX(ELCC_Table!$K$4:$P$16,,MATCH(\"Solar PV - Dist\",ELCC_Table!$K$3:$P$3,0)))","v":1.4999999999999999E-2},{"$f":"SUMPRODUCT((ABS(F15-INDEX(ELCC_Table!$K$4:$P$16,,MATCH(\"Solar PV - Dist\",ELCC_Table!$K$3:$P$3,0)))=MIN(ABS(F15-INDEX(ELCC_Table!$K$4:$P$16,,MATCH(\"Solar PV - Dist\",ELCC_Table!$K$3:$P$3,0)))))*INDEX(ELCC_Table!$K$4:$P$16,,MATCH(\"Solar PV - Dist\",ELCC_Table!$K$3:$P$3,0)))","v":1.4999999999999999E-2},{"$f":"SUMPRODUCT((ABS(G15-INDEX(ELCC_Table!$K$4:$P$16,,MATCH(\"Solar PV - Dist\",ELCC_Table!$K$3:$P$3,0)))=MIN(ABS(G15-INDEX(ELCC_Table!$K$4:$P$16,,MATCH(\"Solar PV - Dist\",ELCC_Table!$K$3:$P$3,0)))))*INDEX(ELCC_Table!$K$4:$P$16,,MATCH(\"Solar PV - Dist\",ELCC_Table!$K$3:$P$3,0)))","v":1.4999999999999999E-2},{"$f":"SUMPRODUCT((ABS(H15-INDEX(ELCC_Table!$K$4:$P$16,,MATCH(\"Solar PV - Dist\",ELCC_Table!$K$3:$P$3,0)))=MIN(ABS(H15-INDEX(ELCC_Table!$K$4:$P$16,,MATCH(\"Solar PV - Dist\",ELCC_Table!$K$3:$P$3,0)))))*INDEX(ELCC_Table!$K$4:$P$16,,MATCH(\"Solar PV - Dist\",ELCC_Table!$K$3:$P$3,0)))","v":0.03},{"$f":"SUMPRODUCT((ABS(I15-INDEX(ELCC_Table!$K$4:$P$16,,MATCH(\"Solar PV - Dist\",ELCC_Table!$K$3:$P$3,0)))=MIN(ABS(I15-INDEX(ELCC_Table!$K$4:$P$16,,MATCH(\"Solar PV - Dist\",ELCC_Table!$K$3:$P$3,0)))))*INDEX(ELCC_Table!$K$4:$P$16,,MATCH(\"Solar PV - Dist\",ELCC_Table!$K$3:$P$3,0)))","v":0.03},{"$f":"SUMPRODUCT((ABS(J15-INDEX(ELCC_Table!$K$4:$P$16,,MATCH(\"Solar PV - Dist\",ELCC_Table!$K$3:$P$3,0)))=MIN(ABS(J15-INDEX(ELCC_Table!$K$4:$P$16,,MATCH(\"Solar PV - Dist\",ELCC_Table!$K$3:$P$3,0)))))*INDEX(ELCC_Table!$K$4:$P$16,,MATCH(\"Solar PV - Dist\",ELCC_Table!$K$3:$P$3,0)))","v":0.03},{"$f":"SUMPRODUCT((ABS(K15-INDEX(ELCC_Table!$K$4:$P$16,,MATCH(\"Solar PV - Dist\",ELCC_Table!$K$3:$P$3,0)))=MIN(ABS(K15-INDEX(ELCC_Table!$K$4:$P$16,,MATCH(\"Solar PV - Dist\",ELCC_Table!$K$3:$P$3,0)))))*INDEX(ELCC_Table!$K$4:$P$16,,MATCH(\"Solar PV - Dist\",ELCC_Table!$K$3:$P$3,0)))","v":4.4999999999999998E-2},{"$f":"SUMPRODUCT((ABS(L15-INDEX(ELCC_Table!$K$4:$P$16,,MATCH(\"Solar PV - Dist\",ELCC_Table!$K$3:$P$3,0)))=MIN(ABS(L15-INDEX(ELCC_Table!$K$4:$P$16,,MATCH(\"Solar PV - Dist\",ELCC_Table!$K$3:$P$3,0)))))*INDEX(ELCC_Table!$K$4:$P$16,,MATCH(\"Solar PV - Dist\",ELCC_Table!$K$3:$P$3,0)))","v":4.4999999999999998E-2},{"$f":"SUMPRODUCT((ABS(M15-INDEX(ELCC_Table!$K$4:$P$16,,MATCH(\"Solar PV - Dist\",ELCC_Table!$K$3:$P$3,0)))=MIN(ABS(M15-INDEX(ELCC_Table!$K$4:$P$16,,MATCH(\"Solar PV - Dist\",ELCC_Table!$K$3:$P$3,0)))))*INDEX(ELCC_Table!$K$4:$P$16,,MATCH(\"Solar PV - Dist\",ELCC_Table!$K$3:$P$3,0)))","v":4.4999999999999998E-2},{"$f":"SUMPRODUCT((ABS(N15-INDEX(ELCC_Table!$K$4:$P$16,,MATCH(\"Solar PV - Dist\",ELCC_Table!$K$3:$P$3,0)))=MIN(ABS(N15-INDEX(ELCC_Table!$K$4:$P$16,,MATCH(\"Solar PV - Dist\",ELCC_Table!$K$3:$P$3,0)))))*INDEX(ELCC_Table!$K$4:$P$16,,MATCH(\"Solar PV - Dist\",ELCC_Table!$K$3:$P$3,0)))","v":4.4999999999999998E-2},{"$f":"SUMPRODUCT((ABS(O15-INDEX(ELCC_Table!$K$4:$P$16,,MATCH(\"Solar PV - Dist\",ELCC_Table!$K$3:$P$3,0)))=MIN(ABS(O15-INDEX(ELCC_Table!$K$4:$P$16,,MATCH(\"Solar PV - Dist\",ELCC_Table!$K$3:$P$3,0)))))*INDEX(ELCC_Table!$K$4:$P$16,,MATCH(\"Solar PV - Dist\",ELCC_Table!$K$3:$P$3,0)))","v":0.06},{"$f":"SUMPRODUCT((ABS(P15-INDEX(ELCC_Table!$K$4:$P$16,,MATCH(\"Solar PV - Dist\",ELCC_Table!$K$3:$P$3,0)))=MIN(ABS(P15-INDEX(ELCC_Table!$K$4:$P$16,,MATCH(\"Solar PV - Dist\",ELCC_Table!$K$3:$P$3,0)))))*INDEX(ELCC_Table!$K$4:$P$16,,MATCH(\"Solar PV - Dist\",ELCC_Table!$K$3:$P$3,0)))","v":0.06},{"$f":"SUMPRODUCT((ABS(Q15-INDEX(ELCC_Table!$K$4:$P$16,,MATCH(\"Solar PV - Dist\",ELCC_Table!$K$3:$P$3,0)))=MIN(ABS(Q15-INDEX(ELCC_Table!$K$4:$P$16,,MATCH(\"Solar PV - Dist\",ELCC_Table!$K$3:$P$3,0)))))*INDEX(ELCC_Table!$K$4:$P$16,,MATCH(\"Solar PV - Dist\",ELCC_Table!$K$3:$P$3,0)))","v":7.4999999999999997E-2},{"$f":"SUMPRODUCT((ABS(R15-INDEX(ELCC_Table!$K$4:$P$16,,MATCH(\"Solar PV - Dist\",ELCC_Table!$K$3:$P$3,0)))=MIN(ABS(R15-INDEX(ELCC_Table!$K$4:$P$16,,MATCH(\"Solar PV - Dist\",ELCC_Table!$K$3:$P$3,0)))))*INDEX(ELCC_Table!$K$4:$P$16,,MATCH(\"Solar PV - Dist\",ELCC_Table!$K$3:$P$3,0)))","v":7.4999999999999997E-2},{"$f":"SUMPRODUCT((ABS(S15-INDEX(ELCC_Table!$K$4:$P$16,,MATCH(\"Solar PV - Dist\",ELCC_Table!$K$3:$P$3,0)))=MIN(ABS(S15-INDEX(ELCC_Table!$K$4:$P$16,,MATCH(\"Solar PV - Dist\",ELCC_Table!$K$3:$P$3,0)))))*INDEX(ELCC_Table!$K$4:$P$16,,MATCH(\"Solar PV - Dist\",ELCC_Table!$K$3:$P$3,0)))","v":0.09},{"$f":"SUMPRODUCT((ABS(T15-INDEX(ELCC_Table!$K$4:$P$16,,MATCH(\"Solar PV - Dist\",ELCC_Table!$K$3:$P$3,0)))=MIN(ABS(T15-INDEX(ELCC_Table!$K$4:$P$16,,MATCH(\"Solar PV - Dist\",ELCC_Table!$K$3:$P$3,0)))))*INDEX(ELCC_Table!$K$4:$P$16,,MATCH(\"Solar PV - Dist\",ELCC_Table!$K$3:$P$3,0)))","v":0.09},{"$f":"SUMPRODUCT((ABS(U15-INDEX(ELCC_Table!$K$4:$P$16,,MATCH(\"Solar PV - Dist\",ELCC_Table!$K$3:$P$3,0)))=MIN(ABS(U15-INDEX(ELCC_Table!$K$4:$P$16,,MATCH(\"Solar PV - Dist\",ELCC_Table!$K$3:$P$3,0)))))*INDEX(ELCC_Table!$K$4:$P$16,,MATCH(\"Solar PV - Dist\",ELCC_Table!$K$3:$P$3,0)))","v":0.09},{"$f":"SUMPRODUCT((ABS(V15-INDEX(ELCC_Table!$K$4:$P$16,,MATCH(\"Solar PV - Dist\",ELCC_Table!$K$3:$P$3,0)))=MIN(ABS(V15-INDEX(ELCC_Table!$K$4:$P$16,,MATCH(\"Solar PV - Dist\",ELCC_Table!$K$3:$P$3,0)))))*INDEX(ELCC_Table!$K$4:$P$16,,MATCH(\"Solar PV - Dist\",ELCC_Table!$K$3:$P$3,0)))","v":0.09},{"$f":"SUMPRODUCT((ABS(W15-INDEX(ELCC_Table!$K$4:$P$16,,MATCH(\"Solar PV - Dist\",ELCC_Table!$K$3:$P$3,0)))=MIN(ABS(W15-INDEX(ELCC_Table!$K$4:$P$16,,MATCH(\"Solar PV - Dist\",ELCC_Table!$K$3:$P$3,0)))))*INDEX(ELCC_Table!$K$4:$P$16,,MATCH(\"Solar PV - Dist\",ELCC_Table!$K$3:$P$3,0)))","v":0.09},{"$f":"SUMPRODUCT((ABS(X15-INDEX(ELCC_Table!$K$4:$P$16,,MATCH(\"Solar PV - Dist\",ELCC_Table!$K$3:$P$3,0)))=MIN(ABS(X15-INDEX(ELCC_Table!$K$4:$P$16,,MATCH(\"Solar PV - Dist\",ELCC_Table!$K$3:$P$3,0)))))*INDEX(ELCC_Table!$K$4:$P$16,,MATCH(\"Solar PV - Dist\",ELCC_Table!$K$3:$P$3,0)))","v":0.09},{"$f":"SUMPRODUCT((ABS(Y15-INDEX(ELCC_Table!$K$4:$P$16,,MATCH(\"Solar PV - Dist\",ELCC_Table!$K$3:$P$3,0)))=MIN(ABS(Y15-INDEX(ELCC_Table!$K$4:$P$16,,MATCH(\"Solar PV - Dist\",ELCC_Table!$K$3:$P$3,0)))))*INDEX(ELCC_Table!$K$4:$P$16,,MATCH(\"Solar PV - Dist\",ELCC_Table!$K$3:$P$3,0)))","v":0.09},{"$f":"SUMPRODUCT((ABS(Z15-INDEX(ELCC_Table!$K$4:$P$16,,MATCH(\"Solar PV - Dist\",ELCC_Table!$K$3:$P$3,0)))=MIN(ABS(Z15-INDEX(ELCC_Table!$K$4:$P$16,,MATCH(\"Solar PV - Dist\",ELCC_Table!$K$3:$P$3,0)))))*INDEX(ELCC_Table!$K$4:$P$16,,MATCH(\"Solar PV - Dist\",ELCC_Table!$K$3:$P$3,0)))","v":0.09},{"$f":"SUMPRODUCT((ABS(AA15-INDEX(ELCC_Table!$K$4:$P$16,,MATCH(\"Solar PV - Dist\",ELCC_Table!$K$3:$P$3,0)))=MIN(ABS(AA15-INDEX(ELCC_Table!$K$4:$P$16,,MATCH(\"Solar PV - Dist\",ELCC_Table!$K$3:$P$3,0)))))*INDEX(ELCC_Table!$K$4:$P$16,,MATCH(\"Solar PV - Dist\",ELCC_Table!$K$3:$P$3,0)))","v":7.4999999999999997E-2},{"$f":"SUMPRODUCT((ABS(AB15-INDEX(ELCC_Table!$K$4:$P$16,,MATCH(\"Solar PV - Dist\",ELCC_Table!$K$3:$P$3,0)))=MIN(ABS(AB15-INDEX(ELCC_Table!$K$4:$P$16,,MATCH(\"Solar PV - Dist\",ELCC_Table!$K$3:$P$3,0)))))*INDEX(ELCC_Table!$K$4:$P$16,,MATCH(\"Solar PV - Dist\",ELCC_Table!$K$3:$P$3,0)))","v":7.4999999999999997E-2},{"$f":"SUMPRODUCT((ABS(AC15-INDEX(ELCC_Table!$K$4:$P$16,,MATCH(\"Solar PV - Dist\",ELCC_Table!$K$3:$P$3,0)))=MIN(ABS(AC15-INDEX(ELCC_Table!$K$4:$P$16,,MATCH(\"Solar PV - Dist\",ELCC_Table!$K$3:$P$3,0)))))*INDEX(ELCC_Table!$K$4:$P$16,,MATCH(\"Solar PV - Dist\",ELCC_Table!$K$3:$P$3,0)))","v":7.4999999999999997E-2},{"$f":"SUMPRODUCT((ABS(AD15-INDEX(ELCC_Table!$K$4:$P$16,,MATCH(\"Solar PV - Dist\",ELCC_Table!$K$3:$P$3,0)))=MIN(ABS(AD15-INDEX(ELCC_Table!$K$4:$P$16,,MATCH(\"Solar PV - Dist\",ELCC_Table!$K$3:$P$3,0)))))*INDEX(ELCC_Table!$K$4:$P$16,,MATCH(\"Solar PV - Dist\",ELCC_Table!$K$3:$P$3,0)))","v":7.4999999999999997E-2},{"$f":"SUMPRODUCT((ABS(AE15-INDEX(ELCC_Table!$K$4:$P$16,,MATCH(\"Solar PV - Dist\",ELCC_Table!$K$3:$P$3,0)))=MIN(ABS(AE15-INDEX(ELCC_Table!$K$4:$P$16,,MATCH(\"Solar PV - Dist\",ELCC_Table!$K$3:$P$3,0)))))*INDEX(ELCC_Table!$K$4:$P$16,,MATCH(\"Solar PV - Dist\",ELCC_Table!$K$3:$P$3,0)))","v":7.4999999999999997E-2},{"$f":"SUMPRODUCT((ABS(AF15-INDEX(ELCC_Table!$K$4:$P$16,,MATCH(\"Solar PV - Dist\",ELCC_Table!$K$3:$P$3,0)))=MIN(ABS(AF15-INDEX(ELCC_Table!$K$4:$P$16,,MATCH(\"Solar PV - Dist\",ELCC_Table!$K$3:$P$3,0)))))*INDEX(ELCC_Table!$K$4:$P$16,,MATCH(\"Solar PV - Dist\",ELCC_Table!$K$3:$P$3,0)))","v":7.4999999999999997E-2},{"$f":"SUMPRODUCT((ABS(AG15-INDEX(ELCC_Table!$K$4:$P$16,,MATCH(\"Solar PV - Dist\",ELCC_Table!$K$3:$P$3,0)))=MIN(ABS(AG15-INDEX(ELCC_Table!$K$4:$P$16,,MATCH(\"Solar PV - Dist\",ELCC_Table!$K$3:$P$3,0)))))*INDEX(ELCC_Table!$K$4:$P$16,,MATCH(\"Solar PV - Dist\",ELCC_Table!$K$3:$P$3,0)))","v":7.4999999999999997E-2},{"$f":"SUMPRODUCT((ABS(AH15-INDEX(ELCC_Table!$K$4:$P$16,,MATCH(\"Solar PV - Dist\",ELCC_Table!$K$3:$P$3,0)))=MIN(ABS(AH15-INDEX(ELCC_Table!$K$4:$P$16,,MATCH(\"Solar PV - Dist\",ELCC_Table!$K$3:$P$3,0)))))*INDEX(ELCC_Table!$K$4:$P$16,,MATCH(\"Solar PV - Dist\",ELCC_Table!$K$3:$P$3,0)))","v":7.4999999999999997E-2},{"$f":"SUMPRODUCT((ABS(AI15-INDEX(ELCC_Table!$K$4:$P$16,,MATCH(\"Solar PV - Dist\",ELCC_Table!$K$3:$P$3,0)))=MIN(ABS(AI15-INDEX(ELCC_Table!$K$4:$P$16,,MATCH(\"Solar PV - Dist\",ELCC_Table!$K$3:$P$3,0)))))*INDEX(ELCC_Table!$K$4:$P$16,,MATCH(\"Solar PV - Dist\",ELCC_Table!$K$3:$P$3,0)))","v":7.4999999999999997E-2},{"$f":"SUMPRODUCT((ABS(AJ15-INDEX(ELCC_Table!$K$4:$P$16,,MATCH(\"Solar PV - Dist\",ELCC_Table!$K$3:$P$3,0)))=MIN(ABS(AJ15-INDEX(ELCC_Table!$K$4:$P$16,,MATCH(\"Solar PV - Dist\",ELCC_Table!$K$3:$P$3,0)))))*INDEX(ELCC_Table!$K$4:$P$16,,MATCH(\"Solar PV - Dist\",ELCC_Table!$K$3:$P$3,0)))","v":7.4999999999999997E-2},{"$f":"SUMPRODUCT((ABS(AK15-INDEX(ELCC_Table!$K$4:$P$16,,MATCH(\"Solar PV - Dist\",ELCC_Table!$K$3:$P$3,0)))=MIN(ABS(AK15-INDEX(ELCC_Table!$K$4:$P$16,,MATCH(\"Solar PV - Dist\",ELCC_Table!$K$3:$P$3,0)))))*INDEX(ELCC_Table!$K$4:$P$16,,MATCH(\"Solar PV - Dist\",ELCC_Table!$K$3:$P$3,0)))","v":7.4999999999999997E-2},{"$f":"SUMPRODUCT((ABS(AL15-INDEX(ELCC_Table!$K$4:$P$16,,MATCH(\"Solar PV - Dist\",ELCC_Table!$K$3:$P$3,0)))=MIN(ABS(AL15-INDEX(ELCC_Table!$K$4:$P$16,,MATCH(\"Solar PV - Dist\",ELCC_Table!$K$3:$P$3,0)))))*INDEX(ELCC_Table!$K$4:$P$16,,MATCH(\"Solar PV - Dist\",ELCC_Table!$K$3:$P$3,0)))","v":7.4999999999999997E-2},{"$f":"SUMPRODUCT((ABS(AM15-INDEX(ELCC_Table!$K$4:$P$16,,MATCH(\"Solar PV - Dist\",ELCC_Table!$K$3:$P$3,0)))=MIN(ABS(AM15-INDEX(ELCC_Table!$K$4:$P$16,,MATCH(\"Solar PV - Dist\",ELCC_Table!$K$3:$P$3,0)))))*INDEX(ELCC_Table!$K$4:$P$16,,MATCH(\"Solar PV - Dist\",ELCC_Table!$K$3:$P$3,0)))","v":7.4999999999999997E-2},{"$f":"SUMPRODUCT((ABS(AN15-INDEX(ELCC_Table!$K$4:$P$16,,MATCH(\"Solar PV - Dist\",ELCC_Table!$K$3:$P$3,0)))=MIN(ABS(AN15-INDEX(ELCC_Table!$K$4:$P$16,,MATCH(\"Solar PV - Dist\",ELCC_Table!$K$3:$P$3,0)))))*INDEX(ELCC_Table!$K$4:$P$16,,MATCH(\"Solar PV - Dist\",ELCC_Table!$K$3:$P$3,0)))","v":7.4999999999999997E-2},{"$f":"SUMPRODUCT((ABS(AO15-INDEX(ELCC_Table!$K$4:$P$16,,MATCH(\"Solar PV - Dist\",ELCC_Table!$K$3:$P$3,0)))=MIN(ABS(AO15-INDEX(ELCC_Table!$K$4:$P$16,,MATCH(\"Solar PV - Dist\",ELCC_Table!$K$3:$P$3,0)))))*INDEX(ELCC_Table!$K$4:$P$16,,MATCH(\"Solar PV - Dist\",ELCC_Table!$K$3:$P$3,0)))","v":7.4999999999999997E-2},{"$f":"SUMPRODUCT((ABS(AP15-INDEX(ELCC_Table!$K$4:$P$16,,MATCH(\"Solar PV - Dist\",ELCC_Table!$K$3:$P$3,0)))=MIN(ABS(AP15-INDEX(ELCC_Table!$K$4:$P$16,,MATCH(\"Solar PV - Dist\",ELCC_Table!$K$3:$P$3,0)))))*INDEX(ELCC_Table!$K$4:$P$16,,MATCH(\"Solar PV - Dist\",ELCC_Table!$K$3:$P$3,0)))","v":7.4999999999999997E-2},{"$f":"SUMPRODUCT((ABS(AQ15-INDEX(ELCC_Table!$K$4:$P$16,,MATCH(\"Solar PV - Dist\",ELCC_Table!$K$3:$P$3,0)))=MIN(ABS(AQ15-INDEX(ELCC_Table!$K$4:$P$16,,MATCH(\"Solar PV - Dist\",ELCC_Table!$K$3:$P$3,0)))))*INDEX(ELCC_Table!$K$4:$P$16,,MATCH(\"Solar PV - Dist\",ELCC_Table!$K$3:$P$3,0)))","v":7.4999999999999997E-2},{"$f":"SUMPRODUCT((ABS(AR15-INDEX(ELCC_Table!$K$4:$P$16,,MATCH(\"Solar PV - Dist\",ELCC_Table!$K$3:$P$3,0)))=MIN(ABS(AR15-INDEX(ELCC_Table!$K$4:$P$16,,MATCH(\"Solar PV - Dist\",ELCC_Table!$K$3:$P$3,0)))))*INDEX(ELCC_Table!$K$4:$P$16,,MATCH(\"Solar PV - Dist\",ELCC_Table!$K$3:$P$3,0)))","v":7.4999999999999997E-2},{"$f":"SUMPRODUCT((ABS(AS15-INDEX(ELCC_Table!$K$4:$P$16,,MATCH(\"Solar PV - Dist\",ELCC_Table!$K$3:$P$3,0)))=MIN(ABS(AS15-INDEX(ELCC_Table!$K$4:$P$16,,MATCH(\"Solar PV - Dist\",ELCC_Table!$K$3:$P$3,0)))))*INDEX(ELCC_Table!$K$4:$P$16,,MATCH(\"Solar PV - Dist\",ELCC_Table!$K$3:$P$3,0)))","v":7.4999999999999997E-2},{"$f":"SUMPRODUCT((ABS(AT15-INDEX(ELCC_Table!$K$4:$P$16,,MATCH(\"Solar PV - Dist\",ELCC_Table!$K$3:$P$3,0)))=MIN(ABS(AT15-INDEX(ELCC_Table!$K$4:$P$16,,MATCH(\"Solar PV - Dist\",ELCC_Table!$K$3:$P$3,0)))))*INDEX(ELCC_Table!$K$4:$P$16,,MATCH(\"Solar PV - Dist\",ELCC_Table!$K$3:$P$3,0)))","v":7.4999999999999997E-2},{"$f":"SUMPRODUCT((ABS(AU15-INDEX(ELCC_Table!$K$4:$P$16,,MATCH(\"Solar PV - Dist\",ELCC_Table!$K$3:$P$3,0)))=MIN(ABS(AU15-INDEX(ELCC_Table!$K$4:$P$16,,MATCH(\"Solar PV - Dist\",ELCC_Table!$K$3:$P$3,0)))))*INDEX(ELCC_Table!$K$4:$P$16,,MATCH(\"Solar PV - Dist\",ELCC_Table!$K$3:$P$3,0)))","v":7.4999999999999997E-2},{"$f":"SUMPRODUCT((ABS(AV15-INDEX(ELCC_Table!$K$4:$P$16,,MATCH(\"Solar PV - Dist\",ELCC_Table!$K$3:$P$3,0)))=MIN(ABS(AV15-INDEX(ELCC_Table!$K$4:$P$16,,MATCH(\"Solar PV - Dist\",ELCC_Table!$K$3:$P$3,0)))))*INDEX(ELCC_Table!$K$4:$P$16,,MATCH(\"Solar PV - Dist\",ELCC_Table!$K$3:$P$3,0)))","v":7.4999999999999997E-2},{"$f":"SUMPRODUCT((ABS(AW15-INDEX(ELCC_Table!$K$4:$P$16,,MATCH(\"Solar PV - Dist\",ELCC_Table!$K$3:$P$3,0)))=MIN(ABS(AW15-INDEX(ELCC_Table!$K$4:$P$16,,MATCH(\"Solar PV - Dist\",ELCC_Table!$K$3:$P$3,0)))))*INDEX(ELCC_Table!$K$4:$P$16,,MATCH(\"Solar PV - Dist\",ELCC_Table!$K$3:$P$3,0)))","v":7.4999999999999997E-2},{"$f":"SUMPRODUCT((ABS(AX15-INDEX(ELCC_Table!$K$4:$P$16,,MATCH(\"Solar PV - Dist\",ELCC_Table!$K$3:$P$3,0)))=MIN(ABS(AX15-INDEX(ELCC_Table!$K$4:$P$16,,MATCH(\"Solar PV - Dist\",ELCC_Table!$K$3:$P$3,0)))))*INDEX(ELCC_Table!$K$4:$P$16,,MATCH(\"Solar PV - Dist\",ELCC_Table!$K$3:$P$3,0)))","v":7.4999999999999997E-2},{"$f":"SUMPRODUCT((ABS(AY15-INDEX(ELCC_Table!$K$4:$P$16,,MATCH(\"Solar PV - Dist\",ELCC_Table!$K$3:$P$3,0)))=MIN(ABS(AY15-INDEX(ELCC_Table!$K$4:$P$16,,MATCH(\"Solar PV - Dist\",ELCC_Table!$K$3:$P$3,0)))))*INDEX(ELCC_Table!$K$4:$P$16,,MATCH(\"Solar PV - Dist\",ELCC_Table!$K$3:$P$3,0)))","v":7.4999999999999997E-2},{"$f":"SUMPRODUCT((ABS(AZ15-INDEX(ELCC_Table!$K$4:$P$16,,MATCH(\"Solar PV - Dist\",ELCC_Table!$K$3:$P$3,0)))=MIN(ABS(AZ15-INDEX(ELCC_Table!$K$4:$P$16,,MATCH(\"Solar PV - Dist\",ELCC_Table!$K$3:$P$3,0)))))*INDEX(ELCC_Table!$K$4:$P$16,,MATCH(\"Solar PV - Dist\",ELCC_Table!$K$3:$P$3,0)))","v":7.4999999999999997E-2},{"$f":"SUMPRODUCT((ABS(BA15-INDEX(ELCC_Table!$K$4:$P$16,,MATCH(\"Solar PV - Dist\",ELCC_Table!$K$3:$P$3,0)))=MIN(ABS(BA15-INDEX(ELCC_Table!$K$4:$P$16,,MATCH(\"Solar PV - Dist\",ELCC_Table!$K$3:$P$3,0)))))*INDEX(ELCC_Table!$K$4:$P$16,,MATCH(\"Solar PV - Dist\",ELCC_Table!$K$3:$P$3,0)))","v":7.4999999999999997E-2}]
[null,null,"Second Nearest Point on ELCC Surface","%",{"$f":"SUMPRODUCT((ABS(E15-INDEX(ELCC_Table!$K$4:$P$16,,MATCH(\"Solar PV - Dist\",ELCC_Table!$K$3:$P$3,0)))=SMALL(ABS(E15-INDEX(ELCC_Table!$K$4:$P$16,,MATCH(\"Solar PV - Dist\",ELCC_Table!$K$3:$P$3,0))),2))*INDEX(ELCC_Table!$K$4:$P$16,,MATCH(\"Solar PV - Dist\",ELCC_Table!$K$3:$P$3,0)))","v":0},{"$f":"SUMPRODUCT((ABS(F15-INDEX(ELCC_Table!$K$4:$P$16,,MATCH(\"Solar PV - Dist\",ELCC_Table!$K$3:$P$3,0)))=SMALL(ABS(F15-INDEX(ELCC_Table!$K$4:$P$16,,MATCH(\"Solar PV - Dist\",ELCC_Table!$K$3:$P$3,0))),2))*INDEX(ELCC_Table!$K$4:$P$16,,MATCH(\"Solar PV - Dist\",ELCC_Table!$K$3:$P$3,0)))","v":0},{"$f":"SUMPRODUCT((ABS(G15-INDEX(ELCC_Table!$K$4:$P$16,,MATCH(\"Solar PV - Dist\",ELCC_Table!$K$3:$P$3,0)))=SMALL(ABS(G15-INDEX(ELCC_Table!$K$4:$P$16,,MATCH(\"Solar PV - Dist\",ELCC_Table!$K$3:$P$3,0))),2))*INDEX(ELCC_Table!$K$4:$P$16,,MATCH(\"Solar PV - Dist\",ELCC_Table!$K$3:$P$3,0)))","v":0.03},{"$f":"SUMPRODUCT((ABS(H15-INDEX(ELCC_Table!$K$4:$P$16,,MATCH(\"Solar PV - Dist\",ELCC_Table!$K$3:$P$3,0)))=SMALL(ABS(H15-INDEX(ELCC_Table!$K$4:$P$16,,MATCH(\"Solar PV - Dist\",ELCC_Table!$K$3:$P$3,0))),2))*INDEX(ELCC_Table!$K$4:$P$16,,MATCH(\"Solar PV - Dist\",ELCC_Table!$K$3:$P$3,0)))","v":1.4999999999999999E-2},{"$f":"SUMPRODUCT((ABS(I15-INDEX(ELCC_Table!$K$4:$P$16,,MATCH(\"Solar PV - Dist\",ELCC_Table!$K$3:$P$3,0)))=SMALL(ABS(I15-INDEX(ELCC_Table!$K$4:$P$16,,MATCH(\"Solar PV - Dist\",ELCC_Table!$K$3:$P$3,0))),2))*INDEX(ELCC_Table!$K$4:$P$16,,MATCH(\"Solar PV - Dist\",ELCC_Table!$K$3:$P$3,0)))","v":4.4999999999999998E-2},{"$f":"SUMPRODUCT((ABS(J15-INDEX(ELCC_Table!$K$4:$P$16,,MATCH(\"Solar PV - Dist\",ELCC_Table!$K$3:$P$3,0)))=SMALL(ABS(J15-INDEX(ELCC_Table!$K$4:$P$16,,MATCH(\"Solar PV - Dist\",ELCC_Table!$K$3:$P$3,0))),2))*INDEX(ELCC_Table!$K$4:$P$16,,MATCH(\"Solar PV - Dist\",ELCC_Table!$K$3:$P$3,0)))","v":4.4999999999999998E-2},{"$f":"SUMPRODUCT((ABS(K15-INDEX(ELCC_Table!$K$4:$P$16,,MATCH(\"Solar PV - Dist\",ELCC_Table!$K$3:$P$3,0)))=SMALL(ABS(K15-INDEX(ELCC_Table!$K$4:$P$16,,MATCH(\"Solar PV - Dist\",ELCC_Table!$K$3:$P$3,0))),2))*INDEX(ELCC_Table!$K$4:$P$16,,MATCH(\"Solar PV - Dist\",ELCC_Table!$K$3:$P$3,0)))","v":0.03},{"$f":"SUMPRODUCT((ABS(L15-INDEX(ELCC_Table!$K$4:$P$16,,MATCH(\"Solar PV - Dist\",ELCC_Table!$K$3:$P$3,0)))=SMALL(ABS(L15-INDEX(ELCC_Table!$K$4:$P$16,,MATCH(\"Solar PV - Dist\",ELCC_Table!$K$3:$P$3,0))),2))*INDEX(ELCC_Table!$K$4:$P$16,,MATCH(\"Solar PV - Dist\",ELCC_Table!$K$3:$P$3,0)))","v":0.03},{"$f":"SUMPRODUCT((ABS(M15-INDEX(ELCC_Table!$K$4:$P$16,,MATCH(\"Solar PV - Dist\",ELCC_Table!$K$3:$P$3,0)))=SMALL(ABS(M15-INDEX(ELCC_Table!$K$4:$P$16,,MATCH(\"Solar PV - Dist\",ELCC_Table!$K$3:$P$3,0))),2))*INDEX(ELCC_Table!$K$4:$P$16,,MATCH(\"Solar PV - Dist\",ELCC_Table!$K$3:$P$3,0)))","v":0.06},{"$f":"SUMPRODUCT((ABS(N15-INDEX(ELCC_Table!$K$4:$P$16,,MATCH(\"Solar PV - Dist\",ELCC_Table!$K$3:$P$3,0)))=SMALL(ABS(N15-INDEX(ELCC_Table!$K$4:$P$16,,MATCH(\"Solar PV - Dist\",ELCC_Table!$K$3:$P$3,0))),2))*INDEX(ELCC_Table!$K$4:$P$16,,MATCH(\"Solar PV - Dist\",ELCC_Table!$K$3:$P$3,0)))","v":0.06},{"$f":"SUMPRODUCT((ABS(O15-INDEX(ELCC_Table!$K$4:$P$16,,MATCH(\"Solar PV - Dist\",ELCC_Table!$K$3:$P$3,0)))=SMALL(ABS(O15-INDEX(ELCC_Table!$K$4:$P$16,,MATCH(\"Solar PV - Dist\",ELCC_Table!$K$3:$P$3,0))),2))*INDEX(ELCC_Table!$K$4:$P$16,,MATCH(\"Solar PV - Dist\",ELCC_Table!$K$3:$P$3,0)))","v":4.4999999999999998E-2},{"$f":"SUMPRODUCT((ABS(P15-INDEX(ELCC_Table!$K$4:$P$16,,MATCH(\"Solar PV - Dist\",ELCC_Table!$K$3:$P$3,0)))=SMALL(ABS(P15-INDEX(ELCC_Table!$K$4:$P$16,,MATCH(\"Solar PV - Dist\",ELCC_Table!$K$3:$P$3,0))),2))*INDEX(ELCC_Table!$K$4:$P$16,,MATCH(\"Solar PV - Dist\",ELCC_Table!$K$3:$P$3,0)))","v":7.4999999999999997E-2},{"$f":"SUMPRODUCT((ABS(Q15-INDEX(ELCC_Table!$K$4:$P$16,,MATCH(\"Solar PV - Dist\",ELCC_Table!$K$3:$P$3,0)))=SMALL(ABS(Q15-INDEX(ELCC_Table!$K$4:$P$16,,MATCH(\"Solar PV - Dist\",ELCC_Table!$K$3:$P$3,0))),2))*INDEX(ELCC_Table!$K$4:$P$16,,MATCH(\"Solar PV - Dist\",ELCC_Table!$K$3:$P$3,0)))","v":0.06},{"$f":"SUMPRODUCT((ABS(R15-INDEX(ELCC_Table!$K$4:$P$16,,MATCH(\"Solar PV - Dist\",ELCC_Table!$K$3:$P$3,0)))=SMALL(ABS(R15-INDEX(ELCC_Table!$K$4:$P$16,,MATCH(\"Solar PV - Dist\",ELCC_Table!$K$3:$P$3,0))),2))*INDEX(ELCC_Table!$K$4:$P$16,,MATCH(\"Solar PV - Dist\",ELCC_Table!$K$3:$P$3,0)))","v":0.09},{"$f":"SUMPRODUCT((ABS(S15-INDEX(ELCC_Table!$K$4:$P$16,,MATCH(\"Solar PV - Dist\",ELCC_Table!$K$3:$P$3,0)))=SMALL(ABS(S15-INDEX(ELCC_Table!$K$4:$P$16,,MATCH(\"Solar PV - Dist\",ELCC_Table!$K$3:$P$3,0))),2))*INDEX(ELCC_Table!$K$4:$P$16,,MATCH(\"Solar PV - Dist\",ELCC_Table!$K$3:$P$3,0)))","v":7.4999999999999997E-2},{"$f":"SUMPRODUCT((ABS(T15-INDEX(ELCC_Table!$K$4:$P$16,,MATCH(\"Solar PV - Dist\",ELCC_Table!$K$3:$P$3,0)))=SMALL(ABS(T15-INDEX(ELCC_Table!$K$4:$P$16,,MATCH(\"Solar PV - Dist\",ELCC_Table!$K$3:$P$3,0))),2))*INDEX(ELCC_Table!$K$4:$P$16,,MATCH(\"Solar PV - Dist\",ELCC_Table!$K$3:$P$3,0)))","v":7.4999999999999997E-2},{"$f":"SUMPRODUCT((ABS(U15-INDEX(ELCC_Table!$K$4:$P$16,,MATCH(\"Solar PV - Dist\",ELCC_Table!$K$3:$P$3,0)))=SMALL(ABS(U15-INDEX(ELCC_Table!$K$4:$P$16,,MATCH(\"Solar PV - Dist\",ELCC_Table!$K$3:$P$3,0))),2))*INDEX(ELCC_Table!$K$4:$P$16,,MATCH(\"Solar PV - Dist\",ELCC_Table!$K$3:$P$3,0)))","v":7.4999999999999997E-2},{"$f":"SUMPRODUCT((ABS(V15-INDEX(ELCC_Table!$K$4:$P$16,,MATCH(\"Solar PV - Dist\",ELCC_Table!$K$3:$P$3,0)))=SMALL(ABS(V15-INDEX(ELCC_Table!$K$4:$P$16,,MATCH(\"Solar PV - Dist\",ELCC_Table!$K$3:$P$3,0))),2))*INDEX(ELCC_Table!$K$4:$P$16,,MATCH(\"Solar PV - Dist\",ELCC_Table!$K$3:$P$3,0)))","v":7.4999999999999997E-2},{"$f":"SUMPRODUCT((ABS(W15-INDEX(ELCC_Table!$K$4:$P$16,,MATCH(\"Solar PV - Dist\",ELCC_Table!$K$3:$P$3,0)))=SMALL(ABS(W15-INDEX(ELCC_Table!$K$4:$P$16,,MATCH(\"Solar PV - Dist\",ELCC_Table!$K$3:$P$3,0))),2))*INDEX(ELCC_Table!$K$4:$P$16,,MATCH(\"Solar PV - Dist\",ELCC_Table!$K$3:$P$3,0)))","v":7.4999999999999997E-2},{"$f":"SUMPRODUCT((ABS(X15-INDEX(ELCC_Table!$K$4:$P$16,,MATCH(\"Solar PV - Dist\",ELCC_Table!$K$3:$P$3,0)))=SMALL(ABS(X15-INDEX(ELCC_Table!$K$4:$P$16,,MATCH(\"Solar PV - Dist\",ELCC_Table!$K$3:$P$3,0))),2))*INDEX(ELCC_Table!$K$4:$P$16,,MATCH(\"Solar PV - Dist\",ELCC_Table!$K$3:$P$3,0)))","v":7.4999999999999997E-2},{"$f":"SUMPRODUCT((ABS(Y15-INDEX(ELCC_Table!$K$4:$P$16,,MATCH(\"Solar PV - Dist\",ELCC_Table!$K$3:$P$3,0)))=SMALL(ABS(Y15-INDEX(ELCC_Table!$K$4:$P$16,,MATCH(\"Solar PV - Dist\",ELCC_Table!$K$3:$P$3,0))),2))*INDEX(ELCC_Table!$K$4:$P$16,,MATCH(\"Solar PV - Dist\",ELCC_Table!$K$3:$P$3,0)))","v":7.4999999999999997E-2},{"$f":"SUMPRODUCT((ABS(Z15-INDEX(ELCC_Table!$K$4:$P$16,,MATCH(\"Solar PV - Dist\",ELCC_Table!$K$3:$P$3,0)))=SMALL(ABS(Z15-INDEX(ELCC_Table!$K$4:$P$16,,MATCH(\"Solar PV - Dist\",ELCC_Table!$K$3:$P$3,0))),2))*INDEX(ELCC_Table!$K$4:$P$16,,MATCH(\"Solar PV - Dist\",ELCC_Table!$K$3:$P$3,0)))","v":7.4999999999999997E-2},{"$f":"SUMPRODUCT((ABS(AA15-INDEX(ELCC_Table!$K$4:$P$16,,MATCH(\"Solar PV - Dist\",ELCC_Table!$K$3:$P$3,0)))=SMALL(ABS(AA15-INDEX(ELCC_Table!$K$4:$P$16,,MATCH(\"Solar PV - Dist\",ELCC_Table!$K$3:$P$3,0))),2))*INDEX(ELCC_Table!$K$4:$P$16,,MATCH(\"Solar PV - Dist\",ELCC_Table!$K$3:$P$3,0)))","v":0.09},{"$f":"SUMPRODUCT((ABS(AB15-INDEX(ELCC_Table!$K$4:$P$16,,MATCH(\"Solar PV - Dist\",ELCC_Table!$K$3:$P$3,0)))=SMALL(ABS(AB15-INDEX(ELCC_Table!$K$4:$P$16,,MATCH(\"Solar PV - Dist\",ELCC_Table!$K$3:$P$3,0))),2))*INDEX(ELCC_Table!$K$4:$P$16,,MATCH(\"Solar PV - Dist\",ELCC_Table!$K$3:$P$3,0)))","v":0.09},{"$f":"SUMPRODUCT((ABS(AC15-INDEX(ELCC_Table!$K$4:$P$16,,MATCH(\"Solar PV - Dist\",ELCC_Table!$K$3:$P$3,0)))=SMALL(ABS(AC15-INDEX(ELCC_Table!$K$4:$P$16,,MATCH(\"Solar PV - Dist\",ELCC_Table!$K$3:$P$3,0))),2))*INDEX(ELCC_Table!$K$4:$P$16,,MATCH(\"Solar PV - Dist\",ELCC_Table!$K$3:$P$3,0)))","v":0.09},{"$f":"SUMPRODUCT((ABS(AD15-INDEX(ELCC_Table!$K$4:$P$16,,MATCH(\"Solar PV - Dist\",ELCC_Table!$K$3:$P$3,0)))=SMALL(ABS(AD15-INDEX(ELCC_Table!$K$4:$P$16,,MATCH(\"Solar PV - Dist\",ELCC_Table!$K$3:$P$3,0))),2))*INDEX(ELCC_Table!$K$4:$P$16,,MATCH(\"Solar PV - Dist\",ELCC_Table!$K$3:$P$3,0)))","v":0.09},{"$f":"SUMPRODUCT((ABS(AE15-INDEX(ELCC_Table!$K$4:$P$16,,MATCH(\"Solar PV - Dist\",ELCC_Table!$K$3:$P$3,0)))=SMALL(ABS(AE15-INDEX(ELCC_Table!$K$4:$P$16,,MATCH(\"Solar PV - Dist\",ELCC_Table!$K$3:$P$3,0))),2))*INDEX(ELCC_Table!$K$4:$P$16,,MATCH(\"Solar PV - Dist\",ELCC_Table!$K$3:$P$3,0)))","v":0.09},{"$f":"SUMPRODUCT((ABS(AF15-INDEX(ELCC_Table!$K$4:$P$16,,MATCH(\"Solar PV - Dist\",ELCC_Table!$K$3:$P$3,0)))=SMALL(ABS(AF15-INDEX(ELCC_Table!$K$4:$P$16,,MATCH(\"Solar PV - Dist\",ELCC_Table!$K$3:$P$3,0))),2))*INDEX(ELCC_Table!$K$4:$P$16,,MATCH(\"Solar PV - Dist\",ELCC_Table!$K$3:$P$3,0)))","v":0.09},{"$f":"SUMPRODUCT((ABS(AG15-INDEX(ELCC_Table!$K$4:$P$16,,MATCH(\"Solar PV - Dist\",ELCC_Table!$K$3:$P$3,0)))=SMALL(ABS(AG15-INDEX(ELCC_Table!$K$4:$P$16,,MATCH(\"Solar PV - Dist\",ELCC_Table!$K$3:$P$3,0))),2))*INDEX(ELCC_Table!$K$4:$P$16,,MATCH(\"Solar PV - Dist\",ELCC_Table!$K$3:$P$3,0)))","v":0.09},{"$f":"SUMPRODUCT((ABS(AH15-INDEX(ELCC_Table!$K$4:$P$16,,MATCH(\"Solar PV - Dist\",ELCC_Table!$K$3:$P$3,0)))=SMALL(ABS(AH15-INDEX(ELCC_Table!$K$4:$P$16,,MATCH(\"Solar PV - Dist\",ELCC_Table!$K$3:$P$3,0))),2))*INDEX(ELCC_Table!$K$4:$P$16,,MATCH(\"Solar PV - Dist\",ELCC_Table!$K$3:$P$3,0)))","v":0.09},{"$f":"SUMPRODUCT((ABS(AI15-INDEX(ELCC_Table!$K$4:$P$16,,MATCH(\"Solar PV - Dist\",ELCC_Table!$K$3:$P$3,0)))=SMALL(ABS(AI15-INDEX(ELCC_Table!$K$4:$P$16,,MATCH(\"Solar PV - Dist\",ELCC_Table!$K$3:$P$3,0))),2))*INDEX(ELCC_Table!$K$4:$P$16,,MATCH(\"Solar PV - Dist\",ELCC_Table!$K$3:$P$3,0)))","v":0.09},{"$f":"SUMPRODUCT((ABS(AJ15-INDEX(ELCC_Table!$K$4:$P$16,,MATCH(\"Solar PV - Dist\",ELCC_Table!$K$3:$P$3,0)))=SMALL(ABS(AJ15-INDEX(ELCC_Table!$K$4:$P$16,,MATCH(\"Solar PV - Dist\",ELCC_Table!$K$3:$P$3,0))),2))*INDEX(ELCC_Table!$K$4:$P$16,,MATCH(\"Solar PV - Dist\",ELCC_Table!$K$3:$P$3,0)))","v":0.09},{"$f":"SUMPRODUCT((ABS(AK15-INDEX(ELCC_Table!$K$4:$P$16,,MATCH(\"Solar PV - Dist\",ELCC_Table!$K$3:$P$3,0)))=SMALL(ABS(AK15-INDEX(ELCC_Table!$K$4:$P$16,,MATCH(\"Solar PV - Dist\",ELCC_Table!$K$3:$P$3,0))),2))*INDEX(ELCC_Table!$K$4:$P$16,,MATCH(\"Solar PV - Dist\",ELCC_Table!$K$3:$P$3,0)))","v":0.09},{"$f":"SUMPRODUCT((ABS(AL15-INDEX(ELCC_Table!$K$4:$P$16,,MATCH(\"Solar PV - Dist\",ELCC_Table!$K$3:$P$3,0)))=SMALL(ABS(AL15-INDEX(ELCC_Table!$K$4:$P$16,,MATCH(\"Solar PV - Dist\",ELCC_Table!$K$3:$P$3,0))),2))*INDEX(ELCC_Table!$K$4:$P$16,,MATCH(\"Solar PV - Dist\",ELCC_Table!$K$3:$P$3,0)))","v":0.09},{"$f":"SUMPRODUCT((ABS(AM15-INDEX(ELCC_Table!$K$4:$P$16,,MATCH(\"Solar PV - Dist\",ELCC_Table!$K$3:$P$3,0)))=SMALL(ABS(AM15-INDEX(ELCC_Table!$K$4:$P$16,,MATCH(\"Solar PV - Dist\",ELCC_Table!$K$3:$P$3,0))),2))*INDEX(ELCC_Table!$K$4:$P$16,,MATCH(\"Solar PV - Dist\",ELCC_Table!$K$3:$P$3,0)))","v":0.09},{"$f":"SUMPRODUCT((ABS(AN15-INDEX(ELCC_Table!$K$4:$P$16,,MATCH(\"Solar PV - Dist\",ELCC_Table!$K$3:$P$3,0)))=SMALL(ABS(AN15-INDEX(ELCC_Table!$K$4:$P$16,,MATCH(\"Solar PV - Dist\",ELCC_Table!$K$3:$P$3,0))),2))*INDEX(ELCC_Table!$K$4:$P$16,,MATCH(\"Solar PV - Dist\",ELCC_Table!$K$3:$P$3,0)))","v":0.09},{"$f":"SUMPRODUCT((ABS(AO15-INDEX(ELCC_Table!$K$4:$P$16,,MATCH(\"Solar PV - Dist\",ELCC_Table!$K$3:$P$3,0)))=SMALL(ABS(AO15-INDEX(ELCC_Table!$K$4:$P$16,,MATCH(\"Solar PV - Dist\",ELCC_Table!$K$3:$P$3,0))),2))*INDEX(ELCC_Table!$K$4:$P$16,,MATCH(\"Solar PV - Dist\",ELCC_Table!$K$3:$P$3,0)))","v":0.09},{"$f":"SUMPRODUCT((ABS(AP15-INDEX(ELCC_Table!$K$4:$P$16,,MATCH(\"Solar PV - Dist\",ELCC_Table!$K$3:$P$3,0)))=SMALL(ABS(AP15-INDEX(ELCC_Table!$K$4:$P$16,,MATCH(\"Solar PV - Dist\",ELCC_Table!$K$3:$P$3,0))),2))*INDEX(ELCC_Table!$K$4:$P$16,,MATCH(\"Solar PV - Dist\",ELCC_Table!$K$3:$P$3,0)))","v":0.09},{"$f":"SUMPRODUCT((ABS(AQ15-INDEX(ELCC_Table!$K$4:$P$16,,MATCH(\"Solar PV - Dist\",ELCC_Table!$K$3:$P$3,0)))=SMALL(ABS(AQ15-INDEX(ELCC_Table!$K$4:$P$16,,MATCH(\"Solar PV - Dist\",ELCC_Table!$K$3:$P$3,0))),2))*INDEX(ELCC_Table!$K$4:$P$16,,MATCH(\"Solar PV - Dist\",ELCC_Table!$K$3:$P$3,0)))","v":0.09},{"$f":"SUMPRODUCT((ABS(AR15-INDEX(ELCC_Table!$K$4:$P$16,,MATCH(\"Solar PV - Dist\",ELCC_Table!$K$3:$P$3,0)))=SMALL(ABS(AR15-INDEX(ELCC_Table!$K$4:$P$16,,MATCH(\"Solar PV - Dist\",ELCC_Table!$K$3:$P$3,0))),2))*INDEX(ELCC_Table!$K$4:$P$16,,MATCH(\"Solar PV - Dist\",ELCC_Table!$K$3:$P$3,0)))","v":0.09},{"$f":"SUMPRODUCT((ABS(AS15-INDEX(ELCC_Table!$K$4:$P$16,,MATCH(\"Solar PV - Dist\",ELCC_Table!$K$3:$P$3,0)))=SMALL(ABS(AS15-INDEX(ELCC_Table!$K$4:$P$16,,MATCH(\"Solar PV - Dist\",ELCC_Table!$K$3:$P$3,0))),2))*INDEX(ELCC_Table!$K$4:$P$16,,MATCH(\"Solar PV - Dist\",ELCC_Table!$K$3:$P$3,0)))","v":0.09},{"$f":"SUMPRODUCT((ABS(AT15-INDEX(ELCC_Table!$K$4:$P$16,,MATCH(\"Solar PV - Dist\",ELCC_Table!$K$3:$P$3,0)))=SMALL(ABS(AT15-INDEX(ELCC_Table!$K$4:$P$16,,MATCH(\"Solar PV - Dist\",ELCC_Table!$K$3:$P$3,0))),2))*INDEX(ELCC_Table!$K$4:$P$16,,MATCH(\"Solar PV - Dist\",ELCC_Table!$K$3:$P$3,0)))","v":0.09},{"$f":"SUMPRODUCT((ABS(AU15-INDEX(ELCC_Table!$K$4:$P$16,,MATCH(\"Solar PV - Dist\",ELCC_Table!$K$3:$P$3,0)))=SMALL(ABS(AU15-INDEX(ELCC_Table!$K$4:$P$16,,MATCH(\"Solar PV - Dist\",ELCC_Table!$K$3:$P$3,0))),2))*INDEX(ELCC_Table!$K$4:$P$16,,MATCH(\"Solar PV - Dist\",ELCC_Table!$K$3:$P$3,0)))","v":0.09},{"$f":"SUMPRODUCT((ABS(AV15-INDEX(ELCC_Table!$K$4:$P$16,,MATCH(\"Solar PV - Dist\",ELCC_Table!$K$3:$P$3,0)))=SMALL(ABS(AV15-INDEX(ELCC_Table!$K$4:$P$16,,MATCH(\"Solar PV - Dist\",ELCC_Table!$K$3:$P$3,0))),2))*INDEX(ELCC_Table!$K$4:$P$16,,MATCH(\"Solar PV - Dist\",ELCC_Table!$K$3:$P$3,0)))","v":0.09},{"$f":"SUMPRODUCT((ABS(AW15-INDEX(ELCC_Table!$K$4:$P$16,,MATCH(\"Solar PV - Dist\",ELCC_Table!$K$3:$P$3,0)))=SMALL(ABS(AW15-INDEX(ELCC_Table!$K$4:$P$16,,MATCH(\"Solar PV - Dist\",ELCC_Table!$K$3:$P$3,0))),2))*INDEX(ELCC_Table!$K$4:$P$16,,MATCH(\"Solar PV - Dist\",ELCC_Table!$K$3:$P$3,0)))","v":0.06},{"$f":"SUMPRODUCT((ABS(AX15-INDEX(ELCC_Table!$K$4:$P$16,,MATCH(\"Solar PV - Dist\",ELCC_Table!$K$3:$P$3,0)))=SMALL(ABS(AX15-INDEX(ELCC_Table!$K$4:$P$16,,MATCH(\"Solar PV - Dist\",ELCC_Table!$K$3:$P$3,0))),2))*INDEX(ELCC_Table!$K$4:$P$16,,MATCH(\"Solar PV - Dist\",ELCC_Table!$K$3:$P$3,0)))","v":0.06},{"$f":"SUMPRODUCT((ABS(AY15-INDEX(ELCC_Table!$K$4:$P$16,,MATCH(\"Solar PV - Dist\",ELCC_Table!$K$3:$P$3,0)))=SMALL(ABS(AY15-INDEX(ELCC_Table!$K$4:$P$16,,MATCH(\"Solar PV - Dist\",ELCC_Table!$K$3:$P$3,0))),2))*INDEX(ELCC_Table!$K$4:$P$16,,MATCH(\"Solar PV - Dist\",ELCC_Table!$K$3:$P$3,0)))","v":0.06},{"$f":"SUMPRODUCT((ABS(AZ15-INDEX(ELCC_Table!$K$4:$P$16,,MATCH(\"Solar PV - Dist\",ELCC_Table!$K$3:$P$3,0)))=SMALL(ABS(AZ15-INDEX(ELCC_Table!$K$4:$P$16,,MATCH(\"Solar PV - Dist\",ELCC_Table!$K$3:$P$3,0))),2))*INDEX(ELCC_Table!$K$4:$P$16,,MATCH(\"Solar PV - Dist\",ELCC_Table!$K$3:$P$3,0)))","v":0.06},{"$f":"SUMPRODUCT((ABS(BA15-INDEX(ELCC_Table!$K$4:$P$16,,MATCH(\"Solar PV - Dist\",ELCC_Table!$K$3:$P$3,0)))=SMALL(ABS(BA15-INDEX(ELCC_Table!$K$4:$P$16,,MATCH(\"Solar PV - Dist\",ELCC_Table!$K$3:$P$3,0))),2))*INDEX(ELCC_Table!$K$4:$P$16,,MATCH(\"Solar PV - Dist\",ELCC_Table!$K$3:$P$3,0)))","v":0.06}]
[null,null,"Peak Load Impact at Nearest Point","MW",{"$f":"SUMPRODUCT((ELCC_Table!$C$4:$C$9480=0)*(ELCC_Table!$D$4:$D$9480=0)*(ELCC_Table!$E$4:$E$9480=E16)*(ELCC_Table!$F$4:$F$9480=0)*(ELCC_Table!$G$4:$G$9480=0)*(ELCC_Table!$H$4:$H$9480=0)*ELCC_Table!$I$4:$I$9480)*E$10","v":1076.5141160223577},{"$f":"SUMPRODUCT((ELCC_Table!$C$4:$C$9480=0)*(ELCC_Table!$D$4:$D$9480=0)*(ELCC_Table!$E$4:$E$9480=F16)*(ELCC_Table!$F$4:$F$9480=0)*(ELCC_Table!$G$4:$G$9480=0)*(ELCC_Table!$H$4:$H$9480=0)*ELCC_Table!$I$4:$I$9480)*F$10","v":1096.2928290934767},{"$f":"SUMPRODUCT((ELCC_Table!$C$4:$C$9480=0)*(ELCC_Table!$D$4:$D$9480=0)*(ELCC_Table!$E$4:$E$9480=G16)*(ELCC_Table!$F$4:$F$9480=0)*(ELCC_Table!$G$4:$G$9480=0)*(ELCC_Table!$H$4:$H$9480=0)*ELCC_Table!$I$4:$I$9480)*G$10","v":1114.9272594504175},{"$f":"SUMPRODUCT((ELCC_Table!$C$4:$C$9480=0)*(ELCC_Table!$D$4:$D$9480=0)*(ELCC_Table!$E$4:$E$9480=H16)*(ELCC_Table!$F$4:$F$9480=0)*(ELCC_Table!$G$4:$G$9480=0)*(ELCC_Table!$H$4:$H$9480=0)*ELCC_Table!$I$4:$I$9480)*H$10","v":2070.4211493731714},{"$f":"SUMPRODUCT((ELCC_Table!$C$4:$C$9480=0)*(ELCC_Table!$D$4:$D$9480=0)*(ELCC_Table!$E$4:$E$9480=I16)*(ELCC_Table!$F$4:$F$9480=0)*(ELCC_Table!$G$4:$G$9480=0)*(ELCC_Table!$H$4:$H$9480=0)*ELCC_Table!$I$4:$I$9480)*I$10","v":2071.3166993689815},{"$f":"SUMPRODUCT((ELCC_Table!$C$4:$C$9480=0)*(ELCC_Table!$D$4:$D$9480=0)*(ELCC_Table!$E$4:$E$9480=J16)*(ELCC_Table!$F$4:$F$9480=0)*(ELCC_Table!$G$4:$G$9480=0)*(ELCC_Table!$H$4:$H$9480=0)*ELCC_Table!$I$4:$I$9480)*J$10","v":2082.5753273951414},{"$f":"SUMPRODUCT((ELCC_Table!$C$4:$C$9480=0)*(ELCC_Table!$D$4:$D$9480=0)*(ELCC_Table!$E$4:$E$9480=K16)*(ELCC_Table!$F$4:$F$9480=0)*(ELCC_Table!$G$4:$G$9480=0)*(ELCC_Table!$H$4:$H$9480=0)*ELCC_Table!$I$4:$I$9480)*K$10","v":2995.0018504763639},{"$f":"SUMPRODUCT((ELCC_Table!$C$4:$C$9480=0)*(ELCC_Table!$D$4:$D$9480=0)*(ELCC_Table!$E$4:$E$9480=L16)*(ELCC_Table!$F$4:$F$9480=0)*(ELCC_Table!$G$4:$G$9480=0)*(ELCC_Table!$H$4:$H$9480=0)*ELCC_Table!$I$4:$I$9480)*L$10","v":2989.4853298285748},{"$f":"SUMPRODUCT((ELCC_Table!$C$4:$C$9480=0)*(ELCC_Table!$D$4:$D$9480=0)*(ELCC_Table!$E$4:$E$9480=M16)*(ELCC_Table!$F$4:$F$9480=0)*(ELCC_Table!$G$4:$G$9480=0)*(ELCC_Table!$H$4:$H$9480=0)*ELCC_Table!$I$4:$I$9480)*M$10","v":2990.6229249062262},{"$f":"SUMPRODUCT((ELCC_Table!$C$4:$C$9480=0)*(ELCC_Table!$D$4:$D$9480=0)*(ELCC_Table!$E$4:$E$9480=N16)*(ELCC_Table!$F$4:$F$9480=0)*(ELCC_Table!$G$4:$G$9480=0)*(ELCC_Table!$H$4:$H$9480=0)*ELCC_Table!$I$4:$I$9480)*N$10","v":2993.8957845244609},{"$f":"SUMPRODUCT((ELCC_Table!$C$4:$C$9480=0)*(ELCC_Table!$D$4:$D$9480=0)*(ELCC_Table!$E$4:$E$9480=O16)*(ELCC_Table!$F$4:$F$9480=0)*(ELCC_Table!$G$4:$G$9480=0)*(ELCC_Table!$H$4:$H$9480=0)*ELCC_Table!$I$4:$I$9480)*O$10","v":3811.1972606850486},{"$f":"SUMPRODUCT((ELCC_Table!$C$4:$C$9480=0)*(ELCC_Table!$D$4:$D$9480=0)*(ELCC_Table!$E$4:$E$9480=P16)*(ELCC_Table!$F$4:$F$9480=0)*(ELCC_Table!$G$4:$G$9480=0)*(ELCC_Table!$H$4:$H$9480=0)*ELCC_Table!$I$4:$I$9480)*P$10","v":3826.6886571541827},{"$f":"SUMPRODUCT((ELCC_Table!$C$4:$C$9480=0)*(ELCC_Table!$D$4:$D$9480=0)*(ELCC_Table!$E$4:$E$9480=Q16)*(ELCC_Table!$F$4:$F$9480=0)*(ELCC_Table!$G$4:$G$9480=0)*(ELCC_Table!$H$4:$H$9480=0)*ELCC_Table!$I$4:$I$9480)*Q$10","v":4500.3800472390922},{"$f":"SUMPRODUCT((ELCC_Table!$C$4:$C$9480=0)*(ELCC_Table!$D$4:$D$9480=0)*(ELCC_Table!$E$4:$E$9480=R16)*(ELCC_Table!$F$4:$F$9480=0)*(ELCC_Table!$G$4:$G$9480=0)*(ELCC_Table!$H$4:$H$9480=0)*ELCC_Table!$I$4:$I$9480)*R$10","v":4509.0434608381429},{"$f":"SUMPRODUCT((ELCC_Table!$C$4:$C$9480=0)*(ELCC_Table!$D$4:$D$9480=0)*(ELCC_Table!$E$4:$E$9480=S16)*(ELCC_Table!$F$4:$F$9480=0)*(ELCC_Table!$G$4:$G$9480=0)*(ELCC_Table!$H$4:$H$9480=0)*ELCC_Table!$I$4:$I$9480)*S$10","v":5025.1243520337885},{"$f":"SUMPRODUCT((ELCC_Table!$C$4:$C$9480=0)*(ELCC_Table!$D$4:$D$9480=0)*(ELCC_Table!$E$4:$E$9480=T16)*(ELCC_Table!$F$4:$F$9480=0)*(ELCC_Table!$G$4:$G$9480=0)*(ELCC_Table!$H$4:$H$9480=0)*ELCC_Table!$I$4:$I$9480)*T$10","v":5046.7139409005986},{"$f":"SUMPRODUCT((ELCC_Table!$C$4:$C$9480=0)*(ELCC_Table!$D$4:$D$9480=0)*(ELCC_Table!$E$4:$E$9480=U16)*(ELCC_Table!$F$4:$F$9480=0)*(ELCC_Table!$G$4:$G$9480=0)*(ELCC_Table!$H$4:$H$9480=0)*ELCC_Table!$I$4:$I$9480)*U$10","v":5068.3962857501037},{"$f":"SUMPRODUCT((ELCC_Table!$C$4:$C$9480=0)*(ELCC_Table!$D$4:$D$9480=0)*(ELCC_Table!$E$4:$E$9480=V16)*(ELCC_Table!$F$4:$F$9480=0)*(ELCC_Table!$G$4:$G$9480=0)*(ELCC_Table!$H$4:$H$9480=0)*ELCC_Table!$I$4:$I$9480)*V$10","v":5090.171785092547},{"$f":"SUMPRODUCT((ELCC_Table!$C$4:$C$9480=0)*(ELCC_Table!$D$4:$D$9480=0)*(ELCC_Table!$E$4:$E$9480=W16)*(ELCC_Table!$F$4:$F$9480=0)*(ELCC_Table!$G$4:$G$9480=0)*(ELCC_Table!$H$4:$H$9480=0)*ELCC_Table!$I$4:$I$9480)*W$10","v":5112.0408391503042},{"$f":"SUMPRODUCT((ELCC_Table!$C$4:$C$9480=0)*(ELCC_Table!$D$4:$D$9480=0)*(ELCC_Table!$E$4:$E$9480=X16)*(ELCC_Table!$F$4:$F$9480=0)*(ELCC_Table!$G$4:$G$9480=0)*(ELCC_Table!$H$4:$H$9480=0)*ELCC_Table!$I$4:$I$9480)*X$10","v":5134.0038498652375},{"$f":"SUMPRODUCT((ELCC_Table!$C$4:$C$9480=0)*(ELCC_Table!$D$4:$D$9480=0)*(ELCC_Table!$E$4:$E$9480=Y16)*(ELCC_Table!$F$4:$F$9480=0)*(ELCC_Table!$G$4:$G$9480=0)*(ELCC_Table!$H$4:$H$9480=0)*ELCC_Table!$I$4:$I$9480)*Y$10","v":5156.0612209060873},{"$f":"SUMPRODUCT((ELCC_Table!$C$4:$C$9480=0)*(ELCC_Table!$D$4:$D$9480=0)*(ELCC_Table!$E$4:$E$9480=Z16)*(ELCC_Table!$F$4:$F$9480=0)*(ELCC_Table!$G$4:$G$9480=0)*(ELCC_Table!$H$4:$H$9480=0)*ELCC_Table!$I$4:$I$9480)*Z$10","v":5178.2133576758779},{"$f":"SUMPRODUCT((ELCC_Table!$C$4:$C$9480=0)*(ELCC_Table!$D$4:$D$9480=0)*(ELCC_Table!$E$4:$E$9480=AA16)*(ELCC_Table!$F$4:$F$9480=0)*(ELCC_Table!$G$4:$G$9480=0)*(ELCC_Table!$H$4:$H$9480=0)*ELCC_Table!$I$4:$I$9480)*AA$10","v":4677.303084819694},{"$f":"SUMPRODUCT((ELCC_Table!$C$4:$C$9480=0)*(ELCC_Table!$D$4:$D$9480=0)*(ELCC_Table!$E$4:$E$9480=AB16)*(ELCC_Table!$F$4:$F$9480=0)*(ELCC_Table!$G$4:$G$9480=0)*(ELCC_Table!$H$4:$H$9480=0)*ELCC_Table!$I$4:$I$9480)*AB$10","v":4697.3983189935216},{"$f":"SUMPRODUCT((ELCC_Table!$C$4:$C$9480=0)*(ELCC_Table!$D$4:$D$9480=0)*(ELCC_Table!$E$4:$E$9480=AC16)*(ELCC_Table!$F$4:$F$9480=0)*(ELCC_Table!$G$4:$G$9480=0)*(ELCC_Table!$H$4:$H$9480=0)*ELCC_Table!$I$4:$I$9480)*AC$10","v":4717.5798889102289},{"$f":"SUMPRODUCT((ELCC_Table!$C$4:$C$9480=0)*(ELCC_Table!$D$4:$D$9480=0)*(ELCC_Table!$E$4:$E$9480=AD16)*(ELCC_Table!$F$4:$F$9480=0)*(ELCC_Table!$G$4:$G$9480=0)*(ELCC_Table!$H$4:$H$9480=0)*ELCC_Table!$I$4:$I$9480)*AD$10","v":4737.8481654965935},{"$f":"SUMPRODUCT((ELCC_Table!$C$4:$C$9480=0)*(ELCC_Table!$D$4:$D$9480=0)*(ELCC_Table!$E$4:$E$9480=AE16)*(ELCC_Table!$F$4:$F$9480=0)*(ELCC_Table!$G$4:$G$9480=0)*(ELCC_Table!$H$4:$H$9480=0)*ELCC_Table!$I$4:$I$9480)*AE$10","v":4758.2035212730207},{"$f":"SUMPRODUCT((ELCC_Table!$C$4:$C$9480=0)*(ELCC_Table!$D$4:$D$9480=0)*(ELCC_Table!$E$4:$E$9480=AF16)*(ELCC_Table!$F$4:$F$9480=0)*(ELCC_Table!$G$4:$G$9480=0)*(ELCC_Table!$H$4:$H$9480=0)*ELCC_Table!$I$4:$I$9480)*AF$10","v":4778.6463303603859},{"$f":"SUMPRODUCT((ELCC_Table!$C$4:$C$9480=0)*(ELCC_Table!$D$4:$D$9480=0)*(ELCC_Table!$E$4:$E$9480=AG16)*(ELCC_Table!$F$4:$F$9480=0)*(ELCC_Table!$G$4:$G$9480=0)*(ELCC_Table!$H$4:$H$9480=0)*ELCC_Table!$I$4:$I$9480)*AG$10","v":4799.1769684869041},{"$f":"SUMPRODUCT((ELCC_Table!$C$4:$C$9480=0)*(ELCC_Table!$D$4:$D$9480=0)*(ELCC_Table!$E$4:$E$9480=AH16)*(ELCC_Table!$F$4:$F$9480=0)*(ELCC_Table!$G$4:$G$9480=0)*(ELCC_Table!$H$4:$H$9480=0)*ELCC_Table!$I$4:$I$9480)*AH$10","v":4819.795812995053},{"$f":"SUMPRODUCT((ELCC_Table!$C$4:$C$9480=0)*(ELCC_Table!$D$4:$D$9480=0)*(ELCC_Table!$E$4:$E$9480=AI16)*(ELCC_Table!$F$4:$F$9480=0)*(ELCC_Table!$G$4:$G$9480=0)*(ELCC_Table!$H$4:$H$9480=0)*ELCC_Table!$I$4:$I$9480)*AI$10","v":4840.5032428484883},{"$f":"SUMPRODUCT((ELCC_Table!$C$4:$C$9480=0)*(ELCC_Table!$D$4:$D$9480=0)*(ELCC_Table!$E$4:$E$9480=AJ16)*(ELCC_Table!$F$4:$F$9480=0)*(ELCC_Table!$G$4:$G$9480=0)*(ELCC_Table!$H$4:$H$9480=0)*ELCC_Table!$I$4:$I$9480)*AJ$10","v":4861.299638639025},{"$f":"SUMPRODUCT((ELCC_Table!$C$4:$C$9480=0)*(ELCC_Table!$D$4:$D$9480=0)*(ELCC_Table!$E$4:$E$9480=AK16)*(ELCC_Table!$F$4:$F$9480=0)*(ELCC_Table!$G$4:$G$9480=0)*(ELCC_Table!$H$4:$H$9480=0)*ELCC_Table!$I$4:$I$9480)*AK$10","v":4882.1853825936205},{"$f":"SUMPRODUCT((ELCC_Table!$C$4:$C$9480=0)*(ELCC_Table!$D$4:$D$9480=0)*(ELCC_Table!$E$4:$E$9480=AL16)*(ELCC_Table!$F$4:$F$9480=0)*(ELCC_Table!$G$4:$G$9480=0)*(ELCC_Table!$H$4:$H$9480=0)*ELCC_Table!$I$4:$I$9480)*AL$10","v":4903.160858581411},{"$f":"SUMPRODUCT((ELCC_Table!$C$4:$C$9480=0)*(ELCC_Table!$D$4:$D$9480=0)*(ELCC_Table!$E$4:$E$9480=AM16)*(ELCC_Table!$F$4:$F$9480=0)*(ELCC_Table!$G$4:$G$9480=0)*(ELCC_Table!$H$4:$H$9480=0)*ELCC_Table!$I$4:$I$9480)*AM$10","v":4924.2264521207562},{"$f":"SUMPRODUCT((ELCC_Table!$C$4:$C$9480=0)*(ELCC_Table!$D$4:$D$9480=0)*(ELCC_Table!$E$4:$E$9480=AN16)*(ELCC_Table!$F$4:$F$9480=0)*(ELCC_Table!$G$4:$G$9480=0)*(ELCC_Table!$H$4:$H$9480=0)*ELCC_Table!$I$4:$I$9480)*AN$10","v":4945.3825503863309},{"$f":"SUMPRODUCT((ELCC_Table!$C$4:$C$9480=0)*(ELCC_Table!$D$4:$D$9480=0)*(ELCC_Table!$E$4:$E$9480=AO16)*(ELCC_Table!$F$4:$F$9480=0)*(ELCC_Table!$G$4:$G$9480=0)*(ELCC_Table!$H$4:$H$9480=0)*ELCC_Table!$I$4:$I$9480)*AO$10","v":4966.6295422162384},{"$f":"SUMPRODUCT((ELCC_Table!$C$4:$C$9480=0)*(ELCC_Table!$D$4:$D$9480=0)*(ELCC_Table!$E$4:$E$9480=AP16)*(ELCC_Table!$F$4:$F$9480=0)*(ELCC_Table!$G$4:$G$9480=0)*(ELCC_Table!$H$4:$H$9480=0)*ELCC_Table!$I$4:$I$9480)*AP$10","v":4987.9678181191621},{"$f":"SUMPRODUCT((ELCC_Table!$C$4:$C$9480=0)*(ELCC_Table!$D$4:$D$9480=0)*(ELCC_Table!$E$4:$E$9480=AQ16)*(ELCC_Table!$F$4:$F$9480=0)*(ELCC_Table!$G$4:$G$9480=0)*(ELCC_Table!$H$4:$H$9480=0)*ELCC_Table!$I$4:$I$9480)*AQ$10","v":5009.3977702815346},{"$f":"SUMPRODUCT((ELCC_Table!$C$4:$C$9480=0)*(ELCC_Table!$D$4:$D$9480=0)*(ELCC_Table!$E$4:$E$9480=AR16)*(ELCC_Table!$F$4:$F$9480=0)*(ELCC_Table!$G$4:$G$9480=0)*(ELCC_Table!$H$4:$H$9480=0)*ELCC_Table!$I$4:$I$9480)*AR$10","v":5030.9197925747603},{"$f":"SUMPRODUCT((ELCC_Table!$C$4:$C$9480=0)*(ELCC_Table!$D$4:$D$9480=0)*(ELCC_Table!$E$4:$E$9480=AS16)*(ELCC_Table!$F$4:$F$9480=0)*(ELCC_Table!$G$4:$G$9480=0)*(ELCC_Table!$H$4:$H$9480=0)*ELCC_Table!$I$4:$I$9480)*AS$10","v":5052.5342805624296},{"$f":"SUMPRODUCT((ELCC_Table!$C$4:$C$9480=0)*(ELCC_Table!$D$4:$D$9480=0)*(ELCC_Table!$E$4:$E$9480=AT16)*(ELCC_Table!$F$4:$F$9480=0)*(ELCC_Table!$G$4:$G$9480=0)*(ELCC_Table!$H$4:$H$9480=0)*ELCC_Table!$I$4:$I$9480)*AT$10","v":5074.2416315076171},{"$f":"SUMPRODUCT((ELCC_Table!$C$4:$C$9480=0)*(ELCC_Table!$D$4:$D$9480=0)*(ELCC_Table!$E$4:$E$9480=AU16)*(ELCC_Table!$F$4:$F$9480=0)*(ELCC_Table!$G$4:$G$9480=0)*(ELCC_Table!$H$4:$H$9480=0)*ELCC_Table!$I$4:$I$9480)*AU$10","v":5096.0422443801644},{"$f":"SUMPRODUCT((ELCC_Table!$C$4:$C$9480=0)*(ELCC_Table!$D$4:$D$9480=0)*(ELCC_Table!$E$4:$E$9480=AV16)*(ELCC_Table!$F$4:$F$9480=0)*(ELCC_Table!$G$4:$G$9480=0)*(ELCC_Table!$H$4:$H$9480=0)*ELCC_Table!$I$4:$I$9480)*AV$10","v":5117.9365198640189},{"$f":"SUMPRODUCT((ELCC_Table!$C$4:$C$9480=0)*(ELCC_Table!$D$4:$D$9480=0)*(ELCC_Table!$E$4:$E$9480=AW16)*(ELCC_Table!$F$4:$F$9480=0)*(ELCC_Table!$G$4:$G$9480=0)*(ELCC_Table!$H$4:$H$9480=0)*ELCC_Table!$I$4:$I$9480)*AW$10","v":5139.9248603646029},{"$f":"SUMPRODUCT((ELCC_Table!$C$4:$C$9480=0)*(ELCC_Table!$D$4:$D$9480=0)*(ELCC_Table!$E$4:$E$9480=AX16)*(ELCC_Table!$F$4:$F$9480=0)*(ELCC_Table!$G$4:$G$9480=0)*(ELCC_Table!$H$4:$H$9480=0)*ELCC_Table!$I$4:$I$9480)*AX$10","v":5162.007670016199},{"$f":"SUMPRODUCT((ELCC_Table!$C$4:$C$9480=0)*(ELCC_Table!$D$4:$D$9480=0)*(ELCC_Table!$E$4:$E$9480=AY16)*(ELCC_Table!$F$4:$F$9480=0)*(ELCC_Table!$G$4:$G$9480=0)*(ELCC_Table!$H$4:$H$9480=0)*ELCC_Table!$I$4:$I$9480)*AY$10","v":5184.185354689389},{"$f":"SUMPRODUCT((ELCC_Table!$C$4:$C$9480=0)*(ELCC_Table!$D$4:$D$9480=0)*(ELCC_Table!$E$4:$E$9480=AZ16)*(ELCC_Table!$F$4:$F$9480=0)*(ELCC_Table!$G$4:$G$9480=0)*(ELCC_Table!$H$4:$H$9480=0)*ELCC_Table!$I$4:$I$9480)*AZ$10","v":5206.4583219985007},{"$f":"SUMPRODUCT((ELCC_Table!$C$4:$C$9480=0)*(ELCC_Table!$D$4:$D$9480=0)*(ELCC_Table!$E$4:$E$9480=BA16)*(ELCC_Table!$F$4:$F$9480=0)*(ELCC_Table!$G$4:$G$9480=0)*(ELCC_Table!$H$4:$H$9480=0)*ELCC_Table!$I$4:$I$9480)*BA$10","v":5228.8269813091183}]
[null,null,"Marginal Peak Load Impact","MW/GWh",{"$f":"(SUMPRODUCT((ELCC_Table!$C$4:$C$9480=0)*(ELCC_Table!$D$4:$D$9480=0)*(ELCC_Table!$E$4:$E$9480=E17)*(ELCC_Table!$F$4:$F$9480=0)*(ELCC_Table!$G$4:$G$9480=0)*(ELCC_Table!$H$4:$H$9480=0)*ELCC_Table!$I$4:$I$9480)-SUMPRODUCT((ELCC_Table!$C$4:$C$9480=0)*(ELCC_Table!$D$4:$D$9480=0)*(ELCC_Table!$E$4:$E$9480=E16)*(ELCC_Table!$F$4:$F$9480=0)*(ELCC_Table!$G$4:$G$9480=0)*(ELCC_Table!$H$4:$H$9480=0)*ELCC_Table!$I$4:$I$9480))*E$10/((E17-E16)*E$11)","v":0.30262179012926821},{"$f":"(SUMPRODUCT((ELCC_Table!$C$4:$C$9480=0)*(ELCC_Table!$D$4:$D$9480=0)*(ELCC_Table!$E$4:$E$9480=F17)*(ELCC_Table!$F$4:$F$9480=0)*(ELCC_Table!$G$4:$G$9480=0)*(ELCC_Table!$H$4:$H$9480=0)*ELCC_Table!$I$4:$I$9480)-SUMPRODUCT((ELCC_Table!$C$4:$C$9480=0)*(ELCC_Table!$D$4:$D$9480=0)*(ELCC_Table!$E$4:$E$9480=F16)*(ELCC_Table!$F$4:$F$9480=0)*(ELCC_Table!$G$4:$G$9480=0)*(ELCC_Table!$H$4:$H$9480=0)*ELCC_Table!$I$4:$I$9480))*F$10/((F17-F16)*F$11)","v":0.31118561975062375},{"$f":"(SUMPRODUCT((ELCC_Table!$C$4:$C$9480=0)*(ELCC_Table!$D$4:$D$9480=0)*(ELCC_Table!$E$4:$E$9480=G17)*(ELCC_Table!$F$4:$F$9480=0)*(ELCC_Table!$G$4:$G$9480=0)*(ELCC_Table!$H$4:$H$9480=0)*ELCC_Table!$I$4:$I$9480)-SUMPRODUCT((ELCC_Table!$C$4:$C$9480=0)*(ELCC_Table!$D$4:$D$9480=0)*(ELCC_Table!$E$4:$E$9480=G16)*(ELCC_Table!$F$4:$F$9480=0)*(ELCC_Table!$G$4:$G$9480=0)*(ELCC_Table!$H$4:$H$9480=0)*ELCC_Table!$I$4:$I$9480))*G$10/((G17-G16)*G$11)","v":0.29047209585601624},{"$f":"(SUMPRODUCT((ELCC_Table!$C$4:$C$9480=0)*(ELCC_Table!$D$4:$D$9480=0)*(ELCC_Table!$E$4:$E$9480=H17)*(ELCC_Table!$F$4:$F$9480=0)*(ELCC_Table!$G$4:$G$9480=0)*(ELCC_Table!$H$4:$H$9480=0)*ELCC_Table!$I$4:$I$9480)-SUMPRODUCT((ELCC_Table!$C$4:$C$9480=0)*(ELCC_Table!$D$4:$D$9480=0)*(ELCC_Table!$E$4:$E$9480=H16)*(ELCC_Table!$F$4:$F$9480=0)*(ELCC_Table!$G$4:$G$9480=0)*(ELCC_Table!$H$4:$H$9480=0)*ELCC_Table!$I$4:$I$9480))*H$10/((H17-H16)*H$11)","v":0.27558703286067049},{"$f":"(SUMPRODUCT((ELCC_Table!$C$4:$C$9480=0)*(ELCC_Table!$D$4:$D$9480=0)*(ELCC_Table!$E$4:$E$9480=I17)*(ELCC_Table!$F$4:$F$9480=0)*(ELCC_Table!$G$4:$G$9480=0)*(ELCC_Table!$H$4:$H$9480=0)*ELCC_Table!$I$4:$I$9480)-SUMPRODUCT((ELCC_Table!$C$4:$C$9480=0)*(ELCC_Table!$D$4:$D$9480=0)*(ELCC_Table!$E$4:$E$9480=I16)*(ELCC_Table!$F$4:$F$9480=0)*(ELCC_Table!$G$4:$G$9480=0)*(ELCC_Table!$H$4:$H$9480=0)*ELCC_Table!$I$4:$I$9480))*I$10/((I17-I16)*I$11)","v":0.25067690159144856},{"$f":"(SUMPRODUCT((ELCC_Table!$C$4:$C$9480=0)*(ELCC_Table!$D$4:$D$9480=0)*(ELCC_Table!$E$4:$E$9480=J17)*(ELCC_Table!$F$4:$F$9480=0)*(ELCC_Table!$G$4:$G$9480=0)*(ELCC_Table!$H$4:$H$9480=0)*ELCC_Table!$I$4:$I$9480)-SUMPRODUCT((ELCC_Table!$C$4:$C$9480=0)*(ELCC_Table!$D$4:$D$9480=0)*(ELCC_Table!$E$4:$E$9480=J16)*(ELCC_Table!$F$4:$F$9480=0)*(ELCC_Table!$G$4:$G$9480=0)*(ELCC_Table!$H$4:$H$9480=0)*ELCC_Table!$I$4:$I$9480))*J$10/((J17-J16)*J$11)","v":0.25207577053200608},{"$f":"(SUMPRODUCT((ELCC_Table!$C$4:$C$9480=0)*(ELCC_Table!$D$4:$D$9480=0)*(ELCC_Table!$E$4:$E$9480=K17)*(ELCC_Table!$F$4:$F$9480=0)*(ELCC_Table!$G$4:$G$9480=0)*(ELCC_Table!$H$4:$H$9480=0)*ELCC_Table!$I$4:$I$9480)-SUMPRODUCT((ELCC_Table!$C$4:$C$9480=0)*(ELCC_Table!$D$4:$D$9480=0)*(ELCC_Table!$E$4:$E$9480=K16)*(ELCC_Table!$F$4:$F$9480=0)*(ELCC_Table!$G$4:$G$9480=0)*(ELCC_Table!$H$4:$H$9480=0)*ELCC_Table!$I$4:$I$9480))*K$10/((K17-K16)*K$11)","v":0.25303069016963725},{"$f":"(SUMPRODUCT((ELCC_Table!$C$4:$C$9480=0)*(ELCC_Table!$D$4:$D$9480=0)*(ELCC_Table!$E$4:$E$9480=L17)*(ELCC_Table!$F$4:$F$9480=0)*(ELCC_Table!$G$4:$G$9480=0)*(ELCC_Table!$H$4:$H$9480=0)*ELCC_Table!$I$4:$I$9480)-SUMPRODUCT((ELCC_Table!$C$4:$C$9480=0)*(ELCC_Table!$D$4:$D$9480=0)*(ELCC_Table!$E$4:$E$9480=L16)*(ELCC_Table!$F$4:$F$9480=0)*(ELCC_Table!$G$4:$G$9480=0)*(ELCC_Table!$H$4:$H$9480=0)*ELCC_Table!$I$4:$I$9480))*L$10/((L17-L16)*L$11)","v":0.25277895897830815},{"$f":"(SUMPRODUCT((ELCC_Table!$C$4:$C$9480=0)*(ELCC_Table!$D$4:$D$9480=0)*(ELCC_Table!$E$4:$E$9480=M17)*(ELCC_Table!$F$4:$F$9480=0)*(ELCC_Table!$G$4:$G$9480=0)*(ELCC_Table!$H$4:$H$9480=0)*ELCC_Table!$I$4:$I$9480)-SUMPRODUCT((ELCC_Table!$C$4:$C$9480=0)*(ELCC_Table!$D$4:$D$9480=0)*(ELCC_Table!$E$4:$E$9480=M16)*(ELCC_Table!$F$4:$F$9480=0)*(ELCC_Table!$G$4:$G$9480=0)*(ELCC_Table!$H$4:$H$9480=0)*ELCC_Table!$I$4:$I$9480))*M$10/((M17-M16)*M$11)","v":0.22119982686307554},{"$f":"(SUMPRODUCT((ELCC_Table!$C$4:$C$9480=0)*(ELCC_Table!$D$4:$D$9480=0)*(ELCC_Table!$E$4:$E$9480=N17)*(ELCC_Table!$F$4:$F$9480=0)*(ELCC_Table!$G$4:$G$9480=0)*(ELCC_Table!$H$4:$H$9480=0)*ELCC_Table!$I$4:$I$9480)-SUMPRODUCT((ELCC_Table!$C$4:$C$9480=0)*(ELCC_Table!$D$4:$D$9480=0)*(ELCC_Table!$E$4:$E$9480=N16)*(ELCC_Table!$F$4:$F$9480=0)*(ELCC_Table!$G$4:$G$9480=0)*(ELCC_Table!$H$4:$H$9480=0)*ELCC_Table!$I$4:$I$9480))*N$10/((N17-N16)*N$11)","v":0.22115063432904369},{"$f":"(SUMPRODUCT((ELCC_Table!$C$4:$C$9480=0)*(ELCC_Table!$D$4:$D$9480=0)*(ELCC_Table!$E$4:$E$9480=O17)*(ELCC_Table!$F$4:$F$9480=0)*(ELCC_Table!$G$4:$G$9480=0)*(ELCC_Table!$H$4:$H$9480=0)*ELCC_Table!$I$4:$I$9480)-SUMPRODUCT((ELCC_Table!$C$4:$C$9480=0)*(ELCC_Table!$D$4:$D$9480=0)*(ELCC_Table!$E$4:$E$9480=O16)*(ELCC_Table!$F$4:$F$9480=0)*(ELCC_Table!$G$4:$G$9480=0)*(ELCC_Table!$H$4:$H$9480=0)*ELCC_Table!$I$4:$I$9480))*O$10/((O17-O16)*O$11)","v":0.2211146890118478},{"$f":"(SUMPRODUCT((ELCC_Table!$C$4:$C$9480=0)*(ELCC_Table!$D$4:$D$9480=0)*(ELCC_Table!$E$4:$E$9480=P17)*(ELCC_Table!$F$4:$F$9480=0)*(ELCC_Table!$G$4:$G$9480=0)*(ELCC_Table!$H$4:$H$9480=0)*ELCC_Table!$I$4:$I$9480)-SUMPRODUCT((ELCC_Table!$C$4:$C$9480=0)*(ELCC_Table!$D$4:$D$9480=0)*(ELCC_Table!$E$4:$E$9480=P16)*(ELCC_Table!$F$4:$F$9480=0)*(ELCC_Table!$G$4:$G$9480=0)*(ELCC_Table!$H$4:$H$9480=0)*ELCC_Table!$I$4:$I$9480))*P$10/((P17-P16)*P$11)","v":0.18191796055339868},{"$f":"(SUMPRODUCT((ELCC_Table!$C$4:$C$9480=0)*(ELCC_Table!$D$4:$D$9480=0)*(ELCC_Table!$E$4:$E$9480=Q17)*(ELCC_Table!$F$4:$F$9480=0)*(ELCC_Table!$G$4:$G$9480=0)*(ELCC_Table!$H$4:$H$9480=0)*ELCC_Table!$I$4:$I$9480)-SUMPRODUCT((ELCC_Table!$C$4:$C$9480=0)*(ELCC_Table!$D$4:$D$9480=0)*(ELCC_Table!$E$4:$E$9480=Q16)*(ELCC_Table!$F$4:$F$9480=0)*(ELCC_Table!$G$4:$G$9480=0)*(ELCC_Table!$H$4:$H$9480=0)*ELCC_Table!$I$4:$I$9480))*Q$10/((Q17-Q16)*Q$11)","v":0.18174153912097996},{"$f":"(SUMPRODUCT((ELCC_Table!$C$4:$C$9480=0)*(ELCC_Table!$D$4:$D$9480=0)*(ELCC_Table!$E$4:$E$9480=R17)*(ELCC_Table!$F$4:$F$9480=0)*(ELCC_Table!$G$4:$G$9480=0)*(ELCC_Table!$H$4:$H$9480=0)*ELCC_Table!$I$4:$I$9480)-SUMPRODUCT((ELCC_Table!$C$4:$C$9480=0)*(ELCC_Table!$D$4:$D$9480=0)*(ELCC_Table!$E$4:$E$9480=R16)*(ELCC_Table!$F$4:$F$9480=0)*(ELCC_Table!$G$4:$G$9480=0)*(ELCC_Table!$H$4:$H$9480=0)*ELCC_Table!$I$4:$I$9480))*R$10/((R17-R16)*R$11)","v":0.13748895672665531},{"$f":"(SUMPRODUCT((ELCC_Table!$C$4:$C$9480=0)*(ELCC_Table!$D$4:$D$9480=0)*(ELCC_Table!$E$4:$E$9480=S17)*(ELCC_Table!$F$4:$F$9480=0)*(ELCC_Table!$G$4:$G$9480=0)*(ELCC_Table!$H$4:$H$9480=0)*ELCC_Table!$I$4:$I$9480)-SUMPRODUCT((ELCC_Table!$C$4:$C$9480=0)*(ELCC_Table!$D$4:$D$9480=0)*(ELCC_Table!$E$4:$E$9480=S16)*(ELCC_Table!$F$4:$F$9480=0)*(ELCC_Table!$G$4:$G$9480=0)*(ELCC_Table!$H$4:$H$9480=0)*ELCC_Table!$I$4:$I$9480))*S$10/((S17-S16)*S$11)","v":0.13728575741547708},{"$f":"(SUMPRODUCT((ELCC_Table!$C$4:$C$9480=0)*(ELCC_Table!$D$4:$D$9480=0)*(ELCC_Table!$E$4:$E$9480=T17)*(ELCC_Table!$F$4:$F$9480=0)*(ELCC_Table!$G$4:$G$9480=0)*(ELCC_Table!$H$4:$H$9480=0)*ELCC_Table!$I$4:$I$9480)-SUMPRODUCT((ELCC_Table!$C$4:$C$9480=0)*(ELCC_Table!$D$4:$D$9480=0)*(ELCC_Table!$E$4:$E$9480=T16)*(ELCC_Table!$F$4:$F$9480=0)*(ELCC_Table!$G$4:$G$9480=0)*(ELCC_Table!$H$4:$H$9480=0)*ELCC_Table!$I$4:$I$9480))*T$10/((T17-T16)*T$11)","v":0.137742035431342},{"$f":"(SUMPRODUCT((ELCC_Table!$C$4:$C$9480=0)*(ELCC_Table!$D$4:$D$9480=0)*(ELCC_Table!$E$4:$E$9480=U17)*(ELCC_Table!$F$4:$F$9480=0)*(ELCC_Table!$G$4:$G$9480=0)*(ELCC_Table!$H$4:$H$9480=0)*ELCC_Table!$I$4:$I$9480)-SUMPRODUCT((ELCC_Table!$C$4:$C$9480=0)*(ELCC_Table!$D$4:$D$9480=0)*(ELCC_Table!$E$4:$E$9480=U16)*(ELCC_Table!$F$4:$F$9480=0)*(ELCC_Table!$G$4:$G$9480=0)*(ELCC_Table!$H$4:$H$9480=0)*ELCC_Table!$I$4:$I$9480))*U$10/((U17-U16)*U$11)","v":0.13818733888918913},{"$f":"(SUMPRODUCT((ELCC_Table!$C$4:$C$9480=0)*(ELCC_Table!$D$4:$D$9480=0)*(ELCC_Table!$E$4:$E$9480=V17)*(ELCC_Table!$F$4:$F$9480=0)*(ELCC_Table!$G$4:$G$9480=0)*(ELCC_Table!$H$4:$H$9480=0)*ELCC_Table!$I$4:$I$9480)-SUMPRODUCT((ELCC_Table!$C$4:$C$9480=0)*(ELCC_Table!$D$4:$D$9480=0)*(ELCC_Table!$E$4:$E$9480=V16)*(ELCC_Table!$F$4:$F$9480=0)*(ELCC_Table!$G$4:$G$9480=0)*(ELCC_Table!$H$4:$H$9480=0)*ELCC_Table!$I$4:$I$9480))*V$10/((V17-V16)*V$11)","v":0.13861946006154063},{"$f":"(SUMPRODUCT((ELCC_Table!$C$4:$C$9480=0)*(ELCC_Table!$D$4:$D$9480=0)*(ELCC_Table!$E$4:$E$9480=W17)*(ELCC_Table!$F$4:$F$9480=0)*(ELCC_Table!$G$4:$G$9480=0)*(ELCC_Table!$H$4:$H$9480=0)*ELCC_Table!$I$4:$I$9480)-SUMPRODUCT((ELCC_Table!$C$4:$C$9480=0)*(ELCC_Table!$D$4:$D$9480=0)*(ELCC_Table!$E$4:$E$9480=W16)*(ELCC_Table!$F$4:$F$9480=0)*(ELCC_Table!$G$4:$G$9480=0)*(ELCC_Table!$H$4:$H$9480=0)*ELCC_Table!$I$4:$I$9480))*W$10/((W17-W16)*W$11)","v":0.13903569830793758},{"$f":"(SUMPRODUCT((ELCC_Table!$C$4:$C$9480=0)*(ELCC_Table!$D$4:$D$9480=0)*(ELCC_Table!$E$4:$E$9480=X17)*(ELCC_Table!$F$4:$F$9480=0)*(ELCC_Table!$G$4:$G$9480=0)*(ELCC_Table!$H$4:$H$9480=0)*ELCC_Table!$I$4:$I$9480)-SUMPRODUCT((ELCC_Table!$C$4:$C$9480=0)*(ELCC_Table!$D$4:$D$9480=0)*(ELCC_Table!$E$4:$E$9480=X16)*(ELCC_Table!$F$4:$F$9480=0)*(ELCC_Table!$G$4:$G$9480=0)*(ELCC_Table!$H$4:$H$9480=0)*ELCC_Table!$I$4:$I$9480))*X$10/((X17-X16)*X$11)","v":0.13903543622556166},{"$f":"(SUMPRODUCT((ELCC_Table!$C$4:$C$9480=0)*(ELCC_Table!$D$4:$D$9480=0)*(ELCC_Table!$E$4:$E$9480=Y17)*(ELCC_Table!$F$4:$F$9480=0)*(ELCC_Table!$G$4:$G$9480=0)*(ELCC_Table!$H$4:$H$9480=0)*ELCC_Table!$I$4:$I$9480)-SUMPRODUCT((ELCC_Table!$C$4:$C$9480=0)*(ELCC_Table!$D$4:$D$9480=0)*(ELCC_Table!$E$4:$E$9480=Y16)*(ELCC_Table!$F$4:$F$9480=0)*(ELCC_Table!$G$4:$G$9480=0)*(ELCC_Table!$H$4:$H$9480=0)*ELCC_Table!$I$4:$I$9480))*Y$10/((Y17-Y16)*Y$11)","v":0.13903469061097018},{"$f":"(SUMPRODUCT((ELCC_Table!$C$4:$C$9480=0)*(ELCC_Table!$D$4:$D$9480=0)*(ELCC_Table!$E$4:$E$9480=Z17)*(ELCC_Table!$F$4:$F$9480=0)*(ELCC_Table!$G$4:$G$9480=0)*(ELCC_Table!$H$4:$H$9480=0)*ELCC_Table!$I$4:$I$9480)-SUMPRODUCT((ELCC_Table!$C$4:$C$9480=0)*(ELCC_Table!$D$4:$D$9480=0)*(ELCC_Table!$E$4:$E$9480=Z16)*(ELCC_Table!$F$4:$F$9480=0)*(ELCC_Table!$G$4:$G$9480=0)*(ELCC_Table!$H$4:$H$9480=0)*ELCC_Table!$I$4:$I$9480))*Z$10/((Z17-Z16)*Z$11)","v":0.13903346134652897},{"$f":"(SUMPRODUCT((ELCC_Table!$C$4:$C$9480=0)*(ELCC_Table!$D$4:$D$9480=0)*(ELCC_Table!$E$4:$E$9480=AA17)*(ELCC_Table!$F$4:$F$9480=0)*(ELCC_Table!$G$4:$G$9480=0)*(ELCC_Table!$H$4:$H$9480=0)*ELCC_Table!$I$4:$I$9480)-SUMPRODUCT((ELCC_Table!$C$4:$C$9480=0)*(ELCC_Table!$D$4:$D$9480=0)*(ELCC_Table!$E$4:$E$9480=AA16)*(ELCC_Table!$F$4:$F$9480=0)*(ELCC_Table!$G$4:$G$9480=0)*(ELCC_Table!$H$4:$H$9480=0)*ELCC_Table!$I$4:$I$9480))*AA$10/((AA17-AA16)*AA$11)","v":0.13903174832233636},{"$f":"(SUMPRODUCT((ELCC_Table!$C$4:$C$9480=0)*(ELCC_Table!$D$4:$D$9480=0)*(ELCC_Table!$E$4:$E$9480=AB17)*(ELCC_Table!$F$4:$F$9480=0)*(ELCC_Table!$G$4:$G$9480=0)*(ELCC_Table!$H$4:$H$9480=0)*ELCC_Table!$I$4:$I$9480)-SUMPRODUCT((ELCC_Table!$C$4:$C$9480=0)*(ELCC_Table!$D$4:$D$9480=0)*(ELCC_Table!$E$4:$E$9480=AB16)*(ELCC_Table!$F$4:$F$9480=0)*(ELCC_Table!$G$4:$G$9480=0)*(ELCC_Table!$H$4:$H$9480=0)*ELCC_Table!$I$4:$I$9480))*AB$10/((AB17-AB16)*AB$11)","v":0.13902955143623072},{"$f":"(SUMPRODUCT((ELCC_Table!$C$4:$C$9480=0)*(ELCC_Table!$D$4:$D$9480=0)*(ELCC_Table!$E$4:$E$9480=AC17)*(ELCC_Table!$F$4:$F$9480=0)*(ELCC_Table!$G$4:$G$9480=0)*(ELCC_Table!$H$4:$H$9480=0)*ELCC_Table!$I$4:$I$9480)-SUMPRODUCT((ELCC_Table!$C$4:$C$9480=0)*(ELCC_Table!$D$4:$D$9480=0)*(ELCC_Table!$E$4:$E$9480=AC16)*(ELCC_Table!$F$4:$F$9480=0)*(ELCC_Table!$G$4:$G$9480=0)*(ELCC_Table!$H$4:$H$9480=0)*ELCC_Table!$I$4:$I$9480))*AC$10/((AC17-AC16)*AC$11)","v":0.13902687059379717},{"$f":"(SUMPRODUCT((ELCC_Table!$C$4:$C$9480=0)*(ELCC_Table!$D$4:$D$9480=0)*(ELCC_Table!$E$4:$E$9480=AD17)*(ELCC_Table!$F$4:$F$9480=0)*(ELCC_Table!$G$4:$G$9480=0)*(ELCC_Table!$H$4:$H$9480=0)*ELCC_Table!$I$4:$I$9480)-SUMPRODUCT((ELCC_Table!$C$4:$C$9480=0)*(ELCC_Table!$D$4:$D$9480=0)*(ELCC_Table!$E$4:$E$9480=AD16)*(ELCC_Table!$F$4:$F$9480=0)*(ELCC_Table!$G$4:$G$9480=0)*(ELCC_Table!$H$4:$H$9480=0)*ELCC_Table!$I$4:$I$9480))*AD$10/((AD17-AD16)*AD$11)","v":0.13902370570837544},{"$f":"(SUMPRODUCT((ELCC_Table!$C$4:$C$9480=0)*(ELCC_Table!$D$4:$D$9480=0)*(ELCC_Table!$E$4:$E$9480=AE17)*(ELCC_Table!$F$4:$F$9480=0)*(ELCC_Table!$G$4:$G$9480=0)*(ELCC_Table!$H$4:$H$9480=0)*ELCC_Table!$I$4:$I$9480)-SUMPRODUCT((ELCC_Table!$C$4:$C$9480=0)*(ELCC_Table!$D$4:$D$9480=0)*(ELCC_Table!$E$4:$E$9480=AE16)*(ELCC_Table!$F$4:$F$9480=0)*(ELCC_Table!$G$4:$G$9480=0)*(ELCC_Table!$H$4:$H$9480=0)*ELCC_Table!$I$4:$I$9480))*AE$10/((AE17-AE16)*AE$11)","v":0.13902005670106624},{"$f":"(SUMPRODUCT((ELCC_Table!$C$4:$C$9480=0)*(ELCC_Table!$D$4:$D$9480=0)*(ELCC_Table!$E$4:$E$9480=AF17)*(ELCC_Table!$F$4:$F$9480=0)*(ELCC_Table!$G$4:$G$9480=0)*(ELCC_Table!$H$4:$H$9480=0)*ELCC_Table!$I$4:$I$9480)-SUMPRODUCT((ELCC_Table!$C$4:$C$9480=0)*(ELCC_Table!$D$4:$D$9480=0)*(ELCC_Table!$E$4:$E$9480=AF16)*(ELCC_Table!$F$4:$F$9480=0)*(ELCC_Table!$G$4:$G$9480=0)*(ELCC_Table!$H$4:$H$9480=0)*ELCC_Table!$I$4:$I$9480))*AF$10/((AF17-AF16)*AF$11)","v":0.13901592350073794},{"$f":"(SUMPRODUCT((ELCC_Table!$C$4:$C$9480=0)*(ELCC_Table!$D$4:$D$9480=0)*(ELCC_Table!$E$4:$E$9480=AG17)*(ELCC_Table!$F$4:$F$9480=0)*(ELCC_Table!$G$4:$G$9480=0)*(ELCC_Table!$H$4:$H$9480=0)*ELCC_Table!$I$4:$I$9480)-SUMPRODUCT((ELCC_Table!$C$4:$C$9480=0)*(ELCC_Table!$D$4:$D$9480=0)*(ELCC_Table!$E$4:$E$9480=AG16)*(ELCC_Table!$F$4:$F$9480=0)*(ELCC_Table!$G$4:$G$9480=0)*(ELCC_Table!$H$4:$H$9480=0)*ELCC_Table!$I$4:$I$9480))*AG$10/((AG17-AG16)*AG$11)","v":0.13901130604403245},{"$f":"(SUMPRODUCT((ELCC_Table!$C$4:$C$9480=0)*(ELCC_Table!$D$4:$D$9480=0)*(ELCC_Table!$E$4:$E$9480=AH17)*(ELCC_Table!$F$4:$F$9480=0)*(ELCC_Table!$G$4:$G$9480=0)*(ELCC_Table!$H$4:$H$9480=0)*ELCC_Table!$I$4:$I$9480)-SUMPRODUCT((ELCC_Table!$C$4:$C$9480=0)*(ELCC_Table!$D$4:$D$9480=0)*(ELCC_Table!$E$4:$E$9480=AH16)*(ELCC_Table!$F$4:$F$9480=0)*(ELCC_Table!$G$4:$G$9480=0)*(ELCC_Table!$H$4:$H$9480=0)*ELCC_Table!$I$4:$I$9480))*AH$10/((AH17-AH16)*AH$11)","v":0.13900620427537169},{"$f":"(SUMPRODUCT((ELCC_Table!$C$4:$C$9480=0)*(ELCC_Table!$D$4:$D$9480=0)*(ELCC_Table!$E$4:$E$9480=AI17)*(ELCC_Table!$F$4:$F$9480=0)*(ELCC_Table!$G$4:$G$9480=0)*(ELCC_Table!$H$4:$H$9480=0)*ELCC_Table!$I$4:$I$9480)-SUMPRODUCT((ELCC_Table!$C$4:$C$9480=0)*(ELCC_Table!$D$4:$D$9480=0)*(ELCC_Table!$E$4:$E$9480=AI16)*(ELCC_Table!$F$4:$F$9480=0)*(ELCC_Table!$G$4:$G$9480=0)*(ELCC_Table!$H$4:$H$9480=0)*ELCC_Table!$I$4:$I$9480))*AI$10/((AI17-AI16)*AI$11)","v":0.13900061814696255},{"$f":"(SUMPRODUCT((ELCC_Table!$C$4:$C$9480=0)*(ELCC_Table!$D$4:$D$9480=0)*(ELCC_Table!$E$4:$E$9480=AJ17)*(ELCC_Table!$F$4:$F$9480=0)*(ELCC_Table!$G$4:$G$9480=0)*(ELCC_Table!$H$4:$H$9480=0)*ELCC_Table!$I$4:$I$9480)-SUMPRODUCT((ELCC_Table!$C$4:$C$9480=0)*(ELCC_Table!$D$4:$D$9480=0)*(ELCC_Table!$E$4:$E$9480=AJ16)*(ELCC_Table!$F$4:$F$9480=0)*(ELCC_Table!$G$4:$G$9480=0)*(ELCC_Table!$H$4:$H$9480=0)*ELCC_Table!$I$4:$I$9480))*AJ$10/((AJ17-AJ16)*AJ$11)","v":0.13899454761880264},{"$f":"(SUMPRODUCT((ELCC_Table!$C$4:$C$9480=0)*(ELCC_Table!$D$4:$D$9480=0)*(ELCC_Table!$E$4:$E$9480=AK17)*(ELCC_Table!$F$4:$F$9480=0)*(ELCC_Table!$G$4:$G$9480=0)*(ELCC_Table!$H$4:$H$9480=0)*ELCC_Table!$I$4:$I$9480)-SUMPRODUCT((ELCC_Table!$C$4:$C$9480=0)*(ELCC_Table!$D$4:$D$9480=0)*(ELCC_Table!$E$4:$E$9480=AK16)*(ELCC_Table!$F$4:$F$9480=0)*(ELCC_Table!$G$4:$G$9480=0)*(ELCC_Table!$H$4:$H$9480=0)*ELCC_Table!$I$4:$I$9480))*AK$10/((AK17-AK16)*AK$11)","v":0.13898799265868508},{"$f":"(SUMPRODUCT((ELCC_Table!$C$4:$C$9480=0)*(ELCC_Table!$D$4:$D$9480=0)*(ELCC_Table!$E$4:$E$9480=AL17)*(ELCC_Table!$F$4:$F$9480=0)*(ELCC_Table!$G$4:$G$9480=0)*(ELCC_Table!$H$4:$H$9480=0)*ELCC_Table!$I$4:$I$9480)-SUMPRODUCT((ELCC_Table!$C$4:$C$9480=0)*(ELCC_Table!$D$4:$D$9480=0)*(ELCC_Table!$E$4:$E$9480=AL16)*(ELCC_Table!$F$4:$F$9480=0)*(ELCC_Table!$G$4:$G$9480=0)*(ELCC_Table!$H$4:$H$9480=0)*ELCC_Table!$I$4:$I$9480))*AL$10/((AL17-AL16)*AL$11)","v":0.13898095324220344},{"$f":"(SUMPRODUCT((ELCC_Table!$C$4:$C$9480=0)*(ELCC_Table!$D$4:$D$9480=0)*(ELCC_Table!$E$4:$E$9480=AM17)*(ELCC_Table!$F$4:$F$9480=0)*(ELCC_Table!$G$4:$G$9480=0)*(ELCC_Table!$H$4:$H$9480=0)*ELCC_Table!$I$4:$I$9480)-SUMPRODUCT((ELCC_Table!$C$4:$C$9480=0)*(ELCC_Table!$D$4:$D$9480=0)*(ELCC_Table!$E$4:$E$9480=AM16)*(ELCC_Table!$F$4:$F$9480=0)*(ELCC_Table!$G$4:$G$9480=0)*(ELCC_Table!$H$4:$H$9480=0)*ELCC_Table!$I$4:$I$9480))*AM$10/((AM17-AM16)*AM$11)","v":0.13897342935275586},{"$f":"(SUMPRODUCT((ELCC_Table!$C$4:$C$9480=0)*(ELCC_Table!$D$4:$D$9480=0)*(ELCC_Table!$E$4:$E$9480=AN17)*(ELCC_Table!$F$4:$F$9480=0)*(ELCC_Table!$G$4:$G$9480=0)*(ELCC_Table!$H$4:$H$9480=0)*ELCC_Table!$I$4:$I$9480)-SUMPRODUCT((ELCC_Table!$C$4:$C$9480=0)*(ELCC_Table!$D$4:$D$9480=0)*(ELCC_Table!$E$4:$E$9480=AN16)*(ELCC_Table!$F$4:$F$9480=0)*(ELCC_Table!$G$4:$G$9480=0)*(ELCC_Table!$H$4:$H$9480=0)*ELCC_Table!$I$4:$I$9480))*AN$10/((AN17-AN16)*AN$11)","v":0.13896542098154946},{"$f":"(SUMPRODUCT((ELCC_Table!$C$4:$C$9480=0)*(ELCC_Table!$D$4:$D$9480=0)*(ELCC_Table!$E$4:$E$9480=AO17)*(ELCC_Table!$F$4:$F$9480=0)*(ELCC_Table!$G$4:$G$9480=0)*(ELCC_Table!$H$4:$H$9480=0)*ELCC_Table!$I$4:$I$9480)-SUMPRODUCT((ELCC_Table!$C$4:$C$9480=0)*(ELCC_Table!$D$4:$D$9480=0)*(ELCC_Table!$E$4:$E$9480=AO16)*(ELCC_Table!$F$4:$F$9480=0)*(ELCC_Table!$G$4:$G$9480=0)*(ELCC_Table!$H$4:$H$9480=0)*ELCC_Table!$I$4:$I$9480))*AO$10/((AO17-AO16)*AO$11)","v":0.13895692812760388},{"$f":"(SUMPRODUCT((ELCC_Table!$C$4:$C$9480=0)*(ELCC_Table!$D$4:$D$9480=0)*(ELCC_Table!$E$4:$E$9480=AP17)*(ELCC_Table!$F$4:$F$9480=0)*(ELCC_Table!$G$4:$G$9480=0)*(ELCC_Table!$H$4:$H$9480=0)*ELCC_Table!$I$4:$I$9480)-SUMPRODUCT((ELCC_Table!$C$4:$C$9480=0)*(ELCC_Table!$D$4:$D$9480=0)*(ELCC_Table!$E$4:$E$9480=AP16)*(ELCC_Table!$F$4:$F$9480=0)*(ELCC_Table!$G$4:$G$9480=0)*(ELCC_Table!$H$4:$H$9480=0)*ELCC_Table!$I$4:$I$9480))*AP$10/((AP17-AP16)*AP$11)","v":0.13894795079775504},{"$f":"(SUMPRODUCT((ELCC_Table!$C$4:$C$9480=0)*(ELCC_Table!$D$4:$D$9480=0)*(ELCC_Table!$E$4:$E$9480=AQ17)*(ELCC_Table!$F$4:$F$9480=0)*(ELCC_Table!$G$4:$G$9480=0)*(ELCC_Table!$H$4:$H$9480=0)*ELCC_Table!$I$4:$I$9480)-SUMPRODUCT((ELCC_Table!$C$4:$C$9480=0)*(ELCC_Table!$D$4:$D$9480=0)*(ELCC_Table!$E$4:$E$9480=AQ16)*(ELCC_Table!$F$4:$F$9480=0)*(ELCC_Table!$G$4:$G$9480=0)*(ELCC_Table!$H$4:$H$9480=0)*ELCC_Table!$I$4:$I$9480))*AQ$10/((AQ17-AQ16)*AQ$11)","v":0.13893848900665834},{"$f":"(SUMPRODUCT((ELCC_Table!$C$4:$C$9480=0)*(ELCC_Table!$D$4:$D$9480=0)*(ELCC_Table!$E$4:$E$9480=AR17)*(ELCC_Table!$F$4:$F$9480=0)*(ELCC_Table!$G$4:$G$9480=0)*(ELCC_Table!$H$4:$H$9480=0)*ELCC_Table!$I$4:$I$9480)-SUMPRODUCT((ELCC_Table!$C$4:$C$9480=0)*(ELCC_Table!$D$4:$D$9480=0)*(ELCC_Table!$E$4:$E$9480=AR16)*(ELCC_Table!$F$4:$F$9480=0)*(ELCC_Table!$G$4:$G$9480=0)*(ELCC_Table!$H$4:$H$9480=0)*ELCC_Table!$I$4:$I$9480))*AR$10/((AR17-AR16)*AR$11)","v":0.13892854277679156},{"$f":"(SUMPRODUCT((ELCC_Table!$C$4:$C$9480=0)*(ELCC_Table!$D$4:$D$9480=0)*(ELCC_Table!$E$4:$E$9480=AS17)*(ELCC_Table!$F$4:$F$9480=0)*(ELCC_Table!$G$4:$G$9480=0)*(ELCC_Table!$H$4:$H$9480=0)*ELCC_Table!$I$4:$I$9480)-SUMPRODUCT((ELCC_Table!$C$4:$C$9480=0)*(ELCC_Table!$D$4:$D$9480=0)*(ELCC_Table!$E$4:$E$9480=AS16)*(ELCC_Table!$F$4:$F$9480=0)*(ELCC_Table!$G$4:$G$9480=0)*(ELCC_Table!$H$4:$H$9480=0)*ELCC_Table!$I$4:$I$9480))*AS$10/((AS17-AS16)*AS$11)","v":0.13891811213845723},{"$f":"(SUMPRODUCT((ELCC_Table!$C$4:$C$9480=0)*(ELCC_Table!$D$4:$D$9480=0)*(ELCC_Table!$E$4:$E$9480=AT17)*(ELCC_Table!$F$4:$F$9480=0)*(ELCC_Table!$G$4:$G$9480=0)*(ELCC_Table!$H$4:$H$9480=0)*ELCC_Table!$I$4:$I$9480)-SUMPRODUCT((ELCC_Table!$C$4:$C$9480=0)*(ELCC_Table!$D$4:$D$9480=0)*(ELCC_Table!$E$4:$E$9480=AT16)*(ELCC_Table!$F$4:$F$9480=0)*(ELCC_Table!$G$4:$G$9480=0)*(ELCC_Table!$H$4:$H$9480=0)*ELCC_Table!$I$4:$I$9480))*AT$10/((AT17-AT16)*AT$11)","v":0.13890719712978539},{"$f":"(SUMPRODUCT((ELCC_Table!$C$4:$C$9480=0)*(ELCC_Table!$D$4:$D$9480=0)*(ELCC_Table!$E$4:$E$9480=AU17)*(ELCC_Table!$F$4:$F$9480=0)*(ELCC_Table!$G$4:$G$9480=0)*(ELCC_Table!$H$4:$H$9480=0)*ELCC_Table!$I$4:$I$9480)-SUMPRODUCT((ELCC_Table!$C$4:$C$9480=0)*(ELCC_Table!$D$4:$D$9480=0)*(ELCC_Table!$E$4:$E$9480=AU16)*(ELCC_Table!$F$4:$F$9480=0)*(ELCC_Table!$G$4:$G$9480=0)*(ELCC_Table!$H$4:$H$9480=0)*ELCC_Table!$I$4:$I$9480))*AU$10/((AU17-AU16)*AU$11)","v":0.13889579779673528},{"$f":"(SUMPRODUCT((ELCC_Table!$C$4:$C$9480=0)*(ELCC_Table!$D$4:$D$9480=0)*(ELCC_Table!$E$4:$E$9480=AV17)*(ELCC_Table!$F$4:$F$9480=0)*(ELCC_Table!$G$4:$G$9480=0)*(ELCC_Table!$H$4:$H$9480=0)*ELCC_Table!$I$4:$I$9480)-SUMPRODUCT((ELCC_Table!$C$4:$C$9480=0)*(ELCC_Table!$D$4:$D$9480=0)*(ELCC_Table!$E$4:$E$9480=AV16)*(ELCC_Table!$F$4:$F$9480=0)*(ELCC_Table!$G$4:$G$9480=0)*(ELCC_Table!$H$4:$H$9480=0)*ELCC_Table!$I$4:$I$9480))*AV$10/((AV17-AV16)*AV$11)","v":0.13888391419309723},{"$f":"(SUMPRODUCT((ELCC_Table!$C$4:$C$9480=0)*(ELCC_Table!$D$4:$D$9480=0)*(ELCC_Table!$E$4:$E$9480=AW17)*(ELCC_Table!$F$4:$F$9480=0)*(ELCC_Table!$G$4:$G$9480=0)*(ELCC_Table!$H$4:$H$9480=0)*ELCC_Table!$I$4:$I$9480)-SUMPRODUCT((ELCC_Table!$C$4:$C$9480=0)*(ELCC_Table!$D$4:$D$9480=0)*(ELCC_Table!$E$4:$E$9480=AW16)*(ELCC_Table!$F$4:$F$9480=0)*(ELCC_Table!$G$4:$G$9480=0)*(ELCC_Table!$H$4:$H$9480=0)*ELCC_Table!$I$4:$I$9480))*AW$10/((AW17-AW16)*AW$11)","v":0.18309417900539213},{"$f":"(SUMPRODUCT((ELCC_Table!$C$4:$C$9480=0)*(ELCC_Table!$D$4:$D$9480=0)*(ELCC_Table!$E$4:$E$9480=AX17)*(ELCC_Table!$F$4:$F$9480=0)*(ELCC_Table!$G$4:$G$9480=0)*(ELCC_Table!$H$4:$H$9480=0)*ELCC_Table!$I$4:$I$9480)-SUMPRODUCT((ELCC_Table!$C$4:$C$9480=0)*(ELCC_Table!$D$4:$D$9480=0)*(ELCC_Table!$E$4:$E$9480=AX16)*(ELCC_Table!$F$4:$F$9480=0)*(ELCC_Table!$G$4:$G$9480=0)*(ELCC_Table!$H$4:$H$9480=0)*ELCC_Table!$I$4:$I$9480))*AX$10/((AX17-AX16)*AX$11)","v":0.18307723444272372},{"$f":"(SUMPRODUCT((ELCC_Table!$C$4:$C$9480=0)*(ELCC_Table!$D$4:$D$9480=0)*(ELCC_Table!$E$4:$E$9480=AY17)*(ELCC_Table!$F$4:$F$9480=0)*(ELCC_Table!$G$4:$G$9480=0)*(ELCC_Table!$H$4:$H$9480=0)*ELCC_Table!$I$4:$I$9480)-SUMPRODUCT((ELCC_Table!$C$4:$C$9480=0)*(ELCC_Table!$D$4:$D$9480=0)*(ELCC_Table!$E$4:$E$9480=AY16)*(ELCC_Table!$F$4:$F$9480=0)*(ELCC_Table!$G$4:$G$9480=0)*(ELCC_Table!$H$4:$H$9480=0)*ELCC_Table!$I$4:$I$9480))*AY$10/((AY17-AY16)*AY$11)","v":0.18305965167174948},{"$f":"(SUMPRODUCT((ELCC_Table!$C$4:$C$9480=0)*(ELCC_Table!$D$4:$D$9480=0)*(ELCC_Table!$E$4:$E$9480=AZ17)*(ELCC_Table!$F$4:$F$9480=0)*(ELCC_Table!$G$4:$G$9480=0)*(ELCC_Table!$H$4:$H$9480=0)*ELCC_Table!$I$4:$I$9480)-SUMPRODUCT((ELCC_Table!$C$4:$C$9480=0)*(ELCC_Table!$D$4:$D$9480=0)*(ELCC_Table!$E$4:$E$9480=AZ16)*(ELCC_Table!$F$4:$F$9480=0)*(ELCC_Table!$G$4:$G$9480=0)*(ELCC_Table!$H$4:$H$9480=0)*ELCC_Table!$I$4:$I$9480))*AZ$10/((AZ17-AZ16)*AZ$11)","v":0.1830414308047027},{"$f":"(SUMPRODUCT((ELCC_Table!$C$4:$C$9480=0)*(ELCC_Table!$D$4:$D$9480=0)*(ELCC_Table!$E$4:$E$9480=BA17)*(ELCC_Table!$F$4:$F$9480=0)*(ELCC_Table!$G$4:$G$9480=0)*(ELCC_Table!$H$4:$H$9480=0)*ELCC_Table!$I$4:$I$9480)-SUMPRODUCT((ELCC_Table!$C$4:$C$9480=0)*(ELCC_Table!$D$4:$D$9480=0)*(ELCC_Table!$E$4:$E$9480=BA16)*(ELCC_Table!$F$4:$F$9480=0)*(ELCC_Table!$G$4:$G$9480=0)*(ELCC_Table!$H$4:$H$9480=0)*ELCC_Table!$I$4:$I$9480))*BA$10/((BA17-BA16)*BA$11)","v":0.18302257196414728}]
[null,null,"Peak Load Impact with Adjustment","MW",{"$f":"E18+PRODUCT(E19,E15-E16)*E$11","v":688.65691235071063},961.60904521794964,1336.4251571612695,1689.5505477319491,2078.8522588581163,2388.2382229542736,2623.7317252700109,2854.595073245895,3071.56997194424,3316.5256518934921,3609.7998096569272,3924.7068932721309,4231.2508323603024,{"$f":"R18+PRODUCT(R19,R15-R16)*R$11","v":4548.4438975551966},{"$f":"S18+PRODUCT(S19,S15-S16)*S$11","v":4824.4926439334849},{"$f":"T18+PRODUCT(T19,T15-T16)*T$11","v":4842.464912547528},4860.2475232648167,4877.7950841802913,4895.0520342768759,4903.7529864270473,4912.4813677175853,4921.2373364273153,4930.0210516850502,4938.8326734727043,4947.6723626284174,4956.5402808496974,4965.4365906965713,4974.3614555947352,4983.3150398386979,4992.2975085949702,5001.3090279052167,5010.3497646894484,{"$f":"AK18+PRODUCT(AK19,AK15-AK16)*AK$11","v":5019.4198867491996},5028.5195627707326,5037.6489623282278,5046.8082558869964,5055.9976148066926,5065.2172113445467,5074.4672186585785,5083.7478108108562,5093.0591627707099,5102.4014504180186,5111.7748505464451,5121.1795408667158,5127.6512656880914,5133.1019176479513,5138.5643218756977,5144.0385877505705,5149.5248253249383]
[]
[null,"Calculation of System Renewable ELCC"]
[null,"Non-Dispatchable Generation with FD","Baseload","GWh",{"$f":"Value_Inputs!D114","v":13130.247739382999},{"$f":"Value_Inputs!E114","v":14129.483062650001},{"$f":"Value_Inputs!F114","v":13672.563204349999},{"$f":"Value_Inputs!G114","v":14410.726204361574},{"$f":"Value_Inputs!H114","v":15296.569954140155},{"$f":"Value_Inputs!I114","v":16534.890317460508},{"$f":"Value_Inputs!J114","v":17216.218669127189},{"$f":"Value_Inputs!K114","v":17340.734835803021},{"$f":"Value_Inputs!L114","v":17775.638534600381},{"$f":"Value_Inputs!M114","v":18141.690706351568},{"$f":"Value_Inputs!N114","v":18250.201872023728},{"$f":"Value_Inputs!O114","v":18323.307943883792},{"$f":"Value_Inputs!P114","v":18509.754290847228},{"$f":"Value_Inputs!Q114","v":18695.368082463319},{"$f":"Value_Inputs!R114","v":18698.768082464707},{"$f":"Value_Inputs!S114","v":19012.528084158475},{"$f":"Value_Inputs!T114","v":19012.528084243975},{"$f":"Value_Inputs!U114","v":19071.226084275309},{"$f":"Value_Inputs!V114","v":19074.222084272671},{"$f":"Value_Inputs!W114","v":20354.087095657382},{"$f":"Value_Inputs!X114","v":20354.087095657382},{"$f":"Value_Inputs!Y114","v":20354.087095657385},{"$f":"Value_Inputs!Z114","v":20354.087095657385},{"$f":"Value_Inputs!AA114","v":20354.087095657385},{"$f":"Value_Inputs!AB114","v":20354.087095657378},{"$f":"Value_Inputs!AC114","v":20354.087095657378},{"$f":"Value_Inputs!AD114","v":20354.087095657378},{"$f":"Value_Inputs!AE114","v":20354.087095657378},{"$f":"Value_Inputs!AF114","v":20354.087095657385},{"$f":"Value_Inputs!AG114","v":20354.087095657385},{"$f":"Value_Inputs!AH114","v":20354.087095657385},{"$f":"Value_Inputs!AI114","v":20354.087095657385},{"$f":"Value_Inputs!AJ114","v":20354.087095657385},{"$f":"Value_Inputs!AK114","v":20354.087095657382},{"$f":"Value_Inputs!AL114","v":20354.087095657382},{"$f":"Value_Inputs!AM114","v":20354.087095657382},{"$f":"Value_Inputs!AN114","v":20354.087095657382},{"$f":"Value_Inputs!AO114","v":20354.087095657382},{"$f":"Value_Inputs!AP114","v":20354.087095657382},{"$f":"Value_Inputs!AQ114","v":20354.087095657382},{"$f":"Value_Inputs!AR114","v":20354.087095657382},{"$f":"Value_Inputs!AS114","v":20354.087095657382},{"$f":"Value_Inputs!AT114","v":20354.087095657382},{"$f":"Value_Inputs!AU114","v":20354.087095657382},{"$f":"Value_Inputs!AV114","v":20354.087095657382},{"$f":"Value_Inputs!AW114","v":20354.087095657382},{"$f":"Value_Inputs!AX114","v":20354.087095657382},{"$f":"Value_Inputs!AY114","v":20354.087095657382},{"$f":"Value_Inputs!AZ114","v":20354.087095657382}]
[null,"(GWh)","CSP - No Storage","GWh",{"$f":"Value_Inputs!D115","v":638.40499999999997},{"$f":"Value_Inputs!E115","v":638.40499999999997},{"$f":"Value_Inputs!F115","v":638.40499999999997},{"$f":"Value_Inputs!G115","v":2735.5950000000003},{"$f":"Value_Inputs!H115","v":2735.5950000185603},{"$f":"Value_Inputs!I115","v":2735.5950000185603},{"$f":"Value_Inputs!J115","v":2683.16500001856},{"$f":"Value_Inputs!K115","v":2751.4950000185599},{"$f":"Value_Inputs!L115","v":2751.4949999983601},{"$f":"Value_Inputs!M115","v":2751.4950001615598},{"$f":"Value_Inputs!N115","v":2751.4949999503597},{"$f":"Value_Inputs!O115","v":2751.4949999503597},{"$f":"Value_Inputs!P115","v":2751.4949999503597},{"$f":"Value_Inputs!Q115","v":2751.4949999503597},{"$f":"Value_Inputs!R115","v":2751.4949999503597},{"$f":"Value_Inputs!S115","v":2751.4949999503597},{"$f":"Value_Inputs!T115","v":2751.4949997663598},{"$f":"Value_Inputs!U115","v":2751.4949996743599},{"$f":"Value_Inputs!V115","v":2751.4949996743599},{"$f":"Value_Inputs!W115","v":2751.4949996743599},{"$f":"Value_Inputs!X115","v":2751.4949996743599},{"$f":"Value_Inputs!Y115","v":2751.4949996743599},{"$f":"Value_Inputs!Z115","v":2751.4949996743599},{"$f":"Value_Inputs!AA115","v":2751.4949996743603},{"$f":"Value_Inputs!AB115","v":2751.4949996743603},{"$f":"Value_Inputs!AC115","v":2751.4949996743603},{"$f":"Value_Inputs!AD115","v":2751.4949996743603},{"$f":"Value_Inputs!AE115","v":2751.4949996743603},{"$f":"Value_Inputs!AF115","v":2751.4949996743599},{"$f":"Value_Inputs!AG115","v":2751.4949996743599},{"$f":"Value_Inputs!AH115","v":2751.4949996743599},{"$f":"Value_Inputs!AI115","v":2751.4949996743599},{"$f":"Value_Inputs!AJ115","v":2751.4949996743599},{"$f":"Value_Inputs!AK115","v":2751.4949996743599},{"$f":"Value_Inputs!AL115","v":2751.4949996743599},{"$f":"Value_Inputs!AM115","v":2751.4949996743599},{"$f":"Value_Inputs!AN115","v":2751.4949996743599},{"$f":"Value_Inputs!AO115","v":2751.4949996743599},{"$f":"Value_Inputs!AP115","v":2751.4949996743599},{"$f":"Value_Inputs!AQ115","v":2751.4949996743599},{"$f":"Value_Inputs!AR115","v":2751.4949996743599},{"$f":"Value_Inputs!AS115","v":2751.4949996743599},{"$f":"Value_Inputs!AT115","v":2751.4949996743599},{"$f":"Value_Inputs!AU115","v":2751.4949996743599},{"$f":"Value_Inputs!AV115","v":2751.4949996743599},{"$f":"Value_Inputs!AW115","v":2751.4949996743599},{"$f":"Value_Inputs!AX115","v":2751.4949996743599},{"$f":"Value_Inputs!AY115","v":2751.4949996743599},{"$f":"Value_Inputs!AZ115","v":2751.4949996743599}]
[null,null,"CSP - Storage","GWh",{"$f":"Value_Inputs!D116","v":0},{"$f":"Value_Inputs!E116","v":0},{"$f":"Value_Inputs!F116","v":0},{"$f":"Value_Inputs!G116","v":0},{"$f":"Value_Inputs!H116","v":0},{"$f":"Value_Inputs!I116","v":0},{"$f":"Value_Inputs!J116","v":0},{"$f":"Value_Inputs!K116","v":0},{"$f":"Value_Inputs!L116","v":0},{"$f":"Value_Inputs!M116","v":0},{"$f":"Value_Inputs!N116","v":0},{"$f":"Value_Inputs!O116","v":0},{"$f":"Value_Inputs!P116","v":0},{"$f":"Value_Inputs!Q116","v":0},{"$f":"Value_Inputs!R116","v":0},{"$f":"Value_Inputs!S116","v":0},{"$f":"Value_Inputs!T116","v":0},{"$f":"Value_Inputs!U116","v":0},{"$f":"Value_Inputs!V116","v":0},{"$f":"Value_Inputs!W116","v":0},{"$f":"Value_Inputs!X116","v":0},{"$f":"Value_Inputs!Y116","v":0},{"$f":"Value_Inputs!Z116","v":0},{"$f":"Value_Inputs!AA116","v":0},{"$f":"Value_Inputs!AB116","v":0},{"$f":"Value_Inputs!AC116","v":0},{"$f":"Value_Inputs!AD116","v":0},{"$f":"Value_Inputs!AE116","v":0},{"$f":"Value_Inputs!AF116","v":0},{"$f":"Value_Inputs!AG116","v":0},{"$f":"Value_Inputs!AH116","v":0},{"$f":"Value_Inputs!AI116","v":0},{"$f":"Value_Inputs!AJ116","v":0},{"$f":"Value_Inputs!AK116","v":0},{"$f":"Value_Inputs!AL116","v":0},{"$f":"Value_Inputs!AM116","v":0},{"$f":"Value_Inputs!AN116","v":0},{"$f":"Value_Inputs!AO116","v":0},{"$f":"Value_Inputs!AP116","v":0},{"$f":"Value_Inputs!AQ116","v":0},{"$f":"Value_Inputs!AR116","v":0},{"$f":"Value_Inputs!AS116","v":0},{"$f":"Value_Inputs!AT116","v":0},{"$f":"Value_Inputs!AU116","v":0},{"$f":"Value_Inputs!AV116","v":0},{"$f":"Value_Inputs!AW116","v":0},{"$f":"Value_Inputs!AX116","v":0},{"$f":"Value_Inputs!AY116","v":0},{"$f":"Value_Inputs!AZ116","v":0}]
[null,null,"Solar PV - Dist","GWh",{"$f":"Value_Inputs!D117","v":2286.9652085620692},{"$f":"Value_Inputs!E117","v":3113.0046442874759},{"$f":"Value_Inputs!F117","v":4351.1905891358365},{"$f":"Value_Inputs!G117","v":5882.5003136870746},{"$f":"Value_Inputs!H117","v":7304.6919491819044},{"$f":"Value_Inputs!I117","v":8553.4702762103625},{"$f":"Value_Inputs!J117","v":9450.6994883532843},{"$f":"Value_Inputs!K117","v":10374.373927686358},{"$f":"Value_Inputs!L117","v":11280.672718697761},{"$f":"Value_Inputs!M117","v":12386.996322150228},{"$f":"Value_Inputs!N117","v":13699.918181194176},{"$f":"Value_Inputs!O117","v":15208.095355051904},{"$f":"Value_Inputs!P117","v":16891.64466196081},{"$f":"Value_Inputs!Q117","v":18740.855313093562},{"$f":"Value_Inputs!R117","v":20744.48559226522},{"$f":"Value_Inputs!S117","v":20743.698336509933},{"$f":"Value_Inputs!T117","v":20742.916591544934},{"$f":"Value_Inputs!U117","v":20742.140318794689},{"$f":"Value_Inputs!V117","v":20741.369479953697},{"$f":"Value_Inputs!W117","v":20740.60403698459},{"$f":"Value_Inputs!X117","v":20740.209679673873},{"$f":"Value_Inputs!Y117","v":20740.764289036495},{"$f":"Value_Inputs!Z117","v":20740.932368795729},{"$f":"Value_Inputs!AA117","v":20740.965517229248},{"$f":"Value_Inputs!AB117","v":20742.350360507917},{"$f":"Value_Inputs!AC117","v":20750.446723388173},{"$f":"Value_Inputs!AD117","v":20749.617739715028},{"$f":"Value_Inputs!AE117","v":20748.794558927591},{"$f":"Value_Inputs!AF117","v":20747.97714040567},{"$f":"Value_Inputs!AG117","v":20747.165443813399},{"$f":"Value_Inputs!AH117","v":20746.359429097276},{"$f":"Value_Inputs!AI117","v":20745.559056484166},{"$f":"Value_Inputs!AJ117","v":20744.764286479345},{"$f":"Value_Inputs!AK117","v":20743.975079864558},{"$f":"Value_Inputs!AL117","v":20743.191397696079},{"$f":"Value_Inputs!AM117","v":20742.413201302774},{"$f":"Value_Inputs!AN117","v":20741.640452284224},{"$f":"Value_Inputs!AO117","v":20740.873112508805},{"$f":"Value_Inputs!AP117","v":20740.111144111816},{"$f":"Value_Inputs!AQ117","v":20739.354509493602},{"$f":"Value_Inputs!AR117","v":20738.603171317718},{"$f":"Value_Inputs!AS117","v":20737.857092509061},{"$f":"Value_Inputs!AT117","v":20737.11623625207},{"$f":"Value_Inputs!AU117","v":20736.380565988875},{"$f":"Value_Inputs!AV117","v":20735.650045417522},{"$f":"Value_Inputs!AW117","v":20734.924638490171},{"$f":"Value_Inputs!AX117","v":20734.204309411307},{"$f":"Value_Inputs!AY117","v":20733.489022636},{"$f":"Value_Inputs!AZ117","v":20732.778742868119}]
[null,null,"Solar PV - Utility","GWh",{"$f":"Value_Inputs!D118","v":366.03891031314959},{"$f":"Value_Inputs!E118","v":657.83247412590765},{"$f":"Value_Inputs!F118","v":3937.3558374959157},{"$f":"Value_Inputs!G118","v":9485.316820529546},{"$f":"Value_Inputs!H118","v":13005.199132814214},{"$f":"Value_Inputs!I118","v":18129.051619380392},{"$f":"Value_Inputs!J118","v":24957.30771934957},{"$f":"Value_Inputs!K118","v":28281.894056798232},{"$f":"Value_Inputs!L118","v":32334.801222362839},{"$f":"Value_Inputs!M118","v":37226.50087043993},{"$f":"Value_Inputs!N118","v":40934.221096096269},{"$f":"Value_Inputs!O118","v":40647.695020585859},{"$f":"Value_Inputs!P118","v":40363.161155441761},{"$f":"Value_Inputs!Q118","v":40162.554472564763},{"$f":"Value_Inputs!R118","v":40090.546467250795},{"$f":"Value_Inputs!S118","v":44204.446609339961},{"$f":"Value_Inputs!T118","v":45227.650559200956},{"$f":"Value_Inputs!U118","v":48584.74909285811},{"$f":"Value_Inputs!V118","v":52082.763647921238},{"$f":"Value_Inputs!W118","v":51847.292355174111},{"$f":"Value_Inputs!X118","v":51511.331077850053},{"$f":"Value_Inputs!Y118","v":51203.179452852979},{"$f":"Value_Inputs!Z118","v":51053.670658987583},{"$f":"Value_Inputs!AA118","v":51065.970891084136},{"$f":"Value_Inputs!AB118","v":51212.320575655482},{"$f":"Value_Inputs!AC118","v":51219.648459699019},{"$f":"Value_Inputs!AD118","v":50898.644065069719},{"$f":"Value_Inputs!AE118","v":50975.516081526621},{"$f":"Value_Inputs!AF118","v":51488.700287717322},{"$f":"Value_Inputs!AG118","v":51306.921031018894},{"$f":"Value_Inputs!AH118","v":51023.919400052851},{"$f":"Value_Inputs!AI118","v":51664.095388638249},{"$f":"Value_Inputs!AJ118","v":51702.284265577735},{"$f":"Value_Inputs!AK118","v":51525.149809435497},{"$f":"Value_Inputs!AL118","v":51886.687019904057},{"$f":"Value_Inputs!AM118","v":52134.835010258997},{"$f":"Value_Inputs!AN118","v":51769.923151584066},{"$f":"Value_Inputs!AO118","v":51407.533689522963},{"$f":"Value_Inputs!AP118","v":51060.303879212785},{"$f":"Value_Inputs!AQ118","v":50735.100175246727},{"$f":"Value_Inputs!AR118","v":51062.847997949706},{"$f":"Value_Inputs!AS118","v":50910.713022024494},{"$f":"Value_Inputs!AT118","v":51123.383767605483},{"$f":"Value_Inputs!AU118","v":51356.816665300001},{"$f":"Value_Inputs!AV118","v":51015.872977979991},{"$f":"Value_Inputs!AW118","v":50658.761867134112},{"$f":"Value_Inputs!AX118","v":50304.150534064152},{"$f":"Value_Inputs!AY118","v":49952.021480325711},{"$f":"Value_Inputs!AZ118","v":49602.35732996343}]
[null,null,"Wind - Coastal","GWh",{"$f":"Value_Inputs!D119","v":1956.2221850000001},{"$f":"Value_Inputs!E119","v":2637.2221850000001},{"$f":"Value_Inputs!F119","v":2637.2221850000001},{"$f":"Value_Inputs!G119","v":2637.2221851554805},{"$f":"Value_Inputs!H119","v":2673.9805851139818},{"$f":"Value_Inputs!I119","v":2726.0773851654217},{"$f":"Value_Inputs!J119","v":2813.5501953912826},{"$f":"Value_Inputs!K119","v":2813.5501954172396},{"$f":"Value_Inputs!L119","v":4189.912759369744},{"$f":"Value_Inputs!M119","v":4189.912759369744},{"$f":"Value_Inputs!N119","v":5224.6250144826963},{"$f":"Value_Inputs!O119","v":5224.6250144826963},{"$f":"Value_Inputs!P119","v":5224.6250144826963},{"$f":"Value_Inputs!Q119","v":5224.6250144826963},{"$f":"Value_Inputs!R119","v":5224.6250144826963},{"$f":"Value_Inputs!S119","v":5224.6250144826963},{"$f":"Value_Inputs!T119","v":8459.4454317875552},{"$f":"Value_Inputs!U119","v":8825.2966388673158},{"$f":"Value_Inputs!V119","v":8825.2966389773137},{"$f":"Value_Inputs!W119","v":8825.2966389773137},{"$f":"Value_Inputs!X119","v":8825.2966389773137},{"$f":"Value_Inputs!Y119","v":8825.2966389773137},{"$f":"Value_Inputs!Z119","v":8825.2966389773137},{"$f":"Value_Inputs!AA119","v":8825.2966389773137},{"$f":"Value_Inputs!AB119","v":8825.2966389773137},{"$f":"Value_Inputs!AC119","v":8825.2966389773155},{"$f":"Value_Inputs!AD119","v":8825.2966389773137},{"$f":"Value_Inputs!AE119","v":8825.2966389773137},{"$f":"Value_Inputs!AF119","v":8825.2966389773137},{"$f":"Value_Inputs!AG119","v":8825.2966389773137},{"$f":"Value_Inputs!AH119","v":8825.2966389773137},{"$f":"Value_Inputs!AI119","v":8825.2966389773137},{"$f":"Value_Inputs!AJ119","v":8825.2966389773137},{"$f":"Value_Inputs!AK119","v":8825.2966389773155},{"$f":"Value_Inputs!AL119","v":8825.2966389773155},{"$f":"Value_Inputs!AM119","v":8825.2966389773137},{"$f":"Value_Inputs!AN119","v":8825.2966389773137},{"$f":"Value_Inputs!AO119","v":8825.2966389773137},{"$f":"Value_Inputs!AP119","v":8825.2966389773137},{"$f":"Value_Inputs!AQ119","v":8825.2966389773137},{"$f":"Value_Inputs!AR119","v":8825.2966389773137},{"$f":"Value_Inputs!AS119","v":8825.2966389773155},{"$f":"Value_Inputs!AT119","v":8825.2966389773137},{"$f":"Value_Inputs!AU119","v":8825.2966389773155},{"$f":"Value_Inputs!AV119","v":8825.2966389773155},{"$f":"Value_Inputs!AW119","v":8825.2966389773155},{"$f":"Value_Inputs!AX119","v":8825.2966389773155},{"$f":"Value_Inputs!AY119","v":8825.2966389773155},{"$f":"Value_Inputs!AZ119","v":8825.2966389773155}]
[null,null,"Wind - Inland","GWh",{"$f":"Value_Inputs!D120","v":6268.6129819150001},{"$f":"Value_Inputs!E120","v":9441.855087715001},{"$f":"Value_Inputs!F120","v":10204.787982215003},{"$f":"Value_Inputs!G120","v":10210.8729820587},{"$f":"Value_Inputs!H120","v":11517.044782206656},{"$f":"Value_Inputs!I120","v":13024.188415838111},{"$f":"Value_Inputs!J120","v":14309.589354152915},{"$f":"Value_Inputs!K120","v":14908.681634176544},{"$f":"Value_Inputs!L120","v":15059.205902054},{"$f":"Value_Inputs!M120","v":15072.015902030587},{"$f":"Value_Inputs!N120","v":15076.629741793782},{"$f":"Value_Inputs!O120","v":15161.808527878491},{"$f":"Value_Inputs!P120","v":15246.685955404873},{"$f":"Value_Inputs!Q120","v":15442.384778198273},{"$f":"Value_Inputs!R120","v":15442.384778430553},{"$f":"Value_Inputs!S120","v":15442.384778423353},{"$f":"Value_Inputs!T120","v":17317.23096919775},{"$f":"Value_Inputs!U120","v":18377.020721381941},{"$f":"Value_Inputs!V120","v":18916.709923737326},{"$f":"Value_Inputs!W120","v":18986.07992374618},{"$f":"Value_Inputs!X120","v":18986.07992374618},{"$f":"Value_Inputs!Y120","v":18986.079923746183},{"$f":"Value_Inputs!Z120","v":18986.079923746194},{"$f":"Value_Inputs!AA120","v":18986.079923746191},{"$f":"Value_Inputs!AB120","v":18986.079923746191},{"$f":"Value_Inputs!AC120","v":18986.079923746191},{"$f":"Value_Inputs!AD120","v":18986.079923746191},{"$f":"Value_Inputs!AE120","v":18986.079923746191},{"$f":"Value_Inputs!AF120","v":18986.079923746187},{"$f":"Value_Inputs!AG120","v":18986.079923746187},{"$f":"Value_Inputs!AH120","v":18986.07992374618},{"$f":"Value_Inputs!AI120","v":18986.07992374618},{"$f":"Value_Inputs!AJ120","v":18986.07992374618},{"$f":"Value_Inputs!AK120","v":18986.079923746176},{"$f":"Value_Inputs!AL120","v":18986.079923746176},{"$f":"Value_Inputs!AM120","v":18986.07992374618},{"$f":"Value_Inputs!AN120","v":18986.07992374618},{"$f":"Value_Inputs!AO120","v":18986.079923746183},{"$f":"Value_Inputs!AP120","v":18986.07992374618},{"$f":"Value_Inputs!AQ120","v":18986.07992374618},{"$f":"Value_Inputs!AR120","v":18986.079923746183},{"$f":"Value_Inputs!AS120","v":18986.079923746183},{"$f":"Value_Inputs!AT120","v":18986.07992374618},{"$f":"Value_Inputs!AU120","v":18986.07992374618},{"$f":"Value_Inputs!AV120","v":18986.07992374618},{"$f":"Value_Inputs!AW120","v":18986.07992374618},{"$f":"Value_Inputs!AX120","v":18986.07992374618},{"$f":"Value_Inputs!AY120","v":18986.07992374618},{"$f":"Value_Inputs!AZ120","v":18986.07992374618}]
[null,"Non-Dispatchable Generation","Baseload","%",{"$f":"E23/E$11","v":5.5366190975943544E-2},6.0160367197363687E-2,5.7639508611591186E-2,5.9810807783211233E-2,6.3540475955301615E-2,6.8694236000978348E-2,7.1740713827012484E-2,7.2320898013722004E-2,7.408285257796153E-2,7.5508984702678181E-2,7.5543729454896097E-2,7.5537032051374187E-2,7.6032390752294954E-2,7.6448974285919402E-2,7.6171448927774235E-2,7.7374566185908683E-2,7.7292634258768006E-2,7.7440995830850276E-2,7.735339751440061E-2,8.2190475537569738E-2,8.1838429926875844E-2,8.1487608759633762E-2,8.1138009150885634E-2,8.0789628217807288E-2,8.0442463079708024E-2,8.0096510858030545E-2,7.9751768676350934E-2,7.940823366037883E-2,7.9065902937957733E-2,7.8724773639065507E-2,7.8384842895814988E-2,7.8046107842454623E-2,{"$f":"AK23/AK$11","v":7.7708565615369415E-2},7.7372213353081892E-2,7.7037048196253288E-2,7.6703067287684792E-2,7.6370267772318909E-2,7.6038646797241122E-2,7.5708201511681533E-2,7.5378929067016626E-2,7.5050826616771274E-2,7.47238913166208E-2,7.4398120324393219E-2,7.407351080007156E-2,7.3750059905796417E-2,7.3427764805868406E-2,7.3106622666751081E-2,7.2786630657073678E-2,7.24677859476342E-2]
[null,"(% of net energy)","CSP - No Storage","%",{"$f":"E24/E$11","v":2.6919563020871206E-3},2.7181942219922763E-3,2.6913278765078662E-3,1.1353914049674528E-2,1.1363397731860561E-2,1.1365035081964353E-2,1.1180862424927962E-2,1.1475326228433927E-2,1.1467301051217023E-2,1.1452217835681389E-2,1.1389364091987457E-2,1.1342917263463979E-2,1.130229714030612E-2,1.1251394975012714E-2,1.1208511701917386E-2,1.1197655095707332E-2,1.1185797898071951E-2,1.1172774726532969E-2,1.115838357802219E-2,1.1110627629707359E-2,1.1063037593714626E-2,1.1015613079762709E-2,1.0968353697858825E-2,1.0921259058298624E-2,1.0874328771666161E-2,1.0827562448833884E-2,1.078095970096264E-2,1.0734520139501689E-2,1.0688243376188752E-2,1.0642129023050083E-2,1.0596176692400532E-2,1.0550385996843652E-2,{"$f":"AK24/AK$11","v":1.0504756549271816E-2},1.045928796286635E-2,1.0413979851097696E-2,1.0368831827725574E-2,1.0323843506799176E-2,1.0279014502657384E-2,1.0234344429928984E-2,1.0189832903532927E-2,1.0145479538678571E-2,1.0101283950865989E-2,1.0057245755886251E-2,1.0013364569821744E-2,9.9696400090465206E-3,9.9260716902266292E-3,9.8826592303205008E-3,9.8394022465793356E-3,9.7963003565475042E-3]
[null,null,"CSP - Storage","%",{"$f":"E25/E$11","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AK25/AK$11","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Solar PV - Dist","%",{"$f":"E26/E$11","v":9.6434244810780761E-3},1.3254519054733811E-2,1.8343340870669814E-2,2.4414945545223794E-2,3.0342985685640811E-2,3.5535409942265041E-2,3.9381465842720904E-2,4.3267142130062865E-2,4.7014030599959337E-2,5.1556910044437326E-2,5.6708573411499597E-2,6.2694705005946497E-2,6.9385692927441678E-2,7.6634980365577768E-2,8.4504899887281715E-2,8.4419844261329494E-2,8.4327274019864604E-2,8.4225943043856943E-2,8.411432934393738E-2,8.3751243704754605E-2,8.3390927264963763E-2,8.3035671303646003E-2,8.2680100189622144E-2,8.2325229578722722E-2,8.197693884377262E-2,8.165624788170664E-2,8.1301544319986846E-2,8.094812205348409E-2,8.0595977556383647E-2,8.0245107311392297E-2,7.9895507809675012E-2,7.9547175550792312E-2,{"$f":"AK26/AK$11","v":7.9200107042638523E-2},7.8854298801380715E-2,7.8509747351398401E-2,7.8166449225223908E-2,7.7824400963483628E-2,7.7483599114839888E-2,7.7144040235933561E-2,7.6805720891327409E-2,7.6468637653450092E-2,7.6132787102541011E-2,7.5798165826595681E-2,7.5464770421311889E-2,7.5132597490036507E-2,7.4801643643713084E-2,7.4471905500829841E-2,7.4143379687368755E-2,7.3816062836754903E-2]
[null,null,"Solar PV - Utility","%",{"$f":"E27/E$11","v":1.5434727977171002E-3},2.8009123208745635E-3,1.6598735168402087E-2,3.9368207616341064E-2,5.4022342608176024E-2,7.531718242488486E-2,0.10399816042051457,0.11795186277190296,0.13476052111608994,0.15494340247880817,0.16944052156873457,0.16756833705943144,0.16579948024949884,0.16423244948089752,0.16331316583259289,0.17989716384617396,0.18386635578214799,0.19728418798648528,0.21121588614762365,0.20936107789950156,0.20711351184864232,0.20499198194909971,0.20351653098698932,0.20269151760445533,0.20239891810290422,0.20155731424928794,0.19943202897483037,0.19887286877257659,0.20000899869485261,0.19844298225225407,0.19649625587753217,0.19810181322967824,{"$f":"AK27/AK$11","v":0.19739084000349599},0.19586311414358196,0.19638302567493068,0.19646677048352715,0.19424515946393781,0.19204788102576711,0.18992174678076784,0.18789138021001428,0.18828203562469309,0.18690332653244268,0.18686584365377559,0.18690004105986313,0.18484855992756616,0.18275246805493148,0.18067951337645083,0.17862944778488238,0.17660202575495362]
[null,null,"Wind - Coastal","%",{"$f":"E28/E$11","v":8.2487835139032246E-3},1.1228737408661971E-2,1.1117753750417816E-2,1.0945623902715923E-2,1.1107457396185195E-2,1.1325494131384383E-2,1.1724183067415354E-2,1.1734132299811217E-2,1.7462140032984585E-2,1.7439171661218986E-2,2.1626481798121461E-2,2.1538287103182337E-2,2.1461156339162867E-2,2.1364501711010515E-2,2.1283073606899554E-2,2.1262458742479135E-2,3.439063016206776E-2,3.5836173154071803E-2,3.5790014191991459E-2,3.5636839132540538E-2,3.5484196229411444E-2,3.5332084230794501E-2,3.5180501885805376E-2,3.5029447944484857E-2,3.4878921157798809E-2,3.4728920277638083E-2,3.4579444056818523E-2,3.4430491249081124E-2,3.4282060609092051E-2,3.4134150892442934E-2,3.3986760855651062E-2,3.383988925615973E-2,{"$f":"AK28/AK$11","v":3.3693534852338614E-2},3.3547696403484206E-2,3.3402372669820275E-2,3.3257562412498484E-2,3.3113264393598955E-2,3.2969477376130964E-2,3.2826200124033658E-2,3.268343140217686E-2,3.2541169976361868E-2,3.239941461332245E-2,3.2258164080725689E-2,3.2117417147173116E-2,3.1977172582201702E-2,3.1837429156285034E-2,3.1698185640834479E-2,3.1559440808200445E-2,3.1421193431673676E-2]
[null,null,"Wind - Inland","%",{"$f":"E29/E$11","v":2.6432800842742809E-2},4.0201433172226554E-2,4.3020387325267966E-2,4.2379582580915051E-2,4.7840692995482034E-2,5.4109017694179716E-2,5.9628666118144359E-2,6.2177828920962332E-2,6.2761679621885683E-2,6.2732445206250848E-2,6.2407246028967571E-2,6.2503889594315465E-2,6.2628707330388347E-2,6.314689668662582E-2,6.2906220253961018E-2,6.2845289054534084E-2,7.0400653387386533E-2,7.4622091877008231E-2,7.671462437264881E-2,7.6666417422372984E-2,7.6338032952461568E-2,7.601079063061747E-2,7.5684687765782147E-2,7.5359721668887214E-2,7.5035889652854584E-2,7.4713189032596009E-2,7.4391617125013257E-2,7.4071171248998341E-2,7.3751848725433625E-2,7.3433646877192477E-2,7.3116563029139658E-2,7.2800594508132074E-2,{"$f":"AK29/AK$11","v":7.2485738643019548E-2},7.2171992764645754E-2,7.1859354205849352E-2,7.1547820301465129E-2,7.1237388388325246E-2,7.0928055805260862E-2,7.0619819893103522E-2,7.0312677994687017E-2,7.0006627454849035E-2,6.9701665620433229E-2,6.9397789840291227E-2,6.9094997465284885E-2,6.8793285848288532E-2,6.8492652344191454E-2,6.8193094309900379E-2,6.7894609104342252E-2,6.7597194088466983E-2]
[null,"Nearest Point on ELCC Surface","Baseload","%",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"(% of net energy)","CSP - No Storage","%",{"$f":"SUMPRODUCT((ABS(E31-INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C38,ELCC_Table!$K$3:$P$3,0)))=MIN(ABS(E31-INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C38,ELCC_Table!$K$3:$P$3,0)))))*INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C38,ELCC_Table!$K$3:$P$3,0)))","v":0},{"$f":"SUMPRODUCT((ABS(F31-INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C38,ELCC_Table!$K$3:$P$3,0)))=MIN(ABS(F31-INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C38,ELCC_Table!$K$3:$P$3,0)))))*INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C38,ELCC_Table!$K$3:$P$3,0)))","v":0},{"$f":"SUMPRODUCT((ABS(G31-INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C38,ELCC_Table!$K$3:$P$3,0)))=MIN(ABS(G31-INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C38,ELCC_Table!$K$3:$P$3,0)))))*INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C38,ELCC_Table!$K$3:$P$3,0)))","v":0},{"$f":"SUMPRODUCT((ABS(H31-INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C38,ELCC_Table!$K$3:$P$3,0)))=MIN(ABS(H31-INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C38,ELCC_Table!$K$3:$P$3,0)))))*INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C38,ELCC_Table!$K$3:$P$3,0)))","v":1.4999999999999999E-2},{"$f":"SUMPRODUCT((ABS(I31-INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C38,ELCC_Table!$K$3:$P$3,0)))=MIN(ABS(I31-INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C38,ELCC_Table!$K$3:$P$3,0)))))*INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C38,ELCC_Table!$K$3:$P$3,0)))","v":1.4999999999999999E-2},{"$f":"SUMPRODUCT((ABS(J31-INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C38,ELCC_Table!$K$3:$P$3,0)))=MIN(ABS(J31-INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C38,ELCC_Table!$K$3:$P$3,0)))))*INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C38,ELCC_Table!$K$3:$P$3,0)))","v":1.4999999999999999E-2},{"$f":"SUMPRODUCT((ABS(K31-INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C38,ELCC_Table!$K$3:$P$3,0)))=MIN(ABS(K31-INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C38,ELCC_Table!$K$3:$P$3,0)))))*INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C38,ELCC_Table!$K$3:$P$3,0)))","v":1.4999999999999999E-2},{"$f":"SUMPRODUCT((ABS(L31-INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C38,ELCC_Table!$K$3:$P$3,0)))=MIN(ABS(L31-INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C38,ELCC_Table!$K$3:$P$3,0)))))*INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C38,ELCC_Table!$K$3:$P$3,0)))","v":1.4999999999999999E-2},{"$f":"SUMPRODUCT((ABS(M31-INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C38,ELCC_Table!$K$3:$P$3,0)))=MIN(ABS(M31-INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C38,ELCC_Table!$K$3:$P$3,0)))))*INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C38,ELCC_Table!$K$3:$P$3,0)))","v":1.4999999999999999E-2},{"$f":"SUMPRODUCT((ABS(N31-INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C38,ELCC_Table!$K$3:$P$3,0)))=MIN(ABS(N31-INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C38,ELCC_Table!$K$3:$P$3,0)))))*INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C38,ELCC_Table!$K$3:$P$3,0)))","v":1.4999999999999999E-2},{"$f":"SUMPRODUCT((ABS(O31-INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C38,ELCC_Table!$K$3:$P$3,0)))=MIN(ABS(O31-INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C38,ELCC_Table!$K$3:$P$3,0)))))*INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C38,ELCC_Table!$K$3:$P$3,0)))","v":1.4999999999999999E-2},{"$f":"SUMPRODUCT((ABS(P31-INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C38,ELCC_Table!$K$3:$P$3,0)))=MIN(ABS(P31-INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C38,ELCC_Table!$K$3:$P$3,0)))))*INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C38,ELCC_Table!$K$3:$P$3,0)))","v":1.4999999999999999E-2},{"$f":"SUMPRODUCT((ABS(Q31-INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C38,ELCC_Table!$K$3:$P$3,0)))=MIN(ABS(Q31-INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C38,ELCC_Table!$K$3:$P$3,0)))))*INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C38,ELCC_Table!$K$3:$P$3,0)))","v":1.4999999999999999E-2},{"$f":"SUMPRODUCT((ABS(R31-INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C38,ELCC_Table!$K$3:$P$3,0)))=MIN(ABS(R31-INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C38,ELCC_Table!$K$3:$P$3,0)))))*INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C38,ELCC_Table!$K$3:$P$3,0)))","v":1.4999999999999999E-2},{"$f":"SUMPRODUCT((ABS(S31-INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C38,ELCC_Table!$K$3:$P$3,0)))=MIN(ABS(S31-INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C38,ELCC_Table!$K$3:$P$3,0)))))*INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C38,ELCC_Table!$K$3:$P$3,0)))","v":1.4999999999999999E-2},{"$f":"SUMPRODUCT((ABS(T31-INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C38,ELCC_Table!$K$3:$P$3,0)))=MIN(ABS(T31-INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C38,ELCC_Table!$K$3:$P$3,0)))))*INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C38,ELCC_Table!$K$3:$P$3,0)))","v":1.4999999999999999E-2},{"$f":"SUMPRODUCT((ABS(U31-INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C38,ELCC_Table!$K$3:$P$3,0)))=MIN(ABS(U31-INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C38,ELCC_Table!$K$3:$P$3,0)))))*INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C38,ELCC_Table!$K$3:$P$3,0)))","v":1.4999999999999999E-2},{"$f":"SUMPRODUCT((ABS(V31-INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C38,ELCC_Table!$K$3:$P$3,0)))=MIN(ABS(V31-INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C38,ELCC_Table!$K$3:$P$3,0)))))*INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C38,ELCC_Table!$K$3:$P$3,0)))","v":1.4999999999999999E-2},{"$f":"SUMPRODUCT((ABS(W31-INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C38,ELCC_Table!$K$3:$P$3,0)))=MIN(ABS(W31-INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C38,ELCC_Table!$K$3:$P$3,0)))))*INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C38,ELCC_Table!$K$3:$P$3,0)))","v":1.4999999999999999E-2},{"$f":"SUMPRODUCT((ABS(X31-INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C38,ELCC_Table!$K$3:$P$3,0)))=MIN(ABS(X31-INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C38,ELCC_Table!$K$3:$P$3,0)))))*INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C38,ELCC_Table!$K$3:$P$3,0)))","v":1.4999999999999999E-2},{"$f":"SUMPRODUCT((ABS(Y31-INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C38,ELCC_Table!$K$3:$P$3,0)))=MIN(ABS(Y31-INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C38,ELCC_Table!$K$3:$P$3,0)))))*INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C38,ELCC_Table!$K$3:$P$3,0)))","v":1.4999999999999999E-2},{"$f":"SUMPRODUCT((ABS(Z31-INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C38,ELCC_Table!$K$3:$P$3,0)))=MIN(ABS(Z31-INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C38,ELCC_Table!$K$3:$P$3,0)))))*INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C38,ELCC_Table!$K$3:$P$3,0)))","v":1.4999999999999999E-2},{"$f":"SUMPRODUCT((ABS(AA31-INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C38,ELCC_Table!$K$3:$P$3,0)))=MIN(ABS(AA31-INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C38,ELCC_Table!$K$3:$P$3,0)))))*INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C38,ELCC_Table!$K$3:$P$3,0)))","v":1.4999999999999999E-2},{"$f":"SUMPRODUCT((ABS(AB31-INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C38,ELCC_Table!$K$3:$P$3,0)))=MIN(ABS(AB31-INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C38,ELCC_Table!$K$3:$P$3,0)))))*INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C38,ELCC_Table!$K$3:$P$3,0)))","v":1.4999999999999999E-2},{"$f":"SUMPRODUCT((ABS(AC31-INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C38,ELCC_Table!$K$3:$P$3,0)))=MIN(ABS(AC31-INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C38,ELCC_Table!$K$3:$P$3,0)))))*INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C38,ELCC_Table!$K$3:$P$3,0)))","v":1.4999999999999999E-2},{"$f":"SUMPRODUCT((ABS(AD31-INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C38,ELCC_Table!$K$3:$P$3,0)))=MIN(ABS(AD31-INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C38,ELCC_Table!$K$3:$P$3,0)))))*INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C38,ELCC_Table!$K$3:$P$3,0)))","v":1.4999999999999999E-2},{"$f":"SUMPRODUCT((ABS(AE31-INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C38,ELCC_Table!$K$3:$P$3,0)))=MIN(ABS(AE31-INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C38,ELCC_Table!$K$3:$P$3,0)))))*INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C38,ELCC_Table!$K$3:$P$3,0)))","v":1.4999999999999999E-2},{"$f":"SUMPRODUCT((ABS(AF31-INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C38,ELCC_Table!$K$3:$P$3,0)))=MIN(ABS(AF31-INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C38,ELCC_Table!$K$3:$P$3,0)))))*INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C38,ELCC_Table!$K$3:$P$3,0)))","v":1.4999999999999999E-2},{"$f":"SUMPRODUCT((ABS(AG31-INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C38,ELCC_Table!$K$3:$P$3,0)))=MIN(ABS(AG31-INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C38,ELCC_Table!$K$3:$P$3,0)))))*INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C38,ELCC_Table!$K$3:$P$3,0)))","v":1.4999999999999999E-2},{"$f":"SUMPRODUCT((ABS(AH31-INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C38,ELCC_Table!$K$3:$P$3,0)))=MIN(ABS(AH31-INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C38,ELCC_Table!$K$3:$P$3,0)))))*INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C38,ELCC_Table!$K$3:$P$3,0)))","v":1.4999999999999999E-2},{"$f":"SUMPRODUCT((ABS(AI31-INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C38,ELCC_Table!$K$3:$P$3,0)))=MIN(ABS(AI31-INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C38,ELCC_Table!$K$3:$P$3,0)))))*INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C38,ELCC_Table!$K$3:$P$3,0)))","v":1.4999999999999999E-2},{"$f":"SUMPRODUCT((ABS(AJ31-INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C38,ELCC_Table!$K$3:$P$3,0)))=MIN(ABS(AJ31-INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C38,ELCC_Table!$K$3:$P$3,0)))))*INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C38,ELCC_Table!$K$3:$P$3,0)))","v":1.4999999999999999E-2},{"$f":"SUMPRODUCT((ABS(AK31-INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C38,ELCC_Table!$K$3:$P$3,0)))=MIN(ABS(AK31-INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C38,ELCC_Table!$K$3:$P$3,0)))))*INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C38,ELCC_Table!$K$3:$P$3,0)))","v":1.4999999999999999E-2},{"$f":"SUMPRODUCT((ABS(AL31-INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C38,ELCC_Table!$K$3:$P$3,0)))=MIN(ABS(AL31-INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C38,ELCC_Table!$K$3:$P$3,0)))))*INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C38,ELCC_Table!$K$3:$P$3,0)))","v":1.4999999999999999E-2},{"$f":"SUMPRODUCT((ABS(AM31-INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C38,ELCC_Table!$K$3:$P$3,0)))=MIN(ABS(AM31-INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C38,ELCC_Table!$K$3:$P$3,0)))))*INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C38,ELCC_Table!$K$3:$P$3,0)))","v":1.4999999999999999E-2},{"$f":"SUMPRODUCT((ABS(AN31-INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C38,ELCC_Table!$K$3:$P$3,0)))=MIN(ABS(AN31-INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C38,ELCC_Table!$K$3:$P$3,0)))))*INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C38,ELCC_Table!$K$3:$P$3,0)))","v":1.4999999999999999E-2},{"$f":"SUMPRODUCT((ABS(AO31-INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C38,ELCC_Table!$K$3:$P$3,0)))=MIN(ABS(AO31-INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C38,ELCC_Table!$K$3:$P$3,0)))))*INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C38,ELCC_Table!$K$3:$P$3,0)))","v":1.4999999999999999E-2},{"$f":"SUMPRODUCT((ABS(AP31-INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C38,ELCC_Table!$K$3:$P$3,0)))=MIN(ABS(AP31-INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C38,ELCC_Table!$K$3:$P$3,0)))))*INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C38,ELCC_Table!$K$3:$P$3,0)))","v":1.4999999999999999E-2},{"$f":"SUMPRODUCT((ABS(AQ31-INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C38,ELCC_Table!$K$3:$P$3,0)))=MIN(ABS(AQ31-INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C38,ELCC_Table!$K$3:$P$3,0)))))*INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C38,ELCC_Table!$K$3:$P$3,0)))","v":1.4999999999999999E-2},{"$f":"SUMPRODUCT((ABS(AR31-INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C38,ELCC_Table!$K$3:$P$3,0)))=MIN(ABS(AR31-INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C38,ELCC_Table!$K$3:$P$3,0)))))*INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C38,ELCC_Table!$K$3:$P$3,0)))","v":1.4999999999999999E-2},{"$f":"SUMPRODUCT((ABS(AS31-INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C38,ELCC_Table!$K$3:$P$3,0)))=MIN(ABS(AS31-INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C38,ELCC_Table!$K$3:$P$3,0)))))*INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C38,ELCC_Table!$K$3:$P$3,0)))","v":1.4999999999999999E-2},{"$f":"SUMPRODUCT((ABS(AT31-INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C38,ELCC_Table!$K$3:$P$3,0)))=MIN(ABS(AT31-INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C38,ELCC_Table!$K$3:$P$3,0)))))*INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C38,ELCC_Table!$K$3:$P$3,0)))","v":1.4999999999999999E-2},{"$f":"SUMPRODUCT((ABS(AU31-INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C38,ELCC_Table!$K$3:$P$3,0)))=MIN(ABS(AU31-INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C38,ELCC_Table!$K$3:$P$3,0)))))*INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C38,ELCC_Table!$K$3:$P$3,0)))","v":1.4999999999999999E-2},{"$f":"SUMPRODUCT((ABS(AV31-INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C38,ELCC_Table!$K$3:$P$3,0)))=MIN(ABS(AV31-INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C38,ELCC_Table!$K$3:$P$3,0)))))*INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C38,ELCC_Table!$K$3:$P$3,0)))","v":1.4999999999999999E-2},{"$f":"SUMPRODUCT((ABS(AW31-INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C38,ELCC_Table!$K$3:$P$3,0)))=MIN(ABS(AW31-INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C38,ELCC_Table!$K$3:$P$3,0)))))*INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C38,ELCC_Table!$K$3:$P$3,0)))","v":1.4999999999999999E-2},{"$f":"SUMPRODUCT((ABS(AX31-INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C38,ELCC_Table!$K$3:$P$3,0)))=MIN(ABS(AX31-INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C38,ELCC_Table!$K$3:$P$3,0)))))*INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C38,ELCC_Table!$K$3:$P$3,0)))","v":1.4999999999999999E-2},{"$f":"SUMPRODUCT((ABS(AY31-INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C38,ELCC_Table!$K$3:$P$3,0)))=MIN(ABS(AY31-INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C38,ELCC_Table!$K$3:$P$3,0)))))*INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C38,ELCC_Table!$K$3:$P$3,0)))","v":1.4999999999999999E-2},{"$f":"SUMPRODUCT((ABS(AZ31-INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C38,ELCC_Table!$K$3:$P$3,0)))=MIN(ABS(AZ31-INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C38,ELCC_Table!$K$3:$P$3,0)))))*INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C38,ELCC_Table!$K$3:$P$3,0)))","v":1.4999999999999999E-2},{"$f":"SUMPRODUCT((ABS(BA31-INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C38,ELCC_Table!$K$3:$P$3,0)))=MIN(ABS(BA31-INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C38,ELCC_Table!$K$3:$P$3,0)))))*INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C38,ELCC_Table!$K$3:$P$3,0)))","v":1.4999999999999999E-2}]
[null,null,"CSP - Storage","%",{"$f":"SUMPRODUCT((ABS(E32-INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C39,ELCC_Table!$K$3:$P$3,0)))=MIN(ABS(E32-INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C39,ELCC_Table!$K$3:$P$3,0)))))*INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C39,ELCC_Table!$K$3:$P$3,0)))","v":0},{"$f":"SUMPRODUCT((ABS(F32-INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C39,ELCC_Table!$K$3:$P$3,0)))=MIN(ABS(F32-INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C39,ELCC_Table!$K$3:$P$3,0)))))*INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C39,ELCC_Table!$K$3:$P$3,0)))","v":0},{"$f":"SUMPRODUCT((ABS(G32-INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C39,ELCC_Table!$K$3:$P$3,0)))=MIN(ABS(G32-INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C39,ELCC_Table!$K$3:$P$3,0)))))*INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C39,ELCC_Table!$K$3:$P$3,0)))","v":0},{"$f":"SUMPRODUCT((ABS(H32-INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C39,ELCC_Table!$K$3:$P$3,0)))=MIN(ABS(H32-INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C39,ELCC_Table!$K$3:$P$3,0)))))*INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C39,ELCC_Table!$K$3:$P$3,0)))","v":0},{"$f":"SUMPRODUCT((ABS(I32-INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C39,ELCC_Table!$K$3:$P$3,0)))=MIN(ABS(I32-INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C39,ELCC_Table!$K$3:$P$3,0)))))*INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C39,ELCC_Table!$K$3:$P$3,0)))","v":0},{"$f":"SUMPRODUCT((ABS(J32-INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C39,ELCC_Table!$K$3:$P$3,0)))=MIN(ABS(J32-INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C39,ELCC_Table!$K$3:$P$3,0)))))*INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C39,ELCC_Table!$K$3:$P$3,0)))","v":0},{"$f":"SUMPRODUCT((ABS(K32-INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C39,ELCC_Table!$K$3:$P$3,0)))=MIN(ABS(K32-INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C39,ELCC_Table!$K$3:$P$3,0)))))*INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C39,ELCC_Table!$K$3:$P$3,0)))","v":0},{"$f":"SUMPRODUCT((ABS(L32-INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C39,ELCC_Table!$K$3:$P$3,0)))=MIN(ABS(L32-INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C39,ELCC_Table!$K$3:$P$3,0)))))*INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C39,ELCC_Table!$K$3:$P$3,0)))","v":0},{"$f":"SUMPRODUCT((ABS(M32-INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C39,ELCC_Table!$K$3:$P$3,0)))=MIN(ABS(M32-INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C39,ELCC_Table!$K$3:$P$3,0)))))*INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C39,ELCC_Table!$K$3:$P$3,0)))","v":0},{"$f":"SUMPRODUCT((ABS(N32-INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C39,ELCC_Table!$K$3:$P$3,0)))=MIN(ABS(N32-INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C39,ELCC_Table!$K$3:$P$3,0)))))*INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C39,ELCC_Table!$K$3:$P$3,0)))","v":0},{"$f":"SUMPRODUCT((ABS(O32-INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C39,ELCC_Table!$K$3:$P$3,0)))=MIN(ABS(O32-INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C39,ELCC_Table!$K$3:$P$3,0)))))*INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C39,ELCC_Table!$K$3:$P$3,0)))","v":0},{"$f":"SUMPRODUCT((ABS(P32-INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C39,ELCC_Table!$K$3:$P$3,0)))=MIN(ABS(P32-INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C39,ELCC_Table!$K$3:$P$3,0)))))*INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C39,ELCC_Table!$K$3:$P$3,0)))","v":0},{"$f":"SUMPRODUCT((ABS(Q32-INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C39,ELCC_Table!$K$3:$P$3,0)))=MIN(ABS(Q32-INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C39,ELCC_Table!$K$3:$P$3,0)))))*INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C39,ELCC_Table!$K$3:$P$3,0)))","v":0},{"$f":"SUMPRODUCT((ABS(R32-INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C39,ELCC_Table!$K$3:$P$3,0)))=MIN(ABS(R32-INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C39,ELCC_Table!$K$3:$P$3,0)))))*INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C39,ELCC_Table!$K$3:$P$3,0)))","v":0},{"$f":"SUMPRODUCT((ABS(S32-INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C39,ELCC_Table!$K$3:$P$3,0)))=MIN(ABS(S32-INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C39,ELCC_Table!$K$3:$P$3,0)))))*INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C39,ELCC_Table!$K$3:$P$3,0)))","v":0},{"$f":"SUMPRODUCT((ABS(T32-INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C39,ELCC_Table!$K$3:$P$3,0)))=MIN(ABS(T32-INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C39,ELCC_Table!$K$3:$P$3,0)))))*INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C39,ELCC_Table!$K$3:$P$3,0)))","v":0},{"$f":"SUMPRODUCT((ABS(U32-INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C39,ELCC_Table!$K$3:$P$3,0)))=MIN(ABS(U32-INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C39,ELCC_Table!$K$3:$P$3,0)))))*INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C39,ELCC_Table!$K$3:$P$3,0)))","v":0},{"$f":"SUMPRODUCT((ABS(V32-INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C39,ELCC_Table!$K$3:$P$3,0)))=MIN(ABS(V32-INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C39,ELCC_Table!$K$3:$P$3,0)))))*INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C39,ELCC_Table!$K$3:$P$3,0)))","v":0},{"$f":"SUMPRODUCT((ABS(W32-INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C39,ELCC_Table!$K$3:$P$3,0)))=MIN(ABS(W32-INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C39,ELCC_Table!$K$3:$P$3,0)))))*INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C39,ELCC_Table!$K$3:$P$3,0)))","v":0},{"$f":"SUMPRODUCT((ABS(X32-INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C39,ELCC_Table!$K$3:$P$3,0)))=MIN(ABS(X32-INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C39,ELCC_Table!$K$3:$P$3,0)))))*INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C39,ELCC_Table!$K$3:$P$3,0)))","v":0},{"$f":"SUMPRODUCT((ABS(Y32-INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C39,ELCC_Table!$K$3:$P$3,0)))=MIN(ABS(Y32-INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C39,ELCC_Table!$K$3:$P$3,0)))))*INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C39,ELCC_Table!$K$3:$P$3,0)))","v":0},{"$f":"SUMPRODUCT((ABS(Z32-INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C39,ELCC_Table!$K$3:$P$3,0)))=MIN(ABS(Z32-INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C39,ELCC_Table!$K$3:$P$3,0)))))*INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C39,ELCC_Table!$K$3:$P$3,0)))","v":0},{"$f":"SUMPRODUCT((ABS(AA32-INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C39,ELCC_Table!$K$3:$P$3,0)))=MIN(ABS(AA32-INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C39,ELCC_Table!$K$3:$P$3,0)))))*INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C39,ELCC_Table!$K$3:$P$3,0)))","v":0},{"$f":"SUMPRODUCT((ABS(AB32-INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C39,ELCC_Table!$K$3:$P$3,0)))=MIN(ABS(AB32-INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C39,ELCC_Table!$K$3:$P$3,0)))))*INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C39,ELCC_Table!$K$3:$P$3,0)))","v":0},{"$f":"SUMPRODUCT((ABS(AC32-INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C39,ELCC_Table!$K$3:$P$3,0)))=MIN(ABS(AC32-INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C39,ELCC_Table!$K$3:$P$3,0)))))*INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C39,ELCC_Table!$K$3:$P$3,0)))","v":0},{"$f":"SUMPRODUCT((ABS(AD32-INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C39,ELCC_Table!$K$3:$P$3,0)))=MIN(ABS(AD32-INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C39,ELCC_Table!$K$3:$P$3,0)))))*INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C39,ELCC_Table!$K$3:$P$3,0)))","v":0},{"$f":"SUMPRODUCT((ABS(AE32-INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C39,ELCC_Table!$K$3:$P$3,0)))=MIN(ABS(AE32-INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C39,ELCC_Table!$K$3:$P$3,0)))))*INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C39,ELCC_Table!$K$3:$P$3,0)))","v":0},{"$f":"SUMPRODUCT((ABS(AF32-INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C39,ELCC_Table!$K$3:$P$3,0)))=MIN(ABS(AF32-INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C39,ELCC_Table!$K$3:$P$3,0)))))*INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C39,ELCC_Table!$K$3:$P$3,0)))","v":0},{"$f":"SUMPRODUCT((ABS(AG32-INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C39,ELCC_Table!$K$3:$P$3,0)))=MIN(ABS(AG32-INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C39,ELCC_Table!$K$3:$P$3,0)))))*INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C39,ELCC_Table!$K$3:$P$3,0)))","v":0},{"$f":"SUMPRODUCT((ABS(AH32-INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C39,ELCC_Table!$K$3:$P$3,0)))=MIN(ABS(AH32-INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C39,ELCC_Table!$K$3:$P$3,0)))))*INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C39,ELCC_Table!$K$3:$P$3,0)))","v":0},{"$f":"SUMPRODUCT((ABS(AI32-INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C39,ELCC_Table!$K$3:$P$3,0)))=MIN(ABS(AI32-INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C39,ELCC_Table!$K$3:$P$3,0)))))*INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C39,ELCC_Table!$K$3:$P$3,0)))","v":0},{"$f":"SUMPRODUCT((ABS(AJ32-INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C39,ELCC_Table!$K$3:$P$3,0)))=MIN(ABS(AJ32-INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C39,ELCC_Table!$K$3:$P$3,0)))))*INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C39,ELCC_Table!$K$3:$P$3,0)))","v":0},{"$f":"SUMPRODUCT((ABS(AK32-INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C39,ELCC_Table!$K$3:$P$3,0)))=MIN(ABS(AK32-INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C39,ELCC_Table!$K$3:$P$3,0)))))*INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C39,ELCC_Table!$K$3:$P$3,0)))","v":0},{"$f":"SUMPRODUCT((ABS(AL32-INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C39,ELCC_Table!$K$3:$P$3,0)))=MIN(ABS(AL32-INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C39,ELCC_Table!$K$3:$P$3,0)))))*INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C39,ELCC_Table!$K$3:$P$3,0)))","v":0},{"$f":"SUMPRODUCT((ABS(AM32-INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C39,ELCC_Table!$K$3:$P$3,0)))=MIN(ABS(AM32-INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C39,ELCC_Table!$K$3:$P$3,0)))))*INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C39,ELCC_Table!$K$3:$P$3,0)))","v":0},{"$f":"SUMPRODUCT((ABS(AN32-INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C39,ELCC_Table!$K$3:$P$3,0)))=MIN(ABS(AN32-INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C39,ELCC_Table!$K$3:$P$3,0)))))*INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C39,ELCC_Table!$K$3:$P$3,0)))","v":0},{"$f":"SUMPRODUCT((ABS(AO32-INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C39,ELCC_Table!$K$3:$P$3,0)))=MIN(ABS(AO32-INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C39,ELCC_Table!$K$3:$P$3,0)))))*INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C39,ELCC_Table!$K$3:$P$3,0)))","v":0},{"$f":"SUMPRODUCT((ABS(AP32-INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C39,ELCC_Table!$K$3:$P$3,0)))=MIN(ABS(AP32-INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C39,ELCC_Table!$K$3:$P$3,0)))))*INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C39,ELCC_Table!$K$3:$P$3,0)))","v":0},{"$f":"SUMPRODUCT((ABS(AQ32-INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C39,ELCC_Table!$K$3:$P$3,0)))=MIN(ABS(AQ32-INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C39,ELCC_Table!$K$3:$P$3,0)))))*INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C39,ELCC_Table!$K$3:$P$3,0)))","v":0},{"$f":"SUMPRODUCT((ABS(AR32-INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C39,ELCC_Table!$K$3:$P$3,0)))=MIN(ABS(AR32-INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C39,ELCC_Table!$K$3:$P$3,0)))))*INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C39,ELCC_Table!$K$3:$P$3,0)))","v":0},{"$f":"SUMPRODUCT((ABS(AS32-INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C39,ELCC_Table!$K$3:$P$3,0)))=MIN(ABS(AS32-INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C39,ELCC_Table!$K$3:$P$3,0)))))*INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C39,ELCC_Table!$K$3:$P$3,0)))","v":0},{"$f":"SUMPRODUCT((ABS(AT32-INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C39,ELCC_Table!$K$3:$P$3,0)))=MIN(ABS(AT32-INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C39,ELCC_Table!$K$3:$P$3,0)))))*INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C39,ELCC_Table!$K$3:$P$3,0)))","v":0},{"$f":"SUMPRODUCT((ABS(AU32-INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C39,ELCC_Table!$K$3:$P$3,0)))=MIN(ABS(AU32-INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C39,ELCC_Table!$K$3:$P$3,0)))))*INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C39,ELCC_Table!$K$3:$P$3,0)))","v":0},{"$f":"SUMPRODUCT((ABS(AV32-INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C39,ELCC_Table!$K$3:$P$3,0)))=MIN(ABS(AV32-INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C39,ELCC_Table!$K$3:$P$3,0)))))*INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C39,ELCC_Table!$K$3:$P$3,0)))","v":0},{"$f":"SUMPRODUCT((ABS(AW32-INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C39,ELCC_Table!$K$3:$P$3,0)))=MIN(ABS(AW32-INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C39,ELCC_Table!$K$3:$P$3,0)))))*INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C39,ELCC_Table!$K$3:$P$3,0)))","v":0},{"$f":"SUMPRODUCT((ABS(AX32-INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C39,ELCC_Table!$K$3:$P$3,0)))=MIN(ABS(AX32-INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C39,ELCC_Table!$K$3:$P$3,0)))))*INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C39,ELCC_Table!$K$3:$P$3,0)))","v":0},{"$f":"SUMPRODUCT((ABS(AY32-INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C39,ELCC_Table!$K$3:$P$3,0)))=MIN(ABS(AY32-INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C39,ELCC_Table!$K$3:$P$3,0)))))*INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C39,ELCC_Table!$K$3:$P$3,0)))","v":0},{"$f":"SUMPRODUCT((ABS(AZ32-INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C39,ELCC_Table!$K$3:$P$3,0)))=MIN(ABS(AZ32-INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C39,ELCC_Table!$K$3:$P$3,0)))))*INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C39,ELCC_Table!$K$3:$P$3,0)))","v":0},{"$f":"SUMPRODUCT((ABS(BA32-INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C39,ELCC_Table!$K$3:$P$3,0)))=MIN(ABS(BA32-INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C39,ELCC_Table!$K$3:$P$3,0)))))*INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C39,ELCC_Table!$K$3:$P$3,0)))","v":0}]
[null,null,"Solar PV - Dist","%",{"$f":"SUMPRODUCT((ABS(E33-INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C40,ELCC_Table!$K$3:$P$3,0)))=MIN(ABS(E33-INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C40,ELCC_Table!$K$3:$P$3,0)))))*INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C40,ELCC_Table!$K$3:$P$3,0)))","v":1.4999999999999999E-2},{"$f":"SUMPRODUCT((ABS(F33-INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C40,ELCC_Table!$K$3:$P$3,0)))=MIN(ABS(F33-INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C40,ELCC_Table!$K$3:$P$3,0)))))*INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C40,ELCC_Table!$K$3:$P$3,0)))","v":1.4999999999999999E-2},{"$f":"SUMPRODUCT((ABS(G33-INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C40,ELCC_Table!$K$3:$P$3,0)))=MIN(ABS(G33-INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C40,ELCC_Table!$K$3:$P$3,0)))))*INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C40,ELCC_Table!$K$3:$P$3,0)))","v":1.4999999999999999E-2},{"$f":"SUMPRODUCT((ABS(H33-INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C40,ELCC_Table!$K$3:$P$3,0)))=MIN(ABS(H33-INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C40,ELCC_Table!$K$3:$P$3,0)))))*INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C40,ELCC_Table!$K$3:$P$3,0)))","v":0.03},{"$f":"SUMPRODUCT((ABS(I33-INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C40,ELCC_Table!$K$3:$P$3,0)))=MIN(ABS(I33-INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C40,ELCC_Table!$K$3:$P$3,0)))))*INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C40,ELCC_Table!$K$3:$P$3,0)))","v":0.03},{"$f":"SUMPRODUCT((ABS(J33-INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C40,ELCC_Table!$K$3:$P$3,0)))=MIN(ABS(J33-INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C40,ELCC_Table!$K$3:$P$3,0)))))*INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C40,ELCC_Table!$K$3:$P$3,0)))","v":0.03},{"$f":"SUMPRODUCT((ABS(K33-INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C40,ELCC_Table!$K$3:$P$3,0)))=MIN(ABS(K33-INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C40,ELCC_Table!$K$3:$P$3,0)))))*INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C40,ELCC_Table!$K$3:$P$3,0)))","v":4.4999999999999998E-2},{"$f":"SUMPRODUCT((ABS(L33-INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C40,ELCC_Table!$K$3:$P$3,0)))=MIN(ABS(L33-INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C40,ELCC_Table!$K$3:$P$3,0)))))*INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C40,ELCC_Table!$K$3:$P$3,0)))","v":4.4999999999999998E-2},{"$f":"SUMPRODUCT((ABS(M33-INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C40,ELCC_Table!$K$3:$P$3,0)))=MIN(ABS(M33-INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C40,ELCC_Table!$K$3:$P$3,0)))))*INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C40,ELCC_Table!$K$3:$P$3,0)))","v":4.4999999999999998E-2},{"$f":"SUMPRODUCT((ABS(N33-INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C40,ELCC_Table!$K$3:$P$3,0)))=MIN(ABS(N33-INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C40,ELCC_Table!$K$3:$P$3,0)))))*INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C40,ELCC_Table!$K$3:$P$3,0)))","v":4.4999999999999998E-2},{"$f":"SUMPRODUCT((ABS(O33-INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C40,ELCC_Table!$K$3:$P$3,0)))=MIN(ABS(O33-INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C40,ELCC_Table!$K$3:$P$3,0)))))*INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C40,ELCC_Table!$K$3:$P$3,0)))","v":0.06},{"$f":"SUMPRODUCT((ABS(P33-INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C40,ELCC_Table!$K$3:$P$3,0)))=MIN(ABS(P33-INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C40,ELCC_Table!$K$3:$P$3,0)))))*INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C40,ELCC_Table!$K$3:$P$3,0)))","v":0.06},{"$f":"SUMPRODUCT((ABS(Q33-INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C40,ELCC_Table!$K$3:$P$3,0)))=MIN(ABS(Q33-INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C40,ELCC_Table!$K$3:$P$3,0)))))*INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C40,ELCC_Table!$K$3:$P$3,0)))","v":7.4999999999999997E-2},{"$f":"SUMPRODUCT((ABS(R33-INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C40,ELCC_Table!$K$3:$P$3,0)))=MIN(ABS(R33-INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C40,ELCC_Table!$K$3:$P$3,0)))))*INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C40,ELCC_Table!$K$3:$P$3,0)))","v":7.4999999999999997E-2},{"$f":"SUMPRODUCT((ABS(S33-INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C40,ELCC_Table!$K$3:$P$3,0)))=MIN(ABS(S33-INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C40,ELCC_Table!$K$3:$P$3,0)))))*INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C40,ELCC_Table!$K$3:$P$3,0)))","v":0.09},{"$f":"SUMPRODUCT((ABS(T33-INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C40,ELCC_Table!$K$3:$P$3,0)))=MIN(ABS(T33-INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C40,ELCC_Table!$K$3:$P$3,0)))))*INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C40,ELCC_Table!$K$3:$P$3,0)))","v":0.09},{"$f":"SUMPRODUCT((ABS(U33-INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C40,ELCC_Table!$K$3:$P$3,0)))=MIN(ABS(U33-INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C40,ELCC_Table!$K$3:$P$3,0)))))*INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C40,ELCC_Table!$K$3:$P$3,0)))","v":0.09},{"$f":"SUMPRODUCT((ABS(V33-INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C40,ELCC_Table!$K$3:$P$3,0)))=MIN(ABS(V33-INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C40,ELCC_Table!$K$3:$P$3,0)))))*INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C40,ELCC_Table!$K$3:$P$3,0)))","v":0.09},{"$f":"SUMPRODUCT((ABS(W33-INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C40,ELCC_Table!$K$3:$P$3,0)))=MIN(ABS(W33-INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C40,ELCC_Table!$K$3:$P$3,0)))))*INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C40,ELCC_Table!$K$3:$P$3,0)))","v":0.09},{"$f":"SUMPRODUCT((ABS(X33-INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C40,ELCC_Table!$K$3:$P$3,0)))=MIN(ABS(X33-INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C40,ELCC_Table!$K$3:$P$3,0)))))*INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C40,ELCC_Table!$K$3:$P$3,0)))","v":0.09},{"$f":"SUMPRODUCT((ABS(Y33-INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C40,ELCC_Table!$K$3:$P$3,0)))=MIN(ABS(Y33-INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C40,ELCC_Table!$K$3:$P$3,0)))))*INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C40,ELCC_Table!$K$3:$P$3,0)))","v":0.09},{"$f":"SUMPRODUCT((ABS(Z33-INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C40,ELCC_Table!$K$3:$P$3,0)))=MIN(ABS(Z33-INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C40,ELCC_Table!$K$3:$P$3,0)))))*INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C40,ELCC_Table!$K$3:$P$3,0)))","v":0.09},{"$f":"SUMPRODUCT((ABS(AA33-INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C40,ELCC_Table!$K$3:$P$3,0)))=MIN(ABS(AA33-INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C40,ELCC_Table!$K$3:$P$3,0)))))*INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C40,ELCC_Table!$K$3:$P$3,0)))","v":0.09},{"$f":"SUMPRODUCT((ABS(AB33-INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C40,ELCC_Table!$K$3:$P$3,0)))=MIN(ABS(AB33-INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C40,ELCC_Table!$K$3:$P$3,0)))))*INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C40,ELCC_Table!$K$3:$P$3,0)))","v":7.4999999999999997E-2},{"$f":"SUMPRODUCT((ABS(AC33-INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C40,ELCC_Table!$K$3:$P$3,0)))=MIN(ABS(AC33-INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C40,ELCC_Table!$K$3:$P$3,0)))))*INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C40,ELCC_Table!$K$3:$P$3,0)))","v":7.4999999999999997E-2},{"$f":"SUMPRODUCT((ABS(AD33-INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C40,ELCC_Table!$K$3:$P$3,0)))=MIN(ABS(AD33-INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C40,ELCC_Table!$K$3:$P$3,0)))))*INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C40,ELCC_Table!$K$3:$P$3,0)))","v":7.4999999999999997E-2},{"$f":"SUMPRODUCT((ABS(AE33-INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C40,ELCC_Table!$K$3:$P$3,0)))=MIN(ABS(AE33-INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C40,ELCC_Table!$K$3:$P$3,0)))))*INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C40,ELCC_Table!$K$3:$P$3,0)))","v":7.4999999999999997E-2},{"$f":"SUMPRODUCT((ABS(AF33-INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C40,ELCC_Table!$K$3:$P$3,0)))=MIN(ABS(AF33-INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C40,ELCC_Table!$K$3:$P$3,0)))))*INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C40,ELCC_Table!$K$3:$P$3,0)))","v":7.4999999999999997E-2},{"$f":"SUMPRODUCT((ABS(AG33-INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C40,ELCC_Table!$K$3:$P$3,0)))=MIN(ABS(AG33-INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C40,ELCC_Table!$K$3:$P$3,0)))))*INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C40,ELCC_Table!$K$3:$P$3,0)))","v":7.4999999999999997E-2},{"$f":"SUMPRODUCT((ABS(AH33-INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C40,ELCC_Table!$K$3:$P$3,0)))=MIN(ABS(AH33-INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C40,ELCC_Table!$K$3:$P$3,0)))))*INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C40,ELCC_Table!$K$3:$P$3,0)))","v":7.4999999999999997E-2},{"$f":"SUMPRODUCT((ABS(AI33-INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C40,ELCC_Table!$K$3:$P$3,0)))=MIN(ABS(AI33-INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C40,ELCC_Table!$K$3:$P$3,0)))))*INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C40,ELCC_Table!$K$3:$P$3,0)))","v":7.4999999999999997E-2},{"$f":"SUMPRODUCT((ABS(AJ33-INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C40,ELCC_Table!$K$3:$P$3,0)))=MIN(ABS(AJ33-INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C40,ELCC_Table!$K$3:$P$3,0)))))*INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C40,ELCC_Table!$K$3:$P$3,0)))","v":7.4999999999999997E-2},{"$f":"SUMPRODUCT((ABS(AK33-INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C40,ELCC_Table!$K$3:$P$3,0)))=MIN(ABS(AK33-INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C40,ELCC_Table!$K$3:$P$3,0)))))*INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C40,ELCC_Table!$K$3:$P$3,0)))","v":7.4999999999999997E-2},{"$f":"SUMPRODUCT((ABS(AL33-INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C40,ELCC_Table!$K$3:$P$3,0)))=MIN(ABS(AL33-INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C40,ELCC_Table!$K$3:$P$3,0)))))*INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C40,ELCC_Table!$K$3:$P$3,0)))","v":7.4999999999999997E-2},{"$f":"SUMPRODUCT((ABS(AM33-INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C40,ELCC_Table!$K$3:$P$3,0)))=MIN(ABS(AM33-INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C40,ELCC_Table!$K$3:$P$3,0)))))*INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C40,ELCC_Table!$K$3:$P$3,0)))","v":7.4999999999999997E-2},{"$f":"SUMPRODUCT((ABS(AN33-INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C40,ELCC_Table!$K$3:$P$3,0)))=MIN(ABS(AN33-INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C40,ELCC_Table!$K$3:$P$3,0)))))*INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C40,ELCC_Table!$K$3:$P$3,0)))","v":7.4999999999999997E-2},{"$f":"SUMPRODUCT((ABS(AO33-INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C40,ELCC_Table!$K$3:$P$3,0)))=MIN(ABS(AO33-INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C40,ELCC_Table!$K$3:$P$3,0)))))*INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C40,ELCC_Table!$K$3:$P$3,0)))","v":7.4999999999999997E-2},{"$f":"SUMPRODUCT((ABS(AP33-INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C40,ELCC_Table!$K$3:$P$3,0)))=MIN(ABS(AP33-INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C40,ELCC_Table!$K$3:$P$3,0)))))*INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C40,ELCC_Table!$K$3:$P$3,0)))","v":7.4999999999999997E-2},{"$f":"SUMPRODUCT((ABS(AQ33-INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C40,ELCC_Table!$K$3:$P$3,0)))=MIN(ABS(AQ33-INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C40,ELCC_Table!$K$3:$P$3,0)))))*INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C40,ELCC_Table!$K$3:$P$3,0)))","v":7.4999999999999997E-2},{"$f":"SUMPRODUCT((ABS(AR33-INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C40,ELCC_Table!$K$3:$P$3,0)))=MIN(ABS(AR33-INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C40,ELCC_Table!$K$3:$P$3,0)))))*INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C40,ELCC_Table!$K$3:$P$3,0)))","v":7.4999999999999997E-2},{"$f":"SUMPRODUCT((ABS(AS33-INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C40,ELCC_Table!$K$3:$P$3,0)))=MIN(ABS(AS33-INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C40,ELCC_Table!$K$3:$P$3,0)))))*INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C40,ELCC_Table!$K$3:$P$3,0)))","v":7.4999999999999997E-2},{"$f":"SUMPRODUCT((ABS(AT33-INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C40,ELCC_Table!$K$3:$P$3,0)))=MIN(ABS(AT33-INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C40,ELCC_Table!$K$3:$P$3,0)))))*INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C40,ELCC_Table!$K$3:$P$3,0)))","v":7.4999999999999997E-2},{"$f":"SUMPRODUCT((ABS(AU33-INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C40,ELCC_Table!$K$3:$P$3,0)))=MIN(ABS(AU33-INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C40,ELCC_Table!$K$3:$P$3,0)))))*INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C40,ELCC_Table!$K$3:$P$3,0)))","v":7.4999999999999997E-2},{"$f":"SUMPRODUCT((ABS(AV33-INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C40,ELCC_Table!$K$3:$P$3,0)))=MIN(ABS(AV33-INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C40,ELCC_Table!$K$3:$P$3,0)))))*INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C40,ELCC_Table!$K$3:$P$3,0)))","v":7.4999999999999997E-2},{"$f":"SUMPRODUCT((ABS(AW33-INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C40,ELCC_Table!$K$3:$P$3,0)))=MIN(ABS(AW33-INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C40,ELCC_Table!$K$3:$P$3,0)))))*INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C40,ELCC_Table!$K$3:$P$3,0)))","v":7.4999999999999997E-2},{"$f":"SUMPRODUCT((ABS(AX33-INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C40,ELCC_Table!$K$3:$P$3,0)))=MIN(ABS(AX33-INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C40,ELCC_Table!$K$3:$P$3,0)))))*INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C40,ELCC_Table!$K$3:$P$3,0)))","v":7.4999999999999997E-2},{"$f":"SUMPRODUCT((ABS(AY33-INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C40,ELCC_Table!$K$3:$P$3,0)))=MIN(ABS(AY33-INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C40,ELCC_Table!$K$3:$P$3,0)))))*INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C40,ELCC_Table!$K$3:$P$3,0)))","v":7.4999999999999997E-2},{"$f":"SUMPRODUCT((ABS(AZ33-INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C40,ELCC_Table!$K$3:$P$3,0)))=MIN(ABS(AZ33-INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C40,ELCC_Table!$K$3:$P$3,0)))))*INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C40,ELCC_Table!$K$3:$P$3,0)))","v":7.4999999999999997E-2},{"$f":"SUMPRODUCT((ABS(BA33-INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C40,ELCC_Table!$K$3:$P$3,0)))=MIN(ABS(BA33-INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C40,ELCC_Table!$K$3:$P$3,0)))))*INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C40,ELCC_Table!$K$3:$P$3,0)))","v":7.4999999999999997E-2}]
[null,null,"Solar PV - Utility","%",{"$f":"SUMPRODUCT((ABS(E34-INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C41,ELCC_Table!$K$3:$P$3,0)))=MIN(ABS(E34-INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C41,ELCC_Table!$K$3:$P$3,0)))))*INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C41,ELCC_Table!$K$3:$P$3,0)))","v":0},{"$f":"SUMPRODUCT((ABS(F34-INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C41,ELCC_Table!$K$3:$P$3,0)))=MIN(ABS(F34-INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C41,ELCC_Table!$K$3:$P$3,0)))))*INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C41,ELCC_Table!$K$3:$P$3,0)))","v":0},{"$f":"SUMPRODUCT((ABS(G34-INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C41,ELCC_Table!$K$3:$P$3,0)))=MIN(ABS(G34-INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C41,ELCC_Table!$K$3:$P$3,0)))))*INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C41,ELCC_Table!$K$3:$P$3,0)))","v":1.4999999999999999E-2},{"$f":"SUMPRODUCT((ABS(H34-INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C41,ELCC_Table!$K$3:$P$3,0)))=MIN(ABS(H34-INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C41,ELCC_Table!$K$3:$P$3,0)))))*INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C41,ELCC_Table!$K$3:$P$3,0)))","v":4.4999999999999998E-2},{"$f":"SUMPRODUCT((ABS(I34-INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C41,ELCC_Table!$K$3:$P$3,0)))=MIN(ABS(I34-INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C41,ELCC_Table!$K$3:$P$3,0)))))*INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C41,ELCC_Table!$K$3:$P$3,0)))","v":0.06},{"$f":"SUMPRODUCT((ABS(J34-INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C41,ELCC_Table!$K$3:$P$3,0)))=MIN(ABS(J34-INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C41,ELCC_Table!$K$3:$P$3,0)))))*INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C41,ELCC_Table!$K$3:$P$3,0)))","v":7.4999999999999997E-2},{"$f":"SUMPRODUCT((ABS(K34-INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C41,ELCC_Table!$K$3:$P$3,0)))=MIN(ABS(K34-INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C41,ELCC_Table!$K$3:$P$3,0)))))*INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C41,ELCC_Table!$K$3:$P$3,0)))","v":0.105},{"$f":"SUMPRODUCT((ABS(L34-INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C41,ELCC_Table!$K$3:$P$3,0)))=MIN(ABS(L34-INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C41,ELCC_Table!$K$3:$P$3,0)))))*INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C41,ELCC_Table!$K$3:$P$3,0)))","v":0.12},{"$f":"SUMPRODUCT((ABS(M34-INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C41,ELCC_Table!$K$3:$P$3,0)))=MIN(ABS(M34-INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C41,ELCC_Table!$K$3:$P$3,0)))))*INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C41,ELCC_Table!$K$3:$P$3,0)))","v":0.13500000000000001},{"$f":"SUMPRODUCT((ABS(N34-INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C41,ELCC_Table!$K$3:$P$3,0)))=MIN(ABS(N34-INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C41,ELCC_Table!$K$3:$P$3,0)))))*INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C41,ELCC_Table!$K$3:$P$3,0)))","v":0.15000000000000002},{"$f":"SUMPRODUCT((ABS(O34-INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C41,ELCC_Table!$K$3:$P$3,0)))=MIN(ABS(O34-INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C41,ELCC_Table!$K$3:$P$3,0)))))*INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C41,ELCC_Table!$K$3:$P$3,0)))","v":0.16500000000000004},{"$f":"SUMPRODUCT((ABS(P34-INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C41,ELCC_Table!$K$3:$P$3,0)))=MIN(ABS(P34-INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C41,ELCC_Table!$K$3:$P$3,0)))))*INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C41,ELCC_Table!$K$3:$P$3,0)))","v":0.16500000000000004},{"$f":"SUMPRODUCT((ABS(Q34-INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C41,ELCC_Table!$K$3:$P$3,0)))=MIN(ABS(Q34-INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C41,ELCC_Table!$K$3:$P$3,0)))))*INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C41,ELCC_Table!$K$3:$P$3,0)))","v":0.16500000000000004},{"$f":"SUMPRODUCT((ABS(R34-INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C41,ELCC_Table!$K$3:$P$3,0)))=MIN(ABS(R34-INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C41,ELCC_Table!$K$3:$P$3,0)))))*INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C41,ELCC_Table!$K$3:$P$3,0)))","v":0.16500000000000004},{"$f":"SUMPRODUCT((ABS(S34-INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C41,ELCC_Table!$K$3:$P$3,0)))=MIN(ABS(S34-INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C41,ELCC_Table!$K$3:$P$3,0)))))*INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C41,ELCC_Table!$K$3:$P$3,0)))","v":0.16500000000000004},{"$f":"SUMPRODUCT((ABS(T34-INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C41,ELCC_Table!$K$3:$P$3,0)))=MIN(ABS(T34-INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C41,ELCC_Table!$K$3:$P$3,0)))))*INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C41,ELCC_Table!$K$3:$P$3,0)))","v":0.18000000000000005},{"$f":"SUMPRODUCT((ABS(U34-INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C41,ELCC_Table!$K$3:$P$3,0)))=MIN(ABS(U34-INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C41,ELCC_Table!$K$3:$P$3,0)))))*INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C41,ELCC_Table!$K$3:$P$3,0)))","v":0.18000000000000005},{"$f":"SUMPRODUCT((ABS(V34-INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C41,ELCC_Table!$K$3:$P$3,0)))=MIN(ABS(V34-INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C41,ELCC_Table!$K$3:$P$3,0)))))*INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C41,ELCC_Table!$K$3:$P$3,0)))","v":0.18000000000000005},{"$f":"SUMPRODUCT((ABS(W34-INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C41,ELCC_Table!$K$3:$P$3,0)))=MIN(ABS(W34-INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C41,ELCC_Table!$K$3:$P$3,0)))))*INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C41,ELCC_Table!$K$3:$P$3,0)))","v":0.18000000000000005},{"$f":"SUMPRODUCT((ABS(X34-INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C41,ELCC_Table!$K$3:$P$3,0)))=MIN(ABS(X34-INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C41,ELCC_Table!$K$3:$P$3,0)))))*INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C41,ELCC_Table!$K$3:$P$3,0)))","v":0.18000000000000005},{"$f":"SUMPRODUCT((ABS(Y34-INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C41,ELCC_Table!$K$3:$P$3,0)))=MIN(ABS(Y34-INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C41,ELCC_Table!$K$3:$P$3,0)))))*INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C41,ELCC_Table!$K$3:$P$3,0)))","v":0.18000000000000005},{"$f":"SUMPRODUCT((ABS(Z34-INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C41,ELCC_Table!$K$3:$P$3,0)))=MIN(ABS(Z34-INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C41,ELCC_Table!$K$3:$P$3,0)))))*INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C41,ELCC_Table!$K$3:$P$3,0)))","v":0.18000000000000005},{"$f":"SUMPRODUCT((ABS(AA34-INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C41,ELCC_Table!$K$3:$P$3,0)))=MIN(ABS(AA34-INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C41,ELCC_Table!$K$3:$P$3,0)))))*INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C41,ELCC_Table!$K$3:$P$3,0)))","v":0.18000000000000005},{"$f":"SUMPRODUCT((ABS(AB34-INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C41,ELCC_Table!$K$3:$P$3,0)))=MIN(ABS(AB34-INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C41,ELCC_Table!$K$3:$P$3,0)))))*INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C41,ELCC_Table!$K$3:$P$3,0)))","v":0.18000000000000005},{"$f":"SUMPRODUCT((ABS(AC34-INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C41,ELCC_Table!$K$3:$P$3,0)))=MIN(ABS(AC34-INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C41,ELCC_Table!$K$3:$P$3,0)))))*INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C41,ELCC_Table!$K$3:$P$3,0)))","v":0.18000000000000005},{"$f":"SUMPRODUCT((ABS(AD34-INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C41,ELCC_Table!$K$3:$P$3,0)))=MIN(ABS(AD34-INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C41,ELCC_Table!$K$3:$P$3,0)))))*INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C41,ELCC_Table!$K$3:$P$3,0)))","v":0.18000000000000005},{"$f":"SUMPRODUCT((ABS(AE34-INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C41,ELCC_Table!$K$3:$P$3,0)))=MIN(ABS(AE34-INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C41,ELCC_Table!$K$3:$P$3,0)))))*INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C41,ELCC_Table!$K$3:$P$3,0)))","v":0.18000000000000005},{"$f":"SUMPRODUCT((ABS(AF34-INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C41,ELCC_Table!$K$3:$P$3,0)))=MIN(ABS(AF34-INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C41,ELCC_Table!$K$3:$P$3,0)))))*INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C41,ELCC_Table!$K$3:$P$3,0)))","v":0.18000000000000005},{"$f":"SUMPRODUCT((ABS(AG34-INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C41,ELCC_Table!$K$3:$P$3,0)))=MIN(ABS(AG34-INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C41,ELCC_Table!$K$3:$P$3,0)))))*INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C41,ELCC_Table!$K$3:$P$3,0)))","v":0.18000000000000005},{"$f":"SUMPRODUCT((ABS(AH34-INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C41,ELCC_Table!$K$3:$P$3,0)))=MIN(ABS(AH34-INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C41,ELCC_Table!$K$3:$P$3,0)))))*INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C41,ELCC_Table!$K$3:$P$3,0)))","v":0.18000000000000005},{"$f":"SUMPRODUCT((ABS(AI34-INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C41,ELCC_Table!$K$3:$P$3,0)))=MIN(ABS(AI34-INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C41,ELCC_Table!$K$3:$P$3,0)))))*INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C41,ELCC_Table!$K$3:$P$3,0)))","v":0.18000000000000005},{"$f":"SUMPRODUCT((ABS(AJ34-INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C41,ELCC_Table!$K$3:$P$3,0)))=MIN(ABS(AJ34-INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C41,ELCC_Table!$K$3:$P$3,0)))))*INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C41,ELCC_Table!$K$3:$P$3,0)))","v":0.18000000000000005},{"$f":"SUMPRODUCT((ABS(AK34-INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C41,ELCC_Table!$K$3:$P$3,0)))=MIN(ABS(AK34-INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C41,ELCC_Table!$K$3:$P$3,0)))))*INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C41,ELCC_Table!$K$3:$P$3,0)))","v":0.18000000000000005},{"$f":"SUMPRODUCT((ABS(AL34-INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C41,ELCC_Table!$K$3:$P$3,0)))=MIN(ABS(AL34-INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C41,ELCC_Table!$K$3:$P$3,0)))))*INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C41,ELCC_Table!$K$3:$P$3,0)))","v":0.18000000000000005},{"$f":"SUMPRODUCT((ABS(AM34-INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C41,ELCC_Table!$K$3:$P$3,0)))=MIN(ABS(AM34-INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C41,ELCC_Table!$K$3:$P$3,0)))))*INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C41,ELCC_Table!$K$3:$P$3,0)))","v":0.18000000000000005},{"$f":"SUMPRODUCT((ABS(AN34-INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C41,ELCC_Table!$K$3:$P$3,0)))=MIN(ABS(AN34-INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C41,ELCC_Table!$K$3:$P$3,0)))))*INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C41,ELCC_Table!$K$3:$P$3,0)))","v":0.18000000000000005},{"$f":"SUMPRODUCT((ABS(AO34-INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C41,ELCC_Table!$K$3:$P$3,0)))=MIN(ABS(AO34-INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C41,ELCC_Table!$K$3:$P$3,0)))))*INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C41,ELCC_Table!$K$3:$P$3,0)))","v":0.18000000000000005},{"$f":"SUMPRODUCT((ABS(AP34-INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C41,ELCC_Table!$K$3:$P$3,0)))=MIN(ABS(AP34-INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C41,ELCC_Table!$K$3:$P$3,0)))))*INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C41,ELCC_Table!$K$3:$P$3,0)))","v":0.18000000000000005},{"$f":"SUMPRODUCT((ABS(AQ34-INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C41,ELCC_Table!$K$3:$P$3,0)))=MIN(ABS(AQ34-INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C41,ELCC_Table!$K$3:$P$3,0)))))*INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C41,ELCC_Table!$K$3:$P$3,0)))","v":0.18000000000000005},{"$f":"SUMPRODUCT((ABS(AR34-INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C41,ELCC_Table!$K$3:$P$3,0)))=MIN(ABS(AR34-INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C41,ELCC_Table!$K$3:$P$3,0)))))*INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C41,ELCC_Table!$K$3:$P$3,0)))","v":0.18000000000000005},{"$f":"SUMPRODUCT((ABS(AS34-INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C41,ELCC_Table!$K$3:$P$3,0)))=MIN(ABS(AS34-INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C41,ELCC_Table!$K$3:$P$3,0)))))*INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C41,ELCC_Table!$K$3:$P$3,0)))","v":0.18000000000000005},{"$f":"SUMPRODUCT((ABS(AT34-INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C41,ELCC_Table!$K$3:$P$3,0)))=MIN(ABS(AT34-INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C41,ELCC_Table!$K$3:$P$3,0)))))*INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C41,ELCC_Table!$K$3:$P$3,0)))","v":0.18000000000000005},{"$f":"SUMPRODUCT((ABS(AU34-INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C41,ELCC_Table!$K$3:$P$3,0)))=MIN(ABS(AU34-INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C41,ELCC_Table!$K$3:$P$3,0)))))*INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C41,ELCC_Table!$K$3:$P$3,0)))","v":0.18000000000000005},{"$f":"SUMPRODUCT((ABS(AV34-INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C41,ELCC_Table!$K$3:$P$3,0)))=MIN(ABS(AV34-INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C41,ELCC_Table!$K$3:$P$3,0)))))*INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C41,ELCC_Table!$K$3:$P$3,0)))","v":0.18000000000000005},{"$f":"SUMPRODUCT((ABS(AW34-INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C41,ELCC_Table!$K$3:$P$3,0)))=MIN(ABS(AW34-INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C41,ELCC_Table!$K$3:$P$3,0)))))*INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C41,ELCC_Table!$K$3:$P$3,0)))","v":0.18000000000000005},{"$f":"SUMPRODUCT((ABS(AX34-INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C41,ELCC_Table!$K$3:$P$3,0)))=MIN(ABS(AX34-INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C41,ELCC_Table!$K$3:$P$3,0)))))*INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C41,ELCC_Table!$K$3:$P$3,0)))","v":0.18000000000000005},{"$f":"SUMPRODUCT((ABS(AY34-INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C41,ELCC_Table!$K$3:$P$3,0)))=MIN(ABS(AY34-INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C41,ELCC_Table!$K$3:$P$3,0)))))*INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C41,ELCC_Table!$K$3:$P$3,0)))","v":0.18000000000000005},{"$f":"SUMPRODUCT((ABS(AZ34-INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C41,ELCC_Table!$K$3:$P$3,0)))=MIN(ABS(AZ34-INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C41,ELCC_Table!$K$3:$P$3,0)))))*INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C41,ELCC_Table!$K$3:$P$3,0)))","v":0.18000000000000005},{"$f":"SUMPRODUCT((ABS(BA34-INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C41,ELCC_Table!$K$3:$P$3,0)))=MIN(ABS(BA34-INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C41,ELCC_Table!$K$3:$P$3,0)))))*INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C41,ELCC_Table!$K$3:$P$3,0)))","v":0.18000000000000005}]
[null,null,"Wind - Coastal","%",{"$f":"SUMPRODUCT((ABS(E35-INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C42,ELCC_Table!$K$3:$P$3,0)))=MIN(ABS(E35-INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C42,ELCC_Table!$K$3:$P$3,0)))))*INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C42,ELCC_Table!$K$3:$P$3,0)))","v":0},{"$f":"SUMPRODUCT((ABS(F35-INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C42,ELCC_Table!$K$3:$P$3,0)))=MIN(ABS(F35-INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C42,ELCC_Table!$K$3:$P$3,0)))))*INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C42,ELCC_Table!$K$3:$P$3,0)))","v":0},{"$f":"SUMPRODUCT((ABS(G35-INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C42,ELCC_Table!$K$3:$P$3,0)))=MIN(ABS(G35-INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C42,ELCC_Table!$K$3:$P$3,0)))))*INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C42,ELCC_Table!$K$3:$P$3,0)))","v":0},{"$f":"SUMPRODUCT((ABS(H35-INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C42,ELCC_Table!$K$3:$P$3,0)))=MIN(ABS(H35-INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C42,ELCC_Table!$K$3:$P$3,0)))))*INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C42,ELCC_Table!$K$3:$P$3,0)))","v":0},{"$f":"SUMPRODUCT((ABS(I35-INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C42,ELCC_Table!$K$3:$P$3,0)))=MIN(ABS(I35-INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C42,ELCC_Table!$K$3:$P$3,0)))))*INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C42,ELCC_Table!$K$3:$P$3,0)))","v":0},{"$f":"SUMPRODUCT((ABS(J35-INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C42,ELCC_Table!$K$3:$P$3,0)))=MIN(ABS(J35-INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C42,ELCC_Table!$K$3:$P$3,0)))))*INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C42,ELCC_Table!$K$3:$P$3,0)))","v":0},{"$f":"SUMPRODUCT((ABS(K35-INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C42,ELCC_Table!$K$3:$P$3,0)))=MIN(ABS(K35-INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C42,ELCC_Table!$K$3:$P$3,0)))))*INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C42,ELCC_Table!$K$3:$P$3,0)))","v":0},{"$f":"SUMPRODUCT((ABS(L35-INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C42,ELCC_Table!$K$3:$P$3,0)))=MIN(ABS(L35-INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C42,ELCC_Table!$K$3:$P$3,0)))))*INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C42,ELCC_Table!$K$3:$P$3,0)))","v":0},{"$f":"SUMPRODUCT((ABS(M35-INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C42,ELCC_Table!$K$3:$P$3,0)))=MIN(ABS(M35-INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C42,ELCC_Table!$K$3:$P$3,0)))))*INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C42,ELCC_Table!$K$3:$P$3,0)))","v":0},{"$f":"SUMPRODUCT((ABS(N35-INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C42,ELCC_Table!$K$3:$P$3,0)))=MIN(ABS(N35-INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C42,ELCC_Table!$K$3:$P$3,0)))))*INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C42,ELCC_Table!$K$3:$P$3,0)))","v":0},{"$f":"SUMPRODUCT((ABS(O35-INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C42,ELCC_Table!$K$3:$P$3,0)))=MIN(ABS(O35-INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C42,ELCC_Table!$K$3:$P$3,0)))))*INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C42,ELCC_Table!$K$3:$P$3,0)))","v":0},{"$f":"SUMPRODUCT((ABS(P35-INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C42,ELCC_Table!$K$3:$P$3,0)))=MIN(ABS(P35-INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C42,ELCC_Table!$K$3:$P$3,0)))))*INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C42,ELCC_Table!$K$3:$P$3,0)))","v":0},{"$f":"SUMPRODUCT((ABS(Q35-INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C42,ELCC_Table!$K$3:$P$3,0)))=MIN(ABS(Q35-INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C42,ELCC_Table!$K$3:$P$3,0)))))*INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C42,ELCC_Table!$K$3:$P$3,0)))","v":0},{"$f":"SUMPRODUCT((ABS(R35-INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C42,ELCC_Table!$K$3:$P$3,0)))=MIN(ABS(R35-INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C42,ELCC_Table!$K$3:$P$3,0)))))*INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C42,ELCC_Table!$K$3:$P$3,0)))","v":0},{"$f":"SUMPRODUCT((ABS(S35-INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C42,ELCC_Table!$K$3:$P$3,0)))=MIN(ABS(S35-INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C42,ELCC_Table!$K$3:$P$3,0)))))*INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C42,ELCC_Table!$K$3:$P$3,0)))","v":0},{"$f":"SUMPRODUCT((ABS(T35-INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C42,ELCC_Table!$K$3:$P$3,0)))=MIN(ABS(T35-INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C42,ELCC_Table!$K$3:$P$3,0)))))*INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C42,ELCC_Table!$K$3:$P$3,0)))","v":0},{"$f":"SUMPRODUCT((ABS(U35-INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C42,ELCC_Table!$K$3:$P$3,0)))=MIN(ABS(U35-INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C42,ELCC_Table!$K$3:$P$3,0)))))*INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C42,ELCC_Table!$K$3:$P$3,0)))","v":0.05},{"$f":"SUMPRODUCT((ABS(V35-INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C42,ELCC_Table!$K$3:$P$3,0)))=MIN(ABS(V35-INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C42,ELCC_Table!$K$3:$P$3,0)))))*INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C42,ELCC_Table!$K$3:$P$3,0)))","v":0.05},{"$f":"SUMPRODUCT((ABS(W35-INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C42,ELCC_Table!$K$3:$P$3,0)))=MIN(ABS(W35-INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C42,ELCC_Table!$K$3:$P$3,0)))))*INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C42,ELCC_Table!$K$3:$P$3,0)))","v":0.05},{"$f":"SUMPRODUCT((ABS(X35-INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C42,ELCC_Table!$K$3:$P$3,0)))=MIN(ABS(X35-INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C42,ELCC_Table!$K$3:$P$3,0)))))*INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C42,ELCC_Table!$K$3:$P$3,0)))","v":0.05},{"$f":"SUMPRODUCT((ABS(Y35-INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C42,ELCC_Table!$K$3:$P$3,0)))=MIN(ABS(Y35-INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C42,ELCC_Table!$K$3:$P$3,0)))))*INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C42,ELCC_Table!$K$3:$P$3,0)))","v":0.05},{"$f":"SUMPRODUCT((ABS(Z35-INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C42,ELCC_Table!$K$3:$P$3,0)))=MIN(ABS(Z35-INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C42,ELCC_Table!$K$3:$P$3,0)))))*INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C42,ELCC_Table!$K$3:$P$3,0)))","v":0.05},{"$f":"SUMPRODUCT((ABS(AA35-INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C42,ELCC_Table!$K$3:$P$3,0)))=MIN(ABS(AA35-INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C42,ELCC_Table!$K$3:$P$3,0)))))*INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C42,ELCC_Table!$K$3:$P$3,0)))","v":0.05},{"$f":"SUMPRODUCT((ABS(AB35-INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C42,ELCC_Table!$K$3:$P$3,0)))=MIN(ABS(AB35-INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C42,ELCC_Table!$K$3:$P$3,0)))))*INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C42,ELCC_Table!$K$3:$P$3,0)))","v":0.05},{"$f":"SUMPRODUCT((ABS(AC35-INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C42,ELCC_Table!$K$3:$P$3,0)))=MIN(ABS(AC35-INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C42,ELCC_Table!$K$3:$P$3,0)))))*INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C42,ELCC_Table!$K$3:$P$3,0)))","v":0.05},{"$f":"SUMPRODUCT((ABS(AD35-INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C42,ELCC_Table!$K$3:$P$3,0)))=MIN(ABS(AD35-INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C42,ELCC_Table!$K$3:$P$3,0)))))*INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C42,ELCC_Table!$K$3:$P$3,0)))","v":0.05},{"$f":"SUMPRODUCT((ABS(AE35-INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C42,ELCC_Table!$K$3:$P$3,0)))=MIN(ABS(AE35-INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C42,ELCC_Table!$K$3:$P$3,0)))))*INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C42,ELCC_Table!$K$3:$P$3,0)))","v":0.05},{"$f":"SUMPRODUCT((ABS(AF35-INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C42,ELCC_Table!$K$3:$P$3,0)))=MIN(ABS(AF35-INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C42,ELCC_Table!$K$3:$P$3,0)))))*INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C42,ELCC_Table!$K$3:$P$3,0)))","v":0.05},{"$f":"SUMPRODUCT((ABS(AG35-INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C42,ELCC_Table!$K$3:$P$3,0)))=MIN(ABS(AG35-INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C42,ELCC_Table!$K$3:$P$3,0)))))*INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C42,ELCC_Table!$K$3:$P$3,0)))","v":0.05},{"$f":"SUMPRODUCT((ABS(AH35-INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C42,ELCC_Table!$K$3:$P$3,0)))=MIN(ABS(AH35-INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C42,ELCC_Table!$K$3:$P$3,0)))))*INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C42,ELCC_Table!$K$3:$P$3,0)))","v":0.05},{"$f":"SUMPRODUCT((ABS(AI35-INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C42,ELCC_Table!$K$3:$P$3,0)))=MIN(ABS(AI35-INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C42,ELCC_Table!$K$3:$P$3,0)))))*INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C42,ELCC_Table!$K$3:$P$3,0)))","v":0.05},{"$f":"SUMPRODUCT((ABS(AJ35-INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C42,ELCC_Table!$K$3:$P$3,0)))=MIN(ABS(AJ35-INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C42,ELCC_Table!$K$3:$P$3,0)))))*INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C42,ELCC_Table!$K$3:$P$3,0)))","v":0.05},{"$f":"SUMPRODUCT((ABS(AK35-INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C42,ELCC_Table!$K$3:$P$3,0)))=MIN(ABS(AK35-INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C42,ELCC_Table!$K$3:$P$3,0)))))*INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C42,ELCC_Table!$K$3:$P$3,0)))","v":0.05},{"$f":"SUMPRODUCT((ABS(AL35-INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C42,ELCC_Table!$K$3:$P$3,0)))=MIN(ABS(AL35-INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C42,ELCC_Table!$K$3:$P$3,0)))))*INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C42,ELCC_Table!$K$3:$P$3,0)))","v":0.05},{"$f":"SUMPRODUCT((ABS(AM35-INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C42,ELCC_Table!$K$3:$P$3,0)))=MIN(ABS(AM35-INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C42,ELCC_Table!$K$3:$P$3,0)))))*INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C42,ELCC_Table!$K$3:$P$3,0)))","v":0.05},{"$f":"SUMPRODUCT((ABS(AN35-INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C42,ELCC_Table!$K$3:$P$3,0)))=MIN(ABS(AN35-INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C42,ELCC_Table!$K$3:$P$3,0)))))*INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C42,ELCC_Table!$K$3:$P$3,0)))","v":0.05},{"$f":"SUMPRODUCT((ABS(AO35-INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C42,ELCC_Table!$K$3:$P$3,0)))=MIN(ABS(AO35-INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C42,ELCC_Table!$K$3:$P$3,0)))))*INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C42,ELCC_Table!$K$3:$P$3,0)))","v":0.05},{"$f":"SUMPRODUCT((ABS(AP35-INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C42,ELCC_Table!$K$3:$P$3,0)))=MIN(ABS(AP35-INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C42,ELCC_Table!$K$3:$P$3,0)))))*INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C42,ELCC_Table!$K$3:$P$3,0)))","v":0.05},{"$f":"SUMPRODUCT((ABS(AQ35-INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C42,ELCC_Table!$K$3:$P$3,0)))=MIN(ABS(AQ35-INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C42,ELCC_Table!$K$3:$P$3,0)))))*INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C42,ELCC_Table!$K$3:$P$3,0)))","v":0.05},{"$f":"SUMPRODUCT((ABS(AR35-INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C42,ELCC_Table!$K$3:$P$3,0)))=MIN(ABS(AR35-INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C42,ELCC_Table!$K$3:$P$3,0)))))*INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C42,ELCC_Table!$K$3:$P$3,0)))","v":0.05},{"$f":"SUMPRODUCT((ABS(AS35-INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C42,ELCC_Table!$K$3:$P$3,0)))=MIN(ABS(AS35-INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C42,ELCC_Table!$K$3:$P$3,0)))))*INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C42,ELCC_Table!$K$3:$P$3,0)))","v":0.05},{"$f":"SUMPRODUCT((ABS(AT35-INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C42,ELCC_Table!$K$3:$P$3,0)))=MIN(ABS(AT35-INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C42,ELCC_Table!$K$3:$P$3,0)))))*INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C42,ELCC_Table!$K$3:$P$3,0)))","v":0.05},{"$f":"SUMPRODUCT((ABS(AU35-INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C42,ELCC_Table!$K$3:$P$3,0)))=MIN(ABS(AU35-INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C42,ELCC_Table!$K$3:$P$3,0)))))*INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C42,ELCC_Table!$K$3:$P$3,0)))","v":0.05},{"$f":"SUMPRODUCT((ABS(AV35-INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C42,ELCC_Table!$K$3:$P$3,0)))=MIN(ABS(AV35-INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C42,ELCC_Table!$K$3:$P$3,0)))))*INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C42,ELCC_Table!$K$3:$P$3,0)))","v":0.05},{"$f":"SUMPRODUCT((ABS(AW35-INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C42,ELCC_Table!$K$3:$P$3,0)))=MIN(ABS(AW35-INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C42,ELCC_Table!$K$3:$P$3,0)))))*INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C42,ELCC_Table!$K$3:$P$3,0)))","v":0.05},{"$f":"SUMPRODUCT((ABS(AX35-INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C42,ELCC_Table!$K$3:$P$3,0)))=MIN(ABS(AX35-INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C42,ELCC_Table!$K$3:$P$3,0)))))*INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C42,ELCC_Table!$K$3:$P$3,0)))","v":0.05},{"$f":"SUMPRODUCT((ABS(AY35-INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C42,ELCC_Table!$K$3:$P$3,0)))=MIN(ABS(AY35-INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C42,ELCC_Table!$K$3:$P$3,0)))))*INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C42,ELCC_Table!$K$3:$P$3,0)))","v":0.05},{"$f":"SUMPRODUCT((ABS(AZ35-INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C42,ELCC_Table!$K$3:$P$3,0)))=MIN(ABS(AZ35-INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C42,ELCC_Table!$K$3:$P$3,0)))))*INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C42,ELCC_Table!$K$3:$P$3,0)))","v":0.05},{"$f":"SUMPRODUCT((ABS(BA35-INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C42,ELCC_Table!$K$3:$P$3,0)))=MIN(ABS(BA35-INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C42,ELCC_Table!$K$3:$P$3,0)))))*INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C42,ELCC_Table!$K$3:$P$3,0)))","v":0.05}]
[null,null,"Wind - Inland","%",{"$f":"SUMPRODUCT((ABS(E36-INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C43,ELCC_Table!$K$3:$P$3,0)))=MIN(ABS(E36-INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C43,ELCC_Table!$K$3:$P$3,0)))))*INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C43,ELCC_Table!$K$3:$P$3,0)))","v":0.05},{"$f":"SUMPRODUCT((ABS(F36-INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C43,ELCC_Table!$K$3:$P$3,0)))=MIN(ABS(F36-INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C43,ELCC_Table!$K$3:$P$3,0)))))*INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C43,ELCC_Table!$K$3:$P$3,0)))","v":0.05},{"$f":"SUMPRODUCT((ABS(G36-INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C43,ELCC_Table!$K$3:$P$3,0)))=MIN(ABS(G36-INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C43,ELCC_Table!$K$3:$P$3,0)))))*INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C43,ELCC_Table!$K$3:$P$3,0)))","v":0.05},{"$f":"SUMPRODUCT((ABS(H36-INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C43,ELCC_Table!$K$3:$P$3,0)))=MIN(ABS(H36-INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C43,ELCC_Table!$K$3:$P$3,0)))))*INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C43,ELCC_Table!$K$3:$P$3,0)))","v":0.05},{"$f":"SUMPRODUCT((ABS(I36-INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C43,ELCC_Table!$K$3:$P$3,0)))=MIN(ABS(I36-INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C43,ELCC_Table!$K$3:$P$3,0)))))*INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C43,ELCC_Table!$K$3:$P$3,0)))","v":0.05},{"$f":"SUMPRODUCT((ABS(J36-INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C43,ELCC_Table!$K$3:$P$3,0)))=MIN(ABS(J36-INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C43,ELCC_Table!$K$3:$P$3,0)))))*INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C43,ELCC_Table!$K$3:$P$3,0)))","v":0.05},{"$f":"SUMPRODUCT((ABS(K36-INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C43,ELCC_Table!$K$3:$P$3,0)))=MIN(ABS(K36-INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C43,ELCC_Table!$K$3:$P$3,0)))))*INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C43,ELCC_Table!$K$3:$P$3,0)))","v":0.05},{"$f":"SUMPRODUCT((ABS(L36-INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C43,ELCC_Table!$K$3:$P$3,0)))=MIN(ABS(L36-INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C43,ELCC_Table!$K$3:$P$3,0)))))*INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C43,ELCC_Table!$K$3:$P$3,0)))","v":0.05},{"$f":"SUMPRODUCT((ABS(M36-INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C43,ELCC_Table!$K$3:$P$3,0)))=MIN(ABS(M36-INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C43,ELCC_Table!$K$3:$P$3,0)))))*INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C43,ELCC_Table!$K$3:$P$3,0)))","v":0.05},{"$f":"SUMPRODUCT((ABS(N36-INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C43,ELCC_Table!$K$3:$P$3,0)))=MIN(ABS(N36-INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C43,ELCC_Table!$K$3:$P$3,0)))))*INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C43,ELCC_Table!$K$3:$P$3,0)))","v":0.05},{"$f":"SUMPRODUCT((ABS(O36-INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C43,ELCC_Table!$K$3:$P$3,0)))=MIN(ABS(O36-INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C43,ELCC_Table!$K$3:$P$3,0)))))*INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C43,ELCC_Table!$K$3:$P$3,0)))","v":0.05},{"$f":"SUMPRODUCT((ABS(P36-INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C43,ELCC_Table!$K$3:$P$3,0)))=MIN(ABS(P36-INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C43,ELCC_Table!$K$3:$P$3,0)))))*INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C43,ELCC_Table!$K$3:$P$3,0)))","v":0.05},{"$f":"SUMPRODUCT((ABS(Q36-INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C43,ELCC_Table!$K$3:$P$3,0)))=MIN(ABS(Q36-INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C43,ELCC_Table!$K$3:$P$3,0)))))*INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C43,ELCC_Table!$K$3:$P$3,0)))","v":0.05},{"$f":"SUMPRODUCT((ABS(R36-INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C43,ELCC_Table!$K$3:$P$3,0)))=MIN(ABS(R36-INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C43,ELCC_Table!$K$3:$P$3,0)))))*INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C43,ELCC_Table!$K$3:$P$3,0)))","v":0.05},{"$f":"SUMPRODUCT((ABS(S36-INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C43,ELCC_Table!$K$3:$P$3,0)))=MIN(ABS(S36-INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C43,ELCC_Table!$K$3:$P$3,0)))))*INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C43,ELCC_Table!$K$3:$P$3,0)))","v":0.05},{"$f":"SUMPRODUCT((ABS(T36-INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C43,ELCC_Table!$K$3:$P$3,0)))=MIN(ABS(T36-INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C43,ELCC_Table!$K$3:$P$3,0)))))*INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C43,ELCC_Table!$K$3:$P$3,0)))","v":0.05},{"$f":"SUMPRODUCT((ABS(U36-INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C43,ELCC_Table!$K$3:$P$3,0)))=MIN(ABS(U36-INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C43,ELCC_Table!$K$3:$P$3,0)))))*INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C43,ELCC_Table!$K$3:$P$3,0)))","v":0.05},{"$f":"SUMPRODUCT((ABS(V36-INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C43,ELCC_Table!$K$3:$P$3,0)))=MIN(ABS(V36-INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C43,ELCC_Table!$K$3:$P$3,0)))))*INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C43,ELCC_Table!$K$3:$P$3,0)))","v":0.05},{"$f":"SUMPRODUCT((ABS(W36-INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C43,ELCC_Table!$K$3:$P$3,0)))=MIN(ABS(W36-INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C43,ELCC_Table!$K$3:$P$3,0)))))*INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C43,ELCC_Table!$K$3:$P$3,0)))","v":0.1},{"$f":"SUMPRODUCT((ABS(X36-INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C43,ELCC_Table!$K$3:$P$3,0)))=MIN(ABS(X36-INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C43,ELCC_Table!$K$3:$P$3,0)))))*INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C43,ELCC_Table!$K$3:$P$3,0)))","v":0.1},{"$f":"SUMPRODUCT((ABS(Y36-INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C43,ELCC_Table!$K$3:$P$3,0)))=MIN(ABS(Y36-INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C43,ELCC_Table!$K$3:$P$3,0)))))*INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C43,ELCC_Table!$K$3:$P$3,0)))","v":0.1},{"$f":"SUMPRODUCT((ABS(Z36-INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C43,ELCC_Table!$K$3:$P$3,0)))=MIN(ABS(Z36-INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C43,ELCC_Table!$K$3:$P$3,0)))))*INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C43,ELCC_Table!$K$3:$P$3,0)))","v":0.1},{"$f":"SUMPRODUCT((ABS(AA36-INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C43,ELCC_Table!$K$3:$P$3,0)))=MIN(ABS(AA36-INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C43,ELCC_Table!$K$3:$P$3,0)))))*INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C43,ELCC_Table!$K$3:$P$3,0)))","v":0.1},{"$f":"SUMPRODUCT((ABS(AB36-INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C43,ELCC_Table!$K$3:$P$3,0)))=MIN(ABS(AB36-INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C43,ELCC_Table!$K$3:$P$3,0)))))*INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C43,ELCC_Table!$K$3:$P$3,0)))","v":0.1},{"$f":"SUMPRODUCT((ABS(AC36-INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C43,ELCC_Table!$K$3:$P$3,0)))=MIN(ABS(AC36-INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C43,ELCC_Table!$K$3:$P$3,0)))))*INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C43,ELCC_Table!$K$3:$P$3,0)))","v":0.1},{"$f":"SUMPRODUCT((ABS(AD36-INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C43,ELCC_Table!$K$3:$P$3,0)))=MIN(ABS(AD36-INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C43,ELCC_Table!$K$3:$P$3,0)))))*INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C43,ELCC_Table!$K$3:$P$3,0)))","v":0.05},{"$f":"SUMPRODUCT((ABS(AE36-INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C43,ELCC_Table!$K$3:$P$3,0)))=MIN(ABS(AE36-INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C43,ELCC_Table!$K$3:$P$3,0)))))*INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C43,ELCC_Table!$K$3:$P$3,0)))","v":0.05},{"$f":"SUMPRODUCT((ABS(AF36-INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C43,ELCC_Table!$K$3:$P$3,0)))=MIN(ABS(AF36-INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C43,ELCC_Table!$K$3:$P$3,0)))))*INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C43,ELCC_Table!$K$3:$P$3,0)))","v":0.05},{"$f":"SUMPRODUCT((ABS(AG36-INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C43,ELCC_Table!$K$3:$P$3,0)))=MIN(ABS(AG36-INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C43,ELCC_Table!$K$3:$P$3,0)))))*INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C43,ELCC_Table!$K$3:$P$3,0)))","v":0.05},{"$f":"SUMPRODUCT((ABS(AH36-INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C43,ELCC_Table!$K$3:$P$3,0)))=MIN(ABS(AH36-INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C43,ELCC_Table!$K$3:$P$3,0)))))*INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C43,ELCC_Table!$K$3:$P$3,0)))","v":0.05},{"$f":"SUMPRODUCT((ABS(AI36-INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C43,ELCC_Table!$K$3:$P$3,0)))=MIN(ABS(AI36-INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C43,ELCC_Table!$K$3:$P$3,0)))))*INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C43,ELCC_Table!$K$3:$P$3,0)))","v":0.05},{"$f":"SUMPRODUCT((ABS(AJ36-INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C43,ELCC_Table!$K$3:$P$3,0)))=MIN(ABS(AJ36-INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C43,ELCC_Table!$K$3:$P$3,0)))))*INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C43,ELCC_Table!$K$3:$P$3,0)))","v":0.05},{"$f":"SUMPRODUCT((ABS(AK36-INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C43,ELCC_Table!$K$3:$P$3,0)))=MIN(ABS(AK36-INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C43,ELCC_Table!$K$3:$P$3,0)))))*INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C43,ELCC_Table!$K$3:$P$3,0)))","v":0.05},{"$f":"SUMPRODUCT((ABS(AL36-INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C43,ELCC_Table!$K$3:$P$3,0)))=MIN(ABS(AL36-INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C43,ELCC_Table!$K$3:$P$3,0)))))*INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C43,ELCC_Table!$K$3:$P$3,0)))","v":0.05},{"$f":"SUMPRODUCT((ABS(AM36-INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C43,ELCC_Table!$K$3:$P$3,0)))=MIN(ABS(AM36-INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C43,ELCC_Table!$K$3:$P$3,0)))))*INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C43,ELCC_Table!$K$3:$P$3,0)))","v":0.05},{"$f":"SUMPRODUCT((ABS(AN36-INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C43,ELCC_Table!$K$3:$P$3,0)))=MIN(ABS(AN36-INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C43,ELCC_Table!$K$3:$P$3,0)))))*INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C43,ELCC_Table!$K$3:$P$3,0)))","v":0.05},{"$f":"SUMPRODUCT((ABS(AO36-INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C43,ELCC_Table!$K$3:$P$3,0)))=MIN(ABS(AO36-INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C43,ELCC_Table!$K$3:$P$3,0)))))*INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C43,ELCC_Table!$K$3:$P$3,0)))","v":0.05},{"$f":"SUMPRODUCT((ABS(AP36-INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C43,ELCC_Table!$K$3:$P$3,0)))=MIN(ABS(AP36-INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C43,ELCC_Table!$K$3:$P$3,0)))))*INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C43,ELCC_Table!$K$3:$P$3,0)))","v":0.05},{"$f":"SUMPRODUCT((ABS(AQ36-INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C43,ELCC_Table!$K$3:$P$3,0)))=MIN(ABS(AQ36-INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C43,ELCC_Table!$K$3:$P$3,0)))))*INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C43,ELCC_Table!$K$3:$P$3,0)))","v":0.05},{"$f":"SUMPRODUCT((ABS(AR36-INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C43,ELCC_Table!$K$3:$P$3,0)))=MIN(ABS(AR36-INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C43,ELCC_Table!$K$3:$P$3,0)))))*INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C43,ELCC_Table!$K$3:$P$3,0)))","v":0.05},{"$f":"SUMPRODUCT((ABS(AS36-INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C43,ELCC_Table!$K$3:$P$3,0)))=MIN(ABS(AS36-INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C43,ELCC_Table!$K$3:$P$3,0)))))*INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C43,ELCC_Table!$K$3:$P$3,0)))","v":0.05},{"$f":"SUMPRODUCT((ABS(AT36-INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C43,ELCC_Table!$K$3:$P$3,0)))=MIN(ABS(AT36-INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C43,ELCC_Table!$K$3:$P$3,0)))))*INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C43,ELCC_Table!$K$3:$P$3,0)))","v":0.05},{"$f":"SUMPRODUCT((ABS(AU36-INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C43,ELCC_Table!$K$3:$P$3,0)))=MIN(ABS(AU36-INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C43,ELCC_Table!$K$3:$P$3,0)))))*INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C43,ELCC_Table!$K$3:$P$3,0)))","v":0.05},{"$f":"SUMPRODUCT((ABS(AV36-INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C43,ELCC_Table!$K$3:$P$3,0)))=MIN(ABS(AV36-INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C43,ELCC_Table!$K$3:$P$3,0)))))*INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C43,ELCC_Table!$K$3:$P$3,0)))","v":0.05},{"$f":"SUMPRODUCT((ABS(AW36-INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C43,ELCC_Table!$K$3:$P$3,0)))=MIN(ABS(AW36-INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C43,ELCC_Table!$K$3:$P$3,0)))))*INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C43,ELCC_Table!$K$3:$P$3,0)))","v":0.05},{"$f":"SUMPRODUCT((ABS(AX36-INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C43,ELCC_Table!$K$3:$P$3,0)))=MIN(ABS(AX36-INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C43,ELCC_Table!$K$3:$P$3,0)))))*INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C43,ELCC_Table!$K$3:$P$3,0)))","v":0.05},{"$f":"SUMPRODUCT((ABS(AY36-INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C43,ELCC_Table!$K$3:$P$3,0)))=MIN(ABS(AY36-INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C43,ELCC_Table!$K$3:$P$3,0)))))*INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C43,ELCC_Table!$K$3:$P$3,0)))","v":0.05},{"$f":"SUMPRODUCT((ABS(AZ36-INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C43,ELCC_Table!$K$3:$P$3,0)))=MIN(ABS(AZ36-INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C43,ELCC_Table!$K$3:$P$3,0)))))*INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C43,ELCC_Table!$K$3:$P$3,0)))","v":0.05},{"$f":"SUMPRODUCT((ABS(BA36-INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C43,ELCC_Table!$K$3:$P$3,0)))=MIN(ABS(BA36-INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C43,ELCC_Table!$K$3:$P$3,0)))))*INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C43,ELCC_Table!$K$3:$P$3,0)))","v":0.05}]
[null,"Nearest Neighbor for Interpolation","Baseload","%",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"(% of net energy)","CSP - No Storage","%",{"$f":"SUMPRODUCT((ABS(E31-INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C45,ELCC_Table!$K$3:$P$3,0)))=SMALL(ABS(E31-INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C45,ELCC_Table!$K$3:$P$3,0))),2))*INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C45,ELCC_Table!$K$3:$P$3,0)))","v":1.4999999999999999E-2},{"$f":"SUMPRODUCT((ABS(F31-INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C45,ELCC_Table!$K$3:$P$3,0)))=SMALL(ABS(F31-INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C45,ELCC_Table!$K$3:$P$3,0))),2))*INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C45,ELCC_Table!$K$3:$P$3,0)))","v":1.4999999999999999E-2},{"$f":"SUMPRODUCT((ABS(G31-INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C45,ELCC_Table!$K$3:$P$3,0)))=SMALL(ABS(G31-INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C45,ELCC_Table!$K$3:$P$3,0))),2))*INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C45,ELCC_Table!$K$3:$P$3,0)))","v":1.4999999999999999E-2},{"$f":"SUMPRODUCT((ABS(H31-INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C45,ELCC_Table!$K$3:$P$3,0)))=SMALL(ABS(H31-INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C45,ELCC_Table!$K$3:$P$3,0))),2))*INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C45,ELCC_Table!$K$3:$P$3,0)))","v":0},{"$f":"SUMPRODUCT((ABS(I31-INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C45,ELCC_Table!$K$3:$P$3,0)))=SMALL(ABS(I31-INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C45,ELCC_Table!$K$3:$P$3,0))),2))*INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C45,ELCC_Table!$K$3:$P$3,0)))","v":0},{"$f":"SUMPRODUCT((ABS(J31-INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C45,ELCC_Table!$K$3:$P$3,0)))=SMALL(ABS(J31-INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C45,ELCC_Table!$K$3:$P$3,0))),2))*INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C45,ELCC_Table!$K$3:$P$3,0)))","v":0},{"$f":"SUMPRODUCT((ABS(K31-INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C45,ELCC_Table!$K$3:$P$3,0)))=SMALL(ABS(K31-INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C45,ELCC_Table!$K$3:$P$3,0))),2))*INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C45,ELCC_Table!$K$3:$P$3,0)))","v":0},{"$f":"SUMPRODUCT((ABS(L31-INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C45,ELCC_Table!$K$3:$P$3,0)))=SMALL(ABS(L31-INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C45,ELCC_Table!$K$3:$P$3,0))),2))*INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C45,ELCC_Table!$K$3:$P$3,0)))","v":0},{"$f":"SUMPRODUCT((ABS(M31-INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C45,ELCC_Table!$K$3:$P$3,0)))=SMALL(ABS(M31-INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C45,ELCC_Table!$K$3:$P$3,0))),2))*INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C45,ELCC_Table!$K$3:$P$3,0)))","v":0},{"$f":"SUMPRODUCT((ABS(N31-INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C45,ELCC_Table!$K$3:$P$3,0)))=SMALL(ABS(N31-INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C45,ELCC_Table!$K$3:$P$3,0))),2))*INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C45,ELCC_Table!$K$3:$P$3,0)))","v":0},{"$f":"SUMPRODUCT((ABS(O31-INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C45,ELCC_Table!$K$3:$P$3,0)))=SMALL(ABS(O31-INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C45,ELCC_Table!$K$3:$P$3,0))),2))*INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C45,ELCC_Table!$K$3:$P$3,0)))","v":0},{"$f":"SUMPRODUCT((ABS(P31-INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C45,ELCC_Table!$K$3:$P$3,0)))=SMALL(ABS(P31-INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C45,ELCC_Table!$K$3:$P$3,0))),2))*INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C45,ELCC_Table!$K$3:$P$3,0)))","v":0},{"$f":"SUMPRODUCT((ABS(Q31-INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C45,ELCC_Table!$K$3:$P$3,0)))=SMALL(ABS(Q31-INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C45,ELCC_Table!$K$3:$P$3,0))),2))*INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C45,ELCC_Table!$K$3:$P$3,0)))","v":0},{"$f":"SUMPRODUCT((ABS(R31-INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C45,ELCC_Table!$K$3:$P$3,0)))=SMALL(ABS(R31-INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C45,ELCC_Table!$K$3:$P$3,0))),2))*INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C45,ELCC_Table!$K$3:$P$3,0)))","v":0},{"$f":"SUMPRODUCT((ABS(S31-INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C45,ELCC_Table!$K$3:$P$3,0)))=SMALL(ABS(S31-INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C45,ELCC_Table!$K$3:$P$3,0))),2))*INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C45,ELCC_Table!$K$3:$P$3,0)))","v":0},{"$f":"SUMPRODUCT((ABS(T31-INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C45,ELCC_Table!$K$3:$P$3,0)))=SMALL(ABS(T31-INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C45,ELCC_Table!$K$3:$P$3,0))),2))*INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C45,ELCC_Table!$K$3:$P$3,0)))","v":0},{"$f":"SUMPRODUCT((ABS(U31-INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C45,ELCC_Table!$K$3:$P$3,0)))=SMALL(ABS(U31-INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C45,ELCC_Table!$K$3:$P$3,0))),2))*INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C45,ELCC_Table!$K$3:$P$3,0)))","v":0},{"$f":"SUMPRODUCT((ABS(V31-INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C45,ELCC_Table!$K$3:$P$3,0)))=SMALL(ABS(V31-INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C45,ELCC_Table!$K$3:$P$3,0))),2))*INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C45,ELCC_Table!$K$3:$P$3,0)))","v":0},{"$f":"SUMPRODUCT((ABS(W31-INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C45,ELCC_Table!$K$3:$P$3,0)))=SMALL(ABS(W31-INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C45,ELCC_Table!$K$3:$P$3,0))),2))*INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C45,ELCC_Table!$K$3:$P$3,0)))","v":0},{"$f":"SUMPRODUCT((ABS(X31-INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C45,ELCC_Table!$K$3:$P$3,0)))=SMALL(ABS(X31-INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C45,ELCC_Table!$K$3:$P$3,0))),2))*INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C45,ELCC_Table!$K$3:$P$3,0)))","v":0},{"$f":"SUMPRODUCT((ABS(Y31-INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C45,ELCC_Table!$K$3:$P$3,0)))=SMALL(ABS(Y31-INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C45,ELCC_Table!$K$3:$P$3,0))),2))*INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C45,ELCC_Table!$K$3:$P$3,0)))","v":0},{"$f":"SUMPRODUCT((ABS(Z31-INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C45,ELCC_Table!$K$3:$P$3,0)))=SMALL(ABS(Z31-INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C45,ELCC_Table!$K$3:$P$3,0))),2))*INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C45,ELCC_Table!$K$3:$P$3,0)))","v":0},{"$f":"SUMPRODUCT((ABS(AA31-INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C45,ELCC_Table!$K$3:$P$3,0)))=SMALL(ABS(AA31-INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C45,ELCC_Table!$K$3:$P$3,0))),2))*INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C45,ELCC_Table!$K$3:$P$3,0)))","v":0},{"$f":"SUMPRODUCT((ABS(AB31-INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C45,ELCC_Table!$K$3:$P$3,0)))=SMALL(ABS(AB31-INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C45,ELCC_Table!$K$3:$P$3,0))),2))*INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C45,ELCC_Table!$K$3:$P$3,0)))","v":0},{"$f":"SUMPRODUCT((ABS(AC31-INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C45,ELCC_Table!$K$3:$P$3,0)))=SMALL(ABS(AC31-INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C45,ELCC_Table!$K$3:$P$3,0))),2))*INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C45,ELCC_Table!$K$3:$P$3,0)))","v":0},{"$f":"SUMPRODUCT((ABS(AD31-INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C45,ELCC_Table!$K$3:$P$3,0)))=SMALL(ABS(AD31-INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C45,ELCC_Table!$K$3:$P$3,0))),2))*INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C45,ELCC_Table!$K$3:$P$3,0)))","v":0},{"$f":"SUMPRODUCT((ABS(AE31-INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C45,ELCC_Table!$K$3:$P$3,0)))=SMALL(ABS(AE31-INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C45,ELCC_Table!$K$3:$P$3,0))),2))*INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C45,ELCC_Table!$K$3:$P$3,0)))","v":0},{"$f":"SUMPRODUCT((ABS(AF31-INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C45,ELCC_Table!$K$3:$P$3,0)))=SMALL(ABS(AF31-INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C45,ELCC_Table!$K$3:$P$3,0))),2))*INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C45,ELCC_Table!$K$3:$P$3,0)))","v":0},{"$f":"SUMPRODUCT((ABS(AG31-INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C45,ELCC_Table!$K$3:$P$3,0)))=SMALL(ABS(AG31-INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C45,ELCC_Table!$K$3:$P$3,0))),2))*INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C45,ELCC_Table!$K$3:$P$3,0)))","v":0},{"$f":"SUMPRODUCT((ABS(AH31-INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C45,ELCC_Table!$K$3:$P$3,0)))=SMALL(ABS(AH31-INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C45,ELCC_Table!$K$3:$P$3,0))),2))*INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C45,ELCC_Table!$K$3:$P$3,0)))","v":0},{"$f":"SUMPRODUCT((ABS(AI31-INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C45,ELCC_Table!$K$3:$P$3,0)))=SMALL(ABS(AI31-INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C45,ELCC_Table!$K$3:$P$3,0))),2))*INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C45,ELCC_Table!$K$3:$P$3,0)))","v":0},{"$f":"SUMPRODUCT((ABS(AJ31-INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C45,ELCC_Table!$K$3:$P$3,0)))=SMALL(ABS(AJ31-INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C45,ELCC_Table!$K$3:$P$3,0))),2))*INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C45,ELCC_Table!$K$3:$P$3,0)))","v":0},{"$f":"SUMPRODUCT((ABS(AK31-INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C45,ELCC_Table!$K$3:$P$3,0)))=SMALL(ABS(AK31-INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C45,ELCC_Table!$K$3:$P$3,0))),2))*INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C45,ELCC_Table!$K$3:$P$3,0)))","v":0},{"$f":"SUMPRODUCT((ABS(AL31-INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C45,ELCC_Table!$K$3:$P$3,0)))=SMALL(ABS(AL31-INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C45,ELCC_Table!$K$3:$P$3,0))),2))*INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C45,ELCC_Table!$K$3:$P$3,0)))","v":0},{"$f":"SUMPRODUCT((ABS(AM31-INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C45,ELCC_Table!$K$3:$P$3,0)))=SMALL(ABS(AM31-INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C45,ELCC_Table!$K$3:$P$3,0))),2))*INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C45,ELCC_Table!$K$3:$P$3,0)))","v":0},{"$f":"SUMPRODUCT((ABS(AN31-INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C45,ELCC_Table!$K$3:$P$3,0)))=SMALL(ABS(AN31-INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C45,ELCC_Table!$K$3:$P$3,0))),2))*INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C45,ELCC_Table!$K$3:$P$3,0)))","v":0},{"$f":"SUMPRODUCT((ABS(AO31-INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C45,ELCC_Table!$K$3:$P$3,0)))=SMALL(ABS(AO31-INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C45,ELCC_Table!$K$3:$P$3,0))),2))*INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C45,ELCC_Table!$K$3:$P$3,0)))","v":0},{"$f":"SUMPRODUCT((ABS(AP31-INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C45,ELCC_Table!$K$3:$P$3,0)))=SMALL(ABS(AP31-INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C45,ELCC_Table!$K$3:$P$3,0))),2))*INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C45,ELCC_Table!$K$3:$P$3,0)))","v":0},{"$f":"SUMPRODUCT((ABS(AQ31-INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C45,ELCC_Table!$K$3:$P$3,0)))=SMALL(ABS(AQ31-INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C45,ELCC_Table!$K$3:$P$3,0))),2))*INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C45,ELCC_Table!$K$3:$P$3,0)))","v":0},{"$f":"SUMPRODUCT((ABS(AR31-INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C45,ELCC_Table!$K$3:$P$3,0)))=SMALL(ABS(AR31-INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C45,ELCC_Table!$K$3:$P$3,0))),2))*INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C45,ELCC_Table!$K$3:$P$3,0)))","v":0},{"$f":"SUMPRODUCT((ABS(AS31-INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C45,ELCC_Table!$K$3:$P$3,0)))=SMALL(ABS(AS31-INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C45,ELCC_Table!$K$3:$P$3,0))),2))*INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C45,ELCC_Table!$K$3:$P$3,0)))","v":0},{"$f":"SUMPRODUCT((ABS(AT31-INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C45,ELCC_Table!$K$3:$P$3,0)))=SMALL(ABS(AT31-INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C45,ELCC_Table!$K$3:$P$3,0))),2))*INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C45,ELCC_Table!$K$3:$P$3,0)))","v":0},{"$f":"SUMPRODUCT((ABS(AU31-INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C45,ELCC_Table!$K$3:$P$3,0)))=SMALL(ABS(AU31-INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C45,ELCC_Table!$K$3:$P$3,0))),2))*INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C45,ELCC_Table!$K$3:$P$3,0)))","v":0},{"$f":"SUMPRODUCT((ABS(AV31-INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C45,ELCC_Table!$K$3:$P$3,0)))=SMALL(ABS(AV31-INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C45,ELCC_Table!$K$3:$P$3,0))),2))*INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C45,ELCC_Table!$K$3:$P$3,0)))","v":0},{"$f":"SUMPRODUCT((ABS(AW31-INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C45,ELCC_Table!$K$3:$P$3,0)))=SMALL(ABS(AW31-INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C45,ELCC_Table!$K$3:$P$3,0))),2))*INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C45,ELCC_Table!$K$3:$P$3,0)))","v":0},{"$f":"SUMPRODUCT((ABS(AX31-INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C45,ELCC_Table!$K$3:$P$3,0)))=SMALL(ABS(AX31-INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C45,ELCC_Table!$K$3:$P$3,0))),2))*INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C45,ELCC_Table!$K$3:$P$3,0)))","v":0},{"$f":"SUMPRODUCT((ABS(AY31-INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C45,ELCC_Table!$K$3:$P$3,0)))=SMALL(ABS(AY31-INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C45,ELCC_Table!$K$3:$P$3,0))),2))*INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C45,ELCC_Table!$K$3:$P$3,0)))","v":0},{"$f":"SUMPRODUCT((ABS(AZ31-INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C45,ELCC_Table!$K$3:$P$3,0)))=SMALL(ABS(AZ31-INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C45,ELCC_Table!$K$3:$P$3,0))),2))*INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C45,ELCC_Table!$K$3:$P$3,0)))","v":0},{"$f":"SUMPRODUCT((ABS(BA31-INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C45,ELCC_Table!$K$3:$P$3,0)))=SMALL(ABS(BA31-INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C45,ELCC_Table!$K$3:$P$3,0))),2))*INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C45,ELCC_Table!$K$3:$P$3,0)))","v":0}]
[null,null,"CSP - Storage","%",{"$f":"SUMPRODUCT((ABS(E32-INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C46,ELCC_Table!$K$3:$P$3,0)))=SMALL(ABS(E32-INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C46,ELCC_Table!$K$3:$P$3,0))),2))*INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C46,ELCC_Table!$K$3:$P$3,0)))","v":1.4999999999999999E-2},{"$f":"SUMPRODUCT((ABS(F32-INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C46,ELCC_Table!$K$3:$P$3,0)))=SMALL(ABS(F32-INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C46,ELCC_Table!$K$3:$P$3,0))),2))*INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C46,ELCC_Table!$K$3:$P$3,0)))","v":1.4999999999999999E-2},{"$f":"SUMPRODUCT((ABS(G32-INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C46,ELCC_Table!$K$3:$P$3,0)))=SMALL(ABS(G32-INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C46,ELCC_Table!$K$3:$P$3,0))),2))*INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C46,ELCC_Table!$K$3:$P$3,0)))","v":1.4999999999999999E-2},{"$f":"SUMPRODUCT((ABS(H32-INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C46,ELCC_Table!$K$3:$P$3,0)))=SMALL(ABS(H32-INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C46,ELCC_Table!$K$3:$P$3,0))),2))*INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C46,ELCC_Table!$K$3:$P$3,0)))","v":1.4999999999999999E-2},{"$f":"SUMPRODUCT((ABS(I32-INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C46,ELCC_Table!$K$3:$P$3,0)))=SMALL(ABS(I32-INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C46,ELCC_Table!$K$3:$P$3,0))),2))*INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C46,ELCC_Table!$K$3:$P$3,0)))","v":1.4999999999999999E-2},{"$f":"SUMPRODUCT((ABS(J32-INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C46,ELCC_Table!$K$3:$P$3,0)))=SMALL(ABS(J32-INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C46,ELCC_Table!$K$3:$P$3,0))),2))*INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C46,ELCC_Table!$K$3:$P$3,0)))","v":1.4999999999999999E-2},{"$f":"SUMPRODUCT((ABS(K32-INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C46,ELCC_Table!$K$3:$P$3,0)))=SMALL(ABS(K32-INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C46,ELCC_Table!$K$3:$P$3,0))),2))*INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C46,ELCC_Table!$K$3:$P$3,0)))","v":1.4999999999999999E-2},{"$f":"SUMPRODUCT((ABS(L32-INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C46,ELCC_Table!$K$3:$P$3,0)))=SMALL(ABS(L32-INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C46,ELCC_Table!$K$3:$P$3,0))),2))*INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C46,ELCC_Table!$K$3:$P$3,0)))","v":1.4999999999999999E-2},{"$f":"SUMPRODUCT((ABS(M32-INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C46,ELCC_Table!$K$3:$P$3,0)))=SMALL(ABS(M32-INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C46,ELCC_Table!$K$3:$P$3,0))),2))*INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C46,ELCC_Table!$K$3:$P$3,0)))","v":1.4999999999999999E-2},{"$f":"SUMPRODUCT((ABS(N32-INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C46,ELCC_Table!$K$3:$P$3,0)))=SMALL(ABS(N32-INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C46,ELCC_Table!$K$3:$P$3,0))),2))*INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C46,ELCC_Table!$K$3:$P$3,0)))","v":1.4999999999999999E-2},{"$f":"SUMPRODUCT((ABS(O32-INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C46,ELCC_Table!$K$3:$P$3,0)))=SMALL(ABS(O32-INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C46,ELCC_Table!$K$3:$P$3,0))),2))*INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C46,ELCC_Table!$K$3:$P$3,0)))","v":1.4999999999999999E-2},{"$f":"SUMPRODUCT((ABS(P32-INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C46,ELCC_Table!$K$3:$P$3,0)))=SMALL(ABS(P32-INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C46,ELCC_Table!$K$3:$P$3,0))),2))*INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C46,ELCC_Table!$K$3:$P$3,0)))","v":1.4999999999999999E-2},{"$f":"SUMPRODUCT((ABS(Q32-INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C46,ELCC_Table!$K$3:$P$3,0)))=SMALL(ABS(Q32-INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C46,ELCC_Table!$K$3:$P$3,0))),2))*INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C46,ELCC_Table!$K$3:$P$3,0)))","v":1.4999999999999999E-2},{"$f":"SUMPRODUCT((ABS(R32-INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C46,ELCC_Table!$K$3:$P$3,0)))=SMALL(ABS(R32-INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C46,ELCC_Table!$K$3:$P$3,0))),2))*INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C46,ELCC_Table!$K$3:$P$3,0)))","v":1.4999999999999999E-2},{"$f":"SUMPRODUCT((ABS(S32-INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C46,ELCC_Table!$K$3:$P$3,0)))=SMALL(ABS(S32-INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C46,ELCC_Table!$K$3:$P$3,0))),2))*INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C46,ELCC_Table!$K$3:$P$3,0)))","v":1.4999999999999999E-2},{"$f":"SUMPRODUCT((ABS(T32-INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C46,ELCC_Table!$K$3:$P$3,0)))=SMALL(ABS(T32-INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C46,ELCC_Table!$K$3:$P$3,0))),2))*INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C46,ELCC_Table!$K$3:$P$3,0)))","v":1.4999999999999999E-2},{"$f":"SUMPRODUCT((ABS(U32-INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C46,ELCC_Table!$K$3:$P$3,0)))=SMALL(ABS(U32-INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C46,ELCC_Table!$K$3:$P$3,0))),2))*INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C46,ELCC_Table!$K$3:$P$3,0)))","v":1.4999999999999999E-2},{"$f":"SUMPRODUCT((ABS(V32-INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C46,ELCC_Table!$K$3:$P$3,0)))=SMALL(ABS(V32-INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C46,ELCC_Table!$K$3:$P$3,0))),2))*INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C46,ELCC_Table!$K$3:$P$3,0)))","v":1.4999999999999999E-2},{"$f":"SUMPRODUCT((ABS(W32-INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C46,ELCC_Table!$K$3:$P$3,0)))=SMALL(ABS(W32-INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C46,ELCC_Table!$K$3:$P$3,0))),2))*INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C46,ELCC_Table!$K$3:$P$3,0)))","v":1.4999999999999999E-2},{"$f":"SUMPRODUCT((ABS(X32-INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C46,ELCC_Table!$K$3:$P$3,0)))=SMALL(ABS(X32-INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C46,ELCC_Table!$K$3:$P$3,0))),2))*INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C46,ELCC_Table!$K$3:$P$3,0)))","v":1.4999999999999999E-2},{"$f":"SUMPRODUCT((ABS(Y32-INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C46,ELCC_Table!$K$3:$P$3,0)))=SMALL(ABS(Y32-INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C46,ELCC_Table!$K$3:$P$3,0))),2))*INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C46,ELCC_Table!$K$3:$P$3,0)))","v":1.4999999999999999E-2},{"$f":"SUMPRODUCT((ABS(Z32-INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C46,ELCC_Table!$K$3:$P$3,0)))=SMALL(ABS(Z32-INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C46,ELCC_Table!$K$3:$P$3,0))),2))*INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C46,ELCC_Table!$K$3:$P$3,0)))","v":1.4999999999999999E-2},{"$f":"SUMPRODUCT((ABS(AA32-INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C46,ELCC_Table!$K$3:$P$3,0)))=SMALL(ABS(AA32-INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C46,ELCC_Table!$K$3:$P$3,0))),2))*INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C46,ELCC_Table!$K$3:$P$3,0)))","v":1.4999999999999999E-2},{"$f":"SUMPRODUCT((ABS(AB32-INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C46,ELCC_Table!$K$3:$P$3,0)))=SMALL(ABS(AB32-INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C46,ELCC_Table!$K$3:$P$3,0))),2))*INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C46,ELCC_Table!$K$3:$P$3,0)))","v":1.4999999999999999E-2},{"$f":"SUMPRODUCT((ABS(AC32-INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C46,ELCC_Table!$K$3:$P$3,0)))=SMALL(ABS(AC32-INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C46,ELCC_Table!$K$3:$P$3,0))),2))*INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C46,ELCC_Table!$K$3:$P$3,0)))","v":1.4999999999999999E-2},{"$f":"SUMPRODUCT((ABS(AD32-INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C46,ELCC_Table!$K$3:$P$3,0)))=SMALL(ABS(AD32-INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C46,ELCC_Table!$K$3:$P$3,0))),2))*INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C46,ELCC_Table!$K$3:$P$3,0)))","v":1.4999999999999999E-2},{"$f":"SUMPRODUCT((ABS(AE32-INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C46,ELCC_Table!$K$3:$P$3,0)))=SMALL(ABS(AE32-INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C46,ELCC_Table!$K$3:$P$3,0))),2))*INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C46,ELCC_Table!$K$3:$P$3,0)))","v":1.4999999999999999E-2},{"$f":"SUMPRODUCT((ABS(AF32-INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C46,ELCC_Table!$K$3:$P$3,0)))=SMALL(ABS(AF32-INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C46,ELCC_Table!$K$3:$P$3,0))),2))*INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C46,ELCC_Table!$K$3:$P$3,0)))","v":1.4999999999999999E-2},{"$f":"SUMPRODUCT((ABS(AG32-INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C46,ELCC_Table!$K$3:$P$3,0)))=SMALL(ABS(AG32-INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C46,ELCC_Table!$K$3:$P$3,0))),2))*INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C46,ELCC_Table!$K$3:$P$3,0)))","v":1.4999999999999999E-2},{"$f":"SUMPRODUCT((ABS(AH32-INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C46,ELCC_Table!$K$3:$P$3,0)))=SMALL(ABS(AH32-INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C46,ELCC_Table!$K$3:$P$3,0))),2))*INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C46,ELCC_Table!$K$3:$P$3,0)))","v":1.4999999999999999E-2},{"$f":"SUMPRODUCT((ABS(AI32-INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C46,ELCC_Table!$K$3:$P$3,0)))=SMALL(ABS(AI32-INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C46,ELCC_Table!$K$3:$P$3,0))),2))*INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C46,ELCC_Table!$K$3:$P$3,0)))","v":1.4999999999999999E-2},{"$f":"SUMPRODUCT((ABS(AJ32-INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C46,ELCC_Table!$K$3:$P$3,0)))=SMALL(ABS(AJ32-INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C46,ELCC_Table!$K$3:$P$3,0))),2))*INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C46,ELCC_Table!$K$3:$P$3,0)))","v":1.4999999999999999E-2},{"$f":"SUMPRODUCT((ABS(AK32-INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C46,ELCC_Table!$K$3:$P$3,0)))=SMALL(ABS(AK32-INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C46,ELCC_Table!$K$3:$P$3,0))),2))*INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C46,ELCC_Table!$K$3:$P$3,0)))","v":1.4999999999999999E-2},{"$f":"SUMPRODUCT((ABS(AL32-INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C46,ELCC_Table!$K$3:$P$3,0)))=SMALL(ABS(AL32-INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C46,ELCC_Table!$K$3:$P$3,0))),2))*INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C46,ELCC_Table!$K$3:$P$3,0)))","v":1.4999999999999999E-2},{"$f":"SUMPRODUCT((ABS(AM32-INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C46,ELCC_Table!$K$3:$P$3,0)))=SMALL(ABS(AM32-INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C46,ELCC_Table!$K$3:$P$3,0))),2))*INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C46,ELCC_Table!$K$3:$P$3,0)))","v":1.4999999999999999E-2},{"$f":"SUMPRODUCT((ABS(AN32-INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C46,ELCC_Table!$K$3:$P$3,0)))=SMALL(ABS(AN32-INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C46,ELCC_Table!$K$3:$P$3,0))),2))*INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C46,ELCC_Table!$K$3:$P$3,0)))","v":1.4999999999999999E-2},{"$f":"SUMPRODUCT((ABS(AO32-INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C46,ELCC_Table!$K$3:$P$3,0)))=SMALL(ABS(AO32-INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C46,ELCC_Table!$K$3:$P$3,0))),2))*INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C46,ELCC_Table!$K$3:$P$3,0)))","v":1.4999999999999999E-2},{"$f":"SUMPRODUCT((ABS(AP32-INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C46,ELCC_Table!$K$3:$P$3,0)))=SMALL(ABS(AP32-INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C46,ELCC_Table!$K$3:$P$3,0))),2))*INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C46,ELCC_Table!$K$3:$P$3,0)))","v":1.4999999999999999E-2},{"$f":"SUMPRODUCT((ABS(AQ32-INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C46,ELCC_Table!$K$3:$P$3,0)))=SMALL(ABS(AQ32-INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C46,ELCC_Table!$K$3:$P$3,0))),2))*INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C46,ELCC_Table!$K$3:$P$3,0)))","v":1.4999999999999999E-2},{"$f":"SUMPRODUCT((ABS(AR32-INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C46,ELCC_Table!$K$3:$P$3,0)))=SMALL(ABS(AR32-INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C46,ELCC_Table!$K$3:$P$3,0))),2))*INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C46,ELCC_Table!$K$3:$P$3,0)))","v":1.4999999999999999E-2},{"$f":"SUMPRODUCT((ABS(AS32-INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C46,ELCC_Table!$K$3:$P$3,0)))=SMALL(ABS(AS32-INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C46,ELCC_Table!$K$3:$P$3,0))),2))*INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C46,ELCC_Table!$K$3:$P$3,0)))","v":1.4999999999999999E-2},{"$f":"SUMPRODUCT((ABS(AT32-INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C46,ELCC_Table!$K$3:$P$3,0)))=SMALL(ABS(AT32-INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C46,ELCC_Table!$K$3:$P$3,0))),2))*INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C46,ELCC_Table!$K$3:$P$3,0)))","v":1.4999999999999999E-2},{"$f":"SUMPRODUCT((ABS(AU32-INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C46,ELCC_Table!$K$3:$P$3,0)))=SMALL(ABS(AU32-INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C46,ELCC_Table!$K$3:$P$3,0))),2))*INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C46,ELCC_Table!$K$3:$P$3,0)))","v":1.4999999999999999E-2},{"$f":"SUMPRODUCT((ABS(AV32-INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C46,ELCC_Table!$K$3:$P$3,0)))=SMALL(ABS(AV32-INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C46,ELCC_Table!$K$3:$P$3,0))),2))*INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C46,ELCC_Table!$K$3:$P$3,0)))","v":1.4999999999999999E-2},{"$f":"SUMPRODUCT((ABS(AW32-INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C46,ELCC_Table!$K$3:$P$3,0)))=SMALL(ABS(AW32-INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C46,ELCC_Table!$K$3:$P$3,0))),2))*INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C46,ELCC_Table!$K$3:$P$3,0)))","v":1.4999999999999999E-2},{"$f":"SUMPRODUCT((ABS(AX32-INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C46,ELCC_Table!$K$3:$P$3,0)))=SMALL(ABS(AX32-INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C46,ELCC_Table!$K$3:$P$3,0))),2))*INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C46,ELCC_Table!$K$3:$P$3,0)))","v":1.4999999999999999E-2},{"$f":"SUMPRODUCT((ABS(AY32-INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C46,ELCC_Table!$K$3:$P$3,0)))=SMALL(ABS(AY32-INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C46,ELCC_Table!$K$3:$P$3,0))),2))*INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C46,ELCC_Table!$K$3:$P$3,0)))","v":1.4999999999999999E-2},{"$f":"SUMPRODUCT((ABS(AZ32-INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C46,ELCC_Table!$K$3:$P$3,0)))=SMALL(ABS(AZ32-INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C46,ELCC_Table!$K$3:$P$3,0))),2))*INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C46,ELCC_Table!$K$3:$P$3,0)))","v":1.4999999999999999E-2},{"$f":"SUMPRODUCT((ABS(BA32-INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C46,ELCC_Table!$K$3:$P$3,0)))=SMALL(ABS(BA32-INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C46,ELCC_Table!$K$3:$P$3,0))),2))*INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C46,ELCC_Table!$K$3:$P$3,0)))","v":1.4999999999999999E-2}]
[null,null,"Solar PV - Dist","%",{"$f":"SUMPRODUCT((ABS(E33-INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C47,ELCC_Table!$K$3:$P$3,0)))=SMALL(ABS(E33-INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C47,ELCC_Table!$K$3:$P$3,0))),2))*INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C47,ELCC_Table!$K$3:$P$3,0)))","v":0},{"$f":"SUMPRODUCT((ABS(F33-INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C47,ELCC_Table!$K$3:$P$3,0)))=SMALL(ABS(F33-INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C47,ELCC_Table!$K$3:$P$3,0))),2))*INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C47,ELCC_Table!$K$3:$P$3,0)))","v":0},{"$f":"SUMPRODUCT((ABS(G33-INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C47,ELCC_Table!$K$3:$P$3,0)))=SMALL(ABS(G33-INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C47,ELCC_Table!$K$3:$P$3,0))),2))*INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C47,ELCC_Table!$K$3:$P$3,0)))","v":0.03},{"$f":"SUMPRODUCT((ABS(H33-INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C47,ELCC_Table!$K$3:$P$3,0)))=SMALL(ABS(H33-INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C47,ELCC_Table!$K$3:$P$3,0))),2))*INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C47,ELCC_Table!$K$3:$P$3,0)))","v":1.4999999999999999E-2},{"$f":"SUMPRODUCT((ABS(I33-INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C47,ELCC_Table!$K$3:$P$3,0)))=SMALL(ABS(I33-INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C47,ELCC_Table!$K$3:$P$3,0))),2))*INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C47,ELCC_Table!$K$3:$P$3,0)))","v":4.4999999999999998E-2},{"$f":"SUMPRODUCT((ABS(J33-INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C47,ELCC_Table!$K$3:$P$3,0)))=SMALL(ABS(J33-INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C47,ELCC_Table!$K$3:$P$3,0))),2))*INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C47,ELCC_Table!$K$3:$P$3,0)))","v":4.4999999999999998E-2},{"$f":"SUMPRODUCT((ABS(K33-INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C47,ELCC_Table!$K$3:$P$3,0)))=SMALL(ABS(K33-INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C47,ELCC_Table!$K$3:$P$3,0))),2))*INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C47,ELCC_Table!$K$3:$P$3,0)))","v":0.03},{"$f":"SUMPRODUCT((ABS(L33-INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C47,ELCC_Table!$K$3:$P$3,0)))=SMALL(ABS(L33-INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C47,ELCC_Table!$K$3:$P$3,0))),2))*INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C47,ELCC_Table!$K$3:$P$3,0)))","v":0.03},{"$f":"SUMPRODUCT((ABS(M33-INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C47,ELCC_Table!$K$3:$P$3,0)))=SMALL(ABS(M33-INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C47,ELCC_Table!$K$3:$P$3,0))),2))*INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C47,ELCC_Table!$K$3:$P$3,0)))","v":0.06},{"$f":"SUMPRODUCT((ABS(N33-INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C47,ELCC_Table!$K$3:$P$3,0)))=SMALL(ABS(N33-INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C47,ELCC_Table!$K$3:$P$3,0))),2))*INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C47,ELCC_Table!$K$3:$P$3,0)))","v":0.06},{"$f":"SUMPRODUCT((ABS(O33-INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C47,ELCC_Table!$K$3:$P$3,0)))=SMALL(ABS(O33-INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C47,ELCC_Table!$K$3:$P$3,0))),2))*INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C47,ELCC_Table!$K$3:$P$3,0)))","v":4.4999999999999998E-2},{"$f":"SUMPRODUCT((ABS(P33-INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C47,ELCC_Table!$K$3:$P$3,0)))=SMALL(ABS(P33-INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C47,ELCC_Table!$K$3:$P$3,0))),2))*INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C47,ELCC_Table!$K$3:$P$3,0)))","v":7.4999999999999997E-2},{"$f":"SUMPRODUCT((ABS(Q33-INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C47,ELCC_Table!$K$3:$P$3,0)))=SMALL(ABS(Q33-INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C47,ELCC_Table!$K$3:$P$3,0))),2))*INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C47,ELCC_Table!$K$3:$P$3,0)))","v":0.06},{"$f":"SUMPRODUCT((ABS(R33-INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C47,ELCC_Table!$K$3:$P$3,0)))=SMALL(ABS(R33-INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C47,ELCC_Table!$K$3:$P$3,0))),2))*INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C47,ELCC_Table!$K$3:$P$3,0)))","v":0.09},{"$f":"SUMPRODUCT((ABS(S33-INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C47,ELCC_Table!$K$3:$P$3,0)))=SMALL(ABS(S33-INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C47,ELCC_Table!$K$3:$P$3,0))),2))*INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C47,ELCC_Table!$K$3:$P$3,0)))","v":7.4999999999999997E-2},{"$f":"SUMPRODUCT((ABS(T33-INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C47,ELCC_Table!$K$3:$P$3,0)))=SMALL(ABS(T33-INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C47,ELCC_Table!$K$3:$P$3,0))),2))*INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C47,ELCC_Table!$K$3:$P$3,0)))","v":7.4999999999999997E-2},{"$f":"SUMPRODUCT((ABS(U33-INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C47,ELCC_Table!$K$3:$P$3,0)))=SMALL(ABS(U33-INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C47,ELCC_Table!$K$3:$P$3,0))),2))*INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C47,ELCC_Table!$K$3:$P$3,0)))","v":7.4999999999999997E-2},{"$f":"SUMPRODUCT((ABS(V33-INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C47,ELCC_Table!$K$3:$P$3,0)))=SMALL(ABS(V33-INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C47,ELCC_Table!$K$3:$P$3,0))),2))*INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C47,ELCC_Table!$K$3:$P$3,0)))","v":7.4999999999999997E-2},{"$f":"SUMPRODUCT((ABS(W33-INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C47,ELCC_Table!$K$3:$P$3,0)))=SMALL(ABS(W33-INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C47,ELCC_Table!$K$3:$P$3,0))),2))*INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C47,ELCC_Table!$K$3:$P$3,0)))","v":7.4999999999999997E-2},{"$f":"SUMPRODUCT((ABS(X33-INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C47,ELCC_Table!$K$3:$P$3,0)))=SMALL(ABS(X33-INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C47,ELCC_Table!$K$3:$P$3,0))),2))*INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C47,ELCC_Table!$K$3:$P$3,0)))","v":7.4999999999999997E-2},{"$f":"SUMPRODUCT((ABS(Y33-INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C47,ELCC_Table!$K$3:$P$3,0)))=SMALL(ABS(Y33-INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C47,ELCC_Table!$K$3:$P$3,0))),2))*INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C47,ELCC_Table!$K$3:$P$3,0)))","v":7.4999999999999997E-2},{"$f":"SUMPRODUCT((ABS(Z33-INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C47,ELCC_Table!$K$3:$P$3,0)))=SMALL(ABS(Z33-INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C47,ELCC_Table!$K$3:$P$3,0))),2))*INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C47,ELCC_Table!$K$3:$P$3,0)))","v":7.4999999999999997E-2},{"$f":"SUMPRODUCT((ABS(AA33-INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C47,ELCC_Table!$K$3:$P$3,0)))=SMALL(ABS(AA33-INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C47,ELCC_Table!$K$3:$P$3,0))),2))*INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C47,ELCC_Table!$K$3:$P$3,0)))","v":7.4999999999999997E-2},{"$f":"SUMPRODUCT((ABS(AB33-INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C47,ELCC_Table!$K$3:$P$3,0)))=SMALL(ABS(AB33-INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C47,ELCC_Table!$K$3:$P$3,0))),2))*INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C47,ELCC_Table!$K$3:$P$3,0)))","v":0.09},{"$f":"SUMPRODUCT((ABS(AC33-INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C47,ELCC_Table!$K$3:$P$3,0)))=SMALL(ABS(AC33-INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C47,ELCC_Table!$K$3:$P$3,0))),2))*INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C47,ELCC_Table!$K$3:$P$3,0)))","v":0.09},{"$f":"SUMPRODUCT((ABS(AD33-INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C47,ELCC_Table!$K$3:$P$3,0)))=SMALL(ABS(AD33-INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C47,ELCC_Table!$K$3:$P$3,0))),2))*INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C47,ELCC_Table!$K$3:$P$3,0)))","v":0.09},{"$f":"SUMPRODUCT((ABS(AE33-INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C47,ELCC_Table!$K$3:$P$3,0)))=SMALL(ABS(AE33-INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C47,ELCC_Table!$K$3:$P$3,0))),2))*INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C47,ELCC_Table!$K$3:$P$3,0)))","v":0.09},{"$f":"SUMPRODUCT((ABS(AF33-INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C47,ELCC_Table!$K$3:$P$3,0)))=SMALL(ABS(AF33-INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C47,ELCC_Table!$K$3:$P$3,0))),2))*INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C47,ELCC_Table!$K$3:$P$3,0)))","v":0.09},{"$f":"SUMPRODUCT((ABS(AG33-INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C47,ELCC_Table!$K$3:$P$3,0)))=SMALL(ABS(AG33-INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C47,ELCC_Table!$K$3:$P$3,0))),2))*INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C47,ELCC_Table!$K$3:$P$3,0)))","v":0.09},{"$f":"SUMPRODUCT((ABS(AH33-INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C47,ELCC_Table!$K$3:$P$3,0)))=SMALL(ABS(AH33-INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C47,ELCC_Table!$K$3:$P$3,0))),2))*INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C47,ELCC_Table!$K$3:$P$3,0)))","v":0.09},{"$f":"SUMPRODUCT((ABS(AI33-INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C47,ELCC_Table!$K$3:$P$3,0)))=SMALL(ABS(AI33-INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C47,ELCC_Table!$K$3:$P$3,0))),2))*INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C47,ELCC_Table!$K$3:$P$3,0)))","v":0.09},{"$f":"SUMPRODUCT((ABS(AJ33-INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C47,ELCC_Table!$K$3:$P$3,0)))=SMALL(ABS(AJ33-INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C47,ELCC_Table!$K$3:$P$3,0))),2))*INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C47,ELCC_Table!$K$3:$P$3,0)))","v":0.09},{"$f":"SUMPRODUCT((ABS(AK33-INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C47,ELCC_Table!$K$3:$P$3,0)))=SMALL(ABS(AK33-INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C47,ELCC_Table!$K$3:$P$3,0))),2))*INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C47,ELCC_Table!$K$3:$P$3,0)))","v":0.09},{"$f":"SUMPRODUCT((ABS(AL33-INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C47,ELCC_Table!$K$3:$P$3,0)))=SMALL(ABS(AL33-INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C47,ELCC_Table!$K$3:$P$3,0))),2))*INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C47,ELCC_Table!$K$3:$P$3,0)))","v":0.09},{"$f":"SUMPRODUCT((ABS(AM33-INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C47,ELCC_Table!$K$3:$P$3,0)))=SMALL(ABS(AM33-INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C47,ELCC_Table!$K$3:$P$3,0))),2))*INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C47,ELCC_Table!$K$3:$P$3,0)))","v":0.09},{"$f":"SUMPRODUCT((ABS(AN33-INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C47,ELCC_Table!$K$3:$P$3,0)))=SMALL(ABS(AN33-INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C47,ELCC_Table!$K$3:$P$3,0))),2))*INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C47,ELCC_Table!$K$3:$P$3,0)))","v":0.09},{"$f":"SUMPRODUCT((ABS(AO33-INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C47,ELCC_Table!$K$3:$P$3,0)))=SMALL(ABS(AO33-INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C47,ELCC_Table!$K$3:$P$3,0))),2))*INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C47,ELCC_Table!$K$3:$P$3,0)))","v":0.09},{"$f":"SUMPRODUCT((ABS(AP33-INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C47,ELCC_Table!$K$3:$P$3,0)))=SMALL(ABS(AP33-INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C47,ELCC_Table!$K$3:$P$3,0))),2))*INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C47,ELCC_Table!$K$3:$P$3,0)))","v":0.09},{"$f":"SUMPRODUCT((ABS(AQ33-INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C47,ELCC_Table!$K$3:$P$3,0)))=SMALL(ABS(AQ33-INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C47,ELCC_Table!$K$3:$P$3,0))),2))*INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C47,ELCC_Table!$K$3:$P$3,0)))","v":0.09},{"$f":"SUMPRODUCT((ABS(AR33-INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C47,ELCC_Table!$K$3:$P$3,0)))=SMALL(ABS(AR33-INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C47,ELCC_Table!$K$3:$P$3,0))),2))*INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C47,ELCC_Table!$K$3:$P$3,0)))","v":0.09},{"$f":"SUMPRODUCT((ABS(AS33-INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C47,ELCC_Table!$K$3:$P$3,0)))=SMALL(ABS(AS33-INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C47,ELCC_Table!$K$3:$P$3,0))),2))*INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C47,ELCC_Table!$K$3:$P$3,0)))","v":0.09},{"$f":"SUMPRODUCT((ABS(AT33-INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C47,ELCC_Table!$K$3:$P$3,0)))=SMALL(ABS(AT33-INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C47,ELCC_Table!$K$3:$P$3,0))),2))*INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C47,ELCC_Table!$K$3:$P$3,0)))","v":0.09},{"$f":"SUMPRODUCT((ABS(AU33-INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C47,ELCC_Table!$K$3:$P$3,0)))=SMALL(ABS(AU33-INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C47,ELCC_Table!$K$3:$P$3,0))),2))*INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C47,ELCC_Table!$K$3:$P$3,0)))","v":0.09},{"$f":"SUMPRODUCT((ABS(AV33-INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C47,ELCC_Table!$K$3:$P$3,0)))=SMALL(ABS(AV33-INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C47,ELCC_Table!$K$3:$P$3,0))),2))*INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C47,ELCC_Table!$K$3:$P$3,0)))","v":0.09},{"$f":"SUMPRODUCT((ABS(AW33-INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C47,ELCC_Table!$K$3:$P$3,0)))=SMALL(ABS(AW33-INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C47,ELCC_Table!$K$3:$P$3,0))),2))*INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C47,ELCC_Table!$K$3:$P$3,0)))","v":0.09},{"$f":"SUMPRODUCT((ABS(AX33-INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C47,ELCC_Table!$K$3:$P$3,0)))=SMALL(ABS(AX33-INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C47,ELCC_Table!$K$3:$P$3,0))),2))*INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C47,ELCC_Table!$K$3:$P$3,0)))","v":0.06},{"$f":"SUMPRODUCT((ABS(AY33-INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C47,ELCC_Table!$K$3:$P$3,0)))=SMALL(ABS(AY33-INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C47,ELCC_Table!$K$3:$P$3,0))),2))*INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C47,ELCC_Table!$K$3:$P$3,0)))","v":0.06},{"$f":"SUMPRODUCT((ABS(AZ33-INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C47,ELCC_Table!$K$3:$P$3,0)))=SMALL(ABS(AZ33-INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C47,ELCC_Table!$K$3:$P$3,0))),2))*INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C47,ELCC_Table!$K$3:$P$3,0)))","v":0.06},{"$f":"SUMPRODUCT((ABS(BA33-INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C47,ELCC_Table!$K$3:$P$3,0)))=SMALL(ABS(BA33-INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C47,ELCC_Table!$K$3:$P$3,0))),2))*INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C47,ELCC_Table!$K$3:$P$3,0)))","v":0.06}]
[null,null,"Solar PV - Utility","%",{"$f":"SUMPRODUCT((ABS(E34-INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C48,ELCC_Table!$K$3:$P$3,0)))=SMALL(ABS(E34-INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C48,ELCC_Table!$K$3:$P$3,0))),2))*INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C48,ELCC_Table!$K$3:$P$3,0)))","v":1.4999999999999999E-2},{"$f":"SUMPRODUCT((ABS(F34-INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C48,ELCC_Table!$K$3:$P$3,0)))=SMALL(ABS(F34-INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C48,ELCC_Table!$K$3:$P$3,0))),2))*INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C48,ELCC_Table!$K$3:$P$3,0)))","v":1.4999999999999999E-2},{"$f":"SUMPRODUCT((ABS(G34-INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C48,ELCC_Table!$K$3:$P$3,0)))=SMALL(ABS(G34-INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C48,ELCC_Table!$K$3:$P$3,0))),2))*INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C48,ELCC_Table!$K$3:$P$3,0)))","v":0.03},{"$f":"SUMPRODUCT((ABS(H34-INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C48,ELCC_Table!$K$3:$P$3,0)))=SMALL(ABS(H34-INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C48,ELCC_Table!$K$3:$P$3,0))),2))*INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C48,ELCC_Table!$K$3:$P$3,0)))","v":0.03},{"$f":"SUMPRODUCT((ABS(I34-INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C48,ELCC_Table!$K$3:$P$3,0)))=SMALL(ABS(I34-INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C48,ELCC_Table!$K$3:$P$3,0))),2))*INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C48,ELCC_Table!$K$3:$P$3,0)))","v":4.4999999999999998E-2},{"$f":"SUMPRODUCT((ABS(J34-INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C48,ELCC_Table!$K$3:$P$3,0)))=SMALL(ABS(J34-INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C48,ELCC_Table!$K$3:$P$3,0))),2))*INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C48,ELCC_Table!$K$3:$P$3,0)))","v":0.09},{"$f":"SUMPRODUCT((ABS(K34-INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C48,ELCC_Table!$K$3:$P$3,0)))=SMALL(ABS(K34-INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C48,ELCC_Table!$K$3:$P$3,0))),2))*INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C48,ELCC_Table!$K$3:$P$3,0)))","v":0.09},{"$f":"SUMPRODUCT((ABS(L34-INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C48,ELCC_Table!$K$3:$P$3,0)))=SMALL(ABS(L34-INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C48,ELCC_Table!$K$3:$P$3,0))),2))*INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C48,ELCC_Table!$K$3:$P$3,0)))","v":0.105},{"$f":"SUMPRODUCT((ABS(M34-INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C48,ELCC_Table!$K$3:$P$3,0)))=SMALL(ABS(M34-INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C48,ELCC_Table!$K$3:$P$3,0))),2))*INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C48,ELCC_Table!$K$3:$P$3,0)))","v":0.12},{"$f":"SUMPRODUCT((ABS(N34-INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C48,ELCC_Table!$K$3:$P$3,0)))=SMALL(ABS(N34-INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C48,ELCC_Table!$K$3:$P$3,0))),2))*INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C48,ELCC_Table!$K$3:$P$3,0)))","v":0.16500000000000004},{"$f":"SUMPRODUCT((ABS(O34-INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C48,ELCC_Table!$K$3:$P$3,0)))=SMALL(ABS(O34-INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C48,ELCC_Table!$K$3:$P$3,0))),2))*INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C48,ELCC_Table!$K$3:$P$3,0)))","v":0.18000000000000005},{"$f":"SUMPRODUCT((ABS(P34-INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C48,ELCC_Table!$K$3:$P$3,0)))=SMALL(ABS(P34-INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C48,ELCC_Table!$K$3:$P$3,0))),2))*INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C48,ELCC_Table!$K$3:$P$3,0)))","v":0.18000000000000005},{"$f":"SUMPRODUCT((ABS(Q34-INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C48,ELCC_Table!$K$3:$P$3,0)))=SMALL(ABS(Q34-INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C48,ELCC_Table!$K$3:$P$3,0))),2))*INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C48,ELCC_Table!$K$3:$P$3,0)))","v":0.18000000000000005},{"$f":"SUMPRODUCT((ABS(R34-INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C48,ELCC_Table!$K$3:$P$3,0)))=SMALL(ABS(R34-INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C48,ELCC_Table!$K$3:$P$3,0))),2))*INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C48,ELCC_Table!$K$3:$P$3,0)))","v":0.15000000000000002},{"$f":"SUMPRODUCT((ABS(S34-INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C48,ELCC_Table!$K$3:$P$3,0)))=SMALL(ABS(S34-INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C48,ELCC_Table!$K$3:$P$3,0))),2))*INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C48,ELCC_Table!$K$3:$P$3,0)))","v":0.15000000000000002},{"$f":"SUMPRODUCT((ABS(T34-INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C48,ELCC_Table!$K$3:$P$3,0)))=SMALL(ABS(T34-INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C48,ELCC_Table!$K$3:$P$3,0))),2))*INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C48,ELCC_Table!$K$3:$P$3,0)))","v":0.16500000000000004},{"$f":"SUMPRODUCT((ABS(U34-INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C48,ELCC_Table!$K$3:$P$3,0)))=SMALL(ABS(U34-INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C48,ELCC_Table!$K$3:$P$3,0))),2))*INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C48,ELCC_Table!$K$3:$P$3,0)))","v":0.16500000000000004},{"$f":"SUMPRODUCT((ABS(V34-INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C48,ELCC_Table!$K$3:$P$3,0)))=SMALL(ABS(V34-INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C48,ELCC_Table!$K$3:$P$3,0))),2))*INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C48,ELCC_Table!$K$3:$P$3,0)))","v":0.16500000000000004},{"$f":"SUMPRODUCT((ABS(W34-INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C48,ELCC_Table!$K$3:$P$3,0)))=SMALL(ABS(W34-INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C48,ELCC_Table!$K$3:$P$3,0))),2))*INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C48,ELCC_Table!$K$3:$P$3,0)))","v":0.16500000000000004},{"$f":"SUMPRODUCT((ABS(X34-INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C48,ELCC_Table!$K$3:$P$3,0)))=SMALL(ABS(X34-INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C48,ELCC_Table!$K$3:$P$3,0))),2))*INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C48,ELCC_Table!$K$3:$P$3,0)))","v":0.16500000000000004},{"$f":"SUMPRODUCT((ABS(Y34-INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C48,ELCC_Table!$K$3:$P$3,0)))=SMALL(ABS(Y34-INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C48,ELCC_Table!$K$3:$P$3,0))),2))*INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C48,ELCC_Table!$K$3:$P$3,0)))","v":0.16500000000000004},{"$f":"SUMPRODUCT((ABS(Z34-INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C48,ELCC_Table!$K$3:$P$3,0)))=SMALL(ABS(Z34-INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C48,ELCC_Table!$K$3:$P$3,0))),2))*INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C48,ELCC_Table!$K$3:$P$3,0)))","v":0.16500000000000004},{"$f":"SUMPRODUCT((ABS(AA34-INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C48,ELCC_Table!$K$3:$P$3,0)))=SMALL(ABS(AA34-INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C48,ELCC_Table!$K$3:$P$3,0))),2))*INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C48,ELCC_Table!$K$3:$P$3,0)))","v":0.16500000000000004},{"$f":"SUMPRODUCT((ABS(AB34-INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C48,ELCC_Table!$K$3:$P$3,0)))=SMALL(ABS(AB34-INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C48,ELCC_Table!$K$3:$P$3,0))),2))*INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C48,ELCC_Table!$K$3:$P$3,0)))","v":0.16500000000000004},{"$f":"SUMPRODUCT((ABS(AC34-INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C48,ELCC_Table!$K$3:$P$3,0)))=SMALL(ABS(AC34-INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C48,ELCC_Table!$K$3:$P$3,0))),2))*INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C48,ELCC_Table!$K$3:$P$3,0)))","v":0.16500000000000004},{"$f":"SUMPRODUCT((ABS(AD34-INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C48,ELCC_Table!$K$3:$P$3,0)))=SMALL(ABS(AD34-INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C48,ELCC_Table!$K$3:$P$3,0))),2))*INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C48,ELCC_Table!$K$3:$P$3,0)))","v":0.16500000000000004},{"$f":"SUMPRODUCT((ABS(AE34-INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C48,ELCC_Table!$K$3:$P$3,0)))=SMALL(ABS(AE34-INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C48,ELCC_Table!$K$3:$P$3,0))),2))*INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C48,ELCC_Table!$K$3:$P$3,0)))","v":0.16500000000000004},{"$f":"SUMPRODUCT((ABS(AF34-INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C48,ELCC_Table!$K$3:$P$3,0)))=SMALL(ABS(AF34-INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C48,ELCC_Table!$K$3:$P$3,0))),2))*INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C48,ELCC_Table!$K$3:$P$3,0)))","v":0.16500000000000004},{"$f":"SUMPRODUCT((ABS(AG34-INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C48,ELCC_Table!$K$3:$P$3,0)))=SMALL(ABS(AG34-INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C48,ELCC_Table!$K$3:$P$3,0))),2))*INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C48,ELCC_Table!$K$3:$P$3,0)))","v":0.16500000000000004},{"$f":"SUMPRODUCT((ABS(AH34-INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C48,ELCC_Table!$K$3:$P$3,0)))=SMALL(ABS(AH34-INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C48,ELCC_Table!$K$3:$P$3,0))),2))*INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C48,ELCC_Table!$K$3:$P$3,0)))","v":0.16500000000000004},{"$f":"SUMPRODUCT((ABS(AI34-INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C48,ELCC_Table!$K$3:$P$3,0)))=SMALL(ABS(AI34-INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C48,ELCC_Table!$K$3:$P$3,0))),2))*INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C48,ELCC_Table!$K$3:$P$3,0)))","v":0.16500000000000004},{"$f":"SUMPRODUCT((ABS(AJ34-INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C48,ELCC_Table!$K$3:$P$3,0)))=SMALL(ABS(AJ34-INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C48,ELCC_Table!$K$3:$P$3,0))),2))*INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C48,ELCC_Table!$K$3:$P$3,0)))","v":0.16500000000000004},{"$f":"SUMPRODUCT((ABS(AK34-INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C48,ELCC_Table!$K$3:$P$3,0)))=SMALL(ABS(AK34-INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C48,ELCC_Table!$K$3:$P$3,0))),2))*INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C48,ELCC_Table!$K$3:$P$3,0)))","v":0.16500000000000004},{"$f":"SUMPRODUCT((ABS(AL34-INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C48,ELCC_Table!$K$3:$P$3,0)))=SMALL(ABS(AL34-INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C48,ELCC_Table!$K$3:$P$3,0))),2))*INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C48,ELCC_Table!$K$3:$P$3,0)))","v":0.16500000000000004},{"$f":"SUMPRODUCT((ABS(AM34-INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C48,ELCC_Table!$K$3:$P$3,0)))=SMALL(ABS(AM34-INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C48,ELCC_Table!$K$3:$P$3,0))),2))*INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C48,ELCC_Table!$K$3:$P$3,0)))","v":0.16500000000000004},{"$f":"SUMPRODUCT((ABS(AN34-INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C48,ELCC_Table!$K$3:$P$3,0)))=SMALL(ABS(AN34-INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C48,ELCC_Table!$K$3:$P$3,0))),2))*INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C48,ELCC_Table!$K$3:$P$3,0)))","v":0.16500000000000004},{"$f":"SUMPRODUCT((ABS(AO34-INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C48,ELCC_Table!$K$3:$P$3,0)))=SMALL(ABS(AO34-INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C48,ELCC_Table!$K$3:$P$3,0))),2))*INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C48,ELCC_Table!$K$3:$P$3,0)))","v":0.16500000000000004},{"$f":"SUMPRODUCT((ABS(AP34-INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C48,ELCC_Table!$K$3:$P$3,0)))=SMALL(ABS(AP34-INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C48,ELCC_Table!$K$3:$P$3,0))),2))*INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C48,ELCC_Table!$K$3:$P$3,0)))","v":0.16500000000000004},{"$f":"SUMPRODUCT((ABS(AQ34-INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C48,ELCC_Table!$K$3:$P$3,0)))=SMALL(ABS(AQ34-INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C48,ELCC_Table!$K$3:$P$3,0))),2))*INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C48,ELCC_Table!$K$3:$P$3,0)))","v":0.16500000000000004},{"$f":"SUMPRODUCT((ABS(AR34-INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C48,ELCC_Table!$K$3:$P$3,0)))=SMALL(ABS(AR34-INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C48,ELCC_Table!$K$3:$P$3,0))),2))*INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C48,ELCC_Table!$K$3:$P$3,0)))","v":0.16500000000000004},{"$f":"SUMPRODUCT((ABS(AS34-INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C48,ELCC_Table!$K$3:$P$3,0)))=SMALL(ABS(AS34-INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C48,ELCC_Table!$K$3:$P$3,0))),2))*INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C48,ELCC_Table!$K$3:$P$3,0)))","v":0.16500000000000004},{"$f":"SUMPRODUCT((ABS(AT34-INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C48,ELCC_Table!$K$3:$P$3,0)))=SMALL(ABS(AT34-INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C48,ELCC_Table!$K$3:$P$3,0))),2))*INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C48,ELCC_Table!$K$3:$P$3,0)))","v":0.16500000000000004},{"$f":"SUMPRODUCT((ABS(AU34-INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C48,ELCC_Table!$K$3:$P$3,0)))=SMALL(ABS(AU34-INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C48,ELCC_Table!$K$3:$P$3,0))),2))*INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C48,ELCC_Table!$K$3:$P$3,0)))","v":0.16500000000000004},{"$f":"SUMPRODUCT((ABS(AV34-INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C48,ELCC_Table!$K$3:$P$3,0)))=SMALL(ABS(AV34-INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C48,ELCC_Table!$K$3:$P$3,0))),2))*INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C48,ELCC_Table!$K$3:$P$3,0)))","v":0.16500000000000004},{"$f":"SUMPRODUCT((ABS(AW34-INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C48,ELCC_Table!$K$3:$P$3,0)))=SMALL(ABS(AW34-INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C48,ELCC_Table!$K$3:$P$3,0))),2))*INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C48,ELCC_Table!$K$3:$P$3,0)))","v":0.16500000000000004},{"$f":"SUMPRODUCT((ABS(AX34-INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C48,ELCC_Table!$K$3:$P$3,0)))=SMALL(ABS(AX34-INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C48,ELCC_Table!$K$3:$P$3,0))),2))*INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C48,ELCC_Table!$K$3:$P$3,0)))","v":0.16500000000000004},{"$f":"SUMPRODUCT((ABS(AY34-INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C48,ELCC_Table!$K$3:$P$3,0)))=SMALL(ABS(AY34-INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C48,ELCC_Table!$K$3:$P$3,0))),2))*INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C48,ELCC_Table!$K$3:$P$3,0)))","v":0.16500000000000004},{"$f":"SUMPRODUCT((ABS(AZ34-INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C48,ELCC_Table!$K$3:$P$3,0)))=SMALL(ABS(AZ34-INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C48,ELCC_Table!$K$3:$P$3,0))),2))*INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C48,ELCC_Table!$K$3:$P$3,0)))","v":0.16500000000000004},{"$f":"SUMPRODUCT((ABS(BA34-INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C48,ELCC_Table!$K$3:$P$3,0)))=SMALL(ABS(BA34-INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C48,ELCC_Table!$K$3:$P$3,0))),2))*INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C48,ELCC_Table!$K$3:$P$3,0)))","v":0.16500000000000004}]
[null,null,"Wind - Coastal","%",{"$f":"SUMPRODUCT((ABS(E35-INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C49,ELCC_Table!$K$3:$P$3,0)))=SMALL(ABS(E35-INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C49,ELCC_Table!$K$3:$P$3,0))),2))*INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C49,ELCC_Table!$K$3:$P$3,0)))","v":0.05},{"$f":"SUMPRODUCT((ABS(F35-INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C49,ELCC_Table!$K$3:$P$3,0)))=SMALL(ABS(F35-INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C49,ELCC_Table!$K$3:$P$3,0))),2))*INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C49,ELCC_Table!$K$3:$P$3,0)))","v":0.05},{"$f":"SUMPRODUCT((ABS(G35-INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C49,ELCC_Table!$K$3:$P$3,0)))=SMALL(ABS(G35-INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C49,ELCC_Table!$K$3:$P$3,0))),2))*INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C49,ELCC_Table!$K$3:$P$3,0)))","v":0.05},{"$f":"SUMPRODUCT((ABS(H35-INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C49,ELCC_Table!$K$3:$P$3,0)))=SMALL(ABS(H35-INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C49,ELCC_Table!$K$3:$P$3,0))),2))*INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C49,ELCC_Table!$K$3:$P$3,0)))","v":0.05},{"$f":"SUMPRODUCT((ABS(I35-INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C49,ELCC_Table!$K$3:$P$3,0)))=SMALL(ABS(I35-INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C49,ELCC_Table!$K$3:$P$3,0))),2))*INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C49,ELCC_Table!$K$3:$P$3,0)))","v":0.05},{"$f":"SUMPRODUCT((ABS(J35-INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C49,ELCC_Table!$K$3:$P$3,0)))=SMALL(ABS(J35-INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C49,ELCC_Table!$K$3:$P$3,0))),2))*INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C49,ELCC_Table!$K$3:$P$3,0)))","v":0.05},{"$f":"SUMPRODUCT((ABS(K35-INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C49,ELCC_Table!$K$3:$P$3,0)))=SMALL(ABS(K35-INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C49,ELCC_Table!$K$3:$P$3,0))),2))*INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C49,ELCC_Table!$K$3:$P$3,0)))","v":0.05},{"$f":"SUMPRODUCT((ABS(L35-INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C49,ELCC_Table!$K$3:$P$3,0)))=SMALL(ABS(L35-INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C49,ELCC_Table!$K$3:$P$3,0))),2))*INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C49,ELCC_Table!$K$3:$P$3,0)))","v":0.05},{"$f":"SUMPRODUCT((ABS(M35-INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C49,ELCC_Table!$K$3:$P$3,0)))=SMALL(ABS(M35-INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C49,ELCC_Table!$K$3:$P$3,0))),2))*INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C49,ELCC_Table!$K$3:$P$3,0)))","v":0.05},{"$f":"SUMPRODUCT((ABS(N35-INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C49,ELCC_Table!$K$3:$P$3,0)))=SMALL(ABS(N35-INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C49,ELCC_Table!$K$3:$P$3,0))),2))*INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C49,ELCC_Table!$K$3:$P$3,0)))","v":0.05},{"$f":"SUMPRODUCT((ABS(O35-INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C49,ELCC_Table!$K$3:$P$3,0)))=SMALL(ABS(O35-INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C49,ELCC_Table!$K$3:$P$3,0))),2))*INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C49,ELCC_Table!$K$3:$P$3,0)))","v":0.05},{"$f":"SUMPRODUCT((ABS(P35-INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C49,ELCC_Table!$K$3:$P$3,0)))=SMALL(ABS(P35-INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C49,ELCC_Table!$K$3:$P$3,0))),2))*INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C49,ELCC_Table!$K$3:$P$3,0)))","v":0.05},{"$f":"SUMPRODUCT((ABS(Q35-INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C49,ELCC_Table!$K$3:$P$3,0)))=SMALL(ABS(Q35-INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C49,ELCC_Table!$K$3:$P$3,0))),2))*INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C49,ELCC_Table!$K$3:$P$3,0)))","v":0.05},{"$f":"SUMPRODUCT((ABS(R35-INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C49,ELCC_Table!$K$3:$P$3,0)))=SMALL(ABS(R35-INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C49,ELCC_Table!$K$3:$P$3,0))),2))*INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C49,ELCC_Table!$K$3:$P$3,0)))","v":0.05},{"$f":"SUMPRODUCT((ABS(S35-INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C49,ELCC_Table!$K$3:$P$3,0)))=SMALL(ABS(S35-INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C49,ELCC_Table!$K$3:$P$3,0))),2))*INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C49,ELCC_Table!$K$3:$P$3,0)))","v":0.05},{"$f":"SUMPRODUCT((ABS(T35-INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C49,ELCC_Table!$K$3:$P$3,0)))=SMALL(ABS(T35-INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C49,ELCC_Table!$K$3:$P$3,0))),2))*INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C49,ELCC_Table!$K$3:$P$3,0)))","v":0.05},{"$f":"SUMPRODUCT((ABS(U35-INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C49,ELCC_Table!$K$3:$P$3,0)))=SMALL(ABS(U35-INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C49,ELCC_Table!$K$3:$P$3,0))),2))*INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C49,ELCC_Table!$K$3:$P$3,0)))","v":0},{"$f":"SUMPRODUCT((ABS(V35-INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C49,ELCC_Table!$K$3:$P$3,0)))=SMALL(ABS(V35-INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C49,ELCC_Table!$K$3:$P$3,0))),2))*INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C49,ELCC_Table!$K$3:$P$3,0)))","v":0},{"$f":"SUMPRODUCT((ABS(W35-INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C49,ELCC_Table!$K$3:$P$3,0)))=SMALL(ABS(W35-INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C49,ELCC_Table!$K$3:$P$3,0))),2))*INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C49,ELCC_Table!$K$3:$P$3,0)))","v":0},{"$f":"SUMPRODUCT((ABS(X35-INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C49,ELCC_Table!$K$3:$P$3,0)))=SMALL(ABS(X35-INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C49,ELCC_Table!$K$3:$P$3,0))),2))*INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C49,ELCC_Table!$K$3:$P$3,0)))","v":0},{"$f":"SUMPRODUCT((ABS(Y35-INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C49,ELCC_Table!$K$3:$P$3,0)))=SMALL(ABS(Y35-INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C49,ELCC_Table!$K$3:$P$3,0))),2))*INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C49,ELCC_Table!$K$3:$P$3,0)))","v":0},{"$f":"SUMPRODUCT((ABS(Z35-INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C49,ELCC_Table!$K$3:$P$3,0)))=SMALL(ABS(Z35-INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C49,ELCC_Table!$K$3:$P$3,0))),2))*INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C49,ELCC_Table!$K$3:$P$3,0)))","v":0},{"$f":"SUMPRODUCT((ABS(AA35-INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C49,ELCC_Table!$K$3:$P$3,0)))=SMALL(ABS(AA35-INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C49,ELCC_Table!$K$3:$P$3,0))),2))*INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C49,ELCC_Table!$K$3:$P$3,0)))","v":0},{"$f":"SUMPRODUCT((ABS(AB35-INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C49,ELCC_Table!$K$3:$P$3,0)))=SMALL(ABS(AB35-INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C49,ELCC_Table!$K$3:$P$3,0))),2))*INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C49,ELCC_Table!$K$3:$P$3,0)))","v":0},{"$f":"SUMPRODUCT((ABS(AC35-INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C49,ELCC_Table!$K$3:$P$3,0)))=SMALL(ABS(AC35-INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C49,ELCC_Table!$K$3:$P$3,0))),2))*INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C49,ELCC_Table!$K$3:$P$3,0)))","v":0},{"$f":"SUMPRODUCT((ABS(AD35-INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C49,ELCC_Table!$K$3:$P$3,0)))=SMALL(ABS(AD35-INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C49,ELCC_Table!$K$3:$P$3,0))),2))*INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C49,ELCC_Table!$K$3:$P$3,0)))","v":0},{"$f":"SUMPRODUCT((ABS(AE35-INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C49,ELCC_Table!$K$3:$P$3,0)))=SMALL(ABS(AE35-INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C49,ELCC_Table!$K$3:$P$3,0))),2))*INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C49,ELCC_Table!$K$3:$P$3,0)))","v":0},{"$f":"SUMPRODUCT((ABS(AF35-INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C49,ELCC_Table!$K$3:$P$3,0)))=SMALL(ABS(AF35-INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C49,ELCC_Table!$K$3:$P$3,0))),2))*INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C49,ELCC_Table!$K$3:$P$3,0)))","v":0},{"$f":"SUMPRODUCT((ABS(AG35-INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C49,ELCC_Table!$K$3:$P$3,0)))=SMALL(ABS(AG35-INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C49,ELCC_Table!$K$3:$P$3,0))),2))*INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C49,ELCC_Table!$K$3:$P$3,0)))","v":0},{"$f":"SUMPRODUCT((ABS(AH35-INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C49,ELCC_Table!$K$3:$P$3,0)))=SMALL(ABS(AH35-INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C49,ELCC_Table!$K$3:$P$3,0))),2))*INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C49,ELCC_Table!$K$3:$P$3,0)))","v":0},{"$f":"SUMPRODUCT((ABS(AI35-INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C49,ELCC_Table!$K$3:$P$3,0)))=SMALL(ABS(AI35-INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C49,ELCC_Table!$K$3:$P$3,0))),2))*INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C49,ELCC_Table!$K$3:$P$3,0)))","v":0},{"$f":"SUMPRODUCT((ABS(AJ35-INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C49,ELCC_Table!$K$3:$P$3,0)))=SMALL(ABS(AJ35-INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C49,ELCC_Table!$K$3:$P$3,0))),2))*INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C49,ELCC_Table!$K$3:$P$3,0)))","v":0},{"$f":"SUMPRODUCT((ABS(AK35-INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C49,ELCC_Table!$K$3:$P$3,0)))=SMALL(ABS(AK35-INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C49,ELCC_Table!$K$3:$P$3,0))),2))*INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C49,ELCC_Table!$K$3:$P$3,0)))","v":0},{"$f":"SUMPRODUCT((ABS(AL35-INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C49,ELCC_Table!$K$3:$P$3,0)))=SMALL(ABS(AL35-INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C49,ELCC_Table!$K$3:$P$3,0))),2))*INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C49,ELCC_Table!$K$3:$P$3,0)))","v":0},{"$f":"SUMPRODUCT((ABS(AM35-INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C49,ELCC_Table!$K$3:$P$3,0)))=SMALL(ABS(AM35-INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C49,ELCC_Table!$K$3:$P$3,0))),2))*INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C49,ELCC_Table!$K$3:$P$3,0)))","v":0},{"$f":"SUMPRODUCT((ABS(AN35-INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C49,ELCC_Table!$K$3:$P$3,0)))=SMALL(ABS(AN35-INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C49,ELCC_Table!$K$3:$P$3,0))),2))*INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C49,ELCC_Table!$K$3:$P$3,0)))","v":0},{"$f":"SUMPRODUCT((ABS(AO35-INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C49,ELCC_Table!$K$3:$P$3,0)))=SMALL(ABS(AO35-INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C49,ELCC_Table!$K$3:$P$3,0))),2))*INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C49,ELCC_Table!$K$3:$P$3,0)))","v":0},{"$f":"SUMPRODUCT((ABS(AP35-INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C49,ELCC_Table!$K$3:$P$3,0)))=SMALL(ABS(AP35-INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C49,ELCC_Table!$K$3:$P$3,0))),2))*INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C49,ELCC_Table!$K$3:$P$3,0)))","v":0},{"$f":"SUMPRODUCT((ABS(AQ35-INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C49,ELCC_Table!$K$3:$P$3,0)))=SMALL(ABS(AQ35-INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C49,ELCC_Table!$K$3:$P$3,0))),2))*INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C49,ELCC_Table!$K$3:$P$3,0)))","v":0},{"$f":"SUMPRODUCT((ABS(AR35-INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C49,ELCC_Table!$K$3:$P$3,0)))=SMALL(ABS(AR35-INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C49,ELCC_Table!$K$3:$P$3,0))),2))*INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C49,ELCC_Table!$K$3:$P$3,0)))","v":0},{"$f":"SUMPRODUCT((ABS(AS35-INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C49,ELCC_Table!$K$3:$P$3,0)))=SMALL(ABS(AS35-INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C49,ELCC_Table!$K$3:$P$3,0))),2))*INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C49,ELCC_Table!$K$3:$P$3,0)))","v":0},{"$f":"SUMPRODUCT((ABS(AT35-INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C49,ELCC_Table!$K$3:$P$3,0)))=SMALL(ABS(AT35-INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C49,ELCC_Table!$K$3:$P$3,0))),2))*INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C49,ELCC_Table!$K$3:$P$3,0)))","v":0},{"$f":"SUMPRODUCT((ABS(AU35-INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C49,ELCC_Table!$K$3:$P$3,0)))=SMALL(ABS(AU35-INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C49,ELCC_Table!$K$3:$P$3,0))),2))*INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C49,ELCC_Table!$K$3:$P$3,0)))","v":0},{"$f":"SUMPRODUCT((ABS(AV35-INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C49,ELCC_Table!$K$3:$P$3,0)))=SMALL(ABS(AV35-INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C49,ELCC_Table!$K$3:$P$3,0))),2))*INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C49,ELCC_Table!$K$3:$P$3,0)))","v":0},{"$f":"SUMPRODUCT((ABS(AW35-INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C49,ELCC_Table!$K$3:$P$3,0)))=SMALL(ABS(AW35-INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C49,ELCC_Table!$K$3:$P$3,0))),2))*INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C49,ELCC_Table!$K$3:$P$3,0)))","v":0},{"$f":"SUMPRODUCT((ABS(AX35-INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C49,ELCC_Table!$K$3:$P$3,0)))=SMALL(ABS(AX35-INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C49,ELCC_Table!$K$3:$P$3,0))),2))*INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C49,ELCC_Table!$K$3:$P$3,0)))","v":0},{"$f":"SUMPRODUCT((ABS(AY35-INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C49,ELCC_Table!$K$3:$P$3,0)))=SMALL(ABS(AY35-INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C49,ELCC_Table!$K$3:$P$3,0))),2))*INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C49,ELCC_Table!$K$3:$P$3,0)))","v":0},{"$f":"SUMPRODUCT((ABS(AZ35-INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C49,ELCC_Table!$K$3:$P$3,0)))=SMALL(ABS(AZ35-INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C49,ELCC_Table!$K$3:$P$3,0))),2))*INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C49,ELCC_Table!$K$3:$P$3,0)))","v":0},{"$f":"SUMPRODUCT((ABS(BA35-INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C49,ELCC_Table!$K$3:$P$3,0)))=SMALL(ABS(BA35-INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C49,ELCC_Table!$K$3:$P$3,0))),2))*INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C49,ELCC_Table!$K$3:$P$3,0)))","v":0}]
[null,null,"Wind - Inland","%",{"$f":"SUMPRODUCT((ABS(E36-INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C50,ELCC_Table!$K$3:$P$3,0)))=SMALL(ABS(E36-INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C50,ELCC_Table!$K$3:$P$3,0))),2))*INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C50,ELCC_Table!$K$3:$P$3,0)))","v":0},{"$f":"SUMPRODUCT((ABS(F36-INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C50,ELCC_Table!$K$3:$P$3,0)))=SMALL(ABS(F36-INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C50,ELCC_Table!$K$3:$P$3,0))),2))*INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C50,ELCC_Table!$K$3:$P$3,0)))","v":0},{"$f":"SUMPRODUCT((ABS(G36-INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C50,ELCC_Table!$K$3:$P$3,0)))=SMALL(ABS(G36-INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C50,ELCC_Table!$K$3:$P$3,0))),2))*INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C50,ELCC_Table!$K$3:$P$3,0)))","v":0},{"$f":"SUMPRODUCT((ABS(H36-INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C50,ELCC_Table!$K$3:$P$3,0)))=SMALL(ABS(H36-INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C50,ELCC_Table!$K$3:$P$3,0))),2))*INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C50,ELCC_Table!$K$3:$P$3,0)))","v":0},{"$f":"SUMPRODUCT((ABS(I36-INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C50,ELCC_Table!$K$3:$P$3,0)))=SMALL(ABS(I36-INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C50,ELCC_Table!$K$3:$P$3,0))),2))*INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C50,ELCC_Table!$K$3:$P$3,0)))","v":0},{"$f":"SUMPRODUCT((ABS(J36-INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C50,ELCC_Table!$K$3:$P$3,0)))=SMALL(ABS(J36-INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C50,ELCC_Table!$K$3:$P$3,0))),2))*INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C50,ELCC_Table!$K$3:$P$3,0)))","v":0.1},{"$f":"SUMPRODUCT((ABS(K36-INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C50,ELCC_Table!$K$3:$P$3,0)))=SMALL(ABS(K36-INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C50,ELCC_Table!$K$3:$P$3,0))),2))*INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C50,ELCC_Table!$K$3:$P$3,0)))","v":0.1},{"$f":"SUMPRODUCT((ABS(L36-INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C50,ELCC_Table!$K$3:$P$3,0)))=SMALL(ABS(L36-INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C50,ELCC_Table!$K$3:$P$3,0))),2))*INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C50,ELCC_Table!$K$3:$P$3,0)))","v":0.1},{"$f":"SUMPRODUCT((ABS(M36-INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C50,ELCC_Table!$K$3:$P$3,0)))=SMALL(ABS(M36-INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C50,ELCC_Table!$K$3:$P$3,0))),2))*INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C50,ELCC_Table!$K$3:$P$3,0)))","v":0.1},{"$f":"SUMPRODUCT((ABS(N36-INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C50,ELCC_Table!$K$3:$P$3,0)))=SMALL(ABS(N36-INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C50,ELCC_Table!$K$3:$P$3,0))),2))*INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C50,ELCC_Table!$K$3:$P$3,0)))","v":0.1},{"$f":"SUMPRODUCT((ABS(O36-INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C50,ELCC_Table!$K$3:$P$3,0)))=SMALL(ABS(O36-INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C50,ELCC_Table!$K$3:$P$3,0))),2))*INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C50,ELCC_Table!$K$3:$P$3,0)))","v":0.1},{"$f":"SUMPRODUCT((ABS(P36-INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C50,ELCC_Table!$K$3:$P$3,0)))=SMALL(ABS(P36-INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C50,ELCC_Table!$K$3:$P$3,0))),2))*INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C50,ELCC_Table!$K$3:$P$3,0)))","v":0.1},{"$f":"SUMPRODUCT((ABS(Q36-INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C50,ELCC_Table!$K$3:$P$3,0)))=SMALL(ABS(Q36-INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C50,ELCC_Table!$K$3:$P$3,0))),2))*INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C50,ELCC_Table!$K$3:$P$3,0)))","v":0.1},{"$f":"SUMPRODUCT((ABS(R36-INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C50,ELCC_Table!$K$3:$P$3,0)))=SMALL(ABS(R36-INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C50,ELCC_Table!$K$3:$P$3,0))),2))*INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C50,ELCC_Table!$K$3:$P$3,0)))","v":0.1},{"$f":"SUMPRODUCT((ABS(S36-INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C50,ELCC_Table!$K$3:$P$3,0)))=SMALL(ABS(S36-INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C50,ELCC_Table!$K$3:$P$3,0))),2))*INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C50,ELCC_Table!$K$3:$P$3,0)))","v":0.1},{"$f":"SUMPRODUCT((ABS(T36-INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C50,ELCC_Table!$K$3:$P$3,0)))=SMALL(ABS(T36-INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C50,ELCC_Table!$K$3:$P$3,0))),2))*INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C50,ELCC_Table!$K$3:$P$3,0)))","v":0.1},{"$f":"SUMPRODUCT((ABS(U36-INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C50,ELCC_Table!$K$3:$P$3,0)))=SMALL(ABS(U36-INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C50,ELCC_Table!$K$3:$P$3,0))),2))*INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C50,ELCC_Table!$K$3:$P$3,0)))","v":0.1},{"$f":"SUMPRODUCT((ABS(V36-INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C50,ELCC_Table!$K$3:$P$3,0)))=SMALL(ABS(V36-INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C50,ELCC_Table!$K$3:$P$3,0))),2))*INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C50,ELCC_Table!$K$3:$P$3,0)))","v":0.1},{"$f":"SUMPRODUCT((ABS(W36-INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C50,ELCC_Table!$K$3:$P$3,0)))=SMALL(ABS(W36-INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C50,ELCC_Table!$K$3:$P$3,0))),2))*INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C50,ELCC_Table!$K$3:$P$3,0)))","v":0.05},{"$f":"SUMPRODUCT((ABS(X36-INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C50,ELCC_Table!$K$3:$P$3,0)))=SMALL(ABS(X36-INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C50,ELCC_Table!$K$3:$P$3,0))),2))*INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C50,ELCC_Table!$K$3:$P$3,0)))","v":0.05},{"$f":"SUMPRODUCT((ABS(Y36-INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C50,ELCC_Table!$K$3:$P$3,0)))=SMALL(ABS(Y36-INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C50,ELCC_Table!$K$3:$P$3,0))),2))*INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C50,ELCC_Table!$K$3:$P$3,0)))","v":0.05},{"$f":"SUMPRODUCT((ABS(Z36-INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C50,ELCC_Table!$K$3:$P$3,0)))=SMALL(ABS(Z36-INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C50,ELCC_Table!$K$3:$P$3,0))),2))*INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C50,ELCC_Table!$K$3:$P$3,0)))","v":0.05},{"$f":"SUMPRODUCT((ABS(AA36-INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C50,ELCC_Table!$K$3:$P$3,0)))=SMALL(ABS(AA36-INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C50,ELCC_Table!$K$3:$P$3,0))),2))*INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C50,ELCC_Table!$K$3:$P$3,0)))","v":0.05},{"$f":"SUMPRODUCT((ABS(AB36-INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C50,ELCC_Table!$K$3:$P$3,0)))=SMALL(ABS(AB36-INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C50,ELCC_Table!$K$3:$P$3,0))),2))*INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C50,ELCC_Table!$K$3:$P$3,0)))","v":0.05},{"$f":"SUMPRODUCT((ABS(AC36-INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C50,ELCC_Table!$K$3:$P$3,0)))=SMALL(ABS(AC36-INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C50,ELCC_Table!$K$3:$P$3,0))),2))*INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C50,ELCC_Table!$K$3:$P$3,0)))","v":0.05},{"$f":"SUMPRODUCT((ABS(AD36-INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C50,ELCC_Table!$K$3:$P$3,0)))=SMALL(ABS(AD36-INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C50,ELCC_Table!$K$3:$P$3,0))),2))*INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C50,ELCC_Table!$K$3:$P$3,0)))","v":0.1},{"$f":"SUMPRODUCT((ABS(AE36-INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C50,ELCC_Table!$K$3:$P$3,0)))=SMALL(ABS(AE36-INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C50,ELCC_Table!$K$3:$P$3,0))),2))*INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C50,ELCC_Table!$K$3:$P$3,0)))","v":0.1},{"$f":"SUMPRODUCT((ABS(AF36-INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C50,ELCC_Table!$K$3:$P$3,0)))=SMALL(ABS(AF36-INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C50,ELCC_Table!$K$3:$P$3,0))),2))*INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C50,ELCC_Table!$K$3:$P$3,0)))","v":0.1},{"$f":"SUMPRODUCT((ABS(AG36-INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C50,ELCC_Table!$K$3:$P$3,0)))=SMALL(ABS(AG36-INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C50,ELCC_Table!$K$3:$P$3,0))),2))*INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C50,ELCC_Table!$K$3:$P$3,0)))","v":0.1},{"$f":"SUMPRODUCT((ABS(AH36-INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C50,ELCC_Table!$K$3:$P$3,0)))=SMALL(ABS(AH36-INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C50,ELCC_Table!$K$3:$P$3,0))),2))*INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C50,ELCC_Table!$K$3:$P$3,0)))","v":0.1},{"$f":"SUMPRODUCT((ABS(AI36-INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C50,ELCC_Table!$K$3:$P$3,0)))=SMALL(ABS(AI36-INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C50,ELCC_Table!$K$3:$P$3,0))),2))*INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C50,ELCC_Table!$K$3:$P$3,0)))","v":0.1},{"$f":"SUMPRODUCT((ABS(AJ36-INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C50,ELCC_Table!$K$3:$P$3,0)))=SMALL(ABS(AJ36-INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C50,ELCC_Table!$K$3:$P$3,0))),2))*INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C50,ELCC_Table!$K$3:$P$3,0)))","v":0.1},{"$f":"SUMPRODUCT((ABS(AK36-INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C50,ELCC_Table!$K$3:$P$3,0)))=SMALL(ABS(AK36-INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C50,ELCC_Table!$K$3:$P$3,0))),2))*INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C50,ELCC_Table!$K$3:$P$3,0)))","v":0.1},{"$f":"SUMPRODUCT((ABS(AL36-INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C50,ELCC_Table!$K$3:$P$3,0)))=SMALL(ABS(AL36-INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C50,ELCC_Table!$K$3:$P$3,0))),2))*INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C50,ELCC_Table!$K$3:$P$3,0)))","v":0.1},{"$f":"SUMPRODUCT((ABS(AM36-INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C50,ELCC_Table!$K$3:$P$3,0)))=SMALL(ABS(AM36-INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C50,ELCC_Table!$K$3:$P$3,0))),2))*INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C50,ELCC_Table!$K$3:$P$3,0)))","v":0.1},{"$f":"SUMPRODUCT((ABS(AN36-INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C50,ELCC_Table!$K$3:$P$3,0)))=SMALL(ABS(AN36-INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C50,ELCC_Table!$K$3:$P$3,0))),2))*INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C50,ELCC_Table!$K$3:$P$3,0)))","v":0.1},{"$f":"SUMPRODUCT((ABS(AO36-INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C50,ELCC_Table!$K$3:$P$3,0)))=SMALL(ABS(AO36-INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C50,ELCC_Table!$K$3:$P$3,0))),2))*INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C50,ELCC_Table!$K$3:$P$3,0)))","v":0.1},{"$f":"SUMPRODUCT((ABS(AP36-INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C50,ELCC_Table!$K$3:$P$3,0)))=SMALL(ABS(AP36-INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C50,ELCC_Table!$K$3:$P$3,0))),2))*INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C50,ELCC_Table!$K$3:$P$3,0)))","v":0.1},{"$f":"SUMPRODUCT((ABS(AQ36-INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C50,ELCC_Table!$K$3:$P$3,0)))=SMALL(ABS(AQ36-INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C50,ELCC_Table!$K$3:$P$3,0))),2))*INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C50,ELCC_Table!$K$3:$P$3,0)))","v":0.1},{"$f":"SUMPRODUCT((ABS(AR36-INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C50,ELCC_Table!$K$3:$P$3,0)))=SMALL(ABS(AR36-INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C50,ELCC_Table!$K$3:$P$3,0))),2))*INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C50,ELCC_Table!$K$3:$P$3,0)))","v":0.1},{"$f":"SUMPRODUCT((ABS(AS36-INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C50,ELCC_Table!$K$3:$P$3,0)))=SMALL(ABS(AS36-INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C50,ELCC_Table!$K$3:$P$3,0))),2))*INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C50,ELCC_Table!$K$3:$P$3,0)))","v":0.1},{"$f":"SUMPRODUCT((ABS(AT36-INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C50,ELCC_Table!$K$3:$P$3,0)))=SMALL(ABS(AT36-INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C50,ELCC_Table!$K$3:$P$3,0))),2))*INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C50,ELCC_Table!$K$3:$P$3,0)))","v":0.1},{"$f":"SUMPRODUCT((ABS(AU36-INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C50,ELCC_Table!$K$3:$P$3,0)))=SMALL(ABS(AU36-INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C50,ELCC_Table!$K$3:$P$3,0))),2))*INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C50,ELCC_Table!$K$3:$P$3,0)))","v":0.1},{"$f":"SUMPRODUCT((ABS(AV36-INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C50,ELCC_Table!$K$3:$P$3,0)))=SMALL(ABS(AV36-INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C50,ELCC_Table!$K$3:$P$3,0))),2))*INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C50,ELCC_Table!$K$3:$P$3,0)))","v":0.1},{"$f":"SUMPRODUCT((ABS(AW36-INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C50,ELCC_Table!$K$3:$P$3,0)))=SMALL(ABS(AW36-INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C50,ELCC_Table!$K$3:$P$3,0))),2))*INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C50,ELCC_Table!$K$3:$P$3,0)))","v":0.1},{"$f":"SUMPRODUCT((ABS(AX36-INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C50,ELCC_Table!$K$3:$P$3,0)))=SMALL(ABS(AX36-INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C50,ELCC_Table!$K$3:$P$3,0))),2))*INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C50,ELCC_Table!$K$3:$P$3,0)))","v":0.1},{"$f":"SUMPRODUCT((ABS(AY36-INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C50,ELCC_Table!$K$3:$P$3,0)))=SMALL(ABS(AY36-INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C50,ELCC_Table!$K$3:$P$3,0))),2))*INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C50,ELCC_Table!$K$3:$P$3,0)))","v":0.1},{"$f":"SUMPRODUCT((ABS(AZ36-INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C50,ELCC_Table!$K$3:$P$3,0)))=SMALL(ABS(AZ36-INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C50,ELCC_Table!$K$3:$P$3,0))),2))*INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C50,ELCC_Table!$K$3:$P$3,0)))","v":0.1},{"$f":"SUMPRODUCT((ABS(BA36-INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C50,ELCC_Table!$K$3:$P$3,0)))=SMALL(ABS(BA36-INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C50,ELCC_Table!$K$3:$P$3,0))),2))*INDEX(ELCC_Table!$K$4:$P$16,,MATCH($C50,ELCC_Table!$K$3:$P$3,0)))","v":0.1}]
[null,"Cumulative ELCC at Nearest Point",null,"MW",{"$f":"SUMPRODUCT((ELCC_Table!$C$4:$C$9480=E38)*(ELCC_Table!$D$4:$D$9480=E39)*(ELCC_Table!$E$4:$E$9480=E40)*(ELCC_Table!$F$4:$F$9480=E41)*(ELCC_Table!$G$4:$G$9480=E42)*(ELCC_Table!$H$4:$H$9480=E43)*ELCC_Table!$I$4:$I$9480)*E$10","v":1585.8927542685744},{"$f":"SUMPRODUCT((ELCC_Table!$C$4:$C$9480=F38)*(ELCC_Table!$D$4:$D$9480=F39)*(ELCC_Table!$E$4:$E$9480=F40)*(ELCC_Table!$F$4:$F$9480=F41)*(ELCC_Table!$G$4:$G$9480=F42)*(ELCC_Table!$H$4:$H$9480=F43)*ELCC_Table!$I$4:$I$9480)*F$10","v":1615.0302428359728},{"$f":"SUMPRODUCT((ELCC_Table!$C$4:$C$9480=G38)*(ELCC_Table!$D$4:$D$9480=G39)*(ELCC_Table!$E$4:$E$9480=G40)*(ELCC_Table!$F$4:$F$9480=G41)*(ELCC_Table!$G$4:$G$9480=G42)*(ELCC_Table!$H$4:$H$9480=G43)*ELCC_Table!$I$4:$I$9480)*G$10","v":2469.6957408408812},{"$f":"SUMPRODUCT((ELCC_Table!$C$4:$C$9480=H38)*(ELCC_Table!$D$4:$D$9480=H39)*(ELCC_Table!$E$4:$E$9480=H40)*(ELCC_Table!$F$4:$F$9480=H41)*(ELCC_Table!$G$4:$G$9480=H42)*(ELCC_Table!$H$4:$H$9480=H43)*ELCC_Table!$I$4:$I$9480)*H$10","v":5512.2679326219177},{"$f":"SUMPRODUCT((ELCC_Table!$C$4:$C$9480=I38)*(ELCC_Table!$D$4:$D$9480=I39)*(ELCC_Table!$E$4:$E$9480=I40)*(ELCC_Table!$F$4:$F$9480=I41)*(ELCC_Table!$G$4:$G$9480=I42)*(ELCC_Table!$H$4:$H$9480=I43)*ELCC_Table!$I$4:$I$9480)*I$10","v":5977.6986211826279},{"$f":"SUMPRODUCT((ELCC_Table!$C$4:$C$9480=J38)*(ELCC_Table!$D$4:$D$9480=J39)*(ELCC_Table!$E$4:$E$9480=J40)*(ELCC_Table!$F$4:$F$9480=J41)*(ELCC_Table!$G$4:$G$9480=J42)*(ELCC_Table!$H$4:$H$9480=J43)*ELCC_Table!$I$4:$I$9480)*J$10","v":6363.6830844928654},{"$f":"SUMPRODUCT((ELCC_Table!$C$4:$C$9480=K38)*(ELCC_Table!$D$4:$D$9480=K39)*(ELCC_Table!$E$4:$E$9480=K40)*(ELCC_Table!$F$4:$F$9480=K41)*(ELCC_Table!$G$4:$G$9480=K42)*(ELCC_Table!$H$4:$H$9480=K43)*ELCC_Table!$I$4:$I$9480)*K$10","v":6967.3852534166253},{"$f":"SUMPRODUCT((ELCC_Table!$C$4:$C$9480=L38)*(ELCC_Table!$D$4:$D$9480=L39)*(ELCC_Table!$E$4:$E$9480=L40)*(ELCC_Table!$F$4:$F$9480=L41)*(ELCC_Table!$G$4:$G$9480=L42)*(ELCC_Table!$H$4:$H$9480=L43)*ELCC_Table!$I$4:$I$9480)*L$10","v":7034.2259770909723},{"$f":"SUMPRODUCT((ELCC_Table!$C$4:$C$9480=M38)*(ELCC_Table!$D$4:$D$9480=M39)*(ELCC_Table!$E$4:$E$9480=M40)*(ELCC_Table!$F$4:$F$9480=M41)*(ELCC_Table!$G$4:$G$9480=M42)*(ELCC_Table!$H$4:$H$9480=M43)*ELCC_Table!$I$4:$I$9480)*M$10","v":7096.1688284391357},{"$f":"SUMPRODUCT((ELCC_Table!$C$4:$C$9480=N38)*(ELCC_Table!$D$4:$D$9480=N39)*(ELCC_Table!$E$4:$E$9480=N40)*(ELCC_Table!$F$4:$F$9480=N41)*(ELCC_Table!$G$4:$G$9480=N42)*(ELCC_Table!$H$4:$H$9480=N43)*ELCC_Table!$I$4:$I$9480)*N$10","v":7151.4227723527802},{"$f":"SUMPRODUCT((ELCC_Table!$C$4:$C$9480=O38)*(ELCC_Table!$D$4:$D$9480=O39)*(ELCC_Table!$E$4:$E$9480=O40)*(ELCC_Table!$F$4:$F$9480=O41)*(ELCC_Table!$G$4:$G$9480=O42)*(ELCC_Table!$H$4:$H$9480=O43)*ELCC_Table!$I$4:$I$9480)*O$10","v":7261.6278464422749},{"$f":"SUMPRODUCT((ELCC_Table!$C$4:$C$9480=P38)*(ELCC_Table!$D$4:$D$9480=P39)*(ELCC_Table!$E$4:$E$9480=P40)*(ELCC_Table!$F$4:$F$9480=P41)*(ELCC_Table!$G$4:$G$9480=P42)*(ELCC_Table!$H$4:$H$9480=P43)*ELCC_Table!$I$4:$I$9480)*P$10","v":7291.1442289032348},{"$f":"SUMPRODUCT((ELCC_Table!$C$4:$C$9480=Q38)*(ELCC_Table!$D$4:$D$9480=Q39)*(ELCC_Table!$E$4:$E$9480=Q40)*(ELCC_Table!$F$4:$F$9480=Q41)*(ELCC_Table!$G$4:$G$9480=Q42)*(ELCC_Table!$H$4:$H$9480=Q43)*ELCC_Table!$I$4:$I$9480)*Q$10","v":7336.1611388901074},{"$f":"SUMPRODUCT((ELCC_Table!$C$4:$C$9480=R38)*(ELCC_Table!$D$4:$D$9480=R39)*(ELCC_Table!$E$4:$E$9480=R40)*(ELCC_Table!$F$4:$F$9480=R41)*(ELCC_Table!$G$4:$G$9480=R42)*(ELCC_Table!$H$4:$H$9480=R43)*ELCC_Table!$I$4:$I$9480)*R$10","v":7350.2835457776046},{"$f":"SUMPRODUCT((ELCC_Table!$C$4:$C$9480=S38)*(ELCC_Table!$D$4:$D$9480=S39)*(ELCC_Table!$E$4:$E$9480=S40)*(ELCC_Table!$F$4:$F$9480=S41)*(ELCC_Table!$G$4:$G$9480=S42)*(ELCC_Table!$H$4:$H$9480=S43)*ELCC_Table!$I$4:$I$9480)*S$10","v":7388.8842692556791},{"$f":"SUMPRODUCT((ELCC_Table!$C$4:$C$9480=T38)*(ELCC_Table!$D$4:$D$9480=T39)*(ELCC_Table!$E$4:$E$9480=T40)*(ELCC_Table!$F$4:$F$9480=T41)*(ELCC_Table!$G$4:$G$9480=T42)*(ELCC_Table!$H$4:$H$9480=T43)*ELCC_Table!$I$4:$I$9480)*T$10","v":7442.5530450364258},{"$f":"SUMPRODUCT((ELCC_Table!$C$4:$C$9480=U38)*(ELCC_Table!$D$4:$D$9480=U39)*(ELCC_Table!$E$4:$E$9480=U40)*(ELCC_Table!$F$4:$F$9480=U41)*(ELCC_Table!$G$4:$G$9480=U42)*(ELCC_Table!$H$4:$H$9480=U43)*ELCC_Table!$I$4:$I$9480)*U$10","v":8776.2282634272851},{"$f":"SUMPRODUCT((ELCC_Table!$C$4:$C$9480=V38)*(ELCC_Table!$D$4:$D$9480=V39)*(ELCC_Table!$E$4:$E$9480=V40)*(ELCC_Table!$F$4:$F$9480=V41)*(ELCC_Table!$G$4:$G$9480=V42)*(ELCC_Table!$H$4:$H$9480=V43)*ELCC_Table!$I$4:$I$9480)*V$10","v":8813.9338298441598},{"$f":"SUMPRODUCT((ELCC_Table!$C$4:$C$9480=W38)*(ELCC_Table!$D$4:$D$9480=W39)*(ELCC_Table!$E$4:$E$9480=W40)*(ELCC_Table!$F$4:$F$9480=W41)*(ELCC_Table!$G$4:$G$9480=W42)*(ELCC_Table!$H$4:$H$9480=W43)*ELCC_Table!$I$4:$I$9480)*W$10","v":9499.6225009582704},{"$f":"SUMPRODUCT((ELCC_Table!$C$4:$C$9480=X38)*(ELCC_Table!$D$4:$D$9480=X39)*(ELCC_Table!$E$4:$E$9480=X40)*(ELCC_Table!$F$4:$F$9480=X41)*(ELCC_Table!$G$4:$G$9480=X42)*(ELCC_Table!$H$4:$H$9480=X43)*ELCC_Table!$I$4:$I$9480)*X$10","v":9540.4360072155978},{"$f":"SUMPRODUCT((ELCC_Table!$C$4:$C$9480=Y38)*(ELCC_Table!$D$4:$D$9480=Y39)*(ELCC_Table!$E$4:$E$9480=Y40)*(ELCC_Table!$F$4:$F$9480=Y41)*(ELCC_Table!$G$4:$G$9480=Y42)*(ELCC_Table!$H$4:$H$9480=Y43)*ELCC_Table!$I$4:$I$9480)*Y$10","v":9581.4248617347002},{"$f":"SUMPRODUCT((ELCC_Table!$C$4:$C$9480=Z38)*(ELCC_Table!$D$4:$D$9480=Z39)*(ELCC_Table!$E$4:$E$9480=Z40)*(ELCC_Table!$F$4:$F$9480=Z41)*(ELCC_Table!$G$4:$G$9480=Z42)*(ELCC_Table!$H$4:$H$9480=Z43)*ELCC_Table!$I$4:$I$9480)*Z$10","v":9622.589817869437},{"$f":"SUMPRODUCT((ELCC_Table!$C$4:$C$9480=AA38)*(ELCC_Table!$D$4:$D$9480=AA39)*(ELCC_Table!$E$4:$E$9480=AA40)*(ELCC_Table!$F$4:$F$9480=AA41)*(ELCC_Table!$G$4:$G$9480=AA42)*(ELCC_Table!$H$4:$H$9480=AA43)*ELCC_Table!$I$4:$I$9480)*AA$10","v":9663.9316322103386},{"$f":"SUMPRODUCT((ELCC_Table!$C$4:$C$9480=AB38)*(ELCC_Table!$D$4:$D$9480=AB39)*(ELCC_Table!$E$4:$E$9480=AB40)*(ELCC_Table!$F$4:$F$9480=AB41)*(ELCC_Table!$G$4:$G$9480=AB42)*(ELCC_Table!$H$4:$H$9480=AB43)*ELCC_Table!$I$4:$I$9480)*AB$10","v":9683.7983497968562},{"$f":"SUMPRODUCT((ELCC_Table!$C$4:$C$9480=AC38)*(ELCC_Table!$D$4:$D$9480=AC39)*(ELCC_Table!$E$4:$E$9480=AC40)*(ELCC_Table!$F$4:$F$9480=AC41)*(ELCC_Table!$G$4:$G$9480=AC42)*(ELCC_Table!$H$4:$H$9480=AC43)*ELCC_Table!$I$4:$I$9480)*AC$10","v":9725.4031361453945},{"$f":"SUMPRODUCT((ELCC_Table!$C$4:$C$9480=AD38)*(ELCC_Table!$D$4:$D$9480=AD39)*(ELCC_Table!$E$4:$E$9480=AD40)*(ELCC_Table!$F$4:$F$9480=AD41)*(ELCC_Table!$G$4:$G$9480=AD42)*(ELCC_Table!$H$4:$H$9480=AD43)*ELCC_Table!$I$4:$I$9480)*AD$10","v":9100.4016499990576},{"$f":"SUMPRODUCT((ELCC_Table!$C$4:$C$9480=AE38)*(ELCC_Table!$D$4:$D$9480=AE39)*(ELCC_Table!$E$4:$E$9480=AE40)*(ELCC_Table!$F$4:$F$9480=AE41)*(ELCC_Table!$G$4:$G$9480=AE42)*(ELCC_Table!$H$4:$H$9480=AE43)*ELCC_Table!$I$4:$I$9480)*AE$10","v":9139.4999720270098},{"$f":"SUMPRODUCT((ELCC_Table!$C$4:$C$9480=AF38)*(ELCC_Table!$D$4:$D$9480=AF39)*(ELCC_Table!$E$4:$E$9480=AF40)*(ELCC_Table!$F$4:$F$9480=AF41)*(ELCC_Table!$G$4:$G$9480=AF42)*(ELCC_Table!$H$4:$H$9480=AF43)*ELCC_Table!$I$4:$I$9480)*AF$10","v":9178.7662733205161},{"$f":"SUMPRODUCT((ELCC_Table!$C$4:$C$9480=AG38)*(ELCC_Table!$D$4:$D$9480=AG39)*(ELCC_Table!$E$4:$E$9480=AG40)*(ELCC_Table!$F$4:$F$9480=AG41)*(ELCC_Table!$G$4:$G$9480=AG42)*(ELCC_Table!$H$4:$H$9480=AG43)*ELCC_Table!$I$4:$I$9480)*AG$10","v":9218.2012755738051},{"$f":"SUMPRODUCT((ELCC_Table!$C$4:$C$9480=AH38)*(ELCC_Table!$D$4:$D$9480=AH39)*(ELCC_Table!$E$4:$E$9480=AH40)*(ELCC_Table!$F$4:$F$9480=AH41)*(ELCC_Table!$G$4:$G$9480=AH42)*(ELCC_Table!$H$4:$H$9480=AH43)*ELCC_Table!$I$4:$I$9480)*AH$10","v":9257.8057035817583},{"$f":"SUMPRODUCT((ELCC_Table!$C$4:$C$9480=AI38)*(ELCC_Table!$D$4:$D$9480=AI39)*(ELCC_Table!$E$4:$E$9480=AI40)*(ELCC_Table!$F$4:$F$9480=AI41)*(ELCC_Table!$G$4:$G$9480=AI42)*(ELCC_Table!$H$4:$H$9480=AI43)*ELCC_Table!$I$4:$I$9480)*AI$10","v":9297.5802852532033},{"$f":"SUMPRODUCT((ELCC_Table!$C$4:$C$9480=AJ38)*(ELCC_Table!$D$4:$D$9480=AJ39)*(ELCC_Table!$E$4:$E$9480=AJ40)*(ELCC_Table!$F$4:$F$9480=AJ41)*(ELCC_Table!$G$4:$G$9480=AJ42)*(ELCC_Table!$H$4:$H$9480=AJ43)*ELCC_Table!$I$4:$I$9480)*AJ$10","v":9337.5257516243037},{"$f":"SUMPRODUCT((ELCC_Table!$C$4:$C$9480=AK38)*(ELCC_Table!$D$4:$D$9480=AK39)*(ELCC_Table!$E$4:$E$9480=AK40)*(ELCC_Table!$F$4:$F$9480=AK41)*(ELCC_Table!$G$4:$G$9480=AK42)*(ELCC_Table!$H$4:$H$9480=AK43)*ELCC_Table!$I$4:$I$9480)*AK$10","v":9377.642836871999},{"$f":"SUMPRODUCT((ELCC_Table!$C$4:$C$9480=AL38)*(ELCC_Table!$D$4:$D$9480=AL39)*(ELCC_Table!$E$4:$E$9480=AL40)*(ELCC_Table!$F$4:$F$9480=AL41)*(ELCC_Table!$G$4:$G$9480=AL42)*(ELCC_Table!$H$4:$H$9480=AL43)*ELCC_Table!$I$4:$I$9480)*AL$10","v":9417.9322783274947},{"$f":"SUMPRODUCT((ELCC_Table!$C$4:$C$9480=AM38)*(ELCC_Table!$D$4:$D$9480=AM39)*(ELCC_Table!$E$4:$E$9480=AM40)*(ELCC_Table!$F$4:$F$9480=AM41)*(ELCC_Table!$G$4:$G$9480=AM42)*(ELCC_Table!$H$4:$H$9480=AM43)*ELCC_Table!$I$4:$I$9480)*AM$10","v":9458.3948164898102},{"$f":"SUMPRODUCT((ELCC_Table!$C$4:$C$9480=AN38)*(ELCC_Table!$D$4:$D$9480=AN39)*(ELCC_Table!$E$4:$E$9480=AN40)*(ELCC_Table!$F$4:$F$9480=AN41)*(ELCC_Table!$G$4:$G$9480=AN42)*(ELCC_Table!$H$4:$H$9480=AN43)*ELCC_Table!$I$4:$I$9480)*AN$10","v":9499.0311950393971},{"$f":"SUMPRODUCT((ELCC_Table!$C$4:$C$9480=AO38)*(ELCC_Table!$D$4:$D$9480=AO39)*(ELCC_Table!$E$4:$E$9480=AO40)*(ELCC_Table!$F$4:$F$9480=AO41)*(ELCC_Table!$G$4:$G$9480=AO42)*(ELCC_Table!$H$4:$H$9480=AO43)*ELCC_Table!$I$4:$I$9480)*AO$10","v":9539.8421608517929},{"$f":"SUMPRODUCT((ELCC_Table!$C$4:$C$9480=AP38)*(ELCC_Table!$D$4:$D$9480=AP39)*(ELCC_Table!$E$4:$E$9480=AP40)*(ELCC_Table!$F$4:$F$9480=AP41)*(ELCC_Table!$G$4:$G$9480=AP42)*(ELCC_Table!$H$4:$H$9480=AP43)*ELCC_Table!$I$4:$I$9480)*AP$10","v":9580.8284640113725},{"$f":"SUMPRODUCT((ELCC_Table!$C$4:$C$9480=AQ38)*(ELCC_Table!$D$4:$D$9480=AQ39)*(ELCC_Table!$E$4:$E$9480=AQ40)*(ELCC_Table!$F$4:$F$9480=AQ41)*(ELCC_Table!$G$4:$G$9480=AQ42)*(ELCC_Table!$H$4:$H$9480=AQ43)*ELCC_Table!$I$4:$I$9480)*AQ$10","v":9621.9908578251088},{"$f":"SUMPRODUCT((ELCC_Table!$C$4:$C$9480=AR38)*(ELCC_Table!$D$4:$D$9480=AR39)*(ELCC_Table!$E$4:$E$9480=AR40)*(ELCC_Table!$F$4:$F$9480=AR41)*(ELCC_Table!$G$4:$G$9480=AR42)*(ELCC_Table!$H$4:$H$9480=AR43)*ELCC_Table!$I$4:$I$9480)*AR$10","v":9663.3300988364463},{"$f":"SUMPRODUCT((ELCC_Table!$C$4:$C$9480=AS38)*(ELCC_Table!$D$4:$D$9480=AS39)*(ELCC_Table!$E$4:$E$9480=AS40)*(ELCC_Table!$F$4:$F$9480=AS41)*(ELCC_Table!$G$4:$G$9480=AS42)*(ELCC_Table!$H$4:$H$9480=AS43)*ELCC_Table!$I$4:$I$9480)*AS$10","v":9704.8469468391631},{"$f":"SUMPRODUCT((ELCC_Table!$C$4:$C$9480=AT38)*(ELCC_Table!$D$4:$D$9480=AT39)*(ELCC_Table!$E$4:$E$9480=AT40)*(ELCC_Table!$F$4:$F$9480=AT41)*(ELCC_Table!$G$4:$G$9480=AT42)*(ELCC_Table!$H$4:$H$9480=AT43)*ELCC_Table!$I$4:$I$9480)*AT$10","v":9746.5421648913834},{"$f":"SUMPRODUCT((ELCC_Table!$C$4:$C$9480=AU38)*(ELCC_Table!$D$4:$D$9480=AU39)*(ELCC_Table!$E$4:$E$9480=AU40)*(ELCC_Table!$F$4:$F$9480=AU41)*(ELCC_Table!$G$4:$G$9480=AU42)*(ELCC_Table!$H$4:$H$9480=AU43)*ELCC_Table!$I$4:$I$9480)*AU$10","v":9788.4165193295703},{"$f":"SUMPRODUCT((ELCC_Table!$C$4:$C$9480=AV38)*(ELCC_Table!$D$4:$D$9480=AV39)*(ELCC_Table!$E$4:$E$9480=AV40)*(ELCC_Table!$F$4:$F$9480=AV41)*(ELCC_Table!$G$4:$G$9480=AV42)*(ELCC_Table!$H$4:$H$9480=AV43)*ELCC_Table!$I$4:$I$9480)*AV$10","v":9830.4707797826213},{"$f":"SUMPRODUCT((ELCC_Table!$C$4:$C$9480=AW38)*(ELCC_Table!$D$4:$D$9480=AW39)*(ELCC_Table!$E$4:$E$9480=AW40)*(ELCC_Table!$F$4:$F$9480=AW41)*(ELCC_Table!$G$4:$G$9480=AW42)*(ELCC_Table!$H$4:$H$9480=AW43)*ELCC_Table!$I$4:$I$9480)*AW$10","v":9872.7057191860204},{"$f":"SUMPRODUCT((ELCC_Table!$C$4:$C$9480=AX38)*(ELCC_Table!$D$4:$D$9480=AX39)*(ELCC_Table!$E$4:$E$9480=AX40)*(ELCC_Table!$F$4:$F$9480=AX41)*(ELCC_Table!$G$4:$G$9480=AX42)*(ELCC_Table!$H$4:$H$9480=AX43)*ELCC_Table!$I$4:$I$9480)*AX$10","v":9915.1221137960274},{"$f":"SUMPRODUCT((ELCC_Table!$C$4:$C$9480=AY38)*(ELCC_Table!$D$4:$D$9480=AY39)*(ELCC_Table!$E$4:$E$9480=AY40)*(ELCC_Table!$F$4:$F$9480=AY41)*(ELCC_Table!$G$4:$G$9480=AY42)*(ELCC_Table!$H$4:$H$9480=AY43)*ELCC_Table!$I$4:$I$9480)*AY$10","v":9957.7207432039631},{"$f":"SUMPRODUCT((ELCC_Table!$C$4:$C$9480=AZ38)*(ELCC_Table!$D$4:$D$9480=AZ39)*(ELCC_Table!$E$4:$E$9480=AZ40)*(ELCC_Table!$F$4:$F$9480=AZ41)*(ELCC_Table!$G$4:$G$9480=AZ42)*(ELCC_Table!$H$4:$H$9480=AZ43)*ELCC_Table!$I$4:$I$9480)*AZ$10","v":10000.502390350517},{"$f":"SUMPRODUCT((ELCC_Table!$C$4:$C$9480=BA38)*(ELCC_Table!$D$4:$D$9480=BA39)*(ELCC_Table!$E$4:$E$9480=BA40)*(ELCC_Table!$F$4:$F$9480=BA41)*(ELCC_Table!$G$4:$G$9480=BA42)*(ELCC_Table!$H$4:$H$9480=BA43)*ELCC_Table!$I$4:$I$9480)*BA$10","v":10043.467841540165}]
[null,"Marginal ELCC at Nearest Point","Baseload","MW/GWh",{"$f":"1000/8760","v":0.11415525114155251},0.11415525114155251,0.11415525114155251,0.11415525114155251,0.11415525114155251,0.11415525114155251,0.11415525114155251,0.11415525114155251,0.11415525114155251,0.11415525114155251,0.11415525114155251,0.11415525114155251,0.11415525114155251,0.11415525114155251,0.11415525114155251,0.11415525114155251,0.11415525114155251,0.11415525114155251,0.11415525114155251,0.11415525114155251,0.11415525114155251,0.11415525114155251,0.11415525114155251,0.11415525114155251,0.11415525114155251,0.11415525114155251,0.11415525114155251,0.11415525114155251,0.11415525114155251,0.11415525114155251,0.11415525114155251,0.11415525114155251,{"$f":"1000/8760","v":0.11415525114155251},0.11415525114155251,0.11415525114155251,0.11415525114155251,0.11415525114155251,0.11415525114155251,0.11415525114155251,0.11415525114155251,0.11415525114155251,0.11415525114155251,0.11415525114155251,0.11415525114155251,0.11415525114155251,0.11415525114155251,0.11415525114155251,0.11415525114155251,0.11415525114155251]
[null,"(MW/GWh)","CSP - No Storage","MW/GWh",{"$f":"(SUMPRODUCT((ELCC_Table!$C$4:$C$9480=IF($C53=$C$45,E$45,E$38))*(ELCC_Table!$D$4:$D$9480=IF($C53=$C$46,E$46,E$39))*(ELCC_Table!$E$4:$E$9480=IF($C53=$C$47,E$47,E$40))*(ELCC_Table!$F$4:$F$9480=IF($C53=$C$48,E$48,E$41))*(ELCC_Table!$G$4:$G$9480=IF($C53=$C$49,E$49,E$42))*(ELCC_Table!$H$4:$H$9480=IF($C53=$C$50,E$50,E$43))*ELCC_Table!$I$4:$I$9480)-SUMPRODUCT((ELCC_Table!$C$4:$C$9480=E$38)*(ELCC_Table!$D$4:$D$9480=E$39)*(ELCC_Table!$E$4:$E$9480=E$40)*(ELCC_Table!$F$4:$F$9480=E$41)*(ELCC_Table!$G$4:$G$9480=E$42)*(ELCC_Table!$H$4:$H$9480=E$43)*ELCC_Table!$I$4:$I$9480))*E$10/((E45-E38)*E$11)","v":0.2739857141022104},{"$f":"(SUMPRODUCT((ELCC_Table!$C$4:$C$9480=IF($C53=$C$45,F$45,F$38))*(ELCC_Table!$D$4:$D$9480=IF($C53=$C$46,F$46,F$39))*(ELCC_Table!$E$4:$E$9480=IF($C53=$C$47,F$47,F$40))*(ELCC_Table!$F$4:$F$9480=IF($C53=$C$48,F$48,F$41))*(ELCC_Table!$G$4:$G$9480=IF($C53=$C$49,F$49,F$42))*(ELCC_Table!$H$4:$H$9480=IF($C53=$C$50,F$50,F$43))*ELCC_Table!$I$4:$I$9480)-SUMPRODUCT((ELCC_Table!$C$4:$C$9480=F$38)*(ELCC_Table!$D$4:$D$9480=F$39)*(ELCC_Table!$E$4:$E$9480=F$40)*(ELCC_Table!$F$4:$F$9480=F$41)*(ELCC_Table!$G$4:$G$9480=F$42)*(ELCC_Table!$H$4:$H$9480=F$43)*ELCC_Table!$I$4:$I$9480))*F$10/((F45-F38)*F$11)","v":0.28173917750368743},{"$f":"(SUMPRODUCT((ELCC_Table!$C$4:$C$9480=IF($C53=$C$45,G$45,G$38))*(ELCC_Table!$D$4:$D$9480=IF($C53=$C$46,G$46,G$39))*(ELCC_Table!$E$4:$E$9480=IF($C53=$C$47,G$47,G$40))*(ELCC_Table!$F$4:$F$9480=IF($C53=$C$48,G$48,G$41))*(ELCC_Table!$G$4:$G$9480=IF($C53=$C$49,G$49,G$42))*(ELCC_Table!$H$4:$H$9480=IF($C53=$C$50,G$50,G$43))*ELCC_Table!$I$4:$I$9480)-SUMPRODUCT((ELCC_Table!$C$4:$C$9480=G$38)*(ELCC_Table!$D$4:$D$9480=G$39)*(ELCC_Table!$E$4:$E$9480=G$40)*(ELCC_Table!$F$4:$F$9480=G$41)*(ELCC_Table!$G$4:$G$9480=G$42)*(ELCC_Table!$H$4:$H$9480=G$43)*ELCC_Table!$I$4:$I$9480))*G$10/((G45-G38)*G$11)","v":0.26807340744433084},{"$f":"(SUMPRODUCT((ELCC_Table!$C$4:$C$9480=IF($C53=$C$45,H$45,H$38))*(ELCC_Table!$D$4:$D$9480=IF($C53=$C$46,H$46,H$39))*(ELCC_Table!$E$4:$E$9480=IF($C53=$C$47,H$47,H$40))*(ELCC_Table!$F$4:$F$9480=IF($C53=$C$48,H$48,H$41))*(ELCC_Table!$G$4:$G$9480=IF($C53=$C$49,H$49,H$42))*(ELCC_Table!$H$4:$H$9480=IF($C53=$C$50,H$50,H$43))*ELCC_Table!$I$4:$I$9480)-SUMPRODUCT((ELCC_Table!$C$4:$C$9480=H$38)*(ELCC_Table!$D$4:$D$9480=H$39)*(ELCC_Table!$E$4:$E$9480=H$40)*(ELCC_Table!$F$4:$F$9480=H$41)*(ELCC_Table!$G$4:$G$9480=H$42)*(ELCC_Table!$H$4:$H$9480=H$43)*ELCC_Table!$I$4:$I$9480))*H$10/((H45-H38)*H$11)","v":0.21164820278160409},{"$f":"(SUMPRODUCT((ELCC_Table!$C$4:$C$9480=IF($C53=$C$45,I$45,I$38))*(ELCC_Table!$D$4:$D$9480=IF($C53=$C$46,I$46,I$39))*(ELCC_Table!$E$4:$E$9480=IF($C53=$C$47,I$47,I$40))*(ELCC_Table!$F$4:$F$9480=IF($C53=$C$48,I$48,I$41))*(ELCC_Table!$G$4:$G$9480=IF($C53=$C$49,I$49,I$42))*(ELCC_Table!$H$4:$H$9480=IF($C53=$C$50,I$50,I$43))*ELCC_Table!$I$4:$I$9480)-SUMPRODUCT((ELCC_Table!$C$4:$C$9480=I$38)*(ELCC_Table!$D$4:$D$9480=I$39)*(ELCC_Table!$E$4:$E$9480=I$40)*(ELCC_Table!$F$4:$F$9480=I$41)*(ELCC_Table!$G$4:$G$9480=I$42)*(ELCC_Table!$H$4:$H$9480=I$43)*ELCC_Table!$I$4:$I$9480))*I$10/((I45-I38)*I$11)","v":0.18174174736091597},{"$f":"(SUMPRODUCT((ELCC_Table!$C$4:$C$9480=IF($C53=$C$45,J$45,J$38))*(ELCC_Table!$D$4:$D$9480=IF($C53=$C$46,J$46,J$39))*(ELCC_Table!$E$4:$E$9480=IF($C53=$C$47,J$47,J$40))*(ELCC_Table!$F$4:$F$9480=IF($C53=$C$48,J$48,J$41))*(ELCC_Table!$G$4:$G$9480=IF($C53=$C$49,J$49,J$42))*(ELCC_Table!$H$4:$H$9480=IF($C53=$C$50,J$50,J$43))*ELCC_Table!$I$4:$I$9480)-SUMPRODUCT((ELCC_Table!$C$4:$C$9480=J$38)*(ELCC_Table!$D$4:$D$9480=J$39)*(ELCC_Table!$E$4:$E$9480=J$40)*(ELCC_Table!$F$4:$F$9480=J$41)*(ELCC_Table!$G$4:$G$9480=J$42)*(ELCC_Table!$H$4:$H$9480=J$43)*ELCC_Table!$I$4:$I$9480))*J$10/((J45-J38)*J$11)","v":0.14765450476335681},{"$f":"(SUMPRODUCT((ELCC_Table!$C$4:$C$9480=IF($C53=$C$45,K$45,K$38))*(ELCC_Table!$D$4:$D$9480=IF($C53=$C$46,K$46,K$39))*(ELCC_Table!$E$4:$E$9480=IF($C53=$C$47,K$47,K$40))*(ELCC_Table!$F$4:$F$9480=IF($C53=$C$48,K$48,K$41))*(ELCC_Table!$G$4:$G$9480=IF($C53=$C$49,K$49,K$42))*(ELCC_Table!$H$4:$H$9480=IF($C53=$C$50,K$50,K$43))*ELCC_Table!$I$4:$I$9480)-SUMPRODUCT((ELCC_Table!$C$4:$C$9480=K$38)*(ELCC_Table!$D$4:$D$9480=K$39)*(ELCC_Table!$E$4:$E$9480=K$40)*(ELCC_Table!$F$4:$F$9480=K$41)*(ELCC_Table!$G$4:$G$9480=K$42)*(ELCC_Table!$H$4:$H$9480=K$43)*ELCC_Table!$I$4:$I$9480))*K$10/((K45-K38)*K$11)","v":4.8730997773272805E-2},{"$f":"(SUMPRODUCT((ELCC_Table!$C$4:$C$9480=IF($C53=$C$45,L$45,L$38))*(ELCC_Table!$D$4:$D$9480=IF($C53=$C$46,L$46,L$39))*(ELCC_Table!$E$4:$E$9480=IF($C53=$C$47,L$47,L$40))*(ELCC_Table!$F$4:$F$9480=IF($C53=$C$48,L$48,L$41))*(ELCC_Table!$G$4:$G$9480=IF($C53=$C$49,L$49,L$42))*(ELCC_Table!$H$4:$H$9480=IF($C53=$C$50,L$50,L$43))*ELCC_Table!$I$4:$I$9480)-SUMPRODUCT((ELCC_Table!$C$4:$C$9480=L$38)*(ELCC_Table!$D$4:$D$9480=L$39)*(ELCC_Table!$E$4:$E$9480=L$40)*(ELCC_Table!$F$4:$F$9480=L$41)*(ELCC_Table!$G$4:$G$9480=L$42)*(ELCC_Table!$H$4:$H$9480=L$43)*ELCC_Table!$I$4:$I$9480))*L$10/((L45-L38)*L$11)","v":3.3403779958709051E-2},{"$f":"(SUMPRODUCT((ELCC_Table!$C$4:$C$9480=IF($C53=$C$45,M$45,M$38))*(ELCC_Table!$D$4:$D$9480=IF($C53=$C$46,M$46,M$39))*(ELCC_Table!$E$4:$E$9480=IF($C53=$C$47,M$47,M$40))*(ELCC_Table!$F$4:$F$9480=IF($C53=$C$48,M$48,M$41))*(ELCC_Table!$G$4:$G$9480=IF($C53=$C$49,M$49,M$42))*(ELCC_Table!$H$4:$H$9480=IF($C53=$C$50,M$50,M$43))*ELCC_Table!$I$4:$I$9480)-SUMPRODUCT((ELCC_Table!$C$4:$C$9480=M$38)*(ELCC_Table!$D$4:$D$9480=M$39)*(ELCC_Table!$E$4:$E$9480=M$40)*(ELCC_Table!$F$4:$F$9480=M$41)*(ELCC_Table!$G$4:$G$9480=M$42)*(ELCC_Table!$H$4:$H$9480=M$43)*ELCC_Table!$I$4:$I$9480))*M$10/((M45-M38)*M$11)","v":2.2542330941329555E-2},{"$f":"(SUMPRODUCT((ELCC_Table!$C$4:$C$9480=IF($C53=$C$45,N$45,N$38))*(ELCC_Table!$D$4:$D$9480=IF($C53=$C$46,N$46,N$39))*(ELCC_Table!$E$4:$E$9480=IF($C53=$C$47,N$47,N$40))*(ELCC_Table!$F$4:$F$9480=IF($C53=$C$48,N$48,N$41))*(ELCC_Table!$G$4:$G$9480=IF($C53=$C$49,N$49,N$42))*(ELCC_Table!$H$4:$H$9480=IF($C53=$C$50,N$50,N$43))*ELCC_Table!$I$4:$I$9480)-SUMPRODUCT((ELCC_Table!$C$4:$C$9480=N$38)*(ELCC_Table!$D$4:$D$9480=N$39)*(ELCC_Table!$E$4:$E$9480=N$40)*(ELCC_Table!$F$4:$F$9480=N$41)*(ELCC_Table!$G$4:$G$9480=N$42)*(ELCC_Table!$H$4:$H$9480=N$43)*ELCC_Table!$I$4:$I$9480))*N$10/((N45-N38)*N$11)","v":1.5560360773824168E-2},{"$f":"(SUMPRODUCT((ELCC_Table!$C$4:$C$9480=IF($C53=$C$45,O$45,O$38))*(ELCC_Table!$D$4:$D$9480=IF($C53=$C$46,O$46,O$39))*(ELCC_Table!$E$4:$E$9480=IF($C53=$C$47,O$47,O$40))*(ELCC_Table!$F$4:$F$9480=IF($C53=$C$48,O$48,O$41))*(ELCC_Table!$G$4:$G$9480=IF($C53=$C$49,O$49,O$42))*(ELCC_Table!$H$4:$H$9480=IF($C53=$C$50,O$50,O$43))*ELCC_Table!$I$4:$I$9480)-SUMPRODUCT((ELCC_Table!$C$4:$C$9480=O$38)*(ELCC_Table!$D$4:$D$9480=O$39)*(ELCC_Table!$E$4:$E$9480=O$40)*(ELCC_Table!$F$4:$F$9480=O$41)*(ELCC_Table!$G$4:$G$9480=O$42)*(ELCC_Table!$H$4:$H$9480=O$43)*ELCC_Table!$I$4:$I$9480))*O$10/((O45-O38)*O$11)","v":4.839936288264797E-3},{"$f":"(SUMPRODUCT((ELCC_Table!$C$4:$C$9480=IF($C53=$C$45,P$45,P$38))*(ELCC_Table!$D$4:$D$9480=IF($C53=$C$46,P$46,P$39))*(ELCC_Table!$E$4:$E$9480=IF($C53=$C$47,P$47,P$40))*(ELCC_Table!$F$4:$F$9480=IF($C53=$C$48,P$48,P$41))*(ELCC_Table!$G$4:$G$9480=IF($C53=$C$49,P$49,P$42))*(ELCC_Table!$H$4:$H$9480=IF($C53=$C$50,P$50,P$43))*ELCC_Table!$I$4:$I$9480)-SUMPRODUCT((ELCC_Table!$C$4:$C$9480=P$38)*(ELCC_Table!$D$4:$D$9480=P$39)*(ELCC_Table!$E$4:$E$9480=P$40)*(ELCC_Table!$F$4:$F$9480=P$41)*(ELCC_Table!$G$4:$G$9480=P$42)*(ELCC_Table!$H$4:$H$9480=P$43)*ELCC_Table!$I$4:$I$9480))*P$10/((P45-P38)*P$11)","v":4.8397912926848767E-3},{"$f":"(SUMPRODUCT((ELCC_Table!$C$4:$C$9480=IF($C53=$C$45,Q$45,Q$38))*(ELCC_Table!$D$4:$D$9480=IF($C53=$C$46,Q$46,Q$39))*(ELCC_Table!$E$4:$E$9480=IF($C53=$C$47,Q$47,Q$40))*(ELCC_Table!$F$4:$F$9480=IF($C53=$C$48,Q$48,Q$41))*(ELCC_Table!$G$4:$G$9480=IF($C53=$C$49,Q$49,Q$42))*(ELCC_Table!$H$4:$H$9480=IF($C53=$C$50,Q$50,Q$43))*ELCC_Table!$I$4:$I$9480)-SUMPRODUCT((ELCC_Table!$C$4:$C$9480=Q$38)*(ELCC_Table!$D$4:$D$9480=Q$39)*(ELCC_Table!$E$4:$E$9480=Q$40)*(ELCC_Table!$F$4:$F$9480=Q$41)*(ELCC_Table!$G$4:$G$9480=Q$42)*(ELCC_Table!$H$4:$H$9480=Q$43)*ELCC_Table!$I$4:$I$9480))*Q$10/((Q45-Q38)*Q$11)","v":1.9630546586591599E-3},{"$f":"(SUMPRODUCT((ELCC_Table!$C$4:$C$9480=IF($C53=$C$45,R$45,R$38))*(ELCC_Table!$D$4:$D$9480=IF($C53=$C$46,R$46,R$39))*(ELCC_Table!$E$4:$E$9480=IF($C53=$C$47,R$47,R$40))*(ELCC_Table!$F$4:$F$9480=IF($C53=$C$48,R$48,R$41))*(ELCC_Table!$G$4:$G$9480=IF($C53=$C$49,R$49,R$42))*(ELCC_Table!$H$4:$H$9480=IF($C53=$C$50,R$50,R$43))*ELCC_Table!$I$4:$I$9480)-SUMPRODUCT((ELCC_Table!$C$4:$C$9480=R$38)*(ELCC_Table!$D$4:$D$9480=R$39)*(ELCC_Table!$E$4:$E$9480=R$40)*(ELCC_Table!$F$4:$F$9480=R$41)*(ELCC_Table!$G$4:$G$9480=R$42)*(ELCC_Table!$H$4:$H$9480=R$43)*ELCC_Table!$I$4:$I$9480))*R$10/((R45-R38)*R$11)","v":1.9579755880204789E-3},{"$f":"(SUMPRODUCT((ELCC_Table!$C$4:$C$9480=IF($C53=$C$45,S$45,S$38))*(ELCC_Table!$D$4:$D$9480=IF($C53=$C$46,S$46,S$39))*(ELCC_Table!$E$4:$E$9480=IF($C53=$C$47,S$47,S$40))*(ELCC_Table!$F$4:$F$9480=IF($C53=$C$48,S$48,S$41))*(ELCC_Table!$G$4:$G$9480=IF($C53=$C$49,S$49,S$42))*(ELCC_Table!$H$4:$H$9480=IF($C53=$C$50,S$50,S$43))*ELCC_Table!$I$4:$I$9480)-SUMPRODUCT((ELCC_Table!$C$4:$C$9480=S$38)*(ELCC_Table!$D$4:$D$9480=S$39)*(ELCC_Table!$E$4:$E$9480=S$40)*(ELCC_Table!$F$4:$F$9480=S$41)*(ELCC_Table!$G$4:$G$9480=S$42)*(ELCC_Table!$H$4:$H$9480=S$43)*ELCC_Table!$I$4:$I$9480))*S$10/((S45-S38)*S$11)","v":2.2492248321963703E-4},{"$f":"(SUMPRODUCT((ELCC_Table!$C$4:$C$9480=IF($C53=$C$45,T$45,T$38))*(ELCC_Table!$D$4:$D$9480=IF($C53=$C$46,T$46,T$39))*(ELCC_Table!$E$4:$E$9480=IF($C53=$C$47,T$47,T$40))*(ELCC_Table!$F$4:$F$9480=IF($C53=$C$48,T$48,T$41))*(ELCC_Table!$G$4:$G$9480=IF($C53=$C$49,T$49,T$42))*(ELCC_Table!$H$4:$H$9480=IF($C53=$C$50,T$50,T$43))*ELCC_Table!$I$4:$I$9480)-SUMPRODUCT((ELCC_Table!$C$4:$C$9480=T$38)*(ELCC_Table!$D$4:$D$9480=T$39)*(ELCC_Table!$E$4:$E$9480=T$40)*(ELCC_Table!$F$4:$F$9480=T$41)*(ELCC_Table!$G$4:$G$9480=T$42)*(ELCC_Table!$H$4:$H$9480=T$43)*ELCC_Table!$I$4:$I$9480))*T$10/((T45-T38)*T$11)","v":-6.1600830408951813E-4},{"$f":"(SUMPRODUCT((ELCC_Table!$C$4:$C$9480=IF($C53=$C$45,U$45,U$38))*(ELCC_Table!$D$4:$D$9480=IF($C53=$C$46,U$46,U$39))*(ELCC_Table!$E$4:$E$9480=IF($C53=$C$47,U$47,U$40))*(ELCC_Table!$F$4:$F$9480=IF($C53=$C$48,U$48,U$41))*(ELCC_Table!$G$4:$G$9480=IF($C53=$C$49,U$49,U$42))*(ELCC_Table!$H$4:$H$9480=IF($C53=$C$50,U$50,U$43))*ELCC_Table!$I$4:$I$9480)-SUMPRODUCT((ELCC_Table!$C$4:$C$9480=U$38)*(ELCC_Table!$D$4:$D$9480=U$39)*(ELCC_Table!$E$4:$E$9480=U$40)*(ELCC_Table!$F$4:$F$9480=U$41)*(ELCC_Table!$G$4:$G$9480=U$42)*(ELCC_Table!$H$4:$H$9480=U$43)*ELCC_Table!$I$4:$I$9480))*U$10/((U45-U38)*U$11)","v":-1.25051348602258E-3},{"$f":"(SUMPRODUCT((ELCC_Table!$C$4:$C$9480=IF($C53=$C$45,V$45,V$38))*(ELCC_Table!$D$4:$D$9480=IF($C53=$C$46,V$46,V$39))*(ELCC_Table!$E$4:$E$9480=IF($C53=$C$47,V$47,V$40))*(ELCC_Table!$F$4:$F$9480=IF($C53=$C$48,V$48,V$41))*(ELCC_Table!$G$4:$G$9480=IF($C53=$C$49,V$49,V$42))*(ELCC_Table!$H$4:$H$9480=IF($C53=$C$50,V$50,V$43))*ELCC_Table!$I$4:$I$9480)-SUMPRODUCT((ELCC_Table!$C$4:$C$9480=V$38)*(ELCC_Table!$D$4:$D$9480=V$39)*(ELCC_Table!$E$4:$E$9480=V$40)*(ELCC_Table!$F$4:$F$9480=V$41)*(ELCC_Table!$G$4:$G$9480=V$42)*(ELCC_Table!$H$4:$H$9480=V$43)*ELCC_Table!$I$4:$I$9480))*V$10/((V45-V38)*V$11)","v":-1.254423926428808E-3},{"$f":"(SUMPRODUCT((ELCC_Table!$C$4:$C$9480=IF($C53=$C$45,W$45,W$38))*(ELCC_Table!$D$4:$D$9480=IF($C53=$C$46,W$46,W$39))*(ELCC_Table!$E$4:$E$9480=IF($C53=$C$47,W$47,W$40))*(ELCC_Table!$F$4:$F$9480=IF($C53=$C$48,W$48,W$41))*(ELCC_Table!$G$4:$G$9480=IF($C53=$C$49,W$49,W$42))*(ELCC_Table!$H$4:$H$9480=IF($C53=$C$50,W$50,W$43))*ELCC_Table!$I$4:$I$9480)-SUMPRODUCT((ELCC_Table!$C$4:$C$9480=W$38)*(ELCC_Table!$D$4:$D$9480=W$39)*(ELCC_Table!$E$4:$E$9480=W$40)*(ELCC_Table!$F$4:$F$9480=W$41)*(ELCC_Table!$G$4:$G$9480=W$42)*(ELCC_Table!$H$4:$H$9480=W$43)*ELCC_Table!$I$4:$I$9480))*W$10/((W45-W38)*W$11)","v":-1.5528395167439936E-3},{"$f":"(SUMPRODUCT((ELCC_Table!$C$4:$C$9480=IF($C53=$C$45,X$45,X$38))*(ELCC_Table!$D$4:$D$9480=IF($C53=$C$46,X$46,X$39))*(ELCC_Table!$E$4:$E$9480=IF($C53=$C$47,X$47,X$40))*(ELCC_Table!$F$4:$F$9480=IF($C53=$C$48,X$48,X$41))*(ELCC_Table!$G$4:$G$9480=IF($C53=$C$49,X$49,X$42))*(ELCC_Table!$H$4:$H$9480=IF($C53=$C$50,X$50,X$43))*ELCC_Table!$I$4:$I$9480)-SUMPRODUCT((ELCC_Table!$C$4:$C$9480=X$38)*(ELCC_Table!$D$4:$D$9480=X$39)*(ELCC_Table!$E$4:$E$9480=X$40)*(ELCC_Table!$F$4:$F$9480=X$41)*(ELCC_Table!$G$4:$G$9480=X$42)*(ELCC_Table!$H$4:$H$9480=X$43)*ELCC_Table!$I$4:$I$9480))*X$10/((X45-X38)*X$11)","v":-1.5528365896405598E-3},{"$f":"(SUMPRODUCT((ELCC_Table!$C$4:$C$9480=IF($C53=$C$45,Y$45,Y$38))*(ELCC_Table!$D$4:$D$9480=IF($C53=$C$46,Y$46,Y$39))*(ELCC_Table!$E$4:$E$9480=IF($C53=$C$47,Y$47,Y$40))*(ELCC_Table!$F$4:$F$9480=IF($C53=$C$48,Y$48,Y$41))*(ELCC_Table!$G$4:$G$9480=IF($C53=$C$49,Y$49,Y$42))*(ELCC_Table!$H$4:$H$9480=IF($C53=$C$50,Y$50,Y$43))*ELCC_Table!$I$4:$I$9480)-SUMPRODUCT((ELCC_Table!$C$4:$C$9480=Y$38)*(ELCC_Table!$D$4:$D$9480=Y$39)*(ELCC_Table!$E$4:$E$9480=Y$40)*(ELCC_Table!$F$4:$F$9480=Y$41)*(ELCC_Table!$G$4:$G$9480=Y$42)*(ELCC_Table!$H$4:$H$9480=Y$43)*ELCC_Table!$I$4:$I$9480))*Y$10/((Y45-Y38)*Y$11)","v":-1.5528282621403849E-3},{"$f":"(SUMPRODUCT((ELCC_Table!$C$4:$C$9480=IF($C53=$C$45,Z$45,Z$38))*(ELCC_Table!$D$4:$D$9480=IF($C53=$C$46,Z$46,Z$39))*(ELCC_Table!$E$4:$E$9480=IF($C53=$C$47,Z$47,Z$40))*(ELCC_Table!$F$4:$F$9480=IF($C53=$C$48,Z$48,Z$41))*(ELCC_Table!$G$4:$G$9480=IF($C53=$C$49,Z$49,Z$42))*(ELCC_Table!$H$4:$H$9480=IF($C53=$C$50,Z$50,Z$43))*ELCC_Table!$I$4:$I$9480)-SUMPRODUCT((ELCC_Table!$C$4:$C$9480=Z$38)*(ELCC_Table!$D$4:$D$9480=Z$39)*(ELCC_Table!$E$4:$E$9480=Z$40)*(ELCC_Table!$F$4:$F$9480=Z$41)*(ELCC_Table!$G$4:$G$9480=Z$42)*(ELCC_Table!$H$4:$H$9480=Z$43)*ELCC_Table!$I$4:$I$9480))*Z$10/((Z45-Z38)*Z$11)","v":-1.5528145329296566E-3},{"$f":"(SUMPRODUCT((ELCC_Table!$C$4:$C$9480=IF($C53=$C$45,AA$45,AA$38))*(ELCC_Table!$D$4:$D$9480=IF($C53=$C$46,AA$46,AA$39))*(ELCC_Table!$E$4:$E$9480=IF($C53=$C$47,AA$47,AA$40))*(ELCC_Table!$F$4:$F$9480=IF($C53=$C$48,AA$48,AA$41))*(ELCC_Table!$G$4:$G$9480=IF($C53=$C$49,AA$49,AA$42))*(ELCC_Table!$H$4:$H$9480=IF($C53=$C$50,AA$50,AA$43))*ELCC_Table!$I$4:$I$9480)-SUMPRODUCT((ELCC_Table!$C$4:$C$9480=AA$38)*(ELCC_Table!$D$4:$D$9480=AA$39)*(ELCC_Table!$E$4:$E$9480=AA$40)*(ELCC_Table!$F$4:$F$9480=AA$41)*(ELCC_Table!$G$4:$G$9480=AA$42)*(ELCC_Table!$H$4:$H$9480=AA$43)*ELCC_Table!$I$4:$I$9480))*AA$10/((AA45-AA38)*AA$11)","v":-1.5527954007809224E-3},{"$f":"(SUMPRODUCT((ELCC_Table!$C$4:$C$9480=IF($C53=$C$45,AB$45,AB$38))*(ELCC_Table!$D$4:$D$9480=IF($C53=$C$46,AB$46,AB$39))*(ELCC_Table!$E$4:$E$9480=IF($C53=$C$47,AB$47,AB$40))*(ELCC_Table!$F$4:$F$9480=IF($C53=$C$48,AB$48,AB$41))*(ELCC_Table!$G$4:$G$9480=IF($C53=$C$49,AB$49,AB$42))*(ELCC_Table!$H$4:$H$9480=IF($C53=$C$50,AB$50,AB$43))*ELCC_Table!$I$4:$I$9480)-SUMPRODUCT((ELCC_Table!$C$4:$C$9480=AB$38)*(ELCC_Table!$D$4:$D$9480=AB$39)*(ELCC_Table!$E$4:$E$9480=AB$40)*(ELCC_Table!$F$4:$F$9480=AB$41)*(ELCC_Table!$G$4:$G$9480=AB$42)*(ELCC_Table!$H$4:$H$9480=AB$43)*ELCC_Table!$I$4:$I$9480))*AB$10/((AB45-AB38)*AB$11)","v":-2.3004672934525845E-4},{"$f":"(SUMPRODUCT((ELCC_Table!$C$4:$C$9480=IF($C53=$C$45,AC$45,AC$38))*(ELCC_Table!$D$4:$D$9480=IF($C53=$C$46,AC$46,AC$39))*(ELCC_Table!$E$4:$E$9480=IF($C53=$C$47,AC$47,AC$40))*(ELCC_Table!$F$4:$F$9480=IF($C53=$C$48,AC$48,AC$41))*(ELCC_Table!$G$4:$G$9480=IF($C53=$C$49,AC$49,AC$42))*(ELCC_Table!$H$4:$H$9480=IF($C53=$C$50,AC$50,AC$43))*ELCC_Table!$I$4:$I$9480)-SUMPRODUCT((ELCC_Table!$C$4:$C$9480=AC$38)*(ELCC_Table!$D$4:$D$9480=AC$39)*(ELCC_Table!$E$4:$E$9480=AC$40)*(ELCC_Table!$F$4:$F$9480=AC$41)*(ELCC_Table!$G$4:$G$9480=AC$42)*(ELCC_Table!$H$4:$H$9480=AC$43)*ELCC_Table!$I$4:$I$9480))*AC$10/((AC45-AC38)*AC$11)","v":-2.3004229346074793E-4},{"$f":"(SUMPRODUCT((ELCC_Table!$C$4:$C$9480=IF($C53=$C$45,AD$45,AD$38))*(ELCC_Table!$D$4:$D$9480=IF($C53=$C$46,AD$46,AD$39))*(ELCC_Table!$E$4:$E$9480=IF($C53=$C$47,AD$47,AD$40))*(ELCC_Table!$F$4:$F$9480=IF($C53=$C$48,AD$48,AD$41))*(ELCC_Table!$G$4:$G$9480=IF($C53=$C$49,AD$49,AD$42))*(ELCC_Table!$H$4:$H$9480=IF($C53=$C$50,AD$50,AD$43))*ELCC_Table!$I$4:$I$9480)-SUMPRODUCT((ELCC_Table!$C$4:$C$9480=AD$38)*(ELCC_Table!$D$4:$D$9480=AD$39)*(ELCC_Table!$E$4:$E$9480=AD$40)*(ELCC_Table!$F$4:$F$9480=AD$41)*(ELCC_Table!$G$4:$G$9480=AD$42)*(ELCC_Table!$H$4:$H$9480=AD$43)*ELCC_Table!$I$4:$I$9480))*AD$10/((AD45-AD38)*AD$11)","v":-1.6856717952905707E-4},{"$f":"(SUMPRODUCT((ELCC_Table!$C$4:$C$9480=IF($C53=$C$45,AE$45,AE$38))*(ELCC_Table!$D$4:$D$9480=IF($C53=$C$46,AE$46,AE$39))*(ELCC_Table!$E$4:$E$9480=IF($C53=$C$47,AE$47,AE$40))*(ELCC_Table!$F$4:$F$9480=IF($C53=$C$48,AE$48,AE$41))*(ELCC_Table!$G$4:$G$9480=IF($C53=$C$49,AE$49,AE$42))*(ELCC_Table!$H$4:$H$9480=IF($C53=$C$50,AE$50,AE$43))*ELCC_Table!$I$4:$I$9480)-SUMPRODUCT((ELCC_Table!$C$4:$C$9480=AE$38)*(ELCC_Table!$D$4:$D$9480=AE$39)*(ELCC_Table!$E$4:$E$9480=AE$40)*(ELCC_Table!$F$4:$F$9480=AE$41)*(ELCC_Table!$G$4:$G$9480=AE$42)*(ELCC_Table!$H$4:$H$9480=AE$43)*ELCC_Table!$I$4:$I$9480))*AE$10/((AE45-AE38)*AE$11)","v":-1.6856275508311775E-4},{"$f":"(SUMPRODUCT((ELCC_Table!$C$4:$C$9480=IF($C53=$C$45,AF$45,AF$38))*(ELCC_Table!$D$4:$D$9480=IF($C53=$C$46,AF$46,AF$39))*(ELCC_Table!$E$4:$E$9480=IF($C53=$C$47,AF$47,AF$40))*(ELCC_Table!$F$4:$F$9480=IF($C53=$C$48,AF$48,AF$41))*(ELCC_Table!$G$4:$G$9480=IF($C53=$C$49,AF$49,AF$42))*(ELCC_Table!$H$4:$H$9480=IF($C53=$C$50,AF$50,AF$43))*ELCC_Table!$I$4:$I$9480)-SUMPRODUCT((ELCC_Table!$C$4:$C$9480=AF$38)*(ELCC_Table!$D$4:$D$9480=AF$39)*(ELCC_Table!$E$4:$E$9480=AF$40)*(ELCC_Table!$F$4:$F$9480=AF$41)*(ELCC_Table!$G$4:$G$9480=AF$42)*(ELCC_Table!$H$4:$H$9480=AF$43)*ELCC_Table!$I$4:$I$9480))*AF$10/((AF45-AF38)*AF$11)","v":-1.6855774354988164E-4},{"$f":"(SUMPRODUCT((ELCC_Table!$C$4:$C$9480=IF($C53=$C$45,AG$45,AG$38))*(ELCC_Table!$D$4:$D$9480=IF($C53=$C$46,AG$46,AG$39))*(ELCC_Table!$E$4:$E$9480=IF($C53=$C$47,AG$47,AG$40))*(ELCC_Table!$F$4:$F$9480=IF($C53=$C$48,AG$48,AG$41))*(ELCC_Table!$G$4:$G$9480=IF($C53=$C$49,AG$49,AG$42))*(ELCC_Table!$H$4:$H$9480=IF($C53=$C$50,AG$50,AG$43))*ELCC_Table!$I$4:$I$9480)-SUMPRODUCT((ELCC_Table!$C$4:$C$9480=AG$38)*(ELCC_Table!$D$4:$D$9480=AG$39)*(ELCC_Table!$E$4:$E$9480=AG$40)*(ELCC_Table!$F$4:$F$9480=AG$41)*(ELCC_Table!$G$4:$G$9480=AG$42)*(ELCC_Table!$H$4:$H$9480=AG$43)*ELCC_Table!$I$4:$I$9480))*AG$10/((AG45-AG38)*AG$11)","v":-1.6855214485252655E-4},{"$f":"(SUMPRODUCT((ELCC_Table!$C$4:$C$9480=IF($C53=$C$45,AH$45,AH$38))*(ELCC_Table!$D$4:$D$9480=IF($C53=$C$46,AH$46,AH$39))*(ELCC_Table!$E$4:$E$9480=IF($C53=$C$47,AH$47,AH$40))*(ELCC_Table!$F$4:$F$9480=IF($C53=$C$48,AH$48,AH$41))*(ELCC_Table!$G$4:$G$9480=IF($C53=$C$49,AH$49,AH$42))*(ELCC_Table!$H$4:$H$9480=IF($C53=$C$50,AH$50,AH$43))*ELCC_Table!$I$4:$I$9480)-SUMPRODUCT((ELCC_Table!$C$4:$C$9480=AH$38)*(ELCC_Table!$D$4:$D$9480=AH$39)*(ELCC_Table!$E$4:$E$9480=AH$40)*(ELCC_Table!$F$4:$F$9480=AH$41)*(ELCC_Table!$G$4:$G$9480=AH$42)*(ELCC_Table!$H$4:$H$9480=AH$43)*ELCC_Table!$I$4:$I$9480))*AH$10/((AH45-AH38)*AH$11)","v":-1.6854595892366373E-4},{"$f":"(SUMPRODUCT((ELCC_Table!$C$4:$C$9480=IF($C53=$C$45,AI$45,AI$38))*(ELCC_Table!$D$4:$D$9480=IF($C53=$C$46,AI$46,AI$39))*(ELCC_Table!$E$4:$E$9480=IF($C53=$C$47,AI$47,AI$40))*(ELCC_Table!$F$4:$F$9480=IF($C53=$C$48,AI$48,AI$41))*(ELCC_Table!$G$4:$G$9480=IF($C53=$C$49,AI$49,AI$42))*(ELCC_Table!$H$4:$H$9480=IF($C53=$C$50,AI$50,AI$43))*ELCC_Table!$I$4:$I$9480)-SUMPRODUCT((ELCC_Table!$C$4:$C$9480=AI$38)*(ELCC_Table!$D$4:$D$9480=AI$39)*(ELCC_Table!$E$4:$E$9480=AI$40)*(ELCC_Table!$F$4:$F$9480=AI$41)*(ELCC_Table!$G$4:$G$9480=AI$42)*(ELCC_Table!$H$4:$H$9480=AI$43)*ELCC_Table!$I$4:$I$9480))*AI$10/((AI45-AI38)*AI$11)","v":-1.6853918570534376E-4},{"$f":"(SUMPRODUCT((ELCC_Table!$C$4:$C$9480=IF($C53=$C$45,AJ$45,AJ$38))*(ELCC_Table!$D$4:$D$9480=IF($C53=$C$46,AJ$46,AJ$39))*(ELCC_Table!$E$4:$E$9480=IF($C53=$C$47,AJ$47,AJ$40))*(ELCC_Table!$F$4:$F$9480=IF($C53=$C$48,AJ$48,AJ$41))*(ELCC_Table!$G$4:$G$9480=IF($C53=$C$49,AJ$49,AJ$42))*(ELCC_Table!$H$4:$H$9480=IF($C53=$C$50,AJ$50,AJ$43))*ELCC_Table!$I$4:$I$9480)-SUMPRODUCT((ELCC_Table!$C$4:$C$9480=AJ$38)*(ELCC_Table!$D$4:$D$9480=AJ$39)*(ELCC_Table!$E$4:$E$9480=AJ$40)*(ELCC_Table!$F$4:$F$9480=AJ$41)*(ELCC_Table!$G$4:$G$9480=AJ$42)*(ELCC_Table!$H$4:$H$9480=AJ$43)*ELCC_Table!$I$4:$I$9480))*AJ$10/((AJ45-AJ38)*AJ$11)","v":-1.6853182514906342E-4},{"$f":"(SUMPRODUCT((ELCC_Table!$C$4:$C$9480=IF($C53=$C$45,AK$45,AK$38))*(ELCC_Table!$D$4:$D$9480=IF($C53=$C$46,AK$46,AK$39))*(ELCC_Table!$E$4:$E$9480=IF($C53=$C$47,AK$47,AK$40))*(ELCC_Table!$F$4:$F$9480=IF($C53=$C$48,AK$48,AK$41))*(ELCC_Table!$G$4:$G$9480=IF($C53=$C$49,AK$49,AK$42))*(ELCC_Table!$H$4:$H$9480=IF($C53=$C$50,AK$50,AK$43))*ELCC_Table!$I$4:$I$9480)-SUMPRODUCT((ELCC_Table!$C$4:$C$9480=AK$38)*(ELCC_Table!$D$4:$D$9480=AK$39)*(ELCC_Table!$E$4:$E$9480=AK$40)*(ELCC_Table!$F$4:$F$9480=AK$41)*(ELCC_Table!$G$4:$G$9480=AK$42)*(ELCC_Table!$H$4:$H$9480=AK$43)*ELCC_Table!$I$4:$I$9480))*AK$10/((AK45-AK38)*AK$11)","v":-1.6852387721577166E-4},{"$f":"(SUMPRODUCT((ELCC_Table!$C$4:$C$9480=IF($C53=$C$45,AL$45,AL$38))*(ELCC_Table!$D$4:$D$9480=IF($C53=$C$46,AL$46,AL$39))*(ELCC_Table!$E$4:$E$9480=IF($C53=$C$47,AL$47,AL$40))*(ELCC_Table!$F$4:$F$9480=IF($C53=$C$48,AL$48,AL$41))*(ELCC_Table!$G$4:$G$9480=IF($C53=$C$49,AL$49,AL$42))*(ELCC_Table!$H$4:$H$9480=IF($C53=$C$50,AL$50,AL$43))*ELCC_Table!$I$4:$I$9480)-SUMPRODUCT((ELCC_Table!$C$4:$C$9480=AL$38)*(ELCC_Table!$D$4:$D$9480=AL$39)*(ELCC_Table!$E$4:$E$9480=AL$40)*(ELCC_Table!$F$4:$F$9480=AL$41)*(ELCC_Table!$G$4:$G$9480=AL$42)*(ELCC_Table!$H$4:$H$9480=AL$43)*ELCC_Table!$I$4:$I$9480))*AL$10/((AL45-AL38)*AL$11)","v":-1.6851534187587556E-4},{"$f":"(SUMPRODUCT((ELCC_Table!$C$4:$C$9480=IF($C53=$C$45,AM$45,AM$38))*(ELCC_Table!$D$4:$D$9480=IF($C53=$C$46,AM$46,AM$39))*(ELCC_Table!$E$4:$E$9480=IF($C53=$C$47,AM$47,AM$40))*(ELCC_Table!$F$4:$F$9480=IF($C53=$C$48,AM$48,AM$41))*(ELCC_Table!$G$4:$G$9480=IF($C53=$C$49,AM$49,AM$42))*(ELCC_Table!$H$4:$H$9480=IF($C53=$C$50,AM$50,AM$43))*ELCC_Table!$I$4:$I$9480)-SUMPRODUCT((ELCC_Table!$C$4:$C$9480=AM$38)*(ELCC_Table!$D$4:$D$9480=AM$39)*(ELCC_Table!$E$4:$E$9480=AM$40)*(ELCC_Table!$F$4:$F$9480=AM$41)*(ELCC_Table!$G$4:$G$9480=AM$42)*(ELCC_Table!$H$4:$H$9480=AM$43)*ELCC_Table!$I$4:$I$9480))*AM$10/((AM45-AM38)*AM$11)","v":-1.6850621910924519E-4},{"$f":"(SUMPRODUCT((ELCC_Table!$C$4:$C$9480=IF($C53=$C$45,AN$45,AN$38))*(ELCC_Table!$D$4:$D$9480=IF($C53=$C$46,AN$46,AN$39))*(ELCC_Table!$E$4:$E$9480=IF($C53=$C$47,AN$47,AN$40))*(ELCC_Table!$F$4:$F$9480=IF($C53=$C$48,AN$48,AN$41))*(ELCC_Table!$G$4:$G$9480=IF($C53=$C$49,AN$49,AN$42))*(ELCC_Table!$H$4:$H$9480=IF($C53=$C$50,AN$50,AN$43))*ELCC_Table!$I$4:$I$9480)-SUMPRODUCT((ELCC_Table!$C$4:$C$9480=AN$38)*(ELCC_Table!$D$4:$D$9480=AN$39)*(ELCC_Table!$E$4:$E$9480=AN$40)*(ELCC_Table!$F$4:$F$9480=AN$41)*(ELCC_Table!$G$4:$G$9480=AN$42)*(ELCC_Table!$H$4:$H$9480=AN$43)*ELCC_Table!$I$4:$I$9480))*AN$10/((AN45-AN38)*AN$11)","v":-1.6849650890521915E-4},{"$f":"(SUMPRODUCT((ELCC_Table!$C$4:$C$9480=IF($C53=$C$45,AO$45,AO$38))*(ELCC_Table!$D$4:$D$9480=IF($C53=$C$46,AO$46,AO$39))*(ELCC_Table!$E$4:$E$9480=IF($C53=$C$47,AO$47,AO$40))*(ELCC_Table!$F$4:$F$9480=IF($C53=$C$48,AO$48,AO$41))*(ELCC_Table!$G$4:$G$9480=IF($C53=$C$49,AO$49,AO$42))*(ELCC_Table!$H$4:$H$9480=IF($C53=$C$50,AO$50,AO$43))*ELCC_Table!$I$4:$I$9480)-SUMPRODUCT((ELCC_Table!$C$4:$C$9480=AO$38)*(ELCC_Table!$D$4:$D$9480=AO$39)*(ELCC_Table!$E$4:$E$9480=AO$40)*(ELCC_Table!$F$4:$F$9480=AO$41)*(ELCC_Table!$G$4:$G$9480=AO$42)*(ELCC_Table!$H$4:$H$9480=AO$43)*ELCC_Table!$I$4:$I$9480))*AO$10/((AO45-AO38)*AO$11)","v":-1.684862112626087E-4},{"$f":"(SUMPRODUCT((ELCC_Table!$C$4:$C$9480=IF($C53=$C$45,AP$45,AP$38))*(ELCC_Table!$D$4:$D$9480=IF($C53=$C$46,AP$46,AP$39))*(ELCC_Table!$E$4:$E$9480=IF($C53=$C$47,AP$47,AP$40))*(ELCC_Table!$F$4:$F$9480=IF($C53=$C$48,AP$48,AP$41))*(ELCC_Table!$G$4:$G$9480=IF($C53=$C$49,AP$49,AP$42))*(ELCC_Table!$H$4:$H$9480=IF($C53=$C$50,AP$50,AP$43))*ELCC_Table!$I$4:$I$9480)-SUMPRODUCT((ELCC_Table!$C$4:$C$9480=AP$38)*(ELCC_Table!$D$4:$D$9480=AP$39)*(ELCC_Table!$E$4:$E$9480=AP$40)*(ELCC_Table!$F$4:$F$9480=AP$41)*(ELCC_Table!$G$4:$G$9480=AP$42)*(ELCC_Table!$H$4:$H$9480=AP$43)*ELCC_Table!$I$4:$I$9480))*AP$10/((AP45-AP38)*AP$11)","v":-1.6847532618970257E-4},{"$f":"(SUMPRODUCT((ELCC_Table!$C$4:$C$9480=IF($C53=$C$45,AQ$45,AQ$38))*(ELCC_Table!$D$4:$D$9480=IF($C53=$C$46,AQ$46,AQ$39))*(ELCC_Table!$E$4:$E$9480=IF($C53=$C$47,AQ$47,AQ$40))*(ELCC_Table!$F$4:$F$9480=IF($C53=$C$48,AQ$48,AQ$41))*(ELCC_Table!$G$4:$G$9480=IF($C53=$C$49,AQ$49,AQ$42))*(ELCC_Table!$H$4:$H$9480=IF($C53=$C$50,AQ$50,AQ$43))*ELCC_Table!$I$4:$I$9480)-SUMPRODUCT((ELCC_Table!$C$4:$C$9480=AQ$38)*(ELCC_Table!$D$4:$D$9480=AQ$39)*(ELCC_Table!$E$4:$E$9480=AQ$40)*(ELCC_Table!$F$4:$F$9480=AQ$41)*(ELCC_Table!$G$4:$G$9480=AQ$42)*(ELCC_Table!$H$4:$H$9480=AQ$43)*ELCC_Table!$I$4:$I$9480))*AQ$10/((AQ45-AQ38)*AQ$11)","v":-1.6846385370427038E-4},{"$f":"(SUMPRODUCT((ELCC_Table!$C$4:$C$9480=IF($C53=$C$45,AR$45,AR$38))*(ELCC_Table!$D$4:$D$9480=IF($C53=$C$46,AR$46,AR$39))*(ELCC_Table!$E$4:$E$9480=IF($C53=$C$47,AR$47,AR$40))*(ELCC_Table!$F$4:$F$9480=IF($C53=$C$48,AR$48,AR$41))*(ELCC_Table!$G$4:$G$9480=IF($C53=$C$49,AR$49,AR$42))*(ELCC_Table!$H$4:$H$9480=IF($C53=$C$50,AR$50,AR$43))*ELCC_Table!$I$4:$I$9480)-SUMPRODUCT((ELCC_Table!$C$4:$C$9480=AR$38)*(ELCC_Table!$D$4:$D$9480=AR$39)*(ELCC_Table!$E$4:$E$9480=AR$40)*(ELCC_Table!$F$4:$F$9480=AR$41)*(ELCC_Table!$G$4:$G$9480=AR$42)*(ELCC_Table!$H$4:$H$9480=AR$43)*ELCC_Table!$I$4:$I$9480))*AR$10/((AR45-AR38)*AR$11)","v":-1.6845179383356672E-4},{"$f":"(SUMPRODUCT((ELCC_Table!$C$4:$C$9480=IF($C53=$C$45,AS$45,AS$38))*(ELCC_Table!$D$4:$D$9480=IF($C53=$C$46,AS$46,AS$39))*(ELCC_Table!$E$4:$E$9480=IF($C53=$C$47,AS$47,AS$40))*(ELCC_Table!$F$4:$F$9480=IF($C53=$C$48,AS$48,AS$41))*(ELCC_Table!$G$4:$G$9480=IF($C53=$C$49,AS$49,AS$42))*(ELCC_Table!$H$4:$H$9480=IF($C53=$C$50,AS$50,AS$43))*ELCC_Table!$I$4:$I$9480)-SUMPRODUCT((ELCC_Table!$C$4:$C$9480=AS$38)*(ELCC_Table!$D$4:$D$9480=AS$39)*(ELCC_Table!$E$4:$E$9480=AS$40)*(ELCC_Table!$F$4:$F$9480=AS$41)*(ELCC_Table!$G$4:$G$9480=AS$42)*(ELCC_Table!$H$4:$H$9480=AS$43)*ELCC_Table!$I$4:$I$9480))*AS$10/((AS45-AS38)*AS$11)","v":-1.6843914661433349E-4},{"$f":"(SUMPRODUCT((ELCC_Table!$C$4:$C$9480=IF($C53=$C$45,AT$45,AT$38))*(ELCC_Table!$D$4:$D$9480=IF($C53=$C$46,AT$46,AT$39))*(ELCC_Table!$E$4:$E$9480=IF($C53=$C$47,AT$47,AT$40))*(ELCC_Table!$F$4:$F$9480=IF($C53=$C$48,AT$48,AT$41))*(ELCC_Table!$G$4:$G$9480=IF($C53=$C$49,AT$49,AT$42))*(ELCC_Table!$H$4:$H$9480=IF($C53=$C$50,AT$50,AT$43))*ELCC_Table!$I$4:$I$9480)-SUMPRODUCT((ELCC_Table!$C$4:$C$9480=AT$38)*(ELCC_Table!$D$4:$D$9480=AT$39)*(ELCC_Table!$E$4:$E$9480=AT$40)*(ELCC_Table!$F$4:$F$9480=AT$41)*(ELCC_Table!$G$4:$G$9480=AT$42)*(ELCC_Table!$H$4:$H$9480=AT$43)*ELCC_Table!$I$4:$I$9480))*AT$10/((AT45-AT38)*AT$11)","v":-1.6842591209280372E-4},{"$f":"(SUMPRODUCT((ELCC_Table!$C$4:$C$9480=IF($C53=$C$45,AU$45,AU$38))*(ELCC_Table!$D$4:$D$9480=IF($C53=$C$46,AU$46,AU$39))*(ELCC_Table!$E$4:$E$9480=IF($C53=$C$47,AU$47,AU$40))*(ELCC_Table!$F$4:$F$9480=IF($C53=$C$48,AU$48,AU$41))*(ELCC_Table!$G$4:$G$9480=IF($C53=$C$49,AU$49,AU$42))*(ELCC_Table!$H$4:$H$9480=IF($C53=$C$50,AU$50,AU$43))*ELCC_Table!$I$4:$I$9480)-SUMPRODUCT((ELCC_Table!$C$4:$C$9480=AU$38)*(ELCC_Table!$D$4:$D$9480=AU$39)*(ELCC_Table!$E$4:$E$9480=AU$40)*(ELCC_Table!$F$4:$F$9480=AU$41)*(ELCC_Table!$G$4:$G$9480=AU$42)*(ELCC_Table!$H$4:$H$9480=AU$43)*ELCC_Table!$I$4:$I$9480))*AU$10/((AU45-AU38)*AU$11)","v":-1.6841209032470326E-4},{"$f":"(SUMPRODUCT((ELCC_Table!$C$4:$C$9480=IF($C53=$C$45,AV$45,AV$38))*(ELCC_Table!$D$4:$D$9480=IF($C53=$C$46,AV$46,AV$39))*(ELCC_Table!$E$4:$E$9480=IF($C53=$C$47,AV$47,AV$40))*(ELCC_Table!$F$4:$F$9480=IF($C53=$C$48,AV$48,AV$41))*(ELCC_Table!$G$4:$G$9480=IF($C53=$C$49,AV$49,AV$42))*(ELCC_Table!$H$4:$H$9480=IF($C53=$C$50,AV$50,AV$43))*ELCC_Table!$I$4:$I$9480)-SUMPRODUCT((ELCC_Table!$C$4:$C$9480=AV$38)*(ELCC_Table!$D$4:$D$9480=AV$39)*(ELCC_Table!$E$4:$E$9480=AV$40)*(ELCC_Table!$F$4:$F$9480=AV$41)*(ELCC_Table!$G$4:$G$9480=AV$42)*(ELCC_Table!$H$4:$H$9480=AV$43)*ELCC_Table!$I$4:$I$9480))*AV$10/((AV45-AV38)*AV$11)","v":-1.6839768137525324E-4},{"$f":"(SUMPRODUCT((ELCC_Table!$C$4:$C$9480=IF($C53=$C$45,AW$45,AW$38))*(ELCC_Table!$D$4:$D$9480=IF($C53=$C$46,AW$46,AW$39))*(ELCC_Table!$E$4:$E$9480=IF($C53=$C$47,AW$47,AW$40))*(ELCC_Table!$F$4:$F$9480=IF($C53=$C$48,AW$48,AW$41))*(ELCC_Table!$G$4:$G$9480=IF($C53=$C$49,AW$49,AW$42))*(ELCC_Table!$H$4:$H$9480=IF($C53=$C$50,AW$50,AW$43))*ELCC_Table!$I$4:$I$9480)-SUMPRODUCT((ELCC_Table!$C$4:$C$9480=AW$38)*(ELCC_Table!$D$4:$D$9480=AW$39)*(ELCC_Table!$E$4:$E$9480=AW$40)*(ELCC_Table!$F$4:$F$9480=AW$41)*(ELCC_Table!$G$4:$G$9480=AW$42)*(ELCC_Table!$H$4:$H$9480=AW$43)*ELCC_Table!$I$4:$I$9480))*AW$10/((AW45-AW38)*AW$11)","v":-1.6838268531917187E-4},{"$f":"(SUMPRODUCT((ELCC_Table!$C$4:$C$9480=IF($C53=$C$45,AX$45,AX$38))*(ELCC_Table!$D$4:$D$9480=IF($C53=$C$46,AX$46,AX$39))*(ELCC_Table!$E$4:$E$9480=IF($C53=$C$47,AX$47,AX$40))*(ELCC_Table!$F$4:$F$9480=IF($C53=$C$48,AX$48,AX$41))*(ELCC_Table!$G$4:$G$9480=IF($C53=$C$49,AX$49,AX$42))*(ELCC_Table!$H$4:$H$9480=IF($C53=$C$50,AX$50,AX$43))*ELCC_Table!$I$4:$I$9480)-SUMPRODUCT((ELCC_Table!$C$4:$C$9480=AX$38)*(ELCC_Table!$D$4:$D$9480=AX$39)*(ELCC_Table!$E$4:$E$9480=AX$40)*(ELCC_Table!$F$4:$F$9480=AX$41)*(ELCC_Table!$G$4:$G$9480=AX$42)*(ELCC_Table!$H$4:$H$9480=AX$43)*ELCC_Table!$I$4:$I$9480))*AX$10/((AX45-AX38)*AX$11)","v":-1.6836710224067553E-4},{"$f":"(SUMPRODUCT((ELCC_Table!$C$4:$C$9480=IF($C53=$C$45,AY$45,AY$38))*(ELCC_Table!$D$4:$D$9480=IF($C53=$C$46,AY$46,AY$39))*(ELCC_Table!$E$4:$E$9480=IF($C53=$C$47,AY$47,AY$40))*(ELCC_Table!$F$4:$F$9480=IF($C53=$C$48,AY$48,AY$41))*(ELCC_Table!$G$4:$G$9480=IF($C53=$C$49,AY$49,AY$42))*(ELCC_Table!$H$4:$H$9480=IF($C53=$C$50,AY$50,AY$43))*ELCC_Table!$I$4:$I$9480)-SUMPRODUCT((ELCC_Table!$C$4:$C$9480=AY$38)*(ELCC_Table!$D$4:$D$9480=AY$39)*(ELCC_Table!$E$4:$E$9480=AY$40)*(ELCC_Table!$F$4:$F$9480=AY$41)*(ELCC_Table!$G$4:$G$9480=AY$42)*(ELCC_Table!$H$4:$H$9480=AY$43)*ELCC_Table!$I$4:$I$9480))*AY$10/((AY45-AY38)*AY$11)","v":-1.6835093223347992E-4},{"$f":"(SUMPRODUCT((ELCC_Table!$C$4:$C$9480=IF($C53=$C$45,AZ$45,AZ$38))*(ELCC_Table!$D$4:$D$9480=IF($C53=$C$46,AZ$46,AZ$39))*(ELCC_Table!$E$4:$E$9480=IF($C53=$C$47,AZ$47,AZ$40))*(ELCC_Table!$F$4:$F$9480=IF($C53=$C$48,AZ$48,AZ$41))*(ELCC_Table!$G$4:$G$9480=IF($C53=$C$49,AZ$49,AZ$42))*(ELCC_Table!$H$4:$H$9480=IF($C53=$C$50,AZ$50,AZ$43))*ELCC_Table!$I$4:$I$9480)-SUMPRODUCT((ELCC_Table!$C$4:$C$9480=AZ$38)*(ELCC_Table!$D$4:$D$9480=AZ$39)*(ELCC_Table!$E$4:$E$9480=AZ$40)*(ELCC_Table!$F$4:$F$9480=AZ$41)*(ELCC_Table!$G$4:$G$9480=AZ$42)*(ELCC_Table!$H$4:$H$9480=AZ$43)*ELCC_Table!$I$4:$I$9480))*AZ$10/((AZ45-AZ38)*AZ$11)","v":-1.6833417540080043E-4},{"$f":"(SUMPRODUCT((ELCC_Table!$C$4:$C$9480=IF($C53=$C$45,BA$45,BA$38))*(ELCC_Table!$D$4:$D$9480=IF($C53=$C$46,BA$46,BA$39))*(ELCC_Table!$E$4:$E$9480=IF($C53=$C$47,BA$47,BA$40))*(ELCC_Table!$F$4:$F$9480=IF($C53=$C$48,BA$48,BA$41))*(ELCC_Table!$G$4:$G$9480=IF($C53=$C$49,BA$49,BA$42))*(ELCC_Table!$H$4:$H$9480=IF($C53=$C$50,BA$50,BA$43))*ELCC_Table!$I$4:$I$9480)-SUMPRODUCT((ELCC_Table!$C$4:$C$9480=BA$38)*(ELCC_Table!$D$4:$D$9480=BA$39)*(ELCC_Table!$E$4:$E$9480=BA$40)*(ELCC_Table!$F$4:$F$9480=BA$41)*(ELCC_Table!$G$4:$G$9480=BA$42)*(ELCC_Table!$H$4:$H$9480=BA$43)*ELCC_Table!$I$4:$I$9480))*BA$10/((BA45-BA38)*BA$11)","v":-1.6831683185535308E-4}]
[null,null,"CSP - Storage","MW/GWh",{"$f":"(SUMPRODUCT((ELCC_Table!$C$4:$C$9480=IF($C54=$C$45,E$45,E$38))*(ELCC_Table!$D$4:$D$9480=IF($C54=$C$46,E$46,E$39))*(ELCC_Table!$E$4:$E$9480=IF($C54=$C$47,E$47,E$40))*(ELCC_Table!$F$4:$F$9480=IF($C54=$C$48,E$48,E$41))*(ELCC_Table!$G$4:$G$9480=IF($C54=$C$49,E$49,E$42))*(ELCC_Table!$H$4:$H$9480=IF($C54=$C$50,E$50,E$43))*ELCC_Table!$I$4:$I$9480)-SUMPRODUCT((ELCC_Table!$C$4:$C$9480=E$38)*(ELCC_Table!$D$4:$D$9480=E$39)*(ELCC_Table!$E$4:$E$9480=E$40)*(ELCC_Table!$F$4:$F$9480=E$41)*(ELCC_Table!$G$4:$G$9480=E$42)*(ELCC_Table!$H$4:$H$9480=E$43)*ELCC_Table!$I$4:$I$9480))*E$10/((E46-E39)*E$11)","v":0.22071334377784368},{"$f":"(SUMPRODUCT((ELCC_Table!$C$4:$C$9480=IF($C54=$C$45,F$45,F$38))*(ELCC_Table!$D$4:$D$9480=IF($C54=$C$46,F$46,F$39))*(ELCC_Table!$E$4:$E$9480=IF($C54=$C$47,F$47,F$40))*(ELCC_Table!$F$4:$F$9480=IF($C54=$C$48,F$48,F$41))*(ELCC_Table!$G$4:$G$9480=IF($C54=$C$49,F$49,F$42))*(ELCC_Table!$H$4:$H$9480=IF($C54=$C$50,F$50,F$43))*ELCC_Table!$I$4:$I$9480)-SUMPRODUCT((ELCC_Table!$C$4:$C$9480=F$38)*(ELCC_Table!$D$4:$D$9480=F$39)*(ELCC_Table!$E$4:$E$9480=F$40)*(ELCC_Table!$F$4:$F$9480=F$41)*(ELCC_Table!$G$4:$G$9480=F$42)*(ELCC_Table!$H$4:$H$9480=F$43)*ELCC_Table!$I$4:$I$9480))*F$10/((F46-F39)*F$11)","v":0.22695926371132147},{"$f":"(SUMPRODUCT((ELCC_Table!$C$4:$C$9480=IF($C54=$C$45,G$45,G$38))*(ELCC_Table!$D$4:$D$9480=IF($C54=$C$46,G$46,G$39))*(ELCC_Table!$E$4:$E$9480=IF($C54=$C$47,G$47,G$40))*(ELCC_Table!$F$4:$F$9480=IF($C54=$C$48,G$48,G$41))*(ELCC_Table!$G$4:$G$9480=IF($C54=$C$49,G$49,G$42))*(ELCC_Table!$H$4:$H$9480=IF($C54=$C$50,G$50,G$43))*ELCC_Table!$I$4:$I$9480)-SUMPRODUCT((ELCC_Table!$C$4:$C$9480=G$38)*(ELCC_Table!$D$4:$D$9480=G$39)*(ELCC_Table!$E$4:$E$9480=G$40)*(ELCC_Table!$F$4:$F$9480=G$41)*(ELCC_Table!$G$4:$G$9480=G$42)*(ELCC_Table!$H$4:$H$9480=G$43)*ELCC_Table!$I$4:$I$9480))*G$10/((G46-G39)*G$11)","v":0.22813836516063407},{"$f":"(SUMPRODUCT((ELCC_Table!$C$4:$C$9480=IF($C54=$C$45,H$45,H$38))*(ELCC_Table!$D$4:$D$9480=IF($C54=$C$46,H$46,H$39))*(ELCC_Table!$E$4:$E$9480=IF($C54=$C$47,H$47,H$40))*(ELCC_Table!$F$4:$F$9480=IF($C54=$C$48,H$48,H$41))*(ELCC_Table!$G$4:$G$9480=IF($C54=$C$49,H$49,H$42))*(ELCC_Table!$H$4:$H$9480=IF($C54=$C$50,H$50,H$43))*ELCC_Table!$I$4:$I$9480)-SUMPRODUCT((ELCC_Table!$C$4:$C$9480=H$38)*(ELCC_Table!$D$4:$D$9480=H$39)*(ELCC_Table!$E$4:$E$9480=H$40)*(ELCC_Table!$F$4:$F$9480=H$41)*(ELCC_Table!$G$4:$G$9480=H$42)*(ELCC_Table!$H$4:$H$9480=H$43)*ELCC_Table!$I$4:$I$9480))*H$10/((H46-H39)*H$11)","v":0.20739503114558039},{"$f":"(SUMPRODUCT((ELCC_Table!$C$4:$C$9480=IF($C54=$C$45,I$45,I$38))*(ELCC_Table!$D$4:$D$9480=IF($C54=$C$46,I$46,I$39))*(ELCC_Table!$E$4:$E$9480=IF($C54=$C$47,I$47,I$40))*(ELCC_Table!$F$4:$F$9480=IF($C54=$C$48,I$48,I$41))*(ELCC_Table!$G$4:$G$9480=IF($C54=$C$49,I$49,I$42))*(ELCC_Table!$H$4:$H$9480=IF($C54=$C$50,I$50,I$43))*ELCC_Table!$I$4:$I$9480)-SUMPRODUCT((ELCC_Table!$C$4:$C$9480=I$38)*(ELCC_Table!$D$4:$D$9480=I$39)*(ELCC_Table!$E$4:$E$9480=I$40)*(ELCC_Table!$F$4:$F$9480=I$41)*(ELCC_Table!$G$4:$G$9480=I$42)*(ELCC_Table!$H$4:$H$9480=I$43)*ELCC_Table!$I$4:$I$9480))*I$10/((I46-I39)*I$11)","v":0.20237890315644055},{"$f":"(SUMPRODUCT((ELCC_Table!$C$4:$C$9480=IF($C54=$C$45,J$45,J$38))*(ELCC_Table!$D$4:$D$9480=IF($C54=$C$46,J$46,J$39))*(ELCC_Table!$E$4:$E$9480=IF($C54=$C$47,J$47,J$40))*(ELCC_Table!$F$4:$F$9480=IF($C54=$C$48,J$48,J$41))*(ELCC_Table!$G$4:$G$9480=IF($C54=$C$49,J$49,J$42))*(ELCC_Table!$H$4:$H$9480=IF($C54=$C$50,J$50,J$43))*ELCC_Table!$I$4:$I$9480)-SUMPRODUCT((ELCC_Table!$C$4:$C$9480=J$38)*(ELCC_Table!$D$4:$D$9480=J$39)*(ELCC_Table!$E$4:$E$9480=J$40)*(ELCC_Table!$F$4:$F$9480=J$41)*(ELCC_Table!$G$4:$G$9480=J$42)*(ELCC_Table!$H$4:$H$9480=J$43)*ELCC_Table!$I$4:$I$9480))*J$10/((J46-J39)*J$11)","v":0.19781267835952046},{"$f":"(SUMPRODUCT((ELCC_Table!$C$4:$C$9480=IF($C54=$C$45,K$45,K$38))*(ELCC_Table!$D$4:$D$9480=IF($C54=$C$46,K$46,K$39))*(ELCC_Table!$E$4:$E$9480=IF($C54=$C$47,K$47,K$40))*(ELCC_Table!$F$4:$F$9480=IF($C54=$C$48,K$48,K$41))*(ELCC_Table!$G$4:$G$9480=IF($C54=$C$49,K$49,K$42))*(ELCC_Table!$H$4:$H$9480=IF($C54=$C$50,K$50,K$43))*ELCC_Table!$I$4:$I$9480)-SUMPRODUCT((ELCC_Table!$C$4:$C$9480=K$38)*(ELCC_Table!$D$4:$D$9480=K$39)*(ELCC_Table!$E$4:$E$9480=K$40)*(ELCC_Table!$F$4:$F$9480=K$41)*(ELCC_Table!$G$4:$G$9480=K$42)*(ELCC_Table!$H$4:$H$9480=K$43)*ELCC_Table!$I$4:$I$9480))*K$10/((K46-K39)*K$11)","v":0.18481457382008681},{"$f":"(SUMPRODUCT((ELCC_Table!$C$4:$C$9480=IF($C54=$C$45,L$45,L$38))*(ELCC_Table!$D$4:$D$9480=IF($C54=$C$46,L$46,L$39))*(ELCC_Table!$E$4:$E$9480=IF($C54=$C$47,L$47,L$40))*(ELCC_Table!$F$4:$F$9480=IF($C54=$C$48,L$48,L$41))*(ELCC_Table!$G$4:$G$9480=IF($C54=$C$49,L$49,L$42))*(ELCC_Table!$H$4:$H$9480=IF($C54=$C$50,L$50,L$43))*ELCC_Table!$I$4:$I$9480)-SUMPRODUCT((ELCC_Table!$C$4:$C$9480=L$38)*(ELCC_Table!$D$4:$D$9480=L$39)*(ELCC_Table!$E$4:$E$9480=L$40)*(ELCC_Table!$F$4:$F$9480=L$41)*(ELCC_Table!$G$4:$G$9480=L$42)*(ELCC_Table!$H$4:$H$9480=L$43)*ELCC_Table!$I$4:$I$9480))*L$10/((L46-L39)*L$11)","v":0.18241780544826242},{"$f":"(SUMPRODUCT((ELCC_Table!$C$4:$C$9480=IF($C54=$C$45,M$45,M$38))*(ELCC_Table!$D$4:$D$9480=IF($C54=$C$46,M$46,M$39))*(ELCC_Table!$E$4:$E$9480=IF($C54=$C$47,M$47,M$40))*(ELCC_Table!$F$4:$F$9480=IF($C54=$C$48,M$48,M$41))*(ELCC_Table!$G$4:$G$9480=IF($C54=$C$49,M$49,M$42))*(ELCC_Table!$H$4:$H$9480=IF($C54=$C$50,M$50,M$43))*ELCC_Table!$I$4:$I$9480)-SUMPRODUCT((ELCC_Table!$C$4:$C$9480=M$38)*(ELCC_Table!$D$4:$D$9480=M$39)*(ELCC_Table!$E$4:$E$9480=M$40)*(ELCC_Table!$F$4:$F$9480=M$41)*(ELCC_Table!$G$4:$G$9480=M$42)*(ELCC_Table!$H$4:$H$9480=M$43)*ELCC_Table!$I$4:$I$9480))*M$10/((M46-M39)*M$11)","v":0.18081319244945251},{"$f":"(SUMPRODUCT((ELCC_Table!$C$4:$C$9480=IF($C54=$C$45,N$45,N$38))*(ELCC_Table!$D$4:$D$9480=IF($C54=$C$46,N$46,N$39))*(ELCC_Table!$E$4:$E$9480=IF($C54=$C$47,N$47,N$40))*(ELCC_Table!$F$4:$F$9480=IF($C54=$C$48,N$48,N$41))*(ELCC_Table!$G$4:$G$9480=IF($C54=$C$49,N$49,N$42))*(ELCC_Table!$H$4:$H$9480=IF($C54=$C$50,N$50,N$43))*ELCC_Table!$I$4:$I$9480)-SUMPRODUCT((ELCC_Table!$C$4:$C$9480=N$38)*(ELCC_Table!$D$4:$D$9480=N$39)*(ELCC_Table!$E$4:$E$9480=N$40)*(ELCC_Table!$F$4:$F$9480=N$41)*(ELCC_Table!$G$4:$G$9480=N$42)*(ELCC_Table!$H$4:$H$9480=N$43)*ELCC_Table!$I$4:$I$9480))*N$10/((N46-N39)*N$11)","v":0.17934063151929042},{"$f":"(SUMPRODUCT((ELCC_Table!$C$4:$C$9480=IF($C54=$C$45,O$45,O$38))*(ELCC_Table!$D$4:$D$9480=IF($C54=$C$46,O$46,O$39))*(ELCC_Table!$E$4:$E$9480=IF($C54=$C$47,O$47,O$40))*(ELCC_Table!$F$4:$F$9480=IF($C54=$C$48,O$48,O$41))*(ELCC_Table!$G$4:$G$9480=IF($C54=$C$49,O$49,O$42))*(ELCC_Table!$H$4:$H$9480=IF($C54=$C$50,O$50,O$43))*ELCC_Table!$I$4:$I$9480)-SUMPRODUCT((ELCC_Table!$C$4:$C$9480=O$38)*(ELCC_Table!$D$4:$D$9480=O$39)*(ELCC_Table!$E$4:$E$9480=O$40)*(ELCC_Table!$F$4:$F$9480=O$41)*(ELCC_Table!$G$4:$G$9480=O$42)*(ELCC_Table!$H$4:$H$9480=O$43)*ELCC_Table!$I$4:$I$9480))*O$10/((O46-O39)*O$11)","v":0.17725369484502265},{"$f":"(SUMPRODUCT((ELCC_Table!$C$4:$C$9480=IF($C54=$C$45,P$45,P$38))*(ELCC_Table!$D$4:$D$9480=IF($C54=$C$46,P$46,P$39))*(ELCC_Table!$E$4:$E$9480=IF($C54=$C$47,P$47,P$40))*(ELCC_Table!$F$4:$F$9480=IF($C54=$C$48,P$48,P$41))*(ELCC_Table!$G$4:$G$9480=IF($C54=$C$49,P$49,P$42))*(ELCC_Table!$H$4:$H$9480=IF($C54=$C$50,P$50,P$43))*ELCC_Table!$I$4:$I$9480)-SUMPRODUCT((ELCC_Table!$C$4:$C$9480=P$38)*(ELCC_Table!$D$4:$D$9480=P$39)*(ELCC_Table!$E$4:$E$9480=P$40)*(ELCC_Table!$F$4:$F$9480=P$41)*(ELCC_Table!$G$4:$G$9480=P$42)*(ELCC_Table!$H$4:$H$9480=P$43)*ELCC_Table!$I$4:$I$9480))*P$10/((P46-P39)*P$11)","v":0.17724838465068407},{"$f":"(SUMPRODUCT((ELCC_Table!$C$4:$C$9480=IF($C54=$C$45,Q$45,Q$38))*(ELCC_Table!$D$4:$D$9480=IF($C54=$C$46,Q$46,Q$39))*(ELCC_Table!$E$4:$E$9480=IF($C54=$C$47,Q$47,Q$40))*(ELCC_Table!$F$4:$F$9480=IF($C54=$C$48,Q$48,Q$41))*(ELCC_Table!$G$4:$G$9480=IF($C54=$C$49,Q$49,Q$42))*(ELCC_Table!$H$4:$H$9480=IF($C54=$C$50,Q$50,Q$43))*ELCC_Table!$I$4:$I$9480)-SUMPRODUCT((ELCC_Table!$C$4:$C$9480=Q$38)*(ELCC_Table!$D$4:$D$9480=Q$39)*(ELCC_Table!$E$4:$E$9480=Q$40)*(ELCC_Table!$F$4:$F$9480=Q$41)*(ELCC_Table!$G$4:$G$9480=Q$42)*(ELCC_Table!$H$4:$H$9480=Q$43)*ELCC_Table!$I$4:$I$9480))*Q$10/((Q46-Q39)*Q$11)","v":0.17666760934619696},{"$f":"(SUMPRODUCT((ELCC_Table!$C$4:$C$9480=IF($C54=$C$45,R$45,R$38))*(ELCC_Table!$D$4:$D$9480=IF($C54=$C$46,R$46,R$39))*(ELCC_Table!$E$4:$E$9480=IF($C54=$C$47,R$47,R$40))*(ELCC_Table!$F$4:$F$9480=IF($C54=$C$48,R$48,R$41))*(ELCC_Table!$G$4:$G$9480=IF($C54=$C$49,R$49,R$42))*(ELCC_Table!$H$4:$H$9480=IF($C54=$C$50,R$50,R$43))*ELCC_Table!$I$4:$I$9480)-SUMPRODUCT((ELCC_Table!$C$4:$C$9480=R$38)*(ELCC_Table!$D$4:$D$9480=R$39)*(ELCC_Table!$E$4:$E$9480=R$40)*(ELCC_Table!$F$4:$F$9480=R$41)*(ELCC_Table!$G$4:$G$9480=R$42)*(ELCC_Table!$H$4:$H$9480=R$43)*ELCC_Table!$I$4:$I$9480))*R$10/((R46-R39)*R$11)","v":0.17621051190192655},{"$f":"(SUMPRODUCT((ELCC_Table!$C$4:$C$9480=IF($C54=$C$45,S$45,S$38))*(ELCC_Table!$D$4:$D$9480=IF($C54=$C$46,S$46,S$39))*(ELCC_Table!$E$4:$E$9480=IF($C54=$C$47,S$47,S$40))*(ELCC_Table!$F$4:$F$9480=IF($C54=$C$48,S$48,S$41))*(ELCC_Table!$G$4:$G$9480=IF($C54=$C$49,S$49,S$42))*(ELCC_Table!$H$4:$H$9480=IF($C54=$C$50,S$50,S$43))*ELCC_Table!$I$4:$I$9480)-SUMPRODUCT((ELCC_Table!$C$4:$C$9480=S$38)*(ELCC_Table!$D$4:$D$9480=S$39)*(ELCC_Table!$E$4:$E$9480=S$40)*(ELCC_Table!$F$4:$F$9480=S$41)*(ELCC_Table!$G$4:$G$9480=S$42)*(ELCC_Table!$H$4:$H$9480=S$43)*ELCC_Table!$I$4:$I$9480))*S$10/((S46-S39)*S$11)","v":0.17546854241720911},{"$f":"(SUMPRODUCT((ELCC_Table!$C$4:$C$9480=IF($C54=$C$45,T$45,T$38))*(ELCC_Table!$D$4:$D$9480=IF($C54=$C$46,T$46,T$39))*(ELCC_Table!$E$4:$E$9480=IF($C54=$C$47,T$47,T$40))*(ELCC_Table!$F$4:$F$9480=IF($C54=$C$48,T$48,T$41))*(ELCC_Table!$G$4:$G$9480=IF($C54=$C$49,T$49,T$42))*(ELCC_Table!$H$4:$H$9480=IF($C54=$C$50,T$50,T$43))*ELCC_Table!$I$4:$I$9480)-SUMPRODUCT((ELCC_Table!$C$4:$C$9480=T$38)*(ELCC_Table!$D$4:$D$9480=T$39)*(ELCC_Table!$E$4:$E$9480=T$40)*(ELCC_Table!$F$4:$F$9480=T$41)*(ELCC_Table!$G$4:$G$9480=T$42)*(ELCC_Table!$H$4:$H$9480=T$43)*ELCC_Table!$I$4:$I$9480))*T$10/((T46-T39)*T$11)","v":0.17564405048863033},{"$f":"(SUMPRODUCT((ELCC_Table!$C$4:$C$9480=IF($C54=$C$45,U$45,U$38))*(ELCC_Table!$D$4:$D$9480=IF($C54=$C$46,U$46,U$39))*(ELCC_Table!$E$4:$E$9480=IF($C54=$C$47,U$47,U$40))*(ELCC_Table!$F$4:$F$9480=IF($C54=$C$48,U$48,U$41))*(ELCC_Table!$G$4:$G$9480=IF($C54=$C$49,U$49,U$42))*(ELCC_Table!$H$4:$H$9480=IF($C54=$C$50,U$50,U$43))*ELCC_Table!$I$4:$I$9480)-SUMPRODUCT((ELCC_Table!$C$4:$C$9480=U$38)*(ELCC_Table!$D$4:$D$9480=U$39)*(ELCC_Table!$E$4:$E$9480=U$40)*(ELCC_Table!$F$4:$F$9480=U$41)*(ELCC_Table!$G$4:$G$9480=U$42)*(ELCC_Table!$H$4:$H$9480=U$43)*ELCC_Table!$I$4:$I$9480))*U$10/((U46-U39)*U$11)","v":0.17961328620823511},{"$f":"(SUMPRODUCT((ELCC_Table!$C$4:$C$9480=IF($C54=$C$45,V$45,V$38))*(ELCC_Table!$D$4:$D$9480=IF($C54=$C$46,V$46,V$39))*(ELCC_Table!$E$4:$E$9480=IF($C54=$C$47,V$47,V$40))*(ELCC_Table!$F$4:$F$9480=IF($C54=$C$48,V$48,V$41))*(ELCC_Table!$G$4:$G$9480=IF($C54=$C$49,V$49,V$42))*(ELCC_Table!$H$4:$H$9480=IF($C54=$C$50,V$50,V$43))*ELCC_Table!$I$4:$I$9480)-SUMPRODUCT((ELCC_Table!$C$4:$C$9480=V$38)*(ELCC_Table!$D$4:$D$9480=V$39)*(ELCC_Table!$E$4:$E$9480=V$40)*(ELCC_Table!$F$4:$F$9480=V$41)*(ELCC_Table!$G$4:$G$9480=V$42)*(ELCC_Table!$H$4:$H$9480=V$43)*ELCC_Table!$I$4:$I$9480))*V$10/((V46-V39)*V$11)","v":0.1801749491248967},{"$f":"(SUMPRODUCT((ELCC_Table!$C$4:$C$9480=IF($C54=$C$45,W$45,W$38))*(ELCC_Table!$D$4:$D$9480=IF($C54=$C$46,W$46,W$39))*(ELCC_Table!$E$4:$E$9480=IF($C54=$C$47,W$47,W$40))*(ELCC_Table!$F$4:$F$9480=IF($C54=$C$48,W$48,W$41))*(ELCC_Table!$G$4:$G$9480=IF($C54=$C$49,W$49,W$42))*(ELCC_Table!$H$4:$H$9480=IF($C54=$C$50,W$50,W$43))*ELCC_Table!$I$4:$I$9480)-SUMPRODUCT((ELCC_Table!$C$4:$C$9480=W$38)*(ELCC_Table!$D$4:$D$9480=W$39)*(ELCC_Table!$E$4:$E$9480=W$40)*(ELCC_Table!$F$4:$F$9480=W$41)*(ELCC_Table!$G$4:$G$9480=W$42)*(ELCC_Table!$H$4:$H$9480=W$43)*ELCC_Table!$I$4:$I$9480))*W$10/((W46-W39)*W$11)","v":0.17953009671940628},{"$f":"(SUMPRODUCT((ELCC_Table!$C$4:$C$9480=IF($C54=$C$45,X$45,X$38))*(ELCC_Table!$D$4:$D$9480=IF($C54=$C$46,X$46,X$39))*(ELCC_Table!$E$4:$E$9480=IF($C54=$C$47,X$47,X$40))*(ELCC_Table!$F$4:$F$9480=IF($C54=$C$48,X$48,X$41))*(ELCC_Table!$G$4:$G$9480=IF($C54=$C$49,X$49,X$42))*(ELCC_Table!$H$4:$H$9480=IF($C54=$C$50,X$50,X$43))*ELCC_Table!$I$4:$I$9480)-SUMPRODUCT((ELCC_Table!$C$4:$C$9480=X$38)*(ELCC_Table!$D$4:$D$9480=X$39)*(ELCC_Table!$E$4:$E$9480=X$40)*(ELCC_Table!$F$4:$F$9480=X$41)*(ELCC_Table!$G$4:$G$9480=X$42)*(ELCC_Table!$H$4:$H$9480=X$43)*ELCC_Table!$I$4:$I$9480))*X$10/((X46-X39)*X$11)","v":0.17952975830506476},{"$f":"(SUMPRODUCT((ELCC_Table!$C$4:$C$9480=IF($C54=$C$45,Y$45,Y$38))*(ELCC_Table!$D$4:$D$9480=IF($C54=$C$46,Y$46,Y$39))*(ELCC_Table!$E$4:$E$9480=IF($C54=$C$47,Y$47,Y$40))*(ELCC_Table!$F$4:$F$9480=IF($C54=$C$48,Y$48,Y$41))*(ELCC_Table!$G$4:$G$9480=IF($C54=$C$49,Y$49,Y$42))*(ELCC_Table!$H$4:$H$9480=IF($C54=$C$50,Y$50,Y$43))*ELCC_Table!$I$4:$I$9480)-SUMPRODUCT((ELCC_Table!$C$4:$C$9480=Y$38)*(ELCC_Table!$D$4:$D$9480=Y$39)*(ELCC_Table!$E$4:$E$9480=Y$40)*(ELCC_Table!$F$4:$F$9480=Y$41)*(ELCC_Table!$G$4:$G$9480=Y$42)*(ELCC_Table!$H$4:$H$9480=Y$43)*ELCC_Table!$I$4:$I$9480))*Y$10/((Y46-Y39)*Y$11)","v":0.17952879552887591},{"$f":"(SUMPRODUCT((ELCC_Table!$C$4:$C$9480=IF($C54=$C$45,Z$45,Z$38))*(ELCC_Table!$D$4:$D$9480=IF($C54=$C$46,Z$46,Z$39))*(ELCC_Table!$E$4:$E$9480=IF($C54=$C$47,Z$47,Z$40))*(ELCC_Table!$F$4:$F$9480=IF($C54=$C$48,Z$48,Z$41))*(ELCC_Table!$G$4:$G$9480=IF($C54=$C$49,Z$49,Z$42))*(ELCC_Table!$H$4:$H$9480=IF($C54=$C$50,Z$50,Z$43))*ELCC_Table!$I$4:$I$9480)-SUMPRODUCT((ELCC_Table!$C$4:$C$9480=Z$38)*(ELCC_Table!$D$4:$D$9480=Z$39)*(ELCC_Table!$E$4:$E$9480=Z$40)*(ELCC_Table!$F$4:$F$9480=Z$41)*(ELCC_Table!$G$4:$G$9480=Z$42)*(ELCC_Table!$H$4:$H$9480=Z$43)*ELCC_Table!$I$4:$I$9480))*Z$10/((Z46-Z39)*Z$11)","v":0.17952720823894455},{"$f":"(SUMPRODUCT((ELCC_Table!$C$4:$C$9480=IF($C54=$C$45,AA$45,AA$38))*(ELCC_Table!$D$4:$D$9480=IF($C54=$C$46,AA$46,AA$39))*(ELCC_Table!$E$4:$E$9480=IF($C54=$C$47,AA$47,AA$40))*(ELCC_Table!$F$4:$F$9480=IF($C54=$C$48,AA$48,AA$41))*(ELCC_Table!$G$4:$G$9480=IF($C54=$C$49,AA$49,AA$42))*(ELCC_Table!$H$4:$H$9480=IF($C54=$C$50,AA$50,AA$43))*ELCC_Table!$I$4:$I$9480)-SUMPRODUCT((ELCC_Table!$C$4:$C$9480=AA$38)*(ELCC_Table!$D$4:$D$9480=AA$39)*(ELCC_Table!$E$4:$E$9480=AA$40)*(ELCC_Table!$F$4:$F$9480=AA$41)*(ELCC_Table!$G$4:$G$9480=AA$42)*(ELCC_Table!$H$4:$H$9480=AA$43)*ELCC_Table!$I$4:$I$9480))*AA$10/((AA46-AA39)*AA$11)","v":0.17952499629335994},{"$f":"(SUMPRODUCT((ELCC_Table!$C$4:$C$9480=IF($C54=$C$45,AB$45,AB$38))*(ELCC_Table!$D$4:$D$9480=IF($C54=$C$46,AB$46,AB$39))*(ELCC_Table!$E$4:$E$9480=IF($C54=$C$47,AB$47,AB$40))*(ELCC_Table!$F$4:$F$9480=IF($C54=$C$48,AB$48,AB$41))*(ELCC_Table!$G$4:$G$9480=IF($C54=$C$49,AB$49,AB$42))*(ELCC_Table!$H$4:$H$9480=IF($C54=$C$50,AB$50,AB$43))*ELCC_Table!$I$4:$I$9480)-SUMPRODUCT((ELCC_Table!$C$4:$C$9480=AB$38)*(ELCC_Table!$D$4:$D$9480=AB$39)*(ELCC_Table!$E$4:$E$9480=AB$40)*(ELCC_Table!$F$4:$F$9480=AB$41)*(ELCC_Table!$G$4:$G$9480=AB$42)*(ELCC_Table!$H$4:$H$9480=AB$43)*ELCC_Table!$I$4:$I$9480))*AB$10/((AB46-AB39)*AB$11)","v":0.17984255042522582},{"$f":"(SUMPRODUCT((ELCC_Table!$C$4:$C$9480=IF($C54=$C$45,AC$45,AC$38))*(ELCC_Table!$D$4:$D$9480=IF($C54=$C$46,AC$46,AC$39))*(ELCC_Table!$E$4:$E$9480=IF($C54=$C$47,AC$47,AC$40))*(ELCC_Table!$F$4:$F$9480=IF($C54=$C$48,AC$48,AC$41))*(ELCC_Table!$G$4:$G$9480=IF($C54=$C$49,AC$49,AC$42))*(ELCC_Table!$H$4:$H$9480=IF($C54=$C$50,AC$50,AC$43))*ELCC_Table!$I$4:$I$9480)-SUMPRODUCT((ELCC_Table!$C$4:$C$9480=AC$38)*(ELCC_Table!$D$4:$D$9480=AC$39)*(ELCC_Table!$E$4:$E$9480=AC$40)*(ELCC_Table!$F$4:$F$9480=AC$41)*(ELCC_Table!$G$4:$G$9480=AC$42)*(ELCC_Table!$H$4:$H$9480=AC$43)*ELCC_Table!$I$4:$I$9480))*AC$10/((AC46-AC39)*AC$11)","v":0.17983908260463982},{"$f":"(SUMPRODUCT((ELCC_Table!$C$4:$C$9480=IF($C54=$C$45,AD$45,AD$38))*(ELCC_Table!$D$4:$D$9480=IF($C54=$C$46,AD$46,AD$39))*(ELCC_Table!$E$4:$E$9480=IF($C54=$C$47,AD$47,AD$40))*(ELCC_Table!$F$4:$F$9480=IF($C54=$C$48,AD$48,AD$41))*(ELCC_Table!$G$4:$G$9480=IF($C54=$C$49,AD$49,AD$42))*(ELCC_Table!$H$4:$H$9480=IF($C54=$C$50,AD$50,AD$43))*ELCC_Table!$I$4:$I$9480)-SUMPRODUCT((ELCC_Table!$C$4:$C$9480=AD$38)*(ELCC_Table!$D$4:$D$9480=AD$39)*(ELCC_Table!$E$4:$E$9480=AD$40)*(ELCC_Table!$F$4:$F$9480=AD$41)*(ELCC_Table!$G$4:$G$9480=AD$42)*(ELCC_Table!$H$4:$H$9480=AD$43)*ELCC_Table!$I$4:$I$9480))*AD$10/((AD46-AD39)*AD$11)","v":0.1810809344840667},{"$f":"(SUMPRODUCT((ELCC_Table!$C$4:$C$9480=IF($C54=$C$45,AE$45,AE$38))*(ELCC_Table!$D$4:$D$9480=IF($C54=$C$46,AE$46,AE$39))*(ELCC_Table!$E$4:$E$9480=IF($C54=$C$47,AE$47,AE$40))*(ELCC_Table!$F$4:$F$9480=IF($C54=$C$48,AE$48,AE$41))*(ELCC_Table!$G$4:$G$9480=IF($C54=$C$49,AE$49,AE$42))*(ELCC_Table!$H$4:$H$9480=IF($C54=$C$50,AE$50,AE$43))*ELCC_Table!$I$4:$I$9480)-SUMPRODUCT((ELCC_Table!$C$4:$C$9480=AE$38)*(ELCC_Table!$D$4:$D$9480=AE$39)*(ELCC_Table!$E$4:$E$9480=AE$40)*(ELCC_Table!$F$4:$F$9480=AE$41)*(ELCC_Table!$G$4:$G$9480=AE$42)*(ELCC_Table!$H$4:$H$9480=AE$43)*ELCC_Table!$I$4:$I$9480))*AE$10/((AE46-AE39)*AE$11)","v":0.18107618158491098},{"$f":"(SUMPRODUCT((ELCC_Table!$C$4:$C$9480=IF($C54=$C$45,AF$45,AF$38))*(ELCC_Table!$D$4:$D$9480=IF($C54=$C$46,AF$46,AF$39))*(ELCC_Table!$E$4:$E$9480=IF($C54=$C$47,AF$47,AF$40))*(ELCC_Table!$F$4:$F$9480=IF($C54=$C$48,AF$48,AF$41))*(ELCC_Table!$G$4:$G$9480=IF($C54=$C$49,AF$49,AF$42))*(ELCC_Table!$H$4:$H$9480=IF($C54=$C$50,AF$50,AF$43))*ELCC_Table!$I$4:$I$9480)-SUMPRODUCT((ELCC_Table!$C$4:$C$9480=AF$38)*(ELCC_Table!$D$4:$D$9480=AF$39)*(ELCC_Table!$E$4:$E$9480=AF$40)*(ELCC_Table!$F$4:$F$9480=AF$41)*(ELCC_Table!$G$4:$G$9480=AF$42)*(ELCC_Table!$H$4:$H$9480=AF$43)*ELCC_Table!$I$4:$I$9480))*AF$10/((AF46-AF39)*AF$11)","v":0.1810707980154396},{"$f":"(SUMPRODUCT((ELCC_Table!$C$4:$C$9480=IF($C54=$C$45,AG$45,AG$38))*(ELCC_Table!$D$4:$D$9480=IF($C54=$C$46,AG$46,AG$39))*(ELCC_Table!$E$4:$E$9480=IF($C54=$C$47,AG$47,AG$40))*(ELCC_Table!$F$4:$F$9480=IF($C54=$C$48,AG$48,AG$41))*(ELCC_Table!$G$4:$G$9480=IF($C54=$C$49,AG$49,AG$42))*(ELCC_Table!$H$4:$H$9480=IF($C54=$C$50,AG$50,AG$43))*ELCC_Table!$I$4:$I$9480)-SUMPRODUCT((ELCC_Table!$C$4:$C$9480=AG$38)*(ELCC_Table!$D$4:$D$9480=AG$39)*(ELCC_Table!$E$4:$E$9480=AG$40)*(ELCC_Table!$F$4:$F$9480=AG$41)*(ELCC_Table!$G$4:$G$9480=AG$42)*(ELCC_Table!$H$4:$H$9480=AG$43)*ELCC_Table!$I$4:$I$9480))*AG$10/((AG46-AG39)*AG$11)","v":0.18106478369312737},{"$f":"(SUMPRODUCT((ELCC_Table!$C$4:$C$9480=IF($C54=$C$45,AH$45,AH$38))*(ELCC_Table!$D$4:$D$9480=IF($C54=$C$46,AH$46,AH$39))*(ELCC_Table!$E$4:$E$9480=IF($C54=$C$47,AH$47,AH$40))*(ELCC_Table!$F$4:$F$9480=IF($C54=$C$48,AH$48,AH$41))*(ELCC_Table!$G$4:$G$9480=IF($C54=$C$49,AH$49,AH$42))*(ELCC_Table!$H$4:$H$9480=IF($C54=$C$50,AH$50,AH$43))*ELCC_Table!$I$4:$I$9480)-SUMPRODUCT((ELCC_Table!$C$4:$C$9480=AH$38)*(ELCC_Table!$D$4:$D$9480=AH$39)*(ELCC_Table!$E$4:$E$9480=AH$40)*(ELCC_Table!$F$4:$F$9480=AH$41)*(ELCC_Table!$G$4:$G$9480=AH$42)*(ELCC_Table!$H$4:$H$9480=AH$43)*ELCC_Table!$I$4:$I$9480))*AH$10/((AH46-AH39)*AH$11)","v":0.18105813854558286},{"$f":"(SUMPRODUCT((ELCC_Table!$C$4:$C$9480=IF($C54=$C$45,AI$45,AI$38))*(ELCC_Table!$D$4:$D$9480=IF($C54=$C$46,AI$46,AI$39))*(ELCC_Table!$E$4:$E$9480=IF($C54=$C$47,AI$47,AI$40))*(ELCC_Table!$F$4:$F$9480=IF($C54=$C$48,AI$48,AI$41))*(ELCC_Table!$G$4:$G$9480=IF($C54=$C$49,AI$49,AI$42))*(ELCC_Table!$H$4:$H$9480=IF($C54=$C$50,AI$50,AI$43))*ELCC_Table!$I$4:$I$9480)-SUMPRODUCT((ELCC_Table!$C$4:$C$9480=AI$38)*(ELCC_Table!$D$4:$D$9480=AI$39)*(ELCC_Table!$E$4:$E$9480=AI$40)*(ELCC_Table!$F$4:$F$9480=AI$41)*(ELCC_Table!$G$4:$G$9480=AI$42)*(ELCC_Table!$H$4:$H$9480=AI$43)*ELCC_Table!$I$4:$I$9480))*AI$10/((AI46-AI39)*AI$11)","v":0.18105086251055472},{"$f":"(SUMPRODUCT((ELCC_Table!$C$4:$C$9480=IF($C54=$C$45,AJ$45,AJ$38))*(ELCC_Table!$D$4:$D$9480=IF($C54=$C$46,AJ$46,AJ$39))*(ELCC_Table!$E$4:$E$9480=IF($C54=$C$47,AJ$47,AJ$40))*(ELCC_Table!$F$4:$F$9480=IF($C54=$C$48,AJ$48,AJ$41))*(ELCC_Table!$G$4:$G$9480=IF($C54=$C$49,AJ$49,AJ$42))*(ELCC_Table!$H$4:$H$9480=IF($C54=$C$50,AJ$50,AJ$43))*ELCC_Table!$I$4:$I$9480)-SUMPRODUCT((ELCC_Table!$C$4:$C$9480=AJ$38)*(ELCC_Table!$D$4:$D$9480=AJ$39)*(ELCC_Table!$E$4:$E$9480=AJ$40)*(ELCC_Table!$F$4:$F$9480=AJ$41)*(ELCC_Table!$G$4:$G$9480=AJ$42)*(ELCC_Table!$H$4:$H$9480=AJ$43)*ELCC_Table!$I$4:$I$9480))*AJ$10/((AJ46-AJ39)*AJ$11)","v":0.1810429555359391},{"$f":"(SUMPRODUCT((ELCC_Table!$C$4:$C$9480=IF($C54=$C$45,AK$45,AK$38))*(ELCC_Table!$D$4:$D$9480=IF($C54=$C$46,AK$46,AK$39))*(ELCC_Table!$E$4:$E$9480=IF($C54=$C$47,AK$47,AK$40))*(ELCC_Table!$F$4:$F$9480=IF($C54=$C$48,AK$48,AK$41))*(ELCC_Table!$G$4:$G$9480=IF($C54=$C$49,AK$49,AK$42))*(ELCC_Table!$H$4:$H$9480=IF($C54=$C$50,AK$50,AK$43))*ELCC_Table!$I$4:$I$9480)-SUMPRODUCT((ELCC_Table!$C$4:$C$9480=AK$38)*(ELCC_Table!$D$4:$D$9480=AK$39)*(ELCC_Table!$E$4:$E$9480=AK$40)*(ELCC_Table!$F$4:$F$9480=AK$41)*(ELCC_Table!$G$4:$G$9480=AK$42)*(ELCC_Table!$H$4:$H$9480=AK$43)*ELCC_Table!$I$4:$I$9480))*AK$10/((AK46-AK39)*AK$11)","v":0.18103441757978589},{"$f":"(SUMPRODUCT((ELCC_Table!$C$4:$C$9480=IF($C54=$C$45,AL$45,AL$38))*(ELCC_Table!$D$4:$D$9480=IF($C54=$C$46,AL$46,AL$39))*(ELCC_Table!$E$4:$E$9480=IF($C54=$C$47,AL$47,AL$40))*(ELCC_Table!$F$4:$F$9480=IF($C54=$C$48,AL$48,AL$41))*(ELCC_Table!$G$4:$G$9480=IF($C54=$C$49,AL$49,AL$42))*(ELCC_Table!$H$4:$H$9480=IF($C54=$C$50,AL$50,AL$43))*ELCC_Table!$I$4:$I$9480)-SUMPRODUCT((ELCC_Table!$C$4:$C$9480=AL$38)*(ELCC_Table!$D$4:$D$9480=AL$39)*(ELCC_Table!$E$4:$E$9480=AL$40)*(ELCC_Table!$F$4:$F$9480=AL$41)*(ELCC_Table!$G$4:$G$9480=AL$42)*(ELCC_Table!$H$4:$H$9480=AL$43)*ELCC_Table!$I$4:$I$9480))*AL$10/((AL46-AL39)*AL$11)","v":0.18102524861030533},{"$f":"(SUMPRODUCT((ELCC_Table!$C$4:$C$9480=IF($C54=$C$45,AM$45,AM$38))*(ELCC_Table!$D$4:$D$9480=IF($C54=$C$46,AM$46,AM$39))*(ELCC_Table!$E$4:$E$9480=IF($C54=$C$47,AM$47,AM$40))*(ELCC_Table!$F$4:$F$9480=IF($C54=$C$48,AM$48,AM$41))*(ELCC_Table!$G$4:$G$9480=IF($C54=$C$49,AM$49,AM$42))*(ELCC_Table!$H$4:$H$9480=IF($C54=$C$50,AM$50,AM$43))*ELCC_Table!$I$4:$I$9480)-SUMPRODUCT((ELCC_Table!$C$4:$C$9480=AM$38)*(ELCC_Table!$D$4:$D$9480=AM$39)*(ELCC_Table!$E$4:$E$9480=AM$40)*(ELCC_Table!$F$4:$F$9480=AM$41)*(ELCC_Table!$G$4:$G$9480=AM$42)*(ELCC_Table!$H$4:$H$9480=AM$43)*ELCC_Table!$I$4:$I$9480))*AM$10/((AM46-AM39)*AM$11)","v":0.18101544860587312},{"$f":"(SUMPRODUCT((ELCC_Table!$C$4:$C$9480=IF($C54=$C$45,AN$45,AN$38))*(ELCC_Table!$D$4:$D$9480=IF($C54=$C$46,AN$46,AN$39))*(ELCC_Table!$E$4:$E$9480=IF($C54=$C$47,AN$47,AN$40))*(ELCC_Table!$F$4:$F$9480=IF($C54=$C$48,AN$48,AN$41))*(ELCC_Table!$G$4:$G$9480=IF($C54=$C$49,AN$49,AN$42))*(ELCC_Table!$H$4:$H$9480=IF($C54=$C$50,AN$50,AN$43))*ELCC_Table!$I$4:$I$9480)-SUMPRODUCT((ELCC_Table!$C$4:$C$9480=AN$38)*(ELCC_Table!$D$4:$D$9480=AN$39)*(ELCC_Table!$E$4:$E$9480=AN$40)*(ELCC_Table!$F$4:$F$9480=AN$41)*(ELCC_Table!$G$4:$G$9480=AN$42)*(ELCC_Table!$H$4:$H$9480=AN$43)*ELCC_Table!$I$4:$I$9480))*AN$10/((AN46-AN39)*AN$11)","v":0.18100501755503645},{"$f":"(SUMPRODUCT((ELCC_Table!$C$4:$C$9480=IF($C54=$C$45,AO$45,AO$38))*(ELCC_Table!$D$4:$D$9480=IF($C54=$C$46,AO$46,AO$39))*(ELCC_Table!$E$4:$E$9480=IF($C54=$C$47,AO$47,AO$40))*(ELCC_Table!$F$4:$F$9480=IF($C54=$C$48,AO$48,AO$41))*(ELCC_Table!$G$4:$G$9480=IF($C54=$C$49,AO$49,AO$42))*(ELCC_Table!$H$4:$H$9480=IF($C54=$C$50,AO$50,AO$43))*ELCC_Table!$I$4:$I$9480)-SUMPRODUCT((ELCC_Table!$C$4:$C$9480=AO$38)*(ELCC_Table!$D$4:$D$9480=AO$39)*(ELCC_Table!$E$4:$E$9480=AO$40)*(ELCC_Table!$F$4:$F$9480=AO$41)*(ELCC_Table!$G$4:$G$9480=AO$42)*(ELCC_Table!$H$4:$H$9480=AO$43)*ELCC_Table!$I$4:$I$9480))*AO$10/((AO46-AO39)*AO$11)","v":0.18099395545651825},{"$f":"(SUMPRODUCT((ELCC_Table!$C$4:$C$9480=IF($C54=$C$45,AP$45,AP$38))*(ELCC_Table!$D$4:$D$9480=IF($C54=$C$46,AP$46,AP$39))*(ELCC_Table!$E$4:$E$9480=IF($C54=$C$47,AP$47,AP$40))*(ELCC_Table!$F$4:$F$9480=IF($C54=$C$48,AP$48,AP$41))*(ELCC_Table!$G$4:$G$9480=IF($C54=$C$49,AP$49,AP$42))*(ELCC_Table!$H$4:$H$9480=IF($C54=$C$50,AP$50,AP$43))*ELCC_Table!$I$4:$I$9480)-SUMPRODUCT((ELCC_Table!$C$4:$C$9480=AP$38)*(ELCC_Table!$D$4:$D$9480=AP$39)*(ELCC_Table!$E$4:$E$9480=AP$40)*(ELCC_Table!$F$4:$F$9480=AP$41)*(ELCC_Table!$G$4:$G$9480=AP$42)*(ELCC_Table!$H$4:$H$9480=AP$43)*ELCC_Table!$I$4:$I$9480))*AP$10/((AP46-AP39)*AP$11)","v":0.18098226231922265},{"$f":"(SUMPRODUCT((ELCC_Table!$C$4:$C$9480=IF($C54=$C$45,AQ$45,AQ$38))*(ELCC_Table!$D$4:$D$9480=IF($C54=$C$46,AQ$46,AQ$39))*(ELCC_Table!$E$4:$E$9480=IF($C54=$C$47,AQ$47,AQ$40))*(ELCC_Table!$F$4:$F$9480=IF($C54=$C$48,AQ$48,AQ$41))*(ELCC_Table!$G$4:$G$9480=IF($C54=$C$49,AQ$49,AQ$42))*(ELCC_Table!$H$4:$H$9480=IF($C54=$C$50,AQ$50,AQ$43))*ELCC_Table!$I$4:$I$9480)-SUMPRODUCT((ELCC_Table!$C$4:$C$9480=AQ$38)*(ELCC_Table!$D$4:$D$9480=AQ$39)*(ELCC_Table!$E$4:$E$9480=AQ$40)*(ELCC_Table!$F$4:$F$9480=AQ$41)*(ELCC_Table!$G$4:$G$9480=AQ$42)*(ELCC_Table!$H$4:$H$9480=AQ$43)*ELCC_Table!$I$4:$I$9480))*AQ$10/((AQ46-AQ39)*AQ$11)","v":0.18096993816223833},{"$f":"(SUMPRODUCT((ELCC_Table!$C$4:$C$9480=IF($C54=$C$45,AR$45,AR$38))*(ELCC_Table!$D$4:$D$9480=IF($C54=$C$46,AR$46,AR$39))*(ELCC_Table!$E$4:$E$9480=IF($C54=$C$47,AR$47,AR$40))*(ELCC_Table!$F$4:$F$9480=IF($C54=$C$48,AR$48,AR$41))*(ELCC_Table!$G$4:$G$9480=IF($C54=$C$49,AR$49,AR$42))*(ELCC_Table!$H$4:$H$9480=IF($C54=$C$50,AR$50,AR$43))*ELCC_Table!$I$4:$I$9480)-SUMPRODUCT((ELCC_Table!$C$4:$C$9480=AR$38)*(ELCC_Table!$D$4:$D$9480=AR$39)*(ELCC_Table!$E$4:$E$9480=AR$40)*(ELCC_Table!$F$4:$F$9480=AR$41)*(ELCC_Table!$G$4:$G$9480=AR$42)*(ELCC_Table!$H$4:$H$9480=AR$43)*ELCC_Table!$I$4:$I$9480))*AR$10/((AR46-AR39)*AR$11)","v":0.18095698301484325},{"$f":"(SUMPRODUCT((ELCC_Table!$C$4:$C$9480=IF($C54=$C$45,AS$45,AS$38))*(ELCC_Table!$D$4:$D$9480=IF($C54=$C$46,AS$46,AS$39))*(ELCC_Table!$E$4:$E$9480=IF($C54=$C$47,AS$47,AS$40))*(ELCC_Table!$F$4:$F$9480=IF($C54=$C$48,AS$48,AS$41))*(ELCC_Table!$G$4:$G$9480=IF($C54=$C$49,AS$49,AS$42))*(ELCC_Table!$H$4:$H$9480=IF($C54=$C$50,AS$50,AS$43))*ELCC_Table!$I$4:$I$9480)-SUMPRODUCT((ELCC_Table!$C$4:$C$9480=AS$38)*(ELCC_Table!$D$4:$D$9480=AS$39)*(ELCC_Table!$E$4:$E$9480=AS$40)*(ELCC_Table!$F$4:$F$9480=AS$41)*(ELCC_Table!$G$4:$G$9480=AS$42)*(ELCC_Table!$H$4:$H$9480=AS$43)*ELCC_Table!$I$4:$I$9480))*AS$10/((AS46-AS39)*AS$11)","v":0.18094339691650679},{"$f":"(SUMPRODUCT((ELCC_Table!$C$4:$C$9480=IF($C54=$C$45,AT$45,AT$38))*(ELCC_Table!$D$4:$D$9480=IF($C54=$C$46,AT$46,AT$39))*(ELCC_Table!$E$4:$E$9480=IF($C54=$C$47,AT$47,AT$40))*(ELCC_Table!$F$4:$F$9480=IF($C54=$C$48,AT$48,AT$41))*(ELCC_Table!$G$4:$G$9480=IF($C54=$C$49,AT$49,AT$42))*(ELCC_Table!$H$4:$H$9480=IF($C54=$C$50,AT$50,AT$43))*ELCC_Table!$I$4:$I$9480)-SUMPRODUCT((ELCC_Table!$C$4:$C$9480=AT$38)*(ELCC_Table!$D$4:$D$9480=AT$39)*(ELCC_Table!$E$4:$E$9480=AT$40)*(ELCC_Table!$F$4:$F$9480=AT$41)*(ELCC_Table!$G$4:$G$9480=AT$42)*(ELCC_Table!$H$4:$H$9480=AT$43)*ELCC_Table!$I$4:$I$9480))*AT$10/((AT46-AT39)*AT$11)","v":0.18092917991689422},{"$f":"(SUMPRODUCT((ELCC_Table!$C$4:$C$9480=IF($C54=$C$45,AU$45,AU$38))*(ELCC_Table!$D$4:$D$9480=IF($C54=$C$46,AU$46,AU$39))*(ELCC_Table!$E$4:$E$9480=IF($C54=$C$47,AU$47,AU$40))*(ELCC_Table!$F$4:$F$9480=IF($C54=$C$48,AU$48,AU$41))*(ELCC_Table!$G$4:$G$9480=IF($C54=$C$49,AU$49,AU$42))*(ELCC_Table!$H$4:$H$9480=IF($C54=$C$50,AU$50,AU$43))*ELCC_Table!$I$4:$I$9480)-SUMPRODUCT((ELCC_Table!$C$4:$C$9480=AU$38)*(ELCC_Table!$D$4:$D$9480=AU$39)*(ELCC_Table!$E$4:$E$9480=AU$40)*(ELCC_Table!$F$4:$F$9480=AU$41)*(ELCC_Table!$G$4:$G$9480=AU$42)*(ELCC_Table!$H$4:$H$9480=AU$43)*ELCC_Table!$I$4:$I$9480))*AU$10/((AU46-AU39)*AU$11)","v":0.18091433207586816},{"$f":"(SUMPRODUCT((ELCC_Table!$C$4:$C$9480=IF($C54=$C$45,AV$45,AV$38))*(ELCC_Table!$D$4:$D$9480=IF($C54=$C$46,AV$46,AV$39))*(ELCC_Table!$E$4:$E$9480=IF($C54=$C$47,AV$47,AV$40))*(ELCC_Table!$F$4:$F$9480=IF($C54=$C$48,AV$48,AV$41))*(ELCC_Table!$G$4:$G$9480=IF($C54=$C$49,AV$49,AV$42))*(ELCC_Table!$H$4:$H$9480=IF($C54=$C$50,AV$50,AV$43))*ELCC_Table!$I$4:$I$9480)-SUMPRODUCT((ELCC_Table!$C$4:$C$9480=AV$38)*(ELCC_Table!$D$4:$D$9480=AV$39)*(ELCC_Table!$E$4:$E$9480=AV$40)*(ELCC_Table!$F$4:$F$9480=AV$41)*(ELCC_Table!$G$4:$G$9480=AV$42)*(ELCC_Table!$H$4:$H$9480=AV$43)*ELCC_Table!$I$4:$I$9480))*AV$10/((AV46-AV39)*AV$11)","v":0.1808988534634916},{"$f":"(SUMPRODUCT((ELCC_Table!$C$4:$C$9480=IF($C54=$C$45,AW$45,AW$38))*(ELCC_Table!$D$4:$D$9480=IF($C54=$C$46,AW$46,AW$39))*(ELCC_Table!$E$4:$E$9480=IF($C54=$C$47,AW$47,AW$40))*(ELCC_Table!$F$4:$F$9480=IF($C54=$C$48,AW$48,AW$41))*(ELCC_Table!$G$4:$G$9480=IF($C54=$C$49,AW$49,AW$42))*(ELCC_Table!$H$4:$H$9480=IF($C54=$C$50,AW$50,AW$43))*ELCC_Table!$I$4:$I$9480)-SUMPRODUCT((ELCC_Table!$C$4:$C$9480=AW$38)*(ELCC_Table!$D$4:$D$9480=AW$39)*(ELCC_Table!$E$4:$E$9480=AW$40)*(ELCC_Table!$F$4:$F$9480=AW$41)*(ELCC_Table!$G$4:$G$9480=AW$42)*(ELCC_Table!$H$4:$H$9480=AW$43)*ELCC_Table!$I$4:$I$9480))*AW$10/((AW46-AW39)*AW$11)","v":0.18088274416002947},{"$f":"(SUMPRODUCT((ELCC_Table!$C$4:$C$9480=IF($C54=$C$45,AX$45,AX$38))*(ELCC_Table!$D$4:$D$9480=IF($C54=$C$46,AX$46,AX$39))*(ELCC_Table!$E$4:$E$9480=IF($C54=$C$47,AX$47,AX$40))*(ELCC_Table!$F$4:$F$9480=IF($C54=$C$48,AX$48,AX$41))*(ELCC_Table!$G$4:$G$9480=IF($C54=$C$49,AX$49,AX$42))*(ELCC_Table!$H$4:$H$9480=IF($C54=$C$50,AX$50,AX$43))*ELCC_Table!$I$4:$I$9480)-SUMPRODUCT((ELCC_Table!$C$4:$C$9480=AX$38)*(ELCC_Table!$D$4:$D$9480=AX$39)*(ELCC_Table!$E$4:$E$9480=AX$40)*(ELCC_Table!$F$4:$F$9480=AX$41)*(ELCC_Table!$G$4:$G$9480=AX$42)*(ELCC_Table!$H$4:$H$9480=AX$43)*ELCC_Table!$I$4:$I$9480))*AX$10/((AX46-AX39)*AX$11)","v":0.18086600425595006},{"$f":"(SUMPRODUCT((ELCC_Table!$C$4:$C$9480=IF($C54=$C$45,AY$45,AY$38))*(ELCC_Table!$D$4:$D$9480=IF($C54=$C$46,AY$46,AY$39))*(ELCC_Table!$E$4:$E$9480=IF($C54=$C$47,AY$47,AY$40))*(ELCC_Table!$F$4:$F$9480=IF($C54=$C$48,AY$48,AY$41))*(ELCC_Table!$G$4:$G$9480=IF($C54=$C$49,AY$49,AY$42))*(ELCC_Table!$H$4:$H$9480=IF($C54=$C$50,AY$50,AY$43))*ELCC_Table!$I$4:$I$9480)-SUMPRODUCT((ELCC_Table!$C$4:$C$9480=AY$38)*(ELCC_Table!$D$4:$D$9480=AY$39)*(ELCC_Table!$E$4:$E$9480=AY$40)*(ELCC_Table!$F$4:$F$9480=AY$41)*(ELCC_Table!$G$4:$G$9480=AY$42)*(ELCC_Table!$H$4:$H$9480=AY$43)*ELCC_Table!$I$4:$I$9480))*AY$10/((AY46-AY39)*AY$11)","v":0.18084863385192609},{"$f":"(SUMPRODUCT((ELCC_Table!$C$4:$C$9480=IF($C54=$C$45,AZ$45,AZ$38))*(ELCC_Table!$D$4:$D$9480=IF($C54=$C$46,AZ$46,AZ$39))*(ELCC_Table!$E$4:$E$9480=IF($C54=$C$47,AZ$47,AZ$40))*(ELCC_Table!$F$4:$F$9480=IF($C54=$C$48,AZ$48,AZ$41))*(ELCC_Table!$G$4:$G$9480=IF($C54=$C$49,AZ$49,AZ$42))*(ELCC_Table!$H$4:$H$9480=IF($C54=$C$50,AZ$50,AZ$43))*ELCC_Table!$I$4:$I$9480)-SUMPRODUCT((ELCC_Table!$C$4:$C$9480=AZ$38)*(ELCC_Table!$D$4:$D$9480=AZ$39)*(ELCC_Table!$E$4:$E$9480=AZ$40)*(ELCC_Table!$F$4:$F$9480=AZ$41)*(ELCC_Table!$G$4:$G$9480=AZ$42)*(ELCC_Table!$H$4:$H$9480=AZ$43)*ELCC_Table!$I$4:$I$9480))*AZ$10/((AZ46-AZ39)*AZ$11)","v":0.18083063305883534},{"$f":"(SUMPRODUCT((ELCC_Table!$C$4:$C$9480=IF($C54=$C$45,BA$45,BA$38))*(ELCC_Table!$D$4:$D$9480=IF($C54=$C$46,BA$46,BA$39))*(ELCC_Table!$E$4:$E$9480=IF($C54=$C$47,BA$47,BA$40))*(ELCC_Table!$F$4:$F$9480=IF($C54=$C$48,BA$48,BA$41))*(ELCC_Table!$G$4:$G$9480=IF($C54=$C$49,BA$49,BA$42))*(ELCC_Table!$H$4:$H$9480=IF($C54=$C$50,BA$50,BA$43))*ELCC_Table!$I$4:$I$9480)-SUMPRODUCT((ELCC_Table!$C$4:$C$9480=BA$38)*(ELCC_Table!$D$4:$D$9480=BA$39)*(ELCC_Table!$E$4:$E$9480=BA$40)*(ELCC_Table!$F$4:$F$9480=BA$41)*(ELCC_Table!$G$4:$G$9480=BA$42)*(ELCC_Table!$H$4:$H$9480=BA$43)*ELCC_Table!$I$4:$I$9480))*BA$10/((BA46-BA39)*BA$11)","v":0.18081200199776135}]
[null,null,"Solar PV - Dist","MW/GWh",{"$f":"(SUMPRODUCT((ELCC_Table!$C$4:$C$9480=IF($C55=$C$45,E$45,E$38))*(ELCC_Table!$D$4:$D$9480=IF($C55=$C$46,E$46,E$39))*(ELCC_Table!$E$4:$E$9480=IF($C55=$C$47,E$47,E$40))*(ELCC_Table!$F$4:$F$9480=IF($C55=$C$48,E$48,E$41))*(ELCC_Table!$G$4:$G$9480=IF($C55=$C$49,E$49,E$42))*(ELCC_Table!$H$4:$H$9480=IF($C55=$C$50,E$50,E$43))*ELCC_Table!$I$4:$I$9480)-SUMPRODUCT((ELCC_Table!$C$4:$C$9480=E$38)*(ELCC_Table!$D$4:$D$9480=E$39)*(ELCC_Table!$E$4:$E$9480=E$40)*(ELCC_Table!$F$4:$F$9480=E$41)*(ELCC_Table!$G$4:$G$9480=E$42)*(ELCC_Table!$H$4:$H$9480=E$43)*ELCC_Table!$I$4:$I$9480))*E$10/((E47-E40)*E$11)","v":0.31349220178905129},{"$f":"(SUMPRODUCT((ELCC_Table!$C$4:$C$9480=IF($C55=$C$45,F$45,F$38))*(ELCC_Table!$D$4:$D$9480=IF($C55=$C$46,F$46,F$39))*(ELCC_Table!$E$4:$E$9480=IF($C55=$C$47,F$47,F$40))*(ELCC_Table!$F$4:$F$9480=IF($C55=$C$48,F$48,F$41))*(ELCC_Table!$G$4:$G$9480=IF($C55=$C$49,F$49,F$42))*(ELCC_Table!$H$4:$H$9480=IF($C55=$C$50,F$50,F$43))*ELCC_Table!$I$4:$I$9480)-SUMPRODUCT((ELCC_Table!$C$4:$C$9480=F$38)*(ELCC_Table!$D$4:$D$9480=F$39)*(ELCC_Table!$E$4:$E$9480=F$40)*(ELCC_Table!$F$4:$F$9480=F$41)*(ELCC_Table!$G$4:$G$9480=F$42)*(ELCC_Table!$H$4:$H$9480=F$43)*ELCC_Table!$I$4:$I$9480))*F$10/((F47-F40)*F$11)","v":0.32236365087603952},{"$f":"(SUMPRODUCT((ELCC_Table!$C$4:$C$9480=IF($C55=$C$45,G$45,G$38))*(ELCC_Table!$D$4:$D$9480=IF($C55=$C$46,G$46,G$39))*(ELCC_Table!$E$4:$E$9480=IF($C55=$C$47,G$47,G$40))*(ELCC_Table!$F$4:$F$9480=IF($C55=$C$48,G$48,G$41))*(ELCC_Table!$G$4:$G$9480=IF($C55=$C$49,G$49,G$42))*(ELCC_Table!$H$4:$H$9480=IF($C55=$C$50,G$50,G$43))*ELCC_Table!$I$4:$I$9480)-SUMPRODUCT((ELCC_Table!$C$4:$C$9480=G$38)*(ELCC_Table!$D$4:$D$9480=G$39)*(ELCC_Table!$E$4:$E$9480=G$40)*(ELCC_Table!$F$4:$F$9480=G$41)*(ELCC_Table!$G$4:$G$9480=G$42)*(ELCC_Table!$H$4:$H$9480=G$43)*ELCC_Table!$I$4:$I$9480))*G$10/((G47-G40)*G$11)","v":0.29329922748016923},{"$f":"(SUMPRODUCT((ELCC_Table!$C$4:$C$9480=IF($C55=$C$45,H$45,H$38))*(ELCC_Table!$D$4:$D$9480=IF($C55=$C$46,H$46,H$39))*(ELCC_Table!$E$4:$E$9480=IF($C55=$C$47,H$47,H$40))*(ELCC_Table!$F$4:$F$9480=IF($C55=$C$48,H$48,H$41))*(ELCC_Table!$G$4:$G$9480=IF($C55=$C$49,H$49,H$42))*(ELCC_Table!$H$4:$H$9480=IF($C55=$C$50,H$50,H$43))*ELCC_Table!$I$4:$I$9480)-SUMPRODUCT((ELCC_Table!$C$4:$C$9480=H$38)*(ELCC_Table!$D$4:$D$9480=H$39)*(ELCC_Table!$E$4:$E$9480=H$40)*(ELCC_Table!$F$4:$F$9480=H$41)*(ELCC_Table!$G$4:$G$9480=H$42)*(ELCC_Table!$H$4:$H$9480=H$43)*ELCC_Table!$I$4:$I$9480))*H$10/((H47-H40)*H$11)","v":0.2210263439358614},{"$f":"(SUMPRODUCT((ELCC_Table!$C$4:$C$9480=IF($C55=$C$45,I$45,I$38))*(ELCC_Table!$D$4:$D$9480=IF($C55=$C$46,I$46,I$39))*(ELCC_Table!$E$4:$E$9480=IF($C55=$C$47,I$47,I$40))*(ELCC_Table!$F$4:$F$9480=IF($C55=$C$48,I$48,I$41))*(ELCC_Table!$G$4:$G$9480=IF($C55=$C$49,I$49,I$42))*(ELCC_Table!$H$4:$H$9480=IF($C55=$C$50,I$50,I$43))*ELCC_Table!$I$4:$I$9480)-SUMPRODUCT((ELCC_Table!$C$4:$C$9480=I$38)*(ELCC_Table!$D$4:$D$9480=I$39)*(ELCC_Table!$E$4:$E$9480=I$40)*(ELCC_Table!$F$4:$F$9480=I$41)*(ELCC_Table!$G$4:$G$9480=I$42)*(ELCC_Table!$H$4:$H$9480=I$43)*ELCC_Table!$I$4:$I$9480))*I$10/((I47-I40)*I$11)","v":0.12407060055685368},{"$f":"(SUMPRODUCT((ELCC_Table!$C$4:$C$9480=IF($C55=$C$45,J$45,J$38))*(ELCC_Table!$D$4:$D$9480=IF($C55=$C$46,J$46,J$39))*(ELCC_Table!$E$4:$E$9480=IF($C55=$C$47,J$47,J$40))*(ELCC_Table!$F$4:$F$9480=IF($C55=$C$48,J$48,J$41))*(ELCC_Table!$G$4:$G$9480=IF($C55=$C$49,J$49,J$42))*(ELCC_Table!$H$4:$H$9480=IF($C55=$C$50,J$50,J$43))*ELCC_Table!$I$4:$I$9480)-SUMPRODUCT((ELCC_Table!$C$4:$C$9480=J$38)*(ELCC_Table!$D$4:$D$9480=J$39)*(ELCC_Table!$E$4:$E$9480=J$40)*(ELCC_Table!$F$4:$F$9480=J$41)*(ELCC_Table!$G$4:$G$9480=J$42)*(ELCC_Table!$H$4:$H$9480=J$43)*ELCC_Table!$I$4:$I$9480))*J$10/((J47-J40)*J$11)","v":9.0839415406353569E-2},{"$f":"(SUMPRODUCT((ELCC_Table!$C$4:$C$9480=IF($C55=$C$45,K$45,K$38))*(ELCC_Table!$D$4:$D$9480=IF($C55=$C$46,K$46,K$39))*(ELCC_Table!$E$4:$E$9480=IF($C55=$C$47,K$47,K$40))*(ELCC_Table!$F$4:$F$9480=IF($C55=$C$48,K$48,K$41))*(ELCC_Table!$G$4:$G$9480=IF($C55=$C$49,K$49,K$42))*(ELCC_Table!$H$4:$H$9480=IF($C55=$C$50,K$50,K$43))*ELCC_Table!$I$4:$I$9480)-SUMPRODUCT((ELCC_Table!$C$4:$C$9480=K$38)*(ELCC_Table!$D$4:$D$9480=K$39)*(ELCC_Table!$E$4:$E$9480=K$40)*(ELCC_Table!$F$4:$F$9480=K$41)*(ELCC_Table!$G$4:$G$9480=K$42)*(ELCC_Table!$H$4:$H$9480=K$43)*ELCC_Table!$I$4:$I$9480))*K$10/((K47-K40)*K$11)","v":4.5294602793511239E-2},{"$f":"(SUMPRODUCT((ELCC_Table!$C$4:$C$9480=IF($C55=$C$45,L$45,L$38))*(ELCC_Table!$D$4:$D$9480=IF($C55=$C$46,L$46,L$39))*(ELCC_Table!$E$4:$E$9480=IF($C55=$C$47,L$47,L$40))*(ELCC_Table!$F$4:$F$9480=IF($C55=$C$48,L$48,L$41))*(ELCC_Table!$G$4:$G$9480=IF($C55=$C$49,L$49,L$42))*(ELCC_Table!$H$4:$H$9480=IF($C55=$C$50,L$50,L$43))*ELCC_Table!$I$4:$I$9480)-SUMPRODUCT((ELCC_Table!$C$4:$C$9480=L$38)*(ELCC_Table!$D$4:$D$9480=L$39)*(ELCC_Table!$E$4:$E$9480=L$40)*(ELCC_Table!$F$4:$F$9480=L$41)*(ELCC_Table!$G$4:$G$9480=L$42)*(ELCC_Table!$H$4:$H$9480=L$43)*ELCC_Table!$I$4:$I$9480))*L$10/((L47-L40)*L$11)","v":3.221924875449788E-2},{"$f":"(SUMPRODUCT((ELCC_Table!$C$4:$C$9480=IF($C55=$C$45,M$45,M$38))*(ELCC_Table!$D$4:$D$9480=IF($C55=$C$46,M$46,M$39))*(ELCC_Table!$E$4:$E$9480=IF($C55=$C$47,M$47,M$40))*(ELCC_Table!$F$4:$F$9480=IF($C55=$C$48,M$48,M$41))*(ELCC_Table!$G$4:$G$9480=IF($C55=$C$49,M$49,M$42))*(ELCC_Table!$H$4:$H$9480=IF($C55=$C$50,M$50,M$43))*ELCC_Table!$I$4:$I$9480)-SUMPRODUCT((ELCC_Table!$C$4:$C$9480=M$38)*(ELCC_Table!$D$4:$D$9480=M$39)*(ELCC_Table!$E$4:$E$9480=M$40)*(ELCC_Table!$F$4:$F$9480=M$41)*(ELCC_Table!$G$4:$G$9480=M$42)*(ELCC_Table!$H$4:$H$9480=M$43)*ELCC_Table!$I$4:$I$9480))*M$10/((M47-M40)*M$11)","v":1.4558076327524977E-2},{"$f":"(SUMPRODUCT((ELCC_Table!$C$4:$C$9480=IF($C55=$C$45,N$45,N$38))*(ELCC_Table!$D$4:$D$9480=IF($C55=$C$46,N$46,N$39))*(ELCC_Table!$E$4:$E$9480=IF($C55=$C$47,N$47,N$40))*(ELCC_Table!$F$4:$F$9480=IF($C55=$C$48,N$48,N$41))*(ELCC_Table!$G$4:$G$9480=IF($C55=$C$49,N$49,N$42))*(ELCC_Table!$H$4:$H$9480=IF($C55=$C$50,N$50,N$43))*ELCC_Table!$I$4:$I$9480)-SUMPRODUCT((ELCC_Table!$C$4:$C$9480=N$38)*(ELCC_Table!$D$4:$D$9480=N$39)*(ELCC_Table!$E$4:$E$9480=N$40)*(ELCC_Table!$F$4:$F$9480=N$41)*(ELCC_Table!$G$4:$G$9480=N$42)*(ELCC_Table!$H$4:$H$9480=N$43)*ELCC_Table!$I$4:$I$9480))*N$10/((N47-N40)*N$11)","v":1.1365525981020376E-2},{"$f":"(SUMPRODUCT((ELCC_Table!$C$4:$C$9480=IF($C55=$C$45,O$45,O$38))*(ELCC_Table!$D$4:$D$9480=IF($C55=$C$46,O$46,O$39))*(ELCC_Table!$E$4:$E$9480=IF($C55=$C$47,O$47,O$40))*(ELCC_Table!$F$4:$F$9480=IF($C55=$C$48,O$48,O$41))*(ELCC_Table!$G$4:$G$9480=IF($C55=$C$49,O$49,O$42))*(ELCC_Table!$H$4:$H$9480=IF($C55=$C$50,O$50,O$43))*ELCC_Table!$I$4:$I$9480)-SUMPRODUCT((ELCC_Table!$C$4:$C$9480=O$38)*(ELCC_Table!$D$4:$D$9480=O$39)*(ELCC_Table!$E$4:$E$9480=O$40)*(ELCC_Table!$F$4:$F$9480=O$41)*(ELCC_Table!$G$4:$G$9480=O$42)*(ELCC_Table!$H$4:$H$9480=O$43)*ELCC_Table!$I$4:$I$9480))*O$10/((O47-O40)*O$11)","v":9.5139572540002652E-3},{"$f":"(SUMPRODUCT((ELCC_Table!$C$4:$C$9480=IF($C55=$C$45,P$45,P$38))*(ELCC_Table!$D$4:$D$9480=IF($C55=$C$46,P$46,P$39))*(ELCC_Table!$E$4:$E$9480=IF($C55=$C$47,P$47,P$40))*(ELCC_Table!$F$4:$F$9480=IF($C55=$C$48,P$48,P$41))*(ELCC_Table!$G$4:$G$9480=IF($C55=$C$49,P$49,P$42))*(ELCC_Table!$H$4:$H$9480=IF($C55=$C$50,P$50,P$43))*ELCC_Table!$I$4:$I$9480)-SUMPRODUCT((ELCC_Table!$C$4:$C$9480=P$38)*(ELCC_Table!$D$4:$D$9480=P$39)*(ELCC_Table!$E$4:$E$9480=P$40)*(ELCC_Table!$F$4:$F$9480=P$41)*(ELCC_Table!$G$4:$G$9480=P$42)*(ELCC_Table!$H$4:$H$9480=P$43)*ELCC_Table!$I$4:$I$9480))*P$10/((P47-P40)*P$11)","v":7.10197210351559E-3},{"$f":"(SUMPRODUCT((ELCC_Table!$C$4:$C$9480=IF($C55=$C$45,Q$45,Q$38))*(ELCC_Table!$D$4:$D$9480=IF($C55=$C$46,Q$46,Q$39))*(ELCC_Table!$E$4:$E$9480=IF($C55=$C$47,Q$47,Q$40))*(ELCC_Table!$F$4:$F$9480=IF($C55=$C$48,Q$48,Q$41))*(ELCC_Table!$G$4:$G$9480=IF($C55=$C$49,Q$49,Q$42))*(ELCC_Table!$H$4:$H$9480=IF($C55=$C$50,Q$50,Q$43))*ELCC_Table!$I$4:$I$9480)-SUMPRODUCT((ELCC_Table!$C$4:$C$9480=Q$38)*(ELCC_Table!$D$4:$D$9480=Q$39)*(ELCC_Table!$E$4:$E$9480=Q$40)*(ELCC_Table!$F$4:$F$9480=Q$41)*(ELCC_Table!$G$4:$G$9480=Q$42)*(ELCC_Table!$H$4:$H$9480=Q$43)*ELCC_Table!$I$4:$I$9480))*Q$10/((Q47-Q40)*Q$11)","v":7.0950847126956366E-3},{"$f":"(SUMPRODUCT((ELCC_Table!$C$4:$C$9480=IF($C55=$C$45,R$45,R$38))*(ELCC_Table!$D$4:$D$9480=IF($C55=$C$46,R$46,R$39))*(ELCC_Table!$E$4:$E$9480=IF($C55=$C$47,R$47,R$40))*(ELCC_Table!$F$4:$F$9480=IF($C55=$C$48,R$48,R$41))*(ELCC_Table!$G$4:$G$9480=IF($C55=$C$49,R$49,R$42))*(ELCC_Table!$H$4:$H$9480=IF($C55=$C$50,R$50,R$43))*ELCC_Table!$I$4:$I$9480)-SUMPRODUCT((ELCC_Table!$C$4:$C$9480=R$38)*(ELCC_Table!$D$4:$D$9480=R$39)*(ELCC_Table!$E$4:$E$9480=R$40)*(ELCC_Table!$F$4:$F$9480=R$41)*(ELCC_Table!$G$4:$G$9480=R$42)*(ELCC_Table!$H$4:$H$9480=R$43)*ELCC_Table!$I$4:$I$9480))*R$10/((R47-R40)*R$11)","v":5.8158336334372457E-3},{"$f":"(SUMPRODUCT((ELCC_Table!$C$4:$C$9480=IF($C55=$C$45,S$45,S$38))*(ELCC_Table!$D$4:$D$9480=IF($C55=$C$46,S$46,S$39))*(ELCC_Table!$E$4:$E$9480=IF($C55=$C$47,S$47,S$40))*(ELCC_Table!$F$4:$F$9480=IF($C55=$C$48,S$48,S$41))*(ELCC_Table!$G$4:$G$9480=IF($C55=$C$49,S$49,S$42))*(ELCC_Table!$H$4:$H$9480=IF($C55=$C$50,S$50,S$43))*ELCC_Table!$I$4:$I$9480)-SUMPRODUCT((ELCC_Table!$C$4:$C$9480=S$38)*(ELCC_Table!$D$4:$D$9480=S$39)*(ELCC_Table!$E$4:$E$9480=S$40)*(ELCC_Table!$F$4:$F$9480=S$41)*(ELCC_Table!$G$4:$G$9480=S$42)*(ELCC_Table!$H$4:$H$9480=S$43)*ELCC_Table!$I$4:$I$9480))*S$10/((S47-S40)*S$11)","v":5.8072382275488211E-3},{"$f":"(SUMPRODUCT((ELCC_Table!$C$4:$C$9480=IF($C55=$C$45,T$45,T$38))*(ELCC_Table!$D$4:$D$9480=IF($C55=$C$46,T$46,T$39))*(ELCC_Table!$E$4:$E$9480=IF($C55=$C$47,T$47,T$40))*(ELCC_Table!$F$4:$F$9480=IF($C55=$C$48,T$48,T$41))*(ELCC_Table!$G$4:$G$9480=IF($C55=$C$49,T$49,T$42))*(ELCC_Table!$H$4:$H$9480=IF($C55=$C$50,T$50,T$43))*ELCC_Table!$I$4:$I$9480)-SUMPRODUCT((ELCC_Table!$C$4:$C$9480=T$38)*(ELCC_Table!$D$4:$D$9480=T$39)*(ELCC_Table!$E$4:$E$9480=T$40)*(ELCC_Table!$F$4:$F$9480=T$41)*(ELCC_Table!$G$4:$G$9480=T$42)*(ELCC_Table!$H$4:$H$9480=T$43)*ELCC_Table!$I$4:$I$9480))*T$10/((T47-T40)*T$11)","v":5.2987725026603563E-3},{"$f":"(SUMPRODUCT((ELCC_Table!$C$4:$C$9480=IF($C55=$C$45,U$45,U$38))*(ELCC_Table!$D$4:$D$9480=IF($C55=$C$46,U$46,U$39))*(ELCC_Table!$E$4:$E$9480=IF($C55=$C$47,U$47,U$40))*(ELCC_Table!$F$4:$F$9480=IF($C55=$C$48,U$48,U$41))*(ELCC_Table!$G$4:$G$9480=IF($C55=$C$49,U$49,U$42))*(ELCC_Table!$H$4:$H$9480=IF($C55=$C$50,U$50,U$43))*ELCC_Table!$I$4:$I$9480)-SUMPRODUCT((ELCC_Table!$C$4:$C$9480=U$38)*(ELCC_Table!$D$4:$D$9480=U$39)*(ELCC_Table!$E$4:$E$9480=U$40)*(ELCC_Table!$F$4:$F$9480=U$41)*(ELCC_Table!$G$4:$G$9480=U$42)*(ELCC_Table!$H$4:$H$9480=U$43)*ELCC_Table!$I$4:$I$9480))*U$10/((U47-U40)*U$11)","v":5.4936484936592648E-3},{"$f":"(SUMPRODUCT((ELCC_Table!$C$4:$C$9480=IF($C55=$C$45,V$45,V$38))*(ELCC_Table!$D$4:$D$9480=IF($C55=$C$46,V$46,V$39))*(ELCC_Table!$E$4:$E$9480=IF($C55=$C$47,V$47,V$40))*(ELCC_Table!$F$4:$F$9480=IF($C55=$C$48,V$48,V$41))*(ELCC_Table!$G$4:$G$9480=IF($C55=$C$49,V$49,V$42))*(ELCC_Table!$H$4:$H$9480=IF($C55=$C$50,V$50,V$43))*ELCC_Table!$I$4:$I$9480)-SUMPRODUCT((ELCC_Table!$C$4:$C$9480=V$38)*(ELCC_Table!$D$4:$D$9480=V$39)*(ELCC_Table!$E$4:$E$9480=V$40)*(ELCC_Table!$F$4:$F$9480=V$41)*(ELCC_Table!$G$4:$G$9480=V$42)*(ELCC_Table!$H$4:$H$9480=V$43)*ELCC_Table!$I$4:$I$9480))*V$10/((V47-V40)*V$11)","v":5.5108275047513781E-3},{"$f":"(SUMPRODUCT((ELCC_Table!$C$4:$C$9480=IF($C55=$C$45,W$45,W$38))*(ELCC_Table!$D$4:$D$9480=IF($C55=$C$46,W$46,W$39))*(ELCC_Table!$E$4:$E$9480=IF($C55=$C$47,W$47,W$40))*(ELCC_Table!$F$4:$F$9480=IF($C55=$C$48,W$48,W$41))*(ELCC_Table!$G$4:$G$9480=IF($C55=$C$49,W$49,W$42))*(ELCC_Table!$H$4:$H$9480=IF($C55=$C$50,W$50,W$43))*ELCC_Table!$I$4:$I$9480)-SUMPRODUCT((ELCC_Table!$C$4:$C$9480=W$38)*(ELCC_Table!$D$4:$D$9480=W$39)*(ELCC_Table!$E$4:$E$9480=W$40)*(ELCC_Table!$F$4:$F$9480=W$41)*(ELCC_Table!$G$4:$G$9480=W$42)*(ELCC_Table!$H$4:$H$9480=W$43)*ELCC_Table!$I$4:$I$9480))*W$10/((W47-W40)*W$11)","v":5.7298635320353168E-3},{"$f":"(SUMPRODUCT((ELCC_Table!$C$4:$C$9480=IF($C55=$C$45,X$45,X$38))*(ELCC_Table!$D$4:$D$9480=IF($C55=$C$46,X$46,X$39))*(ELCC_Table!$E$4:$E$9480=IF($C55=$C$47,X$47,X$40))*(ELCC_Table!$F$4:$F$9480=IF($C55=$C$48,X$48,X$41))*(ELCC_Table!$G$4:$G$9480=IF($C55=$C$49,X$49,X$42))*(ELCC_Table!$H$4:$H$9480=IF($C55=$C$50,X$50,X$43))*ELCC_Table!$I$4:$I$9480)-SUMPRODUCT((ELCC_Table!$C$4:$C$9480=X$38)*(ELCC_Table!$D$4:$D$9480=X$39)*(ELCC_Table!$E$4:$E$9480=X$40)*(ELCC_Table!$F$4:$F$9480=X$41)*(ELCC_Table!$G$4:$G$9480=X$42)*(ELCC_Table!$H$4:$H$9480=X$43)*ELCC_Table!$I$4:$I$9480))*X$10/((X47-X40)*X$11)","v":5.7298527312390733E-3},{"$f":"(SUMPRODUCT((ELCC_Table!$C$4:$C$9480=IF($C55=$C$45,Y$45,Y$38))*(ELCC_Table!$D$4:$D$9480=IF($C55=$C$46,Y$46,Y$39))*(ELCC_Table!$E$4:$E$9480=IF($C55=$C$47,Y$47,Y$40))*(ELCC_Table!$F$4:$F$9480=IF($C55=$C$48,Y$48,Y$41))*(ELCC_Table!$G$4:$G$9480=IF($C55=$C$49,Y$49,Y$42))*(ELCC_Table!$H$4:$H$9480=IF($C55=$C$50,Y$50,Y$43))*ELCC_Table!$I$4:$I$9480)-SUMPRODUCT((ELCC_Table!$C$4:$C$9480=Y$38)*(ELCC_Table!$D$4:$D$9480=Y$39)*(ELCC_Table!$E$4:$E$9480=Y$40)*(ELCC_Table!$F$4:$F$9480=Y$41)*(ELCC_Table!$G$4:$G$9480=Y$42)*(ELCC_Table!$H$4:$H$9480=Y$43)*ELCC_Table!$I$4:$I$9480))*Y$10/((Y47-Y40)*Y$11)","v":5.7298220033763104E-3},{"$f":"(SUMPRODUCT((ELCC_Table!$C$4:$C$9480=IF($C55=$C$45,Z$45,Z$38))*(ELCC_Table!$D$4:$D$9480=IF($C55=$C$46,Z$46,Z$39))*(ELCC_Table!$E$4:$E$9480=IF($C55=$C$47,Z$47,Z$40))*(ELCC_Table!$F$4:$F$9480=IF($C55=$C$48,Z$48,Z$41))*(ELCC_Table!$G$4:$G$9480=IF($C55=$C$49,Z$49,Z$42))*(ELCC_Table!$H$4:$H$9480=IF($C55=$C$50,Z$50,Z$43))*ELCC_Table!$I$4:$I$9480)-SUMPRODUCT((ELCC_Table!$C$4:$C$9480=Z$38)*(ELCC_Table!$D$4:$D$9480=Z$39)*(ELCC_Table!$E$4:$E$9480=Z$40)*(ELCC_Table!$F$4:$F$9480=Z$41)*(ELCC_Table!$G$4:$G$9480=Z$42)*(ELCC_Table!$H$4:$H$9480=Z$43)*ELCC_Table!$I$4:$I$9480))*Z$10/((Z47-Z40)*Z$11)","v":5.7297713435991542E-3},{"$f":"(SUMPRODUCT((ELCC_Table!$C$4:$C$9480=IF($C55=$C$45,AA$45,AA$38))*(ELCC_Table!$D$4:$D$9480=IF($C55=$C$46,AA$46,AA$39))*(ELCC_Table!$E$4:$E$9480=IF($C55=$C$47,AA$47,AA$40))*(ELCC_Table!$F$4:$F$9480=IF($C55=$C$48,AA$48,AA$41))*(ELCC_Table!$G$4:$G$9480=IF($C55=$C$49,AA$49,AA$42))*(ELCC_Table!$H$4:$H$9480=IF($C55=$C$50,AA$50,AA$43))*ELCC_Table!$I$4:$I$9480)-SUMPRODUCT((ELCC_Table!$C$4:$C$9480=AA$38)*(ELCC_Table!$D$4:$D$9480=AA$39)*(ELCC_Table!$E$4:$E$9480=AA$40)*(ELCC_Table!$F$4:$F$9480=AA$41)*(ELCC_Table!$G$4:$G$9480=AA$42)*(ELCC_Table!$H$4:$H$9480=AA$43)*ELCC_Table!$I$4:$I$9480))*AA$10/((AA47-AA40)*AA$11)","v":5.7297007473784004E-3},{"$f":"(SUMPRODUCT((ELCC_Table!$C$4:$C$9480=IF($C55=$C$45,AB$45,AB$38))*(ELCC_Table!$D$4:$D$9480=IF($C55=$C$46,AB$46,AB$39))*(ELCC_Table!$E$4:$E$9480=IF($C55=$C$47,AB$47,AB$40))*(ELCC_Table!$F$4:$F$9480=IF($C55=$C$48,AB$48,AB$41))*(ELCC_Table!$G$4:$G$9480=IF($C55=$C$49,AB$49,AB$42))*(ELCC_Table!$H$4:$H$9480=IF($C55=$C$50,AB$50,AB$43))*ELCC_Table!$I$4:$I$9480)-SUMPRODUCT((ELCC_Table!$C$4:$C$9480=AB$38)*(ELCC_Table!$D$4:$D$9480=AB$39)*(ELCC_Table!$E$4:$E$9480=AB$40)*(ELCC_Table!$F$4:$F$9480=AB$41)*(ELCC_Table!$G$4:$G$9480=AB$42)*(ELCC_Table!$H$4:$H$9480=AB$43)*ELCC_Table!$I$4:$I$9480))*AB$10/((AB47-AB40)*AB$11)","v":5.7296102105038119E-3},{"$f":"(SUMPRODUCT((ELCC_Table!$C$4:$C$9480=IF($C55=$C$45,AC$45,AC$38))*(ELCC_Table!$D$4:$D$9480=IF($C55=$C$46,AC$46,AC$39))*(ELCC_Table!$E$4:$E$9480=IF($C55=$C$47,AC$47,AC$40))*(ELCC_Table!$F$4:$F$9480=IF($C55=$C$48,AC$48,AC$41))*(ELCC_Table!$G$4:$G$9480=IF($C55=$C$49,AC$49,AC$42))*(ELCC_Table!$H$4:$H$9480=IF($C55=$C$50,AC$50,AC$43))*ELCC_Table!$I$4:$I$9480)-SUMPRODUCT((ELCC_Table!$C$4:$C$9480=AC$38)*(ELCC_Table!$D$4:$D$9480=AC$39)*(ELCC_Table!$E$4:$E$9480=AC$40)*(ELCC_Table!$F$4:$F$9480=AC$41)*(ELCC_Table!$G$4:$G$9480=AC$42)*(ELCC_Table!$H$4:$H$9480=AC$43)*ELCC_Table!$I$4:$I$9480))*AC$10/((AC47-AC40)*AC$11)","v":5.7294997290844212E-3},{"$f":"(SUMPRODUCT((ELCC_Table!$C$4:$C$9480=IF($C55=$C$45,AD$45,AD$38))*(ELCC_Table!$D$4:$D$9480=IF($C55=$C$46,AD$46,AD$39))*(ELCC_Table!$E$4:$E$9480=IF($C55=$C$47,AD$47,AD$40))*(ELCC_Table!$F$4:$F$9480=IF($C55=$C$48,AD$48,AD$41))*(ELCC_Table!$G$4:$G$9480=IF($C55=$C$49,AD$49,AD$42))*(ELCC_Table!$H$4:$H$9480=IF($C55=$C$50,AD$50,AD$43))*ELCC_Table!$I$4:$I$9480)-SUMPRODUCT((ELCC_Table!$C$4:$C$9480=AD$38)*(ELCC_Table!$D$4:$D$9480=AD$39)*(ELCC_Table!$E$4:$E$9480=AD$40)*(ELCC_Table!$F$4:$F$9480=AD$41)*(ELCC_Table!$G$4:$G$9480=AD$42)*(ELCC_Table!$H$4:$H$9480=AD$43)*ELCC_Table!$I$4:$I$9480))*AD$10/((AD47-AD40)*AD$11)","v":5.5268983221406845E-3},{"$f":"(SUMPRODUCT((ELCC_Table!$C$4:$C$9480=IF($C55=$C$45,AE$45,AE$38))*(ELCC_Table!$D$4:$D$9480=IF($C55=$C$46,AE$46,AE$39))*(ELCC_Table!$E$4:$E$9480=IF($C55=$C$47,AE$47,AE$40))*(ELCC_Table!$F$4:$F$9480=IF($C55=$C$48,AE$48,AE$41))*(ELCC_Table!$G$4:$G$9480=IF($C55=$C$49,AE$49,AE$42))*(ELCC_Table!$H$4:$H$9480=IF($C55=$C$50,AE$50,AE$43))*ELCC_Table!$I$4:$I$9480)-SUMPRODUCT((ELCC_Table!$C$4:$C$9480=AE$38)*(ELCC_Table!$D$4:$D$9480=AE$39)*(ELCC_Table!$E$4:$E$9480=AE$40)*(ELCC_Table!$F$4:$F$9480=AE$41)*(ELCC_Table!$G$4:$G$9480=AE$42)*(ELCC_Table!$H$4:$H$9480=AE$43)*ELCC_Table!$I$4:$I$9480))*AE$10/((AE47-AE40)*AE$11)","v":5.5267532555689659E-3},{"$f":"(SUMPRODUCT((ELCC_Table!$C$4:$C$9480=IF($C55=$C$45,AF$45,AF$38))*(ELCC_Table!$D$4:$D$9480=IF($C55=$C$46,AF$46,AF$39))*(ELCC_Table!$E$4:$E$9480=IF($C55=$C$47,AF$47,AF$40))*(ELCC_Table!$F$4:$F$9480=IF($C55=$C$48,AF$48,AF$41))*(ELCC_Table!$G$4:$G$9480=IF($C55=$C$49,AF$49,AF$42))*(ELCC_Table!$H$4:$H$9480=IF($C55=$C$50,AF$50,AF$43))*ELCC_Table!$I$4:$I$9480)-SUMPRODUCT((ELCC_Table!$C$4:$C$9480=AF$38)*(ELCC_Table!$D$4:$D$9480=AF$39)*(ELCC_Table!$E$4:$E$9480=AF$40)*(ELCC_Table!$F$4:$F$9480=AF$41)*(ELCC_Table!$G$4:$G$9480=AF$42)*(ELCC_Table!$H$4:$H$9480=AF$43)*ELCC_Table!$I$4:$I$9480))*AF$10/((AF47-AF40)*AF$11)","v":5.5265889398658057E-3},{"$f":"(SUMPRODUCT((ELCC_Table!$C$4:$C$9480=IF($C55=$C$45,AG$45,AG$38))*(ELCC_Table!$D$4:$D$9480=IF($C55=$C$46,AG$46,AG$39))*(ELCC_Table!$E$4:$E$9480=IF($C55=$C$47,AG$47,AG$40))*(ELCC_Table!$F$4:$F$9480=IF($C55=$C$48,AG$48,AG$41))*(ELCC_Table!$G$4:$G$9480=IF($C55=$C$49,AG$49,AG$42))*(ELCC_Table!$H$4:$H$9480=IF($C55=$C$50,AG$50,AG$43))*ELCC_Table!$I$4:$I$9480)-SUMPRODUCT((ELCC_Table!$C$4:$C$9480=AG$38)*(ELCC_Table!$D$4:$D$9480=AG$39)*(ELCC_Table!$E$4:$E$9480=AG$40)*(ELCC_Table!$F$4:$F$9480=AG$41)*(ELCC_Table!$G$4:$G$9480=AG$42)*(ELCC_Table!$H$4:$H$9480=AG$43)*ELCC_Table!$I$4:$I$9480))*AG$10/((AG47-AG40)*AG$11)","v":5.5264053725123958E-3},{"$f":"(SUMPRODUCT((ELCC_Table!$C$4:$C$9480=IF($C55=$C$45,AH$45,AH$38))*(ELCC_Table!$D$4:$D$9480=IF($C55=$C$46,AH$46,AH$39))*(ELCC_Table!$E$4:$E$9480=IF($C55=$C$47,AH$47,AH$40))*(ELCC_Table!$F$4:$F$9480=IF($C55=$C$48,AH$48,AH$41))*(ELCC_Table!$G$4:$G$9480=IF($C55=$C$49,AH$49,AH$42))*(ELCC_Table!$H$4:$H$9480=IF($C55=$C$50,AH$50,AH$43))*ELCC_Table!$I$4:$I$9480)-SUMPRODUCT((ELCC_Table!$C$4:$C$9480=AH$38)*(ELCC_Table!$D$4:$D$9480=AH$39)*(ELCC_Table!$E$4:$E$9480=AH$40)*(ELCC_Table!$F$4:$F$9480=AH$41)*(ELCC_Table!$G$4:$G$9480=AH$42)*(ELCC_Table!$H$4:$H$9480=AH$43)*ELCC_Table!$I$4:$I$9480))*AH$10/((AH47-AH40)*AH$11)","v":5.5262025512992259E-3},{"$f":"(SUMPRODUCT((ELCC_Table!$C$4:$C$9480=IF($C55=$C$45,AI$45,AI$38))*(ELCC_Table!$D$4:$D$9480=IF($C55=$C$46,AI$46,AI$39))*(ELCC_Table!$E$4:$E$9480=IF($C55=$C$47,AI$47,AI$40))*(ELCC_Table!$F$4:$F$9480=IF($C55=$C$48,AI$48,AI$41))*(ELCC_Table!$G$4:$G$9480=IF($C55=$C$49,AI$49,AI$42))*(ELCC_Table!$H$4:$H$9480=IF($C55=$C$50,AI$50,AI$43))*ELCC_Table!$I$4:$I$9480)-SUMPRODUCT((ELCC_Table!$C$4:$C$9480=AI$38)*(ELCC_Table!$D$4:$D$9480=AI$39)*(ELCC_Table!$E$4:$E$9480=AI$40)*(ELCC_Table!$F$4:$F$9480=AI$41)*(ELCC_Table!$G$4:$G$9480=AI$42)*(ELCC_Table!$H$4:$H$9480=AI$43)*ELCC_Table!$I$4:$I$9480))*AI$10/((AI47-AI40)*AI$11)","v":5.5259804743262777E-3},{"$f":"(SUMPRODUCT((ELCC_Table!$C$4:$C$9480=IF($C55=$C$45,AJ$45,AJ$38))*(ELCC_Table!$D$4:$D$9480=IF($C55=$C$46,AJ$46,AJ$39))*(ELCC_Table!$E$4:$E$9480=IF($C55=$C$47,AJ$47,AJ$40))*(ELCC_Table!$F$4:$F$9480=IF($C55=$C$48,AJ$48,AJ$41))*(ELCC_Table!$G$4:$G$9480=IF($C55=$C$49,AJ$49,AJ$42))*(ELCC_Table!$H$4:$H$9480=IF($C55=$C$50,AJ$50,AJ$43))*ELCC_Table!$I$4:$I$9480)-SUMPRODUCT((ELCC_Table!$C$4:$C$9480=AJ$38)*(ELCC_Table!$D$4:$D$9480=AJ$39)*(ELCC_Table!$E$4:$E$9480=AJ$40)*(ELCC_Table!$F$4:$F$9480=AJ$41)*(ELCC_Table!$G$4:$G$9480=AJ$42)*(ELCC_Table!$H$4:$H$9480=AJ$43)*ELCC_Table!$I$4:$I$9480))*AJ$10/((AJ47-AJ40)*AJ$11)","v":5.5257391400032529E-3},{"$f":"(SUMPRODUCT((ELCC_Table!$C$4:$C$9480=IF($C55=$C$45,AK$45,AK$38))*(ELCC_Table!$D$4:$D$9480=IF($C55=$C$46,AK$46,AK$39))*(ELCC_Table!$E$4:$E$9480=IF($C55=$C$47,AK$47,AK$40))*(ELCC_Table!$F$4:$F$9480=IF($C55=$C$48,AK$48,AK$41))*(ELCC_Table!$G$4:$G$9480=IF($C55=$C$49,AK$49,AK$42))*(ELCC_Table!$H$4:$H$9480=IF($C55=$C$50,AK$50,AK$43))*ELCC_Table!$I$4:$I$9480)-SUMPRODUCT((ELCC_Table!$C$4:$C$9480=AK$38)*(ELCC_Table!$D$4:$D$9480=AK$39)*(ELCC_Table!$E$4:$E$9480=AK$40)*(ELCC_Table!$F$4:$F$9480=AK$41)*(ELCC_Table!$G$4:$G$9480=AK$42)*(ELCC_Table!$H$4:$H$9480=AK$43)*ELCC_Table!$I$4:$I$9480))*AK$10/((AK47-AK40)*AK$11)","v":5.5254785470497643E-3},{"$f":"(SUMPRODUCT((ELCC_Table!$C$4:$C$9480=IF($C55=$C$45,AL$45,AL$38))*(ELCC_Table!$D$4:$D$9480=IF($C55=$C$46,AL$46,AL$39))*(ELCC_Table!$E$4:$E$9480=IF($C55=$C$47,AL$47,AL$40))*(ELCC_Table!$F$4:$F$9480=IF($C55=$C$48,AL$48,AL$41))*(ELCC_Table!$G$4:$G$9480=IF($C55=$C$49,AL$49,AL$42))*(ELCC_Table!$H$4:$H$9480=IF($C55=$C$50,AL$50,AL$43))*ELCC_Table!$I$4:$I$9480)-SUMPRODUCT((ELCC_Table!$C$4:$C$9480=AL$38)*(ELCC_Table!$D$4:$D$9480=AL$39)*(ELCC_Table!$E$4:$E$9480=AL$40)*(ELCC_Table!$F$4:$F$9480=AL$41)*(ELCC_Table!$G$4:$G$9480=AL$42)*(ELCC_Table!$H$4:$H$9480=AL$43)*ELCC_Table!$I$4:$I$9480))*AL$10/((AL47-AL40)*AL$11)","v":5.5251986944955334E-3},{"$f":"(SUMPRODUCT((ELCC_Table!$C$4:$C$9480=IF($C55=$C$45,AM$45,AM$38))*(ELCC_Table!$D$4:$D$9480=IF($C55=$C$46,AM$46,AM$39))*(ELCC_Table!$E$4:$E$9480=IF($C55=$C$47,AM$47,AM$40))*(ELCC_Table!$F$4:$F$9480=IF($C55=$C$48,AM$48,AM$41))*(ELCC_Table!$G$4:$G$9480=IF($C55=$C$49,AM$49,AM$42))*(ELCC_Table!$H$4:$H$9480=IF($C55=$C$50,AM$50,AM$43))*ELCC_Table!$I$4:$I$9480)-SUMPRODUCT((ELCC_Table!$C$4:$C$9480=AM$38)*(ELCC_Table!$D$4:$D$9480=AM$39)*(ELCC_Table!$E$4:$E$9480=AM$40)*(ELCC_Table!$F$4:$F$9480=AM$41)*(ELCC_Table!$G$4:$G$9480=AM$42)*(ELCC_Table!$H$4:$H$9480=AM$43)*ELCC_Table!$I$4:$I$9480))*AM$10/((AM47-AM40)*AM$11)","v":5.5248995816805507E-3},{"$f":"(SUMPRODUCT((ELCC_Table!$C$4:$C$9480=IF($C55=$C$45,AN$45,AN$38))*(ELCC_Table!$D$4:$D$9480=IF($C55=$C$46,AN$46,AN$39))*(ELCC_Table!$E$4:$E$9480=IF($C55=$C$47,AN$47,AN$40))*(ELCC_Table!$F$4:$F$9480=IF($C55=$C$48,AN$48,AN$41))*(ELCC_Table!$G$4:$G$9480=IF($C55=$C$49,AN$49,AN$42))*(ELCC_Table!$H$4:$H$9480=IF($C55=$C$50,AN$50,AN$43))*ELCC_Table!$I$4:$I$9480)-SUMPRODUCT((ELCC_Table!$C$4:$C$9480=AN$38)*(ELCC_Table!$D$4:$D$9480=AN$39)*(ELCC_Table!$E$4:$E$9480=AN$40)*(ELCC_Table!$F$4:$F$9480=AN$41)*(ELCC_Table!$G$4:$G$9480=AN$42)*(ELCC_Table!$H$4:$H$9480=AN$43)*ELCC_Table!$I$4:$I$9480))*AN$10/((AN47-AN40)*AN$11)","v":5.5245812082552548E-3},{"$f":"(SUMPRODUCT((ELCC_Table!$C$4:$C$9480=IF($C55=$C$45,AO$45,AO$38))*(ELCC_Table!$D$4:$D$9480=IF($C55=$C$46,AO$46,AO$39))*(ELCC_Table!$E$4:$E$9480=IF($C55=$C$47,AO$47,AO$40))*(ELCC_Table!$F$4:$F$9480=IF($C55=$C$48,AO$48,AO$41))*(ELCC_Table!$G$4:$G$9480=IF($C55=$C$49,AO$49,AO$42))*(ELCC_Table!$H$4:$H$9480=IF($C55=$C$50,AO$50,AO$43))*ELCC_Table!$I$4:$I$9480)-SUMPRODUCT((ELCC_Table!$C$4:$C$9480=AO$38)*(ELCC_Table!$D$4:$D$9480=AO$39)*(ELCC_Table!$E$4:$E$9480=AO$40)*(ELCC_Table!$F$4:$F$9480=AO$41)*(ELCC_Table!$G$4:$G$9480=AO$42)*(ELCC_Table!$H$4:$H$9480=AO$43)*ELCC_Table!$I$4:$I$9480))*AO$10/((AO47-AO40)*AO$11)","v":5.5242435741806699E-3},{"$f":"(SUMPRODUCT((ELCC_Table!$C$4:$C$9480=IF($C55=$C$45,AP$45,AP$38))*(ELCC_Table!$D$4:$D$9480=IF($C55=$C$46,AP$46,AP$39))*(ELCC_Table!$E$4:$E$9480=IF($C55=$C$47,AP$47,AP$40))*(ELCC_Table!$F$4:$F$9480=IF($C55=$C$48,AP$48,AP$41))*(ELCC_Table!$G$4:$G$9480=IF($C55=$C$49,AP$49,AP$42))*(ELCC_Table!$H$4:$H$9480=IF($C55=$C$50,AP$50,AP$43))*ELCC_Table!$I$4:$I$9480)-SUMPRODUCT((ELCC_Table!$C$4:$C$9480=AP$38)*(ELCC_Table!$D$4:$D$9480=AP$39)*(ELCC_Table!$E$4:$E$9480=AP$40)*(ELCC_Table!$F$4:$F$9480=AP$41)*(ELCC_Table!$G$4:$G$9480=AP$42)*(ELCC_Table!$H$4:$H$9480=AP$43)*ELCC_Table!$I$4:$I$9480))*AP$10/((AP47-AP40)*AP$11)","v":5.5238866797285629E-3},{"$f":"(SUMPRODUCT((ELCC_Table!$C$4:$C$9480=IF($C55=$C$45,AQ$45,AQ$38))*(ELCC_Table!$D$4:$D$9480=IF($C55=$C$46,AQ$46,AQ$39))*(ELCC_Table!$E$4:$E$9480=IF($C55=$C$47,AQ$47,AQ$40))*(ELCC_Table!$F$4:$F$9480=IF($C55=$C$48,AQ$48,AQ$41))*(ELCC_Table!$G$4:$G$9480=IF($C55=$C$49,AQ$49,AQ$42))*(ELCC_Table!$H$4:$H$9480=IF($C55=$C$50,AQ$50,AQ$43))*ELCC_Table!$I$4:$I$9480)-SUMPRODUCT((ELCC_Table!$C$4:$C$9480=AQ$38)*(ELCC_Table!$D$4:$D$9480=AQ$39)*(ELCC_Table!$E$4:$E$9480=AQ$40)*(ELCC_Table!$F$4:$F$9480=AQ$41)*(ELCC_Table!$G$4:$G$9480=AQ$42)*(ELCC_Table!$H$4:$H$9480=AQ$43)*ELCC_Table!$I$4:$I$9480))*AQ$10/((AQ47-AQ40)*AQ$11)","v":5.5235105254815547E-3},{"$f":"(SUMPRODUCT((ELCC_Table!$C$4:$C$9480=IF($C55=$C$45,AR$45,AR$38))*(ELCC_Table!$D$4:$D$9480=IF($C55=$C$46,AR$46,AR$39))*(ELCC_Table!$E$4:$E$9480=IF($C55=$C$47,AR$47,AR$40))*(ELCC_Table!$F$4:$F$9480=IF($C55=$C$48,AR$48,AR$41))*(ELCC_Table!$G$4:$G$9480=IF($C55=$C$49,AR$49,AR$42))*(ELCC_Table!$H$4:$H$9480=IF($C55=$C$50,AR$50,AR$43))*ELCC_Table!$I$4:$I$9480)-SUMPRODUCT((ELCC_Table!$C$4:$C$9480=AR$38)*(ELCC_Table!$D$4:$D$9480=AR$39)*(ELCC_Table!$E$4:$E$9480=AR$40)*(ELCC_Table!$F$4:$F$9480=AR$41)*(ELCC_Table!$G$4:$G$9480=AR$42)*(ELCC_Table!$H$4:$H$9480=AR$43)*ELCC_Table!$I$4:$I$9480))*AR$10/((AR47-AR40)*AR$11)","v":5.5231151123332576E-3},{"$f":"(SUMPRODUCT((ELCC_Table!$C$4:$C$9480=IF($C55=$C$45,AS$45,AS$38))*(ELCC_Table!$D$4:$D$9480=IF($C55=$C$46,AS$46,AS$39))*(ELCC_Table!$E$4:$E$9480=IF($C55=$C$47,AS$47,AS$40))*(ELCC_Table!$F$4:$F$9480=IF($C55=$C$48,AS$48,AS$41))*(ELCC_Table!$G$4:$G$9480=IF($C55=$C$49,AS$49,AS$42))*(ELCC_Table!$H$4:$H$9480=IF($C55=$C$50,AS$50,AS$43))*ELCC_Table!$I$4:$I$9480)-SUMPRODUCT((ELCC_Table!$C$4:$C$9480=AS$38)*(ELCC_Table!$D$4:$D$9480=AS$39)*(ELCC_Table!$E$4:$E$9480=AS$40)*(ELCC_Table!$F$4:$F$9480=AS$41)*(ELCC_Table!$G$4:$G$9480=AS$42)*(ELCC_Table!$H$4:$H$9480=AS$43)*ELCC_Table!$I$4:$I$9480))*AS$10/((AS47-AS40)*AS$11)","v":5.5227004414883452E-3},{"$f":"(SUMPRODUCT((ELCC_Table!$C$4:$C$9480=IF($C55=$C$45,AT$45,AT$38))*(ELCC_Table!$D$4:$D$9480=IF($C55=$C$46,AT$46,AT$39))*(ELCC_Table!$E$4:$E$9480=IF($C55=$C$47,AT$47,AT$40))*(ELCC_Table!$F$4:$F$9480=IF($C55=$C$48,AT$48,AT$41))*(ELCC_Table!$G$4:$G$9480=IF($C55=$C$49,AT$49,AT$42))*(ELCC_Table!$H$4:$H$9480=IF($C55=$C$50,AT$50,AT$43))*ELCC_Table!$I$4:$I$9480)-SUMPRODUCT((ELCC_Table!$C$4:$C$9480=AT$38)*(ELCC_Table!$D$4:$D$9480=AT$39)*(ELCC_Table!$E$4:$E$9480=AT$40)*(ELCC_Table!$F$4:$F$9480=AT$41)*(ELCC_Table!$G$4:$G$9480=AT$42)*(ELCC_Table!$H$4:$H$9480=AT$43)*ELCC_Table!$I$4:$I$9480))*AT$10/((AT47-AT40)*AT$11)","v":5.5222665144626822E-3},{"$f":"(SUMPRODUCT((ELCC_Table!$C$4:$C$9480=IF($C55=$C$45,AU$45,AU$38))*(ELCC_Table!$D$4:$D$9480=IF($C55=$C$46,AU$46,AU$39))*(ELCC_Table!$E$4:$E$9480=IF($C55=$C$47,AU$47,AU$40))*(ELCC_Table!$F$4:$F$9480=IF($C55=$C$48,AU$48,AU$41))*(ELCC_Table!$G$4:$G$9480=IF($C55=$C$49,AU$49,AU$42))*(ELCC_Table!$H$4:$H$9480=IF($C55=$C$50,AU$50,AU$43))*ELCC_Table!$I$4:$I$9480)-SUMPRODUCT((ELCC_Table!$C$4:$C$9480=AU$38)*(ELCC_Table!$D$4:$D$9480=AU$39)*(ELCC_Table!$E$4:$E$9480=AU$40)*(ELCC_Table!$F$4:$F$9480=AU$41)*(ELCC_Table!$G$4:$G$9480=AU$42)*(ELCC_Table!$H$4:$H$9480=AU$43)*ELCC_Table!$I$4:$I$9480))*AU$10/((AU47-AU40)*AU$11)","v":5.5218133330833842E-3},{"$f":"(SUMPRODUCT((ELCC_Table!$C$4:$C$9480=IF($C55=$C$45,AV$45,AV$38))*(ELCC_Table!$D$4:$D$9480=IF($C55=$C$46,AV$46,AV$39))*(ELCC_Table!$E$4:$E$9480=IF($C55=$C$47,AV$47,AV$40))*(ELCC_Table!$F$4:$F$9480=IF($C55=$C$48,AV$48,AV$41))*(ELCC_Table!$G$4:$G$9480=IF($C55=$C$49,AV$49,AV$42))*(ELCC_Table!$H$4:$H$9480=IF($C55=$C$50,AV$50,AV$43))*ELCC_Table!$I$4:$I$9480)-SUMPRODUCT((ELCC_Table!$C$4:$C$9480=AV$38)*(ELCC_Table!$D$4:$D$9480=AV$39)*(ELCC_Table!$E$4:$E$9480=AV$40)*(ELCC_Table!$F$4:$F$9480=AV$41)*(ELCC_Table!$G$4:$G$9480=AV$42)*(ELCC_Table!$H$4:$H$9480=AV$43)*ELCC_Table!$I$4:$I$9480))*AV$10/((AV47-AV40)*AV$11)","v":5.5213408994888875E-3},{"$f":"(SUMPRODUCT((ELCC_Table!$C$4:$C$9480=IF($C55=$C$45,AW$45,AW$38))*(ELCC_Table!$D$4:$D$9480=IF($C55=$C$46,AW$46,AW$39))*(ELCC_Table!$E$4:$E$9480=IF($C55=$C$47,AW$47,AW$40))*(ELCC_Table!$F$4:$F$9480=IF($C55=$C$48,AW$48,AW$41))*(ELCC_Table!$G$4:$G$9480=IF($C55=$C$49,AW$49,AW$42))*(ELCC_Table!$H$4:$H$9480=IF($C55=$C$50,AW$50,AW$43))*ELCC_Table!$I$4:$I$9480)-SUMPRODUCT((ELCC_Table!$C$4:$C$9480=AW$38)*(ELCC_Table!$D$4:$D$9480=AW$39)*(ELCC_Table!$E$4:$E$9480=AW$40)*(ELCC_Table!$F$4:$F$9480=AW$41)*(ELCC_Table!$G$4:$G$9480=AW$42)*(ELCC_Table!$H$4:$H$9480=AW$43)*ELCC_Table!$I$4:$I$9480))*AW$10/((AW47-AW40)*AW$11)","v":5.5208492161290161E-3},{"$f":"(SUMPRODUCT((ELCC_Table!$C$4:$C$9480=IF($C55=$C$45,AX$45,AX$38))*(ELCC_Table!$D$4:$D$9480=IF($C55=$C$46,AX$46,AX$39))*(ELCC_Table!$E$4:$E$9480=IF($C55=$C$47,AX$47,AX$40))*(ELCC_Table!$F$4:$F$9480=IF($C55=$C$48,AX$48,AX$41))*(ELCC_Table!$G$4:$G$9480=IF($C55=$C$49,AX$49,AX$42))*(ELCC_Table!$H$4:$H$9480=IF($C55=$C$50,AX$50,AX$43))*ELCC_Table!$I$4:$I$9480)-SUMPRODUCT((ELCC_Table!$C$4:$C$9480=AX$38)*(ELCC_Table!$D$4:$D$9480=AX$39)*(ELCC_Table!$E$4:$E$9480=AX$40)*(ELCC_Table!$F$4:$F$9480=AX$41)*(ELCC_Table!$G$4:$G$9480=AX$42)*(ELCC_Table!$H$4:$H$9480=AX$43)*ELCC_Table!$I$4:$I$9480))*AX$10/((AX47-AX40)*AX$11)","v":6.6524718390270935E-3},{"$f":"(SUMPRODUCT((ELCC_Table!$C$4:$C$9480=IF($C55=$C$45,AY$45,AY$38))*(ELCC_Table!$D$4:$D$9480=IF($C55=$C$46,AY$46,AY$39))*(ELCC_Table!$E$4:$E$9480=IF($C55=$C$47,AY$47,AY$40))*(ELCC_Table!$F$4:$F$9480=IF($C55=$C$48,AY$48,AY$41))*(ELCC_Table!$G$4:$G$9480=IF($C55=$C$49,AY$49,AY$42))*(ELCC_Table!$H$4:$H$9480=IF($C55=$C$50,AY$50,AY$43))*ELCC_Table!$I$4:$I$9480)-SUMPRODUCT((ELCC_Table!$C$4:$C$9480=AY$38)*(ELCC_Table!$D$4:$D$9480=AY$39)*(ELCC_Table!$E$4:$E$9480=AY$40)*(ELCC_Table!$F$4:$F$9480=AY$41)*(ELCC_Table!$G$4:$G$9480=AY$42)*(ELCC_Table!$H$4:$H$9480=AY$43)*ELCC_Table!$I$4:$I$9480))*AY$10/((AY47-AY40)*AY$11)","v":6.6518329344188052E-3},{"$f":"(SUMPRODUCT((ELCC_Table!$C$4:$C$9480=IF($C55=$C$45,AZ$45,AZ$38))*(ELCC_Table!$D$4:$D$9480=IF($C55=$C$46,AZ$46,AZ$39))*(ELCC_Table!$E$4:$E$9480=IF($C55=$C$47,AZ$47,AZ$40))*(ELCC_Table!$F$4:$F$9480=IF($C55=$C$48,AZ$48,AZ$41))*(ELCC_Table!$G$4:$G$9480=IF($C55=$C$49,AZ$49,AZ$42))*(ELCC_Table!$H$4:$H$9480=IF($C55=$C$50,AZ$50,AZ$43))*ELCC_Table!$I$4:$I$9480)-SUMPRODUCT((ELCC_Table!$C$4:$C$9480=AZ$38)*(ELCC_Table!$D$4:$D$9480=AZ$39)*(ELCC_Table!$E$4:$E$9480=AZ$40)*(ELCC_Table!$F$4:$F$9480=AZ$41)*(ELCC_Table!$G$4:$G$9480=AZ$42)*(ELCC_Table!$H$4:$H$9480=AZ$43)*ELCC_Table!$I$4:$I$9480))*AZ$10/((AZ47-AZ40)*AZ$11)","v":6.6511708433331478E-3},{"$f":"(SUMPRODUCT((ELCC_Table!$C$4:$C$9480=IF($C55=$C$45,BA$45,BA$38))*(ELCC_Table!$D$4:$D$9480=IF($C55=$C$46,BA$46,BA$39))*(ELCC_Table!$E$4:$E$9480=IF($C55=$C$47,BA$47,BA$40))*(ELCC_Table!$F$4:$F$9480=IF($C55=$C$48,BA$48,BA$41))*(ELCC_Table!$G$4:$G$9480=IF($C55=$C$49,BA$49,BA$42))*(ELCC_Table!$H$4:$H$9480=IF($C55=$C$50,BA$50,BA$43))*ELCC_Table!$I$4:$I$9480)-SUMPRODUCT((ELCC_Table!$C$4:$C$9480=BA$38)*(ELCC_Table!$D$4:$D$9480=BA$39)*(ELCC_Table!$E$4:$E$9480=BA$40)*(ELCC_Table!$F$4:$F$9480=BA$41)*(ELCC_Table!$G$4:$G$9480=BA$42)*(ELCC_Table!$H$4:$H$9480=BA$43)*ELCC_Table!$I$4:$I$9480))*BA$10/((BA47-BA40)*BA$11)","v":6.6504855702237227E-3}]
[null,null,"Solar PV - Utility","MW/GWh",{"$f":"(SUMPRODUCT((ELCC_Table!$C$4:$C$9480=IF($C56=$C$45,E$45,E$38))*(ELCC_Table!$D$4:$D$9480=IF($C56=$C$46,E$46,E$39))*(ELCC_Table!$E$4:$E$9480=IF($C56=$C$47,E$47,E$40))*(ELCC_Table!$F$4:$F$9480=IF($C56=$C$48,E$48,E$41))*(ELCC_Table!$G$4:$G$9480=IF($C56=$C$49,E$49,E$42))*(ELCC_Table!$H$4:$H$9480=IF($C56=$C$50,E$50,E$43))*ELCC_Table!$I$4:$I$9480)-SUMPRODUCT((ELCC_Table!$C$4:$C$9480=E$38)*(ELCC_Table!$D$4:$D$9480=E$39)*(ELCC_Table!$E$4:$E$9480=E$40)*(ELCC_Table!$F$4:$F$9480=E$41)*(ELCC_Table!$G$4:$G$9480=E$42)*(ELCC_Table!$H$4:$H$9480=E$43)*ELCC_Table!$I$4:$I$9480))*E$10/((E48-E41)*E$11)","v":0.22452846123395784},{"$f":"(SUMPRODUCT((ELCC_Table!$C$4:$C$9480=IF($C56=$C$45,F$45,F$38))*(ELCC_Table!$D$4:$D$9480=IF($C56=$C$46,F$46,F$39))*(ELCC_Table!$E$4:$E$9480=IF($C56=$C$47,F$47,F$40))*(ELCC_Table!$F$4:$F$9480=IF($C56=$C$48,F$48,F$41))*(ELCC_Table!$G$4:$G$9480=IF($C56=$C$49,F$49,F$42))*(ELCC_Table!$H$4:$H$9480=IF($C56=$C$50,F$50,F$43))*ELCC_Table!$I$4:$I$9480)-SUMPRODUCT((ELCC_Table!$C$4:$C$9480=F$38)*(ELCC_Table!$D$4:$D$9480=F$39)*(ELCC_Table!$E$4:$E$9480=F$40)*(ELCC_Table!$F$4:$F$9480=F$41)*(ELCC_Table!$G$4:$G$9480=F$42)*(ELCC_Table!$H$4:$H$9480=F$43)*ELCC_Table!$I$4:$I$9480))*F$10/((F48-F41)*F$11)","v":0.23088234436422217},{"$f":"(SUMPRODUCT((ELCC_Table!$C$4:$C$9480=IF($C56=$C$45,G$45,G$38))*(ELCC_Table!$D$4:$D$9480=IF($C56=$C$46,G$46,G$39))*(ELCC_Table!$E$4:$E$9480=IF($C56=$C$47,G$47,G$40))*(ELCC_Table!$F$4:$F$9480=IF($C56=$C$48,G$48,G$41))*(ELCC_Table!$G$4:$G$9480=IF($C56=$C$49,G$49,G$42))*(ELCC_Table!$H$4:$H$9480=IF($C56=$C$50,G$50,G$43))*ELCC_Table!$I$4:$I$9480)-SUMPRODUCT((ELCC_Table!$C$4:$C$9480=G$38)*(ELCC_Table!$D$4:$D$9480=G$39)*(ELCC_Table!$E$4:$E$9480=G$40)*(ELCC_Table!$F$4:$F$9480=G$41)*(ELCC_Table!$G$4:$G$9480=G$42)*(ELCC_Table!$H$4:$H$9480=G$43)*ELCC_Table!$I$4:$I$9480))*G$10/((G48-G41)*G$11)","v":0.22021351572257802},{"$f":"(SUMPRODUCT((ELCC_Table!$C$4:$C$9480=IF($C56=$C$45,H$45,H$38))*(ELCC_Table!$D$4:$D$9480=IF($C56=$C$46,H$46,H$39))*(ELCC_Table!$E$4:$E$9480=IF($C56=$C$47,H$47,H$40))*(ELCC_Table!$F$4:$F$9480=IF($C56=$C$48,H$48,H$41))*(ELCC_Table!$G$4:$G$9480=IF($C56=$C$49,H$49,H$42))*(ELCC_Table!$H$4:$H$9480=IF($C56=$C$50,H$50,H$43))*ELCC_Table!$I$4:$I$9480)-SUMPRODUCT((ELCC_Table!$C$4:$C$9480=H$38)*(ELCC_Table!$D$4:$D$9480=H$39)*(ELCC_Table!$E$4:$E$9480=H$40)*(ELCC_Table!$F$4:$F$9480=H$41)*(ELCC_Table!$G$4:$G$9480=H$42)*(ELCC_Table!$H$4:$H$9480=H$43)*ELCC_Table!$I$4:$I$9480))*H$10/((H48-H41)*H$11)","v":0.15856206789434796},{"$f":"(SUMPRODUCT((ELCC_Table!$C$4:$C$9480=IF($C56=$C$45,I$45,I$38))*(ELCC_Table!$D$4:$D$9480=IF($C56=$C$46,I$46,I$39))*(ELCC_Table!$E$4:$E$9480=IF($C56=$C$47,I$47,I$40))*(ELCC_Table!$F$4:$F$9480=IF($C56=$C$48,I$48,I$41))*(ELCC_Table!$G$4:$G$9480=IF($C56=$C$49,I$49,I$42))*(ELCC_Table!$H$4:$H$9480=IF($C56=$C$50,I$50,I$43))*ELCC_Table!$I$4:$I$9480)-SUMPRODUCT((ELCC_Table!$C$4:$C$9480=I$38)*(ELCC_Table!$D$4:$D$9480=I$39)*(ELCC_Table!$E$4:$E$9480=I$40)*(ELCC_Table!$F$4:$F$9480=I$41)*(ELCC_Table!$G$4:$G$9480=I$42)*(ELCC_Table!$H$4:$H$9480=I$43)*ELCC_Table!$I$4:$I$9480))*I$10/((I48-I41)*I$11)","v":0.1282300010656709},{"$f":"(SUMPRODUCT((ELCC_Table!$C$4:$C$9480=IF($C56=$C$45,J$45,J$38))*(ELCC_Table!$D$4:$D$9480=IF($C56=$C$46,J$46,J$39))*(ELCC_Table!$E$4:$E$9480=IF($C56=$C$47,J$47,J$40))*(ELCC_Table!$F$4:$F$9480=IF($C56=$C$48,J$48,J$41))*(ELCC_Table!$G$4:$G$9480=IF($C56=$C$49,J$49,J$42))*(ELCC_Table!$H$4:$H$9480=IF($C56=$C$50,J$50,J$43))*ELCC_Table!$I$4:$I$9480)-SUMPRODUCT((ELCC_Table!$C$4:$C$9480=J$38)*(ELCC_Table!$D$4:$D$9480=J$39)*(ELCC_Table!$E$4:$E$9480=J$40)*(ELCC_Table!$F$4:$F$9480=J$41)*(ELCC_Table!$G$4:$G$9480=J$42)*(ELCC_Table!$H$4:$H$9480=J$43)*ELCC_Table!$I$4:$I$9480))*J$10/((J48-J41)*J$11)","v":7.0688480446318078E-2},{"$f":"(SUMPRODUCT((ELCC_Table!$C$4:$C$9480=IF($C56=$C$45,K$45,K$38))*(ELCC_Table!$D$4:$D$9480=IF($C56=$C$46,K$46,K$39))*(ELCC_Table!$E$4:$E$9480=IF($C56=$C$47,K$47,K$40))*(ELCC_Table!$F$4:$F$9480=IF($C56=$C$48,K$48,K$41))*(ELCC_Table!$G$4:$G$9480=IF($C56=$C$49,K$49,K$42))*(ELCC_Table!$H$4:$H$9480=IF($C56=$C$50,K$50,K$43))*ELCC_Table!$I$4:$I$9480)-SUMPRODUCT((ELCC_Table!$C$4:$C$9480=K$38)*(ELCC_Table!$D$4:$D$9480=K$39)*(ELCC_Table!$E$4:$E$9480=K$40)*(ELCC_Table!$F$4:$F$9480=K$41)*(ELCC_Table!$G$4:$G$9480=K$42)*(ELCC_Table!$H$4:$H$9480=K$43)*ELCC_Table!$I$4:$I$9480))*K$10/((K48-K41)*K$11)","v":3.0746340306182441E-2},{"$f":"(SUMPRODUCT((ELCC_Table!$C$4:$C$9480=IF($C56=$C$45,L$45,L$38))*(ELCC_Table!$D$4:$D$9480=IF($C56=$C$46,L$46,L$39))*(ELCC_Table!$E$4:$E$9480=IF($C56=$C$47,L$47,L$40))*(ELCC_Table!$F$4:$F$9480=IF($C56=$C$48,L$48,L$41))*(ELCC_Table!$G$4:$G$9480=IF($C56=$C$49,L$49,L$42))*(ELCC_Table!$H$4:$H$9480=IF($C56=$C$50,L$50,L$43))*ELCC_Table!$I$4:$I$9480)-SUMPRODUCT((ELCC_Table!$C$4:$C$9480=L$38)*(ELCC_Table!$D$4:$D$9480=L$39)*(ELCC_Table!$E$4:$E$9480=L$40)*(ELCC_Table!$F$4:$F$9480=L$41)*(ELCC_Table!$G$4:$G$9480=L$42)*(ELCC_Table!$H$4:$H$9480=L$43)*ELCC_Table!$I$4:$I$9480))*L$10/((L48-L41)*L$11)","v":2.2152448966684026E-2},{"$f":"(SUMPRODUCT((ELCC_Table!$C$4:$C$9480=IF($C56=$C$45,M$45,M$38))*(ELCC_Table!$D$4:$D$9480=IF($C56=$C$46,M$46,M$39))*(ELCC_Table!$E$4:$E$9480=IF($C56=$C$47,M$47,M$40))*(ELCC_Table!$F$4:$F$9480=IF($C56=$C$48,M$48,M$41))*(ELCC_Table!$G$4:$G$9480=IF($C56=$C$49,M$49,M$42))*(ELCC_Table!$H$4:$H$9480=IF($C56=$C$50,M$50,M$43))*ELCC_Table!$I$4:$I$9480)-SUMPRODUCT((ELCC_Table!$C$4:$C$9480=M$38)*(ELCC_Table!$D$4:$D$9480=M$39)*(ELCC_Table!$E$4:$E$9480=M$40)*(ELCC_Table!$F$4:$F$9480=M$41)*(ELCC_Table!$G$4:$G$9480=M$42)*(ELCC_Table!$H$4:$H$9480=M$43)*ELCC_Table!$I$4:$I$9480))*M$10/((M48-M41)*M$11)","v":1.6466738789242027E-2},{"$f":"(SUMPRODUCT((ELCC_Table!$C$4:$C$9480=IF($C56=$C$45,N$45,N$38))*(ELCC_Table!$D$4:$D$9480=IF($C56=$C$46,N$46,N$39))*(ELCC_Table!$E$4:$E$9480=IF($C56=$C$47,N$47,N$40))*(ELCC_Table!$F$4:$F$9480=IF($C56=$C$48,N$48,N$41))*(ELCC_Table!$G$4:$G$9480=IF($C56=$C$49,N$49,N$42))*(ELCC_Table!$H$4:$H$9480=IF($C56=$C$50,N$50,N$43))*ELCC_Table!$I$4:$I$9480)-SUMPRODUCT((ELCC_Table!$C$4:$C$9480=N$38)*(ELCC_Table!$D$4:$D$9480=N$39)*(ELCC_Table!$E$4:$E$9480=N$40)*(ELCC_Table!$F$4:$F$9480=N$41)*(ELCC_Table!$G$4:$G$9480=N$42)*(ELCC_Table!$H$4:$H$9480=N$43)*ELCC_Table!$I$4:$I$9480))*N$10/((N48-N41)*N$11)","v":1.0331087272008006E-2},{"$f":"(SUMPRODUCT((ELCC_Table!$C$4:$C$9480=IF($C56=$C$45,O$45,O$38))*(ELCC_Table!$D$4:$D$9480=IF($C56=$C$46,O$46,O$39))*(ELCC_Table!$E$4:$E$9480=IF($C56=$C$47,O$47,O$40))*(ELCC_Table!$F$4:$F$9480=IF($C56=$C$48,O$48,O$41))*(ELCC_Table!$G$4:$G$9480=IF($C56=$C$49,O$49,O$42))*(ELCC_Table!$H$4:$H$9480=IF($C56=$C$50,O$50,O$43))*ELCC_Table!$I$4:$I$9480)-SUMPRODUCT((ELCC_Table!$C$4:$C$9480=O$38)*(ELCC_Table!$D$4:$D$9480=O$39)*(ELCC_Table!$E$4:$E$9480=O$40)*(ELCC_Table!$F$4:$F$9480=O$41)*(ELCC_Table!$G$4:$G$9480=O$42)*(ELCC_Table!$H$4:$H$9480=O$43)*ELCC_Table!$I$4:$I$9480))*O$10/((O48-O41)*O$11)","v":7.3389243676273393E-3},{"$f":"(SUMPRODUCT((ELCC_Table!$C$4:$C$9480=IF($C56=$C$45,P$45,P$38))*(ELCC_Table!$D$4:$D$9480=IF($C56=$C$46,P$46,P$39))*(ELCC_Table!$E$4:$E$9480=IF($C56=$C$47,P$47,P$40))*(ELCC_Table!$F$4:$F$9480=IF($C56=$C$48,P$48,P$41))*(ELCC_Table!$G$4:$G$9480=IF($C56=$C$49,P$49,P$42))*(ELCC_Table!$H$4:$H$9480=IF($C56=$C$50,P$50,P$43))*ELCC_Table!$I$4:$I$9480)-SUMPRODUCT((ELCC_Table!$C$4:$C$9480=P$38)*(ELCC_Table!$D$4:$D$9480=P$39)*(ELCC_Table!$E$4:$E$9480=P$40)*(ELCC_Table!$F$4:$F$9480=P$41)*(ELCC_Table!$G$4:$G$9480=P$42)*(ELCC_Table!$H$4:$H$9480=P$43)*ELCC_Table!$I$4:$I$9480))*P$10/((P48-P41)*P$11)","v":7.3387045069656896E-3},{"$f":"(SUMPRODUCT((ELCC_Table!$C$4:$C$9480=IF($C56=$C$45,Q$45,Q$38))*(ELCC_Table!$D$4:$D$9480=IF($C56=$C$46,Q$46,Q$39))*(ELCC_Table!$E$4:$E$9480=IF($C56=$C$47,Q$47,Q$40))*(ELCC_Table!$F$4:$F$9480=IF($C56=$C$48,Q$48,Q$41))*(ELCC_Table!$G$4:$G$9480=IF($C56=$C$49,Q$49,Q$42))*(ELCC_Table!$H$4:$H$9480=IF($C56=$C$50,Q$50,Q$43))*ELCC_Table!$I$4:$I$9480)-SUMPRODUCT((ELCC_Table!$C$4:$C$9480=Q$38)*(ELCC_Table!$D$4:$D$9480=Q$39)*(ELCC_Table!$E$4:$E$9480=Q$40)*(ELCC_Table!$F$4:$F$9480=Q$41)*(ELCC_Table!$G$4:$G$9480=Q$42)*(ELCC_Table!$H$4:$H$9480=Q$43)*ELCC_Table!$I$4:$I$9480))*Q$10/((Q48-Q41)*Q$11)","v":6.48077166257594E-3},{"$f":"(SUMPRODUCT((ELCC_Table!$C$4:$C$9480=IF($C56=$C$45,R$45,R$38))*(ELCC_Table!$D$4:$D$9480=IF($C56=$C$46,R$46,R$39))*(ELCC_Table!$E$4:$E$9480=IF($C56=$C$47,R$47,R$40))*(ELCC_Table!$F$4:$F$9480=IF($C56=$C$48,R$48,R$41))*(ELCC_Table!$G$4:$G$9480=IF($C56=$C$49,R$49,R$42))*(ELCC_Table!$H$4:$H$9480=IF($C56=$C$50,R$50,R$43))*ELCC_Table!$I$4:$I$9480)-SUMPRODUCT((ELCC_Table!$C$4:$C$9480=R$38)*(ELCC_Table!$D$4:$D$9480=R$39)*(ELCC_Table!$E$4:$E$9480=R$40)*(ELCC_Table!$F$4:$F$9480=R$41)*(ELCC_Table!$G$4:$G$9480=R$42)*(ELCC_Table!$H$4:$H$9480=R$43)*ELCC_Table!$I$4:$I$9480))*R$10/((R48-R41)*R$11)","v":7.3126182984766886E-3},{"$f":"(SUMPRODUCT((ELCC_Table!$C$4:$C$9480=IF($C56=$C$45,S$45,S$38))*(ELCC_Table!$D$4:$D$9480=IF($C56=$C$46,S$46,S$39))*(ELCC_Table!$E$4:$E$9480=IF($C56=$C$47,S$47,S$40))*(ELCC_Table!$F$4:$F$9480=IF($C56=$C$48,S$48,S$41))*(ELCC_Table!$G$4:$G$9480=IF($C56=$C$49,S$49,S$42))*(ELCC_Table!$H$4:$H$9480=IF($C56=$C$50,S$50,S$43))*ELCC_Table!$I$4:$I$9480)-SUMPRODUCT((ELCC_Table!$C$4:$C$9480=S$38)*(ELCC_Table!$D$4:$D$9480=S$39)*(ELCC_Table!$E$4:$E$9480=S$40)*(ELCC_Table!$F$4:$F$9480=S$41)*(ELCC_Table!$G$4:$G$9480=S$42)*(ELCC_Table!$H$4:$H$9480=S$43)*ELCC_Table!$I$4:$I$9480))*S$10/((S48-S41)*S$11)","v":6.5138650740232196E-3},{"$f":"(SUMPRODUCT((ELCC_Table!$C$4:$C$9480=IF($C56=$C$45,T$45,T$38))*(ELCC_Table!$D$4:$D$9480=IF($C56=$C$46,T$46,T$39))*(ELCC_Table!$E$4:$E$9480=IF($C56=$C$47,T$47,T$40))*(ELCC_Table!$F$4:$F$9480=IF($C56=$C$48,T$48,T$41))*(ELCC_Table!$G$4:$G$9480=IF($C56=$C$49,T$49,T$42))*(ELCC_Table!$H$4:$H$9480=IF($C56=$C$50,T$50,T$43))*ELCC_Table!$I$4:$I$9480)-SUMPRODUCT((ELCC_Table!$C$4:$C$9480=T$38)*(ELCC_Table!$D$4:$D$9480=T$39)*(ELCC_Table!$E$4:$E$9480=T$40)*(ELCC_Table!$F$4:$F$9480=T$41)*(ELCC_Table!$G$4:$G$9480=T$42)*(ELCC_Table!$H$4:$H$9480=T$43)*ELCC_Table!$I$4:$I$9480))*T$10/((T48-T41)*T$11)","v":5.9481357353169395E-3},{"$f":"(SUMPRODUCT((ELCC_Table!$C$4:$C$9480=IF($C56=$C$45,U$45,U$38))*(ELCC_Table!$D$4:$D$9480=IF($C56=$C$46,U$46,U$39))*(ELCC_Table!$E$4:$E$9480=IF($C56=$C$47,U$47,U$40))*(ELCC_Table!$F$4:$F$9480=IF($C56=$C$48,U$48,U$41))*(ELCC_Table!$G$4:$G$9480=IF($C56=$C$49,U$49,U$42))*(ELCC_Table!$H$4:$H$9480=IF($C56=$C$50,U$50,U$43))*ELCC_Table!$I$4:$I$9480)-SUMPRODUCT((ELCC_Table!$C$4:$C$9480=U$38)*(ELCC_Table!$D$4:$D$9480=U$39)*(ELCC_Table!$E$4:$E$9480=U$40)*(ELCC_Table!$F$4:$F$9480=U$41)*(ELCC_Table!$G$4:$G$9480=U$42)*(ELCC_Table!$H$4:$H$9480=U$43)*ELCC_Table!$I$4:$I$9480))*U$10/((U48-U41)*U$11)","v":6.421501171039362E-3},{"$f":"(SUMPRODUCT((ELCC_Table!$C$4:$C$9480=IF($C56=$C$45,V$45,V$38))*(ELCC_Table!$D$4:$D$9480=IF($C56=$C$46,V$46,V$39))*(ELCC_Table!$E$4:$E$9480=IF($C56=$C$47,V$47,V$40))*(ELCC_Table!$F$4:$F$9480=IF($C56=$C$48,V$48,V$41))*(ELCC_Table!$G$4:$G$9480=IF($C56=$C$49,V$49,V$42))*(ELCC_Table!$H$4:$H$9480=IF($C56=$C$50,V$50,V$43))*ELCC_Table!$I$4:$I$9480)-SUMPRODUCT((ELCC_Table!$C$4:$C$9480=V$38)*(ELCC_Table!$D$4:$D$9480=V$39)*(ELCC_Table!$E$4:$E$9480=V$40)*(ELCC_Table!$F$4:$F$9480=V$41)*(ELCC_Table!$G$4:$G$9480=V$42)*(ELCC_Table!$H$4:$H$9480=V$43)*ELCC_Table!$I$4:$I$9480))*V$10/((V48-V41)*V$11)","v":6.4415816403254169E-3},{"$f":"(SUMPRODUCT((ELCC_Table!$C$4:$C$9480=IF($C56=$C$45,W$45,W$38))*(ELCC_Table!$D$4:$D$9480=IF($C56=$C$46,W$46,W$39))*(ELCC_Table!$E$4:$E$9480=IF($C56=$C$47,W$47,W$40))*(ELCC_Table!$F$4:$F$9480=IF($C56=$C$48,W$48,W$41))*(ELCC_Table!$G$4:$G$9480=IF($C56=$C$49,W$49,W$42))*(ELCC_Table!$H$4:$H$9480=IF($C56=$C$50,W$50,W$43))*ELCC_Table!$I$4:$I$9480)-SUMPRODUCT((ELCC_Table!$C$4:$C$9480=W$38)*(ELCC_Table!$D$4:$D$9480=W$39)*(ELCC_Table!$E$4:$E$9480=W$40)*(ELCC_Table!$F$4:$F$9480=W$41)*(ELCC_Table!$G$4:$G$9480=W$42)*(ELCC_Table!$H$4:$H$9480=W$43)*ELCC_Table!$I$4:$I$9480))*W$10/((W48-W41)*W$11)","v":6.4036137171752478E-3},{"$f":"(SUMPRODUCT((ELCC_Table!$C$4:$C$9480=IF($C56=$C$45,X$45,X$38))*(ELCC_Table!$D$4:$D$9480=IF($C56=$C$46,X$46,X$39))*(ELCC_Table!$E$4:$E$9480=IF($C56=$C$47,X$47,X$40))*(ELCC_Table!$F$4:$F$9480=IF($C56=$C$48,X$48,X$41))*(ELCC_Table!$G$4:$G$9480=IF($C56=$C$49,X$49,X$42))*(ELCC_Table!$H$4:$H$9480=IF($C56=$C$50,X$50,X$43))*ELCC_Table!$I$4:$I$9480)-SUMPRODUCT((ELCC_Table!$C$4:$C$9480=X$38)*(ELCC_Table!$D$4:$D$9480=X$39)*(ELCC_Table!$E$4:$E$9480=X$40)*(ELCC_Table!$F$4:$F$9480=X$41)*(ELCC_Table!$G$4:$G$9480=X$42)*(ELCC_Table!$H$4:$H$9480=X$43)*ELCC_Table!$I$4:$I$9480))*X$10/((X48-X41)*X$11)","v":6.4036016463594955E-3},{"$f":"(SUMPRODUCT((ELCC_Table!$C$4:$C$9480=IF($C56=$C$45,Y$45,Y$38))*(ELCC_Table!$D$4:$D$9480=IF($C56=$C$46,Y$46,Y$39))*(ELCC_Table!$E$4:$E$9480=IF($C56=$C$47,Y$47,Y$40))*(ELCC_Table!$F$4:$F$9480=IF($C56=$C$48,Y$48,Y$41))*(ELCC_Table!$G$4:$G$9480=IF($C56=$C$49,Y$49,Y$42))*(ELCC_Table!$H$4:$H$9480=IF($C56=$C$50,Y$50,Y$43))*ELCC_Table!$I$4:$I$9480)-SUMPRODUCT((ELCC_Table!$C$4:$C$9480=Y$38)*(ELCC_Table!$D$4:$D$9480=Y$39)*(ELCC_Table!$E$4:$E$9480=Y$40)*(ELCC_Table!$F$4:$F$9480=Y$41)*(ELCC_Table!$G$4:$G$9480=Y$42)*(ELCC_Table!$H$4:$H$9480=Y$43)*ELCC_Table!$I$4:$I$9480))*Y$10/((Y48-Y41)*Y$11)","v":6.4035673053385632E-3},{"$f":"(SUMPRODUCT((ELCC_Table!$C$4:$C$9480=IF($C56=$C$45,Z$45,Z$38))*(ELCC_Table!$D$4:$D$9480=IF($C56=$C$46,Z$46,Z$39))*(ELCC_Table!$E$4:$E$9480=IF($C56=$C$47,Z$47,Z$40))*(ELCC_Table!$F$4:$F$9480=IF($C56=$C$48,Z$48,Z$41))*(ELCC_Table!$G$4:$G$9480=IF($C56=$C$49,Z$49,Z$42))*(ELCC_Table!$H$4:$H$9480=IF($C56=$C$50,Z$50,Z$43))*ELCC_Table!$I$4:$I$9480)-SUMPRODUCT((ELCC_Table!$C$4:$C$9480=Z$38)*(ELCC_Table!$D$4:$D$9480=Z$39)*(ELCC_Table!$E$4:$E$9480=Z$40)*(ELCC_Table!$F$4:$F$9480=Z$41)*(ELCC_Table!$G$4:$G$9480=Z$42)*(ELCC_Table!$H$4:$H$9480=Z$43)*ELCC_Table!$I$4:$I$9480))*Z$10/((Z48-Z41)*Z$11)","v":6.4035106886945383E-3},{"$f":"(SUMPRODUCT((ELCC_Table!$C$4:$C$9480=IF($C56=$C$45,AA$45,AA$38))*(ELCC_Table!$D$4:$D$9480=IF($C56=$C$46,AA$46,AA$39))*(ELCC_Table!$E$4:$E$9480=IF($C56=$C$47,AA$47,AA$40))*(ELCC_Table!$F$4:$F$9480=IF($C56=$C$48,AA$48,AA$41))*(ELCC_Table!$G$4:$G$9480=IF($C56=$C$49,AA$49,AA$42))*(ELCC_Table!$H$4:$H$9480=IF($C56=$C$50,AA$50,AA$43))*ELCC_Table!$I$4:$I$9480)-SUMPRODUCT((ELCC_Table!$C$4:$C$9480=AA$38)*(ELCC_Table!$D$4:$D$9480=AA$39)*(ELCC_Table!$E$4:$E$9480=AA$40)*(ELCC_Table!$F$4:$F$9480=AA$41)*(ELCC_Table!$G$4:$G$9480=AA$42)*(ELCC_Table!$H$4:$H$9480=AA$43)*ELCC_Table!$I$4:$I$9480))*AA$10/((AA48-AA41)*AA$11)","v":6.4034317913656451E-3},{"$f":"(SUMPRODUCT((ELCC_Table!$C$4:$C$9480=IF($C56=$C$45,AB$45,AB$38))*(ELCC_Table!$D$4:$D$9480=IF($C56=$C$46,AB$46,AB$39))*(ELCC_Table!$E$4:$E$9480=IF($C56=$C$47,AB$47,AB$40))*(ELCC_Table!$F$4:$F$9480=IF($C56=$C$48,AB$48,AB$41))*(ELCC_Table!$G$4:$G$9480=IF($C56=$C$49,AB$49,AB$42))*(ELCC_Table!$H$4:$H$9480=IF($C56=$C$50,AB$50,AB$43))*ELCC_Table!$I$4:$I$9480)-SUMPRODUCT((ELCC_Table!$C$4:$C$9480=AB$38)*(ELCC_Table!$D$4:$D$9480=AB$39)*(ELCC_Table!$E$4:$E$9480=AB$40)*(ELCC_Table!$F$4:$F$9480=AB$41)*(ELCC_Table!$G$4:$G$9480=AB$42)*(ELCC_Table!$H$4:$H$9480=AB$43)*ELCC_Table!$I$4:$I$9480))*AB$10/((AB48-AB41)*AB$11)","v":6.943097694089323E-3},{"$f":"(SUMPRODUCT((ELCC_Table!$C$4:$C$9480=IF($C56=$C$45,AC$45,AC$38))*(ELCC_Table!$D$4:$D$9480=IF($C56=$C$46,AC$46,AC$39))*(ELCC_Table!$E$4:$E$9480=IF($C56=$C$47,AC$47,AC$40))*(ELCC_Table!$F$4:$F$9480=IF($C56=$C$48,AC$48,AC$41))*(ELCC_Table!$G$4:$G$9480=IF($C56=$C$49,AC$49,AC$42))*(ELCC_Table!$H$4:$H$9480=IF($C56=$C$50,AC$50,AC$43))*ELCC_Table!$I$4:$I$9480)-SUMPRODUCT((ELCC_Table!$C$4:$C$9480=AC$38)*(ELCC_Table!$D$4:$D$9480=AC$39)*(ELCC_Table!$E$4:$E$9480=AC$40)*(ELCC_Table!$F$4:$F$9480=AC$41)*(ELCC_Table!$G$4:$G$9480=AC$42)*(ELCC_Table!$H$4:$H$9480=AC$43)*ELCC_Table!$I$4:$I$9480))*AC$10/((AC48-AC41)*AC$11)","v":6.9429638135529471E-3},{"$f":"(SUMPRODUCT((ELCC_Table!$C$4:$C$9480=IF($C56=$C$45,AD$45,AD$38))*(ELCC_Table!$D$4:$D$9480=IF($C56=$C$46,AD$46,AD$39))*(ELCC_Table!$E$4:$E$9480=IF($C56=$C$47,AD$47,AD$40))*(ELCC_Table!$F$4:$F$9480=IF($C56=$C$48,AD$48,AD$41))*(ELCC_Table!$G$4:$G$9480=IF($C56=$C$49,AD$49,AD$42))*(ELCC_Table!$H$4:$H$9480=IF($C56=$C$50,AD$50,AD$43))*ELCC_Table!$I$4:$I$9480)-SUMPRODUCT((ELCC_Table!$C$4:$C$9480=AD$38)*(ELCC_Table!$D$4:$D$9480=AD$39)*(ELCC_Table!$E$4:$E$9480=AD$40)*(ELCC_Table!$F$4:$F$9480=AD$41)*(ELCC_Table!$G$4:$G$9480=AD$42)*(ELCC_Table!$H$4:$H$9480=AD$43)*ELCC_Table!$I$4:$I$9480))*AD$10/((AD48-AD41)*AD$11)","v":7.0550947319173857E-3},{"$f":"(SUMPRODUCT((ELCC_Table!$C$4:$C$9480=IF($C56=$C$45,AE$45,AE$38))*(ELCC_Table!$D$4:$D$9480=IF($C56=$C$46,AE$46,AE$39))*(ELCC_Table!$E$4:$E$9480=IF($C56=$C$47,AE$47,AE$40))*(ELCC_Table!$F$4:$F$9480=IF($C56=$C$48,AE$48,AE$41))*(ELCC_Table!$G$4:$G$9480=IF($C56=$C$49,AE$49,AE$42))*(ELCC_Table!$H$4:$H$9480=IF($C56=$C$50,AE$50,AE$43))*ELCC_Table!$I$4:$I$9480)-SUMPRODUCT((ELCC_Table!$C$4:$C$9480=AE$38)*(ELCC_Table!$D$4:$D$9480=AE$39)*(ELCC_Table!$E$4:$E$9480=AE$40)*(ELCC_Table!$F$4:$F$9480=AE$41)*(ELCC_Table!$G$4:$G$9480=AE$42)*(ELCC_Table!$H$4:$H$9480=AE$43)*ELCC_Table!$I$4:$I$9480))*AE$10/((AE48-AE41)*AE$11)","v":7.0549095542017399E-3},{"$f":"(SUMPRODUCT((ELCC_Table!$C$4:$C$9480=IF($C56=$C$45,AF$45,AF$38))*(ELCC_Table!$D$4:$D$9480=IF($C56=$C$46,AF$46,AF$39))*(ELCC_Table!$E$4:$E$9480=IF($C56=$C$47,AF$47,AF$40))*(ELCC_Table!$F$4:$F$9480=IF($C56=$C$48,AF$48,AF$41))*(ELCC_Table!$G$4:$G$9480=IF($C56=$C$49,AF$49,AF$42))*(ELCC_Table!$H$4:$H$9480=IF($C56=$C$50,AF$50,AF$43))*ELCC_Table!$I$4:$I$9480)-SUMPRODUCT((ELCC_Table!$C$4:$C$9480=AF$38)*(ELCC_Table!$D$4:$D$9480=AF$39)*(ELCC_Table!$E$4:$E$9480=AF$40)*(ELCC_Table!$F$4:$F$9480=AF$41)*(ELCC_Table!$G$4:$G$9480=AF$42)*(ELCC_Table!$H$4:$H$9480=AF$43)*ELCC_Table!$I$4:$I$9480))*AF$10/((AF48-AF41)*AF$11)","v":7.0546998049383801E-3},{"$f":"(SUMPRODUCT((ELCC_Table!$C$4:$C$9480=IF($C56=$C$45,AG$45,AG$38))*(ELCC_Table!$D$4:$D$9480=IF($C56=$C$46,AG$46,AG$39))*(ELCC_Table!$E$4:$E$9480=IF($C56=$C$47,AG$47,AG$40))*(ELCC_Table!$F$4:$F$9480=IF($C56=$C$48,AG$48,AG$41))*(ELCC_Table!$G$4:$G$9480=IF($C56=$C$49,AG$49,AG$42))*(ELCC_Table!$H$4:$H$9480=IF($C56=$C$50,AG$50,AG$43))*ELCC_Table!$I$4:$I$9480)-SUMPRODUCT((ELCC_Table!$C$4:$C$9480=AG$38)*(ELCC_Table!$D$4:$D$9480=AG$39)*(ELCC_Table!$E$4:$E$9480=AG$40)*(ELCC_Table!$F$4:$F$9480=AG$41)*(ELCC_Table!$G$4:$G$9480=AG$42)*(ELCC_Table!$H$4:$H$9480=AG$43)*ELCC_Table!$I$4:$I$9480))*AG$10/((AG48-AG41)*AG$11)","v":7.054465480912043E-3},{"$f":"(SUMPRODUCT((ELCC_Table!$C$4:$C$9480=IF($C56=$C$45,AH$45,AH$38))*(ELCC_Table!$D$4:$D$9480=IF($C56=$C$46,AH$46,AH$39))*(ELCC_Table!$E$4:$E$9480=IF($C56=$C$47,AH$47,AH$40))*(ELCC_Table!$F$4:$F$9480=IF($C56=$C$48,AH$48,AH$41))*(ELCC_Table!$G$4:$G$9480=IF($C56=$C$49,AH$49,AH$42))*(ELCC_Table!$H$4:$H$9480=IF($C56=$C$50,AH$50,AH$43))*ELCC_Table!$I$4:$I$9480)-SUMPRODUCT((ELCC_Table!$C$4:$C$9480=AH$38)*(ELCC_Table!$D$4:$D$9480=AH$39)*(ELCC_Table!$E$4:$E$9480=AH$40)*(ELCC_Table!$F$4:$F$9480=AH$41)*(ELCC_Table!$G$4:$G$9480=AH$42)*(ELCC_Table!$H$4:$H$9480=AH$43)*ELCC_Table!$I$4:$I$9480))*AH$10/((AH48-AH41)*AH$11)","v":7.0542065793022871E-3},{"$f":"(SUMPRODUCT((ELCC_Table!$C$4:$C$9480=IF($C56=$C$45,AI$45,AI$38))*(ELCC_Table!$D$4:$D$9480=IF($C56=$C$46,AI$46,AI$39))*(ELCC_Table!$E$4:$E$9480=IF($C56=$C$47,AI$47,AI$40))*(ELCC_Table!$F$4:$F$9480=IF($C56=$C$48,AI$48,AI$41))*(ELCC_Table!$G$4:$G$9480=IF($C56=$C$49,AI$49,AI$42))*(ELCC_Table!$H$4:$H$9480=IF($C56=$C$50,AI$50,AI$43))*ELCC_Table!$I$4:$I$9480)-SUMPRODUCT((ELCC_Table!$C$4:$C$9480=AI$38)*(ELCC_Table!$D$4:$D$9480=AI$39)*(ELCC_Table!$E$4:$E$9480=AI$40)*(ELCC_Table!$F$4:$F$9480=AI$41)*(ELCC_Table!$G$4:$G$9480=AI$42)*(ELCC_Table!$H$4:$H$9480=AI$43)*ELCC_Table!$I$4:$I$9480))*AI$10/((AI48-AI41)*AI$11)","v":7.0539230976837362E-3},{"$f":"(SUMPRODUCT((ELCC_Table!$C$4:$C$9480=IF($C56=$C$45,AJ$45,AJ$38))*(ELCC_Table!$D$4:$D$9480=IF($C56=$C$46,AJ$46,AJ$39))*(ELCC_Table!$E$4:$E$9480=IF($C56=$C$47,AJ$47,AJ$40))*(ELCC_Table!$F$4:$F$9480=IF($C56=$C$48,AJ$48,AJ$41))*(ELCC_Table!$G$4:$G$9480=IF($C56=$C$49,AJ$49,AJ$42))*(ELCC_Table!$H$4:$H$9480=IF($C56=$C$50,AJ$50,AJ$43))*ELCC_Table!$I$4:$I$9480)-SUMPRODUCT((ELCC_Table!$C$4:$C$9480=AJ$38)*(ELCC_Table!$D$4:$D$9480=AJ$39)*(ELCC_Table!$E$4:$E$9480=AJ$40)*(ELCC_Table!$F$4:$F$9480=AJ$41)*(ELCC_Table!$G$4:$G$9480=AJ$42)*(ELCC_Table!$H$4:$H$9480=AJ$43)*ELCC_Table!$I$4:$I$9480))*AJ$10/((AJ48-AJ41)*AJ$11)","v":7.0536150340263721E-3},{"$f":"(SUMPRODUCT((ELCC_Table!$C$4:$C$9480=IF($C56=$C$45,AK$45,AK$38))*(ELCC_Table!$D$4:$D$9480=IF($C56=$C$46,AK$46,AK$39))*(ELCC_Table!$E$4:$E$9480=IF($C56=$C$47,AK$47,AK$40))*(ELCC_Table!$F$4:$F$9480=IF($C56=$C$48,AK$48,AK$41))*(ELCC_Table!$G$4:$G$9480=IF($C56=$C$49,AK$49,AK$42))*(ELCC_Table!$H$4:$H$9480=IF($C56=$C$50,AK$50,AK$43))*ELCC_Table!$I$4:$I$9480)-SUMPRODUCT((ELCC_Table!$C$4:$C$9480=AK$38)*(ELCC_Table!$D$4:$D$9480=AK$39)*(ELCC_Table!$E$4:$E$9480=AK$40)*(ELCC_Table!$F$4:$F$9480=AK$41)*(ELCC_Table!$G$4:$G$9480=AK$42)*(ELCC_Table!$H$4:$H$9480=AK$43)*ELCC_Table!$I$4:$I$9480))*AK$10/((AK48-AK41)*AK$11)","v":7.0532823866957771E-3},{"$f":"(SUMPRODUCT((ELCC_Table!$C$4:$C$9480=IF($C56=$C$45,AL$45,AL$38))*(ELCC_Table!$D$4:$D$9480=IF($C56=$C$46,AL$46,AL$39))*(ELCC_Table!$E$4:$E$9480=IF($C56=$C$47,AL$47,AL$40))*(ELCC_Table!$F$4:$F$9480=IF($C56=$C$48,AL$48,AL$41))*(ELCC_Table!$G$4:$G$9480=IF($C56=$C$49,AL$49,AL$42))*(ELCC_Table!$H$4:$H$9480=IF($C56=$C$50,AL$50,AL$43))*ELCC_Table!$I$4:$I$9480)-SUMPRODUCT((ELCC_Table!$C$4:$C$9480=AL$38)*(ELCC_Table!$D$4:$D$9480=AL$39)*(ELCC_Table!$E$4:$E$9480=AL$40)*(ELCC_Table!$F$4:$F$9480=AL$41)*(ELCC_Table!$G$4:$G$9480=AL$42)*(ELCC_Table!$H$4:$H$9480=AL$43)*ELCC_Table!$I$4:$I$9480))*AL$10/((AL48-AL41)*AL$11)","v":7.0529251544533891E-3},{"$f":"(SUMPRODUCT((ELCC_Table!$C$4:$C$9480=IF($C56=$C$45,AM$45,AM$38))*(ELCC_Table!$D$4:$D$9480=IF($C56=$C$46,AM$46,AM$39))*(ELCC_Table!$E$4:$E$9480=IF($C56=$C$47,AM$47,AM$40))*(ELCC_Table!$F$4:$F$9480=IF($C56=$C$48,AM$48,AM$41))*(ELCC_Table!$G$4:$G$9480=IF($C56=$C$49,AM$49,AM$42))*(ELCC_Table!$H$4:$H$9480=IF($C56=$C$50,AM$50,AM$43))*ELCC_Table!$I$4:$I$9480)-SUMPRODUCT((ELCC_Table!$C$4:$C$9480=AM$38)*(ELCC_Table!$D$4:$D$9480=AM$39)*(ELCC_Table!$E$4:$E$9480=AM$40)*(ELCC_Table!$F$4:$F$9480=AM$41)*(ELCC_Table!$G$4:$G$9480=AM$42)*(ELCC_Table!$H$4:$H$9480=AM$43)*ELCC_Table!$I$4:$I$9480))*AM$10/((AM48-AM41)*AM$11)","v":7.0525433364567042E-3},{"$f":"(SUMPRODUCT((ELCC_Table!$C$4:$C$9480=IF($C56=$C$45,AN$45,AN$38))*(ELCC_Table!$D$4:$D$9480=IF($C56=$C$46,AN$46,AN$39))*(ELCC_Table!$E$4:$E$9480=IF($C56=$C$47,AN$47,AN$40))*(ELCC_Table!$F$4:$F$9480=IF($C56=$C$48,AN$48,AN$41))*(ELCC_Table!$G$4:$G$9480=IF($C56=$C$49,AN$49,AN$42))*(ELCC_Table!$H$4:$H$9480=IF($C56=$C$50,AN$50,AN$43))*ELCC_Table!$I$4:$I$9480)-SUMPRODUCT((ELCC_Table!$C$4:$C$9480=AN$38)*(ELCC_Table!$D$4:$D$9480=AN$39)*(ELCC_Table!$E$4:$E$9480=AN$40)*(ELCC_Table!$F$4:$F$9480=AN$41)*(ELCC_Table!$G$4:$G$9480=AN$42)*(ELCC_Table!$H$4:$H$9480=AN$43)*ELCC_Table!$I$4:$I$9480))*AN$10/((AN48-AN41)*AN$11)","v":7.0521369322595097E-3},{"$f":"(SUMPRODUCT((ELCC_Table!$C$4:$C$9480=IF($C56=$C$45,AO$45,AO$38))*(ELCC_Table!$D$4:$D$9480=IF($C56=$C$46,AO$46,AO$39))*(ELCC_Table!$E$4:$E$9480=IF($C56=$C$47,AO$47,AO$40))*(ELCC_Table!$F$4:$F$9480=IF($C56=$C$48,AO$48,AO$41))*(ELCC_Table!$G$4:$G$9480=IF($C56=$C$49,AO$49,AO$42))*(ELCC_Table!$H$4:$H$9480=IF($C56=$C$50,AO$50,AO$43))*ELCC_Table!$I$4:$I$9480)-SUMPRODUCT((ELCC_Table!$C$4:$C$9480=AO$38)*(ELCC_Table!$D$4:$D$9480=AO$39)*(ELCC_Table!$E$4:$E$9480=AO$40)*(ELCC_Table!$F$4:$F$9480=AO$41)*(ELCC_Table!$G$4:$G$9480=AO$42)*(ELCC_Table!$H$4:$H$9480=AO$43)*ELCC_Table!$I$4:$I$9480))*AO$10/((AO48-AO41)*AO$11)","v":7.0517059418120503E-3},{"$f":"(SUMPRODUCT((ELCC_Table!$C$4:$C$9480=IF($C56=$C$45,AP$45,AP$38))*(ELCC_Table!$D$4:$D$9480=IF($C56=$C$46,AP$46,AP$39))*(ELCC_Table!$E$4:$E$9480=IF($C56=$C$47,AP$47,AP$40))*(ELCC_Table!$F$4:$F$9480=IF($C56=$C$48,AP$48,AP$41))*(ELCC_Table!$G$4:$G$9480=IF($C56=$C$49,AP$49,AP$42))*(ELCC_Table!$H$4:$H$9480=IF($C56=$C$50,AP$50,AP$43))*ELCC_Table!$I$4:$I$9480)-SUMPRODUCT((ELCC_Table!$C$4:$C$9480=AP$38)*(ELCC_Table!$D$4:$D$9480=AP$39)*(ELCC_Table!$E$4:$E$9480=AP$40)*(ELCC_Table!$F$4:$F$9480=AP$41)*(ELCC_Table!$G$4:$G$9480=AP$42)*(ELCC_Table!$H$4:$H$9480=AP$43)*ELCC_Table!$I$4:$I$9480))*AP$10/((AP48-AP41)*AP$11)","v":7.0512503654612388E-3},{"$f":"(SUMPRODUCT((ELCC_Table!$C$4:$C$9480=IF($C56=$C$45,AQ$45,AQ$38))*(ELCC_Table!$D$4:$D$9480=IF($C56=$C$46,AQ$46,AQ$39))*(ELCC_Table!$E$4:$E$9480=IF($C56=$C$47,AQ$47,AQ$40))*(ELCC_Table!$F$4:$F$9480=IF($C56=$C$48,AQ$48,AQ$41))*(ELCC_Table!$G$4:$G$9480=IF($C56=$C$49,AQ$49,AQ$42))*(ELCC_Table!$H$4:$H$9480=IF($C56=$C$50,AQ$50,AQ$43))*ELCC_Table!$I$4:$I$9480)-SUMPRODUCT((ELCC_Table!$C$4:$C$9480=AQ$38)*(ELCC_Table!$D$4:$D$9480=AQ$39)*(ELCC_Table!$E$4:$E$9480=AQ$40)*(ELCC_Table!$F$4:$F$9480=AQ$41)*(ELCC_Table!$G$4:$G$9480=AQ$42)*(ELCC_Table!$H$4:$H$9480=AQ$43)*ELCC_Table!$I$4:$I$9480))*AQ$10/((AQ48-AQ41)*AQ$11)","v":7.0507702039507908E-3},{"$f":"(SUMPRODUCT((ELCC_Table!$C$4:$C$9480=IF($C56=$C$45,AR$45,AR$38))*(ELCC_Table!$D$4:$D$9480=IF($C56=$C$46,AR$46,AR$39))*(ELCC_Table!$E$4:$E$9480=IF($C56=$C$47,AR$47,AR$40))*(ELCC_Table!$F$4:$F$9480=IF($C56=$C$48,AR$48,AR$41))*(ELCC_Table!$G$4:$G$9480=IF($C56=$C$49,AR$49,AR$42))*(ELCC_Table!$H$4:$H$9480=IF($C56=$C$50,AR$50,AR$43))*ELCC_Table!$I$4:$I$9480)-SUMPRODUCT((ELCC_Table!$C$4:$C$9480=AR$38)*(ELCC_Table!$D$4:$D$9480=AR$39)*(ELCC_Table!$E$4:$E$9480=AR$40)*(ELCC_Table!$F$4:$F$9480=AR$41)*(ELCC_Table!$G$4:$G$9480=AR$42)*(ELCC_Table!$H$4:$H$9480=AR$43)*ELCC_Table!$I$4:$I$9480))*AR$10/((AR48-AR41)*AR$11)","v":7.0502654584214015E-3},{"$f":"(SUMPRODUCT((ELCC_Table!$C$4:$C$9480=IF($C56=$C$45,AS$45,AS$38))*(ELCC_Table!$D$4:$D$9480=IF($C56=$C$46,AS$46,AS$39))*(ELCC_Table!$E$4:$E$9480=IF($C56=$C$47,AS$47,AS$40))*(ELCC_Table!$F$4:$F$9480=IF($C56=$C$48,AS$48,AS$41))*(ELCC_Table!$G$4:$G$9480=IF($C56=$C$49,AS$49,AS$42))*(ELCC_Table!$H$4:$H$9480=IF($C56=$C$50,AS$50,AS$43))*ELCC_Table!$I$4:$I$9480)-SUMPRODUCT((ELCC_Table!$C$4:$C$9480=AS$38)*(ELCC_Table!$D$4:$D$9480=AS$39)*(ELCC_Table!$E$4:$E$9480=AS$40)*(ELCC_Table!$F$4:$F$9480=AS$41)*(ELCC_Table!$G$4:$G$9480=AS$42)*(ELCC_Table!$H$4:$H$9480=AS$43)*ELCC_Table!$I$4:$I$9480))*AS$10/((AS48-AS41)*AS$11)","v":7.0497361304108419E-3},{"$f":"(SUMPRODUCT((ELCC_Table!$C$4:$C$9480=IF($C56=$C$45,AT$45,AT$38))*(ELCC_Table!$D$4:$D$9480=IF($C56=$C$46,AT$46,AT$39))*(ELCC_Table!$E$4:$E$9480=IF($C56=$C$47,AT$47,AT$40))*(ELCC_Table!$F$4:$F$9480=IF($C56=$C$48,AT$48,AT$41))*(ELCC_Table!$G$4:$G$9480=IF($C56=$C$49,AT$49,AT$42))*(ELCC_Table!$H$4:$H$9480=IF($C56=$C$50,AT$50,AT$43))*ELCC_Table!$I$4:$I$9480)-SUMPRODUCT((ELCC_Table!$C$4:$C$9480=AT$38)*(ELCC_Table!$D$4:$D$9480=AT$39)*(ELCC_Table!$E$4:$E$9480=AT$40)*(ELCC_Table!$F$4:$F$9480=AT$41)*(ELCC_Table!$G$4:$G$9480=AT$42)*(ELCC_Table!$H$4:$H$9480=AT$43)*ELCC_Table!$I$4:$I$9480))*AT$10/((AT48-AT41)*AT$11)","v":7.0491822218541169E-3},{"$f":"(SUMPRODUCT((ELCC_Table!$C$4:$C$9480=IF($C56=$C$45,AU$45,AU$38))*(ELCC_Table!$D$4:$D$9480=IF($C56=$C$46,AU$46,AU$39))*(ELCC_Table!$E$4:$E$9480=IF($C56=$C$47,AU$47,AU$40))*(ELCC_Table!$F$4:$F$9480=IF($C56=$C$48,AU$48,AU$41))*(ELCC_Table!$G$4:$G$9480=IF($C56=$C$49,AU$49,AU$42))*(ELCC_Table!$H$4:$H$9480=IF($C56=$C$50,AU$50,AU$43))*ELCC_Table!$I$4:$I$9480)-SUMPRODUCT((ELCC_Table!$C$4:$C$9480=AU$38)*(ELCC_Table!$D$4:$D$9480=AU$39)*(ELCC_Table!$E$4:$E$9480=AU$40)*(ELCC_Table!$F$4:$F$9480=AU$41)*(ELCC_Table!$G$4:$G$9480=AU$42)*(ELCC_Table!$H$4:$H$9480=AU$43)*ELCC_Table!$I$4:$I$9480))*AU$10/((AU48-AU41)*AU$11)","v":7.0486037350835388E-3},{"$f":"(SUMPRODUCT((ELCC_Table!$C$4:$C$9480=IF($C56=$C$45,AV$45,AV$38))*(ELCC_Table!$D$4:$D$9480=IF($C56=$C$46,AV$46,AV$39))*(ELCC_Table!$E$4:$E$9480=IF($C56=$C$47,AV$47,AV$40))*(ELCC_Table!$F$4:$F$9480=IF($C56=$C$48,AV$48,AV$41))*(ELCC_Table!$G$4:$G$9480=IF($C56=$C$49,AV$49,AV$42))*(ELCC_Table!$H$4:$H$9480=IF($C56=$C$50,AV$50,AV$43))*ELCC_Table!$I$4:$I$9480)-SUMPRODUCT((ELCC_Table!$C$4:$C$9480=AV$38)*(ELCC_Table!$D$4:$D$9480=AV$39)*(ELCC_Table!$E$4:$E$9480=AV$40)*(ELCC_Table!$F$4:$F$9480=AV$41)*(ELCC_Table!$G$4:$G$9480=AV$42)*(ELCC_Table!$H$4:$H$9480=AV$43)*ELCC_Table!$I$4:$I$9480))*AV$10/((AV48-AV41)*AV$11)","v":7.0480006728288261E-3},{"$f":"(SUMPRODUCT((ELCC_Table!$C$4:$C$9480=IF($C56=$C$45,AW$45,AW$38))*(ELCC_Table!$D$4:$D$9480=IF($C56=$C$46,AW$46,AW$39))*(ELCC_Table!$E$4:$E$9480=IF($C56=$C$47,AW$47,AW$40))*(ELCC_Table!$F$4:$F$9480=IF($C56=$C$48,AW$48,AW$41))*(ELCC_Table!$G$4:$G$9480=IF($C56=$C$49,AW$49,AW$42))*(ELCC_Table!$H$4:$H$9480=IF($C56=$C$50,AW$50,AW$43))*ELCC_Table!$I$4:$I$9480)-SUMPRODUCT((ELCC_Table!$C$4:$C$9480=AW$38)*(ELCC_Table!$D$4:$D$9480=AW$39)*(ELCC_Table!$E$4:$E$9480=AW$40)*(ELCC_Table!$F$4:$F$9480=AW$41)*(ELCC_Table!$G$4:$G$9480=AW$42)*(ELCC_Table!$H$4:$H$9480=AW$43)*ELCC_Table!$I$4:$I$9480))*AW$10/((AW48-AW41)*AW$11)","v":7.0473730382171855E-3},{"$f":"(SUMPRODUCT((ELCC_Table!$C$4:$C$9480=IF($C56=$C$45,AX$45,AX$38))*(ELCC_Table!$D$4:$D$9480=IF($C56=$C$46,AX$46,AX$39))*(ELCC_Table!$E$4:$E$9480=IF($C56=$C$47,AX$47,AX$40))*(ELCC_Table!$F$4:$F$9480=IF($C56=$C$48,AX$48,AX$41))*(ELCC_Table!$G$4:$G$9480=IF($C56=$C$49,AX$49,AX$42))*(ELCC_Table!$H$4:$H$9480=IF($C56=$C$50,AX$50,AX$43))*ELCC_Table!$I$4:$I$9480)-SUMPRODUCT((ELCC_Table!$C$4:$C$9480=AX$38)*(ELCC_Table!$D$4:$D$9480=AX$39)*(ELCC_Table!$E$4:$E$9480=AX$40)*(ELCC_Table!$F$4:$F$9480=AX$41)*(ELCC_Table!$G$4:$G$9480=AX$42)*(ELCC_Table!$H$4:$H$9480=AX$43)*ELCC_Table!$I$4:$I$9480))*AX$10/((AX48-AX41)*AX$11)","v":7.0467208347733488E-3},{"$f":"(SUMPRODUCT((ELCC_Table!$C$4:$C$9480=IF($C56=$C$45,AY$45,AY$38))*(ELCC_Table!$D$4:$D$9480=IF($C56=$C$46,AY$46,AY$39))*(ELCC_Table!$E$4:$E$9480=IF($C56=$C$47,AY$47,AY$40))*(ELCC_Table!$F$4:$F$9480=IF($C56=$C$48,AY$48,AY$41))*(ELCC_Table!$G$4:$G$9480=IF($C56=$C$49,AY$49,AY$42))*(ELCC_Table!$H$4:$H$9480=IF($C56=$C$50,AY$50,AY$43))*ELCC_Table!$I$4:$I$9480)-SUMPRODUCT((ELCC_Table!$C$4:$C$9480=AY$38)*(ELCC_Table!$D$4:$D$9480=AY$39)*(ELCC_Table!$E$4:$E$9480=AY$40)*(ELCC_Table!$F$4:$F$9480=AY$41)*(ELCC_Table!$G$4:$G$9480=AY$42)*(ELCC_Table!$H$4:$H$9480=AY$43)*ELCC_Table!$I$4:$I$9480))*AY$10/((AY48-AY41)*AY$11)","v":7.0460440664196298E-3},{"$f":"(SUMPRODUCT((ELCC_Table!$C$4:$C$9480=IF($C56=$C$45,AZ$45,AZ$38))*(ELCC_Table!$D$4:$D$9480=IF($C56=$C$46,AZ$46,AZ$39))*(ELCC_Table!$E$4:$E$9480=IF($C56=$C$47,AZ$47,AZ$40))*(ELCC_Table!$F$4:$F$9480=IF($C56=$C$48,AZ$48,AZ$41))*(ELCC_Table!$G$4:$G$9480=IF($C56=$C$49,AZ$49,AZ$42))*(ELCC_Table!$H$4:$H$9480=IF($C56=$C$50,AZ$50,AZ$43))*ELCC_Table!$I$4:$I$9480)-SUMPRODUCT((ELCC_Table!$C$4:$C$9480=AZ$38)*(ELCC_Table!$D$4:$D$9480=AZ$39)*(ELCC_Table!$E$4:$E$9480=AZ$40)*(ELCC_Table!$F$4:$F$9480=AZ$41)*(ELCC_Table!$G$4:$G$9480=AZ$42)*(ELCC_Table!$H$4:$H$9480=AZ$43)*ELCC_Table!$I$4:$I$9480))*AZ$10/((AZ48-AZ41)*AZ$11)","v":7.0453427374759358E-3},{"$f":"(SUMPRODUCT((ELCC_Table!$C$4:$C$9480=IF($C56=$C$45,BA$45,BA$38))*(ELCC_Table!$D$4:$D$9480=IF($C56=$C$46,BA$46,BA$39))*(ELCC_Table!$E$4:$E$9480=IF($C56=$C$47,BA$47,BA$40))*(ELCC_Table!$F$4:$F$9480=IF($C56=$C$48,BA$48,BA$41))*(ELCC_Table!$G$4:$G$9480=IF($C56=$C$49,BA$49,BA$42))*(ELCC_Table!$H$4:$H$9480=IF($C56=$C$50,BA$50,BA$43))*ELCC_Table!$I$4:$I$9480)-SUMPRODUCT((ELCC_Table!$C$4:$C$9480=BA$38)*(ELCC_Table!$D$4:$D$9480=BA$39)*(ELCC_Table!$E$4:$E$9480=BA$40)*(ELCC_Table!$F$4:$F$9480=BA$41)*(ELCC_Table!$G$4:$G$9480=BA$42)*(ELCC_Table!$H$4:$H$9480=BA$43)*ELCC_Table!$I$4:$I$9480))*BA$10/((BA48-BA41)*BA$11)","v":7.0446168526598031E-3}]
[null,null,"Wind - Coastal","MW/GWh",{"$f":"(SUMPRODUCT((ELCC_Table!$C$4:$C$9480=IF($C57=$C$45,E$45,E$38))*(ELCC_Table!$D$4:$D$9480=IF($C57=$C$46,E$46,E$39))*(ELCC_Table!$E$4:$E$9480=IF($C57=$C$47,E$47,E$40))*(ELCC_Table!$F$4:$F$9480=IF($C57=$C$48,E$48,E$41))*(ELCC_Table!$G$4:$G$9480=IF($C57=$C$49,E$49,E$42))*(ELCC_Table!$H$4:$H$9480=IF($C57=$C$50,E$50,E$43))*ELCC_Table!$I$4:$I$9480)-SUMPRODUCT((ELCC_Table!$C$4:$C$9480=E$38)*(ELCC_Table!$D$4:$D$9480=E$39)*(ELCC_Table!$E$4:$E$9480=E$40)*(ELCC_Table!$F$4:$F$9480=E$41)*(ELCC_Table!$G$4:$G$9480=E$42)*(ELCC_Table!$H$4:$H$9480=E$43)*ELCC_Table!$I$4:$I$9480))*E$10/((E49-E42)*E$11)","v":8.247385422388645E-2},{"$f":"(SUMPRODUCT((ELCC_Table!$C$4:$C$9480=IF($C57=$C$45,F$45,F$38))*(ELCC_Table!$D$4:$D$9480=IF($C57=$C$46,F$46,F$39))*(ELCC_Table!$E$4:$E$9480=IF($C57=$C$47,F$47,F$40))*(ELCC_Table!$F$4:$F$9480=IF($C57=$C$48,F$48,F$41))*(ELCC_Table!$G$4:$G$9480=IF($C57=$C$49,F$49,F$42))*(ELCC_Table!$H$4:$H$9480=IF($C57=$C$50,F$50,F$43))*ELCC_Table!$I$4:$I$9480)-SUMPRODUCT((ELCC_Table!$C$4:$C$9480=F$38)*(ELCC_Table!$D$4:$D$9480=F$39)*(ELCC_Table!$E$4:$E$9480=F$40)*(ELCC_Table!$F$4:$F$9480=F$41)*(ELCC_Table!$G$4:$G$9480=F$42)*(ELCC_Table!$H$4:$H$9480=F$43)*ELCC_Table!$I$4:$I$9480))*F$10/((F49-F42)*F$11)","v":8.4807764268791594E-2},{"$f":"(SUMPRODUCT((ELCC_Table!$C$4:$C$9480=IF($C57=$C$45,G$45,G$38))*(ELCC_Table!$D$4:$D$9480=IF($C57=$C$46,G$46,G$39))*(ELCC_Table!$E$4:$E$9480=IF($C57=$C$47,G$47,G$40))*(ELCC_Table!$F$4:$F$9480=IF($C57=$C$48,G$48,G$41))*(ELCC_Table!$G$4:$G$9480=IF($C57=$C$49,G$49,G$42))*(ELCC_Table!$H$4:$H$9480=IF($C57=$C$50,G$50,G$43))*ELCC_Table!$I$4:$I$9480)-SUMPRODUCT((ELCC_Table!$C$4:$C$9480=G$38)*(ELCC_Table!$D$4:$D$9480=G$39)*(ELCC_Table!$E$4:$E$9480=G$40)*(ELCC_Table!$F$4:$F$9480=G$41)*(ELCC_Table!$G$4:$G$9480=G$42)*(ELCC_Table!$H$4:$H$9480=G$43)*ELCC_Table!$I$4:$I$9480))*G$10/((G49-G42)*G$11)","v":8.7544606714006643E-2},{"$f":"(SUMPRODUCT((ELCC_Table!$C$4:$C$9480=IF($C57=$C$45,H$45,H$38))*(ELCC_Table!$D$4:$D$9480=IF($C57=$C$46,H$46,H$39))*(ELCC_Table!$E$4:$E$9480=IF($C57=$C$47,H$47,H$40))*(ELCC_Table!$F$4:$F$9480=IF($C57=$C$48,H$48,H$41))*(ELCC_Table!$G$4:$G$9480=IF($C57=$C$49,H$49,H$42))*(ELCC_Table!$H$4:$H$9480=IF($C57=$C$50,H$50,H$43))*ELCC_Table!$I$4:$I$9480)-SUMPRODUCT((ELCC_Table!$C$4:$C$9480=H$38)*(ELCC_Table!$D$4:$D$9480=H$39)*(ELCC_Table!$E$4:$E$9480=H$40)*(ELCC_Table!$F$4:$F$9480=H$41)*(ELCC_Table!$G$4:$G$9480=H$42)*(ELCC_Table!$H$4:$H$9480=H$43)*ELCC_Table!$I$4:$I$9480))*H$10/((H49-H42)*H$11)","v":9.5405452680105987E-2},{"$f":"(SUMPRODUCT((ELCC_Table!$C$4:$C$9480=IF($C57=$C$45,I$45,I$38))*(ELCC_Table!$D$4:$D$9480=IF($C57=$C$46,I$46,I$39))*(ELCC_Table!$E$4:$E$9480=IF($C57=$C$47,I$47,I$40))*(ELCC_Table!$F$4:$F$9480=IF($C57=$C$48,I$48,I$41))*(ELCC_Table!$G$4:$G$9480=IF($C57=$C$49,I$49,I$42))*(ELCC_Table!$H$4:$H$9480=IF($C57=$C$50,I$50,I$43))*ELCC_Table!$I$4:$I$9480)-SUMPRODUCT((ELCC_Table!$C$4:$C$9480=I$38)*(ELCC_Table!$D$4:$D$9480=I$39)*(ELCC_Table!$E$4:$E$9480=I$40)*(ELCC_Table!$F$4:$F$9480=I$41)*(ELCC_Table!$G$4:$G$9480=I$42)*(ELCC_Table!$H$4:$H$9480=I$43)*ELCC_Table!$I$4:$I$9480))*I$10/((I49-I42)*I$11)","v":9.6588425279653681E-2},{"$f":"(SUMPRODUCT((ELCC_Table!$C$4:$C$9480=IF($C57=$C$45,J$45,J$38))*(ELCC_Table!$D$4:$D$9480=IF($C57=$C$46,J$46,J$39))*(ELCC_Table!$E$4:$E$9480=IF($C57=$C$47,J$47,J$40))*(ELCC_Table!$F$4:$F$9480=IF($C57=$C$48,J$48,J$41))*(ELCC_Table!$G$4:$G$9480=IF($C57=$C$49,J$49,J$42))*(ELCC_Table!$H$4:$H$9480=IF($C57=$C$50,J$50,J$43))*ELCC_Table!$I$4:$I$9480)-SUMPRODUCT((ELCC_Table!$C$4:$C$9480=J$38)*(ELCC_Table!$D$4:$D$9480=J$39)*(ELCC_Table!$E$4:$E$9480=J$40)*(ELCC_Table!$F$4:$F$9480=J$41)*(ELCC_Table!$G$4:$G$9480=J$42)*(ELCC_Table!$H$4:$H$9480=J$43)*ELCC_Table!$I$4:$I$9480))*J$10/((J49-J42)*J$11)","v":0.1030106408854944},{"$f":"(SUMPRODUCT((ELCC_Table!$C$4:$C$9480=IF($C57=$C$45,K$45,K$38))*(ELCC_Table!$D$4:$D$9480=IF($C57=$C$46,K$46,K$39))*(ELCC_Table!$E$4:$E$9480=IF($C57=$C$47,K$47,K$40))*(ELCC_Table!$F$4:$F$9480=IF($C57=$C$48,K$48,K$41))*(ELCC_Table!$G$4:$G$9480=IF($C57=$C$49,K$49,K$42))*(ELCC_Table!$H$4:$H$9480=IF($C57=$C$50,K$50,K$43))*ELCC_Table!$I$4:$I$9480)-SUMPRODUCT((ELCC_Table!$C$4:$C$9480=K$38)*(ELCC_Table!$D$4:$D$9480=K$39)*(ELCC_Table!$E$4:$E$9480=K$40)*(ELCC_Table!$F$4:$F$9480=K$41)*(ELCC_Table!$G$4:$G$9480=K$42)*(ELCC_Table!$H$4:$H$9480=K$43)*ELCC_Table!$I$4:$I$9480))*K$10/((K49-K42)*K$11)","v":0.10741549419550597},{"$f":"(SUMPRODUCT((ELCC_Table!$C$4:$C$9480=IF($C57=$C$45,L$45,L$38))*(ELCC_Table!$D$4:$D$9480=IF($C57=$C$46,L$46,L$39))*(ELCC_Table!$E$4:$E$9480=IF($C57=$C$47,L$47,L$40))*(ELCC_Table!$F$4:$F$9480=IF($C57=$C$48,L$48,L$41))*(ELCC_Table!$G$4:$G$9480=IF($C57=$C$49,L$49,L$42))*(ELCC_Table!$H$4:$H$9480=IF($C57=$C$50,L$50,L$43))*ELCC_Table!$I$4:$I$9480)-SUMPRODUCT((ELCC_Table!$C$4:$C$9480=L$38)*(ELCC_Table!$D$4:$D$9480=L$39)*(ELCC_Table!$E$4:$E$9480=L$40)*(ELCC_Table!$F$4:$F$9480=L$41)*(ELCC_Table!$G$4:$G$9480=L$42)*(ELCC_Table!$H$4:$H$9480=L$43)*ELCC_Table!$I$4:$I$9480))*L$10/((L49-L42)*L$11)","v":0.10499616135569896},{"$f":"(SUMPRODUCT((ELCC_Table!$C$4:$C$9480=IF($C57=$C$45,M$45,M$38))*(ELCC_Table!$D$4:$D$9480=IF($C57=$C$46,M$46,M$39))*(ELCC_Table!$E$4:$E$9480=IF($C57=$C$47,M$47,M$40))*(ELCC_Table!$F$4:$F$9480=IF($C57=$C$48,M$48,M$41))*(ELCC_Table!$G$4:$G$9480=IF($C57=$C$49,M$49,M$42))*(ELCC_Table!$H$4:$H$9480=IF($C57=$C$50,M$50,M$43))*ELCC_Table!$I$4:$I$9480)-SUMPRODUCT((ELCC_Table!$C$4:$C$9480=M$38)*(ELCC_Table!$D$4:$D$9480=M$39)*(ELCC_Table!$E$4:$E$9480=M$40)*(ELCC_Table!$F$4:$F$9480=M$41)*(ELCC_Table!$G$4:$G$9480=M$42)*(ELCC_Table!$H$4:$H$9480=M$43)*ELCC_Table!$I$4:$I$9480))*M$10/((M49-M42)*M$11)","v":0.10518623049527381},{"$f":"(SUMPRODUCT((ELCC_Table!$C$4:$C$9480=IF($C57=$C$45,N$45,N$38))*(ELCC_Table!$D$4:$D$9480=IF($C57=$C$46,N$46,N$39))*(ELCC_Table!$E$4:$E$9480=IF($C57=$C$47,N$47,N$40))*(ELCC_Table!$F$4:$F$9480=IF($C57=$C$48,N$48,N$41))*(ELCC_Table!$G$4:$G$9480=IF($C57=$C$49,N$49,N$42))*(ELCC_Table!$H$4:$H$9480=IF($C57=$C$50,N$50,N$43))*ELCC_Table!$I$4:$I$9480)-SUMPRODUCT((ELCC_Table!$C$4:$C$9480=N$38)*(ELCC_Table!$D$4:$D$9480=N$39)*(ELCC_Table!$E$4:$E$9480=N$40)*(ELCC_Table!$F$4:$F$9480=N$41)*(ELCC_Table!$G$4:$G$9480=N$42)*(ELCC_Table!$H$4:$H$9480=N$43)*ELCC_Table!$I$4:$I$9480))*N$10/((N49-N42)*N$11)","v":0.1051876292170317},{"$f":"(SUMPRODUCT((ELCC_Table!$C$4:$C$9480=IF($C57=$C$45,O$45,O$38))*(ELCC_Table!$D$4:$D$9480=IF($C57=$C$46,O$46,O$39))*(ELCC_Table!$E$4:$E$9480=IF($C57=$C$47,O$47,O$40))*(ELCC_Table!$F$4:$F$9480=IF($C57=$C$48,O$48,O$41))*(ELCC_Table!$G$4:$G$9480=IF($C57=$C$49,O$49,O$42))*(ELCC_Table!$H$4:$H$9480=IF($C57=$C$50,O$50,O$43))*ELCC_Table!$I$4:$I$9480)-SUMPRODUCT((ELCC_Table!$C$4:$C$9480=O$38)*(ELCC_Table!$D$4:$D$9480=O$39)*(ELCC_Table!$E$4:$E$9480=O$40)*(ELCC_Table!$F$4:$F$9480=O$41)*(ELCC_Table!$G$4:$G$9480=O$42)*(ELCC_Table!$H$4:$H$9480=O$43)*ELCC_Table!$I$4:$I$9480))*O$10/((O49-O42)*O$11)","v":0.10536856824793943},{"$f":"(SUMPRODUCT((ELCC_Table!$C$4:$C$9480=IF($C57=$C$45,P$45,P$38))*(ELCC_Table!$D$4:$D$9480=IF($C57=$C$46,P$46,P$39))*(ELCC_Table!$E$4:$E$9480=IF($C57=$C$47,P$47,P$40))*(ELCC_Table!$F$4:$F$9480=IF($C57=$C$48,P$48,P$41))*(ELCC_Table!$G$4:$G$9480=IF($C57=$C$49,P$49,P$42))*(ELCC_Table!$H$4:$H$9480=IF($C57=$C$50,P$50,P$43))*ELCC_Table!$I$4:$I$9480)-SUMPRODUCT((ELCC_Table!$C$4:$C$9480=P$38)*(ELCC_Table!$D$4:$D$9480=P$39)*(ELCC_Table!$E$4:$E$9480=P$40)*(ELCC_Table!$F$4:$F$9480=P$41)*(ELCC_Table!$G$4:$G$9480=P$42)*(ELCC_Table!$H$4:$H$9480=P$43)*ELCC_Table!$I$4:$I$9480))*P$10/((P49-P42)*P$11)","v":0.10536541159963898},{"$f":"(SUMPRODUCT((ELCC_Table!$C$4:$C$9480=IF($C57=$C$45,Q$45,Q$38))*(ELCC_Table!$D$4:$D$9480=IF($C57=$C$46,Q$46,Q$39))*(ELCC_Table!$E$4:$E$9480=IF($C57=$C$47,Q$47,Q$40))*(ELCC_Table!$F$4:$F$9480=IF($C57=$C$48,Q$48,Q$41))*(ELCC_Table!$G$4:$G$9480=IF($C57=$C$49,Q$49,Q$42))*(ELCC_Table!$H$4:$H$9480=IF($C57=$C$50,Q$50,Q$43))*ELCC_Table!$I$4:$I$9480)-SUMPRODUCT((ELCC_Table!$C$4:$C$9480=Q$38)*(ELCC_Table!$D$4:$D$9480=Q$39)*(ELCC_Table!$E$4:$E$9480=Q$40)*(ELCC_Table!$F$4:$F$9480=Q$41)*(ELCC_Table!$G$4:$G$9480=Q$42)*(ELCC_Table!$H$4:$H$9480=Q$43)*ELCC_Table!$I$4:$I$9480))*Q$10/((Q49-Q42)*Q$11)","v":0.105368075580504},{"$f":"(SUMPRODUCT((ELCC_Table!$C$4:$C$9480=IF($C57=$C$45,R$45,R$38))*(ELCC_Table!$D$4:$D$9480=IF($C57=$C$46,R$46,R$39))*(ELCC_Table!$E$4:$E$9480=IF($C57=$C$47,R$47,R$40))*(ELCC_Table!$F$4:$F$9480=IF($C57=$C$48,R$48,R$41))*(ELCC_Table!$G$4:$G$9480=IF($C57=$C$49,R$49,R$42))*(ELCC_Table!$H$4:$H$9480=IF($C57=$C$50,R$50,R$43))*ELCC_Table!$I$4:$I$9480)-SUMPRODUCT((ELCC_Table!$C$4:$C$9480=R$38)*(ELCC_Table!$D$4:$D$9480=R$39)*(ELCC_Table!$E$4:$E$9480=R$40)*(ELCC_Table!$F$4:$F$9480=R$41)*(ELCC_Table!$G$4:$G$9480=R$42)*(ELCC_Table!$H$4:$H$9480=R$43)*ELCC_Table!$I$4:$I$9480))*R$10/((R49-R42)*R$11)","v":0.10509545357450199},{"$f":"(SUMPRODUCT((ELCC_Table!$C$4:$C$9480=IF($C57=$C$45,S$45,S$38))*(ELCC_Table!$D$4:$D$9480=IF($C57=$C$46,S$46,S$39))*(ELCC_Table!$E$4:$E$9480=IF($C57=$C$47,S$47,S$40))*(ELCC_Table!$F$4:$F$9480=IF($C57=$C$48,S$48,S$41))*(ELCC_Table!$G$4:$G$9480=IF($C57=$C$49,S$49,S$42))*(ELCC_Table!$H$4:$H$9480=IF($C57=$C$50,S$50,S$43))*ELCC_Table!$I$4:$I$9480)-SUMPRODUCT((ELCC_Table!$C$4:$C$9480=S$38)*(ELCC_Table!$D$4:$D$9480=S$39)*(ELCC_Table!$E$4:$E$9480=S$40)*(ELCC_Table!$F$4:$F$9480=S$41)*(ELCC_Table!$G$4:$G$9480=S$42)*(ELCC_Table!$H$4:$H$9480=S$43)*ELCC_Table!$I$4:$I$9480))*S$10/((S49-S42)*S$11)","v":0.10501148797176439},{"$f":"(SUMPRODUCT((ELCC_Table!$C$4:$C$9480=IF($C57=$C$45,T$45,T$38))*(ELCC_Table!$D$4:$D$9480=IF($C57=$C$46,T$46,T$39))*(ELCC_Table!$E$4:$E$9480=IF($C57=$C$47,T$47,T$40))*(ELCC_Table!$F$4:$F$9480=IF($C57=$C$48,T$48,T$41))*(ELCC_Table!$G$4:$G$9480=IF($C57=$C$49,T$49,T$42))*(ELCC_Table!$H$4:$H$9480=IF($C57=$C$50,T$50,T$43))*ELCC_Table!$I$4:$I$9480)-SUMPRODUCT((ELCC_Table!$C$4:$C$9480=T$38)*(ELCC_Table!$D$4:$D$9480=T$39)*(ELCC_Table!$E$4:$E$9480=T$40)*(ELCC_Table!$F$4:$F$9480=T$41)*(ELCC_Table!$G$4:$G$9480=T$42)*(ELCC_Table!$H$4:$H$9480=T$43)*ELCC_Table!$I$4:$I$9480))*T$10/((T49-T42)*T$11)","v":0.10549630210163288},{"$f":"(SUMPRODUCT((ELCC_Table!$C$4:$C$9480=IF($C57=$C$45,U$45,U$38))*(ELCC_Table!$D$4:$D$9480=IF($C57=$C$46,U$46,U$39))*(ELCC_Table!$E$4:$E$9480=IF($C57=$C$47,U$47,U$40))*(ELCC_Table!$F$4:$F$9480=IF($C57=$C$48,U$48,U$41))*(ELCC_Table!$G$4:$G$9480=IF($C57=$C$49,U$49,U$42))*(ELCC_Table!$H$4:$H$9480=IF($C57=$C$50,U$50,U$43))*ELCC_Table!$I$4:$I$9480)-SUMPRODUCT((ELCC_Table!$C$4:$C$9480=U$38)*(ELCC_Table!$D$4:$D$9480=U$39)*(ELCC_Table!$E$4:$E$9480=U$40)*(ELCC_Table!$F$4:$F$9480=U$41)*(ELCC_Table!$G$4:$G$9480=U$42)*(ELCC_Table!$H$4:$H$9480=U$43)*ELCC_Table!$I$4:$I$9480))*U$10/((U49-U42)*U$11)","v":0.10583735897631047},{"$f":"(SUMPRODUCT((ELCC_Table!$C$4:$C$9480=IF($C57=$C$45,V$45,V$38))*(ELCC_Table!$D$4:$D$9480=IF($C57=$C$46,V$46,V$39))*(ELCC_Table!$E$4:$E$9480=IF($C57=$C$47,V$47,V$40))*(ELCC_Table!$F$4:$F$9480=IF($C57=$C$48,V$48,V$41))*(ELCC_Table!$G$4:$G$9480=IF($C57=$C$49,V$49,V$42))*(ELCC_Table!$H$4:$H$9480=IF($C57=$C$50,V$50,V$43))*ELCC_Table!$I$4:$I$9480)-SUMPRODUCT((ELCC_Table!$C$4:$C$9480=V$38)*(ELCC_Table!$D$4:$D$9480=V$39)*(ELCC_Table!$E$4:$E$9480=V$40)*(ELCC_Table!$F$4:$F$9480=V$41)*(ELCC_Table!$G$4:$G$9480=V$42)*(ELCC_Table!$H$4:$H$9480=V$43)*ELCC_Table!$I$4:$I$9480))*V$10/((V49-V42)*V$11)","v":0.10616831956942314},{"$f":"(SUMPRODUCT((ELCC_Table!$C$4:$C$9480=IF($C57=$C$45,W$45,W$38))*(ELCC_Table!$D$4:$D$9480=IF($C57=$C$46,W$46,W$39))*(ELCC_Table!$E$4:$E$9480=IF($C57=$C$47,W$47,W$40))*(ELCC_Table!$F$4:$F$9480=IF($C57=$C$48,W$48,W$41))*(ELCC_Table!$G$4:$G$9480=IF($C57=$C$49,W$49,W$42))*(ELCC_Table!$H$4:$H$9480=IF($C57=$C$50,W$50,W$43))*ELCC_Table!$I$4:$I$9480)-SUMPRODUCT((ELCC_Table!$C$4:$C$9480=W$38)*(ELCC_Table!$D$4:$D$9480=W$39)*(ELCC_Table!$E$4:$E$9480=W$40)*(ELCC_Table!$F$4:$F$9480=W$41)*(ELCC_Table!$G$4:$G$9480=W$42)*(ELCC_Table!$H$4:$H$9480=W$43)*ELCC_Table!$I$4:$I$9480))*W$10/((W49-W42)*W$11)","v":0.10380256236363992},{"$f":"(SUMPRODUCT((ELCC_Table!$C$4:$C$9480=IF($C57=$C$45,X$45,X$38))*(ELCC_Table!$D$4:$D$9480=IF($C57=$C$46,X$46,X$39))*(ELCC_Table!$E$4:$E$9480=IF($C57=$C$47,X$47,X$40))*(ELCC_Table!$F$4:$F$9480=IF($C57=$C$48,X$48,X$41))*(ELCC_Table!$G$4:$G$9480=IF($C57=$C$49,X$49,X$42))*(ELCC_Table!$H$4:$H$9480=IF($C57=$C$50,X$50,X$43))*ELCC_Table!$I$4:$I$9480)-SUMPRODUCT((ELCC_Table!$C$4:$C$9480=X$38)*(ELCC_Table!$D$4:$D$9480=X$39)*(ELCC_Table!$E$4:$E$9480=X$40)*(ELCC_Table!$F$4:$F$9480=X$41)*(ELCC_Table!$G$4:$G$9480=X$42)*(ELCC_Table!$H$4:$H$9480=X$43)*ELCC_Table!$I$4:$I$9480))*X$10/((X49-X42)*X$11)","v":0.10380236669574673},{"$f":"(SUMPRODUCT((ELCC_Table!$C$4:$C$9480=IF($C57=$C$45,Y$45,Y$38))*(ELCC_Table!$D$4:$D$9480=IF($C57=$C$46,Y$46,Y$39))*(ELCC_Table!$E$4:$E$9480=IF($C57=$C$47,Y$47,Y$40))*(ELCC_Table!$F$4:$F$9480=IF($C57=$C$48,Y$48,Y$41))*(ELCC_Table!$G$4:$G$9480=IF($C57=$C$49,Y$49,Y$42))*(ELCC_Table!$H$4:$H$9480=IF($C57=$C$50,Y$50,Y$43))*ELCC_Table!$I$4:$I$9480)-SUMPRODUCT((ELCC_Table!$C$4:$C$9480=Y$38)*(ELCC_Table!$D$4:$D$9480=Y$39)*(ELCC_Table!$E$4:$E$9480=Y$40)*(ELCC_Table!$F$4:$F$9480=Y$41)*(ELCC_Table!$G$4:$G$9480=Y$42)*(ELCC_Table!$H$4:$H$9480=Y$43)*ELCC_Table!$I$4:$I$9480))*Y$10/((Y49-Y42)*Y$11)","v":0.10380181002788316},{"$f":"(SUMPRODUCT((ELCC_Table!$C$4:$C$9480=IF($C57=$C$45,Z$45,Z$38))*(ELCC_Table!$D$4:$D$9480=IF($C57=$C$46,Z$46,Z$39))*(ELCC_Table!$E$4:$E$9480=IF($C57=$C$47,Z$47,Z$40))*(ELCC_Table!$F$4:$F$9480=IF($C57=$C$48,Z$48,Z$41))*(ELCC_Table!$G$4:$G$9480=IF($C57=$C$49,Z$49,Z$42))*(ELCC_Table!$H$4:$H$9480=IF($C57=$C$50,Z$50,Z$43))*ELCC_Table!$I$4:$I$9480)-SUMPRODUCT((ELCC_Table!$C$4:$C$9480=Z$38)*(ELCC_Table!$D$4:$D$9480=Z$39)*(ELCC_Table!$E$4:$E$9480=Z$40)*(ELCC_Table!$F$4:$F$9480=Z$41)*(ELCC_Table!$G$4:$G$9480=Z$42)*(ELCC_Table!$H$4:$H$9480=Z$43)*ELCC_Table!$I$4:$I$9480))*Z$10/((Z49-Z42)*Z$11)","v":0.10380089227222493},{"$f":"(SUMPRODUCT((ELCC_Table!$C$4:$C$9480=IF($C57=$C$45,AA$45,AA$38))*(ELCC_Table!$D$4:$D$9480=IF($C57=$C$46,AA$46,AA$39))*(ELCC_Table!$E$4:$E$9480=IF($C57=$C$47,AA$47,AA$40))*(ELCC_Table!$F$4:$F$9480=IF($C57=$C$48,AA$48,AA$41))*(ELCC_Table!$G$4:$G$9480=IF($C57=$C$49,AA$49,AA$42))*(ELCC_Table!$H$4:$H$9480=IF($C57=$C$50,AA$50,AA$43))*ELCC_Table!$I$4:$I$9480)-SUMPRODUCT((ELCC_Table!$C$4:$C$9480=AA$38)*(ELCC_Table!$D$4:$D$9480=AA$39)*(ELCC_Table!$E$4:$E$9480=AA$40)*(ELCC_Table!$F$4:$F$9480=AA$41)*(ELCC_Table!$G$4:$G$9480=AA$42)*(ELCC_Table!$H$4:$H$9480=AA$43)*ELCC_Table!$I$4:$I$9480))*AA$10/((AA49-AA42)*AA$11)","v":0.10379961334672057},{"$f":"(SUMPRODUCT((ELCC_Table!$C$4:$C$9480=IF($C57=$C$45,AB$45,AB$38))*(ELCC_Table!$D$4:$D$9480=IF($C57=$C$46,AB$46,AB$39))*(ELCC_Table!$E$4:$E$9480=IF($C57=$C$47,AB$47,AB$40))*(ELCC_Table!$F$4:$F$9480=IF($C57=$C$48,AB$48,AB$41))*(ELCC_Table!$G$4:$G$9480=IF($C57=$C$49,AB$49,AB$42))*(ELCC_Table!$H$4:$H$9480=IF($C57=$C$50,AB$50,AB$43))*ELCC_Table!$I$4:$I$9480)-SUMPRODUCT((ELCC_Table!$C$4:$C$9480=AB$38)*(ELCC_Table!$D$4:$D$9480=AB$39)*(ELCC_Table!$E$4:$E$9480=AB$40)*(ELCC_Table!$F$4:$F$9480=AB$41)*(ELCC_Table!$G$4:$G$9480=AB$42)*(ELCC_Table!$H$4:$H$9480=AB$43)*ELCC_Table!$I$4:$I$9480))*AB$10/((AB49-AB42)*AB$11)","v":0.10376834140375948},{"$f":"(SUMPRODUCT((ELCC_Table!$C$4:$C$9480=IF($C57=$C$45,AC$45,AC$38))*(ELCC_Table!$D$4:$D$9480=IF($C57=$C$46,AC$46,AC$39))*(ELCC_Table!$E$4:$E$9480=IF($C57=$C$47,AC$47,AC$40))*(ELCC_Table!$F$4:$F$9480=IF($C57=$C$48,AC$48,AC$41))*(ELCC_Table!$G$4:$G$9480=IF($C57=$C$49,AC$49,AC$42))*(ELCC_Table!$H$4:$H$9480=IF($C57=$C$50,AC$50,AC$43))*ELCC_Table!$I$4:$I$9480)-SUMPRODUCT((ELCC_Table!$C$4:$C$9480=AC$38)*(ELCC_Table!$D$4:$D$9480=AC$39)*(ELCC_Table!$E$4:$E$9480=AC$40)*(ELCC_Table!$F$4:$F$9480=AC$41)*(ELCC_Table!$G$4:$G$9480=AC$42)*(ELCC_Table!$H$4:$H$9480=AC$43)*ELCC_Table!$I$4:$I$9480))*AC$10/((AC49-AC42)*AC$11)","v":0.10376634048690392},{"$f":"(SUMPRODUCT((ELCC_Table!$C$4:$C$9480=IF($C57=$C$45,AD$45,AD$38))*(ELCC_Table!$D$4:$D$9480=IF($C57=$C$46,AD$46,AD$39))*(ELCC_Table!$E$4:$E$9480=IF($C57=$C$47,AD$47,AD$40))*(ELCC_Table!$F$4:$F$9480=IF($C57=$C$48,AD$48,AD$41))*(ELCC_Table!$G$4:$G$9480=IF($C57=$C$49,AD$49,AD$42))*(ELCC_Table!$H$4:$H$9480=IF($C57=$C$50,AD$50,AD$43))*ELCC_Table!$I$4:$I$9480)-SUMPRODUCT((ELCC_Table!$C$4:$C$9480=AD$38)*(ELCC_Table!$D$4:$D$9480=AD$39)*(ELCC_Table!$E$4:$E$9480=AD$40)*(ELCC_Table!$F$4:$F$9480=AD$41)*(ELCC_Table!$G$4:$G$9480=AD$42)*(ELCC_Table!$H$4:$H$9480=AD$43)*ELCC_Table!$I$4:$I$9480))*AD$10/((AD49-AD42)*AD$11)","v":0.10642428391701592},{"$f":"(SUMPRODUCT((ELCC_Table!$C$4:$C$9480=IF($C57=$C$45,AE$45,AE$38))*(ELCC_Table!$D$4:$D$9480=IF($C57=$C$46,AE$46,AE$39))*(ELCC_Table!$E$4:$E$9480=IF($C57=$C$47,AE$47,AE$40))*(ELCC_Table!$F$4:$F$9480=IF($C57=$C$48,AE$48,AE$41))*(ELCC_Table!$G$4:$G$9480=IF($C57=$C$49,AE$49,AE$42))*(ELCC_Table!$H$4:$H$9480=IF($C57=$C$50,AE$50,AE$43))*ELCC_Table!$I$4:$I$9480)-SUMPRODUCT((ELCC_Table!$C$4:$C$9480=AE$38)*(ELCC_Table!$D$4:$D$9480=AE$39)*(ELCC_Table!$E$4:$E$9480=AE$40)*(ELCC_Table!$F$4:$F$9480=AE$41)*(ELCC_Table!$G$4:$G$9480=AE$42)*(ELCC_Table!$H$4:$H$9480=AE$43)*ELCC_Table!$I$4:$I$9480))*AE$10/((AE49-AE42)*AE$11)","v":0.10642149055894862},{"$f":"(SUMPRODUCT((ELCC_Table!$C$4:$C$9480=IF($C57=$C$45,AF$45,AF$38))*(ELCC_Table!$D$4:$D$9480=IF($C57=$C$46,AF$46,AF$39))*(ELCC_Table!$E$4:$E$9480=IF($C57=$C$47,AF$47,AF$40))*(ELCC_Table!$F$4:$F$9480=IF($C57=$C$48,AF$48,AF$41))*(ELCC_Table!$G$4:$G$9480=IF($C57=$C$49,AF$49,AF$42))*(ELCC_Table!$H$4:$H$9480=IF($C57=$C$50,AF$50,AF$43))*ELCC_Table!$I$4:$I$9480)-SUMPRODUCT((ELCC_Table!$C$4:$C$9480=AF$38)*(ELCC_Table!$D$4:$D$9480=AF$39)*(ELCC_Table!$E$4:$E$9480=AF$40)*(ELCC_Table!$F$4:$F$9480=AF$41)*(ELCC_Table!$G$4:$G$9480=AF$42)*(ELCC_Table!$H$4:$H$9480=AF$43)*ELCC_Table!$I$4:$I$9480))*AF$10/((AF49-AF42)*AF$11)","v":0.10641832654542314},{"$f":"(SUMPRODUCT((ELCC_Table!$C$4:$C$9480=IF($C57=$C$45,AG$45,AG$38))*(ELCC_Table!$D$4:$D$9480=IF($C57=$C$46,AG$46,AG$39))*(ELCC_Table!$E$4:$E$9480=IF($C57=$C$47,AG$47,AG$40))*(ELCC_Table!$F$4:$F$9480=IF($C57=$C$48,AG$48,AG$41))*(ELCC_Table!$G$4:$G$9480=IF($C57=$C$49,AG$49,AG$42))*(ELCC_Table!$H$4:$H$9480=IF($C57=$C$50,AG$50,AG$43))*ELCC_Table!$I$4:$I$9480)-SUMPRODUCT((ELCC_Table!$C$4:$C$9480=AG$38)*(ELCC_Table!$D$4:$D$9480=AG$39)*(ELCC_Table!$E$4:$E$9480=AG$40)*(ELCC_Table!$F$4:$F$9480=AG$41)*(ELCC_Table!$G$4:$G$9480=AG$42)*(ELCC_Table!$H$4:$H$9480=AG$43)*ELCC_Table!$I$4:$I$9480))*AG$10/((AG49-AG42)*AG$11)","v":0.10641479182793812},{"$f":"(SUMPRODUCT((ELCC_Table!$C$4:$C$9480=IF($C57=$C$45,AH$45,AH$38))*(ELCC_Table!$D$4:$D$9480=IF($C57=$C$46,AH$46,AH$39))*(ELCC_Table!$E$4:$E$9480=IF($C57=$C$47,AH$47,AH$40))*(ELCC_Table!$F$4:$F$9480=IF($C57=$C$48,AH$48,AH$41))*(ELCC_Table!$G$4:$G$9480=IF($C57=$C$49,AH$49,AH$42))*(ELCC_Table!$H$4:$H$9480=IF($C57=$C$50,AH$50,AH$43))*ELCC_Table!$I$4:$I$9480)-SUMPRODUCT((ELCC_Table!$C$4:$C$9480=AH$38)*(ELCC_Table!$D$4:$D$9480=AH$39)*(ELCC_Table!$E$4:$E$9480=AH$40)*(ELCC_Table!$F$4:$F$9480=AH$41)*(ELCC_Table!$G$4:$G$9480=AH$42)*(ELCC_Table!$H$4:$H$9480=AH$43)*ELCC_Table!$I$4:$I$9480))*AH$10/((AH49-AH42)*AH$11)","v":0.10641088636394788},{"$f":"(SUMPRODUCT((ELCC_Table!$C$4:$C$9480=IF($C57=$C$45,AI$45,AI$38))*(ELCC_Table!$D$4:$D$9480=IF($C57=$C$46,AI$46,AI$39))*(ELCC_Table!$E$4:$E$9480=IF($C57=$C$47,AI$47,AI$40))*(ELCC_Table!$F$4:$F$9480=IF($C57=$C$48,AI$48,AI$41))*(ELCC_Table!$G$4:$G$9480=IF($C57=$C$49,AI$49,AI$42))*(ELCC_Table!$H$4:$H$9480=IF($C57=$C$50,AI$50,AI$43))*ELCC_Table!$I$4:$I$9480)-SUMPRODUCT((ELCC_Table!$C$4:$C$9480=AI$38)*(ELCC_Table!$D$4:$D$9480=AI$39)*(ELCC_Table!$E$4:$E$9480=AI$40)*(ELCC_Table!$F$4:$F$9480=AI$41)*(ELCC_Table!$G$4:$G$9480=AI$42)*(ELCC_Table!$H$4:$H$9480=AI$43)*ELCC_Table!$I$4:$I$9480))*AI$10/((AI49-AI42)*AI$11)","v":0.10640661011686625},{"$f":"(SUMPRODUCT((ELCC_Table!$C$4:$C$9480=IF($C57=$C$45,AJ$45,AJ$38))*(ELCC_Table!$D$4:$D$9480=IF($C57=$C$46,AJ$46,AJ$39))*(ELCC_Table!$E$4:$E$9480=IF($C57=$C$47,AJ$47,AJ$40))*(ELCC_Table!$F$4:$F$9480=IF($C57=$C$48,AJ$48,AJ$41))*(ELCC_Table!$G$4:$G$9480=IF($C57=$C$49,AJ$49,AJ$42))*(ELCC_Table!$H$4:$H$9480=IF($C57=$C$50,AJ$50,AJ$43))*ELCC_Table!$I$4:$I$9480)-SUMPRODUCT((ELCC_Table!$C$4:$C$9480=AJ$38)*(ELCC_Table!$D$4:$D$9480=AJ$39)*(ELCC_Table!$E$4:$E$9480=AJ$40)*(ELCC_Table!$F$4:$F$9480=AJ$41)*(ELCC_Table!$G$4:$G$9480=AJ$42)*(ELCC_Table!$H$4:$H$9480=AJ$43)*ELCC_Table!$I$4:$I$9480))*AJ$10/((AJ49-AJ42)*AJ$11)","v":0.10640196305607094},{"$f":"(SUMPRODUCT((ELCC_Table!$C$4:$C$9480=IF($C57=$C$45,AK$45,AK$38))*(ELCC_Table!$D$4:$D$9480=IF($C57=$C$46,AK$46,AK$39))*(ELCC_Table!$E$4:$E$9480=IF($C57=$C$47,AK$47,AK$40))*(ELCC_Table!$F$4:$F$9480=IF($C57=$C$48,AK$48,AK$41))*(ELCC_Table!$G$4:$G$9480=IF($C57=$C$49,AK$49,AK$42))*(ELCC_Table!$H$4:$H$9480=IF($C57=$C$50,AK$50,AK$43))*ELCC_Table!$I$4:$I$9480)-SUMPRODUCT((ELCC_Table!$C$4:$C$9480=AK$38)*(ELCC_Table!$D$4:$D$9480=AK$39)*(ELCC_Table!$E$4:$E$9480=AK$40)*(ELCC_Table!$F$4:$F$9480=AK$41)*(ELCC_Table!$G$4:$G$9480=AK$42)*(ELCC_Table!$H$4:$H$9480=AK$43)*ELCC_Table!$I$4:$I$9480))*AK$10/((AK49-AK42)*AK$11)","v":0.1063969451569072},{"$f":"(SUMPRODUCT((ELCC_Table!$C$4:$C$9480=IF($C57=$C$45,AL$45,AL$38))*(ELCC_Table!$D$4:$D$9480=IF($C57=$C$46,AL$46,AL$39))*(ELCC_Table!$E$4:$E$9480=IF($C57=$C$47,AL$47,AL$40))*(ELCC_Table!$F$4:$F$9480=IF($C57=$C$48,AL$48,AL$41))*(ELCC_Table!$G$4:$G$9480=IF($C57=$C$49,AL$49,AL$42))*(ELCC_Table!$H$4:$H$9480=IF($C57=$C$50,AL$50,AL$43))*ELCC_Table!$I$4:$I$9480)-SUMPRODUCT((ELCC_Table!$C$4:$C$9480=AL$38)*(ELCC_Table!$D$4:$D$9480=AL$39)*(ELCC_Table!$E$4:$E$9480=AL$40)*(ELCC_Table!$F$4:$F$9480=AL$41)*(ELCC_Table!$G$4:$G$9480=AL$42)*(ELCC_Table!$H$4:$H$9480=AL$43)*ELCC_Table!$I$4:$I$9480))*AL$10/((AL49-AL42)*AL$11)","v":0.1063915564006916},{"$f":"(SUMPRODUCT((ELCC_Table!$C$4:$C$9480=IF($C57=$C$45,AM$45,AM$38))*(ELCC_Table!$D$4:$D$9480=IF($C57=$C$46,AM$46,AM$39))*(ELCC_Table!$E$4:$E$9480=IF($C57=$C$47,AM$47,AM$40))*(ELCC_Table!$F$4:$F$9480=IF($C57=$C$48,AM$48,AM$41))*(ELCC_Table!$G$4:$G$9480=IF($C57=$C$49,AM$49,AM$42))*(ELCC_Table!$H$4:$H$9480=IF($C57=$C$50,AM$50,AM$43))*ELCC_Table!$I$4:$I$9480)-SUMPRODUCT((ELCC_Table!$C$4:$C$9480=AM$38)*(ELCC_Table!$D$4:$D$9480=AM$39)*(ELCC_Table!$E$4:$E$9480=AM$40)*(ELCC_Table!$F$4:$F$9480=AM$41)*(ELCC_Table!$G$4:$G$9480=AM$42)*(ELCC_Table!$H$4:$H$9480=AM$43)*ELCC_Table!$I$4:$I$9480))*AM$10/((AM49-AM42)*AM$11)","v":0.10638579677471524},{"$f":"(SUMPRODUCT((ELCC_Table!$C$4:$C$9480=IF($C57=$C$45,AN$45,AN$38))*(ELCC_Table!$D$4:$D$9480=IF($C57=$C$46,AN$46,AN$39))*(ELCC_Table!$E$4:$E$9480=IF($C57=$C$47,AN$47,AN$40))*(ELCC_Table!$F$4:$F$9480=IF($C57=$C$48,AN$48,AN$41))*(ELCC_Table!$G$4:$G$9480=IF($C57=$C$49,AN$49,AN$42))*(ELCC_Table!$H$4:$H$9480=IF($C57=$C$50,AN$50,AN$43))*ELCC_Table!$I$4:$I$9480)-SUMPRODUCT((ELCC_Table!$C$4:$C$9480=AN$38)*(ELCC_Table!$D$4:$D$9480=AN$39)*(ELCC_Table!$E$4:$E$9480=AN$40)*(ELCC_Table!$F$4:$F$9480=AN$41)*(ELCC_Table!$G$4:$G$9480=AN$42)*(ELCC_Table!$H$4:$H$9480=AN$43)*ELCC_Table!$I$4:$I$9480))*AN$10/((AN49-AN42)*AN$11)","v":0.10637966627224704},{"$f":"(SUMPRODUCT((ELCC_Table!$C$4:$C$9480=IF($C57=$C$45,AO$45,AO$38))*(ELCC_Table!$D$4:$D$9480=IF($C57=$C$46,AO$46,AO$39))*(ELCC_Table!$E$4:$E$9480=IF($C57=$C$47,AO$47,AO$40))*(ELCC_Table!$F$4:$F$9480=IF($C57=$C$48,AO$48,AO$41))*(ELCC_Table!$G$4:$G$9480=IF($C57=$C$49,AO$49,AO$42))*(ELCC_Table!$H$4:$H$9480=IF($C57=$C$50,AO$50,AO$43))*ELCC_Table!$I$4:$I$9480)-SUMPRODUCT((ELCC_Table!$C$4:$C$9480=AO$38)*(ELCC_Table!$D$4:$D$9480=AO$39)*(ELCC_Table!$E$4:$E$9480=AO$40)*(ELCC_Table!$F$4:$F$9480=AO$41)*(ELCC_Table!$G$4:$G$9480=AO$42)*(ELCC_Table!$H$4:$H$9480=AO$43)*ELCC_Table!$I$4:$I$9480))*AO$10/((AO49-AO42)*AO$11)","v":0.10637316489253652},{"$f":"(SUMPRODUCT((ELCC_Table!$C$4:$C$9480=IF($C57=$C$45,AP$45,AP$38))*(ELCC_Table!$D$4:$D$9480=IF($C57=$C$46,AP$46,AP$39))*(ELCC_Table!$E$4:$E$9480=IF($C57=$C$47,AP$47,AP$40))*(ELCC_Table!$F$4:$F$9480=IF($C57=$C$48,AP$48,AP$41))*(ELCC_Table!$G$4:$G$9480=IF($C57=$C$49,AP$49,AP$42))*(ELCC_Table!$H$4:$H$9480=IF($C57=$C$50,AP$50,AP$43))*ELCC_Table!$I$4:$I$9480)-SUMPRODUCT((ELCC_Table!$C$4:$C$9480=AP$38)*(ELCC_Table!$D$4:$D$9480=AP$39)*(ELCC_Table!$E$4:$E$9480=AP$40)*(ELCC_Table!$F$4:$F$9480=AP$41)*(ELCC_Table!$G$4:$G$9480=AP$42)*(ELCC_Table!$H$4:$H$9480=AP$43)*ELCC_Table!$I$4:$I$9480))*AP$10/((AP49-AP42)*AP$11)","v":0.10636629264081672},{"$f":"(SUMPRODUCT((ELCC_Table!$C$4:$C$9480=IF($C57=$C$45,AQ$45,AQ$38))*(ELCC_Table!$D$4:$D$9480=IF($C57=$C$46,AQ$46,AQ$39))*(ELCC_Table!$E$4:$E$9480=IF($C57=$C$47,AQ$47,AQ$40))*(ELCC_Table!$F$4:$F$9480=IF($C57=$C$48,AQ$48,AQ$41))*(ELCC_Table!$G$4:$G$9480=IF($C57=$C$49,AQ$49,AQ$42))*(ELCC_Table!$H$4:$H$9480=IF($C57=$C$50,AQ$50,AQ$43))*ELCC_Table!$I$4:$I$9480)-SUMPRODUCT((ELCC_Table!$C$4:$C$9480=AQ$38)*(ELCC_Table!$D$4:$D$9480=AQ$39)*(ELCC_Table!$E$4:$E$9480=AQ$40)*(ELCC_Table!$F$4:$F$9480=AQ$41)*(ELCC_Table!$G$4:$G$9480=AQ$42)*(ELCC_Table!$H$4:$H$9480=AQ$43)*ELCC_Table!$I$4:$I$9480))*AQ$10/((AQ49-AQ42)*AQ$11)","v":0.10635904952830644},{"$f":"(SUMPRODUCT((ELCC_Table!$C$4:$C$9480=IF($C57=$C$45,AR$45,AR$38))*(ELCC_Table!$D$4:$D$9480=IF($C57=$C$46,AR$46,AR$39))*(ELCC_Table!$E$4:$E$9480=IF($C57=$C$47,AR$47,AR$40))*(ELCC_Table!$F$4:$F$9480=IF($C57=$C$48,AR$48,AR$41))*(ELCC_Table!$G$4:$G$9480=IF($C57=$C$49,AR$49,AR$42))*(ELCC_Table!$H$4:$H$9480=IF($C57=$C$50,AR$50,AR$43))*ELCC_Table!$I$4:$I$9480)-SUMPRODUCT((ELCC_Table!$C$4:$C$9480=AR$38)*(ELCC_Table!$D$4:$D$9480=AR$39)*(ELCC_Table!$E$4:$E$9480=AR$40)*(ELCC_Table!$F$4:$F$9480=AR$41)*(ELCC_Table!$G$4:$G$9480=AR$42)*(ELCC_Table!$H$4:$H$9480=AR$43)*ELCC_Table!$I$4:$I$9480))*AR$10/((AR49-AR42)*AR$11)","v":0.10635143557221276},{"$f":"(SUMPRODUCT((ELCC_Table!$C$4:$C$9480=IF($C57=$C$45,AS$45,AS$38))*(ELCC_Table!$D$4:$D$9480=IF($C57=$C$46,AS$46,AS$39))*(ELCC_Table!$E$4:$E$9480=IF($C57=$C$47,AS$47,AS$40))*(ELCC_Table!$F$4:$F$9480=IF($C57=$C$48,AS$48,AS$41))*(ELCC_Table!$G$4:$G$9480=IF($C57=$C$49,AS$49,AS$42))*(ELCC_Table!$H$4:$H$9480=IF($C57=$C$50,AS$50,AS$43))*ELCC_Table!$I$4:$I$9480)-SUMPRODUCT((ELCC_Table!$C$4:$C$9480=AS$38)*(ELCC_Table!$D$4:$D$9480=AS$39)*(ELCC_Table!$E$4:$E$9480=AS$40)*(ELCC_Table!$F$4:$F$9480=AS$41)*(ELCC_Table!$G$4:$G$9480=AS$42)*(ELCC_Table!$H$4:$H$9480=AS$43)*ELCC_Table!$I$4:$I$9480))*AS$10/((AS49-AS42)*AS$11)","v":0.10634345079573257},{"$f":"(SUMPRODUCT((ELCC_Table!$C$4:$C$9480=IF($C57=$C$45,AT$45,AT$38))*(ELCC_Table!$D$4:$D$9480=IF($C57=$C$46,AT$46,AT$39))*(ELCC_Table!$E$4:$E$9480=IF($C57=$C$47,AT$47,AT$40))*(ELCC_Table!$F$4:$F$9480=IF($C57=$C$48,AT$48,AT$41))*(ELCC_Table!$G$4:$G$9480=IF($C57=$C$49,AT$49,AT$42))*(ELCC_Table!$H$4:$H$9480=IF($C57=$C$50,AT$50,AT$43))*ELCC_Table!$I$4:$I$9480)-SUMPRODUCT((ELCC_Table!$C$4:$C$9480=AT$38)*(ELCC_Table!$D$4:$D$9480=AT$39)*(ELCC_Table!$E$4:$E$9480=AT$40)*(ELCC_Table!$F$4:$F$9480=AT$41)*(ELCC_Table!$G$4:$G$9480=AT$42)*(ELCC_Table!$H$4:$H$9480=AT$43)*ELCC_Table!$I$4:$I$9480))*AT$10/((AT49-AT42)*AT$11)","v":0.10633509522805487},{"$f":"(SUMPRODUCT((ELCC_Table!$C$4:$C$9480=IF($C57=$C$45,AU$45,AU$38))*(ELCC_Table!$D$4:$D$9480=IF($C57=$C$46,AU$46,AU$39))*(ELCC_Table!$E$4:$E$9480=IF($C57=$C$47,AU$47,AU$40))*(ELCC_Table!$F$4:$F$9480=IF($C57=$C$48,AU$48,AU$41))*(ELCC_Table!$G$4:$G$9480=IF($C57=$C$49,AU$49,AU$42))*(ELCC_Table!$H$4:$H$9480=IF($C57=$C$50,AU$50,AU$43))*ELCC_Table!$I$4:$I$9480)-SUMPRODUCT((ELCC_Table!$C$4:$C$9480=AU$38)*(ELCC_Table!$D$4:$D$9480=AU$39)*(ELCC_Table!$E$4:$E$9480=AU$40)*(ELCC_Table!$F$4:$F$9480=AU$41)*(ELCC_Table!$G$4:$G$9480=AU$42)*(ELCC_Table!$H$4:$H$9480=AU$43)*ELCC_Table!$I$4:$I$9480))*AU$10/((AU49-AU42)*AU$11)","v":0.10632636890436205},{"$f":"(SUMPRODUCT((ELCC_Table!$C$4:$C$9480=IF($C57=$C$45,AV$45,AV$38))*(ELCC_Table!$D$4:$D$9480=IF($C57=$C$46,AV$46,AV$39))*(ELCC_Table!$E$4:$E$9480=IF($C57=$C$47,AV$47,AV$40))*(ELCC_Table!$F$4:$F$9480=IF($C57=$C$48,AV$48,AV$41))*(ELCC_Table!$G$4:$G$9480=IF($C57=$C$49,AV$49,AV$42))*(ELCC_Table!$H$4:$H$9480=IF($C57=$C$50,AV$50,AV$43))*ELCC_Table!$I$4:$I$9480)-SUMPRODUCT((ELCC_Table!$C$4:$C$9480=AV$38)*(ELCC_Table!$D$4:$D$9480=AV$39)*(ELCC_Table!$E$4:$E$9480=AV$40)*(ELCC_Table!$F$4:$F$9480=AV$41)*(ELCC_Table!$G$4:$G$9480=AV$42)*(ELCC_Table!$H$4:$H$9480=AV$43)*ELCC_Table!$I$4:$I$9480))*AV$10/((AV49-AV42)*AV$11)","v":0.10631727186583119},{"$f":"(SUMPRODUCT((ELCC_Table!$C$4:$C$9480=IF($C57=$C$45,AW$45,AW$38))*(ELCC_Table!$D$4:$D$9480=IF($C57=$C$46,AW$46,AW$39))*(ELCC_Table!$E$4:$E$9480=IF($C57=$C$47,AW$47,AW$40))*(ELCC_Table!$F$4:$F$9480=IF($C57=$C$48,AW$48,AW$41))*(ELCC_Table!$G$4:$G$9480=IF($C57=$C$49,AW$49,AW$42))*(ELCC_Table!$H$4:$H$9480=IF($C57=$C$50,AW$50,AW$43))*ELCC_Table!$I$4:$I$9480)-SUMPRODUCT((ELCC_Table!$C$4:$C$9480=AW$38)*(ELCC_Table!$D$4:$D$9480=AW$39)*(ELCC_Table!$E$4:$E$9480=AW$40)*(ELCC_Table!$F$4:$F$9480=AW$41)*(ELCC_Table!$G$4:$G$9480=AW$42)*(ELCC_Table!$H$4:$H$9480=AW$43)*ELCC_Table!$I$4:$I$9480))*AW$10/((AW49-AW42)*AW$11)","v":0.10630780415963537},{"$f":"(SUMPRODUCT((ELCC_Table!$C$4:$C$9480=IF($C57=$C$45,AX$45,AX$38))*(ELCC_Table!$D$4:$D$9480=IF($C57=$C$46,AX$46,AX$39))*(ELCC_Table!$E$4:$E$9480=IF($C57=$C$47,AX$47,AX$40))*(ELCC_Table!$F$4:$F$9480=IF($C57=$C$48,AX$48,AX$41))*(ELCC_Table!$G$4:$G$9480=IF($C57=$C$49,AX$49,AX$42))*(ELCC_Table!$H$4:$H$9480=IF($C57=$C$50,AX$50,AX$43))*ELCC_Table!$I$4:$I$9480)-SUMPRODUCT((ELCC_Table!$C$4:$C$9480=AX$38)*(ELCC_Table!$D$4:$D$9480=AX$39)*(ELCC_Table!$E$4:$E$9480=AX$40)*(ELCC_Table!$F$4:$F$9480=AX$41)*(ELCC_Table!$G$4:$G$9480=AX$42)*(ELCC_Table!$H$4:$H$9480=AX$43)*ELCC_Table!$I$4:$I$9480))*AX$10/((AX49-AX42)*AX$11)","v":0.10629796583894432},{"$f":"(SUMPRODUCT((ELCC_Table!$C$4:$C$9480=IF($C57=$C$45,AY$45,AY$38))*(ELCC_Table!$D$4:$D$9480=IF($C57=$C$46,AY$46,AY$39))*(ELCC_Table!$E$4:$E$9480=IF($C57=$C$47,AY$47,AY$40))*(ELCC_Table!$F$4:$F$9480=IF($C57=$C$48,AY$48,AY$41))*(ELCC_Table!$G$4:$G$9480=IF($C57=$C$49,AY$49,AY$42))*(ELCC_Table!$H$4:$H$9480=IF($C57=$C$50,AY$50,AY$43))*ELCC_Table!$I$4:$I$9480)-SUMPRODUCT((ELCC_Table!$C$4:$C$9480=AY$38)*(ELCC_Table!$D$4:$D$9480=AY$39)*(ELCC_Table!$E$4:$E$9480=AY$40)*(ELCC_Table!$F$4:$F$9480=AY$41)*(ELCC_Table!$G$4:$G$9480=AY$42)*(ELCC_Table!$H$4:$H$9480=AY$43)*ELCC_Table!$I$4:$I$9480))*AY$10/((AY49-AY42)*AY$11)","v":0.10628775696292504},{"$f":"(SUMPRODUCT((ELCC_Table!$C$4:$C$9480=IF($C57=$C$45,AZ$45,AZ$38))*(ELCC_Table!$D$4:$D$9480=IF($C57=$C$46,AZ$46,AZ$39))*(ELCC_Table!$E$4:$E$9480=IF($C57=$C$47,AZ$47,AZ$40))*(ELCC_Table!$F$4:$F$9480=IF($C57=$C$48,AZ$48,AZ$41))*(ELCC_Table!$G$4:$G$9480=IF($C57=$C$49,AZ$49,AZ$42))*(ELCC_Table!$H$4:$H$9480=IF($C57=$C$50,AZ$50,AZ$43))*ELCC_Table!$I$4:$I$9480)-SUMPRODUCT((ELCC_Table!$C$4:$C$9480=AZ$38)*(ELCC_Table!$D$4:$D$9480=AZ$39)*(ELCC_Table!$E$4:$E$9480=AZ$40)*(ELCC_Table!$F$4:$F$9480=AZ$41)*(ELCC_Table!$G$4:$G$9480=AZ$42)*(ELCC_Table!$H$4:$H$9480=AZ$43)*ELCC_Table!$I$4:$I$9480))*AZ$10/((AZ49-AZ42)*AZ$11)","v":0.10627717759674231},{"$f":"(SUMPRODUCT((ELCC_Table!$C$4:$C$9480=IF($C57=$C$45,BA$45,BA$38))*(ELCC_Table!$D$4:$D$9480=IF($C57=$C$46,BA$46,BA$39))*(ELCC_Table!$E$4:$E$9480=IF($C57=$C$47,BA$47,BA$40))*(ELCC_Table!$F$4:$F$9480=IF($C57=$C$48,BA$48,BA$41))*(ELCC_Table!$G$4:$G$9480=IF($C57=$C$49,BA$49,BA$42))*(ELCC_Table!$H$4:$H$9480=IF($C57=$C$50,BA$50,BA$43))*ELCC_Table!$I$4:$I$9480)-SUMPRODUCT((ELCC_Table!$C$4:$C$9480=BA$38)*(ELCC_Table!$D$4:$D$9480=BA$39)*(ELCC_Table!$E$4:$E$9480=BA$40)*(ELCC_Table!$F$4:$F$9480=BA$41)*(ELCC_Table!$G$4:$G$9480=BA$42)*(ELCC_Table!$H$4:$H$9480=BA$43)*ELCC_Table!$I$4:$I$9480))*BA$10/((BA49-BA42)*BA$11)","v":0.10626622781155888}]
[null,null,"Wind - Inland","MW/GWh",{"$f":"(SUMPRODUCT((ELCC_Table!$C$4:$C$9480=IF($C58=$C$45,E$45,E$38))*(ELCC_Table!$D$4:$D$9480=IF($C58=$C$46,E$46,E$39))*(ELCC_Table!$E$4:$E$9480=IF($C58=$C$47,E$47,E$40))*(ELCC_Table!$F$4:$F$9480=IF($C58=$C$48,E$48,E$41))*(ELCC_Table!$G$4:$G$9480=IF($C58=$C$49,E$49,E$42))*(ELCC_Table!$H$4:$H$9480=IF($C58=$C$50,E$50,E$43))*ELCC_Table!$I$4:$I$9480)-SUMPRODUCT((ELCC_Table!$C$4:$C$9480=E$38)*(ELCC_Table!$D$4:$D$9480=E$39)*(ELCC_Table!$E$4:$E$9480=E$40)*(ELCC_Table!$F$4:$F$9480=E$41)*(ELCC_Table!$G$4:$G$9480=E$42)*(ELCC_Table!$H$4:$H$9480=E$43)*ELCC_Table!$I$4:$I$9480))*E$10/((E50-E43)*E$11)","v":4.2957841350724328E-2},{"$f":"(SUMPRODUCT((ELCC_Table!$C$4:$C$9480=IF($C58=$C$45,F$45,F$38))*(ELCC_Table!$D$4:$D$9480=IF($C58=$C$46,F$46,F$39))*(ELCC_Table!$E$4:$E$9480=IF($C58=$C$47,F$47,F$40))*(ELCC_Table!$F$4:$F$9480=IF($C58=$C$48,F$48,F$41))*(ELCC_Table!$G$4:$G$9480=IF($C58=$C$49,F$49,F$42))*(ELCC_Table!$H$4:$H$9480=IF($C58=$C$50,F$50,F$43))*ELCC_Table!$I$4:$I$9480)-SUMPRODUCT((ELCC_Table!$C$4:$C$9480=F$38)*(ELCC_Table!$D$4:$D$9480=F$39)*(ELCC_Table!$E$4:$E$9480=F$40)*(ELCC_Table!$F$4:$F$9480=F$41)*(ELCC_Table!$G$4:$G$9480=F$42)*(ELCC_Table!$H$4:$H$9480=F$43)*ELCC_Table!$I$4:$I$9480))*F$10/((F50-F43)*F$11)","v":4.4173496158898186E-2},{"$f":"(SUMPRODUCT((ELCC_Table!$C$4:$C$9480=IF($C58=$C$45,G$45,G$38))*(ELCC_Table!$D$4:$D$9480=IF($C58=$C$46,G$46,G$39))*(ELCC_Table!$E$4:$E$9480=IF($C58=$C$47,G$47,G$40))*(ELCC_Table!$F$4:$F$9480=IF($C58=$C$48,G$48,G$41))*(ELCC_Table!$G$4:$G$9480=IF($C58=$C$49,G$49,G$42))*(ELCC_Table!$H$4:$H$9480=IF($C58=$C$50,G$50,G$43))*ELCC_Table!$I$4:$I$9480)-SUMPRODUCT((ELCC_Table!$C$4:$C$9480=G$38)*(ELCC_Table!$D$4:$D$9480=G$39)*(ELCC_Table!$E$4:$E$9480=G$40)*(ELCC_Table!$F$4:$F$9480=G$41)*(ELCC_Table!$G$4:$G$9480=G$42)*(ELCC_Table!$H$4:$H$9480=G$43)*ELCC_Table!$I$4:$I$9480))*G$10/((G50-G43)*G$11)","v":4.6745788182659197E-2},{"$f":"(SUMPRODUCT((ELCC_Table!$C$4:$C$9480=IF($C58=$C$45,H$45,H$38))*(ELCC_Table!$D$4:$D$9480=IF($C58=$C$46,H$46,H$39))*(ELCC_Table!$E$4:$E$9480=IF($C58=$C$47,H$47,H$40))*(ELCC_Table!$F$4:$F$9480=IF($C58=$C$48,H$48,H$41))*(ELCC_Table!$G$4:$G$9480=IF($C58=$C$49,H$49,H$42))*(ELCC_Table!$H$4:$H$9480=IF($C58=$C$50,H$50,H$43))*ELCC_Table!$I$4:$I$9480)-SUMPRODUCT((ELCC_Table!$C$4:$C$9480=H$38)*(ELCC_Table!$D$4:$D$9480=H$39)*(ELCC_Table!$E$4:$E$9480=H$40)*(ELCC_Table!$F$4:$F$9480=H$41)*(ELCC_Table!$G$4:$G$9480=H$42)*(ELCC_Table!$H$4:$H$9480=H$43)*ELCC_Table!$I$4:$I$9480))*H$10/((H50-H43)*H$11)","v":6.2984377213785747E-2},{"$f":"(SUMPRODUCT((ELCC_Table!$C$4:$C$9480=IF($C58=$C$45,I$45,I$38))*(ELCC_Table!$D$4:$D$9480=IF($C58=$C$46,I$46,I$39))*(ELCC_Table!$E$4:$E$9480=IF($C58=$C$47,I$47,I$40))*(ELCC_Table!$F$4:$F$9480=IF($C58=$C$48,I$48,I$41))*(ELCC_Table!$G$4:$G$9480=IF($C58=$C$49,I$49,I$42))*(ELCC_Table!$H$4:$H$9480=IF($C58=$C$50,I$50,I$43))*ELCC_Table!$I$4:$I$9480)-SUMPRODUCT((ELCC_Table!$C$4:$C$9480=I$38)*(ELCC_Table!$D$4:$D$9480=I$39)*(ELCC_Table!$E$4:$E$9480=I$40)*(ELCC_Table!$F$4:$F$9480=I$41)*(ELCC_Table!$G$4:$G$9480=I$42)*(ELCC_Table!$H$4:$H$9480=I$43)*ELCC_Table!$I$4:$I$9480))*I$10/((I50-I43)*I$11)","v":6.9489108521283025E-2},{"$f":"(SUMPRODUCT((ELCC_Table!$C$4:$C$9480=IF($C58=$C$45,J$45,J$38))*(ELCC_Table!$D$4:$D$9480=IF($C58=$C$46,J$46,J$39))*(ELCC_Table!$E$4:$E$9480=IF($C58=$C$47,J$47,J$40))*(ELCC_Table!$F$4:$F$9480=IF($C58=$C$48,J$48,J$41))*(ELCC_Table!$G$4:$G$9480=IF($C58=$C$49,J$49,J$42))*(ELCC_Table!$H$4:$H$9480=IF($C58=$C$50,J$50,J$43))*ELCC_Table!$I$4:$I$9480)-SUMPRODUCT((ELCC_Table!$C$4:$C$9480=J$38)*(ELCC_Table!$D$4:$D$9480=J$39)*(ELCC_Table!$E$4:$E$9480=J$40)*(ELCC_Table!$F$4:$F$9480=J$41)*(ELCC_Table!$G$4:$G$9480=J$42)*(ELCC_Table!$H$4:$H$9480=J$43)*ELCC_Table!$I$4:$I$9480))*J$10/((J50-J43)*J$11)","v":4.5075967214157783E-2},{"$f":"(SUMPRODUCT((ELCC_Table!$C$4:$C$9480=IF($C58=$C$45,K$45,K$38))*(ELCC_Table!$D$4:$D$9480=IF($C58=$C$46,K$46,K$39))*(ELCC_Table!$E$4:$E$9480=IF($C58=$C$47,K$47,K$40))*(ELCC_Table!$F$4:$F$9480=IF($C58=$C$48,K$48,K$41))*(ELCC_Table!$G$4:$G$9480=IF($C58=$C$49,K$49,K$42))*(ELCC_Table!$H$4:$H$9480=IF($C58=$C$50,K$50,K$43))*ELCC_Table!$I$4:$I$9480)-SUMPRODUCT((ELCC_Table!$C$4:$C$9480=K$38)*(ELCC_Table!$D$4:$D$9480=K$39)*(ELCC_Table!$E$4:$E$9480=K$40)*(ELCC_Table!$F$4:$F$9480=K$41)*(ELCC_Table!$G$4:$G$9480=K$42)*(ELCC_Table!$H$4:$H$9480=K$43)*ELCC_Table!$I$4:$I$9480))*K$10/((K50-K43)*K$11)","v":5.2958549786108707E-2},{"$f":"(SUMPRODUCT((ELCC_Table!$C$4:$C$9480=IF($C58=$C$45,L$45,L$38))*(ELCC_Table!$D$4:$D$9480=IF($C58=$C$46,L$46,L$39))*(ELCC_Table!$E$4:$E$9480=IF($C58=$C$47,L$47,L$40))*(ELCC_Table!$F$4:$F$9480=IF($C58=$C$48,L$48,L$41))*(ELCC_Table!$G$4:$G$9480=IF($C58=$C$49,L$49,L$42))*(ELCC_Table!$H$4:$H$9480=IF($C58=$C$50,L$50,L$43))*ELCC_Table!$I$4:$I$9480)-SUMPRODUCT((ELCC_Table!$C$4:$C$9480=L$38)*(ELCC_Table!$D$4:$D$9480=L$39)*(ELCC_Table!$E$4:$E$9480=L$40)*(ELCC_Table!$F$4:$F$9480=L$41)*(ELCC_Table!$G$4:$G$9480=L$42)*(ELCC_Table!$H$4:$H$9480=L$43)*ELCC_Table!$I$4:$I$9480))*L$10/((L50-L43)*L$11)","v":5.3659263550689729E-2},{"$f":"(SUMPRODUCT((ELCC_Table!$C$4:$C$9480=IF($C58=$C$45,M$45,M$38))*(ELCC_Table!$D$4:$D$9480=IF($C58=$C$46,M$46,M$39))*(ELCC_Table!$E$4:$E$9480=IF($C58=$C$47,M$47,M$40))*(ELCC_Table!$F$4:$F$9480=IF($C58=$C$48,M$48,M$41))*(ELCC_Table!$G$4:$G$9480=IF($C58=$C$49,M$49,M$42))*(ELCC_Table!$H$4:$H$9480=IF($C58=$C$50,M$50,M$43))*ELCC_Table!$I$4:$I$9480)-SUMPRODUCT((ELCC_Table!$C$4:$C$9480=M$38)*(ELCC_Table!$D$4:$D$9480=M$39)*(ELCC_Table!$E$4:$E$9480=M$40)*(ELCC_Table!$F$4:$F$9480=M$41)*(ELCC_Table!$G$4:$G$9480=M$42)*(ELCC_Table!$H$4:$H$9480=M$43)*ELCC_Table!$I$4:$I$9480))*M$10/((M50-M43)*M$11)","v":5.4101859344988366E-2},{"$f":"(SUMPRODUCT((ELCC_Table!$C$4:$C$9480=IF($C58=$C$45,N$45,N$38))*(ELCC_Table!$D$4:$D$9480=IF($C58=$C$46,N$46,N$39))*(ELCC_Table!$E$4:$E$9480=IF($C58=$C$47,N$47,N$40))*(ELCC_Table!$F$4:$F$9480=IF($C58=$C$48,N$48,N$41))*(ELCC_Table!$G$4:$G$9480=IF($C58=$C$49,N$49,N$42))*(ELCC_Table!$H$4:$H$9480=IF($C58=$C$50,N$50,N$43))*ELCC_Table!$I$4:$I$9480)-SUMPRODUCT((ELCC_Table!$C$4:$C$9480=N$38)*(ELCC_Table!$D$4:$D$9480=N$39)*(ELCC_Table!$E$4:$E$9480=N$40)*(ELCC_Table!$F$4:$F$9480=N$41)*(ELCC_Table!$G$4:$G$9480=N$42)*(ELCC_Table!$H$4:$H$9480=N$43)*ELCC_Table!$I$4:$I$9480))*N$10/((N50-N43)*N$11)","v":5.41856520923234E-2},{"$f":"(SUMPRODUCT((ELCC_Table!$C$4:$C$9480=IF($C58=$C$45,O$45,O$38))*(ELCC_Table!$D$4:$D$9480=IF($C58=$C$46,O$46,O$39))*(ELCC_Table!$E$4:$E$9480=IF($C58=$C$47,O$47,O$40))*(ELCC_Table!$F$4:$F$9480=IF($C58=$C$48,O$48,O$41))*(ELCC_Table!$G$4:$G$9480=IF($C58=$C$49,O$49,O$42))*(ELCC_Table!$H$4:$H$9480=IF($C58=$C$50,O$50,O$43))*ELCC_Table!$I$4:$I$9480)-SUMPRODUCT((ELCC_Table!$C$4:$C$9480=O$38)*(ELCC_Table!$D$4:$D$9480=O$39)*(ELCC_Table!$E$4:$E$9480=O$40)*(ELCC_Table!$F$4:$F$9480=O$41)*(ELCC_Table!$G$4:$G$9480=O$42)*(ELCC_Table!$H$4:$H$9480=O$43)*ELCC_Table!$I$4:$I$9480))*O$10/((O50-O43)*O$11)","v":5.454477981619768E-2},{"$f":"(SUMPRODUCT((ELCC_Table!$C$4:$C$9480=IF($C58=$C$45,P$45,P$38))*(ELCC_Table!$D$4:$D$9480=IF($C58=$C$46,P$46,P$39))*(ELCC_Table!$E$4:$E$9480=IF($C58=$C$47,P$47,P$40))*(ELCC_Table!$F$4:$F$9480=IF($C58=$C$48,P$48,P$41))*(ELCC_Table!$G$4:$G$9480=IF($C58=$C$49,P$49,P$42))*(ELCC_Table!$H$4:$H$9480=IF($C58=$C$50,P$50,P$43))*ELCC_Table!$I$4:$I$9480)-SUMPRODUCT((ELCC_Table!$C$4:$C$9480=P$38)*(ELCC_Table!$D$4:$D$9480=P$39)*(ELCC_Table!$E$4:$E$9480=P$40)*(ELCC_Table!$F$4:$F$9480=P$41)*(ELCC_Table!$G$4:$G$9480=P$42)*(ELCC_Table!$H$4:$H$9480=P$43)*ELCC_Table!$I$4:$I$9480))*P$10/((P50-P43)*P$11)","v":5.4543145755022053E-2},{"$f":"(SUMPRODUCT((ELCC_Table!$C$4:$C$9480=IF($C58=$C$45,Q$45,Q$38))*(ELCC_Table!$D$4:$D$9480=IF($C58=$C$46,Q$46,Q$39))*(ELCC_Table!$E$4:$E$9480=IF($C58=$C$47,Q$47,Q$40))*(ELCC_Table!$F$4:$F$9480=IF($C58=$C$48,Q$48,Q$41))*(ELCC_Table!$G$4:$G$9480=IF($C58=$C$49,Q$49,Q$42))*(ELCC_Table!$H$4:$H$9480=IF($C58=$C$50,Q$50,Q$43))*ELCC_Table!$I$4:$I$9480)-SUMPRODUCT((ELCC_Table!$C$4:$C$9480=Q$38)*(ELCC_Table!$D$4:$D$9480=Q$39)*(ELCC_Table!$E$4:$E$9480=Q$40)*(ELCC_Table!$F$4:$F$9480=Q$41)*(ELCC_Table!$G$4:$G$9480=Q$42)*(ELCC_Table!$H$4:$H$9480=Q$43)*ELCC_Table!$I$4:$I$9480))*Q$10/((Q50-Q43)*Q$11)","v":5.4632152287780268E-2},{"$f":"(SUMPRODUCT((ELCC_Table!$C$4:$C$9480=IF($C58=$C$45,R$45,R$38))*(ELCC_Table!$D$4:$D$9480=IF($C58=$C$46,R$46,R$39))*(ELCC_Table!$E$4:$E$9480=IF($C58=$C$47,R$47,R$40))*(ELCC_Table!$F$4:$F$9480=IF($C58=$C$48,R$48,R$41))*(ELCC_Table!$G$4:$G$9480=IF($C58=$C$49,R$49,R$42))*(ELCC_Table!$H$4:$H$9480=IF($C58=$C$50,R$50,R$43))*ELCC_Table!$I$4:$I$9480)-SUMPRODUCT((ELCC_Table!$C$4:$C$9480=R$38)*(ELCC_Table!$D$4:$D$9480=R$39)*(ELCC_Table!$E$4:$E$9480=R$40)*(ELCC_Table!$F$4:$F$9480=R$41)*(ELCC_Table!$G$4:$G$9480=R$42)*(ELCC_Table!$H$4:$H$9480=R$43)*ELCC_Table!$I$4:$I$9480))*R$10/((R50-R43)*R$11)","v":5.4490800869270939E-2},{"$f":"(SUMPRODUCT((ELCC_Table!$C$4:$C$9480=IF($C58=$C$45,S$45,S$38))*(ELCC_Table!$D$4:$D$9480=IF($C58=$C$46,S$46,S$39))*(ELCC_Table!$E$4:$E$9480=IF($C58=$C$47,S$47,S$40))*(ELCC_Table!$F$4:$F$9480=IF($C58=$C$48,S$48,S$41))*(ELCC_Table!$G$4:$G$9480=IF($C58=$C$49,S$49,S$42))*(ELCC_Table!$H$4:$H$9480=IF($C58=$C$50,S$50,S$43))*ELCC_Table!$I$4:$I$9480)-SUMPRODUCT((ELCC_Table!$C$4:$C$9480=S$38)*(ELCC_Table!$D$4:$D$9480=S$39)*(ELCC_Table!$E$4:$E$9480=S$40)*(ELCC_Table!$F$4:$F$9480=S$41)*(ELCC_Table!$G$4:$G$9480=S$42)*(ELCC_Table!$H$4:$H$9480=S$43)*ELCC_Table!$I$4:$I$9480))*S$10/((S50-S43)*S$11)","v":5.4473347099395497E-2},{"$f":"(SUMPRODUCT((ELCC_Table!$C$4:$C$9480=IF($C58=$C$45,T$45,T$38))*(ELCC_Table!$D$4:$D$9480=IF($C58=$C$46,T$46,T$39))*(ELCC_Table!$E$4:$E$9480=IF($C58=$C$47,T$47,T$40))*(ELCC_Table!$F$4:$F$9480=IF($C58=$C$48,T$48,T$41))*(ELCC_Table!$G$4:$G$9480=IF($C58=$C$49,T$49,T$42))*(ELCC_Table!$H$4:$H$9480=IF($C58=$C$50,T$50,T$43))*ELCC_Table!$I$4:$I$9480)-SUMPRODUCT((ELCC_Table!$C$4:$C$9480=T$38)*(ELCC_Table!$D$4:$D$9480=T$39)*(ELCC_Table!$E$4:$E$9480=T$40)*(ELCC_Table!$F$4:$F$9480=T$41)*(ELCC_Table!$G$4:$G$9480=T$42)*(ELCC_Table!$H$4:$H$9480=T$43)*ELCC_Table!$I$4:$I$9480))*T$10/((T50-T43)*T$11)","v":5.47140199451547E-2},{"$f":"(SUMPRODUCT((ELCC_Table!$C$4:$C$9480=IF($C58=$C$45,U$45,U$38))*(ELCC_Table!$D$4:$D$9480=IF($C58=$C$46,U$46,U$39))*(ELCC_Table!$E$4:$E$9480=IF($C58=$C$47,U$47,U$40))*(ELCC_Table!$F$4:$F$9480=IF($C58=$C$48,U$48,U$41))*(ELCC_Table!$G$4:$G$9480=IF($C58=$C$49,U$49,U$42))*(ELCC_Table!$H$4:$H$9480=IF($C58=$C$50,U$50,U$43))*ELCC_Table!$I$4:$I$9480)-SUMPRODUCT((ELCC_Table!$C$4:$C$9480=U$38)*(ELCC_Table!$D$4:$D$9480=U$39)*(ELCC_Table!$E$4:$E$9480=U$40)*(ELCC_Table!$F$4:$F$9480=U$41)*(ELCC_Table!$G$4:$G$9480=U$42)*(ELCC_Table!$H$4:$H$9480=U$43)*ELCC_Table!$I$4:$I$9480))*U$10/((U50-U43)*U$11)","v":5.222273113736902E-2},{"$f":"(SUMPRODUCT((ELCC_Table!$C$4:$C$9480=IF($C58=$C$45,V$45,V$38))*(ELCC_Table!$D$4:$D$9480=IF($C58=$C$46,V$46,V$39))*(ELCC_Table!$E$4:$E$9480=IF($C58=$C$47,V$47,V$40))*(ELCC_Table!$F$4:$F$9480=IF($C58=$C$48,V$48,V$41))*(ELCC_Table!$G$4:$G$9480=IF($C58=$C$49,V$49,V$42))*(ELCC_Table!$H$4:$H$9480=IF($C58=$C$50,V$50,V$43))*ELCC_Table!$I$4:$I$9480)-SUMPRODUCT((ELCC_Table!$C$4:$C$9480=V$38)*(ELCC_Table!$D$4:$D$9480=V$39)*(ELCC_Table!$E$4:$E$9480=V$40)*(ELCC_Table!$F$4:$F$9480=V$41)*(ELCC_Table!$G$4:$G$9480=V$42)*(ELCC_Table!$H$4:$H$9480=V$43)*ELCC_Table!$I$4:$I$9480))*V$10/((V50-V43)*V$11)","v":5.2386035156274637E-2},{"$f":"(SUMPRODUCT((ELCC_Table!$C$4:$C$9480=IF($C58=$C$45,W$45,W$38))*(ELCC_Table!$D$4:$D$9480=IF($C58=$C$46,W$46,W$39))*(ELCC_Table!$E$4:$E$9480=IF($C58=$C$47,W$47,W$40))*(ELCC_Table!$F$4:$F$9480=IF($C58=$C$48,W$48,W$41))*(ELCC_Table!$G$4:$G$9480=IF($C58=$C$49,W$49,W$42))*(ELCC_Table!$H$4:$H$9480=IF($C58=$C$50,W$50,W$43))*ELCC_Table!$I$4:$I$9480)-SUMPRODUCT((ELCC_Table!$C$4:$C$9480=W$38)*(ELCC_Table!$D$4:$D$9480=W$39)*(ELCC_Table!$E$4:$E$9480=W$40)*(ELCC_Table!$F$4:$F$9480=W$41)*(ELCC_Table!$G$4:$G$9480=W$42)*(ELCC_Table!$H$4:$H$9480=W$43)*ELCC_Table!$I$4:$I$9480))*W$10/((W50-W43)*W$11)","v":5.2543336817956594E-2},{"$f":"(SUMPRODUCT((ELCC_Table!$C$4:$C$9480=IF($C58=$C$45,X$45,X$38))*(ELCC_Table!$D$4:$D$9480=IF($C58=$C$46,X$46,X$39))*(ELCC_Table!$E$4:$E$9480=IF($C58=$C$47,X$47,X$40))*(ELCC_Table!$F$4:$F$9480=IF($C58=$C$48,X$48,X$41))*(ELCC_Table!$G$4:$G$9480=IF($C58=$C$49,X$49,X$42))*(ELCC_Table!$H$4:$H$9480=IF($C58=$C$50,X$50,X$43))*ELCC_Table!$I$4:$I$9480)-SUMPRODUCT((ELCC_Table!$C$4:$C$9480=X$38)*(ELCC_Table!$D$4:$D$9480=X$39)*(ELCC_Table!$E$4:$E$9480=X$40)*(ELCC_Table!$F$4:$F$9480=X$41)*(ELCC_Table!$G$4:$G$9480=X$42)*(ELCC_Table!$H$4:$H$9480=X$43)*ELCC_Table!$I$4:$I$9480))*X$10/((X50-X43)*X$11)","v":5.2543237773734743E-2},{"$f":"(SUMPRODUCT((ELCC_Table!$C$4:$C$9480=IF($C58=$C$45,Y$45,Y$38))*(ELCC_Table!$D$4:$D$9480=IF($C58=$C$46,Y$46,Y$39))*(ELCC_Table!$E$4:$E$9480=IF($C58=$C$47,Y$47,Y$40))*(ELCC_Table!$F$4:$F$9480=IF($C58=$C$48,Y$48,Y$41))*(ELCC_Table!$G$4:$G$9480=IF($C58=$C$49,Y$49,Y$42))*(ELCC_Table!$H$4:$H$9480=IF($C58=$C$50,Y$50,Y$43))*ELCC_Table!$I$4:$I$9480)-SUMPRODUCT((ELCC_Table!$C$4:$C$9480=Y$38)*(ELCC_Table!$D$4:$D$9480=Y$39)*(ELCC_Table!$E$4:$E$9480=Y$40)*(ELCC_Table!$F$4:$F$9480=Y$41)*(ELCC_Table!$G$4:$G$9480=Y$42)*(ELCC_Table!$H$4:$H$9480=Y$43)*ELCC_Table!$I$4:$I$9480))*Y$10/((Y50-Y43)*Y$11)","v":5.2542955996614932E-2},{"$f":"(SUMPRODUCT((ELCC_Table!$C$4:$C$9480=IF($C58=$C$45,Z$45,Z$38))*(ELCC_Table!$D$4:$D$9480=IF($C58=$C$46,Z$46,Z$39))*(ELCC_Table!$E$4:$E$9480=IF($C58=$C$47,Z$47,Z$40))*(ELCC_Table!$F$4:$F$9480=IF($C58=$C$48,Z$48,Z$41))*(ELCC_Table!$G$4:$G$9480=IF($C58=$C$49,Z$49,Z$42))*(ELCC_Table!$H$4:$H$9480=IF($C58=$C$50,Z$50,Z$43))*ELCC_Table!$I$4:$I$9480)-SUMPRODUCT((ELCC_Table!$C$4:$C$9480=Z$38)*(ELCC_Table!$D$4:$D$9480=Z$39)*(ELCC_Table!$E$4:$E$9480=Z$40)*(ELCC_Table!$F$4:$F$9480=Z$41)*(ELCC_Table!$G$4:$G$9480=Z$42)*(ELCC_Table!$H$4:$H$9480=Z$43)*ELCC_Table!$I$4:$I$9480))*Z$10/((Z50-Z43)*Z$11)","v":5.2542491442141813E-2},{"$f":"(SUMPRODUCT((ELCC_Table!$C$4:$C$9480=IF($C58=$C$45,AA$45,AA$38))*(ELCC_Table!$D$4:$D$9480=IF($C58=$C$46,AA$46,AA$39))*(ELCC_Table!$E$4:$E$9480=IF($C58=$C$47,AA$47,AA$40))*(ELCC_Table!$F$4:$F$9480=IF($C58=$C$48,AA$48,AA$41))*(ELCC_Table!$G$4:$G$9480=IF($C58=$C$49,AA$49,AA$42))*(ELCC_Table!$H$4:$H$9480=IF($C58=$C$50,AA$50,AA$43))*ELCC_Table!$I$4:$I$9480)-SUMPRODUCT((ELCC_Table!$C$4:$C$9480=AA$38)*(ELCC_Table!$D$4:$D$9480=AA$39)*(ELCC_Table!$E$4:$E$9480=AA$40)*(ELCC_Table!$F$4:$F$9480=AA$41)*(ELCC_Table!$G$4:$G$9480=AA$42)*(ELCC_Table!$H$4:$H$9480=AA$43)*ELCC_Table!$I$4:$I$9480))*AA$10/((AA50-AA43)*AA$11)","v":5.2541844068782137E-2},{"$f":"(SUMPRODUCT((ELCC_Table!$C$4:$C$9480=IF($C58=$C$45,AB$45,AB$38))*(ELCC_Table!$D$4:$D$9480=IF($C58=$C$46,AB$46,AB$39))*(ELCC_Table!$E$4:$E$9480=IF($C58=$C$47,AB$47,AB$40))*(ELCC_Table!$F$4:$F$9480=IF($C58=$C$48,AB$48,AB$41))*(ELCC_Table!$G$4:$G$9480=IF($C58=$C$49,AB$49,AB$42))*(ELCC_Table!$H$4:$H$9480=IF($C58=$C$50,AB$50,AB$43))*ELCC_Table!$I$4:$I$9480)-SUMPRODUCT((ELCC_Table!$C$4:$C$9480=AB$38)*(ELCC_Table!$D$4:$D$9480=AB$39)*(ELCC_Table!$E$4:$E$9480=AB$40)*(ELCC_Table!$F$4:$F$9480=AB$41)*(ELCC_Table!$G$4:$G$9480=AB$42)*(ELCC_Table!$H$4:$H$9480=AB$43)*ELCC_Table!$I$4:$I$9480))*AB$10/((AB50-AB43)*AB$11)","v":5.2480269990629567E-2},{"$f":"(SUMPRODUCT((ELCC_Table!$C$4:$C$9480=IF($C58=$C$45,AC$45,AC$38))*(ELCC_Table!$D$4:$D$9480=IF($C58=$C$46,AC$46,AC$39))*(ELCC_Table!$E$4:$E$9480=IF($C58=$C$47,AC$47,AC$40))*(ELCC_Table!$F$4:$F$9480=IF($C58=$C$48,AC$48,AC$41))*(ELCC_Table!$G$4:$G$9480=IF($C58=$C$49,AC$49,AC$42))*(ELCC_Table!$H$4:$H$9480=IF($C58=$C$50,AC$50,AC$43))*ELCC_Table!$I$4:$I$9480)-SUMPRODUCT((ELCC_Table!$C$4:$C$9480=AC$38)*(ELCC_Table!$D$4:$D$9480=AC$39)*(ELCC_Table!$E$4:$E$9480=AC$40)*(ELCC_Table!$F$4:$F$9480=AC$41)*(ELCC_Table!$G$4:$G$9480=AC$42)*(ELCC_Table!$H$4:$H$9480=AC$43)*ELCC_Table!$I$4:$I$9480))*AC$10/((AC50-AC43)*AC$11)","v":5.2479258037895347E-2},{"$f":"(SUMPRODUCT((ELCC_Table!$C$4:$C$9480=IF($C58=$C$45,AD$45,AD$38))*(ELCC_Table!$D$4:$D$9480=IF($C58=$C$46,AD$46,AD$39))*(ELCC_Table!$E$4:$E$9480=IF($C58=$C$47,AD$47,AD$40))*(ELCC_Table!$F$4:$F$9480=IF($C58=$C$48,AD$48,AD$41))*(ELCC_Table!$G$4:$G$9480=IF($C58=$C$49,AD$49,AD$42))*(ELCC_Table!$H$4:$H$9480=IF($C58=$C$50,AD$50,AD$43))*ELCC_Table!$I$4:$I$9480)-SUMPRODUCT((ELCC_Table!$C$4:$C$9480=AD$38)*(ELCC_Table!$D$4:$D$9480=AD$39)*(ELCC_Table!$E$4:$E$9480=AD$40)*(ELCC_Table!$F$4:$F$9480=AD$41)*(ELCC_Table!$G$4:$G$9480=AD$42)*(ELCC_Table!$H$4:$H$9480=AD$43)*ELCC_Table!$I$4:$I$9480))*AD$10/((AD50-AD43)*AD$11)","v":5.2478063370720578E-2},{"$f":"(SUMPRODUCT((ELCC_Table!$C$4:$C$9480=IF($C58=$C$45,AE$45,AE$38))*(ELCC_Table!$D$4:$D$9480=IF($C58=$C$46,AE$46,AE$39))*(ELCC_Table!$E$4:$E$9480=IF($C58=$C$47,AE$47,AE$40))*(ELCC_Table!$F$4:$F$9480=IF($C58=$C$48,AE$48,AE$41))*(ELCC_Table!$G$4:$G$9480=IF($C58=$C$49,AE$49,AE$42))*(ELCC_Table!$H$4:$H$9480=IF($C58=$C$50,AE$50,AE$43))*ELCC_Table!$I$4:$I$9480)-SUMPRODUCT((ELCC_Table!$C$4:$C$9480=AE$38)*(ELCC_Table!$D$4:$D$9480=AE$39)*(ELCC_Table!$E$4:$E$9480=AE$40)*(ELCC_Table!$F$4:$F$9480=AE$41)*(ELCC_Table!$G$4:$G$9480=AE$42)*(ELCC_Table!$H$4:$H$9480=AE$43)*ELCC_Table!$I$4:$I$9480))*AE$10/((AE50-AE43)*AE$11)","v":5.2476685959322748E-2},{"$f":"(SUMPRODUCT((ELCC_Table!$C$4:$C$9480=IF($C58=$C$45,AF$45,AF$38))*(ELCC_Table!$D$4:$D$9480=IF($C58=$C$46,AF$46,AF$39))*(ELCC_Table!$E$4:$E$9480=IF($C58=$C$47,AF$47,AF$40))*(ELCC_Table!$F$4:$F$9480=IF($C58=$C$48,AF$48,AF$41))*(ELCC_Table!$G$4:$G$9480=IF($C58=$C$49,AF$49,AF$42))*(ELCC_Table!$H$4:$H$9480=IF($C58=$C$50,AF$50,AF$43))*ELCC_Table!$I$4:$I$9480)-SUMPRODUCT((ELCC_Table!$C$4:$C$9480=AF$38)*(ELCC_Table!$D$4:$D$9480=AF$39)*(ELCC_Table!$E$4:$E$9480=AF$40)*(ELCC_Table!$F$4:$F$9480=AF$41)*(ELCC_Table!$G$4:$G$9480=AF$42)*(ELCC_Table!$H$4:$H$9480=AF$43)*ELCC_Table!$I$4:$I$9480))*AF$10/((AF50-AF43)*AF$11)","v":5.2475125776851379E-2},{"$f":"(SUMPRODUCT((ELCC_Table!$C$4:$C$9480=IF($C58=$C$45,AG$45,AG$38))*(ELCC_Table!$D$4:$D$9480=IF($C58=$C$46,AG$46,AG$39))*(ELCC_Table!$E$4:$E$9480=IF($C58=$C$47,AG$47,AG$40))*(ELCC_Table!$F$4:$F$9480=IF($C58=$C$48,AG$48,AG$41))*(ELCC_Table!$G$4:$G$9480=IF($C58=$C$49,AG$49,AG$42))*(ELCC_Table!$H$4:$H$9480=IF($C58=$C$50,AG$50,AG$43))*ELCC_Table!$I$4:$I$9480)-SUMPRODUCT((ELCC_Table!$C$4:$C$9480=AG$38)*(ELCC_Table!$D$4:$D$9480=AG$39)*(ELCC_Table!$E$4:$E$9480=AG$40)*(ELCC_Table!$F$4:$F$9480=AG$41)*(ELCC_Table!$G$4:$G$9480=AG$42)*(ELCC_Table!$H$4:$H$9480=AG$43)*ELCC_Table!$I$4:$I$9480))*AG$10/((AG50-AG43)*AG$11)","v":5.2473382799390324E-2},{"$f":"(SUMPRODUCT((ELCC_Table!$C$4:$C$9480=IF($C58=$C$45,AH$45,AH$38))*(ELCC_Table!$D$4:$D$9480=IF($C58=$C$46,AH$46,AH$39))*(ELCC_Table!$E$4:$E$9480=IF($C58=$C$47,AH$47,AH$40))*(ELCC_Table!$F$4:$F$9480=IF($C58=$C$48,AH$48,AH$41))*(ELCC_Table!$G$4:$G$9480=IF($C58=$C$49,AH$49,AH$42))*(ELCC_Table!$H$4:$H$9480=IF($C58=$C$50,AH$50,AH$43))*ELCC_Table!$I$4:$I$9480)-SUMPRODUCT((ELCC_Table!$C$4:$C$9480=AH$38)*(ELCC_Table!$D$4:$D$9480=AH$39)*(ELCC_Table!$E$4:$E$9480=AH$40)*(ELCC_Table!$F$4:$F$9480=AH$41)*(ELCC_Table!$G$4:$G$9480=AH$42)*(ELCC_Table!$H$4:$H$9480=AH$43)*ELCC_Table!$I$4:$I$9480))*AH$10/((AH50-AH43)*AH$11)","v":5.2471457005960211E-2},{"$f":"(SUMPRODUCT((ELCC_Table!$C$4:$C$9480=IF($C58=$C$45,AI$45,AI$38))*(ELCC_Table!$D$4:$D$9480=IF($C58=$C$46,AI$46,AI$39))*(ELCC_Table!$E$4:$E$9480=IF($C58=$C$47,AI$47,AI$40))*(ELCC_Table!$F$4:$F$9480=IF($C58=$C$48,AI$48,AI$41))*(ELCC_Table!$G$4:$G$9480=IF($C58=$C$49,AI$49,AI$42))*(ELCC_Table!$H$4:$H$9480=IF($C58=$C$50,AI$50,AI$43))*ELCC_Table!$I$4:$I$9480)-SUMPRODUCT((ELCC_Table!$C$4:$C$9480=AI$38)*(ELCC_Table!$D$4:$D$9480=AI$39)*(ELCC_Table!$E$4:$E$9480=AI$40)*(ELCC_Table!$F$4:$F$9480=AI$41)*(ELCC_Table!$G$4:$G$9480=AI$42)*(ELCC_Table!$H$4:$H$9480=AI$43)*ELCC_Table!$I$4:$I$9480))*AI$10/((AI50-AI43)*AI$11)","v":5.2469348378520311E-2},{"$f":"(SUMPRODUCT((ELCC_Table!$C$4:$C$9480=IF($C58=$C$45,AJ$45,AJ$38))*(ELCC_Table!$D$4:$D$9480=IF($C58=$C$46,AJ$46,AJ$39))*(ELCC_Table!$E$4:$E$9480=IF($C58=$C$47,AJ$47,AJ$40))*(ELCC_Table!$F$4:$F$9480=IF($C58=$C$48,AJ$48,AJ$41))*(ELCC_Table!$G$4:$G$9480=IF($C58=$C$49,AJ$49,AJ$42))*(ELCC_Table!$H$4:$H$9480=IF($C58=$C$50,AJ$50,AJ$43))*ELCC_Table!$I$4:$I$9480)-SUMPRODUCT((ELCC_Table!$C$4:$C$9480=AJ$38)*(ELCC_Table!$D$4:$D$9480=AJ$39)*(ELCC_Table!$E$4:$E$9480=AJ$40)*(ELCC_Table!$F$4:$F$9480=AJ$41)*(ELCC_Table!$G$4:$G$9480=AJ$42)*(ELCC_Table!$H$4:$H$9480=AJ$43)*ELCC_Table!$I$4:$I$9480))*AJ$10/((AJ50-AJ43)*AJ$11)","v":5.2467056901970711E-2},{"$f":"(SUMPRODUCT((ELCC_Table!$C$4:$C$9480=IF($C58=$C$45,AK$45,AK$38))*(ELCC_Table!$D$4:$D$9480=IF($C58=$C$46,AK$46,AK$39))*(ELCC_Table!$E$4:$E$9480=IF($C58=$C$47,AK$47,AK$40))*(ELCC_Table!$F$4:$F$9480=IF($C58=$C$48,AK$48,AK$41))*(ELCC_Table!$G$4:$G$9480=IF($C58=$C$49,AK$49,AK$42))*(ELCC_Table!$H$4:$H$9480=IF($C58=$C$50,AK$50,AK$43))*ELCC_Table!$I$4:$I$9480)-SUMPRODUCT((ELCC_Table!$C$4:$C$9480=AK$38)*(ELCC_Table!$D$4:$D$9480=AK$39)*(ELCC_Table!$E$4:$E$9480=AK$40)*(ELCC_Table!$F$4:$F$9480=AK$41)*(ELCC_Table!$G$4:$G$9480=AK$42)*(ELCC_Table!$H$4:$H$9480=AK$43)*ELCC_Table!$I$4:$I$9480))*AK$10/((AK50-AK43)*AK$11)","v":5.2464582564154094E-2},{"$f":"(SUMPRODUCT((ELCC_Table!$C$4:$C$9480=IF($C58=$C$45,AL$45,AL$38))*(ELCC_Table!$D$4:$D$9480=IF($C58=$C$46,AL$46,AL$39))*(ELCC_Table!$E$4:$E$9480=IF($C58=$C$47,AL$47,AL$40))*(ELCC_Table!$F$4:$F$9480=IF($C58=$C$48,AL$48,AL$41))*(ELCC_Table!$G$4:$G$9480=IF($C58=$C$49,AL$49,AL$42))*(ELCC_Table!$H$4:$H$9480=IF($C58=$C$50,AL$50,AL$43))*ELCC_Table!$I$4:$I$9480)-SUMPRODUCT((ELCC_Table!$C$4:$C$9480=AL$38)*(ELCC_Table!$D$4:$D$9480=AL$39)*(ELCC_Table!$E$4:$E$9480=AL$40)*(ELCC_Table!$F$4:$F$9480=AL$41)*(ELCC_Table!$G$4:$G$9480=AL$42)*(ELCC_Table!$H$4:$H$9480=AL$43)*ELCC_Table!$I$4:$I$9480))*AL$10/((AL50-AL43)*AL$11)","v":5.2461925355857614E-2},{"$f":"(SUMPRODUCT((ELCC_Table!$C$4:$C$9480=IF($C58=$C$45,AM$45,AM$38))*(ELCC_Table!$D$4:$D$9480=IF($C58=$C$46,AM$46,AM$39))*(ELCC_Table!$E$4:$E$9480=IF($C58=$C$47,AM$47,AM$40))*(ELCC_Table!$F$4:$F$9480=IF($C58=$C$48,AM$48,AM$41))*(ELCC_Table!$G$4:$G$9480=IF($C58=$C$49,AM$49,AM$42))*(ELCC_Table!$H$4:$H$9480=IF($C58=$C$50,AM$50,AM$43))*ELCC_Table!$I$4:$I$9480)-SUMPRODUCT((ELCC_Table!$C$4:$C$9480=AM$38)*(ELCC_Table!$D$4:$D$9480=AM$39)*(ELCC_Table!$E$4:$E$9480=AM$40)*(ELCC_Table!$F$4:$F$9480=AM$41)*(ELCC_Table!$G$4:$G$9480=AM$42)*(ELCC_Table!$H$4:$H$9480=AM$43)*ELCC_Table!$I$4:$I$9480))*AM$10/((AM50-AM43)*AM$11)","v":5.2459085270814464E-2},{"$f":"(SUMPRODUCT((ELCC_Table!$C$4:$C$9480=IF($C58=$C$45,AN$45,AN$38))*(ELCC_Table!$D$4:$D$9480=IF($C58=$C$46,AN$46,AN$39))*(ELCC_Table!$E$4:$E$9480=IF($C58=$C$47,AN$47,AN$40))*(ELCC_Table!$F$4:$F$9480=IF($C58=$C$48,AN$48,AN$41))*(ELCC_Table!$G$4:$G$9480=IF($C58=$C$49,AN$49,AN$42))*(ELCC_Table!$H$4:$H$9480=IF($C58=$C$50,AN$50,AN$43))*ELCC_Table!$I$4:$I$9480)-SUMPRODUCT((ELCC_Table!$C$4:$C$9480=AN$38)*(ELCC_Table!$D$4:$D$9480=AN$39)*(ELCC_Table!$E$4:$E$9480=AN$40)*(ELCC_Table!$F$4:$F$9480=AN$41)*(ELCC_Table!$G$4:$G$9480=AN$42)*(ELCC_Table!$H$4:$H$9480=AN$43)*ELCC_Table!$I$4:$I$9480))*AN$10/((AN50-AN43)*AN$11)","v":5.2456062305705577E-2},{"$f":"(SUMPRODUCT((ELCC_Table!$C$4:$C$9480=IF($C58=$C$45,AO$45,AO$38))*(ELCC_Table!$D$4:$D$9480=IF($C58=$C$46,AO$46,AO$39))*(ELCC_Table!$E$4:$E$9480=IF($C58=$C$47,AO$47,AO$40))*(ELCC_Table!$F$4:$F$9480=IF($C58=$C$48,AO$48,AO$41))*(ELCC_Table!$G$4:$G$9480=IF($C58=$C$49,AO$49,AO$42))*(ELCC_Table!$H$4:$H$9480=IF($C58=$C$50,AO$50,AO$43))*ELCC_Table!$I$4:$I$9480)-SUMPRODUCT((ELCC_Table!$C$4:$C$9480=AO$38)*(ELCC_Table!$D$4:$D$9480=AO$39)*(ELCC_Table!$E$4:$E$9480=AO$40)*(ELCC_Table!$F$4:$F$9480=AO$41)*(ELCC_Table!$G$4:$G$9480=AO$42)*(ELCC_Table!$H$4:$H$9480=AO$43)*ELCC_Table!$I$4:$I$9480))*AO$10/((AO50-AO43)*AO$11)","v":5.2452856460160846E-2},{"$f":"(SUMPRODUCT((ELCC_Table!$C$4:$C$9480=IF($C58=$C$45,AP$45,AP$38))*(ELCC_Table!$D$4:$D$9480=IF($C58=$C$46,AP$46,AP$39))*(ELCC_Table!$E$4:$E$9480=IF($C58=$C$47,AP$47,AP$40))*(ELCC_Table!$F$4:$F$9480=IF($C58=$C$48,AP$48,AP$41))*(ELCC_Table!$G$4:$G$9480=IF($C58=$C$49,AP$49,AP$42))*(ELCC_Table!$H$4:$H$9480=IF($C58=$C$50,AP$50,AP$43))*ELCC_Table!$I$4:$I$9480)-SUMPRODUCT((ELCC_Table!$C$4:$C$9480=AP$38)*(ELCC_Table!$D$4:$D$9480=AP$39)*(ELCC_Table!$E$4:$E$9480=AP$40)*(ELCC_Table!$F$4:$F$9480=AP$41)*(ELCC_Table!$G$4:$G$9480=AP$42)*(ELCC_Table!$H$4:$H$9480=AP$43)*ELCC_Table!$I$4:$I$9480))*AP$10/((AP50-AP43)*AP$11)","v":5.2449467736760721E-2},{"$f":"(SUMPRODUCT((ELCC_Table!$C$4:$C$9480=IF($C58=$C$45,AQ$45,AQ$38))*(ELCC_Table!$D$4:$D$9480=IF($C58=$C$46,AQ$46,AQ$39))*(ELCC_Table!$E$4:$E$9480=IF($C58=$C$47,AQ$47,AQ$40))*(ELCC_Table!$F$4:$F$9480=IF($C58=$C$48,AQ$48,AQ$41))*(ELCC_Table!$G$4:$G$9480=IF($C58=$C$49,AQ$49,AQ$42))*(ELCC_Table!$H$4:$H$9480=IF($C58=$C$50,AQ$50,AQ$43))*ELCC_Table!$I$4:$I$9480)-SUMPRODUCT((ELCC_Table!$C$4:$C$9480=AQ$38)*(ELCC_Table!$D$4:$D$9480=AQ$39)*(ELCC_Table!$E$4:$E$9480=AQ$40)*(ELCC_Table!$F$4:$F$9480=AQ$41)*(ELCC_Table!$G$4:$G$9480=AQ$42)*(ELCC_Table!$H$4:$H$9480=AQ$43)*ELCC_Table!$I$4:$I$9480))*AQ$10/((AQ50-AQ43)*AQ$11)","v":5.2445896141037215E-2},{"$f":"(SUMPRODUCT((ELCC_Table!$C$4:$C$9480=IF($C58=$C$45,AR$45,AR$38))*(ELCC_Table!$D$4:$D$9480=IF($C58=$C$46,AR$46,AR$39))*(ELCC_Table!$E$4:$E$9480=IF($C58=$C$47,AR$47,AR$40))*(ELCC_Table!$F$4:$F$9480=IF($C58=$C$48,AR$48,AR$41))*(ELCC_Table!$G$4:$G$9480=IF($C58=$C$49,AR$49,AR$42))*(ELCC_Table!$H$4:$H$9480=IF($C58=$C$50,AR$50,AR$43))*ELCC_Table!$I$4:$I$9480)-SUMPRODUCT((ELCC_Table!$C$4:$C$9480=AR$38)*(ELCC_Table!$D$4:$D$9480=AR$39)*(ELCC_Table!$E$4:$E$9480=AR$40)*(ELCC_Table!$F$4:$F$9480=AR$41)*(ELCC_Table!$G$4:$G$9480=AR$42)*(ELCC_Table!$H$4:$H$9480=AR$43)*ELCC_Table!$I$4:$I$9480))*AR$10/((AR50-AR43)*AR$11)","v":5.2442141681475166E-2},{"$f":"(SUMPRODUCT((ELCC_Table!$C$4:$C$9480=IF($C58=$C$45,AS$45,AS$38))*(ELCC_Table!$D$4:$D$9480=IF($C58=$C$46,AS$46,AS$39))*(ELCC_Table!$E$4:$E$9480=IF($C58=$C$47,AS$47,AS$40))*(ELCC_Table!$F$4:$F$9480=IF($C58=$C$48,AS$48,AS$41))*(ELCC_Table!$G$4:$G$9480=IF($C58=$C$49,AS$49,AS$42))*(ELCC_Table!$H$4:$H$9480=IF($C58=$C$50,AS$50,AS$43))*ELCC_Table!$I$4:$I$9480)-SUMPRODUCT((ELCC_Table!$C$4:$C$9480=AS$38)*(ELCC_Table!$D$4:$D$9480=AS$39)*(ELCC_Table!$E$4:$E$9480=AS$40)*(ELCC_Table!$F$4:$F$9480=AS$41)*(ELCC_Table!$G$4:$G$9480=AS$42)*(ELCC_Table!$H$4:$H$9480=AS$43)*ELCC_Table!$I$4:$I$9480))*AS$10/((AS50-AS43)*AS$11)","v":5.2438204369513033E-2},{"$f":"(SUMPRODUCT((ELCC_Table!$C$4:$C$9480=IF($C58=$C$45,AT$45,AT$38))*(ELCC_Table!$D$4:$D$9480=IF($C58=$C$46,AT$46,AT$39))*(ELCC_Table!$E$4:$E$9480=IF($C58=$C$47,AT$47,AT$40))*(ELCC_Table!$F$4:$F$9480=IF($C58=$C$48,AT$48,AT$41))*(ELCC_Table!$G$4:$G$9480=IF($C58=$C$49,AT$49,AT$42))*(ELCC_Table!$H$4:$H$9480=IF($C58=$C$50,AT$50,AT$43))*ELCC_Table!$I$4:$I$9480)-SUMPRODUCT((ELCC_Table!$C$4:$C$9480=AT$38)*(ELCC_Table!$D$4:$D$9480=AT$39)*(ELCC_Table!$E$4:$E$9480=AT$40)*(ELCC_Table!$F$4:$F$9480=AT$41)*(ELCC_Table!$G$4:$G$9480=AT$42)*(ELCC_Table!$H$4:$H$9480=AT$43)*ELCC_Table!$I$4:$I$9480))*AT$10/((AT50-AT43)*AT$11)","v":5.2434084219543965E-2},{"$f":"(SUMPRODUCT((ELCC_Table!$C$4:$C$9480=IF($C58=$C$45,AU$45,AU$38))*(ELCC_Table!$D$4:$D$9480=IF($C58=$C$46,AU$46,AU$39))*(ELCC_Table!$E$4:$E$9480=IF($C58=$C$47,AU$47,AU$40))*(ELCC_Table!$F$4:$F$9480=IF($C58=$C$48,AU$48,AU$41))*(ELCC_Table!$G$4:$G$9480=IF($C58=$C$49,AU$49,AU$42))*(ELCC_Table!$H$4:$H$9480=IF($C58=$C$50,AU$50,AU$43))*ELCC_Table!$I$4:$I$9480)-SUMPRODUCT((ELCC_Table!$C$4:$C$9480=AU$38)*(ELCC_Table!$D$4:$D$9480=AU$39)*(ELCC_Table!$E$4:$E$9480=AU$40)*(ELCC_Table!$F$4:$F$9480=AU$41)*(ELCC_Table!$G$4:$G$9480=AU$42)*(ELCC_Table!$H$4:$H$9480=AU$43)*ELCC_Table!$I$4:$I$9480))*AU$10/((AU50-AU43)*AU$11)","v":5.2429781248916479E-2},{"$f":"(SUMPRODUCT((ELCC_Table!$C$4:$C$9480=IF($C58=$C$45,AV$45,AV$38))*(ELCC_Table!$D$4:$D$9480=IF($C58=$C$46,AV$46,AV$39))*(ELCC_Table!$E$4:$E$9480=IF($C58=$C$47,AV$47,AV$40))*(ELCC_Table!$F$4:$F$9480=IF($C58=$C$48,AV$48,AV$41))*(ELCC_Table!$G$4:$G$9480=IF($C58=$C$49,AV$49,AV$42))*(ELCC_Table!$H$4:$H$9480=IF($C58=$C$50,AV$50,AV$43))*ELCC_Table!$I$4:$I$9480)-SUMPRODUCT((ELCC_Table!$C$4:$C$9480=AV$38)*(ELCC_Table!$D$4:$D$9480=AV$39)*(ELCC_Table!$E$4:$E$9480=AV$40)*(ELCC_Table!$F$4:$F$9480=AV$41)*(ELCC_Table!$G$4:$G$9480=AV$42)*(ELCC_Table!$H$4:$H$9480=AV$43)*ELCC_Table!$I$4:$I$9480))*AV$10/((AV50-AV43)*AV$11)","v":5.2425295477935112E-2},{"$f":"(SUMPRODUCT((ELCC_Table!$C$4:$C$9480=IF($C58=$C$45,AW$45,AW$38))*(ELCC_Table!$D$4:$D$9480=IF($C58=$C$46,AW$46,AW$39))*(ELCC_Table!$E$4:$E$9480=IF($C58=$C$47,AW$47,AW$40))*(ELCC_Table!$F$4:$F$9480=IF($C58=$C$48,AW$48,AW$41))*(ELCC_Table!$G$4:$G$9480=IF($C58=$C$49,AW$49,AW$42))*(ELCC_Table!$H$4:$H$9480=IF($C58=$C$50,AW$50,AW$43))*ELCC_Table!$I$4:$I$9480)-SUMPRODUCT((ELCC_Table!$C$4:$C$9480=AW$38)*(ELCC_Table!$D$4:$D$9480=AW$39)*(ELCC_Table!$E$4:$E$9480=AW$40)*(ELCC_Table!$F$4:$F$9480=AW$41)*(ELCC_Table!$G$4:$G$9480=AW$42)*(ELCC_Table!$H$4:$H$9480=AW$43)*ELCC_Table!$I$4:$I$9480))*AW$10/((AW50-AW43)*AW$11)","v":5.2420626929861006E-2},{"$f":"(SUMPRODUCT((ELCC_Table!$C$4:$C$9480=IF($C58=$C$45,AX$45,AX$38))*(ELCC_Table!$D$4:$D$9480=IF($C58=$C$46,AX$46,AX$39))*(ELCC_Table!$E$4:$E$9480=IF($C58=$C$47,AX$47,AX$40))*(ELCC_Table!$F$4:$F$9480=IF($C58=$C$48,AX$48,AX$41))*(ELCC_Table!$G$4:$G$9480=IF($C58=$C$49,AX$49,AX$42))*(ELCC_Table!$H$4:$H$9480=IF($C58=$C$50,AX$50,AX$43))*ELCC_Table!$I$4:$I$9480)-SUMPRODUCT((ELCC_Table!$C$4:$C$9480=AX$38)*(ELCC_Table!$D$4:$D$9480=AX$39)*(ELCC_Table!$E$4:$E$9480=AX$40)*(ELCC_Table!$F$4:$F$9480=AX$41)*(ELCC_Table!$G$4:$G$9480=AX$42)*(ELCC_Table!$H$4:$H$9480=AX$43)*ELCC_Table!$I$4:$I$9480))*AX$10/((AX50-AX43)*AX$11)","v":5.2415775630912272E-2},{"$f":"(SUMPRODUCT((ELCC_Table!$C$4:$C$9480=IF($C58=$C$45,AY$45,AY$38))*(ELCC_Table!$D$4:$D$9480=IF($C58=$C$46,AY$46,AY$39))*(ELCC_Table!$E$4:$E$9480=IF($C58=$C$47,AY$47,AY$40))*(ELCC_Table!$F$4:$F$9480=IF($C58=$C$48,AY$48,AY$41))*(ELCC_Table!$G$4:$G$9480=IF($C58=$C$49,AY$49,AY$42))*(ELCC_Table!$H$4:$H$9480=IF($C58=$C$50,AY$50,AY$43))*ELCC_Table!$I$4:$I$9480)-SUMPRODUCT((ELCC_Table!$C$4:$C$9480=AY$38)*(ELCC_Table!$D$4:$D$9480=AY$39)*(ELCC_Table!$E$4:$E$9480=AY$40)*(ELCC_Table!$F$4:$F$9480=AY$41)*(ELCC_Table!$G$4:$G$9480=AY$42)*(ELCC_Table!$H$4:$H$9480=AY$43)*ELCC_Table!$I$4:$I$9480))*AY$10/((AY50-AY43)*AY$11)","v":5.2410741610264294E-2},{"$f":"(SUMPRODUCT((ELCC_Table!$C$4:$C$9480=IF($C58=$C$45,AZ$45,AZ$38))*(ELCC_Table!$D$4:$D$9480=IF($C58=$C$46,AZ$46,AZ$39))*(ELCC_Table!$E$4:$E$9480=IF($C58=$C$47,AZ$47,AZ$40))*(ELCC_Table!$F$4:$F$9480=IF($C58=$C$48,AZ$48,AZ$41))*(ELCC_Table!$G$4:$G$9480=IF($C58=$C$49,AZ$49,AZ$42))*(ELCC_Table!$H$4:$H$9480=IF($C58=$C$50,AZ$50,AZ$43))*ELCC_Table!$I$4:$I$9480)-SUMPRODUCT((ELCC_Table!$C$4:$C$9480=AZ$38)*(ELCC_Table!$D$4:$D$9480=AZ$39)*(ELCC_Table!$E$4:$E$9480=AZ$40)*(ELCC_Table!$F$4:$F$9480=AZ$41)*(ELCC_Table!$G$4:$G$9480=AZ$42)*(ELCC_Table!$H$4:$H$9480=AZ$43)*ELCC_Table!$I$4:$I$9480))*AZ$10/((AZ50-AZ43)*AZ$11)","v":5.2405524900049995E-2},{"$f":"(SUMPRODUCT((ELCC_Table!$C$4:$C$9480=IF($C58=$C$45,BA$45,BA$38))*(ELCC_Table!$D$4:$D$9480=IF($C58=$C$46,BA$46,BA$39))*(ELCC_Table!$E$4:$E$9480=IF($C58=$C$47,BA$47,BA$40))*(ELCC_Table!$F$4:$F$9480=IF($C58=$C$48,BA$48,BA$41))*(ELCC_Table!$G$4:$G$9480=IF($C58=$C$49,BA$49,BA$42))*(ELCC_Table!$H$4:$H$9480=IF($C58=$C$50,BA$50,BA$43))*ELCC_Table!$I$4:$I$9480)-SUMPRODUCT((ELCC_Table!$C$4:$C$9480=BA$38)*(ELCC_Table!$D$4:$D$9480=BA$39)*(ELCC_Table!$E$4:$E$9480=BA$40)*(ELCC_Table!$F$4:$F$9480=BA$41)*(ELCC_Table!$G$4:$G$9480=BA$42)*(ELCC_Table!$H$4:$H$9480=BA$43)*ELCC_Table!$I$4:$I$9480))*BA$10/((BA50-BA43)*BA$11)","v":5.2400125535359894E-2}]
[null,"Cumulative ELCC with Adjustment","Portfolio","MW",{"$f":"E51+SUMPRODUCT(E$52:E$58,E$30:E$36-E$37:E$43)*E$11-E20","v":2176.2296129360807},2587.9677580668904,3334.804557887659,4905.2305393249126,5533.790316634545,6185.6273508877139,6620.4375776711531,6558.7641827014886,6647.1473569371501,6529.2631489173518,6445.2742403343264,6178.9906038472873,5926.1627562554722,5659.4460667145795,5409.444836816192,5487.5031931767953,5941.6639705266853,6081.3086319142794,6159.0224490700311,6326.5587715638012,6343.7901781256833,6361.2901805141028,6379.8892819369621,6401.8249425935182,6422.4573727789275,6432.1325833448527,6449.491467856752,6469.7432876075345,6493.1592925524046,6511.7592496294392,6529.7322811845088,6554.3045840932991,{"$f":"AK51+SUMPRODUCT(AK$52:AK$58,AK$30:AK$36-AK$37:AK$43)*AK$11-AK20","v":6574.7182086899666},6593.7012334300307,6616.5718559482875,6638.7313828625856,6656.6567783202445,6674.689862572779,6692.9201390084809,6711.3964010510817,6734.5668779920225,6754.4453357421344,6776.9868417719872,6799.7663137767677,6821.5543540402414,6844.3120399075742,6867.1590116525294,6890.1370640977202,6913.2465599916241]
[]
[0.8,"Marginal ELCC at Nearest Point","Baseload",null,{"$f":"E52*8.76*$A61","v":0.79999999999999993},0.79999999999999993,0.79999999999999993,0.79999999999999993,0.79999999999999993,0.79999999999999993,0.79999999999999993,0.79999999999999993,0.79999999999999993,0.79999999999999993,0.79999999999999993,0.79999999999999993,0.79999999999999993,0.79999999999999993,0.79999999999999993,0.79999999999999993,0.79999999999999993,0.79999999999999993,0.79999999999999993,0.79999999999999993,0.79999999999999993,0.79999999999999993,0.79999999999999993,0.79999999999999993,0.79999999999999993,0.79999999999999993,0.79999999999999993,0.79999999999999993,0.79999999999999993,0.79999999999999993,0.79999999999999993,0.79999999999999993,{"$f":"AK52*8.76*$A61","v":0.79999999999999993},0.79999999999999993,0.79999999999999993,0.79999999999999993,0.79999999999999993,0.79999999999999993,0.79999999999999993,0.79999999999999993,0.79999999999999993,0.79999999999999993,0.79999999999999993,0.79999999999999993,0.79999999999999993,0.79999999999999993,0.79999999999999993,0.79999999999999993,0.79999999999999993]
[0.27,"(%)","CSP - No Storage",null,{"$f":"E53*8.76*$A62","v":0.64803101099454796},0.66636950263172157,0.63404722328733132,0.50059032921905,0.42985558085803849,0.34923243466629156,0.11525855593334484,7.9006620358338664E-2,5.3317121142432672E-2,3.6803365302248925E-2,1.1447417309003899E-2,1.1447074365458271E-2,4.6430168786606458E-3,4.6310038607860369E-3,5.3198665731108558E-4,-1.4569828408325283E-3,-2.9577144971406062E-3,-2.9669634707894165E-3,-3.6727760250028934E-3,-3.6727691018178521E-3,-3.6727494056144382E-3,-3.6727169332852238E-3,-3.6726716819270376E-3,-5.4410652424740529E-4,-5.4409603249336107E-4,-3.9869509302212583E-4,-3.9868462832259014E-4,-3.9867277504418007E-4,-3.9865953300519585E-4,-3.9864490204624946E-4,-3.986288820302791E-4,-3.9861147284256479E-4,{"$f":"AK53*8.76*$A62","v":-3.9859267439074314E-4},-3.9857248660482092E-4,-3.9855090943718676E-4,-3.9852794286262438E-4,-3.9850358687832207E-4,-3.9847784150388453E-4,-3.9845070678134033E-4,-3.98422182775152E-4,-3.9839226957222155E-4,-3.9836096728189938E-4,-3.9832827603598816E-4,-3.9829419598874893E-4,-3.9825872731690529E-4,-3.9822187021964578E-4,-3.981836249186267E-4,-3.9814399165797318E-4,-3.9810297070428112E-4]
[0.4,null,"CSP - Storage",null,{"$f":"E54*8.76*$A63","v":0.7733795565975643},0.79526526004447051,0.79939683152286189,0.72671218913411373,0.70913567666016775,0.69313562497175973,0.64759026666558428,0.6391919902907115,0.6335694263428816,0.62840957284359367,0.62109694673695937,0.62107833981599703,0.61904330314907419,0.61744163370435068,0.6148417726299007,0.61545675291216062,0.62936495487365585,0.63133302173363814,0.6290734589047996,0.62907227310094704,0.62906889953318124,0.62906333766926181,0.62905558701193331,0.6301682966899913,0.63015614544665799,0.63450759443216975,0.63449094027352815,0.63447207624610036,0.63445100206071836,0.6344277174637224,0.63440222223698373,0.63437451619793062,{"$f":"AK54*8.76*$A63","v":0.63434459919956976},0.63431247113050993,0.6342781319149795,0.63424158151284782,0.63420281991964,0.63416184716655621,0.63411866332048317,0.6340732684840108,0.63402566279543981,0.63397584642879734,0.63392381959384203,0.63386958253607462,0.63381313553674334,0.63375447891284908,0.6336936130171491,0.63363053823815907,0.63356525500015581]
[0.16,null,"Solar PV - Dist",null,{"$f":"E55*8.76*$A64","v":0.43939067002753429},0.451824893067857,0.41108819723620521,0.30979052366050336,0.17389735374048612,0.12732052463354515,6.3484915275385342E-2,4.5158499054304226E-2,2.0404599780659009E-2,1.5929921214998158E-2,1.3334762487206771E-2,9.9541241002874502E-3,9.9444707333142049E-3,8.1514724206256436E-3,8.1394250997324277E-3,7.4267595397287554E-3,7.699897728712826E-3,7.7239758306595317E-3,8.0309767265007003E-3,8.0309615881046844E-3,8.0309185199322359E-3,8.0308475151885748E-3,8.0307485675255672E-3,8.0306216710421437E-3,8.0304668202847238E-3,7.7465006883123836E-3,7.7462973630054626E-3,7.7460670581159128E-3,7.7458097701133734E-3,7.7455254959009944E-3,7.7452142328157106E-3,7.7448759786285593E-3,{"$f":"AK55*8.76*$A64","v":7.7445107315449492E-3},7.7441184902049404E-3,7.7436992536834594E-3,7.7432530214905648E-3,7.7427797935716268E-3,7.7422795703075533E-3,7.7417523525149471E-3,7.7411981414462943E-3,7.7406169387900653E-3,7.7400087466708957E-3,7.7393735676496711E-3,7.738711404723625E-3,7.7380222613264299E-3,9.3241045295803741E-3,9.3232090408813979E-3,9.3222810540157398E-3,9.3213205752255696E-3]
[0.3,null,"Solar PV - Utility",null,{"$f":"E56*8.76*$A65","v":0.59006079612284124},0.60675880098917578,0.578721119318935,0.41670111442634639,0.3369884428005831,0.18576932661292389,8.0801382324647453E-2,5.8216635884445617E-2,4.3274589538128044E-2,2.7150097350837035E-2,1.9286693238124649E-2,1.9286115444305831E-2,1.7031467929249568E-2,1.9217560888396736E-2,1.7118437414533019E-2,1.5631700712412915E-2,1.6875705077491442E-2,1.6928476550775194E-2,1.682869684873655E-2,1.6828665126632752E-2,1.6828574878429745E-2,1.6828426089889246E-2,1.6828218747708915E-2,1.824646074006674E-2,1.8246108902017145E-2,1.8540788955478889E-2,1.8540302308442169E-2,1.8539751087378063E-2,1.8539135283836848E-2,1.8538454890406408E-2,1.8537709900712858E-2,1.8536900309421303E-2,{"$f":"AK56*8.76*$A65","v":1.8536026112236502E-2},1.8535087305903506E-2,1.8534083888208219E-2,1.8533015857977991E-2,1.8531883215082066E-2,1.8530685960432135E-2,1.8529424095982679E-2,1.8528097624731444E-2,1.8526706550719692E-2,1.8525250879032618E-2,1.8523730615799539E-2,1.8522145768194154E-2,1.8520496344434763E-2,1.851878235378436E-2,1.8517003806550785E-2,1.8515160714086758E-2,1.8513253088789962E-2]
[0.3,null,"Wind - Coastal",null,{"$f":"E57*8.76*$A66","v":0.21674128890037356},0.22287480449838429,0.23006722644440944,0.25072552964331851,0.25383438163492988,0.27071196424707927,0.28228791874578968,0.27592991204277684,0.27642941374157959,0.27643308958235929,0.27690859735558476,0.27690030168385121,0.27690730262556451,0.27619085199379123,0.27597019038979681,0.2772442819230912,0.2781405793897439,0.27901034382844403,0.27279313389164572,0.27279261967642238,0.27279115675327692,0.27278874489140709,0.27278538387518164,0.27270320120907993,0.27269794279958348,0.27968301813391783,0.27967567718891695,0.279667362161372,0.27965807292382139,0.27964780936445499,0.2796365713871245,0.27962435891135445,{"$f":"AK57*8.76*$A66","v":0.27961117187235207},0.27959701022101752,0.27958187392395167,0.27956576296346519,0.27954867733758593,0.27953061706006632,0.27951158216038929,0.27949157268377511,0.27947058869118518,0.27944863025932815,0.27942569748066343,0.27940179046340435,0.27937690933152171,0.27935105422474565,0.27932422529856699,0.27929642272423877,0.27926764668877674]
[0.3,null,"Wind - Inland",null,{"$f":"E58*8.76*$A67","v":0.11289320706970352},0.11608794790558442,0.12284793134402837,0.16552294331782894,0.18261737719393176,0.11845964183880665,0.13917506883789368,0.1410165446112126,0.1421796863586294,0.14239989369862588,0.14334368135696748,0.14333938704419794,0.14357329621228654,0.14320182468444401,0.14315595617721136,0.14378844441586655,0.13724133742900577,0.13767050039068973,0.13808388915758993,0.13808362886937489,0.13808288835910404,0.13808166750994869,0.13807996621275945,0.13791814953537448,0.13791549012358895,0.13791235053825365,0.13790873070110019,0.1379046305415654,0.13790004999679775,0.13789498901166342,0.13788944753875138,0.13788342553837901,{"$f":"AK58*8.76*$A67","v":0.13787692297859697},0.1378699398351938,0.13786247609170041,0.13785453173939424,0.13784610677730269,0.13783720121220716,0.1378278150586458,0.13781794833891672,0.13780760108308024,0.13779677332896154,0.13778546512215251,0.13777367651601347,0.13776140757167471,0.13774865835803743,0.13773542895177457,0.13772171943733139,0.13770752990692578]

{"sheet":"Energy","index":14,"n_rows":406,"n_cols":431,"rows_kept":69,"cut":true,"hidden":false,"merged":[],"bounds":{"rows_first":31,"rows_last":7,"rows_between":31,"halvings":6}}
["Marginal Wholesale Energy Valuation"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[]
[]
[null,"Minimum Thermal Generation",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Load Resource Balance (GWh)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Storage Parameters",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Marginal Heat Rate, Binned by Capacity Increments (Btu/kWh)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Average Heat Rate, Binned by Capacity Increments (Btu/kWh)"]
[null,"Requirement (% of load)",null,null,0.25,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2012,2013,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,{"$f":"BG6+1","v":2051},2052,2053,2054,2055,2056,2057,2058,2059,2060,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Assumption",2012,2013,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,{"$f":"HF6+1","v":2051},{"$f":"HG6+1","v":2052},{"$f":"HH6+1","v":2053},{"$f":"HI6+1","v":2054},{"$f":"HJ6+1","v":2055},{"$f":"HK6+1","v":2056},{"$f":"HL6+1","v":2057},{"$f":"HM6+1","v":2058},{"$f":"HN6+1","v":2059},{"$f":"HO6+1","v":2060},null,"MW",2012,2013,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,{"$f":"JE6+1","v":2051},2052,2053,2054,2055,2056,2057,2058,2059,2060,null,"MW",2012,2013,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030]
[null,"Nuclear Contribution",null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Load",{"$f":"Load_Forecast!F313","v":237152.80946612448},{"$f":"Load_Forecast!G313","v":234863.6439717272},{"$f":"Load_Forecast!H313","v":237208.18469296378},{"$f":"Load_Forecast!I313","v":240938.49821581299},{"$f":"Load_Forecast!J313","v":240737.41539016375},{"$f":"Load_Forecast!K313","v":240702.73257315237},{"$f":"Load_Forecast!L313","v":239978.35748666298},{"$f":"Load_Forecast!M313","v":239774.88266963762},{"$f":"Load_Forecast!N313","v":239942.68465693976},{"$f":"Load_Forecast!O313","v":240258.70269327183},{"$f":"Load_Forecast!P313","v":241584.60276865386},{"$f":"Load_Forecast!Q313","v":242573.84022477557},{"$f":"Load_Forecast!R313","v":243445.64346463786},{"$f":"Load_Forecast!S313","v":244547.01004283698},{"$f":"Load_Forecast!T313","v":245482.63615406447},{"$f":"Load_Forecast!U313","v":245720.64208381958},{"$f":"Load_Forecast!V313","v":245981.11148071283},{"$f":"Load_Forecast!W313","v":246267.83113599732},{"$f":"Load_Forecast!X313","v":246585.44675716007},{"$f":"Load_Forecast!Y313","v":247645.32584257176},{"$f":"Load_Forecast!Z313","v":248710.62548296855},{"$f":"Load_Forecast!AA313","v":249781.37664704819},{"$f":"Load_Forecast!AB313","v":250857.6104918544},{"$f":"Load_Forecast!AC313","v":251939.35836396174},{"$f":"Load_Forecast!AD313","v":253026.65180066807},{"$f":"Load_Forecast!AE313","v":254119.52253119473},{"$f":"Load_Forecast!AF313","v":255218.00247789419},{"$f":"Load_Forecast!AG313","v":256322.12375746574},{"$f":"Load_Forecast!AH313","v":257431.91868217889},{"$f":"Load_Forecast!AI313","v":258547.41976110425},{"$f":"Load_Forecast!AJ313","v":259668.65970135282},{"$f":"Load_Forecast!AK313","v":260795.67140932303},{"$f":"Load_Forecast!AL313","v":261928.48799195563},{"$f":"Load_Forecast!AM313","v":263067.1427579968},{"$f":"Load_Forecast!AN313","v":264211.6692192693},{"$f":"Load_Forecast!AO313","v":265362.10109195166},{"$f":"Load_Forecast!AP313","v":266518.47229786596},{"$f":"Load_Forecast!AQ313","v":267680.81696577324},{"$f":"Load_Forecast!AR313","v":268849.16943267779},{"$f":"Load_Forecast!AS313","v":270023.56424513954},{"$f":"Load_Forecast!AT313","v":271204.03616059502},{"$f":"Load_Forecast!AU313","v":272390.6201486864},{"$f":"Load_Forecast!AV313","v":273583.3513925997},{"$f":"Load_Forecast!AW313","v":274782.2652904109},{"$f":"Load_Forecast!AX313","v":275987.39745644119},{"$f":"Load_Forecast!AY313","v":277198.78372262075},{"$f":"Load_Forecast!AZ313","v":278416.46013986127},{"$f":"Load_Forecast!BA313","v":279640.4629794372},{"$f":"Load_Forecast!BB313","v":280870.82873437594},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Capacity (MW)",{"$f":"INDEX(Storage_Inputs!$T$8:$T$56,MATCH(FT$57,Storage_Inputs!$S$8:$S$56,0))","v":0},{"$f":"INDEX(Storage_Inputs!$T$8:$T$56,MATCH(FU$57,Storage_Inputs!$S$8:$S$56,0))","v":0},{"$f":"INDEX(Storage_Inputs!$T$8:$T$56,MATCH(FV$57,Storage_Inputs!$S$8:$S$56,0))","v":0},{"$f":"INDEX(Storage_Inputs!$T$8:$T$56,MATCH(FW$57,Storage_Inputs!$S$8:$S$56,0))","v":0},{"$f":"INDEX(Storage_Inputs!$T$8:$T$56,MATCH(FX$57,Storage_Inputs!$S$8:$S$56,0))","v":0},{"$f":"INDEX(Storage_Inputs!$T$8:$T$56,MATCH(FY$57,Storage_Inputs!$S$8:$S$56,0))","v":74.0625},{"$f":"INDEX(Storage_Inputs!$T$8:$T$56,MATCH(FZ$57,Storage_Inputs!$S$8:$S$56,0))","v":188.125},{"$f":"INDEX(Storage_Inputs!$T$8:$T$56,MATCH(GA$57,Storage_Inputs!$S$8:$S$56,0))","v":302.1875},{"$f":"INDEX(Storage_Inputs!$T$8:$T$56,MATCH(GB$57,Storage_Inputs!$S$8:$S$56,0))","v":416.25},{"$f":"INDEX(Storage_Inputs!$T$8:$T$56,MATCH(GC$57,Storage_Inputs!$S$8:$S$56,0))","v":530.3125},{"$f":"INDEX(Storage_Inputs!$T$8:$T$56,MATCH(GD$57,Storage_Inputs!$S$8:$S$56,0))","v":644.375},{"$f":"INDEX(Storage_Inputs!$T$8:$T$56,MATCH(GE$57,Storage_Inputs!$S$8:$S$56,0))","v":758.4375},{"$f":"INDEX(Storage_Inputs!$T$8:$T$56,MATCH(GF$57,Storage_Inputs!$S$8:$S$56,0))","v":872.5},{"$f":"INDEX(Storage_Inputs!$T$8:$T$56,MATCH(GG$57,Storage_Inputs!$S$8:$S$56,0))","v":872.5},{"$f":"INDEX(Storage_Inputs!$T$8:$T$56,MATCH(GH$57,Storage_Inputs!$S$8:$S$56,0))","v":872.5},{"$f":"INDEX(Storage_Inputs!$T$8:$T$56,MATCH(GI$57,Storage_Inputs!$S$8:$S$56,0))","v":872.5},{"$f":"INDEX(Storage_Inputs!$T$8:$T$56,MATCH(GJ$57,Storage_Inputs!$S$8:$S$56,0))","v":872.5},{"$f":"INDEX(Storage_Inputs!$T$8:$T$56,MATCH(GK$57,Storage_Inputs!$S$8:$S$56,0))","v":872.5},{"$f":"INDEX(Storage_Inputs!$T$8:$T$56,MATCH(GL$57,Storage_Inputs!$S$8:$S$56,0))","v":872.5},{"$f":"INDEX(Storage_Inputs!$T$8:$T$56,MATCH(GM$57,Storage_Inputs!$S$8:$S$56,0))","v":872.5},{"$f":"INDEX(Storage_Inputs!$T$8:$T$56,MATCH(GN$57,Storage_Inputs!$S$8:$S$56,0))","v":872.5},{"$f":"INDEX(Storage_Inputs!$T$8:$T$56,MATCH(GO$57,Storage_Inputs!$S$8:$S$56,0))","v":872.5},{"$f":"INDEX(Storage_Inputs!$T$8:$T$56,MATCH(GP$57,Storage_Inputs!$S$8:$S$56,0))","v":872.5},{"$f":"INDEX(Storage_Inputs!$T$8:$T$56,MATCH(GQ$57,Storage_Inputs!$S$8:$S$56,0))","v":872.5},{"$f":"INDEX(Storage_Inputs!$T$8:$T$56,MATCH(GR$57,Storage_Inputs!$S$8:$S$56,0))","v":872.5},{"$f":"INDEX(Storage_Inputs!$T$8:$T$56,MATCH(GS$57,Storage_Inputs!$S$8:$S$56,0))","v":872.5},{"$f":"INDEX(Storage_Inputs!$T$8:$T$56,MATCH(GT$57,Storage_Inputs!$S$8:$S$56,0))","v":872.5},{"$f":"INDEX(Storage_Inputs!$T$8:$T$56,MATCH(GU$57,Storage_Inputs!$S$8:$S$56,0))","v":872.5},{"$f":"INDEX(Storage_Inputs!$T$8:$T$56,MATCH(GV$57,Storage_Inputs!$S$8:$S$56,0))","v":872.5},{"$f":"INDEX(Storage_Inputs!$T$8:$T$56,MATCH(GW$57,Storage_Inputs!$S$8:$S$56,0))","v":872.5},{"$f":"INDEX(Storage_Inputs!$T$8:$T$56,MATCH(GX$57,Storage_Inputs!$S$8:$S$56,0))","v":872.5},{"$f":"INDEX(Storage_Inputs!$T$8:$T$56,MATCH(GY$57,Storage_Inputs!$S$8:$S$56,0))","v":872.5},{"$f":"INDEX(Storage_Inputs!$T$8:$T$56,MATCH(GZ$57,Storage_Inputs!$S$8:$S$56,0))","v":872.5},{"$f":"INDEX(Storage_Inputs!$T$8:$T$56,MATCH(HA$57,Storage_Inputs!$S$8:$S$56,0))","v":872.5},{"$f":"INDEX(Storage_Inputs!$T$8:$T$56,MATCH(HB$57,Storage_Inputs!$S$8:$S$56,0))","v":872.5},{"$f":"INDEX(Storage_Inputs!$T$8:$T$56,MATCH(HC$57,Storage_Inputs!$S$8:$S$56,0))","v":872.5},{"$f":"INDEX(Storage_Inputs!$T$8:$T$56,MATCH(HD$57,Storage_Inputs!$S$8:$S$56,0))","v":872.5},{"$f":"INDEX(Storage_Inputs!$T$8:$T$56,MATCH(HE$57,Storage_Inputs!$S$8:$S$56,0))","v":872.5},{"$f":"INDEX(Storage_Inputs!$T$8:$T$56,MATCH(HF$57,Storage_Inputs!$S$8:$S$56,0))","v":872.5},{"$f":"INDEX(Storage_Inputs!$T$8:$T$56,MATCH(HG$57,Storage_Inputs!$S$8:$S$56,0))","v":872.5},{"$f":"INDEX(Storage_Inputs!$T$8:$T$56,MATCH(HH$57,Storage_Inputs!$S$8:$S$56,0))","v":872.5},{"$f":"INDEX(Storage_Inputs!$T$8:$T$56,MATCH(HI$57,Storage_Inputs!$S$8:$S$56,0))","v":872.5},{"$f":"INDEX(Storage_Inputs!$T$8:$T$56,MATCH(HJ$57,Storage_Inputs!$S$8:$S$56,0))","v":872.5},{"$f":"INDEX(Storage_Inputs!$T$8:$T$56,MATCH(HK$57,Storage_Inputs!$S$8:$S$56,0))","v":872.5},{"$f":"INDEX(Storage_Inputs!$T$8:$T$56,MATCH(HL$57,Storage_Inputs!$S$8:$S$56,0))","v":872.5},{"$f":"INDEX(Storage_Inputs!$T$8:$T$56,MATCH(HM$57,Storage_Inputs!$S$8:$S$56,0))","v":872.5},{"$f":"INDEX(Storage_Inputs!$T$8:$T$56,MATCH(HN$57,Storage_Inputs!$S$8:$S$56,0))","v":872.5},{"$f":"INDEX(Storage_Inputs!$T$8:$T$56,MATCH(HO$57,Storage_Inputs!$S$8:$S$56,0))","v":872.5},{"$f":"INDEX(Storage_Inputs!$T$8:$T$56,MATCH(HP$57,Storage_Inputs!$S$8:$S$56,0))","v":872.5},null,0,{"$f":"Dispatch_Curve!F82*1000","v":6297.5},{"$f":"Dispatch_Curve!G82*1000","v":6297.5},{"$f":"Dispatch_Curve!H82*1000","v":6297.5},{"$f":"Dispatch_Curve!I82*1000","v":6297.5},{"$f":"Dispatch_Curve!J82*1000","v":6297.5},{"$f":"Dispatch_Curve!K82*1000","v":6297.5},{"$f":"Dispatch_Curve!L82*1000","v":6297.5},{"$f":"Dispatch_Curve!M82*1000","v":6297.5},{"$f":"Dispatch_Curve!N82*1000","v":6297.5},{"$f":"Dispatch_Curve!O82*1000","v":6297.5},{"$f":"Dispatch_Curve!P82*1000","v":6297.5},{"$f":"Dispatch_Curve!Q82*1000","v":6297.5},{"$f":"Dispatch_Curve!R82*1000","v":6297.5},{"$f":"Dispatch_Curve!S82*1000","v":6297.5},{"$f":"Dispatch_Curve!T82*1000","v":6297.5},{"$f":"Dispatch_Curve!U82*1000","v":6297.5},{"$f":"Dispatch_Curve!V82*1000","v":6297.5},{"$f":"Dispatch_Curve!W82*1000","v":6297.5},{"$f":"Dispatch_Curve!X82*1000","v":6297.5},{"$f":"Dispatch_Curve!Y82*1000","v":6297.5},{"$f":"Dispatch_Curve!Z82*1000","v":6297.5},{"$f":"Dispatch_Curve!AA82*1000","v":6297.5},{"$f":"Dispatch_Curve!AB82*1000","v":6297.5},{"$f":"Dispatch_Curve!AC82*1000","v":6297.5},{"$f":"Dispatch_Curve!AD82*1000","v":6297.5},{"$f":"Dispatch_Curve!AE82*1000","v":6297.5},{"$f":"Dispatch_Curve!AF82*1000","v":6297.5},{"$f":"Dispatch_Curve!AG82*1000","v":6297.5},{"$f":"Dispatch_Curve!AH82*1000","v":6297.5},{"$f":"Dispatch_Curve!AI82*1000","v":6297.5},{"$f":"Dispatch_Curve!AJ82*1000","v":6297.5},{"$f":"Dispatch_Curve!AK82*1000","v":6297.5},{"$f":"Dispatch_Curve!AL82*1000","v":6297.5},{"$f":"Dispatch_Curve!AM82*1000","v":6297.5},{"$f":"Dispatch_Curve!AN82*1000","v":6297.5},{"$f":"Dispatch_Curve!AO82*1000","v":6297.5},{"$f":"Dispatch_Curve!AP82*1000","v":6297.5},{"$f":"Dispatch_Curve!AQ82*1000","v":6297.5},{"$f":"Dispatch_Curve!AR82*1000","v":6297.5},{"$f":"Dispatch_Curve!AS82*1000","v":6297.5},{"$f":"Dispatch_Curve!AT82*1000","v":6297.5},{"$f":"Dispatch_Curve!AU82*1000","v":6297.5},{"$f":"Dispatch_Curve!AV82*1000","v":6297.5},{"$f":"Dispatch_Curve!AW82*1000","v":6297.5},{"$f":"Dispatch_Curve!AX82*1000","v":6297.5},{"$f":"Dispatch_Curve!AY82*1000","v":6297.5},{"$f":"Dispatch_Curve!AZ82*1000","v":6297.5},{"$f":"Dispatch_Curve!BA82*1000","v":6297.5},{"$f":"Dispatch_Curve!BB82*1000","v":6297.5},null,0,{"$f":"Dispatch_Curve!F125*1000","v":6297.5},{"$f":"Dispatch_Curve!G125*1000","v":6297.5},{"$f":"Dispatch_Curve!H125*1000","v":6297.5},{"$f":"Dispatch_Curve!I125*1000","v":6297.5},{"$f":"Dispatch_Curve!J125*1000","v":6297.5},{"$f":"Dispatch_Curve!K125*1000","v":6297.5},{"$f":"Dispatch_Curve!L125*1000","v":6297.5},{"$f":"Dispatch_Curve!M125*1000","v":6297.5},{"$f":"Dispatch_Curve!N125*1000","v":6297.5},{"$f":"Dispatch_Curve!O125*1000","v":6297.5},{"$f":"Dispatch_Curve!P125*1000","v":6297.5},{"$f":"Dispatch_Curve!Q125*1000","v":6297.5},{"$f":"Dispatch_Curve!R125*1000","v":6297.5},{"$f":"Dispatch_Curve!S125*1000","v":6297.5},{"$f":"Dispatch_Curve!T125*1000","v":6297.5},{"$f":"Dispatch_Curve!U125*1000","v":6297.5},{"$f":"Dispatch_Curve!V125*1000","v":6297.5},{"$f":"Dispatch_Curve!W125*1000","v":6297.5},{"$f":"Dispatch_Curve!X125*1000","v":6297.5}]
[null,"Cogeneration Contribution",null,null,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Flat Load",{"$f":"Load_Forecast!F320-Load_Forecast!F313","v":0},{"$f":"Load_Forecast!G320-Load_Forecast!G313","v":0},{"$f":"Load_Forecast!H320-Load_Forecast!H313","v":0},{"$f":"Load_Forecast!I320-Load_Forecast!I313","v":0},{"$f":"Load_Forecast!J320-Load_Forecast!J313","v":0},{"$f":"Load_Forecast!K320-Load_Forecast!K313","v":0},{"$f":"Load_Forecast!L320-Load_Forecast!L313","v":0},{"$f":"Load_Forecast!M320-Load_Forecast!M313","v":0},{"$f":"Load_Forecast!N320-Load_Forecast!N313","v":0},{"$f":"Load_Forecast!O320-Load_Forecast!O313","v":0},{"$f":"Load_Forecast!P320-Load_Forecast!P313","v":0},{"$f":"Load_Forecast!Q320-Load_Forecast!Q313","v":0},{"$f":"Load_Forecast!R320-Load_Forecast!R313","v":0},{"$f":"Load_Forecast!S320-Load_Forecast!S313","v":0},{"$f":"Load_Forecast!T320-Load_Forecast!T313","v":0},{"$f":"Load_Forecast!U320-Load_Forecast!U313","v":0},{"$f":"Load_Forecast!V320-Load_Forecast!V313","v":0},{"$f":"Load_Forecast!W320-Load_Forecast!W313","v":0},{"$f":"Load_Forecast!X320-Load_Forecast!X313","v":0},{"$f":"Load_Forecast!Y320-Load_Forecast!Y313","v":0},{"$f":"Load_Forecast!Z320-Load_Forecast!Z313","v":0},{"$f":"Load_Forecast!AA320-Load_Forecast!AA313","v":0},{"$f":"Load_Forecast!AB320-Load_Forecast!AB313","v":0},{"$f":"Load_Forecast!AC320-Load_Forecast!AC313","v":0},{"$f":"Load_Forecast!AD320-Load_Forecast!AD313","v":0},{"$f":"Load_Forecast!AE320-Load_Forecast!AE313","v":0},{"$f":"Load_Forecast!AF320-Load_Forecast!AF313","v":0},{"$f":"Load_Forecast!AG320-Load_Forecast!AG313","v":0},{"$f":"Load_Forecast!AH320-Load_Forecast!AH313","v":0},{"$f":"Load_Forecast!AI320-Load_Forecast!AI313","v":0},{"$f":"Load_Forecast!AJ320-Load_Forecast!AJ313","v":0},{"$f":"Load_Forecast!AK320-Load_Forecast!AK313","v":0},{"$f":"Load_Forecast!AL320-Load_Forecast!AL313","v":0},{"$f":"Load_Forecast!AM320-Load_Forecast!AM313","v":0},{"$f":"Load_Forecast!AN320-Load_Forecast!AN313","v":0},{"$f":"Load_Forecast!AO320-Load_Forecast!AO313","v":0},{"$f":"Load_Forecast!AP320-Load_Forecast!AP313","v":0},{"$f":"Load_Forecast!AQ320-Load_Forecast!AQ313","v":0},{"$f":"Load_Forecast!AR320-Load_Forecast!AR313","v":0},{"$f":"Load_Forecast!AS320-Load_Forecast!AS313","v":0},{"$f":"Load_Forecast!AT320-Load_Forecast!AT313","v":0},{"$f":"Load_Forecast!AU320-Load_Forecast!AU313","v":0},{"$f":"Load_Forecast!AV320-Load_Forecast!AV313","v":0},{"$f":"Load_Forecast!AW320-Load_Forecast!AW313","v":0},{"$f":"Load_Forecast!AX320-Load_Forecast!AX313","v":0},{"$f":"Load_Forecast!AY320-Load_Forecast!AY313","v":0},{"$f":"Load_Forecast!AZ320-Load_Forecast!AZ313","v":0},{"$f":"Load_Forecast!BA320-Load_Forecast!BA313","v":0},{"$f":"Load_Forecast!BB320-Load_Forecast!BB313","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Energy (GWh)",{"$f":"INDEX(Storage_Inputs!$U$8:$U$56,MATCH(FT$57,Storage_Inputs!$S$8:$S$56,0))","v":0},{"$f":"INDEX(Storage_Inputs!$U$8:$U$56,MATCH(FU$57,Storage_Inputs!$S$8:$S$56,0))","v":0},{"$f":"INDEX(Storage_Inputs!$U$8:$U$56,MATCH(FV$57,Storage_Inputs!$S$8:$S$56,0))","v":0},{"$f":"INDEX(Storage_Inputs!$U$8:$U$56,MATCH(FW$57,Storage_Inputs!$S$8:$S$56,0))","v":0},{"$f":"INDEX(Storage_Inputs!$U$8:$U$56,MATCH(FX$57,Storage_Inputs!$S$8:$S$56,0))","v":0},{"$f":"INDEX(Storage_Inputs!$U$8:$U$56,MATCH(FY$57,Storage_Inputs!$S$8:$S$56,0))","v":218.625},{"$f":"INDEX(Storage_Inputs!$U$8:$U$56,MATCH(FZ$57,Storage_Inputs!$S$8:$S$56,0))","v":629.25},{"$f":"INDEX(Storage_Inputs!$U$8:$U$56,MATCH(GA$57,Storage_Inputs!$S$8:$S$56,0))","v":1039.875},{"$f":"INDEX(Storage_Inputs!$U$8:$U$56,MATCH(GB$57,Storage_Inputs!$S$8:$S$56,0))","v":1450.5},{"$f":"INDEX(Storage_Inputs!$U$8:$U$56,MATCH(GC$57,Storage_Inputs!$S$8:$S$56,0))","v":1861.125},{"$f":"INDEX(Storage_Inputs!$U$8:$U$56,MATCH(GD$57,Storage_Inputs!$S$8:$S$56,0))","v":2271.75},{"$f":"INDEX(Storage_Inputs!$U$8:$U$56,MATCH(GE$57,Storage_Inputs!$S$8:$S$56,0))","v":2682.375},{"$f":"INDEX(Storage_Inputs!$U$8:$U$56,MATCH(GF$57,Storage_Inputs!$S$8:$S$56,0))","v":3093},{"$f":"INDEX(Storage_Inputs!$U$8:$U$56,MATCH(GG$57,Storage_Inputs!$S$8:$S$56,0))","v":3093},{"$f":"INDEX(Storage_Inputs!$U$8:$U$56,MATCH(GH$57,Storage_Inputs!$S$8:$S$56,0))","v":3093},{"$f":"INDEX(Storage_Inputs!$U$8:$U$56,MATCH(GI$57,Storage_Inputs!$S$8:$S$56,0))","v":3093},{"$f":"INDEX(Storage_Inputs!$U$8:$U$56,MATCH(GJ$57,Storage_Inputs!$S$8:$S$56,0))","v":3093},{"$f":"INDEX(Storage_Inputs!$U$8:$U$56,MATCH(GK$57,Storage_Inputs!$S$8:$S$56,0))","v":3093},{"$f":"INDEX(Storage_Inputs!$U$8:$U$56,MATCH(GL$57,Storage_Inputs!$S$8:$S$56,0))","v":3093},{"$f":"INDEX(Storage_Inputs!$U$8:$U$56,MATCH(GM$57,Storage_Inputs!$S$8:$S$56,0))","v":3093},{"$f":"INDEX(Storage_Inputs!$U$8:$U$56,MATCH(GN$57,Storage_Inputs!$S$8:$S$56,0))","v":3093},{"$f":"INDEX(Storage_Inputs!$U$8:$U$56,MATCH(GO$57,Storage_Inputs!$S$8:$S$56,0))","v":3093},{"$f":"INDEX(Storage_Inputs!$U$8:$U$56,MATCH(GP$57,Storage_Inputs!$S$8:$S$56,0))","v":3093},{"$f":"INDEX(Storage_Inputs!$U$8:$U$56,MATCH(GQ$57,Storage_Inputs!$S$8:$S$56,0))","v":3093},{"$f":"INDEX(Storage_Inputs!$U$8:$U$56,MATCH(GR$57,Storage_Inputs!$S$8:$S$56,0))","v":3093},{"$f":"INDEX(Storage_Inputs!$U$8:$U$56,MATCH(GS$57,Storage_Inputs!$S$8:$S$56,0))","v":3093},{"$f":"INDEX(Storage_Inputs!$U$8:$U$56,MATCH(GT$57,Storage_Inputs!$S$8:$S$56,0))","v":3093},{"$f":"INDEX(Storage_Inputs!$U$8:$U$56,MATCH(GU$57,Storage_Inputs!$S$8:$S$56,0))","v":3093},{"$f":"INDEX(Storage_Inputs!$U$8:$U$56,MATCH(GV$57,Storage_Inputs!$S$8:$S$56,0))","v":3093},{"$f":"INDEX(Storage_Inputs!$U$8:$U$56,MATCH(GW$57,Storage_Inputs!$S$8:$S$56,0))","v":3093},{"$f":"INDEX(Storage_Inputs!$U$8:$U$56,MATCH(GX$57,Storage_Inputs!$S$8:$S$56,0))","v":3093},{"$f":"INDEX(Storage_Inputs!$U$8:$U$56,MATCH(GY$57,Storage_Inputs!$S$8:$S$56,0))","v":3093},{"$f":"INDEX(Storage_Inputs!$U$8:$U$56,MATCH(GZ$57,Storage_Inputs!$S$8:$S$56,0))","v":3093},{"$f":"INDEX(Storage_Inputs!$U$8:$U$56,MATCH(HA$57,Storage_Inputs!$S$8:$S$56,0))","v":3093},{"$f":"INDEX(Storage_Inputs!$U$8:$U$56,MATCH(HB$57,Storage_Inputs!$S$8:$S$56,0))","v":3093},{"$f":"INDEX(Storage_Inputs!$U$8:$U$56,MATCH(HC$57,Storage_Inputs!$S$8:$S$56,0))","v":3093},{"$f":"INDEX(Storage_Inputs!$U$8:$U$56,MATCH(HD$57,Storage_Inputs!$S$8:$S$56,0))","v":3093},{"$f":"INDEX(Storage_Inputs!$U$8:$U$56,MATCH(HE$57,Storage_Inputs!$S$8:$S$56,0))","v":3093},{"$f":"INDEX(Storage_Inputs!$U$8:$U$56,MATCH(HF$57,Storage_Inputs!$S$8:$S$56,0))","v":3093},{"$f":"INDEX(Storage_Inputs!$U$8:$U$56,MATCH(HG$57,Storage_Inputs!$S$8:$S$56,0))","v":3093},{"$f":"INDEX(Storage_Inputs!$U$8:$U$56,MATCH(HH$57,Storage_Inputs!$S$8:$S$56,0))","v":3093},{"$f":"INDEX(Storage_Inputs!$U$8:$U$56,MATCH(HI$57,Storage_Inputs!$S$8:$S$56,0))","v":3093},{"$f":"INDEX(Storage_Inputs!$U$8:$U$56,MATCH(HJ$57,Storage_Inputs!$S$8:$S$56,0))","v":3093},{"$f":"INDEX(Storage_Inputs!$U$8:$U$56,MATCH(HK$57,Storage_Inputs!$S$8:$S$56,0))","v":3093},{"$f":"INDEX(Storage_Inputs!$U$8:$U$56,MATCH(HL$57,Storage_Inputs!$S$8:$S$56,0))","v":3093},{"$f":"INDEX(Storage_Inputs!$U$8:$U$56,MATCH(HM$57,Storage_Inputs!$S$8:$S$56,0))","v":3093},{"$f":"INDEX(Storage_Inputs!$U$8:$U$56,MATCH(HN$57,Storage_Inputs!$S$8:$S$56,0))","v":3093},{"$f":"INDEX(Storage_Inputs!$U$8:$U$56,MATCH(HO$57,Storage_Inputs!$S$8:$S$56,0))","v":3093},{"$f":"INDEX(Storage_Inputs!$U$8:$U$56,MATCH(HP$57,Storage_Inputs!$S$8:$S$56,0))","v":3093},null,{"$f":"HR7+1000","v":1000},{"$f":"Dispatch_Curve!F83*1000","v":6667.5024999999987},{"$f":"Dispatch_Curve!G83*1000","v":6667.5024999999987},{"$f":"Dispatch_Curve!H83*1000","v":6667.5024999999987},{"$f":"Dispatch_Curve!I83*1000","v":6667.5024999999987},{"$f":"Dispatch_Curve!J83*1000","v":6667.5024999999987},{"$f":"Dispatch_Curve!K83*1000","v":6667.5024999999987},{"$f":"Dispatch_Curve!L83*1000","v":6667.5024999999987},{"$f":"Dispatch_Curve!M83*1000","v":6667.5024999999987},{"$f":"Dispatch_Curve!N83*1000","v":6667.5024999999987},{"$f":"Dispatch_Curve!O83*1000","v":6667.5024999999987},{"$f":"Dispatch_Curve!P83*1000","v":6667.5024999999987},{"$f":"Dispatch_Curve!Q83*1000","v":6667.5024999999987},{"$f":"Dispatch_Curve!R83*1000","v":6667.5024999999987},{"$f":"Dispatch_Curve!S83*1000","v":6667.5024999999987},{"$f":"Dispatch_Curve!T83*1000","v":6667.5024999999987},{"$f":"Dispatch_Curve!U83*1000","v":6667.5024999999987},{"$f":"Dispatch_Curve!V83*1000","v":6667.5024999999987},{"$f":"Dispatch_Curve!W83*1000","v":6667.5024999999987},{"$f":"Dispatch_Curve!X83*1000","v":6667.5024999999987},{"$f":"Dispatch_Curve!Y83*1000","v":6667.5024999999987},{"$f":"Dispatch_Curve!Z83*1000","v":6667.5024999999987},{"$f":"Dispatch_Curve!AA83*1000","v":6667.5024999999987},{"$f":"Dispatch_Curve!AB83*1000","v":6667.5024999999987},{"$f":"Dispatch_Curve!AC83*1000","v":6667.5024999999987},{"$f":"Dispatch_Curve!AD83*1000","v":6667.5024999999987},{"$f":"Dispatch_Curve!AE83*1000","v":6667.5024999999987},{"$f":"Dispatch_Curve!AF83*1000","v":6667.5024999999987},{"$f":"Dispatch_Curve!AG83*1000","v":6667.5024999999987},{"$f":"Dispatch_Curve!AH83*1000","v":6667.5024999999987},{"$f":"Dispatch_Curve!AI83*1000","v":6667.5024999999987},{"$f":"Dispatch_Curve!AJ83*1000","v":6667.5024999999987},{"$f":"Dispatch_Curve!AK83*1000","v":6667.5024999999987},{"$f":"Dispatch_Curve!AL83*1000","v":6667.5024999999987},{"$f":"Dispatch_Curve!AM83*1000","v":6667.5024999999987},{"$f":"Dispatch_Curve!AN83*1000","v":6667.5024999999987},{"$f":"Dispatch_Curve!AO83*1000","v":6667.5024999999987},{"$f":"Dispatch_Curve!AP83*1000","v":6667.5024999999987},{"$f":"Dispatch_Curve!AQ83*1000","v":6667.5024999999987},{"$f":"Dispatch_Curve!AR83*1000","v":6667.5024999999987},{"$f":"Dispatch_Curve!AS83*1000","v":6667.5024999999987},{"$f":"Dispatch_Curve!AT83*1000","v":6667.5024999999987},{"$f":"Dispatch_Curve!AU83*1000","v":6667.5024999999987},{"$f":"Dispatch_Curve!AV83*1000","v":6667.5024999999987},{"$f":"Dispatch_Curve!AW83*1000","v":6667.5024999999987},{"$f":"Dispatch_Curve!AX83*1000","v":6667.5024999999987},{"$f":"Dispatch_Curve!AY83*1000","v":6667.5024999999987},{"$f":"Dispatch_Curve!AZ83*1000","v":6667.5024999999987},{"$f":"Dispatch_Curve!BA83*1000","v":6667.5024999999987},{"$f":"Dispatch_Curve!BB83*1000","v":6667.5024999999987},null,{"$f":"JQ7+1000","v":1000},{"$f":"Dispatch_Curve!F126*1000","v":6482.5012499999993},{"$f":"Dispatch_Curve!G126*1000","v":6482.5012499999993},{"$f":"Dispatch_Curve!H126*1000","v":6482.5012499999993},{"$f":"Dispatch_Curve!I126*1000","v":6482.5012499999993},{"$f":"Dispatch_Curve!J126*1000","v":6482.5012499999993},{"$f":"Dispatch_Curve!K126*1000","v":6482.5012499999993},{"$f":"Dispatch_Curve!L126*1000","v":6482.5012499999993},{"$f":"Dispatch_Curve!M126*1000","v":6482.5012499999993},{"$f":"Dispatch_Curve!N126*1000","v":6482.5012499999993},{"$f":"Dispatch_Curve!O126*1000","v":6482.5012499999993},{"$f":"Dispatch_Curve!P126*1000","v":6482.5012499999993},{"$f":"Dispatch_Curve!Q126*1000","v":6482.5012499999993},{"$f":"Dispatch_Curve!R126*1000","v":6482.5012499999993},{"$f":"Dispatch_Curve!S126*1000","v":6482.5012499999993},{"$f":"Dispatch_Curve!T126*1000","v":6482.5012499999993},{"$f":"Dispatch_Curve!U126*1000","v":6482.5012499999993},{"$f":"Dispatch_Curve!V126*1000","v":6482.5012499999993},{"$f":"Dispatch_Curve!W126*1000","v":6482.5012499999993},{"$f":"Dispatch_Curve!X126*1000","v":6482.5012499999993}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Nuclear",{"$f":"(-SUMPRODUCT((OFFSET(Generators!$E$8,1,0,ctGen,1)=$T9)*(OFFSET(Generators!$H$8,1,0,ctGen,1)=\"CAISO\")*(OFFSET(Generators!$L$8,1,0,ctGen,1)<=DATE(U$6,1,1))*(OFFSET(Generators!$N$8,1,0,ctGen,1)>DATE(U$6,1,1))*OFFSET(Generators!$P$8,1,0,ctGen,1))-SUMPRODUCT((OFFSET(Generators!$E$8,1,0,ctGen,1)=$T9)*(OFFSET(Generators!$H$8,1,0,ctGen,1)<>\"CAISO\")*(OFFSET(Generators!$L$8,1,0,ctGen,1)<=DATE(U$6,1,1))*(OFFSET(Generators!$N$8,1,0,ctGen,1)>DATE(U$6,1,1))*OFFSET(Generators!$P$8,1,0,ctGen,1),(OFFSET(Generators!$R$8,1,0,ctGen,1)+OFFSET(Generators!$S$8,1,0,ctGen,1)+OFFSET(Generators!$T$8,1,0,ctGen,1)+OFFSET(Generators!$U$8,1,0,ctGen,1))))*8.76*INDEX(General_Inputs!F$88:F$91,MATCH($T9,General_Inputs!$C$88:$C$91,0))","v":-41117.563958400002},{"$f":"(-SUMPRODUCT((OFFSET(Generators!$E$8,1,0,ctGen,1)=$T9)*(OFFSET(Generators!$H$8,1,0,ctGen,1)=\"CAISO\")*(OFFSET(Generators!$L$8,1,0,ctGen,1)<=DATE(V$6,1,1))*(OFFSET(Generators!$N$8,1,0,ctGen,1)>DATE(V$6,1,1))*OFFSET(Generators!$P$8,1,0,ctGen,1))-SUMPRODUCT((OFFSET(Generators!$E$8,1,0,ctGen,1)=$T9)*(OFFSET(Generators!$H$8,1,0,ctGen,1)<>\"CAISO\")*(OFFSET(Generators!$L$8,1,0,ctGen,1)<=DATE(V$6,1,1))*(OFFSET(Generators!$N$8,1,0,ctGen,1)>DATE(V$6,1,1))*OFFSET(Generators!$P$8,1,0,ctGen,1),(OFFSET(Generators!$R$8,1,0,ctGen,1)+OFFSET(Generators!$S$8,1,0,ctGen,1)+OFFSET(Generators!$T$8,1,0,ctGen,1)+OFFSET(Generators!$U$8,1,0,ctGen,1))))*8.76*INDEX(General_Inputs!G$88:G$91,MATCH($T9,General_Inputs!$C$88:$C$91,0))","v":-41117.563958400002},{"$f":"(-SUMPRODUCT((OFFSET(Generators!$E$8,1,0,ctGen,1)=$T9)*(OFFSET(Generators!$H$8,1,0,ctGen,1)=\"CAISO\")*(OFFSET(Generators!$L$8,1,0,ctGen,1)<=DATE(W$6,1,1))*(OFFSET(Generators!$N$8,1,0,ctGen,1)>DATE(W$6,1,1))*OFFSET(Generators!$P$8,1,0,ctGen,1))-SUMPRODUCT((OFFSET(Generators!$E$8,1,0,ctGen,1)=$T9)*(OFFSET(Generators!$H$8,1,0,ctGen,1)<>\"CAISO\")*(OFFSET(Generators!$L$8,1,0,ctGen,1)<=DATE(W$6,1,1))*(OFFSET(Generators!$N$8,1,0,ctGen,1)>DATE(W$6,1,1))*OFFSET(Generators!$P$8,1,0,ctGen,1),(OFFSET(Generators!$R$8,1,0,ctGen,1)+OFFSET(Generators!$S$8,1,0,ctGen,1)+OFFSET(Generators!$T$8,1,0,ctGen,1)+OFFSET(Generators!$U$8,1,0,ctGen,1))))*8.76*INDEX(General_Inputs!H$88:H$91,MATCH($T9,General_Inputs!$C$88:$C$91,0))","v":-23410.099958400002},{"$f":"(-SUMPRODUCT((OFFSET(Generators!$E$8,1,0,ctGen,1)=$T9)*(OFFSET(Generators!$H$8,1,0,ctGen,1)=\"CAISO\")*(OFFSET(Generators!$L$8,1,0,ctGen,1)<=DATE(X$6,1,1))*(OFFSET(Generators!$N$8,1,0,ctGen,1)>DATE(X$6,1,1))*OFFSET(Generators!$P$8,1,0,ctGen,1))-SUMPRODUCT((OFFSET(Generators!$E$8,1,0,ctGen,1)=$T9)*(OFFSET(Generators!$H$8,1,0,ctGen,1)<>\"CAISO\")*(OFFSET(Generators!$L$8,1,0,ctGen,1)<=DATE(X$6,1,1))*(OFFSET(Generators!$N$8,1,0,ctGen,1)>DATE(X$6,1,1))*OFFSET(Generators!$P$8,1,0,ctGen,1),(OFFSET(Generators!$R$8,1,0,ctGen,1)+OFFSET(Generators!$S$8,1,0,ctGen,1)+OFFSET(Generators!$T$8,1,0,ctGen,1)+OFFSET(Generators!$U$8,1,0,ctGen,1))))*8.76*INDEX(General_Inputs!I$88:I$91,MATCH($T9,General_Inputs!$C$88:$C$91,0))","v":-23410.099958400002},{"$f":"(-SUMPRODUCT((OFFSET(Generators!$E$8,1,0,ctGen,1)=$T9)*(OFFSET(Generators!$H$8,1,0,ctGen,1)=\"CAISO\")*(OFFSET(Generators!$L$8,1,0,ctGen,1)<=DATE(Y$6,1,1))*(OFFSET(Generators!$N$8,1,0,ctGen,1)>DATE(Y$6,1,1))*OFFSET(Generators!$P$8,1,0,ctGen,1))-SUMPRODUCT((OFFSET(Generators!$E$8,1,0,ctGen,1)=$T9)*(OFFSET(Generators!$H$8,1,0,ctGen,1)<>\"CAISO\")*(OFFSET(Generators!$L$8,1,0,ctGen,1)<=DATE(Y$6,1,1))*(OFFSET(Generators!$N$8,1,0,ctGen,1)>DATE(Y$6,1,1))*OFFSET(Generators!$P$8,1,0,ctGen,1),(OFFSET(Generators!$R$8,1,0,ctGen,1)+OFFSET(Generators!$S$8,1,0,ctGen,1)+OFFSET(Generators!$T$8,1,0,ctGen,1)+OFFSET(Generators!$U$8,1,0,ctGen,1))))*8.76*INDEX(General_Inputs!J$88:J$91,MATCH($T9,General_Inputs!$C$88:$C$91,0))","v":-23410.099958400002},{"$f":"(-SUMPRODUCT((OFFSET(Generators!$E$8,1,0,ctGen,1)=$T9)*(OFFSET(Generators!$H$8,1,0,ctGen,1)=\"CAISO\")*(OFFSET(Generators!$L$8,1,0,ctGen,1)<=DATE(Z$6,1,1))*(OFFSET(Generators!$N$8,1,0,ctGen,1)>DATE(Z$6,1,1))*OFFSET(Generators!$P$8,1,0,ctGen,1))-SUMPRODUCT((OFFSET(Generators!$E$8,1,0,ctGen,1)=$T9)*(OFFSET(Generators!$H$8,1,0,ctGen,1)<>\"CAISO\")*(OFFSET(Generators!$L$8,1,0,ctGen,1)<=DATE(Z$6,1,1))*(OFFSET(Generators!$N$8,1,0,ctGen,1)>DATE(Z$6,1,1))*OFFSET(Generators!$P$8,1,0,ctGen,1),(OFFSET(Generators!$R$8,1,0,ctGen,1)+OFFSET(Generators!$S$8,1,0,ctGen,1)+OFFSET(Generators!$T$8,1,0,ctGen,1)+OFFSET(Generators!$U$8,1,0,ctGen,1))))*8.76*INDEX(General_Inputs!K$88:K$91,MATCH($T9,General_Inputs!$C$88:$C$91,0))","v":-23410.099958400002},{"$f":"(-SUMPRODUCT((OFFSET(Generators!$E$8,1,0,ctGen,1)=$T9)*(OFFSET(Generators!$H$8,1,0,ctGen,1)=\"CAISO\")*(OFFSET(Generators!$L$8,1,0,ctGen,1)<=DATE(AA$6,1,1))*(OFFSET(Generators!$N$8,1,0,ctGen,1)>DATE(AA$6,1,1))*OFFSET(Generators!$P$8,1,0,ctGen,1))-SUMPRODUCT((OFFSET(Generators!$E$8,1,0,ctGen,1)=$T9)*(OFFSET(Generators!$H$8,1,0,ctGen,1)<>\"CAISO\")*(OFFSET(Generators!$L$8,1,0,ctGen,1)<=DATE(AA$6,1,1))*(OFFSET(Generators!$N$8,1,0,ctGen,1)>DATE(AA$6,1,1))*OFFSET(Generators!$P$8,1,0,ctGen,1),(OFFSET(Generators!$R$8,1,0,ctGen,1)+OFFSET(Generators!$S$8,1,0,ctGen,1)+OFFSET(Generators!$T$8,1,0,ctGen,1)+OFFSET(Generators!$U$8,1,0,ctGen,1))))*8.76*INDEX(General_Inputs!L$88:L$91,MATCH($T9,General_Inputs!$C$88:$C$91,0))","v":-23410.099958400002},{"$f":"(-SUMPRODUCT((OFFSET(Generators!$E$8,1,0,ctGen,1)=$T9)*(OFFSET(Generators!$H$8,1,0,ctGen,1)=\"CAISO\")*(OFFSET(Generators!$L$8,1,0,ctGen,1)<=DATE(AB$6,1,1))*(OFFSET(Generators!$N$8,1,0,ctGen,1)>DATE(AB$6,1,1))*OFFSET(Generators!$P$8,1,0,ctGen,1))-SUMPRODUCT((OFFSET(Generators!$E$8,1,0,ctGen,1)=$T9)*(OFFSET(Generators!$H$8,1,0,ctGen,1)<>\"CAISO\")*(OFFSET(Generators!$L$8,1,0,ctGen,1)<=DATE(AB$6,1,1))*(OFFSET(Generators!$N$8,1,0,ctGen,1)>DATE(AB$6,1,1))*OFFSET(Generators!$P$8,1,0,ctGen,1),(OFFSET(Generators!$R$8,1,0,ctGen,1)+OFFSET(Generators!$S$8,1,0,ctGen,1)+OFFSET(Generators!$T$8,1,0,ctGen,1)+OFFSET(Generators!$U$8,1,0,ctGen,1))))*8.76*INDEX(General_Inputs!M$88:M$91,MATCH($T9,General_Inputs!$C$88:$C$91,0))","v":-23410.099958400002},{"$f":"(-SUMPRODUCT((OFFSET(Generators!$E$8,1,0,ctGen,1)=$T9)*(OFFSET(Generators!$H$8,1,0,ctGen,1)=\"CAISO\")*(OFFSET(Generators!$L$8,1,0,ctGen,1)<=DATE(AC$6,1,1))*(OFFSET(Generators!$N$8,1,0,ctGen,1)>DATE(AC$6,1,1))*OFFSET(Generators!$P$8,1,0,ctGen,1))-SUMPRODUCT((OFFSET(Generators!$E$8,1,0,ctGen,1)=$T9)*(OFFSET(Generators!$H$8,1,0,ctGen,1)<>\"CAISO\")*(OFFSET(Generators!$L$8,1,0,ctGen,1)<=DATE(AC$6,1,1))*(OFFSET(Generators!$N$8,1,0,ctGen,1)>DATE(AC$6,1,1))*OFFSET(Generators!$P$8,1,0,ctGen,1),(OFFSET(Generators!$R$8,1,0,ctGen,1)+OFFSET(Generators!$S$8,1,0,ctGen,1)+OFFSET(Generators!$T$8,1,0,ctGen,1)+OFFSET(Generators!$U$8,1,0,ctGen,1))))*8.76*INDEX(General_Inputs!N$88:N$91,MATCH($T9,General_Inputs!$C$88:$C$91,0))","v":-23410.099958400002},{"$f":"(-SUMPRODUCT((OFFSET(Generators!$E$8,1,0,ctGen,1)=$T9)*(OFFSET(Generators!$H$8,1,0,ctGen,1)=\"CAISO\")*(OFFSET(Generators!$L$8,1,0,ctGen,1)<=DATE(AD$6,1,1))*(OFFSET(Generators!$N$8,1,0,ctGen,1)>DATE(AD$6,1,1))*OFFSET(Generators!$P$8,1,0,ctGen,1))-SUMPRODUCT((OFFSET(Generators!$E$8,1,0,ctGen,1)=$T9)*(OFFSET(Generators!$H$8,1,0,ctGen,1)<>\"CAISO\")*(OFFSET(Generators!$L$8,1,0,ctGen,1)<=DATE(AD$6,1,1))*(OFFSET(Generators!$N$8,1,0,ctGen,1)>DATE(AD$6,1,1))*OFFSET(Generators!$P$8,1,0,ctGen,1),(OFFSET(Generators!$R$8,1,0,ctGen,1)+OFFSET(Generators!$S$8,1,0,ctGen,1)+OFFSET(Generators!$T$8,1,0,ctGen,1)+OFFSET(Generators!$U$8,1,0,ctGen,1))))*8.76*INDEX(General_Inputs!O$88:O$91,MATCH($T9,General_Inputs!$C$88:$C$91,0))","v":-23410.099958400002},{"$f":"(-SUMPRODUCT((OFFSET(Generators!$E$8,1,0,ctGen,1)=$T9)*(OFFSET(Generators!$H$8,1,0,ctGen,1)=\"CAISO\")*(OFFSET(Generators!$L$8,1,0,ctGen,1)<=DATE(AE$6,1,1))*(OFFSET(Generators!$N$8,1,0,ctGen,1)>DATE(AE$6,1,1))*OFFSET(Generators!$P$8,1,0,ctGen,1))-SUMPRODUCT((OFFSET(Generators!$E$8,1,0,ctGen,1)=$T9)*(OFFSET(Generators!$H$8,1,0,ctGen,1)<>\"CAISO\")*(OFFSET(Generators!$L$8,1,0,ctGen,1)<=DATE(AE$6,1,1))*(OFFSET(Generators!$N$8,1,0,ctGen,1)>DATE(AE$6,1,1))*OFFSET(Generators!$P$8,1,0,ctGen,1),(OFFSET(Generators!$R$8,1,0,ctGen,1)+OFFSET(Generators!$S$8,1,0,ctGen,1)+OFFSET(Generators!$T$8,1,0,ctGen,1)+OFFSET(Generators!$U$8,1,0,ctGen,1))))*8.76*INDEX(General_Inputs!P$88:P$91,MATCH($T9,General_Inputs!$C$88:$C$91,0))","v":-23410.099958400002},{"$f":"(-SUMPRODUCT((OFFSET(Generators!$E$8,1,0,ctGen,1)=$T9)*(OFFSET(Generators!$H$8,1,0,ctGen,1)=\"CAISO\")*(OFFSET(Generators!$L$8,1,0,ctGen,1)<=DATE(AF$6,1,1))*(OFFSET(Generators!$N$8,1,0,ctGen,1)>DATE(AF$6,1,1))*OFFSET(Generators!$P$8,1,0,ctGen,1))-SUMPRODUCT((OFFSET(Generators!$E$8,1,0,ctGen,1)=$T9)*(OFFSET(Generators!$H$8,1,0,ctGen,1)<>\"CAISO\")*(OFFSET(Generators!$L$8,1,0,ctGen,1)<=DATE(AF$6,1,1))*(OFFSET(Generators!$N$8,1,0,ctGen,1)>DATE(AF$6,1,1))*OFFSET(Generators!$P$8,1,0,ctGen,1),(OFFSET(Generators!$R$8,1,0,ctGen,1)+OFFSET(Generators!$S$8,1,0,ctGen,1)+OFFSET(Generators!$T$8,1,0,ctGen,1)+OFFSET(Generators!$U$8,1,0,ctGen,1))))*8.76*INDEX(General_Inputs!Q$88:Q$91,MATCH($T9,General_Inputs!$C$88:$C$91,0))","v":-23410.099958400002},{"$f":"(-SUMPRODUCT((OFFSET(Generators!$E$8,1,0,ctGen,1)=$T9)*(OFFSET(Generators!$H$8,1,0,ctGen,1)=\"CAISO\")*(OFFSET(Generators!$L$8,1,0,ctGen,1)<=DATE(AG$6,1,1))*(OFFSET(Generators!$N$8,1,0,ctGen,1)>DATE(AG$6,1,1))*OFFSET(Generators!$P$8,1,0,ctGen,1))-SUMPRODUCT((OFFSET(Generators!$E$8,1,0,ctGen,1)=$T9)*(OFFSET(Generators!$H$8,1,0,ctGen,1)<>\"CAISO\")*(OFFSET(Generators!$L$8,1,0,ctGen,1)<=DATE(AG$6,1,1))*(OFFSET(Generators!$N$8,1,0,ctGen,1)>DATE(AG$6,1,1))*OFFSET(Generators!$P$8,1,0,ctGen,1),(OFFSET(Generators!$R$8,1,0,ctGen,1)+OFFSET(Generators!$S$8,1,0,ctGen,1)+OFFSET(Generators!$T$8,1,0,ctGen,1)+OFFSET(Generators!$U$8,1,0,ctGen,1))))*8.76*INDEX(General_Inputs!R$88:R$91,MATCH($T9,General_Inputs!$C$88:$C$91,0))","v":-23410.099958400002},{"$f":"(-SUMPRODUCT((OFFSET(Generators!$E$8,1,0,ctGen,1)=$T9)*(OFFSET(Generators!$H$8,1,0,ctGen,1)=\"CAISO\")*(OFFSET(Generators!$L$8,1,0,ctGen,1)<=DATE(AH$6,1,1))*(OFFSET(Generators!$N$8,1,0,ctGen,1)>DATE(AH$6,1,1))*OFFSET(Generators!$P$8,1,0,ctGen,1))-SUMPRODUCT((OFFSET(Generators!$E$8,1,0,ctGen,1)=$T9)*(OFFSET(Generators!$H$8,1,0,ctGen,1)<>\"CAISO\")*(OFFSET(Generators!$L$8,1,0,ctGen,1)<=DATE(AH$6,1,1))*(OFFSET(Generators!$N$8,1,0,ctGen,1)>DATE(AH$6,1,1))*OFFSET(Generators!$P$8,1,0,ctGen,1),(OFFSET(Generators!$R$8,1,0,ctGen,1)+OFFSET(Generators!$S$8,1,0,ctGen,1)+OFFSET(Generators!$T$8,1,0,ctGen,1)+OFFSET(Generators!$U$8,1,0,ctGen,1))))*8.76*INDEX(General_Inputs!S$88:S$91,MATCH($T9,General_Inputs!$C$88:$C$91,0))","v":-5592.2599584000009},{"$f":"(-SUMPRODUCT((OFFSET(Generators!$E$8,1,0,ctGen,1)=$T9)*(OFFSET(Generators!$H$8,1,0,ctGen,1)=\"CAISO\")*(OFFSET(Generators!$L$8,1,0,ctGen,1)<=DATE(AI$6,1,1))*(OFFSET(Generators!$N$8,1,0,ctGen,1)>DATE(AI$6,1,1))*OFFSET(Generators!$P$8,1,0,ctGen,1))-SUMPRODUCT((OFFSET(Generators!$E$8,1,0,ctGen,1)=$T9)*(OFFSET(Generators!$H$8,1,0,ctGen,1)<>\"CAISO\")*(OFFSET(Generators!$L$8,1,0,ctGen,1)<=DATE(AI$6,1,1))*(OFFSET(Generators!$N$8,1,0,ctGen,1)>DATE(AI$6,1,1))*OFFSET(Generators!$P$8,1,0,ctGen,1),(OFFSET(Generators!$R$8,1,0,ctGen,1)+OFFSET(Generators!$S$8,1,0,ctGen,1)+OFFSET(Generators!$T$8,1,0,ctGen,1)+OFFSET(Generators!$U$8,1,0,ctGen,1))))*8.76*INDEX(General_Inputs!T$88:T$91,MATCH($T9,General_Inputs!$C$88:$C$91,0))","v":-5592.2599584000009},{"$f":"(-SUMPRODUCT((OFFSET(Generators!$E$8,1,0,ctGen,1)=$T9)*(OFFSET(Generators!$H$8,1,0,ctGen,1)=\"CAISO\")*(OFFSET(Generators!$L$8,1,0,ctGen,1)<=DATE(AJ$6,1,1))*(OFFSET(Generators!$N$8,1,0,ctGen,1)>DATE(AJ$6,1,1))*OFFSET(Generators!$P$8,1,0,ctGen,1))-SUMPRODUCT((OFFSET(Generators!$E$8,1,0,ctGen,1)=$T9)*(OFFSET(Generators!$H$8,1,0,ctGen,1)<>\"CAISO\")*(OFFSET(Generators!$L$8,1,0,ctGen,1)<=DATE(AJ$6,1,1))*(OFFSET(Generators!$N$8,1,0,ctGen,1)>DATE(AJ$6,1,1))*OFFSET(Generators!$P$8,1,0,ctGen,1),(OFFSET(Generators!$R$8,1,0,ctGen,1)+OFFSET(Generators!$S$8,1,0,ctGen,1)+OFFSET(Generators!$T$8,1,0,ctGen,1)+OFFSET(Generators!$U$8,1,0,ctGen,1))))*8.76*INDEX(General_Inputs!U$88:U$91,MATCH($T9,General_Inputs!$C$88:$C$91,0))","v":-5592.2599584000009},{"$f":"(-SUMPRODUCT((OFFSET(Generators!$E$8,1,0,ctGen,1)=$T9)*(OFFSET(Generators!$H$8,1,0,ctGen,1)=\"CAISO\")*(OFFSET(Generators!$L$8,1,0,ctGen,1)<=DATE(AK$6,1,1))*(OFFSET(Generators!$N$8,1,0,ctGen,1)>DATE(AK$6,1,1))*OFFSET(Generators!$P$8,1,0,ctGen,1))-SUMPRODUCT((OFFSET(Generators!$E$8,1,0,ctGen,1)=$T9)*(OFFSET(Generators!$H$8,1,0,ctGen,1)<>\"CAISO\")*(OFFSET(Generators!$L$8,1,0,ctGen,1)<=DATE(AK$6,1,1))*(OFFSET(Generators!$N$8,1,0,ctGen,1)>DATE(AK$6,1,1))*OFFSET(Generators!$P$8,1,0,ctGen,1),(OFFSET(Generators!$R$8,1,0,ctGen,1)+OFFSET(Generators!$S$8,1,0,ctGen,1)+OFFSET(Generators!$T$8,1,0,ctGen,1)+OFFSET(Generators!$U$8,1,0,ctGen,1))))*8.76*INDEX(General_Inputs!V$88:V$91,MATCH($T9,General_Inputs!$C$88:$C$91,0))","v":-5592.2599584000009},{"$f":"(-SUMPRODUCT((OFFSET(Generators!$E$8,1,0,ctGen,1)=$T9)*(OFFSET(Generators!$H$8,1,0,ctGen,1)=\"CAISO\")*(OFFSET(Generators!$L$8,1,0,ctGen,1)<=DATE(AL$6,1,1))*(OFFSET(Generators!$N$8,1,0,ctGen,1)>DATE(AL$6,1,1))*OFFSET(Generators!$P$8,1,0,ctGen,1))-SUMPRODUCT((OFFSET(Generators!$E$8,1,0,ctGen,1)=$T9)*(OFFSET(Generators!$H$8,1,0,ctGen,1)<>\"CAISO\")*(OFFSET(Generators!$L$8,1,0,ctGen,1)<=DATE(AL$6,1,1))*(OFFSET(Generators!$N$8,1,0,ctGen,1)>DATE(AL$6,1,1))*OFFSET(Generators!$P$8,1,0,ctGen,1),(OFFSET(Generators!$R$8,1,0,ctGen,1)+OFFSET(Generators!$S$8,1,0,ctGen,1)+OFFSET(Generators!$T$8,1,0,ctGen,1)+OFFSET(Generators!$U$8,1,0,ctGen,1))))*8.76*INDEX(General_Inputs!W$88:W$91,MATCH($T9,General_Inputs!$C$88:$C$91,0))","v":-5592.2599584000009},{"$f":"(-SUMPRODUCT((OFFSET(Generators!$E$8,1,0,ctGen,1)=$T9)*(OFFSET(Generators!$H$8,1,0,ctGen,1)=\"CAISO\")*(OFFSET(Generators!$L$8,1,0,ctGen,1)<=DATE(AM$6,1,1))*(OFFSET(Generators!$N$8,1,0,ctGen,1)>DATE(AM$6,1,1))*OFFSET(Generators!$P$8,1,0,ctGen,1))-SUMPRODUCT((OFFSET(Generators!$E$8,1,0,ctGen,1)=$T9)*(OFFSET(Generators!$H$8,1,0,ctGen,1)<>\"CAISO\")*(OFFSET(Generators!$L$8,1,0,ctGen,1)<=DATE(AM$6,1,1))*(OFFSET(Generators!$N$8,1,0,ctGen,1)>DATE(AM$6,1,1))*OFFSET(Generators!$P$8,1,0,ctGen,1),(OFFSET(Generators!$R$8,1,0,ctGen,1)+OFFSET(Generators!$S$8,1,0,ctGen,1)+OFFSET(Generators!$T$8,1,0,ctGen,1)+OFFSET(Generators!$U$8,1,0,ctGen,1))))*8.76*INDEX(General_Inputs!X$88:X$91,MATCH($T9,General_Inputs!$C$88:$C$91,0))","v":-5592.2599584000009},{"$f":"(-SUMPRODUCT((OFFSET(Generators!$E$8,1,0,ctGen,1)=$T9)*(OFFSET(Generators!$H$8,1,0,ctGen,1)=\"CAISO\")*(OFFSET(Generators!$L$8,1,0,ctGen,1)<=DATE(AN$6,1,1))*(OFFSET(Generators!$N$8,1,0,ctGen,1)>DATE(AN$6,1,1))*OFFSET(Generators!$P$8,1,0,ctGen,1))-SUMPRODUCT((OFFSET(Generators!$E$8,1,0,ctGen,1)=$T9)*(OFFSET(Generators!$H$8,1,0,ctGen,1)<>\"CAISO\")*(OFFSET(Generators!$L$8,1,0,ctGen,1)<=DATE(AN$6,1,1))*(OFFSET(Generators!$N$8,1,0,ctGen,1)>DATE(AN$6,1,1))*OFFSET(Generators!$P$8,1,0,ctGen,1),(OFFSET(Generators!$R$8,1,0,ctGen,1)+OFFSET(Generators!$S$8,1,0,ctGen,1)+OFFSET(Generators!$T$8,1,0,ctGen,1)+OFFSET(Generators!$U$8,1,0,ctGen,1))))*8.76*INDEX(General_Inputs!Y$88:Y$91,MATCH($T9,General_Inputs!$C$88:$C$91,0))","v":-5592.2599584000009},{"$f":"(-SUMPRODUCT((OFFSET(Generators!$E$8,1,0,ctGen,1)=$T9)*(OFFSET(Generators!$H$8,1,0,ctGen,1)=\"CAISO\")*(OFFSET(Generators!$L$8,1,0,ctGen,1)<=DATE(AO$6,1,1))*(OFFSET(Generators!$N$8,1,0,ctGen,1)>DATE(AO$6,1,1))*OFFSET(Generators!$P$8,1,0,ctGen,1))-SUMPRODUCT((OFFSET(Generators!$E$8,1,0,ctGen,1)=$T9)*(OFFSET(Generators!$H$8,1,0,ctGen,1)<>\"CAISO\")*(OFFSET(Generators!$L$8,1,0,ctGen,1)<=DATE(AO$6,1,1))*(OFFSET(Generators!$N$8,1,0,ctGen,1)>DATE(AO$6,1,1))*OFFSET(Generators!$P$8,1,0,ctGen,1),(OFFSET(Generators!$R$8,1,0,ctGen,1)+OFFSET(Generators!$S$8,1,0,ctGen,1)+OFFSET(Generators!$T$8,1,0,ctGen,1)+OFFSET(Generators!$U$8,1,0,ctGen,1))))*8.76*INDEX(General_Inputs!Z$88:Z$91,MATCH($T9,General_Inputs!$C$88:$C$91,0))","v":-5592.2599584000009},{"$f":"(-SUMPRODUCT((OFFSET(Generators!$E$8,1,0,ctGen,1)=$T9)*(OFFSET(Generators!$H$8,1,0,ctGen,1)=\"CAISO\")*(OFFSET(Generators!$L$8,1,0,ctGen,1)<=DATE(AP$6,1,1))*(OFFSET(Generators!$N$8,1,0,ctGen,1)>DATE(AP$6,1,1))*OFFSET(Generators!$P$8,1,0,ctGen,1))-SUMPRODUCT((OFFSET(Generators!$E$8,1,0,ctGen,1)=$T9)*(OFFSET(Generators!$H$8,1,0,ctGen,1)<>\"CAISO\")*(OFFSET(Generators!$L$8,1,0,ctGen,1)<=DATE(AP$6,1,1))*(OFFSET(Generators!$N$8,1,0,ctGen,1)>DATE(AP$6,1,1))*OFFSET(Generators!$P$8,1,0,ctGen,1),(OFFSET(Generators!$R$8,1,0,ctGen,1)+OFFSET(Generators!$S$8,1,0,ctGen,1)+OFFSET(Generators!$T$8,1,0,ctGen,1)+OFFSET(Generators!$U$8,1,0,ctGen,1))))*8.76*INDEX(General_Inputs!AA$88:AA$91,MATCH($T9,General_Inputs!$C$88:$C$91,0))","v":-5592.2599584000009},{"$f":"(-SUMPRODUCT((OFFSET(Generators!$E$8,1,0,ctGen,1)=$T9)*(OFFSET(Generators!$H$8,1,0,ctGen,1)=\"CAISO\")*(OFFSET(Generators!$L$8,1,0,ctGen,1)<=DATE(AQ$6,1,1))*(OFFSET(Generators!$N$8,1,0,ctGen,1)>DATE(AQ$6,1,1))*OFFSET(Generators!$P$8,1,0,ctGen,1))-SUMPRODUCT((OFFSET(Generators!$E$8,1,0,ctGen,1)=$T9)*(OFFSET(Generators!$H$8,1,0,ctGen,1)<>\"CAISO\")*(OFFSET(Generators!$L$8,1,0,ctGen,1)<=DATE(AQ$6,1,1))*(OFFSET(Generators!$N$8,1,0,ctGen,1)>DATE(AQ$6,1,1))*OFFSET(Generators!$P$8,1,0,ctGen,1),(OFFSET(Generators!$R$8,1,0,ctGen,1)+OFFSET(Generators!$S$8,1,0,ctGen,1)+OFFSET(Generators!$T$8,1,0,ctGen,1)+OFFSET(Generators!$U$8,1,0,ctGen,1))))*8.76*INDEX(General_Inputs!AB$88:AB$91,MATCH($T9,General_Inputs!$C$88:$C$91,0))","v":-5592.2599584000009},{"$f":"(-SUMPRODUCT((OFFSET(Generators!$E$8,1,0,ctGen,1)=$T9)*(OFFSET(Generators!$H$8,1,0,ctGen,1)=\"CAISO\")*(OFFSET(Generators!$L$8,1,0,ctGen,1)<=DATE(AR$6,1,1))*(OFFSET(Generators!$N$8,1,0,ctGen,1)>DATE(AR$6,1,1))*OFFSET(Generators!$P$8,1,0,ctGen,1))-SUMPRODUCT((OFFSET(Generators!$E$8,1,0,ctGen,1)=$T9)*(OFFSET(Generators!$H$8,1,0,ctGen,1)<>\"CAISO\")*(OFFSET(Generators!$L$8,1,0,ctGen,1)<=DATE(AR$6,1,1))*(OFFSET(Generators!$N$8,1,0,ctGen,1)>DATE(AR$6,1,1))*OFFSET(Generators!$P$8,1,0,ctGen,1),(OFFSET(Generators!$R$8,1,0,ctGen,1)+OFFSET(Generators!$S$8,1,0,ctGen,1)+OFFSET(Generators!$T$8,1,0,ctGen,1)+OFFSET(Generators!$U$8,1,0,ctGen,1))))*8.76*INDEX(General_Inputs!AC$88:AC$91,MATCH($T9,General_Inputs!$C$88:$C$91,0))","v":-5592.2599584000009},{"$f":"(-SUMPRODUCT((OFFSET(Generators!$E$8,1,0,ctGen,1)=$T9)*(OFFSET(Generators!$H$8,1,0,ctGen,1)=\"CAISO\")*(OFFSET(Generators!$L$8,1,0,ctGen,1)<=DATE(AS$6,1,1))*(OFFSET(Generators!$N$8,1,0,ctGen,1)>DATE(AS$6,1,1))*OFFSET(Generators!$P$8,1,0,ctGen,1))-SUMPRODUCT((OFFSET(Generators!$E$8,1,0,ctGen,1)=$T9)*(OFFSET(Generators!$H$8,1,0,ctGen,1)<>\"CAISO\")*(OFFSET(Generators!$L$8,1,0,ctGen,1)<=DATE(AS$6,1,1))*(OFFSET(Generators!$N$8,1,0,ctGen,1)>DATE(AS$6,1,1))*OFFSET(Generators!$P$8,1,0,ctGen,1),(OFFSET(Generators!$R$8,1,0,ctGen,1)+OFFSET(Generators!$S$8,1,0,ctGen,1)+OFFSET(Generators!$T$8,1,0,ctGen,1)+OFFSET(Generators!$U$8,1,0,ctGen,1))))*8.76*INDEX(General_Inputs!AD$88:AD$91,MATCH($T9,General_Inputs!$C$88:$C$91,0))","v":-5592.2599584000009},{"$f":"(-SUMPRODUCT((OFFSET(Generators!$E$8,1,0,ctGen,1)=$T9)*(OFFSET(Generators!$H$8,1,0,ctGen,1)=\"CAISO\")*(OFFSET(Generators!$L$8,1,0,ctGen,1)<=DATE(AT$6,1,1))*(OFFSET(Generators!$N$8,1,0,ctGen,1)>DATE(AT$6,1,1))*OFFSET(Generators!$P$8,1,0,ctGen,1))-SUMPRODUCT((OFFSET(Generators!$E$8,1,0,ctGen,1)=$T9)*(OFFSET(Generators!$H$8,1,0,ctGen,1)<>\"CAISO\")*(OFFSET(Generators!$L$8,1,0,ctGen,1)<=DATE(AT$6,1,1))*(OFFSET(Generators!$N$8,1,0,ctGen,1)>DATE(AT$6,1,1))*OFFSET(Generators!$P$8,1,0,ctGen,1),(OFFSET(Generators!$R$8,1,0,ctGen,1)+OFFSET(Generators!$S$8,1,0,ctGen,1)+OFFSET(Generators!$T$8,1,0,ctGen,1)+OFFSET(Generators!$U$8,1,0,ctGen,1))))*8.76*INDEX(General_Inputs!AE$88:AE$91,MATCH($T9,General_Inputs!$C$88:$C$91,0))","v":-5592.2599584000009},{"$f":"(-SUMPRODUCT((OFFSET(Generators!$E$8,1,0,ctGen,1)=$T9)*(OFFSET(Generators!$H$8,1,0,ctGen,1)=\"CAISO\")*(OFFSET(Generators!$L$8,1,0,ctGen,1)<=DATE(AU$6,1,1))*(OFFSET(Generators!$N$8,1,0,ctGen,1)>DATE(AU$6,1,1))*OFFSET(Generators!$P$8,1,0,ctGen,1))-SUMPRODUCT((OFFSET(Generators!$E$8,1,0,ctGen,1)=$T9)*(OFFSET(Generators!$H$8,1,0,ctGen,1)<>\"CAISO\")*(OFFSET(Generators!$L$8,1,0,ctGen,1)<=DATE(AU$6,1,1))*(OFFSET(Generators!$N$8,1,0,ctGen,1)>DATE(AU$6,1,1))*OFFSET(Generators!$P$8,1,0,ctGen,1),(OFFSET(Generators!$R$8,1,0,ctGen,1)+OFFSET(Generators!$S$8,1,0,ctGen,1)+OFFSET(Generators!$T$8,1,0,ctGen,1)+OFFSET(Generators!$U$8,1,0,ctGen,1))))*8.76*INDEX(General_Inputs!AF$88:AF$91,MATCH($T9,General_Inputs!$C$88:$C$91,0))","v":-5592.2599584000009},{"$f":"(-SUMPRODUCT((OFFSET(Generators!$E$8,1,0,ctGen,1)=$T9)*(OFFSET(Generators!$H$8,1,0,ctGen,1)=\"CAISO\")*(OFFSET(Generators!$L$8,1,0,ctGen,1)<=DATE(AV$6,1,1))*(OFFSET(Generators!$N$8,1,0,ctGen,1)>DATE(AV$6,1,1))*OFFSET(Generators!$P$8,1,0,ctGen,1))-SUMPRODUCT((OFFSET(Generators!$E$8,1,0,ctGen,1)=$T9)*(OFFSET(Generators!$H$8,1,0,ctGen,1)<>\"CAISO\")*(OFFSET(Generators!$L$8,1,0,ctGen,1)<=DATE(AV$6,1,1))*(OFFSET(Generators!$N$8,1,0,ctGen,1)>DATE(AV$6,1,1))*OFFSET(Generators!$P$8,1,0,ctGen,1),(OFFSET(Generators!$R$8,1,0,ctGen,1)+OFFSET(Generators!$S$8,1,0,ctGen,1)+OFFSET(Generators!$T$8,1,0,ctGen,1)+OFFSET(Generators!$U$8,1,0,ctGen,1))))*8.76*INDEX(General_Inputs!AG$88:AG$91,MATCH($T9,General_Inputs!$C$88:$C$91,0))","v":-5592.2599584000009},{"$f":"(-SUMPRODUCT((OFFSET(Generators!$E$8,1,0,ctGen,1)=$T9)*(OFFSET(Generators!$H$8,1,0,ctGen,1)=\"CAISO\")*(OFFSET(Generators!$L$8,1,0,ctGen,1)<=DATE(AW$6,1,1))*(OFFSET(Generators!$N$8,1,0,ctGen,1)>DATE(AW$6,1,1))*OFFSET(Generators!$P$8,1,0,ctGen,1))-SUMPRODUCT((OFFSET(Generators!$E$8,1,0,ctGen,1)=$T9)*(OFFSET(Generators!$H$8,1,0,ctGen,1)<>\"CAISO\")*(OFFSET(Generators!$L$8,1,0,ctGen,1)<=DATE(AW$6,1,1))*(OFFSET(Generators!$N$8,1,0,ctGen,1)>DATE(AW$6,1,1))*OFFSET(Generators!$P$8,1,0,ctGen,1),(OFFSET(Generators!$R$8,1,0,ctGen,1)+OFFSET(Generators!$S$8,1,0,ctGen,1)+OFFSET(Generators!$T$8,1,0,ctGen,1)+OFFSET(Generators!$U$8,1,0,ctGen,1))))*8.76*INDEX(General_Inputs!AH$88:AH$91,MATCH($T9,General_Inputs!$C$88:$C$91,0))","v":-5592.2599584000009},{"$f":"(-SUMPRODUCT((OFFSET(Generators!$E$8,1,0,ctGen,1)=$T9)*(OFFSET(Generators!$H$8,1,0,ctGen,1)=\"CAISO\")*(OFFSET(Generators!$L$8,1,0,ctGen,1)<=DATE(AX$6,1,1))*(OFFSET(Generators!$N$8,1,0,ctGen,1)>DATE(AX$6,1,1))*OFFSET(Generators!$P$8,1,0,ctGen,1))-SUMPRODUCT((OFFSET(Generators!$E$8,1,0,ctGen,1)=$T9)*(OFFSET(Generators!$H$8,1,0,ctGen,1)<>\"CAISO\")*(OFFSET(Generators!$L$8,1,0,ctGen,1)<=DATE(AX$6,1,1))*(OFFSET(Generators!$N$8,1,0,ctGen,1)>DATE(AX$6,1,1))*OFFSET(Generators!$P$8,1,0,ctGen,1),(OFFSET(Generators!$R$8,1,0,ctGen,1)+OFFSET(Generators!$S$8,1,0,ctGen,1)+OFFSET(Generators!$T$8,1,0,ctGen,1)+OFFSET(Generators!$U$8,1,0,ctGen,1))))*8.76*INDEX(General_Inputs!AI$88:AI$91,MATCH($T9,General_Inputs!$C$88:$C$91,0))","v":-5592.2599584000009},{"$f":"(-SUMPRODUCT((OFFSET(Generators!$E$8,1,0,ctGen,1)=$T9)*(OFFSET(Generators!$H$8,1,0,ctGen,1)=\"CAISO\")*(OFFSET(Generators!$L$8,1,0,ctGen,1)<=DATE(AY$6,1,1))*(OFFSET(Generators!$N$8,1,0,ctGen,1)>DATE(AY$6,1,1))*OFFSET(Generators!$P$8,1,0,ctGen,1))-SUMPRODUCT((OFFSET(Generators!$E$8,1,0,ctGen,1)=$T9)*(OFFSET(Generators!$H$8,1,0,ctGen,1)<>\"CAISO\")*(OFFSET(Generators!$L$8,1,0,ctGen,1)<=DATE(AY$6,1,1))*(OFFSET(Generators!$N$8,1,0,ctGen,1)>DATE(AY$6,1,1))*OFFSET(Generators!$P$8,1,0,ctGen,1),(OFFSET(Generators!$R$8,1,0,ctGen,1)+OFFSET(Generators!$S$8,1,0,ctGen,1)+OFFSET(Generators!$T$8,1,0,ctGen,1)+OFFSET(Generators!$U$8,1,0,ctGen,1))))*8.76*INDEX(General_Inputs!AJ$88:AJ$91,MATCH($T9,General_Inputs!$C$88:$C$91,0))","v":-5592.2599584000009},{"$f":"(-SUMPRODUCT((OFFSET(Generators!$E$8,1,0,ctGen,1)=$T9)*(OFFSET(Generators!$H$8,1,0,ctGen,1)=\"CAISO\")*(OFFSET(Generators!$L$8,1,0,ctGen,1)<=DATE(AZ$6,1,1))*(OFFSET(Generators!$N$8,1,0,ctGen,1)>DATE(AZ$6,1,1))*OFFSET(Generators!$P$8,1,0,ctGen,1))-SUMPRODUCT((OFFSET(Generators!$E$8,1,0,ctGen,1)=$T9)*(OFFSET(Generators!$H$8,1,0,ctGen,1)<>\"CAISO\")*(OFFSET(Generators!$L$8,1,0,ctGen,1)<=DATE(AZ$6,1,1))*(OFFSET(Generators!$N$8,1,0,ctGen,1)>DATE(AZ$6,1,1))*OFFSET(Generators!$P$8,1,0,ctGen,1),(OFFSET(Generators!$R$8,1,0,ctGen,1)+OFFSET(Generators!$S$8,1,0,ctGen,1)+OFFSET(Generators!$T$8,1,0,ctGen,1)+OFFSET(Generators!$U$8,1,0,ctGen,1))))*8.76*INDEX(General_Inputs!AK$88:AK$91,MATCH($T9,General_Inputs!$C$88:$C$91,0))","v":-5592.2599584000009},{"$f":"(-SUMPRODUCT((OFFSET(Generators!$E$8,1,0,ctGen,1)=$T9)*(OFFSET(Generators!$H$8,1,0,ctGen,1)=\"CAISO\")*(OFFSET(Generators!$L$8,1,0,ctGen,1)<=DATE(BA$6,1,1))*(OFFSET(Generators!$N$8,1,0,ctGen,1)>DATE(BA$6,1,1))*OFFSET(Generators!$P$8,1,0,ctGen,1))-SUMPRODUCT((OFFSET(Generators!$E$8,1,0,ctGen,1)=$T9)*(OFFSET(Generators!$H$8,1,0,ctGen,1)<>\"CAISO\")*(OFFSET(Generators!$L$8,1,0,ctGen,1)<=DATE(BA$6,1,1))*(OFFSET(Generators!$N$8,1,0,ctGen,1)>DATE(BA$6,1,1))*OFFSET(Generators!$P$8,1,0,ctGen,1),(OFFSET(Generators!$R$8,1,0,ctGen,1)+OFFSET(Generators!$S$8,1,0,ctGen,1)+OFFSET(Generators!$T$8,1,0,ctGen,1)+OFFSET(Generators!$U$8,1,0,ctGen,1))))*8.76*INDEX(General_Inputs!AL$88:AL$91,MATCH($T9,General_Inputs!$C$88:$C$91,0))","v":-5592.2599584000009},{"$f":"(-SUMPRODUCT((OFFSET(Generators!$E$8,1,0,ctGen,1)=$T9)*(OFFSET(Generators!$H$8,1,0,ctGen,1)=\"CAISO\")*(OFFSET(Generators!$L$8,1,0,ctGen,1)<=DATE(BB$6,1,1))*(OFFSET(Generators!$N$8,1,0,ctGen,1)>DATE(BB$6,1,1))*OFFSET(Generators!$P$8,1,0,ctGen,1))-SUMPRODUCT((OFFSET(Generators!$E$8,1,0,ctGen,1)=$T9)*(OFFSET(Generators!$H$8,1,0,ctGen,1)<>\"CAISO\")*(OFFSET(Generators!$L$8,1,0,ctGen,1)<=DATE(BB$6,1,1))*(OFFSET(Generators!$N$8,1,0,ctGen,1)>DATE(BB$6,1,1))*OFFSET(Generators!$P$8,1,0,ctGen,1),(OFFSET(Generators!$R$8,1,0,ctGen,1)+OFFSET(Generators!$S$8,1,0,ctGen,1)+OFFSET(Generators!$T$8,1,0,ctGen,1)+OFFSET(Generators!$U$8,1,0,ctGen,1))))*8.76*INDEX(General_Inputs!AM$88:AM$91,MATCH($T9,General_Inputs!$C$88:$C$91,0))","v":-5592.2599584000009},{"$f":"(-SUMPRODUCT((OFFSET(Generators!$E$8,1,0,ctGen,1)=$T9)*(OFFSET(Generators!$H$8,1,0,ctGen,1)=\"CAISO\")*(OFFSET(Generators!$L$8,1,0,ctGen,1)<=DATE(BC$6,1,1))*(OFFSET(Generators!$N$8,1,0,ctGen,1)>DATE(BC$6,1,1))*OFFSET(Generators!$P$8,1,0,ctGen,1))-SUMPRODUCT((OFFSET(Generators!$E$8,1,0,ctGen,1)=$T9)*(OFFSET(Generators!$H$8,1,0,ctGen,1)<>\"CAISO\")*(OFFSET(Generators!$L$8,1,0,ctGen,1)<=DATE(BC$6,1,1))*(OFFSET(Generators!$N$8,1,0,ctGen,1)>DATE(BC$6,1,1))*OFFSET(Generators!$P$8,1,0,ctGen,1),(OFFSET(Generators!$R$8,1,0,ctGen,1)+OFFSET(Generators!$S$8,1,0,ctGen,1)+OFFSET(Generators!$T$8,1,0,ctGen,1)+OFFSET(Generators!$U$8,1,0,ctGen,1))))*8.76*INDEX(General_Inputs!AN$88:AN$91,MATCH($T9,General_Inputs!$C$88:$C$91,0))","v":-5592.2599584000009},{"$f":"(-SUMPRODUCT((OFFSET(Generators!$E$8,1,0,ctGen,1)=$T9)*(OFFSET(Generators!$H$8,1,0,ctGen,1)=\"CAISO\")*(OFFSET(Generators!$L$8,1,0,ctGen,1)<=DATE(BD$6,1,1))*(OFFSET(Generators!$N$8,1,0,ctGen,1)>DATE(BD$6,1,1))*OFFSET(Generators!$P$8,1,0,ctGen,1))-SUMPRODUCT((OFFSET(Generators!$E$8,1,0,ctGen,1)=$T9)*(OFFSET(Generators!$H$8,1,0,ctGen,1)<>\"CAISO\")*(OFFSET(Generators!$L$8,1,0,ctGen,1)<=DATE(BD$6,1,1))*(OFFSET(Generators!$N$8,1,0,ctGen,1)>DATE(BD$6,1,1))*OFFSET(Generators!$P$8,1,0,ctGen,1),(OFFSET(Generators!$R$8,1,0,ctGen,1)+OFFSET(Generators!$S$8,1,0,ctGen,1)+OFFSET(Generators!$T$8,1,0,ctGen,1)+OFFSET(Generators!$U$8,1,0,ctGen,1))))*8.76*INDEX(General_Inputs!AO$88:AO$91,MATCH($T9,General_Inputs!$C$88:$C$91,0))","v":-5592.2599584000009},{"$f":"(-SUMPRODUCT((OFFSET(Generators!$E$8,1,0,ctGen,1)=$T9)*(OFFSET(Generators!$H$8,1,0,ctGen,1)=\"CAISO\")*(OFFSET(Generators!$L$8,1,0,ctGen,1)<=DATE(BE$6,1,1))*(OFFSET(Generators!$N$8,1,0,ctGen,1)>DATE(BE$6,1,1))*OFFSET(Generators!$P$8,1,0,ctGen,1))-SUMPRODUCT((OFFSET(Generators!$E$8,1,0,ctGen,1)=$T9)*(OFFSET(Generators!$H$8,1,0,ctGen,1)<>\"CAISO\")*(OFFSET(Generators!$L$8,1,0,ctGen,1)<=DATE(BE$6,1,1))*(OFFSET(Generators!$N$8,1,0,ctGen,1)>DATE(BE$6,1,1))*OFFSET(Generators!$P$8,1,0,ctGen,1),(OFFSET(Generators!$R$8,1,0,ctGen,1)+OFFSET(Generators!$S$8,1,0,ctGen,1)+OFFSET(Generators!$T$8,1,0,ctGen,1)+OFFSET(Generators!$U$8,1,0,ctGen,1))))*8.76*INDEX(General_Inputs!AP$88:AP$91,MATCH($T9,General_Inputs!$C$88:$C$91,0))","v":-5592.2599584000009},{"$f":"(-SUMPRODUCT((OFFSET(Generators!$E$8,1,0,ctGen,1)=$T9)*(OFFSET(Generators!$H$8,1,0,ctGen,1)=\"CAISO\")*(OFFSET(Generators!$L$8,1,0,ctGen,1)<=DATE(BF$6,1,1))*(OFFSET(Generators!$N$8,1,0,ctGen,1)>DATE(BF$6,1,1))*OFFSET(Generators!$P$8,1,0,ctGen,1))-SUMPRODUCT((OFFSET(Generators!$E$8,1,0,ctGen,1)=$T9)*(OFFSET(Generators!$H$8,1,0,ctGen,1)<>\"CAISO\")*(OFFSET(Generators!$L$8,1,0,ctGen,1)<=DATE(BF$6,1,1))*(OFFSET(Generators!$N$8,1,0,ctGen,1)>DATE(BF$6,1,1))*OFFSET(Generators!$P$8,1,0,ctGen,1),(OFFSET(Generators!$R$8,1,0,ctGen,1)+OFFSET(Generators!$S$8,1,0,ctGen,1)+OFFSET(Generators!$T$8,1,0,ctGen,1)+OFFSET(Generators!$U$8,1,0,ctGen,1))))*8.76*INDEX(General_Inputs!AQ$88:AQ$91,MATCH($T9,General_Inputs!$C$88:$C$91,0))","v":-5592.2599584000009},{"$f":"(-SUMPRODUCT((OFFSET(Generators!$E$8,1,0,ctGen,1)=$T9)*(OFFSET(Generators!$H$8,1,0,ctGen,1)=\"CAISO\")*(OFFSET(Generators!$L$8,1,0,ctGen,1)<=DATE(BG$6,1,1))*(OFFSET(Generators!$N$8,1,0,ctGen,1)>DATE(BG$6,1,1))*OFFSET(Generators!$P$8,1,0,ctGen,1))-SUMPRODUCT((OFFSET(Generators!$E$8,1,0,ctGen,1)=$T9)*(OFFSET(Generators!$H$8,1,0,ctGen,1)<>\"CAISO\")*(OFFSET(Generators!$L$8,1,0,ctGen,1)<=DATE(BG$6,1,1))*(OFFSET(Generators!$N$8,1,0,ctGen,1)>DATE(BG$6,1,1))*OFFSET(Generators!$P$8,1,0,ctGen,1),(OFFSET(Generators!$R$8,1,0,ctGen,1)+OFFSET(Generators!$S$8,1,0,ctGen,1)+OFFSET(Generators!$T$8,1,0,ctGen,1)+OFFSET(Generators!$U$8,1,0,ctGen,1))))*8.76*INDEX(General_Inputs!AR$88:AR$91,MATCH($T9,General_Inputs!$C$88:$C$91,0))","v":-5592.2599584000009},{"$f":"(-SUMPRODUCT((OFFSET(Generators!$E$8,1,0,ctGen,1)=$T9)*(OFFSET(Generators!$H$8,1,0,ctGen,1)=\"CAISO\")*(OFFSET(Generators!$L$8,1,0,ctGen,1)<=DATE(BH$6,1,1))*(OFFSET(Generators!$N$8,1,0,ctGen,1)>DATE(BH$6,1,1))*OFFSET(Generators!$P$8,1,0,ctGen,1))-SUMPRODUCT((OFFSET(Generators!$E$8,1,0,ctGen,1)=$T9)*(OFFSET(Generators!$H$8,1,0,ctGen,1)<>\"CAISO\")*(OFFSET(Generators!$L$8,1,0,ctGen,1)<=DATE(BH$6,1,1))*(OFFSET(Generators!$N$8,1,0,ctGen,1)>DATE(BH$6,1,1))*OFFSET(Generators!$P$8,1,0,ctGen,1),(OFFSET(Generators!$R$8,1,0,ctGen,1)+OFFSET(Generators!$S$8,1,0,ctGen,1)+OFFSET(Generators!$T$8,1,0,ctGen,1)+OFFSET(Generators!$U$8,1,0,ctGen,1))))*8.76*INDEX(General_Inputs!AS$88:AS$91,MATCH($T9,General_Inputs!$C$88:$C$91,0))","v":-5592.2599584000009},{"$f":"(-SUMPRODUCT((OFFSET(Generators!$E$8,1,0,ctGen,1)=$T9)*(OFFSET(Generators!$H$8,1,0,ctGen,1)=\"CAISO\")*(OFFSET(Generators!$L$8,1,0,ctGen,1)<=DATE(BI$6,1,1))*(OFFSET(Generators!$N$8,1,0,ctGen,1)>DATE(BI$6,1,1))*OFFSET(Generators!$P$8,1,0,ctGen,1))-SUMPRODUCT((OFFSET(Generators!$E$8,1,0,ctGen,1)=$T9)*(OFFSET(Generators!$H$8,1,0,ctGen,1)<>\"CAISO\")*(OFFSET(Generators!$L$8,1,0,ctGen,1)<=DATE(BI$6,1,1))*(OFFSET(Generators!$N$8,1,0,ctGen,1)>DATE(BI$6,1,1))*OFFSET(Generators!$P$8,1,0,ctGen,1),(OFFSET(Generators!$R$8,1,0,ctGen,1)+OFFSET(Generators!$S$8,1,0,ctGen,1)+OFFSET(Generators!$T$8,1,0,ctGen,1)+OFFSET(Generators!$U$8,1,0,ctGen,1))))*8.76*INDEX(General_Inputs!AT$88:AT$91,MATCH($T9,General_Inputs!$C$88:$C$91,0))","v":-5592.2599584000009},{"$f":"(-SUMPRODUCT((OFFSET(Generators!$E$8,1,0,ctGen,1)=$T9)*(OFFSET(Generators!$H$8,1,0,ctGen,1)=\"CAISO\")*(OFFSET(Generators!$L$8,1,0,ctGen,1)<=DATE(BJ$6,1,1))*(OFFSET(Generators!$N$8,1,0,ctGen,1)>DATE(BJ$6,1,1))*OFFSET(Generators!$P$8,1,0,ctGen,1))-SUMPRODUCT((OFFSET(Generators!$E$8,1,0,ctGen,1)=$T9)*(OFFSET(Generators!$H$8,1,0,ctGen,1)<>\"CAISO\")*(OFFSET(Generators!$L$8,1,0,ctGen,1)<=DATE(BJ$6,1,1))*(OFFSET(Generators!$N$8,1,0,ctGen,1)>DATE(BJ$6,1,1))*OFFSET(Generators!$P$8,1,0,ctGen,1),(OFFSET(Generators!$R$8,1,0,ctGen,1)+OFFSET(Generators!$S$8,1,0,ctGen,1)+OFFSET(Generators!$T$8,1,0,ctGen,1)+OFFSET(Generators!$U$8,1,0,ctGen,1))))*8.76*INDEX(General_Inputs!AU$88:AU$91,MATCH($T9,General_Inputs!$C$88:$C$91,0))","v":-5592.2599584000009},{"$f":"(-SUMPRODUCT((OFFSET(Generators!$E$8,1,0,ctGen,1)=$T9)*(OFFSET(Generators!$H$8,1,0,ctGen,1)=\"CAISO\")*(OFFSET(Generators!$L$8,1,0,ctGen,1)<=DATE(BK$6,1,1))*(OFFSET(Generators!$N$8,1,0,ctGen,1)>DATE(BK$6,1,1))*OFFSET(Generators!$P$8,1,0,ctGen,1))-SUMPRODUCT((OFFSET(Generators!$E$8,1,0,ctGen,1)=$T9)*(OFFSET(Generators!$H$8,1,0,ctGen,1)<>\"CAISO\")*(OFFSET(Generators!$L$8,1,0,ctGen,1)<=DATE(BK$6,1,1))*(OFFSET(Generators!$N$8,1,0,ctGen,1)>DATE(BK$6,1,1))*OFFSET(Generators!$P$8,1,0,ctGen,1),(OFFSET(Generators!$R$8,1,0,ctGen,1)+OFFSET(Generators!$S$8,1,0,ctGen,1)+OFFSET(Generators!$T$8,1,0,ctGen,1)+OFFSET(Generators!$U$8,1,0,ctGen,1))))*8.76*INDEX(General_Inputs!AV$88:AV$91,MATCH($T9,General_Inputs!$C$88:$C$91,0))","v":-5592.2599584000009},{"$f":"(-SUMPRODUCT((OFFSET(Generators!$E$8,1,0,ctGen,1)=$T9)*(OFFSET(Generators!$H$8,1,0,ctGen,1)=\"CAISO\")*(OFFSET(Generators!$L$8,1,0,ctGen,1)<=DATE(BL$6,1,1))*(OFFSET(Generators!$N$8,1,0,ctGen,1)>DATE(BL$6,1,1))*OFFSET(Generators!$P$8,1,0,ctGen,1))-SUMPRODUCT((OFFSET(Generators!$E$8,1,0,ctGen,1)=$T9)*(OFFSET(Generators!$H$8,1,0,ctGen,1)<>\"CAISO\")*(OFFSET(Generators!$L$8,1,0,ctGen,1)<=DATE(BL$6,1,1))*(OFFSET(Generators!$N$8,1,0,ctGen,1)>DATE(BL$6,1,1))*OFFSET(Generators!$P$8,1,0,ctGen,1),(OFFSET(Generators!$R$8,1,0,ctGen,1)+OFFSET(Generators!$S$8,1,0,ctGen,1)+OFFSET(Generators!$T$8,1,0,ctGen,1)+OFFSET(Generators!$U$8,1,0,ctGen,1))))*8.76*INDEX(General_Inputs!AW$88:AW$91,MATCH($T9,General_Inputs!$C$88:$C$91,0))","v":-5592.2599584000009},{"$f":"(-SUMPRODUCT((OFFSET(Generators!$E$8,1,0,ctGen,1)=$T9)*(OFFSET(Generators!$H$8,1,0,ctGen,1)=\"CAISO\")*(OFFSET(Generators!$L$8,1,0,ctGen,1)<=DATE(BM$6,1,1))*(OFFSET(Generators!$N$8,1,0,ctGen,1)>DATE(BM$6,1,1))*OFFSET(Generators!$P$8,1,0,ctGen,1))-SUMPRODUCT((OFFSET(Generators!$E$8,1,0,ctGen,1)=$T9)*(OFFSET(Generators!$H$8,1,0,ctGen,1)<>\"CAISO\")*(OFFSET(Generators!$L$8,1,0,ctGen,1)<=DATE(BM$6,1,1))*(OFFSET(Generators!$N$8,1,0,ctGen,1)>DATE(BM$6,1,1))*OFFSET(Generators!$P$8,1,0,ctGen,1),(OFFSET(Generators!$R$8,1,0,ctGen,1)+OFFSET(Generators!$S$8,1,0,ctGen,1)+OFFSET(Generators!$T$8,1,0,ctGen,1)+OFFSET(Generators!$U$8,1,0,ctGen,1))))*8.76*INDEX(General_Inputs!AX$88:AX$91,MATCH($T9,General_Inputs!$C$88:$C$91,0))","v":-5592.2599584000009},{"$f":"(-SUMPRODUCT((OFFSET(Generators!$E$8,1,0,ctGen,1)=$T9)*(OFFSET(Generators!$H$8,1,0,ctGen,1)=\"CAISO\")*(OFFSET(Generators!$L$8,1,0,ctGen,1)<=DATE(BN$6,1,1))*(OFFSET(Generators!$N$8,1,0,ctGen,1)>DATE(BN$6,1,1))*OFFSET(Generators!$P$8,1,0,ctGen,1))-SUMPRODUCT((OFFSET(Generators!$E$8,1,0,ctGen,1)=$T9)*(OFFSET(Generators!$H$8,1,0,ctGen,1)<>\"CAISO\")*(OFFSET(Generators!$L$8,1,0,ctGen,1)<=DATE(BN$6,1,1))*(OFFSET(Generators!$N$8,1,0,ctGen,1)>DATE(BN$6,1,1))*OFFSET(Generators!$P$8,1,0,ctGen,1),(OFFSET(Generators!$R$8,1,0,ctGen,1)+OFFSET(Generators!$S$8,1,0,ctGen,1)+OFFSET(Generators!$T$8,1,0,ctGen,1)+OFFSET(Generators!$U$8,1,0,ctGen,1))))*8.76*INDEX(General_Inputs!AY$88:AY$91,MATCH($T9,General_Inputs!$C$88:$C$91,0))","v":-5592.2599584000009},{"$f":"(-SUMPRODUCT((OFFSET(Generators!$E$8,1,0,ctGen,1)=$T9)*(OFFSET(Generators!$H$8,1,0,ctGen,1)=\"CAISO\")*(OFFSET(Generators!$L$8,1,0,ctGen,1)<=DATE(BO$6,1,1))*(OFFSET(Generators!$N$8,1,0,ctGen,1)>DATE(BO$6,1,1))*OFFSET(Generators!$P$8,1,0,ctGen,1))-SUMPRODUCT((OFFSET(Generators!$E$8,1,0,ctGen,1)=$T9)*(OFFSET(Generators!$H$8,1,0,ctGen,1)<>\"CAISO\")*(OFFSET(Generators!$L$8,1,0,ctGen,1)<=DATE(BO$6,1,1))*(OFFSET(Generators!$N$8,1,0,ctGen,1)>DATE(BO$6,1,1))*OFFSET(Generators!$P$8,1,0,ctGen,1),(OFFSET(Generators!$R$8,1,0,ctGen,1)+OFFSET(Generators!$S$8,1,0,ctGen,1)+OFFSET(Generators!$T$8,1,0,ctGen,1)+OFFSET(Generators!$U$8,1,0,ctGen,1))))*8.76*INDEX(General_Inputs!AZ$88:AZ$91,MATCH($T9,General_Inputs!$C$88:$C$91,0))","v":-5592.2599584000009},{"$f":"(-SUMPRODUCT((OFFSET(Generators!$E$8,1,0,ctGen,1)=$T9)*(OFFSET(Generators!$H$8,1,0,ctGen,1)=\"CAISO\")*(OFFSET(Generators!$L$8,1,0,ctGen,1)<=DATE(BP$6,1,1))*(OFFSET(Generators!$N$8,1,0,ctGen,1)>DATE(BP$6,1,1))*OFFSET(Generators!$P$8,1,0,ctGen,1))-SUMPRODUCT((OFFSET(Generators!$E$8,1,0,ctGen,1)=$T9)*(OFFSET(Generators!$H$8,1,0,ctGen,1)<>\"CAISO\")*(OFFSET(Generators!$L$8,1,0,ctGen,1)<=DATE(BP$6,1,1))*(OFFSET(Generators!$N$8,1,0,ctGen,1)>DATE(BP$6,1,1))*OFFSET(Generators!$P$8,1,0,ctGen,1),(OFFSET(Generators!$R$8,1,0,ctGen,1)+OFFSET(Generators!$S$8,1,0,ctGen,1)+OFFSET(Generators!$T$8,1,0,ctGen,1)+OFFSET(Generators!$U$8,1,0,ctGen,1))))*8.76*INDEX(General_Inputs!BA$88:BA$91,MATCH($T9,General_Inputs!$C$88:$C$91,0))","v":-5592.2599584000009},{"$f":"(-SUMPRODUCT((OFFSET(Generators!$E$8,1,0,ctGen,1)=$T9)*(OFFSET(Generators!$H$8,1,0,ctGen,1)=\"CAISO\")*(OFFSET(Generators!$L$8,1,0,ctGen,1)<=DATE(BQ$6,1,1))*(OFFSET(Generators!$N$8,1,0,ctGen,1)>DATE(BQ$6,1,1))*OFFSET(Generators!$P$8,1,0,ctGen,1))-SUMPRODUCT((OFFSET(Generators!$E$8,1,0,ctGen,1)=$T9)*(OFFSET(Generators!$H$8,1,0,ctGen,1)<>\"CAISO\")*(OFFSET(Generators!$L$8,1,0,ctGen,1)<=DATE(BQ$6,1,1))*(OFFSET(Generators!$N$8,1,0,ctGen,1)>DATE(BQ$6,1,1))*OFFSET(Generators!$P$8,1,0,ctGen,1),(OFFSET(Generators!$R$8,1,0,ctGen,1)+OFFSET(Generators!$S$8,1,0,ctGen,1)+OFFSET(Generators!$T$8,1,0,ctGen,1)+OFFSET(Generators!$U$8,1,0,ctGen,1))))*8.76*INDEX(General_Inputs!BB$88:BB$91,MATCH($T9,General_Inputs!$C$88:$C$91,0))","v":-5592.2599584000009},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Losses (%)",{"$f":"INDEX(Storage_Inputs!$V$8:$V$56,MATCH(FT$57,Storage_Inputs!$S$8:$S$56,0))","v":0},{"$f":"INDEX(Storage_Inputs!$V$8:$V$56,MATCH(FU$57,Storage_Inputs!$S$8:$S$56,0))","v":0},{"$f":"INDEX(Storage_Inputs!$V$8:$V$56,MATCH(FV$57,Storage_Inputs!$S$8:$S$56,0))","v":0},{"$f":"INDEX(Storage_Inputs!$V$8:$V$56,MATCH(FW$57,Storage_Inputs!$S$8:$S$56,0))","v":0},{"$f":"INDEX(Storage_Inputs!$V$8:$V$56,MATCH(FX$57,Storage_Inputs!$S$8:$S$56,0))","v":0},{"$f":"INDEX(Storage_Inputs!$V$8:$V$56,MATCH(FY$57,Storage_Inputs!$S$8:$S$56,0))","v":0.83333333333333337},{"$f":"INDEX(Storage_Inputs!$V$8:$V$56,MATCH(FZ$57,Storage_Inputs!$S$8:$S$56,0))","v":0.83333333333333337},{"$f":"INDEX(Storage_Inputs!$V$8:$V$56,MATCH(GA$57,Storage_Inputs!$S$8:$S$56,0))","v":0.83333333333333337},{"$f":"INDEX(Storage_Inputs!$V$8:$V$56,MATCH(GB$57,Storage_Inputs!$S$8:$S$56,0))","v":0.83333333333333337},{"$f":"INDEX(Storage_Inputs!$V$8:$V$56,MATCH(GC$57,Storage_Inputs!$S$8:$S$56,0))","v":0.83333333333333337},{"$f":"INDEX(Storage_Inputs!$V$8:$V$56,MATCH(GD$57,Storage_Inputs!$S$8:$S$56,0))","v":0.83333333333333337},{"$f":"INDEX(Storage_Inputs!$V$8:$V$56,MATCH(GE$57,Storage_Inputs!$S$8:$S$56,0))","v":0.83333333333333337},{"$f":"INDEX(Storage_Inputs!$V$8:$V$56,MATCH(GF$57,Storage_Inputs!$S$8:$S$56,0))","v":0.83333333333333337},{"$f":"INDEX(Storage_Inputs!$V$8:$V$56,MATCH(GG$57,Storage_Inputs!$S$8:$S$56,0))","v":0.83333333333333337},{"$f":"INDEX(Storage_Inputs!$V$8:$V$56,MATCH(GH$57,Storage_Inputs!$S$8:$S$56,0))","v":0.83333333333333337},{"$f":"INDEX(Storage_Inputs!$V$8:$V$56,MATCH(GI$57,Storage_Inputs!$S$8:$S$56,0))","v":0.83333333333333337},{"$f":"INDEX(Storage_Inputs!$V$8:$V$56,MATCH(GJ$57,Storage_Inputs!$S$8:$S$56,0))","v":0.83333333333333337},{"$f":"INDEX(Storage_Inputs!$V$8:$V$56,MATCH(GK$57,Storage_Inputs!$S$8:$S$56,0))","v":0.83333333333333337},{"$f":"INDEX(Storage_Inputs!$V$8:$V$56,MATCH(GL$57,Storage_Inputs!$S$8:$S$56,0))","v":0.83333333333333337},{"$f":"INDEX(Storage_Inputs!$V$8:$V$56,MATCH(GM$57,Storage_Inputs!$S$8:$S$56,0))","v":0.83333333333333337},{"$f":"INDEX(Storage_Inputs!$V$8:$V$56,MATCH(GN$57,Storage_Inputs!$S$8:$S$56,0))","v":0.83333333333333337},{"$f":"INDEX(Storage_Inputs!$V$8:$V$56,MATCH(GO$57,Storage_Inputs!$S$8:$S$56,0))","v":0.83333333333333337},{"$f":"INDEX(Storage_Inputs!$V$8:$V$56,MATCH(GP$57,Storage_Inputs!$S$8:$S$56,0))","v":0.83333333333333337},{"$f":"INDEX(Storage_Inputs!$V$8:$V$56,MATCH(GQ$57,Storage_Inputs!$S$8:$S$56,0))","v":0.83333333333333337},{"$f":"INDEX(Storage_Inputs!$V$8:$V$56,MATCH(GR$57,Storage_Inputs!$S$8:$S$56,0))","v":0.83333333333333337},{"$f":"INDEX(Storage_Inputs!$V$8:$V$56,MATCH(GS$57,Storage_Inputs!$S$8:$S$56,0))","v":0.83333333333333337},{"$f":"INDEX(Storage_Inputs!$V$8:$V$56,MATCH(GT$57,Storage_Inputs!$S$8:$S$56,0))","v":0.83333333333333337},{"$f":"INDEX(Storage_Inputs!$V$8:$V$56,MATCH(GU$57,Storage_Inputs!$S$8:$S$56,0))","v":0.83333333333333337},{"$f":"INDEX(Storage_Inputs!$V$8:$V$56,MATCH(GV$57,Storage_Inputs!$S$8:$S$56,0))","v":0.83333333333333337},{"$f":"INDEX(Storage_Inputs!$V$8:$V$56,MATCH(GW$57,Storage_Inputs!$S$8:$S$56,0))","v":0.83333333333333337},{"$f":"INDEX(Storage_Inputs!$V$8:$V$56,MATCH(GX$57,Storage_Inputs!$S$8:$S$56,0))","v":0.83333333333333337},{"$f":"INDEX(Storage_Inputs!$V$8:$V$56,MATCH(GY$57,Storage_Inputs!$S$8:$S$56,0))","v":0.83333333333333337},{"$f":"INDEX(Storage_Inputs!$V$8:$V$56,MATCH(GZ$57,Storage_Inputs!$S$8:$S$56,0))","v":0.83333333333333337},{"$f":"INDEX(Storage_Inputs!$V$8:$V$56,MATCH(HA$57,Storage_Inputs!$S$8:$S$56,0))","v":0.83333333333333337},{"$f":"INDEX(Storage_Inputs!$V$8:$V$56,MATCH(HB$57,Storage_Inputs!$S$8:$S$56,0))","v":0.83333333333333337},{"$f":"INDEX(Storage_Inputs!$V$8:$V$56,MATCH(HC$57,Storage_Inputs!$S$8:$S$56,0))","v":0.83333333333333337},{"$f":"INDEX(Storage_Inputs!$V$8:$V$56,MATCH(HD$57,Storage_Inputs!$S$8:$S$56,0))","v":0.83333333333333337},{"$f":"INDEX(Storage_Inputs!$V$8:$V$56,MATCH(HE$57,Storage_Inputs!$S$8:$S$56,0))","v":0.83333333333333337},{"$f":"INDEX(Storage_Inputs!$V$8:$V$56,MATCH(HF$57,Storage_Inputs!$S$8:$S$56,0))","v":0.83333333333333337},{"$f":"INDEX(Storage_Inputs!$V$8:$V$56,MATCH(HG$57,Storage_Inputs!$S$8:$S$56,0))","v":0.83333333333333337},{"$f":"INDEX(Storage_Inputs!$V$8:$V$56,MATCH(HH$57,Storage_Inputs!$S$8:$S$56,0))","v":0.83333333333333337},{"$f":"INDEX(Storage_Inputs!$V$8:$V$56,MATCH(HI$57,Storage_Inputs!$S$8:$S$56,0))","v":0.83333333333333337},{"$f":"INDEX(Storage_Inputs!$V$8:$V$56,MATCH(HJ$57,Storage_Inputs!$S$8:$S$56,0))","v":0.83333333333333337},{"$f":"INDEX(Storage_Inputs!$V$8:$V$56,MATCH(HK$57,Storage_Inputs!$S$8:$S$56,0))","v":0.83333333333333337},{"$f":"INDEX(Storage_Inputs!$V$8:$V$56,MATCH(HL$57,Storage_Inputs!$S$8:$S$56,0))","v":0.83333333333333337},{"$f":"INDEX(Storage_Inputs!$V$8:$V$56,MATCH(HM$57,Storage_Inputs!$S$8:$S$56,0))","v":0.83333333333333337},{"$f":"INDEX(Storage_Inputs!$V$8:$V$56,MATCH(HN$57,Storage_Inputs!$S$8:$S$56,0))","v":0.83333333333333337},{"$f":"INDEX(Storage_Inputs!$V$8:$V$56,MATCH(HO$57,Storage_Inputs!$S$8:$S$56,0))","v":0.83333333333333337},{"$f":"INDEX(Storage_Inputs!$V$8:$V$56,MATCH(HP$57,Storage_Inputs!$S$8:$S$56,0))","v":0.83333333333333337},null,{"$f":"HR8+1000","v":2000},{"$f":"Dispatch_Curve!F84*1000","v":6750},{"$f":"Dispatch_Curve!G84*1000","v":6750},{"$f":"Dispatch_Curve!H84*1000","v":6750},{"$f":"Dispatch_Curve!I84*1000","v":6750},{"$f":"Dispatch_Curve!J84*1000","v":6750},{"$f":"Dispatch_Curve!K84*1000","v":6750},{"$f":"Dispatch_Curve!L84*1000","v":6750},{"$f":"Dispatch_Curve!M84*1000","v":6750},{"$f":"Dispatch_Curve!N84*1000","v":6750},{"$f":"Dispatch_Curve!O84*1000","v":6750},{"$f":"Dispatch_Curve!P84*1000","v":6750},{"$f":"Dispatch_Curve!Q84*1000","v":6750},{"$f":"Dispatch_Curve!R84*1000","v":6750},{"$f":"Dispatch_Curve!S84*1000","v":6750},{"$f":"Dispatch_Curve!T84*1000","v":6750},{"$f":"Dispatch_Curve!U84*1000","v":6750},{"$f":"Dispatch_Curve!V84*1000","v":6750},{"$f":"Dispatch_Curve!W84*1000","v":6750},{"$f":"Dispatch_Curve!X84*1000","v":6750},{"$f":"Dispatch_Curve!Y84*1000","v":6750},{"$f":"Dispatch_Curve!Z84*1000","v":6750},{"$f":"Dispatch_Curve!AA84*1000","v":6750},{"$f":"Dispatch_Curve!AB84*1000","v":6750},{"$f":"Dispatch_Curve!AC84*1000","v":6750},{"$f":"Dispatch_Curve!AD84*1000","v":6750},{"$f":"Dispatch_Curve!AE84*1000","v":6750},{"$f":"Dispatch_Curve!AF84*1000","v":6750},{"$f":"Dispatch_Curve!AG84*1000","v":6750},{"$f":"Dispatch_Curve!AH84*1000","v":6750},{"$f":"Dispatch_Curve!AI84*1000","v":6750},{"$f":"Dispatch_Curve!AJ84*1000","v":6750},{"$f":"Dispatch_Curve!AK84*1000","v":6750},{"$f":"Dispatch_Curve!AL84*1000","v":6750},{"$f":"Dispatch_Curve!AM84*1000","v":6750},{"$f":"Dispatch_Curve!AN84*1000","v":6750},{"$f":"Dispatch_Curve!AO84*1000","v":6750},{"$f":"Dispatch_Curve!AP84*1000","v":6750},{"$f":"Dispatch_Curve!AQ84*1000","v":6750},{"$f":"Dispatch_Curve!AR84*1000","v":6750},{"$f":"Dispatch_Curve!AS84*1000","v":6750},{"$f":"Dispatch_Curve!AT84*1000","v":6750},{"$f":"Dispatch_Curve!AU84*1000","v":6750},{"$f":"Dispatch_Curve!AV84*1000","v":6750},{"$f":"Dispatch_Curve!AW84*1000","v":6750},{"$f":"Dispatch_Curve!AX84*1000","v":6750},{"$f":"Dispatch_Curve!AY84*1000","v":6750},{"$f":"Dispatch_Curve!AZ84*1000","v":6750},{"$f":"Dispatch_Curve!BA84*1000","v":6750},{"$f":"Dispatch_Curve!BB84*1000","v":6750},null,{"$f":"JQ8+1000","v":2000},{"$f":"Dispatch_Curve!F127*1000","v":6571.6674999999996},{"$f":"Dispatch_Curve!G127*1000","v":6571.6674999999996},{"$f":"Dispatch_Curve!H127*1000","v":6571.6674999999996},{"$f":"Dispatch_Curve!I127*1000","v":6571.6674999999996},{"$f":"Dispatch_Curve!J127*1000","v":6571.6674999999996},{"$f":"Dispatch_Curve!K127*1000","v":6571.6674999999996},{"$f":"Dispatch_Curve!L127*1000","v":6571.6674999999996},{"$f":"Dispatch_Curve!M127*1000","v":6571.6674999999996},{"$f":"Dispatch_Curve!N127*1000","v":6571.6674999999996},{"$f":"Dispatch_Curve!O127*1000","v":6571.6674999999996},{"$f":"Dispatch_Curve!P127*1000","v":6571.6674999999996},{"$f":"Dispatch_Curve!Q127*1000","v":6571.6674999999996},{"$f":"Dispatch_Curve!R127*1000","v":6571.6674999999996},{"$f":"Dispatch_Curve!S127*1000","v":6571.6674999999996},{"$f":"Dispatch_Curve!T127*1000","v":6571.6674999999996},{"$f":"Dispatch_Curve!U127*1000","v":6571.6674999999996},{"$f":"Dispatch_Curve!V127*1000","v":6571.6674999999996},{"$f":"Dispatch_Curve!W127*1000","v":6571.6674999999996},{"$f":"Dispatch_Curve!X127*1000","v":6571.6674999999996}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Cogeneration",{"$f":"(-SUMPRODUCT((OFFSET(Generators!$E$8,1,0,ctGen,1)=$T10)*(OFFSET(Generators!$H$8,1,0,ctGen,1)=\"CAISO\")*(OFFSET(Generators!$L$8,1,0,ctGen,1)<=DATE(U$6,1,1))*(OFFSET(Generators!$N$8,1,0,ctGen,1)>DATE(U$6,1,1))*OFFSET(Generators!$P$8,1,0,ctGen,1))-SUMPRODUCT((OFFSET(Generators!$E$8,1,0,ctGen,1)=$T10)*(OFFSET(Generators!$H$8,1,0,ctGen,1)<>\"CAISO\")*(OFFSET(Generators!$L$8,1,0,ctGen,1)<=DATE(U$6,1,1))*(OFFSET(Generators!$N$8,1,0,ctGen,1)>DATE(U$6,1,1))*OFFSET(Generators!$P$8,1,0,ctGen,1),(OFFSET(Generators!$R$8,1,0,ctGen,1)+OFFSET(Generators!$S$8,1,0,ctGen,1)+OFFSET(Generators!$T$8,1,0,ctGen,1)+OFFSET(Generators!$U$8,1,0,ctGen,1))))*8.76*INDEX(General_Inputs!F$88:F$91,MATCH($T10,General_Inputs!$C$88:$C$91,0))","v":-24659.102159999991},{"$f":"(-SUMPRODUCT((OFFSET(Generators!$E$8,1,0,ctGen,1)=$T10)*(OFFSET(Generators!$H$8,1,0,ctGen,1)=\"CAISO\")*(OFFSET(Generators!$L$8,1,0,ctGen,1)<=DATE(V$6,1,1))*(OFFSET(Generators!$N$8,1,0,ctGen,1)>DATE(V$6,1,1))*OFFSET(Generators!$P$8,1,0,ctGen,1))-SUMPRODUCT((OFFSET(Generators!$E$8,1,0,ctGen,1)=$T10)*(OFFSET(Generators!$H$8,1,0,ctGen,1)<>\"CAISO\")*(OFFSET(Generators!$L$8,1,0,ctGen,1)<=DATE(V$6,1,1))*(OFFSET(Generators!$N$8,1,0,ctGen,1)>DATE(V$6,1,1))*OFFSET(Generators!$P$8,1,0,ctGen,1),(OFFSET(Generators!$R$8,1,0,ctGen,1)+OFFSET(Generators!$S$8,1,0,ctGen,1)+OFFSET(Generators!$T$8,1,0,ctGen,1)+OFFSET(Generators!$U$8,1,0,ctGen,1))))*8.76*INDEX(General_Inputs!G$88:G$91,MATCH($T10,General_Inputs!$C$88:$C$91,0))","v":-23520.25836},{"$f":"(-SUMPRODUCT((OFFSET(Generators!$E$8,1,0,ctGen,1)=$T10)*(OFFSET(Generators!$H$8,1,0,ctGen,1)=\"CAISO\")*(OFFSET(Generators!$L$8,1,0,ctGen,1)<=DATE(W$6,1,1))*(OFFSET(Generators!$N$8,1,0,ctGen,1)>DATE(W$6,1,1))*OFFSET(Generators!$P$8,1,0,ctGen,1))-SUMPRODUCT((OFFSET(Generators!$E$8,1,0,ctGen,1)=$T10)*(OFFSET(Generators!$H$8,1,0,ctGen,1)<>\"CAISO\")*(OFFSET(Generators!$L$8,1,0,ctGen,1)<=DATE(W$6,1,1))*(OFFSET(Generators!$N$8,1,0,ctGen,1)>DATE(W$6,1,1))*OFFSET(Generators!$P$8,1,0,ctGen,1),(OFFSET(Generators!$R$8,1,0,ctGen,1)+OFFSET(Generators!$S$8,1,0,ctGen,1)+OFFSET(Generators!$T$8,1,0,ctGen,1)+OFFSET(Generators!$U$8,1,0,ctGen,1))))*8.76*INDEX(General_Inputs!H$88:H$91,MATCH($T10,General_Inputs!$C$88:$C$91,0))","v":-23119.278120000003},{"$f":"(-SUMPRODUCT((OFFSET(Generators!$E$8,1,0,ctGen,1)=$T10)*(OFFSET(Generators!$H$8,1,0,ctGen,1)=\"CAISO\")*(OFFSET(Generators!$L$8,1,0,ctGen,1)<=DATE(X$6,1,1))*(OFFSET(Generators!$N$8,1,0,ctGen,1)>DATE(X$6,1,1))*OFFSET(Generators!$P$8,1,0,ctGen,1))-SUMPRODUCT((OFFSET(Generators!$E$8,1,0,ctGen,1)=$T10)*(OFFSET(Generators!$H$8,1,0,ctGen,1)<>\"CAISO\")*(OFFSET(Generators!$L$8,1,0,ctGen,1)<=DATE(X$6,1,1))*(OFFSET(Generators!$N$8,1,0,ctGen,1)>DATE(X$6,1,1))*OFFSET(Generators!$P$8,1,0,ctGen,1),(OFFSET(Generators!$R$8,1,0,ctGen,1)+OFFSET(Generators!$S$8,1,0,ctGen,1)+OFFSET(Generators!$T$8,1,0,ctGen,1)+OFFSET(Generators!$U$8,1,0,ctGen,1))))*8.76*INDEX(General_Inputs!I$88:I$91,MATCH($T10,General_Inputs!$C$88:$C$91,0))","v":-22304.624400000001},{"$f":"(-SUMPRODUCT((OFFSET(Generators!$E$8,1,0,ctGen,1)=$T10)*(OFFSET(Generators!$H$8,1,0,ctGen,1)=\"CAISO\")*(OFFSET(Generators!$L$8,1,0,ctGen,1)<=DATE(Y$6,1,1))*(OFFSET(Generators!$N$8,1,0,ctGen,1)>DATE(Y$6,1,1))*OFFSET(Generators!$P$8,1,0,ctGen,1))-SUMPRODUCT((OFFSET(Generators!$E$8,1,0,ctGen,1)=$T10)*(OFFSET(Generators!$H$8,1,0,ctGen,1)<>\"CAISO\")*(OFFSET(Generators!$L$8,1,0,ctGen,1)<=DATE(Y$6,1,1))*(OFFSET(Generators!$N$8,1,0,ctGen,1)>DATE(Y$6,1,1))*OFFSET(Generators!$P$8,1,0,ctGen,1),(OFFSET(Generators!$R$8,1,0,ctGen,1)+OFFSET(Generators!$S$8,1,0,ctGen,1)+OFFSET(Generators!$T$8,1,0,ctGen,1)+OFFSET(Generators!$U$8,1,0,ctGen,1))))*8.76*INDEX(General_Inputs!J$88:J$91,MATCH($T10,General_Inputs!$C$88:$C$91,0))","v":-22048.552080000001},{"$f":"(-SUMPRODUCT((OFFSET(Generators!$E$8,1,0,ctGen,1)=$T10)*(OFFSET(Generators!$H$8,1,0,ctGen,1)=\"CAISO\")*(OFFSET(Generators!$L$8,1,0,ctGen,1)<=DATE(Z$6,1,1))*(OFFSET(Generators!$N$8,1,0,ctGen,1)>DATE(Z$6,1,1))*OFFSET(Generators!$P$8,1,0,ctGen,1))-SUMPRODUCT((OFFSET(Generators!$E$8,1,0,ctGen,1)=$T10)*(OFFSET(Generators!$H$8,1,0,ctGen,1)<>\"CAISO\")*(OFFSET(Generators!$L$8,1,0,ctGen,1)<=DATE(Z$6,1,1))*(OFFSET(Generators!$N$8,1,0,ctGen,1)>DATE(Z$6,1,1))*OFFSET(Generators!$P$8,1,0,ctGen,1),(OFFSET(Generators!$R$8,1,0,ctGen,1)+OFFSET(Generators!$S$8,1,0,ctGen,1)+OFFSET(Generators!$T$8,1,0,ctGen,1)+OFFSET(Generators!$U$8,1,0,ctGen,1))))*8.76*INDEX(General_Inputs!K$88:K$91,MATCH($T10,General_Inputs!$C$88:$C$91,0))","v":-22048.552080000001},{"$f":"(-SUMPRODUCT((OFFSET(Generators!$E$8,1,0,ctGen,1)=$T10)*(OFFSET(Generators!$H$8,1,0,ctGen,1)=\"CAISO\")*(OFFSET(Generators!$L$8,1,0,ctGen,1)<=DATE(AA$6,1,1))*(OFFSET(Generators!$N$8,1,0,ctGen,1)>DATE(AA$6,1,1))*OFFSET(Generators!$P$8,1,0,ctGen,1))-SUMPRODUCT((OFFSET(Generators!$E$8,1,0,ctGen,1)=$T10)*(OFFSET(Generators!$H$8,1,0,ctGen,1)<>\"CAISO\")*(OFFSET(Generators!$L$8,1,0,ctGen,1)<=DATE(AA$6,1,1))*(OFFSET(Generators!$N$8,1,0,ctGen,1)>DATE(AA$6,1,1))*OFFSET(Generators!$P$8,1,0,ctGen,1),(OFFSET(Generators!$R$8,1,0,ctGen,1)+OFFSET(Generators!$S$8,1,0,ctGen,1)+OFFSET(Generators!$T$8,1,0,ctGen,1)+OFFSET(Generators!$U$8,1,0,ctGen,1))))*8.76*INDEX(General_Inputs!L$88:L$91,MATCH($T10,General_Inputs!$C$88:$C$91,0))","v":-22048.552080000001},{"$f":"(-SUMPRODUCT((OFFSET(Generators!$E$8,1,0,ctGen,1)=$T10)*(OFFSET(Generators!$H$8,1,0,ctGen,1)=\"CAISO\")*(OFFSET(Generators!$L$8,1,0,ctGen,1)<=DATE(AB$6,1,1))*(OFFSET(Generators!$N$8,1,0,ctGen,1)>DATE(AB$6,1,1))*OFFSET(Generators!$P$8,1,0,ctGen,1))-SUMPRODUCT((OFFSET(Generators!$E$8,1,0,ctGen,1)=$T10)*(OFFSET(Generators!$H$8,1,0,ctGen,1)<>\"CAISO\")*(OFFSET(Generators!$L$8,1,0,ctGen,1)<=DATE(AB$6,1,1))*(OFFSET(Generators!$N$8,1,0,ctGen,1)>DATE(AB$6,1,1))*OFFSET(Generators!$P$8,1,0,ctGen,1),(OFFSET(Generators!$R$8,1,0,ctGen,1)+OFFSET(Generators!$S$8,1,0,ctGen,1)+OFFSET(Generators!$T$8,1,0,ctGen,1)+OFFSET(Generators!$U$8,1,0,ctGen,1))))*8.76*INDEX(General_Inputs!M$88:M$91,MATCH($T10,General_Inputs!$C$88:$C$91,0))","v":-22048.552080000001},{"$f":"(-SUMPRODUCT((OFFSET(Generators!$E$8,1,0,ctGen,1)=$T10)*(OFFSET(Generators!$H$8,1,0,ctGen,1)=\"CAISO\")*(OFFSET(Generators!$L$8,1,0,ctGen,1)<=DATE(AC$6,1,1))*(OFFSET(Generators!$N$8,1,0,ctGen,1)>DATE(AC$6,1,1))*OFFSET(Generators!$P$8,1,0,ctGen,1))-SUMPRODUCT((OFFSET(Generators!$E$8,1,0,ctGen,1)=$T10)*(OFFSET(Generators!$H$8,1,0,ctGen,1)<>\"CAISO\")*(OFFSET(Generators!$L$8,1,0,ctGen,1)<=DATE(AC$6,1,1))*(OFFSET(Generators!$N$8,1,0,ctGen,1)>DATE(AC$6,1,1))*OFFSET(Generators!$P$8,1,0,ctGen,1),(OFFSET(Generators!$R$8,1,0,ctGen,1)+OFFSET(Generators!$S$8,1,0,ctGen,1)+OFFSET(Generators!$T$8,1,0,ctGen,1)+OFFSET(Generators!$U$8,1,0,ctGen,1))))*8.76*INDEX(General_Inputs!N$88:N$91,MATCH($T10,General_Inputs!$C$88:$C$91,0))","v":-22048.552080000001},{"$f":"(-SUMPRODUCT((OFFSET(Generators!$E$8,1,0,ctGen,1)=$T10)*(OFFSET(Generators!$H$8,1,0,ctGen,1)=\"CAISO\")*(OFFSET(Generators!$L$8,1,0,ctGen,1)<=DATE(AD$6,1,1))*(OFFSET(Generators!$N$8,1,0,ctGen,1)>DATE(AD$6,1,1))*OFFSET(Generators!$P$8,1,0,ctGen,1))-SUMPRODUCT((OFFSET(Generators!$E$8,1,0,ctGen,1)=$T10)*(OFFSET(Generators!$H$8,1,0,ctGen,1)<>\"CAISO\")*(OFFSET(Generators!$L$8,1,0,ctGen,1)<=DATE(AD$6,1,1))*(OFFSET(Generators!$N$8,1,0,ctGen,1)>DATE(AD$6,1,1))*OFFSET(Generators!$P$8,1,0,ctGen,1),(OFFSET(Generators!$R$8,1,0,ctGen,1)+OFFSET(Generators!$S$8,1,0,ctGen,1)+OFFSET(Generators!$T$8,1,0,ctGen,1)+OFFSET(Generators!$U$8,1,0,ctGen,1))))*8.76*INDEX(General_Inputs!O$88:O$91,MATCH($T10,General_Inputs!$C$88:$C$91,0))","v":-22048.552080000001},{"$f":"(-SUMPRODUCT((OFFSET(Generators!$E$8,1,0,ctGen,1)=$T10)*(OFFSET(Generators!$H$8,1,0,ctGen,1)=\"CAISO\")*(OFFSET(Generators!$L$8,1,0,ctGen,1)<=DATE(AE$6,1,1))*(OFFSET(Generators!$N$8,1,0,ctGen,1)>DATE(AE$6,1,1))*OFFSET(Generators!$P$8,1,0,ctGen,1))-SUMPRODUCT((OFFSET(Generators!$E$8,1,0,ctGen,1)=$T10)*(OFFSET(Generators!$H$8,1,0,ctGen,1)<>\"CAISO\")*(OFFSET(Generators!$L$8,1,0,ctGen,1)<=DATE(AE$6,1,1))*(OFFSET(Generators!$N$8,1,0,ctGen,1)>DATE(AE$6,1,1))*OFFSET(Generators!$P$8,1,0,ctGen,1),(OFFSET(Generators!$R$8,1,0,ctGen,1)+OFFSET(Generators!$S$8,1,0,ctGen,1)+OFFSET(Generators!$T$8,1,0,ctGen,1)+OFFSET(Generators!$U$8,1,0,ctGen,1))))*8.76*INDEX(General_Inputs!P$88:P$91,MATCH($T10,General_Inputs!$C$88:$C$91,0))","v":-22048.552080000001},{"$f":"(-SUMPRODUCT((OFFSET(Generators!$E$8,1,0,ctGen,1)=$T10)*(OFFSET(Generators!$H$8,1,0,ctGen,1)=\"CAISO\")*(OFFSET(Generators!$L$8,1,0,ctGen,1)<=DATE(AF$6,1,1))*(OFFSET(Generators!$N$8,1,0,ctGen,1)>DATE(AF$6,1,1))*OFFSET(Generators!$P$8,1,0,ctGen,1))-SUMPRODUCT((OFFSET(Generators!$E$8,1,0,ctGen,1)=$T10)*(OFFSET(Generators!$H$8,1,0,ctGen,1)<>\"CAISO\")*(OFFSET(Generators!$L$8,1,0,ctGen,1)<=DATE(AF$6,1,1))*(OFFSET(Generators!$N$8,1,0,ctGen,1)>DATE(AF$6,1,1))*OFFSET(Generators!$P$8,1,0,ctGen,1),(OFFSET(Generators!$R$8,1,0,ctGen,1)+OFFSET(Generators!$S$8,1,0,ctGen,1)+OFFSET(Generators!$T$8,1,0,ctGen,1)+OFFSET(Generators!$U$8,1,0,ctGen,1))))*8.76*INDEX(General_Inputs!Q$88:Q$91,MATCH($T10,General_Inputs!$C$88:$C$91,0))","v":-22048.552080000001},{"$f":"(-SUMPRODUCT((OFFSET(Generators!$E$8,1,0,ctGen,1)=$T10)*(OFFSET(Generators!$H$8,1,0,ctGen,1)=\"CAISO\")*(OFFSET(Generators!$L$8,1,0,ctGen,1)<=DATE(AG$6,1,1))*(OFFSET(Generators!$N$8,1,0,ctGen,1)>DATE(AG$6,1,1))*OFFSET(Generators!$P$8,1,0,ctGen,1))-SUMPRODUCT((OFFSET(Generators!$E$8,1,0,ctGen,1)=$T10)*(OFFSET(Generators!$H$8,1,0,ctGen,1)<>\"CAISO\")*(OFFSET(Generators!$L$8,1,0,ctGen,1)<=DATE(AG$6,1,1))*(OFFSET(Generators!$N$8,1,0,ctGen,1)>DATE(AG$6,1,1))*OFFSET(Generators!$P$8,1,0,ctGen,1),(OFFSET(Generators!$R$8,1,0,ctGen,1)+OFFSET(Generators!$S$8,1,0,ctGen,1)+OFFSET(Generators!$T$8,1,0,ctGen,1)+OFFSET(Generators!$U$8,1,0,ctGen,1))))*8.76*INDEX(General_Inputs!R$88:R$91,MATCH($T10,General_Inputs!$C$88:$C$91,0))","v":-22048.552080000001},{"$f":"(-SUMPRODUCT((OFFSET(Generators!$E$8,1,0,ctGen,1)=$T10)*(OFFSET(Generators!$H$8,1,0,ctGen,1)=\"CAISO\")*(OFFSET(Generators!$L$8,1,0,ctGen,1)<=DATE(AH$6,1,1))*(OFFSET(Generators!$N$8,1,0,ctGen,1)>DATE(AH$6,1,1))*OFFSET(Generators!$P$8,1,0,ctGen,1))-SUMPRODUCT((OFFSET(Generators!$E$8,1,0,ctGen,1)=$T10)*(OFFSET(Generators!$H$8,1,0,ctGen,1)<>\"CAISO\")*(OFFSET(Generators!$L$8,1,0,ctGen,1)<=DATE(AH$6,1,1))*(OFFSET(Generators!$N$8,1,0,ctGen,1)>DATE(AH$6,1,1))*OFFSET(Generators!$P$8,1,0,ctGen,1),(OFFSET(Generators!$R$8,1,0,ctGen,1)+OFFSET(Generators!$S$8,1,0,ctGen,1)+OFFSET(Generators!$T$8,1,0,ctGen,1)+OFFSET(Generators!$U$8,1,0,ctGen,1))))*8.76*INDEX(General_Inputs!S$88:S$91,MATCH($T10,General_Inputs!$C$88:$C$91,0))","v":-22048.552080000001},{"$f":"(-SUMPRODUCT((OFFSET(Generators!$E$8,1,0,ctGen,1)=$T10)*(OFFSET(Generators!$H$8,1,0,ctGen,1)=\"CAISO\")*(OFFSET(Generators!$L$8,1,0,ctGen,1)<=DATE(AI$6,1,1))*(OFFSET(Generators!$N$8,1,0,ctGen,1)>DATE(AI$6,1,1))*OFFSET(Generators!$P$8,1,0,ctGen,1))-SUMPRODUCT((OFFSET(Generators!$E$8,1,0,ctGen,1)=$T10)*(OFFSET(Generators!$H$8,1,0,ctGen,1)<>\"CAISO\")*(OFFSET(Generators!$L$8,1,0,ctGen,1)<=DATE(AI$6,1,1))*(OFFSET(Generators!$N$8,1,0,ctGen,1)>DATE(AI$6,1,1))*OFFSET(Generators!$P$8,1,0,ctGen,1),(OFFSET(Generators!$R$8,1,0,ctGen,1)+OFFSET(Generators!$S$8,1,0,ctGen,1)+OFFSET(Generators!$T$8,1,0,ctGen,1)+OFFSET(Generators!$U$8,1,0,ctGen,1))))*8.76*INDEX(General_Inputs!T$88:T$91,MATCH($T10,General_Inputs!$C$88:$C$91,0))","v":-22048.552080000001},{"$f":"(-SUMPRODUCT((OFFSET(Generators!$E$8,1,0,ctGen,1)=$T10)*(OFFSET(Generators!$H$8,1,0,ctGen,1)=\"CAISO\")*(OFFSET(Generators!$L$8,1,0,ctGen,1)<=DATE(AJ$6,1,1))*(OFFSET(Generators!$N$8,1,0,ctGen,1)>DATE(AJ$6,1,1))*OFFSET(Generators!$P$8,1,0,ctGen,1))-SUMPRODUCT((OFFSET(Generators!$E$8,1,0,ctGen,1)=$T10)*(OFFSET(Generators!$H$8,1,0,ctGen,1)<>\"CAISO\")*(OFFSET(Generators!$L$8,1,0,ctGen,1)<=DATE(AJ$6,1,1))*(OFFSET(Generators!$N$8,1,0,ctGen,1)>DATE(AJ$6,1,1))*OFFSET(Generators!$P$8,1,0,ctGen,1),(OFFSET(Generators!$R$8,1,0,ctGen,1)+OFFSET(Generators!$S$8,1,0,ctGen,1)+OFFSET(Generators!$T$8,1,0,ctGen,1)+OFFSET(Generators!$U$8,1,0,ctGen,1))))*8.76*INDEX(General_Inputs!U$88:U$91,MATCH($T10,General_Inputs!$C$88:$C$91,0))","v":-22048.552080000001},{"$f":"(-SUMPRODUCT((OFFSET(Generators!$E$8,1,0,ctGen,1)=$T10)*(OFFSET(Generators!$H$8,1,0,ctGen,1)=\"CAISO\")*(OFFSET(Generators!$L$8,1,0,ctGen,1)<=DATE(AK$6,1,1))*(OFFSET(Generators!$N$8,1,0,ctGen,1)>DATE(AK$6,1,1))*OFFSET(Generators!$P$8,1,0,ctGen,1))-SUMPRODUCT((OFFSET(Generators!$E$8,1,0,ctGen,1)=$T10)*(OFFSET(Generators!$H$8,1,0,ctGen,1)<>\"CAISO\")*(OFFSET(Generators!$L$8,1,0,ctGen,1)<=DATE(AK$6,1,1))*(OFFSET(Generators!$N$8,1,0,ctGen,1)>DATE(AK$6,1,1))*OFFSET(Generators!$P$8,1,0,ctGen,1),(OFFSET(Generators!$R$8,1,0,ctGen,1)+OFFSET(Generators!$S$8,1,0,ctGen,1)+OFFSET(Generators!$T$8,1,0,ctGen,1)+OFFSET(Generators!$U$8,1,0,ctGen,1))))*8.76*INDEX(General_Inputs!V$88:V$91,MATCH($T10,General_Inputs!$C$88:$C$91,0))","v":-22048.552080000001},{"$f":"(-SUMPRODUCT((OFFSET(Generators!$E$8,1,0,ctGen,1)=$T10)*(OFFSET(Generators!$H$8,1,0,ctGen,1)=\"CAISO\")*(OFFSET(Generators!$L$8,1,0,ctGen,1)<=DATE(AL$6,1,1))*(OFFSET(Generators!$N$8,1,0,ctGen,1)>DATE(AL$6,1,1))*OFFSET(Generators!$P$8,1,0,ctGen,1))-SUMPRODUCT((OFFSET(Generators!$E$8,1,0,ctGen,1)=$T10)*(OFFSET(Generators!$H$8,1,0,ctGen,1)<>\"CAISO\")*(OFFSET(Generators!$L$8,1,0,ctGen,1)<=DATE(AL$6,1,1))*(OFFSET(Generators!$N$8,1,0,ctGen,1)>DATE(AL$6,1,1))*OFFSET(Generators!$P$8,1,0,ctGen,1),(OFFSET(Generators!$R$8,1,0,ctGen,1)+OFFSET(Generators!$S$8,1,0,ctGen,1)+OFFSET(Generators!$T$8,1,0,ctGen,1)+OFFSET(Generators!$U$8,1,0,ctGen,1))))*8.76*INDEX(General_Inputs!W$88:W$91,MATCH($T10,General_Inputs!$C$88:$C$91,0))","v":-22048.552080000001},{"$f":"(-SUMPRODUCT((OFFSET(Generators!$E$8,1,0,ctGen,1)=$T10)*(OFFSET(Generators!$H$8,1,0,ctGen,1)=\"CAISO\")*(OFFSET(Generators!$L$8,1,0,ctGen,1)<=DATE(AM$6,1,1))*(OFFSET(Generators!$N$8,1,0,ctGen,1)>DATE(AM$6,1,1))*OFFSET(Generators!$P$8,1,0,ctGen,1))-SUMPRODUCT((OFFSET(Generators!$E$8,1,0,ctGen,1)=$T10)*(OFFSET(Generators!$H$8,1,0,ctGen,1)<>\"CAISO\")*(OFFSET(Generators!$L$8,1,0,ctGen,1)<=DATE(AM$6,1,1))*(OFFSET(Generators!$N$8,1,0,ctGen,1)>DATE(AM$6,1,1))*OFFSET(Generators!$P$8,1,0,ctGen,1),(OFFSET(Generators!$R$8,1,0,ctGen,1)+OFFSET(Generators!$S$8,1,0,ctGen,1)+OFFSET(Generators!$T$8,1,0,ctGen,1)+OFFSET(Generators!$U$8,1,0,ctGen,1))))*8.76*INDEX(General_Inputs!X$88:X$91,MATCH($T10,General_Inputs!$C$88:$C$91,0))","v":-22048.552080000001},{"$f":"(-SUMPRODUCT((OFFSET(Generators!$E$8,1,0,ctGen,1)=$T10)*(OFFSET(Generators!$H$8,1,0,ctGen,1)=\"CAISO\")*(OFFSET(Generators!$L$8,1,0,ctGen,1)<=DATE(AN$6,1,1))*(OFFSET(Generators!$N$8,1,0,ctGen,1)>DATE(AN$6,1,1))*OFFSET(Generators!$P$8,1,0,ctGen,1))-SUMPRODUCT((OFFSET(Generators!$E$8,1,0,ctGen,1)=$T10)*(OFFSET(Generators!$H$8,1,0,ctGen,1)<>\"CAISO\")*(OFFSET(Generators!$L$8,1,0,ctGen,1)<=DATE(AN$6,1,1))*(OFFSET(Generators!$N$8,1,0,ctGen,1)>DATE(AN$6,1,1))*OFFSET(Generators!$P$8,1,0,ctGen,1),(OFFSET(Generators!$R$8,1,0,ctGen,1)+OFFSET(Generators!$S$8,1,0,ctGen,1)+OFFSET(Generators!$T$8,1,0,ctGen,1)+OFFSET(Generators!$U$8,1,0,ctGen,1))))*8.76*INDEX(General_Inputs!Y$88:Y$91,MATCH($T10,General_Inputs!$C$88:$C$91,0))","v":-22048.552080000001},{"$f":"(-SUMPRODUCT((OFFSET(Generators!$E$8,1,0,ctGen,1)=$T10)*(OFFSET(Generators!$H$8,1,0,ctGen,1)=\"CAISO\")*(OFFSET(Generators!$L$8,1,0,ctGen,1)<=DATE(AO$6,1,1))*(OFFSET(Generators!$N$8,1,0,ctGen,1)>DATE(AO$6,1,1))*OFFSET(Generators!$P$8,1,0,ctGen,1))-SUMPRODUCT((OFFSET(Generators!$E$8,1,0,ctGen,1)=$T10)*(OFFSET(Generators!$H$8,1,0,ctGen,1)<>\"CAISO\")*(OFFSET(Generators!$L$8,1,0,ctGen,1)<=DATE(AO$6,1,1))*(OFFSET(Generators!$N$8,1,0,ctGen,1)>DATE(AO$6,1,1))*OFFSET(Generators!$P$8,1,0,ctGen,1),(OFFSET(Generators!$R$8,1,0,ctGen,1)+OFFSET(Generators!$S$8,1,0,ctGen,1)+OFFSET(Generators!$T$8,1,0,ctGen,1)+OFFSET(Generators!$U$8,1,0,ctGen,1))))*8.76*INDEX(General_Inputs!Z$88:Z$91,MATCH($T10,General_Inputs!$C$88:$C$91,0))","v":-22048.552080000001},{"$f":"(-SUMPRODUCT((OFFSET(Generators!$E$8,1,0,ctGen,1)=$T10)*(OFFSET(Generators!$H$8,1,0,ctGen,1)=\"CAISO\")*(OFFSET(Generators!$L$8,1,0,ctGen,1)<=DATE(AP$6,1,1))*(OFFSET(Generators!$N$8,1,0,ctGen,1)>DATE(AP$6,1,1))*OFFSET(Generators!$P$8,1,0,ctGen,1))-SUMPRODUCT((OFFSET(Generators!$E$8,1,0,ctGen,1)=$T10)*(OFFSET(Generators!$H$8,1,0,ctGen,1)<>\"CAISO\")*(OFFSET(Generators!$L$8,1,0,ctGen,1)<=DATE(AP$6,1,1))*(OFFSET(Generators!$N$8,1,0,ctGen,1)>DATE(AP$6,1,1))*OFFSET(Generators!$P$8,1,0,ctGen,1),(OFFSET(Generators!$R$8,1,0,ctGen,1)+OFFSET(Generators!$S$8,1,0,ctGen,1)+OFFSET(Generators!$T$8,1,0,ctGen,1)+OFFSET(Generators!$U$8,1,0,ctGen,1))))*8.76*INDEX(General_Inputs!AA$88:AA$91,MATCH($T10,General_Inputs!$C$88:$C$91,0))","v":-22048.552080000001},{"$f":"(-SUMPRODUCT((OFFSET(Generators!$E$8,1,0,ctGen,1)=$T10)*(OFFSET(Generators!$H$8,1,0,ctGen,1)=\"CAISO\")*(OFFSET(Generators!$L$8,1,0,ctGen,1)<=DATE(AQ$6,1,1))*(OFFSET(Generators!$N$8,1,0,ctGen,1)>DATE(AQ$6,1,1))*OFFSET(Generators!$P$8,1,0,ctGen,1))-SUMPRODUCT((OFFSET(Generators!$E$8,1,0,ctGen,1)=$T10)*(OFFSET(Generators!$H$8,1,0,ctGen,1)<>\"CAISO\")*(OFFSET(Generators!$L$8,1,0,ctGen,1)<=DATE(AQ$6,1,1))*(OFFSET(Generators!$N$8,1,0,ctGen,1)>DATE(AQ$6,1,1))*OFFSET(Generators!$P$8,1,0,ctGen,1),(OFFSET(Generators!$R$8,1,0,ctGen,1)+OFFSET(Generators!$S$8,1,0,ctGen,1)+OFFSET(Generators!$T$8,1,0,ctGen,1)+OFFSET(Generators!$U$8,1,0,ctGen,1))))*8.76*INDEX(General_Inputs!AB$88:AB$91,MATCH($T10,General_Inputs!$C$88:$C$91,0))","v":-22048.552080000001},{"$f":"(-SUMPRODUCT((OFFSET(Generators!$E$8,1,0,ctGen,1)=$T10)*(OFFSET(Generators!$H$8,1,0,ctGen,1)=\"CAISO\")*(OFFSET(Generators!$L$8,1,0,ctGen,1)<=DATE(AR$6,1,1))*(OFFSET(Generators!$N$8,1,0,ctGen,1)>DATE(AR$6,1,1))*OFFSET(Generators!$P$8,1,0,ctGen,1))-SUMPRODUCT((OFFSET(Generators!$E$8,1,0,ctGen,1)=$T10)*(OFFSET(Generators!$H$8,1,0,ctGen,1)<>\"CAISO\")*(OFFSET(Generators!$L$8,1,0,ctGen,1)<=DATE(AR$6,1,1))*(OFFSET(Generators!$N$8,1,0,ctGen,1)>DATE(AR$6,1,1))*OFFSET(Generators!$P$8,1,0,ctGen,1),(OFFSET(Generators!$R$8,1,0,ctGen,1)+OFFSET(Generators!$S$8,1,0,ctGen,1)+OFFSET(Generators!$T$8,1,0,ctGen,1)+OFFSET(Generators!$U$8,1,0,ctGen,1))))*8.76*INDEX(General_Inputs!AC$88:AC$91,MATCH($T10,General_Inputs!$C$88:$C$91,0))","v":-22048.552080000001},{"$f":"(-SUMPRODUCT((OFFSET(Generators!$E$8,1,0,ctGen,1)=$T10)*(OFFSET(Generators!$H$8,1,0,ctGen,1)=\"CAISO\")*(OFFSET(Generators!$L$8,1,0,ctGen,1)<=DATE(AS$6,1,1))*(OFFSET(Generators!$N$8,1,0,ctGen,1)>DATE(AS$6,1,1))*OFFSET(Generators!$P$8,1,0,ctGen,1))-SUMPRODUCT((OFFSET(Generators!$E$8,1,0,ctGen,1)=$T10)*(OFFSET(Generators!$H$8,1,0,ctGen,1)<>\"CAISO\")*(OFFSET(Generators!$L$8,1,0,ctGen,1)<=DATE(AS$6,1,1))*(OFFSET(Generators!$N$8,1,0,ctGen,1)>DATE(AS$6,1,1))*OFFSET(Generators!$P$8,1,0,ctGen,1),(OFFSET(Generators!$R$8,1,0,ctGen,1)+OFFSET(Generators!$S$8,1,0,ctGen,1)+OFFSET(Generators!$T$8,1,0,ctGen,1)+OFFSET(Generators!$U$8,1,0,ctGen,1))))*8.76*INDEX(General_Inputs!AD$88:AD$91,MATCH($T10,General_Inputs!$C$88:$C$91,0))","v":-22048.552080000001},{"$f":"(-SUMPRODUCT((OFFSET(Generators!$E$8,1,0,ctGen,1)=$T10)*(OFFSET(Generators!$H$8,1,0,ctGen,1)=\"CAISO\")*(OFFSET(Generators!$L$8,1,0,ctGen,1)<=DATE(AT$6,1,1))*(OFFSET(Generators!$N$8,1,0,ctGen,1)>DATE(AT$6,1,1))*OFFSET(Generators!$P$8,1,0,ctGen,1))-SUMPRODUCT((OFFSET(Generators!$E$8,1,0,ctGen,1)=$T10)*(OFFSET(Generators!$H$8,1,0,ctGen,1)<>\"CAISO\")*(OFFSET(Generators!$L$8,1,0,ctGen,1)<=DATE(AT$6,1,1))*(OFFSET(Generators!$N$8,1,0,ctGen,1)>DATE(AT$6,1,1))*OFFSET(Generators!$P$8,1,0,ctGen,1),(OFFSET(Generators!$R$8,1,0,ctGen,1)+OFFSET(Generators!$S$8,1,0,ctGen,1)+OFFSET(Generators!$T$8,1,0,ctGen,1)+OFFSET(Generators!$U$8,1,0,ctGen,1))))*8.76*INDEX(General_Inputs!AE$88:AE$91,MATCH($T10,General_Inputs!$C$88:$C$91,0))","v":-22048.552080000001},{"$f":"(-SUMPRODUCT((OFFSET(Generators!$E$8,1,0,ctGen,1)=$T10)*(OFFSET(Generators!$H$8,1,0,ctGen,1)=\"CAISO\")*(OFFSET(Generators!$L$8,1,0,ctGen,1)<=DATE(AU$6,1,1))*(OFFSET(Generators!$N$8,1,0,ctGen,1)>DATE(AU$6,1,1))*OFFSET(Generators!$P$8,1,0,ctGen,1))-SUMPRODUCT((OFFSET(Generators!$E$8,1,0,ctGen,1)=$T10)*(OFFSET(Generators!$H$8,1,0,ctGen,1)<>\"CAISO\")*(OFFSET(Generators!$L$8,1,0,ctGen,1)<=DATE(AU$6,1,1))*(OFFSET(Generators!$N$8,1,0,ctGen,1)>DATE(AU$6,1,1))*OFFSET(Generators!$P$8,1,0,ctGen,1),(OFFSET(Generators!$R$8,1,0,ctGen,1)+OFFSET(Generators!$S$8,1,0,ctGen,1)+OFFSET(Generators!$T$8,1,0,ctGen,1)+OFFSET(Generators!$U$8,1,0,ctGen,1))))*8.76*INDEX(General_Inputs!AF$88:AF$91,MATCH($T10,General_Inputs!$C$88:$C$91,0))","v":-22048.552080000001},{"$f":"(-SUMPRODUCT((OFFSET(Generators!$E$8,1,0,ctGen,1)=$T10)*(OFFSET(Generators!$H$8,1,0,ctGen,1)=\"CAISO\")*(OFFSET(Generators!$L$8,1,0,ctGen,1)<=DATE(AV$6,1,1))*(OFFSET(Generators!$N$8,1,0,ctGen,1)>DATE(AV$6,1,1))*OFFSET(Generators!$P$8,1,0,ctGen,1))-SUMPRODUCT((OFFSET(Generators!$E$8,1,0,ctGen,1)=$T10)*(OFFSET(Generators!$H$8,1,0,ctGen,1)<>\"CAISO\")*(OFFSET(Generators!$L$8,1,0,ctGen,1)<=DATE(AV$6,1,1))*(OFFSET(Generators!$N$8,1,0,ctGen,1)>DATE(AV$6,1,1))*OFFSET(Generators!$P$8,1,0,ctGen,1),(OFFSET(Generators!$R$8,1,0,ctGen,1)+OFFSET(Generators!$S$8,1,0,ctGen,1)+OFFSET(Generators!$T$8,1,0,ctGen,1)+OFFSET(Generators!$U$8,1,0,ctGen,1))))*8.76*INDEX(General_Inputs!AG$88:AG$91,MATCH($T10,General_Inputs!$C$88:$C$91,0))","v":-22048.552080000001},{"$f":"(-SUMPRODUCT((OFFSET(Generators!$E$8,1,0,ctGen,1)=$T10)*(OFFSET(Generators!$H$8,1,0,ctGen,1)=\"CAISO\")*(OFFSET(Generators!$L$8,1,0,ctGen,1)<=DATE(AW$6,1,1))*(OFFSET(Generators!$N$8,1,0,ctGen,1)>DATE(AW$6,1,1))*OFFSET(Generators!$P$8,1,0,ctGen,1))-SUMPRODUCT((OFFSET(Generators!$E$8,1,0,ctGen,1)=$T10)*(OFFSET(Generators!$H$8,1,0,ctGen,1)<>\"CAISO\")*(OFFSET(Generators!$L$8,1,0,ctGen,1)<=DATE(AW$6,1,1))*(OFFSET(Generators!$N$8,1,0,ctGen,1)>DATE(AW$6,1,1))*OFFSET(Generators!$P$8,1,0,ctGen,1),(OFFSET(Generators!$R$8,1,0,ctGen,1)+OFFSET(Generators!$S$8,1,0,ctGen,1)+OFFSET(Generators!$T$8,1,0,ctGen,1)+OFFSET(Generators!$U$8,1,0,ctGen,1))))*8.76*INDEX(General_Inputs!AH$88:AH$91,MATCH($T10,General_Inputs!$C$88:$C$91,0))","v":-22048.552080000001},{"$f":"(-SUMPRODUCT((OFFSET(Generators!$E$8,1,0,ctGen,1)=$T10)*(OFFSET(Generators!$H$8,1,0,ctGen,1)=\"CAISO\")*(OFFSET(Generators!$L$8,1,0,ctGen,1)<=DATE(AX$6,1,1))*(OFFSET(Generators!$N$8,1,0,ctGen,1)>DATE(AX$6,1,1))*OFFSET(Generators!$P$8,1,0,ctGen,1))-SUMPRODUCT((OFFSET(Generators!$E$8,1,0,ctGen,1)=$T10)*(OFFSET(Generators!$H$8,1,0,ctGen,1)<>\"CAISO\")*(OFFSET(Generators!$L$8,1,0,ctGen,1)<=DATE(AX$6,1,1))*(OFFSET(Generators!$N$8,1,0,ctGen,1)>DATE(AX$6,1,1))*OFFSET(Generators!$P$8,1,0,ctGen,1),(OFFSET(Generators!$R$8,1,0,ctGen,1)+OFFSET(Generators!$S$8,1,0,ctGen,1)+OFFSET(Generators!$T$8,1,0,ctGen,1)+OFFSET(Generators!$U$8,1,0,ctGen,1))))*8.76*INDEX(General_Inputs!AI$88:AI$91,MATCH($T10,General_Inputs!$C$88:$C$91,0))","v":-22048.552080000001},{"$f":"(-SUMPRODUCT((OFFSET(Generators!$E$8,1,0,ctGen,1)=$T10)*(OFFSET(Generators!$H$8,1,0,ctGen,1)=\"CAISO\")*(OFFSET(Generators!$L$8,1,0,ctGen,1)<=DATE(AY$6,1,1))*(OFFSET(Generators!$N$8,1,0,ctGen,1)>DATE(AY$6,1,1))*OFFSET(Generators!$P$8,1,0,ctGen,1))-SUMPRODUCT((OFFSET(Generators!$E$8,1,0,ctGen,1)=$T10)*(OFFSET(Generators!$H$8,1,0,ctGen,1)<>\"CAISO\")*(OFFSET(Generators!$L$8,1,0,ctGen,1)<=DATE(AY$6,1,1))*(OFFSET(Generators!$N$8,1,0,ctGen,1)>DATE(AY$6,1,1))*OFFSET(Generators!$P$8,1,0,ctGen,1),(OFFSET(Generators!$R$8,1,0,ctGen,1)+OFFSET(Generators!$S$8,1,0,ctGen,1)+OFFSET(Generators!$T$8,1,0,ctGen,1)+OFFSET(Generators!$U$8,1,0,ctGen,1))))*8.76*INDEX(General_Inputs!AJ$88:AJ$91,MATCH($T10,General_Inputs!$C$88:$C$91,0))","v":-22048.552080000001},{"$f":"(-SUMPRODUCT((OFFSET(Generators!$E$8,1,0,ctGen,1)=$T10)*(OFFSET(Generators!$H$8,1,0,ctGen,1)=\"CAISO\")*(OFFSET(Generators!$L$8,1,0,ctGen,1)<=DATE(AZ$6,1,1))*(OFFSET(Generators!$N$8,1,0,ctGen,1)>DATE(AZ$6,1,1))*OFFSET(Generators!$P$8,1,0,ctGen,1))-SUMPRODUCT((OFFSET(Generators!$E$8,1,0,ctGen,1)=$T10)*(OFFSET(Generators!$H$8,1,0,ctGen,1)<>\"CAISO\")*(OFFSET(Generators!$L$8,1,0,ctGen,1)<=DATE(AZ$6,1,1))*(OFFSET(Generators!$N$8,1,0,ctGen,1)>DATE(AZ$6,1,1))*OFFSET(Generators!$P$8,1,0,ctGen,1),(OFFSET(Generators!$R$8,1,0,ctGen,1)+OFFSET(Generators!$S$8,1,0,ctGen,1)+OFFSET(Generators!$T$8,1,0,ctGen,1)+OFFSET(Generators!$U$8,1,0,ctGen,1))))*8.76*INDEX(General_Inputs!AK$88:AK$91,MATCH($T10,General_Inputs!$C$88:$C$91,0))","v":-22048.552080000001},{"$f":"(-SUMPRODUCT((OFFSET(Generators!$E$8,1,0,ctGen,1)=$T10)*(OFFSET(Generators!$H$8,1,0,ctGen,1)=\"CAISO\")*(OFFSET(Generators!$L$8,1,0,ctGen,1)<=DATE(BA$6,1,1))*(OFFSET(Generators!$N$8,1,0,ctGen,1)>DATE(BA$6,1,1))*OFFSET(Generators!$P$8,1,0,ctGen,1))-SUMPRODUCT((OFFSET(Generators!$E$8,1,0,ctGen,1)=$T10)*(OFFSET(Generators!$H$8,1,0,ctGen,1)<>\"CAISO\")*(OFFSET(Generators!$L$8,1,0,ctGen,1)<=DATE(BA$6,1,1))*(OFFSET(Generators!$N$8,1,0,ctGen,1)>DATE(BA$6,1,1))*OFFSET(Generators!$P$8,1,0,ctGen,1),(OFFSET(Generators!$R$8,1,0,ctGen,1)+OFFSET(Generators!$S$8,1,0,ctGen,1)+OFFSET(Generators!$T$8,1,0,ctGen,1)+OFFSET(Generators!$U$8,1,0,ctGen,1))))*8.76*INDEX(General_Inputs!AL$88:AL$91,MATCH($T10,General_Inputs!$C$88:$C$91,0))","v":-22048.552080000001},{"$f":"(-SUMPRODUCT((OFFSET(Generators!$E$8,1,0,ctGen,1)=$T10)*(OFFSET(Generators!$H$8,1,0,ctGen,1)=\"CAISO\")*(OFFSET(Generators!$L$8,1,0,ctGen,1)<=DATE(BB$6,1,1))*(OFFSET(Generators!$N$8,1,0,ctGen,1)>DATE(BB$6,1,1))*OFFSET(Generators!$P$8,1,0,ctGen,1))-SUMPRODUCT((OFFSET(Generators!$E$8,1,0,ctGen,1)=$T10)*(OFFSET(Generators!$H$8,1,0,ctGen,1)<>\"CAISO\")*(OFFSET(Generators!$L$8,1,0,ctGen,1)<=DATE(BB$6,1,1))*(OFFSET(Generators!$N$8,1,0,ctGen,1)>DATE(BB$6,1,1))*OFFSET(Generators!$P$8,1,0,ctGen,1),(OFFSET(Generators!$R$8,1,0,ctGen,1)+OFFSET(Generators!$S$8,1,0,ctGen,1)+OFFSET(Generators!$T$8,1,0,ctGen,1)+OFFSET(Generators!$U$8,1,0,ctGen,1))))*8.76*INDEX(General_Inputs!AM$88:AM$91,MATCH($T10,General_Inputs!$C$88:$C$91,0))","v":-22048.552080000001},{"$f":"(-SUMPRODUCT((OFFSET(Generators!$E$8,1,0,ctGen,1)=$T10)*(OFFSET(Generators!$H$8,1,0,ctGen,1)=\"CAISO\")*(OFFSET(Generators!$L$8,1,0,ctGen,1)<=DATE(BC$6,1,1))*(OFFSET(Generators!$N$8,1,0,ctGen,1)>DATE(BC$6,1,1))*OFFSET(Generators!$P$8,1,0,ctGen,1))-SUMPRODUCT((OFFSET(Generators!$E$8,1,0,ctGen,1)=$T10)*(OFFSET(Generators!$H$8,1,0,ctGen,1)<>\"CAISO\")*(OFFSET(Generators!$L$8,1,0,ctGen,1)<=DATE(BC$6,1,1))*(OFFSET(Generators!$N$8,1,0,ctGen,1)>DATE(BC$6,1,1))*OFFSET(Generators!$P$8,1,0,ctGen,1),(OFFSET(Generators!$R$8,1,0,ctGen,1)+OFFSET(Generators!$S$8,1,0,ctGen,1)+OFFSET(Generators!$T$8,1,0,ctGen,1)+OFFSET(Generators!$U$8,1,0,ctGen,1))))*8.76*INDEX(General_Inputs!AN$88:AN$91,MATCH($T10,General_Inputs!$C$88:$C$91,0))","v":-22048.552080000001},{"$f":"(-SUMPRODUCT((OFFSET(Generators!$E$8,1,0,ctGen,1)=$T10)*(OFFSET(Generators!$H$8,1,0,ctGen,1)=\"CAISO\")*(OFFSET(Generators!$L$8,1,0,ctGen,1)<=DATE(BD$6,1,1))*(OFFSET(Generators!$N$8,1,0,ctGen,1)>DATE(BD$6,1,1))*OFFSET(Generators!$P$8,1,0,ctGen,1))-SUMPRODUCT((OFFSET(Generators!$E$8,1,0,ctGen,1)=$T10)*(OFFSET(Generators!$H$8,1,0,ctGen,1)<>\"CAISO\")*(OFFSET(Generators!$L$8,1,0,ctGen,1)<=DATE(BD$6,1,1))*(OFFSET(Generators!$N$8,1,0,ctGen,1)>DATE(BD$6,1,1))*OFFSET(Generators!$P$8,1,0,ctGen,1),(OFFSET(Generators!$R$8,1,0,ctGen,1)+OFFSET(Generators!$S$8,1,0,ctGen,1)+OFFSET(Generators!$T$8,1,0,ctGen,1)+OFFSET(Generators!$U$8,1,0,ctGen,1))))*8.76*INDEX(General_Inputs!AO$88:AO$91,MATCH($T10,General_Inputs!$C$88:$C$91,0))","v":-22048.552080000001},{"$f":"(-SUMPRODUCT((OFFSET(Generators!$E$8,1,0,ctGen,1)=$T10)*(OFFSET(Generators!$H$8,1,0,ctGen,1)=\"CAISO\")*(OFFSET(Generators!$L$8,1,0,ctGen,1)<=DATE(BE$6,1,1))*(OFFSET(Generators!$N$8,1,0,ctGen,1)>DATE(BE$6,1,1))*OFFSET(Generators!$P$8,1,0,ctGen,1))-SUMPRODUCT((OFFSET(Generators!$E$8,1,0,ctGen,1)=$T10)*(OFFSET(Generators!$H$8,1,0,ctGen,1)<>\"CAISO\")*(OFFSET(Generators!$L$8,1,0,ctGen,1)<=DATE(BE$6,1,1))*(OFFSET(Generators!$N$8,1,0,ctGen,1)>DATE(BE$6,1,1))*OFFSET(Generators!$P$8,1,0,ctGen,1),(OFFSET(Generators!$R$8,1,0,ctGen,1)+OFFSET(Generators!$S$8,1,0,ctGen,1)+OFFSET(Generators!$T$8,1,0,ctGen,1)+OFFSET(Generators!$U$8,1,0,ctGen,1))))*8.76*INDEX(General_Inputs!AP$88:AP$91,MATCH($T10,General_Inputs!$C$88:$C$91,0))","v":-22048.552080000001},{"$f":"(-SUMPRODUCT((OFFSET(Generators!$E$8,1,0,ctGen,1)=$T10)*(OFFSET(Generators!$H$8,1,0,ctGen,1)=\"CAISO\")*(OFFSET(Generators!$L$8,1,0,ctGen,1)<=DATE(BF$6,1,1))*(OFFSET(Generators!$N$8,1,0,ctGen,1)>DATE(BF$6,1,1))*OFFSET(Generators!$P$8,1,0,ctGen,1))-SUMPRODUCT((OFFSET(Generators!$E$8,1,0,ctGen,1)=$T10)*(OFFSET(Generators!$H$8,1,0,ctGen,1)<>\"CAISO\")*(OFFSET(Generators!$L$8,1,0,ctGen,1)<=DATE(BF$6,1,1))*(OFFSET(Generators!$N$8,1,0,ctGen,1)>DATE(BF$6,1,1))*OFFSET(Generators!$P$8,1,0,ctGen,1),(OFFSET(Generators!$R$8,1,0,ctGen,1)+OFFSET(Generators!$S$8,1,0,ctGen,1)+OFFSET(Generators!$T$8,1,0,ctGen,1)+OFFSET(Generators!$U$8,1,0,ctGen,1))))*8.76*INDEX(General_Inputs!AQ$88:AQ$91,MATCH($T10,General_Inputs!$C$88:$C$91,0))","v":-22048.552080000001},{"$f":"(-SUMPRODUCT((OFFSET(Generators!$E$8,1,0,ctGen,1)=$T10)*(OFFSET(Generators!$H$8,1,0,ctGen,1)=\"CAISO\")*(OFFSET(Generators!$L$8,1,0,ctGen,1)<=DATE(BG$6,1,1))*(OFFSET(Generators!$N$8,1,0,ctGen,1)>DATE(BG$6,1,1))*OFFSET(Generators!$P$8,1,0,ctGen,1))-SUMPRODUCT((OFFSET(Generators!$E$8,1,0,ctGen,1)=$T10)*(OFFSET(Generators!$H$8,1,0,ctGen,1)<>\"CAISO\")*(OFFSET(Generators!$L$8,1,0,ctGen,1)<=DATE(BG$6,1,1))*(OFFSET(Generators!$N$8,1,0,ctGen,1)>DATE(BG$6,1,1))*OFFSET(Generators!$P$8,1,0,ctGen,1),(OFFSET(Generators!$R$8,1,0,ctGen,1)+OFFSET(Generators!$S$8,1,0,ctGen,1)+OFFSET(Generators!$T$8,1,0,ctGen,1)+OFFSET(Generators!$U$8,1,0,ctGen,1))))*8.76*INDEX(General_Inputs!AR$88:AR$91,MATCH($T10,General_Inputs!$C$88:$C$91,0))","v":-22048.552080000001},{"$f":"(-SUMPRODUCT((OFFSET(Generators!$E$8,1,0,ctGen,1)=$T10)*(OFFSET(Generators!$H$8,1,0,ctGen,1)=\"CAISO\")*(OFFSET(Generators!$L$8,1,0,ctGen,1)<=DATE(BH$6,1,1))*(OFFSET(Generators!$N$8,1,0,ctGen,1)>DATE(BH$6,1,1))*OFFSET(Generators!$P$8,1,0,ctGen,1))-SUMPRODUCT((OFFSET(Generators!$E$8,1,0,ctGen,1)=$T10)*(OFFSET(Generators!$H$8,1,0,ctGen,1)<>\"CAISO\")*(OFFSET(Generators!$L$8,1,0,ctGen,1)<=DATE(BH$6,1,1))*(OFFSET(Generators!$N$8,1,0,ctGen,1)>DATE(BH$6,1,1))*OFFSET(Generators!$P$8,1,0,ctGen,1),(OFFSET(Generators!$R$8,1,0,ctGen,1)+OFFSET(Generators!$S$8,1,0,ctGen,1)+OFFSET(Generators!$T$8,1,0,ctGen,1)+OFFSET(Generators!$U$8,1,0,ctGen,1))))*8.76*INDEX(General_Inputs!AS$88:AS$91,MATCH($T10,General_Inputs!$C$88:$C$91,0))","v":-22048.552080000001},{"$f":"(-SUMPRODUCT((OFFSET(Generators!$E$8,1,0,ctGen,1)=$T10)*(OFFSET(Generators!$H$8,1,0,ctGen,1)=\"CAISO\")*(OFFSET(Generators!$L$8,1,0,ctGen,1)<=DATE(BI$6,1,1))*(OFFSET(Generators!$N$8,1,0,ctGen,1)>DATE(BI$6,1,1))*OFFSET(Generators!$P$8,1,0,ctGen,1))-SUMPRODUCT((OFFSET(Generators!$E$8,1,0,ctGen,1)=$T10)*(OFFSET(Generators!$H$8,1,0,ctGen,1)<>\"CAISO\")*(OFFSET(Generators!$L$8,1,0,ctGen,1)<=DATE(BI$6,1,1))*(OFFSET(Generators!$N$8,1,0,ctGen,1)>DATE(BI$6,1,1))*OFFSET(Generators!$P$8,1,0,ctGen,1),(OFFSET(Generators!$R$8,1,0,ctGen,1)+OFFSET(Generators!$S$8,1,0,ctGen,1)+OFFSET(Generators!$T$8,1,0,ctGen,1)+OFFSET(Generators!$U$8,1,0,ctGen,1))))*8.76*INDEX(General_Inputs!AT$88:AT$91,MATCH($T10,General_Inputs!$C$88:$C$91,0))","v":-22048.552080000001},{"$f":"(-SUMPRODUCT((OFFSET(Generators!$E$8,1,0,ctGen,1)=$T10)*(OFFSET(Generators!$H$8,1,0,ctGen,1)=\"CAISO\")*(OFFSET(Generators!$L$8,1,0,ctGen,1)<=DATE(BJ$6,1,1))*(OFFSET(Generators!$N$8,1,0,ctGen,1)>DATE(BJ$6,1,1))*OFFSET(Generators!$P$8,1,0,ctGen,1))-SUMPRODUCT((OFFSET(Generators!$E$8,1,0,ctGen,1)=$T10)*(OFFSET(Generators!$H$8,1,0,ctGen,1)<>\"CAISO\")*(OFFSET(Generators!$L$8,1,0,ctGen,1)<=DATE(BJ$6,1,1))*(OFFSET(Generators!$N$8,1,0,ctGen,1)>DATE(BJ$6,1,1))*OFFSET(Generators!$P$8,1,0,ctGen,1),(OFFSET(Generators!$R$8,1,0,ctGen,1)+OFFSET(Generators!$S$8,1,0,ctGen,1)+OFFSET(Generators!$T$8,1,0,ctGen,1)+OFFSET(Generators!$U$8,1,0,ctGen,1))))*8.76*INDEX(General_Inputs!AU$88:AU$91,MATCH($T10,General_Inputs!$C$88:$C$91,0))","v":-22048.552080000001},{"$f":"(-SUMPRODUCT((OFFSET(Generators!$E$8,1,0,ctGen,1)=$T10)*(OFFSET(Generators!$H$8,1,0,ctGen,1)=\"CAISO\")*(OFFSET(Generators!$L$8,1,0,ctGen,1)<=DATE(BK$6,1,1))*(OFFSET(Generators!$N$8,1,0,ctGen,1)>DATE(BK$6,1,1))*OFFSET(Generators!$P$8,1,0,ctGen,1))-SUMPRODUCT((OFFSET(Generators!$E$8,1,0,ctGen,1)=$T10)*(OFFSET(Generators!$H$8,1,0,ctGen,1)<>\"CAISO\")*(OFFSET(Generators!$L$8,1,0,ctGen,1)<=DATE(BK$6,1,1))*(OFFSET(Generators!$N$8,1,0,ctGen,1)>DATE(BK$6,1,1))*OFFSET(Generators!$P$8,1,0,ctGen,1),(OFFSET(Generators!$R$8,1,0,ctGen,1)+OFFSET(Generators!$S$8,1,0,ctGen,1)+OFFSET(Generators!$T$8,1,0,ctGen,1)+OFFSET(Generators!$U$8,1,0,ctGen,1))))*8.76*INDEX(General_Inputs!AV$88:AV$91,MATCH($T10,General_Inputs!$C$88:$C$91,0))","v":-22048.552080000001},{"$f":"(-SUMPRODUCT((OFFSET(Generators!$E$8,1,0,ctGen,1)=$T10)*(OFFSET(Generators!$H$8,1,0,ctGen,1)=\"CAISO\")*(OFFSET(Generators!$L$8,1,0,ctGen,1)<=DATE(BL$6,1,1))*(OFFSET(Generators!$N$8,1,0,ctGen,1)>DATE(BL$6,1,1))*OFFSET(Generators!$P$8,1,0,ctGen,1))-SUMPRODUCT((OFFSET(Generators!$E$8,1,0,ctGen,1)=$T10)*(OFFSET(Generators!$H$8,1,0,ctGen,1)<>\"CAISO\")*(OFFSET(Generators!$L$8,1,0,ctGen,1)<=DATE(BL$6,1,1))*(OFFSET(Generators!$N$8,1,0,ctGen,1)>DATE(BL$6,1,1))*OFFSET(Generators!$P$8,1,0,ctGen,1),(OFFSET(Generators!$R$8,1,0,ctGen,1)+OFFSET(Generators!$S$8,1,0,ctGen,1)+OFFSET(Generators!$T$8,1,0,ctGen,1)+OFFSET(Generators!$U$8,1,0,ctGen,1))))*8.76*INDEX(General_Inputs!AW$88:AW$91,MATCH($T10,General_Inputs!$C$88:$C$91,0))","v":-22048.552080000001},{"$f":"(-SUMPRODUCT((OFFSET(Generators!$E$8,1,0,ctGen,1)=$T10)*(OFFSET(Generators!$H$8,1,0,ctGen,1)=\"CAISO\")*(OFFSET(Generators!$L$8,1,0,ctGen,1)<=DATE(BM$6,1,1))*(OFFSET(Generators!$N$8,1,0,ctGen,1)>DATE(BM$6,1,1))*OFFSET(Generators!$P$8,1,0,ctGen,1))-SUMPRODUCT((OFFSET(Generators!$E$8,1,0,ctGen,1)=$T10)*(OFFSET(Generators!$H$8,1,0,ctGen,1)<>\"CAISO\")*(OFFSET(Generators!$L$8,1,0,ctGen,1)<=DATE(BM$6,1,1))*(OFFSET(Generators!$N$8,1,0,ctGen,1)>DATE(BM$6,1,1))*OFFSET(Generators!$P$8,1,0,ctGen,1),(OFFSET(Generators!$R$8,1,0,ctGen,1)+OFFSET(Generators!$S$8,1,0,ctGen,1)+OFFSET(Generators!$T$8,1,0,ctGen,1)+OFFSET(Generators!$U$8,1,0,ctGen,1))))*8.76*INDEX(General_Inputs!AX$88:AX$91,MATCH($T10,General_Inputs!$C$88:$C$91,0))","v":-22048.552080000001},{"$f":"(-SUMPRODUCT((OFFSET(Generators!$E$8,1,0,ctGen,1)=$T10)*(OFFSET(Generators!$H$8,1,0,ctGen,1)=\"CAISO\")*(OFFSET(Generators!$L$8,1,0,ctGen,1)<=DATE(BN$6,1,1))*(OFFSET(Generators!$N$8,1,0,ctGen,1)>DATE(BN$6,1,1))*OFFSET(Generators!$P$8,1,0,ctGen,1))-SUMPRODUCT((OFFSET(Generators!$E$8,1,0,ctGen,1)=$T10)*(OFFSET(Generators!$H$8,1,0,ctGen,1)<>\"CAISO\")*(OFFSET(Generators!$L$8,1,0,ctGen,1)<=DATE(BN$6,1,1))*(OFFSET(Generators!$N$8,1,0,ctGen,1)>DATE(BN$6,1,1))*OFFSET(Generators!$P$8,1,0,ctGen,1),(OFFSET(Generators!$R$8,1,0,ctGen,1)+OFFSET(Generators!$S$8,1,0,ctGen,1)+OFFSET(Generators!$T$8,1,0,ctGen,1)+OFFSET(Generators!$U$8,1,0,ctGen,1))))*8.76*INDEX(General_Inputs!AY$88:AY$91,MATCH($T10,General_Inputs!$C$88:$C$91,0))","v":-22048.552080000001},{"$f":"(-SUMPRODUCT((OFFSET(Generators!$E$8,1,0,ctGen,1)=$T10)*(OFFSET(Generators!$H$8,1,0,ctGen,1)=\"CAISO\")*(OFFSET(Generators!$L$8,1,0,ctGen,1)<=DATE(BO$6,1,1))*(OFFSET(Generators!$N$8,1,0,ctGen,1)>DATE(BO$6,1,1))*OFFSET(Generators!$P$8,1,0,ctGen,1))-SUMPRODUCT((OFFSET(Generators!$E$8,1,0,ctGen,1)=$T10)*(OFFSET(Generators!$H$8,1,0,ctGen,1)<>\"CAISO\")*(OFFSET(Generators!$L$8,1,0,ctGen,1)<=DATE(BO$6,1,1))*(OFFSET(Generators!$N$8,1,0,ctGen,1)>DATE(BO$6,1,1))*OFFSET(Generators!$P$8,1,0,ctGen,1),(OFFSET(Generators!$R$8,1,0,ctGen,1)+OFFSET(Generators!$S$8,1,0,ctGen,1)+OFFSET(Generators!$T$8,1,0,ctGen,1)+OFFSET(Generators!$U$8,1,0,ctGen,1))))*8.76*INDEX(General_Inputs!AZ$88:AZ$91,MATCH($T10,General_Inputs!$C$88:$C$91,0))","v":-22048.552080000001},{"$f":"(-SUMPRODUCT((OFFSET(Generators!$E$8,1,0,ctGen,1)=$T10)*(OFFSET(Generators!$H$8,1,0,ctGen,1)=\"CAISO\")*(OFFSET(Generators!$L$8,1,0,ctGen,1)<=DATE(BP$6,1,1))*(OFFSET(Generators!$N$8,1,0,ctGen,1)>DATE(BP$6,1,1))*OFFSET(Generators!$P$8,1,0,ctGen,1))-SUMPRODUCT((OFFSET(Generators!$E$8,1,0,ctGen,1)=$T10)*(OFFSET(Generators!$H$8,1,0,ctGen,1)<>\"CAISO\")*(OFFSET(Generators!$L$8,1,0,ctGen,1)<=DATE(BP$6,1,1))*(OFFSET(Generators!$N$8,1,0,ctGen,1)>DATE(BP$6,1,1))*OFFSET(Generators!$P$8,1,0,ctGen,1),(OFFSET(Generators!$R$8,1,0,ctGen,1)+OFFSET(Generators!$S$8,1,0,ctGen,1)+OFFSET(Generators!$T$8,1,0,ctGen,1)+OFFSET(Generators!$U$8,1,0,ctGen,1))))*8.76*INDEX(General_Inputs!BA$88:BA$91,MATCH($T10,General_Inputs!$C$88:$C$91,0))","v":-22048.552080000001},{"$f":"(-SUMPRODUCT((OFFSET(Generators!$E$8,1,0,ctGen,1)=$T10)*(OFFSET(Generators!$H$8,1,0,ctGen,1)=\"CAISO\")*(OFFSET(Generators!$L$8,1,0,ctGen,1)<=DATE(BQ$6,1,1))*(OFFSET(Generators!$N$8,1,0,ctGen,1)>DATE(BQ$6,1,1))*OFFSET(Generators!$P$8,1,0,ctGen,1))-SUMPRODUCT((OFFSET(Generators!$E$8,1,0,ctGen,1)=$T10)*(OFFSET(Generators!$H$8,1,0,ctGen,1)<>\"CAISO\")*(OFFSET(Generators!$L$8,1,0,ctGen,1)<=DATE(BQ$6,1,1))*(OFFSET(Generators!$N$8,1,0,ctGen,1)>DATE(BQ$6,1,1))*OFFSET(Generators!$P$8,1,0,ctGen,1),(OFFSET(Generators!$R$8,1,0,ctGen,1)+OFFSET(Generators!$S$8,1,0,ctGen,1)+OFFSET(Generators!$T$8,1,0,ctGen,1)+OFFSET(Generators!$U$8,1,0,ctGen,1))))*8.76*INDEX(General_Inputs!BB$88:BB$91,MATCH($T10,General_Inputs!$C$88:$C$91,0))","v":-22048.552080000001},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,3000,{"$f":"Dispatch_Curve!F85*1000","v":6838.5024999999987},{"$f":"Dispatch_Curve!G85*1000","v":6838.5024999999987},{"$f":"Dispatch_Curve!H85*1000","v":6838.5024999999987},{"$f":"Dispatch_Curve!I85*1000","v":6838.5024999999987},{"$f":"Dispatch_Curve!J85*1000","v":6838.5024999999987},{"$f":"Dispatch_Curve!K85*1000","v":6838.5024999999987},{"$f":"Dispatch_Curve!L85*1000","v":6838.5024999999987},{"$f":"Dispatch_Curve!M85*1000","v":6838.5024999999987},{"$f":"Dispatch_Curve!N85*1000","v":6838.5024999999987},{"$f":"Dispatch_Curve!O85*1000","v":6838.5024999999987},{"$f":"Dispatch_Curve!P85*1000","v":6838.5024999999987},{"$f":"Dispatch_Curve!Q85*1000","v":6838.5024999999987},{"$f":"Dispatch_Curve!R85*1000","v":6838.5024999999987},{"$f":"Dispatch_Curve!S85*1000","v":6838.5024999999987},{"$f":"Dispatch_Curve!T85*1000","v":6838.5024999999987},{"$f":"Dispatch_Curve!U85*1000","v":6838.5024999999987},{"$f":"Dispatch_Curve!V85*1000","v":6838.5024999999987},{"$f":"Dispatch_Curve!W85*1000","v":6838.5024999999987},{"$f":"Dispatch_Curve!X85*1000","v":6838.5024999999987},{"$f":"Dispatch_Curve!Y85*1000","v":6838.5024999999987},{"$f":"Dispatch_Curve!Z85*1000","v":6838.5024999999987},{"$f":"Dispatch_Curve!AA85*1000","v":6838.5024999999987},{"$f":"Dispatch_Curve!AB85*1000","v":6838.5024999999987},{"$f":"Dispatch_Curve!AC85*1000","v":6838.5024999999987},{"$f":"Dispatch_Curve!AD85*1000","v":6838.5024999999987},{"$f":"Dispatch_Curve!AE85*1000","v":6838.5024999999987},{"$f":"Dispatch_Curve!AF85*1000","v":6838.5024999999987},{"$f":"Dispatch_Curve!AG85*1000","v":6838.5024999999987},{"$f":"Dispatch_Curve!AH85*1000","v":6838.5024999999987},{"$f":"Dispatch_Curve!AI85*1000","v":6838.5024999999987},{"$f":"Dispatch_Curve!AJ85*1000","v":6838.5024999999987},{"$f":"Dispatch_Curve!AK85*1000","v":6838.5024999999987},{"$f":"Dispatch_Curve!AL85*1000","v":6838.5024999999987},{"$f":"Dispatch_Curve!AM85*1000","v":6838.5024999999987},{"$f":"Dispatch_Curve!AN85*1000","v":6838.5024999999987},{"$f":"Dispatch_Curve!AO85*1000","v":6838.5024999999987},{"$f":"Dispatch_Curve!AP85*1000","v":6838.5024999999987},{"$f":"Dispatch_Curve!AQ85*1000","v":6838.5024999999987},{"$f":"Dispatch_Curve!AR85*1000","v":6838.5024999999987},{"$f":"Dispatch_Curve!AS85*1000","v":6838.5024999999987},{"$f":"Dispatch_Curve!AT85*1000","v":6838.5024999999987},{"$f":"Dispatch_Curve!AU85*1000","v":6838.5024999999987},{"$f":"Dispatch_Curve!AV85*1000","v":6838.5024999999987},{"$f":"Dispatch_Curve!AW85*1000","v":6838.5024999999987},{"$f":"Dispatch_Curve!AX85*1000","v":6838.5024999999987},{"$f":"Dispatch_Curve!AY85*1000","v":6838.5024999999987},{"$f":"Dispatch_Curve!AZ85*1000","v":6838.5024999999987},{"$f":"Dispatch_Curve!BA85*1000","v":6838.5024999999987},{"$f":"Dispatch_Curve!BB85*1000","v":6838.5024999999987},null,3000,{"$f":"Dispatch_Curve!F128*1000","v":6638.3762499999984},{"$f":"Dispatch_Curve!G128*1000","v":6638.3762499999984},{"$f":"Dispatch_Curve!H128*1000","v":6638.3762499999984},{"$f":"Dispatch_Curve!I128*1000","v":6638.3762499999984},{"$f":"Dispatch_Curve!J128*1000","v":6638.3762499999984},{"$f":"Dispatch_Curve!K128*1000","v":6638.3762499999984},{"$f":"Dispatch_Curve!L128*1000","v":6638.3762499999984},{"$f":"Dispatch_Curve!M128*1000","v":6638.3762499999984},{"$f":"Dispatch_Curve!N128*1000","v":6638.3762499999984},{"$f":"Dispatch_Curve!O128*1000","v":6638.3762499999984},{"$f":"Dispatch_Curve!P128*1000","v":6638.3762499999984},{"$f":"Dispatch_Curve!Q128*1000","v":6638.3762499999984},{"$f":"Dispatch_Curve!R128*1000","v":6638.3762499999984},{"$f":"Dispatch_Curve!S128*1000","v":6638.3762499999984},{"$f":"Dispatch_Curve!T128*1000","v":6638.3762499999984},{"$f":"Dispatch_Curve!U128*1000","v":6638.3762499999984},{"$f":"Dispatch_Curve!V128*1000","v":6638.3762499999984},{"$f":"Dispatch_Curve!W128*1000","v":6638.3762499999984},{"$f":"Dispatch_Curve!X128*1000","v":6638.3762499999984}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Baseload",{"$f":"-Value_Inputs!D74","v":-16836.533308992999},{"$f":"-Value_Inputs!E74","v":-17900.285132260004},{"$f":"-Value_Inputs!F74","v":-17467.66927396},{"$f":"-Value_Inputs!G74","v":-18205.832273971577},{"$f":"-Value_Inputs!H74","v":-19091.676023857326},{"$f":"-Value_Inputs!I74","v":-19425.436387175527},{"$f":"-Value_Inputs!J74","v":-20042.284739074894},{"$f":"-Value_Inputs!K74","v":-19857.820905750727},{"$f":"-Value_Inputs!L74","v":-19970.144604554487},{"$f":"-Value_Inputs!M74","v":-19903.973108005674},{"$f":"-Value_Inputs!N74","v":-20012.484273677834},{"$f":"-Value_Inputs!O74","v":-20085.590345537898},{"$f":"-Value_Inputs!P74","v":-20272.036692556492},{"$f":"-Value_Inputs!Q74","v":-20457.650484172584},{"$f":"-Value_Inputs!R74","v":-20461.050484173971},{"$f":"-Value_Inputs!S74","v":-20513.22964626774},{"$f":"-Value_Inputs!T74","v":-20513.22964635324},{"$f":"-Value_Inputs!U74","v":-20571.927646384574},{"$f":"-Value_Inputs!V74","v":-20574.923646381936},{"$f":"-Value_Inputs!W74","v":-21857.575907765033},{"$f":"-Value_Inputs!X74","v":-21857.575907765033},{"$f":"-Value_Inputs!Y74","v":-21857.575907765036},{"$f":"-Value_Inputs!Z74","v":-21857.575907765036},{"$f":"-Value_Inputs!AA74","v":-21857.575907765036},{"$f":"-Value_Inputs!AB74","v":-21857.575907765029},{"$f":"-Value_Inputs!AC74","v":-21857.575907765029},{"$f":"-Value_Inputs!AD74","v":-21857.575907765029},{"$f":"-Value_Inputs!AE74","v":-21857.575907765029},{"$f":"-Value_Inputs!AF74","v":-21857.575907765036},{"$f":"-Value_Inputs!AG74","v":-21857.575907765036},{"$f":"-Value_Inputs!AH74","v":-21857.575907765036},{"$f":"-Value_Inputs!AI74","v":-21857.575907765036},{"$f":"-Value_Inputs!AJ74","v":-21857.575907765036},{"$f":"-Value_Inputs!AK74","v":-21857.575907765033},{"$f":"-Value_Inputs!AL74","v":-21857.575907765033},{"$f":"-Value_Inputs!AM74","v":-21857.575907765033},{"$f":"-Value_Inputs!AN74","v":-21857.575907765033},{"$f":"-Value_Inputs!AO74","v":-21857.575907765033},{"$f":"-Value_Inputs!AP74","v":-21857.575907765033},{"$f":"-Value_Inputs!AQ74","v":-21857.575907765033},{"$f":"-Value_Inputs!AR74","v":-21857.575907765033},{"$f":"-Value_Inputs!AS74","v":-21857.575907765033},{"$f":"-Value_Inputs!AT74","v":-21857.575907765033},{"$f":"-Value_Inputs!AU74","v":-21857.575907765033},{"$f":"-Value_Inputs!AV74","v":-21857.575907765033},{"$f":"-Value_Inputs!AW74","v":-21857.575907765033},{"$f":"-Value_Inputs!AX74","v":-21857.575907765033},{"$f":"-Value_Inputs!AY74","v":-21857.575907765033},{"$f":"-Value_Inputs!AZ74","v":-21857.575907765033},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Total Expected Curtailment Over Day. Pre-Storage (GWh)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,4000,{"$f":"Dispatch_Curve!F86*1000","v":7000},{"$f":"Dispatch_Curve!G86*1000","v":7000},{"$f":"Dispatch_Curve!H86*1000","v":7000},{"$f":"Dispatch_Curve!I86*1000","v":7000},{"$f":"Dispatch_Curve!J86*1000","v":7000},{"$f":"Dispatch_Curve!K86*1000","v":7000},{"$f":"Dispatch_Curve!L86*1000","v":7000},{"$f":"Dispatch_Curve!M86*1000","v":7000},{"$f":"Dispatch_Curve!N86*1000","v":7000},{"$f":"Dispatch_Curve!O86*1000","v":7000},{"$f":"Dispatch_Curve!P86*1000","v":7000},{"$f":"Dispatch_Curve!Q86*1000","v":7000},{"$f":"Dispatch_Curve!R86*1000","v":7000},{"$f":"Dispatch_Curve!S86*1000","v":7000},{"$f":"Dispatch_Curve!T86*1000","v":7000},{"$f":"Dispatch_Curve!U86*1000","v":7000},{"$f":"Dispatch_Curve!V86*1000","v":7000},{"$f":"Dispatch_Curve!W86*1000","v":7000},{"$f":"Dispatch_Curve!X86*1000","v":7000},{"$f":"Dispatch_Curve!Y86*1000","v":7000},{"$f":"Dispatch_Curve!Z86*1000","v":7000},{"$f":"Dispatch_Curve!AA86*1000","v":7000},{"$f":"Dispatch_Curve!AB86*1000","v":7000},{"$f":"Dispatch_Curve!AC86*1000","v":7000},{"$f":"Dispatch_Curve!AD86*1000","v":7000},{"$f":"Dispatch_Curve!AE86*1000","v":7000},{"$f":"Dispatch_Curve!AF86*1000","v":7000},{"$f":"Dispatch_Curve!AG86*1000","v":7000},{"$f":"Dispatch_Curve!AH86*1000","v":7000},{"$f":"Dispatch_Curve!AI86*1000","v":7000},{"$f":"Dispatch_Curve!AJ86*1000","v":7000},{"$f":"Dispatch_Curve!AK86*1000","v":7000},{"$f":"Dispatch_Curve!AL86*1000","v":7000},{"$f":"Dispatch_Curve!AM86*1000","v":7000},{"$f":"Dispatch_Curve!AN86*1000","v":7000},{"$f":"Dispatch_Curve!AO86*1000","v":7000},{"$f":"Dispatch_Curve!AP86*1000","v":7000},{"$f":"Dispatch_Curve!AQ86*1000","v":7000},{"$f":"Dispatch_Curve!AR86*1000","v":7000},{"$f":"Dispatch_Curve!AS86*1000","v":7000},{"$f":"Dispatch_Curve!AT86*1000","v":7000},{"$f":"Dispatch_Curve!AU86*1000","v":7000},{"$f":"Dispatch_Curve!AV86*1000","v":7000},{"$f":"Dispatch_Curve!AW86*1000","v":7000},{"$f":"Dispatch_Curve!AX86*1000","v":7000},{"$f":"Dispatch_Curve!AY86*1000","v":7000},{"$f":"Dispatch_Curve!AZ86*1000","v":7000},{"$f":"Dispatch_Curve!BA86*1000","v":7000},{"$f":"Dispatch_Curve!BB86*1000","v":7000},null,4000,{"$f":"Dispatch_Curve!F129*1000","v":6710.7009999999982},{"$f":"Dispatch_Curve!G129*1000","v":6710.7009999999982},{"$f":"Dispatch_Curve!H129*1000","v":6710.7009999999982},{"$f":"Dispatch_Curve!I129*1000","v":6710.7009999999982},{"$f":"Dispatch_Curve!J129*1000","v":6710.7009999999982},{"$f":"Dispatch_Curve!K129*1000","v":6710.7009999999982},{"$f":"Dispatch_Curve!L129*1000","v":6710.7009999999982},{"$f":"Dispatch_Curve!M129*1000","v":6710.7009999999982},{"$f":"Dispatch_Curve!N129*1000","v":6710.7009999999982},{"$f":"Dispatch_Curve!O129*1000","v":6710.7009999999982},{"$f":"Dispatch_Curve!P129*1000","v":6710.7009999999982},{"$f":"Dispatch_Curve!Q129*1000","v":6710.7009999999982},{"$f":"Dispatch_Curve!R129*1000","v":6710.7009999999982},{"$f":"Dispatch_Curve!S129*1000","v":6710.7009999999982},{"$f":"Dispatch_Curve!T129*1000","v":6710.7009999999982},{"$f":"Dispatch_Curve!U129*1000","v":6710.7009999999982},{"$f":"Dispatch_Curve!V129*1000","v":6710.7009999999982},{"$f":"Dispatch_Curve!W129*1000","v":6710.7009999999982},{"$f":"Dispatch_Curve!X129*1000","v":6710.7009999999982}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"CSP - No Storage",{"$f":"-Value_Inputs!D75","v":-638.40499999999997},{"$f":"-Value_Inputs!E75","v":-638.40499999999997},{"$f":"-Value_Inputs!F75","v":-638.40499999999997},{"$f":"-Value_Inputs!G75","v":-2735.5950000000003},{"$f":"-Value_Inputs!H75","v":-2735.5950000185603},{"$f":"-Value_Inputs!I75","v":-2735.5950000185603},{"$f":"-Value_Inputs!J75","v":-2683.16500001856},{"$f":"-Value_Inputs!K75","v":-2751.4950000185599},{"$f":"-Value_Inputs!L75","v":-2751.4949999983601},{"$f":"-Value_Inputs!M75","v":-2751.4950001615598},{"$f":"-Value_Inputs!N75","v":-2751.4949999503597},{"$f":"-Value_Inputs!O75","v":-2751.4949999503597},{"$f":"-Value_Inputs!P75","v":-2751.4949999503597},{"$f":"-Value_Inputs!Q75","v":-2751.4949999503597},{"$f":"-Value_Inputs!R75","v":-2751.4949999503597},{"$f":"-Value_Inputs!S75","v":-2751.4949999503597},{"$f":"-Value_Inputs!T75","v":-2751.4949997663598},{"$f":"-Value_Inputs!U75","v":-2751.4949996743599},{"$f":"-Value_Inputs!V75","v":-2751.4949996743599},{"$f":"-Value_Inputs!W75","v":-2751.4949996743599},{"$f":"-Value_Inputs!X75","v":-2751.4949996743599},{"$f":"-Value_Inputs!Y75","v":-2751.4949996743599},{"$f":"-Value_Inputs!Z75","v":-2751.4949996743599},{"$f":"-Value_Inputs!AA75","v":-2751.4949996743603},{"$f":"-Value_Inputs!AB75","v":-2751.4949996743603},{"$f":"-Value_Inputs!AC75","v":-2751.4949996743603},{"$f":"-Value_Inputs!AD75","v":-2751.4949996743603},{"$f":"-Value_Inputs!AE75","v":-2751.4949996743603},{"$f":"-Value_Inputs!AF75","v":-2751.4949996743599},{"$f":"-Value_Inputs!AG75","v":-2751.4949996743599},{"$f":"-Value_Inputs!AH75","v":-2751.4949996743599},{"$f":"-Value_Inputs!AI75","v":-2751.4949996743599},{"$f":"-Value_Inputs!AJ75","v":-2751.4949996743599},{"$f":"-Value_Inputs!AK75","v":-2751.4949996743599},{"$f":"-Value_Inputs!AL75","v":-2751.4949996743599},{"$f":"-Value_Inputs!AM75","v":-2751.4949996743599},{"$f":"-Value_Inputs!AN75","v":-2751.4949996743599},{"$f":"-Value_Inputs!AO75","v":-2751.4949996743599},{"$f":"-Value_Inputs!AP75","v":-2751.4949996743599},{"$f":"-Value_Inputs!AQ75","v":-2751.4949996743599},{"$f":"-Value_Inputs!AR75","v":-2751.4949996743599},{"$f":"-Value_Inputs!AS75","v":-2751.4949996743599},{"$f":"-Value_Inputs!AT75","v":-2751.4949996743599},{"$f":"-Value_Inputs!AU75","v":-2751.4949996743599},{"$f":"-Value_Inputs!AV75","v":-2751.4949996743599},{"$f":"-Value_Inputs!AW75","v":-2751.4949996743599},{"$f":"-Value_Inputs!AX75","v":-2751.4949996743599},{"$f":"-Value_Inputs!AY75","v":-2751.4949996743599},{"$f":"-Value_Inputs!AZ75","v":-2751.4949996743599},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Month",2012,2013,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,{"$f":"HF12+1","v":2051},{"$f":"HG12+1","v":2052},{"$f":"HH12+1","v":2053},{"$f":"HI12+1","v":2054},{"$f":"HJ12+1","v":2055},{"$f":"HK12+1","v":2056},{"$f":"HL12+1","v":2057},{"$f":"HM12+1","v":2058},{"$f":"HN12+1","v":2059},{"$f":"HO12+1","v":2060},null,5000,{"$f":"Dispatch_Curve!F87*1000","v":7000},{"$f":"Dispatch_Curve!G87*1000","v":7000},{"$f":"Dispatch_Curve!H87*1000","v":7000},{"$f":"Dispatch_Curve!I87*1000","v":7000},{"$f":"Dispatch_Curve!J87*1000","v":7000},{"$f":"Dispatch_Curve!K87*1000","v":7000},{"$f":"Dispatch_Curve!L87*1000","v":7000},{"$f":"Dispatch_Curve!M87*1000","v":7000},{"$f":"Dispatch_Curve!N87*1000","v":7000},{"$f":"Dispatch_Curve!O87*1000","v":7000},{"$f":"Dispatch_Curve!P87*1000","v":7000},{"$f":"Dispatch_Curve!Q87*1000","v":7000},{"$f":"Dispatch_Curve!R87*1000","v":7000},{"$f":"Dispatch_Curve!S87*1000","v":7000},{"$f":"Dispatch_Curve!T87*1000","v":7000},{"$f":"Dispatch_Curve!U87*1000","v":7000},{"$f":"Dispatch_Curve!V87*1000","v":7000},{"$f":"Dispatch_Curve!W87*1000","v":7000},{"$f":"Dispatch_Curve!X87*1000","v":7000},{"$f":"Dispatch_Curve!Y87*1000","v":7000},{"$f":"Dispatch_Curve!Z87*1000","v":7000},{"$f":"Dispatch_Curve!AA87*1000","v":7000},{"$f":"Dispatch_Curve!AB87*1000","v":7000},{"$f":"Dispatch_Curve!AC87*1000","v":7000},{"$f":"Dispatch_Curve!AD87*1000","v":7000},{"$f":"Dispatch_Curve!AE87*1000","v":7000},{"$f":"Dispatch_Curve!AF87*1000","v":7000},{"$f":"Dispatch_Curve!AG87*1000","v":7000},{"$f":"Dispatch_Curve!AH87*1000","v":7000},{"$f":"Dispatch_Curve!AI87*1000","v":7000},{"$f":"Dispatch_Curve!AJ87*1000","v":7000},{"$f":"Dispatch_Curve!AK87*1000","v":7000},{"$f":"Dispatch_Curve!AL87*1000","v":7000},{"$f":"Dispatch_Curve!AM87*1000","v":7000},{"$f":"Dispatch_Curve!AN87*1000","v":7000},{"$f":"Dispatch_Curve!AO87*1000","v":7000},{"$f":"Dispatch_Curve!AP87*1000","v":7000},{"$f":"Dispatch_Curve!AQ87*1000","v":7000},{"$f":"Dispatch_Curve!AR87*1000","v":7000},{"$f":"Dispatch_Curve!AS87*1000","v":7000},{"$f":"Dispatch_Curve!AT87*1000","v":7000},{"$f":"Dispatch_Curve!AU87*1000","v":7000},{"$f":"Dispatch_Curve!AV87*1000","v":7000},{"$f":"Dispatch_Curve!AW87*1000","v":7000},{"$f":"Dispatch_Curve!AX87*1000","v":7000},{"$f":"Dispatch_Curve!AY87*1000","v":7000},{"$f":"Dispatch_Curve!AZ87*1000","v":7000},{"$f":"Dispatch_Curve!BA87*1000","v":7000},{"$f":"Dispatch_Curve!BB87*1000","v":7000},null,5000,{"$f":"Dispatch_Curve!F130*1000","v":6758.9174999999987},{"$f":"Dispatch_Curve!G130*1000","v":6758.9174999999987},{"$f":"Dispatch_Curve!H130*1000","v":6758.9174999999987},{"$f":"Dispatch_Curve!I130*1000","v":6758.9174999999987},{"$f":"Dispatch_Curve!J130*1000","v":6758.9174999999987},{"$f":"Dispatch_Curve!K130*1000","v":6758.9174999999987},{"$f":"Dispatch_Curve!L130*1000","v":6758.9174999999987},{"$f":"Dispatch_Curve!M130*1000","v":6758.9174999999987},{"$f":"Dispatch_Curve!N130*1000","v":6758.9174999999987},{"$f":"Dispatch_Curve!O130*1000","v":6758.9174999999987},{"$f":"Dispatch_Curve!P130*1000","v":6758.9174999999987},{"$f":"Dispatch_Curve!Q130*1000","v":6758.9174999999987},{"$f":"Dispatch_Curve!R130*1000","v":6758.9174999999987},{"$f":"Dispatch_Curve!S130*1000","v":6758.9174999999987},{"$f":"Dispatch_Curve!T130*1000","v":6758.9174999999987},{"$f":"Dispatch_Curve!U130*1000","v":6758.9174999999987},{"$f":"Dispatch_Curve!V130*1000","v":6758.9174999999987},{"$f":"Dispatch_Curve!W130*1000","v":6758.9174999999987},{"$f":"Dispatch_Curve!X130*1000","v":6758.9174999999987}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"CSP - Storage",{"$f":"-Value_Inputs!D76","v":0},{"$f":"-Value_Inputs!E76","v":0},{"$f":"-Value_Inputs!F76","v":0},{"$f":"-Value_Inputs!G76","v":0},{"$f":"-Value_Inputs!H76","v":0},{"$f":"-Value_Inputs!I76","v":0},{"$f":"-Value_Inputs!J76","v":0},{"$f":"-Value_Inputs!K76","v":0},{"$f":"-Value_Inputs!L76","v":0},{"$f":"-Value_Inputs!M76","v":0},{"$f":"-Value_Inputs!N76","v":0},{"$f":"-Value_Inputs!O76","v":0},{"$f":"-Value_Inputs!P76","v":0},{"$f":"-Value_Inputs!Q76","v":0},{"$f":"-Value_Inputs!R76","v":0},{"$f":"-Value_Inputs!S76","v":0},{"$f":"-Value_Inputs!T76","v":0},{"$f":"-Value_Inputs!U76","v":0},{"$f":"-Value_Inputs!V76","v":0},{"$f":"-Value_Inputs!W76","v":0},{"$f":"-Value_Inputs!X76","v":0},{"$f":"-Value_Inputs!Y76","v":0},{"$f":"-Value_Inputs!Z76","v":0},{"$f":"-Value_Inputs!AA76","v":0},{"$f":"-Value_Inputs!AB76","v":0},{"$f":"-Value_Inputs!AC76","v":0},{"$f":"-Value_Inputs!AD76","v":0},{"$f":"-Value_Inputs!AE76","v":0},{"$f":"-Value_Inputs!AF76","v":0},{"$f":"-Value_Inputs!AG76","v":0},{"$f":"-Value_Inputs!AH76","v":0},{"$f":"-Value_Inputs!AI76","v":0},{"$f":"-Value_Inputs!AJ76","v":0},{"$f":"-Value_Inputs!AK76","v":0},{"$f":"-Value_Inputs!AL76","v":0},{"$f":"-Value_Inputs!AM76","v":0},{"$f":"-Value_Inputs!AN76","v":0},{"$f":"-Value_Inputs!AO76","v":0},{"$f":"-Value_Inputs!AP76","v":0},{"$f":"-Value_Inputs!AQ76","v":0},{"$f":"-Value_Inputs!AR76","v":0},{"$f":"-Value_Inputs!AS76","v":0},{"$f":"-Value_Inputs!AT76","v":0},{"$f":"-Value_Inputs!AU76","v":0},{"$f":"-Value_Inputs!AV76","v":0},{"$f":"-Value_Inputs!AW76","v":0},{"$f":"-Value_Inputs!AX76","v":0},{"$f":"-Value_Inputs!AY76","v":0},{"$f":"-Value_Inputs!AZ76","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"SUM(IF($A$58:$A$345=$FS13,IF(DV$58:DV$345-(Load_Shape!T$17:T$304*U$7*U$31+$G$58:$G$345*U$32+$H$58:$H$345*U$33)/$C$58:$C$345<0,(Load_Shape!T$17:T$304*U$7*U$31+$G$58:$G$345*U$32+$H$58:$H$345*U$33)/$C$58:$C$345-DV$58:DV$345)))","v":0},{"$f":"SUM(IF($A$58:$A$345=$FS13,IF(DW$58:DW$345-(Load_Shape!U$17:U$304*V$7*V$31+$G$58:$G$345*V$32+$H$58:$H$345*V$33)/$C$58:$C$345<0,(Load_Shape!U$17:U$304*V$7*V$31+$G$58:$G$345*V$32+$H$58:$H$345*V$33)/$C$58:$C$345-DW$58:DW$345)))","v":0},{"$f":"SUM(IF($A$58:$A$345=$FS13,IF(DX$58:DX$345-(Load_Shape!V$17:V$304*W$7*W$31+$G$58:$G$345*W$32+$H$58:$H$345*W$33)/$C$58:$C$345<0,(Load_Shape!V$17:V$304*W$7*W$31+$G$58:$G$345*W$32+$H$58:$H$345*W$33)/$C$58:$C$345-DX$58:DX$345)))","v":0},{"$f":"SUM(IF($A$58:$A$345=$FS13,IF(DY$58:DY$345-(Load_Shape!W$17:W$304*X$7*X$31+$G$58:$G$345*X$32+$H$58:$H$345*X$33)/$C$58:$C$345<0,(Load_Shape!W$17:W$304*X$7*X$31+$G$58:$G$345*X$32+$H$58:$H$345*X$33)/$C$58:$C$345-DY$58:DY$345)))","v":0},{"$f":"SUM(IF($A$58:$A$345=$FS13,IF(DZ$58:DZ$345-(Load_Shape!X$17:X$304*Y$7*Y$31+$G$58:$G$345*Y$32+$H$58:$H$345*Y$33)/$C$58:$C$345<0,(Load_Shape!X$17:X$304*Y$7*Y$31+$G$58:$G$345*Y$32+$H$58:$H$345*Y$33)/$C$58:$C$345-DZ$58:DZ$345)))","v":0},{"$f":"SUM(IF($A$58:$A$345=$FS13,IF(EA$58:EA$345-(Load_Shape!Y$17:Y$304*Z$7*Z$31+$G$58:$G$345*Z$32+$H$58:$H$345*Z$33)/$C$58:$C$345<0,(Load_Shape!Y$17:Y$304*Z$7*Z$31+$G$58:$G$345*Z$32+$H$58:$H$345*Z$33)/$C$58:$C$345-EA$58:EA$345)))","v":0},{"$f":"SUM(IF($A$58:$A$345=$FS13,IF(EB$58:EB$345-(Load_Shape!Z$17:Z$304*AA$7*AA$31+$G$58:$G$345*AA$32+$H$58:$H$345*AA$33)/$C$58:$C$345<0,(Load_Shape!Z$17:Z$304*AA$7*AA$31+$G$58:$G$345*AA$32+$H$58:$H$345*AA$33)/$C$58:$C$345-EB$58:EB$345)))","v":0},{"$f":"SUM(IF($A$58:$A$345=$FS13,IF(EC$58:EC$345-(Load_Shape!AA$17:AA$304*AB$7*AB$31+$G$58:$G$345*AB$32+$H$58:$H$345*AB$33)/$C$58:$C$345<0,(Load_Shape!AA$17:AA$304*AB$7*AB$31+$G$58:$G$345*AB$32+$H$58:$H$345*AB$33)/$C$58:$C$345-EC$58:EC$345)))","v":0},{"$f":"SUM(IF($A$58:$A$345=$FS13,IF(ED$58:ED$345-(Load_Shape!AB$17:AB$304*AC$7*AC$31+$G$58:$G$345*AC$32+$H$58:$H$345*AC$33)/$C$58:$C$345<0,(Load_Shape!AB$17:AB$304*AC$7*AC$31+$G$58:$G$345*AC$32+$H$58:$H$345*AC$33)/$C$58:$C$345-ED$58:ED$345)))","v":0},{"$f":"SUM(IF($A$58:$A$345=$FS13,IF(EE$58:EE$345-(Load_Shape!AC$17:AC$304*AD$7*AD$31+$G$58:$G$345*AD$32+$H$58:$H$345*AD$33)/$C$58:$C$345<0,(Load_Shape!AC$17:AC$304*AD$7*AD$31+$G$58:$G$345*AD$32+$H$58:$H$345*AD$33)/$C$58:$C$345-EE$58:EE$345)))","v":8.8817841970012523E-16},{"$f":"SUM(IF($A$58:$A$345=$FS13,IF(EF$58:EF$345-(Load_Shape!AD$17:AD$304*AE$7*AE$31+$G$58:$G$345*AE$32+$H$58:$H$345*AE$33)/$C$58:$C$345<0,(Load_Shape!AD$17:AD$304*AE$7*AE$31+$G$58:$G$345*AE$32+$H$58:$H$345*AE$33)/$C$58:$C$345-EF$58:EF$345)))","v":1.7763568394002505E-15},{"$f":"SUM(IF($A$58:$A$345=$FS13,IF(EG$58:EG$345-(Load_Shape!AE$17:AE$304*AF$7*AF$31+$G$58:$G$345*AF$32+$H$58:$H$345*AF$33)/$C$58:$C$345<0,(Load_Shape!AE$17:AE$304*AF$7*AF$31+$G$58:$G$345*AF$32+$H$58:$H$345*AF$33)/$C$58:$C$345-EG$58:EG$345)))","v":8.8817841970012523E-16},{"$f":"SUM(IF($A$58:$A$345=$FS13,IF(EH$58:EH$345-(Load_Shape!AF$17:AF$304*AG$7*AG$31+$G$58:$G$345*AG$32+$H$58:$H$345*AG$33)/$C$58:$C$345<0,(Load_Shape!AF$17:AF$304*AG$7*AG$31+$G$58:$G$345*AG$32+$H$58:$H$345*AG$33)/$C$58:$C$345-EH$58:EH$345)))","v":8.8817841970012523E-16},{"$f":"SUM(IF($A$58:$A$345=$FS13,IF(EI$58:EI$345-(Load_Shape!AG$17:AG$304*AH$7*AH$31+$G$58:$G$345*AH$32+$H$58:$H$345*AH$33)/$C$58:$C$345<0,(Load_Shape!AG$17:AG$304*AH$7*AH$31+$G$58:$G$345*AH$32+$H$58:$H$345*AH$33)/$C$58:$C$345-EI$58:EI$345)))","v":0},{"$f":"SUM(IF($A$58:$A$345=$FS13,IF(EJ$58:EJ$345-(Load_Shape!AH$17:AH$304*AI$7*AI$31+$G$58:$G$345*AI$32+$H$58:$H$345*AI$33)/$C$58:$C$345<0,(Load_Shape!AH$17:AH$304*AI$7*AI$31+$G$58:$G$345*AI$32+$H$58:$H$345*AI$33)/$C$58:$C$345-EJ$58:EJ$345)))","v":1.7763568394002505E-15},{"$f":"SUM(IF($A$58:$A$345=$FS13,IF(EK$58:EK$345-(Load_Shape!AI$17:AI$304*AJ$7*AJ$31+$G$58:$G$345*AJ$32+$H$58:$H$345*AJ$33)/$C$58:$C$345<0,(Load_Shape!AI$17:AI$304*AJ$7*AJ$31+$G$58:$G$345*AJ$32+$H$58:$H$345*AJ$33)/$C$58:$C$345-EK$58:EK$345)))","v":1.7763568394002505E-15},{"$f":"SUM(IF($A$58:$A$345=$FS13,IF(EL$58:EL$345-(Load_Shape!AJ$17:AJ$304*AK$7*AK$31+$G$58:$G$345*AK$32+$H$58:$H$345*AK$33)/$C$58:$C$345<0,(Load_Shape!AJ$17:AJ$304*AK$7*AK$31+$G$58:$G$345*AK$32+$H$58:$H$345*AK$33)/$C$58:$C$345-EL$58:EL$345)))","v":0},{"$f":"SUM(IF($A$58:$A$345=$FS13,IF(EM$58:EM$345-(Load_Shape!AK$17:AK$304*AL$7*AL$31+$G$58:$G$345*AL$32+$H$58:$H$345*AL$33)/$C$58:$C$345<0,(Load_Shape!AK$17:AK$304*AL$7*AL$31+$G$58:$G$345*AL$32+$H$58:$H$345*AL$33)/$C$58:$C$345-EM$58:EM$345)))","v":8.8817841970012523E-16},{"$f":"SUM(IF($A$58:$A$345=$FS13,IF(EN$58:EN$345-(Load_Shape!AL$17:AL$304*AM$7*AM$31+$G$58:$G$345*AM$32+$H$58:$H$345*AM$33)/$C$58:$C$345<0,(Load_Shape!AL$17:AL$304*AM$7*AM$31+$G$58:$G$345*AM$32+$H$58:$H$345*AM$33)/$C$58:$C$345-EN$58:EN$345)))","v":3.5527136788005009E-15},{"$f":"SUM(IF($A$58:$A$345=$FS13,IF(EO$58:EO$345-(Load_Shape!AM$17:AM$304*AN$7*AN$31+$G$58:$G$345*AN$32+$H$58:$H$345*AN$33)/$C$58:$C$345<0,(Load_Shape!AM$17:AM$304*AN$7*AN$31+$G$58:$G$345*AN$32+$H$58:$H$345*AN$33)/$C$58:$C$345-EO$58:EO$345)))","v":1.7763568394002505E-15},{"$f":"SUM(IF($A$58:$A$345=$FS13,IF(EP$58:EP$345-(Load_Shape!AN$17:AN$304*AO$7*AO$31+$G$58:$G$345*AO$32+$H$58:$H$345*AO$33)/$C$58:$C$345<0,(Load_Shape!AN$17:AN$304*AO$7*AO$31+$G$58:$G$345*AO$32+$H$58:$H$345*AO$33)/$C$58:$C$345-EP$58:EP$345)))","v":1.7763568394002505E-15},{"$f":"SUM(IF($A$58:$A$345=$FS13,IF(EQ$58:EQ$345-(Load_Shape!AO$17:AO$304*AP$7*AP$31+$G$58:$G$345*AP$32+$H$58:$H$345*AP$33)/$C$58:$C$345<0,(Load_Shape!AO$17:AO$304*AP$7*AP$31+$G$58:$G$345*AP$32+$H$58:$H$345*AP$33)/$C$58:$C$345-EQ$58:EQ$345)))","v":1.7763568394002505E-15},{"$f":"SUM(IF($A$58:$A$345=$FS13,IF(ER$58:ER$345-(Load_Shape!AP$17:AP$304*AQ$7*AQ$31+$G$58:$G$345*AQ$32+$H$58:$H$345*AQ$33)/$C$58:$C$345<0,(Load_Shape!AP$17:AP$304*AQ$7*AQ$31+$G$58:$G$345*AQ$32+$H$58:$H$345*AQ$33)/$C$58:$C$345-ER$58:ER$345)))","v":0},{"$f":"SUM(IF($A$58:$A$345=$FS13,IF(ES$58:ES$345-(Load_Shape!AQ$17:AQ$304*AR$7*AR$31+$G$58:$G$345*AR$32+$H$58:$H$345*AR$33)/$C$58:$C$345<0,(Load_Shape!AQ$17:AQ$304*AR$7*AR$31+$G$58:$G$345*AR$32+$H$58:$H$345*AR$33)/$C$58:$C$345-ES$58:ES$345)))","v":1.7763568394002505E-15},{"$f":"SUM(IF($A$58:$A$345=$FS13,IF(ET$58:ET$345-(Load_Shape!AR$17:AR$304*AS$7*AS$31+$G$58:$G$345*AS$32+$H$58:$H$345*AS$33)/$C$58:$C$345<0,(Load_Shape!AR$17:AR$304*AS$7*AS$31+$G$58:$G$345*AS$32+$H$58:$H$345*AS$33)/$C$58:$C$345-ET$58:ET$345)))","v":0},{"$f":"SUM(IF($A$58:$A$345=$FS13,IF(EU$58:EU$345-(Load_Shape!AS$17:AS$304*AT$7*AT$31+$G$58:$G$345*AT$32+$H$58:$H$345*AT$33)/$C$58:$C$345<0,(Load_Shape!AS$17:AS$304*AT$7*AT$31+$G$58:$G$345*AT$32+$H$58:$H$345*AT$33)/$C$58:$C$345-EU$58:EU$345)))","v":2.6645352591003757E-15},{"$f":"SUM(IF($A$58:$A$345=$FS13,IF(EV$58:EV$345-(Load_Shape!AT$17:AT$304*AU$7*AU$31+$G$58:$G$345*AU$32+$H$58:$H$345*AU$33)/$C$58:$C$345<0,(Load_Shape!AT$17:AT$304*AU$7*AU$31+$G$58:$G$345*AU$32+$H$58:$H$345*AU$33)/$C$58:$C$345-EV$58:EV$345)))","v":1.7763568394002505E-15},{"$f":"SUM(IF($A$58:$A$345=$FS13,IF(EW$58:EW$345-(Load_Shape!AU$17:AU$304*AV$7*AV$31+$G$58:$G$345*AV$32+$H$58:$H$345*AV$33)/$C$58:$C$345<0,(Load_Shape!AU$17:AU$304*AV$7*AV$31+$G$58:$G$345*AV$32+$H$58:$H$345*AV$33)/$C$58:$C$345-EW$58:EW$345)))","v":8.8817841970012523E-16},{"$f":"SUM(IF($A$58:$A$345=$FS13,IF(EX$58:EX$345-(Load_Shape!AV$17:AV$304*AW$7*AW$31+$G$58:$G$345*AW$32+$H$58:$H$345*AW$33)/$C$58:$C$345<0,(Load_Shape!AV$17:AV$304*AW$7*AW$31+$G$58:$G$345*AW$32+$H$58:$H$345*AW$33)/$C$58:$C$345-EX$58:EX$345)))","v":1.7763568394002505E-15},{"$f":"SUM(IF($A$58:$A$345=$FS13,IF(EY$58:EY$345-(Load_Shape!AW$17:AW$304*AX$7*AX$31+$G$58:$G$345*AX$32+$H$58:$H$345*AX$33)/$C$58:$C$345<0,(Load_Shape!AW$17:AW$304*AX$7*AX$31+$G$58:$G$345*AX$32+$H$58:$H$345*AX$33)/$C$58:$C$345-EY$58:EY$345)))","v":8.8817841970012523E-16},{"$f":"SUM(IF($A$58:$A$345=$FS13,IF(EZ$58:EZ$345-(Load_Shape!AX$17:AX$304*AY$7*AY$31+$G$58:$G$345*AY$32+$H$58:$H$345*AY$33)/$C$58:$C$345<0,(Load_Shape!AX$17:AX$304*AY$7*AY$31+$G$58:$G$345*AY$32+$H$58:$H$345*AY$33)/$C$58:$C$345-EZ$58:EZ$345)))","v":0},{"$f":"SUM(IF($A$58:$A$345=$FS13,IF(FA$58:FA$345-(Load_Shape!AY$17:AY$304*AZ$7*AZ$31+$G$58:$G$345*AZ$32+$H$58:$H$345*AZ$33)/$C$58:$C$345<0,(Load_Shape!AY$17:AY$304*AZ$7*AZ$31+$G$58:$G$345*AZ$32+$H$58:$H$345*AZ$33)/$C$58:$C$345-FA$58:FA$345)))","v":8.8817841970012523E-16},{"$f":"SUM(IF($A$58:$A$345=$FS13,IF(FB$58:FB$345-(Load_Shape!AZ$17:AZ$304*BA$7*BA$31+$G$58:$G$345*BA$32+$H$58:$H$345*BA$33)/$C$58:$C$345<0,(Load_Shape!AZ$17:AZ$304*BA$7*BA$31+$G$58:$G$345*BA$32+$H$58:$H$345*BA$33)/$C$58:$C$345-FB$58:FB$345)))","v":8.8817841970012523E-16},{"$f":"SUM(IF($A$58:$A$345=$FS13,IF(FC$58:FC$345-(Load_Shape!BA$17:BA$304*BB$7*BB$31+$G$58:$G$345*BB$32+$H$58:$H$345*BB$33)/$C$58:$C$345<0,(Load_Shape!BA$17:BA$304*BB$7*BB$31+$G$58:$G$345*BB$32+$H$58:$H$345*BB$33)/$C$58:$C$345-FC$58:FC$345)))","v":1.7763568394002505E-15},{"$f":"SUM(IF($A$58:$A$345=$FS13,IF(FD$58:FD$345-(Load_Shape!BB$17:BB$304*BC$7*BC$31+$G$58:$G$345*BC$32+$H$58:$H$345*BC$33)/$C$58:$C$345<0,(Load_Shape!BB$17:BB$304*BC$7*BC$31+$G$58:$G$345*BC$32+$H$58:$H$345*BC$33)/$C$58:$C$345-FD$58:FD$345)))","v":0},{"$f":"SUM(IF($A$58:$A$345=$FS13,IF(FE$58:FE$345-(Load_Shape!BC$17:BC$304*BD$7*BD$31+$G$58:$G$345*BD$32+$H$58:$H$345*BD$33)/$C$58:$C$345<0,(Load_Shape!BC$17:BC$304*BD$7*BD$31+$G$58:$G$345*BD$32+$H$58:$H$345*BD$33)/$C$58:$C$345-FE$58:FE$345)))","v":8.8817841970012523E-16},{"$f":"SUM(IF($A$58:$A$345=$FS13,IF(FF$58:FF$345-(Load_Shape!BD$17:BD$304*BE$7*BE$31+$G$58:$G$345*BE$32+$H$58:$H$345*BE$33)/$C$58:$C$345<0,(Load_Shape!BD$17:BD$304*BE$7*BE$31+$G$58:$G$345*BE$32+$H$58:$H$345*BE$33)/$C$58:$C$345-FF$58:FF$345)))","v":0},{"$f":"SUM(IF($A$58:$A$345=$FS13,IF(FG$58:FG$345-(Load_Shape!BE$17:BE$304*BF$7*BF$31+$G$58:$G$345*BF$32+$H$58:$H$345*BF$33)/$C$58:$C$345<0,(Load_Shape!BE$17:BE$304*BF$7*BF$31+$G$58:$G$345*BF$32+$H$58:$H$345*BF$33)/$C$58:$C$345-FG$58:FG$345)))","v":2.6645352591003757E-15},{"$f":"SUM(IF($A$58:$A$345=$FS13,IF(FH$58:FH$345-(Load_Shape!BF$17:BF$304*BG$7*BG$31+$G$58:$G$345*BG$32+$H$58:$H$345*BG$33)/$C$58:$C$345<0,(Load_Shape!BF$17:BF$304*BG$7*BG$31+$G$58:$G$345*BG$32+$H$58:$H$345*BG$33)/$C$58:$C$345-FH$58:FH$345)))","v":0},{"$f":"SUM(IF($A$58:$A$345=$FS13,IF(FI$58:FI$345-(Load_Shape!BG$17:BG$304*BH$7*BH$31+$G$58:$G$345*BH$32+$H$58:$H$345*BH$33)/$C$58:$C$345<0,(Load_Shape!BG$17:BG$304*BH$7*BH$31+$G$58:$G$345*BH$32+$H$58:$H$345*BH$33)/$C$58:$C$345-FI$58:FI$345)))","v":1.7763568394002505E-15},{"$f":"SUM(IF($A$58:$A$345=$FS13,IF(FJ$58:FJ$345-(Load_Shape!BH$17:BH$304*BI$7*BI$31+$G$58:$G$345*BI$32+$H$58:$H$345*BI$33)/$C$58:$C$345<0,(Load_Shape!BH$17:BH$304*BI$7*BI$31+$G$58:$G$345*BI$32+$H$58:$H$345*BI$33)/$C$58:$C$345-FJ$58:FJ$345)))","v":0},{"$f":"SUM(IF($A$58:$A$345=$FS13,IF(FK$58:FK$345-(Load_Shape!BI$17:BI$304*BJ$7*BJ$31+$G$58:$G$345*BJ$32+$H$58:$H$345*BJ$33)/$C$58:$C$345<0,(Load_Shape!BI$17:BI$304*BJ$7*BJ$31+$G$58:$G$345*BJ$32+$H$58:$H$345*BJ$33)/$C$58:$C$345-FK$58:FK$345)))","v":8.8817841970012523E-16},{"$f":"SUM(IF($A$58:$A$345=$FS13,IF(FL$58:FL$345-(Load_Shape!BJ$17:BJ$304*BK$7*BK$31+$G$58:$G$345*BK$32+$H$58:$H$345*BK$33)/$C$58:$C$345<0,(Load_Shape!BJ$17:BJ$304*BK$7*BK$31+$G$58:$G$345*BK$32+$H$58:$H$345*BK$33)/$C$58:$C$345-FL$58:FL$345)))","v":1.7763568394002505E-15},{"$f":"SUM(IF($A$58:$A$345=$FS13,IF(FM$58:FM$345-(Load_Shape!BK$17:BK$304*BL$7*BL$31+$G$58:$G$345*BL$32+$H$58:$H$345*BL$33)/$C$58:$C$345<0,(Load_Shape!BK$17:BK$304*BL$7*BL$31+$G$58:$G$345*BL$32+$H$58:$H$345*BL$33)/$C$58:$C$345-FM$58:FM$345)))","v":2.6645352591003757E-15},{"$f":"SUM(IF($A$58:$A$345=$FS13,IF(FN$58:FN$345-(Load_Shape!BL$17:BL$304*BM$7*BM$31+$G$58:$G$345*BM$32+$H$58:$H$345*BM$33)/$C$58:$C$345<0,(Load_Shape!BL$17:BL$304*BM$7*BM$31+$G$58:$G$345*BM$32+$H$58:$H$345*BM$33)/$C$58:$C$345-FN$58:FN$345)))","v":1.7763568394002505E-15},{"$f":"SUM(IF($A$58:$A$345=$FS13,IF(FO$58:FO$345-(Load_Shape!BM$17:BM$304*BN$7*BN$31+$G$58:$G$345*BN$32+$H$58:$H$345*BN$33)/$C$58:$C$345<0,(Load_Shape!BM$17:BM$304*BN$7*BN$31+$G$58:$G$345*BN$32+$H$58:$H$345*BN$33)/$C$58:$C$345-FO$58:FO$345)))","v":8.8817841970012523E-16},{"$f":"SUM(IF($A$58:$A$345=$FS13,IF(FP$58:FP$345-(Load_Shape!BN$17:BN$304*BO$7*BO$31+$G$58:$G$345*BO$32+$H$58:$H$345*BO$33)/$C$58:$C$345<0,(Load_Shape!BN$17:BN$304*BO$7*BO$31+$G$58:$G$345*BO$32+$H$58:$H$345*BO$33)/$C$58:$C$345-FP$58:FP$345)))","v":1.7763568394002505E-15},{"$f":"SUM(IF($A$58:$A$345=$FS13,IF(FQ$58:FQ$345-(Load_Shape!BO$17:BO$304*BP$7*BP$31+$G$58:$G$345*BP$32+$H$58:$H$345*BP$33)/$C$58:$C$345<0,(Load_Shape!BO$17:BO$304*BP$7*BP$31+$G$58:$G$345*BP$32+$H$58:$H$345*BP$33)/$C$58:$C$345-FQ$58:FQ$345)))","v":8.8817841970012523E-16},{"$f":"SUM(IF($A$58:$A$345=$FS13,IF(FR$58:FR$345-(Load_Shape!BP$17:BP$304*BQ$7*BQ$31+$G$58:$G$345*BQ$32+$H$58:$H$345*BQ$33)/$C$58:$C$345<0,(Load_Shape!BP$17:BP$304*BQ$7*BQ$31+$G$58:$G$345*BQ$32+$H$58:$H$345*BQ$33)/$C$58:$C$345-FR$58:FR$345)))","v":8.8817841970012523E-16},null,6000,{"$f":"Dispatch_Curve!F88*1000","v":7000},{"$f":"Dispatch_Curve!G88*1000","v":7000},{"$f":"Dispatch_Curve!H88*1000","v":7000},{"$f":"Dispatch_Curve!I88*1000","v":7000},{"$f":"Dispatch_Curve!J88*1000","v":7000},{"$f":"Dispatch_Curve!K88*1000","v":7000},{"$f":"Dispatch_Curve!L88*1000","v":7000},{"$f":"Dispatch_Curve!M88*1000","v":7000},{"$f":"Dispatch_Curve!N88*1000","v":7000},{"$f":"Dispatch_Curve!O88*1000","v":7000},{"$f":"Dispatch_Curve!P88*1000","v":7000},{"$f":"Dispatch_Curve!Q88*1000","v":7000},{"$f":"Dispatch_Curve!R88*1000","v":7000},{"$f":"Dispatch_Curve!S88*1000","v":7000},{"$f":"Dispatch_Curve!T88*1000","v":7000},{"$f":"Dispatch_Curve!U88*1000","v":7000},{"$f":"Dispatch_Curve!V88*1000","v":7000},{"$f":"Dispatch_Curve!W88*1000","v":7000},{"$f":"Dispatch_Curve!X88*1000","v":7000},{"$f":"Dispatch_Curve!Y88*1000","v":7000},{"$f":"Dispatch_Curve!Z88*1000","v":7000},{"$f":"Dispatch_Curve!AA88*1000","v":7000},{"$f":"Dispatch_Curve!AB88*1000","v":7000},{"$f":"Dispatch_Curve!AC88*1000","v":7000},{"$f":"Dispatch_Curve!AD88*1000","v":7000},{"$f":"Dispatch_Curve!AE88*1000","v":7000},{"$f":"Dispatch_Curve!AF88*1000","v":7000},{"$f":"Dispatch_Curve!AG88*1000","v":7000},{"$f":"Dispatch_Curve!AH88*1000","v":7000},{"$f":"Dispatch_Curve!AI88*1000","v":7000},{"$f":"Dispatch_Curve!AJ88*1000","v":7000},{"$f":"Dispatch_Curve!AK88*1000","v":7000},{"$f":"Dispatch_Curve!AL88*1000","v":7000},{"$f":"Dispatch_Curve!AM88*1000","v":7000},{"$f":"Dispatch_Curve!AN88*1000","v":7000},{"$f":"Dispatch_Curve!AO88*1000","v":7000},{"$f":"Dispatch_Curve!AP88*1000","v":7000},{"$f":"Dispatch_Curve!AQ88*1000","v":7000},{"$f":"Dispatch_Curve!AR88*1000","v":7000},{"$f":"Dispatch_Curve!AS88*1000","v":7000},{"$f":"Dispatch_Curve!AT88*1000","v":7000},{"$f":"Dispatch_Curve!AU88*1000","v":7000},{"$f":"Dispatch_Curve!AV88*1000","v":7000},{"$f":"Dispatch_Curve!AW88*1000","v":7000},{"$f":"Dispatch_Curve!AX88*1000","v":7000},{"$f":"Dispatch_Curve!AY88*1000","v":7000},{"$f":"Dispatch_Curve!AZ88*1000","v":7000},{"$f":"Dispatch_Curve!BA88*1000","v":7000},{"$f":"Dispatch_Curve!BB88*1000","v":7000},null,6000,{"$f":"Dispatch_Curve!F131*1000","v":6793.3578571428561},{"$f":"Dispatch_Curve!G131*1000","v":6793.3578571428561},{"$f":"Dispatch_Curve!H131*1000","v":6793.3578571428561},{"$f":"Dispatch_Curve!I131*1000","v":6793.3578571428561},{"$f":"Dispatch_Curve!J131*1000","v":6793.3578571428561},{"$f":"Dispatch_Curve!K131*1000","v":6793.3578571428561},{"$f":"Dispatch_Curve!L131*1000","v":6793.3578571428561},{"$f":"Dispatch_Curve!M131*1000","v":6793.3578571428561},{"$f":"Dispatch_Curve!N131*1000","v":6793.3578571428561},{"$f":"Dispatch_Curve!O131*1000","v":6793.3578571428561},{"$f":"Dispatch_Curve!P131*1000","v":6793.3578571428561},{"$f":"Dispatch_Curve!Q131*1000","v":6793.3578571428561},{"$f":"Dispatch_Curve!R131*1000","v":6793.3578571428561},{"$f":"Dispatch_Curve!S131*1000","v":6793.3578571428561},{"$f":"Dispatch_Curve!T131*1000","v":6793.3578571428561},{"$f":"Dispatch_Curve!U131*1000","v":6793.3578571428561},{"$f":"Dispatch_Curve!V131*1000","v":6793.3578571428561},{"$f":"Dispatch_Curve!W131*1000","v":6793.3578571428561},{"$f":"Dispatch_Curve!X131*1000","v":6793.3578571428561}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Solar PV - Dist",{"$f":"-Value_Inputs!D77","v":-2286.9652085620692},{"$f":"-Value_Inputs!E77","v":-3113.0046442874759},{"$f":"-Value_Inputs!F77","v":-4351.1905891358365},{"$f":"-Value_Inputs!G77","v":-5882.5003136870746},{"$f":"-Value_Inputs!H77","v":-7304.6919491819044},{"$f":"-Value_Inputs!I77","v":-8553.4702762103625},{"$f":"-Value_Inputs!J77","v":-9450.6994883532843},{"$f":"-Value_Inputs!K77","v":-10374.373927686358},{"$f":"-Value_Inputs!L77","v":-11280.672718697761},{"$f":"-Value_Inputs!M77","v":-12386.996322150228},{"$f":"-Value_Inputs!N77","v":-13699.918181194176},{"$f":"-Value_Inputs!O77","v":-15208.095355051904},{"$f":"-Value_Inputs!P77","v":-16891.64466196081},{"$f":"-Value_Inputs!Q77","v":-18740.855313093562},{"$f":"-Value_Inputs!R77","v":-20744.48559226522},{"$f":"-Value_Inputs!S77","v":-20743.698336509933},{"$f":"-Value_Inputs!T77","v":-20742.916591544934},{"$f":"-Value_Inputs!U77","v":-20742.140318794689},{"$f":"-Value_Inputs!V77","v":-20741.369479953697},{"$f":"-Value_Inputs!W77","v":-20740.60403698459},{"$f":"-Value_Inputs!X77","v":-20740.209679673873},{"$f":"-Value_Inputs!Y77","v":-20740.764289036495},{"$f":"-Value_Inputs!Z77","v":-20740.932368795729},{"$f":"-Value_Inputs!AA77","v":-20740.965517229248},{"$f":"-Value_Inputs!AB77","v":-20742.350360507917},{"$f":"-Value_Inputs!AC77","v":-20750.446723388173},{"$f":"-Value_Inputs!AD77","v":-20749.617739715028},{"$f":"-Value_Inputs!AE77","v":-20748.794558927591},{"$f":"-Value_Inputs!AF77","v":-20747.97714040567},{"$f":"-Value_Inputs!AG77","v":-20747.165443813399},{"$f":"-Value_Inputs!AH77","v":-20746.359429097276},{"$f":"-Value_Inputs!AI77","v":-20745.559056484166},{"$f":"-Value_Inputs!AJ77","v":-20744.764286479345},{"$f":"-Value_Inputs!AK77","v":-20743.975079864558},{"$f":"-Value_Inputs!AL77","v":-20743.191397696079},{"$f":"-Value_Inputs!AM77","v":-20742.413201302774},{"$f":"-Value_Inputs!AN77","v":-20741.640452284224},{"$f":"-Value_Inputs!AO77","v":-20740.873112508805},{"$f":"-Value_Inputs!AP77","v":-20740.111144111816},{"$f":"-Value_Inputs!AQ77","v":-20739.354509493602},{"$f":"-Value_Inputs!AR77","v":-20738.603171317718},{"$f":"-Value_Inputs!AS77","v":-20737.857092509061},{"$f":"-Value_Inputs!AT77","v":-20737.11623625207},{"$f":"-Value_Inputs!AU77","v":-20736.380565988875},{"$f":"-Value_Inputs!AV77","v":-20735.650045417522},{"$f":"-Value_Inputs!AW77","v":-20734.924638490171},{"$f":"-Value_Inputs!AX77","v":-20734.204309411307},{"$f":"-Value_Inputs!AY77","v":-20733.489022636},{"$f":"-Value_Inputs!AZ77","v":-20732.778742868119},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2,{"$f":"SUM(IF($A$58:$A$345=$FS14,IF(DV$58:DV$345-(Load_Shape!T$17:T$304*U$7*U$31+$G$58:$G$345*U$32+$H$58:$H$345*U$33)/$C$58:$C$345<0,(Load_Shape!T$17:T$304*U$7*U$31+$G$58:$G$345*U$32+$H$58:$H$345*U$33)/$C$58:$C$345-DV$58:DV$345)))","v":0},{"$f":"SUM(IF($A$58:$A$345=$FS14,IF(DW$58:DW$345-(Load_Shape!U$17:U$304*V$7*V$31+$G$58:$G$345*V$32+$H$58:$H$345*V$33)/$C$58:$C$345<0,(Load_Shape!U$17:U$304*V$7*V$31+$G$58:$G$345*V$32+$H$58:$H$345*V$33)/$C$58:$C$345-DW$58:DW$345)))","v":0},{"$f":"SUM(IF($A$58:$A$345=$FS14,IF(DX$58:DX$345-(Load_Shape!V$17:V$304*W$7*W$31+$G$58:$G$345*W$32+$H$58:$H$345*W$33)/$C$58:$C$345<0,(Load_Shape!V$17:V$304*W$7*W$31+$G$58:$G$345*W$32+$H$58:$H$345*W$33)/$C$58:$C$345-DX$58:DX$345)))","v":0},{"$f":"SUM(IF($A$58:$A$345=$FS14,IF(DY$58:DY$345-(Load_Shape!W$17:W$304*X$7*X$31+$G$58:$G$345*X$32+$H$58:$H$345*X$33)/$C$58:$C$345<0,(Load_Shape!W$17:W$304*X$7*X$31+$G$58:$G$345*X$32+$H$58:$H$345*X$33)/$C$58:$C$345-DY$58:DY$345)))","v":0},{"$f":"SUM(IF($A$58:$A$345=$FS14,IF(DZ$58:DZ$345-(Load_Shape!X$17:X$304*Y$7*Y$31+$G$58:$G$345*Y$32+$H$58:$H$345*Y$33)/$C$58:$C$345<0,(Load_Shape!X$17:X$304*Y$7*Y$31+$G$58:$G$345*Y$32+$H$58:$H$345*Y$33)/$C$58:$C$345-DZ$58:DZ$345)))","v":0},{"$f":"SUM(IF($A$58:$A$345=$FS14,IF(EA$58:EA$345-(Load_Shape!Y$17:Y$304*Z$7*Z$31+$G$58:$G$345*Z$32+$H$58:$H$345*Z$33)/$C$58:$C$345<0,(Load_Shape!Y$17:Y$304*Z$7*Z$31+$G$58:$G$345*Z$32+$H$58:$H$345*Z$33)/$C$58:$C$345-EA$58:EA$345)))","v":0},{"$f":"SUM(IF($A$58:$A$345=$FS14,IF(EB$58:EB$345-(Load_Shape!Z$17:Z$304*AA$7*AA$31+$G$58:$G$345*AA$32+$H$58:$H$345*AA$33)/$C$58:$C$345<0,(Load_Shape!Z$17:Z$304*AA$7*AA$31+$G$58:$G$345*AA$32+$H$58:$H$345*AA$33)/$C$58:$C$345-EB$58:EB$345)))","v":0},{"$f":"SUM(IF($A$58:$A$345=$FS14,IF(EC$58:EC$345-(Load_Shape!AA$17:AA$304*AB$7*AB$31+$G$58:$G$345*AB$32+$H$58:$H$345*AB$33)/$C$58:$C$345<0,(Load_Shape!AA$17:AA$304*AB$7*AB$31+$G$58:$G$345*AB$32+$H$58:$H$345*AB$33)/$C$58:$C$345-EC$58:EC$345)))","v":0},{"$f":"SUM(IF($A$58:$A$345=$FS14,IF(ED$58:ED$345-(Load_Shape!AB$17:AB$304*AC$7*AC$31+$G$58:$G$345*AC$32+$H$58:$H$345*AC$33)/$C$58:$C$345<0,(Load_Shape!AB$17:AB$304*AC$7*AC$31+$G$58:$G$345*AC$32+$H$58:$H$345*AC$33)/$C$58:$C$345-ED$58:ED$345)))","v":0},{"$f":"SUM(IF($A$58:$A$345=$FS14,IF(EE$58:EE$345-(Load_Shape!AC$17:AC$304*AD$7*AD$31+$G$58:$G$345*AD$32+$H$58:$H$345*AD$33)/$C$58:$C$345<0,(Load_Shape!AC$17:AC$304*AD$7*AD$31+$G$58:$G$345*AD$32+$H$58:$H$345*AD$33)/$C$58:$C$345-EE$58:EE$345)))","v":0},{"$f":"SUM(IF($A$58:$A$345=$FS14,IF(EF$58:EF$345-(Load_Shape!AD$17:AD$304*AE$7*AE$31+$G$58:$G$345*AE$32+$H$58:$H$345*AE$33)/$C$58:$C$345<0,(Load_Shape!AD$17:AD$304*AE$7*AE$31+$G$58:$G$345*AE$32+$H$58:$H$345*AE$33)/$C$58:$C$345-EF$58:EF$345)))","v":0},{"$f":"SUM(IF($A$58:$A$345=$FS14,IF(EG$58:EG$345-(Load_Shape!AE$17:AE$304*AF$7*AF$31+$G$58:$G$345*AF$32+$H$58:$H$345*AF$33)/$C$58:$C$345<0,(Load_Shape!AE$17:AE$304*AF$7*AF$31+$G$58:$G$345*AF$32+$H$58:$H$345*AF$33)/$C$58:$C$345-EG$58:EG$345)))","v":1.7763568394002505E-15},{"$f":"SUM(IF($A$58:$A$345=$FS14,IF(EH$58:EH$345-(Load_Shape!AF$17:AF$304*AG$7*AG$31+$G$58:$G$345*AG$32+$H$58:$H$345*AG$33)/$C$58:$C$345<0,(Load_Shape!AF$17:AF$304*AG$7*AG$31+$G$58:$G$345*AG$32+$H$58:$H$345*AG$33)/$C$58:$C$345-EH$58:EH$345)))","v":0},{"$f":"SUM(IF($A$58:$A$345=$FS14,IF(EI$58:EI$345-(Load_Shape!AG$17:AG$304*AH$7*AH$31+$G$58:$G$345*AH$32+$H$58:$H$345*AH$33)/$C$58:$C$345<0,(Load_Shape!AG$17:AG$304*AH$7*AH$31+$G$58:$G$345*AH$32+$H$58:$H$345*AH$33)/$C$58:$C$345-EI$58:EI$345)))","v":0},{"$f":"SUM(IF($A$58:$A$345=$FS14,IF(EJ$58:EJ$345-(Load_Shape!AH$17:AH$304*AI$7*AI$31+$G$58:$G$345*AI$32+$H$58:$H$345*AI$33)/$C$58:$C$345<0,(Load_Shape!AH$17:AH$304*AI$7*AI$31+$G$58:$G$345*AI$32+$H$58:$H$345*AI$33)/$C$58:$C$345-EJ$58:EJ$345)))","v":0},{"$f":"SUM(IF($A$58:$A$345=$FS14,IF(EK$58:EK$345-(Load_Shape!AI$17:AI$304*AJ$7*AJ$31+$G$58:$G$345*AJ$32+$H$58:$H$345*AJ$33)/$C$58:$C$345<0,(Load_Shape!AI$17:AI$304*AJ$7*AJ$31+$G$58:$G$345*AJ$32+$H$58:$H$345*AJ$33)/$C$58:$C$345-EK$58:EK$345)))","v":1.7763568394002505E-15},{"$f":"SUM(IF($A$58:$A$345=$FS14,IF(EL$58:EL$345-(Load_Shape!AJ$17:AJ$304*AK$7*AK$31+$G$58:$G$345*AK$32+$H$58:$H$345*AK$33)/$C$58:$C$345<0,(Load_Shape!AJ$17:AJ$304*AK$7*AK$31+$G$58:$G$345*AK$32+$H$58:$H$345*AK$33)/$C$58:$C$345-EL$58:EL$345)))","v":0},{"$f":"SUM(IF($A$58:$A$345=$FS14,IF(EM$58:EM$345-(Load_Shape!AK$17:AK$304*AL$7*AL$31+$G$58:$G$345*AL$32+$H$58:$H$345*AL$33)/$C$58:$C$345<0,(Load_Shape!AK$17:AK$304*AL$7*AL$31+$G$58:$G$345*AL$32+$H$58:$H$345*AL$33)/$C$58:$C$345-EM$58:EM$345)))","v":1.7763568394002505E-15},{"$f":"SUM(IF($A$58:$A$345=$FS14,IF(EN$58:EN$345-(Load_Shape!AL$17:AL$304*AM$7*AM$31+$G$58:$G$345*AM$32+$H$58:$H$345*AM$33)/$C$58:$C$345<0,(Load_Shape!AL$17:AL$304*AM$7*AM$31+$G$58:$G$345*AM$32+$H$58:$H$345*AM$33)/$C$58:$C$345-EN$58:EN$345)))","v":1.7763568394002505E-15},{"$f":"SUM(IF($A$58:$A$345=$FS14,IF(EO$58:EO$345-(Load_Shape!AM$17:AM$304*AN$7*AN$31+$G$58:$G$345*AN$32+$H$58:$H$345*AN$33)/$C$58:$C$345<0,(Load_Shape!AM$17:AM$304*AN$7*AN$31+$G$58:$G$345*AN$32+$H$58:$H$345*AN$33)/$C$58:$C$345-EO$58:EO$345)))","v":4.4408920985006262E-15},{"$f":"SUM(IF($A$58:$A$345=$FS14,IF(EP$58:EP$345-(Load_Shape!AN$17:AN$304*AO$7*AO$31+$G$58:$G$345*AO$32+$H$58:$H$345*AO$33)/$C$58:$C$345<0,(Load_Shape!AN$17:AN$304*AO$7*AO$31+$G$58:$G$345*AO$32+$H$58:$H$345*AO$33)/$C$58:$C$345-EP$58:EP$345)))","v":1.7763568394002505E-15},{"$f":"SUM(IF($A$58:$A$345=$FS14,IF(EQ$58:EQ$345-(Load_Shape!AO$17:AO$304*AP$7*AP$31+$G$58:$G$345*AP$32+$H$58:$H$345*AP$33)/$C$58:$C$345<0,(Load_Shape!AO$17:AO$304*AP$7*AP$31+$G$58:$G$345*AP$32+$H$58:$H$345*AP$33)/$C$58:$C$345-EQ$58:EQ$345)))","v":1.7763568394002505E-15},{"$f":"SUM(IF($A$58:$A$345=$FS14,IF(ER$58:ER$345-(Load_Shape!AP$17:AP$304*AQ$7*AQ$31+$G$58:$G$345*AQ$32+$H$58:$H$345*AQ$33)/$C$58:$C$345<0,(Load_Shape!AP$17:AP$304*AQ$7*AQ$31+$G$58:$G$345*AQ$32+$H$58:$H$345*AQ$33)/$C$58:$C$345-ER$58:ER$345)))","v":8.8817841970012523E-16},{"$f":"SUM(IF($A$58:$A$345=$FS14,IF(ES$58:ES$345-(Load_Shape!AQ$17:AQ$304*AR$7*AR$31+$G$58:$G$345*AR$32+$H$58:$H$345*AR$33)/$C$58:$C$345<0,(Load_Shape!AQ$17:AQ$304*AR$7*AR$31+$G$58:$G$345*AR$32+$H$58:$H$345*AR$33)/$C$58:$C$345-ES$58:ES$345)))","v":8.8817841970012523E-16},{"$f":"SUM(IF($A$58:$A$345=$FS14,IF(ET$58:ET$345-(Load_Shape!AR$17:AR$304*AS$7*AS$31+$G$58:$G$345*AS$32+$H$58:$H$345*AS$33)/$C$58:$C$345<0,(Load_Shape!AR$17:AR$304*AS$7*AS$31+$G$58:$G$345*AS$32+$H$58:$H$345*AS$33)/$C$58:$C$345-ET$58:ET$345)))","v":0},{"$f":"SUM(IF($A$58:$A$345=$FS14,IF(EU$58:EU$345-(Load_Shape!AS$17:AS$304*AT$7*AT$31+$G$58:$G$345*AT$32+$H$58:$H$345*AT$33)/$C$58:$C$345<0,(Load_Shape!AS$17:AS$304*AT$7*AT$31+$G$58:$G$345*AT$32+$H$58:$H$345*AT$33)/$C$58:$C$345-EU$58:EU$345)))","v":0},{"$f":"SUM(IF($A$58:$A$345=$FS14,IF(EV$58:EV$345-(Load_Shape!AT$17:AT$304*AU$7*AU$31+$G$58:$G$345*AU$32+$H$58:$H$345*AU$33)/$C$58:$C$345<0,(Load_Shape!AT$17:AT$304*AU$7*AU$31+$G$58:$G$345*AU$32+$H$58:$H$345*AU$33)/$C$58:$C$345-EV$58:EV$345)))","v":0},{"$f":"SUM(IF($A$58:$A$345=$FS14,IF(EW$58:EW$345-(Load_Shape!AU$17:AU$304*AV$7*AV$31+$G$58:$G$345*AV$32+$H$58:$H$345*AV$33)/$C$58:$C$345<0,(Load_Shape!AU$17:AU$304*AV$7*AV$31+$G$58:$G$345*AV$32+$H$58:$H$345*AV$33)/$C$58:$C$345-EW$58:EW$345)))","v":0},{"$f":"SUM(IF($A$58:$A$345=$FS14,IF(EX$58:EX$345-(Load_Shape!AV$17:AV$304*AW$7*AW$31+$G$58:$G$345*AW$32+$H$58:$H$345*AW$33)/$C$58:$C$345<0,(Load_Shape!AV$17:AV$304*AW$7*AW$31+$G$58:$G$345*AW$32+$H$58:$H$345*AW$33)/$C$58:$C$345-EX$58:EX$345)))","v":0},{"$f":"SUM(IF($A$58:$A$345=$FS14,IF(EY$58:EY$345-(Load_Shape!AW$17:AW$304*AX$7*AX$31+$G$58:$G$345*AX$32+$H$58:$H$345*AX$33)/$C$58:$C$345<0,(Load_Shape!AW$17:AW$304*AX$7*AX$31+$G$58:$G$345*AX$32+$H$58:$H$345*AX$33)/$C$58:$C$345-EY$58:EY$345)))","v":0},{"$f":"SUM(IF($A$58:$A$345=$FS14,IF(EZ$58:EZ$345-(Load_Shape!AX$17:AX$304*AY$7*AY$31+$G$58:$G$345*AY$32+$H$58:$H$345*AY$33)/$C$58:$C$345<0,(Load_Shape!AX$17:AX$304*AY$7*AY$31+$G$58:$G$345*AY$32+$H$58:$H$345*AY$33)/$C$58:$C$345-EZ$58:EZ$345)))","v":8.8817841970012523E-16},{"$f":"SUM(IF($A$58:$A$345=$FS14,IF(FA$58:FA$345-(Load_Shape!AY$17:AY$304*AZ$7*AZ$31+$G$58:$G$345*AZ$32+$H$58:$H$345*AZ$33)/$C$58:$C$345<0,(Load_Shape!AY$17:AY$304*AZ$7*AZ$31+$G$58:$G$345*AZ$32+$H$58:$H$345*AZ$33)/$C$58:$C$345-FA$58:FA$345)))","v":8.8817841970012523E-16},{"$f":"SUM(IF($A$58:$A$345=$FS14,IF(FB$58:FB$345-(Load_Shape!AZ$17:AZ$304*BA$7*BA$31+$G$58:$G$345*BA$32+$H$58:$H$345*BA$33)/$C$58:$C$345<0,(Load_Shape!AZ$17:AZ$304*BA$7*BA$31+$G$58:$G$345*BA$32+$H$58:$H$345*BA$33)/$C$58:$C$345-FB$58:FB$345)))","v":8.8817841970012523E-16},{"$f":"SUM(IF($A$58:$A$345=$FS14,IF(FC$58:FC$345-(Load_Shape!BA$17:BA$304*BB$7*BB$31+$G$58:$G$345*BB$32+$H$58:$H$345*BB$33)/$C$58:$C$345<0,(Load_Shape!BA$17:BA$304*BB$7*BB$31+$G$58:$G$345*BB$32+$H$58:$H$345*BB$33)/$C$58:$C$345-FC$58:FC$345)))","v":8.8817841970012523E-16},{"$f":"SUM(IF($A$58:$A$345=$FS14,IF(FD$58:FD$345-(Load_Shape!BB$17:BB$304*BC$7*BC$31+$G$58:$G$345*BC$32+$H$58:$H$345*BC$33)/$C$58:$C$345<0,(Load_Shape!BB$17:BB$304*BC$7*BC$31+$G$58:$G$345*BC$32+$H$58:$H$345*BC$33)/$C$58:$C$345-FD$58:FD$345)))","v":0},{"$f":"SUM(IF($A$58:$A$345=$FS14,IF(FE$58:FE$345-(Load_Shape!BC$17:BC$304*BD$7*BD$31+$G$58:$G$345*BD$32+$H$58:$H$345*BD$33)/$C$58:$C$345<0,(Load_Shape!BC$17:BC$304*BD$7*BD$31+$G$58:$G$345*BD$32+$H$58:$H$345*BD$33)/$C$58:$C$345-FE$58:FE$345)))","v":0},{"$f":"SUM(IF($A$58:$A$345=$FS14,IF(FF$58:FF$345-(Load_Shape!BD$17:BD$304*BE$7*BE$31+$G$58:$G$345*BE$32+$H$58:$H$345*BE$33)/$C$58:$C$345<0,(Load_Shape!BD$17:BD$304*BE$7*BE$31+$G$58:$G$345*BE$32+$H$58:$H$345*BE$33)/$C$58:$C$345-FF$58:FF$345)))","v":8.8817841970012523E-16},{"$f":"SUM(IF($A$58:$A$345=$FS14,IF(FG$58:FG$345-(Load_Shape!BE$17:BE$304*BF$7*BF$31+$G$58:$G$345*BF$32+$H$58:$H$345*BF$33)/$C$58:$C$345<0,(Load_Shape!BE$17:BE$304*BF$7*BF$31+$G$58:$G$345*BF$32+$H$58:$H$345*BF$33)/$C$58:$C$345-FG$58:FG$345)))","v":8.8817841970012523E-16},{"$f":"SUM(IF($A$58:$A$345=$FS14,IF(FH$58:FH$345-(Load_Shape!BF$17:BF$304*BG$7*BG$31+$G$58:$G$345*BG$32+$H$58:$H$345*BG$33)/$C$58:$C$345<0,(Load_Shape!BF$17:BF$304*BG$7*BG$31+$G$58:$G$345*BG$32+$H$58:$H$345*BG$33)/$C$58:$C$345-FH$58:FH$345)))","v":8.8817841970012523E-16},{"$f":"SUM(IF($A$58:$A$345=$FS14,IF(FI$58:FI$345-(Load_Shape!BG$17:BG$304*BH$7*BH$31+$G$58:$G$345*BH$32+$H$58:$H$345*BH$33)/$C$58:$C$345<0,(Load_Shape!BG$17:BG$304*BH$7*BH$31+$G$58:$G$345*BH$32+$H$58:$H$345*BH$33)/$C$58:$C$345-FI$58:FI$345)))","v":8.8817841970012523E-16},{"$f":"SUM(IF($A$58:$A$345=$FS14,IF(FJ$58:FJ$345-(Load_Shape!BH$17:BH$304*BI$7*BI$31+$G$58:$G$345*BI$32+$H$58:$H$345*BI$33)/$C$58:$C$345<0,(Load_Shape!BH$17:BH$304*BI$7*BI$31+$G$58:$G$345*BI$32+$H$58:$H$345*BI$33)/$C$58:$C$345-FJ$58:FJ$345)))","v":8.8817841970012523E-16},{"$f":"SUM(IF($A$58:$A$345=$FS14,IF(FK$58:FK$345-(Load_Shape!BI$17:BI$304*BJ$7*BJ$31+$G$58:$G$345*BJ$32+$H$58:$H$345*BJ$33)/$C$58:$C$345<0,(Load_Shape!BI$17:BI$304*BJ$7*BJ$31+$G$58:$G$345*BJ$32+$H$58:$H$345*BJ$33)/$C$58:$C$345-FK$58:FK$345)))","v":0},{"$f":"SUM(IF($A$58:$A$345=$FS14,IF(FL$58:FL$345-(Load_Shape!BJ$17:BJ$304*BK$7*BK$31+$G$58:$G$345*BK$32+$H$58:$H$345*BK$33)/$C$58:$C$345<0,(Load_Shape!BJ$17:BJ$304*BK$7*BK$31+$G$58:$G$345*BK$32+$H$58:$H$345*BK$33)/$C$58:$C$345-FL$58:FL$345)))","v":0},{"$f":"SUM(IF($A$58:$A$345=$FS14,IF(FM$58:FM$345-(Load_Shape!BK$17:BK$304*BL$7*BL$31+$G$58:$G$345*BL$32+$H$58:$H$345*BL$33)/$C$58:$C$345<0,(Load_Shape!BK$17:BK$304*BL$7*BL$31+$G$58:$G$345*BL$32+$H$58:$H$345*BL$33)/$C$58:$C$345-FM$58:FM$345)))","v":8.8817841970012523E-16},{"$f":"SUM(IF($A$58:$A$345=$FS14,IF(FN$58:FN$345-(Load_Shape!BL$17:BL$304*BM$7*BM$31+$G$58:$G$345*BM$32+$H$58:$H$345*BM$33)/$C$58:$C$345<0,(Load_Shape!BL$17:BL$304*BM$7*BM$31+$G$58:$G$345*BM$32+$H$58:$H$345*BM$33)/$C$58:$C$345-FN$58:FN$345)))","v":0},{"$f":"SUM(IF($A$58:$A$345=$FS14,IF(FO$58:FO$345-(Load_Shape!BM$17:BM$304*BN$7*BN$31+$G$58:$G$345*BN$32+$H$58:$H$345*BN$33)/$C$58:$C$345<0,(Load_Shape!BM$17:BM$304*BN$7*BN$31+$G$58:$G$345*BN$32+$H$58:$H$345*BN$33)/$C$58:$C$345-FO$58:FO$345)))","v":1.7763568394002505E-15},{"$f":"SUM(IF($A$58:$A$345=$FS14,IF(FP$58:FP$345-(Load_Shape!BN$17:BN$304*BO$7*BO$31+$G$58:$G$345*BO$32+$H$58:$H$345*BO$33)/$C$58:$C$345<0,(Load_Shape!BN$17:BN$304*BO$7*BO$31+$G$58:$G$345*BO$32+$H$58:$H$345*BO$33)/$C$58:$C$345-FP$58:FP$345)))","v":8.8817841970012523E-16},{"$f":"SUM(IF($A$58:$A$345=$FS14,IF(FQ$58:FQ$345-(Load_Shape!BO$17:BO$304*BP$7*BP$31+$G$58:$G$345*BP$32+$H$58:$H$345*BP$33)/$C$58:$C$345<0,(Load_Shape!BO$17:BO$304*BP$7*BP$31+$G$58:$G$345*BP$32+$H$58:$H$345*BP$33)/$C$58:$C$345-FQ$58:FQ$345)))","v":0},{"$f":"SUM(IF($A$58:$A$345=$FS14,IF(FR$58:FR$345-(Load_Shape!BP$17:BP$304*BQ$7*BQ$31+$G$58:$G$345*BQ$32+$H$58:$H$345*BQ$33)/$C$58:$C$345<0,(Load_Shape!BP$17:BP$304*BQ$7*BQ$31+$G$58:$G$345*BQ$32+$H$58:$H$345*BQ$33)/$C$58:$C$345-FR$58:FR$345)))","v":8.8817841970012523E-16},null,7000,{"$f":"Dispatch_Curve!F89*1000","v":7000},{"$f":"Dispatch_Curve!G89*1000","v":7000},{"$f":"Dispatch_Curve!H89*1000","v":7000},{"$f":"Dispatch_Curve!I89*1000","v":7000},{"$f":"Dispatch_Curve!J89*1000","v":7000},{"$f":"Dispatch_Curve!K89*1000","v":7000},{"$f":"Dispatch_Curve!L89*1000","v":7000},{"$f":"Dispatch_Curve!M89*1000","v":7000},{"$f":"Dispatch_Curve!N89*1000","v":7000},{"$f":"Dispatch_Curve!O89*1000","v":7000},{"$f":"Dispatch_Curve!P89*1000","v":7000},{"$f":"Dispatch_Curve!Q89*1000","v":7000},{"$f":"Dispatch_Curve!R89*1000","v":7000},{"$f":"Dispatch_Curve!S89*1000","v":7000},{"$f":"Dispatch_Curve!T89*1000","v":7000},{"$f":"Dispatch_Curve!U89*1000","v":7000},{"$f":"Dispatch_Curve!V89*1000","v":7000},{"$f":"Dispatch_Curve!W89*1000","v":7000},{"$f":"Dispatch_Curve!X89*1000","v":7000},{"$f":"Dispatch_Curve!Y89*1000","v":7000},{"$f":"Dispatch_Curve!Z89*1000","v":7000},{"$f":"Dispatch_Curve!AA89*1000","v":7000},{"$f":"Dispatch_Curve!AB89*1000","v":7000},{"$f":"Dispatch_Curve!AC89*1000","v":7000},{"$f":"Dispatch_Curve!AD89*1000","v":7000},{"$f":"Dispatch_Curve!AE89*1000","v":7000},{"$f":"Dispatch_Curve!AF89*1000","v":7000},{"$f":"Dispatch_Curve!AG89*1000","v":7000},{"$f":"Dispatch_Curve!AH89*1000","v":7000},{"$f":"Dispatch_Curve!AI89*1000","v":7000},{"$f":"Dispatch_Curve!AJ89*1000","v":7000},{"$f":"Dispatch_Curve!AK89*1000","v":7000},{"$f":"Dispatch_Curve!AL89*1000","v":7000},{"$f":"Dispatch_Curve!AM89*1000","v":7000},{"$f":"Dispatch_Curve!AN89*1000","v":7000},{"$f":"Dispatch_Curve!AO89*1000","v":7000},{"$f":"Dispatch_Curve!AP89*1000","v":7000},{"$f":"Dispatch_Curve!AQ89*1000","v":7000},{"$f":"Dispatch_Curve!AR89*1000","v":7000},{"$f":"Dispatch_Curve!AS89*1000","v":7000},{"$f":"Dispatch_Curve!AT89*1000","v":7000},{"$f":"Dispatch_Curve!AU89*1000","v":7000},{"$f":"Dispatch_Curve!AV89*1000","v":7000},{"$f":"Dispatch_Curve!AW89*1000","v":7000},{"$f":"Dispatch_Curve!AX89*1000","v":7000},{"$f":"Dispatch_Curve!AY89*1000","v":7000},{"$f":"Dispatch_Curve!AZ89*1000","v":7000},{"$f":"Dispatch_Curve!BA89*1000","v":7000},{"$f":"Dispatch_Curve!BB89*1000","v":7000},null,7000,{"$f":"Dispatch_Curve!F132*1000","v":6819.1881249999997},{"$f":"Dispatch_Curve!G132*1000","v":6819.1881249999997},{"$f":"Dispatch_Curve!H132*1000","v":6819.1881249999997},{"$f":"Dispatch_Curve!I132*1000","v":6819.1881249999997},{"$f":"Dispatch_Curve!J132*1000","v":6819.1881249999997},{"$f":"Dispatch_Curve!K132*1000","v":6819.1881249999997},{"$f":"Dispatch_Curve!L132*1000","v":6819.1881249999997},{"$f":"Dispatch_Curve!M132*1000","v":6819.1881249999997},{"$f":"Dispatch_Curve!N132*1000","v":6819.1881249999997},{"$f":"Dispatch_Curve!O132*1000","v":6819.1881249999997},{"$f":"Dispatch_Curve!P132*1000","v":6819.1881249999997},{"$f":"Dispatch_Curve!Q132*1000","v":6819.1881249999997},{"$f":"Dispatch_Curve!R132*1000","v":6819.1881249999997},{"$f":"Dispatch_Curve!S132*1000","v":6819.1881249999997},{"$f":"Dispatch_Curve!T132*1000","v":6819.1881249999997},{"$f":"Dispatch_Curve!U132*1000","v":6819.1881249999997},{"$f":"Dispatch_Curve!V132*1000","v":6819.1881249999997},{"$f":"Dispatch_Curve!W132*1000","v":6819.1881249999997},{"$f":"Dispatch_Curve!X132*1000","v":6819.1881249999997}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Solar PV - Fixed",{"$f":"-Value_Inputs!D78","v":-322.55241323766785},{"$f":"-Value_Inputs!E78","v":-477.28869252995418},{"$f":"-Value_Inputs!F78","v":-1931.5314134708242},{"$f":"-Value_Inputs!G78","v":-5913.7298977135279},{"$f":"-Value_Inputs!H78","v":-6419.9005611222237},{"$f":"-Value_Inputs!I78","v":-7158.2987662343303},{"$f":"-Value_Inputs!J78","v":-7108.1906748706888},{"$f":"-Value_Inputs!K78","v":-7058.4333401465892},{"$f":"-Value_Inputs!L78","v":-8342.1043067655683},{"$f":"-Value_Inputs!M78","v":-8283.7095766182138},{"$f":"-Value_Inputs!N78","v":-8225.7236095818789},{"$f":"-Value_Inputs!O78","v":-8168.157016477071},{"$f":"-Value_Inputs!P78","v":-8110.9799173617248},{"$f":"-Value_Inputs!Q78","v":-8054.2030579402017},{"$f":"-Value_Inputs!R78","v":-7997.8236365346165},{"$f":"-Value_Inputs!S78","v":-7941.8388710788777},{"$f":"-Value_Inputs!T78","v":-7886.2459989813196},{"$f":"-Value_Inputs!U78","v":-7834.056878815637},{"$f":"-Value_Inputs!V78","v":-7779.2184806639143},{"$f":"-Value_Inputs!W78","v":-7801.0676612815532},{"$f":"-Value_Inputs!X78","v":-7768.8463584383317},{"$f":"-Value_Inputs!Y78","v":-7715.5704669486759},{"$f":"-Value_Inputs!Z78","v":-7773.8290912078792},{"$f":"-Value_Inputs!AA78","v":-7871.7404481232406},{"$f":"-Value_Inputs!AB78","v":-7926.9704755605635},{"$f":"-Value_Inputs!AC78","v":-7970.3431005262646},{"$f":"-Value_Inputs!AD78","v":-7914.550698822577},{"$f":"-Value_Inputs!AE78","v":-7948.6307890129356},{"$f":"-Value_Inputs!AF78","v":-8405.2726335625848},{"$f":"-Value_Inputs!AG78","v":-8397.5627817943041},{"$f":"-Value_Inputs!AH78","v":-8342.8101283200776},{"$f":"-Value_Inputs!AI78","v":-8284.4104574218363},{"$f":"-Value_Inputs!AJ78","v":-8226.4195842198787},{"$f":"-Value_Inputs!AK78","v":-8168.8346471303485},{"$f":"-Value_Inputs!AL78","v":-8111.6528046004287},{"$f":"-Value_Inputs!AM78","v":-8054.8712349682282},{"$f":"-Value_Inputs!AN78","v":-7998.5191227202922},{"$f":"-Value_Inputs!AO78","v":-7942.5294888612607},{"$f":"-Value_Inputs!AP78","v":-7886.9317824392092},{"$f":"-Value_Inputs!AQ78","v":-7831.723259962152},{"$f":"-Value_Inputs!AR78","v":-7776.9011971424106},{"$f":"-Value_Inputs!AS78","v":-7722.4628887624203},{"$f":"-Value_Inputs!AT78","v":-7671.9490147429133},{"$f":"-Value_Inputs!AU78","v":-7618.2453716397176},{"$f":"-Value_Inputs!AV78","v":-7575.7402514055912},{"$f":"-Value_Inputs!AW78","v":-7522.7100696457674},{"$f":"-Value_Inputs!AX78","v":-7470.0510991582314},{"$f":"-Value_Inputs!AY78","v":-7417.7607414641243},{"$f":"-Value_Inputs!AZ78","v":-7365.8364162738817},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,3,{"$f":"SUM(IF($A$58:$A$345=$FS15,IF(DV$58:DV$345-(Load_Shape!T$17:T$304*U$7*U$31+$G$58:$G$345*U$32+$H$58:$H$345*U$33)/$C$58:$C$345<0,(Load_Shape!T$17:T$304*U$7*U$31+$G$58:$G$345*U$32+$H$58:$H$345*U$33)/$C$58:$C$345-DV$58:DV$345)))","v":0},{"$f":"SUM(IF($A$58:$A$345=$FS15,IF(DW$58:DW$345-(Load_Shape!U$17:U$304*V$7*V$31+$G$58:$G$345*V$32+$H$58:$H$345*V$33)/$C$58:$C$345<0,(Load_Shape!U$17:U$304*V$7*V$31+$G$58:$G$345*V$32+$H$58:$H$345*V$33)/$C$58:$C$345-DW$58:DW$345)))","v":0},{"$f":"SUM(IF($A$58:$A$345=$FS15,IF(DX$58:DX$345-(Load_Shape!V$17:V$304*W$7*W$31+$G$58:$G$345*W$32+$H$58:$H$345*W$33)/$C$58:$C$345<0,(Load_Shape!V$17:V$304*W$7*W$31+$G$58:$G$345*W$32+$H$58:$H$345*W$33)/$C$58:$C$345-DX$58:DX$345)))","v":0},{"$f":"SUM(IF($A$58:$A$345=$FS15,IF(DY$58:DY$345-(Load_Shape!W$17:W$304*X$7*X$31+$G$58:$G$345*X$32+$H$58:$H$345*X$33)/$C$58:$C$345<0,(Load_Shape!W$17:W$304*X$7*X$31+$G$58:$G$345*X$32+$H$58:$H$345*X$33)/$C$58:$C$345-DY$58:DY$345)))","v":0},{"$f":"SUM(IF($A$58:$A$345=$FS15,IF(DZ$58:DZ$345-(Load_Shape!X$17:X$304*Y$7*Y$31+$G$58:$G$345*Y$32+$H$58:$H$345*Y$33)/$C$58:$C$345<0,(Load_Shape!X$17:X$304*Y$7*Y$31+$G$58:$G$345*Y$32+$H$58:$H$345*Y$33)/$C$58:$C$345-DZ$58:DZ$345)))","v":0},{"$f":"SUM(IF($A$58:$A$345=$FS15,IF(EA$58:EA$345-(Load_Shape!Y$17:Y$304*Z$7*Z$31+$G$58:$G$345*Z$32+$H$58:$H$345*Z$33)/$C$58:$C$345<0,(Load_Shape!Y$17:Y$304*Z$7*Z$31+$G$58:$G$345*Z$32+$H$58:$H$345*Z$33)/$C$58:$C$345-EA$58:EA$345)))","v":0},{"$f":"SUM(IF($A$58:$A$345=$FS15,IF(EB$58:EB$345-(Load_Shape!Z$17:Z$304*AA$7*AA$31+$G$58:$G$345*AA$32+$H$58:$H$345*AA$33)/$C$58:$C$345<0,(Load_Shape!Z$17:Z$304*AA$7*AA$31+$G$58:$G$345*AA$32+$H$58:$H$345*AA$33)/$C$58:$C$345-EB$58:EB$345)))","v":8.8817841970012523E-16},{"$f":"SUM(IF($A$58:$A$345=$FS15,IF(EC$58:EC$345-(Load_Shape!AA$17:AA$304*AB$7*AB$31+$G$58:$G$345*AB$32+$H$58:$H$345*AB$33)/$C$58:$C$345<0,(Load_Shape!AA$17:AA$304*AB$7*AB$31+$G$58:$G$345*AB$32+$H$58:$H$345*AB$33)/$C$58:$C$345-EC$58:EC$345)))","v":1.7763568394002505E-15},{"$f":"SUM(IF($A$58:$A$345=$FS15,IF(ED$58:ED$345-(Load_Shape!AB$17:AB$304*AC$7*AC$31+$G$58:$G$345*AC$32+$H$58:$H$345*AC$33)/$C$58:$C$345<0,(Load_Shape!AB$17:AB$304*AC$7*AC$31+$G$58:$G$345*AC$32+$H$58:$H$345*AC$33)/$C$58:$C$345-ED$58:ED$345)))","v":8.8817841970012523E-16},{"$f":"SUM(IF($A$58:$A$345=$FS15,IF(EE$58:EE$345-(Load_Shape!AC$17:AC$304*AD$7*AD$31+$G$58:$G$345*AD$32+$H$58:$H$345*AD$33)/$C$58:$C$345<0,(Load_Shape!AC$17:AC$304*AD$7*AD$31+$G$58:$G$345*AD$32+$H$58:$H$345*AD$33)/$C$58:$C$345-EE$58:EE$345)))","v":1.7763568394002505E-15},{"$f":"SUM(IF($A$58:$A$345=$FS15,IF(EF$58:EF$345-(Load_Shape!AD$17:AD$304*AE$7*AE$31+$G$58:$G$345*AE$32+$H$58:$H$345*AE$33)/$C$58:$C$345<0,(Load_Shape!AD$17:AD$304*AE$7*AE$31+$G$58:$G$345*AE$32+$H$58:$H$345*AE$33)/$C$58:$C$345-EF$58:EF$345)))","v":1.7763568394002505E-15},{"$f":"SUM(IF($A$58:$A$345=$FS15,IF(EG$58:EG$345-(Load_Shape!AE$17:AE$304*AF$7*AF$31+$G$58:$G$345*AF$32+$H$58:$H$345*AF$33)/$C$58:$C$345<0,(Load_Shape!AE$17:AE$304*AF$7*AF$31+$G$58:$G$345*AF$32+$H$58:$H$345*AF$33)/$C$58:$C$345-EG$58:EG$345)))","v":8.8817841970012523E-16},{"$f":"SUM(IF($A$58:$A$345=$FS15,IF(EH$58:EH$345-(Load_Shape!AF$17:AF$304*AG$7*AG$31+$G$58:$G$345*AG$32+$H$58:$H$345*AG$33)/$C$58:$C$345<0,(Load_Shape!AF$17:AF$304*AG$7*AG$31+$G$58:$G$345*AG$32+$H$58:$H$345*AG$33)/$C$58:$C$345-EH$58:EH$345)))","v":1.7763568394002505E-15},{"$f":"SUM(IF($A$58:$A$345=$FS15,IF(EI$58:EI$345-(Load_Shape!AG$17:AG$304*AH$7*AH$31+$G$58:$G$345*AH$32+$H$58:$H$345*AH$33)/$C$58:$C$345<0,(Load_Shape!AG$17:AG$304*AH$7*AH$31+$G$58:$G$345*AH$32+$H$58:$H$345*AH$33)/$C$58:$C$345-EI$58:EI$345)))","v":1.7763568394002505E-15},{"$f":"SUM(IF($A$58:$A$345=$FS15,IF(EJ$58:EJ$345-(Load_Shape!AH$17:AH$304*AI$7*AI$31+$G$58:$G$345*AI$32+$H$58:$H$345*AI$33)/$C$58:$C$345<0,(Load_Shape!AH$17:AH$304*AI$7*AI$31+$G$58:$G$345*AI$32+$H$58:$H$345*AI$33)/$C$58:$C$345-EJ$58:EJ$345)))","v":1.7763568394002505E-15},{"$f":"SUM(IF($A$58:$A$345=$FS15,IF(EK$58:EK$345-(Load_Shape!AI$17:AI$304*AJ$7*AJ$31+$G$58:$G$345*AJ$32+$H$58:$H$345*AJ$33)/$C$58:$C$345<0,(Load_Shape!AI$17:AI$304*AJ$7*AJ$31+$G$58:$G$345*AJ$32+$H$58:$H$345*AJ$33)/$C$58:$C$345-EK$58:EK$345)))","v":5.3290705182007514E-15},{"$f":"SUM(IF($A$58:$A$345=$FS15,IF(EL$58:EL$345-(Load_Shape!AJ$17:AJ$304*AK$7*AK$31+$G$58:$G$345*AK$32+$H$58:$H$345*AK$33)/$C$58:$C$345<0,(Load_Shape!AJ$17:AJ$304*AK$7*AK$31+$G$58:$G$345*AK$32+$H$58:$H$345*AK$33)/$C$58:$C$345-EL$58:EL$345)))","v":3.5527136788005009E-15},{"$f":"SUM(IF($A$58:$A$345=$FS15,IF(EM$58:EM$345-(Load_Shape!AK$17:AK$304*AL$7*AL$31+$G$58:$G$345*AL$32+$H$58:$H$345*AL$33)/$C$58:$C$345<0,(Load_Shape!AK$17:AK$304*AL$7*AL$31+$G$58:$G$345*AL$32+$H$58:$H$345*AL$33)/$C$58:$C$345-EM$58:EM$345)))","v":4.4408920985006262E-15},{"$f":"SUM(IF($A$58:$A$345=$FS15,IF(EN$58:EN$345-(Load_Shape!AL$17:AL$304*AM$7*AM$31+$G$58:$G$345*AM$32+$H$58:$H$345*AM$33)/$C$58:$C$345<0,(Load_Shape!AL$17:AL$304*AM$7*AM$31+$G$58:$G$345*AM$32+$H$58:$H$345*AM$33)/$C$58:$C$345-EN$58:EN$345)))","v":7.1054273576010019E-15},{"$f":"SUM(IF($A$58:$A$345=$FS15,IF(EO$58:EO$345-(Load_Shape!AM$17:AM$304*AN$7*AN$31+$G$58:$G$345*AN$32+$H$58:$H$345*AN$33)/$C$58:$C$345<0,(Load_Shape!AM$17:AM$304*AN$7*AN$31+$G$58:$G$345*AN$32+$H$58:$H$345*AN$33)/$C$58:$C$345-EO$58:EO$345)))","v":3.5527136788005009E-15},{"$f":"SUM(IF($A$58:$A$345=$FS15,IF(EP$58:EP$345-(Load_Shape!AN$17:AN$304*AO$7*AO$31+$G$58:$G$345*AO$32+$H$58:$H$345*AO$33)/$C$58:$C$345<0,(Load_Shape!AN$17:AN$304*AO$7*AO$31+$G$58:$G$345*AO$32+$H$58:$H$345*AO$33)/$C$58:$C$345-EP$58:EP$345)))","v":3.5527136788005009E-15},{"$f":"SUM(IF($A$58:$A$345=$FS15,IF(EQ$58:EQ$345-(Load_Shape!AO$17:AO$304*AP$7*AP$31+$G$58:$G$345*AP$32+$H$58:$H$345*AP$33)/$C$58:$C$345<0,(Load_Shape!AO$17:AO$304*AP$7*AP$31+$G$58:$G$345*AP$32+$H$58:$H$345*AP$33)/$C$58:$C$345-EQ$58:EQ$345)))","v":3.5527136788005009E-15},{"$f":"SUM(IF($A$58:$A$345=$FS15,IF(ER$58:ER$345-(Load_Shape!AP$17:AP$304*AQ$7*AQ$31+$G$58:$G$345*AQ$32+$H$58:$H$345*AQ$33)/$C$58:$C$345<0,(Load_Shape!AP$17:AP$304*AQ$7*AQ$31+$G$58:$G$345*AQ$32+$H$58:$H$345*AQ$33)/$C$58:$C$345-ER$58:ER$345)))","v":4.4408920985006262E-15},{"$f":"SUM(IF($A$58:$A$345=$FS15,IF(ES$58:ES$345-(Load_Shape!AQ$17:AQ$304*AR$7*AR$31+$G$58:$G$345*AR$32+$H$58:$H$345*AR$33)/$C$58:$C$345<0,(Load_Shape!AQ$17:AQ$304*AR$7*AR$31+$G$58:$G$345*AR$32+$H$58:$H$345*AR$33)/$C$58:$C$345-ES$58:ES$345)))","v":1.7763568394002505E-15},{"$f":"SUM(IF($A$58:$A$345=$FS15,IF(ET$58:ET$345-(Load_Shape!AR$17:AR$304*AS$7*AS$31+$G$58:$G$345*AS$32+$H$58:$H$345*AS$33)/$C$58:$C$345<0,(Load_Shape!AR$17:AR$304*AS$7*AS$31+$G$58:$G$345*AS$32+$H$58:$H$345*AS$33)/$C$58:$C$345-ET$58:ET$345)))","v":3.5527136788005009E-15},{"$f":"SUM(IF($A$58:$A$345=$FS15,IF(EU$58:EU$345-(Load_Shape!AS$17:AS$304*AT$7*AT$31+$G$58:$G$345*AT$32+$H$58:$H$345*AT$33)/$C$58:$C$345<0,(Load_Shape!AS$17:AS$304*AT$7*AT$31+$G$58:$G$345*AT$32+$H$58:$H$345*AT$33)/$C$58:$C$345-EU$58:EU$345)))","v":5.3290705182007514E-15},{"$f":"SUM(IF($A$58:$A$345=$FS15,IF(EV$58:EV$345-(Load_Shape!AT$17:AT$304*AU$7*AU$31+$G$58:$G$345*AU$32+$H$58:$H$345*AU$33)/$C$58:$C$345<0,(Load_Shape!AT$17:AT$304*AU$7*AU$31+$G$58:$G$345*AU$32+$H$58:$H$345*AU$33)/$C$58:$C$345-EV$58:EV$345)))","v":5.3290705182007514E-15},{"$f":"SUM(IF($A$58:$A$345=$FS15,IF(EW$58:EW$345-(Load_Shape!AU$17:AU$304*AV$7*AV$31+$G$58:$G$345*AV$32+$H$58:$H$345*AV$33)/$C$58:$C$345<0,(Load_Shape!AU$17:AU$304*AV$7*AV$31+$G$58:$G$345*AV$32+$H$58:$H$345*AV$33)/$C$58:$C$345-EW$58:EW$345)))","v":2.6645352591003757E-15},{"$f":"SUM(IF($A$58:$A$345=$FS15,IF(EX$58:EX$345-(Load_Shape!AV$17:AV$304*AW$7*AW$31+$G$58:$G$345*AW$32+$H$58:$H$345*AW$33)/$C$58:$C$345<0,(Load_Shape!AV$17:AV$304*AW$7*AW$31+$G$58:$G$345*AW$32+$H$58:$H$345*AW$33)/$C$58:$C$345-EX$58:EX$345)))","v":3.5527136788005009E-15},{"$f":"SUM(IF($A$58:$A$345=$FS15,IF(EY$58:EY$345-(Load_Shape!AW$17:AW$304*AX$7*AX$31+$G$58:$G$345*AX$32+$H$58:$H$345*AX$33)/$C$58:$C$345<0,(Load_Shape!AW$17:AW$304*AX$7*AX$31+$G$58:$G$345*AX$32+$H$58:$H$345*AX$33)/$C$58:$C$345-EY$58:EY$345)))","v":2.6645352591003757E-15},{"$f":"SUM(IF($A$58:$A$345=$FS15,IF(EZ$58:EZ$345-(Load_Shape!AX$17:AX$304*AY$7*AY$31+$G$58:$G$345*AY$32+$H$58:$H$345*AY$33)/$C$58:$C$345<0,(Load_Shape!AX$17:AX$304*AY$7*AY$31+$G$58:$G$345*AY$32+$H$58:$H$345*AY$33)/$C$58:$C$345-EZ$58:EZ$345)))","v":6.2172489379008766E-15},{"$f":"SUM(IF($A$58:$A$345=$FS15,IF(FA$58:FA$345-(Load_Shape!AY$17:AY$304*AZ$7*AZ$31+$G$58:$G$345*AZ$32+$H$58:$H$345*AZ$33)/$C$58:$C$345<0,(Load_Shape!AY$17:AY$304*AZ$7*AZ$31+$G$58:$G$345*AZ$32+$H$58:$H$345*AZ$33)/$C$58:$C$345-FA$58:FA$345)))","v":7.9936057773011271E-15},{"$f":"SUM(IF($A$58:$A$345=$FS15,IF(FB$58:FB$345-(Load_Shape!AZ$17:AZ$304*BA$7*BA$31+$G$58:$G$345*BA$32+$H$58:$H$345*BA$33)/$C$58:$C$345<0,(Load_Shape!AZ$17:AZ$304*BA$7*BA$31+$G$58:$G$345*BA$32+$H$58:$H$345*BA$33)/$C$58:$C$345-FB$58:FB$345)))","v":7.1054273576010019E-15},{"$f":"SUM(IF($A$58:$A$345=$FS15,IF(FC$58:FC$345-(Load_Shape!BA$17:BA$304*BB$7*BB$31+$G$58:$G$345*BB$32+$H$58:$H$345*BB$33)/$C$58:$C$345<0,(Load_Shape!BA$17:BA$304*BB$7*BB$31+$G$58:$G$345*BB$32+$H$58:$H$345*BB$33)/$C$58:$C$345-FC$58:FC$345)))","v":3.5527136788005009E-15},{"$f":"SUM(IF($A$58:$A$345=$FS15,IF(FD$58:FD$345-(Load_Shape!BB$17:BB$304*BC$7*BC$31+$G$58:$G$345*BC$32+$H$58:$H$345*BC$33)/$C$58:$C$345<0,(Load_Shape!BB$17:BB$304*BC$7*BC$31+$G$58:$G$345*BC$32+$H$58:$H$345*BC$33)/$C$58:$C$345-FD$58:FD$345)))","v":4.4408920985006262E-15},{"$f":"SUM(IF($A$58:$A$345=$FS15,IF(FE$58:FE$345-(Load_Shape!BC$17:BC$304*BD$7*BD$31+$G$58:$G$345*BD$32+$H$58:$H$345*BD$33)/$C$58:$C$345<0,(Load_Shape!BC$17:BC$304*BD$7*BD$31+$G$58:$G$345*BD$32+$H$58:$H$345*BD$33)/$C$58:$C$345-FE$58:FE$345)))","v":4.4408920985006262E-15},{"$f":"SUM(IF($A$58:$A$345=$FS15,IF(FF$58:FF$345-(Load_Shape!BD$17:BD$304*BE$7*BE$31+$G$58:$G$345*BE$32+$H$58:$H$345*BE$33)/$C$58:$C$345<0,(Load_Shape!BD$17:BD$304*BE$7*BE$31+$G$58:$G$345*BE$32+$H$58:$H$345*BE$33)/$C$58:$C$345-FF$58:FF$345)))","v":1.7763568394002505E-15},{"$f":"SUM(IF($A$58:$A$345=$FS15,IF(FG$58:FG$345-(Load_Shape!BE$17:BE$304*BF$7*BF$31+$G$58:$G$345*BF$32+$H$58:$H$345*BF$33)/$C$58:$C$345<0,(Load_Shape!BE$17:BE$304*BF$7*BF$31+$G$58:$G$345*BF$32+$H$58:$H$345*BF$33)/$C$58:$C$345-FG$58:FG$345)))","v":1.7763568394002505E-15},{"$f":"SUM(IF($A$58:$A$345=$FS15,IF(FH$58:FH$345-(Load_Shape!BF$17:BF$304*BG$7*BG$31+$G$58:$G$345*BG$32+$H$58:$H$345*BG$33)/$C$58:$C$345<0,(Load_Shape!BF$17:BF$304*BG$7*BG$31+$G$58:$G$345*BG$32+$H$58:$H$345*BG$33)/$C$58:$C$345-FH$58:FH$345)))","v":4.4408920985006262E-15},{"$f":"SUM(IF($A$58:$A$345=$FS15,IF(FI$58:FI$345-(Load_Shape!BG$17:BG$304*BH$7*BH$31+$G$58:$G$345*BH$32+$H$58:$H$345*BH$33)/$C$58:$C$345<0,(Load_Shape!BG$17:BG$304*BH$7*BH$31+$G$58:$G$345*BH$32+$H$58:$H$345*BH$33)/$C$58:$C$345-FI$58:FI$345)))","v":3.5527136788005009E-15},{"$f":"SUM(IF($A$58:$A$345=$FS15,IF(FJ$58:FJ$345-(Load_Shape!BH$17:BH$304*BI$7*BI$31+$G$58:$G$345*BI$32+$H$58:$H$345*BI$33)/$C$58:$C$345<0,(Load_Shape!BH$17:BH$304*BI$7*BI$31+$G$58:$G$345*BI$32+$H$58:$H$345*BI$33)/$C$58:$C$345-FJ$58:FJ$345)))","v":4.4408920985006262E-15},{"$f":"SUM(IF($A$58:$A$345=$FS15,IF(FK$58:FK$345-(Load_Shape!BI$17:BI$304*BJ$7*BJ$31+$G$58:$G$345*BJ$32+$H$58:$H$345*BJ$33)/$C$58:$C$345<0,(Load_Shape!BI$17:BI$304*BJ$7*BJ$31+$G$58:$G$345*BJ$32+$H$58:$H$345*BJ$33)/$C$58:$C$345-FK$58:FK$345)))","v":3.5527136788005009E-15},{"$f":"SUM(IF($A$58:$A$345=$FS15,IF(FL$58:FL$345-(Load_Shape!BJ$17:BJ$304*BK$7*BK$31+$G$58:$G$345*BK$32+$H$58:$H$345*BK$33)/$C$58:$C$345<0,(Load_Shape!BJ$17:BJ$304*BK$7*BK$31+$G$58:$G$345*BK$32+$H$58:$H$345*BK$33)/$C$58:$C$345-FL$58:FL$345)))","v":4.4408920985006262E-15},{"$f":"SUM(IF($A$58:$A$345=$FS15,IF(FM$58:FM$345-(Load_Shape!BK$17:BK$304*BL$7*BL$31+$G$58:$G$345*BL$32+$H$58:$H$345*BL$33)/$C$58:$C$345<0,(Load_Shape!BK$17:BK$304*BL$7*BL$31+$G$58:$G$345*BL$32+$H$58:$H$345*BL$33)/$C$58:$C$345-FM$58:FM$345)))","v":7.1054273576010019E-15},{"$f":"SUM(IF($A$58:$A$345=$FS15,IF(FN$58:FN$345-(Load_Shape!BL$17:BL$304*BM$7*BM$31+$G$58:$G$345*BM$32+$H$58:$H$345*BM$33)/$C$58:$C$345<0,(Load_Shape!BL$17:BL$304*BM$7*BM$31+$G$58:$G$345*BM$32+$H$58:$H$345*BM$33)/$C$58:$C$345-FN$58:FN$345)))","v":2.6645352591003757E-15},{"$f":"SUM(IF($A$58:$A$345=$FS15,IF(FO$58:FO$345-(Load_Shape!BM$17:BM$304*BN$7*BN$31+$G$58:$G$345*BN$32+$H$58:$H$345*BN$33)/$C$58:$C$345<0,(Load_Shape!BM$17:BM$304*BN$7*BN$31+$G$58:$G$345*BN$32+$H$58:$H$345*BN$33)/$C$58:$C$345-FO$58:FO$345)))","v":8.8817841970012523E-16},{"$f":"SUM(IF($A$58:$A$345=$FS15,IF(FP$58:FP$345-(Load_Shape!BN$17:BN$304*BO$7*BO$31+$G$58:$G$345*BO$32+$H$58:$H$345*BO$33)/$C$58:$C$345<0,(Load_Shape!BN$17:BN$304*BO$7*BO$31+$G$58:$G$345*BO$32+$H$58:$H$345*BO$33)/$C$58:$C$345-FP$58:FP$345)))","v":3.5527136788005009E-15},{"$f":"SUM(IF($A$58:$A$345=$FS15,IF(FQ$58:FQ$345-(Load_Shape!BO$17:BO$304*BP$7*BP$31+$G$58:$G$345*BP$32+$H$58:$H$345*BP$33)/$C$58:$C$345<0,(Load_Shape!BO$17:BO$304*BP$7*BP$31+$G$58:$G$345*BP$32+$H$58:$H$345*BP$33)/$C$58:$C$345-FQ$58:FQ$345)))","v":1.7763568394002505E-15},{"$f":"SUM(IF($A$58:$A$345=$FS15,IF(FR$58:FR$345-(Load_Shape!BP$17:BP$304*BQ$7*BQ$31+$G$58:$G$345*BQ$32+$H$58:$H$345*BQ$33)/$C$58:$C$345<0,(Load_Shape!BP$17:BP$304*BQ$7*BQ$31+$G$58:$G$345*BQ$32+$H$58:$H$345*BQ$33)/$C$58:$C$345-FR$58:FR$345)))","v":2.6645352591003757E-15},null,8000,{"$f":"Dispatch_Curve!F90*1000","v":7000},{"$f":"Dispatch_Curve!G90*1000","v":7000},{"$f":"Dispatch_Curve!H90*1000","v":7000},{"$f":"Dispatch_Curve!I90*1000","v":7000},{"$f":"Dispatch_Curve!J90*1000","v":7000},{"$f":"Dispatch_Curve!K90*1000","v":7000},{"$f":"Dispatch_Curve!L90*1000","v":7000},{"$f":"Dispatch_Curve!M90*1000","v":7000},{"$f":"Dispatch_Curve!N90*1000","v":7000},{"$f":"Dispatch_Curve!O90*1000","v":7000},{"$f":"Dispatch_Curve!P90*1000","v":7000},{"$f":"Dispatch_Curve!Q90*1000","v":7000},{"$f":"Dispatch_Curve!R90*1000","v":7000},{"$f":"Dispatch_Curve!S90*1000","v":7000},{"$f":"Dispatch_Curve!T90*1000","v":7000},{"$f":"Dispatch_Curve!U90*1000","v":7000},{"$f":"Dispatch_Curve!V90*1000","v":7000},{"$f":"Dispatch_Curve!W90*1000","v":7000},{"$f":"Dispatch_Curve!X90*1000","v":7000},{"$f":"Dispatch_Curve!Y90*1000","v":7000},{"$f":"Dispatch_Curve!Z90*1000","v":7000},{"$f":"Dispatch_Curve!AA90*1000","v":7000},{"$f":"Dispatch_Curve!AB90*1000","v":7000},{"$f":"Dispatch_Curve!AC90*1000","v":7000},{"$f":"Dispatch_Curve!AD90*1000","v":7000},{"$f":"Dispatch_Curve!AE90*1000","v":7000},{"$f":"Dispatch_Curve!AF90*1000","v":7000},{"$f":"Dispatch_Curve!AG90*1000","v":7000},{"$f":"Dispatch_Curve!AH90*1000","v":7000},{"$f":"Dispatch_Curve!AI90*1000","v":7000},{"$f":"Dispatch_Curve!AJ90*1000","v":7000},{"$f":"Dispatch_Curve!AK90*1000","v":7000},{"$f":"Dispatch_Curve!AL90*1000","v":7000},{"$f":"Dispatch_Curve!AM90*1000","v":7000},{"$f":"Dispatch_Curve!AN90*1000","v":7000},{"$f":"Dispatch_Curve!AO90*1000","v":7000},{"$f":"Dispatch_Curve!AP90*1000","v":7000},{"$f":"Dispatch_Curve!AQ90*1000","v":7000},{"$f":"Dispatch_Curve!AR90*1000","v":7000},{"$f":"Dispatch_Curve!AS90*1000","v":7000},{"$f":"Dispatch_Curve!AT90*1000","v":7000},{"$f":"Dispatch_Curve!AU90*1000","v":7000},{"$f":"Dispatch_Curve!AV90*1000","v":7000},{"$f":"Dispatch_Curve!AW90*1000","v":7000},{"$f":"Dispatch_Curve!AX90*1000","v":7000},{"$f":"Dispatch_Curve!AY90*1000","v":7000},{"$f":"Dispatch_Curve!AZ90*1000","v":7000},{"$f":"Dispatch_Curve!BA90*1000","v":7000},{"$f":"Dispatch_Curve!BB90*1000","v":7000},null,8000,{"$f":"Dispatch_Curve!F133*1000","v":6839.2783333333327},{"$f":"Dispatch_Curve!G133*1000","v":6839.2783333333327},{"$f":"Dispatch_Curve!H133*1000","v":6839.2783333333327},{"$f":"Dispatch_Curve!I133*1000","v":6839.2783333333327},{"$f":"Dispatch_Curve!J133*1000","v":6839.2783333333327},{"$f":"Dispatch_Curve!K133*1000","v":6839.2783333333327},{"$f":"Dispatch_Curve!L133*1000","v":6839.2783333333327},{"$f":"Dispatch_Curve!M133*1000","v":6839.2783333333327},{"$f":"Dispatch_Curve!N133*1000","v":6839.2783333333327},{"$f":"Dispatch_Curve!O133*1000","v":6839.2783333333327},{"$f":"Dispatch_Curve!P133*1000","v":6839.2783333333327},{"$f":"Dispatch_Curve!Q133*1000","v":6839.2783333333327},{"$f":"Dispatch_Curve!R133*1000","v":6839.2783333333327},{"$f":"Dispatch_Curve!S133*1000","v":6839.2783333333327},{"$f":"Dispatch_Curve!T133*1000","v":6839.2783333333327},{"$f":"Dispatch_Curve!U133*1000","v":6839.2783333333327},{"$f":"Dispatch_Curve!V133*1000","v":6839.2783333333327},{"$f":"Dispatch_Curve!W133*1000","v":6839.2783333333327},{"$f":"Dispatch_Curve!X133*1000","v":6839.2783333333327}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Solar PV - Tracking",{"$f":"-Value_Inputs!D79","v":-46.309462912603671},{"$f":"-Value_Inputs!E79","v":-183.34698667221545},{"$f":"-Value_Inputs!F79","v":-2365.9905980329213},{"$f":"-Value_Inputs!G79","v":-3929.2319336057903},{"$f":"-Value_Inputs!H79","v":-6940.4400674062344},{"$f":"-Value_Inputs!I79","v":-11372.621438390281},{"$f":"-Value_Inputs!J79","v":-18248.172549626419},{"$f":"-Value_Inputs!K79","v":-21619.722833263138},{"$f":"-Value_Inputs!L79","v":-24386.185197392508},{"$f":"-Value_Inputs!M79","v":-29433.069038444388},{"$f":"-Value_Inputs!N79","v":-33195.343286924697},{"$f":"-Value_Inputs!O79","v":-32962.975883916239},{"$f":"-Value_Inputs!P79","v":-32732.235052728811},{"$f":"-Value_Inputs!Q79","v":-32585.044852570816},{"$f":"-Value_Inputs!R79","v":-32566.079414596785},{"$f":"-Value_Inputs!S79","v":-36732.650826054582},{"$f":"-Value_Inputs!T79","v":-37808.330969374409},{"$f":"-Value_Inputs!U79","v":-41214.350138333153},{"$f":"-Value_Inputs!V79","v":-44763.957486077976},{"$f":"-Value_Inputs!W79","v":-44503.414126481432},{"$f":"-Value_Inputs!X79","v":-44196.473825972491},{"$f":"-Value_Inputs!Y79","v":-43938.420168719131},{"$f":"-Value_Inputs!Z79","v":-43727.497072314844},{"$f":"-Value_Inputs!AA79","v":-43639.877642671381},{"$f":"-Value_Inputs!AB79","v":-43727.877769407416},{"$f":"-Value_Inputs!AC79","v":-43695.185675638109},{"$f":"-Value_Inputs!AD79","v":-43426.852520497232},{"$f":"-Value_Inputs!AE79","v":-43524.104958370037},{"$f":"-Value_Inputs!AF79","v":-43577.166782350083},{"$f":"-Value_Inputs!AG79","v":-43412.688384465124},{"$f":"-Value_Inputs!AH79","v":-43180.916096026631},{"$f":"-Value_Inputs!AI79","v":-43875.993107740214},{"$f":"-Value_Inputs!AJ79","v":-43968.698700646004},{"$f":"-Value_Inputs!AK79","v":-43845.699343458291},{"$f":"-Value_Inputs!AL79","v":-44260.992707188678},{"$f":"-Value_Inputs!AM79","v":-44562.520557732656},{"$f":"-Value_Inputs!AN79","v":-44250.582913828533},{"$f":"-Value_Inputs!AO79","v":-43940.828833431719},{"$f":"-Value_Inputs!AP79","v":-43645.865957114191},{"$f":"-Value_Inputs!AQ79","v":-43372.563318602814},{"$f":"-Value_Inputs!AR79","v":-43751.848899302306},{"$f":"-Value_Inputs!AS79","v":-43651.104266334354},{"$f":"-Value_Inputs!AT79","v":-43911.048907003365},{"$f":"-Value_Inputs!AU79","v":-44194.968148722073},{"$f":"-Value_Inputs!AV79","v":-43893.334803650752},{"$f":"-Value_Inputs!AW79","v":-43586.081460025176},{"$f":"-Value_Inputs!AX79","v":-43280.978889805003},{"$f":"-Value_Inputs!AY79","v":-42978.012037576365},{"$f":"-Value_Inputs!AZ79","v":-42677.165953313328},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,4,{"$f":"SUM(IF($A$58:$A$345=$FS16,IF(DV$58:DV$345-(Load_Shape!T$17:T$304*U$7*U$31+$G$58:$G$345*U$32+$H$58:$H$345*U$33)/$C$58:$C$345<0,(Load_Shape!T$17:T$304*U$7*U$31+$G$58:$G$345*U$32+$H$58:$H$345*U$33)/$C$58:$C$345-DV$58:DV$345)))","v":0},{"$f":"SUM(IF($A$58:$A$345=$FS16,IF(DW$58:DW$345-(Load_Shape!U$17:U$304*V$7*V$31+$G$58:$G$345*V$32+$H$58:$H$345*V$33)/$C$58:$C$345<0,(Load_Shape!U$17:U$304*V$7*V$31+$G$58:$G$345*V$32+$H$58:$H$345*V$33)/$C$58:$C$345-DW$58:DW$345)))","v":0},{"$f":"SUM(IF($A$58:$A$345=$FS16,IF(DX$58:DX$345-(Load_Shape!V$17:V$304*W$7*W$31+$G$58:$G$345*W$32+$H$58:$H$345*W$33)/$C$58:$C$345<0,(Load_Shape!V$17:V$304*W$7*W$31+$G$58:$G$345*W$32+$H$58:$H$345*W$33)/$C$58:$C$345-DX$58:DX$345)))","v":0},{"$f":"SUM(IF($A$58:$A$345=$FS16,IF(DY$58:DY$345-(Load_Shape!W$17:W$304*X$7*X$31+$G$58:$G$345*X$32+$H$58:$H$345*X$33)/$C$58:$C$345<0,(Load_Shape!W$17:W$304*X$7*X$31+$G$58:$G$345*X$32+$H$58:$H$345*X$33)/$C$58:$C$345-DY$58:DY$345)))","v":0},{"$f":"SUM(IF($A$58:$A$345=$FS16,IF(DZ$58:DZ$345-(Load_Shape!X$17:X$304*Y$7*Y$31+$G$58:$G$345*Y$32+$H$58:$H$345*Y$33)/$C$58:$C$345<0,(Load_Shape!X$17:X$304*Y$7*Y$31+$G$58:$G$345*Y$32+$H$58:$H$345*Y$33)/$C$58:$C$345-DZ$58:DZ$345)))","v":0},{"$f":"SUM(IF($A$58:$A$345=$FS16,IF(EA$58:EA$345-(Load_Shape!Y$17:Y$304*Z$7*Z$31+$G$58:$G$345*Z$32+$H$58:$H$345*Z$33)/$C$58:$C$345<0,(Load_Shape!Y$17:Y$304*Z$7*Z$31+$G$58:$G$345*Z$32+$H$58:$H$345*Z$33)/$C$58:$C$345-EA$58:EA$345)))","v":1.7763568394002505E-15},{"$f":"SUM(IF($A$58:$A$345=$FS16,IF(EB$58:EB$345-(Load_Shape!Z$17:Z$304*AA$7*AA$31+$G$58:$G$345*AA$32+$H$58:$H$345*AA$33)/$C$58:$C$345<0,(Load_Shape!Z$17:Z$304*AA$7*AA$31+$G$58:$G$345*AA$32+$H$58:$H$345*AA$33)/$C$58:$C$345-EB$58:EB$345)))","v":8.8817841970012523E-16},{"$f":"SUM(IF($A$58:$A$345=$FS16,IF(EC$58:EC$345-(Load_Shape!AA$17:AA$304*AB$7*AB$31+$G$58:$G$345*AB$32+$H$58:$H$345*AB$33)/$C$58:$C$345<0,(Load_Shape!AA$17:AA$304*AB$7*AB$31+$G$58:$G$345*AB$32+$H$58:$H$345*AB$33)/$C$58:$C$345-EC$58:EC$345)))","v":0},{"$f":"SUM(IF($A$58:$A$345=$FS16,IF(ED$58:ED$345-(Load_Shape!AB$17:AB$304*AC$7*AC$31+$G$58:$G$345*AC$32+$H$58:$H$345*AC$33)/$C$58:$C$345<0,(Load_Shape!AB$17:AB$304*AC$7*AC$31+$G$58:$G$345*AC$32+$H$58:$H$345*AC$33)/$C$58:$C$345-ED$58:ED$345)))","v":1.7763568394002505E-15},{"$f":"SUM(IF($A$58:$A$345=$FS16,IF(EE$58:EE$345-(Load_Shape!AC$17:AC$304*AD$7*AD$31+$G$58:$G$345*AD$32+$H$58:$H$345*AD$33)/$C$58:$C$345<0,(Load_Shape!AC$17:AC$304*AD$7*AD$31+$G$58:$G$345*AD$32+$H$58:$H$345*AD$33)/$C$58:$C$345-EE$58:EE$345)))","v":1.7763568394002505E-15},{"$f":"SUM(IF($A$58:$A$345=$FS16,IF(EF$58:EF$345-(Load_Shape!AD$17:AD$304*AE$7*AE$31+$G$58:$G$345*AE$32+$H$58:$H$345*AE$33)/$C$58:$C$345<0,(Load_Shape!AD$17:AD$304*AE$7*AE$31+$G$58:$G$345*AE$32+$H$58:$H$345*AE$33)/$C$58:$C$345-EF$58:EF$345)))","v":1.7763568394002505E-15},{"$f":"SUM(IF($A$58:$A$345=$FS16,IF(EG$58:EG$345-(Load_Shape!AE$17:AE$304*AF$7*AF$31+$G$58:$G$345*AF$32+$H$58:$H$345*AF$33)/$C$58:$C$345<0,(Load_Shape!AE$17:AE$304*AF$7*AF$31+$G$58:$G$345*AF$32+$H$58:$H$345*AF$33)/$C$58:$C$345-EG$58:EG$345)))","v":3.9968028886505635E-15},{"$f":"SUM(IF($A$58:$A$345=$FS16,IF(EH$58:EH$345-(Load_Shape!AF$17:AF$304*AG$7*AG$31+$G$58:$G$345*AG$32+$H$58:$H$345*AG$33)/$C$58:$C$345<0,(Load_Shape!AF$17:AF$304*AG$7*AG$31+$G$58:$G$345*AG$32+$H$58:$H$345*AG$33)/$C$58:$C$345-EH$58:EH$345)))","v":3.5527136788005009E-15},{"$f":"SUM(IF($A$58:$A$345=$FS16,IF(EI$58:EI$345-(Load_Shape!AG$17:AG$304*AH$7*AH$31+$G$58:$G$345*AH$32+$H$58:$H$345*AH$33)/$C$58:$C$345<0,(Load_Shape!AG$17:AG$304*AH$7*AH$31+$G$58:$G$345*AH$32+$H$58:$H$345*AH$33)/$C$58:$C$345-EI$58:EI$345)))","v":8.8817841970012523E-16},{"$f":"SUM(IF($A$58:$A$345=$FS16,IF(EJ$58:EJ$345-(Load_Shape!AH$17:AH$304*AI$7*AI$31+$G$58:$G$345*AI$32+$H$58:$H$345*AI$33)/$C$58:$C$345<0,(Load_Shape!AH$17:AH$304*AI$7*AI$31+$G$58:$G$345*AI$32+$H$58:$H$345*AI$33)/$C$58:$C$345-EJ$58:EJ$345)))","v":3.5527136788005009E-15},{"$f":"SUM(IF($A$58:$A$345=$FS16,IF(EK$58:EK$345-(Load_Shape!AI$17:AI$304*AJ$7*AJ$31+$G$58:$G$345*AJ$32+$H$58:$H$345*AJ$33)/$C$58:$C$345<0,(Load_Shape!AI$17:AI$304*AJ$7*AJ$31+$G$58:$G$345*AJ$32+$H$58:$H$345*AJ$33)/$C$58:$C$345-EK$58:EK$345)))","v":3.5527136788005009E-15},{"$f":"SUM(IF($A$58:$A$345=$FS16,IF(EL$58:EL$345-(Load_Shape!AJ$17:AJ$304*AK$7*AK$31+$G$58:$G$345*AK$32+$H$58:$H$345*AK$33)/$C$58:$C$345<0,(Load_Shape!AJ$17:AJ$304*AK$7*AK$31+$G$58:$G$345*AK$32+$H$58:$H$345*AK$33)/$C$58:$C$345-EL$58:EL$345)))","v":1.7763568394002505E-15},{"$f":"SUM(IF($A$58:$A$345=$FS16,IF(EM$58:EM$345-(Load_Shape!AK$17:AK$304*AL$7*AL$31+$G$58:$G$345*AL$32+$H$58:$H$345*AL$33)/$C$58:$C$345<0,(Load_Shape!AK$17:AK$304*AL$7*AL$31+$G$58:$G$345*AL$32+$H$58:$H$345*AL$33)/$C$58:$C$345-EM$58:EM$345)))","v":1.7763568394002505E-15},{"$f":"SUM(IF($A$58:$A$345=$FS16,IF(EN$58:EN$345-(Load_Shape!AL$17:AL$304*AM$7*AM$31+$G$58:$G$345*AM$32+$H$58:$H$345*AM$33)/$C$58:$C$345<0,(Load_Shape!AL$17:AL$304*AM$7*AM$31+$G$58:$G$345*AM$32+$H$58:$H$345*AM$33)/$C$58:$C$345-EN$58:EN$345)))","v":3.9968028886505635E-15},{"$f":"SUM(IF($A$58:$A$345=$FS16,IF(EO$58:EO$345-(Load_Shape!AM$17:AM$304*AN$7*AN$31+$G$58:$G$345*AN$32+$H$58:$H$345*AN$33)/$C$58:$C$345<0,(Load_Shape!AM$17:AM$304*AN$7*AN$31+$G$58:$G$345*AN$32+$H$58:$H$345*AN$33)/$C$58:$C$345-EO$58:EO$345)))","v":2.2204460492503131E-15},{"$f":"SUM(IF($A$58:$A$345=$FS16,IF(EP$58:EP$345-(Load_Shape!AN$17:AN$304*AO$7*AO$31+$G$58:$G$345*AO$32+$H$58:$H$345*AO$33)/$C$58:$C$345<0,(Load_Shape!AN$17:AN$304*AO$7*AO$31+$G$58:$G$345*AO$32+$H$58:$H$345*AO$33)/$C$58:$C$345-EP$58:EP$345)))","v":3.5527136788005009E-15},{"$f":"SUM(IF($A$58:$A$345=$FS16,IF(EQ$58:EQ$345-(Load_Shape!AO$17:AO$304*AP$7*AP$31+$G$58:$G$345*AP$32+$H$58:$H$345*AP$33)/$C$58:$C$345<0,(Load_Shape!AO$17:AO$304*AP$7*AP$31+$G$58:$G$345*AP$32+$H$58:$H$345*AP$33)/$C$58:$C$345-EQ$58:EQ$345)))","v":3.9968028886505635E-15},{"$f":"SUM(IF($A$58:$A$345=$FS16,IF(ER$58:ER$345-(Load_Shape!AP$17:AP$304*AQ$7*AQ$31+$G$58:$G$345*AQ$32+$H$58:$H$345*AQ$33)/$C$58:$C$345<0,(Load_Shape!AP$17:AP$304*AQ$7*AQ$31+$G$58:$G$345*AQ$32+$H$58:$H$345*AQ$33)/$C$58:$C$345-ER$58:ER$345)))","v":5.773159728050814E-15},{"$f":"SUM(IF($A$58:$A$345=$FS16,IF(ES$58:ES$345-(Load_Shape!AQ$17:AQ$304*AR$7*AR$31+$G$58:$G$345*AR$32+$H$58:$H$345*AR$33)/$C$58:$C$345<0,(Load_Shape!AQ$17:AQ$304*AR$7*AR$31+$G$58:$G$345*AR$32+$H$58:$H$345*AR$33)/$C$58:$C$345-ES$58:ES$345)))","v":3.9968028886505635E-15},{"$f":"SUM(IF($A$58:$A$345=$FS16,IF(ET$58:ET$345-(Load_Shape!AR$17:AR$304*AS$7*AS$31+$G$58:$G$345*AS$32+$H$58:$H$345*AS$33)/$C$58:$C$345<0,(Load_Shape!AR$17:AR$304*AS$7*AS$31+$G$58:$G$345*AS$32+$H$58:$H$345*AS$33)/$C$58:$C$345-ET$58:ET$345)))","v":3.5527136788005009E-15},{"$f":"SUM(IF($A$58:$A$345=$FS16,IF(EU$58:EU$345-(Load_Shape!AS$17:AS$304*AT$7*AT$31+$G$58:$G$345*AT$32+$H$58:$H$345*AT$33)/$C$58:$C$345<0,(Load_Shape!AS$17:AS$304*AT$7*AT$31+$G$58:$G$345*AT$32+$H$58:$H$345*AT$33)/$C$58:$C$345-EU$58:EU$345)))","v":4.4408920985006262E-15},{"$f":"SUM(IF($A$58:$A$345=$FS16,IF(EV$58:EV$345-(Load_Shape!AT$17:AT$304*AU$7*AU$31+$G$58:$G$345*AU$32+$H$58:$H$345*AU$33)/$C$58:$C$345<0,(Load_Shape!AT$17:AT$304*AU$7*AU$31+$G$58:$G$345*AU$32+$H$58:$H$345*AU$33)/$C$58:$C$345-EV$58:EV$345)))","v":2.6645352591003757E-15},{"$f":"SUM(IF($A$58:$A$345=$FS16,IF(EW$58:EW$345-(Load_Shape!AU$17:AU$304*AV$7*AV$31+$G$58:$G$345*AV$32+$H$58:$H$345*AV$33)/$C$58:$C$345<0,(Load_Shape!AU$17:AU$304*AV$7*AV$31+$G$58:$G$345*AV$32+$H$58:$H$345*AV$33)/$C$58:$C$345-EW$58:EW$345)))","v":4.4408920985006262E-15},{"$f":"SUM(IF($A$58:$A$345=$FS16,IF(EX$58:EX$345-(Load_Shape!AV$17:AV$304*AW$7*AW$31+$G$58:$G$345*AW$32+$H$58:$H$345*AW$33)/$C$58:$C$345<0,(Load_Shape!AV$17:AV$304*AW$7*AW$31+$G$58:$G$345*AW$32+$H$58:$H$345*AW$33)/$C$58:$C$345-EX$58:EX$345)))","v":4.4408920985006262E-15},{"$f":"SUM(IF($A$58:$A$345=$FS16,IF(EY$58:EY$345-(Load_Shape!AW$17:AW$304*AX$7*AX$31+$G$58:$G$345*AX$32+$H$58:$H$345*AX$33)/$C$58:$C$345<0,(Load_Shape!AW$17:AW$304*AX$7*AX$31+$G$58:$G$345*AX$32+$H$58:$H$345*AX$33)/$C$58:$C$345-EY$58:EY$345)))","v":2.6645352591003757E-15},{"$f":"SUM(IF($A$58:$A$345=$FS16,IF(EZ$58:EZ$345-(Load_Shape!AX$17:AX$304*AY$7*AY$31+$G$58:$G$345*AY$32+$H$58:$H$345*AY$33)/$C$58:$C$345<0,(Load_Shape!AX$17:AX$304*AY$7*AY$31+$G$58:$G$345*AY$32+$H$58:$H$345*AY$33)/$C$58:$C$345-EZ$58:EZ$345)))","v":5.3290705182007514E-15},{"$f":"SUM(IF($A$58:$A$345=$FS16,IF(FA$58:FA$345-(Load_Shape!AY$17:AY$304*AZ$7*AZ$31+$G$58:$G$345*AZ$32+$H$58:$H$345*AZ$33)/$C$58:$C$345<0,(Load_Shape!AY$17:AY$304*AZ$7*AZ$31+$G$58:$G$345*AZ$32+$H$58:$H$345*AZ$33)/$C$58:$C$345-FA$58:FA$345)))","v":5.3290705182007514E-15},{"$f":"SUM(IF($A$58:$A$345=$FS16,IF(FB$58:FB$345-(Load_Shape!AZ$17:AZ$304*BA$7*BA$31+$G$58:$G$345*BA$32+$H$58:$H$345*BA$33)/$C$58:$C$345<0,(Load_Shape!AZ$17:AZ$304*BA$7*BA$31+$G$58:$G$345*BA$32+$H$58:$H$345*BA$33)/$C$58:$C$345-FB$58:FB$345)))","v":3.5527136788005009E-15},{"$f":"SUM(IF($A$58:$A$345=$FS16,IF(FC$58:FC$345-(Load_Shape!BA$17:BA$304*BB$7*BB$31+$G$58:$G$345*BB$32+$H$58:$H$345*BB$33)/$C$58:$C$345<0,(Load_Shape!BA$17:BA$304*BB$7*BB$31+$G$58:$G$345*BB$32+$H$58:$H$345*BB$33)/$C$58:$C$345-FC$58:FC$345)))","v":4.4408920985006262E-15},{"$f":"SUM(IF($A$58:$A$345=$FS16,IF(FD$58:FD$345-(Load_Shape!BB$17:BB$304*BC$7*BC$31+$G$58:$G$345*BC$32+$H$58:$H$345*BC$33)/$C$58:$C$345<0,(Load_Shape!BB$17:BB$304*BC$7*BC$31+$G$58:$G$345*BC$32+$H$58:$H$345*BC$33)/$C$58:$C$345-FD$58:FD$345)))","v":6.2172489379008766E-15},{"$f":"SUM(IF($A$58:$A$345=$FS16,IF(FE$58:FE$345-(Load_Shape!BC$17:BC$304*BD$7*BD$31+$G$58:$G$345*BD$32+$H$58:$H$345*BD$33)/$C$58:$C$345<0,(Load_Shape!BC$17:BC$304*BD$7*BD$31+$G$58:$G$345*BD$32+$H$58:$H$345*BD$33)/$C$58:$C$345-FE$58:FE$345)))","v":3.5527136788005009E-15},{"$f":"SUM(IF($A$58:$A$345=$FS16,IF(FF$58:FF$345-(Load_Shape!BD$17:BD$304*BE$7*BE$31+$G$58:$G$345*BE$32+$H$58:$H$345*BE$33)/$C$58:$C$345<0,(Load_Shape!BD$17:BD$304*BE$7*BE$31+$G$58:$G$345*BE$32+$H$58:$H$345*BE$33)/$C$58:$C$345-FF$58:FF$345)))","v":4.4408920985006262E-15},{"$f":"SUM(IF($A$58:$A$345=$FS16,IF(FG$58:FG$345-(Load_Shape!BE$17:BE$304*BF$7*BF$31+$G$58:$G$345*BF$32+$H$58:$H$345*BF$33)/$C$58:$C$345<0,(Load_Shape!BE$17:BE$304*BF$7*BF$31+$G$58:$G$345*BF$32+$H$58:$H$345*BF$33)/$C$58:$C$345-FG$58:FG$345)))","v":2.6645352591003757E-15},{"$f":"SUM(IF($A$58:$A$345=$FS16,IF(FH$58:FH$345-(Load_Shape!BF$17:BF$304*BG$7*BG$31+$G$58:$G$345*BG$32+$H$58:$H$345*BG$33)/$C$58:$C$345<0,(Load_Shape!BF$17:BF$304*BG$7*BG$31+$G$58:$G$345*BG$32+$H$58:$H$345*BG$33)/$C$58:$C$345-FH$58:FH$345)))","v":2.6645352591003757E-15},{"$f":"SUM(IF($A$58:$A$345=$FS16,IF(FI$58:FI$345-(Load_Shape!BG$17:BG$304*BH$7*BH$31+$G$58:$G$345*BH$32+$H$58:$H$345*BH$33)/$C$58:$C$345<0,(Load_Shape!BG$17:BG$304*BH$7*BH$31+$G$58:$G$345*BH$32+$H$58:$H$345*BH$33)/$C$58:$C$345-FI$58:FI$345)))","v":3.5527136788005009E-15},{"$f":"SUM(IF($A$58:$A$345=$FS16,IF(FJ$58:FJ$345-(Load_Shape!BH$17:BH$304*BI$7*BI$31+$G$58:$G$345*BI$32+$H$58:$H$345*BI$33)/$C$58:$C$345<0,(Load_Shape!BH$17:BH$304*BI$7*BI$31+$G$58:$G$345*BI$32+$H$58:$H$345*BI$33)/$C$58:$C$345-FJ$58:FJ$345)))","v":3.5527136788005009E-15},{"$f":"SUM(IF($A$58:$A$345=$FS16,IF(FK$58:FK$345-(Load_Shape!BI$17:BI$304*BJ$7*BJ$31+$G$58:$G$345*BJ$32+$H$58:$H$345*BJ$33)/$C$58:$C$345<0,(Load_Shape!BI$17:BI$304*BJ$7*BJ$31+$G$58:$G$345*BJ$32+$H$58:$H$345*BJ$33)/$C$58:$C$345-FK$58:FK$345)))","v":1.7763568394002505E-15},{"$f":"SUM(IF($A$58:$A$345=$FS16,IF(FL$58:FL$345-(Load_Shape!BJ$17:BJ$304*BK$7*BK$31+$G$58:$G$345*BK$32+$H$58:$H$345*BK$33)/$C$58:$C$345<0,(Load_Shape!BJ$17:BJ$304*BK$7*BK$31+$G$58:$G$345*BK$32+$H$58:$H$345*BK$33)/$C$58:$C$345-FL$58:FL$345)))","v":4.4408920985006262E-15},{"$f":"SUM(IF($A$58:$A$345=$FS16,IF(FM$58:FM$345-(Load_Shape!BK$17:BK$304*BL$7*BL$31+$G$58:$G$345*BL$32+$H$58:$H$345*BL$33)/$C$58:$C$345<0,(Load_Shape!BK$17:BK$304*BL$7*BL$31+$G$58:$G$345*BL$32+$H$58:$H$345*BL$33)/$C$58:$C$345-FM$58:FM$345)))","v":2.6645352591003757E-15},{"$f":"SUM(IF($A$58:$A$345=$FS16,IF(FN$58:FN$345-(Load_Shape!BL$17:BL$304*BM$7*BM$31+$G$58:$G$345*BM$32+$H$58:$H$345*BM$33)/$C$58:$C$345<0,(Load_Shape!BL$17:BL$304*BM$7*BM$31+$G$58:$G$345*BM$32+$H$58:$H$345*BM$33)/$C$58:$C$345-FN$58:FN$345)))","v":1.7763568394002505E-15},{"$f":"SUM(IF($A$58:$A$345=$FS16,IF(FO$58:FO$345-(Load_Shape!BM$17:BM$304*BN$7*BN$31+$G$58:$G$345*BN$32+$H$58:$H$345*BN$33)/$C$58:$C$345<0,(Load_Shape!BM$17:BM$304*BN$7*BN$31+$G$58:$G$345*BN$32+$H$58:$H$345*BN$33)/$C$58:$C$345-FO$58:FO$345)))","v":3.5527136788005009E-15},{"$f":"SUM(IF($A$58:$A$345=$FS16,IF(FP$58:FP$345-(Load_Shape!BN$17:BN$304*BO$7*BO$31+$G$58:$G$345*BO$32+$H$58:$H$345*BO$33)/$C$58:$C$345<0,(Load_Shape!BN$17:BN$304*BO$7*BO$31+$G$58:$G$345*BO$32+$H$58:$H$345*BO$33)/$C$58:$C$345-FP$58:FP$345)))","v":8.8817841970012523E-16},{"$f":"SUM(IF($A$58:$A$345=$FS16,IF(FQ$58:FQ$345-(Load_Shape!BO$17:BO$304*BP$7*BP$31+$G$58:$G$345*BP$32+$H$58:$H$345*BP$33)/$C$58:$C$345<0,(Load_Shape!BO$17:BO$304*BP$7*BP$31+$G$58:$G$345*BP$32+$H$58:$H$345*BP$33)/$C$58:$C$345-FQ$58:FQ$345)))","v":2.6645352591003757E-15},{"$f":"SUM(IF($A$58:$A$345=$FS16,IF(FR$58:FR$345-(Load_Shape!BP$17:BP$304*BQ$7*BQ$31+$G$58:$G$345*BQ$32+$H$58:$H$345*BQ$33)/$C$58:$C$345<0,(Load_Shape!BP$17:BP$304*BQ$7*BQ$31+$G$58:$G$345*BQ$32+$H$58:$H$345*BQ$33)/$C$58:$C$345-FR$58:FR$345)))","v":5.3290705182007514E-15},null,9000,{"$f":"Dispatch_Curve!F91*1000","v":7000.0000000000073},{"$f":"Dispatch_Curve!G91*1000","v":7000.0000000000073},{"$f":"Dispatch_Curve!H91*1000","v":7000.0000000000073},{"$f":"Dispatch_Curve!I91*1000","v":7000.0000000000073},{"$f":"Dispatch_Curve!J91*1000","v":7000.0000000000073},{"$f":"Dispatch_Curve!K91*1000","v":7000.0000000000073},{"$f":"Dispatch_Curve!L91*1000","v":7000.0000000000073},{"$f":"Dispatch_Curve!M91*1000","v":7000.0000000000073},{"$f":"Dispatch_Curve!N91*1000","v":7000.0000000000073},{"$f":"Dispatch_Curve!O91*1000","v":7000.0000000000073},{"$f":"Dispatch_Curve!P91*1000","v":7000.0000000000073},{"$f":"Dispatch_Curve!Q91*1000","v":7000.0000000000073},{"$f":"Dispatch_Curve!R91*1000","v":7000.0000000000073},{"$f":"Dispatch_Curve!S91*1000","v":7000.0000000000073},{"$f":"Dispatch_Curve!T91*1000","v":7000.0000000000073},{"$f":"Dispatch_Curve!U91*1000","v":7000.0000000000073},{"$f":"Dispatch_Curve!V91*1000","v":7000.0000000000073},{"$f":"Dispatch_Curve!W91*1000","v":7000.0000000000073},{"$f":"Dispatch_Curve!X91*1000","v":7000.0000000000073},{"$f":"Dispatch_Curve!Y91*1000","v":7000.0000000000073},{"$f":"Dispatch_Curve!Z91*1000","v":7000.0000000000073},{"$f":"Dispatch_Curve!AA91*1000","v":7000.0000000000073},{"$f":"Dispatch_Curve!AB91*1000","v":7000.0000000000073},{"$f":"Dispatch_Curve!AC91*1000","v":7000.0000000000073},{"$f":"Dispatch_Curve!AD91*1000","v":7000.0000000000073},{"$f":"Dispatch_Curve!AE91*1000","v":7000.0000000000073},{"$f":"Dispatch_Curve!AF91*1000","v":7000.0000000000073},{"$f":"Dispatch_Curve!AG91*1000","v":7000.0000000000073},{"$f":"Dispatch_Curve!AH91*1000","v":7000.0000000000073},{"$f":"Dispatch_Curve!AI91*1000","v":7000.0000000000073},{"$f":"Dispatch_Curve!AJ91*1000","v":7000.0000000000073},{"$f":"Dispatch_Curve!AK91*1000","v":7000.0000000000073},{"$f":"Dispatch_Curve!AL91*1000","v":7000.0000000000073},{"$f":"Dispatch_Curve!AM91*1000","v":7000.0000000000073},{"$f":"Dispatch_Curve!AN91*1000","v":7000.0000000000073},{"$f":"Dispatch_Curve!AO91*1000","v":7000.0000000000073},{"$f":"Dispatch_Curve!AP91*1000","v":7000.0000000000073},{"$f":"Dispatch_Curve!AQ91*1000","v":7000.0000000000073},{"$f":"Dispatch_Curve!AR91*1000","v":7000.0000000000073},{"$f":"Dispatch_Curve!AS91*1000","v":7000.0000000000073},{"$f":"Dispatch_Curve!AT91*1000","v":7000.0000000000073},{"$f":"Dispatch_Curve!AU91*1000","v":7000.0000000000073},{"$f":"Dispatch_Curve!AV91*1000","v":7000.0000000000073},{"$f":"Dispatch_Curve!AW91*1000","v":7000.0000000000073},{"$f":"Dispatch_Curve!AX91*1000","v":7000.0000000000073},{"$f":"Dispatch_Curve!AY91*1000","v":7000.0000000000073},{"$f":"Dispatch_Curve!AZ91*1000","v":7000.0000000000073},{"$f":"Dispatch_Curve!BA91*1000","v":7000.0000000000073},{"$f":"Dispatch_Curve!BB91*1000","v":7000.0000000000073},null,9000,{"$f":"Dispatch_Curve!F134*1000","v":6855.3505000000005},{"$f":"Dispatch_Curve!G134*1000","v":6855.3505000000005},{"$f":"Dispatch_Curve!H134*1000","v":6855.3505000000005},{"$f":"Dispatch_Curve!I134*1000","v":6855.3505000000005},{"$f":"Dispatch_Curve!J134*1000","v":6855.3505000000005},{"$f":"Dispatch_Curve!K134*1000","v":6855.3505000000005},{"$f":"Dispatch_Curve!L134*1000","v":6855.3505000000005},{"$f":"Dispatch_Curve!M134*1000","v":6855.3505000000005},{"$f":"Dispatch_Curve!N134*1000","v":6855.3505000000005},{"$f":"Dispatch_Curve!O134*1000","v":6855.3505000000005},{"$f":"Dispatch_Curve!P134*1000","v":6855.3505000000005},{"$f":"Dispatch_Curve!Q134*1000","v":6855.3505000000005},{"$f":"Dispatch_Curve!R134*1000","v":6855.3505000000005},{"$f":"Dispatch_Curve!S134*1000","v":6855.3505000000005},{"$f":"Dispatch_Curve!T134*1000","v":6855.3505000000005},{"$f":"Dispatch_Curve!U134*1000","v":6855.3505000000005},{"$f":"Dispatch_Curve!V134*1000","v":6855.3505000000005},{"$f":"Dispatch_Curve!W134*1000","v":6855.3505000000005},{"$f":"Dispatch_Curve!X134*1000","v":6855.3505000000005}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Wind - Coastal",{"$f":"-Value_Inputs!D80","v":-1956.2221850000001},{"$f":"-Value_Inputs!E80","v":-2637.2221850000001},{"$f":"-Value_Inputs!F80","v":-2637.2221850000001},{"$f":"-Value_Inputs!G80","v":-2637.2221851554805},{"$f":"-Value_Inputs!H80","v":-2673.9805851139818},{"$f":"-Value_Inputs!I80","v":-2726.0773851654217},{"$f":"-Value_Inputs!J80","v":-2813.5501953912826},{"$f":"-Value_Inputs!K80","v":-2813.5501954172396},{"$f":"-Value_Inputs!L80","v":-4189.912759369744},{"$f":"-Value_Inputs!M80","v":-4189.912759369744},{"$f":"-Value_Inputs!N80","v":-5224.6250144826963},{"$f":"-Value_Inputs!O80","v":-5224.6250144826963},{"$f":"-Value_Inputs!P80","v":-5224.6250144826963},{"$f":"-Value_Inputs!Q80","v":-5224.6250144826963},{"$f":"-Value_Inputs!R80","v":-5224.6250144826963},{"$f":"-Value_Inputs!S80","v":-5224.6250144826963},{"$f":"-Value_Inputs!T80","v":-8459.4454317875552},{"$f":"-Value_Inputs!U80","v":-8825.2966388673158},{"$f":"-Value_Inputs!V80","v":-8825.2966389773137},{"$f":"-Value_Inputs!W80","v":-8825.2966389773137},{"$f":"-Value_Inputs!X80","v":-8825.2966389773137},{"$f":"-Value_Inputs!Y80","v":-8825.2966389773137},{"$f":"-Value_Inputs!Z80","v":-8825.2966389773137},{"$f":"-Value_Inputs!AA80","v":-8825.2966389773137},{"$f":"-Value_Inputs!AB80","v":-8825.2966389773137},{"$f":"-Value_Inputs!AC80","v":-8825.2966389773155},{"$f":"-Value_Inputs!AD80","v":-8825.2966389773137},{"$f":"-Value_Inputs!AE80","v":-8825.2966389773137},{"$f":"-Value_Inputs!AF80","v":-8825.2966389773137},{"$f":"-Value_Inputs!AG80","v":-8825.2966389773137},{"$f":"-Value_Inputs!AH80","v":-8825.2966389773137},{"$f":"-Value_Inputs!AI80","v":-8825.2966389773137},{"$f":"-Value_Inputs!AJ80","v":-8825.2966389773137},{"$f":"-Value_Inputs!AK80","v":-8825.2966389773155},{"$f":"-Value_Inputs!AL80","v":-8825.2966389773155},{"$f":"-Value_Inputs!AM80","v":-8825.2966389773137},{"$f":"-Value_Inputs!AN80","v":-8825.2966389773137},{"$f":"-Value_Inputs!AO80","v":-8825.2966389773137},{"$f":"-Value_Inputs!AP80","v":-8825.2966389773137},{"$f":"-Value_Inputs!AQ80","v":-8825.2966389773137},{"$f":"-Value_Inputs!AR80","v":-8825.2966389773137},{"$f":"-Value_Inputs!AS80","v":-8825.2966389773155},{"$f":"-Value_Inputs!AT80","v":-8825.2966389773137},{"$f":"-Value_Inputs!AU80","v":-8825.2966389773155},{"$f":"-Value_Inputs!AV80","v":-8825.2966389773155},{"$f":"-Value_Inputs!AW80","v":-8825.2966389773155},{"$f":"-Value_Inputs!AX80","v":-8825.2966389773155},{"$f":"-Value_Inputs!AY80","v":-8825.2966389773155},{"$f":"-Value_Inputs!AZ80","v":-8825.2966389773155},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,{"$f":"SUM(IF($A$58:$A$345=$FS17,IF(DV$58:DV$345-(Load_Shape!T$17:T$304*U$7*U$31+$G$58:$G$345*U$32+$H$58:$H$345*U$33)/$C$58:$C$345<0,(Load_Shape!T$17:T$304*U$7*U$31+$G$58:$G$345*U$32+$H$58:$H$345*U$33)/$C$58:$C$345-DV$58:DV$345)))","v":0},{"$f":"SUM(IF($A$58:$A$345=$FS17,IF(DW$58:DW$345-(Load_Shape!U$17:U$304*V$7*V$31+$G$58:$G$345*V$32+$H$58:$H$345*V$33)/$C$58:$C$345<0,(Load_Shape!U$17:U$304*V$7*V$31+$G$58:$G$345*V$32+$H$58:$H$345*V$33)/$C$58:$C$345-DW$58:DW$345)))","v":0},{"$f":"SUM(IF($A$58:$A$345=$FS17,IF(DX$58:DX$345-(Load_Shape!V$17:V$304*W$7*W$31+$G$58:$G$345*W$32+$H$58:$H$345*W$33)/$C$58:$C$345<0,(Load_Shape!V$17:V$304*W$7*W$31+$G$58:$G$345*W$32+$H$58:$H$345*W$33)/$C$58:$C$345-DX$58:DX$345)))","v":0},{"$f":"SUM(IF($A$58:$A$345=$FS17,IF(DY$58:DY$345-(Load_Shape!W$17:W$304*X$7*X$31+$G$58:$G$345*X$32+$H$58:$H$345*X$33)/$C$58:$C$345<0,(Load_Shape!W$17:W$304*X$7*X$31+$G$58:$G$345*X$32+$H$58:$H$345*X$33)/$C$58:$C$345-DY$58:DY$345)))","v":0},{"$f":"SUM(IF($A$58:$A$345=$FS17,IF(DZ$58:DZ$345-(Load_Shape!X$17:X$304*Y$7*Y$31+$G$58:$G$345*Y$32+$H$58:$H$345*Y$33)/$C$58:$C$345<0,(Load_Shape!X$17:X$304*Y$7*Y$31+$G$58:$G$345*Y$32+$H$58:$H$345*Y$33)/$C$58:$C$345-DZ$58:DZ$345)))","v":0},{"$f":"SUM(IF($A$58:$A$345=$FS17,IF(EA$58:EA$345-(Load_Shape!Y$17:Y$304*Z$7*Z$31+$G$58:$G$345*Z$32+$H$58:$H$345*Z$33)/$C$58:$C$345<0,(Load_Shape!Y$17:Y$304*Z$7*Z$31+$G$58:$G$345*Z$32+$H$58:$H$345*Z$33)/$C$58:$C$345-EA$58:EA$345)))","v":1.7763568394002505E-15},{"$f":"SUM(IF($A$58:$A$345=$FS17,IF(EB$58:EB$345-(Load_Shape!Z$17:Z$304*AA$7*AA$31+$G$58:$G$345*AA$32+$H$58:$H$345*AA$33)/$C$58:$C$345<0,(Load_Shape!Z$17:Z$304*AA$7*AA$31+$G$58:$G$345*AA$32+$H$58:$H$345*AA$33)/$C$58:$C$345-EB$58:EB$345)))","v":2.6645352591003757E-15},{"$f":"SUM(IF($A$58:$A$345=$FS17,IF(EC$58:EC$345-(Load_Shape!AA$17:AA$304*AB$7*AB$31+$G$58:$G$345*AB$32+$H$58:$H$345*AB$33)/$C$58:$C$345<0,(Load_Shape!AA$17:AA$304*AB$7*AB$31+$G$58:$G$345*AB$32+$H$58:$H$345*AB$33)/$C$58:$C$345-EC$58:EC$345)))","v":3.9968028886505635E-15},{"$f":"SUM(IF($A$58:$A$345=$FS17,IF(ED$58:ED$345-(Load_Shape!AB$17:AB$304*AC$7*AC$31+$G$58:$G$345*AC$32+$H$58:$H$345*AC$33)/$C$58:$C$345<0,(Load_Shape!AB$17:AB$304*AC$7*AC$31+$G$58:$G$345*AC$32+$H$58:$H$345*AC$33)/$C$58:$C$345-ED$58:ED$345)))","v":2.6645352591003757E-15},{"$f":"SUM(IF($A$58:$A$345=$FS17,IF(EE$58:EE$345-(Load_Shape!AC$17:AC$304*AD$7*AD$31+$G$58:$G$345*AD$32+$H$58:$H$345*AD$33)/$C$58:$C$345<0,(Load_Shape!AC$17:AC$304*AD$7*AD$31+$G$58:$G$345*AD$32+$H$58:$H$345*AD$33)/$C$58:$C$345-EE$58:EE$345)))","v":1.3322676295501878E-15},{"$f":"SUM(IF($A$58:$A$345=$FS17,IF(EF$58:EF$345-(Load_Shape!AD$17:AD$304*AE$7*AE$31+$G$58:$G$345*AE$32+$H$58:$H$345*AE$33)/$C$58:$C$345<0,(Load_Shape!AD$17:AD$304*AE$7*AE$31+$G$58:$G$345*AE$32+$H$58:$H$345*AE$33)/$C$58:$C$345-EF$58:EF$345)))","v":2.2204460492503131E-15},{"$f":"SUM(IF($A$58:$A$345=$FS17,IF(EG$58:EG$345-(Load_Shape!AE$17:AE$304*AF$7*AF$31+$G$58:$G$345*AF$32+$H$58:$H$345*AF$33)/$C$58:$C$345<0,(Load_Shape!AE$17:AE$304*AF$7*AF$31+$G$58:$G$345*AF$32+$H$58:$H$345*AF$33)/$C$58:$C$345-EG$58:EG$345)))","v":1.7763568394002505E-15},{"$f":"SUM(IF($A$58:$A$345=$FS17,IF(EH$58:EH$345-(Load_Shape!AF$17:AF$304*AG$7*AG$31+$G$58:$G$345*AG$32+$H$58:$H$345*AG$33)/$C$58:$C$345<0,(Load_Shape!AF$17:AF$304*AG$7*AG$31+$G$58:$G$345*AG$32+$H$58:$H$345*AG$33)/$C$58:$C$345-EH$58:EH$345)))","v":2.2204460492503131E-15},{"$f":"SUM(IF($A$58:$A$345=$FS17,IF(EI$58:EI$345-(Load_Shape!AG$17:AG$304*AH$7*AH$31+$G$58:$G$345*AH$32+$H$58:$H$345*AH$33)/$C$58:$C$345<0,(Load_Shape!AG$17:AG$304*AH$7*AH$31+$G$58:$G$345*AH$32+$H$58:$H$345*AH$33)/$C$58:$C$345-EI$58:EI$345)))","v":3.5527136788005009E-15},{"$f":"SUM(IF($A$58:$A$345=$FS17,IF(EJ$58:EJ$345-(Load_Shape!AH$17:AH$304*AI$7*AI$31+$G$58:$G$345*AI$32+$H$58:$H$345*AI$33)/$C$58:$C$345<0,(Load_Shape!AH$17:AH$304*AI$7*AI$31+$G$58:$G$345*AI$32+$H$58:$H$345*AI$33)/$C$58:$C$345-EJ$58:EJ$345)))","v":4.8849813083506888E-15},{"$f":"SUM(IF($A$58:$A$345=$FS17,IF(EK$58:EK$345-(Load_Shape!AI$17:AI$304*AJ$7*AJ$31+$G$58:$G$345*AJ$32+$H$58:$H$345*AJ$33)/$C$58:$C$345<0,(Load_Shape!AI$17:AI$304*AJ$7*AJ$31+$G$58:$G$345*AJ$32+$H$58:$H$345*AJ$33)/$C$58:$C$345-EK$58:EK$345)))","v":2.6645352591003757E-15},{"$f":"SUM(IF($A$58:$A$345=$FS17,IF(EL$58:EL$345-(Load_Shape!AJ$17:AJ$304*AK$7*AK$31+$G$58:$G$345*AK$32+$H$58:$H$345*AK$33)/$C$58:$C$345<0,(Load_Shape!AJ$17:AJ$304*AK$7*AK$31+$G$58:$G$345*AK$32+$H$58:$H$345*AK$33)/$C$58:$C$345-EL$58:EL$345)))","v":4.4408920985006262E-15},{"$f":"SUM(IF($A$58:$A$345=$FS17,IF(EM$58:EM$345-(Load_Shape!AK$17:AK$304*AL$7*AL$31+$G$58:$G$345*AL$32+$H$58:$H$345*AL$33)/$C$58:$C$345<0,(Load_Shape!AK$17:AK$304*AL$7*AL$31+$G$58:$G$345*AL$32+$H$58:$H$345*AL$33)/$C$58:$C$345-EM$58:EM$345)))","v":1.7763568394002505E-15},{"$f":"SUM(IF($A$58:$A$345=$FS17,IF(EN$58:EN$345-(Load_Shape!AL$17:AL$304*AM$7*AM$31+$G$58:$G$345*AM$32+$H$58:$H$345*AM$33)/$C$58:$C$345<0,(Load_Shape!AL$17:AL$304*AM$7*AM$31+$G$58:$G$345*AM$32+$H$58:$H$345*AM$33)/$C$58:$C$345-EN$58:EN$345)))","v":4.4408920985006262E-15},{"$f":"SUM(IF($A$58:$A$345=$FS17,IF(EO$58:EO$345-(Load_Shape!AM$17:AM$304*AN$7*AN$31+$G$58:$G$345*AN$32+$H$58:$H$345*AN$33)/$C$58:$C$345<0,(Load_Shape!AM$17:AM$304*AN$7*AN$31+$G$58:$G$345*AN$32+$H$58:$H$345*AN$33)/$C$58:$C$345-EO$58:EO$345)))","v":1.7763568394002505E-15},{"$f":"SUM(IF($A$58:$A$345=$FS17,IF(EP$58:EP$345-(Load_Shape!AN$17:AN$304*AO$7*AO$31+$G$58:$G$345*AO$32+$H$58:$H$345*AO$33)/$C$58:$C$345<0,(Load_Shape!AN$17:AN$304*AO$7*AO$31+$G$58:$G$345*AO$32+$H$58:$H$345*AO$33)/$C$58:$C$345-EP$58:EP$345)))","v":3.9968028886505635E-15},{"$f":"SUM(IF($A$58:$A$345=$FS17,IF(EQ$58:EQ$345-(Load_Shape!AO$17:AO$304*AP$7*AP$31+$G$58:$G$345*AP$32+$H$58:$H$345*AP$33)/$C$58:$C$345<0,(Load_Shape!AO$17:AO$304*AP$7*AP$31+$G$58:$G$345*AP$32+$H$58:$H$345*AP$33)/$C$58:$C$345-EQ$58:EQ$345)))","v":3.5527136788005009E-15},{"$f":"SUM(IF($A$58:$A$345=$FS17,IF(ER$58:ER$345-(Load_Shape!AP$17:AP$304*AQ$7*AQ$31+$G$58:$G$345*AQ$32+$H$58:$H$345*AQ$33)/$C$58:$C$345<0,(Load_Shape!AP$17:AP$304*AQ$7*AQ$31+$G$58:$G$345*AQ$32+$H$58:$H$345*AQ$33)/$C$58:$C$345-ER$58:ER$345)))","v":2.6645352591003757E-15},{"$f":"SUM(IF($A$58:$A$345=$FS17,IF(ES$58:ES$345-(Load_Shape!AQ$17:AQ$304*AR$7*AR$31+$G$58:$G$345*AR$32+$H$58:$H$345*AR$33)/$C$58:$C$345<0,(Load_Shape!AQ$17:AQ$304*AR$7*AR$31+$G$58:$G$345*AR$32+$H$58:$H$345*AR$33)/$C$58:$C$345-ES$58:ES$345)))","v":2.6645352591003757E-15},{"$f":"SUM(IF($A$58:$A$345=$FS17,IF(ET$58:ET$345-(Load_Shape!AR$17:AR$304*AS$7*AS$31+$G$58:$G$345*AS$32+$H$58:$H$345*AS$33)/$C$58:$C$345<0,(Load_Shape!AR$17:AR$304*AS$7*AS$31+$G$58:$G$345*AS$32+$H$58:$H$345*AS$33)/$C$58:$C$345-ET$58:ET$345)))","v":6.2172489379008766E-15},{"$f":"SUM(IF($A$58:$A$345=$FS17,IF(EU$58:EU$345-(Load_Shape!AS$17:AS$304*AT$7*AT$31+$G$58:$G$345*AT$32+$H$58:$H$345*AT$33)/$C$58:$C$345<0,(Load_Shape!AS$17:AS$304*AT$7*AT$31+$G$58:$G$345*AT$32+$H$58:$H$345*AT$33)/$C$58:$C$345-EU$58:EU$345)))","v":1.7763568394002505E-15},{"$f":"SUM(IF($A$58:$A$345=$FS17,IF(EV$58:EV$345-(Load_Shape!AT$17:AT$304*AU$7*AU$31+$G$58:$G$345*AU$32+$H$58:$H$345*AU$33)/$C$58:$C$345<0,(Load_Shape!AT$17:AT$304*AU$7*AU$31+$G$58:$G$345*AU$32+$H$58:$H$345*AU$33)/$C$58:$C$345-EV$58:EV$345)))","v":8.8817841970012523E-16},{"$f":"SUM(IF($A$58:$A$345=$FS17,IF(EW$58:EW$345-(Load_Shape!AU$17:AU$304*AV$7*AV$31+$G$58:$G$345*AV$32+$H$58:$H$345*AV$33)/$C$58:$C$345<0,(Load_Shape!AU$17:AU$304*AV$7*AV$31+$G$58:$G$345*AV$32+$H$58:$H$345*AV$33)/$C$58:$C$345-EW$58:EW$345)))","v":2.6645352591003757E-15},{"$f":"SUM(IF($A$58:$A$345=$FS17,IF(EX$58:EX$345-(Load_Shape!AV$17:AV$304*AW$7*AW$31+$G$58:$G$345*AW$32+$H$58:$H$345*AW$33)/$C$58:$C$345<0,(Load_Shape!AV$17:AV$304*AW$7*AW$31+$G$58:$G$345*AW$32+$H$58:$H$345*AW$33)/$C$58:$C$345-EX$58:EX$345)))","v":3.5527136788005009E-15},{"$f":"SUM(IF($A$58:$A$345=$FS17,IF(EY$58:EY$345-(Load_Shape!AW$17:AW$304*AX$7*AX$31+$G$58:$G$345*AX$32+$H$58:$H$345*AX$33)/$C$58:$C$345<0,(Load_Shape!AW$17:AW$304*AX$7*AX$31+$G$58:$G$345*AX$32+$H$58:$H$345*AX$33)/$C$58:$C$345-EY$58:EY$345)))","v":8.8817841970012523E-16},{"$f":"SUM(IF($A$58:$A$345=$FS17,IF(EZ$58:EZ$345-(Load_Shape!AX$17:AX$304*AY$7*AY$31+$G$58:$G$345*AY$32+$H$58:$H$345*AY$33)/$C$58:$C$345<0,(Load_Shape!AX$17:AX$304*AY$7*AY$31+$G$58:$G$345*AY$32+$H$58:$H$345*AY$33)/$C$58:$C$345-EZ$58:EZ$345)))","v":8.8817841970012523E-16},{"$f":"SUM(IF($A$58:$A$345=$FS17,IF(FA$58:FA$345-(Load_Shape!AY$17:AY$304*AZ$7*AZ$31+$G$58:$G$345*AZ$32+$H$58:$H$345*AZ$33)/$C$58:$C$345<0,(Load_Shape!AY$17:AY$304*AZ$7*AZ$31+$G$58:$G$345*AZ$32+$H$58:$H$345*AZ$33)/$C$58:$C$345-FA$58:FA$345)))","v":2.6645352591003757E-15},{"$f":"SUM(IF($A$58:$A$345=$FS17,IF(FB$58:FB$345-(Load_Shape!AZ$17:AZ$304*BA$7*BA$31+$G$58:$G$345*BA$32+$H$58:$H$345*BA$33)/$C$58:$C$345<0,(Load_Shape!AZ$17:AZ$304*BA$7*BA$31+$G$58:$G$345*BA$32+$H$58:$H$345*BA$33)/$C$58:$C$345-FB$58:FB$345)))","v":2.6645352591003757E-15},{"$f":"SUM(IF($A$58:$A$345=$FS17,IF(FC$58:FC$345-(Load_Shape!BA$17:BA$304*BB$7*BB$31+$G$58:$G$345*BB$32+$H$58:$H$345*BB$33)/$C$58:$C$345<0,(Load_Shape!BA$17:BA$304*BB$7*BB$31+$G$58:$G$345*BB$32+$H$58:$H$345*BB$33)/$C$58:$C$345-FC$58:FC$345)))","v":2.6645352591003757E-15},{"$f":"SUM(IF($A$58:$A$345=$FS17,IF(FD$58:FD$345-(Load_Shape!BB$17:BB$304*BC$7*BC$31+$G$58:$G$345*BC$32+$H$58:$H$345*BC$33)/$C$58:$C$345<0,(Load_Shape!BB$17:BB$304*BC$7*BC$31+$G$58:$G$345*BC$32+$H$58:$H$345*BC$33)/$C$58:$C$345-FD$58:FD$345)))","v":5.3290705182007514E-15},{"$f":"SUM(IF($A$58:$A$345=$FS17,IF(FE$58:FE$345-(Load_Shape!BC$17:BC$304*BD$7*BD$31+$G$58:$G$345*BD$32+$H$58:$H$345*BD$33)/$C$58:$C$345<0,(Load_Shape!BC$17:BC$304*BD$7*BD$31+$G$58:$G$345*BD$32+$H$58:$H$345*BD$33)/$C$58:$C$345-FE$58:FE$345)))","v":5.3290705182007514E-15},{"$f":"SUM(IF($A$58:$A$345=$FS17,IF(FF$58:FF$345-(Load_Shape!BD$17:BD$304*BE$7*BE$31+$G$58:$G$345*BE$32+$H$58:$H$345*BE$33)/$C$58:$C$345<0,(Load_Shape!BD$17:BD$304*BE$7*BE$31+$G$58:$G$345*BE$32+$H$58:$H$345*BE$33)/$C$58:$C$345-FF$58:FF$345)))","v":3.5527136788005009E-15},{"$f":"SUM(IF($A$58:$A$345=$FS17,IF(FG$58:FG$345-(Load_Shape!BE$17:BE$304*BF$7*BF$31+$G$58:$G$345*BF$32+$H$58:$H$345*BF$33)/$C$58:$C$345<0,(Load_Shape!BE$17:BE$304*BF$7*BF$31+$G$58:$G$345*BF$32+$H$58:$H$345*BF$33)/$C$58:$C$345-FG$58:FG$345)))","v":2.6645352591003757E-15},{"$f":"SUM(IF($A$58:$A$345=$FS17,IF(FH$58:FH$345-(Load_Shape!BF$17:BF$304*BG$7*BG$31+$G$58:$G$345*BG$32+$H$58:$H$345*BG$33)/$C$58:$C$345<0,(Load_Shape!BF$17:BF$304*BG$7*BG$31+$G$58:$G$345*BG$32+$H$58:$H$345*BG$33)/$C$58:$C$345-FH$58:FH$345)))","v":5.3290705182007514E-15},{"$f":"SUM(IF($A$58:$A$345=$FS17,IF(FI$58:FI$345-(Load_Shape!BG$17:BG$304*BH$7*BH$31+$G$58:$G$345*BH$32+$H$58:$H$345*BH$33)/$C$58:$C$345<0,(Load_Shape!BG$17:BG$304*BH$7*BH$31+$G$58:$G$345*BH$32+$H$58:$H$345*BH$33)/$C$58:$C$345-FI$58:FI$345)))","v":3.5527136788005009E-15},{"$f":"SUM(IF($A$58:$A$345=$FS17,IF(FJ$58:FJ$345-(Load_Shape!BH$17:BH$304*BI$7*BI$31+$G$58:$G$345*BI$32+$H$58:$H$345*BI$33)/$C$58:$C$345<0,(Load_Shape!BH$17:BH$304*BI$7*BI$31+$G$58:$G$345*BI$32+$H$58:$H$345*BI$33)/$C$58:$C$345-FJ$58:FJ$345)))","v":8.8817841970012523E-16},{"$f":"SUM(IF($A$58:$A$345=$FS17,IF(FK$58:FK$345-(Load_Shape!BI$17:BI$304*BJ$7*BJ$31+$G$58:$G$345*BJ$32+$H$58:$H$345*BJ$33)/$C$58:$C$345<0,(Load_Shape!BI$17:BI$304*BJ$7*BJ$31+$G$58:$G$345*BJ$32+$H$58:$H$345*BJ$33)/$C$58:$C$345-FK$58:FK$345)))","v":1.7763568394002505E-15},{"$f":"SUM(IF($A$58:$A$345=$FS17,IF(FL$58:FL$345-(Load_Shape!BJ$17:BJ$304*BK$7*BK$31+$G$58:$G$345*BK$32+$H$58:$H$345*BK$33)/$C$58:$C$345<0,(Load_Shape!BJ$17:BJ$304*BK$7*BK$31+$G$58:$G$345*BK$32+$H$58:$H$345*BK$33)/$C$58:$C$345-FL$58:FL$345)))","v":3.5527136788005009E-15},{"$f":"SUM(IF($A$58:$A$345=$FS17,IF(FM$58:FM$345-(Load_Shape!BK$17:BK$304*BL$7*BL$31+$G$58:$G$345*BL$32+$H$58:$H$345*BL$33)/$C$58:$C$345<0,(Load_Shape!BK$17:BK$304*BL$7*BL$31+$G$58:$G$345*BL$32+$H$58:$H$345*BL$33)/$C$58:$C$345-FM$58:FM$345)))","v":7.9936057773011271E-15},{"$f":"SUM(IF($A$58:$A$345=$FS17,IF(FN$58:FN$345-(Load_Shape!BL$17:BL$304*BM$7*BM$31+$G$58:$G$345*BM$32+$H$58:$H$345*BM$33)/$C$58:$C$345<0,(Load_Shape!BL$17:BL$304*BM$7*BM$31+$G$58:$G$345*BM$32+$H$58:$H$345*BM$33)/$C$58:$C$345-FN$58:FN$345)))","v":2.6645352591003757E-15},{"$f":"SUM(IF($A$58:$A$345=$FS17,IF(FO$58:FO$345-(Load_Shape!BM$17:BM$304*BN$7*BN$31+$G$58:$G$345*BN$32+$H$58:$H$345*BN$33)/$C$58:$C$345<0,(Load_Shape!BM$17:BM$304*BN$7*BN$31+$G$58:$G$345*BN$32+$H$58:$H$345*BN$33)/$C$58:$C$345-FO$58:FO$345)))","v":7.9936057773011271E-15},{"$f":"SUM(IF($A$58:$A$345=$FS17,IF(FP$58:FP$345-(Load_Shape!BN$17:BN$304*BO$7*BO$31+$G$58:$G$345*BO$32+$H$58:$H$345*BO$33)/$C$58:$C$345<0,(Load_Shape!BN$17:BN$304*BO$7*BO$31+$G$58:$G$345*BO$32+$H$58:$H$345*BO$33)/$C$58:$C$345-FP$58:FP$345)))","v":6.2172489379008766E-15},{"$f":"SUM(IF($A$58:$A$345=$FS17,IF(FQ$58:FQ$345-(Load_Shape!BO$17:BO$304*BP$7*BP$31+$G$58:$G$345*BP$32+$H$58:$H$345*BP$33)/$C$58:$C$345<0,(Load_Shape!BO$17:BO$304*BP$7*BP$31+$G$58:$G$345*BP$32+$H$58:$H$345*BP$33)/$C$58:$C$345-FQ$58:FQ$345)))","v":3.5527136788005009E-15},{"$f":"SUM(IF($A$58:$A$345=$FS17,IF(FR$58:FR$345-(Load_Shape!BP$17:BP$304*BQ$7*BQ$31+$G$58:$G$345*BQ$32+$H$58:$H$345*BQ$33)/$C$58:$C$345<0,(Load_Shape!BP$17:BP$304*BQ$7*BQ$31+$G$58:$G$345*BQ$32+$H$58:$H$345*BQ$33)/$C$58:$C$345-FR$58:FR$345)))","v":4.4408920985006262E-15},null,10000,{"$f":"Dispatch_Curve!F92*1000","v":7000},{"$f":"Dispatch_Curve!G92*1000","v":7000},{"$f":"Dispatch_Curve!H92*1000","v":7000},{"$f":"Dispatch_Curve!I92*1000","v":7000},{"$f":"Dispatch_Curve!J92*1000","v":7000},{"$f":"Dispatch_Curve!K92*1000","v":7000},{"$f":"Dispatch_Curve!L92*1000","v":7000},{"$f":"Dispatch_Curve!M92*1000","v":7000},{"$f":"Dispatch_Curve!N92*1000","v":7000},{"$f":"Dispatch_Curve!O92*1000","v":7000},{"$f":"Dispatch_Curve!P92*1000","v":7000},{"$f":"Dispatch_Curve!Q92*1000","v":7000},{"$f":"Dispatch_Curve!R92*1000","v":7000},{"$f":"Dispatch_Curve!S92*1000","v":7000},{"$f":"Dispatch_Curve!T92*1000","v":7000},{"$f":"Dispatch_Curve!U92*1000","v":7000},{"$f":"Dispatch_Curve!V92*1000","v":7000},{"$f":"Dispatch_Curve!W92*1000","v":7000},{"$f":"Dispatch_Curve!X92*1000","v":7000},{"$f":"Dispatch_Curve!Y92*1000","v":7000},{"$f":"Dispatch_Curve!Z92*1000","v":7000},{"$f":"Dispatch_Curve!AA92*1000","v":7000},{"$f":"Dispatch_Curve!AB92*1000","v":7000},{"$f":"Dispatch_Curve!AC92*1000","v":7000},{"$f":"Dispatch_Curve!AD92*1000","v":7000},{"$f":"Dispatch_Curve!AE92*1000","v":7000},{"$f":"Dispatch_Curve!AF92*1000","v":7000},{"$f":"Dispatch_Curve!AG92*1000","v":7000},{"$f":"Dispatch_Curve!AH92*1000","v":7000},{"$f":"Dispatch_Curve!AI92*1000","v":7000},{"$f":"Dispatch_Curve!AJ92*1000","v":7000},{"$f":"Dispatch_Curve!AK92*1000","v":7000},{"$f":"Dispatch_Curve!AL92*1000","v":7000},{"$f":"Dispatch_Curve!AM92*1000","v":7000},{"$f":"Dispatch_Curve!AN92*1000","v":7000},{"$f":"Dispatch_Curve!AO92*1000","v":7000},{"$f":"Dispatch_Curve!AP92*1000","v":7000},{"$f":"Dispatch_Curve!AQ92*1000","v":7000},{"$f":"Dispatch_Curve!AR92*1000","v":7000},{"$f":"Dispatch_Curve!AS92*1000","v":7000},{"$f":"Dispatch_Curve!AT92*1000","v":7000},{"$f":"Dispatch_Curve!AU92*1000","v":7000},{"$f":"Dispatch_Curve!AV92*1000","v":7000},{"$f":"Dispatch_Curve!AW92*1000","v":7000},{"$f":"Dispatch_Curve!AX92*1000","v":7000},{"$f":"Dispatch_Curve!AY92*1000","v":7000},{"$f":"Dispatch_Curve!AZ92*1000","v":7000},{"$f":"Dispatch_Curve!BA92*1000","v":7000},{"$f":"Dispatch_Curve!BB92*1000","v":7000},null,10000,{"$f":"Dispatch_Curve!F135*1000","v":6868.5004545454549},{"$f":"Dispatch_Curve!G135*1000","v":6868.5004545454549},{"$f":"Dispatch_Curve!H135*1000","v":6868.5004545454549},{"$f":"Dispatch_Curve!I135*1000","v":6868.5004545454549},{"$f":"Dispatch_Curve!J135*1000","v":6868.5004545454549},{"$f":"Dispatch_Curve!K135*1000","v":6868.5004545454549},{"$f":"Dispatch_Curve!L135*1000","v":6868.5004545454549},{"$f":"Dispatch_Curve!M135*1000","v":6868.5004545454549},{"$f":"Dispatch_Curve!N135*1000","v":6868.5004545454549},{"$f":"Dispatch_Curve!O135*1000","v":6868.5004545454549},{"$f":"Dispatch_Curve!P135*1000","v":6868.5004545454549},{"$f":"Dispatch_Curve!Q135*1000","v":6868.5004545454549},{"$f":"Dispatch_Curve!R135*1000","v":6868.5004545454549},{"$f":"Dispatch_Curve!S135*1000","v":6868.5004545454549},{"$f":"Dispatch_Curve!T135*1000","v":6868.5004545454549},{"$f":"Dispatch_Curve!U135*1000","v":6868.5004545454549},{"$f":"Dispatch_Curve!V135*1000","v":6868.5004545454549},{"$f":"Dispatch_Curve!W135*1000","v":6868.5004545454549},{"$f":"Dispatch_Curve!X135*1000","v":6868.5004545454549}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Wind - Inland",{"$f":"-Value_Inputs!D81","v":-6452.3209819149997},{"$f":"-Value_Inputs!E81","v":-9625.5630877150015},{"$f":"-Value_Inputs!F81","v":-10388.495982215003},{"$f":"-Value_Inputs!G81","v":-10394.5809820587},{"$f":"-Value_Inputs!H81","v":-11700.752782206657},{"$f":"-Value_Inputs!I81","v":-13207.896415838111},{"$f":"-Value_Inputs!J81","v":-14493.297354050315},{"$f":"-Value_Inputs!K81","v":-15092.389634073945},{"$f":"-Value_Inputs!L81","v":-15242.9139019514},{"$f":"-Value_Inputs!M81","v":-15255.723901927988},{"$f":"-Value_Inputs!N81","v":-15260.337741691183},{"$f":"-Value_Inputs!O81","v":-15345.516527775892},{"$f":"-Value_Inputs!P81","v":-15430.393955302274},{"$f":"-Value_Inputs!Q81","v":-15626.092778095674},{"$f":"-Value_Inputs!R81","v":-15626.092778327953},{"$f":"-Value_Inputs!S81","v":-15626.092778320753},{"$f":"-Value_Inputs!T81","v":-17500.93896909515},{"$f":"-Value_Inputs!U81","v":-18560.728721279342},{"$f":"-Value_Inputs!V81","v":-19100.417923634726},{"$f":"-Value_Inputs!W81","v":-19169.78792364358},{"$f":"-Value_Inputs!X81","v":-19169.78792364358},{"$f":"-Value_Inputs!Y81","v":-19169.787923643584},{"$f":"-Value_Inputs!Z81","v":-19169.787923643595},{"$f":"-Value_Inputs!AA81","v":-19169.787923643591},{"$f":"-Value_Inputs!AB81","v":-19169.787923643591},{"$f":"-Value_Inputs!AC81","v":-19169.787923643591},{"$f":"-Value_Inputs!AD81","v":-19169.787923643591},{"$f":"-Value_Inputs!AE81","v":-19169.787923643591},{"$f":"-Value_Inputs!AF81","v":-19169.787923643587},{"$f":"-Value_Inputs!AG81","v":-19169.787923643587},{"$f":"-Value_Inputs!AH81","v":-19169.78792364358},{"$f":"-Value_Inputs!AI81","v":-19169.78792364358},{"$f":"-Value_Inputs!AJ81","v":-19169.78792364358},{"$f":"-Value_Inputs!AK81","v":-19169.787923643577},{"$f":"-Value_Inputs!AL81","v":-19169.787923643577},{"$f":"-Value_Inputs!AM81","v":-19169.78792364358},{"$f":"-Value_Inputs!AN81","v":-19169.78792364358},{"$f":"-Value_Inputs!AO81","v":-19169.787923643584},{"$f":"-Value_Inputs!AP81","v":-19169.78792364358},{"$f":"-Value_Inputs!AQ81","v":-19169.78792364358},{"$f":"-Value_Inputs!AR81","v":-19169.787923643584},{"$f":"-Value_Inputs!AS81","v":-19169.787923643584},{"$f":"-Value_Inputs!AT81","v":-19169.78792364358},{"$f":"-Value_Inputs!AU81","v":-19169.78792364358},{"$f":"-Value_Inputs!AV81","v":-19169.78792364358},{"$f":"-Value_Inputs!AW81","v":-19169.78792364358},{"$f":"-Value_Inputs!AX81","v":-19169.78792364358},{"$f":"-Value_Inputs!AY81","v":-19169.78792364358},{"$f":"-Value_Inputs!AZ81","v":-19169.78792364358},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,6,{"$f":"SUM(IF($A$58:$A$345=$FS18,IF(DV$58:DV$345-(Load_Shape!T$17:T$304*U$7*U$31+$G$58:$G$345*U$32+$H$58:$H$345*U$33)/$C$58:$C$345<0,(Load_Shape!T$17:T$304*U$7*U$31+$G$58:$G$345*U$32+$H$58:$H$345*U$33)/$C$58:$C$345-DV$58:DV$345)))","v":0},{"$f":"SUM(IF($A$58:$A$345=$FS18,IF(DW$58:DW$345-(Load_Shape!U$17:U$304*V$7*V$31+$G$58:$G$345*V$32+$H$58:$H$345*V$33)/$C$58:$C$345<0,(Load_Shape!U$17:U$304*V$7*V$31+$G$58:$G$345*V$32+$H$58:$H$345*V$33)/$C$58:$C$345-DW$58:DW$345)))","v":0},{"$f":"SUM(IF($A$58:$A$345=$FS18,IF(DX$58:DX$345-(Load_Shape!V$17:V$304*W$7*W$31+$G$58:$G$345*W$32+$H$58:$H$345*W$33)/$C$58:$C$345<0,(Load_Shape!V$17:V$304*W$7*W$31+$G$58:$G$345*W$32+$H$58:$H$345*W$33)/$C$58:$C$345-DX$58:DX$345)))","v":0},{"$f":"SUM(IF($A$58:$A$345=$FS18,IF(DY$58:DY$345-(Load_Shape!W$17:W$304*X$7*X$31+$G$58:$G$345*X$32+$H$58:$H$345*X$33)/$C$58:$C$345<0,(Load_Shape!W$17:W$304*X$7*X$31+$G$58:$G$345*X$32+$H$58:$H$345*X$33)/$C$58:$C$345-DY$58:DY$345)))","v":0},{"$f":"SUM(IF($A$58:$A$345=$FS18,IF(DZ$58:DZ$345-(Load_Shape!X$17:X$304*Y$7*Y$31+$G$58:$G$345*Y$32+$H$58:$H$345*Y$33)/$C$58:$C$345<0,(Load_Shape!X$17:X$304*Y$7*Y$31+$G$58:$G$345*Y$32+$H$58:$H$345*Y$33)/$C$58:$C$345-DZ$58:DZ$345)))","v":0},{"$f":"SUM(IF($A$58:$A$345=$FS18,IF(EA$58:EA$345-(Load_Shape!Y$17:Y$304*Z$7*Z$31+$G$58:$G$345*Z$32+$H$58:$H$345*Z$33)/$C$58:$C$345<0,(Load_Shape!Y$17:Y$304*Z$7*Z$31+$G$58:$G$345*Z$32+$H$58:$H$345*Z$33)/$C$58:$C$345-EA$58:EA$345)))","v":0},{"$f":"SUM(IF($A$58:$A$345=$FS18,IF(EB$58:EB$345-(Load_Shape!Z$17:Z$304*AA$7*AA$31+$G$58:$G$345*AA$32+$H$58:$H$345*AA$33)/$C$58:$C$345<0,(Load_Shape!Z$17:Z$304*AA$7*AA$31+$G$58:$G$345*AA$32+$H$58:$H$345*AA$33)/$C$58:$C$345-EB$58:EB$345)))","v":2.6645352591003757E-15},{"$f":"SUM(IF($A$58:$A$345=$FS18,IF(EC$58:EC$345-(Load_Shape!AA$17:AA$304*AB$7*AB$31+$G$58:$G$345*AB$32+$H$58:$H$345*AB$33)/$C$58:$C$345<0,(Load_Shape!AA$17:AA$304*AB$7*AB$31+$G$58:$G$345*AB$32+$H$58:$H$345*AB$33)/$C$58:$C$345-EC$58:EC$345)))","v":4.4408920985006262E-15},{"$f":"SUM(IF($A$58:$A$345=$FS18,IF(ED$58:ED$345-(Load_Shape!AB$17:AB$304*AC$7*AC$31+$G$58:$G$345*AC$32+$H$58:$H$345*AC$33)/$C$58:$C$345<0,(Load_Shape!AB$17:AB$304*AC$7*AC$31+$G$58:$G$345*AC$32+$H$58:$H$345*AC$33)/$C$58:$C$345-ED$58:ED$345)))","v":2.6645352591003757E-15},{"$f":"SUM(IF($A$58:$A$345=$FS18,IF(EE$58:EE$345-(Load_Shape!AC$17:AC$304*AD$7*AD$31+$G$58:$G$345*AD$32+$H$58:$H$345*AD$33)/$C$58:$C$345<0,(Load_Shape!AC$17:AC$304*AD$7*AD$31+$G$58:$G$345*AD$32+$H$58:$H$345*AD$33)/$C$58:$C$345-EE$58:EE$345)))","v":1.3322676295501878E-15},{"$f":"SUM(IF($A$58:$A$345=$FS18,IF(EF$58:EF$345-(Load_Shape!AD$17:AD$304*AE$7*AE$31+$G$58:$G$345*AE$32+$H$58:$H$345*AE$33)/$C$58:$C$345<0,(Load_Shape!AD$17:AD$304*AE$7*AE$31+$G$58:$G$345*AE$32+$H$58:$H$345*AE$33)/$C$58:$C$345-EF$58:EF$345)))","v":3.1086244689504383E-15},{"$f":"SUM(IF($A$58:$A$345=$FS18,IF(EG$58:EG$345-(Load_Shape!AE$17:AE$304*AF$7*AF$31+$G$58:$G$345*AF$32+$H$58:$H$345*AF$33)/$C$58:$C$345<0,(Load_Shape!AE$17:AE$304*AF$7*AF$31+$G$58:$G$345*AF$32+$H$58:$H$345*AF$33)/$C$58:$C$345-EG$58:EG$345)))","v":3.9968028886505635E-15},{"$f":"SUM(IF($A$58:$A$345=$FS18,IF(EH$58:EH$345-(Load_Shape!AF$17:AF$304*AG$7*AG$31+$G$58:$G$345*AG$32+$H$58:$H$345*AG$33)/$C$58:$C$345<0,(Load_Shape!AF$17:AF$304*AG$7*AG$31+$G$58:$G$345*AG$32+$H$58:$H$345*AG$33)/$C$58:$C$345-EH$58:EH$345)))","v":5.3290705182007514E-15},{"$f":"SUM(IF($A$58:$A$345=$FS18,IF(EI$58:EI$345-(Load_Shape!AG$17:AG$304*AH$7*AH$31+$G$58:$G$345*AH$32+$H$58:$H$345*AH$33)/$C$58:$C$345<0,(Load_Shape!AG$17:AG$304*AH$7*AH$31+$G$58:$G$345*AH$32+$H$58:$H$345*AH$33)/$C$58:$C$345-EI$58:EI$345)))","v":1.7763568394002505E-15},{"$f":"SUM(IF($A$58:$A$345=$FS18,IF(EJ$58:EJ$345-(Load_Shape!AH$17:AH$304*AI$7*AI$31+$G$58:$G$345*AI$32+$H$58:$H$345*AI$33)/$C$58:$C$345<0,(Load_Shape!AH$17:AH$304*AI$7*AI$31+$G$58:$G$345*AI$32+$H$58:$H$345*AI$33)/$C$58:$C$345-EJ$58:EJ$345)))","v":1.7763568394002505E-15},{"$f":"SUM(IF($A$58:$A$345=$FS18,IF(EK$58:EK$345-(Load_Shape!AI$17:AI$304*AJ$7*AJ$31+$G$58:$G$345*AJ$32+$H$58:$H$345*AJ$33)/$C$58:$C$345<0,(Load_Shape!AI$17:AI$304*AJ$7*AJ$31+$G$58:$G$345*AJ$32+$H$58:$H$345*AJ$33)/$C$58:$C$345-EK$58:EK$345)))","v":8.8817841970012523E-16},{"$f":"SUM(IF($A$58:$A$345=$FS18,IF(EL$58:EL$345-(Load_Shape!AJ$17:AJ$304*AK$7*AK$31+$G$58:$G$345*AK$32+$H$58:$H$345*AK$33)/$C$58:$C$345<0,(Load_Shape!AJ$17:AJ$304*AK$7*AK$31+$G$58:$G$345*AK$32+$H$58:$H$345*AK$33)/$C$58:$C$345-EL$58:EL$345)))","v":2.6645352591003757E-15},{"$f":"SUM(IF($A$58:$A$345=$FS18,IF(EM$58:EM$345-(Load_Shape!AK$17:AK$304*AL$7*AL$31+$G$58:$G$345*AL$32+$H$58:$H$345*AL$33)/$C$58:$C$345<0,(Load_Shape!AK$17:AK$304*AL$7*AL$31+$G$58:$G$345*AL$32+$H$58:$H$345*AL$33)/$C$58:$C$345-EM$58:EM$345)))","v":8.8817841970012523E-15},{"$f":"SUM(IF($A$58:$A$345=$FS18,IF(EN$58:EN$345-(Load_Shape!AL$17:AL$304*AM$7*AM$31+$G$58:$G$345*AM$32+$H$58:$H$345*AM$33)/$C$58:$C$345<0,(Load_Shape!AL$17:AL$304*AM$7*AM$31+$G$58:$G$345*AM$32+$H$58:$H$345*AM$33)/$C$58:$C$345-EN$58:EN$345)))","v":5.3290705182007514E-15},{"$f":"SUM(IF($A$58:$A$345=$FS18,IF(EO$58:EO$345-(Load_Shape!AM$17:AM$304*AN$7*AN$31+$G$58:$G$345*AN$32+$H$58:$H$345*AN$33)/$C$58:$C$345<0,(Load_Shape!AM$17:AM$304*AN$7*AN$31+$G$58:$G$345*AN$32+$H$58:$H$345*AN$33)/$C$58:$C$345-EO$58:EO$345)))","v":2.6645352591003757E-15},{"$f":"SUM(IF($A$58:$A$345=$FS18,IF(EP$58:EP$345-(Load_Shape!AN$17:AN$304*AO$7*AO$31+$G$58:$G$345*AO$32+$H$58:$H$345*AO$33)/$C$58:$C$345<0,(Load_Shape!AN$17:AN$304*AO$7*AO$31+$G$58:$G$345*AO$32+$H$58:$H$345*AO$33)/$C$58:$C$345-EP$58:EP$345)))","v":2.6645352591003757E-15},{"$f":"SUM(IF($A$58:$A$345=$FS18,IF(EQ$58:EQ$345-(Load_Shape!AO$17:AO$304*AP$7*AP$31+$G$58:$G$345*AP$32+$H$58:$H$345*AP$33)/$C$58:$C$345<0,(Load_Shape!AO$17:AO$304*AP$7*AP$31+$G$58:$G$345*AP$32+$H$58:$H$345*AP$33)/$C$58:$C$345-EQ$58:EQ$345)))","v":3.5527136788005009E-15},{"$f":"SUM(IF($A$58:$A$345=$FS18,IF(ER$58:ER$345-(Load_Shape!AP$17:AP$304*AQ$7*AQ$31+$G$58:$G$345*AQ$32+$H$58:$H$345*AQ$33)/$C$58:$C$345<0,(Load_Shape!AP$17:AP$304*AQ$7*AQ$31+$G$58:$G$345*AQ$32+$H$58:$H$345*AQ$33)/$C$58:$C$345-ER$58:ER$345)))","v":7.9936057773011271E-15},{"$f":"SUM(IF($A$58:$A$345=$FS18,IF(ES$58:ES$345-(Load_Shape!AQ$17:AQ$304*AR$7*AR$31+$G$58:$G$345*AR$32+$H$58:$H$345*AR$33)/$C$58:$C$345<0,(Load_Shape!AQ$17:AQ$304*AR$7*AR$31+$G$58:$G$345*AR$32+$H$58:$H$345*AR$33)/$C$58:$C$345-ES$58:ES$345)))","v":5.3290705182007514E-15},{"$f":"SUM(IF($A$58:$A$345=$FS18,IF(ET$58:ET$345-(Load_Shape!AR$17:AR$304*AS$7*AS$31+$G$58:$G$345*AS$32+$H$58:$H$345*AS$33)/$C$58:$C$345<0,(Load_Shape!AR$17:AR$304*AS$7*AS$31+$G$58:$G$345*AS$32+$H$58:$H$345*AS$33)/$C$58:$C$345-ET$58:ET$345)))","v":7.1054273576010019E-15},{"$f":"SUM(IF($A$58:$A$345=$FS18,IF(EU$58:EU$345-(Load_Shape!AS$17:AS$304*AT$7*AT$31+$G$58:$G$345*AT$32+$H$58:$H$345*AT$33)/$C$58:$C$345<0,(Load_Shape!AS$17:AS$304*AT$7*AT$31+$G$58:$G$345*AT$32+$H$58:$H$345*AT$33)/$C$58:$C$345-EU$58:EU$345)))","v":7.1054273576010019E-15},{"$f":"SUM(IF($A$58:$A$345=$FS18,IF(EV$58:EV$345-(Load_Shape!AT$17:AT$304*AU$7*AU$31+$G$58:$G$345*AU$32+$H$58:$H$345*AU$33)/$C$58:$C$345<0,(Load_Shape!AT$17:AT$304*AU$7*AU$31+$G$58:$G$345*AU$32+$H$58:$H$345*AU$33)/$C$58:$C$345-EV$58:EV$345)))","v":6.2172489379008766E-15},{"$f":"SUM(IF($A$58:$A$345=$FS18,IF(EW$58:EW$345-(Load_Shape!AU$17:AU$304*AV$7*AV$31+$G$58:$G$345*AV$32+$H$58:$H$345*AV$33)/$C$58:$C$345<0,(Load_Shape!AU$17:AU$304*AV$7*AV$31+$G$58:$G$345*AV$32+$H$58:$H$345*AV$33)/$C$58:$C$345-EW$58:EW$345)))","v":6.2172489379008766E-15},{"$f":"SUM(IF($A$58:$A$345=$FS18,IF(EX$58:EX$345-(Load_Shape!AV$17:AV$304*AW$7*AW$31+$G$58:$G$345*AW$32+$H$58:$H$345*AW$33)/$C$58:$C$345<0,(Load_Shape!AV$17:AV$304*AW$7*AW$31+$G$58:$G$345*AW$32+$H$58:$H$345*AW$33)/$C$58:$C$345-EX$58:EX$345)))","v":6.2172489379008766E-15},{"$f":"SUM(IF($A$58:$A$345=$FS18,IF(EY$58:EY$345-(Load_Shape!AW$17:AW$304*AX$7*AX$31+$G$58:$G$345*AX$32+$H$58:$H$345*AX$33)/$C$58:$C$345<0,(Load_Shape!AW$17:AW$304*AX$7*AX$31+$G$58:$G$345*AX$32+$H$58:$H$345*AX$33)/$C$58:$C$345-EY$58:EY$345)))","v":4.4408920985006262E-15},{"$f":"SUM(IF($A$58:$A$345=$FS18,IF(EZ$58:EZ$345-(Load_Shape!AX$17:AX$304*AY$7*AY$31+$G$58:$G$345*AY$32+$H$58:$H$345*AY$33)/$C$58:$C$345<0,(Load_Shape!AX$17:AX$304*AY$7*AY$31+$G$58:$G$345*AY$32+$H$58:$H$345*AY$33)/$C$58:$C$345-EZ$58:EZ$345)))","v":7.9936057773011271E-15},{"$f":"SUM(IF($A$58:$A$345=$FS18,IF(FA$58:FA$345-(Load_Shape!AY$17:AY$304*AZ$7*AZ$31+$G$58:$G$345*AZ$32+$H$58:$H$345*AZ$33)/$C$58:$C$345<0,(Load_Shape!AY$17:AY$304*AZ$7*AZ$31+$G$58:$G$345*AZ$32+$H$58:$H$345*AZ$33)/$C$58:$C$345-FA$58:FA$345)))","v":6.2172489379008766E-15},{"$f":"SUM(IF($A$58:$A$345=$FS18,IF(FB$58:FB$345-(Load_Shape!AZ$17:AZ$304*BA$7*BA$31+$G$58:$G$345*BA$32+$H$58:$H$345*BA$33)/$C$58:$C$345<0,(Load_Shape!AZ$17:AZ$304*BA$7*BA$31+$G$58:$G$345*BA$32+$H$58:$H$345*BA$33)/$C$58:$C$345-FB$58:FB$345)))","v":7.1054273576010019E-15},{"$f":"SUM(IF($A$58:$A$345=$FS18,IF(FC$58:FC$345-(Load_Shape!BA$17:BA$304*BB$7*BB$31+$G$58:$G$345*BB$32+$H$58:$H$345*BB$33)/$C$58:$C$345<0,(Load_Shape!BA$17:BA$304*BB$7*BB$31+$G$58:$G$345*BB$32+$H$58:$H$345*BB$33)/$C$58:$C$345-FC$58:FC$345)))","v":1.0658141036401503E-14},{"$f":"SUM(IF($A$58:$A$345=$FS18,IF(FD$58:FD$345-(Load_Shape!BB$17:BB$304*BC$7*BC$31+$G$58:$G$345*BC$32+$H$58:$H$345*BC$33)/$C$58:$C$345<0,(Load_Shape!BB$17:BB$304*BC$7*BC$31+$G$58:$G$345*BC$32+$H$58:$H$345*BC$33)/$C$58:$C$345-FD$58:FD$345)))","v":1.1546319456101628E-14},{"$f":"SUM(IF($A$58:$A$345=$FS18,IF(FE$58:FE$345-(Load_Shape!BC$17:BC$304*BD$7*BD$31+$G$58:$G$345*BD$32+$H$58:$H$345*BD$33)/$C$58:$C$345<0,(Load_Shape!BC$17:BC$304*BD$7*BD$31+$G$58:$G$345*BD$32+$H$58:$H$345*BD$33)/$C$58:$C$345-FE$58:FE$345)))","v":8.8817841970012523E-15},{"$f":"SUM(IF($A$58:$A$345=$FS18,IF(FF$58:FF$345-(Load_Shape!BD$17:BD$304*BE$7*BE$31+$G$58:$G$345*BE$32+$H$58:$H$345*BE$33)/$C$58:$C$345<0,(Load_Shape!BD$17:BD$304*BE$7*BE$31+$G$58:$G$345*BE$32+$H$58:$H$345*BE$33)/$C$58:$C$345-FF$58:FF$345)))","v":9.7699626167013776E-15},{"$f":"SUM(IF($A$58:$A$345=$FS18,IF(FG$58:FG$345-(Load_Shape!BE$17:BE$304*BF$7*BF$31+$G$58:$G$345*BF$32+$H$58:$H$345*BF$33)/$C$58:$C$345<0,(Load_Shape!BE$17:BE$304*BF$7*BF$31+$G$58:$G$345*BF$32+$H$58:$H$345*BF$33)/$C$58:$C$345-FG$58:FG$345)))","v":7.1054273576010019E-15},{"$f":"SUM(IF($A$58:$A$345=$FS18,IF(FH$58:FH$345-(Load_Shape!BF$17:BF$304*BG$7*BG$31+$G$58:$G$345*BG$32+$H$58:$H$345*BG$33)/$C$58:$C$345<0,(Load_Shape!BF$17:BF$304*BG$7*BG$31+$G$58:$G$345*BG$32+$H$58:$H$345*BG$33)/$C$58:$C$345-FH$58:FH$345)))","v":1.1546319456101628E-14},{"$f":"SUM(IF($A$58:$A$345=$FS18,IF(FI$58:FI$345-(Load_Shape!BG$17:BG$304*BH$7*BH$31+$G$58:$G$345*BH$32+$H$58:$H$345*BH$33)/$C$58:$C$345<0,(Load_Shape!BG$17:BG$304*BH$7*BH$31+$G$58:$G$345*BH$32+$H$58:$H$345*BH$33)/$C$58:$C$345-FI$58:FI$345)))","v":1.0658141036401503E-14},{"$f":"SUM(IF($A$58:$A$345=$FS18,IF(FJ$58:FJ$345-(Load_Shape!BH$17:BH$304*BI$7*BI$31+$G$58:$G$345*BI$32+$H$58:$H$345*BI$33)/$C$58:$C$345<0,(Load_Shape!BH$17:BH$304*BI$7*BI$31+$G$58:$G$345*BI$32+$H$58:$H$345*BI$33)/$C$58:$C$345-FJ$58:FJ$345)))","v":8.8817841970012523E-15},{"$f":"SUM(IF($A$58:$A$345=$FS18,IF(FK$58:FK$345-(Load_Shape!BI$17:BI$304*BJ$7*BJ$31+$G$58:$G$345*BJ$32+$H$58:$H$345*BJ$33)/$C$58:$C$345<0,(Load_Shape!BI$17:BI$304*BJ$7*BJ$31+$G$58:$G$345*BJ$32+$H$58:$H$345*BJ$33)/$C$58:$C$345-FK$58:FK$345)))","v":7.9936057773011271E-15},{"$f":"SUM(IF($A$58:$A$345=$FS18,IF(FL$58:FL$345-(Load_Shape!BJ$17:BJ$304*BK$7*BK$31+$G$58:$G$345*BK$32+$H$58:$H$345*BK$33)/$C$58:$C$345<0,(Load_Shape!BJ$17:BJ$304*BK$7*BK$31+$G$58:$G$345*BK$32+$H$58:$H$345*BK$33)/$C$58:$C$345-FL$58:FL$345)))","v":9.7699626167013776E-15},{"$f":"SUM(IF($A$58:$A$345=$FS18,IF(FM$58:FM$345-(Load_Shape!BK$17:BK$304*BL$7*BL$31+$G$58:$G$345*BL$32+$H$58:$H$345*BL$33)/$C$58:$C$345<0,(Load_Shape!BK$17:BK$304*BL$7*BL$31+$G$58:$G$345*BL$32+$H$58:$H$345*BL$33)/$C$58:$C$345-FM$58:FM$345)))","v":7.9936057773011271E-15},{"$f":"SUM(IF($A$58:$A$345=$FS18,IF(FN$58:FN$345-(Load_Shape!BL$17:BL$304*BM$7*BM$31+$G$58:$G$345*BM$32+$H$58:$H$345*BM$33)/$C$58:$C$345<0,(Load_Shape!BL$17:BL$304*BM$7*BM$31+$G$58:$G$345*BM$32+$H$58:$H$345*BM$33)/$C$58:$C$345-FN$58:FN$345)))","v":7.9936057773011271E-15},{"$f":"SUM(IF($A$58:$A$345=$FS18,IF(FO$58:FO$345-(Load_Shape!BM$17:BM$304*BN$7*BN$31+$G$58:$G$345*BN$32+$H$58:$H$345*BN$33)/$C$58:$C$345<0,(Load_Shape!BM$17:BM$304*BN$7*BN$31+$G$58:$G$345*BN$32+$H$58:$H$345*BN$33)/$C$58:$C$345-FO$58:FO$345)))","v":7.1054273576010019E-15},{"$f":"SUM(IF($A$58:$A$345=$FS18,IF(FP$58:FP$345-(Load_Shape!BN$17:BN$304*BO$7*BO$31+$G$58:$G$345*BO$32+$H$58:$H$345*BO$33)/$C$58:$C$345<0,(Load_Shape!BN$17:BN$304*BO$7*BO$31+$G$58:$G$345*BO$32+$H$58:$H$345*BO$33)/$C$58:$C$345-FP$58:FP$345)))","v":8.8817841970012523E-15},{"$f":"SUM(IF($A$58:$A$345=$FS18,IF(FQ$58:FQ$345-(Load_Shape!BO$17:BO$304*BP$7*BP$31+$G$58:$G$345*BP$32+$H$58:$H$345*BP$33)/$C$58:$C$345<0,(Load_Shape!BO$17:BO$304*BP$7*BP$31+$G$58:$G$345*BP$32+$H$58:$H$345*BP$33)/$C$58:$C$345-FQ$58:FQ$345)))","v":7.1054273576010019E-15},{"$f":"SUM(IF($A$58:$A$345=$FS18,IF(FR$58:FR$345-(Load_Shape!BP$17:BP$304*BQ$7*BQ$31+$G$58:$G$345*BQ$32+$H$58:$H$345*BQ$33)/$C$58:$C$345<0,(Load_Shape!BP$17:BP$304*BQ$7*BQ$31+$G$58:$G$345*BQ$32+$H$58:$H$345*BQ$33)/$C$58:$C$345-FR$58:FR$345)))","v":1.4210854715202004E-14},null,11000,{"$f":"Dispatch_Curve!F93*1000","v":7223.7275000000081},{"$f":"Dispatch_Curve!G93*1000","v":7223.7275000000081},{"$f":"Dispatch_Curve!H93*1000","v":7049.7275000000081},{"$f":"Dispatch_Curve!I93*1000","v":7049.7275000000081},{"$f":"Dispatch_Curve!J93*1000","v":7000},{"$f":"Dispatch_Curve!K93*1000","v":7000},{"$f":"Dispatch_Curve!L93*1000","v":7000},{"$f":"Dispatch_Curve!M93*1000","v":7000},{"$f":"Dispatch_Curve!N93*1000","v":7000},{"$f":"Dispatch_Curve!O93*1000","v":7000},{"$f":"Dispatch_Curve!P93*1000","v":7000},{"$f":"Dispatch_Curve!Q93*1000","v":7000},{"$f":"Dispatch_Curve!R93*1000","v":7000},{"$f":"Dispatch_Curve!S93*1000","v":7000},{"$f":"Dispatch_Curve!T93*1000","v":7000},{"$f":"Dispatch_Curve!U93*1000","v":7000},{"$f":"Dispatch_Curve!V93*1000","v":7000},{"$f":"Dispatch_Curve!W93*1000","v":7000},{"$f":"Dispatch_Curve!X93*1000","v":7000},{"$f":"Dispatch_Curve!Y93*1000","v":7000},{"$f":"Dispatch_Curve!Z93*1000","v":7000},{"$f":"Dispatch_Curve!AA93*1000","v":7000},{"$f":"Dispatch_Curve!AB93*1000","v":7000},{"$f":"Dispatch_Curve!AC93*1000","v":7000},{"$f":"Dispatch_Curve!AD93*1000","v":7000},{"$f":"Dispatch_Curve!AE93*1000","v":7000},{"$f":"Dispatch_Curve!AF93*1000","v":7000},{"$f":"Dispatch_Curve!AG93*1000","v":7000},{"$f":"Dispatch_Curve!AH93*1000","v":7000},{"$f":"Dispatch_Curve!AI93*1000","v":7000},{"$f":"Dispatch_Curve!AJ93*1000","v":7000},{"$f":"Dispatch_Curve!AK93*1000","v":7000},{"$f":"Dispatch_Curve!AL93*1000","v":7000},{"$f":"Dispatch_Curve!AM93*1000","v":7000},{"$f":"Dispatch_Curve!AN93*1000","v":7000},{"$f":"Dispatch_Curve!AO93*1000","v":7000},{"$f":"Dispatch_Curve!AP93*1000","v":7000},{"$f":"Dispatch_Curve!AQ93*1000","v":7000},{"$f":"Dispatch_Curve!AR93*1000","v":7000},{"$f":"Dispatch_Curve!AS93*1000","v":7000},{"$f":"Dispatch_Curve!AT93*1000","v":7000},{"$f":"Dispatch_Curve!AU93*1000","v":7000},{"$f":"Dispatch_Curve!AV93*1000","v":7000},{"$f":"Dispatch_Curve!AW93*1000","v":7000},{"$f":"Dispatch_Curve!AX93*1000","v":7000},{"$f":"Dispatch_Curve!AY93*1000","v":7000},{"$f":"Dispatch_Curve!AZ93*1000","v":7000},{"$f":"Dispatch_Curve!BA93*1000","v":7000},{"$f":"Dispatch_Curve!BB93*1000","v":7000},null,11000,{"$f":"Dispatch_Curve!F136*1000","v":6898.1027083333338},{"$f":"Dispatch_Curve!G136*1000","v":6898.1027083333338},{"$f":"Dispatch_Curve!H136*1000","v":6883.6027083333338},{"$f":"Dispatch_Curve!I136*1000","v":6883.6027083333338},{"$f":"Dispatch_Curve!J136*1000","v":6879.4587500000007},{"$f":"Dispatch_Curve!K136*1000","v":6879.4587500000007},{"$f":"Dispatch_Curve!L136*1000","v":6879.4587500000007},{"$f":"Dispatch_Curve!M136*1000","v":6879.4587500000007},{"$f":"Dispatch_Curve!N136*1000","v":6879.4587500000007},{"$f":"Dispatch_Curve!O136*1000","v":6879.4587500000007},{"$f":"Dispatch_Curve!P136*1000","v":6879.4587500000007},{"$f":"Dispatch_Curve!Q136*1000","v":6879.4587500000007},{"$f":"Dispatch_Curve!R136*1000","v":6879.4587500000007},{"$f":"Dispatch_Curve!S136*1000","v":6879.4587500000007},{"$f":"Dispatch_Curve!T136*1000","v":6879.4587500000007},{"$f":"Dispatch_Curve!U136*1000","v":6879.4587500000007},{"$f":"Dispatch_Curve!V136*1000","v":6879.4587500000007},{"$f":"Dispatch_Curve!W136*1000","v":6879.4587500000007},{"$f":"Dispatch_Curve!X136*1000","v":6879.4587500000007}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Wind - NW",{"$f":"-Value_Inputs!D82","v":-2276.3693799999996},{"$f":"-Value_Inputs!E82","v":-4001.8061299999999},{"$f":"-Value_Inputs!F82","v":-4646.8061299999999},{"$f":"-Value_Inputs!G82","v":-5536.8061299999999},{"$f":"-Value_Inputs!H82","v":-5536.8061299999999},{"$f":"-Value_Inputs!I82","v":-5536.8061299999999},{"$f":"-Value_Inputs!J82","v":-5536.8061299999999},{"$f":"-Value_Inputs!K82","v":-5536.8061299999999},{"$f":"-Value_Inputs!L82","v":-5536.8061302187998},{"$f":"-Value_Inputs!M82","v":-5536.8061302187998},{"$f":"-Value_Inputs!N82","v":-5536.8061302187998},{"$f":"-Value_Inputs!O82","v":-5536.8061302405995},{"$f":"-Value_Inputs!P82","v":-5536.8061302405995},{"$f":"-Value_Inputs!Q82","v":-5536.8061305868596},{"$f":"-Value_Inputs!R82","v":-5536.8061304448593},{"$f":"-Value_Inputs!S82","v":-5236.4235304448594},{"$f":"-Value_Inputs!T82","v":-5236.4235304448594},{"$f":"-Value_Inputs!U82","v":-5236.4235304448594},{"$f":"-Value_Inputs!V82","v":-5236.4235304523681},{"$f":"-Value_Inputs!W82","v":-5236.4235304523681},{"$f":"-Value_Inputs!X82","v":-5236.4235304523681},{"$f":"-Value_Inputs!Y82","v":-5236.42353045237},{"$f":"-Value_Inputs!Z82","v":-5236.42353045237},{"$f":"-Value_Inputs!AA82","v":-5236.4235304523691},{"$f":"-Value_Inputs!AB82","v":-5236.4235304523691},{"$f":"-Value_Inputs!AC82","v":-5236.4235304523691},{"$f":"-Value_Inputs!AD82","v":-5236.4235304523691},{"$f":"-Value_Inputs!AE82","v":-5236.4235304523691},{"$f":"-Value_Inputs!AF82","v":-5236.4235304523691},{"$f":"-Value_Inputs!AG82","v":-5236.4235304523691},{"$f":"-Value_Inputs!AH82","v":-5236.4235304523691},{"$f":"-Value_Inputs!AI82","v":-5236.4235304523691},{"$f":"-Value_Inputs!AJ82","v":-5236.4235304523691},{"$f":"-Value_Inputs!AK82","v":-5236.4235304523691},{"$f":"-Value_Inputs!AL82","v":-5236.4235304523691},{"$f":"-Value_Inputs!AM82","v":-5236.4235304523691},{"$f":"-Value_Inputs!AN82","v":-5236.4235304523681},{"$f":"-Value_Inputs!AO82","v":-5236.4235304523681},{"$f":"-Value_Inputs!AP82","v":-5236.4235304523681},{"$f":"-Value_Inputs!AQ82","v":-5236.4235304523681},{"$f":"-Value_Inputs!AR82","v":-5236.4235304523681},{"$f":"-Value_Inputs!AS82","v":-5236.4235304523681},{"$f":"-Value_Inputs!AT82","v":-5236.4235304523681},{"$f":"-Value_Inputs!AU82","v":-5236.4235304523681},{"$f":"-Value_Inputs!AV82","v":-5236.4235304523681},{"$f":"-Value_Inputs!AW82","v":-5236.4235304523681},{"$f":"-Value_Inputs!AX82","v":-5236.4235304523681},{"$f":"-Value_Inputs!AY82","v":-5236.4235304523681},{"$f":"-Value_Inputs!AZ82","v":-5236.4235304523681},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,7,{"$f":"SUM(IF($A$58:$A$345=$FS19,IF(DV$58:DV$345-(Load_Shape!T$17:T$304*U$7*U$31+$G$58:$G$345*U$32+$H$58:$H$345*U$33)/$C$58:$C$345<0,(Load_Shape!T$17:T$304*U$7*U$31+$G$58:$G$345*U$32+$H$58:$H$345*U$33)/$C$58:$C$345-DV$58:DV$345)))","v":0},{"$f":"SUM(IF($A$58:$A$345=$FS19,IF(DW$58:DW$345-(Load_Shape!U$17:U$304*V$7*V$31+$G$58:$G$345*V$32+$H$58:$H$345*V$33)/$C$58:$C$345<0,(Load_Shape!U$17:U$304*V$7*V$31+$G$58:$G$345*V$32+$H$58:$H$345*V$33)/$C$58:$C$345-DW$58:DW$345)))","v":0},{"$f":"SUM(IF($A$58:$A$345=$FS19,IF(DX$58:DX$345-(Load_Shape!V$17:V$304*W$7*W$31+$G$58:$G$345*W$32+$H$58:$H$345*W$33)/$C$58:$C$345<0,(Load_Shape!V$17:V$304*W$7*W$31+$G$58:$G$345*W$32+$H$58:$H$345*W$33)/$C$58:$C$345-DX$58:DX$345)))","v":0},{"$f":"SUM(IF($A$58:$A$345=$FS19,IF(DY$58:DY$345-(Load_Shape!W$17:W$304*X$7*X$31+$G$58:$G$345*X$32+$H$58:$H$345*X$33)/$C$58:$C$345<0,(Load_Shape!W$17:W$304*X$7*X$31+$G$58:$G$345*X$32+$H$58:$H$345*X$33)/$C$58:$C$345-DY$58:DY$345)))","v":0},{"$f":"SUM(IF($A$58:$A$345=$FS19,IF(DZ$58:DZ$345-(Load_Shape!X$17:X$304*Y$7*Y$31+$G$58:$G$345*Y$32+$H$58:$H$345*Y$33)/$C$58:$C$345<0,(Load_Shape!X$17:X$304*Y$7*Y$31+$G$58:$G$345*Y$32+$H$58:$H$345*Y$33)/$C$58:$C$345-DZ$58:DZ$345)))","v":0},{"$f":"SUM(IF($A$58:$A$345=$FS19,IF(EA$58:EA$345-(Load_Shape!Y$17:Y$304*Z$7*Z$31+$G$58:$G$345*Z$32+$H$58:$H$345*Z$33)/$C$58:$C$345<0,(Load_Shape!Y$17:Y$304*Z$7*Z$31+$G$58:$G$345*Z$32+$H$58:$H$345*Z$33)/$C$58:$C$345-EA$58:EA$345)))","v":0},{"$f":"SUM(IF($A$58:$A$345=$FS19,IF(EB$58:EB$345-(Load_Shape!Z$17:Z$304*AA$7*AA$31+$G$58:$G$345*AA$32+$H$58:$H$345*AA$33)/$C$58:$C$345<0,(Load_Shape!Z$17:Z$304*AA$7*AA$31+$G$58:$G$345*AA$32+$H$58:$H$345*AA$33)/$C$58:$C$345-EB$58:EB$345)))","v":0},{"$f":"SUM(IF($A$58:$A$345=$FS19,IF(EC$58:EC$345-(Load_Shape!AA$17:AA$304*AB$7*AB$31+$G$58:$G$345*AB$32+$H$58:$H$345*AB$33)/$C$58:$C$345<0,(Load_Shape!AA$17:AA$304*AB$7*AB$31+$G$58:$G$345*AB$32+$H$58:$H$345*AB$33)/$C$58:$C$345-EC$58:EC$345)))","v":0},{"$f":"SUM(IF($A$58:$A$345=$FS19,IF(ED$58:ED$345-(Load_Shape!AB$17:AB$304*AC$7*AC$31+$G$58:$G$345*AC$32+$H$58:$H$345*AC$33)/$C$58:$C$345<0,(Load_Shape!AB$17:AB$304*AC$7*AC$31+$G$58:$G$345*AC$32+$H$58:$H$345*AC$33)/$C$58:$C$345-ED$58:ED$345)))","v":2.6645352591003757E-15},{"$f":"SUM(IF($A$58:$A$345=$FS19,IF(EE$58:EE$345-(Load_Shape!AC$17:AC$304*AD$7*AD$31+$G$58:$G$345*AD$32+$H$58:$H$345*AD$33)/$C$58:$C$345<0,(Load_Shape!AC$17:AC$304*AD$7*AD$31+$G$58:$G$345*AD$32+$H$58:$H$345*AD$33)/$C$58:$C$345-EE$58:EE$345)))","v":4.4408920985006262E-15},{"$f":"SUM(IF($A$58:$A$345=$FS19,IF(EF$58:EF$345-(Load_Shape!AD$17:AD$304*AE$7*AE$31+$G$58:$G$345*AE$32+$H$58:$H$345*AE$33)/$C$58:$C$345<0,(Load_Shape!AD$17:AD$304*AE$7*AE$31+$G$58:$G$345*AE$32+$H$58:$H$345*AE$33)/$C$58:$C$345-EF$58:EF$345)))","v":2.6645352591003757E-15},{"$f":"SUM(IF($A$58:$A$345=$FS19,IF(EG$58:EG$345-(Load_Shape!AE$17:AE$304*AF$7*AF$31+$G$58:$G$345*AF$32+$H$58:$H$345*AF$33)/$C$58:$C$345<0,(Load_Shape!AE$17:AE$304*AF$7*AF$31+$G$58:$G$345*AF$32+$H$58:$H$345*AF$33)/$C$58:$C$345-EG$58:EG$345)))","v":4.4408920985006262E-15},{"$f":"SUM(IF($A$58:$A$345=$FS19,IF(EH$58:EH$345-(Load_Shape!AF$17:AF$304*AG$7*AG$31+$G$58:$G$345*AG$32+$H$58:$H$345*AG$33)/$C$58:$C$345<0,(Load_Shape!AF$17:AF$304*AG$7*AG$31+$G$58:$G$345*AG$32+$H$58:$H$345*AG$33)/$C$58:$C$345-EH$58:EH$345)))","v":6.2172489379008766E-15},{"$f":"SUM(IF($A$58:$A$345=$FS19,IF(EI$58:EI$345-(Load_Shape!AG$17:AG$304*AH$7*AH$31+$G$58:$G$345*AH$32+$H$58:$H$345*AH$33)/$C$58:$C$345<0,(Load_Shape!AG$17:AG$304*AH$7*AH$31+$G$58:$G$345*AH$32+$H$58:$H$345*AH$33)/$C$58:$C$345-EI$58:EI$345)))","v":2.6645352591003757E-15},{"$f":"SUM(IF($A$58:$A$345=$FS19,IF(EJ$58:EJ$345-(Load_Shape!AH$17:AH$304*AI$7*AI$31+$G$58:$G$345*AI$32+$H$58:$H$345*AI$33)/$C$58:$C$345<0,(Load_Shape!AH$17:AH$304*AI$7*AI$31+$G$58:$G$345*AI$32+$H$58:$H$345*AI$33)/$C$58:$C$345-EJ$58:EJ$345)))","v":1.7763568394002505E-15},{"$f":"SUM(IF($A$58:$A$345=$FS19,IF(EK$58:EK$345-(Load_Shape!AI$17:AI$304*AJ$7*AJ$31+$G$58:$G$345*AJ$32+$H$58:$H$345*AJ$33)/$C$58:$C$345<0,(Load_Shape!AI$17:AI$304*AJ$7*AJ$31+$G$58:$G$345*AJ$32+$H$58:$H$345*AJ$33)/$C$58:$C$345-EK$58:EK$345)))","v":6.2172489379008766E-15},{"$f":"SUM(IF($A$58:$A$345=$FS19,IF(EL$58:EL$345-(Load_Shape!AJ$17:AJ$304*AK$7*AK$31+$G$58:$G$345*AK$32+$H$58:$H$345*AK$33)/$C$58:$C$345<0,(Load_Shape!AJ$17:AJ$304*AK$7*AK$31+$G$58:$G$345*AK$32+$H$58:$H$345*AK$33)/$C$58:$C$345-EL$58:EL$345)))","v":4.4408920985006262E-15},{"$f":"SUM(IF($A$58:$A$345=$FS19,IF(EM$58:EM$345-(Load_Shape!AK$17:AK$304*AL$7*AL$31+$G$58:$G$345*AL$32+$H$58:$H$345*AL$33)/$C$58:$C$345<0,(Load_Shape!AK$17:AK$304*AL$7*AL$31+$G$58:$G$345*AL$32+$H$58:$H$345*AL$33)/$C$58:$C$345-EM$58:EM$345)))","v":4.4408920985006262E-15},{"$f":"SUM(IF($A$58:$A$345=$FS19,IF(EN$58:EN$345-(Load_Shape!AL$17:AL$304*AM$7*AM$31+$G$58:$G$345*AM$32+$H$58:$H$345*AM$33)/$C$58:$C$345<0,(Load_Shape!AL$17:AL$304*AM$7*AM$31+$G$58:$G$345*AM$32+$H$58:$H$345*AM$33)/$C$58:$C$345-EN$58:EN$345)))","v":4.4408920985006262E-15},{"$f":"SUM(IF($A$58:$A$345=$FS19,IF(EO$58:EO$345-(Load_Shape!AM$17:AM$304*AN$7*AN$31+$G$58:$G$345*AN$32+$H$58:$H$345*AN$33)/$C$58:$C$345<0,(Load_Shape!AM$17:AM$304*AN$7*AN$31+$G$58:$G$345*AN$32+$H$58:$H$345*AN$33)/$C$58:$C$345-EO$58:EO$345)))","v":3.5527136788005009E-15},{"$f":"SUM(IF($A$58:$A$345=$FS19,IF(EP$58:EP$345-(Load_Shape!AN$17:AN$304*AO$7*AO$31+$G$58:$G$345*AO$32+$H$58:$H$345*AO$33)/$C$58:$C$345<0,(Load_Shape!AN$17:AN$304*AO$7*AO$31+$G$58:$G$345*AO$32+$H$58:$H$345*AO$33)/$C$58:$C$345-EP$58:EP$345)))","v":8.8817841970012523E-15},{"$f":"SUM(IF($A$58:$A$345=$FS19,IF(EQ$58:EQ$345-(Load_Shape!AO$17:AO$304*AP$7*AP$31+$G$58:$G$345*AP$32+$H$58:$H$345*AP$33)/$C$58:$C$345<0,(Load_Shape!AO$17:AO$304*AP$7*AP$31+$G$58:$G$345*AP$32+$H$58:$H$345*AP$33)/$C$58:$C$345-EQ$58:EQ$345)))","v":5.3290705182007514E-15},{"$f":"SUM(IF($A$58:$A$345=$FS19,IF(ER$58:ER$345-(Load_Shape!AP$17:AP$304*AQ$7*AQ$31+$G$58:$G$345*AQ$32+$H$58:$H$345*AQ$33)/$C$58:$C$345<0,(Load_Shape!AP$17:AP$304*AQ$7*AQ$31+$G$58:$G$345*AQ$32+$H$58:$H$345*AQ$33)/$C$58:$C$345-ER$58:ER$345)))","v":0},{"$f":"SUM(IF($A$58:$A$345=$FS19,IF(ES$58:ES$345-(Load_Shape!AQ$17:AQ$304*AR$7*AR$31+$G$58:$G$345*AR$32+$H$58:$H$345*AR$33)/$C$58:$C$345<0,(Load_Shape!AQ$17:AQ$304*AR$7*AR$31+$G$58:$G$345*AR$32+$H$58:$H$345*AR$33)/$C$58:$C$345-ES$58:ES$345)))","v":6.2172489379008766E-15},{"$f":"SUM(IF($A$58:$A$345=$FS19,IF(ET$58:ET$345-(Load_Shape!AR$17:AR$304*AS$7*AS$31+$G$58:$G$345*AS$32+$H$58:$H$345*AS$33)/$C$58:$C$345<0,(Load_Shape!AR$17:AR$304*AS$7*AS$31+$G$58:$G$345*AS$32+$H$58:$H$345*AS$33)/$C$58:$C$345-ET$58:ET$345)))","v":5.3290705182007514E-15},{"$f":"SUM(IF($A$58:$A$345=$FS19,IF(EU$58:EU$345-(Load_Shape!AS$17:AS$304*AT$7*AT$31+$G$58:$G$345*AT$32+$H$58:$H$345*AT$33)/$C$58:$C$345<0,(Load_Shape!AS$17:AS$304*AT$7*AT$31+$G$58:$G$345*AT$32+$H$58:$H$345*AT$33)/$C$58:$C$345-EU$58:EU$345)))","v":4.4408920985006262E-15},{"$f":"SUM(IF($A$58:$A$345=$FS19,IF(EV$58:EV$345-(Load_Shape!AT$17:AT$304*AU$7*AU$31+$G$58:$G$345*AU$32+$H$58:$H$345*AU$33)/$C$58:$C$345<0,(Load_Shape!AT$17:AT$304*AU$7*AU$31+$G$58:$G$345*AU$32+$H$58:$H$345*AU$33)/$C$58:$C$345-EV$58:EV$345)))","v":2.6645352591003757E-15},{"$f":"SUM(IF($A$58:$A$345=$FS19,IF(EW$58:EW$345-(Load_Shape!AU$17:AU$304*AV$7*AV$31+$G$58:$G$345*AV$32+$H$58:$H$345*AV$33)/$C$58:$C$345<0,(Load_Shape!AU$17:AU$304*AV$7*AV$31+$G$58:$G$345*AV$32+$H$58:$H$345*AV$33)/$C$58:$C$345-EW$58:EW$345)))","v":6.2172489379008766E-15},{"$f":"SUM(IF($A$58:$A$345=$FS19,IF(EX$58:EX$345-(Load_Shape!AV$17:AV$304*AW$7*AW$31+$G$58:$G$345*AW$32+$H$58:$H$345*AW$33)/$C$58:$C$345<0,(Load_Shape!AV$17:AV$304*AW$7*AW$31+$G$58:$G$345*AW$32+$H$58:$H$345*AW$33)/$C$58:$C$345-EX$58:EX$345)))","v":6.2172489379008766E-15},{"$f":"SUM(IF($A$58:$A$345=$FS19,IF(EY$58:EY$345-(Load_Shape!AW$17:AW$304*AX$7*AX$31+$G$58:$G$345*AX$32+$H$58:$H$345*AX$33)/$C$58:$C$345<0,(Load_Shape!AW$17:AW$304*AX$7*AX$31+$G$58:$G$345*AX$32+$H$58:$H$345*AX$33)/$C$58:$C$345-EY$58:EY$345)))","v":4.4408920985006262E-15},{"$f":"SUM(IF($A$58:$A$345=$FS19,IF(EZ$58:EZ$345-(Load_Shape!AX$17:AX$304*AY$7*AY$31+$G$58:$G$345*AY$32+$H$58:$H$345*AY$33)/$C$58:$C$345<0,(Load_Shape!AX$17:AX$304*AY$7*AY$31+$G$58:$G$345*AY$32+$H$58:$H$345*AY$33)/$C$58:$C$345-EZ$58:EZ$345)))","v":6.2172489379008766E-15},{"$f":"SUM(IF($A$58:$A$345=$FS19,IF(FA$58:FA$345-(Load_Shape!AY$17:AY$304*AZ$7*AZ$31+$G$58:$G$345*AZ$32+$H$58:$H$345*AZ$33)/$C$58:$C$345<0,(Load_Shape!AY$17:AY$304*AZ$7*AZ$31+$G$58:$G$345*AZ$32+$H$58:$H$345*AZ$33)/$C$58:$C$345-FA$58:FA$345)))","v":7.1054273576010019E-15},{"$f":"SUM(IF($A$58:$A$345=$FS19,IF(FB$58:FB$345-(Load_Shape!AZ$17:AZ$304*BA$7*BA$31+$G$58:$G$345*BA$32+$H$58:$H$345*BA$33)/$C$58:$C$345<0,(Load_Shape!AZ$17:AZ$304*BA$7*BA$31+$G$58:$G$345*BA$32+$H$58:$H$345*BA$33)/$C$58:$C$345-FB$58:FB$345)))","v":3.5527136788005009E-15},{"$f":"SUM(IF($A$58:$A$345=$FS19,IF(FC$58:FC$345-(Load_Shape!BA$17:BA$304*BB$7*BB$31+$G$58:$G$345*BB$32+$H$58:$H$345*BB$33)/$C$58:$C$345<0,(Load_Shape!BA$17:BA$304*BB$7*BB$31+$G$58:$G$345*BB$32+$H$58:$H$345*BB$33)/$C$58:$C$345-FC$58:FC$345)))","v":4.4408920985006262E-15},{"$f":"SUM(IF($A$58:$A$345=$FS19,IF(FD$58:FD$345-(Load_Shape!BB$17:BB$304*BC$7*BC$31+$G$58:$G$345*BC$32+$H$58:$H$345*BC$33)/$C$58:$C$345<0,(Load_Shape!BB$17:BB$304*BC$7*BC$31+$G$58:$G$345*BC$32+$H$58:$H$345*BC$33)/$C$58:$C$345-FD$58:FD$345)))","v":5.3290705182007514E-15},{"$f":"SUM(IF($A$58:$A$345=$FS19,IF(FE$58:FE$345-(Load_Shape!BC$17:BC$304*BD$7*BD$31+$G$58:$G$345*BD$32+$H$58:$H$345*BD$33)/$C$58:$C$345<0,(Load_Shape!BC$17:BC$304*BD$7*BD$31+$G$58:$G$345*BD$32+$H$58:$H$345*BD$33)/$C$58:$C$345-FE$58:FE$345)))","v":4.4408920985006262E-15},{"$f":"SUM(IF($A$58:$A$345=$FS19,IF(FF$58:FF$345-(Load_Shape!BD$17:BD$304*BE$7*BE$31+$G$58:$G$345*BE$32+$H$58:$H$345*BE$33)/$C$58:$C$345<0,(Load_Shape!BD$17:BD$304*BE$7*BE$31+$G$58:$G$345*BE$32+$H$58:$H$345*BE$33)/$C$58:$C$345-FF$58:FF$345)))","v":3.5527136788005009E-15},{"$f":"SUM(IF($A$58:$A$345=$FS19,IF(FG$58:FG$345-(Load_Shape!BE$17:BE$304*BF$7*BF$31+$G$58:$G$345*BF$32+$H$58:$H$345*BF$33)/$C$58:$C$345<0,(Load_Shape!BE$17:BE$304*BF$7*BF$31+$G$58:$G$345*BF$32+$H$58:$H$345*BF$33)/$C$58:$C$345-FG$58:FG$345)))","v":4.4408920985006262E-15},{"$f":"SUM(IF($A$58:$A$345=$FS19,IF(FH$58:FH$345-(Load_Shape!BF$17:BF$304*BG$7*BG$31+$G$58:$G$345*BG$32+$H$58:$H$345*BG$33)/$C$58:$C$345<0,(Load_Shape!BF$17:BF$304*BG$7*BG$31+$G$58:$G$345*BG$32+$H$58:$H$345*BG$33)/$C$58:$C$345-FH$58:FH$345)))","v":4.4408920985006262E-15},{"$f":"SUM(IF($A$58:$A$345=$FS19,IF(FI$58:FI$345-(Load_Shape!BG$17:BG$304*BH$7*BH$31+$G$58:$G$345*BH$32+$H$58:$H$345*BH$33)/$C$58:$C$345<0,(Load_Shape!BG$17:BG$304*BH$7*BH$31+$G$58:$G$345*BH$32+$H$58:$H$345*BH$33)/$C$58:$C$345-FI$58:FI$345)))","v":4.4408920985006262E-15},{"$f":"SUM(IF($A$58:$A$345=$FS19,IF(FJ$58:FJ$345-(Load_Shape!BH$17:BH$304*BI$7*BI$31+$G$58:$G$345*BI$32+$H$58:$H$345*BI$33)/$C$58:$C$345<0,(Load_Shape!BH$17:BH$304*BI$7*BI$31+$G$58:$G$345*BI$32+$H$58:$H$345*BI$33)/$C$58:$C$345-FJ$58:FJ$345)))","v":4.4408920985006262E-15},{"$f":"SUM(IF($A$58:$A$345=$FS19,IF(FK$58:FK$345-(Load_Shape!BI$17:BI$304*BJ$7*BJ$31+$G$58:$G$345*BJ$32+$H$58:$H$345*BJ$33)/$C$58:$C$345<0,(Load_Shape!BI$17:BI$304*BJ$7*BJ$31+$G$58:$G$345*BJ$32+$H$58:$H$345*BJ$33)/$C$58:$C$345-FK$58:FK$345)))","v":5.3290705182007514E-15},{"$f":"SUM(IF($A$58:$A$345=$FS19,IF(FL$58:FL$345-(Load_Shape!BJ$17:BJ$304*BK$7*BK$31+$G$58:$G$345*BK$32+$H$58:$H$345*BK$33)/$C$58:$C$345<0,(Load_Shape!BJ$17:BJ$304*BK$7*BK$31+$G$58:$G$345*BK$32+$H$58:$H$345*BK$33)/$C$58:$C$345-FL$58:FL$345)))","v":4.4408920985006262E-15},{"$f":"SUM(IF($A$58:$A$345=$FS19,IF(FM$58:FM$345-(Load_Shape!BK$17:BK$304*BL$7*BL$31+$G$58:$G$345*BL$32+$H$58:$H$345*BL$33)/$C$58:$C$345<0,(Load_Shape!BK$17:BK$304*BL$7*BL$31+$G$58:$G$345*BL$32+$H$58:$H$345*BL$33)/$C$58:$C$345-FM$58:FM$345)))","v":1.7763568394002505E-15},{"$f":"SUM(IF($A$58:$A$345=$FS19,IF(FN$58:FN$345-(Load_Shape!BL$17:BL$304*BM$7*BM$31+$G$58:$G$345*BM$32+$H$58:$H$345*BM$33)/$C$58:$C$345<0,(Load_Shape!BL$17:BL$304*BM$7*BM$31+$G$58:$G$345*BM$32+$H$58:$H$345*BM$33)/$C$58:$C$345-FN$58:FN$345)))","v":6.2172489379008766E-15},{"$f":"SUM(IF($A$58:$A$345=$FS19,IF(FO$58:FO$345-(Load_Shape!BM$17:BM$304*BN$7*BN$31+$G$58:$G$345*BN$32+$H$58:$H$345*BN$33)/$C$58:$C$345<0,(Load_Shape!BM$17:BM$304*BN$7*BN$31+$G$58:$G$345*BN$32+$H$58:$H$345*BN$33)/$C$58:$C$345-FO$58:FO$345)))","v":4.4408920985006262E-15},{"$f":"SUM(IF($A$58:$A$345=$FS19,IF(FP$58:FP$345-(Load_Shape!BN$17:BN$304*BO$7*BO$31+$G$58:$G$345*BO$32+$H$58:$H$345*BO$33)/$C$58:$C$345<0,(Load_Shape!BN$17:BN$304*BO$7*BO$31+$G$58:$G$345*BO$32+$H$58:$H$345*BO$33)/$C$58:$C$345-FP$58:FP$345)))","v":5.3290705182007514E-15},{"$f":"SUM(IF($A$58:$A$345=$FS19,IF(FQ$58:FQ$345-(Load_Shape!BO$17:BO$304*BP$7*BP$31+$G$58:$G$345*BP$32+$H$58:$H$345*BP$33)/$C$58:$C$345<0,(Load_Shape!BO$17:BO$304*BP$7*BP$31+$G$58:$G$345*BP$32+$H$58:$H$345*BP$33)/$C$58:$C$345-FQ$58:FQ$345)))","v":6.2172489379008766E-15},{"$f":"SUM(IF($A$58:$A$345=$FS19,IF(FR$58:FR$345-(Load_Shape!BP$17:BP$304*BQ$7*BQ$31+$G$58:$G$345*BQ$32+$H$58:$H$345*BQ$33)/$C$58:$C$345<0,(Load_Shape!BP$17:BP$304*BQ$7*BQ$31+$G$58:$G$345*BQ$32+$H$58:$H$345*BQ$33)/$C$58:$C$345-FR$58:FR$345)))","v":7.1054273576010019E-15},null,12000,{"$f":"Dispatch_Curve!F94*1000","v":7250},{"$f":"Dispatch_Curve!G94*1000","v":7250},{"$f":"Dispatch_Curve!H94*1000","v":7250},{"$f":"Dispatch_Curve!I94*1000","v":7250},{"$f":"Dispatch_Curve!J94*1000","v":7224.7275000000081},{"$f":"Dispatch_Curve!K94*1000","v":7224.7275000000081},{"$f":"Dispatch_Curve!L94*1000","v":7224.7275000000081},{"$f":"Dispatch_Curve!M94*1000","v":7224.7275000000081},{"$f":"Dispatch_Curve!N94*1000","v":7224.7275000000081},{"$f":"Dispatch_Curve!O94*1000","v":7224.7275000000081},{"$f":"Dispatch_Curve!P94*1000","v":7224.7275000000081},{"$f":"Dispatch_Curve!Q94*1000","v":7224.7275000000081},{"$f":"Dispatch_Curve!R94*1000","v":7224.7275000000081},{"$f":"Dispatch_Curve!S94*1000","v":7224.7275000000081},{"$f":"Dispatch_Curve!T94*1000","v":7224.7275000000081},{"$f":"Dispatch_Curve!U94*1000","v":7224.7275000000081},{"$f":"Dispatch_Curve!V94*1000","v":7224.7275000000081},{"$f":"Dispatch_Curve!W94*1000","v":7224.7275000000081},{"$f":"Dispatch_Curve!X94*1000","v":7224.7275000000081},{"$f":"Dispatch_Curve!Y94*1000","v":7224.7275000000081},{"$f":"Dispatch_Curve!Z94*1000","v":7224.7275000000081},{"$f":"Dispatch_Curve!AA94*1000","v":7224.7275000000081},{"$f":"Dispatch_Curve!AB94*1000","v":7224.7275000000081},{"$f":"Dispatch_Curve!AC94*1000","v":7224.7275000000081},{"$f":"Dispatch_Curve!AD94*1000","v":7224.7275000000081},{"$f":"Dispatch_Curve!AE94*1000","v":7224.7275000000081},{"$f":"Dispatch_Curve!AF94*1000","v":7224.7275000000081},{"$f":"Dispatch_Curve!AG94*1000","v":7224.7275000000081},{"$f":"Dispatch_Curve!AH94*1000","v":7224.7275000000081},{"$f":"Dispatch_Curve!AI94*1000","v":7224.7275000000081},{"$f":"Dispatch_Curve!AJ94*1000","v":7224.7275000000081},{"$f":"Dispatch_Curve!AK94*1000","v":7224.7275000000081},{"$f":"Dispatch_Curve!AL94*1000","v":7224.7275000000081},{"$f":"Dispatch_Curve!AM94*1000","v":7224.7275000000081},{"$f":"Dispatch_Curve!AN94*1000","v":7224.7275000000081},{"$f":"Dispatch_Curve!AO94*1000","v":7224.7275000000081},{"$f":"Dispatch_Curve!AP94*1000","v":7224.7275000000081},{"$f":"Dispatch_Curve!AQ94*1000","v":7224.7275000000081},{"$f":"Dispatch_Curve!AR94*1000","v":7224.7275000000081},{"$f":"Dispatch_Curve!AS94*1000","v":7224.7275000000081},{"$f":"Dispatch_Curve!AT94*1000","v":7224.7275000000081},{"$f":"Dispatch_Curve!AU94*1000","v":7224.7275000000081},{"$f":"Dispatch_Curve!AV94*1000","v":7224.7275000000081},{"$f":"Dispatch_Curve!AW94*1000","v":7224.7275000000081},{"$f":"Dispatch_Curve!AX94*1000","v":7224.7275000000081},{"$f":"Dispatch_Curve!AY94*1000","v":7224.7275000000081},{"$f":"Dispatch_Curve!AZ94*1000","v":7224.7275000000081},{"$f":"Dispatch_Curve!BA94*1000","v":7224.7275000000081},{"$f":"Dispatch_Curve!BB94*1000","v":7224.7275000000081},null,12000,{"$f":"Dispatch_Curve!F137*1000","v":6925.1717307692315},{"$f":"Dispatch_Curve!G137*1000","v":6925.1717307692315},{"$f":"Dispatch_Curve!H137*1000","v":6911.7871153846163},{"$f":"Dispatch_Curve!I137*1000","v":6911.7871153846163},{"$f":"Dispatch_Curve!J137*1000","v":6906.0178846153858},{"$f":"Dispatch_Curve!K137*1000","v":6906.0178846153858},{"$f":"Dispatch_Curve!L137*1000","v":6906.0178846153858},{"$f":"Dispatch_Curve!M137*1000","v":6906.0178846153858},{"$f":"Dispatch_Curve!N137*1000","v":6906.0178846153858},{"$f":"Dispatch_Curve!O137*1000","v":6906.0178846153858},{"$f":"Dispatch_Curve!P137*1000","v":6906.0178846153858},{"$f":"Dispatch_Curve!Q137*1000","v":6906.0178846153858},{"$f":"Dispatch_Curve!R137*1000","v":6906.0178846153858},{"$f":"Dispatch_Curve!S137*1000","v":6906.0178846153858},{"$f":"Dispatch_Curve!T137*1000","v":6906.0178846153858},{"$f":"Dispatch_Curve!U137*1000","v":6906.0178846153858},{"$f":"Dispatch_Curve!V137*1000","v":6906.0178846153858},{"$f":"Dispatch_Curve!W137*1000","v":6906.0178846153858},{"$f":"Dispatch_Curve!X137*1000","v":6906.0178846153858}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Wind - RM",{"$f":"-Value_Inputs!D83","v":-51.316229929999999},{"$f":"-Value_Inputs!E83","v":-51.316229929999999},{"$f":"-Value_Inputs!F83","v":-51.316229929999999},{"$f":"-Value_Inputs!G83","v":-51.316229929999999},{"$f":"-Value_Inputs!H83","v":-51.316229929999999},{"$f":"-Value_Inputs!I83","v":-51.316229929999999},{"$f":"-Value_Inputs!J83","v":-51.316229929999999},{"$f":"-Value_Inputs!K83","v":-51.316229929999999},{"$f":"-Value_Inputs!L83","v":-51.316229929999999},{"$f":"-Value_Inputs!M83","v":-51.316229929999999},{"$f":"-Value_Inputs!N83","v":-51.316229929999999},{"$f":"-Value_Inputs!O83","v":-51.316229929999999},{"$f":"-Value_Inputs!P83","v":-51.316229929999999},{"$f":"-Value_Inputs!Q83","v":-51.316229929999999},{"$f":"-Value_Inputs!R83","v":-51.316229871895608},{"$f":"-Value_Inputs!S83","v":-51.316229871895608},{"$f":"-Value_Inputs!T83","v":-51.316229871895608},{"$f":"-Value_Inputs!U83","v":-51.316229871895608},{"$f":"-Value_Inputs!V83","v":-51.316229871895608},{"$f":"-Value_Inputs!W83","v":-51.316229871895608},{"$f":"-Value_Inputs!X83","v":-51.316229871895608},{"$f":"-Value_Inputs!Y83","v":-51.316229871895608},{"$f":"-Value_Inputs!Z83","v":-51.316229871895608},{"$f":"-Value_Inputs!AA83","v":-51.316229871895608},{"$f":"-Value_Inputs!AB83","v":-51.316229871895608},{"$f":"-Value_Inputs!AC83","v":-51.316229871895608},{"$f":"-Value_Inputs!AD83","v":-51.316229871895608},{"$f":"-Value_Inputs!AE83","v":-51.316229871895608},{"$f":"-Value_Inputs!AF83","v":-51.316229871895608},{"$f":"-Value_Inputs!AG83","v":-51.316229871895608},{"$f":"-Value_Inputs!AH83","v":-51.316229871895608},{"$f":"-Value_Inputs!AI83","v":-51.316229871895608},{"$f":"-Value_Inputs!AJ83","v":-51.316229871895608},{"$f":"-Value_Inputs!AK83","v":-51.316229871895608},{"$f":"-Value_Inputs!AL83","v":-51.316229871895608},{"$f":"-Value_Inputs!AM83","v":-51.316229871895608},{"$f":"-Value_Inputs!AN83","v":-51.316229871895608},{"$f":"-Value_Inputs!AO83","v":-51.316229871895608},{"$f":"-Value_Inputs!AP83","v":-51.316229871895608},{"$f":"-Value_Inputs!AQ83","v":-51.316229871895608},{"$f":"-Value_Inputs!AR83","v":-51.316229871895608},{"$f":"-Value_Inputs!AS83","v":-51.316229871895608},{"$f":"-Value_Inputs!AT83","v":-51.316229871895608},{"$f":"-Value_Inputs!AU83","v":-51.316229871895608},{"$f":"-Value_Inputs!AV83","v":-51.316229871895608},{"$f":"-Value_Inputs!AW83","v":-51.316229871895608},{"$f":"-Value_Inputs!AX83","v":-51.316229871895608},{"$f":"-Value_Inputs!AY83","v":-51.316229871895608},{"$f":"-Value_Inputs!AZ83","v":-51.316229871895608},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,8,{"$f":"SUM(IF($A$58:$A$345=$FS20,IF(DV$58:DV$345-(Load_Shape!T$17:T$304*U$7*U$31+$G$58:$G$345*U$32+$H$58:$H$345*U$33)/$C$58:$C$345<0,(Load_Shape!T$17:T$304*U$7*U$31+$G$58:$G$345*U$32+$H$58:$H$345*U$33)/$C$58:$C$345-DV$58:DV$345)))","v":0},{"$f":"SUM(IF($A$58:$A$345=$FS20,IF(DW$58:DW$345-(Load_Shape!U$17:U$304*V$7*V$31+$G$58:$G$345*V$32+$H$58:$H$345*V$33)/$C$58:$C$345<0,(Load_Shape!U$17:U$304*V$7*V$31+$G$58:$G$345*V$32+$H$58:$H$345*V$33)/$C$58:$C$345-DW$58:DW$345)))","v":0},{"$f":"SUM(IF($A$58:$A$345=$FS20,IF(DX$58:DX$345-(Load_Shape!V$17:V$304*W$7*W$31+$G$58:$G$345*W$32+$H$58:$H$345*W$33)/$C$58:$C$345<0,(Load_Shape!V$17:V$304*W$7*W$31+$G$58:$G$345*W$32+$H$58:$H$345*W$33)/$C$58:$C$345-DX$58:DX$345)))","v":0},{"$f":"SUM(IF($A$58:$A$345=$FS20,IF(DY$58:DY$345-(Load_Shape!W$17:W$304*X$7*X$31+$G$58:$G$345*X$32+$H$58:$H$345*X$33)/$C$58:$C$345<0,(Load_Shape!W$17:W$304*X$7*X$31+$G$58:$G$345*X$32+$H$58:$H$345*X$33)/$C$58:$C$345-DY$58:DY$345)))","v":0},{"$f":"SUM(IF($A$58:$A$345=$FS20,IF(DZ$58:DZ$345-(Load_Shape!X$17:X$304*Y$7*Y$31+$G$58:$G$345*Y$32+$H$58:$H$345*Y$33)/$C$58:$C$345<0,(Load_Shape!X$17:X$304*Y$7*Y$31+$G$58:$G$345*Y$32+$H$58:$H$345*Y$33)/$C$58:$C$345-DZ$58:DZ$345)))","v":0},{"$f":"SUM(IF($A$58:$A$345=$FS20,IF(EA$58:EA$345-(Load_Shape!Y$17:Y$304*Z$7*Z$31+$G$58:$G$345*Z$32+$H$58:$H$345*Z$33)/$C$58:$C$345<0,(Load_Shape!Y$17:Y$304*Z$7*Z$31+$G$58:$G$345*Z$32+$H$58:$H$345*Z$33)/$C$58:$C$345-EA$58:EA$345)))","v":0},{"$f":"SUM(IF($A$58:$A$345=$FS20,IF(EB$58:EB$345-(Load_Shape!Z$17:Z$304*AA$7*AA$31+$G$58:$G$345*AA$32+$H$58:$H$345*AA$33)/$C$58:$C$345<0,(Load_Shape!Z$17:Z$304*AA$7*AA$31+$G$58:$G$345*AA$32+$H$58:$H$345*AA$33)/$C$58:$C$345-EB$58:EB$345)))","v":0},{"$f":"SUM(IF($A$58:$A$345=$FS20,IF(EC$58:EC$345-(Load_Shape!AA$17:AA$304*AB$7*AB$31+$G$58:$G$345*AB$32+$H$58:$H$345*AB$33)/$C$58:$C$345<0,(Load_Shape!AA$17:AA$304*AB$7*AB$31+$G$58:$G$345*AB$32+$H$58:$H$345*AB$33)/$C$58:$C$345-EC$58:EC$345)))","v":0},{"$f":"SUM(IF($A$58:$A$345=$FS20,IF(ED$58:ED$345-(Load_Shape!AB$17:AB$304*AC$7*AC$31+$G$58:$G$345*AC$32+$H$58:$H$345*AC$33)/$C$58:$C$345<0,(Load_Shape!AB$17:AB$304*AC$7*AC$31+$G$58:$G$345*AC$32+$H$58:$H$345*AC$33)/$C$58:$C$345-ED$58:ED$345)))","v":0},{"$f":"SUM(IF($A$58:$A$345=$FS20,IF(EE$58:EE$345-(Load_Shape!AC$17:AC$304*AD$7*AD$31+$G$58:$G$345*AD$32+$H$58:$H$345*AD$33)/$C$58:$C$345<0,(Load_Shape!AC$17:AC$304*AD$7*AD$31+$G$58:$G$345*AD$32+$H$58:$H$345*AD$33)/$C$58:$C$345-EE$58:EE$345)))","v":1.7763568394002505E-15},{"$f":"SUM(IF($A$58:$A$345=$FS20,IF(EF$58:EF$345-(Load_Shape!AD$17:AD$304*AE$7*AE$31+$G$58:$G$345*AE$32+$H$58:$H$345*AE$33)/$C$58:$C$345<0,(Load_Shape!AD$17:AD$304*AE$7*AE$31+$G$58:$G$345*AE$32+$H$58:$H$345*AE$33)/$C$58:$C$345-EF$58:EF$345)))","v":3.5527136788005009E-15},{"$f":"SUM(IF($A$58:$A$345=$FS20,IF(EG$58:EG$345-(Load_Shape!AE$17:AE$304*AF$7*AF$31+$G$58:$G$345*AF$32+$H$58:$H$345*AF$33)/$C$58:$C$345<0,(Load_Shape!AE$17:AE$304*AF$7*AF$31+$G$58:$G$345*AF$32+$H$58:$H$345*AF$33)/$C$58:$C$345-EG$58:EG$345)))","v":1.7763568394002505E-15},{"$f":"SUM(IF($A$58:$A$345=$FS20,IF(EH$58:EH$345-(Load_Shape!AF$17:AF$304*AG$7*AG$31+$G$58:$G$345*AG$32+$H$58:$H$345*AG$33)/$C$58:$C$345<0,(Load_Shape!AF$17:AF$304*AG$7*AG$31+$G$58:$G$345*AG$32+$H$58:$H$345*AG$33)/$C$58:$C$345-EH$58:EH$345)))","v":1.7763568394002505E-15},{"$f":"SUM(IF($A$58:$A$345=$FS20,IF(EI$58:EI$345-(Load_Shape!AG$17:AG$304*AH$7*AH$31+$G$58:$G$345*AH$32+$H$58:$H$345*AH$33)/$C$58:$C$345<0,(Load_Shape!AG$17:AG$304*AH$7*AH$31+$G$58:$G$345*AH$32+$H$58:$H$345*AH$33)/$C$58:$C$345-EI$58:EI$345)))","v":1.7763568394002505E-15},{"$f":"SUM(IF($A$58:$A$345=$FS20,IF(EJ$58:EJ$345-(Load_Shape!AH$17:AH$304*AI$7*AI$31+$G$58:$G$345*AI$32+$H$58:$H$345*AI$33)/$C$58:$C$345<0,(Load_Shape!AH$17:AH$304*AI$7*AI$31+$G$58:$G$345*AI$32+$H$58:$H$345*AI$33)/$C$58:$C$345-EJ$58:EJ$345)))","v":3.5527136788005009E-15},{"$f":"SUM(IF($A$58:$A$345=$FS20,IF(EK$58:EK$345-(Load_Shape!AI$17:AI$304*AJ$7*AJ$31+$G$58:$G$345*AJ$32+$H$58:$H$345*AJ$33)/$C$58:$C$345<0,(Load_Shape!AI$17:AI$304*AJ$7*AJ$31+$G$58:$G$345*AJ$32+$H$58:$H$345*AJ$33)/$C$58:$C$345-EK$58:EK$345)))","v":4.4408920985006262E-15},{"$f":"SUM(IF($A$58:$A$345=$FS20,IF(EL$58:EL$345-(Load_Shape!AJ$17:AJ$304*AK$7*AK$31+$G$58:$G$345*AK$32+$H$58:$H$345*AK$33)/$C$58:$C$345<0,(Load_Shape!AJ$17:AJ$304*AK$7*AK$31+$G$58:$G$345*AK$32+$H$58:$H$345*AK$33)/$C$58:$C$345-EL$58:EL$345)))","v":5.3290705182007514E-15},{"$f":"SUM(IF($A$58:$A$345=$FS20,IF(EM$58:EM$345-(Load_Shape!AK$17:AK$304*AL$7*AL$31+$G$58:$G$345*AL$32+$H$58:$H$345*AL$33)/$C$58:$C$345<0,(Load_Shape!AK$17:AK$304*AL$7*AL$31+$G$58:$G$345*AL$32+$H$58:$H$345*AL$33)/$C$58:$C$345-EM$58:EM$345)))","v":3.5527136788005009E-15},{"$f":"SUM(IF($A$58:$A$345=$FS20,IF(EN$58:EN$345-(Load_Shape!AL$17:AL$304*AM$7*AM$31+$G$58:$G$345*AM$32+$H$58:$H$345*AM$33)/$C$58:$C$345<0,(Load_Shape!AL$17:AL$304*AM$7*AM$31+$G$58:$G$345*AM$32+$H$58:$H$345*AM$33)/$C$58:$C$345-EN$58:EN$345)))","v":5.3290705182007514E-15},{"$f":"SUM(IF($A$58:$A$345=$FS20,IF(EO$58:EO$345-(Load_Shape!AM$17:AM$304*AN$7*AN$31+$G$58:$G$345*AN$32+$H$58:$H$345*AN$33)/$C$58:$C$345<0,(Load_Shape!AM$17:AM$304*AN$7*AN$31+$G$58:$G$345*AN$32+$H$58:$H$345*AN$33)/$C$58:$C$345-EO$58:EO$345)))","v":1.7763568394002505E-15},{"$f":"SUM(IF($A$58:$A$345=$FS20,IF(EP$58:EP$345-(Load_Shape!AN$17:AN$304*AO$7*AO$31+$G$58:$G$345*AO$32+$H$58:$H$345*AO$33)/$C$58:$C$345<0,(Load_Shape!AN$17:AN$304*AO$7*AO$31+$G$58:$G$345*AO$32+$H$58:$H$345*AO$33)/$C$58:$C$345-EP$58:EP$345)))","v":4.4408920985006262E-15},{"$f":"SUM(IF($A$58:$A$345=$FS20,IF(EQ$58:EQ$345-(Load_Shape!AO$17:AO$304*AP$7*AP$31+$G$58:$G$345*AP$32+$H$58:$H$345*AP$33)/$C$58:$C$345<0,(Load_Shape!AO$17:AO$304*AP$7*AP$31+$G$58:$G$345*AP$32+$H$58:$H$345*AP$33)/$C$58:$C$345-EQ$58:EQ$345)))","v":4.4408920985006262E-15},{"$f":"SUM(IF($A$58:$A$345=$FS20,IF(ER$58:ER$345-(Load_Shape!AP$17:AP$304*AQ$7*AQ$31+$G$58:$G$345*AQ$32+$H$58:$H$345*AQ$33)/$C$58:$C$345<0,(Load_Shape!AP$17:AP$304*AQ$7*AQ$31+$G$58:$G$345*AQ$32+$H$58:$H$345*AQ$33)/$C$58:$C$345-ER$58:ER$345)))","v":4.4408920985006262E-15},{"$f":"SUM(IF($A$58:$A$345=$FS20,IF(ES$58:ES$345-(Load_Shape!AQ$17:AQ$304*AR$7*AR$31+$G$58:$G$345*AR$32+$H$58:$H$345*AR$33)/$C$58:$C$345<0,(Load_Shape!AQ$17:AQ$304*AR$7*AR$31+$G$58:$G$345*AR$32+$H$58:$H$345*AR$33)/$C$58:$C$345-ES$58:ES$345)))","v":4.4408920985006262E-15},{"$f":"SUM(IF($A$58:$A$345=$FS20,IF(ET$58:ET$345-(Load_Shape!AR$17:AR$304*AS$7*AS$31+$G$58:$G$345*AS$32+$H$58:$H$345*AS$33)/$C$58:$C$345<0,(Load_Shape!AR$17:AR$304*AS$7*AS$31+$G$58:$G$345*AS$32+$H$58:$H$345*AS$33)/$C$58:$C$345-ET$58:ET$345)))","v":7.1054273576010019E-15},{"$f":"SUM(IF($A$58:$A$345=$FS20,IF(EU$58:EU$345-(Load_Shape!AS$17:AS$304*AT$7*AT$31+$G$58:$G$345*AT$32+$H$58:$H$345*AT$33)/$C$58:$C$345<0,(Load_Shape!AS$17:AS$304*AT$7*AT$31+$G$58:$G$345*AT$32+$H$58:$H$345*AT$33)/$C$58:$C$345-EU$58:EU$345)))","v":3.5527136788005009E-15},{"$f":"SUM(IF($A$58:$A$345=$FS20,IF(EV$58:EV$345-(Load_Shape!AT$17:AT$304*AU$7*AU$31+$G$58:$G$345*AU$32+$H$58:$H$345*AU$33)/$C$58:$C$345<0,(Load_Shape!AT$17:AT$304*AU$7*AU$31+$G$58:$G$345*AU$32+$H$58:$H$345*AU$33)/$C$58:$C$345-EV$58:EV$345)))","v":1.7763568394002505E-15},{"$f":"SUM(IF($A$58:$A$345=$FS20,IF(EW$58:EW$345-(Load_Shape!AU$17:AU$304*AV$7*AV$31+$G$58:$G$345*AV$32+$H$58:$H$345*AV$33)/$C$58:$C$345<0,(Load_Shape!AU$17:AU$304*AV$7*AV$31+$G$58:$G$345*AV$32+$H$58:$H$345*AV$33)/$C$58:$C$345-EW$58:EW$345)))","v":3.5527136788005009E-15},{"$f":"SUM(IF($A$58:$A$345=$FS20,IF(EX$58:EX$345-(Load_Shape!AV$17:AV$304*AW$7*AW$31+$G$58:$G$345*AW$32+$H$58:$H$345*AW$33)/$C$58:$C$345<0,(Load_Shape!AV$17:AV$304*AW$7*AW$31+$G$58:$G$345*AW$32+$H$58:$H$345*AW$33)/$C$58:$C$345-EX$58:EX$345)))","v":3.5527136788005009E-15},{"$f":"SUM(IF($A$58:$A$345=$FS20,IF(EY$58:EY$345-(Load_Shape!AW$17:AW$304*AX$7*AX$31+$G$58:$G$345*AX$32+$H$58:$H$345*AX$33)/$C$58:$C$345<0,(Load_Shape!AW$17:AW$304*AX$7*AX$31+$G$58:$G$345*AX$32+$H$58:$H$345*AX$33)/$C$58:$C$345-EY$58:EY$345)))","v":6.2172489379008766E-15},{"$f":"SUM(IF($A$58:$A$345=$FS20,IF(EZ$58:EZ$345-(Load_Shape!AX$17:AX$304*AY$7*AY$31+$G$58:$G$345*AY$32+$H$58:$H$345*AY$33)/$C$58:$C$345<0,(Load_Shape!AX$17:AX$304*AY$7*AY$31+$G$58:$G$345*AY$32+$H$58:$H$345*AY$33)/$C$58:$C$345-EZ$58:EZ$345)))","v":4.4408920985006262E-15},{"$f":"SUM(IF($A$58:$A$345=$FS20,IF(FA$58:FA$345-(Load_Shape!AY$17:AY$304*AZ$7*AZ$31+$G$58:$G$345*AZ$32+$H$58:$H$345*AZ$33)/$C$58:$C$345<0,(Load_Shape!AY$17:AY$304*AZ$7*AZ$31+$G$58:$G$345*AZ$32+$H$58:$H$345*AZ$33)/$C$58:$C$345-FA$58:FA$345)))","v":8.8817841970012523E-16},{"$f":"SUM(IF($A$58:$A$345=$FS20,IF(FB$58:FB$345-(Load_Shape!AZ$17:AZ$304*BA$7*BA$31+$G$58:$G$345*BA$32+$H$58:$H$345*BA$33)/$C$58:$C$345<0,(Load_Shape!AZ$17:AZ$304*BA$7*BA$31+$G$58:$G$345*BA$32+$H$58:$H$345*BA$33)/$C$58:$C$345-FB$58:FB$345)))","v":4.4408920985006262E-15},{"$f":"SUM(IF($A$58:$A$345=$FS20,IF(FC$58:FC$345-(Load_Shape!BA$17:BA$304*BB$7*BB$31+$G$58:$G$345*BB$32+$H$58:$H$345*BB$33)/$C$58:$C$345<0,(Load_Shape!BA$17:BA$304*BB$7*BB$31+$G$58:$G$345*BB$32+$H$58:$H$345*BB$33)/$C$58:$C$345-FC$58:FC$345)))","v":5.3290705182007514E-15},{"$f":"SUM(IF($A$58:$A$345=$FS20,IF(FD$58:FD$345-(Load_Shape!BB$17:BB$304*BC$7*BC$31+$G$58:$G$345*BC$32+$H$58:$H$345*BC$33)/$C$58:$C$345<0,(Load_Shape!BB$17:BB$304*BC$7*BC$31+$G$58:$G$345*BC$32+$H$58:$H$345*BC$33)/$C$58:$C$345-FD$58:FD$345)))","v":5.3290705182007514E-15},{"$f":"SUM(IF($A$58:$A$345=$FS20,IF(FE$58:FE$345-(Load_Shape!BC$17:BC$304*BD$7*BD$31+$G$58:$G$345*BD$32+$H$58:$H$345*BD$33)/$C$58:$C$345<0,(Load_Shape!BC$17:BC$304*BD$7*BD$31+$G$58:$G$345*BD$32+$H$58:$H$345*BD$33)/$C$58:$C$345-FE$58:FE$345)))","v":3.5527136788005009E-15},{"$f":"SUM(IF($A$58:$A$345=$FS20,IF(FF$58:FF$345-(Load_Shape!BD$17:BD$304*BE$7*BE$31+$G$58:$G$345*BE$32+$H$58:$H$345*BE$33)/$C$58:$C$345<0,(Load_Shape!BD$17:BD$304*BE$7*BE$31+$G$58:$G$345*BE$32+$H$58:$H$345*BE$33)/$C$58:$C$345-FF$58:FF$345)))","v":3.5527136788005009E-15},{"$f":"SUM(IF($A$58:$A$345=$FS20,IF(FG$58:FG$345-(Load_Shape!BE$17:BE$304*BF$7*BF$31+$G$58:$G$345*BF$32+$H$58:$H$345*BF$33)/$C$58:$C$345<0,(Load_Shape!BE$17:BE$304*BF$7*BF$31+$G$58:$G$345*BF$32+$H$58:$H$345*BF$33)/$C$58:$C$345-FG$58:FG$345)))","v":3.5527136788005009E-15},{"$f":"SUM(IF($A$58:$A$345=$FS20,IF(FH$58:FH$345-(Load_Shape!BF$17:BF$304*BG$7*BG$31+$G$58:$G$345*BG$32+$H$58:$H$345*BG$33)/$C$58:$C$345<0,(Load_Shape!BF$17:BF$304*BG$7*BG$31+$G$58:$G$345*BG$32+$H$58:$H$345*BG$33)/$C$58:$C$345-FH$58:FH$345)))","v":2.6645352591003757E-15},{"$f":"SUM(IF($A$58:$A$345=$FS20,IF(FI$58:FI$345-(Load_Shape!BG$17:BG$304*BH$7*BH$31+$G$58:$G$345*BH$32+$H$58:$H$345*BH$33)/$C$58:$C$345<0,(Load_Shape!BG$17:BG$304*BH$7*BH$31+$G$58:$G$345*BH$32+$H$58:$H$345*BH$33)/$C$58:$C$345-FI$58:FI$345)))","v":3.5527136788005009E-15},{"$f":"SUM(IF($A$58:$A$345=$FS20,IF(FJ$58:FJ$345-(Load_Shape!BH$17:BH$304*BI$7*BI$31+$G$58:$G$345*BI$32+$H$58:$H$345*BI$33)/$C$58:$C$345<0,(Load_Shape!BH$17:BH$304*BI$7*BI$31+$G$58:$G$345*BI$32+$H$58:$H$345*BI$33)/$C$58:$C$345-FJ$58:FJ$345)))","v":8.8817841970012523E-16},{"$f":"SUM(IF($A$58:$A$345=$FS20,IF(FK$58:FK$345-(Load_Shape!BI$17:BI$304*BJ$7*BJ$31+$G$58:$G$345*BJ$32+$H$58:$H$345*BJ$33)/$C$58:$C$345<0,(Load_Shape!BI$17:BI$304*BJ$7*BJ$31+$G$58:$G$345*BJ$32+$H$58:$H$345*BJ$33)/$C$58:$C$345-FK$58:FK$345)))","v":5.3290705182007514E-15},{"$f":"SUM(IF($A$58:$A$345=$FS20,IF(FL$58:FL$345-(Load_Shape!BJ$17:BJ$304*BK$7*BK$31+$G$58:$G$345*BK$32+$H$58:$H$345*BK$33)/$C$58:$C$345<0,(Load_Shape!BJ$17:BJ$304*BK$7*BK$31+$G$58:$G$345*BK$32+$H$58:$H$345*BK$33)/$C$58:$C$345-FL$58:FL$345)))","v":4.4408920985006262E-15},{"$f":"SUM(IF($A$58:$A$345=$FS20,IF(FM$58:FM$345-(Load_Shape!BK$17:BK$304*BL$7*BL$31+$G$58:$G$345*BL$32+$H$58:$H$345*BL$33)/$C$58:$C$345<0,(Load_Shape!BK$17:BK$304*BL$7*BL$31+$G$58:$G$345*BL$32+$H$58:$H$345*BL$33)/$C$58:$C$345-FM$58:FM$345)))","v":2.6645352591003757E-15},{"$f":"SUM(IF($A$58:$A$345=$FS20,IF(FN$58:FN$345-(Load_Shape!BL$17:BL$304*BM$7*BM$31+$G$58:$G$345*BM$32+$H$58:$H$345*BM$33)/$C$58:$C$345<0,(Load_Shape!BL$17:BL$304*BM$7*BM$31+$G$58:$G$345*BM$32+$H$58:$H$345*BM$33)/$C$58:$C$345-FN$58:FN$345)))","v":6.2172489379008766E-15},{"$f":"SUM(IF($A$58:$A$345=$FS20,IF(FO$58:FO$345-(Load_Shape!BM$17:BM$304*BN$7*BN$31+$G$58:$G$345*BN$32+$H$58:$H$345*BN$33)/$C$58:$C$345<0,(Load_Shape!BM$17:BM$304*BN$7*BN$31+$G$58:$G$345*BN$32+$H$58:$H$345*BN$33)/$C$58:$C$345-FO$58:FO$345)))","v":3.5527136788005009E-15},{"$f":"SUM(IF($A$58:$A$345=$FS20,IF(FP$58:FP$345-(Load_Shape!BN$17:BN$304*BO$7*BO$31+$G$58:$G$345*BO$32+$H$58:$H$345*BO$33)/$C$58:$C$345<0,(Load_Shape!BN$17:BN$304*BO$7*BO$31+$G$58:$G$345*BO$32+$H$58:$H$345*BO$33)/$C$58:$C$345-FP$58:FP$345)))","v":1.7763568394002505E-15},{"$f":"SUM(IF($A$58:$A$345=$FS20,IF(FQ$58:FQ$345-(Load_Shape!BO$17:BO$304*BP$7*BP$31+$G$58:$G$345*BP$32+$H$58:$H$345*BP$33)/$C$58:$C$345<0,(Load_Shape!BO$17:BO$304*BP$7*BP$31+$G$58:$G$345*BP$32+$H$58:$H$345*BP$33)/$C$58:$C$345-FQ$58:FQ$345)))","v":5.3290705182007514E-15},{"$f":"SUM(IF($A$58:$A$345=$FS20,IF(FR$58:FR$345-(Load_Shape!BP$17:BP$304*BQ$7*BQ$31+$G$58:$G$345*BQ$32+$H$58:$H$345*BQ$33)/$C$58:$C$345<0,(Load_Shape!BP$17:BP$304*BQ$7*BQ$31+$G$58:$G$345*BQ$32+$H$58:$H$345*BQ$33)/$C$58:$C$345-FR$58:FR$345)))","v":1.7763568394002505E-15},null,13000,{"$f":"Dispatch_Curve!F95*1000","v":7250},{"$f":"Dispatch_Curve!G95*1000","v":7250},{"$f":"Dispatch_Curve!H95*1000","v":7250},{"$f":"Dispatch_Curve!I95*1000","v":7250},{"$f":"Dispatch_Curve!J95*1000","v":7250},{"$f":"Dispatch_Curve!K95*1000","v":7250},{"$f":"Dispatch_Curve!L95*1000","v":7250},{"$f":"Dispatch_Curve!M95*1000","v":7250},{"$f":"Dispatch_Curve!N95*1000","v":7250},{"$f":"Dispatch_Curve!O95*1000","v":7250},{"$f":"Dispatch_Curve!P95*1000","v":7250},{"$f":"Dispatch_Curve!Q95*1000","v":7250},{"$f":"Dispatch_Curve!R95*1000","v":7250},{"$f":"Dispatch_Curve!S95*1000","v":7250},{"$f":"Dispatch_Curve!T95*1000","v":7250},{"$f":"Dispatch_Curve!U95*1000","v":7250},{"$f":"Dispatch_Curve!V95*1000","v":7250},{"$f":"Dispatch_Curve!W95*1000","v":7250},{"$f":"Dispatch_Curve!X95*1000","v":7250},{"$f":"Dispatch_Curve!Y95*1000","v":7250},{"$f":"Dispatch_Curve!Z95*1000","v":7250},{"$f":"Dispatch_Curve!AA95*1000","v":7250},{"$f":"Dispatch_Curve!AB95*1000","v":7250},{"$f":"Dispatch_Curve!AC95*1000","v":7250},{"$f":"Dispatch_Curve!AD95*1000","v":7250},{"$f":"Dispatch_Curve!AE95*1000","v":7250},{"$f":"Dispatch_Curve!AF95*1000","v":7250},{"$f":"Dispatch_Curve!AG95*1000","v":7250},{"$f":"Dispatch_Curve!AH95*1000","v":7250},{"$f":"Dispatch_Curve!AI95*1000","v":7250},{"$f":"Dispatch_Curve!AJ95*1000","v":7250},{"$f":"Dispatch_Curve!AK95*1000","v":7250},{"$f":"Dispatch_Curve!AL95*1000","v":7250},{"$f":"Dispatch_Curve!AM95*1000","v":7250},{"$f":"Dispatch_Curve!AN95*1000","v":7250},{"$f":"Dispatch_Curve!AO95*1000","v":7250},{"$f":"Dispatch_Curve!AP95*1000","v":7250},{"$f":"Dispatch_Curve!AQ95*1000","v":7250},{"$f":"Dispatch_Curve!AR95*1000","v":7250},{"$f":"Dispatch_Curve!AS95*1000","v":7250},{"$f":"Dispatch_Curve!AT95*1000","v":7250},{"$f":"Dispatch_Curve!AU95*1000","v":7250},{"$f":"Dispatch_Curve!AV95*1000","v":7250},{"$f":"Dispatch_Curve!AW95*1000","v":7250},{"$f":"Dispatch_Curve!AX95*1000","v":7250},{"$f":"Dispatch_Curve!AY95*1000","v":7250},{"$f":"Dispatch_Curve!AZ95*1000","v":7250},{"$f":"Dispatch_Curve!BA95*1000","v":7250},{"$f":"Dispatch_Curve!BB95*1000","v":7250},null,13000,{"$f":"Dispatch_Curve!F138*1000","v":6948.3737500000007},{"$f":"Dispatch_Curve!G138*1000","v":6948.3737500000007},{"$f":"Dispatch_Curve!H138*1000","v":6935.9451785714291},{"$f":"Dispatch_Curve!I138*1000","v":6935.9451785714291},{"$f":"Dispatch_Curve!J138*1000","v":6930.5880357142869},{"$f":"Dispatch_Curve!K138*1000","v":6930.5880357142869},{"$f":"Dispatch_Curve!L138*1000","v":6930.5880357142869},{"$f":"Dispatch_Curve!M138*1000","v":6930.5880357142869},{"$f":"Dispatch_Curve!N138*1000","v":6930.5880357142869},{"$f":"Dispatch_Curve!O138*1000","v":6930.5880357142869},{"$f":"Dispatch_Curve!P138*1000","v":6930.5880357142869},{"$f":"Dispatch_Curve!Q138*1000","v":6930.5880357142869},{"$f":"Dispatch_Curve!R138*1000","v":6930.5880357142869},{"$f":"Dispatch_Curve!S138*1000","v":6930.5880357142869},{"$f":"Dispatch_Curve!T138*1000","v":6930.5880357142869},{"$f":"Dispatch_Curve!U138*1000","v":6930.5880357142869},{"$f":"Dispatch_Curve!V138*1000","v":6930.5880357142869},{"$f":"Dispatch_Curve!W138*1000","v":6930.5880357142869},{"$f":"Dispatch_Curve!X138*1000","v":6930.5880357142869}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Wind - SW",{"$f":"-Value_Inputs!D84","v":0},{"$f":"-Value_Inputs!E84","v":0},{"$f":"-Value_Inputs!F84","v":0},{"$f":"-Value_Inputs!G84","v":0},{"$f":"-Value_Inputs!H84","v":0},{"$f":"-Value_Inputs!I84","v":-1150.212},{"$f":"-Value_Inputs!J84","v":-1150.212},{"$f":"-Value_Inputs!K84","v":-1150.212},{"$f":"-Value_Inputs!L84","v":-1150.212},{"$f":"-Value_Inputs!M84","v":-1150.212},{"$f":"-Value_Inputs!N84","v":-1150.212},{"$f":"-Value_Inputs!O84","v":-1150.212},{"$f":"-Value_Inputs!P84","v":-1150.212},{"$f":"-Value_Inputs!Q84","v":-1150.212},{"$f":"-Value_Inputs!R84","v":-1150.212},{"$f":"-Value_Inputs!S84","v":-1150.212},{"$f":"-Value_Inputs!T84","v":-1150.212},{"$f":"-Value_Inputs!U84","v":-1150.212},{"$f":"-Value_Inputs!V84","v":-1150.212},{"$f":"-Value_Inputs!W84","v":-1150.212},{"$f":"-Value_Inputs!X84","v":-1150.212},{"$f":"-Value_Inputs!Y84","v":-1150.212},{"$f":"-Value_Inputs!Z84","v":-1150.212},{"$f":"-Value_Inputs!AA84","v":-1150.212},{"$f":"-Value_Inputs!AB84","v":-1150.212},{"$f":"-Value_Inputs!AC84","v":-1150.212},{"$f":"-Value_Inputs!AD84","v":-1150.212},{"$f":"-Value_Inputs!AE84","v":-1150.212},{"$f":"-Value_Inputs!AF84","v":-1150.212},{"$f":"-Value_Inputs!AG84","v":-1150.212},{"$f":"-Value_Inputs!AH84","v":-1150.212},{"$f":"-Value_Inputs!AI84","v":-1150.212},{"$f":"-Value_Inputs!AJ84","v":-1150.212},{"$f":"-Value_Inputs!AK84","v":-1150.212},{"$f":"-Value_Inputs!AL84","v":-1150.212},{"$f":"-Value_Inputs!AM84","v":-1150.212},{"$f":"-Value_Inputs!AN84","v":-1150.212},{"$f":"-Value_Inputs!AO84","v":-1150.212},{"$f":"-Value_Inputs!AP84","v":-1150.212},{"$f":"-Value_Inputs!AQ84","v":-1150.212},{"$f":"-Value_Inputs!AR84","v":-1150.212},{"$f":"-Value_Inputs!AS84","v":-1150.212},{"$f":"-Value_Inputs!AT84","v":-1150.212},{"$f":"-Value_Inputs!AU84","v":-1150.212},{"$f":"-Value_Inputs!AV84","v":-1150.212},{"$f":"-Value_Inputs!AW84","v":-1150.212},{"$f":"-Value_Inputs!AX84","v":-1150.212},{"$f":"-Value_Inputs!AY84","v":-1150.212},{"$f":"-Value_Inputs!AZ84","v":-1150.212},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,9,{"$f":"SUM(IF($A$58:$A$345=$FS21,IF(DV$58:DV$345-(Load_Shape!T$17:T$304*U$7*U$31+$G$58:$G$345*U$32+$H$58:$H$345*U$33)/$C$58:$C$345<0,(Load_Shape!T$17:T$304*U$7*U$31+$G$58:$G$345*U$32+$H$58:$H$345*U$33)/$C$58:$C$345-DV$58:DV$345)))","v":0},{"$f":"SUM(IF($A$58:$A$345=$FS21,IF(DW$58:DW$345-(Load_Shape!U$17:U$304*V$7*V$31+$G$58:$G$345*V$32+$H$58:$H$345*V$33)/$C$58:$C$345<0,(Load_Shape!U$17:U$304*V$7*V$31+$G$58:$G$345*V$32+$H$58:$H$345*V$33)/$C$58:$C$345-DW$58:DW$345)))","v":0},{"$f":"SUM(IF($A$58:$A$345=$FS21,IF(DX$58:DX$345-(Load_Shape!V$17:V$304*W$7*W$31+$G$58:$G$345*W$32+$H$58:$H$345*W$33)/$C$58:$C$345<0,(Load_Shape!V$17:V$304*W$7*W$31+$G$58:$G$345*W$32+$H$58:$H$345*W$33)/$C$58:$C$345-DX$58:DX$345)))","v":0},{"$f":"SUM(IF($A$58:$A$345=$FS21,IF(DY$58:DY$345-(Load_Shape!W$17:W$304*X$7*X$31+$G$58:$G$345*X$32+$H$58:$H$345*X$33)/$C$58:$C$345<0,(Load_Shape!W$17:W$304*X$7*X$31+$G$58:$G$345*X$32+$H$58:$H$345*X$33)/$C$58:$C$345-DY$58:DY$345)))","v":0},{"$f":"SUM(IF($A$58:$A$345=$FS21,IF(DZ$58:DZ$345-(Load_Shape!X$17:X$304*Y$7*Y$31+$G$58:$G$345*Y$32+$H$58:$H$345*Y$33)/$C$58:$C$345<0,(Load_Shape!X$17:X$304*Y$7*Y$31+$G$58:$G$345*Y$32+$H$58:$H$345*Y$33)/$C$58:$C$345-DZ$58:DZ$345)))","v":0},{"$f":"SUM(IF($A$58:$A$345=$FS21,IF(EA$58:EA$345-(Load_Shape!Y$17:Y$304*Z$7*Z$31+$G$58:$G$345*Z$32+$H$58:$H$345*Z$33)/$C$58:$C$345<0,(Load_Shape!Y$17:Y$304*Z$7*Z$31+$G$58:$G$345*Z$32+$H$58:$H$345*Z$33)/$C$58:$C$345-EA$58:EA$345)))","v":0},{"$f":"SUM(IF($A$58:$A$345=$FS21,IF(EB$58:EB$345-(Load_Shape!Z$17:Z$304*AA$7*AA$31+$G$58:$G$345*AA$32+$H$58:$H$345*AA$33)/$C$58:$C$345<0,(Load_Shape!Z$17:Z$304*AA$7*AA$31+$G$58:$G$345*AA$32+$H$58:$H$345*AA$33)/$C$58:$C$345-EB$58:EB$345)))","v":0},{"$f":"SUM(IF($A$58:$A$345=$FS21,IF(EC$58:EC$345-(Load_Shape!AA$17:AA$304*AB$7*AB$31+$G$58:$G$345*AB$32+$H$58:$H$345*AB$33)/$C$58:$C$345<0,(Load_Shape!AA$17:AA$304*AB$7*AB$31+$G$58:$G$345*AB$32+$H$58:$H$345*AB$33)/$C$58:$C$345-EC$58:EC$345)))","v":0},{"$f":"SUM(IF($A$58:$A$345=$FS21,IF(ED$58:ED$345-(Load_Shape!AB$17:AB$304*AC$7*AC$31+$G$58:$G$345*AC$32+$H$58:$H$345*AC$33)/$C$58:$C$345<0,(Load_Shape!AB$17:AB$304*AC$7*AC$31+$G$58:$G$345*AC$32+$H$58:$H$345*AC$33)/$C$58:$C$345-ED$58:ED$345)))","v":0},{"$f":"SUM(IF($A$58:$A$345=$FS21,IF(EE$58:EE$345-(Load_Shape!AC$17:AC$304*AD$7*AD$31+$G$58:$G$345*AD$32+$H$58:$H$345*AD$33)/$C$58:$C$345<0,(Load_Shape!AC$17:AC$304*AD$7*AD$31+$G$58:$G$345*AD$32+$H$58:$H$345*AD$33)/$C$58:$C$345-EE$58:EE$345)))","v":2.6645352591003757E-15},{"$f":"SUM(IF($A$58:$A$345=$FS21,IF(EF$58:EF$345-(Load_Shape!AD$17:AD$304*AE$7*AE$31+$G$58:$G$345*AE$32+$H$58:$H$345*AE$33)/$C$58:$C$345<0,(Load_Shape!AD$17:AD$304*AE$7*AE$31+$G$58:$G$345*AE$32+$H$58:$H$345*AE$33)/$C$58:$C$345-EF$58:EF$345)))","v":2.6645352591003757E-15},{"$f":"SUM(IF($A$58:$A$345=$FS21,IF(EG$58:EG$345-(Load_Shape!AE$17:AE$304*AF$7*AF$31+$G$58:$G$345*AF$32+$H$58:$H$345*AF$33)/$C$58:$C$345<0,(Load_Shape!AE$17:AE$304*AF$7*AF$31+$G$58:$G$345*AF$32+$H$58:$H$345*AF$33)/$C$58:$C$345-EG$58:EG$345)))","v":5.3290705182007514E-15},{"$f":"SUM(IF($A$58:$A$345=$FS21,IF(EH$58:EH$345-(Load_Shape!AF$17:AF$304*AG$7*AG$31+$G$58:$G$345*AG$32+$H$58:$H$345*AG$33)/$C$58:$C$345<0,(Load_Shape!AF$17:AF$304*AG$7*AG$31+$G$58:$G$345*AG$32+$H$58:$H$345*AG$33)/$C$58:$C$345-EH$58:EH$345)))","v":4.4408920985006262E-15},{"$f":"SUM(IF($A$58:$A$345=$FS21,IF(EI$58:EI$345-(Load_Shape!AG$17:AG$304*AH$7*AH$31+$G$58:$G$345*AH$32+$H$58:$H$345*AH$33)/$C$58:$C$345<0,(Load_Shape!AG$17:AG$304*AH$7*AH$31+$G$58:$G$345*AH$32+$H$58:$H$345*AH$33)/$C$58:$C$345-EI$58:EI$345)))","v":7.1054273576010019E-15},{"$f":"SUM(IF($A$58:$A$345=$FS21,IF(EJ$58:EJ$345-(Load_Shape!AH$17:AH$304*AI$7*AI$31+$G$58:$G$345*AI$32+$H$58:$H$345*AI$33)/$C$58:$C$345<0,(Load_Shape!AH$17:AH$304*AI$7*AI$31+$G$58:$G$345*AI$32+$H$58:$H$345*AI$33)/$C$58:$C$345-EJ$58:EJ$345)))","v":6.2172489379008766E-15},{"$f":"SUM(IF($A$58:$A$345=$FS21,IF(EK$58:EK$345-(Load_Shape!AI$17:AI$304*AJ$7*AJ$31+$G$58:$G$345*AJ$32+$H$58:$H$345*AJ$33)/$C$58:$C$345<0,(Load_Shape!AI$17:AI$304*AJ$7*AJ$31+$G$58:$G$345*AJ$32+$H$58:$H$345*AJ$33)/$C$58:$C$345-EK$58:EK$345)))","v":5.3290705182007514E-15},{"$f":"SUM(IF($A$58:$A$345=$FS21,IF(EL$58:EL$345-(Load_Shape!AJ$17:AJ$304*AK$7*AK$31+$G$58:$G$345*AK$32+$H$58:$H$345*AK$33)/$C$58:$C$345<0,(Load_Shape!AJ$17:AJ$304*AK$7*AK$31+$G$58:$G$345*AK$32+$H$58:$H$345*AK$33)/$C$58:$C$345-EL$58:EL$345)))","v":7.9936057773011271E-15},{"$f":"SUM(IF($A$58:$A$345=$FS21,IF(EM$58:EM$345-(Load_Shape!AK$17:AK$304*AL$7*AL$31+$G$58:$G$345*AL$32+$H$58:$H$345*AL$33)/$C$58:$C$345<0,(Load_Shape!AK$17:AK$304*AL$7*AL$31+$G$58:$G$345*AL$32+$H$58:$H$345*AL$33)/$C$58:$C$345-EM$58:EM$345)))","v":6.2172489379008766E-15},{"$f":"SUM(IF($A$58:$A$345=$FS21,IF(EN$58:EN$345-(Load_Shape!AL$17:AL$304*AM$7*AM$31+$G$58:$G$345*AM$32+$H$58:$H$345*AM$33)/$C$58:$C$345<0,(Load_Shape!AL$17:AL$304*AM$7*AM$31+$G$58:$G$345*AM$32+$H$58:$H$345*AM$33)/$C$58:$C$345-EN$58:EN$345)))","v":5.3290705182007514E-15},{"$f":"SUM(IF($A$58:$A$345=$FS21,IF(EO$58:EO$345-(Load_Shape!AM$17:AM$304*AN$7*AN$31+$G$58:$G$345*AN$32+$H$58:$H$345*AN$33)/$C$58:$C$345<0,(Load_Shape!AM$17:AM$304*AN$7*AN$31+$G$58:$G$345*AN$32+$H$58:$H$345*AN$33)/$C$58:$C$345-EO$58:EO$345)))","v":8.8817841970012523E-15},{"$f":"SUM(IF($A$58:$A$345=$FS21,IF(EP$58:EP$345-(Load_Shape!AN$17:AN$304*AO$7*AO$31+$G$58:$G$345*AO$32+$H$58:$H$345*AO$33)/$C$58:$C$345<0,(Load_Shape!AN$17:AN$304*AO$7*AO$31+$G$58:$G$345*AO$32+$H$58:$H$345*AO$33)/$C$58:$C$345-EP$58:EP$345)))","v":5.3290705182007514E-15},{"$f":"SUM(IF($A$58:$A$345=$FS21,IF(EQ$58:EQ$345-(Load_Shape!AO$17:AO$304*AP$7*AP$31+$G$58:$G$345*AP$32+$H$58:$H$345*AP$33)/$C$58:$C$345<0,(Load_Shape!AO$17:AO$304*AP$7*AP$31+$G$58:$G$345*AP$32+$H$58:$H$345*AP$33)/$C$58:$C$345-EQ$58:EQ$345)))","v":6.2172489379008766E-15},{"$f":"SUM(IF($A$58:$A$345=$FS21,IF(ER$58:ER$345-(Load_Shape!AP$17:AP$304*AQ$7*AQ$31+$G$58:$G$345*AQ$32+$H$58:$H$345*AQ$33)/$C$58:$C$345<0,(Load_Shape!AP$17:AP$304*AQ$7*AQ$31+$G$58:$G$345*AQ$32+$H$58:$H$345*AQ$33)/$C$58:$C$345-ER$58:ER$345)))","v":1.7763568394002505E-15},{"$f":"SUM(IF($A$58:$A$345=$FS21,IF(ES$58:ES$345-(Load_Shape!AQ$17:AQ$304*AR$7*AR$31+$G$58:$G$345*AR$32+$H$58:$H$345*AR$33)/$C$58:$C$345<0,(Load_Shape!AQ$17:AQ$304*AR$7*AR$31+$G$58:$G$345*AR$32+$H$58:$H$345*AR$33)/$C$58:$C$345-ES$58:ES$345)))","v":4.4408920985006262E-15},{"$f":"SUM(IF($A$58:$A$345=$FS21,IF(ET$58:ET$345-(Load_Shape!AR$17:AR$304*AS$7*AS$31+$G$58:$G$345*AS$32+$H$58:$H$345*AS$33)/$C$58:$C$345<0,(Load_Shape!AR$17:AR$304*AS$7*AS$31+$G$58:$G$345*AS$32+$H$58:$H$345*AS$33)/$C$58:$C$345-ET$58:ET$345)))","v":7.1054273576010019E-15},{"$f":"SUM(IF($A$58:$A$345=$FS21,IF(EU$58:EU$345-(Load_Shape!AS$17:AS$304*AT$7*AT$31+$G$58:$G$345*AT$32+$H$58:$H$345*AT$33)/$C$58:$C$345<0,(Load_Shape!AS$17:AS$304*AT$7*AT$31+$G$58:$G$345*AT$32+$H$58:$H$345*AT$33)/$C$58:$C$345-EU$58:EU$345)))","v":7.9936057773011271E-15},{"$f":"SUM(IF($A$58:$A$345=$FS21,IF(EV$58:EV$345-(Load_Shape!AT$17:AT$304*AU$7*AU$31+$G$58:$G$345*AU$32+$H$58:$H$345*AU$33)/$C$58:$C$345<0,(Load_Shape!AT$17:AT$304*AU$7*AU$31+$G$58:$G$345*AU$32+$H$58:$H$345*AU$33)/$C$58:$C$345-EV$58:EV$345)))","v":5.3290705182007514E-15},{"$f":"SUM(IF($A$58:$A$345=$FS21,IF(EW$58:EW$345-(Load_Shape!AU$17:AU$304*AV$7*AV$31+$G$58:$G$345*AV$32+$H$58:$H$345*AV$33)/$C$58:$C$345<0,(Load_Shape!AU$17:AU$304*AV$7*AV$31+$G$58:$G$345*AV$32+$H$58:$H$345*AV$33)/$C$58:$C$345-EW$58:EW$345)))","v":7.1054273576010019E-15},{"$f":"SUM(IF($A$58:$A$345=$FS21,IF(EX$58:EX$345-(Load_Shape!AV$17:AV$304*AW$7*AW$31+$G$58:$G$345*AW$32+$H$58:$H$345*AW$33)/$C$58:$C$345<0,(Load_Shape!AV$17:AV$304*AW$7*AW$31+$G$58:$G$345*AW$32+$H$58:$H$345*AW$33)/$C$58:$C$345-EX$58:EX$345)))","v":6.2172489379008766E-15},{"$f":"SUM(IF($A$58:$A$345=$FS21,IF(EY$58:EY$345-(Load_Shape!AW$17:AW$304*AX$7*AX$31+$G$58:$G$345*AX$32+$H$58:$H$345*AX$33)/$C$58:$C$345<0,(Load_Shape!AW$17:AW$304*AX$7*AX$31+$G$58:$G$345*AX$32+$H$58:$H$345*AX$33)/$C$58:$C$345-EY$58:EY$345)))","v":6.2172489379008766E-15},{"$f":"SUM(IF($A$58:$A$345=$FS21,IF(EZ$58:EZ$345-(Load_Shape!AX$17:AX$304*AY$7*AY$31+$G$58:$G$345*AY$32+$H$58:$H$345*AY$33)/$C$58:$C$345<0,(Load_Shape!AX$17:AX$304*AY$7*AY$31+$G$58:$G$345*AY$32+$H$58:$H$345*AY$33)/$C$58:$C$345-EZ$58:EZ$345)))","v":7.1054273576010019E-15},{"$f":"SUM(IF($A$58:$A$345=$FS21,IF(FA$58:FA$345-(Load_Shape!AY$17:AY$304*AZ$7*AZ$31+$G$58:$G$345*AZ$32+$H$58:$H$345*AZ$33)/$C$58:$C$345<0,(Load_Shape!AY$17:AY$304*AZ$7*AZ$31+$G$58:$G$345*AZ$32+$H$58:$H$345*AZ$33)/$C$58:$C$345-FA$58:FA$345)))","v":5.3290705182007514E-15},{"$f":"SUM(IF($A$58:$A$345=$FS21,IF(FB$58:FB$345-(Load_Shape!AZ$17:AZ$304*BA$7*BA$31+$G$58:$G$345*BA$32+$H$58:$H$345*BA$33)/$C$58:$C$345<0,(Load_Shape!AZ$17:AZ$304*BA$7*BA$31+$G$58:$G$345*BA$32+$H$58:$H$345*BA$33)/$C$58:$C$345-FB$58:FB$345)))","v":8.8817841970012523E-15},{"$f":"SUM(IF($A$58:$A$345=$FS21,IF(FC$58:FC$345-(Load_Shape!BA$17:BA$304*BB$7*BB$31+$G$58:$G$345*BB$32+$H$58:$H$345*BB$33)/$C$58:$C$345<0,(Load_Shape!BA$17:BA$304*BB$7*BB$31+$G$58:$G$345*BB$32+$H$58:$H$345*BB$33)/$C$58:$C$345-FC$58:FC$345)))","v":7.1054273576010019E-15},{"$f":"SUM(IF($A$58:$A$345=$FS21,IF(FD$58:FD$345-(Load_Shape!BB$17:BB$304*BC$7*BC$31+$G$58:$G$345*BC$32+$H$58:$H$345*BC$33)/$C$58:$C$345<0,(Load_Shape!BB$17:BB$304*BC$7*BC$31+$G$58:$G$345*BC$32+$H$58:$H$345*BC$33)/$C$58:$C$345-FD$58:FD$345)))","v":7.9936057773011271E-15},{"$f":"SUM(IF($A$58:$A$345=$FS21,IF(FE$58:FE$345-(Load_Shape!BC$17:BC$304*BD$7*BD$31+$G$58:$G$345*BD$32+$H$58:$H$345*BD$33)/$C$58:$C$345<0,(Load_Shape!BC$17:BC$304*BD$7*BD$31+$G$58:$G$345*BD$32+$H$58:$H$345*BD$33)/$C$58:$C$345-FE$58:FE$345)))","v":7.1054273576010019E-15},{"$f":"SUM(IF($A$58:$A$345=$FS21,IF(FF$58:FF$345-(Load_Shape!BD$17:BD$304*BE$7*BE$31+$G$58:$G$345*BE$32+$H$58:$H$345*BE$33)/$C$58:$C$345<0,(Load_Shape!BD$17:BD$304*BE$7*BE$31+$G$58:$G$345*BE$32+$H$58:$H$345*BE$33)/$C$58:$C$345-FF$58:FF$345)))","v":8.8817841970012523E-15},{"$f":"SUM(IF($A$58:$A$345=$FS21,IF(FG$58:FG$345-(Load_Shape!BE$17:BE$304*BF$7*BF$31+$G$58:$G$345*BF$32+$H$58:$H$345*BF$33)/$C$58:$C$345<0,(Load_Shape!BE$17:BE$304*BF$7*BF$31+$G$58:$G$345*BF$32+$H$58:$H$345*BF$33)/$C$58:$C$345-FG$58:FG$345)))","v":6.2172489379008766E-15},{"$f":"SUM(IF($A$58:$A$345=$FS21,IF(FH$58:FH$345-(Load_Shape!BF$17:BF$304*BG$7*BG$31+$G$58:$G$345*BG$32+$H$58:$H$345*BG$33)/$C$58:$C$345<0,(Load_Shape!BF$17:BF$304*BG$7*BG$31+$G$58:$G$345*BG$32+$H$58:$H$345*BG$33)/$C$58:$C$345-FH$58:FH$345)))","v":1.0658141036401503E-14},{"$f":"SUM(IF($A$58:$A$345=$FS21,IF(FI$58:FI$345-(Load_Shape!BG$17:BG$304*BH$7*BH$31+$G$58:$G$345*BH$32+$H$58:$H$345*BH$33)/$C$58:$C$345<0,(Load_Shape!BG$17:BG$304*BH$7*BH$31+$G$58:$G$345*BH$32+$H$58:$H$345*BH$33)/$C$58:$C$345-FI$58:FI$345)))","v":7.1054273576010019E-15},{"$f":"SUM(IF($A$58:$A$345=$FS21,IF(FJ$58:FJ$345-(Load_Shape!BH$17:BH$304*BI$7*BI$31+$G$58:$G$345*BI$32+$H$58:$H$345*BI$33)/$C$58:$C$345<0,(Load_Shape!BH$17:BH$304*BI$7*BI$31+$G$58:$G$345*BI$32+$H$58:$H$345*BI$33)/$C$58:$C$345-FJ$58:FJ$345)))","v":3.5527136788005009E-15},{"$f":"SUM(IF($A$58:$A$345=$FS21,IF(FK$58:FK$345-(Load_Shape!BI$17:BI$304*BJ$7*BJ$31+$G$58:$G$345*BJ$32+$H$58:$H$345*BJ$33)/$C$58:$C$345<0,(Load_Shape!BI$17:BI$304*BJ$7*BJ$31+$G$58:$G$345*BJ$32+$H$58:$H$345*BJ$33)/$C$58:$C$345-FK$58:FK$345)))","v":5.3290705182007514E-15},{"$f":"SUM(IF($A$58:$A$345=$FS21,IF(FL$58:FL$345-(Load_Shape!BJ$17:BJ$304*BK$7*BK$31+$G$58:$G$345*BK$32+$H$58:$H$345*BK$33)/$C$58:$C$345<0,(Load_Shape!BJ$17:BJ$304*BK$7*BK$31+$G$58:$G$345*BK$32+$H$58:$H$345*BK$33)/$C$58:$C$345-FL$58:FL$345)))","v":7.1054273576010019E-15},{"$f":"SUM(IF($A$58:$A$345=$FS21,IF(FM$58:FM$345-(Load_Shape!BK$17:BK$304*BL$7*BL$31+$G$58:$G$345*BL$32+$H$58:$H$345*BL$33)/$C$58:$C$345<0,(Load_Shape!BK$17:BK$304*BL$7*BL$31+$G$58:$G$345*BL$32+$H$58:$H$345*BL$33)/$C$58:$C$345-FM$58:FM$345)))","v":5.3290705182007514E-15},{"$f":"SUM(IF($A$58:$A$345=$FS21,IF(FN$58:FN$345-(Load_Shape!BL$17:BL$304*BM$7*BM$31+$G$58:$G$345*BM$32+$H$58:$H$345*BM$33)/$C$58:$C$345<0,(Load_Shape!BL$17:BL$304*BM$7*BM$31+$G$58:$G$345*BM$32+$H$58:$H$345*BM$33)/$C$58:$C$345-FN$58:FN$345)))","v":5.3290705182007514E-15},{"$f":"SUM(IF($A$58:$A$345=$FS21,IF(FO$58:FO$345-(Load_Shape!BM$17:BM$304*BN$7*BN$31+$G$58:$G$345*BN$32+$H$58:$H$345*BN$33)/$C$58:$C$345<0,(Load_Shape!BM$17:BM$304*BN$7*BN$31+$G$58:$G$345*BN$32+$H$58:$H$345*BN$33)/$C$58:$C$345-FO$58:FO$345)))","v":7.9936057773011271E-15},{"$f":"SUM(IF($A$58:$A$345=$FS21,IF(FP$58:FP$345-(Load_Shape!BN$17:BN$304*BO$7*BO$31+$G$58:$G$345*BO$32+$H$58:$H$345*BO$33)/$C$58:$C$345<0,(Load_Shape!BN$17:BN$304*BO$7*BO$31+$G$58:$G$345*BO$32+$H$58:$H$345*BO$33)/$C$58:$C$345-FP$58:FP$345)))","v":7.1054273576010019E-15},{"$f":"SUM(IF($A$58:$A$345=$FS21,IF(FQ$58:FQ$345-(Load_Shape!BO$17:BO$304*BP$7*BP$31+$G$58:$G$345*BP$32+$H$58:$H$345*BP$33)/$C$58:$C$345<0,(Load_Shape!BO$17:BO$304*BP$7*BP$31+$G$58:$G$345*BP$32+$H$58:$H$345*BP$33)/$C$58:$C$345-FQ$58:FQ$345)))","v":8.8817841970012523E-15},{"$f":"SUM(IF($A$58:$A$345=$FS21,IF(FR$58:FR$345-(Load_Shape!BP$17:BP$304*BQ$7*BQ$31+$G$58:$G$345*BQ$32+$H$58:$H$345*BQ$33)/$C$58:$C$345<0,(Load_Shape!BP$17:BP$304*BQ$7*BQ$31+$G$58:$G$345*BQ$32+$H$58:$H$345*BQ$33)/$C$58:$C$345-FR$58:FR$345)))","v":6.2172489379008766E-15},null,14000,{"$f":"Dispatch_Curve!F96*1000","v":7276.4024999999965},{"$f":"Dispatch_Curve!G96*1000","v":7250},{"$f":"Dispatch_Curve!H96*1000","v":7250},{"$f":"Dispatch_Curve!I96*1000","v":7250},{"$f":"Dispatch_Curve!J96*1000","v":7250},{"$f":"Dispatch_Curve!K96*1000","v":7250},{"$f":"Dispatch_Curve!L96*1000","v":7250},{"$f":"Dispatch_Curve!M96*1000","v":7250},{"$f":"Dispatch_Curve!N96*1000","v":7250},{"$f":"Dispatch_Curve!O96*1000","v":7250},{"$f":"Dispatch_Curve!P96*1000","v":7250},{"$f":"Dispatch_Curve!Q96*1000","v":7250},{"$f":"Dispatch_Curve!R96*1000","v":7250},{"$f":"Dispatch_Curve!S96*1000","v":7250},{"$f":"Dispatch_Curve!T96*1000","v":7250},{"$f":"Dispatch_Curve!U96*1000","v":7250},{"$f":"Dispatch_Curve!V96*1000","v":7250},{"$f":"Dispatch_Curve!W96*1000","v":7250},{"$f":"Dispatch_Curve!X96*1000","v":7250},{"$f":"Dispatch_Curve!Y96*1000","v":7250},{"$f":"Dispatch_Curve!Z96*1000","v":7250},{"$f":"Dispatch_Curve!AA96*1000","v":7250},{"$f":"Dispatch_Curve!AB96*1000","v":7250},{"$f":"Dispatch_Curve!AC96*1000","v":7250},{"$f":"Dispatch_Curve!AD96*1000","v":7250},{"$f":"Dispatch_Curve!AE96*1000","v":7250},{"$f":"Dispatch_Curve!AF96*1000","v":7250},{"$f":"Dispatch_Curve!AG96*1000","v":7250},{"$f":"Dispatch_Curve!AH96*1000","v":7250},{"$f":"Dispatch_Curve!AI96*1000","v":7250},{"$f":"Dispatch_Curve!AJ96*1000","v":7250},{"$f":"Dispatch_Curve!AK96*1000","v":7250},{"$f":"Dispatch_Curve!AL96*1000","v":7250},{"$f":"Dispatch_Curve!AM96*1000","v":7250},{"$f":"Dispatch_Curve!AN96*1000","v":7250},{"$f":"Dispatch_Curve!AO96*1000","v":7250},{"$f":"Dispatch_Curve!AP96*1000","v":7250},{"$f":"Dispatch_Curve!AQ96*1000","v":7250},{"$f":"Dispatch_Curve!AR96*1000","v":7250},{"$f":"Dispatch_Curve!AS96*1000","v":7250},{"$f":"Dispatch_Curve!AT96*1000","v":7250},{"$f":"Dispatch_Curve!AU96*1000","v":7250},{"$f":"Dispatch_Curve!AV96*1000","v":7250},{"$f":"Dispatch_Curve!AW96*1000","v":7250},{"$f":"Dispatch_Curve!AX96*1000","v":7250},{"$f":"Dispatch_Curve!AY96*1000","v":7250},{"$f":"Dispatch_Curve!AZ96*1000","v":7250},{"$f":"Dispatch_Curve!BA96*1000","v":7250},{"$f":"Dispatch_Curve!BB96*1000","v":7250},null,14000,{"$f":"Dispatch_Curve!F139*1000","v":6970.2423333333345},{"$f":"Dispatch_Curve!G139*1000","v":6968.4821666666667},{"$f":"Dispatch_Curve!H139*1000","v":6956.8821666666672},{"$f":"Dispatch_Curve!I139*1000","v":6956.8821666666672},{"$f":"Dispatch_Curve!J139*1000","v":6951.8821666666672},{"$f":"Dispatch_Curve!K139*1000","v":6951.8821666666672},{"$f":"Dispatch_Curve!L139*1000","v":6951.8821666666672},{"$f":"Dispatch_Curve!M139*1000","v":6951.8821666666672},{"$f":"Dispatch_Curve!N139*1000","v":6951.8821666666672},{"$f":"Dispatch_Curve!O139*1000","v":6951.8821666666672},{"$f":"Dispatch_Curve!P139*1000","v":6951.8821666666672},{"$f":"Dispatch_Curve!Q139*1000","v":6951.8821666666672},{"$f":"Dispatch_Curve!R139*1000","v":6951.8821666666672},{"$f":"Dispatch_Curve!S139*1000","v":6951.8821666666672},{"$f":"Dispatch_Curve!T139*1000","v":6951.8821666666672},{"$f":"Dispatch_Curve!U139*1000","v":6951.8821666666672},{"$f":"Dispatch_Curve!V139*1000","v":6951.8821666666672},{"$f":"Dispatch_Curve!W139*1000","v":6951.8821666666672},{"$f":"Dispatch_Curve!X139*1000","v":6951.8821666666672}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Hydro",{"$f":"-SUMPRODUCT((OFFSET(Generators!$E$8,1,0,ctGen,1)=$T22)*(OFFSET(Generators!$H$8,1,0,ctGen,1)=\"CAISO\")*(OFFSET(Generators!$L$8,1,0,ctGen,1)<=DATE(U$6,1,1))*(OFFSET(Generators!$N$8,1,0,ctGen,1)>DATE(U$6,1,1))*OFFSET(Generators!$Q$8,1,0,ctGen,1))/1000-SUMPRODUCT((OFFSET(Generators!$E$8,1,0,ctGen,1)=$T22)*(OFFSET(Generators!$H$8,1,0,ctGen,1)<>\"CAISO\")*(OFFSET(Generators!$L$8,1,0,ctGen,1)<=DATE(U$6,1,1))*(OFFSET(Generators!$N$8,1,0,ctGen,1)>DATE(U$6,1,1))*OFFSET(Generators!$Q$8,1,0,ctGen,1),(OFFSET(Generators!$R$8,1,0,ctGen,1)+OFFSET(Generators!$S$8,1,0,ctGen,1)+OFFSET(Generators!$T$8,1,0,ctGen,1)+OFFSET(Generators!$U$8,1,0,ctGen,1)))/1000","v":-31019.169699999999},{"$f":"-SUMPRODUCT((OFFSET(Generators!$E$8,1,0,ctGen,1)=$T22)*(OFFSET(Generators!$H$8,1,0,ctGen,1)=\"CAISO\")*(OFFSET(Generators!$L$8,1,0,ctGen,1)<=DATE(V$6,1,1))*(OFFSET(Generators!$N$8,1,0,ctGen,1)>DATE(V$6,1,1))*OFFSET(Generators!$Q$8,1,0,ctGen,1))/1000-SUMPRODUCT((OFFSET(Generators!$E$8,1,0,ctGen,1)=$T22)*(OFFSET(Generators!$H$8,1,0,ctGen,1)<>\"CAISO\")*(OFFSET(Generators!$L$8,1,0,ctGen,1)<=DATE(V$6,1,1))*(OFFSET(Generators!$N$8,1,0,ctGen,1)>DATE(V$6,1,1))*OFFSET(Generators!$Q$8,1,0,ctGen,1),(OFFSET(Generators!$R$8,1,0,ctGen,1)+OFFSET(Generators!$S$8,1,0,ctGen,1)+OFFSET(Generators!$T$8,1,0,ctGen,1)+OFFSET(Generators!$U$8,1,0,ctGen,1)))/1000","v":-31019.169699999999},{"$f":"-SUMPRODUCT((OFFSET(Generators!$E$8,1,0,ctGen,1)=$T22)*(OFFSET(Generators!$H$8,1,0,ctGen,1)=\"CAISO\")*(OFFSET(Generators!$L$8,1,0,ctGen,1)<=DATE(W$6,1,1))*(OFFSET(Generators!$N$8,1,0,ctGen,1)>DATE(W$6,1,1))*OFFSET(Generators!$Q$8,1,0,ctGen,1))/1000-SUMPRODUCT((OFFSET(Generators!$E$8,1,0,ctGen,1)=$T22)*(OFFSET(Generators!$H$8,1,0,ctGen,1)<>\"CAISO\")*(OFFSET(Generators!$L$8,1,0,ctGen,1)<=DATE(W$6,1,1))*(OFFSET(Generators!$N$8,1,0,ctGen,1)>DATE(W$6,1,1))*OFFSET(Generators!$Q$8,1,0,ctGen,1),(OFFSET(Generators!$R$8,1,0,ctGen,1)+OFFSET(Generators!$S$8,1,0,ctGen,1)+OFFSET(Generators!$T$8,1,0,ctGen,1)+OFFSET(Generators!$U$8,1,0,ctGen,1)))/1000","v":-31019.169699999999},{"$f":"-SUMPRODUCT((OFFSET(Generators!$E$8,1,0,ctGen,1)=$T22)*(OFFSET(Generators!$H$8,1,0,ctGen,1)=\"CAISO\")*(OFFSET(Generators!$L$8,1,0,ctGen,1)<=DATE(X$6,1,1))*(OFFSET(Generators!$N$8,1,0,ctGen,1)>DATE(X$6,1,1))*OFFSET(Generators!$Q$8,1,0,ctGen,1))/1000-SUMPRODUCT((OFFSET(Generators!$E$8,1,0,ctGen,1)=$T22)*(OFFSET(Generators!$H$8,1,0,ctGen,1)<>\"CAISO\")*(OFFSET(Generators!$L$8,1,0,ctGen,1)<=DATE(X$6,1,1))*(OFFSET(Generators!$N$8,1,0,ctGen,1)>DATE(X$6,1,1))*OFFSET(Generators!$Q$8,1,0,ctGen,1),(OFFSET(Generators!$R$8,1,0,ctGen,1)+OFFSET(Generators!$S$8,1,0,ctGen,1)+OFFSET(Generators!$T$8,1,0,ctGen,1)+OFFSET(Generators!$U$8,1,0,ctGen,1)))/1000","v":-31019.169699999999},{"$f":"-SUMPRODUCT((OFFSET(Generators!$E$8,1,0,ctGen,1)=$T22)*(OFFSET(Generators!$H$8,1,0,ctGen,1)=\"CAISO\")*(OFFSET(Generators!$L$8,1,0,ctGen,1)<=DATE(Y$6,1,1))*(OFFSET(Generators!$N$8,1,0,ctGen,1)>DATE(Y$6,1,1))*OFFSET(Generators!$Q$8,1,0,ctGen,1))/1000-SUMPRODUCT((OFFSET(Generators!$E$8,1,0,ctGen,1)=$T22)*(OFFSET(Generators!$H$8,1,0,ctGen,1)<>\"CAISO\")*(OFFSET(Generators!$L$8,1,0,ctGen,1)<=DATE(Y$6,1,1))*(OFFSET(Generators!$N$8,1,0,ctGen,1)>DATE(Y$6,1,1))*OFFSET(Generators!$Q$8,1,0,ctGen,1),(OFFSET(Generators!$R$8,1,0,ctGen,1)+OFFSET(Generators!$S$8,1,0,ctGen,1)+OFFSET(Generators!$T$8,1,0,ctGen,1)+OFFSET(Generators!$U$8,1,0,ctGen,1)))/1000","v":-31019.169699999999},{"$f":"-SUMPRODUCT((OFFSET(Generators!$E$8,1,0,ctGen,1)=$T22)*(OFFSET(Generators!$H$8,1,0,ctGen,1)=\"CAISO\")*(OFFSET(Generators!$L$8,1,0,ctGen,1)<=DATE(Z$6,1,1))*(OFFSET(Generators!$N$8,1,0,ctGen,1)>DATE(Z$6,1,1))*OFFSET(Generators!$Q$8,1,0,ctGen,1))/1000-SUMPRODUCT((OFFSET(Generators!$E$8,1,0,ctGen,1)=$T22)*(OFFSET(Generators!$H$8,1,0,ctGen,1)<>\"CAISO\")*(OFFSET(Generators!$L$8,1,0,ctGen,1)<=DATE(Z$6,1,1))*(OFFSET(Generators!$N$8,1,0,ctGen,1)>DATE(Z$6,1,1))*OFFSET(Generators!$Q$8,1,0,ctGen,1),(OFFSET(Generators!$R$8,1,0,ctGen,1)+OFFSET(Generators!$S$8,1,0,ctGen,1)+OFFSET(Generators!$T$8,1,0,ctGen,1)+OFFSET(Generators!$U$8,1,0,ctGen,1)))/1000","v":-31019.169699999999},{"$f":"-SUMPRODUCT((OFFSET(Generators!$E$8,1,0,ctGen,1)=$T22)*(OFFSET(Generators!$H$8,1,0,ctGen,1)=\"CAISO\")*(OFFSET(Generators!$L$8,1,0,ctGen,1)<=DATE(AA$6,1,1))*(OFFSET(Generators!$N$8,1,0,ctGen,1)>DATE(AA$6,1,1))*OFFSET(Generators!$Q$8,1,0,ctGen,1))/1000-SUMPRODUCT((OFFSET(Generators!$E$8,1,0,ctGen,1)=$T22)*(OFFSET(Generators!$H$8,1,0,ctGen,1)<>\"CAISO\")*(OFFSET(Generators!$L$8,1,0,ctGen,1)<=DATE(AA$6,1,1))*(OFFSET(Generators!$N$8,1,0,ctGen,1)>DATE(AA$6,1,1))*OFFSET(Generators!$Q$8,1,0,ctGen,1),(OFFSET(Generators!$R$8,1,0,ctGen,1)+OFFSET(Generators!$S$8,1,0,ctGen,1)+OFFSET(Generators!$T$8,1,0,ctGen,1)+OFFSET(Generators!$U$8,1,0,ctGen,1)))/1000","v":-31019.169699999999},{"$f":"-SUMPRODUCT((OFFSET(Generators!$E$8,1,0,ctGen,1)=$T22)*(OFFSET(Generators!$H$8,1,0,ctGen,1)=\"CAISO\")*(OFFSET(Generators!$L$8,1,0,ctGen,1)<=DATE(AB$6,1,1))*(OFFSET(Generators!$N$8,1,0,ctGen,1)>DATE(AB$6,1,1))*OFFSET(Generators!$Q$8,1,0,ctGen,1))/1000-SUMPRODUCT((OFFSET(Generators!$E$8,1,0,ctGen,1)=$T22)*(OFFSET(Generators!$H$8,1,0,ctGen,1)<>\"CAISO\")*(OFFSET(Generators!$L$8,1,0,ctGen,1)<=DATE(AB$6,1,1))*(OFFSET(Generators!$N$8,1,0,ctGen,1)>DATE(AB$6,1,1))*OFFSET(Generators!$Q$8,1,0,ctGen,1),(OFFSET(Generators!$R$8,1,0,ctGen,1)+OFFSET(Generators!$S$8,1,0,ctGen,1)+OFFSET(Generators!$T$8,1,0,ctGen,1)+OFFSET(Generators!$U$8,1,0,ctGen,1)))/1000","v":-31019.169699999999},{"$f":"-SUMPRODUCT((OFFSET(Generators!$E$8,1,0,ctGen,1)=$T22)*(OFFSET(Generators!$H$8,1,0,ctGen,1)=\"CAISO\")*(OFFSET(Generators!$L$8,1,0,ctGen,1)<=DATE(AC$6,1,1))*(OFFSET(Generators!$N$8,1,0,ctGen,1)>DATE(AC$6,1,1))*OFFSET(Generators!$Q$8,1,0,ctGen,1))/1000-SUMPRODUCT((OFFSET(Generators!$E$8,1,0,ctGen,1)=$T22)*(OFFSET(Generators!$H$8,1,0,ctGen,1)<>\"CAISO\")*(OFFSET(Generators!$L$8,1,0,ctGen,1)<=DATE(AC$6,1,1))*(OFFSET(Generators!$N$8,1,0,ctGen,1)>DATE(AC$6,1,1))*OFFSET(Generators!$Q$8,1,0,ctGen,1),(OFFSET(Generators!$R$8,1,0,ctGen,1)+OFFSET(Generators!$S$8,1,0,ctGen,1)+OFFSET(Generators!$T$8,1,0,ctGen,1)+OFFSET(Generators!$U$8,1,0,ctGen,1)))/1000","v":-31019.169699999999},{"$f":"-SUMPRODUCT((OFFSET(Generators!$E$8,1,0,ctGen,1)=$T22)*(OFFSET(Generators!$H$8,1,0,ctGen,1)=\"CAISO\")*(OFFSET(Generators!$L$8,1,0,ctGen,1)<=DATE(AD$6,1,1))*(OFFSET(Generators!$N$8,1,0,ctGen,1)>DATE(AD$6,1,1))*OFFSET(Generators!$Q$8,1,0,ctGen,1))/1000-SUMPRODUCT((OFFSET(Generators!$E$8,1,0,ctGen,1)=$T22)*(OFFSET(Generators!$H$8,1,0,ctGen,1)<>\"CAISO\")*(OFFSET(Generators!$L$8,1,0,ctGen,1)<=DATE(AD$6,1,1))*(OFFSET(Generators!$N$8,1,0,ctGen,1)>DATE(AD$6,1,1))*OFFSET(Generators!$Q$8,1,0,ctGen,1),(OFFSET(Generators!$R$8,1,0,ctGen,1)+OFFSET(Generators!$S$8,1,0,ctGen,1)+OFFSET(Generators!$T$8,1,0,ctGen,1)+OFFSET(Generators!$U$8,1,0,ctGen,1)))/1000","v":-31019.169699999999},{"$f":"-SUMPRODUCT((OFFSET(Generators!$E$8,1,0,ctGen,1)=$T22)*(OFFSET(Generators!$H$8,1,0,ctGen,1)=\"CAISO\")*(OFFSET(Generators!$L$8,1,0,ctGen,1)<=DATE(AE$6,1,1))*(OFFSET(Generators!$N$8,1,0,ctGen,1)>DATE(AE$6,1,1))*OFFSET(Generators!$Q$8,1,0,ctGen,1))/1000-SUMPRODUCT((OFFSET(Generators!$E$8,1,0,ctGen,1)=$T22)*(OFFSET(Generators!$H$8,1,0,ctGen,1)<>\"CAISO\")*(OFFSET(Generators!$L$8,1,0,ctGen,1)<=DATE(AE$6,1,1))*(OFFSET(Generators!$N$8,1,0,ctGen,1)>DATE(AE$6,1,1))*OFFSET(Generators!$Q$8,1,0,ctGen,1),(OFFSET(Generators!$R$8,1,0,ctGen,1)+OFFSET(Generators!$S$8,1,0,ctGen,1)+OFFSET(Generators!$T$8,1,0,ctGen,1)+OFFSET(Generators!$U$8,1,0,ctGen,1)))/1000","v":-31019.169699999999},{"$f":"-SUMPRODUCT((OFFSET(Generators!$E$8,1,0,ctGen,1)=$T22)*(OFFSET(Generators!$H$8,1,0,ctGen,1)=\"CAISO\")*(OFFSET(Generators!$L$8,1,0,ctGen,1)<=DATE(AF$6,1,1))*(OFFSET(Generators!$N$8,1,0,ctGen,1)>DATE(AF$6,1,1))*OFFSET(Generators!$Q$8,1,0,ctGen,1))/1000-SUMPRODUCT((OFFSET(Generators!$E$8,1,0,ctGen,1)=$T22)*(OFFSET(Generators!$H$8,1,0,ctGen,1)<>\"CAISO\")*(OFFSET(Generators!$L$8,1,0,ctGen,1)<=DATE(AF$6,1,1))*(OFFSET(Generators!$N$8,1,0,ctGen,1)>DATE(AF$6,1,1))*OFFSET(Generators!$Q$8,1,0,ctGen,1),(OFFSET(Generators!$R$8,1,0,ctGen,1)+OFFSET(Generators!$S$8,1,0,ctGen,1)+OFFSET(Generators!$T$8,1,0,ctGen,1)+OFFSET(Generators!$U$8,1,0,ctGen,1)))/1000","v":-31019.169699999999},{"$f":"-SUMPRODUCT((OFFSET(Generators!$E$8,1,0,ctGen,1)=$T22)*(OFFSET(Generators!$H$8,1,0,ctGen,1)=\"CAISO\")*(OFFSET(Generators!$L$8,1,0,ctGen,1)<=DATE(AG$6,1,1))*(OFFSET(Generators!$N$8,1,0,ctGen,1)>DATE(AG$6,1,1))*OFFSET(Generators!$Q$8,1,0,ctGen,1))/1000-SUMPRODUCT((OFFSET(Generators!$E$8,1,0,ctGen,1)=$T22)*(OFFSET(Generators!$H$8,1,0,ctGen,1)<>\"CAISO\")*(OFFSET(Generators!$L$8,1,0,ctGen,1)<=DATE(AG$6,1,1))*(OFFSET(Generators!$N$8,1,0,ctGen,1)>DATE(AG$6,1,1))*OFFSET(Generators!$Q$8,1,0,ctGen,1),(OFFSET(Generators!$R$8,1,0,ctGen,1)+OFFSET(Generators!$S$8,1,0,ctGen,1)+OFFSET(Generators!$T$8,1,0,ctGen,1)+OFFSET(Generators!$U$8,1,0,ctGen,1)))/1000","v":-31019.169699999999},{"$f":"-SUMPRODUCT((OFFSET(Generators!$E$8,1,0,ctGen,1)=$T22)*(OFFSET(Generators!$H$8,1,0,ctGen,1)=\"CAISO\")*(OFFSET(Generators!$L$8,1,0,ctGen,1)<=DATE(AH$6,1,1))*(OFFSET(Generators!$N$8,1,0,ctGen,1)>DATE(AH$6,1,1))*OFFSET(Generators!$Q$8,1,0,ctGen,1))/1000-SUMPRODUCT((OFFSET(Generators!$E$8,1,0,ctGen,1)=$T22)*(OFFSET(Generators!$H$8,1,0,ctGen,1)<>\"CAISO\")*(OFFSET(Generators!$L$8,1,0,ctGen,1)<=DATE(AH$6,1,1))*(OFFSET(Generators!$N$8,1,0,ctGen,1)>DATE(AH$6,1,1))*OFFSET(Generators!$Q$8,1,0,ctGen,1),(OFFSET(Generators!$R$8,1,0,ctGen,1)+OFFSET(Generators!$S$8,1,0,ctGen,1)+OFFSET(Generators!$T$8,1,0,ctGen,1)+OFFSET(Generators!$U$8,1,0,ctGen,1)))/1000","v":-31019.169699999999},{"$f":"-SUMPRODUCT((OFFSET(Generators!$E$8,1,0,ctGen,1)=$T22)*(OFFSET(Generators!$H$8,1,0,ctGen,1)=\"CAISO\")*(OFFSET(Generators!$L$8,1,0,ctGen,1)<=DATE(AI$6,1,1))*(OFFSET(Generators!$N$8,1,0,ctGen,1)>DATE(AI$6,1,1))*OFFSET(Generators!$Q$8,1,0,ctGen,1))/1000-SUMPRODUCT((OFFSET(Generators!$E$8,1,0,ctGen,1)=$T22)*(OFFSET(Generators!$H$8,1,0,ctGen,1)<>\"CAISO\")*(OFFSET(Generators!$L$8,1,0,ctGen,1)<=DATE(AI$6,1,1))*(OFFSET(Generators!$N$8,1,0,ctGen,1)>DATE(AI$6,1,1))*OFFSET(Generators!$Q$8,1,0,ctGen,1),(OFFSET(Generators!$R$8,1,0,ctGen,1)+OFFSET(Generators!$S$8,1,0,ctGen,1)+OFFSET(Generators!$T$8,1,0,ctGen,1)+OFFSET(Generators!$U$8,1,0,ctGen,1)))/1000","v":-31019.169699999999},{"$f":"-SUMPRODUCT((OFFSET(Generators!$E$8,1,0,ctGen,1)=$T22)*(OFFSET(Generators!$H$8,1,0,ctGen,1)=\"CAISO\")*(OFFSET(Generators!$L$8,1,0,ctGen,1)<=DATE(AJ$6,1,1))*(OFFSET(Generators!$N$8,1,0,ctGen,1)>DATE(AJ$6,1,1))*OFFSET(Generators!$Q$8,1,0,ctGen,1))/1000-SUMPRODUCT((OFFSET(Generators!$E$8,1,0,ctGen,1)=$T22)*(OFFSET(Generators!$H$8,1,0,ctGen,1)<>\"CAISO\")*(OFFSET(Generators!$L$8,1,0,ctGen,1)<=DATE(AJ$6,1,1))*(OFFSET(Generators!$N$8,1,0,ctGen,1)>DATE(AJ$6,1,1))*OFFSET(Generators!$Q$8,1,0,ctGen,1),(OFFSET(Generators!$R$8,1,0,ctGen,1)+OFFSET(Generators!$S$8,1,0,ctGen,1)+OFFSET(Generators!$T$8,1,0,ctGen,1)+OFFSET(Generators!$U$8,1,0,ctGen,1)))/1000","v":-31019.169699999999},{"$f":"-SUMPRODUCT((OFFSET(Generators!$E$8,1,0,ctGen,1)=$T22)*(OFFSET(Generators!$H$8,1,0,ctGen,1)=\"CAISO\")*(OFFSET(Generators!$L$8,1,0,ctGen,1)<=DATE(AK$6,1,1))*(OFFSET(Generators!$N$8,1,0,ctGen,1)>DATE(AK$6,1,1))*OFFSET(Generators!$Q$8,1,0,ctGen,1))/1000-SUMPRODUCT((OFFSET(Generators!$E$8,1,0,ctGen,1)=$T22)*(OFFSET(Generators!$H$8,1,0,ctGen,1)<>\"CAISO\")*(OFFSET(Generators!$L$8,1,0,ctGen,1)<=DATE(AK$6,1,1))*(OFFSET(Generators!$N$8,1,0,ctGen,1)>DATE(AK$6,1,1))*OFFSET(Generators!$Q$8,1,0,ctGen,1),(OFFSET(Generators!$R$8,1,0,ctGen,1)+OFFSET(Generators!$S$8,1,0,ctGen,1)+OFFSET(Generators!$T$8,1,0,ctGen,1)+OFFSET(Generators!$U$8,1,0,ctGen,1)))/1000","v":-31019.169699999999},{"$f":"-SUMPRODUCT((OFFSET(Generators!$E$8,1,0,ctGen,1)=$T22)*(OFFSET(Generators!$H$8,1,0,ctGen,1)=\"CAISO\")*(OFFSET(Generators!$L$8,1,0,ctGen,1)<=DATE(AL$6,1,1))*(OFFSET(Generators!$N$8,1,0,ctGen,1)>DATE(AL$6,1,1))*OFFSET(Generators!$Q$8,1,0,ctGen,1))/1000-SUMPRODUCT((OFFSET(Generators!$E$8,1,0,ctGen,1)=$T22)*(OFFSET(Generators!$H$8,1,0,ctGen,1)<>\"CAISO\")*(OFFSET(Generators!$L$8,1,0,ctGen,1)<=DATE(AL$6,1,1))*(OFFSET(Generators!$N$8,1,0,ctGen,1)>DATE(AL$6,1,1))*OFFSET(Generators!$Q$8,1,0,ctGen,1),(OFFSET(Generators!$R$8,1,0,ctGen,1)+OFFSET(Generators!$S$8,1,0,ctGen,1)+OFFSET(Generators!$T$8,1,0,ctGen,1)+OFFSET(Generators!$U$8,1,0,ctGen,1)))/1000","v":-31019.169699999999},{"$f":"-SUMPRODUCT((OFFSET(Generators!$E$8,1,0,ctGen,1)=$T22)*(OFFSET(Generators!$H$8,1,0,ctGen,1)=\"CAISO\")*(OFFSET(Generators!$L$8,1,0,ctGen,1)<=DATE(AM$6,1,1))*(OFFSET(Generators!$N$8,1,0,ctGen,1)>DATE(AM$6,1,1))*OFFSET(Generators!$Q$8,1,0,ctGen,1))/1000-SUMPRODUCT((OFFSET(Generators!$E$8,1,0,ctGen,1)=$T22)*(OFFSET(Generators!$H$8,1,0,ctGen,1)<>\"CAISO\")*(OFFSET(Generators!$L$8,1,0,ctGen,1)<=DATE(AM$6,1,1))*(OFFSET(Generators!$N$8,1,0,ctGen,1)>DATE(AM$6,1,1))*OFFSET(Generators!$Q$8,1,0,ctGen,1),(OFFSET(Generators!$R$8,1,0,ctGen,1)+OFFSET(Generators!$S$8,1,0,ctGen,1)+OFFSET(Generators!$T$8,1,0,ctGen,1)+OFFSET(Generators!$U$8,1,0,ctGen,1)))/1000","v":-31019.169699999999},{"$f":"-SUMPRODUCT((OFFSET(Generators!$E$8,1,0,ctGen,1)=$T22)*(OFFSET(Generators!$H$8,1,0,ctGen,1)=\"CAISO\")*(OFFSET(Generators!$L$8,1,0,ctGen,1)<=DATE(AN$6,1,1))*(OFFSET(Generators!$N$8,1,0,ctGen,1)>DATE(AN$6,1,1))*OFFSET(Generators!$Q$8,1,0,ctGen,1))/1000-SUMPRODUCT((OFFSET(Generators!$E$8,1,0,ctGen,1)=$T22)*(OFFSET(Generators!$H$8,1,0,ctGen,1)<>\"CAISO\")*(OFFSET(Generators!$L$8,1,0,ctGen,1)<=DATE(AN$6,1,1))*(OFFSET(Generators!$N$8,1,0,ctGen,1)>DATE(AN$6,1,1))*OFFSET(Generators!$Q$8,1,0,ctGen,1),(OFFSET(Generators!$R$8,1,0,ctGen,1)+OFFSET(Generators!$S$8,1,0,ctGen,1)+OFFSET(Generators!$T$8,1,0,ctGen,1)+OFFSET(Generators!$U$8,1,0,ctGen,1)))/1000","v":-31019.169699999999},{"$f":"-SUMPRODUCT((OFFSET(Generators!$E$8,1,0,ctGen,1)=$T22)*(OFFSET(Generators!$H$8,1,0,ctGen,1)=\"CAISO\")*(OFFSET(Generators!$L$8,1,0,ctGen,1)<=DATE(AO$6,1,1))*(OFFSET(Generators!$N$8,1,0,ctGen,1)>DATE(AO$6,1,1))*OFFSET(Generators!$Q$8,1,0,ctGen,1))/1000-SUMPRODUCT((OFFSET(Generators!$E$8,1,0,ctGen,1)=$T22)*(OFFSET(Generators!$H$8,1,0,ctGen,1)<>\"CAISO\")*(OFFSET(Generators!$L$8,1,0,ctGen,1)<=DATE(AO$6,1,1))*(OFFSET(Generators!$N$8,1,0,ctGen,1)>DATE(AO$6,1,1))*OFFSET(Generators!$Q$8,1,0,ctGen,1),(OFFSET(Generators!$R$8,1,0,ctGen,1)+OFFSET(Generators!$S$8,1,0,ctGen,1)+OFFSET(Generators!$T$8,1,0,ctGen,1)+OFFSET(Generators!$U$8,1,0,ctGen,1)))/1000","v":-31019.169699999999},{"$f":"-SUMPRODUCT((OFFSET(Generators!$E$8,1,0,ctGen,1)=$T22)*(OFFSET(Generators!$H$8,1,0,ctGen,1)=\"CAISO\")*(OFFSET(Generators!$L$8,1,0,ctGen,1)<=DATE(AP$6,1,1))*(OFFSET(Generators!$N$8,1,0,ctGen,1)>DATE(AP$6,1,1))*OFFSET(Generators!$Q$8,1,0,ctGen,1))/1000-SUMPRODUCT((OFFSET(Generators!$E$8,1,0,ctGen,1)=$T22)*(OFFSET(Generators!$H$8,1,0,ctGen,1)<>\"CAISO\")*(OFFSET(Generators!$L$8,1,0,ctGen,1)<=DATE(AP$6,1,1))*(OFFSET(Generators!$N$8,1,0,ctGen,1)>DATE(AP$6,1,1))*OFFSET(Generators!$Q$8,1,0,ctGen,1),(OFFSET(Generators!$R$8,1,0,ctGen,1)+OFFSET(Generators!$S$8,1,0,ctGen,1)+OFFSET(Generators!$T$8,1,0,ctGen,1)+OFFSET(Generators!$U$8,1,0,ctGen,1)))/1000","v":-31019.169699999999},{"$f":"-SUMPRODUCT((OFFSET(Generators!$E$8,1,0,ctGen,1)=$T22)*(OFFSET(Generators!$H$8,1,0,ctGen,1)=\"CAISO\")*(OFFSET(Generators!$L$8,1,0,ctGen,1)<=DATE(AQ$6,1,1))*(OFFSET(Generators!$N$8,1,0,ctGen,1)>DATE(AQ$6,1,1))*OFFSET(Generators!$Q$8,1,0,ctGen,1))/1000-SUMPRODUCT((OFFSET(Generators!$E$8,1,0,ctGen,1)=$T22)*(OFFSET(Generators!$H$8,1,0,ctGen,1)<>\"CAISO\")*(OFFSET(Generators!$L$8,1,0,ctGen,1)<=DATE(AQ$6,1,1))*(OFFSET(Generators!$N$8,1,0,ctGen,1)>DATE(AQ$6,1,1))*OFFSET(Generators!$Q$8,1,0,ctGen,1),(OFFSET(Generators!$R$8,1,0,ctGen,1)+OFFSET(Generators!$S$8,1,0,ctGen,1)+OFFSET(Generators!$T$8,1,0,ctGen,1)+OFFSET(Generators!$U$8,1,0,ctGen,1)))/1000","v":-31019.169699999999},{"$f":"-SUMPRODUCT((OFFSET(Generators!$E$8,1,0,ctGen,1)=$T22)*(OFFSET(Generators!$H$8,1,0,ctGen,1)=\"CAISO\")*(OFFSET(Generators!$L$8,1,0,ctGen,1)<=DATE(AR$6,1,1))*(OFFSET(Generators!$N$8,1,0,ctGen,1)>DATE(AR$6,1,1))*OFFSET(Generators!$Q$8,1,0,ctGen,1))/1000-SUMPRODUCT((OFFSET(Generators!$E$8,1,0,ctGen,1)=$T22)*(OFFSET(Generators!$H$8,1,0,ctGen,1)<>\"CAISO\")*(OFFSET(Generators!$L$8,1,0,ctGen,1)<=DATE(AR$6,1,1))*(OFFSET(Generators!$N$8,1,0,ctGen,1)>DATE(AR$6,1,1))*OFFSET(Generators!$Q$8,1,0,ctGen,1),(OFFSET(Generators!$R$8,1,0,ctGen,1)+OFFSET(Generators!$S$8,1,0,ctGen,1)+OFFSET(Generators!$T$8,1,0,ctGen,1)+OFFSET(Generators!$U$8,1,0,ctGen,1)))/1000","v":-31019.169699999999},{"$f":"-SUMPRODUCT((OFFSET(Generators!$E$8,1,0,ctGen,1)=$T22)*(OFFSET(Generators!$H$8,1,0,ctGen,1)=\"CAISO\")*(OFFSET(Generators!$L$8,1,0,ctGen,1)<=DATE(AS$6,1,1))*(OFFSET(Generators!$N$8,1,0,ctGen,1)>DATE(AS$6,1,1))*OFFSET(Generators!$Q$8,1,0,ctGen,1))/1000-SUMPRODUCT((OFFSET(Generators!$E$8,1,0,ctGen,1)=$T22)*(OFFSET(Generators!$H$8,1,0,ctGen,1)<>\"CAISO\")*(OFFSET(Generators!$L$8,1,0,ctGen,1)<=DATE(AS$6,1,1))*(OFFSET(Generators!$N$8,1,0,ctGen,1)>DATE(AS$6,1,1))*OFFSET(Generators!$Q$8,1,0,ctGen,1),(OFFSET(Generators!$R$8,1,0,ctGen,1)+OFFSET(Generators!$S$8,1,0,ctGen,1)+OFFSET(Generators!$T$8,1,0,ctGen,1)+OFFSET(Generators!$U$8,1,0,ctGen,1)))/1000","v":-31019.169699999999},{"$f":"-SUMPRODUCT((OFFSET(Generators!$E$8,1,0,ctGen,1)=$T22)*(OFFSET(Generators!$H$8,1,0,ctGen,1)=\"CAISO\")*(OFFSET(Generators!$L$8,1,0,ctGen,1)<=DATE(AT$6,1,1))*(OFFSET(Generators!$N$8,1,0,ctGen,1)>DATE(AT$6,1,1))*OFFSET(Generators!$Q$8,1,0,ctGen,1))/1000-SUMPRODUCT((OFFSET(Generators!$E$8,1,0,ctGen,1)=$T22)*(OFFSET(Generators!$H$8,1,0,ctGen,1)<>\"CAISO\")*(OFFSET(Generators!$L$8,1,0,ctGen,1)<=DATE(AT$6,1,1))*(OFFSET(Generators!$N$8,1,0,ctGen,1)>DATE(AT$6,1,1))*OFFSET(Generators!$Q$8,1,0,ctGen,1),(OFFSET(Generators!$R$8,1,0,ctGen,1)+OFFSET(Generators!$S$8,1,0,ctGen,1)+OFFSET(Generators!$T$8,1,0,ctGen,1)+OFFSET(Generators!$U$8,1,0,ctGen,1)))/1000","v":-31019.169699999999},{"$f":"-SUMPRODUCT((OFFSET(Generators!$E$8,1,0,ctGen,1)=$T22)*(OFFSET(Generators!$H$8,1,0,ctGen,1)=\"CAISO\")*(OFFSET(Generators!$L$8,1,0,ctGen,1)<=DATE(AU$6,1,1))*(OFFSET(Generators!$N$8,1,0,ctGen,1)>DATE(AU$6,1,1))*OFFSET(Generators!$Q$8,1,0,ctGen,1))/1000-SUMPRODUCT((OFFSET(Generators!$E$8,1,0,ctGen,1)=$T22)*(OFFSET(Generators!$H$8,1,0,ctGen,1)<>\"CAISO\")*(OFFSET(Generators!$L$8,1,0,ctGen,1)<=DATE(AU$6,1,1))*(OFFSET(Generators!$N$8,1,0,ctGen,1)>DATE(AU$6,1,1))*OFFSET(Generators!$Q$8,1,0,ctGen,1),(OFFSET(Generators!$R$8,1,0,ctGen,1)+OFFSET(Generators!$S$8,1,0,ctGen,1)+OFFSET(Generators!$T$8,1,0,ctGen,1)+OFFSET(Generators!$U$8,1,0,ctGen,1)))/1000","v":-31019.169699999999},{"$f":"-SUMPRODUCT((OFFSET(Generators!$E$8,1,0,ctGen,1)=$T22)*(OFFSET(Generators!$H$8,1,0,ctGen,1)=\"CAISO\")*(OFFSET(Generators!$L$8,1,0,ctGen,1)<=DATE(AV$6,1,1))*(OFFSET(Generators!$N$8,1,0,ctGen,1)>DATE(AV$6,1,1))*OFFSET(Generators!$Q$8,1,0,ctGen,1))/1000-SUMPRODUCT((OFFSET(Generators!$E$8,1,0,ctGen,1)=$T22)*(OFFSET(Generators!$H$8,1,0,ctGen,1)<>\"CAISO\")*(OFFSET(Generators!$L$8,1,0,ctGen,1)<=DATE(AV$6,1,1))*(OFFSET(Generators!$N$8,1,0,ctGen,1)>DATE(AV$6,1,1))*OFFSET(Generators!$Q$8,1,0,ctGen,1),(OFFSET(Generators!$R$8,1,0,ctGen,1)+OFFSET(Generators!$S$8,1,0,ctGen,1)+OFFSET(Generators!$T$8,1,0,ctGen,1)+OFFSET(Generators!$U$8,1,0,ctGen,1)))/1000","v":-31019.169699999999},{"$f":"-SUMPRODUCT((OFFSET(Generators!$E$8,1,0,ctGen,1)=$T22)*(OFFSET(Generators!$H$8,1,0,ctGen,1)=\"CAISO\")*(OFFSET(Generators!$L$8,1,0,ctGen,1)<=DATE(AW$6,1,1))*(OFFSET(Generators!$N$8,1,0,ctGen,1)>DATE(AW$6,1,1))*OFFSET(Generators!$Q$8,1,0,ctGen,1))/1000-SUMPRODUCT((OFFSET(Generators!$E$8,1,0,ctGen,1)=$T22)*(OFFSET(Generators!$H$8,1,0,ctGen,1)<>\"CAISO\")*(OFFSET(Generators!$L$8,1,0,ctGen,1)<=DATE(AW$6,1,1))*(OFFSET(Generators!$N$8,1,0,ctGen,1)>DATE(AW$6,1,1))*OFFSET(Generators!$Q$8,1,0,ctGen,1),(OFFSET(Generators!$R$8,1,0,ctGen,1)+OFFSET(Generators!$S$8,1,0,ctGen,1)+OFFSET(Generators!$T$8,1,0,ctGen,1)+OFFSET(Generators!$U$8,1,0,ctGen,1)))/1000","v":-31019.169699999999},{"$f":"-SUMPRODUCT((OFFSET(Generators!$E$8,1,0,ctGen,1)=$T22)*(OFFSET(Generators!$H$8,1,0,ctGen,1)=\"CAISO\")*(OFFSET(Generators!$L$8,1,0,ctGen,1)<=DATE(AX$6,1,1))*(OFFSET(Generators!$N$8,1,0,ctGen,1)>DATE(AX$6,1,1))*OFFSET(Generators!$Q$8,1,0,ctGen,1))/1000-SUMPRODUCT((OFFSET(Generators!$E$8,1,0,ctGen,1)=$T22)*(OFFSET(Generators!$H$8,1,0,ctGen,1)<>\"CAISO\")*(OFFSET(Generators!$L$8,1,0,ctGen,1)<=DATE(AX$6,1,1))*(OFFSET(Generators!$N$8,1,0,ctGen,1)>DATE(AX$6,1,1))*OFFSET(Generators!$Q$8,1,0,ctGen,1),(OFFSET(Generators!$R$8,1,0,ctGen,1)+OFFSET(Generators!$S$8,1,0,ctGen,1)+OFFSET(Generators!$T$8,1,0,ctGen,1)+OFFSET(Generators!$U$8,1,0,ctGen,1)))/1000","v":-31019.169699999999},{"$f":"-SUMPRODUCT((OFFSET(Generators!$E$8,1,0,ctGen,1)=$T22)*(OFFSET(Generators!$H$8,1,0,ctGen,1)=\"CAISO\")*(OFFSET(Generators!$L$8,1,0,ctGen,1)<=DATE(AY$6,1,1))*(OFFSET(Generators!$N$8,1,0,ctGen,1)>DATE(AY$6,1,1))*OFFSET(Generators!$Q$8,1,0,ctGen,1))/1000-SUMPRODUCT((OFFSET(Generators!$E$8,1,0,ctGen,1)=$T22)*(OFFSET(Generators!$H$8,1,0,ctGen,1)<>\"CAISO\")*(OFFSET(Generators!$L$8,1,0,ctGen,1)<=DATE(AY$6,1,1))*(OFFSET(Generators!$N$8,1,0,ctGen,1)>DATE(AY$6,1,1))*OFFSET(Generators!$Q$8,1,0,ctGen,1),(OFFSET(Generators!$R$8,1,0,ctGen,1)+OFFSET(Generators!$S$8,1,0,ctGen,1)+OFFSET(Generators!$T$8,1,0,ctGen,1)+OFFSET(Generators!$U$8,1,0,ctGen,1)))/1000","v":-31019.169699999999},{"$f":"-SUMPRODUCT((OFFSET(Generators!$E$8,1,0,ctGen,1)=$T22)*(OFFSET(Generators!$H$8,1,0,ctGen,1)=\"CAISO\")*(OFFSET(Generators!$L$8,1,0,ctGen,1)<=DATE(AZ$6,1,1))*(OFFSET(Generators!$N$8,1,0,ctGen,1)>DATE(AZ$6,1,1))*OFFSET(Generators!$Q$8,1,0,ctGen,1))/1000-SUMPRODUCT((OFFSET(Generators!$E$8,1,0,ctGen,1)=$T22)*(OFFSET(Generators!$H$8,1,0,ctGen,1)<>\"CAISO\")*(OFFSET(Generators!$L$8,1,0,ctGen,1)<=DATE(AZ$6,1,1))*(OFFSET(Generators!$N$8,1,0,ctGen,1)>DATE(AZ$6,1,1))*OFFSET(Generators!$Q$8,1,0,ctGen,1),(OFFSET(Generators!$R$8,1,0,ctGen,1)+OFFSET(Generators!$S$8,1,0,ctGen,1)+OFFSET(Generators!$T$8,1,0,ctGen,1)+OFFSET(Generators!$U$8,1,0,ctGen,1)))/1000","v":-31019.169699999999},{"$f":"-SUMPRODUCT((OFFSET(Generators!$E$8,1,0,ctGen,1)=$T22)*(OFFSET(Generators!$H$8,1,0,ctGen,1)=\"CAISO\")*(OFFSET(Generators!$L$8,1,0,ctGen,1)<=DATE(BA$6,1,1))*(OFFSET(Generators!$N$8,1,0,ctGen,1)>DATE(BA$6,1,1))*OFFSET(Generators!$Q$8,1,0,ctGen,1))/1000-SUMPRODUCT((OFFSET(Generators!$E$8,1,0,ctGen,1)=$T22)*(OFFSET(Generators!$H$8,1,0,ctGen,1)<>\"CAISO\")*(OFFSET(Generators!$L$8,1,0,ctGen,1)<=DATE(BA$6,1,1))*(OFFSET(Generators!$N$8,1,0,ctGen,1)>DATE(BA$6,1,1))*OFFSET(Generators!$Q$8,1,0,ctGen,1),(OFFSET(Generators!$R$8,1,0,ctGen,1)+OFFSET(Generators!$S$8,1,0,ctGen,1)+OFFSET(Generators!$T$8,1,0,ctGen,1)+OFFSET(Generators!$U$8,1,0,ctGen,1)))/1000","v":-31019.169699999999},{"$f":"-SUMPRODUCT((OFFSET(Generators!$E$8,1,0,ctGen,1)=$T22)*(OFFSET(Generators!$H$8,1,0,ctGen,1)=\"CAISO\")*(OFFSET(Generators!$L$8,1,0,ctGen,1)<=DATE(BB$6,1,1))*(OFFSET(Generators!$N$8,1,0,ctGen,1)>DATE(BB$6,1,1))*OFFSET(Generators!$Q$8,1,0,ctGen,1))/1000-SUMPRODUCT((OFFSET(Generators!$E$8,1,0,ctGen,1)=$T22)*(OFFSET(Generators!$H$8,1,0,ctGen,1)<>\"CAISO\")*(OFFSET(Generators!$L$8,1,0,ctGen,1)<=DATE(BB$6,1,1))*(OFFSET(Generators!$N$8,1,0,ctGen,1)>DATE(BB$6,1,1))*OFFSET(Generators!$Q$8,1,0,ctGen,1),(OFFSET(Generators!$R$8,1,0,ctGen,1)+OFFSET(Generators!$S$8,1,0,ctGen,1)+OFFSET(Generators!$T$8,1,0,ctGen,1)+OFFSET(Generators!$U$8,1,0,ctGen,1)))/1000","v":-31019.169699999999},{"$f":"-SUMPRODUCT((OFFSET(Generators!$E$8,1,0,ctGen,1)=$T22)*(OFFSET(Generators!$H$8,1,0,ctGen,1)=\"CAISO\")*(OFFSET(Generators!$L$8,1,0,ctGen,1)<=DATE(BC$6,1,1))*(OFFSET(Generators!$N$8,1,0,ctGen,1)>DATE(BC$6,1,1))*OFFSET(Generators!$Q$8,1,0,ctGen,1))/1000-SUMPRODUCT((OFFSET(Generators!$E$8,1,0,ctGen,1)=$T22)*(OFFSET(Generators!$H$8,1,0,ctGen,1)<>\"CAISO\")*(OFFSET(Generators!$L$8,1,0,ctGen,1)<=DATE(BC$6,1,1))*(OFFSET(Generators!$N$8,1,0,ctGen,1)>DATE(BC$6,1,1))*OFFSET(Generators!$Q$8,1,0,ctGen,1),(OFFSET(Generators!$R$8,1,0,ctGen,1)+OFFSET(Generators!$S$8,1,0,ctGen,1)+OFFSET(Generators!$T$8,1,0,ctGen,1)+OFFSET(Generators!$U$8,1,0,ctGen,1)))/1000","v":-31019.169699999999},{"$f":"-SUMPRODUCT((OFFSET(Generators!$E$8,1,0,ctGen,1)=$T22)*(OFFSET(Generators!$H$8,1,0,ctGen,1)=\"CAISO\")*(OFFSET(Generators!$L$8,1,0,ctGen,1)<=DATE(BD$6,1,1))*(OFFSET(Generators!$N$8,1,0,ctGen,1)>DATE(BD$6,1,1))*OFFSET(Generators!$Q$8,1,0,ctGen,1))/1000-SUMPRODUCT((OFFSET(Generators!$E$8,1,0,ctGen,1)=$T22)*(OFFSET(Generators!$H$8,1,0,ctGen,1)<>\"CAISO\")*(OFFSET(Generators!$L$8,1,0,ctGen,1)<=DATE(BD$6,1,1))*(OFFSET(Generators!$N$8,1,0,ctGen,1)>DATE(BD$6,1,1))*OFFSET(Generators!$Q$8,1,0,ctGen,1),(OFFSET(Generators!$R$8,1,0,ctGen,1)+OFFSET(Generators!$S$8,1,0,ctGen,1)+OFFSET(Generators!$T$8,1,0,ctGen,1)+OFFSET(Generators!$U$8,1,0,ctGen,1)))/1000","v":-31019.169699999999},{"$f":"-SUMPRODUCT((OFFSET(Generators!$E$8,1,0,ctGen,1)=$T22)*(OFFSET(Generators!$H$8,1,0,ctGen,1)=\"CAISO\")*(OFFSET(Generators!$L$8,1,0,ctGen,1)<=DATE(BE$6,1,1))*(OFFSET(Generators!$N$8,1,0,ctGen,1)>DATE(BE$6,1,1))*OFFSET(Generators!$Q$8,1,0,ctGen,1))/1000-SUMPRODUCT((OFFSET(Generators!$E$8,1,0,ctGen,1)=$T22)*(OFFSET(Generators!$H$8,1,0,ctGen,1)<>\"CAISO\")*(OFFSET(Generators!$L$8,1,0,ctGen,1)<=DATE(BE$6,1,1))*(OFFSET(Generators!$N$8,1,0,ctGen,1)>DATE(BE$6,1,1))*OFFSET(Generators!$Q$8,1,0,ctGen,1),(OFFSET(Generators!$R$8,1,0,ctGen,1)+OFFSET(Generators!$S$8,1,0,ctGen,1)+OFFSET(Generators!$T$8,1,0,ctGen,1)+OFFSET(Generators!$U$8,1,0,ctGen,1)))/1000","v":-31019.169699999999},{"$f":"-SUMPRODUCT((OFFSET(Generators!$E$8,1,0,ctGen,1)=$T22)*(OFFSET(Generators!$H$8,1,0,ctGen,1)=\"CAISO\")*(OFFSET(Generators!$L$8,1,0,ctGen,1)<=DATE(BF$6,1,1))*(OFFSET(Generators!$N$8,1,0,ctGen,1)>DATE(BF$6,1,1))*OFFSET(Generators!$Q$8,1,0,ctGen,1))/1000-SUMPRODUCT((OFFSET(Generators!$E$8,1,0,ctGen,1)=$T22)*(OFFSET(Generators!$H$8,1,0,ctGen,1)<>\"CAISO\")*(OFFSET(Generators!$L$8,1,0,ctGen,1)<=DATE(BF$6,1,1))*(OFFSET(Generators!$N$8,1,0,ctGen,1)>DATE(BF$6,1,1))*OFFSET(Generators!$Q$8,1,0,ctGen,1),(OFFSET(Generators!$R$8,1,0,ctGen,1)+OFFSET(Generators!$S$8,1,0,ctGen,1)+OFFSET(Generators!$T$8,1,0,ctGen,1)+OFFSET(Generators!$U$8,1,0,ctGen,1)))/1000","v":-31019.169699999999},{"$f":"-SUMPRODUCT((OFFSET(Generators!$E$8,1,0,ctGen,1)=$T22)*(OFFSET(Generators!$H$8,1,0,ctGen,1)=\"CAISO\")*(OFFSET(Generators!$L$8,1,0,ctGen,1)<=DATE(BG$6,1,1))*(OFFSET(Generators!$N$8,1,0,ctGen,1)>DATE(BG$6,1,1))*OFFSET(Generators!$Q$8,1,0,ctGen,1))/1000-SUMPRODUCT((OFFSET(Generators!$E$8,1,0,ctGen,1)=$T22)*(OFFSET(Generators!$H$8,1,0,ctGen,1)<>\"CAISO\")*(OFFSET(Generators!$L$8,1,0,ctGen,1)<=DATE(BG$6,1,1))*(OFFSET(Generators!$N$8,1,0,ctGen,1)>DATE(BG$6,1,1))*OFFSET(Generators!$Q$8,1,0,ctGen,1),(OFFSET(Generators!$R$8,1,0,ctGen,1)+OFFSET(Generators!$S$8,1,0,ctGen,1)+OFFSET(Generators!$T$8,1,0,ctGen,1)+OFFSET(Generators!$U$8,1,0,ctGen,1)))/1000","v":-31019.169699999999},{"$f":"-SUMPRODUCT((OFFSET(Generators!$E$8,1,0,ctGen,1)=$T22)*(OFFSET(Generators!$H$8,1,0,ctGen,1)=\"CAISO\")*(OFFSET(Generators!$L$8,1,0,ctGen,1)<=DATE(BH$6,1,1))*(OFFSET(Generators!$N$8,1,0,ctGen,1)>DATE(BH$6,1,1))*OFFSET(Generators!$Q$8,1,0,ctGen,1))/1000-SUMPRODUCT((OFFSET(Generators!$E$8,1,0,ctGen,1)=$T22)*(OFFSET(Generators!$H$8,1,0,ctGen,1)<>\"CAISO\")*(OFFSET(Generators!$L$8,1,0,ctGen,1)<=DATE(BH$6,1,1))*(OFFSET(Generators!$N$8,1,0,ctGen,1)>DATE(BH$6,1,1))*OFFSET(Generators!$Q$8,1,0,ctGen,1),(OFFSET(Generators!$R$8,1,0,ctGen,1)+OFFSET(Generators!$S$8,1,0,ctGen,1)+OFFSET(Generators!$T$8,1,0,ctGen,1)+OFFSET(Generators!$U$8,1,0,ctGen,1)))/1000","v":-31019.169699999999},{"$f":"-SUMPRODUCT((OFFSET(Generators!$E$8,1,0,ctGen,1)=$T22)*(OFFSET(Generators!$H$8,1,0,ctGen,1)=\"CAISO\")*(OFFSET(Generators!$L$8,1,0,ctGen,1)<=DATE(BI$6,1,1))*(OFFSET(Generators!$N$8,1,0,ctGen,1)>DATE(BI$6,1,1))*OFFSET(Generators!$Q$8,1,0,ctGen,1))/1000-SUMPRODUCT((OFFSET(Generators!$E$8,1,0,ctGen,1)=$T22)*(OFFSET(Generators!$H$8,1,0,ctGen,1)<>\"CAISO\")*(OFFSET(Generators!$L$8,1,0,ctGen,1)<=DATE(BI$6,1,1))*(OFFSET(Generators!$N$8,1,0,ctGen,1)>DATE(BI$6,1,1))*OFFSET(Generators!$Q$8,1,0,ctGen,1),(OFFSET(Generators!$R$8,1,0,ctGen,1)+OFFSET(Generators!$S$8,1,0,ctGen,1)+OFFSET(Generators!$T$8,1,0,ctGen,1)+OFFSET(Generators!$U$8,1,0,ctGen,1)))/1000","v":-31019.169699999999},{"$f":"-SUMPRODUCT((OFFSET(Generators!$E$8,1,0,ctGen,1)=$T22)*(OFFSET(Generators!$H$8,1,0,ctGen,1)=\"CAISO\")*(OFFSET(Generators!$L$8,1,0,ctGen,1)<=DATE(BJ$6,1,1))*(OFFSET(Generators!$N$8,1,0,ctGen,1)>DATE(BJ$6,1,1))*OFFSET(Generators!$Q$8,1,0,ctGen,1))/1000-SUMPRODUCT((OFFSET(Generators!$E$8,1,0,ctGen,1)=$T22)*(OFFSET(Generators!$H$8,1,0,ctGen,1)<>\"CAISO\")*(OFFSET(Generators!$L$8,1,0,ctGen,1)<=DATE(BJ$6,1,1))*(OFFSET(Generators!$N$8,1,0,ctGen,1)>DATE(BJ$6,1,1))*OFFSET(Generators!$Q$8,1,0,ctGen,1),(OFFSET(Generators!$R$8,1,0,ctGen,1)+OFFSET(Generators!$S$8,1,0,ctGen,1)+OFFSET(Generators!$T$8,1,0,ctGen,1)+OFFSET(Generators!$U$8,1,0,ctGen,1)))/1000","v":-31019.169699999999},{"$f":"-SUMPRODUCT((OFFSET(Generators!$E$8,1,0,ctGen,1)=$T22)*(OFFSET(Generators!$H$8,1,0,ctGen,1)=\"CAISO\")*(OFFSET(Generators!$L$8,1,0,ctGen,1)<=DATE(BK$6,1,1))*(OFFSET(Generators!$N$8,1,0,ctGen,1)>DATE(BK$6,1,1))*OFFSET(Generators!$Q$8,1,0,ctGen,1))/1000-SUMPRODUCT((OFFSET(Generators!$E$8,1,0,ctGen,1)=$T22)*(OFFSET(Generators!$H$8,1,0,ctGen,1)<>\"CAISO\")*(OFFSET(Generators!$L$8,1,0,ctGen,1)<=DATE(BK$6,1,1))*(OFFSET(Generators!$N$8,1,0,ctGen,1)>DATE(BK$6,1,1))*OFFSET(Generators!$Q$8,1,0,ctGen,1),(OFFSET(Generators!$R$8,1,0,ctGen,1)+OFFSET(Generators!$S$8,1,0,ctGen,1)+OFFSET(Generators!$T$8,1,0,ctGen,1)+OFFSET(Generators!$U$8,1,0,ctGen,1)))/1000","v":-31019.169699999999},{"$f":"-SUMPRODUCT((OFFSET(Generators!$E$8,1,0,ctGen,1)=$T22)*(OFFSET(Generators!$H$8,1,0,ctGen,1)=\"CAISO\")*(OFFSET(Generators!$L$8,1,0,ctGen,1)<=DATE(BL$6,1,1))*(OFFSET(Generators!$N$8,1,0,ctGen,1)>DATE(BL$6,1,1))*OFFSET(Generators!$Q$8,1,0,ctGen,1))/1000-SUMPRODUCT((OFFSET(Generators!$E$8,1,0,ctGen,1)=$T22)*(OFFSET(Generators!$H$8,1,0,ctGen,1)<>\"CAISO\")*(OFFSET(Generators!$L$8,1,0,ctGen,1)<=DATE(BL$6,1,1))*(OFFSET(Generators!$N$8,1,0,ctGen,1)>DATE(BL$6,1,1))*OFFSET(Generators!$Q$8,1,0,ctGen,1),(OFFSET(Generators!$R$8,1,0,ctGen,1)+OFFSET(Generators!$S$8,1,0,ctGen,1)+OFFSET(Generators!$T$8,1,0,ctGen,1)+OFFSET(Generators!$U$8,1,0,ctGen,1)))/1000","v":-31019.169699999999},{"$f":"-SUMPRODUCT((OFFSET(Generators!$E$8,1,0,ctGen,1)=$T22)*(OFFSET(Generators!$H$8,1,0,ctGen,1)=\"CAISO\")*(OFFSET(Generators!$L$8,1,0,ctGen,1)<=DATE(BM$6,1,1))*(OFFSET(Generators!$N$8,1,0,ctGen,1)>DATE(BM$6,1,1))*OFFSET(Generators!$Q$8,1,0,ctGen,1))/1000-SUMPRODUCT((OFFSET(Generators!$E$8,1,0,ctGen,1)=$T22)*(OFFSET(Generators!$H$8,1,0,ctGen,1)<>\"CAISO\")*(OFFSET(Generators!$L$8,1,0,ctGen,1)<=DATE(BM$6,1,1))*(OFFSET(Generators!$N$8,1,0,ctGen,1)>DATE(BM$6,1,1))*OFFSET(Generators!$Q$8,1,0,ctGen,1),(OFFSET(Generators!$R$8,1,0,ctGen,1)+OFFSET(Generators!$S$8,1,0,ctGen,1)+OFFSET(Generators!$T$8,1,0,ctGen,1)+OFFSET(Generators!$U$8,1,0,ctGen,1)))/1000","v":-31019.169699999999},{"$f":"-SUMPRODUCT((OFFSET(Generators!$E$8,1,0,ctGen,1)=$T22)*(OFFSET(Generators!$H$8,1,0,ctGen,1)=\"CAISO\")*(OFFSET(Generators!$L$8,1,0,ctGen,1)<=DATE(BN$6,1,1))*(OFFSET(Generators!$N$8,1,0,ctGen,1)>DATE(BN$6,1,1))*OFFSET(Generators!$Q$8,1,0,ctGen,1))/1000-SUMPRODUCT((OFFSET(Generators!$E$8,1,0,ctGen,1)=$T22)*(OFFSET(Generators!$H$8,1,0,ctGen,1)<>\"CAISO\")*(OFFSET(Generators!$L$8,1,0,ctGen,1)<=DATE(BN$6,1,1))*(OFFSET(Generators!$N$8,1,0,ctGen,1)>DATE(BN$6,1,1))*OFFSET(Generators!$Q$8,1,0,ctGen,1),(OFFSET(Generators!$R$8,1,0,ctGen,1)+OFFSET(Generators!$S$8,1,0,ctGen,1)+OFFSET(Generators!$T$8,1,0,ctGen,1)+OFFSET(Generators!$U$8,1,0,ctGen,1)))/1000","v":-31019.169699999999},{"$f":"-SUMPRODUCT((OFFSET(Generators!$E$8,1,0,ctGen,1)=$T22)*(OFFSET(Generators!$H$8,1,0,ctGen,1)=\"CAISO\")*(OFFSET(Generators!$L$8,1,0,ctGen,1)<=DATE(BO$6,1,1))*(OFFSET(Generators!$N$8,1,0,ctGen,1)>DATE(BO$6,1,1))*OFFSET(Generators!$Q$8,1,0,ctGen,1))/1000-SUMPRODUCT((OFFSET(Generators!$E$8,1,0,ctGen,1)=$T22)*(OFFSET(Generators!$H$8,1,0,ctGen,1)<>\"CAISO\")*(OFFSET(Generators!$L$8,1,0,ctGen,1)<=DATE(BO$6,1,1))*(OFFSET(Generators!$N$8,1,0,ctGen,1)>DATE(BO$6,1,1))*OFFSET(Generators!$Q$8,1,0,ctGen,1),(OFFSET(Generators!$R$8,1,0,ctGen,1)+OFFSET(Generators!$S$8,1,0,ctGen,1)+OFFSET(Generators!$T$8,1,0,ctGen,1)+OFFSET(Generators!$U$8,1,0,ctGen,1)))/1000","v":-31019.169699999999},{"$f":"-SUMPRODUCT((OFFSET(Generators!$E$8,1,0,ctGen,1)=$T22)*(OFFSET(Generators!$H$8,1,0,ctGen,1)=\"CAISO\")*(OFFSET(Generators!$L$8,1,0,ctGen,1)<=DATE(BP$6,1,1))*(OFFSET(Generators!$N$8,1,0,ctGen,1)>DATE(BP$6,1,1))*OFFSET(Generators!$Q$8,1,0,ctGen,1))/1000-SUMPRODUCT((OFFSET(Generators!$E$8,1,0,ctGen,1)=$T22)*(OFFSET(Generators!$H$8,1,0,ctGen,1)<>\"CAISO\")*(OFFSET(Generators!$L$8,1,0,ctGen,1)<=DATE(BP$6,1,1))*(OFFSET(Generators!$N$8,1,0,ctGen,1)>DATE(BP$6,1,1))*OFFSET(Generators!$Q$8,1,0,ctGen,1),(OFFSET(Generators!$R$8,1,0,ctGen,1)+OFFSET(Generators!$S$8,1,0,ctGen,1)+OFFSET(Generators!$T$8,1,0,ctGen,1)+OFFSET(Generators!$U$8,1,0,ctGen,1)))/1000","v":-31019.169699999999},{"$f":"-SUMPRODUCT((OFFSET(Generators!$E$8,1,0,ctGen,1)=$T22)*(OFFSET(Generators!$H$8,1,0,ctGen,1)=\"CAISO\")*(OFFSET(Generators!$L$8,1,0,ctGen,1)<=DATE(BQ$6,1,1))*(OFFSET(Generators!$N$8,1,0,ctGen,1)>DATE(BQ$6,1,1))*OFFSET(Generators!$Q$8,1,0,ctGen,1))/1000-SUMPRODUCT((OFFSET(Generators!$E$8,1,0,ctGen,1)=$T22)*(OFFSET(Generators!$H$8,1,0,ctGen,1)<>\"CAISO\")*(OFFSET(Generators!$L$8,1,0,ctGen,1)<=DATE(BQ$6,1,1))*(OFFSET(Generators!$N$8,1,0,ctGen,1)>DATE(BQ$6,1,1))*OFFSET(Generators!$Q$8,1,0,ctGen,1),(OFFSET(Generators!$R$8,1,0,ctGen,1)+OFFSET(Generators!$S$8,1,0,ctGen,1)+OFFSET(Generators!$T$8,1,0,ctGen,1)+OFFSET(Generators!$U$8,1,0,ctGen,1)))/1000","v":-31019.169699999999},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,10,{"$f":"SUM(IF($A$58:$A$345=$FS22,IF(DV$58:DV$345-(Load_Shape!T$17:T$304*U$7*U$31+$G$58:$G$345*U$32+$H$58:$H$345*U$33)/$C$58:$C$345<0,(Load_Shape!T$17:T$304*U$7*U$31+$G$58:$G$345*U$32+$H$58:$H$345*U$33)/$C$58:$C$345-DV$58:DV$345)))","v":0},{"$f":"SUM(IF($A$58:$A$345=$FS22,IF(DW$58:DW$345-(Load_Shape!U$17:U$304*V$7*V$31+$G$58:$G$345*V$32+$H$58:$H$345*V$33)/$C$58:$C$345<0,(Load_Shape!U$17:U$304*V$7*V$31+$G$58:$G$345*V$32+$H$58:$H$345*V$33)/$C$58:$C$345-DW$58:DW$345)))","v":0},{"$f":"SUM(IF($A$58:$A$345=$FS22,IF(DX$58:DX$345-(Load_Shape!V$17:V$304*W$7*W$31+$G$58:$G$345*W$32+$H$58:$H$345*W$33)/$C$58:$C$345<0,(Load_Shape!V$17:V$304*W$7*W$31+$G$58:$G$345*W$32+$H$58:$H$345*W$33)/$C$58:$C$345-DX$58:DX$345)))","v":0},{"$f":"SUM(IF($A$58:$A$345=$FS22,IF(DY$58:DY$345-(Load_Shape!W$17:W$304*X$7*X$31+$G$58:$G$345*X$32+$H$58:$H$345*X$33)/$C$58:$C$345<0,(Load_Shape!W$17:W$304*X$7*X$31+$G$58:$G$345*X$32+$H$58:$H$345*X$33)/$C$58:$C$345-DY$58:DY$345)))","v":0},{"$f":"SUM(IF($A$58:$A$345=$FS22,IF(DZ$58:DZ$345-(Load_Shape!X$17:X$304*Y$7*Y$31+$G$58:$G$345*Y$32+$H$58:$H$345*Y$33)/$C$58:$C$345<0,(Load_Shape!X$17:X$304*Y$7*Y$31+$G$58:$G$345*Y$32+$H$58:$H$345*Y$33)/$C$58:$C$345-DZ$58:DZ$345)))","v":0},{"$f":"SUM(IF($A$58:$A$345=$FS22,IF(EA$58:EA$345-(Load_Shape!Y$17:Y$304*Z$7*Z$31+$G$58:$G$345*Z$32+$H$58:$H$345*Z$33)/$C$58:$C$345<0,(Load_Shape!Y$17:Y$304*Z$7*Z$31+$G$58:$G$345*Z$32+$H$58:$H$345*Z$33)/$C$58:$C$345-EA$58:EA$345)))","v":0},{"$f":"SUM(IF($A$58:$A$345=$FS22,IF(EB$58:EB$345-(Load_Shape!Z$17:Z$304*AA$7*AA$31+$G$58:$G$345*AA$32+$H$58:$H$345*AA$33)/$C$58:$C$345<0,(Load_Shape!Z$17:Z$304*AA$7*AA$31+$G$58:$G$345*AA$32+$H$58:$H$345*AA$33)/$C$58:$C$345-EB$58:EB$345)))","v":0},{"$f":"SUM(IF($A$58:$A$345=$FS22,IF(EC$58:EC$345-(Load_Shape!AA$17:AA$304*AB$7*AB$31+$G$58:$G$345*AB$32+$H$58:$H$345*AB$33)/$C$58:$C$345<0,(Load_Shape!AA$17:AA$304*AB$7*AB$31+$G$58:$G$345*AB$32+$H$58:$H$345*AB$33)/$C$58:$C$345-EC$58:EC$345)))","v":0},{"$f":"SUM(IF($A$58:$A$345=$FS22,IF(ED$58:ED$345-(Load_Shape!AB$17:AB$304*AC$7*AC$31+$G$58:$G$345*AC$32+$H$58:$H$345*AC$33)/$C$58:$C$345<0,(Load_Shape!AB$17:AB$304*AC$7*AC$31+$G$58:$G$345*AC$32+$H$58:$H$345*AC$33)/$C$58:$C$345-ED$58:ED$345)))","v":0},{"$f":"SUM(IF($A$58:$A$345=$FS22,IF(EE$58:EE$345-(Load_Shape!AC$17:AC$304*AD$7*AD$31+$G$58:$G$345*AD$32+$H$58:$H$345*AD$33)/$C$58:$C$345<0,(Load_Shape!AC$17:AC$304*AD$7*AD$31+$G$58:$G$345*AD$32+$H$58:$H$345*AD$33)/$C$58:$C$345-EE$58:EE$345)))","v":2.6645352591003757E-15},{"$f":"SUM(IF($A$58:$A$345=$FS22,IF(EF$58:EF$345-(Load_Shape!AD$17:AD$304*AE$7*AE$31+$G$58:$G$345*AE$32+$H$58:$H$345*AE$33)/$C$58:$C$345<0,(Load_Shape!AD$17:AD$304*AE$7*AE$31+$G$58:$G$345*AE$32+$H$58:$H$345*AE$33)/$C$58:$C$345-EF$58:EF$345)))","v":1.7763568394002505E-15},{"$f":"SUM(IF($A$58:$A$345=$FS22,IF(EG$58:EG$345-(Load_Shape!AE$17:AE$304*AF$7*AF$31+$G$58:$G$345*AF$32+$H$58:$H$345*AF$33)/$C$58:$C$345<0,(Load_Shape!AE$17:AE$304*AF$7*AF$31+$G$58:$G$345*AF$32+$H$58:$H$345*AF$33)/$C$58:$C$345-EG$58:EG$345)))","v":1.7763568394002505E-15},{"$f":"SUM(IF($A$58:$A$345=$FS22,IF(EH$58:EH$345-(Load_Shape!AF$17:AF$304*AG$7*AG$31+$G$58:$G$345*AG$32+$H$58:$H$345*AG$33)/$C$58:$C$345<0,(Load_Shape!AF$17:AF$304*AG$7*AG$31+$G$58:$G$345*AG$32+$H$58:$H$345*AG$33)/$C$58:$C$345-EH$58:EH$345)))","v":8.8817841970012523E-16},{"$f":"SUM(IF($A$58:$A$345=$FS22,IF(EI$58:EI$345-(Load_Shape!AG$17:AG$304*AH$7*AH$31+$G$58:$G$345*AH$32+$H$58:$H$345*AH$33)/$C$58:$C$345<0,(Load_Shape!AG$17:AG$304*AH$7*AH$31+$G$58:$G$345*AH$32+$H$58:$H$345*AH$33)/$C$58:$C$345-EI$58:EI$345)))","v":8.8817841970012523E-16},{"$f":"SUM(IF($A$58:$A$345=$FS22,IF(EJ$58:EJ$345-(Load_Shape!AH$17:AH$304*AI$7*AI$31+$G$58:$G$345*AI$32+$H$58:$H$345*AI$33)/$C$58:$C$345<0,(Load_Shape!AH$17:AH$304*AI$7*AI$31+$G$58:$G$345*AI$32+$H$58:$H$345*AI$33)/$C$58:$C$345-EJ$58:EJ$345)))","v":1.7763568394002505E-15},{"$f":"SUM(IF($A$58:$A$345=$FS22,IF(EK$58:EK$345-(Load_Shape!AI$17:AI$304*AJ$7*AJ$31+$G$58:$G$345*AJ$32+$H$58:$H$345*AJ$33)/$C$58:$C$345<0,(Load_Shape!AI$17:AI$304*AJ$7*AJ$31+$G$58:$G$345*AJ$32+$H$58:$H$345*AJ$33)/$C$58:$C$345-EK$58:EK$345)))","v":0},{"$f":"SUM(IF($A$58:$A$345=$FS22,IF(EL$58:EL$345-(Load_Shape!AJ$17:AJ$304*AK$7*AK$31+$G$58:$G$345*AK$32+$H$58:$H$345*AK$33)/$C$58:$C$345<0,(Load_Shape!AJ$17:AJ$304*AK$7*AK$31+$G$58:$G$345*AK$32+$H$58:$H$345*AK$33)/$C$58:$C$345-EL$58:EL$345)))","v":0},{"$f":"SUM(IF($A$58:$A$345=$FS22,IF(EM$58:EM$345-(Load_Shape!AK$17:AK$304*AL$7*AL$31+$G$58:$G$345*AL$32+$H$58:$H$345*AL$33)/$C$58:$C$345<0,(Load_Shape!AK$17:AK$304*AL$7*AL$31+$G$58:$G$345*AL$32+$H$58:$H$345*AL$33)/$C$58:$C$345-EM$58:EM$345)))","v":0},{"$f":"SUM(IF($A$58:$A$345=$FS22,IF(EN$58:EN$345-(Load_Shape!AL$17:AL$304*AM$7*AM$31+$G$58:$G$345*AM$32+$H$58:$H$345*AM$33)/$C$58:$C$345<0,(Load_Shape!AL$17:AL$304*AM$7*AM$31+$G$58:$G$345*AM$32+$H$58:$H$345*AM$33)/$C$58:$C$345-EN$58:EN$345)))","v":1.7763568394002505E-15},{"$f":"SUM(IF($A$58:$A$345=$FS22,IF(EO$58:EO$345-(Load_Shape!AM$17:AM$304*AN$7*AN$31+$G$58:$G$345*AN$32+$H$58:$H$345*AN$33)/$C$58:$C$345<0,(Load_Shape!AM$17:AM$304*AN$7*AN$31+$G$58:$G$345*AN$32+$H$58:$H$345*AN$33)/$C$58:$C$345-EO$58:EO$345)))","v":2.6645352591003757E-15},{"$f":"SUM(IF($A$58:$A$345=$FS22,IF(EP$58:EP$345-(Load_Shape!AN$17:AN$304*AO$7*AO$31+$G$58:$G$345*AO$32+$H$58:$H$345*AO$33)/$C$58:$C$345<0,(Load_Shape!AN$17:AN$304*AO$7*AO$31+$G$58:$G$345*AO$32+$H$58:$H$345*AO$33)/$C$58:$C$345-EP$58:EP$345)))","v":4.4408920985006262E-15},{"$f":"SUM(IF($A$58:$A$345=$FS22,IF(EQ$58:EQ$345-(Load_Shape!AO$17:AO$304*AP$7*AP$31+$G$58:$G$345*AP$32+$H$58:$H$345*AP$33)/$C$58:$C$345<0,(Load_Shape!AO$17:AO$304*AP$7*AP$31+$G$58:$G$345*AP$32+$H$58:$H$345*AP$33)/$C$58:$C$345-EQ$58:EQ$345)))","v":1.7763568394002505E-15},{"$f":"SUM(IF($A$58:$A$345=$FS22,IF(ER$58:ER$345-(Load_Shape!AP$17:AP$304*AQ$7*AQ$31+$G$58:$G$345*AQ$32+$H$58:$H$345*AQ$33)/$C$58:$C$345<0,(Load_Shape!AP$17:AP$304*AQ$7*AQ$31+$G$58:$G$345*AQ$32+$H$58:$H$345*AQ$33)/$C$58:$C$345-ER$58:ER$345)))","v":2.6645352591003757E-15},{"$f":"SUM(IF($A$58:$A$345=$FS22,IF(ES$58:ES$345-(Load_Shape!AQ$17:AQ$304*AR$7*AR$31+$G$58:$G$345*AR$32+$H$58:$H$345*AR$33)/$C$58:$C$345<0,(Load_Shape!AQ$17:AQ$304*AR$7*AR$31+$G$58:$G$345*AR$32+$H$58:$H$345*AR$33)/$C$58:$C$345-ES$58:ES$345)))","v":1.7763568394002505E-15},{"$f":"SUM(IF($A$58:$A$345=$FS22,IF(ET$58:ET$345-(Load_Shape!AR$17:AR$304*AS$7*AS$31+$G$58:$G$345*AS$32+$H$58:$H$345*AS$33)/$C$58:$C$345<0,(Load_Shape!AR$17:AR$304*AS$7*AS$31+$G$58:$G$345*AS$32+$H$58:$H$345*AS$33)/$C$58:$C$345-ET$58:ET$345)))","v":2.6645352591003757E-15},{"$f":"SUM(IF($A$58:$A$345=$FS22,IF(EU$58:EU$345-(Load_Shape!AS$17:AS$304*AT$7*AT$31+$G$58:$G$345*AT$32+$H$58:$H$345*AT$33)/$C$58:$C$345<0,(Load_Shape!AS$17:AS$304*AT$7*AT$31+$G$58:$G$345*AT$32+$H$58:$H$345*AT$33)/$C$58:$C$345-EU$58:EU$345)))","v":2.6645352591003757E-15},{"$f":"SUM(IF($A$58:$A$345=$FS22,IF(EV$58:EV$345-(Load_Shape!AT$17:AT$304*AU$7*AU$31+$G$58:$G$345*AU$32+$H$58:$H$345*AU$33)/$C$58:$C$345<0,(Load_Shape!AT$17:AT$304*AU$7*AU$31+$G$58:$G$345*AU$32+$H$58:$H$345*AU$33)/$C$58:$C$345-EV$58:EV$345)))","v":0},{"$f":"SUM(IF($A$58:$A$345=$FS22,IF(EW$58:EW$345-(Load_Shape!AU$17:AU$304*AV$7*AV$31+$G$58:$G$345*AV$32+$H$58:$H$345*AV$33)/$C$58:$C$345<0,(Load_Shape!AU$17:AU$304*AV$7*AV$31+$G$58:$G$345*AV$32+$H$58:$H$345*AV$33)/$C$58:$C$345-EW$58:EW$345)))","v":8.8817841970012523E-16},{"$f":"SUM(IF($A$58:$A$345=$FS22,IF(EX$58:EX$345-(Load_Shape!AV$17:AV$304*AW$7*AW$31+$G$58:$G$345*AW$32+$H$58:$H$345*AW$33)/$C$58:$C$345<0,(Load_Shape!AV$17:AV$304*AW$7*AW$31+$G$58:$G$345*AW$32+$H$58:$H$345*AW$33)/$C$58:$C$345-EX$58:EX$345)))","v":2.6645352591003757E-15},{"$f":"SUM(IF($A$58:$A$345=$FS22,IF(EY$58:EY$345-(Load_Shape!AW$17:AW$304*AX$7*AX$31+$G$58:$G$345*AX$32+$H$58:$H$345*AX$33)/$C$58:$C$345<0,(Load_Shape!AW$17:AW$304*AX$7*AX$31+$G$58:$G$345*AX$32+$H$58:$H$345*AX$33)/$C$58:$C$345-EY$58:EY$345)))","v":8.8817841970012523E-16},{"$f":"SUM(IF($A$58:$A$345=$FS22,IF(EZ$58:EZ$345-(Load_Shape!AX$17:AX$304*AY$7*AY$31+$G$58:$G$345*AY$32+$H$58:$H$345*AY$33)/$C$58:$C$345<0,(Load_Shape!AX$17:AX$304*AY$7*AY$31+$G$58:$G$345*AY$32+$H$58:$H$345*AY$33)/$C$58:$C$345-EZ$58:EZ$345)))","v":4.4408920985006262E-15},{"$f":"SUM(IF($A$58:$A$345=$FS22,IF(FA$58:FA$345-(Load_Shape!AY$17:AY$304*AZ$7*AZ$31+$G$58:$G$345*AZ$32+$H$58:$H$345*AZ$33)/$C$58:$C$345<0,(Load_Shape!AY$17:AY$304*AZ$7*AZ$31+$G$58:$G$345*AZ$32+$H$58:$H$345*AZ$33)/$C$58:$C$345-FA$58:FA$345)))","v":2.6645352591003757E-15},{"$f":"SUM(IF($A$58:$A$345=$FS22,IF(FB$58:FB$345-(Load_Shape!AZ$17:AZ$304*BA$7*BA$31+$G$58:$G$345*BA$32+$H$58:$H$345*BA$33)/$C$58:$C$345<0,(Load_Shape!AZ$17:AZ$304*BA$7*BA$31+$G$58:$G$345*BA$32+$H$58:$H$345*BA$33)/$C$58:$C$345-FB$58:FB$345)))","v":1.7763568394002505E-15},{"$f":"SUM(IF($A$58:$A$345=$FS22,IF(FC$58:FC$345-(Load_Shape!BA$17:BA$304*BB$7*BB$31+$G$58:$G$345*BB$32+$H$58:$H$345*BB$33)/$C$58:$C$345<0,(Load_Shape!BA$17:BA$304*BB$7*BB$31+$G$58:$G$345*BB$32+$H$58:$H$345*BB$33)/$C$58:$C$345-FC$58:FC$345)))","v":3.5527136788005009E-15},{"$f":"SUM(IF($A$58:$A$345=$FS22,IF(FD$58:FD$345-(Load_Shape!BB$17:BB$304*BC$7*BC$31+$G$58:$G$345*BC$32+$H$58:$H$345*BC$33)/$C$58:$C$345<0,(Load_Shape!BB$17:BB$304*BC$7*BC$31+$G$58:$G$345*BC$32+$H$58:$H$345*BC$33)/$C$58:$C$345-FD$58:FD$345)))","v":5.3290705182007514E-15},{"$f":"SUM(IF($A$58:$A$345=$FS22,IF(FE$58:FE$345-(Load_Shape!BC$17:BC$304*BD$7*BD$31+$G$58:$G$345*BD$32+$H$58:$H$345*BD$33)/$C$58:$C$345<0,(Load_Shape!BC$17:BC$304*BD$7*BD$31+$G$58:$G$345*BD$32+$H$58:$H$345*BD$33)/$C$58:$C$345-FE$58:FE$345)))","v":1.7763568394002505E-15},{"$f":"SUM(IF($A$58:$A$345=$FS22,IF(FF$58:FF$345-(Load_Shape!BD$17:BD$304*BE$7*BE$31+$G$58:$G$345*BE$32+$H$58:$H$345*BE$33)/$C$58:$C$345<0,(Load_Shape!BD$17:BD$304*BE$7*BE$31+$G$58:$G$345*BE$32+$H$58:$H$345*BE$33)/$C$58:$C$345-FF$58:FF$345)))","v":8.8817841970012523E-16},{"$f":"SUM(IF($A$58:$A$345=$FS22,IF(FG$58:FG$345-(Load_Shape!BE$17:BE$304*BF$7*BF$31+$G$58:$G$345*BF$32+$H$58:$H$345*BF$33)/$C$58:$C$345<0,(Load_Shape!BE$17:BE$304*BF$7*BF$31+$G$58:$G$345*BF$32+$H$58:$H$345*BF$33)/$C$58:$C$345-FG$58:FG$345)))","v":8.8817841970012523E-16},{"$f":"SUM(IF($A$58:$A$345=$FS22,IF(FH$58:FH$345-(Load_Shape!BF$17:BF$304*BG$7*BG$31+$G$58:$G$345*BG$32+$H$58:$H$345*BG$33)/$C$58:$C$345<0,(Load_Shape!BF$17:BF$304*BG$7*BG$31+$G$58:$G$345*BG$32+$H$58:$H$345*BG$33)/$C$58:$C$345-FH$58:FH$345)))","v":4.4408920985006262E-15},{"$f":"SUM(IF($A$58:$A$345=$FS22,IF(FI$58:FI$345-(Load_Shape!BG$17:BG$304*BH$7*BH$31+$G$58:$G$345*BH$32+$H$58:$H$345*BH$33)/$C$58:$C$345<0,(Load_Shape!BG$17:BG$304*BH$7*BH$31+$G$58:$G$345*BH$32+$H$58:$H$345*BH$33)/$C$58:$C$345-FI$58:FI$345)))","v":2.6645352591003757E-15},{"$f":"SUM(IF($A$58:$A$345=$FS22,IF(FJ$58:FJ$345-(Load_Shape!BH$17:BH$304*BI$7*BI$31+$G$58:$G$345*BI$32+$H$58:$H$345*BI$33)/$C$58:$C$345<0,(Load_Shape!BH$17:BH$304*BI$7*BI$31+$G$58:$G$345*BI$32+$H$58:$H$345*BI$33)/$C$58:$C$345-FJ$58:FJ$345)))","v":1.7763568394002505E-15},{"$f":"SUM(IF($A$58:$A$345=$FS22,IF(FK$58:FK$345-(Load_Shape!BI$17:BI$304*BJ$7*BJ$31+$G$58:$G$345*BJ$32+$H$58:$H$345*BJ$33)/$C$58:$C$345<0,(Load_Shape!BI$17:BI$304*BJ$7*BJ$31+$G$58:$G$345*BJ$32+$H$58:$H$345*BJ$33)/$C$58:$C$345-FK$58:FK$345)))","v":2.6645352591003757E-15},{"$f":"SUM(IF($A$58:$A$345=$FS22,IF(FL$58:FL$345-(Load_Shape!BJ$17:BJ$304*BK$7*BK$31+$G$58:$G$345*BK$32+$H$58:$H$345*BK$33)/$C$58:$C$345<0,(Load_Shape!BJ$17:BJ$304*BK$7*BK$31+$G$58:$G$345*BK$32+$H$58:$H$345*BK$33)/$C$58:$C$345-FL$58:FL$345)))","v":1.7763568394002505E-15},{"$f":"SUM(IF($A$58:$A$345=$FS22,IF(FM$58:FM$345-(Load_Shape!BK$17:BK$304*BL$7*BL$31+$G$58:$G$345*BL$32+$H$58:$H$345*BL$33)/$C$58:$C$345<0,(Load_Shape!BK$17:BK$304*BL$7*BL$31+$G$58:$G$345*BL$32+$H$58:$H$345*BL$33)/$C$58:$C$345-FM$58:FM$345)))","v":2.6645352591003757E-15},{"$f":"SUM(IF($A$58:$A$345=$FS22,IF(FN$58:FN$345-(Load_Shape!BL$17:BL$304*BM$7*BM$31+$G$58:$G$345*BM$32+$H$58:$H$345*BM$33)/$C$58:$C$345<0,(Load_Shape!BL$17:BL$304*BM$7*BM$31+$G$58:$G$345*BM$32+$H$58:$H$345*BM$33)/$C$58:$C$345-FN$58:FN$345)))","v":3.5527136788005009E-15},{"$f":"SUM(IF($A$58:$A$345=$FS22,IF(FO$58:FO$345-(Load_Shape!BM$17:BM$304*BN$7*BN$31+$G$58:$G$345*BN$32+$H$58:$H$345*BN$33)/$C$58:$C$345<0,(Load_Shape!BM$17:BM$304*BN$7*BN$31+$G$58:$G$345*BN$32+$H$58:$H$345*BN$33)/$C$58:$C$345-FO$58:FO$345)))","v":3.5527136788005009E-15},{"$f":"SUM(IF($A$58:$A$345=$FS22,IF(FP$58:FP$345-(Load_Shape!BN$17:BN$304*BO$7*BO$31+$G$58:$G$345*BO$32+$H$58:$H$345*BO$33)/$C$58:$C$345<0,(Load_Shape!BN$17:BN$304*BO$7*BO$31+$G$58:$G$345*BO$32+$H$58:$H$345*BO$33)/$C$58:$C$345-FP$58:FP$345)))","v":1.7763568394002505E-15},{"$f":"SUM(IF($A$58:$A$345=$FS22,IF(FQ$58:FQ$345-(Load_Shape!BO$17:BO$304*BP$7*BP$31+$G$58:$G$345*BP$32+$H$58:$H$345*BP$33)/$C$58:$C$345<0,(Load_Shape!BO$17:BO$304*BP$7*BP$31+$G$58:$G$345*BP$32+$H$58:$H$345*BP$33)/$C$58:$C$345-FQ$58:FQ$345)))","v":2.6645352591003757E-15},{"$f":"SUM(IF($A$58:$A$345=$FS22,IF(FR$58:FR$345-(Load_Shape!BP$17:BP$304*BQ$7*BQ$31+$G$58:$G$345*BQ$32+$H$58:$H$345*BQ$33)/$C$58:$C$345<0,(Load_Shape!BP$17:BP$304*BQ$7*BQ$31+$G$58:$G$345*BQ$32+$H$58:$H$345*BQ$33)/$C$58:$C$345-FR$58:FR$345)))","v":2.6645352591003757E-15},null,15000,{"$f":"Dispatch_Curve!F97*1000","v":7500},{"$f":"Dispatch_Curve!G97*1000","v":7399.9024999999965},{"$f":"Dispatch_Curve!H97*1000","v":7250},{"$f":"Dispatch_Curve!I97*1000","v":7250},{"$f":"Dispatch_Curve!J97*1000","v":7250},{"$f":"Dispatch_Curve!K97*1000","v":7250},{"$f":"Dispatch_Curve!L97*1000","v":7250},{"$f":"Dispatch_Curve!M97*1000","v":7250},{"$f":"Dispatch_Curve!N97*1000","v":7250},{"$f":"Dispatch_Curve!O97*1000","v":7250},{"$f":"Dispatch_Curve!P97*1000","v":7250},{"$f":"Dispatch_Curve!Q97*1000","v":7250},{"$f":"Dispatch_Curve!R97*1000","v":7250},{"$f":"Dispatch_Curve!S97*1000","v":7250},{"$f":"Dispatch_Curve!T97*1000","v":7250},{"$f":"Dispatch_Curve!U97*1000","v":7250},{"$f":"Dispatch_Curve!V97*1000","v":7250},{"$f":"Dispatch_Curve!W97*1000","v":7250},{"$f":"Dispatch_Curve!X97*1000","v":7250},{"$f":"Dispatch_Curve!Y97*1000","v":7250},{"$f":"Dispatch_Curve!Z97*1000","v":7250},{"$f":"Dispatch_Curve!AA97*1000","v":7250},{"$f":"Dispatch_Curve!AB97*1000","v":7250},{"$f":"Dispatch_Curve!AC97*1000","v":7250},{"$f":"Dispatch_Curve!AD97*1000","v":7250},{"$f":"Dispatch_Curve!AE97*1000","v":7250},{"$f":"Dispatch_Curve!AF97*1000","v":7250},{"$f":"Dispatch_Curve!AG97*1000","v":7250},{"$f":"Dispatch_Curve!AH97*1000","v":7250},{"$f":"Dispatch_Curve!AI97*1000","v":7250},{"$f":"Dispatch_Curve!AJ97*1000","v":7250},{"$f":"Dispatch_Curve!AK97*1000","v":7271.4024999999965},{"$f":"Dispatch_Curve!AL97*1000","v":7271.4024999999965},{"$f":"Dispatch_Curve!AM97*1000","v":7271.4024999999965},{"$f":"Dispatch_Curve!AN97*1000","v":7271.4024999999965},{"$f":"Dispatch_Curve!AO97*1000","v":7271.4024999999965},{"$f":"Dispatch_Curve!AP97*1000","v":7271.4024999999965},{"$f":"Dispatch_Curve!AQ97*1000","v":7271.4024999999965},{"$f":"Dispatch_Curve!AR97*1000","v":7271.4024999999965},{"$f":"Dispatch_Curve!AS97*1000","v":7271.4024999999965},{"$f":"Dispatch_Curve!AT97*1000","v":7271.4024999999965},{"$f":"Dispatch_Curve!AU97*1000","v":7271.4024999999965},{"$f":"Dispatch_Curve!AV97*1000","v":7271.4024999999965},{"$f":"Dispatch_Curve!AW97*1000","v":7271.4024999999965},{"$f":"Dispatch_Curve!AX97*1000","v":7271.4024999999965},{"$f":"Dispatch_Curve!AY97*1000","v":7271.4024999999965},{"$f":"Dispatch_Curve!AZ97*1000","v":7271.4024999999965},{"$f":"Dispatch_Curve!BA97*1000","v":7271.4024999999965},{"$f":"Dispatch_Curve!BB97*1000","v":7271.4024999999965},null,15000,{"$f":"Dispatch_Curve!F140*1000","v":7003.3521875000006},{"$f":"Dispatch_Curve!G140*1000","v":6995.4459375000006},{"$f":"Dispatch_Curve!H140*1000","v":6975.2020312499999},{"$f":"Dispatch_Curve!I140*1000","v":6975.2020312499999},{"$f":"Dispatch_Curve!J140*1000","v":6970.5145312500008},{"$f":"Dispatch_Curve!K140*1000","v":6970.5145312500008},{"$f":"Dispatch_Curve!L140*1000","v":6970.5145312500008},{"$f":"Dispatch_Curve!M140*1000","v":6970.5145312500008},{"$f":"Dispatch_Curve!N140*1000","v":6970.5145312500008},{"$f":"Dispatch_Curve!O140*1000","v":6970.5145312500008},{"$f":"Dispatch_Curve!P140*1000","v":6970.5145312500008},{"$f":"Dispatch_Curve!Q140*1000","v":6970.5145312500008},{"$f":"Dispatch_Curve!R140*1000","v":6970.5145312500008},{"$f":"Dispatch_Curve!S140*1000","v":6970.5145312500008},{"$f":"Dispatch_Curve!T140*1000","v":6970.5145312500008},{"$f":"Dispatch_Curve!U140*1000","v":6970.5145312500008},{"$f":"Dispatch_Curve!V140*1000","v":6970.5145312500008},{"$f":"Dispatch_Curve!W140*1000","v":6970.5145312500008},{"$f":"Dispatch_Curve!X140*1000","v":6970.5145312500008}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Net Load",{"$f":"SUM(U7:U22)","v":109489.97947717417},100578.41386493249,115181.00951281918,108917.7892112908,101804.43432292686,92307.180805789772,81922.841386947577,76990.940734951058,70563.10006966113,64837.66688804522,59998.519562602218,59611.228983012901,58816.077071724096,75708.727443614247,74712.668135016123,71089.078112437841,65220.575375093104,60669.902295131455,56950.834603071897,56898.151049039632,58303.006650099283,59684.53275355931,60913.262990751362,61984.685787153285,62927.364226407604,64001.458062857593,65424.892550074786,66398.504482370598,66999.413157075978,68287.914182246852,69696.485079124293,70187.619818892257,{"$f":"SUM(BA7:BA22)","v":71286.516451825868},72606.544718759047,73393.743340999557,74300.207129163449,75825.640840248336,77354.496562186876,78874.171580228038,80377.834188296416,81234.593924048051,82577.106932296054,83561.14826581681,84530.582235275666,86080.583387182807,87652.978585675082,89229.136872702176,90809.112208976192,92392.958653136113,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,11,{"$f":"SUM(IF($A$58:$A$345=$FS23,IF(DV$58:DV$345-(Load_Shape!T$17:T$304*U$7*U$31+$G$58:$G$345*U$32+$H$58:$H$345*U$33)/$C$58:$C$345<0,(Load_Shape!T$17:T$304*U$7*U$31+$G$58:$G$345*U$32+$H$58:$H$345*U$33)/$C$58:$C$345-DV$58:DV$345)))","v":0},{"$f":"SUM(IF($A$58:$A$345=$FS23,IF(DW$58:DW$345-(Load_Shape!U$17:U$304*V$7*V$31+$G$58:$G$345*V$32+$H$58:$H$345*V$33)/$C$58:$C$345<0,(Load_Shape!U$17:U$304*V$7*V$31+$G$58:$G$345*V$32+$H$58:$H$345*V$33)/$C$58:$C$345-DW$58:DW$345)))","v":0},{"$f":"SUM(IF($A$58:$A$345=$FS23,IF(DX$58:DX$345-(Load_Shape!V$17:V$304*W$7*W$31+$G$58:$G$345*W$32+$H$58:$H$345*W$33)/$C$58:$C$345<0,(Load_Shape!V$17:V$304*W$7*W$31+$G$58:$G$345*W$32+$H$58:$H$345*W$33)/$C$58:$C$345-DX$58:DX$345)))","v":0},{"$f":"SUM(IF($A$58:$A$345=$FS23,IF(DY$58:DY$345-(Load_Shape!W$17:W$304*X$7*X$31+$G$58:$G$345*X$32+$H$58:$H$345*X$33)/$C$58:$C$345<0,(Load_Shape!W$17:W$304*X$7*X$31+$G$58:$G$345*X$32+$H$58:$H$345*X$33)/$C$58:$C$345-DY$58:DY$345)))","v":0},{"$f":"SUM(IF($A$58:$A$345=$FS23,IF(DZ$58:DZ$345-(Load_Shape!X$17:X$304*Y$7*Y$31+$G$58:$G$345*Y$32+$H$58:$H$345*Y$33)/$C$58:$C$345<0,(Load_Shape!X$17:X$304*Y$7*Y$31+$G$58:$G$345*Y$32+$H$58:$H$345*Y$33)/$C$58:$C$345-DZ$58:DZ$345)))","v":0},{"$f":"SUM(IF($A$58:$A$345=$FS23,IF(EA$58:EA$345-(Load_Shape!Y$17:Y$304*Z$7*Z$31+$G$58:$G$345*Z$32+$H$58:$H$345*Z$33)/$C$58:$C$345<0,(Load_Shape!Y$17:Y$304*Z$7*Z$31+$G$58:$G$345*Z$32+$H$58:$H$345*Z$33)/$C$58:$C$345-EA$58:EA$345)))","v":0},{"$f":"SUM(IF($A$58:$A$345=$FS23,IF(EB$58:EB$345-(Load_Shape!Z$17:Z$304*AA$7*AA$31+$G$58:$G$345*AA$32+$H$58:$H$345*AA$33)/$C$58:$C$345<0,(Load_Shape!Z$17:Z$304*AA$7*AA$31+$G$58:$G$345*AA$32+$H$58:$H$345*AA$33)/$C$58:$C$345-EB$58:EB$345)))","v":0},{"$f":"SUM(IF($A$58:$A$345=$FS23,IF(EC$58:EC$345-(Load_Shape!AA$17:AA$304*AB$7*AB$31+$G$58:$G$345*AB$32+$H$58:$H$345*AB$33)/$C$58:$C$345<0,(Load_Shape!AA$17:AA$304*AB$7*AB$31+$G$58:$G$345*AB$32+$H$58:$H$345*AB$33)/$C$58:$C$345-EC$58:EC$345)))","v":0},{"$f":"SUM(IF($A$58:$A$345=$FS23,IF(ED$58:ED$345-(Load_Shape!AB$17:AB$304*AC$7*AC$31+$G$58:$G$345*AC$32+$H$58:$H$345*AC$33)/$C$58:$C$345<0,(Load_Shape!AB$17:AB$304*AC$7*AC$31+$G$58:$G$345*AC$32+$H$58:$H$345*AC$33)/$C$58:$C$345-ED$58:ED$345)))","v":0},{"$f":"SUM(IF($A$58:$A$345=$FS23,IF(EE$58:EE$345-(Load_Shape!AC$17:AC$304*AD$7*AD$31+$G$58:$G$345*AD$32+$H$58:$H$345*AD$33)/$C$58:$C$345<0,(Load_Shape!AC$17:AC$304*AD$7*AD$31+$G$58:$G$345*AD$32+$H$58:$H$345*AD$33)/$C$58:$C$345-EE$58:EE$345)))","v":8.8817841970012523E-16},{"$f":"SUM(IF($A$58:$A$345=$FS23,IF(EF$58:EF$345-(Load_Shape!AD$17:AD$304*AE$7*AE$31+$G$58:$G$345*AE$32+$H$58:$H$345*AE$33)/$C$58:$C$345<0,(Load_Shape!AD$17:AD$304*AE$7*AE$31+$G$58:$G$345*AE$32+$H$58:$H$345*AE$33)/$C$58:$C$345-EF$58:EF$345)))","v":2.6645352591003757E-15},{"$f":"SUM(IF($A$58:$A$345=$FS23,IF(EG$58:EG$345-(Load_Shape!AE$17:AE$304*AF$7*AF$31+$G$58:$G$345*AF$32+$H$58:$H$345*AF$33)/$C$58:$C$345<0,(Load_Shape!AE$17:AE$304*AF$7*AF$31+$G$58:$G$345*AF$32+$H$58:$H$345*AF$33)/$C$58:$C$345-EG$58:EG$345)))","v":8.8817841970012523E-16},{"$f":"SUM(IF($A$58:$A$345=$FS23,IF(EH$58:EH$345-(Load_Shape!AF$17:AF$304*AG$7*AG$31+$G$58:$G$345*AG$32+$H$58:$H$345*AG$33)/$C$58:$C$345<0,(Load_Shape!AF$17:AF$304*AG$7*AG$31+$G$58:$G$345*AG$32+$H$58:$H$345*AG$33)/$C$58:$C$345-EH$58:EH$345)))","v":1.7763568394002505E-15},{"$f":"SUM(IF($A$58:$A$345=$FS23,IF(EI$58:EI$345-(Load_Shape!AG$17:AG$304*AH$7*AH$31+$G$58:$G$345*AH$32+$H$58:$H$345*AH$33)/$C$58:$C$345<0,(Load_Shape!AG$17:AG$304*AH$7*AH$31+$G$58:$G$345*AH$32+$H$58:$H$345*AH$33)/$C$58:$C$345-EI$58:EI$345)))","v":3.5527136788005009E-15},{"$f":"SUM(IF($A$58:$A$345=$FS23,IF(EJ$58:EJ$345-(Load_Shape!AH$17:AH$304*AI$7*AI$31+$G$58:$G$345*AI$32+$H$58:$H$345*AI$33)/$C$58:$C$345<0,(Load_Shape!AH$17:AH$304*AI$7*AI$31+$G$58:$G$345*AI$32+$H$58:$H$345*AI$33)/$C$58:$C$345-EJ$58:EJ$345)))","v":3.5527136788005009E-15},{"$f":"SUM(IF($A$58:$A$345=$FS23,IF(EK$58:EK$345-(Load_Shape!AI$17:AI$304*AJ$7*AJ$31+$G$58:$G$345*AJ$32+$H$58:$H$345*AJ$33)/$C$58:$C$345<0,(Load_Shape!AI$17:AI$304*AJ$7*AJ$31+$G$58:$G$345*AJ$32+$H$58:$H$345*AJ$33)/$C$58:$C$345-EK$58:EK$345)))","v":3.5527136788005009E-15},{"$f":"SUM(IF($A$58:$A$345=$FS23,IF(EL$58:EL$345-(Load_Shape!AJ$17:AJ$304*AK$7*AK$31+$G$58:$G$345*AK$32+$H$58:$H$345*AK$33)/$C$58:$C$345<0,(Load_Shape!AJ$17:AJ$304*AK$7*AK$31+$G$58:$G$345*AK$32+$H$58:$H$345*AK$33)/$C$58:$C$345-EL$58:EL$345)))","v":1.7763568394002505E-15},{"$f":"SUM(IF($A$58:$A$345=$FS23,IF(EM$58:EM$345-(Load_Shape!AK$17:AK$304*AL$7*AL$31+$G$58:$G$345*AL$32+$H$58:$H$345*AL$33)/$C$58:$C$345<0,(Load_Shape!AK$17:AK$304*AL$7*AL$31+$G$58:$G$345*AL$32+$H$58:$H$345*AL$33)/$C$58:$C$345-EM$58:EM$345)))","v":2.6645352591003757E-15},{"$f":"SUM(IF($A$58:$A$345=$FS23,IF(EN$58:EN$345-(Load_Shape!AL$17:AL$304*AM$7*AM$31+$G$58:$G$345*AM$32+$H$58:$H$345*AM$33)/$C$58:$C$345<0,(Load_Shape!AL$17:AL$304*AM$7*AM$31+$G$58:$G$345*AM$32+$H$58:$H$345*AM$33)/$C$58:$C$345-EN$58:EN$345)))","v":5.3290705182007514E-15},{"$f":"SUM(IF($A$58:$A$345=$FS23,IF(EO$58:EO$345-(Load_Shape!AM$17:AM$304*AN$7*AN$31+$G$58:$G$345*AN$32+$H$58:$H$345*AN$33)/$C$58:$C$345<0,(Load_Shape!AM$17:AM$304*AN$7*AN$31+$G$58:$G$345*AN$32+$H$58:$H$345*AN$33)/$C$58:$C$345-EO$58:EO$345)))","v":8.8817841970012523E-16},{"$f":"SUM(IF($A$58:$A$345=$FS23,IF(EP$58:EP$345-(Load_Shape!AN$17:AN$304*AO$7*AO$31+$G$58:$G$345*AO$32+$H$58:$H$345*AO$33)/$C$58:$C$345<0,(Load_Shape!AN$17:AN$304*AO$7*AO$31+$G$58:$G$345*AO$32+$H$58:$H$345*AO$33)/$C$58:$C$345-EP$58:EP$345)))","v":2.6645352591003757E-15},{"$f":"SUM(IF($A$58:$A$345=$FS23,IF(EQ$58:EQ$345-(Load_Shape!AO$17:AO$304*AP$7*AP$31+$G$58:$G$345*AP$32+$H$58:$H$345*AP$33)/$C$58:$C$345<0,(Load_Shape!AO$17:AO$304*AP$7*AP$31+$G$58:$G$345*AP$32+$H$58:$H$345*AP$33)/$C$58:$C$345-EQ$58:EQ$345)))","v":8.8817841970012523E-16},{"$f":"SUM(IF($A$58:$A$345=$FS23,IF(ER$58:ER$345-(Load_Shape!AP$17:AP$304*AQ$7*AQ$31+$G$58:$G$345*AQ$32+$H$58:$H$345*AQ$33)/$C$58:$C$345<0,(Load_Shape!AP$17:AP$304*AQ$7*AQ$31+$G$58:$G$345*AQ$32+$H$58:$H$345*AQ$33)/$C$58:$C$345-ER$58:ER$345)))","v":2.6645352591003757E-15},{"$f":"SUM(IF($A$58:$A$345=$FS23,IF(ES$58:ES$345-(Load_Shape!AQ$17:AQ$304*AR$7*AR$31+$G$58:$G$345*AR$32+$H$58:$H$345*AR$33)/$C$58:$C$345<0,(Load_Shape!AQ$17:AQ$304*AR$7*AR$31+$G$58:$G$345*AR$32+$H$58:$H$345*AR$33)/$C$58:$C$345-ES$58:ES$345)))","v":2.6645352591003757E-15},{"$f":"SUM(IF($A$58:$A$345=$FS23,IF(ET$58:ET$345-(Load_Shape!AR$17:AR$304*AS$7*AS$31+$G$58:$G$345*AS$32+$H$58:$H$345*AS$33)/$C$58:$C$345<0,(Load_Shape!AR$17:AR$304*AS$7*AS$31+$G$58:$G$345*AS$32+$H$58:$H$345*AS$33)/$C$58:$C$345-ET$58:ET$345)))","v":1.7763568394002505E-15},{"$f":"SUM(IF($A$58:$A$345=$FS23,IF(EU$58:EU$345-(Load_Shape!AS$17:AS$304*AT$7*AT$31+$G$58:$G$345*AT$32+$H$58:$H$345*AT$33)/$C$58:$C$345<0,(Load_Shape!AS$17:AS$304*AT$7*AT$31+$G$58:$G$345*AT$32+$H$58:$H$345*AT$33)/$C$58:$C$345-EU$58:EU$345)))","v":1.7763568394002505E-15},{"$f":"SUM(IF($A$58:$A$345=$FS23,IF(EV$58:EV$345-(Load_Shape!AT$17:AT$304*AU$7*AU$31+$G$58:$G$345*AU$32+$H$58:$H$345*AU$33)/$C$58:$C$345<0,(Load_Shape!AT$17:AT$304*AU$7*AU$31+$G$58:$G$345*AU$32+$H$58:$H$345*AU$33)/$C$58:$C$345-EV$58:EV$345)))","v":8.8817841970012523E-16},{"$f":"SUM(IF($A$58:$A$345=$FS23,IF(EW$58:EW$345-(Load_Shape!AU$17:AU$304*AV$7*AV$31+$G$58:$G$345*AV$32+$H$58:$H$345*AV$33)/$C$58:$C$345<0,(Load_Shape!AU$17:AU$304*AV$7*AV$31+$G$58:$G$345*AV$32+$H$58:$H$345*AV$33)/$C$58:$C$345-EW$58:EW$345)))","v":3.5527136788005009E-15},{"$f":"SUM(IF($A$58:$A$345=$FS23,IF(EX$58:EX$345-(Load_Shape!AV$17:AV$304*AW$7*AW$31+$G$58:$G$345*AW$32+$H$58:$H$345*AW$33)/$C$58:$C$345<0,(Load_Shape!AV$17:AV$304*AW$7*AW$31+$G$58:$G$345*AW$32+$H$58:$H$345*AW$33)/$C$58:$C$345-EX$58:EX$345)))","v":2.6645352591003757E-15},{"$f":"SUM(IF($A$58:$A$345=$FS23,IF(EY$58:EY$345-(Load_Shape!AW$17:AW$304*AX$7*AX$31+$G$58:$G$345*AX$32+$H$58:$H$345*AX$33)/$C$58:$C$345<0,(Load_Shape!AW$17:AW$304*AX$7*AX$31+$G$58:$G$345*AX$32+$H$58:$H$345*AX$33)/$C$58:$C$345-EY$58:EY$345)))","v":1.7763568394002505E-15},{"$f":"SUM(IF($A$58:$A$345=$FS23,IF(EZ$58:EZ$345-(Load_Shape!AX$17:AX$304*AY$7*AY$31+$G$58:$G$345*AY$32+$H$58:$H$345*AY$33)/$C$58:$C$345<0,(Load_Shape!AX$17:AX$304*AY$7*AY$31+$G$58:$G$345*AY$32+$H$58:$H$345*AY$33)/$C$58:$C$345-EZ$58:EZ$345)))","v":1.7763568394002505E-15},{"$f":"SUM(IF($A$58:$A$345=$FS23,IF(FA$58:FA$345-(Load_Shape!AY$17:AY$304*AZ$7*AZ$31+$G$58:$G$345*AZ$32+$H$58:$H$345*AZ$33)/$C$58:$C$345<0,(Load_Shape!AY$17:AY$304*AZ$7*AZ$31+$G$58:$G$345*AZ$32+$H$58:$H$345*AZ$33)/$C$58:$C$345-FA$58:FA$345)))","v":3.5527136788005009E-15},{"$f":"SUM(IF($A$58:$A$345=$FS23,IF(FB$58:FB$345-(Load_Shape!AZ$17:AZ$304*BA$7*BA$31+$G$58:$G$345*BA$32+$H$58:$H$345*BA$33)/$C$58:$C$345<0,(Load_Shape!AZ$17:AZ$304*BA$7*BA$31+$G$58:$G$345*BA$32+$H$58:$H$345*BA$33)/$C$58:$C$345-FB$58:FB$345)))","v":3.5527136788005009E-15},{"$f":"SUM(IF($A$58:$A$345=$FS23,IF(FC$58:FC$345-(Load_Shape!BA$17:BA$304*BB$7*BB$31+$G$58:$G$345*BB$32+$H$58:$H$345*BB$33)/$C$58:$C$345<0,(Load_Shape!BA$17:BA$304*BB$7*BB$31+$G$58:$G$345*BB$32+$H$58:$H$345*BB$33)/$C$58:$C$345-FC$58:FC$345)))","v":8.8817841970012523E-16},{"$f":"SUM(IF($A$58:$A$345=$FS23,IF(FD$58:FD$345-(Load_Shape!BB$17:BB$304*BC$7*BC$31+$G$58:$G$345*BC$32+$H$58:$H$345*BC$33)/$C$58:$C$345<0,(Load_Shape!BB$17:BB$304*BC$7*BC$31+$G$58:$G$345*BC$32+$H$58:$H$345*BC$33)/$C$58:$C$345-FD$58:FD$345)))","v":8.8817841970012523E-16},{"$f":"SUM(IF($A$58:$A$345=$FS23,IF(FE$58:FE$345-(Load_Shape!BC$17:BC$304*BD$7*BD$31+$G$58:$G$345*BD$32+$H$58:$H$345*BD$33)/$C$58:$C$345<0,(Load_Shape!BC$17:BC$304*BD$7*BD$31+$G$58:$G$345*BD$32+$H$58:$H$345*BD$33)/$C$58:$C$345-FE$58:FE$345)))","v":8.8817841970012523E-16},{"$f":"SUM(IF($A$58:$A$345=$FS23,IF(FF$58:FF$345-(Load_Shape!BD$17:BD$304*BE$7*BE$31+$G$58:$G$345*BE$32+$H$58:$H$345*BE$33)/$C$58:$C$345<0,(Load_Shape!BD$17:BD$304*BE$7*BE$31+$G$58:$G$345*BE$32+$H$58:$H$345*BE$33)/$C$58:$C$345-FF$58:FF$345)))","v":1.7763568394002505E-15},{"$f":"SUM(IF($A$58:$A$345=$FS23,IF(FG$58:FG$345-(Load_Shape!BE$17:BE$304*BF$7*BF$31+$G$58:$G$345*BF$32+$H$58:$H$345*BF$33)/$C$58:$C$345<0,(Load_Shape!BE$17:BE$304*BF$7*BF$31+$G$58:$G$345*BF$32+$H$58:$H$345*BF$33)/$C$58:$C$345-FG$58:FG$345)))","v":2.6645352591003757E-15},{"$f":"SUM(IF($A$58:$A$345=$FS23,IF(FH$58:FH$345-(Load_Shape!BF$17:BF$304*BG$7*BG$31+$G$58:$G$345*BG$32+$H$58:$H$345*BG$33)/$C$58:$C$345<0,(Load_Shape!BF$17:BF$304*BG$7*BG$31+$G$58:$G$345*BG$32+$H$58:$H$345*BG$33)/$C$58:$C$345-FH$58:FH$345)))","v":1.7763568394002505E-15},{"$f":"SUM(IF($A$58:$A$345=$FS23,IF(FI$58:FI$345-(Load_Shape!BG$17:BG$304*BH$7*BH$31+$G$58:$G$345*BH$32+$H$58:$H$345*BH$33)/$C$58:$C$345<0,(Load_Shape!BG$17:BG$304*BH$7*BH$31+$G$58:$G$345*BH$32+$H$58:$H$345*BH$33)/$C$58:$C$345-FI$58:FI$345)))","v":3.5527136788005009E-15},{"$f":"SUM(IF($A$58:$A$345=$FS23,IF(FJ$58:FJ$345-(Load_Shape!BH$17:BH$304*BI$7*BI$31+$G$58:$G$345*BI$32+$H$58:$H$345*BI$33)/$C$58:$C$345<0,(Load_Shape!BH$17:BH$304*BI$7*BI$31+$G$58:$G$345*BI$32+$H$58:$H$345*BI$33)/$C$58:$C$345-FJ$58:FJ$345)))","v":1.7763568394002505E-15},{"$f":"SUM(IF($A$58:$A$345=$FS23,IF(FK$58:FK$345-(Load_Shape!BI$17:BI$304*BJ$7*BJ$31+$G$58:$G$345*BJ$32+$H$58:$H$345*BJ$33)/$C$58:$C$345<0,(Load_Shape!BI$17:BI$304*BJ$7*BJ$31+$G$58:$G$345*BJ$32+$H$58:$H$345*BJ$33)/$C$58:$C$345-FK$58:FK$345)))","v":2.6645352591003757E-15},{"$f":"SUM(IF($A$58:$A$345=$FS23,IF(FL$58:FL$345-(Load_Shape!BJ$17:BJ$304*BK$7*BK$31+$G$58:$G$345*BK$32+$H$58:$H$345*BK$33)/$C$58:$C$345<0,(Load_Shape!BJ$17:BJ$304*BK$7*BK$31+$G$58:$G$345*BK$32+$H$58:$H$345*BK$33)/$C$58:$C$345-FL$58:FL$345)))","v":8.8817841970012523E-16},{"$f":"SUM(IF($A$58:$A$345=$FS23,IF(FM$58:FM$345-(Load_Shape!BK$17:BK$304*BL$7*BL$31+$G$58:$G$345*BL$32+$H$58:$H$345*BL$33)/$C$58:$C$345<0,(Load_Shape!BK$17:BK$304*BL$7*BL$31+$G$58:$G$345*BL$32+$H$58:$H$345*BL$33)/$C$58:$C$345-FM$58:FM$345)))","v":1.7763568394002505E-15},{"$f":"SUM(IF($A$58:$A$345=$FS23,IF(FN$58:FN$345-(Load_Shape!BL$17:BL$304*BM$7*BM$31+$G$58:$G$345*BM$32+$H$58:$H$345*BM$33)/$C$58:$C$345<0,(Load_Shape!BL$17:BL$304*BM$7*BM$31+$G$58:$G$345*BM$32+$H$58:$H$345*BM$33)/$C$58:$C$345-FN$58:FN$345)))","v":2.6645352591003757E-15},{"$f":"SUM(IF($A$58:$A$345=$FS23,IF(FO$58:FO$345-(Load_Shape!BM$17:BM$304*BN$7*BN$31+$G$58:$G$345*BN$32+$H$58:$H$345*BN$33)/$C$58:$C$345<0,(Load_Shape!BM$17:BM$304*BN$7*BN$31+$G$58:$G$345*BN$32+$H$58:$H$345*BN$33)/$C$58:$C$345-FO$58:FO$345)))","v":5.3290705182007514E-15},{"$f":"SUM(IF($A$58:$A$345=$FS23,IF(FP$58:FP$345-(Load_Shape!BN$17:BN$304*BO$7*BO$31+$G$58:$G$345*BO$32+$H$58:$H$345*BO$33)/$C$58:$C$345<0,(Load_Shape!BN$17:BN$304*BO$7*BO$31+$G$58:$G$345*BO$32+$H$58:$H$345*BO$33)/$C$58:$C$345-FP$58:FP$345)))","v":8.8817841970012523E-16},{"$f":"SUM(IF($A$58:$A$345=$FS23,IF(FQ$58:FQ$345-(Load_Shape!BO$17:BO$304*BP$7*BP$31+$G$58:$G$345*BP$32+$H$58:$H$345*BP$33)/$C$58:$C$345<0,(Load_Shape!BO$17:BO$304*BP$7*BP$31+$G$58:$G$345*BP$32+$H$58:$H$345*BP$33)/$C$58:$C$345-FQ$58:FQ$345)))","v":8.8817841970012523E-16},{"$f":"SUM(IF($A$58:$A$345=$FS23,IF(FR$58:FR$345-(Load_Shape!BP$17:BP$304*BQ$7*BQ$31+$G$58:$G$345*BQ$32+$H$58:$H$345*BQ$33)/$C$58:$C$345<0,(Load_Shape!BP$17:BP$304*BQ$7*BQ$31+$G$58:$G$345*BQ$32+$H$58:$H$345*BQ$33)/$C$58:$C$345-FR$58:FR$345)))","v":0},null,16000,{"$f":"Dispatch_Curve!F98*1000","v":7534.1774999999907},{"$f":"Dispatch_Curve!G98*1000","v":7500},{"$f":"Dispatch_Curve!H98*1000","v":7325.9024999999965},{"$f":"Dispatch_Curve!I98*1000","v":7325.9024999999965},{"$f":"Dispatch_Curve!J98*1000","v":7250.9024999999965},{"$f":"Dispatch_Curve!K98*1000","v":7250.9024999999965},{"$f":"Dispatch_Curve!L98*1000","v":7250.9024999999965},{"$f":"Dispatch_Curve!M98*1000","v":7250.9024999999965},{"$f":"Dispatch_Curve!N98*1000","v":7250.9024999999965},{"$f":"Dispatch_Curve!O98*1000","v":7250.9024999999965},{"$f":"Dispatch_Curve!P98*1000","v":7250.9024999999965},{"$f":"Dispatch_Curve!Q98*1000","v":7250.9024999999965},{"$f":"Dispatch_Curve!R98*1000","v":7250.9024999999965},{"$f":"Dispatch_Curve!S98*1000","v":7250.9024999999965},{"$f":"Dispatch_Curve!T98*1000","v":7250.9024999999965},{"$f":"Dispatch_Curve!U98*1000","v":7250.9024999999965},{"$f":"Dispatch_Curve!V98*1000","v":7250.9024999999965},{"$f":"Dispatch_Curve!W98*1000","v":7250.9024999999965},{"$f":"Dispatch_Curve!X98*1000","v":7250.9024999999965},{"$f":"Dispatch_Curve!Y98*1000","v":7250.9024999999965},{"$f":"Dispatch_Curve!Z98*1000","v":7250.9024999999965},{"$f":"Dispatch_Curve!AA98*1000","v":7250.9024999999965},{"$f":"Dispatch_Curve!AB98*1000","v":7250.9024999999965},{"$f":"Dispatch_Curve!AC98*1000","v":7250.9024999999965},{"$f":"Dispatch_Curve!AD98*1000","v":7250.9024999999965},{"$f":"Dispatch_Curve!AE98*1000","v":7250.9024999999965},{"$f":"Dispatch_Curve!AF98*1000","v":7250.9024999999965},{"$f":"Dispatch_Curve!AG98*1000","v":7250.9024999999965},{"$f":"Dispatch_Curve!AH98*1000","v":7250.9024999999965},{"$f":"Dispatch_Curve!AI98*1000","v":7250.9024999999965},{"$f":"Dispatch_Curve!AJ98*1000","v":7250.9024999999965},{"$f":"Dispatch_Curve!AK98*1000","v":7500},{"$f":"Dispatch_Curve!AL98*1000","v":7500},{"$f":"Dispatch_Curve!AM98*1000","v":7500},{"$f":"Dispatch_Curve!AN98*1000","v":7500},{"$f":"Dispatch_Curve!AO98*1000","v":7500},{"$f":"Dispatch_Curve!AP98*1000","v":7500},{"$f":"Dispatch_Curve!AQ98*1000","v":7500},{"$f":"Dispatch_Curve!AR98*1000","v":7500},{"$f":"Dispatch_Curve!AS98*1000","v":7500},{"$f":"Dispatch_Curve!AT98*1000","v":7500},{"$f":"Dispatch_Curve!AU98*1000","v":7500},{"$f":"Dispatch_Curve!AV98*1000","v":7500},{"$f":"Dispatch_Curve!AW98*1000","v":7500},{"$f":"Dispatch_Curve!AX98*1000","v":7500},{"$f":"Dispatch_Curve!AY98*1000","v":7500},{"$f":"Dispatch_Curve!AZ98*1000","v":7500},{"$f":"Dispatch_Curve!BA98*1000","v":7500},{"$f":"Dispatch_Curve!BB98*1000","v":7500},null,16000,{"$f":"Dispatch_Curve!F141*1000","v":7034.5772058823522},{"$f":"Dispatch_Curve!G141*1000","v":7025.1255882352943},{"$f":"Dispatch_Curve!H141*1000","v":6995.8314705882358},{"$f":"Dispatch_Curve!I141*1000","v":6995.8314705882358},{"$f":"Dispatch_Curve!J141*1000","v":6987.0079411764709},{"$f":"Dispatch_Curve!K141*1000","v":6987.0079411764709},{"$f":"Dispatch_Curve!L141*1000","v":6987.0079411764709},{"$f":"Dispatch_Curve!M141*1000","v":6987.0079411764709},{"$f":"Dispatch_Curve!N141*1000","v":6987.0079411764709},{"$f":"Dispatch_Curve!O141*1000","v":6987.0079411764709},{"$f":"Dispatch_Curve!P141*1000","v":6987.0079411764709},{"$f":"Dispatch_Curve!Q141*1000","v":6987.0079411764709},{"$f":"Dispatch_Curve!R141*1000","v":6987.0079411764709},{"$f":"Dispatch_Curve!S141*1000","v":6987.0079411764709},{"$f":"Dispatch_Curve!T141*1000","v":6987.0079411764709},{"$f":"Dispatch_Curve!U141*1000","v":6987.0079411764709},{"$f":"Dispatch_Curve!V141*1000","v":6987.0079411764709},{"$f":"Dispatch_Curve!W141*1000","v":6987.0079411764709},{"$f":"Dispatch_Curve!X141*1000","v":6987.0079411764709}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,12,{"$f":"SUM(IF($A$58:$A$345=$FS24,IF(DV$58:DV$345-(Load_Shape!T$17:T$304*U$7*U$31+$G$58:$G$345*U$32+$H$58:$H$345*U$33)/$C$58:$C$345<0,(Load_Shape!T$17:T$304*U$7*U$31+$G$58:$G$345*U$32+$H$58:$H$345*U$33)/$C$58:$C$345-DV$58:DV$345)))","v":0},{"$f":"SUM(IF($A$58:$A$345=$FS24,IF(DW$58:DW$345-(Load_Shape!U$17:U$304*V$7*V$31+$G$58:$G$345*V$32+$H$58:$H$345*V$33)/$C$58:$C$345<0,(Load_Shape!U$17:U$304*V$7*V$31+$G$58:$G$345*V$32+$H$58:$H$345*V$33)/$C$58:$C$345-DW$58:DW$345)))","v":0},{"$f":"SUM(IF($A$58:$A$345=$FS24,IF(DX$58:DX$345-(Load_Shape!V$17:V$304*W$7*W$31+$G$58:$G$345*W$32+$H$58:$H$345*W$33)/$C$58:$C$345<0,(Load_Shape!V$17:V$304*W$7*W$31+$G$58:$G$345*W$32+$H$58:$H$345*W$33)/$C$58:$C$345-DX$58:DX$345)))","v":0},{"$f":"SUM(IF($A$58:$A$345=$FS24,IF(DY$58:DY$345-(Load_Shape!W$17:W$304*X$7*X$31+$G$58:$G$345*X$32+$H$58:$H$345*X$33)/$C$58:$C$345<0,(Load_Shape!W$17:W$304*X$7*X$31+$G$58:$G$345*X$32+$H$58:$H$345*X$33)/$C$58:$C$345-DY$58:DY$345)))","v":0},{"$f":"SUM(IF($A$58:$A$345=$FS24,IF(DZ$58:DZ$345-(Load_Shape!X$17:X$304*Y$7*Y$31+$G$58:$G$345*Y$32+$H$58:$H$345*Y$33)/$C$58:$C$345<0,(Load_Shape!X$17:X$304*Y$7*Y$31+$G$58:$G$345*Y$32+$H$58:$H$345*Y$33)/$C$58:$C$345-DZ$58:DZ$345)))","v":0},{"$f":"SUM(IF($A$58:$A$345=$FS24,IF(EA$58:EA$345-(Load_Shape!Y$17:Y$304*Z$7*Z$31+$G$58:$G$345*Z$32+$H$58:$H$345*Z$33)/$C$58:$C$345<0,(Load_Shape!Y$17:Y$304*Z$7*Z$31+$G$58:$G$345*Z$32+$H$58:$H$345*Z$33)/$C$58:$C$345-EA$58:EA$345)))","v":0},{"$f":"SUM(IF($A$58:$A$345=$FS24,IF(EB$58:EB$345-(Load_Shape!Z$17:Z$304*AA$7*AA$31+$G$58:$G$345*AA$32+$H$58:$H$345*AA$33)/$C$58:$C$345<0,(Load_Shape!Z$17:Z$304*AA$7*AA$31+$G$58:$G$345*AA$32+$H$58:$H$345*AA$33)/$C$58:$C$345-EB$58:EB$345)))","v":0},{"$f":"SUM(IF($A$58:$A$345=$FS24,IF(EC$58:EC$345-(Load_Shape!AA$17:AA$304*AB$7*AB$31+$G$58:$G$345*AB$32+$H$58:$H$345*AB$33)/$C$58:$C$345<0,(Load_Shape!AA$17:AA$304*AB$7*AB$31+$G$58:$G$345*AB$32+$H$58:$H$345*AB$33)/$C$58:$C$345-EC$58:EC$345)))","v":0},{"$f":"SUM(IF($A$58:$A$345=$FS24,IF(ED$58:ED$345-(Load_Shape!AB$17:AB$304*AC$7*AC$31+$G$58:$G$345*AC$32+$H$58:$H$345*AC$33)/$C$58:$C$345<0,(Load_Shape!AB$17:AB$304*AC$7*AC$31+$G$58:$G$345*AC$32+$H$58:$H$345*AC$33)/$C$58:$C$345-ED$58:ED$345)))","v":0},{"$f":"SUM(IF($A$58:$A$345=$FS24,IF(EE$58:EE$345-(Load_Shape!AC$17:AC$304*AD$7*AD$31+$G$58:$G$345*AD$32+$H$58:$H$345*AD$33)/$C$58:$C$345<0,(Load_Shape!AC$17:AC$304*AD$7*AD$31+$G$58:$G$345*AD$32+$H$58:$H$345*AD$33)/$C$58:$C$345-EE$58:EE$345)))","v":0},{"$f":"SUM(IF($A$58:$A$345=$FS24,IF(EF$58:EF$345-(Load_Shape!AD$17:AD$304*AE$7*AE$31+$G$58:$G$345*AE$32+$H$58:$H$345*AE$33)/$C$58:$C$345<0,(Load_Shape!AD$17:AD$304*AE$7*AE$31+$G$58:$G$345*AE$32+$H$58:$H$345*AE$33)/$C$58:$C$345-EF$58:EF$345)))","v":8.8817841970012523E-16},{"$f":"SUM(IF($A$58:$A$345=$FS24,IF(EG$58:EG$345-(Load_Shape!AE$17:AE$304*AF$7*AF$31+$G$58:$G$345*AF$32+$H$58:$H$345*AF$33)/$C$58:$C$345<0,(Load_Shape!AE$17:AE$304*AF$7*AF$31+$G$58:$G$345*AF$32+$H$58:$H$345*AF$33)/$C$58:$C$345-EG$58:EG$345)))","v":0},{"$f":"SUM(IF($A$58:$A$345=$FS24,IF(EH$58:EH$345-(Load_Shape!AF$17:AF$304*AG$7*AG$31+$G$58:$G$345*AG$32+$H$58:$H$345*AG$33)/$C$58:$C$345<0,(Load_Shape!AF$17:AF$304*AG$7*AG$31+$G$58:$G$345*AG$32+$H$58:$H$345*AG$33)/$C$58:$C$345-EH$58:EH$345)))","v":8.8817841970012523E-16},{"$f":"SUM(IF($A$58:$A$345=$FS24,IF(EI$58:EI$345-(Load_Shape!AG$17:AG$304*AH$7*AH$31+$G$58:$G$345*AH$32+$H$58:$H$345*AH$33)/$C$58:$C$345<0,(Load_Shape!AG$17:AG$304*AH$7*AH$31+$G$58:$G$345*AH$32+$H$58:$H$345*AH$33)/$C$58:$C$345-EI$58:EI$345)))","v":0},{"$f":"SUM(IF($A$58:$A$345=$FS24,IF(EJ$58:EJ$345-(Load_Shape!AH$17:AH$304*AI$7*AI$31+$G$58:$G$345*AI$32+$H$58:$H$345*AI$33)/$C$58:$C$345<0,(Load_Shape!AH$17:AH$304*AI$7*AI$31+$G$58:$G$345*AI$32+$H$58:$H$345*AI$33)/$C$58:$C$345-EJ$58:EJ$345)))","v":0},{"$f":"SUM(IF($A$58:$A$345=$FS24,IF(EK$58:EK$345-(Load_Shape!AI$17:AI$304*AJ$7*AJ$31+$G$58:$G$345*AJ$32+$H$58:$H$345*AJ$33)/$C$58:$C$345<0,(Load_Shape!AI$17:AI$304*AJ$7*AJ$31+$G$58:$G$345*AJ$32+$H$58:$H$345*AJ$33)/$C$58:$C$345-EK$58:EK$345)))","v":0},{"$f":"SUM(IF($A$58:$A$345=$FS24,IF(EL$58:EL$345-(Load_Shape!AJ$17:AJ$304*AK$7*AK$31+$G$58:$G$345*AK$32+$H$58:$H$345*AK$33)/$C$58:$C$345<0,(Load_Shape!AJ$17:AJ$304*AK$7*AK$31+$G$58:$G$345*AK$32+$H$58:$H$345*AK$33)/$C$58:$C$345-EL$58:EL$345)))","v":0},{"$f":"SUM(IF($A$58:$A$345=$FS24,IF(EM$58:EM$345-(Load_Shape!AK$17:AK$304*AL$7*AL$31+$G$58:$G$345*AL$32+$H$58:$H$345*AL$33)/$C$58:$C$345<0,(Load_Shape!AK$17:AK$304*AL$7*AL$31+$G$58:$G$345*AL$32+$H$58:$H$345*AL$33)/$C$58:$C$345-EM$58:EM$345)))","v":0},{"$f":"SUM(IF($A$58:$A$345=$FS24,IF(EN$58:EN$345-(Load_Shape!AL$17:AL$304*AM$7*AM$31+$G$58:$G$345*AM$32+$H$58:$H$345*AM$33)/$C$58:$C$345<0,(Load_Shape!AL$17:AL$304*AM$7*AM$31+$G$58:$G$345*AM$32+$H$58:$H$345*AM$33)/$C$58:$C$345-EN$58:EN$345)))","v":1.7763568394002505E-15},{"$f":"SUM(IF($A$58:$A$345=$FS24,IF(EO$58:EO$345-(Load_Shape!AM$17:AM$304*AN$7*AN$31+$G$58:$G$345*AN$32+$H$58:$H$345*AN$33)/$C$58:$C$345<0,(Load_Shape!AM$17:AM$304*AN$7*AN$31+$G$58:$G$345*AN$32+$H$58:$H$345*AN$33)/$C$58:$C$345-EO$58:EO$345)))","v":2.6645352591003757E-15},{"$f":"SUM(IF($A$58:$A$345=$FS24,IF(EP$58:EP$345-(Load_Shape!AN$17:AN$304*AO$7*AO$31+$G$58:$G$345*AO$32+$H$58:$H$345*AO$33)/$C$58:$C$345<0,(Load_Shape!AN$17:AN$304*AO$7*AO$31+$G$58:$G$345*AO$32+$H$58:$H$345*AO$33)/$C$58:$C$345-EP$58:EP$345)))","v":3.5527136788005009E-15},{"$f":"SUM(IF($A$58:$A$345=$FS24,IF(EQ$58:EQ$345-(Load_Shape!AO$17:AO$304*AP$7*AP$31+$G$58:$G$345*AP$32+$H$58:$H$345*AP$33)/$C$58:$C$345<0,(Load_Shape!AO$17:AO$304*AP$7*AP$31+$G$58:$G$345*AP$32+$H$58:$H$345*AP$33)/$C$58:$C$345-EQ$58:EQ$345)))","v":8.8817841970012523E-16},{"$f":"SUM(IF($A$58:$A$345=$FS24,IF(ER$58:ER$345-(Load_Shape!AP$17:AP$304*AQ$7*AQ$31+$G$58:$G$345*AQ$32+$H$58:$H$345*AQ$33)/$C$58:$C$345<0,(Load_Shape!AP$17:AP$304*AQ$7*AQ$31+$G$58:$G$345*AQ$32+$H$58:$H$345*AQ$33)/$C$58:$C$345-ER$58:ER$345)))","v":8.8817841970012523E-16},{"$f":"SUM(IF($A$58:$A$345=$FS24,IF(ES$58:ES$345-(Load_Shape!AQ$17:AQ$304*AR$7*AR$31+$G$58:$G$345*AR$32+$H$58:$H$345*AR$33)/$C$58:$C$345<0,(Load_Shape!AQ$17:AQ$304*AR$7*AR$31+$G$58:$G$345*AR$32+$H$58:$H$345*AR$33)/$C$58:$C$345-ES$58:ES$345)))","v":8.8817841970012523E-16},{"$f":"SUM(IF($A$58:$A$345=$FS24,IF(ET$58:ET$345-(Load_Shape!AR$17:AR$304*AS$7*AS$31+$G$58:$G$345*AS$32+$H$58:$H$345*AS$33)/$C$58:$C$345<0,(Load_Shape!AR$17:AR$304*AS$7*AS$31+$G$58:$G$345*AS$32+$H$58:$H$345*AS$33)/$C$58:$C$345-ET$58:ET$345)))","v":8.8817841970012523E-16},{"$f":"SUM(IF($A$58:$A$345=$FS24,IF(EU$58:EU$345-(Load_Shape!AS$17:AS$304*AT$7*AT$31+$G$58:$G$345*AT$32+$H$58:$H$345*AT$33)/$C$58:$C$345<0,(Load_Shape!AS$17:AS$304*AT$7*AT$31+$G$58:$G$345*AT$32+$H$58:$H$345*AT$33)/$C$58:$C$345-EU$58:EU$345)))","v":8.8817841970012523E-16},{"$f":"SUM(IF($A$58:$A$345=$FS24,IF(EV$58:EV$345-(Load_Shape!AT$17:AT$304*AU$7*AU$31+$G$58:$G$345*AU$32+$H$58:$H$345*AU$33)/$C$58:$C$345<0,(Load_Shape!AT$17:AT$304*AU$7*AU$31+$G$58:$G$345*AU$32+$H$58:$H$345*AU$33)/$C$58:$C$345-EV$58:EV$345)))","v":0},{"$f":"SUM(IF($A$58:$A$345=$FS24,IF(EW$58:EW$345-(Load_Shape!AU$17:AU$304*AV$7*AV$31+$G$58:$G$345*AV$32+$H$58:$H$345*AV$33)/$C$58:$C$345<0,(Load_Shape!AU$17:AU$304*AV$7*AV$31+$G$58:$G$345*AV$32+$H$58:$H$345*AV$33)/$C$58:$C$345-EW$58:EW$345)))","v":8.8817841970012523E-16},{"$f":"SUM(IF($A$58:$A$345=$FS24,IF(EX$58:EX$345-(Load_Shape!AV$17:AV$304*AW$7*AW$31+$G$58:$G$345*AW$32+$H$58:$H$345*AW$33)/$C$58:$C$345<0,(Load_Shape!AV$17:AV$304*AW$7*AW$31+$G$58:$G$345*AW$32+$H$58:$H$345*AW$33)/$C$58:$C$345-EX$58:EX$345)))","v":1.7763568394002505E-15},{"$f":"SUM(IF($A$58:$A$345=$FS24,IF(EY$58:EY$345-(Load_Shape!AW$17:AW$304*AX$7*AX$31+$G$58:$G$345*AX$32+$H$58:$H$345*AX$33)/$C$58:$C$345<0,(Load_Shape!AW$17:AW$304*AX$7*AX$31+$G$58:$G$345*AX$32+$H$58:$H$345*AX$33)/$C$58:$C$345-EY$58:EY$345)))","v":1.7763568394002505E-15},{"$f":"SUM(IF($A$58:$A$345=$FS24,IF(EZ$58:EZ$345-(Load_Shape!AX$17:AX$304*AY$7*AY$31+$G$58:$G$345*AY$32+$H$58:$H$345*AY$33)/$C$58:$C$345<0,(Load_Shape!AX$17:AX$304*AY$7*AY$31+$G$58:$G$345*AY$32+$H$58:$H$345*AY$33)/$C$58:$C$345-EZ$58:EZ$345)))","v":8.8817841970012523E-16},{"$f":"SUM(IF($A$58:$A$345=$FS24,IF(FA$58:FA$345-(Load_Shape!AY$17:AY$304*AZ$7*AZ$31+$G$58:$G$345*AZ$32+$H$58:$H$345*AZ$33)/$C$58:$C$345<0,(Load_Shape!AY$17:AY$304*AZ$7*AZ$31+$G$58:$G$345*AZ$32+$H$58:$H$345*AZ$33)/$C$58:$C$345-FA$58:FA$345)))","v":8.8817841970012523E-16},{"$f":"SUM(IF($A$58:$A$345=$FS24,IF(FB$58:FB$345-(Load_Shape!AZ$17:AZ$304*BA$7*BA$31+$G$58:$G$345*BA$32+$H$58:$H$345*BA$33)/$C$58:$C$345<0,(Load_Shape!AZ$17:AZ$304*BA$7*BA$31+$G$58:$G$345*BA$32+$H$58:$H$345*BA$33)/$C$58:$C$345-FB$58:FB$345)))","v":8.8817841970012523E-16},{"$f":"SUM(IF($A$58:$A$345=$FS24,IF(FC$58:FC$345-(Load_Shape!BA$17:BA$304*BB$7*BB$31+$G$58:$G$345*BB$32+$H$58:$H$345*BB$33)/$C$58:$C$345<0,(Load_Shape!BA$17:BA$304*BB$7*BB$31+$G$58:$G$345*BB$32+$H$58:$H$345*BB$33)/$C$58:$C$345-FC$58:FC$345)))","v":8.8817841970012523E-16},{"$f":"SUM(IF($A$58:$A$345=$FS24,IF(FD$58:FD$345-(Load_Shape!BB$17:BB$304*BC$7*BC$31+$G$58:$G$345*BC$32+$H$58:$H$345*BC$33)/$C$58:$C$345<0,(Load_Shape!BB$17:BB$304*BC$7*BC$31+$G$58:$G$345*BC$32+$H$58:$H$345*BC$33)/$C$58:$C$345-FD$58:FD$345)))","v":8.8817841970012523E-16},{"$f":"SUM(IF($A$58:$A$345=$FS24,IF(FE$58:FE$345-(Load_Shape!BC$17:BC$304*BD$7*BD$31+$G$58:$G$345*BD$32+$H$58:$H$345*BD$33)/$C$58:$C$345<0,(Load_Shape!BC$17:BC$304*BD$7*BD$31+$G$58:$G$345*BD$32+$H$58:$H$345*BD$33)/$C$58:$C$345-FE$58:FE$345)))","v":1.7763568394002505E-15},{"$f":"SUM(IF($A$58:$A$345=$FS24,IF(FF$58:FF$345-(Load_Shape!BD$17:BD$304*BE$7*BE$31+$G$58:$G$345*BE$32+$H$58:$H$345*BE$33)/$C$58:$C$345<0,(Load_Shape!BD$17:BD$304*BE$7*BE$31+$G$58:$G$345*BE$32+$H$58:$H$345*BE$33)/$C$58:$C$345-FF$58:FF$345)))","v":0},{"$f":"SUM(IF($A$58:$A$345=$FS24,IF(FG$58:FG$345-(Load_Shape!BE$17:BE$304*BF$7*BF$31+$G$58:$G$345*BF$32+$H$58:$H$345*BF$33)/$C$58:$C$345<0,(Load_Shape!BE$17:BE$304*BF$7*BF$31+$G$58:$G$345*BF$32+$H$58:$H$345*BF$33)/$C$58:$C$345-FG$58:FG$345)))","v":0},{"$f":"SUM(IF($A$58:$A$345=$FS24,IF(FH$58:FH$345-(Load_Shape!BF$17:BF$304*BG$7*BG$31+$G$58:$G$345*BG$32+$H$58:$H$345*BG$33)/$C$58:$C$345<0,(Load_Shape!BF$17:BF$304*BG$7*BG$31+$G$58:$G$345*BG$32+$H$58:$H$345*BG$33)/$C$58:$C$345-FH$58:FH$345)))","v":8.8817841970012523E-16},{"$f":"SUM(IF($A$58:$A$345=$FS24,IF(FI$58:FI$345-(Load_Shape!BG$17:BG$304*BH$7*BH$31+$G$58:$G$345*BH$32+$H$58:$H$345*BH$33)/$C$58:$C$345<0,(Load_Shape!BG$17:BG$304*BH$7*BH$31+$G$58:$G$345*BH$32+$H$58:$H$345*BH$33)/$C$58:$C$345-FI$58:FI$345)))","v":0},{"$f":"SUM(IF($A$58:$A$345=$FS24,IF(FJ$58:FJ$345-(Load_Shape!BH$17:BH$304*BI$7*BI$31+$G$58:$G$345*BI$32+$H$58:$H$345*BI$33)/$C$58:$C$345<0,(Load_Shape!BH$17:BH$304*BI$7*BI$31+$G$58:$G$345*BI$32+$H$58:$H$345*BI$33)/$C$58:$C$345-FJ$58:FJ$345)))","v":0},{"$f":"SUM(IF($A$58:$A$345=$FS24,IF(FK$58:FK$345-(Load_Shape!BI$17:BI$304*BJ$7*BJ$31+$G$58:$G$345*BJ$32+$H$58:$H$345*BJ$33)/$C$58:$C$345<0,(Load_Shape!BI$17:BI$304*BJ$7*BJ$31+$G$58:$G$345*BJ$32+$H$58:$H$345*BJ$33)/$C$58:$C$345-FK$58:FK$345)))","v":0},{"$f":"SUM(IF($A$58:$A$345=$FS24,IF(FL$58:FL$345-(Load_Shape!BJ$17:BJ$304*BK$7*BK$31+$G$58:$G$345*BK$32+$H$58:$H$345*BK$33)/$C$58:$C$345<0,(Load_Shape!BJ$17:BJ$304*BK$7*BK$31+$G$58:$G$345*BK$32+$H$58:$H$345*BK$33)/$C$58:$C$345-FL$58:FL$345)))","v":8.8817841970012523E-16},{"$f":"SUM(IF($A$58:$A$345=$FS24,IF(FM$58:FM$345-(Load_Shape!BK$17:BK$304*BL$7*BL$31+$G$58:$G$345*BL$32+$H$58:$H$345*BL$33)/$C$58:$C$345<0,(Load_Shape!BK$17:BK$304*BL$7*BL$31+$G$58:$G$345*BL$32+$H$58:$H$345*BL$33)/$C$58:$C$345-FM$58:FM$345)))","v":8.8817841970012523E-16},{"$f":"SUM(IF($A$58:$A$345=$FS24,IF(FN$58:FN$345-(Load_Shape!BL$17:BL$304*BM$7*BM$31+$G$58:$G$345*BM$32+$H$58:$H$345*BM$33)/$C$58:$C$345<0,(Load_Shape!BL$17:BL$304*BM$7*BM$31+$G$58:$G$345*BM$32+$H$58:$H$345*BM$33)/$C$58:$C$345-FN$58:FN$345)))","v":0},{"$f":"SUM(IF($A$58:$A$345=$FS24,IF(FO$58:FO$345-(Load_Shape!BM$17:BM$304*BN$7*BN$31+$G$58:$G$345*BN$32+$H$58:$H$345*BN$33)/$C$58:$C$345<0,(Load_Shape!BM$17:BM$304*BN$7*BN$31+$G$58:$G$345*BN$32+$H$58:$H$345*BN$33)/$C$58:$C$345-FO$58:FO$345)))","v":0},{"$f":"SUM(IF($A$58:$A$345=$FS24,IF(FP$58:FP$345-(Load_Shape!BN$17:BN$304*BO$7*BO$31+$G$58:$G$345*BO$32+$H$58:$H$345*BO$33)/$C$58:$C$345<0,(Load_Shape!BN$17:BN$304*BO$7*BO$31+$G$58:$G$345*BO$32+$H$58:$H$345*BO$33)/$C$58:$C$345-FP$58:FP$345)))","v":0},{"$f":"SUM(IF($A$58:$A$345=$FS24,IF(FQ$58:FQ$345-(Load_Shape!BO$17:BO$304*BP$7*BP$31+$G$58:$G$345*BP$32+$H$58:$H$345*BP$33)/$C$58:$C$345<0,(Load_Shape!BO$17:BO$304*BP$7*BP$31+$G$58:$G$345*BP$32+$H$58:$H$345*BP$33)/$C$58:$C$345-FQ$58:FQ$345)))","v":0},{"$f":"SUM(IF($A$58:$A$345=$FS24,IF(FR$58:FR$345-(Load_Shape!BP$17:BP$304*BQ$7*BQ$31+$G$58:$G$345*BQ$32+$H$58:$H$345*BQ$33)/$C$58:$C$345<0,(Load_Shape!BP$17:BP$304*BQ$7*BQ$31+$G$58:$G$345*BQ$32+$H$58:$H$345*BQ$33)/$C$58:$C$345-FR$58:FR$345)))","v":0},null,17000,{"$f":"Dispatch_Curve!F99*1000","v":8174.2200000000157},{"$f":"Dispatch_Curve!G99*1000","v":7729.7324999999983},{"$f":"Dispatch_Curve!H99*1000","v":7500},{"$f":"Dispatch_Curve!I99*1000","v":7500},{"$f":"Dispatch_Curve!J99*1000","v":7500},{"$f":"Dispatch_Curve!K99*1000","v":7500},{"$f":"Dispatch_Curve!L99*1000","v":7500},{"$f":"Dispatch_Curve!M99*1000","v":7500},{"$f":"Dispatch_Curve!N99*1000","v":7500},{"$f":"Dispatch_Curve!O99*1000","v":7500},{"$f":"Dispatch_Curve!P99*1000","v":7500},{"$f":"Dispatch_Curve!Q99*1000","v":7500},{"$f":"Dispatch_Curve!R99*1000","v":7500},{"$f":"Dispatch_Curve!S99*1000","v":7500},{"$f":"Dispatch_Curve!T99*1000","v":7500},{"$f":"Dispatch_Curve!U99*1000","v":7500},{"$f":"Dispatch_Curve!V99*1000","v":7500},{"$f":"Dispatch_Curve!W99*1000","v":7500},{"$f":"Dispatch_Curve!X99*1000","v":7500},{"$f":"Dispatch_Curve!Y99*1000","v":7500},{"$f":"Dispatch_Curve!Z99*1000","v":7500},{"$f":"Dispatch_Curve!AA99*1000","v":7500},{"$f":"Dispatch_Curve!AB99*1000","v":7500},{"$f":"Dispatch_Curve!AC99*1000","v":7500},{"$f":"Dispatch_Curve!AD99*1000","v":7500},{"$f":"Dispatch_Curve!AE99*1000","v":7500},{"$f":"Dispatch_Curve!AF99*1000","v":7500},{"$f":"Dispatch_Curve!AG99*1000","v":7500},{"$f":"Dispatch_Curve!AH99*1000","v":7500},{"$f":"Dispatch_Curve!AI99*1000","v":7500},{"$f":"Dispatch_Curve!AJ99*1000","v":7500},{"$f":"Dispatch_Curve!AK99*1000","v":7529.1774999999907},{"$f":"Dispatch_Curve!AL99*1000","v":7529.1774999999907},{"$f":"Dispatch_Curve!AM99*1000","v":7529.1774999999907},{"$f":"Dispatch_Curve!AN99*1000","v":7529.1774999999907},{"$f":"Dispatch_Curve!AO99*1000","v":7529.1774999999907},{"$f":"Dispatch_Curve!AP99*1000","v":7529.1774999999907},{"$f":"Dispatch_Curve!AQ99*1000","v":7529.1774999999907},{"$f":"Dispatch_Curve!AR99*1000","v":7529.1774999999907},{"$f":"Dispatch_Curve!AS99*1000","v":7529.1774999999907},{"$f":"Dispatch_Curve!AT99*1000","v":7529.1774999999907},{"$f":"Dispatch_Curve!AU99*1000","v":7529.1774999999907},{"$f":"Dispatch_Curve!AV99*1000","v":7529.1774999999907},{"$f":"Dispatch_Curve!AW99*1000","v":7529.1774999999907},{"$f":"Dispatch_Curve!AX99*1000","v":7529.1774999999907},{"$f":"Dispatch_Curve!AY99*1000","v":7529.1774999999907},{"$f":"Dispatch_Curve!AZ99*1000","v":7529.1774999999907},{"$f":"Dispatch_Curve!BA99*1000","v":7529.1774999999907},{"$f":"Dispatch_Curve!BB99*1000","v":7529.1774999999907},null,17000,{"$f":"Dispatch_Curve!F142*1000","v":7097.8906944444452},{"$f":"Dispatch_Curve!G142*1000","v":7064.2704166666672},{"$f":"Dispatch_Curve!H142*1000","v":7023.8408333333336},{"$f":"Dispatch_Curve!I142*1000","v":7023.8408333333336},{"$f":"Dispatch_Curve!J142*1000","v":7015.5075000000006},{"$f":"Dispatch_Curve!K142*1000","v":7015.5075000000006},{"$f":"Dispatch_Curve!L142*1000","v":7015.5075000000006},{"$f":"Dispatch_Curve!M142*1000","v":7015.5075000000006},{"$f":"Dispatch_Curve!N142*1000","v":7015.5075000000006},{"$f":"Dispatch_Curve!O142*1000","v":7015.5075000000006},{"$f":"Dispatch_Curve!P142*1000","v":7015.5075000000006},{"$f":"Dispatch_Curve!Q142*1000","v":7015.5075000000006},{"$f":"Dispatch_Curve!R142*1000","v":7015.5075000000006},{"$f":"Dispatch_Curve!S142*1000","v":7015.5075000000006},{"$f":"Dispatch_Curve!T142*1000","v":7015.5075000000006},{"$f":"Dispatch_Curve!U142*1000","v":7015.5075000000006},{"$f":"Dispatch_Curve!V142*1000","v":7015.5075000000006},{"$f":"Dispatch_Curve!W142*1000","v":7015.5075000000006},{"$f":"Dispatch_Curve!X142*1000","v":7015.5075000000006}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Peak Demand (GW)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"HR24+1000","v":18000},{"$f":"Dispatch_Curve!F100*1000","v":8911.0624999999854},{"$f":"Dispatch_Curve!G100*1000","v":8389.5949999999866},{"$f":"Dispatch_Curve!H100*1000","v":7583.6774999999907},{"$f":"Dispatch_Curve!I100*1000","v":7583.6774999999907},{"$f":"Dispatch_Curve!J100*1000","v":7508.6774999999907},{"$f":"Dispatch_Curve!K100*1000","v":7508.6774999999907},{"$f":"Dispatch_Curve!L100*1000","v":7508.6774999999907},{"$f":"Dispatch_Curve!M100*1000","v":7508.6774999999907},{"$f":"Dispatch_Curve!N100*1000","v":7508.6774999999907},{"$f":"Dispatch_Curve!O100*1000","v":7508.6774999999907},{"$f":"Dispatch_Curve!P100*1000","v":7508.6774999999907},{"$f":"Dispatch_Curve!Q100*1000","v":7508.6774999999907},{"$f":"Dispatch_Curve!R100*1000","v":7508.6774999999907},{"$f":"Dispatch_Curve!S100*1000","v":7508.6774999999907},{"$f":"Dispatch_Curve!T100*1000","v":7508.6774999999907},{"$f":"Dispatch_Curve!U100*1000","v":7508.6774999999907},{"$f":"Dispatch_Curve!V100*1000","v":7508.6774999999907},{"$f":"Dispatch_Curve!W100*1000","v":7508.6774999999907},{"$f":"Dispatch_Curve!X100*1000","v":7508.6774999999907},{"$f":"Dispatch_Curve!Y100*1000","v":7508.6774999999907},{"$f":"Dispatch_Curve!Z100*1000","v":7508.6774999999907},{"$f":"Dispatch_Curve!AA100*1000","v":7508.6774999999907},{"$f":"Dispatch_Curve!AB100*1000","v":7508.6774999999907},{"$f":"Dispatch_Curve!AC100*1000","v":7508.6774999999907},{"$f":"Dispatch_Curve!AD100*1000","v":7508.6774999999907},{"$f":"Dispatch_Curve!AE100*1000","v":7508.6774999999907},{"$f":"Dispatch_Curve!AF100*1000","v":7508.6774999999907},{"$f":"Dispatch_Curve!AG100*1000","v":7508.6774999999907},{"$f":"Dispatch_Curve!AH100*1000","v":7508.6774999999907},{"$f":"Dispatch_Curve!AI100*1000","v":7508.6774999999907},{"$f":"Dispatch_Curve!AJ100*1000","v":7508.6774999999907},{"$f":"Dispatch_Curve!AK100*1000","v":7930.2150000000256},{"$f":"Dispatch_Curve!AL100*1000","v":7930.2150000000256},{"$f":"Dispatch_Curve!AM100*1000","v":7930.2150000000256},{"$f":"Dispatch_Curve!AN100*1000","v":7930.2150000000256},{"$f":"Dispatch_Curve!AO100*1000","v":7930.2150000000256},{"$f":"Dispatch_Curve!AP100*1000","v":7930.2150000000256},{"$f":"Dispatch_Curve!AQ100*1000","v":7930.2150000000256},{"$f":"Dispatch_Curve!AR100*1000","v":7930.2150000000256},{"$f":"Dispatch_Curve!AS100*1000","v":7930.2150000000256},{"$f":"Dispatch_Curve!AT100*1000","v":7930.2150000000256},{"$f":"Dispatch_Curve!AU100*1000","v":7930.2150000000256},{"$f":"Dispatch_Curve!AV100*1000","v":7930.2150000000256},{"$f":"Dispatch_Curve!AW100*1000","v":7930.2150000000256},{"$f":"Dispatch_Curve!AX100*1000","v":7930.2150000000256},{"$f":"Dispatch_Curve!AY100*1000","v":7930.2150000000256},{"$f":"Dispatch_Curve!AZ100*1000","v":7930.2150000000256},{"$f":"Dispatch_Curve!BA100*1000","v":7930.2150000000256},{"$f":"Dispatch_Curve!BB100*1000","v":7930.2150000000256},null,{"$f":"JQ24+1000","v":18000},{"$f":"Dispatch_Curve!F143*1000","v":7193.3207894736834},{"$f":"Dispatch_Curve!G143*1000","v":7134.0243421052628},{"$f":"Dispatch_Curve!H143*1000","v":7053.3059210526317},{"$f":"Dispatch_Curve!I143*1000","v":7053.3059210526317},{"$f":"Dispatch_Curve!J143*1000","v":7041.4638157894733},{"$f":"Dispatch_Curve!K143*1000","v":7041.4638157894733},{"$f":"Dispatch_Curve!L143*1000","v":7041.4638157894733},{"$f":"Dispatch_Curve!M143*1000","v":7041.4638157894733},{"$f":"Dispatch_Curve!N143*1000","v":7041.4638157894733},{"$f":"Dispatch_Curve!O143*1000","v":7041.4638157894733},{"$f":"Dispatch_Curve!P143*1000","v":7041.4638157894733},{"$f":"Dispatch_Curve!Q143*1000","v":7041.4638157894733},{"$f":"Dispatch_Curve!R143*1000","v":7041.4638157894733},{"$f":"Dispatch_Curve!S143*1000","v":7041.4638157894733},{"$f":"Dispatch_Curve!T143*1000","v":7041.4638157894733},{"$f":"Dispatch_Curve!U143*1000","v":7041.4638157894733},{"$f":"Dispatch_Curve!V143*1000","v":7041.4638157894733},{"$f":"Dispatch_Curve!W143*1000","v":7041.4638157894733},{"$f":"Dispatch_Curve!X143*1000","v":7041.4638157894733}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2012,2013,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,{"$f":"BG26+1","v":2051},2052,2053,2054,2055,2056,2057,2058,2059,2060,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Displaceable Gas Generation Over Day, Pre-Storage (GWh)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,19000,{"$f":"Dispatch_Curve!F101*1000","v":9132.8475000000035},{"$f":"Dispatch_Curve!G101*1000","v":8942.9475000000093},{"$f":"Dispatch_Curve!H101*1000","v":7984.7149999999965},{"$f":"Dispatch_Curve!I101*1000","v":7984.7149999999965},{"$f":"Dispatch_Curve!J101*1000","v":7909.7149999999965},{"$f":"Dispatch_Curve!K101*1000","v":7909.7149999999965},{"$f":"Dispatch_Curve!L101*1000","v":7909.7149999999965},{"$f":"Dispatch_Curve!M101*1000","v":7909.7149999999965},{"$f":"Dispatch_Curve!N101*1000","v":7909.7149999999965},{"$f":"Dispatch_Curve!O101*1000","v":7909.7149999999965},{"$f":"Dispatch_Curve!P101*1000","v":7909.7149999999965},{"$f":"Dispatch_Curve!Q101*1000","v":7909.7149999999965},{"$f":"Dispatch_Curve!R101*1000","v":7909.7149999999965},{"$f":"Dispatch_Curve!S101*1000","v":7909.7149999999965},{"$f":"Dispatch_Curve!T101*1000","v":7909.7149999999965},{"$f":"Dispatch_Curve!U101*1000","v":7909.7149999999965},{"$f":"Dispatch_Curve!V101*1000","v":7909.7149999999965},{"$f":"Dispatch_Curve!W101*1000","v":7909.7149999999965},{"$f":"Dispatch_Curve!X101*1000","v":7909.7149999999965},{"$f":"Dispatch_Curve!Y101*1000","v":7909.7149999999965},{"$f":"Dispatch_Curve!Z101*1000","v":7909.7149999999965},{"$f":"Dispatch_Curve!AA101*1000","v":7909.7149999999965},{"$f":"Dispatch_Curve!AB101*1000","v":7909.7149999999965},{"$f":"Dispatch_Curve!AC101*1000","v":7909.7149999999965},{"$f":"Dispatch_Curve!AD101*1000","v":7909.7149999999965},{"$f":"Dispatch_Curve!AE101*1000","v":7909.7149999999965},{"$f":"Dispatch_Curve!AF101*1000","v":7909.7149999999965},{"$f":"Dispatch_Curve!AG101*1000","v":7909.7149999999965},{"$f":"Dispatch_Curve!AH101*1000","v":7909.7149999999965},{"$f":"Dispatch_Curve!AI101*1000","v":7909.7149999999965},{"$f":"Dispatch_Curve!AJ101*1000","v":7909.7149999999965},{"$f":"Dispatch_Curve!AK101*1000","v":8219.9349999999977},{"$f":"Dispatch_Curve!AL101*1000","v":8219.9349999999977},{"$f":"Dispatch_Curve!AM101*1000","v":8219.9349999999977},{"$f":"Dispatch_Curve!AN101*1000","v":8219.9349999999977},{"$f":"Dispatch_Curve!AO101*1000","v":8219.9349999999977},{"$f":"Dispatch_Curve!AP101*1000","v":8219.9349999999977},{"$f":"Dispatch_Curve!AQ101*1000","v":8219.9349999999977},{"$f":"Dispatch_Curve!AR101*1000","v":8219.9349999999977},{"$f":"Dispatch_Curve!AS101*1000","v":8219.9349999999977},{"$f":"Dispatch_Curve!AT101*1000","v":8219.9349999999977},{"$f":"Dispatch_Curve!AU101*1000","v":8219.9349999999977},{"$f":"Dispatch_Curve!AV101*1000","v":8219.9349999999977},{"$f":"Dispatch_Curve!AW101*1000","v":8219.9349999999977},{"$f":"Dispatch_Curve!AX101*1000","v":8219.9349999999977},{"$f":"Dispatch_Curve!AY101*1000","v":8219.9349999999977},{"$f":"Dispatch_Curve!AZ101*1000","v":8219.9349999999977},{"$f":"Dispatch_Curve!BA101*1000","v":8219.9349999999977},{"$f":"Dispatch_Curve!BB101*1000","v":8219.9349999999977},null,19000,{"$f":"Dispatch_Curve!F144*1000","v":7290.2971249999991},{"$f":"Dispatch_Curve!G144*1000","v":7224.4704999999994},{"$f":"Dispatch_Curve!H144*1000","v":7099.8763749999989},{"$f":"Dispatch_Curve!I144*1000","v":7099.8763749999989},{"$f":"Dispatch_Curve!J144*1000","v":7084.8763750000007},{"$f":"Dispatch_Curve!K144*1000","v":7084.8763750000007},{"$f":"Dispatch_Curve!L144*1000","v":7084.8763750000007},{"$f":"Dispatch_Curve!M144*1000","v":7084.8763750000007},{"$f":"Dispatch_Curve!N144*1000","v":7084.8763750000007},{"$f":"Dispatch_Curve!O144*1000","v":7084.8763750000007},{"$f":"Dispatch_Curve!P144*1000","v":7084.8763750000007},{"$f":"Dispatch_Curve!Q144*1000","v":7084.8763750000007},{"$f":"Dispatch_Curve!R144*1000","v":7084.8763750000007},{"$f":"Dispatch_Curve!S144*1000","v":7084.8763750000007},{"$f":"Dispatch_Curve!T144*1000","v":7084.8763750000007},{"$f":"Dispatch_Curve!U144*1000","v":7084.8763750000007},{"$f":"Dispatch_Curve!V144*1000","v":7084.8763750000007},{"$f":"Dispatch_Curve!W144*1000","v":7084.8763750000007},{"$f":"Dispatch_Curve!X144*1000","v":7084.8763750000007}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"System Peak",{"$f":"Load_Forecast!F425/1000","v":45.840109708051926},{"$f":"Load_Forecast!G425/1000","v":46.682326603836074},{"$f":"Load_Forecast!H425/1000","v":47.475817668370787},{"$f":"Load_Forecast!I425/1000","v":45.75128989972859},{"$f":"Load_Forecast!J425/1000","v":45.771079384341611},{"$f":"Load_Forecast!K425/1000","v":46.019867779327818},{"$f":"Load_Forecast!L425/1000","v":46.055183723418487},{"$f":"Load_Forecast!M425/1000","v":45.970354269337328},{"$f":"Load_Forecast!N425/1000","v":45.987847463972841},{"$f":"Load_Forecast!O425/1000","v":46.038175363100777},{"$f":"Load_Forecast!P425/1000","v":46.284719011902254},{"$f":"Load_Forecast!Q425/1000","v":46.472852788149503},{"$f":"Load_Forecast!R425/1000","v":46.594644170227618},{"$f":"Load_Forecast!S425/1000","v":46.684340744674685},{"$f":"Load_Forecast!T425/1000","v":46.793692728508134},{"$f":"Load_Forecast!U425/1000","v":46.994733840487669},{"$f":"Load_Forecast!V425/1000","v":47.196638691282189},{"$f":"Load_Forecast!W425/1000","v":47.399410991798035},{"$f":"Load_Forecast!X425/1000","v":47.603054468884864},{"$f":"Load_Forecast!Y425/1000","v":47.807572865404062},{"$f":"Load_Forecast!Z425/1000","v":48.012969940297637},{"$f":"Load_Forecast!AA425/1000","v":48.219249468657161},{"$f":"Load_Forecast!AB425/1000","v":48.4264152417933},{"$f":"Load_Forecast!AC425/1000","v":48.634471067305483},{"$f":"Load_Forecast!AD425/1000","v":48.843420769151756},{"$f":"Load_Forecast!AE425/1000","v":49.053268187719169},{"$f":"Load_Forecast!AF425/1000","v":49.264017179894374},{"$f":"Load_Forecast!AG425/1000","v":49.475671619134467},{"$f":"Load_Forecast!AH425/1000","v":49.688235395538129},{"$f":"Load_Forecast!AI425/1000","v":49.901712415917288},{"$f":"Load_Forecast!AJ425/1000","v":50.116106603868751},{"$f":"Load_Forecast!AK425/1000","v":50.331421899846411},{"$f":"Load_Forecast!AL425/1000","v":50.54766226123364},{"$f":"Load_Forecast!AM425/1000","v":50.764831662416071},{"$f":"Load_Forecast!AN425/1000","v":50.982934094854542},{"$f":"Load_Forecast!AO425/1000","v":51.201973567158575},{"$f":"Load_Forecast!AP425/1000","v":51.421954105159941},{"$f":"Load_Forecast!AQ425/1000","v":51.642879751986776},{"$f":"Load_Forecast!AR425/1000","v":51.864754568137762},{"$f":"Load_Forecast!AS425/1000","v":52.087582631556927},{"$f":"Load_Forecast!AT425/1000","v":52.311368037708341},{"$f":"Load_Forecast!AU425/1000","v":52.536114899651658},{"$f":"Load_Forecast!AV425/1000","v":52.761827348117514},{"$f":"Load_Forecast!AW425/1000","v":52.988509531583553},{"$f":"Load_Forecast!AX425/1000","v":53.216165616350665},{"$f":"Load_Forecast!AY425/1000","v":53.444799786619512},{"$f":"Load_Forecast!AZ425/1000","v":53.674416244567489},{"$f":"Load_Forecast!BA425/1000","v":53.90501921042587},{"$f":"Load_Forecast!BB425/1000","v":54.136612922557504},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Month",2012,2013,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,{"$f":"HF27+1","v":2051},{"$f":"HG27+1","v":2052},{"$f":"HH27+1","v":2053},{"$f":"HI27+1","v":2054},{"$f":"HJ27+1","v":2055},{"$f":"HK27+1","v":2056},{"$f":"HL27+1","v":2057},{"$f":"HM27+1","v":2058},{"$f":"HN27+1","v":2059},{"$f":"HO27+1","v":2060},null,20000,{"$f":"Dispatch_Curve!F102*1000","v":9514.695000000007},{"$f":"Dispatch_Curve!G102*1000","v":9124.3025000000198},{"$f":"Dispatch_Curve!H102*1000","v":8328.9349999999977},{"$f":"Dispatch_Curve!I102*1000","v":8328.9349999999977},{"$f":"Dispatch_Curve!J102*1000","v":8178.9349999999977},{"$f":"Dispatch_Curve!K102*1000","v":8178.9349999999977},{"$f":"Dispatch_Curve!L102*1000","v":8178.9349999999977},{"$f":"Dispatch_Curve!M102*1000","v":8178.9349999999977},{"$f":"Dispatch_Curve!N102*1000","v":8178.9349999999977},{"$f":"Dispatch_Curve!O102*1000","v":8178.9349999999977},{"$f":"Dispatch_Curve!P102*1000","v":8178.9349999999977},{"$f":"Dispatch_Curve!Q102*1000","v":8178.9349999999977},{"$f":"Dispatch_Curve!R102*1000","v":8178.9349999999977},{"$f":"Dispatch_Curve!S102*1000","v":8178.9349999999977},{"$f":"Dispatch_Curve!T102*1000","v":8178.9349999999977},{"$f":"Dispatch_Curve!U102*1000","v":8178.9349999999977},{"$f":"Dispatch_Curve!V102*1000","v":8178.9349999999977},{"$f":"Dispatch_Curve!W102*1000","v":8178.9349999999977},{"$f":"Dispatch_Curve!X102*1000","v":8178.9349999999977},{"$f":"Dispatch_Curve!Y102*1000","v":8178.9349999999977},{"$f":"Dispatch_Curve!Z102*1000","v":8178.9349999999977},{"$f":"Dispatch_Curve!AA102*1000","v":8178.9349999999977},{"$f":"Dispatch_Curve!AB102*1000","v":8178.9349999999977},{"$f":"Dispatch_Curve!AC102*1000","v":8178.9349999999977},{"$f":"Dispatch_Curve!AD102*1000","v":8178.9349999999977},{"$f":"Dispatch_Curve!AE102*1000","v":8178.9349999999977},{"$f":"Dispatch_Curve!AF102*1000","v":8178.9349999999977},{"$f":"Dispatch_Curve!AG102*1000","v":8178.9349999999977},{"$f":"Dispatch_Curve!AH102*1000","v":8178.9349999999977},{"$f":"Dispatch_Curve!AI102*1000","v":8178.9349999999977},{"$f":"Dispatch_Curve!AJ102*1000","v":8178.9349999999977},{"$f":"Dispatch_Curve!AK102*1000","v":8658.4949999999953},{"$f":"Dispatch_Curve!AL102*1000","v":8658.4949999999953},{"$f":"Dispatch_Curve!AM102*1000","v":8658.4949999999953},{"$f":"Dispatch_Curve!AN102*1000","v":8658.4949999999953},{"$f":"Dispatch_Curve!AO102*1000","v":8658.4949999999953},{"$f":"Dispatch_Curve!AP102*1000","v":8658.4949999999953},{"$f":"Dispatch_Curve!AQ102*1000","v":8658.4949999999953},{"$f":"Dispatch_Curve!AR102*1000","v":8658.4949999999953},{"$f":"Dispatch_Curve!AS102*1000","v":8658.4949999999953},{"$f":"Dispatch_Curve!AT102*1000","v":8658.4949999999953},{"$f":"Dispatch_Curve!AU102*1000","v":8658.4949999999953},{"$f":"Dispatch_Curve!AV102*1000","v":8658.4949999999953},{"$f":"Dispatch_Curve!AW102*1000","v":8658.4949999999953},{"$f":"Dispatch_Curve!AX102*1000","v":8658.4949999999953},{"$f":"Dispatch_Curve!AY102*1000","v":8658.4949999999953},{"$f":"Dispatch_Curve!AZ102*1000","v":8658.4949999999953},{"$f":"Dispatch_Curve!BA102*1000","v":8658.4949999999953},{"$f":"Dispatch_Curve!BB102*1000","v":8658.4949999999953},null,20000,{"$f":"Dispatch_Curve!F145*1000","v":7396.2208333333338},{"$f":"Dispatch_Curve!G145*1000","v":7314.9386904761914},{"$f":"Dispatch_Curve!H145*1000","v":7158.4029761904758},{"$f":"Dispatch_Curve!I145*1000","v":7158.4029761904758},{"$f":"Dispatch_Curve!J145*1000","v":7136.9744047619051},{"$f":"Dispatch_Curve!K145*1000","v":7136.9744047619051},{"$f":"Dispatch_Curve!L145*1000","v":7136.9744047619051},{"$f":"Dispatch_Curve!M145*1000","v":7136.9744047619051},{"$f":"Dispatch_Curve!N145*1000","v":7136.9744047619051},{"$f":"Dispatch_Curve!O145*1000","v":7136.9744047619051},{"$f":"Dispatch_Curve!P145*1000","v":7136.9744047619051},{"$f":"Dispatch_Curve!Q145*1000","v":7136.9744047619051},{"$f":"Dispatch_Curve!R145*1000","v":7136.9744047619051},{"$f":"Dispatch_Curve!S145*1000","v":7136.9744047619051},{"$f":"Dispatch_Curve!T145*1000","v":7136.9744047619051},{"$f":"Dispatch_Curve!U145*1000","v":7136.9744047619051},{"$f":"Dispatch_Curve!V145*1000","v":7136.9744047619051},{"$f":"Dispatch_Curve!W145*1000","v":7136.9744047619051},{"$f":"Dispatch_Curve!X145*1000","v":7136.9744047619051}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"-SUM(IF($A$58:$A$345=$FS28,IF(DV$58:DV$345-(Load_Shape!T$17:T$304*U$7*U$31+$G$58:$G$345*U$32+$H$58:$H$345*U$33)/$C$58:$C$345>0,(Load_Shape!T$17:T$304*U$7*U$31+$G$58:$G$345*U$32+$H$58:$H$345*U$33)/$C$58:$C$345-DV$58:DV$345)))","v":186.7860545911887},{"$f":"-SUM(IF($A$58:$A$345=$FS28,IF(DW$58:DW$345-(Load_Shape!U$17:U$304*V$7*V$31+$G$58:$G$345*V$32+$H$58:$H$345*V$33)/$C$58:$C$345>0,(Load_Shape!U$17:U$304*V$7*V$31+$G$58:$G$345*V$32+$H$58:$H$345*V$33)/$C$58:$C$345-DW$58:DW$345)))","v":159.67036590853053},{"$f":"-SUM(IF($A$58:$A$345=$FS28,IF(DX$58:DX$345-(Load_Shape!V$17:V$304*W$7*W$31+$G$58:$G$345*W$32+$H$58:$H$345*W$33)/$C$58:$C$345>0,(Load_Shape!V$17:V$304*W$7*W$31+$G$58:$G$345*W$32+$H$58:$H$345*W$33)/$C$58:$C$345-DX$58:DX$345)))","v":201.0488919710495},{"$f":"-SUM(IF($A$58:$A$345=$FS28,IF(DY$58:DY$345-(Load_Shape!W$17:W$304*X$7*X$31+$G$58:$G$345*X$32+$H$58:$H$345*X$33)/$C$58:$C$345>0,(Load_Shape!W$17:W$304*X$7*X$31+$G$58:$G$345*X$32+$H$58:$H$345*X$33)/$C$58:$C$345-DY$58:DY$345)))","v":187.33099458859289},{"$f":"-SUM(IF($A$58:$A$345=$FS28,IF(DZ$58:DZ$345-(Load_Shape!X$17:X$304*Y$7*Y$31+$G$58:$G$345*Y$32+$H$58:$H$345*Y$33)/$C$58:$C$345>0,(Load_Shape!X$17:X$304*Y$7*Y$31+$G$58:$G$345*Y$32+$H$58:$H$345*Y$33)/$C$58:$C$345-DZ$58:DZ$345)))","v":172.71416275258636},{"$f":"-SUM(IF($A$58:$A$345=$FS28,IF(EA$58:EA$345-(Load_Shape!Y$17:Y$304*Z$7*Z$31+$G$58:$G$345*Z$32+$H$58:$H$345*Z$33)/$C$58:$C$345>0,(Load_Shape!Y$17:Y$304*Z$7*Z$31+$G$58:$G$345*Z$32+$H$58:$H$345*Z$33)/$C$58:$C$345-EA$58:EA$345)))","v":153.11676518828844},{"$f":"-SUM(IF($A$58:$A$345=$FS28,IF(EB$58:EB$345-(Load_Shape!Z$17:Z$304*AA$7*AA$31+$G$58:$G$345*AA$32+$H$58:$H$345*AA$33)/$C$58:$C$345>0,(Load_Shape!Z$17:Z$304*AA$7*AA$31+$G$58:$G$345*AA$32+$H$58:$H$345*AA$33)/$C$58:$C$345-EB$58:EB$345)))","v":134.39440525120804},{"$f":"-SUM(IF($A$58:$A$345=$FS28,IF(EC$58:EC$345-(Load_Shape!AA$17:AA$304*AB$7*AB$31+$G$58:$G$345*AB$32+$H$58:$H$345*AB$33)/$C$58:$C$345>0,(Load_Shape!AA$17:AA$304*AB$7*AB$31+$G$58:$G$345*AB$32+$H$58:$H$345*AB$33)/$C$58:$C$345-EC$58:EC$345)))","v":126.46329369199793},{"$f":"-SUM(IF($A$58:$A$345=$FS28,IF(ED$58:ED$345-(Load_Shape!AB$17:AB$304*AC$7*AC$31+$G$58:$G$345*AC$32+$H$58:$H$345*AC$33)/$C$58:$C$345>0,(Load_Shape!AB$17:AB$304*AC$7*AC$31+$G$58:$G$345*AC$32+$H$58:$H$345*AC$33)/$C$58:$C$345-ED$58:ED$345)))","v":113.96413817211908},{"$f":"-SUM(IF($A$58:$A$345=$FS28,IF(EE$58:EE$345-(Load_Shape!AC$17:AC$304*AD$7*AD$31+$G$58:$G$345*AD$32+$H$58:$H$345*AD$33)/$C$58:$C$345>0,(Load_Shape!AC$17:AC$304*AD$7*AD$31+$G$58:$G$345*AD$32+$H$58:$H$345*AD$33)/$C$58:$C$345-EE$58:EE$345)))","v":105.22836100483526},{"$f":"-SUM(IF($A$58:$A$345=$FS28,IF(EF$58:EF$345-(Load_Shape!AD$17:AD$304*AE$7*AE$31+$G$58:$G$345*AE$32+$H$58:$H$345*AE$33)/$C$58:$C$345>0,(Load_Shape!AD$17:AD$304*AE$7*AE$31+$G$58:$G$345*AE$32+$H$58:$H$345*AE$33)/$C$58:$C$345-EF$58:EF$345)))","v":100.7943708736894},{"$f":"-SUM(IF($A$58:$A$345=$FS28,IF(EG$58:EG$345-(Load_Shape!AE$17:AE$304*AF$7*AF$31+$G$58:$G$345*AF$32+$H$58:$H$345*AF$33)/$C$58:$C$345>0,(Load_Shape!AE$17:AE$304*AF$7*AF$31+$G$58:$G$345*AF$32+$H$58:$H$345*AF$33)/$C$58:$C$345-EG$58:EG$345)))","v":101.4055215434559},{"$f":"-SUM(IF($A$58:$A$345=$FS28,IF(EH$58:EH$345-(Load_Shape!AF$17:AF$304*AG$7*AG$31+$G$58:$G$345*AG$32+$H$58:$H$345*AG$33)/$C$58:$C$345>0,(Load_Shape!AF$17:AF$304*AG$7*AG$31+$G$58:$G$345*AG$32+$H$58:$H$345*AG$33)/$C$58:$C$345-EH$58:EH$345)))","v":101.53263408728803},{"$f":"-SUM(IF($A$58:$A$345=$FS28,IF(EI$58:EI$345-(Load_Shape!AG$17:AG$304*AH$7*AH$31+$G$58:$G$345*AH$32+$H$58:$H$345*AH$33)/$C$58:$C$345>0,(Load_Shape!AG$17:AG$304*AH$7*AH$31+$G$58:$G$345*AH$32+$H$58:$H$345*AH$33)/$C$58:$C$345-EI$58:EI$345)))","v":140.83057962786009},{"$f":"-SUM(IF($A$58:$A$345=$FS28,IF(EJ$58:EJ$345-(Load_Shape!AH$17:AH$304*AI$7*AI$31+$G$58:$G$345*AI$32+$H$58:$H$345*AI$33)/$C$58:$C$345>0,(Load_Shape!AH$17:AH$304*AI$7*AI$31+$G$58:$G$345*AI$32+$H$58:$H$345*AI$33)/$C$58:$C$345-EJ$58:EJ$345)))","v":140.43689446770483},{"$f":"-SUM(IF($A$58:$A$345=$FS28,IF(EK$58:EK$345-(Load_Shape!AI$17:AI$304*AJ$7*AJ$31+$G$58:$G$345*AJ$32+$H$58:$H$345*AJ$33)/$C$58:$C$345>0,(Load_Shape!AI$17:AI$304*AJ$7*AJ$31+$G$58:$G$345*AJ$32+$H$58:$H$345*AJ$33)/$C$58:$C$345-EK$58:EK$345)))","v":138.35630939674905},{"$f":"-SUM(IF($A$58:$A$345=$FS28,IF(EL$58:EL$345-(Load_Shape!AJ$17:AJ$304*AK$7*AK$31+$G$58:$G$345*AK$32+$H$58:$H$345*AK$33)/$C$58:$C$345>0,(Load_Shape!AJ$17:AJ$304*AK$7*AK$31+$G$58:$G$345*AK$32+$H$58:$H$345*AK$33)/$C$58:$C$345-EL$58:EL$345)))","v":126.55013591045301},{"$f":"-SUM(IF($A$58:$A$345=$FS28,IF(EM$58:EM$345-(Load_Shape!AK$17:AK$304*AL$7*AL$31+$G$58:$G$345*AL$32+$H$58:$H$345*AL$33)/$C$58:$C$345>0,(Load_Shape!AK$17:AK$304*AL$7*AL$31+$G$58:$G$345*AL$32+$H$58:$H$345*AL$33)/$C$58:$C$345-EM$58:EM$345)))","v":121.70635325164299},{"$f":"-SUM(IF($A$58:$A$345=$FS28,IF(EN$58:EN$345-(Load_Shape!AL$17:AL$304*AM$7*AM$31+$G$58:$G$345*AM$32+$H$58:$H$345*AM$33)/$C$58:$C$345>0,(Load_Shape!AL$17:AL$304*AM$7*AM$31+$G$58:$G$345*AM$32+$H$58:$H$345*AM$33)/$C$58:$C$345-EN$58:EN$345)))","v":119.06054432390465},{"$f":"-SUM(IF($A$58:$A$345=$FS28,IF(EO$58:EO$345-(Load_Shape!AM$17:AM$304*AN$7*AN$31+$G$58:$G$345*AN$32+$H$58:$H$345*AN$33)/$C$58:$C$345>0,(Load_Shape!AM$17:AM$304*AN$7*AN$31+$G$58:$G$345*AN$32+$H$58:$H$345*AN$33)/$C$58:$C$345-EO$58:EO$345)))","v":117.99336703221215},{"$f":"-SUM(IF($A$58:$A$345=$FS28,IF(EP$58:EP$345-(Load_Shape!AN$17:AN$304*AO$7*AO$31+$G$58:$G$345*AO$32+$H$58:$H$345*AO$33)/$C$58:$C$345>0,(Load_Shape!AN$17:AN$304*AO$7*AO$31+$G$58:$G$345*AO$32+$H$58:$H$345*AO$33)/$C$58:$C$345-EP$58:EP$345)))","v":119.69307139824978},{"$f":"-SUM(IF($A$58:$A$345=$FS28,IF(EQ$58:EQ$345-(Load_Shape!AO$17:AO$304*AP$7*AP$31+$G$58:$G$345*AP$32+$H$58:$H$345*AP$33)/$C$58:$C$345>0,(Load_Shape!AO$17:AO$304*AP$7*AP$31+$G$58:$G$345*AP$32+$H$58:$H$345*AP$33)/$C$58:$C$345-EQ$58:EQ$345)))","v":121.35667152900263},{"$f":"-SUM(IF($A$58:$A$345=$FS28,IF(ER$58:ER$345-(Load_Shape!AP$17:AP$304*AQ$7*AQ$31+$G$58:$G$345*AQ$32+$H$58:$H$345*AQ$33)/$C$58:$C$345>0,(Load_Shape!AP$17:AP$304*AQ$7*AQ$31+$G$58:$G$345*AQ$32+$H$58:$H$345*AQ$33)/$C$58:$C$345-ER$58:ER$345)))","v":123.05913384270465},{"$f":"-SUM(IF($A$58:$A$345=$FS28,IF(ES$58:ES$345-(Load_Shape!AQ$17:AQ$304*AR$7*AR$31+$G$58:$G$345*AR$32+$H$58:$H$345*AR$33)/$C$58:$C$345>0,(Load_Shape!AQ$17:AQ$304*AR$7*AR$31+$G$58:$G$345*AR$32+$H$58:$H$345*AR$33)/$C$58:$C$345-ES$58:ES$345)))","v":124.67822565479746},{"$f":"-SUM(IF($A$58:$A$345=$FS28,IF(ET$58:ET$345-(Load_Shape!AR$17:AR$304*AS$7*AS$31+$G$58:$G$345*AS$32+$H$58:$H$345*AS$33)/$C$58:$C$345>0,(Load_Shape!AR$17:AR$304*AS$7*AS$31+$G$58:$G$345*AS$32+$H$58:$H$345*AS$33)/$C$58:$C$345-ET$58:ET$345)))","v":126.22322810866726},{"$f":"-SUM(IF($A$58:$A$345=$FS28,IF(EU$58:EU$345-(Load_Shape!AS$17:AS$304*AT$7*AT$31+$G$58:$G$345*AT$32+$H$58:$H$345*AT$33)/$C$58:$C$345>0,(Load_Shape!AS$17:AS$304*AT$7*AT$31+$G$58:$G$345*AT$32+$H$58:$H$345*AT$33)/$C$58:$C$345-EU$58:EU$345)))","v":127.84837627687381},{"$f":"-SUM(IF($A$58:$A$345=$FS28,IF(EV$58:EV$345-(Load_Shape!AT$17:AT$304*AU$7*AU$31+$G$58:$G$345*AU$32+$H$58:$H$345*AU$33)/$C$58:$C$345>0,(Load_Shape!AT$17:AT$304*AU$7*AU$31+$G$58:$G$345*AU$32+$H$58:$H$345*AU$33)/$C$58:$C$345-EV$58:EV$345)))","v":129.66761936679205},{"$f":"-SUM(IF($A$58:$A$345=$FS28,IF(EW$58:EW$345-(Load_Shape!AU$17:AU$304*AV$7*AV$31+$G$58:$G$345*AV$32+$H$58:$H$345*AV$33)/$C$58:$C$345>0,(Load_Shape!AU$17:AU$304*AV$7*AV$31+$G$58:$G$345*AV$32+$H$58:$H$345*AV$33)/$C$58:$C$345-EW$58:EW$345)))","v":131.24111460090455},{"$f":"-SUM(IF($A$58:$A$345=$FS28,IF(EX$58:EX$345-(Load_Shape!AV$17:AV$304*AW$7*AW$31+$G$58:$G$345*AW$32+$H$58:$H$345*AW$33)/$C$58:$C$345>0,(Load_Shape!AV$17:AV$304*AW$7*AW$31+$G$58:$G$345*AW$32+$H$58:$H$345*AW$33)/$C$58:$C$345-EX$58:EX$345)))","v":132.64816447846147},{"$f":"-SUM(IF($A$58:$A$345=$FS28,IF(EY$58:EY$345-(Load_Shape!AW$17:AW$304*AX$7*AX$31+$G$58:$G$345*AX$32+$H$58:$H$345*AX$33)/$C$58:$C$345>0,(Load_Shape!AW$17:AW$304*AX$7*AX$31+$G$58:$G$345*AX$32+$H$58:$H$345*AX$33)/$C$58:$C$345-EY$58:EY$345)))","v":134.40756960340582},{"$f":"-SUM(IF($A$58:$A$345=$FS28,IF(EZ$58:EZ$345-(Load_Shape!AX$17:AX$304*AY$7*AY$31+$G$58:$G$345*AY$32+$H$58:$H$345*AY$33)/$C$58:$C$345>0,(Load_Shape!AX$17:AX$304*AY$7*AY$31+$G$58:$G$345*AY$32+$H$58:$H$345*AY$33)/$C$58:$C$345-EZ$58:EZ$345)))","v":136.23473582003859},{"$f":"-SUM(IF($A$58:$A$345=$FS28,IF(FA$58:FA$345-(Load_Shape!AY$17:AY$304*AZ$7*AZ$31+$G$58:$G$345*AZ$32+$H$58:$H$345*AZ$33)/$C$58:$C$345>0,(Load_Shape!AY$17:AY$304*AZ$7*AZ$31+$G$58:$G$345*AZ$32+$H$58:$H$345*AZ$33)/$C$58:$C$345-FA$58:FA$345)))","v":137.54233804273292},{"$f":"-SUM(IF($A$58:$A$345=$FS28,IF(FB$58:FB$345-(Load_Shape!AZ$17:AZ$304*BA$7*BA$31+$G$58:$G$345*BA$32+$H$58:$H$345*BA$33)/$C$58:$C$345>0,(Load_Shape!AZ$17:AZ$304*BA$7*BA$31+$G$58:$G$345*BA$32+$H$58:$H$345*BA$33)/$C$58:$C$345-FB$58:FB$345)))","v":139.20158252298421},{"$f":"-SUM(IF($A$58:$A$345=$FS28,IF(FC$58:FC$345-(Load_Shape!BA$17:BA$304*BB$7*BB$31+$G$58:$G$345*BB$32+$H$58:$H$345*BB$33)/$C$58:$C$345>0,(Load_Shape!BA$17:BA$304*BB$7*BB$31+$G$58:$G$345*BB$32+$H$58:$H$345*BB$33)/$C$58:$C$345-FC$58:FC$345)))","v":140.99104420452281},{"$f":"-SUM(IF($A$58:$A$345=$FS28,IF(FD$58:FD$345-(Load_Shape!BB$17:BB$304*BC$7*BC$31+$G$58:$G$345*BC$32+$H$58:$H$345*BC$33)/$C$58:$C$345>0,(Load_Shape!BB$17:BB$304*BC$7*BC$31+$G$58:$G$345*BC$32+$H$58:$H$345*BC$33)/$C$58:$C$345-FD$58:FD$345)))","v":142.48251471253113},{"$f":"-SUM(IF($A$58:$A$345=$FS28,IF(FE$58:FE$345-(Load_Shape!BC$17:BC$304*BD$7*BD$31+$G$58:$G$345*BD$32+$H$58:$H$345*BD$33)/$C$58:$C$345>0,(Load_Shape!BC$17:BC$304*BD$7*BD$31+$G$58:$G$345*BD$32+$H$58:$H$345*BD$33)/$C$58:$C$345-FE$58:FE$345)))","v":144.04679855758437},{"$f":"-SUM(IF($A$58:$A$345=$FS28,IF(FF$58:FF$345-(Load_Shape!BD$17:BD$304*BE$7*BE$31+$G$58:$G$345*BE$32+$H$58:$H$345*BE$33)/$C$58:$C$345>0,(Load_Shape!BD$17:BD$304*BE$7*BE$31+$G$58:$G$345*BE$32+$H$58:$H$345*BE$33)/$C$58:$C$345-FF$58:FF$345)))","v":145.966110747887},{"$f":"-SUM(IF($A$58:$A$345=$FS28,IF(FG$58:FG$345-(Load_Shape!BE$17:BE$304*BF$7*BF$31+$G$58:$G$345*BF$32+$H$58:$H$345*BF$33)/$C$58:$C$345>0,(Load_Shape!BE$17:BE$304*BF$7*BF$31+$G$58:$G$345*BF$32+$H$58:$H$345*BF$33)/$C$58:$C$345-FG$58:FG$345)))","v":147.99141253305106},{"$f":"-SUM(IF($A$58:$A$345=$FS28,IF(FH$58:FH$345-(Load_Shape!BF$17:BF$304*BG$7*BG$31+$G$58:$G$345*BG$32+$H$58:$H$345*BG$33)/$C$58:$C$345>0,(Load_Shape!BF$17:BF$304*BG$7*BG$31+$G$58:$G$345*BG$32+$H$58:$H$345*BG$33)/$C$58:$C$345-FH$58:FH$345)))","v":150.08448448422999},{"$f":"-SUM(IF($A$58:$A$345=$FS28,IF(FI$58:FI$345-(Load_Shape!BG$17:BG$304*BH$7*BH$31+$G$58:$G$345*BH$32+$H$58:$H$345*BH$33)/$C$58:$C$345>0,(Load_Shape!BG$17:BG$304*BH$7*BH$31+$G$58:$G$345*BH$32+$H$58:$H$345*BH$33)/$C$58:$C$345-FI$58:FI$345)))","v":152.16893135516449},{"$f":"-SUM(IF($A$58:$A$345=$FS28,IF(FJ$58:FJ$345-(Load_Shape!BH$17:BH$304*BI$7*BI$31+$G$58:$G$345*BI$32+$H$58:$H$345*BI$33)/$C$58:$C$345>0,(Load_Shape!BH$17:BH$304*BI$7*BI$31+$G$58:$G$345*BI$32+$H$58:$H$345*BI$33)/$C$58:$C$345-FJ$58:FJ$345)))","v":153.77120678571063},{"$f":"-SUM(IF($A$58:$A$345=$FS28,IF(FK$58:FK$345-(Load_Shape!BI$17:BI$304*BJ$7*BJ$31+$G$58:$G$345*BJ$32+$H$58:$H$345*BJ$33)/$C$58:$C$345>0,(Load_Shape!BI$17:BI$304*BJ$7*BJ$31+$G$58:$G$345*BJ$32+$H$58:$H$345*BJ$33)/$C$58:$C$345-FK$58:FK$345)))","v":155.74264328013072},{"$f":"-SUM(IF($A$58:$A$345=$FS28,IF(FL$58:FL$345-(Load_Shape!BJ$17:BJ$304*BK$7*BK$31+$G$58:$G$345*BK$32+$H$58:$H$345*BK$33)/$C$58:$C$345>0,(Load_Shape!BJ$17:BJ$304*BK$7*BK$31+$G$58:$G$345*BK$32+$H$58:$H$345*BK$33)/$C$58:$C$345-FL$58:FL$345)))","v":157.44983644851229},{"$f":"-SUM(IF($A$58:$A$345=$FS28,IF(FM$58:FM$345-(Load_Shape!BK$17:BK$304*BL$7*BL$31+$G$58:$G$345*BL$32+$H$58:$H$345*BL$33)/$C$58:$C$345>0,(Load_Shape!BK$17:BK$304*BL$7*BL$31+$G$58:$G$345*BL$32+$H$58:$H$345*BL$33)/$C$58:$C$345-FM$58:FM$345)))","v":159.15050633071044},{"$f":"-SUM(IF($A$58:$A$345=$FS28,IF(FN$58:FN$345-(Load_Shape!BL$17:BL$304*BM$7*BM$31+$G$58:$G$345*BM$32+$H$58:$H$345*BM$33)/$C$58:$C$345>0,(Load_Shape!BL$17:BL$304*BM$7*BM$31+$G$58:$G$345*BM$32+$H$58:$H$345*BM$33)/$C$58:$C$345-FN$58:FN$345)))","v":161.29074486883235},{"$f":"-SUM(IF($A$58:$A$345=$FS28,IF(FO$58:FO$345-(Load_Shape!BM$17:BM$304*BN$7*BN$31+$G$58:$G$345*BN$32+$H$58:$H$345*BN$33)/$C$58:$C$345>0,(Load_Shape!BM$17:BM$304*BN$7*BN$31+$G$58:$G$345*BN$32+$H$58:$H$345*BN$33)/$C$58:$C$345-FO$58:FO$345)))","v":163.49791018572097},{"$f":"-SUM(IF($A$58:$A$345=$FS28,IF(FP$58:FP$345-(Load_Shape!BN$17:BN$304*BO$7*BO$31+$G$58:$G$345*BO$32+$H$58:$H$345*BO$33)/$C$58:$C$345>0,(Load_Shape!BN$17:BN$304*BO$7*BO$31+$G$58:$G$345*BO$32+$H$58:$H$345*BO$33)/$C$58:$C$345-FP$58:FP$345)))","v":165.91730231597643},{"$f":"-SUM(IF($A$58:$A$345=$FS28,IF(FQ$58:FQ$345-(Load_Shape!BO$17:BO$304*BP$7*BP$31+$G$58:$G$345*BP$32+$H$58:$H$345*BP$33)/$C$58:$C$345>0,(Load_Shape!BO$17:BO$304*BP$7*BP$31+$G$58:$G$345*BP$32+$H$58:$H$345*BP$33)/$C$58:$C$345-FQ$58:FQ$345)))","v":168.52632538258362},{"$f":"-SUM(IF($A$58:$A$345=$FS28,IF(FR$58:FR$345-(Load_Shape!BP$17:BP$304*BQ$7*BQ$31+$G$58:$G$345*BQ$32+$H$58:$H$345*BQ$33)/$C$58:$C$345>0,(Load_Shape!BP$17:BP$304*BQ$7*BQ$31+$G$58:$G$345*BQ$32+$H$58:$H$345*BQ$33)/$C$58:$C$345-FR$58:FR$345)))","v":171.23077754333119},null,21000,{"$f":"Dispatch_Curve!F103*1000","v":9750},{"$f":"Dispatch_Curve!G103*1000","v":9497.6049999999814},{"$f":"Dispatch_Curve!H103*1000","v":8712.9949999999953},{"$f":"Dispatch_Curve!I103*1000","v":8712.9949999999953},{"$f":"Dispatch_Curve!J103*1000","v":8637.9949999999953},{"$f":"Dispatch_Curve!K103*1000","v":8637.9949999999953},{"$f":"Dispatch_Curve!L103*1000","v":8637.9949999999953},{"$f":"Dispatch_Curve!M103*1000","v":8637.9949999999953},{"$f":"Dispatch_Curve!N103*1000","v":8637.9949999999953},{"$f":"Dispatch_Curve!O103*1000","v":8637.9949999999953},{"$f":"Dispatch_Curve!P103*1000","v":8637.9949999999953},{"$f":"Dispatch_Curve!Q103*1000","v":8637.9949999999953},{"$f":"Dispatch_Curve!R103*1000","v":8637.9949999999953},{"$f":"Dispatch_Curve!S103*1000","v":8637.9949999999953},{"$f":"Dispatch_Curve!T103*1000","v":8637.9949999999953},{"$f":"Dispatch_Curve!U103*1000","v":8637.9949999999953},{"$f":"Dispatch_Curve!V103*1000","v":8637.9949999999953},{"$f":"Dispatch_Curve!W103*1000","v":8637.9949999999953},{"$f":"Dispatch_Curve!X103*1000","v":8637.9949999999953},{"$f":"Dispatch_Curve!Y103*1000","v":8637.9949999999953},{"$f":"Dispatch_Curve!Z103*1000","v":8637.9949999999953},{"$f":"Dispatch_Curve!AA103*1000","v":8637.9949999999953},{"$f":"Dispatch_Curve!AB103*1000","v":8637.9949999999953},{"$f":"Dispatch_Curve!AC103*1000","v":8637.9949999999953},{"$f":"Dispatch_Curve!AD103*1000","v":8637.9949999999953},{"$f":"Dispatch_Curve!AE103*1000","v":8637.9949999999953},{"$f":"Dispatch_Curve!AF103*1000","v":8637.9949999999953},{"$f":"Dispatch_Curve!AG103*1000","v":8637.9949999999953},{"$f":"Dispatch_Curve!AH103*1000","v":8637.9949999999953},{"$f":"Dispatch_Curve!AI103*1000","v":8637.9949999999953},{"$f":"Dispatch_Curve!AJ103*1000","v":8637.9949999999953},{"$f":"Dispatch_Curve!AK103*1000","v":8879.452500000014},{"$f":"Dispatch_Curve!AL103*1000","v":8879.452500000014},{"$f":"Dispatch_Curve!AM103*1000","v":8879.452500000014},{"$f":"Dispatch_Curve!AN103*1000","v":8879.452500000014},{"$f":"Dispatch_Curve!AO103*1000","v":8879.452500000014},{"$f":"Dispatch_Curve!AP103*1000","v":8879.452500000014},{"$f":"Dispatch_Curve!AQ103*1000","v":8879.452500000014},{"$f":"Dispatch_Curve!AR103*1000","v":8879.452500000014},{"$f":"Dispatch_Curve!AS103*1000","v":8879.452500000014},{"$f":"Dispatch_Curve!AT103*1000","v":8879.452500000014},{"$f":"Dispatch_Curve!AU103*1000","v":8879.452500000014},{"$f":"Dispatch_Curve!AV103*1000","v":8879.452500000014},{"$f":"Dispatch_Curve!AW103*1000","v":8879.452500000014},{"$f":"Dispatch_Curve!AX103*1000","v":8879.452500000014},{"$f":"Dispatch_Curve!AY103*1000","v":8879.452500000014},{"$f":"Dispatch_Curve!AZ103*1000","v":8879.452500000014},{"$f":"Dispatch_Curve!BA103*1000","v":8879.452500000014},{"$f":"Dispatch_Curve!BB103*1000","v":8879.452500000014},null,21000,{"$f":"Dispatch_Curve!F146*1000","v":7503.2107954545463},{"$f":"Dispatch_Curve!G146*1000","v":7414.1507954545459},{"$f":"Dispatch_Curve!H146*1000","v":7229.0662499999999},{"$f":"Dispatch_Curve!I146*1000","v":7229.0662499999999},{"$f":"Dispatch_Curve!J146*1000","v":7205.2026136363629},{"$f":"Dispatch_Curve!K146*1000","v":7205.2026136363629},{"$f":"Dispatch_Curve!L146*1000","v":7205.2026136363629},{"$f":"Dispatch_Curve!M146*1000","v":7205.2026136363629},{"$f":"Dispatch_Curve!N146*1000","v":7205.2026136363629},{"$f":"Dispatch_Curve!O146*1000","v":7205.2026136363629},{"$f":"Dispatch_Curve!P146*1000","v":7205.2026136363629},{"$f":"Dispatch_Curve!Q146*1000","v":7205.2026136363629},{"$f":"Dispatch_Curve!R146*1000","v":7205.2026136363629},{"$f":"Dispatch_Curve!S146*1000","v":7205.2026136363629},{"$f":"Dispatch_Curve!T146*1000","v":7205.2026136363629},{"$f":"Dispatch_Curve!U146*1000","v":7205.2026136363629},{"$f":"Dispatch_Curve!V146*1000","v":7205.2026136363629},{"$f":"Dispatch_Curve!W146*1000","v":7205.2026136363629},{"$f":"Dispatch_Curve!X146*1000","v":7205.2026136363629}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Minimum Thermal Generation Requirement",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2,{"$f":"-SUM(IF($A$58:$A$345=$FS29,IF(DV$58:DV$345-(Load_Shape!T$17:T$304*U$7*U$31+$G$58:$G$345*U$32+$H$58:$H$345*U$33)/$C$58:$C$345>0,(Load_Shape!T$17:T$304*U$7*U$31+$G$58:$G$345*U$32+$H$58:$H$345*U$33)/$C$58:$C$345-DV$58:DV$345)))","v":194.33060489666238},{"$f":"-SUM(IF($A$58:$A$345=$FS29,IF(DW$58:DW$345-(Load_Shape!U$17:U$304*V$7*V$31+$G$58:$G$345*V$32+$H$58:$H$345*V$33)/$C$58:$C$345>0,(Load_Shape!U$17:U$304*V$7*V$31+$G$58:$G$345*V$32+$H$58:$H$345*V$33)/$C$58:$C$345-DW$58:DW$345)))","v":167.20677399157393},{"$f":"-SUM(IF($A$58:$A$345=$FS29,IF(DX$58:DX$345-(Load_Shape!V$17:V$304*W$7*W$31+$G$58:$G$345*W$32+$H$58:$H$345*W$33)/$C$58:$C$345>0,(Load_Shape!V$17:V$304*W$7*W$31+$G$58:$G$345*W$32+$H$58:$H$345*W$33)/$C$58:$C$345-DX$58:DX$345)))","v":207.32283173697022},{"$f":"-SUM(IF($A$58:$A$345=$FS29,IF(DY$58:DY$345-(Load_Shape!W$17:W$304*X$7*X$31+$G$58:$G$345*X$32+$H$58:$H$345*X$33)/$C$58:$C$345>0,(Load_Shape!W$17:W$304*X$7*X$31+$G$58:$G$345*X$32+$H$58:$H$345*X$33)/$C$58:$C$345-DY$58:DY$345)))","v":191.78240859135249},{"$f":"-SUM(IF($A$58:$A$345=$FS29,IF(DZ$58:DZ$345-(Load_Shape!X$17:X$304*Y$7*Y$31+$G$58:$G$345*Y$32+$H$58:$H$345*Y$33)/$C$58:$C$345>0,(Load_Shape!X$17:X$304*Y$7*Y$31+$G$58:$G$345*Y$32+$H$58:$H$345*Y$33)/$C$58:$C$345-DZ$58:DZ$345)))","v":175.28604082435132},{"$f":"-SUM(IF($A$58:$A$345=$FS29,IF(EA$58:EA$345-(Load_Shape!Y$17:Y$304*Z$7*Z$31+$G$58:$G$345*Z$32+$H$58:$H$345*Z$33)/$C$58:$C$345>0,(Load_Shape!Y$17:Y$304*Z$7*Z$31+$G$58:$G$345*Z$32+$H$58:$H$345*Z$33)/$C$58:$C$345-EA$58:EA$345)))","v":153.43731908662582},{"$f":"-SUM(IF($A$58:$A$345=$FS29,IF(EB$58:EB$345-(Load_Shape!Z$17:Z$304*AA$7*AA$31+$G$58:$G$345*AA$32+$H$58:$H$345*AA$33)/$C$58:$C$345>0,(Load_Shape!Z$17:Z$304*AA$7*AA$31+$G$58:$G$345*AA$32+$H$58:$H$345*AA$33)/$C$58:$C$345-EB$58:EB$345)))","v":132.17405678984835},{"$f":"-SUM(IF($A$58:$A$345=$FS29,IF(EC$58:EC$345-(Load_Shape!AA$17:AA$304*AB$7*AB$31+$G$58:$G$345*AB$32+$H$58:$H$345*AB$33)/$C$58:$C$345>0,(Load_Shape!AA$17:AA$304*AB$7*AB$31+$G$58:$G$345*AB$32+$H$58:$H$345*AB$33)/$C$58:$C$345-EC$58:EC$345)))","v":122.03981551303707},{"$f":"-SUM(IF($A$58:$A$345=$FS29,IF(ED$58:ED$345-(Load_Shape!AB$17:AB$304*AC$7*AC$31+$G$58:$G$345*AC$32+$H$58:$H$345*AC$33)/$C$58:$C$345>0,(Load_Shape!AB$17:AB$304*AC$7*AC$31+$G$58:$G$345*AC$32+$H$58:$H$345*AC$33)/$C$58:$C$345-ED$58:ED$345)))","v":107.63992210099303},{"$f":"-SUM(IF($A$58:$A$345=$FS29,IF(EE$58:EE$345-(Load_Shape!AC$17:AC$304*AD$7*AD$31+$G$58:$G$345*AD$32+$H$58:$H$345*AD$33)/$C$58:$C$345>0,(Load_Shape!AC$17:AC$304*AD$7*AD$31+$G$58:$G$345*AD$32+$H$58:$H$345*AD$33)/$C$58:$C$345-EE$58:EE$345)))","v":101.64755418627892},{"$f":"-SUM(IF($A$58:$A$345=$FS29,IF(EF$58:EF$345-(Load_Shape!AD$17:AD$304*AE$7*AE$31+$G$58:$G$345*AE$32+$H$58:$H$345*AE$33)/$C$58:$C$345>0,(Load_Shape!AD$17:AD$304*AE$7*AE$31+$G$58:$G$345*AE$32+$H$58:$H$345*AE$33)/$C$58:$C$345-EF$58:EF$345)))","v":97.538446910414038},{"$f":"-SUM(IF($A$58:$A$345=$FS29,IF(EG$58:EG$345-(Load_Shape!AE$17:AE$304*AF$7*AF$31+$G$58:$G$345*AF$32+$H$58:$H$345*AF$33)/$C$58:$C$345>0,(Load_Shape!AE$17:AE$304*AF$7*AF$31+$G$58:$G$345*AF$32+$H$58:$H$345*AF$33)/$C$58:$C$345-EG$58:EG$345)))","v":98.059940505673751},{"$f":"-SUM(IF($A$58:$A$345=$FS29,IF(EH$58:EH$345-(Load_Shape!AF$17:AF$304*AG$7*AG$31+$G$58:$G$345*AG$32+$H$58:$H$345*AG$33)/$C$58:$C$345>0,(Load_Shape!AF$17:AF$304*AG$7*AG$31+$G$58:$G$345*AG$32+$H$58:$H$345*AG$33)/$C$58:$C$345-EH$58:EH$345)))","v":98.081599608578969},{"$f":"-SUM(IF($A$58:$A$345=$FS29,IF(EI$58:EI$345-(Load_Shape!AG$17:AG$304*AH$7*AH$31+$G$58:$G$345*AH$32+$H$58:$H$345*AH$33)/$C$58:$C$345>0,(Load_Shape!AG$17:AG$304*AH$7*AH$31+$G$58:$G$345*AH$32+$H$58:$H$345*AH$33)/$C$58:$C$345-EI$58:EI$345)))","v":134.52067264885287},{"$f":"-SUM(IF($A$58:$A$345=$FS29,IF(EJ$58:EJ$345-(Load_Shape!AH$17:AH$304*AI$7*AI$31+$G$58:$G$345*AI$32+$H$58:$H$345*AI$33)/$C$58:$C$345>0,(Load_Shape!AH$17:AH$304*AI$7*AI$31+$G$58:$G$345*AI$32+$H$58:$H$345*AI$33)/$C$58:$C$345-EJ$58:EJ$345)))","v":134.62348303613561},{"$f":"-SUM(IF($A$58:$A$345=$FS29,IF(EK$58:EK$345-(Load_Shape!AI$17:AI$304*AJ$7*AJ$31+$G$58:$G$345*AJ$32+$H$58:$H$345*AJ$33)/$C$58:$C$345>0,(Load_Shape!AI$17:AI$304*AJ$7*AJ$31+$G$58:$G$345*AJ$32+$H$58:$H$345*AJ$33)/$C$58:$C$345-EK$58:EK$345)))","v":132.24503256448915},{"$f":"-SUM(IF($A$58:$A$345=$FS29,IF(EL$58:EL$345-(Load_Shape!AJ$17:AJ$304*AK$7*AK$31+$G$58:$G$345*AK$32+$H$58:$H$345*AK$33)/$C$58:$C$345>0,(Load_Shape!AJ$17:AJ$304*AK$7*AK$31+$G$58:$G$345*AK$32+$H$58:$H$345*AK$33)/$C$58:$C$345-EL$58:EL$345)))","v":120.48211909737383},{"$f":"-SUM(IF($A$58:$A$345=$FS29,IF(EM$58:EM$345-(Load_Shape!AK$17:AK$304*AL$7*AL$31+$G$58:$G$345*AL$32+$H$58:$H$345*AL$33)/$C$58:$C$345>0,(Load_Shape!AK$17:AK$304*AL$7*AL$31+$G$58:$G$345*AL$32+$H$58:$H$345*AL$33)/$C$58:$C$345-EM$58:EM$345)))","v":115.39753492891251},{"$f":"-SUM(IF($A$58:$A$345=$FS29,IF(EN$58:EN$345-(Load_Shape!AL$17:AL$304*AM$7*AM$31+$G$58:$G$345*AM$32+$H$58:$H$345*AM$33)/$C$58:$C$345>0,(Load_Shape!AL$17:AL$304*AM$7*AM$31+$G$58:$G$345*AM$32+$H$58:$H$345*AM$33)/$C$58:$C$345-EN$58:EN$345)))","v":112.38322227516024},{"$f":"-SUM(IF($A$58:$A$345=$FS29,IF(EO$58:EO$345-(Load_Shape!AM$17:AM$304*AN$7*AN$31+$G$58:$G$345*AN$32+$H$58:$H$345*AN$33)/$C$58:$C$345>0,(Load_Shape!AM$17:AM$304*AN$7*AN$31+$G$58:$G$345*AN$32+$H$58:$H$345*AN$33)/$C$58:$C$345-EO$58:EO$345)))","v":111.36193337114918},{"$f":"-SUM(IF($A$58:$A$345=$FS29,IF(EP$58:EP$345-(Load_Shape!AN$17:AN$304*AO$7*AO$31+$G$58:$G$345*AO$32+$H$58:$H$345*AO$33)/$C$58:$C$345>0,(Load_Shape!AN$17:AN$304*AO$7*AO$31+$G$58:$G$345*AO$32+$H$58:$H$345*AO$33)/$C$58:$C$345-EP$58:EP$345)))","v":113.06302855770035},{"$f":"-SUM(IF($A$58:$A$345=$FS29,IF(EQ$58:EQ$345-(Load_Shape!AO$17:AO$304*AP$7*AP$31+$G$58:$G$345*AP$32+$H$58:$H$345*AP$33)/$C$58:$C$345>0,(Load_Shape!AO$17:AO$304*AP$7*AP$31+$G$58:$G$345*AP$32+$H$58:$H$345*AP$33)/$C$58:$C$345-EQ$58:EQ$345)))","v":114.77034059203851},{"$f":"-SUM(IF($A$58:$A$345=$FS29,IF(ER$58:ER$345-(Load_Shape!AP$17:AP$304*AQ$7*AQ$31+$G$58:$G$345*AQ$32+$H$58:$H$345*AQ$33)/$C$58:$C$345>0,(Load_Shape!AP$17:AP$304*AQ$7*AQ$31+$G$58:$G$345*AQ$32+$H$58:$H$345*AQ$33)/$C$58:$C$345-ER$58:ER$345)))","v":116.39693765689957},{"$f":"-SUM(IF($A$58:$A$345=$FS29,IF(ES$58:ES$345-(Load_Shape!AQ$17:AQ$304*AR$7*AR$31+$G$58:$G$345*AR$32+$H$58:$H$345*AR$33)/$C$58:$C$345>0,(Load_Shape!AQ$17:AQ$304*AR$7*AR$31+$G$58:$G$345*AR$32+$H$58:$H$345*AR$33)/$C$58:$C$345-ES$58:ES$345)))","v":117.93299649218123},{"$f":"-SUM(IF($A$58:$A$345=$FS29,IF(ET$58:ET$345-(Load_Shape!AR$17:AR$304*AS$7*AS$31+$G$58:$G$345*AS$32+$H$58:$H$345*AS$33)/$C$58:$C$345>0,(Load_Shape!AR$17:AR$304*AS$7*AS$31+$G$58:$G$345*AS$32+$H$58:$H$345*AS$33)/$C$58:$C$345-ET$58:ET$345)))","v":119.38783506101132},{"$f":"-SUM(IF($A$58:$A$345=$FS29,IF(EU$58:EU$345-(Load_Shape!AS$17:AS$304*AT$7*AT$31+$G$58:$G$345*AT$32+$H$58:$H$345*AT$33)/$C$58:$C$345>0,(Load_Shape!AS$17:AS$304*AT$7*AT$31+$G$58:$G$345*AT$32+$H$58:$H$345*AT$33)/$C$58:$C$345-EU$58:EU$345)))","v":120.92730500874353},{"$f":"-SUM(IF($A$58:$A$345=$FS29,IF(EV$58:EV$345-(Load_Shape!AT$17:AT$304*AU$7*AU$31+$G$58:$G$345*AU$32+$H$58:$H$345*AU$33)/$C$58:$C$345>0,(Load_Shape!AT$17:AT$304*AU$7*AU$31+$G$58:$G$345*AU$32+$H$58:$H$345*AU$33)/$C$58:$C$345-EV$58:EV$345)))","v":122.67186824858145},{"$f":"-SUM(IF($A$58:$A$345=$FS29,IF(EW$58:EW$345-(Load_Shape!AU$17:AU$304*AV$7*AV$31+$G$58:$G$345*AV$32+$H$58:$H$345*AV$33)/$C$58:$C$345>0,(Load_Shape!AU$17:AU$304*AV$7*AV$31+$G$58:$G$345*AV$32+$H$58:$H$345*AV$33)/$C$58:$C$345-EW$58:EW$345)))","v":124.15308318192184},{"$f":"-SUM(IF($A$58:$A$345=$FS29,IF(EX$58:EX$345-(Load_Shape!AV$17:AV$304*AW$7*AW$31+$G$58:$G$345*AW$32+$H$58:$H$345*AW$33)/$C$58:$C$345>0,(Load_Shape!AV$17:AV$304*AW$7*AW$31+$G$58:$G$345*AW$32+$H$58:$H$345*AW$33)/$C$58:$C$345-EX$58:EX$345)))","v":125.46012746279547},{"$f":"-SUM(IF($A$58:$A$345=$FS29,IF(EY$58:EY$345-(Load_Shape!AW$17:AW$304*AX$7*AX$31+$G$58:$G$345*AX$32+$H$58:$H$345*AX$33)/$C$58:$C$345>0,(Load_Shape!AW$17:AW$304*AX$7*AX$31+$G$58:$G$345*AX$32+$H$58:$H$345*AX$33)/$C$58:$C$345-EY$58:EY$345)))","v":127.1371628952819},{"$f":"-SUM(IF($A$58:$A$345=$FS29,IF(EZ$58:EZ$345-(Load_Shape!AX$17:AX$304*AY$7*AY$31+$G$58:$G$345*AY$32+$H$58:$H$345*AY$33)/$C$58:$C$345>0,(Load_Shape!AX$17:AX$304*AY$7*AY$31+$G$58:$G$345*AY$32+$H$58:$H$345*AY$33)/$C$58:$C$345-EZ$58:EZ$345)))","v":128.89138813421354},{"$f":"-SUM(IF($A$58:$A$345=$FS29,IF(FA$58:FA$345-(Load_Shape!AY$17:AY$304*AZ$7*AZ$31+$G$58:$G$345*AZ$32+$H$58:$H$345*AZ$33)/$C$58:$C$345>0,(Load_Shape!AY$17:AY$304*AZ$7*AZ$31+$G$58:$G$345*AZ$32+$H$58:$H$345*AZ$33)/$C$58:$C$345-FA$58:FA$345)))","v":130.08077479221541},{"$f":"-SUM(IF($A$58:$A$345=$FS29,IF(FB$58:FB$345-(Load_Shape!AZ$17:AZ$304*BA$7*BA$31+$G$58:$G$345*BA$32+$H$58:$H$345*BA$33)/$C$58:$C$345>0,(Load_Shape!AZ$17:AZ$304*BA$7*BA$31+$G$58:$G$345*BA$32+$H$58:$H$345*BA$33)/$C$58:$C$345-FB$58:FB$345)))","v":131.6630754557396},{"$f":"-SUM(IF($A$58:$A$345=$FS29,IF(FC$58:FC$345-(Load_Shape!BA$17:BA$304*BB$7*BB$31+$G$58:$G$345*BB$32+$H$58:$H$345*BB$33)/$C$58:$C$345>0,(Load_Shape!BA$17:BA$304*BB$7*BB$31+$G$58:$G$345*BB$32+$H$58:$H$345*BB$33)/$C$58:$C$345-FC$58:FC$345)))","v":133.38920095988766},{"$f":"-SUM(IF($A$58:$A$345=$FS29,IF(FD$58:FD$345-(Load_Shape!BB$17:BB$304*BC$7*BC$31+$G$58:$G$345*BC$32+$H$58:$H$345*BC$33)/$C$58:$C$345>0,(Load_Shape!BB$17:BB$304*BC$7*BC$31+$G$58:$G$345*BC$32+$H$58:$H$345*BC$33)/$C$58:$C$345-FD$58:FD$345)))","v":134.7800062030945},{"$f":"-SUM(IF($A$58:$A$345=$FS29,IF(FE$58:FE$345-(Load_Shape!BC$17:BC$304*BD$7*BD$31+$G$58:$G$345*BD$32+$H$58:$H$345*BD$33)/$C$58:$C$345>0,(Load_Shape!BC$17:BC$304*BD$7*BD$31+$G$58:$G$345*BD$32+$H$58:$H$345*BD$33)/$C$58:$C$345-FE$58:FE$345)))","v":136.25066123557392},{"$f":"-SUM(IF($A$58:$A$345=$FS29,IF(FF$58:FF$345-(Load_Shape!BD$17:BD$304*BE$7*BE$31+$G$58:$G$345*BE$32+$H$58:$H$345*BE$33)/$C$58:$C$345>0,(Load_Shape!BD$17:BD$304*BE$7*BE$31+$G$58:$G$345*BE$32+$H$58:$H$345*BE$33)/$C$58:$C$345-FF$58:FF$345)))","v":138.11581454892382},{"$f":"-SUM(IF($A$58:$A$345=$FS29,IF(FG$58:FG$345-(Load_Shape!BE$17:BE$304*BF$7*BF$31+$G$58:$G$345*BF$32+$H$58:$H$345*BF$33)/$C$58:$C$345>0,(Load_Shape!BE$17:BE$304*BF$7*BF$31+$G$58:$G$345*BF$32+$H$58:$H$345*BF$33)/$C$58:$C$345-FG$58:FG$345)))","v":139.98486664833649},{"$f":"-SUM(IF($A$58:$A$345=$FS29,IF(FH$58:FH$345-(Load_Shape!BF$17:BF$304*BG$7*BG$31+$G$58:$G$345*BG$32+$H$58:$H$345*BG$33)/$C$58:$C$345>0,(Load_Shape!BF$17:BF$304*BG$7*BG$31+$G$58:$G$345*BG$32+$H$58:$H$345*BG$33)/$C$58:$C$345-FH$58:FH$345)))","v":141.85004715982259},{"$f":"-SUM(IF($A$58:$A$345=$FS29,IF(FI$58:FI$345-(Load_Shape!BG$17:BG$304*BH$7*BH$31+$G$58:$G$345*BH$32+$H$58:$H$345*BH$33)/$C$58:$C$345>0,(Load_Shape!BG$17:BG$304*BH$7*BH$31+$G$58:$G$345*BH$32+$H$58:$H$345*BH$33)/$C$58:$C$345-FI$58:FI$345)))","v":143.70728937874972},{"$f":"-SUM(IF($A$58:$A$345=$FS29,IF(FJ$58:FJ$345-(Load_Shape!BH$17:BH$304*BI$7*BI$31+$G$58:$G$345*BI$32+$H$58:$H$345*BI$33)/$C$58:$C$345>0,(Load_Shape!BH$17:BH$304*BI$7*BI$31+$G$58:$G$345*BI$32+$H$58:$H$345*BI$33)/$C$58:$C$345-FJ$58:FJ$345)))","v":145.16460578970774},{"$f":"-SUM(IF($A$58:$A$345=$FS29,IF(FK$58:FK$345-(Load_Shape!BI$17:BI$304*BJ$7*BJ$31+$G$58:$G$345*BJ$32+$H$58:$H$345*BJ$33)/$C$58:$C$345>0,(Load_Shape!BI$17:BI$304*BJ$7*BJ$31+$G$58:$G$345*BJ$32+$H$58:$H$345*BJ$33)/$C$58:$C$345-FK$58:FK$345)))","v":147.02027599277443},{"$f":"-SUM(IF($A$58:$A$345=$FS29,IF(FL$58:FL$345-(Load_Shape!BJ$17:BJ$304*BK$7*BK$31+$G$58:$G$345*BK$32+$H$58:$H$345*BK$33)/$C$58:$C$345>0,(Load_Shape!BJ$17:BJ$304*BK$7*BK$31+$G$58:$G$345*BK$32+$H$58:$H$345*BK$33)/$C$58:$C$345-FL$58:FL$345)))","v":148.62425562351791},{"$f":"-SUM(IF($A$58:$A$345=$FS29,IF(FM$58:FM$345-(Load_Shape!BK$17:BK$304*BL$7*BL$31+$G$58:$G$345*BL$32+$H$58:$H$345*BL$33)/$C$58:$C$345>0,(Load_Shape!BK$17:BK$304*BL$7*BL$31+$G$58:$G$345*BL$32+$H$58:$H$345*BL$33)/$C$58:$C$345-FM$58:FM$345)))","v":150.21964096129011},{"$f":"-SUM(IF($A$58:$A$345=$FS29,IF(FN$58:FN$345-(Load_Shape!BL$17:BL$304*BM$7*BM$31+$G$58:$G$345*BM$32+$H$58:$H$345*BM$33)/$C$58:$C$345>0,(Load_Shape!BL$17:BL$304*BM$7*BM$31+$G$58:$G$345*BM$32+$H$58:$H$345*BM$33)/$C$58:$C$345-FN$58:FN$345)))","v":152.27379813997024},{"$f":"-SUM(IF($A$58:$A$345=$FS29,IF(FO$58:FO$345-(Load_Shape!BM$17:BM$304*BN$7*BN$31+$G$58:$G$345*BN$32+$H$58:$H$345*BN$33)/$C$58:$C$345>0,(Load_Shape!BM$17:BM$304*BN$7*BN$31+$G$58:$G$345*BN$32+$H$58:$H$345*BN$33)/$C$58:$C$345-FO$58:FO$345)))","v":154.34551453274207},{"$f":"-SUM(IF($A$58:$A$345=$FS29,IF(FP$58:FP$345-(Load_Shape!BN$17:BN$304*BO$7*BO$31+$G$58:$G$345*BO$32+$H$58:$H$345*BO$33)/$C$58:$C$345>0,(Load_Shape!BN$17:BN$304*BO$7*BO$31+$G$58:$G$345*BO$32+$H$58:$H$345*BO$33)/$C$58:$C$345-FP$58:FP$345)))","v":156.42248765785484},{"$f":"-SUM(IF($A$58:$A$345=$FS29,IF(FQ$58:FQ$345-(Load_Shape!BO$17:BO$304*BP$7*BP$31+$G$58:$G$345*BP$32+$H$58:$H$345*BP$33)/$C$58:$C$345>0,(Load_Shape!BO$17:BO$304*BP$7*BP$31+$G$58:$G$345*BP$32+$H$58:$H$345*BP$33)/$C$58:$C$345-FQ$58:FQ$345)))","v":158.50483872112807},{"$f":"-SUM(IF($A$58:$A$345=$FS29,IF(FR$58:FR$345-(Load_Shape!BP$17:BP$304*BQ$7*BQ$31+$G$58:$G$345*BQ$32+$H$58:$H$345*BQ$33)/$C$58:$C$345>0,(Load_Shape!BP$17:BP$304*BQ$7*BQ$31+$G$58:$G$345*BQ$32+$H$58:$H$345*BQ$33)/$C$58:$C$345-FR$58:FR$345)))","v":160.59268718780271},null,22000,{"$f":"Dispatch_Curve!F104*1000","v":9750},{"$f":"Dispatch_Curve!G104*1000","v":9750},{"$f":"Dispatch_Curve!H104*1000","v":8933.952500000014},{"$f":"Dispatch_Curve!I104*1000","v":8933.952500000014},{"$f":"Dispatch_Curve!J104*1000","v":8858.952500000014},{"$f":"Dispatch_Curve!K104*1000","v":8858.952500000014},{"$f":"Dispatch_Curve!L104*1000","v":8858.952500000014},{"$f":"Dispatch_Curve!M104*1000","v":8858.952500000014},{"$f":"Dispatch_Curve!N104*1000","v":8858.952500000014},{"$f":"Dispatch_Curve!O104*1000","v":8858.952500000014},{"$f":"Dispatch_Curve!P104*1000","v":8858.952500000014},{"$f":"Dispatch_Curve!Q104*1000","v":8858.952500000014},{"$f":"Dispatch_Curve!R104*1000","v":8858.952500000014},{"$f":"Dispatch_Curve!S104*1000","v":8858.952500000014},{"$f":"Dispatch_Curve!T104*1000","v":8858.952500000014},{"$f":"Dispatch_Curve!U104*1000","v":8858.952500000014},{"$f":"Dispatch_Curve!V104*1000","v":8858.952500000014},{"$f":"Dispatch_Curve!W104*1000","v":8858.952500000014},{"$f":"Dispatch_Curve!X104*1000","v":8858.952500000014},{"$f":"Dispatch_Curve!Y104*1000","v":8858.952500000014},{"$f":"Dispatch_Curve!Z104*1000","v":8858.952500000014},{"$f":"Dispatch_Curve!AA104*1000","v":8858.952500000014},{"$f":"Dispatch_Curve!AB104*1000","v":8858.952500000014},{"$f":"Dispatch_Curve!AC104*1000","v":8858.952500000014},{"$f":"Dispatch_Curve!AD104*1000","v":8858.952500000014},{"$f":"Dispatch_Curve!AE104*1000","v":8858.952500000014},{"$f":"Dispatch_Curve!AF104*1000","v":8858.952500000014},{"$f":"Dispatch_Curve!AG104*1000","v":8858.952500000014},{"$f":"Dispatch_Curve!AH104*1000","v":8858.952500000014},{"$f":"Dispatch_Curve!AI104*1000","v":8858.952500000014},{"$f":"Dispatch_Curve!AJ104*1000","v":8858.952500000014},{"$f":"Dispatch_Curve!AK104*1000","v":9531.7900000000081},{"$f":"Dispatch_Curve!AL104*1000","v":9531.7900000000081},{"$f":"Dispatch_Curve!AM104*1000","v":9531.7900000000081},{"$f":"Dispatch_Curve!AN104*1000","v":9531.7900000000081},{"$f":"Dispatch_Curve!AO104*1000","v":9531.7900000000081},{"$f":"Dispatch_Curve!AP104*1000","v":9531.7900000000081},{"$f":"Dispatch_Curve!AQ104*1000","v":9531.7900000000081},{"$f":"Dispatch_Curve!AR104*1000","v":9531.7900000000081},{"$f":"Dispatch_Curve!AS104*1000","v":9531.7900000000081},{"$f":"Dispatch_Curve!AT104*1000","v":9531.7900000000081},{"$f":"Dispatch_Curve!AU104*1000","v":9531.7900000000081},{"$f":"Dispatch_Curve!AV104*1000","v":9531.7900000000081},{"$f":"Dispatch_Curve!AW104*1000","v":9531.7900000000081},{"$f":"Dispatch_Curve!AX104*1000","v":9531.7900000000081},{"$f":"Dispatch_Curve!AY104*1000","v":9531.7900000000081},{"$f":"Dispatch_Curve!AZ104*1000","v":9309.3868005569966},{"$f":"Dispatch_Curve!BA104*1000","v":9129.0070110158704},{"$f":"Dispatch_Curve!BB104*1000","v":9111.202500000014},null,22000,{"$f":"Dispatch_Curve!F147*1000","v":7600.8972826086965},{"$f":"Dispatch_Curve!G147*1000","v":7515.7094565217394},{"$f":"Dispatch_Curve!H147*1000","v":7303.1917391304351},{"$f":"Dispatch_Curve!I147*1000","v":7303.1917391304351},{"$f":"Dispatch_Curve!J147*1000","v":7277.104782608696},{"$f":"Dispatch_Curve!K147*1000","v":7277.104782608696},{"$f":"Dispatch_Curve!L147*1000","v":7277.104782608696},{"$f":"Dispatch_Curve!M147*1000","v":7277.104782608696},{"$f":"Dispatch_Curve!N147*1000","v":7277.104782608696},{"$f":"Dispatch_Curve!O147*1000","v":7277.104782608696},{"$f":"Dispatch_Curve!P147*1000","v":7277.104782608696},{"$f":"Dispatch_Curve!Q147*1000","v":7277.104782608696},{"$f":"Dispatch_Curve!R147*1000","v":7277.104782608696},{"$f":"Dispatch_Curve!S147*1000","v":7277.104782608696},{"$f":"Dispatch_Curve!T147*1000","v":7277.104782608696},{"$f":"Dispatch_Curve!U147*1000","v":7277.104782608696},{"$f":"Dispatch_Curve!V147*1000","v":7277.104782608696},{"$f":"Dispatch_Curve!W147*1000","v":7277.104782608696},{"$f":"Dispatch_Curve!X147*1000","v":7277.104782608696}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2012,2013,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,{"$f":"BG30+1","v":2051},{"$f":"BH30+1","v":2052},{"$f":"BI30+1","v":2053},{"$f":"BJ30+1","v":2054},{"$f":"BK30+1","v":2055},{"$f":"BL30+1","v":2056},{"$f":"BM30+1","v":2057},{"$f":"BN30+1","v":2058},{"$f":"BO30+1","v":2059},{"$f":"BP30+1","v":2060},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,3,{"$f":"-SUM(IF($A$58:$A$345=$FS30,IF(DV$58:DV$345-(Load_Shape!T$17:T$304*U$7*U$31+$G$58:$G$345*U$32+$H$58:$H$345*U$33)/$C$58:$C$345>0,(Load_Shape!T$17:T$304*U$7*U$31+$G$58:$G$345*U$32+$H$58:$H$345*U$33)/$C$58:$C$345-DV$58:DV$345)))","v":159.00109702545433},{"$f":"-SUM(IF($A$58:$A$345=$FS30,IF(DW$58:DW$345-(Load_Shape!U$17:U$304*V$7*V$31+$G$58:$G$345*V$32+$H$58:$H$345*V$33)/$C$58:$C$345>0,(Load_Shape!U$17:U$304*V$7*V$31+$G$58:$G$345*V$32+$H$58:$H$345*V$33)/$C$58:$C$345-DW$58:DW$345)))","v":130.23210033953302},{"$f":"-SUM(IF($A$58:$A$345=$FS30,IF(DX$58:DX$345-(Load_Shape!V$17:V$304*W$7*W$31+$G$58:$G$345*W$32+$H$58:$H$345*W$33)/$C$58:$C$345>0,(Load_Shape!V$17:V$304*W$7*W$31+$G$58:$G$345*W$32+$H$58:$H$345*W$33)/$C$58:$C$345-DX$58:DX$345)))","v":166.33036070753144},{"$f":"-SUM(IF($A$58:$A$345=$FS30,IF(DY$58:DY$345-(Load_Shape!W$17:W$304*X$7*X$31+$G$58:$G$345*X$32+$H$58:$H$345*X$33)/$C$58:$C$345>0,(Load_Shape!W$17:W$304*X$7*X$31+$G$58:$G$345*X$32+$H$58:$H$345*X$33)/$C$58:$C$345-DY$58:DY$345)))","v":143.32968045773799},{"$f":"-SUM(IF($A$58:$A$345=$FS30,IF(DZ$58:DZ$345-(Load_Shape!X$17:X$304*Y$7*Y$31+$G$58:$G$345*Y$32+$H$58:$H$345*Y$33)/$C$58:$C$345>0,(Load_Shape!X$17:X$304*Y$7*Y$31+$G$58:$G$345*Y$32+$H$58:$H$345*Y$33)/$C$58:$C$345-DZ$58:DZ$345)))","v":122.60951884398381},{"$f":"-SUM(IF($A$58:$A$345=$FS30,IF(EA$58:EA$345-(Load_Shape!Y$17:Y$304*Z$7*Z$31+$G$58:$G$345*Z$32+$H$58:$H$345*Z$33)/$C$58:$C$345>0,(Load_Shape!Y$17:Y$304*Z$7*Z$31+$G$58:$G$345*Z$32+$H$58:$H$345*Z$33)/$C$58:$C$345-EA$58:EA$345)))","v":95.553000194376452},{"$f":"-SUM(IF($A$58:$A$345=$FS30,IF(EB$58:EB$345-(Load_Shape!Z$17:Z$304*AA$7*AA$31+$G$58:$G$345*AA$32+$H$58:$H$345*AA$33)/$C$58:$C$345>0,(Load_Shape!Z$17:Z$304*AA$7*AA$31+$G$58:$G$345*AA$32+$H$58:$H$345*AA$33)/$C$58:$C$345-EB$58:EB$345)))","v":72.702415906802131},{"$f":"-SUM(IF($A$58:$A$345=$FS30,IF(EC$58:EC$345-(Load_Shape!AA$17:AA$304*AB$7*AB$31+$G$58:$G$345*AB$32+$H$58:$H$345*AB$33)/$C$58:$C$345>0,(Load_Shape!AA$17:AA$304*AB$7*AB$31+$G$58:$G$345*AB$32+$H$58:$H$345*AB$33)/$C$58:$C$345-EC$58:EC$345)))","v":66.854461798879214},{"$f":"-SUM(IF($A$58:$A$345=$FS30,IF(ED$58:ED$345-(Load_Shape!AB$17:AB$304*AC$7*AC$31+$G$58:$G$345*AC$32+$H$58:$H$345*AC$33)/$C$58:$C$345>0,(Load_Shape!AB$17:AB$304*AC$7*AC$31+$G$58:$G$345*AC$32+$H$58:$H$345*AC$33)/$C$58:$C$345-ED$58:ED$345)))","v":59.453721196085674},{"$f":"-SUM(IF($A$58:$A$345=$FS30,IF(EE$58:EE$345-(Load_Shape!AC$17:AC$304*AD$7*AD$31+$G$58:$G$345*AD$32+$H$58:$H$345*AD$33)/$C$58:$C$345>0,(Load_Shape!AC$17:AC$304*AD$7*AD$31+$G$58:$G$345*AD$32+$H$58:$H$345*AD$33)/$C$58:$C$345-EE$58:EE$345)))","v":55.113072712681713},{"$f":"-SUM(IF($A$58:$A$345=$FS30,IF(EF$58:EF$345-(Load_Shape!AD$17:AD$304*AE$7*AE$31+$G$58:$G$345*AE$32+$H$58:$H$345*AE$33)/$C$58:$C$345>0,(Load_Shape!AD$17:AD$304*AE$7*AE$31+$G$58:$G$345*AE$32+$H$58:$H$345*AE$33)/$C$58:$C$345-EF$58:EF$345)))","v":51.141339418673176},{"$f":"-SUM(IF($A$58:$A$345=$FS30,IF(EG$58:EG$345-(Load_Shape!AE$17:AE$304*AF$7*AF$31+$G$58:$G$345*AF$32+$H$58:$H$345*AF$33)/$C$58:$C$345>0,(Load_Shape!AE$17:AE$304*AF$7*AF$31+$G$58:$G$345*AF$32+$H$58:$H$345*AF$33)/$C$58:$C$345-EG$58:EG$345)))","v":51.580460411485667},{"$f":"-SUM(IF($A$58:$A$345=$FS30,IF(EH$58:EH$345-(Load_Shape!AF$17:AF$304*AG$7*AG$31+$G$58:$G$345*AG$32+$H$58:$H$345*AG$33)/$C$58:$C$345>0,(Load_Shape!AF$17:AF$304*AG$7*AG$31+$G$58:$G$345*AG$32+$H$58:$H$345*AG$33)/$C$58:$C$345-EH$58:EH$345)))","v":51.572637677599509},{"$f":"-SUM(IF($A$58:$A$345=$FS30,IF(EI$58:EI$345-(Load_Shape!AG$17:AG$304*AH$7*AH$31+$G$58:$G$345*AH$32+$H$58:$H$345*AH$33)/$C$58:$C$345>0,(Load_Shape!AG$17:AG$304*AH$7*AH$31+$G$58:$G$345*AH$32+$H$58:$H$345*AH$33)/$C$58:$C$345-EI$58:EI$345)))","v":83.550569116703556},{"$f":"-SUM(IF($A$58:$A$345=$FS30,IF(EJ$58:EJ$345-(Load_Shape!AH$17:AH$304*AI$7*AI$31+$G$58:$G$345*AI$32+$H$58:$H$345*AI$33)/$C$58:$C$345>0,(Load_Shape!AH$17:AH$304*AI$7*AI$31+$G$58:$G$345*AI$32+$H$58:$H$345*AI$33)/$C$58:$C$345-EJ$58:EJ$345)))","v":83.613578862262202},{"$f":"-SUM(IF($A$58:$A$345=$FS30,IF(EK$58:EK$345-(Load_Shape!AI$17:AI$304*AJ$7*AJ$31+$G$58:$G$345*AJ$32+$H$58:$H$345*AJ$33)/$C$58:$C$345>0,(Load_Shape!AI$17:AI$304*AJ$7*AJ$31+$G$58:$G$345*AJ$32+$H$58:$H$345*AJ$33)/$C$58:$C$345-EK$58:EK$345)))","v":81.447805053222453},{"$f":"-SUM(IF($A$58:$A$345=$FS30,IF(EL$58:EL$345-(Load_Shape!AJ$17:AJ$304*AK$7*AK$31+$G$58:$G$345*AK$32+$H$58:$H$345*AK$33)/$C$58:$C$345>0,(Load_Shape!AJ$17:AJ$304*AK$7*AK$31+$G$58:$G$345*AK$32+$H$58:$H$345*AK$33)/$C$58:$C$345-EL$58:EL$345)))","v":69.759207561955662},{"$f":"-SUM(IF($A$58:$A$345=$FS30,IF(EM$58:EM$345-(Load_Shape!AK$17:AK$304*AL$7*AL$31+$G$58:$G$345*AL$32+$H$58:$H$345*AL$33)/$C$58:$C$345>0,(Load_Shape!AK$17:AK$304*AL$7*AL$31+$G$58:$G$345*AL$32+$H$58:$H$345*AL$33)/$C$58:$C$345-EM$58:EM$345)))","v":65.074197270083602},{"$f":"-SUM(IF($A$58:$A$345=$FS30,IF(EN$58:EN$345-(Load_Shape!AL$17:AL$304*AM$7*AM$31+$G$58:$G$345*AM$32+$H$58:$H$345*AM$33)/$C$58:$C$345>0,(Load_Shape!AL$17:AL$304*AM$7*AM$31+$G$58:$G$345*AM$32+$H$58:$H$345*AM$33)/$C$58:$C$345-EN$58:EN$345)))","v":63.227724607561292},{"$f":"-SUM(IF($A$58:$A$345=$FS30,IF(EO$58:EO$345-(Load_Shape!AM$17:AM$304*AN$7*AN$31+$G$58:$G$345*AN$32+$H$58:$H$345*AN$33)/$C$58:$C$345>0,(Load_Shape!AM$17:AM$304*AN$7*AN$31+$G$58:$G$345*AN$32+$H$58:$H$345*AN$33)/$C$58:$C$345-EO$58:EO$345)))","v":62.212707552087522},{"$f":"-SUM(IF($A$58:$A$345=$FS30,IF(EP$58:EP$345-(Load_Shape!AN$17:AN$304*AO$7*AO$31+$G$58:$G$345*AO$32+$H$58:$H$345*AO$33)/$C$58:$C$345>0,(Load_Shape!AN$17:AN$304*AO$7*AO$31+$G$58:$G$345*AO$32+$H$58:$H$345*AO$33)/$C$58:$C$345-EP$58:EP$345)))","v":63.406556644868765},{"$f":"-SUM(IF($A$58:$A$345=$FS30,IF(EQ$58:EQ$345-(Load_Shape!AO$17:AO$304*AP$7*AP$31+$G$58:$G$345*AP$32+$H$58:$H$345*AP$33)/$C$58:$C$345>0,(Load_Shape!AO$17:AO$304*AP$7*AP$31+$G$58:$G$345*AP$32+$H$58:$H$345*AP$33)/$C$58:$C$345-EQ$58:EQ$345)))","v":64.674893092449352},{"$f":"-SUM(IF($A$58:$A$345=$FS30,IF(ER$58:ER$345-(Load_Shape!AP$17:AP$304*AQ$7*AQ$31+$G$58:$G$345*AQ$32+$H$58:$H$345*AQ$33)/$C$58:$C$345>0,(Load_Shape!AP$17:AP$304*AQ$7*AQ$31+$G$58:$G$345*AQ$32+$H$58:$H$345*AQ$33)/$C$58:$C$345-ER$58:ER$345)))","v":65.931480925041768},{"$f":"-SUM(IF($A$58:$A$345=$FS30,IF(ES$58:ES$345-(Load_Shape!AQ$17:AQ$304*AR$7*AR$31+$G$58:$G$345*AR$32+$H$58:$H$345*AR$33)/$C$58:$C$345>0,(Load_Shape!AQ$17:AQ$304*AR$7*AR$31+$G$58:$G$345*AR$32+$H$58:$H$345*AR$33)/$C$58:$C$345-ES$58:ES$345)))","v":67.172308123610591},{"$f":"-SUM(IF($A$58:$A$345=$FS30,IF(ET$58:ET$345-(Load_Shape!AR$17:AR$304*AS$7*AS$31+$G$58:$G$345*AS$32+$H$58:$H$345*AS$33)/$C$58:$C$345>0,(Load_Shape!AR$17:AR$304*AS$7*AS$31+$G$58:$G$345*AS$32+$H$58:$H$345*AS$33)/$C$58:$C$345-ET$58:ET$345)))","v":68.424570511466356},{"$f":"-SUM(IF($A$58:$A$345=$FS30,IF(EU$58:EU$345-(Load_Shape!AS$17:AS$304*AT$7*AT$31+$G$58:$G$345*AT$32+$H$58:$H$345*AT$33)/$C$58:$C$345>0,(Load_Shape!AS$17:AS$304*AT$7*AT$31+$G$58:$G$345*AT$32+$H$58:$H$345*AT$33)/$C$58:$C$345-EU$58:EU$345)))","v":69.743146248887953},{"$f":"-SUM(IF($A$58:$A$345=$FS30,IF(EV$58:EV$345-(Load_Shape!AT$17:AT$304*AU$7*AU$31+$G$58:$G$345*AU$32+$H$58:$H$345*AU$33)/$C$58:$C$345>0,(Load_Shape!AT$17:AT$304*AU$7*AU$31+$G$58:$G$345*AU$32+$H$58:$H$345*AU$33)/$C$58:$C$345-EV$58:EV$345)))","v":71.218335946678934},{"$f":"-SUM(IF($A$58:$A$345=$FS30,IF(EW$58:EW$345-(Load_Shape!AU$17:AU$304*AV$7*AV$31+$G$58:$G$345*AV$32+$H$58:$H$345*AV$33)/$C$58:$C$345>0,(Load_Shape!AU$17:AU$304*AV$7*AV$31+$G$58:$G$345*AV$32+$H$58:$H$345*AV$33)/$C$58:$C$345-EW$58:EW$345)))","v":72.484054602775061},{"$f":"-SUM(IF($A$58:$A$345=$FS30,IF(EX$58:EX$345-(Load_Shape!AV$17:AV$304*AW$7*AW$31+$G$58:$G$345*AW$32+$H$58:$H$345*AW$33)/$C$58:$C$345>0,(Load_Shape!AV$17:AV$304*AW$7*AW$31+$G$58:$G$345*AW$32+$H$58:$H$345*AW$33)/$C$58:$C$345-EX$58:EX$345)))","v":73.627117246482015},{"$f":"-SUM(IF($A$58:$A$345=$FS30,IF(EY$58:EY$345-(Load_Shape!AW$17:AW$304*AX$7*AX$31+$G$58:$G$345*AX$32+$H$58:$H$345*AX$33)/$C$58:$C$345>0,(Load_Shape!AW$17:AW$304*AX$7*AX$31+$G$58:$G$345*AX$32+$H$58:$H$345*AX$33)/$C$58:$C$345-EY$58:EY$345)))","v":75.041835327802204},{"$f":"-SUM(IF($A$58:$A$345=$FS30,IF(EZ$58:EZ$345-(Load_Shape!AX$17:AX$304*AY$7*AY$31+$G$58:$G$345*AY$32+$H$58:$H$345*AY$33)/$C$58:$C$345>0,(Load_Shape!AX$17:AX$304*AY$7*AY$31+$G$58:$G$345*AY$32+$H$58:$H$345*AY$33)/$C$58:$C$345-EZ$58:EZ$345)))","v":76.504211321630862},{"$f":"-SUM(IF($A$58:$A$345=$FS30,IF(FA$58:FA$345-(Load_Shape!AY$17:AY$304*AZ$7*AZ$31+$G$58:$G$345*AZ$32+$H$58:$H$345*AZ$33)/$C$58:$C$345>0,(Load_Shape!AY$17:AY$304*AZ$7*AZ$31+$G$58:$G$345*AZ$32+$H$58:$H$345*AZ$33)/$C$58:$C$345-FA$58:FA$345)))","v":77.541981882334241},{"$f":"-SUM(IF($A$58:$A$345=$FS30,IF(FB$58:FB$345-(Load_Shape!AZ$17:AZ$304*BA$7*BA$31+$G$58:$G$345*BA$32+$H$58:$H$345*BA$33)/$C$58:$C$345>0,(Load_Shape!AZ$17:AZ$304*BA$7*BA$31+$G$58:$G$345*BA$32+$H$58:$H$345*BA$33)/$C$58:$C$345-FB$58:FB$345)))","v":78.863651542913203},{"$f":"-SUM(IF($A$58:$A$345=$FS30,IF(FC$58:FC$345-(Load_Shape!BA$17:BA$304*BB$7*BB$31+$G$58:$G$345*BB$32+$H$58:$H$345*BB$33)/$C$58:$C$345>0,(Load_Shape!BA$17:BA$304*BB$7*BB$31+$G$58:$G$345*BB$32+$H$58:$H$345*BB$33)/$C$58:$C$345-FC$58:FC$345)))","v":80.394662337244199},{"$f":"-SUM(IF($A$58:$A$345=$FS30,IF(FD$58:FD$345-(Load_Shape!BB$17:BB$304*BC$7*BC$31+$G$58:$G$345*BC$32+$H$58:$H$345*BC$33)/$C$58:$C$345>0,(Load_Shape!BB$17:BB$304*BC$7*BC$31+$G$58:$G$345*BC$32+$H$58:$H$345*BC$33)/$C$58:$C$345-FD$58:FD$345)))","v":81.611098772914531},{"$f":"-SUM(IF($A$58:$A$345=$FS30,IF(FE$58:FE$345-(Load_Shape!BC$17:BC$304*BD$7*BD$31+$G$58:$G$345*BD$32+$H$58:$H$345*BD$33)/$C$58:$C$345>0,(Load_Shape!BC$17:BC$304*BD$7*BD$31+$G$58:$G$345*BD$32+$H$58:$H$345*BD$33)/$C$58:$C$345-FE$58:FE$345)))","v":82.909210661012168},{"$f":"-SUM(IF($A$58:$A$345=$FS30,IF(FF$58:FF$345-(Load_Shape!BD$17:BD$304*BE$7*BE$31+$G$58:$G$345*BE$32+$H$58:$H$345*BE$33)/$C$58:$C$345>0,(Load_Shape!BD$17:BD$304*BE$7*BE$31+$G$58:$G$345*BE$32+$H$58:$H$345*BE$33)/$C$58:$C$345-FF$58:FF$345)))","v":84.613702611173764},{"$f":"-SUM(IF($A$58:$A$345=$FS30,IF(FG$58:FG$345-(Load_Shape!BE$17:BE$304*BF$7*BF$31+$G$58:$G$345*BF$32+$H$58:$H$345*BF$33)/$C$58:$C$345>0,(Load_Shape!BE$17:BE$304*BF$7*BF$31+$G$58:$G$345*BF$32+$H$58:$H$345*BF$33)/$C$58:$C$345-FG$58:FG$345)))","v":86.369996966843345},{"$f":"-SUM(IF($A$58:$A$345=$FS30,IF(FH$58:FH$345-(Load_Shape!BF$17:BF$304*BG$7*BG$31+$G$58:$G$345*BG$32+$H$58:$H$345*BG$33)/$C$58:$C$345>0,(Load_Shape!BF$17:BF$304*BG$7*BG$31+$G$58:$G$345*BG$32+$H$58:$H$345*BG$33)/$C$58:$C$345-FH$58:FH$345)))","v":88.094149095510474},{"$f":"-SUM(IF($A$58:$A$345=$FS30,IF(FI$58:FI$345-(Load_Shape!BG$17:BG$304*BH$7*BH$31+$G$58:$G$345*BH$32+$H$58:$H$345*BH$33)/$C$58:$C$345>0,(Load_Shape!BG$17:BG$304*BH$7*BH$31+$G$58:$G$345*BH$32+$H$58:$H$345*BH$33)/$C$58:$C$345-FI$58:FI$345)))","v":89.80325214288743},{"$f":"-SUM(IF($A$58:$A$345=$FS30,IF(FJ$58:FJ$345-(Load_Shape!BH$17:BH$304*BI$7*BI$31+$G$58:$G$345*BI$32+$H$58:$H$345*BI$33)/$C$58:$C$345>0,(Load_Shape!BH$17:BH$304*BI$7*BI$31+$G$58:$G$345*BI$32+$H$58:$H$345*BI$33)/$C$58:$C$345-FJ$58:FJ$345)))","v":91.080264129187896},{"$f":"-SUM(IF($A$58:$A$345=$FS30,IF(FK$58:FK$345-(Load_Shape!BI$17:BI$304*BJ$7*BJ$31+$G$58:$G$345*BJ$32+$H$58:$H$345*BJ$33)/$C$58:$C$345>0,(Load_Shape!BI$17:BI$304*BJ$7*BJ$31+$G$58:$G$345*BJ$32+$H$58:$H$345*BJ$33)/$C$58:$C$345-FK$58:FK$345)))","v":92.680763005055283},{"$f":"-SUM(IF($A$58:$A$345=$FS30,IF(FL$58:FL$345-(Load_Shape!BJ$17:BJ$304*BK$7*BK$31+$G$58:$G$345*BK$32+$H$58:$H$345*BK$33)/$C$58:$C$345>0,(Load_Shape!BJ$17:BJ$304*BK$7*BK$31+$G$58:$G$345*BK$32+$H$58:$H$345*BK$33)/$C$58:$C$345-FL$58:FL$345)))","v":94.046465095160045},{"$f":"-SUM(IF($A$58:$A$345=$FS30,IF(FM$58:FM$345-(Load_Shape!BK$17:BK$304*BL$7*BL$31+$G$58:$G$345*BL$32+$H$58:$H$345*BL$33)/$C$58:$C$345>0,(Load_Shape!BK$17:BK$304*BL$7*BL$31+$G$58:$G$345*BL$32+$H$58:$H$345*BL$33)/$C$58:$C$345-FM$58:FM$345)))","v":95.404431641051744},{"$f":"-SUM(IF($A$58:$A$345=$FS30,IF(FN$58:FN$345-(Load_Shape!BL$17:BL$304*BM$7*BM$31+$G$58:$G$345*BM$32+$H$58:$H$345*BM$33)/$C$58:$C$345>0,(Load_Shape!BL$17:BL$304*BM$7*BM$31+$G$58:$G$345*BM$32+$H$58:$H$345*BM$33)/$C$58:$C$345-FN$58:FN$345)))","v":97.142032492888305},{"$f":"-SUM(IF($A$58:$A$345=$FS30,IF(FO$58:FO$345-(Load_Shape!BM$17:BM$304*BN$7*BN$31+$G$58:$G$345*BN$32+$H$58:$H$345*BN$33)/$C$58:$C$345>0,(Load_Shape!BM$17:BM$304*BN$7*BN$31+$G$58:$G$345*BN$32+$H$58:$H$345*BN$33)/$C$58:$C$345-FO$58:FO$345)))","v":98.888447550545933},{"$f":"-SUM(IF($A$58:$A$345=$FS30,IF(FP$58:FP$345-(Load_Shape!BN$17:BN$304*BO$7*BO$31+$G$58:$G$345*BO$32+$H$58:$H$345*BO$33)/$C$58:$C$345>0,(Load_Shape!BN$17:BN$304*BO$7*BO$31+$G$58:$G$345*BO$32+$H$58:$H$345*BO$33)/$C$58:$C$345-FP$58:FP$345)))","v":100.61757741398999},{"$f":"-SUM(IF($A$58:$A$345=$FS30,IF(FQ$58:FQ$345-(Load_Shape!BO$17:BO$304*BP$7*BP$31+$G$58:$G$345*BP$32+$H$58:$H$345*BP$33)/$C$58:$C$345>0,(Load_Shape!BO$17:BO$304*BP$7*BP$31+$G$58:$G$345*BP$32+$H$58:$H$345*BP$33)/$C$58:$C$345-FQ$58:FQ$345)))","v":102.38914715969244},{"$f":"-SUM(IF($A$58:$A$345=$FS30,IF(FR$58:FR$345-(Load_Shape!BP$17:BP$304*BQ$7*BQ$31+$G$58:$G$345*BQ$32+$H$58:$H$345*BQ$33)/$C$58:$C$345>0,(Load_Shape!BP$17:BP$304*BQ$7*BQ$31+$G$58:$G$345*BQ$32+$H$58:$H$345*BQ$33)/$C$58:$C$345-FR$58:FR$345)))","v":104.15241279058371},null,23000,{"$f":"Dispatch_Curve!F105*1000","v":9750},{"$f":"Dispatch_Curve!G105*1000","v":9750},{"$f":"Dispatch_Curve!H105*1000","v":9000},{"$f":"Dispatch_Curve!I105*1000","v":9000},{"$f":"Dispatch_Curve!J105*1000","v":9000},{"$f":"Dispatch_Curve!K105*1000","v":9000},{"$f":"Dispatch_Curve!L105*1000","v":9000},{"$f":"Dispatch_Curve!M105*1000","v":9000},{"$f":"Dispatch_Curve!N105*1000","v":9000},{"$f":"Dispatch_Curve!O105*1000","v":9408.7900000000081},{"$f":"Dispatch_Curve!P105*1000","v":9408.7900000000081},{"$f":"Dispatch_Curve!Q105*1000","v":9408.7900000000081},{"$f":"Dispatch_Curve!R105*1000","v":9408.7900000000081},{"$f":"Dispatch_Curve!S105*1000","v":9408.7900000000081},{"$f":"Dispatch_Curve!T105*1000","v":9408.7900000000081},{"$f":"Dispatch_Curve!U105*1000","v":9408.7900000000081},{"$f":"Dispatch_Curve!V105*1000","v":9408.7900000000081},{"$f":"Dispatch_Curve!W105*1000","v":9408.7900000000081},{"$f":"Dispatch_Curve!X105*1000","v":9408.7900000000081},{"$f":"Dispatch_Curve!Y105*1000","v":9408.7900000000081},{"$f":"Dispatch_Curve!Z105*1000","v":9408.7900000000081},{"$f":"Dispatch_Curve!AA105*1000","v":9408.7900000000081},{"$f":"Dispatch_Curve!AB105*1000","v":9408.7900000000081},{"$f":"Dispatch_Curve!AC105*1000","v":9408.7900000000081},{"$f":"Dispatch_Curve!AD105*1000","v":9408.7900000000081},{"$f":"Dispatch_Curve!AE105*1000","v":9408.7900000000081},{"$f":"Dispatch_Curve!AF105*1000","v":9408.7900000000081},{"$f":"Dispatch_Curve!AG105*1000","v":9408.7900000000081},{"$f":"Dispatch_Curve!AH105*1000","v":9408.7900000000081},{"$f":"Dispatch_Curve!AI105*1000","v":9408.7900000000081},{"$f":"Dispatch_Curve!AJ105*1000","v":9408.7900000000081},{"$f":"Dispatch_Curve!AK105*1000","v":10500},{"$f":"Dispatch_Curve!AL105*1000","v":10500},{"$f":"Dispatch_Curve!AM105*1000","v":10500},{"$f":"Dispatch_Curve!AN105*1000","v":10500},{"$f":"Dispatch_Curve!AO105*1000","v":10500},{"$f":"Dispatch_Curve!AP105*1000","v":10500},{"$f":"Dispatch_Curve!AQ105*1000","v":10500},{"$f":"Dispatch_Curve!AR105*1000","v":10500},{"$f":"Dispatch_Curve!AS105*1000","v":10500},{"$f":"Dispatch_Curve!AT105*1000","v":10500},{"$f":"Dispatch_Curve!AU105*1000","v":10500},{"$f":"Dispatch_Curve!AV105*1000","v":10500},{"$f":"Dispatch_Curve!AW105*1000","v":10500},{"$f":"Dispatch_Curve!AX105*1000","v":10500},{"$f":"Dispatch_Curve!AY105*1000","v":10500},{"$f":"Dispatch_Curve!AZ105*1000","v":10490.964825139235},{"$f":"Dispatch_Curve!BA105*1000","v":10376.444674010592},{"$f":"Dispatch_Curve!BB105*1000","v":10098.106560217711},null,23000,{"$f":"Dispatch_Curve!F148*1000","v":7690.4432291666672},{"$f":"Dispatch_Curve!G148*1000","v":7608.8048958333338},{"$f":"Dispatch_Curve!H148*1000","v":7373.8920833333341},{"$f":"Dispatch_Curve!I148*1000","v":7373.8920833333341},{"$f":"Dispatch_Curve!J148*1000","v":7348.8920833333332},{"$f":"Dispatch_Curve!K148*1000","v":7348.8920833333332},{"$f":"Dispatch_Curve!L148*1000","v":7348.8920833333332},{"$f":"Dispatch_Curve!M148*1000","v":7348.8920833333332},{"$f":"Dispatch_Curve!N148*1000","v":7348.8920833333332},{"$f":"Dispatch_Curve!O148*1000","v":7365.9250000000011},{"$f":"Dispatch_Curve!P148*1000","v":7365.9250000000011},{"$f":"Dispatch_Curve!Q148*1000","v":7365.9250000000011},{"$f":"Dispatch_Curve!R148*1000","v":7365.9250000000011},{"$f":"Dispatch_Curve!S148*1000","v":7365.9250000000011},{"$f":"Dispatch_Curve!T148*1000","v":7365.9250000000011},{"$f":"Dispatch_Curve!U148*1000","v":7365.9250000000011},{"$f":"Dispatch_Curve!V148*1000","v":7365.9250000000011},{"$f":"Dispatch_Curve!W148*1000","v":7365.9250000000011},{"$f":"Dispatch_Curve!X148*1000","v":7365.9250000000011}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Requirement (%)",{"$f":"$E$6","v":0.25},{"$f":"$U$31","v":0.25},0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,4,{"$f":"-SUM(IF($A$58:$A$345=$FS31,IF(DV$58:DV$345-(Load_Shape!T$17:T$304*U$7*U$31+$G$58:$G$345*U$32+$H$58:$H$345*U$33)/$C$58:$C$345>0,(Load_Shape!T$17:T$304*U$7*U$31+$G$58:$G$345*U$32+$H$58:$H$345*U$33)/$C$58:$C$345-DV$58:DV$345)))","v":133.4381415541439},{"$f":"-SUM(IF($A$58:$A$345=$FS31,IF(DW$58:DW$345-(Load_Shape!U$17:U$304*V$7*V$31+$G$58:$G$345*V$32+$H$58:$H$345*V$33)/$C$58:$C$345>0,(Load_Shape!U$17:U$304*V$7*V$31+$G$58:$G$345*V$32+$H$58:$H$345*V$33)/$C$58:$C$345-DW$58:DW$345)))","v":105.65415532631984},{"$f":"-SUM(IF($A$58:$A$345=$FS31,IF(DX$58:DX$345-(Load_Shape!V$17:V$304*W$7*W$31+$G$58:$G$345*W$32+$H$58:$H$345*W$33)/$C$58:$C$345>0,(Load_Shape!V$17:V$304*W$7*W$31+$G$58:$G$345*W$32+$H$58:$H$345*W$33)/$C$58:$C$345-DX$58:DX$345)))","v":140.24126035234653},{"$f":"-SUM(IF($A$58:$A$345=$FS31,IF(DY$58:DY$345-(Load_Shape!W$17:W$304*X$7*X$31+$G$58:$G$345*X$32+$H$58:$H$345*X$33)/$C$58:$C$345>0,(Load_Shape!W$17:W$304*X$7*X$31+$G$58:$G$345*X$32+$H$58:$H$345*X$33)/$C$58:$C$345-DY$58:DY$345)))","v":114.304771333247},{"$f":"-SUM(IF($A$58:$A$345=$FS31,IF(DZ$58:DZ$345-(Load_Shape!X$17:X$304*Y$7*Y$31+$G$58:$G$345*Y$32+$H$58:$H$345*Y$33)/$C$58:$C$345>0,(Load_Shape!X$17:X$304*Y$7*Y$31+$G$58:$G$345*Y$32+$H$58:$H$345*Y$33)/$C$58:$C$345-DZ$58:DZ$345)))","v":91.496708915429181},{"$f":"-SUM(IF($A$58:$A$345=$FS31,IF(EA$58:EA$345-(Load_Shape!Y$17:Y$304*Z$7*Z$31+$G$58:$G$345*Z$32+$H$58:$H$345*Z$33)/$C$58:$C$345>0,(Load_Shape!Y$17:Y$304*Z$7*Z$31+$G$58:$G$345*Z$32+$H$58:$H$345*Z$33)/$C$58:$C$345-EA$58:EA$345)))","v":62.899580434246147},{"$f":"-SUM(IF($A$58:$A$345=$FS31,IF(EB$58:EB$345-(Load_Shape!Z$17:Z$304*AA$7*AA$31+$G$58:$G$345*AA$32+$H$58:$H$345*AA$33)/$C$58:$C$345>0,(Load_Shape!Z$17:Z$304*AA$7*AA$31+$G$58:$G$345*AA$32+$H$58:$H$345*AA$33)/$C$58:$C$345-EB$58:EB$345)))","v":47.260272696963746},{"$f":"-SUM(IF($A$58:$A$345=$FS31,IF(EC$58:EC$345-(Load_Shape!AA$17:AA$304*AB$7*AB$31+$G$58:$G$345*AB$32+$H$58:$H$345*AB$33)/$C$58:$C$345>0,(Load_Shape!AA$17:AA$304*AB$7*AB$31+$G$58:$G$345*AB$32+$H$58:$H$345*AB$33)/$C$58:$C$345-EC$58:EC$345)))","v":42.785189790363091},{"$f":"-SUM(IF($A$58:$A$345=$FS31,IF(ED$58:ED$345-(Load_Shape!AB$17:AB$304*AC$7*AC$31+$G$58:$G$345*AC$32+$H$58:$H$345*AC$33)/$C$58:$C$345>0,(Load_Shape!AB$17:AB$304*AC$7*AC$31+$G$58:$G$345*AC$32+$H$58:$H$345*AC$33)/$C$58:$C$345-ED$58:ED$345)))","v":36.19778434502873},{"$f":"-SUM(IF($A$58:$A$345=$FS31,IF(EE$58:EE$345-(Load_Shape!AC$17:AC$304*AD$7*AD$31+$G$58:$G$345*AD$32+$H$58:$H$345*AD$33)/$C$58:$C$345>0,(Load_Shape!AC$17:AC$304*AD$7*AD$31+$G$58:$G$345*AD$32+$H$58:$H$345*AD$33)/$C$58:$C$345-EE$58:EE$345)))","v":32.349490492535985},{"$f":"-SUM(IF($A$58:$A$345=$FS31,IF(EF$58:EF$345-(Load_Shape!AD$17:AD$304*AE$7*AE$31+$G$58:$G$345*AE$32+$H$58:$H$345*AE$33)/$C$58:$C$345>0,(Load_Shape!AD$17:AD$304*AE$7*AE$31+$G$58:$G$345*AE$32+$H$58:$H$345*AE$33)/$C$58:$C$345-EF$58:EF$345)))","v":29.605008310691836},{"$f":"-SUM(IF($A$58:$A$345=$FS31,IF(EG$58:EG$345-(Load_Shape!AE$17:AE$304*AF$7*AF$31+$G$58:$G$345*AF$32+$H$58:$H$345*AF$33)/$C$58:$C$345>0,(Load_Shape!AE$17:AE$304*AF$7*AF$31+$G$58:$G$345*AF$32+$H$58:$H$345*AF$33)/$C$58:$C$345-EG$58:EG$345)))","v":30.024633888489134},{"$f":"-SUM(IF($A$58:$A$345=$FS31,IF(EH$58:EH$345-(Load_Shape!AF$17:AF$304*AG$7*AG$31+$G$58:$G$345*AG$32+$H$58:$H$345*AG$33)/$C$58:$C$345>0,(Load_Shape!AF$17:AF$304*AG$7*AG$31+$G$58:$G$345*AG$32+$H$58:$H$345*AG$33)/$C$58:$C$345-EH$58:EH$345)))","v":30.348301532237215},{"$f":"-SUM(IF($A$58:$A$345=$FS31,IF(EI$58:EI$345-(Load_Shape!AG$17:AG$304*AH$7*AH$31+$G$58:$G$345*AH$32+$H$58:$H$345*AH$33)/$C$58:$C$345>0,(Load_Shape!AG$17:AG$304*AH$7*AH$31+$G$58:$G$345*AH$32+$H$58:$H$345*AH$33)/$C$58:$C$345-EI$58:EI$345)))","v":57.849663904697309},{"$f":"-SUM(IF($A$58:$A$345=$FS31,IF(EJ$58:EJ$345-(Load_Shape!AH$17:AH$304*AI$7*AI$31+$G$58:$G$345*AI$32+$H$58:$H$345*AI$33)/$C$58:$C$345>0,(Load_Shape!AH$17:AH$304*AI$7*AI$31+$G$58:$G$345*AI$32+$H$58:$H$345*AI$33)/$C$58:$C$345-EJ$58:EJ$345)))","v":58.038558073316764},{"$f":"-SUM(IF($A$58:$A$345=$FS31,IF(EK$58:EK$345-(Load_Shape!AI$17:AI$304*AJ$7*AJ$31+$G$58:$G$345*AJ$32+$H$58:$H$345*AJ$33)/$C$58:$C$345>0,(Load_Shape!AI$17:AI$304*AJ$7*AJ$31+$G$58:$G$345*AJ$32+$H$58:$H$345*AJ$33)/$C$58:$C$345-EK$58:EK$345)))","v":56.920964747346588},{"$f":"-SUM(IF($A$58:$A$345=$FS31,IF(EL$58:EL$345-(Load_Shape!AJ$17:AJ$304*AK$7*AK$31+$G$58:$G$345*AK$32+$H$58:$H$345*AK$33)/$C$58:$C$345>0,(Load_Shape!AJ$17:AJ$304*AK$7*AK$31+$G$58:$G$345*AK$32+$H$58:$H$345*AK$33)/$C$58:$C$345-EL$58:EL$345)))","v":47.911162240119452},{"$f":"-SUM(IF($A$58:$A$345=$FS31,IF(EM$58:EM$345-(Load_Shape!AK$17:AK$304*AL$7*AL$31+$G$58:$G$345*AL$32+$H$58:$H$345*AL$33)/$C$58:$C$345>0,(Load_Shape!AK$17:AK$304*AL$7*AL$31+$G$58:$G$345*AL$32+$H$58:$H$345*AL$33)/$C$58:$C$345-EM$58:EM$345)))","v":45.489828315107928},{"$f":"-SUM(IF($A$58:$A$345=$FS31,IF(EN$58:EN$345-(Load_Shape!AL$17:AL$304*AM$7*AM$31+$G$58:$G$345*AM$32+$H$58:$H$345*AM$33)/$C$58:$C$345>0,(Load_Shape!AL$17:AL$304*AM$7*AM$31+$G$58:$G$345*AM$32+$H$58:$H$345*AM$33)/$C$58:$C$345-EN$58:EN$345)))","v":44.681252240414317},{"$f":"-SUM(IF($A$58:$A$345=$FS31,IF(EO$58:EO$345-(Load_Shape!AM$17:AM$304*AN$7*AN$31+$G$58:$G$345*AN$32+$H$58:$H$345*AN$33)/$C$58:$C$345>0,(Load_Shape!AM$17:AM$304*AN$7*AN$31+$G$58:$G$345*AN$32+$H$58:$H$345*AN$33)/$C$58:$C$345-EO$58:EO$345)))","v":43.763535368367968},{"$f":"-SUM(IF($A$58:$A$345=$FS31,IF(EP$58:EP$345-(Load_Shape!AN$17:AN$304*AO$7*AO$31+$G$58:$G$345*AO$32+$H$58:$H$345*AO$33)/$C$58:$C$345>0,(Load_Shape!AN$17:AN$304*AO$7*AO$31+$G$58:$G$345*AO$32+$H$58:$H$345*AO$33)/$C$58:$C$345-EP$58:EP$345)))","v":44.730940855217263},{"$f":"-SUM(IF($A$58:$A$345=$FS31,IF(EQ$58:EQ$345-(Load_Shape!AO$17:AO$304*AP$7*AP$31+$G$58:$G$345*AP$32+$H$58:$H$345*AP$33)/$C$58:$C$345>0,(Load_Shape!AO$17:AO$304*AP$7*AP$31+$G$58:$G$345*AP$32+$H$58:$H$345*AP$33)/$C$58:$C$345-EQ$58:EQ$345)))","v":45.701234213791778},{"$f":"-SUM(IF($A$58:$A$345=$FS31,IF(ER$58:ER$345-(Load_Shape!AP$17:AP$304*AQ$7*AQ$31+$G$58:$G$345*AQ$32+$H$58:$H$345*AQ$33)/$C$58:$C$345>0,(Load_Shape!AP$17:AP$304*AQ$7*AQ$31+$G$58:$G$345*AQ$32+$H$58:$H$345*AQ$33)/$C$58:$C$345-ER$58:ER$345)))","v":46.674473557312211},{"$f":"-SUM(IF($A$58:$A$345=$FS31,IF(ES$58:ES$345-(Load_Shape!AQ$17:AQ$304*AR$7*AR$31+$G$58:$G$345*AR$32+$H$58:$H$345*AR$33)/$C$58:$C$345>0,(Load_Shape!AQ$17:AQ$304*AR$7*AR$31+$G$58:$G$345*AR$32+$H$58:$H$345*AR$33)/$C$58:$C$345-ES$58:ES$345)))","v":47.647585767749845},{"$f":"-SUM(IF($A$58:$A$345=$FS31,IF(ET$58:ET$345-(Load_Shape!AR$17:AR$304*AS$7*AS$31+$G$58:$G$345*AS$32+$H$58:$H$345*AS$33)/$C$58:$C$345>0,(Load_Shape!AR$17:AR$304*AS$7*AS$31+$G$58:$G$345*AS$32+$H$58:$H$345*AS$33)/$C$58:$C$345-ET$58:ET$345)))","v":48.618479585601015},{"$f":"-SUM(IF($A$58:$A$345=$FS31,IF(EU$58:EU$345-(Load_Shape!AS$17:AS$304*AT$7*AT$31+$G$58:$G$345*AT$32+$H$58:$H$345*AT$33)/$C$58:$C$345>0,(Load_Shape!AS$17:AS$304*AT$7*AT$31+$G$58:$G$345*AT$32+$H$58:$H$345*AT$33)/$C$58:$C$345-EU$58:EU$345)))","v":49.599325577722645},{"$f":"-SUM(IF($A$58:$A$345=$FS31,IF(EV$58:EV$345-(Load_Shape!AT$17:AT$304*AU$7*AU$31+$G$58:$G$345*AU$32+$H$58:$H$345*AU$33)/$C$58:$C$345>0,(Load_Shape!AT$17:AT$304*AU$7*AU$31+$G$58:$G$345*AU$32+$H$58:$H$345*AU$33)/$C$58:$C$345-EV$58:EV$345)))","v":50.594894077402252},{"$f":"-SUM(IF($A$58:$A$345=$FS31,IF(EW$58:EW$345-(Load_Shape!AU$17:AU$304*AV$7*AV$31+$G$58:$G$345*AV$32+$H$58:$H$345*AV$33)/$C$58:$C$345>0,(Load_Shape!AU$17:AU$304*AV$7*AV$31+$G$58:$G$345*AV$32+$H$58:$H$345*AV$33)/$C$58:$C$345-EW$58:EW$345)))","v":51.580497608813559},{"$f":"-SUM(IF($A$58:$A$345=$FS31,IF(EX$58:EX$345-(Load_Shape!AV$17:AV$304*AW$7*AW$31+$G$58:$G$345*AW$32+$H$58:$H$345*AW$33)/$C$58:$C$345>0,(Load_Shape!AV$17:AV$304*AW$7*AW$31+$G$58:$G$345*AW$32+$H$58:$H$345*AW$33)/$C$58:$C$345-EX$58:EX$345)))","v":52.572865264660862},{"$f":"-SUM(IF($A$58:$A$345=$FS31,IF(EY$58:EY$345-(Load_Shape!AW$17:AW$304*AX$7*AX$31+$G$58:$G$345*AX$32+$H$58:$H$345*AX$33)/$C$58:$C$345>0,(Load_Shape!AW$17:AW$304*AX$7*AX$31+$G$58:$G$345*AX$32+$H$58:$H$345*AX$33)/$C$58:$C$345-EY$58:EY$345)))","v":53.57941517580295},{"$f":"-SUM(IF($A$58:$A$345=$FS31,IF(EZ$58:EZ$345-(Load_Shape!AX$17:AX$304*AY$7*AY$31+$G$58:$G$345*AY$32+$H$58:$H$345*AY$33)/$C$58:$C$345>0,(Load_Shape!AX$17:AX$304*AY$7*AY$31+$G$58:$G$345*AY$32+$H$58:$H$345*AY$33)/$C$58:$C$345-EZ$58:EZ$345)))","v":54.593883313861824},{"$f":"-SUM(IF($A$58:$A$345=$FS31,IF(FA$58:FA$345-(Load_Shape!AY$17:AY$304*AZ$7*AZ$31+$G$58:$G$345*AZ$32+$H$58:$H$345*AZ$33)/$C$58:$C$345>0,(Load_Shape!AY$17:AY$304*AZ$7*AZ$31+$G$58:$G$345*AZ$32+$H$58:$H$345*AZ$33)/$C$58:$C$345-FA$58:FA$345)))","v":55.575515222441638},{"$f":"-SUM(IF($A$58:$A$345=$FS31,IF(FB$58:FB$345-(Load_Shape!AZ$17:AZ$304*BA$7*BA$31+$G$58:$G$345*BA$32+$H$58:$H$345*BA$33)/$C$58:$C$345>0,(Load_Shape!AZ$17:AZ$304*BA$7*BA$31+$G$58:$G$345*BA$32+$H$58:$H$345*BA$33)/$C$58:$C$345-FB$58:FB$345)))","v":56.587053320817446},{"$f":"-SUM(IF($A$58:$A$345=$FS31,IF(FC$58:FC$345-(Load_Shape!BA$17:BA$304*BB$7*BB$31+$G$58:$G$345*BB$32+$H$58:$H$345*BB$33)/$C$58:$C$345>0,(Load_Shape!BA$17:BA$304*BB$7*BB$31+$G$58:$G$345*BB$32+$H$58:$H$345*BB$33)/$C$58:$C$345-FC$58:FC$345)))","v":57.612670098994073},{"$f":"-SUM(IF($A$58:$A$345=$FS31,IF(FD$58:FD$345-(Load_Shape!BB$17:BB$304*BC$7*BC$31+$G$58:$G$345*BC$32+$H$58:$H$345*BC$33)/$C$58:$C$345>0,(Load_Shape!BB$17:BB$304*BC$7*BC$31+$G$58:$G$345*BC$32+$H$58:$H$345*BC$33)/$C$58:$C$345-FD$58:FD$345)))","v":58.621473812024156},{"$f":"-SUM(IF($A$58:$A$345=$FS31,IF(FE$58:FE$345-(Load_Shape!BC$17:BC$304*BD$7*BD$31+$G$58:$G$345*BD$32+$H$58:$H$345*BD$33)/$C$58:$C$345>0,(Load_Shape!BC$17:BC$304*BD$7*BD$31+$G$58:$G$345*BD$32+$H$58:$H$345*BD$33)/$C$58:$C$345-FE$58:FE$345)))","v":59.640235879887804},{"$f":"-SUM(IF($A$58:$A$345=$FS31,IF(FF$58:FF$345-(Load_Shape!BD$17:BD$304*BE$7*BE$31+$G$58:$G$345*BE$32+$H$58:$H$345*BE$33)/$C$58:$C$345>0,(Load_Shape!BD$17:BD$304*BE$7*BE$31+$G$58:$G$345*BE$32+$H$58:$H$345*BE$33)/$C$58:$C$345-FF$58:FF$345)))","v":60.689479616662517},{"$f":"-SUM(IF($A$58:$A$345=$FS31,IF(FG$58:FG$345-(Load_Shape!BE$17:BE$304*BF$7*BF$31+$G$58:$G$345*BF$32+$H$58:$H$345*BF$33)/$C$58:$C$345>0,(Load_Shape!BE$17:BE$304*BF$7*BF$31+$G$58:$G$345*BF$32+$H$58:$H$345*BF$33)/$C$58:$C$345-FG$58:FG$345)))","v":61.743987589110361},{"$f":"-SUM(IF($A$58:$A$345=$FS31,IF(FH$58:FH$345-(Load_Shape!BF$17:BF$304*BG$7*BG$31+$G$58:$G$345*BG$32+$H$58:$H$345*BG$33)/$C$58:$C$345>0,(Load_Shape!BF$17:BF$304*BG$7*BG$31+$G$58:$G$345*BG$32+$H$58:$H$345*BG$33)/$C$58:$C$345-FH$58:FH$345)))","v":63.016266788520944},{"$f":"-SUM(IF($A$58:$A$345=$FS31,IF(FI$58:FI$345-(Load_Shape!BG$17:BG$304*BH$7*BH$31+$G$58:$G$345*BH$32+$H$58:$H$345*BH$33)/$C$58:$C$345>0,(Load_Shape!BG$17:BG$304*BH$7*BH$31+$G$58:$G$345*BH$32+$H$58:$H$345*BH$33)/$C$58:$C$345-FI$58:FI$345)))","v":64.40725478551208},{"$f":"-SUM(IF($A$58:$A$345=$FS31,IF(FJ$58:FJ$345-(Load_Shape!BH$17:BH$304*BI$7*BI$31+$G$58:$G$345*BI$32+$H$58:$H$345*BI$33)/$C$58:$C$345>0,(Load_Shape!BH$17:BH$304*BI$7*BI$31+$G$58:$G$345*BI$32+$H$58:$H$345*BI$33)/$C$58:$C$345-FJ$58:FJ$345)))","v":65.564385508851316},{"$f":"-SUM(IF($A$58:$A$345=$FS31,IF(FK$58:FK$345-(Load_Shape!BI$17:BI$304*BJ$7*BJ$31+$G$58:$G$345*BJ$32+$H$58:$H$345*BJ$33)/$C$58:$C$345>0,(Load_Shape!BI$17:BI$304*BJ$7*BJ$31+$G$58:$G$345*BJ$32+$H$58:$H$345*BJ$33)/$C$58:$C$345-FK$58:FK$345)))","v":66.902518609161902},{"$f":"-SUM(IF($A$58:$A$345=$FS31,IF(FL$58:FL$345-(Load_Shape!BJ$17:BJ$304*BK$7*BK$31+$G$58:$G$345*BK$32+$H$58:$H$345*BK$33)/$C$58:$C$345>0,(Load_Shape!BJ$17:BJ$304*BK$7*BK$31+$G$58:$G$345*BK$32+$H$58:$H$345*BK$33)/$C$58:$C$345-FL$58:FL$345)))","v":68.113857615700951},{"$f":"-SUM(IF($A$58:$A$345=$FS31,IF(FM$58:FM$345-(Load_Shape!BK$17:BK$304*BL$7*BL$31+$G$58:$G$345*BL$32+$H$58:$H$345*BL$33)/$C$58:$C$345>0,(Load_Shape!BK$17:BK$304*BL$7*BL$31+$G$58:$G$345*BL$32+$H$58:$H$345*BL$33)/$C$58:$C$345-FM$58:FM$345)))","v":69.323091752892793},{"$f":"-SUM(IF($A$58:$A$345=$FS31,IF(FN$58:FN$345-(Load_Shape!BL$17:BL$304*BM$7*BM$31+$G$58:$G$345*BM$32+$H$58:$H$345*BM$33)/$C$58:$C$345>0,(Load_Shape!BL$17:BL$304*BM$7*BM$31+$G$58:$G$345*BM$32+$H$58:$H$345*BM$33)/$C$58:$C$345-FN$58:FN$345)))","v":70.748179474342507},{"$f":"-SUM(IF($A$58:$A$345=$FS31,IF(FO$58:FO$345-(Load_Shape!BM$17:BM$304*BN$7*BN$31+$G$58:$G$345*BN$32+$H$58:$H$345*BN$33)/$C$58:$C$345>0,(Load_Shape!BM$17:BM$304*BN$7*BN$31+$G$58:$G$345*BN$32+$H$58:$H$345*BN$33)/$C$58:$C$345-FO$58:FO$345)))","v":72.182627058859296},{"$f":"-SUM(IF($A$58:$A$345=$FS31,IF(FP$58:FP$345-(Load_Shape!BN$17:BN$304*BO$7*BO$31+$G$58:$G$345*BO$32+$H$58:$H$345*BO$33)/$C$58:$C$345>0,(Load_Shape!BN$17:BN$304*BO$7*BO$31+$G$58:$G$345*BO$32+$H$58:$H$345*BO$33)/$C$58:$C$345-FP$58:FP$345)))","v":73.621451432550572},{"$f":"-SUM(IF($A$58:$A$345=$FS31,IF(FQ$58:FQ$345-(Load_Shape!BO$17:BO$304*BP$7*BP$31+$G$58:$G$345*BP$32+$H$58:$H$345*BP$33)/$C$58:$C$345>0,(Load_Shape!BO$17:BO$304*BP$7*BP$31+$G$58:$G$345*BP$32+$H$58:$H$345*BP$33)/$C$58:$C$345-FQ$58:FQ$345)))","v":75.108576379100896},{"$f":"-SUM(IF($A$58:$A$345=$FS31,IF(FR$58:FR$345-(Load_Shape!BP$17:BP$304*BQ$7*BQ$31+$G$58:$G$345*BQ$32+$H$58:$H$345*BQ$33)/$C$58:$C$345>0,(Load_Shape!BP$17:BP$304*BQ$7*BQ$31+$G$58:$G$345*BQ$32+$H$58:$H$345*BQ$33)/$C$58:$C$345-FR$58:FR$345)))","v":76.691164156938072},null,24000,{"$f":"Dispatch_Curve!F106*1000","v":9750},{"$f":"Dispatch_Curve!G106*1000","v":9750},{"$f":"Dispatch_Curve!H106*1000","v":9240.202500000014},{"$f":"Dispatch_Curve!I106*1000","v":9369.6075000000128},{"$f":"Dispatch_Curve!J106*1000","v":9165.202500000014},{"$f":"Dispatch_Curve!K106*1000","v":9165.202500000014},{"$f":"Dispatch_Curve!L106*1000","v":9165.202500000014},{"$f":"Dispatch_Curve!M106*1000","v":9165.202500000014},{"$f":"Dispatch_Curve!N106*1000","v":9165.202500000014},{"$f":"Dispatch_Curve!O106*1000","v":10500},{"$f":"Dispatch_Curve!P106*1000","v":10500},{"$f":"Dispatch_Curve!Q106*1000","v":10500},{"$f":"Dispatch_Curve!R106*1000","v":10500},{"$f":"Dispatch_Curve!S106*1000","v":10500},{"$f":"Dispatch_Curve!T106*1000","v":10500},{"$f":"Dispatch_Curve!U106*1000","v":10500},{"$f":"Dispatch_Curve!V106*1000","v":10500},{"$f":"Dispatch_Curve!W106*1000","v":10500},{"$f":"Dispatch_Curve!X106*1000","v":10500},{"$f":"Dispatch_Curve!Y106*1000","v":10500},{"$f":"Dispatch_Curve!Z106*1000","v":10500},{"$f":"Dispatch_Curve!AA106*1000","v":10500},{"$f":"Dispatch_Curve!AB106*1000","v":10500},{"$f":"Dispatch_Curve!AC106*1000","v":10500},{"$f":"Dispatch_Curve!AD106*1000","v":10500},{"$f":"Dispatch_Curve!AE106*1000","v":10500},{"$f":"Dispatch_Curve!AF106*1000","v":10500},{"$f":"Dispatch_Curve!AG106*1000","v":10500},{"$f":"Dispatch_Curve!AH106*1000","v":10500},{"$f":"Dispatch_Curve!AI106*1000","v":10500},{"$f":"Dispatch_Curve!AJ106*1000","v":10500},{"$f":"Dispatch_Curve!AK106*1000","v":11715.904999999999},{"$f":"Dispatch_Curve!AL106*1000","v":11715.904999999999},{"$f":"Dispatch_Curve!AM106*1000","v":11715.904999999999},{"$f":"Dispatch_Curve!AN106*1000","v":11715.904999999999},{"$f":"Dispatch_Curve!AO106*1000","v":11715.904999999999},{"$f":"Dispatch_Curve!AP106*1000","v":11715.904999999999},{"$f":"Dispatch_Curve!AQ106*1000","v":11715.904999999999},{"$f":"Dispatch_Curve!AR106*1000","v":11715.904999999999},{"$f":"Dispatch_Curve!AS106*1000","v":11715.904999999999},{"$f":"Dispatch_Curve!AT106*1000","v":11715.904999999999},{"$f":"Dispatch_Curve!AU106*1000","v":11715.904999999999},{"$f":"Dispatch_Curve!AV106*1000","v":11715.904999999999},{"$f":"Dispatch_Curve!AW106*1000","v":11715.904999999999},{"$f":"Dispatch_Curve!AX106*1000","v":11715.904999999999},{"$f":"Dispatch_Curve!AY106*1000","v":11715.904999999999},{"$f":"Dispatch_Curve!AZ106*1000","v":11253.028251392476},{"$f":"Dispatch_Curve!BA106*1000","v":10720.548859036964},{"$f":"Dispatch_Curve!BB106*1000","v":10501.421312043531},null,24000,{"$f":"Dispatch_Curve!F149*1000","v":7772.8254999999999},{"$f":"Dispatch_Curve!G149*1000","v":7694.4526999999998},{"$f":"Dispatch_Curve!H149*1000","v":7448.5445000000009},{"$f":"Dispatch_Curve!I149*1000","v":7453.7206999999999},{"$f":"Dispatch_Curve!J149*1000","v":7421.5445000000009},{"$f":"Dispatch_Curve!K149*1000","v":7421.5445000000009},{"$f":"Dispatch_Curve!L149*1000","v":7421.5445000000009},{"$f":"Dispatch_Curve!M149*1000","v":7421.5445000000009},{"$f":"Dispatch_Curve!N149*1000","v":7421.5445000000009},{"$f":"Dispatch_Curve!O149*1000","v":7491.2880000000005},{"$f":"Dispatch_Curve!P149*1000","v":7491.2880000000005},{"$f":"Dispatch_Curve!Q149*1000","v":7491.2880000000005},{"$f":"Dispatch_Curve!R149*1000","v":7491.2880000000005},{"$f":"Dispatch_Curve!S149*1000","v":7491.2880000000005},{"$f":"Dispatch_Curve!T149*1000","v":7491.2880000000005},{"$f":"Dispatch_Curve!U149*1000","v":7491.2880000000005},{"$f":"Dispatch_Curve!V149*1000","v":7491.2880000000005},{"$f":"Dispatch_Curve!W149*1000","v":7491.2880000000005},{"$f":"Dispatch_Curve!X149*1000","v":7491.2880000000005}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,8,{"$f":"-SUM(IF($A$58:$A$345=$FS35,IF(DV$58:DV$345-(Load_Shape!T$17:T$304*U$7*U$31+$G$58:$G$345*U$32+$H$58:$H$345*U$33)/$C$58:$C$345>0,(Load_Shape!T$17:T$304*U$7*U$31+$G$58:$G$345*U$32+$H$58:$H$345*U$33)/$C$58:$C$345-DV$58:DV$345)))","v":282.98906266377185},{"$f":"-SUM(IF($A$58:$A$345=$FS35,IF(DW$58:DW$345-(Load_Shape!U$17:U$304*V$7*V$31+$G$58:$G$345*V$32+$H$58:$H$345*V$33)/$C$58:$C$345>0,(Load_Shape!U$17:U$304*V$7*V$31+$G$58:$G$345*V$32+$H$58:$H$345*V$33)/$C$58:$C$345-DW$58:DW$345)))","v":259.67619188325045},{"$f":"-SUM(IF($A$58:$A$345=$FS35,IF(DX$58:DX$345-(Load_Shape!V$17:V$304*W$7*W$31+$G$58:$G$345*W$32+$H$58:$H$345*W$33)/$C$58:$C$345>0,(Load_Shape!V$17:V$304*W$7*W$31+$G$58:$G$345*W$32+$H$58:$H$345*W$33)/$C$58:$C$345-DX$58:DX$345)))","v":295.60112591884638},{"$f":"-SUM(IF($A$58:$A$345=$FS35,IF(DY$58:DY$345-(Load_Shape!W$17:W$304*X$7*X$31+$G$58:$G$345*X$32+$H$58:$H$345*X$33)/$C$58:$C$345>0,(Load_Shape!W$17:W$304*X$7*X$31+$G$58:$G$345*X$32+$H$58:$H$345*X$33)/$C$58:$C$345-DY$58:DY$345)))","v":269.85263289734735},{"$f":"-SUM(IF($A$58:$A$345=$FS35,IF(DZ$58:DZ$345-(Load_Shape!X$17:X$304*Y$7*Y$31+$G$58:$G$345*Y$32+$H$58:$H$345*Y$33)/$C$58:$C$345>0,(Load_Shape!X$17:X$304*Y$7*Y$31+$G$58:$G$345*Y$32+$H$58:$H$345*Y$33)/$C$58:$C$345-DZ$58:DZ$345)))","v":247.12795900344011},{"$f":"-SUM(IF($A$58:$A$345=$FS35,IF(EA$58:EA$345-(Load_Shape!Y$17:Y$304*Z$7*Z$31+$G$58:$G$345*Z$32+$H$58:$H$345*Z$33)/$C$58:$C$345>0,(Load_Shape!Y$17:Y$304*Z$7*Z$31+$G$58:$G$345*Z$32+$H$58:$H$345*Z$33)/$C$58:$C$345-EA$58:EA$345)))","v":219.03320470766573},{"$f":"-SUM(IF($A$58:$A$345=$FS35,IF(EB$58:EB$345-(Load_Shape!Z$17:Z$304*AA$7*AA$31+$G$58:$G$345*AA$32+$H$58:$H$345*AA$33)/$C$58:$C$345>0,(Load_Shape!Z$17:Z$304*AA$7*AA$31+$G$58:$G$345*AA$32+$H$58:$H$345*AA$33)/$C$58:$C$345-EB$58:EB$345)))","v":186.0513938738174},{"$f":"-SUM(IF($A$58:$A$345=$FS35,IF(EC$58:EC$345-(Load_Shape!AA$17:AA$304*AB$7*AB$31+$G$58:$G$345*AB$32+$H$58:$H$345*AB$33)/$C$58:$C$345>0,(Load_Shape!AA$17:AA$304*AB$7*AB$31+$G$58:$G$345*AB$32+$H$58:$H$345*AB$33)/$C$58:$C$345-EC$58:EC$345)))","v":170.04561970583083},{"$f":"-SUM(IF($A$58:$A$345=$FS35,IF(ED$58:ED$345-(Load_Shape!AB$17:AB$304*AC$7*AC$31+$G$58:$G$345*AC$32+$H$58:$H$345*AC$33)/$C$58:$C$345>0,(Load_Shape!AB$17:AB$304*AC$7*AC$31+$G$58:$G$345*AC$32+$H$58:$H$345*AC$33)/$C$58:$C$345-ED$58:ED$345)))","v":149.71113788226265},{"$f":"-SUM(IF($A$58:$A$345=$FS35,IF(EE$58:EE$345-(Load_Shape!AC$17:AC$304*AD$7*AD$31+$G$58:$G$345*AD$32+$H$58:$H$345*AD$33)/$C$58:$C$345>0,(Load_Shape!AC$17:AC$304*AD$7*AD$31+$G$58:$G$345*AD$32+$H$58:$H$345*AD$33)/$C$58:$C$345-EE$58:EE$345)))","v":131.31518446092502},{"$f":"-SUM(IF($A$58:$A$345=$FS35,IF(EF$58:EF$345-(Load_Shape!AD$17:AD$304*AE$7*AE$31+$G$58:$G$345*AE$32+$H$58:$H$345*AE$33)/$C$58:$C$345>0,(Load_Shape!AD$17:AD$304*AE$7*AE$31+$G$58:$G$345*AE$32+$H$58:$H$345*AE$33)/$C$58:$C$345-EF$58:EF$345)))","v":122.05812766749527},{"$f":"-SUM(IF($A$58:$A$345=$FS35,IF(EG$58:EG$345-(Load_Shape!AE$17:AE$304*AF$7*AF$31+$G$58:$G$345*AF$32+$H$58:$H$345*AF$33)/$C$58:$C$345>0,(Load_Shape!AE$17:AE$304*AF$7*AF$31+$G$58:$G$345*AF$32+$H$58:$H$345*AF$33)/$C$58:$C$345-EG$58:EG$345)))","v":122.11592647349508},{"$f":"-SUM(IF($A$58:$A$345=$FS35,IF(EH$58:EH$345-(Load_Shape!AF$17:AF$304*AG$7*AG$31+$G$58:$G$345*AG$32+$H$58:$H$345*AG$33)/$C$58:$C$345>0,(Load_Shape!AF$17:AF$304*AG$7*AG$31+$G$58:$G$345*AG$32+$H$58:$H$345*AG$33)/$C$58:$C$345-EH$58:EH$345)))","v":121.50814665119499},{"$f":"-SUM(IF($A$58:$A$345=$FS35,IF(EI$58:EI$345-(Load_Shape!AG$17:AG$304*AH$7*AH$31+$G$58:$G$345*AH$32+$H$58:$H$345*AH$33)/$C$58:$C$345>0,(Load_Shape!AG$17:AG$304*AH$7*AH$31+$G$58:$G$345*AH$32+$H$58:$H$345*AH$33)/$C$58:$C$345-EI$58:EI$345)))","v":157.63744806295287},{"$f":"-SUM(IF($A$58:$A$345=$FS35,IF(EJ$58:EJ$345-(Load_Shape!AH$17:AH$304*AI$7*AI$31+$G$58:$G$345*AI$32+$H$58:$H$345*AI$33)/$C$58:$C$345>0,(Load_Shape!AH$17:AH$304*AI$7*AI$31+$G$58:$G$345*AI$32+$H$58:$H$345*AI$33)/$C$58:$C$345-EJ$58:EJ$345)))","v":156.93395880753627},{"$f":"-SUM(IF($A$58:$A$345=$FS35,IF(EK$58:EK$345-(Load_Shape!AI$17:AI$304*AJ$7*AJ$31+$G$58:$G$345*AJ$32+$H$58:$H$345*AJ$33)/$C$58:$C$345>0,(Load_Shape!AI$17:AI$304*AJ$7*AJ$31+$G$58:$G$345*AJ$32+$H$58:$H$345*AJ$33)/$C$58:$C$345-EK$58:EK$345)))","v":150.39530827036276},{"$f":"-SUM(IF($A$58:$A$345=$FS35,IF(EL$58:EL$345-(Load_Shape!AJ$17:AJ$304*AK$7*AK$31+$G$58:$G$345*AK$32+$H$58:$H$345*AK$33)/$C$58:$C$345>0,(Load_Shape!AJ$17:AJ$304*AK$7*AK$31+$G$58:$G$345*AK$32+$H$58:$H$345*AK$33)/$C$58:$C$345-EL$58:EL$345)))","v":139.90770682234043},{"$f":"-SUM(IF($A$58:$A$345=$FS35,IF(EM$58:EM$345-(Load_Shape!AK$17:AK$304*AL$7*AL$31+$G$58:$G$345*AL$32+$H$58:$H$345*AL$33)/$C$58:$C$345>0,(Load_Shape!AK$17:AK$304*AL$7*AL$31+$G$58:$G$345*AL$32+$H$58:$H$345*AL$33)/$C$58:$C$345-EM$58:EM$345)))","v":132.65449401522056},{"$f":"-SUM(IF($A$58:$A$345=$FS35,IF(EN$58:EN$345-(Load_Shape!AL$17:AL$304*AM$7*AM$31+$G$58:$G$345*AM$32+$H$58:$H$345*AM$33)/$C$58:$C$345>0,(Load_Shape!AL$17:AL$304*AM$7*AM$31+$G$58:$G$345*AM$32+$H$58:$H$345*AM$33)/$C$58:$C$345-EN$58:EN$345)))","v":128.59259273716884},{"$f":"-SUM(IF($A$58:$A$345=$FS35,IF(EO$58:EO$345-(Load_Shape!AM$17:AM$304*AN$7*AN$31+$G$58:$G$345*AN$32+$H$58:$H$345*AN$33)/$C$58:$C$345>0,(Load_Shape!AM$17:AM$304*AN$7*AN$31+$G$58:$G$345*AN$32+$H$58:$H$345*AN$33)/$C$58:$C$345-EO$58:EO$345)))","v":128.03278100303501},{"$f":"-SUM(IF($A$58:$A$345=$FS35,IF(EP$58:EP$345-(Load_Shape!AN$17:AN$304*AO$7*AO$31+$G$58:$G$345*AO$32+$H$58:$H$345*AO$33)/$C$58:$C$345>0,(Load_Shape!AN$17:AN$304*AO$7*AO$31+$G$58:$G$345*AO$32+$H$58:$H$345*AO$33)/$C$58:$C$345-EP$58:EP$345)))","v":129.95419633118874},{"$f":"-SUM(IF($A$58:$A$345=$FS35,IF(EQ$58:EQ$345-(Load_Shape!AO$17:AO$304*AP$7*AP$31+$G$58:$G$345*AP$32+$H$58:$H$345*AP$33)/$C$58:$C$345>0,(Load_Shape!AO$17:AO$304*AP$7*AP$31+$G$58:$G$345*AP$32+$H$58:$H$345*AP$33)/$C$58:$C$345-EQ$58:EQ$345)))","v":131.86493423680886},{"$f":"-SUM(IF($A$58:$A$345=$FS35,IF(ER$58:ER$345-(Load_Shape!AP$17:AP$304*AQ$7*AQ$31+$G$58:$G$345*AQ$32+$H$58:$H$345*AQ$33)/$C$58:$C$345>0,(Load_Shape!AP$17:AP$304*AQ$7*AQ$31+$G$58:$G$345*AQ$32+$H$58:$H$345*AQ$33)/$C$58:$C$345-ER$58:ER$345)))","v":133.66446399249583},{"$f":"-SUM(IF($A$58:$A$345=$FS35,IF(ES$58:ES$345-(Load_Shape!AQ$17:AQ$304*AR$7*AR$31+$G$58:$G$345*AR$32+$H$58:$H$345*AR$33)/$C$58:$C$345>0,(Load_Shape!AQ$17:AQ$304*AR$7*AR$31+$G$58:$G$345*AR$32+$H$58:$H$345*AR$33)/$C$58:$C$345-ES$58:ES$345)))","v":135.32331838577679},{"$f":"-SUM(IF($A$58:$A$345=$FS35,IF(ET$58:ET$345-(Load_Shape!AR$17:AR$304*AS$7*AS$31+$G$58:$G$345*AS$32+$H$58:$H$345*AS$33)/$C$58:$C$345>0,(Load_Shape!AR$17:AR$304*AS$7*AS$31+$G$58:$G$345*AS$32+$H$58:$H$345*AS$33)/$C$58:$C$345-ET$58:ET$345)))","v":136.84056106650633},{"$f":"-SUM(IF($A$58:$A$345=$FS35,IF(EU$58:EU$345-(Load_Shape!AS$17:AS$304*AT$7*AT$31+$G$58:$G$345*AT$32+$H$58:$H$345*AT$33)/$C$58:$C$345>0,(Load_Shape!AS$17:AS$304*AT$7*AT$31+$G$58:$G$345*AT$32+$H$58:$H$345*AT$33)/$C$58:$C$345-EU$58:EU$345)))","v":138.58170286478619},{"$f":"-SUM(IF($A$58:$A$345=$FS35,IF(EV$58:EV$345-(Load_Shape!AT$17:AT$304*AU$7*AU$31+$G$58:$G$345*AU$32+$H$58:$H$345*AU$33)/$C$58:$C$345>0,(Load_Shape!AT$17:AT$304*AU$7*AU$31+$G$58:$G$345*AU$32+$H$58:$H$345*AU$33)/$C$58:$C$345-EV$58:EV$345)))","v":140.80418409022136},{"$f":"-SUM(IF($A$58:$A$345=$FS35,IF(EW$58:EW$345-(Load_Shape!AU$17:AU$304*AV$7*AV$31+$G$58:$G$345*AV$32+$H$58:$H$345*AV$33)/$C$58:$C$345>0,(Load_Shape!AU$17:AU$304*AV$7*AV$31+$G$58:$G$345*AV$32+$H$58:$H$345*AV$33)/$C$58:$C$345-EW$58:EW$345)))","v":142.48986063661152},{"$f":"-SUM(IF($A$58:$A$345=$FS35,IF(EX$58:EX$345-(Load_Shape!AV$17:AV$304*AW$7*AW$31+$G$58:$G$345*AW$32+$H$58:$H$345*AW$33)/$C$58:$C$345>0,(Load_Shape!AV$17:AV$304*AW$7*AW$31+$G$58:$G$345*AW$32+$H$58:$H$345*AW$33)/$C$58:$C$345-EX$58:EX$345)))","v":143.8501288544347},{"$f":"-SUM(IF($A$58:$A$345=$FS35,IF(EY$58:EY$345-(Load_Shape!AW$17:AW$304*AX$7*AX$31+$G$58:$G$345*AX$32+$H$58:$H$345*AX$33)/$C$58:$C$345>0,(Load_Shape!AW$17:AW$304*AX$7*AX$31+$G$58:$G$345*AX$32+$H$58:$H$345*AX$33)/$C$58:$C$345-EY$58:EY$345)))","v":145.97776445642066},{"$f":"-SUM(IF($A$58:$A$345=$FS35,IF(EZ$58:EZ$345-(Load_Shape!AX$17:AX$304*AY$7*AY$31+$G$58:$G$345*AY$32+$H$58:$H$345*AY$33)/$C$58:$C$345>0,(Load_Shape!AX$17:AX$304*AY$7*AY$31+$G$58:$G$345*AY$32+$H$58:$H$345*AY$33)/$C$58:$C$345-EZ$58:EZ$345)))","v":148.26082926455302},{"$f":"-SUM(IF($A$58:$A$345=$FS35,IF(FA$58:FA$345-(Load_Shape!AY$17:AY$304*AZ$7*AZ$31+$G$58:$G$345*AZ$32+$H$58:$H$345*AZ$33)/$C$58:$C$345>0,(Load_Shape!AY$17:AY$304*AZ$7*AZ$31+$G$58:$G$345*AZ$32+$H$58:$H$345*AZ$33)/$C$58:$C$345-FA$58:FA$345)))","v":149.18749712914928},{"$f":"-SUM(IF($A$58:$A$345=$FS35,IF(FB$58:FB$345-(Load_Shape!AZ$17:AZ$304*BA$7*BA$31+$G$58:$G$345*BA$32+$H$58:$H$345*BA$33)/$C$58:$C$345>0,(Load_Shape!AZ$17:AZ$304*BA$7*BA$31+$G$58:$G$345*BA$32+$H$58:$H$345*BA$33)/$C$58:$C$345-FB$58:FB$345)))","v":151.01705448396007},{"$f":"-SUM(IF($A$58:$A$345=$FS35,IF(FC$58:FC$345-(Load_Shape!BA$17:BA$304*BB$7*BB$31+$G$58:$G$345*BB$32+$H$58:$H$345*BB$33)/$C$58:$C$345>0,(Load_Shape!BA$17:BA$304*BB$7*BB$31+$G$58:$G$345*BB$32+$H$58:$H$345*BB$33)/$C$58:$C$345-FC$58:FC$345)))","v":153.19371081574101},{"$f":"-SUM(IF($A$58:$A$345=$FS35,IF(FD$58:FD$345-(Load_Shape!BB$17:BB$304*BC$7*BC$31+$G$58:$G$345*BC$32+$H$58:$H$345*BC$33)/$C$58:$C$345>0,(Load_Shape!BB$17:BB$304*BC$7*BC$31+$G$58:$G$345*BC$32+$H$58:$H$345*BC$33)/$C$58:$C$345-FD$58:FD$345)))","v":154.56156567657203},{"$f":"-SUM(IF($A$58:$A$345=$FS35,IF(FE$58:FE$345-(Load_Shape!BC$17:BC$304*BD$7*BD$31+$G$58:$G$345*BD$32+$H$58:$H$345*BD$33)/$C$58:$C$345>0,(Load_Shape!BC$17:BC$304*BD$7*BD$31+$G$58:$G$345*BD$32+$H$58:$H$345*BD$33)/$C$58:$C$345-FE$58:FE$345)))","v":156.11106704973994},{"$f":"-SUM(IF($A$58:$A$345=$FS35,IF(FF$58:FF$345-(Load_Shape!BD$17:BD$304*BE$7*BE$31+$G$58:$G$345*BE$32+$H$58:$H$345*BE$33)/$C$58:$C$345>0,(Load_Shape!BD$17:BD$304*BE$7*BE$31+$G$58:$G$345*BE$32+$H$58:$H$345*BE$33)/$C$58:$C$345-FF$58:FF$345)))","v":158.59679287407934},{"$f":"-SUM(IF($A$58:$A$345=$FS35,IF(FG$58:FG$345-(Load_Shape!BE$17:BE$304*BF$7*BF$31+$G$58:$G$345*BF$32+$H$58:$H$345*BF$33)/$C$58:$C$345>0,(Load_Shape!BE$17:BE$304*BF$7*BF$31+$G$58:$G$345*BF$32+$H$58:$H$345*BF$33)/$C$58:$C$345-FG$58:FG$345)))","v":161.08507897706986},{"$f":"-SUM(IF($A$58:$A$345=$FS35,IF(FH$58:FH$345-(Load_Shape!BF$17:BF$304*BG$7*BG$31+$G$58:$G$345*BG$32+$H$58:$H$345*BG$33)/$C$58:$C$345>0,(Load_Shape!BF$17:BF$304*BG$7*BG$31+$G$58:$G$345*BG$32+$H$58:$H$345*BG$33)/$C$58:$C$345-FH$58:FH$345)))","v":163.55321469960577},{"$f":"-SUM(IF($A$58:$A$345=$FS35,IF(FI$58:FI$345-(Load_Shape!BG$17:BG$304*BH$7*BH$31+$G$58:$G$345*BH$32+$H$58:$H$345*BH$33)/$C$58:$C$345>0,(Load_Shape!BG$17:BG$304*BH$7*BH$31+$G$58:$G$345*BH$32+$H$58:$H$345*BH$33)/$C$58:$C$345-FI$58:FI$345)))","v":165.97230502741147},{"$f":"-SUM(IF($A$58:$A$345=$FS35,IF(FJ$58:FJ$345-(Load_Shape!BH$17:BH$304*BI$7*BI$31+$G$58:$G$345*BI$32+$H$58:$H$345*BI$33)/$C$58:$C$345>0,(Load_Shape!BH$17:BH$304*BI$7*BI$31+$G$58:$G$345*BI$32+$H$58:$H$345*BI$33)/$C$58:$C$345-FJ$58:FJ$345)))","v":167.44573490426683},{"$f":"-SUM(IF($A$58:$A$345=$FS35,IF(FK$58:FK$345-(Load_Shape!BI$17:BI$304*BJ$7*BJ$31+$G$58:$G$345*BJ$32+$H$58:$H$345*BJ$33)/$C$58:$C$345>0,(Load_Shape!BI$17:BI$304*BJ$7*BJ$31+$G$58:$G$345*BJ$32+$H$58:$H$345*BJ$33)/$C$58:$C$345-FK$58:FK$345)))","v":169.81310606098037},{"$f":"-SUM(IF($A$58:$A$345=$FS35,IF(FL$58:FL$345-(Load_Shape!BJ$17:BJ$304*BK$7*BK$31+$G$58:$G$345*BK$32+$H$58:$H$345*BK$33)/$C$58:$C$345>0,(Load_Shape!BJ$17:BJ$304*BK$7*BK$31+$G$58:$G$345*BK$32+$H$58:$H$345*BK$33)/$C$58:$C$345-FL$58:FL$345)))","v":171.54874697996877},{"$f":"-SUM(IF($A$58:$A$345=$FS35,IF(FM$58:FM$345-(Load_Shape!BK$17:BK$304*BL$7*BL$31+$G$58:$G$345*BL$32+$H$58:$H$345*BL$33)/$C$58:$C$345>0,(Load_Shape!BK$17:BK$304*BL$7*BL$31+$G$58:$G$345*BL$32+$H$58:$H$345*BL$33)/$C$58:$C$345-FM$58:FM$345)))","v":173.25641491428973},{"$f":"-SUM(IF($A$58:$A$345=$FS35,IF(FN$58:FN$345-(Load_Shape!BL$17:BL$304*BM$7*BM$31+$G$58:$G$345*BM$32+$H$58:$H$345*BM$33)/$C$58:$C$345>0,(Load_Shape!BL$17:BL$304*BM$7*BM$31+$G$58:$G$345*BM$32+$H$58:$H$345*BM$33)/$C$58:$C$345-FN$58:FN$345)))","v":175.99824958415613},{"$f":"-SUM(IF($A$58:$A$345=$FS35,IF(FO$58:FO$345-(Load_Shape!BM$17:BM$304*BN$7*BN$31+$G$58:$G$345*BN$32+$H$58:$H$345*BN$33)/$C$58:$C$345>0,(Load_Shape!BM$17:BM$304*BN$7*BN$31+$G$58:$G$345*BN$32+$H$58:$H$345*BN$33)/$C$58:$C$345-FO$58:FO$345)))","v":178.77184728742341},{"$f":"-SUM(IF($A$58:$A$345=$FS35,IF(FP$58:FP$345-(Load_Shape!BN$17:BN$304*BO$7*BO$31+$G$58:$G$345*BO$32+$H$58:$H$345*BO$33)/$C$58:$C$345>0,(Load_Shape!BN$17:BN$304*BO$7*BO$31+$G$58:$G$345*BO$32+$H$58:$H$345*BO$33)/$C$58:$C$345-FP$58:FP$345)))","v":181.5661693047544},{"$f":"-SUM(IF($A$58:$A$345=$FS35,IF(FQ$58:FQ$345-(Load_Shape!BO$17:BO$304*BP$7*BP$31+$G$58:$G$345*BP$32+$H$58:$H$345*BP$33)/$C$58:$C$345>0,(Load_Shape!BO$17:BO$304*BP$7*BP$31+$G$58:$G$345*BP$32+$H$58:$H$345*BP$33)/$C$58:$C$345-FQ$58:FQ$345)))","v":184.31962349667609},{"$f":"-SUM(IF($A$58:$A$345=$FS35,IF(FR$58:FR$345-(Load_Shape!BP$17:BP$304*BQ$7*BQ$31+$G$58:$G$345*BQ$32+$H$58:$H$345*BQ$33)/$C$58:$C$345>0,(Load_Shape!BP$17:BP$304*BQ$7*BQ$31+$G$58:$G$345*BQ$32+$H$58:$H$345*BQ$33)/$C$58:$C$345-FR$58:FR$345)))","v":187.0785282477359},null,28000,{"$f":"Dispatch_Curve!F110*1000","v":10404.647499999992},{"$f":"Dispatch_Curve!G110*1000","v":10250},{"$f":"Dispatch_Curve!H110*1000","v":9750},{"$f":"Dispatch_Curve!I110*1000","v":9750},{"$f":"Dispatch_Curve!J110*1000","v":9750},{"$f":"Dispatch_Curve!K110*1000","v":9750},{"$f":"Dispatch_Curve!L110*1000","v":9750},{"$f":"Dispatch_Curve!M110*1000","v":9750},{"$f":"Dispatch_Curve!N110*1000","v":9750},{"$f":"Dispatch_Curve!O110*1000","v":0},{"$f":"Dispatch_Curve!P110*1000","v":0},{"$f":"Dispatch_Curve!Q110*1000","v":0},{"$f":"Dispatch_Curve!R110*1000","v":0},{"$f":"Dispatch_Curve!S110*1000","v":0},{"$f":"Dispatch_Curve!T110*1000","v":0},{"$f":"Dispatch_Curve!U110*1000","v":0},{"$f":"Dispatch_Curve!V110*1000","v":0},{"$f":"Dispatch_Curve!W110*1000","v":0},{"$f":"Dispatch_Curve!X110*1000","v":0},{"$f":"Dispatch_Curve!Y110*1000","v":0},{"$f":"Dispatch_Curve!Z110*1000","v":0},{"$f":"Dispatch_Curve!AA110*1000","v":0},{"$f":"Dispatch_Curve!AB110*1000","v":0},{"$f":"Dispatch_Curve!AC110*1000","v":0},{"$f":"Dispatch_Curve!AD110*1000","v":0},{"$f":"Dispatch_Curve!AE110*1000","v":0},{"$f":"Dispatch_Curve!AF110*1000","v":0},{"$f":"Dispatch_Curve!AG110*1000","v":0},{"$f":"Dispatch_Curve!AH110*1000","v":0},{"$f":"Dispatch_Curve!AI110*1000","v":0},{"$f":"Dispatch_Curve!AJ110*1000","v":0},{"$f":"Dispatch_Curve!AK110*1000","v":0},{"$f":"Dispatch_Curve!AL110*1000","v":0},{"$f":"Dispatch_Curve!AM110*1000","v":0},{"$f":"Dispatch_Curve!AN110*1000","v":0},{"$f":"Dispatch_Curve!AO110*1000","v":0},{"$f":"Dispatch_Curve!AP110*1000","v":0},{"$f":"Dispatch_Curve!AQ110*1000","v":0},{"$f":"Dispatch_Curve!AR110*1000","v":0},{"$f":"Dispatch_Curve!AS110*1000","v":0},{"$f":"Dispatch_Curve!AT110*1000","v":0},{"$f":"Dispatch_Curve!AU110*1000","v":0},{"$f":"Dispatch_Curve!AV110*1000","v":0},{"$f":"Dispatch_Curve!AW110*1000","v":0},{"$f":"Dispatch_Curve!AX110*1000","v":0},{"$f":"Dispatch_Curve!AY110*1000","v":0},{"$f":"Dispatch_Curve!AZ110*1000","v":0},{"$f":"Dispatch_Curve!BA110*1000","v":0},{"$f":"Dispatch_Curve!BB110*1000","v":0},null,28000,{"$f":"Dispatch_Curve!F153*1000","v":8100.4656896551733},{"$f":"Dispatch_Curve!G153*1000","v":8009.7395689655177},{"$f":"Dispatch_Curve!H153*1000","v":7765.2764655172405},{"$f":"Dispatch_Curve!I153*1000","v":7770.4488793103446},{"$f":"Dispatch_Curve!J153*1000","v":7742.0006034482758},{"$f":"Dispatch_Curve!K153*1000","v":7742.0006034482758},{"$f":"Dispatch_Curve!L153*1000","v":7742.0006034482758},{"$f":"Dispatch_Curve!M153*1000","v":7742.0006034482758},{"$f":"Dispatch_Curve!N153*1000","v":7742.0006034482758},{"$f":"Dispatch_Curve!O153*1000","v":0},{"$f":"Dispatch_Curve!P153*1000","v":0},{"$f":"Dispatch_Curve!Q153*1000","v":0},{"$f":"Dispatch_Curve!R153*1000","v":0},{"$f":"Dispatch_Curve!S153*1000","v":0},{"$f":"Dispatch_Curve!T153*1000","v":0},{"$f":"Dispatch_Curve!U153*1000","v":0},{"$f":"Dispatch_Curve!V153*1000","v":0},{"$f":"Dispatch_Curve!W153*1000","v":0},{"$f":"Dispatch_Curve!X153*1000","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Export O&M",null,null,null,null,null,null,null,20,null,null,null,null,null,null,null,null,null,"$/MWh",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,11,{"$f":"MIN(IF(FT$9>0,FT$8/1000/FT$9,9000000000),IF(FT$9>0,FT38/FT$9,9000000000),SUM(IF($A$58:$A$345=$FS53,IF((Load_Shape!T$17:T$304*U$7*U$31+$G$58:$G$345*U$32+$H$58:$H$345*U$33)/$C$58:$C$345-DV$58:DV$345>0,IF((Load_Shape!T$17:T$304*U$7*U$31+$G$58:$G$345*U$32+$H$58:$H$345*U$33)/$C$58:$C$345-DV$58:DV$345>FT$7/1000,FT$7/1000,(Load_Shape!T$17:T$304*U$7*U$31+$G$58:$G$345*U$32+$H$58:$H$345*U$33)/$C$58:$C$345-DV$58:DV$345)))))","v":0},{"$f":"MIN(IF(FU$9>0,FU$8/1000/FU$9,9000000000),IF(FU$9>0,FU38/FU$9,9000000000),SUM(IF($A$58:$A$345=$FS53,IF((Load_Shape!U$17:U$304*V$7*V$31+$G$58:$G$345*V$32+$H$58:$H$345*V$33)/$C$58:$C$345-DW$58:DW$345>0,IF((Load_Shape!U$17:U$304*V$7*V$31+$G$58:$G$345*V$32+$H$58:$H$345*V$33)/$C$58:$C$345-DW$58:DW$345>FU$7/1000,FU$7/1000,(Load_Shape!U$17:U$304*V$7*V$31+$G$58:$G$345*V$32+$H$58:$H$345*V$33)/$C$58:$C$345-DW$58:DW$345)))))","v":0},{"$f":"MIN(IF(FV$9>0,FV$8/1000/FV$9,9000000000),IF(FV$9>0,FV38/FV$9,9000000000),SUM(IF($A$58:$A$345=$FS53,IF((Load_Shape!V$17:V$304*W$7*W$31+$G$58:$G$345*W$32+$H$58:$H$345*W$33)/$C$58:$C$345-DX$58:DX$345>0,IF((Load_Shape!V$17:V$304*W$7*W$31+$G$58:$G$345*W$32+$H$58:$H$345*W$33)/$C$58:$C$345-DX$58:DX$345>FV$7/1000,FV$7/1000,(Load_Shape!V$17:V$304*W$7*W$31+$G$58:$G$345*W$32+$H$58:$H$345*W$33)/$C$58:$C$345-DX$58:DX$345)))))","v":0},{"$f":"MIN(IF(FW$9>0,FW$8/1000/FW$9,9000000000),IF(FW$9>0,FW38/FW$9,9000000000),SUM(IF($A$58:$A$345=$FS53,IF((Load_Shape!W$17:W$304*X$7*X$31+$G$58:$G$345*X$32+$H$58:$H$345*X$33)/$C$58:$C$345-DY$58:DY$345>0,IF((Load_Shape!W$17:W$304*X$7*X$31+$G$58:$G$345*X$32+$H$58:$H$345*X$33)/$C$58:$C$345-DY$58:DY$345>FW$7/1000,FW$7/1000,(Load_Shape!W$17:W$304*X$7*X$31+$G$58:$G$345*X$32+$H$58:$H$345*X$33)/$C$58:$C$345-DY$58:DY$345)))))","v":0},{"$f":"MIN(IF(FX$9>0,FX$8/1000/FX$9,9000000000),IF(FX$9>0,FX38/FX$9,9000000000),SUM(IF($A$58:$A$345=$FS53,IF((Load_Shape!X$17:X$304*Y$7*Y$31+$G$58:$G$345*Y$32+$H$58:$H$345*Y$33)/$C$58:$C$345-DZ$58:DZ$345>0,IF((Load_Shape!X$17:X$304*Y$7*Y$31+$G$58:$G$345*Y$32+$H$58:$H$345*Y$33)/$C$58:$C$345-DZ$58:DZ$345>FX$7/1000,FX$7/1000,(Load_Shape!X$17:X$304*Y$7*Y$31+$G$58:$G$345*Y$32+$H$58:$H$345*Y$33)/$C$58:$C$345-DZ$58:DZ$345)))))","v":0},{"$f":"MIN(IF(FY$9>0,FY$8/1000/FY$9,9000000000),IF(FY$9>0,FY38/FY$9,9000000000),SUM(IF($A$58:$A$345=$FS53,IF((Load_Shape!Y$17:Y$304*Z$7*Z$31+$G$58:$G$345*Z$32+$H$58:$H$345*Z$33)/$C$58:$C$345-EA$58:EA$345>0,IF((Load_Shape!Y$17:Y$304*Z$7*Z$31+$G$58:$G$345*Z$32+$H$58:$H$345*Z$33)/$C$58:$C$345-EA$58:EA$345>FY$7/1000,FY$7/1000,(Load_Shape!Y$17:Y$304*Z$7*Z$31+$G$58:$G$345*Z$32+$H$58:$H$345*Z$33)/$C$58:$C$345-EA$58:EA$345)))))","v":0},{"$f":"MIN(IF(FZ$9>0,FZ$8/1000/FZ$9,9000000000),IF(FZ$9>0,FZ38/FZ$9,9000000000),SUM(IF($A$58:$A$345=$FS53,IF((Load_Shape!Z$17:Z$304*AA$7*AA$31+$G$58:$G$345*AA$32+$H$58:$H$345*AA$33)/$C$58:$C$345-EB$58:EB$345>0,IF((Load_Shape!Z$17:Z$304*AA$7*AA$31+$G$58:$G$345*AA$32+$H$58:$H$345*AA$33)/$C$58:$C$345-EB$58:EB$345>FZ$7/1000,FZ$7/1000,(Load_Shape!Z$17:Z$304*AA$7*AA$31+$G$58:$G$345*AA$32+$H$58:$H$345*AA$33)/$C$58:$C$345-EB$58:EB$345)))))","v":0},{"$f":"MIN(IF(GA$9>0,GA$8/1000/GA$9,9000000000),IF(GA$9>0,GA38/GA$9,9000000000),SUM(IF($A$58:$A$345=$FS53,IF((Load_Shape!AA$17:AA$304*AB$7*AB$31+$G$58:$G$345*AB$32+$H$58:$H$345*AB$33)/$C$58:$C$345-EC$58:EC$345>0,IF((Load_Shape!AA$17:AA$304*AB$7*AB$31+$G$58:$G$345*AB$32+$H$58:$H$345*AB$33)/$C$58:$C$345-EC$58:EC$345>GA$7/1000,GA$7/1000,(Load_Shape!AA$17:AA$304*AB$7*AB$31+$G$58:$G$345*AB$32+$H$58:$H$345*AB$33)/$C$58:$C$345-EC$58:EC$345)))))","v":0},{"$f":"MIN(IF(GB$9>0,GB$8/1000/GB$9,9000000000),IF(GB$9>0,GB38/GB$9,9000000000),SUM(IF($A$58:$A$345=$FS53,IF((Load_Shape!AB$17:AB$304*AC$7*AC$31+$G$58:$G$345*AC$32+$H$58:$H$345*AC$33)/$C$58:$C$345-ED$58:ED$345>0,IF((Load_Shape!AB$17:AB$304*AC$7*AC$31+$G$58:$G$345*AC$32+$H$58:$H$345*AC$33)/$C$58:$C$345-ED$58:ED$345>GB$7/1000,GB$7/1000,(Load_Shape!AB$17:AB$304*AC$7*AC$31+$G$58:$G$345*AC$32+$H$58:$H$345*AC$33)/$C$58:$C$345-ED$58:ED$345)))))","v":0},{"$f":"MIN(IF(GC$9>0,GC$8/1000/GC$9,9000000000),IF(GC$9>0,GC38/GC$9,9000000000),SUM(IF($A$58:$A$345=$FS53,IF((Load_Shape!AC$17:AC$304*AD$7*AD$31+$G$58:$G$345*AD$32+$H$58:$H$345*AD$33)/$C$58:$C$345-EE$58:EE$345>0,IF((Load_Shape!AC$17:AC$304*AD$7*AD$31+$G$58:$G$345*AD$32+$H$58:$H$345*AD$33)/$C$58:$C$345-EE$58:EE$345>GC$7/1000,GC$7/1000,(Load_Shape!AC$17:AC$304*AD$7*AD$31+$G$58:$G$345*AD$32+$H$58:$H$345*AD$33)/$C$58:$C$345-EE$58:EE$345)))))","v":8.8817841970012523E-16},{"$f":"MIN(IF(GD$9>0,GD$8/1000/GD$9,9000000000),IF(GD$9>0,GD38/GD$9,9000000000),SUM(IF($A$58:$A$345=$FS53,IF((Load_Shape!AD$17:AD$304*AE$7*AE$31+$G$58:$G$345*AE$32+$H$58:$H$345*AE$33)/$C$58:$C$345-EF$58:EF$345>0,IF((Load_Shape!AD$17:AD$304*AE$7*AE$31+$G$58:$G$345*AE$32+$H$58:$H$345*AE$33)/$C$58:$C$345-EF$58:EF$345>GD$7/1000,GD$7/1000,(Load_Shape!AD$17:AD$304*AE$7*AE$31+$G$58:$G$345*AE$32+$H$58:$H$345*AE$33)/$C$58:$C$345-EF$58:EF$345)))))","v":2.6645352591003757E-15},{"$f":"MIN(IF(GE$9>0,GE$8/1000/GE$9,9000000000),IF(GE$9>0,GE38/GE$9,9000000000),SUM(IF($A$58:$A$345=$FS53,IF((Load_Shape!AE$17:AE$304*AF$7*AF$31+$G$58:$G$345*AF$32+$H$58:$H$345*AF$33)/$C$58:$C$345-EG$58:EG$345>0,IF((Load_Shape!AE$17:AE$304*AF$7*AF$31+$G$58:$G$345*AF$32+$H$58:$H$345*AF$33)/$C$58:$C$345-EG$58:EG$345>GE$7/1000,GE$7/1000,(Load_Shape!AE$17:AE$304*AF$7*AF$31+$G$58:$G$345*AF$32+$H$58:$H$345*AF$33)/$C$58:$C$345-EG$58:EG$345)))))","v":8.8817841970012523E-16},{"$f":"MIN(IF(GF$9>0,GF$8/1000/GF$9,9000000000),IF(GF$9>0,GF38/GF$9,9000000000),SUM(IF($A$58:$A$345=$FS53,IF((Load_Shape!AF$17:AF$304*AG$7*AG$31+$G$58:$G$345*AG$32+$H$58:$H$345*AG$33)/$C$58:$C$345-EH$58:EH$345>0,IF((Load_Shape!AF$17:AF$304*AG$7*AG$31+$G$58:$G$345*AG$32+$H$58:$H$345*AG$33)/$C$58:$C$345-EH$58:EH$345>GF$7/1000,GF$7/1000,(Load_Shape!AF$17:AF$304*AG$7*AG$31+$G$58:$G$345*AG$32+$H$58:$H$345*AG$33)/$C$58:$C$345-EH$58:EH$345)))))","v":1.7763568394002505E-15},{"$f":"MIN(IF(GG$9>0,GG$8/1000/GG$9,9000000000),IF(GG$9>0,GG38/GG$9,9000000000),SUM(IF($A$58:$A$345=$FS53,IF((Load_Shape!AG$17:AG$304*AH$7*AH$31+$G$58:$G$345*AH$32+$H$58:$H$345*AH$33)/$C$58:$C$345-EI$58:EI$345>0,IF((Load_Shape!AG$17:AG$304*AH$7*AH$31+$G$58:$G$345*AH$32+$H$58:$H$345*AH$33)/$C$58:$C$345-EI$58:EI$345>GG$7/1000,GG$7/1000,(Load_Shape!AG$17:AG$304*AH$7*AH$31+$G$58:$G$345*AH$32+$H$58:$H$345*AH$33)/$C$58:$C$345-EI$58:EI$345)))))","v":3.5527136788005009E-15},{"$f":"MIN(IF(GH$9>0,GH$8/1000/GH$9,9000000000),IF(GH$9>0,GH38/GH$9,9000000000),SUM(IF($A$58:$A$345=$FS53,IF((Load_Shape!AH$17:AH$304*AI$7*AI$31+$G$58:$G$345*AI$32+$H$58:$H$345*AI$33)/$C$58:$C$345-EJ$58:EJ$345>0,IF((Load_Shape!AH$17:AH$304*AI$7*AI$31+$G$58:$G$345*AI$32+$H$58:$H$345*AI$33)/$C$58:$C$345-EJ$58:EJ$345>GH$7/1000,GH$7/1000,(Load_Shape!AH$17:AH$304*AI$7*AI$31+$G$58:$G$345*AI$32+$H$58:$H$345*AI$33)/$C$58:$C$345-EJ$58:EJ$345)))))","v":3.5527136788005009E-15},{"$f":"MIN(IF(GI$9>0,GI$8/1000/GI$9,9000000000),IF(GI$9>0,GI38/GI$9,9000000000),SUM(IF($A$58:$A$345=$FS53,IF((Load_Shape!AI$17:AI$304*AJ$7*AJ$31+$G$58:$G$345*AJ$32+$H$58:$H$345*AJ$33)/$C$58:$C$345-EK$58:EK$345>0,IF((Load_Shape!AI$17:AI$304*AJ$7*AJ$31+$G$58:$G$345*AJ$32+$H$58:$H$345*AJ$33)/$C$58:$C$345-EK$58:EK$345>GI$7/1000,GI$7/1000,(Load_Shape!AI$17:AI$304*AJ$7*AJ$31+$G$58:$G$345*AJ$32+$H$58:$H$345*AJ$33)/$C$58:$C$345-EK$58:EK$345)))))","v":3.5527136788005009E-15},{"$f":"MIN(IF(GJ$9>0,GJ$8/1000/GJ$9,9000000000),IF(GJ$9>0,GJ38/GJ$9,9000000000),SUM(IF($A$58:$A$345=$FS53,IF((Load_Shape!AJ$17:AJ$304*AK$7*AK$31+$G$58:$G$345*AK$32+$H$58:$H$345*AK$33)/$C$58:$C$345-EL$58:EL$345>0,IF((Load_Shape!AJ$17:AJ$304*AK$7*AK$31+$G$58:$G$345*AK$32+$H$58:$H$345*AK$33)/$C$58:$C$345-EL$58:EL$345>GJ$7/1000,GJ$7/1000,(Load_Shape!AJ$17:AJ$304*AK$7*AK$31+$G$58:$G$345*AK$32+$H$58:$H$345*AK$33)/$C$58:$C$345-EL$58:EL$345)))))","v":1.7763568394002505E-15},{"$f":"MIN(IF(GK$9>0,GK$8/1000/GK$9,9000000000),IF(GK$9>0,GK38/GK$9,9000000000),SUM(IF($A$58:$A$345=$FS53,IF((Load_Shape!AK$17:AK$304*AL$7*AL$31+$G$58:$G$345*AL$32+$H$58:$H$345*AL$33)/$C$58:$C$345-EM$58:EM$345>0,IF((Load_Shape!AK$17:AK$304*AL$7*AL$31+$G$58:$G$345*AL$32+$H$58:$H$345*AL$33)/$C$58:$C$345-EM$58:EM$345>GK$7/1000,GK$7/1000,(Load_Shape!AK$17:AK$304*AL$7*AL$31+$G$58:$G$345*AL$32+$H$58:$H$345*AL$33)/$C$58:$C$345-EM$58:EM$345)))))","v":2.6645352591003757E-15},{"$f":"MIN(IF(GL$9>0,GL$8/1000/GL$9,9000000000),IF(GL$9>0,GL38/GL$9,9000000000),SUM(IF($A$58:$A$345=$FS53,IF((Load_Shape!AL$17:AL$304*AM$7*AM$31+$G$58:$G$345*AM$32+$H$58:$H$345*AM$33)/$C$58:$C$345-EN$58:EN$345>0,IF((Load_Shape!AL$17:AL$304*AM$7*AM$31+$G$58:$G$345*AM$32+$H$58:$H$345*AM$33)/$C$58:$C$345-EN$58:EN$345>GL$7/1000,GL$7/1000,(Load_Shape!AL$17:AL$304*AM$7*AM$31+$G$58:$G$345*AM$32+$H$58:$H$345*AM$33)/$C$58:$C$345-EN$58:EN$345)))))","v":5.3290705182007514E-15},{"$f":"MIN(IF(GM$9>0,GM$8/1000/GM$9,9000000000),IF(GM$9>0,GM38/GM$9,9000000000),SUM(IF($A$58:$A$345=$FS53,IF((Load_Shape!AM$17:AM$304*AN$7*AN$31+$G$58:$G$345*AN$32+$H$58:$H$345*AN$33)/$C$58:$C$345-EO$58:EO$345>0,IF((Load_Shape!AM$17:AM$304*AN$7*AN$31+$G$58:$G$345*AN$32+$H$58:$H$345*AN$33)/$C$58:$C$345-EO$58:EO$345>GM$7/1000,GM$7/1000,(Load_Shape!AM$17:AM$304*AN$7*AN$31+$G$58:$G$345*AN$32+$H$58:$H$345*AN$33)/$C$58:$C$345-EO$58:EO$345)))))","v":8.8817841970012523E-16},{"$f":"MIN(IF(GN$9>0,GN$8/1000/GN$9,9000000000),IF(GN$9>0,GN38/GN$9,9000000000),SUM(IF($A$58:$A$345=$FS53,IF((Load_Shape!AN$17:AN$304*AO$7*AO$31+$G$58:$G$345*AO$32+$H$58:$H$345*AO$33)/$C$58:$C$345-EP$58:EP$345>0,IF((Load_Shape!AN$17:AN$304*AO$7*AO$31+$G$58:$G$345*AO$32+$H$58:$H$345*AO$33)/$C$58:$C$345-EP$58:EP$345>GN$7/1000,GN$7/1000,(Load_Shape!AN$17:AN$304*AO$7*AO$31+$G$58:$G$345*AO$32+$H$58:$H$345*AO$33)/$C$58:$C$345-EP$58:EP$345)))))","v":2.6645352591003757E-15},{"$f":"MIN(IF(GO$9>0,GO$8/1000/GO$9,9000000000),IF(GO$9>0,GO38/GO$9,9000000000),SUM(IF($A$58:$A$345=$FS53,IF((Load_Shape!AO$17:AO$304*AP$7*AP$31+$G$58:$G$345*AP$32+$H$58:$H$345*AP$33)/$C$58:$C$345-EQ$58:EQ$345>0,IF((Load_Shape!AO$17:AO$304*AP$7*AP$31+$G$58:$G$345*AP$32+$H$58:$H$345*AP$33)/$C$58:$C$345-EQ$58:EQ$345>GO$7/1000,GO$7/1000,(Load_Shape!AO$17:AO$304*AP$7*AP$31+$G$58:$G$345*AP$32+$H$58:$H$345*AP$33)/$C$58:$C$345-EQ$58:EQ$345)))))","v":8.8817841970012523E-16},{"$f":"MIN(IF(GP$9>0,GP$8/1000/GP$9,9000000000),IF(GP$9>0,GP38/GP$9,9000000000),SUM(IF($A$58:$A$345=$FS53,IF((Load_Shape!AP$17:AP$304*AQ$7*AQ$31+$G$58:$G$345*AQ$32+$H$58:$H$345*AQ$33)/$C$58:$C$345-ER$58:ER$345>0,IF((Load_Shape!AP$17:AP$304*AQ$7*AQ$31+$G$58:$G$345*AQ$32+$H$58:$H$345*AQ$33)/$C$58:$C$345-ER$58:ER$345>GP$7/1000,GP$7/1000,(Load_Shape!AP$17:AP$304*AQ$7*AQ$31+$G$58:$G$345*AQ$32+$H$58:$H$345*AQ$33)/$C$58:$C$345-ER$58:ER$345)))))","v":2.6645352591003757E-15},{"$f":"MIN(IF(GQ$9>0,GQ$8/1000/GQ$9,9000000000),IF(GQ$9>0,GQ38/GQ$9,9000000000),SUM(IF($A$58:$A$345=$FS53,IF((Load_Shape!AQ$17:AQ$304*AR$7*AR$31+$G$58:$G$345*AR$32+$H$58:$H$345*AR$33)/$C$58:$C$345-ES$58:ES$345>0,IF((Load_Shape!AQ$17:AQ$304*AR$7*AR$31+$G$58:$G$345*AR$32+$H$58:$H$345*AR$33)/$C$58:$C$345-ES$58:ES$345>GQ$7/1000,GQ$7/1000,(Load_Shape!AQ$17:AQ$304*AR$7*AR$31+$G$58:$G$345*AR$32+$H$58:$H$345*AR$33)/$C$58:$C$345-ES$58:ES$345)))))","v":2.6645352591003757E-15},{"$f":"MIN(IF(GR$9>0,GR$8/1000/GR$9,9000000000),IF(GR$9>0,GR38/GR$9,9000000000),SUM(IF($A$58:$A$345=$FS53,IF((Load_Shape!AR$17:AR$304*AS$7*AS$31+$G$58:$G$345*AS$32+$H$58:$H$345*AS$33)/$C$58:$C$345-ET$58:ET$345>0,IF((Load_Shape!AR$17:AR$304*AS$7*AS$31+$G$58:$G$345*AS$32+$H$58:$H$345*AS$33)/$C$58:$C$345-ET$58:ET$345>GR$7/1000,GR$7/1000,(Load_Shape!AR$17:AR$304*AS$7*AS$31+$G$58:$G$345*AS$32+$H$58:$H$345*AS$33)/$C$58:$C$345-ET$58:ET$345)))))","v":1.7763568394002505E-15},{"$f":"MIN(IF(GS$9>0,GS$8/1000/GS$9,9000000000),IF(GS$9>0,GS38/GS$9,9000000000),SUM(IF($A$58:$A$345=$FS53,IF((Load_Shape!AS$17:AS$304*AT$7*AT$31+$G$58:$G$345*AT$32+$H$58:$H$345*AT$33)/$C$58:$C$345-EU$58:EU$345>0,IF((Load_Shape!AS$17:AS$304*AT$7*AT$31+$G$58:$G$345*AT$32+$H$58:$H$345*AT$33)/$C$58:$C$345-EU$58:EU$345>GS$7/1000,GS$7/1000,(Load_Shape!AS$17:AS$304*AT$7*AT$31+$G$58:$G$345*AT$32+$H$58:$H$345*AT$33)/$C$58:$C$345-EU$58:EU$345)))))","v":1.7763568394002505E-15},{"$f":"MIN(IF(GT$9>0,GT$8/1000/GT$9,9000000000),IF(GT$9>0,GT38/GT$9,9000000000),SUM(IF($A$58:$A$345=$FS53,IF((Load_Shape!AT$17:AT$304*AU$7*AU$31+$G$58:$G$345*AU$32+$H$58:$H$345*AU$33)/$C$58:$C$345-EV$58:EV$345>0,IF((Load_Shape!AT$17:AT$304*AU$7*AU$31+$G$58:$G$345*AU$32+$H$58:$H$345*AU$33)/$C$58:$C$345-EV$58:EV$345>GT$7/1000,GT$7/1000,(Load_Shape!AT$17:AT$304*AU$7*AU$31+$G$58:$G$345*AU$32+$H$58:$H$345*AU$33)/$C$58:$C$345-EV$58:EV$345)))))","v":8.8817841970012523E-16},{"$f":"MIN(IF(GU$9>0,GU$8/1000/GU$9,9000000000),IF(GU$9>0,GU38/GU$9,9000000000),SUM(IF($A$58:$A$345=$FS53,IF((Load_Shape!AU$17:AU$304*AV$7*AV$31+$G$58:$G$345*AV$32+$H$58:$H$345*AV$33)/$C$58:$C$345-EW$58:EW$345>0,IF((Load_Shape!AU$17:AU$304*AV$7*AV$31+$G$58:$G$345*AV$32+$H$58:$H$345*AV$33)/$C$58:$C$345-EW$58:EW$345>GU$7/1000,GU$7/1000,(Load_Shape!AU$17:AU$304*AV$7*AV$31+$G$58:$G$345*AV$32+$H$58:$H$345*AV$33)/$C$58:$C$345-EW$58:EW$345)))))","v":3.5527136788005009E-15},{"$f":"MIN(IF(GV$9>0,GV$8/1000/GV$9,9000000000),IF(GV$9>0,GV38/GV$9,9000000000),SUM(IF($A$58:$A$345=$FS53,IF((Load_Shape!AV$17:AV$304*AW$7*AW$31+$G$58:$G$345*AW$32+$H$58:$H$345*AW$33)/$C$58:$C$345-EX$58:EX$345>0,IF((Load_Shape!AV$17:AV$304*AW$7*AW$31+$G$58:$G$345*AW$32+$H$58:$H$345*AW$33)/$C$58:$C$345-EX$58:EX$345>GV$7/1000,GV$7/1000,(Load_Shape!AV$17:AV$304*AW$7*AW$31+$G$58:$G$345*AW$32+$H$58:$H$345*AW$33)/$C$58:$C$345-EX$58:EX$345)))))","v":2.6645352591003757E-15},{"$f":"MIN(IF(GW$9>0,GW$8/1000/GW$9,9000000000),IF(GW$9>0,GW38/GW$9,9000000000),SUM(IF($A$58:$A$345=$FS53,IF((Load_Shape!AW$17:AW$304*AX$7*AX$31+$G$58:$G$345*AX$32+$H$58:$H$345*AX$33)/$C$58:$C$345-EY$58:EY$345>0,IF((Load_Shape!AW$17:AW$304*AX$7*AX$31+$G$58:$G$345*AX$32+$H$58:$H$345*AX$33)/$C$58:$C$345-EY$58:EY$345>GW$7/1000,GW$7/1000,(Load_Shape!AW$17:AW$304*AX$7*AX$31+$G$58:$G$345*AX$32+$H$58:$H$345*AX$33)/$C$58:$C$345-EY$58:EY$345)))))","v":1.7763568394002505E-15},{"$f":"MIN(IF(GX$9>0,GX$8/1000/GX$9,9000000000),IF(GX$9>0,GX38/GX$9,9000000000),SUM(IF($A$58:$A$345=$FS53,IF((Load_Shape!AX$17:AX$304*AY$7*AY$31+$G$58:$G$345*AY$32+$H$58:$H$345*AY$33)/$C$58:$C$345-EZ$58:EZ$345>0,IF((Load_Shape!AX$17:AX$304*AY$7*AY$31+$G$58:$G$345*AY$32+$H$58:$H$345*AY$33)/$C$58:$C$345-EZ$58:EZ$345>GX$7/1000,GX$7/1000,(Load_Shape!AX$17:AX$304*AY$7*AY$31+$G$58:$G$345*AY$32+$H$58:$H$345*AY$33)/$C$58:$C$345-EZ$58:EZ$345)))))","v":1.7763568394002505E-15},{"$f":"MIN(IF(GY$9>0,GY$8/1000/GY$9,9000000000),IF(GY$9>0,GY38/GY$9,9000000000),SUM(IF($A$58:$A$345=$FS53,IF((Load_Shape!AY$17:AY$304*AZ$7*AZ$31+$G$58:$G$345*AZ$32+$H$58:$H$345*AZ$33)/$C$58:$C$345-FA$58:FA$345>0,IF((Load_Shape!AY$17:AY$304*AZ$7*AZ$31+$G$58:$G$345*AZ$32+$H$58:$H$345*AZ$33)/$C$58:$C$345-FA$58:FA$345>GY$7/1000,GY$7/1000,(Load_Shape!AY$17:AY$304*AZ$7*AZ$31+$G$58:$G$345*AZ$32+$H$58:$H$345*AZ$33)/$C$58:$C$345-FA$58:FA$345)))))","v":3.5527136788005009E-15},{"$f":"MIN(IF(GZ$9>0,GZ$8/1000/GZ$9,9000000000),IF(GZ$9>0,GZ38/GZ$9,9000000000),SUM(IF($A$58:$A$345=$FS53,IF((Load_Shape!AZ$17:AZ$304*BA$7*BA$31+$G$58:$G$345*BA$32+$H$58:$H$345*BA$33)/$C$58:$C$345-FB$58:FB$345>0,IF((Load_Shape!AZ$17:AZ$304*BA$7*BA$31+$G$58:$G$345*BA$32+$H$58:$H$345*BA$33)/$C$58:$C$345-FB$58:FB$345>GZ$7/1000,GZ$7/1000,(Load_Shape!AZ$17:AZ$304*BA$7*BA$31+$G$58:$G$345*BA$32+$H$58:$H$345*BA$33)/$C$58:$C$345-FB$58:FB$345)))))","v":3.5527136788005009E-15},{"$f":"MIN(IF(HA$9>0,HA$8/1000/HA$9,9000000000),IF(HA$9>0,HA38/HA$9,9000000000),SUM(IF($A$58:$A$345=$FS53,IF((Load_Shape!BA$17:BA$304*BB$7*BB$31+$G$58:$G$345*BB$32+$H$58:$H$345*BB$33)/$C$58:$C$345-FC$58:FC$345>0,IF((Load_Shape!BA$17:BA$304*BB$7*BB$31+$G$58:$G$345*BB$32+$H$58:$H$345*BB$33)/$C$58:$C$345-FC$58:FC$345>HA$7/1000,HA$7/1000,(Load_Shape!BA$17:BA$304*BB$7*BB$31+$G$58:$G$345*BB$32+$H$58:$H$345*BB$33)/$C$58:$C$345-FC$58:FC$345)))))","v":8.8817841970012523E-16},{"$f":"MIN(IF(HB$9>0,HB$8/1000/HB$9,9000000000),IF(HB$9>0,HB38/HB$9,9000000000),SUM(IF($A$58:$A$345=$FS53,IF((Load_Shape!BB$17:BB$304*BC$7*BC$31+$G$58:$G$345*BC$32+$H$58:$H$345*BC$33)/$C$58:$C$345-FD$58:FD$345>0,IF((Load_Shape!BB$17:BB$304*BC$7*BC$31+$G$58:$G$345*BC$32+$H$58:$H$345*BC$33)/$C$58:$C$345-FD$58:FD$345>HB$7/1000,HB$7/1000,(Load_Shape!BB$17:BB$304*BC$7*BC$31+$G$58:$G$345*BC$32+$H$58:$H$345*BC$33)/$C$58:$C$345-FD$58:FD$345)))))","v":8.8817841970012523E-16},{"$f":"MIN(IF(HC$9>0,HC$8/1000/HC$9,9000000000),IF(HC$9>0,HC38/HC$9,9000000000),SUM(IF($A$58:$A$345=$FS53,IF((Load_Shape!BC$17:BC$304*BD$7*BD$31+$G$58:$G$345*BD$32+$H$58:$H$345*BD$33)/$C$58:$C$345-FE$58:FE$345>0,IF((Load_Shape!BC$17:BC$304*BD$7*BD$31+$G$58:$G$345*BD$32+$H$58:$H$345*BD$33)/$C$58:$C$345-FE$58:FE$345>HC$7/1000,HC$7/1000,(Load_Shape!BC$17:BC$304*BD$7*BD$31+$G$58:$G$345*BD$32+$H$58:$H$345*BD$33)/$C$58:$C$345-FE$58:FE$345)))))","v":8.8817841970012523E-16},{"$f":"MIN(IF(HD$9>0,HD$8/1000/HD$9,9000000000),IF(HD$9>0,HD38/HD$9,9000000000),SUM(IF($A$58:$A$345=$FS53,IF((Load_Shape!BD$17:BD$304*BE$7*BE$31+$G$58:$G$345*BE$32+$H$58:$H$345*BE$33)/$C$58:$C$345-FF$58:FF$345>0,IF((Load_Shape!BD$17:BD$304*BE$7*BE$31+$G$58:$G$345*BE$32+$H$58:$H$345*BE$33)/$C$58:$C$345-FF$58:FF$345>HD$7/1000,HD$7/1000,(Load_Shape!BD$17:BD$304*BE$7*BE$31+$G$58:$G$345*BE$32+$H$58:$H$345*BE$33)/$C$58:$C$345-FF$58:FF$345)))))","v":1.7763568394002505E-15},{"$f":"MIN(IF(HE$9>0,HE$8/1000/HE$9,9000000000),IF(HE$9>0,HE38/HE$9,9000000000),SUM(IF($A$58:$A$345=$FS53,IF((Load_Shape!BE$17:BE$304*BF$7*BF$31+$G$58:$G$345*BF$32+$H$58:$H$345*BF$33)/$C$58:$C$345-FG$58:FG$345>0,IF((Load_Shape!BE$17:BE$304*BF$7*BF$31+$G$58:$G$345*BF$32+$H$58:$H$345*BF$33)/$C$58:$C$345-FG$58:FG$345>HE$7/1000,HE$7/1000,(Load_Shape!BE$17:BE$304*BF$7*BF$31+$G$58:$G$345*BF$32+$H$58:$H$345*BF$33)/$C$58:$C$345-FG$58:FG$345)))))","v":2.6645352591003757E-15},{"$f":"MIN(IF(HF$9>0,HF$8/1000/HF$9,9000000000),IF(HF$9>0,HF38/HF$9,9000000000),SUM(IF($A$58:$A$345=$FS53,IF((Load_Shape!BF$17:BF$304*BG$7*BG$31+$G$58:$G$345*BG$32+$H$58:$H$345*BG$33)/$C$58:$C$345-FH$58:FH$345>0,IF((Load_Shape!BF$17:BF$304*BG$7*BG$31+$G$58:$G$345*BG$32+$H$58:$H$345*BG$33)/$C$58:$C$345-FH$58:FH$345>HF$7/1000,HF$7/1000,(Load_Shape!BF$17:BF$304*BG$7*BG$31+$G$58:$G$345*BG$32+$H$58:$H$345*BG$33)/$C$58:$C$345-FH$58:FH$345)))))","v":1.7763568394002505E-15},{"$f":"MIN(IF(HG$9>0,HG$8/1000/HG$9,9000000000),IF(HG$9>0,HG38/HG$9,9000000000),SUM(IF($A$58:$A$345=$FS53,IF((Load_Shape!BG$17:BG$304*BH$7*BH$31+$G$58:$G$345*BH$32+$H$58:$H$345*BH$33)/$C$58:$C$345-FI$58:FI$345>0,IF((Load_Shape!BG$17:BG$304*BH$7*BH$31+$G$58:$G$345*BH$32+$H$58:$H$345*BH$33)/$C$58:$C$345-FI$58:FI$345>HG$7/1000,HG$7/1000,(Load_Shape!BG$17:BG$304*BH$7*BH$31+$G$58:$G$345*BH$32+$H$58:$H$345*BH$33)/$C$58:$C$345-FI$58:FI$345)))))","v":3.5527136788005009E-15},{"$f":"MIN(IF(HH$9>0,HH$8/1000/HH$9,9000000000),IF(HH$9>0,HH38/HH$9,9000000000),SUM(IF($A$58:$A$345=$FS53,IF((Load_Shape!BH$17:BH$304*BI$7*BI$31+$G$58:$G$345*BI$32+$H$58:$H$345*BI$33)/$C$58:$C$345-FJ$58:FJ$345>0,IF((Load_Shape!BH$17:BH$304*BI$7*BI$31+$G$58:$G$345*BI$32+$H$58:$H$345*BI$33)/$C$58:$C$345-FJ$58:FJ$345>HH$7/1000,HH$7/1000,(Load_Shape!BH$17:BH$304*BI$7*BI$31+$G$58:$G$345*BI$32+$H$58:$H$345*BI$33)/$C$58:$C$345-FJ$58:FJ$345)))))","v":1.7763568394002505E-15},{"$f":"MIN(IF(HI$9>0,HI$8/1000/HI$9,9000000000),IF(HI$9>0,HI38/HI$9,9000000000),SUM(IF($A$58:$A$345=$FS53,IF((Load_Shape!BI$17:BI$304*BJ$7*BJ$31+$G$58:$G$345*BJ$32+$H$58:$H$345*BJ$33)/$C$58:$C$345-FK$58:FK$345>0,IF((Load_Shape!BI$17:BI$304*BJ$7*BJ$31+$G$58:$G$345*BJ$32+$H$58:$H$345*BJ$33)/$C$58:$C$345-FK$58:FK$345>HI$7/1000,HI$7/1000,(Load_Shape!BI$17:BI$304*BJ$7*BJ$31+$G$58:$G$345*BJ$32+$H$58:$H$345*BJ$33)/$C$58:$C$345-FK$58:FK$345)))))","v":2.6645352591003757E-15},{"$f":"MIN(IF(HJ$9>0,HJ$8/1000/HJ$9,9000000000),IF(HJ$9>0,HJ38/HJ$9,9000000000),SUM(IF($A$58:$A$345=$FS53,IF((Load_Shape!BJ$17:BJ$304*BK$7*BK$31+$G$58:$G$345*BK$32+$H$58:$H$345*BK$33)/$C$58:$C$345-FL$58:FL$345>0,IF((Load_Shape!BJ$17:BJ$304*BK$7*BK$31+$G$58:$G$345*BK$32+$H$58:$H$345*BK$33)/$C$58:$C$345-FL$58:FL$345>HJ$7/1000,HJ$7/1000,(Load_Shape!BJ$17:BJ$304*BK$7*BK$31+$G$58:$G$345*BK$32+$H$58:$H$345*BK$33)/$C$58:$C$345-FL$58:FL$345)))))","v":8.8817841970012523E-16},{"$f":"MIN(IF(HK$9>0,HK$8/1000/HK$9,9000000000),IF(HK$9>0,HK38/HK$9,9000000000),SUM(IF($A$58:$A$345=$FS53,IF((Load_Shape!BK$17:BK$304*BL$7*BL$31+$G$58:$G$345*BL$32+$H$58:$H$345*BL$33)/$C$58:$C$345-FM$58:FM$345>0,IF((Load_Shape!BK$17:BK$304*BL$7*BL$31+$G$58:$G$345*BL$32+$H$58:$H$345*BL$33)/$C$58:$C$345-FM$58:FM$345>HK$7/1000,HK$7/1000,(Load_Shape!BK$17:BK$304*BL$7*BL$31+$G$58:$G$345*BL$32+$H$58:$H$345*BL$33)/$C$58:$C$345-FM$58:FM$345)))))","v":1.7763568394002505E-15},{"$f":"MIN(IF(HL$9>0,HL$8/1000/HL$9,9000000000),IF(HL$9>0,HL38/HL$9,9000000000),SUM(IF($A$58:$A$345=$FS53,IF((Load_Shape!BL$17:BL$304*BM$7*BM$31+$G$58:$G$345*BM$32+$H$58:$H$345*BM$33)/$C$58:$C$345-FN$58:FN$345>0,IF((Load_Shape!BL$17:BL$304*BM$7*BM$31+$G$58:$G$345*BM$32+$H$58:$H$345*BM$33)/$C$58:$C$345-FN$58:FN$345>HL$7/1000,HL$7/1000,(Load_Shape!BL$17:BL$304*BM$7*BM$31+$G$58:$G$345*BM$32+$H$58:$H$345*BM$33)/$C$58:$C$345-FN$58:FN$345)))))","v":2.6645352591003757E-15},{"$f":"MIN(IF(HM$9>0,HM$8/1000/HM$9,9000000000),IF(HM$9>0,HM38/HM$9,9000000000),SUM(IF($A$58:$A$345=$FS53,IF((Load_Shape!BM$17:BM$304*BN$7*BN$31+$G$58:$G$345*BN$32+$H$58:$H$345*BN$33)/$C$58:$C$345-FO$58:FO$345>0,IF((Load_Shape!BM$17:BM$304*BN$7*BN$31+$G$58:$G$345*BN$32+$H$58:$H$345*BN$33)/$C$58:$C$345-FO$58:FO$345>HM$7/1000,HM$7/1000,(Load_Shape!BM$17:BM$304*BN$7*BN$31+$G$58:$G$345*BN$32+$H$58:$H$345*BN$33)/$C$58:$C$345-FO$58:FO$345)))))","v":5.3290705182007514E-15},{"$f":"MIN(IF(HN$9>0,HN$8/1000/HN$9,9000000000),IF(HN$9>0,HN38/HN$9,9000000000),SUM(IF($A$58:$A$345=$FS53,IF((Load_Shape!BN$17:BN$304*BO$7*BO$31+$G$58:$G$345*BO$32+$H$58:$H$345*BO$33)/$C$58:$C$345-FP$58:FP$345>0,IF((Load_Shape!BN$17:BN$304*BO$7*BO$31+$G$58:$G$345*BO$32+$H$58:$H$345*BO$33)/$C$58:$C$345-FP$58:FP$345>HN$7/1000,HN$7/1000,(Load_Shape!BN$17:BN$304*BO$7*BO$31+$G$58:$G$345*BO$32+$H$58:$H$345*BO$33)/$C$58:$C$345-FP$58:FP$345)))))","v":8.8817841970012523E-16},{"$f":"MIN(IF(HO$9>0,HO$8/1000/HO$9,9000000000),IF(HO$9>0,HO38/HO$9,9000000000),SUM(IF($A$58:$A$345=$FS53,IF((Load_Shape!BO$17:BO$304*BP$7*BP$31+$G$58:$G$345*BP$32+$H$58:$H$345*BP$33)/$C$58:$C$345-FQ$58:FQ$345>0,IF((Load_Shape!BO$17:BO$304*BP$7*BP$31+$G$58:$G$345*BP$32+$H$58:$H$345*BP$33)/$C$58:$C$345-FQ$58:FQ$345>HO$7/1000,HO$7/1000,(Load_Shape!BO$17:BO$304*BP$7*BP$31+$G$58:$G$345*BP$32+$H$58:$H$345*BP$33)/$C$58:$C$345-FQ$58:FQ$345)))))","v":8.8817841970012523E-16},{"$f":"MIN(IF(HP$9>0,HP$8/1000/HP$9,9000000000),IF(HP$9>0,HP38/HP$9,9000000000),SUM(IF($A$58:$A$345=$FS53,IF((Load_Shape!BP$17:BP$304*BQ$7*BQ$31+$G$58:$G$345*BQ$32+$H$58:$H$345*BQ$33)/$C$58:$C$345-FR$58:FR$345>0,IF((Load_Shape!BP$17:BP$304*BQ$7*BQ$31+$G$58:$G$345*BQ$32+$H$58:$H$345*BQ$33)/$C$58:$C$345-FR$58:FR$345>HP$7/1000,HP$7/1000,(Load_Shape!BP$17:BP$304*BQ$7*BQ$31+$G$58:$G$345*BQ$32+$H$58:$H$345*BQ$33)/$C$58:$C$345-FR$58:FR$345)))))","v":0},null,null,"Export Price"]
[1,5,31,null,2.7862986674611688E-3,3.5388127853881279E-3,3.5388127853881279E-3,3.5388127853881279E-3,3.5388127853881279E-3,-1.3484587782062416E-4,-8.8128339404144662E-5,0,-1.5441147004774324E-6,-1.3161124659030839E-6,3.4000836791864366E-3,3.8705507592563639E-3,5.490393904590371E-3,5.2475265525266683E-3,5.373915300850996E-3,null,{"$f":"U$7*Load_Shape!T21/$C62+SUMPRODUCT(U$8:U$21,TRANSPOSE($F62:$S62))/$C62","v":10.455475905367516},{"$f":"V$7*Load_Shape!U21/$C62+SUMPRODUCT(V$8:V$21,TRANSPOSE($F62:$S62))/$C62","v":9.4818268061956328},{"$f":"W$7*Load_Shape!V21/$C62+SUMPRODUCT(W$8:W$21,TRANSPOSE($F62:$S62))/$C62","v":11.599787282886059},{"$f":"X$7*Load_Shape!W21/$C62+SUMPRODUCT(X$8:X$21,TRANSPOSE($F62:$S62))/$C62","v":11.794801955742248},{"$f":"Y$7*Load_Shape!X21/$C62+SUMPRODUCT(Y$8:Y$21,TRANSPOSE($F62:$S62))/$C62","v":11.53787417472501},{"$f":"Z$7*Load_Shape!Y21/$C62+SUMPRODUCT(Z$8:Z$21,TRANSPOSE($F62:$S62))/$C62","v":11.10359901381573},{"$f":"AA$7*Load_Shape!Z21/$C62+SUMPRODUCT(AA$8:AA$21,TRANSPOSE($F62:$S62))/$C62","v":10.798051950337364},{"$f":"AB$7*Load_Shape!AA21/$C62+SUMPRODUCT(AB$8:AB$21,TRANSPOSE($F62:$S62))/$C62","v":10.726458363499569},{"$f":"AC$7*Load_Shape!AB21/$C62+SUMPRODUCT(AC$8:AC$21,TRANSPOSE($F62:$S62))/$C62","v":10.559146018729917},{"$f":"AD$7*Load_Shape!AC21/$C62+SUMPRODUCT(AD$8:AD$21,TRANSPOSE($F62:$S62))/$C62","v":10.593715680504223},{"$f":"AE$7*Load_Shape!AD21/$C62+SUMPRODUCT(AE$8:AE$21,TRANSPOSE($F62:$S62))/$C62","v":10.586594667586461},{"$f":"AF$7*Load_Shape!AE21/$C62+SUMPRODUCT(AF$8:AF$21,TRANSPOSE($F62:$S62))/$C62","v":10.656514628156648},{"$f":"AG$7*Load_Shape!AF21/$C62+SUMPRODUCT(AG$8:AG$21,TRANSPOSE($F62:$S62))/$C62","v":10.702978858106928},{"$f":"AH$7*Load_Shape!AG21/$C62+SUMPRODUCT(AH$8:AH$21,TRANSPOSE($F62:$S62))/$C62","v":12.79033821786231},{"$f":"AI$7*Load_Shape!AH21/$C62+SUMPRODUCT(AI$8:AI$21,TRANSPOSE($F62:$S62))/$C62","v":12.874041114853362},{"$f":"AJ$7*Load_Shape!AI21/$C62+SUMPRODUCT(AJ$8:AJ$21,TRANSPOSE($F62:$S62))/$C62","v":12.942851416297374},{"$f":"AK$7*Load_Shape!AJ21/$C62+SUMPRODUCT(AK$8:AK$21,TRANSPOSE($F62:$S62))/$C62","v":12.377423285789556},{"$f":"AL$7*Load_Shape!AK21/$C62+SUMPRODUCT(AL$8:AL$21,TRANSPOSE($F62:$S62))/$C62","v":12.224186922259962},{"$f":"AM$7*Load_Shape!AL21/$C62+SUMPRODUCT(AM$8:AM$21,TRANSPOSE($F62:$S62))/$C62","v":12.185156672332973},{"$f":"AN$7*Load_Shape!AM21/$C62+SUMPRODUCT(AN$8:AN$21,TRANSPOSE($F62:$S62))/$C62","v":12.125326484869644},{"$f":"AO$7*Load_Shape!AN21/$C62+SUMPRODUCT(AO$8:AO$21,TRANSPOSE($F62:$S62))/$C62","v":12.221061621874199},{"$f":"AP$7*Load_Shape!AO21/$C62+SUMPRODUCT(AP$8:AP$21,TRANSPOSE($F62:$S62))/$C62","v":12.317287771872103},{"$f":"AQ$7*Load_Shape!AP21/$C62+SUMPRODUCT(AQ$8:AQ$21,TRANSPOSE($F62:$S62))/$C62","v":12.414014265005715},{"$f":"AR$7*Load_Shape!AQ21/$C62+SUMPRODUCT(AR$8:AR$21,TRANSPOSE($F62:$S62))/$C62","v":12.511243572229054},{"$f":"AS$7*Load_Shape!AR21/$C62+SUMPRODUCT(AS$8:AS$21,TRANSPOSE($F62:$S62))/$C62","v":12.608976648145026},{"$f":"AT$7*Load_Shape!AS21/$C62+SUMPRODUCT(AT$8:AT$21,TRANSPOSE($F62:$S62))/$C62","v":12.707205299951784},{"$f":"AU$7*Load_Shape!AT21/$C62+SUMPRODUCT(AU$8:AU$21,TRANSPOSE($F62:$S62))/$C62","v":12.80592316786286},{"$f":"AV$7*Load_Shape!AU21/$C62+SUMPRODUCT(AV$8:AV$21,TRANSPOSE($F62:$S62))/$C62","v":12.905168079756404},{"$f":"AW$7*Load_Shape!AV21/$C62+SUMPRODUCT(AW$8:AW$21,TRANSPOSE($F62:$S62))/$C62","v":13.004942114033708},{"$f":"AX$7*Load_Shape!AW21/$C62+SUMPRODUCT(AX$8:AX$21,TRANSPOSE($F62:$S62))/$C62","v":13.105196655736801},{"$f":"AY$7*Load_Shape!AX21/$C62+SUMPRODUCT(AY$8:AY$21,TRANSPOSE($F62:$S62))/$C62","v":13.205961809564014},{"$f":"AZ$7*Load_Shape!AY21/$C62+SUMPRODUCT(AZ$8:AZ$21,TRANSPOSE($F62:$S62))/$C62","v":13.307284901301438},{"$f":"BA$7*Load_Shape!AZ21/$C62+SUMPRODUCT(BA$8:BA$21,TRANSPOSE($F62:$S62))/$C62","v":13.40910418520769},{"$f":"BB$7*Load_Shape!BA21/$C62+SUMPRODUCT(BB$8:BB$21,TRANSPOSE($F62:$S62))/$C62","v":13.511439070968452},{"$f":"BC$7*Load_Shape!BB21/$C62+SUMPRODUCT(BC$8:BC$21,TRANSPOSE($F62:$S62))/$C62","v":13.614324581657712},{"$f":"BD$7*Load_Shape!BC21/$C62+SUMPRODUCT(BD$8:BD$21,TRANSPOSE($F62:$S62))/$C62","v":13.717736064275975},{"$f":"BE$7*Load_Shape!BD21/$C62+SUMPRODUCT(BE$8:BE$21,TRANSPOSE($F62:$S62))/$C62","v":13.82165535430768},{"$f":"BF$7*Load_Shape!BE21/$C62+SUMPRODUCT(BF$8:BF$21,TRANSPOSE($F62:$S62))/$C62","v":13.926111653459206},{"$f":"BG$7*Load_Shape!BF21/$C62+SUMPRODUCT(BG$8:BG$21,TRANSPOSE($F62:$S62))/$C62","v":14.031108584688459},{"$f":"BH$7*Load_Shape!BG21/$C62+SUMPRODUCT(BH$8:BH$21,TRANSPOSE($F62:$S62))/$C62","v":14.136649544550872},{"$f":"BI$7*Load_Shape!BH21/$C62+SUMPRODUCT(BI$8:BI$21,TRANSPOSE($F62:$S62))/$C62","v":14.242764443129477},{"$f":"BJ$7*Load_Shape!BI21/$C62+SUMPRODUCT(BJ$8:BJ$21,TRANSPOSE($F62:$S62))/$C62","v":14.34940833779368},{"$f":"BK$7*Load_Shape!BJ21/$C62+SUMPRODUCT(BK$8:BK$21,TRANSPOSE($F62:$S62))/$C62","v":14.456620260139532},{"$f":"BL$7*Load_Shape!BK21/$C62+SUMPRODUCT(BL$8:BL$21,TRANSPOSE($F62:$S62))/$C62","v":14.564388742105358},{"$f":"BM$7*Load_Shape!BL21/$C62+SUMPRODUCT(BM$8:BM$21,TRANSPOSE($F62:$S62))/$C62","v":14.672691823787236},{"$f":"BN$7*Load_Shape!BM21/$C62+SUMPRODUCT(BN$8:BN$21,TRANSPOSE($F62:$S62))/$C62","v":14.781556264903294},{"$f":"BO$7*Load_Shape!BN21/$C62+SUMPRODUCT(BO$8:BO$21,TRANSPOSE($F62:$S62))/$C62","v":14.890986178386191},{"$f":"BP$7*Load_Shape!BO21/$C62+SUMPRODUCT(BP$8:BP$21,TRANSPOSE($F62:$S62))/$C62","v":15.00098482355129},{"$f":"BQ$7*Load_Shape!BP21/$C62+SUMPRODUCT(BQ$8:BQ$21,TRANSPOSE($F62:$S62))/$C62","v":15.111555479650647},null,{"$f":"INDEX(Hydro_Param!G$27:G$39,$A62)","v":1.684045552420314},{"$f":"INDEX(Hydro_Param!H$27:H$39,$A62)","v":-0.68404555242031395},{"$f":"INDEX(Hydro_Param!M$27:M$39,$A62)","v":0.67197141224987511},{"$f":"INDEX(Hydro_Param!N$27:N$39,$A62)","v":1.3636420169346188},null,{"$f":"U62+($BS62*MAX($BU62,MIN($BV62,U62/AVERAGE(IF(OFFSET(U62,1-$B62,0,24,1)<$BU62*AVERAGE(OFFSET(U62,1-$B62,0,24,1)),OFFSET($BU62,1-$B62,0,24,1)*AVERAGE(OFFSET(U62,1-$B62,0,24,1)),IF(OFFSET(U62,1-$B62,0,24,1)>$BV62*AVERAGE(OFFSET(U62,1-$B62,0,24,1)),OFFSET($BV62,1-$B62,0,24,1)*AVERAGE(OFFSET(U62,1-$B62,0,24,1)),OFFSET(U62,1-$B62,0,24,1))))))+$BT62)*U$22*INDEX(Hydro_Param!$D$27:$D$39,$A62)/$C62/24","v":8.750477064474671},{"$f":"V62+($BS62*MAX($BU62,MIN($BV62,V62/AVERAGE(IF(OFFSET(V62,1-$B62,0,24,1)<$BU62*AVERAGE(OFFSET(V62,1-$B62,0,24,1)),OFFSET($BU62,1-$B62,0,24,1)*AVERAGE(OFFSET(V62,1-$B62,0,24,1)),IF(OFFSET(V62,1-$B62,0,24,1)>$BV62*AVERAGE(OFFSET(V62,1-$B62,0,24,1)),OFFSET($BV62,1-$B62,0,24,1)*AVERAGE(OFFSET(V62,1-$B62,0,24,1)),OFFSET(V62,1-$B62,0,24,1))))))+$BT62)*V$22*INDEX(Hydro_Param!$D$27:$D$39,$A62)/$C62/24","v":7.8726683446390675},{"$f":"W62+($BS62*MAX($BU62,MIN($BV62,W62/AVERAGE(IF(OFFSET(W62,1-$B62,0,24,1)<$BU62*AVERAGE(OFFSET(W62,1-$B62,0,24,1)),OFFSET($BU62,1-$B62,0,24,1)*AVERAGE(OFFSET(W62,1-$B62,0,24,1)),IF(OFFSET(W62,1-$B62,0,24,1)>$BV62*AVERAGE(OFFSET(W62,1-$B62,0,24,1)),OFFSET($BV62,1-$B62,0,24,1)*AVERAGE(OFFSET(W62,1-$B62,0,24,1)),OFFSET(W62,1-$B62,0,24,1))))))+$BT62)*W$22*INDEX(Hydro_Param!$D$27:$D$39,$A62)/$C62/24","v":9.6763003257611349},{"$f":"X62+($BS62*MAX($BU62,MIN($BV62,X62/AVERAGE(IF(OFFSET(X62,1-$B62,0,24,1)<$BU62*AVERAGE(OFFSET(X62,1-$B62,0,24,1)),OFFSET($BU62,1-$B62,0,24,1)*AVERAGE(OFFSET(X62,1-$B62,0,24,1)),IF(OFFSET(X62,1-$B62,0,24,1)>$BV62*AVERAGE(OFFSET(X62,1-$B62,0,24,1)),OFFSET($BV62,1-$B62,0,24,1)*AVERAGE(OFFSET(X62,1-$B62,0,24,1)),OFFSET(X62,1-$B62,0,24,1))))))+$BT62)*X$22*INDEX(Hydro_Param!$D$27:$D$39,$A62)/$C62/24","v":9.6866900188185276},{"$f":"Y62+($BS62*MAX($BU62,MIN($BV62,Y62/AVERAGE(IF(OFFSET(Y62,1-$B62,0,24,1)<$BU62*AVERAGE(OFFSET(Y62,1-$B62,0,24,1)),OFFSET($BU62,1-$B62,0,24,1)*AVERAGE(OFFSET(Y62,1-$B62,0,24,1)),IF(OFFSET(Y62,1-$B62,0,24,1)>$BV62*AVERAGE(OFFSET(Y62,1-$B62,0,24,1)),OFFSET($BV62,1-$B62,0,24,1)*AVERAGE(OFFSET(Y62,1-$B62,0,24,1)),OFFSET(Y62,1-$B62,0,24,1))))))+$BT62)*Y$22*INDEX(Hydro_Param!$D$27:$D$39,$A62)/$C62/24","v":9.3357458034012275},{"$f":"Z62+($BS62*MAX($BU62,MIN($BV62,Z62/AVERAGE(IF(OFFSET(Z62,1-$B62,0,24,1)<$BU62*AVERAGE(OFFSET(Z62,1-$B62,0,24,1)),OFFSET($BU62,1-$B62,0,24,1)*AVERAGE(OFFSET(Z62,1-$B62,0,24,1)),IF(OFFSET(Z62,1-$B62,0,24,1)>$BV62*AVERAGE(OFFSET(Z62,1-$B62,0,24,1)),OFFSET($BV62,1-$B62,0,24,1)*AVERAGE(OFFSET(Z62,1-$B62,0,24,1)),OFFSET(Z62,1-$B62,0,24,1))))))+$BT62)*Z$22*INDEX(Hydro_Param!$D$27:$D$39,$A62)/$C62/24","v":8.7740938905786781},{"$f":"AA62+($BS62*MAX($BU62,MIN($BV62,AA62/AVERAGE(IF(OFFSET(AA62,1-$B62,0,24,1)<$BU62*AVERAGE(OFFSET(AA62,1-$B62,0,24,1)),OFFSET($BU62,1-$B62,0,24,1)*AVERAGE(OFFSET(AA62,1-$B62,0,24,1)),IF(OFFSET(AA62,1-$B62,0,24,1)>$BV62*AVERAGE(OFFSET(AA62,1-$B62,0,24,1)),OFFSET($BV62,1-$B62,0,24,1)*AVERAGE(OFFSET(AA62,1-$B62,0,24,1)),OFFSET(AA62,1-$B62,0,24,1))))))+$BT62)*AA$22*INDEX(Hydro_Param!$D$27:$D$39,$A62)/$C62/24","v":8.2604159063110902},{"$f":"AB62+($BS62*MAX($BU62,MIN($BV62,AB62/AVERAGE(IF(OFFSET(AB62,1-$B62,0,24,1)<$BU62*AVERAGE(OFFSET(AB62,1-$B62,0,24,1)),OFFSET($BU62,1-$B62,0,24,1)*AVERAGE(OFFSET(AB62,1-$B62,0,24,1)),IF(OFFSET(AB62,1-$B62,0,24,1)>$BV62*AVERAGE(OFFSET(AB62,1-$B62,0,24,1)),OFFSET($BV62,1-$B62,0,24,1)*AVERAGE(OFFSET(AB62,1-$B62,0,24,1)),OFFSET(AB62,1-$B62,0,24,1))))))+$BT62)*AB$22*INDEX(Hydro_Param!$D$27:$D$39,$A62)/$C62/24","v":8.0796267790680787},{"$f":"AC62+($BS62*MAX($BU62,MIN($BV62,AC62/AVERAGE(IF(OFFSET(AC62,1-$B62,0,24,1)<$BU62*AVERAGE(OFFSET(AC62,1-$B62,0,24,1)),OFFSET($BU62,1-$B62,0,24,1)*AVERAGE(OFFSET(AC62,1-$B62,0,24,1)),IF(OFFSET(AC62,1-$B62,0,24,1)>$BV62*AVERAGE(OFFSET(AC62,1-$B62,0,24,1)),OFFSET($BV62,1-$B62,0,24,1)*AVERAGE(OFFSET(AC62,1-$B62,0,24,1)),OFFSET(AC62,1-$B62,0,24,1))))))+$BT62)*AC$22*INDEX(Hydro_Param!$D$27:$D$39,$A62)/$C62/24","v":7.8162438000326979},{"$f":"AD62+($BS62*MAX($BU62,MIN($BV62,AD62/AVERAGE(IF(OFFSET(AD62,1-$B62,0,24,1)<$BU62*AVERAGE(OFFSET(AD62,1-$B62,0,24,1)),OFFSET($BU62,1-$B62,0,24,1)*AVERAGE(OFFSET(AD62,1-$B62,0,24,1)),IF(OFFSET(AD62,1-$B62,0,24,1)>$BV62*AVERAGE(OFFSET(AD62,1-$B62,0,24,1)),OFFSET($BV62,1-$B62,0,24,1)*AVERAGE(OFFSET(AD62,1-$B62,0,24,1)),OFFSET(AD62,1-$B62,0,24,1))))))+$BT62)*AD$22*INDEX(Hydro_Param!$D$27:$D$39,$A62)/$C62/24","v":7.7288293296964898},{"$f":"AE62+($BS62*MAX($BU62,MIN($BV62,AE62/AVERAGE(IF(OFFSET(AE62,1-$B62,0,24,1)<$BU62*AVERAGE(OFFSET(AE62,1-$B62,0,24,1)),OFFSET($BU62,1-$B62,0,24,1)*AVERAGE(OFFSET(AE62,1-$B62,0,24,1)),IF(OFFSET(AE62,1-$B62,0,24,1)>$BV62*AVERAGE(OFFSET(AE62,1-$B62,0,24,1)),OFFSET($BV62,1-$B62,0,24,1)*AVERAGE(OFFSET(AE62,1-$B62,0,24,1)),OFFSET(AE62,1-$B62,0,24,1))))))+$BT62)*AE$22*INDEX(Hydro_Param!$D$27:$D$39,$A62)/$C62/24","v":7.633127394623008},{"$f":"AF62+($BS62*MAX($BU62,MIN($BV62,AF62/AVERAGE(IF(OFFSET(AF62,1-$B62,0,24,1)<$BU62*AVERAGE(OFFSET(AF62,1-$B62,0,24,1)),OFFSET($BU62,1-$B62,0,24,1)*AVERAGE(OFFSET(AF62,1-$B62,0,24,1)),IF(OFFSET(AF62,1-$B62,0,24,1)>$BV62*AVERAGE(OFFSET(AF62,1-$B62,0,24,1)),OFFSET($BV62,1-$B62,0,24,1)*AVERAGE(OFFSET(AF62,1-$B62,0,24,1)),OFFSET(AF62,1-$B62,0,24,1))))))+$BT62)*AF$22*INDEX(Hydro_Param!$D$27:$D$39,$A62)/$C62/24","v":7.6851567228028586},{"$f":"AG62+($BS62*MAX($BU62,MIN($BV62,AG62/AVERAGE(IF(OFFSET(AG62,1-$B62,0,24,1)<$BU62*AVERAGE(OFFSET(AG62,1-$B62,0,24,1)),OFFSET($BU62,1-$B62,0,24,1)*AVERAGE(OFFSET(AG62,1-$B62,0,24,1)),IF(OFFSET(AG62,1-$B62,0,24,1)>$BV62*AVERAGE(OFFSET(AG62,1-$B62,0,24,1)),OFFSET($BV62,1-$B62,0,24,1)*AVERAGE(OFFSET(AG62,1-$B62,0,24,1)),OFFSET(AG62,1-$B62,0,24,1))))))+$BT62)*AG$22*INDEX(Hydro_Param!$D$27:$D$39,$A62)/$C62/24","v":7.7108963979200418},{"$f":"AH62+($BS62*MAX($BU62,MIN($BV62,AH62/AVERAGE(IF(OFFSET(AH62,1-$B62,0,24,1)<$BU62*AVERAGE(OFFSET(AH62,1-$B62,0,24,1)),OFFSET($BU62,1-$B62,0,24,1)*AVERAGE(OFFSET(AH62,1-$B62,0,24,1)),IF(OFFSET(AH62,1-$B62,0,24,1)>$BV62*AVERAGE(OFFSET(AH62,1-$B62,0,24,1)),OFFSET($BV62,1-$B62,0,24,1)*AVERAGE(OFFSET(AH62,1-$B62,0,24,1)),OFFSET(AH62,1-$B62,0,24,1))))))+$BT62)*AH$22*INDEX(Hydro_Param!$D$27:$D$39,$A62)/$C62/24","v":9.7045191996982059},{"$f":"AI62+($BS62*MAX($BU62,MIN($BV62,AI62/AVERAGE(IF(OFFSET(AI62,1-$B62,0,24,1)<$BU62*AVERAGE(OFFSET(AI62,1-$B62,0,24,1)),OFFSET($BU62,1-$B62,0,24,1)*AVERAGE(OFFSET(AI62,1-$B62,0,24,1)),IF(OFFSET(AI62,1-$B62,0,24,1)>$BV62*AVERAGE(OFFSET(AI62,1-$B62,0,24,1)),OFFSET($BV62,1-$B62,0,24,1)*AVERAGE(OFFSET(AI62,1-$B62,0,24,1)),OFFSET(AI62,1-$B62,0,24,1))))))+$BT62)*AI$22*INDEX(Hydro_Param!$D$27:$D$39,$A62)/$C62/24","v":9.7612178409458181},{"$f":"AJ62+($BS62*MAX($BU62,MIN($BV62,AJ62/AVERAGE(IF(OFFSET(AJ62,1-$B62,0,24,1)<$BU62*AVERAGE(OFFSET(AJ62,1-$B62,0,24,1)),OFFSET($BU62,1-$B62,0,24,1)*AVERAGE(OFFSET(AJ62,1-$B62,0,24,1)),IF(OFFSET(AJ62,1-$B62,0,24,1)>$BV62*AVERAGE(OFFSET(AJ62,1-$B62,0,24,1)),OFFSET($BV62,1-$B62,0,24,1)*AVERAGE(OFFSET(AJ62,1-$B62,0,24,1)),OFFSET(AJ62,1-$B62,0,24,1))))))+$BT62)*AJ$22*INDEX(Hydro_Param!$D$27:$D$39,$A62)/$C62/24","v":9.7562752384290334},{"$f":"AK62+($BS62*MAX($BU62,MIN($BV62,AK62/AVERAGE(IF(OFFSET(AK62,1-$B62,0,24,1)<$BU62*AVERAGE(OFFSET(AK62,1-$B62,0,24,1)),OFFSET($BU62,1-$B62,0,24,1)*AVERAGE(OFFSET(AK62,1-$B62,0,24,1)),IF(OFFSET(AK62,1-$B62,0,24,1)>$BV62*AVERAGE(OFFSET(AK62,1-$B62,0,24,1)),OFFSET($BV62,1-$B62,0,24,1)*AVERAGE(OFFSET(AK62,1-$B62,0,24,1)),OFFSET(AK62,1-$B62,0,24,1))))))+$BT62)*AK$22*INDEX(Hydro_Param!$D$27:$D$39,$A62)/$C62/24","v":9.1821258221887465},{"$f":"AL62+($BS62*MAX($BU62,MIN($BV62,AL62/AVERAGE(IF(OFFSET(AL62,1-$B62,0,24,1)<$BU62*AVERAGE(OFFSET(AL62,1-$B62,0,24,1)),OFFSET($BU62,1-$B62,0,24,1)*AVERAGE(OFFSET(AL62,1-$B62,0,24,1)),IF(OFFSET(AL62,1-$B62,0,24,1)>$BV62*AVERAGE(OFFSET(AL62,1-$B62,0,24,1)),OFFSET($BV62,1-$B62,0,24,1)*AVERAGE(OFFSET(AL62,1-$B62,0,24,1)),OFFSET(AL62,1-$B62,0,24,1))))))+$BT62)*AL$22*INDEX(Hydro_Param!$D$27:$D$39,$A62)/$C62/24","v":8.9704773179226223},{"$f":"AM62+($BS62*MAX($BU62,MIN($BV62,AM62/AVERAGE(IF(OFFSET(AM62,1-$B62,0,24,1)<$BU62*AVERAGE(OFFSET(AM62,1-$B62,0,24,1)),OFFSET($BU62,1-$B62,0,24,1)*AVERAGE(OFFSET(AM62,1-$B62,0,24,1)),IF(OFFSET(AM62,1-$B62,0,24,1)>$BV62*AVERAGE(OFFSET(AM62,1-$B62,0,24,1)),OFFSET($BV62,1-$B62,0,24,1)*AVERAGE(OFFSET(AM62,1-$B62,0,24,1)),OFFSET(AM62,1-$B62,0,24,1))))))+$BT62)*AM$22*INDEX(Hydro_Param!$D$27:$D$39,$A62)/$C62/24","v":8.8634784735237435},{"$f":"AN62+($BS62*MAX($BU62,MIN($BV62,AN62/AVERAGE(IF(OFFSET(AN62,1-$B62,0,24,1)<$BU62*AVERAGE(OFFSET(AN62,1-$B62,0,24,1)),OFFSET($BU62,1-$B62,0,24,1)*AVERAGE(OFFSET(AN62,1-$B62,0,24,1)),IF(OFFSET(AN62,1-$B62,0,24,1)>$BV62*AVERAGE(OFFSET(AN62,1-$B62,0,24,1)),OFFSET($BV62,1-$B62,0,24,1)*AVERAGE(OFFSET(AN62,1-$B62,0,24,1)),OFFSET(AN62,1-$B62,0,24,1))))))+$BT62)*AN$22*INDEX(Hydro_Param!$D$27:$D$39,$A62)/$C62/24","v":8.8161948322735704},{"$f":"AO62+($BS62*MAX($BU62,MIN($BV62,AO62/AVERAGE(IF(OFFSET(AO62,1-$B62,0,24,1)<$BU62*AVERAGE(OFFSET(AO62,1-$B62,0,24,1)),OFFSET($BU62,1-$B62,0,24,1)*AVERAGE(OFFSET(AO62,1-$B62,0,24,1)),IF(OFFSET(AO62,1-$B62,0,24,1)>$BV62*AVERAGE(OFFSET(AO62,1-$B62,0,24,1)),OFFSET($BV62,1-$B62,0,24,1)*AVERAGE(OFFSET(AO62,1-$B62,0,24,1)),OFFSET(AO62,1-$B62,0,24,1))))))+$BT62)*AO$22*INDEX(Hydro_Param!$D$27:$D$39,$A62)/$C62/24","v":8.925400769713745},{"$f":"AP62+($BS62*MAX($BU62,MIN($BV62,AP62/AVERAGE(IF(OFFSET(AP62,1-$B62,0,24,1)<$BU62*AVERAGE(OFFSET(AP62,1-$B62,0,24,1)),OFFSET($BU62,1-$B62,0,24,1)*AVERAGE(OFFSET(AP62,1-$B62,0,24,1)),IF(OFFSET(AP62,1-$B62,0,24,1)>$BV62*AVERAGE(OFFSET(AP62,1-$B62,0,24,1)),OFFSET($BV62,1-$B62,0,24,1)*AVERAGE(OFFSET(AP62,1-$B62,0,24,1)),OFFSET(AP62,1-$B62,0,24,1))))))+$BT62)*AP$22*INDEX(Hydro_Param!$D$27:$D$39,$A62)/$C62/24","v":9.0342413128207522},{"$f":"AQ62+($BS62*MAX($BU62,MIN($BV62,AQ62/AVERAGE(IF(OFFSET(AQ62,1-$B62,0,24,1)<$BU62*AVERAGE(OFFSET(AQ62,1-$B62,0,24,1)),OFFSET($BU62,1-$B62,0,24,1)*AVERAGE(OFFSET(AQ62,1-$B62,0,24,1)),IF(OFFSET(AQ62,1-$B62,0,24,1)>$BV62*AVERAGE(OFFSET(AQ62,1-$B62,0,24,1)),OFFSET($BV62,1-$B62,0,24,1)*AVERAGE(OFFSET(AQ62,1-$B62,0,24,1)),OFFSET(AQ62,1-$B62,0,24,1))))))+$BT62)*AQ$22*INDEX(Hydro_Param!$D$27:$D$39,$A62)/$C62/24","v":9.1389919682189262},{"$f":"AR62+($BS62*MAX($BU62,MIN($BV62,AR62/AVERAGE(IF(OFFSET(AR62,1-$B62,0,24,1)<$BU62*AVERAGE(OFFSET(AR62,1-$B62,0,24,1)),OFFSET($BU62,1-$B62,0,24,1)*AVERAGE(OFFSET(AR62,1-$B62,0,24,1)),IF(OFFSET(AR62,1-$B62,0,24,1)>$BV62*AVERAGE(OFFSET(AR62,1-$B62,0,24,1)),OFFSET($BV62,1-$B62,0,24,1)*AVERAGE(OFFSET(AR62,1-$B62,0,24,1)),OFFSET(AR62,1-$B62,0,24,1))))))+$BT62)*AR$22*INDEX(Hydro_Param!$D$27:$D$39,$A62)/$C62/24","v":9.2410317708389105},{"$f":"AS62+($BS62*MAX($BU62,MIN($BV62,AS62/AVERAGE(IF(OFFSET(AS62,1-$B62,0,24,1)<$BU62*AVERAGE(OFFSET(AS62,1-$B62,0,24,1)),OFFSET($BU62,1-$B62,0,24,1)*AVERAGE(OFFSET(AS62,1-$B62,0,24,1)),IF(OFFSET(AS62,1-$B62,0,24,1)>$BV62*AVERAGE(OFFSET(AS62,1-$B62,0,24,1)),OFFSET($BV62,1-$B62,0,24,1)*AVERAGE(OFFSET(AS62,1-$B62,0,24,1)),OFFSET(AS62,1-$B62,0,24,1))))))+$BT62)*AS$22*INDEX(Hydro_Param!$D$27:$D$39,$A62)/$C62/24","v":9.3410226087420902},{"$f":"AT62+($BS62*MAX($BU62,MIN($BV62,AT62/AVERAGE(IF(OFFSET(AT62,1-$B62,0,24,1)<$BU62*AVERAGE(OFFSET(AT62,1-$B62,0,24,1)),OFFSET($BU62,1-$B62,0,24,1)*AVERAGE(OFFSET(AT62,1-$B62,0,24,1)),IF(OFFSET(AT62,1-$B62,0,24,1)>$BV62*AVERAGE(OFFSET(AT62,1-$B62,0,24,1)),OFFSET($BV62,1-$B62,0,24,1)*AVERAGE(OFFSET(AT62,1-$B62,0,24,1)),OFFSET(AT62,1-$B62,0,24,1))))))+$BT62)*AT$22*INDEX(Hydro_Param!$D$27:$D$39,$A62)/$C62/24","v":9.4438521230705401},{"$f":"AU62+($BS62*MAX($BU62,MIN($BV62,AU62/AVERAGE(IF(OFFSET(AU62,1-$B62,0,24,1)<$BU62*AVERAGE(OFFSET(AU62,1-$B62,0,24,1)),OFFSET($BU62,1-$B62,0,24,1)*AVERAGE(OFFSET(AU62,1-$B62,0,24,1)),IF(OFFSET(AU62,1-$B62,0,24,1)>$BV62*AVERAGE(OFFSET(AU62,1-$B62,0,24,1)),OFFSET($BV62,1-$B62,0,24,1)*AVERAGE(OFFSET(AU62,1-$B62,0,24,1)),OFFSET(AU62,1-$B62,0,24,1))))))+$BT62)*AU$22*INDEX(Hydro_Param!$D$27:$D$39,$A62)/$C62/24","v":9.5534553547564673},{"$f":"AV62+($BS62*MAX($BU62,MIN($BV62,AV62/AVERAGE(IF(OFFSET(AV62,1-$B62,0,24,1)<$BU62*AVERAGE(OFFSET(AV62,1-$B62,0,24,1)),OFFSET($BU62,1-$B62,0,24,1)*AVERAGE(OFFSET(AV62,1-$B62,0,24,1)),IF(OFFSET(AV62,1-$B62,0,24,1)>$BV62*AVERAGE(OFFSET(AV62,1-$B62,0,24,1)),OFFSET($BV62,1-$B62,0,24,1)*AVERAGE(OFFSET(AV62,1-$B62,0,24,1)),OFFSET(AV62,1-$B62,0,24,1))))))+$BT62)*AV$22*INDEX(Hydro_Param!$D$27:$D$39,$A62)/$C62/24","v":9.6550921848937392},{"$f":"AW62+($BS62*MAX($BU62,MIN($BV62,AW62/AVERAGE(IF(OFFSET(AW62,1-$B62,0,24,1)<$BU62*AVERAGE(OFFSET(AW62,1-$B62,0,24,1)),OFFSET($BU62,1-$B62,0,24,1)*AVERAGE(OFFSET(AW62,1-$B62,0,24,1)),IF(OFFSET(AW62,1-$B62,0,24,1)>$BV62*AVERAGE(OFFSET(AW62,1-$B62,0,24,1)),OFFSET($BV62,1-$B62,0,24,1)*AVERAGE(OFFSET(AW62,1-$B62,0,24,1)),OFFSET(AW62,1-$B62,0,24,1))))))+$BT62)*AW$22*INDEX(Hydro_Param!$D$27:$D$39,$A62)/$C62/24","v":9.7502445541407035},{"$f":"AX62+($BS62*MAX($BU62,MIN($BV62,AX62/AVERAGE(IF(OFFSET(AX62,1-$B62,0,24,1)<$BU62*AVERAGE(OFFSET(AX62,1-$B62,0,24,1)),OFFSET($BU62,1-$B62,0,24,1)*AVERAGE(OFFSET(AX62,1-$B62,0,24,1)),IF(OFFSET(AX62,1-$B62,0,24,1)>$BV62*AVERAGE(OFFSET(AX62,1-$B62,0,24,1)),OFFSET($BV62,1-$B62,0,24,1)*AVERAGE(OFFSET(AX62,1-$B62,0,24,1)),OFFSET(AX62,1-$B62,0,24,1))))))+$BT62)*AX$22*INDEX(Hydro_Param!$D$27:$D$39,$A62)/$C62/24","v":9.8583747455427382},{"$f":"AY62+($BS62*MAX($BU62,MIN($BV62,AY62/AVERAGE(IF(OFFSET(AY62,1-$B62,0,24,1)<$BU62*AVERAGE(OFFSET(AY62,1-$B62,0,24,1)),OFFSET($BU62,1-$B62,0,24,1)*AVERAGE(OFFSET(AY62,1-$B62,0,24,1)),IF(OFFSET(AY62,1-$B62,0,24,1)>$BV62*AVERAGE(OFFSET(AY62,1-$B62,0,24,1)),OFFSET($BV62,1-$B62,0,24,1)*AVERAGE(OFFSET(AY62,1-$B62,0,24,1)),OFFSET(AY62,1-$B62,0,24,1))))))+$BT62)*AY$22*INDEX(Hydro_Param!$D$27:$D$39,$A62)/$C62/24","v":9.9689397945905949},{"$f":"AZ62+($BS62*MAX($BU62,MIN($BV62,AZ62/AVERAGE(IF(OFFSET(AZ62,1-$B62,0,24,1)<$BU62*AVERAGE(OFFSET(AZ62,1-$B62,0,24,1)),OFFSET($BU62,1-$B62,0,24,1)*AVERAGE(OFFSET(AZ62,1-$B62,0,24,1)),IF(OFFSET(AZ62,1-$B62,0,24,1)>$BV62*AVERAGE(OFFSET(AZ62,1-$B62,0,24,1)),OFFSET($BV62,1-$B62,0,24,1)*AVERAGE(OFFSET(AZ62,1-$B62,0,24,1)),OFFSET(AZ62,1-$B62,0,24,1))))))+$BT62)*AZ$22*INDEX(Hydro_Param!$D$27:$D$39,$A62)/$C62/24","v":10.063701936250414},{"$f":"BA62+($BS62*MAX($BU62,MIN($BV62,BA62/AVERAGE(IF(OFFSET(BA62,1-$B62,0,24,1)<$BU62*AVERAGE(OFFSET(BA62,1-$B62,0,24,1)),OFFSET($BU62,1-$B62,0,24,1)*AVERAGE(OFFSET(BA62,1-$B62,0,24,1)),IF(OFFSET(BA62,1-$B62,0,24,1)>$BV62*AVERAGE(OFFSET(BA62,1-$B62,0,24,1)),OFFSET($BV62,1-$B62,0,24,1)*AVERAGE(OFFSET(BA62,1-$B62,0,24,1)),OFFSET(BA62,1-$B62,0,24,1))))))+$BT62)*BA$22*INDEX(Hydro_Param!$D$27:$D$39,$A62)/$C62/24","v":10.169588013302773},{"$f":"BB62+($BS62*MAX($BU62,MIN($BV62,BB62/AVERAGE(IF(OFFSET(BB62,1-$B62,0,24,1)<$BU62*AVERAGE(OFFSET(BB62,1-$B62,0,24,1)),OFFSET($BU62,1-$B62,0,24,1)*AVERAGE(OFFSET(BB62,1-$B62,0,24,1)),IF(OFFSET(BB62,1-$B62,0,24,1)>$BV62*AVERAGE(OFFSET(BB62,1-$B62,0,24,1)),OFFSET($BV62,1-$B62,0,24,1)*AVERAGE(OFFSET(BB62,1-$B62,0,24,1)),OFFSET(BB62,1-$B62,0,24,1))))))+$BT62)*BB$22*INDEX(Hydro_Param!$D$27:$D$39,$A62)/$C62/24","v":10.279664813566875},{"$f":"BC62+($BS62*MAX($BU62,MIN($BV62,BC62/AVERAGE(IF(OFFSET(BC62,1-$B62,0,24,1)<$BU62*AVERAGE(OFFSET(BC62,1-$B62,0,24,1)),OFFSET($BU62,1-$B62,0,24,1)*AVERAGE(OFFSET(BC62,1-$B62,0,24,1)),IF(OFFSET(BC62,1-$B62,0,24,1)>$BV62*AVERAGE(OFFSET(BC62,1-$B62,0,24,1)),OFFSET($BV62,1-$B62,0,24,1)*AVERAGE(OFFSET(BC62,1-$B62,0,24,1)),OFFSET(BC62,1-$B62,0,24,1))))))+$BT62)*BC$22*INDEX(Hydro_Param!$D$27:$D$39,$A62)/$C62/24","v":10.380958316117862},{"$f":"BD62+($BS62*MAX($BU62,MIN($BV62,BD62/AVERAGE(IF(OFFSET(BD62,1-$B62,0,24,1)<$BU62*AVERAGE(OFFSET(BD62,1-$B62,0,24,1)),OFFSET($BU62,1-$B62,0,24,1)*AVERAGE(OFFSET(BD62,1-$B62,0,24,1)),IF(OFFSET(BD62,1-$B62,0,24,1)>$BV62*AVERAGE(OFFSET(BD62,1-$B62,0,24,1)),OFFSET($BV62,1-$B62,0,24,1)*AVERAGE(OFFSET(BD62,1-$B62,0,24,1)),OFFSET(BD62,1-$B62,0,24,1))))))+$BT62)*BD$22*INDEX(Hydro_Param!$D$27:$D$39,$A62)/$C62/24","v":10.484752853304549},{"$f":"BE62+($BS62*MAX($BU62,MIN($BV62,BE62/AVERAGE(IF(OFFSET(BE62,1-$B62,0,24,1)<$BU62*AVERAGE(OFFSET(BE62,1-$B62,0,24,1)),OFFSET($BU62,1-$B62,0,24,1)*AVERAGE(OFFSET(BE62,1-$B62,0,24,1)),IF(OFFSET(BE62,1-$B62,0,24,1)>$BV62*AVERAGE(OFFSET(BE62,1-$B62,0,24,1)),OFFSET($BV62,1-$B62,0,24,1)*AVERAGE(OFFSET(BE62,1-$B62,0,24,1)),OFFSET(BE62,1-$B62,0,24,1))))))+$BT62)*BE$22*INDEX(Hydro_Param!$D$27:$D$39,$A62)/$C62/24","v":10.599401079634006},{"$f":"BF62+($BS62*MAX($BU62,MIN($BV62,BF62/AVERAGE(IF(OFFSET(BF62,1-$B62,0,24,1)<$BU62*AVERAGE(OFFSET(BF62,1-$B62,0,24,1)),OFFSET($BU62,1-$B62,0,24,1)*AVERAGE(OFFSET(BF62,1-$B62,0,24,1)),IF(OFFSET(BF62,1-$B62,0,24,1)>$BV62*AVERAGE(OFFSET(BF62,1-$B62,0,24,1)),OFFSET($BV62,1-$B62,0,24,1)*AVERAGE(OFFSET(BF62,1-$B62,0,24,1)),OFFSET(BF62,1-$B62,0,24,1))))))+$BT62)*BF$22*INDEX(Hydro_Param!$D$27:$D$39,$A62)/$C62/24","v":10.71436515774977},{"$f":"BG62+($BS62*MAX($BU62,MIN($BV62,BG62/AVERAGE(IF(OFFSET(BG62,1-$B62,0,24,1)<$BU62*AVERAGE(OFFSET(BG62,1-$B62,0,24,1)),OFFSET($BU62,1-$B62,0,24,1)*AVERAGE(OFFSET(BG62,1-$B62,0,24,1)),IF(OFFSET(BG62,1-$B62,0,24,1)>$BV62*AVERAGE(OFFSET(BG62,1-$B62,0,24,1)),OFFSET($BV62,1-$B62,0,24,1)*AVERAGE(OFFSET(BG62,1-$B62,0,24,1)),OFFSET(BG62,1-$B62,0,24,1))))))+$BT62)*BG$22*INDEX(Hydro_Param!$D$27:$D$39,$A62)/$C62/24","v":10.829446120752088},{"$f":"BH62+($BS62*MAX($BU62,MIN($BV62,BH62/AVERAGE(IF(OFFSET(BH62,1-$B62,0,24,1)<$BU62*AVERAGE(OFFSET(BH62,1-$B62,0,24,1)),OFFSET($BU62,1-$B62,0,24,1)*AVERAGE(OFFSET(BH62,1-$B62,0,24,1)),IF(OFFSET(BH62,1-$B62,0,24,1)>$BV62*AVERAGE(OFFSET(BH62,1-$B62,0,24,1)),OFFSET($BV62,1-$B62,0,24,1)*AVERAGE(OFFSET(BH62,1-$B62,0,24,1)),OFFSET(BH62,1-$B62,0,24,1))))))+$BT62)*BH$22*INDEX(Hydro_Param!$D$27:$D$39,$A62)/$C62/24","v":10.944547615426426},{"$f":"BI62+($BS62*MAX($BU62,MIN($BV62,BI62/AVERAGE(IF(OFFSET(BI62,1-$B62,0,24,1)<$BU62*AVERAGE(OFFSET(BI62,1-$B62,0,24,1)),OFFSET($BU62,1-$B62,0,24,1)*AVERAGE(OFFSET(BI62,1-$B62,0,24,1)),IF(OFFSET(BI62,1-$B62,0,24,1)>$BV62*AVERAGE(OFFSET(BI62,1-$B62,0,24,1)),OFFSET($BV62,1-$B62,0,24,1)*AVERAGE(OFFSET(BI62,1-$B62,0,24,1)),OFFSET(BI62,1-$B62,0,24,1))))))+$BT62)*BI$22*INDEX(Hydro_Param!$D$27:$D$39,$A62)/$C62/24","v":11.049544556843617},{"$f":"BJ62+($BS62*MAX($BU62,MIN($BV62,BJ62/AVERAGE(IF(OFFSET(BJ62,1-$B62,0,24,1)<$BU62*AVERAGE(OFFSET(BJ62,1-$B62,0,24,1)),OFFSET($BU62,1-$B62,0,24,1)*AVERAGE(OFFSET(BJ62,1-$B62,0,24,1)),IF(OFFSET(BJ62,1-$B62,0,24,1)>$BV62*AVERAGE(OFFSET(BJ62,1-$B62,0,24,1)),OFFSET($BV62,1-$B62,0,24,1)*AVERAGE(OFFSET(BJ62,1-$B62,0,24,1)),OFFSET(BJ62,1-$B62,0,24,1))))))+$BT62)*BJ$22*INDEX(Hydro_Param!$D$27:$D$39,$A62)/$C62/24","v":11.162788080145774},{"$f":"BK62+($BS62*MAX($BU62,MIN($BV62,BK62/AVERAGE(IF(OFFSET(BK62,1-$B62,0,24,1)<$BU62*AVERAGE(OFFSET(BK62,1-$B62,0,24,1)),OFFSET($BU62,1-$B62,0,24,1)*AVERAGE(OFFSET(BK62,1-$B62,0,24,1)),IF(OFFSET(BK62,1-$B62,0,24,1)>$BV62*AVERAGE(OFFSET(BK62,1-$B62,0,24,1)),OFFSET($BV62,1-$B62,0,24,1)*AVERAGE(OFFSET(BK62,1-$B62,0,24,1)),OFFSET(BK62,1-$B62,0,24,1))))))+$BT62)*BK$22*INDEX(Hydro_Param!$D$27:$D$39,$A62)/$C62/24","v":11.270726231281659},{"$f":"BL62+($BS62*MAX($BU62,MIN($BV62,BL62/AVERAGE(IF(OFFSET(BL62,1-$B62,0,24,1)<$BU62*AVERAGE(OFFSET(BL62,1-$B62,0,24,1)),OFFSET($BU62,1-$B62,0,24,1)*AVERAGE(OFFSET(BL62,1-$B62,0,24,1)),IF(OFFSET(BL62,1-$B62,0,24,1)>$BV62*AVERAGE(OFFSET(BL62,1-$B62,0,24,1)),OFFSET($BV62,1-$B62,0,24,1)*AVERAGE(OFFSET(BL62,1-$B62,0,24,1)),OFFSET(BL62,1-$B62,0,24,1))))))+$BT62)*BL$22*INDEX(Hydro_Param!$D$27:$D$39,$A62)/$C62/24","v":11.378904405161764},{"$f":"BM62+($BS62*MAX($BU62,MIN($BV62,BM62/AVERAGE(IF(OFFSET(BM62,1-$B62,0,24,1)<$BU62*AVERAGE(OFFSET(BM62,1-$B62,0,24,1)),OFFSET($BU62,1-$B62,0,24,1)*AVERAGE(OFFSET(BM62,1-$B62,0,24,1)),IF(OFFSET(BM62,1-$B62,0,24,1)>$BV62*AVERAGE(OFFSET(BM62,1-$B62,0,24,1)),OFFSET($BV62,1-$B62,0,24,1)*AVERAGE(OFFSET(BM62,1-$B62,0,24,1)),OFFSET(BM62,1-$B62,0,24,1))))))+$BT62)*BM$22*INDEX(Hydro_Param!$D$27:$D$39,$A62)/$C62/24","v":11.496590039476928},{"$f":"BN62+($BS62*MAX($BU62,MIN($BV62,BN62/AVERAGE(IF(OFFSET(BN62,1-$B62,0,24,1)<$BU62*AVERAGE(OFFSET(BN62,1-$B62,0,24,1)),OFFSET($BU62,1-$B62,0,24,1)*AVERAGE(OFFSET(BN62,1-$B62,0,24,1)),IF(OFFSET(BN62,1-$B62,0,24,1)>$BV62*AVERAGE(OFFSET(BN62,1-$B62,0,24,1)),OFFSET($BV62,1-$B62,0,24,1)*AVERAGE(OFFSET(BN62,1-$B62,0,24,1)),OFFSET(BN62,1-$B62,0,24,1))))))+$BT62)*BN$22*INDEX(Hydro_Param!$D$27:$D$39,$A62)/$C62/24","v":11.614940221916399},{"$f":"BO62+($BS62*MAX($BU62,MIN($BV62,BO62/AVERAGE(IF(OFFSET(BO62,1-$B62,0,24,1)<$BU62*AVERAGE(OFFSET(BO62,1-$B62,0,24,1)),OFFSET($BU62,1-$B62,0,24,1)*AVERAGE(OFFSET(BO62,1-$B62,0,24,1)),IF(OFFSET(BO62,1-$B62,0,24,1)>$BV62*AVERAGE(OFFSET(BO62,1-$B62,0,24,1)),OFFSET($BV62,1-$B62,0,24,1)*AVERAGE(OFFSET(BO62,1-$B62,0,24,1)),OFFSET(BO62,1-$B62,0,24,1))))))+$BT62)*BO$22*INDEX(Hydro_Param!$D$27:$D$39,$A62)/$C62/24","v":11.733665748940462},{"$f":"BP62+($BS62*MAX($BU62,MIN($BV62,BP62/AVERAGE(IF(OFFSET(BP62,1-$B62,0,24,1)<$BU62*AVERAGE(OFFSET(BP62,1-$B62,0,24,1)),OFFSET($BU62,1-$B62,0,24,1)*AVERAGE(OFFSET(BP62,1-$B62,0,24,1)),IF(OFFSET(BP62,1-$B62,0,24,1)>$BV62*AVERAGE(OFFSET(BP62,1-$B62,0,24,1)),OFFSET($BV62,1-$B62,0,24,1)*AVERAGE(OFFSET(BP62,1-$B62,0,24,1)),OFFSET(BP62,1-$B62,0,24,1))))))+$BT62)*BP$22*INDEX(Hydro_Param!$D$27:$D$39,$A62)/$C62/24","v":11.852774410913796},{"$f":"BQ62+($BS62*MAX($BU62,MIN($BV62,BQ62/AVERAGE(IF(OFFSET(BQ62,1-$B62,0,24,1)<$BU62*AVERAGE(OFFSET(BQ62,1-$B62,0,24,1)),OFFSET($BU62,1-$B62,0,24,1)*AVERAGE(OFFSET(BQ62,1-$B62,0,24,1)),IF(OFFSET(BQ62,1-$B62,0,24,1)>$BV62*AVERAGE(OFFSET(BQ62,1-$B62,0,24,1)),OFFSET($BV62,1-$B62,0,24,1)*AVERAGE(OFFSET(BQ62,1-$B62,0,24,1)),OFFSET(BQ62,1-$B62,0,24,1))))))+$BT62)*BQ$22*INDEX(Hydro_Param!$D$27:$D$39,$A62)/$C62/24","v":11.972273883320808},null,{"$f":"MAX(MIN(U$7*Load_Shape!T21/$C62*U$31+(U$32*$G62+U$33*$H62)/$C62-BX62,$ED$51/1000),0)+BX62","v":8.750477064474671},{"$f":"MAX(MIN(V$7*Load_Shape!U21/$C62*V$31+(V$32*$G62+V$33*$H62)/$C62-BY62,$ED$51/1000),0)+BY62","v":7.8726683446390675},{"$f":"MAX(MIN(W$7*Load_Shape!V21/$C62*W$31+(W$32*$G62+W$33*$H62)/$C62-BZ62,$ED$51/1000),0)+BZ62","v":9.6763003257611349},{"$f":"MAX(MIN(X$7*Load_Shape!W21/$C62*X$31+(X$32*$G62+X$33*$H62)/$C62-CA62,$ED$51/1000),0)+CA62","v":9.6866900188185276},{"$f":"MAX(MIN(Y$7*Load_Shape!X21/$C62*Y$31+(Y$32*$G62+Y$33*$H62)/$C62-CB62,$ED$51/1000),0)+CB62","v":9.3357458034012275},{"$f":"MAX(MIN(Z$7*Load_Shape!Y21/$C62*Z$31+(Z$32*$G62+Z$33*$H62)/$C62-CC62,$ED$51/1000),0)+CC62","v":8.7740938905786781},{"$f":"MAX(MIN(AA$7*Load_Shape!Z21/$C62*AA$31+(AA$32*$G62+AA$33*$H62)/$C62-CD62,$ED$51/1000),0)+CD62","v":8.2604159063110902},{"$f":"MAX(MIN(AB$7*Load_Shape!AA21/$C62*AB$31+(AB$32*$G62+AB$33*$H62)/$C62-CE62,$ED$51/1000),0)+CE62","v":8.0796267790680787},{"$f":"MAX(MIN(AC$7*Load_Shape!AB21/$C62*AC$31+(AC$32*$G62+AC$33*$H62)/$C62-CF62,$ED$51/1000),0)+CF62","v":7.8162438000326979},{"$f":"MAX(MIN(AD$7*Load_Shape!AC21/$C62*AD$31+(AD$32*$G62+AD$33*$H62)/$C62-CG62,$ED$51/1000),0)+CG62","v":7.7288293296964898},{"$f":"MAX(MIN(AE$7*Load_Shape!AD21/$C62*AE$31+(AE$32*$G62+AE$33*$H62)/$C62-CH62,$ED$51/1000),0)+CH62","v":7.633127394623008},{"$f":"MAX(MIN(AF$7*Load_Shape!AE21/$C62*AF$31+(AF$32*$G62+AF$33*$H62)/$C62-CI62,$ED$51/1000),0)+CI62","v":7.6851567228028586},{"$f":"MAX(MIN(AG$7*Load_Shape!AF21/$C62*AG$31+(AG$32*$G62+AG$33*$H62)/$C62-CJ62,$ED$51/1000),0)+CJ62","v":7.7108963979200418},{"$f":"MAX(MIN(AH$7*Load_Shape!AG21/$C62*AH$31+(AH$32*$G62+AH$33*$H62)/$C62-CK62,$ED$51/1000),0)+CK62","v":9.7045191996982059},{"$f":"MAX(MIN(AI$7*Load_Shape!AH21/$C62*AI$31+(AI$32*$G62+AI$33*$H62)/$C62-CL62,$ED$51/1000),0)+CL62","v":9.7612178409458181},{"$f":"MAX(MIN(AJ$7*Load_Shape!AI21/$C62*AJ$31+(AJ$32*$G62+AJ$33*$H62)/$C62-CM62,$ED$51/1000),0)+CM62","v":9.7562752384290334},{"$f":"MAX(MIN(AK$7*Load_Shape!AJ21/$C62*AK$31+(AK$32*$G62+AK$33*$H62)/$C62-CN62,$ED$51/1000),0)+CN62","v":9.1821258221887465},{"$f":"MAX(MIN(AL$7*Load_Shape!AK21/$C62*AL$31+(AL$32*$G62+AL$33*$H62)/$C62-CO62,$ED$51/1000),0)+CO62","v":8.9704773179226223},{"$f":"MAX(MIN(AM$7*Load_Shape!AL21/$C62*AM$31+(AM$32*$G62+AM$33*$H62)/$C62-CP62,$ED$51/1000),0)+CP62","v":8.8634784735237435},{"$f":"MAX(MIN(AN$7*Load_Shape!AM21/$C62*AN$31+(AN$32*$G62+AN$33*$H62)/$C62-CQ62,$ED$51/1000),0)+CQ62","v":8.8161948322735704},{"$f":"MAX(MIN(AO$7*Load_Shape!AN21/$C62*AO$31+(AO$32*$G62+AO$33*$H62)/$C62-CR62,$ED$51/1000),0)+CR62","v":8.925400769713745},{"$f":"MAX(MIN(AP$7*Load_Shape!AO21/$C62*AP$31+(AP$32*$G62+AP$33*$H62)/$C62-CS62,$ED$51/1000),0)+CS62","v":9.0342413128207522},{"$f":"MAX(MIN(AQ$7*Load_Shape!AP21/$C62*AQ$31+(AQ$32*$G62+AQ$33*$H62)/$C62-CT62,$ED$51/1000),0)+CT62","v":9.1389919682189262},{"$f":"MAX(MIN(AR$7*Load_Shape!AQ21/$C62*AR$31+(AR$32*$G62+AR$33*$H62)/$C62-CU62,$ED$51/1000),0)+CU62","v":9.2410317708389105},{"$f":"MAX(MIN(AS$7*Load_Shape!AR21/$C62*AS$31+(AS$32*$G62+AS$33*$H62)/$C62-CV62,$ED$51/1000),0)+CV62","v":9.3410226087420902},{"$f":"MAX(MIN(AT$7*Load_Shape!AS21/$C62*AT$31+(AT$32*$G62+AT$33*$H62)/$C62-CW62,$ED$51/1000),0)+CW62","v":9.4438521230705401},{"$f":"MAX(MIN(AU$7*Load_Shape!AT21/$C62*AU$31+(AU$32*$G62+AU$33*$H62)/$C62-CX62,$ED$51/1000),0)+CX62","v":9.5534553547564673},{"$f":"MAX(MIN(AV$7*Load_Shape!AU21/$C62*AV$31+(AV$32*$G62+AV$33*$H62)/$C62-CY62,$ED$51/1000),0)+CY62","v":9.6550921848937392},{"$f":"MAX(MIN(AW$7*Load_Shape!AV21/$C62*AW$31+(AW$32*$G62+AW$33*$H62)/$C62-CZ62,$ED$51/1000),0)+CZ62","v":9.7502445541407035},{"$f":"MAX(MIN(AX$7*Load_Shape!AW21/$C62*AX$31+(AX$32*$G62+AX$33*$H62)/$C62-DA62,$ED$51/1000),0)+DA62","v":9.8583747455427382},{"$f":"MAX(MIN(AY$7*Load_Shape!AX21/$C62*AY$31+(AY$32*$G62+AY$33*$H62)/$C62-DB62,$ED$51/1000),0)+DB62","v":9.9689397945905949},{"$f":"MAX(MIN(AZ$7*Load_Shape!AY21/$C62*AZ$31+(AZ$32*$G62+AZ$33*$H62)/$C62-DC62,$ED$51/1000),0)+DC62","v":10.063701936250414},{"$f":"MAX(MIN(BA$7*Load_Shape!AZ21/$C62*BA$31+(BA$32*$G62+BA$33*$H62)/$C62-DD62,$ED$51/1000),0)+DD62","v":10.169588013302773},{"$f":"MAX(MIN(BB$7*Load_Shape!BA21/$C62*BB$31+(BB$32*$G62+BB$33*$H62)/$C62-DE62,$ED$51/1000),0)+DE62","v":10.279664813566875},{"$f":"MAX(MIN(BC$7*Load_Shape!BB21/$C62*BC$31+(BC$32*$G62+BC$33*$H62)/$C62-DF62,$ED$51/1000),0)+DF62","v":10.380958316117862},{"$f":"MAX(MIN(BD$7*Load_Shape!BC21/$C62*BD$31+(BD$32*$G62+BD$33*$H62)/$C62-DG62,$ED$51/1000),0)+DG62","v":10.484752853304549},{"$f":"MAX(MIN(BE$7*Load_Shape!BD21/$C62*BE$31+(BE$32*$G62+BE$33*$H62)/$C62-DH62,$ED$51/1000),0)+DH62","v":10.599401079634006},{"$f":"MAX(MIN(BF$7*Load_Shape!BE21/$C62*BF$31+(BF$32*$G62+BF$33*$H62)/$C62-DI62,$ED$51/1000),0)+DI62","v":10.71436515774977},{"$f":"MAX(MIN(BG$7*Load_Shape!BF21/$C62*BG$31+(BG$32*$G62+BG$33*$H62)/$C62-DJ62,$ED$51/1000),0)+DJ62","v":10.829446120752088},{"$f":"MAX(MIN(BH$7*Load_Shape!BG21/$C62*BH$31+(BH$32*$G62+BH$33*$H62)/$C62-DK62,$ED$51/1000),0)+DK62","v":10.944547615426426},{"$f":"MAX(MIN(BI$7*Load_Shape!BH21/$C62*BI$31+(BI$32*$G62+BI$33*$H62)/$C62-DL62,$ED$51/1000),0)+DL62","v":11.049544556843617},{"$f":"MAX(MIN(BJ$7*Load_Shape!BI21/$C62*BJ$31+(BJ$32*$G62+BJ$33*$H62)/$C62-DM62,$ED$51/1000),0)+DM62","v":11.162788080145774},{"$f":"MAX(MIN(BK$7*Load_Shape!BJ21/$C62*BK$31+(BK$32*$G62+BK$33*$H62)/$C62-DN62,$ED$51/1000),0)+DN62","v":11.270726231281659},{"$f":"MAX(MIN(BL$7*Load_Shape!BK21/$C62*BL$31+(BL$32*$G62+BL$33*$H62)/$C62-DO62,$ED$51/1000),0)+DO62","v":11.378904405161764},{"$f":"MAX(MIN(BM$7*Load_Shape!BL21/$C62*BM$31+(BM$32*$G62+BM$33*$H62)/$C62-DP62,$ED$51/1000),0)+DP62","v":11.496590039476928},{"$f":"MAX(MIN(BN$7*Load_Shape!BM21/$C62*BN$31+(BN$32*$G62+BN$33*$H62)/$C62-DQ62,$ED$51/1000),0)+DQ62","v":11.614940221916399},{"$f":"MAX(MIN(BO$7*Load_Shape!BN21/$C62*BO$31+(BO$32*$G62+BO$33*$H62)/$C62-DR62,$ED$51/1000),0)+DR62","v":11.733665748940462},{"$f":"MAX(MIN(BP$7*Load_Shape!BO21/$C62*BP$31+(BP$32*$G62+BP$33*$H62)/$C62-DS62,$ED$51/1000),0)+DS62","v":11.852774410913796},{"$f":"MAX(MIN(BQ$7*Load_Shape!BP21/$C62*BQ$31+(BQ$32*$G62+BQ$33*$H62)/$C62-DT62,$ED$51/1000),0)+DT62","v":11.972273883320808},null,{"$f":"DV62+IF(INDEX(FT$13:FT$24,$A62)>0,INDEX(FT$43:FT$54,$A62)*MAX(0,Load_Shape!T21*U$7/$C62*U$31+(U$32*$G62+U$33*$H62)/$C62-DV62)/INDEX(FT$13:FT$24,$A62))+IF(INDEX(FT$28:FT$39,$A62)>0,INDEX(FT$43:FT$54,$A62)*FT$9*MIN(0,Load_Shape!T21*U$7/$C62*U$31+(U$32*$G62+U$33*$H62)/$C62-DV62)/INDEX(FT$28:FT$39,$A62))","v":8.750477064474671},{"$f":"DW62+IF(INDEX(FU$13:FU$24,$A62)>0,INDEX(FU$43:FU$54,$A62)*MAX(0,Load_Shape!U21*V$7/$C62*V$31+(V$32*$G62+V$33*$H62)/$C62-DW62)/INDEX(FU$13:FU$24,$A62))+IF(INDEX(FU$28:FU$39,$A62)>0,INDEX(FU$43:FU$54,$A62)*FU$9*MIN(0,Load_Shape!U21*V$7/$C62*V$31+(V$32*$G62+V$33*$H62)/$C62-DW62)/INDEX(FU$28:FU$39,$A62))","v":7.8726683446390675},{"$f":"DX62+IF(INDEX(FV$13:FV$24,$A62)>0,INDEX(FV$43:FV$54,$A62)*MAX(0,Load_Shape!V21*W$7/$C62*W$31+(W$32*$G62+W$33*$H62)/$C62-DX62)/INDEX(FV$13:FV$24,$A62))+IF(INDEX(FV$28:FV$39,$A62)>0,INDEX(FV$43:FV$54,$A62)*FV$9*MIN(0,Load_Shape!V21*W$7/$C62*W$31+(W$32*$G62+W$33*$H62)/$C62-DX62)/INDEX(FV$28:FV$39,$A62))","v":9.6763003257611349},{"$f":"DY62+IF(INDEX(FW$13:FW$24,$A62)>0,INDEX(FW$43:FW$54,$A62)*MAX(0,Load_Shape!W21*X$7/$C62*X$31+(X$32*$G62+X$33*$H62)/$C62-DY62)/INDEX(FW$13:FW$24,$A62))+IF(INDEX(FW$28:FW$39,$A62)>0,INDEX(FW$43:FW$54,$A62)*FW$9*MIN(0,Load_Shape!W21*X$7/$C62*X$31+(X$32*$G62+X$33*$H62)/$C62-DY62)/INDEX(FW$28:FW$39,$A62))","v":9.6866900188185276},{"$f":"DZ62+IF(INDEX(FX$13:FX$24,$A62)>0,INDEX(FX$43:FX$54,$A62)*MAX(0,Load_Shape!X21*Y$7/$C62*Y$31+(Y$32*$G62+Y$33*$H62)/$C62-DZ62)/INDEX(FX$13:FX$24,$A62))+IF(INDEX(FX$28:FX$39,$A62)>0,INDEX(FX$43:FX$54,$A62)*FX$9*MIN(0,Load_Shape!X21*Y$7/$C62*Y$31+(Y$32*$G62+Y$33*$H62)/$C62-DZ62)/INDEX(FX$28:FX$39,$A62))","v":9.3357458034012275},{"$f":"EA62+IF(INDEX(FY$13:FY$24,$A62)>0,INDEX(FY$43:FY$54,$A62)*MAX(0,Load_Shape!Y21*Z$7/$C62*Z$31+(Z$32*$G62+Z$33*$H62)/$C62-EA62)/INDEX(FY$13:FY$24,$A62))+IF(INDEX(FY$28:FY$39,$A62)>0,INDEX(FY$43:FY$54,$A62)*FY$9*MIN(0,Load_Shape!Y21*Z$7/$C62*Z$31+(Z$32*$G62+Z$33*$H62)/$C62-EA62)/INDEX(FY$28:FY$39,$A62))","v":8.7740938905786781},{"$f":"EB62+IF(INDEX(FZ$13:FZ$24,$A62)>0,INDEX(FZ$43:FZ$54,$A62)*MAX(0,Load_Shape!Z21*AA$7/$C62*AA$31+(AA$32*$G62+AA$33*$H62)/$C62-EB62)/INDEX(FZ$13:FZ$24,$A62))+IF(INDEX(FZ$28:FZ$39,$A62)>0,INDEX(FZ$43:FZ$54,$A62)*FZ$9*MIN(0,Load_Shape!Z21*AA$7/$C62*AA$31+(AA$32*$G62+AA$33*$H62)/$C62-EB62)/INDEX(FZ$28:FZ$39,$A62))","v":8.2604159063110902},{"$f":"EC62+IF(INDEX(GA$13:GA$24,$A62)>0,INDEX(GA$43:GA$54,$A62)*MAX(0,Load_Shape!AA21*AB$7/$C62*AB$31+(AB$32*$G62+AB$33*$H62)/$C62-EC62)/INDEX(GA$13:GA$24,$A62))+IF(INDEX(GA$28:GA$39,$A62)>0,INDEX(GA$43:GA$54,$A62)*GA$9*MIN(0,Load_Shape!AA21*AB$7/$C62*AB$31+(AB$32*$G62+AB$33*$H62)/$C62-EC62)/INDEX(GA$28:GA$39,$A62))","v":8.0796267790680787},{"$f":"ED62+IF(INDEX(GB$13:GB$24,$A62)>0,INDEX(GB$43:GB$54,$A62)*MAX(0,Load_Shape!AB21*AC$7/$C62*AC$31+(AC$32*$G62+AC$33*$H62)/$C62-ED62)/INDEX(GB$13:GB$24,$A62))+IF(INDEX(GB$28:GB$39,$A62)>0,INDEX(GB$43:GB$54,$A62)*GB$9*MIN(0,Load_Shape!AB21*AC$7/$C62*AC$31+(AC$32*$G62+AC$33*$H62)/$C62-ED62)/INDEX(GB$28:GB$39,$A62))","v":7.8162438000326979},{"$f":"EE62+IF(INDEX(GC$13:GC$24,$A62)>0,INDEX(GC$43:GC$54,$A62)*MAX(0,Load_Shape!AC21*AD$7/$C62*AD$31+(AD$32*$G62+AD$33*$H62)/$C62-EE62)/INDEX(GC$13:GC$24,$A62))+IF(INDEX(GC$28:GC$39,$A62)>0,INDEX(GC$43:GC$54,$A62)*GC$9*MIN(0,Load_Shape!AC21*AD$7/$C62*AD$31+(AD$32*$G62+AD$33*$H62)/$C62-EE62)/INDEX(GC$28:GC$39,$A62))","v":7.7288293296964898},{"$f":"EF62+IF(INDEX(GD$13:GD$24,$A62)>0,INDEX(GD$43:GD$54,$A62)*MAX(0,Load_Shape!AD21*AE$7/$C62*AE$31+(AE$32*$G62+AE$33*$H62)/$C62-EF62)/INDEX(GD$13:GD$24,$A62))+IF(INDEX(GD$28:GD$39,$A62)>0,INDEX(GD$43:GD$54,$A62)*GD$9*MIN(0,Load_Shape!AD21*AE$7/$C62*AE$31+(AE$32*$G62+AE$33*$H62)/$C62-EF62)/INDEX(GD$28:GD$39,$A62))","v":7.633127394623008},{"$f":"EG62+IF(INDEX(GE$13:GE$24,$A62)>0,INDEX(GE$43:GE$54,$A62)*MAX(0,Load_Shape!AE21*AF$7/$C62*AF$31+(AF$32*$G62+AF$33*$H62)/$C62-EG62)/INDEX(GE$13:GE$24,$A62))+IF(INDEX(GE$28:GE$39,$A62)>0,INDEX(GE$43:GE$54,$A62)*GE$9*MIN(0,Load_Shape!AE21*AF$7/$C62*AF$31+(AF$32*$G62+AF$33*$H62)/$C62-EG62)/INDEX(GE$28:GE$39,$A62))","v":7.6851567228028586},{"$f":"EH62+IF(INDEX(GF$13:GF$24,$A62)>0,INDEX(GF$43:GF$54,$A62)*MAX(0,Load_Shape!AF21*AG$7/$C62*AG$31+(AG$32*$G62+AG$33*$H62)/$C62-EH62)/INDEX(GF$13:GF$24,$A62))+IF(INDEX(GF$28:GF$39,$A62)>0,INDEX(GF$43:GF$54,$A62)*GF$9*MIN(0,Load_Shape!AF21*AG$7/$C62*AG$31+(AG$32*$G62+AG$33*$H62)/$C62-EH62)/INDEX(GF$28:GF$39,$A62))","v":7.7108963979200418},{"$f":"EI62+IF(INDEX(GG$13:GG$24,$A62)>0,INDEX(GG$43:GG$54,$A62)*MAX(0,Load_Shape!AG21*AH$7/$C62*AH$31+(AH$32*$G62+AH$33*$H62)/$C62-EI62)/INDEX(GG$13:GG$24,$A62))+IF(INDEX(GG$28:GG$39,$A62)>0,INDEX(GG$43:GG$54,$A62)*GG$9*MIN(0,Load_Shape!AG21*AH$7/$C62*AH$31+(AH$32*$G62+AH$33*$H62)/$C62-EI62)/INDEX(GG$28:GG$39,$A62))","v":9.7045191996982059},{"$f":"EJ62+IF(INDEX(GH$13:GH$24,$A62)>0,INDEX(GH$43:GH$54,$A62)*MAX(0,Load_Shape!AH21*AI$7/$C62*AI$31+(AI$32*$G62+AI$33*$H62)/$C62-EJ62)/INDEX(GH$13:GH$24,$A62))+IF(INDEX(GH$28:GH$39,$A62)>0,INDEX(GH$43:GH$54,$A62)*GH$9*MIN(0,Load_Shape!AH21*AI$7/$C62*AI$31+(AI$32*$G62+AI$33*$H62)/$C62-EJ62)/INDEX(GH$28:GH$39,$A62))","v":9.7612178409458181},{"$f":"EK62+IF(INDEX(GI$13:GI$24,$A62)>0,INDEX(GI$43:GI$54,$A62)*MAX(0,Load_Shape!AI21*AJ$7/$C62*AJ$31+(AJ$32*$G62+AJ$33*$H62)/$C62-EK62)/INDEX(GI$13:GI$24,$A62))+IF(INDEX(GI$28:GI$39,$A62)>0,INDEX(GI$43:GI$54,$A62)*GI$9*MIN(0,Load_Shape!AI21*AJ$7/$C62*AJ$31+(AJ$32*$G62+AJ$33*$H62)/$C62-EK62)/INDEX(GI$28:GI$39,$A62))","v":9.7562752384290334},{"$f":"EL62+IF(INDEX(GJ$13:GJ$24,$A62)>0,INDEX(GJ$43:GJ$54,$A62)*MAX(0,Load_Shape!AJ21*AK$7/$C62*AK$31+(AK$32*$G62+AK$33*$H62)/$C62-EL62)/INDEX(GJ$13:GJ$24,$A62))+IF(INDEX(GJ$28:GJ$39,$A62)>0,INDEX(GJ$43:GJ$54,$A62)*GJ$9*MIN(0,Load_Shape!AJ21*AK$7/$C62*AK$31+(AK$32*$G62+AK$33*$H62)/$C62-EL62)/INDEX(GJ$28:GJ$39,$A62))","v":9.1821258221887465},{"$f":"EM62+IF(INDEX(GK$13:GK$24,$A62)>0,INDEX(GK$43:GK$54,$A62)*MAX(0,Load_Shape!AK21*AL$7/$C62*AL$31+(AL$32*$G62+AL$33*$H62)/$C62-EM62)/INDEX(GK$13:GK$24,$A62))+IF(INDEX(GK$28:GK$39,$A62)>0,INDEX(GK$43:GK$54,$A62)*GK$9*MIN(0,Load_Shape!AK21*AL$7/$C62*AL$31+(AL$32*$G62+AL$33*$H62)/$C62-EM62)/INDEX(GK$28:GK$39,$A62))","v":8.9704773179226223},{"$f":"EN62+IF(INDEX(GL$13:GL$24,$A62)>0,INDEX(GL$43:GL$54,$A62)*MAX(0,Load_Shape!AL21*AM$7/$C62*AM$31+(AM$32*$G62+AM$33*$H62)/$C62-EN62)/INDEX(GL$13:GL$24,$A62))+IF(INDEX(GL$28:GL$39,$A62)>0,INDEX(GL$43:GL$54,$A62)*GL$9*MIN(0,Load_Shape!AL21*AM$7/$C62*AM$31+(AM$32*$G62+AM$33*$H62)/$C62-EN62)/INDEX(GL$28:GL$39,$A62))","v":8.8634784735237435},{"$f":"EO62+IF(INDEX(GM$13:GM$24,$A62)>0,INDEX(GM$43:GM$54,$A62)*MAX(0,Load_Shape!AM21*AN$7/$C62*AN$31+(AN$32*$G62+AN$33*$H62)/$C62-EO62)/INDEX(GM$13:GM$24,$A62))+IF(INDEX(GM$28:GM$39,$A62)>0,INDEX(GM$43:GM$54,$A62)*GM$9*MIN(0,Load_Shape!AM21*AN$7/$C62*AN$31+(AN$32*$G62+AN$33*$H62)/$C62-EO62)/INDEX(GM$28:GM$39,$A62))","v":8.8161948322735704},{"$f":"EP62+IF(INDEX(GN$13:GN$24,$A62)>0,INDEX(GN$43:GN$54,$A62)*MAX(0,Load_Shape!AN21*AO$7/$C62*AO$31+(AO$32*$G62+AO$33*$H62)/$C62-EP62)/INDEX(GN$13:GN$24,$A62))+IF(INDEX(GN$28:GN$39,$A62)>0,INDEX(GN$43:GN$54,$A62)*GN$9*MIN(0,Load_Shape!AN21*AO$7/$C62*AO$31+(AO$32*$G62+AO$33*$H62)/$C62-EP62)/INDEX(GN$28:GN$39,$A62))","v":8.925400769713745},{"$f":"EQ62+IF(INDEX(GO$13:GO$24,$A62)>0,INDEX(GO$43:GO$54,$A62)*MAX(0,Load_Shape!AO21*AP$7/$C62*AP$31+(AP$32*$G62+AP$33*$H62)/$C62-EQ62)/INDEX(GO$13:GO$24,$A62))+IF(INDEX(GO$28:GO$39,$A62)>0,INDEX(GO$43:GO$54,$A62)*GO$9*MIN(0,Load_Shape!AO21*AP$7/$C62*AP$31+(AP$32*$G62+AP$33*$H62)/$C62-EQ62)/INDEX(GO$28:GO$39,$A62))","v":9.0342413128207522},{"$f":"ER62+IF(INDEX(GP$13:GP$24,$A62)>0,INDEX(GP$43:GP$54,$A62)*MAX(0,Load_Shape!AP21*AQ$7/$C62*AQ$31+(AQ$32*$G62+AQ$33*$H62)/$C62-ER62)/INDEX(GP$13:GP$24,$A62))+IF(INDEX(GP$28:GP$39,$A62)>0,INDEX(GP$43:GP$54,$A62)*GP$9*MIN(0,Load_Shape!AP21*AQ$7/$C62*AQ$31+(AQ$32*$G62+AQ$33*$H62)/$C62-ER62)/INDEX(GP$28:GP$39,$A62))","v":9.1389919682189262},{"$f":"ES62+IF(INDEX(GQ$13:GQ$24,$A62)>0,INDEX(GQ$43:GQ$54,$A62)*MAX(0,Load_Shape!AQ21*AR$7/$C62*AR$31+(AR$32*$G62+AR$33*$H62)/$C62-ES62)/INDEX(GQ$13:GQ$24,$A62))+IF(INDEX(GQ$28:GQ$39,$A62)>0,INDEX(GQ$43:GQ$54,$A62)*GQ$9*MIN(0,Load_Shape!AQ21*AR$7/$C62*AR$31+(AR$32*$G62+AR$33*$H62)/$C62-ES62)/INDEX(GQ$28:GQ$39,$A62))","v":9.2410317708389105},{"$f":"ET62+IF(INDEX(GR$13:GR$24,$A62)>0,INDEX(GR$43:GR$54,$A62)*MAX(0,Load_Shape!AR21*AS$7/$C62*AS$31+(AS$32*$G62+AS$33*$H62)/$C62-ET62)/INDEX(GR$13:GR$24,$A62))+IF(INDEX(GR$28:GR$39,$A62)>0,INDEX(GR$43:GR$54,$A62)*GR$9*MIN(0,Load_Shape!AR21*AS$7/$C62*AS$31+(AS$32*$G62+AS$33*$H62)/$C62-ET62)/INDEX(GR$28:GR$39,$A62))","v":9.3410226087420902},{"$f":"EU62+IF(INDEX(GS$13:GS$24,$A62)>0,INDEX(GS$43:GS$54,$A62)*MAX(0,Load_Shape!AS21*AT$7/$C62*AT$31+(AT$32*$G62+AT$33*$H62)/$C62-EU62)/INDEX(GS$13:GS$24,$A62))+IF(INDEX(GS$28:GS$39,$A62)>0,INDEX(GS$43:GS$54,$A62)*GS$9*MIN(0,Load_Shape!AS21*AT$7/$C62*AT$31+(AT$32*$G62+AT$33*$H62)/$C62-EU62)/INDEX(GS$28:GS$39,$A62))","v":9.4438521230705401},{"$f":"EV62+IF(INDEX(GT$13:GT$24,$A62)>0,INDEX(GT$43:GT$54,$A62)*MAX(0,Load_Shape!AT21*AU$7/$C62*AU$31+(AU$32*$G62+AU$33*$H62)/$C62-EV62)/INDEX(GT$13:GT$24,$A62))+IF(INDEX(GT$28:GT$39,$A62)>0,INDEX(GT$43:GT$54,$A62)*GT$9*MIN(0,Load_Shape!AT21*AU$7/$C62*AU$31+(AU$32*$G62+AU$33*$H62)/$C62-EV62)/INDEX(GT$28:GT$39,$A62))","v":9.5534553547564673},{"$f":"EW62+IF(INDEX(GU$13:GU$24,$A62)>0,INDEX(GU$43:GU$54,$A62)*MAX(0,Load_Shape!AU21*AV$7/$C62*AV$31+(AV$32*$G62+AV$33*$H62)/$C62-EW62)/INDEX(GU$13:GU$24,$A62))+IF(INDEX(GU$28:GU$39,$A62)>0,INDEX(GU$43:GU$54,$A62)*GU$9*MIN(0,Load_Shape!AU21*AV$7/$C62*AV$31+(AV$32*$G62+AV$33*$H62)/$C62-EW62)/INDEX(GU$28:GU$39,$A62))","v":9.6550921848937392},{"$f":"EX62+IF(INDEX(GV$13:GV$24,$A62)>0,INDEX(GV$43:GV$54,$A62)*MAX(0,Load_Shape!AV21*AW$7/$C62*AW$31+(AW$32*$G62+AW$33*$H62)/$C62-EX62)/INDEX(GV$13:GV$24,$A62))+IF(INDEX(GV$28:GV$39,$A62)>0,INDEX(GV$43:GV$54,$A62)*GV$9*MIN(0,Load_Shape!AV21*AW$7/$C62*AW$31+(AW$32*$G62+AW$33*$H62)/$C62-EX62)/INDEX(GV$28:GV$39,$A62))","v":9.7502445541407035},{"$f":"EY62+IF(INDEX(GW$13:GW$24,$A62)>0,INDEX(GW$43:GW$54,$A62)*MAX(0,Load_Shape!AW21*AX$7/$C62*AX$31+(AX$32*$G62+AX$33*$H62)/$C62-EY62)/INDEX(GW$13:GW$24,$A62))+IF(INDEX(GW$28:GW$39,$A62)>0,INDEX(GW$43:GW$54,$A62)*GW$9*MIN(0,Load_Shape!AW21*AX$7/$C62*AX$31+(AX$32*$G62+AX$33*$H62)/$C62-EY62)/INDEX(GW$28:GW$39,$A62))","v":9.8583747455427382},{"$f":"EZ62+IF(INDEX(GX$13:GX$24,$A62)>0,INDEX(GX$43:GX$54,$A62)*MAX(0,Load_Shape!AX21*AY$7/$C62*AY$31+(AY$32*$G62+AY$33*$H62)/$C62-EZ62)/INDEX(GX$13:GX$24,$A62))+IF(INDEX(GX$28:GX$39,$A62)>0,INDEX(GX$43:GX$54,$A62)*GX$9*MIN(0,Load_Shape!AX21*AY$7/$C62*AY$31+(AY$32*$G62+AY$33*$H62)/$C62-EZ62)/INDEX(GX$28:GX$39,$A62))","v":9.9689397945905949},{"$f":"FA62+IF(INDEX(GY$13:GY$24,$A62)>0,INDEX(GY$43:GY$54,$A62)*MAX(0,Load_Shape!AY21*AZ$7/$C62*AZ$31+(AZ$32*$G62+AZ$33*$H62)/$C62-FA62)/INDEX(GY$13:GY$24,$A62))+IF(INDEX(GY$28:GY$39,$A62)>0,INDEX(GY$43:GY$54,$A62)*GY$9*MIN(0,Load_Shape!AY21*AZ$7/$C62*AZ$31+(AZ$32*$G62+AZ$33*$H62)/$C62-FA62)/INDEX(GY$28:GY$39,$A62))","v":10.063701936250414},{"$f":"FB62+IF(INDEX(GZ$13:GZ$24,$A62)>0,INDEX(GZ$43:GZ$54,$A62)*MAX(0,Load_Shape!AZ21*BA$7/$C62*BA$31+(BA$32*$G62+BA$33*$H62)/$C62-FB62)/INDEX(GZ$13:GZ$24,$A62))+IF(INDEX(GZ$28:GZ$39,$A62)>0,INDEX(GZ$43:GZ$54,$A62)*GZ$9*MIN(0,Load_Shape!AZ21*BA$7/$C62*BA$31+(BA$32*$G62+BA$33*$H62)/$C62-FB62)/INDEX(GZ$28:GZ$39,$A62))","v":10.169588013302773},{"$f":"FC62+IF(INDEX(HA$13:HA$24,$A62)>0,INDEX(HA$43:HA$54,$A62)*MAX(0,Load_Shape!BA21*BB$7/$C62*BB$31+(BB$32*$G62+BB$33*$H62)/$C62-FC62)/INDEX(HA$13:HA$24,$A62))+IF(INDEX(HA$28:HA$39,$A62)>0,INDEX(HA$43:HA$54,$A62)*HA$9*MIN(0,Load_Shape!BA21*BB$7/$C62*BB$31+(BB$32*$G62+BB$33*$H62)/$C62-FC62)/INDEX(HA$28:HA$39,$A62))","v":10.279664813566875},{"$f":"FD62+IF(INDEX(HB$13:HB$24,$A62)>0,INDEX(HB$43:HB$54,$A62)*MAX(0,Load_Shape!BB21*BC$7/$C62*BC$31+(BC$32*$G62+BC$33*$H62)/$C62-FD62)/INDEX(HB$13:HB$24,$A62))+IF(INDEX(HB$28:HB$39,$A62)>0,INDEX(HB$43:HB$54,$A62)*HB$9*MIN(0,Load_Shape!BB21*BC$7/$C62*BC$31+(BC$32*$G62+BC$33*$H62)/$C62-FD62)/INDEX(HB$28:HB$39,$A62))","v":10.380958316117862},{"$f":"FE62+IF(INDEX(HC$13:HC$24,$A62)>0,INDEX(HC$43:HC$54,$A62)*MAX(0,Load_Shape!BC21*BD$7/$C62*BD$31+(BD$32*$G62+BD$33*$H62)/$C62-FE62)/INDEX(HC$13:HC$24,$A62))+IF(INDEX(HC$28:HC$39,$A62)>0,INDEX(HC$43:HC$54,$A62)*HC$9*MIN(0,Load_Shape!BC21*BD$7/$C62*BD$31+(BD$32*$G62+BD$33*$H62)/$C62-FE62)/INDEX(HC$28:HC$39,$A62))","v":10.484752853304549},{"$f":"FF62+IF(INDEX(HD$13:HD$24,$A62)>0,INDEX(HD$43:HD$54,$A62)*MAX(0,Load_Shape!BD21*BE$7/$C62*BE$31+(BE$32*$G62+BE$33*$H62)/$C62-FF62)/INDEX(HD$13:HD$24,$A62))+IF(INDEX(HD$28:HD$39,$A62)>0,INDEX(HD$43:HD$54,$A62)*HD$9*MIN(0,Load_Shape!BD21*BE$7/$C62*BE$31+(BE$32*$G62+BE$33*$H62)/$C62-FF62)/INDEX(HD$28:HD$39,$A62))","v":10.599401079634006},{"$f":"FG62+IF(INDEX(HE$13:HE$24,$A62)>0,INDEX(HE$43:HE$54,$A62)*MAX(0,Load_Shape!BE21*BF$7/$C62*BF$31+(BF$32*$G62+BF$33*$H62)/$C62-FG62)/INDEX(HE$13:HE$24,$A62))+IF(INDEX(HE$28:HE$39,$A62)>0,INDEX(HE$43:HE$54,$A62)*HE$9*MIN(0,Load_Shape!BE21*BF$7/$C62*BF$31+(BF$32*$G62+BF$33*$H62)/$C62-FG62)/INDEX(HE$28:HE$39,$A62))","v":10.71436515774977},{"$f":"FH62+IF(INDEX(HF$13:HF$24,$A62)>0,INDEX(HF$43:HF$54,$A62)*MAX(0,Load_Shape!BF21*BG$7/$C62*BG$31+(BG$32*$G62+BG$33*$H62)/$C62-FH62)/INDEX(HF$13:HF$24,$A62))+IF(INDEX(HF$28:HF$39,$A62)>0,INDEX(HF$43:HF$54,$A62)*HF$9*MIN(0,Load_Shape!BF21*BG$7/$C62*BG$31+(BG$32*$G62+BG$33*$H62)/$C62-FH62)/INDEX(HF$28:HF$39,$A62))","v":10.829446120752088},{"$f":"FI62+IF(INDEX(HG$13:HG$24,$A62)>0,INDEX(HG$43:HG$54,$A62)*MAX(0,Load_Shape!BG21*BH$7/$C62*BH$31+(BH$32*$G62+BH$33*$H62)/$C62-FI62)/INDEX(HG$13:HG$24,$A62))+IF(INDEX(HG$28:HG$39,$A62)>0,INDEX(HG$43:HG$54,$A62)*HG$9*MIN(0,Load_Shape!BG21*BH$7/$C62*BH$31+(BH$32*$G62+BH$33*$H62)/$C62-FI62)/INDEX(HG$28:HG$39,$A62))","v":10.944547615426426},{"$f":"FJ62+IF(INDEX(HH$13:HH$24,$A62)>0,INDEX(HH$43:HH$54,$A62)*MAX(0,Load_Shape!BH21*BI$7/$C62*BI$31+(BI$32*$G62+BI$33*$H62)/$C62-FJ62)/INDEX(HH$13:HH$24,$A62))+IF(INDEX(HH$28:HH$39,$A62)>0,INDEX(HH$43:HH$54,$A62)*HH$9*MIN(0,Load_Shape!BH21*BI$7/$C62*BI$31+(BI$32*$G62+BI$33*$H62)/$C62-FJ62)/INDEX(HH$28:HH$39,$A62))","v":11.049544556843617},{"$f":"FK62+IF(INDEX(HI$13:HI$24,$A62)>0,INDEX(HI$43:HI$54,$A62)*MAX(0,Load_Shape!BI21*BJ$7/$C62*BJ$31+(BJ$32*$G62+BJ$33*$H62)/$C62-FK62)/INDEX(HI$13:HI$24,$A62))+IF(INDEX(HI$28:HI$39,$A62)>0,INDEX(HI$43:HI$54,$A62)*HI$9*MIN(0,Load_Shape!BI21*BJ$7/$C62*BJ$31+(BJ$32*$G62+BJ$33*$H62)/$C62-FK62)/INDEX(HI$28:HI$39,$A62))","v":11.162788080145774},{"$f":"FL62+IF(INDEX(HJ$13:HJ$24,$A62)>0,INDEX(HJ$43:HJ$54,$A62)*MAX(0,Load_Shape!BJ21*BK$7/$C62*BK$31+(BK$32*$G62+BK$33*$H62)/$C62-FL62)/INDEX(HJ$13:HJ$24,$A62))+IF(INDEX(HJ$28:HJ$39,$A62)>0,INDEX(HJ$43:HJ$54,$A62)*HJ$9*MIN(0,Load_Shape!BJ21*BK$7/$C62*BK$31+(BK$32*$G62+BK$33*$H62)/$C62-FL62)/INDEX(HJ$28:HJ$39,$A62))","v":11.270726231281659},{"$f":"FM62+IF(INDEX(HK$13:HK$24,$A62)>0,INDEX(HK$43:HK$54,$A62)*MAX(0,Load_Shape!BK21*BL$7/$C62*BL$31+(BL$32*$G62+BL$33*$H62)/$C62-FM62)/INDEX(HK$13:HK$24,$A62))+IF(INDEX(HK$28:HK$39,$A62)>0,INDEX(HK$43:HK$54,$A62)*HK$9*MIN(0,Load_Shape!BK21*BL$7/$C62*BL$31+(BL$32*$G62+BL$33*$H62)/$C62-FM62)/INDEX(HK$28:HK$39,$A62))","v":11.378904405161764},{"$f":"FN62+IF(INDEX(HL$13:HL$24,$A62)>0,INDEX(HL$43:HL$54,$A62)*MAX(0,Load_Shape!BL21*BM$7/$C62*BM$31+(BM$32*$G62+BM$33*$H62)/$C62-FN62)/INDEX(HL$13:HL$24,$A62))+IF(INDEX(HL$28:HL$39,$A62)>0,INDEX(HL$43:HL$54,$A62)*HL$9*MIN(0,Load_Shape!BL21*BM$7/$C62*BM$31+(BM$32*$G62+BM$33*$H62)/$C62-FN62)/INDEX(HL$28:HL$39,$A62))","v":11.496590039476928},{"$f":"FO62+IF(INDEX(HM$13:HM$24,$A62)>0,INDEX(HM$43:HM$54,$A62)*MAX(0,Load_Shape!BM21*BN$7/$C62*BN$31+(BN$32*$G62+BN$33*$H62)/$C62-FO62)/INDEX(HM$13:HM$24,$A62))+IF(INDEX(HM$28:HM$39,$A62)>0,INDEX(HM$43:HM$54,$A62)*HM$9*MIN(0,Load_Shape!BM21*BN$7/$C62*BN$31+(BN$32*$G62+BN$33*$H62)/$C62-FO62)/INDEX(HM$28:HM$39,$A62))","v":11.614940221916399},{"$f":"FP62+IF(INDEX(HN$13:HN$24,$A62)>0,INDEX(HN$43:HN$54,$A62)*MAX(0,Load_Shape!BN21*BO$7/$C62*BO$31+(BO$32*$G62+BO$33*$H62)/$C62-FP62)/INDEX(HN$13:HN$24,$A62))+IF(INDEX(HN$28:HN$39,$A62)>0,INDEX(HN$43:HN$54,$A62)*HN$9*MIN(0,Load_Shape!BN21*BO$7/$C62*BO$31+(BO$32*$G62+BO$33*$H62)/$C62-FP62)/INDEX(HN$28:HN$39,$A62))","v":11.733665748940462},{"$f":"FQ62+IF(INDEX(HO$13:HO$24,$A62)>0,INDEX(HO$43:HO$54,$A62)*MAX(0,Load_Shape!BO21*BP$7/$C62*BP$31+(BP$32*$G62+BP$33*$H62)/$C62-FQ62)/INDEX(HO$13:HO$24,$A62))+IF(INDEX(HO$28:HO$39,$A62)>0,INDEX(HO$43:HO$54,$A62)*HO$9*MIN(0,Load_Shape!BO21*BP$7/$C62*BP$31+(BP$32*$G62+BP$33*$H62)/$C62-FQ62)/INDEX(HO$28:HO$39,$A62))","v":11.852774410913796},{"$f":"FR62+IF(INDEX(HP$13:HP$24,$A62)>0,INDEX(HP$43:HP$54,$A62)*MAX(0,Load_Shape!BP21*BQ$7/$C62*BQ$31+(BQ$32*$G62+BQ$33*$H62)/$C62-FR62)/INDEX(HP$13:HP$24,$A62))+IF(INDEX(HP$28:HP$39,$A62)>0,INDEX(HP$43:HP$54,$A62)*HP$9*MIN(0,Load_Shape!BP21*BQ$7/$C62*BQ$31+(BQ$32*$G62+BQ$33*$H62)/$C62-FR62)/INDEX(HP$28:HP$39,$A62))","v":11.972273883320808},null,null,{"$f":"MAX(IF(FT62>=U$7*Load_Shape!T21/$C62*U$31+(U$32*$F62+U$33*$H62)/$C62,IF(DV62-BX62>0,HS$54,INDEX(HS$7:HS$45,MATCH(FT62*1000,$HR$7:$HR$45,1))*((General_Inputs!F$47)*INDEX(General_Inputs!$F$49:$F$60,$A62)*(1+General_Inputs!$F$46)+General_Inputs!$F$45+General_Inputs!F$67)/1000+HS$47),0),0)","v":42.646169282534601},{"$f":"MAX(IF(FU62>=V$7*Load_Shape!U21/$C62*V$31+(V$32*$F62+V$33*$H62)/$C62,IF(DW62-BY62>0,HT$54,INDEX(HT$7:HT$45,MATCH(FU62*1000,$HR$7:$HR$45,1))*((General_Inputs!G$47)*INDEX(General_Inputs!$F$49:$F$60,$A62)*(1+General_Inputs!$F$46)+General_Inputs!$F$45+General_Inputs!G$67)/1000+HT$47),0),0)","v":40.087706489958215},{"$f":"MAX(IF(FV62>=W$7*Load_Shape!V21/$C62*W$31+(W$32*$F62+W$33*$H62)/$C62,IF(DX62-BZ62>0,HU$54,INDEX(HU$7:HU$45,MATCH(FV62*1000,$HR$7:$HR$45,1))*((General_Inputs!H$47)*INDEX(General_Inputs!$F$49:$F$60,$A62)*(1+General_Inputs!$F$46)+General_Inputs!$F$45+General_Inputs!H$67)/1000+HU$47),0),0)","v":42.605278273855902},{"$f":"MAX(IF(FW62>=X$7*Load_Shape!W21/$C62*X$31+(X$32*$F62+X$33*$H62)/$C62,IF(DY62-CA62>0,HV$54,INDEX(HV$7:HV$45,MATCH(FW62*1000,$HR$7:$HR$45,1))*((General_Inputs!I$47)*INDEX(General_Inputs!$F$49:$F$60,$A62)*(1+General_Inputs!$F$46)+General_Inputs!$F$45+General_Inputs!I$67)/1000+HV$47),0),0)","v":43.445079903648633},{"$f":"MAX(IF(FX62>=Y$7*Load_Shape!X21/$C62*Y$31+(Y$32*$F62+Y$33*$H62)/$C62,IF(DZ62-CB62>0,HW$54,INDEX(HW$7:HW$45,MATCH(FX62*1000,$HR$7:$HR$45,1))*((General_Inputs!J$47)*INDEX(General_Inputs!$F$49:$F$60,$A62)*(1+General_Inputs!$F$46)+General_Inputs!$F$45+General_Inputs!J$67)/1000+HW$47),0),0)","v":44.422904620611348},{"$f":"MAX(IF(FY62>=Z$7*Load_Shape!Y21/$C62*Z$31+(Z$32*$F62+Z$33*$H62)/$C62,IF(EA62-CC62>0,HX$54,INDEX(HX$7:HX$45,MATCH(FY62*1000,$HR$7:$HR$45,1))*((General_Inputs!K$47)*INDEX(General_Inputs!$F$49:$F$60,$A62)*(1+General_Inputs!$F$46)+General_Inputs!$F$45+General_Inputs!K$67)/1000+HX$47),0),0)","v":45.448826326916979},{"$f":"MAX(IF(FZ62>=AA$7*Load_Shape!Z21/$C62*AA$31+(AA$32*$F62+AA$33*$H62)/$C62,IF(EB62-CD62>0,HY$54,INDEX(HY$7:HY$45,MATCH(FZ62*1000,$HR$7:$HR$45,1))*((General_Inputs!L$47)*INDEX(General_Inputs!$F$49:$F$60,$A62)*(1+General_Inputs!$F$46)+General_Inputs!$F$45+General_Inputs!L$67)/1000+HY$47),0),0)","v":46.64238953833874},{"$f":"MAX(IF(GA62>=AB$7*Load_Shape!AA21/$C62*AB$31+(AB$32*$F62+AB$33*$H62)/$C62,IF(EC62-CE62>0,HZ$54,INDEX(HZ$7:HZ$45,MATCH(GA62*1000,$HR$7:$HR$45,1))*((General_Inputs!M$47)*INDEX(General_Inputs!$F$49:$F$60,$A62)*(1+General_Inputs!$F$46)+General_Inputs!$F$45+General_Inputs!M$67)/1000+HZ$47),0),0)","v":47.963624949365119},{"$f":"MAX(IF(GB62>=AC$7*Load_Shape!AB21/$C62*AC$31+(AC$32*$F62+AC$33*$H62)/$C62,IF(ED62-CF62>0,IA$54,INDEX(IA$7:IA$45,MATCH(GB62*1000,$HR$7:$HR$45,1))*((General_Inputs!N$47)*INDEX(General_Inputs!$F$49:$F$60,$A62)*(1+General_Inputs!$F$46)+General_Inputs!$F$45+General_Inputs!N$67)/1000+IA$47),0),0)","v":52.42938977017662},{"$f":"MAX(IF(GC62>=AD$7*Load_Shape!AC21/$C62*AD$31+(AD$32*$F62+AD$33*$H62)/$C62,IF(EE62-CG62>0,IB$54,INDEX(IB$7:IB$45,MATCH(GC62*1000,$HR$7:$HR$45,1))*((General_Inputs!O$47)*INDEX(General_Inputs!$F$49:$F$60,$A62)*(1+General_Inputs!$F$46)+General_Inputs!$F$45+General_Inputs!O$67)/1000+IB$47),0),0)","v":54.111683499690216},{"$f":"MAX(IF(GD62>=AE$7*Load_Shape!AD21/$C62*AE$31+(AE$32*$F62+AE$33*$H62)/$C62,IF(EF62-CH62>0,IC$54,INDEX(IC$7:IC$45,MATCH(GD62*1000,$HR$7:$HR$45,1))*((General_Inputs!P$47)*INDEX(General_Inputs!$F$49:$F$60,$A62)*(1+General_Inputs!$F$46)+General_Inputs!$F$45+General_Inputs!P$67)/1000+IC$47),0),0)","v":55.857651142915159},{"$f":"MAX(IF(GE62>=AF$7*Load_Shape!AE21/$C62*AF$31+(AF$32*$F62+AF$33*$H62)/$C62,IF(EG62-CI62>0,ID$54,INDEX(ID$7:ID$45,MATCH(GE62*1000,$HR$7:$HR$45,1))*((General_Inputs!Q$47)*INDEX(General_Inputs!$F$49:$F$60,$A62)*(1+General_Inputs!$F$46)+General_Inputs!$F$45+General_Inputs!Q$67)/1000+ID$47),0),0)","v":57.715316924438852},{"$f":"MAX(IF(GF62>=AG$7*Load_Shape!AF21/$C62*AG$31+(AG$32*$F62+AG$33*$H62)/$C62,IF(EH62-CJ62>0,IE$54,INDEX(IE$7:IE$45,MATCH(GF62*1000,$HR$7:$HR$45,1))*((General_Inputs!R$47)*INDEX(General_Inputs!$F$49:$F$60,$A62)*(1+General_Inputs!$F$46)+General_Inputs!$F$45+General_Inputs!R$67)/1000+IE$47),0),0)","v":59.634728010950823},{"$f":"MAX(IF(GG62>=AH$7*Load_Shape!AG21/$C62*AH$31+(AH$32*$F62+AH$33*$H62)/$C62,IF(EI62-CK62>0,IF$54,INDEX(IF$7:IF$45,MATCH(GG62*1000,$HR$7:$HR$45,1))*((General_Inputs!S$47)*INDEX(General_Inputs!$F$49:$F$60,$A62)*(1+General_Inputs!$F$46)+General_Inputs!$F$45+General_Inputs!S$67)/1000+IF$47),0),0)","v":64.201163988414237},{"$f":"MAX(IF(GH62>=AI$7*Load_Shape!AH21/$C62*AI$31+(AI$32*$F62+AI$33*$H62)/$C62,IF(EJ62-CL62>0,IG$54,INDEX(IG$7:IG$45,MATCH(GH62*1000,$HR$7:$HR$45,1))*((General_Inputs!T$47)*INDEX(General_Inputs!$F$49:$F$60,$A62)*(1+General_Inputs!$F$46)+General_Inputs!$F$45+General_Inputs!T$67)/1000+IG$47),0),0)","v":65.556072845349576},{"$f":"MAX(IF(GI62>=AJ$7*Load_Shape!AI21/$C62*AJ$31+(AJ$32*$F62+AJ$33*$H62)/$C62,IF(EK62-CM62>0,IH$54,INDEX(IH$7:IH$45,MATCH(GI62*1000,$HR$7:$HR$45,1))*((General_Inputs!U$47)*INDEX(General_Inputs!$F$49:$F$60,$A62)*(1+General_Inputs!$F$46)+General_Inputs!$F$45+General_Inputs!U$67)/1000+IH$47),0),0)","v":67.081336346080718},{"$f":"MAX(IF(GJ62>=AK$7*Load_Shape!AJ21/$C62*AK$31+(AK$32*$F62+AK$33*$H62)/$C62,IF(EL62-CN62>0,II$54,INDEX(II$7:II$45,MATCH(GJ62*1000,$HR$7:$HR$45,1))*((General_Inputs!V$47)*INDEX(General_Inputs!$F$49:$F$60,$A62)*(1+General_Inputs!$F$46)+General_Inputs!$F$45+General_Inputs!V$67)/1000+II$47),0),0)","v":68.424634860821968},{"$f":"MAX(IF(GK62>=AL$7*Load_Shape!AK21/$C62*AL$31+(AL$32*$F62+AL$33*$H62)/$C62,IF(EM62-CO62>0,IJ$54,INDEX(IJ$7:IJ$45,MATCH(GK62*1000,$HR$7:$HR$45,1))*((General_Inputs!W$47)*INDEX(General_Inputs!$F$49:$F$60,$A62)*(1+General_Inputs!$F$46)+General_Inputs!$F$45+General_Inputs!W$67)/1000+IJ$47),0),0)","v":69.863461071521229},{"$f":"MAX(IF(GL62>=AM$7*Load_Shape!AL21/$C62*AM$31+(AM$32*$F62+AM$33*$H62)/$C62,IF(EN62-CP62>0,IK$54,INDEX(IK$7:IK$45,MATCH(GL62*1000,$HR$7:$HR$45,1))*((General_Inputs!X$47)*INDEX(General_Inputs!$F$49:$F$60,$A62)*(1+General_Inputs!$F$46)+General_Inputs!$F$45+General_Inputs!X$67)/1000+IK$47),0),0)","v":70.941859935737554},{"$f":"MAX(IF(GM62>=AN$7*Load_Shape!AM21/$C62*AN$31+(AN$32*$F62+AN$33*$H62)/$C62,IF(EO62-CQ62>0,IL$54,INDEX(IL$7:IL$45,MATCH(GM62*1000,$HR$7:$HR$45,1))*((General_Inputs!Y$47)*INDEX(General_Inputs!$F$49:$F$60,$A62)*(1+General_Inputs!$F$46)+General_Inputs!$F$45+General_Inputs!Y$67)/1000+IL$47),0),0)","v":71.140513913464488},{"$f":"MAX(IF(GN62>=AO$7*Load_Shape!AN21/$C62*AO$31+(AO$32*$F62+AO$33*$H62)/$C62,IF(EP62-CR62>0,IM$54,INDEX(IM$7:IM$45,MATCH(GN62*1000,$HR$7:$HR$45,1))*((General_Inputs!Z$47)*INDEX(General_Inputs!$F$49:$F$60,$A62)*(1+General_Inputs!$F$46)+General_Inputs!$F$45+General_Inputs!Z$67)/1000+IM$47),0),0)","v":71.266972029368347},{"$f":"MAX(IF(GO62>=AP$7*Load_Shape!AO21/$C62*AP$31+(AP$32*$F62+AP$33*$H62)/$C62,IF(EQ62-CS62>0,IN$54,INDEX(IN$7:IN$45,MATCH(GO62*1000,$HR$7:$HR$45,1))*((General_Inputs!AA$47)*INDEX(General_Inputs!$F$49:$F$60,$A62)*(1+General_Inputs!$F$46)+General_Inputs!$F$45+General_Inputs!AA$67)/1000+IN$47),0),0)","v":71.360570509405036},{"$f":"MAX(IF(GP62>=AQ$7*Load_Shape!AP21/$C62*AQ$31+(AQ$32*$F62+AQ$33*$H62)/$C62,IF(ER62-CT62>0,IO$54,INDEX(IO$7:IO$45,MATCH(GP62*1000,$HR$7:$HR$45,1))*((General_Inputs!AB$47)*INDEX(General_Inputs!$F$49:$F$60,$A62)*(1+General_Inputs!$F$46)+General_Inputs!$F$45+General_Inputs!AB$67)/1000+IO$47),0),0)","v":71.412795202772259},{"$f":"MAX(IF(GQ62>=AR$7*Load_Shape!AQ21/$C62*AR$31+(AR$32*$F62+AR$33*$H62)/$C62,IF(ES62-CU62>0,IP$54,INDEX(IP$7:IP$45,MATCH(GQ62*1000,$HR$7:$HR$45,1))*((General_Inputs!AC$47)*INDEX(General_Inputs!$F$49:$F$60,$A62)*(1+General_Inputs!$F$46)+General_Inputs!$F$45+General_Inputs!AC$67)/1000+IP$47),0),0)","v":71.507554026808279},{"$f":"MAX(IF(GR62>=AS$7*Load_Shape!AR21/$C62*AS$31+(AS$32*$F62+AS$33*$H62)/$C62,IF(ET62-CV62>0,IQ$54,INDEX(IQ$7:IQ$45,MATCH(GR62*1000,$HR$7:$HR$45,1))*((General_Inputs!AD$47)*INDEX(General_Inputs!$F$49:$F$60,$A62)*(1+General_Inputs!$F$46)+General_Inputs!$F$45+General_Inputs!AD$67)/1000+IQ$47),0),0)","v":71.581308095223889},{"$f":"MAX(IF(GS62>=AT$7*Load_Shape!AS21/$C62*AT$31+(AT$32*$F62+AT$33*$H62)/$C62,IF(EU62-CW62>0,IR$54,INDEX(IR$7:IR$45,MATCH(GS62*1000,$HR$7:$HR$45,1))*((General_Inputs!AE$47)*INDEX(General_Inputs!$F$49:$F$60,$A62)*(1+General_Inputs!$F$46)+General_Inputs!$F$45+General_Inputs!AE$67)/1000+IR$47),0),0)","v":71.64442850090245},{"$f":"MAX(IF(GT62>=AU$7*Load_Shape!AT21/$C62*AU$31+(AU$32*$F62+AU$33*$H62)/$C62,IF(EV62-CX62>0,IS$54,INDEX(IS$7:IS$45,MATCH(GT62*1000,$HR$7:$HR$45,1))*((General_Inputs!AF$47)*INDEX(General_Inputs!$F$49:$F$60,$A62)*(1+General_Inputs!$F$46)+General_Inputs!$F$45+General_Inputs!AF$67)/1000+IS$47),0),0)","v":71.701406196626209},{"$f":"MAX(IF(GU62>=AV$7*Load_Shape!AU21/$C62*AV$31+(AV$32*$F62+AV$33*$H62)/$C62,IF(EW62-CY62>0,IT$54,INDEX(IT$7:IT$45,MATCH(GU62*1000,$HR$7:$HR$45,1))*((General_Inputs!AG$47)*INDEX(General_Inputs!$F$49:$F$60,$A62)*(1+General_Inputs!$F$46)+General_Inputs!$F$45+General_Inputs!AG$67)/1000+IT$47),0),0)","v":71.759341209880191},{"$f":"MAX(IF(GV62>=AW$7*Load_Shape!AV21/$C62*AW$31+(AW$32*$F62+AW$33*$H62)/$C62,IF(EX62-CZ62>0,IU$54,INDEX(IU$7:IU$45,MATCH(GV62*1000,$HR$7:$HR$45,1))*((General_Inputs!AH$47)*INDEX(General_Inputs!$F$49:$F$60,$A62)*(1+General_Inputs!$F$46)+General_Inputs!$F$45+General_Inputs!AH$67)/1000+IU$47),0),0)","v":71.809860327054196},{"$f":"MAX(IF(GW62>=AX$7*Load_Shape!AW21/$C62*AX$31+(AX$32*$F62+AX$33*$H62)/$C62,IF(EY62-DA62>0,IV$54,INDEX(IV$7:IV$45,MATCH(GW62*1000,$HR$7:$HR$45,1))*((General_Inputs!AI$47)*INDEX(General_Inputs!$F$49:$F$60,$A62)*(1+General_Inputs!$F$46)+General_Inputs!$F$45+General_Inputs!AI$67)/1000+IV$47),0),0)","v":71.85570379995832},{"$f":"MAX(IF(GX62>=AY$7*Load_Shape!AX21/$C62*AY$31+(AY$32*$F62+AY$33*$H62)/$C62,IF(EZ62-DB62>0,IW$54,INDEX(IW$7:IW$45,MATCH(GX62*1000,$HR$7:$HR$45,1))*((General_Inputs!AJ$47)*INDEX(General_Inputs!$F$49:$F$60,$A62)*(1+General_Inputs!$F$46)+General_Inputs!$F$45+General_Inputs!AJ$67)/1000+IW$47),0),0)","v":71.89807239372665},{"$f":"MAX(IF(GY62>=AZ$7*Load_Shape!AY21/$C62*AZ$31+(AZ$32*$F62+AZ$33*$H62)/$C62,IF(FA62-DC62>0,IX$54,INDEX(IX$7:IX$45,MATCH(GY62*1000,$HR$7:$HR$45,1))*((General_Inputs!AK$47)*INDEX(General_Inputs!$F$49:$F$60,$A62)*(1+General_Inputs!$F$46)+General_Inputs!$F$45+General_Inputs!AK$67)/1000+IX$47),0),0)","v":71.937503898258882},{"$f":"MAX(IF(GZ62>=BA$7*Load_Shape!AZ21/$C62*BA$31+(BA$32*$F62+BA$33*$H62)/$C62,IF(FB62-DD62>0,IY$54,INDEX(IY$7:IY$45,MATCH(GZ62*1000,$HR$7:$HR$45,1))*((General_Inputs!AL$47)*INDEX(General_Inputs!$F$49:$F$60,$A62)*(1+General_Inputs!$F$46)+General_Inputs!$F$45+General_Inputs!AL$67)/1000+IY$47),0),0)","v":71.973216989785072},{"$f":"MAX(IF(HA62>=BB$7*Load_Shape!BA21/$C62*BB$31+(BB$32*$F62+BB$33*$H62)/$C62,IF(FC62-DE62>0,IZ$54,INDEX(IZ$7:IZ$45,MATCH(HA62*1000,$HR$7:$HR$45,1))*((General_Inputs!AM$47)*INDEX(General_Inputs!$F$49:$F$60,$A62)*(1+General_Inputs!$F$46)+General_Inputs!$F$45+General_Inputs!AM$67)/1000+IZ$47),0),0)","v":72.005955977179894},{"$f":"MAX(IF(HB62>=BC$7*Load_Shape!BB21/$C62*BC$31+(BC$32*$F62+BC$33*$H62)/$C62,IF(FD62-DF62>0,JA$54,INDEX(JA$7:JA$45,MATCH(HB62*1000,$HR$7:$HR$45,1))*((General_Inputs!AN$47)*INDEX(General_Inputs!$F$49:$F$60,$A62)*(1+General_Inputs!$F$46)+General_Inputs!$F$45+General_Inputs!AN$67)/1000+JA$47),0),0)","v":72.03606359712478},{"$f":"MAX(IF(HC62>=BD$7*Load_Shape!BC21/$C62*BD$31+(BD$32*$F62+BD$33*$H62)/$C62,IF(FE62-DG62>0,JB$54,INDEX(JB$7:JB$45,MATCH(HC62*1000,$HR$7:$HR$45,1))*((General_Inputs!AO$47)*INDEX(General_Inputs!$F$49:$F$60,$A62)*(1+General_Inputs!$F$46)+General_Inputs!$F$45+General_Inputs!AO$67)/1000+JB$47),0),0)","v":72.063710030505987},{"$f":"MAX(IF(HD62>=BE$7*Load_Shape!BD21/$C62*BE$31+(BE$32*$F62+BE$33*$H62)/$C62,IF(FF62-DH62>0,JC$54,INDEX(JC$7:JC$45,MATCH(HD62*1000,$HR$7:$HR$45,1))*((General_Inputs!AP$47)*INDEX(General_Inputs!$F$49:$F$60,$A62)*(1+General_Inputs!$F$46)+General_Inputs!$F$45+General_Inputs!AP$67)/1000+JC$47),0),0)","v":72.088991538590022},{"$f":"MAX(IF(HE62>=BF$7*Load_Shape!BE21/$C62*BF$31+(BF$32*$F62+BF$33*$H62)/$C62,IF(FG62-DI62>0,JD$54,INDEX(JD$7:JD$45,MATCH(HE62*1000,$HR$7:$HR$45,1))*((General_Inputs!AQ$47)*INDEX(General_Inputs!$F$49:$F$60,$A62)*(1+General_Inputs!$F$46)+General_Inputs!$F$45+General_Inputs!AQ$67)/1000+JD$47),0),0)","v":72.112180322706067},{"$f":"MAX(IF(HF62>=BG$7*Load_Shape!BF21/$C62*BG$31+(BG$32*$F62+BG$33*$H62)/$C62,IF(FH62-DJ62>0,JE$54,INDEX(JE$7:JE$45,MATCH(HF62*1000,$HR$7:$HR$45,1))*((General_Inputs!AR$47)*INDEX(General_Inputs!$F$49:$F$60,$A62)*(1+General_Inputs!$F$46)+General_Inputs!$F$45+General_Inputs!AR$67)/1000+JE$47),0),0)","v":72.133453689975738},{"$f":"MAX(IF(HG62>=BH$7*Load_Shape!BG21/$C62*BH$31+(BH$32*$F62+BH$33*$H62)/$C62,IF(FI62-DK62>0,JF$54,INDEX(JF$7:JF$45,MATCH(HG62*1000,$HR$7:$HR$45,1))*((General_Inputs!AS$47)*INDEX(General_Inputs!$F$49:$F$60,$A62)*(1+General_Inputs!$F$46)+General_Inputs!$F$45+General_Inputs!AS$67)/1000+JF$47),0),0)","v":72.152955649679512},{"$f":"MAX(IF(HH62>=BI$7*Load_Shape!BH21/$C62*BI$31+(BI$32*$F62+BI$33*$H62)/$C62,IF(FJ62-DL62>0,JG$54,INDEX(JG$7:JG$45,MATCH(HH62*1000,$HR$7:$HR$45,1))*((General_Inputs!AT$47)*INDEX(General_Inputs!$F$49:$F$60,$A62)*(1+General_Inputs!$F$46)+General_Inputs!$F$45+General_Inputs!AT$67)/1000+JG$47),0),0)","v":72.170824867046861},{"$f":"MAX(IF(HI62>=BJ$7*Load_Shape!BI21/$C62*BJ$31+(BJ$32*$F62+BJ$33*$H62)/$C62,IF(FK62-DM62>0,JH$54,INDEX(JH$7:JH$45,MATCH(HI62*1000,$HR$7:$HR$45,1))*((General_Inputs!AU$47)*INDEX(General_Inputs!$F$49:$F$60,$A62)*(1+General_Inputs!$F$46)+General_Inputs!$F$45+General_Inputs!AU$67)/1000+JH$47),0),0)","v":72.187208418869986},{"$f":"MAX(IF(HJ62>=BK$7*Load_Shape!BJ21/$C62*BK$31+(BK$32*$F62+BK$33*$H62)/$C62,IF(FL62-DN62>0,JI$54,INDEX(JI$7:JI$45,MATCH(HJ62*1000,$HR$7:$HR$45,1))*((General_Inputs!AV$47)*INDEX(General_Inputs!$F$49:$F$60,$A62)*(1+General_Inputs!$F$46)+General_Inputs!$F$45+General_Inputs!AV$67)/1000+JI$47),0),0)","v":72.20222822614825},{"$f":"MAX(IF(HK62>=BL$7*Load_Shape!BK21/$C62*BL$31+(BL$32*$F62+BL$33*$H62)/$C62,IF(FM62-DO62>0,JJ$54,INDEX(JJ$7:JJ$45,MATCH(HK62*1000,$HR$7:$HR$45,1))*((General_Inputs!AW$47)*INDEX(General_Inputs!$F$49:$F$60,$A62)*(1+General_Inputs!$F$46)+General_Inputs!$F$45+General_Inputs!AW$67)/1000+JJ$47),0),0)","v":72.215995049952241},{"$f":"MAX(IF(HL62>=BM$7*Load_Shape!BL21/$C62*BM$31+(BM$32*$F62+BM$33*$H62)/$C62,IF(FN62-DP62>0,JK$54,INDEX(JK$7:JK$45,MATCH(HL62*1000,$HR$7:$HR$45,1))*((General_Inputs!AX$47)*INDEX(General_Inputs!$F$49:$F$60,$A62)*(1+General_Inputs!$F$46)+General_Inputs!$F$45+General_Inputs!AX$67)/1000+JK$47),0),0)","v":72.228612938212052},{"$f":"MAX(IF(HM62>=BN$7*Load_Shape!BM21/$C62*BN$31+(BN$32*$F62+BN$33*$H62)/$C62,IF(FO62-DQ62>0,JL$54,INDEX(JL$7:JL$45,MATCH(HM62*1000,$HR$7:$HR$45,1))*((General_Inputs!AY$47)*INDEX(General_Inputs!$F$49:$F$60,$A62)*(1+General_Inputs!$F$46)+General_Inputs!$F$45+General_Inputs!AY$67)/1000+JL$47),0),0)","v":72.240178959780479},{"$f":"MAX(IF(HN62>=BO$7*Load_Shape!BN21/$C62*BO$31+(BO$32*$F62+BO$33*$H62)/$C62,IF(FP62-DR62>0,JM$54,INDEX(JM$7:JM$45,MATCH(HN62*1000,$HR$7:$HR$45,1))*((General_Inputs!AZ$47)*INDEX(General_Inputs!$F$49:$F$60,$A62)*(1+General_Inputs!$F$46)+General_Inputs!$F$45+General_Inputs!AZ$67)/1000+JM$47),0),0)","v":72.250780129727119},{"$f":"MAX(IF(HO62>=BP$7*Load_Shape!BO21/$C62*BP$31+(BP$32*$F62+BP$33*$H62)/$C62,IF(FQ62-DS62>0,JN$54,INDEX(JN$7:JN$45,MATCH(HO62*1000,$HR$7:$HR$45,1))*((General_Inputs!BA$47)*INDEX(General_Inputs!$F$49:$F$60,$A62)*(1+General_Inputs!$F$46)+General_Inputs!$F$45+General_Inputs!BA$67)/1000+JN$47),0),0)","v":72.260496441483269},{"$f":"MAX(IF(HP62>=BQ$7*Load_Shape!BP21/$C62*BQ$31+(BQ$32*$F62+BQ$33*$H62)/$C62,IF(FR62-DT62>0,JO$54,INDEX(JO$7:JO$45,MATCH(HP62*1000,$HR$7:$HR$45,1))*((General_Inputs!BB$47)*INDEX(General_Inputs!$F$49:$F$60,$A62)*(1+General_Inputs!$F$46)+General_Inputs!$F$45+General_Inputs!BB$67)/1000+JO$47),0),0)","v":72.269401701173564},null,null,{"$f":"INDEX(JR$7:JR$45,MATCH(MAX(U$7*Load_Shape!T21/$C62*U$31,FT62)*1000,$JQ$7:$JQ$45,1))*((General_Inputs!F$47)*INDEX(General_Inputs!$F$49:$F$60,$A62)*(1+General_Inputs!$F$46)+General_Inputs!$F$45+General_Inputs!F$67)/1000+JR$47","v":41.781804272433966},{"$f":"INDEX(JS$7:JS$45,MATCH(MAX(V$7*Load_Shape!U21/$C62*V$31,FU62)*1000,$JQ$7:$JQ$45,1))*((General_Inputs!G$47)*INDEX(General_Inputs!$F$49:$F$60,$A62)*(1+General_Inputs!$F$46)+General_Inputs!$F$45+General_Inputs!G$67)/1000+JS$47","v":39.181381632829783},{"$f":"INDEX(JT$7:JT$45,MATCH(MAX(W$7*Load_Shape!V21/$C62*W$31,FV62)*1000,$JQ$7:$JQ$45,1))*((General_Inputs!H$47)*INDEX(General_Inputs!$F$49:$F$60,$A62)*(1+General_Inputs!$F$46)+General_Inputs!$F$45+General_Inputs!H$67)/1000+JT$47","v":41.82819474533099},{"$f":"INDEX(JU$7:JU$45,MATCH(MAX(X$7*Load_Shape!W21/$C62*X$31,FW62)*1000,$JQ$7:$JQ$45,1))*((General_Inputs!I$47)*INDEX(General_Inputs!$F$49:$F$60,$A62)*(1+General_Inputs!$F$46)+General_Inputs!$F$45+General_Inputs!I$67)/1000+JU$47","v":42.650642534288203},{"$f":"INDEX(JV$7:JV$45,MATCH(MAX(Y$7*Load_Shape!X21/$C62*Y$31,FX62)*1000,$JQ$7:$JQ$45,1))*((General_Inputs!J$47)*INDEX(General_Inputs!$F$49:$F$60,$A62)*(1+General_Inputs!$F$46)+General_Inputs!$F$45+General_Inputs!J$67)/1000+JV$47","v":43.60826127176572},{"$f":"INDEX(JW$7:JW$45,MATCH(MAX(Z$7*Load_Shape!Y21/$C62*Z$31,FY62)*1000,$JQ$7:$JQ$45,1))*((General_Inputs!K$47)*INDEX(General_Inputs!$F$49:$F$60,$A62)*(1+General_Inputs!$F$46)+General_Inputs!$F$45+General_Inputs!K$67)/1000+JW$47","v":44.52011164377803},{"$f":"INDEX(JX$7:JX$45,MATCH(MAX(AA$7*Load_Shape!Z21/$C62*AA$31,FZ62)*1000,$JQ$7:$JQ$45,1))*((General_Inputs!L$47)*INDEX(General_Inputs!$F$49:$F$60,$A62)*(1+General_Inputs!$F$46)+General_Inputs!$F$45+General_Inputs!L$67)/1000+JX$47","v":45.686270359683832},{"$f":"INDEX(JY$7:JY$45,MATCH(MAX(AB$7*Load_Shape!AA21/$C62*AB$31,GA62)*1000,$JQ$7:$JQ$45,1))*((General_Inputs!M$47)*INDEX(General_Inputs!$F$49:$F$60,$A62)*(1+General_Inputs!$F$46)+General_Inputs!$F$45+General_Inputs!M$67)/1000+JY$47","v":46.977169891093183},{"$f":"INDEX(JZ$7:JZ$45,MATCH(MAX(AC$7*Load_Shape!AB21/$C62*AC$31,GB62)*1000,$JQ$7:$JQ$45,1))*((General_Inputs!N$47)*INDEX(General_Inputs!$F$49:$F$60,$A62)*(1+General_Inputs!$F$46)+General_Inputs!$F$45+General_Inputs!N$67)/1000+JZ$47","v":51.204275928112125},{"$f":"INDEX(KA$7:KA$45,MATCH(MAX(AD$7*Load_Shape!AC21/$C62*AD$31,GC62)*1000,$JQ$7:$JQ$45,1))*((General_Inputs!O$47)*INDEX(General_Inputs!$F$49:$F$60,$A62)*(1+General_Inputs!$F$46)+General_Inputs!$F$45+General_Inputs!O$67)/1000+KA$47","v":52.843115559977996},{"$f":"INDEX(KB$7:KB$45,MATCH(MAX(AE$7*Load_Shape!AD21/$C62*AE$31,GD62)*1000,$JQ$7:$JQ$45,1))*((General_Inputs!P$47)*INDEX(General_Inputs!$F$49:$F$60,$A62)*(1+General_Inputs!$F$46)+General_Inputs!$F$45+General_Inputs!P$67)/1000+KB$47","v":54.543984391308527},{"$f":"INDEX(KC$7:KC$45,MATCH(MAX(AF$7*Load_Shape!AE21/$C62*AF$31,GE62)*1000,$JQ$7:$JQ$45,1))*((General_Inputs!Q$47)*INDEX(General_Inputs!$F$49:$F$60,$A62)*(1+General_Inputs!$F$46)+General_Inputs!$F$45+General_Inputs!Q$67)/1000+KC$47","v":56.353666168106422},{"$f":"INDEX(KD$7:KD$45,MATCH(MAX(AG$7*Load_Shape!AF21/$C62*AG$31,GF62)*1000,$JQ$7:$JQ$45,1))*((General_Inputs!R$47)*INDEX(General_Inputs!$F$49:$F$60,$A62)*(1+General_Inputs!$F$46)+General_Inputs!$F$45+General_Inputs!R$67)/1000+KD$47","v":58.223498352125816},{"$f":"INDEX(KE$7:KE$45,MATCH(MAX(AH$7*Load_Shape!AG21/$C62*AH$31,GG62)*1000,$JQ$7:$JQ$45,1))*((General_Inputs!S$47)*INDEX(General_Inputs!$F$49:$F$60,$A62)*(1+General_Inputs!$F$46)+General_Inputs!$F$45+General_Inputs!S$67)/1000+KE$47","v":62.977818449793872},{"$f":"INDEX(KF$7:KF$45,MATCH(MAX(AI$7*Load_Shape!AH21/$C62*AI$31,GH62)*1000,$JQ$7:$JQ$45,1))*((General_Inputs!T$47)*INDEX(General_Inputs!$F$49:$F$60,$A62)*(1+General_Inputs!$F$46)+General_Inputs!$F$45+General_Inputs!T$67)/1000+KF$47","v":64.304729179771897},{"$f":"INDEX(KG$7:KG$45,MATCH(MAX(AJ$7*Load_Shape!AI21/$C62*AJ$31,GI62)*1000,$JQ$7:$JQ$45,1))*((General_Inputs!U$47)*INDEX(General_Inputs!$F$49:$F$60,$A62)*(1+General_Inputs!$F$46)+General_Inputs!$F$45+General_Inputs!U$67)/1000+KG$47","v":65.798474308681747},{"$f":"INDEX(KH$7:KH$45,MATCH(MAX(AK$7*Load_Shape!AJ21/$C62*AK$31,GJ62)*1000,$JQ$7:$JQ$45,1))*((General_Inputs!V$47)*INDEX(General_Inputs!$F$49:$F$60,$A62)*(1+General_Inputs!$F$46)+General_Inputs!$F$45+General_Inputs!V$67)/1000+KH$47","v":67.11401461506469},{"$f":"INDEX(KI$7:KI$45,MATCH(MAX(AL$7*Load_Shape!AK21/$C62*AL$31,GK62)*1000,$JQ$7:$JQ$45,1))*((General_Inputs!W$47)*INDEX(General_Inputs!$F$49:$F$60,$A62)*(1+General_Inputs!$F$46)+General_Inputs!$F$45+General_Inputs!W$67)/1000+KI$47","v":68.374180561637885},{"$f":"INDEX(KJ$7:KJ$45,MATCH(MAX(AM$7*Load_Shape!AL21/$C62*AM$31,GL62)*1000,$JQ$7:$JQ$45,1))*((General_Inputs!X$47)*INDEX(General_Inputs!$F$49:$F$60,$A62)*(1+General_Inputs!$F$46)+General_Inputs!$F$45+General_Inputs!X$67)/1000+KJ$47","v":69.427819131170168},null,null,{"$f":"INDEX($U$7:$BQ$21,MATCH(KM$57,$T$7:$T$21,0),MATCH($LK$55,$U$6:$BQ$6,0))*INDEX(Load_Shape!$T21:$BP21,MATCH($LK$55,Load_Shape!$T$16:$BP$16,0))/$C62","v":22.163248442412648},0,22.163248442412648,0.6383858400000002,2.5169580000000003,2.3487355760709971,-1.1968637372585389E-2,0,0,-3.8748405207157633E-4,-1.9004645958252547E-3,0.96795958277953797,2.3848108740786533,0.92742025269191208,8.6865573815591741E-3,0.19939167309749758,3.321678198809229,0,8.8634784735237435,0,0,22.163248442412648,22.163248442412648,6.8227479300796752,0,null,null,0,0.11356448972450399,0.39991784131076058,0.51348233103526464,null,null,{"$f":"MAX(IF(FT62>=U$7*Load_Shape!T21/$C62*U$31+(U$32*$F62+U$33*$H62)/$C62,IF(DV62-BX62>0,0,INDEX(HS$7:HS$45,MATCH(FT62*1000,$HR$7:$HR$45,1))),0),0)","v":7000},{"$f":"MAX(IF(FU62>=V$7*Load_Shape!U21/$C62*V$31+(V$32*$F62+V$33*$H62)/$C62,IF(DW62-BY62>0,0,INDEX(HT$7:HT$45,MATCH(FU62*1000,$HR$7:$HR$45,1))),0),0)","v":7000},{"$f":"MAX(IF(FV62>=W$7*Load_Shape!V21/$C62*W$31+(W$32*$F62+W$33*$H62)/$C62,IF(DX62-BZ62>0,0,INDEX(HU$7:HU$45,MATCH(FV62*1000,$HR$7:$HR$45,1))),0),0)","v":7000.0000000000073},{"$f":"MAX(IF(FW62>=X$7*Load_Shape!W21/$C62*X$31+(X$32*$F62+X$33*$H62)/$C62,IF(DY62-CA62>0,0,INDEX(HV$7:HV$45,MATCH(FW62*1000,$HR$7:$HR$45,1))),0),0)","v":7000.0000000000073},{"$f":"MAX(IF(FX62>=Y$7*Load_Shape!X21/$C62*Y$31+(Y$32*$F62+Y$33*$H62)/$C62,IF(DZ62-CB62>0,0,INDEX(HW$7:HW$45,MATCH(FX62*1000,$HR$7:$HR$45,1))),0),0)","v":7000.0000000000073},{"$f":"MAX(IF(FY62>=Z$7*Load_Shape!Y21/$C62*Z$31+(Z$32*$F62+Z$33*$H62)/$C62,IF(EA62-CC62>0,0,INDEX(HX$7:HX$45,MATCH(FY62*1000,$HR$7:$HR$45,1))),0),0)","v":7000},{"$f":"MAX(IF(FZ62>=AA$7*Load_Shape!Z21/$C62*AA$31+(AA$32*$F62+AA$33*$H62)/$C62,IF(EB62-CD62>0,0,INDEX(HY$7:HY$45,MATCH(FZ62*1000,$HR$7:$HR$45,1))),0),0)","v":7000},{"$f":"MAX(IF(GA62>=AB$7*Load_Shape!AA21/$C62*AB$31+(AB$32*$F62+AB$33*$H62)/$C62,IF(EC62-CE62>0,0,INDEX(HZ$7:HZ$45,MATCH(GA62*1000,$HR$7:$HR$45,1))),0),0)","v":7000},{"$f":"MAX(IF(GB62>=AC$7*Load_Shape!AB21/$C62*AC$31+(AC$32*$F62+AC$33*$H62)/$C62,IF(ED62-CF62>0,0,INDEX(IA$7:IA$45,MATCH(GB62*1000,$HR$7:$HR$45,1))),0),0)","v":7000},{"$f":"MAX(IF(GC62>=AD$7*Load_Shape!AC21/$C62*AD$31+(AD$32*$F62+AD$33*$H62)/$C62,IF(EE62-CG62>0,0,INDEX(IB$7:IB$45,MATCH(GC62*1000,$HR$7:$HR$45,1))),0),0)","v":7000},{"$f":"MAX(IF(GD62>=AE$7*Load_Shape!AD21/$C62*AE$31+(AE$32*$F62+AE$33*$H62)/$C62,IF(EF62-CH62>0,0,INDEX(IC$7:IC$45,MATCH(GD62*1000,$HR$7:$HR$45,1))),0),0)","v":7000},{"$f":"MAX(IF(GE62>=AF$7*Load_Shape!AE21/$C62*AF$31+(AF$32*$F62+AF$33*$H62)/$C62,IF(EG62-CI62>0,0,INDEX(ID$7:ID$45,MATCH(GE62*1000,$HR$7:$HR$45,1))),0),0)","v":7000},{"$f":"MAX(IF(GF62>=AG$7*Load_Shape!AF21/$C62*AG$31+(AG$32*$F62+AG$33*$H62)/$C62,IF(EH62-CJ62>0,0,INDEX(IE$7:IE$45,MATCH(GF62*1000,$HR$7:$HR$45,1))),0),0)","v":7000},{"$f":"MAX(IF(GG62>=AH$7*Load_Shape!AG21/$C62*AH$31+(AH$32*$F62+AH$33*$H62)/$C62,IF(EI62-CK62>0,0,INDEX(IF$7:IF$45,MATCH(GG62*1000,$HR$7:$HR$45,1))),0),0)","v":7000.0000000000073},{"$f":"MAX(IF(GH62>=AI$7*Load_Shape!AH21/$C62*AI$31+(AI$32*$F62+AI$33*$H62)/$C62,IF(EJ62-CL62>0,0,INDEX(IG$7:IG$45,MATCH(GH62*1000,$HR$7:$HR$45,1))),0),0)","v":7000.0000000000073},{"$f":"MAX(IF(GI62>=AJ$7*Load_Shape!AI21/$C62*AJ$31+(AJ$32*$F62+AJ$33*$H62)/$C62,IF(EK62-CM62>0,0,INDEX(IH$7:IH$45,MATCH(GI62*1000,$HR$7:$HR$45,1))),0),0)","v":7000.0000000000073},{"$f":"MAX(IF(GJ62>=AK$7*Load_Shape!AJ21/$C62*AK$31+(AK$32*$F62+AK$33*$H62)/$C62,IF(EL62-CN62>0,0,INDEX(II$7:II$45,MATCH(GJ62*1000,$HR$7:$HR$45,1))),0),0)","v":7000.0000000000073},{"$f":"MAX(IF(GK62>=AL$7*Load_Shape!AK21/$C62*AL$31+(AL$32*$F62+AL$33*$H62)/$C62,IF(EM62-CO62>0,0,INDEX(IJ$7:IJ$45,MATCH(GK62*1000,$HR$7:$HR$45,1))),0),0)","v":7000},{"$f":"MAX(IF(GL62>=AM$7*Load_Shape!AL21/$C62*AM$31+(AM$32*$F62+AM$33*$H62)/$C62,IF(EN62-CP62>0,0,INDEX(IK$7:IK$45,MATCH(GL62*1000,$HR$7:$HR$45,1))),0),0)","v":7000},{"$f":"MAX(IF(GM62>=AN$7*Load_Shape!AM21/$C62*AN$31+(AN$32*$F62+AN$33*$H62)/$C62,IF(EO62-CQ62>0,0,INDEX(IL$7:IL$45,MATCH(GM62*1000,$HR$7:$HR$45,1))),0),0)","v":7000},{"$f":"MAX(IF(GN62>=AO$7*Load_Shape!AN21/$C62*AO$31+(AO$32*$F62+AO$33*$H62)/$C62,IF(EP62-CR62>0,0,INDEX(IM$7:IM$45,MATCH(GN62*1000,$HR$7:$HR$45,1))),0),0)","v":7000},{"$f":"MAX(IF(GO62>=AP$7*Load_Shape!AO21/$C62*AP$31+(AP$32*$F62+AP$33*$H62)/$C62,IF(EQ62-CS62>0,0,INDEX(IN$7:IN$45,MATCH(GO62*1000,$HR$7:$HR$45,1))),0),0)","v":7000.0000000000073},{"$f":"MAX(IF(GP62>=AQ$7*Load_Shape!AP21/$C62*AQ$31+(AQ$32*$F62+AQ$33*$H62)/$C62,IF(ER62-CT62>0,0,INDEX(IO$7:IO$45,MATCH(GP62*1000,$HR$7:$HR$45,1))),0),0)","v":7000.0000000000073},{"$f":"MAX(IF(GQ62>=AR$7*Load_Shape!AQ21/$C62*AR$31+(AR$32*$F62+AR$33*$H62)/$C62,IF(ES62-CU62>0,0,INDEX(IP$7:IP$45,MATCH(GQ62*1000,$HR$7:$HR$45,1))),0),0)","v":7000.0000000000073},{"$f":"MAX(IF(GR62>=AS$7*Load_Shape!AR21/$C62*AS$31+(AS$32*$F62+AS$33*$H62)/$C62,IF(ET62-CV62>0,0,INDEX(IQ$7:IQ$45,MATCH(GR62*1000,$HR$7:$HR$45,1))),0),0)","v":7000.0000000000073},{"$f":"MAX(IF(GS62>=AT$7*Load_Shape!AS21/$C62*AT$31+(AT$32*$F62+AT$33*$H62)/$C62,IF(EU62-CW62>0,0,INDEX(IR$7:IR$45,MATCH(GS62*1000,$HR$7:$HR$45,1))),0),0)","v":7000.0000000000073},{"$f":"MAX(IF(GT62>=AU$7*Load_Shape!AT21/$C62*AU$31+(AU$32*$F62+AU$33*$H62)/$C62,IF(EV62-CX62>0,0,INDEX(IS$7:IS$45,MATCH(GT62*1000,$HR$7:$HR$45,1))),0),0)","v":7000.0000000000073},{"$f":"MAX(IF(GU62>=AV$7*Load_Shape!AU21/$C62*AV$31+(AV$32*$F62+AV$33*$H62)/$C62,IF(EW62-CY62>0,0,INDEX(IT$7:IT$45,MATCH(GU62*1000,$HR$7:$HR$45,1))),0),0)","v":7000.0000000000073},{"$f":"MAX(IF(GV62>=AW$7*Load_Shape!AV21/$C62*AW$31+(AW$32*$F62+AW$33*$H62)/$C62,IF(EX62-CZ62>0,0,INDEX(IU$7:IU$45,MATCH(GV62*1000,$HR$7:$HR$45,1))),0),0)","v":7000.0000000000073},{"$f":"MAX(IF(GW62>=AX$7*Load_Shape!AW21/$C62*AX$31+(AX$32*$F62+AX$33*$H62)/$C62,IF(EY62-DA62>0,0,INDEX(IV$7:IV$45,MATCH(GW62*1000,$HR$7:$HR$45,1))),0),0)","v":7000.0000000000073},{"$f":"MAX(IF(GX62>=AY$7*Load_Shape!AX21/$C62*AY$31+(AY$32*$F62+AY$33*$H62)/$C62,IF(EZ62-DB62>0,0,INDEX(IW$7:IW$45,MATCH(GX62*1000,$HR$7:$HR$45,1))),0),0)","v":7000.0000000000073},{"$f":"MAX(IF(GY62>=AZ$7*Load_Shape!AY21/$C62*AZ$31+(AZ$32*$F62+AZ$33*$H62)/$C62,IF(FA62-DC62>0,0,INDEX(IX$7:IX$45,MATCH(GY62*1000,$HR$7:$HR$45,1))),0),0)","v":7000},{"$f":"MAX(IF(GZ62>=BA$7*Load_Shape!AZ21/$C62*BA$31+(BA$32*$F62+BA$33*$H62)/$C62,IF(FB62-DD62>0,0,INDEX(IY$7:IY$45,MATCH(GZ62*1000,$HR$7:$HR$45,1))),0),0)","v":7000},{"$f":"MAX(IF(HA62>=BB$7*Load_Shape!BA21/$C62*BB$31+(BB$32*$F62+BB$33*$H62)/$C62,IF(FC62-DE62>0,0,INDEX(IZ$7:IZ$45,MATCH(HA62*1000,$HR$7:$HR$45,1))),0),0)","v":7000},{"$f":"MAX(IF(HB62>=BC$7*Load_Shape!BB21/$C62*BC$31+(BC$32*$F62+BC$33*$H62)/$C62,IF(FD62-DF62>0,0,INDEX(JA$7:JA$45,MATCH(HB62*1000,$HR$7:$HR$45,1))),0),0)","v":7000},{"$f":"MAX(IF(HC62>=BD$7*Load_Shape!BC21/$C62*BD$31+(BD$32*$F62+BD$33*$H62)/$C62,IF(FE62-DG62>0,0,INDEX(JB$7:JB$45,MATCH(HC62*1000,$HR$7:$HR$45,1))),0),0)","v":7000},{"$f":"MAX(IF(HD62>=BE$7*Load_Shape!BD21/$C62*BE$31+(BE$32*$F62+BE$33*$H62)/$C62,IF(FF62-DH62>0,0,INDEX(JC$7:JC$45,MATCH(HD62*1000,$HR$7:$HR$45,1))),0),0)","v":7000},{"$f":"MAX(IF(HE62>=BF$7*Load_Shape!BE21/$C62*BF$31+(BF$32*$F62+BF$33*$H62)/$C62,IF(FG62-DI62>0,0,INDEX(JD$7:JD$45,MATCH(HE62*1000,$HR$7:$HR$45,1))),0),0)","v":7000},{"$f":"MAX(IF(HF62>=BG$7*Load_Shape!BF21/$C62*BG$31+(BG$32*$F62+BG$33*$H62)/$C62,IF(FH62-DJ62>0,0,INDEX(JE$7:JE$45,MATCH(HF62*1000,$HR$7:$HR$45,1))),0),0)","v":7000},{"$f":"MAX(IF(HG62>=BH$7*Load_Shape!BG21/$C62*BH$31+(BH$32*$F62+BH$33*$H62)/$C62,IF(FI62-DK62>0,0,INDEX(JF$7:JF$45,MATCH(HG62*1000,$HR$7:$HR$45,1))),0),0)","v":7000},{"$f":"MAX(IF(HH62>=BI$7*Load_Shape!BH21/$C62*BI$31+(BI$32*$F62+BI$33*$H62)/$C62,IF(FJ62-DL62>0,0,INDEX(JG$7:JG$45,MATCH(HH62*1000,$HR$7:$HR$45,1))),0),0)","v":7000},{"$f":"MAX(IF(HI62>=BJ$7*Load_Shape!BI21/$C62*BJ$31+(BJ$32*$F62+BJ$33*$H62)/$C62,IF(FK62-DM62>0,0,INDEX(JH$7:JH$45,MATCH(HI62*1000,$HR$7:$HR$45,1))),0),0)","v":7000},{"$f":"MAX(IF(HJ62>=BK$7*Load_Shape!BJ21/$C62*BK$31+(BK$32*$F62+BK$33*$H62)/$C62,IF(FL62-DN62>0,0,INDEX(JI$7:JI$45,MATCH(HJ62*1000,$HR$7:$HR$45,1))),0),0)","v":7000},{"$f":"MAX(IF(HK62>=BL$7*Load_Shape!BK21/$C62*BL$31+(BL$32*$F62+BL$33*$H62)/$C62,IF(FM62-DO62>0,0,INDEX(JJ$7:JJ$45,MATCH(HK62*1000,$HR$7:$HR$45,1))),0),0)","v":7000},{"$f":"MAX(IF(HL62>=BM$7*Load_Shape!BL21/$C62*BM$31+(BM$32*$F62+BM$33*$H62)/$C62,IF(FN62-DP62>0,0,INDEX(JK$7:JK$45,MATCH(HL62*1000,$HR$7:$HR$45,1))),0),0)","v":7000},{"$f":"MAX(IF(HM62>=BN$7*Load_Shape!BM21/$C62*BN$31+(BN$32*$F62+BN$33*$H62)/$C62,IF(FO62-DQ62>0,0,INDEX(JL$7:JL$45,MATCH(HM62*1000,$HR$7:$HR$45,1))),0),0)","v":7000},{"$f":"MAX(IF(HN62>=BO$7*Load_Shape!BN21/$C62*BO$31+(BO$32*$F62+BO$33*$H62)/$C62,IF(FP62-DR62>0,0,INDEX(JM$7:JM$45,MATCH(HN62*1000,$HR$7:$HR$45,1))),0),0)","v":7000},{"$f":"MAX(IF(HO62>=BP$7*Load_Shape!BO21/$C62*BP$31+(BP$32*$F62+BP$33*$H62)/$C62,IF(FQ62-DS62>0,0,INDEX(JN$7:JN$45,MATCH(HO62*1000,$HR$7:$HR$45,1))),0),0)","v":7000},{"$f":"MAX(IF(HP62>=BQ$7*Load_Shape!BP21/$C62*BQ$31+(BQ$32*$F62+BQ$33*$H62)/$C62,IF(FR62-DT62>0,0,INDEX(JO$7:JO$45,MATCH(HP62*1000,$HR$7:$HR$45,1))),0),0)","v":7000},null,null,7000,7000,7000.0000000000073,7000.0000000000073,7000.0000000000073,7000,7000,7000,7000,7000,7000,7000,7000,7000,7000,7000.0000000000073,7000.0000000000073,7000.0000000000073,7000.0000000000073,7000.0000000000073,7000.0000000000073,7000.0000000000073,7000.0000000000073,7000.0000000000073,7000,7000,7000,7000,7000,7000,7000,7000,7000,7000,7000,7000,7000,7000,7000,7000,7000,7000,7000,7224.7275000000081,7224.7275000000081,7224.7275000000081,7224.7275000000081,7224.7275000000081,7224.7275000000081]
[1,18,31,null,3.8606651407931073E-3,3.5388127853881279E-3,3.5388127853881279E-3,3.5388127853881279E-3,3.5388127853881279E-3,-1.220806885588987E-4,2.5054670527675654E-3,2.5247017308312128E-10,-1.2538917980835552E-6,3.4423393438415086E-5,3.8734814060128273E-3,4.0005202295193814E-3,3.6536005872670786E-3,4.2658083379179786E-3,3.3688719354680601E-3,null,{"$f":"U$7*Load_Shape!T34/$C75+SUMPRODUCT(U$8:U$21,TRANSPOSE($F75:$S75))/$C75","v":18.753735621059686},{"$f":"V$7*Load_Shape!U34/$C75+SUMPRODUCT(V$8:V$21,TRANSPOSE($F75:$S75))/$C75","v":17.779122548189338},{"$f":"W$7*Load_Shape!V34/$C75+SUMPRODUCT(W$8:W$21,TRANSPOSE($F75:$S75))/$C75","v":20.010826272634716},{"$f":"X$7*Load_Shape!W34/$C75+SUMPRODUCT(X$8:X$21,TRANSPOSE($F75:$S75))/$C75","v":20.385127473235471},{"$f":"Y$7*Load_Shape!X34/$C75+SUMPRODUCT(Y$8:Y$21,TRANSPOSE($F75:$S75))/$C75","v":20.111716892269278},{"$f":"Z$7*Load_Shape!Y34/$C75+SUMPRODUCT(Z$8:Z$21,TRANSPOSE($F75:$S75))/$C75","v":19.738402993604083},{"$f":"AA$7*Load_Shape!Z34/$C75+SUMPRODUCT(AA$8:AA$21,TRANSPOSE($F75:$S75))/$C75","v":19.3931216778597},{"$f":"AB$7*Load_Shape!AA34/$C75+SUMPRODUCT(AB$8:AB$21,TRANSPOSE($F75:$S75))/$C75","v":19.308049839183255},{"$f":"AC$7*Load_Shape!AB34/$C75+SUMPRODUCT(AC$8:AC$21,TRANSPOSE($F75:$S75))/$C75","v":19.121702190664323},{"$f":"AD$7*Load_Shape!AC34/$C75+SUMPRODUCT(AD$8:AD$21,TRANSPOSE($F75:$S75))/$C75","v":19.16135242687827},{"$f":"AE$7*Load_Shape!AD34/$C75+SUMPRODUCT(AE$8:AE$21,TRANSPOSE($F75:$S75))/$C75","v":19.180025838955551},{"$f":"AF$7*Load_Shape!AE34/$C75+SUMPRODUCT(AF$8:AF$21,TRANSPOSE($F75:$S75))/$C75","v":19.284141087845164},{"$f":"AG$7*Load_Shape!AF34/$C75+SUMPRODUCT(AG$8:AG$21,TRANSPOSE($F75:$S75))/$C75","v":19.360730073612011},{"$f":"AH$7*Load_Shape!AG34/$C75+SUMPRODUCT(AH$8:AH$21,TRANSPOSE($F75:$S75))/$C75","v":21.48560920662139},{"$f":"AI$7*Load_Shape!AH34/$C75+SUMPRODUCT(AI$8:AI$21,TRANSPOSE($F75:$S75))/$C75","v":21.601760458362556},{"$f":"AJ$7*Load_Shape!AI34/$C75+SUMPRODUCT(AJ$8:AJ$21,TRANSPOSE($F75:$S75))/$C75","v":21.65621817541183},{"$f":"AK$7*Load_Shape!AJ34/$C75+SUMPRODUCT(AK$8:AK$21,TRANSPOSE($F75:$S75))/$C75","v":21.041318498018814},{"$f":"AL$7*Load_Shape!AK34/$C75+SUMPRODUCT(AL$8:AL$21,TRANSPOSE($F75:$S75))/$C75","v":20.884062594066286},{"$f":"AM$7*Load_Shape!AL34/$C75+SUMPRODUCT(AM$8:AM$21,TRANSPOSE($F75:$S75))/$C75","v":20.849685478261865},{"$f":"AN$7*Load_Shape!AM34/$C75+SUMPRODUCT(AN$8:AN$21,TRANSPOSE($F75:$S75))/$C75","v":20.826596836701693},{"$f":"AO$7*Load_Shape!AN34/$C75+SUMPRODUCT(AO$8:AO$21,TRANSPOSE($F75:$S75))/$C75","v":20.959606214475183},{"$f":"AP$7*Load_Shape!AO34/$C75+SUMPRODUCT(AP$8:AP$21,TRANSPOSE($F75:$S75))/$C75","v":21.093239374922096},{"$f":"AQ$7*Load_Shape!AP34/$C75+SUMPRODUCT(AQ$8:AQ$21,TRANSPOSE($F75:$S75))/$C75","v":21.227507511266822},{"$f":"AR$7*Load_Shape!AQ34/$C75+SUMPRODUCT(AR$8:AR$21,TRANSPOSE($F75:$S75))/$C75","v":21.362327034792962},{"$f":"AS$7*Load_Shape!AR34/$C75+SUMPRODUCT(AS$8:AS$21,TRANSPOSE($F75:$S75))/$C75","v":21.497640449568735},{"$f":"AT$7*Load_Shape!AS34/$C75+SUMPRODUCT(AT$8:AT$21,TRANSPOSE($F75:$S75))/$C75","v":21.633781987893833},{"$f":"AU$7*Load_Shape!AT34/$C75+SUMPRODUCT(AU$8:AU$21,TRANSPOSE($F75:$S75))/$C75","v":21.770879736875422},{"$f":"AV$7*Load_Shape!AU34/$C75+SUMPRODUCT(AV$8:AV$21,TRANSPOSE($F75:$S75))/$C75","v":21.908277721045469},{"$f":"AW$7*Load_Shape!AV34/$C75+SUMPRODUCT(AW$8:AW$21,TRANSPOSE($F75:$S75))/$C75","v":22.046448449784037},{"$f":"AX$7*Load_Shape!AW34/$C75+SUMPRODUCT(AX$8:AX$21,TRANSPOSE($F75:$S75))/$C75","v":22.185552590668287},{"$f":"AY$7*Load_Shape!AX34/$C75+SUMPRODUCT(AY$8:AY$21,TRANSPOSE($F75:$S75))/$C75","v":22.325444257982998},{"$f":"AZ$7*Load_Shape!AY34/$C75+SUMPRODUCT(AZ$8:AZ$21,TRANSPOSE($F75:$S75))/$C75","v":22.465025376631893},{"$f":"BA$7*Load_Shape!AZ34/$C75+SUMPRODUCT(BA$8:BA$21,TRANSPOSE($F75:$S75))/$C75","v":22.605998329415893},{"$f":"BB$7*Load_Shape!BA34/$C75+SUMPRODUCT(BB$8:BB$21,TRANSPOSE($F75:$S75))/$C75","v":22.74793789757193},{"$f":"BC$7*Load_Shape!BB34/$C75+SUMPRODUCT(BC$8:BC$21,TRANSPOSE($F75:$S75))/$C75","v":22.890010991289756},{"$f":"BD$7*Load_Shape!BC34/$C75+SUMPRODUCT(BD$8:BD$21,TRANSPOSE($F75:$S75))/$C75","v":23.032945875745952},{"$f":"BE$7*Load_Shape!BD34/$C75+SUMPRODUCT(BE$8:BE$21,TRANSPOSE($F75:$S75))/$C75","v":23.177301659535573},{"$f":"BF$7*Load_Shape!BE34/$C75+SUMPRODUCT(BF$8:BF$21,TRANSPOSE($F75:$S75))/$C75","v":23.322398953819643},{"$f":"BG$7*Load_Shape!BF34/$C75+SUMPRODUCT(BG$8:BG$21,TRANSPOSE($F75:$S75))/$C75","v":23.46822803610879},{"$f":"BH$7*Load_Shape!BG34/$C75+SUMPRODUCT(BH$8:BH$21,TRANSPOSE($F75:$S75))/$C75","v":23.614785581042025},{"$f":"BI$7*Load_Shape!BH34/$C75+SUMPRODUCT(BI$8:BI$21,TRANSPOSE($F75:$S75))/$C75","v":23.761375314466822},{"$f":"BJ$7*Load_Shape!BI34/$C75+SUMPRODUCT(BJ$8:BJ$21,TRANSPOSE($F75:$S75))/$C75","v":23.9092592871128},{"$f":"BK$7*Load_Shape!BJ34/$C75+SUMPRODUCT(BK$8:BK$21,TRANSPOSE($F75:$S75))/$C75","v":24.05750846196208},{"$f":"BL$7*Load_Shape!BK34/$C75+SUMPRODUCT(BL$8:BL$21,TRANSPOSE($F75:$S75))/$C75","v":24.206500858412333},{"$f":"BM$7*Load_Shape!BL34/$C75+SUMPRODUCT(BM$8:BM$21,TRANSPOSE($F75:$S75))/$C75","v":24.356918332287037},{"$f":"BN$7*Load_Shape!BM34/$C75+SUMPRODUCT(BN$8:BN$21,TRANSPOSE($F75:$S75))/$C75","v":24.508120491599328},{"$f":"BO$7*Load_Shape!BN34/$C75+SUMPRODUCT(BO$8:BO$21,TRANSPOSE($F75:$S75))/$C75","v":24.660103637862257},{"$f":"BP$7*Load_Shape!BO34/$C75+SUMPRODUCT(BP$8:BP$21,TRANSPOSE($F75:$S75))/$C75","v":24.812872304825664},{"$f":"BQ$7*Load_Shape!BP34/$C75+SUMPRODUCT(BQ$8:BQ$21,TRANSPOSE($F75:$S75))/$C75","v":24.966431053739676},null,{"$f":"INDEX(Hydro_Param!G$27:G$39,$A75)","v":1.684045552420314},{"$f":"INDEX(Hydro_Param!H$27:H$39,$A75)","v":-0.68404555242031395},{"$f":"INDEX(Hydro_Param!M$27:M$39,$A75)","v":0.67197141224987511},{"$f":"INDEX(Hydro_Param!N$27:N$39,$A75)","v":1.3636420169346188},null,{"$f":"U75+($BS75*MAX($BU75,MIN($BV75,U75/AVERAGE(IF(OFFSET(U75,1-$B75,0,24,1)<$BU75*AVERAGE(OFFSET(U75,1-$B75,0,24,1)),OFFSET($BU75,1-$B75,0,24,1)*AVERAGE(OFFSET(U75,1-$B75,0,24,1)),IF(OFFSET(U75,1-$B75,0,24,1)>$BV75*AVERAGE(OFFSET(U75,1-$B75,0,24,1)),OFFSET($BV75,1-$B75,0,24,1)*AVERAGE(OFFSET(U75,1-$B75,0,24,1)),OFFSET(U75,1-$B75,0,24,1))))))+$BT75)*U$22*INDEX(Hydro_Param!$D$27:$D$39,$A75)/$C75/24","v":13.865155541055703},{"$f":"V75+($BS75*MAX($BU75,MIN($BV75,V75/AVERAGE(IF(OFFSET(V75,1-$B75,0,24,1)<$BU75*AVERAGE(OFFSET(V75,1-$B75,0,24,1)),OFFSET($BU75,1-$B75,0,24,1)*AVERAGE(OFFSET(V75,1-$B75,0,24,1)),IF(OFFSET(V75,1-$B75,0,24,1)>$BV75*AVERAGE(OFFSET(V75,1-$B75,0,24,1)),OFFSET($BV75,1-$B75,0,24,1)*AVERAGE(OFFSET(V75,1-$B75,0,24,1)),OFFSET(V75,1-$B75,0,24,1))))))+$BT75)*V$22*INDEX(Hydro_Param!$D$27:$D$39,$A75)/$C75/24","v":12.743749396798499},{"$f":"W75+($BS75*MAX($BU75,MIN($BV75,W75/AVERAGE(IF(OFFSET(W75,1-$B75,0,24,1)<$BU75*AVERAGE(OFFSET(W75,1-$B75,0,24,1)),OFFSET($BU75,1-$B75,0,24,1)*AVERAGE(OFFSET(W75,1-$B75,0,24,1)),IF(OFFSET(W75,1-$B75,0,24,1)>$BV75*AVERAGE(OFFSET(W75,1-$B75,0,24,1)),OFFSET($BV75,1-$B75,0,24,1)*AVERAGE(OFFSET(W75,1-$B75,0,24,1)),OFFSET(W75,1-$B75,0,24,1))))))+$BT75)*W$22*INDEX(Hydro_Param!$D$27:$D$39,$A75)/$C75/24","v":15.020391043504961},{"$f":"X75+($BS75*MAX($BU75,MIN($BV75,X75/AVERAGE(IF(OFFSET(X75,1-$B75,0,24,1)<$BU75*AVERAGE(OFFSET(X75,1-$B75,0,24,1)),OFFSET($BU75,1-$B75,0,24,1)*AVERAGE(OFFSET(X75,1-$B75,0,24,1)),IF(OFFSET(X75,1-$B75,0,24,1)>$BV75*AVERAGE(OFFSET(X75,1-$B75,0,24,1)),OFFSET($BV75,1-$B75,0,24,1)*AVERAGE(OFFSET(X75,1-$B75,0,24,1)),OFFSET(X75,1-$B75,0,24,1))))))+$BT75)*X$22*INDEX(Hydro_Param!$D$27:$D$39,$A75)/$C75/24","v":15.062017961033771},{"$f":"Y75+($BS75*MAX($BU75,MIN($BV75,Y75/AVERAGE(IF(OFFSET(Y75,1-$B75,0,24,1)<$BU75*AVERAGE(OFFSET(Y75,1-$B75,0,24,1)),OFFSET($BU75,1-$B75,0,24,1)*AVERAGE(OFFSET(Y75,1-$B75,0,24,1)),IF(OFFSET(Y75,1-$B75,0,24,1)>$BV75*AVERAGE(OFFSET(Y75,1-$B75,0,24,1)),OFFSET($BV75,1-$B75,0,24,1)*AVERAGE(OFFSET(Y75,1-$B75,0,24,1)),OFFSET(Y75,1-$B75,0,24,1))))))+$BT75)*Y$22*INDEX(Hydro_Param!$D$27:$D$39,$A75)/$C75/24","v":14.675717430428538},{"$f":"Z75+($BS75*MAX($BU75,MIN($BV75,Z75/AVERAGE(IF(OFFSET(Z75,1-$B75,0,24,1)<$BU75*AVERAGE(OFFSET(Z75,1-$B75,0,24,1)),OFFSET($BU75,1-$B75,0,24,1)*AVERAGE(OFFSET(Z75,1-$B75,0,24,1)),IF(OFFSET(Z75,1-$B75,0,24,1)>$BV75*AVERAGE(OFFSET(Z75,1-$B75,0,24,1)),OFFSET($BV75,1-$B75,0,24,1)*AVERAGE(OFFSET(Z75,1-$B75,0,24,1)),OFFSET(Z75,1-$B75,0,24,1))))))+$BT75)*Z$22*INDEX(Hydro_Param!$D$27:$D$39,$A75)/$C75/24","v":14.302403531763343},{"$f":"AA75+($BS75*MAX($BU75,MIN($BV75,AA75/AVERAGE(IF(OFFSET(AA75,1-$B75,0,24,1)<$BU75*AVERAGE(OFFSET(AA75,1-$B75,0,24,1)),OFFSET($BU75,1-$B75,0,24,1)*AVERAGE(OFFSET(AA75,1-$B75,0,24,1)),IF(OFFSET(AA75,1-$B75,0,24,1)>$BV75*AVERAGE(OFFSET(AA75,1-$B75,0,24,1)),OFFSET($BV75,1-$B75,0,24,1)*AVERAGE(OFFSET(AA75,1-$B75,0,24,1)),OFFSET(AA75,1-$B75,0,24,1))))))+$BT75)*AA$22*INDEX(Hydro_Param!$D$27:$D$39,$A75)/$C75/24","v":13.957122216018959},{"$f":"AB75+($BS75*MAX($BU75,MIN($BV75,AB75/AVERAGE(IF(OFFSET(AB75,1-$B75,0,24,1)<$BU75*AVERAGE(OFFSET(AB75,1-$B75,0,24,1)),OFFSET($BU75,1-$B75,0,24,1)*AVERAGE(OFFSET(AB75,1-$B75,0,24,1)),IF(OFFSET(AB75,1-$B75,0,24,1)>$BV75*AVERAGE(OFFSET(AB75,1-$B75,0,24,1)),OFFSET($BV75,1-$B75,0,24,1)*AVERAGE(OFFSET(AB75,1-$B75,0,24,1)),OFFSET(AB75,1-$B75,0,24,1))))))+$BT75)*AB$22*INDEX(Hydro_Param!$D$27:$D$39,$A75)/$C75/24","v":13.872050377342514},{"$f":"AC75+($BS75*MAX($BU75,MIN($BV75,AC75/AVERAGE(IF(OFFSET(AC75,1-$B75,0,24,1)<$BU75*AVERAGE(OFFSET(AC75,1-$B75,0,24,1)),OFFSET($BU75,1-$B75,0,24,1)*AVERAGE(OFFSET(AC75,1-$B75,0,24,1)),IF(OFFSET(AC75,1-$B75,0,24,1)>$BV75*AVERAGE(OFFSET(AC75,1-$B75,0,24,1)),OFFSET($BV75,1-$B75,0,24,1)*AVERAGE(OFFSET(AC75,1-$B75,0,24,1)),OFFSET(AC75,1-$B75,0,24,1))))))+$BT75)*AC$22*INDEX(Hydro_Param!$D$27:$D$39,$A75)/$C75/24","v":13.685702728823582},{"$f":"AD75+($BS75*MAX($BU75,MIN($BV75,AD75/AVERAGE(IF(OFFSET(AD75,1-$B75,0,24,1)<$BU75*AVERAGE(OFFSET(AD75,1-$B75,0,24,1)),OFFSET($BU75,1-$B75,0,24,1)*AVERAGE(OFFSET(AD75,1-$B75,0,24,1)),IF(OFFSET(AD75,1-$B75,0,24,1)>$BV75*AVERAGE(OFFSET(AD75,1-$B75,0,24,1)),OFFSET($BV75,1-$B75,0,24,1)*AVERAGE(OFFSET(AD75,1-$B75,0,24,1)),OFFSET(AD75,1-$B75,0,24,1))))))+$BT75)*AD$22*INDEX(Hydro_Param!$D$27:$D$39,$A75)/$C75/24","v":13.72535296503753},{"$f":"AE75+($BS75*MAX($BU75,MIN($BV75,AE75/AVERAGE(IF(OFFSET(AE75,1-$B75,0,24,1)<$BU75*AVERAGE(OFFSET(AE75,1-$B75,0,24,1)),OFFSET($BU75,1-$B75,0,24,1)*AVERAGE(OFFSET(AE75,1-$B75,0,24,1)),IF(OFFSET(AE75,1-$B75,0,24,1)>$BV75*AVERAGE(OFFSET(AE75,1-$B75,0,24,1)),OFFSET($BV75,1-$B75,0,24,1)*AVERAGE(OFFSET(AE75,1-$B75,0,24,1)),OFFSET(AE75,1-$B75,0,24,1))))))+$BT75)*AE$22*INDEX(Hydro_Param!$D$27:$D$39,$A75)/$C75/24","v":13.74402637711481},{"$f":"AF75+($BS75*MAX($BU75,MIN($BV75,AF75/AVERAGE(IF(OFFSET(AF75,1-$B75,0,24,1)<$BU75*AVERAGE(OFFSET(AF75,1-$B75,0,24,1)),OFFSET($BU75,1-$B75,0,24,1)*AVERAGE(OFFSET(AF75,1-$B75,0,24,1)),IF(OFFSET(AF75,1-$B75,0,24,1)>$BV75*AVERAGE(OFFSET(AF75,1-$B75,0,24,1)),OFFSET($BV75,1-$B75,0,24,1)*AVERAGE(OFFSET(AF75,1-$B75,0,24,1)),OFFSET(AF75,1-$B75,0,24,1))))))+$BT75)*AF$22*INDEX(Hydro_Param!$D$27:$D$39,$A75)/$C75/24","v":13.848141626004423},{"$f":"AG75+($BS75*MAX($BU75,MIN($BV75,AG75/AVERAGE(IF(OFFSET(AG75,1-$B75,0,24,1)<$BU75*AVERAGE(OFFSET(AG75,1-$B75,0,24,1)),OFFSET($BU75,1-$B75,0,24,1)*AVERAGE(OFFSET(AG75,1-$B75,0,24,1)),IF(OFFSET(AG75,1-$B75,0,24,1)>$BV75*AVERAGE(OFFSET(AG75,1-$B75,0,24,1)),OFFSET($BV75,1-$B75,0,24,1)*AVERAGE(OFFSET(AG75,1-$B75,0,24,1)),OFFSET(AG75,1-$B75,0,24,1))))))+$BT75)*AG$22*INDEX(Hydro_Param!$D$27:$D$39,$A75)/$C75/24","v":13.92473061177127},{"$f":"AH75+($BS75*MAX($BU75,MIN($BV75,AH75/AVERAGE(IF(OFFSET(AH75,1-$B75,0,24,1)<$BU75*AVERAGE(OFFSET(AH75,1-$B75,0,24,1)),OFFSET($BU75,1-$B75,0,24,1)*AVERAGE(OFFSET(AH75,1-$B75,0,24,1)),IF(OFFSET(AH75,1-$B75,0,24,1)>$BV75*AVERAGE(OFFSET(AH75,1-$B75,0,24,1)),OFFSET($BV75,1-$B75,0,24,1)*AVERAGE(OFFSET(AH75,1-$B75,0,24,1)),OFFSET(AH75,1-$B75,0,24,1))))))+$BT75)*AH$22*INDEX(Hydro_Param!$D$27:$D$39,$A75)/$C75/24","v":16.04960974478065},{"$f":"AI75+($BS75*MAX($BU75,MIN($BV75,AI75/AVERAGE(IF(OFFSET(AI75,1-$B75,0,24,1)<$BU75*AVERAGE(OFFSET(AI75,1-$B75,0,24,1)),OFFSET($BU75,1-$B75,0,24,1)*AVERAGE(OFFSET(AI75,1-$B75,0,24,1)),IF(OFFSET(AI75,1-$B75,0,24,1)>$BV75*AVERAGE(OFFSET(AI75,1-$B75,0,24,1)),OFFSET($BV75,1-$B75,0,24,1)*AVERAGE(OFFSET(AI75,1-$B75,0,24,1)),OFFSET(AI75,1-$B75,0,24,1))))))+$BT75)*AI$22*INDEX(Hydro_Param!$D$27:$D$39,$A75)/$C75/24","v":16.165760996521815},{"$f":"AJ75+($BS75*MAX($BU75,MIN($BV75,AJ75/AVERAGE(IF(OFFSET(AJ75,1-$B75,0,24,1)<$BU75*AVERAGE(OFFSET(AJ75,1-$B75,0,24,1)),OFFSET($BU75,1-$B75,0,24,1)*AVERAGE(OFFSET(AJ75,1-$B75,0,24,1)),IF(OFFSET(AJ75,1-$B75,0,24,1)>$BV75*AVERAGE(OFFSET(AJ75,1-$B75,0,24,1)),OFFSET($BV75,1-$B75,0,24,1)*AVERAGE(OFFSET(AJ75,1-$B75,0,24,1)),OFFSET(AJ75,1-$B75,0,24,1))))))+$BT75)*AJ$22*INDEX(Hydro_Param!$D$27:$D$39,$A75)/$C75/24","v":16.220218713571089},{"$f":"AK75+($BS75*MAX($BU75,MIN($BV75,AK75/AVERAGE(IF(OFFSET(AK75,1-$B75,0,24,1)<$BU75*AVERAGE(OFFSET(AK75,1-$B75,0,24,1)),OFFSET($BU75,1-$B75,0,24,1)*AVERAGE(OFFSET(AK75,1-$B75,0,24,1)),IF(OFFSET(AK75,1-$B75,0,24,1)>$BV75*AVERAGE(OFFSET(AK75,1-$B75,0,24,1)),OFFSET($BV75,1-$B75,0,24,1)*AVERAGE(OFFSET(AK75,1-$B75,0,24,1)),OFFSET(AK75,1-$B75,0,24,1))))))+$BT75)*AK$22*INDEX(Hydro_Param!$D$27:$D$39,$A75)/$C75/24","v":15.605319036178074},{"$f":"AL75+($BS75*MAX($BU75,MIN($BV75,AL75/AVERAGE(IF(OFFSET(AL75,1-$B75,0,24,1)<$BU75*AVERAGE(OFFSET(AL75,1-$B75,0,24,1)),OFFSET($BU75,1-$B75,0,24,1)*AVERAGE(OFFSET(AL75,1-$B75,0,24,1)),IF(OFFSET(AL75,1-$B75,0,24,1)>$BV75*AVERAGE(OFFSET(AL75,1-$B75,0,24,1)),OFFSET($BV75,1-$B75,0,24,1)*AVERAGE(OFFSET(AL75,1-$B75,0,24,1)),OFFSET(AL75,1-$B75,0,24,1))))))+$BT75)*AL$22*INDEX(Hydro_Param!$D$27:$D$39,$A75)/$C75/24","v":15.448063132225546},{"$f":"AM75+($BS75*MAX($BU75,MIN($BV75,AM75/AVERAGE(IF(OFFSET(AM75,1-$B75,0,24,1)<$BU75*AVERAGE(OFFSET(AM75,1-$B75,0,24,1)),OFFSET($BU75,1-$B75,0,24,1)*AVERAGE(OFFSET(AM75,1-$B75,0,24,1)),IF(OFFSET(AM75,1-$B75,0,24,1)>$BV75*AVERAGE(OFFSET(AM75,1-$B75,0,24,1)),OFFSET($BV75,1-$B75,0,24,1)*AVERAGE(OFFSET(AM75,1-$B75,0,24,1)),OFFSET(AM75,1-$B75,0,24,1))))))+$BT75)*AM$22*INDEX(Hydro_Param!$D$27:$D$39,$A75)/$C75/24","v":15.413686016421124},{"$f":"AN75+($BS75*MAX($BU75,MIN($BV75,AN75/AVERAGE(IF(OFFSET(AN75,1-$B75,0,24,1)<$BU75*AVERAGE(OFFSET(AN75,1-$B75,0,24,1)),OFFSET($BU75,1-$B75,0,24,1)*AVERAGE(OFFSET(AN75,1-$B75,0,24,1)),IF(OFFSET(AN75,1-$B75,0,24,1)>$BV75*AVERAGE(OFFSET(AN75,1-$B75,0,24,1)),OFFSET($BV75,1-$B75,0,24,1)*AVERAGE(OFFSET(AN75,1-$B75,0,24,1)),OFFSET(AN75,1-$B75,0,24,1))))))+$BT75)*AN$22*INDEX(Hydro_Param!$D$27:$D$39,$A75)/$C75/24","v":15.390597374860953},{"$f":"AO75+($BS75*MAX($BU75,MIN($BV75,AO75/AVERAGE(IF(OFFSET(AO75,1-$B75,0,24,1)<$BU75*AVERAGE(OFFSET(AO75,1-$B75,0,24,1)),OFFSET($BU75,1-$B75,0,24,1)*AVERAGE(OFFSET(AO75,1-$B75,0,24,1)),IF(OFFSET(AO75,1-$B75,0,24,1)>$BV75*AVERAGE(OFFSET(AO75,1-$B75,0,24,1)),OFFSET($BV75,1-$B75,0,24,1)*AVERAGE(OFFSET(AO75,1-$B75,0,24,1)),OFFSET(AO75,1-$B75,0,24,1))))))+$BT75)*AO$22*INDEX(Hydro_Param!$D$27:$D$39,$A75)/$C75/24","v":15.523606752634443},{"$f":"AP75+($BS75*MAX($BU75,MIN($BV75,AP75/AVERAGE(IF(OFFSET(AP75,1-$B75,0,24,1)<$BU75*AVERAGE(OFFSET(AP75,1-$B75,0,24,1)),OFFSET($BU75,1-$B75,0,24,1)*AVERAGE(OFFSET(AP75,1-$B75,0,24,1)),IF(OFFSET(AP75,1-$B75,0,24,1)>$BV75*AVERAGE(OFFSET(AP75,1-$B75,0,24,1)),OFFSET($BV75,1-$B75,0,24,1)*AVERAGE(OFFSET(AP75,1-$B75,0,24,1)),OFFSET(AP75,1-$B75,0,24,1))))))+$BT75)*AP$22*INDEX(Hydro_Param!$D$27:$D$39,$A75)/$C75/24","v":15.657239913081355},{"$f":"AQ75+($BS75*MAX($BU75,MIN($BV75,AQ75/AVERAGE(IF(OFFSET(AQ75,1-$B75,0,24,1)<$BU75*AVERAGE(OFFSET(AQ75,1-$B75,0,24,1)),OFFSET($BU75,1-$B75,0,24,1)*AVERAGE(OFFSET(AQ75,1-$B75,0,24,1)),IF(OFFSET(AQ75,1-$B75,0,24,1)>$BV75*AVERAGE(OFFSET(AQ75,1-$B75,0,24,1)),OFFSET($BV75,1-$B75,0,24,1)*AVERAGE(OFFSET(AQ75,1-$B75,0,24,1)),OFFSET(AQ75,1-$B75,0,24,1))))))+$BT75)*AQ$22*INDEX(Hydro_Param!$D$27:$D$39,$A75)/$C75/24","v":15.791508049426081},{"$f":"AR75+($BS75*MAX($BU75,MIN($BV75,AR75/AVERAGE(IF(OFFSET(AR75,1-$B75,0,24,1)<$BU75*AVERAGE(OFFSET(AR75,1-$B75,0,24,1)),OFFSET($BU75,1-$B75,0,24,1)*AVERAGE(OFFSET(AR75,1-$B75,0,24,1)),IF(OFFSET(AR75,1-$B75,0,24,1)>$BV75*AVERAGE(OFFSET(AR75,1-$B75,0,24,1)),OFFSET($BV75,1-$B75,0,24,1)*AVERAGE(OFFSET(AR75,1-$B75,0,24,1)),OFFSET(AR75,1-$B75,0,24,1))))))+$BT75)*AR$22*INDEX(Hydro_Param!$D$27:$D$39,$A75)/$C75/24","v":15.926327572952221},{"$f":"AS75+($BS75*MAX($BU75,MIN($BV75,AS75/AVERAGE(IF(OFFSET(AS75,1-$B75,0,24,1)<$BU75*AVERAGE(OFFSET(AS75,1-$B75,0,24,1)),OFFSET($BU75,1-$B75,0,24,1)*AVERAGE(OFFSET(AS75,1-$B75,0,24,1)),IF(OFFSET(AS75,1-$B75,0,24,1)>$BV75*AVERAGE(OFFSET(AS75,1-$B75,0,24,1)),OFFSET($BV75,1-$B75,0,24,1)*AVERAGE(OFFSET(AS75,1-$B75,0,24,1)),OFFSET(AS75,1-$B75,0,24,1))))))+$BT75)*AS$22*INDEX(Hydro_Param!$D$27:$D$39,$A75)/$C75/24","v":16.061640987727994},{"$f":"AT75+($BS75*MAX($BU75,MIN($BV75,AT75/AVERAGE(IF(OFFSET(AT75,1-$B75,0,24,1)<$BU75*AVERAGE(OFFSET(AT75,1-$B75,0,24,1)),OFFSET($BU75,1-$B75,0,24,1)*AVERAGE(OFFSET(AT75,1-$B75,0,24,1)),IF(OFFSET(AT75,1-$B75,0,24,1)>$BV75*AVERAGE(OFFSET(AT75,1-$B75,0,24,1)),OFFSET($BV75,1-$B75,0,24,1)*AVERAGE(OFFSET(AT75,1-$B75,0,24,1)),OFFSET(AT75,1-$B75,0,24,1))))))+$BT75)*AT$22*INDEX(Hydro_Param!$D$27:$D$39,$A75)/$C75/24","v":16.197782526053093},{"$f":"AU75+($BS75*MAX($BU75,MIN($BV75,AU75/AVERAGE(IF(OFFSET(AU75,1-$B75,0,24,1)<$BU75*AVERAGE(OFFSET(AU75,1-$B75,0,24,1)),OFFSET($BU75,1-$B75,0,24,1)*AVERAGE(OFFSET(AU75,1-$B75,0,24,1)),IF(OFFSET(AU75,1-$B75,0,24,1)>$BV75*AVERAGE(OFFSET(AU75,1-$B75,0,24,1)),OFFSET($BV75,1-$B75,0,24,1)*AVERAGE(OFFSET(AU75,1-$B75,0,24,1)),OFFSET(AU75,1-$B75,0,24,1))))))+$BT75)*AU$22*INDEX(Hydro_Param!$D$27:$D$39,$A75)/$C75/24","v":16.334880275034681},{"$f":"AV75+($BS75*MAX($BU75,MIN($BV75,AV75/AVERAGE(IF(OFFSET(AV75,1-$B75,0,24,1)<$BU75*AVERAGE(OFFSET(AV75,1-$B75,0,24,1)),OFFSET($BU75,1-$B75,0,24,1)*AVERAGE(OFFSET(AV75,1-$B75,0,24,1)),IF(OFFSET(AV75,1-$B75,0,24,1)>$BV75*AVERAGE(OFFSET(AV75,1-$B75,0,24,1)),OFFSET($BV75,1-$B75,0,24,1)*AVERAGE(OFFSET(AV75,1-$B75,0,24,1)),OFFSET(AV75,1-$B75,0,24,1))))))+$BT75)*AV$22*INDEX(Hydro_Param!$D$27:$D$39,$A75)/$C75/24","v":16.472278259204728},{"$f":"AW75+($BS75*MAX($BU75,MIN($BV75,AW75/AVERAGE(IF(OFFSET(AW75,1-$B75,0,24,1)<$BU75*AVERAGE(OFFSET(AW75,1-$B75,0,24,1)),OFFSET($BU75,1-$B75,0,24,1)*AVERAGE(OFFSET(AW75,1-$B75,0,24,1)),IF(OFFSET(AW75,1-$B75,0,24,1)>$BV75*AVERAGE(OFFSET(AW75,1-$B75,0,24,1)),OFFSET($BV75,1-$B75,0,24,1)*AVERAGE(OFFSET(AW75,1-$B75,0,24,1)),OFFSET(AW75,1-$B75,0,24,1))))))+$BT75)*AW$22*INDEX(Hydro_Param!$D$27:$D$39,$A75)/$C75/24","v":16.610448987943297},{"$f":"AX75+($BS75*MAX($BU75,MIN($BV75,AX75/AVERAGE(IF(OFFSET(AX75,1-$B75,0,24,1)<$BU75*AVERAGE(OFFSET(AX75,1-$B75,0,24,1)),OFFSET($BU75,1-$B75,0,24,1)*AVERAGE(OFFSET(AX75,1-$B75,0,24,1)),IF(OFFSET(AX75,1-$B75,0,24,1)>$BV75*AVERAGE(OFFSET(AX75,1-$B75,0,24,1)),OFFSET($BV75,1-$B75,0,24,1)*AVERAGE(OFFSET(AX75,1-$B75,0,24,1)),OFFSET(AX75,1-$B75,0,24,1))))))+$BT75)*AX$22*INDEX(Hydro_Param!$D$27:$D$39,$A75)/$C75/24","v":16.749553128827547},{"$f":"AY75+($BS75*MAX($BU75,MIN($BV75,AY75/AVERAGE(IF(OFFSET(AY75,1-$B75,0,24,1)<$BU75*AVERAGE(OFFSET(AY75,1-$B75,0,24,1)),OFFSET($BU75,1-$B75,0,24,1)*AVERAGE(OFFSET(AY75,1-$B75,0,24,1)),IF(OFFSET(AY75,1-$B75,0,24,1)>$BV75*AVERAGE(OFFSET(AY75,1-$B75,0,24,1)),OFFSET($BV75,1-$B75,0,24,1)*AVERAGE(OFFSET(AY75,1-$B75,0,24,1)),OFFSET(AY75,1-$B75,0,24,1))))))+$BT75)*AY$22*INDEX(Hydro_Param!$D$27:$D$39,$A75)/$C75/24","v":16.889444796142257},{"$f":"AZ75+($BS75*MAX($BU75,MIN($BV75,AZ75/AVERAGE(IF(OFFSET(AZ75,1-$B75,0,24,1)<$BU75*AVERAGE(OFFSET(AZ75,1-$B75,0,24,1)),OFFSET($BU75,1-$B75,0,24,1)*AVERAGE(OFFSET(AZ75,1-$B75,0,24,1)),IF(OFFSET(AZ75,1-$B75,0,24,1)>$BV75*AVERAGE(OFFSET(AZ75,1-$B75,0,24,1)),OFFSET($BV75,1-$B75,0,24,1)*AVERAGE(OFFSET(AZ75,1-$B75,0,24,1)),OFFSET(AZ75,1-$B75,0,24,1))))))+$BT75)*AZ$22*INDEX(Hydro_Param!$D$27:$D$39,$A75)/$C75/24","v":17.029025914791152},{"$f":"BA75+($BS75*MAX($BU75,MIN($BV75,BA75/AVERAGE(IF(OFFSET(BA75,1-$B75,0,24,1)<$BU75*AVERAGE(OFFSET(BA75,1-$B75,0,24,1)),OFFSET($BU75,1-$B75,0,24,1)*AVERAGE(OFFSET(BA75,1-$B75,0,24,1)),IF(OFFSET(BA75,1-$B75,0,24,1)>$BV75*AVERAGE(OFFSET(BA75,1-$B75,0,24,1)),OFFSET($BV75,1-$B75,0,24,1)*AVERAGE(OFFSET(BA75,1-$B75,0,24,1)),OFFSET(BA75,1-$B75,0,24,1))))))+$BT75)*BA$22*INDEX(Hydro_Param!$D$27:$D$39,$A75)/$C75/24","v":17.169998867575153},{"$f":"BB75+($BS75*MAX($BU75,MIN($BV75,BB75/AVERAGE(IF(OFFSET(BB75,1-$B75,0,24,1)<$BU75*AVERAGE(OFFSET(BB75,1-$B75,0,24,1)),OFFSET($BU75,1-$B75,0,24,1)*AVERAGE(OFFSET(BB75,1-$B75,0,24,1)),IF(OFFSET(BB75,1-$B75,0,24,1)>$BV75*AVERAGE(OFFSET(BB75,1-$B75,0,24,1)),OFFSET($BV75,1-$B75,0,24,1)*AVERAGE(OFFSET(BB75,1-$B75,0,24,1)),OFFSET(BB75,1-$B75,0,24,1))))))+$BT75)*BB$22*INDEX(Hydro_Param!$D$27:$D$39,$A75)/$C75/24","v":17.311938435731189},{"$f":"BC75+($BS75*MAX($BU75,MIN($BV75,BC75/AVERAGE(IF(OFFSET(BC75,1-$B75,0,24,1)<$BU75*AVERAGE(OFFSET(BC75,1-$B75,0,24,1)),OFFSET($BU75,1-$B75,0,24,1)*AVERAGE(OFFSET(BC75,1-$B75,0,24,1)),IF(OFFSET(BC75,1-$B75,0,24,1)>$BV75*AVERAGE(OFFSET(BC75,1-$B75,0,24,1)),OFFSET($BV75,1-$B75,0,24,1)*AVERAGE(OFFSET(BC75,1-$B75,0,24,1)),OFFSET(BC75,1-$B75,0,24,1))))))+$BT75)*BC$22*INDEX(Hydro_Param!$D$27:$D$39,$A75)/$C75/24","v":17.454011529449016},{"$f":"BD75+($BS75*MAX($BU75,MIN($BV75,BD75/AVERAGE(IF(OFFSET(BD75,1-$B75,0,24,1)<$BU75*AVERAGE(OFFSET(BD75,1-$B75,0,24,1)),OFFSET($BU75,1-$B75,0,24,1)*AVERAGE(OFFSET(BD75,1-$B75,0,24,1)),IF(OFFSET(BD75,1-$B75,0,24,1)>$BV75*AVERAGE(OFFSET(BD75,1-$B75,0,24,1)),OFFSET($BV75,1-$B75,0,24,1)*AVERAGE(OFFSET(BD75,1-$B75,0,24,1)),OFFSET(BD75,1-$B75,0,24,1))))))+$BT75)*BD$22*INDEX(Hydro_Param!$D$27:$D$39,$A75)/$C75/24","v":17.596946413905211},{"$f":"BE75+($BS75*MAX($BU75,MIN($BV75,BE75/AVERAGE(IF(OFFSET(BE75,1-$B75,0,24,1)<$BU75*AVERAGE(OFFSET(BE75,1-$B75,0,24,1)),OFFSET($BU75,1-$B75,0,24,1)*AVERAGE(OFFSET(BE75,1-$B75,0,24,1)),IF(OFFSET(BE75,1-$B75,0,24,1)>$BV75*AVERAGE(OFFSET(BE75,1-$B75,0,24,1)),OFFSET($BV75,1-$B75,0,24,1)*AVERAGE(OFFSET(BE75,1-$B75,0,24,1)),OFFSET(BE75,1-$B75,0,24,1))))))+$BT75)*BE$22*INDEX(Hydro_Param!$D$27:$D$39,$A75)/$C75/24","v":17.741302197694832},{"$f":"BF75+($BS75*MAX($BU75,MIN($BV75,BF75/AVERAGE(IF(OFFSET(BF75,1-$B75,0,24,1)<$BU75*AVERAGE(OFFSET(BF75,1-$B75,0,24,1)),OFFSET($BU75,1-$B75,0,24,1)*AVERAGE(OFFSET(BF75,1-$B75,0,24,1)),IF(OFFSET(BF75,1-$B75,0,24,1)>$BV75*AVERAGE(OFFSET(BF75,1-$B75,0,24,1)),OFFSET($BV75,1-$B75,0,24,1)*AVERAGE(OFFSET(BF75,1-$B75,0,24,1)),OFFSET(BF75,1-$B75,0,24,1))))))+$BT75)*BF$22*INDEX(Hydro_Param!$D$27:$D$39,$A75)/$C75/24","v":17.886399491978903},{"$f":"BG75+($BS75*MAX($BU75,MIN($BV75,BG75/AVERAGE(IF(OFFSET(BG75,1-$B75,0,24,1)<$BU75*AVERAGE(OFFSET(BG75,1-$B75,0,24,1)),OFFSET($BU75,1-$B75,0,24,1)*AVERAGE(OFFSET(BG75,1-$B75,0,24,1)),IF(OFFSET(BG75,1-$B75,0,24,1)>$BV75*AVERAGE(OFFSET(BG75,1-$B75,0,24,1)),OFFSET($BV75,1-$B75,0,24,1)*AVERAGE(OFFSET(BG75,1-$B75,0,24,1)),OFFSET(BG75,1-$B75,0,24,1))))))+$BT75)*BG$22*INDEX(Hydro_Param!$D$27:$D$39,$A75)/$C75/24","v":18.03222857426805},{"$f":"BH75+($BS75*MAX($BU75,MIN($BV75,BH75/AVERAGE(IF(OFFSET(BH75,1-$B75,0,24,1)<$BU75*AVERAGE(OFFSET(BH75,1-$B75,0,24,1)),OFFSET($BU75,1-$B75,0,24,1)*AVERAGE(OFFSET(BH75,1-$B75,0,24,1)),IF(OFFSET(BH75,1-$B75,0,24,1)>$BV75*AVERAGE(OFFSET(BH75,1-$B75,0,24,1)),OFFSET($BV75,1-$B75,0,24,1)*AVERAGE(OFFSET(BH75,1-$B75,0,24,1)),OFFSET(BH75,1-$B75,0,24,1))))))+$BT75)*BH$22*INDEX(Hydro_Param!$D$27:$D$39,$A75)/$C75/24","v":18.178786119201284},{"$f":"BI75+($BS75*MAX($BU75,MIN($BV75,BI75/AVERAGE(IF(OFFSET(BI75,1-$B75,0,24,1)<$BU75*AVERAGE(OFFSET(BI75,1-$B75,0,24,1)),OFFSET($BU75,1-$B75,0,24,1)*AVERAGE(OFFSET(BI75,1-$B75,0,24,1)),IF(OFFSET(BI75,1-$B75,0,24,1)>$BV75*AVERAGE(OFFSET(BI75,1-$B75,0,24,1)),OFFSET($BV75,1-$B75,0,24,1)*AVERAGE(OFFSET(BI75,1-$B75,0,24,1)),OFFSET(BI75,1-$B75,0,24,1))))))+$BT75)*BI$22*INDEX(Hydro_Param!$D$27:$D$39,$A75)/$C75/24","v":18.325375852626081},{"$f":"BJ75+($BS75*MAX($BU75,MIN($BV75,BJ75/AVERAGE(IF(OFFSET(BJ75,1-$B75,0,24,1)<$BU75*AVERAGE(OFFSET(BJ75,1-$B75,0,24,1)),OFFSET($BU75,1-$B75,0,24,1)*AVERAGE(OFFSET(BJ75,1-$B75,0,24,1)),IF(OFFSET(BJ75,1-$B75,0,24,1)>$BV75*AVERAGE(OFFSET(BJ75,1-$B75,0,24,1)),OFFSET($BV75,1-$B75,0,24,1)*AVERAGE(OFFSET(BJ75,1-$B75,0,24,1)),OFFSET(BJ75,1-$B75,0,24,1))))))+$BT75)*BJ$22*INDEX(Hydro_Param!$D$27:$D$39,$A75)/$C75/24","v":18.473259825272059},{"$f":"BK75+($BS75*MAX($BU75,MIN($BV75,BK75/AVERAGE(IF(OFFSET(BK75,1-$B75,0,24,1)<$BU75*AVERAGE(OFFSET(BK75,1-$B75,0,24,1)),OFFSET($BU75,1-$B75,0,24,1)*AVERAGE(OFFSET(BK75,1-$B75,0,24,1)),IF(OFFSET(BK75,1-$B75,0,24,1)>$BV75*AVERAGE(OFFSET(BK75,1-$B75,0,24,1)),OFFSET($BV75,1-$B75,0,24,1)*AVERAGE(OFFSET(BK75,1-$B75,0,24,1)),OFFSET(BK75,1-$B75,0,24,1))))))+$BT75)*BK$22*INDEX(Hydro_Param!$D$27:$D$39,$A75)/$C75/24","v":18.621509000121339},{"$f":"BL75+($BS75*MAX($BU75,MIN($BV75,BL75/AVERAGE(IF(OFFSET(BL75,1-$B75,0,24,1)<$BU75*AVERAGE(OFFSET(BL75,1-$B75,0,24,1)),OFFSET($BU75,1-$B75,0,24,1)*AVERAGE(OFFSET(BL75,1-$B75,0,24,1)),IF(OFFSET(BL75,1-$B75,0,24,1)>$BV75*AVERAGE(OFFSET(BL75,1-$B75,0,24,1)),OFFSET($BV75,1-$B75,0,24,1)*AVERAGE(OFFSET(BL75,1-$B75,0,24,1)),OFFSET(BL75,1-$B75,0,24,1))))))+$BT75)*BL$22*INDEX(Hydro_Param!$D$27:$D$39,$A75)/$C75/24","v":18.770501396571593},{"$f":"BM75+($BS75*MAX($BU75,MIN($BV75,BM75/AVERAGE(IF(OFFSET(BM75,1-$B75,0,24,1)<$BU75*AVERAGE(OFFSET(BM75,1-$B75,0,24,1)),OFFSET($BU75,1-$B75,0,24,1)*AVERAGE(OFFSET(BM75,1-$B75,0,24,1)),IF(OFFSET(BM75,1-$B75,0,24,1)>$BV75*AVERAGE(OFFSET(BM75,1-$B75,0,24,1)),OFFSET($BV75,1-$B75,0,24,1)*AVERAGE(OFFSET(BM75,1-$B75,0,24,1)),OFFSET(BM75,1-$B75,0,24,1))))))+$BT75)*BM$22*INDEX(Hydro_Param!$D$27:$D$39,$A75)/$C75/24","v":18.920918870446297},{"$f":"BN75+($BS75*MAX($BU75,MIN($BV75,BN75/AVERAGE(IF(OFFSET(BN75,1-$B75,0,24,1)<$BU75*AVERAGE(OFFSET(BN75,1-$B75,0,24,1)),OFFSET($BU75,1-$B75,0,24,1)*AVERAGE(OFFSET(BN75,1-$B75,0,24,1)),IF(OFFSET(BN75,1-$B75,0,24,1)>$BV75*AVERAGE(OFFSET(BN75,1-$B75,0,24,1)),OFFSET($BV75,1-$B75,0,24,1)*AVERAGE(OFFSET(BN75,1-$B75,0,24,1)),OFFSET(BN75,1-$B75,0,24,1))))))+$BT75)*BN$22*INDEX(Hydro_Param!$D$27:$D$39,$A75)/$C75/24","v":19.072121029758588},{"$f":"BO75+($BS75*MAX($BU75,MIN($BV75,BO75/AVERAGE(IF(OFFSET(BO75,1-$B75,0,24,1)<$BU75*AVERAGE(OFFSET(BO75,1-$B75,0,24,1)),OFFSET($BU75,1-$B75,0,24,1)*AVERAGE(OFFSET(BO75,1-$B75,0,24,1)),IF(OFFSET(BO75,1-$B75,0,24,1)>$BV75*AVERAGE(OFFSET(BO75,1-$B75,0,24,1)),OFFSET($BV75,1-$B75,0,24,1)*AVERAGE(OFFSET(BO75,1-$B75,0,24,1)),OFFSET(BO75,1-$B75,0,24,1))))))+$BT75)*BO$22*INDEX(Hydro_Param!$D$27:$D$39,$A75)/$C75/24","v":19.224104176021516},{"$f":"BP75+($BS75*MAX($BU75,MIN($BV75,BP75/AVERAGE(IF(OFFSET(BP75,1-$B75,0,24,1)<$BU75*AVERAGE(OFFSET(BP75,1-$B75,0,24,1)),OFFSET($BU75,1-$B75,0,24,1)*AVERAGE(OFFSET(BP75,1-$B75,0,24,1)),IF(OFFSET(BP75,1-$B75,0,24,1)>$BV75*AVERAGE(OFFSET(BP75,1-$B75,0,24,1)),OFFSET($BV75,1-$B75,0,24,1)*AVERAGE(OFFSET(BP75,1-$B75,0,24,1)),OFFSET(BP75,1-$B75,0,24,1))))))+$BT75)*BP$22*INDEX(Hydro_Param!$D$27:$D$39,$A75)/$C75/24","v":19.376872842984923},{"$f":"BQ75+($BS75*MAX($BU75,MIN($BV75,BQ75/AVERAGE(IF(OFFSET(BQ75,1-$B75,0,24,1)<$BU75*AVERAGE(OFFSET(BQ75,1-$B75,0,24,1)),OFFSET($BU75,1-$B75,0,24,1)*AVERAGE(OFFSET(BQ75,1-$B75,0,24,1)),IF(OFFSET(BQ75,1-$B75,0,24,1)>$BV75*AVERAGE(OFFSET(BQ75,1-$B75,0,24,1)),OFFSET($BV75,1-$B75,0,24,1)*AVERAGE(OFFSET(BQ75,1-$B75,0,24,1)),OFFSET(BQ75,1-$B75,0,24,1))))))+$BT75)*BQ$22*INDEX(Hydro_Param!$D$27:$D$39,$A75)/$C75/24","v":19.530431591898935},null,{"$f":"MAX(MIN(U$7*Load_Shape!T34/$C75*U$31+(U$32*$G75+U$33*$H75)/$C75-BX75,$ED$51/1000),0)+BX75","v":13.865155541055703},{"$f":"MAX(MIN(V$7*Load_Shape!U34/$C75*V$31+(V$32*$G75+V$33*$H75)/$C75-BY75,$ED$51/1000),0)+BY75","v":12.743749396798499},{"$f":"MAX(MIN(W$7*Load_Shape!V34/$C75*W$31+(W$32*$G75+W$33*$H75)/$C75-BZ75,$ED$51/1000),0)+BZ75","v":15.020391043504961},{"$f":"MAX(MIN(X$7*Load_Shape!W34/$C75*X$31+(X$32*$G75+X$33*$H75)/$C75-CA75,$ED$51/1000),0)+CA75","v":15.062017961033771},{"$f":"MAX(MIN(Y$7*Load_Shape!X34/$C75*Y$31+(Y$32*$G75+Y$33*$H75)/$C75-CB75,$ED$51/1000),0)+CB75","v":14.675717430428538},{"$f":"MAX(MIN(Z$7*Load_Shape!Y34/$C75*Z$31+(Z$32*$G75+Z$33*$H75)/$C75-CC75,$ED$51/1000),0)+CC75","v":14.302403531763343},{"$f":"MAX(MIN(AA$7*Load_Shape!Z34/$C75*AA$31+(AA$32*$G75+AA$33*$H75)/$C75-CD75,$ED$51/1000),0)+CD75","v":13.957122216018959},{"$f":"MAX(MIN(AB$7*Load_Shape!AA34/$C75*AB$31+(AB$32*$G75+AB$33*$H75)/$C75-CE75,$ED$51/1000),0)+CE75","v":13.872050377342514},{"$f":"MAX(MIN(AC$7*Load_Shape!AB34/$C75*AC$31+(AC$32*$G75+AC$33*$H75)/$C75-CF75,$ED$51/1000),0)+CF75","v":13.685702728823582},{"$f":"MAX(MIN(AD$7*Load_Shape!AC34/$C75*AD$31+(AD$32*$G75+AD$33*$H75)/$C75-CG75,$ED$51/1000),0)+CG75","v":13.72535296503753},{"$f":"MAX(MIN(AE$7*Load_Shape!AD34/$C75*AE$31+(AE$32*$G75+AE$33*$H75)/$C75-CH75,$ED$51/1000),0)+CH75","v":13.74402637711481},{"$f":"MAX(MIN(AF$7*Load_Shape!AE34/$C75*AF$31+(AF$32*$G75+AF$33*$H75)/$C75-CI75,$ED$51/1000),0)+CI75","v":13.848141626004423},{"$f":"MAX(MIN(AG$7*Load_Shape!AF34/$C75*AG$31+(AG$32*$G75+AG$33*$H75)/$C75-CJ75,$ED$51/1000),0)+CJ75","v":13.92473061177127},{"$f":"MAX(MIN(AH$7*Load_Shape!AG34/$C75*AH$31+(AH$32*$G75+AH$33*$H75)/$C75-CK75,$ED$51/1000),0)+CK75","v":16.04960974478065},{"$f":"MAX(MIN(AI$7*Load_Shape!AH34/$C75*AI$31+(AI$32*$G75+AI$33*$H75)/$C75-CL75,$ED$51/1000),0)+CL75","v":16.165760996521815},{"$f":"MAX(MIN(AJ$7*Load_Shape!AI34/$C75*AJ$31+(AJ$32*$G75+AJ$33*$H75)/$C75-CM75,$ED$51/1000),0)+CM75","v":16.220218713571089},{"$f":"MAX(MIN(AK$7*Load_Shape!AJ34/$C75*AK$31+(AK$32*$G75+AK$33*$H75)/$C75-CN75,$ED$51/1000),0)+CN75","v":15.605319036178074},{"$f":"MAX(MIN(AL$7*Load_Shape!AK34/$C75*AL$31+(AL$32*$G75+AL$33*$H75)/$C75-CO75,$ED$51/1000),0)+CO75","v":15.448063132225546},{"$f":"MAX(MIN(AM$7*Load_Shape!AL34/$C75*AM$31+(AM$32*$G75+AM$33*$H75)/$C75-CP75,$ED$51/1000),0)+CP75","v":15.413686016421124},{"$f":"MAX(MIN(AN$7*Load_Shape!AM34/$C75*AN$31+(AN$32*$G75+AN$33*$H75)/$C75-CQ75,$ED$51/1000),0)+CQ75","v":15.390597374860953},{"$f":"MAX(MIN(AO$7*Load_Shape!AN34/$C75*AO$31+(AO$32*$G75+AO$33*$H75)/$C75-CR75,$ED$51/1000),0)+CR75","v":15.523606752634443},{"$f":"MAX(MIN(AP$7*Load_Shape!AO34/$C75*AP$31+(AP$32*$G75+AP$33*$H75)/$C75-CS75,$ED$51/1000),0)+CS75","v":15.657239913081355},{"$f":"MAX(MIN(AQ$7*Load_Shape!AP34/$C75*AQ$31+(AQ$32*$G75+AQ$33*$H75)/$C75-CT75,$ED$51/1000),0)+CT75","v":15.791508049426081},{"$f":"MAX(MIN(AR$7*Load_Shape!AQ34/$C75*AR$31+(AR$32*$G75+AR$33*$H75)/$C75-CU75,$ED$51/1000),0)+CU75","v":15.926327572952221},{"$f":"MAX(MIN(AS$7*Load_Shape!AR34/$C75*AS$31+(AS$32*$G75+AS$33*$H75)/$C75-CV75,$ED$51/1000),0)+CV75","v":16.061640987727994},{"$f":"MAX(MIN(AT$7*Load_Shape!AS34/$C75*AT$31+(AT$32*$G75+AT$33*$H75)/$C75-CW75,$ED$51/1000),0)+CW75","v":16.197782526053093},{"$f":"MAX(MIN(AU$7*Load_Shape!AT34/$C75*AU$31+(AU$32*$G75+AU$33*$H75)/$C75-CX75,$ED$51/1000),0)+CX75","v":16.334880275034681},{"$f":"MAX(MIN(AV$7*Load_Shape!AU34/$C75*AV$31+(AV$32*$G75+AV$33*$H75)/$C75-CY75,$ED$51/1000),0)+CY75","v":16.472278259204728},{"$f":"MAX(MIN(AW$7*Load_Shape!AV34/$C75*AW$31+(AW$32*$G75+AW$33*$H75)/$C75-CZ75,$ED$51/1000),0)+CZ75","v":16.610448987943297},{"$f":"MAX(MIN(AX$7*Load_Shape!AW34/$C75*AX$31+(AX$32*$G75+AX$33*$H75)/$C75-DA75,$ED$51/1000),0)+DA75","v":16.749553128827547},{"$f":"MAX(MIN(AY$7*Load_Shape!AX34/$C75*AY$31+(AY$32*$G75+AY$33*$H75)/$C75-DB75,$ED$51/1000),0)+DB75","v":16.889444796142257},{"$f":"MAX(MIN(AZ$7*Load_Shape!AY34/$C75*AZ$31+(AZ$32*$G75+AZ$33*$H75)/$C75-DC75,$ED$51/1000),0)+DC75","v":17.029025914791152},{"$f":"MAX(MIN(BA$7*Load_Shape!AZ34/$C75*BA$31+(BA$32*$G75+BA$33*$H75)/$C75-DD75,$ED$51/1000),0)+DD75","v":17.169998867575153},{"$f":"MAX(MIN(BB$7*Load_Shape!BA34/$C75*BB$31+(BB$32*$G75+BB$33*$H75)/$C75-DE75,$ED$51/1000),0)+DE75","v":17.311938435731189},{"$f":"MAX(MIN(BC$7*Load_Shape!BB34/$C75*BC$31+(BC$32*$G75+BC$33*$H75)/$C75-DF75,$ED$51/1000),0)+DF75","v":17.454011529449016},{"$f":"MAX(MIN(BD$7*Load_Shape!BC34/$C75*BD$31+(BD$32*$G75+BD$33*$H75)/$C75-DG75,$ED$51/1000),0)+DG75","v":17.596946413905211},{"$f":"MAX(MIN(BE$7*Load_Shape!BD34/$C75*BE$31+(BE$32*$G75+BE$33*$H75)/$C75-DH75,$ED$51/1000),0)+DH75","v":17.741302197694832},{"$f":"MAX(MIN(BF$7*Load_Shape!BE34/$C75*BF$31+(BF$32*$G75+BF$33*$H75)/$C75-DI75,$ED$51/1000),0)+DI75","v":17.886399491978903},{"$f":"MAX(MIN(BG$7*Load_Shape!BF34/$C75*BG$31+(BG$32*$G75+BG$33*$H75)/$C75-DJ75,$ED$51/1000),0)+DJ75","v":18.03222857426805},{"$f":"MAX(MIN(BH$7*Load_Shape!BG34/$C75*BH$31+(BH$32*$G75+BH$33*$H75)/$C75-DK75,$ED$51/1000),0)+DK75","v":18.178786119201284},{"$f":"MAX(MIN(BI$7*Load_Shape!BH34/$C75*BI$31+(BI$32*$G75+BI$33*$H75)/$C75-DL75,$ED$51/1000),0)+DL75","v":18.325375852626081},{"$f":"MAX(MIN(BJ$7*Load_Shape!BI34/$C75*BJ$31+(BJ$32*$G75+BJ$33*$H75)/$C75-DM75,$ED$51/1000),0)+DM75","v":18.473259825272059},{"$f":"MAX(MIN(BK$7*Load_Shape!BJ34/$C75*BK$31+(BK$32*$G75+BK$33*$H75)/$C75-DN75,$ED$51/1000),0)+DN75","v":18.621509000121339},{"$f":"MAX(MIN(BL$7*Load_Shape!BK34/$C75*BL$31+(BL$32*$G75+BL$33*$H75)/$C75-DO75,$ED$51/1000),0)+DO75","v":18.770501396571593},{"$f":"MAX(MIN(BM$7*Load_Shape!BL34/$C75*BM$31+(BM$32*$G75+BM$33*$H75)/$C75-DP75,$ED$51/1000),0)+DP75","v":18.920918870446297},{"$f":"MAX(MIN(BN$7*Load_Shape!BM34/$C75*BN$31+(BN$32*$G75+BN$33*$H75)/$C75-DQ75,$ED$51/1000),0)+DQ75","v":19.072121029758588},{"$f":"MAX(MIN(BO$7*Load_Shape!BN34/$C75*BO$31+(BO$32*$G75+BO$33*$H75)/$C75-DR75,$ED$51/1000),0)+DR75","v":19.224104176021516},{"$f":"MAX(MIN(BP$7*Load_Shape!BO34/$C75*BP$31+(BP$32*$G75+BP$33*$H75)/$C75-DS75,$ED$51/1000),0)+DS75","v":19.376872842984923},{"$f":"MAX(MIN(BQ$7*Load_Shape!BP34/$C75*BQ$31+(BQ$32*$G75+BQ$33*$H75)/$C75-DT75,$ED$51/1000),0)+DT75","v":19.530431591898935},null,{"$f":"DV75+IF(INDEX(FT$13:FT$24,$A75)>0,INDEX(FT$43:FT$54,$A75)*MAX(0,Load_Shape!T34*U$7/$C75*U$31+(U$32*$G75+U$33*$H75)/$C75-DV75)/INDEX(FT$13:FT$24,$A75))+IF(INDEX(FT$28:FT$39,$A75)>0,INDEX(FT$43:FT$54,$A75)*FT$9*MIN(0,Load_Shape!T34*U$7/$C75*U$31+(U$32*$G75+U$33*$H75)/$C75-DV75)/INDEX(FT$28:FT$39,$A75))","v":13.865155541055703},{"$f":"DW75+IF(INDEX(FU$13:FU$24,$A75)>0,INDEX(FU$43:FU$54,$A75)*MAX(0,Load_Shape!U34*V$7/$C75*V$31+(V$32*$G75+V$33*$H75)/$C75-DW75)/INDEX(FU$13:FU$24,$A75))+IF(INDEX(FU$28:FU$39,$A75)>0,INDEX(FU$43:FU$54,$A75)*FU$9*MIN(0,Load_Shape!U34*V$7/$C75*V$31+(V$32*$G75+V$33*$H75)/$C75-DW75)/INDEX(FU$28:FU$39,$A75))","v":12.743749396798499},{"$f":"DX75+IF(INDEX(FV$13:FV$24,$A75)>0,INDEX(FV$43:FV$54,$A75)*MAX(0,Load_Shape!V34*W$7/$C75*W$31+(W$32*$G75+W$33*$H75)/$C75-DX75)/INDEX(FV$13:FV$24,$A75))+IF(INDEX(FV$28:FV$39,$A75)>0,INDEX(FV$43:FV$54,$A75)*FV$9*MIN(0,Load_Shape!V34*W$7/$C75*W$31+(W$32*$G75+W$33*$H75)/$C75-DX75)/INDEX(FV$28:FV$39,$A75))","v":15.020391043504961},{"$f":"DY75+IF(INDEX(FW$13:FW$24,$A75)>0,INDEX(FW$43:FW$54,$A75)*MAX(0,Load_Shape!W34*X$7/$C75*X$31+(X$32*$G75+X$33*$H75)/$C75-DY75)/INDEX(FW$13:FW$24,$A75))+IF(INDEX(FW$28:FW$39,$A75)>0,INDEX(FW$43:FW$54,$A75)*FW$9*MIN(0,Load_Shape!W34*X$7/$C75*X$31+(X$32*$G75+X$33*$H75)/$C75-DY75)/INDEX(FW$28:FW$39,$A75))","v":15.062017961033771},{"$f":"DZ75+IF(INDEX(FX$13:FX$24,$A75)>0,INDEX(FX$43:FX$54,$A75)*MAX(0,Load_Shape!X34*Y$7/$C75*Y$31+(Y$32*$G75+Y$33*$H75)/$C75-DZ75)/INDEX(FX$13:FX$24,$A75))+IF(INDEX(FX$28:FX$39,$A75)>0,INDEX(FX$43:FX$54,$A75)*FX$9*MIN(0,Load_Shape!X34*Y$7/$C75*Y$31+(Y$32*$G75+Y$33*$H75)/$C75-DZ75)/INDEX(FX$28:FX$39,$A75))","v":14.675717430428538},{"$f":"EA75+IF(INDEX(FY$13:FY$24,$A75)>0,INDEX(FY$43:FY$54,$A75)*MAX(0,Load_Shape!Y34*Z$7/$C75*Z$31+(Z$32*$G75+Z$33*$H75)/$C75-EA75)/INDEX(FY$13:FY$24,$A75))+IF(INDEX(FY$28:FY$39,$A75)>0,INDEX(FY$43:FY$54,$A75)*FY$9*MIN(0,Load_Shape!Y34*Z$7/$C75*Z$31+(Z$32*$G75+Z$33*$H75)/$C75-EA75)/INDEX(FY$28:FY$39,$A75))","v":14.302403531763343},{"$f":"EB75+IF(INDEX(FZ$13:FZ$24,$A75)>0,INDEX(FZ$43:FZ$54,$A75)*MAX(0,Load_Shape!Z34*AA$7/$C75*AA$31+(AA$32*$G75+AA$33*$H75)/$C75-EB75)/INDEX(FZ$13:FZ$24,$A75))+IF(INDEX(FZ$28:FZ$39,$A75)>0,INDEX(FZ$43:FZ$54,$A75)*FZ$9*MIN(0,Load_Shape!Z34*AA$7/$C75*AA$31+(AA$32*$G75+AA$33*$H75)/$C75-EB75)/INDEX(FZ$28:FZ$39,$A75))","v":13.957122216018959},{"$f":"EC75+IF(INDEX(GA$13:GA$24,$A75)>0,INDEX(GA$43:GA$54,$A75)*MAX(0,Load_Shape!AA34*AB$7/$C75*AB$31+(AB$32*$G75+AB$33*$H75)/$C75-EC75)/INDEX(GA$13:GA$24,$A75))+IF(INDEX(GA$28:GA$39,$A75)>0,INDEX(GA$43:GA$54,$A75)*GA$9*MIN(0,Load_Shape!AA34*AB$7/$C75*AB$31+(AB$32*$G75+AB$33*$H75)/$C75-EC75)/INDEX(GA$28:GA$39,$A75))","v":13.872050377342514},{"$f":"ED75+IF(INDEX(GB$13:GB$24,$A75)>0,INDEX(GB$43:GB$54,$A75)*MAX(0,Load_Shape!AB34*AC$7/$C75*AC$31+(AC$32*$G75+AC$33*$H75)/$C75-ED75)/INDEX(GB$13:GB$24,$A75))+IF(INDEX(GB$28:GB$39,$A75)>0,INDEX(GB$43:GB$54,$A75)*GB$9*MIN(0,Load_Shape!AB34*AC$7/$C75*AC$31+(AC$32*$G75+AC$33*$H75)/$C75-ED75)/INDEX(GB$28:GB$39,$A75))","v":13.685702728823582},{"$f":"EE75+IF(INDEX(GC$13:GC$24,$A75)>0,INDEX(GC$43:GC$54,$A75)*MAX(0,Load_Shape!AC34*AD$7/$C75*AD$31+(AD$32*$G75+AD$33*$H75)/$C75-EE75)/INDEX(GC$13:GC$24,$A75))+IF(INDEX(GC$28:GC$39,$A75)>0,INDEX(GC$43:GC$54,$A75)*GC$9*MIN(0,Load_Shape!AC34*AD$7/$C75*AD$31+(AD$32*$G75+AD$33*$H75)/$C75-EE75)/INDEX(GC$28:GC$39,$A75))","v":13.72535296503753},{"$f":"EF75+IF(INDEX(GD$13:GD$24,$A75)>0,INDEX(GD$43:GD$54,$A75)*MAX(0,Load_Shape!AD34*AE$7/$C75*AE$31+(AE$32*$G75+AE$33*$H75)/$C75-EF75)/INDEX(GD$13:GD$24,$A75))+IF(INDEX(GD$28:GD$39,$A75)>0,INDEX(GD$43:GD$54,$A75)*GD$9*MIN(0,Load_Shape!AD34*AE$7/$C75*AE$31+(AE$32*$G75+AE$33*$H75)/$C75-EF75)/INDEX(GD$28:GD$39,$A75))","v":13.74402637711481},{"$f":"EG75+IF(INDEX(GE$13:GE$24,$A75)>0,INDEX(GE$43:GE$54,$A75)*MAX(0,Load_Shape!AE34*AF$7/$C75*AF$31+(AF$32*$G75+AF$33*$H75)/$C75-EG75)/INDEX(GE$13:GE$24,$A75))+IF(INDEX(GE$28:GE$39,$A75)>0,INDEX(GE$43:GE$54,$A75)*GE$9*MIN(0,Load_Shape!AE34*AF$7/$C75*AF$31+(AF$32*$G75+AF$33*$H75)/$C75-EG75)/INDEX(GE$28:GE$39,$A75))","v":13.848141626004423},{"$f":"EH75+IF(INDEX(GF$13:GF$24,$A75)>0,INDEX(GF$43:GF$54,$A75)*MAX(0,Load_Shape!AF34*AG$7/$C75*AG$31+(AG$32*$G75+AG$33*$H75)/$C75-EH75)/INDEX(GF$13:GF$24,$A75))+IF(INDEX(GF$28:GF$39,$A75)>0,INDEX(GF$43:GF$54,$A75)*GF$9*MIN(0,Load_Shape!AF34*AG$7/$C75*AG$31+(AG$32*$G75+AG$33*$H75)/$C75-EH75)/INDEX(GF$28:GF$39,$A75))","v":13.92473061177127},{"$f":"EI75+IF(INDEX(GG$13:GG$24,$A75)>0,INDEX(GG$43:GG$54,$A75)*MAX(0,Load_Shape!AG34*AH$7/$C75*AH$31+(AH$32*$G75+AH$33*$H75)/$C75-EI75)/INDEX(GG$13:GG$24,$A75))+IF(INDEX(GG$28:GG$39,$A75)>0,INDEX(GG$43:GG$54,$A75)*GG$9*MIN(0,Load_Shape!AG34*AH$7/$C75*AH$31+(AH$32*$G75+AH$33*$H75)/$C75-EI75)/INDEX(GG$28:GG$39,$A75))","v":16.04960974478065},{"$f":"EJ75+IF(INDEX(GH$13:GH$24,$A75)>0,INDEX(GH$43:GH$54,$A75)*MAX(0,Load_Shape!AH34*AI$7/$C75*AI$31+(AI$32*$G75+AI$33*$H75)/$C75-EJ75)/INDEX(GH$13:GH$24,$A75))+IF(INDEX(GH$28:GH$39,$A75)>0,INDEX(GH$43:GH$54,$A75)*GH$9*MIN(0,Load_Shape!AH34*AI$7/$C75*AI$31+(AI$32*$G75+AI$33*$H75)/$C75-EJ75)/INDEX(GH$28:GH$39,$A75))","v":16.165760996521815},{"$f":"EK75+IF(INDEX(GI$13:GI$24,$A75)>0,INDEX(GI$43:GI$54,$A75)*MAX(0,Load_Shape!AI34*AJ$7/$C75*AJ$31+(AJ$32*$G75+AJ$33*$H75)/$C75-EK75)/INDEX(GI$13:GI$24,$A75))+IF(INDEX(GI$28:GI$39,$A75)>0,INDEX(GI$43:GI$54,$A75)*GI$9*MIN(0,Load_Shape!AI34*AJ$7/$C75*AJ$31+(AJ$32*$G75+AJ$33*$H75)/$C75-EK75)/INDEX(GI$28:GI$39,$A75))","v":16.220218713571089},{"$f":"EL75+IF(INDEX(GJ$13:GJ$24,$A75)>0,INDEX(GJ$43:GJ$54,$A75)*MAX(0,Load_Shape!AJ34*AK$7/$C75*AK$31+(AK$32*$G75+AK$33*$H75)/$C75-EL75)/INDEX(GJ$13:GJ$24,$A75))+IF(INDEX(GJ$28:GJ$39,$A75)>0,INDEX(GJ$43:GJ$54,$A75)*GJ$9*MIN(0,Load_Shape!AJ34*AK$7/$C75*AK$31+(AK$32*$G75+AK$33*$H75)/$C75-EL75)/INDEX(GJ$28:GJ$39,$A75))","v":15.605319036178074},{"$f":"EM75+IF(INDEX(GK$13:GK$24,$A75)>0,INDEX(GK$43:GK$54,$A75)*MAX(0,Load_Shape!AK34*AL$7/$C75*AL$31+(AL$32*$G75+AL$33*$H75)/$C75-EM75)/INDEX(GK$13:GK$24,$A75))+IF(INDEX(GK$28:GK$39,$A75)>0,INDEX(GK$43:GK$54,$A75)*GK$9*MIN(0,Load_Shape!AK34*AL$7/$C75*AL$31+(AL$32*$G75+AL$33*$H75)/$C75-EM75)/INDEX(GK$28:GK$39,$A75))","v":15.448063132225546},{"$f":"EN75+IF(INDEX(GL$13:GL$24,$A75)>0,INDEX(GL$43:GL$54,$A75)*MAX(0,Load_Shape!AL34*AM$7/$C75*AM$31+(AM$32*$G75+AM$33*$H75)/$C75-EN75)/INDEX(GL$13:GL$24,$A75))+IF(INDEX(GL$28:GL$39,$A75)>0,INDEX(GL$43:GL$54,$A75)*GL$9*MIN(0,Load_Shape!AL34*AM$7/$C75*AM$31+(AM$32*$G75+AM$33*$H75)/$C75-EN75)/INDEX(GL$28:GL$39,$A75))","v":15.413686016421124},{"$f":"EO75+IF(INDEX(GM$13:GM$24,$A75)>0,INDEX(GM$43:GM$54,$A75)*MAX(0,Load_Shape!AM34*AN$7/$C75*AN$31+(AN$32*$G75+AN$33*$H75)/$C75-EO75)/INDEX(GM$13:GM$24,$A75))+IF(INDEX(GM$28:GM$39,$A75)>0,INDEX(GM$43:GM$54,$A75)*GM$9*MIN(0,Load_Shape!AM34*AN$7/$C75*AN$31+(AN$32*$G75+AN$33*$H75)/$C75-EO75)/INDEX(GM$28:GM$39,$A75))","v":15.390597374860953},{"$f":"EP75+IF(INDEX(GN$13:GN$24,$A75)>0,INDEX(GN$43:GN$54,$A75)*MAX(0,Load_Shape!AN34*AO$7/$C75*AO$31+(AO$32*$G75+AO$33*$H75)/$C75-EP75)/INDEX(GN$13:GN$24,$A75))+IF(INDEX(GN$28:GN$39,$A75)>0,INDEX(GN$43:GN$54,$A75)*GN$9*MIN(0,Load_Shape!AN34*AO$7/$C75*AO$31+(AO$32*$G75+AO$33*$H75)/$C75-EP75)/INDEX(GN$28:GN$39,$A75))","v":15.523606752634443},{"$f":"EQ75+IF(INDEX(GO$13:GO$24,$A75)>0,INDEX(GO$43:GO$54,$A75)*MAX(0,Load_Shape!AO34*AP$7/$C75*AP$31+(AP$32*$G75+AP$33*$H75)/$C75-EQ75)/INDEX(GO$13:GO$24,$A75))+IF(INDEX(GO$28:GO$39,$A75)>0,INDEX(GO$43:GO$54,$A75)*GO$9*MIN(0,Load_Shape!AO34*AP$7/$C75*AP$31+(AP$32*$G75+AP$33*$H75)/$C75-EQ75)/INDEX(GO$28:GO$39,$A75))","v":15.657239913081355},{"$f":"ER75+IF(INDEX(GP$13:GP$24,$A75)>0,INDEX(GP$43:GP$54,$A75)*MAX(0,Load_Shape!AP34*AQ$7/$C75*AQ$31+(AQ$32*$G75+AQ$33*$H75)/$C75-ER75)/INDEX(GP$13:GP$24,$A75))+IF(INDEX(GP$28:GP$39,$A75)>0,INDEX(GP$43:GP$54,$A75)*GP$9*MIN(0,Load_Shape!AP34*AQ$7/$C75*AQ$31+(AQ$32*$G75+AQ$33*$H75)/$C75-ER75)/INDEX(GP$28:GP$39,$A75))","v":15.791508049426081},{"$f":"ES75+IF(INDEX(GQ$13:GQ$24,$A75)>0,INDEX(GQ$43:GQ$54,$A75)*MAX(0,Load_Shape!AQ34*AR$7/$C75*AR$31+(AR$32*$G75+AR$33*$H75)/$C75-ES75)/INDEX(GQ$13:GQ$24,$A75))+IF(INDEX(GQ$28:GQ$39,$A75)>0,INDEX(GQ$43:GQ$54,$A75)*GQ$9*MIN(0,Load_Shape!AQ34*AR$7/$C75*AR$31+(AR$32*$G75+AR$33*$H75)/$C75-ES75)/INDEX(GQ$28:GQ$39,$A75))","v":15.926327572952221},{"$f":"ET75+IF(INDEX(GR$13:GR$24,$A75)>0,INDEX(GR$43:GR$54,$A75)*MAX(0,Load_Shape!AR34*AS$7/$C75*AS$31+(AS$32*$G75+AS$33*$H75)/$C75-ET75)/INDEX(GR$13:GR$24,$A75))+IF(INDEX(GR$28:GR$39,$A75)>0,INDEX(GR$43:GR$54,$A75)*GR$9*MIN(0,Load_Shape!AR34*AS$7/$C75*AS$31+(AS$32*$G75+AS$33*$H75)/$C75-ET75)/INDEX(GR$28:GR$39,$A75))","v":16.061640987727994},{"$f":"EU75+IF(INDEX(GS$13:GS$24,$A75)>0,INDEX(GS$43:GS$54,$A75)*MAX(0,Load_Shape!AS34*AT$7/$C75*AT$31+(AT$32*$G75+AT$33*$H75)/$C75-EU75)/INDEX(GS$13:GS$24,$A75))+IF(INDEX(GS$28:GS$39,$A75)>0,INDEX(GS$43:GS$54,$A75)*GS$9*MIN(0,Load_Shape!AS34*AT$7/$C75*AT$31+(AT$32*$G75+AT$33*$H75)/$C75-EU75)/INDEX(GS$28:GS$39,$A75))","v":16.197782526053093},{"$f":"EV75+IF(INDEX(GT$13:GT$24,$A75)>0,INDEX(GT$43:GT$54,$A75)*MAX(0,Load_Shape!AT34*AU$7/$C75*AU$31+(AU$32*$G75+AU$33*$H75)/$C75-EV75)/INDEX(GT$13:GT$24,$A75))+IF(INDEX(GT$28:GT$39,$A75)>0,INDEX(GT$43:GT$54,$A75)*GT$9*MIN(0,Load_Shape!AT34*AU$7/$C75*AU$31+(AU$32*$G75+AU$33*$H75)/$C75-EV75)/INDEX(GT$28:GT$39,$A75))","v":16.334880275034681},{"$f":"EW75+IF(INDEX(GU$13:GU$24,$A75)>0,INDEX(GU$43:GU$54,$A75)*MAX(0,Load_Shape!AU34*AV$7/$C75*AV$31+(AV$32*$G75+AV$33*$H75)/$C75-EW75)/INDEX(GU$13:GU$24,$A75))+IF(INDEX(GU$28:GU$39,$A75)>0,INDEX(GU$43:GU$54,$A75)*GU$9*MIN(0,Load_Shape!AU34*AV$7/$C75*AV$31+(AV$32*$G75+AV$33*$H75)/$C75-EW75)/INDEX(GU$28:GU$39,$A75))","v":16.472278259204728},{"$f":"EX75+IF(INDEX(GV$13:GV$24,$A75)>0,INDEX(GV$43:GV$54,$A75)*MAX(0,Load_Shape!AV34*AW$7/$C75*AW$31+(AW$32*$G75+AW$33*$H75)/$C75-EX75)/INDEX(GV$13:GV$24,$A75))+IF(INDEX(GV$28:GV$39,$A75)>0,INDEX(GV$43:GV$54,$A75)*GV$9*MIN(0,Load_Shape!AV34*AW$7/$C75*AW$31+(AW$32*$G75+AW$33*$H75)/$C75-EX75)/INDEX(GV$28:GV$39,$A75))","v":16.610448987943297},{"$f":"EY75+IF(INDEX(GW$13:GW$24,$A75)>0,INDEX(GW$43:GW$54,$A75)*MAX(0,Load_Shape!AW34*AX$7/$C75*AX$31+(AX$32*$G75+AX$33*$H75)/$C75-EY75)/INDEX(GW$13:GW$24,$A75))+IF(INDEX(GW$28:GW$39,$A75)>0,INDEX(GW$43:GW$54,$A75)*GW$9*MIN(0,Load_Shape!AW34*AX$7/$C75*AX$31+(AX$32*$G75+AX$33*$H75)/$C75-EY75)/INDEX(GW$28:GW$39,$A75))","v":16.749553128827547},{"$f":"EZ75+IF(INDEX(GX$13:GX$24,$A75)>0,INDEX(GX$43:GX$54,$A75)*MAX(0,Load_Shape!AX34*AY$7/$C75*AY$31+(AY$32*$G75+AY$33*$H75)/$C75-EZ75)/INDEX(GX$13:GX$24,$A75))+IF(INDEX(GX$28:GX$39,$A75)>0,INDEX(GX$43:GX$54,$A75)*GX$9*MIN(0,Load_Shape!AX34*AY$7/$C75*AY$31+(AY$32*$G75+AY$33*$H75)/$C75-EZ75)/INDEX(GX$28:GX$39,$A75))","v":16.889444796142257},{"$f":"FA75+IF(INDEX(GY$13:GY$24,$A75)>0,INDEX(GY$43:GY$54,$A75)*MAX(0,Load_Shape!AY34*AZ$7/$C75*AZ$31+(AZ$32*$G75+AZ$33*$H75)/$C75-FA75)/INDEX(GY$13:GY$24,$A75))+IF(INDEX(GY$28:GY$39,$A75)>0,INDEX(GY$43:GY$54,$A75)*GY$9*MIN(0,Load_Shape!AY34*AZ$7/$C75*AZ$31+(AZ$32*$G75+AZ$33*$H75)/$C75-FA75)/INDEX(GY$28:GY$39,$A75))","v":17.029025914791152},{"$f":"FB75+IF(INDEX(GZ$13:GZ$24,$A75)>0,INDEX(GZ$43:GZ$54,$A75)*MAX(0,Load_Shape!AZ34*BA$7/$C75*BA$31+(BA$32*$G75+BA$33*$H75)/$C75-FB75)/INDEX(GZ$13:GZ$24,$A75))+IF(INDEX(GZ$28:GZ$39,$A75)>0,INDEX(GZ$43:GZ$54,$A75)*GZ$9*MIN(0,Load_Shape!AZ34*BA$7/$C75*BA$31+(BA$32*$G75+BA$33*$H75)/$C75-FB75)/INDEX(GZ$28:GZ$39,$A75))","v":17.169998867575153},{"$f":"FC75+IF(INDEX(HA$13:HA$24,$A75)>0,INDEX(HA$43:HA$54,$A75)*MAX(0,Load_Shape!BA34*BB$7/$C75*BB$31+(BB$32*$G75+BB$33*$H75)/$C75-FC75)/INDEX(HA$13:HA$24,$A75))+IF(INDEX(HA$28:HA$39,$A75)>0,INDEX(HA$43:HA$54,$A75)*HA$9*MIN(0,Load_Shape!BA34*BB$7/$C75*BB$31+(BB$32*$G75+BB$33*$H75)/$C75-FC75)/INDEX(HA$28:HA$39,$A75))","v":17.311938435731189},{"$f":"FD75+IF(INDEX(HB$13:HB$24,$A75)>0,INDEX(HB$43:HB$54,$A75)*MAX(0,Load_Shape!BB34*BC$7/$C75*BC$31+(BC$32*$G75+BC$33*$H75)/$C75-FD75)/INDEX(HB$13:HB$24,$A75))+IF(INDEX(HB$28:HB$39,$A75)>0,INDEX(HB$43:HB$54,$A75)*HB$9*MIN(0,Load_Shape!BB34*BC$7/$C75*BC$31+(BC$32*$G75+BC$33*$H75)/$C75-FD75)/INDEX(HB$28:HB$39,$A75))","v":17.454011529449016},{"$f":"FE75+IF(INDEX(HC$13:HC$24,$A75)>0,INDEX(HC$43:HC$54,$A75)*MAX(0,Load_Shape!BC34*BD$7/$C75*BD$31+(BD$32*$G75+BD$33*$H75)/$C75-FE75)/INDEX(HC$13:HC$24,$A75))+IF(INDEX(HC$28:HC$39,$A75)>0,INDEX(HC$43:HC$54,$A75)*HC$9*MIN(0,Load_Shape!BC34*BD$7/$C75*BD$31+(BD$32*$G75+BD$33*$H75)/$C75-FE75)/INDEX(HC$28:HC$39,$A75))","v":17.596946413905211},{"$f":"FF75+IF(INDEX(HD$13:HD$24,$A75)>0,INDEX(HD$43:HD$54,$A75)*MAX(0,Load_Shape!BD34*BE$7/$C75*BE$31+(BE$32*$G75+BE$33*$H75)/$C75-FF75)/INDEX(HD$13:HD$24,$A75))+IF(INDEX(HD$28:HD$39,$A75)>0,INDEX(HD$43:HD$54,$A75)*HD$9*MIN(0,Load_Shape!BD34*BE$7/$C75*BE$31+(BE$32*$G75+BE$33*$H75)/$C75-FF75)/INDEX(HD$28:HD$39,$A75))","v":17.741302197694832},{"$f":"FG75+IF(INDEX(HE$13:HE$24,$A75)>0,INDEX(HE$43:HE$54,$A75)*MAX(0,Load_Shape!BE34*BF$7/$C75*BF$31+(BF$32*$G75+BF$33*$H75)/$C75-FG75)/INDEX(HE$13:HE$24,$A75))+IF(INDEX(HE$28:HE$39,$A75)>0,INDEX(HE$43:HE$54,$A75)*HE$9*MIN(0,Load_Shape!BE34*BF$7/$C75*BF$31+(BF$32*$G75+BF$33*$H75)/$C75-FG75)/INDEX(HE$28:HE$39,$A75))","v":17.886399491978903},{"$f":"FH75+IF(INDEX(HF$13:HF$24,$A75)>0,INDEX(HF$43:HF$54,$A75)*MAX(0,Load_Shape!BF34*BG$7/$C75*BG$31+(BG$32*$G75+BG$33*$H75)/$C75-FH75)/INDEX(HF$13:HF$24,$A75))+IF(INDEX(HF$28:HF$39,$A75)>0,INDEX(HF$43:HF$54,$A75)*HF$9*MIN(0,Load_Shape!BF34*BG$7/$C75*BG$31+(BG$32*$G75+BG$33*$H75)/$C75-FH75)/INDEX(HF$28:HF$39,$A75))","v":18.03222857426805},{"$f":"FI75+IF(INDEX(HG$13:HG$24,$A75)>0,INDEX(HG$43:HG$54,$A75)*MAX(0,Load_Shape!BG34*BH$7/$C75*BH$31+(BH$32*$G75+BH$33*$H75)/$C75-FI75)/INDEX(HG$13:HG$24,$A75))+IF(INDEX(HG$28:HG$39,$A75)>0,INDEX(HG$43:HG$54,$A75)*HG$9*MIN(0,Load_Shape!BG34*BH$7/$C75*BH$31+(BH$32*$G75+BH$33*$H75)/$C75-FI75)/INDEX(HG$28:HG$39,$A75))","v":18.178786119201284},{"$f":"FJ75+IF(INDEX(HH$13:HH$24,$A75)>0,INDEX(HH$43:HH$54,$A75)*MAX(0,Load_Shape!BH34*BI$7/$C75*BI$31+(BI$32*$G75+BI$33*$H75)/$C75-FJ75)/INDEX(HH$13:HH$24,$A75))+IF(INDEX(HH$28:HH$39,$A75)>0,INDEX(HH$43:HH$54,$A75)*HH$9*MIN(0,Load_Shape!BH34*BI$7/$C75*BI$31+(BI$32*$G75+BI$33*$H75)/$C75-FJ75)/INDEX(HH$28:HH$39,$A75))","v":18.325375852626081},{"$f":"FK75+IF(INDEX(HI$13:HI$24,$A75)>0,INDEX(HI$43:HI$54,$A75)*MAX(0,Load_Shape!BI34*BJ$7/$C75*BJ$31+(BJ$32*$G75+BJ$33*$H75)/$C75-FK75)/INDEX(HI$13:HI$24,$A75))+IF(INDEX(HI$28:HI$39,$A75)>0,INDEX(HI$43:HI$54,$A75)*HI$9*MIN(0,Load_Shape!BI34*BJ$7/$C75*BJ$31+(BJ$32*$G75+BJ$33*$H75)/$C75-FK75)/INDEX(HI$28:HI$39,$A75))","v":18.473259825272059},{"$f":"FL75+IF(INDEX(HJ$13:HJ$24,$A75)>0,INDEX(HJ$43:HJ$54,$A75)*MAX(0,Load_Shape!BJ34*BK$7/$C75*BK$31+(BK$32*$G75+BK$33*$H75)/$C75-FL75)/INDEX(HJ$13:HJ$24,$A75))+IF(INDEX(HJ$28:HJ$39,$A75)>0,INDEX(HJ$43:HJ$54,$A75)*HJ$9*MIN(0,Load_Shape!BJ34*BK$7/$C75*BK$31+(BK$32*$G75+BK$33*$H75)/$C75-FL75)/INDEX(HJ$28:HJ$39,$A75))","v":18.621509000121339},{"$f":"FM75+IF(INDEX(HK$13:HK$24,$A75)>0,INDEX(HK$43:HK$54,$A75)*MAX(0,Load_Shape!BK34*BL$7/$C75*BL$31+(BL$32*$G75+BL$33*$H75)/$C75-FM75)/INDEX(HK$13:HK$24,$A75))+IF(INDEX(HK$28:HK$39,$A75)>0,INDEX(HK$43:HK$54,$A75)*HK$9*MIN(0,Load_Shape!BK34*BL$7/$C75*BL$31+(BL$32*$G75+BL$33*$H75)/$C75-FM75)/INDEX(HK$28:HK$39,$A75))","v":18.770501396571593},{"$f":"FN75+IF(INDEX(HL$13:HL$24,$A75)>0,INDEX(HL$43:HL$54,$A75)*MAX(0,Load_Shape!BL34*BM$7/$C75*BM$31+(BM$32*$G75+BM$33*$H75)/$C75-FN75)/INDEX(HL$13:HL$24,$A75))+IF(INDEX(HL$28:HL$39,$A75)>0,INDEX(HL$43:HL$54,$A75)*HL$9*MIN(0,Load_Shape!BL34*BM$7/$C75*BM$31+(BM$32*$G75+BM$33*$H75)/$C75-FN75)/INDEX(HL$28:HL$39,$A75))","v":18.920918870446297},{"$f":"FO75+IF(INDEX(HM$13:HM$24,$A75)>0,INDEX(HM$43:HM$54,$A75)*MAX(0,Load_Shape!BM34*BN$7/$C75*BN$31+(BN$32*$G75+BN$33*$H75)/$C75-FO75)/INDEX(HM$13:HM$24,$A75))+IF(INDEX(HM$28:HM$39,$A75)>0,INDEX(HM$43:HM$54,$A75)*HM$9*MIN(0,Load_Shape!BM34*BN$7/$C75*BN$31+(BN$32*$G75+BN$33*$H75)/$C75-FO75)/INDEX(HM$28:HM$39,$A75))","v":19.072121029758588},{"$f":"FP75+IF(INDEX(HN$13:HN$24,$A75)>0,INDEX(HN$43:HN$54,$A75)*MAX(0,Load_Shape!BN34*BO$7/$C75*BO$31+(BO$32*$G75+BO$33*$H75)/$C75-FP75)/INDEX(HN$13:HN$24,$A75))+IF(INDEX(HN$28:HN$39,$A75)>0,INDEX(HN$43:HN$54,$A75)*HN$9*MIN(0,Load_Shape!BN34*BO$7/$C75*BO$31+(BO$32*$G75+BO$33*$H75)/$C75-FP75)/INDEX(HN$28:HN$39,$A75))","v":19.224104176021516},{"$f":"FQ75+IF(INDEX(HO$13:HO$24,$A75)>0,INDEX(HO$43:HO$54,$A75)*MAX(0,Load_Shape!BO34*BP$7/$C75*BP$31+(BP$32*$G75+BP$33*$H75)/$C75-FQ75)/INDEX(HO$13:HO$24,$A75))+IF(INDEX(HO$28:HO$39,$A75)>0,INDEX(HO$43:HO$54,$A75)*HO$9*MIN(0,Load_Shape!BO34*BP$7/$C75*BP$31+(BP$32*$G75+BP$33*$H75)/$C75-FQ75)/INDEX(HO$28:HO$39,$A75))","v":19.376872842984923},{"$f":"FR75+IF(INDEX(HP$13:HP$24,$A75)>0,INDEX(HP$43:HP$54,$A75)*MAX(0,Load_Shape!BP34*BQ$7/$C75*BQ$31+(BQ$32*$G75+BQ$33*$H75)/$C75-FR75)/INDEX(HP$13:HP$24,$A75))+IF(INDEX(HP$28:HP$39,$A75)>0,INDEX(HP$43:HP$54,$A75)*HP$9*MIN(0,Load_Shape!BP34*BQ$7/$C75*BQ$31+(BQ$32*$G75+BQ$33*$H75)/$C75-FR75)/INDEX(HP$28:HP$39,$A75))","v":19.530431591898935},null,null,{"$f":"MAX(IF(FT75>=U$7*Load_Shape!T34/$C75*U$31+(U$32*$F75+U$33*$H75)/$C75,IF(DV75-BX75>0,HS$54,INDEX(HS$7:HS$45,MATCH(FT75*1000,$HR$7:$HR$45,1))*((General_Inputs!F$47)*INDEX(General_Inputs!$F$49:$F$60,$A75)*(1+General_Inputs!$F$46)+General_Inputs!$F$45+General_Inputs!F$67)/1000+HS$47),0),0)","v":43.990675328339414},{"$f":"MAX(IF(FU75>=V$7*Load_Shape!U34/$C75*V$31+(V$32*$F75+V$33*$H75)/$C75,IF(DW75-BY75>0,HT$54,INDEX(HT$7:HT$45,MATCH(FU75*1000,$HR$7:$HR$45,1))*((General_Inputs!G$47)*INDEX(General_Inputs!$F$49:$F$60,$A75)*(1+General_Inputs!$F$46)+General_Inputs!$F$45+General_Inputs!G$67)/1000+HT$47),0),0)","v":41.340838864599583},{"$f":"MAX(IF(FV75>=W$7*Load_Shape!V34/$C75*W$31+(W$32*$F75+W$33*$H75)/$C75,IF(DX75-BZ75>0,HU$54,INDEX(HU$7:HU$45,MATCH(FV75*1000,$HR$7:$HR$45,1))*((General_Inputs!H$47)*INDEX(General_Inputs!$F$49:$F$60,$A75)*(1+General_Inputs!$F$46)+General_Inputs!$F$45+General_Inputs!H$67)/1000+HU$47),0),0)","v":43.948323926493579},{"$f":"MAX(IF(FW75>=X$7*Load_Shape!W34/$C75*X$31+(X$32*$F75+X$33*$H75)/$C75,IF(DY75-CA75>0,HV$54,INDEX(HV$7:HV$45,MATCH(FW75*1000,$HR$7:$HR$45,1))*((General_Inputs!I$47)*INDEX(General_Inputs!$F$49:$F$60,$A75)*(1+General_Inputs!$F$46)+General_Inputs!$F$45+General_Inputs!I$67)/1000+HV$47),0),0)","v":44.818118471636055},{"$f":"MAX(IF(FX75>=Y$7*Load_Shape!X34/$C75*Y$31+(Y$32*$F75+Y$33*$H75)/$C75,IF(DZ75-CB75>0,HW$54,INDEX(HW$7:HW$45,MATCH(FX75*1000,$HR$7:$HR$45,1))*((General_Inputs!J$47)*INDEX(General_Inputs!$F$49:$F$60,$A75)*(1+General_Inputs!$F$46)+General_Inputs!$F$45+General_Inputs!J$67)/1000+HW$47),0),0)","v":45.830865499918851},{"$f":"MAX(IF(FY75>=Z$7*Load_Shape!Y34/$C75*Z$31+(Z$32*$F75+Z$33*$H75)/$C75,IF(EA75-CC75>0,HX$54,INDEX(HX$7:HX$45,MATCH(FY75*1000,$HR$7:$HR$45,1))*((General_Inputs!K$47)*INDEX(General_Inputs!$F$49:$F$60,$A75)*(1+General_Inputs!$F$46)+General_Inputs!$F$45+General_Inputs!K$67)/1000+HX$47),0),0)","v":46.893427267164014},{"$f":"MAX(IF(FZ75>=AA$7*Load_Shape!Z34/$C75*AA$31+(AA$32*$F75+AA$33*$H75)/$C75,IF(EB75-CD75>0,HY$54,INDEX(HY$7:HY$45,MATCH(FZ75*1000,$HR$7:$HR$45,1))*((General_Inputs!L$47)*INDEX(General_Inputs!$F$49:$F$60,$A75)*(1+General_Inputs!$F$46)+General_Inputs!$F$45+General_Inputs!L$67)/1000+HY$47),0),0)","v":48.129617736136552},{"$f":"MAX(IF(GA75>=AB$7*Load_Shape!AA34/$C75*AB$31+(AB$32*$F75+AB$33*$H75)/$C75,IF(EC75-CE75>0,HZ$54,INDEX(HZ$7:HZ$45,MATCH(GA75*1000,$HR$7:$HR$45,1))*((General_Inputs!M$47)*INDEX(General_Inputs!$F$49:$F$60,$A75)*(1+General_Inputs!$F$46)+General_Inputs!$F$45+General_Inputs!M$67)/1000+HZ$47),0),0)","v":49.49804012612816},{"$f":"MAX(IF(GB75>=AC$7*Load_Shape!AB34/$C75*AC$31+(AC$32*$F75+AC$33*$H75)/$C75,IF(ED75-CF75>0,IA$54,INDEX(IA$7:IA$45,MATCH(GB75*1000,$HR$7:$HR$45,1))*((General_Inputs!N$47)*INDEX(General_Inputs!$F$49:$F$60,$A75)*(1+General_Inputs!$F$46)+General_Inputs!$F$45+General_Inputs!N$67)/1000+IA$47),0),0)","v":54.123296547682926},{"$f":"MAX(IF(GC75>=AD$7*Load_Shape!AC34/$C75*AD$31+(AD$32*$F75+AD$33*$H75)/$C75,IF(EE75-CG75>0,IB$54,INDEX(IB$7:IB$45,MATCH(GC75*1000,$HR$7:$HR$45,1))*((General_Inputs!O$47)*INDEX(General_Inputs!$F$49:$F$60,$A75)*(1+General_Inputs!$F$46)+General_Inputs!$F$45+General_Inputs!O$67)/1000+IB$47),0),0)","v":55.865672196107724},{"$f":"MAX(IF(GD75>=AE$7*Load_Shape!AD34/$C75*AE$31+(AE$32*$F75+AE$33*$H75)/$C75,IF(EF75-CH75>0,IC$54,INDEX(IC$7:IC$45,MATCH(GD75*1000,$HR$7:$HR$45,1))*((General_Inputs!P$47)*INDEX(General_Inputs!$F$49:$F$60,$A75)*(1+General_Inputs!$F$46)+General_Inputs!$F$45+General_Inputs!P$67)/1000+IC$47),0),0)","v":57.673995826590698},{"$f":"MAX(IF(GE75>=AF$7*Load_Shape!AE34/$C75*AF$31+(AF$32*$F75+AF$33*$H75)/$C75,IF(EG75-CI75>0,ID$54,INDEX(ID$7:ID$45,MATCH(GE75*1000,$HR$7:$HR$45,1))*((General_Inputs!Q$47)*INDEX(General_Inputs!$F$49:$F$60,$A75)*(1+General_Inputs!$F$46)+General_Inputs!$F$45+General_Inputs!Q$67)/1000+ID$47),0),0)","v":59.598006814597383},{"$f":"MAX(IF(GF75>=AG$7*Load_Shape!AF34/$C75*AG$31+(AG$32*$F75+AG$33*$H75)/$C75,IF(EH75-CJ75>0,IE$54,INDEX(IE$7:IE$45,MATCH(GF75*1000,$HR$7:$HR$45,1))*((General_Inputs!R$47)*INDEX(General_Inputs!$F$49:$F$60,$A75)*(1+General_Inputs!$F$46)+General_Inputs!$F$45+General_Inputs!R$67)/1000+IE$47),0),0)","v":61.585968297056212},{"$f":"MAX(IF(GG75>=AH$7*Load_Shape!AG34/$C75*AH$31+(AH$32*$F75+AH$33*$H75)/$C75,IF(EI75-CK75>0,IF$54,INDEX(IF$7:IF$45,MATCH(GG75*1000,$HR$7:$HR$45,1))*((General_Inputs!S$47)*INDEX(General_Inputs!$F$49:$F$60,$A75)*(1+General_Inputs!$F$46)+General_Inputs!$F$45+General_Inputs!S$67)/1000+IF$47),0),0)","v":66.323123995214587},{"$f":"MAX(IF(GH75>=AI$7*Load_Shape!AH34/$C75*AI$31+(AI$32*$F75+AI$33*$H75)/$C75,IF(EJ75-CL75>0,IG$54,INDEX(IG$7:IG$45,MATCH(GH75*1000,$HR$7:$HR$45,1))*((General_Inputs!T$47)*INDEX(General_Inputs!$F$49:$F$60,$A75)*(1+General_Inputs!$F$46)+General_Inputs!$F$45+General_Inputs!T$67)/1000+IG$47),0),0)","v":67.726597140646675},{"$f":"MAX(IF(GI75>=AJ$7*Load_Shape!AI34/$C75*AJ$31+(AJ$32*$F75+AJ$33*$H75)/$C75,IF(EK75-CM75>0,IH$54,INDEX(IH$7:IH$45,MATCH(GI75*1000,$HR$7:$HR$45,1))*((General_Inputs!U$47)*INDEX(General_Inputs!$F$49:$F$60,$A75)*(1+General_Inputs!$F$46)+General_Inputs!$F$45+General_Inputs!U$67)/1000+IH$47),0),0)","v":69.306530987876698},{"$f":"MAX(IF(GJ75>=AK$7*Load_Shape!AJ34/$C75*AK$31+(AK$32*$F75+AK$33*$H75)/$C75,IF(EL75-CN75>0,II$54,INDEX(II$7:II$45,MATCH(GJ75*1000,$HR$7:$HR$45,1))*((General_Inputs!V$47)*INDEX(General_Inputs!$F$49:$F$60,$A75)*(1+General_Inputs!$F$46)+General_Inputs!$F$45+General_Inputs!V$67)/1000+II$47),0),0)","v":70.689800391565541},{"$f":"MAX(IF(GK75>=AL$7*Load_Shape!AK34/$C75*AL$31+(AL$32*$F75+AL$33*$H75)/$C75,IF(EM75-CO75>0,IJ$54,INDEX(IJ$7:IJ$45,MATCH(GK75*1000,$HR$7:$HR$45,1))*((General_Inputs!W$47)*INDEX(General_Inputs!$F$49:$F$60,$A75)*(1+General_Inputs!$F$46)+General_Inputs!$F$45+General_Inputs!W$67)/1000+IJ$47),0),0)","v":72.180013252646987},{"$f":"MAX(IF(GL75>=AM$7*Load_Shape!AL34/$C75*AM$31+(AM$32*$F75+AM$33*$H75)/$C75,IF(EN75-CP75>0,IK$54,INDEX(IK$7:IK$45,MATCH(GL75*1000,$HR$7:$HR$45,1))*((General_Inputs!X$47)*INDEX(General_Inputs!$F$49:$F$60,$A75)*(1+General_Inputs!$F$46)+General_Inputs!$F$45+General_Inputs!X$67)/1000+IK$47),0),0)","v":73.296926362013892},{"$f":"MAX(IF(GM75>=AN$7*Load_Shape!AM34/$C75*AN$31+(AN$32*$F75+AN$33*$H75)/$C75,IF(EO75-CQ75>0,IL$54,INDEX(IL$7:IL$45,MATCH(GM75*1000,$HR$7:$HR$45,1))*((General_Inputs!Y$47)*INDEX(General_Inputs!$F$49:$F$60,$A75)*(1+General_Inputs!$F$46)+General_Inputs!$F$45+General_Inputs!Y$67)/1000+IL$47),0),0)","v":73.502675124659646},{"$f":"MAX(IF(GN75>=AO$7*Load_Shape!AN34/$C75*AO$31+(AO$32*$F75+AO$33*$H75)/$C75,IF(EP75-CR75>0,IM$54,INDEX(IM$7:IM$45,MATCH(GN75*1000,$HR$7:$HR$45,1))*((General_Inputs!Z$47)*INDEX(General_Inputs!$F$49:$F$60,$A75)*(1+General_Inputs!$F$46)+General_Inputs!$F$45+General_Inputs!Z$67)/1000+IM$47),0),0)","v":73.633649601845804},{"$f":"MAX(IF(GO75>=AP$7*Load_Shape!AO34/$C75*AP$31+(AP$32*$F75+AP$33*$H75)/$C75,IF(EQ75-CS75>0,IN$54,INDEX(IN$7:IN$45,MATCH(GO75*1000,$HR$7:$HR$45,1))*((General_Inputs!AA$47)*INDEX(General_Inputs!$F$49:$F$60,$A75)*(1+General_Inputs!$F$46)+General_Inputs!$F$45+General_Inputs!AA$67)/1000+IN$47),0),0)","v":73.730590884740863},{"$f":"MAX(IF(GP75>=AQ$7*Load_Shape!AP34/$C75*AQ$31+(AQ$32*$F75+AQ$33*$H75)/$C75,IF(ER75-CT75>0,IO$54,INDEX(IO$7:IO$45,MATCH(GP75*1000,$HR$7:$HR$45,1))*((General_Inputs!AB$47)*INDEX(General_Inputs!$F$49:$F$60,$A75)*(1+General_Inputs!$F$46)+General_Inputs!$F$45+General_Inputs!AB$67)/1000+IO$47),0),0)","v":73.784680745728352},{"$f":"MAX(IF(GQ75>=AR$7*Load_Shape!AQ34/$C75*AR$31+(AR$32*$F75+AR$33*$H75)/$C75,IF(ES75-CU75>0,IP$54,INDEX(IP$7:IP$45,MATCH(GQ75*1000,$HR$7:$HR$45,1))*((General_Inputs!AC$47)*INDEX(General_Inputs!$F$49:$F$60,$A75)*(1+General_Inputs!$F$46)+General_Inputs!$F$45+General_Inputs!AC$67)/1000+IP$47),0),0)","v":73.882823813479931},{"$f":"MAX(IF(GR75>=AS$7*Load_Shape!AR34/$C75*AS$31+(AS$32*$F75+AS$33*$H75)/$C75,IF(ET75-CV75>0,IQ$54,INDEX(IQ$7:IQ$45,MATCH(GR75*1000,$HR$7:$HR$45,1))*((General_Inputs!AD$47)*INDEX(General_Inputs!$F$49:$F$60,$A75)*(1+General_Inputs!$F$46)+General_Inputs!$F$45+General_Inputs!AD$67)/1000+IQ$47),0),0)","v":73.967796188704071},{"$f":"MAX(IF(GS75>=AT$7*Load_Shape!AS34/$C75*AT$31+(AT$32*$F75+AT$33*$H75)/$C75,IF(EU75-CW75>0,IR$54,INDEX(IR$7:IR$45,MATCH(GS75*1000,$HR$7:$HR$45,1))*((General_Inputs!AE$47)*INDEX(General_Inputs!$F$49:$F$60,$A75)*(1+General_Inputs!$F$46)+General_Inputs!$F$45+General_Inputs!AE$67)/1000+IR$47),0),0)","v":74.033179032609155},{"$f":"MAX(IF(GT75>=AU$7*Load_Shape!AT34/$C75*AU$31+(AU$32*$F75+AU$33*$H75)/$C75,IF(EV75-CX75>0,IS$54,INDEX(IS$7:IS$45,MATCH(GT75*1000,$HR$7:$HR$45,1))*((General_Inputs!AF$47)*INDEX(General_Inputs!$F$49:$F$60,$A75)*(1+General_Inputs!$F$46)+General_Inputs!$F$45+General_Inputs!AF$67)/1000+IS$47),0),0)","v":74.09219899209026},{"$f":"MAX(IF(GU75>=AV$7*Load_Shape!AU34/$C75*AV$31+(AV$32*$F75+AV$33*$H75)/$C75,IF(EW75-CY75>0,IT$54,INDEX(IT$7:IT$45,MATCH(GU75*1000,$HR$7:$HR$45,1))*((General_Inputs!AG$47)*INDEX(General_Inputs!$F$49:$F$60,$A75)*(1+General_Inputs!$F$46)+General_Inputs!$F$45+General_Inputs!AG$67)/1000+IT$47),0),0)","v":74.152210582438926},{"$f":"MAX(IF(GV75>=AW$7*Load_Shape!AV34/$C75*AW$31+(AW$32*$F75+AW$33*$H75)/$C75,IF(EX75-CZ75>0,IU$54,INDEX(IU$7:IU$45,MATCH(GV75*1000,$HR$7:$HR$45,1))*((General_Inputs!AH$47)*INDEX(General_Inputs!$F$49:$F$60,$A75)*(1+General_Inputs!$F$46)+General_Inputs!$F$45+General_Inputs!AH$67)/1000+IU$47),0),0)","v":74.20454046715534},{"$f":"MAX(IF(GW75>=AX$7*Load_Shape!AW34/$C75*AX$31+(AX$32*$F75+AX$33*$H75)/$C75,IF(EY75-DA75>0,IV$54,INDEX(IV$7:IV$45,MATCH(GW75*1000,$HR$7:$HR$45,1))*((General_Inputs!AI$47)*INDEX(General_Inputs!$F$49:$F$60,$A75)*(1+General_Inputs!$F$46)+General_Inputs!$F$45+General_Inputs!AI$67)/1000+IV$47),0),0)","v":74.25202711748237},{"$f":"MAX(IF(GX75>=AY$7*Load_Shape!AX34/$C75*AY$31+(AY$32*$F75+AY$33*$H75)/$C75,IF(EZ75-DB75>0,IW$54,INDEX(IW$7:IW$45,MATCH(GX75*1000,$HR$7:$HR$45,1))*((General_Inputs!AJ$47)*INDEX(General_Inputs!$F$49:$F$60,$A75)*(1+General_Inputs!$F$46)+General_Inputs!$F$45+General_Inputs!AJ$67)/1000+IW$47),0),0)","v":74.295914337836109},{"$f":"MAX(IF(GY75>=AZ$7*Load_Shape!AY34/$C75*AZ$31+(AZ$32*$F75+AZ$33*$H75)/$C75,IF(FA75-DC75>0,IX$54,INDEX(IX$7:IX$45,MATCH(GY75*1000,$HR$7:$HR$45,1))*((General_Inputs!AK$47)*INDEX(General_Inputs!$F$49:$F$60,$A75)*(1+General_Inputs!$F$46)+General_Inputs!$F$45+General_Inputs!AK$67)/1000+IX$47),0),0)","v":76.997764036704638},{"$f":"MAX(IF(GZ75>=BA$7*Load_Shape!AZ34/$C75*BA$31+(BA$32*$F75+BA$33*$H75)/$C75,IF(FB75-DD75>0,IY$54,INDEX(IY$7:IY$45,MATCH(GZ75*1000,$HR$7:$HR$45,1))*((General_Inputs!AL$47)*INDEX(General_Inputs!$F$49:$F$60,$A75)*(1+General_Inputs!$F$46)+General_Inputs!$F$45+General_Inputs!AL$67)/1000+IY$47),0),0)","v":77.036176923158123},{"$f":"MAX(IF(HA75>=BB$7*Load_Shape!BA34/$C75*BB$31+(BB$32*$F75+BB$33*$H75)/$C75,IF(FC75-DE75>0,IZ$54,INDEX(IZ$7:IZ$45,MATCH(HA75*1000,$HR$7:$HR$45,1))*((General_Inputs!AM$47)*INDEX(General_Inputs!$F$49:$F$60,$A75)*(1+General_Inputs!$F$46)+General_Inputs!$F$45+General_Inputs!AM$67)/1000+IZ$47),0),0)","v":77.071390872767523},{"$f":"MAX(IF(HB75>=BC$7*Load_Shape!BB34/$C75*BC$31+(BC$32*$F75+BC$33*$H75)/$C75,IF(FD75-DF75>0,JA$54,INDEX(JA$7:JA$45,MATCH(HB75*1000,$HR$7:$HR$45,1))*((General_Inputs!AN$47)*INDEX(General_Inputs!$F$49:$F$60,$A75)*(1+General_Inputs!$F$46)+General_Inputs!$F$45+General_Inputs!AN$67)/1000+JA$47),0),0)","v":77.103774532005772},{"$f":"MAX(IF(HC75>=BD$7*Load_Shape!BC34/$C75*BD$31+(BD$32*$F75+BD$33*$H75)/$C75,IF(FE75-DG75>0,JB$54,INDEX(JB$7:JB$45,MATCH(HC75*1000,$HR$7:$HR$45,1))*((General_Inputs!AO$47)*INDEX(General_Inputs!$F$49:$F$60,$A75)*(1+General_Inputs!$F$46)+General_Inputs!$F$45+General_Inputs!AO$67)/1000+JB$47),0),0)","v":77.133510946887057},{"$f":"MAX(IF(HD75>=BE$7*Load_Shape!BD34/$C75*BE$31+(BE$32*$F75+BE$33*$H75)/$C75,IF(FF75-DH75>0,JC$54,INDEX(JC$7:JC$45,MATCH(HD75*1000,$HR$7:$HR$45,1))*((General_Inputs!AP$47)*INDEX(General_Inputs!$F$49:$F$60,$A75)*(1+General_Inputs!$F$46)+General_Inputs!$F$45+General_Inputs!AP$67)/1000+JC$47),0),0)","v":77.160703655720255},{"$f":"MAX(IF(HE75>=BF$7*Load_Shape!BE34/$C75*BF$31+(BF$32*$F75+BF$33*$H75)/$C75,IF(FG75-DI75>0,JD$54,INDEX(JD$7:JD$45,MATCH(HE75*1000,$HR$7:$HR$45,1))*((General_Inputs!AQ$47)*INDEX(General_Inputs!$F$49:$F$60,$A75)*(1+General_Inputs!$F$46)+General_Inputs!$F$45+General_Inputs!AQ$67)/1000+JD$47),0),0)","v":77.185645437380103},{"$f":"MAX(IF(HF75>=BG$7*Load_Shape!BF34/$C75*BG$31+(BG$32*$F75+BG$33*$H75)/$C75,IF(FH75-DJ75>0,JE$54,INDEX(JE$7:JE$45,MATCH(HF75*1000,$HR$7:$HR$45,1))*((General_Inputs!AR$47)*INDEX(General_Inputs!$F$49:$F$60,$A75)*(1+General_Inputs!$F$46)+General_Inputs!$F$45+General_Inputs!AR$67)/1000+JE$47),0),0)","v":81.054674493436096},{"$f":"MAX(IF(HG75>=BH$7*Load_Shape!BG34/$C75*BH$31+(BH$32*$F75+BH$33*$H75)/$C75,IF(FI75-DK75>0,JF$54,INDEX(JF$7:JF$45,MATCH(HG75*1000,$HR$7:$HR$45,1))*((General_Inputs!AS$47)*INDEX(General_Inputs!$F$49:$F$60,$A75)*(1+General_Inputs!$F$46)+General_Inputs!$F$45+General_Inputs!AS$67)/1000+JF$47),0),0)","v":81.076768026774985},{"$f":"MAX(IF(HH75>=BI$7*Load_Shape!BH34/$C75*BI$31+(BI$32*$F75+BI$33*$H75)/$C75,IF(FJ75-DL75>0,JG$54,INDEX(JG$7:JG$45,MATCH(HH75*1000,$HR$7:$HR$45,1))*((General_Inputs!AT$47)*INDEX(General_Inputs!$F$49:$F$60,$A75)*(1+General_Inputs!$F$46)+General_Inputs!$F$45+General_Inputs!AT$67)/1000+JG$47),0),0)","v":81.097011846147097},{"$f":"MAX(IF(HI75>=BJ$7*Load_Shape!BI34/$C75*BJ$31+(BJ$32*$F75+BJ$33*$H75)/$C75,IF(FK75-DM75>0,JH$54,INDEX(JH$7:JH$45,MATCH(HI75*1000,$HR$7:$HR$45,1))*((General_Inputs!AU$47)*INDEX(General_Inputs!$F$49:$F$60,$A75)*(1+General_Inputs!$F$46)+General_Inputs!$F$45+General_Inputs!AU$67)/1000+JH$47),0),0)","v":81.115572573064384},{"$f":"MAX(IF(HJ75>=BK$7*Load_Shape!BJ34/$C75*BK$31+(BK$32*$F75+BK$33*$H75)/$C75,IF(FL75-DN75>0,JI$54,INDEX(JI$7:JI$45,MATCH(HJ75*1000,$HR$7:$HR$45,1))*((General_Inputs!AV$47)*INDEX(General_Inputs!$F$49:$F$60,$A75)*(1+General_Inputs!$F$46)+General_Inputs!$F$45+General_Inputs!AV$67)/1000+JI$47),0),0)","v":81.132588330346564},{"$f":"MAX(IF(HK75>=BL$7*Load_Shape!BK34/$C75*BL$31+(BL$32*$F75+BL$33*$H75)/$C75,IF(FM75-DO75>0,JJ$54,INDEX(JJ$7:JJ$45,MATCH(HK75*1000,$HR$7:$HR$45,1))*((General_Inputs!AW$47)*INDEX(General_Inputs!$F$49:$F$60,$A75)*(1+General_Inputs!$F$46)+General_Inputs!$F$45+General_Inputs!AW$67)/1000+JJ$47),0),0)","v":81.148184597865537},{"$f":"MAX(IF(HL75>=BM$7*Load_Shape!BL34/$C75*BM$31+(BM$32*$F75+BM$33*$H75)/$C75,IF(FN75-DP75>0,JK$54,INDEX(JK$7:JK$45,MATCH(HL75*1000,$HR$7:$HR$45,1))*((General_Inputs!AX$47)*INDEX(General_Inputs!$F$49:$F$60,$A75)*(1+General_Inputs!$F$46)+General_Inputs!$F$45+General_Inputs!AX$67)/1000+JK$47),0),0)","v":81.16247925025786},{"$f":"MAX(IF(HM75>=BN$7*Load_Shape!BM34/$C75*BN$31+(BN$32*$F75+BN$33*$H75)/$C75,IF(FO75-DQ75>0,JL$54,INDEX(JL$7:JL$45,MATCH(HM75*1000,$HR$7:$HR$45,1))*((General_Inputs!AY$47)*INDEX(General_Inputs!$F$49:$F$60,$A75)*(1+General_Inputs!$F$46)+General_Inputs!$F$45+General_Inputs!AY$67)/1000+JL$47),0),0)","v":83.958557205394712},{"$f":"MAX(IF(HN75>=BO$7*Load_Shape!BN34/$C75*BO$31+(BO$32*$F75+BO$33*$H75)/$C75,IF(FP75-DR75>0,JM$54,INDEX(JM$7:JM$45,MATCH(HN75*1000,$HR$7:$HR$45,1))*((General_Inputs!AZ$47)*INDEX(General_Inputs!$F$49:$F$60,$A75)*(1+General_Inputs!$F$46)+General_Inputs!$F$45+General_Inputs!AZ$67)/1000+JM$47),0),0)","v":83.971005909378334},{"$f":"MAX(IF(HO75>=BP$7*Load_Shape!BO34/$C75*BP$31+(BP$32*$F75+BP$33*$H75)/$C75,IF(FQ75-DS75>0,JN$54,INDEX(JN$7:JN$45,MATCH(HO75*1000,$HR$7:$HR$45,1))*((General_Inputs!BA$47)*INDEX(General_Inputs!$F$49:$F$60,$A75)*(1+General_Inputs!$F$46)+General_Inputs!$F$45+General_Inputs!BA$67)/1000+JN$47),0),0)","v":83.982415545246226},{"$f":"MAX(IF(HP75>=BQ$7*Load_Shape!BP34/$C75*BQ$31+(BQ$32*$F75+BQ$33*$H75)/$C75,IF(FR75-DT75>0,JO$54,INDEX(JO$7:JO$45,MATCH(HP75*1000,$HR$7:$HR$45,1))*((General_Inputs!BB$47)*INDEX(General_Inputs!$F$49:$F$60,$A75)*(1+General_Inputs!$F$46)+General_Inputs!$F$45+General_Inputs!BB$67)/1000+JO$47),0),0)","v":83.992872781790851},null,null,{"$f":"INDEX(JR$7:JR$45,MATCH(MAX(U$7*Load_Shape!T34/$C75*U$31,FT75)*1000,$JQ$7:$JQ$45,1))*((General_Inputs!F$47)*INDEX(General_Inputs!$F$49:$F$60,$A75)*(1+General_Inputs!$F$46)+General_Inputs!$F$45+General_Inputs!F$67)/1000+JR$47","v":42.368522061545683},{"$f":"INDEX(JS$7:JS$45,MATCH(MAX(V$7*Load_Shape!U34/$C75*V$31,FU75)*1000,$JQ$7:$JQ$45,1))*((General_Inputs!G$47)*INDEX(General_Inputs!$F$49:$F$60,$A75)*(1+General_Inputs!$F$46)+General_Inputs!$F$45+General_Inputs!G$67)/1000+JS$47","v":39.712627583112393},{"$f":"INDEX(JT$7:JT$45,MATCH(MAX(W$7*Load_Shape!V34/$C75*W$31,FV75)*1000,$JQ$7:$JQ$45,1))*((General_Inputs!H$47)*INDEX(General_Inputs!$F$49:$F$60,$A75)*(1+General_Inputs!$F$46)+General_Inputs!$F$45+General_Inputs!H$67)/1000+JT$47","v":42.472059057360127},{"$f":"INDEX(JU$7:JU$45,MATCH(MAX(X$7*Load_Shape!W34/$C75*X$31,FW75)*1000,$JQ$7:$JQ$45,1))*((General_Inputs!I$47)*INDEX(General_Inputs!$F$49:$F$60,$A75)*(1+General_Inputs!$F$46)+General_Inputs!$F$45+General_Inputs!I$67)/1000+JU$47","v":43.30888563364261},{"$f":"INDEX(JV$7:JV$45,MATCH(MAX(Y$7*Load_Shape!X34/$C75*Y$31,FX75)*1000,$JQ$7:$JQ$45,1))*((General_Inputs!J$47)*INDEX(General_Inputs!$F$49:$F$60,$A75)*(1+General_Inputs!$F$46)+General_Inputs!$F$45+General_Inputs!J$67)/1000+JV$47","v":44.151912512889815},{"$f":"INDEX(JW$7:JW$45,MATCH(MAX(Z$7*Load_Shape!Y34/$C75*Z$31,FY75)*1000,$JQ$7:$JQ$45,1))*((General_Inputs!K$47)*INDEX(General_Inputs!$F$49:$F$60,$A75)*(1+General_Inputs!$F$46)+General_Inputs!$F$45+General_Inputs!K$67)/1000+JW$47","v":45.170782057813049},{"$f":"INDEX(JX$7:JX$45,MATCH(MAX(AA$7*Load_Shape!Z34/$C75*AA$31,FZ75)*1000,$JQ$7:$JQ$45,1))*((General_Inputs!L$47)*INDEX(General_Inputs!$F$49:$F$60,$A75)*(1+General_Inputs!$F$46)+General_Inputs!$F$45+General_Inputs!L$67)/1000+JX$47","v":46.229463816137759},{"$f":"INDEX(JY$7:JY$45,MATCH(MAX(AB$7*Load_Shape!AA34/$C75*AB$31,GA75)*1000,$JQ$7:$JQ$45,1))*((General_Inputs!M$47)*INDEX(General_Inputs!$F$49:$F$60,$A75)*(1+General_Inputs!$F$46)+General_Inputs!$F$45+General_Inputs!M$67)/1000+JY$47","v":47.537597863569388},{"$f":"INDEX(JZ$7:JZ$45,MATCH(MAX(AC$7*Load_Shape!AB34/$C75*AC$31,GB75)*1000,$JQ$7:$JQ$45,1))*((General_Inputs!N$47)*INDEX(General_Inputs!$F$49:$F$60,$A75)*(1+General_Inputs!$F$46)+General_Inputs!$F$45+General_Inputs!N$67)/1000+JZ$47","v":51.959080183202239},{"$f":"INDEX(KA$7:KA$45,MATCH(MAX(AD$7*Load_Shape!AC34/$C75*AD$31,GC75)*1000,$JQ$7:$JQ$45,1))*((General_Inputs!O$47)*INDEX(General_Inputs!$F$49:$F$60,$A75)*(1+General_Inputs!$F$46)+General_Inputs!$F$45+General_Inputs!O$67)/1000+KA$47","v":53.624692296677111},{"$f":"INDEX(KB$7:KB$45,MATCH(MAX(AE$7*Load_Shape!AD34/$C75*AE$31,GD75)*1000,$JQ$7:$JQ$45,1))*((General_Inputs!P$47)*INDEX(General_Inputs!$F$49:$F$60,$A75)*(1+General_Inputs!$F$46)+General_Inputs!$F$45+General_Inputs!P$67)/1000+KB$47","v":55.353346933659829},{"$f":"INDEX(KC$7:KC$45,MATCH(MAX(AF$7*Load_Shape!AE34/$C75*AF$31,GE75)*1000,$JQ$7:$JQ$45,1))*((General_Inputs!Q$47)*INDEX(General_Inputs!$F$49:$F$60,$A75)*(1+General_Inputs!$F$46)+General_Inputs!$F$45+General_Inputs!Q$67)/1000+KC$47","v":57.192592110771827},{"$f":"INDEX(KD$7:KD$45,MATCH(MAX(AG$7*Load_Shape!AF34/$C75*AG$31,GF75)*1000,$JQ$7:$JQ$45,1))*((General_Inputs!R$47)*INDEX(General_Inputs!$F$49:$F$60,$A75)*(1+General_Inputs!$F$46)+General_Inputs!$F$45+General_Inputs!R$67)/1000+KD$47","v":59.092970326742858},{"$f":"INDEX(KE$7:KE$45,MATCH(MAX(AH$7*Load_Shape!AG34/$C75*AH$31,GG75)*1000,$JQ$7:$JQ$45,1))*((General_Inputs!S$47)*INDEX(General_Inputs!$F$49:$F$60,$A75)*(1+General_Inputs!$F$46)+General_Inputs!$F$45+General_Inputs!S$67)/1000+KE$47","v":64.091286130562906},{"$f":"INDEX(KF$7:KF$45,MATCH(MAX(AI$7*Load_Shape!AH34/$C75*AI$31,GH75)*1000,$JQ$7:$JQ$45,1))*((General_Inputs!T$47)*INDEX(General_Inputs!$F$49:$F$60,$A75)*(1+General_Inputs!$F$46)+General_Inputs!$F$45+General_Inputs!T$67)/1000+KF$47","v":65.443680265273983},{"$f":"INDEX(KG$7:KG$45,MATCH(MAX(AJ$7*Load_Shape!AI34/$C75*AJ$31,GI75)*1000,$JQ$7:$JQ$45,1))*((General_Inputs!U$47)*INDEX(General_Inputs!$F$49:$F$60,$A75)*(1+General_Inputs!$F$46)+General_Inputs!$F$45+General_Inputs!U$67)/1000+KG$47","v":66.966112864130423},{"$f":"INDEX(KH$7:KH$45,MATCH(MAX(AK$7*Load_Shape!AJ34/$C75*AK$31,GJ75)*1000,$JQ$7:$JQ$45,1))*((General_Inputs!V$47)*INDEX(General_Inputs!$F$49:$F$60,$A75)*(1+General_Inputs!$F$46)+General_Inputs!$F$45+General_Inputs!V$67)/1000+KH$47","v":68.157476990940637},{"$f":"INDEX(KI$7:KI$45,MATCH(MAX(AL$7*Load_Shape!AK34/$C75*AL$31,GK75)*1000,$JQ$7:$JQ$45,1))*((General_Inputs!W$47)*INDEX(General_Inputs!$F$49:$F$60,$A75)*(1+General_Inputs!$F$46)+General_Inputs!$F$45+General_Inputs!W$67)/1000+KI$47","v":69.590242563743928},{"$f":"INDEX(KJ$7:KJ$45,MATCH(MAX(AM$7*Load_Shape!AL34/$C75*AM$31,GL75)*1000,$JQ$7:$JQ$45,1))*((General_Inputs!X$47)*INDEX(General_Inputs!$F$49:$F$60,$A75)*(1+General_Inputs!$F$46)+General_Inputs!$F$45+General_Inputs!X$67)/1000+KJ$47","v":70.664098985672993},null,null,{"$f":"INDEX($U$7:$BQ$21,MATCH(KM$57,$T$7:$T$21,0),MATCH($LK$55,$U$6:$BQ$6,0))*INDEX(Load_Shape!$T34:$BP34,MATCH($LK$55,Load_Shape!$T$16:$BP$16,0))/$C75","v":30.709156081363311},0,30.709156081363311,0.6383858400000002,2.5169580000000003,2.3487355760709971,-1.0835625939568149E-2,0,1.6892184330918965E-7,-3.1465478220659674E-4,4.9707332916249944E-2,1.1027297559234233,2.4648905901862999,0.61715484148515876,7.0614581050983203E-3,0.12499732021414801,5.4359994618407406,0,15.413686016421126,0,0,30.709156081363311,30.709156081363311,6.7041267631014421,0,null,null,0,8.1961158207388349E-2,0.50192476717962764,0.583885925387016,null,null,{"$f":"MAX(IF(FT75>=U$7*Load_Shape!T34/$C75*U$31+(U$32*$F75+U$33*$H75)/$C75,IF(DV75-BX75>0,0,INDEX(HS$7:HS$45,MATCH(FT75*1000,$HR$7:$HR$45,1))),0),0)","v":7250},{"$f":"MAX(IF(FU75>=V$7*Load_Shape!U34/$C75*V$31+(V$32*$F75+V$33*$H75)/$C75,IF(DW75-BY75>0,0,INDEX(HT$7:HT$45,MATCH(FU75*1000,$HR$7:$HR$45,1))),0),0)","v":7250},{"$f":"MAX(IF(FV75>=W$7*Load_Shape!V34/$C75*W$31+(W$32*$F75+W$33*$H75)/$C75,IF(DX75-BZ75>0,0,INDEX(HU$7:HU$45,MATCH(FV75*1000,$HR$7:$HR$45,1))),0),0)","v":7250},{"$f":"MAX(IF(FW75>=X$7*Load_Shape!W34/$C75*X$31+(X$32*$F75+X$33*$H75)/$C75,IF(DY75-CA75>0,0,INDEX(HV$7:HV$45,MATCH(FW75*1000,$HR$7:$HR$45,1))),0),0)","v":7250},{"$f":"MAX(IF(FX75>=Y$7*Load_Shape!X34/$C75*Y$31+(Y$32*$F75+Y$33*$H75)/$C75,IF(DZ75-CB75>0,0,INDEX(HW$7:HW$45,MATCH(FX75*1000,$HR$7:$HR$45,1))),0),0)","v":7250},{"$f":"MAX(IF(FY75>=Z$7*Load_Shape!Y34/$C75*Z$31+(Z$32*$F75+Z$33*$H75)/$C75,IF(EA75-CC75>0,0,INDEX(HX$7:HX$45,MATCH(FY75*1000,$HR$7:$HR$45,1))),0),0)","v":7250},{"$f":"MAX(IF(FZ75>=AA$7*Load_Shape!Z34/$C75*AA$31+(AA$32*$F75+AA$33*$H75)/$C75,IF(EB75-CD75>0,0,INDEX(HY$7:HY$45,MATCH(FZ75*1000,$HR$7:$HR$45,1))),0),0)","v":7250},{"$f":"MAX(IF(GA75>=AB$7*Load_Shape!AA34/$C75*AB$31+(AB$32*$F75+AB$33*$H75)/$C75,IF(EC75-CE75>0,0,INDEX(HZ$7:HZ$45,MATCH(GA75*1000,$HR$7:$HR$45,1))),0),0)","v":7250},{"$f":"MAX(IF(GB75>=AC$7*Load_Shape!AB34/$C75*AC$31+(AC$32*$F75+AC$33*$H75)/$C75,IF(ED75-CF75>0,0,INDEX(IA$7:IA$45,MATCH(GB75*1000,$HR$7:$HR$45,1))),0),0)","v":7250},{"$f":"MAX(IF(GC75>=AD$7*Load_Shape!AC34/$C75*AD$31+(AD$32*$F75+AD$33*$H75)/$C75,IF(EE75-CG75>0,0,INDEX(IB$7:IB$45,MATCH(GC75*1000,$HR$7:$HR$45,1))),0),0)","v":7250},{"$f":"MAX(IF(GD75>=AE$7*Load_Shape!AD34/$C75*AE$31+(AE$32*$F75+AE$33*$H75)/$C75,IF(EF75-CH75>0,0,INDEX(IC$7:IC$45,MATCH(GD75*1000,$HR$7:$HR$45,1))),0),0)","v":7250},{"$f":"MAX(IF(GE75>=AF$7*Load_Shape!AE34/$C75*AF$31+(AF$32*$F75+AF$33*$H75)/$C75,IF(EG75-CI75>0,0,INDEX(ID$7:ID$45,MATCH(GE75*1000,$HR$7:$HR$45,1))),0),0)","v":7250},{"$f":"MAX(IF(GF75>=AG$7*Load_Shape!AF34/$C75*AG$31+(AG$32*$F75+AG$33*$H75)/$C75,IF(EH75-CJ75>0,0,INDEX(IE$7:IE$45,MATCH(GF75*1000,$HR$7:$HR$45,1))),0),0)","v":7250},{"$f":"MAX(IF(GG75>=AH$7*Load_Shape!AG34/$C75*AH$31+(AH$32*$F75+AH$33*$H75)/$C75,IF(EI75-CK75>0,0,INDEX(IF$7:IF$45,MATCH(GG75*1000,$HR$7:$HR$45,1))),0),0)","v":7250.9024999999965},{"$f":"MAX(IF(GH75>=AI$7*Load_Shape!AH34/$C75*AI$31+(AI$32*$F75+AI$33*$H75)/$C75,IF(EJ75-CL75>0,0,INDEX(IG$7:IG$45,MATCH(GH75*1000,$HR$7:$HR$45,1))),0),0)","v":7250.9024999999965},{"$f":"MAX(IF(GI75>=AJ$7*Load_Shape!AI34/$C75*AJ$31+(AJ$32*$F75+AJ$33*$H75)/$C75,IF(EK75-CM75>0,0,INDEX(IH$7:IH$45,MATCH(GI75*1000,$HR$7:$HR$45,1))),0),0)","v":7250.9024999999965},{"$f":"MAX(IF(GJ75>=AK$7*Load_Shape!AJ34/$C75*AK$31+(AK$32*$F75+AK$33*$H75)/$C75,IF(EL75-CN75>0,0,INDEX(II$7:II$45,MATCH(GJ75*1000,$HR$7:$HR$45,1))),0),0)","v":7250},{"$f":"MAX(IF(GK75>=AL$7*Load_Shape!AK34/$C75*AL$31+(AL$32*$F75+AL$33*$H75)/$C75,IF(EM75-CO75>0,0,INDEX(IJ$7:IJ$45,MATCH(GK75*1000,$HR$7:$HR$45,1))),0),0)","v":7250},{"$f":"MAX(IF(GL75>=AM$7*Load_Shape!AL34/$C75*AM$31+(AM$32*$F75+AM$33*$H75)/$C75,IF(EN75-CP75>0,0,INDEX(IK$7:IK$45,MATCH(GL75*1000,$HR$7:$HR$45,1))),0),0)","v":7250},{"$f":"MAX(IF(GM75>=AN$7*Load_Shape!AM34/$C75*AN$31+(AN$32*$F75+AN$33*$H75)/$C75,IF(EO75-CQ75>0,0,INDEX(IL$7:IL$45,MATCH(GM75*1000,$HR$7:$HR$45,1))),0),0)","v":7250},{"$f":"MAX(IF(GN75>=AO$7*Load_Shape!AN34/$C75*AO$31+(AO$32*$F75+AO$33*$H75)/$C75,IF(EP75-CR75>0,0,INDEX(IM$7:IM$45,MATCH(GN75*1000,$HR$7:$HR$45,1))),0),0)","v":7250},{"$f":"MAX(IF(GO75>=AP$7*Load_Shape!AO34/$C75*AP$31+(AP$32*$F75+AP$33*$H75)/$C75,IF(EQ75-CS75>0,0,INDEX(IN$7:IN$45,MATCH(GO75*1000,$HR$7:$HR$45,1))),0),0)","v":7250},{"$f":"MAX(IF(GP75>=AQ$7*Load_Shape!AP34/$C75*AQ$31+(AQ$32*$F75+AQ$33*$H75)/$C75,IF(ER75-CT75>0,0,INDEX(IO$7:IO$45,MATCH(GP75*1000,$HR$7:$HR$45,1))),0),0)","v":7250},{"$f":"MAX(IF(GQ75>=AR$7*Load_Shape!AQ34/$C75*AR$31+(AR$32*$F75+AR$33*$H75)/$C75,IF(ES75-CU75>0,0,INDEX(IP$7:IP$45,MATCH(GQ75*1000,$HR$7:$HR$45,1))),0),0)","v":7250},{"$f":"MAX(IF(GR75>=AS$7*Load_Shape!AR34/$C75*AS$31+(AS$32*$F75+AS$33*$H75)/$C75,IF(ET75-CV75>0,0,INDEX(IQ$7:IQ$45,MATCH(GR75*1000,$HR$7:$HR$45,1))),0),0)","v":7250.9024999999965},{"$f":"MAX(IF(GS75>=AT$7*Load_Shape!AS34/$C75*AT$31+(AT$32*$F75+AT$33*$H75)/$C75,IF(EU75-CW75>0,0,INDEX(IR$7:IR$45,MATCH(GS75*1000,$HR$7:$HR$45,1))),0),0)","v":7250.9024999999965},{"$f":"MAX(IF(GT75>=AU$7*Load_Shape!AT34/$C75*AU$31+(AU$32*$F75+AU$33*$H75)/$C75,IF(EV75-CX75>0,0,INDEX(IS$7:IS$45,MATCH(GT75*1000,$HR$7:$HR$45,1))),0),0)","v":7250.9024999999965},{"$f":"MAX(IF(GU75>=AV$7*Load_Shape!AU34/$C75*AV$31+(AV$32*$F75+AV$33*$H75)/$C75,IF(EW75-CY75>0,0,INDEX(IT$7:IT$45,MATCH(GU75*1000,$HR$7:$HR$45,1))),0),0)","v":7250.9024999999965},{"$f":"MAX(IF(GV75>=AW$7*Load_Shape!AV34/$C75*AW$31+(AW$32*$F75+AW$33*$H75)/$C75,IF(EX75-CZ75>0,0,INDEX(IU$7:IU$45,MATCH(GV75*1000,$HR$7:$HR$45,1))),0),0)","v":7250.9024999999965},{"$f":"MAX(IF(GW75>=AX$7*Load_Shape!AW34/$C75*AX$31+(AX$32*$F75+AX$33*$H75)/$C75,IF(EY75-DA75>0,0,INDEX(IV$7:IV$45,MATCH(GW75*1000,$HR$7:$HR$45,1))),0),0)","v":7250.9024999999965},{"$f":"MAX(IF(GX75>=AY$7*Load_Shape!AX34/$C75*AY$31+(AY$32*$F75+AY$33*$H75)/$C75,IF(EZ75-DB75>0,0,INDEX(IW$7:IW$45,MATCH(GX75*1000,$HR$7:$HR$45,1))),0),0)","v":7250.9024999999965},{"$f":"MAX(IF(GY75>=AZ$7*Load_Shape!AY34/$C75*AZ$31+(AZ$32*$F75+AZ$33*$H75)/$C75,IF(FA75-DC75>0,0,INDEX(IX$7:IX$45,MATCH(GY75*1000,$HR$7:$HR$45,1))),0),0)","v":7529.1774999999907},{"$f":"MAX(IF(GZ75>=BA$7*Load_Shape!AZ34/$C75*BA$31+(BA$32*$F75+BA$33*$H75)/$C75,IF(FB75-DD75>0,0,INDEX(IY$7:IY$45,MATCH(GZ75*1000,$HR$7:$HR$45,1))),0),0)","v":7529.1774999999907},{"$f":"MAX(IF(HA75>=BB$7*Load_Shape!BA34/$C75*BB$31+(BB$32*$F75+BB$33*$H75)/$C75,IF(FC75-DE75>0,0,INDEX(IZ$7:IZ$45,MATCH(HA75*1000,$HR$7:$HR$45,1))),0),0)","v":7529.1774999999907},{"$f":"MAX(IF(HB75>=BC$7*Load_Shape!BB34/$C75*BC$31+(BC$32*$F75+BC$33*$H75)/$C75,IF(FD75-DF75>0,0,INDEX(JA$7:JA$45,MATCH(HB75*1000,$HR$7:$HR$45,1))),0),0)","v":7529.1774999999907},{"$f":"MAX(IF(HC75>=BD$7*Load_Shape!BC34/$C75*BD$31+(BD$32*$F75+BD$33*$H75)/$C75,IF(FE75-DG75>0,0,INDEX(JB$7:JB$45,MATCH(HC75*1000,$HR$7:$HR$45,1))),0),0)","v":7529.1774999999907},{"$f":"MAX(IF(HD75>=BE$7*Load_Shape!BD34/$C75*BE$31+(BE$32*$F75+BE$33*$H75)/$C75,IF(FF75-DH75>0,0,INDEX(JC$7:JC$45,MATCH(HD75*1000,$HR$7:$HR$45,1))),0),0)","v":7529.1774999999907},{"$f":"MAX(IF(HE75>=BF$7*Load_Shape!BE34/$C75*BF$31+(BF$32*$F75+BF$33*$H75)/$C75,IF(FG75-DI75>0,0,INDEX(JD$7:JD$45,MATCH(HE75*1000,$HR$7:$HR$45,1))),0),0)","v":7529.1774999999907},{"$f":"MAX(IF(HF75>=BG$7*Load_Shape!BF34/$C75*BG$31+(BG$32*$F75+BG$33*$H75)/$C75,IF(FH75-DJ75>0,0,INDEX(JE$7:JE$45,MATCH(HF75*1000,$HR$7:$HR$45,1))),0),0)","v":7930.2150000000256},{"$f":"MAX(IF(HG75>=BH$7*Load_Shape!BG34/$C75*BH$31+(BH$32*$F75+BH$33*$H75)/$C75,IF(FI75-DK75>0,0,INDEX(JF$7:JF$45,MATCH(HG75*1000,$HR$7:$HR$45,1))),0),0)","v":7930.2150000000256},{"$f":"MAX(IF(HH75>=BI$7*Load_Shape!BH34/$C75*BI$31+(BI$32*$F75+BI$33*$H75)/$C75,IF(FJ75-DL75>0,0,INDEX(JG$7:JG$45,MATCH(HH75*1000,$HR$7:$HR$45,1))),0),0)","v":7930.2150000000256},{"$f":"MAX(IF(HI75>=BJ$7*Load_Shape!BI34/$C75*BJ$31+(BJ$32*$F75+BJ$33*$H75)/$C75,IF(FK75-DM75>0,0,INDEX(JH$7:JH$45,MATCH(HI75*1000,$HR$7:$HR$45,1))),0),0)","v":7930.2150000000256},{"$f":"MAX(IF(HJ75>=BK$7*Load_Shape!BJ34/$C75*BK$31+(BK$32*$F75+BK$33*$H75)/$C75,IF(FL75-DN75>0,0,INDEX(JI$7:JI$45,MATCH(HJ75*1000,$HR$7:$HR$45,1))),0),0)","v":7930.2150000000256},{"$f":"MAX(IF(HK75>=BL$7*Load_Shape!BK34/$C75*BL$31+(BL$32*$F75+BL$33*$H75)/$C75,IF(FM75-DO75>0,0,INDEX(JJ$7:JJ$45,MATCH(HK75*1000,$HR$7:$HR$45,1))),0),0)","v":7930.2150000000256},{"$f":"MAX(IF(HL75>=BM$7*Load_Shape!BL34/$C75*BM$31+(BM$32*$F75+BM$33*$H75)/$C75,IF(FN75-DP75>0,0,INDEX(JK$7:JK$45,MATCH(HL75*1000,$HR$7:$HR$45,1))),0),0)","v":7930.2150000000256},{"$f":"MAX(IF(HM75>=BN$7*Load_Shape!BM34/$C75*BN$31+(BN$32*$F75+BN$33*$H75)/$C75,IF(FO75-DQ75>0,0,INDEX(JL$7:JL$45,MATCH(HM75*1000,$HR$7:$HR$45,1))),0),0)","v":8219.9349999999977},{"$f":"MAX(IF(HN75>=BO$7*Load_Shape!BN34/$C75*BO$31+(BO$32*$F75+BO$33*$H75)/$C75,IF(FP75-DR75>0,0,INDEX(JM$7:JM$45,MATCH(HN75*1000,$HR$7:$HR$45,1))),0),0)","v":8219.9349999999977},{"$f":"MAX(IF(HO75>=BP$7*Load_Shape!BO34/$C75*BP$31+(BP$32*$F75+BP$33*$H75)/$C75,IF(FQ75-DS75>0,0,INDEX(JN$7:JN$45,MATCH(HO75*1000,$HR$7:$HR$45,1))),0),0)","v":8219.9349999999977},{"$f":"MAX(IF(HP75>=BQ$7*Load_Shape!BP34/$C75*BQ$31+(BQ$32*$F75+BQ$33*$H75)/$C75,IF(FR75-DT75>0,0,INDEX(JO$7:JO$45,MATCH(HP75*1000,$HR$7:$HR$45,1))),0),0)","v":8219.9349999999977},null,null,7250,7250,7250,7250,7250,7250,7250,7250,7250,7250,7250,7250,7250,7250.9024999999965,7250.9024999999965,7250.9024999999965,7250.9024999999965,7250.9024999999965,7250.9024999999965,7250,7250.9024999999965,7250.9024999999965,7250.9024999999965,7250.9024999999965,7250.9024999999965,7250.9024999999965,7250.9024999999965,7500,7500,7500,7500,7529.1774999999907,7529.1774999999907,7529.1774999999907,7930.2150000000256,7930.2150000000256,7930.2150000000256,7930.2150000000256,7930.2150000000256,7930.2150000000256,7930.2150000000256,8219.9349999999977,8219.9349999999977,8219.9349999999977,8219.9349999999977,8219.9349999999977,8219.9349999999977,8219.9349999999977,8658.4949999999953]
[2,3,28,null,2.4787806960768692E-3,3.1963470319634705E-3,3.1963470319634705E-3,3.1963470319634705E-3,3.1963470319634705E-3,-1.1865428875555975E-4,-7.5345633517493067E-5,0,-1.3946842455925193E-6,-1.1887467433963339E-6,3.3446181376718047E-3,3.7806525106104968E-3,4.4546274185451396E-3,4.2768763358407083E-3,4.7144976710132768E-3,null,{"$f":"U$7*Load_Shape!T43/$C84+SUMPRODUCT(U$8:U$21,TRANSPOSE($F84:$S84))/$C84","v":10.091748406762543},{"$f":"V$7*Load_Shape!U43/$C84+SUMPRODUCT(V$8:V$21,TRANSPOSE($F84:$S84))/$C84","v":9.1133652263747198},{"$f":"W$7*Load_Shape!V43/$C84+SUMPRODUCT(W$8:W$21,TRANSPOSE($F84:$S84))/$C84","v":11.232017678786921},{"$f":"X$7*Load_Shape!W43/$C84+SUMPRODUCT(X$8:X$21,TRANSPOSE($F84:$S84))/$C84","v":11.437723005893005},{"$f":"Y$7*Load_Shape!X43/$C84+SUMPRODUCT(Y$8:Y$21,TRANSPOSE($F84:$S84))/$C84","v":11.167428460825903},{"$f":"Z$7*Load_Shape!Y43/$C84+SUMPRODUCT(Z$8:Z$21,TRANSPOSE($F84:$S84))/$C84","v":10.723093156171057},{"$f":"AA$7*Load_Shape!Z43/$C84+SUMPRODUCT(AA$8:AA$21,TRANSPOSE($F84:$S84))/$C84","v":10.404608747169839},{"$f":"AB$7*Load_Shape!AA43/$C84+SUMPRODUCT(AB$8:AB$21,TRANSPOSE($F84:$S84))/$C84","v":10.327191869174284},{"$f":"AC$7*Load_Shape!AB43/$C84+SUMPRODUCT(AC$8:AC$21,TRANSPOSE($F84:$S84))/$C84","v":10.144674390486893},{"$f":"AD$7*Load_Shape!AC43/$C84+SUMPRODUCT(AD$8:AD$21,TRANSPOSE($F84:$S84))/$C84","v":10.178686331223807},{"$f":"AE$7*Load_Shape!AD43/$C84+SUMPRODUCT(AE$8:AE$21,TRANSPOSE($F84:$S84))/$C84","v":10.15961515222264},{"$f":"AF$7*Load_Shape!AE43/$C84+SUMPRODUCT(AF$8:AF$21,TRANSPOSE($F84:$S84))/$C84","v":10.227330953275827},{"$f":"AG$7*Load_Shape!AF43/$C84+SUMPRODUCT(AG$8:AG$21,TRANSPOSE($F84:$S84))/$C84","v":10.271752943202678},{"$f":"AH$7*Load_Shape!AG43/$C84+SUMPRODUCT(AH$8:AH$21,TRANSPOSE($F84:$S84))/$C84","v":12.355632825934759},{"$f":"AI$7*Load_Shape!AH43/$C84+SUMPRODUCT(AI$8:AI$21,TRANSPOSE($F84:$S84))/$C84","v":12.438070082604499},{"$f":"AJ$7*Load_Shape!AI43/$C84+SUMPRODUCT(AJ$8:AJ$21,TRANSPOSE($F84:$S84))/$C84","v":12.501146842515469},{"$f":"AK$7*Load_Shape!AJ43/$C84+SUMPRODUCT(AK$8:AK$21,TRANSPOSE($F84:$S84))/$C84","v":11.884699224351841},{"$f":"AL$7*Load_Shape!AK43/$C84+SUMPRODUCT(AL$8:AL$21,TRANSPOSE($F84:$S84))/$C84","v":11.716725749536147},{"$f":"AM$7*Load_Shape!AL43/$C84+SUMPRODUCT(AM$8:AM$21,TRANSPOSE($F84:$S84))/$C84","v":11.671778927339743},{"$f":"AN$7*Load_Shape!AM43/$C84+SUMPRODUCT(AN$8:AN$21,TRANSPOSE($F84:$S84))/$C84","v":11.609809747208468},{"$f":"AO$7*Load_Shape!AN43/$C84+SUMPRODUCT(AO$8:AO$21,TRANSPOSE($F84:$S84))/$C84","v":11.704103831898721},{"$f":"AP$7*Load_Shape!AO43/$C84+SUMPRODUCT(AP$8:AP$21,TRANSPOSE($F84:$S84))/$C84","v":11.79888155519626},{"$f":"AQ$7*Load_Shape!AP43/$C84+SUMPRODUCT(AQ$8:AQ$21,TRANSPOSE($F84:$S84))/$C84","v":11.894152205096681},{"$f":"AR$7*Load_Shape!AQ43/$C84+SUMPRODUCT(AR$8:AR$21,TRANSPOSE($F84:$S84))/$C84","v":11.989918210150867},{"$f":"AS$7*Load_Shape!AR43/$C84+SUMPRODUCT(AS$8:AS$21,TRANSPOSE($F84:$S84))/$C84","v":12.086180482300582},{"$f":"AT$7*Load_Shape!AS43/$C84+SUMPRODUCT(AT$8:AT$21,TRANSPOSE($F84:$S84))/$C84","v":12.182930785823208},{"$f":"AU$7*Load_Shape!AT43/$C84+SUMPRODUCT(AU$8:AU$21,TRANSPOSE($F84:$S84))/$C84","v":12.280162717750285},{"$f":"AV$7*Load_Shape!AU43/$C84+SUMPRODUCT(AV$8:AV$21,TRANSPOSE($F84:$S84))/$C84","v":12.377914062515051},{"$f":"AW$7*Load_Shape!AV43/$C84+SUMPRODUCT(AW$8:AW$21,TRANSPOSE($F84:$S84))/$C84","v":12.476186854809329},{"$f":"AX$7*Load_Shape!AW43/$C84+SUMPRODUCT(AX$8:AX$21,TRANSPOSE($F84:$S84))/$C84","v":12.574932435699491},{"$f":"AY$7*Load_Shape!AX43/$C84+SUMPRODUCT(AY$8:AY$21,TRANSPOSE($F84:$S84))/$C84","v":12.674180865640293},{"$f":"AZ$7*Load_Shape!AY43/$C84+SUMPRODUCT(AZ$8:AZ$21,TRANSPOSE($F84:$S84))/$C84","v":12.773979425904656},{"$f":"BA$7*Load_Shape!AZ43/$C84+SUMPRODUCT(BA$8:BA$21,TRANSPOSE($F84:$S84))/$C84","v":12.874266325966794},{"$f":"BB$7*Load_Shape!BA43/$C84+SUMPRODUCT(BB$8:BB$21,TRANSPOSE($F84:$S84))/$C84","v":12.975060930454971},{"$f":"BC$7*Load_Shape!BB43/$C84+SUMPRODUCT(BC$8:BC$21,TRANSPOSE($F84:$S84))/$C84","v":13.076398217111047},{"$f":"BD$7*Load_Shape!BC43/$C84+SUMPRODUCT(BD$8:BD$21,TRANSPOSE($F84:$S84))/$C84","v":13.178253487326993},{"$f":"BE$7*Load_Shape!BD43/$C84+SUMPRODUCT(BE$8:BE$21,TRANSPOSE($F84:$S84))/$C84","v":13.280608530700489},{"$f":"BF$7*Load_Shape!BE43/$C84+SUMPRODUCT(BF$8:BF$21,TRANSPOSE($F84:$S84))/$C84","v":13.383492502771272},{"$f":"BG$7*Load_Shape!BF43/$C84+SUMPRODUCT(BG$8:BG$21,TRANSPOSE($F84:$S84))/$C84","v":13.486908980048879},{"$f":"BH$7*Load_Shape!BG43/$C84+SUMPRODUCT(BH$8:BH$21,TRANSPOSE($F84:$S84))/$C84","v":13.590861312356912},{"$f":"BI$7*Load_Shape!BH43/$C84+SUMPRODUCT(BI$8:BI$21,TRANSPOSE($F84:$S84))/$C84","v":13.695379362761322},{"$f":"BJ$7*Load_Shape!BI43/$C84+SUMPRODUCT(BJ$8:BJ$21,TRANSPOSE($F84:$S84))/$C84","v":13.800418141327368},{"$f":"BK$7*Load_Shape!BJ43/$C84+SUMPRODUCT(BK$8:BK$21,TRANSPOSE($F84:$S84))/$C84","v":13.906016632058117},{"$f":"BL$7*Load_Shape!BK43/$C84+SUMPRODUCT(BL$8:BL$21,TRANSPOSE($F84:$S84))/$C84","v":14.012163319008177},{"$f":"BM$7*Load_Shape!BL43/$C84+SUMPRODUCT(BM$8:BM$21,TRANSPOSE($F84:$S84))/$C84","v":14.118836194097424},{"$f":"BN$7*Load_Shape!BM43/$C84+SUMPRODUCT(BN$8:BN$21,TRANSPOSE($F84:$S84))/$C84","v":14.226061968573418},{"$f":"BO$7*Load_Shape!BN43/$C84+SUMPRODUCT(BO$8:BO$21,TRANSPOSE($F84:$S84))/$C84","v":14.333844706602008},{"$f":"BP$7*Load_Shape!BO43/$C84+SUMPRODUCT(BP$8:BP$21,TRANSPOSE($F84:$S84))/$C84","v":14.442187618433694},{"$f":"BQ$7*Load_Shape!BP43/$C84+SUMPRODUCT(BQ$8:BQ$21,TRANSPOSE($F84:$S84))/$C84","v":14.551093933955656},null,{"$f":"INDEX(Hydro_Param!G$27:G$39,$A84)","v":1.9059244844153314},{"$f":"INDEX(Hydro_Param!H$27:H$39,$A84)","v":-0.90592448441533135},{"$f":"INDEX(Hydro_Param!M$27:M$39,$A84)","v":0.68947947551569089},{"$f":"INDEX(Hydro_Param!N$27:N$39,$A84)","v":1.3541697572703926},null,{"$f":"U84+($BS84*MAX($BU84,MIN($BV84,U84/AVERAGE(IF(OFFSET(U84,1-$B84,0,24,1)<$BU84*AVERAGE(OFFSET(U84,1-$B84,0,24,1)),OFFSET($BU84,1-$B84,0,24,1)*AVERAGE(OFFSET(U84,1-$B84,0,24,1)),IF(OFFSET(U84,1-$B84,0,24,1)>$BV84*AVERAGE(OFFSET(U84,1-$B84,0,24,1)),OFFSET($BV84,1-$B84,0,24,1)*AVERAGE(OFFSET(U84,1-$B84,0,24,1)),OFFSET(U84,1-$B84,0,24,1))))))+$BT84)*U$22*INDEX(Hydro_Param!$D$27:$D$39,$A84)/$C84/24","v":8.9028461450965111},{"$f":"V84+($BS84*MAX($BU84,MIN($BV84,V84/AVERAGE(IF(OFFSET(V84,1-$B84,0,24,1)<$BU84*AVERAGE(OFFSET(V84,1-$B84,0,24,1)),OFFSET($BU84,1-$B84,0,24,1)*AVERAGE(OFFSET(V84,1-$B84,0,24,1)),IF(OFFSET(V84,1-$B84,0,24,1)>$BV84*AVERAGE(OFFSET(V84,1-$B84,0,24,1)),OFFSET($BV84,1-$B84,0,24,1)*AVERAGE(OFFSET(V84,1-$B84,0,24,1)),OFFSET(V84,1-$B84,0,24,1))))))+$BT84)*V$22*INDEX(Hydro_Param!$D$27:$D$39,$A84)/$C84/24","v":7.946782664530005},{"$f":"W84+($BS84*MAX($BU84,MIN($BV84,W84/AVERAGE(IF(OFFSET(W84,1-$B84,0,24,1)<$BU84*AVERAGE(OFFSET(W84,1-$B84,0,24,1)),OFFSET($BU84,1-$B84,0,24,1)*AVERAGE(OFFSET(W84,1-$B84,0,24,1)),IF(OFFSET(W84,1-$B84,0,24,1)>$BV84*AVERAGE(OFFSET(W84,1-$B84,0,24,1)),OFFSET($BV84,1-$B84,0,24,1)*AVERAGE(OFFSET(W84,1-$B84,0,24,1)),OFFSET(W84,1-$B84,0,24,1))))))+$BT84)*W$22*INDEX(Hydro_Param!$D$27:$D$39,$A84)/$C84/24","v":9.8141312395033999},{"$f":"X84+($BS84*MAX($BU84,MIN($BV84,X84/AVERAGE(IF(OFFSET(X84,1-$B84,0,24,1)<$BU84*AVERAGE(OFFSET(X84,1-$B84,0,24,1)),OFFSET($BU84,1-$B84,0,24,1)*AVERAGE(OFFSET(X84,1-$B84,0,24,1)),IF(OFFSET(X84,1-$B84,0,24,1)>$BV84*AVERAGE(OFFSET(X84,1-$B84,0,24,1)),OFFSET($BV84,1-$B84,0,24,1)*AVERAGE(OFFSET(X84,1-$B84,0,24,1)),OFFSET(X84,1-$B84,0,24,1))))))+$BT84)*X$22*INDEX(Hydro_Param!$D$27:$D$39,$A84)/$C84/24","v":9.8036426528393417},{"$f":"Y84+($BS84*MAX($BU84,MIN($BV84,Y84/AVERAGE(IF(OFFSET(Y84,1-$B84,0,24,1)<$BU84*AVERAGE(OFFSET(Y84,1-$B84,0,24,1)),OFFSET($BU84,1-$B84,0,24,1)*AVERAGE(OFFSET(Y84,1-$B84,0,24,1)),IF(OFFSET(Y84,1-$B84,0,24,1)>$BV84*AVERAGE(OFFSET(Y84,1-$B84,0,24,1)),OFFSET($BV84,1-$B84,0,24,1)*AVERAGE(OFFSET(Y84,1-$B84,0,24,1)),OFFSET(Y84,1-$B84,0,24,1))))))+$BT84)*Y$22*INDEX(Hydro_Param!$D$27:$D$39,$A84)/$C84/24","v":9.417196541850771},{"$f":"Z84+($BS84*MAX($BU84,MIN($BV84,Z84/AVERAGE(IF(OFFSET(Z84,1-$B84,0,24,1)<$BU84*AVERAGE(OFFSET(Z84,1-$B84,0,24,1)),OFFSET($BU84,1-$B84,0,24,1)*AVERAGE(OFFSET(Z84,1-$B84,0,24,1)),IF(OFFSET(Z84,1-$B84,0,24,1)>$BV84*AVERAGE(OFFSET(Z84,1-$B84,0,24,1)),OFFSET($BV84,1-$B84,0,24,1)*AVERAGE(OFFSET(Z84,1-$B84,0,24,1)),OFFSET(Z84,1-$B84,0,24,1))))))+$BT84)*Z$22*INDEX(Hydro_Param!$D$27:$D$39,$A84)/$C84/24","v":8.815186730920038},{"$f":"AA84+($BS84*MAX($BU84,MIN($BV84,AA84/AVERAGE(IF(OFFSET(AA84,1-$B84,0,24,1)<$BU84*AVERAGE(OFFSET(AA84,1-$B84,0,24,1)),OFFSET($BU84,1-$B84,0,24,1)*AVERAGE(OFFSET(AA84,1-$B84,0,24,1)),IF(OFFSET(AA84,1-$B84,0,24,1)>$BV84*AVERAGE(OFFSET(AA84,1-$B84,0,24,1)),OFFSET($BV84,1-$B84,0,24,1)*AVERAGE(OFFSET(AA84,1-$B84,0,24,1)),OFFSET(AA84,1-$B84,0,24,1))))))+$BT84)*AA$22*INDEX(Hydro_Param!$D$27:$D$39,$A84)/$C84/24","v":8.2729330678371511},{"$f":"AB84+($BS84*MAX($BU84,MIN($BV84,AB84/AVERAGE(IF(OFFSET(AB84,1-$B84,0,24,1)<$BU84*AVERAGE(OFFSET(AB84,1-$B84,0,24,1)),OFFSET($BU84,1-$B84,0,24,1)*AVERAGE(OFFSET(AB84,1-$B84,0,24,1)),IF(OFFSET(AB84,1-$B84,0,24,1)>$BV84*AVERAGE(OFFSET(AB84,1-$B84,0,24,1)),OFFSET($BV84,1-$B84,0,24,1)*AVERAGE(OFFSET(AB84,1-$B84,0,24,1)),OFFSET(AB84,1-$B84,0,24,1))))))+$BT84)*AB$22*INDEX(Hydro_Param!$D$27:$D$39,$A84)/$C84/24","v":8.0876703373713728},{"$f":"AC84+($BS84*MAX($BU84,MIN($BV84,AC84/AVERAGE(IF(OFFSET(AC84,1-$B84,0,24,1)<$BU84*AVERAGE(OFFSET(AC84,1-$B84,0,24,1)),OFFSET($BU84,1-$B84,0,24,1)*AVERAGE(OFFSET(AC84,1-$B84,0,24,1)),IF(OFFSET(AC84,1-$B84,0,24,1)>$BV84*AVERAGE(OFFSET(AC84,1-$B84,0,24,1)),OFFSET($BV84,1-$B84,0,24,1)*AVERAGE(OFFSET(AC84,1-$B84,0,24,1)),OFFSET(AC84,1-$B84,0,24,1))))))+$BT84)*AC$22*INDEX(Hydro_Param!$D$27:$D$39,$A84)/$C84/24","v":7.8005301995065537},{"$f":"AD84+($BS84*MAX($BU84,MIN($BV84,AD84/AVERAGE(IF(OFFSET(AD84,1-$B84,0,24,1)<$BU84*AVERAGE(OFFSET(AD84,1-$B84,0,24,1)),OFFSET($BU84,1-$B84,0,24,1)*AVERAGE(OFFSET(AD84,1-$B84,0,24,1)),IF(OFFSET(AD84,1-$B84,0,24,1)>$BV84*AVERAGE(OFFSET(AD84,1-$B84,0,24,1)),OFFSET($BV84,1-$B84,0,24,1)*AVERAGE(OFFSET(AD84,1-$B84,0,24,1)),OFFSET(AD84,1-$B84,0,24,1))))))+$BT84)*AD$22*INDEX(Hydro_Param!$D$27:$D$39,$A84)/$C84/24","v":7.6793461777057335},{"$f":"AE84+($BS84*MAX($BU84,MIN($BV84,AE84/AVERAGE(IF(OFFSET(AE84,1-$B84,0,24,1)<$BU84*AVERAGE(OFFSET(AE84,1-$B84,0,24,1)),OFFSET($BU84,1-$B84,0,24,1)*AVERAGE(OFFSET(AE84,1-$B84,0,24,1)),IF(OFFSET(AE84,1-$B84,0,24,1)>$BV84*AVERAGE(OFFSET(AE84,1-$B84,0,24,1)),OFFSET($BV84,1-$B84,0,24,1)*AVERAGE(OFFSET(AE84,1-$B84,0,24,1)),OFFSET(AE84,1-$B84,0,24,1))))))+$BT84)*AE$22*INDEX(Hydro_Param!$D$27:$D$39,$A84)/$C84/24","v":7.5343501369088308},{"$f":"AF84+($BS84*MAX($BU84,MIN($BV84,AF84/AVERAGE(IF(OFFSET(AF84,1-$B84,0,24,1)<$BU84*AVERAGE(OFFSET(AF84,1-$B84,0,24,1)),OFFSET($BU84,1-$B84,0,24,1)*AVERAGE(OFFSET(AF84,1-$B84,0,24,1)),IF(OFFSET(AF84,1-$B84,0,24,1)>$BV84*AVERAGE(OFFSET(AF84,1-$B84,0,24,1)),OFFSET($BV84,1-$B84,0,24,1)*AVERAGE(OFFSET(AF84,1-$B84,0,24,1)),OFFSET(AF84,1-$B84,0,24,1))))))+$BT84)*AF$22*INDEX(Hydro_Param!$D$27:$D$39,$A84)/$C84/24","v":7.5767679988944856},{"$f":"AG84+($BS84*MAX($BU84,MIN($BV84,AG84/AVERAGE(IF(OFFSET(AG84,1-$B84,0,24,1)<$BU84*AVERAGE(OFFSET(AG84,1-$B84,0,24,1)),OFFSET($BU84,1-$B84,0,24,1)*AVERAGE(OFFSET(AG84,1-$B84,0,24,1)),IF(OFFSET(AG84,1-$B84,0,24,1)>$BV84*AVERAGE(OFFSET(AG84,1-$B84,0,24,1)),OFFSET($BV84,1-$B84,0,24,1)*AVERAGE(OFFSET(AG84,1-$B84,0,24,1)),OFFSET(AG84,1-$B84,0,24,1))))))+$BT84)*AG$22*INDEX(Hydro_Param!$D$27:$D$39,$A84)/$C84/24","v":7.5885401970348543},{"$f":"AH84+($BS84*MAX($BU84,MIN($BV84,AH84/AVERAGE(IF(OFFSET(AH84,1-$B84,0,24,1)<$BU84*AVERAGE(OFFSET(AH84,1-$B84,0,24,1)),OFFSET($BU84,1-$B84,0,24,1)*AVERAGE(OFFSET(AH84,1-$B84,0,24,1)),IF(OFFSET(AH84,1-$B84,0,24,1)>$BV84*AVERAGE(OFFSET(AH84,1-$B84,0,24,1)),OFFSET($BV84,1-$B84,0,24,1)*AVERAGE(OFFSET(AH84,1-$B84,0,24,1)),OFFSET(AH84,1-$B84,0,24,1))))))+$BT84)*AH$22*INDEX(Hydro_Param!$D$27:$D$39,$A84)/$C84/24","v":9.6068946035658946},{"$f":"AI84+($BS84*MAX($BU84,MIN($BV84,AI84/AVERAGE(IF(OFFSET(AI84,1-$B84,0,24,1)<$BU84*AVERAGE(OFFSET(AI84,1-$B84,0,24,1)),OFFSET($BU84,1-$B84,0,24,1)*AVERAGE(OFFSET(AI84,1-$B84,0,24,1)),IF(OFFSET(AI84,1-$B84,0,24,1)>$BV84*AVERAGE(OFFSET(AI84,1-$B84,0,24,1)),OFFSET($BV84,1-$B84,0,24,1)*AVERAGE(OFFSET(AI84,1-$B84,0,24,1)),OFFSET(AI84,1-$B84,0,24,1))))))+$BT84)*AI$22*INDEX(Hydro_Param!$D$27:$D$39,$A84)/$C84/24","v":9.6499480382158929},{"$f":"AJ84+($BS84*MAX($BU84,MIN($BV84,AJ84/AVERAGE(IF(OFFSET(AJ84,1-$B84,0,24,1)<$BU84*AVERAGE(OFFSET(AJ84,1-$B84,0,24,1)),OFFSET($BU84,1-$B84,0,24,1)*AVERAGE(OFFSET(AJ84,1-$B84,0,24,1)),IF(OFFSET(AJ84,1-$B84,0,24,1)>$BV84*AVERAGE(OFFSET(AJ84,1-$B84,0,24,1)),OFFSET($BV84,1-$B84,0,24,1)*AVERAGE(OFFSET(AJ84,1-$B84,0,24,1)),OFFSET(AJ84,1-$B84,0,24,1))))))+$BT84)*AJ$22*INDEX(Hydro_Param!$D$27:$D$39,$A84)/$C84/24","v":9.6092311258585159},{"$f":"AK84+($BS84*MAX($BU84,MIN($BV84,AK84/AVERAGE(IF(OFFSET(AK84,1-$B84,0,24,1)<$BU84*AVERAGE(OFFSET(AK84,1-$B84,0,24,1)),OFFSET($BU84,1-$B84,0,24,1)*AVERAGE(OFFSET(AK84,1-$B84,0,24,1)),IF(OFFSET(AK84,1-$B84,0,24,1)>$BV84*AVERAGE(OFFSET(AK84,1-$B84,0,24,1)),OFFSET($BV84,1-$B84,0,24,1)*AVERAGE(OFFSET(AK84,1-$B84,0,24,1)),OFFSET(AK84,1-$B84,0,24,1))))))+$BT84)*AK$22*INDEX(Hydro_Param!$D$27:$D$39,$A84)/$C84/24","v":8.9665863905616199},{"$f":"AL84+($BS84*MAX($BU84,MIN($BV84,AL84/AVERAGE(IF(OFFSET(AL84,1-$B84,0,24,1)<$BU84*AVERAGE(OFFSET(AL84,1-$B84,0,24,1)),OFFSET($BU84,1-$B84,0,24,1)*AVERAGE(OFFSET(AL84,1-$B84,0,24,1)),IF(OFFSET(AL84,1-$B84,0,24,1)>$BV84*AVERAGE(OFFSET(AL84,1-$B84,0,24,1)),OFFSET($BV84,1-$B84,0,24,1)*AVERAGE(OFFSET(AL84,1-$B84,0,24,1)),OFFSET(AL84,1-$B84,0,24,1))))))+$BT84)*AL$22*INDEX(Hydro_Param!$D$27:$D$39,$A84)/$C84/24","v":8.7045866550998614},{"$f":"AM84+($BS84*MAX($BU84,MIN($BV84,AM84/AVERAGE(IF(OFFSET(AM84,1-$B84,0,24,1)<$BU84*AVERAGE(OFFSET(AM84,1-$B84,0,24,1)),OFFSET($BU84,1-$B84,0,24,1)*AVERAGE(OFFSET(AM84,1-$B84,0,24,1)),IF(OFFSET(AM84,1-$B84,0,24,1)>$BV84*AVERAGE(OFFSET(AM84,1-$B84,0,24,1)),OFFSET($BV84,1-$B84,0,24,1)*AVERAGE(OFFSET(AM84,1-$B84,0,24,1)),OFFSET(AM84,1-$B84,0,24,1))))))+$BT84)*AM$22*INDEX(Hydro_Param!$D$27:$D$39,$A84)/$C84/24","v":8.5571642578518539},{"$f":"AN84+($BS84*MAX($BU84,MIN($BV84,AN84/AVERAGE(IF(OFFSET(AN84,1-$B84,0,24,1)<$BU84*AVERAGE(OFFSET(AN84,1-$B84,0,24,1)),OFFSET($BU84,1-$B84,0,24,1)*AVERAGE(OFFSET(AN84,1-$B84,0,24,1)),IF(OFFSET(AN84,1-$B84,0,24,1)>$BV84*AVERAGE(OFFSET(AN84,1-$B84,0,24,1)),OFFSET($BV84,1-$B84,0,24,1)*AVERAGE(OFFSET(AN84,1-$B84,0,24,1)),OFFSET(AN84,1-$B84,0,24,1))))))+$BT84)*AN$22*INDEX(Hydro_Param!$D$27:$D$39,$A84)/$C84/24","v":8.5098375573312257},{"$f":"AO84+($BS84*MAX($BU84,MIN($BV84,AO84/AVERAGE(IF(OFFSET(AO84,1-$B84,0,24,1)<$BU84*AVERAGE(OFFSET(AO84,1-$B84,0,24,1)),OFFSET($BU84,1-$B84,0,24,1)*AVERAGE(OFFSET(AO84,1-$B84,0,24,1)),IF(OFFSET(AO84,1-$B84,0,24,1)>$BV84*AVERAGE(OFFSET(AO84,1-$B84,0,24,1)),OFFSET($BV84,1-$B84,0,24,1)*AVERAGE(OFFSET(AO84,1-$B84,0,24,1)),OFFSET(AO84,1-$B84,0,24,1))))))+$BT84)*AO$22*INDEX(Hydro_Param!$D$27:$D$39,$A84)/$C84/24","v":8.6246047750039452},{"$f":"AP84+($BS84*MAX($BU84,MIN($BV84,AP84/AVERAGE(IF(OFFSET(AP84,1-$B84,0,24,1)<$BU84*AVERAGE(OFFSET(AP84,1-$B84,0,24,1)),OFFSET($BU84,1-$B84,0,24,1)*AVERAGE(OFFSET(AP84,1-$B84,0,24,1)),IF(OFFSET(AP84,1-$B84,0,24,1)>$BV84*AVERAGE(OFFSET(AP84,1-$B84,0,24,1)),OFFSET($BV84,1-$B84,0,24,1)*AVERAGE(OFFSET(AP84,1-$B84,0,24,1)),OFFSET(AP84,1-$B84,0,24,1))))))+$BT84)*AP$22*INDEX(Hydro_Param!$D$27:$D$39,$A84)/$C84/24","v":8.7385809630037983},{"$f":"AQ84+($BS84*MAX($BU84,MIN($BV84,AQ84/AVERAGE(IF(OFFSET(AQ84,1-$B84,0,24,1)<$BU84*AVERAGE(OFFSET(AQ84,1-$B84,0,24,1)),OFFSET($BU84,1-$B84,0,24,1)*AVERAGE(OFFSET(AQ84,1-$B84,0,24,1)),IF(OFFSET(AQ84,1-$B84,0,24,1)>$BV84*AVERAGE(OFFSET(AQ84,1-$B84,0,24,1)),OFFSET($BV84,1-$B84,0,24,1)*AVERAGE(OFFSET(AQ84,1-$B84,0,24,1)),OFFSET(AQ84,1-$B84,0,24,1))))))+$BT84)*AQ$22*INDEX(Hydro_Param!$D$27:$D$39,$A84)/$C84/24","v":8.8479634157280191},{"$f":"AR84+($BS84*MAX($BU84,MIN($BV84,AR84/AVERAGE(IF(OFFSET(AR84,1-$B84,0,24,1)<$BU84*AVERAGE(OFFSET(AR84,1-$B84,0,24,1)),OFFSET($BU84,1-$B84,0,24,1)*AVERAGE(OFFSET(AR84,1-$B84,0,24,1)),IF(OFFSET(AR84,1-$B84,0,24,1)>$BV84*AVERAGE(OFFSET(AR84,1-$B84,0,24,1)),OFFSET($BV84,1-$B84,0,24,1)*AVERAGE(OFFSET(AR84,1-$B84,0,24,1)),OFFSET(AR84,1-$B84,0,24,1))))))+$BT84)*AR$22*INDEX(Hydro_Param!$D$27:$D$39,$A84)/$C84/24","v":8.952872202467379},{"$f":"AS84+($BS84*MAX($BU84,MIN($BV84,AS84/AVERAGE(IF(OFFSET(AS84,1-$B84,0,24,1)<$BU84*AVERAGE(OFFSET(AS84,1-$B84,0,24,1)),OFFSET($BU84,1-$B84,0,24,1)*AVERAGE(OFFSET(AS84,1-$B84,0,24,1)),IF(OFFSET(AS84,1-$B84,0,24,1)>$BV84*AVERAGE(OFFSET(AS84,1-$B84,0,24,1)),OFFSET($BV84,1-$B84,0,24,1)*AVERAGE(OFFSET(AS84,1-$B84,0,24,1)),OFFSET(AS84,1-$B84,0,24,1))))))+$BT84)*AS$22*INDEX(Hydro_Param!$D$27:$D$39,$A84)/$C84/24","v":9.0543531140533666},{"$f":"AT84+($BS84*MAX($BU84,MIN($BV84,AT84/AVERAGE(IF(OFFSET(AT84,1-$B84,0,24,1)<$BU84*AVERAGE(OFFSET(AT84,1-$B84,0,24,1)),OFFSET($BU84,1-$B84,0,24,1)*AVERAGE(OFFSET(AT84,1-$B84,0,24,1)),IF(OFFSET(AT84,1-$B84,0,24,1)>$BV84*AVERAGE(OFFSET(AT84,1-$B84,0,24,1)),OFFSET($BV84,1-$B84,0,24,1)*AVERAGE(OFFSET(AT84,1-$B84,0,24,1)),OFFSET(AT84,1-$B84,0,24,1))))))+$BT84)*AT$22*INDEX(Hydro_Param!$D$27:$D$39,$A84)/$C84/24","v":9.1598523983073541},{"$f":"AU84+($BS84*MAX($BU84,MIN($BV84,AU84/AVERAGE(IF(OFFSET(AU84,1-$B84,0,24,1)<$BU84*AVERAGE(OFFSET(AU84,1-$B84,0,24,1)),OFFSET($BU84,1-$B84,0,24,1)*AVERAGE(OFFSET(AU84,1-$B84,0,24,1)),IF(OFFSET(AU84,1-$B84,0,24,1)>$BV84*AVERAGE(OFFSET(AU84,1-$B84,0,24,1)),OFFSET($BV84,1-$B84,0,24,1)*AVERAGE(OFFSET(AU84,1-$B84,0,24,1)),OFFSET(AU84,1-$B84,0,24,1))))))+$BT84)*AU$22*INDEX(Hydro_Param!$D$27:$D$39,$A84)/$C84/24","v":9.2753650622490671},{"$f":"AV84+($BS84*MAX($BU84,MIN($BV84,AV84/AVERAGE(IF(OFFSET(AV84,1-$B84,0,24,1)<$BU84*AVERAGE(OFFSET(AV84,1-$B84,0,24,1)),OFFSET($BU84,1-$B84,0,24,1)*AVERAGE(OFFSET(AV84,1-$B84,0,24,1)),IF(OFFSET(AV84,1-$B84,0,24,1)>$BV84*AVERAGE(OFFSET(AV84,1-$B84,0,24,1)),OFFSET($BV84,1-$B84,0,24,1)*AVERAGE(OFFSET(AV84,1-$B84,0,24,1)),OFFSET(AV84,1-$B84,0,24,1))))))+$BT84)*AV$22*INDEX(Hydro_Param!$D$27:$D$39,$A84)/$C84/24","v":9.378443288622746},{"$f":"AW84+($BS84*MAX($BU84,MIN($BV84,AW84/AVERAGE(IF(OFFSET(AW84,1-$B84,0,24,1)<$BU84*AVERAGE(OFFSET(AW84,1-$B84,0,24,1)),OFFSET($BU84,1-$B84,0,24,1)*AVERAGE(OFFSET(AW84,1-$B84,0,24,1)),IF(OFFSET(AW84,1-$B84,0,24,1)>$BV84*AVERAGE(OFFSET(AW84,1-$B84,0,24,1)),OFFSET($BV84,1-$B84,0,24,1)*AVERAGE(OFFSET(AW84,1-$B84,0,24,1)),OFFSET(AW84,1-$B84,0,24,1))))))+$BT84)*AW$22*INDEX(Hydro_Param!$D$27:$D$39,$A84)/$C84/24","v":9.4713298498839933},{"$f":"AX84+($BS84*MAX($BU84,MIN($BV84,AX84/AVERAGE(IF(OFFSET(AX84,1-$B84,0,24,1)<$BU84*AVERAGE(OFFSET(AX84,1-$B84,0,24,1)),OFFSET($BU84,1-$B84,0,24,1)*AVERAGE(OFFSET(AX84,1-$B84,0,24,1)),IF(OFFSET(AX84,1-$B84,0,24,1)>$BV84*AVERAGE(OFFSET(AX84,1-$B84,0,24,1)),OFFSET($BV84,1-$B84,0,24,1)*AVERAGE(OFFSET(AX84,1-$B84,0,24,1)),OFFSET(AX84,1-$B84,0,24,1))))))+$BT84)*AX$22*INDEX(Hydro_Param!$D$27:$D$39,$A84)/$C84/24","v":9.5836652722984361},{"$f":"AY84+($BS84*MAX($BU84,MIN($BV84,AY84/AVERAGE(IF(OFFSET(AY84,1-$B84,0,24,1)<$BU84*AVERAGE(OFFSET(AY84,1-$B84,0,24,1)),OFFSET($BU84,1-$B84,0,24,1)*AVERAGE(OFFSET(AY84,1-$B84,0,24,1)),IF(OFFSET(AY84,1-$B84,0,24,1)>$BV84*AVERAGE(OFFSET(AY84,1-$B84,0,24,1)),OFFSET($BV84,1-$B84,0,24,1)*AVERAGE(OFFSET(AY84,1-$B84,0,24,1)),OFFSET(AY84,1-$B84,0,24,1))))))+$BT84)*AY$22*INDEX(Hydro_Param!$D$27:$D$39,$A84)/$C84/24","v":9.6993585647822886},{"$f":"AZ84+($BS84*MAX($BU84,MIN($BV84,AZ84/AVERAGE(IF(OFFSET(AZ84,1-$B84,0,24,1)<$BU84*AVERAGE(OFFSET(AZ84,1-$B84,0,24,1)),OFFSET($BU84,1-$B84,0,24,1)*AVERAGE(OFFSET(AZ84,1-$B84,0,24,1)),IF(OFFSET(AZ84,1-$B84,0,24,1)>$BV84*AVERAGE(OFFSET(AZ84,1-$B84,0,24,1)),OFFSET($BV84,1-$B84,0,24,1)*AVERAGE(OFFSET(AZ84,1-$B84,0,24,1)),OFFSET(AZ84,1-$B84,0,24,1))))))+$BT84)*AZ$22*INDEX(Hydro_Param!$D$27:$D$39,$A84)/$C84/24","v":9.7908871807711133},{"$f":"BA84+($BS84*MAX($BU84,MIN($BV84,BA84/AVERAGE(IF(OFFSET(BA84,1-$B84,0,24,1)<$BU84*AVERAGE(OFFSET(BA84,1-$B84,0,24,1)),OFFSET($BU84,1-$B84,0,24,1)*AVERAGE(OFFSET(BA84,1-$B84,0,24,1)),IF(OFFSET(BA84,1-$B84,0,24,1)>$BV84*AVERAGE(OFFSET(BA84,1-$B84,0,24,1)),OFFSET($BV84,1-$B84,0,24,1)*AVERAGE(OFFSET(BA84,1-$B84,0,24,1)),OFFSET(BA84,1-$B84,0,24,1))))))+$BT84)*BA$22*INDEX(Hydro_Param!$D$27:$D$39,$A84)/$C84/24","v":9.8989152544004337},{"$f":"BB84+($BS84*MAX($BU84,MIN($BV84,BB84/AVERAGE(IF(OFFSET(BB84,1-$B84,0,24,1)<$BU84*AVERAGE(OFFSET(BB84,1-$B84,0,24,1)),OFFSET($BU84,1-$B84,0,24,1)*AVERAGE(OFFSET(BB84,1-$B84,0,24,1)),IF(OFFSET(BB84,1-$B84,0,24,1)>$BV84*AVERAGE(OFFSET(BB84,1-$B84,0,24,1)),OFFSET($BV84,1-$B84,0,24,1)*AVERAGE(OFFSET(BB84,1-$B84,0,24,1)),OFFSET(BB84,1-$B84,0,24,1))))))+$BT84)*BB$22*INDEX(Hydro_Param!$D$27:$D$39,$A84)/$C84/24","v":10.012945529238749},{"$f":"BC84+($BS84*MAX($BU84,MIN($BV84,BC84/AVERAGE(IF(OFFSET(BC84,1-$B84,0,24,1)<$BU84*AVERAGE(OFFSET(BC84,1-$B84,0,24,1)),OFFSET($BU84,1-$B84,0,24,1)*AVERAGE(OFFSET(BC84,1-$B84,0,24,1)),IF(OFFSET(BC84,1-$B84,0,24,1)>$BV84*AVERAGE(OFFSET(BC84,1-$B84,0,24,1)),OFFSET($BV84,1-$B84,0,24,1)*AVERAGE(OFFSET(BC84,1-$B84,0,24,1)),OFFSET(BC84,1-$B84,0,24,1))))))+$BT84)*BC$22*INDEX(Hydro_Param!$D$27:$D$39,$A84)/$C84/24","v":10.113454798858005},{"$f":"BD84+($BS84*MAX($BU84,MIN($BV84,BD84/AVERAGE(IF(OFFSET(BD84,1-$B84,0,24,1)<$BU84*AVERAGE(OFFSET(BD84,1-$B84,0,24,1)),OFFSET($BU84,1-$B84,0,24,1)*AVERAGE(OFFSET(BD84,1-$B84,0,24,1)),IF(OFFSET(BD84,1-$B84,0,24,1)>$BV84*AVERAGE(OFFSET(BD84,1-$B84,0,24,1)),OFFSET($BV84,1-$B84,0,24,1)*AVERAGE(OFFSET(BD84,1-$B84,0,24,1)),OFFSET(BD84,1-$B84,0,24,1))))))+$BT84)*BD$22*INDEX(Hydro_Param!$D$27:$D$39,$A84)/$C84/24","v":10.21743340763023},{"$f":"BE84+($BS84*MAX($BU84,MIN($BV84,BE84/AVERAGE(IF(OFFSET(BE84,1-$B84,0,24,1)<$BU84*AVERAGE(OFFSET(BE84,1-$B84,0,24,1)),OFFSET($BU84,1-$B84,0,24,1)*AVERAGE(OFFSET(BE84,1-$B84,0,24,1)),IF(OFFSET(BE84,1-$B84,0,24,1)>$BV84*AVERAGE(OFFSET(BE84,1-$B84,0,24,1)),OFFSET($BV84,1-$B84,0,24,1)*AVERAGE(OFFSET(BE84,1-$B84,0,24,1)),OFFSET(BE84,1-$B84,0,24,1))))))+$BT84)*BE$22*INDEX(Hydro_Param!$D$27:$D$39,$A84)/$C84/24","v":10.337398819352879},{"$f":"BF84+($BS84*MAX($BU84,MIN($BV84,BF84/AVERAGE(IF(OFFSET(BF84,1-$B84,0,24,1)<$BU84*AVERAGE(OFFSET(BF84,1-$B84,0,24,1)),OFFSET($BU84,1-$B84,0,24,1)*AVERAGE(OFFSET(BF84,1-$B84,0,24,1)),IF(OFFSET(BF84,1-$B84,0,24,1)>$BV84*AVERAGE(OFFSET(BF84,1-$B84,0,24,1)),OFFSET($BV84,1-$B84,0,24,1)*AVERAGE(OFFSET(BF84,1-$B84,0,24,1)),OFFSET(BF84,1-$B84,0,24,1))))))+$BT84)*BF$22*INDEX(Hydro_Param!$D$27:$D$39,$A84)/$C84/24","v":10.457491851580052},{"$f":"BG84+($BS84*MAX($BU84,MIN($BV84,BG84/AVERAGE(IF(OFFSET(BG84,1-$B84,0,24,1)<$BU84*AVERAGE(OFFSET(BG84,1-$B84,0,24,1)),OFFSET($BU84,1-$B84,0,24,1)*AVERAGE(OFFSET(BG84,1-$B84,0,24,1)),IF(OFFSET(BG84,1-$B84,0,24,1)>$BV84*AVERAGE(OFFSET(BG84,1-$B84,0,24,1)),OFFSET($BV84,1-$B84,0,24,1)*AVERAGE(OFFSET(BG84,1-$B84,0,24,1)),OFFSET(BG84,1-$B84,0,24,1))))))+$BT84)*BG$22*INDEX(Hydro_Param!$D$27:$D$39,$A84)/$C84/24","v":10.577417808434726},{"$f":"BH84+($BS84*MAX($BU84,MIN($BV84,BH84/AVERAGE(IF(OFFSET(BH84,1-$B84,0,24,1)<$BU84*AVERAGE(OFFSET(BH84,1-$B84,0,24,1)),OFFSET($BU84,1-$B84,0,24,1)*AVERAGE(OFFSET(BH84,1-$B84,0,24,1)),IF(OFFSET(BH84,1-$B84,0,24,1)>$BV84*AVERAGE(OFFSET(BH84,1-$B84,0,24,1)),OFFSET($BV84,1-$B84,0,24,1)*AVERAGE(OFFSET(BH84,1-$B84,0,24,1)),OFFSET(BH84,1-$B84,0,24,1))))))+$BT84)*BH$22*INDEX(Hydro_Param!$D$27:$D$39,$A84)/$C84/24","v":10.697037448770393},{"$f":"BI84+($BS84*MAX($BU84,MIN($BV84,BI84/AVERAGE(IF(OFFSET(BI84,1-$B84,0,24,1)<$BU84*AVERAGE(OFFSET(BI84,1-$B84,0,24,1)),OFFSET($BU84,1-$B84,0,24,1)*AVERAGE(OFFSET(BI84,1-$B84,0,24,1)),IF(OFFSET(BI84,1-$B84,0,24,1)>$BV84*AVERAGE(OFFSET(BI84,1-$B84,0,24,1)),OFFSET($BV84,1-$B84,0,24,1)*AVERAGE(OFFSET(BI84,1-$B84,0,24,1)),OFFSET(BI84,1-$B84,0,24,1))))))+$BT84)*BI$22*INDEX(Hydro_Param!$D$27:$D$39,$A84)/$C84/24","v":10.801318056775004},{"$f":"BJ84+($BS84*MAX($BU84,MIN($BV84,BJ84/AVERAGE(IF(OFFSET(BJ84,1-$B84,0,24,1)<$BU84*AVERAGE(OFFSET(BJ84,1-$B84,0,24,1)),OFFSET($BU84,1-$B84,0,24,1)*AVERAGE(OFFSET(BJ84,1-$B84,0,24,1)),IF(OFFSET(BJ84,1-$B84,0,24,1)>$BV84*AVERAGE(OFFSET(BJ84,1-$B84,0,24,1)),OFFSET($BV84,1-$B84,0,24,1)*AVERAGE(OFFSET(BJ84,1-$B84,0,24,1)),OFFSET(BJ84,1-$B84,0,24,1))))))+$BT84)*BJ$22*INDEX(Hydro_Param!$D$27:$D$39,$A84)/$C84/24","v":10.917555140704657},{"$f":"BK84+($BS84*MAX($BU84,MIN($BV84,BK84/AVERAGE(IF(OFFSET(BK84,1-$B84,0,24,1)<$BU84*AVERAGE(OFFSET(BK84,1-$B84,0,24,1)),OFFSET($BU84,1-$B84,0,24,1)*AVERAGE(OFFSET(BK84,1-$B84,0,24,1)),IF(OFFSET(BK84,1-$B84,0,24,1)>$BV84*AVERAGE(OFFSET(BK84,1-$B84,0,24,1)),OFFSET($BV84,1-$B84,0,24,1)*AVERAGE(OFFSET(BK84,1-$B84,0,24,1)),OFFSET(BK84,1-$B84,0,24,1))))))+$BT84)*BK$22*INDEX(Hydro_Param!$D$27:$D$39,$A84)/$C84/24","v":11.025616085656278},{"$f":"BL84+($BS84*MAX($BU84,MIN($BV84,BL84/AVERAGE(IF(OFFSET(BL84,1-$B84,0,24,1)<$BU84*AVERAGE(OFFSET(BL84,1-$B84,0,24,1)),OFFSET($BU84,1-$B84,0,24,1)*AVERAGE(OFFSET(BL84,1-$B84,0,24,1)),IF(OFFSET(BL84,1-$B84,0,24,1)>$BV84*AVERAGE(OFFSET(BL84,1-$B84,0,24,1)),OFFSET($BV84,1-$B84,0,24,1)*AVERAGE(OFFSET(BL84,1-$B84,0,24,1)),OFFSET(BL84,1-$B84,0,24,1))))))+$BT84)*BL$22*INDEX(Hydro_Param!$D$27:$D$39,$A84)/$C84/24","v":11.133740925677536},{"$f":"BM84+($BS84*MAX($BU84,MIN($BV84,BM84/AVERAGE(IF(OFFSET(BM84,1-$B84,0,24,1)<$BU84*AVERAGE(OFFSET(BM84,1-$B84,0,24,1)),OFFSET($BU84,1-$B84,0,24,1)*AVERAGE(OFFSET(BM84,1-$B84,0,24,1)),IF(OFFSET(BM84,1-$B84,0,24,1)>$BV84*AVERAGE(OFFSET(BM84,1-$B84,0,24,1)),OFFSET($BV84,1-$B84,0,24,1)*AVERAGE(OFFSET(BM84,1-$B84,0,24,1)),OFFSET(BM84,1-$B84,0,24,1))))))+$BT84)*BM$22*INDEX(Hydro_Param!$D$27:$D$39,$A84)/$C84/24","v":11.254342199366599},{"$f":"BN84+($BS84*MAX($BU84,MIN($BV84,BN84/AVERAGE(IF(OFFSET(BN84,1-$B84,0,24,1)<$BU84*AVERAGE(OFFSET(BN84,1-$B84,0,24,1)),OFFSET($BU84,1-$B84,0,24,1)*AVERAGE(OFFSET(BN84,1-$B84,0,24,1)),IF(OFFSET(BN84,1-$B84,0,24,1)>$BV84*AVERAGE(OFFSET(BN84,1-$B84,0,24,1)),OFFSET($BV84,1-$B84,0,24,1)*AVERAGE(OFFSET(BN84,1-$B84,0,24,1)),OFFSET(BN84,1-$B84,0,24,1))))))+$BT84)*BN$22*INDEX(Hydro_Param!$D$27:$D$39,$A84)/$C84/24","v":11.375515863018659},{"$f":"BO84+($BS84*MAX($BU84,MIN($BV84,BO84/AVERAGE(IF(OFFSET(BO84,1-$B84,0,24,1)<$BU84*AVERAGE(OFFSET(BO84,1-$B84,0,24,1)),OFFSET($BU84,1-$B84,0,24,1)*AVERAGE(OFFSET(BO84,1-$B84,0,24,1)),IF(OFFSET(BO84,1-$B84,0,24,1)>$BV84*AVERAGE(OFFSET(BO84,1-$B84,0,24,1)),OFFSET($BV84,1-$B84,0,24,1)*AVERAGE(OFFSET(BO84,1-$B84,0,24,1)),OFFSET(BO84,1-$B84,0,24,1))))))+$BT84)*BO$22*INDEX(Hydro_Param!$D$27:$D$39,$A84)/$C84/24","v":11.496946385456452},{"$f":"BP84+($BS84*MAX($BU84,MIN($BV84,BP84/AVERAGE(IF(OFFSET(BP84,1-$B84,0,24,1)<$BU84*AVERAGE(OFFSET(BP84,1-$B84,0,24,1)),OFFSET($BU84,1-$B84,0,24,1)*AVERAGE(OFFSET(BP84,1-$B84,0,24,1)),IF(OFFSET(BP84,1-$B84,0,24,1)>$BV84*AVERAGE(OFFSET(BP84,1-$B84,0,24,1)),OFFSET($BV84,1-$B84,0,24,1)*AVERAGE(OFFSET(BP84,1-$B84,0,24,1)),OFFSET(BP84,1-$B84,0,24,1))))))+$BT84)*BP$22*INDEX(Hydro_Param!$D$27:$D$39,$A84)/$C84/24","v":11.618645026518447},{"$f":"BQ84+($BS84*MAX($BU84,MIN($BV84,BQ84/AVERAGE(IF(OFFSET(BQ84,1-$B84,0,24,1)<$BU84*AVERAGE(OFFSET(BQ84,1-$B84,0,24,1)),OFFSET($BU84,1-$B84,0,24,1)*AVERAGE(OFFSET(BQ84,1-$B84,0,24,1)),IF(OFFSET(BQ84,1-$B84,0,24,1)>$BV84*AVERAGE(OFFSET(BQ84,1-$B84,0,24,1)),OFFSET($BV84,1-$B84,0,24,1)*AVERAGE(OFFSET(BQ84,1-$B84,0,24,1)),OFFSET(BQ84,1-$B84,0,24,1))))))+$BT84)*BQ$22*INDEX(Hydro_Param!$D$27:$D$39,$A84)/$C84/24","v":11.740622790867356},null,{"$f":"MAX(MIN(U$7*Load_Shape!T43/$C84*U$31+(U$32*$G84+U$33*$H84)/$C84-BX84,$ED$51/1000),0)+BX84","v":8.9028461450965111},{"$f":"MAX(MIN(V$7*Load_Shape!U43/$C84*V$31+(V$32*$G84+V$33*$H84)/$C84-BY84,$ED$51/1000),0)+BY84","v":7.946782664530005},{"$f":"MAX(MIN(W$7*Load_Shape!V43/$C84*W$31+(W$32*$G84+W$33*$H84)/$C84-BZ84,$ED$51/1000),0)+BZ84","v":9.8141312395033999},{"$f":"MAX(MIN(X$7*Load_Shape!W43/$C84*X$31+(X$32*$G84+X$33*$H84)/$C84-CA84,$ED$51/1000),0)+CA84","v":9.8036426528393417},{"$f":"MAX(MIN(Y$7*Load_Shape!X43/$C84*Y$31+(Y$32*$G84+Y$33*$H84)/$C84-CB84,$ED$51/1000),0)+CB84","v":9.417196541850771},{"$f":"MAX(MIN(Z$7*Load_Shape!Y43/$C84*Z$31+(Z$32*$G84+Z$33*$H84)/$C84-CC84,$ED$51/1000),0)+CC84","v":8.815186730920038},{"$f":"MAX(MIN(AA$7*Load_Shape!Z43/$C84*AA$31+(AA$32*$G84+AA$33*$H84)/$C84-CD84,$ED$51/1000),0)+CD84","v":8.2729330678371511},{"$f":"MAX(MIN(AB$7*Load_Shape!AA43/$C84*AB$31+(AB$32*$G84+AB$33*$H84)/$C84-CE84,$ED$51/1000),0)+CE84","v":8.0876703373713728},{"$f":"MAX(MIN(AC$7*Load_Shape!AB43/$C84*AC$31+(AC$32*$G84+AC$33*$H84)/$C84-CF84,$ED$51/1000),0)+CF84","v":7.8005301995065537},{"$f":"MAX(MIN(AD$7*Load_Shape!AC43/$C84*AD$31+(AD$32*$G84+AD$33*$H84)/$C84-CG84,$ED$51/1000),0)+CG84","v":7.6793461777057335},{"$f":"MAX(MIN(AE$7*Load_Shape!AD43/$C84*AE$31+(AE$32*$G84+AE$33*$H84)/$C84-CH84,$ED$51/1000),0)+CH84","v":7.5343501369088308},{"$f":"MAX(MIN(AF$7*Load_Shape!AE43/$C84*AF$31+(AF$32*$G84+AF$33*$H84)/$C84-CI84,$ED$51/1000),0)+CI84","v":7.5767679988944856},{"$f":"MAX(MIN(AG$7*Load_Shape!AF43/$C84*AG$31+(AG$32*$G84+AG$33*$H84)/$C84-CJ84,$ED$51/1000),0)+CJ84","v":7.5885401970348543},{"$f":"MAX(MIN(AH$7*Load_Shape!AG43/$C84*AH$31+(AH$32*$G84+AH$33*$H84)/$C84-CK84,$ED$51/1000),0)+CK84","v":9.6068946035658946},{"$f":"MAX(MIN(AI$7*Load_Shape!AH43/$C84*AI$31+(AI$32*$G84+AI$33*$H84)/$C84-CL84,$ED$51/1000),0)+CL84","v":9.6499480382158929},{"$f":"MAX(MIN(AJ$7*Load_Shape!AI43/$C84*AJ$31+(AJ$32*$G84+AJ$33*$H84)/$C84-CM84,$ED$51/1000),0)+CM84","v":9.6092311258585159},{"$f":"MAX(MIN(AK$7*Load_Shape!AJ43/$C84*AK$31+(AK$32*$G84+AK$33*$H84)/$C84-CN84,$ED$51/1000),0)+CN84","v":8.9665863905616199},{"$f":"MAX(MIN(AL$7*Load_Shape!AK43/$C84*AL$31+(AL$32*$G84+AL$33*$H84)/$C84-CO84,$ED$51/1000),0)+CO84","v":8.7045866550998614},{"$f":"MAX(MIN(AM$7*Load_Shape!AL43/$C84*AM$31+(AM$32*$G84+AM$33*$H84)/$C84-CP84,$ED$51/1000),0)+CP84","v":8.5571642578518539},{"$f":"MAX(MIN(AN$7*Load_Shape!AM43/$C84*AN$31+(AN$32*$G84+AN$33*$H84)/$C84-CQ84,$ED$51/1000),0)+CQ84","v":8.5098375573312257},{"$f":"MAX(MIN(AO$7*Load_Shape!AN43/$C84*AO$31+(AO$32*$G84+AO$33*$H84)/$C84-CR84,$ED$51/1000),0)+CR84","v":8.6246047750039452},{"$f":"MAX(MIN(AP$7*Load_Shape!AO43/$C84*AP$31+(AP$32*$G84+AP$33*$H84)/$C84-CS84,$ED$51/1000),0)+CS84","v":8.7385809630037983},{"$f":"MAX(MIN(AQ$7*Load_Shape!AP43/$C84*AQ$31+(AQ$32*$G84+AQ$33*$H84)/$C84-CT84,$ED$51/1000),0)+CT84","v":8.8479634157280191},{"$f":"MAX(MIN(AR$7*Load_Shape!AQ43/$C84*AR$31+(AR$32*$G84+AR$33*$H84)/$C84-CU84,$ED$51/1000),0)+CU84","v":8.952872202467379},{"$f":"MAX(MIN(AS$7*Load_Shape!AR43/$C84*AS$31+(AS$32*$G84+AS$33*$H84)/$C84-CV84,$ED$51/1000),0)+CV84","v":9.0543531140533666},{"$f":"MAX(MIN(AT$7*Load_Shape!AS43/$C84*AT$31+(AT$32*$G84+AT$33*$H84)/$C84-CW84,$ED$51/1000),0)+CW84","v":9.1598523983073541},{"$f":"MAX(MIN(AU$7*Load_Shape!AT43/$C84*AU$31+(AU$32*$G84+AU$33*$H84)/$C84-CX84,$ED$51/1000),0)+CX84","v":9.2753650622490671},{"$f":"MAX(MIN(AV$7*Load_Shape!AU43/$C84*AV$31+(AV$32*$G84+AV$33*$H84)/$C84-CY84,$ED$51/1000),0)+CY84","v":9.378443288622746},{"$f":"MAX(MIN(AW$7*Load_Shape!AV43/$C84*AW$31+(AW$32*$G84+AW$33*$H84)/$C84-CZ84,$ED$51/1000),0)+CZ84","v":9.4713298498839933},{"$f":"MAX(MIN(AX$7*Load_Shape!AW43/$C84*AX$31+(AX$32*$G84+AX$33*$H84)/$C84-DA84,$ED$51/1000),0)+DA84","v":9.5836652722984361},{"$f":"MAX(MIN(AY$7*Load_Shape!AX43/$C84*AY$31+(AY$32*$G84+AY$33*$H84)/$C84-DB84,$ED$51/1000),0)+DB84","v":9.6993585647822886},{"$f":"MAX(MIN(AZ$7*Load_Shape!AY43/$C84*AZ$31+(AZ$32*$G84+AZ$33*$H84)/$C84-DC84,$ED$51/1000),0)+DC84","v":9.7908871807711133},{"$f":"MAX(MIN(BA$7*Load_Shape!AZ43/$C84*BA$31+(BA$32*$G84+BA$33*$H84)/$C84-DD84,$ED$51/1000),0)+DD84","v":9.8989152544004337},{"$f":"MAX(MIN(BB$7*Load_Shape!BA43/$C84*BB$31+(BB$32*$G84+BB$33*$H84)/$C84-DE84,$ED$51/1000),0)+DE84","v":10.012945529238749},{"$f":"MAX(MIN(BC$7*Load_Shape!BB43/$C84*BC$31+(BC$32*$G84+BC$33*$H84)/$C84-DF84,$ED$51/1000),0)+DF84","v":10.113454798858005},{"$f":"MAX(MIN(BD$7*Load_Shape!BC43/$C84*BD$31+(BD$32*$G84+BD$33*$H84)/$C84-DG84,$ED$51/1000),0)+DG84","v":10.21743340763023},{"$f":"MAX(MIN(BE$7*Load_Shape!BD43/$C84*BE$31+(BE$32*$G84+BE$33*$H84)/$C84-DH84,$ED$51/1000),0)+DH84","v":10.337398819352879},{"$f":"MAX(MIN(BF$7*Load_Shape!BE43/$C84*BF$31+(BF$32*$G84+BF$33*$H84)/$C84-DI84,$ED$51/1000),0)+DI84","v":10.457491851580052},{"$f":"MAX(MIN(BG$7*Load_Shape!BF43/$C84*BG$31+(BG$32*$G84+BG$33*$H84)/$C84-DJ84,$ED$51/1000),0)+DJ84","v":10.577417808434726},{"$f":"MAX(MIN(BH$7*Load_Shape!BG43/$C84*BH$31+(BH$32*$G84+BH$33*$H84)/$C84-DK84,$ED$51/1000),0)+DK84","v":10.697037448770393},{"$f":"MAX(MIN(BI$7*Load_Shape!BH43/$C84*BI$31+(BI$32*$G84+BI$33*$H84)/$C84-DL84,$ED$51/1000),0)+DL84","v":10.801318056775004},{"$f":"MAX(MIN(BJ$7*Load_Shape!BI43/$C84*BJ$31+(BJ$32*$G84+BJ$33*$H84)/$C84-DM84,$ED$51/1000),0)+DM84","v":10.917555140704657},{"$f":"MAX(MIN(BK$7*Load_Shape!BJ43/$C84*BK$31+(BK$32*$G84+BK$33*$H84)/$C84-DN84,$ED$51/1000),0)+DN84","v":11.025616085656278},{"$f":"MAX(MIN(BL$7*Load_Shape!BK43/$C84*BL$31+(BL$32*$G84+BL$33*$H84)/$C84-DO84,$ED$51/1000),0)+DO84","v":11.133740925677536},{"$f":"MAX(MIN(BM$7*Load_Shape!BL43/$C84*BM$31+(BM$32*$G84+BM$33*$H84)/$C84-DP84,$ED$51/1000),0)+DP84","v":11.254342199366599},{"$f":"MAX(MIN(BN$7*Load_Shape!BM43/$C84*BN$31+(BN$32*$G84+BN$33*$H84)/$C84-DQ84,$ED$51/1000),0)+DQ84","v":11.375515863018659},{"$f":"MAX(MIN(BO$7*Load_Shape!BN43/$C84*BO$31+(BO$32*$G84+BO$33*$H84)/$C84-DR84,$ED$51/1000),0)+DR84","v":11.496946385456452},{"$f":"MAX(MIN(BP$7*Load_Shape!BO43/$C84*BP$31+(BP$32*$G84+BP$33*$H84)/$C84-DS84,$ED$51/1000),0)+DS84","v":11.618645026518447},{"$f":"MAX(MIN(BQ$7*Load_Shape!BP43/$C84*BQ$31+(BQ$32*$G84+BQ$33*$H84)/$C84-DT84,$ED$51/1000),0)+DT84","v":11.740622790867356},null,{"$f":"DV84+IF(INDEX(FT$13:FT$24,$A84)>0,INDEX(FT$43:FT$54,$A84)*MAX(0,Load_Shape!T43*U$7/$C84*U$31+(U$32*$G84+U$33*$H84)/$C84-DV84)/INDEX(FT$13:FT$24,$A84))+IF(INDEX(FT$28:FT$39,$A84)>0,INDEX(FT$43:FT$54,$A84)*FT$9*MIN(0,Load_Shape!T43*U$7/$C84*U$31+(U$32*$G84+U$33*$H84)/$C84-DV84)/INDEX(FT$28:FT$39,$A84))","v":8.9028461450965111},{"$f":"DW84+IF(INDEX(FU$13:FU$24,$A84)>0,INDEX(FU$43:FU$54,$A84)*MAX(0,Load_Shape!U43*V$7/$C84*V$31+(V$32*$G84+V$33*$H84)/$C84-DW84)/INDEX(FU$13:FU$24,$A84))+IF(INDEX(FU$28:FU$39,$A84)>0,INDEX(FU$43:FU$54,$A84)*FU$9*MIN(0,Load_Shape!U43*V$7/$C84*V$31+(V$32*$G84+V$33*$H84)/$C84-DW84)/INDEX(FU$28:FU$39,$A84))","v":7.946782664530005},{"$f":"DX84+IF(INDEX(FV$13:FV$24,$A84)>0,INDEX(FV$43:FV$54,$A84)*MAX(0,Load_Shape!V43*W$7/$C84*W$31+(W$32*$G84+W$33*$H84)/$C84-DX84)/INDEX(FV$13:FV$24,$A84))+IF(INDEX(FV$28:FV$39,$A84)>0,INDEX(FV$43:FV$54,$A84)*FV$9*MIN(0,Load_Shape!V43*W$7/$C84*W$31+(W$32*$G84+W$33*$H84)/$C84-DX84)/INDEX(FV$28:FV$39,$A84))","v":9.8141312395033999},{"$f":"DY84+IF(INDEX(FW$13:FW$24,$A84)>0,INDEX(FW$43:FW$54,$A84)*MAX(0,Load_Shape!W43*X$7/$C84*X$31+(X$32*$G84+X$33*$H84)/$C84-DY84)/INDEX(FW$13:FW$24,$A84))+IF(INDEX(FW$28:FW$39,$A84)>0,INDEX(FW$43:FW$54,$A84)*FW$9*MIN(0,Load_Shape!W43*X$7/$C84*X$31+(X$32*$G84+X$33*$H84)/$C84-DY84)/INDEX(FW$28:FW$39,$A84))","v":9.8036426528393417},{"$f":"DZ84+IF(INDEX(FX$13:FX$24,$A84)>0,INDEX(FX$43:FX$54,$A84)*MAX(0,Load_Shape!X43*Y$7/$C84*Y$31+(Y$32*$G84+Y$33*$H84)/$C84-DZ84)/INDEX(FX$13:FX$24,$A84))+IF(INDEX(FX$28:FX$39,$A84)>0,INDEX(FX$43:FX$54,$A84)*FX$9*MIN(0,Load_Shape!X43*Y$7/$C84*Y$31+(Y$32*$G84+Y$33*$H84)/$C84-DZ84)/INDEX(FX$28:FX$39,$A84))","v":9.417196541850771},{"$f":"EA84+IF(INDEX(FY$13:FY$24,$A84)>0,INDEX(FY$43:FY$54,$A84)*MAX(0,Load_Shape!Y43*Z$7/$C84*Z$31+(Z$32*$G84+Z$33*$H84)/$C84-EA84)/INDEX(FY$13:FY$24,$A84))+IF(INDEX(FY$28:FY$39,$A84)>0,INDEX(FY$43:FY$54,$A84)*FY$9*MIN(0,Load_Shape!Y43*Z$7/$C84*Z$31+(Z$32*$G84+Z$33*$H84)/$C84-EA84)/INDEX(FY$28:FY$39,$A84))","v":8.815186730920038},{"$f":"EB84+IF(INDEX(FZ$13:FZ$24,$A84)>0,INDEX(FZ$43:FZ$54,$A84)*MAX(0,Load_Shape!Z43*AA$7/$C84*AA$31+(AA$32*$G84+AA$33*$H84)/$C84-EB84)/INDEX(FZ$13:FZ$24,$A84))+IF(INDEX(FZ$28:FZ$39,$A84)>0,INDEX(FZ$43:FZ$54,$A84)*FZ$9*MIN(0,Load_Shape!Z43*AA$7/$C84*AA$31+(AA$32*$G84+AA$33*$H84)/$C84-EB84)/INDEX(FZ$28:FZ$39,$A84))","v":8.2729330678371511},{"$f":"EC84+IF(INDEX(GA$13:GA$24,$A84)>0,INDEX(GA$43:GA$54,$A84)*MAX(0,Load_Shape!AA43*AB$7/$C84*AB$31+(AB$32*$G84+AB$33*$H84)/$C84-EC84)/INDEX(GA$13:GA$24,$A84))+IF(INDEX(GA$28:GA$39,$A84)>0,INDEX(GA$43:GA$54,$A84)*GA$9*MIN(0,Load_Shape!AA43*AB$7/$C84*AB$31+(AB$32*$G84+AB$33*$H84)/$C84-EC84)/INDEX(GA$28:GA$39,$A84))","v":8.0876703373713728},{"$f":"ED84+IF(INDEX(GB$13:GB$24,$A84)>0,INDEX(GB$43:GB$54,$A84)*MAX(0,Load_Shape!AB43*AC$7/$C84*AC$31+(AC$32*$G84+AC$33*$H84)/$C84-ED84)/INDEX(GB$13:GB$24,$A84))+IF(INDEX(GB$28:GB$39,$A84)>0,INDEX(GB$43:GB$54,$A84)*GB$9*MIN(0,Load_Shape!AB43*AC$7/$C84*AC$31+(AC$32*$G84+AC$33*$H84)/$C84-ED84)/INDEX(GB$28:GB$39,$A84))","v":7.8005301995065537},{"$f":"EE84+IF(INDEX(GC$13:GC$24,$A84)>0,INDEX(GC$43:GC$54,$A84)*MAX(0,Load_Shape!AC43*AD$7/$C84*AD$31+(AD$32*$G84+AD$33*$H84)/$C84-EE84)/INDEX(GC$13:GC$24,$A84))+IF(INDEX(GC$28:GC$39,$A84)>0,INDEX(GC$43:GC$54,$A84)*GC$9*MIN(0,Load_Shape!AC43*AD$7/$C84*AD$31+(AD$32*$G84+AD$33*$H84)/$C84-EE84)/INDEX(GC$28:GC$39,$A84))","v":7.6793461777057335},{"$f":"EF84+IF(INDEX(GD$13:GD$24,$A84)>0,INDEX(GD$43:GD$54,$A84)*MAX(0,Load_Shape!AD43*AE$7/$C84*AE$31+(AE$32*$G84+AE$33*$H84)/$C84-EF84)/INDEX(GD$13:GD$24,$A84))+IF(INDEX(GD$28:GD$39,$A84)>0,INDEX(GD$43:GD$54,$A84)*GD$9*MIN(0,Load_Shape!AD43*AE$7/$C84*AE$31+(AE$32*$G84+AE$33*$H84)/$C84-EF84)/INDEX(GD$28:GD$39,$A84))","v":7.5343501369088308},{"$f":"EG84+IF(INDEX(GE$13:GE$24,$A84)>0,INDEX(GE$43:GE$54,$A84)*MAX(0,Load_Shape!AE43*AF$7/$C84*AF$31+(AF$32*$G84+AF$33*$H84)/$C84-EG84)/INDEX(GE$13:GE$24,$A84))+IF(INDEX(GE$28:GE$39,$A84)>0,INDEX(GE$43:GE$54,$A84)*GE$9*MIN(0,Load_Shape!AE43*AF$7/$C84*AF$31+(AF$32*$G84+AF$33*$H84)/$C84-EG84)/INDEX(GE$28:GE$39,$A84))","v":7.5767679988944856},{"$f":"EH84+IF(INDEX(GF$13:GF$24,$A84)>0,INDEX(GF$43:GF$54,$A84)*MAX(0,Load_Shape!AF43*AG$7/$C84*AG$31+(AG$32*$G84+AG$33*$H84)/$C84-EH84)/INDEX(GF$13:GF$24,$A84))+IF(INDEX(GF$28:GF$39,$A84)>0,INDEX(GF$43:GF$54,$A84)*GF$9*MIN(0,Load_Shape!AF43*AG$7/$C84*AG$31+(AG$32*$G84+AG$33*$H84)/$C84-EH84)/INDEX(GF$28:GF$39,$A84))","v":7.5885401970348543},{"$f":"EI84+IF(INDEX(GG$13:GG$24,$A84)>0,INDEX(GG$43:GG$54,$A84)*MAX(0,Load_Shape!AG43*AH$7/$C84*AH$31+(AH$32*$G84+AH$33*$H84)/$C84-EI84)/INDEX(GG$13:GG$24,$A84))+IF(INDEX(GG$28:GG$39,$A84)>0,INDEX(GG$43:GG$54,$A84)*GG$9*MIN(0,Load_Shape!AG43*AH$7/$C84*AH$31+(AH$32*$G84+AH$33*$H84)/$C84-EI84)/INDEX(GG$28:GG$39,$A84))","v":9.6068946035658946},{"$f":"EJ84+IF(INDEX(GH$13:GH$24,$A84)>0,INDEX(GH$43:GH$54,$A84)*MAX(0,Load_Shape!AH43*AI$7/$C84*AI$31+(AI$32*$G84+AI$33*$H84)/$C84-EJ84)/INDEX(GH$13:GH$24,$A84))+IF(INDEX(GH$28:GH$39,$A84)>0,INDEX(GH$43:GH$54,$A84)*GH$9*MIN(0,Load_Shape!AH43*AI$7/$C84*AI$31+(AI$32*$G84+AI$33*$H84)/$C84-EJ84)/INDEX(GH$28:GH$39,$A84))","v":9.6499480382158929},{"$f":"EK84+IF(INDEX(GI$13:GI$24,$A84)>0,INDEX(GI$43:GI$54,$A84)*MAX(0,Load_Shape!AI43*AJ$7/$C84*AJ$31+(AJ$32*$G84+AJ$33*$H84)/$C84-EK84)/INDEX(GI$13:GI$24,$A84))+IF(INDEX(GI$28:GI$39,$A84)>0,INDEX(GI$43:GI$54,$A84)*GI$9*MIN(0,Load_Shape!AI43*AJ$7/$C84*AJ$31+(AJ$32*$G84+AJ$33*$H84)/$C84-EK84)/INDEX(GI$28:GI$39,$A84))","v":9.6092311258585159},{"$f":"EL84+IF(INDEX(GJ$13:GJ$24,$A84)>0,INDEX(GJ$43:GJ$54,$A84)*MAX(0,Load_Shape!AJ43*AK$7/$C84*AK$31+(AK$32*$G84+AK$33*$H84)/$C84-EL84)/INDEX(GJ$13:GJ$24,$A84))+IF(INDEX(GJ$28:GJ$39,$A84)>0,INDEX(GJ$43:GJ$54,$A84)*GJ$9*MIN(0,Load_Shape!AJ43*AK$7/$C84*AK$31+(AK$32*$G84+AK$33*$H84)/$C84-EL84)/INDEX(GJ$28:GJ$39,$A84))","v":8.9665863905616199},{"$f":"EM84+IF(INDEX(GK$13:GK$24,$A84)>0,INDEX(GK$43:GK$54,$A84)*MAX(0,Load_Shape!AK43*AL$7/$C84*AL$31+(AL$32*$G84+AL$33*$H84)/$C84-EM84)/INDEX(GK$13:GK$24,$A84))+IF(INDEX(GK$28:GK$39,$A84)>0,INDEX(GK$43:GK$54,$A84)*GK$9*MIN(0,Load_Shape!AK43*AL$7/$C84*AL$31+(AL$32*$G84+AL$33*$H84)/$C84-EM84)/INDEX(GK$28:GK$39,$A84))","v":8.7045866550998614},{"$f":"EN84+IF(INDEX(GL$13:GL$24,$A84)>0,INDEX(GL$43:GL$54,$A84)*MAX(0,Load_Shape!AL43*AM$7/$C84*AM$31+(AM$32*$G84+AM$33*$H84)/$C84-EN84)/INDEX(GL$13:GL$24,$A84))+IF(INDEX(GL$28:GL$39,$A84)>0,INDEX(GL$43:GL$54,$A84)*GL$9*MIN(0,Load_Shape!AL43*AM$7/$C84*AM$31+(AM$32*$G84+AM$33*$H84)/$C84-EN84)/INDEX(GL$28:GL$39,$A84))","v":8.5571642578518539},{"$f":"EO84+IF(INDEX(GM$13:GM$24,$A84)>0,INDEX(GM$43:GM$54,$A84)*MAX(0,Load_Shape!AM43*AN$7/$C84*AN$31+(AN$32*$G84+AN$33*$H84)/$C84-EO84)/INDEX(GM$13:GM$24,$A84))+IF(INDEX(GM$28:GM$39,$A84)>0,INDEX(GM$43:GM$54,$A84)*GM$9*MIN(0,Load_Shape!AM43*AN$7/$C84*AN$31+(AN$32*$G84+AN$33*$H84)/$C84-EO84)/INDEX(GM$28:GM$39,$A84))","v":8.5098375573312257},{"$f":"EP84+IF(INDEX(GN$13:GN$24,$A84)>0,INDEX(GN$43:GN$54,$A84)*MAX(0,Load_Shape!AN43*AO$7/$C84*AO$31+(AO$32*$G84+AO$33*$H84)/$C84-EP84)/INDEX(GN$13:GN$24,$A84))+IF(INDEX(GN$28:GN$39,$A84)>0,INDEX(GN$43:GN$54,$A84)*GN$9*MIN(0,Load_Shape!AN43*AO$7/$C84*AO$31+(AO$32*$G84+AO$33*$H84)/$C84-EP84)/INDEX(GN$28:GN$39,$A84))","v":8.6246047750039452},{"$f":"EQ84+IF(INDEX(GO$13:GO$24,$A84)>0,INDEX(GO$43:GO$54,$A84)*MAX(0,Load_Shape!AO43*AP$7/$C84*AP$31+(AP$32*$G84+AP$33*$H84)/$C84-EQ84)/INDEX(GO$13:GO$24,$A84))+IF(INDEX(GO$28:GO$39,$A84)>0,INDEX(GO$43:GO$54,$A84)*GO$9*MIN(0,Load_Shape!AO43*AP$7/$C84*AP$31+(AP$32*$G84+AP$33*$H84)/$C84-EQ84)/INDEX(GO$28:GO$39,$A84))","v":8.7385809630037983},{"$f":"ER84+IF(INDEX(GP$13:GP$24,$A84)>0,INDEX(GP$43:GP$54,$A84)*MAX(0,Load_Shape!AP43*AQ$7/$C84*AQ$31+(AQ$32*$G84+AQ$33*$H84)/$C84-ER84)/INDEX(GP$13:GP$24,$A84))+IF(INDEX(GP$28:GP$39,$A84)>0,INDEX(GP$43:GP$54,$A84)*GP$9*MIN(0,Load_Shape!AP43*AQ$7/$C84*AQ$31+(AQ$32*$G84+AQ$33*$H84)/$C84-ER84)/INDEX(GP$28:GP$39,$A84))","v":8.8479634157280191},{"$f":"ES84+IF(INDEX(GQ$13:GQ$24,$A84)>0,INDEX(GQ$43:GQ$54,$A84)*MAX(0,Load_Shape!AQ43*AR$7/$C84*AR$31+(AR$32*$G84+AR$33*$H84)/$C84-ES84)/INDEX(GQ$13:GQ$24,$A84))+IF(INDEX(GQ$28:GQ$39,$A84)>0,INDEX(GQ$43:GQ$54,$A84)*GQ$9*MIN(0,Load_Shape!AQ43*AR$7/$C84*AR$31+(AR$32*$G84+AR$33*$H84)/$C84-ES84)/INDEX(GQ$28:GQ$39,$A84))","v":8.952872202467379},{"$f":"ET84+IF(INDEX(GR$13:GR$24,$A84)>0,INDEX(GR$43:GR$54,$A84)*MAX(0,Load_Shape!AR43*AS$7/$C84*AS$31+(AS$32*$G84+AS$33*$H84)/$C84-ET84)/INDEX(GR$13:GR$24,$A84))+IF(INDEX(GR$28:GR$39,$A84)>0,INDEX(GR$43:GR$54,$A84)*GR$9*MIN(0,Load_Shape!AR43*AS$7/$C84*AS$31+(AS$32*$G84+AS$33*$H84)/$C84-ET84)/INDEX(GR$28:GR$39,$A84))","v":9.0543531140533666},{"$f":"EU84+IF(INDEX(GS$13:GS$24,$A84)>0,INDEX(GS$43:GS$54,$A84)*MAX(0,Load_Shape!AS43*AT$7/$C84*AT$31+(AT$32*$G84+AT$33*$H84)/$C84-EU84)/INDEX(GS$13:GS$24,$A84))+IF(INDEX(GS$28:GS$39,$A84)>0,INDEX(GS$43:GS$54,$A84)*GS$9*MIN(0,Load_Shape!AS43*AT$7/$C84*AT$31+(AT$32*$G84+AT$33*$H84)/$C84-EU84)/INDEX(GS$28:GS$39,$A84))","v":9.1598523983073541},{"$f":"EV84+IF(INDEX(GT$13:GT$24,$A84)>0,INDEX(GT$43:GT$54,$A84)*MAX(0,Load_Shape!AT43*AU$7/$C84*AU$31+(AU$32*$G84+AU$33*$H84)/$C84-EV84)/INDEX(GT$13:GT$24,$A84))+IF(INDEX(GT$28:GT$39,$A84)>0,INDEX(GT$43:GT$54,$A84)*GT$9*MIN(0,Load_Shape!AT43*AU$7/$C84*AU$31+(AU$32*$G84+AU$33*$H84)/$C84-EV84)/INDEX(GT$28:GT$39,$A84))","v":9.2753650622490671},{"$f":"EW84+IF(INDEX(GU$13:GU$24,$A84)>0,INDEX(GU$43:GU$54,$A84)*MAX(0,Load_Shape!AU43*AV$7/$C84*AV$31+(AV$32*$G84+AV$33*$H84)/$C84-EW84)/INDEX(GU$13:GU$24,$A84))+IF(INDEX(GU$28:GU$39,$A84)>0,INDEX(GU$43:GU$54,$A84)*GU$9*MIN(0,Load_Shape!AU43*AV$7/$C84*AV$31+(AV$32*$G84+AV$33*$H84)/$C84-EW84)/INDEX(GU$28:GU$39,$A84))","v":9.378443288622746},{"$f":"EX84+IF(INDEX(GV$13:GV$24,$A84)>0,INDEX(GV$43:GV$54,$A84)*MAX(0,Load_Shape!AV43*AW$7/$C84*AW$31+(AW$32*$G84+AW$33*$H84)/$C84-EX84)/INDEX(GV$13:GV$24,$A84))+IF(INDEX(GV$28:GV$39,$A84)>0,INDEX(GV$43:GV$54,$A84)*GV$9*MIN(0,Load_Shape!AV43*AW$7/$C84*AW$31+(AW$32*$G84+AW$33*$H84)/$C84-EX84)/INDEX(GV$28:GV$39,$A84))","v":9.4713298498839933},{"$f":"EY84+IF(INDEX(GW$13:GW$24,$A84)>0,INDEX(GW$43:GW$54,$A84)*MAX(0,Load_Shape!AW43*AX$7/$C84*AX$31+(AX$32*$G84+AX$33*$H84)/$C84-EY84)/INDEX(GW$13:GW$24,$A84))+IF(INDEX(GW$28:GW$39,$A84)>0,INDEX(GW$43:GW$54,$A84)*GW$9*MIN(0,Load_Shape!AW43*AX$7/$C84*AX$31+(AX$32*$G84+AX$33*$H84)/$C84-EY84)/INDEX(GW$28:GW$39,$A84))","v":9.5836652722984361},{"$f":"EZ84+IF(INDEX(GX$13:GX$24,$A84)>0,INDEX(GX$43:GX$54,$A84)*MAX(0,Load_Shape!AX43*AY$7/$C84*AY$31+(AY$32*$G84+AY$33*$H84)/$C84-EZ84)/INDEX(GX$13:GX$24,$A84))+IF(INDEX(GX$28:GX$39,$A84)>0,INDEX(GX$43:GX$54,$A84)*GX$9*MIN(0,Load_Shape!AX43*AY$7/$C84*AY$31+(AY$32*$G84+AY$33*$H84)/$C84-EZ84)/INDEX(GX$28:GX$39,$A84))","v":9.6993585647822886},{"$f":"FA84+IF(INDEX(GY$13:GY$24,$A84)>0,INDEX(GY$43:GY$54,$A84)*MAX(0,Load_Shape!AY43*AZ$7/$C84*AZ$31+(AZ$32*$G84+AZ$33*$H84)/$C84-FA84)/INDEX(GY$13:GY$24,$A84))+IF(INDEX(GY$28:GY$39,$A84)>0,INDEX(GY$43:GY$54,$A84)*GY$9*MIN(0,Load_Shape!AY43*AZ$7/$C84*AZ$31+(AZ$32*$G84+AZ$33*$H84)/$C84-FA84)/INDEX(GY$28:GY$39,$A84))","v":9.7908871807711133},{"$f":"FB84+IF(INDEX(GZ$13:GZ$24,$A84)>0,INDEX(GZ$43:GZ$54,$A84)*MAX(0,Load_Shape!AZ43*BA$7/$C84*BA$31+(BA$32*$G84+BA$33*$H84)/$C84-FB84)/INDEX(GZ$13:GZ$24,$A84))+IF(INDEX(GZ$28:GZ$39,$A84)>0,INDEX(GZ$43:GZ$54,$A84)*GZ$9*MIN(0,Load_Shape!AZ43*BA$7/$C84*BA$31+(BA$32*$G84+BA$33*$H84)/$C84-FB84)/INDEX(GZ$28:GZ$39,$A84))","v":9.8989152544004337},{"$f":"FC84+IF(INDEX(HA$13:HA$24,$A84)>0,INDEX(HA$43:HA$54,$A84)*MAX(0,Load_Shape!BA43*BB$7/$C84*BB$31+(BB$32*$G84+BB$33*$H84)/$C84-FC84)/INDEX(HA$13:HA$24,$A84))+IF(INDEX(HA$28:HA$39,$A84)>0,INDEX(HA$43:HA$54,$A84)*HA$9*MIN(0,Load_Shape!BA43*BB$7/$C84*BB$31+(BB$32*$G84+BB$33*$H84)/$C84-FC84)/INDEX(HA$28:HA$39,$A84))","v":10.012945529238749},{"$f":"FD84+IF(INDEX(HB$13:HB$24,$A84)>0,INDEX(HB$43:HB$54,$A84)*MAX(0,Load_Shape!BB43*BC$7/$C84*BC$31+(BC$32*$G84+BC$33*$H84)/$C84-FD84)/INDEX(HB$13:HB$24,$A84))+IF(INDEX(HB$28:HB$39,$A84)>0,INDEX(HB$43:HB$54,$A84)*HB$9*MIN(0,Load_Shape!BB43*BC$7/$C84*BC$31+(BC$32*$G84+BC$33*$H84)/$C84-FD84)/INDEX(HB$28:HB$39,$A84))","v":10.113454798858005},{"$f":"FE84+IF(INDEX(HC$13:HC$24,$A84)>0,INDEX(HC$43:HC$54,$A84)*MAX(0,Load_Shape!BC43*BD$7/$C84*BD$31+(BD$32*$G84+BD$33*$H84)/$C84-FE84)/INDEX(HC$13:HC$24,$A84))+IF(INDEX(HC$28:HC$39,$A84)>0,INDEX(HC$43:HC$54,$A84)*HC$9*MIN(0,Load_Shape!BC43*BD$7/$C84*BD$31+(BD$32*$G84+BD$33*$H84)/$C84-FE84)/INDEX(HC$28:HC$39,$A84))","v":10.21743340763023},{"$f":"FF84+IF(INDEX(HD$13:HD$24,$A84)>0,INDEX(HD$43:HD$54,$A84)*MAX(0,Load_Shape!BD43*BE$7/$C84*BE$31+(BE$32*$G84+BE$33*$H84)/$C84-FF84)/INDEX(HD$13:HD$24,$A84))+IF(INDEX(HD$28:HD$39,$A84)>0,INDEX(HD$43:HD$54,$A84)*HD$9*MIN(0,Load_Shape!BD43*BE$7/$C84*BE$31+(BE$32*$G84+BE$33*$H84)/$C84-FF84)/INDEX(HD$28:HD$39,$A84))","v":10.337398819352879},{"$f":"FG84+IF(INDEX(HE$13:HE$24,$A84)>0,INDEX(HE$43:HE$54,$A84)*MAX(0,Load_Shape!BE43*BF$7/$C84*BF$31+(BF$32*$G84+BF$33*$H84)/$C84-FG84)/INDEX(HE$13:HE$24,$A84))+IF(INDEX(HE$28:HE$39,$A84)>0,INDEX(HE$43:HE$54,$A84)*HE$9*MIN(0,Load_Shape!BE43*BF$7/$C84*BF$31+(BF$32*$G84+BF$33*$H84)/$C84-FG84)/INDEX(HE$28:HE$39,$A84))","v":10.457491851580052},{"$f":"FH84+IF(INDEX(HF$13:HF$24,$A84)>0,INDEX(HF$43:HF$54,$A84)*MAX(0,Load_Shape!BF43*BG$7/$C84*BG$31+(BG$32*$G84+BG$33*$H84)/$C84-FH84)/INDEX(HF$13:HF$24,$A84))+IF(INDEX(HF$28:HF$39,$A84)>0,INDEX(HF$43:HF$54,$A84)*HF$9*MIN(0,Load_Shape!BF43*BG$7/$C84*BG$31+(BG$32*$G84+BG$33*$H84)/$C84-FH84)/INDEX(HF$28:HF$39,$A84))","v":10.577417808434726},{"$f":"FI84+IF(INDEX(HG$13:HG$24,$A84)>0,INDEX(HG$43:HG$54,$A84)*MAX(0,Load_Shape!BG43*BH$7/$C84*BH$31+(BH$32*$G84+BH$33*$H84)/$C84-FI84)/INDEX(HG$13:HG$24,$A84))+IF(INDEX(HG$28:HG$39,$A84)>0,INDEX(HG$43:HG$54,$A84)*HG$9*MIN(0,Load_Shape!BG43*BH$7/$C84*BH$31+(BH$32*$G84+BH$33*$H84)/$C84-FI84)/INDEX(HG$28:HG$39,$A84))","v":10.697037448770393},{"$f":"FJ84+IF(INDEX(HH$13:HH$24,$A84)>0,INDEX(HH$43:HH$54,$A84)*MAX(0,Load_Shape!BH43*BI$7/$C84*BI$31+(BI$32*$G84+BI$33*$H84)/$C84-FJ84)/INDEX(HH$13:HH$24,$A84))+IF(INDEX(HH$28:HH$39,$A84)>0,INDEX(HH$43:HH$54,$A84)*HH$9*MIN(0,Load_Shape!BH43*BI$7/$C84*BI$31+(BI$32*$G84+BI$33*$H84)/$C84-FJ84)/INDEX(HH$28:HH$39,$A84))","v":10.801318056775004},{"$f":"FK84+IF(INDEX(HI$13:HI$24,$A84)>0,INDEX(HI$43:HI$54,$A84)*MAX(0,Load_Shape!BI43*BJ$7/$C84*BJ$31+(BJ$32*$G84+BJ$33*$H84)/$C84-FK84)/INDEX(HI$13:HI$24,$A84))+IF(INDEX(HI$28:HI$39,$A84)>0,INDEX(HI$43:HI$54,$A84)*HI$9*MIN(0,Load_Shape!BI43*BJ$7/$C84*BJ$31+(BJ$32*$G84+BJ$33*$H84)/$C84-FK84)/INDEX(HI$28:HI$39,$A84))","v":10.917555140704657},{"$f":"FL84+IF(INDEX(HJ$13:HJ$24,$A84)>0,INDEX(HJ$43:HJ$54,$A84)*MAX(0,Load_Shape!BJ43*BK$7/$C84*BK$31+(BK$32*$G84+BK$33*$H84)/$C84-FL84)/INDEX(HJ$13:HJ$24,$A84))+IF(INDEX(HJ$28:HJ$39,$A84)>0,INDEX(HJ$43:HJ$54,$A84)*HJ$9*MIN(0,Load_Shape!BJ43*BK$7/$C84*BK$31+(BK$32*$G84+BK$33*$H84)/$C84-FL84)/INDEX(HJ$28:HJ$39,$A84))","v":11.025616085656278},{"$f":"FM84+IF(INDEX(HK$13:HK$24,$A84)>0,INDEX(HK$43:HK$54,$A84)*MAX(0,Load_Shape!BK43*BL$7/$C84*BL$31+(BL$32*$G84+BL$33*$H84)/$C84-FM84)/INDEX(HK$13:HK$24,$A84))+IF(INDEX(HK$28:HK$39,$A84)>0,INDEX(HK$43:HK$54,$A84)*HK$9*MIN(0,Load_Shape!BK43*BL$7/$C84*BL$31+(BL$32*$G84+BL$33*$H84)/$C84-FM84)/INDEX(HK$28:HK$39,$A84))","v":11.133740925677536},{"$f":"FN84+IF(INDEX(HL$13:HL$24,$A84)>0,INDEX(HL$43:HL$54,$A84)*MAX(0,Load_Shape!BL43*BM$7/$C84*BM$31+(BM$32*$G84+BM$33*$H84)/$C84-FN84)/INDEX(HL$13:HL$24,$A84))+IF(INDEX(HL$28:HL$39,$A84)>0,INDEX(HL$43:HL$54,$A84)*HL$9*MIN(0,Load_Shape!BL43*BM$7/$C84*BM$31+(BM$32*$G84+BM$33*$H84)/$C84-FN84)/INDEX(HL$28:HL$39,$A84))","v":11.254342199366599},{"$f":"FO84+IF(INDEX(HM$13:HM$24,$A84)>0,INDEX(HM$43:HM$54,$A84)*MAX(0,Load_Shape!BM43*BN$7/$C84*BN$31+(BN$32*$G84+BN$33*$H84)/$C84-FO84)/INDEX(HM$13:HM$24,$A84))+IF(INDEX(HM$28:HM$39,$A84)>0,INDEX(HM$43:HM$54,$A84)*HM$9*MIN(0,Load_Shape!BM43*BN$7/$C84*BN$31+(BN$32*$G84+BN$33*$H84)/$C84-FO84)/INDEX(HM$28:HM$39,$A84))","v":11.375515863018659},{"$f":"FP84+IF(INDEX(HN$13:HN$24,$A84)>0,INDEX(HN$43:HN$54,$A84)*MAX(0,Load_Shape!BN43*BO$7/$C84*BO$31+(BO$32*$G84+BO$33*$H84)/$C84-FP84)/INDEX(HN$13:HN$24,$A84))+IF(INDEX(HN$28:HN$39,$A84)>0,INDEX(HN$43:HN$54,$A84)*HN$9*MIN(0,Load_Shape!BN43*BO$7/$C84*BO$31+(BO$32*$G84+BO$33*$H84)/$C84-FP84)/INDEX(HN$28:HN$39,$A84))","v":11.496946385456452},{"$f":"FQ84+IF(INDEX(HO$13:HO$24,$A84)>0,INDEX(HO$43:HO$54,$A84)*MAX(0,Load_Shape!BO43*BP$7/$C84*BP$31+(BP$32*$G84+BP$33*$H84)/$C84-FQ84)/INDEX(HO$13:HO$24,$A84))+IF(INDEX(HO$28:HO$39,$A84)>0,INDEX(HO$43:HO$54,$A84)*HO$9*MIN(0,Load_Shape!BO43*BP$7/$C84*BP$31+(BP$32*$G84+BP$33*$H84)/$C84-FQ84)/INDEX(HO$28:HO$39,$A84))","v":11.618645026518447},{"$f":"FR84+IF(INDEX(HP$13:HP$24,$A84)>0,INDEX(HP$43:HP$54,$A84)*MAX(0,Load_Shape!BP43*BQ$7/$C84*BQ$31+(BQ$32*$G84+BQ$33*$H84)/$C84-FR84)/INDEX(HP$13:HP$24,$A84))+IF(INDEX(HP$28:HP$39,$A84)>0,INDEX(HP$43:HP$54,$A84)*HP$9*MIN(0,Load_Shape!BP43*BQ$7/$C84*BQ$31+(BQ$32*$G84+BQ$33*$H84)/$C84-FR84)/INDEX(HP$28:HP$39,$A84))","v":11.740622790867356},null,null,{"$f":"MAX(IF(FT84>=U$7*Load_Shape!T43/$C84*U$31+(U$32*$F84+U$33*$H84)/$C84,IF(DV84-BX84>0,HS$54,INDEX(HS$7:HS$45,MATCH(FT84*1000,$HR$7:$HR$45,1))*((General_Inputs!F$47)*INDEX(General_Inputs!$F$49:$F$60,$A84)*(1+General_Inputs!$F$46)+General_Inputs!$F$45+General_Inputs!F$67)/1000+HS$47),0),0)","v":42.505052991776353},{"$f":"MAX(IF(FU84>=V$7*Load_Shape!U43/$C84*V$31+(V$32*$F84+V$33*$H84)/$C84,IF(DW84-BY84>0,HT$54,INDEX(HT$7:HT$45,MATCH(FU84*1000,$HR$7:$HR$45,1))*((General_Inputs!G$47)*INDEX(General_Inputs!$F$49:$F$60,$A84)*(1+General_Inputs!$F$46)+General_Inputs!$F$45+General_Inputs!G$67)/1000+HT$47),0),0)","v":39.975711881264687},{"$f":"MAX(IF(FV84>=W$7*Load_Shape!V43/$C84*W$31+(W$32*$F84+W$33*$H84)/$C84,IF(DX84-BZ84>0,HU$54,INDEX(HU$7:HU$45,MATCH(FV84*1000,$HR$7:$HR$45,1))*((General_Inputs!H$47)*INDEX(General_Inputs!$F$49:$F$60,$A84)*(1+General_Inputs!$F$46)+General_Inputs!$F$45+General_Inputs!H$67)/1000+HU$47),0),0)","v":42.483144600289563},{"$f":"MAX(IF(FW84>=X$7*Load_Shape!W43/$C84*X$31+(X$32*$F84+X$33*$H84)/$C84,IF(DY84-CA84>0,HV$54,INDEX(HV$7:HV$45,MATCH(FW84*1000,$HR$7:$HR$45,1))*((General_Inputs!I$47)*INDEX(General_Inputs!$F$49:$F$60,$A84)*(1+General_Inputs!$F$46)+General_Inputs!$F$45+General_Inputs!I$67)/1000+HV$47),0),0)","v":43.31956408095779},{"$f":"MAX(IF(FX84>=Y$7*Load_Shape!X43/$C84*Y$31+(Y$32*$F84+Y$33*$H84)/$C84,IF(DZ84-CB84>0,HW$54,INDEX(HW$7:HW$45,MATCH(FX84*1000,$HR$7:$HR$45,1))*((General_Inputs!J$47)*INDEX(General_Inputs!$F$49:$F$60,$A84)*(1+General_Inputs!$F$46)+General_Inputs!$F$45+General_Inputs!J$67)/1000+HW$47),0),0)","v":44.294497888743997},{"$f":"MAX(IF(FY84>=Z$7*Load_Shape!Y43/$C84*Z$31+(Z$32*$F84+Z$33*$H84)/$C84,IF(EA84-CC84>0,HX$54,INDEX(HX$7:HX$45,MATCH(FY84*1000,$HR$7:$HR$45,1))*((General_Inputs!K$47)*INDEX(General_Inputs!$F$49:$F$60,$A84)*(1+General_Inputs!$F$46)+General_Inputs!$F$45+General_Inputs!K$67)/1000+HX$47),0),0)","v":45.317364901177825},{"$f":"MAX(IF(FZ84>=AA$7*Load_Shape!Z43/$C84*AA$31+(AA$32*$F84+AA$33*$H84)/$C84,IF(EB84-CD84>0,HY$54,INDEX(HY$7:HY$45,MATCH(FZ84*1000,$HR$7:$HR$45,1))*((General_Inputs!L$47)*INDEX(General_Inputs!$F$49:$F$60,$A84)*(1+General_Inputs!$F$46)+General_Inputs!$F$45+General_Inputs!L$67)/1000+HY$47),0),0)","v":46.507258107350999},{"$f":"MAX(IF(GA84>=AB$7*Load_Shape!AA43/$C84*AB$31+(AB$32*$F84+AB$33*$H84)/$C84,IF(EC84-CE84>0,HZ$54,INDEX(HZ$7:HZ$45,MATCH(GA84*1000,$HR$7:$HR$45,1))*((General_Inputs!M$47)*INDEX(General_Inputs!$F$49:$F$60,$A84)*(1+General_Inputs!$F$46)+General_Inputs!$F$45+General_Inputs!M$67)/1000+HZ$47),0),0)","v":47.824339253671155},{"$f":"MAX(IF(GB84>=AC$7*Load_Shape!AB43/$C84*AC$31+(AC$32*$F84+AC$33*$H84)/$C84,IF(ED84-CF84>0,IA$54,INDEX(IA$7:IA$45,MATCH(GB84*1000,$HR$7:$HR$45,1))*((General_Inputs!N$47)*INDEX(General_Inputs!$F$49:$F$60,$A84)*(1+General_Inputs!$F$46)+General_Inputs!$F$45+General_Inputs!N$67)/1000+IA$47),0),0)","v":52.285611684197036},{"$f":"MAX(IF(GC84>=AD$7*Load_Shape!AC43/$C84*AD$31+(AD$32*$F84+AD$33*$H84)/$C84,IF(EE84-CG84>0,IB$54,INDEX(IB$7:IB$45,MATCH(GC84*1000,$HR$7:$HR$45,1))*((General_Inputs!O$47)*INDEX(General_Inputs!$F$49:$F$60,$A84)*(1+General_Inputs!$F$46)+General_Inputs!$F$45+General_Inputs!O$67)/1000+IB$47),0),0)","v":53.963089858477346},{"$f":"MAX(IF(GD84>=AE$7*Load_Shape!AD43/$C84*AE$31+(AE$32*$F84+AE$33*$H84)/$C84,IF(EF84-CH84>0,IC$54,INDEX(IC$7:IC$45,MATCH(GD84*1000,$HR$7:$HR$45,1))*((General_Inputs!P$47)*INDEX(General_Inputs!$F$49:$F$60,$A84)*(1+General_Inputs!$F$46)+General_Inputs!$F$45+General_Inputs!P$67)/1000+IC$47),0),0)","v":55.704075262983885},{"$f":"MAX(IF(GE84>=AF$7*Load_Shape!AE43/$C84*AF$31+(AF$32*$F84+AF$33*$H84)/$C84,IF(EG84-CI84>0,ID$54,INDEX(ID$7:ID$45,MATCH(GE84*1000,$HR$7:$HR$45,1))*((General_Inputs!Q$47)*INDEX(General_Inputs!$F$49:$F$60,$A84)*(1+General_Inputs!$F$46)+General_Inputs!$F$45+General_Inputs!Q$67)/1000+ID$47),0),0)","v":57.556443589269399},{"$f":"MAX(IF(GF84>=AG$7*Load_Shape!AF43/$C84*AG$31+(AG$32*$F84+AG$33*$H84)/$C84,IF(EH84-CJ84>0,IE$54,INDEX(IE$7:IE$45,MATCH(GF84*1000,$HR$7:$HR$45,1))*((General_Inputs!R$47)*INDEX(General_Inputs!$F$49:$F$60,$A84)*(1+General_Inputs!$F$46)+General_Inputs!$F$45+General_Inputs!R$67)/1000+IE$47),0),0)","v":59.470443180021903},{"$f":"MAX(IF(GG84>=AH$7*Load_Shape!AG43/$C84*AH$31+(AH$32*$F84+AH$33*$H84)/$C84,IF(EI84-CK84>0,IF$54,INDEX(IF$7:IF$45,MATCH(GG84*1000,$HR$7:$HR$45,1))*((General_Inputs!S$47)*INDEX(General_Inputs!$F$49:$F$60,$A84)*(1+General_Inputs!$F$46)+General_Inputs!$F$45+General_Inputs!S$67)/1000+IF$47),0),0)","v":64.020971792636317},{"$f":"MAX(IF(GH84>=AI$7*Load_Shape!AH43/$C84*AI$31+(AI$32*$F84+AI$33*$H84)/$C84,IF(EJ84-CL84>0,IG$54,INDEX(IG$7:IG$45,MATCH(GH84*1000,$HR$7:$HR$45,1))*((General_Inputs!T$47)*INDEX(General_Inputs!$F$49:$F$60,$A84)*(1+General_Inputs!$F$46)+General_Inputs!$F$45+General_Inputs!T$67)/1000+IG$47),0),0)","v":65.373071673912051},{"$f":"MAX(IF(GI84>=AJ$7*Load_Shape!AI43/$C84*AJ$31+(AJ$32*$F84+AJ$33*$H84)/$C84,IF(EK84-CM84>0,IH$54,INDEX(IH$7:IH$45,MATCH(GI84*1000,$HR$7:$HR$45,1))*((General_Inputs!U$47)*INDEX(General_Inputs!$F$49:$F$60,$A84)*(1+General_Inputs!$F$46)+General_Inputs!$F$45+General_Inputs!U$67)/1000+IH$47),0),0)","v":66.896111608642485},{"$f":"MAX(IF(GJ84>=AK$7*Load_Shape!AJ43/$C84*AK$31+(AK$32*$F84+AK$33*$H84)/$C84,IF(EL84-CN84>0,II$54,INDEX(II$7:II$45,MATCH(GJ84*1000,$HR$7:$HR$45,1))*((General_Inputs!V$47)*INDEX(General_Inputs!$F$49:$F$60,$A84)*(1+General_Inputs!$F$46)+General_Inputs!$F$45+General_Inputs!V$67)/1000+II$47),0),0)","v":68.238248477944126},{"$f":"MAX(IF(GK84>=AL$7*Load_Shape!AK43/$C84*AL$31+(AL$32*$F84+AL$33*$H84)/$C84,IF(EM84-CO84>0,IJ$54,INDEX(IJ$7:IJ$45,MATCH(GK84*1000,$HR$7:$HR$45,1))*((General_Inputs!W$47)*INDEX(General_Inputs!$F$49:$F$60,$A84)*(1+General_Inputs!$F$46)+General_Inputs!$F$45+General_Inputs!W$67)/1000+IJ$47),0),0)","v":69.675872370807014},{"$f":"MAX(IF(GL84>=AM$7*Load_Shape!AL43/$C84*AM$31+(AM$32*$F84+AM$33*$H84)/$C84,IF(EN84-CP84>0,IK$54,INDEX(IK$7:IK$45,MATCH(GL84*1000,$HR$7:$HR$45,1))*((General_Inputs!X$47)*INDEX(General_Inputs!$F$49:$F$60,$A84)*(1+General_Inputs!$F$46)+General_Inputs!$F$45+General_Inputs!X$67)/1000+IK$47),0),0)","v":70.754909397071813},{"$f":"MAX(IF(GM84>=AN$7*Load_Shape!AM43/$C84*AN$31+(AN$32*$F84+AN$33*$H84)/$C84,IF(EO84-CQ84>0,IL$54,INDEX(IL$7:IL$45,MATCH(GM84*1000,$HR$7:$HR$45,1))*((General_Inputs!Y$47)*INDEX(General_Inputs!$F$49:$F$60,$A84)*(1+General_Inputs!$F$46)+General_Inputs!$F$45+General_Inputs!Y$67)/1000+IL$47),0),0)","v":70.952763331844508},{"$f":"MAX(IF(GN84>=AO$7*Load_Shape!AN43/$C84*AO$31+(AO$32*$F84+AO$33*$H84)/$C84,IF(EP84-CR84>0,IM$54,INDEX(IM$7:IM$45,MATCH(GN84*1000,$HR$7:$HR$45,1))*((General_Inputs!Z$47)*INDEX(General_Inputs!$F$49:$F$60,$A84)*(1+General_Inputs!$F$46)+General_Inputs!$F$45+General_Inputs!Z$67)/1000+IM$47),0),0)","v":71.078712160565772},{"$f":"MAX(IF(GO84>=AP$7*Load_Shape!AO43/$C84*AP$31+(AP$32*$F84+AP$33*$H84)/$C84,IF(EQ84-CS84>0,IN$54,INDEX(IN$7:IN$45,MATCH(GO84*1000,$HR$7:$HR$45,1))*((General_Inputs!AA$47)*INDEX(General_Inputs!$F$49:$F$60,$A84)*(1+General_Inputs!$F$46)+General_Inputs!$F$45+General_Inputs!AA$67)/1000+IN$47),0),0)","v":71.171933689658161},{"$f":"MAX(IF(GP84>=AQ$7*Load_Shape!AP43/$C84*AQ$31+(AQ$32*$F84+AQ$33*$H84)/$C84,IF(ER84-CT84>0,IO$54,INDEX(IO$7:IO$45,MATCH(GP84*1000,$HR$7:$HR$45,1))*((General_Inputs!AB$47)*INDEX(General_Inputs!$F$49:$F$60,$A84)*(1+General_Inputs!$F$46)+General_Inputs!$F$45+General_Inputs!AB$67)/1000+IO$47),0),0)","v":71.22394805752154},{"$f":"MAX(IF(GQ84>=AR$7*Load_Shape!AQ43/$C84*AR$31+(AR$32*$F84+AR$33*$H84)/$C84,IF(ES84-CU84>0,IP$54,INDEX(IP$7:IP$45,MATCH(GQ84*1000,$HR$7:$HR$45,1))*((General_Inputs!AC$47)*INDEX(General_Inputs!$F$49:$F$60,$A84)*(1+General_Inputs!$F$46)+General_Inputs!$F$45+General_Inputs!AC$67)/1000+IP$47),0),0)","v":71.318325257537779},{"$f":"MAX(IF(GR84>=AS$7*Load_Shape!AR43/$C84*AS$31+(AS$32*$F84+AS$33*$H84)/$C84,IF(ET84-CV84>0,IQ$54,INDEX(IQ$7:IQ$45,MATCH(GR84*1000,$HR$7:$HR$45,1))*((General_Inputs!AD$47)*INDEX(General_Inputs!$F$49:$F$60,$A84)*(1+General_Inputs!$F$46)+General_Inputs!$F$45+General_Inputs!AD$67)/1000+IQ$47),0),0)","v":71.391782294786736},{"$f":"MAX(IF(GS84>=AT$7*Load_Shape!AS43/$C84*AT$31+(AT$32*$F84+AT$33*$H84)/$C84,IF(EU84-CW84>0,IR$54,INDEX(IR$7:IR$45,MATCH(GS84*1000,$HR$7:$HR$45,1))*((General_Inputs!AE$47)*INDEX(General_Inputs!$F$49:$F$60,$A84)*(1+General_Inputs!$F$46)+General_Inputs!$F$45+General_Inputs!AE$67)/1000+IR$47),0),0)","v":71.454648494451362},{"$f":"MAX(IF(GT84>=AU$7*Load_Shape!AT43/$C84*AU$31+(AU$32*$F84+AU$33*$H84)/$C84,IF(EV84-CX84>0,IS$54,INDEX(IS$7:IS$45,MATCH(GT84*1000,$HR$7:$HR$45,1))*((General_Inputs!AF$47)*INDEX(General_Inputs!$F$49:$F$60,$A84)*(1+General_Inputs!$F$46)+General_Inputs!$F$45+General_Inputs!AF$67)/1000+IS$47),0),0)","v":71.511396722814169},{"$f":"MAX(IF(GU84>=AV$7*Load_Shape!AU43/$C84*AV$31+(AV$32*$F84+AV$33*$H84)/$C84,IF(EW84-CY84>0,IT$54,INDEX(IT$7:IT$45,MATCH(GU84*1000,$HR$7:$HR$45,1))*((General_Inputs!AG$47)*INDEX(General_Inputs!$F$49:$F$60,$A84)*(1+General_Inputs!$F$46)+General_Inputs!$F$45+General_Inputs!AG$67)/1000+IT$47),0),0)","v":71.569098413284067},{"$f":"MAX(IF(GV84>=AW$7*Load_Shape!AV43/$C84*AW$31+(AW$32*$F84+AW$33*$H84)/$C84,IF(EX84-CZ84>0,IU$54,INDEX(IU$7:IU$45,MATCH(GV84*1000,$HR$7:$HR$45,1))*((General_Inputs!AH$47)*INDEX(General_Inputs!$F$49:$F$60,$A84)*(1+General_Inputs!$F$46)+General_Inputs!$F$45+General_Inputs!AH$67)/1000+IU$47),0),0)","v":71.619414073853719},{"$f":"MAX(IF(GW84>=AX$7*Load_Shape!AW43/$C84*AX$31+(AX$32*$F84+AX$33*$H84)/$C84,IF(EY84-DA84>0,IV$54,INDEX(IV$7:IV$45,MATCH(GW84*1000,$HR$7:$HR$45,1))*((General_Inputs!AI$47)*INDEX(General_Inputs!$F$49:$F$60,$A84)*(1+General_Inputs!$F$46)+General_Inputs!$F$45+General_Inputs!AI$67)/1000+IV$47),0),0)","v":71.66507292046488},{"$f":"MAX(IF(GX84>=AY$7*Load_Shape!AX43/$C84*AY$31+(AY$32*$F84+AY$33*$H84)/$C84,IF(EZ84-DB84>0,IW$54,INDEX(IW$7:IW$45,MATCH(GX84*1000,$HR$7:$HR$45,1))*((General_Inputs!AJ$47)*INDEX(General_Inputs!$F$49:$F$60,$A84)*(1+General_Inputs!$F$46)+General_Inputs!$F$45+General_Inputs!AJ$67)/1000+IW$47),0),0)","v":71.70727088238722},{"$f":"MAX(IF(GY84>=AZ$7*Load_Shape!AY43/$C84*AZ$31+(AZ$32*$F84+AZ$33*$H84)/$C84,IF(FA84-DC84>0,IX$54,INDEX(IX$7:IX$45,MATCH(GY84*1000,$HR$7:$HR$45,1))*((General_Inputs!AK$47)*INDEX(General_Inputs!$F$49:$F$60,$A84)*(1+General_Inputs!$F$46)+General_Inputs!$F$45+General_Inputs!AK$67)/1000+IX$47),0),0)","v":71.746543583669137},{"$f":"MAX(IF(GZ84>=BA$7*Load_Shape!AZ43/$C84*BA$31+(BA$32*$F84+BA$33*$H84)/$C84,IF(FB84-DD84>0,IY$54,INDEX(IY$7:IY$45,MATCH(GZ84*1000,$HR$7:$HR$45,1))*((General_Inputs!AL$47)*INDEX(General_Inputs!$F$49:$F$60,$A84)*(1+General_Inputs!$F$46)+General_Inputs!$F$45+General_Inputs!AL$67)/1000+IY$47),0),0)","v":71.782112847180514},{"$f":"MAX(IF(HA84>=BB$7*Load_Shape!BA43/$C84*BB$31+(BB$32*$F84+BB$33*$H84)/$C84,IF(FC84-DE84>0,IZ$54,INDEX(IZ$7:IZ$45,MATCH(HA84*1000,$HR$7:$HR$45,1))*((General_Inputs!AM$47)*INDEX(General_Inputs!$F$49:$F$60,$A84)*(1+General_Inputs!$F$46)+General_Inputs!$F$45+General_Inputs!AM$67)/1000+IZ$47),0),0)","v":71.814719984226755},{"$f":"MAX(IF(HB84>=BC$7*Load_Shape!BB43/$C84*BC$31+(BC$32*$F84+BC$33*$H84)/$C84,IF(FD84-DF84>0,JA$54,INDEX(JA$7:JA$45,MATCH(HB84*1000,$HR$7:$HR$45,1))*((General_Inputs!AN$47)*INDEX(General_Inputs!$F$49:$F$60,$A84)*(1+General_Inputs!$F$46)+General_Inputs!$F$45+General_Inputs!AN$67)/1000+JA$47),0),0)","v":71.844706351179497},{"$f":"MAX(IF(HC84>=BD$7*Load_Shape!BC43/$C84*BD$31+(BD$32*$F84+BD$33*$H84)/$C84,IF(FE84-DG84>0,JB$54,INDEX(JB$7:JB$45,MATCH(HC84*1000,$HR$7:$HR$45,1))*((General_Inputs!AO$47)*INDEX(General_Inputs!$F$49:$F$60,$A84)*(1+General_Inputs!$F$46)+General_Inputs!$F$45+General_Inputs!AO$67)/1000+JB$47),0),0)","v":71.872241443552142},{"$f":"MAX(IF(HD84>=BE$7*Load_Shape!BD43/$C84*BE$31+(BE$32*$F84+BE$33*$H84)/$C84,IF(FF84-DH84>0,JC$54,INDEX(JC$7:JC$45,MATCH(HD84*1000,$HR$7:$HR$45,1))*((General_Inputs!AP$47)*INDEX(General_Inputs!$F$49:$F$60,$A84)*(1+General_Inputs!$F$46)+General_Inputs!$F$45+General_Inputs!AP$67)/1000+JC$47),0),0)","v":71.89742113493638},{"$f":"MAX(IF(HE84>=BF$7*Load_Shape!BE43/$C84*BF$31+(BF$32*$F84+BF$33*$H84)/$C84,IF(FG84-DI84>0,JD$54,INDEX(JD$7:JD$45,MATCH(HE84*1000,$HR$7:$HR$45,1))*((General_Inputs!AQ$47)*INDEX(General_Inputs!$F$49:$F$60,$A84)*(1+General_Inputs!$F$46)+General_Inputs!$F$45+General_Inputs!AQ$67)/1000+JD$47),0),0)","v":71.920516530419789},{"$f":"MAX(IF(HF84>=BG$7*Load_Shape!BF43/$C84*BG$31+(BG$32*$F84+BG$33*$H84)/$C84,IF(FH84-DJ84>0,JE$54,INDEX(JE$7:JE$45,MATCH(HF84*1000,$HR$7:$HR$45,1))*((General_Inputs!AR$47)*INDEX(General_Inputs!$F$49:$F$60,$A84)*(1+General_Inputs!$F$46)+General_Inputs!$F$45+General_Inputs!AR$67)/1000+JE$47),0),0)","v":71.941704223051588},{"$f":"MAX(IF(HG84>=BH$7*Load_Shape!BG43/$C84*BH$31+(BH$32*$F84+BH$33*$H84)/$C84,IF(FI84-DK84>0,JF$54,INDEX(JF$7:JF$45,MATCH(HG84*1000,$HR$7:$HR$45,1))*((General_Inputs!AS$47)*INDEX(General_Inputs!$F$49:$F$60,$A84)*(1+General_Inputs!$F$46)+General_Inputs!$F$45+General_Inputs!AS$67)/1000+JF$47),0),0)","v":71.961127642141022},{"$f":"MAX(IF(HH84>=BI$7*Load_Shape!BH43/$C84*BI$31+(BI$32*$F84+BI$33*$H84)/$C84,IF(FJ84-DL84>0,JG$54,INDEX(JG$7:JG$45,MATCH(HH84*1000,$HR$7:$HR$45,1))*((General_Inputs!AT$47)*INDEX(General_Inputs!$F$49:$F$60,$A84)*(1+General_Inputs!$F$46)+General_Inputs!$F$45+General_Inputs!AT$67)/1000+JG$47),0),0)","v":71.978924894468378},{"$f":"MAX(IF(HI84>=BJ$7*Load_Shape!BI43/$C84*BJ$31+(BJ$32*$F84+BJ$33*$H84)/$C84,IF(FK84-DM84>0,JH$54,INDEX(JH$7:JH$45,MATCH(HI84*1000,$HR$7:$HR$45,1))*((General_Inputs!AU$47)*INDEX(General_Inputs!$F$49:$F$60,$A84)*(1+General_Inputs!$F$46)+General_Inputs!$F$45+General_Inputs!AU$67)/1000+JH$47),0),0)","v":71.995242464500691},{"$f":"MAX(IF(HJ84>=BK$7*Load_Shape!BJ43/$C84*BK$31+(BK$32*$F84+BK$33*$H84)/$C84,IF(FL84-DN84>0,JI$54,INDEX(JI$7:JI$45,MATCH(HJ84*1000,$HR$7:$HR$45,1))*((General_Inputs!AV$47)*INDEX(General_Inputs!$F$49:$F$60,$A84)*(1+General_Inputs!$F$46)+General_Inputs!$F$45+General_Inputs!AV$67)/1000+JI$47),0),0)","v":72.01020178222258},{"$f":"MAX(IF(HK84>=BL$7*Load_Shape!BK43/$C84*BL$31+(BL$32*$F84+BL$33*$H84)/$C84,IF(FM84-DO84>0,JJ$54,INDEX(JJ$7:JJ$45,MATCH(HK84*1000,$HR$7:$HR$45,1))*((General_Inputs!AW$47)*INDEX(General_Inputs!$F$49:$F$60,$A84)*(1+General_Inputs!$F$46)+General_Inputs!$F$45+General_Inputs!AW$67)/1000+JJ$47),0),0)","v":72.023913162634429},{"$f":"MAX(IF(HL84>=BM$7*Load_Shape!BL43/$C84*BM$31+(BM$32*$F84+BM$33*$H84)/$C84,IF(FN84-DP84>0,JK$54,INDEX(JK$7:JK$45,MATCH(HL84*1000,$HR$7:$HR$45,1))*((General_Inputs!AX$47)*INDEX(General_Inputs!$F$49:$F$60,$A84)*(1+General_Inputs!$F$46)+General_Inputs!$F$45+General_Inputs!AX$67)/1000+JK$47),0),0)","v":72.036480234632165},{"$f":"MAX(IF(HM84>=BN$7*Load_Shape!BM43/$C84*BN$31+(BN$32*$F84+BN$33*$H84)/$C84,IF(FO84-DQ84>0,JL$54,INDEX(JL$7:JL$45,MATCH(HM84*1000,$HR$7:$HR$45,1))*((General_Inputs!AY$47)*INDEX(General_Inputs!$F$49:$F$60,$A84)*(1+General_Inputs!$F$46)+General_Inputs!$F$45+General_Inputs!AY$67)/1000+JL$47),0),0)","v":72.047999676141245},{"$f":"MAX(IF(HN84>=BO$7*Load_Shape!BN43/$C84*BO$31+(BO$32*$F84+BO$33*$H84)/$C84,IF(FP84-DR84>0,JM$54,INDEX(JM$7:JM$45,MATCH(HN84*1000,$HR$7:$HR$45,1))*((General_Inputs!AZ$47)*INDEX(General_Inputs!$F$49:$F$60,$A84)*(1+General_Inputs!$F$46)+General_Inputs!$F$45+General_Inputs!AZ$67)/1000+JM$47),0),0)","v":72.05855815179396},{"$f":"MAX(IF(HO84>=BP$7*Load_Shape!BO43/$C84*BP$31+(BP$32*$F84+BP$33*$H84)/$C84,IF(FQ84-DS84>0,JN$54,INDEX(JN$7:JN$45,MATCH(HO84*1000,$HR$7:$HR$45,1))*((General_Inputs!BA$47)*INDEX(General_Inputs!$F$49:$F$60,$A84)*(1+General_Inputs!$F$46)+General_Inputs!$F$45+General_Inputs!BA$67)/1000+JN$47),0),0)","v":72.0682353328624},{"$f":"MAX(IF(HP84>=BQ$7*Load_Shape!BP43/$C84*BQ$31+(BQ$32*$F84+BQ$33*$H84)/$C84,IF(FR84-DT84>0,JO$54,INDEX(JO$7:JO$45,MATCH(HP84*1000,$HR$7:$HR$45,1))*((General_Inputs!BB$47)*INDEX(General_Inputs!$F$49:$F$60,$A84)*(1+General_Inputs!$F$46)+General_Inputs!$F$45+General_Inputs!BB$67)/1000+JO$47),0),0)","v":72.077104728230466},null,null,{"$f":"INDEX(JR$7:JR$45,MATCH(MAX(U$7*Load_Shape!T43/$C84*U$31,FT84)*1000,$JQ$7:$JQ$45,1))*((General_Inputs!F$47)*INDEX(General_Inputs!$F$49:$F$60,$A84)*(1+General_Inputs!$F$46)+General_Inputs!$F$45+General_Inputs!F$67)/1000+JR$47","v":41.643928045310645},{"$f":"INDEX(JS$7:JS$45,MATCH(MAX(V$7*Load_Shape!U43/$C84*V$31,FU84)*1000,$JQ$7:$JQ$45,1))*((General_Inputs!G$47)*INDEX(General_Inputs!$F$49:$F$60,$A84)*(1+General_Inputs!$F$46)+General_Inputs!$F$45+General_Inputs!G$67)/1000+JS$47","v":39.072279874877367},{"$f":"INDEX(JT$7:JT$45,MATCH(MAX(W$7*Load_Shape!V43/$C84*W$31,FV84)*1000,$JQ$7:$JQ$45,1))*((General_Inputs!H$47)*INDEX(General_Inputs!$F$49:$F$60,$A84)*(1+General_Inputs!$F$46)+General_Inputs!$F$45+General_Inputs!H$67)/1000+JT$47","v":41.708584868166724},{"$f":"INDEX(JU$7:JU$45,MATCH(MAX(X$7*Load_Shape!W43/$C84*X$31,FW84)*1000,$JQ$7:$JQ$45,1))*((General_Inputs!I$47)*INDEX(General_Inputs!$F$49:$F$60,$A84)*(1+General_Inputs!$F$46)+General_Inputs!$F$45+General_Inputs!I$67)/1000+JU$47","v":42.527720397453685},{"$f":"INDEX(JV$7:JV$45,MATCH(MAX(Y$7*Load_Shape!X43/$C84*Y$31,FX84)*1000,$JQ$7:$JQ$45,1))*((General_Inputs!J$47)*INDEX(General_Inputs!$F$49:$F$60,$A84)*(1+General_Inputs!$F$46)+General_Inputs!$F$45+General_Inputs!J$67)/1000+JV$47","v":43.482507964121403},{"$f":"INDEX(JW$7:JW$45,MATCH(MAX(Z$7*Load_Shape!Y43/$C84*Z$31,FY84)*1000,$JQ$7:$JQ$45,1))*((General_Inputs!K$47)*INDEX(General_Inputs!$F$49:$F$60,$A84)*(1+General_Inputs!$F$46)+General_Inputs!$F$45+General_Inputs!K$67)/1000+JW$47","v":44.391668603674184},{"$f":"INDEX(JX$7:JX$45,MATCH(MAX(AA$7*Load_Shape!Z43/$C84*AA$31,FZ84)*1000,$JQ$7:$JQ$45,1))*((General_Inputs!L$47)*INDEX(General_Inputs!$F$49:$F$60,$A84)*(1+General_Inputs!$F$46)+General_Inputs!$F$45+General_Inputs!L$67)/1000+JX$47","v":45.554241578525719},{"$f":"INDEX(JY$7:JY$45,MATCH(MAX(AB$7*Load_Shape!AA43/$C84*AB$31,GA84)*1000,$JQ$7:$JQ$45,1))*((General_Inputs!M$47)*INDEX(General_Inputs!$F$49:$F$60,$A84)*(1+General_Inputs!$F$46)+General_Inputs!$F$45+General_Inputs!M$67)/1000+JY$47","v":46.841082228135612},{"$f":"INDEX(JZ$7:JZ$45,MATCH(MAX(AC$7*Load_Shape!AB43/$C84*AC$31,GB84)*1000,$JQ$7:$JQ$45,1))*((General_Inputs!N$47)*INDEX(General_Inputs!$F$49:$F$60,$A84)*(1+General_Inputs!$F$46)+General_Inputs!$F$45+General_Inputs!N$67)/1000+JZ$47","v":51.064211668605381},{"$f":"INDEX(KA$7:KA$45,MATCH(MAX(AD$7*Load_Shape!AC43/$C84*AD$31,GC84)*1000,$JQ$7:$JQ$45,1))*((General_Inputs!O$47)*INDEX(General_Inputs!$F$49:$F$60,$A84)*(1+General_Inputs!$F$46)+General_Inputs!$F$45+General_Inputs!O$67)/1000+KA$47","v":52.698360132319515},{"$f":"INDEX(KB$7:KB$45,MATCH(MAX(AE$7*Load_Shape!AD43/$C84*AE$31,GD84)*1000,$JQ$7:$JQ$45,1))*((General_Inputs!P$47)*INDEX(General_Inputs!$F$49:$F$60,$A84)*(1+General_Inputs!$F$46)+General_Inputs!$F$45+General_Inputs!P$67)/1000+KB$47","v":54.394375417492277},{"$f":"INDEX(KC$7:KC$45,MATCH(MAX(AF$7*Load_Shape!AE43/$C84*AF$31,GE84)*1000,$JQ$7:$JQ$45,1))*((General_Inputs!Q$47)*INDEX(General_Inputs!$F$49:$F$60,$A84)*(1+General_Inputs!$F$46)+General_Inputs!$F$45+General_Inputs!Q$67)/1000+KC$47","v":56.198896573739752},{"$f":"INDEX(KD$7:KD$45,MATCH(MAX(AG$7*Load_Shape!AF43/$C84*AG$31,GF84)*1000,$JQ$7:$JQ$45,1))*((General_Inputs!R$47)*INDEX(General_Inputs!$F$49:$F$60,$A84)*(1+General_Inputs!$F$46)+General_Inputs!$F$45+General_Inputs!R$67)/1000+KD$47","v":58.063457042384655},{"$f":"INDEX(KE$7:KE$45,MATCH(MAX(AH$7*Load_Shape!AG43/$C84*AH$31,GG84)*1000,$JQ$7:$JQ$45,1))*((General_Inputs!S$47)*INDEX(General_Inputs!$F$49:$F$60,$A84)*(1+General_Inputs!$F$46)+General_Inputs!$F$45+General_Inputs!S$67)/1000+KE$47","v":62.801349784162113},{"$f":"INDEX(KF$7:KF$45,MATCH(MAX(AI$7*Load_Shape!AH43/$C84*AI$31,GH84)*1000,$JQ$7:$JQ$45,1))*((General_Inputs!T$47)*INDEX(General_Inputs!$F$49:$F$60,$A84)*(1+General_Inputs!$F$46)+General_Inputs!$F$45+General_Inputs!T$67)/1000+KF$47","v":64.125509583755488},{"$f":"INDEX(KG$7:KG$45,MATCH(MAX(AJ$7*Load_Shape!AI43/$C84*AJ$31,GI84)*1000,$JQ$7:$JQ$45,1))*((General_Inputs!U$47)*INDEX(General_Inputs!$F$49:$F$60,$A84)*(1+General_Inputs!$F$46)+General_Inputs!$F$45+General_Inputs!U$67)/1000+KG$47","v":65.617077094908964},{"$f":"INDEX(KH$7:KH$45,MATCH(MAX(AK$7*Load_Shape!AJ43/$C84*AK$31,GJ84)*1000,$JQ$7:$JQ$45,1))*((General_Inputs!V$47)*INDEX(General_Inputs!$F$49:$F$60,$A84)*(1+General_Inputs!$F$46)+General_Inputs!$F$45+General_Inputs!V$67)/1000+KH$47","v":66.786283236164692},{"$f":"INDEX(KI$7:KI$45,MATCH(MAX(AL$7*Load_Shape!AK43/$C84*AL$31,GK84)*1000,$JQ$7:$JQ$45,1))*((General_Inputs!W$47)*INDEX(General_Inputs!$F$49:$F$60,$A84)*(1+General_Inputs!$F$46)+General_Inputs!$F$45+General_Inputs!W$67)/1000+KI$47","v":68.190898942156039},{"$f":"INDEX(KJ$7:KJ$45,MATCH(MAX(AM$7*Load_Shape!AL43/$C84*AM$31,GL84)*1000,$JQ$7:$JQ$45,1))*((General_Inputs!X$47)*INDEX(General_Inputs!$F$49:$F$60,$A84)*(1+General_Inputs!$F$46)+General_Inputs!$F$45+General_Inputs!X$67)/1000+KJ$47","v":69.245161021384234},null,null,{"$f":"INDEX($U$7:$BQ$21,MATCH(KM$57,$T$7:$T$21,0),MATCH($LK$55,$U$6:$BQ$6,0))*INDEX(Load_Shape!$T43:$BP43,MATCH($LK$55,Load_Shape!$T$16:$BP$16,0))/$C84","v":21.829687334112105},0,21.829687334112105,0.63838584000000009,2.5169580000000003,2.3487355760709971,-1.1659881507172868E-2,0,0,-3.8748405207157628E-4,-1.9004645958252547E-3,1.0541874003234837,2.5790015348821203,0.8330827083524307,7.8383274708454416E-3,0.19366684982755442,3.1146146694878887,0,8.5571642578518556,0,0,21.829687334112105,21.829687334112105,7.0025645667723602,0,null,null,0,0.11529977326184064,0.39199664781639015,0.50729642107823081,null,null,{"$f":"MAX(IF(FT84>=U$7*Load_Shape!T43/$C84*U$31+(U$32*$F84+U$33*$H84)/$C84,IF(DV84-BX84>0,0,INDEX(HS$7:HS$45,MATCH(FT84*1000,$HR$7:$HR$45,1))),0),0)","v":7000},{"$f":"MAX(IF(FU84>=V$7*Load_Shape!U43/$C84*V$31+(V$32*$F84+V$33*$H84)/$C84,IF(DW84-BY84>0,0,INDEX(HT$7:HT$45,MATCH(FU84*1000,$HR$7:$HR$45,1))),0),0)","v":7000},{"$f":"MAX(IF(FV84>=W$7*Load_Shape!V43/$C84*W$31+(W$32*$F84+W$33*$H84)/$C84,IF(DX84-BZ84>0,0,INDEX(HU$7:HU$45,MATCH(FV84*1000,$HR$7:$HR$45,1))),0),0)","v":7000.0000000000073},{"$f":"MAX(IF(FW84>=X$7*Load_Shape!W43/$C84*X$31+(X$32*$F84+X$33*$H84)/$C84,IF(DY84-CA84>0,0,INDEX(HV$7:HV$45,MATCH(FW84*1000,$HR$7:$HR$45,1))),0),0)","v":7000.0000000000073},{"$f":"MAX(IF(FX84>=Y$7*Load_Shape!X43/$C84*Y$31+(Y$32*$F84+Y$33*$H84)/$C84,IF(DZ84-CB84>0,0,INDEX(HW$7:HW$45,MATCH(FX84*1000,$HR$7:$HR$45,1))),0),0)","v":7000.0000000000073},{"$f":"MAX(IF(FY84>=Z$7*Load_Shape!Y43/$C84*Z$31+(Z$32*$F84+Z$33*$H84)/$C84,IF(EA84-CC84>0,0,INDEX(HX$7:HX$45,MATCH(FY84*1000,$HR$7:$HR$45,1))),0),0)","v":7000},{"$f":"MAX(IF(FZ84>=AA$7*Load_Shape!Z43/$C84*AA$31+(AA$32*$F84+AA$33*$H84)/$C84,IF(EB84-CD84>0,0,INDEX(HY$7:HY$45,MATCH(FZ84*1000,$HR$7:$HR$45,1))),0),0)","v":7000},{"$f":"MAX(IF(GA84>=AB$7*Load_Shape!AA43/$C84*AB$31+(AB$32*$F84+AB$33*$H84)/$C84,IF(EC84-CE84>0,0,INDEX(HZ$7:HZ$45,MATCH(GA84*1000,$HR$7:$HR$45,1))),0),0)","v":7000},{"$f":"MAX(IF(GB84>=AC$7*Load_Shape!AB43/$C84*AC$31+(AC$32*$F84+AC$33*$H84)/$C84,IF(ED84-CF84>0,0,INDEX(IA$7:IA$45,MATCH(GB84*1000,$HR$7:$HR$45,1))),0),0)","v":7000},{"$f":"MAX(IF(GC84>=AD$7*Load_Shape!AC43/$C84*AD$31+(AD$32*$F84+AD$33*$H84)/$C84,IF(EE84-CG84>0,0,INDEX(IB$7:IB$45,MATCH(GC84*1000,$HR$7:$HR$45,1))),0),0)","v":7000},{"$f":"MAX(IF(GD84>=AE$7*Load_Shape!AD43/$C84*AE$31+(AE$32*$F84+AE$33*$H84)/$C84,IF(EF84-CH84>0,0,INDEX(IC$7:IC$45,MATCH(GD84*1000,$HR$7:$HR$45,1))),0),0)","v":7000},{"$f":"MAX(IF(GE84>=AF$7*Load_Shape!AE43/$C84*AF$31+(AF$32*$F84+AF$33*$H84)/$C84,IF(EG84-CI84>0,0,INDEX(ID$7:ID$45,MATCH(GE84*1000,$HR$7:$HR$45,1))),0),0)","v":7000},{"$f":"MAX(IF(GF84>=AG$7*Load_Shape!AF43/$C84*AG$31+(AG$32*$F84+AG$33*$H84)/$C84,IF(EH84-CJ84>0,0,INDEX(IE$7:IE$45,MATCH(GF84*1000,$HR$7:$HR$45,1))),0),0)","v":7000},{"$f":"MAX(IF(GG84>=AH$7*Load_Shape!AG43/$C84*AH$31+(AH$32*$F84+AH$33*$H84)/$C84,IF(EI84-CK84>0,0,INDEX(IF$7:IF$45,MATCH(GG84*1000,$HR$7:$HR$45,1))),0),0)","v":7000.0000000000073},{"$f":"MAX(IF(GH84>=AI$7*Load_Shape!AH43/$C84*AI$31+(AI$32*$F84+AI$33*$H84)/$C84,IF(EJ84-CL84>0,0,INDEX(IG$7:IG$45,MATCH(GH84*1000,$HR$7:$HR$45,1))),0),0)","v":7000.0000000000073},{"$f":"MAX(IF(GI84>=AJ$7*Load_Shape!AI43/$C84*AJ$31+(AJ$32*$F84+AJ$33*$H84)/$C84,IF(EK84-CM84>0,0,INDEX(IH$7:IH$45,MATCH(GI84*1000,$HR$7:$HR$45,1))),0),0)","v":7000.0000000000073},{"$f":"MAX(IF(GJ84>=AK$7*Load_Shape!AJ43/$C84*AK$31+(AK$32*$F84+AK$33*$H84)/$C84,IF(EL84-CN84>0,0,INDEX(II$7:II$45,MATCH(GJ84*1000,$HR$7:$HR$45,1))),0),0)","v":7000},{"$f":"MAX(IF(GK84>=AL$7*Load_Shape!AK43/$C84*AL$31+(AL$32*$F84+AL$33*$H84)/$C84,IF(EM84-CO84>0,0,INDEX(IJ$7:IJ$45,MATCH(GK84*1000,$HR$7:$HR$45,1))),0),0)","v":7000},{"$f":"MAX(IF(GL84>=AM$7*Load_Shape!AL43/$C84*AM$31+(AM$32*$F84+AM$33*$H84)/$C84,IF(EN84-CP84>0,0,INDEX(IK$7:IK$45,MATCH(GL84*1000,$HR$7:$HR$45,1))),0),0)","v":7000},{"$f":"MAX(IF(GM84>=AN$7*Load_Shape!AM43/$C84*AN$31+(AN$32*$F84+AN$33*$H84)/$C84,IF(EO84-CQ84>0,0,INDEX(IL$7:IL$45,MATCH(GM84*1000,$HR$7:$HR$45,1))),0),0)","v":7000},{"$f":"MAX(IF(GN84>=AO$7*Load_Shape!AN43/$C84*AO$31+(AO$32*$F84+AO$33*$H84)/$C84,IF(EP84-CR84>0,0,INDEX(IM$7:IM$45,MATCH(GN84*1000,$HR$7:$HR$45,1))),0),0)","v":7000},{"$f":"MAX(IF(GO84>=AP$7*Load_Shape!AO43/$C84*AP$31+(AP$32*$F84+AP$33*$H84)/$C84,IF(EQ84-CS84>0,0,INDEX(IN$7:IN$45,MATCH(GO84*1000,$HR$7:$HR$45,1))),0),0)","v":7000},{"$f":"MAX(IF(GP84>=AQ$7*Load_Shape!AP43/$C84*AQ$31+(AQ$32*$F84+AQ$33*$H84)/$C84,IF(ER84-CT84>0,0,INDEX(IO$7:IO$45,MATCH(GP84*1000,$HR$7:$HR$45,1))),0),0)","v":7000},{"$f":"MAX(IF(GQ84>=AR$7*Load_Shape!AQ43/$C84*AR$31+(AR$32*$F84+AR$33*$H84)/$C84,IF(ES84-CU84>0,0,INDEX(IP$7:IP$45,MATCH(GQ84*1000,$HR$7:$HR$45,1))),0),0)","v":7000},{"$f":"MAX(IF(GR84>=AS$7*Load_Shape!AR43/$C84*AS$31+(AS$32*$F84+AS$33*$H84)/$C84,IF(ET84-CV84>0,0,INDEX(IQ$7:IQ$45,MATCH(GR84*1000,$HR$7:$HR$45,1))),0),0)","v":7000.0000000000073},{"$f":"MAX(IF(GS84>=AT$7*Load_Shape!AS43/$C84*AT$31+(AT$32*$F84+AT$33*$H84)/$C84,IF(EU84-CW84>0,0,INDEX(IR$7:IR$45,MATCH(GS84*1000,$HR$7:$HR$45,1))),0),0)","v":7000.0000000000073},{"$f":"MAX(IF(GT84>=AU$7*Load_Shape!AT43/$C84*AU$31+(AU$32*$F84+AU$33*$H84)/$C84,IF(EV84-CX84>0,0,INDEX(IS$7:IS$45,MATCH(GT84*1000,$HR$7:$HR$45,1))),0),0)","v":7000.0000000000073},{"$f":"MAX(IF(GU84>=AV$7*Load_Shape!AU43/$C84*AV$31+(AV$32*$F84+AV$33*$H84)/$C84,IF(EW84-CY84>0,0,INDEX(IT$7:IT$45,MATCH(GU84*1000,$HR$7:$HR$45,1))),0),0)","v":7000.0000000000073},{"$f":"MAX(IF(GV84>=AW$7*Load_Shape!AV43/$C84*AW$31+(AW$32*$F84+AW$33*$H84)/$C84,IF(EX84-CZ84>0,0,INDEX(IU$7:IU$45,MATCH(GV84*1000,$HR$7:$HR$45,1))),0),0)","v":7000.0000000000073},{"$f":"MAX(IF(GW84>=AX$7*Load_Shape!AW43/$C84*AX$31+(AX$32*$F84+AX$33*$H84)/$C84,IF(EY84-DA84>0,0,INDEX(IV$7:IV$45,MATCH(GW84*1000,$HR$7:$HR$45,1))),0),0)","v":7000.0000000000073},{"$f":"MAX(IF(GX84>=AY$7*Load_Shape!AX43/$C84*AY$31+(AY$32*$F84+AY$33*$H84)/$C84,IF(EZ84-DB84>0,0,INDEX(IW$7:IW$45,MATCH(GX84*1000,$HR$7:$HR$45,1))),0),0)","v":7000.0000000000073},{"$f":"MAX(IF(GY84>=AZ$7*Load_Shape!AY43/$C84*AZ$31+(AZ$32*$F84+AZ$33*$H84)/$C84,IF(FA84-DC84>0,0,INDEX(IX$7:IX$45,MATCH(GY84*1000,$HR$7:$HR$45,1))),0),0)","v":7000.0000000000073},{"$f":"MAX(IF(GZ84>=BA$7*Load_Shape!AZ43/$C84*BA$31+(BA$32*$F84+BA$33*$H84)/$C84,IF(FB84-DD84>0,0,INDEX(IY$7:IY$45,MATCH(GZ84*1000,$HR$7:$HR$45,1))),0),0)","v":7000.0000000000073},{"$f":"MAX(IF(HA84>=BB$7*Load_Shape!BA43/$C84*BB$31+(BB$32*$F84+BB$33*$H84)/$C84,IF(FC84-DE84>0,0,INDEX(IZ$7:IZ$45,MATCH(HA84*1000,$HR$7:$HR$45,1))),0),0)","v":7000},{"$f":"MAX(IF(HB84>=BC$7*Load_Shape!BB43/$C84*BC$31+(BC$32*$F84+BC$33*$H84)/$C84,IF(FD84-DF84>0,0,INDEX(JA$7:JA$45,MATCH(HB84*1000,$HR$7:$HR$45,1))),0),0)","v":7000},{"$f":"MAX(IF(HC84>=BD$7*Load_Shape!BC43/$C84*BD$31+(BD$32*$F84+BD$33*$H84)/$C84,IF(FE84-DG84>0,0,INDEX(JB$7:JB$45,MATCH(HC84*1000,$HR$7:$HR$45,1))),0),0)","v":7000},{"$f":"MAX(IF(HD84>=BE$7*Load_Shape!BD43/$C84*BE$31+(BE$32*$F84+BE$33*$H84)/$C84,IF(FF84-DH84>0,0,INDEX(JC$7:JC$45,MATCH(HD84*1000,$HR$7:$HR$45,1))),0),0)","v":7000},{"$f":"MAX(IF(HE84>=BF$7*Load_Shape!BE43/$C84*BF$31+(BF$32*$F84+BF$33*$H84)/$C84,IF(FG84-DI84>0,0,INDEX(JD$7:JD$45,MATCH(HE84*1000,$HR$7:$HR$45,1))),0),0)","v":7000},{"$f":"MAX(IF(HF84>=BG$7*Load_Shape!BF43/$C84*BG$31+(BG$32*$F84+BG$33*$H84)/$C84,IF(FH84-DJ84>0,0,INDEX(JE$7:JE$45,MATCH(HF84*1000,$HR$7:$HR$45,1))),0),0)","v":7000},{"$f":"MAX(IF(HG84>=BH$7*Load_Shape!BG43/$C84*BH$31+(BH$32*$F84+BH$33*$H84)/$C84,IF(FI84-DK84>0,0,INDEX(JF$7:JF$45,MATCH(HG84*1000,$HR$7:$HR$45,1))),0),0)","v":7000},{"$f":"MAX(IF(HH84>=BI$7*Load_Shape!BH43/$C84*BI$31+(BI$32*$F84+BI$33*$H84)/$C84,IF(FJ84-DL84>0,0,INDEX(JG$7:JG$45,MATCH(HH84*1000,$HR$7:$HR$45,1))),0),0)","v":7000},{"$f":"MAX(IF(HI84>=BJ$7*Load_Shape!BI43/$C84*BJ$31+(BJ$32*$F84+BJ$33*$H84)/$C84,IF(FK84-DM84>0,0,INDEX(JH$7:JH$45,MATCH(HI84*1000,$HR$7:$HR$45,1))),0),0)","v":7000},{"$f":"MAX(IF(HJ84>=BK$7*Load_Shape!BJ43/$C84*BK$31+(BK$32*$F84+BK$33*$H84)/$C84,IF(FL84-DN84>0,0,INDEX(JI$7:JI$45,MATCH(HJ84*1000,$HR$7:$HR$45,1))),0),0)","v":7000},{"$f":"MAX(IF(HK84>=BL$7*Load_Shape!BK43/$C84*BL$31+(BL$32*$F84+BL$33*$H84)/$C84,IF(FM84-DO84>0,0,INDEX(JJ$7:JJ$45,MATCH(HK84*1000,$HR$7:$HR$45,1))),0),0)","v":7000},{"$f":"MAX(IF(HL84>=BM$7*Load_Shape!BL43/$C84*BM$31+(BM$32*$F84+BM$33*$H84)/$C84,IF(FN84-DP84>0,0,INDEX(JK$7:JK$45,MATCH(HL84*1000,$HR$7:$HR$45,1))),0),0)","v":7000},{"$f":"MAX(IF(HM84>=BN$7*Load_Shape!BM43/$C84*BN$31+(BN$32*$F84+BN$33*$H84)/$C84,IF(FO84-DQ84>0,0,INDEX(JL$7:JL$45,MATCH(HM84*1000,$HR$7:$HR$45,1))),0),0)","v":7000},{"$f":"MAX(IF(HN84>=BO$7*Load_Shape!BN43/$C84*BO$31+(BO$32*$F84+BO$33*$H84)/$C84,IF(FP84-DR84>0,0,INDEX(JM$7:JM$45,MATCH(HN84*1000,$HR$7:$HR$45,1))),0),0)","v":7000},{"$f":"MAX(IF(HO84>=BP$7*Load_Shape!BO43/$C84*BP$31+(BP$32*$F84+BP$33*$H84)/$C84,IF(FQ84-DS84>0,0,INDEX(JN$7:JN$45,MATCH(HO84*1000,$HR$7:$HR$45,1))),0),0)","v":7000},{"$f":"MAX(IF(HP84>=BQ$7*Load_Shape!BP43/$C84*BQ$31+(BQ$32*$F84+BQ$33*$H84)/$C84,IF(FR84-DT84>0,0,INDEX(JO$7:JO$45,MATCH(HP84*1000,$HR$7:$HR$45,1))),0),0)","v":7000},null,null,7000,7000,7000.0000000000073,7000.0000000000073,7000.0000000000073,7000,7000,7000,7000,7000,7000,7000,7000,7000,7000,7000.0000000000073,7000.0000000000073,7000.0000000000073,7000.0000000000073,7000.0000000000073,7000.0000000000073,7000.0000000000073,7000.0000000000073,7000.0000000000073,7000.0000000000073,7000.0000000000073,7000,7000,7000,7000,7000,7000,7000,7000,7000,7000,7000,7000,7000,7000,7000,7000,7000,7000,7224.7275000000081,7224.7275000000081,7224.7275000000081,7224.7275000000081,7224.7275000000081]
[2,12,28,null,3.2080940827157851E-3,3.1963470319634705E-3,3.1963470319634705E-3,3.1963470319634705E-3,3.1963470319634705E-3,6.4442433008287366E-3,4.9862101478344092E-3,8.1934270021650716E-3,8.4317309398626982E-3,5.6465036303430145E-3,3.1232888603844699E-3,3.2363852384023292E-3,3.4134891284125818E-3,3.7742941377015482E-3,3.2117161587369319E-3,null,{"$f":"U$7*Load_Shape!T52/$C93+SUMPRODUCT(U$8:U$21,TRANSPOSE($F93:$S93))/$C93","v":15.569953592568913},{"$f":"V$7*Load_Shape!U52/$C93+SUMPRODUCT(V$8:V$21,TRANSPOSE($F93:$S93))/$C93","v":14.347204919803476},{"$f":"W$7*Load_Shape!V52/$C93+SUMPRODUCT(W$8:W$21,TRANSPOSE($F93:$S93))/$C93","v":15.325178127300726},{"$f":"X$7*Load_Shape!W52/$C93+SUMPRODUCT(X$8:X$21,TRANSPOSE($F93:$S93))/$C93","v":13.206922334376916},{"$f":"Y$7*Load_Shape!X52/$C93+SUMPRODUCT(Y$8:Y$21,TRANSPOSE($F93:$S93))/$C93","v":11.78108452190774},{"$f":"Z$7*Load_Shape!Y52/$C93+SUMPRODUCT(Z$8:Z$21,TRANSPOSE($F93:$S93))/$C93","v":9.9454873013951008},{"$f":"AA$7*Load_Shape!Z52/$C93+SUMPRODUCT(AA$8:AA$21,TRANSPOSE($F93:$S93))/$C93","v":8.011822406874451},{"$f":"AB$7*Load_Shape!AA52/$C93+SUMPRODUCT(AB$8:AB$21,TRANSPOSE($F93:$S93))/$C93","v":6.9893804769863017},{"$f":"AC$7*Load_Shape!AB52/$C93+SUMPRODUCT(AC$8:AC$21,TRANSPOSE($F93:$S93))/$C93","v":5.6152113942645521},{"$f":"AD$7*Load_Shape!AC52/$C93+SUMPRODUCT(AD$8:AD$21,TRANSPOSE($F93:$S93))/$C93","v":4.3335829514049919},{"$f":"AE$7*Load_Shape!AD52/$C93+SUMPRODUCT(AE$8:AE$21,TRANSPOSE($F93:$S93))/$C93","v":3.2317269828500095},{"$f":"AF$7*Load_Shape!AE52/$C93+SUMPRODUCT(AF$8:AF$21,TRANSPOSE($F93:$S93))/$C93","v":2.9497460155679534},{"$f":"AG$7*Load_Shape!AF52/$C93+SUMPRODUCT(AG$8:AG$21,TRANSPOSE($F93:$S93))/$C93","v":2.5896433741246803},{"$f":"AH$7*Load_Shape!AG52/$C93+SUMPRODUCT(AH$8:AH$21,TRANSPOSE($F93:$S93))/$C93","v":4.2116829972735346},{"$f":"AI$7*Load_Shape!AH52/$C93+SUMPRODUCT(AI$8:AI$21,TRANSPOSE($F93:$S93))/$C93","v":3.7529892510446139},{"$f":"AJ$7*Load_Shape!AI52/$C93+SUMPRODUCT(AJ$8:AJ$21,TRANSPOSE($F93:$S93))/$C93","v":2.9877768812315715},{"$f":"AK$7*Load_Shape!AJ52/$C93+SUMPRODUCT(AK$8:AK$21,TRANSPOSE($F93:$S93))/$C93","v":2.2401313346839693},{"$f":"AL$7*Load_Shape!AK52/$C93+SUMPRODUCT(AL$8:AL$21,TRANSPOSE($F93:$S93))/$C93","v":1.4320585808736972},{"$f":"AM$7*Load_Shape!AL52/$C93+SUMPRODUCT(AM$8:AM$21,TRANSPOSE($F93:$S93))/$C93","v":0.70664965322236739},{"$f":"AN$7*Load_Shape!AM52/$C93+SUMPRODUCT(AN$8:AN$21,TRANSPOSE($F93:$S93))/$C93","v":0.71983130480325386},{"$f":"AO$7*Load_Shape!AN52/$C93+SUMPRODUCT(AO$8:AO$21,TRANSPOSE($F93:$S93))/$C93","v":0.91360392936547896},{"$f":"AP$7*Load_Shape!AO52/$C93+SUMPRODUCT(AP$8:AP$21,TRANSPOSE($F93:$S93))/$C93","v":1.1042051871277643},{"$f":"AQ$7*Load_Shape!AP52/$C93+SUMPRODUCT(AQ$8:AQ$21,TRANSPOSE($F93:$S93))/$C93","v":1.2524565894418096},{"$f":"AR$7*Load_Shape!AQ52/$C93+SUMPRODUCT(AR$8:AR$21,TRANSPOSE($F93:$S93))/$C93","v":1.3645729665250563},{"$f":"AS$7*Load_Shape!AR52/$C93+SUMPRODUCT(AS$8:AS$21,TRANSPOSE($F93:$S93))/$C93","v":1.4543663687365438},{"$f":"AT$7*Load_Shape!AS52/$C93+SUMPRODUCT(AT$8:AT$21,TRANSPOSE($F93:$S93))/$C93","v":1.5707444004443687},{"$f":"AU$7*Load_Shape!AT52/$C93+SUMPRODUCT(AU$8:AU$21,TRANSPOSE($F93:$S93))/$C93","v":1.7677583250336149},{"$f":"AV$7*Load_Shape!AU52/$C93+SUMPRODUCT(AV$8:AV$21,TRANSPOSE($F93:$S93))/$C93","v":1.8646290114938182},{"$f":"AW$7*Load_Shape!AV52/$C93+SUMPRODUCT(AW$8:AW$21,TRANSPOSE($F93:$S93))/$C93","v":1.8438121914627033},{"$f":"AX$7*Load_Shape!AW52/$C93+SUMPRODUCT(AX$8:AX$21,TRANSPOSE($F93:$S93))/$C93","v":2.0073485576700918},{"$f":"AY$7*Load_Shape!AX52/$C93+SUMPRODUCT(AY$8:AY$21,TRANSPOSE($F93:$S93))/$C93","v":2.1992774844834635},{"$f":"AZ$7*Load_Shape!AY52/$C93+SUMPRODUCT(AZ$8:AZ$21,TRANSPOSE($F93:$S93))/$C93","v":2.2060550854853318},{"$f":"BA$7*Load_Shape!AZ52/$C93+SUMPRODUCT(BA$8:BA$21,TRANSPOSE($F93:$S93))/$C93","v":2.3348477654308653},{"$f":"BB$7*Load_Shape!BA52/$C93+SUMPRODUCT(BB$8:BB$21,TRANSPOSE($F93:$S93))/$C93","v":2.5076847274522613},{"$f":"BC$7*Load_Shape!BB52/$C93+SUMPRODUCT(BC$8:BC$21,TRANSPOSE($F93:$S93))/$C93","v":2.5725188715757241},{"$f":"BD$7*Load_Shape!BC52/$C93+SUMPRODUCT(BD$8:BD$21,TRANSPOSE($F93:$S93))/$C93","v":2.6608495356256334},{"$f":"BE$7*Load_Shape!BD52/$C93+SUMPRODUCT(BE$8:BE$21,TRANSPOSE($F93:$S93))/$C93","v":2.8734417489436304},{"$f":"BF$7*Load_Shape!BE52/$C93+SUMPRODUCT(BF$8:BF$21,TRANSPOSE($F93:$S93))/$C93","v":3.0861672939872093},{"$f":"BG$7*Load_Shape!BF52/$C93+SUMPRODUCT(BG$8:BG$21,TRANSPOSE($F93:$S93))/$C93","v":3.29647878046611},{"$f":"BH$7*Load_Shape!BG52/$C93+SUMPRODUCT(BH$8:BH$21,TRANSPOSE($F93:$S93))/$C93","v":3.5029957885658618},{"$f":"BI$7*Load_Shape!BH52/$C93+SUMPRODUCT(BI$8:BI$21,TRANSPOSE($F93:$S93))/$C93","v":3.5784896627155334},{"$f":"BJ$7*Load_Shape!BI52/$C93+SUMPRODUCT(BJ$8:BJ$21,TRANSPOSE($F93:$S93))/$C93","v":3.7513700240716155},{"$f":"BK$7*Load_Shape!BJ52/$C93+SUMPRODUCT(BK$8:BK$21,TRANSPOSE($F93:$S93))/$C93","v":3.851034496741832},{"$f":"BL$7*Load_Shape!BK52/$C93+SUMPRODUCT(BL$8:BL$21,TRANSPOSE($F93:$S93))/$C93","v":3.9475316353811358},{"$f":"BM$7*Load_Shape!BL52/$C93+SUMPRODUCT(BM$8:BM$21,TRANSPOSE($F93:$S93))/$C93","v":4.1594505051334778},{"$f":"BN$7*Load_Shape!BM52/$C93+SUMPRODUCT(BN$8:BN$21,TRANSPOSE($F93:$S93))/$C93","v":4.3763872203344647},{"$f":"BO$7*Load_Shape!BN52/$C93+SUMPRODUCT(BO$8:BO$21,TRANSPOSE($F93:$S93))/$C93","v":4.5934976315356586},{"$f":"BP$7*Load_Shape!BO52/$C93+SUMPRODUCT(BP$8:BP$21,TRANSPOSE($F93:$S93))/$C93","v":4.8107897234877512},{"$f":"BQ$7*Load_Shape!BP52/$C93+SUMPRODUCT(BQ$8:BQ$21,TRANSPOSE($F93:$S93))/$C93","v":5.0282714795458965},null,{"$f":"INDEX(Hydro_Param!G$27:G$39,$A93)","v":1.9059244844153314},{"$f":"INDEX(Hydro_Param!H$27:H$39,$A93)","v":-0.90592448441533135},{"$f":"INDEX(Hydro_Param!M$27:M$39,$A93)","v":0.68947947551569089},{"$f":"INDEX(Hydro_Param!N$27:N$39,$A93)","v":1.3541697572703926},null,{"$f":"U93+($BS93*MAX($BU93,MIN($BV93,U93/AVERAGE(IF(OFFSET(U93,1-$B93,0,24,1)<$BU93*AVERAGE(OFFSET(U93,1-$B93,0,24,1)),OFFSET($BU93,1-$B93,0,24,1)*AVERAGE(OFFSET(U93,1-$B93,0,24,1)),IF(OFFSET(U93,1-$B93,0,24,1)>$BV93*AVERAGE(OFFSET(U93,1-$B93,0,24,1)),OFFSET($BV93,1-$B93,0,24,1)*AVERAGE(OFFSET(U93,1-$B93,0,24,1)),OFFSET(U93,1-$B93,0,24,1))))))+$BT93)*U$22*INDEX(Hydro_Param!$D$27:$D$39,$A93)/$C93/24","v":12.330148114657238},{"$f":"V93+($BS93*MAX($BU93,MIN($BV93,V93/AVERAGE(IF(OFFSET(V93,1-$B93,0,24,1)<$BU93*AVERAGE(OFFSET(V93,1-$B93,0,24,1)),OFFSET($BU93,1-$B93,0,24,1)*AVERAGE(OFFSET(V93,1-$B93,0,24,1)),IF(OFFSET(V93,1-$B93,0,24,1)>$BV93*AVERAGE(OFFSET(V93,1-$B93,0,24,1)),OFFSET($BV93,1-$B93,0,24,1)*AVERAGE(OFFSET(V93,1-$B93,0,24,1)),OFFSET(V93,1-$B93,0,24,1))))))+$BT93)*V$22*INDEX(Hydro_Param!$D$27:$D$39,$A93)/$C93/24","v":11.149406896582681},{"$f":"W93+($BS93*MAX($BU93,MIN($BV93,W93/AVERAGE(IF(OFFSET(W93,1-$B93,0,24,1)<$BU93*AVERAGE(OFFSET(W93,1-$B93,0,24,1)),OFFSET($BU93,1-$B93,0,24,1)*AVERAGE(OFFSET(W93,1-$B93,0,24,1)),IF(OFFSET(W93,1-$B93,0,24,1)>$BV93*AVERAGE(OFFSET(W93,1-$B93,0,24,1)),OFFSET($BV93,1-$B93,0,24,1)*AVERAGE(OFFSET(W93,1-$B93,0,24,1)),OFFSET(W93,1-$B93,0,24,1))))))+$BT93)*W$22*INDEX(Hydro_Param!$D$27:$D$39,$A93)/$C93/24","v":12.447034666526354},{"$f":"X93+($BS93*MAX($BU93,MIN($BV93,X93/AVERAGE(IF(OFFSET(X93,1-$B93,0,24,1)<$BU93*AVERAGE(OFFSET(X93,1-$B93,0,24,1)),OFFSET($BU93,1-$B93,0,24,1)*AVERAGE(OFFSET(X93,1-$B93,0,24,1)),IF(OFFSET(X93,1-$B93,0,24,1)>$BV93*AVERAGE(OFFSET(X93,1-$B93,0,24,1)),OFFSET($BV93,1-$B93,0,24,1)*AVERAGE(OFFSET(X93,1-$B93,0,24,1)),OFFSET(X93,1-$B93,0,24,1))))))+$BT93)*X$22*INDEX(Hydro_Param!$D$27:$D$39,$A93)/$C93/24","v":10.919580990708866},{"$f":"Y93+($BS93*MAX($BU93,MIN($BV93,Y93/AVERAGE(IF(OFFSET(Y93,1-$B93,0,24,1)<$BU93*AVERAGE(OFFSET(Y93,1-$B93,0,24,1)),OFFSET($BU93,1-$B93,0,24,1)*AVERAGE(OFFSET(Y93,1-$B93,0,24,1)),IF(OFFSET(Y93,1-$B93,0,24,1)>$BV93*AVERAGE(OFFSET(Y93,1-$B93,0,24,1)),OFFSET($BV93,1-$B93,0,24,1)*AVERAGE(OFFSET(Y93,1-$B93,0,24,1)),OFFSET(Y93,1-$B93,0,24,1))))))+$BT93)*Y$22*INDEX(Hydro_Param!$D$27:$D$39,$A93)/$C93/24","v":9.7923987411212483},{"$f":"Z93+($BS93*MAX($BU93,MIN($BV93,Z93/AVERAGE(IF(OFFSET(Z93,1-$B93,0,24,1)<$BU93*AVERAGE(OFFSET(Z93,1-$B93,0,24,1)),OFFSET($BU93,1-$B93,0,24,1)*AVERAGE(OFFSET(Z93,1-$B93,0,24,1)),IF(OFFSET(Z93,1-$B93,0,24,1)>$BV93*AVERAGE(OFFSET(Z93,1-$B93,0,24,1)),OFFSET($BV93,1-$B93,0,24,1)*AVERAGE(OFFSET(Z93,1-$B93,0,24,1)),OFFSET(Z93,1-$B93,0,24,1))))))+$BT93)*Z$22*INDEX(Hydro_Param!$D$27:$D$39,$A93)/$C93/24","v":8.3636969861587929},{"$f":"AA93+($BS93*MAX($BU93,MIN($BV93,AA93/AVERAGE(IF(OFFSET(AA93,1-$B93,0,24,1)<$BU93*AVERAGE(OFFSET(AA93,1-$B93,0,24,1)),OFFSET($BU93,1-$B93,0,24,1)*AVERAGE(OFFSET(AA93,1-$B93,0,24,1)),IF(OFFSET(AA93,1-$B93,0,24,1)>$BV93*AVERAGE(OFFSET(AA93,1-$B93,0,24,1)),OFFSET($BV93,1-$B93,0,24,1)*AVERAGE(OFFSET(AA93,1-$B93,0,24,1)),OFFSET(AA93,1-$B93,0,24,1))))))+$BT93)*AA$22*INDEX(Hydro_Param!$D$27:$D$39,$A93)/$C93/24","v":6.8452398450297363},{"$f":"AB93+($BS93*MAX($BU93,MIN($BV93,AB93/AVERAGE(IF(OFFSET(AB93,1-$B93,0,24,1)<$BU93*AVERAGE(OFFSET(AB93,1-$B93,0,24,1)),OFFSET($BU93,1-$B93,0,24,1)*AVERAGE(OFFSET(AB93,1-$B93,0,24,1)),IF(OFFSET(AB93,1-$B93,0,24,1)>$BV93*AVERAGE(OFFSET(AB93,1-$B93,0,24,1)),OFFSET($BV93,1-$B93,0,24,1)*AVERAGE(OFFSET(AB93,1-$B93,0,24,1)),OFFSET(AB93,1-$B93,0,24,1))))))+$BT93)*AB$22*INDEX(Hydro_Param!$D$27:$D$39,$A93)/$C93/24","v":5.822797915141587},{"$f":"AC93+($BS93*MAX($BU93,MIN($BV93,AC93/AVERAGE(IF(OFFSET(AC93,1-$B93,0,24,1)<$BU93*AVERAGE(OFFSET(AC93,1-$B93,0,24,1)),OFFSET($BU93,1-$B93,0,24,1)*AVERAGE(OFFSET(AC93,1-$B93,0,24,1)),IF(OFFSET(AC93,1-$B93,0,24,1)>$BV93*AVERAGE(OFFSET(AC93,1-$B93,0,24,1)),OFFSET($BV93,1-$B93,0,24,1)*AVERAGE(OFFSET(AC93,1-$B93,0,24,1)),OFFSET(AC93,1-$B93,0,24,1))))))+$BT93)*AC$22*INDEX(Hydro_Param!$D$27:$D$39,$A93)/$C93/24","v":4.4486288324198373},{"$f":"AD93+($BS93*MAX($BU93,MIN($BV93,AD93/AVERAGE(IF(OFFSET(AD93,1-$B93,0,24,1)<$BU93*AVERAGE(OFFSET(AD93,1-$B93,0,24,1)),OFFSET($BU93,1-$B93,0,24,1)*AVERAGE(OFFSET(AD93,1-$B93,0,24,1)),IF(OFFSET(AD93,1-$B93,0,24,1)>$BV93*AVERAGE(OFFSET(AD93,1-$B93,0,24,1)),OFFSET($BV93,1-$B93,0,24,1)*AVERAGE(OFFSET(AD93,1-$B93,0,24,1)),OFFSET(AD93,1-$B93,0,24,1))))))+$BT93)*AD$22*INDEX(Hydro_Param!$D$27:$D$39,$A93)/$C93/24","v":3.1670003895602772},{"$f":"AE93+($BS93*MAX($BU93,MIN($BV93,AE93/AVERAGE(IF(OFFSET(AE93,1-$B93,0,24,1)<$BU93*AVERAGE(OFFSET(AE93,1-$B93,0,24,1)),OFFSET($BU93,1-$B93,0,24,1)*AVERAGE(OFFSET(AE93,1-$B93,0,24,1)),IF(OFFSET(AE93,1-$B93,0,24,1)>$BV93*AVERAGE(OFFSET(AE93,1-$B93,0,24,1)),OFFSET($BV93,1-$B93,0,24,1)*AVERAGE(OFFSET(AE93,1-$B93,0,24,1)),OFFSET(AE93,1-$B93,0,24,1))))))+$BT93)*AE$22*INDEX(Hydro_Param!$D$27:$D$39,$A93)/$C93/24","v":2.0651444210052947},{"$f":"AF93+($BS93*MAX($BU93,MIN($BV93,AF93/AVERAGE(IF(OFFSET(AF93,1-$B93,0,24,1)<$BU93*AVERAGE(OFFSET(AF93,1-$B93,0,24,1)),OFFSET($BU93,1-$B93,0,24,1)*AVERAGE(OFFSET(AF93,1-$B93,0,24,1)),IF(OFFSET(AF93,1-$B93,0,24,1)>$BV93*AVERAGE(OFFSET(AF93,1-$B93,0,24,1)),OFFSET($BV93,1-$B93,0,24,1)*AVERAGE(OFFSET(AF93,1-$B93,0,24,1)),OFFSET(AF93,1-$B93,0,24,1))))))+$BT93)*AF$22*INDEX(Hydro_Param!$D$27:$D$39,$A93)/$C93/24","v":1.7831634537232384},{"$f":"AG93+($BS93*MAX($BU93,MIN($BV93,AG93/AVERAGE(IF(OFFSET(AG93,1-$B93,0,24,1)<$BU93*AVERAGE(OFFSET(AG93,1-$B93,0,24,1)),OFFSET($BU93,1-$B93,0,24,1)*AVERAGE(OFFSET(AG93,1-$B93,0,24,1)),IF(OFFSET(AG93,1-$B93,0,24,1)>$BV93*AVERAGE(OFFSET(AG93,1-$B93,0,24,1)),OFFSET($BV93,1-$B93,0,24,1)*AVERAGE(OFFSET(AG93,1-$B93,0,24,1)),OFFSET(AG93,1-$B93,0,24,1))))))+$BT93)*AG$22*INDEX(Hydro_Param!$D$27:$D$39,$A93)/$C93/24","v":1.4230608122799653},{"$f":"AH93+($BS93*MAX($BU93,MIN($BV93,AH93/AVERAGE(IF(OFFSET(AH93,1-$B93,0,24,1)<$BU93*AVERAGE(OFFSET(AH93,1-$B93,0,24,1)),OFFSET($BU93,1-$B93,0,24,1)*AVERAGE(OFFSET(AH93,1-$B93,0,24,1)),IF(OFFSET(AH93,1-$B93,0,24,1)>$BV93*AVERAGE(OFFSET(AH93,1-$B93,0,24,1)),OFFSET($BV93,1-$B93,0,24,1)*AVERAGE(OFFSET(AH93,1-$B93,0,24,1)),OFFSET(AH93,1-$B93,0,24,1))))))+$BT93)*AH$22*INDEX(Hydro_Param!$D$27:$D$39,$A93)/$C93/24","v":3.0451004354288198},{"$f":"AI93+($BS93*MAX($BU93,MIN($BV93,AI93/AVERAGE(IF(OFFSET(AI93,1-$B93,0,24,1)<$BU93*AVERAGE(OFFSET(AI93,1-$B93,0,24,1)),OFFSET($BU93,1-$B93,0,24,1)*AVERAGE(OFFSET(AI93,1-$B93,0,24,1)),IF(OFFSET(AI93,1-$B93,0,24,1)>$BV93*AVERAGE(OFFSET(AI93,1-$B93,0,24,1)),OFFSET($BV93,1-$B93,0,24,1)*AVERAGE(OFFSET(AI93,1-$B93,0,24,1)),OFFSET(AI93,1-$B93,0,24,1))))))+$BT93)*AI$22*INDEX(Hydro_Param!$D$27:$D$39,$A93)/$C93/24","v":2.5864066891998991},{"$f":"AJ93+($BS93*MAX($BU93,MIN($BV93,AJ93/AVERAGE(IF(OFFSET(AJ93,1-$B93,0,24,1)<$BU93*AVERAGE(OFFSET(AJ93,1-$B93,0,24,1)),OFFSET($BU93,1-$B93,0,24,1)*AVERAGE(OFFSET(AJ93,1-$B93,0,24,1)),IF(OFFSET(AJ93,1-$B93,0,24,1)>$BV93*AVERAGE(OFFSET(AJ93,1-$B93,0,24,1)),OFFSET($BV93,1-$B93,0,24,1)*AVERAGE(OFFSET(AJ93,1-$B93,0,24,1)),OFFSET(AJ93,1-$B93,0,24,1))))))+$BT93)*AJ$22*INDEX(Hydro_Param!$D$27:$D$39,$A93)/$C93/24","v":1.8211943193868565},{"$f":"AK93+($BS93*MAX($BU93,MIN($BV93,AK93/AVERAGE(IF(OFFSET(AK93,1-$B93,0,24,1)<$BU93*AVERAGE(OFFSET(AK93,1-$B93,0,24,1)),OFFSET($BU93,1-$B93,0,24,1)*AVERAGE(OFFSET(AK93,1-$B93,0,24,1)),IF(OFFSET(AK93,1-$B93,0,24,1)>$BV93*AVERAGE(OFFSET(AK93,1-$B93,0,24,1)),OFFSET($BV93,1-$B93,0,24,1)*AVERAGE(OFFSET(AK93,1-$B93,0,24,1)),OFFSET(AK93,1-$B93,0,24,1))))))+$BT93)*AK$22*INDEX(Hydro_Param!$D$27:$D$39,$A93)/$C93/24","v":1.0735487728392543},{"$f":"AL93+($BS93*MAX($BU93,MIN($BV93,AL93/AVERAGE(IF(OFFSET(AL93,1-$B93,0,24,1)<$BU93*AVERAGE(OFFSET(AL93,1-$B93,0,24,1)),OFFSET($BU93,1-$B93,0,24,1)*AVERAGE(OFFSET(AL93,1-$B93,0,24,1)),IF(OFFSET(AL93,1-$B93,0,24,1)>$BV93*AVERAGE(OFFSET(AL93,1-$B93,0,24,1)),OFFSET($BV93,1-$B93,0,24,1)*AVERAGE(OFFSET(AL93,1-$B93,0,24,1)),OFFSET(AL93,1-$B93,0,24,1))))))+$BT93)*AL$22*INDEX(Hydro_Param!$D$27:$D$39,$A93)/$C93/24","v":0.26547601902898221},{"$f":"AM93+($BS93*MAX($BU93,MIN($BV93,AM93/AVERAGE(IF(OFFSET(AM93,1-$B93,0,24,1)<$BU93*AVERAGE(OFFSET(AM93,1-$B93,0,24,1)),OFFSET($BU93,1-$B93,0,24,1)*AVERAGE(OFFSET(AM93,1-$B93,0,24,1)),IF(OFFSET(AM93,1-$B93,0,24,1)>$BV93*AVERAGE(OFFSET(AM93,1-$B93,0,24,1)),OFFSET($BV93,1-$B93,0,24,1)*AVERAGE(OFFSET(AM93,1-$B93,0,24,1)),OFFSET(AM93,1-$B93,0,24,1))))))+$BT93)*AM$22*INDEX(Hydro_Param!$D$27:$D$39,$A93)/$C93/24","v":-0.45993290862234759},{"$f":"AN93+($BS93*MAX($BU93,MIN($BV93,AN93/AVERAGE(IF(OFFSET(AN93,1-$B93,0,24,1)<$BU93*AVERAGE(OFFSET(AN93,1-$B93,0,24,1)),OFFSET($BU93,1-$B93,0,24,1)*AVERAGE(OFFSET(AN93,1-$B93,0,24,1)),IF(OFFSET(AN93,1-$B93,0,24,1)>$BV93*AVERAGE(OFFSET(AN93,1-$B93,0,24,1)),OFFSET($BV93,1-$B93,0,24,1)*AVERAGE(OFFSET(AN93,1-$B93,0,24,1)),OFFSET(AN93,1-$B93,0,24,1))))))+$BT93)*AN$22*INDEX(Hydro_Param!$D$27:$D$39,$A93)/$C93/24","v":-0.44675125704146113},{"$f":"AO93+($BS93*MAX($BU93,MIN($BV93,AO93/AVERAGE(IF(OFFSET(AO93,1-$B93,0,24,1)<$BU93*AVERAGE(OFFSET(AO93,1-$B93,0,24,1)),OFFSET($BU93,1-$B93,0,24,1)*AVERAGE(OFFSET(AO93,1-$B93,0,24,1)),IF(OFFSET(AO93,1-$B93,0,24,1)>$BV93*AVERAGE(OFFSET(AO93,1-$B93,0,24,1)),OFFSET($BV93,1-$B93,0,24,1)*AVERAGE(OFFSET(AO93,1-$B93,0,24,1)),OFFSET(AO93,1-$B93,0,24,1))))))+$BT93)*AO$22*INDEX(Hydro_Param!$D$27:$D$39,$A93)/$C93/24","v":-0.25297863247923602},{"$f":"AP93+($BS93*MAX($BU93,MIN($BV93,AP93/AVERAGE(IF(OFFSET(AP93,1-$B93,0,24,1)<$BU93*AVERAGE(OFFSET(AP93,1-$B93,0,24,1)),OFFSET($BU93,1-$B93,0,24,1)*AVERAGE(OFFSET(AP93,1-$B93,0,24,1)),IF(OFFSET(AP93,1-$B93,0,24,1)>$BV93*AVERAGE(OFFSET(AP93,1-$B93,0,24,1)),OFFSET($BV93,1-$B93,0,24,1)*AVERAGE(OFFSET(AP93,1-$B93,0,24,1)),OFFSET(AP93,1-$B93,0,24,1))))))+$BT93)*AP$22*INDEX(Hydro_Param!$D$27:$D$39,$A93)/$C93/24","v":-6.2377374716950706E-2},{"$f":"AQ93+($BS93*MAX($BU93,MIN($BV93,AQ93/AVERAGE(IF(OFFSET(AQ93,1-$B93,0,24,1)<$BU93*AVERAGE(OFFSET(AQ93,1-$B93,0,24,1)),OFFSET($BU93,1-$B93,0,24,1)*AVERAGE(OFFSET(AQ93,1-$B93,0,24,1)),IF(OFFSET(AQ93,1-$B93,0,24,1)>$BV93*AVERAGE(OFFSET(AQ93,1-$B93,0,24,1)),OFFSET($BV93,1-$B93,0,24,1)*AVERAGE(OFFSET(AQ93,1-$B93,0,24,1)),OFFSET(AQ93,1-$B93,0,24,1))))))+$BT93)*AQ$22*INDEX(Hydro_Param!$D$27:$D$39,$A93)/$C93/24","v":8.5874027597094615E-2},{"$f":"AR93+($BS93*MAX($BU93,MIN($BV93,AR93/AVERAGE(IF(OFFSET(AR93,1-$B93,0,24,1)<$BU93*AVERAGE(OFFSET(AR93,1-$B93,0,24,1)),OFFSET($BU93,1-$B93,0,24,1)*AVERAGE(OFFSET(AR93,1-$B93,0,24,1)),IF(OFFSET(AR93,1-$B93,0,24,1)>$BV93*AVERAGE(OFFSET(AR93,1-$B93,0,24,1)),OFFSET($BV93,1-$B93,0,24,1)*AVERAGE(OFFSET(AR93,1-$B93,0,24,1)),OFFSET(AR93,1-$B93,0,24,1))))))+$BT93)*AR$22*INDEX(Hydro_Param!$D$27:$D$39,$A93)/$C93/24","v":0.19799040468034135},{"$f":"AS93+($BS93*MAX($BU93,MIN($BV93,AS93/AVERAGE(IF(OFFSET(AS93,1-$B93,0,24,1)<$BU93*AVERAGE(OFFSET(AS93,1-$B93,0,24,1)),OFFSET($BU93,1-$B93,0,24,1)*AVERAGE(OFFSET(AS93,1-$B93,0,24,1)),IF(OFFSET(AS93,1-$B93,0,24,1)>$BV93*AVERAGE(OFFSET(AS93,1-$B93,0,24,1)),OFFSET($BV93,1-$B93,0,24,1)*AVERAGE(OFFSET(AS93,1-$B93,0,24,1)),OFFSET(AS93,1-$B93,0,24,1))))))+$BT93)*AS$22*INDEX(Hydro_Param!$D$27:$D$39,$A93)/$C93/24","v":0.28778380689182881},{"$f":"AT93+($BS93*MAX($BU93,MIN($BV93,AT93/AVERAGE(IF(OFFSET(AT93,1-$B93,0,24,1)<$BU93*AVERAGE(OFFSET(AT93,1-$B93,0,24,1)),OFFSET($BU93,1-$B93,0,24,1)*AVERAGE(OFFSET(AT93,1-$B93,0,24,1)),IF(OFFSET(AT93,1-$B93,0,24,1)>$BV93*AVERAGE(OFFSET(AT93,1-$B93,0,24,1)),OFFSET($BV93,1-$B93,0,24,1)*AVERAGE(OFFSET(AT93,1-$B93,0,24,1)),OFFSET(AT93,1-$B93,0,24,1))))))+$BT93)*AT$22*INDEX(Hydro_Param!$D$27:$D$39,$A93)/$C93/24","v":0.40416183859965371},{"$f":"AU93+($BS93*MAX($BU93,MIN($BV93,AU93/AVERAGE(IF(OFFSET(AU93,1-$B93,0,24,1)<$BU93*AVERAGE(OFFSET(AU93,1-$B93,0,24,1)),OFFSET($BU93,1-$B93,0,24,1)*AVERAGE(OFFSET(AU93,1-$B93,0,24,1)),IF(OFFSET(AU93,1-$B93,0,24,1)>$BV93*AVERAGE(OFFSET(AU93,1-$B93,0,24,1)),OFFSET($BV93,1-$B93,0,24,1)*AVERAGE(OFFSET(AU93,1-$B93,0,24,1)),OFFSET(AU93,1-$B93,0,24,1))))))+$BT93)*AU$22*INDEX(Hydro_Param!$D$27:$D$39,$A93)/$C93/24","v":0.60117576318889987},{"$f":"AV93+($BS93*MAX($BU93,MIN($BV93,AV93/AVERAGE(IF(OFFSET(AV93,1-$B93,0,24,1)<$BU93*AVERAGE(OFFSET(AV93,1-$B93,0,24,1)),OFFSET($BU93,1-$B93,0,24,1)*AVERAGE(OFFSET(AV93,1-$B93,0,24,1)),IF(OFFSET(AV93,1-$B93,0,24,1)>$BV93*AVERAGE(OFFSET(AV93,1-$B93,0,24,1)),OFFSET($BV93,1-$B93,0,24,1)*AVERAGE(OFFSET(AV93,1-$B93,0,24,1)),OFFSET(AV93,1-$B93,0,24,1))))))+$BT93)*AV$22*INDEX(Hydro_Param!$D$27:$D$39,$A93)/$C93/24","v":0.69804644964910323},{"$f":"AW93+($BS93*MAX($BU93,MIN($BV93,AW93/AVERAGE(IF(OFFSET(AW93,1-$B93,0,24,1)<$BU93*AVERAGE(OFFSET(AW93,1-$B93,0,24,1)),OFFSET($BU93,1-$B93,0,24,1)*AVERAGE(OFFSET(AW93,1-$B93,0,24,1)),IF(OFFSET(AW93,1-$B93,0,24,1)>$BV93*AVERAGE(OFFSET(AW93,1-$B93,0,24,1)),OFFSET($BV93,1-$B93,0,24,1)*AVERAGE(OFFSET(AW93,1-$B93,0,24,1)),OFFSET(AW93,1-$B93,0,24,1))))))+$BT93)*AW$22*INDEX(Hydro_Param!$D$27:$D$39,$A93)/$C93/24","v":0.67722962961798827},{"$f":"AX93+($BS93*MAX($BU93,MIN($BV93,AX93/AVERAGE(IF(OFFSET(AX93,1-$B93,0,24,1)<$BU93*AVERAGE(OFFSET(AX93,1-$B93,0,24,1)),OFFSET($BU93,1-$B93,0,24,1)*AVERAGE(OFFSET(AX93,1-$B93,0,24,1)),IF(OFFSET(AX93,1-$B93,0,24,1)>$BV93*AVERAGE(OFFSET(AX93,1-$B93,0,24,1)),OFFSET($BV93,1-$B93,0,24,1)*AVERAGE(OFFSET(AX93,1-$B93,0,24,1)),OFFSET(AX93,1-$B93,0,24,1))))))+$BT93)*AX$22*INDEX(Hydro_Param!$D$27:$D$39,$A93)/$C93/24","v":0.84076599582537681},{"$f":"AY93+($BS93*MAX($BU93,MIN($BV93,AY93/AVERAGE(IF(OFFSET(AY93,1-$B93,0,24,1)<$BU93*AVERAGE(OFFSET(AY93,1-$B93,0,24,1)),OFFSET($BU93,1-$B93,0,24,1)*AVERAGE(OFFSET(AY93,1-$B93,0,24,1)),IF(OFFSET(AY93,1-$B93,0,24,1)>$BV93*AVERAGE(OFFSET(AY93,1-$B93,0,24,1)),OFFSET($BV93,1-$B93,0,24,1)*AVERAGE(OFFSET(AY93,1-$B93,0,24,1)),OFFSET(AY93,1-$B93,0,24,1))))))+$BT93)*AY$22*INDEX(Hydro_Param!$D$27:$D$39,$A93)/$C93/24","v":1.0326949226387485},{"$f":"AZ93+($BS93*MAX($BU93,MIN($BV93,AZ93/AVERAGE(IF(OFFSET(AZ93,1-$B93,0,24,1)<$BU93*AVERAGE(OFFSET(AZ93,1-$B93,0,24,1)),OFFSET($BU93,1-$B93,0,24,1)*AVERAGE(OFFSET(AZ93,1-$B93,0,24,1)),IF(OFFSET(AZ93,1-$B93,0,24,1)>$BV93*AVERAGE(OFFSET(AZ93,1-$B93,0,24,1)),OFFSET($BV93,1-$B93,0,24,1)*AVERAGE(OFFSET(AZ93,1-$B93,0,24,1)),OFFSET(AZ93,1-$B93,0,24,1))))))+$BT93)*AZ$22*INDEX(Hydro_Param!$D$27:$D$39,$A93)/$C93/24","v":1.0394725236406168},{"$f":"BA93+($BS93*MAX($BU93,MIN($BV93,BA93/AVERAGE(IF(OFFSET(BA93,1-$B93,0,24,1)<$BU93*AVERAGE(OFFSET(BA93,1-$B93,0,24,1)),OFFSET($BU93,1-$B93,0,24,1)*AVERAGE(OFFSET(BA93,1-$B93,0,24,1)),IF(OFFSET(BA93,1-$B93,0,24,1)>$BV93*AVERAGE(OFFSET(BA93,1-$B93,0,24,1)),OFFSET($BV93,1-$B93,0,24,1)*AVERAGE(OFFSET(BA93,1-$B93,0,24,1)),OFFSET(BA93,1-$B93,0,24,1))))))+$BT93)*BA$22*INDEX(Hydro_Param!$D$27:$D$39,$A93)/$C93/24","v":1.1682652035861503},{"$f":"BB93+($BS93*MAX($BU93,MIN($BV93,BB93/AVERAGE(IF(OFFSET(BB93,1-$B93,0,24,1)<$BU93*AVERAGE(OFFSET(BB93,1-$B93,0,24,1)),OFFSET($BU93,1-$B93,0,24,1)*AVERAGE(OFFSET(BB93,1-$B93,0,24,1)),IF(OFFSET(BB93,1-$B93,0,24,1)>$BV93*AVERAGE(OFFSET(BB93,1-$B93,0,24,1)),OFFSET($BV93,1-$B93,0,24,1)*AVERAGE(OFFSET(BB93,1-$B93,0,24,1)),OFFSET(BB93,1-$B93,0,24,1))))))+$BT93)*BB$22*INDEX(Hydro_Param!$D$27:$D$39,$A93)/$C93/24","v":1.3411021656075464},{"$f":"BC93+($BS93*MAX($BU93,MIN($BV93,BC93/AVERAGE(IF(OFFSET(BC93,1-$B93,0,24,1)<$BU93*AVERAGE(OFFSET(BC93,1-$B93,0,24,1)),OFFSET($BU93,1-$B93,0,24,1)*AVERAGE(OFFSET(BC93,1-$B93,0,24,1)),IF(OFFSET(BC93,1-$B93,0,24,1)>$BV93*AVERAGE(OFFSET(BC93,1-$B93,0,24,1)),OFFSET($BV93,1-$B93,0,24,1)*AVERAGE(OFFSET(BC93,1-$B93,0,24,1)),OFFSET(BC93,1-$B93,0,24,1))))))+$BT93)*BC$22*INDEX(Hydro_Param!$D$27:$D$39,$A93)/$C93/24","v":1.4059363097310091},{"$f":"BD93+($BS93*MAX($BU93,MIN($BV93,BD93/AVERAGE(IF(OFFSET(BD93,1-$B93,0,24,1)<$BU93*AVERAGE(OFFSET(BD93,1-$B93,0,24,1)),OFFSET($BU93,1-$B93,0,24,1)*AVERAGE(OFFSET(BD93,1-$B93,0,24,1)),IF(OFFSET(BD93,1-$B93,0,24,1)>$BV93*AVERAGE(OFFSET(BD93,1-$B93,0,24,1)),OFFSET($BV93,1-$B93,0,24,1)*AVERAGE(OFFSET(BD93,1-$B93,0,24,1)),OFFSET(BD93,1-$B93,0,24,1))))))+$BT93)*BD$22*INDEX(Hydro_Param!$D$27:$D$39,$A93)/$C93/24","v":1.4942669737809184},{"$f":"BE93+($BS93*MAX($BU93,MIN($BV93,BE93/AVERAGE(IF(OFFSET(BE93,1-$B93,0,24,1)<$BU93*AVERAGE(OFFSET(BE93,1-$B93,0,24,1)),OFFSET($BU93,1-$B93,0,24,1)*AVERAGE(OFFSET(BE93,1-$B93,0,24,1)),IF(OFFSET(BE93,1-$B93,0,24,1)>$BV93*AVERAGE(OFFSET(BE93,1-$B93,0,24,1)),OFFSET($BV93,1-$B93,0,24,1)*AVERAGE(OFFSET(BE93,1-$B93,0,24,1)),OFFSET(BE93,1-$B93,0,24,1))))))+$BT93)*BE$22*INDEX(Hydro_Param!$D$27:$D$39,$A93)/$C93/24","v":1.7068591870989154},{"$f":"BF93+($BS93*MAX($BU93,MIN($BV93,BF93/AVERAGE(IF(OFFSET(BF93,1-$B93,0,24,1)<$BU93*AVERAGE(OFFSET(BF93,1-$B93,0,24,1)),OFFSET($BU93,1-$B93,0,24,1)*AVERAGE(OFFSET(BF93,1-$B93,0,24,1)),IF(OFFSET(BF93,1-$B93,0,24,1)>$BV93*AVERAGE(OFFSET(BF93,1-$B93,0,24,1)),OFFSET($BV93,1-$B93,0,24,1)*AVERAGE(OFFSET(BF93,1-$B93,0,24,1)),OFFSET(BF93,1-$B93,0,24,1))))))+$BT93)*BF$22*INDEX(Hydro_Param!$D$27:$D$39,$A93)/$C93/24","v":1.9195847321424944},{"$f":"BG93+($BS93*MAX($BU93,MIN($BV93,BG93/AVERAGE(IF(OFFSET(BG93,1-$B93,0,24,1)<$BU93*AVERAGE(OFFSET(BG93,1-$B93,0,24,1)),OFFSET($BU93,1-$B93,0,24,1)*AVERAGE(OFFSET(BG93,1-$B93,0,24,1)),IF(OFFSET(BG93,1-$B93,0,24,1)>$BV93*AVERAGE(OFFSET(BG93,1-$B93,0,24,1)),OFFSET($BV93,1-$B93,0,24,1)*AVERAGE(OFFSET(BG93,1-$B93,0,24,1)),OFFSET(BG93,1-$B93,0,24,1))))))+$BT93)*BG$22*INDEX(Hydro_Param!$D$27:$D$39,$A93)/$C93/24","v":2.1298962186213952},{"$f":"BH93+($BS93*MAX($BU93,MIN($BV93,BH93/AVERAGE(IF(OFFSET(BH93,1-$B93,0,24,1)<$BU93*AVERAGE(OFFSET(BH93,1-$B93,0,24,1)),OFFSET($BU93,1-$B93,0,24,1)*AVERAGE(OFFSET(BH93,1-$B93,0,24,1)),IF(OFFSET(BH93,1-$B93,0,24,1)>$BV93*AVERAGE(OFFSET(BH93,1-$B93,0,24,1)),OFFSET($BV93,1-$B93,0,24,1)*AVERAGE(OFFSET(BH93,1-$B93,0,24,1)),OFFSET(BH93,1-$B93,0,24,1))))))+$BT93)*BH$22*INDEX(Hydro_Param!$D$27:$D$39,$A93)/$C93/24","v":2.336413226721147},{"$f":"BI93+($BS93*MAX($BU93,MIN($BV93,BI93/AVERAGE(IF(OFFSET(BI93,1-$B93,0,24,1)<$BU93*AVERAGE(OFFSET(BI93,1-$B93,0,24,1)),OFFSET($BU93,1-$B93,0,24,1)*AVERAGE(OFFSET(BI93,1-$B93,0,24,1)),IF(OFFSET(BI93,1-$B93,0,24,1)>$BV93*AVERAGE(OFFSET(BI93,1-$B93,0,24,1)),OFFSET($BV93,1-$B93,0,24,1)*AVERAGE(OFFSET(BI93,1-$B93,0,24,1)),OFFSET(BI93,1-$B93,0,24,1))))))+$BT93)*BI$22*INDEX(Hydro_Param!$D$27:$D$39,$A93)/$C93/24","v":2.4119071008708186},{"$f":"BJ93+($BS93*MAX($BU93,MIN($BV93,BJ93/AVERAGE(IF(OFFSET(BJ93,1-$B93,0,24,1)<$BU93*AVERAGE(OFFSET(BJ93,1-$B93,0,24,1)),OFFSET($BU93,1-$B93,0,24,1)*AVERAGE(OFFSET(BJ93,1-$B93,0,24,1)),IF(OFFSET(BJ93,1-$B93,0,24,1)>$BV93*AVERAGE(OFFSET(BJ93,1-$B93,0,24,1)),OFFSET($BV93,1-$B93,0,24,1)*AVERAGE(OFFSET(BJ93,1-$B93,0,24,1)),OFFSET(BJ93,1-$B93,0,24,1))))))+$BT93)*BJ$22*INDEX(Hydro_Param!$D$27:$D$39,$A93)/$C93/24","v":2.5847874622269007},{"$f":"BK93+($BS93*MAX($BU93,MIN($BV93,BK93/AVERAGE(IF(OFFSET(BK93,1-$B93,0,24,1)<$BU93*AVERAGE(OFFSET(BK93,1-$B93,0,24,1)),OFFSET($BU93,1-$B93,0,24,1)*AVERAGE(OFFSET(BK93,1-$B93,0,24,1)),IF(OFFSET(BK93,1-$B93,0,24,1)>$BV93*AVERAGE(OFFSET(BK93,1-$B93,0,24,1)),OFFSET($BV93,1-$B93,0,24,1)*AVERAGE(OFFSET(BK93,1-$B93,0,24,1)),OFFSET(BK93,1-$B93,0,24,1))))))+$BT93)*BK$22*INDEX(Hydro_Param!$D$27:$D$39,$A93)/$C93/24","v":2.6844519348971172},{"$f":"BL93+($BS93*MAX($BU93,MIN($BV93,BL93/AVERAGE(IF(OFFSET(BL93,1-$B93,0,24,1)<$BU93*AVERAGE(OFFSET(BL93,1-$B93,0,24,1)),OFFSET($BU93,1-$B93,0,24,1)*AVERAGE(OFFSET(BL93,1-$B93,0,24,1)),IF(OFFSET(BL93,1-$B93,0,24,1)>$BV93*AVERAGE(OFFSET(BL93,1-$B93,0,24,1)),OFFSET($BV93,1-$B93,0,24,1)*AVERAGE(OFFSET(BL93,1-$B93,0,24,1)),OFFSET(BL93,1-$B93,0,24,1))))))+$BT93)*BL$22*INDEX(Hydro_Param!$D$27:$D$39,$A93)/$C93/24","v":2.7809490735364211},{"$f":"BM93+($BS93*MAX($BU93,MIN($BV93,BM93/AVERAGE(IF(OFFSET(BM93,1-$B93,0,24,1)<$BU93*AVERAGE(OFFSET(BM93,1-$B93,0,24,1)),OFFSET($BU93,1-$B93,0,24,1)*AVERAGE(OFFSET(BM93,1-$B93,0,24,1)),IF(OFFSET(BM93,1-$B93,0,24,1)>$BV93*AVERAGE(OFFSET(BM93,1-$B93,0,24,1)),OFFSET($BV93,1-$B93,0,24,1)*AVERAGE(OFFSET(BM93,1-$B93,0,24,1)),OFFSET(BM93,1-$B93,0,24,1))))))+$BT93)*BM$22*INDEX(Hydro_Param!$D$27:$D$39,$A93)/$C93/24","v":2.992867943288763},{"$f":"BN93+($BS93*MAX($BU93,MIN($BV93,BN93/AVERAGE(IF(OFFSET(BN93,1-$B93,0,24,1)<$BU93*AVERAGE(OFFSET(BN93,1-$B93,0,24,1)),OFFSET($BU93,1-$B93,0,24,1)*AVERAGE(OFFSET(BN93,1-$B93,0,24,1)),IF(OFFSET(BN93,1-$B93,0,24,1)>$BV93*AVERAGE(OFFSET(BN93,1-$B93,0,24,1)),OFFSET($BV93,1-$B93,0,24,1)*AVERAGE(OFFSET(BN93,1-$B93,0,24,1)),OFFSET(BN93,1-$B93,0,24,1))))))+$BT93)*BN$22*INDEX(Hydro_Param!$D$27:$D$39,$A93)/$C93/24","v":3.2098046584897499},{"$f":"BO93+($BS93*MAX($BU93,MIN($BV93,BO93/AVERAGE(IF(OFFSET(BO93,1-$B93,0,24,1)<$BU93*AVERAGE(OFFSET(BO93,1-$B93,0,24,1)),OFFSET($BU93,1-$B93,0,24,1)*AVERAGE(OFFSET(BO93,1-$B93,0,24,1)),IF(OFFSET(BO93,1-$B93,0,24,1)>$BV93*AVERAGE(OFFSET(BO93,1-$B93,0,24,1)),OFFSET($BV93,1-$B93,0,24,1)*AVERAGE(OFFSET(BO93,1-$B93,0,24,1)),OFFSET(BO93,1-$B93,0,24,1))))))+$BT93)*BO$22*INDEX(Hydro_Param!$D$27:$D$39,$A93)/$C93/24","v":3.4269150696909438},{"$f":"BP93+($BS93*MAX($BU93,MIN($BV93,BP93/AVERAGE(IF(OFFSET(BP93,1-$B93,0,24,1)<$BU93*AVERAGE(OFFSET(BP93,1-$B93,0,24,1)),OFFSET($BU93,1-$B93,0,24,1)*AVERAGE(OFFSET(BP93,1-$B93,0,24,1)),IF(OFFSET(BP93,1-$B93,0,24,1)>$BV93*AVERAGE(OFFSET(BP93,1-$B93,0,24,1)),OFFSET($BV93,1-$B93,0,24,1)*AVERAGE(OFFSET(BP93,1-$B93,0,24,1)),OFFSET(BP93,1-$B93,0,24,1))))))+$BT93)*BP$22*INDEX(Hydro_Param!$D$27:$D$39,$A93)/$C93/24","v":3.6442071616430365},{"$f":"BQ93+($BS93*MAX($BU93,MIN($BV93,BQ93/AVERAGE(IF(OFFSET(BQ93,1-$B93,0,24,1)<$BU93*AVERAGE(OFFSET(BQ93,1-$B93,0,24,1)),OFFSET($BU93,1-$B93,0,24,1)*AVERAGE(OFFSET(BQ93,1-$B93,0,24,1)),IF(OFFSET(BQ93,1-$B93,0,24,1)>$BV93*AVERAGE(OFFSET(BQ93,1-$B93,0,24,1)),OFFSET($BV93,1-$B93,0,24,1)*AVERAGE(OFFSET(BQ93,1-$B93,0,24,1)),OFFSET(BQ93,1-$B93,0,24,1))))))+$BT93)*BQ$22*INDEX(Hydro_Param!$D$27:$D$39,$A93)/$C93/24","v":3.8616889177011817},null,{"$f":"MAX(MIN(U$7*Load_Shape!T52/$C93*U$31+(U$32*$G93+U$33*$H93)/$C93-BX93,$ED$51/1000),0)+BX93","v":12.330148114657238},{"$f":"MAX(MIN(V$7*Load_Shape!U52/$C93*V$31+(V$32*$G93+V$33*$H93)/$C93-BY93,$ED$51/1000),0)+BY93","v":11.149406896582681},{"$f":"MAX(MIN(W$7*Load_Shape!V52/$C93*W$31+(W$32*$G93+W$33*$H93)/$C93-BZ93,$ED$51/1000),0)+BZ93","v":12.447034666526354},{"$f":"MAX(MIN(X$7*Load_Shape!W52/$C93*X$31+(X$32*$G93+X$33*$H93)/$C93-CA93,$ED$51/1000),0)+CA93","v":10.919580990708866},{"$f":"MAX(MIN(Y$7*Load_Shape!X52/$C93*Y$31+(Y$32*$G93+Y$33*$H93)/$C93-CB93,$ED$51/1000),0)+CB93","v":9.7923987411212483},{"$f":"MAX(MIN(Z$7*Load_Shape!Y52/$C93*Z$31+(Z$32*$G93+Z$33*$H93)/$C93-CC93,$ED$51/1000),0)+CC93","v":8.3636969861587929},{"$f":"MAX(MIN(AA$7*Load_Shape!Z52/$C93*AA$31+(AA$32*$G93+AA$33*$H93)/$C93-CD93,$ED$51/1000),0)+CD93","v":6.8452398450297363},{"$f":"MAX(MIN(AB$7*Load_Shape!AA52/$C93*AB$31+(AB$32*$G93+AB$33*$H93)/$C93-CE93,$ED$51/1000),0)+CE93","v":5.822797915141587},{"$f":"MAX(MIN(AC$7*Load_Shape!AB52/$C93*AC$31+(AC$32*$G93+AC$33*$H93)/$C93-CF93,$ED$51/1000),0)+CF93","v":4.4486288324198373},{"$f":"MAX(MIN(AD$7*Load_Shape!AC52/$C93*AD$31+(AD$32*$G93+AD$33*$H93)/$C93-CG93,$ED$51/1000),0)+CG93","v":4.3649395217076474},{"$f":"MAX(MIN(AE$7*Load_Shape!AD52/$C93*AE$31+(AE$32*$G93+AE$33*$H93)/$C93-CH93,$ED$51/1000),0)+CH93","v":4.4029182019407305},{"$f":"MAX(MIN(AF$7*Load_Shape!AE52/$C93*AF$31+(AF$32*$G93+AF$33*$H93)/$C93-CI93,$ED$51/1000),0)+CI93","v":4.4312536200602395},{"$f":"MAX(MIN(AG$7*Load_Shape!AF52/$C93*AG$31+(AG$32*$G93+AG$33*$H93)/$C93-CJ93,$ED$51/1000),0)+CJ93","v":4.4562252880521562},{"$f":"MAX(MIN(AH$7*Load_Shape!AG52/$C93*AH$31+(AH$32*$G93+AH$33*$H93)/$C93-CK93,$ED$51/1000),0)+CK93","v":4.4877724987880629},{"$f":"MAX(MIN(AI$7*Load_Shape!AH52/$C93*AI$31+(AI$32*$G93+AI$33*$H93)/$C93-CL93,$ED$51/1000),0)+CL93","v":4.5145722897796983},{"$f":"MAX(MIN(AJ$7*Load_Shape!AI52/$C93*AJ$31+(AJ$32*$G93+AJ$33*$H93)/$C93-CM93,$ED$51/1000),0)+CM93","v":4.5213896595555791},{"$f":"MAX(MIN(AK$7*Load_Shape!AJ52/$C93*AK$31+(AK$32*$G93+AK$33*$H93)/$C93-CN93,$ED$51/1000),0)+CN93","v":4.5288504660814883},{"$f":"MAX(MIN(AL$7*Load_Shape!AK52/$C93*AL$31+(AL$32*$G93+AL$33*$H93)/$C93-CO93,$ED$51/1000),0)+CO93","v":4.5370631770593128},{"$f":"MAX(MIN(AM$7*Load_Shape!AL52/$C93*AM$31+(AM$32*$G93+AM$33*$H93)/$C93-CP93,$ED$51/1000),0)+CP93","v":4.5461608627274419},{"$f":"MAX(MIN(AN$7*Load_Shape!AM52/$C93*AN$31+(AN$32*$G93+AN$33*$H93)/$C93-CQ93,$ED$51/1000),0)+CQ93","v":4.5765197182837234},{"$f":"MAX(MIN(AO$7*Load_Shape!AN52/$C93*AO$31+(AO$32*$G93+AO$33*$H93)/$C93-CR93,$ED$51/1000),0)+CR93","v":4.6070338385754752},{"$f":"MAX(MIN(AP$7*Load_Shape!AO52/$C93*AP$31+(AP$32*$G93+AP$33*$H93)/$C93-CS93,$ED$51/1000),0)+CS93","v":4.637704110660696},{"$f":"MAX(MIN(AQ$7*Load_Shape!AP52/$C93*AQ$31+(AQ$32*$G93+AQ$33*$H93)/$C93-CT93,$ED$51/1000),0)+CT93","v":4.668531426992315},{"$f":"MAX(MIN(AR$7*Load_Shape!AQ52/$C93*AR$31+(AR$32*$G93+AR$33*$H93)/$C93-CU93,$ED$51/1000),0)+CU93","v":4.6995166854521191},{"$f":"MAX(MIN(AS$7*Load_Shape!AR52/$C93*AS$31+(AS$32*$G93+AS$33*$H93)/$C93-CV93,$ED$51/1000),0)+CV93","v":4.7306607893849151},{"$f":"MAX(MIN(AT$7*Load_Shape!AS52/$C93*AT$31+(AT$32*$G93+AT$33*$H93)/$C93-CW93,$ED$51/1000),0)+CW93","v":4.7619646476329152},{"$f":"MAX(MIN(AU$7*Load_Shape!AT52/$C93*AU$31+(AU$32*$G93+AU$33*$H93)/$C93-CX93,$ED$51/1000),0)+CX93","v":4.7934291745703117},{"$f":"MAX(MIN(AV$7*Load_Shape!AU52/$C93*AV$31+(AV$32*$G93+AV$33*$H93)/$C93-CY93,$ED$51/1000),0)+CY93","v":4.825055290138117},{"$f":"MAX(MIN(AW$7*Load_Shape!AV52/$C93*AW$31+(AW$32*$G93+AW$33*$H93)/$C93-CZ93,$ED$51/1000),0)+CZ93","v":4.8568439198791893},{"$f":"MAX(MIN(AX$7*Load_Shape!AW52/$C93*AX$31+(AX$32*$G93+AX$33*$H93)/$C93-DA93,$ED$51/1000),0)+DA93","v":4.8887959949735063},{"$f":"MAX(MIN(AY$7*Load_Shape!AX52/$C93*AY$31+(AY$32*$G93+AY$33*$H93)/$C93-DB93,$ED$51/1000),0)+DB93","v":4.9209124522736492},{"$f":"MAX(MIN(AZ$7*Load_Shape!AY52/$C93*AZ$31+(AZ$32*$G93+AZ$33*$H93)/$C93-DC93,$ED$51/1000),0)+DC93","v":4.9531942343405309},{"$f":"MAX(MIN(BA$7*Load_Shape!AZ52/$C93*BA$31+(BA$32*$G93+BA$33*$H93)/$C93-DD93,$ED$51/1000),0)+DD93","v":4.9856422894793333},{"$f":"MAX(MIN(BB$7*Load_Shape!BA52/$C93*BB$31+(BB$32*$G93+BB$33*$H93)/$C93-DE93,$ED$51/1000),0)+DE93","v":5.018257571775699},{"$f":"MAX(MIN(BC$7*Load_Shape!BB52/$C93*BC$31+(BC$32*$G93+BC$33*$H93)/$C93-DF93,$ED$51/1000),0)+DF93","v":5.0510410411321267},{"$f":"MAX(MIN(BD$7*Load_Shape!BC52/$C93*BD$31+(BD$32*$G93+BD$33*$H93)/$C93-DG93,$ED$51/1000),0)+DG93","v":5.083993663304625},{"$f":"MAX(MIN(BE$7*Load_Shape!BD52/$C93*BE$31+(BE$32*$G93+BE$33*$H93)/$C93-DH93,$ED$51/1000),0)+DH93","v":5.1171164099395945},{"$f":"MAX(MIN(BF$7*Load_Shape!BE52/$C93*BF$31+(BF$32*$G93+BF$33*$H93)/$C93-DI93,$ED$51/1000),0)+DI93","v":5.1504102586109308},{"$f":"MAX(MIN(BG$7*Load_Shape!BF52/$C93*BG$31+(BG$32*$G93+BG$33*$H93)/$C93-DJ93,$ED$51/1000),0)+DJ93","v":5.1838761928573849},{"$f":"MAX(MIN(BH$7*Load_Shape!BG52/$C93*BH$31+(BH$32*$G93+BH$33*$H93)/$C93-DK93,$ED$51/1000),0)+DK93","v":5.2175152022201576},{"$f":"MAX(MIN(BI$7*Load_Shape!BH52/$C93*BI$31+(BI$32*$G93+BI$33*$H93)/$C93-DL93,$ED$51/1000),0)+DL93","v":5.2513282822807383},{"$f":"MAX(MIN(BJ$7*Load_Shape!BI52/$C93*BJ$31+(BJ$32*$G93+BJ$33*$H93)/$C93-DM93,$ED$51/1000),0)+DM93","v":5.285316434698963},{"$f":"MAX(MIN(BK$7*Load_Shape!BJ52/$C93*BK$31+(BK$32*$G93+BK$33*$H93)/$C93-DN93,$ED$51/1000),0)+DN93","v":5.3194806672513604},{"$f":"MAX(MIN(BL$7*Load_Shape!BK52/$C93*BL$31+(BL$32*$G93+BL$33*$H93)/$C93-DO93,$ED$51/1000),0)+DO93","v":5.3538219938696976},{"$f":"MAX(MIN(BM$7*Load_Shape!BL52/$C93*BM$31+(BM$32*$G93+BM$33*$H93)/$C93-DP93,$ED$51/1000),0)+DP93","v":5.3883414346798073},{"$f":"MAX(MIN(BN$7*Load_Shape!BM52/$C93*BN$31+(BN$32*$G93+BN$33*$H93)/$C93-DQ93,$ED$51/1000),0)+DQ93","v":5.4230400160406447},{"$f":"MAX(MIN(BO$7*Load_Shape!BN52/$C93*BO$31+(BO$32*$G93+BO$33*$H93)/$C93-DR93,$ED$51/1000),0)+DR93","v":5.4579187705836087},{"$f":"MAX(MIN(BP$7*Load_Shape!BO52/$C93*BP$31+(BP$32*$G93+BP$33*$H93)/$C93-DS93,$ED$51/1000),0)+DS93","v":5.4929787372520984},{"$f":"MAX(MIN(BQ$7*Load_Shape!BP52/$C93*BQ$31+(BQ$32*$G93+BQ$33*$H93)/$C93-DT93,$ED$51/1000),0)+DT93","v":5.52822096134134},null,{"$f":"DV93+IF(INDEX(FT$13:FT$24,$A93)>0,INDEX(FT$43:FT$54,$A93)*MAX(0,Load_Shape!T52*U$7/$C93*U$31+(U$32*$G93+U$33*$H93)/$C93-DV93)/INDEX(FT$13:FT$24,$A93))+IF(INDEX(FT$28:FT$39,$A93)>0,INDEX(FT$43:FT$54,$A93)*FT$9*MIN(0,Load_Shape!T52*U$7/$C93*U$31+(U$32*$G93+U$33*$H93)/$C93-DV93)/INDEX(FT$28:FT$39,$A93))","v":12.330148114657238},{"$f":"DW93+IF(INDEX(FU$13:FU$24,$A93)>0,INDEX(FU$43:FU$54,$A93)*MAX(0,Load_Shape!U52*V$7/$C93*V$31+(V$32*$G93+V$33*$H93)/$C93-DW93)/INDEX(FU$13:FU$24,$A93))+IF(INDEX(FU$28:FU$39,$A93)>0,INDEX(FU$43:FU$54,$A93)*FU$9*MIN(0,Load_Shape!U52*V$7/$C93*V$31+(V$32*$G93+V$33*$H93)/$C93-DW93)/INDEX(FU$28:FU$39,$A93))","v":11.149406896582681},{"$f":"DX93+IF(INDEX(FV$13:FV$24,$A93)>0,INDEX(FV$43:FV$54,$A93)*MAX(0,Load_Shape!V52*W$7/$C93*W$31+(W$32*$G93+W$33*$H93)/$C93-DX93)/INDEX(FV$13:FV$24,$A93))+IF(INDEX(FV$28:FV$39,$A93)>0,INDEX(FV$43:FV$54,$A93)*FV$9*MIN(0,Load_Shape!V52*W$7/$C93*W$31+(W$32*$G93+W$33*$H93)/$C93-DX93)/INDEX(FV$28:FV$39,$A93))","v":12.447034666526354},{"$f":"DY93+IF(INDEX(FW$13:FW$24,$A93)>0,INDEX(FW$43:FW$54,$A93)*MAX(0,Load_Shape!W52*X$7/$C93*X$31+(X$32*$G93+X$33*$H93)/$C93-DY93)/INDEX(FW$13:FW$24,$A93))+IF(INDEX(FW$28:FW$39,$A93)>0,INDEX(FW$43:FW$54,$A93)*FW$9*MIN(0,Load_Shape!W52*X$7/$C93*X$31+(X$32*$G93+X$33*$H93)/$C93-DY93)/INDEX(FW$28:FW$39,$A93))","v":10.919580990708866},{"$f":"DZ93+IF(INDEX(FX$13:FX$24,$A93)>0,INDEX(FX$43:FX$54,$A93)*MAX(0,Load_Shape!X52*Y$7/$C93*Y$31+(Y$32*$G93+Y$33*$H93)/$C93-DZ93)/INDEX(FX$13:FX$24,$A93))+IF(INDEX(FX$28:FX$39,$A93)>0,INDEX(FX$43:FX$54,$A93)*FX$9*MIN(0,Load_Shape!X52*Y$7/$C93*Y$31+(Y$32*$G93+Y$33*$H93)/$C93-DZ93)/INDEX(FX$28:FX$39,$A93))","v":9.7923987411212483},{"$f":"EA93+IF(INDEX(FY$13:FY$24,$A93)>0,INDEX(FY$43:FY$54,$A93)*MAX(0,Load_Shape!Y52*Z$7/$C93*Z$31+(Z$32*$G93+Z$33*$H93)/$C93-EA93)/INDEX(FY$13:FY$24,$A93))+IF(INDEX(FY$28:FY$39,$A93)>0,INDEX(FY$43:FY$54,$A93)*FY$9*MIN(0,Load_Shape!Y52*Z$7/$C93*Z$31+(Z$32*$G93+Z$33*$H93)/$C93-EA93)/INDEX(FY$28:FY$39,$A93))","v":8.3636969861587929},{"$f":"EB93+IF(INDEX(FZ$13:FZ$24,$A93)>0,INDEX(FZ$43:FZ$54,$A93)*MAX(0,Load_Shape!Z52*AA$7/$C93*AA$31+(AA$32*$G93+AA$33*$H93)/$C93-EB93)/INDEX(FZ$13:FZ$24,$A93))+IF(INDEX(FZ$28:FZ$39,$A93)>0,INDEX(FZ$43:FZ$54,$A93)*FZ$9*MIN(0,Load_Shape!Z52*AA$7/$C93*AA$31+(AA$32*$G93+AA$33*$H93)/$C93-EB93)/INDEX(FZ$28:FZ$39,$A93))","v":6.8452398450297363},{"$f":"EC93+IF(INDEX(GA$13:GA$24,$A93)>0,INDEX(GA$43:GA$54,$A93)*MAX(0,Load_Shape!AA52*AB$7/$C93*AB$31+(AB$32*$G93+AB$33*$H93)/$C93-EC93)/INDEX(GA$13:GA$24,$A93))+IF(INDEX(GA$28:GA$39,$A93)>0,INDEX(GA$43:GA$54,$A93)*GA$9*MIN(0,Load_Shape!AA52*AB$7/$C93*AB$31+(AB$32*$G93+AB$33*$H93)/$C93-EC93)/INDEX(GA$28:GA$39,$A93))","v":5.822797915141587},{"$f":"ED93+IF(INDEX(GB$13:GB$24,$A93)>0,INDEX(GB$43:GB$54,$A93)*MAX(0,Load_Shape!AB52*AC$7/$C93*AC$31+(AC$32*$G93+AC$33*$H93)/$C93-ED93)/INDEX(GB$13:GB$24,$A93))+IF(INDEX(GB$28:GB$39,$A93)>0,INDEX(GB$43:GB$54,$A93)*GB$9*MIN(0,Load_Shape!AB52*AC$7/$C93*AC$31+(AC$32*$G93+AC$33*$H93)/$C93-ED93)/INDEX(GB$28:GB$39,$A93))","v":4.4486288324198373},{"$f":"EE93+IF(INDEX(GC$13:GC$24,$A93)>0,INDEX(GC$43:GC$54,$A93)*MAX(0,Load_Shape!AC52*AD$7/$C93*AD$31+(AD$32*$G93+AD$33*$H93)/$C93-EE93)/INDEX(GC$13:GC$24,$A93))+IF(INDEX(GC$28:GC$39,$A93)>0,INDEX(GC$43:GC$54,$A93)*GC$9*MIN(0,Load_Shape!AC52*AD$7/$C93*AD$31+(AD$32*$G93+AD$33*$H93)/$C93-EE93)/INDEX(GC$28:GC$39,$A93))","v":4.3649395217076474},{"$f":"EF93+IF(INDEX(GD$13:GD$24,$A93)>0,INDEX(GD$43:GD$54,$A93)*MAX(0,Load_Shape!AD52*AE$7/$C93*AE$31+(AE$32*$G93+AE$33*$H93)/$C93-EF93)/INDEX(GD$13:GD$24,$A93))+IF(INDEX(GD$28:GD$39,$A93)>0,INDEX(GD$43:GD$54,$A93)*GD$9*MIN(0,Load_Shape!AD52*AE$7/$C93*AE$31+(AE$32*$G93+AE$33*$H93)/$C93-EF93)/INDEX(GD$28:GD$39,$A93))","v":4.4029182019407305},{"$f":"EG93+IF(INDEX(GE$13:GE$24,$A93)>0,INDEX(GE$43:GE$54,$A93)*MAX(0,Load_Shape!AE52*AF$7/$C93*AF$31+(AF$32*$G93+AF$33*$H93)/$C93-EG93)/INDEX(GE$13:GE$24,$A93))+IF(INDEX(GE$28:GE$39,$A93)>0,INDEX(GE$43:GE$54,$A93)*GE$9*MIN(0,Load_Shape!AE52*AF$7/$C93*AF$31+(AF$32*$G93+AF$33*$H93)/$C93-EG93)/INDEX(GE$28:GE$39,$A93))","v":4.4312536200602395},{"$f":"EH93+IF(INDEX(GF$13:GF$24,$A93)>0,INDEX(GF$43:GF$54,$A93)*MAX(0,Load_Shape!AF52*AG$7/$C93*AG$31+(AG$32*$G93+AG$33*$H93)/$C93-EH93)/INDEX(GF$13:GF$24,$A93))+IF(INDEX(GF$28:GF$39,$A93)>0,INDEX(GF$43:GF$54,$A93)*GF$9*MIN(0,Load_Shape!AF52*AG$7/$C93*AG$31+(AG$32*$G93+AG$33*$H93)/$C93-EH93)/INDEX(GF$28:GF$39,$A93))","v":4.4562252880521562},{"$f":"EI93+IF(INDEX(GG$13:GG$24,$A93)>0,INDEX(GG$43:GG$54,$A93)*MAX(0,Load_Shape!AG52*AH$7/$C93*AH$31+(AH$32*$G93+AH$33*$H93)/$C93-EI93)/INDEX(GG$13:GG$24,$A93))+IF(INDEX(GG$28:GG$39,$A93)>0,INDEX(GG$43:GG$54,$A93)*GG$9*MIN(0,Load_Shape!AG52*AH$7/$C93*AH$31+(AH$32*$G93+AH$33*$H93)/$C93-EI93)/INDEX(GG$28:GG$39,$A93))","v":4.4877724987880629},{"$f":"EJ93+IF(INDEX(GH$13:GH$24,$A93)>0,INDEX(GH$43:GH$54,$A93)*MAX(0,Load_Shape!AH52*AI$7/$C93*AI$31+(AI$32*$G93+AI$33*$H93)/$C93-EJ93)/INDEX(GH$13:GH$24,$A93))+IF(INDEX(GH$28:GH$39,$A93)>0,INDEX(GH$43:GH$54,$A93)*GH$9*MIN(0,Load_Shape!AH52*AI$7/$C93*AI$31+(AI$32*$G93+AI$33*$H93)/$C93-EJ93)/INDEX(GH$28:GH$39,$A93))","v":4.5145722897796983},{"$f":"EK93+IF(INDEX(GI$13:GI$24,$A93)>0,INDEX(GI$43:GI$54,$A93)*MAX(0,Load_Shape!AI52*AJ$7/$C93*AJ$31+(AJ$32*$G93+AJ$33*$H93)/$C93-EK93)/INDEX(GI$13:GI$24,$A93))+IF(INDEX(GI$28:GI$39,$A93)>0,INDEX(GI$43:GI$54,$A93)*GI$9*MIN(0,Load_Shape!AI52*AJ$7/$C93*AJ$31+(AJ$32*$G93+AJ$33*$H93)/$C93-EK93)/INDEX(GI$28:GI$39,$A93))","v":4.5213896595555791},{"$f":"EL93+IF(INDEX(GJ$13:GJ$24,$A93)>0,INDEX(GJ$43:GJ$54,$A93)*MAX(0,Load_Shape!AJ52*AK$7/$C93*AK$31+(AK$32*$G93+AK$33*$H93)/$C93-EL93)/INDEX(GJ$13:GJ$24,$A93))+IF(INDEX(GJ$28:GJ$39,$A93)>0,INDEX(GJ$43:GJ$54,$A93)*GJ$9*MIN(0,Load_Shape!AJ52*AK$7/$C93*AK$31+(AK$32*$G93+AK$33*$H93)/$C93-EL93)/INDEX(GJ$28:GJ$39,$A93))","v":4.5288504660814883},{"$f":"EM93+IF(INDEX(GK$13:GK$24,$A93)>0,INDEX(GK$43:GK$54,$A93)*MAX(0,Load_Shape!AK52*AL$7/$C93*AL$31+(AL$32*$G93+AL$33*$H93)/$C93-EM93)/INDEX(GK$13:GK$24,$A93))+IF(INDEX(GK$28:GK$39,$A93)>0,INDEX(GK$43:GK$54,$A93)*GK$9*MIN(0,Load_Shape!AK52*AL$7/$C93*AL$31+(AL$32*$G93+AL$33*$H93)/$C93-EM93)/INDEX(GK$28:GK$39,$A93))","v":4.5370631770593128},{"$f":"EN93+IF(INDEX(GL$13:GL$24,$A93)>0,INDEX(GL$43:GL$54,$A93)*MAX(0,Load_Shape!AL52*AM$7/$C93*AM$31+(AM$32*$G93+AM$33*$H93)/$C93-EN93)/INDEX(GL$13:GL$24,$A93))+IF(INDEX(GL$28:GL$39,$A93)>0,INDEX(GL$43:GL$54,$A93)*GL$9*MIN(0,Load_Shape!AL52*AM$7/$C93*AM$31+(AM$32*$G93+AM$33*$H93)/$C93-EN93)/INDEX(GL$28:GL$39,$A93))","v":4.5461608627274419},{"$f":"EO93+IF(INDEX(GM$13:GM$24,$A93)>0,INDEX(GM$43:GM$54,$A93)*MAX(0,Load_Shape!AM52*AN$7/$C93*AN$31+(AN$32*$G93+AN$33*$H93)/$C93-EO93)/INDEX(GM$13:GM$24,$A93))+IF(INDEX(GM$28:GM$39,$A93)>0,INDEX(GM$43:GM$54,$A93)*GM$9*MIN(0,Load_Shape!AM52*AN$7/$C93*AN$31+(AN$32*$G93+AN$33*$H93)/$C93-EO93)/INDEX(GM$28:GM$39,$A93))","v":4.5765197182837234},{"$f":"EP93+IF(INDEX(GN$13:GN$24,$A93)>0,INDEX(GN$43:GN$54,$A93)*MAX(0,Load_Shape!AN52*AO$7/$C93*AO$31+(AO$32*$G93+AO$33*$H93)/$C93-EP93)/INDEX(GN$13:GN$24,$A93))+IF(INDEX(GN$28:GN$39,$A93)>0,INDEX(GN$43:GN$54,$A93)*GN$9*MIN(0,Load_Shape!AN52*AO$7/$C93*AO$31+(AO$32*$G93+AO$33*$H93)/$C93-EP93)/INDEX(GN$28:GN$39,$A93))","v":4.6070338385754752},{"$f":"EQ93+IF(INDEX(GO$13:GO$24,$A93)>0,INDEX(GO$43:GO$54,$A93)*MAX(0,Load_Shape!AO52*AP$7/$C93*AP$31+(AP$32*$G93+AP$33*$H93)/$C93-EQ93)/INDEX(GO$13:GO$24,$A93))+IF(INDEX(GO$28:GO$39,$A93)>0,INDEX(GO$43:GO$54,$A93)*GO$9*MIN(0,Load_Shape!AO52*AP$7/$C93*AP$31+(AP$32*$G93+AP$33*$H93)/$C93-EQ93)/INDEX(GO$28:GO$39,$A93))","v":4.637704110660696},{"$f":"ER93+IF(INDEX(GP$13:GP$24,$A93)>0,INDEX(GP$43:GP$54,$A93)*MAX(0,Load_Shape!AP52*AQ$7/$C93*AQ$31+(AQ$32*$G93+AQ$33*$H93)/$C93-ER93)/INDEX(GP$13:GP$24,$A93))+IF(INDEX(GP$28:GP$39,$A93)>0,INDEX(GP$43:GP$54,$A93)*GP$9*MIN(0,Load_Shape!AP52*AQ$7/$C93*AQ$31+(AQ$32*$G93+AQ$33*$H93)/$C93-ER93)/INDEX(GP$28:GP$39,$A93))","v":4.668531426992315},{"$f":"ES93+IF(INDEX(GQ$13:GQ$24,$A93)>0,INDEX(GQ$43:GQ$54,$A93)*MAX(0,Load_Shape!AQ52*AR$7/$C93*AR$31+(AR$32*$G93+AR$33*$H93)/$C93-ES93)/INDEX(GQ$13:GQ$24,$A93))+IF(INDEX(GQ$28:GQ$39,$A93)>0,INDEX(GQ$43:GQ$54,$A93)*GQ$9*MIN(0,Load_Shape!AQ52*AR$7/$C93*AR$31+(AR$32*$G93+AR$33*$H93)/$C93-ES93)/INDEX(GQ$28:GQ$39,$A93))","v":4.6995166854521191},{"$f":"ET93+IF(INDEX(GR$13:GR$24,$A93)>0,INDEX(GR$43:GR$54,$A93)*MAX(0,Load_Shape!AR52*AS$7/$C93*AS$31+(AS$32*$G93+AS$33*$H93)/$C93-ET93)/INDEX(GR$13:GR$24,$A93))+IF(INDEX(GR$28:GR$39,$A93)>0,INDEX(GR$43:GR$54,$A93)*GR$9*MIN(0,Load_Shape!AR52*AS$7/$C93*AS$31+(AS$32*$G93+AS$33*$H93)/$C93-ET93)/INDEX(GR$28:GR$39,$A93))","v":4.7306607893849151},{"$f":"EU93+IF(INDEX(GS$13:GS$24,$A93)>0,INDEX(GS$43:GS$54,$A93)*MAX(0,Load_Shape!AS52*AT$7/$C93*AT$31+(AT$32*$G93+AT$33*$H93)/$C93-EU93)/INDEX(GS$13:GS$24,$A93))+IF(INDEX(GS$28:GS$39,$A93)>0,INDEX(GS$43:GS$54,$A93)*GS$9*MIN(0,Load_Shape!AS52*AT$7/$C93*AT$31+(AT$32*$G93+AT$33*$H93)/$C93-EU93)/INDEX(GS$28:GS$39,$A93))","v":4.7619646476329152},{"$f":"EV93+IF(INDEX(GT$13:GT$24,$A93)>0,INDEX(GT$43:GT$54,$A93)*MAX(0,Load_Shape!AT52*AU$7/$C93*AU$31+(AU$32*$G93+AU$33*$H93)/$C93-EV93)/INDEX(GT$13:GT$24,$A93))+IF(INDEX(GT$28:GT$39,$A93)>0,INDEX(GT$43:GT$54,$A93)*GT$9*MIN(0,Load_Shape!AT52*AU$7/$C93*AU$31+(AU$32*$G93+AU$33*$H93)/$C93-EV93)/INDEX(GT$28:GT$39,$A93))","v":4.7934291745703117},{"$f":"EW93+IF(INDEX(GU$13:GU$24,$A93)>0,INDEX(GU$43:GU$54,$A93)*MAX(0,Load_Shape!AU52*AV$7/$C93*AV$31+(AV$32*$G93+AV$33*$H93)/$C93-EW93)/INDEX(GU$13:GU$24,$A93))+IF(INDEX(GU$28:GU$39,$A93)>0,INDEX(GU$43:GU$54,$A93)*GU$9*MIN(0,Load_Shape!AU52*AV$7/$C93*AV$31+(AV$32*$G93+AV$33*$H93)/$C93-EW93)/INDEX(GU$28:GU$39,$A93))","v":4.825055290138117},{"$f":"EX93+IF(INDEX(GV$13:GV$24,$A93)>0,INDEX(GV$43:GV$54,$A93)*MAX(0,Load_Shape!AV52*AW$7/$C93*AW$31+(AW$32*$G93+AW$33*$H93)/$C93-EX93)/INDEX(GV$13:GV$24,$A93))+IF(INDEX(GV$28:GV$39,$A93)>0,INDEX(GV$43:GV$54,$A93)*GV$9*MIN(0,Load_Shape!AV52*AW$7/$C93*AW$31+(AW$32*$G93+AW$33*$H93)/$C93-EX93)/INDEX(GV$28:GV$39,$A93))","v":4.8568439198791893},{"$f":"EY93+IF(INDEX(GW$13:GW$24,$A93)>0,INDEX(GW$43:GW$54,$A93)*MAX(0,Load_Shape!AW52*AX$7/$C93*AX$31+(AX$32*$G93+AX$33*$H93)/$C93-EY93)/INDEX(GW$13:GW$24,$A93))+IF(INDEX(GW$28:GW$39,$A93)>0,INDEX(GW$43:GW$54,$A93)*GW$9*MIN(0,Load_Shape!AW52*AX$7/$C93*AX$31+(AX$32*$G93+AX$33*$H93)/$C93-EY93)/INDEX(GW$28:GW$39,$A93))","v":4.8887959949735063},{"$f":"EZ93+IF(INDEX(GX$13:GX$24,$A93)>0,INDEX(GX$43:GX$54,$A93)*MAX(0,Load_Shape!AX52*AY$7/$C93*AY$31+(AY$32*$G93+AY$33*$H93)/$C93-EZ93)/INDEX(GX$13:GX$24,$A93))+IF(INDEX(GX$28:GX$39,$A93)>0,INDEX(GX$43:GX$54,$A93)*GX$9*MIN(0,Load_Shape!AX52*AY$7/$C93*AY$31+(AY$32*$G93+AY$33*$H93)/$C93-EZ93)/INDEX(GX$28:GX$39,$A93))","v":4.9209124522736492},{"$f":"FA93+IF(INDEX(GY$13:GY$24,$A93)>0,INDEX(GY$43:GY$54,$A93)*MAX(0,Load_Shape!AY52*AZ$7/$C93*AZ$31+(AZ$32*$G93+AZ$33*$H93)/$C93-FA93)/INDEX(GY$13:GY$24,$A93))+IF(INDEX(GY$28:GY$39,$A93)>0,INDEX(GY$43:GY$54,$A93)*GY$9*MIN(0,Load_Shape!AY52*AZ$7/$C93*AZ$31+(AZ$32*$G93+AZ$33*$H93)/$C93-FA93)/INDEX(GY$28:GY$39,$A93))","v":4.9531942343405309},{"$f":"FB93+IF(INDEX(GZ$13:GZ$24,$A93)>0,INDEX(GZ$43:GZ$54,$A93)*MAX(0,Load_Shape!AZ52*BA$7/$C93*BA$31+(BA$32*$G93+BA$33*$H93)/$C93-FB93)/INDEX(GZ$13:GZ$24,$A93))+IF(INDEX(GZ$28:GZ$39,$A93)>0,INDEX(GZ$43:GZ$54,$A93)*GZ$9*MIN(0,Load_Shape!AZ52*BA$7/$C93*BA$31+(BA$32*$G93+BA$33*$H93)/$C93-FB93)/INDEX(GZ$28:GZ$39,$A93))","v":4.9856422894793333},{"$f":"FC93+IF(INDEX(HA$13:HA$24,$A93)>0,INDEX(HA$43:HA$54,$A93)*MAX(0,Load_Shape!BA52*BB$7/$C93*BB$31+(BB$32*$G93+BB$33*$H93)/$C93-FC93)/INDEX(HA$13:HA$24,$A93))+IF(INDEX(HA$28:HA$39,$A93)>0,INDEX(HA$43:HA$54,$A93)*HA$9*MIN(0,Load_Shape!BA52*BB$7/$C93*BB$31+(BB$32*$G93+BB$33*$H93)/$C93-FC93)/INDEX(HA$28:HA$39,$A93))","v":5.018257571775699},{"$f":"FD93+IF(INDEX(HB$13:HB$24,$A93)>0,INDEX(HB$43:HB$54,$A93)*MAX(0,Load_Shape!BB52*BC$7/$C93*BC$31+(BC$32*$G93+BC$33*$H93)/$C93-FD93)/INDEX(HB$13:HB$24,$A93))+IF(INDEX(HB$28:HB$39,$A93)>0,INDEX(HB$43:HB$54,$A93)*HB$9*MIN(0,Load_Shape!BB52*BC$7/$C93*BC$31+(BC$32*$G93+BC$33*$H93)/$C93-FD93)/INDEX(HB$28:HB$39,$A93))","v":5.0510410411321267},{"$f":"FE93+IF(INDEX(HC$13:HC$24,$A93)>0,INDEX(HC$43:HC$54,$A93)*MAX(0,Load_Shape!BC52*BD$7/$C93*BD$31+(BD$32*$G93+BD$33*$H93)/$C93-FE93)/INDEX(HC$13:HC$24,$A93))+IF(INDEX(HC$28:HC$39,$A93)>0,INDEX(HC$43:HC$54,$A93)*HC$9*MIN(0,Load_Shape!BC52*BD$7/$C93*BD$31+(BD$32*$G93+BD$33*$H93)/$C93-FE93)/INDEX(HC$28:HC$39,$A93))","v":5.083993663304625},{"$f":"FF93+IF(INDEX(HD$13:HD$24,$A93)>0,INDEX(HD$43:HD$54,$A93)*MAX(0,Load_Shape!BD52*BE$7/$C93*BE$31+(BE$32*$G93+BE$33*$H93)/$C93-FF93)/INDEX(HD$13:HD$24,$A93))+IF(INDEX(HD$28:HD$39,$A93)>0,INDEX(HD$43:HD$54,$A93)*HD$9*MIN(0,Load_Shape!BD52*BE$7/$C93*BE$31+(BE$32*$G93+BE$33*$H93)/$C93-FF93)/INDEX(HD$28:HD$39,$A93))","v":5.1171164099395945},{"$f":"FG93+IF(INDEX(HE$13:HE$24,$A93)>0,INDEX(HE$43:HE$54,$A93)*MAX(0,Load_Shape!BE52*BF$7/$C93*BF$31+(BF$32*$G93+BF$33*$H93)/$C93-FG93)/INDEX(HE$13:HE$24,$A93))+IF(INDEX(HE$28:HE$39,$A93)>0,INDEX(HE$43:HE$54,$A93)*HE$9*MIN(0,Load_Shape!BE52*BF$7/$C93*BF$31+(BF$32*$G93+BF$33*$H93)/$C93-FG93)/INDEX(HE$28:HE$39,$A93))","v":5.1504102586109308},{"$f":"FH93+IF(INDEX(HF$13:HF$24,$A93)>0,INDEX(HF$43:HF$54,$A93)*MAX(0,Load_Shape!BF52*BG$7/$C93*BG$31+(BG$32*$G93+BG$33*$H93)/$C93-FH93)/INDEX(HF$13:HF$24,$A93))+IF(INDEX(HF$28:HF$39,$A93)>0,INDEX(HF$43:HF$54,$A93)*HF$9*MIN(0,Load_Shape!BF52*BG$7/$C93*BG$31+(BG$32*$G93+BG$33*$H93)/$C93-FH93)/INDEX(HF$28:HF$39,$A93))","v":5.1838761928573849},{"$f":"FI93+IF(INDEX(HG$13:HG$24,$A93)>0,INDEX(HG$43:HG$54,$A93)*MAX(0,Load_Shape!BG52*BH$7/$C93*BH$31+(BH$32*$G93+BH$33*$H93)/$C93-FI93)/INDEX(HG$13:HG$24,$A93))+IF(INDEX(HG$28:HG$39,$A93)>0,INDEX(HG$43:HG$54,$A93)*HG$9*MIN(0,Load_Shape!BG52*BH$7/$C93*BH$31+(BH$32*$G93+BH$33*$H93)/$C93-FI93)/INDEX(HG$28:HG$39,$A93))","v":5.2175152022201576},{"$f":"FJ93+IF(INDEX(HH$13:HH$24,$A93)>0,INDEX(HH$43:HH$54,$A93)*MAX(0,Load_Shape!BH52*BI$7/$C93*BI$31+(BI$32*$G93+BI$33*$H93)/$C93-FJ93)/INDEX(HH$13:HH$24,$A93))+IF(INDEX(HH$28:HH$39,$A93)>0,INDEX(HH$43:HH$54,$A93)*HH$9*MIN(0,Load_Shape!BH52*BI$7/$C93*BI$31+(BI$32*$G93+BI$33*$H93)/$C93-FJ93)/INDEX(HH$28:HH$39,$A93))","v":5.2513282822807383},{"$f":"FK93+IF(INDEX(HI$13:HI$24,$A93)>0,INDEX(HI$43:HI$54,$A93)*MAX(0,Load_Shape!BI52*BJ$7/$C93*BJ$31+(BJ$32*$G93+BJ$33*$H93)/$C93-FK93)/INDEX(HI$13:HI$24,$A93))+IF(INDEX(HI$28:HI$39,$A93)>0,INDEX(HI$43:HI$54,$A93)*HI$9*MIN(0,Load_Shape!BI52*BJ$7/$C93*BJ$31+(BJ$32*$G93+BJ$33*$H93)/$C93-FK93)/INDEX(HI$28:HI$39,$A93))","v":5.285316434698963},{"$f":"FL93+IF(INDEX(HJ$13:HJ$24,$A93)>0,INDEX(HJ$43:HJ$54,$A93)*MAX(0,Load_Shape!BJ52*BK$7/$C93*BK$31+(BK$32*$G93+BK$33*$H93)/$C93-FL93)/INDEX(HJ$13:HJ$24,$A93))+IF(INDEX(HJ$28:HJ$39,$A93)>0,INDEX(HJ$43:HJ$54,$A93)*HJ$9*MIN(0,Load_Shape!BJ52*BK$7/$C93*BK$31+(BK$32*$G93+BK$33*$H93)/$C93-FL93)/INDEX(HJ$28:HJ$39,$A93))","v":5.3194806672513604},{"$f":"FM93+IF(INDEX(HK$13:HK$24,$A93)>0,INDEX(HK$43:HK$54,$A93)*MAX(0,Load_Shape!BK52*BL$7/$C93*BL$31+(BL$32*$G93+BL$33*$H93)/$C93-FM93)/INDEX(HK$13:HK$24,$A93))+IF(INDEX(HK$28:HK$39,$A93)>0,INDEX(HK$43:HK$54,$A93)*HK$9*MIN(0,Load_Shape!BK52*BL$7/$C93*BL$31+(BL$32*$G93+BL$33*$H93)/$C93-FM93)/INDEX(HK$28:HK$39,$A93))","v":5.3538219938696976},{"$f":"FN93+IF(INDEX(HL$13:HL$24,$A93)>0,INDEX(HL$43:HL$54,$A93)*MAX(0,Load_Shape!BL52*BM$7/$C93*BM$31+(BM$32*$G93+BM$33*$H93)/$C93-FN93)/INDEX(HL$13:HL$24,$A93))+IF(INDEX(HL$28:HL$39,$A93)>0,INDEX(HL$43:HL$54,$A93)*HL$9*MIN(0,Load_Shape!BL52*BM$7/$C93*BM$31+(BM$32*$G93+BM$33*$H93)/$C93-FN93)/INDEX(HL$28:HL$39,$A93))","v":5.3883414346798073},{"$f":"FO93+IF(INDEX(HM$13:HM$24,$A93)>0,INDEX(HM$43:HM$54,$A93)*MAX(0,Load_Shape!BM52*BN$7/$C93*BN$31+(BN$32*$G93+BN$33*$H93)/$C93-FO93)/INDEX(HM$13:HM$24,$A93))+IF(INDEX(HM$28:HM$39,$A93)>0,INDEX(HM$43:HM$54,$A93)*HM$9*MIN(0,Load_Shape!BM52*BN$7/$C93*BN$31+(BN$32*$G93+BN$33*$H93)/$C93-FO93)/INDEX(HM$28:HM$39,$A93))","v":5.4230400160406447},{"$f":"FP93+IF(INDEX(HN$13:HN$24,$A93)>0,INDEX(HN$43:HN$54,$A93)*MAX(0,Load_Shape!BN52*BO$7/$C93*BO$31+(BO$32*$G93+BO$33*$H93)/$C93-FP93)/INDEX(HN$13:HN$24,$A93))+IF(INDEX(HN$28:HN$39,$A93)>0,INDEX(HN$43:HN$54,$A93)*HN$9*MIN(0,Load_Shape!BN52*BO$7/$C93*BO$31+(BO$32*$G93+BO$33*$H93)/$C93-FP93)/INDEX(HN$28:HN$39,$A93))","v":5.4579187705836087},{"$f":"FQ93+IF(INDEX(HO$13:HO$24,$A93)>0,INDEX(HO$43:HO$54,$A93)*MAX(0,Load_Shape!BO52*BP$7/$C93*BP$31+(BP$32*$G93+BP$33*$H93)/$C93-FQ93)/INDEX(HO$13:HO$24,$A93))+IF(INDEX(HO$28:HO$39,$A93)>0,INDEX(HO$43:HO$54,$A93)*HO$9*MIN(0,Load_Shape!BO52*BP$7/$C93*BP$31+(BP$32*$G93+BP$33*$H93)/$C93-FQ93)/INDEX(HO$28:HO$39,$A93))","v":5.4929787372520984},{"$f":"FR93+IF(INDEX(HP$13:HP$24,$A93)>0,INDEX(HP$43:HP$54,$A93)*MAX(0,Load_Shape!BP52*BQ$7/$C93*BQ$31+(BQ$32*$G93+BQ$33*$H93)/$C93-FR93)/INDEX(HP$13:HP$24,$A93))+IF(INDEX(HP$28:HP$39,$A93)>0,INDEX(HP$43:HP$54,$A93)*HP$9*MIN(0,Load_Shape!BP52*BQ$7/$C93*BQ$31+(BQ$32*$G93+BQ$33*$H93)/$C93-FR93)/INDEX(HP$28:HP$39,$A93))","v":5.52822096134134},null,null,{"$f":"MAX(IF(FT93>=U$7*Load_Shape!T52/$C93*U$31+(U$32*$F93+U$33*$H93)/$C93,IF(DV93-BX93>0,HS$54,INDEX(HS$7:HS$45,MATCH(FT93*1000,$HR$7:$HR$45,1))*((General_Inputs!F$47)*INDEX(General_Inputs!$F$49:$F$60,$A93)*(1+General_Inputs!$F$46)+General_Inputs!$F$45+General_Inputs!F$67)/1000+HS$47),0),0)","v":43.844519170054085},{"$f":"MAX(IF(FU93>=V$7*Load_Shape!U52/$C93*V$31+(V$32*$F93+V$33*$H93)/$C93,IF(DW93-BY93>0,HT$54,INDEX(HT$7:HT$45,MATCH(FU93*1000,$HR$7:$HR$45,1))*((General_Inputs!G$47)*INDEX(General_Inputs!$F$49:$F$60,$A93)*(1+General_Inputs!$F$46)+General_Inputs!$F$45+General_Inputs!G$67)/1000+HT$47),0),0)","v":41.093573106966964},{"$f":"MAX(IF(FV93>=W$7*Load_Shape!V52/$C93*W$31+(W$32*$F93+W$33*$H93)/$C93,IF(DX93-BZ93>0,HU$54,INDEX(HU$7:HU$45,MATCH(FV93*1000,$HR$7:$HR$45,1))*((General_Inputs!H$47)*INDEX(General_Inputs!$F$49:$F$60,$A93)*(1+General_Inputs!$F$46)+General_Inputs!$F$45+General_Inputs!H$67)/1000+HU$47),0),0)","v":43.821828336014143},{"$f":"MAX(IF(FW93>=X$7*Load_Shape!W52/$C93*X$31+(X$32*$F93+X$33*$H93)/$C93,IF(DY93-CA93>0,HV$54,INDEX(HV$7:HV$45,MATCH(FW93*1000,$HR$7:$HR$45,1))*((General_Inputs!I$47)*INDEX(General_Inputs!$F$49:$F$60,$A93)*(1+General_Inputs!$F$46)+General_Inputs!$F$45+General_Inputs!I$67)/1000+HV$47),0),0)","v":43.319564080957754},{"$f":"MAX(IF(FX93>=Y$7*Load_Shape!X52/$C93*Y$31+(Y$32*$F93+Y$33*$H93)/$C93,IF(DZ93-CB93>0,HW$54,INDEX(HW$7:HW$45,MATCH(FX93*1000,$HR$7:$HR$45,1))*((General_Inputs!J$47)*INDEX(General_Inputs!$F$49:$F$60,$A93)*(1+General_Inputs!$F$46)+General_Inputs!$F$45+General_Inputs!J$67)/1000+HW$47),0),0)","v":44.294497888743997},{"$f":"MAX(IF(FY93>=Z$7*Load_Shape!Y52/$C93*Z$31+(Z$32*$F93+Z$33*$H93)/$C93,IF(EA93-CC93>0,HX$54,INDEX(HX$7:HX$45,MATCH(FY93*1000,$HR$7:$HR$45,1))*((General_Inputs!K$47)*INDEX(General_Inputs!$F$49:$F$60,$A93)*(1+General_Inputs!$F$46)+General_Inputs!$F$45+General_Inputs!K$67)/1000+HX$47),0),0)","v":45.317364901177825},{"$f":"MAX(IF(FZ93>=AA$7*Load_Shape!Z52/$C93*AA$31+(AA$32*$F93+AA$33*$H93)/$C93,IF(EB93-CD93>0,HY$54,INDEX(HY$7:HY$45,MATCH(FZ93*1000,$HR$7:$HR$45,1))*((General_Inputs!L$47)*INDEX(General_Inputs!$F$49:$F$60,$A93)*(1+General_Inputs!$F$46)+General_Inputs!$F$45+General_Inputs!L$67)/1000+HY$47),0),0)","v":46.507258107350999},{"$f":"MAX(IF(GA93>=AB$7*Load_Shape!AA52/$C93*AB$31+(AB$32*$F93+AB$33*$H93)/$C93,IF(EC93-CE93>0,HZ$54,INDEX(HZ$7:HZ$45,MATCH(GA93*1000,$HR$7:$HR$45,1))*((General_Inputs!M$47)*INDEX(General_Inputs!$F$49:$F$60,$A93)*(1+General_Inputs!$F$46)+General_Inputs!$F$45+General_Inputs!M$67)/1000+HZ$47),0),0)","v":47.824339253671155},{"$f":"MAX(IF(GB93>=AC$7*Load_Shape!AB52/$C93*AC$31+(AC$32*$F93+AC$33*$H93)/$C93,IF(ED93-CF93>0,IA$54,INDEX(IA$7:IA$45,MATCH(GB93*1000,$HR$7:$HR$45,1))*((General_Inputs!N$47)*INDEX(General_Inputs!$F$49:$F$60,$A93)*(1+General_Inputs!$F$46)+General_Inputs!$F$45+General_Inputs!N$67)/1000+IA$47),0),0)","v":52.285611684197036},{"$f":"MAX(IF(GC93>=AD$7*Load_Shape!AC52/$C93*AD$31+(AD$32*$F93+AD$33*$H93)/$C93,IF(EE93-CG93>0,IB$54,INDEX(IB$7:IB$45,MATCH(GC93*1000,$HR$7:$HR$45,1))*((General_Inputs!O$47)*INDEX(General_Inputs!$F$49:$F$60,$A93)*(1+General_Inputs!$F$46)+General_Inputs!$F$45+General_Inputs!O$67)/1000+IB$47),0),0)","v":20},{"$f":"MAX(IF(GD93>=AE$7*Load_Shape!AD52/$C93*AE$31+(AE$32*$F93+AE$33*$H93)/$C93,IF(EF93-CH93>0,IC$54,INDEX(IC$7:IC$45,MATCH(GD93*1000,$HR$7:$HR$45,1))*((General_Inputs!P$47)*INDEX(General_Inputs!$F$49:$F$60,$A93)*(1+General_Inputs!$F$46)+General_Inputs!$F$45+General_Inputs!P$67)/1000+IC$47),0),0)","v":20},{"$f":"MAX(IF(GE93>=AF$7*Load_Shape!AE52/$C93*AF$31+(AF$32*$F93+AF$33*$H93)/$C93,IF(EG93-CI93>0,ID$54,INDEX(ID$7:ID$45,MATCH(GE93*1000,$HR$7:$HR$45,1))*((General_Inputs!Q$47)*INDEX(General_Inputs!$F$49:$F$60,$A93)*(1+General_Inputs!$F$46)+General_Inputs!$F$45+General_Inputs!Q$67)/1000+ID$47),0),0)","v":20},{"$f":"MAX(IF(GF93>=AG$7*Load_Shape!AF52/$C93*AG$31+(AG$32*$F93+AG$33*$H93)/$C93,IF(EH93-CJ93>0,IE$54,INDEX(IE$7:IE$45,MATCH(GF93*1000,$HR$7:$HR$45,1))*((General_Inputs!R$47)*INDEX(General_Inputs!$F$49:$F$60,$A93)*(1+General_Inputs!$F$46)+General_Inputs!$F$45+General_Inputs!R$67)/1000+IE$47),0),0)","v":20},{"$f":"MAX(IF(GG93>=AH$7*Load_Shape!AG52/$C93*AH$31+(AH$32*$F93+AH$33*$H93)/$C93,IF(EI93-CK93>0,IF$54,INDEX(IF$7:IF$45,MATCH(GG93*1000,$HR$7:$HR$45,1))*((General_Inputs!S$47)*INDEX(General_Inputs!$F$49:$F$60,$A93)*(1+General_Inputs!$F$46)+General_Inputs!$F$45+General_Inputs!S$67)/1000+IF$47),0),0)","v":20},{"$f":"MAX(IF(GH93>=AI$7*Load_Shape!AH52/$C93*AI$31+(AI$32*$F93+AI$33*$H93)/$C93,IF(EJ93-CL93>0,IG$54,INDEX(IG$7:IG$45,MATCH(GH93*1000,$HR$7:$HR$45,1))*((General_Inputs!T$47)*INDEX(General_Inputs!$F$49:$F$60,$A93)*(1+General_Inputs!$F$46)+General_Inputs!$F$45+General_Inputs!T$67)/1000+IG$47),0),0)","v":20},{"$f":"MAX(IF(GI93>=AJ$7*Load_Shape!AI52/$C93*AJ$31+(AJ$32*$F93+AJ$33*$H93)/$C93,IF(EK93-CM93>0,IH$54,INDEX(IH$7:IH$45,MATCH(GI93*1000,$HR$7:$HR$45,1))*((General_Inputs!U$47)*INDEX(General_Inputs!$F$49:$F$60,$A93)*(1+General_Inputs!$F$46)+General_Inputs!$F$45+General_Inputs!U$67)/1000+IH$47),0),0)","v":20},{"$f":"MAX(IF(GJ93>=AK$7*Load_Shape!AJ52/$C93*AK$31+(AK$32*$F93+AK$33*$H93)/$C93,IF(EL93-CN93>0,II$54,INDEX(II$7:II$45,MATCH(GJ93*1000,$HR$7:$HR$45,1))*((General_Inputs!V$47)*INDEX(General_Inputs!$F$49:$F$60,$A93)*(1+General_Inputs!$F$46)+General_Inputs!$F$45+General_Inputs!V$67)/1000+II$47),0),0)","v":20},{"$f":"MAX(IF(GK93>=AL$7*Load_Shape!AK52/$C93*AL$31+(AL$32*$F93+AL$33*$H93)/$C93,IF(EM93-CO93>0,IJ$54,INDEX(IJ$7:IJ$45,MATCH(GK93*1000,$HR$7:$HR$45,1))*((General_Inputs!W$47)*INDEX(General_Inputs!$F$49:$F$60,$A93)*(1+General_Inputs!$F$46)+General_Inputs!$F$45+General_Inputs!W$67)/1000+IJ$47),0),0)","v":20},{"$f":"MAX(IF(GL93>=AM$7*Load_Shape!AL52/$C93*AM$31+(AM$32*$F93+AM$33*$H93)/$C93,IF(EN93-CP93>0,IK$54,INDEX(IK$7:IK$45,MATCH(GL93*1000,$HR$7:$HR$45,1))*((General_Inputs!X$47)*INDEX(General_Inputs!$F$49:$F$60,$A93)*(1+General_Inputs!$F$46)+General_Inputs!$F$45+General_Inputs!X$67)/1000+IK$47),0),0)","v":20},{"$f":"MAX(IF(GM93>=AN$7*Load_Shape!AM52/$C93*AN$31+(AN$32*$F93+AN$33*$H93)/$C93,IF(EO93-CQ93>0,IL$54,INDEX(IL$7:IL$45,MATCH(GM93*1000,$HR$7:$HR$45,1))*((General_Inputs!Y$47)*INDEX(General_Inputs!$F$49:$F$60,$A93)*(1+General_Inputs!$F$46)+General_Inputs!$F$45+General_Inputs!Y$67)/1000+IL$47),0),0)","v":20},{"$f":"MAX(IF(GN93>=AO$7*Load_Shape!AN52/$C93*AO$31+(AO$32*$F93+AO$33*$H93)/$C93,IF(EP93-CR93>0,IM$54,INDEX(IM$7:IM$45,MATCH(GN93*1000,$HR$7:$HR$45,1))*((General_Inputs!Z$47)*INDEX(General_Inputs!$F$49:$F$60,$A93)*(1+General_Inputs!$F$46)+General_Inputs!$F$45+General_Inputs!Z$67)/1000+IM$47),0),0)","v":20},{"$f":"MAX(IF(GO93>=AP$7*Load_Shape!AO52/$C93*AP$31+(AP$32*$F93+AP$33*$H93)/$C93,IF(EQ93-CS93>0,IN$54,INDEX(IN$7:IN$45,MATCH(GO93*1000,$HR$7:$HR$45,1))*((General_Inputs!AA$47)*INDEX(General_Inputs!$F$49:$F$60,$A93)*(1+General_Inputs!$F$46)+General_Inputs!$F$45+General_Inputs!AA$67)/1000+IN$47),0),0)","v":20},{"$f":"MAX(IF(GP93>=AQ$7*Load_Shape!AP52/$C93*AQ$31+(AQ$32*$F93+AQ$33*$H93)/$C93,IF(ER93-CT93>0,IO$54,INDEX(IO$7:IO$45,MATCH(GP93*1000,$HR$7:$HR$45,1))*((General_Inputs!AB$47)*INDEX(General_Inputs!$F$49:$F$60,$A93)*(1+General_Inputs!$F$46)+General_Inputs!$F$45+General_Inputs!AB$67)/1000+IO$47),0),0)","v":20},{"$f":"MAX(IF(GQ93>=AR$7*Load_Shape!AQ52/$C93*AR$31+(AR$32*$F93+AR$33*$H93)/$C93,IF(ES93-CU93>0,IP$54,INDEX(IP$7:IP$45,MATCH(GQ93*1000,$HR$7:$HR$45,1))*((General_Inputs!AC$47)*INDEX(General_Inputs!$F$49:$F$60,$A93)*(1+General_Inputs!$F$46)+General_Inputs!$F$45+General_Inputs!AC$67)/1000+IP$47),0),0)","v":20},{"$f":"MAX(IF(GR93>=AS$7*Load_Shape!AR52/$C93*AS$31+(AS$32*$F93+AS$33*$H93)/$C93,IF(ET93-CV93>0,IQ$54,INDEX(IQ$7:IQ$45,MATCH(GR93*1000,$HR$7:$HR$45,1))*((General_Inputs!AD$47)*INDEX(General_Inputs!$F$49:$F$60,$A93)*(1+General_Inputs!$F$46)+General_Inputs!$F$45+General_Inputs!AD$67)/1000+IQ$47),0),0)","v":20},{"$f":"MAX(IF(GS93>=AT$7*Load_Shape!AS52/$C93*AT$31+(AT$32*$F93+AT$33*$H93)/$C93,IF(EU93-CW93>0,IR$54,INDEX(IR$7:IR$45,MATCH(GS93*1000,$HR$7:$HR$45,1))*((General_Inputs!AE$47)*INDEX(General_Inputs!$F$49:$F$60,$A93)*(1+General_Inputs!$F$46)+General_Inputs!$F$45+General_Inputs!AE$67)/1000+IR$47),0),0)","v":20},{"$f":"MAX(IF(GT93>=AU$7*Load_Shape!AT52/$C93*AU$31+(AU$32*$F93+AU$33*$H93)/$C93,IF(EV93-CX93>0,IS$54,INDEX(IS$7:IS$45,MATCH(GT93*1000,$HR$7:$HR$45,1))*((General_Inputs!AF$47)*INDEX(General_Inputs!$F$49:$F$60,$A93)*(1+General_Inputs!$F$46)+General_Inputs!$F$45+General_Inputs!AF$67)/1000+IS$47),0),0)","v":20},{"$f":"MAX(IF(GU93>=AV$7*Load_Shape!AU52/$C93*AV$31+(AV$32*$F93+AV$33*$H93)/$C93,IF(EW93-CY93>0,IT$54,INDEX(IT$7:IT$45,MATCH(GU93*1000,$HR$7:$HR$45,1))*((General_Inputs!AG$47)*INDEX(General_Inputs!$F$49:$F$60,$A93)*(1+General_Inputs!$F$46)+General_Inputs!$F$45+General_Inputs!AG$67)/1000+IT$47),0),0)","v":20},{"$f":"MAX(IF(GV93>=AW$7*Load_Shape!AV52/$C93*AW$31+(AW$32*$F93+AW$33*$H93)/$C93,IF(EX93-CZ93>0,IU$54,INDEX(IU$7:IU$45,MATCH(GV93*1000,$HR$7:$HR$45,1))*((General_Inputs!AH$47)*INDEX(General_Inputs!$F$49:$F$60,$A93)*(1+General_Inputs!$F$46)+General_Inputs!$F$45+General_Inputs!AH$67)/1000+IU$47),0),0)","v":20},{"$f":"MAX(IF(GW93>=AX$7*Load_Shape!AW52/$C93*AX$31+(AX$32*$F93+AX$33*$H93)/$C93,IF(EY93-DA93>0,IV$54,INDEX(IV$7:IV$45,MATCH(GW93*1000,$HR$7:$HR$45,1))*((General_Inputs!AI$47)*INDEX(General_Inputs!$F$49:$F$60,$A93)*(1+General_Inputs!$F$46)+General_Inputs!$F$45+General_Inputs!AI$67)/1000+IV$47),0),0)","v":20},{"$f":"MAX(IF(GX93>=AY$7*Load_Shape!AX52/$C93*AY$31+(AY$32*$F93+AY$33*$H93)/$C93,IF(EZ93-DB93>0,IW$54,INDEX(IW$7:IW$45,MATCH(GX93*1000,$HR$7:$HR$45,1))*((General_Inputs!AJ$47)*INDEX(General_Inputs!$F$49:$F$60,$A93)*(1+General_Inputs!$F$46)+General_Inputs!$F$45+General_Inputs!AJ$67)/1000+IW$47),0),0)","v":20},{"$f":"MAX(IF(GY93>=AZ$7*Load_Shape!AY52/$C93*AZ$31+(AZ$32*$F93+AZ$33*$H93)/$C93,IF(FA93-DC93>0,IX$54,INDEX(IX$7:IX$45,MATCH(GY93*1000,$HR$7:$HR$45,1))*((General_Inputs!AK$47)*INDEX(General_Inputs!$F$49:$F$60,$A93)*(1+General_Inputs!$F$46)+General_Inputs!$F$45+General_Inputs!AK$67)/1000+IX$47),0),0)","v":20},{"$f":"MAX(IF(GZ93>=BA$7*Load_Shape!AZ52/$C93*BA$31+(BA$32*$F93+BA$33*$H93)/$C93,IF(FB93-DD93>0,IY$54,INDEX(IY$7:IY$45,MATCH(GZ93*1000,$HR$7:$HR$45,1))*((General_Inputs!AL$47)*INDEX(General_Inputs!$F$49:$F$60,$A93)*(1+General_Inputs!$F$46)+General_Inputs!$F$45+General_Inputs!AL$67)/1000+IY$47),0),0)","v":20},{"$f":"MAX(IF(HA93>=BB$7*Load_Shape!BA52/$C93*BB$31+(BB$32*$F93+BB$33*$H93)/$C93,IF(FC93-DE93>0,IZ$54,INDEX(IZ$7:IZ$45,MATCH(HA93*1000,$HR$7:$HR$45,1))*((General_Inputs!AM$47)*INDEX(General_Inputs!$F$49:$F$60,$A93)*(1+General_Inputs!$F$46)+General_Inputs!$F$45+General_Inputs!AM$67)/1000+IZ$47),0),0)","v":20},{"$f":"MAX(IF(HB93>=BC$7*Load_Shape!BB52/$C93*BC$31+(BC$32*$F93+BC$33*$H93)/$C93,IF(FD93-DF93>0,JA$54,INDEX(JA$7:JA$45,MATCH(HB93*1000,$HR$7:$HR$45,1))*((General_Inputs!AN$47)*INDEX(General_Inputs!$F$49:$F$60,$A93)*(1+General_Inputs!$F$46)+General_Inputs!$F$45+General_Inputs!AN$67)/1000+JA$47),0),0)","v":20},{"$f":"MAX(IF(HC93>=BD$7*Load_Shape!BC52/$C93*BD$31+(BD$32*$F93+BD$33*$H93)/$C93,IF(FE93-DG93>0,JB$54,INDEX(JB$7:JB$45,MATCH(HC93*1000,$HR$7:$HR$45,1))*((General_Inputs!AO$47)*INDEX(General_Inputs!$F$49:$F$60,$A93)*(1+General_Inputs!$F$46)+General_Inputs!$F$45+General_Inputs!AO$67)/1000+JB$47),0),0)","v":20},{"$f":"MAX(IF(HD93>=BE$7*Load_Shape!BD52/$C93*BE$31+(BE$32*$F93+BE$33*$H93)/$C93,IF(FF93-DH93>0,JC$54,INDEX(JC$7:JC$45,MATCH(HD93*1000,$HR$7:$HR$45,1))*((General_Inputs!AP$47)*INDEX(General_Inputs!$F$49:$F$60,$A93)*(1+General_Inputs!$F$46)+General_Inputs!$F$45+General_Inputs!AP$67)/1000+JC$47),0),0)","v":20},{"$f":"MAX(IF(HE93>=BF$7*Load_Shape!BE52/$C93*BF$31+(BF$32*$F93+BF$33*$H93)/$C93,IF(FG93-DI93>0,JD$54,INDEX(JD$7:JD$45,MATCH(HE93*1000,$HR$7:$HR$45,1))*((General_Inputs!AQ$47)*INDEX(General_Inputs!$F$49:$F$60,$A93)*(1+General_Inputs!$F$46)+General_Inputs!$F$45+General_Inputs!AQ$67)/1000+JD$47),0),0)","v":20},{"$f":"MAX(IF(HF93>=BG$7*Load_Shape!BF52/$C93*BG$31+(BG$32*$F93+BG$33*$H93)/$C93,IF(FH93-DJ93>0,JE$54,INDEX(JE$7:JE$45,MATCH(HF93*1000,$HR$7:$HR$45,1))*((General_Inputs!AR$47)*INDEX(General_Inputs!$F$49:$F$60,$A93)*(1+General_Inputs!$F$46)+General_Inputs!$F$45+General_Inputs!AR$67)/1000+JE$47),0),0)","v":20},{"$f":"MAX(IF(HG93>=BH$7*Load_Shape!BG52/$C93*BH$31+(BH$32*$F93+BH$33*$H93)/$C93,IF(FI93-DK93>0,JF$54,INDEX(JF$7:JF$45,MATCH(HG93*1000,$HR$7:$HR$45,1))*((General_Inputs!AS$47)*INDEX(General_Inputs!$F$49:$F$60,$A93)*(1+General_Inputs!$F$46)+General_Inputs!$F$45+General_Inputs!AS$67)/1000+JF$47),0),0)","v":20},{"$f":"MAX(IF(HH93>=BI$7*Load_Shape!BH52/$C93*BI$31+(BI$32*$F93+BI$33*$H93)/$C93,IF(FJ93-DL93>0,JG$54,INDEX(JG$7:JG$45,MATCH(HH93*1000,$HR$7:$HR$45,1))*((General_Inputs!AT$47)*INDEX(General_Inputs!$F$49:$F$60,$A93)*(1+General_Inputs!$F$46)+General_Inputs!$F$45+General_Inputs!AT$67)/1000+JG$47),0),0)","v":20},{"$f":"MAX(IF(HI93>=BJ$7*Load_Shape!BI52/$C93*BJ$31+(BJ$32*$F93+BJ$33*$H93)/$C93,IF(FK93-DM93>0,JH$54,INDEX(JH$7:JH$45,MATCH(HI93*1000,$HR$7:$HR$45,1))*((General_Inputs!AU$47)*INDEX(General_Inputs!$F$49:$F$60,$A93)*(1+General_Inputs!$F$46)+General_Inputs!$F$45+General_Inputs!AU$67)/1000+JH$47),0),0)","v":20},{"$f":"MAX(IF(HJ93>=BK$7*Load_Shape!BJ52/$C93*BK$31+(BK$32*$F93+BK$33*$H93)/$C93,IF(FL93-DN93>0,JI$54,INDEX(JI$7:JI$45,MATCH(HJ93*1000,$HR$7:$HR$45,1))*((General_Inputs!AV$47)*INDEX(General_Inputs!$F$49:$F$60,$A93)*(1+General_Inputs!$F$46)+General_Inputs!$F$45+General_Inputs!AV$67)/1000+JI$47),0),0)","v":20},{"$f":"MAX(IF(HK93>=BL$7*Load_Shape!BK52/$C93*BL$31+(BL$32*$F93+BL$33*$H93)/$C93,IF(FM93-DO93>0,JJ$54,INDEX(JJ$7:JJ$45,MATCH(HK93*1000,$HR$7:$HR$45,1))*((General_Inputs!AW$47)*INDEX(General_Inputs!$F$49:$F$60,$A93)*(1+General_Inputs!$F$46)+General_Inputs!$F$45+General_Inputs!AW$67)/1000+JJ$47),0),0)","v":20},{"$f":"MAX(IF(HL93>=BM$7*Load_Shape!BL52/$C93*BM$31+(BM$32*$F93+BM$33*$H93)/$C93,IF(FN93-DP93>0,JK$54,INDEX(JK$7:JK$45,MATCH(HL93*1000,$HR$7:$HR$45,1))*((General_Inputs!AX$47)*INDEX(General_Inputs!$F$49:$F$60,$A93)*(1+General_Inputs!$F$46)+General_Inputs!$F$45+General_Inputs!AX$67)/1000+JK$47),0),0)","v":20},{"$f":"MAX(IF(HM93>=BN$7*Load_Shape!BM52/$C93*BN$31+(BN$32*$F93+BN$33*$H93)/$C93,IF(FO93-DQ93>0,JL$54,INDEX(JL$7:JL$45,MATCH(HM93*1000,$HR$7:$HR$45,1))*((General_Inputs!AY$47)*INDEX(General_Inputs!$F$49:$F$60,$A93)*(1+General_Inputs!$F$46)+General_Inputs!$F$45+General_Inputs!AY$67)/1000+JL$47),0),0)","v":20},{"$f":"MAX(IF(HN93>=BO$7*Load_Shape!BN52/$C93*BO$31+(BO$32*$F93+BO$33*$H93)/$C93,IF(FP93-DR93>0,JM$54,INDEX(JM$7:JM$45,MATCH(HN93*1000,$HR$7:$HR$45,1))*((General_Inputs!AZ$47)*INDEX(General_Inputs!$F$49:$F$60,$A93)*(1+General_Inputs!$F$46)+General_Inputs!$F$45+General_Inputs!AZ$67)/1000+JM$47),0),0)","v":20},{"$f":"MAX(IF(HO93>=BP$7*Load_Shape!BO52/$C93*BP$31+(BP$32*$F93+BP$33*$H93)/$C93,IF(FQ93-DS93>0,JN$54,INDEX(JN$7:JN$45,MATCH(HO93*1000,$HR$7:$HR$45,1))*((General_Inputs!BA$47)*INDEX(General_Inputs!$F$49:$F$60,$A93)*(1+General_Inputs!$F$46)+General_Inputs!$F$45+General_Inputs!BA$67)/1000+JN$47),0),0)","v":20},{"$f":"MAX(IF(HP93>=BQ$7*Load_Shape!BP52/$C93*BQ$31+(BQ$32*$F93+BQ$33*$H93)/$C93,IF(FR93-DT93>0,JO$54,INDEX(JO$7:JO$45,MATCH(HP93*1000,$HR$7:$HR$45,1))*((General_Inputs!BB$47)*INDEX(General_Inputs!$F$49:$F$60,$A93)*(1+General_Inputs!$F$46)+General_Inputs!$F$45+General_Inputs!BB$67)/1000+JO$47),0),0)","v":20},null,null,{"$f":"INDEX(JR$7:JR$45,MATCH(MAX(U$7*Load_Shape!T52/$C93*U$31,FT93)*1000,$JQ$7:$JQ$45,1))*((General_Inputs!F$47)*INDEX(General_Inputs!$F$49:$F$60,$A93)*(1+General_Inputs!$F$46)+General_Inputs!$F$45+General_Inputs!F$67)/1000+JR$47","v":42.104133248521663},{"$f":"INDEX(JS$7:JS$45,MATCH(MAX(V$7*Load_Shape!U52/$C93*V$31,FU93)*1000,$JQ$7:$JQ$45,1))*((General_Inputs!G$47)*INDEX(General_Inputs!$F$49:$F$60,$A93)*(1+General_Inputs!$F$46)+General_Inputs!$F$45+General_Inputs!G$67)/1000+JS$47","v":39.466578979148323},{"$f":"INDEX(JT$7:JT$45,MATCH(MAX(W$7*Load_Shape!V52/$C93*W$31,FV93)*1000,$JQ$7:$JQ$45,1))*((General_Inputs!H$47)*INDEX(General_Inputs!$F$49:$F$60,$A93)*(1+General_Inputs!$F$46)+General_Inputs!$F$45+General_Inputs!H$67)/1000+JT$47","v":42.010787984625658},{"$f":"INDEX(JU$7:JU$45,MATCH(MAX(X$7*Load_Shape!W52/$C93*X$31,FW93)*1000,$JQ$7:$JQ$45,1))*((General_Inputs!I$47)*INDEX(General_Inputs!$F$49:$F$60,$A93)*(1+General_Inputs!$F$46)+General_Inputs!$F$45+General_Inputs!I$67)/1000+JU$47","v":42.599706186863145},{"$f":"INDEX(JV$7:JV$45,MATCH(MAX(Y$7*Load_Shape!X52/$C93*Y$31,FX93)*1000,$JQ$7:$JQ$45,1))*((General_Inputs!J$47)*INDEX(General_Inputs!$F$49:$F$60,$A93)*(1+General_Inputs!$F$46)+General_Inputs!$F$45+General_Inputs!J$67)/1000+JV$47","v":43.482507964121403},{"$f":"INDEX(JW$7:JW$45,MATCH(MAX(Z$7*Load_Shape!Y52/$C93*Z$31,FY93)*1000,$JQ$7:$JQ$45,1))*((General_Inputs!K$47)*INDEX(General_Inputs!$F$49:$F$60,$A93)*(1+General_Inputs!$F$46)+General_Inputs!$F$45+General_Inputs!K$67)/1000+JW$47","v":44.391668603674184},{"$f":"INDEX(JX$7:JX$45,MATCH(MAX(AA$7*Load_Shape!Z52/$C93*AA$31,FZ93)*1000,$JQ$7:$JQ$45,1))*((General_Inputs!L$47)*INDEX(General_Inputs!$F$49:$F$60,$A93)*(1+General_Inputs!$F$46)+General_Inputs!$F$45+General_Inputs!L$67)/1000+JX$47","v":45.281951141718494},{"$f":"INDEX(JY$7:JY$45,MATCH(MAX(AB$7*Load_Shape!AA52/$C93*AB$31,GA93)*1000,$JQ$7:$JQ$45,1))*((General_Inputs!M$47)*INDEX(General_Inputs!$F$49:$F$60,$A93)*(1+General_Inputs!$F$46)+General_Inputs!$F$45+General_Inputs!M$67)/1000+JY$47","v":46.560151649411161},{"$f":"INDEX(JZ$7:JZ$45,MATCH(MAX(AC$7*Load_Shape!AB52/$C93*AC$31,GB93)*1000,$JQ$7:$JQ$45,1))*((General_Inputs!N$47)*INDEX(General_Inputs!$F$49:$F$60,$A93)*(1+General_Inputs!$F$46)+General_Inputs!$F$45+General_Inputs!N$67)/1000+JZ$47","v":50.889725952092284},{"$f":"INDEX(KA$7:KA$45,MATCH(MAX(AD$7*Load_Shape!AC52/$C93*AD$31,GC93)*1000,$JQ$7:$JQ$45,1))*((General_Inputs!O$47)*INDEX(General_Inputs!$F$49:$F$60,$A93)*(1+General_Inputs!$F$46)+General_Inputs!$F$45+General_Inputs!O$67)/1000+KA$47","v":52.517684457154111},{"$f":"INDEX(KB$7:KB$45,MATCH(MAX(AE$7*Load_Shape!AD52/$C93*AE$31,GD93)*1000,$JQ$7:$JQ$45,1))*((General_Inputs!P$47)*INDEX(General_Inputs!$F$49:$F$60,$A93)*(1+General_Inputs!$F$46)+General_Inputs!$F$45+General_Inputs!P$67)/1000+KB$47","v":54.207275439564903},{"$f":"INDEX(KC$7:KC$45,MATCH(MAX(AF$7*Load_Shape!AE52/$C93*AF$31,GE93)*1000,$JQ$7:$JQ$45,1))*((General_Inputs!Q$47)*INDEX(General_Inputs!$F$49:$F$60,$A93)*(1+General_Inputs!$F$46)+General_Inputs!$F$45+General_Inputs!Q$67)/1000+KC$47","v":56.004961285806935},{"$f":"INDEX(KD$7:KD$45,MATCH(MAX(AG$7*Load_Shape!AF52/$C93*AG$31,GF93)*1000,$JQ$7:$JQ$45,1))*((General_Inputs!R$47)*INDEX(General_Inputs!$F$49:$F$60,$A93)*(1+General_Inputs!$F$46)+General_Inputs!$F$45+General_Inputs!R$67)/1000+KD$47","v":57.862459022722184},{"$f":"INDEX(KE$7:KE$45,MATCH(MAX(AH$7*Load_Shape!AG52/$C93*AH$31,GG93)*1000,$JQ$7:$JQ$45,1))*((General_Inputs!S$47)*INDEX(General_Inputs!$F$49:$F$60,$A93)*(1+General_Inputs!$F$46)+General_Inputs!$F$45+General_Inputs!S$67)/1000+KE$47","v":62.496444282043569},{"$f":"INDEX(KF$7:KF$45,MATCH(MAX(AI$7*Load_Shape!AH52/$C93*AI$31,GH93)*1000,$JQ$7:$JQ$45,1))*((General_Inputs!T$47)*INDEX(General_Inputs!$F$49:$F$60,$A93)*(1+General_Inputs!$F$46)+General_Inputs!$F$45+General_Inputs!T$67)/1000+KF$47","v":63.813619061216357},{"$f":"INDEX(KG$7:KG$45,MATCH(MAX(AJ$7*Load_Shape!AI52/$C93*AJ$31,GI93)*1000,$JQ$7:$JQ$45,1))*((General_Inputs!U$47)*INDEX(General_Inputs!$F$49:$F$60,$A93)*(1+General_Inputs!$F$46)+General_Inputs!$F$45+General_Inputs!U$67)/1000+KG$47","v":65.297318466475588},{"$f":"INDEX(KH$7:KH$45,MATCH(MAX(AK$7*Load_Shape!AJ52/$C93*AK$31,GJ93)*1000,$JQ$7:$JQ$45,1))*((General_Inputs!V$47)*INDEX(General_Inputs!$F$49:$F$60,$A93)*(1+General_Inputs!$F$46)+General_Inputs!$F$45+General_Inputs!V$67)/1000+KH$47","v":66.604787580942272},{"$f":"INDEX(KI$7:KI$45,MATCH(MAX(AL$7*Load_Shape!AK52/$C93*AL$31,GK93)*1000,$JQ$7:$JQ$45,1))*((General_Inputs!W$47)*INDEX(General_Inputs!$F$49:$F$60,$A93)*(1+General_Inputs!$F$46)+General_Inputs!$F$45+General_Inputs!W$67)/1000+KI$47","v":68.005277263574669},{"$f":"INDEX(KJ$7:KJ$45,MATCH(MAX(AM$7*Load_Shape!AL52/$C93*AM$31,GL93)*1000,$JQ$7:$JQ$45,1))*((General_Inputs!X$47)*INDEX(General_Inputs!$F$49:$F$60,$A93)*(1+General_Inputs!$F$46)+General_Inputs!$F$45+General_Inputs!X$67)/1000+KJ$47","v":69.056442474423278},null,null,{"$f":"INDEX($U$7:$BQ$21,MATCH(KM$57,$T$7:$T$21,0),MATCH($LK$55,$U$6:$BQ$6,0))*INDEX(Load_Shape!$T52:$BP52,MATCH($LK$55,Load_Shape!$T$16:$BP$16,0))/$C93","v":28.252475450909767},0,28.252475450909767,0.63838584000000009,2.5169580000000003,2.3487355760709971,0.63326082924697358,0,6.0693891699619682,2.3425813268344866,9.0271374447735599,0.9844268100752267,2.2077253791202391,0.6383740997486782,6.9172337705157381E-3,0.13193408808475443,1.166582561844715,0,4.5461608627274419,0,5.0060937713497893,28.252475450909767,33.258569222259553,24.390481957687395,0,null,null,0,8.9088051925692441E-2,0.16091194807430759,0.25000000000000006,null,null,{"$f":"MAX(IF(FT93>=U$7*Load_Shape!T52/$C93*U$31+(U$32*$F93+U$33*$H93)/$C93,IF(DV93-BX93>0,0,INDEX(HS$7:HS$45,MATCH(FT93*1000,$HR$7:$HR$45,1))),0),0)","v":7250},{"$f":"MAX(IF(FU93>=V$7*Load_Shape!U52/$C93*V$31+(V$32*$F93+V$33*$H93)/$C93,IF(DW93-BY93>0,0,INDEX(HT$7:HT$45,MATCH(FU93*1000,$HR$7:$HR$45,1))),0),0)","v":7223.7275000000081},{"$f":"MAX(IF(FV93>=W$7*Load_Shape!V52/$C93*W$31+(W$32*$F93+W$33*$H93)/$C93,IF(DX93-BZ93>0,0,INDEX(HU$7:HU$45,MATCH(FV93*1000,$HR$7:$HR$45,1))),0),0)","v":7250},{"$f":"MAX(IF(FW93>=X$7*Load_Shape!W52/$C93*X$31+(X$32*$F93+X$33*$H93)/$C93,IF(DY93-CA93>0,0,INDEX(HV$7:HV$45,MATCH(FW93*1000,$HR$7:$HR$45,1))),0),0)","v":7000},{"$f":"MAX(IF(FX93>=Y$7*Load_Shape!X52/$C93*Y$31+(Y$32*$F93+Y$33*$H93)/$C93,IF(DZ93-CB93>0,0,INDEX(HW$7:HW$45,MATCH(FX93*1000,$HR$7:$HR$45,1))),0),0)","v":7000.0000000000073},{"$f":"MAX(IF(FY93>=Z$7*Load_Shape!Y52/$C93*Z$31+(Z$32*$F93+Z$33*$H93)/$C93,IF(EA93-CC93>0,0,INDEX(HX$7:HX$45,MATCH(FY93*1000,$HR$7:$HR$45,1))),0),0)","v":7000},{"$f":"MAX(IF(FZ93>=AA$7*Load_Shape!Z52/$C93*AA$31+(AA$32*$F93+AA$33*$H93)/$C93,IF(EB93-CD93>0,0,INDEX(HY$7:HY$45,MATCH(FZ93*1000,$HR$7:$HR$45,1))),0),0)","v":7000},{"$f":"MAX(IF(GA93>=AB$7*Load_Shape!AA52/$C93*AB$31+(AB$32*$F93+AB$33*$H93)/$C93,IF(EC93-CE93>0,0,INDEX(HZ$7:HZ$45,MATCH(GA93*1000,$HR$7:$HR$45,1))),0),0)","v":7000},{"$f":"MAX(IF(GB93>=AC$7*Load_Shape!AB52/$C93*AC$31+(AC$32*$F93+AC$33*$H93)/$C93,IF(ED93-CF93>0,0,INDEX(IA$7:IA$45,MATCH(GB93*1000,$HR$7:$HR$45,1))),0),0)","v":7000},{"$f":"MAX(IF(GC93>=AD$7*Load_Shape!AC52/$C93*AD$31+(AD$32*$F93+AD$33*$H93)/$C93,IF(EE93-CG93>0,0,INDEX(IB$7:IB$45,MATCH(GC93*1000,$HR$7:$HR$45,1))),0),0)","v":0},{"$f":"MAX(IF(GD93>=AE$7*Load_Shape!AD52/$C93*AE$31+(AE$32*$F93+AE$33*$H93)/$C93,IF(EF93-CH93>0,0,INDEX(IC$7:IC$45,MATCH(GD93*1000,$HR$7:$HR$45,1))),0),0)","v":0},{"$f":"MAX(IF(GE93>=AF$7*Load_Shape!AE52/$C93*AF$31+(AF$32*$F93+AF$33*$H93)/$C93,IF(EG93-CI93>0,0,INDEX(ID$7:ID$45,MATCH(GE93*1000,$HR$7:$HR$45,1))),0),0)","v":0},{"$f":"MAX(IF(GF93>=AG$7*Load_Shape!AF52/$C93*AG$31+(AG$32*$F93+AG$33*$H93)/$C93,IF(EH93-CJ93>0,0,INDEX(IE$7:IE$45,MATCH(GF93*1000,$HR$7:$HR$45,1))),0),0)","v":0},{"$f":"MAX(IF(GG93>=AH$7*Load_Shape!AG52/$C93*AH$31+(AH$32*$F93+AH$33*$H93)/$C93,IF(EI93-CK93>0,0,INDEX(IF$7:IF$45,MATCH(GG93*1000,$HR$7:$HR$45,1))),0),0)","v":0},{"$f":"MAX(IF(GH93>=AI$7*Load_Shape!AH52/$C93*AI$31+(AI$32*$F93+AI$33*$H93)/$C93,IF(EJ93-CL93>0,0,INDEX(IG$7:IG$45,MATCH(GH93*1000,$HR$7:$HR$45,1))),0),0)","v":0},{"$f":"MAX(IF(GI93>=AJ$7*Load_Shape!AI52/$C93*AJ$31+(AJ$32*$F93+AJ$33*$H93)/$C93,IF(EK93-CM93>0,0,INDEX(IH$7:IH$45,MATCH(GI93*1000,$HR$7:$HR$45,1))),0),0)","v":0},{"$f":"MAX(IF(GJ93>=AK$7*Load_Shape!AJ52/$C93*AK$31+(AK$32*$F93+AK$33*$H93)/$C93,IF(EL93-CN93>0,0,INDEX(II$7:II$45,MATCH(GJ93*1000,$HR$7:$HR$45,1))),0),0)","v":0},{"$f":"MAX(IF(GK93>=AL$7*Load_Shape!AK52/$C93*AL$31+(AL$32*$F93+AL$33*$H93)/$C93,IF(EM93-CO93>0,0,INDEX(IJ$7:IJ$45,MATCH(GK93*1000,$HR$7:$HR$45,1))),0),0)","v":0},{"$f":"MAX(IF(GL93>=AM$7*Load_Shape!AL52/$C93*AM$31+(AM$32*$F93+AM$33*$H93)/$C93,IF(EN93-CP93>0,0,INDEX(IK$7:IK$45,MATCH(GL93*1000,$HR$7:$HR$45,1))),0),0)","v":0},{"$f":"MAX(IF(GM93>=AN$7*Load_Shape!AM52/$C93*AN$31+(AN$32*$F93+AN$33*$H93)/$C93,IF(EO93-CQ93>0,0,INDEX(IL$7:IL$45,MATCH(GM93*1000,$HR$7:$HR$45,1))),0),0)","v":0},{"$f":"MAX(IF(GN93>=AO$7*Load_Shape!AN52/$C93*AO$31+(AO$32*$F93+AO$33*$H93)/$C93,IF(EP93-CR93>0,0,INDEX(IM$7:IM$45,MATCH(GN93*1000,$HR$7:$HR$45,1))),0),0)","v":0},{"$f":"MAX(IF(GO93>=AP$7*Load_Shape!AO52/$C93*AP$31+(AP$32*$F93+AP$33*$H93)/$C93,IF(EQ93-CS93>0,0,INDEX(IN$7:IN$45,MATCH(GO93*1000,$HR$7:$HR$45,1))),0),0)","v":0},{"$f":"MAX(IF(GP93>=AQ$7*Load_Shape!AP52/$C93*AQ$31+(AQ$32*$F93+AQ$33*$H93)/$C93,IF(ER93-CT93>0,0,INDEX(IO$7:IO$45,MATCH(GP93*1000,$HR$7:$HR$45,1))),0),0)","v":0},{"$f":"MAX(IF(GQ93>=AR$7*Load_Shape!AQ52/$C93*AR$31+(AR$32*$F93+AR$33*$H93)/$C93,IF(ES93-CU93>0,0,INDEX(IP$7:IP$45,MATCH(GQ93*1000,$HR$7:$HR$45,1))),0),0)","v":0},{"$f":"MAX(IF(GR93>=AS$7*Load_Shape!AR52/$C93*AS$31+(AS$32*$F93+AS$33*$H93)/$C93,IF(ET93-CV93>0,0,INDEX(IQ$7:IQ$45,MATCH(GR93*1000,$HR$7:$HR$45,1))),0),0)","v":0},{"$f":"MAX(IF(GS93>=AT$7*Load_Shape!AS52/$C93*AT$31+(AT$32*$F93+AT$33*$H93)/$C93,IF(EU93-CW93>0,0,INDEX(IR$7:IR$45,MATCH(GS93*1000,$HR$7:$HR$45,1))),0),0)","v":0},{"$f":"MAX(IF(GT93>=AU$7*Load_Shape!AT52/$C93*AU$31+(AU$32*$F93+AU$33*$H93)/$C93,IF(EV93-CX93>0,0,INDEX(IS$7:IS$45,MATCH(GT93*1000,$HR$7:$HR$45,1))),0),0)","v":0},{"$f":"MAX(IF(GU93>=AV$7*Load_Shape!AU52/$C93*AV$31+(AV$32*$F93+AV$33*$H93)/$C93,IF(EW93-CY93>0,0,INDEX(IT$7:IT$45,MATCH(GU93*1000,$HR$7:$HR$45,1))),0),0)","v":0},{"$f":"MAX(IF(GV93>=AW$7*Load_Shape!AV52/$C93*AW$31+(AW$32*$F93+AW$33*$H93)/$C93,IF(EX93-CZ93>0,0,INDEX(IU$7:IU$45,MATCH(GV93*1000,$HR$7:$HR$45,1))),0),0)","v":0},{"$f":"MAX(IF(GW93>=AX$7*Load_Shape!AW52/$C93*AX$31+(AX$32*$F93+AX$33*$H93)/$C93,IF(EY93-DA93>0,0,INDEX(IV$7:IV$45,MATCH(GW93*1000,$HR$7:$HR$45,1))),0),0)","v":0},{"$f":"MAX(IF(GX93>=AY$7*Load_Shape!AX52/$C93*AY$31+(AY$32*$F93+AY$33*$H93)/$C93,IF(EZ93-DB93>0,0,INDEX(IW$7:IW$45,MATCH(GX93*1000,$HR$7:$HR$45,1))),0),0)","v":0},{"$f":"MAX(IF(GY93>=AZ$7*Load_Shape!AY52/$C93*AZ$31+(AZ$32*$F93+AZ$33*$H93)/$C93,IF(FA93-DC93>0,0,INDEX(IX$7:IX$45,MATCH(GY93*1000,$HR$7:$HR$45,1))),0),0)","v":0},{"$f":"MAX(IF(GZ93>=BA$7*Load_Shape!AZ52/$C93*BA$31+(BA$32*$F93+BA$33*$H93)/$C93,IF(FB93-DD93>0,0,INDEX(IY$7:IY$45,MATCH(GZ93*1000,$HR$7:$HR$45,1))),0),0)","v":0},{"$f":"MAX(IF(HA93>=BB$7*Load_Shape!BA52/$C93*BB$31+(BB$32*$F93+BB$33*$H93)/$C93,IF(FC93-DE93>0,0,INDEX(IZ$7:IZ$45,MATCH(HA93*1000,$HR$7:$HR$45,1))),0),0)","v":0},{"$f":"MAX(IF(HB93>=BC$7*Load_Shape!BB52/$C93*BC$31+(BC$32*$F93+BC$33*$H93)/$C93,IF(FD93-DF93>0,0,INDEX(JA$7:JA$45,MATCH(HB93*1000,$HR$7:$HR$45,1))),0),0)","v":0},{"$f":"MAX(IF(HC93>=BD$7*Load_Shape!BC52/$C93*BD$31+(BD$32*$F93+BD$33*$H93)/$C93,IF(FE93-DG93>0,0,INDEX(JB$7:JB$45,MATCH(HC93*1000,$HR$7:$HR$45,1))),0),0)","v":0},{"$f":"MAX(IF(HD93>=BE$7*Load_Shape!BD52/$C93*BE$31+(BE$32*$F93+BE$33*$H93)/$C93,IF(FF93-DH93>0,0,INDEX(JC$7:JC$45,MATCH(HD93*1000,$HR$7:$HR$45,1))),0),0)","v":0},{"$f":"MAX(IF(HE93>=BF$7*Load_Shape!BE52/$C93*BF$31+(BF$32*$F93+BF$33*$H93)/$C93,IF(FG93-DI93>0,0,INDEX(JD$7:JD$45,MATCH(HE93*1000,$HR$7:$HR$45,1))),0),0)","v":0},{"$f":"MAX(IF(HF93>=BG$7*Load_Shape!BF52/$C93*BG$31+(BG$32*$F93+BG$33*$H93)/$C93,IF(FH93-DJ93>0,0,INDEX(JE$7:JE$45,MATCH(HF93*1000,$HR$7:$HR$45,1))),0),0)","v":0},{"$f":"MAX(IF(HG93>=BH$7*Load_Shape!BG52/$C93*BH$31+(BH$32*$F93+BH$33*$H93)/$C93,IF(FI93-DK93>0,0,INDEX(JF$7:JF$45,MATCH(HG93*1000,$HR$7:$HR$45,1))),0),0)","v":0},{"$f":"MAX(IF(HH93>=BI$7*Load_Shape!BH52/$C93*BI$31+(BI$32*$F93+BI$33*$H93)/$C93,IF(FJ93-DL93>0,0,INDEX(JG$7:JG$45,MATCH(HH93*1000,$HR$7:$HR$45,1))),0),0)","v":0},{"$f":"MAX(IF(HI93>=BJ$7*Load_Shape!BI52/$C93*BJ$31+(BJ$32*$F93+BJ$33*$H93)/$C93,IF(FK93-DM93>0,0,INDEX(JH$7:JH$45,MATCH(HI93*1000,$HR$7:$HR$45,1))),0),0)","v":0},{"$f":"MAX(IF(HJ93>=BK$7*Load_Shape!BJ52/$C93*BK$31+(BK$32*$F93+BK$33*$H93)/$C93,IF(FL93-DN93>0,0,INDEX(JI$7:JI$45,MATCH(HJ93*1000,$HR$7:$HR$45,1))),0),0)","v":0},{"$f":"MAX(IF(HK93>=BL$7*Load_Shape!BK52/$C93*BL$31+(BL$32*$F93+BL$33*$H93)/$C93,IF(FM93-DO93>0,0,INDEX(JJ$7:JJ$45,MATCH(HK93*1000,$HR$7:$HR$45,1))),0),0)","v":0},{"$f":"MAX(IF(HL93>=BM$7*Load_Shape!BL52/$C93*BM$31+(BM$32*$F93+BM$33*$H93)/$C93,IF(FN93-DP93>0,0,INDEX(JK$7:JK$45,MATCH(HL93*1000,$HR$7:$HR$45,1))),0),0)","v":0},{"$f":"MAX(IF(HM93>=BN$7*Load_Shape!BM52/$C93*BN$31+(BN$32*$F93+BN$33*$H93)/$C93,IF(FO93-DQ93>0,0,INDEX(JL$7:JL$45,MATCH(HM93*1000,$HR$7:$HR$45,1))),0),0)","v":0},{"$f":"MAX(IF(HN93>=BO$7*Load_Shape!BN52/$C93*BO$31+(BO$32*$F93+BO$33*$H93)/$C93,IF(FP93-DR93>0,0,INDEX(JM$7:JM$45,MATCH(HN93*1000,$HR$7:$HR$45,1))),0),0)","v":0},{"$f":"MAX(IF(HO93>=BP$7*Load_Shape!BO52/$C93*BP$31+(BP$32*$F93+BP$33*$H93)/$C93,IF(FQ93-DS93>0,0,INDEX(JN$7:JN$45,MATCH(HO93*1000,$HR$7:$HR$45,1))),0),0)","v":0},{"$f":"MAX(IF(HP93>=BQ$7*Load_Shape!BP52/$C93*BQ$31+(BQ$32*$F93+BQ$33*$H93)/$C93,IF(FR93-DT93>0,0,INDEX(JO$7:JO$45,MATCH(HP93*1000,$HR$7:$HR$45,1))),0),0)","v":0},null,null,7250,7223.7275000000081,7250,7000,7000.0000000000073,7000,7000,7000,7000,7000,7000,7000,0,7000,7000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,7000,7000,7000,7000,7000,7000,7000]
[3,1,31,null,2.8253099317362097E-3,3.5388127853881279E-3,3.5388127853881279E-3,3.5388127853881279E-3,3.5388127853881279E-3,-1.2069563968353736E-4,-7.4920391138737902E-5,0,-1.5441147004774324E-6,-1.3161124659030839E-6,4.2314561851115335E-3,4.7366434008438135E-3,4.4946478325865536E-3,4.0119475085333813E-3,4.7045913910735808E-3,null,{"$f":"U$7*Load_Shape!T65/$C106+SUMPRODUCT(U$8:U$21,TRANSPOSE($F106:$S106))/$C106","v":10.596057563563319},{"$f":"V$7*Load_Shape!U65/$C106+SUMPRODUCT(V$8:V$21,TRANSPOSE($F106:$S106))/$C106","v":9.5680312809039698},{"$f":"W$7*Load_Shape!V65/$C106+SUMPRODUCT(W$8:W$21,TRANSPOSE($F106:$S106))/$C106","v":11.688344955922481},{"$f":"X$7*Load_Shape!W65/$C106+SUMPRODUCT(X$8:X$21,TRANSPOSE($F106:$S106))/$C106","v":11.915514220363038},{"$f":"Y$7*Load_Shape!X65/$C106+SUMPRODUCT(Y$8:Y$21,TRANSPOSE($F106:$S106))/$C106","v":11.620855142471695},{"$f":"Z$7*Load_Shape!Y65/$C106+SUMPRODUCT(Z$8:Z$21,TRANSPOSE($F106:$S106))/$C106","v":11.167866223957887},{"$f":"AA$7*Load_Shape!Z65/$C106+SUMPRODUCT(AA$8:AA$21,TRANSPOSE($F106:$S106))/$C106","v":10.823173493561432},{"$f":"AB$7*Load_Shape!AA65/$C106+SUMPRODUCT(AB$8:AB$21,TRANSPOSE($F106:$S106))/$C106","v":10.734554935400604},{"$f":"AC$7*Load_Shape!AB65/$C106+SUMPRODUCT(AC$8:AC$21,TRANSPOSE($F106:$S106))/$C106","v":10.526336403961499},{"$f":"AD$7*Load_Shape!AC65/$C106+SUMPRODUCT(AD$8:AD$21,TRANSPOSE($F106:$S106))/$C106","v":10.56094585981355},{"$f":"AE$7*Load_Shape!AD65/$C106+SUMPRODUCT(AE$8:AE$21,TRANSPOSE($F106:$S106))/$C106","v":10.527615095448462},{"$f":"AF$7*Load_Shape!AE65/$C106+SUMPRODUCT(AF$8:AF$21,TRANSPOSE($F106:$S106))/$C106","v":10.596400174857555},{"$f":"AG$7*Load_Shape!AF65/$C106+SUMPRODUCT(AG$8:AG$21,TRANSPOSE($F106:$S106))/$C106","v":10.641590160651985},{"$f":"AH$7*Load_Shape!AG65/$C106+SUMPRODUCT(AH$8:AH$21,TRANSPOSE($F106:$S106))/$C106","v":12.724867984684847},{"$f":"AI$7*Load_Shape!AH65/$C106+SUMPRODUCT(AI$8:AI$21,TRANSPOSE($F106:$S106))/$C106","v":12.809748299646005},{"$f":"AJ$7*Load_Shape!AI65/$C106+SUMPRODUCT(AJ$8:AJ$21,TRANSPOSE($F106:$S106))/$C106","v":12.869209572644301},{"$f":"AK$7*Load_Shape!AJ65/$C106+SUMPRODUCT(AK$8:AK$21,TRANSPOSE($F106:$S106))/$C106","v":12.164975958071642},{"$f":"AL$7*Load_Shape!AK65/$C106+SUMPRODUCT(AL$8:AL$21,TRANSPOSE($F106:$S106))/$C106","v":11.97267993503961},{"$f":"AM$7*Load_Shape!AL65/$C106+SUMPRODUCT(AM$8:AM$21,TRANSPOSE($F106:$S106))/$C106","v":11.918971289627033},{"$f":"AN$7*Load_Shape!AM65/$C106+SUMPRODUCT(AN$8:AN$21,TRANSPOSE($F106:$S106))/$C106","v":11.858536791729703},{"$f":"AO$7*Load_Shape!AN65/$C106+SUMPRODUCT(AO$8:AO$21,TRANSPOSE($F106:$S106))/$C106","v":11.955612531502114},{"$f":"AP$7*Load_Shape!AO65/$C106+SUMPRODUCT(AP$8:AP$21,TRANSPOSE($F106:$S106))/$C106","v":12.053186144617273},{"$f":"AQ$7*Load_Shape!AP65/$C106+SUMPRODUCT(AQ$8:AQ$21,TRANSPOSE($F106:$S106))/$C106","v":12.151267000426408},{"$f":"AR$7*Load_Shape!AQ65/$C106+SUMPRODUCT(AR$8:AR$21,TRANSPOSE($F106:$S106))/$C106","v":12.249857609330968},{"$f":"AS$7*Load_Shape!AR65/$C106+SUMPRODUCT(AS$8:AS$21,TRANSPOSE($F106:$S106))/$C106","v":12.348958965621259},{"$f":"AT$7*Load_Shape!AS65/$C106+SUMPRODUCT(AT$8:AT$21,TRANSPOSE($F106:$S106))/$C106","v":12.44856291642437},{"$f":"AU$7*Load_Shape!AT65/$C106+SUMPRODUCT(AU$8:AU$21,TRANSPOSE($F106:$S106))/$C106","v":12.548663142125818},{"$f":"AV$7*Load_Shape!AU65/$C106+SUMPRODUCT(AV$8:AV$21,TRANSPOSE($F106:$S106))/$C106","v":12.649297511020295},{"$f":"AW$7*Load_Shape!AV65/$C106+SUMPRODUCT(AW$8:AW$21,TRANSPOSE($F106:$S106))/$C106","v":12.750468142171771},{"$f":"AX$7*Load_Shape!AW65/$C106+SUMPRODUCT(AX$8:AX$21,TRANSPOSE($F106:$S106))/$C106","v":12.852126461532574},{"$f":"AY$7*Load_Shape!AX65/$C106+SUMPRODUCT(AY$8:AY$21,TRANSPOSE($F106:$S106))/$C106","v":12.954302614960591},{"$f":"AZ$7*Load_Shape!AY65/$C106+SUMPRODUCT(AZ$8:AZ$21,TRANSPOSE($F106:$S106))/$C106","v":13.057043969652227},{"$f":"BA$7*Load_Shape!AZ65/$C106+SUMPRODUCT(BA$8:BA$21,TRANSPOSE($F106:$S106))/$C106","v":13.160288821528807},{"$f":"BB$7*Load_Shape!BA65/$C106+SUMPRODUCT(BB$8:BB$21,TRANSPOSE($F106:$S106))/$C106","v":13.264056622192669},{"$f":"BC$7*Load_Shape!BB65/$C106+SUMPRODUCT(BC$8:BC$21,TRANSPOSE($F106:$S106))/$C106","v":13.368382436890007},{"$f":"BD$7*Load_Shape!BC65/$C106+SUMPRODUCT(BD$8:BD$21,TRANSPOSE($F106:$S106))/$C106","v":13.47324165505071},{"$f":"BE$7*Load_Shape!BD65/$C106+SUMPRODUCT(BE$8:BE$21,TRANSPOSE($F106:$S106))/$C106","v":13.578616154847388},{"$f":"BF$7*Load_Shape!BE65/$C106+SUMPRODUCT(BF$8:BF$21,TRANSPOSE($F106:$S106))/$C106","v":13.684535180934988},{"$f":"BG$7*Load_Shape!BF65/$C106+SUMPRODUCT(BG$8:BG$21,TRANSPOSE($F106:$S106))/$C106","v":13.791002399482075},{"$f":"BH$7*Load_Shape!BG65/$C106+SUMPRODUCT(BH$8:BH$21,TRANSPOSE($F106:$S106))/$C106","v":13.898021250518429},{"$f":"BI$7*Load_Shape!BH65/$C106+SUMPRODUCT(BI$8:BI$21,TRANSPOSE($F106:$S106))/$C106","v":14.005621687866809},{"$f":"BJ$7*Load_Shape!BI65/$C106+SUMPRODUCT(BJ$8:BJ$21,TRANSPOSE($F106:$S106))/$C106","v":14.113758812903397},{"$f":"BK$7*Load_Shape!BJ65/$C106+SUMPRODUCT(BK$8:BK$21,TRANSPOSE($F106:$S106))/$C106","v":14.222471701499749},{"$f":"BL$7*Load_Shape!BK65/$C106+SUMPRODUCT(BL$8:BL$21,TRANSPOSE($F106:$S106))/$C106","v":14.331748930140105},{"$f":"BM$7*Load_Shape!BL65/$C106+SUMPRODUCT(BM$8:BM$21,TRANSPOSE($F106:$S106))/$C106","v":14.44156858373861},{"$f":"BN$7*Load_Shape!BM65/$C106+SUMPRODUCT(BN$8:BN$21,TRANSPOSE($F106:$S106))/$C106","v":14.551957467105284},{"$f":"BO$7*Load_Shape!BN65/$C106+SUMPRODUCT(BO$8:BO$21,TRANSPOSE($F106:$S106))/$C106","v":14.662919738540259},{"$f":"BP$7*Load_Shape!BO65/$C106+SUMPRODUCT(BP$8:BP$21,TRANSPOSE($F106:$S106))/$C106","v":14.774458703003683},{"$f":"BQ$7*Load_Shape!BP65/$C106+SUMPRODUCT(BQ$8:BQ$21,TRANSPOSE($F106:$S106))/$C106","v":14.886577685671456},null,{"$f":"INDEX(Hydro_Param!G$27:G$39,$A106)","v":1.4811159265466334},{"$f":"INDEX(Hydro_Param!H$27:H$39,$A106)","v":-0.48111592654663338},{"$f":"INDEX(Hydro_Param!M$27:M$39,$A106)","v":0.65369549671620897},{"$f":"INDEX(Hydro_Param!N$27:N$39,$A106)","v":1.3732893493127891},null,{"$f":"U106+($BS106*MAX($BU106,MIN($BV106,U106/AVERAGE(IF(OFFSET(U106,1-$B106,0,24,1)<$BU106*AVERAGE(OFFSET(U106,1-$B106,0,24,1)),OFFSET($BU106,1-$B106,0,24,1)*AVERAGE(OFFSET(U106,1-$B106,0,24,1)),IF(OFFSET(U106,1-$B106,0,24,1)>$BV106*AVERAGE(OFFSET(U106,1-$B106,0,24,1)),OFFSET($BV106,1-$B106,0,24,1)*AVERAGE(OFFSET(U106,1-$B106,0,24,1)),OFFSET(U106,1-$B106,0,24,1))))))+$BT106)*U$22*INDEX(Hydro_Param!$D$27:$D$39,$A106)/$C106/24","v":8.1270810572857322},{"$f":"V106+($BS106*MAX($BU106,MIN($BV106,V106/AVERAGE(IF(OFFSET(V106,1-$B106,0,24,1)<$BU106*AVERAGE(OFFSET(V106,1-$B106,0,24,1)),OFFSET($BU106,1-$B106,0,24,1)*AVERAGE(OFFSET(V106,1-$B106,0,24,1)),IF(OFFSET(V106,1-$B106,0,24,1)>$BV106*AVERAGE(OFFSET(V106,1-$B106,0,24,1)),OFFSET($BV106,1-$B106,0,24,1)*AVERAGE(OFFSET(V106,1-$B106,0,24,1)),OFFSET(V106,1-$B106,0,24,1))))))+$BT106)*V$22*INDEX(Hydro_Param!$D$27:$D$39,$A106)/$C106/24","v":7.1747695652016787},{"$f":"W106+($BS106*MAX($BU106,MIN($BV106,W106/AVERAGE(IF(OFFSET(W106,1-$B106,0,24,1)<$BU106*AVERAGE(OFFSET(W106,1-$B106,0,24,1)),OFFSET($BU106,1-$B106,0,24,1)*AVERAGE(OFFSET(W106,1-$B106,0,24,1)),IF(OFFSET(W106,1-$B106,0,24,1)>$BV106*AVERAGE(OFFSET(W106,1-$B106,0,24,1)),OFFSET($BV106,1-$B106,0,24,1)*AVERAGE(OFFSET(W106,1-$B106,0,24,1)),OFFSET(W106,1-$B106,0,24,1))))))+$BT106)*W$22*INDEX(Hydro_Param!$D$27:$D$39,$A106)/$C106/24","v":8.9334582980762267},{"$f":"X106+($BS106*MAX($BU106,MIN($BV106,X106/AVERAGE(IF(OFFSET(X106,1-$B106,0,24,1)<$BU106*AVERAGE(OFFSET(X106,1-$B106,0,24,1)),OFFSET($BU106,1-$B106,0,24,1)*AVERAGE(OFFSET(X106,1-$B106,0,24,1)),IF(OFFSET(X106,1-$B106,0,24,1)>$BV106*AVERAGE(OFFSET(X106,1-$B106,0,24,1)),OFFSET($BV106,1-$B106,0,24,1)*AVERAGE(OFFSET(X106,1-$B106,0,24,1)),OFFSET(X106,1-$B106,0,24,1))))))+$BT106)*X$22*INDEX(Hydro_Param!$D$27:$D$39,$A106)/$C106/24","v":8.782580297190183},{"$f":"Y106+($BS106*MAX($BU106,MIN($BV106,Y106/AVERAGE(IF(OFFSET(Y106,1-$B106,0,24,1)<$BU106*AVERAGE(OFFSET(Y106,1-$B106,0,24,1)),OFFSET($BU106,1-$B106,0,24,1)*AVERAGE(OFFSET(Y106,1-$B106,0,24,1)),IF(OFFSET(Y106,1-$B106,0,24,1)>$BV106*AVERAGE(OFFSET(Y106,1-$B106,0,24,1)),OFFSET($BV106,1-$B106,0,24,1)*AVERAGE(OFFSET(Y106,1-$B106,0,24,1)),OFFSET(Y106,1-$B106,0,24,1))))))+$BT106)*Y$22*INDEX(Hydro_Param!$D$27:$D$39,$A106)/$C106/24","v":8.2494618779472351},{"$f":"Z106+($BS106*MAX($BU106,MIN($BV106,Z106/AVERAGE(IF(OFFSET(Z106,1-$B106,0,24,1)<$BU106*AVERAGE(OFFSET(Z106,1-$B106,0,24,1)),OFFSET($BU106,1-$B106,0,24,1)*AVERAGE(OFFSET(Z106,1-$B106,0,24,1)),IF(OFFSET(Z106,1-$B106,0,24,1)>$BV106*AVERAGE(OFFSET(Z106,1-$B106,0,24,1)),OFFSET($BV106,1-$B106,0,24,1)*AVERAGE(OFFSET(Z106,1-$B106,0,24,1)),OFFSET(Z106,1-$B106,0,24,1))))))+$BT106)*Z$22*INDEX(Hydro_Param!$D$27:$D$39,$A106)/$C106/24","v":7.4493191938648025},{"$f":"AA106+($BS106*MAX($BU106,MIN($BV106,AA106/AVERAGE(IF(OFFSET(AA106,1-$B106,0,24,1)<$BU106*AVERAGE(OFFSET(AA106,1-$B106,0,24,1)),OFFSET($BU106,1-$B106,0,24,1)*AVERAGE(OFFSET(AA106,1-$B106,0,24,1)),IF(OFFSET(AA106,1-$B106,0,24,1)>$BV106*AVERAGE(OFFSET(AA106,1-$B106,0,24,1)),OFFSET($BV106,1-$B106,0,24,1)*AVERAGE(OFFSET(AA106,1-$B106,0,24,1)),OFFSET(AA106,1-$B106,0,24,1))))))+$BT106)*AA$22*INDEX(Hydro_Param!$D$27:$D$39,$A106)/$C106/24","v":6.7480579506238891},{"$f":"AB106+($BS106*MAX($BU106,MIN($BV106,AB106/AVERAGE(IF(OFFSET(AB106,1-$B106,0,24,1)<$BU106*AVERAGE(OFFSET(AB106,1-$B106,0,24,1)),OFFSET($BU106,1-$B106,0,24,1)*AVERAGE(OFFSET(AB106,1-$B106,0,24,1)),IF(OFFSET(AB106,1-$B106,0,24,1)>$BV106*AVERAGE(OFFSET(AB106,1-$B106,0,24,1)),OFFSET($BV106,1-$B106,0,24,1)*AVERAGE(OFFSET(AB106,1-$B106,0,24,1)),OFFSET(AB106,1-$B106,0,24,1))))))+$BT106)*AB$22*INDEX(Hydro_Param!$D$27:$D$39,$A106)/$C106/24","v":6.4544164374756914},{"$f":"AC106+($BS106*MAX($BU106,MIN($BV106,AC106/AVERAGE(IF(OFFSET(AC106,1-$B106,0,24,1)<$BU106*AVERAGE(OFFSET(AC106,1-$B106,0,24,1)),OFFSET($BU106,1-$B106,0,24,1)*AVERAGE(OFFSET(AC106,1-$B106,0,24,1)),IF(OFFSET(AC106,1-$B106,0,24,1)>$BV106*AVERAGE(OFFSET(AC106,1-$B106,0,24,1)),OFFSET($BV106,1-$B106,0,24,1)*AVERAGE(OFFSET(AC106,1-$B106,0,24,1)),OFFSET(AC106,1-$B106,0,24,1))))))+$BT106)*AC$22*INDEX(Hydro_Param!$D$27:$D$39,$A106)/$C106/24","v":5.9952550821826218},{"$f":"AD106+($BS106*MAX($BU106,MIN($BV106,AD106/AVERAGE(IF(OFFSET(AD106,1-$B106,0,24,1)<$BU106*AVERAGE(OFFSET(AD106,1-$B106,0,24,1)),OFFSET($BU106,1-$B106,0,24,1)*AVERAGE(OFFSET(AD106,1-$B106,0,24,1)),IF(OFFSET(AD106,1-$B106,0,24,1)>$BV106*AVERAGE(OFFSET(AD106,1-$B106,0,24,1)),OFFSET($BV106,1-$B106,0,24,1)*AVERAGE(OFFSET(AD106,1-$B106,0,24,1)),OFFSET(AD106,1-$B106,0,24,1))))))+$BT106)*AD$22*INDEX(Hydro_Param!$D$27:$D$39,$A106)/$C106/24","v":5.6287596797583461},{"$f":"AE106+($BS106*MAX($BU106,MIN($BV106,AE106/AVERAGE(IF(OFFSET(AE106,1-$B106,0,24,1)<$BU106*AVERAGE(OFFSET(AE106,1-$B106,0,24,1)),OFFSET($BU106,1-$B106,0,24,1)*AVERAGE(OFFSET(AE106,1-$B106,0,24,1)),IF(OFFSET(AE106,1-$B106,0,24,1)>$BV106*AVERAGE(OFFSET(AE106,1-$B106,0,24,1)),OFFSET($BV106,1-$B106,0,24,1)*AVERAGE(OFFSET(AE106,1-$B106,0,24,1)),OFFSET(AE106,1-$B106,0,24,1))))))+$BT106)*AE$22*INDEX(Hydro_Param!$D$27:$D$39,$A106)/$C106/24","v":5.2193456231899154},{"$f":"AF106+($BS106*MAX($BU106,MIN($BV106,AF106/AVERAGE(IF(OFFSET(AF106,1-$B106,0,24,1)<$BU106*AVERAGE(OFFSET(AF106,1-$B106,0,24,1)),OFFSET($BU106,1-$B106,0,24,1)*AVERAGE(OFFSET(AF106,1-$B106,0,24,1)),IF(OFFSET(AF106,1-$B106,0,24,1)>$BV106*AVERAGE(OFFSET(AF106,1-$B106,0,24,1)),OFFSET($BV106,1-$B106,0,24,1)*AVERAGE(OFFSET(AF106,1-$B106,0,24,1)),OFFSET(AF106,1-$B106,0,24,1))))))+$BT106)*AF$22*INDEX(Hydro_Param!$D$27:$D$39,$A106)/$C106/24","v":5.2156521841033676},{"$f":"AG106+($BS106*MAX($BU106,MIN($BV106,AG106/AVERAGE(IF(OFFSET(AG106,1-$B106,0,24,1)<$BU106*AVERAGE(OFFSET(AG106,1-$B106,0,24,1)),OFFSET($BU106,1-$B106,0,24,1)*AVERAGE(OFFSET(AG106,1-$B106,0,24,1)),IF(OFFSET(AG106,1-$B106,0,24,1)>$BV106*AVERAGE(OFFSET(AG106,1-$B106,0,24,1)),OFFSET($BV106,1-$B106,0,24,1)*AVERAGE(OFFSET(AG106,1-$B106,0,24,1)),OFFSET(AG106,1-$B106,0,24,1))))))+$BT106)*AG$22*INDEX(Hydro_Param!$D$27:$D$39,$A106)/$C106/24","v":5.1590938109423208},{"$f":"AH106+($BS106*MAX($BU106,MIN($BV106,AH106/AVERAGE(IF(OFFSET(AH106,1-$B106,0,24,1)<$BU106*AVERAGE(OFFSET(AH106,1-$B106,0,24,1)),OFFSET($BU106,1-$B106,0,24,1)*AVERAGE(OFFSET(AH106,1-$B106,0,24,1)),IF(OFFSET(AH106,1-$B106,0,24,1)>$BV106*AVERAGE(OFFSET(AH106,1-$B106,0,24,1)),OFFSET($BV106,1-$B106,0,24,1)*AVERAGE(OFFSET(AH106,1-$B106,0,24,1)),OFFSET(AH106,1-$B106,0,24,1))))))+$BT106)*AH$22*INDEX(Hydro_Param!$D$27:$D$39,$A106)/$C106/24","v":7.5065625760693981},{"$f":"AI106+($BS106*MAX($BU106,MIN($BV106,AI106/AVERAGE(IF(OFFSET(AI106,1-$B106,0,24,1)<$BU106*AVERAGE(OFFSET(AI106,1-$B106,0,24,1)),OFFSET($BU106,1-$B106,0,24,1)*AVERAGE(OFFSET(AI106,1-$B106,0,24,1)),IF(OFFSET(AI106,1-$B106,0,24,1)>$BV106*AVERAGE(OFFSET(AI106,1-$B106,0,24,1)),OFFSET($BV106,1-$B106,0,24,1)*AVERAGE(OFFSET(AI106,1-$B106,0,24,1)),OFFSET(AI106,1-$B106,0,24,1))))))+$BT106)*AI$22*INDEX(Hydro_Param!$D$27:$D$39,$A106)/$C106/24","v":7.484943672313376},{"$f":"AJ106+($BS106*MAX($BU106,MIN($BV106,AJ106/AVERAGE(IF(OFFSET(AJ106,1-$B106,0,24,1)<$BU106*AVERAGE(OFFSET(AJ106,1-$B106,0,24,1)),OFFSET($BU106,1-$B106,0,24,1)*AVERAGE(OFFSET(AJ106,1-$B106,0,24,1)),IF(OFFSET(AJ106,1-$B106,0,24,1)>$BV106*AVERAGE(OFFSET(AJ106,1-$B106,0,24,1)),OFFSET($BV106,1-$B106,0,24,1)*AVERAGE(OFFSET(AJ106,1-$B106,0,24,1)),OFFSET(AJ106,1-$B106,0,24,1))))))+$BT106)*AJ$22*INDEX(Hydro_Param!$D$27:$D$39,$A106)/$C106/24","v":7.2381965754065405},{"$f":"AK106+($BS106*MAX($BU106,MIN($BV106,AK106/AVERAGE(IF(OFFSET(AK106,1-$B106,0,24,1)<$BU106*AVERAGE(OFFSET(AK106,1-$B106,0,24,1)),OFFSET($BU106,1-$B106,0,24,1)*AVERAGE(OFFSET(AK106,1-$B106,0,24,1)),IF(OFFSET(AK106,1-$B106,0,24,1)>$BV106*AVERAGE(OFFSET(AK106,1-$B106,0,24,1)),OFFSET($BV106,1-$B106,0,24,1)*AVERAGE(OFFSET(AK106,1-$B106,0,24,1)),OFFSET(AK106,1-$B106,0,24,1))))))+$BT106)*AK$22*INDEX(Hydro_Param!$D$27:$D$39,$A106)/$C106/24","v":6.3100612087576078},{"$f":"AL106+($BS106*MAX($BU106,MIN($BV106,AL106/AVERAGE(IF(OFFSET(AL106,1-$B106,0,24,1)<$BU106*AVERAGE(OFFSET(AL106,1-$B106,0,24,1)),OFFSET($BU106,1-$B106,0,24,1)*AVERAGE(OFFSET(AL106,1-$B106,0,24,1)),IF(OFFSET(AL106,1-$B106,0,24,1)>$BV106*AVERAGE(OFFSET(AL106,1-$B106,0,24,1)),OFFSET($BV106,1-$B106,0,24,1)*AVERAGE(OFFSET(AL106,1-$B106,0,24,1)),OFFSET(AL106,1-$B106,0,24,1))))))+$BT106)*AL$22*INDEX(Hydro_Param!$D$27:$D$39,$A106)/$C106/24","v":6.0082426414078514},{"$f":"AM106+($BS106*MAX($BU106,MIN($BV106,AM106/AVERAGE(IF(OFFSET(AM106,1-$B106,0,24,1)<$BU106*AVERAGE(OFFSET(AM106,1-$B106,0,24,1)),OFFSET($BU106,1-$B106,0,24,1)*AVERAGE(OFFSET(AM106,1-$B106,0,24,1)),IF(OFFSET(AM106,1-$B106,0,24,1)>$BV106*AVERAGE(OFFSET(AM106,1-$B106,0,24,1)),OFFSET($BV106,1-$B106,0,24,1)*AVERAGE(OFFSET(AM106,1-$B106,0,24,1)),OFFSET(AM106,1-$B106,0,24,1))))))+$BT106)*AM$22*INDEX(Hydro_Param!$D$27:$D$39,$A106)/$C106/24","v":5.9545339959952743},{"$f":"AN106+($BS106*MAX($BU106,MIN($BV106,AN106/AVERAGE(IF(OFFSET(AN106,1-$B106,0,24,1)<$BU106*AVERAGE(OFFSET(AN106,1-$B106,0,24,1)),OFFSET($BU106,1-$B106,0,24,1)*AVERAGE(OFFSET(AN106,1-$B106,0,24,1)),IF(OFFSET(AN106,1-$B106,0,24,1)>$BV106*AVERAGE(OFFSET(AN106,1-$B106,0,24,1)),OFFSET($BV106,1-$B106,0,24,1)*AVERAGE(OFFSET(AN106,1-$B106,0,24,1)),OFFSET(AN106,1-$B106,0,24,1))))))+$BT106)*AN$22*INDEX(Hydro_Param!$D$27:$D$39,$A106)/$C106/24","v":5.8940994980979449},{"$f":"AO106+($BS106*MAX($BU106,MIN($BV106,AO106/AVERAGE(IF(OFFSET(AO106,1-$B106,0,24,1)<$BU106*AVERAGE(OFFSET(AO106,1-$B106,0,24,1)),OFFSET($BU106,1-$B106,0,24,1)*AVERAGE(OFFSET(AO106,1-$B106,0,24,1)),IF(OFFSET(AO106,1-$B106,0,24,1)>$BV106*AVERAGE(OFFSET(AO106,1-$B106,0,24,1)),OFFSET($BV106,1-$B106,0,24,1)*AVERAGE(OFFSET(AO106,1-$B106,0,24,1)),OFFSET(AO106,1-$B106,0,24,1))))))+$BT106)*AO$22*INDEX(Hydro_Param!$D$27:$D$39,$A106)/$C106/24","v":5.9911752378703556},{"$f":"AP106+($BS106*MAX($BU106,MIN($BV106,AP106/AVERAGE(IF(OFFSET(AP106,1-$B106,0,24,1)<$BU106*AVERAGE(OFFSET(AP106,1-$B106,0,24,1)),OFFSET($BU106,1-$B106,0,24,1)*AVERAGE(OFFSET(AP106,1-$B106,0,24,1)),IF(OFFSET(AP106,1-$B106,0,24,1)>$BV106*AVERAGE(OFFSET(AP106,1-$B106,0,24,1)),OFFSET($BV106,1-$B106,0,24,1)*AVERAGE(OFFSET(AP106,1-$B106,0,24,1)),OFFSET(AP106,1-$B106,0,24,1))))))+$BT106)*AP$22*INDEX(Hydro_Param!$D$27:$D$39,$A106)/$C106/24","v":6.0887488509855148},{"$f":"AQ106+($BS106*MAX($BU106,MIN($BV106,AQ106/AVERAGE(IF(OFFSET(AQ106,1-$B106,0,24,1)<$BU106*AVERAGE(OFFSET(AQ106,1-$B106,0,24,1)),OFFSET($BU106,1-$B106,0,24,1)*AVERAGE(OFFSET(AQ106,1-$B106,0,24,1)),IF(OFFSET(AQ106,1-$B106,0,24,1)>$BV106*AVERAGE(OFFSET(AQ106,1-$B106,0,24,1)),OFFSET($BV106,1-$B106,0,24,1)*AVERAGE(OFFSET(AQ106,1-$B106,0,24,1)),OFFSET(AQ106,1-$B106,0,24,1))))))+$BT106)*AQ$22*INDEX(Hydro_Param!$D$27:$D$39,$A106)/$C106/24","v":6.1868297067946498},{"$f":"AR106+($BS106*MAX($BU106,MIN($BV106,AR106/AVERAGE(IF(OFFSET(AR106,1-$B106,0,24,1)<$BU106*AVERAGE(OFFSET(AR106,1-$B106,0,24,1)),OFFSET($BU106,1-$B106,0,24,1)*AVERAGE(OFFSET(AR106,1-$B106,0,24,1)),IF(OFFSET(AR106,1-$B106,0,24,1)>$BV106*AVERAGE(OFFSET(AR106,1-$B106,0,24,1)),OFFSET($BV106,1-$B106,0,24,1)*AVERAGE(OFFSET(AR106,1-$B106,0,24,1)),OFFSET(AR106,1-$B106,0,24,1))))))+$BT106)*AR$22*INDEX(Hydro_Param!$D$27:$D$39,$A106)/$C106/24","v":6.2854203156992101},{"$f":"AS106+($BS106*MAX($BU106,MIN($BV106,AS106/AVERAGE(IF(OFFSET(AS106,1-$B106,0,24,1)<$BU106*AVERAGE(OFFSET(AS106,1-$B106,0,24,1)),OFFSET($BU106,1-$B106,0,24,1)*AVERAGE(OFFSET(AS106,1-$B106,0,24,1)),IF(OFFSET(AS106,1-$B106,0,24,1)>$BV106*AVERAGE(OFFSET(AS106,1-$B106,0,24,1)),OFFSET($BV106,1-$B106,0,24,1)*AVERAGE(OFFSET(AS106,1-$B106,0,24,1)),OFFSET(AS106,1-$B106,0,24,1))))))+$BT106)*AS$22*INDEX(Hydro_Param!$D$27:$D$39,$A106)/$C106/24","v":6.3845216719895008},{"$f":"AT106+($BS106*MAX($BU106,MIN($BV106,AT106/AVERAGE(IF(OFFSET(AT106,1-$B106,0,24,1)<$BU106*AVERAGE(OFFSET(AT106,1-$B106,0,24,1)),OFFSET($BU106,1-$B106,0,24,1)*AVERAGE(OFFSET(AT106,1-$B106,0,24,1)),IF(OFFSET(AT106,1-$B106,0,24,1)>$BV106*AVERAGE(OFFSET(AT106,1-$B106,0,24,1)),OFFSET($BV106,1-$B106,0,24,1)*AVERAGE(OFFSET(AT106,1-$B106,0,24,1)),OFFSET(AT106,1-$B106,0,24,1))))))+$BT106)*AT$22*INDEX(Hydro_Param!$D$27:$D$39,$A106)/$C106/24","v":6.4841256227926118},{"$f":"AU106+($BS106*MAX($BU106,MIN($BV106,AU106/AVERAGE(IF(OFFSET(AU106,1-$B106,0,24,1)<$BU106*AVERAGE(OFFSET(AU106,1-$B106,0,24,1)),OFFSET($BU106,1-$B106,0,24,1)*AVERAGE(OFFSET(AU106,1-$B106,0,24,1)),IF(OFFSET(AU106,1-$B106,0,24,1)>$BV106*AVERAGE(OFFSET(AU106,1-$B106,0,24,1)),OFFSET($BV106,1-$B106,0,24,1)*AVERAGE(OFFSET(AU106,1-$B106,0,24,1)),OFFSET(AU106,1-$B106,0,24,1))))))+$BT106)*AU$22*INDEX(Hydro_Param!$D$27:$D$39,$A106)/$C106/24","v":6.5842258484940599},{"$f":"AV106+($BS106*MAX($BU106,MIN($BV106,AV106/AVERAGE(IF(OFFSET(AV106,1-$B106,0,24,1)<$BU106*AVERAGE(OFFSET(AV106,1-$B106,0,24,1)),OFFSET($BU106,1-$B106,0,24,1)*AVERAGE(OFFSET(AV106,1-$B106,0,24,1)),IF(OFFSET(AV106,1-$B106,0,24,1)>$BV106*AVERAGE(OFFSET(AV106,1-$B106,0,24,1)),OFFSET($BV106,1-$B106,0,24,1)*AVERAGE(OFFSET(AV106,1-$B106,0,24,1)),OFFSET(AV106,1-$B106,0,24,1))))))+$BT106)*AV$22*INDEX(Hydro_Param!$D$27:$D$39,$A106)/$C106/24","v":6.684860217388537},{"$f":"AW106+($BS106*MAX($BU106,MIN($BV106,AW106/AVERAGE(IF(OFFSET(AW106,1-$B106,0,24,1)<$BU106*AVERAGE(OFFSET(AW106,1-$B106,0,24,1)),OFFSET($BU106,1-$B106,0,24,1)*AVERAGE(OFFSET(AW106,1-$B106,0,24,1)),IF(OFFSET(AW106,1-$B106,0,24,1)>$BV106*AVERAGE(OFFSET(AW106,1-$B106,0,24,1)),OFFSET($BV106,1-$B106,0,24,1)*AVERAGE(OFFSET(AW106,1-$B106,0,24,1)),OFFSET(AW106,1-$B106,0,24,1))))))+$BT106)*AW$22*INDEX(Hydro_Param!$D$27:$D$39,$A106)/$C106/24","v":6.7860308485400127},{"$f":"AX106+($BS106*MAX($BU106,MIN($BV106,AX106/AVERAGE(IF(OFFSET(AX106,1-$B106,0,24,1)<$BU106*AVERAGE(OFFSET(AX106,1-$B106,0,24,1)),OFFSET($BU106,1-$B106,0,24,1)*AVERAGE(OFFSET(AX106,1-$B106,0,24,1)),IF(OFFSET(AX106,1-$B106,0,24,1)>$BV106*AVERAGE(OFFSET(AX106,1-$B106,0,24,1)),OFFSET($BV106,1-$B106,0,24,1)*AVERAGE(OFFSET(AX106,1-$B106,0,24,1)),OFFSET(AX106,1-$B106,0,24,1))))))+$BT106)*AX$22*INDEX(Hydro_Param!$D$27:$D$39,$A106)/$C106/24","v":6.8876891679008159},{"$f":"AY106+($BS106*MAX($BU106,MIN($BV106,AY106/AVERAGE(IF(OFFSET(AY106,1-$B106,0,24,1)<$BU106*AVERAGE(OFFSET(AY106,1-$B106,0,24,1)),OFFSET($BU106,1-$B106,0,24,1)*AVERAGE(OFFSET(AY106,1-$B106,0,24,1)),IF(OFFSET(AY106,1-$B106,0,24,1)>$BV106*AVERAGE(OFFSET(AY106,1-$B106,0,24,1)),OFFSET($BV106,1-$B106,0,24,1)*AVERAGE(OFFSET(AY106,1-$B106,0,24,1)),OFFSET(AY106,1-$B106,0,24,1))))))+$BT106)*AY$22*INDEX(Hydro_Param!$D$27:$D$39,$A106)/$C106/24","v":6.9898653213288329},{"$f":"AZ106+($BS106*MAX($BU106,MIN($BV106,AZ106/AVERAGE(IF(OFFSET(AZ106,1-$B106,0,24,1)<$BU106*AVERAGE(OFFSET(AZ106,1-$B106,0,24,1)),OFFSET($BU106,1-$B106,0,24,1)*AVERAGE(OFFSET(AZ106,1-$B106,0,24,1)),IF(OFFSET(AZ106,1-$B106,0,24,1)>$BV106*AVERAGE(OFFSET(AZ106,1-$B106,0,24,1)),OFFSET($BV106,1-$B106,0,24,1)*AVERAGE(OFFSET(AZ106,1-$B106,0,24,1)),OFFSET(AZ106,1-$B106,0,24,1))))))+$BT106)*AZ$22*INDEX(Hydro_Param!$D$27:$D$39,$A106)/$C106/24","v":7.0926066760204689},{"$f":"BA106+($BS106*MAX($BU106,MIN($BV106,BA106/AVERAGE(IF(OFFSET(BA106,1-$B106,0,24,1)<$BU106*AVERAGE(OFFSET(BA106,1-$B106,0,24,1)),OFFSET($BU106,1-$B106,0,24,1)*AVERAGE(OFFSET(BA106,1-$B106,0,24,1)),IF(OFFSET(BA106,1-$B106,0,24,1)>$BV106*AVERAGE(OFFSET(BA106,1-$B106,0,24,1)),OFFSET($BV106,1-$B106,0,24,1)*AVERAGE(OFFSET(BA106,1-$B106,0,24,1)),OFFSET(BA106,1-$B106,0,24,1))))))+$BT106)*BA$22*INDEX(Hydro_Param!$D$27:$D$39,$A106)/$C106/24","v":7.195851527897049},{"$f":"BB106+($BS106*MAX($BU106,MIN($BV106,BB106/AVERAGE(IF(OFFSET(BB106,1-$B106,0,24,1)<$BU106*AVERAGE(OFFSET(BB106,1-$B106,0,24,1)),OFFSET($BU106,1-$B106,0,24,1)*AVERAGE(OFFSET(BB106,1-$B106,0,24,1)),IF(OFFSET(BB106,1-$B106,0,24,1)>$BV106*AVERAGE(OFFSET(BB106,1-$B106,0,24,1)),OFFSET($BV106,1-$B106,0,24,1)*AVERAGE(OFFSET(BB106,1-$B106,0,24,1)),OFFSET(BB106,1-$B106,0,24,1))))))+$BT106)*BB$22*INDEX(Hydro_Param!$D$27:$D$39,$A106)/$C106/24","v":7.3281614484444164},{"$f":"BC106+($BS106*MAX($BU106,MIN($BV106,BC106/AVERAGE(IF(OFFSET(BC106,1-$B106,0,24,1)<$BU106*AVERAGE(OFFSET(BC106,1-$B106,0,24,1)),OFFSET($BU106,1-$B106,0,24,1)*AVERAGE(OFFSET(BC106,1-$B106,0,24,1)),IF(OFFSET(BC106,1-$B106,0,24,1)>$BV106*AVERAGE(OFFSET(BC106,1-$B106,0,24,1)),OFFSET($BV106,1-$B106,0,24,1)*AVERAGE(OFFSET(BC106,1-$B106,0,24,1)),OFFSET(BC106,1-$B106,0,24,1))))))+$BT106)*BC$22*INDEX(Hydro_Param!$D$27:$D$39,$A106)/$C106/24","v":7.4409012325786419},{"$f":"BD106+($BS106*MAX($BU106,MIN($BV106,BD106/AVERAGE(IF(OFFSET(BD106,1-$B106,0,24,1)<$BU106*AVERAGE(OFFSET(BD106,1-$B106,0,24,1)),OFFSET($BU106,1-$B106,0,24,1)*AVERAGE(OFFSET(BD106,1-$B106,0,24,1)),IF(OFFSET(BD106,1-$B106,0,24,1)>$BV106*AVERAGE(OFFSET(BD106,1-$B106,0,24,1)),OFFSET($BV106,1-$B106,0,24,1)*AVERAGE(OFFSET(BD106,1-$B106,0,24,1)),OFFSET(BD106,1-$B106,0,24,1))))))+$BT106)*BD$22*INDEX(Hydro_Param!$D$27:$D$39,$A106)/$C106/24","v":7.5649746427248497},{"$f":"BE106+($BS106*MAX($BU106,MIN($BV106,BE106/AVERAGE(IF(OFFSET(BE106,1-$B106,0,24,1)<$BU106*AVERAGE(OFFSET(BE106,1-$B106,0,24,1)),OFFSET($BU106,1-$B106,0,24,1)*AVERAGE(OFFSET(BE106,1-$B106,0,24,1)),IF(OFFSET(BE106,1-$B106,0,24,1)>$BV106*AVERAGE(OFFSET(BE106,1-$B106,0,24,1)),OFFSET($BV106,1-$B106,0,24,1)*AVERAGE(OFFSET(BE106,1-$B106,0,24,1)),OFFSET(BE106,1-$B106,0,24,1))))))+$BT106)*BE$22*INDEX(Hydro_Param!$D$27:$D$39,$A106)/$C106/24","v":7.7461876524263396},{"$f":"BF106+($BS106*MAX($BU106,MIN($BV106,BF106/AVERAGE(IF(OFFSET(BF106,1-$B106,0,24,1)<$BU106*AVERAGE(OFFSET(BF106,1-$B106,0,24,1)),OFFSET($BU106,1-$B106,0,24,1)*AVERAGE(OFFSET(BF106,1-$B106,0,24,1)),IF(OFFSET(BF106,1-$B106,0,24,1)>$BV106*AVERAGE(OFFSET(BF106,1-$B106,0,24,1)),OFFSET($BV106,1-$B106,0,24,1)*AVERAGE(OFFSET(BF106,1-$B106,0,24,1)),OFFSET(BF106,1-$B106,0,24,1))))))+$BT106)*BF$22*INDEX(Hydro_Param!$D$27:$D$39,$A106)/$C106/24","v":7.9229277899428627},{"$f":"BG106+($BS106*MAX($BU106,MIN($BV106,BG106/AVERAGE(IF(OFFSET(BG106,1-$B106,0,24,1)<$BU106*AVERAGE(OFFSET(BG106,1-$B106,0,24,1)),OFFSET($BU106,1-$B106,0,24,1)*AVERAGE(OFFSET(BG106,1-$B106,0,24,1)),IF(OFFSET(BG106,1-$B106,0,24,1)>$BV106*AVERAGE(OFFSET(BG106,1-$B106,0,24,1)),OFFSET($BV106,1-$B106,0,24,1)*AVERAGE(OFFSET(BG106,1-$B106,0,24,1)),OFFSET(BG106,1-$B106,0,24,1))))))+$BT106)*BG$22*INDEX(Hydro_Param!$D$27:$D$39,$A106)/$C106/24","v":8.0916371776176881},{"$f":"BH106+($BS106*MAX($BU106,MIN($BV106,BH106/AVERAGE(IF(OFFSET(BH106,1-$B106,0,24,1)<$BU106*AVERAGE(OFFSET(BH106,1-$B106,0,24,1)),OFFSET($BU106,1-$B106,0,24,1)*AVERAGE(OFFSET(BH106,1-$B106,0,24,1)),IF(OFFSET(BH106,1-$B106,0,24,1)>$BV106*AVERAGE(OFFSET(BH106,1-$B106,0,24,1)),OFFSET($BV106,1-$B106,0,24,1)*AVERAGE(OFFSET(BH106,1-$B106,0,24,1)),OFFSET(BH106,1-$B106,0,24,1))))))+$BT106)*BH$22*INDEX(Hydro_Param!$D$27:$D$39,$A106)/$C106/24","v":8.2574455444975499},{"$f":"BI106+($BS106*MAX($BU106,MIN($BV106,BI106/AVERAGE(IF(OFFSET(BI106,1-$B106,0,24,1)<$BU106*AVERAGE(OFFSET(BI106,1-$B106,0,24,1)),OFFSET($BU106,1-$B106,0,24,1)*AVERAGE(OFFSET(BI106,1-$B106,0,24,1)),IF(OFFSET(BI106,1-$B106,0,24,1)>$BV106*AVERAGE(OFFSET(BI106,1-$B106,0,24,1)),OFFSET($BV106,1-$B106,0,24,1)*AVERAGE(OFFSET(BI106,1-$B106,0,24,1)),OFFSET(BI106,1-$B106,0,24,1))))))+$BT106)*BI$22*INDEX(Hydro_Param!$D$27:$D$39,$A106)/$C106/24","v":8.3732474610072067},{"$f":"BJ106+($BS106*MAX($BU106,MIN($BV106,BJ106/AVERAGE(IF(OFFSET(BJ106,1-$B106,0,24,1)<$BU106*AVERAGE(OFFSET(BJ106,1-$B106,0,24,1)),OFFSET($BU106,1-$B106,0,24,1)*AVERAGE(OFFSET(BJ106,1-$B106,0,24,1)),IF(OFFSET(BJ106,1-$B106,0,24,1)>$BV106*AVERAGE(OFFSET(BJ106,1-$B106,0,24,1)),OFFSET($BV106,1-$B106,0,24,1)*AVERAGE(OFFSET(BJ106,1-$B106,0,24,1)),OFFSET(BJ106,1-$B106,0,24,1))))))+$BT106)*BJ$22*INDEX(Hydro_Param!$D$27:$D$39,$A106)/$C106/24","v":8.5252869456733951},{"$f":"BK106+($BS106*MAX($BU106,MIN($BV106,BK106/AVERAGE(IF(OFFSET(BK106,1-$B106,0,24,1)<$BU106*AVERAGE(OFFSET(BK106,1-$B106,0,24,1)),OFFSET($BU106,1-$B106,0,24,1)*AVERAGE(OFFSET(BK106,1-$B106,0,24,1)),IF(OFFSET(BK106,1-$B106,0,24,1)>$BV106*AVERAGE(OFFSET(BK106,1-$B106,0,24,1)),OFFSET($BV106,1-$B106,0,24,1)*AVERAGE(OFFSET(BK106,1-$B106,0,24,1)),OFFSET(BK106,1-$B106,0,24,1))))))+$BT106)*BK$22*INDEX(Hydro_Param!$D$27:$D$39,$A106)/$C106/24","v":8.6503235762779376},{"$f":"BL106+($BS106*MAX($BU106,MIN($BV106,BL106/AVERAGE(IF(OFFSET(BL106,1-$B106,0,24,1)<$BU106*AVERAGE(OFFSET(BL106,1-$B106,0,24,1)),OFFSET($BU106,1-$B106,0,24,1)*AVERAGE(OFFSET(BL106,1-$B106,0,24,1)),IF(OFFSET(BL106,1-$B106,0,24,1)>$BV106*AVERAGE(OFFSET(BL106,1-$B106,0,24,1)),OFFSET($BV106,1-$B106,0,24,1)*AVERAGE(OFFSET(BL106,1-$B106,0,24,1)),OFFSET(BL106,1-$B106,0,24,1))))))+$BT106)*BL$22*INDEX(Hydro_Param!$D$27:$D$39,$A106)/$C106/24","v":8.7742631085129013},{"$f":"BM106+($BS106*MAX($BU106,MIN($BV106,BM106/AVERAGE(IF(OFFSET(BM106,1-$B106,0,24,1)<$BU106*AVERAGE(OFFSET(BM106,1-$B106,0,24,1)),OFFSET($BU106,1-$B106,0,24,1)*AVERAGE(OFFSET(BM106,1-$B106,0,24,1)),IF(OFFSET(BM106,1-$B106,0,24,1)>$BV106*AVERAGE(OFFSET(BM106,1-$B106,0,24,1)),OFFSET($BV106,1-$B106,0,24,1)*AVERAGE(OFFSET(BM106,1-$B106,0,24,1)),OFFSET(BM106,1-$B106,0,24,1))))))+$BT106)*BM$22*INDEX(Hydro_Param!$D$27:$D$39,$A106)/$C106/24","v":8.9394496089304774},{"$f":"BN106+($BS106*MAX($BU106,MIN($BV106,BN106/AVERAGE(IF(OFFSET(BN106,1-$B106,0,24,1)<$BU106*AVERAGE(OFFSET(BN106,1-$B106,0,24,1)),OFFSET($BU106,1-$B106,0,24,1)*AVERAGE(OFFSET(BN106,1-$B106,0,24,1)),IF(OFFSET(BN106,1-$B106,0,24,1)>$BV106*AVERAGE(OFFSET(BN106,1-$B106,0,24,1)),OFFSET($BV106,1-$B106,0,24,1)*AVERAGE(OFFSET(BN106,1-$B106,0,24,1)),OFFSET(BN106,1-$B106,0,24,1))))))+$BT106)*BN$22*INDEX(Hydro_Param!$D$27:$D$39,$A106)/$C106/24","v":9.1046980436341851},{"$f":"BO106+($BS106*MAX($BU106,MIN($BV106,BO106/AVERAGE(IF(OFFSET(BO106,1-$B106,0,24,1)<$BU106*AVERAGE(OFFSET(BO106,1-$B106,0,24,1)),OFFSET($BU106,1-$B106,0,24,1)*AVERAGE(OFFSET(BO106,1-$B106,0,24,1)),IF(OFFSET(BO106,1-$B106,0,24,1)>$BV106*AVERAGE(OFFSET(BO106,1-$B106,0,24,1)),OFFSET($BV106,1-$B106,0,24,1)*AVERAGE(OFFSET(BO106,1-$B106,0,24,1)),OFFSET(BO106,1-$B106,0,24,1))))))+$BT106)*BO$22*INDEX(Hydro_Param!$D$27:$D$39,$A106)/$C106/24","v":9.2657757982248192},{"$f":"BP106+($BS106*MAX($BU106,MIN($BV106,BP106/AVERAGE(IF(OFFSET(BP106,1-$B106,0,24,1)<$BU106*AVERAGE(OFFSET(BP106,1-$B106,0,24,1)),OFFSET($BU106,1-$B106,0,24,1)*AVERAGE(OFFSET(BP106,1-$B106,0,24,1)),IF(OFFSET(BP106,1-$B106,0,24,1)>$BV106*AVERAGE(OFFSET(BP106,1-$B106,0,24,1)),OFFSET($BV106,1-$B106,0,24,1)*AVERAGE(OFFSET(BP106,1-$B106,0,24,1)),OFFSET(BP106,1-$B106,0,24,1))))))+$BT106)*BP$22*INDEX(Hydro_Param!$D$27:$D$39,$A106)/$C106/24","v":9.4258538486690338},{"$f":"BQ106+($BS106*MAX($BU106,MIN($BV106,BQ106/AVERAGE(IF(OFFSET(BQ106,1-$B106,0,24,1)<$BU106*AVERAGE(OFFSET(BQ106,1-$B106,0,24,1)),OFFSET($BU106,1-$B106,0,24,1)*AVERAGE(OFFSET(BQ106,1-$B106,0,24,1)),IF(OFFSET(BQ106,1-$B106,0,24,1)>$BV106*AVERAGE(OFFSET(BQ106,1-$B106,0,24,1)),OFFSET($BV106,1-$B106,0,24,1)*AVERAGE(OFFSET(BQ106,1-$B106,0,24,1)),OFFSET(BQ106,1-$B106,0,24,1))))))+$BT106)*BQ$22*INDEX(Hydro_Param!$D$27:$D$39,$A106)/$C106/24","v":9.5821600412275139},null,{"$f":"MAX(MIN(U$7*Load_Shape!T65/$C106*U$31+(U$32*$G106+U$33*$H106)/$C106-BX106,$ED$51/1000),0)+BX106","v":8.1270810572857322},{"$f":"MAX(MIN(V$7*Load_Shape!U65/$C106*V$31+(V$32*$G106+V$33*$H106)/$C106-BY106,$ED$51/1000),0)+BY106","v":7.1747695652016787},{"$f":"MAX(MIN(W$7*Load_Shape!V65/$C106*W$31+(W$32*$G106+W$33*$H106)/$C106-BZ106,$ED$51/1000),0)+BZ106","v":8.9334582980762267},{"$f":"MAX(MIN(X$7*Load_Shape!W65/$C106*X$31+(X$32*$G106+X$33*$H106)/$C106-CA106,$ED$51/1000),0)+CA106","v":8.782580297190183},{"$f":"MAX(MIN(Y$7*Load_Shape!X65/$C106*Y$31+(Y$32*$G106+Y$33*$H106)/$C106-CB106,$ED$51/1000),0)+CB106","v":8.2494618779472351},{"$f":"MAX(MIN(Z$7*Load_Shape!Y65/$C106*Z$31+(Z$32*$G106+Z$33*$H106)/$C106-CC106,$ED$51/1000),0)+CC106","v":7.4493191938648025},{"$f":"MAX(MIN(AA$7*Load_Shape!Z65/$C106*AA$31+(AA$32*$G106+AA$33*$H106)/$C106-CD106,$ED$51/1000),0)+CD106","v":6.7480579506238891},{"$f":"MAX(MIN(AB$7*Load_Shape!AA65/$C106*AB$31+(AB$32*$G106+AB$33*$H106)/$C106-CE106,$ED$51/1000),0)+CE106","v":6.4544164374756914},{"$f":"MAX(MIN(AC$7*Load_Shape!AB65/$C106*AC$31+(AC$32*$G106+AC$33*$H106)/$C106-CF106,$ED$51/1000),0)+CF106","v":5.9952550821826218},{"$f":"MAX(MIN(AD$7*Load_Shape!AC65/$C106*AD$31+(AD$32*$G106+AD$33*$H106)/$C106-CG106,$ED$51/1000),0)+CG106","v":5.6287596797583461},{"$f":"MAX(MIN(AE$7*Load_Shape!AD65/$C106*AE$31+(AE$32*$G106+AE$33*$H106)/$C106-CH106,$ED$51/1000),0)+CH106","v":5.2193456231899154},{"$f":"MAX(MIN(AF$7*Load_Shape!AE65/$C106*AF$31+(AF$32*$G106+AF$33*$H106)/$C106-CI106,$ED$51/1000),0)+CI106","v":5.2156521841033676},{"$f":"MAX(MIN(AG$7*Load_Shape!AF65/$C106*AG$31+(AG$32*$G106+AG$33*$H106)/$C106-CJ106,$ED$51/1000),0)+CJ106","v":5.1590938109423208},{"$f":"MAX(MIN(AH$7*Load_Shape!AG65/$C106*AH$31+(AH$32*$G106+AH$33*$H106)/$C106-CK106,$ED$51/1000),0)+CK106","v":7.5065625760693981},{"$f":"MAX(MIN(AI$7*Load_Shape!AH65/$C106*AI$31+(AI$32*$G106+AI$33*$H106)/$C106-CL106,$ED$51/1000),0)+CL106","v":7.484943672313376},{"$f":"MAX(MIN(AJ$7*Load_Shape!AI65/$C106*AJ$31+(AJ$32*$G106+AJ$33*$H106)/$C106-CM106,$ED$51/1000),0)+CM106","v":7.2381965754065405},{"$f":"MAX(MIN(AK$7*Load_Shape!AJ65/$C106*AK$31+(AK$32*$G106+AK$33*$H106)/$C106-CN106,$ED$51/1000),0)+CN106","v":6.3100612087576078},{"$f":"MAX(MIN(AL$7*Load_Shape!AK65/$C106*AL$31+(AL$32*$G106+AL$33*$H106)/$C106-CO106,$ED$51/1000),0)+CO106","v":6.0082426414078514},{"$f":"MAX(MIN(AM$7*Load_Shape!AL65/$C106*AM$31+(AM$32*$G106+AM$33*$H106)/$C106-CP106,$ED$51/1000),0)+CP106","v":5.9545339959952743},{"$f":"MAX(MIN(AN$7*Load_Shape!AM65/$C106*AN$31+(AN$32*$G106+AN$33*$H106)/$C106-CQ106,$ED$51/1000),0)+CQ106","v":5.8940994980979449},{"$f":"MAX(MIN(AO$7*Load_Shape!AN65/$C106*AO$31+(AO$32*$G106+AO$33*$H106)/$C106-CR106,$ED$51/1000),0)+CR106","v":5.9911752378703556},{"$f":"MAX(MIN(AP$7*Load_Shape!AO65/$C106*AP$31+(AP$32*$G106+AP$33*$H106)/$C106-CS106,$ED$51/1000),0)+CS106","v":6.0887488509855148},{"$f":"MAX(MIN(AQ$7*Load_Shape!AP65/$C106*AQ$31+(AQ$32*$G106+AQ$33*$H106)/$C106-CT106,$ED$51/1000),0)+CT106","v":6.1868297067946498},{"$f":"MAX(MIN(AR$7*Load_Shape!AQ65/$C106*AR$31+(AR$32*$G106+AR$33*$H106)/$C106-CU106,$ED$51/1000),0)+CU106","v":6.2854203156992101},{"$f":"MAX(MIN(AS$7*Load_Shape!AR65/$C106*AS$31+(AS$32*$G106+AS$33*$H106)/$C106-CV106,$ED$51/1000),0)+CV106","v":6.3845216719895008},{"$f":"MAX(MIN(AT$7*Load_Shape!AS65/$C106*AT$31+(AT$32*$G106+AT$33*$H106)/$C106-CW106,$ED$51/1000),0)+CW106","v":6.4841256227926118},{"$f":"MAX(MIN(AU$7*Load_Shape!AT65/$C106*AU$31+(AU$32*$G106+AU$33*$H106)/$C106-CX106,$ED$51/1000),0)+CX106","v":6.5842258484940599},{"$f":"MAX(MIN(AV$7*Load_Shape!AU65/$C106*AV$31+(AV$32*$G106+AV$33*$H106)/$C106-CY106,$ED$51/1000),0)+CY106","v":6.684860217388537},{"$f":"MAX(MIN(AW$7*Load_Shape!AV65/$C106*AW$31+(AW$32*$G106+AW$33*$H106)/$C106-CZ106,$ED$51/1000),0)+CZ106","v":6.7860308485400127},{"$f":"MAX(MIN(AX$7*Load_Shape!AW65/$C106*AX$31+(AX$32*$G106+AX$33*$H106)/$C106-DA106,$ED$51/1000),0)+DA106","v":6.8876891679008159},{"$f":"MAX(MIN(AY$7*Load_Shape!AX65/$C106*AY$31+(AY$32*$G106+AY$33*$H106)/$C106-DB106,$ED$51/1000),0)+DB106","v":6.9898653213288329},{"$f":"MAX(MIN(AZ$7*Load_Shape!AY65/$C106*AZ$31+(AZ$32*$G106+AZ$33*$H106)/$C106-DC106,$ED$51/1000),0)+DC106","v":7.0926066760204689},{"$f":"MAX(MIN(BA$7*Load_Shape!AZ65/$C106*BA$31+(BA$32*$G106+BA$33*$H106)/$C106-DD106,$ED$51/1000),0)+DD106","v":7.195851527897049},{"$f":"MAX(MIN(BB$7*Load_Shape!BA65/$C106*BB$31+(BB$32*$G106+BB$33*$H106)/$C106-DE106,$ED$51/1000),0)+DE106","v":7.3281614484444164},{"$f":"MAX(MIN(BC$7*Load_Shape!BB65/$C106*BC$31+(BC$32*$G106+BC$33*$H106)/$C106-DF106,$ED$51/1000),0)+DF106","v":7.4409012325786419},{"$f":"MAX(MIN(BD$7*Load_Shape!BC65/$C106*BD$31+(BD$32*$G106+BD$33*$H106)/$C106-DG106,$ED$51/1000),0)+DG106","v":7.5649746427248497},{"$f":"MAX(MIN(BE$7*Load_Shape!BD65/$C106*BE$31+(BE$32*$G106+BE$33*$H106)/$C106-DH106,$ED$51/1000),0)+DH106","v":7.7461876524263396},{"$f":"MAX(MIN(BF$7*Load_Shape!BE65/$C106*BF$31+(BF$32*$G106+BF$33*$H106)/$C106-DI106,$ED$51/1000),0)+DI106","v":7.9229277899428627},{"$f":"MAX(MIN(BG$7*Load_Shape!BF65/$C106*BG$31+(BG$32*$G106+BG$33*$H106)/$C106-DJ106,$ED$51/1000),0)+DJ106","v":8.0916371776176881},{"$f":"MAX(MIN(BH$7*Load_Shape!BG65/$C106*BH$31+(BH$32*$G106+BH$33*$H106)/$C106-DK106,$ED$51/1000),0)+DK106","v":8.2574455444975499},{"$f":"MAX(MIN(BI$7*Load_Shape!BH65/$C106*BI$31+(BI$32*$G106+BI$33*$H106)/$C106-DL106,$ED$51/1000),0)+DL106","v":8.3732474610072067},{"$f":"MAX(MIN(BJ$7*Load_Shape!BI65/$C106*BJ$31+(BJ$32*$G106+BJ$33*$H106)/$C106-DM106,$ED$51/1000),0)+DM106","v":8.5252869456733951},{"$f":"MAX(MIN(BK$7*Load_Shape!BJ65/$C106*BK$31+(BK$32*$G106+BK$33*$H106)/$C106-DN106,$ED$51/1000),0)+DN106","v":8.6503235762779376},{"$f":"MAX(MIN(BL$7*Load_Shape!BK65/$C106*BL$31+(BL$32*$G106+BL$33*$H106)/$C106-DO106,$ED$51/1000),0)+DO106","v":8.7742631085129013},{"$f":"MAX(MIN(BM$7*Load_Shape!BL65/$C106*BM$31+(BM$32*$G106+BM$33*$H106)/$C106-DP106,$ED$51/1000),0)+DP106","v":8.9394496089304774},{"$f":"MAX(MIN(BN$7*Load_Shape!BM65/$C106*BN$31+(BN$32*$G106+BN$33*$H106)/$C106-DQ106,$ED$51/1000),0)+DQ106","v":9.1046980436341851},{"$f":"MAX(MIN(BO$7*Load_Shape!BN65/$C106*BO$31+(BO$32*$G106+BO$33*$H106)/$C106-DR106,$ED$51/1000),0)+DR106","v":9.2657757982248192},{"$f":"MAX(MIN(BP$7*Load_Shape!BO65/$C106*BP$31+(BP$32*$G106+BP$33*$H106)/$C106-DS106,$ED$51/1000),0)+DS106","v":9.4258538486690338},{"$f":"MAX(MIN(BQ$7*Load_Shape!BP65/$C106*BQ$31+(BQ$32*$G106+BQ$33*$H106)/$C106-DT106,$ED$51/1000),0)+DT106","v":9.5821600412275139},null,{"$f":"DV106+IF(INDEX(FT$13:FT$24,$A106)>0,INDEX(FT$43:FT$54,$A106)*MAX(0,Load_Shape!T65*U$7/$C106*U$31+(U$32*$G106+U$33*$H106)/$C106-DV106)/INDEX(FT$13:FT$24,$A106))+IF(INDEX(FT$28:FT$39,$A106)>0,INDEX(FT$43:FT$54,$A106)*FT$9*MIN(0,Load_Shape!T65*U$7/$C106*U$31+(U$32*$G106+U$33*$H106)/$C106-DV106)/INDEX(FT$28:FT$39,$A106))","v":8.1270810572857322},{"$f":"DW106+IF(INDEX(FU$13:FU$24,$A106)>0,INDEX(FU$43:FU$54,$A106)*MAX(0,Load_Shape!U65*V$7/$C106*V$31+(V$32*$G106+V$33*$H106)/$C106-DW106)/INDEX(FU$13:FU$24,$A106))+IF(INDEX(FU$28:FU$39,$A106)>0,INDEX(FU$43:FU$54,$A106)*FU$9*MIN(0,Load_Shape!U65*V$7/$C106*V$31+(V$32*$G106+V$33*$H106)/$C106-DW106)/INDEX(FU$28:FU$39,$A106))","v":7.1747695652016787},{"$f":"DX106+IF(INDEX(FV$13:FV$24,$A106)>0,INDEX(FV$43:FV$54,$A106)*MAX(0,Load_Shape!V65*W$7/$C106*W$31+(W$32*$G106+W$33*$H106)/$C106-DX106)/INDEX(FV$13:FV$24,$A106))+IF(INDEX(FV$28:FV$39,$A106)>0,INDEX(FV$43:FV$54,$A106)*FV$9*MIN(0,Load_Shape!V65*W$7/$C106*W$31+(W$32*$G106+W$33*$H106)/$C106-DX106)/INDEX(FV$28:FV$39,$A106))","v":8.9334582980762267},{"$f":"DY106+IF(INDEX(FW$13:FW$24,$A106)>0,INDEX(FW$43:FW$54,$A106)*MAX(0,Load_Shape!W65*X$7/$C106*X$31+(X$32*$G106+X$33*$H106)/$C106-DY106)/INDEX(FW$13:FW$24,$A106))+IF(INDEX(FW$28:FW$39,$A106)>0,INDEX(FW$43:FW$54,$A106)*FW$9*MIN(0,Load_Shape!W65*X$7/$C106*X$31+(X$32*$G106+X$33*$H106)/$C106-DY106)/INDEX(FW$28:FW$39,$A106))","v":8.782580297190183},{"$f":"DZ106+IF(INDEX(FX$13:FX$24,$A106)>0,INDEX(FX$43:FX$54,$A106)*MAX(0,Load_Shape!X65*Y$7/$C106*Y$31+(Y$32*$G106+Y$33*$H106)/$C106-DZ106)/INDEX(FX$13:FX$24,$A106))+IF(INDEX(FX$28:FX$39,$A106)>0,INDEX(FX$43:FX$54,$A106)*FX$9*MIN(0,Load_Shape!X65*Y$7/$C106*Y$31+(Y$32*$G106+Y$33*$H106)/$C106-DZ106)/INDEX(FX$28:FX$39,$A106))","v":8.2494618779472351},{"$f":"EA106+IF(INDEX(FY$13:FY$24,$A106)>0,INDEX(FY$43:FY$54,$A106)*MAX(0,Load_Shape!Y65*Z$7/$C106*Z$31+(Z$32*$G106+Z$33*$H106)/$C106-EA106)/INDEX(FY$13:FY$24,$A106))+IF(INDEX(FY$28:FY$39,$A106)>0,INDEX(FY$43:FY$54,$A106)*FY$9*MIN(0,Load_Shape!Y65*Z$7/$C106*Z$31+(Z$32*$G106+Z$33*$H106)/$C106-EA106)/INDEX(FY$28:FY$39,$A106))","v":7.4493191938648025},{"$f":"EB106+IF(INDEX(FZ$13:FZ$24,$A106)>0,INDEX(FZ$43:FZ$54,$A106)*MAX(0,Load_Shape!Z65*AA$7/$C106*AA$31+(AA$32*$G106+AA$33*$H106)/$C106-EB106)/INDEX(FZ$13:FZ$24,$A106))+IF(INDEX(FZ$28:FZ$39,$A106)>0,INDEX(FZ$43:FZ$54,$A106)*FZ$9*MIN(0,Load_Shape!Z65*AA$7/$C106*AA$31+(AA$32*$G106+AA$33*$H106)/$C106-EB106)/INDEX(FZ$28:FZ$39,$A106))","v":6.7480579506238891},{"$f":"EC106+IF(INDEX(GA$13:GA$24,$A106)>0,INDEX(GA$43:GA$54,$A106)*MAX(0,Load_Shape!AA65*AB$7/$C106*AB$31+(AB$32*$G106+AB$33*$H106)/$C106-EC106)/INDEX(GA$13:GA$24,$A106))+IF(INDEX(GA$28:GA$39,$A106)>0,INDEX(GA$43:GA$54,$A106)*GA$9*MIN(0,Load_Shape!AA65*AB$7/$C106*AB$31+(AB$32*$G106+AB$33*$H106)/$C106-EC106)/INDEX(GA$28:GA$39,$A106))","v":6.4544164374756914},{"$f":"ED106+IF(INDEX(GB$13:GB$24,$A106)>0,INDEX(GB$43:GB$54,$A106)*MAX(0,Load_Shape!AB65*AC$7/$C106*AC$31+(AC$32*$G106+AC$33*$H106)/$C106-ED106)/INDEX(GB$13:GB$24,$A106))+IF(INDEX(GB$28:GB$39,$A106)>0,INDEX(GB$43:GB$54,$A106)*GB$9*MIN(0,Load_Shape!AB65*AC$7/$C106*AC$31+(AC$32*$G106+AC$33*$H106)/$C106-ED106)/INDEX(GB$28:GB$39,$A106))","v":5.9952550821826218},{"$f":"EE106+IF(INDEX(GC$13:GC$24,$A106)>0,INDEX(GC$43:GC$54,$A106)*MAX(0,Load_Shape!AC65*AD$7/$C106*AD$31+(AD$32*$G106+AD$33*$H106)/$C106-EE106)/INDEX(GC$13:GC$24,$A106))+IF(INDEX(GC$28:GC$39,$A106)>0,INDEX(GC$43:GC$54,$A106)*GC$9*MIN(0,Load_Shape!AC65*AD$7/$C106*AD$31+(AD$32*$G106+AD$33*$H106)/$C106-EE106)/INDEX(GC$28:GC$39,$A106))","v":5.6287596797583461},{"$f":"EF106+IF(INDEX(GD$13:GD$24,$A106)>0,INDEX(GD$43:GD$54,$A106)*MAX(0,Load_Shape!AD65*AE$7/$C106*AE$31+(AE$32*$G106+AE$33*$H106)/$C106-EF106)/INDEX(GD$13:GD$24,$A106))+IF(INDEX(GD$28:GD$39,$A106)>0,INDEX(GD$43:GD$54,$A106)*GD$9*MIN(0,Load_Shape!AD65*AE$7/$C106*AE$31+(AE$32*$G106+AE$33*$H106)/$C106-EF106)/INDEX(GD$28:GD$39,$A106))","v":5.2193456231899154},{"$f":"EG106+IF(INDEX(GE$13:GE$24,$A106)>0,INDEX(GE$43:GE$54,$A106)*MAX(0,Load_Shape!AE65*AF$7/$C106*AF$31+(AF$32*$G106+AF$33*$H106)/$C106-EG106)/INDEX(GE$13:GE$24,$A106))+IF(INDEX(GE$28:GE$39,$A106)>0,INDEX(GE$43:GE$54,$A106)*GE$9*MIN(0,Load_Shape!AE65*AF$7/$C106*AF$31+(AF$32*$G106+AF$33*$H106)/$C106-EG106)/INDEX(GE$28:GE$39,$A106))","v":5.2156521841033676},{"$f":"EH106+IF(INDEX(GF$13:GF$24,$A106)>0,INDEX(GF$43:GF$54,$A106)*MAX(0,Load_Shape!AF65*AG$7/$C106*AG$31+(AG$32*$G106+AG$33*$H106)/$C106-EH106)/INDEX(GF$13:GF$24,$A106))+IF(INDEX(GF$28:GF$39,$A106)>0,INDEX(GF$43:GF$54,$A106)*GF$9*MIN(0,Load_Shape!AF65*AG$7/$C106*AG$31+(AG$32*$G106+AG$33*$H106)/$C106-EH106)/INDEX(GF$28:GF$39,$A106))","v":5.1590938109423208},{"$f":"EI106+IF(INDEX(GG$13:GG$24,$A106)>0,INDEX(GG$43:GG$54,$A106)*MAX(0,Load_Shape!AG65*AH$7/$C106*AH$31+(AH$32*$G106+AH$33*$H106)/$C106-EI106)/INDEX(GG$13:GG$24,$A106))+IF(INDEX(GG$28:GG$39,$A106)>0,INDEX(GG$43:GG$54,$A106)*GG$9*MIN(0,Load_Shape!AG65*AH$7/$C106*AH$31+(AH$32*$G106+AH$33*$H106)/$C106-EI106)/INDEX(GG$28:GG$39,$A106))","v":7.5065625760693981},{"$f":"EJ106+IF(INDEX(GH$13:GH$24,$A106)>0,INDEX(GH$43:GH$54,$A106)*MAX(0,Load_Shape!AH65*AI$7/$C106*AI$31+(AI$32*$G106+AI$33*$H106)/$C106-EJ106)/INDEX(GH$13:GH$24,$A106))+IF(INDEX(GH$28:GH$39,$A106)>0,INDEX(GH$43:GH$54,$A106)*GH$9*MIN(0,Load_Shape!AH65*AI$7/$C106*AI$31+(AI$32*$G106+AI$33*$H106)/$C106-EJ106)/INDEX(GH$28:GH$39,$A106))","v":7.484943672313376},{"$f":"EK106+IF(INDEX(GI$13:GI$24,$A106)>0,INDEX(GI$43:GI$54,$A106)*MAX(0,Load_Shape!AI65*AJ$7/$C106*AJ$31+(AJ$32*$G106+AJ$33*$H106)/$C106-EK106)/INDEX(GI$13:GI$24,$A106))+IF(INDEX(GI$28:GI$39,$A106)>0,INDEX(GI$43:GI$54,$A106)*GI$9*MIN(0,Load_Shape!AI65*AJ$7/$C106*AJ$31+(AJ$32*$G106+AJ$33*$H106)/$C106-EK106)/INDEX(GI$28:GI$39,$A106))","v":7.2381965754065405},{"$f":"EL106+IF(INDEX(GJ$13:GJ$24,$A106)>0,INDEX(GJ$43:GJ$54,$A106)*MAX(0,Load_Shape!AJ65*AK$7/$C106*AK$31+(AK$32*$G106+AK$33*$H106)/$C106-EL106)/INDEX(GJ$13:GJ$24,$A106))+IF(INDEX(GJ$28:GJ$39,$A106)>0,INDEX(GJ$43:GJ$54,$A106)*GJ$9*MIN(0,Load_Shape!AJ65*AK$7/$C106*AK$31+(AK$32*$G106+AK$33*$H106)/$C106-EL106)/INDEX(GJ$28:GJ$39,$A106))","v":6.3100612087576078},{"$f":"EM106+IF(INDEX(GK$13:GK$24,$A106)>0,INDEX(GK$43:GK$54,$A106)*MAX(0,Load_Shape!AK65*AL$7/$C106*AL$31+(AL$32*$G106+AL$33*$H106)/$C106-EM106)/INDEX(GK$13:GK$24,$A106))+IF(INDEX(GK$28:GK$39,$A106)>0,INDEX(GK$43:GK$54,$A106)*GK$9*MIN(0,Load_Shape!AK65*AL$7/$C106*AL$31+(AL$32*$G106+AL$33*$H106)/$C106-EM106)/INDEX(GK$28:GK$39,$A106))","v":6.0082426414078514},{"$f":"EN106+IF(INDEX(GL$13:GL$24,$A106)>0,INDEX(GL$43:GL$54,$A106)*MAX(0,Load_Shape!AL65*AM$7/$C106*AM$31+(AM$32*$G106+AM$33*$H106)/$C106-EN106)/INDEX(GL$13:GL$24,$A106))+IF(INDEX(GL$28:GL$39,$A106)>0,INDEX(GL$43:GL$54,$A106)*GL$9*MIN(0,Load_Shape!AL65*AM$7/$C106*AM$31+(AM$32*$G106+AM$33*$H106)/$C106-EN106)/INDEX(GL$28:GL$39,$A106))","v":5.9545339959952743},{"$f":"EO106+IF(INDEX(GM$13:GM$24,$A106)>0,INDEX(GM$43:GM$54,$A106)*MAX(0,Load_Shape!AM65*AN$7/$C106*AN$31+(AN$32*$G106+AN$33*$H106)/$C106-EO106)/INDEX(GM$13:GM$24,$A106))+IF(INDEX(GM$28:GM$39,$A106)>0,INDEX(GM$43:GM$54,$A106)*GM$9*MIN(0,Load_Shape!AM65*AN$7/$C106*AN$31+(AN$32*$G106+AN$33*$H106)/$C106-EO106)/INDEX(GM$28:GM$39,$A106))","v":5.8940994980979449},{"$f":"EP106+IF(INDEX(GN$13:GN$24,$A106)>0,INDEX(GN$43:GN$54,$A106)*MAX(0,Load_Shape!AN65*AO$7/$C106*AO$31+(AO$32*$G106+AO$33*$H106)/$C106-EP106)/INDEX(GN$13:GN$24,$A106))+IF(INDEX(GN$28:GN$39,$A106)>0,INDEX(GN$43:GN$54,$A106)*GN$9*MIN(0,Load_Shape!AN65*AO$7/$C106*AO$31+(AO$32*$G106+AO$33*$H106)/$C106-EP106)/INDEX(GN$28:GN$39,$A106))","v":5.9911752378703556},{"$f":"EQ106+IF(INDEX(GO$13:GO$24,$A106)>0,INDEX(GO$43:GO$54,$A106)*MAX(0,Load_Shape!AO65*AP$7/$C106*AP$31+(AP$32*$G106+AP$33*$H106)/$C106-EQ106)/INDEX(GO$13:GO$24,$A106))+IF(INDEX(GO$28:GO$39,$A106)>0,INDEX(GO$43:GO$54,$A106)*GO$9*MIN(0,Load_Shape!AO65*AP$7/$C106*AP$31+(AP$32*$G106+AP$33*$H106)/$C106-EQ106)/INDEX(GO$28:GO$39,$A106))","v":6.0887488509855148},{"$f":"ER106+IF(INDEX(GP$13:GP$24,$A106)>0,INDEX(GP$43:GP$54,$A106)*MAX(0,Load_Shape!AP65*AQ$7/$C106*AQ$31+(AQ$32*$G106+AQ$33*$H106)/$C106-ER106)/INDEX(GP$13:GP$24,$A106))+IF(INDEX(GP$28:GP$39,$A106)>0,INDEX(GP$43:GP$54,$A106)*GP$9*MIN(0,Load_Shape!AP65*AQ$7/$C106*AQ$31+(AQ$32*$G106+AQ$33*$H106)/$C106-ER106)/INDEX(GP$28:GP$39,$A106))","v":6.1868297067946498},{"$f":"ES106+IF(INDEX(GQ$13:GQ$24,$A106)>0,INDEX(GQ$43:GQ$54,$A106)*MAX(0,Load_Shape!AQ65*AR$7/$C106*AR$31+(AR$32*$G106+AR$33*$H106)/$C106-ES106)/INDEX(GQ$13:GQ$24,$A106))+IF(INDEX(GQ$28:GQ$39,$A106)>0,INDEX(GQ$43:GQ$54,$A106)*GQ$9*MIN(0,Load_Shape!AQ65*AR$7/$C106*AR$31+(AR$32*$G106+AR$33*$H106)/$C106-ES106)/INDEX(GQ$28:GQ$39,$A106))","v":6.2854203156992101},{"$f":"ET106+IF(INDEX(GR$13:GR$24,$A106)>0,INDEX(GR$43:GR$54,$A106)*MAX(0,Load_Shape!AR65*AS$7/$C106*AS$31+(AS$32*$G106+AS$33*$H106)/$C106-ET106)/INDEX(GR$13:GR$24,$A106))+IF(INDEX(GR$28:GR$39,$A106)>0,INDEX(GR$43:GR$54,$A106)*GR$9*MIN(0,Load_Shape!AR65*AS$7/$C106*AS$31+(AS$32*$G106+AS$33*$H106)/$C106-ET106)/INDEX(GR$28:GR$39,$A106))","v":6.3845216719895008},{"$f":"EU106+IF(INDEX(GS$13:GS$24,$A106)>0,INDEX(GS$43:GS$54,$A106)*MAX(0,Load_Shape!AS65*AT$7/$C106*AT$31+(AT$32*$G106+AT$33*$H106)/$C106-EU106)/INDEX(GS$13:GS$24,$A106))+IF(INDEX(GS$28:GS$39,$A106)>0,INDEX(GS$43:GS$54,$A106)*GS$9*MIN(0,Load_Shape!AS65*AT$7/$C106*AT$31+(AT$32*$G106+AT$33*$H106)/$C106-EU106)/INDEX(GS$28:GS$39,$A106))","v":6.4841256227926118},{"$f":"EV106+IF(INDEX(GT$13:GT$24,$A106)>0,INDEX(GT$43:GT$54,$A106)*MAX(0,Load_Shape!AT65*AU$7/$C106*AU$31+(AU$32*$G106+AU$33*$H106)/$C106-EV106)/INDEX(GT$13:GT$24,$A106))+IF(INDEX(GT$28:GT$39,$A106)>0,INDEX(GT$43:GT$54,$A106)*GT$9*MIN(0,Load_Shape!AT65*AU$7/$C106*AU$31+(AU$32*$G106+AU$33*$H106)/$C106-EV106)/INDEX(GT$28:GT$39,$A106))","v":6.5842258484940599},{"$f":"EW106+IF(INDEX(GU$13:GU$24,$A106)>0,INDEX(GU$43:GU$54,$A106)*MAX(0,Load_Shape!AU65*AV$7/$C106*AV$31+(AV$32*$G106+AV$33*$H106)/$C106-EW106)/INDEX(GU$13:GU$24,$A106))+IF(INDEX(GU$28:GU$39,$A106)>0,INDEX(GU$43:GU$54,$A106)*GU$9*MIN(0,Load_Shape!AU65*AV$7/$C106*AV$31+(AV$32*$G106+AV$33*$H106)/$C106-EW106)/INDEX(GU$28:GU$39,$A106))","v":6.684860217388537},{"$f":"EX106+IF(INDEX(GV$13:GV$24,$A106)>0,INDEX(GV$43:GV$54,$A106)*MAX(0,Load_Shape!AV65*AW$7/$C106*AW$31+(AW$32*$G106+AW$33*$H106)/$C106-EX106)/INDEX(GV$13:GV$24,$A106))+IF(INDEX(GV$28:GV$39,$A106)>0,INDEX(GV$43:GV$54,$A106)*GV$9*MIN(0,Load_Shape!AV65*AW$7/$C106*AW$31+(AW$32*$G106+AW$33*$H106)/$C106-EX106)/INDEX(GV$28:GV$39,$A106))","v":6.7860308485400127},{"$f":"EY106+IF(INDEX(GW$13:GW$24,$A106)>0,INDEX(GW$43:GW$54,$A106)*MAX(0,Load_Shape!AW65*AX$7/$C106*AX$31+(AX$32*$G106+AX$33*$H106)/$C106-EY106)/INDEX(GW$13:GW$24,$A106))+IF(INDEX(GW$28:GW$39,$A106)>0,INDEX(GW$43:GW$54,$A106)*GW$9*MIN(0,Load_Shape!AW65*AX$7/$C106*AX$31+(AX$32*$G106+AX$33*$H106)/$C106-EY106)/INDEX(GW$28:GW$39,$A106))","v":6.8876891679008159},{"$f":"EZ106+IF(INDEX(GX$13:GX$24,$A106)>0,INDEX(GX$43:GX$54,$A106)*MAX(0,Load_Shape!AX65*AY$7/$C106*AY$31+(AY$32*$G106+AY$33*$H106)/$C106-EZ106)/INDEX(GX$13:GX$24,$A106))+IF(INDEX(GX$28:GX$39,$A106)>0,INDEX(GX$43:GX$54,$A106)*GX$9*MIN(0,Load_Shape!AX65*AY$7/$C106*AY$31+(AY$32*$G106+AY$33*$H106)/$C106-EZ106)/INDEX(GX$28:GX$39,$A106))","v":6.9898653213288329},{"$f":"FA106+IF(INDEX(GY$13:GY$24,$A106)>0,INDEX(GY$43:GY$54,$A106)*MAX(0,Load_Shape!AY65*AZ$7/$C106*AZ$31+(AZ$32*$G106+AZ$33*$H106)/$C106-FA106)/INDEX(GY$13:GY$24,$A106))+IF(INDEX(GY$28:GY$39,$A106)>0,INDEX(GY$43:GY$54,$A106)*GY$9*MIN(0,Load_Shape!AY65*AZ$7/$C106*AZ$31+(AZ$32*$G106+AZ$33*$H106)/$C106-FA106)/INDEX(GY$28:GY$39,$A106))","v":7.0926066760204689},{"$f":"FB106+IF(INDEX(GZ$13:GZ$24,$A106)>0,INDEX(GZ$43:GZ$54,$A106)*MAX(0,Load_Shape!AZ65*BA$7/$C106*BA$31+(BA$32*$G106+BA$33*$H106)/$C106-FB106)/INDEX(GZ$13:GZ$24,$A106))+IF(INDEX(GZ$28:GZ$39,$A106)>0,INDEX(GZ$43:GZ$54,$A106)*GZ$9*MIN(0,Load_Shape!AZ65*BA$7/$C106*BA$31+(BA$32*$G106+BA$33*$H106)/$C106-FB106)/INDEX(GZ$28:GZ$39,$A106))","v":7.195851527897049},{"$f":"FC106+IF(INDEX(HA$13:HA$24,$A106)>0,INDEX(HA$43:HA$54,$A106)*MAX(0,Load_Shape!BA65*BB$7/$C106*BB$31+(BB$32*$G106+BB$33*$H106)/$C106-FC106)/INDEX(HA$13:HA$24,$A106))+IF(INDEX(HA$28:HA$39,$A106)>0,INDEX(HA$43:HA$54,$A106)*HA$9*MIN(0,Load_Shape!BA65*BB$7/$C106*BB$31+(BB$32*$G106+BB$33*$H106)/$C106-FC106)/INDEX(HA$28:HA$39,$A106))","v":7.3281614484444164},{"$f":"FD106+IF(INDEX(HB$13:HB$24,$A106)>0,INDEX(HB$43:HB$54,$A106)*MAX(0,Load_Shape!BB65*BC$7/$C106*BC$31+(BC$32*$G106+BC$33*$H106)/$C106-FD106)/INDEX(HB$13:HB$24,$A106))+IF(INDEX(HB$28:HB$39,$A106)>0,INDEX(HB$43:HB$54,$A106)*HB$9*MIN(0,Load_Shape!BB65*BC$7/$C106*BC$31+(BC$32*$G106+BC$33*$H106)/$C106-FD106)/INDEX(HB$28:HB$39,$A106))","v":7.4409012325786419},{"$f":"FE106+IF(INDEX(HC$13:HC$24,$A106)>0,INDEX(HC$43:HC$54,$A106)*MAX(0,Load_Shape!BC65*BD$7/$C106*BD$31+(BD$32*$G106+BD$33*$H106)/$C106-FE106)/INDEX(HC$13:HC$24,$A106))+IF(INDEX(HC$28:HC$39,$A106)>0,INDEX(HC$43:HC$54,$A106)*HC$9*MIN(0,Load_Shape!BC65*BD$7/$C106*BD$31+(BD$32*$G106+BD$33*$H106)/$C106-FE106)/INDEX(HC$28:HC$39,$A106))","v":7.5649746427248497},{"$f":"FF106+IF(INDEX(HD$13:HD$24,$A106)>0,INDEX(HD$43:HD$54,$A106)*MAX(0,Load_Shape!BD65*BE$7/$C106*BE$31+(BE$32*$G106+BE$33*$H106)/$C106-FF106)/INDEX(HD$13:HD$24,$A106))+IF(INDEX(HD$28:HD$39,$A106)>0,INDEX(HD$43:HD$54,$A106)*HD$9*MIN(0,Load_Shape!BD65*BE$7/$C106*BE$31+(BE$32*$G106+BE$33*$H106)/$C106-FF106)/INDEX(HD$28:HD$39,$A106))","v":7.7461876524263396},{"$f":"FG106+IF(INDEX(HE$13:HE$24,$A106)>0,INDEX(HE$43:HE$54,$A106)*MAX(0,Load_Shape!BE65*BF$7/$C106*BF$31+(BF$32*$G106+BF$33*$H106)/$C106-FG106)/INDEX(HE$13:HE$24,$A106))+IF(INDEX(HE$28:HE$39,$A106)>0,INDEX(HE$43:HE$54,$A106)*HE$9*MIN(0,Load_Shape!BE65*BF$7/$C106*BF$31+(BF$32*$G106+BF$33*$H106)/$C106-FG106)/INDEX(HE$28:HE$39,$A106))","v":7.9229277899428627},{"$f":"FH106+IF(INDEX(HF$13:HF$24,$A106)>0,INDEX(HF$43:HF$54,$A106)*MAX(0,Load_Shape!BF65*BG$7/$C106*BG$31+(BG$32*$G106+BG$33*$H106)/$C106-FH106)/INDEX(HF$13:HF$24,$A106))+IF(INDEX(HF$28:HF$39,$A106)>0,INDEX(HF$43:HF$54,$A106)*HF$9*MIN(0,Load_Shape!BF65*BG$7/$C106*BG$31+(BG$32*$G106+BG$33*$H106)/$C106-FH106)/INDEX(HF$28:HF$39,$A106))","v":8.0916371776176881},{"$f":"FI106+IF(INDEX(HG$13:HG$24,$A106)>0,INDEX(HG$43:HG$54,$A106)*MAX(0,Load_Shape!BG65*BH$7/$C106*BH$31+(BH$32*$G106+BH$33*$H106)/$C106-FI106)/INDEX(HG$13:HG$24,$A106))+IF(INDEX(HG$28:HG$39,$A106)>0,INDEX(HG$43:HG$54,$A106)*HG$9*MIN(0,Load_Shape!BG65*BH$7/$C106*BH$31+(BH$32*$G106+BH$33*$H106)/$C106-FI106)/INDEX(HG$28:HG$39,$A106))","v":8.2574455444975499},{"$f":"FJ106+IF(INDEX(HH$13:HH$24,$A106)>0,INDEX(HH$43:HH$54,$A106)*MAX(0,Load_Shape!BH65*BI$7/$C106*BI$31+(BI$32*$G106+BI$33*$H106)/$C106-FJ106)/INDEX(HH$13:HH$24,$A106))+IF(INDEX(HH$28:HH$39,$A106)>0,INDEX(HH$43:HH$54,$A106)*HH$9*MIN(0,Load_Shape!BH65*BI$7/$C106*BI$31+(BI$32*$G106+BI$33*$H106)/$C106-FJ106)/INDEX(HH$28:HH$39,$A106))","v":8.3732474610072067},{"$f":"FK106+IF(INDEX(HI$13:HI$24,$A106)>0,INDEX(HI$43:HI$54,$A106)*MAX(0,Load_Shape!BI65*BJ$7/$C106*BJ$31+(BJ$32*$G106+BJ$33*$H106)/$C106-FK106)/INDEX(HI$13:HI$24,$A106))+IF(INDEX(HI$28:HI$39,$A106)>0,INDEX(HI$43:HI$54,$A106)*HI$9*MIN(0,Load_Shape!BI65*BJ$7/$C106*BJ$31+(BJ$32*$G106+BJ$33*$H106)/$C106-FK106)/INDEX(HI$28:HI$39,$A106))","v":8.5252869456733951},{"$f":"FL106+IF(INDEX(HJ$13:HJ$24,$A106)>0,INDEX(HJ$43:HJ$54,$A106)*MAX(0,Load_Shape!BJ65*BK$7/$C106*BK$31+(BK$32*$G106+BK$33*$H106)/$C106-FL106)/INDEX(HJ$13:HJ$24,$A106))+IF(INDEX(HJ$28:HJ$39,$A106)>0,INDEX(HJ$43:HJ$54,$A106)*HJ$9*MIN(0,Load_Shape!BJ65*BK$7/$C106*BK$31+(BK$32*$G106+BK$33*$H106)/$C106-FL106)/INDEX(HJ$28:HJ$39,$A106))","v":8.6503235762779376},{"$f":"FM106+IF(INDEX(HK$13:HK$24,$A106)>0,INDEX(HK$43:HK$54,$A106)*MAX(0,Load_Shape!BK65*BL$7/$C106*BL$31+(BL$32*$G106+BL$33*$H106)/$C106-FM106)/INDEX(HK$13:HK$24,$A106))+IF(INDEX(HK$28:HK$39,$A106)>0,INDEX(HK$43:HK$54,$A106)*HK$9*MIN(0,Load_Shape!BK65*BL$7/$C106*BL$31+(BL$32*$G106+BL$33*$H106)/$C106-FM106)/INDEX(HK$28:HK$39,$A106))","v":8.7742631085129013},{"$f":"FN106+IF(INDEX(HL$13:HL$24,$A106)>0,INDEX(HL$43:HL$54,$A106)*MAX(0,Load_Shape!BL65*BM$7/$C106*BM$31+(BM$32*$G106+BM$33*$H106)/$C106-FN106)/INDEX(HL$13:HL$24,$A106))+IF(INDEX(HL$28:HL$39,$A106)>0,INDEX(HL$43:HL$54,$A106)*HL$9*MIN(0,Load_Shape!BL65*BM$7/$C106*BM$31+(BM$32*$G106+BM$33*$H106)/$C106-FN106)/INDEX(HL$28:HL$39,$A106))","v":8.9394496089304774},{"$f":"FO106+IF(INDEX(HM$13:HM$24,$A106)>0,INDEX(HM$43:HM$54,$A106)*MAX(0,Load_Shape!BM65*BN$7/$C106*BN$31+(BN$32*$G106+BN$33*$H106)/$C106-FO106)/INDEX(HM$13:HM$24,$A106))+IF(INDEX(HM$28:HM$39,$A106)>0,INDEX(HM$43:HM$54,$A106)*HM$9*MIN(0,Load_Shape!BM65*BN$7/$C106*BN$31+(BN$32*$G106+BN$33*$H106)/$C106-FO106)/INDEX(HM$28:HM$39,$A106))","v":9.1046980436341851},{"$f":"FP106+IF(INDEX(HN$13:HN$24,$A106)>0,INDEX(HN$43:HN$54,$A106)*MAX(0,Load_Shape!BN65*BO$7/$C106*BO$31+(BO$32*$G106+BO$33*$H106)/$C106-FP106)/INDEX(HN$13:HN$24,$A106))+IF(INDEX(HN$28:HN$39,$A106)>0,INDEX(HN$43:HN$54,$A106)*HN$9*MIN(0,Load_Shape!BN65*BO$7/$C106*BO$31+(BO$32*$G106+BO$33*$H106)/$C106-FP106)/INDEX(HN$28:HN$39,$A106))","v":9.2657757982248192},{"$f":"FQ106+IF(INDEX(HO$13:HO$24,$A106)>0,INDEX(HO$43:HO$54,$A106)*MAX(0,Load_Shape!BO65*BP$7/$C106*BP$31+(BP$32*$G106+BP$33*$H106)/$C106-FQ106)/INDEX(HO$13:HO$24,$A106))+IF(INDEX(HO$28:HO$39,$A106)>0,INDEX(HO$43:HO$54,$A106)*HO$9*MIN(0,Load_Shape!BO65*BP$7/$C106*BP$31+(BP$32*$G106+BP$33*$H106)/$C106-FQ106)/INDEX(HO$28:HO$39,$A106))","v":9.4258538486690338},{"$f":"FR106+IF(INDEX(HP$13:HP$24,$A106)>0,INDEX(HP$43:HP$54,$A106)*MAX(0,Load_Shape!BP65*BQ$7/$C106*BQ$31+(BQ$32*$G106+BQ$33*$H106)/$C106-FR106)/INDEX(HP$13:HP$24,$A106))+IF(INDEX(HP$28:HP$39,$A106)>0,INDEX(HP$43:HP$54,$A106)*HP$9*MIN(0,Load_Shape!BP65*BQ$7/$C106*BQ$31+(BQ$32*$G106+BQ$33*$H106)/$C106-FR106)/INDEX(HP$28:HP$39,$A106))","v":9.5821600412275139},null,null,{"$f":"MAX(IF(FT106>=U$7*Load_Shape!T65/$C106*U$31+(U$32*$F106+U$33*$H106)/$C106,IF(DV106-BX106>0,HS$54,INDEX(HS$7:HS$45,MATCH(FT106*1000,$HR$7:$HR$45,1))*((General_Inputs!F$47)*INDEX(General_Inputs!$F$49:$F$60,$A106)*(1+General_Inputs!$F$46)+General_Inputs!$F$45+General_Inputs!F$67)/1000+HS$47),0),0)","v":42.042275773972897},{"$f":"MAX(IF(FU106>=V$7*Load_Shape!U65/$C106*V$31+(V$32*$F106+V$33*$H106)/$C106,IF(DW106-BY106>0,HT$54,INDEX(HT$7:HT$45,MATCH(FU106*1000,$HR$7:$HR$45,1))*((General_Inputs!G$47)*INDEX(General_Inputs!$F$49:$F$60,$A106)*(1+General_Inputs!$F$46)+General_Inputs!$F$45+General_Inputs!G$67)/1000+HT$47),0),0)","v":39.608436401292145},{"$f":"MAX(IF(FV106>=W$7*Load_Shape!V65/$C106*W$31+(W$32*$F106+W$33*$H106)/$C106,IF(DX106-BZ106>0,HU$54,INDEX(HU$7:HU$45,MATCH(FV106*1000,$HR$7:$HR$45,1))*((General_Inputs!H$47)*INDEX(General_Inputs!$F$49:$F$60,$A106)*(1+General_Inputs!$F$46)+General_Inputs!$F$45+General_Inputs!H$67)/1000+HU$47),0),0)","v":42.082619038361457},{"$f":"MAX(IF(FW106>=X$7*Load_Shape!W65/$C106*X$31+(X$32*$F106+X$33*$H106)/$C106,IF(DY106-CA106>0,HV$54,INDEX(HV$7:HV$45,MATCH(FW106*1000,$HR$7:$HR$45,1))*((General_Inputs!I$47)*INDEX(General_Inputs!$F$49:$F$60,$A106)*(1+General_Inputs!$F$46)+General_Inputs!$F$45+General_Inputs!I$67)/1000+HV$47),0),0)","v":42.907947088312362},{"$f":"MAX(IF(FX106>=Y$7*Load_Shape!X65/$C106*Y$31+(Y$32*$F106+Y$33*$H106)/$C106,IF(DZ106-CB106>0,HW$54,INDEX(HW$7:HW$45,MATCH(FX106*1000,$HR$7:$HR$45,1))*((General_Inputs!J$47)*INDEX(General_Inputs!$F$49:$F$60,$A106)*(1+General_Inputs!$F$46)+General_Inputs!$F$45+General_Inputs!J$67)/1000+HW$47),0),0)","v":43.873400439246701},{"$f":"MAX(IF(FY106>=Z$7*Load_Shape!Y65/$C106*Z$31+(Z$32*$F106+Z$33*$H106)/$C106,IF(EA106-CC106>0,HX$54,INDEX(HX$7:HX$45,MATCH(FY106*1000,$HR$7:$HR$45,1))*((General_Inputs!K$47)*INDEX(General_Inputs!$F$49:$F$60,$A106)*(1+General_Inputs!$F$46)+General_Inputs!$F$45+General_Inputs!K$67)/1000+HX$47),0),0)","v":44.886249878772169},{"$f":"MAX(IF(FZ106>=AA$7*Load_Shape!Z65/$C106*AA$31+(AA$32*$F106+AA$33*$H106)/$C106,IF(EB106-CD106>0,HY$54,INDEX(HY$7:HY$45,MATCH(FZ106*1000,$HR$7:$HR$45,1))*((General_Inputs!L$47)*INDEX(General_Inputs!$F$49:$F$60,$A106)*(1+General_Inputs!$F$46)+General_Inputs!$F$45+General_Inputs!L$67)/1000+HY$47),0),0)","v":46.064107657928808},{"$f":"MAX(IF(GA106>=AB$7*Load_Shape!AA65/$C106*AB$31+(AB$32*$F106+AB$33*$H106)/$C106,IF(EC106-CE106>0,HZ$54,INDEX(HZ$7:HZ$45,MATCH(GA106*1000,$HR$7:$HR$45,1))*((General_Inputs!M$47)*INDEX(General_Inputs!$F$49:$F$60,$A106)*(1+General_Inputs!$F$46)+General_Inputs!$F$45+General_Inputs!M$67)/1000+HZ$47),0),0)","v":47.367565295209474},{"$f":"MAX(IF(GB106>=AC$7*Load_Shape!AB65/$C106*AC$31+(AC$32*$F106+AC$33*$H106)/$C106,IF(ED106-CF106>0,IA$54,INDEX(IA$7:IA$45,MATCH(GB106*1000,$HR$7:$HR$45,1))*((General_Inputs!N$47)*INDEX(General_Inputs!$F$49:$F$60,$A106)*(1+General_Inputs!$F$46)+General_Inputs!$F$45+General_Inputs!N$67)/1000+IA$47),0),0)","v":51.814105366583227},{"$f":"MAX(IF(GC106>=AD$7*Load_Shape!AC65/$C106*AD$31+(AD$32*$F106+AD$33*$H106)/$C106,IF(EE106-CG106>0,IB$54,INDEX(IB$7:IB$45,MATCH(GC106*1000,$HR$7:$HR$45,1))*((General_Inputs!O$47)*INDEX(General_Inputs!$F$49:$F$60,$A106)*(1+General_Inputs!$F$46)+General_Inputs!$F$45+General_Inputs!O$67)/1000+IB$47),0),0)","v":53.475791393542586},{"$f":"MAX(IF(GD106>=AE$7*Load_Shape!AD65/$C106*AE$31+(AE$32*$F106+AE$33*$H106)/$C106,IF(EF106-CH106>0,IC$54,INDEX(IC$7:IC$45,MATCH(GD106*1000,$HR$7:$HR$45,1))*((General_Inputs!P$47)*INDEX(General_Inputs!$F$49:$F$60,$A106)*(1+General_Inputs!$F$46)+General_Inputs!$F$45+General_Inputs!P$67)/1000+IC$47),0),0)","v":55.200438028371003},{"$f":"MAX(IF(GE106>=AF$7*Load_Shape!AE65/$C106*AF$31+(AF$32*$F106+AF$33*$H106)/$C106,IF(EG106-CI106>0,ID$54,INDEX(ID$7:ID$45,MATCH(GE106*1000,$HR$7:$HR$45,1))*((General_Inputs!Q$47)*INDEX(General_Inputs!$F$49:$F$60,$A106)*(1+General_Inputs!$F$46)+General_Inputs!$F$45+General_Inputs!Q$67)/1000+ID$47),0),0)","v":57.035433862909493},{"$f":"MAX(IF(GF106>=AG$7*Load_Shape!AF65/$C106*AG$31+(AG$32*$F106+AG$33*$H106)/$C106,IF(EH106-CJ106>0,IE$54,INDEX(IE$7:IE$45,MATCH(GF106*1000,$HR$7:$HR$45,1))*((General_Inputs!R$47)*INDEX(General_Inputs!$F$49:$F$60,$A106)*(1+General_Inputs!$F$46)+General_Inputs!$F$45+General_Inputs!R$67)/1000+IE$47),0),0)","v":58.931686977062746},{"$f":"MAX(IF(GG106>=AH$7*Load_Shape!AG65/$C106*AH$31+(AH$32*$F106+AH$33*$H106)/$C106,IF(EI106-CK106>0,IF$54,INDEX(IF$7:IF$45,MATCH(GG106*1000,$HR$7:$HR$45,1))*((General_Inputs!S$47)*INDEX(General_Inputs!$F$49:$F$60,$A106)*(1+General_Inputs!$F$46)+General_Inputs!$F$45+General_Inputs!S$67)/1000+IF$47),0),0)","v":63.430048926226277},{"$f":"MAX(IF(GH106>=AI$7*Load_Shape!AH65/$C106*AI$31+(AI$32*$F106+AI$33*$H106)/$C106,IF(EJ106-CL106>0,IG$54,INDEX(IG$7:IG$45,MATCH(GH106*1000,$HR$7:$HR$45,1))*((General_Inputs!T$47)*INDEX(General_Inputs!$F$49:$F$60,$A106)*(1+General_Inputs!$F$46)+General_Inputs!$F$45+General_Inputs!T$67)/1000+IG$47),0),0)","v":64.772937043689041},{"$f":"MAX(IF(GI106>=AJ$7*Load_Shape!AI65/$C106*AJ$31+(AJ$32*$F106+AJ$33*$H106)/$C106,IF(EK106-CM106>0,IH$54,INDEX(IH$7:IH$45,MATCH(GI106*1000,$HR$7:$HR$45,1))*((General_Inputs!U$47)*INDEX(General_Inputs!$F$49:$F$60,$A106)*(1+General_Inputs!$F$46)+General_Inputs!$F$45+General_Inputs!U$67)/1000+IH$47),0),0)","v":66.288685008924901},{"$f":"MAX(IF(GJ106>=AK$7*Load_Shape!AJ65/$C106*AK$31+(AK$32*$F106+AK$33*$H106)/$C106,IF(EL106-CN106>0,II$54,INDEX(II$7:II$45,MATCH(GJ106*1000,$HR$7:$HR$45,1))*((General_Inputs!V$47)*INDEX(General_Inputs!$F$49:$F$60,$A106)*(1+General_Inputs!$F$46)+General_Inputs!$F$45+General_Inputs!V$67)/1000+II$47),0),0)","v":67.627012374435722},{"$f":"MAX(IF(GK106>=AL$7*Load_Shape!AK65/$C106*AL$31+(AL$32*$F106+AL$33*$H106)/$C106,IF(EM106-CO106>0,IJ$54,INDEX(IJ$7:IJ$45,MATCH(GK106*1000,$HR$7:$HR$45,1))*((General_Inputs!W$47)*INDEX(General_Inputs!$F$49:$F$60,$A106)*(1+General_Inputs!$F$46)+General_Inputs!$F$45+General_Inputs!W$67)/1000+IJ$47),0),0)","v":69.060693382318618},{"$f":"MAX(IF(GL106>=AM$7*Load_Shape!AL65/$C106*AM$31+(AM$32*$F106+AM$33*$H106)/$C106,IF(EN106-CP106>0,IK$54,INDEX(IK$7:IK$45,MATCH(GL106*1000,$HR$7:$HR$45,1))*((General_Inputs!X$47)*INDEX(General_Inputs!$F$49:$F$60,$A106)*(1+General_Inputs!$F$46)+General_Inputs!$F$45+General_Inputs!X$67)/1000+IK$47),0),0)","v":70.141823199257757},{"$f":"MAX(IF(GM106>=AN$7*Load_Shape!AM65/$C106*AN$31+(AN$32*$F106+AN$33*$H106)/$C106,IF(EO106-CQ106>0,IL$54,INDEX(IL$7:IL$45,MATCH(GM106*1000,$HR$7:$HR$45,1))*((General_Inputs!Y$47)*INDEX(General_Inputs!$F$49:$F$60,$A106)*(1+General_Inputs!$F$46)+General_Inputs!$F$45+General_Inputs!Y$67)/1000+IL$47),0),0)","v":70.337053470593162},{"$f":"MAX(IF(GN106>=AO$7*Load_Shape!AN65/$C106*AO$31+(AO$32*$F106+AO$33*$H106)/$C106,IF(EP106-CR106>0,IM$54,INDEX(IM$7:IM$45,MATCH(GN106*1000,$HR$7:$HR$45,1))*((General_Inputs!Z$47)*INDEX(General_Inputs!$F$49:$F$60,$A106)*(1+General_Inputs!$F$46)+General_Inputs!$F$45+General_Inputs!Z$67)/1000+IM$47),0),0)","v":70.461332141289688},{"$f":"MAX(IF(GO106>=AP$7*Load_Shape!AO65/$C106*AP$31+(AP$32*$F106+AP$33*$H106)/$C106,IF(EQ106-CS106>0,IN$54,INDEX(IN$7:IN$45,MATCH(GO106*1000,$HR$7:$HR$45,1))*((General_Inputs!AA$47)*INDEX(General_Inputs!$F$49:$F$60,$A106)*(1+General_Inputs!$F$46)+General_Inputs!$F$45+General_Inputs!AA$67)/1000+IN$47),0),0)","v":70.553317496243153},{"$f":"MAX(IF(GP106>=AQ$7*Load_Shape!AP65/$C106*AQ$31+(AQ$32*$F106+AQ$33*$H106)/$C106,IF(ER106-CT106>0,IO$54,INDEX(IO$7:IO$45,MATCH(GP106*1000,$HR$7:$HR$45,1))*((General_Inputs!AB$47)*INDEX(General_Inputs!$F$49:$F$60,$A106)*(1+General_Inputs!$F$46)+General_Inputs!$F$45+General_Inputs!AB$67)/1000+IO$47),0),0)","v":70.604642121972589},{"$f":"MAX(IF(GQ106>=AR$7*Load_Shape!AQ65/$C106*AR$31+(AR$32*$F106+AR$33*$H106)/$C106,IF(ES106-CU106>0,IP$54,INDEX(IP$7:IP$45,MATCH(GQ106*1000,$HR$7:$HR$45,1))*((General_Inputs!AC$47)*INDEX(General_Inputs!$F$49:$F$60,$A106)*(1+General_Inputs!$F$46)+General_Inputs!$F$45+General_Inputs!AC$67)/1000+IP$47),0),0)","v":70.697767822951008},{"$f":"MAX(IF(GR106>=AS$7*Load_Shape!AR65/$C106*AS$31+(AS$32*$F106+AS$33*$H106)/$C106,IF(ET106-CV106>0,IQ$54,INDEX(IQ$7:IQ$45,MATCH(GR106*1000,$HR$7:$HR$45,1))*((General_Inputs!AD$47)*INDEX(General_Inputs!$F$49:$F$60,$A106)*(1+General_Inputs!$F$46)+General_Inputs!$F$45+General_Inputs!AD$67)/1000+IQ$47),0),0)","v":70.770250775236349},{"$f":"MAX(IF(GS106>=AT$7*Load_Shape!AS65/$C106*AT$31+(AT$32*$F106+AT$33*$H106)/$C106,IF(EU106-CW106>0,IR$54,INDEX(IR$7:IR$45,MATCH(GS106*1000,$HR$7:$HR$45,1))*((General_Inputs!AE$47)*INDEX(General_Inputs!$F$49:$F$60,$A106)*(1+General_Inputs!$F$46)+General_Inputs!$F$45+General_Inputs!AE$67)/1000+IR$47),0),0)","v":70.832283330881239},{"$f":"MAX(IF(GT106>=AU$7*Load_Shape!AT65/$C106*AU$31+(AU$32*$F106+AU$33*$H106)/$C106,IF(EV106-CX106>0,IS$54,INDEX(IS$7:IS$45,MATCH(GT106*1000,$HR$7:$HR$45,1))*((General_Inputs!AF$47)*INDEX(General_Inputs!$F$49:$F$60,$A106)*(1+General_Inputs!$F$46)+General_Inputs!$F$45+General_Inputs!AF$67)/1000+IS$47),0),0)","v":70.888279043242477},{"$f":"MAX(IF(GU106>=AV$7*Load_Shape!AU65/$C106*AV$31+(AV$32*$F106+AV$33*$H106)/$C106,IF(EW106-CY106>0,IT$54,INDEX(IT$7:IT$45,MATCH(GU106*1000,$HR$7:$HR$45,1))*((General_Inputs!AG$47)*INDEX(General_Inputs!$F$49:$F$60,$A106)*(1+General_Inputs!$F$46)+General_Inputs!$F$45+General_Inputs!AG$67)/1000+IT$47),0),0)","v":70.945215574223724},{"$f":"MAX(IF(GV106>=AW$7*Load_Shape!AV65/$C106*AW$31+(AW$32*$F106+AW$33*$H106)/$C106,IF(EX106-CZ106>0,IU$54,INDEX(IU$7:IU$45,MATCH(GV106*1000,$HR$7:$HR$45,1))*((General_Inputs!AH$47)*INDEX(General_Inputs!$F$49:$F$60,$A106)*(1+General_Inputs!$F$46)+General_Inputs!$F$45+General_Inputs!AH$67)/1000+IU$47),0),0)","v":70.994864018550714},{"$f":"MAX(IF(GW106>=AX$7*Load_Shape!AW65/$C106*AX$31+(AX$32*$F106+AX$33*$H106)/$C106,IF(EY106-DA106>0,IV$54,INDEX(IV$7:IV$45,MATCH(GW106*1000,$HR$7:$HR$45,1))*((General_Inputs!AI$47)*INDEX(General_Inputs!$F$49:$F$60,$A106)*(1+General_Inputs!$F$46)+General_Inputs!$F$45+General_Inputs!AI$67)/1000+IV$47),0),0)","v":71.039917401102826},{"$f":"MAX(IF(GX106>=AY$7*Load_Shape!AX65/$C106*AY$31+(AY$32*$F106+AY$33*$H106)/$C106,IF(EZ106-DB106>0,IW$54,INDEX(IW$7:IW$45,MATCH(GX106*1000,$HR$7:$HR$45,1))*((General_Inputs!AJ$47)*INDEX(General_Inputs!$F$49:$F$60,$A106)*(1+General_Inputs!$F$46)+General_Inputs!$F$45+General_Inputs!AJ$67)/1000+IW$47),0),0)","v":71.081555792400763},{"$f":"MAX(IF(GY106>=AZ$7*Load_Shape!AY65/$C106*AZ$31+(AZ$32*$F106+AZ$33*$H106)/$C106,IF(FA106-DC106>0,IX$54,INDEX(IX$7:IX$45,MATCH(GY106*1000,$HR$7:$HR$45,1))*((General_Inputs!AK$47)*INDEX(General_Inputs!$F$49:$F$60,$A106)*(1+General_Inputs!$F$46)+General_Inputs!$F$45+General_Inputs!AK$67)/1000+IX$47),0),0)","v":71.120307713792386},{"$f":"MAX(IF(GZ106>=BA$7*Load_Shape!AZ65/$C106*BA$31+(BA$32*$F106+BA$33*$H106)/$C106,IF(FB106-DD106>0,IY$54,INDEX(IY$7:IY$45,MATCH(GZ106*1000,$HR$7:$HR$45,1))*((General_Inputs!AL$47)*INDEX(General_Inputs!$F$49:$F$60,$A106)*(1+General_Inputs!$F$46)+General_Inputs!$F$45+General_Inputs!AL$67)/1000+IY$47),0),0)","v":71.155405307249424},{"$f":"MAX(IF(HA106>=BB$7*Load_Shape!BA65/$C106*BB$31+(BB$32*$F106+BB$33*$H106)/$C106,IF(FC106-DE106>0,IZ$54,INDEX(IZ$7:IZ$45,MATCH(HA106*1000,$HR$7:$HR$45,1))*((General_Inputs!AM$47)*INDEX(General_Inputs!$F$49:$F$60,$A106)*(1+General_Inputs!$F$46)+General_Inputs!$F$45+General_Inputs!AM$67)/1000+IZ$47),0),0)","v":71.187580053838801},{"$f":"MAX(IF(HB106>=BC$7*Load_Shape!BB65/$C106*BC$31+(BC$32*$F106+BC$33*$H106)/$C106,IF(FD106-DF106>0,JA$54,INDEX(JA$7:JA$45,MATCH(HB106*1000,$HR$7:$HR$45,1))*((General_Inputs!AN$47)*INDEX(General_Inputs!$F$49:$F$60,$A106)*(1+General_Inputs!$F$46)+General_Inputs!$F$45+General_Inputs!AN$67)/1000+JA$47),0),0)","v":71.217168783339048},{"$f":"MAX(IF(HC106>=BD$7*Load_Shape!BC65/$C106*BD$31+(BD$32*$F106+BD$33*$H106)/$C106,IF(FE106-DG106>0,JB$54,INDEX(JB$7:JB$45,MATCH(HC106*1000,$HR$7:$HR$45,1))*((General_Inputs!AO$47)*INDEX(General_Inputs!$F$49:$F$60,$A106)*(1+General_Inputs!$F$46)+General_Inputs!$F$45+General_Inputs!AO$67)/1000+JB$47),0),0)","v":71.244338743650076},{"$f":"MAX(IF(HD106>=BE$7*Load_Shape!BD65/$C106*BE$31+(BE$32*$F106+BE$33*$H106)/$C106,IF(FF106-DH106>0,JC$54,INDEX(JC$7:JC$45,MATCH(HD106*1000,$HR$7:$HR$45,1))*((General_Inputs!AP$47)*INDEX(General_Inputs!$F$49:$F$60,$A106)*(1+General_Inputs!$F$46)+General_Inputs!$F$45+General_Inputs!AP$67)/1000+JC$47),0),0)","v":71.269184537021502},{"$f":"MAX(IF(HE106>=BF$7*Load_Shape!BE65/$C106*BF$31+(BF$32*$F106+BF$33*$H106)/$C106,IF(FG106-DI106>0,JD$54,INDEX(JD$7:JD$45,MATCH(HE106*1000,$HR$7:$HR$45,1))*((General_Inputs!AQ$47)*INDEX(General_Inputs!$F$49:$F$60,$A106)*(1+General_Inputs!$F$46)+General_Inputs!$F$45+General_Inputs!AQ$67)/1000+JD$47),0),0)","v":71.291973673522648},{"$f":"MAX(IF(HF106>=BG$7*Load_Shape!BF65/$C106*BG$31+(BG$32*$F106+BG$33*$H106)/$C106,IF(FH106-DJ106>0,JE$54,INDEX(JE$7:JE$45,MATCH(HF106*1000,$HR$7:$HR$45,1))*((General_Inputs!AR$47)*INDEX(General_Inputs!$F$49:$F$60,$A106)*(1+General_Inputs!$F$46)+General_Inputs!$F$45+General_Inputs!AR$67)/1000+JE$47),0),0)","v":71.312880404471571},{"$f":"MAX(IF(HG106>=BH$7*Load_Shape!BG65/$C106*BH$31+(BH$32*$F106+BH$33*$H106)/$C106,IF(FI106-DK106>0,JF$54,INDEX(JF$7:JF$45,MATCH(HG106*1000,$HR$7:$HR$45,1))*((General_Inputs!AS$47)*INDEX(General_Inputs!$F$49:$F$60,$A106)*(1+General_Inputs!$F$46)+General_Inputs!$F$45+General_Inputs!AS$67)/1000+JF$47),0),0)","v":71.332046257217684},{"$f":"MAX(IF(HH106>=BI$7*Load_Shape!BH65/$C106*BI$31+(BI$32*$F106+BI$33*$H106)/$C106,IF(FJ106-DL106>0,JG$54,INDEX(JG$7:JG$45,MATCH(HH106*1000,$HR$7:$HR$45,1))*((General_Inputs!AT$47)*INDEX(General_Inputs!$F$49:$F$60,$A106)*(1+General_Inputs!$F$46)+General_Inputs!$F$45+General_Inputs!AT$67)/1000+JG$47),0),0)","v":71.349607507161409},{"$f":"MAX(IF(HI106>=BJ$7*Load_Shape!BI65/$C106*BJ$31+(BJ$32*$F106+BJ$33*$H106)/$C106,IF(FK106-DM106>0,JH$54,INDEX(JH$7:JH$45,MATCH(HI106*1000,$HR$7:$HR$45,1))*((General_Inputs!AU$47)*INDEX(General_Inputs!$F$49:$F$60,$A106)*(1+General_Inputs!$F$46)+General_Inputs!$F$45+General_Inputs!AU$67)/1000+JH$47),0),0)","v":71.365708696296736},{"$f":"MAX(IF(HJ106>=BK$7*Load_Shape!BJ65/$C106*BK$31+(BK$32*$F106+BK$33*$H106)/$C106,IF(FL106-DN106>0,JI$54,INDEX(JI$7:JI$45,MATCH(HJ106*1000,$HR$7:$HR$45,1))*((General_Inputs!AV$47)*INDEX(General_Inputs!$F$49:$F$60,$A106)*(1+General_Inputs!$F$46)+General_Inputs!$F$45+General_Inputs!AV$67)/1000+JI$47),0),0)","v":71.380469644372852},{"$f":"MAX(IF(HK106>=BL$7*Load_Shape!BK65/$C106*BL$31+(BL$32*$F106+BL$33*$H106)/$C106,IF(FM106-DO106>0,JJ$54,INDEX(JJ$7:JJ$45,MATCH(HK106*1000,$HR$7:$HR$45,1))*((General_Inputs!AW$47)*INDEX(General_Inputs!$F$49:$F$60,$A106)*(1+General_Inputs!$F$46)+General_Inputs!$F$45+General_Inputs!AW$67)/1000+JJ$47),0),0)","v":71.393999203546201},{"$f":"MAX(IF(HL106>=BM$7*Load_Shape!BL65/$C106*BM$31+(BM$32*$F106+BM$33*$H106)/$C106,IF(FN106-DP106>0,JK$54,INDEX(JK$7:JK$45,MATCH(HL106*1000,$HR$7:$HR$45,1))*((General_Inputs!AX$47)*INDEX(General_Inputs!$F$49:$F$60,$A106)*(1+General_Inputs!$F$46)+General_Inputs!$F$45+General_Inputs!AX$67)/1000+JK$47),0),0)","v":71.406399628530565},{"$f":"MAX(IF(HM106>=BN$7*Load_Shape!BM65/$C106*BN$31+(BN$32*$F106+BN$33*$H106)/$C106,IF(FO106-DQ106>0,JL$54,INDEX(JL$7:JL$45,MATCH(HM106*1000,$HR$7:$HR$45,1))*((General_Inputs!AY$47)*INDEX(General_Inputs!$F$49:$F$60,$A106)*(1+General_Inputs!$F$46)+General_Inputs!$F$45+General_Inputs!AY$67)/1000+JL$47),0),0)","v":71.417766315243412},{"$f":"MAX(IF(HN106>=BO$7*Load_Shape!BN65/$C106*BO$31+(BO$32*$F106+BO$33*$H106)/$C106,IF(FP106-DR106>0,JM$54,INDEX(JM$7:JM$45,MATCH(HN106*1000,$HR$7:$HR$45,1))*((General_Inputs!AZ$47)*INDEX(General_Inputs!$F$49:$F$60,$A106)*(1+General_Inputs!$F$46)+General_Inputs!$F$45+General_Inputs!AZ$67)/1000+JM$47),0),0)","v":71.428184779091154},{"$f":"MAX(IF(HO106>=BP$7*Load_Shape!BO65/$C106*BP$31+(BP$32*$F106+BP$33*$H106)/$C106,IF(FQ106-DS106>0,JN$54,INDEX(JN$7:JN$45,MATCH(HO106*1000,$HR$7:$HR$45,1))*((General_Inputs!BA$47)*INDEX(General_Inputs!$F$49:$F$60,$A106)*(1+General_Inputs!$F$46)+General_Inputs!$F$45+General_Inputs!BA$67)/1000+JN$47),0),0)","v":71.437733634856542},{"$f":"MAX(IF(HP106>=BQ$7*Load_Shape!BP65/$C106*BQ$31+(BQ$32*$F106+BQ$33*$H106)/$C106,IF(FR106-DT106>0,JO$54,INDEX(JO$7:JO$45,MATCH(HP106*1000,$HR$7:$HR$45,1))*((General_Inputs!BB$47)*INDEX(General_Inputs!$F$49:$F$60,$A106)*(1+General_Inputs!$F$46)+General_Inputs!$F$45+General_Inputs!BB$67)/1000+JO$47),0),0)","v":71.446485416650901},null,null,{"$f":"INDEX(JR$7:JR$45,MATCH(MAX(U$7*Load_Shape!T65/$C106*U$31,FT106)*1000,$JQ$7:$JQ$45,1))*((General_Inputs!F$47)*INDEX(General_Inputs!$F$49:$F$60,$A106)*(1+General_Inputs!$F$46)+General_Inputs!$F$45+General_Inputs!F$67)/1000+JR$47","v":41.191776302613007},{"$f":"INDEX(JS$7:JS$45,MATCH(MAX(V$7*Load_Shape!U65/$C106*V$31,FU106)*1000,$JQ$7:$JQ$45,1))*((General_Inputs!G$47)*INDEX(General_Inputs!$F$49:$F$60,$A106)*(1+General_Inputs!$F$46)+General_Inputs!$F$45+General_Inputs!G$67)/1000+JS$47","v":38.714491218929872},{"$f":"INDEX(JT$7:JT$45,MATCH(MAX(W$7*Load_Shape!V65/$C106*W$31,FV106)*1000,$JQ$7:$JQ$45,1))*((General_Inputs!H$47)*INDEX(General_Inputs!$F$49:$F$60,$A106)*(1+General_Inputs!$F$46)+General_Inputs!$F$45+General_Inputs!H$67)/1000+JT$47","v":41.231193276045673},{"$f":"INDEX(JU$7:JU$45,MATCH(MAX(X$7*Load_Shape!W65/$C106*X$31,FW106)*1000,$JQ$7:$JQ$45,1))*((General_Inputs!I$47)*INDEX(General_Inputs!$F$49:$F$60,$A106)*(1+General_Inputs!$F$46)+General_Inputs!$F$45+General_Inputs!I$67)/1000+JU$47","v":42.037571597463021},{"$f":"INDEX(JV$7:JV$45,MATCH(MAX(Y$7*Load_Shape!X65/$C106*Y$31,FX106)*1000,$JQ$7:$JQ$45,1))*((General_Inputs!J$47)*INDEX(General_Inputs!$F$49:$F$60,$A106)*(1+General_Inputs!$F$46)+General_Inputs!$F$45+General_Inputs!J$67)/1000+JV$47","v":42.980857909590064},{"$f":"INDEX(JW$7:JW$45,MATCH(MAX(Z$7*Load_Shape!Y65/$C106*Z$31,FY106)*1000,$JQ$7:$JQ$45,1))*((General_Inputs!K$47)*INDEX(General_Inputs!$F$49:$F$60,$A106)*(1+General_Inputs!$F$46)+General_Inputs!$F$45+General_Inputs!K$67)/1000+JW$47","v":43.85597736058655},{"$f":"INDEX(JX$7:JX$45,MATCH(MAX(AA$7*Load_Shape!Z65/$C106*AA$31,FZ106)*1000,$JQ$7:$JQ$45,1))*((General_Inputs!L$47)*INDEX(General_Inputs!$F$49:$F$60,$A106)*(1+General_Inputs!$F$46)+General_Inputs!$F$45+General_Inputs!L$67)/1000+JX$47","v":44.851882629221535},{"$f":"INDEX(JY$7:JY$45,MATCH(MAX(AB$7*Load_Shape!AA65/$C106*AB$31,GA106)*1000,$JQ$7:$JQ$45,1))*((General_Inputs!M$47)*INDEX(General_Inputs!$F$49:$F$60,$A106)*(1+General_Inputs!$F$46)+General_Inputs!$F$45+General_Inputs!M$67)/1000+JY$47","v":46.116861798032041},{"$f":"INDEX(JZ$7:JZ$45,MATCH(MAX(AC$7*Load_Shape!AB65/$C106*AC$31,GB106)*1000,$JQ$7:$JQ$45,1))*((General_Inputs!N$47)*INDEX(General_Inputs!$F$49:$F$60,$A106)*(1+General_Inputs!$F$46)+General_Inputs!$F$45+General_Inputs!N$67)/1000+JZ$47","v":50.201810858434747},{"$f":"INDEX(KA$7:KA$45,MATCH(MAX(AD$7*Load_Shape!AC65/$C106*AD$31,GC106)*1000,$JQ$7:$JQ$45,1))*((General_Inputs!O$47)*INDEX(General_Inputs!$F$49:$F$60,$A106)*(1+General_Inputs!$F$46)+General_Inputs!$F$45+General_Inputs!O$67)/1000+KA$47","v":51.806267825166337},{"$f":"INDEX(KB$7:KB$45,MATCH(MAX(AE$7*Load_Shape!AD65/$C106*AE$31,GD106)*1000,$JQ$7:$JQ$45,1))*((General_Inputs!P$47)*INDEX(General_Inputs!$F$49:$F$60,$A106)*(1+General_Inputs!$F$46)+General_Inputs!$F$45+General_Inputs!P$67)/1000+KB$47","v":53.471517013946034},{"$f":"INDEX(KC$7:KC$45,MATCH(MAX(AF$7*Load_Shape!AE65/$C106*AF$31,GE106)*1000,$JQ$7:$JQ$45,1))*((General_Inputs!Q$47)*INDEX(General_Inputs!$F$49:$F$60,$A106)*(1+General_Inputs!$F$46)+General_Inputs!$F$45+General_Inputs!Q$67)/1000+KC$47","v":55.243314936587353},{"$f":"INDEX(KD$7:KD$45,MATCH(MAX(AG$7*Load_Shape!AF65/$C106*AG$31,GF106)*1000,$JQ$7:$JQ$45,1))*((General_Inputs!R$47)*INDEX(General_Inputs!$F$49:$F$60,$A106)*(1+General_Inputs!$F$46)+General_Inputs!$F$45+General_Inputs!R$67)/1000+KD$47","v":57.074260416255918},{"$f":"INDEX(KE$7:KE$45,MATCH(MAX(AH$7*Load_Shape!AG65/$C106*AH$31,GG106)*1000,$JQ$7:$JQ$45,1))*((General_Inputs!S$47)*INDEX(General_Inputs!$F$49:$F$60,$A106)*(1+General_Inputs!$F$46)+General_Inputs!$F$45+General_Inputs!S$67)/1000+KE$47","v":61.920785111555887},{"$f":"INDEX(KF$7:KF$45,MATCH(MAX(AI$7*Load_Shape!AH65/$C106*AI$31,GH106)*1000,$JQ$7:$JQ$45,1))*((General_Inputs!T$47)*INDEX(General_Inputs!$F$49:$F$60,$A106)*(1+General_Inputs!$F$46)+General_Inputs!$F$45+General_Inputs!T$67)/1000+KF$47","v":63.22898606924241},{"$f":"INDEX(KG$7:KG$45,MATCH(MAX(AJ$7*Load_Shape!AI65/$C106*AJ$31,GI106)*1000,$JQ$7:$JQ$45,1))*((General_Inputs!U$47)*INDEX(General_Inputs!$F$49:$F$60,$A106)*(1+General_Inputs!$F$46)+General_Inputs!$F$45+General_Inputs!U$67)/1000+KG$47","v":64.705581858532298},{"$f":"INDEX(KH$7:KH$45,MATCH(MAX(AK$7*Load_Shape!AJ65/$C106*AK$31,GJ106)*1000,$JQ$7:$JQ$45,1))*((General_Inputs!V$47)*INDEX(General_Inputs!$F$49:$F$60,$A106)*(1+General_Inputs!$F$46)+General_Inputs!$F$45+General_Inputs!V$67)/1000+KH$47","v":65.778243797607971},{"$f":"INDEX(KI$7:KI$45,MATCH(MAX(AL$7*Load_Shape!AK65/$C106*AL$31,GK106)*1000,$JQ$7:$JQ$45,1))*((General_Inputs!W$47)*INDEX(General_Inputs!$F$49:$F$60,$A106)*(1+General_Inputs!$F$46)+General_Inputs!$F$45+General_Inputs!W$67)/1000+KI$47","v":67.169602103256224},{"$f":"INDEX(KJ$7:KJ$45,MATCH(MAX(AM$7*Load_Shape!AL65/$C106*AM$31,GL106)*1000,$JQ$7:$JQ$45,1))*((General_Inputs!X$47)*INDEX(General_Inputs!$F$49:$F$60,$A106)*(1+General_Inputs!$F$46)+General_Inputs!$F$45+General_Inputs!X$67)/1000+KJ$47","v":67.898315543338441},null,null,{"$f":"INDEX($U$7:$BQ$21,MATCH(KM$57,$T$7:$T$21,0),MATCH($LK$55,$U$6:$BQ$6,0))*INDEX(Load_Shape!$T65:$BP65,MATCH($LK$55,Load_Shape!$T$16:$BP$16,0))/$C106","v":22.473558443374667},0,22.473558443374667,0.6383858400000002,2.5169580000000003,2.3487355760709971,-1.0712691905540365E-2,0,0,-3.8748405207157633E-4,-1.9004645958252547E-3,1.2046405176917607,2.9184473713336554,0.75922192489203111,6.641226470383157E-3,0.17455733784224278,5.9644372936317582,0,5.9545339959952734,0,0,22.473558443374667,22.473558443374667,7.3992433137476361,0,null,null,0,0.11199641598111107,0.26495732800831567,0.37695374398942677,null,null,{"$f":"MAX(IF(FT106>=U$7*Load_Shape!T65/$C106*U$31+(U$32*$F106+U$33*$H106)/$C106,IF(DV106-BX106>0,0,INDEX(HS$7:HS$45,MATCH(FT106*1000,$HR$7:$HR$45,1))),0),0)","v":7000},{"$f":"MAX(IF(FU106>=V$7*Load_Shape!U65/$C106*V$31+(V$32*$F106+V$33*$H106)/$C106,IF(DW106-BY106>0,0,INDEX(HT$7:HT$45,MATCH(FU106*1000,$HR$7:$HR$45,1))),0),0)","v":7000},{"$f":"MAX(IF(FV106>=W$7*Load_Shape!V65/$C106*W$31+(W$32*$F106+W$33*$H106)/$C106,IF(DX106-BZ106>0,0,INDEX(HU$7:HU$45,MATCH(FV106*1000,$HR$7:$HR$45,1))),0),0)","v":7000},{"$f":"MAX(IF(FW106>=X$7*Load_Shape!W65/$C106*X$31+(X$32*$F106+X$33*$H106)/$C106,IF(DY106-CA106>0,0,INDEX(HV$7:HV$45,MATCH(FW106*1000,$HR$7:$HR$45,1))),0),0)","v":7000},{"$f":"MAX(IF(FX106>=Y$7*Load_Shape!X65/$C106*Y$31+(Y$32*$F106+Y$33*$H106)/$C106,IF(DZ106-CB106>0,0,INDEX(HW$7:HW$45,MATCH(FX106*1000,$HR$7:$HR$45,1))),0),0)","v":7000},{"$f":"MAX(IF(FY106>=Z$7*Load_Shape!Y65/$C106*Z$31+(Z$32*$F106+Z$33*$H106)/$C106,IF(EA106-CC106>0,0,INDEX(HX$7:HX$45,MATCH(FY106*1000,$HR$7:$HR$45,1))),0),0)","v":7000},{"$f":"MAX(IF(FZ106>=AA$7*Load_Shape!Z65/$C106*AA$31+(AA$32*$F106+AA$33*$H106)/$C106,IF(EB106-CD106>0,0,INDEX(HY$7:HY$45,MATCH(FZ106*1000,$HR$7:$HR$45,1))),0),0)","v":7000},{"$f":"MAX(IF(GA106>=AB$7*Load_Shape!AA65/$C106*AB$31+(AB$32*$F106+AB$33*$H106)/$C106,IF(EC106-CE106>0,0,INDEX(HZ$7:HZ$45,MATCH(GA106*1000,$HR$7:$HR$45,1))),0),0)","v":7000},{"$f":"MAX(IF(GB106>=AC$7*Load_Shape!AB65/$C106*AC$31+(AC$32*$F106+AC$33*$H106)/$C106,IF(ED106-CF106>0,0,INDEX(IA$7:IA$45,MATCH(GB106*1000,$HR$7:$HR$45,1))),0),0)","v":7000},{"$f":"MAX(IF(GC106>=AD$7*Load_Shape!AC65/$C106*AD$31+(AD$32*$F106+AD$33*$H106)/$C106,IF(EE106-CG106>0,0,INDEX(IB$7:IB$45,MATCH(GC106*1000,$HR$7:$HR$45,1))),0),0)","v":7000},{"$f":"MAX(IF(GD106>=AE$7*Load_Shape!AD65/$C106*AE$31+(AE$32*$F106+AE$33*$H106)/$C106,IF(EF106-CH106>0,0,INDEX(IC$7:IC$45,MATCH(GD106*1000,$HR$7:$HR$45,1))),0),0)","v":7000},{"$f":"MAX(IF(GE106>=AF$7*Load_Shape!AE65/$C106*AF$31+(AF$32*$F106+AF$33*$H106)/$C106,IF(EG106-CI106>0,0,INDEX(ID$7:ID$45,MATCH(GE106*1000,$HR$7:$HR$45,1))),0),0)","v":7000},{"$f":"MAX(IF(GF106>=AG$7*Load_Shape!AF65/$C106*AG$31+(AG$32*$F106+AG$33*$H106)/$C106,IF(EH106-CJ106>0,0,INDEX(IE$7:IE$45,MATCH(GF106*1000,$HR$7:$HR$45,1))),0),0)","v":7000},{"$f":"MAX(IF(GG106>=AH$7*Load_Shape!AG65/$C106*AH$31+(AH$32*$F106+AH$33*$H106)/$C106,IF(EI106-CK106>0,0,INDEX(IF$7:IF$45,MATCH(GG106*1000,$HR$7:$HR$45,1))),0),0)","v":7000},{"$f":"MAX(IF(GH106>=AI$7*Load_Shape!AH65/$C106*AI$31+(AI$32*$F106+AI$33*$H106)/$C106,IF(EJ106-CL106>0,0,INDEX(IG$7:IG$45,MATCH(GH106*1000,$HR$7:$HR$45,1))),0),0)","v":7000},{"$f":"MAX(IF(GI106>=AJ$7*Load_Shape!AI65/$C106*AJ$31+(AJ$32*$F106+AJ$33*$H106)/$C106,IF(EK106-CM106>0,0,INDEX(IH$7:IH$45,MATCH(GI106*1000,$HR$7:$HR$45,1))),0),0)","v":7000},{"$f":"MAX(IF(GJ106>=AK$7*Load_Shape!AJ65/$C106*AK$31+(AK$32*$F106+AK$33*$H106)/$C106,IF(EL106-CN106>0,0,INDEX(II$7:II$45,MATCH(GJ106*1000,$HR$7:$HR$45,1))),0),0)","v":7000},{"$f":"MAX(IF(GK106>=AL$7*Load_Shape!AK65/$C106*AL$31+(AL$32*$F106+AL$33*$H106)/$C106,IF(EM106-CO106>0,0,INDEX(IJ$7:IJ$45,MATCH(GK106*1000,$HR$7:$HR$45,1))),0),0)","v":7000},{"$f":"MAX(IF(GL106>=AM$7*Load_Shape!AL65/$C106*AM$31+(AM$32*$F106+AM$33*$H106)/$C106,IF(EN106-CP106>0,0,INDEX(IK$7:IK$45,MATCH(GL106*1000,$HR$7:$HR$45,1))),0),0)","v":7000},{"$f":"MAX(IF(GM106>=AN$7*Load_Shape!AM65/$C106*AN$31+(AN$32*$F106+AN$33*$H106)/$C106,IF(EO106-CQ106>0,0,INDEX(IL$7:IL$45,MATCH(GM106*1000,$HR$7:$HR$45,1))),0),0)","v":7000},{"$f":"MAX(IF(GN106>=AO$7*Load_Shape!AN65/$C106*AO$31+(AO$32*$F106+AO$33*$H106)/$C106,IF(EP106-CR106>0,0,INDEX(IM$7:IM$45,MATCH(GN106*1000,$HR$7:$HR$45,1))),0),0)","v":7000},{"$f":"MAX(IF(GO106>=AP$7*Load_Shape!AO65/$C106*AP$31+(AP$32*$F106+AP$33*$H106)/$C106,IF(EQ106-CS106>0,0,INDEX(IN$7:IN$45,MATCH(GO106*1000,$HR$7:$HR$45,1))),0),0)","v":7000},{"$f":"MAX(IF(GP106>=AQ$7*Load_Shape!AP65/$C106*AQ$31+(AQ$32*$F106+AQ$33*$H106)/$C106,IF(ER106-CT106>0,0,INDEX(IO$7:IO$45,MATCH(GP106*1000,$HR$7:$HR$45,1))),0),0)","v":7000},{"$f":"MAX(IF(GQ106>=AR$7*Load_Shape!AQ65/$C106*AR$31+(AR$32*$F106+AR$33*$H106)/$C106,IF(ES106-CU106>0,0,INDEX(IP$7:IP$45,MATCH(GQ106*1000,$HR$7:$HR$45,1))),0),0)","v":7000},{"$f":"MAX(IF(GR106>=AS$7*Load_Shape!AR65/$C106*AS$31+(AS$32*$F106+AS$33*$H106)/$C106,IF(ET106-CV106>0,0,INDEX(IQ$7:IQ$45,MATCH(GR106*1000,$HR$7:$HR$45,1))),0),0)","v":7000},{"$f":"MAX(IF(GS106>=AT$7*Load_Shape!AS65/$C106*AT$31+(AT$32*$F106+AT$33*$H106)/$C106,IF(EU106-CW106>0,0,INDEX(IR$7:IR$45,MATCH(GS106*1000,$HR$7:$HR$45,1))),0),0)","v":7000},{"$f":"MAX(IF(GT106>=AU$7*Load_Shape!AT65/$C106*AU$31+(AU$32*$F106+AU$33*$H106)/$C106,IF(EV106-CX106>0,0,INDEX(IS$7:IS$45,MATCH(GT106*1000,$HR$7:$HR$45,1))),0),0)","v":7000},{"$f":"MAX(IF(GU106>=AV$7*Load_Shape!AU65/$C106*AV$31+(AV$32*$F106+AV$33*$H106)/$C106,IF(EW106-CY106>0,0,INDEX(IT$7:IT$45,MATCH(GU106*1000,$HR$7:$HR$45,1))),0),0)","v":7000},{"$f":"MAX(IF(GV106>=AW$7*Load_Shape!AV65/$C106*AW$31+(AW$32*$F106+AW$33*$H106)/$C106,IF(EX106-CZ106>0,0,INDEX(IU$7:IU$45,MATCH(GV106*1000,$HR$7:$HR$45,1))),0),0)","v":7000},{"$f":"MAX(IF(GW106>=AX$7*Load_Shape!AW65/$C106*AX$31+(AX$32*$F106+AX$33*$H106)/$C106,IF(EY106-DA106>0,0,INDEX(IV$7:IV$45,MATCH(GW106*1000,$HR$7:$HR$45,1))),0),0)","v":7000},{"$f":"MAX(IF(GX106>=AY$7*Load_Shape!AX65/$C106*AY$31+(AY$32*$F106+AY$33*$H106)/$C106,IF(EZ106-DB106>0,0,INDEX(IW$7:IW$45,MATCH(GX106*1000,$HR$7:$HR$45,1))),0),0)","v":7000},{"$f":"MAX(IF(GY106>=AZ$7*Load_Shape!AY65/$C106*AZ$31+(AZ$32*$F106+AZ$33*$H106)/$C106,IF(FA106-DC106>0,0,INDEX(IX$7:IX$45,MATCH(GY106*1000,$HR$7:$HR$45,1))),0),0)","v":7000},{"$f":"MAX(IF(GZ106>=BA$7*Load_Shape!AZ65/$C106*BA$31+(BA$32*$F106+BA$33*$H106)/$C106,IF(FB106-DD106>0,0,INDEX(IY$7:IY$45,MATCH(GZ106*1000,$HR$7:$HR$45,1))),0),0)","v":7000},{"$f":"MAX(IF(HA106>=BB$7*Load_Shape!BA65/$C106*BB$31+(BB$32*$F106+BB$33*$H106)/$C106,IF(FC106-DE106>0,0,INDEX(IZ$7:IZ$45,MATCH(HA106*1000,$HR$7:$HR$45,1))),0),0)","v":7000},{"$f":"MAX(IF(HB106>=BC$7*Load_Shape!BB65/$C106*BC$31+(BC$32*$F106+BC$33*$H106)/$C106,IF(FD106-DF106>0,0,INDEX(JA$7:JA$45,MATCH(HB106*1000,$HR$7:$HR$45,1))),0),0)","v":7000},{"$f":"MAX(IF(HC106>=BD$7*Load_Shape!BC65/$C106*BD$31+(BD$32*$F106+BD$33*$H106)/$C106,IF(FE106-DG106>0,0,INDEX(JB$7:JB$45,MATCH(HC106*1000,$HR$7:$HR$45,1))),0),0)","v":7000},{"$f":"MAX(IF(HD106>=BE$7*Load_Shape!BD65/$C106*BE$31+(BE$32*$F106+BE$33*$H106)/$C106,IF(FF106-DH106>0,0,INDEX(JC$7:JC$45,MATCH(HD106*1000,$HR$7:$HR$45,1))),0),0)","v":7000},{"$f":"MAX(IF(HE106>=BF$7*Load_Shape!BE65/$C106*BF$31+(BF$32*$F106+BF$33*$H106)/$C106,IF(FG106-DI106>0,0,INDEX(JD$7:JD$45,MATCH(HE106*1000,$HR$7:$HR$45,1))),0),0)","v":7000},{"$f":"MAX(IF(HF106>=BG$7*Load_Shape!BF65/$C106*BG$31+(BG$32*$F106+BG$33*$H106)/$C106,IF(FH106-DJ106>0,0,INDEX(JE$7:JE$45,MATCH(HF106*1000,$HR$7:$HR$45,1))),0),0)","v":7000},{"$f":"MAX(IF(HG106>=BH$7*Load_Shape!BG65/$C106*BH$31+(BH$32*$F106+BH$33*$H106)/$C106,IF(FI106-DK106>0,0,INDEX(JF$7:JF$45,MATCH(HG106*1000,$HR$7:$HR$45,1))),0),0)","v":7000},{"$f":"MAX(IF(HH106>=BI$7*Load_Shape!BH65/$C106*BI$31+(BI$32*$F106+BI$33*$H106)/$C106,IF(FJ106-DL106>0,0,INDEX(JG$7:JG$45,MATCH(HH106*1000,$HR$7:$HR$45,1))),0),0)","v":7000},{"$f":"MAX(IF(HI106>=BJ$7*Load_Shape!BI65/$C106*BJ$31+(BJ$32*$F106+BJ$33*$H106)/$C106,IF(FK106-DM106>0,0,INDEX(JH$7:JH$45,MATCH(HI106*1000,$HR$7:$HR$45,1))),0),0)","v":7000},{"$f":"MAX(IF(HJ106>=BK$7*Load_Shape!BJ65/$C106*BK$31+(BK$32*$F106+BK$33*$H106)/$C106,IF(FL106-DN106>0,0,INDEX(JI$7:JI$45,MATCH(HJ106*1000,$HR$7:$HR$45,1))),0),0)","v":7000},{"$f":"MAX(IF(HK106>=BL$7*Load_Shape!BK65/$C106*BL$31+(BL$32*$F106+BL$33*$H106)/$C106,IF(FM106-DO106>0,0,INDEX(JJ$7:JJ$45,MATCH(HK106*1000,$HR$7:$HR$45,1))),0),0)","v":7000},{"$f":"MAX(IF(HL106>=BM$7*Load_Shape!BL65/$C106*BM$31+(BM$32*$F106+BM$33*$H106)/$C106,IF(FN106-DP106>0,0,INDEX(JK$7:JK$45,MATCH(HL106*1000,$HR$7:$HR$45,1))),0),0)","v":7000},{"$f":"MAX(IF(HM106>=BN$7*Load_Shape!BM65/$C106*BN$31+(BN$32*$F106+BN$33*$H106)/$C106,IF(FO106-DQ106>0,0,INDEX(JL$7:JL$45,MATCH(HM106*1000,$HR$7:$HR$45,1))),0),0)","v":7000.0000000000073},{"$f":"MAX(IF(HN106>=BO$7*Load_Shape!BN65/$C106*BO$31+(BO$32*$F106+BO$33*$H106)/$C106,IF(FP106-DR106>0,0,INDEX(JM$7:JM$45,MATCH(HN106*1000,$HR$7:$HR$45,1))),0),0)","v":7000.0000000000073},{"$f":"MAX(IF(HO106>=BP$7*Load_Shape!BO65/$C106*BP$31+(BP$32*$F106+BP$33*$H106)/$C106,IF(FQ106-DS106>0,0,INDEX(JN$7:JN$45,MATCH(HO106*1000,$HR$7:$HR$45,1))),0),0)","v":7000.0000000000073},{"$f":"MAX(IF(HP106>=BQ$7*Load_Shape!BP65/$C106*BQ$31+(BQ$32*$F106+BQ$33*$H106)/$C106,IF(FR106-DT106>0,0,INDEX(JO$7:JO$45,MATCH(HP106*1000,$HR$7:$HR$45,1))),0),0)","v":7000.0000000000073},null,null,7000,7000,7000,7000,7000,7000,7000,7000,7000,7000,7000,7000,7000,7000,7000,7000,7000,7000,7000,7000,7000,7000,7000,7000,7000,7000,7000,7000,7000,7000,7000,7000,7000,7000,7000.0000000000073,7000.0000000000073,7000.0000000000073,7000.0000000000073,7000.0000000000073,7000.0000000000073,7000.0000000000073,7000.0000000000073,7000,7000,7000,7000,7000,7000,7000]
[3,12,31,null,3.5466634354535077E-3,3.5388127853881279E-3,3.5388127853881279E-3,3.5388127853881279E-3,3.5388127853881279E-3,1.0220037919021449E-2,7.0233345634480781E-3,1.2174303201379907E-2,1.1073098727469277E-2,8.3590198510416838E-3,3.773698326766058E-3,3.9068508236986786E-3,3.5574241135162264E-3,3.6044527954272598E-3,3.5269493838209756E-3,null,{"$f":"U$7*Load_Shape!T76/$C117+SUMPRODUCT(U$8:U$21,TRANSPOSE($F117:$S117))/$C117","v":15.146762509278659},{"$f":"V$7*Load_Shape!U76/$C117+SUMPRODUCT(V$8:V$21,TRANSPOSE($F117:$S117))/$C117","v":13.795991234082221},{"$f":"W$7*Load_Shape!V76/$C117+SUMPRODUCT(W$8:W$21,TRANSPOSE($F117:$S117))/$C117","v":14.416366982755347},{"$f":"X$7*Load_Shape!W76/$C117+SUMPRODUCT(X$8:X$21,TRANSPOSE($F117:$S117))/$C117","v":11.61225536127588},{"$f":"Y$7*Load_Shape!X76/$C117+SUMPRODUCT(Y$8:Y$21,TRANSPOSE($F117:$S117))/$C117","v":9.7969854175662938},{"$f":"Z$7*Load_Shape!Y76/$C117+SUMPRODUCT(Z$8:Z$21,TRANSPOSE($F117:$S117))/$C117","v":7.4784789513839307},{"$f":"AA$7*Load_Shape!Z76/$C117+SUMPRODUCT(AA$8:AA$21,TRANSPOSE($F117:$S117))/$C117","v":4.981404388686979},{"$f":"AB$7*Load_Shape!AA76/$C117+SUMPRODUCT(AB$8:AB$21,TRANSPOSE($F117:$S117))/$C117","v":3.6270574972595249},{"$f":"AC$7*Load_Shape!AB76/$C117+SUMPRODUCT(AC$8:AC$21,TRANSPOSE($F117:$S117))/$C117","v":1.886506085243834},{"$f":"AD$7*Load_Shape!AC76/$C117+SUMPRODUCT(AD$8:AD$21,TRANSPOSE($F117:$S117))/$C117","v":0.15411320793247896},{"$f":"AE$7*Load_Shape!AD76/$C117+SUMPRODUCT(AE$8:AE$21,TRANSPOSE($F117:$S117))/$C117","v":-1.3424979679826734},{"$f":"AF$7*Load_Shape!AE76/$C117+SUMPRODUCT(AF$8:AF$21,TRANSPOSE($F117:$S117))/$C117","v":-1.7574721321904825},{"$f":"AG$7*Load_Shape!AF76/$C117+SUMPRODUCT(AG$8:AG$21,TRANSPOSE($F117:$S117))/$C117","v":-2.2682319501104651},{"$f":"AH$7*Load_Shape!AG76/$C117+SUMPRODUCT(AH$8:AH$21,TRANSPOSE($F117:$S117))/$C117","v":-0.82032974270874703},{"$f":"AI$7*Load_Shape!AH76/$C117+SUMPRODUCT(AI$8:AI$21,TRANSPOSE($F117:$S117))/$C117","v":-1.4752863941891654},{"$f":"AJ$7*Load_Shape!AI76/$C117+SUMPRODUCT(AJ$8:AJ$21,TRANSPOSE($F117:$S117))/$C117","v":-2.522734170533905},{"$f":"AK$7*Load_Shape!AJ76/$C117+SUMPRODUCT(AK$8:AK$21,TRANSPOSE($F117:$S117))/$C117","v":-3.3928861899915006},{"$f":"AL$7*Load_Shape!AK76/$C117+SUMPRODUCT(AL$8:AL$21,TRANSPOSE($F117:$S117))/$C117","v":-4.4443543078987986},{"$f":"AM$7*Load_Shape!AL76/$C117+SUMPRODUCT(AM$8:AM$21,TRANSPOSE($F117:$S117))/$C117","v":-5.4136199414096566},{"$f":"AN$7*Load_Shape!AM76/$C117+SUMPRODUCT(AN$8:AN$21,TRANSPOSE($F117:$S117))/$C117","v":-5.3847742107519778},{"$f":"AO$7*Load_Shape!AN76/$C117+SUMPRODUCT(AO$8:AO$21,TRANSPOSE($F117:$S117))/$C117","v":-5.1684654997707788},{"$f":"AP$7*Load_Shape!AO76/$C117+SUMPRODUCT(AP$8:AP$21,TRANSPOSE($F117:$S117))/$C117","v":-4.9575672136596438},{"$f":"AQ$7*Load_Shape!AP76/$C117+SUMPRODUCT(AQ$8:AQ$21,TRANSPOSE($F117:$S117))/$C117","v":-4.7984381871061395},{"$f":"AR$7*Load_Shape!AQ76/$C117+SUMPRODUCT(AR$8:AR$21,TRANSPOSE($F117:$S117))/$C117","v":-4.6860374614492137},{"$f":"AS$7*Load_Shape!AR76/$C117+SUMPRODUCT(AS$8:AS$21,TRANSPOSE($F117:$S117))/$C117","v":-4.6056425575524713},{"$f":"AT$7*Load_Shape!AS76/$C117+SUMPRODUCT(AT$8:AT$21,TRANSPOSE($F117:$S117))/$C117","v":-4.49046573221122},{"$f":"AU$7*Load_Shape!AT76/$C117+SUMPRODUCT(AU$8:AU$21,TRANSPOSE($F117:$S117))/$C117","v":-4.2721809611484325},{"$f":"AV$7*Load_Shape!AU76/$C117+SUMPRODUCT(AV$8:AV$21,TRANSPOSE($F117:$S117))/$C117","v":-4.183933833374283},{"$f":"AW$7*Load_Shape!AV76/$C117+SUMPRODUCT(AW$8:AW$21,TRANSPOSE($F117:$S117))/$C117","v":-4.2340617200360029},{"$f":"AX$7*Load_Shape!AW76/$C117+SUMPRODUCT(AX$8:AX$21,TRANSPOSE($F117:$S117))/$C117","v":-4.0590153048086606},{"$f":"AY$7*Load_Shape!AX76/$C117+SUMPRODUCT(AY$8:AY$21,TRANSPOSE($F117:$S117))/$C117","v":-3.8483654963093628},{"$f":"AZ$7*Load_Shape!AY76/$C117+SUMPRODUCT(AZ$8:AZ$21,TRANSPOSE($F117:$S117))/$C117","v":-3.8856758841337609},{"$f":"BA$7*Load_Shape!AZ76/$C117+SUMPRODUCT(BA$8:BA$21,TRANSPOSE($F117:$S117))/$C117","v":-3.7600434423089943},{"$f":"BB$7*Load_Shape!BA76/$C117+SUMPRODUCT(BB$8:BB$21,TRANSPOSE($F117:$S117))/$C117","v":-3.57572631240755},{"$f":"BC$7*Load_Shape!BB76/$C117+SUMPRODUCT(BC$8:BC$21,TRANSPOSE($F117:$S117))/$C117","v":-3.536031936544294},{"$f":"BD$7*Load_Shape!BC76/$C117+SUMPRODUCT(BD$8:BD$21,TRANSPOSE($F117:$S117))/$C117","v":-3.4651306689712627},{"$f":"BE$7*Load_Shape!BD76/$C117+SUMPRODUCT(BE$8:BE$21,TRANSPOSE($F117:$S117))/$C117","v":-3.2282870362363347},{"$f":"BF$7*Load_Shape!BE76/$C117+SUMPRODUCT(BF$8:BF$21,TRANSPOSE($F117:$S117))/$C117","v":-2.9914803778311914},{"$f":"BG$7*Load_Shape!BF76/$C117+SUMPRODUCT(BG$8:BG$21,TRANSPOSE($F117:$S117))/$C117","v":-2.758116866893193},{"$f":"BH$7*Load_Shape!BG76/$C117+SUMPRODUCT(BH$8:BH$21,TRANSPOSE($F117:$S117))/$C117","v":-2.5300437623756409},{"$f":"BI$7*Load_Shape!BH76/$C117+SUMPRODUCT(BI$8:BI$21,TRANSPOSE($F117:$S117))/$C117","v":-2.4773831812901221},{"$f":"BJ$7*Load_Shape!BI76/$C117+SUMPRODUCT(BJ$8:BJ$21,TRANSPOSE($F117:$S117))/$C117","v":-2.2947243366643129},{"$f":"BK$7*Load_Shape!BJ76/$C117+SUMPRODUCT(BK$8:BK$21,TRANSPOSE($F117:$S117))/$C117","v":-2.2100243881994004},{"$f":"BL$7*Load_Shape!BK76/$C117+SUMPRODUCT(BL$8:BL$21,TRANSPOSE($F117:$S117))/$C117","v":-2.1299444036525728},{"$f":"BM$7*Load_Shape!BL76/$C117+SUMPRODUCT(BM$8:BM$21,TRANSPOSE($F117:$S117))/$C117","v":-1.8952632978770332},{"$f":"BN$7*Load_Shape!BM76/$C117+SUMPRODUCT(BN$8:BN$21,TRANSPOSE($F117:$S117))/$C117","v":-1.6545937515165505},{"$f":"BO$7*Load_Shape!BN76/$C117+SUMPRODUCT(BO$8:BO$21,TRANSPOSE($F117:$S117))/$C117","v":-1.4139190950642515},{"$f":"BP$7*Load_Shape!BO76/$C117+SUMPRODUCT(BP$8:BP$21,TRANSPOSE($F117:$S117))/$C117","v":-1.1732301770216012},{"$f":"BQ$7*Load_Shape!BP76/$C117+SUMPRODUCT(BQ$8:BQ$21,TRANSPOSE($F117:$S117))/$C117","v":-0.93251785553196953},null,{"$f":"INDEX(Hydro_Param!G$27:G$39,$A117)","v":1.4811159265466334},{"$f":"INDEX(Hydro_Param!H$27:H$39,$A117)","v":-0.48111592654663338},{"$f":"INDEX(Hydro_Param!M$27:M$39,$A117)","v":0.65369549671620897},{"$f":"INDEX(Hydro_Param!N$27:N$39,$A117)","v":1.3732893493127891},null,{"$f":"U117+($BS117*MAX($BU117,MIN($BV117,U117/AVERAGE(IF(OFFSET(U117,1-$B117,0,24,1)<$BU117*AVERAGE(OFFSET(U117,1-$B117,0,24,1)),OFFSET($BU117,1-$B117,0,24,1)*AVERAGE(OFFSET(U117,1-$B117,0,24,1)),IF(OFFSET(U117,1-$B117,0,24,1)>$BV117*AVERAGE(OFFSET(U117,1-$B117,0,24,1)),OFFSET($BV117,1-$B117,0,24,1)*AVERAGE(OFFSET(U117,1-$B117,0,24,1)),OFFSET(U117,1-$B117,0,24,1))))))+$BT117)*U$22*INDEX(Hydro_Param!$D$27:$D$39,$A117)/$C117/24","v":10.823807736683458},{"$f":"V117+($BS117*MAX($BU117,MIN($BV117,V117/AVERAGE(IF(OFFSET(V117,1-$B117,0,24,1)<$BU117*AVERAGE(OFFSET(V117,1-$B117,0,24,1)),OFFSET($BU117,1-$B117,0,24,1)*AVERAGE(OFFSET(V117,1-$B117,0,24,1)),IF(OFFSET(V117,1-$B117,0,24,1)>$BV117*AVERAGE(OFFSET(V117,1-$B117,0,24,1)),OFFSET($BV117,1-$B117,0,24,1)*AVERAGE(OFFSET(V117,1-$B117,0,24,1)),OFFSET(V117,1-$B117,0,24,1))))))+$BT117)*V$22*INDEX(Hydro_Param!$D$27:$D$39,$A117)/$C117/24","v":9.528625174608127},{"$f":"W117+($BS117*MAX($BU117,MIN($BV117,W117/AVERAGE(IF(OFFSET(W117,1-$B117,0,24,1)<$BU117*AVERAGE(OFFSET(W117,1-$B117,0,24,1)),OFFSET($BU117,1-$B117,0,24,1)*AVERAGE(OFFSET(W117,1-$B117,0,24,1)),IF(OFFSET(W117,1-$B117,0,24,1)>$BV117*AVERAGE(OFFSET(W117,1-$B117,0,24,1)),OFFSET($BV117,1-$B117,0,24,1)*AVERAGE(OFFSET(W117,1-$B117,0,24,1)),OFFSET(W117,1-$B117,0,24,1))))))+$BT117)*W$22*INDEX(Hydro_Param!$D$27:$D$39,$A117)/$C117/24","v":10.58720326361567},{"$f":"X117+($BS117*MAX($BU117,MIN($BV117,X117/AVERAGE(IF(OFFSET(X117,1-$B117,0,24,1)<$BU117*AVERAGE(OFFSET(X117,1-$B117,0,24,1)),OFFSET($BU117,1-$B117,0,24,1)*AVERAGE(OFFSET(X117,1-$B117,0,24,1)),IF(OFFSET(X117,1-$B117,0,24,1)>$BV117*AVERAGE(OFFSET(X117,1-$B117,0,24,1)),OFFSET($BV117,1-$B117,0,24,1)*AVERAGE(OFFSET(X117,1-$B117,0,24,1)),OFFSET(X117,1-$B117,0,24,1))))))+$BT117)*X$22*INDEX(Hydro_Param!$D$27:$D$39,$A117)/$C117/24","v":8.6060875959389431},{"$f":"Y117+($BS117*MAX($BU117,MIN($BV117,Y117/AVERAGE(IF(OFFSET(Y117,1-$B117,0,24,1)<$BU117*AVERAGE(OFFSET(Y117,1-$B117,0,24,1)),OFFSET($BU117,1-$B117,0,24,1)*AVERAGE(OFFSET(Y117,1-$B117,0,24,1)),IF(OFFSET(Y117,1-$B117,0,24,1)>$BV117*AVERAGE(OFFSET(Y117,1-$B117,0,24,1)),OFFSET($BV117,1-$B117,0,24,1)*AVERAGE(OFFSET(Y117,1-$B117,0,24,1)),OFFSET(Y117,1-$B117,0,24,1))))))+$BT117)*Y$22*INDEX(Hydro_Param!$D$27:$D$39,$A117)/$C117/24","v":7.2447506867805052},{"$f":"Z117+($BS117*MAX($BU117,MIN($BV117,Z117/AVERAGE(IF(OFFSET(Z117,1-$B117,0,24,1)<$BU117*AVERAGE(OFFSET(Z117,1-$B117,0,24,1)),OFFSET($BU117,1-$B117,0,24,1)*AVERAGE(OFFSET(Z117,1-$B117,0,24,1)),IF(OFFSET(Z117,1-$B117,0,24,1)>$BV117*AVERAGE(OFFSET(Z117,1-$B117,0,24,1)),OFFSET($BV117,1-$B117,0,24,1)*AVERAGE(OFFSET(Z117,1-$B117,0,24,1)),OFFSET(Z117,1-$B117,0,24,1))))))+$BT117)*Z$22*INDEX(Hydro_Param!$D$27:$D$39,$A117)/$C117/24","v":5.5988510181718611},{"$f":"AA117+($BS117*MAX($BU117,MIN($BV117,AA117/AVERAGE(IF(OFFSET(AA117,1-$B117,0,24,1)<$BU117*AVERAGE(OFFSET(AA117,1-$B117,0,24,1)),OFFSET($BU117,1-$B117,0,24,1)*AVERAGE(OFFSET(AA117,1-$B117,0,24,1)),IF(OFFSET(AA117,1-$B117,0,24,1)>$BV117*AVERAGE(OFFSET(AA117,1-$B117,0,24,1)),OFFSET($BV117,1-$B117,0,24,1)*AVERAGE(OFFSET(AA117,1-$B117,0,24,1)),OFFSET(AA117,1-$B117,0,24,1))))))+$BT117)*AA$22*INDEX(Hydro_Param!$D$27:$D$39,$A117)/$C117/24","v":3.1105796359372659},{"$f":"AB117+($BS117*MAX($BU117,MIN($BV117,AB117/AVERAGE(IF(OFFSET(AB117,1-$B117,0,24,1)<$BU117*AVERAGE(OFFSET(AB117,1-$B117,0,24,1)),OFFSET($BU117,1-$B117,0,24,1)*AVERAGE(OFFSET(AB117,1-$B117,0,24,1)),IF(OFFSET(AB117,1-$B117,0,24,1)>$BV117*AVERAGE(OFFSET(AB117,1-$B117,0,24,1)),OFFSET($BV117,1-$B117,0,24,1)*AVERAGE(OFFSET(AB117,1-$B117,0,24,1)),OFFSET(AB117,1-$B117,0,24,1))))))+$BT117)*AB$22*INDEX(Hydro_Param!$D$27:$D$39,$A117)/$C117/24","v":1.7562327445098118},{"$f":"AC117+($BS117*MAX($BU117,MIN($BV117,AC117/AVERAGE(IF(OFFSET(AC117,1-$B117,0,24,1)<$BU117*AVERAGE(OFFSET(AC117,1-$B117,0,24,1)),OFFSET($BU117,1-$B117,0,24,1)*AVERAGE(OFFSET(AC117,1-$B117,0,24,1)),IF(OFFSET(AC117,1-$B117,0,24,1)>$BV117*AVERAGE(OFFSET(AC117,1-$B117,0,24,1)),OFFSET($BV117,1-$B117,0,24,1)*AVERAGE(OFFSET(AC117,1-$B117,0,24,1)),OFFSET(AC117,1-$B117,0,24,1))))))+$BT117)*AC$22*INDEX(Hydro_Param!$D$27:$D$39,$A117)/$C117/24","v":1.5681332494120959E-2},{"$f":"AD117+($BS117*MAX($BU117,MIN($BV117,AD117/AVERAGE(IF(OFFSET(AD117,1-$B117,0,24,1)<$BU117*AVERAGE(OFFSET(AD117,1-$B117,0,24,1)),OFFSET($BU117,1-$B117,0,24,1)*AVERAGE(OFFSET(AD117,1-$B117,0,24,1)),IF(OFFSET(AD117,1-$B117,0,24,1)>$BV117*AVERAGE(OFFSET(AD117,1-$B117,0,24,1)),OFFSET($BV117,1-$B117,0,24,1)*AVERAGE(OFFSET(AD117,1-$B117,0,24,1)),OFFSET(AD117,1-$B117,0,24,1))))))+$BT117)*AD$22*INDEX(Hydro_Param!$D$27:$D$39,$A117)/$C117/24","v":-1.7167115448172341},{"$f":"AE117+($BS117*MAX($BU117,MIN($BV117,AE117/AVERAGE(IF(OFFSET(AE117,1-$B117,0,24,1)<$BU117*AVERAGE(OFFSET(AE117,1-$B117,0,24,1)),OFFSET($BU117,1-$B117,0,24,1)*AVERAGE(OFFSET(AE117,1-$B117,0,24,1)),IF(OFFSET(AE117,1-$B117,0,24,1)>$BV117*AVERAGE(OFFSET(AE117,1-$B117,0,24,1)),OFFSET($BV117,1-$B117,0,24,1)*AVERAGE(OFFSET(AE117,1-$B117,0,24,1)),OFFSET(AE117,1-$B117,0,24,1))))))+$BT117)*AE$22*INDEX(Hydro_Param!$D$27:$D$39,$A117)/$C117/24","v":-3.2133227207323865},{"$f":"AF117+($BS117*MAX($BU117,MIN($BV117,AF117/AVERAGE(IF(OFFSET(AF117,1-$B117,0,24,1)<$BU117*AVERAGE(OFFSET(AF117,1-$B117,0,24,1)),OFFSET($BU117,1-$B117,0,24,1)*AVERAGE(OFFSET(AF117,1-$B117,0,24,1)),IF(OFFSET(AF117,1-$B117,0,24,1)>$BV117*AVERAGE(OFFSET(AF117,1-$B117,0,24,1)),OFFSET($BV117,1-$B117,0,24,1)*AVERAGE(OFFSET(AF117,1-$B117,0,24,1)),OFFSET(AF117,1-$B117,0,24,1))))))+$BT117)*AF$22*INDEX(Hydro_Param!$D$27:$D$39,$A117)/$C117/24","v":-3.6282968849401955},{"$f":"AG117+($BS117*MAX($BU117,MIN($BV117,AG117/AVERAGE(IF(OFFSET(AG117,1-$B117,0,24,1)<$BU117*AVERAGE(OFFSET(AG117,1-$B117,0,24,1)),OFFSET($BU117,1-$B117,0,24,1)*AVERAGE(OFFSET(AG117,1-$B117,0,24,1)),IF(OFFSET(AG117,1-$B117,0,24,1)>$BV117*AVERAGE(OFFSET(AG117,1-$B117,0,24,1)),OFFSET($BV117,1-$B117,0,24,1)*AVERAGE(OFFSET(AG117,1-$B117,0,24,1)),OFFSET(AG117,1-$B117,0,24,1))))))+$BT117)*AG$22*INDEX(Hydro_Param!$D$27:$D$39,$A117)/$C117/24","v":-4.1390567028601781},{"$f":"AH117+($BS117*MAX($BU117,MIN($BV117,AH117/AVERAGE(IF(OFFSET(AH117,1-$B117,0,24,1)<$BU117*AVERAGE(OFFSET(AH117,1-$B117,0,24,1)),OFFSET($BU117,1-$B117,0,24,1)*AVERAGE(OFFSET(AH117,1-$B117,0,24,1)),IF(OFFSET(AH117,1-$B117,0,24,1)>$BV117*AVERAGE(OFFSET(AH117,1-$B117,0,24,1)),OFFSET($BV117,1-$B117,0,24,1)*AVERAGE(OFFSET(AH117,1-$B117,0,24,1)),OFFSET(AH117,1-$B117,0,24,1))))))+$BT117)*AH$22*INDEX(Hydro_Param!$D$27:$D$39,$A117)/$C117/24","v":-2.6911544954584601},{"$f":"AI117+($BS117*MAX($BU117,MIN($BV117,AI117/AVERAGE(IF(OFFSET(AI117,1-$B117,0,24,1)<$BU117*AVERAGE(OFFSET(AI117,1-$B117,0,24,1)),OFFSET($BU117,1-$B117,0,24,1)*AVERAGE(OFFSET(AI117,1-$B117,0,24,1)),IF(OFFSET(AI117,1-$B117,0,24,1)>$BV117*AVERAGE(OFFSET(AI117,1-$B117,0,24,1)),OFFSET($BV117,1-$B117,0,24,1)*AVERAGE(OFFSET(AI117,1-$B117,0,24,1)),OFFSET(AI117,1-$B117,0,24,1))))))+$BT117)*AI$22*INDEX(Hydro_Param!$D$27:$D$39,$A117)/$C117/24","v":-3.3461111469388785},{"$f":"AJ117+($BS117*MAX($BU117,MIN($BV117,AJ117/AVERAGE(IF(OFFSET(AJ117,1-$B117,0,24,1)<$BU117*AVERAGE(OFFSET(AJ117,1-$B117,0,24,1)),OFFSET($BU117,1-$B117,0,24,1)*AVERAGE(OFFSET(AJ117,1-$B117,0,24,1)),IF(OFFSET(AJ117,1-$B117,0,24,1)>$BV117*AVERAGE(OFFSET(AJ117,1-$B117,0,24,1)),OFFSET($BV117,1-$B117,0,24,1)*AVERAGE(OFFSET(AJ117,1-$B117,0,24,1)),OFFSET(AJ117,1-$B117,0,24,1))))))+$BT117)*AJ$22*INDEX(Hydro_Param!$D$27:$D$39,$A117)/$C117/24","v":-4.3935589232836181},{"$f":"AK117+($BS117*MAX($BU117,MIN($BV117,AK117/AVERAGE(IF(OFFSET(AK117,1-$B117,0,24,1)<$BU117*AVERAGE(OFFSET(AK117,1-$B117,0,24,1)),OFFSET($BU117,1-$B117,0,24,1)*AVERAGE(OFFSET(AK117,1-$B117,0,24,1)),IF(OFFSET(AK117,1-$B117,0,24,1)>$BV117*AVERAGE(OFFSET(AK117,1-$B117,0,24,1)),OFFSET($BV117,1-$B117,0,24,1)*AVERAGE(OFFSET(AK117,1-$B117,0,24,1)),OFFSET(AK117,1-$B117,0,24,1))))))+$BT117)*AK$22*INDEX(Hydro_Param!$D$27:$D$39,$A117)/$C117/24","v":-5.2637109427412136},{"$f":"AL117+($BS117*MAX($BU117,MIN($BV117,AL117/AVERAGE(IF(OFFSET(AL117,1-$B117,0,24,1)<$BU117*AVERAGE(OFFSET(AL117,1-$B117,0,24,1)),OFFSET($BU117,1-$B117,0,24,1)*AVERAGE(OFFSET(AL117,1-$B117,0,24,1)),IF(OFFSET(AL117,1-$B117,0,24,1)>$BV117*AVERAGE(OFFSET(AL117,1-$B117,0,24,1)),OFFSET($BV117,1-$B117,0,24,1)*AVERAGE(OFFSET(AL117,1-$B117,0,24,1)),OFFSET(AL117,1-$B117,0,24,1))))))+$BT117)*AL$22*INDEX(Hydro_Param!$D$27:$D$39,$A117)/$C117/24","v":-6.3151790606485116},{"$f":"AM117+($BS117*MAX($BU117,MIN($BV117,AM117/AVERAGE(IF(OFFSET(AM117,1-$B117,0,24,1)<$BU117*AVERAGE(OFFSET(AM117,1-$B117,0,24,1)),OFFSET($BU117,1-$B117,0,24,1)*AVERAGE(OFFSET(AM117,1-$B117,0,24,1)),IF(OFFSET(AM117,1-$B117,0,24,1)>$BV117*AVERAGE(OFFSET(AM117,1-$B117,0,24,1)),OFFSET($BV117,1-$B117,0,24,1)*AVERAGE(OFFSET(AM117,1-$B117,0,24,1)),OFFSET(AM117,1-$B117,0,24,1))))))+$BT117)*AM$22*INDEX(Hydro_Param!$D$27:$D$39,$A117)/$C117/24","v":-7.2844446941593697},{"$f":"AN117+($BS117*MAX($BU117,MIN($BV117,AN117/AVERAGE(IF(OFFSET(AN117,1-$B117,0,24,1)<$BU117*AVERAGE(OFFSET(AN117,1-$B117,0,24,1)),OFFSET($BU117,1-$B117,0,24,1)*AVERAGE(OFFSET(AN117,1-$B117,0,24,1)),IF(OFFSET(AN117,1-$B117,0,24,1)>$BV117*AVERAGE(OFFSET(AN117,1-$B117,0,24,1)),OFFSET($BV117,1-$B117,0,24,1)*AVERAGE(OFFSET(AN117,1-$B117,0,24,1)),OFFSET(AN117,1-$B117,0,24,1))))))+$BT117)*AN$22*INDEX(Hydro_Param!$D$27:$D$39,$A117)/$C117/24","v":-7.2555989635016909},{"$f":"AO117+($BS117*MAX($BU117,MIN($BV117,AO117/AVERAGE(IF(OFFSET(AO117,1-$B117,0,24,1)<$BU117*AVERAGE(OFFSET(AO117,1-$B117,0,24,1)),OFFSET($BU117,1-$B117,0,24,1)*AVERAGE(OFFSET(AO117,1-$B117,0,24,1)),IF(OFFSET(AO117,1-$B117,0,24,1)>$BV117*AVERAGE(OFFSET(AO117,1-$B117,0,24,1)),OFFSET($BV117,1-$B117,0,24,1)*AVERAGE(OFFSET(AO117,1-$B117,0,24,1)),OFFSET(AO117,1-$B117,0,24,1))))))+$BT117)*AO$22*INDEX(Hydro_Param!$D$27:$D$39,$A117)/$C117/24","v":-7.0392902525204919},{"$f":"AP117+($BS117*MAX($BU117,MIN($BV117,AP117/AVERAGE(IF(OFFSET(AP117,1-$B117,0,24,1)<$BU117*AVERAGE(OFFSET(AP117,1-$B117,0,24,1)),OFFSET($BU117,1-$B117,0,24,1)*AVERAGE(OFFSET(AP117,1-$B117,0,24,1)),IF(OFFSET(AP117,1-$B117,0,24,1)>$BV117*AVERAGE(OFFSET(AP117,1-$B117,0,24,1)),OFFSET($BV117,1-$B117,0,24,1)*AVERAGE(OFFSET(AP117,1-$B117,0,24,1)),OFFSET(AP117,1-$B117,0,24,1))))))+$BT117)*AP$22*INDEX(Hydro_Param!$D$27:$D$39,$A117)/$C117/24","v":-6.8283919664093569},{"$f":"AQ117+($BS117*MAX($BU117,MIN($BV117,AQ117/AVERAGE(IF(OFFSET(AQ117,1-$B117,0,24,1)<$BU117*AVERAGE(OFFSET(AQ117,1-$B117,0,24,1)),OFFSET($BU117,1-$B117,0,24,1)*AVERAGE(OFFSET(AQ117,1-$B117,0,24,1)),IF(OFFSET(AQ117,1-$B117,0,24,1)>$BV117*AVERAGE(OFFSET(AQ117,1-$B117,0,24,1)),OFFSET($BV117,1-$B117,0,24,1)*AVERAGE(OFFSET(AQ117,1-$B117,0,24,1)),OFFSET(AQ117,1-$B117,0,24,1))))))+$BT117)*AQ$22*INDEX(Hydro_Param!$D$27:$D$39,$A117)/$C117/24","v":-6.6692629398558525},{"$f":"AR117+($BS117*MAX($BU117,MIN($BV117,AR117/AVERAGE(IF(OFFSET(AR117,1-$B117,0,24,1)<$BU117*AVERAGE(OFFSET(AR117,1-$B117,0,24,1)),OFFSET($BU117,1-$B117,0,24,1)*AVERAGE(OFFSET(AR117,1-$B117,0,24,1)),IF(OFFSET(AR117,1-$B117,0,24,1)>$BV117*AVERAGE(OFFSET(AR117,1-$B117,0,24,1)),OFFSET($BV117,1-$B117,0,24,1)*AVERAGE(OFFSET(AR117,1-$B117,0,24,1)),OFFSET(AR117,1-$B117,0,24,1))))))+$BT117)*AR$22*INDEX(Hydro_Param!$D$27:$D$39,$A117)/$C117/24","v":-6.5568622141989268},{"$f":"AS117+($BS117*MAX($BU117,MIN($BV117,AS117/AVERAGE(IF(OFFSET(AS117,1-$B117,0,24,1)<$BU117*AVERAGE(OFFSET(AS117,1-$B117,0,24,1)),OFFSET($BU117,1-$B117,0,24,1)*AVERAGE(OFFSET(AS117,1-$B117,0,24,1)),IF(OFFSET(AS117,1-$B117,0,24,1)>$BV117*AVERAGE(OFFSET(AS117,1-$B117,0,24,1)),OFFSET($BV117,1-$B117,0,24,1)*AVERAGE(OFFSET(AS117,1-$B117,0,24,1)),OFFSET(AS117,1-$B117,0,24,1))))))+$BT117)*AS$22*INDEX(Hydro_Param!$D$27:$D$39,$A117)/$C117/24","v":-6.4764673103021844},{"$f":"AT117+($BS117*MAX($BU117,MIN($BV117,AT117/AVERAGE(IF(OFFSET(AT117,1-$B117,0,24,1)<$BU117*AVERAGE(OFFSET(AT117,1-$B117,0,24,1)),OFFSET($BU117,1-$B117,0,24,1)*AVERAGE(OFFSET(AT117,1-$B117,0,24,1)),IF(OFFSET(AT117,1-$B117,0,24,1)>$BV117*AVERAGE(OFFSET(AT117,1-$B117,0,24,1)),OFFSET($BV117,1-$B117,0,24,1)*AVERAGE(OFFSET(AT117,1-$B117,0,24,1)),OFFSET(AT117,1-$B117,0,24,1))))))+$BT117)*AT$22*INDEX(Hydro_Param!$D$27:$D$39,$A117)/$C117/24","v":-6.3612904849609331},{"$f":"AU117+($BS117*MAX($BU117,MIN($BV117,AU117/AVERAGE(IF(OFFSET(AU117,1-$B117,0,24,1)<$BU117*AVERAGE(OFFSET(AU117,1-$B117,0,24,1)),OFFSET($BU117,1-$B117,0,24,1)*AVERAGE(OFFSET(AU117,1-$B117,0,24,1)),IF(OFFSET(AU117,1-$B117,0,24,1)>$BV117*AVERAGE(OFFSET(AU117,1-$B117,0,24,1)),OFFSET($BV117,1-$B117,0,24,1)*AVERAGE(OFFSET(AU117,1-$B117,0,24,1)),OFFSET(AU117,1-$B117,0,24,1))))))+$BT117)*AU$22*INDEX(Hydro_Param!$D$27:$D$39,$A117)/$C117/24","v":-6.1430057138981455},{"$f":"AV117+($BS117*MAX($BU117,MIN($BV117,AV117/AVERAGE(IF(OFFSET(AV117,1-$B117,0,24,1)<$BU117*AVERAGE(OFFSET(AV117,1-$B117,0,24,1)),OFFSET($BU117,1-$B117,0,24,1)*AVERAGE(OFFSET(AV117,1-$B117,0,24,1)),IF(OFFSET(AV117,1-$B117,0,24,1)>$BV117*AVERAGE(OFFSET(AV117,1-$B117,0,24,1)),OFFSET($BV117,1-$B117,0,24,1)*AVERAGE(OFFSET(AV117,1-$B117,0,24,1)),OFFSET(AV117,1-$B117,0,24,1))))))+$BT117)*AV$22*INDEX(Hydro_Param!$D$27:$D$39,$A117)/$C117/24","v":-6.0547585861239961},{"$f":"AW117+($BS117*MAX($BU117,MIN($BV117,AW117/AVERAGE(IF(OFFSET(AW117,1-$B117,0,24,1)<$BU117*AVERAGE(OFFSET(AW117,1-$B117,0,24,1)),OFFSET($BU117,1-$B117,0,24,1)*AVERAGE(OFFSET(AW117,1-$B117,0,24,1)),IF(OFFSET(AW117,1-$B117,0,24,1)>$BV117*AVERAGE(OFFSET(AW117,1-$B117,0,24,1)),OFFSET($BV117,1-$B117,0,24,1)*AVERAGE(OFFSET(AW117,1-$B117,0,24,1)),OFFSET(AW117,1-$B117,0,24,1))))))+$BT117)*AW$22*INDEX(Hydro_Param!$D$27:$D$39,$A117)/$C117/24","v":-6.1048864727857159},{"$f":"AX117+($BS117*MAX($BU117,MIN($BV117,AX117/AVERAGE(IF(OFFSET(AX117,1-$B117,0,24,1)<$BU117*AVERAGE(OFFSET(AX117,1-$B117,0,24,1)),OFFSET($BU117,1-$B117,0,24,1)*AVERAGE(OFFSET(AX117,1-$B117,0,24,1)),IF(OFFSET(AX117,1-$B117,0,24,1)>$BV117*AVERAGE(OFFSET(AX117,1-$B117,0,24,1)),OFFSET($BV117,1-$B117,0,24,1)*AVERAGE(OFFSET(AX117,1-$B117,0,24,1)),OFFSET(AX117,1-$B117,0,24,1))))))+$BT117)*AX$22*INDEX(Hydro_Param!$D$27:$D$39,$A117)/$C117/24","v":-5.9298400575583736},{"$f":"AY117+($BS117*MAX($BU117,MIN($BV117,AY117/AVERAGE(IF(OFFSET(AY117,1-$B117,0,24,1)<$BU117*AVERAGE(OFFSET(AY117,1-$B117,0,24,1)),OFFSET($BU117,1-$B117,0,24,1)*AVERAGE(OFFSET(AY117,1-$B117,0,24,1)),IF(OFFSET(AY117,1-$B117,0,24,1)>$BV117*AVERAGE(OFFSET(AY117,1-$B117,0,24,1)),OFFSET($BV117,1-$B117,0,24,1)*AVERAGE(OFFSET(AY117,1-$B117,0,24,1)),OFFSET(AY117,1-$B117,0,24,1))))))+$BT117)*AY$22*INDEX(Hydro_Param!$D$27:$D$39,$A117)/$C117/24","v":-5.7191902490590758},{"$f":"AZ117+($BS117*MAX($BU117,MIN($BV117,AZ117/AVERAGE(IF(OFFSET(AZ117,1-$B117,0,24,1)<$BU117*AVERAGE(OFFSET(AZ117,1-$B117,0,24,1)),OFFSET($BU117,1-$B117,0,24,1)*AVERAGE(OFFSET(AZ117,1-$B117,0,24,1)),IF(OFFSET(AZ117,1-$B117,0,24,1)>$BV117*AVERAGE(OFFSET(AZ117,1-$B117,0,24,1)),OFFSET($BV117,1-$B117,0,24,1)*AVERAGE(OFFSET(AZ117,1-$B117,0,24,1)),OFFSET(AZ117,1-$B117,0,24,1))))))+$BT117)*AZ$22*INDEX(Hydro_Param!$D$27:$D$39,$A117)/$C117/24","v":-5.7565006368834739},{"$f":"BA117+($BS117*MAX($BU117,MIN($BV117,BA117/AVERAGE(IF(OFFSET(BA117,1-$B117,0,24,1)<$BU117*AVERAGE(OFFSET(BA117,1-$B117,0,24,1)),OFFSET($BU117,1-$B117,0,24,1)*AVERAGE(OFFSET(BA117,1-$B117,0,24,1)),IF(OFFSET(BA117,1-$B117,0,24,1)>$BV117*AVERAGE(OFFSET(BA117,1-$B117,0,24,1)),OFFSET($BV117,1-$B117,0,24,1)*AVERAGE(OFFSET(BA117,1-$B117,0,24,1)),OFFSET(BA117,1-$B117,0,24,1))))))+$BT117)*BA$22*INDEX(Hydro_Param!$D$27:$D$39,$A117)/$C117/24","v":-5.6308681950587074},{"$f":"BB117+($BS117*MAX($BU117,MIN($BV117,BB117/AVERAGE(IF(OFFSET(BB117,1-$B117,0,24,1)<$BU117*AVERAGE(OFFSET(BB117,1-$B117,0,24,1)),OFFSET($BU117,1-$B117,0,24,1)*AVERAGE(OFFSET(BB117,1-$B117,0,24,1)),IF(OFFSET(BB117,1-$B117,0,24,1)>$BV117*AVERAGE(OFFSET(BB117,1-$B117,0,24,1)),OFFSET($BV117,1-$B117,0,24,1)*AVERAGE(OFFSET(BB117,1-$B117,0,24,1)),OFFSET(BB117,1-$B117,0,24,1))))))+$BT117)*BB$22*INDEX(Hydro_Param!$D$27:$D$39,$A117)/$C117/24","v":-5.4465510651572631},{"$f":"BC117+($BS117*MAX($BU117,MIN($BV117,BC117/AVERAGE(IF(OFFSET(BC117,1-$B117,0,24,1)<$BU117*AVERAGE(OFFSET(BC117,1-$B117,0,24,1)),OFFSET($BU117,1-$B117,0,24,1)*AVERAGE(OFFSET(BC117,1-$B117,0,24,1)),IF(OFFSET(BC117,1-$B117,0,24,1)>$BV117*AVERAGE(OFFSET(BC117,1-$B117,0,24,1)),OFFSET($BV117,1-$B117,0,24,1)*AVERAGE(OFFSET(BC117,1-$B117,0,24,1)),OFFSET(BC117,1-$B117,0,24,1))))))+$BT117)*BC$22*INDEX(Hydro_Param!$D$27:$D$39,$A117)/$C117/24","v":-5.4068566892940071},{"$f":"BD117+($BS117*MAX($BU117,MIN($BV117,BD117/AVERAGE(IF(OFFSET(BD117,1-$B117,0,24,1)<$BU117*AVERAGE(OFFSET(BD117,1-$B117,0,24,1)),OFFSET($BU117,1-$B117,0,24,1)*AVERAGE(OFFSET(BD117,1-$B117,0,24,1)),IF(OFFSET(BD117,1-$B117,0,24,1)>$BV117*AVERAGE(OFFSET(BD117,1-$B117,0,24,1)),OFFSET($BV117,1-$B117,0,24,1)*AVERAGE(OFFSET(BD117,1-$B117,0,24,1)),OFFSET(BD117,1-$B117,0,24,1))))))+$BT117)*BD$22*INDEX(Hydro_Param!$D$27:$D$39,$A117)/$C117/24","v":-5.3359554217209757},{"$f":"BE117+($BS117*MAX($BU117,MIN($BV117,BE117/AVERAGE(IF(OFFSET(BE117,1-$B117,0,24,1)<$BU117*AVERAGE(OFFSET(BE117,1-$B117,0,24,1)),OFFSET($BU117,1-$B117,0,24,1)*AVERAGE(OFFSET(BE117,1-$B117,0,24,1)),IF(OFFSET(BE117,1-$B117,0,24,1)>$BV117*AVERAGE(OFFSET(BE117,1-$B117,0,24,1)),OFFSET($BV117,1-$B117,0,24,1)*AVERAGE(OFFSET(BE117,1-$B117,0,24,1)),OFFSET(BE117,1-$B117,0,24,1))))))+$BT117)*BE$22*INDEX(Hydro_Param!$D$27:$D$39,$A117)/$C117/24","v":-5.0991117889860478},{"$f":"BF117+($BS117*MAX($BU117,MIN($BV117,BF117/AVERAGE(IF(OFFSET(BF117,1-$B117,0,24,1)<$BU117*AVERAGE(OFFSET(BF117,1-$B117,0,24,1)),OFFSET($BU117,1-$B117,0,24,1)*AVERAGE(OFFSET(BF117,1-$B117,0,24,1)),IF(OFFSET(BF117,1-$B117,0,24,1)>$BV117*AVERAGE(OFFSET(BF117,1-$B117,0,24,1)),OFFSET($BV117,1-$B117,0,24,1)*AVERAGE(OFFSET(BF117,1-$B117,0,24,1)),OFFSET(BF117,1-$B117,0,24,1))))))+$BT117)*BF$22*INDEX(Hydro_Param!$D$27:$D$39,$A117)/$C117/24","v":-4.8623051305809044},{"$f":"BG117+($BS117*MAX($BU117,MIN($BV117,BG117/AVERAGE(IF(OFFSET(BG117,1-$B117,0,24,1)<$BU117*AVERAGE(OFFSET(BG117,1-$B117,0,24,1)),OFFSET($BU117,1-$B117,0,24,1)*AVERAGE(OFFSET(BG117,1-$B117,0,24,1)),IF(OFFSET(BG117,1-$B117,0,24,1)>$BV117*AVERAGE(OFFSET(BG117,1-$B117,0,24,1)),OFFSET($BV117,1-$B117,0,24,1)*AVERAGE(OFFSET(BG117,1-$B117,0,24,1)),OFFSET(BG117,1-$B117,0,24,1))))))+$BT117)*BG$22*INDEX(Hydro_Param!$D$27:$D$39,$A117)/$C117/24","v":-4.6289416196429061},{"$f":"BH117+($BS117*MAX($BU117,MIN($BV117,BH117/AVERAGE(IF(OFFSET(BH117,1-$B117,0,24,1)<$BU117*AVERAGE(OFFSET(BH117,1-$B117,0,24,1)),OFFSET($BU117,1-$B117,0,24,1)*AVERAGE(OFFSET(BH117,1-$B117,0,24,1)),IF(OFFSET(BH117,1-$B117,0,24,1)>$BV117*AVERAGE(OFFSET(BH117,1-$B117,0,24,1)),OFFSET($BV117,1-$B117,0,24,1)*AVERAGE(OFFSET(BH117,1-$B117,0,24,1)),OFFSET(BH117,1-$B117,0,24,1))))))+$BT117)*BH$22*INDEX(Hydro_Param!$D$27:$D$39,$A117)/$C117/24","v":-4.4008685151253539},{"$f":"BI117+($BS117*MAX($BU117,MIN($BV117,BI117/AVERAGE(IF(OFFSET(BI117,1-$B117,0,24,1)<$BU117*AVERAGE(OFFSET(BI117,1-$B117,0,24,1)),OFFSET($BU117,1-$B117,0,24,1)*AVERAGE(OFFSET(BI117,1-$B117,0,24,1)),IF(OFFSET(BI117,1-$B117,0,24,1)>$BV117*AVERAGE(OFFSET(BI117,1-$B117,0,24,1)),OFFSET($BV117,1-$B117,0,24,1)*AVERAGE(OFFSET(BI117,1-$B117,0,24,1)),OFFSET(BI117,1-$B117,0,24,1))))))+$BT117)*BI$22*INDEX(Hydro_Param!$D$27:$D$39,$A117)/$C117/24","v":-4.3482079340398352},{"$f":"BJ117+($BS117*MAX($BU117,MIN($BV117,BJ117/AVERAGE(IF(OFFSET(BJ117,1-$B117,0,24,1)<$BU117*AVERAGE(OFFSET(BJ117,1-$B117,0,24,1)),OFFSET($BU117,1-$B117,0,24,1)*AVERAGE(OFFSET(BJ117,1-$B117,0,24,1)),IF(OFFSET(BJ117,1-$B117,0,24,1)>$BV117*AVERAGE(OFFSET(BJ117,1-$B117,0,24,1)),OFFSET($BV117,1-$B117,0,24,1)*AVERAGE(OFFSET(BJ117,1-$B117,0,24,1)),OFFSET(BJ117,1-$B117,0,24,1))))))+$BT117)*BJ$22*INDEX(Hydro_Param!$D$27:$D$39,$A117)/$C117/24","v":-4.1655490894140259},{"$f":"BK117+($BS117*MAX($BU117,MIN($BV117,BK117/AVERAGE(IF(OFFSET(BK117,1-$B117,0,24,1)<$BU117*AVERAGE(OFFSET(BK117,1-$B117,0,24,1)),OFFSET($BU117,1-$B117,0,24,1)*AVERAGE(OFFSET(BK117,1-$B117,0,24,1)),IF(OFFSET(BK117,1-$B117,0,24,1)>$BV117*AVERAGE(OFFSET(BK117,1-$B117,0,24,1)),OFFSET($BV117,1-$B117,0,24,1)*AVERAGE(OFFSET(BK117,1-$B117,0,24,1)),OFFSET(BK117,1-$B117,0,24,1))))))+$BT117)*BK$22*INDEX(Hydro_Param!$D$27:$D$39,$A117)/$C117/24","v":-4.0808491409491134},{"$f":"BL117+($BS117*MAX($BU117,MIN($BV117,BL117/AVERAGE(IF(OFFSET(BL117,1-$B117,0,24,1)<$BU117*AVERAGE(OFFSET(BL117,1-$B117,0,24,1)),OFFSET($BU117,1-$B117,0,24,1)*AVERAGE(OFFSET(BL117,1-$B117,0,24,1)),IF(OFFSET(BL117,1-$B117,0,24,1)>$BV117*AVERAGE(OFFSET(BL117,1-$B117,0,24,1)),OFFSET($BV117,1-$B117,0,24,1)*AVERAGE(OFFSET(BL117,1-$B117,0,24,1)),OFFSET(BL117,1-$B117,0,24,1))))))+$BT117)*BL$22*INDEX(Hydro_Param!$D$27:$D$39,$A117)/$C117/24","v":-4.0007691564022858},{"$f":"BM117+($BS117*MAX($BU117,MIN($BV117,BM117/AVERAGE(IF(OFFSET(BM117,1-$B117,0,24,1)<$BU117*AVERAGE(OFFSET(BM117,1-$B117,0,24,1)),OFFSET($BU117,1-$B117,0,24,1)*AVERAGE(OFFSET(BM117,1-$B117,0,24,1)),IF(OFFSET(BM117,1-$B117,0,24,1)>$BV117*AVERAGE(OFFSET(BM117,1-$B117,0,24,1)),OFFSET($BV117,1-$B117,0,24,1)*AVERAGE(OFFSET(BM117,1-$B117,0,24,1)),OFFSET(BM117,1-$B117,0,24,1))))))+$BT117)*BM$22*INDEX(Hydro_Param!$D$27:$D$39,$A117)/$C117/24","v":-3.7660880506267462},{"$f":"BN117+($BS117*MAX($BU117,MIN($BV117,BN117/AVERAGE(IF(OFFSET(BN117,1-$B117,0,24,1)<$BU117*AVERAGE(OFFSET(BN117,1-$B117,0,24,1)),OFFSET($BU117,1-$B117,0,24,1)*AVERAGE(OFFSET(BN117,1-$B117,0,24,1)),IF(OFFSET(BN117,1-$B117,0,24,1)>$BV117*AVERAGE(OFFSET(BN117,1-$B117,0,24,1)),OFFSET($BV117,1-$B117,0,24,1)*AVERAGE(OFFSET(BN117,1-$B117,0,24,1)),OFFSET(BN117,1-$B117,0,24,1))))))+$BT117)*BN$22*INDEX(Hydro_Param!$D$27:$D$39,$A117)/$C117/24","v":-3.5254185042662636},{"$f":"BO117+($BS117*MAX($BU117,MIN($BV117,BO117/AVERAGE(IF(OFFSET(BO117,1-$B117,0,24,1)<$BU117*AVERAGE(OFFSET(BO117,1-$B117,0,24,1)),OFFSET($BU117,1-$B117,0,24,1)*AVERAGE(OFFSET(BO117,1-$B117,0,24,1)),IF(OFFSET(BO117,1-$B117,0,24,1)>$BV117*AVERAGE(OFFSET(BO117,1-$B117,0,24,1)),OFFSET($BV117,1-$B117,0,24,1)*AVERAGE(OFFSET(BO117,1-$B117,0,24,1)),OFFSET(BO117,1-$B117,0,24,1))))))+$BT117)*BO$22*INDEX(Hydro_Param!$D$27:$D$39,$A117)/$C117/24","v":-3.2847438478139646},{"$f":"BP117+($BS117*MAX($BU117,MIN($BV117,BP117/AVERAGE(IF(OFFSET(BP117,1-$B117,0,24,1)<$BU117*AVERAGE(OFFSET(BP117,1-$B117,0,24,1)),OFFSET($BU117,1-$B117,0,24,1)*AVERAGE(OFFSET(BP117,1-$B117,0,24,1)),IF(OFFSET(BP117,1-$B117,0,24,1)>$BV117*AVERAGE(OFFSET(BP117,1-$B117,0,24,1)),OFFSET($BV117,1-$B117,0,24,1)*AVERAGE(OFFSET(BP117,1-$B117,0,24,1)),OFFSET(BP117,1-$B117,0,24,1))))))+$BT117)*BP$22*INDEX(Hydro_Param!$D$27:$D$39,$A117)/$C117/24","v":-3.0440549297713142},{"$f":"BQ117+($BS117*MAX($BU117,MIN($BV117,BQ117/AVERAGE(IF(OFFSET(BQ117,1-$B117,0,24,1)<$BU117*AVERAGE(OFFSET(BQ117,1-$B117,0,24,1)),OFFSET($BU117,1-$B117,0,24,1)*AVERAGE(OFFSET(BQ117,1-$B117,0,24,1)),IF(OFFSET(BQ117,1-$B117,0,24,1)>$BV117*AVERAGE(OFFSET(BQ117,1-$B117,0,24,1)),OFFSET($BV117,1-$B117,0,24,1)*AVERAGE(OFFSET(BQ117,1-$B117,0,24,1)),OFFSET(BQ117,1-$B117,0,24,1))))))+$BT117)*BQ$22*INDEX(Hydro_Param!$D$27:$D$39,$A117)/$C117/24","v":-2.8033426082816826},null,{"$f":"MAX(MIN(U$7*Load_Shape!T76/$C117*U$31+(U$32*$G117+U$33*$H117)/$C117-BX117,$ED$51/1000),0)+BX117","v":10.823807736683458},{"$f":"MAX(MIN(V$7*Load_Shape!U76/$C117*V$31+(V$32*$G117+V$33*$H117)/$C117-BY117,$ED$51/1000),0)+BY117","v":9.528625174608127},{"$f":"MAX(MIN(W$7*Load_Shape!V76/$C117*W$31+(W$32*$G117+W$33*$H117)/$C117-BZ117,$ED$51/1000),0)+BZ117","v":10.58720326361567},{"$f":"MAX(MIN(X$7*Load_Shape!W76/$C117*X$31+(X$32*$G117+X$33*$H117)/$C117-CA117,$ED$51/1000),0)+CA117","v":8.6060875959389431},{"$f":"MAX(MIN(Y$7*Load_Shape!X76/$C117*Y$31+(Y$32*$G117+Y$33*$H117)/$C117-CB117,$ED$51/1000),0)+CB117","v":7.2447506867805052},{"$f":"MAX(MIN(Z$7*Load_Shape!Y76/$C117*Z$31+(Z$32*$G117+Z$33*$H117)/$C117-CC117,$ED$51/1000),0)+CC117","v":5.5988510181718611},{"$f":"MAX(MIN(AA$7*Load_Shape!Z76/$C117*AA$31+(AA$32*$G117+AA$33*$H117)/$C117-CD117,$ED$51/1000),0)+CD117","v":4.3469328532107916},{"$f":"MAX(MIN(AB$7*Load_Shape!AA76/$C117*AB$31+(AB$32*$G117+AB$33*$H117)/$C117-CE117,$ED$51/1000),0)+CE117","v":4.3411130411657961},{"$f":"MAX(MIN(AC$7*Load_Shape!AB76/$C117*AC$31+(AC$32*$G117+AC$33*$H117)/$C117-CF117,$ED$51/1000),0)+CF117","v":4.3459125344945129},{"$f":"MAX(MIN(AD$7*Load_Shape!AC76/$C117*AD$31+(AD$32*$G117+AD$33*$H117)/$C117-CG117,$ED$51/1000),0)+CG117","v":4.3549513217074391},{"$f":"MAX(MIN(AE$7*Load_Shape!AD76/$C117*AE$31+(AE$32*$G117+AE$33*$H117)/$C117-CH117,$ED$51/1000),0)+CH117","v":4.3928748807108455},{"$f":"MAX(MIN(AF$7*Load_Shape!AE76/$C117*AF$31+(AF$32*$G117+AF$33*$H117)/$C117-CI117,$ED$51/1000),0)+CI117","v":4.4211691735705854},{"$f":"MAX(MIN(AG$7*Load_Shape!AF76/$C117*AG$31+(AG$32*$G117+AG$33*$H117)/$C117-CJ117,$ED$51/1000),0)+CJ117","v":4.4461045983587288},{"$f":"MAX(MIN(AH$7*Load_Shape!AG76/$C117*AH$31+(AH$32*$G117+AH$33*$H117)/$C117-CK117,$ED$51/1000),0)+CK117","v":4.4776060223259009},{"$f":"MAX(MIN(AI$7*Load_Shape!AH76/$C117*AI$31+(AI$32*$G117+AI$33*$H117)/$C117-CL117,$ED$51/1000),0)+CL117","v":4.5043669168254663},{"$f":"MAX(MIN(AJ$7*Load_Shape!AI76/$C117*AJ$31+(AJ$32*$G117+AJ$33*$H117)/$C117-CM117,$ED$51/1000),0)+CM117","v":4.5111743920551701},{"$f":"MAX(MIN(AK$7*Load_Shape!AJ76/$C117*AK$31+(AK$32*$G117+AK$33*$H117)/$C117-CN117,$ED$51/1000),0)+CN117","v":4.5186243701682036},{"$f":"MAX(MIN(AL$7*Load_Shape!AK76/$C117*AL$31+(AL$32*$G117+AL$33*$H117)/$C117-CO117,$ED$51/1000),0)+CO117","v":4.5268251614393575},{"$f":"MAX(MIN(AM$7*Load_Shape!AL76/$C117*AM$31+(AM$32*$G117+AM$33*$H117)/$C117-CP117,$ED$51/1000),0)+CP117","v":4.5359096429724763},{"$f":"MAX(MIN(AN$7*Load_Shape!AM76/$C117*AN$31+(AN$32*$G117+AN$33*$H117)/$C117-CQ117,$ED$51/1000),0)+CQ117","v":4.5662244365066043},{"$f":"MAX(MIN(AO$7*Load_Shape!AN76/$C117*AO$31+(AO$32*$G117+AO$33*$H117)/$C117-CR117,$ED$51/1000),0)+CR117","v":4.5966942694291602},{"$f":"MAX(MIN(AP$7*Load_Shape!AO76/$C117*AP$31+(AP$32*$G117+AP$33*$H117)/$C117-CS117,$ED$51/1000),0)+CS117","v":4.6273200275106978},{"$f":"MAX(MIN(AQ$7*Load_Shape!AP76/$C117*AQ$31+(AQ$32*$G117+AQ$33*$H117)/$C117-CT117,$ED$51/1000),0)+CT117","v":4.6581026019088574},{"$f":"MAX(MIN(AR$7*Load_Shape!AQ76/$C117*AR$31+(AR$32*$G117+AR$33*$H117)/$C117-CU117,$ED$51/1000),0)+CU117","v":4.6890428892022653},{"$f":"MAX(MIN(AS$7*Load_Shape!AR76/$C117*AS$31+(AS$32*$G117+AS$33*$H117)/$C117-CV117,$ED$51/1000),0)+CV117","v":4.720141791424644},{"$f":"MAX(MIN(AT$7*Load_Shape!AS76/$C117*AT$31+(AT$32*$G117+AT$33*$H117)/$C117-CW117,$ED$51/1000),0)+CW117","v":4.7514002160991309},{"$f":"MAX(MIN(AU$7*Load_Shape!AT76/$C117*AU$31+(AU$32*$G117+AU$33*$H117)/$C117-CX117,$ED$51/1000),0)+CX117","v":4.7828190762728218},{"$f":"MAX(MIN(AV$7*Load_Shape!AU76/$C117*AV$31+(AV$32*$G117+AV$33*$H117)/$C117-CY117,$ED$51/1000),0)+CY117","v":4.8143992905515516},{"$f":"MAX(MIN(AW$7*Load_Shape!AV76/$C117*AW$31+(AW$32*$G117+AW$33*$H117)/$C117-CZ117,$ED$51/1000),0)+CZ117","v":4.8461417831348745},{"$f":"MAX(MIN(AX$7*Load_Shape!AW76/$C117*AX$31+(AX$32*$G117+AX$33*$H117)/$C117-DA117,$ED$51/1000),0)+DA117","v":4.8780474838512751},{"$f":"MAX(MIN(AY$7*Load_Shape!AX76/$C117*AY$31+(AY$32*$G117+AY$33*$H117)/$C117-DB117,$ED$51/1000),0)+DB117","v":4.9101173281936097},{"$f":"MAX(MIN(AZ$7*Load_Shape!AY76/$C117*AZ$31+(AZ$32*$G117+AZ$33*$H117)/$C117-DC117,$ED$51/1000),0)+DC117","v":4.9423522573547869},{"$f":"MAX(MIN(BA$7*Load_Shape!AZ76/$C117*BA$31+(BA$32*$G117+BA$33*$H117)/$C117-DD117,$ED$51/1000),0)+DD117","v":4.974753218263646},{"$f":"MAX(MIN(BB$7*Load_Shape!BA76/$C117*BB$31+(BB$32*$G117+BB$33*$H117)/$C117-DE117,$ED$51/1000),0)+DE117","v":5.0073211636210919},{"$f":"MAX(MIN(BC$7*Load_Shape!BB76/$C117*BC$31+(BC$32*$G117+BC$33*$H117)/$C117-DF117,$ED$51/1000),0)+DF117","v":5.0400570519364463},{"$f":"MAX(MIN(BD$7*Load_Shape!BC76/$C117*BD$31+(BD$32*$G117+BD$33*$H117)/$C117-DG117,$ED$51/1000),0)+DG117","v":5.0729618475640512},{"$f":"MAX(MIN(BE$7*Load_Shape!BD76/$C117*BE$31+(BE$32*$G117+BE$33*$H117)/$C117-DH117,$ED$51/1000),0)+DH117","v":5.1060365207400791},{"$f":"MAX(MIN(BF$7*Load_Shape!BE76/$C117*BF$31+(BF$32*$G117+BF$33*$H117)/$C117-DI117,$ED$51/1000),0)+DI117","v":5.1392820476196048},{"$f":"MAX(MIN(BG$7*Load_Shape!BF76/$C117*BG$31+(BG$32*$G117+BG$33*$H117)/$C117-DJ117,$ED$51/1000),0)+DJ117","v":5.1726994103138955},{"$f":"MAX(MIN(BH$7*Load_Shape!BG76/$C117*BH$31+(BH$32*$G117+BH$33*$H117)/$C117-DK117,$ED$51/1000),0)+DK117","v":5.2062895969279621},{"$f":"MAX(MIN(BI$7*Load_Shape!BH76/$C117*BI$31+(BI$32*$G117+BI$33*$H117)/$C117-DL117,$ED$51/1000),0)+DL117","v":5.2400536015983326},{"$f":"MAX(MIN(BJ$7*Load_Shape!BI76/$C117*BJ$31+(BJ$32*$G117+BJ$33*$H117)/$C117-DM117,$ED$51/1000),0)+DM117","v":5.2739924245310617},{"$f":"MAX(MIN(BK$7*Load_Shape!BJ76/$C117*BK$31+(BK$32*$G117+BK$33*$H117)/$C117-DN117,$ED$51/1000),0)+DN117","v":5.3081070720400154},{"$f":"MAX(MIN(BL$7*Load_Shape!BK76/$C117*BL$31+(BL$32*$G117+BL$33*$H117)/$C117-DO117,$ED$51/1000),0)+DO117","v":5.3423985565853682},{"$f":"MAX(MIN(BM$7*Load_Shape!BL76/$C117*BM$31+(BM$32*$G117+BM$33*$H117)/$C117-DP117,$ED$51/1000),0)+DP117","v":5.3768678968123735},{"$f":"MAX(MIN(BN$7*Load_Shape!BM76/$C117*BN$31+(BN$32*$G117+BN$33*$H117)/$C117-DQ117,$ED$51/1000),0)+DQ117","v":5.411516117590355},{"$f":"MAX(MIN(BO$7*Load_Shape!BN76/$C117*BO$31+(BO$32*$G117+BO$33*$H117)/$C117-DR117,$ED$51/1000),0)+DR117","v":5.4463442500519745},{"$f":"MAX(MIN(BP$7*Load_Shape!BO76/$C117*BP$31+(BP$32*$G117+BP$33*$H117)/$C117-DS117,$ED$51/1000),0)+DS117","v":5.4813533316327421},{"$f":"MAX(MIN(BQ$7*Load_Shape!BP76/$C117*BQ$31+(BQ$32*$G117+BQ$33*$H117)/$C117-DT117,$ED$51/1000),0)+DT117","v":5.5165444061107705},null,{"$f":"DV117+IF(INDEX(FT$13:FT$24,$A117)>0,INDEX(FT$43:FT$54,$A117)*MAX(0,Load_Shape!T76*U$7/$C117*U$31+(U$32*$G117+U$33*$H117)/$C117-DV117)/INDEX(FT$13:FT$24,$A117))+IF(INDEX(FT$28:FT$39,$A117)>0,INDEX(FT$43:FT$54,$A117)*FT$9*MIN(0,Load_Shape!T76*U$7/$C117*U$31+(U$32*$G117+U$33*$H117)/$C117-DV117)/INDEX(FT$28:FT$39,$A117))","v":10.823807736683458},{"$f":"DW117+IF(INDEX(FU$13:FU$24,$A117)>0,INDEX(FU$43:FU$54,$A117)*MAX(0,Load_Shape!U76*V$7/$C117*V$31+(V$32*$G117+V$33*$H117)/$C117-DW117)/INDEX(FU$13:FU$24,$A117))+IF(INDEX(FU$28:FU$39,$A117)>0,INDEX(FU$43:FU$54,$A117)*FU$9*MIN(0,Load_Shape!U76*V$7/$C117*V$31+(V$32*$G117+V$33*$H117)/$C117-DW117)/INDEX(FU$28:FU$39,$A117))","v":9.528625174608127},{"$f":"DX117+IF(INDEX(FV$13:FV$24,$A117)>0,INDEX(FV$43:FV$54,$A117)*MAX(0,Load_Shape!V76*W$7/$C117*W$31+(W$32*$G117+W$33*$H117)/$C117-DX117)/INDEX(FV$13:FV$24,$A117))+IF(INDEX(FV$28:FV$39,$A117)>0,INDEX(FV$43:FV$54,$A117)*FV$9*MIN(0,Load_Shape!V76*W$7/$C117*W$31+(W$32*$G117+W$33*$H117)/$C117-DX117)/INDEX(FV$28:FV$39,$A117))","v":10.58720326361567},{"$f":"DY117+IF(INDEX(FW$13:FW$24,$A117)>0,INDEX(FW$43:FW$54,$A117)*MAX(0,Load_Shape!W76*X$7/$C117*X$31+(X$32*$G117+X$33*$H117)/$C117-DY117)/INDEX(FW$13:FW$24,$A117))+IF(INDEX(FW$28:FW$39,$A117)>0,INDEX(FW$43:FW$54,$A117)*FW$9*MIN(0,Load_Shape!W76*X$7/$C117*X$31+(X$32*$G117+X$33*$H117)/$C117-DY117)/INDEX(FW$28:FW$39,$A117))","v":8.6060875959389431},{"$f":"DZ117+IF(INDEX(FX$13:FX$24,$A117)>0,INDEX(FX$43:FX$54,$A117)*MAX(0,Load_Shape!X76*Y$7/$C117*Y$31+(Y$32*$G117+Y$33*$H117)/$C117-DZ117)/INDEX(FX$13:FX$24,$A117))+IF(INDEX(FX$28:FX$39,$A117)>0,INDEX(FX$43:FX$54,$A117)*FX$9*MIN(0,Load_Shape!X76*Y$7/$C117*Y$31+(Y$32*$G117+Y$33*$H117)/$C117-DZ117)/INDEX(FX$28:FX$39,$A117))","v":7.2447506867805052},{"$f":"EA117+IF(INDEX(FY$13:FY$24,$A117)>0,INDEX(FY$43:FY$54,$A117)*MAX(0,Load_Shape!Y76*Z$7/$C117*Z$31+(Z$32*$G117+Z$33*$H117)/$C117-EA117)/INDEX(FY$13:FY$24,$A117))+IF(INDEX(FY$28:FY$39,$A117)>0,INDEX(FY$43:FY$54,$A117)*FY$9*MIN(0,Load_Shape!Y76*Z$7/$C117*Z$31+(Z$32*$G117+Z$33*$H117)/$C117-EA117)/INDEX(FY$28:FY$39,$A117))","v":5.5988510181718611},{"$f":"EB117+IF(INDEX(FZ$13:FZ$24,$A117)>0,INDEX(FZ$43:FZ$54,$A117)*MAX(0,Load_Shape!Z76*AA$7/$C117*AA$31+(AA$32*$G117+AA$33*$H117)/$C117-EB117)/INDEX(FZ$13:FZ$24,$A117))+IF(INDEX(FZ$28:FZ$39,$A117)>0,INDEX(FZ$43:FZ$54,$A117)*FZ$9*MIN(0,Load_Shape!Z76*AA$7/$C117*AA$31+(AA$32*$G117+AA$33*$H117)/$C117-EB117)/INDEX(FZ$28:FZ$39,$A117))","v":4.3469328532107916},{"$f":"EC117+IF(INDEX(GA$13:GA$24,$A117)>0,INDEX(GA$43:GA$54,$A117)*MAX(0,Load_Shape!AA76*AB$7/$C117*AB$31+(AB$32*$G117+AB$33*$H117)/$C117-EC117)/INDEX(GA$13:GA$24,$A117))+IF(INDEX(GA$28:GA$39,$A117)>0,INDEX(GA$43:GA$54,$A117)*GA$9*MIN(0,Load_Shape!AA76*AB$7/$C117*AB$31+(AB$32*$G117+AB$33*$H117)/$C117-EC117)/INDEX(GA$28:GA$39,$A117))","v":4.3411130411657961},{"$f":"ED117+IF(INDEX(GB$13:GB$24,$A117)>0,INDEX(GB$43:GB$54,$A117)*MAX(0,Load_Shape!AB76*AC$7/$C117*AC$31+(AC$32*$G117+AC$33*$H117)/$C117-ED117)/INDEX(GB$13:GB$24,$A117))+IF(INDEX(GB$28:GB$39,$A117)>0,INDEX(GB$43:GB$54,$A117)*GB$9*MIN(0,Load_Shape!AB76*AC$7/$C117*AC$31+(AC$32*$G117+AC$33*$H117)/$C117-ED117)/INDEX(GB$28:GB$39,$A117))","v":4.3459125344945129},{"$f":"EE117+IF(INDEX(GC$13:GC$24,$A117)>0,INDEX(GC$43:GC$54,$A117)*MAX(0,Load_Shape!AC76*AD$7/$C117*AD$31+(AD$32*$G117+AD$33*$H117)/$C117-EE117)/INDEX(GC$13:GC$24,$A117))+IF(INDEX(GC$28:GC$39,$A117)>0,INDEX(GC$43:GC$54,$A117)*GC$9*MIN(0,Load_Shape!AC76*AD$7/$C117*AD$31+(AD$32*$G117+AD$33*$H117)/$C117-EE117)/INDEX(GC$28:GC$39,$A117))","v":4.3549513217074391},{"$f":"EF117+IF(INDEX(GD$13:GD$24,$A117)>0,INDEX(GD$43:GD$54,$A117)*MAX(0,Load_Shape!AD76*AE$7/$C117*AE$31+(AE$32*$G117+AE$33*$H117)/$C117-EF117)/INDEX(GD$13:GD$24,$A117))+IF(INDEX(GD$28:GD$39,$A117)>0,INDEX(GD$43:GD$54,$A117)*GD$9*MIN(0,Load_Shape!AD76*AE$7/$C117*AE$31+(AE$32*$G117+AE$33*$H117)/$C117-EF117)/INDEX(GD$28:GD$39,$A117))","v":4.3928748807108455},{"$f":"EG117+IF(INDEX(GE$13:GE$24,$A117)>0,INDEX(GE$43:GE$54,$A117)*MAX(0,Load_Shape!AE76*AF$7/$C117*AF$31+(AF$32*$G117+AF$33*$H117)/$C117-EG117)/INDEX(GE$13:GE$24,$A117))+IF(INDEX(GE$28:GE$39,$A117)>0,INDEX(GE$43:GE$54,$A117)*GE$9*MIN(0,Load_Shape!AE76*AF$7/$C117*AF$31+(AF$32*$G117+AF$33*$H117)/$C117-EG117)/INDEX(GE$28:GE$39,$A117))","v":4.4211691735705863},{"$f":"EH117+IF(INDEX(GF$13:GF$24,$A117)>0,INDEX(GF$43:GF$54,$A117)*MAX(0,Load_Shape!AF76*AG$7/$C117*AG$31+(AG$32*$G117+AG$33*$H117)/$C117-EH117)/INDEX(GF$13:GF$24,$A117))+IF(INDEX(GF$28:GF$39,$A117)>0,INDEX(GF$43:GF$54,$A117)*GF$9*MIN(0,Load_Shape!AF76*AG$7/$C117*AG$31+(AG$32*$G117+AG$33*$H117)/$C117-EH117)/INDEX(GF$28:GF$39,$A117))","v":4.4461045983587288},{"$f":"EI117+IF(INDEX(GG$13:GG$24,$A117)>0,INDEX(GG$43:GG$54,$A117)*MAX(0,Load_Shape!AG76*AH$7/$C117*AH$31+(AH$32*$G117+AH$33*$H117)/$C117-EI117)/INDEX(GG$13:GG$24,$A117))+IF(INDEX(GG$28:GG$39,$A117)>0,INDEX(GG$43:GG$54,$A117)*GG$9*MIN(0,Load_Shape!AG76*AH$7/$C117*AH$31+(AH$32*$G117+AH$33*$H117)/$C117-EI117)/INDEX(GG$28:GG$39,$A117))","v":4.4776060223259009},{"$f":"EJ117+IF(INDEX(GH$13:GH$24,$A117)>0,INDEX(GH$43:GH$54,$A117)*MAX(0,Load_Shape!AH76*AI$7/$C117*AI$31+(AI$32*$G117+AI$33*$H117)/$C117-EJ117)/INDEX(GH$13:GH$24,$A117))+IF(INDEX(GH$28:GH$39,$A117)>0,INDEX(GH$43:GH$54,$A117)*GH$9*MIN(0,Load_Shape!AH76*AI$7/$C117*AI$31+(AI$32*$G117+AI$33*$H117)/$C117-EJ117)/INDEX(GH$28:GH$39,$A117))","v":4.5043669168254663},{"$f":"EK117+IF(INDEX(GI$13:GI$24,$A117)>0,INDEX(GI$43:GI$54,$A117)*MAX(0,Load_Shape!AI76*AJ$7/$C117*AJ$31+(AJ$32*$G117+AJ$33*$H117)/$C117-EK117)/INDEX(GI$13:GI$24,$A117))+IF(INDEX(GI$28:GI$39,$A117)>0,INDEX(GI$43:GI$54,$A117)*GI$9*MIN(0,Load_Shape!AI76*AJ$7/$C117*AJ$31+(AJ$32*$G117+AJ$33*$H117)/$C117-EK117)/INDEX(GI$28:GI$39,$A117))","v":4.511174392055171},{"$f":"EL117+IF(INDEX(GJ$13:GJ$24,$A117)>0,INDEX(GJ$43:GJ$54,$A117)*MAX(0,Load_Shape!AJ76*AK$7/$C117*AK$31+(AK$32*$G117+AK$33*$H117)/$C117-EL117)/INDEX(GJ$13:GJ$24,$A117))+IF(INDEX(GJ$28:GJ$39,$A117)>0,INDEX(GJ$43:GJ$54,$A117)*GJ$9*MIN(0,Load_Shape!AJ76*AK$7/$C117*AK$31+(AK$32*$G117+AK$33*$H117)/$C117-EL117)/INDEX(GJ$28:GJ$39,$A117))","v":4.5186243701682036},{"$f":"EM117+IF(INDEX(GK$13:GK$24,$A117)>0,INDEX(GK$43:GK$54,$A117)*MAX(0,Load_Shape!AK76*AL$7/$C117*AL$31+(AL$32*$G117+AL$33*$H117)/$C117-EM117)/INDEX(GK$13:GK$24,$A117))+IF(INDEX(GK$28:GK$39,$A117)>0,INDEX(GK$43:GK$54,$A117)*GK$9*MIN(0,Load_Shape!AK76*AL$7/$C117*AL$31+(AL$32*$G117+AL$33*$H117)/$C117-EM117)/INDEX(GK$28:GK$39,$A117))","v":4.5268251614393584},{"$f":"EN117+IF(INDEX(GL$13:GL$24,$A117)>0,INDEX(GL$43:GL$54,$A117)*MAX(0,Load_Shape!AL76*AM$7/$C117*AM$31+(AM$32*$G117+AM$33*$H117)/$C117-EN117)/INDEX(GL$13:GL$24,$A117))+IF(INDEX(GL$28:GL$39,$A117)>0,INDEX(GL$43:GL$54,$A117)*GL$9*MIN(0,Load_Shape!AL76*AM$7/$C117*AM$31+(AM$32*$G117+AM$33*$H117)/$C117-EN117)/INDEX(GL$28:GL$39,$A117))","v":4.5359096429724772},{"$f":"EO117+IF(INDEX(GM$13:GM$24,$A117)>0,INDEX(GM$43:GM$54,$A117)*MAX(0,Load_Shape!AM76*AN$7/$C117*AN$31+(AN$32*$G117+AN$33*$H117)/$C117-EO117)/INDEX(GM$13:GM$24,$A117))+IF(INDEX(GM$28:GM$39,$A117)>0,INDEX(GM$43:GM$54,$A117)*GM$9*MIN(0,Load_Shape!AM76*AN$7/$C117*AN$31+(AN$32*$G117+AN$33*$H117)/$C117-EO117)/INDEX(GM$28:GM$39,$A117))","v":4.5662244365066043},{"$f":"EP117+IF(INDEX(GN$13:GN$24,$A117)>0,INDEX(GN$43:GN$54,$A117)*MAX(0,Load_Shape!AN76*AO$7/$C117*AO$31+(AO$32*$G117+AO$33*$H117)/$C117-EP117)/INDEX(GN$13:GN$24,$A117))+IF(INDEX(GN$28:GN$39,$A117)>0,INDEX(GN$43:GN$54,$A117)*GN$9*MIN(0,Load_Shape!AN76*AO$7/$C117*AO$31+(AO$32*$G117+AO$33*$H117)/$C117-EP117)/INDEX(GN$28:GN$39,$A117))","v":4.596694269429161},{"$f":"EQ117+IF(INDEX(GO$13:GO$24,$A117)>0,INDEX(GO$43:GO$54,$A117)*MAX(0,Load_Shape!AO76*AP$7/$C117*AP$31+(AP$32*$G117+AP$33*$H117)/$C117-EQ117)/INDEX(GO$13:GO$24,$A117))+IF(INDEX(GO$28:GO$39,$A117)>0,INDEX(GO$43:GO$54,$A117)*GO$9*MIN(0,Load_Shape!AO76*AP$7/$C117*AP$31+(AP$32*$G117+AP$33*$H117)/$C117-EQ117)/INDEX(GO$28:GO$39,$A117))","v":4.6273200275106978},{"$f":"ER117+IF(INDEX(GP$13:GP$24,$A117)>0,INDEX(GP$43:GP$54,$A117)*MAX(0,Load_Shape!AP76*AQ$7/$C117*AQ$31+(AQ$32*$G117+AQ$33*$H117)/$C117-ER117)/INDEX(GP$13:GP$24,$A117))+IF(INDEX(GP$28:GP$39,$A117)>0,INDEX(GP$43:GP$54,$A117)*GP$9*MIN(0,Load_Shape!AP76*AQ$7/$C117*AQ$31+(AQ$32*$G117+AQ$33*$H117)/$C117-ER117)/INDEX(GP$28:GP$39,$A117))","v":4.6581026019088574},{"$f":"ES117+IF(INDEX(GQ$13:GQ$24,$A117)>0,INDEX(GQ$43:GQ$54,$A117)*MAX(0,Load_Shape!AQ76*AR$7/$C117*AR$31+(AR$32*$G117+AR$33*$H117)/$C117-ES117)/INDEX(GQ$13:GQ$24,$A117))+IF(INDEX(GQ$28:GQ$39,$A117)>0,INDEX(GQ$43:GQ$54,$A117)*GQ$9*MIN(0,Load_Shape!AQ76*AR$7/$C117*AR$31+(AR$32*$G117+AR$33*$H117)/$C117-ES117)/INDEX(GQ$28:GQ$39,$A117))","v":4.6890428892022662},{"$f":"ET117+IF(INDEX(GR$13:GR$24,$A117)>0,INDEX(GR$43:GR$54,$A117)*MAX(0,Load_Shape!AR76*AS$7/$C117*AS$31+(AS$32*$G117+AS$33*$H117)/$C117-ET117)/INDEX(GR$13:GR$24,$A117))+IF(INDEX(GR$28:GR$39,$A117)>0,INDEX(GR$43:GR$54,$A117)*GR$9*MIN(0,Load_Shape!AR76*AS$7/$C117*AS$31+(AS$32*$G117+AS$33*$H117)/$C117-ET117)/INDEX(GR$28:GR$39,$A117))","v":4.720141791424644},{"$f":"EU117+IF(INDEX(GS$13:GS$24,$A117)>0,INDEX(GS$43:GS$54,$A117)*MAX(0,Load_Shape!AS76*AT$7/$C117*AT$31+(AT$32*$G117+AT$33*$H117)/$C117-EU117)/INDEX(GS$13:GS$24,$A117))+IF(INDEX(GS$28:GS$39,$A117)>0,INDEX(GS$43:GS$54,$A117)*GS$9*MIN(0,Load_Shape!AS76*AT$7/$C117*AT$31+(AT$32*$G117+AT$33*$H117)/$C117-EU117)/INDEX(GS$28:GS$39,$A117))","v":4.7514002160991309},{"$f":"EV117+IF(INDEX(GT$13:GT$24,$A117)>0,INDEX(GT$43:GT$54,$A117)*MAX(0,Load_Shape!AT76*AU$7/$C117*AU$31+(AU$32*$G117+AU$33*$H117)/$C117-EV117)/INDEX(GT$13:GT$24,$A117))+IF(INDEX(GT$28:GT$39,$A117)>0,INDEX(GT$43:GT$54,$A117)*GT$9*MIN(0,Load_Shape!AT76*AU$7/$C117*AU$31+(AU$32*$G117+AU$33*$H117)/$C117-EV117)/INDEX(GT$28:GT$39,$A117))","v":4.7828190762728227},{"$f":"EW117+IF(INDEX(GU$13:GU$24,$A117)>0,INDEX(GU$43:GU$54,$A117)*MAX(0,Load_Shape!AU76*AV$7/$C117*AV$31+(AV$32*$G117+AV$33*$H117)/$C117-EW117)/INDEX(GU$13:GU$24,$A117))+IF(INDEX(GU$28:GU$39,$A117)>0,INDEX(GU$43:GU$54,$A117)*GU$9*MIN(0,Load_Shape!AU76*AV$7/$C117*AV$31+(AV$32*$G117+AV$33*$H117)/$C117-EW117)/INDEX(GU$28:GU$39,$A117))","v":4.8143992905515525},{"$f":"EX117+IF(INDEX(GV$13:GV$24,$A117)>0,INDEX(GV$43:GV$54,$A117)*MAX(0,Load_Shape!AV76*AW$7/$C117*AW$31+(AW$32*$G117+AW$33*$H117)/$C117-EX117)/INDEX(GV$13:GV$24,$A117))+IF(INDEX(GV$28:GV$39,$A117)>0,INDEX(GV$43:GV$54,$A117)*GV$9*MIN(0,Load_Shape!AV76*AW$7/$C117*AW$31+(AW$32*$G117+AW$33*$H117)/$C117-EX117)/INDEX(GV$28:GV$39,$A117))","v":4.8461417831348754},{"$f":"EY117+IF(INDEX(GW$13:GW$24,$A117)>0,INDEX(GW$43:GW$54,$A117)*MAX(0,Load_Shape!AW76*AX$7/$C117*AX$31+(AX$32*$G117+AX$33*$H117)/$C117-EY117)/INDEX(GW$13:GW$24,$A117))+IF(INDEX(GW$28:GW$39,$A117)>0,INDEX(GW$43:GW$54,$A117)*GW$9*MIN(0,Load_Shape!AW76*AX$7/$C117*AX$31+(AX$32*$G117+AX$33*$H117)/$C117-EY117)/INDEX(GW$28:GW$39,$A117))","v":4.8780474838512751},{"$f":"EZ117+IF(INDEX(GX$13:GX$24,$A117)>0,INDEX(GX$43:GX$54,$A117)*MAX(0,Load_Shape!AX76*AY$7/$C117*AY$31+(AY$32*$G117+AY$33*$H117)/$C117-EZ117)/INDEX(GX$13:GX$24,$A117))+IF(INDEX(GX$28:GX$39,$A117)>0,INDEX(GX$43:GX$54,$A117)*GX$9*MIN(0,Load_Shape!AX76*AY$7/$C117*AY$31+(AY$32*$G117+AY$33*$H117)/$C117-EZ117)/INDEX(GX$28:GX$39,$A117))","v":4.9101173281936106},{"$f":"FA117+IF(INDEX(GY$13:GY$24,$A117)>0,INDEX(GY$43:GY$54,$A117)*MAX(0,Load_Shape!AY76*AZ$7/$C117*AZ$31+(AZ$32*$G117+AZ$33*$H117)/$C117-FA117)/INDEX(GY$13:GY$24,$A117))+IF(INDEX(GY$28:GY$39,$A117)>0,INDEX(GY$43:GY$54,$A117)*GY$9*MIN(0,Load_Shape!AY76*AZ$7/$C117*AZ$31+(AZ$32*$G117+AZ$33*$H117)/$C117-FA117)/INDEX(GY$28:GY$39,$A117))","v":4.9423522573547878},{"$f":"FB117+IF(INDEX(GZ$13:GZ$24,$A117)>0,INDEX(GZ$43:GZ$54,$A117)*MAX(0,Load_Shape!AZ76*BA$7/$C117*BA$31+(BA$32*$G117+BA$33*$H117)/$C117-FB117)/INDEX(GZ$13:GZ$24,$A117))+IF(INDEX(GZ$28:GZ$39,$A117)>0,INDEX(GZ$43:GZ$54,$A117)*GZ$9*MIN(0,Load_Shape!AZ76*BA$7/$C117*BA$31+(BA$32*$G117+BA$33*$H117)/$C117-FB117)/INDEX(GZ$28:GZ$39,$A117))","v":4.9747532182636469},{"$f":"FC117+IF(INDEX(HA$13:HA$24,$A117)>0,INDEX(HA$43:HA$54,$A117)*MAX(0,Load_Shape!BA76*BB$7/$C117*BB$31+(BB$32*$G117+BB$33*$H117)/$C117-FC117)/INDEX(HA$13:HA$24,$A117))+IF(INDEX(HA$28:HA$39,$A117)>0,INDEX(HA$43:HA$54,$A117)*HA$9*MIN(0,Load_Shape!BA76*BB$7/$C117*BB$31+(BB$32*$G117+BB$33*$H117)/$C117-FC117)/INDEX(HA$28:HA$39,$A117))","v":5.0073211636210919},{"$f":"FD117+IF(INDEX(HB$13:HB$24,$A117)>0,INDEX(HB$43:HB$54,$A117)*MAX(0,Load_Shape!BB76*BC$7/$C117*BC$31+(BC$32*$G117+BC$33*$H117)/$C117-FD117)/INDEX(HB$13:HB$24,$A117))+IF(INDEX(HB$28:HB$39,$A117)>0,INDEX(HB$43:HB$54,$A117)*HB$9*MIN(0,Load_Shape!BB76*BC$7/$C117*BC$31+(BC$32*$G117+BC$33*$H117)/$C117-FD117)/INDEX(HB$28:HB$39,$A117))","v":5.0400570519364472},{"$f":"FE117+IF(INDEX(HC$13:HC$24,$A117)>0,INDEX(HC$43:HC$54,$A117)*MAX(0,Load_Shape!BC76*BD$7/$C117*BD$31+(BD$32*$G117+BD$33*$H117)/$C117-FE117)/INDEX(HC$13:HC$24,$A117))+IF(INDEX(HC$28:HC$39,$A117)>0,INDEX(HC$43:HC$54,$A117)*HC$9*MIN(0,Load_Shape!BC76*BD$7/$C117*BD$31+(BD$32*$G117+BD$33*$H117)/$C117-FE117)/INDEX(HC$28:HC$39,$A117))","v":5.0729618475640512},{"$f":"FF117+IF(INDEX(HD$13:HD$24,$A117)>0,INDEX(HD$43:HD$54,$A117)*MAX(0,Load_Shape!BD76*BE$7/$C117*BE$31+(BE$32*$G117+BE$33*$H117)/$C117-FF117)/INDEX(HD$13:HD$24,$A117))+IF(INDEX(HD$28:HD$39,$A117)>0,INDEX(HD$43:HD$54,$A117)*HD$9*MIN(0,Load_Shape!BD76*BE$7/$C117*BE$31+(BE$32*$G117+BE$33*$H117)/$C117-FF117)/INDEX(HD$28:HD$39,$A117))","v":5.10603652074008},{"$f":"FG117+IF(INDEX(HE$13:HE$24,$A117)>0,INDEX(HE$43:HE$54,$A117)*MAX(0,Load_Shape!BE76*BF$7/$C117*BF$31+(BF$32*$G117+BF$33*$H117)/$C117-FG117)/INDEX(HE$13:HE$24,$A117))+IF(INDEX(HE$28:HE$39,$A117)>0,INDEX(HE$43:HE$54,$A117)*HE$9*MIN(0,Load_Shape!BE76*BF$7/$C117*BF$31+(BF$32*$G117+BF$33*$H117)/$C117-FG117)/INDEX(HE$28:HE$39,$A117))","v":5.1392820476196048},{"$f":"FH117+IF(INDEX(HF$13:HF$24,$A117)>0,INDEX(HF$43:HF$54,$A117)*MAX(0,Load_Shape!BF76*BG$7/$C117*BG$31+(BG$32*$G117+BG$33*$H117)/$C117-FH117)/INDEX(HF$13:HF$24,$A117))+IF(INDEX(HF$28:HF$39,$A117)>0,INDEX(HF$43:HF$54,$A117)*HF$9*MIN(0,Load_Shape!BF76*BG$7/$C117*BG$31+(BG$32*$G117+BG$33*$H117)/$C117-FH117)/INDEX(HF$28:HF$39,$A117))","v":5.1726994103138964},{"$f":"FI117+IF(INDEX(HG$13:HG$24,$A117)>0,INDEX(HG$43:HG$54,$A117)*MAX(0,Load_Shape!BG76*BH$7/$C117*BH$31+(BH$32*$G117+BH$33*$H117)/$C117-FI117)/INDEX(HG$13:HG$24,$A117))+IF(INDEX(HG$28:HG$39,$A117)>0,INDEX(HG$43:HG$54,$A117)*HG$9*MIN(0,Load_Shape!BG76*BH$7/$C117*BH$31+(BH$32*$G117+BH$33*$H117)/$C117-FI117)/INDEX(HG$28:HG$39,$A117))","v":5.206289596927963},{"$f":"FJ117+IF(INDEX(HH$13:HH$24,$A117)>0,INDEX(HH$43:HH$54,$A117)*MAX(0,Load_Shape!BH76*BI$7/$C117*BI$31+(BI$32*$G117+BI$33*$H117)/$C117-FJ117)/INDEX(HH$13:HH$24,$A117))+IF(INDEX(HH$28:HH$39,$A117)>0,INDEX(HH$43:HH$54,$A117)*HH$9*MIN(0,Load_Shape!BH76*BI$7/$C117*BI$31+(BI$32*$G117+BI$33*$H117)/$C117-FJ117)/INDEX(HH$28:HH$39,$A117))","v":5.2400536015983326},{"$f":"FK117+IF(INDEX(HI$13:HI$24,$A117)>0,INDEX(HI$43:HI$54,$A117)*MAX(0,Load_Shape!BI76*BJ$7/$C117*BJ$31+(BJ$32*$G117+BJ$33*$H117)/$C117-FK117)/INDEX(HI$13:HI$24,$A117))+IF(INDEX(HI$28:HI$39,$A117)>0,INDEX(HI$43:HI$54,$A117)*HI$9*MIN(0,Load_Shape!BI76*BJ$7/$C117*BJ$31+(BJ$32*$G117+BJ$33*$H117)/$C117-FK117)/INDEX(HI$28:HI$39,$A117))","v":5.2739924245310617},{"$f":"FL117+IF(INDEX(HJ$13:HJ$24,$A117)>0,INDEX(HJ$43:HJ$54,$A117)*MAX(0,Load_Shape!BJ76*BK$7/$C117*BK$31+(BK$32*$G117+BK$33*$H117)/$C117-FL117)/INDEX(HJ$13:HJ$24,$A117))+IF(INDEX(HJ$28:HJ$39,$A117)>0,INDEX(HJ$43:HJ$54,$A117)*HJ$9*MIN(0,Load_Shape!BJ76*BK$7/$C117*BK$31+(BK$32*$G117+BK$33*$H117)/$C117-FL117)/INDEX(HJ$28:HJ$39,$A117))","v":5.3081070720400154},{"$f":"FM117+IF(INDEX(HK$13:HK$24,$A117)>0,INDEX(HK$43:HK$54,$A117)*MAX(0,Load_Shape!BK76*BL$7/$C117*BL$31+(BL$32*$G117+BL$33*$H117)/$C117-FM117)/INDEX(HK$13:HK$24,$A117))+IF(INDEX(HK$28:HK$39,$A117)>0,INDEX(HK$43:HK$54,$A117)*HK$9*MIN(0,Load_Shape!BK76*BL$7/$C117*BL$31+(BL$32*$G117+BL$33*$H117)/$C117-FM117)/INDEX(HK$28:HK$39,$A117))","v":5.3423985565853691},{"$f":"FN117+IF(INDEX(HL$13:HL$24,$A117)>0,INDEX(HL$43:HL$54,$A117)*MAX(0,Load_Shape!BL76*BM$7/$C117*BM$31+(BM$32*$G117+BM$33*$H117)/$C117-FN117)/INDEX(HL$13:HL$24,$A117))+IF(INDEX(HL$28:HL$39,$A117)>0,INDEX(HL$43:HL$54,$A117)*HL$9*MIN(0,Load_Shape!BL76*BM$7/$C117*BM$31+(BM$32*$G117+BM$33*$H117)/$C117-FN117)/INDEX(HL$28:HL$39,$A117))","v":5.3768678968123744},{"$f":"FO117+IF(INDEX(HM$13:HM$24,$A117)>0,INDEX(HM$43:HM$54,$A117)*MAX(0,Load_Shape!BM76*BN$7/$C117*BN$31+(BN$32*$G117+BN$33*$H117)/$C117-FO117)/INDEX(HM$13:HM$24,$A117))+IF(INDEX(HM$28:HM$39,$A117)>0,INDEX(HM$43:HM$54,$A117)*HM$9*MIN(0,Load_Shape!BM76*BN$7/$C117*BN$31+(BN$32*$G117+BN$33*$H117)/$C117-FO117)/INDEX(HM$28:HM$39,$A117))","v":5.411516117590355},{"$f":"FP117+IF(INDEX(HN$13:HN$24,$A117)>0,INDEX(HN$43:HN$54,$A117)*MAX(0,Load_Shape!BN76*BO$7/$C117*BO$31+(BO$32*$G117+BO$33*$H117)/$C117-FP117)/INDEX(HN$13:HN$24,$A117))+IF(INDEX(HN$28:HN$39,$A117)>0,INDEX(HN$43:HN$54,$A117)*HN$9*MIN(0,Load_Shape!BN76*BO$7/$C117*BO$31+(BO$32*$G117+BO$33*$H117)/$C117-FP117)/INDEX(HN$28:HN$39,$A117))","v":5.4463442500519754},{"$f":"FQ117+IF(INDEX(HO$13:HO$24,$A117)>0,INDEX(HO$43:HO$54,$A117)*MAX(0,Load_Shape!BO76*BP$7/$C117*BP$31+(BP$32*$G117+BP$33*$H117)/$C117-FQ117)/INDEX(HO$13:HO$24,$A117))+IF(INDEX(HO$28:HO$39,$A117)>0,INDEX(HO$43:HO$54,$A117)*HO$9*MIN(0,Load_Shape!BO76*BP$7/$C117*BP$31+(BP$32*$G117+BP$33*$H117)/$C117-FQ117)/INDEX(HO$28:HO$39,$A117))","v":5.481353331632743},{"$f":"FR117+IF(INDEX(HP$13:HP$24,$A117)>0,INDEX(HP$43:HP$54,$A117)*MAX(0,Load_Shape!BP76*BQ$7/$C117*BQ$31+(BQ$32*$G117+BQ$33*$H117)/$C117-FR117)/INDEX(HP$13:HP$24,$A117))+IF(INDEX(HP$28:HP$39,$A117)>0,INDEX(HP$43:HP$54,$A117)*HP$9*MIN(0,Load_Shape!BP76*BQ$7/$C117*BQ$31+(BQ$32*$G117+BQ$33*$H117)/$C117-FR117)/INDEX(HP$28:HP$39,$A117))","v":5.5165444061107705},null,null,{"$f":"MAX(IF(FT117>=U$7*Load_Shape!T76/$C117*U$31+(U$32*$F117+U$33*$H117)/$C117,IF(DV117-BX117>0,HS$54,INDEX(HS$7:HS$45,MATCH(FT117*1000,$HR$7:$HR$45,1))*((General_Inputs!F$47)*INDEX(General_Inputs!$F$49:$F$60,$A117)*(1+General_Inputs!$F$46)+General_Inputs!$F$45+General_Inputs!F$67)/1000+HS$47),0),0)","v":42.042275773972897},{"$f":"MAX(IF(FU117>=V$7*Load_Shape!U76/$C117*V$31+(V$32*$F117+V$33*$H117)/$C117,IF(DW117-BY117>0,HT$54,INDEX(HT$7:HT$45,MATCH(FU117*1000,$HR$7:$HR$45,1))*((General_Inputs!G$47)*INDEX(General_Inputs!$F$49:$F$60,$A117)*(1+General_Inputs!$F$46)+General_Inputs!$F$45+General_Inputs!G$67)/1000+HT$47),0),0)","v":39.608436401292181},{"$f":"MAX(IF(FV117>=W$7*Load_Shape!V76/$C117*W$31+(W$32*$F117+W$33*$H117)/$C117,IF(DX117-BZ117>0,HU$54,INDEX(HU$7:HU$45,MATCH(FV117*1000,$HR$7:$HR$45,1))*((General_Inputs!H$47)*INDEX(General_Inputs!$F$49:$F$60,$A117)*(1+General_Inputs!$F$46)+General_Inputs!$F$45+General_Inputs!H$67)/1000+HU$47),0),0)","v":42.082619038361457},{"$f":"MAX(IF(FW117>=X$7*Load_Shape!W76/$C117*X$31+(X$32*$F117+X$33*$H117)/$C117,IF(DY117-CA117>0,HV$54,INDEX(HV$7:HV$45,MATCH(FW117*1000,$HR$7:$HR$45,1))*((General_Inputs!I$47)*INDEX(General_Inputs!$F$49:$F$60,$A117)*(1+General_Inputs!$F$46)+General_Inputs!$F$45+General_Inputs!I$67)/1000+HV$47),0),0)","v":42.907947088312362},{"$f":"MAX(IF(FX117>=Y$7*Load_Shape!X76/$C117*Y$31+(Y$32*$F117+Y$33*$H117)/$C117,IF(DZ117-CB117>0,HW$54,INDEX(HW$7:HW$45,MATCH(FX117*1000,$HR$7:$HR$45,1))*((General_Inputs!J$47)*INDEX(General_Inputs!$F$49:$F$60,$A117)*(1+General_Inputs!$F$46)+General_Inputs!$F$45+General_Inputs!J$67)/1000+HW$47),0),0)","v":43.873400439246701},{"$f":"MAX(IF(FY117>=Z$7*Load_Shape!Y76/$C117*Z$31+(Z$32*$F117+Z$33*$H117)/$C117,IF(EA117-CC117>0,HX$54,INDEX(HX$7:HX$45,MATCH(FY117*1000,$HR$7:$HR$45,1))*((General_Inputs!K$47)*INDEX(General_Inputs!$F$49:$F$60,$A117)*(1+General_Inputs!$F$46)+General_Inputs!$F$45+General_Inputs!K$67)/1000+HX$47),0),0)","v":44.886249878772169},{"$f":"MAX(IF(FZ117>=AA$7*Load_Shape!Z76/$C117*AA$31+(AA$32*$F117+AA$33*$H117)/$C117,IF(EB117-CD117>0,HY$54,INDEX(HY$7:HY$45,MATCH(FZ117*1000,$HR$7:$HR$45,1))*((General_Inputs!L$47)*INDEX(General_Inputs!$F$49:$F$60,$A117)*(1+General_Inputs!$F$46)+General_Inputs!$F$45+General_Inputs!L$67)/1000+HY$47),0),0)","v":20},{"$f":"MAX(IF(GA117>=AB$7*Load_Shape!AA76/$C117*AB$31+(AB$32*$F117+AB$33*$H117)/$C117,IF(EC117-CE117>0,HZ$54,INDEX(HZ$7:HZ$45,MATCH(GA117*1000,$HR$7:$HR$45,1))*((General_Inputs!M$47)*INDEX(General_Inputs!$F$49:$F$60,$A117)*(1+General_Inputs!$F$46)+General_Inputs!$F$45+General_Inputs!M$67)/1000+HZ$47),0),0)","v":20},{"$f":"MAX(IF(GB117>=AC$7*Load_Shape!AB76/$C117*AC$31+(AC$32*$F117+AC$33*$H117)/$C117,IF(ED117-CF117>0,IA$54,INDEX(IA$7:IA$45,MATCH(GB117*1000,$HR$7:$HR$45,1))*((General_Inputs!N$47)*INDEX(General_Inputs!$F$49:$F$60,$A117)*(1+General_Inputs!$F$46)+General_Inputs!$F$45+General_Inputs!N$67)/1000+IA$47),0),0)","v":20},{"$f":"MAX(IF(GC117>=AD$7*Load_Shape!AC76/$C117*AD$31+(AD$32*$F117+AD$33*$H117)/$C117,IF(EE117-CG117>0,IB$54,INDEX(IB$7:IB$45,MATCH(GC117*1000,$HR$7:$HR$45,1))*((General_Inputs!O$47)*INDEX(General_Inputs!$F$49:$F$60,$A117)*(1+General_Inputs!$F$46)+General_Inputs!$F$45+General_Inputs!O$67)/1000+IB$47),0),0)","v":20},{"$f":"MAX(IF(GD117>=AE$7*Load_Shape!AD76/$C117*AE$31+(AE$32*$F117+AE$33*$H117)/$C117,IF(EF117-CH117>0,IC$54,INDEX(IC$7:IC$45,MATCH(GD117*1000,$HR$7:$HR$45,1))*((General_Inputs!P$47)*INDEX(General_Inputs!$F$49:$F$60,$A117)*(1+General_Inputs!$F$46)+General_Inputs!$F$45+General_Inputs!P$67)/1000+IC$47),0),0)","v":20},{"$f":"MAX(IF(GE117>=AF$7*Load_Shape!AE76/$C117*AF$31+(AF$32*$F117+AF$33*$H117)/$C117,IF(EG117-CI117>0,ID$54,INDEX(ID$7:ID$45,MATCH(GE117*1000,$HR$7:$HR$45,1))*((General_Inputs!Q$47)*INDEX(General_Inputs!$F$49:$F$60,$A117)*(1+General_Inputs!$F$46)+General_Inputs!$F$45+General_Inputs!Q$67)/1000+ID$47),0),0)","v":20},{"$f":"MAX(IF(GF117>=AG$7*Load_Shape!AF76/$C117*AG$31+(AG$32*$F117+AG$33*$H117)/$C117,IF(EH117-CJ117>0,IE$54,INDEX(IE$7:IE$45,MATCH(GF117*1000,$HR$7:$HR$45,1))*((General_Inputs!R$47)*INDEX(General_Inputs!$F$49:$F$60,$A117)*(1+General_Inputs!$F$46)+General_Inputs!$F$45+General_Inputs!R$67)/1000+IE$47),0),0)","v":20},{"$f":"MAX(IF(GG117>=AH$7*Load_Shape!AG76/$C117*AH$31+(AH$32*$F117+AH$33*$H117)/$C117,IF(EI117-CK117>0,IF$54,INDEX(IF$7:IF$45,MATCH(GG117*1000,$HR$7:$HR$45,1))*((General_Inputs!S$47)*INDEX(General_Inputs!$F$49:$F$60,$A117)*(1+General_Inputs!$F$46)+General_Inputs!$F$45+General_Inputs!S$67)/1000+IF$47),0),0)","v":20},{"$f":"MAX(IF(GH117>=AI$7*Load_Shape!AH76/$C117*AI$31+(AI$32*$F117+AI$33*$H117)/$C117,IF(EJ117-CL117>0,IG$54,INDEX(IG$7:IG$45,MATCH(GH117*1000,$HR$7:$HR$45,1))*((General_Inputs!T$47)*INDEX(General_Inputs!$F$49:$F$60,$A117)*(1+General_Inputs!$F$46)+General_Inputs!$F$45+General_Inputs!T$67)/1000+IG$47),0),0)","v":20},{"$f":"MAX(IF(GI117>=AJ$7*Load_Shape!AI76/$C117*AJ$31+(AJ$32*$F117+AJ$33*$H117)/$C117,IF(EK117-CM117>0,IH$54,INDEX(IH$7:IH$45,MATCH(GI117*1000,$HR$7:$HR$45,1))*((General_Inputs!U$47)*INDEX(General_Inputs!$F$49:$F$60,$A117)*(1+General_Inputs!$F$46)+General_Inputs!$F$45+General_Inputs!U$67)/1000+IH$47),0),0)","v":20},{"$f":"MAX(IF(GJ117>=AK$7*Load_Shape!AJ76/$C117*AK$31+(AK$32*$F117+AK$33*$H117)/$C117,IF(EL117-CN117>0,II$54,INDEX(II$7:II$45,MATCH(GJ117*1000,$HR$7:$HR$45,1))*((General_Inputs!V$47)*INDEX(General_Inputs!$F$49:$F$60,$A117)*(1+General_Inputs!$F$46)+General_Inputs!$F$45+General_Inputs!V$67)/1000+II$47),0),0)","v":20},{"$f":"MAX(IF(GK117>=AL$7*Load_Shape!AK76/$C117*AL$31+(AL$32*$F117+AL$33*$H117)/$C117,IF(EM117-CO117>0,IJ$54,INDEX(IJ$7:IJ$45,MATCH(GK117*1000,$HR$7:$HR$45,1))*((General_Inputs!W$47)*INDEX(General_Inputs!$F$49:$F$60,$A117)*(1+General_Inputs!$F$46)+General_Inputs!$F$45+General_Inputs!W$67)/1000+IJ$47),0),0)","v":20},{"$f":"MAX(IF(GL117>=AM$7*Load_Shape!AL76/$C117*AM$31+(AM$32*$F117+AM$33*$H117)/$C117,IF(EN117-CP117>0,IK$54,INDEX(IK$7:IK$45,MATCH(GL117*1000,$HR$7:$HR$45,1))*((General_Inputs!X$47)*INDEX(General_Inputs!$F$49:$F$60,$A117)*(1+General_Inputs!$F$46)+General_Inputs!$F$45+General_Inputs!X$67)/1000+IK$47),0),0)","v":20},{"$f":"MAX(IF(GM117>=AN$7*Load_Shape!AM76/$C117*AN$31+(AN$32*$F117+AN$33*$H117)/$C117,IF(EO117-CQ117>0,IL$54,INDEX(IL$7:IL$45,MATCH(GM117*1000,$HR$7:$HR$45,1))*((General_Inputs!Y$47)*INDEX(General_Inputs!$F$49:$F$60,$A117)*(1+General_Inputs!$F$46)+General_Inputs!$F$45+General_Inputs!Y$67)/1000+IL$47),0),0)","v":20},{"$f":"MAX(IF(GN117>=AO$7*Load_Shape!AN76/$C117*AO$31+(AO$32*$F117+AO$33*$H117)/$C117,IF(EP117-CR117>0,IM$54,INDEX(IM$7:IM$45,MATCH(GN117*1000,$HR$7:$HR$45,1))*((General_Inputs!Z$47)*INDEX(General_Inputs!$F$49:$F$60,$A117)*(1+General_Inputs!$F$46)+General_Inputs!$F$45+General_Inputs!Z$67)/1000+IM$47),0),0)","v":20},{"$f":"MAX(IF(GO117>=AP$7*Load_Shape!AO76/$C117*AP$31+(AP$32*$F117+AP$33*$H117)/$C117,IF(EQ117-CS117>0,IN$54,INDEX(IN$7:IN$45,MATCH(GO117*1000,$HR$7:$HR$45,1))*((General_Inputs!AA$47)*INDEX(General_Inputs!$F$49:$F$60,$A117)*(1+General_Inputs!$F$46)+General_Inputs!$F$45+General_Inputs!AA$67)/1000+IN$47),0),0)","v":20},{"$f":"MAX(IF(GP117>=AQ$7*Load_Shape!AP76/$C117*AQ$31+(AQ$32*$F117+AQ$33*$H117)/$C117,IF(ER117-CT117>0,IO$54,INDEX(IO$7:IO$45,MATCH(GP117*1000,$HR$7:$HR$45,1))*((General_Inputs!AB$47)*INDEX(General_Inputs!$F$49:$F$60,$A117)*(1+General_Inputs!$F$46)+General_Inputs!$F$45+General_Inputs!AB$67)/1000+IO$47),0),0)","v":20},{"$f":"MAX(IF(GQ117>=AR$7*Load_Shape!AQ76/$C117*AR$31+(AR$32*$F117+AR$33*$H117)/$C117,IF(ES117-CU117>0,IP$54,INDEX(IP$7:IP$45,MATCH(GQ117*1000,$HR$7:$HR$45,1))*((General_Inputs!AC$47)*INDEX(General_Inputs!$F$49:$F$60,$A117)*(1+General_Inputs!$F$46)+General_Inputs!$F$45+General_Inputs!AC$67)/1000+IP$47),0),0)","v":20},{"$f":"MAX(IF(GR117>=AS$7*Load_Shape!AR76/$C117*AS$31+(AS$32*$F117+AS$33*$H117)/$C117,IF(ET117-CV117>0,IQ$54,INDEX(IQ$7:IQ$45,MATCH(GR117*1000,$HR$7:$HR$45,1))*((General_Inputs!AD$47)*INDEX(General_Inputs!$F$49:$F$60,$A117)*(1+General_Inputs!$F$46)+General_Inputs!$F$45+General_Inputs!AD$67)/1000+IQ$47),0),0)","v":20},{"$f":"MAX(IF(GS117>=AT$7*Load_Shape!AS76/$C117*AT$31+(AT$32*$F117+AT$33*$H117)/$C117,IF(EU117-CW117>0,IR$54,INDEX(IR$7:IR$45,MATCH(GS117*1000,$HR$7:$HR$45,1))*((General_Inputs!AE$47)*INDEX(General_Inputs!$F$49:$F$60,$A117)*(1+General_Inputs!$F$46)+General_Inputs!$F$45+General_Inputs!AE$67)/1000+IR$47),0),0)","v":20},{"$f":"MAX(IF(GT117>=AU$7*Load_Shape!AT76/$C117*AU$31+(AU$32*$F117+AU$33*$H117)/$C117,IF(EV117-CX117>0,IS$54,INDEX(IS$7:IS$45,MATCH(GT117*1000,$HR$7:$HR$45,1))*((General_Inputs!AF$47)*INDEX(General_Inputs!$F$49:$F$60,$A117)*(1+General_Inputs!$F$46)+General_Inputs!$F$45+General_Inputs!AF$67)/1000+IS$47),0),0)","v":20},{"$f":"MAX(IF(GU117>=AV$7*Load_Shape!AU76/$C117*AV$31+(AV$32*$F117+AV$33*$H117)/$C117,IF(EW117-CY117>0,IT$54,INDEX(IT$7:IT$45,MATCH(GU117*1000,$HR$7:$HR$45,1))*((General_Inputs!AG$47)*INDEX(General_Inputs!$F$49:$F$60,$A117)*(1+General_Inputs!$F$46)+General_Inputs!$F$45+General_Inputs!AG$67)/1000+IT$47),0),0)","v":20},{"$f":"MAX(IF(GV117>=AW$7*Load_Shape!AV76/$C117*AW$31+(AW$32*$F117+AW$33*$H117)/$C117,IF(EX117-CZ117>0,IU$54,INDEX(IU$7:IU$45,MATCH(GV117*1000,$HR$7:$HR$45,1))*((General_Inputs!AH$47)*INDEX(General_Inputs!$F$49:$F$60,$A117)*(1+General_Inputs!$F$46)+General_Inputs!$F$45+General_Inputs!AH$67)/1000+IU$47),0),0)","v":20},{"$f":"MAX(IF(GW117>=AX$7*Load_Shape!AW76/$C117*AX$31+(AX$32*$F117+AX$33*$H117)/$C117,IF(EY117-DA117>0,IV$54,INDEX(IV$7:IV$45,MATCH(GW117*1000,$HR$7:$HR$45,1))*((General_Inputs!AI$47)*INDEX(General_Inputs!$F$49:$F$60,$A117)*(1+General_Inputs!$F$46)+General_Inputs!$F$45+General_Inputs!AI$67)/1000+IV$47),0),0)","v":20},{"$f":"MAX(IF(GX117>=AY$7*Load_Shape!AX76/$C117*AY$31+(AY$32*$F117+AY$33*$H117)/$C117,IF(EZ117-DB117>0,IW$54,INDEX(IW$7:IW$45,MATCH(GX117*1000,$HR$7:$HR$45,1))*((General_Inputs!AJ$47)*INDEX(General_Inputs!$F$49:$F$60,$A117)*(1+General_Inputs!$F$46)+General_Inputs!$F$45+General_Inputs!AJ$67)/1000+IW$47),0),0)","v":20},{"$f":"MAX(IF(GY117>=AZ$7*Load_Shape!AY76/$C117*AZ$31+(AZ$32*$F117+AZ$33*$H117)/$C117,IF(FA117-DC117>0,IX$54,INDEX(IX$7:IX$45,MATCH(GY117*1000,$HR$7:$HR$45,1))*((General_Inputs!AK$47)*INDEX(General_Inputs!$F$49:$F$60,$A117)*(1+General_Inputs!$F$46)+General_Inputs!$F$45+General_Inputs!AK$67)/1000+IX$47),0),0)","v":20},{"$f":"MAX(IF(GZ117>=BA$7*Load_Shape!AZ76/$C117*BA$31+(BA$32*$F117+BA$33*$H117)/$C117,IF(FB117-DD117>0,IY$54,INDEX(IY$7:IY$45,MATCH(GZ117*1000,$HR$7:$HR$45,1))*((General_Inputs!AL$47)*INDEX(General_Inputs!$F$49:$F$60,$A117)*(1+General_Inputs!$F$46)+General_Inputs!$F$45+General_Inputs!AL$67)/1000+IY$47),0),0)","v":20},{"$f":"MAX(IF(HA117>=BB$7*Load_Shape!BA76/$C117*BB$31+(BB$32*$F117+BB$33*$H117)/$C117,IF(FC117-DE117>0,IZ$54,INDEX(IZ$7:IZ$45,MATCH(HA117*1000,$HR$7:$HR$45,1))*((General_Inputs!AM$47)*INDEX(General_Inputs!$F$49:$F$60,$A117)*(1+General_Inputs!$F$46)+General_Inputs!$F$45+General_Inputs!AM$67)/1000+IZ$47),0),0)","v":20},{"$f":"MAX(IF(HB117>=BC$7*Load_Shape!BB76/$C117*BC$31+(BC$32*$F117+BC$33*$H117)/$C117,IF(FD117-DF117>0,JA$54,INDEX(JA$7:JA$45,MATCH(HB117*1000,$HR$7:$HR$45,1))*((General_Inputs!AN$47)*INDEX(General_Inputs!$F$49:$F$60,$A117)*(1+General_Inputs!$F$46)+General_Inputs!$F$45+General_Inputs!AN$67)/1000+JA$47),0),0)","v":20},{"$f":"MAX(IF(HC117>=BD$7*Load_Shape!BC76/$C117*BD$31+(BD$32*$F117+BD$33*$H117)/$C117,IF(FE117-DG117>0,JB$54,INDEX(JB$7:JB$45,MATCH(HC117*1000,$HR$7:$HR$45,1))*((General_Inputs!AO$47)*INDEX(General_Inputs!$F$49:$F$60,$A117)*(1+General_Inputs!$F$46)+General_Inputs!$F$45+General_Inputs!AO$67)/1000+JB$47),0),0)","v":20},{"$f":"MAX(IF(HD117>=BE$7*Load_Shape!BD76/$C117*BE$31+(BE$32*$F117+BE$33*$H117)/$C117,IF(FF117-DH117>0,JC$54,INDEX(JC$7:JC$45,MATCH(HD117*1000,$HR$7:$HR$45,1))*((General_Inputs!AP$47)*INDEX(General_Inputs!$F$49:$F$60,$A117)*(1+General_Inputs!$F$46)+General_Inputs!$F$45+General_Inputs!AP$67)/1000+JC$47),0),0)","v":20},{"$f":"MAX(IF(HE117>=BF$7*Load_Shape!BE76/$C117*BF$31+(BF$32*$F117+BF$33*$H117)/$C117,IF(FG117-DI117>0,JD$54,INDEX(JD$7:JD$45,MATCH(HE117*1000,$HR$7:$HR$45,1))*((General_Inputs!AQ$47)*INDEX(General_Inputs!$F$49:$F$60,$A117)*(1+General_Inputs!$F$46)+General_Inputs!$F$45+General_Inputs!AQ$67)/1000+JD$47),0),0)","v":20},{"$f":"MAX(IF(HF117>=BG$7*Load_Shape!BF76/$C117*BG$31+(BG$32*$F117+BG$33*$H117)/$C117,IF(FH117-DJ117>0,JE$54,INDEX(JE$7:JE$45,MATCH(HF117*1000,$HR$7:$HR$45,1))*((General_Inputs!AR$47)*INDEX(General_Inputs!$F$49:$F$60,$A117)*(1+General_Inputs!$F$46)+General_Inputs!$F$45+General_Inputs!AR$67)/1000+JE$47),0),0)","v":20},{"$f":"MAX(IF(HG117>=BH$7*Load_Shape!BG76/$C117*BH$31+(BH$32*$F117+BH$33*$H117)/$C117,IF(FI117-DK117>0,JF$54,INDEX(JF$7:JF$45,MATCH(HG117*1000,$HR$7:$HR$45,1))*((General_Inputs!AS$47)*INDEX(General_Inputs!$F$49:$F$60,$A117)*(1+General_Inputs!$F$46)+General_Inputs!$F$45+General_Inputs!AS$67)/1000+JF$47),0),0)","v":20},{"$f":"MAX(IF(HH117>=BI$7*Load_Shape!BH76/$C117*BI$31+(BI$32*$F117+BI$33*$H117)/$C117,IF(FJ117-DL117>0,JG$54,INDEX(JG$7:JG$45,MATCH(HH117*1000,$HR$7:$HR$45,1))*((General_Inputs!AT$47)*INDEX(General_Inputs!$F$49:$F$60,$A117)*(1+General_Inputs!$F$46)+General_Inputs!$F$45+General_Inputs!AT$67)/1000+JG$47),0),0)","v":20},{"$f":"MAX(IF(HI117>=BJ$7*Load_Shape!BI76/$C117*BJ$31+(BJ$32*$F117+BJ$33*$H117)/$C117,IF(FK117-DM117>0,JH$54,INDEX(JH$7:JH$45,MATCH(HI117*1000,$HR$7:$HR$45,1))*((General_Inputs!AU$47)*INDEX(General_Inputs!$F$49:$F$60,$A117)*(1+General_Inputs!$F$46)+General_Inputs!$F$45+General_Inputs!AU$67)/1000+JH$47),0),0)","v":20},{"$f":"MAX(IF(HJ117>=BK$7*Load_Shape!BJ76/$C117*BK$31+(BK$32*$F117+BK$33*$H117)/$C117,IF(FL117-DN117>0,JI$54,INDEX(JI$7:JI$45,MATCH(HJ117*1000,$HR$7:$HR$45,1))*((General_Inputs!AV$47)*INDEX(General_Inputs!$F$49:$F$60,$A117)*(1+General_Inputs!$F$46)+General_Inputs!$F$45+General_Inputs!AV$67)/1000+JI$47),0),0)","v":20},{"$f":"MAX(IF(HK117>=BL$7*Load_Shape!BK76/$C117*BL$31+(BL$32*$F117+BL$33*$H117)/$C117,IF(FM117-DO117>0,JJ$54,INDEX(JJ$7:JJ$45,MATCH(HK117*1000,$HR$7:$HR$45,1))*((General_Inputs!AW$47)*INDEX(General_Inputs!$F$49:$F$60,$A117)*(1+General_Inputs!$F$46)+General_Inputs!$F$45+General_Inputs!AW$67)/1000+JJ$47),0),0)","v":20},{"$f":"MAX(IF(HL117>=BM$7*Load_Shape!BL76/$C117*BM$31+(BM$32*$F117+BM$33*$H117)/$C117,IF(FN117-DP117>0,JK$54,INDEX(JK$7:JK$45,MATCH(HL117*1000,$HR$7:$HR$45,1))*((General_Inputs!AX$47)*INDEX(General_Inputs!$F$49:$F$60,$A117)*(1+General_Inputs!$F$46)+General_Inputs!$F$45+General_Inputs!AX$67)/1000+JK$47),0),0)","v":20},{"$f":"MAX(IF(HM117>=BN$7*Load_Shape!BM76/$C117*BN$31+(BN$32*$F117+BN$33*$H117)/$C117,IF(FO117-DQ117>0,JL$54,INDEX(JL$7:JL$45,MATCH(HM117*1000,$HR$7:$HR$45,1))*((General_Inputs!AY$47)*INDEX(General_Inputs!$F$49:$F$60,$A117)*(1+General_Inputs!$F$46)+General_Inputs!$F$45+General_Inputs!AY$67)/1000+JL$47),0),0)","v":20},{"$f":"MAX(IF(HN117>=BO$7*Load_Shape!BN76/$C117*BO$31+(BO$32*$F117+BO$33*$H117)/$C117,IF(FP117-DR117>0,JM$54,INDEX(JM$7:JM$45,MATCH(HN117*1000,$HR$7:$HR$45,1))*((General_Inputs!AZ$47)*INDEX(General_Inputs!$F$49:$F$60,$A117)*(1+General_Inputs!$F$46)+General_Inputs!$F$45+General_Inputs!AZ$67)/1000+JM$47),0),0)","v":20},{"$f":"MAX(IF(HO117>=BP$7*Load_Shape!BO76/$C117*BP$31+(BP$32*$F117+BP$33*$H117)/$C117,IF(FQ117-DS117>0,JN$54,INDEX(JN$7:JN$45,MATCH(HO117*1000,$HR$7:$HR$45,1))*((General_Inputs!BA$47)*INDEX(General_Inputs!$F$49:$F$60,$A117)*(1+General_Inputs!$F$46)+General_Inputs!$F$45+General_Inputs!BA$67)/1000+JN$47),0),0)","v":20},{"$f":"MAX(IF(HP117>=BQ$7*Load_Shape!BP76/$C117*BQ$31+(BQ$32*$F117+BQ$33*$H117)/$C117,IF(FR117-DT117>0,JO$54,INDEX(JO$7:JO$45,MATCH(HP117*1000,$HR$7:$HR$45,1))*((General_Inputs!BB$47)*INDEX(General_Inputs!$F$49:$F$60,$A117)*(1+General_Inputs!$F$46)+General_Inputs!$F$45+General_Inputs!BB$67)/1000+JO$47),0),0)","v":20},null,null,{"$f":"INDEX(JR$7:JR$45,MATCH(MAX(U$7*Load_Shape!T76/$C117*U$31,FT117)*1000,$JQ$7:$JQ$45,1))*((General_Inputs!F$47)*INDEX(General_Inputs!$F$49:$F$60,$A117)*(1+General_Inputs!$F$46)+General_Inputs!$F$45+General_Inputs!F$67)/1000+JR$47","v":41.346412570132991},{"$f":"INDEX(JS$7:JS$45,MATCH(MAX(V$7*Load_Shape!U76/$C117*V$31,FU117)*1000,$JQ$7:$JQ$45,1))*((General_Inputs!G$47)*INDEX(General_Inputs!$F$49:$F$60,$A117)*(1+General_Inputs!$F$46)+General_Inputs!$F$45+General_Inputs!G$67)/1000+JS$47","v":38.893280255402331},{"$f":"INDEX(JT$7:JT$45,MATCH(MAX(W$7*Load_Shape!V76/$C117*W$31,FV117)*1000,$JQ$7:$JQ$45,1))*((General_Inputs!H$47)*INDEX(General_Inputs!$F$49:$F$60,$A117)*(1+General_Inputs!$F$46)+General_Inputs!$F$45+General_Inputs!H$67)/1000+JT$47","v":41.385997960103083},{"$f":"INDEX(JU$7:JU$45,MATCH(MAX(X$7*Load_Shape!W76/$C117*X$31,FW117)*1000,$JQ$7:$JQ$45,1))*((General_Inputs!I$47)*INDEX(General_Inputs!$F$49:$F$60,$A117)*(1+General_Inputs!$F$46)+General_Inputs!$F$45+General_Inputs!I$67)/1000+JU$47","v":42.037571597463021},{"$f":"INDEX(JV$7:JV$45,MATCH(MAX(Y$7*Load_Shape!X76/$C117*Y$31,FX117)*1000,$JQ$7:$JQ$45,1))*((General_Inputs!J$47)*INDEX(General_Inputs!$F$49:$F$60,$A117)*(1+General_Inputs!$F$46)+General_Inputs!$F$45+General_Inputs!J$67)/1000+JV$47","v":42.869290093382979},{"$f":"INDEX(JW$7:JW$45,MATCH(MAX(Z$7*Load_Shape!Y76/$C117*Z$31,FY117)*1000,$JQ$7:$JQ$45,1))*((General_Inputs!K$47)*INDEX(General_Inputs!$F$49:$F$60,$A117)*(1+General_Inputs!$F$46)+General_Inputs!$F$45+General_Inputs!K$67)/1000+JW$47","v":43.708795572274312},{"$f":"INDEX(JX$7:JX$45,MATCH(MAX(AA$7*Load_Shape!Z76/$C117*AA$31,FZ117)*1000,$JQ$7:$JQ$45,1))*((General_Inputs!L$47)*INDEX(General_Inputs!$F$49:$F$60,$A117)*(1+General_Inputs!$F$46)+General_Inputs!$F$45+General_Inputs!L$67)/1000+JX$47","v":44.851882629221535},{"$f":"INDEX(JY$7:JY$45,MATCH(MAX(AB$7*Load_Shape!AA76/$C117*AB$31,GA117)*1000,$JQ$7:$JQ$45,1))*((General_Inputs!M$47)*INDEX(General_Inputs!$F$49:$F$60,$A117)*(1+General_Inputs!$F$46)+General_Inputs!$F$45+General_Inputs!M$67)/1000+JY$47","v":46.116861798032041},{"$f":"INDEX(JZ$7:JZ$45,MATCH(MAX(AC$7*Load_Shape!AB76/$C117*AC$31,GB117)*1000,$JQ$7:$JQ$45,1))*((General_Inputs!N$47)*INDEX(General_Inputs!$F$49:$F$60,$A117)*(1+General_Inputs!$F$46)+General_Inputs!$F$45+General_Inputs!N$67)/1000+JZ$47","v":50.432138645313103},{"$f":"INDEX(KA$7:KA$45,MATCH(MAX(AD$7*Load_Shape!AC76/$C117*AD$31,GC117)*1000,$JQ$7:$JQ$45,1))*((General_Inputs!O$47)*INDEX(General_Inputs!$F$49:$F$60,$A117)*(1+General_Inputs!$F$46)+General_Inputs!$F$45+General_Inputs!O$67)/1000+KA$47","v":52.044771192077228},{"$f":"INDEX(KB$7:KB$45,MATCH(MAX(AE$7*Load_Shape!AD76/$C117*AE$31,GD117)*1000,$JQ$7:$JQ$45,1))*((General_Inputs!P$47)*INDEX(General_Inputs!$F$49:$F$60,$A117)*(1+General_Inputs!$F$46)+General_Inputs!$F$45+General_Inputs!P$67)/1000+KB$47","v":53.718505730292456},{"$f":"INDEX(KC$7:KC$45,MATCH(MAX(AF$7*Load_Shape!AE76/$C117*AF$31,GE117)*1000,$JQ$7:$JQ$45,1))*((General_Inputs!Q$47)*INDEX(General_Inputs!$F$49:$F$60,$A117)*(1+General_Inputs!$F$46)+General_Inputs!$F$45+General_Inputs!Q$67)/1000+KC$47","v":55.499331926061949},{"$f":"INDEX(KD$7:KD$45,MATCH(MAX(AG$7*Load_Shape!AF76/$C117*AG$31,GF117)*1000,$JQ$7:$JQ$45,1))*((General_Inputs!R$47)*INDEX(General_Inputs!$F$49:$F$60,$A117)*(1+General_Inputs!$F$46)+General_Inputs!$F$45+General_Inputs!R$67)/1000+KD$47","v":57.339607067799747},{"$f":"INDEX(KE$7:KE$45,MATCH(MAX(AH$7*Load_Shape!AG76/$C117*AH$31,GG117)*1000,$JQ$7:$JQ$45,1))*((General_Inputs!S$47)*INDEX(General_Inputs!$F$49:$F$60,$A117)*(1+General_Inputs!$F$46)+General_Inputs!$F$45+General_Inputs!S$67)/1000+KE$47","v":61.7051759951744},{"$f":"INDEX(KF$7:KF$45,MATCH(MAX(AI$7*Load_Shape!AH76/$C117*AI$31,GH117)*1000,$JQ$7:$JQ$45,1))*((General_Inputs!T$47)*INDEX(General_Inputs!$F$49:$F$60,$A117)*(1+General_Inputs!$F$46)+General_Inputs!$F$45+General_Inputs!T$67)/1000+KF$47","v":63.22898606924241},{"$f":"INDEX(KG$7:KG$45,MATCH(MAX(AJ$7*Load_Shape!AI76/$C117*AJ$31,GI117)*1000,$JQ$7:$JQ$45,1))*((General_Inputs!U$47)*INDEX(General_Inputs!$F$49:$F$60,$A117)*(1+General_Inputs!$F$46)+General_Inputs!$F$45+General_Inputs!U$67)/1000+KG$47","v":64.705581858532298},{"$f":"INDEX(KH$7:KH$45,MATCH(MAX(AK$7*Load_Shape!AJ76/$C117*AK$31,GJ117)*1000,$JQ$7:$JQ$45,1))*((General_Inputs!V$47)*INDEX(General_Inputs!$F$49:$F$60,$A117)*(1+General_Inputs!$F$46)+General_Inputs!$F$45+General_Inputs!V$67)/1000+KH$47","v":66.009339869711454},{"$f":"INDEX(KI$7:KI$45,MATCH(MAX(AL$7*Load_Shape!AK76/$C117*AL$31,GK117)*1000,$JQ$7:$JQ$45,1))*((General_Inputs!W$47)*INDEX(General_Inputs!$F$49:$F$60,$A117)*(1+General_Inputs!$F$46)+General_Inputs!$F$45+General_Inputs!W$67)/1000+KI$47","v":67.405988513139036},{"$f":"INDEX(KJ$7:KJ$45,MATCH(MAX(AM$7*Load_Shape!AL76/$C117*AM$31,GL117)*1000,$JQ$7:$JQ$45,1))*((General_Inputs!X$47)*INDEX(General_Inputs!$F$49:$F$60,$A117)*(1+General_Inputs!$F$46)+General_Inputs!$F$45+General_Inputs!X$67)/1000+KJ$47","v":68.459192457318267},null,null,{"$f":"INDEX($U$7:$BQ$21,MATCH(KM$57,$T$7:$T$21,0),MATCH($LK$55,$U$6:$BQ$6,0))*INDEX(Load_Shape!$T76:$BP76,MATCH($LK$55,Load_Shape!$T$16:$BP$16,0))/$C117","v":28.211470571889912},0,28.211470571889912,0.6383858400000002,2.5169580000000003,2.3487355760709971,0.90710913647322144,0,8.1455393826065734,2.7787114277079055,12.070413201203607,1.0743228116039616,2.4071768870303654,0.60090901083274273,5.9666751036303867E-3,0.13086256466656426,1.870824752749713,0,4.5359096429724772,8.8817841970012523E-16,11.820354337131846,28.211470571889912,40.031824909021758,30.469746673299568,0,null,null,0,8.9217539850897143E-2,0.16078246014910283,0.25,null,null,{"$f":"MAX(IF(FT117>=U$7*Load_Shape!T76/$C117*U$31+(U$32*$F117+U$33*$H117)/$C117,IF(DV117-BX117>0,0,INDEX(HS$7:HS$45,MATCH(FT117*1000,$HR$7:$HR$45,1))),0),0)","v":7000},{"$f":"MAX(IF(FU117>=V$7*Load_Shape!U76/$C117*V$31+(V$32*$F117+V$33*$H117)/$C117,IF(DW117-BY117>0,0,INDEX(HT$7:HT$45,MATCH(FU117*1000,$HR$7:$HR$45,1))),0),0)","v":7000.0000000000073},{"$f":"MAX(IF(FV117>=W$7*Load_Shape!V76/$C117*W$31+(W$32*$F117+W$33*$H117)/$C117,IF(DX117-BZ117>0,0,INDEX(HU$7:HU$45,MATCH(FV117*1000,$HR$7:$HR$45,1))),0),0)","v":7000},{"$f":"MAX(IF(FW117>=X$7*Load_Shape!W76/$C117*X$31+(X$32*$F117+X$33*$H117)/$C117,IF(DY117-CA117>0,0,INDEX(HV$7:HV$45,MATCH(FW117*1000,$HR$7:$HR$45,1))),0),0)","v":7000},{"$f":"MAX(IF(FX117>=Y$7*Load_Shape!X76/$C117*Y$31+(Y$32*$F117+Y$33*$H117)/$C117,IF(DZ117-CB117>0,0,INDEX(HW$7:HW$45,MATCH(FX117*1000,$HR$7:$HR$45,1))),0),0)","v":7000},{"$f":"MAX(IF(FY117>=Z$7*Load_Shape!Y76/$C117*Z$31+(Z$32*$F117+Z$33*$H117)/$C117,IF(EA117-CC117>0,0,INDEX(HX$7:HX$45,MATCH(FY117*1000,$HR$7:$HR$45,1))),0),0)","v":7000},{"$f":"MAX(IF(FZ117>=AA$7*Load_Shape!Z76/$C117*AA$31+(AA$32*$F117+AA$33*$H117)/$C117,IF(EB117-CD117>0,0,INDEX(HY$7:HY$45,MATCH(FZ117*1000,$HR$7:$HR$45,1))),0),0)","v":0},{"$f":"MAX(IF(GA117>=AB$7*Load_Shape!AA76/$C117*AB$31+(AB$32*$F117+AB$33*$H117)/$C117,IF(EC117-CE117>0,0,INDEX(HZ$7:HZ$45,MATCH(GA117*1000,$HR$7:$HR$45,1))),0),0)","v":0},{"$f":"MAX(IF(GB117>=AC$7*Load_Shape!AB76/$C117*AC$31+(AC$32*$F117+AC$33*$H117)/$C117,IF(ED117-CF117>0,0,INDEX(IA$7:IA$45,MATCH(GB117*1000,$HR$7:$HR$45,1))),0),0)","v":0},{"$f":"MAX(IF(GC117>=AD$7*Load_Shape!AC76/$C117*AD$31+(AD$32*$F117+AD$33*$H117)/$C117,IF(EE117-CG117>0,0,INDEX(IB$7:IB$45,MATCH(GC117*1000,$HR$7:$HR$45,1))),0),0)","v":0},{"$f":"MAX(IF(GD117>=AE$7*Load_Shape!AD76/$C117*AE$31+(AE$32*$F117+AE$33*$H117)/$C117,IF(EF117-CH117>0,0,INDEX(IC$7:IC$45,MATCH(GD117*1000,$HR$7:$HR$45,1))),0),0)","v":0},{"$f":"MAX(IF(GE117>=AF$7*Load_Shape!AE76/$C117*AF$31+(AF$32*$F117+AF$33*$H117)/$C117,IF(EG117-CI117>0,0,INDEX(ID$7:ID$45,MATCH(GE117*1000,$HR$7:$HR$45,1))),0),0)","v":0},{"$f":"MAX(IF(GF117>=AG$7*Load_Shape!AF76/$C117*AG$31+(AG$32*$F117+AG$33*$H117)/$C117,IF(EH117-CJ117>0,0,INDEX(IE$7:IE$45,MATCH(GF117*1000,$HR$7:$HR$45,1))),0),0)","v":0},{"$f":"MAX(IF(GG117>=AH$7*Load_Shape!AG76/$C117*AH$31+(AH$32*$F117+AH$33*$H117)/$C117,IF(EI117-CK117>0,0,INDEX(IF$7:IF$45,MATCH(GG117*1000,$HR$7:$HR$45,1))),0),0)","v":0},{"$f":"MAX(IF(GH117>=AI$7*Load_Shape!AH76/$C117*AI$31+(AI$32*$F117+AI$33*$H117)/$C117,IF(EJ117-CL117>0,0,INDEX(IG$7:IG$45,MATCH(GH117*1000,$HR$7:$HR$45,1))),0),0)","v":0},{"$f":"MAX(IF(GI117>=AJ$7*Load_Shape!AI76/$C117*AJ$31+(AJ$32*$F117+AJ$33*$H117)/$C117,IF(EK117-CM117>0,0,INDEX(IH$7:IH$45,MATCH(GI117*1000,$HR$7:$HR$45,1))),0),0)","v":0},{"$f":"MAX(IF(GJ117>=AK$7*Load_Shape!AJ76/$C117*AK$31+(AK$32*$F117+AK$33*$H117)/$C117,IF(EL117-CN117>0,0,INDEX(II$7:II$45,MATCH(GJ117*1000,$HR$7:$HR$45,1))),0),0)","v":0},{"$f":"MAX(IF(GK117>=AL$7*Load_Shape!AK76/$C117*AL$31+(AL$32*$F117+AL$33*$H117)/$C117,IF(EM117-CO117>0,0,INDEX(IJ$7:IJ$45,MATCH(GK117*1000,$HR$7:$HR$45,1))),0),0)","v":0},{"$f":"MAX(IF(GL117>=AM$7*Load_Shape!AL76/$C117*AM$31+(AM$32*$F117+AM$33*$H117)/$C117,IF(EN117-CP117>0,0,INDEX(IK$7:IK$45,MATCH(GL117*1000,$HR$7:$HR$45,1))),0),0)","v":0},{"$f":"MAX(IF(GM117>=AN$7*Load_Shape!AM76/$C117*AN$31+(AN$32*$F117+AN$33*$H117)/$C117,IF(EO117-CQ117>0,0,INDEX(IL$7:IL$45,MATCH(GM117*1000,$HR$7:$HR$45,1))),0),0)","v":0},{"$f":"MAX(IF(GN117>=AO$7*Load_Shape!AN76/$C117*AO$31+(AO$32*$F117+AO$33*$H117)/$C117,IF(EP117-CR117>0,0,INDEX(IM$7:IM$45,MATCH(GN117*1000,$HR$7:$HR$45,1))),0),0)","v":0},{"$f":"MAX(IF(GO117>=AP$7*Load_Shape!AO76/$C117*AP$31+(AP$32*$F117+AP$33*$H117)/$C117,IF(EQ117-CS117>0,0,INDEX(IN$7:IN$45,MATCH(GO117*1000,$HR$7:$HR$45,1))),0),0)","v":0},{"$f":"MAX(IF(GP117>=AQ$7*Load_Shape!AP76/$C117*AQ$31+(AQ$32*$F117+AQ$33*$H117)/$C117,IF(ER117-CT117>0,0,INDEX(IO$7:IO$45,MATCH(GP117*1000,$HR$7:$HR$45,1))),0),0)","v":0},{"$f":"MAX(IF(GQ117>=AR$7*Load_Shape!AQ76/$C117*AR$31+(AR$32*$F117+AR$33*$H117)/$C117,IF(ES117-CU117>0,0,INDEX(IP$7:IP$45,MATCH(GQ117*1000,$HR$7:$HR$45,1))),0),0)","v":0},{"$f":"MAX(IF(GR117>=AS$7*Load_Shape!AR76/$C117*AS$31+(AS$32*$F117+AS$33*$H117)/$C117,IF(ET117-CV117>0,0,INDEX(IQ$7:IQ$45,MATCH(GR117*1000,$HR$7:$HR$45,1))),0),0)","v":0},{"$f":"MAX(IF(GS117>=AT$7*Load_Shape!AS76/$C117*AT$31+(AT$32*$F117+AT$33*$H117)/$C117,IF(EU117-CW117>0,0,INDEX(IR$7:IR$45,MATCH(GS117*1000,$HR$7:$HR$45,1))),0),0)","v":0},{"$f":"MAX(IF(GT117>=AU$7*Load_Shape!AT76/$C117*AU$31+(AU$32*$F117+AU$33*$H117)/$C117,IF(EV117-CX117>0,0,INDEX(IS$7:IS$45,MATCH(GT117*1000,$HR$7:$HR$45,1))),0),0)","v":0},{"$f":"MAX(IF(GU117>=AV$7*Load_Shape!AU76/$C117*AV$31+(AV$32*$F117+AV$33*$H117)/$C117,IF(EW117-CY117>0,0,INDEX(IT$7:IT$45,MATCH(GU117*1000,$HR$7:$HR$45,1))),0),0)","v":0},{"$f":"MAX(IF(GV117>=AW$7*Load_Shape!AV76/$C117*AW$31+(AW$32*$F117+AW$33*$H117)/$C117,IF(EX117-CZ117>0,0,INDEX(IU$7:IU$45,MATCH(GV117*1000,$HR$7:$HR$45,1))),0),0)","v":0},{"$f":"MAX(IF(GW117>=AX$7*Load_Shape!AW76/$C117*AX$31+(AX$32*$F117+AX$33*$H117)/$C117,IF(EY117-DA117>0,0,INDEX(IV$7:IV$45,MATCH(GW117*1000,$HR$7:$HR$45,1))),0),0)","v":0},{"$f":"MAX(IF(GX117>=AY$7*Load_Shape!AX76/$C117*AY$31+(AY$32*$F117+AY$33*$H117)/$C117,IF(EZ117-DB117>0,0,INDEX(IW$7:IW$45,MATCH(GX117*1000,$HR$7:$HR$45,1))),0),0)","v":0},{"$f":"MAX(IF(GY117>=AZ$7*Load_Shape!AY76/$C117*AZ$31+(AZ$32*$F117+AZ$33*$H117)/$C117,IF(FA117-DC117>0,0,INDEX(IX$7:IX$45,MATCH(GY117*1000,$HR$7:$HR$45,1))),0),0)","v":0},{"$f":"MAX(IF(GZ117>=BA$7*Load_Shape!AZ76/$C117*BA$31+(BA$32*$F117+BA$33*$H117)/$C117,IF(FB117-DD117>0,0,INDEX(IY$7:IY$45,MATCH(GZ117*1000,$HR$7:$HR$45,1))),0),0)","v":0},{"$f":"MAX(IF(HA117>=BB$7*Load_Shape!BA76/$C117*BB$31+(BB$32*$F117+BB$33*$H117)/$C117,IF(FC117-DE117>0,0,INDEX(IZ$7:IZ$45,MATCH(HA117*1000,$HR$7:$HR$45,1))),0),0)","v":0},{"$f":"MAX(IF(HB117>=BC$7*Load_Shape!BB76/$C117*BC$31+(BC$32*$F117+BC$33*$H117)/$C117,IF(FD117-DF117>0,0,INDEX(JA$7:JA$45,MATCH(HB117*1000,$HR$7:$HR$45,1))),0),0)","v":0},{"$f":"MAX(IF(HC117>=BD$7*Load_Shape!BC76/$C117*BD$31+(BD$32*$F117+BD$33*$H117)/$C117,IF(FE117-DG117>0,0,INDEX(JB$7:JB$45,MATCH(HC117*1000,$HR$7:$HR$45,1))),0),0)","v":0},{"$f":"MAX(IF(HD117>=BE$7*Load_Shape!BD76/$C117*BE$31+(BE$32*$F117+BE$33*$H117)/$C117,IF(FF117-DH117>0,0,INDEX(JC$7:JC$45,MATCH(HD117*1000,$HR$7:$HR$45,1))),0),0)","v":0},{"$f":"MAX(IF(HE117>=BF$7*Load_Shape!BE76/$C117*BF$31+(BF$32*$F117+BF$33*$H117)/$C117,IF(FG117-DI117>0,0,INDEX(JD$7:JD$45,MATCH(HE117*1000,$HR$7:$HR$45,1))),0),0)","v":0},{"$f":"MAX(IF(HF117>=BG$7*Load_Shape!BF76/$C117*BG$31+(BG$32*$F117+BG$33*$H117)/$C117,IF(FH117-DJ117>0,0,INDEX(JE$7:JE$45,MATCH(HF117*1000,$HR$7:$HR$45,1))),0),0)","v":0},{"$f":"MAX(IF(HG117>=BH$7*Load_Shape!BG76/$C117*BH$31+(BH$32*$F117+BH$33*$H117)/$C117,IF(FI117-DK117>0,0,INDEX(JF$7:JF$45,MATCH(HG117*1000,$HR$7:$HR$45,1))),0),0)","v":0},{"$f":"MAX(IF(HH117>=BI$7*Load_Shape!BH76/$C117*BI$31+(BI$32*$F117+BI$33*$H117)/$C117,IF(FJ117-DL117>0,0,INDEX(JG$7:JG$45,MATCH(HH117*1000,$HR$7:$HR$45,1))),0),0)","v":0},{"$f":"MAX(IF(HI117>=BJ$7*Load_Shape!BI76/$C117*BJ$31+(BJ$32*$F117+BJ$33*$H117)/$C117,IF(FK117-DM117>0,0,INDEX(JH$7:JH$45,MATCH(HI117*1000,$HR$7:$HR$45,1))),0),0)","v":0},{"$f":"MAX(IF(HJ117>=BK$7*Load_Shape!BJ76/$C117*BK$31+(BK$32*$F117+BK$33*$H117)/$C117,IF(FL117-DN117>0,0,INDEX(JI$7:JI$45,MATCH(HJ117*1000,$HR$7:$HR$45,1))),0),0)","v":0},{"$f":"MAX(IF(HK117>=BL$7*Load_Shape!BK76/$C117*BL$31+(BL$32*$F117+BL$33*$H117)/$C117,IF(FM117-DO117>0,0,INDEX(JJ$7:JJ$45,MATCH(HK117*1000,$HR$7:$HR$45,1))),0),0)","v":0},{"$f":"MAX(IF(HL117>=BM$7*Load_Shape!BL76/$C117*BM$31+(BM$32*$F117+BM$33*$H117)/$C117,IF(FN117-DP117>0,0,INDEX(JK$7:JK$45,MATCH(HL117*1000,$HR$7:$HR$45,1))),0),0)","v":0},{"$f":"MAX(IF(HM117>=BN$7*Load_Shape!BM76/$C117*BN$31+(BN$32*$F117+BN$33*$H117)/$C117,IF(FO117-DQ117>0,0,INDEX(JL$7:JL$45,MATCH(HM117*1000,$HR$7:$HR$45,1))),0),0)","v":0},{"$f":"MAX(IF(HN117>=BO$7*Load_Shape!BN76/$C117*BO$31+(BO$32*$F117+BO$33*$H117)/$C117,IF(FP117-DR117>0,0,INDEX(JM$7:JM$45,MATCH(HN117*1000,$HR$7:$HR$45,1))),0),0)","v":0},{"$f":"MAX(IF(HO117>=BP$7*Load_Shape!BO76/$C117*BP$31+(BP$32*$F117+BP$33*$H117)/$C117,IF(FQ117-DS117>0,0,INDEX(JN$7:JN$45,MATCH(HO117*1000,$HR$7:$HR$45,1))),0),0)","v":0},{"$f":"MAX(IF(HP117>=BQ$7*Load_Shape!BP76/$C117*BQ$31+(BQ$32*$F117+BQ$33*$H117)/$C117,IF(FR117-DT117>0,0,INDEX(JO$7:JO$45,MATCH(HP117*1000,$HR$7:$HR$45,1))),0),0)","v":0},null,null,7000,7000.0000000000073,7000,7000,7000,7000,7000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[3,22,31,null,3.4066252326311708E-3,3.5388127853881279E-3,3.5388127853881279E-3,3.5388127853881279E-3,3.5388127853881279E-3,-1.194552974070944E-4,3.1422774601380207E-3,0,-1.5441147004774324E-6,-1.3161124659030839E-6,4.4715022951320052E-3,4.7498102118065742E-3,3.919320044544412E-3,3.5956920389226075E-3,4.5157624046961598E-3,null,{"$f":"U$7*Load_Shape!T86/$C127+SUMPRODUCT(U$8:U$21,TRANSPOSE($F127:$S127))/$C127","v":15.068194471861386},{"$f":"V$7*Load_Shape!U86/$C127+SUMPRODUCT(V$8:V$21,TRANSPOSE($F127:$S127))/$C127","v":14.022642766645262},{"$f":"W$7*Load_Shape!V86/$C127+SUMPRODUCT(W$8:W$21,TRANSPOSE($F127:$S127))/$C127","v":16.198568003757781},{"$f":"X$7*Load_Shape!W86/$C127+SUMPRODUCT(X$8:X$21,TRANSPOSE($F127:$S127))/$C127","v":16.512119484515317},{"$f":"Y$7*Load_Shape!X86/$C127+SUMPRODUCT(Y$8:Y$21,TRANSPOSE($F127:$S127))/$C127","v":16.212850266256389},{"$f":"Z$7*Load_Shape!Y86/$C127+SUMPRODUCT(Z$8:Z$21,TRANSPOSE($F127:$S127))/$C127","v":15.765173664012183},{"$f":"AA$7*Load_Shape!Z86/$C127+SUMPRODUCT(AA$8:AA$21,TRANSPOSE($F127:$S127))/$C127","v":15.405676177834764},{"$f":"AB$7*Load_Shape!AA86/$C127+SUMPRODUCT(AB$8:AB$21,TRANSPOSE($F127:$S127))/$C127","v":15.312984848323033},{"$f":"AC$7*Load_Shape!AB86/$C127+SUMPRODUCT(AC$8:AC$21,TRANSPOSE($F127:$S127))/$C127","v":15.097191267168771},{"$f":"AD$7*Load_Shape!AC86/$C127+SUMPRODUCT(AD$8:AD$21,TRANSPOSE($F127:$S127))/$C127","v":15.137721286021803},{"$f":"AE$7*Load_Shape!AD86/$C127+SUMPRODUCT(AE$8:AE$21,TRANSPOSE($F127:$S127))/$C127","v":15.121239766814503},{"$f":"AF$7*Load_Shape!AE86/$C127+SUMPRODUCT(AF$8:AF$21,TRANSPOSE($F127:$S127))/$C127","v":15.208538953852628},{"$f":"AG$7*Load_Shape!AF86/$C127+SUMPRODUCT(AG$8:AG$21,TRANSPOSE($F127:$S127))/$C127","v":15.27004103634572},{"$f":"AH$7*Load_Shape!AG86/$C127+SUMPRODUCT(AH$8:AH$21,TRANSPOSE($F127:$S127))/$C127","v":17.373888683430046},{"$f":"AI$7*Load_Shape!AH86/$C127+SUMPRODUCT(AI$8:AI$21,TRANSPOSE($F127:$S127))/$C127","v":17.476313958851343},{"$f":"AJ$7*Load_Shape!AI86/$C127+SUMPRODUCT(AJ$8:AJ$21,TRANSPOSE($F127:$S127))/$C127","v":17.53466355545758},{"$f":"AK$7*Load_Shape!AJ86/$C127+SUMPRODUCT(AK$8:AK$21,TRANSPOSE($F127:$S127))/$C127","v":16.809469393874018},{"$f":"AL$7*Load_Shape!AK86/$C127+SUMPRODUCT(AL$8:AL$21,TRANSPOSE($F127:$S127))/$C127","v":16.619266897043641},{"$f":"AM$7*Load_Shape!AL86/$C127+SUMPRODUCT(AM$8:AM$21,TRANSPOSE($F127:$S127))/$C127","v":16.571284988232904},{"$f":"AN$7*Load_Shape!AM86/$C127+SUMPRODUCT(AN$8:AN$21,TRANSPOSE($F127:$S127))/$C127","v":16.530695991876595},{"$f":"AO$7*Load_Shape!AN86/$C127+SUMPRODUCT(AO$8:AO$21,TRANSPOSE($F127:$S127))/$C127","v":16.647748343939348},{"$f":"AP$7*Load_Shape!AO86/$C127+SUMPRODUCT(AP$8:AP$21,TRANSPOSE($F127:$S127))/$C127","v":16.765400796897431},{"$f":"AQ$7*Load_Shape!AP86/$C127+SUMPRODUCT(AQ$8:AQ$21,TRANSPOSE($F127:$S127))/$C127","v":16.883663304362273},{"$f":"AR$7*Load_Shape!AQ86/$C127+SUMPRODUCT(AR$8:AR$21,TRANSPOSE($F127:$S127))/$C127","v":17.002538964549625},{"$f":"AS$7*Load_Shape!AR86/$C127+SUMPRODUCT(AS$8:AS$21,TRANSPOSE($F127:$S127))/$C127","v":17.122029363140562},{"$f":"AT$7*Load_Shape!AS86/$C127+SUMPRODUCT(AT$8:AT$21,TRANSPOSE($F127:$S127))/$C127","v":17.242126942251915},{"$f":"AU$7*Load_Shape!AT86/$C127+SUMPRODUCT(AU$8:AU$21,TRANSPOSE($F127:$S127))/$C127","v":17.362825980880544},{"$f":"AV$7*Load_Shape!AU86/$C127+SUMPRODUCT(AV$8:AV$21,TRANSPOSE($F127:$S127))/$C127","v":17.484164949576922},{"$f":"AW$7*Load_Shape!AV86/$C127+SUMPRODUCT(AW$8:AW$21,TRANSPOSE($F127:$S127))/$C127","v":17.606146573328111},{"$f":"AX$7*Load_Shape!AW86/$C127+SUMPRODUCT(AX$8:AX$21,TRANSPOSE($F127:$S127))/$C127","v":17.728722887700016},{"$f":"AY$7*Load_Shape!AX86/$C127+SUMPRODUCT(AY$8:AY$21,TRANSPOSE($F127:$S127))/$C127","v":17.851924651877738},{"$f":"AZ$7*Load_Shape!AY86/$C127+SUMPRODUCT(AZ$8:AZ$21,TRANSPOSE($F127:$S127))/$C127","v":17.975799850121984},{"$f":"BA$7*Load_Shape!AZ86/$C127+SUMPRODUCT(BA$8:BA$21,TRANSPOSE($F127:$S127))/$C127","v":18.100287399178953},{"$f":"BB$7*Load_Shape!BA86/$C127+SUMPRODUCT(BB$8:BB$21,TRANSPOSE($F127:$S127))/$C127","v":18.225407375260126},{"$f":"BC$7*Load_Shape!BB86/$C127+SUMPRODUCT(BC$8:BC$21,TRANSPOSE($F127:$S127))/$C127","v":18.351195472028976},{"$f":"BD$7*Load_Shape!BC86/$C127+SUMPRODUCT(BD$8:BD$21,TRANSPOSE($F127:$S127))/$C127","v":18.477627711164764},{"$f":"BE$7*Load_Shape!BD86/$C127+SUMPRODUCT(BE$8:BE$21,TRANSPOSE($F127:$S127))/$C127","v":18.604686606945698},{"$f":"BF$7*Load_Shape!BE86/$C127+SUMPRODUCT(BF$8:BF$21,TRANSPOSE($F127:$S127))/$C127","v":18.732402044012922},{"$f":"BG$7*Load_Shape!BF86/$C127+SUMPRODUCT(BG$8:BG$21,TRANSPOSE($F127:$S127))/$C127","v":18.86077833242614},{"$f":"BH$7*Load_Shape!BG86/$C127+SUMPRODUCT(BH$8:BH$21,TRANSPOSE($F127:$S127))/$C127","v":18.989819560035897},{"$f":"BI$7*Load_Shape!BH86/$C127+SUMPRODUCT(BI$8:BI$21,TRANSPOSE($F127:$S127))/$C127","v":19.119556332440119},{"$f":"BJ$7*Load_Shape!BI86/$C127+SUMPRODUCT(BJ$8:BJ$21,TRANSPOSE($F127:$S127))/$C127","v":19.249944406769433},{"$f":"BK$7*Load_Shape!BJ86/$C127+SUMPRODUCT(BK$8:BK$21,TRANSPOSE($F127:$S127))/$C127","v":19.381023518654249},{"$f":"BL$7*Load_Shape!BK86/$C127+SUMPRODUCT(BL$8:BL$21,TRANSPOSE($F127:$S127))/$C127","v":19.512782908367289},{"$f":"BM$7*Load_Shape!BL86/$C127+SUMPRODUCT(BM$8:BM$21,TRANSPOSE($F127:$S127))/$C127","v":19.645201328666246},{"$f":"BN$7*Load_Shape!BM86/$C127+SUMPRODUCT(BN$8:BN$21,TRANSPOSE($F127:$S127))/$C127","v":19.778306256285322},{"$f":"BO$7*Load_Shape!BN86/$C127+SUMPRODUCT(BO$8:BO$21,TRANSPOSE($F127:$S127))/$C127","v":19.912102525555159},{"$f":"BP$7*Load_Shape!BO86/$C127+SUMPRODUCT(BP$8:BP$21,TRANSPOSE($F127:$S127))/$C127","v":20.046594121598726},{"$f":"BQ$7*Load_Shape!BP86/$C127+SUMPRODUCT(BQ$8:BQ$21,TRANSPOSE($F127:$S127))/$C127","v":20.181785053913046},null,{"$f":"INDEX(Hydro_Param!G$27:G$39,$A127)","v":1.4811159265466334},{"$f":"INDEX(Hydro_Param!H$27:H$39,$A127)","v":-0.48111592654663338},{"$f":"INDEX(Hydro_Param!M$27:M$39,$A127)","v":0.65369549671620897},{"$f":"INDEX(Hydro_Param!N$27:N$39,$A127)","v":1.3732893493127891},null,{"$f":"U127+($BS127*MAX($BU127,MIN($BV127,U127/AVERAGE(IF(OFFSET(U127,1-$B127,0,24,1)<$BU127*AVERAGE(OFFSET(U127,1-$B127,0,24,1)),OFFSET($BU127,1-$B127,0,24,1)*AVERAGE(OFFSET(U127,1-$B127,0,24,1)),IF(OFFSET(U127,1-$B127,0,24,1)>$BV127*AVERAGE(OFFSET(U127,1-$B127,0,24,1)),OFFSET($BV127,1-$B127,0,24,1)*AVERAGE(OFFSET(U127,1-$B127,0,24,1)),OFFSET(U127,1-$B127,0,24,1))))))+$BT127)*U$22*INDEX(Hydro_Param!$D$27:$D$39,$A127)/$C127/24","v":10.777248681508816},{"$f":"V127+($BS127*MAX($BU127,MIN($BV127,V127/AVERAGE(IF(OFFSET(V127,1-$B127,0,24,1)<$BU127*AVERAGE(OFFSET(V127,1-$B127,0,24,1)),OFFSET($BU127,1-$B127,0,24,1)*AVERAGE(OFFSET(V127,1-$B127,0,24,1)),IF(OFFSET(V127,1-$B127,0,24,1)>$BV127*AVERAGE(OFFSET(V127,1-$B127,0,24,1)),OFFSET($BV127,1-$B127,0,24,1)*AVERAGE(OFFSET(V127,1-$B127,0,24,1)),OFFSET(V127,1-$B127,0,24,1))))))+$BT127)*V$22*INDEX(Hydro_Param!$D$27:$D$39,$A127)/$C127/24","v":9.6548101402209277},{"$f":"W127+($BS127*MAX($BU127,MIN($BV127,W127/AVERAGE(IF(OFFSET(W127,1-$B127,0,24,1)<$BU127*AVERAGE(OFFSET(W127,1-$B127,0,24,1)),OFFSET($BU127,1-$B127,0,24,1)*AVERAGE(OFFSET(W127,1-$B127,0,24,1)),IF(OFFSET(W127,1-$B127,0,24,1)>$BV127*AVERAGE(OFFSET(W127,1-$B127,0,24,1)),OFFSET($BV127,1-$B127,0,24,1)*AVERAGE(OFFSET(W127,1-$B127,0,24,1)),OFFSET(W127,1-$B127,0,24,1))))))+$BT127)*W$22*INDEX(Hydro_Param!$D$27:$D$39,$A127)/$C127/24","v":11.667585290253392},{"$f":"X127+($BS127*MAX($BU127,MIN($BV127,X127/AVERAGE(IF(OFFSET(X127,1-$B127,0,24,1)<$BU127*AVERAGE(OFFSET(X127,1-$B127,0,24,1)),OFFSET($BU127,1-$B127,0,24,1)*AVERAGE(OFFSET(X127,1-$B127,0,24,1)),IF(OFFSET(X127,1-$B127,0,24,1)>$BV127*AVERAGE(OFFSET(X127,1-$B127,0,24,1)),OFFSET($BV127,1-$B127,0,24,1)*AVERAGE(OFFSET(X127,1-$B127,0,24,1)),OFFSET(X127,1-$B127,0,24,1))))))+$BT127)*X$22*INDEX(Hydro_Param!$D$27:$D$39,$A127)/$C127/24","v":11.457744617526629},{"$f":"Y127+($BS127*MAX($BU127,MIN($BV127,Y127/AVERAGE(IF(OFFSET(Y127,1-$B127,0,24,1)<$BU127*AVERAGE(OFFSET(Y127,1-$B127,0,24,1)),OFFSET($BU127,1-$B127,0,24,1)*AVERAGE(OFFSET(Y127,1-$B127,0,24,1)),IF(OFFSET(Y127,1-$B127,0,24,1)>$BV127*AVERAGE(OFFSET(Y127,1-$B127,0,24,1)),OFFSET($BV127,1-$B127,0,24,1)*AVERAGE(OFFSET(Y127,1-$B127,0,24,1)),OFFSET(Y127,1-$B127,0,24,1))))))+$BT127)*Y$22*INDEX(Hydro_Param!$D$27:$D$39,$A127)/$C127/24","v":10.779044351766096},{"$f":"Z127+($BS127*MAX($BU127,MIN($BV127,Z127/AVERAGE(IF(OFFSET(Z127,1-$B127,0,24,1)<$BU127*AVERAGE(OFFSET(Z127,1-$B127,0,24,1)),OFFSET($BU127,1-$B127,0,24,1)*AVERAGE(OFFSET(Z127,1-$B127,0,24,1)),IF(OFFSET(Z127,1-$B127,0,24,1)>$BV127*AVERAGE(OFFSET(Z127,1-$B127,0,24,1)),OFFSET($BV127,1-$B127,0,24,1)*AVERAGE(OFFSET(Z127,1-$B127,0,24,1)),OFFSET(Z127,1-$B127,0,24,1))))))+$BT127)*Z$22*INDEX(Hydro_Param!$D$27:$D$39,$A127)/$C127/24","v":9.8007363703804238},{"$f":"AA127+($BS127*MAX($BU127,MIN($BV127,AA127/AVERAGE(IF(OFFSET(AA127,1-$B127,0,24,1)<$BU127*AVERAGE(OFFSET(AA127,1-$B127,0,24,1)),OFFSET($BU127,1-$B127,0,24,1)*AVERAGE(OFFSET(AA127,1-$B127,0,24,1)),IF(OFFSET(AA127,1-$B127,0,24,1)>$BV127*AVERAGE(OFFSET(AA127,1-$B127,0,24,1)),OFFSET($BV127,1-$B127,0,24,1)*AVERAGE(OFFSET(AA127,1-$B127,0,24,1)),OFFSET(AA127,1-$B127,0,24,1))))))+$BT127)*AA$22*INDEX(Hydro_Param!$D$27:$D$39,$A127)/$C127/24","v":9.4412388842030062},{"$f":"AB127+($BS127*MAX($BU127,MIN($BV127,AB127/AVERAGE(IF(OFFSET(AB127,1-$B127,0,24,1)<$BU127*AVERAGE(OFFSET(AB127,1-$B127,0,24,1)),OFFSET($BU127,1-$B127,0,24,1)*AVERAGE(OFFSET(AB127,1-$B127,0,24,1)),IF(OFFSET(AB127,1-$B127,0,24,1)>$BV127*AVERAGE(OFFSET(AB127,1-$B127,0,24,1)),OFFSET($BV127,1-$B127,0,24,1)*AVERAGE(OFFSET(AB127,1-$B127,0,24,1)),OFFSET(AB127,1-$B127,0,24,1))))))+$BT127)*AB$22*INDEX(Hydro_Param!$D$27:$D$39,$A127)/$C127/24","v":9.348547554691276},{"$f":"AC127+($BS127*MAX($BU127,MIN($BV127,AC127/AVERAGE(IF(OFFSET(AC127,1-$B127,0,24,1)<$BU127*AVERAGE(OFFSET(AC127,1-$B127,0,24,1)),OFFSET($BU127,1-$B127,0,24,1)*AVERAGE(OFFSET(AC127,1-$B127,0,24,1)),IF(OFFSET(AC127,1-$B127,0,24,1)>$BV127*AVERAGE(OFFSET(AC127,1-$B127,0,24,1)),OFFSET($BV127,1-$B127,0,24,1)*AVERAGE(OFFSET(AC127,1-$B127,0,24,1)),OFFSET(AC127,1-$B127,0,24,1))))))+$BT127)*AC$22*INDEX(Hydro_Param!$D$27:$D$39,$A127)/$C127/24","v":9.1327539735370138},{"$f":"AD127+($BS127*MAX($BU127,MIN($BV127,AD127/AVERAGE(IF(OFFSET(AD127,1-$B127,0,24,1)<$BU127*AVERAGE(OFFSET(AD127,1-$B127,0,24,1)),OFFSET($BU127,1-$B127,0,24,1)*AVERAGE(OFFSET(AD127,1-$B127,0,24,1)),IF(OFFSET(AD127,1-$B127,0,24,1)>$BV127*AVERAGE(OFFSET(AD127,1-$B127,0,24,1)),OFFSET($BV127,1-$B127,0,24,1)*AVERAGE(OFFSET(AD127,1-$B127,0,24,1)),OFFSET(AD127,1-$B127,0,24,1))))))+$BT127)*AD$22*INDEX(Hydro_Param!$D$27:$D$39,$A127)/$C127/24","v":9.1732839923900436},{"$f":"AE127+($BS127*MAX($BU127,MIN($BV127,AE127/AVERAGE(IF(OFFSET(AE127,1-$B127,0,24,1)<$BU127*AVERAGE(OFFSET(AE127,1-$B127,0,24,1)),OFFSET($BU127,1-$B127,0,24,1)*AVERAGE(OFFSET(AE127,1-$B127,0,24,1)),IF(OFFSET(AE127,1-$B127,0,24,1)>$BV127*AVERAGE(OFFSET(AE127,1-$B127,0,24,1)),OFFSET($BV127,1-$B127,0,24,1)*AVERAGE(OFFSET(AE127,1-$B127,0,24,1)),OFFSET(AE127,1-$B127,0,24,1))))))+$BT127)*AE$22*INDEX(Hydro_Param!$D$27:$D$39,$A127)/$C127/24","v":9.1568024731827435},{"$f":"AF127+($BS127*MAX($BU127,MIN($BV127,AF127/AVERAGE(IF(OFFSET(AF127,1-$B127,0,24,1)<$BU127*AVERAGE(OFFSET(AF127,1-$B127,0,24,1)),OFFSET($BU127,1-$B127,0,24,1)*AVERAGE(OFFSET(AF127,1-$B127,0,24,1)),IF(OFFSET(AF127,1-$B127,0,24,1)>$BV127*AVERAGE(OFFSET(AF127,1-$B127,0,24,1)),OFFSET($BV127,1-$B127,0,24,1)*AVERAGE(OFFSET(AF127,1-$B127,0,24,1)),OFFSET(AF127,1-$B127,0,24,1))))))+$BT127)*AF$22*INDEX(Hydro_Param!$D$27:$D$39,$A127)/$C127/24","v":9.2441016602208705},{"$f":"AG127+($BS127*MAX($BU127,MIN($BV127,AG127/AVERAGE(IF(OFFSET(AG127,1-$B127,0,24,1)<$BU127*AVERAGE(OFFSET(AG127,1-$B127,0,24,1)),OFFSET($BU127,1-$B127,0,24,1)*AVERAGE(OFFSET(AG127,1-$B127,0,24,1)),IF(OFFSET(AG127,1-$B127,0,24,1)>$BV127*AVERAGE(OFFSET(AG127,1-$B127,0,24,1)),OFFSET($BV127,1-$B127,0,24,1)*AVERAGE(OFFSET(AG127,1-$B127,0,24,1)),OFFSET(AG127,1-$B127,0,24,1))))))+$BT127)*AG$22*INDEX(Hydro_Param!$D$27:$D$39,$A127)/$C127/24","v":9.3056037427139628},{"$f":"AH127+($BS127*MAX($BU127,MIN($BV127,AH127/AVERAGE(IF(OFFSET(AH127,1-$B127,0,24,1)<$BU127*AVERAGE(OFFSET(AH127,1-$B127,0,24,1)),OFFSET($BU127,1-$B127,0,24,1)*AVERAGE(OFFSET(AH127,1-$B127,0,24,1)),IF(OFFSET(AH127,1-$B127,0,24,1)>$BV127*AVERAGE(OFFSET(AH127,1-$B127,0,24,1)),OFFSET($BV127,1-$B127,0,24,1)*AVERAGE(OFFSET(AH127,1-$B127,0,24,1)),OFFSET(AH127,1-$B127,0,24,1))))))+$BT127)*AH$22*INDEX(Hydro_Param!$D$27:$D$39,$A127)/$C127/24","v":11.409451389798289},{"$f":"AI127+($BS127*MAX($BU127,MIN($BV127,AI127/AVERAGE(IF(OFFSET(AI127,1-$B127,0,24,1)<$BU127*AVERAGE(OFFSET(AI127,1-$B127,0,24,1)),OFFSET($BU127,1-$B127,0,24,1)*AVERAGE(OFFSET(AI127,1-$B127,0,24,1)),IF(OFFSET(AI127,1-$B127,0,24,1)>$BV127*AVERAGE(OFFSET(AI127,1-$B127,0,24,1)),OFFSET($BV127,1-$B127,0,24,1)*AVERAGE(OFFSET(AI127,1-$B127,0,24,1)),OFFSET(AI127,1-$B127,0,24,1))))))+$BT127)*AI$22*INDEX(Hydro_Param!$D$27:$D$39,$A127)/$C127/24","v":11.511876665219585},{"$f":"AJ127+($BS127*MAX($BU127,MIN($BV127,AJ127/AVERAGE(IF(OFFSET(AJ127,1-$B127,0,24,1)<$BU127*AVERAGE(OFFSET(AJ127,1-$B127,0,24,1)),OFFSET($BU127,1-$B127,0,24,1)*AVERAGE(OFFSET(AJ127,1-$B127,0,24,1)),IF(OFFSET(AJ127,1-$B127,0,24,1)>$BV127*AVERAGE(OFFSET(AJ127,1-$B127,0,24,1)),OFFSET($BV127,1-$B127,0,24,1)*AVERAGE(OFFSET(AJ127,1-$B127,0,24,1)),OFFSET(AJ127,1-$B127,0,24,1))))))+$BT127)*AJ$22*INDEX(Hydro_Param!$D$27:$D$39,$A127)/$C127/24","v":11.570226261825823},{"$f":"AK127+($BS127*MAX($BU127,MIN($BV127,AK127/AVERAGE(IF(OFFSET(AK127,1-$B127,0,24,1)<$BU127*AVERAGE(OFFSET(AK127,1-$B127,0,24,1)),OFFSET($BU127,1-$B127,0,24,1)*AVERAGE(OFFSET(AK127,1-$B127,0,24,1)),IF(OFFSET(AK127,1-$B127,0,24,1)>$BV127*AVERAGE(OFFSET(AK127,1-$B127,0,24,1)),OFFSET($BV127,1-$B127,0,24,1)*AVERAGE(OFFSET(AK127,1-$B127,0,24,1)),OFFSET(AK127,1-$B127,0,24,1))))))+$BT127)*AK$22*INDEX(Hydro_Param!$D$27:$D$39,$A127)/$C127/24","v":10.84503210024226},{"$f":"AL127+($BS127*MAX($BU127,MIN($BV127,AL127/AVERAGE(IF(OFFSET(AL127,1-$B127,0,24,1)<$BU127*AVERAGE(OFFSET(AL127,1-$B127,0,24,1)),OFFSET($BU127,1-$B127,0,24,1)*AVERAGE(OFFSET(AL127,1-$B127,0,24,1)),IF(OFFSET(AL127,1-$B127,0,24,1)>$BV127*AVERAGE(OFFSET(AL127,1-$B127,0,24,1)),OFFSET($BV127,1-$B127,0,24,1)*AVERAGE(OFFSET(AL127,1-$B127,0,24,1)),OFFSET(AL127,1-$B127,0,24,1))))))+$BT127)*AL$22*INDEX(Hydro_Param!$D$27:$D$39,$A127)/$C127/24","v":10.654829603411883},{"$f":"AM127+($BS127*MAX($BU127,MIN($BV127,AM127/AVERAGE(IF(OFFSET(AM127,1-$B127,0,24,1)<$BU127*AVERAGE(OFFSET(AM127,1-$B127,0,24,1)),OFFSET($BU127,1-$B127,0,24,1)*AVERAGE(OFFSET(AM127,1-$B127,0,24,1)),IF(OFFSET(AM127,1-$B127,0,24,1)>$BV127*AVERAGE(OFFSET(AM127,1-$B127,0,24,1)),OFFSET($BV127,1-$B127,0,24,1)*AVERAGE(OFFSET(AM127,1-$B127,0,24,1)),OFFSET(AM127,1-$B127,0,24,1))))))+$BT127)*AM$22*INDEX(Hydro_Param!$D$27:$D$39,$A127)/$C127/24","v":10.606847694601147},{"$f":"AN127+($BS127*MAX($BU127,MIN($BV127,AN127/AVERAGE(IF(OFFSET(AN127,1-$B127,0,24,1)<$BU127*AVERAGE(OFFSET(AN127,1-$B127,0,24,1)),OFFSET($BU127,1-$B127,0,24,1)*AVERAGE(OFFSET(AN127,1-$B127,0,24,1)),IF(OFFSET(AN127,1-$B127,0,24,1)>$BV127*AVERAGE(OFFSET(AN127,1-$B127,0,24,1)),OFFSET($BV127,1-$B127,0,24,1)*AVERAGE(OFFSET(AN127,1-$B127,0,24,1)),OFFSET(AN127,1-$B127,0,24,1))))))+$BT127)*AN$22*INDEX(Hydro_Param!$D$27:$D$39,$A127)/$C127/24","v":10.566258698244837},{"$f":"AO127+($BS127*MAX($BU127,MIN($BV127,AO127/AVERAGE(IF(OFFSET(AO127,1-$B127,0,24,1)<$BU127*AVERAGE(OFFSET(AO127,1-$B127,0,24,1)),OFFSET($BU127,1-$B127,0,24,1)*AVERAGE(OFFSET(AO127,1-$B127,0,24,1)),IF(OFFSET(AO127,1-$B127,0,24,1)>$BV127*AVERAGE(OFFSET(AO127,1-$B127,0,24,1)),OFFSET($BV127,1-$B127,0,24,1)*AVERAGE(OFFSET(AO127,1-$B127,0,24,1)),OFFSET(AO127,1-$B127,0,24,1))))))+$BT127)*AO$22*INDEX(Hydro_Param!$D$27:$D$39,$A127)/$C127/24","v":10.683311050307591},{"$f":"AP127+($BS127*MAX($BU127,MIN($BV127,AP127/AVERAGE(IF(OFFSET(AP127,1-$B127,0,24,1)<$BU127*AVERAGE(OFFSET(AP127,1-$B127,0,24,1)),OFFSET($BU127,1-$B127,0,24,1)*AVERAGE(OFFSET(AP127,1-$B127,0,24,1)),IF(OFFSET(AP127,1-$B127,0,24,1)>$BV127*AVERAGE(OFFSET(AP127,1-$B127,0,24,1)),OFFSET($BV127,1-$B127,0,24,1)*AVERAGE(OFFSET(AP127,1-$B127,0,24,1)),OFFSET(AP127,1-$B127,0,24,1))))))+$BT127)*AP$22*INDEX(Hydro_Param!$D$27:$D$39,$A127)/$C127/24","v":10.800963503265674},{"$f":"AQ127+($BS127*MAX($BU127,MIN($BV127,AQ127/AVERAGE(IF(OFFSET(AQ127,1-$B127,0,24,1)<$BU127*AVERAGE(OFFSET(AQ127,1-$B127,0,24,1)),OFFSET($BU127,1-$B127,0,24,1)*AVERAGE(OFFSET(AQ127,1-$B127,0,24,1)),IF(OFFSET(AQ127,1-$B127,0,24,1)>$BV127*AVERAGE(OFFSET(AQ127,1-$B127,0,24,1)),OFFSET($BV127,1-$B127,0,24,1)*AVERAGE(OFFSET(AQ127,1-$B127,0,24,1)),OFFSET(AQ127,1-$B127,0,24,1))))))+$BT127)*AQ$22*INDEX(Hydro_Param!$D$27:$D$39,$A127)/$C127/24","v":10.919226010730515},{"$f":"AR127+($BS127*MAX($BU127,MIN($BV127,AR127/AVERAGE(IF(OFFSET(AR127,1-$B127,0,24,1)<$BU127*AVERAGE(OFFSET(AR127,1-$B127,0,24,1)),OFFSET($BU127,1-$B127,0,24,1)*AVERAGE(OFFSET(AR127,1-$B127,0,24,1)),IF(OFFSET(AR127,1-$B127,0,24,1)>$BV127*AVERAGE(OFFSET(AR127,1-$B127,0,24,1)),OFFSET($BV127,1-$B127,0,24,1)*AVERAGE(OFFSET(AR127,1-$B127,0,24,1)),OFFSET(AR127,1-$B127,0,24,1))))))+$BT127)*AR$22*INDEX(Hydro_Param!$D$27:$D$39,$A127)/$C127/24","v":11.038101670917868},{"$f":"AS127+($BS127*MAX($BU127,MIN($BV127,AS127/AVERAGE(IF(OFFSET(AS127,1-$B127,0,24,1)<$BU127*AVERAGE(OFFSET(AS127,1-$B127,0,24,1)),OFFSET($BU127,1-$B127,0,24,1)*AVERAGE(OFFSET(AS127,1-$B127,0,24,1)),IF(OFFSET(AS127,1-$B127,0,24,1)>$BV127*AVERAGE(OFFSET(AS127,1-$B127,0,24,1)),OFFSET($BV127,1-$B127,0,24,1)*AVERAGE(OFFSET(AS127,1-$B127,0,24,1)),OFFSET(AS127,1-$B127,0,24,1))))))+$BT127)*AS$22*INDEX(Hydro_Param!$D$27:$D$39,$A127)/$C127/24","v":11.157592069508805},{"$f":"AT127+($BS127*MAX($BU127,MIN($BV127,AT127/AVERAGE(IF(OFFSET(AT127,1-$B127,0,24,1)<$BU127*AVERAGE(OFFSET(AT127,1-$B127,0,24,1)),OFFSET($BU127,1-$B127,0,24,1)*AVERAGE(OFFSET(AT127,1-$B127,0,24,1)),IF(OFFSET(AT127,1-$B127,0,24,1)>$BV127*AVERAGE(OFFSET(AT127,1-$B127,0,24,1)),OFFSET($BV127,1-$B127,0,24,1)*AVERAGE(OFFSET(AT127,1-$B127,0,24,1)),OFFSET(AT127,1-$B127,0,24,1))))))+$BT127)*AT$22*INDEX(Hydro_Param!$D$27:$D$39,$A127)/$C127/24","v":11.277689648620157},{"$f":"AU127+($BS127*MAX($BU127,MIN($BV127,AU127/AVERAGE(IF(OFFSET(AU127,1-$B127,0,24,1)<$BU127*AVERAGE(OFFSET(AU127,1-$B127,0,24,1)),OFFSET($BU127,1-$B127,0,24,1)*AVERAGE(OFFSET(AU127,1-$B127,0,24,1)),IF(OFFSET(AU127,1-$B127,0,24,1)>$BV127*AVERAGE(OFFSET(AU127,1-$B127,0,24,1)),OFFSET($BV127,1-$B127,0,24,1)*AVERAGE(OFFSET(AU127,1-$B127,0,24,1)),OFFSET(AU127,1-$B127,0,24,1))))))+$BT127)*AU$22*INDEX(Hydro_Param!$D$27:$D$39,$A127)/$C127/24","v":11.398388687248787},{"$f":"AV127+($BS127*MAX($BU127,MIN($BV127,AV127/AVERAGE(IF(OFFSET(AV127,1-$B127,0,24,1)<$BU127*AVERAGE(OFFSET(AV127,1-$B127,0,24,1)),OFFSET($BU127,1-$B127,0,24,1)*AVERAGE(OFFSET(AV127,1-$B127,0,24,1)),IF(OFFSET(AV127,1-$B127,0,24,1)>$BV127*AVERAGE(OFFSET(AV127,1-$B127,0,24,1)),OFFSET($BV127,1-$B127,0,24,1)*AVERAGE(OFFSET(AV127,1-$B127,0,24,1)),OFFSET(AV127,1-$B127,0,24,1))))))+$BT127)*AV$22*INDEX(Hydro_Param!$D$27:$D$39,$A127)/$C127/24","v":11.519727655945164},{"$f":"AW127+($BS127*MAX($BU127,MIN($BV127,AW127/AVERAGE(IF(OFFSET(AW127,1-$B127,0,24,1)<$BU127*AVERAGE(OFFSET(AW127,1-$B127,0,24,1)),OFFSET($BU127,1-$B127,0,24,1)*AVERAGE(OFFSET(AW127,1-$B127,0,24,1)),IF(OFFSET(AW127,1-$B127,0,24,1)>$BV127*AVERAGE(OFFSET(AW127,1-$B127,0,24,1)),OFFSET($BV127,1-$B127,0,24,1)*AVERAGE(OFFSET(AW127,1-$B127,0,24,1)),OFFSET(AW127,1-$B127,0,24,1))))))+$BT127)*AW$22*INDEX(Hydro_Param!$D$27:$D$39,$A127)/$C127/24","v":11.641709279696354},{"$f":"AX127+($BS127*MAX($BU127,MIN($BV127,AX127/AVERAGE(IF(OFFSET(AX127,1-$B127,0,24,1)<$BU127*AVERAGE(OFFSET(AX127,1-$B127,0,24,1)),OFFSET($BU127,1-$B127,0,24,1)*AVERAGE(OFFSET(AX127,1-$B127,0,24,1)),IF(OFFSET(AX127,1-$B127,0,24,1)>$BV127*AVERAGE(OFFSET(AX127,1-$B127,0,24,1)),OFFSET($BV127,1-$B127,0,24,1)*AVERAGE(OFFSET(AX127,1-$B127,0,24,1)),OFFSET(AX127,1-$B127,0,24,1))))))+$BT127)*AX$22*INDEX(Hydro_Param!$D$27:$D$39,$A127)/$C127/24","v":11.764285594068259},{"$f":"AY127+($BS127*MAX($BU127,MIN($BV127,AY127/AVERAGE(IF(OFFSET(AY127,1-$B127,0,24,1)<$BU127*AVERAGE(OFFSET(AY127,1-$B127,0,24,1)),OFFSET($BU127,1-$B127,0,24,1)*AVERAGE(OFFSET(AY127,1-$B127,0,24,1)),IF(OFFSET(AY127,1-$B127,0,24,1)>$BV127*AVERAGE(OFFSET(AY127,1-$B127,0,24,1)),OFFSET($BV127,1-$B127,0,24,1)*AVERAGE(OFFSET(AY127,1-$B127,0,24,1)),OFFSET(AY127,1-$B127,0,24,1))))))+$BT127)*AY$22*INDEX(Hydro_Param!$D$27:$D$39,$A127)/$C127/24","v":11.887487358245981},{"$f":"AZ127+($BS127*MAX($BU127,MIN($BV127,AZ127/AVERAGE(IF(OFFSET(AZ127,1-$B127,0,24,1)<$BU127*AVERAGE(OFFSET(AZ127,1-$B127,0,24,1)),OFFSET($BU127,1-$B127,0,24,1)*AVERAGE(OFFSET(AZ127,1-$B127,0,24,1)),IF(OFFSET(AZ127,1-$B127,0,24,1)>$BV127*AVERAGE(OFFSET(AZ127,1-$B127,0,24,1)),OFFSET($BV127,1-$B127,0,24,1)*AVERAGE(OFFSET(AZ127,1-$B127,0,24,1)),OFFSET(AZ127,1-$B127,0,24,1))))))+$BT127)*AZ$22*INDEX(Hydro_Param!$D$27:$D$39,$A127)/$C127/24","v":12.011362556490226},{"$f":"BA127+($BS127*MAX($BU127,MIN($BV127,BA127/AVERAGE(IF(OFFSET(BA127,1-$B127,0,24,1)<$BU127*AVERAGE(OFFSET(BA127,1-$B127,0,24,1)),OFFSET($BU127,1-$B127,0,24,1)*AVERAGE(OFFSET(BA127,1-$B127,0,24,1)),IF(OFFSET(BA127,1-$B127,0,24,1)>$BV127*AVERAGE(OFFSET(BA127,1-$B127,0,24,1)),OFFSET($BV127,1-$B127,0,24,1)*AVERAGE(OFFSET(BA127,1-$B127,0,24,1)),OFFSET(BA127,1-$B127,0,24,1))))))+$BT127)*BA$22*INDEX(Hydro_Param!$D$27:$D$39,$A127)/$C127/24","v":12.135850105547195},{"$f":"BB127+($BS127*MAX($BU127,MIN($BV127,BB127/AVERAGE(IF(OFFSET(BB127,1-$B127,0,24,1)<$BU127*AVERAGE(OFFSET(BB127,1-$B127,0,24,1)),OFFSET($BU127,1-$B127,0,24,1)*AVERAGE(OFFSET(BB127,1-$B127,0,24,1)),IF(OFFSET(BB127,1-$B127,0,24,1)>$BV127*AVERAGE(OFFSET(BB127,1-$B127,0,24,1)),OFFSET($BV127,1-$B127,0,24,1)*AVERAGE(OFFSET(BB127,1-$B127,0,24,1)),OFFSET(BB127,1-$B127,0,24,1))))))+$BT127)*BB$22*INDEX(Hydro_Param!$D$27:$D$39,$A127)/$C127/24","v":12.260970081628368},{"$f":"BC127+($BS127*MAX($BU127,MIN($BV127,BC127/AVERAGE(IF(OFFSET(BC127,1-$B127,0,24,1)<$BU127*AVERAGE(OFFSET(BC127,1-$B127,0,24,1)),OFFSET($BU127,1-$B127,0,24,1)*AVERAGE(OFFSET(BC127,1-$B127,0,24,1)),IF(OFFSET(BC127,1-$B127,0,24,1)>$BV127*AVERAGE(OFFSET(BC127,1-$B127,0,24,1)),OFFSET($BV127,1-$B127,0,24,1)*AVERAGE(OFFSET(BC127,1-$B127,0,24,1)),OFFSET(BC127,1-$B127,0,24,1))))))+$BT127)*BC$22*INDEX(Hydro_Param!$D$27:$D$39,$A127)/$C127/24","v":12.386758178397219},{"$f":"BD127+($BS127*MAX($BU127,MIN($BV127,BD127/AVERAGE(IF(OFFSET(BD127,1-$B127,0,24,1)<$BU127*AVERAGE(OFFSET(BD127,1-$B127,0,24,1)),OFFSET($BU127,1-$B127,0,24,1)*AVERAGE(OFFSET(BD127,1-$B127,0,24,1)),IF(OFFSET(BD127,1-$B127,0,24,1)>$BV127*AVERAGE(OFFSET(BD127,1-$B127,0,24,1)),OFFSET($BV127,1-$B127,0,24,1)*AVERAGE(OFFSET(BD127,1-$B127,0,24,1)),OFFSET(BD127,1-$B127,0,24,1))))))+$BT127)*BD$22*INDEX(Hydro_Param!$D$27:$D$39,$A127)/$C127/24","v":12.513190417533007},{"$f":"BE127+($BS127*MAX($BU127,MIN($BV127,BE127/AVERAGE(IF(OFFSET(BE127,1-$B127,0,24,1)<$BU127*AVERAGE(OFFSET(BE127,1-$B127,0,24,1)),OFFSET($BU127,1-$B127,0,24,1)*AVERAGE(OFFSET(BE127,1-$B127,0,24,1)),IF(OFFSET(BE127,1-$B127,0,24,1)>$BV127*AVERAGE(OFFSET(BE127,1-$B127,0,24,1)),OFFSET($BV127,1-$B127,0,24,1)*AVERAGE(OFFSET(BE127,1-$B127,0,24,1)),OFFSET(BE127,1-$B127,0,24,1))))))+$BT127)*BE$22*INDEX(Hydro_Param!$D$27:$D$39,$A127)/$C127/24","v":12.640249313313941},{"$f":"BF127+($BS127*MAX($BU127,MIN($BV127,BF127/AVERAGE(IF(OFFSET(BF127,1-$B127,0,24,1)<$BU127*AVERAGE(OFFSET(BF127,1-$B127,0,24,1)),OFFSET($BU127,1-$B127,0,24,1)*AVERAGE(OFFSET(BF127,1-$B127,0,24,1)),IF(OFFSET(BF127,1-$B127,0,24,1)>$BV127*AVERAGE(OFFSET(BF127,1-$B127,0,24,1)),OFFSET($BV127,1-$B127,0,24,1)*AVERAGE(OFFSET(BF127,1-$B127,0,24,1)),OFFSET(BF127,1-$B127,0,24,1))))))+$BT127)*BF$22*INDEX(Hydro_Param!$D$27:$D$39,$A127)/$C127/24","v":12.767964750381164},{"$f":"BG127+($BS127*MAX($BU127,MIN($BV127,BG127/AVERAGE(IF(OFFSET(BG127,1-$B127,0,24,1)<$BU127*AVERAGE(OFFSET(BG127,1-$B127,0,24,1)),OFFSET($BU127,1-$B127,0,24,1)*AVERAGE(OFFSET(BG127,1-$B127,0,24,1)),IF(OFFSET(BG127,1-$B127,0,24,1)>$BV127*AVERAGE(OFFSET(BG127,1-$B127,0,24,1)),OFFSET($BV127,1-$B127,0,24,1)*AVERAGE(OFFSET(BG127,1-$B127,0,24,1)),OFFSET(BG127,1-$B127,0,24,1))))))+$BT127)*BG$22*INDEX(Hydro_Param!$D$27:$D$39,$A127)/$C127/24","v":12.896341038794382},{"$f":"BH127+($BS127*MAX($BU127,MIN($BV127,BH127/AVERAGE(IF(OFFSET(BH127,1-$B127,0,24,1)<$BU127*AVERAGE(OFFSET(BH127,1-$B127,0,24,1)),OFFSET($BU127,1-$B127,0,24,1)*AVERAGE(OFFSET(BH127,1-$B127,0,24,1)),IF(OFFSET(BH127,1-$B127,0,24,1)>$BV127*AVERAGE(OFFSET(BH127,1-$B127,0,24,1)),OFFSET($BV127,1-$B127,0,24,1)*AVERAGE(OFFSET(BH127,1-$B127,0,24,1)),OFFSET(BH127,1-$B127,0,24,1))))))+$BT127)*BH$22*INDEX(Hydro_Param!$D$27:$D$39,$A127)/$C127/24","v":13.02538226640414},{"$f":"BI127+($BS127*MAX($BU127,MIN($BV127,BI127/AVERAGE(IF(OFFSET(BI127,1-$B127,0,24,1)<$BU127*AVERAGE(OFFSET(BI127,1-$B127,0,24,1)),OFFSET($BU127,1-$B127,0,24,1)*AVERAGE(OFFSET(BI127,1-$B127,0,24,1)),IF(OFFSET(BI127,1-$B127,0,24,1)>$BV127*AVERAGE(OFFSET(BI127,1-$B127,0,24,1)),OFFSET($BV127,1-$B127,0,24,1)*AVERAGE(OFFSET(BI127,1-$B127,0,24,1)),OFFSET(BI127,1-$B127,0,24,1))))))+$BT127)*BI$22*INDEX(Hydro_Param!$D$27:$D$39,$A127)/$C127/24","v":13.155119038808362},{"$f":"BJ127+($BS127*MAX($BU127,MIN($BV127,BJ127/AVERAGE(IF(OFFSET(BJ127,1-$B127,0,24,1)<$BU127*AVERAGE(OFFSET(BJ127,1-$B127,0,24,1)),OFFSET($BU127,1-$B127,0,24,1)*AVERAGE(OFFSET(BJ127,1-$B127,0,24,1)),IF(OFFSET(BJ127,1-$B127,0,24,1)>$BV127*AVERAGE(OFFSET(BJ127,1-$B127,0,24,1)),OFFSET($BV127,1-$B127,0,24,1)*AVERAGE(OFFSET(BJ127,1-$B127,0,24,1)),OFFSET(BJ127,1-$B127,0,24,1))))))+$BT127)*BJ$22*INDEX(Hydro_Param!$D$27:$D$39,$A127)/$C127/24","v":13.285507113137676},{"$f":"BK127+($BS127*MAX($BU127,MIN($BV127,BK127/AVERAGE(IF(OFFSET(BK127,1-$B127,0,24,1)<$BU127*AVERAGE(OFFSET(BK127,1-$B127,0,24,1)),OFFSET($BU127,1-$B127,0,24,1)*AVERAGE(OFFSET(BK127,1-$B127,0,24,1)),IF(OFFSET(BK127,1-$B127,0,24,1)>$BV127*AVERAGE(OFFSET(BK127,1-$B127,0,24,1)),OFFSET($BV127,1-$B127,0,24,1)*AVERAGE(OFFSET(BK127,1-$B127,0,24,1)),OFFSET(BK127,1-$B127,0,24,1))))))+$BT127)*BK$22*INDEX(Hydro_Param!$D$27:$D$39,$A127)/$C127/24","v":13.416586225022492},{"$f":"BL127+($BS127*MAX($BU127,MIN($BV127,BL127/AVERAGE(IF(OFFSET(BL127,1-$B127,0,24,1)<$BU127*AVERAGE(OFFSET(BL127,1-$B127,0,24,1)),OFFSET($BU127,1-$B127,0,24,1)*AVERAGE(OFFSET(BL127,1-$B127,0,24,1)),IF(OFFSET(BL127,1-$B127,0,24,1)>$BV127*AVERAGE(OFFSET(BL127,1-$B127,0,24,1)),OFFSET($BV127,1-$B127,0,24,1)*AVERAGE(OFFSET(BL127,1-$B127,0,24,1)),OFFSET(BL127,1-$B127,0,24,1))))))+$BT127)*BL$22*INDEX(Hydro_Param!$D$27:$D$39,$A127)/$C127/24","v":13.548345614735531},{"$f":"BM127+($BS127*MAX($BU127,MIN($BV127,BM127/AVERAGE(IF(OFFSET(BM127,1-$B127,0,24,1)<$BU127*AVERAGE(OFFSET(BM127,1-$B127,0,24,1)),OFFSET($BU127,1-$B127,0,24,1)*AVERAGE(OFFSET(BM127,1-$B127,0,24,1)),IF(OFFSET(BM127,1-$B127,0,24,1)>$BV127*AVERAGE(OFFSET(BM127,1-$B127,0,24,1)),OFFSET($BV127,1-$B127,0,24,1)*AVERAGE(OFFSET(BM127,1-$B127,0,24,1)),OFFSET(BM127,1-$B127,0,24,1))))))+$BT127)*BM$22*INDEX(Hydro_Param!$D$27:$D$39,$A127)/$C127/24","v":13.680764035034489},{"$f":"BN127+($BS127*MAX($BU127,MIN($BV127,BN127/AVERAGE(IF(OFFSET(BN127,1-$B127,0,24,1)<$BU127*AVERAGE(OFFSET(BN127,1-$B127,0,24,1)),OFFSET($BU127,1-$B127,0,24,1)*AVERAGE(OFFSET(BN127,1-$B127,0,24,1)),IF(OFFSET(BN127,1-$B127,0,24,1)>$BV127*AVERAGE(OFFSET(BN127,1-$B127,0,24,1)),OFFSET($BV127,1-$B127,0,24,1)*AVERAGE(OFFSET(BN127,1-$B127,0,24,1)),OFFSET(BN127,1-$B127,0,24,1))))))+$BT127)*BN$22*INDEX(Hydro_Param!$D$27:$D$39,$A127)/$C127/24","v":13.813868962653565},{"$f":"BO127+($BS127*MAX($BU127,MIN($BV127,BO127/AVERAGE(IF(OFFSET(BO127,1-$B127,0,24,1)<$BU127*AVERAGE(OFFSET(BO127,1-$B127,0,24,1)),OFFSET($BU127,1-$B127,0,24,1)*AVERAGE(OFFSET(BO127,1-$B127,0,24,1)),IF(OFFSET(BO127,1-$B127,0,24,1)>$BV127*AVERAGE(OFFSET(BO127,1-$B127,0,24,1)),OFFSET($BV127,1-$B127,0,24,1)*AVERAGE(OFFSET(BO127,1-$B127,0,24,1)),OFFSET(BO127,1-$B127,0,24,1))))))+$BT127)*BO$22*INDEX(Hydro_Param!$D$27:$D$39,$A127)/$C127/24","v":13.947665231923402},{"$f":"BP127+($BS127*MAX($BU127,MIN($BV127,BP127/AVERAGE(IF(OFFSET(BP127,1-$B127,0,24,1)<$BU127*AVERAGE(OFFSET(BP127,1-$B127,0,24,1)),OFFSET($BU127,1-$B127,0,24,1)*AVERAGE(OFFSET(BP127,1-$B127,0,24,1)),IF(OFFSET(BP127,1-$B127,0,24,1)>$BV127*AVERAGE(OFFSET(BP127,1-$B127,0,24,1)),OFFSET($BV127,1-$B127,0,24,1)*AVERAGE(OFFSET(BP127,1-$B127,0,24,1)),OFFSET(BP127,1-$B127,0,24,1))))))+$BT127)*BP$22*INDEX(Hydro_Param!$D$27:$D$39,$A127)/$C127/24","v":14.082156827966969},{"$f":"BQ127+($BS127*MAX($BU127,MIN($BV127,BQ127/AVERAGE(IF(OFFSET(BQ127,1-$B127,0,24,1)<$BU127*AVERAGE(OFFSET(BQ127,1-$B127,0,24,1)),OFFSET($BU127,1-$B127,0,24,1)*AVERAGE(OFFSET(BQ127,1-$B127,0,24,1)),IF(OFFSET(BQ127,1-$B127,0,24,1)>$BV127*AVERAGE(OFFSET(BQ127,1-$B127,0,24,1)),OFFSET($BV127,1-$B127,0,24,1)*AVERAGE(OFFSET(BQ127,1-$B127,0,24,1)),OFFSET(BQ127,1-$B127,0,24,1))))))+$BT127)*BQ$22*INDEX(Hydro_Param!$D$27:$D$39,$A127)/$C127/24","v":14.217347760281289},null,{"$f":"MAX(MIN(U$7*Load_Shape!T86/$C127*U$31+(U$32*$G127+U$33*$H127)/$C127-BX127,$ED$51/1000),0)+BX127","v":10.777248681508816},{"$f":"MAX(MIN(V$7*Load_Shape!U86/$C127*V$31+(V$32*$G127+V$33*$H127)/$C127-BY127,$ED$51/1000),0)+BY127","v":9.6548101402209277},{"$f":"MAX(MIN(W$7*Load_Shape!V86/$C127*W$31+(W$32*$G127+W$33*$H127)/$C127-BZ127,$ED$51/1000),0)+BZ127","v":11.667585290253392},{"$f":"MAX(MIN(X$7*Load_Shape!W86/$C127*X$31+(X$32*$G127+X$33*$H127)/$C127-CA127,$ED$51/1000),0)+CA127","v":11.457744617526629},{"$f":"MAX(MIN(Y$7*Load_Shape!X86/$C127*Y$31+(Y$32*$G127+Y$33*$H127)/$C127-CB127,$ED$51/1000),0)+CB127","v":10.779044351766096},{"$f":"MAX(MIN(Z$7*Load_Shape!Y86/$C127*Z$31+(Z$32*$G127+Z$33*$H127)/$C127-CC127,$ED$51/1000),0)+CC127","v":9.8007363703804238},{"$f":"MAX(MIN(AA$7*Load_Shape!Z86/$C127*AA$31+(AA$32*$G127+AA$33*$H127)/$C127-CD127,$ED$51/1000),0)+CD127","v":9.4412388842030062},{"$f":"MAX(MIN(AB$7*Load_Shape!AA86/$C127*AB$31+(AB$32*$G127+AB$33*$H127)/$C127-CE127,$ED$51/1000),0)+CE127","v":9.348547554691276},{"$f":"MAX(MIN(AC$7*Load_Shape!AB86/$C127*AC$31+(AC$32*$G127+AC$33*$H127)/$C127-CF127,$ED$51/1000),0)+CF127","v":9.1327539735370138},{"$f":"MAX(MIN(AD$7*Load_Shape!AC86/$C127*AD$31+(AD$32*$G127+AD$33*$H127)/$C127-CG127,$ED$51/1000),0)+CG127","v":9.1732839923900436},{"$f":"MAX(MIN(AE$7*Load_Shape!AD86/$C127*AE$31+(AE$32*$G127+AE$33*$H127)/$C127-CH127,$ED$51/1000),0)+CH127","v":9.1568024731827435},{"$f":"MAX(MIN(AF$7*Load_Shape!AE86/$C127*AF$31+(AF$32*$G127+AF$33*$H127)/$C127-CI127,$ED$51/1000),0)+CI127","v":9.2441016602208705},{"$f":"MAX(MIN(AG$7*Load_Shape!AF86/$C127*AG$31+(AG$32*$G127+AG$33*$H127)/$C127-CJ127,$ED$51/1000),0)+CJ127","v":9.3056037427139628},{"$f":"MAX(MIN(AH$7*Load_Shape!AG86/$C127*AH$31+(AH$32*$G127+AH$33*$H127)/$C127-CK127,$ED$51/1000),0)+CK127","v":11.409451389798289},{"$f":"MAX(MIN(AI$7*Load_Shape!AH86/$C127*AI$31+(AI$32*$G127+AI$33*$H127)/$C127-CL127,$ED$51/1000),0)+CL127","v":11.511876665219585},{"$f":"MAX(MIN(AJ$7*Load_Shape!AI86/$C127*AJ$31+(AJ$32*$G127+AJ$33*$H127)/$C127-CM127,$ED$51/1000),0)+CM127","v":11.570226261825823},{"$f":"MAX(MIN(AK$7*Load_Shape!AJ86/$C127*AK$31+(AK$32*$G127+AK$33*$H127)/$C127-CN127,$ED$51/1000),0)+CN127","v":10.84503210024226},{"$f":"MAX(MIN(AL$7*Load_Shape!AK86/$C127*AL$31+(AL$32*$G127+AL$33*$H127)/$C127-CO127,$ED$51/1000),0)+CO127","v":10.654829603411883},{"$f":"MAX(MIN(AM$7*Load_Shape!AL86/$C127*AM$31+(AM$32*$G127+AM$33*$H127)/$C127-CP127,$ED$51/1000),0)+CP127","v":10.606847694601147},{"$f":"MAX(MIN(AN$7*Load_Shape!AM86/$C127*AN$31+(AN$32*$G127+AN$33*$H127)/$C127-CQ127,$ED$51/1000),0)+CQ127","v":10.566258698244837},{"$f":"MAX(MIN(AO$7*Load_Shape!AN86/$C127*AO$31+(AO$32*$G127+AO$33*$H127)/$C127-CR127,$ED$51/1000),0)+CR127","v":10.683311050307591},{"$f":"MAX(MIN(AP$7*Load_Shape!AO86/$C127*AP$31+(AP$32*$G127+AP$33*$H127)/$C127-CS127,$ED$51/1000),0)+CS127","v":10.800963503265674},{"$f":"MAX(MIN(AQ$7*Load_Shape!AP86/$C127*AQ$31+(AQ$32*$G127+AQ$33*$H127)/$C127-CT127,$ED$51/1000),0)+CT127","v":10.919226010730515},{"$f":"MAX(MIN(AR$7*Load_Shape!AQ86/$C127*AR$31+(AR$32*$G127+AR$33*$H127)/$C127-CU127,$ED$51/1000),0)+CU127","v":11.038101670917868},{"$f":"MAX(MIN(AS$7*Load_Shape!AR86/$C127*AS$31+(AS$32*$G127+AS$33*$H127)/$C127-CV127,$ED$51/1000),0)+CV127","v":11.157592069508805},{"$f":"MAX(MIN(AT$7*Load_Shape!AS86/$C127*AT$31+(AT$32*$G127+AT$33*$H127)/$C127-CW127,$ED$51/1000),0)+CW127","v":11.277689648620157},{"$f":"MAX(MIN(AU$7*Load_Shape!AT86/$C127*AU$31+(AU$32*$G127+AU$33*$H127)/$C127-CX127,$ED$51/1000),0)+CX127","v":11.398388687248787},{"$f":"MAX(MIN(AV$7*Load_Shape!AU86/$C127*AV$31+(AV$32*$G127+AV$33*$H127)/$C127-CY127,$ED$51/1000),0)+CY127","v":11.519727655945164},{"$f":"MAX(MIN(AW$7*Load_Shape!AV86/$C127*AW$31+(AW$32*$G127+AW$33*$H127)/$C127-CZ127,$ED$51/1000),0)+CZ127","v":11.641709279696354},{"$f":"MAX(MIN(AX$7*Load_Shape!AW86/$C127*AX$31+(AX$32*$G127+AX$33*$H127)/$C127-DA127,$ED$51/1000),0)+DA127","v":11.764285594068259},{"$f":"MAX(MIN(AY$7*Load_Shape!AX86/$C127*AY$31+(AY$32*$G127+AY$33*$H127)/$C127-DB127,$ED$51/1000),0)+DB127","v":11.887487358245981},{"$f":"MAX(MIN(AZ$7*Load_Shape!AY86/$C127*AZ$31+(AZ$32*$G127+AZ$33*$H127)/$C127-DC127,$ED$51/1000),0)+DC127","v":12.011362556490226},{"$f":"MAX(MIN(BA$7*Load_Shape!AZ86/$C127*BA$31+(BA$32*$G127+BA$33*$H127)/$C127-DD127,$ED$51/1000),0)+DD127","v":12.135850105547195},{"$f":"MAX(MIN(BB$7*Load_Shape!BA86/$C127*BB$31+(BB$32*$G127+BB$33*$H127)/$C127-DE127,$ED$51/1000),0)+DE127","v":12.260970081628368},{"$f":"MAX(MIN(BC$7*Load_Shape!BB86/$C127*BC$31+(BC$32*$G127+BC$33*$H127)/$C127-DF127,$ED$51/1000),0)+DF127","v":12.386758178397219},{"$f":"MAX(MIN(BD$7*Load_Shape!BC86/$C127*BD$31+(BD$32*$G127+BD$33*$H127)/$C127-DG127,$ED$51/1000),0)+DG127","v":12.513190417533007},{"$f":"MAX(MIN(BE$7*Load_Shape!BD86/$C127*BE$31+(BE$32*$G127+BE$33*$H127)/$C127-DH127,$ED$51/1000),0)+DH127","v":12.640249313313941},{"$f":"MAX(MIN(BF$7*Load_Shape!BE86/$C127*BF$31+(BF$32*$G127+BF$33*$H127)/$C127-DI127,$ED$51/1000),0)+DI127","v":12.767964750381164},{"$f":"MAX(MIN(BG$7*Load_Shape!BF86/$C127*BG$31+(BG$32*$G127+BG$33*$H127)/$C127-DJ127,$ED$51/1000),0)+DJ127","v":12.896341038794382},{"$f":"MAX(MIN(BH$7*Load_Shape!BG86/$C127*BH$31+(BH$32*$G127+BH$33*$H127)/$C127-DK127,$ED$51/1000),0)+DK127","v":13.02538226640414},{"$f":"MAX(MIN(BI$7*Load_Shape!BH86/$C127*BI$31+(BI$32*$G127+BI$33*$H127)/$C127-DL127,$ED$51/1000),0)+DL127","v":13.155119038808362},{"$f":"MAX(MIN(BJ$7*Load_Shape!BI86/$C127*BJ$31+(BJ$32*$G127+BJ$33*$H127)/$C127-DM127,$ED$51/1000),0)+DM127","v":13.285507113137676},{"$f":"MAX(MIN(BK$7*Load_Shape!BJ86/$C127*BK$31+(BK$32*$G127+BK$33*$H127)/$C127-DN127,$ED$51/1000),0)+DN127","v":13.416586225022492},{"$f":"MAX(MIN(BL$7*Load_Shape!BK86/$C127*BL$31+(BL$32*$G127+BL$33*$H127)/$C127-DO127,$ED$51/1000),0)+DO127","v":13.548345614735531},{"$f":"MAX(MIN(BM$7*Load_Shape!BL86/$C127*BM$31+(BM$32*$G127+BM$33*$H127)/$C127-DP127,$ED$51/1000),0)+DP127","v":13.680764035034489},{"$f":"MAX(MIN(BN$7*Load_Shape!BM86/$C127*BN$31+(BN$32*$G127+BN$33*$H127)/$C127-DQ127,$ED$51/1000),0)+DQ127","v":13.813868962653565},{"$f":"MAX(MIN(BO$7*Load_Shape!BN86/$C127*BO$31+(BO$32*$G127+BO$33*$H127)/$C127-DR127,$ED$51/1000),0)+DR127","v":13.947665231923402},{"$f":"MAX(MIN(BP$7*Load_Shape!BO86/$C127*BP$31+(BP$32*$G127+BP$33*$H127)/$C127-DS127,$ED$51/1000),0)+DS127","v":14.082156827966969},{"$f":"MAX(MIN(BQ$7*Load_Shape!BP86/$C127*BQ$31+(BQ$32*$G127+BQ$33*$H127)/$C127-DT127,$ED$51/1000),0)+DT127","v":14.217347760281289},null,{"$f":"DV127+IF(INDEX(FT$13:FT$24,$A127)>0,INDEX(FT$43:FT$54,$A127)*MAX(0,Load_Shape!T86*U$7/$C127*U$31+(U$32*$G127+U$33*$H127)/$C127-DV127)/INDEX(FT$13:FT$24,$A127))+IF(INDEX(FT$28:FT$39,$A127)>0,INDEX(FT$43:FT$54,$A127)*FT$9*MIN(0,Load_Shape!T86*U$7/$C127*U$31+(U$32*$G127+U$33*$H127)/$C127-DV127)/INDEX(FT$28:FT$39,$A127))","v":10.777248681508816},{"$f":"DW127+IF(INDEX(FU$13:FU$24,$A127)>0,INDEX(FU$43:FU$54,$A127)*MAX(0,Load_Shape!U86*V$7/$C127*V$31+(V$32*$G127+V$33*$H127)/$C127-DW127)/INDEX(FU$13:FU$24,$A127))+IF(INDEX(FU$28:FU$39,$A127)>0,INDEX(FU$43:FU$54,$A127)*FU$9*MIN(0,Load_Shape!U86*V$7/$C127*V$31+(V$32*$G127+V$33*$H127)/$C127-DW127)/INDEX(FU$28:FU$39,$A127))","v":9.6548101402209277},{"$f":"DX127+IF(INDEX(FV$13:FV$24,$A127)>0,INDEX(FV$43:FV$54,$A127)*MAX(0,Load_Shape!V86*W$7/$C127*W$31+(W$32*$G127+W$33*$H127)/$C127-DX127)/INDEX(FV$13:FV$24,$A127))+IF(INDEX(FV$28:FV$39,$A127)>0,INDEX(FV$43:FV$54,$A127)*FV$9*MIN(0,Load_Shape!V86*W$7/$C127*W$31+(W$32*$G127+W$33*$H127)/$C127-DX127)/INDEX(FV$28:FV$39,$A127))","v":11.667585290253392},{"$f":"DY127+IF(INDEX(FW$13:FW$24,$A127)>0,INDEX(FW$43:FW$54,$A127)*MAX(0,Load_Shape!W86*X$7/$C127*X$31+(X$32*$G127+X$33*$H127)/$C127-DY127)/INDEX(FW$13:FW$24,$A127))+IF(INDEX(FW$28:FW$39,$A127)>0,INDEX(FW$43:FW$54,$A127)*FW$9*MIN(0,Load_Shape!W86*X$7/$C127*X$31+(X$32*$G127+X$33*$H127)/$C127-DY127)/INDEX(FW$28:FW$39,$A127))","v":11.457744617526629},{"$f":"DZ127+IF(INDEX(FX$13:FX$24,$A127)>0,INDEX(FX$43:FX$54,$A127)*MAX(0,Load_Shape!X86*Y$7/$C127*Y$31+(Y$32*$G127+Y$33*$H127)/$C127-DZ127)/INDEX(FX$13:FX$24,$A127))+IF(INDEX(FX$28:FX$39,$A127)>0,INDEX(FX$43:FX$54,$A127)*FX$9*MIN(0,Load_Shape!X86*Y$7/$C127*Y$31+(Y$32*$G127+Y$33*$H127)/$C127-DZ127)/INDEX(FX$28:FX$39,$A127))","v":10.779044351766096},{"$f":"EA127+IF(INDEX(FY$13:FY$24,$A127)>0,INDEX(FY$43:FY$54,$A127)*MAX(0,Load_Shape!Y86*Z$7/$C127*Z$31+(Z$32*$G127+Z$33*$H127)/$C127-EA127)/INDEX(FY$13:FY$24,$A127))+IF(INDEX(FY$28:FY$39,$A127)>0,INDEX(FY$43:FY$54,$A127)*FY$9*MIN(0,Load_Shape!Y86*Z$7/$C127*Z$31+(Z$32*$G127+Z$33*$H127)/$C127-EA127)/INDEX(FY$28:FY$39,$A127))","v":9.8007363703804238},{"$f":"EB127+IF(INDEX(FZ$13:FZ$24,$A127)>0,INDEX(FZ$43:FZ$54,$A127)*MAX(0,Load_Shape!Z86*AA$7/$C127*AA$31+(AA$32*$G127+AA$33*$H127)/$C127-EB127)/INDEX(FZ$13:FZ$24,$A127))+IF(INDEX(FZ$28:FZ$39,$A127)>0,INDEX(FZ$43:FZ$54,$A127)*FZ$9*MIN(0,Load_Shape!Z86*AA$7/$C127*AA$31+(AA$32*$G127+AA$33*$H127)/$C127-EB127)/INDEX(FZ$28:FZ$39,$A127))","v":9.4412388842030062},{"$f":"EC127+IF(INDEX(GA$13:GA$24,$A127)>0,INDEX(GA$43:GA$54,$A127)*MAX(0,Load_Shape!AA86*AB$7/$C127*AB$31+(AB$32*$G127+AB$33*$H127)/$C127-EC127)/INDEX(GA$13:GA$24,$A127))+IF(INDEX(GA$28:GA$39,$A127)>0,INDEX(GA$43:GA$54,$A127)*GA$9*MIN(0,Load_Shape!AA86*AB$7/$C127*AB$31+(AB$32*$G127+AB$33*$H127)/$C127-EC127)/INDEX(GA$28:GA$39,$A127))","v":9.348547554691276},{"$f":"ED127+IF(INDEX(GB$13:GB$24,$A127)>0,INDEX(GB$43:GB$54,$A127)*MAX(0,Load_Shape!AB86*AC$7/$C127*AC$31+(AC$32*$G127+AC$33*$H127)/$C127-ED127)/INDEX(GB$13:GB$24,$A127))+IF(INDEX(GB$28:GB$39,$A127)>0,INDEX(GB$43:GB$54,$A127)*GB$9*MIN(0,Load_Shape!AB86*AC$7/$C127*AC$31+(AC$32*$G127+AC$33*$H127)/$C127-ED127)/INDEX(GB$28:GB$39,$A127))","v":9.1327539735370138},{"$f":"EE127+IF(INDEX(GC$13:GC$24,$A127)>0,INDEX(GC$43:GC$54,$A127)*MAX(0,Load_Shape!AC86*AD$7/$C127*AD$31+(AD$32*$G127+AD$33*$H127)/$C127-EE127)/INDEX(GC$13:GC$24,$A127))+IF(INDEX(GC$28:GC$39,$A127)>0,INDEX(GC$43:GC$54,$A127)*GC$9*MIN(0,Load_Shape!AC86*AD$7/$C127*AD$31+(AD$32*$G127+AD$33*$H127)/$C127-EE127)/INDEX(GC$28:GC$39,$A127))","v":9.1732839923900436},{"$f":"EF127+IF(INDEX(GD$13:GD$24,$A127)>0,INDEX(GD$43:GD$54,$A127)*MAX(0,Load_Shape!AD86*AE$7/$C127*AE$31+(AE$32*$G127+AE$33*$H127)/$C127-EF127)/INDEX(GD$13:GD$24,$A127))+IF(INDEX(GD$28:GD$39,$A127)>0,INDEX(GD$43:GD$54,$A127)*GD$9*MIN(0,Load_Shape!AD86*AE$7/$C127*AE$31+(AE$32*$G127+AE$33*$H127)/$C127-EF127)/INDEX(GD$28:GD$39,$A127))","v":9.1568024731827435},{"$f":"EG127+IF(INDEX(GE$13:GE$24,$A127)>0,INDEX(GE$43:GE$54,$A127)*MAX(0,Load_Shape!AE86*AF$7/$C127*AF$31+(AF$32*$G127+AF$33*$H127)/$C127-EG127)/INDEX(GE$13:GE$24,$A127))+IF(INDEX(GE$28:GE$39,$A127)>0,INDEX(GE$43:GE$54,$A127)*GE$9*MIN(0,Load_Shape!AE86*AF$7/$C127*AF$31+(AF$32*$G127+AF$33*$H127)/$C127-EG127)/INDEX(GE$28:GE$39,$A127))","v":9.2441016602208705},{"$f":"EH127+IF(INDEX(GF$13:GF$24,$A127)>0,INDEX(GF$43:GF$54,$A127)*MAX(0,Load_Shape!AF86*AG$7/$C127*AG$31+(AG$32*$G127+AG$33*$H127)/$C127-EH127)/INDEX(GF$13:GF$24,$A127))+IF(INDEX(GF$28:GF$39,$A127)>0,INDEX(GF$43:GF$54,$A127)*GF$9*MIN(0,Load_Shape!AF86*AG$7/$C127*AG$31+(AG$32*$G127+AG$33*$H127)/$C127-EH127)/INDEX(GF$28:GF$39,$A127))","v":9.3056037427139628},{"$f":"EI127+IF(INDEX(GG$13:GG$24,$A127)>0,INDEX(GG$43:GG$54,$A127)*MAX(0,Load_Shape!AG86*AH$7/$C127*AH$31+(AH$32*$G127+AH$33*$H127)/$C127-EI127)/INDEX(GG$13:GG$24,$A127))+IF(INDEX(GG$28:GG$39,$A127)>0,INDEX(GG$43:GG$54,$A127)*GG$9*MIN(0,Load_Shape!AG86*AH$7/$C127*AH$31+(AH$32*$G127+AH$33*$H127)/$C127-EI127)/INDEX(GG$28:GG$39,$A127))","v":11.409451389798289},{"$f":"EJ127+IF(INDEX(GH$13:GH$24,$A127)>0,INDEX(GH$43:GH$54,$A127)*MAX(0,Load_Shape!AH86*AI$7/$C127*AI$31+(AI$32*$G127+AI$33*$H127)/$C127-EJ127)/INDEX(GH$13:GH$24,$A127))+IF(INDEX(GH$28:GH$39,$A127)>0,INDEX(GH$43:GH$54,$A127)*GH$9*MIN(0,Load_Shape!AH86*AI$7/$C127*AI$31+(AI$32*$G127+AI$33*$H127)/$C127-EJ127)/INDEX(GH$28:GH$39,$A127))","v":11.511876665219585},{"$f":"EK127+IF(INDEX(GI$13:GI$24,$A127)>0,INDEX(GI$43:GI$54,$A127)*MAX(0,Load_Shape!AI86*AJ$7/$C127*AJ$31+(AJ$32*$G127+AJ$33*$H127)/$C127-EK127)/INDEX(GI$13:GI$24,$A127))+IF(INDEX(GI$28:GI$39,$A127)>0,INDEX(GI$43:GI$54,$A127)*GI$9*MIN(0,Load_Shape!AI86*AJ$7/$C127*AJ$31+(AJ$32*$G127+AJ$33*$H127)/$C127-EK127)/INDEX(GI$28:GI$39,$A127))","v":11.570226261825823},{"$f":"EL127+IF(INDEX(GJ$13:GJ$24,$A127)>0,INDEX(GJ$43:GJ$54,$A127)*MAX(0,Load_Shape!AJ86*AK$7/$C127*AK$31+(AK$32*$G127+AK$33*$H127)/$C127-EL127)/INDEX(GJ$13:GJ$24,$A127))+IF(INDEX(GJ$28:GJ$39,$A127)>0,INDEX(GJ$43:GJ$54,$A127)*GJ$9*MIN(0,Load_Shape!AJ86*AK$7/$C127*AK$31+(AK$32*$G127+AK$33*$H127)/$C127-EL127)/INDEX(GJ$28:GJ$39,$A127))","v":10.84503210024226},{"$f":"EM127+IF(INDEX(GK$13:GK$24,$A127)>0,INDEX(GK$43:GK$54,$A127)*MAX(0,Load_Shape!AK86*AL$7/$C127*AL$31+(AL$32*$G127+AL$33*$H127)/$C127-EM127)/INDEX(GK$13:GK$24,$A127))+IF(INDEX(GK$28:GK$39,$A127)>0,INDEX(GK$43:GK$54,$A127)*GK$9*MIN(0,Load_Shape!AK86*AL$7/$C127*AL$31+(AL$32*$G127+AL$33*$H127)/$C127-EM127)/INDEX(GK$28:GK$39,$A127))","v":10.654829603411883},{"$f":"EN127+IF(INDEX(GL$13:GL$24,$A127)>0,INDEX(GL$43:GL$54,$A127)*MAX(0,Load_Shape!AL86*AM$7/$C127*AM$31+(AM$32*$G127+AM$33*$H127)/$C127-EN127)/INDEX(GL$13:GL$24,$A127))+IF(INDEX(GL$28:GL$39,$A127)>0,INDEX(GL$43:GL$54,$A127)*GL$9*MIN(0,Load_Shape!AL86*AM$7/$C127*AM$31+(AM$32*$G127+AM$33*$H127)/$C127-EN127)/INDEX(GL$28:GL$39,$A127))","v":10.606847694601147},{"$f":"EO127+IF(INDEX(GM$13:GM$24,$A127)>0,INDEX(GM$43:GM$54,$A127)*MAX(0,Load_Shape!AM86*AN$7/$C127*AN$31+(AN$32*$G127+AN$33*$H127)/$C127-EO127)/INDEX(GM$13:GM$24,$A127))+IF(INDEX(GM$28:GM$39,$A127)>0,INDEX(GM$43:GM$54,$A127)*GM$9*MIN(0,Load_Shape!AM86*AN$7/$C127*AN$31+(AN$32*$G127+AN$33*$H127)/$C127-EO127)/INDEX(GM$28:GM$39,$A127))","v":10.566258698244837},{"$f":"EP127+IF(INDEX(GN$13:GN$24,$A127)>0,INDEX(GN$43:GN$54,$A127)*MAX(0,Load_Shape!AN86*AO$7/$C127*AO$31+(AO$32*$G127+AO$33*$H127)/$C127-EP127)/INDEX(GN$13:GN$24,$A127))+IF(INDEX(GN$28:GN$39,$A127)>0,INDEX(GN$43:GN$54,$A127)*GN$9*MIN(0,Load_Shape!AN86*AO$7/$C127*AO$31+(AO$32*$G127+AO$33*$H127)/$C127-EP127)/INDEX(GN$28:GN$39,$A127))","v":10.683311050307591},{"$f":"EQ127+IF(INDEX(GO$13:GO$24,$A127)>0,INDEX(GO$43:GO$54,$A127)*MAX(0,Load_Shape!AO86*AP$7/$C127*AP$31+(AP$32*$G127+AP$33*$H127)/$C127-EQ127)/INDEX(GO$13:GO$24,$A127))+IF(INDEX(GO$28:GO$39,$A127)>0,INDEX(GO$43:GO$54,$A127)*GO$9*MIN(0,Load_Shape!AO86*AP$7/$C127*AP$31+(AP$32*$G127+AP$33*$H127)/$C127-EQ127)/INDEX(GO$28:GO$39,$A127))","v":10.800963503265674},{"$f":"ER127+IF(INDEX(GP$13:GP$24,$A127)>0,INDEX(GP$43:GP$54,$A127)*MAX(0,Load_Shape!AP86*AQ$7/$C127*AQ$31+(AQ$32*$G127+AQ$33*$H127)/$C127-ER127)/INDEX(GP$13:GP$24,$A127))+IF(INDEX(GP$28:GP$39,$A127)>0,INDEX(GP$43:GP$54,$A127)*GP$9*MIN(0,Load_Shape!AP86*AQ$7/$C127*AQ$31+(AQ$32*$G127+AQ$33*$H127)/$C127-ER127)/INDEX(GP$28:GP$39,$A127))","v":10.919226010730515},{"$f":"ES127+IF(INDEX(GQ$13:GQ$24,$A127)>0,INDEX(GQ$43:GQ$54,$A127)*MAX(0,Load_Shape!AQ86*AR$7/$C127*AR$31+(AR$32*$G127+AR$33*$H127)/$C127-ES127)/INDEX(GQ$13:GQ$24,$A127))+IF(INDEX(GQ$28:GQ$39,$A127)>0,INDEX(GQ$43:GQ$54,$A127)*GQ$9*MIN(0,Load_Shape!AQ86*AR$7/$C127*AR$31+(AR$32*$G127+AR$33*$H127)/$C127-ES127)/INDEX(GQ$28:GQ$39,$A127))","v":11.038101670917868},{"$f":"ET127+IF(INDEX(GR$13:GR$24,$A127)>0,INDEX(GR$43:GR$54,$A127)*MAX(0,Load_Shape!AR86*AS$7/$C127*AS$31+(AS$32*$G127+AS$33*$H127)/$C127-ET127)/INDEX(GR$13:GR$24,$A127))+IF(INDEX(GR$28:GR$39,$A127)>0,INDEX(GR$43:GR$54,$A127)*GR$9*MIN(0,Load_Shape!AR86*AS$7/$C127*AS$31+(AS$32*$G127+AS$33*$H127)/$C127-ET127)/INDEX(GR$28:GR$39,$A127))","v":11.157592069508805},{"$f":"EU127+IF(INDEX(GS$13:GS$24,$A127)>0,INDEX(GS$43:GS$54,$A127)*MAX(0,Load_Shape!AS86*AT$7/$C127*AT$31+(AT$32*$G127+AT$33*$H127)/$C127-EU127)/INDEX(GS$13:GS$24,$A127))+IF(INDEX(GS$28:GS$39,$A127)>0,INDEX(GS$43:GS$54,$A127)*GS$9*MIN(0,Load_Shape!AS86*AT$7/$C127*AT$31+(AT$32*$G127+AT$33*$H127)/$C127-EU127)/INDEX(GS$28:GS$39,$A127))","v":11.277689648620157},{"$f":"EV127+IF(INDEX(GT$13:GT$24,$A127)>0,INDEX(GT$43:GT$54,$A127)*MAX(0,Load_Shape!AT86*AU$7/$C127*AU$31+(AU$32*$G127+AU$33*$H127)/$C127-EV127)/INDEX(GT$13:GT$24,$A127))+IF(INDEX(GT$28:GT$39,$A127)>0,INDEX(GT$43:GT$54,$A127)*GT$9*MIN(0,Load_Shape!AT86*AU$7/$C127*AU$31+(AU$32*$G127+AU$33*$H127)/$C127-EV127)/INDEX(GT$28:GT$39,$A127))","v":11.398388687248787},{"$f":"EW127+IF(INDEX(GU$13:GU$24,$A127)>0,INDEX(GU$43:GU$54,$A127)*MAX(0,Load_Shape!AU86*AV$7/$C127*AV$31+(AV$32*$G127+AV$33*$H127)/$C127-EW127)/INDEX(GU$13:GU$24,$A127))+IF(INDEX(GU$28:GU$39,$A127)>0,INDEX(GU$43:GU$54,$A127)*GU$9*MIN(0,Load_Shape!AU86*AV$7/$C127*AV$31+(AV$32*$G127+AV$33*$H127)/$C127-EW127)/INDEX(GU$28:GU$39,$A127))","v":11.519727655945164},{"$f":"EX127+IF(INDEX(GV$13:GV$24,$A127)>0,INDEX(GV$43:GV$54,$A127)*MAX(0,Load_Shape!AV86*AW$7/$C127*AW$31+(AW$32*$G127+AW$33*$H127)/$C127-EX127)/INDEX(GV$13:GV$24,$A127))+IF(INDEX(GV$28:GV$39,$A127)>0,INDEX(GV$43:GV$54,$A127)*GV$9*MIN(0,Load_Shape!AV86*AW$7/$C127*AW$31+(AW$32*$G127+AW$33*$H127)/$C127-EX127)/INDEX(GV$28:GV$39,$A127))","v":11.641709279696354},{"$f":"EY127+IF(INDEX(GW$13:GW$24,$A127)>0,INDEX(GW$43:GW$54,$A127)*MAX(0,Load_Shape!AW86*AX$7/$C127*AX$31+(AX$32*$G127+AX$33*$H127)/$C127-EY127)/INDEX(GW$13:GW$24,$A127))+IF(INDEX(GW$28:GW$39,$A127)>0,INDEX(GW$43:GW$54,$A127)*GW$9*MIN(0,Load_Shape!AW86*AX$7/$C127*AX$31+(AX$32*$G127+AX$33*$H127)/$C127-EY127)/INDEX(GW$28:GW$39,$A127))","v":11.764285594068259},{"$f":"EZ127+IF(INDEX(GX$13:GX$24,$A127)>0,INDEX(GX$43:GX$54,$A127)*MAX(0,Load_Shape!AX86*AY$7/$C127*AY$31+(AY$32*$G127+AY$33*$H127)/$C127-EZ127)/INDEX(GX$13:GX$24,$A127))+IF(INDEX(GX$28:GX$39,$A127)>0,INDEX(GX$43:GX$54,$A127)*GX$9*MIN(0,Load_Shape!AX86*AY$7/$C127*AY$31+(AY$32*$G127+AY$33*$H127)/$C127-EZ127)/INDEX(GX$28:GX$39,$A127))","v":11.887487358245981},{"$f":"FA127+IF(INDEX(GY$13:GY$24,$A127)>0,INDEX(GY$43:GY$54,$A127)*MAX(0,Load_Shape!AY86*AZ$7/$C127*AZ$31+(AZ$32*$G127+AZ$33*$H127)/$C127-FA127)/INDEX(GY$13:GY$24,$A127))+IF(INDEX(GY$28:GY$39,$A127)>0,INDEX(GY$43:GY$54,$A127)*GY$9*MIN(0,Load_Shape!AY86*AZ$7/$C127*AZ$31+(AZ$32*$G127+AZ$33*$H127)/$C127-FA127)/INDEX(GY$28:GY$39,$A127))","v":12.011362556490226},{"$f":"FB127+IF(INDEX(GZ$13:GZ$24,$A127)>0,INDEX(GZ$43:GZ$54,$A127)*MAX(0,Load_Shape!AZ86*BA$7/$C127*BA$31+(BA$32*$G127+BA$33*$H127)/$C127-FB127)/INDEX(GZ$13:GZ$24,$A127))+IF(INDEX(GZ$28:GZ$39,$A127)>0,INDEX(GZ$43:GZ$54,$A127)*GZ$9*MIN(0,Load_Shape!AZ86*BA$7/$C127*BA$31+(BA$32*$G127+BA$33*$H127)/$C127-FB127)/INDEX(GZ$28:GZ$39,$A127))","v":12.135850105547195},{"$f":"FC127+IF(INDEX(HA$13:HA$24,$A127)>0,INDEX(HA$43:HA$54,$A127)*MAX(0,Load_Shape!BA86*BB$7/$C127*BB$31+(BB$32*$G127+BB$33*$H127)/$C127-FC127)/INDEX(HA$13:HA$24,$A127))+IF(INDEX(HA$28:HA$39,$A127)>0,INDEX(HA$43:HA$54,$A127)*HA$9*MIN(0,Load_Shape!BA86*BB$7/$C127*BB$31+(BB$32*$G127+BB$33*$H127)/$C127-FC127)/INDEX(HA$28:HA$39,$A127))","v":12.260970081628368},{"$f":"FD127+IF(INDEX(HB$13:HB$24,$A127)>0,INDEX(HB$43:HB$54,$A127)*MAX(0,Load_Shape!BB86*BC$7/$C127*BC$31+(BC$32*$G127+BC$33*$H127)/$C127-FD127)/INDEX(HB$13:HB$24,$A127))+IF(INDEX(HB$28:HB$39,$A127)>0,INDEX(HB$43:HB$54,$A127)*HB$9*MIN(0,Load_Shape!BB86*BC$7/$C127*BC$31+(BC$32*$G127+BC$33*$H127)/$C127-FD127)/INDEX(HB$28:HB$39,$A127))","v":12.386758178397219},{"$f":"FE127+IF(INDEX(HC$13:HC$24,$A127)>0,INDEX(HC$43:HC$54,$A127)*MAX(0,Load_Shape!BC86*BD$7/$C127*BD$31+(BD$32*$G127+BD$33*$H127)/$C127-FE127)/INDEX(HC$13:HC$24,$A127))+IF(INDEX(HC$28:HC$39,$A127)>0,INDEX(HC$43:HC$54,$A127)*HC$9*MIN(0,Load_Shape!BC86*BD$7/$C127*BD$31+(BD$32*$G127+BD$33*$H127)/$C127-FE127)/INDEX(HC$28:HC$39,$A127))","v":12.513190417533007},{"$f":"FF127+IF(INDEX(HD$13:HD$24,$A127)>0,INDEX(HD$43:HD$54,$A127)*MAX(0,Load_Shape!BD86*BE$7/$C127*BE$31+(BE$32*$G127+BE$33*$H127)/$C127-FF127)/INDEX(HD$13:HD$24,$A127))+IF(INDEX(HD$28:HD$39,$A127)>0,INDEX(HD$43:HD$54,$A127)*HD$9*MIN(0,Load_Shape!BD86*BE$7/$C127*BE$31+(BE$32*$G127+BE$33*$H127)/$C127-FF127)/INDEX(HD$28:HD$39,$A127))","v":12.640249313313941},{"$f":"FG127+IF(INDEX(HE$13:HE$24,$A127)>0,INDEX(HE$43:HE$54,$A127)*MAX(0,Load_Shape!BE86*BF$7/$C127*BF$31+(BF$32*$G127+BF$33*$H127)/$C127-FG127)/INDEX(HE$13:HE$24,$A127))+IF(INDEX(HE$28:HE$39,$A127)>0,INDEX(HE$43:HE$54,$A127)*HE$9*MIN(0,Load_Shape!BE86*BF$7/$C127*BF$31+(BF$32*$G127+BF$33*$H127)/$C127-FG127)/INDEX(HE$28:HE$39,$A127))","v":12.767964750381164},{"$f":"FH127+IF(INDEX(HF$13:HF$24,$A127)>0,INDEX(HF$43:HF$54,$A127)*MAX(0,Load_Shape!BF86*BG$7/$C127*BG$31+(BG$32*$G127+BG$33*$H127)/$C127-FH127)/INDEX(HF$13:HF$24,$A127))+IF(INDEX(HF$28:HF$39,$A127)>0,INDEX(HF$43:HF$54,$A127)*HF$9*MIN(0,Load_Shape!BF86*BG$7/$C127*BG$31+(BG$32*$G127+BG$33*$H127)/$C127-FH127)/INDEX(HF$28:HF$39,$A127))","v":12.896341038794382},{"$f":"FI127+IF(INDEX(HG$13:HG$24,$A127)>0,INDEX(HG$43:HG$54,$A127)*MAX(0,Load_Shape!BG86*BH$7/$C127*BH$31+(BH$32*$G127+BH$33*$H127)/$C127-FI127)/INDEX(HG$13:HG$24,$A127))+IF(INDEX(HG$28:HG$39,$A127)>0,INDEX(HG$43:HG$54,$A127)*HG$9*MIN(0,Load_Shape!BG86*BH$7/$C127*BH$31+(BH$32*$G127+BH$33*$H127)/$C127-FI127)/INDEX(HG$28:HG$39,$A127))","v":13.02538226640414},{"$f":"FJ127+IF(INDEX(HH$13:HH$24,$A127)>0,INDEX(HH$43:HH$54,$A127)*MAX(0,Load_Shape!BH86*BI$7/$C127*BI$31+(BI$32*$G127+BI$33*$H127)/$C127-FJ127)/INDEX(HH$13:HH$24,$A127))+IF(INDEX(HH$28:HH$39,$A127)>0,INDEX(HH$43:HH$54,$A127)*HH$9*MIN(0,Load_Shape!BH86*BI$7/$C127*BI$31+(BI$32*$G127+BI$33*$H127)/$C127-FJ127)/INDEX(HH$28:HH$39,$A127))","v":13.155119038808362},{"$f":"FK127+IF(INDEX(HI$13:HI$24,$A127)>0,INDEX(HI$43:HI$54,$A127)*MAX(0,Load_Shape!BI86*BJ$7/$C127*BJ$31+(BJ$32*$G127+BJ$33*$H127)/$C127-FK127)/INDEX(HI$13:HI$24,$A127))+IF(INDEX(HI$28:HI$39,$A127)>0,INDEX(HI$43:HI$54,$A127)*HI$9*MIN(0,Load_Shape!BI86*BJ$7/$C127*BJ$31+(BJ$32*$G127+BJ$33*$H127)/$C127-FK127)/INDEX(HI$28:HI$39,$A127))","v":13.285507113137676},{"$f":"FL127+IF(INDEX(HJ$13:HJ$24,$A127)>0,INDEX(HJ$43:HJ$54,$A127)*MAX(0,Load_Shape!BJ86*BK$7/$C127*BK$31+(BK$32*$G127+BK$33*$H127)/$C127-FL127)/INDEX(HJ$13:HJ$24,$A127))+IF(INDEX(HJ$28:HJ$39,$A127)>0,INDEX(HJ$43:HJ$54,$A127)*HJ$9*MIN(0,Load_Shape!BJ86*BK$7/$C127*BK$31+(BK$32*$G127+BK$33*$H127)/$C127-FL127)/INDEX(HJ$28:HJ$39,$A127))","v":13.416586225022492},{"$f":"FM127+IF(INDEX(HK$13:HK$24,$A127)>0,INDEX(HK$43:HK$54,$A127)*MAX(0,Load_Shape!BK86*BL$7/$C127*BL$31+(BL$32*$G127+BL$33*$H127)/$C127-FM127)/INDEX(HK$13:HK$24,$A127))+IF(INDEX(HK$28:HK$39,$A127)>0,INDEX(HK$43:HK$54,$A127)*HK$9*MIN(0,Load_Shape!BK86*BL$7/$C127*BL$31+(BL$32*$G127+BL$33*$H127)/$C127-FM127)/INDEX(HK$28:HK$39,$A127))","v":13.548345614735531},{"$f":"FN127+IF(INDEX(HL$13:HL$24,$A127)>0,INDEX(HL$43:HL$54,$A127)*MAX(0,Load_Shape!BL86*BM$7/$C127*BM$31+(BM$32*$G127+BM$33*$H127)/$C127-FN127)/INDEX(HL$13:HL$24,$A127))+IF(INDEX(HL$28:HL$39,$A127)>0,INDEX(HL$43:HL$54,$A127)*HL$9*MIN(0,Load_Shape!BL86*BM$7/$C127*BM$31+(BM$32*$G127+BM$33*$H127)/$C127-FN127)/INDEX(HL$28:HL$39,$A127))","v":13.680764035034489},{"$f":"FO127+IF(INDEX(HM$13:HM$24,$A127)>0,INDEX(HM$43:HM$54,$A127)*MAX(0,Load_Shape!BM86*BN$7/$C127*BN$31+(BN$32*$G127+BN$33*$H127)/$C127-FO127)/INDEX(HM$13:HM$24,$A127))+IF(INDEX(HM$28:HM$39,$A127)>0,INDEX(HM$43:HM$54,$A127)*HM$9*MIN(0,Load_Shape!BM86*BN$7/$C127*BN$31+(BN$32*$G127+BN$33*$H127)/$C127-FO127)/INDEX(HM$28:HM$39,$A127))","v":13.813868962653565},{"$f":"FP127+IF(INDEX(HN$13:HN$24,$A127)>0,INDEX(HN$43:HN$54,$A127)*MAX(0,Load_Shape!BN86*BO$7/$C127*BO$31+(BO$32*$G127+BO$33*$H127)/$C127-FP127)/INDEX(HN$13:HN$24,$A127))+IF(INDEX(HN$28:HN$39,$A127)>0,INDEX(HN$43:HN$54,$A127)*HN$9*MIN(0,Load_Shape!BN86*BO$7/$C127*BO$31+(BO$32*$G127+BO$33*$H127)/$C127-FP127)/INDEX(HN$28:HN$39,$A127))","v":13.947665231923402},{"$f":"FQ127+IF(INDEX(HO$13:HO$24,$A127)>0,INDEX(HO$43:HO$54,$A127)*MAX(0,Load_Shape!BO86*BP$7/$C127*BP$31+(BP$32*$G127+BP$33*$H127)/$C127-FQ127)/INDEX(HO$13:HO$24,$A127))+IF(INDEX(HO$28:HO$39,$A127)>0,INDEX(HO$43:HO$54,$A127)*HO$9*MIN(0,Load_Shape!BO86*BP$7/$C127*BP$31+(BP$32*$G127+BP$33*$H127)/$C127-FQ127)/INDEX(HO$28:HO$39,$A127))","v":14.082156827966969},{"$f":"FR127+IF(INDEX(HP$13:HP$24,$A127)>0,INDEX(HP$43:HP$54,$A127)*MAX(0,Load_Shape!BP86*BQ$7/$C127*BQ$31+(BQ$32*$G127+BQ$33*$H127)/$C127-FR127)/INDEX(HP$13:HP$24,$A127))+IF(INDEX(HP$28:HP$39,$A127)>0,INDEX(HP$43:HP$54,$A127)*HP$9*MIN(0,Load_Shape!BP86*BQ$7/$C127*BQ$31+(BQ$32*$G127+BQ$33*$H127)/$C127-FR127)/INDEX(HP$28:HP$39,$A127))","v":14.217347760281289},null,null,{"$f":"MAX(IF(FT127>=U$7*Load_Shape!T86/$C127*U$31+(U$32*$F127+U$33*$H127)/$C127,IF(DV127-BX127>0,HS$54,INDEX(HS$7:HS$45,MATCH(FT127*1000,$HR$7:$HR$45,1))*((General_Inputs!F$47)*INDEX(General_Inputs!$F$49:$F$60,$A127)*(1+General_Inputs!$F$46)+General_Inputs!$F$45+General_Inputs!F$67)/1000+HS$47),0),0)","v":42.042275773972897},{"$f":"MAX(IF(FU127>=V$7*Load_Shape!U86/$C127*V$31+(V$32*$F127+V$33*$H127)/$C127,IF(DW127-BY127>0,HT$54,INDEX(HT$7:HT$45,MATCH(FU127*1000,$HR$7:$HR$45,1))*((General_Inputs!G$47)*INDEX(General_Inputs!$F$49:$F$60,$A127)*(1+General_Inputs!$F$46)+General_Inputs!$F$45+General_Inputs!G$67)/1000+HT$47),0),0)","v":39.608436401292181},{"$f":"MAX(IF(FV127>=W$7*Load_Shape!V86/$C127*W$31+(W$32*$F127+W$33*$H127)/$C127,IF(DX127-BZ127>0,HU$54,INDEX(HU$7:HU$45,MATCH(FV127*1000,$HR$7:$HR$45,1))*((General_Inputs!H$47)*INDEX(General_Inputs!$F$49:$F$60,$A127)*(1+General_Inputs!$F$46)+General_Inputs!$F$45+General_Inputs!H$67)/1000+HU$47),0),0)","v":42.346051315251522},{"$f":"MAX(IF(FW127>=X$7*Load_Shape!W86/$C127*X$31+(X$32*$F127+X$33*$H127)/$C127,IF(DY127-CA127>0,HV$54,INDEX(HV$7:HV$45,MATCH(FW127*1000,$HR$7:$HR$45,1))*((General_Inputs!I$47)*INDEX(General_Inputs!$F$49:$F$60,$A127)*(1+General_Inputs!$F$46)+General_Inputs!$F$45+General_Inputs!I$67)/1000+HV$47),0),0)","v":43.177242436717279},{"$f":"MAX(IF(FX127>=Y$7*Load_Shape!X86/$C127*Y$31+(Y$32*$F127+Y$33*$H127)/$C127,IF(DZ127-CB127>0,HW$54,INDEX(HW$7:HW$45,MATCH(FX127*1000,$HR$7:$HR$45,1))*((General_Inputs!J$47)*INDEX(General_Inputs!$F$49:$F$60,$A127)*(1+General_Inputs!$F$46)+General_Inputs!$F$45+General_Inputs!J$67)/1000+HW$47),0),0)","v":43.873400439246701},{"$f":"MAX(IF(FY127>=Z$7*Load_Shape!Y86/$C127*Z$31+(Z$32*$F127+Z$33*$H127)/$C127,IF(EA127-CC127>0,HX$54,INDEX(HX$7:HX$45,MATCH(FY127*1000,$HR$7:$HR$45,1))*((General_Inputs!K$47)*INDEX(General_Inputs!$F$49:$F$60,$A127)*(1+General_Inputs!$F$46)+General_Inputs!$F$45+General_Inputs!K$67)/1000+HX$47),0),0)","v":44.886249878772205},{"$f":"MAX(IF(FZ127>=AA$7*Load_Shape!Z86/$C127*AA$31+(AA$32*$F127+AA$33*$H127)/$C127,IF(EB127-CD127>0,HY$54,INDEX(HY$7:HY$45,MATCH(FZ127*1000,$HR$7:$HR$45,1))*((General_Inputs!L$47)*INDEX(General_Inputs!$F$49:$F$60,$A127)*(1+General_Inputs!$F$46)+General_Inputs!$F$45+General_Inputs!L$67)/1000+HY$47),0),0)","v":46.064107657928851},{"$f":"MAX(IF(GA127>=AB$7*Load_Shape!AA86/$C127*AB$31+(AB$32*$F127+AB$33*$H127)/$C127,IF(EC127-CE127>0,HZ$54,INDEX(HZ$7:HZ$45,MATCH(GA127*1000,$HR$7:$HR$45,1))*((General_Inputs!M$47)*INDEX(General_Inputs!$F$49:$F$60,$A127)*(1+General_Inputs!$F$46)+General_Inputs!$F$45+General_Inputs!M$67)/1000+HZ$47),0),0)","v":47.367565295209516},{"$f":"MAX(IF(GB127>=AC$7*Load_Shape!AB86/$C127*AC$31+(AC$32*$F127+AC$33*$H127)/$C127,IF(ED127-CF127>0,IA$54,INDEX(IA$7:IA$45,MATCH(GB127*1000,$HR$7:$HR$45,1))*((General_Inputs!N$47)*INDEX(General_Inputs!$F$49:$F$60,$A127)*(1+General_Inputs!$F$46)+General_Inputs!$F$45+General_Inputs!N$67)/1000+IA$47),0),0)","v":51.814105366583277},{"$f":"MAX(IF(GC127>=AD$7*Load_Shape!AC86/$C127*AD$31+(AD$32*$F127+AD$33*$H127)/$C127,IF(EE127-CG127>0,IB$54,INDEX(IB$7:IB$45,MATCH(GC127*1000,$HR$7:$HR$45,1))*((General_Inputs!O$47)*INDEX(General_Inputs!$F$49:$F$60,$A127)*(1+General_Inputs!$F$46)+General_Inputs!$F$45+General_Inputs!O$67)/1000+IB$47),0),0)","v":53.475791393542643},{"$f":"MAX(IF(GD127>=AE$7*Load_Shape!AD86/$C127*AE$31+(AE$32*$F127+AE$33*$H127)/$C127,IF(EF127-CH127>0,IC$54,INDEX(IC$7:IC$45,MATCH(GD127*1000,$HR$7:$HR$45,1))*((General_Inputs!P$47)*INDEX(General_Inputs!$F$49:$F$60,$A127)*(1+General_Inputs!$F$46)+General_Inputs!$F$45+General_Inputs!P$67)/1000+IC$47),0),0)","v":55.200438028371053},{"$f":"MAX(IF(GE127>=AF$7*Load_Shape!AE86/$C127*AF$31+(AF$32*$F127+AF$33*$H127)/$C127,IF(EG127-CI127>0,ID$54,INDEX(ID$7:ID$45,MATCH(GE127*1000,$HR$7:$HR$45,1))*((General_Inputs!Q$47)*INDEX(General_Inputs!$F$49:$F$60,$A127)*(1+General_Inputs!$F$46)+General_Inputs!$F$45+General_Inputs!Q$67)/1000+ID$47),0),0)","v":57.035433862909542},{"$f":"MAX(IF(GF127>=AG$7*Load_Shape!AF86/$C127*AG$31+(AG$32*$F127+AG$33*$H127)/$C127,IF(EH127-CJ127>0,IE$54,INDEX(IE$7:IE$45,MATCH(GF127*1000,$HR$7:$HR$45,1))*((General_Inputs!R$47)*INDEX(General_Inputs!$F$49:$F$60,$A127)*(1+General_Inputs!$F$46)+General_Inputs!$F$45+General_Inputs!R$67)/1000+IE$47),0),0)","v":58.931686977062796},{"$f":"MAX(IF(GG127>=AH$7*Load_Shape!AG86/$C127*AH$31+(AH$32*$F127+AH$33*$H127)/$C127,IF(EI127-CK127>0,IF$54,INDEX(IF$7:IF$45,MATCH(GG127*1000,$HR$7:$HR$45,1))*((General_Inputs!S$47)*INDEX(General_Inputs!$F$49:$F$60,$A127)*(1+General_Inputs!$F$46)+General_Inputs!$F$45+General_Inputs!S$67)/1000+IF$47),0),0)","v":63.430048926226277},{"$f":"MAX(IF(GH127>=AI$7*Load_Shape!AH86/$C127*AI$31+(AI$32*$F127+AI$33*$H127)/$C127,IF(EJ127-CL127>0,IG$54,INDEX(IG$7:IG$45,MATCH(GH127*1000,$HR$7:$HR$45,1))*((General_Inputs!T$47)*INDEX(General_Inputs!$F$49:$F$60,$A127)*(1+General_Inputs!$F$46)+General_Inputs!$F$45+General_Inputs!T$67)/1000+IG$47),0),0)","v":64.772937043689041},{"$f":"MAX(IF(GI127>=AJ$7*Load_Shape!AI86/$C127*AJ$31+(AJ$32*$F127+AJ$33*$H127)/$C127,IF(EK127-CM127>0,IH$54,INDEX(IH$7:IH$45,MATCH(GI127*1000,$HR$7:$HR$45,1))*((General_Inputs!U$47)*INDEX(General_Inputs!$F$49:$F$60,$A127)*(1+General_Inputs!$F$46)+General_Inputs!$F$45+General_Inputs!U$67)/1000+IH$47),0),0)","v":66.288685008924901},{"$f":"MAX(IF(GJ127>=AK$7*Load_Shape!AJ86/$C127*AK$31+(AK$32*$F127+AK$33*$H127)/$C127,IF(EL127-CN127>0,II$54,INDEX(II$7:II$45,MATCH(GJ127*1000,$HR$7:$HR$45,1))*((General_Inputs!V$47)*INDEX(General_Inputs!$F$49:$F$60,$A127)*(1+General_Inputs!$F$46)+General_Inputs!$F$45+General_Inputs!V$67)/1000+II$47),0),0)","v":67.627012374435722},{"$f":"MAX(IF(GK127>=AL$7*Load_Shape!AK86/$C127*AL$31+(AL$32*$F127+AL$33*$H127)/$C127,IF(EM127-CO127>0,IJ$54,INDEX(IJ$7:IJ$45,MATCH(GK127*1000,$HR$7:$HR$45,1))*((General_Inputs!W$47)*INDEX(General_Inputs!$F$49:$F$60,$A127)*(1+General_Inputs!$F$46)+General_Inputs!$F$45+General_Inputs!W$67)/1000+IJ$47),0),0)","v":69.060693382318618},{"$f":"MAX(IF(GL127>=AM$7*Load_Shape!AL86/$C127*AM$31+(AM$32*$F127+AM$33*$H127)/$C127,IF(EN127-CP127>0,IK$54,INDEX(IK$7:IK$45,MATCH(GL127*1000,$HR$7:$HR$45,1))*((General_Inputs!X$47)*INDEX(General_Inputs!$F$49:$F$60,$A127)*(1+General_Inputs!$F$46)+General_Inputs!$F$45+General_Inputs!X$67)/1000+IK$47),0),0)","v":70.141823199257757},{"$f":"MAX(IF(GM127>=AN$7*Load_Shape!AM86/$C127*AN$31+(AN$32*$F127+AN$33*$H127)/$C127,IF(EO127-CQ127>0,IL$54,INDEX(IL$7:IL$45,MATCH(GM127*1000,$HR$7:$HR$45,1))*((General_Inputs!Y$47)*INDEX(General_Inputs!$F$49:$F$60,$A127)*(1+General_Inputs!$F$46)+General_Inputs!$F$45+General_Inputs!Y$67)/1000+IL$47),0),0)","v":70.337053470593162},{"$f":"MAX(IF(GN127>=AO$7*Load_Shape!AN86/$C127*AO$31+(AO$32*$F127+AO$33*$H127)/$C127,IF(EP127-CR127>0,IM$54,INDEX(IM$7:IM$45,MATCH(GN127*1000,$HR$7:$HR$45,1))*((General_Inputs!Z$47)*INDEX(General_Inputs!$F$49:$F$60,$A127)*(1+General_Inputs!$F$46)+General_Inputs!$F$45+General_Inputs!Z$67)/1000+IM$47),0),0)","v":70.461332141289688},{"$f":"MAX(IF(GO127>=AP$7*Load_Shape!AO86/$C127*AP$31+(AP$32*$F127+AP$33*$H127)/$C127,IF(EQ127-CS127>0,IN$54,INDEX(IN$7:IN$45,MATCH(GO127*1000,$HR$7:$HR$45,1))*((General_Inputs!AA$47)*INDEX(General_Inputs!$F$49:$F$60,$A127)*(1+General_Inputs!$F$46)+General_Inputs!$F$45+General_Inputs!AA$67)/1000+IN$47),0),0)","v":70.553317496243153},{"$f":"MAX(IF(GP127>=AQ$7*Load_Shape!AP86/$C127*AQ$31+(AQ$32*$F127+AQ$33*$H127)/$C127,IF(ER127-CT127>0,IO$54,INDEX(IO$7:IO$45,MATCH(GP127*1000,$HR$7:$HR$45,1))*((General_Inputs!AB$47)*INDEX(General_Inputs!$F$49:$F$60,$A127)*(1+General_Inputs!$F$46)+General_Inputs!$F$45+General_Inputs!AB$67)/1000+IO$47),0),0)","v":70.604642121972589},{"$f":"MAX(IF(GQ127>=AR$7*Load_Shape!AQ86/$C127*AR$31+(AR$32*$F127+AR$33*$H127)/$C127,IF(ES127-CU127>0,IP$54,INDEX(IP$7:IP$45,MATCH(GQ127*1000,$HR$7:$HR$45,1))*((General_Inputs!AC$47)*INDEX(General_Inputs!$F$49:$F$60,$A127)*(1+General_Inputs!$F$46)+General_Inputs!$F$45+General_Inputs!AC$67)/1000+IP$47),0),0)","v":70.697767822951008},{"$f":"MAX(IF(GR127>=AS$7*Load_Shape!AR86/$C127*AS$31+(AS$32*$F127+AS$33*$H127)/$C127,IF(ET127-CV127>0,IQ$54,INDEX(IQ$7:IQ$45,MATCH(GR127*1000,$HR$7:$HR$45,1))*((General_Inputs!AD$47)*INDEX(General_Inputs!$F$49:$F$60,$A127)*(1+General_Inputs!$F$46)+General_Inputs!$F$45+General_Inputs!AD$67)/1000+IQ$47),0),0)","v":70.770250775236349},{"$f":"MAX(IF(GS127>=AT$7*Load_Shape!AS86/$C127*AT$31+(AT$32*$F127+AT$33*$H127)/$C127,IF(EU127-CW127>0,IR$54,INDEX(IR$7:IR$45,MATCH(GS127*1000,$HR$7:$HR$45,1))*((General_Inputs!AE$47)*INDEX(General_Inputs!$F$49:$F$60,$A127)*(1+General_Inputs!$F$46)+General_Inputs!$F$45+General_Inputs!AE$67)/1000+IR$47),0),0)","v":70.832283330881239},{"$f":"MAX(IF(GT127>=AU$7*Load_Shape!AT86/$C127*AU$31+(AU$32*$F127+AU$33*$H127)/$C127,IF(EV127-CX127>0,IS$54,INDEX(IS$7:IS$45,MATCH(GT127*1000,$HR$7:$HR$45,1))*((General_Inputs!AF$47)*INDEX(General_Inputs!$F$49:$F$60,$A127)*(1+General_Inputs!$F$46)+General_Inputs!$F$45+General_Inputs!AF$67)/1000+IS$47),0),0)","v":70.888279043242477},{"$f":"MAX(IF(GU127>=AV$7*Load_Shape!AU86/$C127*AV$31+(AV$32*$F127+AV$33*$H127)/$C127,IF(EW127-CY127>0,IT$54,INDEX(IT$7:IT$45,MATCH(GU127*1000,$HR$7:$HR$45,1))*((General_Inputs!AG$47)*INDEX(General_Inputs!$F$49:$F$60,$A127)*(1+General_Inputs!$F$46)+General_Inputs!$F$45+General_Inputs!AG$67)/1000+IT$47),0),0)","v":70.945215574223724},{"$f":"MAX(IF(GV127>=AW$7*Load_Shape!AV86/$C127*AW$31+(AW$32*$F127+AW$33*$H127)/$C127,IF(EX127-CZ127>0,IU$54,INDEX(IU$7:IU$45,MATCH(GV127*1000,$HR$7:$HR$45,1))*((General_Inputs!AH$47)*INDEX(General_Inputs!$F$49:$F$60,$A127)*(1+General_Inputs!$F$46)+General_Inputs!$F$45+General_Inputs!AH$67)/1000+IU$47),0),0)","v":70.994864018550714},{"$f":"MAX(IF(GW127>=AX$7*Load_Shape!AW86/$C127*AX$31+(AX$32*$F127+AX$33*$H127)/$C127,IF(EY127-DA127>0,IV$54,INDEX(IV$7:IV$45,MATCH(GW127*1000,$HR$7:$HR$45,1))*((General_Inputs!AI$47)*INDEX(General_Inputs!$F$49:$F$60,$A127)*(1+General_Inputs!$F$46)+General_Inputs!$F$45+General_Inputs!AI$67)/1000+IV$47),0),0)","v":71.039917401102826},{"$f":"MAX(IF(GX127>=AY$7*Load_Shape!AX86/$C127*AY$31+(AY$32*$F127+AY$33*$H127)/$C127,IF(EZ127-DB127>0,IW$54,INDEX(IW$7:IW$45,MATCH(GX127*1000,$HR$7:$HR$45,1))*((General_Inputs!AJ$47)*INDEX(General_Inputs!$F$49:$F$60,$A127)*(1+General_Inputs!$F$46)+General_Inputs!$F$45+General_Inputs!AJ$67)/1000+IW$47),0),0)","v":71.081555792400763},{"$f":"MAX(IF(GY127>=AZ$7*Load_Shape!AY86/$C127*AZ$31+(AZ$32*$F127+AZ$33*$H127)/$C127,IF(FA127-DC127>0,IX$54,INDEX(IX$7:IX$45,MATCH(GY127*1000,$HR$7:$HR$45,1))*((General_Inputs!AK$47)*INDEX(General_Inputs!$F$49:$F$60,$A127)*(1+General_Inputs!$F$46)+General_Inputs!$F$45+General_Inputs!AK$67)/1000+IX$47),0),0)","v":73.243029349756938},{"$f":"MAX(IF(GZ127>=BA$7*Load_Shape!AZ86/$C127*BA$31+(BA$32*$F127+BA$33*$H127)/$C127,IF(FB127-DD127>0,IY$54,INDEX(IY$7:IY$45,MATCH(GZ127*1000,$HR$7:$HR$45,1))*((General_Inputs!AL$47)*INDEX(General_Inputs!$F$49:$F$60,$A127)*(1+General_Inputs!$F$46)+General_Inputs!$F$45+General_Inputs!AL$67)/1000+IY$47),0),0)","v":73.279253713847353},{"$f":"MAX(IF(HA127>=BB$7*Load_Shape!BA86/$C127*BB$31+(BB$32*$F127+BB$33*$H127)/$C127,IF(FC127-DE127>0,IZ$54,INDEX(IZ$7:IZ$45,MATCH(HA127*1000,$HR$7:$HR$45,1))*((General_Inputs!AM$47)*INDEX(General_Inputs!$F$49:$F$60,$A127)*(1+General_Inputs!$F$46)+General_Inputs!$F$45+General_Inputs!AM$67)/1000+IZ$47),0),0)","v":73.312461396203048},{"$f":"MAX(IF(HB127>=BC$7*Load_Shape!BB86/$C127*BC$31+(BC$32*$F127+BC$33*$H127)/$C127,IF(FD127-DF127>0,JA$54,INDEX(JA$7:JA$45,MATCH(HB127*1000,$HR$7:$HR$45,1))*((General_Inputs!AN$47)*INDEX(General_Inputs!$F$49:$F$60,$A127)*(1+General_Inputs!$F$46)+General_Inputs!$F$45+General_Inputs!AN$67)/1000+JA$47),0),0)","v":73.34300004016167},{"$f":"MAX(IF(HC127>=BD$7*Load_Shape!BC86/$C127*BD$31+(BD$32*$F127+BD$33*$H127)/$C127,IF(FE127-DG127>0,JB$54,INDEX(JB$7:JB$45,MATCH(HC127*1000,$HR$7:$HR$45,1))*((General_Inputs!AO$47)*INDEX(General_Inputs!$F$49:$F$60,$A127)*(1+General_Inputs!$F$46)+General_Inputs!$F$45+General_Inputs!AO$67)/1000+JB$47),0),0)","v":73.37104226293782},{"$f":"MAX(IF(HD127>=BE$7*Load_Shape!BD86/$C127*BE$31+(BE$32*$F127+BE$33*$H127)/$C127,IF(FF127-DH127>0,JC$54,INDEX(JC$7:JC$45,MATCH(HD127*1000,$HR$7:$HR$45,1))*((General_Inputs!AP$47)*INDEX(General_Inputs!$F$49:$F$60,$A127)*(1+General_Inputs!$F$46)+General_Inputs!$F$45+General_Inputs!AP$67)/1000+JC$47),0),0)","v":73.396685703884927},{"$f":"MAX(IF(HE127>=BF$7*Load_Shape!BE86/$C127*BF$31+(BF$32*$F127+BF$33*$H127)/$C127,IF(FG127-DI127>0,JD$54,INDEX(JD$7:JD$45,MATCH(HE127*1000,$HR$7:$HR$45,1))*((General_Inputs!AQ$47)*INDEX(General_Inputs!$F$49:$F$60,$A127)*(1+General_Inputs!$F$46)+General_Inputs!$F$45+General_Inputs!AQ$67)/1000+JD$47),0),0)","v":73.420206461196514},{"$f":"MAX(IF(HF127>=BG$7*Load_Shape!BF86/$C127*BG$31+(BG$32*$F127+BG$33*$H127)/$C127,IF(FH127-DJ127>0,JE$54,INDEX(JE$7:JE$45,MATCH(HF127*1000,$HR$7:$HR$45,1))*((General_Inputs!AR$47)*INDEX(General_Inputs!$F$49:$F$60,$A127)*(1+General_Inputs!$F$46)+General_Inputs!$F$45+General_Inputs!AR$67)/1000+JE$47),0),0)","v":73.441784380342497},{"$f":"MAX(IF(HG127>=BH$7*Load_Shape!BG86/$C127*BH$31+(BH$32*$F127+BH$33*$H127)/$C127,IF(FI127-DK127>0,JF$54,INDEX(JF$7:JF$45,MATCH(HG127*1000,$HR$7:$HR$45,1))*((General_Inputs!AS$47)*INDEX(General_Inputs!$F$49:$F$60,$A127)*(1+General_Inputs!$F$46)+General_Inputs!$F$45+General_Inputs!AS$67)/1000+JF$47),0),0)","v":73.701047909261163},{"$f":"MAX(IF(HH127>=BI$7*Load_Shape!BH86/$C127*BI$31+(BI$32*$F127+BI$33*$H127)/$C127,IF(FJ127-DL127>0,JG$54,INDEX(JG$7:JG$45,MATCH(HH127*1000,$HR$7:$HR$45,1))*((General_Inputs!AT$47)*INDEX(General_Inputs!$F$49:$F$60,$A127)*(1+General_Inputs!$F$46)+General_Inputs!$F$45+General_Inputs!AT$67)/1000+JG$47),0),0)","v":73.719236346702871},{"$f":"MAX(IF(HI127>=BJ$7*Load_Shape!BI86/$C127*BJ$31+(BJ$32*$F127+BJ$33*$H127)/$C127,IF(FK127-DM127>0,JH$54,INDEX(JH$7:JH$45,MATCH(HI127*1000,$HR$7:$HR$45,1))*((General_Inputs!AU$47)*INDEX(General_Inputs!$F$49:$F$60,$A127)*(1+General_Inputs!$F$46)+General_Inputs!$F$45+General_Inputs!AU$67)/1000+JH$47),0),0)","v":73.735912578307321},{"$f":"MAX(IF(HJ127>=BK$7*Load_Shape!BJ86/$C127*BK$31+(BK$32*$F127+BK$33*$H127)/$C127,IF(FL127-DN127>0,JI$54,INDEX(JI$7:JI$45,MATCH(HJ127*1000,$HR$7:$HR$45,1))*((General_Inputs!AV$47)*INDEX(General_Inputs!$F$49:$F$60,$A127)*(1+General_Inputs!$F$46)+General_Inputs!$F$45+General_Inputs!AV$67)/1000+JI$47),0),0)","v":73.751200703100452},{"$f":"MAX(IF(HK127>=BL$7*Load_Shape!BK86/$C127*BL$31+(BL$32*$F127+BL$33*$H127)/$C127,IF(FM127-DO127>0,JJ$54,INDEX(JJ$7:JJ$45,MATCH(HK127*1000,$HR$7:$HR$45,1))*((General_Inputs!AW$47)*INDEX(General_Inputs!$F$49:$F$60,$A127)*(1+General_Inputs!$F$46)+General_Inputs!$F$45+General_Inputs!AW$67)/1000+JJ$47),0),0)","v":73.765213460815701},{"$f":"MAX(IF(HL127>=BM$7*Load_Shape!BL86/$C127*BM$31+(BM$32*$F127+BM$33*$H127)/$C127,IF(FN127-DP127>0,JK$54,INDEX(JK$7:JK$45,MATCH(HL127*1000,$HR$7:$HR$45,1))*((General_Inputs!AX$47)*INDEX(General_Inputs!$F$49:$F$60,$A127)*(1+General_Inputs!$F$46)+General_Inputs!$F$45+General_Inputs!AX$67)/1000+JK$47),0),0)","v":73.778056758120954},{"$f":"MAX(IF(HM127>=BN$7*Load_Shape!BM86/$C127*BN$31+(BN$32*$F127+BN$33*$H127)/$C127,IF(FO127-DQ127>0,JL$54,INDEX(JL$7:JL$45,MATCH(HM127*1000,$HR$7:$HR$45,1))*((General_Inputs!AY$47)*INDEX(General_Inputs!$F$49:$F$60,$A127)*(1+General_Inputs!$F$46)+General_Inputs!$F$45+General_Inputs!AY$67)/1000+JL$47),0),0)","v":73.789829397930603},{"$f":"MAX(IF(HN127>=BO$7*Load_Shape!BN86/$C127*BO$31+(BO$32*$F127+BO$33*$H127)/$C127,IF(FP127-DR127>0,JM$54,INDEX(JM$7:JM$45,MATCH(HN127*1000,$HR$7:$HR$45,1))*((General_Inputs!AZ$47)*INDEX(General_Inputs!$F$49:$F$60,$A127)*(1+General_Inputs!$F$46)+General_Inputs!$F$45+General_Inputs!AZ$67)/1000+JM$47),0),0)","v":73.800619949772909},{"$f":"MAX(IF(HO127>=BP$7*Load_Shape!BO86/$C127*BP$31+(BP$32*$F127+BP$33*$H127)/$C127,IF(FQ127-DS127>0,JN$54,INDEX(JN$7:JN$45,MATCH(HO127*1000,$HR$7:$HR$45,1))*((General_Inputs!BA$47)*INDEX(General_Inputs!$F$49:$F$60,$A127)*(1+General_Inputs!$F$46)+General_Inputs!$F$45+General_Inputs!BA$67)/1000+JN$47),0),0)","v":73.810509836101346},{"$f":"MAX(IF(HP127>=BQ$7*Load_Shape!BP86/$C127*BQ$31+(BQ$32*$F127+BQ$33*$H127)/$C127,IF(FR127-DT127>0,JO$54,INDEX(JO$7:JO$45,MATCH(HP127*1000,$HR$7:$HR$45,1))*((General_Inputs!BB$47)*INDEX(General_Inputs!$F$49:$F$60,$A127)*(1+General_Inputs!$F$46)+General_Inputs!$F$45+General_Inputs!BB$67)/1000+JO$47),0),0)","v":73.819574181531209},null,null,{"$f":"INDEX(JR$7:JR$45,MATCH(MAX(U$7*Load_Shape!T86/$C127*U$31,FT127)*1000,$JQ$7:$JQ$45,1))*((General_Inputs!F$47)*INDEX(General_Inputs!$F$49:$F$60,$A127)*(1+General_Inputs!$F$46)+General_Inputs!$F$45+General_Inputs!F$67)/1000+JR$47","v":41.346412570132991},{"$f":"INDEX(JS$7:JS$45,MATCH(MAX(V$7*Load_Shape!U86/$C127*V$31,FU127)*1000,$JQ$7:$JQ$45,1))*((General_Inputs!G$47)*INDEX(General_Inputs!$F$49:$F$60,$A127)*(1+General_Inputs!$F$46)+General_Inputs!$F$45+General_Inputs!G$67)/1000+JS$47","v":38.893280255402331},{"$f":"INDEX(JT$7:JT$45,MATCH(MAX(W$7*Load_Shape!V86/$C127*W$31,FV127)*1000,$JQ$7:$JQ$45,1))*((General_Inputs!H$47)*INDEX(General_Inputs!$F$49:$F$60,$A127)*(1+General_Inputs!$F$46)+General_Inputs!$F$45+General_Inputs!H$67)/1000+JT$47","v":41.466002406365455},{"$f":"INDEX(JU$7:JU$45,MATCH(MAX(X$7*Load_Shape!W86/$C127*X$31,FW127)*1000,$JQ$7:$JQ$45,1))*((General_Inputs!I$47)*INDEX(General_Inputs!$F$49:$F$60,$A127)*(1+General_Inputs!$F$46)+General_Inputs!$F$45+General_Inputs!I$67)/1000+JU$47","v":42.277606749209106},{"$f":"INDEX(JV$7:JV$45,MATCH(MAX(Y$7*Load_Shape!X86/$C127*Y$31,FX127)*1000,$JQ$7:$JQ$45,1))*((General_Inputs!J$47)*INDEX(General_Inputs!$F$49:$F$60,$A127)*(1+General_Inputs!$F$46)+General_Inputs!$F$45+General_Inputs!J$67)/1000+JV$47","v":43.143138369527641},{"$f":"INDEX(JW$7:JW$45,MATCH(MAX(Z$7*Load_Shape!Y86/$C127*Z$31,FY127)*1000,$JQ$7:$JQ$45,1))*((General_Inputs!K$47)*INDEX(General_Inputs!$F$49:$F$60,$A127)*(1+General_Inputs!$F$46)+General_Inputs!$F$45+General_Inputs!K$67)/1000+JW$47","v":44.062031864223677},{"$f":"INDEX(JX$7:JX$45,MATCH(MAX(AA$7*Load_Shape!Z86/$C127*AA$31,FZ127)*1000,$JQ$7:$JQ$45,1))*((General_Inputs!L$47)*INDEX(General_Inputs!$F$49:$F$60,$A127)*(1+General_Inputs!$F$46)+General_Inputs!$F$45+General_Inputs!L$67)/1000+JX$47","v":45.215550137833731},{"$f":"INDEX(JY$7:JY$45,MATCH(MAX(AB$7*Load_Shape!AA86/$C127*AB$31,GA127)*1000,$JQ$7:$JQ$45,1))*((General_Inputs!M$47)*INDEX(General_Inputs!$F$49:$F$60,$A127)*(1+General_Inputs!$F$46)+General_Inputs!$F$45+General_Inputs!M$67)/1000+JY$47","v":46.492072847185277},{"$f":"INDEX(JZ$7:JZ$45,MATCH(MAX(AC$7*Load_Shape!AB86/$C127*AC$31,GB127)*1000,$JQ$7:$JQ$45,1))*((General_Inputs!N$47)*INDEX(General_Inputs!$F$49:$F$60,$A127)*(1+General_Inputs!$F$46)+General_Inputs!$F$45+General_Inputs!N$67)/1000+JZ$47","v":50.846728661694151},{"$f":"INDEX(KA$7:KA$45,MATCH(MAX(AD$7*Load_Shape!AC86/$C127*AD$31,GC127)*1000,$JQ$7:$JQ$45,1))*((General_Inputs!O$47)*INDEX(General_Inputs!$F$49:$F$60,$A127)*(1+General_Inputs!$F$46)+General_Inputs!$F$45+General_Inputs!O$67)/1000+KA$47","v":52.474077252516842},{"$f":"INDEX(KB$7:KB$45,MATCH(MAX(AE$7*Load_Shape!AD86/$C127*AE$31,GD127)*1000,$JQ$7:$JQ$45,1))*((General_Inputs!P$47)*INDEX(General_Inputs!$F$49:$F$60,$A127)*(1+General_Inputs!$F$46)+General_Inputs!$F$45+General_Inputs!P$67)/1000+KB$47","v":54.163085419716033},{"$f":"INDEX(KC$7:KC$45,MATCH(MAX(AF$7*Load_Shape!AE86/$C127*AF$31,GE127)*1000,$JQ$7:$JQ$45,1))*((General_Inputs!Q$47)*INDEX(General_Inputs!$F$49:$F$60,$A127)*(1+General_Inputs!$F$46)+General_Inputs!$F$45+General_Inputs!Q$67)/1000+KC$47","v":55.960162507116223},{"$f":"INDEX(KD$7:KD$45,MATCH(MAX(AG$7*Load_Shape!AF86/$C127*AG$31,GF127)*1000,$JQ$7:$JQ$45,1))*((General_Inputs!R$47)*INDEX(General_Inputs!$F$49:$F$60,$A127)*(1+General_Inputs!$F$46)+General_Inputs!$F$45+General_Inputs!R$67)/1000+KD$47","v":57.817231040578655},{"$f":"INDEX(KE$7:KE$45,MATCH(MAX(AH$7*Load_Shape!AG86/$C127*AH$31,GG127)*1000,$JQ$7:$JQ$45,1))*((General_Inputs!S$47)*INDEX(General_Inputs!$F$49:$F$60,$A127)*(1+General_Inputs!$F$46)+General_Inputs!$F$45+General_Inputs!S$67)/1000+KE$47","v":62.42387304977936},{"$f":"INDEX(KF$7:KF$45,MATCH(MAX(AI$7*Load_Shape!AH86/$C127*AI$31,GH127)*1000,$JQ$7:$JQ$45,1))*((General_Inputs!T$47)*INDEX(General_Inputs!$F$49:$F$60,$A127)*(1+General_Inputs!$F$46)+General_Inputs!$F$45+General_Inputs!T$67)/1000+KF$47","v":63.743636394057958},{"$f":"INDEX(KG$7:KG$45,MATCH(MAX(AJ$7*Load_Shape!AI86/$C127*AJ$31,GI127)*1000,$JQ$7:$JQ$45,1))*((General_Inputs!U$47)*INDEX(General_Inputs!$F$49:$F$60,$A127)*(1+General_Inputs!$F$46)+General_Inputs!$F$45+General_Inputs!U$67)/1000+KG$47","v":65.233282908663185},{"$f":"INDEX(KH$7:KH$45,MATCH(MAX(AK$7*Load_Shape!AJ86/$C127*AK$31,GJ127)*1000,$JQ$7:$JQ$45,1))*((General_Inputs!V$47)*INDEX(General_Inputs!$F$49:$F$60,$A127)*(1+General_Inputs!$F$46)+General_Inputs!$F$45+General_Inputs!V$67)/1000+KH$47","v":66.450523280090806},{"$f":"INDEX(KI$7:KI$45,MATCH(MAX(AL$7*Load_Shape!AK86/$C127*AL$31,GK127)*1000,$JQ$7:$JQ$45,1))*((General_Inputs!W$47)*INDEX(General_Inputs!$F$49:$F$60,$A127)*(1+General_Inputs!$F$46)+General_Inputs!$F$45+General_Inputs!W$67)/1000+KI$47","v":67.857271659278922},{"$f":"INDEX(KJ$7:KJ$45,MATCH(MAX(AM$7*Load_Shape!AL86/$C127*AM$31,GL127)*1000,$JQ$7:$JQ$45,1))*((General_Inputs!X$47)*INDEX(General_Inputs!$F$49:$F$60,$A127)*(1+General_Inputs!$F$46)+General_Inputs!$F$45+General_Inputs!X$67)/1000+KJ$47","v":68.918091750574519},null,null,{"$f":"INDEX($U$7:$BQ$21,MATCH(KM$57,$T$7:$T$21,0),MATCH($LK$55,$U$6:$BQ$6,0))*INDEX(Load_Shape!$T86:$BP86,MATCH($LK$55,Load_Shape!$T$16:$BP$16,0))/$C127","v":27.097554997502311},0,27.097554997502311,0.6383858400000002,2.5169580000000003,2.3487355760709971,-1.0602601725813992E-2,0,0,-3.8748405207157633E-4,-1.9004645958252547E-3,1.2729785218196075,2.9265600033372112,0.66203934531051556,5.9521728779966939E-3,0.16755110022678643,5.9644372936317573,0,10.606847694601147,0,0,27.097554997502311,27.097554997502311,7.3709261692694064,0,null,null,0,9.2885059195635847E-2,0.39143190946854139,0.48431696866417728,null,null,{"$f":"MAX(IF(FT127>=U$7*Load_Shape!T86/$C127*U$31+(U$32*$F127+U$33*$H127)/$C127,IF(DV127-BX127>0,0,INDEX(HS$7:HS$45,MATCH(FT127*1000,$HR$7:$HR$45,1))),0),0)","v":7000},{"$f":"MAX(IF(FU127>=V$7*Load_Shape!U86/$C127*V$31+(V$32*$F127+V$33*$H127)/$C127,IF(DW127-BY127>0,0,INDEX(HT$7:HT$45,MATCH(FU127*1000,$HR$7:$HR$45,1))),0),0)","v":7000.0000000000073},{"$f":"MAX(IF(FV127>=W$7*Load_Shape!V86/$C127*W$31+(W$32*$F127+W$33*$H127)/$C127,IF(DX127-BZ127>0,0,INDEX(HU$7:HU$45,MATCH(FV127*1000,$HR$7:$HR$45,1))),0),0)","v":7049.7275000000081},{"$f":"MAX(IF(FW127>=X$7*Load_Shape!W86/$C127*X$31+(X$32*$F127+X$33*$H127)/$C127,IF(DY127-CA127>0,0,INDEX(HV$7:HV$45,MATCH(FW127*1000,$HR$7:$HR$45,1))),0),0)","v":7049.7275000000081},{"$f":"MAX(IF(FX127>=Y$7*Load_Shape!X86/$C127*Y$31+(Y$32*$F127+Y$33*$H127)/$C127,IF(DZ127-CB127>0,0,INDEX(HW$7:HW$45,MATCH(FX127*1000,$HR$7:$HR$45,1))),0),0)","v":7000},{"$f":"MAX(IF(FY127>=Z$7*Load_Shape!Y86/$C127*Z$31+(Z$32*$F127+Z$33*$H127)/$C127,IF(EA127-CC127>0,0,INDEX(HX$7:HX$45,MATCH(FY127*1000,$HR$7:$HR$45,1))),0),0)","v":7000.0000000000073},{"$f":"MAX(IF(FZ127>=AA$7*Load_Shape!Z86/$C127*AA$31+(AA$32*$F127+AA$33*$H127)/$C127,IF(EB127-CD127>0,0,INDEX(HY$7:HY$45,MATCH(FZ127*1000,$HR$7:$HR$45,1))),0),0)","v":7000.0000000000073},{"$f":"MAX(IF(GA127>=AB$7*Load_Shape!AA86/$C127*AB$31+(AB$32*$F127+AB$33*$H127)/$C127,IF(EC127-CE127>0,0,INDEX(HZ$7:HZ$45,MATCH(GA127*1000,$HR$7:$HR$45,1))),0),0)","v":7000.0000000000073},{"$f":"MAX(IF(GB127>=AC$7*Load_Shape!AB86/$C127*AC$31+(AC$32*$F127+AC$33*$H127)/$C127,IF(ED127-CF127>0,0,INDEX(IA$7:IA$45,MATCH(GB127*1000,$HR$7:$HR$45,1))),0),0)","v":7000.0000000000073},{"$f":"MAX(IF(GC127>=AD$7*Load_Shape!AC86/$C127*AD$31+(AD$32*$F127+AD$33*$H127)/$C127,IF(EE127-CG127>0,0,INDEX(IB$7:IB$45,MATCH(GC127*1000,$HR$7:$HR$45,1))),0),0)","v":7000.0000000000073},{"$f":"MAX(IF(GD127>=AE$7*Load_Shape!AD86/$C127*AE$31+(AE$32*$F127+AE$33*$H127)/$C127,IF(EF127-CH127>0,0,INDEX(IC$7:IC$45,MATCH(GD127*1000,$HR$7:$HR$45,1))),0),0)","v":7000.0000000000073},{"$f":"MAX(IF(GE127>=AF$7*Load_Shape!AE86/$C127*AF$31+(AF$32*$F127+AF$33*$H127)/$C127,IF(EG127-CI127>0,0,INDEX(ID$7:ID$45,MATCH(GE127*1000,$HR$7:$HR$45,1))),0),0)","v":7000.0000000000073},{"$f":"MAX(IF(GF127>=AG$7*Load_Shape!AF86/$C127*AG$31+(AG$32*$F127+AG$33*$H127)/$C127,IF(EH127-CJ127>0,0,INDEX(IE$7:IE$45,MATCH(GF127*1000,$HR$7:$HR$45,1))),0),0)","v":7000.0000000000073},{"$f":"MAX(IF(GG127>=AH$7*Load_Shape!AG86/$C127*AH$31+(AH$32*$F127+AH$33*$H127)/$C127,IF(EI127-CK127>0,0,INDEX(IF$7:IF$45,MATCH(GG127*1000,$HR$7:$HR$45,1))),0),0)","v":7000},{"$f":"MAX(IF(GH127>=AI$7*Load_Shape!AH86/$C127*AI$31+(AI$32*$F127+AI$33*$H127)/$C127,IF(EJ127-CL127>0,0,INDEX(IG$7:IG$45,MATCH(GH127*1000,$HR$7:$HR$45,1))),0),0)","v":7000},{"$f":"MAX(IF(GI127>=AJ$7*Load_Shape!AI86/$C127*AJ$31+(AJ$32*$F127+AJ$33*$H127)/$C127,IF(EK127-CM127>0,0,INDEX(IH$7:IH$45,MATCH(GI127*1000,$HR$7:$HR$45,1))),0),0)","v":7000},{"$f":"MAX(IF(GJ127>=AK$7*Load_Shape!AJ86/$C127*AK$31+(AK$32*$F127+AK$33*$H127)/$C127,IF(EL127-CN127>0,0,INDEX(II$7:II$45,MATCH(GJ127*1000,$HR$7:$HR$45,1))),0),0)","v":7000},{"$f":"MAX(IF(GK127>=AL$7*Load_Shape!AK86/$C127*AL$31+(AL$32*$F127+AL$33*$H127)/$C127,IF(EM127-CO127>0,0,INDEX(IJ$7:IJ$45,MATCH(GK127*1000,$HR$7:$HR$45,1))),0),0)","v":7000},{"$f":"MAX(IF(GL127>=AM$7*Load_Shape!AL86/$C127*AM$31+(AM$32*$F127+AM$33*$H127)/$C127,IF(EN127-CP127>0,0,INDEX(IK$7:IK$45,MATCH(GL127*1000,$HR$7:$HR$45,1))),0),0)","v":7000},{"$f":"MAX(IF(GM127>=AN$7*Load_Shape!AM86/$C127*AN$31+(AN$32*$F127+AN$33*$H127)/$C127,IF(EO127-CQ127>0,0,INDEX(IL$7:IL$45,MATCH(GM127*1000,$HR$7:$HR$45,1))),0),0)","v":7000},{"$f":"MAX(IF(GN127>=AO$7*Load_Shape!AN86/$C127*AO$31+(AO$32*$F127+AO$33*$H127)/$C127,IF(EP127-CR127>0,0,INDEX(IM$7:IM$45,MATCH(GN127*1000,$HR$7:$HR$45,1))),0),0)","v":7000},{"$f":"MAX(IF(GO127>=AP$7*Load_Shape!AO86/$C127*AP$31+(AP$32*$F127+AP$33*$H127)/$C127,IF(EQ127-CS127>0,0,INDEX(IN$7:IN$45,MATCH(GO127*1000,$HR$7:$HR$45,1))),0),0)","v":7000},{"$f":"MAX(IF(GP127>=AQ$7*Load_Shape!AP86/$C127*AQ$31+(AQ$32*$F127+AQ$33*$H127)/$C127,IF(ER127-CT127>0,0,INDEX(IO$7:IO$45,MATCH(GP127*1000,$HR$7:$HR$45,1))),0),0)","v":7000},{"$f":"MAX(IF(GQ127>=AR$7*Load_Shape!AQ86/$C127*AR$31+(AR$32*$F127+AR$33*$H127)/$C127,IF(ES127-CU127>0,0,INDEX(IP$7:IP$45,MATCH(GQ127*1000,$HR$7:$HR$45,1))),0),0)","v":7000},{"$f":"MAX(IF(GR127>=AS$7*Load_Shape!AR86/$C127*AS$31+(AS$32*$F127+AS$33*$H127)/$C127,IF(ET127-CV127>0,0,INDEX(IQ$7:IQ$45,MATCH(GR127*1000,$HR$7:$HR$45,1))),0),0)","v":7000},{"$f":"MAX(IF(GS127>=AT$7*Load_Shape!AS86/$C127*AT$31+(AT$32*$F127+AT$33*$H127)/$C127,IF(EU127-CW127>0,0,INDEX(IR$7:IR$45,MATCH(GS127*1000,$HR$7:$HR$45,1))),0),0)","v":7000},{"$f":"MAX(IF(GT127>=AU$7*Load_Shape!AT86/$C127*AU$31+(AU$32*$F127+AU$33*$H127)/$C127,IF(EV127-CX127>0,0,INDEX(IS$7:IS$45,MATCH(GT127*1000,$HR$7:$HR$45,1))),0),0)","v":7000},{"$f":"MAX(IF(GU127>=AV$7*Load_Shape!AU86/$C127*AV$31+(AV$32*$F127+AV$33*$H127)/$C127,IF(EW127-CY127>0,0,INDEX(IT$7:IT$45,MATCH(GU127*1000,$HR$7:$HR$45,1))),0),0)","v":7000},{"$f":"MAX(IF(GV127>=AW$7*Load_Shape!AV86/$C127*AW$31+(AW$32*$F127+AW$33*$H127)/$C127,IF(EX127-CZ127>0,0,INDEX(IU$7:IU$45,MATCH(GV127*1000,$HR$7:$HR$45,1))),0),0)","v":7000},{"$f":"MAX(IF(GW127>=AX$7*Load_Shape!AW86/$C127*AX$31+(AX$32*$F127+AX$33*$H127)/$C127,IF(EY127-DA127>0,0,INDEX(IV$7:IV$45,MATCH(GW127*1000,$HR$7:$HR$45,1))),0),0)","v":7000},{"$f":"MAX(IF(GX127>=AY$7*Load_Shape!AX86/$C127*AY$31+(AY$32*$F127+AY$33*$H127)/$C127,IF(EZ127-DB127>0,0,INDEX(IW$7:IW$45,MATCH(GX127*1000,$HR$7:$HR$45,1))),0),0)","v":7000},{"$f":"MAX(IF(GY127>=AZ$7*Load_Shape!AY86/$C127*AZ$31+(AZ$32*$F127+AZ$33*$H127)/$C127,IF(FA127-DC127>0,0,INDEX(IX$7:IX$45,MATCH(GY127*1000,$HR$7:$HR$45,1))),0),0)","v":7224.7275000000081},{"$f":"MAX(IF(GZ127>=BA$7*Load_Shape!AZ86/$C127*BA$31+(BA$32*$F127+BA$33*$H127)/$C127,IF(FB127-DD127>0,0,INDEX(IY$7:IY$45,MATCH(GZ127*1000,$HR$7:$HR$45,1))),0),0)","v":7224.7275000000081},{"$f":"MAX(IF(HA127>=BB$7*Load_Shape!BA86/$C127*BB$31+(BB$32*$F127+BB$33*$H127)/$C127,IF(FC127-DE127>0,0,INDEX(IZ$7:IZ$45,MATCH(HA127*1000,$HR$7:$HR$45,1))),0),0)","v":7224.7275000000081},{"$f":"MAX(IF(HB127>=BC$7*Load_Shape!BB86/$C127*BC$31+(BC$32*$F127+BC$33*$H127)/$C127,IF(FD127-DF127>0,0,INDEX(JA$7:JA$45,MATCH(HB127*1000,$HR$7:$HR$45,1))),0),0)","v":7224.7275000000081},{"$f":"MAX(IF(HC127>=BD$7*Load_Shape!BC86/$C127*BD$31+(BD$32*$F127+BD$33*$H127)/$C127,IF(FE127-DG127>0,0,INDEX(JB$7:JB$45,MATCH(HC127*1000,$HR$7:$HR$45,1))),0),0)","v":7224.7275000000081},{"$f":"MAX(IF(HD127>=BE$7*Load_Shape!BD86/$C127*BE$31+(BE$32*$F127+BE$33*$H127)/$C127,IF(FF127-DH127>0,0,INDEX(JC$7:JC$45,MATCH(HD127*1000,$HR$7:$HR$45,1))),0),0)","v":7224.7275000000081},{"$f":"MAX(IF(HE127>=BF$7*Load_Shape!BE86/$C127*BF$31+(BF$32*$F127+BF$33*$H127)/$C127,IF(FG127-DI127>0,0,INDEX(JD$7:JD$45,MATCH(HE127*1000,$HR$7:$HR$45,1))),0),0)","v":7224.7275000000081},{"$f":"MAX(IF(HF127>=BG$7*Load_Shape!BF86/$C127*BG$31+(BG$32*$F127+BG$33*$H127)/$C127,IF(FH127-DJ127>0,0,INDEX(JE$7:JE$45,MATCH(HF127*1000,$HR$7:$HR$45,1))),0),0)","v":7224.7275000000081},{"$f":"MAX(IF(HG127>=BH$7*Load_Shape!BG86/$C127*BH$31+(BH$32*$F127+BH$33*$H127)/$C127,IF(FI127-DK127>0,0,INDEX(JF$7:JF$45,MATCH(HG127*1000,$HR$7:$HR$45,1))),0),0)","v":7250},{"$f":"MAX(IF(HH127>=BI$7*Load_Shape!BH86/$C127*BI$31+(BI$32*$F127+BI$33*$H127)/$C127,IF(FJ127-DL127>0,0,INDEX(JG$7:JG$45,MATCH(HH127*1000,$HR$7:$HR$45,1))),0),0)","v":7250},{"$f":"MAX(IF(HI127>=BJ$7*Load_Shape!BI86/$C127*BJ$31+(BJ$32*$F127+BJ$33*$H127)/$C127,IF(FK127-DM127>0,0,INDEX(JH$7:JH$45,MATCH(HI127*1000,$HR$7:$HR$45,1))),0),0)","v":7250},{"$f":"MAX(IF(HJ127>=BK$7*Load_Shape!BJ86/$C127*BK$31+(BK$32*$F127+BK$33*$H127)/$C127,IF(FL127-DN127>0,0,INDEX(JI$7:JI$45,MATCH(HJ127*1000,$HR$7:$HR$45,1))),0),0)","v":7250},{"$f":"MAX(IF(HK127>=BL$7*Load_Shape!BK86/$C127*BL$31+(BL$32*$F127+BL$33*$H127)/$C127,IF(FM127-DO127>0,0,INDEX(JJ$7:JJ$45,MATCH(HK127*1000,$HR$7:$HR$45,1))),0),0)","v":7250},{"$f":"MAX(IF(HL127>=BM$7*Load_Shape!BL86/$C127*BM$31+(BM$32*$F127+BM$33*$H127)/$C127,IF(FN127-DP127>0,0,INDEX(JK$7:JK$45,MATCH(HL127*1000,$HR$7:$HR$45,1))),0),0)","v":7250},{"$f":"MAX(IF(HM127>=BN$7*Load_Shape!BM86/$C127*BN$31+(BN$32*$F127+BN$33*$H127)/$C127,IF(FO127-DQ127>0,0,INDEX(JL$7:JL$45,MATCH(HM127*1000,$HR$7:$HR$45,1))),0),0)","v":7250},{"$f":"MAX(IF(HN127>=BO$7*Load_Shape!BN86/$C127*BO$31+(BO$32*$F127+BO$33*$H127)/$C127,IF(FP127-DR127>0,0,INDEX(JM$7:JM$45,MATCH(HN127*1000,$HR$7:$HR$45,1))),0),0)","v":7250},{"$f":"MAX(IF(HO127>=BP$7*Load_Shape!BO86/$C127*BP$31+(BP$32*$F127+BP$33*$H127)/$C127,IF(FQ127-DS127>0,0,INDEX(JN$7:JN$45,MATCH(HO127*1000,$HR$7:$HR$45,1))),0),0)","v":7250},{"$f":"MAX(IF(HP127>=BQ$7*Load_Shape!BP86/$C127*BQ$31+(BQ$32*$F127+BQ$33*$H127)/$C127,IF(FR127-DT127>0,0,INDEX(JO$7:JO$45,MATCH(HP127*1000,$HR$7:$HR$45,1))),0),0)","v":7250},null,null,7000,7000.0000000000073,7049.7275000000081,7049.7275000000081,7000,7000.0000000000073,7000.0000000000073,7000.0000000000073,7000.0000000000073,7000.0000000000073,7000.0000000000073,7000.0000000000073,7000.0000000000073,7000,7000,7000,7000,7000,7000,7000,7000,7000,7000,7000,7000,7000,7224.7275000000081,7224.7275000000081,7224.7275000000081,7224.7275000000081,7224.7275000000081,7224.7275000000081,7224.7275000000081,7224.7275000000081,7250,7250,7250,7250,7250,7250,7250,7250,7250,7250,7250,7250,7250,7250,7250]
[4,19,30,null,3.4854533292012191E-3,3.4246575342465752E-3,3.4246575342465752E-3,3.4246575342465752E-3,3.4246575342465752E-3,-1.1429754077421909E-4,5.999450538721105E-3,4.75792479243809E-8,5.3575764162607889E-6,6.2116774613378372E-4,4.6120313610054581E-3,4.8008237244680915E-3,2.2254724077565859E-3,2.7481935159269603E-3,3.7887826607582486E-3,null,{"$f":"U$7*Load_Shape!T107/$C148+SUMPRODUCT(U$8:U$21,TRANSPOSE($F148:$S148))/$C148","v":16.616662027061196},{"$f":"V$7*Load_Shape!U107/$C148+SUMPRODUCT(V$8:V$21,TRANSPOSE($F148:$S148))/$C148","v":15.615912426610887},{"$f":"W$7*Load_Shape!V107/$C148+SUMPRODUCT(W$8:W$21,TRANSPOSE($F148:$S148))/$C148","v":17.789472241164361},{"$f":"X$7*Load_Shape!W107/$C148+SUMPRODUCT(X$8:X$21,TRANSPOSE($F148:$S148))/$C148","v":18.139511091953032},{"$f":"Y$7*Load_Shape!X107/$C148+SUMPRODUCT(Y$8:Y$21,TRANSPOSE($F148:$S148))/$C148","v":17.767141337935897},{"$f":"Z$7*Load_Shape!Y107/$C148+SUMPRODUCT(Z$8:Z$21,TRANSPOSE($F148:$S148))/$C148","v":17.238649667727145},{"$f":"AA$7*Load_Shape!Z107/$C148+SUMPRODUCT(AA$8:AA$21,TRANSPOSE($F148:$S148))/$C148","v":16.722372400558683},{"$f":"AB$7*Load_Shape!AA107/$C148+SUMPRODUCT(AB$8:AB$21,TRANSPOSE($F148:$S148))/$C148","v":16.554376445167442},{"$f":"AC$7*Load_Shape!AB107/$C148+SUMPRODUCT(AC$8:AC$21,TRANSPOSE($F148:$S148))/$C148","v":16.267855456174701},{"$f":"AD$7*Load_Shape!AC107/$C148+SUMPRODUCT(AD$8:AD$21,TRANSPOSE($F148:$S148))/$C148","v":16.205584824004333},{"$f":"AE$7*Load_Shape!AD107/$C148+SUMPRODUCT(AE$8:AE$21,TRANSPOSE($F148:$S148))/$C148","v":16.109542105017361},{"$f":"AF$7*Load_Shape!AE107/$C148+SUMPRODUCT(AF$8:AF$21,TRANSPOSE($F148:$S148))/$C148","v":16.207316277797275},{"$f":"AG$7*Load_Shape!AF107/$C148+SUMPRODUCT(AG$8:AG$21,TRANSPOSE($F148:$S148))/$C148","v":16.278522545821062},{"$f":"AH$7*Load_Shape!AG107/$C148+SUMPRODUCT(AH$8:AH$21,TRANSPOSE($F148:$S148))/$C148","v":18.391030165549239},{"$f":"AI$7*Load_Shape!AH107/$C148+SUMPRODUCT(AI$8:AI$21,TRANSPOSE($F148:$S148))/$C148","v":18.499744323955987},{"$f":"AJ$7*Load_Shape!AI107/$C148+SUMPRODUCT(AJ$8:AJ$21,TRANSPOSE($F148:$S148))/$C148","v":18.457461530459305},{"$f":"AK$7*Load_Shape!AJ107/$C148+SUMPRODUCT(AK$8:AK$21,TRANSPOSE($F148:$S148))/$C148","v":17.668130687528709},{"$f":"AL$7*Load_Shape!AK107/$C148+SUMPRODUCT(AL$8:AL$21,TRANSPOSE($F148:$S148))/$C148","v":17.398387914092424},{"$f":"AM$7*Load_Shape!AL107/$C148+SUMPRODUCT(AM$8:AM$21,TRANSPOSE($F148:$S148))/$C148","v":17.275095036256403},{"$f":"AN$7*Load_Shape!AM107/$C148+SUMPRODUCT(AN$8:AN$21,TRANSPOSE($F148:$S148))/$C148","v":17.246101880371114},{"$f":"AO$7*Load_Shape!AN107/$C148+SUMPRODUCT(AO$8:AO$21,TRANSPOSE($F148:$S148))/$C148","v":17.37623142169571},{"$f":"AP$7*Load_Shape!AO107/$C148+SUMPRODUCT(AP$8:AP$21,TRANSPOSE($F148:$S148))/$C148","v":17.505985862412945},{"$f":"AQ$7*Load_Shape!AP107/$C148+SUMPRODUCT(AQ$8:AQ$21,TRANSPOSE($F148:$S148))/$C148","v":17.635381506704654},{"$f":"AR$7*Load_Shape!AQ107/$C148+SUMPRODUCT(AR$8:AR$21,TRANSPOSE($F148:$S148))/$C148","v":17.762857623926926},{"$f":"AS$7*Load_Shape!AR107/$C148+SUMPRODUCT(AS$8:AS$21,TRANSPOSE($F148:$S148))/$C148","v":17.887349348040939},{"$f":"AT$7*Load_Shape!AS107/$C148+SUMPRODUCT(AT$8:AT$21,TRANSPOSE($F148:$S148))/$C148","v":18.014990162805354},{"$f":"AU$7*Load_Shape!AT107/$C148+SUMPRODUCT(AU$8:AU$21,TRANSPOSE($F148:$S148))/$C148","v":18.14817947747116},{"$f":"AV$7*Load_Shape!AU107/$C148+SUMPRODUCT(AV$8:AV$21,TRANSPOSE($F148:$S148))/$C148","v":18.274438496289957},{"$f":"AW$7*Load_Shape!AV107/$C148+SUMPRODUCT(AW$8:AW$21,TRANSPOSE($F148:$S148))/$C148","v":18.402196218515947},{"$f":"AX$7*Load_Shape!AW107/$C148+SUMPRODUCT(AX$8:AX$21,TRANSPOSE($F148:$S148))/$C148","v":18.535204117506272},{"$f":"AY$7*Load_Shape!AX107/$C148+SUMPRODUCT(AY$8:AY$21,TRANSPOSE($F148:$S148))/$C148","v":18.670280528588705},{"$f":"AZ$7*Load_Shape!AY107/$C148+SUMPRODUCT(AZ$8:AZ$21,TRANSPOSE($F148:$S148))/$C148","v":18.786837202175992},{"$f":"BA$7*Load_Shape!AZ107/$C148+SUMPRODUCT(BA$8:BA$21,TRANSPOSE($F148:$S148))/$C148","v":18.916540679958025},{"$f":"BB$7*Load_Shape!BA107/$C148+SUMPRODUCT(BB$8:BB$21,TRANSPOSE($F148:$S148))/$C148","v":19.051388674352694},{"$f":"BC$7*Load_Shape!BB107/$C148+SUMPRODUCT(BC$8:BC$21,TRANSPOSE($F148:$S148))/$C148","v":19.175773111534241},{"$f":"BD$7*Load_Shape!BC107/$C148+SUMPRODUCT(BD$8:BD$21,TRANSPOSE($F148:$S148))/$C148","v":19.303199160666416},{"$f":"BE$7*Load_Shape!BD107/$C148+SUMPRODUCT(BE$8:BE$21,TRANSPOSE($F148:$S148))/$C148","v":19.44401734133838},{"$f":"BF$7*Load_Shape!BE107/$C148+SUMPRODUCT(BF$8:BF$21,TRANSPOSE($F148:$S148))/$C148","v":19.585484252727181},{"$f":"BG$7*Load_Shape!BF107/$C148+SUMPRODUCT(BG$8:BG$21,TRANSPOSE($F148:$S148))/$C148","v":19.727342830251942},{"$f":"BH$7*Load_Shape!BG107/$C148+SUMPRODUCT(BH$8:BH$21,TRANSPOSE($F148:$S148))/$C148","v":19.869454860676811},{"$f":"BI$7*Load_Shape!BH107/$C148+SUMPRODUCT(BI$8:BI$21,TRANSPOSE($F148:$S148))/$C148","v":19.998760645596398},{"$f":"BJ$7*Load_Shape!BI107/$C148+SUMPRODUCT(BJ$8:BJ$21,TRANSPOSE($F148:$S148))/$C148","v":20.138715782968426},{"$f":"BK$7*Load_Shape!BJ107/$C148+SUMPRODUCT(BK$8:BK$21,TRANSPOSE($F148:$S148))/$C148","v":20.271916133820611},{"$f":"BL$7*Load_Shape!BK107/$C148+SUMPRODUCT(BL$8:BL$21,TRANSPOSE($F148:$S148))/$C148","v":20.405338957736063},{"$f":"BM$7*Load_Shape!BL107/$C148+SUMPRODUCT(BM$8:BM$21,TRANSPOSE($F148:$S148))/$C148","v":20.55160644388679},{"$f":"BN$7*Load_Shape!BM107/$C148+SUMPRODUCT(BN$8:BN$21,TRANSPOSE($F148:$S148))/$C148","v":20.698718787524179},{"$f":"BO$7*Load_Shape!BN107/$C148+SUMPRODUCT(BO$8:BO$21,TRANSPOSE($F148:$S148))/$C148","v":20.846517332756683},{"$f":"BP$7*Load_Shape!BO107/$C148+SUMPRODUCT(BP$8:BP$21,TRANSPOSE($F148:$S148))/$C148","v":20.99500660584081},{"$f":"BQ$7*Load_Shape!BP107/$C148+SUMPRODUCT(BQ$8:BQ$21,TRANSPOSE($F148:$S148))/$C148","v":21.144191156611342},null,{"$f":"INDEX(Hydro_Param!G$27:G$39,$A148)","v":1.0849558559879435},{"$f":"INDEX(Hydro_Param!H$27:H$39,$A148)","v":-8.4955855987943529E-2},{"$f":"INDEX(Hydro_Param!M$27:M$39,$A148)","v":0.60357642833140623},{"$f":"INDEX(Hydro_Param!N$27:N$39,$A148)","v":1.3991339014603086},null,{"$f":"U148+($BS148*MAX($BU148,MIN($BV148,U148/AVERAGE(IF(OFFSET(U148,1-$B148,0,24,1)<$BU148*AVERAGE(OFFSET(U148,1-$B148,0,24,1)),OFFSET($BU148,1-$B148,0,24,1)*AVERAGE(OFFSET(U148,1-$B148,0,24,1)),IF(OFFSET(U148,1-$B148,0,24,1)>$BV148*AVERAGE(OFFSET(U148,1-$B148,0,24,1)),OFFSET($BV148,1-$B148,0,24,1)*AVERAGE(OFFSET(U148,1-$B148,0,24,1)),OFFSET(U148,1-$B148,0,24,1))))))+$BT148)*U$22*INDEX(Hydro_Param!$D$27:$D$39,$A148)/$C148/24","v":10.785758021696104},{"$f":"V148+($BS148*MAX($BU148,MIN($BV148,V148/AVERAGE(IF(OFFSET(V148,1-$B148,0,24,1)<$BU148*AVERAGE(OFFSET(V148,1-$B148,0,24,1)),OFFSET($BU148,1-$B148,0,24,1)*AVERAGE(OFFSET(V148,1-$B148,0,24,1)),IF(OFFSET(V148,1-$B148,0,24,1)>$BV148*AVERAGE(OFFSET(V148,1-$B148,0,24,1)),OFFSET($BV148,1-$B148,0,24,1)*AVERAGE(OFFSET(V148,1-$B148,0,24,1)),OFFSET(V148,1-$B148,0,24,1))))))+$BT148)*V$22*INDEX(Hydro_Param!$D$27:$D$39,$A148)/$C148/24","v":9.6572455507364054},{"$f":"W148+($BS148*MAX($BU148,MIN($BV148,W148/AVERAGE(IF(OFFSET(W148,1-$B148,0,24,1)<$BU148*AVERAGE(OFFSET(W148,1-$B148,0,24,1)),OFFSET($BU148,1-$B148,0,24,1)*AVERAGE(OFFSET(W148,1-$B148,0,24,1)),IF(OFFSET(W148,1-$B148,0,24,1)>$BV148*AVERAGE(OFFSET(W148,1-$B148,0,24,1)),OFFSET($BV148,1-$B148,0,24,1)*AVERAGE(OFFSET(W148,1-$B148,0,24,1)),OFFSET(W148,1-$B148,0,24,1))))))+$BT148)*W$22*INDEX(Hydro_Param!$D$27:$D$39,$A148)/$C148/24","v":11.734811262914558},{"$f":"X148+($BS148*MAX($BU148,MIN($BV148,X148/AVERAGE(IF(OFFSET(X148,1-$B148,0,24,1)<$BU148*AVERAGE(OFFSET(X148,1-$B148,0,24,1)),OFFSET($BU148,1-$B148,0,24,1)*AVERAGE(OFFSET(X148,1-$B148,0,24,1)),IF(OFFSET(X148,1-$B148,0,24,1)>$BV148*AVERAGE(OFFSET(X148,1-$B148,0,24,1)),OFFSET($BV148,1-$B148,0,24,1)*AVERAGE(OFFSET(X148,1-$B148,0,24,1)),OFFSET(X148,1-$B148,0,24,1))))))+$BT148)*X$22*INDEX(Hydro_Param!$D$27:$D$39,$A148)/$C148/24","v":11.502645225367967},{"$f":"Y148+($BS148*MAX($BU148,MIN($BV148,Y148/AVERAGE(IF(OFFSET(Y148,1-$B148,0,24,1)<$BU148*AVERAGE(OFFSET(Y148,1-$B148,0,24,1)),OFFSET($BU148,1-$B148,0,24,1)*AVERAGE(OFFSET(Y148,1-$B148,0,24,1)),IF(OFFSET(Y148,1-$B148,0,24,1)>$BV148*AVERAGE(OFFSET(Y148,1-$B148,0,24,1)),OFFSET($BV148,1-$B148,0,24,1)*AVERAGE(OFFSET(Y148,1-$B148,0,24,1)),OFFSET(Y148,1-$B148,0,24,1))))))+$BT148)*Y$22*INDEX(Hydro_Param!$D$27:$D$39,$A148)/$C148/24","v":10.949582205155338},{"$f":"Z148+($BS148*MAX($BU148,MIN($BV148,Z148/AVERAGE(IF(OFFSET(Z148,1-$B148,0,24,1)<$BU148*AVERAGE(OFFSET(Z148,1-$B148,0,24,1)),OFFSET($BU148,1-$B148,0,24,1)*AVERAGE(OFFSET(Z148,1-$B148,0,24,1)),IF(OFFSET(Z148,1-$B148,0,24,1)>$BV148*AVERAGE(OFFSET(Z148,1-$B148,0,24,1)),OFFSET($BV148,1-$B148,0,24,1)*AVERAGE(OFFSET(Z148,1-$B148,0,24,1)),OFFSET(Z148,1-$B148,0,24,1))))))+$BT148)*Z$22*INDEX(Hydro_Param!$D$27:$D$39,$A148)/$C148/24","v":10.421090534946586},{"$f":"AA148+($BS148*MAX($BU148,MIN($BV148,AA148/AVERAGE(IF(OFFSET(AA148,1-$B148,0,24,1)<$BU148*AVERAGE(OFFSET(AA148,1-$B148,0,24,1)),OFFSET($BU148,1-$B148,0,24,1)*AVERAGE(OFFSET(AA148,1-$B148,0,24,1)),IF(OFFSET(AA148,1-$B148,0,24,1)>$BV148*AVERAGE(OFFSET(AA148,1-$B148,0,24,1)),OFFSET($BV148,1-$B148,0,24,1)*AVERAGE(OFFSET(AA148,1-$B148,0,24,1)),OFFSET(AA148,1-$B148,0,24,1))))))+$BT148)*AA$22*INDEX(Hydro_Param!$D$27:$D$39,$A148)/$C148/24","v":9.904813267778124},{"$f":"AB148+($BS148*MAX($BU148,MIN($BV148,AB148/AVERAGE(IF(OFFSET(AB148,1-$B148,0,24,1)<$BU148*AVERAGE(OFFSET(AB148,1-$B148,0,24,1)),OFFSET($BU148,1-$B148,0,24,1)*AVERAGE(OFFSET(AB148,1-$B148,0,24,1)),IF(OFFSET(AB148,1-$B148,0,24,1)>$BV148*AVERAGE(OFFSET(AB148,1-$B148,0,24,1)),OFFSET($BV148,1-$B148,0,24,1)*AVERAGE(OFFSET(AB148,1-$B148,0,24,1)),OFFSET(AB148,1-$B148,0,24,1))))))+$BT148)*AB$22*INDEX(Hydro_Param!$D$27:$D$39,$A148)/$C148/24","v":9.7368173123868829},{"$f":"AC148+($BS148*MAX($BU148,MIN($BV148,AC148/AVERAGE(IF(OFFSET(AC148,1-$B148,0,24,1)<$BU148*AVERAGE(OFFSET(AC148,1-$B148,0,24,1)),OFFSET($BU148,1-$B148,0,24,1)*AVERAGE(OFFSET(AC148,1-$B148,0,24,1)),IF(OFFSET(AC148,1-$B148,0,24,1)>$BV148*AVERAGE(OFFSET(AC148,1-$B148,0,24,1)),OFFSET($BV148,1-$B148,0,24,1)*AVERAGE(OFFSET(AC148,1-$B148,0,24,1)),OFFSET(AC148,1-$B148,0,24,1))))))+$BT148)*AC$22*INDEX(Hydro_Param!$D$27:$D$39,$A148)/$C148/24","v":9.4502963233941415},{"$f":"AD148+($BS148*MAX($BU148,MIN($BV148,AD148/AVERAGE(IF(OFFSET(AD148,1-$B148,0,24,1)<$BU148*AVERAGE(OFFSET(AD148,1-$B148,0,24,1)),OFFSET($BU148,1-$B148,0,24,1)*AVERAGE(OFFSET(AD148,1-$B148,0,24,1)),IF(OFFSET(AD148,1-$B148,0,24,1)>$BV148*AVERAGE(OFFSET(AD148,1-$B148,0,24,1)),OFFSET($BV148,1-$B148,0,24,1)*AVERAGE(OFFSET(AD148,1-$B148,0,24,1)),OFFSET(AD148,1-$B148,0,24,1))))))+$BT148)*AD$22*INDEX(Hydro_Param!$D$27:$D$39,$A148)/$C148/24","v":9.3880256912237741},{"$f":"AE148+($BS148*MAX($BU148,MIN($BV148,AE148/AVERAGE(IF(OFFSET(AE148,1-$B148,0,24,1)<$BU148*AVERAGE(OFFSET(AE148,1-$B148,0,24,1)),OFFSET($BU148,1-$B148,0,24,1)*AVERAGE(OFFSET(AE148,1-$B148,0,24,1)),IF(OFFSET(AE148,1-$B148,0,24,1)>$BV148*AVERAGE(OFFSET(AE148,1-$B148,0,24,1)),OFFSET($BV148,1-$B148,0,24,1)*AVERAGE(OFFSET(AE148,1-$B148,0,24,1)),OFFSET(AE148,1-$B148,0,24,1))))))+$BT148)*AE$22*INDEX(Hydro_Param!$D$27:$D$39,$A148)/$C148/24","v":9.2919829722368021},{"$f":"AF148+($BS148*MAX($BU148,MIN($BV148,AF148/AVERAGE(IF(OFFSET(AF148,1-$B148,0,24,1)<$BU148*AVERAGE(OFFSET(AF148,1-$B148,0,24,1)),OFFSET($BU148,1-$B148,0,24,1)*AVERAGE(OFFSET(AF148,1-$B148,0,24,1)),IF(OFFSET(AF148,1-$B148,0,24,1)>$BV148*AVERAGE(OFFSET(AF148,1-$B148,0,24,1)),OFFSET($BV148,1-$B148,0,24,1)*AVERAGE(OFFSET(AF148,1-$B148,0,24,1)),OFFSET(AF148,1-$B148,0,24,1))))))+$BT148)*AF$22*INDEX(Hydro_Param!$D$27:$D$39,$A148)/$C148/24","v":9.3897571450167163},{"$f":"AG148+($BS148*MAX($BU148,MIN($BV148,AG148/AVERAGE(IF(OFFSET(AG148,1-$B148,0,24,1)<$BU148*AVERAGE(OFFSET(AG148,1-$B148,0,24,1)),OFFSET($BU148,1-$B148,0,24,1)*AVERAGE(OFFSET(AG148,1-$B148,0,24,1)),IF(OFFSET(AG148,1-$B148,0,24,1)>$BV148*AVERAGE(OFFSET(AG148,1-$B148,0,24,1)),OFFSET($BV148,1-$B148,0,24,1)*AVERAGE(OFFSET(AG148,1-$B148,0,24,1)),OFFSET(AG148,1-$B148,0,24,1))))))+$BT148)*AG$22*INDEX(Hydro_Param!$D$27:$D$39,$A148)/$C148/24","v":9.4609634130405027},{"$f":"AH148+($BS148*MAX($BU148,MIN($BV148,AH148/AVERAGE(IF(OFFSET(AH148,1-$B148,0,24,1)<$BU148*AVERAGE(OFFSET(AH148,1-$B148,0,24,1)),OFFSET($BU148,1-$B148,0,24,1)*AVERAGE(OFFSET(AH148,1-$B148,0,24,1)),IF(OFFSET(AH148,1-$B148,0,24,1)>$BV148*AVERAGE(OFFSET(AH148,1-$B148,0,24,1)),OFFSET($BV148,1-$B148,0,24,1)*AVERAGE(OFFSET(AH148,1-$B148,0,24,1)),OFFSET(AH148,1-$B148,0,24,1))))))+$BT148)*AH$22*INDEX(Hydro_Param!$D$27:$D$39,$A148)/$C148/24","v":11.57347103276868},{"$f":"AI148+($BS148*MAX($BU148,MIN($BV148,AI148/AVERAGE(IF(OFFSET(AI148,1-$B148,0,24,1)<$BU148*AVERAGE(OFFSET(AI148,1-$B148,0,24,1)),OFFSET($BU148,1-$B148,0,24,1)*AVERAGE(OFFSET(AI148,1-$B148,0,24,1)),IF(OFFSET(AI148,1-$B148,0,24,1)>$BV148*AVERAGE(OFFSET(AI148,1-$B148,0,24,1)),OFFSET($BV148,1-$B148,0,24,1)*AVERAGE(OFFSET(AI148,1-$B148,0,24,1)),OFFSET(AI148,1-$B148,0,24,1))))))+$BT148)*AI$22*INDEX(Hydro_Param!$D$27:$D$39,$A148)/$C148/24","v":11.682185191175428},{"$f":"AJ148+($BS148*MAX($BU148,MIN($BV148,AJ148/AVERAGE(IF(OFFSET(AJ148,1-$B148,0,24,1)<$BU148*AVERAGE(OFFSET(AJ148,1-$B148,0,24,1)),OFFSET($BU148,1-$B148,0,24,1)*AVERAGE(OFFSET(AJ148,1-$B148,0,24,1)),IF(OFFSET(AJ148,1-$B148,0,24,1)>$BV148*AVERAGE(OFFSET(AJ148,1-$B148,0,24,1)),OFFSET($BV148,1-$B148,0,24,1)*AVERAGE(OFFSET(AJ148,1-$B148,0,24,1)),OFFSET(AJ148,1-$B148,0,24,1))))))+$BT148)*AJ$22*INDEX(Hydro_Param!$D$27:$D$39,$A148)/$C148/24","v":11.639902397678746},{"$f":"AK148+($BS148*MAX($BU148,MIN($BV148,AK148/AVERAGE(IF(OFFSET(AK148,1-$B148,0,24,1)<$BU148*AVERAGE(OFFSET(AK148,1-$B148,0,24,1)),OFFSET($BU148,1-$B148,0,24,1)*AVERAGE(OFFSET(AK148,1-$B148,0,24,1)),IF(OFFSET(AK148,1-$B148,0,24,1)>$BV148*AVERAGE(OFFSET(AK148,1-$B148,0,24,1)),OFFSET($BV148,1-$B148,0,24,1)*AVERAGE(OFFSET(AK148,1-$B148,0,24,1)),OFFSET(AK148,1-$B148,0,24,1))))))+$BT148)*AK$22*INDEX(Hydro_Param!$D$27:$D$39,$A148)/$C148/24","v":10.85057155474815},{"$f":"AL148+($BS148*MAX($BU148,MIN($BV148,AL148/AVERAGE(IF(OFFSET(AL148,1-$B148,0,24,1)<$BU148*AVERAGE(OFFSET(AL148,1-$B148,0,24,1)),OFFSET($BU148,1-$B148,0,24,1)*AVERAGE(OFFSET(AL148,1-$B148,0,24,1)),IF(OFFSET(AL148,1-$B148,0,24,1)>$BV148*AVERAGE(OFFSET(AL148,1-$B148,0,24,1)),OFFSET($BV148,1-$B148,0,24,1)*AVERAGE(OFFSET(AL148,1-$B148,0,24,1)),OFFSET(AL148,1-$B148,0,24,1))))))+$BT148)*AL$22*INDEX(Hydro_Param!$D$27:$D$39,$A148)/$C148/24","v":10.580828781311865},{"$f":"AM148+($BS148*MAX($BU148,MIN($BV148,AM148/AVERAGE(IF(OFFSET(AM148,1-$B148,0,24,1)<$BU148*AVERAGE(OFFSET(AM148,1-$B148,0,24,1)),OFFSET($BU148,1-$B148,0,24,1)*AVERAGE(OFFSET(AM148,1-$B148,0,24,1)),IF(OFFSET(AM148,1-$B148,0,24,1)>$BV148*AVERAGE(OFFSET(AM148,1-$B148,0,24,1)),OFFSET($BV148,1-$B148,0,24,1)*AVERAGE(OFFSET(AM148,1-$B148,0,24,1)),OFFSET(AM148,1-$B148,0,24,1))))))+$BT148)*AM$22*INDEX(Hydro_Param!$D$27:$D$39,$A148)/$C148/24","v":10.457535903475843},{"$f":"AN148+($BS148*MAX($BU148,MIN($BV148,AN148/AVERAGE(IF(OFFSET(AN148,1-$B148,0,24,1)<$BU148*AVERAGE(OFFSET(AN148,1-$B148,0,24,1)),OFFSET($BU148,1-$B148,0,24,1)*AVERAGE(OFFSET(AN148,1-$B148,0,24,1)),IF(OFFSET(AN148,1-$B148,0,24,1)>$BV148*AVERAGE(OFFSET(AN148,1-$B148,0,24,1)),OFFSET($BV148,1-$B148,0,24,1)*AVERAGE(OFFSET(AN148,1-$B148,0,24,1)),OFFSET(AN148,1-$B148,0,24,1))))))+$BT148)*AN$22*INDEX(Hydro_Param!$D$27:$D$39,$A148)/$C148/24","v":10.428542747590555},{"$f":"AO148+($BS148*MAX($BU148,MIN($BV148,AO148/AVERAGE(IF(OFFSET(AO148,1-$B148,0,24,1)<$BU148*AVERAGE(OFFSET(AO148,1-$B148,0,24,1)),OFFSET($BU148,1-$B148,0,24,1)*AVERAGE(OFFSET(AO148,1-$B148,0,24,1)),IF(OFFSET(AO148,1-$B148,0,24,1)>$BV148*AVERAGE(OFFSET(AO148,1-$B148,0,24,1)),OFFSET($BV148,1-$B148,0,24,1)*AVERAGE(OFFSET(AO148,1-$B148,0,24,1)),OFFSET(AO148,1-$B148,0,24,1))))))+$BT148)*AO$22*INDEX(Hydro_Param!$D$27:$D$39,$A148)/$C148/24","v":10.558672288915151},{"$f":"AP148+($BS148*MAX($BU148,MIN($BV148,AP148/AVERAGE(IF(OFFSET(AP148,1-$B148,0,24,1)<$BU148*AVERAGE(OFFSET(AP148,1-$B148,0,24,1)),OFFSET($BU148,1-$B148,0,24,1)*AVERAGE(OFFSET(AP148,1-$B148,0,24,1)),IF(OFFSET(AP148,1-$B148,0,24,1)>$BV148*AVERAGE(OFFSET(AP148,1-$B148,0,24,1)),OFFSET($BV148,1-$B148,0,24,1)*AVERAGE(OFFSET(AP148,1-$B148,0,24,1)),OFFSET(AP148,1-$B148,0,24,1))))))+$BT148)*AP$22*INDEX(Hydro_Param!$D$27:$D$39,$A148)/$C148/24","v":10.688426729632386},{"$f":"AQ148+($BS148*MAX($BU148,MIN($BV148,AQ148/AVERAGE(IF(OFFSET(AQ148,1-$B148,0,24,1)<$BU148*AVERAGE(OFFSET(AQ148,1-$B148,0,24,1)),OFFSET($BU148,1-$B148,0,24,1)*AVERAGE(OFFSET(AQ148,1-$B148,0,24,1)),IF(OFFSET(AQ148,1-$B148,0,24,1)>$BV148*AVERAGE(OFFSET(AQ148,1-$B148,0,24,1)),OFFSET($BV148,1-$B148,0,24,1)*AVERAGE(OFFSET(AQ148,1-$B148,0,24,1)),OFFSET(AQ148,1-$B148,0,24,1))))))+$BT148)*AQ$22*INDEX(Hydro_Param!$D$27:$D$39,$A148)/$C148/24","v":10.817822373924095},{"$f":"AR148+($BS148*MAX($BU148,MIN($BV148,AR148/AVERAGE(IF(OFFSET(AR148,1-$B148,0,24,1)<$BU148*AVERAGE(OFFSET(AR148,1-$B148,0,24,1)),OFFSET($BU148,1-$B148,0,24,1)*AVERAGE(OFFSET(AR148,1-$B148,0,24,1)),IF(OFFSET(AR148,1-$B148,0,24,1)>$BV148*AVERAGE(OFFSET(AR148,1-$B148,0,24,1)),OFFSET($BV148,1-$B148,0,24,1)*AVERAGE(OFFSET(AR148,1-$B148,0,24,1)),OFFSET(AR148,1-$B148,0,24,1))))))+$BT148)*AR$22*INDEX(Hydro_Param!$D$27:$D$39,$A148)/$C148/24","v":10.945298491146367},{"$f":"AS148+($BS148*MAX($BU148,MIN($BV148,AS148/AVERAGE(IF(OFFSET(AS148,1-$B148,0,24,1)<$BU148*AVERAGE(OFFSET(AS148,1-$B148,0,24,1)),OFFSET($BU148,1-$B148,0,24,1)*AVERAGE(OFFSET(AS148,1-$B148,0,24,1)),IF(OFFSET(AS148,1-$B148,0,24,1)>$BV148*AVERAGE(OFFSET(AS148,1-$B148,0,24,1)),OFFSET($BV148,1-$B148,0,24,1)*AVERAGE(OFFSET(AS148,1-$B148,0,24,1)),OFFSET(AS148,1-$B148,0,24,1))))))+$BT148)*AS$22*INDEX(Hydro_Param!$D$27:$D$39,$A148)/$C148/24","v":11.06979021526038},{"$f":"AT148+($BS148*MAX($BU148,MIN($BV148,AT148/AVERAGE(IF(OFFSET(AT148,1-$B148,0,24,1)<$BU148*AVERAGE(OFFSET(AT148,1-$B148,0,24,1)),OFFSET($BU148,1-$B148,0,24,1)*AVERAGE(OFFSET(AT148,1-$B148,0,24,1)),IF(OFFSET(AT148,1-$B148,0,24,1)>$BV148*AVERAGE(OFFSET(AT148,1-$B148,0,24,1)),OFFSET($BV148,1-$B148,0,24,1)*AVERAGE(OFFSET(AT148,1-$B148,0,24,1)),OFFSET(AT148,1-$B148,0,24,1))))))+$BT148)*AT$22*INDEX(Hydro_Param!$D$27:$D$39,$A148)/$C148/24","v":11.197431030024795},{"$f":"AU148+($BS148*MAX($BU148,MIN($BV148,AU148/AVERAGE(IF(OFFSET(AU148,1-$B148,0,24,1)<$BU148*AVERAGE(OFFSET(AU148,1-$B148,0,24,1)),OFFSET($BU148,1-$B148,0,24,1)*AVERAGE(OFFSET(AU148,1-$B148,0,24,1)),IF(OFFSET(AU148,1-$B148,0,24,1)>$BV148*AVERAGE(OFFSET(AU148,1-$B148,0,24,1)),OFFSET($BV148,1-$B148,0,24,1)*AVERAGE(OFFSET(AU148,1-$B148,0,24,1)),OFFSET(AU148,1-$B148,0,24,1))))))+$BT148)*AU$22*INDEX(Hydro_Param!$D$27:$D$39,$A148)/$C148/24","v":11.330620344690601},{"$f":"AV148+($BS148*MAX($BU148,MIN($BV148,AV148/AVERAGE(IF(OFFSET(AV148,1-$B148,0,24,1)<$BU148*AVERAGE(OFFSET(AV148,1-$B148,0,24,1)),OFFSET($BU148,1-$B148,0,24,1)*AVERAGE(OFFSET(AV148,1-$B148,0,24,1)),IF(OFFSET(AV148,1-$B148,0,24,1)>$BV148*AVERAGE(OFFSET(AV148,1-$B148,0,24,1)),OFFSET($BV148,1-$B148,0,24,1)*AVERAGE(OFFSET(AV148,1-$B148,0,24,1)),OFFSET(AV148,1-$B148,0,24,1))))))+$BT148)*AV$22*INDEX(Hydro_Param!$D$27:$D$39,$A148)/$C148/24","v":11.456879363509398},{"$f":"AW148+($BS148*MAX($BU148,MIN($BV148,AW148/AVERAGE(IF(OFFSET(AW148,1-$B148,0,24,1)<$BU148*AVERAGE(OFFSET(AW148,1-$B148,0,24,1)),OFFSET($BU148,1-$B148,0,24,1)*AVERAGE(OFFSET(AW148,1-$B148,0,24,1)),IF(OFFSET(AW148,1-$B148,0,24,1)>$BV148*AVERAGE(OFFSET(AW148,1-$B148,0,24,1)),OFFSET($BV148,1-$B148,0,24,1)*AVERAGE(OFFSET(AW148,1-$B148,0,24,1)),OFFSET(AW148,1-$B148,0,24,1))))))+$BT148)*AW$22*INDEX(Hydro_Param!$D$27:$D$39,$A148)/$C148/24","v":11.584637085735388},{"$f":"AX148+($BS148*MAX($BU148,MIN($BV148,AX148/AVERAGE(IF(OFFSET(AX148,1-$B148,0,24,1)<$BU148*AVERAGE(OFFSET(AX148,1-$B148,0,24,1)),OFFSET($BU148,1-$B148,0,24,1)*AVERAGE(OFFSET(AX148,1-$B148,0,24,1)),IF(OFFSET(AX148,1-$B148,0,24,1)>$BV148*AVERAGE(OFFSET(AX148,1-$B148,0,24,1)),OFFSET($BV148,1-$B148,0,24,1)*AVERAGE(OFFSET(AX148,1-$B148,0,24,1)),OFFSET(AX148,1-$B148,0,24,1))))))+$BT148)*AX$22*INDEX(Hydro_Param!$D$27:$D$39,$A148)/$C148/24","v":11.717644984725712},{"$f":"AY148+($BS148*MAX($BU148,MIN($BV148,AY148/AVERAGE(IF(OFFSET(AY148,1-$B148,0,24,1)<$BU148*AVERAGE(OFFSET(AY148,1-$B148,0,24,1)),OFFSET($BU148,1-$B148,0,24,1)*AVERAGE(OFFSET(AY148,1-$B148,0,24,1)),IF(OFFSET(AY148,1-$B148,0,24,1)>$BV148*AVERAGE(OFFSET(AY148,1-$B148,0,24,1)),OFFSET($BV148,1-$B148,0,24,1)*AVERAGE(OFFSET(AY148,1-$B148,0,24,1)),OFFSET(AY148,1-$B148,0,24,1))))))+$BT148)*AY$22*INDEX(Hydro_Param!$D$27:$D$39,$A148)/$C148/24","v":11.852721395808146},{"$f":"AZ148+($BS148*MAX($BU148,MIN($BV148,AZ148/AVERAGE(IF(OFFSET(AZ148,1-$B148,0,24,1)<$BU148*AVERAGE(OFFSET(AZ148,1-$B148,0,24,1)),OFFSET($BU148,1-$B148,0,24,1)*AVERAGE(OFFSET(AZ148,1-$B148,0,24,1)),IF(OFFSET(AZ148,1-$B148,0,24,1)>$BV148*AVERAGE(OFFSET(AZ148,1-$B148,0,24,1)),OFFSET($BV148,1-$B148,0,24,1)*AVERAGE(OFFSET(AZ148,1-$B148,0,24,1)),OFFSET(AZ148,1-$B148,0,24,1))))))+$BT148)*AZ$22*INDEX(Hydro_Param!$D$27:$D$39,$A148)/$C148/24","v":11.969278069395433},{"$f":"BA148+($BS148*MAX($BU148,MIN($BV148,BA148/AVERAGE(IF(OFFSET(BA148,1-$B148,0,24,1)<$BU148*AVERAGE(OFFSET(BA148,1-$B148,0,24,1)),OFFSET($BU148,1-$B148,0,24,1)*AVERAGE(OFFSET(BA148,1-$B148,0,24,1)),IF(OFFSET(BA148,1-$B148,0,24,1)>$BV148*AVERAGE(OFFSET(BA148,1-$B148,0,24,1)),OFFSET($BV148,1-$B148,0,24,1)*AVERAGE(OFFSET(BA148,1-$B148,0,24,1)),OFFSET(BA148,1-$B148,0,24,1))))))+$BT148)*BA$22*INDEX(Hydro_Param!$D$27:$D$39,$A148)/$C148/24","v":12.098981547177466},{"$f":"BB148+($BS148*MAX($BU148,MIN($BV148,BB148/AVERAGE(IF(OFFSET(BB148,1-$B148,0,24,1)<$BU148*AVERAGE(OFFSET(BB148,1-$B148,0,24,1)),OFFSET($BU148,1-$B148,0,24,1)*AVERAGE(OFFSET(BB148,1-$B148,0,24,1)),IF(OFFSET(BB148,1-$B148,0,24,1)>$BV148*AVERAGE(OFFSET(BB148,1-$B148,0,24,1)),OFFSET($BV148,1-$B148,0,24,1)*AVERAGE(OFFSET(BB148,1-$B148,0,24,1)),OFFSET(BB148,1-$B148,0,24,1))))))+$BT148)*BB$22*INDEX(Hydro_Param!$D$27:$D$39,$A148)/$C148/24","v":12.233829541572135},{"$f":"BC148+($BS148*MAX($BU148,MIN($BV148,BC148/AVERAGE(IF(OFFSET(BC148,1-$B148,0,24,1)<$BU148*AVERAGE(OFFSET(BC148,1-$B148,0,24,1)),OFFSET($BU148,1-$B148,0,24,1)*AVERAGE(OFFSET(BC148,1-$B148,0,24,1)),IF(OFFSET(BC148,1-$B148,0,24,1)>$BV148*AVERAGE(OFFSET(BC148,1-$B148,0,24,1)),OFFSET($BV148,1-$B148,0,24,1)*AVERAGE(OFFSET(BC148,1-$B148,0,24,1)),OFFSET(BC148,1-$B148,0,24,1))))))+$BT148)*BC$22*INDEX(Hydro_Param!$D$27:$D$39,$A148)/$C148/24","v":12.358213978753682},{"$f":"BD148+($BS148*MAX($BU148,MIN($BV148,BD148/AVERAGE(IF(OFFSET(BD148,1-$B148,0,24,1)<$BU148*AVERAGE(OFFSET(BD148,1-$B148,0,24,1)),OFFSET($BU148,1-$B148,0,24,1)*AVERAGE(OFFSET(BD148,1-$B148,0,24,1)),IF(OFFSET(BD148,1-$B148,0,24,1)>$BV148*AVERAGE(OFFSET(BD148,1-$B148,0,24,1)),OFFSET($BV148,1-$B148,0,24,1)*AVERAGE(OFFSET(BD148,1-$B148,0,24,1)),OFFSET(BD148,1-$B148,0,24,1))))))+$BT148)*BD$22*INDEX(Hydro_Param!$D$27:$D$39,$A148)/$C148/24","v":12.485640027885857},{"$f":"BE148+($BS148*MAX($BU148,MIN($BV148,BE148/AVERAGE(IF(OFFSET(BE148,1-$B148,0,24,1)<$BU148*AVERAGE(OFFSET(BE148,1-$B148,0,24,1)),OFFSET($BU148,1-$B148,0,24,1)*AVERAGE(OFFSET(BE148,1-$B148,0,24,1)),IF(OFFSET(BE148,1-$B148,0,24,1)>$BV148*AVERAGE(OFFSET(BE148,1-$B148,0,24,1)),OFFSET($BV148,1-$B148,0,24,1)*AVERAGE(OFFSET(BE148,1-$B148,0,24,1)),OFFSET(BE148,1-$B148,0,24,1))))))+$BT148)*BE$22*INDEX(Hydro_Param!$D$27:$D$39,$A148)/$C148/24","v":12.626458208557821},{"$f":"BF148+($BS148*MAX($BU148,MIN($BV148,BF148/AVERAGE(IF(OFFSET(BF148,1-$B148,0,24,1)<$BU148*AVERAGE(OFFSET(BF148,1-$B148,0,24,1)),OFFSET($BU148,1-$B148,0,24,1)*AVERAGE(OFFSET(BF148,1-$B148,0,24,1)),IF(OFFSET(BF148,1-$B148,0,24,1)>$BV148*AVERAGE(OFFSET(BF148,1-$B148,0,24,1)),OFFSET($BV148,1-$B148,0,24,1)*AVERAGE(OFFSET(BF148,1-$B148,0,24,1)),OFFSET(BF148,1-$B148,0,24,1))))))+$BT148)*BF$22*INDEX(Hydro_Param!$D$27:$D$39,$A148)/$C148/24","v":12.767925119946621},{"$f":"BG148+($BS148*MAX($BU148,MIN($BV148,BG148/AVERAGE(IF(OFFSET(BG148,1-$B148,0,24,1)<$BU148*AVERAGE(OFFSET(BG148,1-$B148,0,24,1)),OFFSET($BU148,1-$B148,0,24,1)*AVERAGE(OFFSET(BG148,1-$B148,0,24,1)),IF(OFFSET(BG148,1-$B148,0,24,1)>$BV148*AVERAGE(OFFSET(BG148,1-$B148,0,24,1)),OFFSET($BV148,1-$B148,0,24,1)*AVERAGE(OFFSET(BG148,1-$B148,0,24,1)),OFFSET(BG148,1-$B148,0,24,1))))))+$BT148)*BG$22*INDEX(Hydro_Param!$D$27:$D$39,$A148)/$C148/24","v":12.909783697471383},{"$f":"BH148+($BS148*MAX($BU148,MIN($BV148,BH148/AVERAGE(IF(OFFSET(BH148,1-$B148,0,24,1)<$BU148*AVERAGE(OFFSET(BH148,1-$B148,0,24,1)),OFFSET($BU148,1-$B148,0,24,1)*AVERAGE(OFFSET(BH148,1-$B148,0,24,1)),IF(OFFSET(BH148,1-$B148,0,24,1)>$BV148*AVERAGE(OFFSET(BH148,1-$B148,0,24,1)),OFFSET($BV148,1-$B148,0,24,1)*AVERAGE(OFFSET(BH148,1-$B148,0,24,1)),OFFSET(BH148,1-$B148,0,24,1))))))+$BT148)*BH$22*INDEX(Hydro_Param!$D$27:$D$39,$A148)/$C148/24","v":13.051895727896252},{"$f":"BI148+($BS148*MAX($BU148,MIN($BV148,BI148/AVERAGE(IF(OFFSET(BI148,1-$B148,0,24,1)<$BU148*AVERAGE(OFFSET(BI148,1-$B148,0,24,1)),OFFSET($BU148,1-$B148,0,24,1)*AVERAGE(OFFSET(BI148,1-$B148,0,24,1)),IF(OFFSET(BI148,1-$B148,0,24,1)>$BV148*AVERAGE(OFFSET(BI148,1-$B148,0,24,1)),OFFSET($BV148,1-$B148,0,24,1)*AVERAGE(OFFSET(BI148,1-$B148,0,24,1)),OFFSET(BI148,1-$B148,0,24,1))))))+$BT148)*BI$22*INDEX(Hydro_Param!$D$27:$D$39,$A148)/$C148/24","v":13.181201512815839},{"$f":"BJ148+($BS148*MAX($BU148,MIN($BV148,BJ148/AVERAGE(IF(OFFSET(BJ148,1-$B148,0,24,1)<$BU148*AVERAGE(OFFSET(BJ148,1-$B148,0,24,1)),OFFSET($BU148,1-$B148,0,24,1)*AVERAGE(OFFSET(BJ148,1-$B148,0,24,1)),IF(OFFSET(BJ148,1-$B148,0,24,1)>$BV148*AVERAGE(OFFSET(BJ148,1-$B148,0,24,1)),OFFSET($BV148,1-$B148,0,24,1)*AVERAGE(OFFSET(BJ148,1-$B148,0,24,1)),OFFSET(BJ148,1-$B148,0,24,1))))))+$BT148)*BJ$22*INDEX(Hydro_Param!$D$27:$D$39,$A148)/$C148/24","v":13.321156650187866},{"$f":"BK148+($BS148*MAX($BU148,MIN($BV148,BK148/AVERAGE(IF(OFFSET(BK148,1-$B148,0,24,1)<$BU148*AVERAGE(OFFSET(BK148,1-$B148,0,24,1)),OFFSET($BU148,1-$B148,0,24,1)*AVERAGE(OFFSET(BK148,1-$B148,0,24,1)),IF(OFFSET(BK148,1-$B148,0,24,1)>$BV148*AVERAGE(OFFSET(BK148,1-$B148,0,24,1)),OFFSET($BV148,1-$B148,0,24,1)*AVERAGE(OFFSET(BK148,1-$B148,0,24,1)),OFFSET(BK148,1-$B148,0,24,1))))))+$BT148)*BK$22*INDEX(Hydro_Param!$D$27:$D$39,$A148)/$C148/24","v":13.454357001040052},{"$f":"BL148+($BS148*MAX($BU148,MIN($BV148,BL148/AVERAGE(IF(OFFSET(BL148,1-$B148,0,24,1)<$BU148*AVERAGE(OFFSET(BL148,1-$B148,0,24,1)),OFFSET($BU148,1-$B148,0,24,1)*AVERAGE(OFFSET(BL148,1-$B148,0,24,1)),IF(OFFSET(BL148,1-$B148,0,24,1)>$BV148*AVERAGE(OFFSET(BL148,1-$B148,0,24,1)),OFFSET($BV148,1-$B148,0,24,1)*AVERAGE(OFFSET(BL148,1-$B148,0,24,1)),OFFSET(BL148,1-$B148,0,24,1))))))+$BT148)*BL$22*INDEX(Hydro_Param!$D$27:$D$39,$A148)/$C148/24","v":13.587779824955504},{"$f":"BM148+($BS148*MAX($BU148,MIN($BV148,BM148/AVERAGE(IF(OFFSET(BM148,1-$B148,0,24,1)<$BU148*AVERAGE(OFFSET(BM148,1-$B148,0,24,1)),OFFSET($BU148,1-$B148,0,24,1)*AVERAGE(OFFSET(BM148,1-$B148,0,24,1)),IF(OFFSET(BM148,1-$B148,0,24,1)>$BV148*AVERAGE(OFFSET(BM148,1-$B148,0,24,1)),OFFSET($BV148,1-$B148,0,24,1)*AVERAGE(OFFSET(BM148,1-$B148,0,24,1)),OFFSET(BM148,1-$B148,0,24,1))))))+$BT148)*BM$22*INDEX(Hydro_Param!$D$27:$D$39,$A148)/$C148/24","v":13.734047311106231},{"$f":"BN148+($BS148*MAX($BU148,MIN($BV148,BN148/AVERAGE(IF(OFFSET(BN148,1-$B148,0,24,1)<$BU148*AVERAGE(OFFSET(BN148,1-$B148,0,24,1)),OFFSET($BU148,1-$B148,0,24,1)*AVERAGE(OFFSET(BN148,1-$B148,0,24,1)),IF(OFFSET(BN148,1-$B148,0,24,1)>$BV148*AVERAGE(OFFSET(BN148,1-$B148,0,24,1)),OFFSET($BV148,1-$B148,0,24,1)*AVERAGE(OFFSET(BN148,1-$B148,0,24,1)),OFFSET(BN148,1-$B148,0,24,1))))))+$BT148)*BN$22*INDEX(Hydro_Param!$D$27:$D$39,$A148)/$C148/24","v":13.88115965474362},{"$f":"BO148+($BS148*MAX($BU148,MIN($BV148,BO148/AVERAGE(IF(OFFSET(BO148,1-$B148,0,24,1)<$BU148*AVERAGE(OFFSET(BO148,1-$B148,0,24,1)),OFFSET($BU148,1-$B148,0,24,1)*AVERAGE(OFFSET(BO148,1-$B148,0,24,1)),IF(OFFSET(BO148,1-$B148,0,24,1)>$BV148*AVERAGE(OFFSET(BO148,1-$B148,0,24,1)),OFFSET($BV148,1-$B148,0,24,1)*AVERAGE(OFFSET(BO148,1-$B148,0,24,1)),OFFSET(BO148,1-$B148,0,24,1))))))+$BT148)*BO$22*INDEX(Hydro_Param!$D$27:$D$39,$A148)/$C148/24","v":14.028958199976124},{"$f":"BP148+($BS148*MAX($BU148,MIN($BV148,BP148/AVERAGE(IF(OFFSET(BP148,1-$B148,0,24,1)<$BU148*AVERAGE(OFFSET(BP148,1-$B148,0,24,1)),OFFSET($BU148,1-$B148,0,24,1)*AVERAGE(OFFSET(BP148,1-$B148,0,24,1)),IF(OFFSET(BP148,1-$B148,0,24,1)>$BV148*AVERAGE(OFFSET(BP148,1-$B148,0,24,1)),OFFSET($BV148,1-$B148,0,24,1)*AVERAGE(OFFSET(BP148,1-$B148,0,24,1)),OFFSET(BP148,1-$B148,0,24,1))))))+$BT148)*BP$22*INDEX(Hydro_Param!$D$27:$D$39,$A148)/$C148/24","v":14.177447473060251},{"$f":"BQ148+($BS148*MAX($BU148,MIN($BV148,BQ148/AVERAGE(IF(OFFSET(BQ148,1-$B148,0,24,1)<$BU148*AVERAGE(OFFSET(BQ148,1-$B148,0,24,1)),OFFSET($BU148,1-$B148,0,24,1)*AVERAGE(OFFSET(BQ148,1-$B148,0,24,1)),IF(OFFSET(BQ148,1-$B148,0,24,1)>$BV148*AVERAGE(OFFSET(BQ148,1-$B148,0,24,1)),OFFSET($BV148,1-$B148,0,24,1)*AVERAGE(OFFSET(BQ148,1-$B148,0,24,1)),OFFSET(BQ148,1-$B148,0,24,1))))))+$BT148)*BQ$22*INDEX(Hydro_Param!$D$27:$D$39,$A148)/$C148/24","v":14.326632023830783},null,{"$f":"MAX(MIN(U$7*Load_Shape!T107/$C148*U$31+(U$32*$G148+U$33*$H148)/$C148-BX148,$ED$51/1000),0)+BX148","v":10.785758021696104},{"$f":"MAX(MIN(V$7*Load_Shape!U107/$C148*V$31+(V$32*$G148+V$33*$H148)/$C148-BY148,$ED$51/1000),0)+BY148","v":9.6572455507364054},{"$f":"MAX(MIN(W$7*Load_Shape!V107/$C148*W$31+(W$32*$G148+W$33*$H148)/$C148-BZ148,$ED$51/1000),0)+BZ148","v":11.734811262914558},{"$f":"MAX(MIN(X$7*Load_Shape!W107/$C148*X$31+(X$32*$G148+X$33*$H148)/$C148-CA148,$ED$51/1000),0)+CA148","v":11.502645225367967},{"$f":"MAX(MIN(Y$7*Load_Shape!X107/$C148*Y$31+(Y$32*$G148+Y$33*$H148)/$C148-CB148,$ED$51/1000),0)+CB148","v":10.949582205155338},{"$f":"MAX(MIN(Z$7*Load_Shape!Y107/$C148*Z$31+(Z$32*$G148+Z$33*$H148)/$C148-CC148,$ED$51/1000),0)+CC148","v":10.421090534946586},{"$f":"MAX(MIN(AA$7*Load_Shape!Z107/$C148*AA$31+(AA$32*$G148+AA$33*$H148)/$C148-CD148,$ED$51/1000),0)+CD148","v":9.904813267778124},{"$f":"MAX(MIN(AB$7*Load_Shape!AA107/$C148*AB$31+(AB$32*$G148+AB$33*$H148)/$C148-CE148,$ED$51/1000),0)+CE148","v":9.7368173123868829},{"$f":"MAX(MIN(AC$7*Load_Shape!AB107/$C148*AC$31+(AC$32*$G148+AC$33*$H148)/$C148-CF148,$ED$51/1000),0)+CF148","v":9.4502963233941415},{"$f":"MAX(MIN(AD$7*Load_Shape!AC107/$C148*AD$31+(AD$32*$G148+AD$33*$H148)/$C148-CG148,$ED$51/1000),0)+CG148","v":9.3880256912237741},{"$f":"MAX(MIN(AE$7*Load_Shape!AD107/$C148*AE$31+(AE$32*$G148+AE$33*$H148)/$C148-CH148,$ED$51/1000),0)+CH148","v":9.2919829722368021},{"$f":"MAX(MIN(AF$7*Load_Shape!AE107/$C148*AF$31+(AF$32*$G148+AF$33*$H148)/$C148-CI148,$ED$51/1000),0)+CI148","v":9.3897571450167163},{"$f":"MAX(MIN(AG$7*Load_Shape!AF107/$C148*AG$31+(AG$32*$G148+AG$33*$H148)/$C148-CJ148,$ED$51/1000),0)+CJ148","v":9.4609634130405027},{"$f":"MAX(MIN(AH$7*Load_Shape!AG107/$C148*AH$31+(AH$32*$G148+AH$33*$H148)/$C148-CK148,$ED$51/1000),0)+CK148","v":11.57347103276868},{"$f":"MAX(MIN(AI$7*Load_Shape!AH107/$C148*AI$31+(AI$32*$G148+AI$33*$H148)/$C148-CL148,$ED$51/1000),0)+CL148","v":11.682185191175428},{"$f":"MAX(MIN(AJ$7*Load_Shape!AI107/$C148*AJ$31+(AJ$32*$G148+AJ$33*$H148)/$C148-CM148,$ED$51/1000),0)+CM148","v":11.639902397678746},{"$f":"MAX(MIN(AK$7*Load_Shape!AJ107/$C148*AK$31+(AK$32*$G148+AK$33*$H148)/$C148-CN148,$ED$51/1000),0)+CN148","v":10.85057155474815},{"$f":"MAX(MIN(AL$7*Load_Shape!AK107/$C148*AL$31+(AL$32*$G148+AL$33*$H148)/$C148-CO148,$ED$51/1000),0)+CO148","v":10.580828781311865},{"$f":"MAX(MIN(AM$7*Load_Shape!AL107/$C148*AM$31+(AM$32*$G148+AM$33*$H148)/$C148-CP148,$ED$51/1000),0)+CP148","v":10.457535903475843},{"$f":"MAX(MIN(AN$7*Load_Shape!AM107/$C148*AN$31+(AN$32*$G148+AN$33*$H148)/$C148-CQ148,$ED$51/1000),0)+CQ148","v":10.428542747590555},{"$f":"MAX(MIN(AO$7*Load_Shape!AN107/$C148*AO$31+(AO$32*$G148+AO$33*$H148)/$C148-CR148,$ED$51/1000),0)+CR148","v":10.558672288915151},{"$f":"MAX(MIN(AP$7*Load_Shape!AO107/$C148*AP$31+(AP$32*$G148+AP$33*$H148)/$C148-CS148,$ED$51/1000),0)+CS148","v":10.688426729632386},{"$f":"MAX(MIN(AQ$7*Load_Shape!AP107/$C148*AQ$31+(AQ$32*$G148+AQ$33*$H148)/$C148-CT148,$ED$51/1000),0)+CT148","v":10.817822373924095},{"$f":"MAX(MIN(AR$7*Load_Shape!AQ107/$C148*AR$31+(AR$32*$G148+AR$33*$H148)/$C148-CU148,$ED$51/1000),0)+CU148","v":10.945298491146367},{"$f":"MAX(MIN(AS$7*Load_Shape!AR107/$C148*AS$31+(AS$32*$G148+AS$33*$H148)/$C148-CV148,$ED$51/1000),0)+CV148","v":11.06979021526038},{"$f":"MAX(MIN(AT$7*Load_Shape!AS107/$C148*AT$31+(AT$32*$G148+AT$33*$H148)/$C148-CW148,$ED$51/1000),0)+CW148","v":11.197431030024795},{"$f":"MAX(MIN(AU$7*Load_Shape!AT107/$C148*AU$31+(AU$32*$G148+AU$33*$H148)/$C148-CX148,$ED$51/1000),0)+CX148","v":11.330620344690601},{"$f":"MAX(MIN(AV$7*Load_Shape!AU107/$C148*AV$31+(AV$32*$G148+AV$33*$H148)/$C148-CY148,$ED$51/1000),0)+CY148","v":11.456879363509398},{"$f":"MAX(MIN(AW$7*Load_Shape!AV107/$C148*AW$31+(AW$32*$G148+AW$33*$H148)/$C148-CZ148,$ED$51/1000),0)+CZ148","v":11.584637085735388},{"$f":"MAX(MIN(AX$7*Load_Shape!AW107/$C148*AX$31+(AX$32*$G148+AX$33*$H148)/$C148-DA148,$ED$51/1000),0)+DA148","v":11.717644984725712},{"$f":"MAX(MIN(AY$7*Load_Shape!AX107/$C148*AY$31+(AY$32*$G148+AY$33*$H148)/$C148-DB148,$ED$51/1000),0)+DB148","v":11.852721395808146},{"$f":"MAX(MIN(AZ$7*Load_Shape!AY107/$C148*AZ$31+(AZ$32*$G148+AZ$33*$H148)/$C148-DC148,$ED$51/1000),0)+DC148","v":11.969278069395433},{"$f":"MAX(MIN(BA$7*Load_Shape!AZ107/$C148*BA$31+(BA$32*$G148+BA$33*$H148)/$C148-DD148,$ED$51/1000),0)+DD148","v":12.098981547177466},{"$f":"MAX(MIN(BB$7*Load_Shape!BA107/$C148*BB$31+(BB$32*$G148+BB$33*$H148)/$C148-DE148,$ED$51/1000),0)+DE148","v":12.233829541572135},{"$f":"MAX(MIN(BC$7*Load_Shape!BB107/$C148*BC$31+(BC$32*$G148+BC$33*$H148)/$C148-DF148,$ED$51/1000),0)+DF148","v":12.358213978753682},{"$f":"MAX(MIN(BD$7*Load_Shape!BC107/$C148*BD$31+(BD$32*$G148+BD$33*$H148)/$C148-DG148,$ED$51/1000),0)+DG148","v":12.485640027885857},{"$f":"MAX(MIN(BE$7*Load_Shape!BD107/$C148*BE$31+(BE$32*$G148+BE$33*$H148)/$C148-DH148,$ED$51/1000),0)+DH148","v":12.626458208557821},{"$f":"MAX(MIN(BF$7*Load_Shape!BE107/$C148*BF$31+(BF$32*$G148+BF$33*$H148)/$C148-DI148,$ED$51/1000),0)+DI148","v":12.767925119946621},{"$f":"MAX(MIN(BG$7*Load_Shape!BF107/$C148*BG$31+(BG$32*$G148+BG$33*$H148)/$C148-DJ148,$ED$51/1000),0)+DJ148","v":12.909783697471383},{"$f":"MAX(MIN(BH$7*Load_Shape!BG107/$C148*BH$31+(BH$32*$G148+BH$33*$H148)/$C148-DK148,$ED$51/1000),0)+DK148","v":13.051895727896252},{"$f":"MAX(MIN(BI$7*Load_Shape!BH107/$C148*BI$31+(BI$32*$G148+BI$33*$H148)/$C148-DL148,$ED$51/1000),0)+DL148","v":13.181201512815839},{"$f":"MAX(MIN(BJ$7*Load_Shape!BI107/$C148*BJ$31+(BJ$32*$G148+BJ$33*$H148)/$C148-DM148,$ED$51/1000),0)+DM148","v":13.321156650187866},{"$f":"MAX(MIN(BK$7*Load_Shape!BJ107/$C148*BK$31+(BK$32*$G148+BK$33*$H148)/$C148-DN148,$ED$51/1000),0)+DN148","v":13.454357001040052},{"$f":"MAX(MIN(BL$7*Load_Shape!BK107/$C148*BL$31+(BL$32*$G148+BL$33*$H148)/$C148-DO148,$ED$51/1000),0)+DO148","v":13.587779824955504},{"$f":"MAX(MIN(BM$7*Load_Shape!BL107/$C148*BM$31+(BM$32*$G148+BM$33*$H148)/$C148-DP148,$ED$51/1000),0)+DP148","v":13.734047311106231},{"$f":"MAX(MIN(BN$7*Load_Shape!BM107/$C148*BN$31+(BN$32*$G148+BN$33*$H148)/$C148-DQ148,$ED$51/1000),0)+DQ148","v":13.88115965474362},{"$f":"MAX(MIN(BO$7*Load_Shape!BN107/$C148*BO$31+(BO$32*$G148+BO$33*$H148)/$C148-DR148,$ED$51/1000),0)+DR148","v":14.028958199976124},{"$f":"MAX(MIN(BP$7*Load_Shape!BO107/$C148*BP$31+(BP$32*$G148+BP$33*$H148)/$C148-DS148,$ED$51/1000),0)+DS148","v":14.177447473060251},{"$f":"MAX(MIN(BQ$7*Load_Shape!BP107/$C148*BQ$31+(BQ$32*$G148+BQ$33*$H148)/$C148-DT148,$ED$51/1000),0)+DT148","v":14.326632023830783},null,{"$f":"DV148+IF(INDEX(FT$13:FT$24,$A148)>0,INDEX(FT$43:FT$54,$A148)*MAX(0,Load_Shape!T107*U$7/$C148*U$31+(U$32*$G148+U$33*$H148)/$C148-DV148)/INDEX(FT$13:FT$24,$A148))+IF(INDEX(FT$28:FT$39,$A148)>0,INDEX(FT$43:FT$54,$A148)*FT$9*MIN(0,Load_Shape!T107*U$7/$C148*U$31+(U$32*$G148+U$33*$H148)/$C148-DV148)/INDEX(FT$28:FT$39,$A148))","v":10.785758021696104},{"$f":"DW148+IF(INDEX(FU$13:FU$24,$A148)>0,INDEX(FU$43:FU$54,$A148)*MAX(0,Load_Shape!U107*V$7/$C148*V$31+(V$32*$G148+V$33*$H148)/$C148-DW148)/INDEX(FU$13:FU$24,$A148))+IF(INDEX(FU$28:FU$39,$A148)>0,INDEX(FU$43:FU$54,$A148)*FU$9*MIN(0,Load_Shape!U107*V$7/$C148*V$31+(V$32*$G148+V$33*$H148)/$C148-DW148)/INDEX(FU$28:FU$39,$A148))","v":9.6572455507364054},{"$f":"DX148+IF(INDEX(FV$13:FV$24,$A148)>0,INDEX(FV$43:FV$54,$A148)*MAX(0,Load_Shape!V107*W$7/$C148*W$31+(W$32*$G148+W$33*$H148)/$C148-DX148)/INDEX(FV$13:FV$24,$A148))+IF(INDEX(FV$28:FV$39,$A148)>0,INDEX(FV$43:FV$54,$A148)*FV$9*MIN(0,Load_Shape!V107*W$7/$C148*W$31+(W$32*$G148+W$33*$H148)/$C148-DX148)/INDEX(FV$28:FV$39,$A148))","v":11.734811262914558},{"$f":"DY148+IF(INDEX(FW$13:FW$24,$A148)>0,INDEX(FW$43:FW$54,$A148)*MAX(0,Load_Shape!W107*X$7/$C148*X$31+(X$32*$G148+X$33*$H148)/$C148-DY148)/INDEX(FW$13:FW$24,$A148))+IF(INDEX(FW$28:FW$39,$A148)>0,INDEX(FW$43:FW$54,$A148)*FW$9*MIN(0,Load_Shape!W107*X$7/$C148*X$31+(X$32*$G148+X$33*$H148)/$C148-DY148)/INDEX(FW$28:FW$39,$A148))","v":11.502645225367967},{"$f":"DZ148+IF(INDEX(FX$13:FX$24,$A148)>0,INDEX(FX$43:FX$54,$A148)*MAX(0,Load_Shape!X107*Y$7/$C148*Y$31+(Y$32*$G148+Y$33*$H148)/$C148-DZ148)/INDEX(FX$13:FX$24,$A148))+IF(INDEX(FX$28:FX$39,$A148)>0,INDEX(FX$43:FX$54,$A148)*FX$9*MIN(0,Load_Shape!X107*Y$7/$C148*Y$31+(Y$32*$G148+Y$33*$H148)/$C148-DZ148)/INDEX(FX$28:FX$39,$A148))","v":10.949582205155338},{"$f":"EA148+IF(INDEX(FY$13:FY$24,$A148)>0,INDEX(FY$43:FY$54,$A148)*MAX(0,Load_Shape!Y107*Z$7/$C148*Z$31+(Z$32*$G148+Z$33*$H148)/$C148-EA148)/INDEX(FY$13:FY$24,$A148))+IF(INDEX(FY$28:FY$39,$A148)>0,INDEX(FY$43:FY$54,$A148)*FY$9*MIN(0,Load_Shape!Y107*Z$7/$C148*Z$31+(Z$32*$G148+Z$33*$H148)/$C148-EA148)/INDEX(FY$28:FY$39,$A148))","v":10.421090534946586},{"$f":"EB148+IF(INDEX(FZ$13:FZ$24,$A148)>0,INDEX(FZ$43:FZ$54,$A148)*MAX(0,Load_Shape!Z107*AA$7/$C148*AA$31+(AA$32*$G148+AA$33*$H148)/$C148-EB148)/INDEX(FZ$13:FZ$24,$A148))+IF(INDEX(FZ$28:FZ$39,$A148)>0,INDEX(FZ$43:FZ$54,$A148)*FZ$9*MIN(0,Load_Shape!Z107*AA$7/$C148*AA$31+(AA$32*$G148+AA$33*$H148)/$C148-EB148)/INDEX(FZ$28:FZ$39,$A148))","v":9.904813267778124},{"$f":"EC148+IF(INDEX(GA$13:GA$24,$A148)>0,INDEX(GA$43:GA$54,$A148)*MAX(0,Load_Shape!AA107*AB$7/$C148*AB$31+(AB$32*$G148+AB$33*$H148)/$C148-EC148)/INDEX(GA$13:GA$24,$A148))+IF(INDEX(GA$28:GA$39,$A148)>0,INDEX(GA$43:GA$54,$A148)*GA$9*MIN(0,Load_Shape!AA107*AB$7/$C148*AB$31+(AB$32*$G148+AB$33*$H148)/$C148-EC148)/INDEX(GA$28:GA$39,$A148))","v":9.7368173123868829},{"$f":"ED148+IF(INDEX(GB$13:GB$24,$A148)>0,INDEX(GB$43:GB$54,$A148)*MAX(0,Load_Shape!AB107*AC$7/$C148*AC$31+(AC$32*$G148+AC$33*$H148)/$C148-ED148)/INDEX(GB$13:GB$24,$A148))+IF(INDEX(GB$28:GB$39,$A148)>0,INDEX(GB$43:GB$54,$A148)*GB$9*MIN(0,Load_Shape!AB107*AC$7/$C148*AC$31+(AC$32*$G148+AC$33*$H148)/$C148-ED148)/INDEX(GB$28:GB$39,$A148))","v":9.4502963233941415},{"$f":"EE148+IF(INDEX(GC$13:GC$24,$A148)>0,INDEX(GC$43:GC$54,$A148)*MAX(0,Load_Shape!AC107*AD$7/$C148*AD$31+(AD$32*$G148+AD$33*$H148)/$C148-EE148)/INDEX(GC$13:GC$24,$A148))+IF(INDEX(GC$28:GC$39,$A148)>0,INDEX(GC$43:GC$54,$A148)*GC$9*MIN(0,Load_Shape!AC107*AD$7/$C148*AD$31+(AD$32*$G148+AD$33*$H148)/$C148-EE148)/INDEX(GC$28:GC$39,$A148))","v":9.3880256912237741},{"$f":"EF148+IF(INDEX(GD$13:GD$24,$A148)>0,INDEX(GD$43:GD$54,$A148)*MAX(0,Load_Shape!AD107*AE$7/$C148*AE$31+(AE$32*$G148+AE$33*$H148)/$C148-EF148)/INDEX(GD$13:GD$24,$A148))+IF(INDEX(GD$28:GD$39,$A148)>0,INDEX(GD$43:GD$54,$A148)*GD$9*MIN(0,Load_Shape!AD107*AE$7/$C148*AE$31+(AE$32*$G148+AE$33*$H148)/$C148-EF148)/INDEX(GD$28:GD$39,$A148))","v":9.2919829722368021},{"$f":"EG148+IF(INDEX(GE$13:GE$24,$A148)>0,INDEX(GE$43:GE$54,$A148)*MAX(0,Load_Shape!AE107*AF$7/$C148*AF$31+(AF$32*$G148+AF$33*$H148)/$C148-EG148)/INDEX(GE$13:GE$24,$A148))+IF(INDEX(GE$28:GE$39,$A148)>0,INDEX(GE$43:GE$54,$A148)*GE$9*MIN(0,Load_Shape!AE107*AF$7/$C148*AF$31+(AF$32*$G148+AF$33*$H148)/$C148-EG148)/INDEX(GE$28:GE$39,$A148))","v":9.3897571450167163},{"$f":"EH148+IF(INDEX(GF$13:GF$24,$A148)>0,INDEX(GF$43:GF$54,$A148)*MAX(0,Load_Shape!AF107*AG$7/$C148*AG$31+(AG$32*$G148+AG$33*$H148)/$C148-EH148)/INDEX(GF$13:GF$24,$A148))+IF(INDEX(GF$28:GF$39,$A148)>0,INDEX(GF$43:GF$54,$A148)*GF$9*MIN(0,Load_Shape!AF107*AG$7/$C148*AG$31+(AG$32*$G148+AG$33*$H148)/$C148-EH148)/INDEX(GF$28:GF$39,$A148))","v":9.4609634130405027},{"$f":"EI148+IF(INDEX(GG$13:GG$24,$A148)>0,INDEX(GG$43:GG$54,$A148)*MAX(0,Load_Shape!AG107*AH$7/$C148*AH$31+(AH$32*$G148+AH$33*$H148)/$C148-EI148)/INDEX(GG$13:GG$24,$A148))+IF(INDEX(GG$28:GG$39,$A148)>0,INDEX(GG$43:GG$54,$A148)*GG$9*MIN(0,Load_Shape!AG107*AH$7/$C148*AH$31+(AH$32*$G148+AH$33*$H148)/$C148-EI148)/INDEX(GG$28:GG$39,$A148))","v":11.57347103276868},{"$f":"EJ148+IF(INDEX(GH$13:GH$24,$A148)>0,INDEX(GH$43:GH$54,$A148)*MAX(0,Load_Shape!AH107*AI$7/$C148*AI$31+(AI$32*$G148+AI$33*$H148)/$C148-EJ148)/INDEX(GH$13:GH$24,$A148))+IF(INDEX(GH$28:GH$39,$A148)>0,INDEX(GH$43:GH$54,$A148)*GH$9*MIN(0,Load_Shape!AH107*AI$7/$C148*AI$31+(AI$32*$G148+AI$33*$H148)/$C148-EJ148)/INDEX(GH$28:GH$39,$A148))","v":11.682185191175428},{"$f":"EK148+IF(INDEX(GI$13:GI$24,$A148)>0,INDEX(GI$43:GI$54,$A148)*MAX(0,Load_Shape!AI107*AJ$7/$C148*AJ$31+(AJ$32*$G148+AJ$33*$H148)/$C148-EK148)/INDEX(GI$13:GI$24,$A148))+IF(INDEX(GI$28:GI$39,$A148)>0,INDEX(GI$43:GI$54,$A148)*GI$9*MIN(0,Load_Shape!AI107*AJ$7/$C148*AJ$31+(AJ$32*$G148+AJ$33*$H148)/$C148-EK148)/INDEX(GI$28:GI$39,$A148))","v":11.639902397678746},{"$f":"EL148+IF(INDEX(GJ$13:GJ$24,$A148)>0,INDEX(GJ$43:GJ$54,$A148)*MAX(0,Load_Shape!AJ107*AK$7/$C148*AK$31+(AK$32*$G148+AK$33*$H148)/$C148-EL148)/INDEX(GJ$13:GJ$24,$A148))+IF(INDEX(GJ$28:GJ$39,$A148)>0,INDEX(GJ$43:GJ$54,$A148)*GJ$9*MIN(0,Load_Shape!AJ107*AK$7/$C148*AK$31+(AK$32*$G148+AK$33*$H148)/$C148-EL148)/INDEX(GJ$28:GJ$39,$A148))","v":10.85057155474815},{"$f":"EM148+IF(INDEX(GK$13:GK$24,$A148)>0,INDEX(GK$43:GK$54,$A148)*MAX(0,Load_Shape!AK107*AL$7/$C148*AL$31+(AL$32*$G148+AL$33*$H148)/$C148-EM148)/INDEX(GK$13:GK$24,$A148))+IF(INDEX(GK$28:GK$39,$A148)>0,INDEX(GK$43:GK$54,$A148)*GK$9*MIN(0,Load_Shape!AK107*AL$7/$C148*AL$31+(AL$32*$G148+AL$33*$H148)/$C148-EM148)/INDEX(GK$28:GK$39,$A148))","v":10.580828781311865},{"$f":"EN148+IF(INDEX(GL$13:GL$24,$A148)>0,INDEX(GL$43:GL$54,$A148)*MAX(0,Load_Shape!AL107*AM$7/$C148*AM$31+(AM$32*$G148+AM$33*$H148)/$C148-EN148)/INDEX(GL$13:GL$24,$A148))+IF(INDEX(GL$28:GL$39,$A148)>0,INDEX(GL$43:GL$54,$A148)*GL$9*MIN(0,Load_Shape!AL107*AM$7/$C148*AM$31+(AM$32*$G148+AM$33*$H148)/$C148-EN148)/INDEX(GL$28:GL$39,$A148))","v":10.457535903475843},{"$f":"EO148+IF(INDEX(GM$13:GM$24,$A148)>0,INDEX(GM$43:GM$54,$A148)*MAX(0,Load_Shape!AM107*AN$7/$C148*AN$31+(AN$32*$G148+AN$33*$H148)/$C148-EO148)/INDEX(GM$13:GM$24,$A148))+IF(INDEX(GM$28:GM$39,$A148)>0,INDEX(GM$43:GM$54,$A148)*GM$9*MIN(0,Load_Shape!AM107*AN$7/$C148*AN$31+(AN$32*$G148+AN$33*$H148)/$C148-EO148)/INDEX(GM$28:GM$39,$A148))","v":10.428542747590555},{"$f":"EP148+IF(INDEX(GN$13:GN$24,$A148)>0,INDEX(GN$43:GN$54,$A148)*MAX(0,Load_Shape!AN107*AO$7/$C148*AO$31+(AO$32*$G148+AO$33*$H148)/$C148-EP148)/INDEX(GN$13:GN$24,$A148))+IF(INDEX(GN$28:GN$39,$A148)>0,INDEX(GN$43:GN$54,$A148)*GN$9*MIN(0,Load_Shape!AN107*AO$7/$C148*AO$31+(AO$32*$G148+AO$33*$H148)/$C148-EP148)/INDEX(GN$28:GN$39,$A148))","v":10.558672288915151},{"$f":"EQ148+IF(INDEX(GO$13:GO$24,$A148)>0,INDEX(GO$43:GO$54,$A148)*MAX(0,Load_Shape!AO107*AP$7/$C148*AP$31+(AP$32*$G148+AP$33*$H148)/$C148-EQ148)/INDEX(GO$13:GO$24,$A148))+IF(INDEX(GO$28:GO$39,$A148)>0,INDEX(GO$43:GO$54,$A148)*GO$9*MIN(0,Load_Shape!AO107*AP$7/$C148*AP$31+(AP$32*$G148+AP$33*$H148)/$C148-EQ148)/INDEX(GO$28:GO$39,$A148))","v":10.688426729632386},{"$f":"ER148+IF(INDEX(GP$13:GP$24,$A148)>0,INDEX(GP$43:GP$54,$A148)*MAX(0,Load_Shape!AP107*AQ$7/$C148*AQ$31+(AQ$32*$G148+AQ$33*$H148)/$C148-ER148)/INDEX(GP$13:GP$24,$A148))+IF(INDEX(GP$28:GP$39,$A148)>0,INDEX(GP$43:GP$54,$A148)*GP$9*MIN(0,Load_Shape!AP107*AQ$7/$C148*AQ$31+(AQ$32*$G148+AQ$33*$H148)/$C148-ER148)/INDEX(GP$28:GP$39,$A148))","v":10.817822373924095},{"$f":"ES148+IF(INDEX(GQ$13:GQ$24,$A148)>0,INDEX(GQ$43:GQ$54,$A148)*MAX(0,Load_Shape!AQ107*AR$7/$C148*AR$31+(AR$32*$G148+AR$33*$H148)/$C148-ES148)/INDEX(GQ$13:GQ$24,$A148))+IF(INDEX(GQ$28:GQ$39,$A148)>0,INDEX(GQ$43:GQ$54,$A148)*GQ$9*MIN(0,Load_Shape!AQ107*AR$7/$C148*AR$31+(AR$32*$G148+AR$33*$H148)/$C148-ES148)/INDEX(GQ$28:GQ$39,$A148))","v":10.945298491146367},{"$f":"ET148+IF(INDEX(GR$13:GR$24,$A148)>0,INDEX(GR$43:GR$54,$A148)*MAX(0,Load_Shape!AR107*AS$7/$C148*AS$31+(AS$32*$G148+AS$33*$H148)/$C148-ET148)/INDEX(GR$13:GR$24,$A148))+IF(INDEX(GR$28:GR$39,$A148)>0,INDEX(GR$43:GR$54,$A148)*GR$9*MIN(0,Load_Shape!AR107*AS$7/$C148*AS$31+(AS$32*$G148+AS$33*$H148)/$C148-ET148)/INDEX(GR$28:GR$39,$A148))","v":11.06979021526038},{"$f":"EU148+IF(INDEX(GS$13:GS$24,$A148)>0,INDEX(GS$43:GS$54,$A148)*MAX(0,Load_Shape!AS107*AT$7/$C148*AT$31+(AT$32*$G148+AT$33*$H148)/$C148-EU148)/INDEX(GS$13:GS$24,$A148))+IF(INDEX(GS$28:GS$39,$A148)>0,INDEX(GS$43:GS$54,$A148)*GS$9*MIN(0,Load_Shape!AS107*AT$7/$C148*AT$31+(AT$32*$G148+AT$33*$H148)/$C148-EU148)/INDEX(GS$28:GS$39,$A148))","v":11.197431030024795},{"$f":"EV148+IF(INDEX(GT$13:GT$24,$A148)>0,INDEX(GT$43:GT$54,$A148)*MAX(0,Load_Shape!AT107*AU$7/$C148*AU$31+(AU$32*$G148+AU$33*$H148)/$C148-EV148)/INDEX(GT$13:GT$24,$A148))+IF(INDEX(GT$28:GT$39,$A148)>0,INDEX(GT$43:GT$54,$A148)*GT$9*MIN(0,Load_Shape!AT107*AU$7/$C148*AU$31+(AU$32*$G148+AU$33*$H148)/$C148-EV148)/INDEX(GT$28:GT$39,$A148))","v":11.330620344690601},{"$f":"EW148+IF(INDEX(GU$13:GU$24,$A148)>0,INDEX(GU$43:GU$54,$A148)*MAX(0,Load_Shape!AU107*AV$7/$C148*AV$31+(AV$32*$G148+AV$33*$H148)/$C148-EW148)/INDEX(GU$13:GU$24,$A148))+IF(INDEX(GU$28:GU$39,$A148)>0,INDEX(GU$43:GU$54,$A148)*GU$9*MIN(0,Load_Shape!AU107*AV$7/$C148*AV$31+(AV$32*$G148+AV$33*$H148)/$C148-EW148)/INDEX(GU$28:GU$39,$A148))","v":11.456879363509398},{"$f":"EX148+IF(INDEX(GV$13:GV$24,$A148)>0,INDEX(GV$43:GV$54,$A148)*MAX(0,Load_Shape!AV107*AW$7/$C148*AW$31+(AW$32*$G148+AW$33*$H148)/$C148-EX148)/INDEX(GV$13:GV$24,$A148))+IF(INDEX(GV$28:GV$39,$A148)>0,INDEX(GV$43:GV$54,$A148)*GV$9*MIN(0,Load_Shape!AV107*AW$7/$C148*AW$31+(AW$32*$G148+AW$33*$H148)/$C148-EX148)/INDEX(GV$28:GV$39,$A148))","v":11.584637085735388},{"$f":"EY148+IF(INDEX(GW$13:GW$24,$A148)>0,INDEX(GW$43:GW$54,$A148)*MAX(0,Load_Shape!AW107*AX$7/$C148*AX$31+(AX$32*$G148+AX$33*$H148)/$C148-EY148)/INDEX(GW$13:GW$24,$A148))+IF(INDEX(GW$28:GW$39,$A148)>0,INDEX(GW$43:GW$54,$A148)*GW$9*MIN(0,Load_Shape!AW107*AX$7/$C148*AX$31+(AX$32*$G148+AX$33*$H148)/$C148-EY148)/INDEX(GW$28:GW$39,$A148))","v":11.717644984725712},{"$f":"EZ148+IF(INDEX(GX$13:GX$24,$A148)>0,INDEX(GX$43:GX$54,$A148)*MAX(0,Load_Shape!AX107*AY$7/$C148*AY$31+(AY$32*$G148+AY$33*$H148)/$C148-EZ148)/INDEX(GX$13:GX$24,$A148))+IF(INDEX(GX$28:GX$39,$A148)>0,INDEX(GX$43:GX$54,$A148)*GX$9*MIN(0,Load_Shape!AX107*AY$7/$C148*AY$31+(AY$32*$G148+AY$33*$H148)/$C148-EZ148)/INDEX(GX$28:GX$39,$A148))","v":11.852721395808146},{"$f":"FA148+IF(INDEX(GY$13:GY$24,$A148)>0,INDEX(GY$43:GY$54,$A148)*MAX(0,Load_Shape!AY107*AZ$7/$C148*AZ$31+(AZ$32*$G148+AZ$33*$H148)/$C148-FA148)/INDEX(GY$13:GY$24,$A148))+IF(INDEX(GY$28:GY$39,$A148)>0,INDEX(GY$43:GY$54,$A148)*GY$9*MIN(0,Load_Shape!AY107*AZ$7/$C148*AZ$31+(AZ$32*$G148+AZ$33*$H148)/$C148-FA148)/INDEX(GY$28:GY$39,$A148))","v":11.969278069395433},{"$f":"FB148+IF(INDEX(GZ$13:GZ$24,$A148)>0,INDEX(GZ$43:GZ$54,$A148)*MAX(0,Load_Shape!AZ107*BA$7/$C148*BA$31+(BA$32*$G148+BA$33*$H148)/$C148-FB148)/INDEX(GZ$13:GZ$24,$A148))+IF(INDEX(GZ$28:GZ$39,$A148)>0,INDEX(GZ$43:GZ$54,$A148)*GZ$9*MIN(0,Load_Shape!AZ107*BA$7/$C148*BA$31+(BA$32*$G148+BA$33*$H148)/$C148-FB148)/INDEX(GZ$28:GZ$39,$A148))","v":12.098981547177466},{"$f":"FC148+IF(INDEX(HA$13:HA$24,$A148)>0,INDEX(HA$43:HA$54,$A148)*MAX(0,Load_Shape!BA107*BB$7/$C148*BB$31+(BB$32*$G148+BB$33*$H148)/$C148-FC148)/INDEX(HA$13:HA$24,$A148))+IF(INDEX(HA$28:HA$39,$A148)>0,INDEX(HA$43:HA$54,$A148)*HA$9*MIN(0,Load_Shape!BA107*BB$7/$C148*BB$31+(BB$32*$G148+BB$33*$H148)/$C148-FC148)/INDEX(HA$28:HA$39,$A148))","v":12.233829541572135},{"$f":"FD148+IF(INDEX(HB$13:HB$24,$A148)>0,INDEX(HB$43:HB$54,$A148)*MAX(0,Load_Shape!BB107*BC$7/$C148*BC$31+(BC$32*$G148+BC$33*$H148)/$C148-FD148)/INDEX(HB$13:HB$24,$A148))+IF(INDEX(HB$28:HB$39,$A148)>0,INDEX(HB$43:HB$54,$A148)*HB$9*MIN(0,Load_Shape!BB107*BC$7/$C148*BC$31+(BC$32*$G148+BC$33*$H148)/$C148-FD148)/INDEX(HB$28:HB$39,$A148))","v":12.358213978753682},{"$f":"FE148+IF(INDEX(HC$13:HC$24,$A148)>0,INDEX(HC$43:HC$54,$A148)*MAX(0,Load_Shape!BC107*BD$7/$C148*BD$31+(BD$32*$G148+BD$33*$H148)/$C148-FE148)/INDEX(HC$13:HC$24,$A148))+IF(INDEX(HC$28:HC$39,$A148)>0,INDEX(HC$43:HC$54,$A148)*HC$9*MIN(0,Load_Shape!BC107*BD$7/$C148*BD$31+(BD$32*$G148+BD$33*$H148)/$C148-FE148)/INDEX(HC$28:HC$39,$A148))","v":12.485640027885857},{"$f":"FF148+IF(INDEX(HD$13:HD$24,$A148)>0,INDEX(HD$43:HD$54,$A148)*MAX(0,Load_Shape!BD107*BE$7/$C148*BE$31+(BE$32*$G148+BE$33*$H148)/$C148-FF148)/INDEX(HD$13:HD$24,$A148))+IF(INDEX(HD$28:HD$39,$A148)>0,INDEX(HD$43:HD$54,$A148)*HD$9*MIN(0,Load_Shape!BD107*BE$7/$C148*BE$31+(BE$32*$G148+BE$33*$H148)/$C148-FF148)/INDEX(HD$28:HD$39,$A148))","v":12.626458208557821},{"$f":"FG148+IF(INDEX(HE$13:HE$24,$A148)>0,INDEX(HE$43:HE$54,$A148)*MAX(0,Load_Shape!BE107*BF$7/$C148*BF$31+(BF$32*$G148+BF$33*$H148)/$C148-FG148)/INDEX(HE$13:HE$24,$A148))+IF(INDEX(HE$28:HE$39,$A148)>0,INDEX(HE$43:HE$54,$A148)*HE$9*MIN(0,Load_Shape!BE107*BF$7/$C148*BF$31+(BF$32*$G148+BF$33*$H148)/$C148-FG148)/INDEX(HE$28:HE$39,$A148))","v":12.767925119946621},{"$f":"FH148+IF(INDEX(HF$13:HF$24,$A148)>0,INDEX(HF$43:HF$54,$A148)*MAX(0,Load_Shape!BF107*BG$7/$C148*BG$31+(BG$32*$G148+BG$33*$H148)/$C148-FH148)/INDEX(HF$13:HF$24,$A148))+IF(INDEX(HF$28:HF$39,$A148)>0,INDEX(HF$43:HF$54,$A148)*HF$9*MIN(0,Load_Shape!BF107*BG$7/$C148*BG$31+(BG$32*$G148+BG$33*$H148)/$C148-FH148)/INDEX(HF$28:HF$39,$A148))","v":12.909783697471383},{"$f":"FI148+IF(INDEX(HG$13:HG$24,$A148)>0,INDEX(HG$43:HG$54,$A148)*MAX(0,Load_Shape!BG107*BH$7/$C148*BH$31+(BH$32*$G148+BH$33*$H148)/$C148-FI148)/INDEX(HG$13:HG$24,$A148))+IF(INDEX(HG$28:HG$39,$A148)>0,INDEX(HG$43:HG$54,$A148)*HG$9*MIN(0,Load_Shape!BG107*BH$7/$C148*BH$31+(BH$32*$G148+BH$33*$H148)/$C148-FI148)/INDEX(HG$28:HG$39,$A148))","v":13.051895727896252},{"$f":"FJ148+IF(INDEX(HH$13:HH$24,$A148)>0,INDEX(HH$43:HH$54,$A148)*MAX(0,Load_Shape!BH107*BI$7/$C148*BI$31+(BI$32*$G148+BI$33*$H148)/$C148-FJ148)/INDEX(HH$13:HH$24,$A148))+IF(INDEX(HH$28:HH$39,$A148)>0,INDEX(HH$43:HH$54,$A148)*HH$9*MIN(0,Load_Shape!BH107*BI$7/$C148*BI$31+(BI$32*$G148+BI$33*$H148)/$C148-FJ148)/INDEX(HH$28:HH$39,$A148))","v":13.181201512815839},{"$f":"FK148+IF(INDEX(HI$13:HI$24,$A148)>0,INDEX(HI$43:HI$54,$A148)*MAX(0,Load_Shape!BI107*BJ$7/$C148*BJ$31+(BJ$32*$G148+BJ$33*$H148)/$C148-FK148)/INDEX(HI$13:HI$24,$A148))+IF(INDEX(HI$28:HI$39,$A148)>0,INDEX(HI$43:HI$54,$A148)*HI$9*MIN(0,Load_Shape!BI107*BJ$7/$C148*BJ$31+(BJ$32*$G148+BJ$33*$H148)/$C148-FK148)/INDEX(HI$28:HI$39,$A148))","v":13.321156650187866},{"$f":"FL148+IF(INDEX(HJ$13:HJ$24,$A148)>0,INDEX(HJ$43:HJ$54,$A148)*MAX(0,Load_Shape!BJ107*BK$7/$C148*BK$31+(BK$32*$G148+BK$33*$H148)/$C148-FL148)/INDEX(HJ$13:HJ$24,$A148))+IF(INDEX(HJ$28:HJ$39,$A148)>0,INDEX(HJ$43:HJ$54,$A148)*HJ$9*MIN(0,Load_Shape!BJ107*BK$7/$C148*BK$31+(BK$32*$G148+BK$33*$H148)/$C148-FL148)/INDEX(HJ$28:HJ$39,$A148))","v":13.454357001040052},{"$f":"FM148+IF(INDEX(HK$13:HK$24,$A148)>0,INDEX(HK$43:HK$54,$A148)*MAX(0,Load_Shape!BK107*BL$7/$C148*BL$31+(BL$32*$G148+BL$33*$H148)/$C148-FM148)/INDEX(HK$13:HK$24,$A148))+IF(INDEX(HK$28:HK$39,$A148)>0,INDEX(HK$43:HK$54,$A148)*HK$9*MIN(0,Load_Shape!BK107*BL$7/$C148*BL$31+(BL$32*$G148+BL$33*$H148)/$C148-FM148)/INDEX(HK$28:HK$39,$A148))","v":13.587779824955504},{"$f":"FN148+IF(INDEX(HL$13:HL$24,$A148)>0,INDEX(HL$43:HL$54,$A148)*MAX(0,Load_Shape!BL107*BM$7/$C148*BM$31+(BM$32*$G148+BM$33*$H148)/$C148-FN148)/INDEX(HL$13:HL$24,$A148))+IF(INDEX(HL$28:HL$39,$A148)>0,INDEX(HL$43:HL$54,$A148)*HL$9*MIN(0,Load_Shape!BL107*BM$7/$C148*BM$31+(BM$32*$G148+BM$33*$H148)/$C148-FN148)/INDEX(HL$28:HL$39,$A148))","v":13.734047311106231},{"$f":"FO148+IF(INDEX(HM$13:HM$24,$A148)>0,INDEX(HM$43:HM$54,$A148)*MAX(0,Load_Shape!BM107*BN$7/$C148*BN$31+(BN$32*$G148+BN$33*$H148)/$C148-FO148)/INDEX(HM$13:HM$24,$A148))+IF(INDEX(HM$28:HM$39,$A148)>0,INDEX(HM$43:HM$54,$A148)*HM$9*MIN(0,Load_Shape!BM107*BN$7/$C148*BN$31+(BN$32*$G148+BN$33*$H148)/$C148-FO148)/INDEX(HM$28:HM$39,$A148))","v":13.88115965474362},{"$f":"FP148+IF(INDEX(HN$13:HN$24,$A148)>0,INDEX(HN$43:HN$54,$A148)*MAX(0,Load_Shape!BN107*BO$7/$C148*BO$31+(BO$32*$G148+BO$33*$H148)/$C148-FP148)/INDEX(HN$13:HN$24,$A148))+IF(INDEX(HN$28:HN$39,$A148)>0,INDEX(HN$43:HN$54,$A148)*HN$9*MIN(0,Load_Shape!BN107*BO$7/$C148*BO$31+(BO$32*$G148+BO$33*$H148)/$C148-FP148)/INDEX(HN$28:HN$39,$A148))","v":14.028958199976124},{"$f":"FQ148+IF(INDEX(HO$13:HO$24,$A148)>0,INDEX(HO$43:HO$54,$A148)*MAX(0,Load_Shape!BO107*BP$7/$C148*BP$31+(BP$32*$G148+BP$33*$H148)/$C148-FQ148)/INDEX(HO$13:HO$24,$A148))+IF(INDEX(HO$28:HO$39,$A148)>0,INDEX(HO$43:HO$54,$A148)*HO$9*MIN(0,Load_Shape!BO107*BP$7/$C148*BP$31+(BP$32*$G148+BP$33*$H148)/$C148-FQ148)/INDEX(HO$28:HO$39,$A148))","v":14.177447473060251},{"$f":"FR148+IF(INDEX(HP$13:HP$24,$A148)>0,INDEX(HP$43:HP$54,$A148)*MAX(0,Load_Shape!BP107*BQ$7/$C148*BQ$31+(BQ$32*$G148+BQ$33*$H148)/$C148-FR148)/INDEX(HP$13:HP$24,$A148))+IF(INDEX(HP$28:HP$39,$A148)>0,INDEX(HP$43:HP$54,$A148)*HP$9*MIN(0,Load_Shape!BP107*BQ$7/$C148*BQ$31+(BQ$32*$G148+BQ$33*$H148)/$C148-FR148)/INDEX(HP$28:HP$39,$A148))","v":14.326632023830783},null,null,{"$f":"MAX(IF(FT148>=U$7*Load_Shape!T107/$C148*U$31+(U$32*$F148+U$33*$H148)/$C148,IF(DV148-BX148>0,HS$54,INDEX(HS$7:HS$45,MATCH(FT148*1000,$HR$7:$HR$45,1))*((General_Inputs!F$47)*INDEX(General_Inputs!$F$49:$F$60,$A148)*(1+General_Inputs!$F$46)+General_Inputs!$F$45+General_Inputs!F$67)/1000+HS$47),0),0)","v":40.788470791853136},{"$f":"MAX(IF(FU148>=V$7*Load_Shape!U107/$C148*V$31+(V$32*$F148+V$33*$H148)/$C148,IF(DW148-BY148>0,HT$54,INDEX(HT$7:HT$45,MATCH(FU148*1000,$HR$7:$HR$45,1))*((General_Inputs!G$47)*INDEX(General_Inputs!$F$49:$F$60,$A148)*(1+General_Inputs!$F$46)+General_Inputs!$F$45+General_Inputs!G$67)/1000+HT$47),0),0)","v":38.613374827635425},{"$f":"MAX(IF(FV148>=W$7*Load_Shape!V107/$C148*W$31+(W$32*$F148+W$33*$H148)/$C148,IF(DX148-BZ148>0,HU$54,INDEX(HU$7:HU$45,MATCH(FV148*1000,$HR$7:$HR$45,1))*((General_Inputs!H$47)*INDEX(General_Inputs!$F$49:$F$60,$A148)*(1+General_Inputs!$F$46)+General_Inputs!$F$45+General_Inputs!H$67)/1000+HU$47),0),0)","v":41.253196301827316},{"$f":"MAX(IF(FW148>=X$7*Load_Shape!W107/$C148*X$31+(X$32*$F148+X$33*$H148)/$C148,IF(DY148-CA148>0,HV$54,INDEX(HV$7:HV$45,MATCH(FW148*1000,$HR$7:$HR$45,1))*((General_Inputs!I$47)*INDEX(General_Inputs!$F$49:$F$60,$A148)*(1+General_Inputs!$F$46)+General_Inputs!$F$45+General_Inputs!I$67)/1000+HV$47),0),0)","v":42.054123872554584},{"$f":"MAX(IF(FX148>=Y$7*Load_Shape!X107/$C148*Y$31+(Y$32*$F148+Y$33*$H148)/$C148,IF(DZ148-CB148>0,HW$54,INDEX(HW$7:HW$45,MATCH(FX148*1000,$HR$7:$HR$45,1))*((General_Inputs!J$47)*INDEX(General_Inputs!$F$49:$F$60,$A148)*(1+General_Inputs!$F$46)+General_Inputs!$F$45+General_Inputs!J$67)/1000+HW$47),0),0)","v":42.732518693503991},{"$f":"MAX(IF(FY148>=Z$7*Load_Shape!Y107/$C148*Z$31+(Z$32*$F148+Z$33*$H148)/$C148,IF(EA148-CC148>0,HX$54,INDEX(HX$7:HX$45,MATCH(FY148*1000,$HR$7:$HR$45,1))*((General_Inputs!K$47)*INDEX(General_Inputs!$F$49:$F$60,$A148)*(1+General_Inputs!$F$46)+General_Inputs!$F$45+General_Inputs!K$67)/1000+HX$47),0),0)","v":43.718227465040371},{"$f":"MAX(IF(FZ148>=AA$7*Load_Shape!Z107/$C148*AA$31+(AA$32*$F148+AA$33*$H148)/$C148,IF(EB148-CD148>0,HY$54,INDEX(HY$7:HY$45,MATCH(FZ148*1000,$HR$7:$HR$45,1))*((General_Inputs!L$47)*INDEX(General_Inputs!$F$49:$F$60,$A148)*(1+General_Inputs!$F$46)+General_Inputs!$F$45+General_Inputs!L$67)/1000+HY$47),0),0)","v":44.863477592448554},{"$f":"MAX(IF(GA148>=AB$7*Load_Shape!AA107/$C148*AB$31+(AB$32*$F148+AB$33*$H148)/$C148,IF(EC148-CE148>0,HZ$54,INDEX(HZ$7:HZ$45,MATCH(GA148*1000,$HR$7:$HR$45,1))*((General_Inputs!M$47)*INDEX(General_Inputs!$F$49:$F$60,$A148)*(1+General_Inputs!$F$46)+General_Inputs!$F$45+General_Inputs!M$67)/1000+HZ$47),0),0)","v":46.130024978207487},{"$f":"MAX(IF(GB148>=AC$7*Load_Shape!AB107/$C148*AC$31+(AC$32*$F148+AC$33*$H148)/$C148,IF(ED148-CF148>0,IA$54,INDEX(IA$7:IA$45,MATCH(GB148*1000,$HR$7:$HR$45,1))*((General_Inputs!N$47)*INDEX(General_Inputs!$F$49:$F$60,$A148)*(1+General_Inputs!$F$46)+General_Inputs!$F$45+General_Inputs!N$67)/1000+IA$47),0),0)","v":50.536650584061547},{"$f":"MAX(IF(GC148>=AD$7*Load_Shape!AC107/$C148*AD$31+(AD$32*$F148+AD$33*$H148)/$C148,IF(EE148-CG148>0,IB$54,INDEX(IB$7:IB$45,MATCH(GC148*1000,$HR$7:$HR$45,1))*((General_Inputs!O$47)*INDEX(General_Inputs!$F$49:$F$60,$A148)*(1+General_Inputs!$F$46)+General_Inputs!$F$45+General_Inputs!O$67)/1000+IB$47),0),0)","v":52.155550855310317},{"$f":"MAX(IF(GD148>=AE$7*Load_Shape!AD107/$C148*AE$31+(AE$32*$F148+AE$33*$H148)/$C148,IF(EF148-CH148>0,IC$54,INDEX(IC$7:IC$45,MATCH(GD148*1000,$HR$7:$HR$45,1))*((General_Inputs!P$47)*INDEX(General_Inputs!$F$49:$F$60,$A148)*(1+General_Inputs!$F$46)+General_Inputs!$F$45+General_Inputs!P$67)/1000+IC$47),0),0)","v":53.835930767326879},{"$f":"MAX(IF(GE148>=AF$7*Load_Shape!AE107/$C148*AF$31+(AF$32*$F148+AF$33*$H148)/$C148,IF(EG148-CI148>0,ID$54,INDEX(ID$7:ID$45,MATCH(GE148*1000,$HR$7:$HR$45,1))*((General_Inputs!Q$47)*INDEX(General_Inputs!$F$49:$F$60,$A148)*(1+General_Inputs!$F$46)+General_Inputs!$F$45+General_Inputs!Q$67)/1000+ID$47),0),0)","v":55.623859209897276},{"$f":"MAX(IF(GF148>=AG$7*Load_Shape!AF107/$C148*AG$31+(AG$32*$F148+AG$33*$H148)/$C148,IF(EH148-CJ148>0,IE$54,INDEX(IE$7:IE$45,MATCH(GF148*1000,$HR$7:$HR$45,1))*((General_Inputs!R$47)*INDEX(General_Inputs!$F$49:$F$60,$A148)*(1+General_Inputs!$F$46)+General_Inputs!$F$45+General_Inputs!R$67)/1000+IE$47),0),0)","v":57.472031692767878},{"$f":"MAX(IF(GG148>=AH$7*Load_Shape!AG107/$C148*AH$31+(AH$32*$F148+AH$33*$H148)/$C148,IF(EI148-CK148>0,IF$54,INDEX(IF$7:IF$45,MATCH(GG148*1000,$HR$7:$HR$45,1))*((General_Inputs!S$47)*INDEX(General_Inputs!$F$49:$F$60,$A148)*(1+General_Inputs!$F$46)+General_Inputs!$F$45+General_Inputs!S$67)/1000+IF$47),0),0)","v":61.829058200127108},{"$f":"MAX(IF(GH148>=AI$7*Load_Shape!AH107/$C148*AI$31+(AI$32*$F148+AI$33*$H148)/$C148,IF(EJ148-CL148>0,IG$54,INDEX(IG$7:IG$45,MATCH(GH148*1000,$HR$7:$HR$45,1))*((General_Inputs!T$47)*INDEX(General_Inputs!$F$49:$F$60,$A148)*(1+General_Inputs!$F$46)+General_Inputs!$F$45+General_Inputs!T$67)/1000+IG$47),0),0)","v":63.146988832825109},{"$f":"MAX(IF(GI148>=AJ$7*Load_Shape!AI107/$C148*AJ$31+(AJ$32*$F148+AJ$33*$H148)/$C148,IF(EK148-CM148>0,IH$54,INDEX(IH$7:IH$45,MATCH(GI148*1000,$HR$7:$HR$45,1))*((General_Inputs!U$47)*INDEX(General_Inputs!$F$49:$F$60,$A148)*(1+General_Inputs!$F$46)+General_Inputs!$F$45+General_Inputs!U$67)/1000+IH$47),0),0)","v":64.642980623102346},{"$f":"MAX(IF(GJ148>=AK$7*Load_Shape!AJ107/$C148*AK$31+(AK$32*$F148+AK$33*$H148)/$C148,IF(EL148-CN148>0,II$54,INDEX(II$7:II$45,MATCH(GJ148*1000,$HR$7:$HR$45,1))*((General_Inputs!V$47)*INDEX(General_Inputs!$F$49:$F$60,$A148)*(1+General_Inputs!$F$46)+General_Inputs!$F$45+General_Inputs!V$67)/1000+II$47),0),0)","v":65.970986878047171},{"$f":"MAX(IF(GK148>=AL$7*Load_Shape!AK107/$C148*AL$31+(AL$32*$F148+AL$33*$H148)/$C148,IF(EM148-CO148>0,IJ$54,INDEX(IJ$7:IJ$45,MATCH(GK148*1000,$HR$7:$HR$45,1))*((General_Inputs!W$47)*INDEX(General_Inputs!$F$49:$F$60,$A148)*(1+General_Inputs!$F$46)+General_Inputs!$F$45+General_Inputs!W$67)/1000+IJ$47),0),0)","v":67.39398540493994},{"$f":"MAX(IF(GL148>=AM$7*Load_Shape!AL107/$C148*AM$31+(AM$32*$F148+AM$33*$H148)/$C148,IF(EN148-CP148>0,IK$54,INDEX(IK$7:IK$45,MATCH(GL148*1000,$HR$7:$HR$45,1))*((General_Inputs!X$47)*INDEX(General_Inputs!$F$49:$F$60,$A148)*(1+General_Inputs!$F$46)+General_Inputs!$F$45+General_Inputs!X$67)/1000+IK$47),0),0)","v":68.480785231709035},{"$f":"MAX(IF(GM148>=AN$7*Load_Shape!AM107/$C148*AN$31+(AN$32*$F148+AN$33*$H148)/$C148,IF(EO148-CQ148>0,IL$54,INDEX(IL$7:IL$45,MATCH(GM148*1000,$HR$7:$HR$45,1))*((General_Inputs!Y$47)*INDEX(General_Inputs!$F$49:$F$60,$A148)*(1+General_Inputs!$F$46)+General_Inputs!$F$45+General_Inputs!Y$67)/1000+IL$47),0),0)","v":68.668907196579596},{"$f":"MAX(IF(GN148>=AO$7*Load_Shape!AN107/$C148*AO$31+(AO$32*$F148+AO$33*$H148)/$C148,IF(EP148-CR148>0,IM$54,INDEX(IM$7:IM$45,MATCH(GN148*1000,$HR$7:$HR$45,1))*((General_Inputs!Z$47)*INDEX(General_Inputs!$F$49:$F$60,$A148)*(1+General_Inputs!$F$46)+General_Inputs!$F$45+General_Inputs!Z$67)/1000+IM$47),0),0)","v":68.788660898518387},{"$f":"MAX(IF(GO148>=AP$7*Load_Shape!AO107/$C148*AP$31+(AP$32*$F148+AP$33*$H148)/$C148,IF(EQ148-CS148>0,IN$54,INDEX(IN$7:IN$45,MATCH(GO148*1000,$HR$7:$HR$45,1))*((General_Inputs!AA$47)*INDEX(General_Inputs!$F$49:$F$60,$A148)*(1+General_Inputs!$F$46)+General_Inputs!$F$45+General_Inputs!AA$67)/1000+IN$47),0),0)","v":68.877297079756033},{"$f":"MAX(IF(GP148>=AQ$7*Load_Shape!AP107/$C148*AQ$31+(AQ$32*$F148+AQ$33*$H148)/$C148,IF(ER148-CT148>0,IO$54,INDEX(IO$7:IO$45,MATCH(GP148*1000,$HR$7:$HR$45,1))*((General_Inputs!AB$47)*INDEX(General_Inputs!$F$49:$F$60,$A148)*(1+General_Inputs!$F$46)+General_Inputs!$F$45+General_Inputs!AB$67)/1000+IO$47),0),0)","v":68.926752983148589},{"$f":"MAX(IF(GQ148>=AR$7*Load_Shape!AQ107/$C148*AR$31+(AR$32*$F148+AR$33*$H148)/$C148,IF(ES148-CU148>0,IP$54,INDEX(IP$7:IP$45,MATCH(GQ148*1000,$HR$7:$HR$45,1))*((General_Inputs!AC$47)*INDEX(General_Inputs!$F$49:$F$60,$A148)*(1+General_Inputs!$F$46)+General_Inputs!$F$45+General_Inputs!AC$67)/1000+IP$47),0),0)","v":69.016487990574319},{"$f":"MAX(IF(GR148>=AS$7*Load_Shape!AR107/$C148*AS$31+(AS$32*$F148+AS$33*$H148)/$C148,IF(ET148-CV148>0,IQ$54,INDEX(IQ$7:IQ$45,MATCH(GR148*1000,$HR$7:$HR$45,1))*((General_Inputs!AD$47)*INDEX(General_Inputs!$F$49:$F$60,$A148)*(1+General_Inputs!$F$46)+General_Inputs!$F$45+General_Inputs!AD$67)/1000+IQ$47),0),0)","v":69.086331848856446},{"$f":"MAX(IF(GS148>=AT$7*Load_Shape!AS107/$C148*AT$31+(AT$32*$F148+AT$33*$H148)/$C148,IF(EU148-CW148>0,IR$54,INDEX(IR$7:IR$45,MATCH(GS148*1000,$HR$7:$HR$45,1))*((General_Inputs!AE$47)*INDEX(General_Inputs!$F$49:$F$60,$A148)*(1+General_Inputs!$F$46)+General_Inputs!$F$45+General_Inputs!AE$67)/1000+IR$47),0),0)","v":69.146105807956317},{"$f":"MAX(IF(GT148>=AU$7*Load_Shape!AT107/$C148*AU$31+(AU$32*$F148+AU$33*$H148)/$C148,IF(EV148-CX148>0,IS$54,INDEX(IS$7:IS$45,MATCH(GT148*1000,$HR$7:$HR$45,1))*((General_Inputs!AF$47)*INDEX(General_Inputs!$F$49:$F$60,$A148)*(1+General_Inputs!$F$46)+General_Inputs!$F$45+General_Inputs!AF$67)/1000+IS$47),0),0)","v":69.200062724379535},{"$f":"MAX(IF(GU148>=AV$7*Load_Shape!AU107/$C148*AV$31+(AV$32*$F148+AV$33*$H148)/$C148,IF(EW148-CY148>0,IT$54,INDEX(IT$7:IT$45,MATCH(GU148*1000,$HR$7:$HR$45,1))*((General_Inputs!AG$47)*INDEX(General_Inputs!$F$49:$F$60,$A148)*(1+General_Inputs!$F$46)+General_Inputs!$F$45+General_Inputs!AG$67)/1000+IT$47),0),0)","v":69.254926204350326},{"$f":"MAX(IF(GV148>=AW$7*Load_Shape!AV107/$C148*AW$31+(AW$32*$F148+AW$33*$H148)/$C148,IF(EX148-CZ148>0,IU$54,INDEX(IU$7:IU$45,MATCH(GV148*1000,$HR$7:$HR$45,1))*((General_Inputs!AH$47)*INDEX(General_Inputs!$F$49:$F$60,$A148)*(1+General_Inputs!$F$46)+General_Inputs!$F$45+General_Inputs!AH$67)/1000+IU$47),0),0)","v":69.302766955867355},{"$f":"MAX(IF(GW148>=AX$7*Load_Shape!AW107/$C148*AX$31+(AX$32*$F148+AX$33*$H148)/$C148,IF(EY148-DA148>0,IV$54,INDEX(IV$7:IV$45,MATCH(GW148*1000,$HR$7:$HR$45,1))*((General_Inputs!AI$47)*INDEX(General_Inputs!$F$49:$F$60,$A148)*(1+General_Inputs!$F$46)+General_Inputs!$F$45+General_Inputs!AI$67)/1000+IV$47),0),0)","v":69.346179951156429},{"$f":"MAX(IF(GX148>=AY$7*Load_Shape!AX107/$C148*AY$31+(AY$32*$F148+AY$33*$H148)/$C148,IF(EZ148-DB148>0,IW$54,INDEX(IW$7:IW$45,MATCH(GX148*1000,$HR$7:$HR$45,1))*((General_Inputs!AJ$47)*INDEX(General_Inputs!$F$49:$F$60,$A148)*(1+General_Inputs!$F$46)+General_Inputs!$F$45+General_Inputs!AJ$67)/1000+IW$47),0),0)","v":69.386302294538098},{"$f":"MAX(IF(GY148>=AZ$7*Load_Shape!AY107/$C148*AZ$31+(AZ$32*$F148+AZ$33*$H148)/$C148,IF(FA148-DC148>0,IX$54,INDEX(IX$7:IX$45,MATCH(GY148*1000,$HR$7:$HR$45,1))*((General_Inputs!AK$47)*INDEX(General_Inputs!$F$49:$F$60,$A148)*(1+General_Inputs!$F$46)+General_Inputs!$F$45+General_Inputs!AK$67)/1000+IX$47),0),0)","v":69.423643263973005},{"$f":"MAX(IF(GZ148>=BA$7*Load_Shape!AZ107/$C148*BA$31+(BA$32*$F148+BA$33*$H148)/$C148,IF(FB148-DD148>0,IY$54,INDEX(IY$7:IY$45,MATCH(GZ148*1000,$HR$7:$HR$45,1))*((General_Inputs!AL$47)*INDEX(General_Inputs!$F$49:$F$60,$A148)*(1+General_Inputs!$F$46)+General_Inputs!$F$45+General_Inputs!AL$67)/1000+IY$47),0),0)","v":71.526800745767076},{"$f":"MAX(IF(HA148>=BB$7*Load_Shape!BA107/$C148*BB$31+(BB$32*$F148+BB$33*$H148)/$C148,IF(FC148-DE148>0,IZ$54,INDEX(IZ$7:IZ$45,MATCH(HA148*1000,$HR$7:$HR$45,1))*((General_Inputs!AM$47)*INDEX(General_Inputs!$F$49:$F$60,$A148)*(1+General_Inputs!$F$46)+General_Inputs!$F$45+General_Inputs!AM$67)/1000+IZ$47),0),0)","v":71.558799341122267},{"$f":"MAX(IF(HB148>=BC$7*Load_Shape!BB107/$C148*BC$31+(BC$32*$F148+BC$33*$H148)/$C148,IF(FD148-DF148>0,JA$54,INDEX(JA$7:JA$45,MATCH(HB148*1000,$HR$7:$HR$45,1))*((General_Inputs!AN$47)*INDEX(General_Inputs!$F$49:$F$60,$A148)*(1+General_Inputs!$F$46)+General_Inputs!$F$45+General_Inputs!AN$67)/1000+JA$47),0),0)","v":71.588226077389564},{"$f":"MAX(IF(HC148>=BD$7*Load_Shape!BC107/$C148*BD$31+(BD$32*$F148+BD$33*$H148)/$C148,IF(FE148-DG148>0,JB$54,INDEX(JB$7:JB$45,MATCH(HC148*1000,$HR$7:$HR$45,1))*((General_Inputs!AO$47)*INDEX(General_Inputs!$F$49:$F$60,$A148)*(1+General_Inputs!$F$46)+General_Inputs!$F$45+General_Inputs!AO$67)/1000+JB$47),0),0)","v":71.615247286815219},{"$f":"MAX(IF(HD148>=BE$7*Load_Shape!BD107/$C148*BE$31+(BE$32*$F148+BE$33*$H148)/$C148,IF(FF148-DH148>0,JC$54,INDEX(JC$7:JC$45,MATCH(HD148*1000,$HR$7:$HR$45,1))*((General_Inputs!AP$47)*INDEX(General_Inputs!$F$49:$F$60,$A148)*(1+General_Inputs!$F$46)+General_Inputs!$F$45+General_Inputs!AP$67)/1000+JC$47),0),0)","v":71.639957053717765},{"$f":"MAX(IF(HE148>=BF$7*Load_Shape!BE107/$C148*BF$31+(BF$32*$F148+BF$33*$H148)/$C148,IF(FG148-DI148>0,JD$54,INDEX(JD$7:JD$45,MATCH(HE148*1000,$HR$7:$HR$45,1))*((General_Inputs!AQ$47)*INDEX(General_Inputs!$F$49:$F$60,$A148)*(1+General_Inputs!$F$46)+General_Inputs!$F$45+General_Inputs!AQ$67)/1000+JD$47),0),0)","v":71.662621423594601},{"$f":"MAX(IF(HF148>=BG$7*Load_Shape!BF107/$C148*BG$31+(BG$32*$F148+BG$33*$H148)/$C148,IF(FH148-DJ148>0,JE$54,INDEX(JE$7:JE$45,MATCH(HF148*1000,$HR$7:$HR$45,1))*((General_Inputs!AR$47)*INDEX(General_Inputs!$F$49:$F$60,$A148)*(1+General_Inputs!$F$46)+General_Inputs!$F$45+General_Inputs!AR$67)/1000+JE$47),0),0)","v":71.683413693767619},{"$f":"MAX(IF(HG148>=BH$7*Load_Shape!BG107/$C148*BH$31+(BH$32*$F148+BH$33*$H148)/$C148,IF(FI148-DK148>0,JF$54,INDEX(JF$7:JF$45,MATCH(HG148*1000,$HR$7:$HR$45,1))*((General_Inputs!AS$47)*INDEX(General_Inputs!$F$49:$F$60,$A148)*(1+General_Inputs!$F$46)+General_Inputs!$F$45+General_Inputs!AS$67)/1000+JF$47),0),0)","v":71.935803595557616},{"$f":"MAX(IF(HH148>=BI$7*Load_Shape!BH107/$C148*BI$31+(BI$32*$F148+BI$33*$H148)/$C148,IF(FJ148-DL148>0,JG$54,INDEX(JG$7:JG$45,MATCH(HH148*1000,$HR$7:$HR$45,1))*((General_Inputs!AT$47)*INDEX(General_Inputs!$F$49:$F$60,$A148)*(1+General_Inputs!$F$46)+General_Inputs!$F$45+General_Inputs!AT$67)/1000+JG$47),0),0)","v":71.95332979457406},{"$f":"MAX(IF(HI148>=BJ$7*Load_Shape!BI107/$C148*BJ$31+(BJ$32*$F148+BJ$33*$H148)/$C148,IF(FK148-DM148>0,JH$54,INDEX(JH$7:JH$45,MATCH(HI148*1000,$HR$7:$HR$45,1))*((General_Inputs!AU$47)*INDEX(General_Inputs!$F$49:$F$60,$A148)*(1+General_Inputs!$F$46)+General_Inputs!$F$45+General_Inputs!AU$67)/1000+JH$47),0),0)","v":71.969398846953112},{"$f":"MAX(IF(HJ148>=BK$7*Load_Shape!BJ107/$C148*BK$31+(BK$32*$F148+BK$33*$H148)/$C148,IF(FL148-DN148>0,JI$54,INDEX(JI$7:JI$45,MATCH(HJ148*1000,$HR$7:$HR$45,1))*((General_Inputs!AV$47)*INDEX(General_Inputs!$F$49:$F$60,$A148)*(1+General_Inputs!$F$46)+General_Inputs!$F$45+General_Inputs!AV$67)/1000+JI$47),0),0)","v":71.984130333292796},{"$f":"MAX(IF(HK148>=BL$7*Load_Shape!BK107/$C148*BL$31+(BL$32*$F148+BL$33*$H148)/$C148,IF(FM148-DO148>0,JJ$54,INDEX(JJ$7:JJ$45,MATCH(HK148*1000,$HR$7:$HR$45,1))*((General_Inputs!AW$47)*INDEX(General_Inputs!$F$49:$F$60,$A148)*(1+General_Inputs!$F$46)+General_Inputs!$F$45+General_Inputs!AW$67)/1000+JJ$47),0),0)","v":71.997632888488866},{"$f":"MAX(IF(HL148>=BM$7*Load_Shape!BL107/$C148*BM$31+(BM$32*$F148+BM$33*$H148)/$C148,IF(FN148-DP148>0,JK$54,INDEX(JK$7:JK$45,MATCH(HL148*1000,$HR$7:$HR$45,1))*((General_Inputs!AX$47)*INDEX(General_Inputs!$F$49:$F$60,$A148)*(1+General_Inputs!$F$46)+General_Inputs!$F$45+General_Inputs!AX$67)/1000+JK$47),0),0)","v":72.01000856316243},{"$f":"MAX(IF(HM148>=BN$7*Load_Shape!BM107/$C148*BN$31+(BN$32*$F148+BN$33*$H148)/$C148,IF(FO148-DQ148>0,JL$54,INDEX(JL$7:JL$45,MATCH(HM148*1000,$HR$7:$HR$45,1))*((General_Inputs!AY$47)*INDEX(General_Inputs!$F$49:$F$60,$A148)*(1+General_Inputs!$F$46)+General_Inputs!$F$45+General_Inputs!AY$67)/1000+JL$47),0),0)","v":72.021352562827829},{"$f":"MAX(IF(HN148>=BO$7*Load_Shape!BN107/$C148*BO$31+(BO$32*$F148+BO$33*$H148)/$C148,IF(FP148-DR148>0,JM$54,INDEX(JM$7:JM$45,MATCH(HN148*1000,$HR$7:$HR$45,1))*((General_Inputs!AZ$47)*INDEX(General_Inputs!$F$49:$F$60,$A148)*(1+General_Inputs!$F$46)+General_Inputs!$F$45+General_Inputs!AZ$67)/1000+JM$47),0),0)","v":72.031750232209362},{"$f":"MAX(IF(HO148>=BP$7*Load_Shape!BO107/$C148*BP$31+(BP$32*$F148+BP$33*$H148)/$C148,IF(FQ148-DS148>0,JN$54,INDEX(JN$7:JN$45,MATCH(HO148*1000,$HR$7:$HR$45,1))*((General_Inputs!BA$47)*INDEX(General_Inputs!$F$49:$F$60,$A148)*(1+General_Inputs!$F$46)+General_Inputs!$F$45+General_Inputs!BA$67)/1000+JN$47),0),0)","v":72.041280029180498},{"$f":"MAX(IF(HP148>=BQ$7*Load_Shape!BP107/$C148*BQ$31+(BQ$32*$F148+BQ$33*$H148)/$C148,IF(FR148-DT148>0,JO$54,INDEX(JO$7:JO$45,MATCH(HP148*1000,$HR$7:$HR$45,1))*((General_Inputs!BB$47)*INDEX(General_Inputs!$F$49:$F$60,$A148)*(1+General_Inputs!$F$46)+General_Inputs!$F$45+General_Inputs!BB$67)/1000+JO$47),0),0)","v":72.050014343080036},null,null,{"$f":"INDEX(JR$7:JR$45,MATCH(MAX(U$7*Load_Shape!T107/$C148*U$31,FT148)*1000,$JQ$7:$JQ$45,1))*((General_Inputs!F$47)*INDEX(General_Inputs!$F$49:$F$60,$A148)*(1+General_Inputs!$F$46)+General_Inputs!$F$45+General_Inputs!F$67)/1000+JR$47","v":40.116161128761426},{"$f":"INDEX(JS$7:JS$45,MATCH(MAX(V$7*Load_Shape!U107/$C148*V$31,FU148)*1000,$JQ$7:$JQ$45,1))*((General_Inputs!G$47)*INDEX(General_Inputs!$F$49:$F$60,$A148)*(1+General_Inputs!$F$46)+General_Inputs!$F$45+General_Inputs!G$67)/1000+JS$47","v":37.918780847331099},{"$f":"INDEX(JT$7:JT$45,MATCH(MAX(W$7*Load_Shape!V107/$C148*W$31,FV148)*1000,$JQ$7:$JQ$45,1))*((General_Inputs!H$47)*INDEX(General_Inputs!$F$49:$F$60,$A148)*(1+General_Inputs!$F$46)+General_Inputs!$F$45+General_Inputs!H$67)/1000+JT$47","v":40.398900205575067},{"$f":"INDEX(JU$7:JU$45,MATCH(MAX(X$7*Load_Shape!W107/$C148*X$31,FW148)*1000,$JQ$7:$JQ$45,1))*((General_Inputs!I$47)*INDEX(General_Inputs!$F$49:$F$60,$A148)*(1+General_Inputs!$F$46)+General_Inputs!$F$45+General_Inputs!I$67)/1000+JU$47","v":41.180954149509368},{"$f":"INDEX(JV$7:JV$45,MATCH(MAX(Y$7*Load_Shape!X107/$C148*Y$31,FX148)*1000,$JQ$7:$JQ$45,1))*((General_Inputs!J$47)*INDEX(General_Inputs!$F$49:$F$60,$A148)*(1+General_Inputs!$F$46)+General_Inputs!$F$45+General_Inputs!J$67)/1000+JV$47","v":42.023688828211},{"$f":"INDEX(JW$7:JW$45,MATCH(MAX(Z$7*Load_Shape!Y107/$C148*Z$31,FY148)*1000,$JQ$7:$JQ$45,1))*((General_Inputs!K$47)*INDEX(General_Inputs!$F$49:$F$60,$A148)*(1+General_Inputs!$F$46)+General_Inputs!$F$45+General_Inputs!K$67)/1000+JW$47","v":42.990880420403435},{"$f":"INDEX(JX$7:JX$45,MATCH(MAX(AA$7*Load_Shape!Z107/$C148*AA$31,FZ148)*1000,$JQ$7:$JQ$45,1))*((General_Inputs!L$47)*INDEX(General_Inputs!$F$49:$F$60,$A148)*(1+General_Inputs!$F$46)+General_Inputs!$F$45+General_Inputs!L$67)/1000+JX$47","v":44.03973014930439},{"$f":"INDEX(JY$7:JY$45,MATCH(MAX(AB$7*Load_Shape!AA107/$C148*AB$31,GA148)*1000,$JQ$7:$JQ$45,1))*((General_Inputs!M$47)*INDEX(General_Inputs!$F$49:$F$60,$A148)*(1+General_Inputs!$F$46)+General_Inputs!$F$45+General_Inputs!M$67)/1000+JY$47","v":45.280105328480992},{"$f":"INDEX(JZ$7:JZ$45,MATCH(MAX(AC$7*Load_Shape!AB107/$C148*AC$31,GB148)*1000,$JQ$7:$JQ$45,1))*((General_Inputs!N$47)*INDEX(General_Inputs!$F$49:$F$60,$A148)*(1+General_Inputs!$F$46)+General_Inputs!$F$45+General_Inputs!N$67)/1000+JZ$47","v":49.595671478538762},{"$f":"INDEX(KA$7:KA$45,MATCH(MAX(AD$7*Load_Shape!AC107/$C148*AD$31,GC148)*1000,$JQ$7:$JQ$45,1))*((General_Inputs!O$47)*INDEX(General_Inputs!$F$49:$F$60,$A148)*(1+General_Inputs!$F$46)+General_Inputs!$F$45+General_Inputs!O$67)/1000+KA$47","v":51.181118447675239},{"$f":"INDEX(KB$7:KB$45,MATCH(MAX(AE$7*Load_Shape!AD107/$C148*AE$31,GD148)*1000,$JQ$7:$JQ$45,1))*((General_Inputs!P$47)*INDEX(General_Inputs!$F$49:$F$60,$A148)*(1+General_Inputs!$F$46)+General_Inputs!$F$45+General_Inputs!P$67)/1000+KB$47","v":52.826774629108478},{"$f":"INDEX(KC$7:KC$45,MATCH(MAX(AF$7*Load_Shape!AE107/$C148*AF$31,GE148)*1000,$JQ$7:$JQ$45,1))*((General_Inputs!Q$47)*INDEX(General_Inputs!$F$49:$F$60,$A148)*(1+General_Inputs!$F$46)+General_Inputs!$F$45+General_Inputs!Q$67)/1000+KC$47","v":54.577756935214076},{"$f":"INDEX(KD$7:KD$45,MATCH(MAX(AG$7*Load_Shape!AF107/$C148*AG$31,GF148)*1000,$JQ$7:$JQ$45,1))*((General_Inputs!R$47)*INDEX(General_Inputs!$F$49:$F$60,$A148)*(1+General_Inputs!$F$46)+General_Inputs!$F$45+General_Inputs!R$67)/1000+KD$47","v":56.387738385861681},{"$f":"INDEX(KE$7:KE$45,MATCH(MAX(AH$7*Load_Shape!AG107/$C148*AH$31,GG148)*1000,$JQ$7:$JQ$45,1))*((General_Inputs!S$47)*INDEX(General_Inputs!$F$49:$F$60,$A148)*(1+General_Inputs!$F$46)+General_Inputs!$F$45+General_Inputs!S$67)/1000+KE$47","v":60.850451669874822},{"$f":"INDEX(KF$7:KF$45,MATCH(MAX(AI$7*Load_Shape!AH107/$C148*AI$31,GH148)*1000,$JQ$7:$JQ$45,1))*((General_Inputs!T$47)*INDEX(General_Inputs!$F$49:$F$60,$A148)*(1+General_Inputs!$F$46)+General_Inputs!$F$45+General_Inputs!T$67)/1000+KF$47","v":62.145687301733005},{"$f":"INDEX(KG$7:KG$45,MATCH(MAX(AJ$7*Load_Shape!AI107/$C148*AJ$31,GI148)*1000,$JQ$7:$JQ$45,1))*((General_Inputs!U$47)*INDEX(General_Inputs!$F$49:$F$60,$A148)*(1+General_Inputs!$F$46)+General_Inputs!$F$45+General_Inputs!U$67)/1000+KG$47","v":63.615917846240272},{"$f":"INDEX(KH$7:KH$45,MATCH(MAX(AK$7*Load_Shape!AJ107/$C148*AK$31,GJ148)*1000,$JQ$7:$JQ$45,1))*((General_Inputs!V$47)*INDEX(General_Inputs!$F$49:$F$60,$A148)*(1+General_Inputs!$F$46)+General_Inputs!$F$45+General_Inputs!V$67)/1000+KH$47","v":64.825607297993145},{"$f":"INDEX(KI$7:KI$45,MATCH(MAX(AL$7*Load_Shape!AK107/$C148*AL$31,GK148)*1000,$JQ$7:$JQ$45,1))*((General_Inputs!W$47)*INDEX(General_Inputs!$F$49:$F$60,$A148)*(1+General_Inputs!$F$46)+General_Inputs!$F$45+General_Inputs!W$67)/1000+KI$47","v":66.221873873533212},{"$f":"INDEX(KJ$7:KJ$45,MATCH(MAX(AM$7*Load_Shape!AL107/$C148*AM$31,GL148)*1000,$JQ$7:$JQ$45,1))*((General_Inputs!X$47)*INDEX(General_Inputs!$F$49:$F$60,$A148)*(1+General_Inputs!$F$46)+General_Inputs!$F$45+General_Inputs!X$67)/1000+KJ$47","v":67.288257459842271},null,null,{"$f":"INDEX($U$7:$BQ$21,MATCH(KM$57,$T$7:$T$21,0),MATCH($LK$55,$U$6:$BQ$6,0))*INDEX(Load_Shape!$T107:$BP107,MATCH($LK$55,Load_Shape!$T$16:$BP$16,0))/$C148","v":28.648735544410449},0,28.648735544410449,0.63838584000000009,2.5169580000000003,2.3487355760709971,-1.0482970397178002E-2,0,3.2895292025930147E-5,1.3892585822981691E-3,0.92686421932185248,1.3567514956379811,3.056591317168039,0.38845053607830243,4.7008976731920298E-3,0.14526344272653555,6.8175591327805591,0,10.457535903475843,0,0,28.648735544410449,28.648735544410449,8.2182966681540464,0,null,null,0,8.7855814651864275E-2,0.36502608945043563,0.45288190410229989,null,null,{"$f":"MAX(IF(FT148>=U$7*Load_Shape!T107/$C148*U$31+(U$32*$F148+U$33*$H148)/$C148,IF(DV148-BX148>0,0,INDEX(HS$7:HS$45,MATCH(FT148*1000,$HR$7:$HR$45,1))),0),0)","v":7000},{"$f":"MAX(IF(FU148>=V$7*Load_Shape!U107/$C148*V$31+(V$32*$F148+V$33*$H148)/$C148,IF(DW148-BY148>0,0,INDEX(HT$7:HT$45,MATCH(FU148*1000,$HR$7:$HR$45,1))),0),0)","v":7000.0000000000073},{"$f":"MAX(IF(FV148>=W$7*Load_Shape!V107/$C148*W$31+(W$32*$F148+W$33*$H148)/$C148,IF(DX148-BZ148>0,0,INDEX(HU$7:HU$45,MATCH(FV148*1000,$HR$7:$HR$45,1))),0),0)","v":7049.7275000000081},{"$f":"MAX(IF(FW148>=X$7*Load_Shape!W107/$C148*X$31+(X$32*$F148+X$33*$H148)/$C148,IF(DY148-CA148>0,0,INDEX(HV$7:HV$45,MATCH(FW148*1000,$HR$7:$HR$45,1))),0),0)","v":7049.7275000000081},{"$f":"MAX(IF(FX148>=Y$7*Load_Shape!X107/$C148*Y$31+(Y$32*$F148+Y$33*$H148)/$C148,IF(DZ148-CB148>0,0,INDEX(HW$7:HW$45,MATCH(FX148*1000,$HR$7:$HR$45,1))),0),0)","v":7000},{"$f":"MAX(IF(FY148>=Z$7*Load_Shape!Y107/$C148*Z$31+(Z$32*$F148+Z$33*$H148)/$C148,IF(EA148-CC148>0,0,INDEX(HX$7:HX$45,MATCH(FY148*1000,$HR$7:$HR$45,1))),0),0)","v":7000},{"$f":"MAX(IF(FZ148>=AA$7*Load_Shape!Z107/$C148*AA$31+(AA$32*$F148+AA$33*$H148)/$C148,IF(EB148-CD148>0,0,INDEX(HY$7:HY$45,MATCH(FZ148*1000,$HR$7:$HR$45,1))),0),0)","v":7000.0000000000073},{"$f":"MAX(IF(GA148>=AB$7*Load_Shape!AA107/$C148*AB$31+(AB$32*$F148+AB$33*$H148)/$C148,IF(EC148-CE148>0,0,INDEX(HZ$7:HZ$45,MATCH(GA148*1000,$HR$7:$HR$45,1))),0),0)","v":7000.0000000000073},{"$f":"MAX(IF(GB148>=AC$7*Load_Shape!AB107/$C148*AC$31+(AC$32*$F148+AC$33*$H148)/$C148,IF(ED148-CF148>0,0,INDEX(IA$7:IA$45,MATCH(GB148*1000,$HR$7:$HR$45,1))),0),0)","v":7000.0000000000073},{"$f":"MAX(IF(GC148>=AD$7*Load_Shape!AC107/$C148*AD$31+(AD$32*$F148+AD$33*$H148)/$C148,IF(EE148-CG148>0,0,INDEX(IB$7:IB$45,MATCH(GC148*1000,$HR$7:$HR$45,1))),0),0)","v":7000.0000000000073},{"$f":"MAX(IF(GD148>=AE$7*Load_Shape!AD107/$C148*AE$31+(AE$32*$F148+AE$33*$H148)/$C148,IF(EF148-CH148>0,0,INDEX(IC$7:IC$45,MATCH(GD148*1000,$HR$7:$HR$45,1))),0),0)","v":7000.0000000000073},{"$f":"MAX(IF(GE148>=AF$7*Load_Shape!AE107/$C148*AF$31+(AF$32*$F148+AF$33*$H148)/$C148,IF(EG148-CI148>0,0,INDEX(ID$7:ID$45,MATCH(GE148*1000,$HR$7:$HR$45,1))),0),0)","v":7000.0000000000073},{"$f":"MAX(IF(GF148>=AG$7*Load_Shape!AF107/$C148*AG$31+(AG$32*$F148+AG$33*$H148)/$C148,IF(EH148-CJ148>0,0,INDEX(IE$7:IE$45,MATCH(GF148*1000,$HR$7:$HR$45,1))),0),0)","v":7000.0000000000073},{"$f":"MAX(IF(GG148>=AH$7*Load_Shape!AG107/$C148*AH$31+(AH$32*$F148+AH$33*$H148)/$C148,IF(EI148-CK148>0,0,INDEX(IF$7:IF$45,MATCH(GG148*1000,$HR$7:$HR$45,1))),0),0)","v":7000},{"$f":"MAX(IF(GH148>=AI$7*Load_Shape!AH107/$C148*AI$31+(AI$32*$F148+AI$33*$H148)/$C148,IF(EJ148-CL148>0,0,INDEX(IG$7:IG$45,MATCH(GH148*1000,$HR$7:$HR$45,1))),0),0)","v":7000},{"$f":"MAX(IF(GI148>=AJ$7*Load_Shape!AI107/$C148*AJ$31+(AJ$32*$F148+AJ$33*$H148)/$C148,IF(EK148-CM148>0,0,INDEX(IH$7:IH$45,MATCH(GI148*1000,$HR$7:$HR$45,1))),0),0)","v":7000},{"$f":"MAX(IF(GJ148>=AK$7*Load_Shape!AJ107/$C148*AK$31+(AK$32*$F148+AK$33*$H148)/$C148,IF(EL148-CN148>0,0,INDEX(II$7:II$45,MATCH(GJ148*1000,$HR$7:$HR$45,1))),0),0)","v":7000},{"$f":"MAX(IF(GK148>=AL$7*Load_Shape!AK107/$C148*AL$31+(AL$32*$F148+AL$33*$H148)/$C148,IF(EM148-CO148>0,0,INDEX(IJ$7:IJ$45,MATCH(GK148*1000,$HR$7:$HR$45,1))),0),0)","v":7000},{"$f":"MAX(IF(GL148>=AM$7*Load_Shape!AL107/$C148*AM$31+(AM$32*$F148+AM$33*$H148)/$C148,IF(EN148-CP148>0,0,INDEX(IK$7:IK$45,MATCH(GL148*1000,$HR$7:$HR$45,1))),0),0)","v":7000},{"$f":"MAX(IF(GM148>=AN$7*Load_Shape!AM107/$C148*AN$31+(AN$32*$F148+AN$33*$H148)/$C148,IF(EO148-CQ148>0,0,INDEX(IL$7:IL$45,MATCH(GM148*1000,$HR$7:$HR$45,1))),0),0)","v":7000},{"$f":"MAX(IF(GN148>=AO$7*Load_Shape!AN107/$C148*AO$31+(AO$32*$F148+AO$33*$H148)/$C148,IF(EP148-CR148>0,0,INDEX(IM$7:IM$45,MATCH(GN148*1000,$HR$7:$HR$45,1))),0),0)","v":7000},{"$f":"MAX(IF(GO148>=AP$7*Load_Shape!AO107/$C148*AP$31+(AP$32*$F148+AP$33*$H148)/$C148,IF(EQ148-CS148>0,0,INDEX(IN$7:IN$45,MATCH(GO148*1000,$HR$7:$HR$45,1))),0),0)","v":7000},{"$f":"MAX(IF(GP148>=AQ$7*Load_Shape!AP107/$C148*AQ$31+(AQ$32*$F148+AQ$33*$H148)/$C148,IF(ER148-CT148>0,0,INDEX(IO$7:IO$45,MATCH(GP148*1000,$HR$7:$HR$45,1))),0),0)","v":7000},{"$f":"MAX(IF(GQ148>=AR$7*Load_Shape!AQ107/$C148*AR$31+(AR$32*$F148+AR$33*$H148)/$C148,IF(ES148-CU148>0,0,INDEX(IP$7:IP$45,MATCH(GQ148*1000,$HR$7:$HR$45,1))),0),0)","v":7000},{"$f":"MAX(IF(GR148>=AS$7*Load_Shape!AR107/$C148*AS$31+(AS$32*$F148+AS$33*$H148)/$C148,IF(ET148-CV148>0,0,INDEX(IQ$7:IQ$45,MATCH(GR148*1000,$HR$7:$HR$45,1))),0),0)","v":7000},{"$f":"MAX(IF(GS148>=AT$7*Load_Shape!AS107/$C148*AT$31+(AT$32*$F148+AT$33*$H148)/$C148,IF(EU148-CW148>0,0,INDEX(IR$7:IR$45,MATCH(GS148*1000,$HR$7:$HR$45,1))),0),0)","v":7000},{"$f":"MAX(IF(GT148>=AU$7*Load_Shape!AT107/$C148*AU$31+(AU$32*$F148+AU$33*$H148)/$C148,IF(EV148-CX148>0,0,INDEX(IS$7:IS$45,MATCH(GT148*1000,$HR$7:$HR$45,1))),0),0)","v":7000},{"$f":"MAX(IF(GU148>=AV$7*Load_Shape!AU107/$C148*AV$31+(AV$32*$F148+AV$33*$H148)/$C148,IF(EW148-CY148>0,0,INDEX(IT$7:IT$45,MATCH(GU148*1000,$HR$7:$HR$45,1))),0),0)","v":7000},{"$f":"MAX(IF(GV148>=AW$7*Load_Shape!AV107/$C148*AW$31+(AW$32*$F148+AW$33*$H148)/$C148,IF(EX148-CZ148>0,0,INDEX(IU$7:IU$45,MATCH(GV148*1000,$HR$7:$HR$45,1))),0),0)","v":7000},{"$f":"MAX(IF(GW148>=AX$7*Load_Shape!AW107/$C148*AX$31+(AX$32*$F148+AX$33*$H148)/$C148,IF(EY148-DA148>0,0,INDEX(IV$7:IV$45,MATCH(GW148*1000,$HR$7:$HR$45,1))),0),0)","v":7000},{"$f":"MAX(IF(GX148>=AY$7*Load_Shape!AX107/$C148*AY$31+(AY$32*$F148+AY$33*$H148)/$C148,IF(EZ148-DB148>0,0,INDEX(IW$7:IW$45,MATCH(GX148*1000,$HR$7:$HR$45,1))),0),0)","v":7000},{"$f":"MAX(IF(GY148>=AZ$7*Load_Shape!AY107/$C148*AZ$31+(AZ$32*$F148+AZ$33*$H148)/$C148,IF(FA148-DC148>0,0,INDEX(IX$7:IX$45,MATCH(GY148*1000,$HR$7:$HR$45,1))),0),0)","v":7000},{"$f":"MAX(IF(GZ148>=BA$7*Load_Shape!AZ107/$C148*BA$31+(BA$32*$F148+BA$33*$H148)/$C148,IF(FB148-DD148>0,0,INDEX(IY$7:IY$45,MATCH(GZ148*1000,$HR$7:$HR$45,1))),0),0)","v":7224.7275000000081},{"$f":"MAX(IF(HA148>=BB$7*Load_Shape!BA107/$C148*BB$31+(BB$32*$F148+BB$33*$H148)/$C148,IF(FC148-DE148>0,0,INDEX(IZ$7:IZ$45,MATCH(HA148*1000,$HR$7:$HR$45,1))),0),0)","v":7224.7275000000081},{"$f":"MAX(IF(HB148>=BC$7*Load_Shape!BB107/$C148*BC$31+(BC$32*$F148+BC$33*$H148)/$C148,IF(FD148-DF148>0,0,INDEX(JA$7:JA$45,MATCH(HB148*1000,$HR$7:$HR$45,1))),0),0)","v":7224.7275000000081},{"$f":"MAX(IF(HC148>=BD$7*Load_Shape!BC107/$C148*BD$31+(BD$32*$F148+BD$33*$H148)/$C148,IF(FE148-DG148>0,0,INDEX(JB$7:JB$45,MATCH(HC148*1000,$HR$7:$HR$45,1))),0),0)","v":7224.7275000000081},{"$f":"MAX(IF(HD148>=BE$7*Load_Shape!BD107/$C148*BE$31+(BE$32*$F148+BE$33*$H148)/$C148,IF(FF148-DH148>0,0,INDEX(JC$7:JC$45,MATCH(HD148*1000,$HR$7:$HR$45,1))),0),0)","v":7224.7275000000081},{"$f":"MAX(IF(HE148>=BF$7*Load_Shape!BE107/$C148*BF$31+(BF$32*$F148+BF$33*$H148)/$C148,IF(FG148-DI148>0,0,INDEX(JD$7:JD$45,MATCH(HE148*1000,$HR$7:$HR$45,1))),0),0)","v":7224.7275000000081},{"$f":"MAX(IF(HF148>=BG$7*Load_Shape!BF107/$C148*BG$31+(BG$32*$F148+BG$33*$H148)/$C148,IF(FH148-DJ148>0,0,INDEX(JE$7:JE$45,MATCH(HF148*1000,$HR$7:$HR$45,1))),0),0)","v":7224.7275000000081},{"$f":"MAX(IF(HG148>=BH$7*Load_Shape!BG107/$C148*BH$31+(BH$32*$F148+BH$33*$H148)/$C148,IF(FI148-DK148>0,0,INDEX(JF$7:JF$45,MATCH(HG148*1000,$HR$7:$HR$45,1))),0),0)","v":7250},{"$f":"MAX(IF(HH148>=BI$7*Load_Shape!BH107/$C148*BI$31+(BI$32*$F148+BI$33*$H148)/$C148,IF(FJ148-DL148>0,0,INDEX(JG$7:JG$45,MATCH(HH148*1000,$HR$7:$HR$45,1))),0),0)","v":7250},{"$f":"MAX(IF(HI148>=BJ$7*Load_Shape!BI107/$C148*BJ$31+(BJ$32*$F148+BJ$33*$H148)/$C148,IF(FK148-DM148>0,0,INDEX(JH$7:JH$45,MATCH(HI148*1000,$HR$7:$HR$45,1))),0),0)","v":7250},{"$f":"MAX(IF(HJ148>=BK$7*Load_Shape!BJ107/$C148*BK$31+(BK$32*$F148+BK$33*$H148)/$C148,IF(FL148-DN148>0,0,INDEX(JI$7:JI$45,MATCH(HJ148*1000,$HR$7:$HR$45,1))),0),0)","v":7250},{"$f":"MAX(IF(HK148>=BL$7*Load_Shape!BK107/$C148*BL$31+(BL$32*$F148+BL$33*$H148)/$C148,IF(FM148-DO148>0,0,INDEX(JJ$7:JJ$45,MATCH(HK148*1000,$HR$7:$HR$45,1))),0),0)","v":7250},{"$f":"MAX(IF(HL148>=BM$7*Load_Shape!BL107/$C148*BM$31+(BM$32*$F148+BM$33*$H148)/$C148,IF(FN148-DP148>0,0,INDEX(JK$7:JK$45,MATCH(HL148*1000,$HR$7:$HR$45,1))),0),0)","v":7250},{"$f":"MAX(IF(HM148>=BN$7*Load_Shape!BM107/$C148*BN$31+(BN$32*$F148+BN$33*$H148)/$C148,IF(FO148-DQ148>0,0,INDEX(JL$7:JL$45,MATCH(HM148*1000,$HR$7:$HR$45,1))),0),0)","v":7250},{"$f":"MAX(IF(HN148>=BO$7*Load_Shape!BN107/$C148*BO$31+(BO$32*$F148+BO$33*$H148)/$C148,IF(FP148-DR148>0,0,INDEX(JM$7:JM$45,MATCH(HN148*1000,$HR$7:$HR$45,1))),0),0)","v":7250},{"$f":"MAX(IF(HO148>=BP$7*Load_Shape!BO107/$C148*BP$31+(BP$32*$F148+BP$33*$H148)/$C148,IF(FQ148-DS148>0,0,INDEX(JN$7:JN$45,MATCH(HO148*1000,$HR$7:$HR$45,1))),0),0)","v":7250},{"$f":"MAX(IF(HP148>=BQ$7*Load_Shape!BP107/$C148*BQ$31+(BQ$32*$F148+BQ$33*$H148)/$C148,IF(FR148-DT148>0,0,INDEX(JO$7:JO$45,MATCH(HP148*1000,$HR$7:$HR$45,1))),0),0)","v":7250},null,null,7000,7000.0000000000073,7049.7275000000081,7049.7275000000081,7000,7000,7000,7000,7000,7000,7000,7000,7000,7224.7275000000081,7224.7275000000081,7000,7000,7000,7000,7000,7000,7000,7000,7000,7000,7224.7275000000081,7224.7275000000081,7224.7275000000081,7224.7275000000081,7224.7275000000081,7224.7275000000081,7224.7275000000081,7250,7250,7250,7250,7250,7250,7250,7250,7250,7250,7250,7250,7250,7250,7250,7271.4024999999965,7271.4024999999965]
[5,4,31,null,2.776662332173674E-3,3.5388127853881279E-3,3.5388127853881279E-3,3.5388127853881279E-3,3.5388127853881279E-3,-1.184113426577549E-4,-7.376429199961426E-5,0,-1.5441147004774324E-6,-1.3161124659030839E-6,3.6653431462885968E-3,4.0531968877637759E-3,3.8192957048013084E-3,3.4249342240789378E-3,4.2371701358610023E-3,null,{"$f":"U$7*Load_Shape!T116/$C157+SUMPRODUCT(U$8:U$21,TRANSPOSE($F157:$S157))/$C157","v":10.452391762225583},{"$f":"V$7*Load_Shape!U116/$C157+SUMPRODUCT(V$8:V$21,TRANSPOSE($F157:$S157))/$C157","v":9.54794302855273},{"$f":"W$7*Load_Shape!V116/$C157+SUMPRODUCT(W$8:W$21,TRANSPOSE($F157:$S157))/$C157","v":11.695449273594367},{"$f":"X$7*Load_Shape!W116/$C157+SUMPRODUCT(X$8:X$21,TRANSPOSE($F157:$S157))/$C157","v":11.936133401336871},{"$f":"Y$7*Load_Shape!X116/$C157+SUMPRODUCT(Y$8:Y$21,TRANSPOSE($F157:$S157))/$C157","v":11.671257877270637},{"$f":"Z$7*Load_Shape!Y116/$C157+SUMPRODUCT(Z$8:Z$21,TRANSPOSE($F157:$S157))/$C157","v":11.269845265579425},{"$f":"AA$7*Load_Shape!Z116/$C157+SUMPRODUCT(AA$8:AA$21,TRANSPOSE($F157:$S157))/$C157","v":10.956229346872519},{"$f":"AB$7*Load_Shape!AA116/$C157+SUMPRODUCT(AB$8:AB$21,TRANSPOSE($F157:$S157))/$C157","v":10.881133046944397},{"$f":"AC$7*Load_Shape!AB116/$C157+SUMPRODUCT(AC$8:AC$21,TRANSPOSE($F157:$S157))/$C157","v":10.701104480533672},{"$f":"AD$7*Load_Shape!AC116/$C157+SUMPRODUCT(AD$8:AD$21,TRANSPOSE($F157:$S157))/$C157","v":10.735500434157666},{"$f":"AE$7*Load_Shape!AD116/$C157+SUMPRODUCT(AE$8:AE$21,TRANSPOSE($F157:$S157))/$C157","v":10.719086300625507},{"$f":"AF$7*Load_Shape!AE116/$C157+SUMPRODUCT(AF$8:AF$21,TRANSPOSE($F157:$S157))/$C157","v":10.788196899928632},{"$f":"AG$7*Load_Shape!AF116/$C157+SUMPRODUCT(AG$8:AG$21,TRANSPOSE($F157:$S157))/$C157","v":10.833890048528612},{"$f":"AH$7*Load_Shape!AG116/$C157+SUMPRODUCT(AH$8:AH$21,TRANSPOSE($F157:$S157))/$C157","v":12.919754028626571},{"$f":"AI$7*Load_Shape!AH116/$C157+SUMPRODUCT(AI$8:AI$21,TRANSPOSE($F157:$S157))/$C157","v":13.003166086672552},{"$f":"AJ$7*Load_Shape!AI116/$C157+SUMPRODUCT(AJ$8:AJ$21,TRANSPOSE($F157:$S157))/$C157","v":13.055709861437661},{"$f":"AK$7*Load_Shape!AJ116/$C157+SUMPRODUCT(AK$8:AK$21,TRANSPOSE($F157:$S157))/$C157","v":12.451474953226784},{"$f":"AL$7*Load_Shape!AK116/$C157+SUMPRODUCT(AL$8:AL$21,TRANSPOSE($F157:$S157))/$C157","v":12.288774882657597},{"$f":"AM$7*Load_Shape!AL116/$C157+SUMPRODUCT(AM$8:AM$21,TRANSPOSE($F157:$S157))/$C157","v":12.246466155503439},{"$f":"AN$7*Load_Shape!AM116/$C157+SUMPRODUCT(AN$8:AN$21,TRANSPOSE($F157:$S157))/$C157","v":12.185897790228257},{"$f":"AO$7*Load_Shape!AN116/$C157+SUMPRODUCT(AO$8:AO$21,TRANSPOSE($F157:$S157))/$C157","v":12.281301779345183},{"$f":"AP$7*Load_Shape!AO116/$C157+SUMPRODUCT(AP$8:AP$21,TRANSPOSE($F157:$S157))/$C157","v":12.377195086851913},{"$f":"AQ$7*Load_Shape!AP116/$C157+SUMPRODUCT(AQ$8:AQ$21,TRANSPOSE($F157:$S157))/$C157","v":12.473587033205638},{"$f":"AR$7*Load_Shape!AQ116/$C157+SUMPRODUCT(AR$8:AR$21,TRANSPOSE($F157:$S157))/$C157","v":12.570480079616328},{"$f":"AS$7*Load_Shape!AR116/$C157+SUMPRODUCT(AS$8:AS$21,TRANSPOSE($F157:$S157))/$C157","v":12.667875170883526},{"$f":"AT$7*Load_Shape!AS116/$C157+SUMPRODUCT(AT$8:AT$21,TRANSPOSE($F157:$S157))/$C157","v":12.765764104342372},{"$f":"AU$7*Load_Shape!AT116/$C157+SUMPRODUCT(AU$8:AU$21,TRANSPOSE($F157:$S157))/$C157","v":12.864140510283352},{"$f":"AV$7*Load_Shape!AU116/$C157+SUMPRODUCT(AV$8:AV$21,TRANSPOSE($F157:$S157))/$C157","v":12.963042206601154},{"$f":"AW$7*Load_Shape!AV116/$C157+SUMPRODUCT(AW$8:AW$21,TRANSPOSE($F157:$S157))/$C157","v":13.062471261652817},{"$f":"AX$7*Load_Shape!AW116/$C157+SUMPRODUCT(AX$8:AX$21,TRANSPOSE($F157:$S157))/$C157","v":13.162379050374943},{"$f":"AY$7*Load_Shape!AX116/$C157+SUMPRODUCT(AY$8:AY$21,TRANSPOSE($F157:$S157))/$C157","v":13.262795667298869},{"$f":"AZ$7*Load_Shape!AY116/$C157+SUMPRODUCT(AZ$8:AZ$21,TRANSPOSE($F157:$S157))/$C157","v":13.363768427981745},{"$f":"BA$7*Load_Shape!AZ116/$C157+SUMPRODUCT(BA$8:BA$21,TRANSPOSE($F157:$S157))/$C157","v":13.465235576390915},{"$f":"BB$7*Load_Shape!BA116/$C157+SUMPRODUCT(BB$8:BB$21,TRANSPOSE($F157:$S157))/$C157","v":13.567216511858058},{"$f":"BC$7*Load_Shape!BB116/$C157+SUMPRODUCT(BC$8:BC$21,TRANSPOSE($F157:$S157))/$C157","v":13.669746247040017},{"$f":"BD$7*Load_Shape!BC116/$C157+SUMPRODUCT(BD$8:BD$21,TRANSPOSE($F157:$S157))/$C157","v":13.772800118456651},{"$f":"BE$7*Load_Shape!BD116/$C157+SUMPRODUCT(BE$8:BE$21,TRANSPOSE($F157:$S157))/$C157","v":13.876359951047805},{"$f":"BF$7*Load_Shape!BE116/$C157+SUMPRODUCT(BF$8:BF$21,TRANSPOSE($F157:$S157))/$C157","v":13.980454935910959},{"$f":"BG$7*Load_Shape!BF116/$C157+SUMPRODUCT(BG$8:BG$21,TRANSPOSE($F157:$S157))/$C157","v":14.085088685330371},{"$f":"BH$7*Load_Shape!BG116/$C157+SUMPRODUCT(BH$8:BH$21,TRANSPOSE($F157:$S157))/$C157","v":14.190264585122694},{"$f":"BI$7*Load_Shape!BH116/$C157+SUMPRODUCT(BI$8:BI$21,TRANSPOSE($F157:$S157))/$C157","v":14.296012534566628},{"$f":"BJ$7*Load_Shape!BI116/$C157+SUMPRODUCT(BJ$8:BJ$21,TRANSPOSE($F157:$S157))/$C157","v":14.40228758016128},{"$f":"BK$7*Load_Shape!BJ116/$C157+SUMPRODUCT(BK$8:BK$21,TRANSPOSE($F157:$S157))/$C157","v":14.509128742566029},{"$f":"BL$7*Load_Shape!BK116/$C157+SUMPRODUCT(BL$8:BL$21,TRANSPOSE($F157:$S157))/$C157","v":14.61652454271572},{"$f":"BM$7*Load_Shape!BL116/$C157+SUMPRODUCT(BM$8:BM$21,TRANSPOSE($F157:$S157))/$C157","v":14.72445300963574},{"$f":"BN$7*Load_Shape!BM116/$C157+SUMPRODUCT(BN$8:BN$21,TRANSPOSE($F157:$S157))/$C157","v":14.832940891905881},{"$f":"BO$7*Load_Shape!BN116/$C157+SUMPRODUCT(BO$8:BO$21,TRANSPOSE($F157:$S157))/$C157","v":14.941992291252381},{"$f":"BP$7*Load_Shape!BO116/$C157+SUMPRODUCT(BP$8:BP$21,TRANSPOSE($F157:$S157))/$C157","v":15.051610455715705},{"$f":"BQ$7*Load_Shape!BP116/$C157+SUMPRODUCT(BQ$8:BQ$21,TRANSPOSE($F157:$S157))/$C157","v":15.161798653204064},null,{"$f":"INDEX(Hydro_Param!G$27:G$39,$A157)","v":0.94013885387066587},{"$f":"INDEX(Hydro_Param!H$27:H$39,$A157)","v":5.9861146129334131E-2},{"$f":"INDEX(Hydro_Param!M$27:M$39,$A157)","v":0.5760395062276612},{"$f":"INDEX(Hydro_Param!N$27:N$39,$A157)","v":1.4131631685104582},null,{"$f":"U157+($BS157*MAX($BU157,MIN($BV157,U157/AVERAGE(IF(OFFSET(U157,1-$B157,0,24,1)<$BU157*AVERAGE(OFFSET(U157,1-$B157,0,24,1)),OFFSET($BU157,1-$B157,0,24,1)*AVERAGE(OFFSET(U157,1-$B157,0,24,1)),IF(OFFSET(U157,1-$B157,0,24,1)>$BV157*AVERAGE(OFFSET(U157,1-$B157,0,24,1)),OFFSET($BV157,1-$B157,0,24,1)*AVERAGE(OFFSET(U157,1-$B157,0,24,1)),OFFSET(U157,1-$B157,0,24,1))))))+$BT157)*U$22*INDEX(Hydro_Param!$D$27:$D$39,$A157)/$C157/24","v":6.634921939709967},{"$f":"V157+($BS157*MAX($BU157,MIN($BV157,V157/AVERAGE(IF(OFFSET(V157,1-$B157,0,24,1)<$BU157*AVERAGE(OFFSET(V157,1-$B157,0,24,1)),OFFSET($BU157,1-$B157,0,24,1)*AVERAGE(OFFSET(V157,1-$B157,0,24,1)),IF(OFFSET(V157,1-$B157,0,24,1)>$BV157*AVERAGE(OFFSET(V157,1-$B157,0,24,1)),OFFSET($BV157,1-$B157,0,24,1)*AVERAGE(OFFSET(V157,1-$B157,0,24,1)),OFFSET(V157,1-$B157,0,24,1))))))+$BT157)*V$22*INDEX(Hydro_Param!$D$27:$D$39,$A157)/$C157/24","v":5.7715996573688209},{"$f":"W157+($BS157*MAX($BU157,MIN($BV157,W157/AVERAGE(IF(OFFSET(W157,1-$B157,0,24,1)<$BU157*AVERAGE(OFFSET(W157,1-$B157,0,24,1)),OFFSET($BU157,1-$B157,0,24,1)*AVERAGE(OFFSET(W157,1-$B157,0,24,1)),IF(OFFSET(W157,1-$B157,0,24,1)>$BV157*AVERAGE(OFFSET(W157,1-$B157,0,24,1)),OFFSET($BV157,1-$B157,0,24,1)*AVERAGE(OFFSET(W157,1-$B157,0,24,1)),OFFSET(W157,1-$B157,0,24,1))))))+$BT157)*W$22*INDEX(Hydro_Param!$D$27:$D$39,$A157)/$C157/24","v":7.5737838019515573},{"$f":"X157+($BS157*MAX($BU157,MIN($BV157,X157/AVERAGE(IF(OFFSET(X157,1-$B157,0,24,1)<$BU157*AVERAGE(OFFSET(X157,1-$B157,0,24,1)),OFFSET($BU157,1-$B157,0,24,1)*AVERAGE(OFFSET(X157,1-$B157,0,24,1)),IF(OFFSET(X157,1-$B157,0,24,1)>$BV157*AVERAGE(OFFSET(X157,1-$B157,0,24,1)),OFFSET($BV157,1-$B157,0,24,1)*AVERAGE(OFFSET(X157,1-$B157,0,24,1)),OFFSET(X157,1-$B157,0,24,1))))))+$BT157)*X$22*INDEX(Hydro_Param!$D$27:$D$39,$A157)/$C157/24","v":7.4541698463023334},{"$f":"Y157+($BS157*MAX($BU157,MIN($BV157,Y157/AVERAGE(IF(OFFSET(Y157,1-$B157,0,24,1)<$BU157*AVERAGE(OFFSET(Y157,1-$B157,0,24,1)),OFFSET($BU157,1-$B157,0,24,1)*AVERAGE(OFFSET(Y157,1-$B157,0,24,1)),IF(OFFSET(Y157,1-$B157,0,24,1)>$BV157*AVERAGE(OFFSET(Y157,1-$B157,0,24,1)),OFFSET($BV157,1-$B157,0,24,1)*AVERAGE(OFFSET(Y157,1-$B157,0,24,1)),OFFSET(Y157,1-$B157,0,24,1))))))+$BT157)*Y$22*INDEX(Hydro_Param!$D$27:$D$39,$A157)/$C157/24","v":6.9421964861057353},{"$f":"Z157+($BS157*MAX($BU157,MIN($BV157,Z157/AVERAGE(IF(OFFSET(Z157,1-$B157,0,24,1)<$BU157*AVERAGE(OFFSET(Z157,1-$B157,0,24,1)),OFFSET($BU157,1-$B157,0,24,1)*AVERAGE(OFFSET(Z157,1-$B157,0,24,1)),IF(OFFSET(Z157,1-$B157,0,24,1)>$BV157*AVERAGE(OFFSET(Z157,1-$B157,0,24,1)),OFFSET($BV157,1-$B157,0,24,1)*AVERAGE(OFFSET(Z157,1-$B157,0,24,1)),OFFSET(Z157,1-$B157,0,24,1))))))+$BT157)*Z$22*INDEX(Hydro_Param!$D$27:$D$39,$A157)/$C157/24","v":6.1367729081635645},{"$f":"AA157+($BS157*MAX($BU157,MIN($BV157,AA157/AVERAGE(IF(OFFSET(AA157,1-$B157,0,24,1)<$BU157*AVERAGE(OFFSET(AA157,1-$B157,0,24,1)),OFFSET($BU157,1-$B157,0,24,1)*AVERAGE(OFFSET(AA157,1-$B157,0,24,1)),IF(OFFSET(AA157,1-$B157,0,24,1)>$BV157*AVERAGE(OFFSET(AA157,1-$B157,0,24,1)),OFFSET($BV157,1-$B157,0,24,1)*AVERAGE(OFFSET(AA157,1-$B157,0,24,1)),OFFSET(AA157,1-$B157,0,24,1))))))+$BT157)*AA$22*INDEX(Hydro_Param!$D$27:$D$39,$A157)/$C157/24","v":5.1976451164065338},{"$f":"AB157+($BS157*MAX($BU157,MIN($BV157,AB157/AVERAGE(IF(OFFSET(AB157,1-$B157,0,24,1)<$BU157*AVERAGE(OFFSET(AB157,1-$B157,0,24,1)),OFFSET($BU157,1-$B157,0,24,1)*AVERAGE(OFFSET(AB157,1-$B157,0,24,1)),IF(OFFSET(AB157,1-$B157,0,24,1)>$BV157*AVERAGE(OFFSET(AB157,1-$B157,0,24,1)),OFFSET($BV157,1-$B157,0,24,1)*AVERAGE(OFFSET(AB157,1-$B157,0,24,1)),OFFSET(AB157,1-$B157,0,24,1))))))+$BT157)*AB$22*INDEX(Hydro_Param!$D$27:$D$39,$A157)/$C157/24","v":4.8214880347298683},{"$f":"AC157+($BS157*MAX($BU157,MIN($BV157,AC157/AVERAGE(IF(OFFSET(AC157,1-$B157,0,24,1)<$BU157*AVERAGE(OFFSET(AC157,1-$B157,0,24,1)),OFFSET($BU157,1-$B157,0,24,1)*AVERAGE(OFFSET(AC157,1-$B157,0,24,1)),IF(OFFSET(AC157,1-$B157,0,24,1)>$BV157*AVERAGE(OFFSET(AC157,1-$B157,0,24,1)),OFFSET($BV157,1-$B157,0,24,1)*AVERAGE(OFFSET(AC157,1-$B157,0,24,1)),OFFSET(AC157,1-$B157,0,24,1))))))+$BT157)*AC$22*INDEX(Hydro_Param!$D$27:$D$39,$A157)/$C157/24","v":4.2698390767307837},{"$f":"AD157+($BS157*MAX($BU157,MIN($BV157,AD157/AVERAGE(IF(OFFSET(AD157,1-$B157,0,24,1)<$BU157*AVERAGE(OFFSET(AD157,1-$B157,0,24,1)),OFFSET($BU157,1-$B157,0,24,1)*AVERAGE(OFFSET(AD157,1-$B157,0,24,1)),IF(OFFSET(AD157,1-$B157,0,24,1)>$BV157*AVERAGE(OFFSET(AD157,1-$B157,0,24,1)),OFFSET($BV157,1-$B157,0,24,1)*AVERAGE(OFFSET(AD157,1-$B157,0,24,1)),OFFSET(AD157,1-$B157,0,24,1))))))+$BT157)*AD$22*INDEX(Hydro_Param!$D$27:$D$39,$A157)/$C157/24","v":3.6964139529118407},{"$f":"AE157+($BS157*MAX($BU157,MIN($BV157,AE157/AVERAGE(IF(OFFSET(AE157,1-$B157,0,24,1)<$BU157*AVERAGE(OFFSET(AE157,1-$B157,0,24,1)),OFFSET($BU157,1-$B157,0,24,1)*AVERAGE(OFFSET(AE157,1-$B157,0,24,1)),IF(OFFSET(AE157,1-$B157,0,24,1)>$BV157*AVERAGE(OFFSET(AE157,1-$B157,0,24,1)),OFFSET($BV157,1-$B157,0,24,1)*AVERAGE(OFFSET(AE157,1-$B157,0,24,1)),OFFSET(AE157,1-$B157,0,24,1))))))+$BT157)*AE$22*INDEX(Hydro_Param!$D$27:$D$39,$A157)/$C157/24","v":3.6485874543536605},{"$f":"AF157+($BS157*MAX($BU157,MIN($BV157,AF157/AVERAGE(IF(OFFSET(AF157,1-$B157,0,24,1)<$BU157*AVERAGE(OFFSET(AF157,1-$B157,0,24,1)),OFFSET($BU157,1-$B157,0,24,1)*AVERAGE(OFFSET(AF157,1-$B157,0,24,1)),IF(OFFSET(AF157,1-$B157,0,24,1)>$BV157*AVERAGE(OFFSET(AF157,1-$B157,0,24,1)),OFFSET($BV157,1-$B157,0,24,1)*AVERAGE(OFFSET(AF157,1-$B157,0,24,1)),OFFSET(AF157,1-$B157,0,24,1))))))+$BT157)*AF$22*INDEX(Hydro_Param!$D$27:$D$39,$A157)/$C157/24","v":3.7176980536567852},{"$f":"AG157+($BS157*MAX($BU157,MIN($BV157,AG157/AVERAGE(IF(OFFSET(AG157,1-$B157,0,24,1)<$BU157*AVERAGE(OFFSET(AG157,1-$B157,0,24,1)),OFFSET($BU157,1-$B157,0,24,1)*AVERAGE(OFFSET(AG157,1-$B157,0,24,1)),IF(OFFSET(AG157,1-$B157,0,24,1)>$BV157*AVERAGE(OFFSET(AG157,1-$B157,0,24,1)),OFFSET($BV157,1-$B157,0,24,1)*AVERAGE(OFFSET(AG157,1-$B157,0,24,1)),OFFSET(AG157,1-$B157,0,24,1))))))+$BT157)*AG$22*INDEX(Hydro_Param!$D$27:$D$39,$A157)/$C157/24","v":3.7633912022567655},{"$f":"AH157+($BS157*MAX($BU157,MIN($BV157,AH157/AVERAGE(IF(OFFSET(AH157,1-$B157,0,24,1)<$BU157*AVERAGE(OFFSET(AH157,1-$B157,0,24,1)),OFFSET($BU157,1-$B157,0,24,1)*AVERAGE(OFFSET(AH157,1-$B157,0,24,1)),IF(OFFSET(AH157,1-$B157,0,24,1)>$BV157*AVERAGE(OFFSET(AH157,1-$B157,0,24,1)),OFFSET($BV157,1-$B157,0,24,1)*AVERAGE(OFFSET(AH157,1-$B157,0,24,1)),OFFSET(AH157,1-$B157,0,24,1))))))+$BT157)*AH$22*INDEX(Hydro_Param!$D$27:$D$39,$A157)/$C157/24","v":5.8492551823547236},{"$f":"AI157+($BS157*MAX($BU157,MIN($BV157,AI157/AVERAGE(IF(OFFSET(AI157,1-$B157,0,24,1)<$BU157*AVERAGE(OFFSET(AI157,1-$B157,0,24,1)),OFFSET($BU157,1-$B157,0,24,1)*AVERAGE(OFFSET(AI157,1-$B157,0,24,1)),IF(OFFSET(AI157,1-$B157,0,24,1)>$BV157*AVERAGE(OFFSET(AI157,1-$B157,0,24,1)),OFFSET($BV157,1-$B157,0,24,1)*AVERAGE(OFFSET(AI157,1-$B157,0,24,1)),OFFSET(AI157,1-$B157,0,24,1))))))+$BT157)*AI$22*INDEX(Hydro_Param!$D$27:$D$39,$A157)/$C157/24","v":5.932667240400705},{"$f":"AJ157+($BS157*MAX($BU157,MIN($BV157,AJ157/AVERAGE(IF(OFFSET(AJ157,1-$B157,0,24,1)<$BU157*AVERAGE(OFFSET(AJ157,1-$B157,0,24,1)),OFFSET($BU157,1-$B157,0,24,1)*AVERAGE(OFFSET(AJ157,1-$B157,0,24,1)),IF(OFFSET(AJ157,1-$B157,0,24,1)>$BV157*AVERAGE(OFFSET(AJ157,1-$B157,0,24,1)),OFFSET($BV157,1-$B157,0,24,1)*AVERAGE(OFFSET(AJ157,1-$B157,0,24,1)),OFFSET(AJ157,1-$B157,0,24,1))))))+$BT157)*AJ$22*INDEX(Hydro_Param!$D$27:$D$39,$A157)/$C157/24","v":5.985211015165814},{"$f":"AK157+($BS157*MAX($BU157,MIN($BV157,AK157/AVERAGE(IF(OFFSET(AK157,1-$B157,0,24,1)<$BU157*AVERAGE(OFFSET(AK157,1-$B157,0,24,1)),OFFSET($BU157,1-$B157,0,24,1)*AVERAGE(OFFSET(AK157,1-$B157,0,24,1)),IF(OFFSET(AK157,1-$B157,0,24,1)>$BV157*AVERAGE(OFFSET(AK157,1-$B157,0,24,1)),OFFSET($BV157,1-$B157,0,24,1)*AVERAGE(OFFSET(AK157,1-$B157,0,24,1)),OFFSET(AK157,1-$B157,0,24,1))))))+$BT157)*AK$22*INDEX(Hydro_Param!$D$27:$D$39,$A157)/$C157/24","v":5.3809761069549369},{"$f":"AL157+($BS157*MAX($BU157,MIN($BV157,AL157/AVERAGE(IF(OFFSET(AL157,1-$B157,0,24,1)<$BU157*AVERAGE(OFFSET(AL157,1-$B157,0,24,1)),OFFSET($BU157,1-$B157,0,24,1)*AVERAGE(OFFSET(AL157,1-$B157,0,24,1)),IF(OFFSET(AL157,1-$B157,0,24,1)>$BV157*AVERAGE(OFFSET(AL157,1-$B157,0,24,1)),OFFSET($BV157,1-$B157,0,24,1)*AVERAGE(OFFSET(AL157,1-$B157,0,24,1)),OFFSET(AL157,1-$B157,0,24,1))))))+$BT157)*AL$22*INDEX(Hydro_Param!$D$27:$D$39,$A157)/$C157/24","v":5.2182760363857499},{"$f":"AM157+($BS157*MAX($BU157,MIN($BV157,AM157/AVERAGE(IF(OFFSET(AM157,1-$B157,0,24,1)<$BU157*AVERAGE(OFFSET(AM157,1-$B157,0,24,1)),OFFSET($BU157,1-$B157,0,24,1)*AVERAGE(OFFSET(AM157,1-$B157,0,24,1)),IF(OFFSET(AM157,1-$B157,0,24,1)>$BV157*AVERAGE(OFFSET(AM157,1-$B157,0,24,1)),OFFSET($BV157,1-$B157,0,24,1)*AVERAGE(OFFSET(AM157,1-$B157,0,24,1)),OFFSET(AM157,1-$B157,0,24,1))))))+$BT157)*AM$22*INDEX(Hydro_Param!$D$27:$D$39,$A157)/$C157/24","v":5.1759673092315923},{"$f":"AN157+($BS157*MAX($BU157,MIN($BV157,AN157/AVERAGE(IF(OFFSET(AN157,1-$B157,0,24,1)<$BU157*AVERAGE(OFFSET(AN157,1-$B157,0,24,1)),OFFSET($BU157,1-$B157,0,24,1)*AVERAGE(OFFSET(AN157,1-$B157,0,24,1)),IF(OFFSET(AN157,1-$B157,0,24,1)>$BV157*AVERAGE(OFFSET(AN157,1-$B157,0,24,1)),OFFSET($BV157,1-$B157,0,24,1)*AVERAGE(OFFSET(AN157,1-$B157,0,24,1)),OFFSET(AN157,1-$B157,0,24,1))))))+$BT157)*AN$22*INDEX(Hydro_Param!$D$27:$D$39,$A157)/$C157/24","v":5.1153989439564098},{"$f":"AO157+($BS157*MAX($BU157,MIN($BV157,AO157/AVERAGE(IF(OFFSET(AO157,1-$B157,0,24,1)<$BU157*AVERAGE(OFFSET(AO157,1-$B157,0,24,1)),OFFSET($BU157,1-$B157,0,24,1)*AVERAGE(OFFSET(AO157,1-$B157,0,24,1)),IF(OFFSET(AO157,1-$B157,0,24,1)>$BV157*AVERAGE(OFFSET(AO157,1-$B157,0,24,1)),OFFSET($BV157,1-$B157,0,24,1)*AVERAGE(OFFSET(AO157,1-$B157,0,24,1)),OFFSET(AO157,1-$B157,0,24,1))))))+$BT157)*AO$22*INDEX(Hydro_Param!$D$27:$D$39,$A157)/$C157/24","v":5.2108029330733361},{"$f":"AP157+($BS157*MAX($BU157,MIN($BV157,AP157/AVERAGE(IF(OFFSET(AP157,1-$B157,0,24,1)<$BU157*AVERAGE(OFFSET(AP157,1-$B157,0,24,1)),OFFSET($BU157,1-$B157,0,24,1)*AVERAGE(OFFSET(AP157,1-$B157,0,24,1)),IF(OFFSET(AP157,1-$B157,0,24,1)>$BV157*AVERAGE(OFFSET(AP157,1-$B157,0,24,1)),OFFSET($BV157,1-$B157,0,24,1)*AVERAGE(OFFSET(AP157,1-$B157,0,24,1)),OFFSET(AP157,1-$B157,0,24,1))))))+$BT157)*AP$22*INDEX(Hydro_Param!$D$27:$D$39,$A157)/$C157/24","v":5.3066962405800657},{"$f":"AQ157+($BS157*MAX($BU157,MIN($BV157,AQ157/AVERAGE(IF(OFFSET(AQ157,1-$B157,0,24,1)<$BU157*AVERAGE(OFFSET(AQ157,1-$B157,0,24,1)),OFFSET($BU157,1-$B157,0,24,1)*AVERAGE(OFFSET(AQ157,1-$B157,0,24,1)),IF(OFFSET(AQ157,1-$B157,0,24,1)>$BV157*AVERAGE(OFFSET(AQ157,1-$B157,0,24,1)),OFFSET($BV157,1-$B157,0,24,1)*AVERAGE(OFFSET(AQ157,1-$B157,0,24,1)),OFFSET(AQ157,1-$B157,0,24,1))))))+$BT157)*AQ$22*INDEX(Hydro_Param!$D$27:$D$39,$A157)/$C157/24","v":5.4030881869337906},{"$f":"AR157+($BS157*MAX($BU157,MIN($BV157,AR157/AVERAGE(IF(OFFSET(AR157,1-$B157,0,24,1)<$BU157*AVERAGE(OFFSET(AR157,1-$B157,0,24,1)),OFFSET($BU157,1-$B157,0,24,1)*AVERAGE(OFFSET(AR157,1-$B157,0,24,1)),IF(OFFSET(AR157,1-$B157,0,24,1)>$BV157*AVERAGE(OFFSET(AR157,1-$B157,0,24,1)),OFFSET($BV157,1-$B157,0,24,1)*AVERAGE(OFFSET(AR157,1-$B157,0,24,1)),OFFSET(AR157,1-$B157,0,24,1))))))+$BT157)*AR$22*INDEX(Hydro_Param!$D$27:$D$39,$A157)/$C157/24","v":5.4999812333444806},{"$f":"AS157+($BS157*MAX($BU157,MIN($BV157,AS157/AVERAGE(IF(OFFSET(AS157,1-$B157,0,24,1)<$BU157*AVERAGE(OFFSET(AS157,1-$B157,0,24,1)),OFFSET($BU157,1-$B157,0,24,1)*AVERAGE(OFFSET(AS157,1-$B157,0,24,1)),IF(OFFSET(AS157,1-$B157,0,24,1)>$BV157*AVERAGE(OFFSET(AS157,1-$B157,0,24,1)),OFFSET($BV157,1-$B157,0,24,1)*AVERAGE(OFFSET(AS157,1-$B157,0,24,1)),OFFSET(AS157,1-$B157,0,24,1))))))+$BT157)*AS$22*INDEX(Hydro_Param!$D$27:$D$39,$A157)/$C157/24","v":5.5973763246116794},{"$f":"AT157+($BS157*MAX($BU157,MIN($BV157,AT157/AVERAGE(IF(OFFSET(AT157,1-$B157,0,24,1)<$BU157*AVERAGE(OFFSET(AT157,1-$B157,0,24,1)),OFFSET($BU157,1-$B157,0,24,1)*AVERAGE(OFFSET(AT157,1-$B157,0,24,1)),IF(OFFSET(AT157,1-$B157,0,24,1)>$BV157*AVERAGE(OFFSET(AT157,1-$B157,0,24,1)),OFFSET($BV157,1-$B157,0,24,1)*AVERAGE(OFFSET(AT157,1-$B157,0,24,1)),OFFSET(AT157,1-$B157,0,24,1))))))+$BT157)*AT$22*INDEX(Hydro_Param!$D$27:$D$39,$A157)/$C157/24","v":5.695265258070525},{"$f":"AU157+($BS157*MAX($BU157,MIN($BV157,AU157/AVERAGE(IF(OFFSET(AU157,1-$B157,0,24,1)<$BU157*AVERAGE(OFFSET(AU157,1-$B157,0,24,1)),OFFSET($BU157,1-$B157,0,24,1)*AVERAGE(OFFSET(AU157,1-$B157,0,24,1)),IF(OFFSET(AU157,1-$B157,0,24,1)>$BV157*AVERAGE(OFFSET(AU157,1-$B157,0,24,1)),OFFSET($BV157,1-$B157,0,24,1)*AVERAGE(OFFSET(AU157,1-$B157,0,24,1)),OFFSET(AU157,1-$B157,0,24,1))))))+$BT157)*AU$22*INDEX(Hydro_Param!$D$27:$D$39,$A157)/$C157/24","v":5.7936416640115054},{"$f":"AV157+($BS157*MAX($BU157,MIN($BV157,AV157/AVERAGE(IF(OFFSET(AV157,1-$B157,0,24,1)<$BU157*AVERAGE(OFFSET(AV157,1-$B157,0,24,1)),OFFSET($BU157,1-$B157,0,24,1)*AVERAGE(OFFSET(AV157,1-$B157,0,24,1)),IF(OFFSET(AV157,1-$B157,0,24,1)>$BV157*AVERAGE(OFFSET(AV157,1-$B157,0,24,1)),OFFSET($BV157,1-$B157,0,24,1)*AVERAGE(OFFSET(AV157,1-$B157,0,24,1)),OFFSET(AV157,1-$B157,0,24,1))))))+$BT157)*AV$22*INDEX(Hydro_Param!$D$27:$D$39,$A157)/$C157/24","v":5.8925433603293067},{"$f":"AW157+($BS157*MAX($BU157,MIN($BV157,AW157/AVERAGE(IF(OFFSET(AW157,1-$B157,0,24,1)<$BU157*AVERAGE(OFFSET(AW157,1-$B157,0,24,1)),OFFSET($BU157,1-$B157,0,24,1)*AVERAGE(OFFSET(AW157,1-$B157,0,24,1)),IF(OFFSET(AW157,1-$B157,0,24,1)>$BV157*AVERAGE(OFFSET(AW157,1-$B157,0,24,1)),OFFSET($BV157,1-$B157,0,24,1)*AVERAGE(OFFSET(AW157,1-$B157,0,24,1)),OFFSET(AW157,1-$B157,0,24,1))))))+$BT157)*AW$22*INDEX(Hydro_Param!$D$27:$D$39,$A157)/$C157/24","v":5.9919724153809701},{"$f":"AX157+($BS157*MAX($BU157,MIN($BV157,AX157/AVERAGE(IF(OFFSET(AX157,1-$B157,0,24,1)<$BU157*AVERAGE(OFFSET(AX157,1-$B157,0,24,1)),OFFSET($BU157,1-$B157,0,24,1)*AVERAGE(OFFSET(AX157,1-$B157,0,24,1)),IF(OFFSET(AX157,1-$B157,0,24,1)>$BV157*AVERAGE(OFFSET(AX157,1-$B157,0,24,1)),OFFSET($BV157,1-$B157,0,24,1)*AVERAGE(OFFSET(AX157,1-$B157,0,24,1)),OFFSET(AX157,1-$B157,0,24,1))))))+$BT157)*AX$22*INDEX(Hydro_Param!$D$27:$D$39,$A157)/$C157/24","v":6.0918802041030959},{"$f":"AY157+($BS157*MAX($BU157,MIN($BV157,AY157/AVERAGE(IF(OFFSET(AY157,1-$B157,0,24,1)<$BU157*AVERAGE(OFFSET(AY157,1-$B157,0,24,1)),OFFSET($BU157,1-$B157,0,24,1)*AVERAGE(OFFSET(AY157,1-$B157,0,24,1)),IF(OFFSET(AY157,1-$B157,0,24,1)>$BV157*AVERAGE(OFFSET(AY157,1-$B157,0,24,1)),OFFSET($BV157,1-$B157,0,24,1)*AVERAGE(OFFSET(AY157,1-$B157,0,24,1)),OFFSET(AY157,1-$B157,0,24,1))))))+$BT157)*AY$22*INDEX(Hydro_Param!$D$27:$D$39,$A157)/$C157/24","v":6.1922968210270222},{"$f":"AZ157+($BS157*MAX($BU157,MIN($BV157,AZ157/AVERAGE(IF(OFFSET(AZ157,1-$B157,0,24,1)<$BU157*AVERAGE(OFFSET(AZ157,1-$B157,0,24,1)),OFFSET($BU157,1-$B157,0,24,1)*AVERAGE(OFFSET(AZ157,1-$B157,0,24,1)),IF(OFFSET(AZ157,1-$B157,0,24,1)>$BV157*AVERAGE(OFFSET(AZ157,1-$B157,0,24,1)),OFFSET($BV157,1-$B157,0,24,1)*AVERAGE(OFFSET(AZ157,1-$B157,0,24,1)),OFFSET(AZ157,1-$B157,0,24,1))))))+$BT157)*AZ$22*INDEX(Hydro_Param!$D$27:$D$39,$A157)/$C157/24","v":6.2932695817098976},{"$f":"BA157+($BS157*MAX($BU157,MIN($BV157,BA157/AVERAGE(IF(OFFSET(BA157,1-$B157,0,24,1)<$BU157*AVERAGE(OFFSET(BA157,1-$B157,0,24,1)),OFFSET($BU157,1-$B157,0,24,1)*AVERAGE(OFFSET(BA157,1-$B157,0,24,1)),IF(OFFSET(BA157,1-$B157,0,24,1)>$BV157*AVERAGE(OFFSET(BA157,1-$B157,0,24,1)),OFFSET($BV157,1-$B157,0,24,1)*AVERAGE(OFFSET(BA157,1-$B157,0,24,1)),OFFSET(BA157,1-$B157,0,24,1))))))+$BT157)*BA$22*INDEX(Hydro_Param!$D$27:$D$39,$A157)/$C157/24","v":6.3947367301190683},{"$f":"BB157+($BS157*MAX($BU157,MIN($BV157,BB157/AVERAGE(IF(OFFSET(BB157,1-$B157,0,24,1)<$BU157*AVERAGE(OFFSET(BB157,1-$B157,0,24,1)),OFFSET($BU157,1-$B157,0,24,1)*AVERAGE(OFFSET(BB157,1-$B157,0,24,1)),IF(OFFSET(BB157,1-$B157,0,24,1)>$BV157*AVERAGE(OFFSET(BB157,1-$B157,0,24,1)),OFFSET($BV157,1-$B157,0,24,1)*AVERAGE(OFFSET(BB157,1-$B157,0,24,1)),OFFSET(BB157,1-$B157,0,24,1))))))+$BT157)*BB$22*INDEX(Hydro_Param!$D$27:$D$39,$A157)/$C157/24","v":6.4967176655862113},{"$f":"BC157+($BS157*MAX($BU157,MIN($BV157,BC157/AVERAGE(IF(OFFSET(BC157,1-$B157,0,24,1)<$BU157*AVERAGE(OFFSET(BC157,1-$B157,0,24,1)),OFFSET($BU157,1-$B157,0,24,1)*AVERAGE(OFFSET(BC157,1-$B157,0,24,1)),IF(OFFSET(BC157,1-$B157,0,24,1)>$BV157*AVERAGE(OFFSET(BC157,1-$B157,0,24,1)),OFFSET($BV157,1-$B157,0,24,1)*AVERAGE(OFFSET(BC157,1-$B157,0,24,1)),OFFSET(BC157,1-$B157,0,24,1))))))+$BT157)*BC$22*INDEX(Hydro_Param!$D$27:$D$39,$A157)/$C157/24","v":6.5992474007681698},{"$f":"BD157+($BS157*MAX($BU157,MIN($BV157,BD157/AVERAGE(IF(OFFSET(BD157,1-$B157,0,24,1)<$BU157*AVERAGE(OFFSET(BD157,1-$B157,0,24,1)),OFFSET($BU157,1-$B157,0,24,1)*AVERAGE(OFFSET(BD157,1-$B157,0,24,1)),IF(OFFSET(BD157,1-$B157,0,24,1)>$BV157*AVERAGE(OFFSET(BD157,1-$B157,0,24,1)),OFFSET($BV157,1-$B157,0,24,1)*AVERAGE(OFFSET(BD157,1-$B157,0,24,1)),OFFSET(BD157,1-$B157,0,24,1))))))+$BT157)*BD$22*INDEX(Hydro_Param!$D$27:$D$39,$A157)/$C157/24","v":6.7023012721848039},{"$f":"BE157+($BS157*MAX($BU157,MIN($BV157,BE157/AVERAGE(IF(OFFSET(BE157,1-$B157,0,24,1)<$BU157*AVERAGE(OFFSET(BE157,1-$B157,0,24,1)),OFFSET($BU157,1-$B157,0,24,1)*AVERAGE(OFFSET(BE157,1-$B157,0,24,1)),IF(OFFSET(BE157,1-$B157,0,24,1)>$BV157*AVERAGE(OFFSET(BE157,1-$B157,0,24,1)),OFFSET($BV157,1-$B157,0,24,1)*AVERAGE(OFFSET(BE157,1-$B157,0,24,1)),OFFSET(BE157,1-$B157,0,24,1))))))+$BT157)*BE$22*INDEX(Hydro_Param!$D$27:$D$39,$A157)/$C157/24","v":6.8058611047759578},{"$f":"BF157+($BS157*MAX($BU157,MIN($BV157,BF157/AVERAGE(IF(OFFSET(BF157,1-$B157,0,24,1)<$BU157*AVERAGE(OFFSET(BF157,1-$B157,0,24,1)),OFFSET($BU157,1-$B157,0,24,1)*AVERAGE(OFFSET(BF157,1-$B157,0,24,1)),IF(OFFSET(BF157,1-$B157,0,24,1)>$BV157*AVERAGE(OFFSET(BF157,1-$B157,0,24,1)),OFFSET($BV157,1-$B157,0,24,1)*AVERAGE(OFFSET(BF157,1-$B157,0,24,1)),OFFSET(BF157,1-$B157,0,24,1))))))+$BT157)*BF$22*INDEX(Hydro_Param!$D$27:$D$39,$A157)/$C157/24","v":6.9099560896391123},{"$f":"BG157+($BS157*MAX($BU157,MIN($BV157,BG157/AVERAGE(IF(OFFSET(BG157,1-$B157,0,24,1)<$BU157*AVERAGE(OFFSET(BG157,1-$B157,0,24,1)),OFFSET($BU157,1-$B157,0,24,1)*AVERAGE(OFFSET(BG157,1-$B157,0,24,1)),IF(OFFSET(BG157,1-$B157,0,24,1)>$BV157*AVERAGE(OFFSET(BG157,1-$B157,0,24,1)),OFFSET($BV157,1-$B157,0,24,1)*AVERAGE(OFFSET(BG157,1-$B157,0,24,1)),OFFSET(BG157,1-$B157,0,24,1))))))+$BT157)*BG$22*INDEX(Hydro_Param!$D$27:$D$39,$A157)/$C157/24","v":7.014589839058524},{"$f":"BH157+($BS157*MAX($BU157,MIN($BV157,BH157/AVERAGE(IF(OFFSET(BH157,1-$B157,0,24,1)<$BU157*AVERAGE(OFFSET(BH157,1-$B157,0,24,1)),OFFSET($BU157,1-$B157,0,24,1)*AVERAGE(OFFSET(BH157,1-$B157,0,24,1)),IF(OFFSET(BH157,1-$B157,0,24,1)>$BV157*AVERAGE(OFFSET(BH157,1-$B157,0,24,1)),OFFSET($BV157,1-$B157,0,24,1)*AVERAGE(OFFSET(BH157,1-$B157,0,24,1)),OFFSET(BH157,1-$B157,0,24,1))))))+$BT157)*BH$22*INDEX(Hydro_Param!$D$27:$D$39,$A157)/$C157/24","v":7.1197657388508473},{"$f":"BI157+($BS157*MAX($BU157,MIN($BV157,BI157/AVERAGE(IF(OFFSET(BI157,1-$B157,0,24,1)<$BU157*AVERAGE(OFFSET(BI157,1-$B157,0,24,1)),OFFSET($BU157,1-$B157,0,24,1)*AVERAGE(OFFSET(BI157,1-$B157,0,24,1)),IF(OFFSET(BI157,1-$B157,0,24,1)>$BV157*AVERAGE(OFFSET(BI157,1-$B157,0,24,1)),OFFSET($BV157,1-$B157,0,24,1)*AVERAGE(OFFSET(BI157,1-$B157,0,24,1)),OFFSET(BI157,1-$B157,0,24,1))))))+$BT157)*BI$22*INDEX(Hydro_Param!$D$27:$D$39,$A157)/$C157/24","v":7.2255136882947815},{"$f":"BJ157+($BS157*MAX($BU157,MIN($BV157,BJ157/AVERAGE(IF(OFFSET(BJ157,1-$B157,0,24,1)<$BU157*AVERAGE(OFFSET(BJ157,1-$B157,0,24,1)),OFFSET($BU157,1-$B157,0,24,1)*AVERAGE(OFFSET(BJ157,1-$B157,0,24,1)),IF(OFFSET(BJ157,1-$B157,0,24,1)>$BV157*AVERAGE(OFFSET(BJ157,1-$B157,0,24,1)),OFFSET($BV157,1-$B157,0,24,1)*AVERAGE(OFFSET(BJ157,1-$B157,0,24,1)),OFFSET(BJ157,1-$B157,0,24,1))))))+$BT157)*BJ$22*INDEX(Hydro_Param!$D$27:$D$39,$A157)/$C157/24","v":7.3317887338894332},{"$f":"BK157+($BS157*MAX($BU157,MIN($BV157,BK157/AVERAGE(IF(OFFSET(BK157,1-$B157,0,24,1)<$BU157*AVERAGE(OFFSET(BK157,1-$B157,0,24,1)),OFFSET($BU157,1-$B157,0,24,1)*AVERAGE(OFFSET(BK157,1-$B157,0,24,1)),IF(OFFSET(BK157,1-$B157,0,24,1)>$BV157*AVERAGE(OFFSET(BK157,1-$B157,0,24,1)),OFFSET($BV157,1-$B157,0,24,1)*AVERAGE(OFFSET(BK157,1-$B157,0,24,1)),OFFSET(BK157,1-$B157,0,24,1))))))+$BT157)*BK$22*INDEX(Hydro_Param!$D$27:$D$39,$A157)/$C157/24","v":7.4386298962941817},{"$f":"BL157+($BS157*MAX($BU157,MIN($BV157,BL157/AVERAGE(IF(OFFSET(BL157,1-$B157,0,24,1)<$BU157*AVERAGE(OFFSET(BL157,1-$B157,0,24,1)),OFFSET($BU157,1-$B157,0,24,1)*AVERAGE(OFFSET(BL157,1-$B157,0,24,1)),IF(OFFSET(BL157,1-$B157,0,24,1)>$BV157*AVERAGE(OFFSET(BL157,1-$B157,0,24,1)),OFFSET($BV157,1-$B157,0,24,1)*AVERAGE(OFFSET(BL157,1-$B157,0,24,1)),OFFSET(BL157,1-$B157,0,24,1))))))+$BT157)*BL$22*INDEX(Hydro_Param!$D$27:$D$39,$A157)/$C157/24","v":7.5460256964438726},{"$f":"BM157+($BS157*MAX($BU157,MIN($BV157,BM157/AVERAGE(IF(OFFSET(BM157,1-$B157,0,24,1)<$BU157*AVERAGE(OFFSET(BM157,1-$B157,0,24,1)),OFFSET($BU157,1-$B157,0,24,1)*AVERAGE(OFFSET(BM157,1-$B157,0,24,1)),IF(OFFSET(BM157,1-$B157,0,24,1)>$BV157*AVERAGE(OFFSET(BM157,1-$B157,0,24,1)),OFFSET($BV157,1-$B157,0,24,1)*AVERAGE(OFFSET(BM157,1-$B157,0,24,1)),OFFSET(BM157,1-$B157,0,24,1))))))+$BT157)*BM$22*INDEX(Hydro_Param!$D$27:$D$39,$A157)/$C157/24","v":7.6539541633638928},{"$f":"BN157+($BS157*MAX($BU157,MIN($BV157,BN157/AVERAGE(IF(OFFSET(BN157,1-$B157,0,24,1)<$BU157*AVERAGE(OFFSET(BN157,1-$B157,0,24,1)),OFFSET($BU157,1-$B157,0,24,1)*AVERAGE(OFFSET(BN157,1-$B157,0,24,1)),IF(OFFSET(BN157,1-$B157,0,24,1)>$BV157*AVERAGE(OFFSET(BN157,1-$B157,0,24,1)),OFFSET($BV157,1-$B157,0,24,1)*AVERAGE(OFFSET(BN157,1-$B157,0,24,1)),OFFSET(BN157,1-$B157,0,24,1))))))+$BT157)*BN$22*INDEX(Hydro_Param!$D$27:$D$39,$A157)/$C157/24","v":7.7624420456340344},{"$f":"BO157+($BS157*MAX($BU157,MIN($BV157,BO157/AVERAGE(IF(OFFSET(BO157,1-$B157,0,24,1)<$BU157*AVERAGE(OFFSET(BO157,1-$B157,0,24,1)),OFFSET($BU157,1-$B157,0,24,1)*AVERAGE(OFFSET(BO157,1-$B157,0,24,1)),IF(OFFSET(BO157,1-$B157,0,24,1)>$BV157*AVERAGE(OFFSET(BO157,1-$B157,0,24,1)),OFFSET($BV157,1-$B157,0,24,1)*AVERAGE(OFFSET(BO157,1-$B157,0,24,1)),OFFSET(BO157,1-$B157,0,24,1))))))+$BT157)*BO$22*INDEX(Hydro_Param!$D$27:$D$39,$A157)/$C157/24","v":7.8714934449805343},{"$f":"BP157+($BS157*MAX($BU157,MIN($BV157,BP157/AVERAGE(IF(OFFSET(BP157,1-$B157,0,24,1)<$BU157*AVERAGE(OFFSET(BP157,1-$B157,0,24,1)),OFFSET($BU157,1-$B157,0,24,1)*AVERAGE(OFFSET(BP157,1-$B157,0,24,1)),IF(OFFSET(BP157,1-$B157,0,24,1)>$BV157*AVERAGE(OFFSET(BP157,1-$B157,0,24,1)),OFFSET($BV157,1-$B157,0,24,1)*AVERAGE(OFFSET(BP157,1-$B157,0,24,1)),OFFSET(BP157,1-$B157,0,24,1))))))+$BT157)*BP$22*INDEX(Hydro_Param!$D$27:$D$39,$A157)/$C157/24","v":7.9811116094438583},{"$f":"BQ157+($BS157*MAX($BU157,MIN($BV157,BQ157/AVERAGE(IF(OFFSET(BQ157,1-$B157,0,24,1)<$BU157*AVERAGE(OFFSET(BQ157,1-$B157,0,24,1)),OFFSET($BU157,1-$B157,0,24,1)*AVERAGE(OFFSET(BQ157,1-$B157,0,24,1)),IF(OFFSET(BQ157,1-$B157,0,24,1)>$BV157*AVERAGE(OFFSET(BQ157,1-$B157,0,24,1)),OFFSET($BV157,1-$B157,0,24,1)*AVERAGE(OFFSET(BQ157,1-$B157,0,24,1)),OFFSET(BQ157,1-$B157,0,24,1))))))+$BT157)*BQ$22*INDEX(Hydro_Param!$D$27:$D$39,$A157)/$C157/24","v":8.0912998069322164},null,{"$f":"MAX(MIN(U$7*Load_Shape!T116/$C157*U$31+(U$32*$G157+U$33*$H157)/$C157-BX157,$ED$51/1000),0)+BX157","v":6.634921939709967},{"$f":"MAX(MIN(V$7*Load_Shape!U116/$C157*V$31+(V$32*$G157+V$33*$H157)/$C157-BY157,$ED$51/1000),0)+BY157","v":5.7715996573688209},{"$f":"MAX(MIN(W$7*Load_Shape!V116/$C157*W$31+(W$32*$G157+W$33*$H157)/$C157-BZ157,$ED$51/1000),0)+BZ157","v":7.5737838019515573},{"$f":"MAX(MIN(X$7*Load_Shape!W116/$C157*X$31+(X$32*$G157+X$33*$H157)/$C157-CA157,$ED$51/1000),0)+CA157","v":7.4541698463023334},{"$f":"MAX(MIN(Y$7*Load_Shape!X116/$C157*Y$31+(Y$32*$G157+Y$33*$H157)/$C157-CB157,$ED$51/1000),0)+CB157","v":6.9421964861057353},{"$f":"MAX(MIN(Z$7*Load_Shape!Y116/$C157*Z$31+(Z$32*$G157+Z$33*$H157)/$C157-CC157,$ED$51/1000),0)+CC157","v":6.1367729081635645},{"$f":"MAX(MIN(AA$7*Load_Shape!Z116/$C157*AA$31+(AA$32*$G157+AA$33*$H157)/$C157-CD157,$ED$51/1000),0)+CD157","v":5.1976451164065338},{"$f":"MAX(MIN(AB$7*Load_Shape!AA116/$C157*AB$31+(AB$32*$G157+AB$33*$H157)/$C157-CE157,$ED$51/1000),0)+CE157","v":4.8214880347298683},{"$f":"MAX(MIN(AC$7*Load_Shape!AB116/$C157*AC$31+(AC$32*$G157+AC$33*$H157)/$C157-CF157,$ED$51/1000),0)+CF157","v":4.2698390767307837},{"$f":"MAX(MIN(AD$7*Load_Shape!AC116/$C157*AD$31+(AD$32*$G157+AD$33*$H157)/$C157-CG157,$ED$51/1000),0)+CG157","v":3.6964139529118407},{"$f":"MAX(MIN(AE$7*Load_Shape!AD116/$C157*AE$31+(AE$32*$G157+AE$33*$H157)/$C157-CH157,$ED$51/1000),0)+CH157","v":3.6485874543536605},{"$f":"MAX(MIN(AF$7*Load_Shape!AE116/$C157*AF$31+(AF$32*$G157+AF$33*$H157)/$C157-CI157,$ED$51/1000),0)+CI157","v":3.7176980536567852},{"$f":"MAX(MIN(AG$7*Load_Shape!AF116/$C157*AG$31+(AG$32*$G157+AG$33*$H157)/$C157-CJ157,$ED$51/1000),0)+CJ157","v":3.7633912022567655},{"$f":"MAX(MIN(AH$7*Load_Shape!AG116/$C157*AH$31+(AH$32*$G157+AH$33*$H157)/$C157-CK157,$ED$51/1000),0)+CK157","v":5.8492551823547236},{"$f":"MAX(MIN(AI$7*Load_Shape!AH116/$C157*AI$31+(AI$32*$G157+AI$33*$H157)/$C157-CL157,$ED$51/1000),0)+CL157","v":5.932667240400705},{"$f":"MAX(MIN(AJ$7*Load_Shape!AI116/$C157*AJ$31+(AJ$32*$G157+AJ$33*$H157)/$C157-CM157,$ED$51/1000),0)+CM157","v":5.985211015165814},{"$f":"MAX(MIN(AK$7*Load_Shape!AJ116/$C157*AK$31+(AK$32*$G157+AK$33*$H157)/$C157-CN157,$ED$51/1000),0)+CN157","v":5.3809761069549369},{"$f":"MAX(MIN(AL$7*Load_Shape!AK116/$C157*AL$31+(AL$32*$G157+AL$33*$H157)/$C157-CO157,$ED$51/1000),0)+CO157","v":5.2182760363857499},{"$f":"MAX(MIN(AM$7*Load_Shape!AL116/$C157*AM$31+(AM$32*$G157+AM$33*$H157)/$C157-CP157,$ED$51/1000),0)+CP157","v":5.1759673092315923},{"$f":"MAX(MIN(AN$7*Load_Shape!AM116/$C157*AN$31+(AN$32*$G157+AN$33*$H157)/$C157-CQ157,$ED$51/1000),0)+CQ157","v":5.1153989439564098},{"$f":"MAX(MIN(AO$7*Load_Shape!AN116/$C157*AO$31+(AO$32*$G157+AO$33*$H157)/$C157-CR157,$ED$51/1000),0)+CR157","v":5.2108029330733361},{"$f":"MAX(MIN(AP$7*Load_Shape!AO116/$C157*AP$31+(AP$32*$G157+AP$33*$H157)/$C157-CS157,$ED$51/1000),0)+CS157","v":5.3066962405800657},{"$f":"MAX(MIN(AQ$7*Load_Shape!AP116/$C157*AQ$31+(AQ$32*$G157+AQ$33*$H157)/$C157-CT157,$ED$51/1000),0)+CT157","v":5.4030881869337906},{"$f":"MAX(MIN(AR$7*Load_Shape!AQ116/$C157*AR$31+(AR$32*$G157+AR$33*$H157)/$C157-CU157,$ED$51/1000),0)+CU157","v":5.4999812333444806},{"$f":"MAX(MIN(AS$7*Load_Shape!AR116/$C157*AS$31+(AS$32*$G157+AS$33*$H157)/$C157-CV157,$ED$51/1000),0)+CV157","v":5.5973763246116794},{"$f":"MAX(MIN(AT$7*Load_Shape!AS116/$C157*AT$31+(AT$32*$G157+AT$33*$H157)/$C157-CW157,$ED$51/1000),0)+CW157","v":5.695265258070525},{"$f":"MAX(MIN(AU$7*Load_Shape!AT116/$C157*AU$31+(AU$32*$G157+AU$33*$H157)/$C157-CX157,$ED$51/1000),0)+CX157","v":5.7936416640115054},{"$f":"MAX(MIN(AV$7*Load_Shape!AU116/$C157*AV$31+(AV$32*$G157+AV$33*$H157)/$C157-CY157,$ED$51/1000),0)+CY157","v":5.8925433603293067},{"$f":"MAX(MIN(AW$7*Load_Shape!AV116/$C157*AW$31+(AW$32*$G157+AW$33*$H157)/$C157-CZ157,$ED$51/1000),0)+CZ157","v":5.9919724153809701},{"$f":"MAX(MIN(AX$7*Load_Shape!AW116/$C157*AX$31+(AX$32*$G157+AX$33*$H157)/$C157-DA157,$ED$51/1000),0)+DA157","v":6.0918802041030959},{"$f":"MAX(MIN(AY$7*Load_Shape!AX116/$C157*AY$31+(AY$32*$G157+AY$33*$H157)/$C157-DB157,$ED$51/1000),0)+DB157","v":6.1922968210270222},{"$f":"MAX(MIN(AZ$7*Load_Shape!AY116/$C157*AZ$31+(AZ$32*$G157+AZ$33*$H157)/$C157-DC157,$ED$51/1000),0)+DC157","v":6.2932695817098976},{"$f":"MAX(MIN(BA$7*Load_Shape!AZ116/$C157*BA$31+(BA$32*$G157+BA$33*$H157)/$C157-DD157,$ED$51/1000),0)+DD157","v":6.3947367301190683},{"$f":"MAX(MIN(BB$7*Load_Shape!BA116/$C157*BB$31+(BB$32*$G157+BB$33*$H157)/$C157-DE157,$ED$51/1000),0)+DE157","v":6.4967176655862113},{"$f":"MAX(MIN(BC$7*Load_Shape!BB116/$C157*BC$31+(BC$32*$G157+BC$33*$H157)/$C157-DF157,$ED$51/1000),0)+DF157","v":6.5992474007681698},{"$f":"MAX(MIN(BD$7*Load_Shape!BC116/$C157*BD$31+(BD$32*$G157+BD$33*$H157)/$C157-DG157,$ED$51/1000),0)+DG157","v":6.7023012721848039},{"$f":"MAX(MIN(BE$7*Load_Shape!BD116/$C157*BE$31+(BE$32*$G157+BE$33*$H157)/$C157-DH157,$ED$51/1000),0)+DH157","v":6.8058611047759578},{"$f":"MAX(MIN(BF$7*Load_Shape!BE116/$C157*BF$31+(BF$32*$G157+BF$33*$H157)/$C157-DI157,$ED$51/1000),0)+DI157","v":6.9099560896391123},{"$f":"MAX(MIN(BG$7*Load_Shape!BF116/$C157*BG$31+(BG$32*$G157+BG$33*$H157)/$C157-DJ157,$ED$51/1000),0)+DJ157","v":7.014589839058524},{"$f":"MAX(MIN(BH$7*Load_Shape!BG116/$C157*BH$31+(BH$32*$G157+BH$33*$H157)/$C157-DK157,$ED$51/1000),0)+DK157","v":7.1197657388508473},{"$f":"MAX(MIN(BI$7*Load_Shape!BH116/$C157*BI$31+(BI$32*$G157+BI$33*$H157)/$C157-DL157,$ED$51/1000),0)+DL157","v":7.2255136882947815},{"$f":"MAX(MIN(BJ$7*Load_Shape!BI116/$C157*BJ$31+(BJ$32*$G157+BJ$33*$H157)/$C157-DM157,$ED$51/1000),0)+DM157","v":7.3317887338894332},{"$f":"MAX(MIN(BK$7*Load_Shape!BJ116/$C157*BK$31+(BK$32*$G157+BK$33*$H157)/$C157-DN157,$ED$51/1000),0)+DN157","v":7.4386298962941817},{"$f":"MAX(MIN(BL$7*Load_Shape!BK116/$C157*BL$31+(BL$32*$G157+BL$33*$H157)/$C157-DO157,$ED$51/1000),0)+DO157","v":7.5460256964438726},{"$f":"MAX(MIN(BM$7*Load_Shape!BL116/$C157*BM$31+(BM$32*$G157+BM$33*$H157)/$C157-DP157,$ED$51/1000),0)+DP157","v":7.6539541633638928},{"$f":"MAX(MIN(BN$7*Load_Shape!BM116/$C157*BN$31+(BN$32*$G157+BN$33*$H157)/$C157-DQ157,$ED$51/1000),0)+DQ157","v":7.7624420456340344},{"$f":"MAX(MIN(BO$7*Load_Shape!BN116/$C157*BO$31+(BO$32*$G157+BO$33*$H157)/$C157-DR157,$ED$51/1000),0)+DR157","v":7.8714934449805343},{"$f":"MAX(MIN(BP$7*Load_Shape!BO116/$C157*BP$31+(BP$32*$G157+BP$33*$H157)/$C157-DS157,$ED$51/1000),0)+DS157","v":7.9811116094438583},{"$f":"MAX(MIN(BQ$7*Load_Shape!BP116/$C157*BQ$31+(BQ$32*$G157+BQ$33*$H157)/$C157-DT157,$ED$51/1000),0)+DT157","v":8.0912998069322164},null,{"$f":"DV157+IF(INDEX(FT$13:FT$24,$A157)>0,INDEX(FT$43:FT$54,$A157)*MAX(0,Load_Shape!T116*U$7/$C157*U$31+(U$32*$G157+U$33*$H157)/$C157-DV157)/INDEX(FT$13:FT$24,$A157))+IF(INDEX(FT$28:FT$39,$A157)>0,INDEX(FT$43:FT$54,$A157)*FT$9*MIN(0,Load_Shape!T116*U$7/$C157*U$31+(U$32*$G157+U$33*$H157)/$C157-DV157)/INDEX(FT$28:FT$39,$A157))","v":6.634921939709967},{"$f":"DW157+IF(INDEX(FU$13:FU$24,$A157)>0,INDEX(FU$43:FU$54,$A157)*MAX(0,Load_Shape!U116*V$7/$C157*V$31+(V$32*$G157+V$33*$H157)/$C157-DW157)/INDEX(FU$13:FU$24,$A157))+IF(INDEX(FU$28:FU$39,$A157)>0,INDEX(FU$43:FU$54,$A157)*FU$9*MIN(0,Load_Shape!U116*V$7/$C157*V$31+(V$32*$G157+V$33*$H157)/$C157-DW157)/INDEX(FU$28:FU$39,$A157))","v":5.7715996573688209},{"$f":"DX157+IF(INDEX(FV$13:FV$24,$A157)>0,INDEX(FV$43:FV$54,$A157)*MAX(0,Load_Shape!V116*W$7/$C157*W$31+(W$32*$G157+W$33*$H157)/$C157-DX157)/INDEX(FV$13:FV$24,$A157))+IF(INDEX(FV$28:FV$39,$A157)>0,INDEX(FV$43:FV$54,$A157)*FV$9*MIN(0,Load_Shape!V116*W$7/$C157*W$31+(W$32*$G157+W$33*$H157)/$C157-DX157)/INDEX(FV$28:FV$39,$A157))","v":7.5737838019515573},{"$f":"DY157+IF(INDEX(FW$13:FW$24,$A157)>0,INDEX(FW$43:FW$54,$A157)*MAX(0,Load_Shape!W116*X$7/$C157*X$31+(X$32*$G157+X$33*$H157)/$C157-DY157)/INDEX(FW$13:FW$24,$A157))+IF(INDEX(FW$28:FW$39,$A157)>0,INDEX(FW$43:FW$54,$A157)*FW$9*MIN(0,Load_Shape!W116*X$7/$C157*X$31+(X$32*$G157+X$33*$H157)/$C157-DY157)/INDEX(FW$28:FW$39,$A157))","v":7.4541698463023334},{"$f":"DZ157+IF(INDEX(FX$13:FX$24,$A157)>0,INDEX(FX$43:FX$54,$A157)*MAX(0,Load_Shape!X116*Y$7/$C157*Y$31+(Y$32*$G157+Y$33*$H157)/$C157-DZ157)/INDEX(FX$13:FX$24,$A157))+IF(INDEX(FX$28:FX$39,$A157)>0,INDEX(FX$43:FX$54,$A157)*FX$9*MIN(0,Load_Shape!X116*Y$7/$C157*Y$31+(Y$32*$G157+Y$33*$H157)/$C157-DZ157)/INDEX(FX$28:FX$39,$A157))","v":6.9421964861057353},{"$f":"EA157+IF(INDEX(FY$13:FY$24,$A157)>0,INDEX(FY$43:FY$54,$A157)*MAX(0,Load_Shape!Y116*Z$7/$C157*Z$31+(Z$32*$G157+Z$33*$H157)/$C157-EA157)/INDEX(FY$13:FY$24,$A157))+IF(INDEX(FY$28:FY$39,$A157)>0,INDEX(FY$43:FY$54,$A157)*FY$9*MIN(0,Load_Shape!Y116*Z$7/$C157*Z$31+(Z$32*$G157+Z$33*$H157)/$C157-EA157)/INDEX(FY$28:FY$39,$A157))","v":6.1367729081635645},{"$f":"EB157+IF(INDEX(FZ$13:FZ$24,$A157)>0,INDEX(FZ$43:FZ$54,$A157)*MAX(0,Load_Shape!Z116*AA$7/$C157*AA$31+(AA$32*$G157+AA$33*$H157)/$C157-EB157)/INDEX(FZ$13:FZ$24,$A157))+IF(INDEX(FZ$28:FZ$39,$A157)>0,INDEX(FZ$43:FZ$54,$A157)*FZ$9*MIN(0,Load_Shape!Z116*AA$7/$C157*AA$31+(AA$32*$G157+AA$33*$H157)/$C157-EB157)/INDEX(FZ$28:FZ$39,$A157))","v":5.1976451164065338},{"$f":"EC157+IF(INDEX(GA$13:GA$24,$A157)>0,INDEX(GA$43:GA$54,$A157)*MAX(0,Load_Shape!AA116*AB$7/$C157*AB$31+(AB$32*$G157+AB$33*$H157)/$C157-EC157)/INDEX(GA$13:GA$24,$A157))+IF(INDEX(GA$28:GA$39,$A157)>0,INDEX(GA$43:GA$54,$A157)*GA$9*MIN(0,Load_Shape!AA116*AB$7/$C157*AB$31+(AB$32*$G157+AB$33*$H157)/$C157-EC157)/INDEX(GA$28:GA$39,$A157))","v":4.8214880347298683},{"$f":"ED157+IF(INDEX(GB$13:GB$24,$A157)>0,INDEX(GB$43:GB$54,$A157)*MAX(0,Load_Shape!AB116*AC$7/$C157*AC$31+(AC$32*$G157+AC$33*$H157)/$C157-ED157)/INDEX(GB$13:GB$24,$A157))+IF(INDEX(GB$28:GB$39,$A157)>0,INDEX(GB$43:GB$54,$A157)*GB$9*MIN(0,Load_Shape!AB116*AC$7/$C157*AC$31+(AC$32*$G157+AC$33*$H157)/$C157-ED157)/INDEX(GB$28:GB$39,$A157))","v":4.2698390767307837},{"$f":"EE157+IF(INDEX(GC$13:GC$24,$A157)>0,INDEX(GC$43:GC$54,$A157)*MAX(0,Load_Shape!AC116*AD$7/$C157*AD$31+(AD$32*$G157+AD$33*$H157)/$C157-EE157)/INDEX(GC$13:GC$24,$A157))+IF(INDEX(GC$28:GC$39,$A157)>0,INDEX(GC$43:GC$54,$A157)*GC$9*MIN(0,Load_Shape!AC116*AD$7/$C157*AD$31+(AD$32*$G157+AD$33*$H157)/$C157-EE157)/INDEX(GC$28:GC$39,$A157))","v":3.6964139529118407},{"$f":"EF157+IF(INDEX(GD$13:GD$24,$A157)>0,INDEX(GD$43:GD$54,$A157)*MAX(0,Load_Shape!AD116*AE$7/$C157*AE$31+(AE$32*$G157+AE$33*$H157)/$C157-EF157)/INDEX(GD$13:GD$24,$A157))+IF(INDEX(GD$28:GD$39,$A157)>0,INDEX(GD$43:GD$54,$A157)*GD$9*MIN(0,Load_Shape!AD116*AE$7/$C157*AE$31+(AE$32*$G157+AE$33*$H157)/$C157-EF157)/INDEX(GD$28:GD$39,$A157))","v":3.6485874543536605},{"$f":"EG157+IF(INDEX(GE$13:GE$24,$A157)>0,INDEX(GE$43:GE$54,$A157)*MAX(0,Load_Shape!AE116*AF$7/$C157*AF$31+(AF$32*$G157+AF$33*$H157)/$C157-EG157)/INDEX(GE$13:GE$24,$A157))+IF(INDEX(GE$28:GE$39,$A157)>0,INDEX(GE$43:GE$54,$A157)*GE$9*MIN(0,Load_Shape!AE116*AF$7/$C157*AF$31+(AF$32*$G157+AF$33*$H157)/$C157-EG157)/INDEX(GE$28:GE$39,$A157))","v":3.7176980536567852},{"$f":"EH157+IF(INDEX(GF$13:GF$24,$A157)>0,INDEX(GF$43:GF$54,$A157)*MAX(0,Load_Shape!AF116*AG$7/$C157*AG$31+(AG$32*$G157+AG$33*$H157)/$C157-EH157)/INDEX(GF$13:GF$24,$A157))+IF(INDEX(GF$28:GF$39,$A157)>0,INDEX(GF$43:GF$54,$A157)*GF$9*MIN(0,Load_Shape!AF116*AG$7/$C157*AG$31+(AG$32*$G157+AG$33*$H157)/$C157-EH157)/INDEX(GF$28:GF$39,$A157))","v":3.7633912022567655},{"$f":"EI157+IF(INDEX(GG$13:GG$24,$A157)>0,INDEX(GG$43:GG$54,$A157)*MAX(0,Load_Shape!AG116*AH$7/$C157*AH$31+(AH$32*$G157+AH$33*$H157)/$C157-EI157)/INDEX(GG$13:GG$24,$A157))+IF(INDEX(GG$28:GG$39,$A157)>0,INDEX(GG$43:GG$54,$A157)*GG$9*MIN(0,Load_Shape!AG116*AH$7/$C157*AH$31+(AH$32*$G157+AH$33*$H157)/$C157-EI157)/INDEX(GG$28:GG$39,$A157))","v":5.8492551823547236},{"$f":"EJ157+IF(INDEX(GH$13:GH$24,$A157)>0,INDEX(GH$43:GH$54,$A157)*MAX(0,Load_Shape!AH116*AI$7/$C157*AI$31+(AI$32*$G157+AI$33*$H157)/$C157-EJ157)/INDEX(GH$13:GH$24,$A157))+IF(INDEX(GH$28:GH$39,$A157)>0,INDEX(GH$43:GH$54,$A157)*GH$9*MIN(0,Load_Shape!AH116*AI$7/$C157*AI$31+(AI$32*$G157+AI$33*$H157)/$C157-EJ157)/INDEX(GH$28:GH$39,$A157))","v":5.932667240400705},{"$f":"EK157+IF(INDEX(GI$13:GI$24,$A157)>0,INDEX(GI$43:GI$54,$A157)*MAX(0,Load_Shape!AI116*AJ$7/$C157*AJ$31+(AJ$32*$G157+AJ$33*$H157)/$C157-EK157)/INDEX(GI$13:GI$24,$A157))+IF(INDEX(GI$28:GI$39,$A157)>0,INDEX(GI$43:GI$54,$A157)*GI$9*MIN(0,Load_Shape!AI116*AJ$7/$C157*AJ$31+(AJ$32*$G157+AJ$33*$H157)/$C157-EK157)/INDEX(GI$28:GI$39,$A157))","v":5.985211015165814},{"$f":"EL157+IF(INDEX(GJ$13:GJ$24,$A157)>0,INDEX(GJ$43:GJ$54,$A157)*MAX(0,Load_Shape!AJ116*AK$7/$C157*AK$31+(AK$32*$G157+AK$33*$H157)/$C157-EL157)/INDEX(GJ$13:GJ$24,$A157))+IF(INDEX(GJ$28:GJ$39,$A157)>0,INDEX(GJ$43:GJ$54,$A157)*GJ$9*MIN(0,Load_Shape!AJ116*AK$7/$C157*AK$31+(AK$32*$G157+AK$33*$H157)/$C157-EL157)/INDEX(GJ$28:GJ$39,$A157))","v":5.3809761069549369},{"$f":"EM157+IF(INDEX(GK$13:GK$24,$A157)>0,INDEX(GK$43:GK$54,$A157)*MAX(0,Load_Shape!AK116*AL$7/$C157*AL$31+(AL$32*$G157+AL$33*$H157)/$C157-EM157)/INDEX(GK$13:GK$24,$A157))+IF(INDEX(GK$28:GK$39,$A157)>0,INDEX(GK$43:GK$54,$A157)*GK$9*MIN(0,Load_Shape!AK116*AL$7/$C157*AL$31+(AL$32*$G157+AL$33*$H157)/$C157-EM157)/INDEX(GK$28:GK$39,$A157))","v":5.2182760363857499},{"$f":"EN157+IF(INDEX(GL$13:GL$24,$A157)>0,INDEX(GL$43:GL$54,$A157)*MAX(0,Load_Shape!AL116*AM$7/$C157*AM$31+(AM$32*$G157+AM$33*$H157)/$C157-EN157)/INDEX(GL$13:GL$24,$A157))+IF(INDEX(GL$28:GL$39,$A157)>0,INDEX(GL$43:GL$54,$A157)*GL$9*MIN(0,Load_Shape!AL116*AM$7/$C157*AM$31+(AM$32*$G157+AM$33*$H157)/$C157-EN157)/INDEX(GL$28:GL$39,$A157))","v":5.1759673092315923},{"$f":"EO157+IF(INDEX(GM$13:GM$24,$A157)>0,INDEX(GM$43:GM$54,$A157)*MAX(0,Load_Shape!AM116*AN$7/$C157*AN$31+(AN$32*$G157+AN$33*$H157)/$C157-EO157)/INDEX(GM$13:GM$24,$A157))+IF(INDEX(GM$28:GM$39,$A157)>0,INDEX(GM$43:GM$54,$A157)*GM$9*MIN(0,Load_Shape!AM116*AN$7/$C157*AN$31+(AN$32*$G157+AN$33*$H157)/$C157-EO157)/INDEX(GM$28:GM$39,$A157))","v":5.1153989439564098},{"$f":"EP157+IF(INDEX(GN$13:GN$24,$A157)>0,INDEX(GN$43:GN$54,$A157)*MAX(0,Load_Shape!AN116*AO$7/$C157*AO$31+(AO$32*$G157+AO$33*$H157)/$C157-EP157)/INDEX(GN$13:GN$24,$A157))+IF(INDEX(GN$28:GN$39,$A157)>0,INDEX(GN$43:GN$54,$A157)*GN$9*MIN(0,Load_Shape!AN116*AO$7/$C157*AO$31+(AO$32*$G157+AO$33*$H157)/$C157-EP157)/INDEX(GN$28:GN$39,$A157))","v":5.2108029330733361},{"$f":"EQ157+IF(INDEX(GO$13:GO$24,$A157)>0,INDEX(GO$43:GO$54,$A157)*MAX(0,Load_Shape!AO116*AP$7/$C157*AP$31+(AP$32*$G157+AP$33*$H157)/$C157-EQ157)/INDEX(GO$13:GO$24,$A157))+IF(INDEX(GO$28:GO$39,$A157)>0,INDEX(GO$43:GO$54,$A157)*GO$9*MIN(0,Load_Shape!AO116*AP$7/$C157*AP$31+(AP$32*$G157+AP$33*$H157)/$C157-EQ157)/INDEX(GO$28:GO$39,$A157))","v":5.3066962405800657},{"$f":"ER157+IF(INDEX(GP$13:GP$24,$A157)>0,INDEX(GP$43:GP$54,$A157)*MAX(0,Load_Shape!AP116*AQ$7/$C157*AQ$31+(AQ$32*$G157+AQ$33*$H157)/$C157-ER157)/INDEX(GP$13:GP$24,$A157))+IF(INDEX(GP$28:GP$39,$A157)>0,INDEX(GP$43:GP$54,$A157)*GP$9*MIN(0,Load_Shape!AP116*AQ$7/$C157*AQ$31+(AQ$32*$G157+AQ$33*$H157)/$C157-ER157)/INDEX(GP$28:GP$39,$A157))","v":5.4030881869337906},{"$f":"ES157+IF(INDEX(GQ$13:GQ$24,$A157)>0,INDEX(GQ$43:GQ$54,$A157)*MAX(0,Load_Shape!AQ116*AR$7/$C157*AR$31+(AR$32*$G157+AR$33*$H157)/$C157-ES157)/INDEX(GQ$13:GQ$24,$A157))+IF(INDEX(GQ$28:GQ$39,$A157)>0,INDEX(GQ$43:GQ$54,$A157)*GQ$9*MIN(0,Load_Shape!AQ116*AR$7/$C157*AR$31+(AR$32*$G157+AR$33*$H157)/$C157-ES157)/INDEX(GQ$28:GQ$39,$A157))","v":5.4999812333444806},{"$f":"ET157+IF(INDEX(GR$13:GR$24,$A157)>0,INDEX(GR$43:GR$54,$A157)*MAX(0,Load_Shape!AR116*AS$7/$C157*AS$31+(AS$32*$G157+AS$33*$H157)/$C157-ET157)/INDEX(GR$13:GR$24,$A157))+IF(INDEX(GR$28:GR$39,$A157)>0,INDEX(GR$43:GR$54,$A157)*GR$9*MIN(0,Load_Shape!AR116*AS$7/$C157*AS$31+(AS$32*$G157+AS$33*$H157)/$C157-ET157)/INDEX(GR$28:GR$39,$A157))","v":5.5973763246116794},{"$f":"EU157+IF(INDEX(GS$13:GS$24,$A157)>0,INDEX(GS$43:GS$54,$A157)*MAX(0,Load_Shape!AS116*AT$7/$C157*AT$31+(AT$32*$G157+AT$33*$H157)/$C157-EU157)/INDEX(GS$13:GS$24,$A157))+IF(INDEX(GS$28:GS$39,$A157)>0,INDEX(GS$43:GS$54,$A157)*GS$9*MIN(0,Load_Shape!AS116*AT$7/$C157*AT$31+(AT$32*$G157+AT$33*$H157)/$C157-EU157)/INDEX(GS$28:GS$39,$A157))","v":5.695265258070525},{"$f":"EV157+IF(INDEX(GT$13:GT$24,$A157)>0,INDEX(GT$43:GT$54,$A157)*MAX(0,Load_Shape!AT116*AU$7/$C157*AU$31+(AU$32*$G157+AU$33*$H157)/$C157-EV157)/INDEX(GT$13:GT$24,$A157))+IF(INDEX(GT$28:GT$39,$A157)>0,INDEX(GT$43:GT$54,$A157)*GT$9*MIN(0,Load_Shape!AT116*AU$7/$C157*AU$31+(AU$32*$G157+AU$33*$H157)/$C157-EV157)/INDEX(GT$28:GT$39,$A157))","v":5.7936416640115054},{"$f":"EW157+IF(INDEX(GU$13:GU$24,$A157)>0,INDEX(GU$43:GU$54,$A157)*MAX(0,Load_Shape!AU116*AV$7/$C157*AV$31+(AV$32*$G157+AV$33*$H157)/$C157-EW157)/INDEX(GU$13:GU$24,$A157))+IF(INDEX(GU$28:GU$39,$A157)>0,INDEX(GU$43:GU$54,$A157)*GU$9*MIN(0,Load_Shape!AU116*AV$7/$C157*AV$31+(AV$32*$G157+AV$33*$H157)/$C157-EW157)/INDEX(GU$28:GU$39,$A157))","v":5.8925433603293067},{"$f":"EX157+IF(INDEX(GV$13:GV$24,$A157)>0,INDEX(GV$43:GV$54,$A157)*MAX(0,Load_Shape!AV116*AW$7/$C157*AW$31+(AW$32*$G157+AW$33*$H157)/$C157-EX157)/INDEX(GV$13:GV$24,$A157))+IF(INDEX(GV$28:GV$39,$A157)>0,INDEX(GV$43:GV$54,$A157)*GV$9*MIN(0,Load_Shape!AV116*AW$7/$C157*AW$31+(AW$32*$G157+AW$33*$H157)/$C157-EX157)/INDEX(GV$28:GV$39,$A157))","v":5.9919724153809701},{"$f":"EY157+IF(INDEX(GW$13:GW$24,$A157)>0,INDEX(GW$43:GW$54,$A157)*MAX(0,Load_Shape!AW116*AX$7/$C157*AX$31+(AX$32*$G157+AX$33*$H157)/$C157-EY157)/INDEX(GW$13:GW$24,$A157))+IF(INDEX(GW$28:GW$39,$A157)>0,INDEX(GW$43:GW$54,$A157)*GW$9*MIN(0,Load_Shape!AW116*AX$7/$C157*AX$31+(AX$32*$G157+AX$33*$H157)/$C157-EY157)/INDEX(GW$28:GW$39,$A157))","v":6.0918802041030959},{"$f":"EZ157+IF(INDEX(GX$13:GX$24,$A157)>0,INDEX(GX$43:GX$54,$A157)*MAX(0,Load_Shape!AX116*AY$7/$C157*AY$31+(AY$32*$G157+AY$33*$H157)/$C157-EZ157)/INDEX(GX$13:GX$24,$A157))+IF(INDEX(GX$28:GX$39,$A157)>0,INDEX(GX$43:GX$54,$A157)*GX$9*MIN(0,Load_Shape!AX116*AY$7/$C157*AY$31+(AY$32*$G157+AY$33*$H157)/$C157-EZ157)/INDEX(GX$28:GX$39,$A157))","v":6.1922968210270222},{"$f":"FA157+IF(INDEX(GY$13:GY$24,$A157)>0,INDEX(GY$43:GY$54,$A157)*MAX(0,Load_Shape!AY116*AZ$7/$C157*AZ$31+(AZ$32*$G157+AZ$33*$H157)/$C157-FA157)/INDEX(GY$13:GY$24,$A157))+IF(INDEX(GY$28:GY$39,$A157)>0,INDEX(GY$43:GY$54,$A157)*GY$9*MIN(0,Load_Shape!AY116*AZ$7/$C157*AZ$31+(AZ$32*$G157+AZ$33*$H157)/$C157-FA157)/INDEX(GY$28:GY$39,$A157))","v":6.2932695817098976},{"$f":"FB157+IF(INDEX(GZ$13:GZ$24,$A157)>0,INDEX(GZ$43:GZ$54,$A157)*MAX(0,Load_Shape!AZ116*BA$7/$C157*BA$31+(BA$32*$G157+BA$33*$H157)/$C157-FB157)/INDEX(GZ$13:GZ$24,$A157))+IF(INDEX(GZ$28:GZ$39,$A157)>0,INDEX(GZ$43:GZ$54,$A157)*GZ$9*MIN(0,Load_Shape!AZ116*BA$7/$C157*BA$31+(BA$32*$G157+BA$33*$H157)/$C157-FB157)/INDEX(GZ$28:GZ$39,$A157))","v":6.3947367301190683},{"$f":"FC157+IF(INDEX(HA$13:HA$24,$A157)>0,INDEX(HA$43:HA$54,$A157)*MAX(0,Load_Shape!BA116*BB$7/$C157*BB$31+(BB$32*$G157+BB$33*$H157)/$C157-FC157)/INDEX(HA$13:HA$24,$A157))+IF(INDEX(HA$28:HA$39,$A157)>0,INDEX(HA$43:HA$54,$A157)*HA$9*MIN(0,Load_Shape!BA116*BB$7/$C157*BB$31+(BB$32*$G157+BB$33*$H157)/$C157-FC157)/INDEX(HA$28:HA$39,$A157))","v":6.4967176655862113},{"$f":"FD157+IF(INDEX(HB$13:HB$24,$A157)>0,INDEX(HB$43:HB$54,$A157)*MAX(0,Load_Shape!BB116*BC$7/$C157*BC$31+(BC$32*$G157+BC$33*$H157)/$C157-FD157)/INDEX(HB$13:HB$24,$A157))+IF(INDEX(HB$28:HB$39,$A157)>0,INDEX(HB$43:HB$54,$A157)*HB$9*MIN(0,Load_Shape!BB116*BC$7/$C157*BC$31+(BC$32*$G157+BC$33*$H157)/$C157-FD157)/INDEX(HB$28:HB$39,$A157))","v":6.5992474007681698},{"$f":"FE157+IF(INDEX(HC$13:HC$24,$A157)>0,INDEX(HC$43:HC$54,$A157)*MAX(0,Load_Shape!BC116*BD$7/$C157*BD$31+(BD$32*$G157+BD$33*$H157)/$C157-FE157)/INDEX(HC$13:HC$24,$A157))+IF(INDEX(HC$28:HC$39,$A157)>0,INDEX(HC$43:HC$54,$A157)*HC$9*MIN(0,Load_Shape!BC116*BD$7/$C157*BD$31+(BD$32*$G157+BD$33*$H157)/$C157-FE157)/INDEX(HC$28:HC$39,$A157))","v":6.7023012721848039},{"$f":"FF157+IF(INDEX(HD$13:HD$24,$A157)>0,INDEX(HD$43:HD$54,$A157)*MAX(0,Load_Shape!BD116*BE$7/$C157*BE$31+(BE$32*$G157+BE$33*$H157)/$C157-FF157)/INDEX(HD$13:HD$24,$A157))+IF(INDEX(HD$28:HD$39,$A157)>0,INDEX(HD$43:HD$54,$A157)*HD$9*MIN(0,Load_Shape!BD116*BE$7/$C157*BE$31+(BE$32*$G157+BE$33*$H157)/$C157-FF157)/INDEX(HD$28:HD$39,$A157))","v":6.8058611047759578},{"$f":"FG157+IF(INDEX(HE$13:HE$24,$A157)>0,INDEX(HE$43:HE$54,$A157)*MAX(0,Load_Shape!BE116*BF$7/$C157*BF$31+(BF$32*$G157+BF$33*$H157)/$C157-FG157)/INDEX(HE$13:HE$24,$A157))+IF(INDEX(HE$28:HE$39,$A157)>0,INDEX(HE$43:HE$54,$A157)*HE$9*MIN(0,Load_Shape!BE116*BF$7/$C157*BF$31+(BF$32*$G157+BF$33*$H157)/$C157-FG157)/INDEX(HE$28:HE$39,$A157))","v":6.9099560896391123},{"$f":"FH157+IF(INDEX(HF$13:HF$24,$A157)>0,INDEX(HF$43:HF$54,$A157)*MAX(0,Load_Shape!BF116*BG$7/$C157*BG$31+(BG$32*$G157+BG$33*$H157)/$C157-FH157)/INDEX(HF$13:HF$24,$A157))+IF(INDEX(HF$28:HF$39,$A157)>0,INDEX(HF$43:HF$54,$A157)*HF$9*MIN(0,Load_Shape!BF116*BG$7/$C157*BG$31+(BG$32*$G157+BG$33*$H157)/$C157-FH157)/INDEX(HF$28:HF$39,$A157))","v":7.014589839058524},{"$f":"FI157+IF(INDEX(HG$13:HG$24,$A157)>0,INDEX(HG$43:HG$54,$A157)*MAX(0,Load_Shape!BG116*BH$7/$C157*BH$31+(BH$32*$G157+BH$33*$H157)/$C157-FI157)/INDEX(HG$13:HG$24,$A157))+IF(INDEX(HG$28:HG$39,$A157)>0,INDEX(HG$43:HG$54,$A157)*HG$9*MIN(0,Load_Shape!BG116*BH$7/$C157*BH$31+(BH$32*$G157+BH$33*$H157)/$C157-FI157)/INDEX(HG$28:HG$39,$A157))","v":7.1197657388508473},{"$f":"FJ157+IF(INDEX(HH$13:HH$24,$A157)>0,INDEX(HH$43:HH$54,$A157)*MAX(0,Load_Shape!BH116*BI$7/$C157*BI$31+(BI$32*$G157+BI$33*$H157)/$C157-FJ157)/INDEX(HH$13:HH$24,$A157))+IF(INDEX(HH$28:HH$39,$A157)>0,INDEX(HH$43:HH$54,$A157)*HH$9*MIN(0,Load_Shape!BH116*BI$7/$C157*BI$31+(BI$32*$G157+BI$33*$H157)/$C157-FJ157)/INDEX(HH$28:HH$39,$A157))","v":7.2255136882947815},{"$f":"FK157+IF(INDEX(HI$13:HI$24,$A157)>0,INDEX(HI$43:HI$54,$A157)*MAX(0,Load_Shape!BI116*BJ$7/$C157*BJ$31+(BJ$32*$G157+BJ$33*$H157)/$C157-FK157)/INDEX(HI$13:HI$24,$A157))+IF(INDEX(HI$28:HI$39,$A157)>0,INDEX(HI$43:HI$54,$A157)*HI$9*MIN(0,Load_Shape!BI116*BJ$7/$C157*BJ$31+(BJ$32*$G157+BJ$33*$H157)/$C157-FK157)/INDEX(HI$28:HI$39,$A157))","v":7.3317887338894332},{"$f":"FL157+IF(INDEX(HJ$13:HJ$24,$A157)>0,INDEX(HJ$43:HJ$54,$A157)*MAX(0,Load_Shape!BJ116*BK$7/$C157*BK$31+(BK$32*$G157+BK$33*$H157)/$C157-FL157)/INDEX(HJ$13:HJ$24,$A157))+IF(INDEX(HJ$28:HJ$39,$A157)>0,INDEX(HJ$43:HJ$54,$A157)*HJ$9*MIN(0,Load_Shape!BJ116*BK$7/$C157*BK$31+(BK$32*$G157+BK$33*$H157)/$C157-FL157)/INDEX(HJ$28:HJ$39,$A157))","v":7.4386298962941817},{"$f":"FM157+IF(INDEX(HK$13:HK$24,$A157)>0,INDEX(HK$43:HK$54,$A157)*MAX(0,Load_Shape!BK116*BL$7/$C157*BL$31+(BL$32*$G157+BL$33*$H157)/$C157-FM157)/INDEX(HK$13:HK$24,$A157))+IF(INDEX(HK$28:HK$39,$A157)>0,INDEX(HK$43:HK$54,$A157)*HK$9*MIN(0,Load_Shape!BK116*BL$7/$C157*BL$31+(BL$32*$G157+BL$33*$H157)/$C157-FM157)/INDEX(HK$28:HK$39,$A157))","v":7.5460256964438726},{"$f":"FN157+IF(INDEX(HL$13:HL$24,$A157)>0,INDEX(HL$43:HL$54,$A157)*MAX(0,Load_Shape!BL116*BM$7/$C157*BM$31+(BM$32*$G157+BM$33*$H157)/$C157-FN157)/INDEX(HL$13:HL$24,$A157))+IF(INDEX(HL$28:HL$39,$A157)>0,INDEX(HL$43:HL$54,$A157)*HL$9*MIN(0,Load_Shape!BL116*BM$7/$C157*BM$31+(BM$32*$G157+BM$33*$H157)/$C157-FN157)/INDEX(HL$28:HL$39,$A157))","v":7.6539541633638928},{"$f":"FO157+IF(INDEX(HM$13:HM$24,$A157)>0,INDEX(HM$43:HM$54,$A157)*MAX(0,Load_Shape!BM116*BN$7/$C157*BN$31+(BN$32*$G157+BN$33*$H157)/$C157-FO157)/INDEX(HM$13:HM$24,$A157))+IF(INDEX(HM$28:HM$39,$A157)>0,INDEX(HM$43:HM$54,$A157)*HM$9*MIN(0,Load_Shape!BM116*BN$7/$C157*BN$31+(BN$32*$G157+BN$33*$H157)/$C157-FO157)/INDEX(HM$28:HM$39,$A157))","v":7.7624420456340344},{"$f":"FP157+IF(INDEX(HN$13:HN$24,$A157)>0,INDEX(HN$43:HN$54,$A157)*MAX(0,Load_Shape!BN116*BO$7/$C157*BO$31+(BO$32*$G157+BO$33*$H157)/$C157-FP157)/INDEX(HN$13:HN$24,$A157))+IF(INDEX(HN$28:HN$39,$A157)>0,INDEX(HN$43:HN$54,$A157)*HN$9*MIN(0,Load_Shape!BN116*BO$7/$C157*BO$31+(BO$32*$G157+BO$33*$H157)/$C157-FP157)/INDEX(HN$28:HN$39,$A157))","v":7.8714934449805343},{"$f":"FQ157+IF(INDEX(HO$13:HO$24,$A157)>0,INDEX(HO$43:HO$54,$A157)*MAX(0,Load_Shape!BO116*BP$7/$C157*BP$31+(BP$32*$G157+BP$33*$H157)/$C157-FQ157)/INDEX(HO$13:HO$24,$A157))+IF(INDEX(HO$28:HO$39,$A157)>0,INDEX(HO$43:HO$54,$A157)*HO$9*MIN(0,Load_Shape!BO116*BP$7/$C157*BP$31+(BP$32*$G157+BP$33*$H157)/$C157-FQ157)/INDEX(HO$28:HO$39,$A157))","v":7.9811116094438583},{"$f":"FR157+IF(INDEX(HP$13:HP$24,$A157)>0,INDEX(HP$43:HP$54,$A157)*MAX(0,Load_Shape!BP116*BQ$7/$C157*BQ$31+(BQ$32*$G157+BQ$33*$H157)/$C157-FR157)/INDEX(HP$13:HP$24,$A157))+IF(INDEX(HP$28:HP$39,$A157)>0,INDEX(HP$43:HP$54,$A157)*HP$9*MIN(0,Load_Shape!BP116*BQ$7/$C157*BQ$31+(BQ$32*$G157+BQ$33*$H157)/$C157-FR157)/INDEX(HP$28:HP$39,$A157))","v":8.0912998069322164},null,null,{"$f":"MAX(IF(FT157>=U$7*Load_Shape!T116/$C157*U$31+(U$32*$F157+U$33*$H157)/$C157,IF(DV157-BX157>0,HS$54,INDEX(HS$7:HS$45,MATCH(FT157*1000,$HR$7:$HR$45,1))*((General_Inputs!F$47)*INDEX(General_Inputs!$F$49:$F$60,$A157)*(1+General_Inputs!$F$46)+General_Inputs!$F$45+General_Inputs!F$67)/1000+HS$47),0),0)","v":40.852065632566543},{"$f":"MAX(IF(FU157>=V$7*Load_Shape!U116/$C157*V$31+(V$32*$F157+V$33*$H157)/$C157,IF(DW157-BY157>0,HT$54,INDEX(HT$7:HT$45,MATCH(FU157*1000,$HR$7:$HR$45,1))*((General_Inputs!G$47)*INDEX(General_Inputs!$F$49:$F$60,$A157)*(1+General_Inputs!$F$46)+General_Inputs!$F$45+General_Inputs!G$67)/1000+HT$47),0),0)","v":38.66384582047651},{"$f":"MAX(IF(FV157>=W$7*Load_Shape!V116/$C157*W$31+(W$32*$F157+W$33*$H157)/$C157,IF(DX157-BZ157>0,HU$54,INDEX(HU$7:HU$45,MATCH(FV157*1000,$HR$7:$HR$45,1))*((General_Inputs!H$47)*INDEX(General_Inputs!$F$49:$F$60,$A157)*(1+General_Inputs!$F$46)+General_Inputs!$F$45+General_Inputs!H$67)/1000+HU$47),0),0)","v":41.05251304489461},{"$f":"MAX(IF(FW157>=X$7*Load_Shape!W116/$C157*X$31+(X$32*$F157+X$33*$H157)/$C157,IF(DY157-CA157>0,HV$54,INDEX(HV$7:HV$45,MATCH(FW157*1000,$HR$7:$HR$45,1))*((General_Inputs!I$47)*INDEX(General_Inputs!$F$49:$F$60,$A157)*(1+General_Inputs!$F$46)+General_Inputs!$F$45+General_Inputs!I$67)/1000+HV$47),0),0)","v":41.849315202008533},{"$f":"MAX(IF(FX157>=Y$7*Load_Shape!X116/$C157*Y$31+(Y$32*$F157+Y$33*$H157)/$C157,IF(DZ157-CB157>0,HW$54,INDEX(HW$7:HW$45,MATCH(FX157*1000,$HR$7:$HR$45,1))*((General_Inputs!J$47)*INDEX(General_Inputs!$F$49:$F$60,$A157)*(1+General_Inputs!$F$46)+General_Inputs!$F$45+General_Inputs!J$67)/1000+HW$47),0),0)","v":42.790385900867193},{"$f":"MAX(IF(FY157>=Z$7*Load_Shape!Y116/$C157*Z$31+(Z$32*$F157+Z$33*$H157)/$C157,IF(EA157-CC157>0,HX$54,INDEX(HX$7:HX$45,MATCH(FY157*1000,$HR$7:$HR$45,1))*((General_Inputs!K$47)*INDEX(General_Inputs!$F$49:$F$60,$A157)*(1+General_Inputs!$F$46)+General_Inputs!$F$45+General_Inputs!K$67)/1000+HX$47),0),0)","v":43.777471287173988},{"$f":"MAX(IF(FZ157>=AA$7*Load_Shape!Z116/$C157*AA$31+(AA$32*$F157+AA$33*$H157)/$C157,IF(EB157-CD157>0,HY$54,INDEX(HY$7:HY$45,MATCH(FZ157*1000,$HR$7:$HR$45,1))*((General_Inputs!L$47)*INDEX(General_Inputs!$F$49:$F$60,$A157)*(1+General_Inputs!$F$46)+General_Inputs!$F$45+General_Inputs!L$67)/1000+HY$47),0),0)","v":44.924375322844234},{"$f":"MAX(IF(GA157>=AB$7*Load_Shape!AA116/$C157*AB$31+(AB$32*$F157+AB$33*$H157)/$C157,IF(EC157-CE157>0,HZ$54,INDEX(HZ$7:HZ$45,MATCH(GA157*1000,$HR$7:$HR$45,1))*((General_Inputs!M$47)*INDEX(General_Inputs!$F$49:$F$60,$A157)*(1+General_Inputs!$F$46)+General_Inputs!$F$45+General_Inputs!M$67)/1000+HZ$47),0),0)","v":46.192794851081224},{"$f":"MAX(IF(GB157>=AC$7*Load_Shape!AB116/$C157*AC$31+(AC$32*$F157+AC$33*$H157)/$C157,IF(ED157-CF157>0,IA$54,INDEX(IA$7:IA$45,MATCH(GB157*1000,$HR$7:$HR$45,1))*((General_Inputs!N$47)*INDEX(General_Inputs!$F$49:$F$60,$A157)*(1+General_Inputs!$F$46)+General_Inputs!$F$45+General_Inputs!N$67)/1000+IA$47),0),0)","v":50.601444977584883},{"$f":"MAX(IF(GC157>=AD$7*Load_Shape!AC116/$C157*AD$31+(AD$32*$F157+AD$33*$H157)/$C157,IF(EE157-CG157>0,IB$54,INDEX(IB$7:IB$45,MATCH(GC157*1000,$HR$7:$HR$45,1))*((General_Inputs!O$47)*INDEX(General_Inputs!$F$49:$F$60,$A157)*(1+General_Inputs!$F$46)+General_Inputs!$F$45+General_Inputs!O$67)/1000+IB$47),0),0)","v":51.133041379604414},{"$f":"MAX(IF(GD157>=AE$7*Load_Shape!AD116/$C157*AE$31+(AE$32*$F157+AE$33*$H157)/$C157,IF(EF157-CH157>0,IC$54,INDEX(IC$7:IC$45,MATCH(GD157*1000,$HR$7:$HR$45,1))*((General_Inputs!P$47)*INDEX(General_Inputs!$F$49:$F$60,$A157)*(1+General_Inputs!$F$46)+General_Inputs!$F$45+General_Inputs!P$67)/1000+IC$47),0),0)","v":52.77684659934512},{"$f":"MAX(IF(GE157>=AF$7*Load_Shape!AE116/$C157*AF$31+(AF$32*$F157+AF$33*$H157)/$C157,IF(EG157-CI157>0,ID$54,INDEX(ID$7:ID$45,MATCH(GE157*1000,$HR$7:$HR$45,1))*((General_Inputs!Q$47)*INDEX(General_Inputs!$F$49:$F$60,$A157)*(1+General_Inputs!$F$46)+General_Inputs!$F$45+General_Inputs!Q$67)/1000+ID$47),0),0)","v":54.525857866545962},{"$f":"MAX(IF(GF157>=AG$7*Load_Shape!AF116/$C157*AG$31+(AG$32*$F157+AG$33*$H157)/$C157,IF(EH157-CJ157>0,IE$54,INDEX(IE$7:IE$45,MATCH(GF157*1000,$HR$7:$HR$45,1))*((General_Inputs!R$47)*INDEX(General_Inputs!$F$49:$F$60,$A157)*(1+General_Inputs!$F$46)+General_Inputs!$F$45+General_Inputs!R$67)/1000+IE$47),0),0)","v":56.33377348679339},{"$f":"MAX(IF(GG157>=AH$7*Load_Shape!AG116/$C157*AH$31+(AH$32*$F157+AH$33*$H157)/$C157,IF(EI157-CK157>0,IF$54,INDEX(IF$7:IF$45,MATCH(GG157*1000,$HR$7:$HR$45,1))*((General_Inputs!S$47)*INDEX(General_Inputs!$F$49:$F$60,$A157)*(1+General_Inputs!$F$46)+General_Inputs!$F$45+General_Inputs!S$67)/1000+IF$47),0),0)","v":61.910262814610121},{"$f":"MAX(IF(GH157>=AI$7*Load_Shape!AH116/$C157*AI$31+(AI$32*$F157+AI$33*$H157)/$C157,IF(EJ157-CL157>0,IG$54,INDEX(IG$7:IG$45,MATCH(GH157*1000,$HR$7:$HR$45,1))*((General_Inputs!T$47)*INDEX(General_Inputs!$F$49:$F$60,$A157)*(1+General_Inputs!$F$46)+General_Inputs!$F$45+General_Inputs!T$67)/1000+IG$47),0),0)","v":63.229459327800591},{"$f":"MAX(IF(GI157>=AJ$7*Load_Shape!AI116/$C157*AJ$31+(AJ$32*$F157+AJ$33*$H157)/$C157,IF(EK157-CM157>0,IH$54,INDEX(IH$7:IH$45,MATCH(GI157*1000,$HR$7:$HR$45,1))*((General_Inputs!U$47)*INDEX(General_Inputs!$F$49:$F$60,$A157)*(1+General_Inputs!$F$46)+General_Inputs!$F$45+General_Inputs!U$67)/1000+IH$47),0),0)","v":64.726453180453973},{"$f":"MAX(IF(GJ157>=AK$7*Load_Shape!AJ116/$C157*AK$31+(AK$32*$F157+AK$33*$H157)/$C157,IF(EL157-CN157>0,II$54,INDEX(II$7:II$45,MATCH(GJ157*1000,$HR$7:$HR$45,1))*((General_Inputs!V$47)*INDEX(General_Inputs!$F$49:$F$60,$A157)*(1+General_Inputs!$F$46)+General_Inputs!$F$45+General_Inputs!V$67)/1000+II$47),0),0)","v":66.054982937372216},{"$f":"MAX(IF(GK157>=AL$7*Load_Shape!AK116/$C157*AL$31+(AL$32*$F157+AL$33*$H157)/$C157,IF(EM157-CO157>0,IJ$54,INDEX(IJ$7:IJ$45,MATCH(GK157*1000,$HR$7:$HR$45,1))*((General_Inputs!W$47)*INDEX(General_Inputs!$F$49:$F$60,$A157)*(1+General_Inputs!$F$46)+General_Inputs!$F$45+General_Inputs!W$67)/1000+IJ$47),0),0)","v":67.478523295480102},{"$f":"MAX(IF(GL157>=AM$7*Load_Shape!AL116/$C157*AM$31+(AM$32*$F157+AM$33*$H157)/$C157,IF(EN157-CP157>0,IK$54,INDEX(IK$7:IK$45,MATCH(GL157*1000,$HR$7:$HR$45,1))*((General_Inputs!X$47)*INDEX(General_Inputs!$F$49:$F$60,$A157)*(1+General_Inputs!$F$46)+General_Inputs!$F$45+General_Inputs!X$67)/1000+IK$47),0),0)","v":68.565035530975365},{"$f":"MAX(IF(GM157>=AN$7*Load_Shape!AM116/$C157*AN$31+(AN$32*$F157+AN$33*$H157)/$C157,IF(EO157-CQ157>0,IL$54,INDEX(IL$7:IL$45,MATCH(GM157*1000,$HR$7:$HR$45,1))*((General_Inputs!Y$47)*INDEX(General_Inputs!$F$49:$F$60,$A157)*(1+General_Inputs!$F$46)+General_Inputs!$F$45+General_Inputs!Y$67)/1000+IL$47),0),0)","v":68.75351803964962},{"$f":"MAX(IF(GN157>=AO$7*Load_Shape!AN116/$C157*AO$31+(AO$32*$F157+AO$33*$H157)/$C157,IF(EP157-CR157>0,IM$54,INDEX(IM$7:IM$45,MATCH(GN157*1000,$HR$7:$HR$45,1))*((General_Inputs!Z$47)*INDEX(General_Inputs!$F$49:$F$60,$A157)*(1+General_Inputs!$F$46)+General_Inputs!$F$45+General_Inputs!Z$67)/1000+IM$47),0),0)","v":68.873501254687724},{"$f":"MAX(IF(GO157>=AP$7*Load_Shape!AO116/$C157*AP$31+(AP$32*$F157+AP$33*$H157)/$C157,IF(EQ157-CS157>0,IN$54,INDEX(IN$7:IN$45,MATCH(GO157*1000,$HR$7:$HR$45,1))*((General_Inputs!AA$47)*INDEX(General_Inputs!$F$49:$F$60,$A157)*(1+General_Inputs!$F$46)+General_Inputs!$F$45+General_Inputs!AA$67)/1000+IN$47),0),0)","v":68.962307310963368},{"$f":"MAX(IF(GP157>=AQ$7*Load_Shape!AP116/$C157*AQ$31+(AQ$32*$F157+AQ$33*$H157)/$C157,IF(ER157-CT157>0,IO$54,INDEX(IO$7:IO$45,MATCH(GP157*1000,$HR$7:$HR$45,1))*((General_Inputs!AB$47)*INDEX(General_Inputs!$F$49:$F$60,$A157)*(1+General_Inputs!$F$46)+General_Inputs!$F$45+General_Inputs!AB$67)/1000+IO$47),0),0)","v":69.011857998713182},{"$f":"MAX(IF(GQ157>=AR$7*Load_Shape!AQ116/$C157*AR$31+(AR$32*$F157+AR$33*$H157)/$C157,IF(ES157-CU157>0,IP$54,INDEX(IP$7:IP$45,MATCH(GQ157*1000,$HR$7:$HR$45,1))*((General_Inputs!AC$47)*INDEX(General_Inputs!$F$49:$F$60,$A157)*(1+General_Inputs!$F$46)+General_Inputs!$F$45+General_Inputs!AC$67)/1000+IP$47),0),0)","v":69.101764987124355},{"$f":"MAX(IF(GR157>=AS$7*Load_Shape!AR116/$C157*AS$31+(AS$32*$F157+AS$33*$H157)/$C157,IF(ET157-CV157>0,IQ$54,INDEX(IQ$7:IQ$45,MATCH(GR157*1000,$HR$7:$HR$45,1))*((General_Inputs!AD$47)*INDEX(General_Inputs!$F$49:$F$60,$A157)*(1+General_Inputs!$F$46)+General_Inputs!$F$45+General_Inputs!AD$67)/1000+IQ$47),0),0)","v":69.171742704152607},{"$f":"MAX(IF(GS157>=AT$7*Load_Shape!AS116/$C157*AT$31+(AT$32*$F157+AT$33*$H157)/$C157,IF(EU157-CW157>0,IR$54,INDEX(IR$7:IR$45,MATCH(GS157*1000,$HR$7:$HR$45,1))*((General_Inputs!AE$47)*INDEX(General_Inputs!$F$49:$F$60,$A157)*(1+General_Inputs!$F$46)+General_Inputs!$F$45+General_Inputs!AE$67)/1000+IR$47),0),0)","v":69.231631222605444},{"$f":"MAX(IF(GT157>=AU$7*Load_Shape!AT116/$C157*AU$31+(AU$32*$F157+AU$33*$H157)/$C157,IF(EV157-CX157>0,IS$54,INDEX(IS$7:IS$45,MATCH(GT157*1000,$HR$7:$HR$45,1))*((General_Inputs!AF$47)*INDEX(General_Inputs!$F$49:$F$60,$A157)*(1+General_Inputs!$F$46)+General_Inputs!$F$45+General_Inputs!AF$67)/1000+IS$47),0),0)","v":69.285691549770178},{"$f":"MAX(IF(GU157>=AV$7*Load_Shape!AU116/$C157*AV$31+(AV$32*$F157+AV$33*$H157)/$C157,IF(EW157-CY157>0,IT$54,INDEX(IT$7:IT$45,MATCH(GU157*1000,$HR$7:$HR$45,1))*((General_Inputs!AG$47)*INDEX(General_Inputs!$F$49:$F$60,$A157)*(1+General_Inputs!$F$46)+General_Inputs!$F$45+General_Inputs!AG$67)/1000+IT$47),0),0)","v":69.340660177950369},{"$f":"MAX(IF(GV157>=AW$7*Load_Shape!AV116/$C157*AW$31+(AW$32*$F157+AW$33*$H157)/$C157,IF(EX157-CZ157>0,IU$54,INDEX(IU$7:IU$45,MATCH(GV157*1000,$HR$7:$HR$45,1))*((General_Inputs!AH$47)*INDEX(General_Inputs!$F$49:$F$60,$A157)*(1+General_Inputs!$F$46)+General_Inputs!$F$45+General_Inputs!AH$67)/1000+IU$47),0),0)","v":69.388592618316892},{"$f":"MAX(IF(GW157>=AX$7*Load_Shape!AW116/$C157*AX$31+(AX$32*$F157+AX$33*$H157)/$C157,IF(EY157-DA157>0,IV$54,INDEX(IV$7:IV$45,MATCH(GW157*1000,$HR$7:$HR$45,1))*((General_Inputs!AI$47)*INDEX(General_Inputs!$F$49:$F$60,$A157)*(1+General_Inputs!$F$46)+General_Inputs!$F$45+General_Inputs!AI$67)/1000+IV$47),0),0)","v":69.432088816470994},{"$f":"MAX(IF(GX157>=AY$7*Load_Shape!AX116/$C157*AY$31+(AY$32*$F157+AY$33*$H157)/$C157,IF(EZ157-DB157>0,IW$54,INDEX(IW$7:IW$45,MATCH(GX157*1000,$HR$7:$HR$45,1))*((General_Inputs!AJ$47)*INDEX(General_Inputs!$F$49:$F$60,$A157)*(1+General_Inputs!$F$46)+General_Inputs!$F$45+General_Inputs!AJ$67)/1000+IW$47),0),0)","v":69.472288056042359},{"$f":"MAX(IF(GY157>=AZ$7*Load_Shape!AY116/$C157*AZ$31+(AZ$32*$F157+AZ$33*$H157)/$C157,IF(FA157-DC157>0,IX$54,INDEX(IX$7:IX$45,MATCH(GY157*1000,$HR$7:$HR$45,1))*((General_Inputs!AK$47)*INDEX(General_Inputs!$F$49:$F$60,$A157)*(1+General_Inputs!$F$46)+General_Inputs!$F$45+General_Inputs!AK$67)/1000+IX$47),0),0)","v":69.509700591044663},{"$f":"MAX(IF(GZ157>=BA$7*Load_Shape!AZ116/$C157*BA$31+(BA$32*$F157+BA$33*$H157)/$C157,IF(FB157-DD157>0,IY$54,INDEX(IY$7:IY$45,MATCH(GZ157*1000,$HR$7:$HR$45,1))*((General_Inputs!AL$47)*INDEX(General_Inputs!$F$49:$F$60,$A157)*(1+General_Inputs!$F$46)+General_Inputs!$F$45+General_Inputs!AL$67)/1000+IY$47),0),0)","v":69.543585103000538},{"$f":"MAX(IF(HA157>=BB$7*Load_Shape!BA116/$C157*BB$31+(BB$32*$F157+BB$33*$H157)/$C157,IF(FC157-DE157>0,IZ$54,INDEX(IZ$7:IZ$45,MATCH(HA157*1000,$HR$7:$HR$45,1))*((General_Inputs!AM$47)*INDEX(General_Inputs!$F$49:$F$60,$A157)*(1+General_Inputs!$F$46)+General_Inputs!$F$45+General_Inputs!AM$67)/1000+IZ$47),0),0)","v":69.574647790726374},{"$f":"MAX(IF(HB157>=BC$7*Load_Shape!BB116/$C157*BC$31+(BC$32*$F157+BC$33*$H157)/$C157,IF(FD157-DF157>0,JA$54,INDEX(JA$7:JA$45,MATCH(HB157*1000,$HR$7:$HR$45,1))*((General_Inputs!AN$47)*INDEX(General_Inputs!$F$49:$F$60,$A157)*(1+General_Inputs!$F$46)+General_Inputs!$F$45+General_Inputs!AN$67)/1000+JA$47),0),0)","v":69.603213842120667},{"$f":"MAX(IF(HC157>=BD$7*Load_Shape!BC116/$C157*BD$31+(BD$32*$F157+BD$33*$H157)/$C157,IF(FE157-DG157>0,JB$54,INDEX(JB$7:JB$45,MATCH(HC157*1000,$HR$7:$HR$45,1))*((General_Inputs!AO$47)*INDEX(General_Inputs!$F$49:$F$60,$A157)*(1+General_Inputs!$F$46)+General_Inputs!$F$45+General_Inputs!AO$67)/1000+JB$47),0),0)","v":69.629444724478063},{"$f":"MAX(IF(HD157>=BE$7*Load_Shape!BD116/$C157*BE$31+(BE$32*$F157+BE$33*$H157)/$C157,IF(FF157-DH157>0,JC$54,INDEX(JC$7:JC$45,MATCH(HD157*1000,$HR$7:$HR$45,1))*((General_Inputs!AP$47)*INDEX(General_Inputs!$F$49:$F$60,$A157)*(1+General_Inputs!$F$46)+General_Inputs!$F$45+General_Inputs!AP$67)/1000+JC$47),0),0)","v":69.653431770301538},{"$f":"MAX(IF(HE157>=BF$7*Load_Shape!BE116/$C157*BF$31+(BF$32*$F157+BF$33*$H157)/$C157,IF(FG157-DI157>0,JD$54,INDEX(JD$7:JD$45,MATCH(HE157*1000,$HR$7:$HR$45,1))*((General_Inputs!AQ$47)*INDEX(General_Inputs!$F$49:$F$60,$A157)*(1+General_Inputs!$F$46)+General_Inputs!$F$45+General_Inputs!AQ$67)/1000+JD$47),0),0)","v":69.675433243684097},{"$f":"MAX(IF(HF157>=BG$7*Load_Shape!BF116/$C157*BG$31+(BG$32*$F157+BG$33*$H157)/$C157,IF(FH157-DJ157>0,JE$54,INDEX(JE$7:JE$45,MATCH(HF157*1000,$HR$7:$HR$45,1))*((General_Inputs!AR$47)*INDEX(General_Inputs!$F$49:$F$60,$A157)*(1+General_Inputs!$F$46)+General_Inputs!$F$45+General_Inputs!AR$67)/1000+JE$47),0),0)","v":69.695617373278751},{"$f":"MAX(IF(HG157>=BH$7*Load_Shape!BG116/$C157*BH$31+(BH$32*$F157+BH$33*$H157)/$C157,IF(FI157-DK157>0,JF$54,INDEX(JF$7:JF$45,MATCH(HG157*1000,$HR$7:$HR$45,1))*((General_Inputs!AS$47)*INDEX(General_Inputs!$F$49:$F$60,$A157)*(1+General_Inputs!$F$46)+General_Inputs!$F$45+General_Inputs!AS$67)/1000+JF$47),0),0)","v":69.714120794811464},{"$f":"MAX(IF(HH157>=BI$7*Load_Shape!BH116/$C157*BI$31+(BI$32*$F157+BI$33*$H157)/$C157,IF(FJ157-DL157>0,JG$54,INDEX(JG$7:JG$45,MATCH(HH157*1000,$HR$7:$HR$45,1))*((General_Inputs!AT$47)*INDEX(General_Inputs!$F$49:$F$60,$A157)*(1+General_Inputs!$F$46)+General_Inputs!$F$45+General_Inputs!AT$67)/1000+JG$47),0),0)","v":69.731075073582929},{"$f":"MAX(IF(HI157>=BJ$7*Load_Shape!BI116/$C157*BJ$31+(BJ$32*$F157+BJ$33*$H157)/$C157,IF(FK157-DM157>0,JH$54,INDEX(JH$7:JH$45,MATCH(HI157*1000,$HR$7:$HR$45,1))*((General_Inputs!AU$47)*INDEX(General_Inputs!$F$49:$F$60,$A157)*(1+General_Inputs!$F$46)+General_Inputs!$F$45+General_Inputs!AU$67)/1000+JH$47),0),0)","v":69.746619755768265},{"$f":"MAX(IF(HJ157>=BK$7*Load_Shape!BJ116/$C157*BK$31+(BK$32*$F157+BK$33*$H157)/$C157,IF(FL157-DN157>0,JI$54,INDEX(JI$7:JI$45,MATCH(HJ157*1000,$HR$7:$HR$45,1))*((General_Inputs!AV$47)*INDEX(General_Inputs!$F$49:$F$60,$A157)*(1+General_Inputs!$F$46)+General_Inputs!$F$45+General_Inputs!AV$67)/1000+JI$47),0),0)","v":69.760870519775139},{"$f":"MAX(IF(HK157>=BL$7*Load_Shape!BK116/$C157*BL$31+(BL$32*$F157+BL$33*$H157)/$C157,IF(FM157-DO157>0,JJ$54,INDEX(JJ$7:JJ$45,MATCH(HK157*1000,$HR$7:$HR$45,1))*((General_Inputs!AW$47)*INDEX(General_Inputs!$F$49:$F$60,$A157)*(1+General_Inputs!$F$46)+General_Inputs!$F$45+General_Inputs!AW$67)/1000+JJ$47),0),0)","v":69.773932455492428},{"$f":"MAX(IF(HL157>=BM$7*Load_Shape!BL116/$C157*BM$31+(BM$32*$F157+BM$33*$H157)/$C157,IF(FN157-DP157>0,JK$54,INDEX(JK$7:JK$45,MATCH(HL157*1000,$HR$7:$HR$45,1))*((General_Inputs!AX$47)*INDEX(General_Inputs!$F$49:$F$60,$A157)*(1+General_Inputs!$F$46)+General_Inputs!$F$45+General_Inputs!AX$67)/1000+JK$47),0),0)","v":69.785904283394373},{"$f":"MAX(IF(HM157>=BN$7*Load_Shape!BM116/$C157*BN$31+(BN$32*$F157+BN$33*$H157)/$C157,IF(FO157-DQ157>0,JL$54,INDEX(JL$7:JL$45,MATCH(HM157*1000,$HR$7:$HR$45,1))*((General_Inputs!AY$47)*INDEX(General_Inputs!$F$49:$F$60,$A157)*(1+General_Inputs!$F$46)+General_Inputs!$F$45+General_Inputs!AY$67)/1000+JL$47),0),0)","v":69.796878102220134},{"$f":"MAX(IF(HN157>=BO$7*Load_Shape!BN116/$C157*BO$31+(BO$32*$F157+BO$33*$H157)/$C157,IF(FP157-DR157>0,JM$54,INDEX(JM$7:JM$45,MATCH(HN157*1000,$HR$7:$HR$45,1))*((General_Inputs!AZ$47)*INDEX(General_Inputs!$F$49:$F$60,$A157)*(1+General_Inputs!$F$46)+General_Inputs!$F$45+General_Inputs!AZ$67)/1000+JM$47),0),0)","v":69.806936471699018},{"$f":"MAX(IF(HO157>=BP$7*Load_Shape!BO116/$C157*BP$31+(BP$32*$F157+BP$33*$H157)/$C157,IF(FQ157-DS157>0,JN$54,INDEX(JN$7:JN$45,MATCH(HO157*1000,$HR$7:$HR$45,1))*((General_Inputs!BA$47)*INDEX(General_Inputs!$F$49:$F$60,$A157)*(1+General_Inputs!$F$46)+General_Inputs!$F$45+General_Inputs!BA$67)/1000+JN$47),0),0)","v":69.816155289443401},{"$f":"MAX(IF(HP157>=BQ$7*Load_Shape!BP116/$C157*BQ$31+(BQ$32*$F157+BQ$33*$H157)/$C157,IF(FR157-DT157>0,JO$54,INDEX(JO$7:JO$45,MATCH(HP157*1000,$HR$7:$HR$45,1))*((General_Inputs!BB$47)*INDEX(General_Inputs!$F$49:$F$60,$A157)*(1+General_Inputs!$F$46)+General_Inputs!$F$45+General_Inputs!BB$67)/1000+JO$47),0),0)","v":69.82460458256115},null,null,{"$f":"INDEX(JR$7:JR$45,MATCH(MAX(U$7*Load_Shape!T116/$C157*U$31,FT157)*1000,$JQ$7:$JQ$45,1))*((General_Inputs!F$47)*INDEX(General_Inputs!$F$49:$F$60,$A157)*(1+General_Inputs!$F$46)+General_Inputs!$F$45+General_Inputs!F$67)/1000+JR$47","v":39.793701679971043},{"$f":"INDEX(JS$7:JS$45,MATCH(MAX(V$7*Load_Shape!U116/$C157*V$31,FU157)*1000,$JQ$7:$JQ$45,1))*((General_Inputs!G$47)*INDEX(General_Inputs!$F$49:$F$60,$A157)*(1+General_Inputs!$F$46)+General_Inputs!$F$45+General_Inputs!G$67)/1000+JS$47","v":37.504450947617215},{"$f":"INDEX(JT$7:JT$45,MATCH(MAX(W$7*Load_Shape!V116/$C157*W$31,FV157)*1000,$JQ$7:$JQ$45,1))*((General_Inputs!H$47)*INDEX(General_Inputs!$F$49:$F$60,$A157)*(1+General_Inputs!$F$46)+General_Inputs!$F$45+General_Inputs!H$67)/1000+JT$47","v":40.121266976021843},{"$f":"INDEX(JU$7:JU$45,MATCH(MAX(X$7*Load_Shape!W116/$C157*X$31,FW157)*1000,$JQ$7:$JQ$45,1))*((General_Inputs!I$47)*INDEX(General_Inputs!$F$49:$F$60,$A157)*(1+General_Inputs!$F$46)+General_Inputs!$F$45+General_Inputs!I$67)/1000+JU$47","v":40.89748751998836},{"$f":"INDEX(JV$7:JV$45,MATCH(MAX(Y$7*Load_Shape!X116/$C157*Y$31,FX157)*1000,$JQ$7:$JQ$45,1))*((General_Inputs!J$47)*INDEX(General_Inputs!$F$49:$F$60,$A157)*(1+General_Inputs!$F$46)+General_Inputs!$F$45+General_Inputs!J$67)/1000+JV$47","v":41.674802140588106},{"$f":"INDEX(JW$7:JW$45,MATCH(MAX(Z$7*Load_Shape!Y116/$C157*Z$31,FY157)*1000,$JQ$7:$JQ$45,1))*((General_Inputs!K$47)*INDEX(General_Inputs!$F$49:$F$60,$A157)*(1+General_Inputs!$F$46)+General_Inputs!$F$45+General_Inputs!K$67)/1000+JW$47","v":42.63274846412213},{"$f":"INDEX(JX$7:JX$45,MATCH(MAX(AA$7*Load_Shape!Z116/$C157*AA$31,FZ157)*1000,$JQ$7:$JQ$45,1))*((General_Inputs!L$47)*INDEX(General_Inputs!$F$49:$F$60,$A157)*(1+General_Inputs!$F$46)+General_Inputs!$F$45+General_Inputs!L$67)/1000+JX$47","v":43.549365578020002},{"$f":"INDEX(JY$7:JY$45,MATCH(MAX(AB$7*Load_Shape!AA116/$C157*AB$31,GA157)*1000,$JQ$7:$JQ$45,1))*((General_Inputs!M$47)*INDEX(General_Inputs!$F$49:$F$60,$A157)*(1+General_Inputs!$F$46)+General_Inputs!$F$45+General_Inputs!M$67)/1000+JY$47","v":44.774100284697539},{"$f":"INDEX(JZ$7:JZ$45,MATCH(MAX(AC$7*Load_Shape!AB116/$C157*AC$31,GB157)*1000,$JQ$7:$JQ$45,1))*((General_Inputs!N$47)*INDEX(General_Inputs!$F$49:$F$60,$A157)*(1+General_Inputs!$F$46)+General_Inputs!$F$45+General_Inputs!N$67)/1000+JZ$47","v":49.030914926326496},{"$f":"INDEX(KA$7:KA$45,MATCH(MAX(AD$7*Load_Shape!AC116/$C157*AD$31,GC157)*1000,$JQ$7:$JQ$45,1))*((General_Inputs!O$47)*INDEX(General_Inputs!$F$49:$F$60,$A157)*(1+General_Inputs!$F$46)+General_Inputs!$F$45+General_Inputs!O$67)/1000+KA$47","v":50.596155109811313},{"$f":"INDEX(KB$7:KB$45,MATCH(MAX(AE$7*Load_Shape!AD116/$C157*AE$31,GD157)*1000,$JQ$7:$JQ$45,1))*((General_Inputs!P$47)*INDEX(General_Inputs!$F$49:$F$60,$A157)*(1+General_Inputs!$F$46)+General_Inputs!$F$45+General_Inputs!P$67)/1000+KB$47","v":52.220830083067042},{"$f":"INDEX(KC$7:KC$45,MATCH(MAX(AF$7*Load_Shape!AE116/$C157*AF$31,GE157)*1000,$JQ$7:$JQ$45,1))*((General_Inputs!Q$47)*INDEX(General_Inputs!$F$49:$F$60,$A157)*(1+General_Inputs!$F$46)+General_Inputs!$F$45+General_Inputs!Q$67)/1000+KC$47","v":53.949486738757528},{"$f":"INDEX(KD$7:KD$45,MATCH(MAX(AG$7*Load_Shape!AF116/$C157*AG$31,GF157)*1000,$JQ$7:$JQ$45,1))*((General_Inputs!R$47)*INDEX(General_Inputs!$F$49:$F$60,$A157)*(1+General_Inputs!$F$46)+General_Inputs!$F$45+General_Inputs!R$67)/1000+KD$47","v":55.736362231486183},{"$f":"INDEX(KE$7:KE$45,MATCH(MAX(AH$7*Load_Shape!AG116/$C157*AH$31,GG157)*1000,$JQ$7:$JQ$45,1))*((General_Inputs!S$47)*INDEX(General_Inputs!$F$49:$F$60,$A157)*(1+General_Inputs!$F$46)+General_Inputs!$F$45+General_Inputs!S$67)/1000+KE$47","v":59.950253038181074},{"$f":"INDEX(KF$7:KF$45,MATCH(MAX(AI$7*Load_Shape!AH116/$C157*AI$31,GH157)*1000,$JQ$7:$JQ$45,1))*((General_Inputs!T$47)*INDEX(General_Inputs!$F$49:$F$60,$A157)*(1+General_Inputs!$F$46)+General_Inputs!$F$45+General_Inputs!T$67)/1000+KF$47","v":61.224015952315654},{"$f":"INDEX(KG$7:KG$45,MATCH(MAX(AJ$7*Load_Shape!AI116/$C157*AJ$31,GI157)*1000,$JQ$7:$JQ$45,1))*((General_Inputs!U$47)*INDEX(General_Inputs!$F$49:$F$60,$A157)*(1+General_Inputs!$F$46)+General_Inputs!$F$45+General_Inputs!U$67)/1000+KG$47","v":62.669452802042983},{"$f":"INDEX(KH$7:KH$45,MATCH(MAX(AK$7*Load_Shape!AJ116/$C157*AK$31,GJ157)*1000,$JQ$7:$JQ$45,1))*((General_Inputs!V$47)*INDEX(General_Inputs!$F$49:$F$60,$A157)*(1+General_Inputs!$F$46)+General_Inputs!$F$45+General_Inputs!V$67)/1000+KH$47","v":63.952227519658052},{"$f":"INDEX(KI$7:KI$45,MATCH(MAX(AL$7*Load_Shape!AK116/$C157*AL$31,GK157)*1000,$JQ$7:$JQ$45,1))*((General_Inputs!W$47)*INDEX(General_Inputs!$F$49:$F$60,$A157)*(1+General_Inputs!$F$46)+General_Inputs!$F$45+General_Inputs!W$67)/1000+KI$47","v":65.326740639425452},{"$f":"INDEX(KJ$7:KJ$45,MATCH(MAX(AM$7*Load_Shape!AL116/$C157*AM$31,GL157)*1000,$JQ$7:$JQ$45,1))*((General_Inputs!X$47)*INDEX(General_Inputs!$F$49:$F$60,$A157)*(1+General_Inputs!$F$46)+General_Inputs!$F$45+General_Inputs!X$67)/1000+KJ$47","v":66.375833005490151},null,null,{"$f":"INDEX($U$7:$BQ$21,MATCH(KM$57,$T$7:$T$21,0),MATCH($LK$55,$U$6:$BQ$6,0))*INDEX(Load_Shape!$T116:$BP116,MATCH($LK$55,Load_Shape!$T$16:$BP$16,0))/$C157","v":22.086597473316882},0,22.086597473316882,0.6383858400000002,2.5169580000000003,2.3487355760709971,-1.0509942491210962E-2,0,0,-3.8748405207157633E-4,-1.9004645958252547E-3,1.0434755016012671,2.4973469188085069,0.64514354510894301,5.6695068367405548E-3,0.15721432052609532,7.070498846271847,0,5.1759673092315914,0,0,22.086597473316882,22.086597473316882,6.684787477813444,0,null,null,0,0.11395861236846333,0.23434878620325053,0.34830739857171389,null,null,{"$f":"MAX(IF(FT157>=U$7*Load_Shape!T116/$C157*U$31+(U$32*$F157+U$33*$H157)/$C157,IF(DV157-BX157>0,0,INDEX(HS$7:HS$45,MATCH(FT157*1000,$HR$7:$HR$45,1))),0),0)","v":7000},{"$f":"MAX(IF(FU157>=V$7*Load_Shape!U116/$C157*V$31+(V$32*$F157+V$33*$H157)/$C157,IF(DW157-BY157>0,0,INDEX(HT$7:HT$45,MATCH(FU157*1000,$HR$7:$HR$45,1))),0),0)","v":7000},{"$f":"MAX(IF(FV157>=W$7*Load_Shape!V116/$C157*W$31+(W$32*$F157+W$33*$H157)/$C157,IF(DX157-BZ157>0,0,INDEX(HU$7:HU$45,MATCH(FV157*1000,$HR$7:$HR$45,1))),0),0)","v":7000},{"$f":"MAX(IF(FW157>=X$7*Load_Shape!W116/$C157*X$31+(X$32*$F157+X$33*$H157)/$C157,IF(DY157-CA157>0,0,INDEX(HV$7:HV$45,MATCH(FW157*1000,$HR$7:$HR$45,1))),0),0)","v":7000},{"$f":"MAX(IF(FX157>=Y$7*Load_Shape!X116/$C157*Y$31+(Y$32*$F157+Y$33*$H157)/$C157,IF(DZ157-CB157>0,0,INDEX(HW$7:HW$45,MATCH(FX157*1000,$HR$7:$HR$45,1))),0),0)","v":7000},{"$f":"MAX(IF(FY157>=Z$7*Load_Shape!Y116/$C157*Z$31+(Z$32*$F157+Z$33*$H157)/$C157,IF(EA157-CC157>0,0,INDEX(HX$7:HX$45,MATCH(FY157*1000,$HR$7:$HR$45,1))),0),0)","v":7000},{"$f":"MAX(IF(FZ157>=AA$7*Load_Shape!Z116/$C157*AA$31+(AA$32*$F157+AA$33*$H157)/$C157,IF(EB157-CD157>0,0,INDEX(HY$7:HY$45,MATCH(FZ157*1000,$HR$7:$HR$45,1))),0),0)","v":7000},{"$f":"MAX(IF(GA157>=AB$7*Load_Shape!AA116/$C157*AB$31+(AB$32*$F157+AB$33*$H157)/$C157,IF(EC157-CE157>0,0,INDEX(HZ$7:HZ$45,MATCH(GA157*1000,$HR$7:$HR$45,1))),0),0)","v":7000},{"$f":"MAX(IF(GB157>=AC$7*Load_Shape!AB116/$C157*AC$31+(AC$32*$F157+AC$33*$H157)/$C157,IF(ED157-CF157>0,0,INDEX(IA$7:IA$45,MATCH(GB157*1000,$HR$7:$HR$45,1))),0),0)","v":7000},{"$f":"MAX(IF(GC157>=AD$7*Load_Shape!AC116/$C157*AD$31+(AD$32*$F157+AD$33*$H157)/$C157,IF(EE157-CG157>0,0,INDEX(IB$7:IB$45,MATCH(GC157*1000,$HR$7:$HR$45,1))),0),0)","v":6838.5024999999987},{"$f":"MAX(IF(GD157>=AE$7*Load_Shape!AD116/$C157*AE$31+(AE$32*$F157+AE$33*$H157)/$C157,IF(EF157-CH157>0,0,INDEX(IC$7:IC$45,MATCH(GD157*1000,$HR$7:$HR$45,1))),0),0)","v":6838.5024999999987},{"$f":"MAX(IF(GE157>=AF$7*Load_Shape!AE116/$C157*AF$31+(AF$32*$F157+AF$33*$H157)/$C157,IF(EG157-CI157>0,0,INDEX(ID$7:ID$45,MATCH(GE157*1000,$HR$7:$HR$45,1))),0),0)","v":6838.5024999999987},{"$f":"MAX(IF(GF157>=AG$7*Load_Shape!AF116/$C157*AG$31+(AG$32*$F157+AG$33*$H157)/$C157,IF(EH157-CJ157>0,0,INDEX(IE$7:IE$45,MATCH(GF157*1000,$HR$7:$HR$45,1))),0),0)","v":6838.5024999999987},{"$f":"MAX(IF(GG157>=AH$7*Load_Shape!AG116/$C157*AH$31+(AH$32*$F157+AH$33*$H157)/$C157,IF(EI157-CK157>0,0,INDEX(IF$7:IF$45,MATCH(GG157*1000,$HR$7:$HR$45,1))),0),0)","v":7000},{"$f":"MAX(IF(GH157>=AI$7*Load_Shape!AH116/$C157*AI$31+(AI$32*$F157+AI$33*$H157)/$C157,IF(EJ157-CL157>0,0,INDEX(IG$7:IG$45,MATCH(GH157*1000,$HR$7:$HR$45,1))),0),0)","v":7000},{"$f":"MAX(IF(GI157>=AJ$7*Load_Shape!AI116/$C157*AJ$31+(AJ$32*$F157+AJ$33*$H157)/$C157,IF(EK157-CM157>0,0,INDEX(IH$7:IH$45,MATCH(GI157*1000,$HR$7:$HR$45,1))),0),0)","v":7000},{"$f":"MAX(IF(GJ157>=AK$7*Load_Shape!AJ116/$C157*AK$31+(AK$32*$F157+AK$33*$H157)/$C157,IF(EL157-CN157>0,0,INDEX(II$7:II$45,MATCH(GJ157*1000,$HR$7:$HR$45,1))),0),0)","v":7000},{"$f":"MAX(IF(GK157>=AL$7*Load_Shape!AK116/$C157*AL$31+(AL$32*$F157+AL$33*$H157)/$C157,IF(EM157-CO157>0,0,INDEX(IJ$7:IJ$45,MATCH(GK157*1000,$HR$7:$HR$45,1))),0),0)","v":7000},{"$f":"MAX(IF(GL157>=AM$7*Load_Shape!AL116/$C157*AM$31+(AM$32*$F157+AM$33*$H157)/$C157,IF(EN157-CP157>0,0,INDEX(IK$7:IK$45,MATCH(GL157*1000,$HR$7:$HR$45,1))),0),0)","v":7000},{"$f":"MAX(IF(GM157>=AN$7*Load_Shape!AM116/$C157*AN$31+(AN$32*$F157+AN$33*$H157)/$C157,IF(EO157-CQ157>0,0,INDEX(IL$7:IL$45,MATCH(GM157*1000,$HR$7:$HR$45,1))),0),0)","v":7000},{"$f":"MAX(IF(GN157>=AO$7*Load_Shape!AN116/$C157*AO$31+(AO$32*$F157+AO$33*$H157)/$C157,IF(EP157-CR157>0,0,INDEX(IM$7:IM$45,MATCH(GN157*1000,$HR$7:$HR$45,1))),0),0)","v":7000},{"$f":"MAX(IF(GO157>=AP$7*Load_Shape!AO116/$C157*AP$31+(AP$32*$F157+AP$33*$H157)/$C157,IF(EQ157-CS157>0,0,INDEX(IN$7:IN$45,MATCH(GO157*1000,$HR$7:$HR$45,1))),0),0)","v":7000},{"$f":"MAX(IF(GP157>=AQ$7*Load_Shape!AP116/$C157*AQ$31+(AQ$32*$F157+AQ$33*$H157)/$C157,IF(ER157-CT157>0,0,INDEX(IO$7:IO$45,MATCH(GP157*1000,$HR$7:$HR$45,1))),0),0)","v":7000},{"$f":"MAX(IF(GQ157>=AR$7*Load_Shape!AQ116/$C157*AR$31+(AR$32*$F157+AR$33*$H157)/$C157,IF(ES157-CU157>0,0,INDEX(IP$7:IP$45,MATCH(GQ157*1000,$HR$7:$HR$45,1))),0),0)","v":7000},{"$f":"MAX(IF(GR157>=AS$7*Load_Shape!AR116/$C157*AS$31+(AS$32*$F157+AS$33*$H157)/$C157,IF(ET157-CV157>0,0,INDEX(IQ$7:IQ$45,MATCH(GR157*1000,$HR$7:$HR$45,1))),0),0)","v":7000},{"$f":"MAX(IF(GS157>=AT$7*Load_Shape!AS116/$C157*AT$31+(AT$32*$F157+AT$33*$H157)/$C157,IF(EU157-CW157>0,0,INDEX(IR$7:IR$45,MATCH(GS157*1000,$HR$7:$HR$45,1))),0),0)","v":7000},{"$f":"MAX(IF(GT157>=AU$7*Load_Shape!AT116/$C157*AU$31+(AU$32*$F157+AU$33*$H157)/$C157,IF(EV157-CX157>0,0,INDEX(IS$7:IS$45,MATCH(GT157*1000,$HR$7:$HR$45,1))),0),0)","v":7000},{"$f":"MAX(IF(GU157>=AV$7*Load_Shape!AU116/$C157*AV$31+(AV$32*$F157+AV$33*$H157)/$C157,IF(EW157-CY157>0,0,INDEX(IT$7:IT$45,MATCH(GU157*1000,$HR$7:$HR$45,1))),0),0)","v":7000},{"$f":"MAX(IF(GV157>=AW$7*Load_Shape!AV116/$C157*AW$31+(AW$32*$F157+AW$33*$H157)/$C157,IF(EX157-CZ157>0,0,INDEX(IU$7:IU$45,MATCH(GV157*1000,$HR$7:$HR$45,1))),0),0)","v":7000},{"$f":"MAX(IF(GW157>=AX$7*Load_Shape!AW116/$C157*AX$31+(AX$32*$F157+AX$33*$H157)/$C157,IF(EY157-DA157>0,0,INDEX(IV$7:IV$45,MATCH(GW157*1000,$HR$7:$HR$45,1))),0),0)","v":7000},{"$f":"MAX(IF(GX157>=AY$7*Load_Shape!AX116/$C157*AY$31+(AY$32*$F157+AY$33*$H157)/$C157,IF(EZ157-DB157>0,0,INDEX(IW$7:IW$45,MATCH(GX157*1000,$HR$7:$HR$45,1))),0),0)","v":7000},{"$f":"MAX(IF(GY157>=AZ$7*Load_Shape!AY116/$C157*AZ$31+(AZ$32*$F157+AZ$33*$H157)/$C157,IF(FA157-DC157>0,0,INDEX(IX$7:IX$45,MATCH(GY157*1000,$HR$7:$HR$45,1))),0),0)","v":7000},{"$f":"MAX(IF(GZ157>=BA$7*Load_Shape!AZ116/$C157*BA$31+(BA$32*$F157+BA$33*$H157)/$C157,IF(FB157-DD157>0,0,INDEX(IY$7:IY$45,MATCH(GZ157*1000,$HR$7:$HR$45,1))),0),0)","v":7000},{"$f":"MAX(IF(HA157>=BB$7*Load_Shape!BA116/$C157*BB$31+(BB$32*$F157+BB$33*$H157)/$C157,IF(FC157-DE157>0,0,INDEX(IZ$7:IZ$45,MATCH(HA157*1000,$HR$7:$HR$45,1))),0),0)","v":7000},{"$f":"MAX(IF(HB157>=BC$7*Load_Shape!BB116/$C157*BC$31+(BC$32*$F157+BC$33*$H157)/$C157,IF(FD157-DF157>0,0,INDEX(JA$7:JA$45,MATCH(HB157*1000,$HR$7:$HR$45,1))),0),0)","v":7000},{"$f":"MAX(IF(HC157>=BD$7*Load_Shape!BC116/$C157*BD$31+(BD$32*$F157+BD$33*$H157)/$C157,IF(FE157-DG157>0,0,INDEX(JB$7:JB$45,MATCH(HC157*1000,$HR$7:$HR$45,1))),0),0)","v":7000},{"$f":"MAX(IF(HD157>=BE$7*Load_Shape!BD116/$C157*BE$31+(BE$32*$F157+BE$33*$H157)/$C157,IF(FF157-DH157>0,0,INDEX(JC$7:JC$45,MATCH(HD157*1000,$HR$7:$HR$45,1))),0),0)","v":7000},{"$f":"MAX(IF(HE157>=BF$7*Load_Shape!BE116/$C157*BF$31+(BF$32*$F157+BF$33*$H157)/$C157,IF(FG157-DI157>0,0,INDEX(JD$7:JD$45,MATCH(HE157*1000,$HR$7:$HR$45,1))),0),0)","v":7000},{"$f":"MAX(IF(HF157>=BG$7*Load_Shape!BF116/$C157*BG$31+(BG$32*$F157+BG$33*$H157)/$C157,IF(FH157-DJ157>0,0,INDEX(JE$7:JE$45,MATCH(HF157*1000,$HR$7:$HR$45,1))),0),0)","v":7000},{"$f":"MAX(IF(HG157>=BH$7*Load_Shape!BG116/$C157*BH$31+(BH$32*$F157+BH$33*$H157)/$C157,IF(FI157-DK157>0,0,INDEX(JF$7:JF$45,MATCH(HG157*1000,$HR$7:$HR$45,1))),0),0)","v":7000},{"$f":"MAX(IF(HH157>=BI$7*Load_Shape!BH116/$C157*BI$31+(BI$32*$F157+BI$33*$H157)/$C157,IF(FJ157-DL157>0,0,INDEX(JG$7:JG$45,MATCH(HH157*1000,$HR$7:$HR$45,1))),0),0)","v":7000},{"$f":"MAX(IF(HI157>=BJ$7*Load_Shape!BI116/$C157*BJ$31+(BJ$32*$F157+BJ$33*$H157)/$C157,IF(FK157-DM157>0,0,INDEX(JH$7:JH$45,MATCH(HI157*1000,$HR$7:$HR$45,1))),0),0)","v":7000},{"$f":"MAX(IF(HJ157>=BK$7*Load_Shape!BJ116/$C157*BK$31+(BK$32*$F157+BK$33*$H157)/$C157,IF(FL157-DN157>0,0,INDEX(JI$7:JI$45,MATCH(HJ157*1000,$HR$7:$HR$45,1))),0),0)","v":7000},{"$f":"MAX(IF(HK157>=BL$7*Load_Shape!BK116/$C157*BL$31+(BL$32*$F157+BL$33*$H157)/$C157,IF(FM157-DO157>0,0,INDEX(JJ$7:JJ$45,MATCH(HK157*1000,$HR$7:$HR$45,1))),0),0)","v":7000},{"$f":"MAX(IF(HL157>=BM$7*Load_Shape!BL116/$C157*BM$31+(BM$32*$F157+BM$33*$H157)/$C157,IF(FN157-DP157>0,0,INDEX(JK$7:JK$45,MATCH(HL157*1000,$HR$7:$HR$45,1))),0),0)","v":7000},{"$f":"MAX(IF(HM157>=BN$7*Load_Shape!BM116/$C157*BN$31+(BN$32*$F157+BN$33*$H157)/$C157,IF(FO157-DQ157>0,0,INDEX(JL$7:JL$45,MATCH(HM157*1000,$HR$7:$HR$45,1))),0),0)","v":7000},{"$f":"MAX(IF(HN157>=BO$7*Load_Shape!BN116/$C157*BO$31+(BO$32*$F157+BO$33*$H157)/$C157,IF(FP157-DR157>0,0,INDEX(JM$7:JM$45,MATCH(HN157*1000,$HR$7:$HR$45,1))),0),0)","v":7000},{"$f":"MAX(IF(HO157>=BP$7*Load_Shape!BO116/$C157*BP$31+(BP$32*$F157+BP$33*$H157)/$C157,IF(FQ157-DS157>0,0,INDEX(JN$7:JN$45,MATCH(HO157*1000,$HR$7:$HR$45,1))),0),0)","v":7000},{"$f":"MAX(IF(HP157>=BQ$7*Load_Shape!BP116/$C157*BQ$31+(BQ$32*$F157+BQ$33*$H157)/$C157,IF(FR157-DT157>0,0,INDEX(JO$7:JO$45,MATCH(HP157*1000,$HR$7:$HR$45,1))),0),0)","v":7000},null,null,7000,7000,7000,7000,7000,7000,7000,7000,7000,7000,7000,7000,7000,7000,7000,7000,7000,7000,7000,7000,7000,7000,7000,7000,7000,7000,7000,7000,7000,7000,7000,7000,7000,7000,7000,7000,7000,7000,7000,7000,7000,7000,7000,7000,7000,7000,7000,7000,7000.0000000000073]
[5,17,31,null,3.5933733173463935E-3,3.5388127853881279E-3,3.5388127853881279E-3,3.5388127853881279E-3,3.5388127853881279E-3,9.4630777000795866E-3,7.5735473325092102E-3,5.3946997347666366E-3,5.0036132652657578E-3,8.5360535423206312E-3,5.023534962202471E-3,5.0720702094462075E-3,2.3183432014069628E-3,2.5199740836490555E-3,3.5002941951338962E-3,null,{"$f":"U$7*Load_Shape!T129/$C170+SUMPRODUCT(U$8:U$21,TRANSPOSE($F170:$S170))/$C170","v":15.854110979427508},{"$f":"V$7*Load_Shape!U129/$C170+SUMPRODUCT(V$8:V$21,TRANSPOSE($F170:$S170))/$C170","v":14.632291197359713},{"$f":"W$7*Load_Shape!V129/$C170+SUMPRODUCT(W$8:W$21,TRANSPOSE($F170:$S170))/$C170","v":15.796352414800666},{"$f":"X$7*Load_Shape!W129/$C170+SUMPRODUCT(X$8:X$21,TRANSPOSE($F170:$S170))/$C170","v":14.190055170682196},{"$f":"Y$7*Load_Shape!X129/$C170+SUMPRODUCT(Y$8:Y$21,TRANSPOSE($F170:$S170))/$C170","v":12.716839881211531},{"$f":"Z$7*Load_Shape!Y129/$C170+SUMPRODUCT(Z$8:Z$21,TRANSPOSE($F170:$S170))/$C170","v":10.732883325899252},{"$f":"AA$7*Load_Shape!Z129/$C170+SUMPRODUCT(AA$8:AA$21,TRANSPOSE($F170:$S170))/$C170","v":8.3287410225125669},{"$f":"AB$7*Load_Shape!AA129/$C170+SUMPRODUCT(AB$8:AB$21,TRANSPOSE($F170:$S170))/$C170","v":7.1262461274610835},{"$f":"AC$7*Load_Shape!AB129/$C170+SUMPRODUCT(AC$8:AC$21,TRANSPOSE($F170:$S170))/$C170","v":5.7585343125939694},{"$f":"AD$7*Load_Shape!AC129/$C170+SUMPRODUCT(AD$8:AD$21,TRANSPOSE($F170:$S170))/$C170","v":4.2278309707857922},{"$f":"AE$7*Load_Shape!AD129/$C170+SUMPRODUCT(AE$8:AE$21,TRANSPOSE($F170:$S170))/$C170","v":2.9456207794470508},{"$f":"AF$7*Load_Shape!AE129/$C170+SUMPRODUCT(AF$8:AF$21,TRANSPOSE($F170:$S170))/$C170","v":2.8488251845053156},{"$f":"AG$7*Load_Shape!AF129/$C170+SUMPRODUCT(AG$8:AG$21,TRANSPOSE($F170:$S170))/$C170","v":2.6944986262291337},{"$f":"AH$7*Load_Shape!AG129/$C170+SUMPRODUCT(AH$8:AH$21,TRANSPOSE($F170:$S170))/$C170","v":4.5308453137487206},{"$f":"AI$7*Load_Shape!AH129/$C170+SUMPRODUCT(AI$8:AI$21,TRANSPOSE($F170:$S170))/$C170","v":4.3045559272369474},{"$f":"AJ$7*Load_Shape!AI129/$C170+SUMPRODUCT(AJ$8:AJ$21,TRANSPOSE($F170:$S170))/$C170","v":3.2105326465068345},{"$f":"AK$7*Load_Shape!AJ129/$C170+SUMPRODUCT(AK$8:AK$21,TRANSPOSE($F170:$S170))/$C170","v":2.1226841955961895},{"$f":"AL$7*Load_Shape!AK129/$C170+SUMPRODUCT(AL$8:AL$21,TRANSPOSE($F170:$S170))/$C170","v":0.98722403774596756},{"$f":"AM$7*Load_Shape!AL129/$C170+SUMPRODUCT(AM$8:AM$21,TRANSPOSE($F170:$S170))/$C170","v":-3.3025062417550544E-2},{"$f":"AN$7*Load_Shape!AM129/$C170+SUMPRODUCT(AN$8:AN$21,TRANSPOSE($F170:$S170))/$C170","v":4.085519530683257E-4},{"$f":"AO$7*Load_Shape!AN129/$C170+SUMPRODUCT(AO$8:AO$21,TRANSPOSE($F170:$S170))/$C170","v":0.21368043968955064},{"$f":"AP$7*Load_Shape!AO129/$C170+SUMPRODUCT(AP$8:AP$21,TRANSPOSE($F170:$S170))/$C170","v":0.41735619788383715},{"$f":"AQ$7*Load_Shape!AP129/$C170+SUMPRODUCT(AQ$8:AQ$21,TRANSPOSE($F170:$S170))/$C170","v":0.59075459983153067},{"$f":"AR$7*Load_Shape!AQ129/$C170+SUMPRODUCT(AR$8:AR$21,TRANSPOSE($F170:$S170))/$C170","v":0.72446294474712403},{"$f":"AS$7*Load_Shape!AR129/$C170+SUMPRODUCT(AS$8:AS$21,TRANSPOSE($F170:$S170))/$C170","v":0.81710994211622534},{"$f":"AT$7*Load_Shape!AS129/$C170+SUMPRODUCT(AT$8:AT$21,TRANSPOSE($F170:$S170))/$C170","v":0.94438273879035961},{"$f":"AU$7*Load_Shape!AT129/$C170+SUMPRODUCT(AU$8:AU$21,TRANSPOSE($F170:$S170))/$C170","v":1.1547501719787405},{"$f":"AV$7*Load_Shape!AU129/$C170+SUMPRODUCT(AV$8:AV$21,TRANSPOSE($F170:$S170))/$C170","v":1.2505980800477978},{"$f":"AW$7*Load_Shape!AV129/$C170+SUMPRODUCT(AW$8:AW$21,TRANSPOSE($F170:$S170))/$C170","v":1.2910664489595192},{"$f":"AX$7*Load_Shape!AW129/$C170+SUMPRODUCT(AX$8:AX$21,TRANSPOSE($F170:$S170))/$C170","v":1.4670459392612791},{"$f":"AY$7*Load_Shape!AX129/$C170+SUMPRODUCT(AY$8:AY$21,TRANSPOSE($F170:$S170))/$C170","v":1.6698125088734415},{"$f":"AZ$7*Load_Shape!AY129/$C170+SUMPRODUCT(AZ$8:AZ$21,TRANSPOSE($F170:$S170))/$C170","v":1.6186217459589578},{"$f":"BA$7*Load_Shape!AZ129/$C170+SUMPRODUCT(BA$8:BA$21,TRANSPOSE($F170:$S170))/$C170","v":1.7339038241755667},{"$f":"BB$7*Load_Shape!BA129/$C170+SUMPRODUCT(BB$8:BB$21,TRANSPOSE($F170:$S170))/$C170","v":1.9091919222530898},{"$f":"BC$7*Load_Shape!BB129/$C170+SUMPRODUCT(BC$8:BC$21,TRANSPOSE($F170:$S170))/$C170","v":1.9368721807744436},{"$f":"BD$7*Load_Shape!BC129/$C170+SUMPRODUCT(BD$8:BD$21,TRANSPOSE($F170:$S170))/$C170","v":1.9964974862224487},{"$f":"BE$7*Load_Shape!BD129/$C170+SUMPRODUCT(BE$8:BE$21,TRANSPOSE($F170:$S170))/$C170","v":2.2256627375710281},{"$f":"BF$7*Load_Shape!BE129/$C170+SUMPRODUCT(BF$8:BF$21,TRANSPOSE($F170:$S170))/$C170","v":2.4548596979844071},{"$f":"BG$7*Load_Shape!BF129/$C170+SUMPRODUCT(BG$8:BG$21,TRANSPOSE($F170:$S170))/$C170","v":2.6806160043442375},{"$f":"BH$7*Load_Shape!BG129/$C170+SUMPRODUCT(BH$8:BH$21,TRANSPOSE($F170:$S170))/$C170","v":2.9010446769480112},{"$f":"BI$7*Load_Shape!BH129/$C170+SUMPRODUCT(BI$8:BI$21,TRANSPOSE($F170:$S170))/$C170","v":2.9424200286514228},{"$f":"BJ$7*Load_Shape!BI129/$C170+SUMPRODUCT(BJ$8:BJ$21,TRANSPOSE($F170:$S170))/$C170","v":3.1166204781938021},{"$f":"BK$7*Load_Shape!BJ129/$C170+SUMPRODUCT(BK$8:BK$21,TRANSPOSE($F170:$S170))/$C170","v":3.1915809892593039},{"$f":"BL$7*Load_Shape!BK129/$C170+SUMPRODUCT(BL$8:BL$21,TRANSPOSE($F170:$S170))/$C170","v":3.2611705486909983},{"$f":"BM$7*Load_Shape!BL129/$C170+SUMPRODUCT(BM$8:BM$21,TRANSPOSE($F170:$S170))/$C170","v":3.4909082349989013},{"$f":"BN$7*Load_Shape!BM129/$C170+SUMPRODUCT(BN$8:BN$21,TRANSPOSE($F170:$S170))/$C170","v":3.7246162979539257},{"$f":"BO$7*Load_Shape!BN129/$C170+SUMPRODUCT(BO$8:BO$21,TRANSPOSE($F170:$S170))/$C170","v":3.9584004561645898},{"$f":"BP$7*Load_Shape!BO129/$C170+SUMPRODUCT(BP$8:BP$21,TRANSPOSE($F170:$S170))/$C170","v":4.1922694852304296},{"$f":"BQ$7*Load_Shape!BP129/$C170+SUMPRODUCT(BQ$8:BQ$21,TRANSPOSE($F170:$S170))/$C170","v":4.4262321544571321},null,{"$f":"INDEX(Hydro_Param!G$27:G$39,$A170)","v":0.94013885387066587},{"$f":"INDEX(Hydro_Param!H$27:H$39,$A170)","v":5.9861146129334131E-2},{"$f":"INDEX(Hydro_Param!M$27:M$39,$A170)","v":0.5760395062276612},{"$f":"INDEX(Hydro_Param!N$27:N$39,$A170)","v":1.4131631685104582},null,{"$f":"U170+($BS170*MAX($BU170,MIN($BV170,U170/AVERAGE(IF(OFFSET(U170,1-$B170,0,24,1)<$BU170*AVERAGE(OFFSET(U170,1-$B170,0,24,1)),OFFSET($BU170,1-$B170,0,24,1)*AVERAGE(OFFSET(U170,1-$B170,0,24,1)),IF(OFFSET(U170,1-$B170,0,24,1)>$BV170*AVERAGE(OFFSET(U170,1-$B170,0,24,1)),OFFSET($BV170,1-$B170,0,24,1)*AVERAGE(OFFSET(U170,1-$B170,0,24,1)),OFFSET(U170,1-$B170,0,24,1))))))+$BT170)*U$22*INDEX(Hydro_Param!$D$27:$D$39,$A170)/$C170/24","v":10.221339493116805},{"$f":"V170+($BS170*MAX($BU170,MIN($BV170,V170/AVERAGE(IF(OFFSET(V170,1-$B170,0,24,1)<$BU170*AVERAGE(OFFSET(V170,1-$B170,0,24,1)),OFFSET($BU170,1-$B170,0,24,1)*AVERAGE(OFFSET(V170,1-$B170,0,24,1)),IF(OFFSET(V170,1-$B170,0,24,1)>$BV170*AVERAGE(OFFSET(V170,1-$B170,0,24,1)),OFFSET($BV170,1-$B170,0,24,1)*AVERAGE(OFFSET(V170,1-$B170,0,24,1)),OFFSET(V170,1-$B170,0,24,1))))))+$BT170)*V$22*INDEX(Hydro_Param!$D$27:$D$39,$A170)/$C170/24","v":9.0073469648607016},{"$f":"W170+($BS170*MAX($BU170,MIN($BV170,W170/AVERAGE(IF(OFFSET(W170,1-$B170,0,24,1)<$BU170*AVERAGE(OFFSET(W170,1-$B170,0,24,1)),OFFSET($BU170,1-$B170,0,24,1)*AVERAGE(OFFSET(W170,1-$B170,0,24,1)),IF(OFFSET(W170,1-$B170,0,24,1)>$BV170*AVERAGE(OFFSET(W170,1-$B170,0,24,1)),OFFSET($BV170,1-$B170,0,24,1)*AVERAGE(OFFSET(W170,1-$B170,0,24,1)),OFFSET(W170,1-$B170,0,24,1))))))+$BT170)*W$22*INDEX(Hydro_Param!$D$27:$D$39,$A170)/$C170/24","v":10.33635146377366},{"$f":"X170+($BS170*MAX($BU170,MIN($BV170,X170/AVERAGE(IF(OFFSET(X170,1-$B170,0,24,1)<$BU170*AVERAGE(OFFSET(X170,1-$B170,0,24,1)),OFFSET($BU170,1-$B170,0,24,1)*AVERAGE(OFFSET(X170,1-$B170,0,24,1)),IF(OFFSET(X170,1-$B170,0,24,1)>$BV170*AVERAGE(OFFSET(X170,1-$B170,0,24,1)),OFFSET($BV170,1-$B170,0,24,1)*AVERAGE(OFFSET(X170,1-$B170,0,24,1)),OFFSET(X170,1-$B170,0,24,1))))))+$BT170)*X$22*INDEX(Hydro_Param!$D$27:$D$39,$A170)/$C170/24","v":8.9193176362175386},{"$f":"Y170+($BS170*MAX($BU170,MIN($BV170,Y170/AVERAGE(IF(OFFSET(Y170,1-$B170,0,24,1)<$BU170*AVERAGE(OFFSET(Y170,1-$B170,0,24,1)),OFFSET($BU170,1-$B170,0,24,1)*AVERAGE(OFFSET(Y170,1-$B170,0,24,1)),IF(OFFSET(Y170,1-$B170,0,24,1)>$BV170*AVERAGE(OFFSET(Y170,1-$B170,0,24,1)),OFFSET($BV170,1-$B170,0,24,1)*AVERAGE(OFFSET(Y170,1-$B170,0,24,1)),OFFSET(Y170,1-$B170,0,24,1))))))+$BT170)*Y$22*INDEX(Hydro_Param!$D$27:$D$39,$A170)/$C170/24","v":7.5914298600766585},{"$f":"Z170+($BS170*MAX($BU170,MIN($BV170,Z170/AVERAGE(IF(OFFSET(Z170,1-$B170,0,24,1)<$BU170*AVERAGE(OFFSET(Z170,1-$B170,0,24,1)),OFFSET($BU170,1-$B170,0,24,1)*AVERAGE(OFFSET(Z170,1-$B170,0,24,1)),IF(OFFSET(Z170,1-$B170,0,24,1)>$BV170*AVERAGE(OFFSET(Z170,1-$B170,0,24,1)),OFFSET($BV170,1-$B170,0,24,1)*AVERAGE(OFFSET(Z170,1-$B170,0,24,1)),OFFSET(Z170,1-$B170,0,24,1))))))+$BT170)*Z$22*INDEX(Hydro_Param!$D$27:$D$39,$A170)/$C170/24","v":5.829856489291255},{"$f":"AA170+($BS170*MAX($BU170,MIN($BV170,AA170/AVERAGE(IF(OFFSET(AA170,1-$B170,0,24,1)<$BU170*AVERAGE(OFFSET(AA170,1-$B170,0,24,1)),OFFSET($BU170,1-$B170,0,24,1)*AVERAGE(OFFSET(AA170,1-$B170,0,24,1)),IF(OFFSET(AA170,1-$B170,0,24,1)>$BV170*AVERAGE(OFFSET(AA170,1-$B170,0,24,1)),OFFSET($BV170,1-$B170,0,24,1)*AVERAGE(OFFSET(AA170,1-$B170,0,24,1)),OFFSET(AA170,1-$B170,0,24,1))))))+$BT170)*AA$22*INDEX(Hydro_Param!$D$27:$D$39,$A170)/$C170/24","v":3.8780566954139966},{"$f":"AB170+($BS170*MAX($BU170,MIN($BV170,AB170/AVERAGE(IF(OFFSET(AB170,1-$B170,0,24,1)<$BU170*AVERAGE(OFFSET(AB170,1-$B170,0,24,1)),OFFSET($BU170,1-$B170,0,24,1)*AVERAGE(OFFSET(AB170,1-$B170,0,24,1)),IF(OFFSET(AB170,1-$B170,0,24,1)>$BV170*AVERAGE(OFFSET(AB170,1-$B170,0,24,1)),OFFSET($BV170,1-$B170,0,24,1)*AVERAGE(OFFSET(AB170,1-$B170,0,24,1)),OFFSET(AB170,1-$B170,0,24,1))))))+$BT170)*AB$22*INDEX(Hydro_Param!$D$27:$D$39,$A170)/$C170/24","v":3.0524829944703225},{"$f":"AC170+($BS170*MAX($BU170,MIN($BV170,AC170/AVERAGE(IF(OFFSET(AC170,1-$B170,0,24,1)<$BU170*AVERAGE(OFFSET(AC170,1-$B170,0,24,1)),OFFSET($BU170,1-$B170,0,24,1)*AVERAGE(OFFSET(AC170,1-$B170,0,24,1)),IF(OFFSET(AC170,1-$B170,0,24,1)>$BV170*AVERAGE(OFFSET(AC170,1-$B170,0,24,1)),OFFSET($BV170,1-$B170,0,24,1)*AVERAGE(OFFSET(AC170,1-$B170,0,24,1)),OFFSET(AC170,1-$B170,0,24,1))))))+$BT170)*AC$22*INDEX(Hydro_Param!$D$27:$D$39,$A170)/$C170/24","v":2.1569105856303246},{"$f":"AD170+($BS170*MAX($BU170,MIN($BV170,AD170/AVERAGE(IF(OFFSET(AD170,1-$B170,0,24,1)<$BU170*AVERAGE(OFFSET(AD170,1-$B170,0,24,1)),OFFSET($BU170,1-$B170,0,24,1)*AVERAGE(OFFSET(AD170,1-$B170,0,24,1)),IF(OFFSET(AD170,1-$B170,0,24,1)>$BV170*AVERAGE(OFFSET(AD170,1-$B170,0,24,1)),OFFSET($BV170,1-$B170,0,24,1)*AVERAGE(OFFSET(AD170,1-$B170,0,24,1)),OFFSET(AD170,1-$B170,0,24,1))))))+$BT170)*AD$22*INDEX(Hydro_Param!$D$27:$D$39,$A170)/$C170/24","v":1.1651451493364653},{"$f":"AE170+($BS170*MAX($BU170,MIN($BV170,AE170/AVERAGE(IF(OFFSET(AE170,1-$B170,0,24,1)<$BU170*AVERAGE(OFFSET(AE170,1-$B170,0,24,1)),OFFSET($BU170,1-$B170,0,24,1)*AVERAGE(OFFSET(AE170,1-$B170,0,24,1)),IF(OFFSET(AE170,1-$B170,0,24,1)>$BV170*AVERAGE(OFFSET(AE170,1-$B170,0,24,1)),OFFSET($BV170,1-$B170,0,24,1)*AVERAGE(OFFSET(AE170,1-$B170,0,24,1)),OFFSET(AE170,1-$B170,0,24,1))))))+$BT170)*AE$22*INDEX(Hydro_Param!$D$27:$D$39,$A170)/$C170/24","v":-0.11706504200227608},{"$f":"AF170+($BS170*MAX($BU170,MIN($BV170,AF170/AVERAGE(IF(OFFSET(AF170,1-$B170,0,24,1)<$BU170*AVERAGE(OFFSET(AF170,1-$B170,0,24,1)),OFFSET($BU170,1-$B170,0,24,1)*AVERAGE(OFFSET(AF170,1-$B170,0,24,1)),IF(OFFSET(AF170,1-$B170,0,24,1)>$BV170*AVERAGE(OFFSET(AF170,1-$B170,0,24,1)),OFFSET($BV170,1-$B170,0,24,1)*AVERAGE(OFFSET(AF170,1-$B170,0,24,1)),OFFSET(AF170,1-$B170,0,24,1))))))+$BT170)*AF$22*INDEX(Hydro_Param!$D$27:$D$39,$A170)/$C170/24","v":-0.21386063694401125},{"$f":"AG170+($BS170*MAX($BU170,MIN($BV170,AG170/AVERAGE(IF(OFFSET(AG170,1-$B170,0,24,1)<$BU170*AVERAGE(OFFSET(AG170,1-$B170,0,24,1)),OFFSET($BU170,1-$B170,0,24,1)*AVERAGE(OFFSET(AG170,1-$B170,0,24,1)),IF(OFFSET(AG170,1-$B170,0,24,1)>$BV170*AVERAGE(OFFSET(AG170,1-$B170,0,24,1)),OFFSET($BV170,1-$B170,0,24,1)*AVERAGE(OFFSET(AG170,1-$B170,0,24,1)),OFFSET(AG170,1-$B170,0,24,1))))))+$BT170)*AG$22*INDEX(Hydro_Param!$D$27:$D$39,$A170)/$C170/24","v":-0.36818719522019316},{"$f":"AH170+($BS170*MAX($BU170,MIN($BV170,AH170/AVERAGE(IF(OFFSET(AH170,1-$B170,0,24,1)<$BU170*AVERAGE(OFFSET(AH170,1-$B170,0,24,1)),OFFSET($BU170,1-$B170,0,24,1)*AVERAGE(OFFSET(AH170,1-$B170,0,24,1)),IF(OFFSET(AH170,1-$B170,0,24,1)>$BV170*AVERAGE(OFFSET(AH170,1-$B170,0,24,1)),OFFSET($BV170,1-$B170,0,24,1)*AVERAGE(OFFSET(AH170,1-$B170,0,24,1)),OFFSET(AH170,1-$B170,0,24,1))))))+$BT170)*AH$22*INDEX(Hydro_Param!$D$27:$D$39,$A170)/$C170/24","v":1.4681594922993937},{"$f":"AI170+($BS170*MAX($BU170,MIN($BV170,AI170/AVERAGE(IF(OFFSET(AI170,1-$B170,0,24,1)<$BU170*AVERAGE(OFFSET(AI170,1-$B170,0,24,1)),OFFSET($BU170,1-$B170,0,24,1)*AVERAGE(OFFSET(AI170,1-$B170,0,24,1)),IF(OFFSET(AI170,1-$B170,0,24,1)>$BV170*AVERAGE(OFFSET(AI170,1-$B170,0,24,1)),OFFSET($BV170,1-$B170,0,24,1)*AVERAGE(OFFSET(AI170,1-$B170,0,24,1)),OFFSET(AI170,1-$B170,0,24,1))))))+$BT170)*AI$22*INDEX(Hydro_Param!$D$27:$D$39,$A170)/$C170/24","v":1.2418701057876205},{"$f":"AJ170+($BS170*MAX($BU170,MIN($BV170,AJ170/AVERAGE(IF(OFFSET(AJ170,1-$B170,0,24,1)<$BU170*AVERAGE(OFFSET(AJ170,1-$B170,0,24,1)),OFFSET($BU170,1-$B170,0,24,1)*AVERAGE(OFFSET(AJ170,1-$B170,0,24,1)),IF(OFFSET(AJ170,1-$B170,0,24,1)>$BV170*AVERAGE(OFFSET(AJ170,1-$B170,0,24,1)),OFFSET($BV170,1-$B170,0,24,1)*AVERAGE(OFFSET(AJ170,1-$B170,0,24,1)),OFFSET(AJ170,1-$B170,0,24,1))))))+$BT170)*AJ$22*INDEX(Hydro_Param!$D$27:$D$39,$A170)/$C170/24","v":0.14784682505750757},{"$f":"AK170+($BS170*MAX($BU170,MIN($BV170,AK170/AVERAGE(IF(OFFSET(AK170,1-$B170,0,24,1)<$BU170*AVERAGE(OFFSET(AK170,1-$B170,0,24,1)),OFFSET($BU170,1-$B170,0,24,1)*AVERAGE(OFFSET(AK170,1-$B170,0,24,1)),IF(OFFSET(AK170,1-$B170,0,24,1)>$BV170*AVERAGE(OFFSET(AK170,1-$B170,0,24,1)),OFFSET($BV170,1-$B170,0,24,1)*AVERAGE(OFFSET(AK170,1-$B170,0,24,1)),OFFSET(AK170,1-$B170,0,24,1))))))+$BT170)*AK$22*INDEX(Hydro_Param!$D$27:$D$39,$A170)/$C170/24","v":-0.9400016258531374},{"$f":"AL170+($BS170*MAX($BU170,MIN($BV170,AL170/AVERAGE(IF(OFFSET(AL170,1-$B170,0,24,1)<$BU170*AVERAGE(OFFSET(AL170,1-$B170,0,24,1)),OFFSET($BU170,1-$B170,0,24,1)*AVERAGE(OFFSET(AL170,1-$B170,0,24,1)),IF(OFFSET(AL170,1-$B170,0,24,1)>$BV170*AVERAGE(OFFSET(AL170,1-$B170,0,24,1)),OFFSET($BV170,1-$B170,0,24,1)*AVERAGE(OFFSET(AL170,1-$B170,0,24,1)),OFFSET(AL170,1-$B170,0,24,1))))))+$BT170)*AL$22*INDEX(Hydro_Param!$D$27:$D$39,$A170)/$C170/24","v":-2.0754617837033593},{"$f":"AM170+($BS170*MAX($BU170,MIN($BV170,AM170/AVERAGE(IF(OFFSET(AM170,1-$B170,0,24,1)<$BU170*AVERAGE(OFFSET(AM170,1-$B170,0,24,1)),OFFSET($BU170,1-$B170,0,24,1)*AVERAGE(OFFSET(AM170,1-$B170,0,24,1)),IF(OFFSET(AM170,1-$B170,0,24,1)>$BV170*AVERAGE(OFFSET(AM170,1-$B170,0,24,1)),OFFSET($BV170,1-$B170,0,24,1)*AVERAGE(OFFSET(AM170,1-$B170,0,24,1)),OFFSET(AM170,1-$B170,0,24,1))))))+$BT170)*AM$22*INDEX(Hydro_Param!$D$27:$D$39,$A170)/$C170/24","v":-3.0957108838668774},{"$f":"AN170+($BS170*MAX($BU170,MIN($BV170,AN170/AVERAGE(IF(OFFSET(AN170,1-$B170,0,24,1)<$BU170*AVERAGE(OFFSET(AN170,1-$B170,0,24,1)),OFFSET($BU170,1-$B170,0,24,1)*AVERAGE(OFFSET(AN170,1-$B170,0,24,1)),IF(OFFSET(AN170,1-$B170,0,24,1)>$BV170*AVERAGE(OFFSET(AN170,1-$B170,0,24,1)),OFFSET($BV170,1-$B170,0,24,1)*AVERAGE(OFFSET(AN170,1-$B170,0,24,1)),OFFSET(AN170,1-$B170,0,24,1))))))+$BT170)*AN$22*INDEX(Hydro_Param!$D$27:$D$39,$A170)/$C170/24","v":-3.0622772694962586},{"$f":"AO170+($BS170*MAX($BU170,MIN($BV170,AO170/AVERAGE(IF(OFFSET(AO170,1-$B170,0,24,1)<$BU170*AVERAGE(OFFSET(AO170,1-$B170,0,24,1)),OFFSET($BU170,1-$B170,0,24,1)*AVERAGE(OFFSET(AO170,1-$B170,0,24,1)),IF(OFFSET(AO170,1-$B170,0,24,1)>$BV170*AVERAGE(OFFSET(AO170,1-$B170,0,24,1)),OFFSET($BV170,1-$B170,0,24,1)*AVERAGE(OFFSET(AO170,1-$B170,0,24,1)),OFFSET(AO170,1-$B170,0,24,1))))))+$BT170)*AO$22*INDEX(Hydro_Param!$D$27:$D$39,$A170)/$C170/24","v":-2.8490053817597762},{"$f":"AP170+($BS170*MAX($BU170,MIN($BV170,AP170/AVERAGE(IF(OFFSET(AP170,1-$B170,0,24,1)<$BU170*AVERAGE(OFFSET(AP170,1-$B170,0,24,1)),OFFSET($BU170,1-$B170,0,24,1)*AVERAGE(OFFSET(AP170,1-$B170,0,24,1)),IF(OFFSET(AP170,1-$B170,0,24,1)>$BV170*AVERAGE(OFFSET(AP170,1-$B170,0,24,1)),OFFSET($BV170,1-$B170,0,24,1)*AVERAGE(OFFSET(AP170,1-$B170,0,24,1)),OFFSET(AP170,1-$B170,0,24,1))))))+$BT170)*AP$22*INDEX(Hydro_Param!$D$27:$D$39,$A170)/$C170/24","v":-2.6453296235654897},{"$f":"AQ170+($BS170*MAX($BU170,MIN($BV170,AQ170/AVERAGE(IF(OFFSET(AQ170,1-$B170,0,24,1)<$BU170*AVERAGE(OFFSET(AQ170,1-$B170,0,24,1)),OFFSET($BU170,1-$B170,0,24,1)*AVERAGE(OFFSET(AQ170,1-$B170,0,24,1)),IF(OFFSET(AQ170,1-$B170,0,24,1)>$BV170*AVERAGE(OFFSET(AQ170,1-$B170,0,24,1)),OFFSET($BV170,1-$B170,0,24,1)*AVERAGE(OFFSET(AQ170,1-$B170,0,24,1)),OFFSET(AQ170,1-$B170,0,24,1))))))+$BT170)*AQ$22*INDEX(Hydro_Param!$D$27:$D$39,$A170)/$C170/24","v":-2.4719312216177962},{"$f":"AR170+($BS170*MAX($BU170,MIN($BV170,AR170/AVERAGE(IF(OFFSET(AR170,1-$B170,0,24,1)<$BU170*AVERAGE(OFFSET(AR170,1-$B170,0,24,1)),OFFSET($BU170,1-$B170,0,24,1)*AVERAGE(OFFSET(AR170,1-$B170,0,24,1)),IF(OFFSET(AR170,1-$B170,0,24,1)>$BV170*AVERAGE(OFFSET(AR170,1-$B170,0,24,1)),OFFSET($BV170,1-$B170,0,24,1)*AVERAGE(OFFSET(AR170,1-$B170,0,24,1)),OFFSET(AR170,1-$B170,0,24,1))))))+$BT170)*AR$22*INDEX(Hydro_Param!$D$27:$D$39,$A170)/$C170/24","v":-2.3382228767022029},{"$f":"AS170+($BS170*MAX($BU170,MIN($BV170,AS170/AVERAGE(IF(OFFSET(AS170,1-$B170,0,24,1)<$BU170*AVERAGE(OFFSET(AS170,1-$B170,0,24,1)),OFFSET($BU170,1-$B170,0,24,1)*AVERAGE(OFFSET(AS170,1-$B170,0,24,1)),IF(OFFSET(AS170,1-$B170,0,24,1)>$BV170*AVERAGE(OFFSET(AS170,1-$B170,0,24,1)),OFFSET($BV170,1-$B170,0,24,1)*AVERAGE(OFFSET(AS170,1-$B170,0,24,1)),OFFSET(AS170,1-$B170,0,24,1))))))+$BT170)*AS$22*INDEX(Hydro_Param!$D$27:$D$39,$A170)/$C170/24","v":-2.2455758793331015},{"$f":"AT170+($BS170*MAX($BU170,MIN($BV170,AT170/AVERAGE(IF(OFFSET(AT170,1-$B170,0,24,1)<$BU170*AVERAGE(OFFSET(AT170,1-$B170,0,24,1)),OFFSET($BU170,1-$B170,0,24,1)*AVERAGE(OFFSET(AT170,1-$B170,0,24,1)),IF(OFFSET(AT170,1-$B170,0,24,1)>$BV170*AVERAGE(OFFSET(AT170,1-$B170,0,24,1)),OFFSET($BV170,1-$B170,0,24,1)*AVERAGE(OFFSET(AT170,1-$B170,0,24,1)),OFFSET(AT170,1-$B170,0,24,1))))))+$BT170)*AT$22*INDEX(Hydro_Param!$D$27:$D$39,$A170)/$C170/24","v":-2.1183030826589673},{"$f":"AU170+($BS170*MAX($BU170,MIN($BV170,AU170/AVERAGE(IF(OFFSET(AU170,1-$B170,0,24,1)<$BU170*AVERAGE(OFFSET(AU170,1-$B170,0,24,1)),OFFSET($BU170,1-$B170,0,24,1)*AVERAGE(OFFSET(AU170,1-$B170,0,24,1)),IF(OFFSET(AU170,1-$B170,0,24,1)>$BV170*AVERAGE(OFFSET(AU170,1-$B170,0,24,1)),OFFSET($BV170,1-$B170,0,24,1)*AVERAGE(OFFSET(AU170,1-$B170,0,24,1)),OFFSET(AU170,1-$B170,0,24,1))))))+$BT170)*AU$22*INDEX(Hydro_Param!$D$27:$D$39,$A170)/$C170/24","v":-1.9079356494705864},{"$f":"AV170+($BS170*MAX($BU170,MIN($BV170,AV170/AVERAGE(IF(OFFSET(AV170,1-$B170,0,24,1)<$BU170*AVERAGE(OFFSET(AV170,1-$B170,0,24,1)),OFFSET($BU170,1-$B170,0,24,1)*AVERAGE(OFFSET(AV170,1-$B170,0,24,1)),IF(OFFSET(AV170,1-$B170,0,24,1)>$BV170*AVERAGE(OFFSET(AV170,1-$B170,0,24,1)),OFFSET($BV170,1-$B170,0,24,1)*AVERAGE(OFFSET(AV170,1-$B170,0,24,1)),OFFSET(AV170,1-$B170,0,24,1))))))+$BT170)*AV$22*INDEX(Hydro_Param!$D$27:$D$39,$A170)/$C170/24","v":-1.8120877414015291},{"$f":"AW170+($BS170*MAX($BU170,MIN($BV170,AW170/AVERAGE(IF(OFFSET(AW170,1-$B170,0,24,1)<$BU170*AVERAGE(OFFSET(AW170,1-$B170,0,24,1)),OFFSET($BU170,1-$B170,0,24,1)*AVERAGE(OFFSET(AW170,1-$B170,0,24,1)),IF(OFFSET(AW170,1-$B170,0,24,1)>$BV170*AVERAGE(OFFSET(AW170,1-$B170,0,24,1)),OFFSET($BV170,1-$B170,0,24,1)*AVERAGE(OFFSET(AW170,1-$B170,0,24,1)),OFFSET(AW170,1-$B170,0,24,1))))))+$BT170)*AW$22*INDEX(Hydro_Param!$D$27:$D$39,$A170)/$C170/24","v":-1.7716193724898077},{"$f":"AX170+($BS170*MAX($BU170,MIN($BV170,AX170/AVERAGE(IF(OFFSET(AX170,1-$B170,0,24,1)<$BU170*AVERAGE(OFFSET(AX170,1-$B170,0,24,1)),OFFSET($BU170,1-$B170,0,24,1)*AVERAGE(OFFSET(AX170,1-$B170,0,24,1)),IF(OFFSET(AX170,1-$B170,0,24,1)>$BV170*AVERAGE(OFFSET(AX170,1-$B170,0,24,1)),OFFSET($BV170,1-$B170,0,24,1)*AVERAGE(OFFSET(AX170,1-$B170,0,24,1)),OFFSET(AX170,1-$B170,0,24,1))))))+$BT170)*AX$22*INDEX(Hydro_Param!$D$27:$D$39,$A170)/$C170/24","v":-1.5956398821880478},{"$f":"AY170+($BS170*MAX($BU170,MIN($BV170,AY170/AVERAGE(IF(OFFSET(AY170,1-$B170,0,24,1)<$BU170*AVERAGE(OFFSET(AY170,1-$B170,0,24,1)),OFFSET($BU170,1-$B170,0,24,1)*AVERAGE(OFFSET(AY170,1-$B170,0,24,1)),IF(OFFSET(AY170,1-$B170,0,24,1)>$BV170*AVERAGE(OFFSET(AY170,1-$B170,0,24,1)),OFFSET($BV170,1-$B170,0,24,1)*AVERAGE(OFFSET(AY170,1-$B170,0,24,1)),OFFSET(AY170,1-$B170,0,24,1))))))+$BT170)*AY$22*INDEX(Hydro_Param!$D$27:$D$39,$A170)/$C170/24","v":-1.3928733125758854},{"$f":"AZ170+($BS170*MAX($BU170,MIN($BV170,AZ170/AVERAGE(IF(OFFSET(AZ170,1-$B170,0,24,1)<$BU170*AVERAGE(OFFSET(AZ170,1-$B170,0,24,1)),OFFSET($BU170,1-$B170,0,24,1)*AVERAGE(OFFSET(AZ170,1-$B170,0,24,1)),IF(OFFSET(AZ170,1-$B170,0,24,1)>$BV170*AVERAGE(OFFSET(AZ170,1-$B170,0,24,1)),OFFSET($BV170,1-$B170,0,24,1)*AVERAGE(OFFSET(AZ170,1-$B170,0,24,1)),OFFSET(AZ170,1-$B170,0,24,1))))))+$BT170)*AZ$22*INDEX(Hydro_Param!$D$27:$D$39,$A170)/$C170/24","v":-1.4440640754903691},{"$f":"BA170+($BS170*MAX($BU170,MIN($BV170,BA170/AVERAGE(IF(OFFSET(BA170,1-$B170,0,24,1)<$BU170*AVERAGE(OFFSET(BA170,1-$B170,0,24,1)),OFFSET($BU170,1-$B170,0,24,1)*AVERAGE(OFFSET(BA170,1-$B170,0,24,1)),IF(OFFSET(BA170,1-$B170,0,24,1)>$BV170*AVERAGE(OFFSET(BA170,1-$B170,0,24,1)),OFFSET($BV170,1-$B170,0,24,1)*AVERAGE(OFFSET(BA170,1-$B170,0,24,1)),OFFSET(BA170,1-$B170,0,24,1))))))+$BT170)*BA$22*INDEX(Hydro_Param!$D$27:$D$39,$A170)/$C170/24","v":-1.3287819972737602},{"$f":"BB170+($BS170*MAX($BU170,MIN($BV170,BB170/AVERAGE(IF(OFFSET(BB170,1-$B170,0,24,1)<$BU170*AVERAGE(OFFSET(BB170,1-$B170,0,24,1)),OFFSET($BU170,1-$B170,0,24,1)*AVERAGE(OFFSET(BB170,1-$B170,0,24,1)),IF(OFFSET(BB170,1-$B170,0,24,1)>$BV170*AVERAGE(OFFSET(BB170,1-$B170,0,24,1)),OFFSET($BV170,1-$B170,0,24,1)*AVERAGE(OFFSET(BB170,1-$B170,0,24,1)),OFFSET(BB170,1-$B170,0,24,1))))))+$BT170)*BB$22*INDEX(Hydro_Param!$D$27:$D$39,$A170)/$C170/24","v":-1.1534938991962371},{"$f":"BC170+($BS170*MAX($BU170,MIN($BV170,BC170/AVERAGE(IF(OFFSET(BC170,1-$B170,0,24,1)<$BU170*AVERAGE(OFFSET(BC170,1-$B170,0,24,1)),OFFSET($BU170,1-$B170,0,24,1)*AVERAGE(OFFSET(BC170,1-$B170,0,24,1)),IF(OFFSET(BC170,1-$B170,0,24,1)>$BV170*AVERAGE(OFFSET(BC170,1-$B170,0,24,1)),OFFSET($BV170,1-$B170,0,24,1)*AVERAGE(OFFSET(BC170,1-$B170,0,24,1)),OFFSET(BC170,1-$B170,0,24,1))))))+$BT170)*BC$22*INDEX(Hydro_Param!$D$27:$D$39,$A170)/$C170/24","v":-1.1258136406748833},{"$f":"BD170+($BS170*MAX($BU170,MIN($BV170,BD170/AVERAGE(IF(OFFSET(BD170,1-$B170,0,24,1)<$BU170*AVERAGE(OFFSET(BD170,1-$B170,0,24,1)),OFFSET($BU170,1-$B170,0,24,1)*AVERAGE(OFFSET(BD170,1-$B170,0,24,1)),IF(OFFSET(BD170,1-$B170,0,24,1)>$BV170*AVERAGE(OFFSET(BD170,1-$B170,0,24,1)),OFFSET($BV170,1-$B170,0,24,1)*AVERAGE(OFFSET(BD170,1-$B170,0,24,1)),OFFSET(BD170,1-$B170,0,24,1))))))+$BT170)*BD$22*INDEX(Hydro_Param!$D$27:$D$39,$A170)/$C170/24","v":-1.0661883352268782},{"$f":"BE170+($BS170*MAX($BU170,MIN($BV170,BE170/AVERAGE(IF(OFFSET(BE170,1-$B170,0,24,1)<$BU170*AVERAGE(OFFSET(BE170,1-$B170,0,24,1)),OFFSET($BU170,1-$B170,0,24,1)*AVERAGE(OFFSET(BE170,1-$B170,0,24,1)),IF(OFFSET(BE170,1-$B170,0,24,1)>$BV170*AVERAGE(OFFSET(BE170,1-$B170,0,24,1)),OFFSET($BV170,1-$B170,0,24,1)*AVERAGE(OFFSET(BE170,1-$B170,0,24,1)),OFFSET(BE170,1-$B170,0,24,1))))))+$BT170)*BE$22*INDEX(Hydro_Param!$D$27:$D$39,$A170)/$C170/24","v":-0.83702308387829882},{"$f":"BF170+($BS170*MAX($BU170,MIN($BV170,BF170/AVERAGE(IF(OFFSET(BF170,1-$B170,0,24,1)<$BU170*AVERAGE(OFFSET(BF170,1-$B170,0,24,1)),OFFSET($BU170,1-$B170,0,24,1)*AVERAGE(OFFSET(BF170,1-$B170,0,24,1)),IF(OFFSET(BF170,1-$B170,0,24,1)>$BV170*AVERAGE(OFFSET(BF170,1-$B170,0,24,1)),OFFSET($BV170,1-$B170,0,24,1)*AVERAGE(OFFSET(BF170,1-$B170,0,24,1)),OFFSET(BF170,1-$B170,0,24,1))))))+$BT170)*BF$22*INDEX(Hydro_Param!$D$27:$D$39,$A170)/$C170/24","v":-0.60782612346491982},{"$f":"BG170+($BS170*MAX($BU170,MIN($BV170,BG170/AVERAGE(IF(OFFSET(BG170,1-$B170,0,24,1)<$BU170*AVERAGE(OFFSET(BG170,1-$B170,0,24,1)),OFFSET($BU170,1-$B170,0,24,1)*AVERAGE(OFFSET(BG170,1-$B170,0,24,1)),IF(OFFSET(BG170,1-$B170,0,24,1)>$BV170*AVERAGE(OFFSET(BG170,1-$B170,0,24,1)),OFFSET($BV170,1-$B170,0,24,1)*AVERAGE(OFFSET(BG170,1-$B170,0,24,1)),OFFSET(BG170,1-$B170,0,24,1))))))+$BT170)*BG$22*INDEX(Hydro_Param!$D$27:$D$39,$A170)/$C170/24","v":-0.38206981710508936},{"$f":"BH170+($BS170*MAX($BU170,MIN($BV170,BH170/AVERAGE(IF(OFFSET(BH170,1-$B170,0,24,1)<$BU170*AVERAGE(OFFSET(BH170,1-$B170,0,24,1)),OFFSET($BU170,1-$B170,0,24,1)*AVERAGE(OFFSET(BH170,1-$B170,0,24,1)),IF(OFFSET(BH170,1-$B170,0,24,1)>$BV170*AVERAGE(OFFSET(BH170,1-$B170,0,24,1)),OFFSET($BV170,1-$B170,0,24,1)*AVERAGE(OFFSET(BH170,1-$B170,0,24,1)),OFFSET(BH170,1-$B170,0,24,1))))))+$BT170)*BH$22*INDEX(Hydro_Param!$D$27:$D$39,$A170)/$C170/24","v":-0.16164114450131573},{"$f":"BI170+($BS170*MAX($BU170,MIN($BV170,BI170/AVERAGE(IF(OFFSET(BI170,1-$B170,0,24,1)<$BU170*AVERAGE(OFFSET(BI170,1-$B170,0,24,1)),OFFSET($BU170,1-$B170,0,24,1)*AVERAGE(OFFSET(BI170,1-$B170,0,24,1)),IF(OFFSET(BI170,1-$B170,0,24,1)>$BV170*AVERAGE(OFFSET(BI170,1-$B170,0,24,1)),OFFSET($BV170,1-$B170,0,24,1)*AVERAGE(OFFSET(BI170,1-$B170,0,24,1)),OFFSET(BI170,1-$B170,0,24,1))))))+$BT170)*BI$22*INDEX(Hydro_Param!$D$27:$D$39,$A170)/$C170/24","v":-0.12026579279790406},{"$f":"BJ170+($BS170*MAX($BU170,MIN($BV170,BJ170/AVERAGE(IF(OFFSET(BJ170,1-$B170,0,24,1)<$BU170*AVERAGE(OFFSET(BJ170,1-$B170,0,24,1)),OFFSET($BU170,1-$B170,0,24,1)*AVERAGE(OFFSET(BJ170,1-$B170,0,24,1)),IF(OFFSET(BJ170,1-$B170,0,24,1)>$BV170*AVERAGE(OFFSET(BJ170,1-$B170,0,24,1)),OFFSET($BV170,1-$B170,0,24,1)*AVERAGE(OFFSET(BJ170,1-$B170,0,24,1)),OFFSET(BJ170,1-$B170,0,24,1))))))+$BT170)*BJ$22*INDEX(Hydro_Param!$D$27:$D$39,$A170)/$C170/24","v":5.3934656744475173E-2},{"$f":"BK170+($BS170*MAX($BU170,MIN($BV170,BK170/AVERAGE(IF(OFFSET(BK170,1-$B170,0,24,1)<$BU170*AVERAGE(OFFSET(BK170,1-$B170,0,24,1)),OFFSET($BU170,1-$B170,0,24,1)*AVERAGE(OFFSET(BK170,1-$B170,0,24,1)),IF(OFFSET(BK170,1-$B170,0,24,1)>$BV170*AVERAGE(OFFSET(BK170,1-$B170,0,24,1)),OFFSET($BV170,1-$B170,0,24,1)*AVERAGE(OFFSET(BK170,1-$B170,0,24,1)),OFFSET(BK170,1-$B170,0,24,1))))))+$BT170)*BK$22*INDEX(Hydro_Param!$D$27:$D$39,$A170)/$C170/24","v":0.12889516780997701},{"$f":"BL170+($BS170*MAX($BU170,MIN($BV170,BL170/AVERAGE(IF(OFFSET(BL170,1-$B170,0,24,1)<$BU170*AVERAGE(OFFSET(BL170,1-$B170,0,24,1)),OFFSET($BU170,1-$B170,0,24,1)*AVERAGE(OFFSET(BL170,1-$B170,0,24,1)),IF(OFFSET(BL170,1-$B170,0,24,1)>$BV170*AVERAGE(OFFSET(BL170,1-$B170,0,24,1)),OFFSET($BV170,1-$B170,0,24,1)*AVERAGE(OFFSET(BL170,1-$B170,0,24,1)),OFFSET(BL170,1-$B170,0,24,1))))))+$BT170)*BL$22*INDEX(Hydro_Param!$D$27:$D$39,$A170)/$C170/24","v":0.19848472724167143},{"$f":"BM170+($BS170*MAX($BU170,MIN($BV170,BM170/AVERAGE(IF(OFFSET(BM170,1-$B170,0,24,1)<$BU170*AVERAGE(OFFSET(BM170,1-$B170,0,24,1)),OFFSET($BU170,1-$B170,0,24,1)*AVERAGE(OFFSET(BM170,1-$B170,0,24,1)),IF(OFFSET(BM170,1-$B170,0,24,1)>$BV170*AVERAGE(OFFSET(BM170,1-$B170,0,24,1)),OFFSET($BV170,1-$B170,0,24,1)*AVERAGE(OFFSET(BM170,1-$B170,0,24,1)),OFFSET(BM170,1-$B170,0,24,1))))))+$BT170)*BM$22*INDEX(Hydro_Param!$D$27:$D$39,$A170)/$C170/24","v":0.42822241354957447},{"$f":"BN170+($BS170*MAX($BU170,MIN($BV170,BN170/AVERAGE(IF(OFFSET(BN170,1-$B170,0,24,1)<$BU170*AVERAGE(OFFSET(BN170,1-$B170,0,24,1)),OFFSET($BU170,1-$B170,0,24,1)*AVERAGE(OFFSET(BN170,1-$B170,0,24,1)),IF(OFFSET(BN170,1-$B170,0,24,1)>$BV170*AVERAGE(OFFSET(BN170,1-$B170,0,24,1)),OFFSET($BV170,1-$B170,0,24,1)*AVERAGE(OFFSET(BN170,1-$B170,0,24,1)),OFFSET(BN170,1-$B170,0,24,1))))))+$BT170)*BN$22*INDEX(Hydro_Param!$D$27:$D$39,$A170)/$C170/24","v":0.6619304765045988},{"$f":"BO170+($BS170*MAX($BU170,MIN($BV170,BO170/AVERAGE(IF(OFFSET(BO170,1-$B170,0,24,1)<$BU170*AVERAGE(OFFSET(BO170,1-$B170,0,24,1)),OFFSET($BU170,1-$B170,0,24,1)*AVERAGE(OFFSET(BO170,1-$B170,0,24,1)),IF(OFFSET(BO170,1-$B170,0,24,1)>$BV170*AVERAGE(OFFSET(BO170,1-$B170,0,24,1)),OFFSET($BV170,1-$B170,0,24,1)*AVERAGE(OFFSET(BO170,1-$B170,0,24,1)),OFFSET(BO170,1-$B170,0,24,1))))))+$BT170)*BO$22*INDEX(Hydro_Param!$D$27:$D$39,$A170)/$C170/24","v":0.89571463471526291},{"$f":"BP170+($BS170*MAX($BU170,MIN($BV170,BP170/AVERAGE(IF(OFFSET(BP170,1-$B170,0,24,1)<$BU170*AVERAGE(OFFSET(BP170,1-$B170,0,24,1)),OFFSET($BU170,1-$B170,0,24,1)*AVERAGE(OFFSET(BP170,1-$B170,0,24,1)),IF(OFFSET(BP170,1-$B170,0,24,1)>$BV170*AVERAGE(OFFSET(BP170,1-$B170,0,24,1)),OFFSET($BV170,1-$B170,0,24,1)*AVERAGE(OFFSET(BP170,1-$B170,0,24,1)),OFFSET(BP170,1-$B170,0,24,1))))))+$BT170)*BP$22*INDEX(Hydro_Param!$D$27:$D$39,$A170)/$C170/24","v":1.1295836637811028},{"$f":"BQ170+($BS170*MAX($BU170,MIN($BV170,BQ170/AVERAGE(IF(OFFSET(BQ170,1-$B170,0,24,1)<$BU170*AVERAGE(OFFSET(BQ170,1-$B170,0,24,1)),OFFSET($BU170,1-$B170,0,24,1)*AVERAGE(OFFSET(BQ170,1-$B170,0,24,1)),IF(OFFSET(BQ170,1-$B170,0,24,1)>$BV170*AVERAGE(OFFSET(BQ170,1-$B170,0,24,1)),OFFSET($BV170,1-$B170,0,24,1)*AVERAGE(OFFSET(BQ170,1-$B170,0,24,1)),OFFSET(BQ170,1-$B170,0,24,1))))))+$BT170)*BQ$22*INDEX(Hydro_Param!$D$27:$D$39,$A170)/$C170/24","v":1.3635463330078053},null,{"$f":"MAX(MIN(U$7*Load_Shape!T129/$C170*U$31+(U$32*$G170+U$33*$H170)/$C170-BX170,$ED$51/1000),0)+BX170","v":10.221339493116805},{"$f":"MAX(MIN(V$7*Load_Shape!U129/$C170*V$31+(V$32*$G170+V$33*$H170)/$C170-BY170,$ED$51/1000),0)+BY170","v":9.0073469648607016},{"$f":"MAX(MIN(W$7*Load_Shape!V129/$C170*W$31+(W$32*$G170+W$33*$H170)/$C170-BZ170,$ED$51/1000),0)+BZ170","v":10.33635146377366},{"$f":"MAX(MIN(X$7*Load_Shape!W129/$C170*X$31+(X$32*$G170+X$33*$H170)/$C170-CA170,$ED$51/1000),0)+CA170","v":8.9193176362175386},{"$f":"MAX(MIN(Y$7*Load_Shape!X129/$C170*Y$31+(Y$32*$G170+Y$33*$H170)/$C170-CB170,$ED$51/1000),0)+CB170","v":7.5914298600766585},{"$f":"MAX(MIN(Z$7*Load_Shape!Y129/$C170*Z$31+(Z$32*$G170+Z$33*$H170)/$C170-CC170,$ED$51/1000),0)+CC170","v":5.829856489291255},{"$f":"MAX(MIN(AA$7*Load_Shape!Z129/$C170*AA$31+(AA$32*$G170+AA$33*$H170)/$C170-CD170,$ED$51/1000),0)+CD170","v":4.4373309236547485},{"$f":"MAX(MIN(AB$7*Load_Shape!AA129/$C170*AB$31+(AB$32*$G170+AB$33*$H170)/$C170-CE170,$ED$51/1000),0)+CE170","v":4.4314344641527263},{"$f":"MAX(MIN(AC$7*Load_Shape!AB129/$C170*AC$31+(AC$32*$G170+AC$33*$H170)/$C170-CF170,$ED$51/1000),0)+CF170","v":4.4362971672476395},{"$f":"MAX(MIN(AD$7*Load_Shape!AC129/$C170*AD$31+(AD$32*$G170+AD$33*$H170)/$C170-CG170,$ED$51/1000),0)+CG170","v":4.4454549961150249},{"$f":"MAX(MIN(AE$7*Load_Shape!AD129/$C170*AE$31+(AE$32*$G170+AE$33*$H170)/$C170-CH170,$ED$51/1000),0)+CH170","v":4.4838780118597459},{"$f":"MAX(MIN(AF$7*Load_Shape!AE129/$C170*AF$31+(AF$32*$G170+AF$33*$H170)/$C170-CI170,$ED$51/1000),0)+CI170","v":4.512544943144805},{"$f":"MAX(MIN(AG$7*Load_Shape!AF129/$C170*AG$31+(AG$32*$G170+AG$33*$H170)/$C170-CJ170,$ED$51/1000),0)+CJ170","v":4.5378087697584917},{"$f":"MAX(MIN(AH$7*Load_Shape!AG129/$C170*AH$31+(AH$32*$G170+AH$33*$H170)/$C170-CK170,$ED$51/1000),0)+CK170","v":4.5697250703610557},{"$f":"MAX(MIN(AI$7*Load_Shape!AH129/$C170*AI$31+(AI$32*$G170+AI$33*$H170)/$C170-CL170,$ED$51/1000),0)+CL170","v":4.5968384082892602},{"$f":"MAX(MIN(AJ$7*Load_Shape!AI129/$C170*AJ$31+(AJ$32*$G170+AJ$33*$H170)/$C170-CM170,$ED$51/1000),0)+CM170","v":4.6037355385904881},{"$f":"MAX(MIN(AK$7*Load_Shape!AJ129/$C170*AK$31+(AK$32*$G170+AK$33*$H170)/$C170-CN170,$ED$51/1000),0)+CN170","v":4.6112836335967913},{"$f":"MAX(MIN(AL$7*Load_Shape!AK129/$C170*AL$31+(AL$32*$G170+AL$33*$H170)/$C170-CO170,$ED$51/1000),0)+CO170","v":4.6195924300391944},{"$f":"MAX(MIN(AM$7*Load_Shape!AL129/$C170*AM$31+(AM$32*$G170+AM$33*$H170)/$C170-CP170,$ED$51/1000),0)+CP170","v":4.6287965550251506},{"$f":"MAX(MIN(AN$7*Load_Shape!AM129/$C170*AN$31+(AN$32*$G170+AN$33*$H170)/$C170-CQ170,$ED$51/1000),0)+CQ170","v":4.6595105971633117},{"$f":"MAX(MIN(AO$7*Load_Shape!AN129/$C170*AO$31+(AO$32*$G170+AO$33*$H170)/$C170-CR170,$ED$51/1000),0)+CR170","v":4.690381720572832},{"$f":"MAX(MIN(AP$7*Load_Shape!AO129/$C170*AP$31+(AP$32*$G170+AP$33*$H170)/$C170-CS170,$ED$51/1000),0)+CS170","v":4.7214108226899398},{"$f":"MAX(MIN(AQ$7*Load_Shape!AP129/$C170*AQ$31+(AQ$32*$G170+AQ$33*$H170)/$C170-CT170,$ED$51/1000),0)+CT170","v":4.7525988064089049},{"$f":"MAX(MIN(AR$7*Load_Shape!AQ129/$C170*AR$31+(AR$32*$G170+AR$33*$H170)/$C170-CU170,$ED$51/1000),0)+CU170","v":4.7839465801163783},{"$f":"MAX(MIN(AS$7*Load_Shape!AR129/$C170*AS$31+(AS$32*$G170+AS$33*$H170)/$C170-CV170,$ED$51/1000),0)+CV170","v":4.8154550577259467},{"$f":"MAX(MIN(AT$7*Load_Shape!AS129/$C170*AT$31+(AT$32*$G170+AT$33*$H170)/$C170-CW170,$ED$51/1000),0)+CW170","v":4.8471251587129096},{"$f":"MAX(MIN(AU$7*Load_Shape!AT129/$C170*AU$31+(AU$32*$G170+AU$33*$H170)/$C170-CX170,$ED$51/1000),0)+CX170","v":4.8789578081492806},{"$f":"MAX(MIN(AV$7*Load_Shape!AU129/$C170*AV$31+(AV$32*$G170+AV$33*$H170)/$C170-CY170,$ED$51/1000),0)+CY170","v":4.9109539367390109},{"$f":"MAX(MIN(AW$7*Load_Shape!AV129/$C170*AW$31+(AW$32*$G170+AW$33*$H170)/$C170-CZ170,$ED$51/1000),0)+CZ170","v":4.9431144808534526},{"$f":"MAX(MIN(AX$7*Load_Shape!AW129/$C170*AX$31+(AX$32*$G170+AX$33*$H170)/$C170-DA170,$ED$51/1000),0)+DA170","v":4.9754403825670135},{"$f":"MAX(MIN(AY$7*Load_Shape!AX129/$C170*AY$31+(AY$32*$G170+AY$33*$H170)/$C170-DB170,$ED$51/1000),0)+DB170","v":5.0079325896930804},{"$f":"MAX(MIN(AZ$7*Load_Shape!AY129/$C170*AZ$31+(AZ$32*$G170+AZ$33*$H170)/$C170-DC170,$ED$51/1000),0)+DC170","v":5.040592055820154},{"$f":"MAX(MIN(BA$7*Load_Shape!AZ129/$C170*BA$31+(BA$32*$G170+BA$33*$H170)/$C170-DD170,$ED$51/1000),0)+DD170","v":5.0734197403482142},{"$f":"MAX(MIN(BB$7*Load_Shape!BA129/$C170*BB$31+(BB$32*$G170+BB$33*$H170)/$C170-DE170,$ED$51/1000),0)+DE170","v":5.1064166085253238},{"$f":"MAX(MIN(BC$7*Load_Shape!BB129/$C170*BC$31+(BC$32*$G170+BC$33*$H170)/$C170-DF170,$ED$51/1000),0)+DF170","v":5.1395836314844647},{"$f":"MAX(MIN(BD$7*Load_Shape!BC129/$C170*BD$31+(BD$32*$G170+BD$33*$H170)/$C170-DG170,$ED$51/1000),0)+DG170","v":5.1729217862806074},{"$f":"MAX(MIN(BE$7*Load_Shape!BD129/$C170*BE$31+(BE$32*$G170+BE$33*$H170)/$C170-DH170,$ED$51/1000),0)+DH170","v":5.2064320559280279},{"$f":"MAX(MIN(BF$7*Load_Shape!BE129/$C170*BF$31+(BF$32*$G170+BF$33*$H170)/$C170-DI170,$ED$51/1000),0)+DI170","v":5.2401154294378482},{"$f":"MAX(MIN(BG$7*Load_Shape!BF129/$C170*BG$31+(BG$32*$G170+BG$33*$H170)/$C170-DJ170,$ED$51/1000),0)+DJ170","v":5.2739729018558386},{"$f":"MAX(MIN(BH$7*Load_Shape!BG129/$C170*BH$31+(BH$32*$G170+BH$33*$H170)/$C170-DK170,$ED$51/1000),0)+DK170","v":5.308005474300435},{"$f":"MAX(MIN(BI$7*Load_Shape!BH129/$C170*BI$31+(BI$32*$G170+BI$33*$H170)/$C170-DL170,$ED$51/1000),0)+DL170","v":5.3422141540010362},{"$f":"MAX(MIN(BJ$7*Load_Shape!BI129/$C170*BJ$31+(BJ$32*$G170+BJ$33*$H170)/$C170-DM170,$ED$51/1000),0)+DM170","v":5.3765999543365055},{"$f":"MAX(MIN(BK$7*Load_Shape!BJ129/$C170*BK$31+(BK$32*$G170+BK$33*$H170)/$C170-DN170,$ED$51/1000),0)+DN170","v":5.4111638948739511},{"$f":"MAX(MIN(BL$7*Load_Shape!BK129/$C170*BL$31+(BL$32*$G170+BL$33*$H170)/$C170-DO170,$ED$51/1000),0)+DO170","v":5.4459070014077469},{"$f":"MAX(MIN(BM$7*Load_Shape!BL129/$C170*BM$31+(BM$32*$G170+BM$33*$H170)/$C170-DP170,$ED$51/1000),0)+DP170","v":5.4808303059987882},{"$f":"MAX(MIN(BN$7*Load_Shape!BM129/$C170*BN$31+(BN$32*$G170+BN$33*$H170)/$C170-DQ170,$ED$51/1000),0)+DQ170","v":5.5159348470140248},{"$f":"MAX(MIN(BO$7*Load_Shape!BN129/$C170*BO$31+(BO$32*$G170+BO$33*$H170)/$C170-DR170,$ED$51/1000),0)+DR170","v":5.5512216691662353},{"$f":"MAX(MIN(BP$7*Load_Shape!BO129/$C170*BP$31+(BP$32*$G170+BP$33*$H170)/$C170-DS170,$ED$51/1000),0)+DS170","v":5.5866918235540446},{"$f":"MAX(MIN(BQ$7*Load_Shape!BP129/$C170*BQ$31+(BQ$32*$G170+BQ$33*$H170)/$C170-DT170,$ED$51/1000),0)+DT170","v":5.6223463677022192},null,{"$f":"DV170+IF(INDEX(FT$13:FT$24,$A170)>0,INDEX(FT$43:FT$54,$A170)*MAX(0,Load_Shape!T129*U$7/$C170*U$31+(U$32*$G170+U$33*$H170)/$C170-DV170)/INDEX(FT$13:FT$24,$A170))+IF(INDEX(FT$28:FT$39,$A170)>0,INDEX(FT$43:FT$54,$A170)*FT$9*MIN(0,Load_Shape!T129*U$7/$C170*U$31+(U$32*$G170+U$33*$H170)/$C170-DV170)/INDEX(FT$28:FT$39,$A170))","v":10.221339493116805},{"$f":"DW170+IF(INDEX(FU$13:FU$24,$A170)>0,INDEX(FU$43:FU$54,$A170)*MAX(0,Load_Shape!U129*V$7/$C170*V$31+(V$32*$G170+V$33*$H170)/$C170-DW170)/INDEX(FU$13:FU$24,$A170))+IF(INDEX(FU$28:FU$39,$A170)>0,INDEX(FU$43:FU$54,$A170)*FU$9*MIN(0,Load_Shape!U129*V$7/$C170*V$31+(V$32*$G170+V$33*$H170)/$C170-DW170)/INDEX(FU$28:FU$39,$A170))","v":9.0073469648607016},{"$f":"DX170+IF(INDEX(FV$13:FV$24,$A170)>0,INDEX(FV$43:FV$54,$A170)*MAX(0,Load_Shape!V129*W$7/$C170*W$31+(W$32*$G170+W$33*$H170)/$C170-DX170)/INDEX(FV$13:FV$24,$A170))+IF(INDEX(FV$28:FV$39,$A170)>0,INDEX(FV$43:FV$54,$A170)*FV$9*MIN(0,Load_Shape!V129*W$7/$C170*W$31+(W$32*$G170+W$33*$H170)/$C170-DX170)/INDEX(FV$28:FV$39,$A170))","v":10.33635146377366},{"$f":"DY170+IF(INDEX(FW$13:FW$24,$A170)>0,INDEX(FW$43:FW$54,$A170)*MAX(0,Load_Shape!W129*X$7/$C170*X$31+(X$32*$G170+X$33*$H170)/$C170-DY170)/INDEX(FW$13:FW$24,$A170))+IF(INDEX(FW$28:FW$39,$A170)>0,INDEX(FW$43:FW$54,$A170)*FW$9*MIN(0,Load_Shape!W129*X$7/$C170*X$31+(X$32*$G170+X$33*$H170)/$C170-DY170)/INDEX(FW$28:FW$39,$A170))","v":8.9193176362175386},{"$f":"DZ170+IF(INDEX(FX$13:FX$24,$A170)>0,INDEX(FX$43:FX$54,$A170)*MAX(0,Load_Shape!X129*Y$7/$C170*Y$31+(Y$32*$G170+Y$33*$H170)/$C170-DZ170)/INDEX(FX$13:FX$24,$A170))+IF(INDEX(FX$28:FX$39,$A170)>0,INDEX(FX$43:FX$54,$A170)*FX$9*MIN(0,Load_Shape!X129*Y$7/$C170*Y$31+(Y$32*$G170+Y$33*$H170)/$C170-DZ170)/INDEX(FX$28:FX$39,$A170))","v":7.5914298600766585},{"$f":"EA170+IF(INDEX(FY$13:FY$24,$A170)>0,INDEX(FY$43:FY$54,$A170)*MAX(0,Load_Shape!Y129*Z$7/$C170*Z$31+(Z$32*$G170+Z$33*$H170)/$C170-EA170)/INDEX(FY$13:FY$24,$A170))+IF(INDEX(FY$28:FY$39,$A170)>0,INDEX(FY$43:FY$54,$A170)*FY$9*MIN(0,Load_Shape!Y129*Z$7/$C170*Z$31+(Z$32*$G170+Z$33*$H170)/$C170-EA170)/INDEX(FY$28:FY$39,$A170))","v":5.829856489291255},{"$f":"EB170+IF(INDEX(FZ$13:FZ$24,$A170)>0,INDEX(FZ$43:FZ$54,$A170)*MAX(0,Load_Shape!Z129*AA$7/$C170*AA$31+(AA$32*$G170+AA$33*$H170)/$C170-EB170)/INDEX(FZ$13:FZ$24,$A170))+IF(INDEX(FZ$28:FZ$39,$A170)>0,INDEX(FZ$43:FZ$54,$A170)*FZ$9*MIN(0,Load_Shape!Z129*AA$7/$C170*AA$31+(AA$32*$G170+AA$33*$H170)/$C170-EB170)/INDEX(FZ$28:FZ$39,$A170))","v":4.4373309236547485},{"$f":"EC170+IF(INDEX(GA$13:GA$24,$A170)>0,INDEX(GA$43:GA$54,$A170)*MAX(0,Load_Shape!AA129*AB$7/$C170*AB$31+(AB$32*$G170+AB$33*$H170)/$C170-EC170)/INDEX(GA$13:GA$24,$A170))+IF(INDEX(GA$28:GA$39,$A170)>0,INDEX(GA$43:GA$54,$A170)*GA$9*MIN(0,Load_Shape!AA129*AB$7/$C170*AB$31+(AB$32*$G170+AB$33*$H170)/$C170-EC170)/INDEX(GA$28:GA$39,$A170))","v":4.4314344641527263},{"$f":"ED170+IF(INDEX(GB$13:GB$24,$A170)>0,INDEX(GB$43:GB$54,$A170)*MAX(0,Load_Shape!AB129*AC$7/$C170*AC$31+(AC$32*$G170+AC$33*$H170)/$C170-ED170)/INDEX(GB$13:GB$24,$A170))+IF(INDEX(GB$28:GB$39,$A170)>0,INDEX(GB$43:GB$54,$A170)*GB$9*MIN(0,Load_Shape!AB129*AC$7/$C170*AC$31+(AC$32*$G170+AC$33*$H170)/$C170-ED170)/INDEX(GB$28:GB$39,$A170))","v":4.4362971672476395},{"$f":"EE170+IF(INDEX(GC$13:GC$24,$A170)>0,INDEX(GC$43:GC$54,$A170)*MAX(0,Load_Shape!AC129*AD$7/$C170*AD$31+(AD$32*$G170+AD$33*$H170)/$C170-EE170)/INDEX(GC$13:GC$24,$A170))+IF(INDEX(GC$28:GC$39,$A170)>0,INDEX(GC$43:GC$54,$A170)*GC$9*MIN(0,Load_Shape!AC129*AD$7/$C170*AD$31+(AD$32*$G170+AD$33*$H170)/$C170-EE170)/INDEX(GC$28:GC$39,$A170))","v":4.4454549961150249},{"$f":"EF170+IF(INDEX(GD$13:GD$24,$A170)>0,INDEX(GD$43:GD$54,$A170)*MAX(0,Load_Shape!AD129*AE$7/$C170*AE$31+(AE$32*$G170+AE$33*$H170)/$C170-EF170)/INDEX(GD$13:GD$24,$A170))+IF(INDEX(GD$28:GD$39,$A170)>0,INDEX(GD$43:GD$54,$A170)*GD$9*MIN(0,Load_Shape!AD129*AE$7/$C170*AE$31+(AE$32*$G170+AE$33*$H170)/$C170-EF170)/INDEX(GD$28:GD$39,$A170))","v":4.4838780118597459},{"$f":"EG170+IF(INDEX(GE$13:GE$24,$A170)>0,INDEX(GE$43:GE$54,$A170)*MAX(0,Load_Shape!AE129*AF$7/$C170*AF$31+(AF$32*$G170+AF$33*$H170)/$C170-EG170)/INDEX(GE$13:GE$24,$A170))+IF(INDEX(GE$28:GE$39,$A170)>0,INDEX(GE$43:GE$54,$A170)*GE$9*MIN(0,Load_Shape!AE129*AF$7/$C170*AF$31+(AF$32*$G170+AF$33*$H170)/$C170-EG170)/INDEX(GE$28:GE$39,$A170))","v":4.512544943144805},{"$f":"EH170+IF(INDEX(GF$13:GF$24,$A170)>0,INDEX(GF$43:GF$54,$A170)*MAX(0,Load_Shape!AF129*AG$7/$C170*AG$31+(AG$32*$G170+AG$33*$H170)/$C170-EH170)/INDEX(GF$13:GF$24,$A170))+IF(INDEX(GF$28:GF$39,$A170)>0,INDEX(GF$43:GF$54,$A170)*GF$9*MIN(0,Load_Shape!AF129*AG$7/$C170*AG$31+(AG$32*$G170+AG$33*$H170)/$C170-EH170)/INDEX(GF$28:GF$39,$A170))","v":4.5378087697584917},{"$f":"EI170+IF(INDEX(GG$13:GG$24,$A170)>0,INDEX(GG$43:GG$54,$A170)*MAX(0,Load_Shape!AG129*AH$7/$C170*AH$31+(AH$32*$G170+AH$33*$H170)/$C170-EI170)/INDEX(GG$13:GG$24,$A170))+IF(INDEX(GG$28:GG$39,$A170)>0,INDEX(GG$43:GG$54,$A170)*GG$9*MIN(0,Load_Shape!AG129*AH$7/$C170*AH$31+(AH$32*$G170+AH$33*$H170)/$C170-EI170)/INDEX(GG$28:GG$39,$A170))","v":4.5697250703610557},{"$f":"EJ170+IF(INDEX(GH$13:GH$24,$A170)>0,INDEX(GH$43:GH$54,$A170)*MAX(0,Load_Shape!AH129*AI$7/$C170*AI$31+(AI$32*$G170+AI$33*$H170)/$C170-EJ170)/INDEX(GH$13:GH$24,$A170))+IF(INDEX(GH$28:GH$39,$A170)>0,INDEX(GH$43:GH$54,$A170)*GH$9*MIN(0,Load_Shape!AH129*AI$7/$C170*AI$31+(AI$32*$G170+AI$33*$H170)/$C170-EJ170)/INDEX(GH$28:GH$39,$A170))","v":4.5968384082892602},{"$f":"EK170+IF(INDEX(GI$13:GI$24,$A170)>0,INDEX(GI$43:GI$54,$A170)*MAX(0,Load_Shape!AI129*AJ$7/$C170*AJ$31+(AJ$32*$G170+AJ$33*$H170)/$C170-EK170)/INDEX(GI$13:GI$24,$A170))+IF(INDEX(GI$28:GI$39,$A170)>0,INDEX(GI$43:GI$54,$A170)*GI$9*MIN(0,Load_Shape!AI129*AJ$7/$C170*AJ$31+(AJ$32*$G170+AJ$33*$H170)/$C170-EK170)/INDEX(GI$28:GI$39,$A170))","v":4.6037355385904881},{"$f":"EL170+IF(INDEX(GJ$13:GJ$24,$A170)>0,INDEX(GJ$43:GJ$54,$A170)*MAX(0,Load_Shape!AJ129*AK$7/$C170*AK$31+(AK$32*$G170+AK$33*$H170)/$C170-EL170)/INDEX(GJ$13:GJ$24,$A170))+IF(INDEX(GJ$28:GJ$39,$A170)>0,INDEX(GJ$43:GJ$54,$A170)*GJ$9*MIN(0,Load_Shape!AJ129*AK$7/$C170*AK$31+(AK$32*$G170+AK$33*$H170)/$C170-EL170)/INDEX(GJ$28:GJ$39,$A170))","v":4.6112836335967913},{"$f":"EM170+IF(INDEX(GK$13:GK$24,$A170)>0,INDEX(GK$43:GK$54,$A170)*MAX(0,Load_Shape!AK129*AL$7/$C170*AL$31+(AL$32*$G170+AL$33*$H170)/$C170-EM170)/INDEX(GK$13:GK$24,$A170))+IF(INDEX(GK$28:GK$39,$A170)>0,INDEX(GK$43:GK$54,$A170)*GK$9*MIN(0,Load_Shape!AK129*AL$7/$C170*AL$31+(AL$32*$G170+AL$33*$H170)/$C170-EM170)/INDEX(GK$28:GK$39,$A170))","v":4.6195924300391944},{"$f":"EN170+IF(INDEX(GL$13:GL$24,$A170)>0,INDEX(GL$43:GL$54,$A170)*MAX(0,Load_Shape!AL129*AM$7/$C170*AM$31+(AM$32*$G170+AM$33*$H170)/$C170-EN170)/INDEX(GL$13:GL$24,$A170))+IF(INDEX(GL$28:GL$39,$A170)>0,INDEX(GL$43:GL$54,$A170)*GL$9*MIN(0,Load_Shape!AL129*AM$7/$C170*AM$31+(AM$32*$G170+AM$33*$H170)/$C170-EN170)/INDEX(GL$28:GL$39,$A170))","v":4.6287965550251506},{"$f":"EO170+IF(INDEX(GM$13:GM$24,$A170)>0,INDEX(GM$43:GM$54,$A170)*MAX(0,Load_Shape!AM129*AN$7/$C170*AN$31+(AN$32*$G170+AN$33*$H170)/$C170-EO170)/INDEX(GM$13:GM$24,$A170))+IF(INDEX(GM$28:GM$39,$A170)>0,INDEX(GM$43:GM$54,$A170)*GM$9*MIN(0,Load_Shape!AM129*AN$7/$C170*AN$31+(AN$32*$G170+AN$33*$H170)/$C170-EO170)/INDEX(GM$28:GM$39,$A170))","v":4.6595105971633117},{"$f":"EP170+IF(INDEX(GN$13:GN$24,$A170)>0,INDEX(GN$43:GN$54,$A170)*MAX(0,Load_Shape!AN129*AO$7/$C170*AO$31+(AO$32*$G170+AO$33*$H170)/$C170-EP170)/INDEX(GN$13:GN$24,$A170))+IF(INDEX(GN$28:GN$39,$A170)>0,INDEX(GN$43:GN$54,$A170)*GN$9*MIN(0,Load_Shape!AN129*AO$7/$C170*AO$31+(AO$32*$G170+AO$33*$H170)/$C170-EP170)/INDEX(GN$28:GN$39,$A170))","v":4.690381720572832},{"$f":"EQ170+IF(INDEX(GO$13:GO$24,$A170)>0,INDEX(GO$43:GO$54,$A170)*MAX(0,Load_Shape!AO129*AP$7/$C170*AP$31+(AP$32*$G170+AP$33*$H170)/$C170-EQ170)/INDEX(GO$13:GO$24,$A170))+IF(INDEX(GO$28:GO$39,$A170)>0,INDEX(GO$43:GO$54,$A170)*GO$9*MIN(0,Load_Shape!AO129*AP$7/$C170*AP$31+(AP$32*$G170+AP$33*$H170)/$C170-EQ170)/INDEX(GO$28:GO$39,$A170))","v":4.7214108226899398},{"$f":"ER170+IF(INDEX(GP$13:GP$24,$A170)>0,INDEX(GP$43:GP$54,$A170)*MAX(0,Load_Shape!AP129*AQ$7/$C170*AQ$31+(AQ$32*$G170+AQ$33*$H170)/$C170-ER170)/INDEX(GP$13:GP$24,$A170))+IF(INDEX(GP$28:GP$39,$A170)>0,INDEX(GP$43:GP$54,$A170)*GP$9*MIN(0,Load_Shape!AP129*AQ$7/$C170*AQ$31+(AQ$32*$G170+AQ$33*$H170)/$C170-ER170)/INDEX(GP$28:GP$39,$A170))","v":4.7525988064089049},{"$f":"ES170+IF(INDEX(GQ$13:GQ$24,$A170)>0,INDEX(GQ$43:GQ$54,$A170)*MAX(0,Load_Shape!AQ129*AR$7/$C170*AR$31+(AR$32*$G170+AR$33*$H170)/$C170-ES170)/INDEX(GQ$13:GQ$24,$A170))+IF(INDEX(GQ$28:GQ$39,$A170)>0,INDEX(GQ$43:GQ$54,$A170)*GQ$9*MIN(0,Load_Shape!AQ129*AR$7/$C170*AR$31+(AR$32*$G170+AR$33*$H170)/$C170-ES170)/INDEX(GQ$28:GQ$39,$A170))","v":4.7839465801163783},{"$f":"ET170+IF(INDEX(GR$13:GR$24,$A170)>0,INDEX(GR$43:GR$54,$A170)*MAX(0,Load_Shape!AR129*AS$7/$C170*AS$31+(AS$32*$G170+AS$33*$H170)/$C170-ET170)/INDEX(GR$13:GR$24,$A170))+IF(INDEX(GR$28:GR$39,$A170)>0,INDEX(GR$43:GR$54,$A170)*GR$9*MIN(0,Load_Shape!AR129*AS$7/$C170*AS$31+(AS$32*$G170+AS$33*$H170)/$C170-ET170)/INDEX(GR$28:GR$39,$A170))","v":4.8154550577259467},{"$f":"EU170+IF(INDEX(GS$13:GS$24,$A170)>0,INDEX(GS$43:GS$54,$A170)*MAX(0,Load_Shape!AS129*AT$7/$C170*AT$31+(AT$32*$G170+AT$33*$H170)/$C170-EU170)/INDEX(GS$13:GS$24,$A170))+IF(INDEX(GS$28:GS$39,$A170)>0,INDEX(GS$43:GS$54,$A170)*GS$9*MIN(0,Load_Shape!AS129*AT$7/$C170*AT$31+(AT$32*$G170+AT$33*$H170)/$C170-EU170)/INDEX(GS$28:GS$39,$A170))","v":4.8471251587129096},{"$f":"EV170+IF(INDEX(GT$13:GT$24,$A170)>0,INDEX(GT$43:GT$54,$A170)*MAX(0,Load_Shape!AT129*AU$7/$C170*AU$31+(AU$32*$G170+AU$33*$H170)/$C170-EV170)/INDEX(GT$13:GT$24,$A170))+IF(INDEX(GT$28:GT$39,$A170)>0,INDEX(GT$43:GT$54,$A170)*GT$9*MIN(0,Load_Shape!AT129*AU$7/$C170*AU$31+(AU$32*$G170+AU$33*$H170)/$C170-EV170)/INDEX(GT$28:GT$39,$A170))","v":4.8789578081492806},{"$f":"EW170+IF(INDEX(GU$13:GU$24,$A170)>0,INDEX(GU$43:GU$54,$A170)*MAX(0,Load_Shape!AU129*AV$7/$C170*AV$31+(AV$32*$G170+AV$33*$H170)/$C170-EW170)/INDEX(GU$13:GU$24,$A170))+IF(INDEX(GU$28:GU$39,$A170)>0,INDEX(GU$43:GU$54,$A170)*GU$9*MIN(0,Load_Shape!AU129*AV$7/$C170*AV$31+(AV$32*$G170+AV$33*$H170)/$C170-EW170)/INDEX(GU$28:GU$39,$A170))","v":4.9109539367390109},{"$f":"EX170+IF(INDEX(GV$13:GV$24,$A170)>0,INDEX(GV$43:GV$54,$A170)*MAX(0,Load_Shape!AV129*AW$7/$C170*AW$31+(AW$32*$G170+AW$33*$H170)/$C170-EX170)/INDEX(GV$13:GV$24,$A170))+IF(INDEX(GV$28:GV$39,$A170)>0,INDEX(GV$43:GV$54,$A170)*GV$9*MIN(0,Load_Shape!AV129*AW$7/$C170*AW$31+(AW$32*$G170+AW$33*$H170)/$C170-EX170)/INDEX(GV$28:GV$39,$A170))","v":4.9431144808534526},{"$f":"EY170+IF(INDEX(GW$13:GW$24,$A170)>0,INDEX(GW$43:GW$54,$A170)*MAX(0,Load_Shape!AW129*AX$7/$C170*AX$31+(AX$32*$G170+AX$33*$H170)/$C170-EY170)/INDEX(GW$13:GW$24,$A170))+IF(INDEX(GW$28:GW$39,$A170)>0,INDEX(GW$43:GW$54,$A170)*GW$9*MIN(0,Load_Shape!AW129*AX$7/$C170*AX$31+(AX$32*$G170+AX$33*$H170)/$C170-EY170)/INDEX(GW$28:GW$39,$A170))","v":4.9754403825670135},{"$f":"EZ170+IF(INDEX(GX$13:GX$24,$A170)>0,INDEX(GX$43:GX$54,$A170)*MAX(0,Load_Shape!AX129*AY$7/$C170*AY$31+(AY$32*$G170+AY$33*$H170)/$C170-EZ170)/INDEX(GX$13:GX$24,$A170))+IF(INDEX(GX$28:GX$39,$A170)>0,INDEX(GX$43:GX$54,$A170)*GX$9*MIN(0,Load_Shape!AX129*AY$7/$C170*AY$31+(AY$32*$G170+AY$33*$H170)/$C170-EZ170)/INDEX(GX$28:GX$39,$A170))","v":5.0079325896930804},{"$f":"FA170+IF(INDEX(GY$13:GY$24,$A170)>0,INDEX(GY$43:GY$54,$A170)*MAX(0,Load_Shape!AY129*AZ$7/$C170*AZ$31+(AZ$32*$G170+AZ$33*$H170)/$C170-FA170)/INDEX(GY$13:GY$24,$A170))+IF(INDEX(GY$28:GY$39,$A170)>0,INDEX(GY$43:GY$54,$A170)*GY$9*MIN(0,Load_Shape!AY129*AZ$7/$C170*AZ$31+(AZ$32*$G170+AZ$33*$H170)/$C170-FA170)/INDEX(GY$28:GY$39,$A170))","v":5.040592055820154},{"$f":"FB170+IF(INDEX(GZ$13:GZ$24,$A170)>0,INDEX(GZ$43:GZ$54,$A170)*MAX(0,Load_Shape!AZ129*BA$7/$C170*BA$31+(BA$32*$G170+BA$33*$H170)/$C170-FB170)/INDEX(GZ$13:GZ$24,$A170))+IF(INDEX(GZ$28:GZ$39,$A170)>0,INDEX(GZ$43:GZ$54,$A170)*GZ$9*MIN(0,Load_Shape!AZ129*BA$7/$C170*BA$31+(BA$32*$G170+BA$33*$H170)/$C170-FB170)/INDEX(GZ$28:GZ$39,$A170))","v":5.0734197403482142},{"$f":"FC170+IF(INDEX(HA$13:HA$24,$A170)>0,INDEX(HA$43:HA$54,$A170)*MAX(0,Load_Shape!BA129*BB$7/$C170*BB$31+(BB$32*$G170+BB$33*$H170)/$C170-FC170)/INDEX(HA$13:HA$24,$A170))+IF(INDEX(HA$28:HA$39,$A170)>0,INDEX(HA$43:HA$54,$A170)*HA$9*MIN(0,Load_Shape!BA129*BB$7/$C170*BB$31+(BB$32*$G170+BB$33*$H170)/$C170-FC170)/INDEX(HA$28:HA$39,$A170))","v":5.1064166085253238},{"$f":"FD170+IF(INDEX(HB$13:HB$24,$A170)>0,INDEX(HB$43:HB$54,$A170)*MAX(0,Load_Shape!BB129*BC$7/$C170*BC$31+(BC$32*$G170+BC$33*$H170)/$C170-FD170)/INDEX(HB$13:HB$24,$A170))+IF(INDEX(HB$28:HB$39,$A170)>0,INDEX(HB$43:HB$54,$A170)*HB$9*MIN(0,Load_Shape!BB129*BC$7/$C170*BC$31+(BC$32*$G170+BC$33*$H170)/$C170-FD170)/INDEX(HB$28:HB$39,$A170))","v":5.1395836314844647},{"$f":"FE170+IF(INDEX(HC$13:HC$24,$A170)>0,INDEX(HC$43:HC$54,$A170)*MAX(0,Load_Shape!BC129*BD$7/$C170*BD$31+(BD$32*$G170+BD$33*$H170)/$C170-FE170)/INDEX(HC$13:HC$24,$A170))+IF(INDEX(HC$28:HC$39,$A170)>0,INDEX(HC$43:HC$54,$A170)*HC$9*MIN(0,Load_Shape!BC129*BD$7/$C170*BD$31+(BD$32*$G170+BD$33*$H170)/$C170-FE170)/INDEX(HC$28:HC$39,$A170))","v":5.1729217862806074},{"$f":"FF170+IF(INDEX(HD$13:HD$24,$A170)>0,INDEX(HD$43:HD$54,$A170)*MAX(0,Load_Shape!BD129*BE$7/$C170*BE$31+(BE$32*$G170+BE$33*$H170)/$C170-FF170)/INDEX(HD$13:HD$24,$A170))+IF(INDEX(HD$28:HD$39,$A170)>0,INDEX(HD$43:HD$54,$A170)*HD$9*MIN(0,Load_Shape!BD129*BE$7/$C170*BE$31+(BE$32*$G170+BE$33*$H170)/$C170-FF170)/INDEX(HD$28:HD$39,$A170))","v":5.2064320559280279},{"$f":"FG170+IF(INDEX(HE$13:HE$24,$A170)>0,INDEX(HE$43:HE$54,$A170)*MAX(0,Load_Shape!BE129*BF$7/$C170*BF$31+(BF$32*$G170+BF$33*$H170)/$C170-FG170)/INDEX(HE$13:HE$24,$A170))+IF(INDEX(HE$28:HE$39,$A170)>0,INDEX(HE$43:HE$54,$A170)*HE$9*MIN(0,Load_Shape!BE129*BF$7/$C170*BF$31+(BF$32*$G170+BF$33*$H170)/$C170-FG170)/INDEX(HE$28:HE$39,$A170))","v":5.2401154294378482},{"$f":"FH170+IF(INDEX(HF$13:HF$24,$A170)>0,INDEX(HF$43:HF$54,$A170)*MAX(0,Load_Shape!BF129*BG$7/$C170*BG$31+(BG$32*$G170+BG$33*$H170)/$C170-FH170)/INDEX(HF$13:HF$24,$A170))+IF(INDEX(HF$28:HF$39,$A170)>0,INDEX(HF$43:HF$54,$A170)*HF$9*MIN(0,Load_Shape!BF129*BG$7/$C170*BG$31+(BG$32*$G170+BG$33*$H170)/$C170-FH170)/INDEX(HF$28:HF$39,$A170))","v":5.2739729018558386},{"$f":"FI170+IF(INDEX(HG$13:HG$24,$A170)>0,INDEX(HG$43:HG$54,$A170)*MAX(0,Load_Shape!BG129*BH$7/$C170*BH$31+(BH$32*$G170+BH$33*$H170)/$C170-FI170)/INDEX(HG$13:HG$24,$A170))+IF(INDEX(HG$28:HG$39,$A170)>0,INDEX(HG$43:HG$54,$A170)*HG$9*MIN(0,Load_Shape!BG129*BH$7/$C170*BH$31+(BH$32*$G170+BH$33*$H170)/$C170-FI170)/INDEX(HG$28:HG$39,$A170))","v":5.308005474300435},{"$f":"FJ170+IF(INDEX(HH$13:HH$24,$A170)>0,INDEX(HH$43:HH$54,$A170)*MAX(0,Load_Shape!BH129*BI$7/$C170*BI$31+(BI$32*$G170+BI$33*$H170)/$C170-FJ170)/INDEX(HH$13:HH$24,$A170))+IF(INDEX(HH$28:HH$39,$A170)>0,INDEX(HH$43:HH$54,$A170)*HH$9*MIN(0,Load_Shape!BH129*BI$7/$C170*BI$31+(BI$32*$G170+BI$33*$H170)/$C170-FJ170)/INDEX(HH$28:HH$39,$A170))","v":5.3422141540010362},{"$f":"FK170+IF(INDEX(HI$13:HI$24,$A170)>0,INDEX(HI$43:HI$54,$A170)*MAX(0,Load_Shape!BI129*BJ$7/$C170*BJ$31+(BJ$32*$G170+BJ$33*$H170)/$C170-FK170)/INDEX(HI$13:HI$24,$A170))+IF(INDEX(HI$28:HI$39,$A170)>0,INDEX(HI$43:HI$54,$A170)*HI$9*MIN(0,Load_Shape!BI129*BJ$7/$C170*BJ$31+(BJ$32*$G170+BJ$33*$H170)/$C170-FK170)/INDEX(HI$28:HI$39,$A170))","v":5.3765999543365055},{"$f":"FL170+IF(INDEX(HJ$13:HJ$24,$A170)>0,INDEX(HJ$43:HJ$54,$A170)*MAX(0,Load_Shape!BJ129*BK$7/$C170*BK$31+(BK$32*$G170+BK$33*$H170)/$C170-FL170)/INDEX(HJ$13:HJ$24,$A170))+IF(INDEX(HJ$28:HJ$39,$A170)>0,INDEX(HJ$43:HJ$54,$A170)*HJ$9*MIN(0,Load_Shape!BJ129*BK$7/$C170*BK$31+(BK$32*$G170+BK$33*$H170)/$C170-FL170)/INDEX(HJ$28:HJ$39,$A170))","v":5.4111638948739511},{"$f":"FM170+IF(INDEX(HK$13:HK$24,$A170)>0,INDEX(HK$43:HK$54,$A170)*MAX(0,Load_Shape!BK129*BL$7/$C170*BL$31+(BL$32*$G170+BL$33*$H170)/$C170-FM170)/INDEX(HK$13:HK$24,$A170))+IF(INDEX(HK$28:HK$39,$A170)>0,INDEX(HK$43:HK$54,$A170)*HK$9*MIN(0,Load_Shape!BK129*BL$7/$C170*BL$31+(BL$32*$G170+BL$33*$H170)/$C170-FM170)/INDEX(HK$28:HK$39,$A170))","v":5.4459070014077469},{"$f":"FN170+IF(INDEX(HL$13:HL$24,$A170)>0,INDEX(HL$43:HL$54,$A170)*MAX(0,Load_Shape!BL129*BM$7/$C170*BM$31+(BM$32*$G170+BM$33*$H170)/$C170-FN170)/INDEX(HL$13:HL$24,$A170))+IF(INDEX(HL$28:HL$39,$A170)>0,INDEX(HL$43:HL$54,$A170)*HL$9*MIN(0,Load_Shape!BL129*BM$7/$C170*BM$31+(BM$32*$G170+BM$33*$H170)/$C170-FN170)/INDEX(HL$28:HL$39,$A170))","v":5.4808303059987882},{"$f":"FO170+IF(INDEX(HM$13:HM$24,$A170)>0,INDEX(HM$43:HM$54,$A170)*MAX(0,Load_Shape!BM129*BN$7/$C170*BN$31+(BN$32*$G170+BN$33*$H170)/$C170-FO170)/INDEX(HM$13:HM$24,$A170))+IF(INDEX(HM$28:HM$39,$A170)>0,INDEX(HM$43:HM$54,$A170)*HM$9*MIN(0,Load_Shape!BM129*BN$7/$C170*BN$31+(BN$32*$G170+BN$33*$H170)/$C170-FO170)/INDEX(HM$28:HM$39,$A170))","v":5.5159348470140248},{"$f":"FP170+IF(INDEX(HN$13:HN$24,$A170)>0,INDEX(HN$43:HN$54,$A170)*MAX(0,Load_Shape!BN129*BO$7/$C170*BO$31+(BO$32*$G170+BO$33*$H170)/$C170-FP170)/INDEX(HN$13:HN$24,$A170))+IF(INDEX(HN$28:HN$39,$A170)>0,INDEX(HN$43:HN$54,$A170)*HN$9*MIN(0,Load_Shape!BN129*BO$7/$C170*BO$31+(BO$32*$G170+BO$33*$H170)/$C170-FP170)/INDEX(HN$28:HN$39,$A170))","v":5.5512216691662353},{"$f":"FQ170+IF(INDEX(HO$13:HO$24,$A170)>0,INDEX(HO$43:HO$54,$A170)*MAX(0,Load_Shape!BO129*BP$7/$C170*BP$31+(BP$32*$G170+BP$33*$H170)/$C170-FQ170)/INDEX(HO$13:HO$24,$A170))+IF(INDEX(HO$28:HO$39,$A170)>0,INDEX(HO$43:HO$54,$A170)*HO$9*MIN(0,Load_Shape!BO129*BP$7/$C170*BP$31+(BP$32*$G170+BP$33*$H170)/$C170-FQ170)/INDEX(HO$28:HO$39,$A170))","v":5.5866918235540446},{"$f":"FR170+IF(INDEX(HP$13:HP$24,$A170)>0,INDEX(HP$43:HP$54,$A170)*MAX(0,Load_Shape!BP129*BQ$7/$C170*BQ$31+(BQ$32*$G170+BQ$33*$H170)/$C170-FR170)/INDEX(HP$13:HP$24,$A170))+IF(INDEX(HP$28:HP$39,$A170)>0,INDEX(HP$43:HP$54,$A170)*HP$9*MIN(0,Load_Shape!BP129*BQ$7/$C170*BQ$31+(BQ$32*$G170+BQ$33*$H170)/$C170-FR170)/INDEX(HP$28:HP$39,$A170))","v":5.6223463677022192},null,null,{"$f":"MAX(IF(FT170>=U$7*Load_Shape!T129/$C170*U$31+(U$32*$F170+U$33*$H170)/$C170,IF(DV170-BX170>0,HS$54,INDEX(HS$7:HS$45,MATCH(FT170*1000,$HR$7:$HR$45,1))*((General_Inputs!F$47)*INDEX(General_Inputs!$F$49:$F$60,$A170)*(1+General_Inputs!$F$46)+General_Inputs!$F$45+General_Inputs!F$67)/1000+HS$47),0),0)","v":40.852065632566543},{"$f":"MAX(IF(FU170>=V$7*Load_Shape!U129/$C170*V$31+(V$32*$F170+V$33*$H170)/$C170,IF(DW170-BY170>0,HT$54,INDEX(HT$7:HT$45,MATCH(FU170*1000,$HR$7:$HR$45,1))*((General_Inputs!G$47)*INDEX(General_Inputs!$F$49:$F$60,$A170)*(1+General_Inputs!$F$46)+General_Inputs!$F$45+General_Inputs!G$67)/1000+HT$47),0),0)","v":38.663845820476546},{"$f":"MAX(IF(FV170>=W$7*Load_Shape!V129/$C170*W$31+(W$32*$F170+W$33*$H170)/$C170,IF(DX170-BZ170>0,HU$54,INDEX(HU$7:HU$45,MATCH(FV170*1000,$HR$7:$HR$45,1))*((General_Inputs!H$47)*INDEX(General_Inputs!$F$49:$F$60,$A170)*(1+General_Inputs!$F$46)+General_Inputs!$F$45+General_Inputs!H$67)/1000+HU$47),0),0)","v":41.05251304489461},{"$f":"MAX(IF(FW170>=X$7*Load_Shape!W129/$C170*X$31+(X$32*$F170+X$33*$H170)/$C170,IF(DY170-CA170>0,HV$54,INDEX(HV$7:HV$45,MATCH(FW170*1000,$HR$7:$HR$45,1))*((General_Inputs!I$47)*INDEX(General_Inputs!$F$49:$F$60,$A170)*(1+General_Inputs!$F$46)+General_Inputs!$F$45+General_Inputs!I$67)/1000+HV$47),0),0)","v":41.849315202008533},{"$f":"MAX(IF(FX170>=Y$7*Load_Shape!X129/$C170*Y$31+(Y$32*$F170+Y$33*$H170)/$C170,IF(DZ170-CB170>0,HW$54,INDEX(HW$7:HW$45,MATCH(FX170*1000,$HR$7:$HR$45,1))*((General_Inputs!J$47)*INDEX(General_Inputs!$F$49:$F$60,$A170)*(1+General_Inputs!$F$46)+General_Inputs!$F$45+General_Inputs!J$67)/1000+HW$47),0),0)","v":42.790385900867193},{"$f":"MAX(IF(FY170>=Z$7*Load_Shape!Y129/$C170*Z$31+(Z$32*$F170+Z$33*$H170)/$C170,IF(EA170-CC170>0,HX$54,INDEX(HX$7:HX$45,MATCH(FY170*1000,$HR$7:$HR$45,1))*((General_Inputs!K$47)*INDEX(General_Inputs!$F$49:$F$60,$A170)*(1+General_Inputs!$F$46)+General_Inputs!$F$45+General_Inputs!K$67)/1000+HX$47),0),0)","v":43.777471287173988},{"$f":"MAX(IF(FZ170>=AA$7*Load_Shape!Z129/$C170*AA$31+(AA$32*$F170+AA$33*$H170)/$C170,IF(EB170-CD170>0,HY$54,INDEX(HY$7:HY$45,MATCH(FZ170*1000,$HR$7:$HR$45,1))*((General_Inputs!L$47)*INDEX(General_Inputs!$F$49:$F$60,$A170)*(1+General_Inputs!$F$46)+General_Inputs!$F$45+General_Inputs!L$67)/1000+HY$47),0),0)","v":20},{"$f":"MAX(IF(GA170>=AB$7*Load_Shape!AA129/$C170*AB$31+(AB$32*$F170+AB$33*$H170)/$C170,IF(EC170-CE170>0,HZ$54,INDEX(HZ$7:HZ$45,MATCH(GA170*1000,$HR$7:$HR$45,1))*((General_Inputs!M$47)*INDEX(General_Inputs!$F$49:$F$60,$A170)*(1+General_Inputs!$F$46)+General_Inputs!$F$45+General_Inputs!M$67)/1000+HZ$47),0),0)","v":20},{"$f":"MAX(IF(GB170>=AC$7*Load_Shape!AB129/$C170*AC$31+(AC$32*$F170+AC$33*$H170)/$C170,IF(ED170-CF170>0,IA$54,INDEX(IA$7:IA$45,MATCH(GB170*1000,$HR$7:$HR$45,1))*((General_Inputs!N$47)*INDEX(General_Inputs!$F$49:$F$60,$A170)*(1+General_Inputs!$F$46)+General_Inputs!$F$45+General_Inputs!N$67)/1000+IA$47),0),0)","v":20},{"$f":"MAX(IF(GC170>=AD$7*Load_Shape!AC129/$C170*AD$31+(AD$32*$F170+AD$33*$H170)/$C170,IF(EE170-CG170>0,IB$54,INDEX(IB$7:IB$45,MATCH(GC170*1000,$HR$7:$HR$45,1))*((General_Inputs!O$47)*INDEX(General_Inputs!$F$49:$F$60,$A170)*(1+General_Inputs!$F$46)+General_Inputs!$F$45+General_Inputs!O$67)/1000+IB$47),0),0)","v":20},{"$f":"MAX(IF(GD170>=AE$7*Load_Shape!AD129/$C170*AE$31+(AE$32*$F170+AE$33*$H170)/$C170,IF(EF170-CH170>0,IC$54,INDEX(IC$7:IC$45,MATCH(GD170*1000,$HR$7:$HR$45,1))*((General_Inputs!P$47)*INDEX(General_Inputs!$F$49:$F$60,$A170)*(1+General_Inputs!$F$46)+General_Inputs!$F$45+General_Inputs!P$67)/1000+IC$47),0),0)","v":20},{"$f":"MAX(IF(GE170>=AF$7*Load_Shape!AE129/$C170*AF$31+(AF$32*$F170+AF$33*$H170)/$C170,IF(EG170-CI170>0,ID$54,INDEX(ID$7:ID$45,MATCH(GE170*1000,$HR$7:$HR$45,1))*((General_Inputs!Q$47)*INDEX(General_Inputs!$F$49:$F$60,$A170)*(1+General_Inputs!$F$46)+General_Inputs!$F$45+General_Inputs!Q$67)/1000+ID$47),0),0)","v":20},{"$f":"MAX(IF(GF170>=AG$7*Load_Shape!AF129/$C170*AG$31+(AG$32*$F170+AG$33*$H170)/$C170,IF(EH170-CJ170>0,IE$54,INDEX(IE$7:IE$45,MATCH(GF170*1000,$HR$7:$HR$45,1))*((General_Inputs!R$47)*INDEX(General_Inputs!$F$49:$F$60,$A170)*(1+General_Inputs!$F$46)+General_Inputs!$F$45+General_Inputs!R$67)/1000+IE$47),0),0)","v":20},{"$f":"MAX(IF(GG170>=AH$7*Load_Shape!AG129/$C170*AH$31+(AH$32*$F170+AH$33*$H170)/$C170,IF(EI170-CK170>0,IF$54,INDEX(IF$7:IF$45,MATCH(GG170*1000,$HR$7:$HR$45,1))*((General_Inputs!S$47)*INDEX(General_Inputs!$F$49:$F$60,$A170)*(1+General_Inputs!$F$46)+General_Inputs!$F$45+General_Inputs!S$67)/1000+IF$47),0),0)","v":20},{"$f":"MAX(IF(GH170>=AI$7*Load_Shape!AH129/$C170*AI$31+(AI$32*$F170+AI$33*$H170)/$C170,IF(EJ170-CL170>0,IG$54,INDEX(IG$7:IG$45,MATCH(GH170*1000,$HR$7:$HR$45,1))*((General_Inputs!T$47)*INDEX(General_Inputs!$F$49:$F$60,$A170)*(1+General_Inputs!$F$46)+General_Inputs!$F$45+General_Inputs!T$67)/1000+IG$47),0),0)","v":20},{"$f":"MAX(IF(GI170>=AJ$7*Load_Shape!AI129/$C170*AJ$31+(AJ$32*$F170+AJ$33*$H170)/$C170,IF(EK170-CM170>0,IH$54,INDEX(IH$7:IH$45,MATCH(GI170*1000,$HR$7:$HR$45,1))*((General_Inputs!U$47)*INDEX(General_Inputs!$F$49:$F$60,$A170)*(1+General_Inputs!$F$46)+General_Inputs!$F$45+General_Inputs!U$67)/1000+IH$47),0),0)","v":20},{"$f":"MAX(IF(GJ170>=AK$7*Load_Shape!AJ129/$C170*AK$31+(AK$32*$F170+AK$33*$H170)/$C170,IF(EL170-CN170>0,II$54,INDEX(II$7:II$45,MATCH(GJ170*1000,$HR$7:$HR$45,1))*((General_Inputs!V$47)*INDEX(General_Inputs!$F$49:$F$60,$A170)*(1+General_Inputs!$F$46)+General_Inputs!$F$45+General_Inputs!V$67)/1000+II$47),0),0)","v":20},{"$f":"MAX(IF(GK170>=AL$7*Load_Shape!AK129/$C170*AL$31+(AL$32*$F170+AL$33*$H170)/$C170,IF(EM170-CO170>0,IJ$54,INDEX(IJ$7:IJ$45,MATCH(GK170*1000,$HR$7:$HR$45,1))*((General_Inputs!W$47)*INDEX(General_Inputs!$F$49:$F$60,$A170)*(1+General_Inputs!$F$46)+General_Inputs!$F$45+General_Inputs!W$67)/1000+IJ$47),0),0)","v":20},{"$f":"MAX(IF(GL170>=AM$7*Load_Shape!AL129/$C170*AM$31+(AM$32*$F170+AM$33*$H170)/$C170,IF(EN170-CP170>0,IK$54,INDEX(IK$7:IK$45,MATCH(GL170*1000,$HR$7:$HR$45,1))*((General_Inputs!X$47)*INDEX(General_Inputs!$F$49:$F$60,$A170)*(1+General_Inputs!$F$46)+General_Inputs!$F$45+General_Inputs!X$67)/1000+IK$47),0),0)","v":20},{"$f":"MAX(IF(GM170>=AN$7*Load_Shape!AM129/$C170*AN$31+(AN$32*$F170+AN$33*$H170)/$C170,IF(EO170-CQ170>0,IL$54,INDEX(IL$7:IL$45,MATCH(GM170*1000,$HR$7:$HR$45,1))*((General_Inputs!Y$47)*INDEX(General_Inputs!$F$49:$F$60,$A170)*(1+General_Inputs!$F$46)+General_Inputs!$F$45+General_Inputs!Y$67)/1000+IL$47),0),0)","v":20},{"$f":"MAX(IF(GN170>=AO$7*Load_Shape!AN129/$C170*AO$31+(AO$32*$F170+AO$33*$H170)/$C170,IF(EP170-CR170>0,IM$54,INDEX(IM$7:IM$45,MATCH(GN170*1000,$HR$7:$HR$45,1))*((General_Inputs!Z$47)*INDEX(General_Inputs!$F$49:$F$60,$A170)*(1+General_Inputs!$F$46)+General_Inputs!$F$45+General_Inputs!Z$67)/1000+IM$47),0),0)","v":20},{"$f":"MAX(IF(GO170>=AP$7*Load_Shape!AO129/$C170*AP$31+(AP$32*$F170+AP$33*$H170)/$C170,IF(EQ170-CS170>0,IN$54,INDEX(IN$7:IN$45,MATCH(GO170*1000,$HR$7:$HR$45,1))*((General_Inputs!AA$47)*INDEX(General_Inputs!$F$49:$F$60,$A170)*(1+General_Inputs!$F$46)+General_Inputs!$F$45+General_Inputs!AA$67)/1000+IN$47),0),0)","v":20},{"$f":"MAX(IF(GP170>=AQ$7*Load_Shape!AP129/$C170*AQ$31+(AQ$32*$F170+AQ$33*$H170)/$C170,IF(ER170-CT170>0,IO$54,INDEX(IO$7:IO$45,MATCH(GP170*1000,$HR$7:$HR$45,1))*((General_Inputs!AB$47)*INDEX(General_Inputs!$F$49:$F$60,$A170)*(1+General_Inputs!$F$46)+General_Inputs!$F$45+General_Inputs!AB$67)/1000+IO$47),0),0)","v":20},{"$f":"MAX(IF(GQ170>=AR$7*Load_Shape!AQ129/$C170*AR$31+(AR$32*$F170+AR$33*$H170)/$C170,IF(ES170-CU170>0,IP$54,INDEX(IP$7:IP$45,MATCH(GQ170*1000,$HR$7:$HR$45,1))*((General_Inputs!AC$47)*INDEX(General_Inputs!$F$49:$F$60,$A170)*(1+General_Inputs!$F$46)+General_Inputs!$F$45+General_Inputs!AC$67)/1000+IP$47),0),0)","v":20},{"$f":"MAX(IF(GR170>=AS$7*Load_Shape!AR129/$C170*AS$31+(AS$32*$F170+AS$33*$H170)/$C170,IF(ET170-CV170>0,IQ$54,INDEX(IQ$7:IQ$45,MATCH(GR170*1000,$HR$7:$HR$45,1))*((General_Inputs!AD$47)*INDEX(General_Inputs!$F$49:$F$60,$A170)*(1+General_Inputs!$F$46)+General_Inputs!$F$45+General_Inputs!AD$67)/1000+IQ$47),0),0)","v":20},{"$f":"MAX(IF(GS170>=AT$7*Load_Shape!AS129/$C170*AT$31+(AT$32*$F170+AT$33*$H170)/$C170,IF(EU170-CW170>0,IR$54,INDEX(IR$7:IR$45,MATCH(GS170*1000,$HR$7:$HR$45,1))*((General_Inputs!AE$47)*INDEX(General_Inputs!$F$49:$F$60,$A170)*(1+General_Inputs!$F$46)+General_Inputs!$F$45+General_Inputs!AE$67)/1000+IR$47),0),0)","v":20},{"$f":"MAX(IF(GT170>=AU$7*Load_Shape!AT129/$C170*AU$31+(AU$32*$F170+AU$33*$H170)/$C170,IF(EV170-CX170>0,IS$54,INDEX(IS$7:IS$45,MATCH(GT170*1000,$HR$7:$HR$45,1))*((General_Inputs!AF$47)*INDEX(General_Inputs!$F$49:$F$60,$A170)*(1+General_Inputs!$F$46)+General_Inputs!$F$45+General_Inputs!AF$67)/1000+IS$47),0),0)","v":20},{"$f":"MAX(IF(GU170>=AV$7*Load_Shape!AU129/$C170*AV$31+(AV$32*$F170+AV$33*$H170)/$C170,IF(EW170-CY170>0,IT$54,INDEX(IT$7:IT$45,MATCH(GU170*1000,$HR$7:$HR$45,1))*((General_Inputs!AG$47)*INDEX(General_Inputs!$F$49:$F$60,$A170)*(1+General_Inputs!$F$46)+General_Inputs!$F$45+General_Inputs!AG$67)/1000+IT$47),0),0)","v":20},{"$f":"MAX(IF(GV170>=AW$7*Load_Shape!AV129/$C170*AW$31+(AW$32*$F170+AW$33*$H170)/$C170,IF(EX170-CZ170>0,IU$54,INDEX(IU$7:IU$45,MATCH(GV170*1000,$HR$7:$HR$45,1))*((General_Inputs!AH$47)*INDEX(General_Inputs!$F$49:$F$60,$A170)*(1+General_Inputs!$F$46)+General_Inputs!$F$45+General_Inputs!AH$67)/1000+IU$47),0),0)","v":20},{"$f":"MAX(IF(GW170>=AX$7*Load_Shape!AW129/$C170*AX$31+(AX$32*$F170+AX$33*$H170)/$C170,IF(EY170-DA170>0,IV$54,INDEX(IV$7:IV$45,MATCH(GW170*1000,$HR$7:$HR$45,1))*((General_Inputs!AI$47)*INDEX(General_Inputs!$F$49:$F$60,$A170)*(1+General_Inputs!$F$46)+General_Inputs!$F$45+General_Inputs!AI$67)/1000+IV$47),0),0)","v":20},{"$f":"MAX(IF(GX170>=AY$7*Load_Shape!AX129/$C170*AY$31+(AY$32*$F170+AY$33*$H170)/$C170,IF(EZ170-DB170>0,IW$54,INDEX(IW$7:IW$45,MATCH(GX170*1000,$HR$7:$HR$45,1))*((General_Inputs!AJ$47)*INDEX(General_Inputs!$F$49:$F$60,$A170)*(1+General_Inputs!$F$46)+General_Inputs!$F$45+General_Inputs!AJ$67)/1000+IW$47),0),0)","v":20},{"$f":"MAX(IF(GY170>=AZ$7*Load_Shape!AY129/$C170*AZ$31+(AZ$32*$F170+AZ$33*$H170)/$C170,IF(FA170-DC170>0,IX$54,INDEX(IX$7:IX$45,MATCH(GY170*1000,$HR$7:$HR$45,1))*((General_Inputs!AK$47)*INDEX(General_Inputs!$F$49:$F$60,$A170)*(1+General_Inputs!$F$46)+General_Inputs!$F$45+General_Inputs!AK$67)/1000+IX$47),0),0)","v":20},{"$f":"MAX(IF(GZ170>=BA$7*Load_Shape!AZ129/$C170*BA$31+(BA$32*$F170+BA$33*$H170)/$C170,IF(FB170-DD170>0,IY$54,INDEX(IY$7:IY$45,MATCH(GZ170*1000,$HR$7:$HR$45,1))*((General_Inputs!AL$47)*INDEX(General_Inputs!$F$49:$F$60,$A170)*(1+General_Inputs!$F$46)+General_Inputs!$F$45+General_Inputs!AL$67)/1000+IY$47),0),0)","v":20},{"$f":"MAX(IF(HA170>=BB$7*Load_Shape!BA129/$C170*BB$31+(BB$32*$F170+BB$33*$H170)/$C170,IF(FC170-DE170>0,IZ$54,INDEX(IZ$7:IZ$45,MATCH(HA170*1000,$HR$7:$HR$45,1))*((General_Inputs!AM$47)*INDEX(General_Inputs!$F$49:$F$60,$A170)*(1+General_Inputs!$F$46)+General_Inputs!$F$45+General_Inputs!AM$67)/1000+IZ$47),0),0)","v":20},{"$f":"MAX(IF(HB170>=BC$7*Load_Shape!BB129/$C170*BC$31+(BC$32*$F170+BC$33*$H170)/$C170,IF(FD170-DF170>0,JA$54,INDEX(JA$7:JA$45,MATCH(HB170*1000,$HR$7:$HR$45,1))*((General_Inputs!AN$47)*INDEX(General_Inputs!$F$49:$F$60,$A170)*(1+General_Inputs!$F$46)+General_Inputs!$F$45+General_Inputs!AN$67)/1000+JA$47),0),0)","v":20},{"$f":"MAX(IF(HC170>=BD$7*Load_Shape!BC129/$C170*BD$31+(BD$32*$F170+BD$33*$H170)/$C170,IF(FE170-DG170>0,JB$54,INDEX(JB$7:JB$45,MATCH(HC170*1000,$HR$7:$HR$45,1))*((General_Inputs!AO$47)*INDEX(General_Inputs!$F$49:$F$60,$A170)*(1+General_Inputs!$F$46)+General_Inputs!$F$45+General_Inputs!AO$67)/1000+JB$47),0),0)","v":20},{"$f":"MAX(IF(HD170>=BE$7*Load_Shape!BD129/$C170*BE$31+(BE$32*$F170+BE$33*$H170)/$C170,IF(FF170-DH170>0,JC$54,INDEX(JC$7:JC$45,MATCH(HD170*1000,$HR$7:$HR$45,1))*((General_Inputs!AP$47)*INDEX(General_Inputs!$F$49:$F$60,$A170)*(1+General_Inputs!$F$46)+General_Inputs!$F$45+General_Inputs!AP$67)/1000+JC$47),0),0)","v":20},{"$f":"MAX(IF(HE170>=BF$7*Load_Shape!BE129/$C170*BF$31+(BF$32*$F170+BF$33*$H170)/$C170,IF(FG170-DI170>0,JD$54,INDEX(JD$7:JD$45,MATCH(HE170*1000,$HR$7:$HR$45,1))*((General_Inputs!AQ$47)*INDEX(General_Inputs!$F$49:$F$60,$A170)*(1+General_Inputs!$F$46)+General_Inputs!$F$45+General_Inputs!AQ$67)/1000+JD$47),0),0)","v":20},{"$f":"MAX(IF(HF170>=BG$7*Load_Shape!BF129/$C170*BG$31+(BG$32*$F170+BG$33*$H170)/$C170,IF(FH170-DJ170>0,JE$54,INDEX(JE$7:JE$45,MATCH(HF170*1000,$HR$7:$HR$45,1))*((General_Inputs!AR$47)*INDEX(General_Inputs!$F$49:$F$60,$A170)*(1+General_Inputs!$F$46)+General_Inputs!$F$45+General_Inputs!AR$67)/1000+JE$47),0),0)","v":20},{"$f":"MAX(IF(HG170>=BH$7*Load_Shape!BG129/$C170*BH$31+(BH$32*$F170+BH$33*$H170)/$C170,IF(FI170-DK170>0,JF$54,INDEX(JF$7:JF$45,MATCH(HG170*1000,$HR$7:$HR$45,1))*((General_Inputs!AS$47)*INDEX(General_Inputs!$F$49:$F$60,$A170)*(1+General_Inputs!$F$46)+General_Inputs!$F$45+General_Inputs!AS$67)/1000+JF$47),0),0)","v":20},{"$f":"MAX(IF(HH170>=BI$7*Load_Shape!BH129/$C170*BI$31+(BI$32*$F170+BI$33*$H170)/$C170,IF(FJ170-DL170>0,JG$54,INDEX(JG$7:JG$45,MATCH(HH170*1000,$HR$7:$HR$45,1))*((General_Inputs!AT$47)*INDEX(General_Inputs!$F$49:$F$60,$A170)*(1+General_Inputs!$F$46)+General_Inputs!$F$45+General_Inputs!AT$67)/1000+JG$47),0),0)","v":20},{"$f":"MAX(IF(HI170>=BJ$7*Load_Shape!BI129/$C170*BJ$31+(BJ$32*$F170+BJ$33*$H170)/$C170,IF(FK170-DM170>0,JH$54,INDEX(JH$7:JH$45,MATCH(HI170*1000,$HR$7:$HR$45,1))*((General_Inputs!AU$47)*INDEX(General_Inputs!$F$49:$F$60,$A170)*(1+General_Inputs!$F$46)+General_Inputs!$F$45+General_Inputs!AU$67)/1000+JH$47),0),0)","v":20},{"$f":"MAX(IF(HJ170>=BK$7*Load_Shape!BJ129/$C170*BK$31+(BK$32*$F170+BK$33*$H170)/$C170,IF(FL170-DN170>0,JI$54,INDEX(JI$7:JI$45,MATCH(HJ170*1000,$HR$7:$HR$45,1))*((General_Inputs!AV$47)*INDEX(General_Inputs!$F$49:$F$60,$A170)*(1+General_Inputs!$F$46)+General_Inputs!$F$45+General_Inputs!AV$67)/1000+JI$47),0),0)","v":20},{"$f":"MAX(IF(HK170>=BL$7*Load_Shape!BK129/$C170*BL$31+(BL$32*$F170+BL$33*$H170)/$C170,IF(FM170-DO170>0,JJ$54,INDEX(JJ$7:JJ$45,MATCH(HK170*1000,$HR$7:$HR$45,1))*((General_Inputs!AW$47)*INDEX(General_Inputs!$F$49:$F$60,$A170)*(1+General_Inputs!$F$46)+General_Inputs!$F$45+General_Inputs!AW$67)/1000+JJ$47),0),0)","v":20},{"$f":"MAX(IF(HL170>=BM$7*Load_Shape!BL129/$C170*BM$31+(BM$32*$F170+BM$33*$H170)/$C170,IF(FN170-DP170>0,JK$54,INDEX(JK$7:JK$45,MATCH(HL170*1000,$HR$7:$HR$45,1))*((General_Inputs!AX$47)*INDEX(General_Inputs!$F$49:$F$60,$A170)*(1+General_Inputs!$F$46)+General_Inputs!$F$45+General_Inputs!AX$67)/1000+JK$47),0),0)","v":20},{"$f":"MAX(IF(HM170>=BN$7*Load_Shape!BM129/$C170*BN$31+(BN$32*$F170+BN$33*$H170)/$C170,IF(FO170-DQ170>0,JL$54,INDEX(JL$7:JL$45,MATCH(HM170*1000,$HR$7:$HR$45,1))*((General_Inputs!AY$47)*INDEX(General_Inputs!$F$49:$F$60,$A170)*(1+General_Inputs!$F$46)+General_Inputs!$F$45+General_Inputs!AY$67)/1000+JL$47),0),0)","v":20},{"$f":"MAX(IF(HN170>=BO$7*Load_Shape!BN129/$C170*BO$31+(BO$32*$F170+BO$33*$H170)/$C170,IF(FP170-DR170>0,JM$54,INDEX(JM$7:JM$45,MATCH(HN170*1000,$HR$7:$HR$45,1))*((General_Inputs!AZ$47)*INDEX(General_Inputs!$F$49:$F$60,$A170)*(1+General_Inputs!$F$46)+General_Inputs!$F$45+General_Inputs!AZ$67)/1000+JM$47),0),0)","v":20},{"$f":"MAX(IF(HO170>=BP$7*Load_Shape!BO129/$C170*BP$31+(BP$32*$F170+BP$33*$H170)/$C170,IF(FQ170-DS170>0,JN$54,INDEX(JN$7:JN$45,MATCH(HO170*1000,$HR$7:$HR$45,1))*((General_Inputs!BA$47)*INDEX(General_Inputs!$F$49:$F$60,$A170)*(1+General_Inputs!$F$46)+General_Inputs!$F$45+General_Inputs!BA$67)/1000+JN$47),0),0)","v":20},{"$f":"MAX(IF(HP170>=BQ$7*Load_Shape!BP129/$C170*BQ$31+(BQ$32*$F170+BQ$33*$H170)/$C170,IF(FR170-DT170>0,JO$54,INDEX(JO$7:JO$45,MATCH(HP170*1000,$HR$7:$HR$45,1))*((General_Inputs!BB$47)*INDEX(General_Inputs!$F$49:$F$60,$A170)*(1+General_Inputs!$F$46)+General_Inputs!$F$45+General_Inputs!BB$67)/1000+JO$47),0),0)","v":20},null,null,{"$f":"INDEX(JR$7:JR$45,MATCH(MAX(U$7*Load_Shape!T129/$C170*U$31,FT170)*1000,$JQ$7:$JQ$45,1))*((General_Inputs!F$47)*INDEX(General_Inputs!$F$49:$F$60,$A170)*(1+General_Inputs!$F$46)+General_Inputs!$F$45+General_Inputs!F$67)/1000+JR$47","v":40.178561299096678},{"$f":"INDEX(JS$7:JS$45,MATCH(MAX(V$7*Load_Shape!U129/$C170*V$31,FU170)*1000,$JQ$7:$JQ$45,1))*((General_Inputs!G$47)*INDEX(General_Inputs!$F$49:$F$60,$A170)*(1+General_Inputs!$F$46)+General_Inputs!$F$45+General_Inputs!G$67)/1000+JS$47","v":37.968208896760942},{"$f":"INDEX(JT$7:JT$45,MATCH(MAX(W$7*Load_Shape!V129/$C170*W$31,FV170)*1000,$JQ$7:$JQ$45,1))*((General_Inputs!H$47)*INDEX(General_Inputs!$F$49:$F$60,$A170)*(1+General_Inputs!$F$46)+General_Inputs!$F$45+General_Inputs!H$67)/1000+JT$47","v":40.375243176623499},{"$f":"INDEX(JU$7:JU$45,MATCH(MAX(X$7*Load_Shape!W129/$C170*X$31,FW170)*1000,$JQ$7:$JQ$45,1))*((General_Inputs!I$47)*INDEX(General_Inputs!$F$49:$F$60,$A170)*(1+General_Inputs!$F$46)+General_Inputs!$F$45+General_Inputs!I$67)/1000+JU$47","v":41.003246151323935},{"$f":"INDEX(JV$7:JV$45,MATCH(MAX(Y$7*Load_Shape!X129/$C170*Y$31,FX170)*1000,$JQ$7:$JQ$45,1))*((General_Inputs!J$47)*INDEX(General_Inputs!$F$49:$F$60,$A170)*(1+General_Inputs!$F$46)+General_Inputs!$F$45+General_Inputs!J$67)/1000+JV$47","v":41.814250110623},{"$f":"INDEX(JW$7:JW$45,MATCH(MAX(Z$7*Load_Shape!Y129/$C170*Z$31,FY170)*1000,$JQ$7:$JQ$45,1))*((General_Inputs!K$47)*INDEX(General_Inputs!$F$49:$F$60,$A170)*(1+General_Inputs!$F$46)+General_Inputs!$F$45+General_Inputs!K$67)/1000+JW$47","v":42.63274846412213},{"$f":"INDEX(JX$7:JX$45,MATCH(MAX(AA$7*Load_Shape!Z129/$C170*AA$31,FZ170)*1000,$JQ$7:$JQ$45,1))*((General_Inputs!L$47)*INDEX(General_Inputs!$F$49:$F$60,$A170)*(1+General_Inputs!$F$46)+General_Inputs!$F$45+General_Inputs!L$67)/1000+JX$47","v":43.745795541566324},{"$f":"INDEX(JY$7:JY$45,MATCH(MAX(AB$7*Load_Shape!AA129/$C170*AB$31,GA170)*1000,$JQ$7:$JQ$45,1))*((General_Inputs!M$47)*INDEX(General_Inputs!$F$49:$F$60,$A170)*(1+General_Inputs!$F$46)+General_Inputs!$F$45+General_Inputs!M$67)/1000+JY$47","v":44.976770937038062},{"$f":"INDEX(JZ$7:JZ$45,MATCH(MAX(AC$7*Load_Shape!AB129/$C170*AC$31,GB170)*1000,$JQ$7:$JQ$45,1))*((General_Inputs!N$47)*INDEX(General_Inputs!$F$49:$F$60,$A170)*(1+General_Inputs!$F$46)+General_Inputs!$F$45+General_Inputs!N$67)/1000+JZ$47","v":49.255276362220563},{"$f":"INDEX(KA$7:KA$45,MATCH(MAX(AD$7*Load_Shape!AC129/$C170*AD$31,GC170)*1000,$JQ$7:$JQ$45,1))*((General_Inputs!O$47)*INDEX(General_Inputs!$F$49:$F$60,$A170)*(1+General_Inputs!$F$46)+General_Inputs!$F$45+General_Inputs!O$67)/1000+KA$47","v":50.828492294918696},{"$f":"INDEX(KB$7:KB$45,MATCH(MAX(AE$7*Load_Shape!AD129/$C170*AE$31,GD170)*1000,$JQ$7:$JQ$45,1))*((General_Inputs!P$47)*INDEX(General_Inputs!$F$49:$F$60,$A170)*(1+General_Inputs!$F$46)+General_Inputs!$F$45+General_Inputs!P$67)/1000+KB$47","v":52.641907710087246},{"$f":"INDEX(KC$7:KC$45,MATCH(MAX(AF$7*Load_Shape!AE129/$C170*AF$31,GE170)*1000,$JQ$7:$JQ$45,1))*((General_Inputs!Q$47)*INDEX(General_Inputs!$F$49:$F$60,$A170)*(1+General_Inputs!$F$46)+General_Inputs!$F$45+General_Inputs!Q$67)/1000+KC$47","v":54.3859791444089},{"$f":"INDEX(KD$7:KD$45,MATCH(MAX(AG$7*Load_Shape!AF129/$C170*AG$31,GF170)*1000,$JQ$7:$JQ$45,1))*((General_Inputs!R$47)*INDEX(General_Inputs!$F$49:$F$60,$A170)*(1+General_Inputs!$F$46)+General_Inputs!$F$45+General_Inputs!R$67)/1000+KD$47","v":56.188788564832933},{"$f":"INDEX(KE$7:KE$45,MATCH(MAX(AH$7*Load_Shape!AG129/$C170*AH$31,GG170)*1000,$JQ$7:$JQ$45,1))*((General_Inputs!S$47)*INDEX(General_Inputs!$F$49:$F$60,$A170)*(1+General_Inputs!$F$46)+General_Inputs!$F$45+General_Inputs!S$67)/1000+KE$47","v":60.440255482288336},{"$f":"INDEX(KF$7:KF$45,MATCH(MAX(AI$7*Load_Shape!AH129/$C170*AI$31,GH170)*1000,$JQ$7:$JQ$45,1))*((General_Inputs!T$47)*INDEX(General_Inputs!$F$49:$F$60,$A170)*(1+General_Inputs!$F$46)+General_Inputs!$F$45+General_Inputs!T$67)/1000+KF$47","v":61.725376796186893},{"$f":"INDEX(KG$7:KG$45,MATCH(MAX(AJ$7*Load_Shape!AI129/$C170*AJ$31,GI170)*1000,$JQ$7:$JQ$45,1))*((General_Inputs!U$47)*INDEX(General_Inputs!$F$49:$F$60,$A170)*(1+General_Inputs!$F$46)+General_Inputs!$F$45+General_Inputs!U$67)/1000+KG$47","v":63.183702896645734},{"$f":"INDEX(KH$7:KH$45,MATCH(MAX(AK$7*Load_Shape!AJ129/$C170*AK$31,GJ170)*1000,$JQ$7:$JQ$45,1))*((General_Inputs!V$47)*INDEX(General_Inputs!$F$49:$F$60,$A170)*(1+General_Inputs!$F$46)+General_Inputs!$F$45+General_Inputs!V$67)/1000+KH$47","v":64.47791637408659},{"$f":"INDEX(KI$7:KI$45,MATCH(MAX(AL$7*Load_Shape!AK129/$C170*AL$31,GK170)*1000,$JQ$7:$JQ$45,1))*((General_Inputs!W$47)*INDEX(General_Inputs!$F$49:$F$60,$A170)*(1+General_Inputs!$F$46)+General_Inputs!$F$45+General_Inputs!W$67)/1000+KI$47","v":65.864686303439115},{"$f":"INDEX(KJ$7:KJ$45,MATCH(MAX(AM$7*Load_Shape!AL129/$C170*AM$31,GL170)*1000,$JQ$7:$JQ$45,1))*((General_Inputs!X$47)*INDEX(General_Inputs!$F$49:$F$60,$A170)*(1+General_Inputs!$F$46)+General_Inputs!$F$45+General_Inputs!X$67)/1000+KJ$47","v":66.923133636861451},null,null,{"$f":"INDEX($U$7:$BQ$21,MATCH(KM$57,$T$7:$T$21,0),MATCH($LK$55,$U$6:$BQ$6,0))*INDEX(Load_Shape!$T129:$BP129,MATCH($LK$55,Load_Shape!$T$16:$BP$16,0))/$C170","v":28.583018220100605},0,28.583018220100605,0.6383858400000002,2.5169580000000003,2.3487355760709971,0.83992293462254597,0,3.6094664655549358,1.2556193801048547,12.326049608623419,1.4301350392809837,3.1251180883367766,0.39160731908102236,4.17146997895982E-3,0.12987356086365642,3.0626858214493269,0,4.6287965550251506,0,7.7245074388920276,28.583018220100605,36.307525658992631,25.460699442518155,0,null,null,0,8.805781043199927E-2,0.16194218956800072,0.25,null,null,{"$f":"MAX(IF(FT170>=U$7*Load_Shape!T129/$C170*U$31+(U$32*$F170+U$33*$H170)/$C170,IF(DV170-BX170>0,0,INDEX(HS$7:HS$45,MATCH(FT170*1000,$HR$7:$HR$45,1))),0),0)","v":7000},{"$f":"MAX(IF(FU170>=V$7*Load_Shape!U129/$C170*V$31+(V$32*$F170+V$33*$H170)/$C170,IF(DW170-BY170>0,0,INDEX(HT$7:HT$45,MATCH(FU170*1000,$HR$7:$HR$45,1))),0),0)","v":7000.0000000000073},{"$f":"MAX(IF(FV170>=W$7*Load_Shape!V129/$C170*W$31+(W$32*$F170+W$33*$H170)/$C170,IF(DX170-BZ170>0,0,INDEX(HU$7:HU$45,MATCH(FV170*1000,$HR$7:$HR$45,1))),0),0)","v":7000},{"$f":"MAX(IF(FW170>=X$7*Load_Shape!W129/$C170*X$31+(X$32*$F170+X$33*$H170)/$C170,IF(DY170-CA170>0,0,INDEX(HV$7:HV$45,MATCH(FW170*1000,$HR$7:$HR$45,1))),0),0)","v":7000},{"$f":"MAX(IF(FX170>=Y$7*Load_Shape!X129/$C170*Y$31+(Y$32*$F170+Y$33*$H170)/$C170,IF(DZ170-CB170>0,0,INDEX(HW$7:HW$45,MATCH(FX170*1000,$HR$7:$HR$45,1))),0),0)","v":7000},{"$f":"MAX(IF(FY170>=Z$7*Load_Shape!Y129/$C170*Z$31+(Z$32*$F170+Z$33*$H170)/$C170,IF(EA170-CC170>0,0,INDEX(HX$7:HX$45,MATCH(FY170*1000,$HR$7:$HR$45,1))),0),0)","v":7000},{"$f":"MAX(IF(FZ170>=AA$7*Load_Shape!Z129/$C170*AA$31+(AA$32*$F170+AA$33*$H170)/$C170,IF(EB170-CD170>0,0,INDEX(HY$7:HY$45,MATCH(FZ170*1000,$HR$7:$HR$45,1))),0),0)","v":0},{"$f":"MAX(IF(GA170>=AB$7*Load_Shape!AA129/$C170*AB$31+(AB$32*$F170+AB$33*$H170)/$C170,IF(EC170-CE170>0,0,INDEX(HZ$7:HZ$45,MATCH(GA170*1000,$HR$7:$HR$45,1))),0),0)","v":0},{"$f":"MAX(IF(GB170>=AC$7*Load_Shape!AB129/$C170*AC$31+(AC$32*$F170+AC$33*$H170)/$C170,IF(ED170-CF170>0,0,INDEX(IA$7:IA$45,MATCH(GB170*1000,$HR$7:$HR$45,1))),0),0)","v":0},{"$f":"MAX(IF(GC170>=AD$7*Load_Shape!AC129/$C170*AD$31+(AD$32*$F170+AD$33*$H170)/$C170,IF(EE170-CG170>0,0,INDEX(IB$7:IB$45,MATCH(GC170*1000,$HR$7:$HR$45,1))),0),0)","v":0},{"$f":"MAX(IF(GD170>=AE$7*Load_Shape!AD129/$C170*AE$31+(AE$32*$F170+AE$33*$H170)/$C170,IF(EF170-CH170>0,0,INDEX(IC$7:IC$45,MATCH(GD170*1000,$HR$7:$HR$45,1))),0),0)","v":0},{"$f":"MAX(IF(GE170>=AF$7*Load_Shape!AE129/$C170*AF$31+(AF$32*$F170+AF$33*$H170)/$C170,IF(EG170-CI170>0,0,INDEX(ID$7:ID$45,MATCH(GE170*1000,$HR$7:$HR$45,1))),0),0)","v":0},{"$f":"MAX(IF(GF170>=AG$7*Load_Shape!AF129/$C170*AG$31+(AG$32*$F170+AG$33*$H170)/$C170,IF(EH170-CJ170>0,0,INDEX(IE$7:IE$45,MATCH(GF170*1000,$HR$7:$HR$45,1))),0),0)","v":0},{"$f":"MAX(IF(GG170>=AH$7*Load_Shape!AG129/$C170*AH$31+(AH$32*$F170+AH$33*$H170)/$C170,IF(EI170-CK170>0,0,INDEX(IF$7:IF$45,MATCH(GG170*1000,$HR$7:$HR$45,1))),0),0)","v":0},{"$f":"MAX(IF(GH170>=AI$7*Load_Shape!AH129/$C170*AI$31+(AI$32*$F170+AI$33*$H170)/$C170,IF(EJ170-CL170>0,0,INDEX(IG$7:IG$45,MATCH(GH170*1000,$HR$7:$HR$45,1))),0),0)","v":0},{"$f":"MAX(IF(GI170>=AJ$7*Load_Shape!AI129/$C170*AJ$31+(AJ$32*$F170+AJ$33*$H170)/$C170,IF(EK170-CM170>0,0,INDEX(IH$7:IH$45,MATCH(GI170*1000,$HR$7:$HR$45,1))),0),0)","v":0},{"$f":"MAX(IF(GJ170>=AK$7*Load_Shape!AJ129/$C170*AK$31+(AK$32*$F170+AK$33*$H170)/$C170,IF(EL170-CN170>0,0,INDEX(II$7:II$45,MATCH(GJ170*1000,$HR$7:$HR$45,1))),0),0)","v":0},{"$f":"MAX(IF(GK170>=AL$7*Load_Shape!AK129/$C170*AL$31+(AL$32*$F170+AL$33*$H170)/$C170,IF(EM170-CO170>0,0,INDEX(IJ$7:IJ$45,MATCH(GK170*1000,$HR$7:$HR$45,1))),0),0)","v":0},{"$f":"MAX(IF(GL170>=AM$7*Load_Shape!AL129/$C170*AM$31+(AM$32*$F170+AM$33*$H170)/$C170,IF(EN170-CP170>0,0,INDEX(IK$7:IK$45,MATCH(GL170*1000,$HR$7:$HR$45,1))),0),0)","v":0},{"$f":"MAX(IF(GM170>=AN$7*Load_Shape!AM129/$C170*AN$31+(AN$32*$F170+AN$33*$H170)/$C170,IF(EO170-CQ170>0,0,INDEX(IL$7:IL$45,MATCH(GM170*1000,$HR$7:$HR$45,1))),0),0)","v":0},{"$f":"MAX(IF(GN170>=AO$7*Load_Shape!AN129/$C170*AO$31+(AO$32*$F170+AO$33*$H170)/$C170,IF(EP170-CR170>0,0,INDEX(IM$7:IM$45,MATCH(GN170*1000,$HR$7:$HR$45,1))),0),0)","v":0},{"$f":"MAX(IF(GO170>=AP$7*Load_Shape!AO129/$C170*AP$31+(AP$32*$F170+AP$33*$H170)/$C170,IF(EQ170-CS170>0,0,INDEX(IN$7:IN$45,MATCH(GO170*1000,$HR$7:$HR$45,1))),0),0)","v":0},{"$f":"MAX(IF(GP170>=AQ$7*Load_Shape!AP129/$C170*AQ$31+(AQ$32*$F170+AQ$33*$H170)/$C170,IF(ER170-CT170>0,0,INDEX(IO$7:IO$45,MATCH(GP170*1000,$HR$7:$HR$45,1))),0),0)","v":0},{"$f":"MAX(IF(GQ170>=AR$7*Load_Shape!AQ129/$C170*AR$31+(AR$32*$F170+AR$33*$H170)/$C170,IF(ES170-CU170>0,0,INDEX(IP$7:IP$45,MATCH(GQ170*1000,$HR$7:$HR$45,1))),0),0)","v":0},{"$f":"MAX(IF(GR170>=AS$7*Load_Shape!AR129/$C170*AS$31+(AS$32*$F170+AS$33*$H170)/$C170,IF(ET170-CV170>0,0,INDEX(IQ$7:IQ$45,MATCH(GR170*1000,$HR$7:$HR$45,1))),0),0)","v":0},{"$f":"MAX(IF(GS170>=AT$7*Load_Shape!AS129/$C170*AT$31+(AT$32*$F170+AT$33*$H170)/$C170,IF(EU170-CW170>0,0,INDEX(IR$7:IR$45,MATCH(GS170*1000,$HR$7:$HR$45,1))),0),0)","v":0},{"$f":"MAX(IF(GT170>=AU$7*Load_Shape!AT129/$C170*AU$31+(AU$32*$F170+AU$33*$H170)/$C170,IF(EV170-CX170>0,0,INDEX(IS$7:IS$45,MATCH(GT170*1000,$HR$7:$HR$45,1))),0),0)","v":0},{"$f":"MAX(IF(GU170>=AV$7*Load_Shape!AU129/$C170*AV$31+(AV$32*$F170+AV$33*$H170)/$C170,IF(EW170-CY170>0,0,INDEX(IT$7:IT$45,MATCH(GU170*1000,$HR$7:$HR$45,1))),0),0)","v":0},{"$f":"MAX(IF(GV170>=AW$7*Load_Shape!AV129/$C170*AW$31+(AW$32*$F170+AW$33*$H170)/$C170,IF(EX170-CZ170>0,0,INDEX(IU$7:IU$45,MATCH(GV170*1000,$HR$7:$HR$45,1))),0),0)","v":0},{"$f":"MAX(IF(GW170>=AX$7*Load_Shape!AW129/$C170*AX$31+(AX$32*$F170+AX$33*$H170)/$C170,IF(EY170-DA170>0,0,INDEX(IV$7:IV$45,MATCH(GW170*1000,$HR$7:$HR$45,1))),0),0)","v":0},{"$f":"MAX(IF(GX170>=AY$7*Load_Shape!AX129/$C170*AY$31+(AY$32*$F170+AY$33*$H170)/$C170,IF(EZ170-DB170>0,0,INDEX(IW$7:IW$45,MATCH(GX170*1000,$HR$7:$HR$45,1))),0),0)","v":0},{"$f":"MAX(IF(GY170>=AZ$7*Load_Shape!AY129/$C170*AZ$31+(AZ$32*$F170+AZ$33*$H170)/$C170,IF(FA170-DC170>0,0,INDEX(IX$7:IX$45,MATCH(GY170*1000,$HR$7:$HR$45,1))),0),0)","v":0},{"$f":"MAX(IF(GZ170>=BA$7*Load_Shape!AZ129/$C170*BA$31+(BA$32*$F170+BA$33*$H170)/$C170,IF(FB170-DD170>0,0,INDEX(IY$7:IY$45,MATCH(GZ170*1000,$HR$7:$HR$45,1))),0),0)","v":0},{"$f":"MAX(IF(HA170>=BB$7*Load_Shape!BA129/$C170*BB$31+(BB$32*$F170+BB$33*$H170)/$C170,IF(FC170-DE170>0,0,INDEX(IZ$7:IZ$45,MATCH(HA170*1000,$HR$7:$HR$45,1))),0),0)","v":0},{"$f":"MAX(IF(HB170>=BC$7*Load_Shape!BB129/$C170*BC$31+(BC$32*$F170+BC$33*$H170)/$C170,IF(FD170-DF170>0,0,INDEX(JA$7:JA$45,MATCH(HB170*1000,$HR$7:$HR$45,1))),0),0)","v":0},{"$f":"MAX(IF(HC170>=BD$7*Load_Shape!BC129/$C170*BD$31+(BD$32*$F170+BD$33*$H170)/$C170,IF(FE170-DG170>0,0,INDEX(JB$7:JB$45,MATCH(HC170*1000,$HR$7:$HR$45,1))),0),0)","v":0},{"$f":"MAX(IF(HD170>=BE$7*Load_Shape!BD129/$C170*BE$31+(BE$32*$F170+BE$33*$H170)/$C170,IF(FF170-DH170>0,0,INDEX(JC$7:JC$45,MATCH(HD170*1000,$HR$7:$HR$45,1))),0),0)","v":0},{"$f":"MAX(IF(HE170>=BF$7*Load_Shape!BE129/$C170*BF$31+(BF$32*$F170+BF$33*$H170)/$C170,IF(FG170-DI170>0,0,INDEX(JD$7:JD$45,MATCH(HE170*1000,$HR$7:$HR$45,1))),0),0)","v":0},{"$f":"MAX(IF(HF170>=BG$7*Load_Shape!BF129/$C170*BG$31+(BG$32*$F170+BG$33*$H170)/$C170,IF(FH170-DJ170>0,0,INDEX(JE$7:JE$45,MATCH(HF170*1000,$HR$7:$HR$45,1))),0),0)","v":0},{"$f":"MAX(IF(HG170>=BH$7*Load_Shape!BG129/$C170*BH$31+(BH$32*$F170+BH$33*$H170)/$C170,IF(FI170-DK170>0,0,INDEX(JF$7:JF$45,MATCH(HG170*1000,$HR$7:$HR$45,1))),0),0)","v":0},{"$f":"MAX(IF(HH170>=BI$7*Load_Shape!BH129/$C170*BI$31+(BI$32*$F170+BI$33*$H170)/$C170,IF(FJ170-DL170>0,0,INDEX(JG$7:JG$45,MATCH(HH170*1000,$HR$7:$HR$45,1))),0),0)","v":0},{"$f":"MAX(IF(HI170>=BJ$7*Load_Shape!BI129/$C170*BJ$31+(BJ$32*$F170+BJ$33*$H170)/$C170,IF(FK170-DM170>0,0,INDEX(JH$7:JH$45,MATCH(HI170*1000,$HR$7:$HR$45,1))),0),0)","v":0},{"$f":"MAX(IF(HJ170>=BK$7*Load_Shape!BJ129/$C170*BK$31+(BK$32*$F170+BK$33*$H170)/$C170,IF(FL170-DN170>0,0,INDEX(JI$7:JI$45,MATCH(HJ170*1000,$HR$7:$HR$45,1))),0),0)","v":0},{"$f":"MAX(IF(HK170>=BL$7*Load_Shape!BK129/$C170*BL$31+(BL$32*$F170+BL$33*$H170)/$C170,IF(FM170-DO170>0,0,INDEX(JJ$7:JJ$45,MATCH(HK170*1000,$HR$7:$HR$45,1))),0),0)","v":0},{"$f":"MAX(IF(HL170>=BM$7*Load_Shape!BL129/$C170*BM$31+(BM$32*$F170+BM$33*$H170)/$C170,IF(FN170-DP170>0,0,INDEX(JK$7:JK$45,MATCH(HL170*1000,$HR$7:$HR$45,1))),0),0)","v":0},{"$f":"MAX(IF(HM170>=BN$7*Load_Shape!BM129/$C170*BN$31+(BN$32*$F170+BN$33*$H170)/$C170,IF(FO170-DQ170>0,0,INDEX(JL$7:JL$45,MATCH(HM170*1000,$HR$7:$HR$45,1))),0),0)","v":0},{"$f":"MAX(IF(HN170>=BO$7*Load_Shape!BN129/$C170*BO$31+(BO$32*$F170+BO$33*$H170)/$C170,IF(FP170-DR170>0,0,INDEX(JM$7:JM$45,MATCH(HN170*1000,$HR$7:$HR$45,1))),0),0)","v":0},{"$f":"MAX(IF(HO170>=BP$7*Load_Shape!BO129/$C170*BP$31+(BP$32*$F170+BP$33*$H170)/$C170,IF(FQ170-DS170>0,0,INDEX(JN$7:JN$45,MATCH(HO170*1000,$HR$7:$HR$45,1))),0),0)","v":0},{"$f":"MAX(IF(HP170>=BQ$7*Load_Shape!BP129/$C170*BQ$31+(BQ$32*$F170+BQ$33*$H170)/$C170,IF(FR170-DT170>0,0,INDEX(JO$7:JO$45,MATCH(HP170*1000,$HR$7:$HR$45,1))),0),0)","v":0},null,null,7000,7000.0000000000073,7000,7000,7000,7000,7000,7000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[6,2,30,null,2.8338837881216939E-3,3.4246575342465752E-3,3.4246575342465752E-3,3.4246575342465752E-3,3.4246575342465752E-3,-1.1419417891784882E-4,-7.1303544669971226E-5,0,-1.4943045488491277E-6,-1.2736572250675E-6,3.697404507722385E-3,3.6613368388699582E-3,3.2104641771739306E-3,3.1303736305302032E-3,3.4951351499532377E-3,null,{"$f":"U$7*Load_Shape!T138/$C179+SUMPRODUCT(U$8:U$21,TRANSPOSE($F179:$S179))/$C179","v":11.696304092043938},{"$f":"V$7*Load_Shape!U138/$C179+SUMPRODUCT(V$8:V$21,TRANSPOSE($F179:$S179))/$C179","v":10.832792342600808},{"$f":"W$7*Load_Shape!V138/$C179+SUMPRODUCT(W$8:W$21,TRANSPOSE($F179:$S179))/$C179","v":13.008851889730403},{"$f":"X$7*Load_Shape!W138/$C179+SUMPRODUCT(X$8:X$21,TRANSPOSE($F179:$S179))/$C179","v":13.282220747269923},{"$f":"Y$7*Load_Shape!X138/$C179+SUMPRODUCT(Y$8:Y$21,TRANSPOSE($F179:$S179))/$C179","v":13.027545720095125},{"$f":"Z$7*Load_Shape!Y138/$C179+SUMPRODUCT(Z$8:Z$21,TRANSPOSE($F179:$S179))/$C179","v":12.662029607234059},{"$f":"AA$7*Load_Shape!Z138/$C179+SUMPRODUCT(AA$8:AA$21,TRANSPOSE($F179:$S179))/$C179","v":12.35561952980845},{"$f":"AB$7*Load_Shape!AA138/$C179+SUMPRODUCT(AB$8:AB$21,TRANSPOSE($F179:$S179))/$C179","v":12.284741048858901},{"$f":"AC$7*Load_Shape!AB138/$C179+SUMPRODUCT(AC$8:AC$21,TRANSPOSE($F179:$S179))/$C179","v":12.099948170663678},{"$f":"AD$7*Load_Shape!AC138/$C179+SUMPRODUCT(AD$8:AD$21,TRANSPOSE($F179:$S179))/$C179","v":12.136001907992998},{"$f":"AE$7*Load_Shape!AD138/$C179+SUMPRODUCT(AE$8:AE$21,TRANSPOSE($F179:$S179))/$C179","v":12.120931766944411},{"$f":"AF$7*Load_Shape!AE138/$C179+SUMPRODUCT(AF$8:AF$21,TRANSPOSE($F179:$S179))/$C179","v":12.195624117738262},{"$f":"AG$7*Load_Shape!AF138/$C179+SUMPRODUCT(AG$8:AG$21,TRANSPOSE($F179:$S179))/$C179","v":12.246321784535287},{"$f":"AH$7*Load_Shape!AG138/$C179+SUMPRODUCT(AH$8:AH$21,TRANSPOSE($F179:$S179))/$C179","v":14.339278104492275},{"$f":"AI$7*Load_Shape!AH138/$C179+SUMPRODUCT(AI$8:AI$21,TRANSPOSE($F179:$S179))/$C179","v":14.427268218793078},{"$f":"AJ$7*Load_Shape!AI138/$C179+SUMPRODUCT(AJ$8:AJ$21,TRANSPOSE($F179:$S179))/$C179","v":14.476114088375734},{"$f":"AK$7*Load_Shape!AJ138/$C179+SUMPRODUCT(AK$8:AK$21,TRANSPOSE($F179:$S179))/$C179","v":13.87326555363693},{"$f":"AL$7*Load_Shape!AK138/$C179+SUMPRODUCT(AL$8:AL$21,TRANSPOSE($F179:$S179))/$C179","v":13.71935963983446},{"$f":"AM$7*Load_Shape!AL138/$C179+SUMPRODUCT(AM$8:AM$21,TRANSPOSE($F179:$S179))/$C179","v":13.683302325331985},{"$f":"AN$7*Load_Shape!AM138/$C179+SUMPRODUCT(AN$8:AN$21,TRANSPOSE($F179:$S179))/$C179","v":13.628523768552185},{"$f":"AO$7*Load_Shape!AN138/$C179+SUMPRODUCT(AO$8:AO$21,TRANSPOSE($F179:$S179))/$C179","v":13.729140311726905},{"$f":"AP$7*Load_Shape!AO138/$C179+SUMPRODUCT(AP$8:AP$21,TRANSPOSE($F179:$S179))/$C179","v":13.830272847816424},{"$f":"AQ$7*Load_Shape!AP138/$C179+SUMPRODUCT(AQ$8:AQ$21,TRANSPOSE($F179:$S179))/$C179","v":13.931930849730618},{"$f":"AR$7*Load_Shape!AQ138/$C179+SUMPRODUCT(AR$8:AR$21,TRANSPOSE($F179:$S179))/$C179","v":14.034116932059504},{"$f":"AS$7*Load_Shape!AR138/$C179+SUMPRODUCT(AS$8:AS$21,TRANSPOSE($F179:$S179))/$C179","v":14.136832193915891},{"$f":"AT$7*Load_Shape!AS138/$C179+SUMPRODUCT(AT$8:AT$21,TRANSPOSE($F179:$S179))/$C179","v":14.240068587887276},{"$f":"AU$7*Load_Shape!AT138/$C179+SUMPRODUCT(AU$8:AU$21,TRANSPOSE($F179:$S179))/$C179","v":14.34381990046151},{"$f":"AV$7*Load_Shape!AU138/$C179+SUMPRODUCT(AV$8:AV$21,TRANSPOSE($F179:$S179))/$C179","v":14.448124106681574},{"$f":"AW$7*Load_Shape!AV138/$C179+SUMPRODUCT(AW$8:AW$21,TRANSPOSE($F179:$S179))/$C179","v":14.552983433009747},{"$f":"AX$7*Load_Shape!AW138/$C179+SUMPRODUCT(AX$8:AX$21,TRANSPOSE($F179:$S179))/$C179","v":14.658349413450834},{"$f":"AY$7*Load_Shape!AX138/$C179+SUMPRODUCT(AY$8:AY$21,TRANSPOSE($F179:$S179))/$C179","v":14.764252302573368},{"$f":"AZ$7*Load_Shape!AY138/$C179+SUMPRODUCT(AZ$8:AZ$21,TRANSPOSE($F179:$S179))/$C179","v":14.870739576946839},{"$f":"BA$7*Load_Shape!AZ138/$C179+SUMPRODUCT(BA$8:BA$21,TRANSPOSE($F179:$S179))/$C179","v":14.97774964253219},{"$f":"BB$7*Load_Shape!BA138/$C179+SUMPRODUCT(BB$8:BB$21,TRANSPOSE($F179:$S179))/$C179","v":15.085302061642128},{"$f":"BC$7*Load_Shape!BB138/$C179+SUMPRODUCT(BC$8:BC$21,TRANSPOSE($F179:$S179))/$C179","v":15.193432010908205},{"$f":"BD$7*Load_Shape!BC138/$C179+SUMPRODUCT(BD$8:BD$21,TRANSPOSE($F179:$S179))/$C179","v":15.302114991824892},{"$f":"BE$7*Load_Shape!BD138/$C179+SUMPRODUCT(BE$8:BE$21,TRANSPOSE($F179:$S179))/$C179","v":15.411332995312883},{"$f":"BF$7*Load_Shape!BE138/$C179+SUMPRODUCT(BF$8:BF$21,TRANSPOSE($F179:$S179))/$C179","v":15.521115379463051},{"$f":"BG$7*Load_Shape!BF138/$C179+SUMPRODUCT(BG$8:BG$21,TRANSPOSE($F179:$S179))/$C179","v":15.631465924572009},{"$f":"BH$7*Load_Shape!BG138/$C179+SUMPRODUCT(BH$8:BH$21,TRANSPOSE($F179:$S179))/$C179","v":15.742388185494116},{"$f":"BI$7*Load_Shape!BH138/$C179+SUMPRODUCT(BI$8:BI$21,TRANSPOSE($F179:$S179))/$C179","v":15.853912231577597},{"$f":"BJ$7*Load_Shape!BI138/$C179+SUMPRODUCT(BJ$8:BJ$21,TRANSPOSE($F179:$S179))/$C179","v":15.965993280429446},{"$f":"BK$7*Load_Shape!BJ138/$C179+SUMPRODUCT(BK$8:BK$21,TRANSPOSE($F179:$S179))/$C179","v":16.078670524861785},{"$f":"BL$7*Load_Shape!BK138/$C179+SUMPRODUCT(BL$8:BL$21,TRANSPOSE($F179:$S179))/$C179","v":16.191932659013659},{"$f":"BM$7*Load_Shape!BL138/$C179+SUMPRODUCT(BM$8:BM$21,TRANSPOSE($F179:$S179))/$C179","v":16.305757886172778},{"$f":"BN$7*Load_Shape!BM138/$C179+SUMPRODUCT(BN$8:BN$21,TRANSPOSE($F179:$S179))/$C179","v":16.420173130245995},{"$f":"BO$7*Load_Shape!BN138/$C179+SUMPRODUCT(BO$8:BO$21,TRANSPOSE($F179:$S179))/$C179","v":16.535182669358129},{"$f":"BP$7*Load_Shape!BO138/$C179+SUMPRODUCT(BP$8:BP$21,TRANSPOSE($F179:$S179))/$C179","v":16.650789929026445},{"$f":"BQ$7*Load_Shape!BP138/$C179+SUMPRODUCT(BQ$8:BQ$21,TRANSPOSE($F179:$S179))/$C179","v":16.766998355721007},null,{"$f":"INDEX(Hydro_Param!G$27:G$39,$A179)","v":1.0062514240017961},{"$f":"INDEX(Hydro_Param!H$27:H$39,$A179)","v":-6.2514240017961242E-3},{"$f":"INDEX(Hydro_Param!M$27:M$39,$A179)","v":0.58953005661979485},{"$f":"INDEX(Hydro_Param!N$27:N$39,$A179)","v":1.4062987461350753},null,{"$f":"U179+($BS179*MAX($BU179,MIN($BV179,U179/AVERAGE(IF(OFFSET(U179,1-$B179,0,24,1)<$BU179*AVERAGE(OFFSET(U179,1-$B179,0,24,1)),OFFSET($BU179,1-$B179,0,24,1)*AVERAGE(OFFSET(U179,1-$B179,0,24,1)),IF(OFFSET(U179,1-$B179,0,24,1)>$BV179*AVERAGE(OFFSET(U179,1-$B179,0,24,1)),OFFSET($BV179,1-$B179,0,24,1)*AVERAGE(OFFSET(U179,1-$B179,0,24,1)),OFFSET(U179,1-$B179,0,24,1))))))+$BT179)*U$22*INDEX(Hydro_Param!$D$27:$D$39,$A179)/$C179/24","v":8.1738716686581494},{"$f":"V179+($BS179*MAX($BU179,MIN($BV179,V179/AVERAGE(IF(OFFSET(V179,1-$B179,0,24,1)<$BU179*AVERAGE(OFFSET(V179,1-$B179,0,24,1)),OFFSET($BU179,1-$B179,0,24,1)*AVERAGE(OFFSET(V179,1-$B179,0,24,1)),IF(OFFSET(V179,1-$B179,0,24,1)>$BV179*AVERAGE(OFFSET(V179,1-$B179,0,24,1)),OFFSET($BV179,1-$B179,0,24,1)*AVERAGE(OFFSET(V179,1-$B179,0,24,1)),OFFSET(V179,1-$B179,0,24,1))))))+$BT179)*V$22*INDEX(Hydro_Param!$D$27:$D$39,$A179)/$C179/24","v":7.353768223721076},{"$f":"W179+($BS179*MAX($BU179,MIN($BV179,W179/AVERAGE(IF(OFFSET(W179,1-$B179,0,24,1)<$BU179*AVERAGE(OFFSET(W179,1-$B179,0,24,1)),OFFSET($BU179,1-$B179,0,24,1)*AVERAGE(OFFSET(W179,1-$B179,0,24,1)),IF(OFFSET(W179,1-$B179,0,24,1)>$BV179*AVERAGE(OFFSET(W179,1-$B179,0,24,1)),OFFSET($BV179,1-$B179,0,24,1)*AVERAGE(OFFSET(W179,1-$B179,0,24,1)),OFFSET(W179,1-$B179,0,24,1))))))+$BT179)*W$22*INDEX(Hydro_Param!$D$27:$D$39,$A179)/$C179/24","v":9.201941872724765},{"$f":"X179+($BS179*MAX($BU179,MIN($BV179,X179/AVERAGE(IF(OFFSET(X179,1-$B179,0,24,1)<$BU179*AVERAGE(OFFSET(X179,1-$B179,0,24,1)),OFFSET($BU179,1-$B179,0,24,1)*AVERAGE(OFFSET(X179,1-$B179,0,24,1)),IF(OFFSET(X179,1-$B179,0,24,1)>$BV179*AVERAGE(OFFSET(X179,1-$B179,0,24,1)),OFFSET($BV179,1-$B179,0,24,1)*AVERAGE(OFFSET(X179,1-$B179,0,24,1)),OFFSET(X179,1-$B179,0,24,1))))))+$BT179)*X$22*INDEX(Hydro_Param!$D$27:$D$39,$A179)/$C179/24","v":9.1370410791432555},{"$f":"Y179+($BS179*MAX($BU179,MIN($BV179,Y179/AVERAGE(IF(OFFSET(Y179,1-$B179,0,24,1)<$BU179*AVERAGE(OFFSET(Y179,1-$B179,0,24,1)),OFFSET($BU179,1-$B179,0,24,1)*AVERAGE(OFFSET(Y179,1-$B179,0,24,1)),IF(OFFSET(Y179,1-$B179,0,24,1)>$BV179*AVERAGE(OFFSET(Y179,1-$B179,0,24,1)),OFFSET($BV179,1-$B179,0,24,1)*AVERAGE(OFFSET(Y179,1-$B179,0,24,1)),OFFSET(Y179,1-$B179,0,24,1))))))+$BT179)*Y$22*INDEX(Hydro_Param!$D$27:$D$39,$A179)/$C179/24","v":8.6826326067706674},{"$f":"Z179+($BS179*MAX($BU179,MIN($BV179,Z179/AVERAGE(IF(OFFSET(Z179,1-$B179,0,24,1)<$BU179*AVERAGE(OFFSET(Z179,1-$B179,0,24,1)),OFFSET($BU179,1-$B179,0,24,1)*AVERAGE(OFFSET(Z179,1-$B179,0,24,1)),IF(OFFSET(Z179,1-$B179,0,24,1)>$BV179*AVERAGE(OFFSET(Z179,1-$B179,0,24,1)),OFFSET($BV179,1-$B179,0,24,1)*AVERAGE(OFFSET(Z179,1-$B179,0,24,1)),OFFSET(Z179,1-$B179,0,24,1))))))+$BT179)*Z$22*INDEX(Hydro_Param!$D$27:$D$39,$A179)/$C179/24","v":7.989460126792399},{"$f":"AA179+($BS179*MAX($BU179,MIN($BV179,AA179/AVERAGE(IF(OFFSET(AA179,1-$B179,0,24,1)<$BU179*AVERAGE(OFFSET(AA179,1-$B179,0,24,1)),OFFSET($BU179,1-$B179,0,24,1)*AVERAGE(OFFSET(AA179,1-$B179,0,24,1)),IF(OFFSET(AA179,1-$B179,0,24,1)>$BV179*AVERAGE(OFFSET(AA179,1-$B179,0,24,1)),OFFSET($BV179,1-$B179,0,24,1)*AVERAGE(OFFSET(AA179,1-$B179,0,24,1)),OFFSET(AA179,1-$B179,0,24,1))))))+$BT179)*AA$22*INDEX(Hydro_Param!$D$27:$D$39,$A179)/$C179/24","v":7.1189462940779729},{"$f":"AB179+($BS179*MAX($BU179,MIN($BV179,AB179/AVERAGE(IF(OFFSET(AB179,1-$B179,0,24,1)<$BU179*AVERAGE(OFFSET(AB179,1-$B179,0,24,1)),OFFSET($BU179,1-$B179,0,24,1)*AVERAGE(OFFSET(AB179,1-$B179,0,24,1)),IF(OFFSET(AB179,1-$B179,0,24,1)>$BV179*AVERAGE(OFFSET(AB179,1-$B179,0,24,1)),OFFSET($BV179,1-$B179,0,24,1)*AVERAGE(OFFSET(AB179,1-$B179,0,24,1)),OFFSET(AB179,1-$B179,0,24,1))))))+$BT179)*AB$22*INDEX(Hydro_Param!$D$27:$D$39,$A179)/$C179/24","v":6.7194198287062719},{"$f":"AC179+($BS179*MAX($BU179,MIN($BV179,AC179/AVERAGE(IF(OFFSET(AC179,1-$B179,0,24,1)<$BU179*AVERAGE(OFFSET(AC179,1-$B179,0,24,1)),OFFSET($BU179,1-$B179,0,24,1)*AVERAGE(OFFSET(AC179,1-$B179,0,24,1)),IF(OFFSET(AC179,1-$B179,0,24,1)>$BV179*AVERAGE(OFFSET(AC179,1-$B179,0,24,1)),OFFSET($BV179,1-$B179,0,24,1)*AVERAGE(OFFSET(AC179,1-$B179,0,24,1)),OFFSET(AC179,1-$B179,0,24,1))))))+$BT179)*AC$22*INDEX(Hydro_Param!$D$27:$D$39,$A179)/$C179/24","v":6.2121031195636567},{"$f":"AD179+($BS179*MAX($BU179,MIN($BV179,AD179/AVERAGE(IF(OFFSET(AD179,1-$B179,0,24,1)<$BU179*AVERAGE(OFFSET(AD179,1-$B179,0,24,1)),OFFSET($BU179,1-$B179,0,24,1)*AVERAGE(OFFSET(AD179,1-$B179,0,24,1)),IF(OFFSET(AD179,1-$B179,0,24,1)>$BV179*AVERAGE(OFFSET(AD179,1-$B179,0,24,1)),OFFSET($BV179,1-$B179,0,24,1)*AVERAGE(OFFSET(AD179,1-$B179,0,24,1)),OFFSET(AD179,1-$B179,0,24,1))))))+$BT179)*AD$22*INDEX(Hydro_Param!$D$27:$D$39,$A179)/$C179/24","v":5.7946200262075189},{"$f":"AE179+($BS179*MAX($BU179,MIN($BV179,AE179/AVERAGE(IF(OFFSET(AE179,1-$B179,0,24,1)<$BU179*AVERAGE(OFFSET(AE179,1-$B179,0,24,1)),OFFSET($BU179,1-$B179,0,24,1)*AVERAGE(OFFSET(AE179,1-$B179,0,24,1)),IF(OFFSET(AE179,1-$B179,0,24,1)>$BV179*AVERAGE(OFFSET(AE179,1-$B179,0,24,1)),OFFSET($BV179,1-$B179,0,24,1)*AVERAGE(OFFSET(AE179,1-$B179,0,24,1)),OFFSET(AE179,1-$B179,0,24,1))))))+$BT179)*AE$22*INDEX(Hydro_Param!$D$27:$D$39,$A179)/$C179/24","v":5.3002015578039643},{"$f":"AF179+($BS179*MAX($BU179,MIN($BV179,AF179/AVERAGE(IF(OFFSET(AF179,1-$B179,0,24,1)<$BU179*AVERAGE(OFFSET(AF179,1-$B179,0,24,1)),OFFSET($BU179,1-$B179,0,24,1)*AVERAGE(OFFSET(AF179,1-$B179,0,24,1)),IF(OFFSET(AF179,1-$B179,0,24,1)>$BV179*AVERAGE(OFFSET(AF179,1-$B179,0,24,1)),OFFSET($BV179,1-$B179,0,24,1)*AVERAGE(OFFSET(AF179,1-$B179,0,24,1)),OFFSET(AF179,1-$B179,0,24,1))))))+$BT179)*AF$22*INDEX(Hydro_Param!$D$27:$D$39,$A179)/$C179/24","v":5.2818795198724233},{"$f":"AG179+($BS179*MAX($BU179,MIN($BV179,AG179/AVERAGE(IF(OFFSET(AG179,1-$B179,0,24,1)<$BU179*AVERAGE(OFFSET(AG179,1-$B179,0,24,1)),OFFSET($BU179,1-$B179,0,24,1)*AVERAGE(OFFSET(AG179,1-$B179,0,24,1)),IF(OFFSET(AG179,1-$B179,0,24,1)>$BV179*AVERAGE(OFFSET(AG179,1-$B179,0,24,1)),OFFSET($BV179,1-$B179,0,24,1)*AVERAGE(OFFSET(AG179,1-$B179,0,24,1)),OFFSET(AG179,1-$B179,0,24,1))))))+$BT179)*AG$22*INDEX(Hydro_Param!$D$27:$D$39,$A179)/$C179/24","v":5.2873828503037581},{"$f":"AH179+($BS179*MAX($BU179,MIN($BV179,AH179/AVERAGE(IF(OFFSET(AH179,1-$B179,0,24,1)<$BU179*AVERAGE(OFFSET(AH179,1-$B179,0,24,1)),OFFSET($BU179,1-$B179,0,24,1)*AVERAGE(OFFSET(AH179,1-$B179,0,24,1)),IF(OFFSET(AH179,1-$B179,0,24,1)>$BV179*AVERAGE(OFFSET(AH179,1-$B179,0,24,1)),OFFSET($BV179,1-$B179,0,24,1)*AVERAGE(OFFSET(AH179,1-$B179,0,24,1)),OFFSET(AH179,1-$B179,0,24,1))))))+$BT179)*AH$22*INDEX(Hydro_Param!$D$27:$D$39,$A179)/$C179/24","v":7.6188286671043128},{"$f":"AI179+($BS179*MAX($BU179,MIN($BV179,AI179/AVERAGE(IF(OFFSET(AI179,1-$B179,0,24,1)<$BU179*AVERAGE(OFFSET(AI179,1-$B179,0,24,1)),OFFSET($BU179,1-$B179,0,24,1)*AVERAGE(OFFSET(AI179,1-$B179,0,24,1)),IF(OFFSET(AI179,1-$B179,0,24,1)>$BV179*AVERAGE(OFFSET(AI179,1-$B179,0,24,1)),OFFSET($BV179,1-$B179,0,24,1)*AVERAGE(OFFSET(AI179,1-$B179,0,24,1)),OFFSET(AI179,1-$B179,0,24,1))))))+$BT179)*AI$22*INDEX(Hydro_Param!$D$27:$D$39,$A179)/$C179/24","v":7.5651681375811384},{"$f":"AJ179+($BS179*MAX($BU179,MIN($BV179,AJ179/AVERAGE(IF(OFFSET(AJ179,1-$B179,0,24,1)<$BU179*AVERAGE(OFFSET(AJ179,1-$B179,0,24,1)),OFFSET($BU179,1-$B179,0,24,1)*AVERAGE(OFFSET(AJ179,1-$B179,0,24,1)),IF(OFFSET(AJ179,1-$B179,0,24,1)>$BV179*AVERAGE(OFFSET(AJ179,1-$B179,0,24,1)),OFFSET($BV179,1-$B179,0,24,1)*AVERAGE(OFFSET(AJ179,1-$B179,0,24,1)),OFFSET(AJ179,1-$B179,0,24,1))))))+$BT179)*AJ$22*INDEX(Hydro_Param!$D$27:$D$39,$A179)/$C179/24","v":7.5171751541442058},{"$f":"AK179+($BS179*MAX($BU179,MIN($BV179,AK179/AVERAGE(IF(OFFSET(AK179,1-$B179,0,24,1)<$BU179*AVERAGE(OFFSET(AK179,1-$B179,0,24,1)),OFFSET($BU179,1-$B179,0,24,1)*AVERAGE(OFFSET(AK179,1-$B179,0,24,1)),IF(OFFSET(AK179,1-$B179,0,24,1)>$BV179*AVERAGE(OFFSET(AK179,1-$B179,0,24,1)),OFFSET($BV179,1-$B179,0,24,1)*AVERAGE(OFFSET(AK179,1-$B179,0,24,1)),OFFSET(AK179,1-$B179,0,24,1))))))+$BT179)*AK$22*INDEX(Hydro_Param!$D$27:$D$39,$A179)/$C179/24","v":6.9143266194054016},{"$f":"AL179+($BS179*MAX($BU179,MIN($BV179,AL179/AVERAGE(IF(OFFSET(AL179,1-$B179,0,24,1)<$BU179*AVERAGE(OFFSET(AL179,1-$B179,0,24,1)),OFFSET($BU179,1-$B179,0,24,1)*AVERAGE(OFFSET(AL179,1-$B179,0,24,1)),IF(OFFSET(AL179,1-$B179,0,24,1)>$BV179*AVERAGE(OFFSET(AL179,1-$B179,0,24,1)),OFFSET($BV179,1-$B179,0,24,1)*AVERAGE(OFFSET(AL179,1-$B179,0,24,1)),OFFSET(AL179,1-$B179,0,24,1))))))+$BT179)*AL$22*INDEX(Hydro_Param!$D$27:$D$39,$A179)/$C179/24","v":6.7604207056029315},{"$f":"AM179+($BS179*MAX($BU179,MIN($BV179,AM179/AVERAGE(IF(OFFSET(AM179,1-$B179,0,24,1)<$BU179*AVERAGE(OFFSET(AM179,1-$B179,0,24,1)),OFFSET($BU179,1-$B179,0,24,1)*AVERAGE(OFFSET(AM179,1-$B179,0,24,1)),IF(OFFSET(AM179,1-$B179,0,24,1)>$BV179*AVERAGE(OFFSET(AM179,1-$B179,0,24,1)),OFFSET($BV179,1-$B179,0,24,1)*AVERAGE(OFFSET(AM179,1-$B179,0,24,1)),OFFSET(AM179,1-$B179,0,24,1))))))+$BT179)*AM$22*INDEX(Hydro_Param!$D$27:$D$39,$A179)/$C179/24","v":6.7243633911004563},{"$f":"AN179+($BS179*MAX($BU179,MIN($BV179,AN179/AVERAGE(IF(OFFSET(AN179,1-$B179,0,24,1)<$BU179*AVERAGE(OFFSET(AN179,1-$B179,0,24,1)),OFFSET($BU179,1-$B179,0,24,1)*AVERAGE(OFFSET(AN179,1-$B179,0,24,1)),IF(OFFSET(AN179,1-$B179,0,24,1)>$BV179*AVERAGE(OFFSET(AN179,1-$B179,0,24,1)),OFFSET($BV179,1-$B179,0,24,1)*AVERAGE(OFFSET(AN179,1-$B179,0,24,1)),OFFSET(AN179,1-$B179,0,24,1))))))+$BT179)*AN$22*INDEX(Hydro_Param!$D$27:$D$39,$A179)/$C179/24","v":6.6695848343206565},{"$f":"AO179+($BS179*MAX($BU179,MIN($BV179,AO179/AVERAGE(IF(OFFSET(AO179,1-$B179,0,24,1)<$BU179*AVERAGE(OFFSET(AO179,1-$B179,0,24,1)),OFFSET($BU179,1-$B179,0,24,1)*AVERAGE(OFFSET(AO179,1-$B179,0,24,1)),IF(OFFSET(AO179,1-$B179,0,24,1)>$BV179*AVERAGE(OFFSET(AO179,1-$B179,0,24,1)),OFFSET($BV179,1-$B179,0,24,1)*AVERAGE(OFFSET(AO179,1-$B179,0,24,1)),OFFSET(AO179,1-$B179,0,24,1))))))+$BT179)*AO$22*INDEX(Hydro_Param!$D$27:$D$39,$A179)/$C179/24","v":6.7702013774953764},{"$f":"AP179+($BS179*MAX($BU179,MIN($BV179,AP179/AVERAGE(IF(OFFSET(AP179,1-$B179,0,24,1)<$BU179*AVERAGE(OFFSET(AP179,1-$B179,0,24,1)),OFFSET($BU179,1-$B179,0,24,1)*AVERAGE(OFFSET(AP179,1-$B179,0,24,1)),IF(OFFSET(AP179,1-$B179,0,24,1)>$BV179*AVERAGE(OFFSET(AP179,1-$B179,0,24,1)),OFFSET($BV179,1-$B179,0,24,1)*AVERAGE(OFFSET(AP179,1-$B179,0,24,1)),OFFSET(AP179,1-$B179,0,24,1))))))+$BT179)*AP$22*INDEX(Hydro_Param!$D$27:$D$39,$A179)/$C179/24","v":6.8713339135848956},{"$f":"AQ179+($BS179*MAX($BU179,MIN($BV179,AQ179/AVERAGE(IF(OFFSET(AQ179,1-$B179,0,24,1)<$BU179*AVERAGE(OFFSET(AQ179,1-$B179,0,24,1)),OFFSET($BU179,1-$B179,0,24,1)*AVERAGE(OFFSET(AQ179,1-$B179,0,24,1)),IF(OFFSET(AQ179,1-$B179,0,24,1)>$BV179*AVERAGE(OFFSET(AQ179,1-$B179,0,24,1)),OFFSET($BV179,1-$B179,0,24,1)*AVERAGE(OFFSET(AQ179,1-$B179,0,24,1)),OFFSET(AQ179,1-$B179,0,24,1))))))+$BT179)*AQ$22*INDEX(Hydro_Param!$D$27:$D$39,$A179)/$C179/24","v":6.9729919154990894},{"$f":"AR179+($BS179*MAX($BU179,MIN($BV179,AR179/AVERAGE(IF(OFFSET(AR179,1-$B179,0,24,1)<$BU179*AVERAGE(OFFSET(AR179,1-$B179,0,24,1)),OFFSET($BU179,1-$B179,0,24,1)*AVERAGE(OFFSET(AR179,1-$B179,0,24,1)),IF(OFFSET(AR179,1-$B179,0,24,1)>$BV179*AVERAGE(OFFSET(AR179,1-$B179,0,24,1)),OFFSET($BV179,1-$B179,0,24,1)*AVERAGE(OFFSET(AR179,1-$B179,0,24,1)),OFFSET(AR179,1-$B179,0,24,1))))))+$BT179)*AR$22*INDEX(Hydro_Param!$D$27:$D$39,$A179)/$C179/24","v":7.0751779978279759},{"$f":"AS179+($BS179*MAX($BU179,MIN($BV179,AS179/AVERAGE(IF(OFFSET(AS179,1-$B179,0,24,1)<$BU179*AVERAGE(OFFSET(AS179,1-$B179,0,24,1)),OFFSET($BU179,1-$B179,0,24,1)*AVERAGE(OFFSET(AS179,1-$B179,0,24,1)),IF(OFFSET(AS179,1-$B179,0,24,1)>$BV179*AVERAGE(OFFSET(AS179,1-$B179,0,24,1)),OFFSET($BV179,1-$B179,0,24,1)*AVERAGE(OFFSET(AS179,1-$B179,0,24,1)),OFFSET(AS179,1-$B179,0,24,1))))))+$BT179)*AS$22*INDEX(Hydro_Param!$D$27:$D$39,$A179)/$C179/24","v":7.177893259684363},{"$f":"AT179+($BS179*MAX($BU179,MIN($BV179,AT179/AVERAGE(IF(OFFSET(AT179,1-$B179,0,24,1)<$BU179*AVERAGE(OFFSET(AT179,1-$B179,0,24,1)),OFFSET($BU179,1-$B179,0,24,1)*AVERAGE(OFFSET(AT179,1-$B179,0,24,1)),IF(OFFSET(AT179,1-$B179,0,24,1)>$BV179*AVERAGE(OFFSET(AT179,1-$B179,0,24,1)),OFFSET($BV179,1-$B179,0,24,1)*AVERAGE(OFFSET(AT179,1-$B179,0,24,1)),OFFSET(AT179,1-$B179,0,24,1))))))+$BT179)*AT$22*INDEX(Hydro_Param!$D$27:$D$39,$A179)/$C179/24","v":7.2811296536557473},{"$f":"AU179+($BS179*MAX($BU179,MIN($BV179,AU179/AVERAGE(IF(OFFSET(AU179,1-$B179,0,24,1)<$BU179*AVERAGE(OFFSET(AU179,1-$B179,0,24,1)),OFFSET($BU179,1-$B179,0,24,1)*AVERAGE(OFFSET(AU179,1-$B179,0,24,1)),IF(OFFSET(AU179,1-$B179,0,24,1)>$BV179*AVERAGE(OFFSET(AU179,1-$B179,0,24,1)),OFFSET($BV179,1-$B179,0,24,1)*AVERAGE(OFFSET(AU179,1-$B179,0,24,1)),OFFSET(AU179,1-$B179,0,24,1))))))+$BT179)*AU$22*INDEX(Hydro_Param!$D$27:$D$39,$A179)/$C179/24","v":7.3848809662299812},{"$f":"AV179+($BS179*MAX($BU179,MIN($BV179,AV179/AVERAGE(IF(OFFSET(AV179,1-$B179,0,24,1)<$BU179*AVERAGE(OFFSET(AV179,1-$B179,0,24,1)),OFFSET($BU179,1-$B179,0,24,1)*AVERAGE(OFFSET(AV179,1-$B179,0,24,1)),IF(OFFSET(AV179,1-$B179,0,24,1)>$BV179*AVERAGE(OFFSET(AV179,1-$B179,0,24,1)),OFFSET($BV179,1-$B179,0,24,1)*AVERAGE(OFFSET(AV179,1-$B179,0,24,1)),OFFSET(AV179,1-$B179,0,24,1))))))+$BT179)*AV$22*INDEX(Hydro_Param!$D$27:$D$39,$A179)/$C179/24","v":7.4891851724500453},{"$f":"AW179+($BS179*MAX($BU179,MIN($BV179,AW179/AVERAGE(IF(OFFSET(AW179,1-$B179,0,24,1)<$BU179*AVERAGE(OFFSET(AW179,1-$B179,0,24,1)),OFFSET($BU179,1-$B179,0,24,1)*AVERAGE(OFFSET(AW179,1-$B179,0,24,1)),IF(OFFSET(AW179,1-$B179,0,24,1)>$BV179*AVERAGE(OFFSET(AW179,1-$B179,0,24,1)),OFFSET($BV179,1-$B179,0,24,1)*AVERAGE(OFFSET(AW179,1-$B179,0,24,1)),OFFSET(AW179,1-$B179,0,24,1))))))+$BT179)*AW$22*INDEX(Hydro_Param!$D$27:$D$39,$A179)/$C179/24","v":7.5940444987782181},{"$f":"AX179+($BS179*MAX($BU179,MIN($BV179,AX179/AVERAGE(IF(OFFSET(AX179,1-$B179,0,24,1)<$BU179*AVERAGE(OFFSET(AX179,1-$B179,0,24,1)),OFFSET($BU179,1-$B179,0,24,1)*AVERAGE(OFFSET(AX179,1-$B179,0,24,1)),IF(OFFSET(AX179,1-$B179,0,24,1)>$BV179*AVERAGE(OFFSET(AX179,1-$B179,0,24,1)),OFFSET($BV179,1-$B179,0,24,1)*AVERAGE(OFFSET(AX179,1-$B179,0,24,1)),OFFSET(AX179,1-$B179,0,24,1))))))+$BT179)*AX$22*INDEX(Hydro_Param!$D$27:$D$39,$A179)/$C179/24","v":7.6994104792193054},{"$f":"AY179+($BS179*MAX($BU179,MIN($BV179,AY179/AVERAGE(IF(OFFSET(AY179,1-$B179,0,24,1)<$BU179*AVERAGE(OFFSET(AY179,1-$B179,0,24,1)),OFFSET($BU179,1-$B179,0,24,1)*AVERAGE(OFFSET(AY179,1-$B179,0,24,1)),IF(OFFSET(AY179,1-$B179,0,24,1)>$BV179*AVERAGE(OFFSET(AY179,1-$B179,0,24,1)),OFFSET($BV179,1-$B179,0,24,1)*AVERAGE(OFFSET(AY179,1-$B179,0,24,1)),OFFSET(AY179,1-$B179,0,24,1))))))+$BT179)*AY$22*INDEX(Hydro_Param!$D$27:$D$39,$A179)/$C179/24","v":7.8053133683418396},{"$f":"AZ179+($BS179*MAX($BU179,MIN($BV179,AZ179/AVERAGE(IF(OFFSET(AZ179,1-$B179,0,24,1)<$BU179*AVERAGE(OFFSET(AZ179,1-$B179,0,24,1)),OFFSET($BU179,1-$B179,0,24,1)*AVERAGE(OFFSET(AZ179,1-$B179,0,24,1)),IF(OFFSET(AZ179,1-$B179,0,24,1)>$BV179*AVERAGE(OFFSET(AZ179,1-$B179,0,24,1)),OFFSET($BV179,1-$B179,0,24,1)*AVERAGE(OFFSET(AZ179,1-$B179,0,24,1)),OFFSET(AZ179,1-$B179,0,24,1))))))+$BT179)*AZ$22*INDEX(Hydro_Param!$D$27:$D$39,$A179)/$C179/24","v":7.9118006427153107},{"$f":"BA179+($BS179*MAX($BU179,MIN($BV179,BA179/AVERAGE(IF(OFFSET(BA179,1-$B179,0,24,1)<$BU179*AVERAGE(OFFSET(BA179,1-$B179,0,24,1)),OFFSET($BU179,1-$B179,0,24,1)*AVERAGE(OFFSET(BA179,1-$B179,0,24,1)),IF(OFFSET(BA179,1-$B179,0,24,1)>$BV179*AVERAGE(OFFSET(BA179,1-$B179,0,24,1)),OFFSET($BV179,1-$B179,0,24,1)*AVERAGE(OFFSET(BA179,1-$B179,0,24,1)),OFFSET(BA179,1-$B179,0,24,1))))))+$BT179)*BA$22*INDEX(Hydro_Param!$D$27:$D$39,$A179)/$C179/24","v":8.0188107083006628},{"$f":"BB179+($BS179*MAX($BU179,MIN($BV179,BB179/AVERAGE(IF(OFFSET(BB179,1-$B179,0,24,1)<$BU179*AVERAGE(OFFSET(BB179,1-$B179,0,24,1)),OFFSET($BU179,1-$B179,0,24,1)*AVERAGE(OFFSET(BB179,1-$B179,0,24,1)),IF(OFFSET(BB179,1-$B179,0,24,1)>$BV179*AVERAGE(OFFSET(BB179,1-$B179,0,24,1)),OFFSET($BV179,1-$B179,0,24,1)*AVERAGE(OFFSET(BB179,1-$B179,0,24,1)),OFFSET(BB179,1-$B179,0,24,1))))))+$BT179)*BB$22*INDEX(Hydro_Param!$D$27:$D$39,$A179)/$C179/24","v":8.126363127410599},{"$f":"BC179+($BS179*MAX($BU179,MIN($BV179,BC179/AVERAGE(IF(OFFSET(BC179,1-$B179,0,24,1)<$BU179*AVERAGE(OFFSET(BC179,1-$B179,0,24,1)),OFFSET($BU179,1-$B179,0,24,1)*AVERAGE(OFFSET(BC179,1-$B179,0,24,1)),IF(OFFSET(BC179,1-$B179,0,24,1)>$BV179*AVERAGE(OFFSET(BC179,1-$B179,0,24,1)),OFFSET($BV179,1-$B179,0,24,1)*AVERAGE(OFFSET(BC179,1-$B179,0,24,1)),OFFSET(BC179,1-$B179,0,24,1))))))+$BT179)*BC$22*INDEX(Hydro_Param!$D$27:$D$39,$A179)/$C179/24","v":8.234493076676678},{"$f":"BD179+($BS179*MAX($BU179,MIN($BV179,BD179/AVERAGE(IF(OFFSET(BD179,1-$B179,0,24,1)<$BU179*AVERAGE(OFFSET(BD179,1-$B179,0,24,1)),OFFSET($BU179,1-$B179,0,24,1)*AVERAGE(OFFSET(BD179,1-$B179,0,24,1)),IF(OFFSET(BD179,1-$B179,0,24,1)>$BV179*AVERAGE(OFFSET(BD179,1-$B179,0,24,1)),OFFSET($BV179,1-$B179,0,24,1)*AVERAGE(OFFSET(BD179,1-$B179,0,24,1)),OFFSET(BD179,1-$B179,0,24,1))))))+$BT179)*BD$22*INDEX(Hydro_Param!$D$27:$D$39,$A179)/$C179/24","v":8.3431760575933644},{"$f":"BE179+($BS179*MAX($BU179,MIN($BV179,BE179/AVERAGE(IF(OFFSET(BE179,1-$B179,0,24,1)<$BU179*AVERAGE(OFFSET(BE179,1-$B179,0,24,1)),OFFSET($BU179,1-$B179,0,24,1)*AVERAGE(OFFSET(BE179,1-$B179,0,24,1)),IF(OFFSET(BE179,1-$B179,0,24,1)>$BV179*AVERAGE(OFFSET(BE179,1-$B179,0,24,1)),OFFSET($BV179,1-$B179,0,24,1)*AVERAGE(OFFSET(BE179,1-$B179,0,24,1)),OFFSET(BE179,1-$B179,0,24,1))))))+$BT179)*BE$22*INDEX(Hydro_Param!$D$27:$D$39,$A179)/$C179/24","v":8.4523940610813533},{"$f":"BF179+($BS179*MAX($BU179,MIN($BV179,BF179/AVERAGE(IF(OFFSET(BF179,1-$B179,0,24,1)<$BU179*AVERAGE(OFFSET(BF179,1-$B179,0,24,1)),OFFSET($BU179,1-$B179,0,24,1)*AVERAGE(OFFSET(BF179,1-$B179,0,24,1)),IF(OFFSET(BF179,1-$B179,0,24,1)>$BV179*AVERAGE(OFFSET(BF179,1-$B179,0,24,1)),OFFSET($BV179,1-$B179,0,24,1)*AVERAGE(OFFSET(BF179,1-$B179,0,24,1)),OFFSET(BF179,1-$B179,0,24,1))))))+$BT179)*BF$22*INDEX(Hydro_Param!$D$27:$D$39,$A179)/$C179/24","v":8.5621764452315219},{"$f":"BG179+($BS179*MAX($BU179,MIN($BV179,BG179/AVERAGE(IF(OFFSET(BG179,1-$B179,0,24,1)<$BU179*AVERAGE(OFFSET(BG179,1-$B179,0,24,1)),OFFSET($BU179,1-$B179,0,24,1)*AVERAGE(OFFSET(BG179,1-$B179,0,24,1)),IF(OFFSET(BG179,1-$B179,0,24,1)>$BV179*AVERAGE(OFFSET(BG179,1-$B179,0,24,1)),OFFSET($BV179,1-$B179,0,24,1)*AVERAGE(OFFSET(BG179,1-$B179,0,24,1)),OFFSET(BG179,1-$B179,0,24,1))))))+$BT179)*BG$22*INDEX(Hydro_Param!$D$27:$D$39,$A179)/$C179/24","v":8.6725269903404794},{"$f":"BH179+($BS179*MAX($BU179,MIN($BV179,BH179/AVERAGE(IF(OFFSET(BH179,1-$B179,0,24,1)<$BU179*AVERAGE(OFFSET(BH179,1-$B179,0,24,1)),OFFSET($BU179,1-$B179,0,24,1)*AVERAGE(OFFSET(BH179,1-$B179,0,24,1)),IF(OFFSET(BH179,1-$B179,0,24,1)>$BV179*AVERAGE(OFFSET(BH179,1-$B179,0,24,1)),OFFSET($BV179,1-$B179,0,24,1)*AVERAGE(OFFSET(BH179,1-$B179,0,24,1)),OFFSET(BH179,1-$B179,0,24,1))))))+$BT179)*BH$22*INDEX(Hydro_Param!$D$27:$D$39,$A179)/$C179/24","v":8.7834492512625886},{"$f":"BI179+($BS179*MAX($BU179,MIN($BV179,BI179/AVERAGE(IF(OFFSET(BI179,1-$B179,0,24,1)<$BU179*AVERAGE(OFFSET(BI179,1-$B179,0,24,1)),OFFSET($BU179,1-$B179,0,24,1)*AVERAGE(OFFSET(BI179,1-$B179,0,24,1)),IF(OFFSET(BI179,1-$B179,0,24,1)>$BV179*AVERAGE(OFFSET(BI179,1-$B179,0,24,1)),OFFSET($BV179,1-$B179,0,24,1)*AVERAGE(OFFSET(BI179,1-$B179,0,24,1)),OFFSET(BI179,1-$B179,0,24,1))))))+$BT179)*BI$22*INDEX(Hydro_Param!$D$27:$D$39,$A179)/$C179/24","v":8.8949732973460698},{"$f":"BJ179+($BS179*MAX($BU179,MIN($BV179,BJ179/AVERAGE(IF(OFFSET(BJ179,1-$B179,0,24,1)<$BU179*AVERAGE(OFFSET(BJ179,1-$B179,0,24,1)),OFFSET($BU179,1-$B179,0,24,1)*AVERAGE(OFFSET(BJ179,1-$B179,0,24,1)),IF(OFFSET(BJ179,1-$B179,0,24,1)>$BV179*AVERAGE(OFFSET(BJ179,1-$B179,0,24,1)),OFFSET($BV179,1-$B179,0,24,1)*AVERAGE(OFFSET(BJ179,1-$B179,0,24,1)),OFFSET(BJ179,1-$B179,0,24,1))))))+$BT179)*BJ$22*INDEX(Hydro_Param!$D$27:$D$39,$A179)/$C179/24","v":9.0070543461979184},{"$f":"BK179+($BS179*MAX($BU179,MIN($BV179,BK179/AVERAGE(IF(OFFSET(BK179,1-$B179,0,24,1)<$BU179*AVERAGE(OFFSET(BK179,1-$B179,0,24,1)),OFFSET($BU179,1-$B179,0,24,1)*AVERAGE(OFFSET(BK179,1-$B179,0,24,1)),IF(OFFSET(BK179,1-$B179,0,24,1)>$BV179*AVERAGE(OFFSET(BK179,1-$B179,0,24,1)),OFFSET($BV179,1-$B179,0,24,1)*AVERAGE(OFFSET(BK179,1-$B179,0,24,1)),OFFSET(BK179,1-$B179,0,24,1))))))+$BT179)*BK$22*INDEX(Hydro_Param!$D$27:$D$39,$A179)/$C179/24","v":9.1197315906302556},{"$f":"BL179+($BS179*MAX($BU179,MIN($BV179,BL179/AVERAGE(IF(OFFSET(BL179,1-$B179,0,24,1)<$BU179*AVERAGE(OFFSET(BL179,1-$B179,0,24,1)),OFFSET($BU179,1-$B179,0,24,1)*AVERAGE(OFFSET(BL179,1-$B179,0,24,1)),IF(OFFSET(BL179,1-$B179,0,24,1)>$BV179*AVERAGE(OFFSET(BL179,1-$B179,0,24,1)),OFFSET($BV179,1-$B179,0,24,1)*AVERAGE(OFFSET(BL179,1-$B179,0,24,1)),OFFSET(BL179,1-$B179,0,24,1))))))+$BT179)*BL$22*INDEX(Hydro_Param!$D$27:$D$39,$A179)/$C179/24","v":9.2329937247821299},{"$f":"BM179+($BS179*MAX($BU179,MIN($BV179,BM179/AVERAGE(IF(OFFSET(BM179,1-$B179,0,24,1)<$BU179*AVERAGE(OFFSET(BM179,1-$B179,0,24,1)),OFFSET($BU179,1-$B179,0,24,1)*AVERAGE(OFFSET(BM179,1-$B179,0,24,1)),IF(OFFSET(BM179,1-$B179,0,24,1)>$BV179*AVERAGE(OFFSET(BM179,1-$B179,0,24,1)),OFFSET($BV179,1-$B179,0,24,1)*AVERAGE(OFFSET(BM179,1-$B179,0,24,1)),OFFSET(BM179,1-$B179,0,24,1))))))+$BT179)*BM$22*INDEX(Hydro_Param!$D$27:$D$39,$A179)/$C179/24","v":9.3468189519412483},{"$f":"BN179+($BS179*MAX($BU179,MIN($BV179,BN179/AVERAGE(IF(OFFSET(BN179,1-$B179,0,24,1)<$BU179*AVERAGE(OFFSET(BN179,1-$B179,0,24,1)),OFFSET($BU179,1-$B179,0,24,1)*AVERAGE(OFFSET(BN179,1-$B179,0,24,1)),IF(OFFSET(BN179,1-$B179,0,24,1)>$BV179*AVERAGE(OFFSET(BN179,1-$B179,0,24,1)),OFFSET($BV179,1-$B179,0,24,1)*AVERAGE(OFFSET(BN179,1-$B179,0,24,1)),OFFSET(BN179,1-$B179,0,24,1))))))+$BT179)*BN$22*INDEX(Hydro_Param!$D$27:$D$39,$A179)/$C179/24","v":9.4612341960144661},{"$f":"BO179+($BS179*MAX($BU179,MIN($BV179,BO179/AVERAGE(IF(OFFSET(BO179,1-$B179,0,24,1)<$BU179*AVERAGE(OFFSET(BO179,1-$B179,0,24,1)),OFFSET($BU179,1-$B179,0,24,1)*AVERAGE(OFFSET(BO179,1-$B179,0,24,1)),IF(OFFSET(BO179,1-$B179,0,24,1)>$BV179*AVERAGE(OFFSET(BO179,1-$B179,0,24,1)),OFFSET($BV179,1-$B179,0,24,1)*AVERAGE(OFFSET(BO179,1-$B179,0,24,1)),OFFSET(BO179,1-$B179,0,24,1))))))+$BT179)*BO$22*INDEX(Hydro_Param!$D$27:$D$39,$A179)/$C179/24","v":9.5762437351265994},{"$f":"BP179+($BS179*MAX($BU179,MIN($BV179,BP179/AVERAGE(IF(OFFSET(BP179,1-$B179,0,24,1)<$BU179*AVERAGE(OFFSET(BP179,1-$B179,0,24,1)),OFFSET($BU179,1-$B179,0,24,1)*AVERAGE(OFFSET(BP179,1-$B179,0,24,1)),IF(OFFSET(BP179,1-$B179,0,24,1)>$BV179*AVERAGE(OFFSET(BP179,1-$B179,0,24,1)),OFFSET($BV179,1-$B179,0,24,1)*AVERAGE(OFFSET(BP179,1-$B179,0,24,1)),OFFSET(BP179,1-$B179,0,24,1))))))+$BT179)*BP$22*INDEX(Hydro_Param!$D$27:$D$39,$A179)/$C179/24","v":9.6918509947949154},{"$f":"BQ179+($BS179*MAX($BU179,MIN($BV179,BQ179/AVERAGE(IF(OFFSET(BQ179,1-$B179,0,24,1)<$BU179*AVERAGE(OFFSET(BQ179,1-$B179,0,24,1)),OFFSET($BU179,1-$B179,0,24,1)*AVERAGE(OFFSET(BQ179,1-$B179,0,24,1)),IF(OFFSET(BQ179,1-$B179,0,24,1)>$BV179*AVERAGE(OFFSET(BQ179,1-$B179,0,24,1)),OFFSET($BV179,1-$B179,0,24,1)*AVERAGE(OFFSET(BQ179,1-$B179,0,24,1)),OFFSET(BQ179,1-$B179,0,24,1))))))+$BT179)*BQ$22*INDEX(Hydro_Param!$D$27:$D$39,$A179)/$C179/24","v":9.8260375001253486},null,{"$f":"MAX(MIN(U$7*Load_Shape!T138/$C179*U$31+(U$32*$G179+U$33*$H179)/$C179-BX179,$ED$51/1000),0)+BX179","v":8.1738716686581494},{"$f":"MAX(MIN(V$7*Load_Shape!U138/$C179*V$31+(V$32*$G179+V$33*$H179)/$C179-BY179,$ED$51/1000),0)+BY179","v":7.353768223721076},{"$f":"MAX(MIN(W$7*Load_Shape!V138/$C179*W$31+(W$32*$G179+W$33*$H179)/$C179-BZ179,$ED$51/1000),0)+BZ179","v":9.201941872724765},{"$f":"MAX(MIN(X$7*Load_Shape!W138/$C179*X$31+(X$32*$G179+X$33*$H179)/$C179-CA179,$ED$51/1000),0)+CA179","v":9.1370410791432555},{"$f":"MAX(MIN(Y$7*Load_Shape!X138/$C179*Y$31+(Y$32*$G179+Y$33*$H179)/$C179-CB179,$ED$51/1000),0)+CB179","v":8.6826326067706674},{"$f":"MAX(MIN(Z$7*Load_Shape!Y138/$C179*Z$31+(Z$32*$G179+Z$33*$H179)/$C179-CC179,$ED$51/1000),0)+CC179","v":7.989460126792399},{"$f":"MAX(MIN(AA$7*Load_Shape!Z138/$C179*AA$31+(AA$32*$G179+AA$33*$H179)/$C179-CD179,$ED$51/1000),0)+CD179","v":7.1189462940779729},{"$f":"MAX(MIN(AB$7*Load_Shape!AA138/$C179*AB$31+(AB$32*$G179+AB$33*$H179)/$C179-CE179,$ED$51/1000),0)+CE179","v":6.7194198287062719},{"$f":"MAX(MIN(AC$7*Load_Shape!AB138/$C179*AC$31+(AC$32*$G179+AC$33*$H179)/$C179-CF179,$ED$51/1000),0)+CF179","v":6.2121031195636567},{"$f":"MAX(MIN(AD$7*Load_Shape!AC138/$C179*AD$31+(AD$32*$G179+AD$33*$H179)/$C179-CG179,$ED$51/1000),0)+CG179","v":5.7946200262075189},{"$f":"MAX(MIN(AE$7*Load_Shape!AD138/$C179*AE$31+(AE$32*$G179+AE$33*$H179)/$C179-CH179,$ED$51/1000),0)+CH179","v":5.3002015578039643},{"$f":"MAX(MIN(AF$7*Load_Shape!AE138/$C179*AF$31+(AF$32*$G179+AF$33*$H179)/$C179-CI179,$ED$51/1000),0)+CI179","v":5.2818795198724233},{"$f":"MAX(MIN(AG$7*Load_Shape!AF138/$C179*AG$31+(AG$32*$G179+AG$33*$H179)/$C179-CJ179,$ED$51/1000),0)+CJ179","v":5.2873828503037581},{"$f":"MAX(MIN(AH$7*Load_Shape!AG138/$C179*AH$31+(AH$32*$G179+AH$33*$H179)/$C179-CK179,$ED$51/1000),0)+CK179","v":7.6188286671043128},{"$f":"MAX(MIN(AI$7*Load_Shape!AH138/$C179*AI$31+(AI$32*$G179+AI$33*$H179)/$C179-CL179,$ED$51/1000),0)+CL179","v":7.5651681375811384},{"$f":"MAX(MIN(AJ$7*Load_Shape!AI138/$C179*AJ$31+(AJ$32*$G179+AJ$33*$H179)/$C179-CM179,$ED$51/1000),0)+CM179","v":7.5171751541442058},{"$f":"MAX(MIN(AK$7*Load_Shape!AJ138/$C179*AK$31+(AK$32*$G179+AK$33*$H179)/$C179-CN179,$ED$51/1000),0)+CN179","v":6.9143266194054016},{"$f":"MAX(MIN(AL$7*Load_Shape!AK138/$C179*AL$31+(AL$32*$G179+AL$33*$H179)/$C179-CO179,$ED$51/1000),0)+CO179","v":6.7604207056029315},{"$f":"MAX(MIN(AM$7*Load_Shape!AL138/$C179*AM$31+(AM$32*$G179+AM$33*$H179)/$C179-CP179,$ED$51/1000),0)+CP179","v":6.7243633911004563},{"$f":"MAX(MIN(AN$7*Load_Shape!AM138/$C179*AN$31+(AN$32*$G179+AN$33*$H179)/$C179-CQ179,$ED$51/1000),0)+CQ179","v":6.6695848343206565},{"$f":"MAX(MIN(AO$7*Load_Shape!AN138/$C179*AO$31+(AO$32*$G179+AO$33*$H179)/$C179-CR179,$ED$51/1000),0)+CR179","v":6.7702013774953764},{"$f":"MAX(MIN(AP$7*Load_Shape!AO138/$C179*AP$31+(AP$32*$G179+AP$33*$H179)/$C179-CS179,$ED$51/1000),0)+CS179","v":6.8713339135848956},{"$f":"MAX(MIN(AQ$7*Load_Shape!AP138/$C179*AQ$31+(AQ$32*$G179+AQ$33*$H179)/$C179-CT179,$ED$51/1000),0)+CT179","v":6.9729919154990894},{"$f":"MAX(MIN(AR$7*Load_Shape!AQ138/$C179*AR$31+(AR$32*$G179+AR$33*$H179)/$C179-CU179,$ED$51/1000),0)+CU179","v":7.0751779978279759},{"$f":"MAX(MIN(AS$7*Load_Shape!AR138/$C179*AS$31+(AS$32*$G179+AS$33*$H179)/$C179-CV179,$ED$51/1000),0)+CV179","v":7.177893259684363},{"$f":"MAX(MIN(AT$7*Load_Shape!AS138/$C179*AT$31+(AT$32*$G179+AT$33*$H179)/$C179-CW179,$ED$51/1000),0)+CW179","v":7.2811296536557473},{"$f":"MAX(MIN(AU$7*Load_Shape!AT138/$C179*AU$31+(AU$32*$G179+AU$33*$H179)/$C179-CX179,$ED$51/1000),0)+CX179","v":7.3848809662299812},{"$f":"MAX(MIN(AV$7*Load_Shape!AU138/$C179*AV$31+(AV$32*$G179+AV$33*$H179)/$C179-CY179,$ED$51/1000),0)+CY179","v":7.4891851724500453},{"$f":"MAX(MIN(AW$7*Load_Shape!AV138/$C179*AW$31+(AW$32*$G179+AW$33*$H179)/$C179-CZ179,$ED$51/1000),0)+CZ179","v":7.5940444987782181},{"$f":"MAX(MIN(AX$7*Load_Shape!AW138/$C179*AX$31+(AX$32*$G179+AX$33*$H179)/$C179-DA179,$ED$51/1000),0)+DA179","v":7.6994104792193054},{"$f":"MAX(MIN(AY$7*Load_Shape!AX138/$C179*AY$31+(AY$32*$G179+AY$33*$H179)/$C179-DB179,$ED$51/1000),0)+DB179","v":7.8053133683418396},{"$f":"MAX(MIN(AZ$7*Load_Shape!AY138/$C179*AZ$31+(AZ$32*$G179+AZ$33*$H179)/$C179-DC179,$ED$51/1000),0)+DC179","v":7.9118006427153107},{"$f":"MAX(MIN(BA$7*Load_Shape!AZ138/$C179*BA$31+(BA$32*$G179+BA$33*$H179)/$C179-DD179,$ED$51/1000),0)+DD179","v":8.0188107083006628},{"$f":"MAX(MIN(BB$7*Load_Shape!BA138/$C179*BB$31+(BB$32*$G179+BB$33*$H179)/$C179-DE179,$ED$51/1000),0)+DE179","v":8.126363127410599},{"$f":"MAX(MIN(BC$7*Load_Shape!BB138/$C179*BC$31+(BC$32*$G179+BC$33*$H179)/$C179-DF179,$ED$51/1000),0)+DF179","v":8.234493076676678},{"$f":"MAX(MIN(BD$7*Load_Shape!BC138/$C179*BD$31+(BD$32*$G179+BD$33*$H179)/$C179-DG179,$ED$51/1000),0)+DG179","v":8.3431760575933644},{"$f":"MAX(MIN(BE$7*Load_Shape!BD138/$C179*BE$31+(BE$32*$G179+BE$33*$H179)/$C179-DH179,$ED$51/1000),0)+DH179","v":8.4523940610813533},{"$f":"MAX(MIN(BF$7*Load_Shape!BE138/$C179*BF$31+(BF$32*$G179+BF$33*$H179)/$C179-DI179,$ED$51/1000),0)+DI179","v":8.5621764452315219},{"$f":"MAX(MIN(BG$7*Load_Shape!BF138/$C179*BG$31+(BG$32*$G179+BG$33*$H179)/$C179-DJ179,$ED$51/1000),0)+DJ179","v":8.6725269903404794},{"$f":"MAX(MIN(BH$7*Load_Shape!BG138/$C179*BH$31+(BH$32*$G179+BH$33*$H179)/$C179-DK179,$ED$51/1000),0)+DK179","v":8.7834492512625886},{"$f":"MAX(MIN(BI$7*Load_Shape!BH138/$C179*BI$31+(BI$32*$G179+BI$33*$H179)/$C179-DL179,$ED$51/1000),0)+DL179","v":8.8949732973460698},{"$f":"MAX(MIN(BJ$7*Load_Shape!BI138/$C179*BJ$31+(BJ$32*$G179+BJ$33*$H179)/$C179-DM179,$ED$51/1000),0)+DM179","v":9.0070543461979184},{"$f":"MAX(MIN(BK$7*Load_Shape!BJ138/$C179*BK$31+(BK$32*$G179+BK$33*$H179)/$C179-DN179,$ED$51/1000),0)+DN179","v":9.1197315906302556},{"$f":"MAX(MIN(BL$7*Load_Shape!BK138/$C179*BL$31+(BL$32*$G179+BL$33*$H179)/$C179-DO179,$ED$51/1000),0)+DO179","v":9.2329937247821299},{"$f":"MAX(MIN(BM$7*Load_Shape!BL138/$C179*BM$31+(BM$32*$G179+BM$33*$H179)/$C179-DP179,$ED$51/1000),0)+DP179","v":9.3468189519412483},{"$f":"MAX(MIN(BN$7*Load_Shape!BM138/$C179*BN$31+(BN$32*$G179+BN$33*$H179)/$C179-DQ179,$ED$51/1000),0)+DQ179","v":9.4612341960144661},{"$f":"MAX(MIN(BO$7*Load_Shape!BN138/$C179*BO$31+(BO$32*$G179+BO$33*$H179)/$C179-DR179,$ED$51/1000),0)+DR179","v":9.5762437351265994},{"$f":"MAX(MIN(BP$7*Load_Shape!BO138/$C179*BP$31+(BP$32*$G179+BP$33*$H179)/$C179-DS179,$ED$51/1000),0)+DS179","v":9.6918509947949154},{"$f":"MAX(MIN(BQ$7*Load_Shape!BP138/$C179*BQ$31+(BQ$32*$G179+BQ$33*$H179)/$C179-DT179,$ED$51/1000),0)+DT179","v":9.8260375001253486},null,{"$f":"DV179+IF(INDEX(FT$13:FT$24,$A179)>0,INDEX(FT$43:FT$54,$A179)*MAX(0,Load_Shape!T138*U$7/$C179*U$31+(U$32*$G179+U$33*$H179)/$C179-DV179)/INDEX(FT$13:FT$24,$A179))+IF(INDEX(FT$28:FT$39,$A179)>0,INDEX(FT$43:FT$54,$A179)*FT$9*MIN(0,Load_Shape!T138*U$7/$C179*U$31+(U$32*$G179+U$33*$H179)/$C179-DV179)/INDEX(FT$28:FT$39,$A179))","v":8.1738716686581494},{"$f":"DW179+IF(INDEX(FU$13:FU$24,$A179)>0,INDEX(FU$43:FU$54,$A179)*MAX(0,Load_Shape!U138*V$7/$C179*V$31+(V$32*$G179+V$33*$H179)/$C179-DW179)/INDEX(FU$13:FU$24,$A179))+IF(INDEX(FU$28:FU$39,$A179)>0,INDEX(FU$43:FU$54,$A179)*FU$9*MIN(0,Load_Shape!U138*V$7/$C179*V$31+(V$32*$G179+V$33*$H179)/$C179-DW179)/INDEX(FU$28:FU$39,$A179))","v":7.353768223721076},{"$f":"DX179+IF(INDEX(FV$13:FV$24,$A179)>0,INDEX(FV$43:FV$54,$A179)*MAX(0,Load_Shape!V138*W$7/$C179*W$31+(W$32*$G179+W$33*$H179)/$C179-DX179)/INDEX(FV$13:FV$24,$A179))+IF(INDEX(FV$28:FV$39,$A179)>0,INDEX(FV$43:FV$54,$A179)*FV$9*MIN(0,Load_Shape!V138*W$7/$C179*W$31+(W$32*$G179+W$33*$H179)/$C179-DX179)/INDEX(FV$28:FV$39,$A179))","v":9.201941872724765},{"$f":"DY179+IF(INDEX(FW$13:FW$24,$A179)>0,INDEX(FW$43:FW$54,$A179)*MAX(0,Load_Shape!W138*X$7/$C179*X$31+(X$32*$G179+X$33*$H179)/$C179-DY179)/INDEX(FW$13:FW$24,$A179))+IF(INDEX(FW$28:FW$39,$A179)>0,INDEX(FW$43:FW$54,$A179)*FW$9*MIN(0,Load_Shape!W138*X$7/$C179*X$31+(X$32*$G179+X$33*$H179)/$C179-DY179)/INDEX(FW$28:FW$39,$A179))","v":9.1370410791432555},{"$f":"DZ179+IF(INDEX(FX$13:FX$24,$A179)>0,INDEX(FX$43:FX$54,$A179)*MAX(0,Load_Shape!X138*Y$7/$C179*Y$31+(Y$32*$G179+Y$33*$H179)/$C179-DZ179)/INDEX(FX$13:FX$24,$A179))+IF(INDEX(FX$28:FX$39,$A179)>0,INDEX(FX$43:FX$54,$A179)*FX$9*MIN(0,Load_Shape!X138*Y$7/$C179*Y$31+(Y$32*$G179+Y$33*$H179)/$C179-DZ179)/INDEX(FX$28:FX$39,$A179))","v":8.6826326067706674},{"$f":"EA179+IF(INDEX(FY$13:FY$24,$A179)>0,INDEX(FY$43:FY$54,$A179)*MAX(0,Load_Shape!Y138*Z$7/$C179*Z$31+(Z$32*$G179+Z$33*$H179)/$C179-EA179)/INDEX(FY$13:FY$24,$A179))+IF(INDEX(FY$28:FY$39,$A179)>0,INDEX(FY$43:FY$54,$A179)*FY$9*MIN(0,Load_Shape!Y138*Z$7/$C179*Z$31+(Z$32*$G179+Z$33*$H179)/$C179-EA179)/INDEX(FY$28:FY$39,$A179))","v":7.989460126792399},{"$f":"EB179+IF(INDEX(FZ$13:FZ$24,$A179)>0,INDEX(FZ$43:FZ$54,$A179)*MAX(0,Load_Shape!Z138*AA$7/$C179*AA$31+(AA$32*$G179+AA$33*$H179)/$C179-EB179)/INDEX(FZ$13:FZ$24,$A179))+IF(INDEX(FZ$28:FZ$39,$A179)>0,INDEX(FZ$43:FZ$54,$A179)*FZ$9*MIN(0,Load_Shape!Z138*AA$7/$C179*AA$31+(AA$32*$G179+AA$33*$H179)/$C179-EB179)/INDEX(FZ$28:FZ$39,$A179))","v":7.1189462940779729},{"$f":"EC179+IF(INDEX(GA$13:GA$24,$A179)>0,INDEX(GA$43:GA$54,$A179)*MAX(0,Load_Shape!AA138*AB$7/$C179*AB$31+(AB$32*$G179+AB$33*$H179)/$C179-EC179)/INDEX(GA$13:GA$24,$A179))+IF(INDEX(GA$28:GA$39,$A179)>0,INDEX(GA$43:GA$54,$A179)*GA$9*MIN(0,Load_Shape!AA138*AB$7/$C179*AB$31+(AB$32*$G179+AB$33*$H179)/$C179-EC179)/INDEX(GA$28:GA$39,$A179))","v":6.7194198287062719},{"$f":"ED179+IF(INDEX(GB$13:GB$24,$A179)>0,INDEX(GB$43:GB$54,$A179)*MAX(0,Load_Shape!AB138*AC$7/$C179*AC$31+(AC$32*$G179+AC$33*$H179)/$C179-ED179)/INDEX(GB$13:GB$24,$A179))+IF(INDEX(GB$28:GB$39,$A179)>0,INDEX(GB$43:GB$54,$A179)*GB$9*MIN(0,Load_Shape!AB138*AC$7/$C179*AC$31+(AC$32*$G179+AC$33*$H179)/$C179-ED179)/INDEX(GB$28:GB$39,$A179))","v":6.2121031195636567},{"$f":"EE179+IF(INDEX(GC$13:GC$24,$A179)>0,INDEX(GC$43:GC$54,$A179)*MAX(0,Load_Shape!AC138*AD$7/$C179*AD$31+(AD$32*$G179+AD$33*$H179)/$C179-EE179)/INDEX(GC$13:GC$24,$A179))+IF(INDEX(GC$28:GC$39,$A179)>0,INDEX(GC$43:GC$54,$A179)*GC$9*MIN(0,Load_Shape!AC138*AD$7/$C179*AD$31+(AD$32*$G179+AD$33*$H179)/$C179-EE179)/INDEX(GC$28:GC$39,$A179))","v":5.7946200262075189},{"$f":"EF179+IF(INDEX(GD$13:GD$24,$A179)>0,INDEX(GD$43:GD$54,$A179)*MAX(0,Load_Shape!AD138*AE$7/$C179*AE$31+(AE$32*$G179+AE$33*$H179)/$C179-EF179)/INDEX(GD$13:GD$24,$A179))+IF(INDEX(GD$28:GD$39,$A179)>0,INDEX(GD$43:GD$54,$A179)*GD$9*MIN(0,Load_Shape!AD138*AE$7/$C179*AE$31+(AE$32*$G179+AE$33*$H179)/$C179-EF179)/INDEX(GD$28:GD$39,$A179))","v":5.3002015578039643},{"$f":"EG179+IF(INDEX(GE$13:GE$24,$A179)>0,INDEX(GE$43:GE$54,$A179)*MAX(0,Load_Shape!AE138*AF$7/$C179*AF$31+(AF$32*$G179+AF$33*$H179)/$C179-EG179)/INDEX(GE$13:GE$24,$A179))+IF(INDEX(GE$28:GE$39,$A179)>0,INDEX(GE$43:GE$54,$A179)*GE$9*MIN(0,Load_Shape!AE138*AF$7/$C179*AF$31+(AF$32*$G179+AF$33*$H179)/$C179-EG179)/INDEX(GE$28:GE$39,$A179))","v":5.2818795198724233},{"$f":"EH179+IF(INDEX(GF$13:GF$24,$A179)>0,INDEX(GF$43:GF$54,$A179)*MAX(0,Load_Shape!AF138*AG$7/$C179*AG$31+(AG$32*$G179+AG$33*$H179)/$C179-EH179)/INDEX(GF$13:GF$24,$A179))+IF(INDEX(GF$28:GF$39,$A179)>0,INDEX(GF$43:GF$54,$A179)*GF$9*MIN(0,Load_Shape!AF138*AG$7/$C179*AG$31+(AG$32*$G179+AG$33*$H179)/$C179-EH179)/INDEX(GF$28:GF$39,$A179))","v":5.2873828503037581},{"$f":"EI179+IF(INDEX(GG$13:GG$24,$A179)>0,INDEX(GG$43:GG$54,$A179)*MAX(0,Load_Shape!AG138*AH$7/$C179*AH$31+(AH$32*$G179+AH$33*$H179)/$C179-EI179)/INDEX(GG$13:GG$24,$A179))+IF(INDEX(GG$28:GG$39,$A179)>0,INDEX(GG$43:GG$54,$A179)*GG$9*MIN(0,Load_Shape!AG138*AH$7/$C179*AH$31+(AH$32*$G179+AH$33*$H179)/$C179-EI179)/INDEX(GG$28:GG$39,$A179))","v":7.6188286671043128},{"$f":"EJ179+IF(INDEX(GH$13:GH$24,$A179)>0,INDEX(GH$43:GH$54,$A179)*MAX(0,Load_Shape!AH138*AI$7/$C179*AI$31+(AI$32*$G179+AI$33*$H179)/$C179-EJ179)/INDEX(GH$13:GH$24,$A179))+IF(INDEX(GH$28:GH$39,$A179)>0,INDEX(GH$43:GH$54,$A179)*GH$9*MIN(0,Load_Shape!AH138*AI$7/$C179*AI$31+(AI$32*$G179+AI$33*$H179)/$C179-EJ179)/INDEX(GH$28:GH$39,$A179))","v":7.5651681375811384},{"$f":"EK179+IF(INDEX(GI$13:GI$24,$A179)>0,INDEX(GI$43:GI$54,$A179)*MAX(0,Load_Shape!AI138*AJ$7/$C179*AJ$31+(AJ$32*$G179+AJ$33*$H179)/$C179-EK179)/INDEX(GI$13:GI$24,$A179))+IF(INDEX(GI$28:GI$39,$A179)>0,INDEX(GI$43:GI$54,$A179)*GI$9*MIN(0,Load_Shape!AI138*AJ$7/$C179*AJ$31+(AJ$32*$G179+AJ$33*$H179)/$C179-EK179)/INDEX(GI$28:GI$39,$A179))","v":7.5171751541442058},{"$f":"EL179+IF(INDEX(GJ$13:GJ$24,$A179)>0,INDEX(GJ$43:GJ$54,$A179)*MAX(0,Load_Shape!AJ138*AK$7/$C179*AK$31+(AK$32*$G179+AK$33*$H179)/$C179-EL179)/INDEX(GJ$13:GJ$24,$A179))+IF(INDEX(GJ$28:GJ$39,$A179)>0,INDEX(GJ$43:GJ$54,$A179)*GJ$9*MIN(0,Load_Shape!AJ138*AK$7/$C179*AK$31+(AK$32*$G179+AK$33*$H179)/$C179-EL179)/INDEX(GJ$28:GJ$39,$A179))","v":6.9143266194054016},{"$f":"EM179+IF(INDEX(GK$13:GK$24,$A179)>0,INDEX(GK$43:GK$54,$A179)*MAX(0,Load_Shape!AK138*AL$7/$C179*AL$31+(AL$32*$G179+AL$33*$H179)/$C179-EM179)/INDEX(GK$13:GK$24,$A179))+IF(INDEX(GK$28:GK$39,$A179)>0,INDEX(GK$43:GK$54,$A179)*GK$9*MIN(0,Load_Shape!AK138*AL$7/$C179*AL$31+(AL$32*$G179+AL$33*$H179)/$C179-EM179)/INDEX(GK$28:GK$39,$A179))","v":6.7604207056029306},{"$f":"EN179+IF(INDEX(GL$13:GL$24,$A179)>0,INDEX(GL$43:GL$54,$A179)*MAX(0,Load_Shape!AL138*AM$7/$C179*AM$31+(AM$32*$G179+AM$33*$H179)/$C179-EN179)/INDEX(GL$13:GL$24,$A179))+IF(INDEX(GL$28:GL$39,$A179)>0,INDEX(GL$43:GL$54,$A179)*GL$9*MIN(0,Load_Shape!AL138*AM$7/$C179*AM$31+(AM$32*$G179+AM$33*$H179)/$C179-EN179)/INDEX(GL$28:GL$39,$A179))","v":6.7243633911004563},{"$f":"EO179+IF(INDEX(GM$13:GM$24,$A179)>0,INDEX(GM$43:GM$54,$A179)*MAX(0,Load_Shape!AM138*AN$7/$C179*AN$31+(AN$32*$G179+AN$33*$H179)/$C179-EO179)/INDEX(GM$13:GM$24,$A179))+IF(INDEX(GM$28:GM$39,$A179)>0,INDEX(GM$43:GM$54,$A179)*GM$9*MIN(0,Load_Shape!AM138*AN$7/$C179*AN$31+(AN$32*$G179+AN$33*$H179)/$C179-EO179)/INDEX(GM$28:GM$39,$A179))","v":6.6695848343206565},{"$f":"EP179+IF(INDEX(GN$13:GN$24,$A179)>0,INDEX(GN$43:GN$54,$A179)*MAX(0,Load_Shape!AN138*AO$7/$C179*AO$31+(AO$32*$G179+AO$33*$H179)/$C179-EP179)/INDEX(GN$13:GN$24,$A179))+IF(INDEX(GN$28:GN$39,$A179)>0,INDEX(GN$43:GN$54,$A179)*GN$9*MIN(0,Load_Shape!AN138*AO$7/$C179*AO$31+(AO$32*$G179+AO$33*$H179)/$C179-EP179)/INDEX(GN$28:GN$39,$A179))","v":6.7702013774953764},{"$f":"EQ179+IF(INDEX(GO$13:GO$24,$A179)>0,INDEX(GO$43:GO$54,$A179)*MAX(0,Load_Shape!AO138*AP$7/$C179*AP$31+(AP$32*$G179+AP$33*$H179)/$C179-EQ179)/INDEX(GO$13:GO$24,$A179))+IF(INDEX(GO$28:GO$39,$A179)>0,INDEX(GO$43:GO$54,$A179)*GO$9*MIN(0,Load_Shape!AO138*AP$7/$C179*AP$31+(AP$32*$G179+AP$33*$H179)/$C179-EQ179)/INDEX(GO$28:GO$39,$A179))","v":6.8713339135848956},{"$f":"ER179+IF(INDEX(GP$13:GP$24,$A179)>0,INDEX(GP$43:GP$54,$A179)*MAX(0,Load_Shape!AP138*AQ$7/$C179*AQ$31+(AQ$32*$G179+AQ$33*$H179)/$C179-ER179)/INDEX(GP$13:GP$24,$A179))+IF(INDEX(GP$28:GP$39,$A179)>0,INDEX(GP$43:GP$54,$A179)*GP$9*MIN(0,Load_Shape!AP138*AQ$7/$C179*AQ$31+(AQ$32*$G179+AQ$33*$H179)/$C179-ER179)/INDEX(GP$28:GP$39,$A179))","v":6.9729919154990894},{"$f":"ES179+IF(INDEX(GQ$13:GQ$24,$A179)>0,INDEX(GQ$43:GQ$54,$A179)*MAX(0,Load_Shape!AQ138*AR$7/$C179*AR$31+(AR$32*$G179+AR$33*$H179)/$C179-ES179)/INDEX(GQ$13:GQ$24,$A179))+IF(INDEX(GQ$28:GQ$39,$A179)>0,INDEX(GQ$43:GQ$54,$A179)*GQ$9*MIN(0,Load_Shape!AQ138*AR$7/$C179*AR$31+(AR$32*$G179+AR$33*$H179)/$C179-ES179)/INDEX(GQ$28:GQ$39,$A179))","v":7.0751779978279759},{"$f":"ET179+IF(INDEX(GR$13:GR$24,$A179)>0,INDEX(GR$43:GR$54,$A179)*MAX(0,Load_Shape!AR138*AS$7/$C179*AS$31+(AS$32*$G179+AS$33*$H179)/$C179-ET179)/INDEX(GR$13:GR$24,$A179))+IF(INDEX(GR$28:GR$39,$A179)>0,INDEX(GR$43:GR$54,$A179)*GR$9*MIN(0,Load_Shape!AR138*AS$7/$C179*AS$31+(AS$32*$G179+AS$33*$H179)/$C179-ET179)/INDEX(GR$28:GR$39,$A179))","v":7.177893259684363},{"$f":"EU179+IF(INDEX(GS$13:GS$24,$A179)>0,INDEX(GS$43:GS$54,$A179)*MAX(0,Load_Shape!AS138*AT$7/$C179*AT$31+(AT$32*$G179+AT$33*$H179)/$C179-EU179)/INDEX(GS$13:GS$24,$A179))+IF(INDEX(GS$28:GS$39,$A179)>0,INDEX(GS$43:GS$54,$A179)*GS$9*MIN(0,Load_Shape!AS138*AT$7/$C179*AT$31+(AT$32*$G179+AT$33*$H179)/$C179-EU179)/INDEX(GS$28:GS$39,$A179))","v":7.2811296536557473},{"$f":"EV179+IF(INDEX(GT$13:GT$24,$A179)>0,INDEX(GT$43:GT$54,$A179)*MAX(0,Load_Shape!AT138*AU$7/$C179*AU$31+(AU$32*$G179+AU$33*$H179)/$C179-EV179)/INDEX(GT$13:GT$24,$A179))+IF(INDEX(GT$28:GT$39,$A179)>0,INDEX(GT$43:GT$54,$A179)*GT$9*MIN(0,Load_Shape!AT138*AU$7/$C179*AU$31+(AU$32*$G179+AU$33*$H179)/$C179-EV179)/INDEX(GT$28:GT$39,$A179))","v":7.3848809662299812},{"$f":"EW179+IF(INDEX(GU$13:GU$24,$A179)>0,INDEX(GU$43:GU$54,$A179)*MAX(0,Load_Shape!AU138*AV$7/$C179*AV$31+(AV$32*$G179+AV$33*$H179)/$C179-EW179)/INDEX(GU$13:GU$24,$A179))+IF(INDEX(GU$28:GU$39,$A179)>0,INDEX(GU$43:GU$54,$A179)*GU$9*MIN(0,Load_Shape!AU138*AV$7/$C179*AV$31+(AV$32*$G179+AV$33*$H179)/$C179-EW179)/INDEX(GU$28:GU$39,$A179))","v":7.4891851724500453},{"$f":"EX179+IF(INDEX(GV$13:GV$24,$A179)>0,INDEX(GV$43:GV$54,$A179)*MAX(0,Load_Shape!AV138*AW$7/$C179*AW$31+(AW$32*$G179+AW$33*$H179)/$C179-EX179)/INDEX(GV$13:GV$24,$A179))+IF(INDEX(GV$28:GV$39,$A179)>0,INDEX(GV$43:GV$54,$A179)*GV$9*MIN(0,Load_Shape!AV138*AW$7/$C179*AW$31+(AW$32*$G179+AW$33*$H179)/$C179-EX179)/INDEX(GV$28:GV$39,$A179))","v":7.5940444987782181},{"$f":"EY179+IF(INDEX(GW$13:GW$24,$A179)>0,INDEX(GW$43:GW$54,$A179)*MAX(0,Load_Shape!AW138*AX$7/$C179*AX$31+(AX$32*$G179+AX$33*$H179)/$C179-EY179)/INDEX(GW$13:GW$24,$A179))+IF(INDEX(GW$28:GW$39,$A179)>0,INDEX(GW$43:GW$54,$A179)*GW$9*MIN(0,Load_Shape!AW138*AX$7/$C179*AX$31+(AX$32*$G179+AX$33*$H179)/$C179-EY179)/INDEX(GW$28:GW$39,$A179))","v":7.6994104792193054},{"$f":"EZ179+IF(INDEX(GX$13:GX$24,$A179)>0,INDEX(GX$43:GX$54,$A179)*MAX(0,Load_Shape!AX138*AY$7/$C179*AY$31+(AY$32*$G179+AY$33*$H179)/$C179-EZ179)/INDEX(GX$13:GX$24,$A179))+IF(INDEX(GX$28:GX$39,$A179)>0,INDEX(GX$43:GX$54,$A179)*GX$9*MIN(0,Load_Shape!AX138*AY$7/$C179*AY$31+(AY$32*$G179+AY$33*$H179)/$C179-EZ179)/INDEX(GX$28:GX$39,$A179))","v":7.8053133683418396},{"$f":"FA179+IF(INDEX(GY$13:GY$24,$A179)>0,INDEX(GY$43:GY$54,$A179)*MAX(0,Load_Shape!AY138*AZ$7/$C179*AZ$31+(AZ$32*$G179+AZ$33*$H179)/$C179-FA179)/INDEX(GY$13:GY$24,$A179))+IF(INDEX(GY$28:GY$39,$A179)>0,INDEX(GY$43:GY$54,$A179)*GY$9*MIN(0,Load_Shape!AY138*AZ$7/$C179*AZ$31+(AZ$32*$G179+AZ$33*$H179)/$C179-FA179)/INDEX(GY$28:GY$39,$A179))","v":7.9118006427153107},{"$f":"FB179+IF(INDEX(GZ$13:GZ$24,$A179)>0,INDEX(GZ$43:GZ$54,$A179)*MAX(0,Load_Shape!AZ138*BA$7/$C179*BA$31+(BA$32*$G179+BA$33*$H179)/$C179-FB179)/INDEX(GZ$13:GZ$24,$A179))+IF(INDEX(GZ$28:GZ$39,$A179)>0,INDEX(GZ$43:GZ$54,$A179)*GZ$9*MIN(0,Load_Shape!AZ138*BA$7/$C179*BA$31+(BA$32*$G179+BA$33*$H179)/$C179-FB179)/INDEX(GZ$28:GZ$39,$A179))","v":8.0188107083006628},{"$f":"FC179+IF(INDEX(HA$13:HA$24,$A179)>0,INDEX(HA$43:HA$54,$A179)*MAX(0,Load_Shape!BA138*BB$7/$C179*BB$31+(BB$32*$G179+BB$33*$H179)/$C179-FC179)/INDEX(HA$13:HA$24,$A179))+IF(INDEX(HA$28:HA$39,$A179)>0,INDEX(HA$43:HA$54,$A179)*HA$9*MIN(0,Load_Shape!BA138*BB$7/$C179*BB$31+(BB$32*$G179+BB$33*$H179)/$C179-FC179)/INDEX(HA$28:HA$39,$A179))","v":8.126363127410599},{"$f":"FD179+IF(INDEX(HB$13:HB$24,$A179)>0,INDEX(HB$43:HB$54,$A179)*MAX(0,Load_Shape!BB138*BC$7/$C179*BC$31+(BC$32*$G179+BC$33*$H179)/$C179-FD179)/INDEX(HB$13:HB$24,$A179))+IF(INDEX(HB$28:HB$39,$A179)>0,INDEX(HB$43:HB$54,$A179)*HB$9*MIN(0,Load_Shape!BB138*BC$7/$C179*BC$31+(BC$32*$G179+BC$33*$H179)/$C179-FD179)/INDEX(HB$28:HB$39,$A179))","v":8.234493076676678},{"$f":"FE179+IF(INDEX(HC$13:HC$24,$A179)>0,INDEX(HC$43:HC$54,$A179)*MAX(0,Load_Shape!BC138*BD$7/$C179*BD$31+(BD$32*$G179+BD$33*$H179)/$C179-FE179)/INDEX(HC$13:HC$24,$A179))+IF(INDEX(HC$28:HC$39,$A179)>0,INDEX(HC$43:HC$54,$A179)*HC$9*MIN(0,Load_Shape!BC138*BD$7/$C179*BD$31+(BD$32*$G179+BD$33*$H179)/$C179-FE179)/INDEX(HC$28:HC$39,$A179))","v":8.3431760575933644},{"$f":"FF179+IF(INDEX(HD$13:HD$24,$A179)>0,INDEX(HD$43:HD$54,$A179)*MAX(0,Load_Shape!BD138*BE$7/$C179*BE$31+(BE$32*$G179+BE$33*$H179)/$C179-FF179)/INDEX(HD$13:HD$24,$A179))+IF(INDEX(HD$28:HD$39,$A179)>0,INDEX(HD$43:HD$54,$A179)*HD$9*MIN(0,Load_Shape!BD138*BE$7/$C179*BE$31+(BE$32*$G179+BE$33*$H179)/$C179-FF179)/INDEX(HD$28:HD$39,$A179))","v":8.4523940610813533},{"$f":"FG179+IF(INDEX(HE$13:HE$24,$A179)>0,INDEX(HE$43:HE$54,$A179)*MAX(0,Load_Shape!BE138*BF$7/$C179*BF$31+(BF$32*$G179+BF$33*$H179)/$C179-FG179)/INDEX(HE$13:HE$24,$A179))+IF(INDEX(HE$28:HE$39,$A179)>0,INDEX(HE$43:HE$54,$A179)*HE$9*MIN(0,Load_Shape!BE138*BF$7/$C179*BF$31+(BF$32*$G179+BF$33*$H179)/$C179-FG179)/INDEX(HE$28:HE$39,$A179))","v":8.5621764452315219},{"$f":"FH179+IF(INDEX(HF$13:HF$24,$A179)>0,INDEX(HF$43:HF$54,$A179)*MAX(0,Load_Shape!BF138*BG$7/$C179*BG$31+(BG$32*$G179+BG$33*$H179)/$C179-FH179)/INDEX(HF$13:HF$24,$A179))+IF(INDEX(HF$28:HF$39,$A179)>0,INDEX(HF$43:HF$54,$A179)*HF$9*MIN(0,Load_Shape!BF138*BG$7/$C179*BG$31+(BG$32*$G179+BG$33*$H179)/$C179-FH179)/INDEX(HF$28:HF$39,$A179))","v":8.6725269903404794},{"$f":"FI179+IF(INDEX(HG$13:HG$24,$A179)>0,INDEX(HG$43:HG$54,$A179)*MAX(0,Load_Shape!BG138*BH$7/$C179*BH$31+(BH$32*$G179+BH$33*$H179)/$C179-FI179)/INDEX(HG$13:HG$24,$A179))+IF(INDEX(HG$28:HG$39,$A179)>0,INDEX(HG$43:HG$54,$A179)*HG$9*MIN(0,Load_Shape!BG138*BH$7/$C179*BH$31+(BH$32*$G179+BH$33*$H179)/$C179-FI179)/INDEX(HG$28:HG$39,$A179))","v":8.7834492512625886},{"$f":"FJ179+IF(INDEX(HH$13:HH$24,$A179)>0,INDEX(HH$43:HH$54,$A179)*MAX(0,Load_Shape!BH138*BI$7/$C179*BI$31+(BI$32*$G179+BI$33*$H179)/$C179-FJ179)/INDEX(HH$13:HH$24,$A179))+IF(INDEX(HH$28:HH$39,$A179)>0,INDEX(HH$43:HH$54,$A179)*HH$9*MIN(0,Load_Shape!BH138*BI$7/$C179*BI$31+(BI$32*$G179+BI$33*$H179)/$C179-FJ179)/INDEX(HH$28:HH$39,$A179))","v":8.8949732973460698},{"$f":"FK179+IF(INDEX(HI$13:HI$24,$A179)>0,INDEX(HI$43:HI$54,$A179)*MAX(0,Load_Shape!BI138*BJ$7/$C179*BJ$31+(BJ$32*$G179+BJ$33*$H179)/$C179-FK179)/INDEX(HI$13:HI$24,$A179))+IF(INDEX(HI$28:HI$39,$A179)>0,INDEX(HI$43:HI$54,$A179)*HI$9*MIN(0,Load_Shape!BI138*BJ$7/$C179*BJ$31+(BJ$32*$G179+BJ$33*$H179)/$C179-FK179)/INDEX(HI$28:HI$39,$A179))","v":9.0070543461979184},{"$f":"FL179+IF(INDEX(HJ$13:HJ$24,$A179)>0,INDEX(HJ$43:HJ$54,$A179)*MAX(0,Load_Shape!BJ138*BK$7/$C179*BK$31+(BK$32*$G179+BK$33*$H179)/$C179-FL179)/INDEX(HJ$13:HJ$24,$A179))+IF(INDEX(HJ$28:HJ$39,$A179)>0,INDEX(HJ$43:HJ$54,$A179)*HJ$9*MIN(0,Load_Shape!BJ138*BK$7/$C179*BK$31+(BK$32*$G179+BK$33*$H179)/$C179-FL179)/INDEX(HJ$28:HJ$39,$A179))","v":9.1197315906302556},{"$f":"FM179+IF(INDEX(HK$13:HK$24,$A179)>0,INDEX(HK$43:HK$54,$A179)*MAX(0,Load_Shape!BK138*BL$7/$C179*BL$31+(BL$32*$G179+BL$33*$H179)/$C179-FM179)/INDEX(HK$13:HK$24,$A179))+IF(INDEX(HK$28:HK$39,$A179)>0,INDEX(HK$43:HK$54,$A179)*HK$9*MIN(0,Load_Shape!BK138*BL$7/$C179*BL$31+(BL$32*$G179+BL$33*$H179)/$C179-FM179)/INDEX(HK$28:HK$39,$A179))","v":9.2329937247821299},{"$f":"FN179+IF(INDEX(HL$13:HL$24,$A179)>0,INDEX(HL$43:HL$54,$A179)*MAX(0,Load_Shape!BL138*BM$7/$C179*BM$31+(BM$32*$G179+BM$33*$H179)/$C179-FN179)/INDEX(HL$13:HL$24,$A179))+IF(INDEX(HL$28:HL$39,$A179)>0,INDEX(HL$43:HL$54,$A179)*HL$9*MIN(0,Load_Shape!BL138*BM$7/$C179*BM$31+(BM$32*$G179+BM$33*$H179)/$C179-FN179)/INDEX(HL$28:HL$39,$A179))","v":9.3468189519412483},{"$f":"FO179+IF(INDEX(HM$13:HM$24,$A179)>0,INDEX(HM$43:HM$54,$A179)*MAX(0,Load_Shape!BM138*BN$7/$C179*BN$31+(BN$32*$G179+BN$33*$H179)/$C179-FO179)/INDEX(HM$13:HM$24,$A179))+IF(INDEX(HM$28:HM$39,$A179)>0,INDEX(HM$43:HM$54,$A179)*HM$9*MIN(0,Load_Shape!BM138*BN$7/$C179*BN$31+(BN$32*$G179+BN$33*$H179)/$C179-FO179)/INDEX(HM$28:HM$39,$A179))","v":9.4612341960144661},{"$f":"FP179+IF(INDEX(HN$13:HN$24,$A179)>0,INDEX(HN$43:HN$54,$A179)*MAX(0,Load_Shape!BN138*BO$7/$C179*BO$31+(BO$32*$G179+BO$33*$H179)/$C179-FP179)/INDEX(HN$13:HN$24,$A179))+IF(INDEX(HN$28:HN$39,$A179)>0,INDEX(HN$43:HN$54,$A179)*HN$9*MIN(0,Load_Shape!BN138*BO$7/$C179*BO$31+(BO$32*$G179+BO$33*$H179)/$C179-FP179)/INDEX(HN$28:HN$39,$A179))","v":9.5762437351265994},{"$f":"FQ179+IF(INDEX(HO$13:HO$24,$A179)>0,INDEX(HO$43:HO$54,$A179)*MAX(0,Load_Shape!BO138*BP$7/$C179*BP$31+(BP$32*$G179+BP$33*$H179)/$C179-FQ179)/INDEX(HO$13:HO$24,$A179))+IF(INDEX(HO$28:HO$39,$A179)>0,INDEX(HO$43:HO$54,$A179)*HO$9*MIN(0,Load_Shape!BO138*BP$7/$C179*BP$31+(BP$32*$G179+BP$33*$H179)/$C179-FQ179)/INDEX(HO$28:HO$39,$A179))","v":9.6918509947949154},{"$f":"FR179+IF(INDEX(HP$13:HP$24,$A179)>0,INDEX(HP$43:HP$54,$A179)*MAX(0,Load_Shape!BP138*BQ$7/$C179*BQ$31+(BQ$32*$G179+BQ$33*$H179)/$C179-FR179)/INDEX(HP$13:HP$24,$A179))+IF(INDEX(HP$28:HP$39,$A179)>0,INDEX(HP$43:HP$54,$A179)*HP$9*MIN(0,Load_Shape!BP138*BQ$7/$C179*BQ$31+(BQ$32*$G179+BQ$33*$H179)/$C179-FR179)/INDEX(HP$28:HP$39,$A179))","v":9.8260375001253486},null,null,{"$f":"MAX(IF(FT179>=U$7*Load_Shape!T138/$C179*U$31+(U$32*$F179+U$33*$H179)/$C179,IF(DV179-BX179>0,HS$54,INDEX(HS$7:HS$45,MATCH(FT179*1000,$HR$7:$HR$45,1))*((General_Inputs!F$47)*INDEX(General_Inputs!$F$49:$F$60,$A179)*(1+General_Inputs!$F$46)+General_Inputs!$F$45+General_Inputs!F$67)/1000+HS$47),0),0)","v":41.054379710206952},{"$f":"MAX(IF(FU179>=V$7*Load_Shape!U138/$C179*V$31+(V$32*$F179+V$33*$H179)/$C179,IF(DW179-BY179>0,HT$54,INDEX(HT$7:HT$45,MATCH(FU179*1000,$HR$7:$HR$45,1))*((General_Inputs!G$47)*INDEX(General_Inputs!$F$49:$F$60,$A179)*(1+General_Inputs!$F$46)+General_Inputs!$F$45+General_Inputs!G$67)/1000+HT$47),0),0)","v":38.824409039909114},{"$f":"MAX(IF(FV179>=W$7*Load_Shape!V138/$C179*W$31+(W$32*$F179+W$33*$H179)/$C179,IF(DX179-BZ179>0,HU$54,INDEX(HU$7:HU$45,MATCH(FV179*1000,$HR$7:$HR$45,1))*((General_Inputs!H$47)*INDEX(General_Inputs!$F$49:$F$60,$A179)*(1+General_Inputs!$F$46)+General_Inputs!$F$45+General_Inputs!H$67)/1000+HU$47),0),0)","v":41.227612329205783},{"$f":"MAX(IF(FW179>=X$7*Load_Shape!W138/$C179*X$31+(X$32*$F179+X$33*$H179)/$C179,IF(DY179-CA179>0,HV$54,INDEX(HV$7:HV$45,MATCH(FW179*1000,$HR$7:$HR$45,1))*((General_Inputs!I$47)*INDEX(General_Inputs!$F$49:$F$60,$A179)*(1+General_Inputs!$F$46)+General_Inputs!$F$45+General_Inputs!I$67)/1000+HV$47),0),0)","v":42.029263369300452},{"$f":"MAX(IF(FX179>=Y$7*Load_Shape!X138/$C179*Y$31+(Y$32*$F179+Y$33*$H179)/$C179,IF(DZ179-CB179>0,HW$54,INDEX(HW$7:HW$45,MATCH(FX179*1000,$HR$7:$HR$45,1))*((General_Inputs!J$47)*INDEX(General_Inputs!$F$49:$F$60,$A179)*(1+General_Inputs!$F$46)+General_Inputs!$F$45+General_Inputs!J$67)/1000+HW$47),0),0)","v":42.974478675563688},{"$f":"MAX(IF(FY179>=Z$7*Load_Shape!Y138/$C179*Z$31+(Z$32*$F179+Z$33*$H179)/$C179,IF(EA179-CC179>0,HX$54,INDEX(HX$7:HX$45,MATCH(FY179*1000,$HR$7:$HR$45,1))*((General_Inputs!K$47)*INDEX(General_Inputs!$F$49:$F$60,$A179)*(1+General_Inputs!$F$46)+General_Inputs!$F$45+General_Inputs!K$67)/1000+HX$47),0),0)","v":43.965943482345814},{"$f":"MAX(IF(FZ179>=AA$7*Load_Shape!Z138/$C179*AA$31+(AA$32*$F179+AA$33*$H179)/$C179,IF(EB179-CD179>0,HY$54,INDEX(HY$7:HY$45,MATCH(FZ179*1000,$HR$7:$HR$45,1))*((General_Inputs!L$47)*INDEX(General_Inputs!$F$49:$F$60,$A179)*(1+General_Inputs!$F$46)+General_Inputs!$F$45+General_Inputs!L$67)/1000+HY$47),0),0)","v":45.118109091451792},{"$f":"MAX(IF(GA179>=AB$7*Load_Shape!AA138/$C179*AB$31+(AB$32*$F179+AB$33*$H179)/$C179,IF(EC179-CE179>0,HZ$54,INDEX(HZ$7:HZ$45,MATCH(GA179*1000,$HR$7:$HR$45,1))*((General_Inputs!M$47)*INDEX(General_Inputs!$F$49:$F$60,$A179)*(1+General_Inputs!$F$46)+General_Inputs!$F$45+General_Inputs!M$67)/1000+HZ$47),0),0)","v":46.392484460986736},{"$f":"MAX(IF(GB179>=AC$7*Load_Shape!AB138/$C179*AC$31+(AC$32*$F179+AC$33*$H179)/$C179,IF(ED179-CF179>0,IA$54,INDEX(IA$7:IA$45,MATCH(GB179*1000,$HR$7:$HR$45,1))*((General_Inputs!N$47)*INDEX(General_Inputs!$F$49:$F$60,$A179)*(1+General_Inputs!$F$46)+General_Inputs!$F$45+General_Inputs!N$67)/1000+IA$47),0),0)","v":50.807575189012397},{"$f":"MAX(IF(GC179>=AD$7*Load_Shape!AC138/$C179*AD$31+(AD$32*$F179+AD$33*$H179)/$C179,IF(EE179-CG179>0,IB$54,INDEX(IB$7:IB$45,MATCH(GC179*1000,$HR$7:$HR$45,1))*((General_Inputs!O$47)*INDEX(General_Inputs!$F$49:$F$60,$A179)*(1+General_Inputs!$F$46)+General_Inputs!$F$45+General_Inputs!O$67)/1000+IB$47),0),0)","v":52.435549530139816},{"$f":"MAX(IF(GD179>=AE$7*Load_Shape!AD138/$C179*AE$31+(AE$32*$F179+AE$33*$H179)/$C179,IF(EF179-CH179>0,IC$54,INDEX(IC$7:IC$45,MATCH(GD179*1000,$HR$7:$HR$45,1))*((General_Inputs!P$47)*INDEX(General_Inputs!$F$49:$F$60,$A179)*(1+General_Inputs!$F$46)+General_Inputs!$F$45+General_Inputs!P$67)/1000+IC$47),0),0)","v":54.125317597850305},{"$f":"MAX(IF(GE179>=AF$7*Load_Shape!AE138/$C179*AF$31+(AF$32*$F179+AF$33*$H179)/$C179,IF(EG179-CI179>0,ID$54,INDEX(ID$7:ID$45,MATCH(GE179*1000,$HR$7:$HR$45,1))*((General_Inputs!Q$47)*INDEX(General_Inputs!$F$49:$F$60,$A179)*(1+General_Inputs!$F$46)+General_Inputs!$F$45+General_Inputs!Q$67)/1000+ID$47),0),0)","v":55.923228166402374},{"$f":"MAX(IF(GF179>=AG$7*Load_Shape!AF138/$C179*AG$31+(AG$32*$F179+AG$33*$H179)/$C179,IF(EH179-CJ179>0,IE$54,INDEX(IE$7:IE$45,MATCH(GF179*1000,$HR$7:$HR$45,1))*((General_Inputs!R$47)*INDEX(General_Inputs!$F$49:$F$60,$A179)*(1+General_Inputs!$F$46)+General_Inputs!$F$45+General_Inputs!R$67)/1000+IE$47),0),0)","v":57.781597664630603},{"$f":"MAX(IF(GG179>=AH$7*Load_Shape!AG138/$C179*AH$31+(AH$32*$F179+AH$33*$H179)/$C179,IF(EI179-CK179>0,IF$54,INDEX(IF$7:IF$45,MATCH(GG179*1000,$HR$7:$HR$45,1))*((General_Inputs!S$47)*INDEX(General_Inputs!$F$49:$F$60,$A179)*(1+General_Inputs!$F$46)+General_Inputs!$F$45+General_Inputs!S$67)/1000+IF$47),0),0)","v":62.168598813175066},{"$f":"MAX(IF(GH179>=AI$7*Load_Shape!AH138/$C179*AI$31+(AI$32*$F179+AI$33*$H179)/$C179,IF(EJ179-CL179>0,IG$54,INDEX(IG$7:IG$45,MATCH(GH179*1000,$HR$7:$HR$45,1))*((General_Inputs!T$47)*INDEX(General_Inputs!$F$49:$F$60,$A179)*(1+General_Inputs!$F$46)+General_Inputs!$F$45+General_Inputs!T$67)/1000+IG$47),0),0)","v":63.491822468211694},{"$f":"MAX(IF(GI179>=AJ$7*Load_Shape!AI138/$C179*AJ$31+(AJ$32*$F179+AJ$33*$H179)/$C179,IF(EK179-CM179>0,IH$54,INDEX(IH$7:IH$45,MATCH(GI179*1000,$HR$7:$HR$45,1))*((General_Inputs!U$47)*INDEX(General_Inputs!$F$49:$F$60,$A179)*(1+General_Inputs!$F$46)+General_Inputs!$F$45+General_Inputs!U$67)/1000+IH$47),0),0)","v":64.992004178922301},{"$f":"MAX(IF(GJ179>=AK$7*Load_Shape!AJ138/$C179*AK$31+(AK$32*$F179+AK$33*$H179)/$C179,IF(EL179-CN179>0,II$54,INDEX(II$7:II$45,MATCH(GJ179*1000,$HR$7:$HR$45,1))*((General_Inputs!V$47)*INDEX(General_Inputs!$F$49:$F$60,$A179)*(1+General_Inputs!$F$46)+General_Inputs!$F$45+General_Inputs!V$67)/1000+II$47),0),0)","v":66.322199351111792},{"$f":"MAX(IF(GK179>=AL$7*Load_Shape!AK138/$C179*AL$31+(AL$32*$F179+AL$33*$H179)/$C179,IF(EM179-CO179>0,IJ$54,INDEX(IJ$7:IJ$45,MATCH(GK179*1000,$HR$7:$HR$45,1))*((General_Inputs!W$47)*INDEX(General_Inputs!$F$49:$F$60,$A179)*(1+General_Inputs!$F$46)+General_Inputs!$F$45+General_Inputs!W$67)/1000+IJ$47),0),0)","v":67.747463435253024},{"$f":"MAX(IF(GL179>=AM$7*Load_Shape!AL138/$C179*AM$31+(AM$32*$F179+AM$33*$H179)/$C179,IF(EN179-CP179>0,IK$54,INDEX(IK$7:IK$45,MATCH(GL179*1000,$HR$7:$HR$45,1))*((General_Inputs!X$47)*INDEX(General_Inputs!$F$49:$F$60,$A179)*(1+General_Inputs!$F$46)+General_Inputs!$F$45+General_Inputs!X$67)/1000+IK$47),0),0)","v":68.833060757484006},{"$f":"MAX(IF(GM179>=AN$7*Load_Shape!AM138/$C179*AN$31+(AN$32*$F179+AN$33*$H179)/$C179,IF(EO179-CQ179>0,IL$54,INDEX(IL$7:IL$45,MATCH(GM179*1000,$HR$7:$HR$45,1))*((General_Inputs!Y$47)*INDEX(General_Inputs!$F$49:$F$60,$A179)*(1+General_Inputs!$F$46)+General_Inputs!$F$45+General_Inputs!Y$67)/1000+IL$47),0),0)","v":69.022690263088833},{"$f":"MAX(IF(GN179>=AO$7*Load_Shape!AN138/$C179*AO$31+(AO$32*$F179+AO$33*$H179)/$C179,IF(EP179-CR179>0,IM$54,INDEX(IM$7:IM$45,MATCH(GN179*1000,$HR$7:$HR$45,1))*((General_Inputs!Z$47)*INDEX(General_Inputs!$F$49:$F$60,$A179)*(1+General_Inputs!$F$46)+General_Inputs!$F$45+General_Inputs!Z$67)/1000+IM$47),0),0)","v":69.143403627467251},{"$f":"MAX(IF(GO179>=AP$7*Load_Shape!AO138/$C179*AP$31+(AP$32*$F179+AP$33*$H179)/$C179,IF(EQ179-CS179>0,IN$54,INDEX(IN$7:IN$45,MATCH(GO179*1000,$HR$7:$HR$45,1))*((General_Inputs!AA$47)*INDEX(General_Inputs!$F$49:$F$60,$A179)*(1+General_Inputs!$F$46)+General_Inputs!$F$45+General_Inputs!AA$67)/1000+IN$47),0),0)","v":69.232750106696116},{"$f":"MAX(IF(GP179>=AQ$7*Load_Shape!AP138/$C179*AQ$31+(AQ$32*$F179+AQ$33*$H179)/$C179,IF(ER179-CT179>0,IO$54,INDEX(IO$7:IO$45,MATCH(GP179*1000,$HR$7:$HR$45,1))*((General_Inputs!AB$47)*INDEX(General_Inputs!$F$49:$F$60,$A179)*(1+General_Inputs!$F$46)+General_Inputs!$F$45+General_Inputs!AB$67)/1000+IO$47),0),0)","v":69.282602331639765},{"$f":"MAX(IF(GQ179>=AR$7*Load_Shape!AQ138/$C179*AR$31+(AR$32*$F179+AR$33*$H179)/$C179,IF(ES179-CU179>0,IP$54,INDEX(IP$7:IP$45,MATCH(GQ179*1000,$HR$7:$HR$45,1))*((General_Inputs!AC$47)*INDEX(General_Inputs!$F$49:$F$60,$A179)*(1+General_Inputs!$F$46)+General_Inputs!$F$45+General_Inputs!AC$67)/1000+IP$47),0),0)","v":69.373056442648519},{"$f":"MAX(IF(GR179>=AS$7*Load_Shape!AR138/$C179*AS$31+(AS$32*$F179+AS$33*$H179)/$C179,IF(ET179-CV179>0,IQ$54,INDEX(IQ$7:IQ$45,MATCH(GR179*1000,$HR$7:$HR$45,1))*((General_Inputs!AD$47)*INDEX(General_Inputs!$F$49:$F$60,$A179)*(1+General_Inputs!$F$46)+General_Inputs!$F$45+General_Inputs!AD$67)/1000+IQ$47),0),0)","v":69.443460004107649},{"$f":"MAX(IF(GS179>=AT$7*Load_Shape!AS138/$C179*AT$31+(AT$32*$F179+AT$33*$H179)/$C179,IF(EU179-CW179>0,IR$54,INDEX(IR$7:IR$45,MATCH(GS179*1000,$HR$7:$HR$45,1))*((General_Inputs!AE$47)*INDEX(General_Inputs!$F$49:$F$60,$A179)*(1+General_Inputs!$F$46)+General_Inputs!$F$45+General_Inputs!AE$67)/1000+IR$47),0),0)","v":69.503712969889477},{"$f":"MAX(IF(GT179>=AU$7*Load_Shape!AT138/$C179*AU$31+(AU$32*$F179+AU$33*$H179)/$C179,IF(EV179-CX179>0,IS$54,INDEX(IS$7:IS$45,MATCH(GT179*1000,$HR$7:$HR$45,1))*((General_Inputs!AF$47)*INDEX(General_Inputs!$F$49:$F$60,$A179)*(1+General_Inputs!$F$46)+General_Inputs!$F$45+General_Inputs!AF$67)/1000+IS$47),0),0)","v":69.558102277338691},{"$f":"MAX(IF(GU179>=AV$7*Load_Shape!AU138/$C179*AV$31+(AV$32*$F179+AV$33*$H179)/$C179,IF(EW179-CY179>0,IT$54,INDEX(IT$7:IT$45,MATCH(GU179*1000,$HR$7:$HR$45,1))*((General_Inputs!AG$47)*INDEX(General_Inputs!$F$49:$F$60,$A179)*(1+General_Inputs!$F$46)+General_Inputs!$F$45+General_Inputs!AG$67)/1000+IT$47),0),0)","v":69.613405413204731},{"$f":"MAX(IF(GV179>=AW$7*Load_Shape!AV138/$C179*AW$31+(AW$32*$F179+AW$33*$H179)/$C179,IF(EX179-CZ179>0,IU$54,INDEX(IU$7:IU$45,MATCH(GV179*1000,$HR$7:$HR$45,1))*((General_Inputs!AH$47)*INDEX(General_Inputs!$F$49:$F$60,$A179)*(1+General_Inputs!$F$46)+General_Inputs!$F$45+General_Inputs!AH$67)/1000+IU$47),0),0)","v":69.661629543035488},{"$f":"MAX(IF(GW179>=AX$7*Load_Shape!AW138/$C179*AX$31+(AX$32*$F179+AX$33*$H179)/$C179,IF(EY179-DA179>0,IV$54,INDEX(IV$7:IV$45,MATCH(GW179*1000,$HR$7:$HR$45,1))*((General_Inputs!AI$47)*INDEX(General_Inputs!$F$49:$F$60,$A179)*(1+General_Inputs!$F$46)+General_Inputs!$F$45+General_Inputs!AI$67)/1000+IV$47),0),0)","v":69.705390434216682},{"$f":"MAX(IF(GX179>=AY$7*Load_Shape!AX138/$C179*AY$31+(AY$32*$F179+AY$33*$H179)/$C179,IF(EZ179-DB179>0,IW$54,INDEX(IW$7:IW$45,MATCH(GX179*1000,$HR$7:$HR$45,1))*((General_Inputs!AJ$47)*INDEX(General_Inputs!$F$49:$F$60,$A179)*(1+General_Inputs!$F$46)+General_Inputs!$F$45+General_Inputs!AJ$67)/1000+IW$47),0),0)","v":69.745834303407662},{"$f":"MAX(IF(GY179>=AZ$7*Load_Shape!AY138/$C179*AZ$31+(AZ$32*$F179+AZ$33*$H179)/$C179,IF(FA179-DC179>0,IX$54,INDEX(IX$7:IX$45,MATCH(GY179*1000,$HR$7:$HR$45,1))*((General_Inputs!AK$47)*INDEX(General_Inputs!$F$49:$F$60,$A179)*(1+General_Inputs!$F$46)+General_Inputs!$F$45+General_Inputs!AK$67)/1000+IX$47),0),0)","v":69.783474509736664},{"$f":"MAX(IF(GZ179>=BA$7*Load_Shape!AZ138/$C179*BA$31+(BA$32*$F179+BA$33*$H179)/$C179,IF(FB179-DD179>0,IY$54,INDEX(IY$7:IY$45,MATCH(GZ179*1000,$HR$7:$HR$45,1))*((General_Inputs!AL$47)*INDEX(General_Inputs!$F$49:$F$60,$A179)*(1+General_Inputs!$F$46)+General_Inputs!$F$45+General_Inputs!AL$67)/1000+IY$47),0),0)","v":69.817565223485374},{"$f":"MAX(IF(HA179>=BB$7*Load_Shape!BA138/$C179*BB$31+(BB$32*$F179+BB$33*$H179)/$C179,IF(FC179-DE179>0,IZ$54,INDEX(IZ$7:IZ$45,MATCH(HA179*1000,$HR$7:$HR$45,1))*((General_Inputs!AM$47)*INDEX(General_Inputs!$F$49:$F$60,$A179)*(1+General_Inputs!$F$46)+General_Inputs!$F$45+General_Inputs!AM$67)/1000+IZ$47),0),0)","v":69.848816940992975},{"$f":"MAX(IF(HB179>=BC$7*Load_Shape!BB138/$C179*BC$31+(BC$32*$F179+BC$33*$H179)/$C179,IF(FD179-DF179>0,JA$54,INDEX(JA$7:JA$45,MATCH(HB179*1000,$HR$7:$HR$45,1))*((General_Inputs!AN$47)*INDEX(General_Inputs!$F$49:$F$60,$A179)*(1+General_Inputs!$F$46)+General_Inputs!$F$45+General_Inputs!AN$67)/1000+JA$47),0),0)","v":69.877556829065782},{"$f":"MAX(IF(HC179>=BD$7*Load_Shape!BC138/$C179*BD$31+(BD$32*$F179+BD$33*$H179)/$C179,IF(FE179-DG179>0,JB$54,INDEX(JB$7:JB$45,MATCH(HC179*1000,$HR$7:$HR$45,1))*((General_Inputs!AO$47)*INDEX(General_Inputs!$F$49:$F$60,$A179)*(1+General_Inputs!$F$46)+General_Inputs!$F$45+General_Inputs!AO$67)/1000+JB$47),0),0)","v":69.903947337596236},{"$f":"MAX(IF(HD179>=BE$7*Load_Shape!BD138/$C179*BE$31+(BE$32*$F179+BE$33*$H179)/$C179,IF(FF179-DH179>0,JC$54,INDEX(JC$7:JC$45,MATCH(HD179*1000,$HR$7:$HR$45,1))*((General_Inputs!AP$47)*INDEX(General_Inputs!$F$49:$F$60,$A179)*(1+General_Inputs!$F$46)+General_Inputs!$F$45+General_Inputs!AP$67)/1000+JC$47),0),0)","v":69.928080354884784},{"$f":"MAX(IF(HE179>=BF$7*Load_Shape!BE138/$C179*BF$31+(BF$32*$F179+BF$33*$H179)/$C179,IF(FG179-DI179>0,JD$54,INDEX(JD$7:JD$45,MATCH(HE179*1000,$HR$7:$HR$45,1))*((General_Inputs!AQ$47)*INDEX(General_Inputs!$F$49:$F$60,$A179)*(1+General_Inputs!$F$46)+General_Inputs!$F$45+General_Inputs!AQ$67)/1000+JD$47),0),0)","v":69.950215716672247},{"$f":"MAX(IF(HF179>=BG$7*Load_Shape!BF138/$C179*BG$31+(BG$32*$F179+BG$33*$H179)/$C179,IF(FH179-DJ179>0,JE$54,INDEX(JE$7:JE$45,MATCH(HF179*1000,$HR$7:$HR$45,1))*((General_Inputs!AR$47)*INDEX(General_Inputs!$F$49:$F$60,$A179)*(1+General_Inputs!$F$46)+General_Inputs!$F$45+General_Inputs!AR$67)/1000+JE$47),0),0)","v":69.970522675355141},{"$f":"MAX(IF(HG179>=BH$7*Load_Shape!BG138/$C179*BH$31+(BH$32*$F179+BH$33*$H179)/$C179,IF(FI179-DK179>0,JF$54,INDEX(JF$7:JF$45,MATCH(HG179*1000,$HR$7:$HR$45,1))*((General_Inputs!AS$47)*INDEX(General_Inputs!$F$49:$F$60,$A179)*(1+General_Inputs!$F$46)+General_Inputs!$F$45+General_Inputs!AS$67)/1000+JF$47),0),0)","v":69.98913869814649},{"$f":"MAX(IF(HH179>=BI$7*Load_Shape!BH138/$C179*BI$31+(BI$32*$F179+BI$33*$H179)/$C179,IF(FJ179-DL179>0,JG$54,INDEX(JG$7:JG$45,MATCH(HH179*1000,$HR$7:$HR$45,1))*((General_Inputs!AT$47)*INDEX(General_Inputs!$F$49:$F$60,$A179)*(1+General_Inputs!$F$46)+General_Inputs!$F$45+General_Inputs!AT$67)/1000+JG$47),0),0)","v":70.006196150978226},{"$f":"MAX(IF(HI179>=BJ$7*Load_Shape!BI138/$C179*BJ$31+(BJ$32*$F179+BJ$33*$H179)/$C179,IF(FK179-DM179>0,JH$54,INDEX(JH$7:JH$45,MATCH(HI179*1000,$HR$7:$HR$45,1))*((General_Inputs!AU$47)*INDEX(General_Inputs!$F$49:$F$60,$A179)*(1+General_Inputs!$F$46)+General_Inputs!$F$45+General_Inputs!AU$67)/1000+JH$47),0),0)","v":70.021835429223913},{"$f":"MAX(IF(HJ179>=BK$7*Load_Shape!BJ138/$C179*BK$31+(BK$32*$F179+BK$33*$H179)/$C179,IF(FL179-DN179>0,JI$54,INDEX(JI$7:JI$45,MATCH(HJ179*1000,$HR$7:$HR$45,1))*((General_Inputs!AV$47)*INDEX(General_Inputs!$F$49:$F$60,$A179)*(1+General_Inputs!$F$46)+General_Inputs!$F$45+General_Inputs!AV$67)/1000+JI$47),0),0)","v":70.036172915243824},{"$f":"MAX(IF(HK179>=BL$7*Load_Shape!BK138/$C179*BL$31+(BL$32*$F179+BL$33*$H179)/$C179,IF(FM179-DO179>0,JJ$54,INDEX(JJ$7:JJ$45,MATCH(HK179*1000,$HR$7:$HR$45,1))*((General_Inputs!AW$47)*INDEX(General_Inputs!$F$49:$F$60,$A179)*(1+General_Inputs!$F$46)+General_Inputs!$F$45+General_Inputs!AW$67)/1000+JJ$47),0),0)","v":70.049314338443949},{"$f":"MAX(IF(HL179>=BM$7*Load_Shape!BL138/$C179*BM$31+(BM$32*$F179+BM$33*$H179)/$C179,IF(FN179-DP179>0,JK$54,INDEX(JK$7:JK$45,MATCH(HL179*1000,$HR$7:$HR$45,1))*((General_Inputs!AX$47)*INDEX(General_Inputs!$F$49:$F$60,$A179)*(1+General_Inputs!$F$46)+General_Inputs!$F$45+General_Inputs!AX$67)/1000+JK$47),0),0)","v":70.061359020054994},{"$f":"MAX(IF(HM179>=BN$7*Load_Shape!BM138/$C179*BN$31+(BN$32*$F179+BN$33*$H179)/$C179,IF(FO179-DQ179>0,JL$54,INDEX(JL$7:JL$45,MATCH(HM179*1000,$HR$7:$HR$45,1))*((General_Inputs!AY$47)*INDEX(General_Inputs!$F$49:$F$60,$A179)*(1+General_Inputs!$F$46)+General_Inputs!$F$45+General_Inputs!AY$67)/1000+JL$47),0),0)","v":70.072399619276453},{"$f":"MAX(IF(HN179>=BO$7*Load_Shape!BN138/$C179*BO$31+(BO$32*$F179+BO$33*$H179)/$C179,IF(FP179-DR179>0,JM$54,INDEX(JM$7:JM$45,MATCH(HN179*1000,$HR$7:$HR$45,1))*((General_Inputs!AZ$47)*INDEX(General_Inputs!$F$49:$F$60,$A179)*(1+General_Inputs!$F$46)+General_Inputs!$F$45+General_Inputs!AZ$67)/1000+JM$47),0),0)","v":70.082519198248988},{"$f":"MAX(IF(HO179>=BP$7*Load_Shape!BO138/$C179*BP$31+(BP$32*$F179+BP$33*$H179)/$C179,IF(FQ179-DS179>0,JN$54,INDEX(JN$7:JN$45,MATCH(HO179*1000,$HR$7:$HR$45,1))*((General_Inputs!BA$47)*INDEX(General_Inputs!$F$49:$F$60,$A179)*(1+General_Inputs!$F$46)+General_Inputs!$F$45+General_Inputs!BA$67)/1000+JN$47),0),0)","v":70.091794116454523},{"$f":"MAX(IF(HP179>=BQ$7*Load_Shape!BP138/$C179*BQ$31+(BQ$32*$F179+BQ$33*$H179)/$C179,IF(FR179-DT179>0,JO$54,INDEX(JO$7:JO$45,MATCH(HP179*1000,$HR$7:$HR$45,1))*((General_Inputs!BB$47)*INDEX(General_Inputs!$F$49:$F$60,$A179)*(1+General_Inputs!$F$46)+General_Inputs!$F$45+General_Inputs!BB$67)/1000+JO$47),0),0)","v":70.10029482714593},null,null,{"$f":"INDEX(JR$7:JR$45,MATCH(MAX(U$7*Load_Shape!T138/$C179*U$31,FT179)*1000,$JQ$7:$JQ$45,1))*((General_Inputs!F$47)*INDEX(General_Inputs!$F$49:$F$60,$A179)*(1+General_Inputs!$F$46)+General_Inputs!$F$45+General_Inputs!F$67)/1000+JR$47","v":40.226562567684475},{"$f":"INDEX(JS$7:JS$45,MATCH(MAX(V$7*Load_Shape!U138/$C179*V$31,FU179)*1000,$JQ$7:$JQ$45,1))*((General_Inputs!G$47)*INDEX(General_Inputs!$F$49:$F$60,$A179)*(1+General_Inputs!$F$46)+General_Inputs!$F$45+General_Inputs!G$67)/1000+JS$47","v":37.950715494298699},{"$f":"INDEX(JT$7:JT$45,MATCH(MAX(W$7*Load_Shape!V138/$C179*W$31,FV179)*1000,$JQ$7:$JQ$45,1))*((General_Inputs!H$47)*INDEX(General_Inputs!$F$49:$F$60,$A179)*(1+General_Inputs!$F$46)+General_Inputs!$F$45+General_Inputs!H$67)/1000+JT$47","v":40.478997184975256},{"$f":"INDEX(JU$7:JU$45,MATCH(MAX(X$7*Load_Shape!W138/$C179*X$31,FW179)*1000,$JQ$7:$JQ$45,1))*((General_Inputs!I$47)*INDEX(General_Inputs!$F$49:$F$60,$A179)*(1+General_Inputs!$F$46)+General_Inputs!$F$45+General_Inputs!I$67)/1000+JU$47","v":41.264082736195043},{"$f":"INDEX(JV$7:JV$45,MATCH(MAX(Y$7*Load_Shape!X138/$C179*Y$31,FX179)*1000,$JQ$7:$JQ$45,1))*((General_Inputs!J$47)*INDEX(General_Inputs!$F$49:$F$60,$A179)*(1+General_Inputs!$F$46)+General_Inputs!$F$45+General_Inputs!J$67)/1000+JV$47","v":42.1025756036302},{"$f":"INDEX(JW$7:JW$45,MATCH(MAX(Z$7*Load_Shape!Y138/$C179*Z$31,FY179)*1000,$JQ$7:$JQ$45,1))*((General_Inputs!K$47)*INDEX(General_Inputs!$F$49:$F$60,$A179)*(1+General_Inputs!$F$46)+General_Inputs!$F$45+General_Inputs!K$67)/1000+JW$47","v":42.959442724890536},{"$f":"INDEX(JX$7:JX$45,MATCH(MAX(AA$7*Load_Shape!Z138/$C179*AA$31,FZ179)*1000,$JQ$7:$JQ$45,1))*((General_Inputs!L$47)*INDEX(General_Inputs!$F$49:$F$60,$A179)*(1+General_Inputs!$F$46)+General_Inputs!$F$45+General_Inputs!L$67)/1000+JX$47","v":44.08184758769751},{"$f":"INDEX(JY$7:JY$45,MATCH(MAX(AB$7*Load_Shape!AA138/$C179*AB$31,GA179)*1000,$JQ$7:$JQ$45,1))*((General_Inputs!M$47)*INDEX(General_Inputs!$F$49:$F$60,$A179)*(1+General_Inputs!$F$46)+General_Inputs!$F$45+General_Inputs!M$67)/1000+JY$47","v":45.170565648529688},{"$f":"INDEX(JZ$7:JZ$45,MATCH(MAX(AC$7*Load_Shape!AB138/$C179*AC$31,GB179)*1000,$JQ$7:$JQ$45,1))*((General_Inputs!N$47)*INDEX(General_Inputs!$F$49:$F$60,$A179)*(1+General_Inputs!$F$46)+General_Inputs!$F$45+General_Inputs!N$67)/1000+JZ$47","v":49.45532154670564},{"$f":"INDEX(KA$7:KA$45,MATCH(MAX(AD$7*Load_Shape!AC138/$C179*AD$31,GC179)*1000,$JQ$7:$JQ$45,1))*((General_Inputs!O$47)*INDEX(General_Inputs!$F$49:$F$60,$A179)*(1+General_Inputs!$F$46)+General_Inputs!$F$45+General_Inputs!O$67)/1000+KA$47","v":50.801852263054101},{"$f":"INDEX(KB$7:KB$45,MATCH(MAX(AE$7*Load_Shape!AD138/$C179*AE$31,GD179)*1000,$JQ$7:$JQ$45,1))*((General_Inputs!P$47)*INDEX(General_Inputs!$F$49:$F$60,$A179)*(1+General_Inputs!$F$46)+General_Inputs!$F$45+General_Inputs!P$67)/1000+KB$47","v":52.433424115024046},{"$f":"INDEX(KC$7:KC$45,MATCH(MAX(AF$7*Load_Shape!AE138/$C179*AF$31,GE179)*1000,$JQ$7:$JQ$45,1))*((General_Inputs!Q$47)*INDEX(General_Inputs!$F$49:$F$60,$A179)*(1+General_Inputs!$F$46)+General_Inputs!$F$45+General_Inputs!Q$67)/1000+KC$47","v":54.169414001484263},{"$f":"INDEX(KD$7:KD$45,MATCH(MAX(AG$7*Load_Shape!AF138/$C179*AG$31,GF179)*1000,$JQ$7:$JQ$45,1))*((General_Inputs!R$47)*INDEX(General_Inputs!$F$49:$F$60,$A179)*(1+General_Inputs!$F$46)+General_Inputs!$F$45+General_Inputs!R$67)/1000+KD$47","v":55.963780590490117},{"$f":"INDEX(KE$7:KE$45,MATCH(MAX(AH$7*Load_Shape!AG138/$C179*AH$31,GG179)*1000,$JQ$7:$JQ$45,1))*((General_Inputs!S$47)*INDEX(General_Inputs!$F$49:$F$60,$A179)*(1+General_Inputs!$F$46)+General_Inputs!$F$45+General_Inputs!S$67)/1000+KE$47","v":60.691918592813209},{"$f":"INDEX(KF$7:KF$45,MATCH(MAX(AI$7*Load_Shape!AH138/$C179*AI$31,GH179)*1000,$JQ$7:$JQ$45,1))*((General_Inputs!T$47)*INDEX(General_Inputs!$F$49:$F$60,$A179)*(1+General_Inputs!$F$46)+General_Inputs!$F$45+General_Inputs!T$67)/1000+KF$47","v":61.980963026405334},{"$f":"INDEX(KG$7:KG$45,MATCH(MAX(AJ$7*Load_Shape!AI138/$C179*AJ$31,GI179)*1000,$JQ$7:$JQ$45,1))*((General_Inputs!U$47)*INDEX(General_Inputs!$F$49:$F$60,$A179)*(1+General_Inputs!$F$46)+General_Inputs!$F$45+General_Inputs!U$67)/1000+KG$47","v":63.442394641693902},{"$f":"INDEX(KH$7:KH$45,MATCH(MAX(AK$7*Load_Shape!AJ138/$C179*AK$31,GJ179)*1000,$JQ$7:$JQ$45,1))*((General_Inputs!V$47)*INDEX(General_Inputs!$F$49:$F$60,$A179)*(1+General_Inputs!$F$46)+General_Inputs!$F$45+General_Inputs!V$67)/1000+KH$47","v":64.511949254165117},{"$f":"INDEX(KI$7:KI$45,MATCH(MAX(AL$7*Load_Shape!AK138/$C179*AL$31,GK179)*1000,$JQ$7:$JQ$45,1))*((General_Inputs!W$47)*INDEX(General_Inputs!$F$49:$F$60,$A179)*(1+General_Inputs!$F$46)+General_Inputs!$F$45+General_Inputs!W$67)/1000+KI$47","v":65.895139106237181},{"$f":"INDEX(KJ$7:KJ$45,MATCH(MAX(AM$7*Load_Shape!AL138/$C179*AM$31,GL179)*1000,$JQ$7:$JQ$45,1))*((General_Inputs!X$47)*INDEX(General_Inputs!$F$49:$F$60,$A179)*(1+General_Inputs!$F$46)+General_Inputs!$F$45+General_Inputs!X$67)/1000+KJ$47","v":66.94868926319019},null,null,{"$f":"INDEX($U$7:$BQ$21,MATCH(KM$57,$T$7:$T$21,0),MATCH($LK$55,$U$6:$BQ$6,0))*INDEX(Load_Shape!$T138:$BP138,MATCH($LK$55,Load_Shape!$T$16:$BP$16,0))/$C179","v":23.293149998395371},0,23.293149998395371,0.63838584000000009,2.5169580000000003,2.3487355760709971,-1.0473490409479341E-2,0,0,-3.8748405207157628E-4,-1.9004645958252539E-3,1.0876897191647312,2.331102126053862,0.56037833870093234,5.3546324269736108E-3,0.1340048797032671,6.9589389342315284,0,6.7243633911004537,0,0,23.293149998395371,23.293149998395371,6.4545038330633879,0,null,null,0,0.10805571595827054,0.28868415785600848,0.39673987381427905,null,null,{"$f":"MAX(IF(FT179>=U$7*Load_Shape!T138/$C179*U$31+(U$32*$F179+U$33*$H179)/$C179,IF(DV179-BX179>0,0,INDEX(HS$7:HS$45,MATCH(FT179*1000,$HR$7:$HR$45,1))),0),0)","v":7000},{"$f":"MAX(IF(FU179>=V$7*Load_Shape!U138/$C179*V$31+(V$32*$F179+V$33*$H179)/$C179,IF(DW179-BY179>0,0,INDEX(HT$7:HT$45,MATCH(FU179*1000,$HR$7:$HR$45,1))),0),0)","v":7000},{"$f":"MAX(IF(FV179>=W$7*Load_Shape!V138/$C179*W$31+(W$32*$F179+W$33*$H179)/$C179,IF(DX179-BZ179>0,0,INDEX(HU$7:HU$45,MATCH(FV179*1000,$HR$7:$HR$45,1))),0),0)","v":7000.0000000000073},{"$f":"MAX(IF(FW179>=X$7*Load_Shape!W138/$C179*X$31+(X$32*$F179+X$33*$H179)/$C179,IF(DY179-CA179>0,0,INDEX(HV$7:HV$45,MATCH(FW179*1000,$HR$7:$HR$45,1))),0),0)","v":7000.0000000000073},{"$f":"MAX(IF(FX179>=Y$7*Load_Shape!X138/$C179*Y$31+(Y$32*$F179+Y$33*$H179)/$C179,IF(DZ179-CB179>0,0,INDEX(HW$7:HW$45,MATCH(FX179*1000,$HR$7:$HR$45,1))),0),0)","v":7000},{"$f":"MAX(IF(FY179>=Z$7*Load_Shape!Y138/$C179*Z$31+(Z$32*$F179+Z$33*$H179)/$C179,IF(EA179-CC179>0,0,INDEX(HX$7:HX$45,MATCH(FY179*1000,$HR$7:$HR$45,1))),0),0)","v":7000},{"$f":"MAX(IF(FZ179>=AA$7*Load_Shape!Z138/$C179*AA$31+(AA$32*$F179+AA$33*$H179)/$C179,IF(EB179-CD179>0,0,INDEX(HY$7:HY$45,MATCH(FZ179*1000,$HR$7:$HR$45,1))),0),0)","v":7000},{"$f":"MAX(IF(GA179>=AB$7*Load_Shape!AA138/$C179*AB$31+(AB$32*$F179+AB$33*$H179)/$C179,IF(EC179-CE179>0,0,INDEX(HZ$7:HZ$45,MATCH(GA179*1000,$HR$7:$HR$45,1))),0),0)","v":7000},{"$f":"MAX(IF(GB179>=AC$7*Load_Shape!AB138/$C179*AC$31+(AC$32*$F179+AC$33*$H179)/$C179,IF(ED179-CF179>0,0,INDEX(IA$7:IA$45,MATCH(GB179*1000,$HR$7:$HR$45,1))),0),0)","v":7000},{"$f":"MAX(IF(GC179>=AD$7*Load_Shape!AC138/$C179*AD$31+(AD$32*$F179+AD$33*$H179)/$C179,IF(EE179-CG179>0,0,INDEX(IB$7:IB$45,MATCH(GC179*1000,$HR$7:$HR$45,1))),0),0)","v":7000},{"$f":"MAX(IF(GD179>=AE$7*Load_Shape!AD138/$C179*AE$31+(AE$32*$F179+AE$33*$H179)/$C179,IF(EF179-CH179>0,0,INDEX(IC$7:IC$45,MATCH(GD179*1000,$HR$7:$HR$45,1))),0),0)","v":7000},{"$f":"MAX(IF(GE179>=AF$7*Load_Shape!AE138/$C179*AF$31+(AF$32*$F179+AF$33*$H179)/$C179,IF(EG179-CI179>0,0,INDEX(ID$7:ID$45,MATCH(GE179*1000,$HR$7:$HR$45,1))),0),0)","v":7000},{"$f":"MAX(IF(GF179>=AG$7*Load_Shape!AF138/$C179*AG$31+(AG$32*$F179+AG$33*$H179)/$C179,IF(EH179-CJ179>0,0,INDEX(IE$7:IE$45,MATCH(GF179*1000,$HR$7:$HR$45,1))),0),0)","v":7000},{"$f":"MAX(IF(GG179>=AH$7*Load_Shape!AG138/$C179*AH$31+(AH$32*$F179+AH$33*$H179)/$C179,IF(EI179-CK179>0,0,INDEX(IF$7:IF$45,MATCH(GG179*1000,$HR$7:$HR$45,1))),0),0)","v":7000},{"$f":"MAX(IF(GH179>=AI$7*Load_Shape!AH138/$C179*AI$31+(AI$32*$F179+AI$33*$H179)/$C179,IF(EJ179-CL179>0,0,INDEX(IG$7:IG$45,MATCH(GH179*1000,$HR$7:$HR$45,1))),0),0)","v":7000},{"$f":"MAX(IF(GI179>=AJ$7*Load_Shape!AI138/$C179*AJ$31+(AJ$32*$F179+AJ$33*$H179)/$C179,IF(EK179-CM179>0,0,INDEX(IH$7:IH$45,MATCH(GI179*1000,$HR$7:$HR$45,1))),0),0)","v":7000},{"$f":"MAX(IF(GJ179>=AK$7*Load_Shape!AJ138/$C179*AK$31+(AK$32*$F179+AK$33*$H179)/$C179,IF(EL179-CN179>0,0,INDEX(II$7:II$45,MATCH(GJ179*1000,$HR$7:$HR$45,1))),0),0)","v":7000},{"$f":"MAX(IF(GK179>=AL$7*Load_Shape!AK138/$C179*AL$31+(AL$32*$F179+AL$33*$H179)/$C179,IF(EM179-CO179>0,0,INDEX(IJ$7:IJ$45,MATCH(GK179*1000,$HR$7:$HR$45,1))),0),0)","v":7000},{"$f":"MAX(IF(GL179>=AM$7*Load_Shape!AL138/$C179*AM$31+(AM$32*$F179+AM$33*$H179)/$C179,IF(EN179-CP179>0,0,INDEX(IK$7:IK$45,MATCH(GL179*1000,$HR$7:$HR$45,1))),0),0)","v":7000},{"$f":"MAX(IF(GM179>=AN$7*Load_Shape!AM138/$C179*AN$31+(AN$32*$F179+AN$33*$H179)/$C179,IF(EO179-CQ179>0,0,INDEX(IL$7:IL$45,MATCH(GM179*1000,$HR$7:$HR$45,1))),0),0)","v":7000},{"$f":"MAX(IF(GN179>=AO$7*Load_Shape!AN138/$C179*AO$31+(AO$32*$F179+AO$33*$H179)/$C179,IF(EP179-CR179>0,0,INDEX(IM$7:IM$45,MATCH(GN179*1000,$HR$7:$HR$45,1))),0),0)","v":7000},{"$f":"MAX(IF(GO179>=AP$7*Load_Shape!AO138/$C179*AP$31+(AP$32*$F179+AP$33*$H179)/$C179,IF(EQ179-CS179>0,0,INDEX(IN$7:IN$45,MATCH(GO179*1000,$HR$7:$HR$45,1))),0),0)","v":7000},{"$f":"MAX(IF(GP179>=AQ$7*Load_Shape!AP138/$C179*AQ$31+(AQ$32*$F179+AQ$33*$H179)/$C179,IF(ER179-CT179>0,0,INDEX(IO$7:IO$45,MATCH(GP179*1000,$HR$7:$HR$45,1))),0),0)","v":7000},{"$f":"MAX(IF(GQ179>=AR$7*Load_Shape!AQ138/$C179*AR$31+(AR$32*$F179+AR$33*$H179)/$C179,IF(ES179-CU179>0,0,INDEX(IP$7:IP$45,MATCH(GQ179*1000,$HR$7:$HR$45,1))),0),0)","v":7000},{"$f":"MAX(IF(GR179>=AS$7*Load_Shape!AR138/$C179*AS$31+(AS$32*$F179+AS$33*$H179)/$C179,IF(ET179-CV179>0,0,INDEX(IQ$7:IQ$45,MATCH(GR179*1000,$HR$7:$HR$45,1))),0),0)","v":7000},{"$f":"MAX(IF(GS179>=AT$7*Load_Shape!AS138/$C179*AT$31+(AT$32*$F179+AT$33*$H179)/$C179,IF(EU179-CW179>0,0,INDEX(IR$7:IR$45,MATCH(GS179*1000,$HR$7:$HR$45,1))),0),0)","v":7000},{"$f":"MAX(IF(GT179>=AU$7*Load_Shape!AT138/$C179*AU$31+(AU$32*$F179+AU$33*$H179)/$C179,IF(EV179-CX179>0,0,INDEX(IS$7:IS$45,MATCH(GT179*1000,$HR$7:$HR$45,1))),0),0)","v":7000},{"$f":"MAX(IF(GU179>=AV$7*Load_Shape!AU138/$C179*AV$31+(AV$32*$F179+AV$33*$H179)/$C179,IF(EW179-CY179>0,0,INDEX(IT$7:IT$45,MATCH(GU179*1000,$HR$7:$HR$45,1))),0),0)","v":7000},{"$f":"MAX(IF(GV179>=AW$7*Load_Shape!AV138/$C179*AW$31+(AW$32*$F179+AW$33*$H179)/$C179,IF(EX179-CZ179>0,0,INDEX(IU$7:IU$45,MATCH(GV179*1000,$HR$7:$HR$45,1))),0),0)","v":7000},{"$f":"MAX(IF(GW179>=AX$7*Load_Shape!AW138/$C179*AX$31+(AX$32*$F179+AX$33*$H179)/$C179,IF(EY179-DA179>0,0,INDEX(IV$7:IV$45,MATCH(GW179*1000,$HR$7:$HR$45,1))),0),0)","v":7000},{"$f":"MAX(IF(GX179>=AY$7*Load_Shape!AX138/$C179*AY$31+(AY$32*$F179+AY$33*$H179)/$C179,IF(EZ179-DB179>0,0,INDEX(IW$7:IW$45,MATCH(GX179*1000,$HR$7:$HR$45,1))),0),0)","v":7000},{"$f":"MAX(IF(GY179>=AZ$7*Load_Shape!AY138/$C179*AZ$31+(AZ$32*$F179+AZ$33*$H179)/$C179,IF(FA179-DC179>0,0,INDEX(IX$7:IX$45,MATCH(GY179*1000,$HR$7:$HR$45,1))),0),0)","v":7000},{"$f":"MAX(IF(GZ179>=BA$7*Load_Shape!AZ138/$C179*BA$31+(BA$32*$F179+BA$33*$H179)/$C179,IF(FB179-DD179>0,0,INDEX(IY$7:IY$45,MATCH(GZ179*1000,$HR$7:$HR$45,1))),0),0)","v":7000},{"$f":"MAX(IF(HA179>=BB$7*Load_Shape!BA138/$C179*BB$31+(BB$32*$F179+BB$33*$H179)/$C179,IF(FC179-DE179>0,0,INDEX(IZ$7:IZ$45,MATCH(HA179*1000,$HR$7:$HR$45,1))),0),0)","v":7000},{"$f":"MAX(IF(HB179>=BC$7*Load_Shape!BB138/$C179*BC$31+(BC$32*$F179+BC$33*$H179)/$C179,IF(FD179-DF179>0,0,INDEX(JA$7:JA$45,MATCH(HB179*1000,$HR$7:$HR$45,1))),0),0)","v":7000},{"$f":"MAX(IF(HC179>=BD$7*Load_Shape!BC138/$C179*BD$31+(BD$32*$F179+BD$33*$H179)/$C179,IF(FE179-DG179>0,0,INDEX(JB$7:JB$45,MATCH(HC179*1000,$HR$7:$HR$45,1))),0),0)","v":7000},{"$f":"MAX(IF(HD179>=BE$7*Load_Shape!BD138/$C179*BE$31+(BE$32*$F179+BE$33*$H179)/$C179,IF(FF179-DH179>0,0,INDEX(JC$7:JC$45,MATCH(HD179*1000,$HR$7:$HR$45,1))),0),0)","v":7000},{"$f":"MAX(IF(HE179>=BF$7*Load_Shape!BE138/$C179*BF$31+(BF$32*$F179+BF$33*$H179)/$C179,IF(FG179-DI179>0,0,INDEX(JD$7:JD$45,MATCH(HE179*1000,$HR$7:$HR$45,1))),0),0)","v":7000},{"$f":"MAX(IF(HF179>=BG$7*Load_Shape!BF138/$C179*BG$31+(BG$32*$F179+BG$33*$H179)/$C179,IF(FH179-DJ179>0,0,INDEX(JE$7:JE$45,MATCH(HF179*1000,$HR$7:$HR$45,1))),0),0)","v":7000},{"$f":"MAX(IF(HG179>=BH$7*Load_Shape!BG138/$C179*BH$31+(BH$32*$F179+BH$33*$H179)/$C179,IF(FI179-DK179>0,0,INDEX(JF$7:JF$45,MATCH(HG179*1000,$HR$7:$HR$45,1))),0),0)","v":7000},{"$f":"MAX(IF(HH179>=BI$7*Load_Shape!BH138/$C179*BI$31+(BI$32*$F179+BI$33*$H179)/$C179,IF(FJ179-DL179>0,0,INDEX(JG$7:JG$45,MATCH(HH179*1000,$HR$7:$HR$45,1))),0),0)","v":7000},{"$f":"MAX(IF(HI179>=BJ$7*Load_Shape!BI138/$C179*BJ$31+(BJ$32*$F179+BJ$33*$H179)/$C179,IF(FK179-DM179>0,0,INDEX(JH$7:JH$45,MATCH(HI179*1000,$HR$7:$HR$45,1))),0),0)","v":7000.0000000000073},{"$f":"MAX(IF(HJ179>=BK$7*Load_Shape!BJ138/$C179*BK$31+(BK$32*$F179+BK$33*$H179)/$C179,IF(FL179-DN179>0,0,INDEX(JI$7:JI$45,MATCH(HJ179*1000,$HR$7:$HR$45,1))),0),0)","v":7000.0000000000073},{"$f":"MAX(IF(HK179>=BL$7*Load_Shape!BK138/$C179*BL$31+(BL$32*$F179+BL$33*$H179)/$C179,IF(FM179-DO179>0,0,INDEX(JJ$7:JJ$45,MATCH(HK179*1000,$HR$7:$HR$45,1))),0),0)","v":7000.0000000000073},{"$f":"MAX(IF(HL179>=BM$7*Load_Shape!BL138/$C179*BM$31+(BM$32*$F179+BM$33*$H179)/$C179,IF(FN179-DP179>0,0,INDEX(JK$7:JK$45,MATCH(HL179*1000,$HR$7:$HR$45,1))),0),0)","v":7000.0000000000073},{"$f":"MAX(IF(HM179>=BN$7*Load_Shape!BM138/$C179*BN$31+(BN$32*$F179+BN$33*$H179)/$C179,IF(FO179-DQ179>0,0,INDEX(JL$7:JL$45,MATCH(HM179*1000,$HR$7:$HR$45,1))),0),0)","v":7000.0000000000073},{"$f":"MAX(IF(HN179>=BO$7*Load_Shape!BN138/$C179*BO$31+(BO$32*$F179+BO$33*$H179)/$C179,IF(FP179-DR179>0,0,INDEX(JM$7:JM$45,MATCH(HN179*1000,$HR$7:$HR$45,1))),0),0)","v":7000.0000000000073},{"$f":"MAX(IF(HO179>=BP$7*Load_Shape!BO138/$C179*BP$31+(BP$32*$F179+BP$33*$H179)/$C179,IF(FQ179-DS179>0,0,INDEX(JN$7:JN$45,MATCH(HO179*1000,$HR$7:$HR$45,1))),0),0)","v":7000.0000000000073},{"$f":"MAX(IF(HP179>=BQ$7*Load_Shape!BP138/$C179*BQ$31+(BQ$32*$F179+BQ$33*$H179)/$C179,IF(FR179-DT179>0,0,INDEX(JO$7:JO$45,MATCH(HP179*1000,$HR$7:$HR$45,1))),0),0)","v":7000.0000000000073},null,null,7000,7000,7000.0000000000073,7000.0000000000073,7000,7000,7000,7000,7000,7000,7000,7000,7000,7000,7000,7000,7000,7000,7000,7000,7000,7000,7000,7000,7000,7000,7000,7000,7000,7000,7000,7000,7000.0000000000073,7000.0000000000073,7000.0000000000073,7000.0000000000073,7000.0000000000073,7000.0000000000073,7000.0000000000073,7000.0000000000073,7000,7000,7000,7000,7000,7000,7000,7000,7000]
[6,11,30,null,3.7653250770246041E-3,3.4246575342465752E-3,3.4246575342465752E-3,3.4246575342465752E-3,3.4246575342465752E-3,1.1903730205993309E-2,7.3981173614652059E-3,1.2438480742909775E-2,1.1812163935607536E-2,9.8295459895583071E-3,2.6362390455604611E-3,1.7917267862841571E-3,1.9109448051297176E-3,1.9214591572081668E-3,1.5788913175855941E-3,null,{"$f":"U$7*Load_Shape!T147/$C188+SUMPRODUCT(U$8:U$21,TRANSPOSE($F188:$S188))/$C188","v":18.285266807710997},{"$f":"V$7*Load_Shape!U147/$C188+SUMPRODUCT(V$8:V$21,TRANSPOSE($F188:$S188))/$C188","v":17.198939255843985},{"$f":"W$7*Load_Shape!V147/$C188+SUMPRODUCT(W$8:W$21,TRANSPOSE($F188:$S188))/$C188","v":17.722002963113198},{"$f":"X$7*Load_Shape!W147/$C188+SUMPRODUCT(X$8:X$21,TRANSPOSE($F188:$S188))/$C188","v":14.594678618023323},{"$f":"Y$7*Load_Shape!X147/$C188+SUMPRODUCT(Y$8:Y$21,TRANSPOSE($F188:$S188))/$C188","v":12.640719165650744},{"$f":"Z$7*Load_Shape!Y147/$C188+SUMPRODUCT(Z$8:Z$21,TRANSPOSE($F188:$S188))/$C188","v":10.182428750887805},{"$f":"AA$7*Load_Shape!Z147/$C188+SUMPRODUCT(AA$8:AA$21,TRANSPOSE($F188:$S188))/$C188","v":7.3523819132783323},{"$f":"AB$7*Load_Shape!AA147/$C188+SUMPRODUCT(AB$8:AB$21,TRANSPOSE($F188:$S188))/$C188","v":5.8169356317504892},{"$f":"AC$7*Load_Shape!AB147/$C188+SUMPRODUCT(AC$8:AC$21,TRANSPOSE($F188:$S188))/$C188","v":3.9076042564681224},{"$f":"AD$7*Load_Shape!AC147/$C188+SUMPRODUCT(AD$8:AD$21,TRANSPOSE($F188:$S188))/$C188","v":1.8647302497379989},{"$f":"AE$7*Load_Shape!AD147/$C188+SUMPRODUCT(AE$8:AE$21,TRANSPOSE($F188:$S188))/$C188","v":0.1733153955358695},{"$f":"AF$7*Load_Shape!AE147/$C188+SUMPRODUCT(AF$8:AF$21,TRANSPOSE($F188:$S188))/$C188","v":-0.24246995101184154},{"$f":"AG$7*Load_Shape!AF147/$C188+SUMPRODUCT(AG$8:AG$21,TRANSPOSE($F188:$S188))/$C188","v":-0.75931335767857888},{"$f":"AH$7*Load_Shape!AG147/$C188+SUMPRODUCT(AH$8:AH$21,TRANSPOSE($F188:$S188))/$C188","v":0.68391331037708269},{"$f":"AI$7*Load_Shape!AH147/$C188+SUMPRODUCT(AI$8:AI$21,TRANSPOSE($F188:$S188))/$C188","v":-1.3680031796781122E-3},{"$f":"AJ$7*Load_Shape!AI147/$C188+SUMPRODUCT(AJ$8:AJ$21,TRANSPOSE($F188:$S188))/$C188","v":-1.3011321135285066},{"$f":"AK$7*Load_Shape!AJ147/$C188+SUMPRODUCT(AK$8:AK$21,TRANSPOSE($F188:$S188))/$C188","v":-1.994907836064769},{"$f":"AL$7*Load_Shape!AK147/$C188+SUMPRODUCT(AL$8:AL$21,TRANSPOSE($F188:$S188))/$C188","v":-3.1561829270152799},{"$f":"AM$7*Load_Shape!AL147/$C188+SUMPRODUCT(AM$8:AM$21,TRANSPOSE($F188:$S188))/$C188","v":-4.2900159359384666},{"$f":"AN$7*Load_Shape!AM147/$C188+SUMPRODUCT(AN$8:AN$21,TRANSPOSE($F188:$S188))/$C188","v":-4.2304722605812941},{"$f":"AO$7*Load_Shape!AN147/$C188+SUMPRODUCT(AO$8:AO$21,TRANSPOSE($F188:$S188))/$C188","v":-3.9833458683262677},{"$f":"AP$7*Load_Shape!AO147/$C188+SUMPRODUCT(AP$8:AP$21,TRANSPOSE($F188:$S188))/$C188","v":-3.7436564827488432},{"$f":"AQ$7*Load_Shape!AP147/$C188+SUMPRODUCT(AQ$8:AQ$21,TRANSPOSE($F188:$S188))/$C188","v":-3.5624765666256408},{"$f":"AR$7*Load_Shape!AQ147/$C188+SUMPRODUCT(AR$8:AR$21,TRANSPOSE($F188:$S188))/$C188","v":-3.4365620903613348},{"$f":"AS$7*Load_Shape!AR147/$C188+SUMPRODUCT(AS$8:AS$21,TRANSPOSE($F188:$S188))/$C188","v":-3.3512487415025234},{"$f":"AT$7*Load_Shape!AS147/$C188+SUMPRODUCT(AT$8:AT$21,TRANSPOSE($F188:$S188))/$C188","v":-3.2238043749487773},{"$f":"AU$7*Load_Shape!AT147/$C188+SUMPRODUCT(AU$8:AU$21,TRANSPOSE($F188:$S188))/$C188","v":-2.9757021258942231},{"$f":"AV$7*Load_Shape!AU147/$C188+SUMPRODUCT(AV$8:AV$21,TRANSPOSE($F188:$S188))/$C188","v":-2.8820652013114412},{"$f":"AW$7*Load_Shape!AV147/$C188+SUMPRODUCT(AW$8:AW$21,TRANSPOSE($F188:$S188))/$C188","v":-2.9396183967067628},{"$f":"AX$7*Load_Shape!AW147/$C188+SUMPRODUCT(AX$8:AX$21,TRANSPOSE($F188:$S188))/$C188","v":-2.7423471144513272},{"$f":"AY$7*Load_Shape!AX147/$C188+SUMPRODUCT(AY$8:AY$21,TRANSPOSE($F188:$S188))/$C188","v":-2.5037863761192227},{"$f":"AZ$7*Load_Shape!AY147/$C188+SUMPRODUCT(AZ$8:AZ$21,TRANSPOSE($F188:$S188))/$C188","v":-2.566751179486964},{"$f":"BA$7*Load_Shape!AZ147/$C188+SUMPRODUCT(BA$8:BA$21,TRANSPOSE($F188:$S188))/$C188","v":-2.4317827718293117},{"$f":"BB$7*Load_Shape!BA147/$C188+SUMPRODUCT(BB$8:BB$21,TRANSPOSE($F188:$S188))/$C188","v":-2.2255676907888216},{"$f":"BC$7*Load_Shape!BB147/$C188+SUMPRODUCT(BC$8:BC$21,TRANSPOSE($F188:$S188))/$C188","v":-2.1951490880666142},{"$f":"BD$7*Load_Shape!BC147/$C188+SUMPRODUCT(BD$8:BD$21,TRANSPOSE($F188:$S188))/$C188","v":-2.1268737248855061},{"$f":"BE$7*Load_Shape!BD147/$C188+SUMPRODUCT(BE$8:BE$21,TRANSPOSE($F188:$S188))/$C188","v":-1.8570213539393308},{"$f":"BF$7*Load_Shape!BE147/$C188+SUMPRODUCT(BF$8:BF$21,TRANSPOSE($F188:$S188))/$C188","v":-1.5872796612797302},{"$f":"BG$7*Load_Shape!BF147/$C188+SUMPRODUCT(BG$8:BG$21,TRANSPOSE($F188:$S188))/$C188","v":-1.3217868295347728},{"$f":"BH$7*Load_Shape!BG147/$C188+SUMPRODUCT(BH$8:BH$21,TRANSPOSE($F188:$S188))/$C188","v":-1.0627880763589488},{"$f":"BI$7*Load_Shape!BH147/$C188+SUMPRODUCT(BI$8:BI$21,TRANSPOSE($F188:$S188))/$C188","v":-1.0170024714898531},{"$f":"BJ$7*Load_Shape!BI147/$C188+SUMPRODUCT(BJ$8:BJ$21,TRANSPOSE($F188:$S188))/$C188","v":-0.81332037951745662},{"$f":"BK$7*Load_Shape!BJ147/$C188+SUMPRODUCT(BK$8:BK$21,TRANSPOSE($F188:$S188))/$C188","v":-0.72859450118782831},{"$f":"BL$7*Load_Shape!BK147/$C188+SUMPRODUCT(BL$8:BL$21,TRANSPOSE($F188:$S188))/$C188","v":-0.64969416193771679},{"$f":"BM$7*Load_Shape!BL147/$C188+SUMPRODUCT(BM$8:BM$21,TRANSPOSE($F188:$S188))/$C188","v":-0.38256758801726676},{"$f":"BN$7*Load_Shape!BM147/$C188+SUMPRODUCT(BN$8:BN$21,TRANSPOSE($F188:$S188))/$C188","v":-0.10867265074391241},{"$f":"BO$7*Load_Shape!BN147/$C188+SUMPRODUCT(BO$8:BO$21,TRANSPOSE($F188:$S188))/$C188","v":0.16515879880621753},{"$f":"BP$7*Load_Shape!BO147/$C188+SUMPRODUCT(BP$8:BP$21,TRANSPOSE($F188:$S188))/$C188","v":0.43893728385997122},{"$f":"BQ$7*Load_Shape!BP147/$C188+SUMPRODUCT(BQ$8:BQ$21,TRANSPOSE($F188:$S188))/$C188","v":0.71267331368107278},null,{"$f":"INDEX(Hydro_Param!G$27:G$39,$A188)","v":1.0062514240017961},{"$f":"INDEX(Hydro_Param!H$27:H$39,$A188)","v":-6.2514240017961242E-3},{"$f":"INDEX(Hydro_Param!M$27:M$39,$A188)","v":0.58953005661979485},{"$f":"INDEX(Hydro_Param!N$27:N$39,$A188)","v":1.4062987461350753},null,{"$f":"U188+($BS188*MAX($BU188,MIN($BV188,U188/AVERAGE(IF(OFFSET(U188,1-$B188,0,24,1)<$BU188*AVERAGE(OFFSET(U188,1-$B188,0,24,1)),OFFSET($BU188,1-$B188,0,24,1)*AVERAGE(OFFSET(U188,1-$B188,0,24,1)),IF(OFFSET(U188,1-$B188,0,24,1)>$BV188*AVERAGE(OFFSET(U188,1-$B188,0,24,1)),OFFSET($BV188,1-$B188,0,24,1)*AVERAGE(OFFSET(U188,1-$B188,0,24,1)),OFFSET(U188,1-$B188,0,24,1))))))+$BT188)*U$22*INDEX(Hydro_Param!$D$27:$D$39,$A188)/$C188/24","v":12.761122123544034},{"$f":"V188+($BS188*MAX($BU188,MIN($BV188,V188/AVERAGE(IF(OFFSET(V188,1-$B188,0,24,1)<$BU188*AVERAGE(OFFSET(V188,1-$B188,0,24,1)),OFFSET($BU188,1-$B188,0,24,1)*AVERAGE(OFFSET(V188,1-$B188,0,24,1)),IF(OFFSET(V188,1-$B188,0,24,1)>$BV188*AVERAGE(OFFSET(V188,1-$B188,0,24,1)),OFFSET($BV188,1-$B188,0,24,1)*AVERAGE(OFFSET(V188,1-$B188,0,24,1)),OFFSET(V188,1-$B188,0,24,1))))))+$BT188)*V$22*INDEX(Hydro_Param!$D$27:$D$39,$A188)/$C188/24","v":11.657237568682767},{"$f":"W188+($BS188*MAX($BU188,MIN($BV188,W188/AVERAGE(IF(OFFSET(W188,1-$B188,0,24,1)<$BU188*AVERAGE(OFFSET(W188,1-$B188,0,24,1)),OFFSET($BU188,1-$B188,0,24,1)*AVERAGE(OFFSET(W188,1-$B188,0,24,1)),IF(OFFSET(W188,1-$B188,0,24,1)>$BV188*AVERAGE(OFFSET(W188,1-$B188,0,24,1)),OFFSET($BV188,1-$B188,0,24,1)*AVERAGE(OFFSET(W188,1-$B188,0,24,1)),OFFSET(W188,1-$B188,0,24,1))))))+$BT188)*W$22*INDEX(Hydro_Param!$D$27:$D$39,$A188)/$C188/24","v":12.524649059521028},{"$f":"X188+($BS188*MAX($BU188,MIN($BV188,X188/AVERAGE(IF(OFFSET(X188,1-$B188,0,24,1)<$BU188*AVERAGE(OFFSET(X188,1-$B188,0,24,1)),OFFSET($BU188,1-$B188,0,24,1)*AVERAGE(OFFSET(X188,1-$B188,0,24,1)),IF(OFFSET(X188,1-$B188,0,24,1)>$BV188*AVERAGE(OFFSET(X188,1-$B188,0,24,1)),OFFSET($BV188,1-$B188,0,24,1)*AVERAGE(OFFSET(X188,1-$B188,0,24,1)),OFFSET(X188,1-$B188,0,24,1))))))+$BT188)*X$22*INDEX(Hydro_Param!$D$27:$D$39,$A188)/$C188/24","v":10.036849518964917},{"$f":"Y188+($BS188*MAX($BU188,MIN($BV188,Y188/AVERAGE(IF(OFFSET(Y188,1-$B188,0,24,1)<$BU188*AVERAGE(OFFSET(Y188,1-$B188,0,24,1)),OFFSET($BU188,1-$B188,0,24,1)*AVERAGE(OFFSET(Y188,1-$B188,0,24,1)),IF(OFFSET(Y188,1-$B188,0,24,1)>$BV188*AVERAGE(OFFSET(Y188,1-$B188,0,24,1)),OFFSET($BV188,1-$B188,0,24,1)*AVERAGE(OFFSET(Y188,1-$B188,0,24,1)),OFFSET(Y188,1-$B188,0,24,1))))))+$BT188)*Y$22*INDEX(Hydro_Param!$D$27:$D$39,$A188)/$C188/24","v":8.425736321105596},{"$f":"Z188+($BS188*MAX($BU188,MIN($BV188,Z188/AVERAGE(IF(OFFSET(Z188,1-$B188,0,24,1)<$BU188*AVERAGE(OFFSET(Z188,1-$B188,0,24,1)),OFFSET($BU188,1-$B188,0,24,1)*AVERAGE(OFFSET(Z188,1-$B188,0,24,1)),IF(OFFSET(Z188,1-$B188,0,24,1)>$BV188*AVERAGE(OFFSET(Z188,1-$B188,0,24,1)),OFFSET($BV188,1-$B188,0,24,1)*AVERAGE(OFFSET(Z188,1-$B188,0,24,1)),OFFSET(Z188,1-$B188,0,24,1))))))+$BT188)*Z$22*INDEX(Hydro_Param!$D$27:$D$39,$A188)/$C188/24","v":6.4309339162945207},{"$f":"AA188+($BS188*MAX($BU188,MIN($BV188,AA188/AVERAGE(IF(OFFSET(AA188,1-$B188,0,24,1)<$BU188*AVERAGE(OFFSET(AA188,1-$B188,0,24,1)),OFFSET($BU188,1-$B188,0,24,1)*AVERAGE(OFFSET(AA188,1-$B188,0,24,1)),IF(OFFSET(AA188,1-$B188,0,24,1)>$BV188*AVERAGE(OFFSET(AA188,1-$B188,0,24,1)),OFFSET($BV188,1-$B188,0,24,1)*AVERAGE(OFFSET(AA188,1-$B188,0,24,1)),OFFSET(AA188,1-$B188,0,24,1))))))+$BT188)*AA$22*INDEX(Hydro_Param!$D$27:$D$39,$A188)/$C188/24","v":4.2487311888047596},{"$f":"AB188+($BS188*MAX($BU188,MIN($BV188,AB188/AVERAGE(IF(OFFSET(AB188,1-$B188,0,24,1)<$BU188*AVERAGE(OFFSET(AB188,1-$B188,0,24,1)),OFFSET($BU188,1-$B188,0,24,1)*AVERAGE(OFFSET(AB188,1-$B188,0,24,1)),IF(OFFSET(AB188,1-$B188,0,24,1)>$BV188*AVERAGE(OFFSET(AB188,1-$B188,0,24,1)),OFFSET($BV188,1-$B188,0,24,1)*AVERAGE(OFFSET(AB188,1-$B188,0,24,1)),OFFSET(AB188,1-$B188,0,24,1))))))+$BT188)*AB$22*INDEX(Hydro_Param!$D$27:$D$39,$A188)/$C188/24","v":2.9176350237545363},{"$f":"AC188+($BS188*MAX($BU188,MIN($BV188,AC188/AVERAGE(IF(OFFSET(AC188,1-$B188,0,24,1)<$BU188*AVERAGE(OFFSET(AC188,1-$B188,0,24,1)),OFFSET($BU188,1-$B188,0,24,1)*AVERAGE(OFFSET(AC188,1-$B188,0,24,1)),IF(OFFSET(AC188,1-$B188,0,24,1)>$BV188*AVERAGE(OFFSET(AC188,1-$B188,0,24,1)),OFFSET($BV188,1-$B188,0,24,1)*AVERAGE(OFFSET(AC188,1-$B188,0,24,1)),OFFSET(AC188,1-$B188,0,24,1))))))+$BT188)*AC$22*INDEX(Hydro_Param!$D$27:$D$39,$A188)/$C188/24","v":1.0083036484721695},{"$f":"AD188+($BS188*MAX($BU188,MIN($BV188,AD188/AVERAGE(IF(OFFSET(AD188,1-$B188,0,24,1)<$BU188*AVERAGE(OFFSET(AD188,1-$B188,0,24,1)),OFFSET($BU188,1-$B188,0,24,1)*AVERAGE(OFFSET(AD188,1-$B188,0,24,1)),IF(OFFSET(AD188,1-$B188,0,24,1)>$BV188*AVERAGE(OFFSET(AD188,1-$B188,0,24,1)),OFFSET($BV188,1-$B188,0,24,1)*AVERAGE(OFFSET(AD188,1-$B188,0,24,1)),OFFSET(AD188,1-$B188,0,24,1))))))+$BT188)*AD$22*INDEX(Hydro_Param!$D$27:$D$39,$A188)/$C188/24","v":-1.034570358257954},{"$f":"AE188+($BS188*MAX($BU188,MIN($BV188,AE188/AVERAGE(IF(OFFSET(AE188,1-$B188,0,24,1)<$BU188*AVERAGE(OFFSET(AE188,1-$B188,0,24,1)),OFFSET($BU188,1-$B188,0,24,1)*AVERAGE(OFFSET(AE188,1-$B188,0,24,1)),IF(OFFSET(AE188,1-$B188,0,24,1)>$BV188*AVERAGE(OFFSET(AE188,1-$B188,0,24,1)),OFFSET($BV188,1-$B188,0,24,1)*AVERAGE(OFFSET(AE188,1-$B188,0,24,1)),OFFSET(AE188,1-$B188,0,24,1))))))+$BT188)*AE$22*INDEX(Hydro_Param!$D$27:$D$39,$A188)/$C188/24","v":-2.7259852124600834},{"$f":"AF188+($BS188*MAX($BU188,MIN($BV188,AF188/AVERAGE(IF(OFFSET(AF188,1-$B188,0,24,1)<$BU188*AVERAGE(OFFSET(AF188,1-$B188,0,24,1)),OFFSET($BU188,1-$B188,0,24,1)*AVERAGE(OFFSET(AF188,1-$B188,0,24,1)),IF(OFFSET(AF188,1-$B188,0,24,1)>$BV188*AVERAGE(OFFSET(AF188,1-$B188,0,24,1)),OFFSET($BV188,1-$B188,0,24,1)*AVERAGE(OFFSET(AF188,1-$B188,0,24,1)),OFFSET(AF188,1-$B188,0,24,1))))))+$BT188)*AF$22*INDEX(Hydro_Param!$D$27:$D$39,$A188)/$C188/24","v":-3.1417705590077944},{"$f":"AG188+($BS188*MAX($BU188,MIN($BV188,AG188/AVERAGE(IF(OFFSET(AG188,1-$B188,0,24,1)<$BU188*AVERAGE(OFFSET(AG188,1-$B188,0,24,1)),OFFSET($BU188,1-$B188,0,24,1)*AVERAGE(OFFSET(AG188,1-$B188,0,24,1)),IF(OFFSET(AG188,1-$B188,0,24,1)>$BV188*AVERAGE(OFFSET(AG188,1-$B188,0,24,1)),OFFSET($BV188,1-$B188,0,24,1)*AVERAGE(OFFSET(AG188,1-$B188,0,24,1)),OFFSET(AG188,1-$B188,0,24,1))))))+$BT188)*AG$22*INDEX(Hydro_Param!$D$27:$D$39,$A188)/$C188/24","v":-3.6586139656745318},{"$f":"AH188+($BS188*MAX($BU188,MIN($BV188,AH188/AVERAGE(IF(OFFSET(AH188,1-$B188,0,24,1)<$BU188*AVERAGE(OFFSET(AH188,1-$B188,0,24,1)),OFFSET($BU188,1-$B188,0,24,1)*AVERAGE(OFFSET(AH188,1-$B188,0,24,1)),IF(OFFSET(AH188,1-$B188,0,24,1)>$BV188*AVERAGE(OFFSET(AH188,1-$B188,0,24,1)),OFFSET($BV188,1-$B188,0,24,1)*AVERAGE(OFFSET(AH188,1-$B188,0,24,1)),OFFSET(AH188,1-$B188,0,24,1))))))+$BT188)*AH$22*INDEX(Hydro_Param!$D$27:$D$39,$A188)/$C188/24","v":-2.2153872976188702},{"$f":"AI188+($BS188*MAX($BU188,MIN($BV188,AI188/AVERAGE(IF(OFFSET(AI188,1-$B188,0,24,1)<$BU188*AVERAGE(OFFSET(AI188,1-$B188,0,24,1)),OFFSET($BU188,1-$B188,0,24,1)*AVERAGE(OFFSET(AI188,1-$B188,0,24,1)),IF(OFFSET(AI188,1-$B188,0,24,1)>$BV188*AVERAGE(OFFSET(AI188,1-$B188,0,24,1)),OFFSET($BV188,1-$B188,0,24,1)*AVERAGE(OFFSET(AI188,1-$B188,0,24,1)),OFFSET(AI188,1-$B188,0,24,1))))))+$BT188)*AI$22*INDEX(Hydro_Param!$D$27:$D$39,$A188)/$C188/24","v":-2.900668611175631},{"$f":"AJ188+($BS188*MAX($BU188,MIN($BV188,AJ188/AVERAGE(IF(OFFSET(AJ188,1-$B188,0,24,1)<$BU188*AVERAGE(OFFSET(AJ188,1-$B188,0,24,1)),OFFSET($BU188,1-$B188,0,24,1)*AVERAGE(OFFSET(AJ188,1-$B188,0,24,1)),IF(OFFSET(AJ188,1-$B188,0,24,1)>$BV188*AVERAGE(OFFSET(AJ188,1-$B188,0,24,1)),OFFSET($BV188,1-$B188,0,24,1)*AVERAGE(OFFSET(AJ188,1-$B188,0,24,1)),OFFSET(AJ188,1-$B188,0,24,1))))))+$BT188)*AJ$22*INDEX(Hydro_Param!$D$27:$D$39,$A188)/$C188/24","v":-4.200432721524459},{"$f":"AK188+($BS188*MAX($BU188,MIN($BV188,AK188/AVERAGE(IF(OFFSET(AK188,1-$B188,0,24,1)<$BU188*AVERAGE(OFFSET(AK188,1-$B188,0,24,1)),OFFSET($BU188,1-$B188,0,24,1)*AVERAGE(OFFSET(AK188,1-$B188,0,24,1)),IF(OFFSET(AK188,1-$B188,0,24,1)>$BV188*AVERAGE(OFFSET(AK188,1-$B188,0,24,1)),OFFSET($BV188,1-$B188,0,24,1)*AVERAGE(OFFSET(AK188,1-$B188,0,24,1)),OFFSET(AK188,1-$B188,0,24,1))))))+$BT188)*AK$22*INDEX(Hydro_Param!$D$27:$D$39,$A188)/$C188/24","v":-4.8942084440607214},{"$f":"AL188+($BS188*MAX($BU188,MIN($BV188,AL188/AVERAGE(IF(OFFSET(AL188,1-$B188,0,24,1)<$BU188*AVERAGE(OFFSET(AL188,1-$B188,0,24,1)),OFFSET($BU188,1-$B188,0,24,1)*AVERAGE(OFFSET(AL188,1-$B188,0,24,1)),IF(OFFSET(AL188,1-$B188,0,24,1)>$BV188*AVERAGE(OFFSET(AL188,1-$B188,0,24,1)),OFFSET($BV188,1-$B188,0,24,1)*AVERAGE(OFFSET(AL188,1-$B188,0,24,1)),OFFSET(AL188,1-$B188,0,24,1))))))+$BT188)*AL$22*INDEX(Hydro_Param!$D$27:$D$39,$A188)/$C188/24","v":-6.0554835350112324},{"$f":"AM188+($BS188*MAX($BU188,MIN($BV188,AM188/AVERAGE(IF(OFFSET(AM188,1-$B188,0,24,1)<$BU188*AVERAGE(OFFSET(AM188,1-$B188,0,24,1)),OFFSET($BU188,1-$B188,0,24,1)*AVERAGE(OFFSET(AM188,1-$B188,0,24,1)),IF(OFFSET(AM188,1-$B188,0,24,1)>$BV188*AVERAGE(OFFSET(AM188,1-$B188,0,24,1)),OFFSET($BV188,1-$B188,0,24,1)*AVERAGE(OFFSET(AM188,1-$B188,0,24,1)),OFFSET(AM188,1-$B188,0,24,1))))))+$BT188)*AM$22*INDEX(Hydro_Param!$D$27:$D$39,$A188)/$C188/24","v":-7.1893165439344191},{"$f":"AN188+($BS188*MAX($BU188,MIN($BV188,AN188/AVERAGE(IF(OFFSET(AN188,1-$B188,0,24,1)<$BU188*AVERAGE(OFFSET(AN188,1-$B188,0,24,1)),OFFSET($BU188,1-$B188,0,24,1)*AVERAGE(OFFSET(AN188,1-$B188,0,24,1)),IF(OFFSET(AN188,1-$B188,0,24,1)>$BV188*AVERAGE(OFFSET(AN188,1-$B188,0,24,1)),OFFSET($BV188,1-$B188,0,24,1)*AVERAGE(OFFSET(AN188,1-$B188,0,24,1)),OFFSET(AN188,1-$B188,0,24,1))))))+$BT188)*AN$22*INDEX(Hydro_Param!$D$27:$D$39,$A188)/$C188/24","v":-7.1297728685772466},{"$f":"AO188+($BS188*MAX($BU188,MIN($BV188,AO188/AVERAGE(IF(OFFSET(AO188,1-$B188,0,24,1)<$BU188*AVERAGE(OFFSET(AO188,1-$B188,0,24,1)),OFFSET($BU188,1-$B188,0,24,1)*AVERAGE(OFFSET(AO188,1-$B188,0,24,1)),IF(OFFSET(AO188,1-$B188,0,24,1)>$BV188*AVERAGE(OFFSET(AO188,1-$B188,0,24,1)),OFFSET($BV188,1-$B188,0,24,1)*AVERAGE(OFFSET(AO188,1-$B188,0,24,1)),OFFSET(AO188,1-$B188,0,24,1))))))+$BT188)*AO$22*INDEX(Hydro_Param!$D$27:$D$39,$A188)/$C188/24","v":-6.8826464763222202},{"$f":"AP188+($BS188*MAX($BU188,MIN($BV188,AP188/AVERAGE(IF(OFFSET(AP188,1-$B188,0,24,1)<$BU188*AVERAGE(OFFSET(AP188,1-$B188,0,24,1)),OFFSET($BU188,1-$B188,0,24,1)*AVERAGE(OFFSET(AP188,1-$B188,0,24,1)),IF(OFFSET(AP188,1-$B188,0,24,1)>$BV188*AVERAGE(OFFSET(AP188,1-$B188,0,24,1)),OFFSET($BV188,1-$B188,0,24,1)*AVERAGE(OFFSET(AP188,1-$B188,0,24,1)),OFFSET(AP188,1-$B188,0,24,1))))))+$BT188)*AP$22*INDEX(Hydro_Param!$D$27:$D$39,$A188)/$C188/24","v":-6.6429570907447957},{"$f":"AQ188+($BS188*MAX($BU188,MIN($BV188,AQ188/AVERAGE(IF(OFFSET(AQ188,1-$B188,0,24,1)<$BU188*AVERAGE(OFFSET(AQ188,1-$B188,0,24,1)),OFFSET($BU188,1-$B188,0,24,1)*AVERAGE(OFFSET(AQ188,1-$B188,0,24,1)),IF(OFFSET(AQ188,1-$B188,0,24,1)>$BV188*AVERAGE(OFFSET(AQ188,1-$B188,0,24,1)),OFFSET($BV188,1-$B188,0,24,1)*AVERAGE(OFFSET(AQ188,1-$B188,0,24,1)),OFFSET(AQ188,1-$B188,0,24,1))))))+$BT188)*AQ$22*INDEX(Hydro_Param!$D$27:$D$39,$A188)/$C188/24","v":-6.4617771746215933},{"$f":"AR188+($BS188*MAX($BU188,MIN($BV188,AR188/AVERAGE(IF(OFFSET(AR188,1-$B188,0,24,1)<$BU188*AVERAGE(OFFSET(AR188,1-$B188,0,24,1)),OFFSET($BU188,1-$B188,0,24,1)*AVERAGE(OFFSET(AR188,1-$B188,0,24,1)),IF(OFFSET(AR188,1-$B188,0,24,1)>$BV188*AVERAGE(OFFSET(AR188,1-$B188,0,24,1)),OFFSET($BV188,1-$B188,0,24,1)*AVERAGE(OFFSET(AR188,1-$B188,0,24,1)),OFFSET(AR188,1-$B188,0,24,1))))))+$BT188)*AR$22*INDEX(Hydro_Param!$D$27:$D$39,$A188)/$C188/24","v":-6.3358626983572872},{"$f":"AS188+($BS188*MAX($BU188,MIN($BV188,AS188/AVERAGE(IF(OFFSET(AS188,1-$B188,0,24,1)<$BU188*AVERAGE(OFFSET(AS188,1-$B188,0,24,1)),OFFSET($BU188,1-$B188,0,24,1)*AVERAGE(OFFSET(AS188,1-$B188,0,24,1)),IF(OFFSET(AS188,1-$B188,0,24,1)>$BV188*AVERAGE(OFFSET(AS188,1-$B188,0,24,1)),OFFSET($BV188,1-$B188,0,24,1)*AVERAGE(OFFSET(AS188,1-$B188,0,24,1)),OFFSET(AS188,1-$B188,0,24,1))))))+$BT188)*AS$22*INDEX(Hydro_Param!$D$27:$D$39,$A188)/$C188/24","v":-6.2505493494984758},{"$f":"AT188+($BS188*MAX($BU188,MIN($BV188,AT188/AVERAGE(IF(OFFSET(AT188,1-$B188,0,24,1)<$BU188*AVERAGE(OFFSET(AT188,1-$B188,0,24,1)),OFFSET($BU188,1-$B188,0,24,1)*AVERAGE(OFFSET(AT188,1-$B188,0,24,1)),IF(OFFSET(AT188,1-$B188,0,24,1)>$BV188*AVERAGE(OFFSET(AT188,1-$B188,0,24,1)),OFFSET($BV188,1-$B188,0,24,1)*AVERAGE(OFFSET(AT188,1-$B188,0,24,1)),OFFSET(AT188,1-$B188,0,24,1))))))+$BT188)*AT$22*INDEX(Hydro_Param!$D$27:$D$39,$A188)/$C188/24","v":-6.1231049829447297},{"$f":"AU188+($BS188*MAX($BU188,MIN($BV188,AU188/AVERAGE(IF(OFFSET(AU188,1-$B188,0,24,1)<$BU188*AVERAGE(OFFSET(AU188,1-$B188,0,24,1)),OFFSET($BU188,1-$B188,0,24,1)*AVERAGE(OFFSET(AU188,1-$B188,0,24,1)),IF(OFFSET(AU188,1-$B188,0,24,1)>$BV188*AVERAGE(OFFSET(AU188,1-$B188,0,24,1)),OFFSET($BV188,1-$B188,0,24,1)*AVERAGE(OFFSET(AU188,1-$B188,0,24,1)),OFFSET(AU188,1-$B188,0,24,1))))))+$BT188)*AU$22*INDEX(Hydro_Param!$D$27:$D$39,$A188)/$C188/24","v":-5.8750027338901756},{"$f":"AV188+($BS188*MAX($BU188,MIN($BV188,AV188/AVERAGE(IF(OFFSET(AV188,1-$B188,0,24,1)<$BU188*AVERAGE(OFFSET(AV188,1-$B188,0,24,1)),OFFSET($BU188,1-$B188,0,24,1)*AVERAGE(OFFSET(AV188,1-$B188,0,24,1)),IF(OFFSET(AV188,1-$B188,0,24,1)>$BV188*AVERAGE(OFFSET(AV188,1-$B188,0,24,1)),OFFSET($BV188,1-$B188,0,24,1)*AVERAGE(OFFSET(AV188,1-$B188,0,24,1)),OFFSET(AV188,1-$B188,0,24,1))))))+$BT188)*AV$22*INDEX(Hydro_Param!$D$27:$D$39,$A188)/$C188/24","v":-5.7813658093073936},{"$f":"AW188+($BS188*MAX($BU188,MIN($BV188,AW188/AVERAGE(IF(OFFSET(AW188,1-$B188,0,24,1)<$BU188*AVERAGE(OFFSET(AW188,1-$B188,0,24,1)),OFFSET($BU188,1-$B188,0,24,1)*AVERAGE(OFFSET(AW188,1-$B188,0,24,1)),IF(OFFSET(AW188,1-$B188,0,24,1)>$BV188*AVERAGE(OFFSET(AW188,1-$B188,0,24,1)),OFFSET($BV188,1-$B188,0,24,1)*AVERAGE(OFFSET(AW188,1-$B188,0,24,1)),OFFSET(AW188,1-$B188,0,24,1))))))+$BT188)*AW$22*INDEX(Hydro_Param!$D$27:$D$39,$A188)/$C188/24","v":-5.8389190047027153},{"$f":"AX188+($BS188*MAX($BU188,MIN($BV188,AX188/AVERAGE(IF(OFFSET(AX188,1-$B188,0,24,1)<$BU188*AVERAGE(OFFSET(AX188,1-$B188,0,24,1)),OFFSET($BU188,1-$B188,0,24,1)*AVERAGE(OFFSET(AX188,1-$B188,0,24,1)),IF(OFFSET(AX188,1-$B188,0,24,1)>$BV188*AVERAGE(OFFSET(AX188,1-$B188,0,24,1)),OFFSET($BV188,1-$B188,0,24,1)*AVERAGE(OFFSET(AX188,1-$B188,0,24,1)),OFFSET(AX188,1-$B188,0,24,1))))))+$BT188)*AX$22*INDEX(Hydro_Param!$D$27:$D$39,$A188)/$C188/24","v":-5.6416477224472796},{"$f":"AY188+($BS188*MAX($BU188,MIN($BV188,AY188/AVERAGE(IF(OFFSET(AY188,1-$B188,0,24,1)<$BU188*AVERAGE(OFFSET(AY188,1-$B188,0,24,1)),OFFSET($BU188,1-$B188,0,24,1)*AVERAGE(OFFSET(AY188,1-$B188,0,24,1)),IF(OFFSET(AY188,1-$B188,0,24,1)>$BV188*AVERAGE(OFFSET(AY188,1-$B188,0,24,1)),OFFSET($BV188,1-$B188,0,24,1)*AVERAGE(OFFSET(AY188,1-$B188,0,24,1)),OFFSET(AY188,1-$B188,0,24,1))))))+$BT188)*AY$22*INDEX(Hydro_Param!$D$27:$D$39,$A188)/$C188/24","v":-5.4030869841151752},{"$f":"AZ188+($BS188*MAX($BU188,MIN($BV188,AZ188/AVERAGE(IF(OFFSET(AZ188,1-$B188,0,24,1)<$BU188*AVERAGE(OFFSET(AZ188,1-$B188,0,24,1)),OFFSET($BU188,1-$B188,0,24,1)*AVERAGE(OFFSET(AZ188,1-$B188,0,24,1)),IF(OFFSET(AZ188,1-$B188,0,24,1)>$BV188*AVERAGE(OFFSET(AZ188,1-$B188,0,24,1)),OFFSET($BV188,1-$B188,0,24,1)*AVERAGE(OFFSET(AZ188,1-$B188,0,24,1)),OFFSET(AZ188,1-$B188,0,24,1))))))+$BT188)*AZ$22*INDEX(Hydro_Param!$D$27:$D$39,$A188)/$C188/24","v":-5.4660517874829164},{"$f":"BA188+($BS188*MAX($BU188,MIN($BV188,BA188/AVERAGE(IF(OFFSET(BA188,1-$B188,0,24,1)<$BU188*AVERAGE(OFFSET(BA188,1-$B188,0,24,1)),OFFSET($BU188,1-$B188,0,24,1)*AVERAGE(OFFSET(BA188,1-$B188,0,24,1)),IF(OFFSET(BA188,1-$B188,0,24,1)>$BV188*AVERAGE(OFFSET(BA188,1-$B188,0,24,1)),OFFSET($BV188,1-$B188,0,24,1)*AVERAGE(OFFSET(BA188,1-$B188,0,24,1)),OFFSET(BA188,1-$B188,0,24,1))))))+$BT188)*BA$22*INDEX(Hydro_Param!$D$27:$D$39,$A188)/$C188/24","v":-5.3310833798252641},{"$f":"BB188+($BS188*MAX($BU188,MIN($BV188,BB188/AVERAGE(IF(OFFSET(BB188,1-$B188,0,24,1)<$BU188*AVERAGE(OFFSET(BB188,1-$B188,0,24,1)),OFFSET($BU188,1-$B188,0,24,1)*AVERAGE(OFFSET(BB188,1-$B188,0,24,1)),IF(OFFSET(BB188,1-$B188,0,24,1)>$BV188*AVERAGE(OFFSET(BB188,1-$B188,0,24,1)),OFFSET($BV188,1-$B188,0,24,1)*AVERAGE(OFFSET(BB188,1-$B188,0,24,1)),OFFSET(BB188,1-$B188,0,24,1))))))+$BT188)*BB$22*INDEX(Hydro_Param!$D$27:$D$39,$A188)/$C188/24","v":-5.124868298784774},{"$f":"BC188+($BS188*MAX($BU188,MIN($BV188,BC188/AVERAGE(IF(OFFSET(BC188,1-$B188,0,24,1)<$BU188*AVERAGE(OFFSET(BC188,1-$B188,0,24,1)),OFFSET($BU188,1-$B188,0,24,1)*AVERAGE(OFFSET(BC188,1-$B188,0,24,1)),IF(OFFSET(BC188,1-$B188,0,24,1)>$BV188*AVERAGE(OFFSET(BC188,1-$B188,0,24,1)),OFFSET($BV188,1-$B188,0,24,1)*AVERAGE(OFFSET(BC188,1-$B188,0,24,1)),OFFSET(BC188,1-$B188,0,24,1))))))+$BT188)*BC$22*INDEX(Hydro_Param!$D$27:$D$39,$A188)/$C188/24","v":-5.0944496960625667},{"$f":"BD188+($BS188*MAX($BU188,MIN($BV188,BD188/AVERAGE(IF(OFFSET(BD188,1-$B188,0,24,1)<$BU188*AVERAGE(OFFSET(BD188,1-$B188,0,24,1)),OFFSET($BU188,1-$B188,0,24,1)*AVERAGE(OFFSET(BD188,1-$B188,0,24,1)),IF(OFFSET(BD188,1-$B188,0,24,1)>$BV188*AVERAGE(OFFSET(BD188,1-$B188,0,24,1)),OFFSET($BV188,1-$B188,0,24,1)*AVERAGE(OFFSET(BD188,1-$B188,0,24,1)),OFFSET(BD188,1-$B188,0,24,1))))))+$BT188)*BD$22*INDEX(Hydro_Param!$D$27:$D$39,$A188)/$C188/24","v":-5.0261743328814585},{"$f":"BE188+($BS188*MAX($BU188,MIN($BV188,BE188/AVERAGE(IF(OFFSET(BE188,1-$B188,0,24,1)<$BU188*AVERAGE(OFFSET(BE188,1-$B188,0,24,1)),OFFSET($BU188,1-$B188,0,24,1)*AVERAGE(OFFSET(BE188,1-$B188,0,24,1)),IF(OFFSET(BE188,1-$B188,0,24,1)>$BV188*AVERAGE(OFFSET(BE188,1-$B188,0,24,1)),OFFSET($BV188,1-$B188,0,24,1)*AVERAGE(OFFSET(BE188,1-$B188,0,24,1)),OFFSET(BE188,1-$B188,0,24,1))))))+$BT188)*BE$22*INDEX(Hydro_Param!$D$27:$D$39,$A188)/$C188/24","v":-4.7563219619352832},{"$f":"BF188+($BS188*MAX($BU188,MIN($BV188,BF188/AVERAGE(IF(OFFSET(BF188,1-$B188,0,24,1)<$BU188*AVERAGE(OFFSET(BF188,1-$B188,0,24,1)),OFFSET($BU188,1-$B188,0,24,1)*AVERAGE(OFFSET(BF188,1-$B188,0,24,1)),IF(OFFSET(BF188,1-$B188,0,24,1)>$BV188*AVERAGE(OFFSET(BF188,1-$B188,0,24,1)),OFFSET($BV188,1-$B188,0,24,1)*AVERAGE(OFFSET(BF188,1-$B188,0,24,1)),OFFSET(BF188,1-$B188,0,24,1))))))+$BT188)*BF$22*INDEX(Hydro_Param!$D$27:$D$39,$A188)/$C188/24","v":-4.4865802692756827},{"$f":"BG188+($BS188*MAX($BU188,MIN($BV188,BG188/AVERAGE(IF(OFFSET(BG188,1-$B188,0,24,1)<$BU188*AVERAGE(OFFSET(BG188,1-$B188,0,24,1)),OFFSET($BU188,1-$B188,0,24,1)*AVERAGE(OFFSET(BG188,1-$B188,0,24,1)),IF(OFFSET(BG188,1-$B188,0,24,1)>$BV188*AVERAGE(OFFSET(BG188,1-$B188,0,24,1)),OFFSET($BV188,1-$B188,0,24,1)*AVERAGE(OFFSET(BG188,1-$B188,0,24,1)),OFFSET(BG188,1-$B188,0,24,1))))))+$BT188)*BG$22*INDEX(Hydro_Param!$D$27:$D$39,$A188)/$C188/24","v":-4.2210874375307252},{"$f":"BH188+($BS188*MAX($BU188,MIN($BV188,BH188/AVERAGE(IF(OFFSET(BH188,1-$B188,0,24,1)<$BU188*AVERAGE(OFFSET(BH188,1-$B188,0,24,1)),OFFSET($BU188,1-$B188,0,24,1)*AVERAGE(OFFSET(BH188,1-$B188,0,24,1)),IF(OFFSET(BH188,1-$B188,0,24,1)>$BV188*AVERAGE(OFFSET(BH188,1-$B188,0,24,1)),OFFSET($BV188,1-$B188,0,24,1)*AVERAGE(OFFSET(BH188,1-$B188,0,24,1)),OFFSET(BH188,1-$B188,0,24,1))))))+$BT188)*BH$22*INDEX(Hydro_Param!$D$27:$D$39,$A188)/$C188/24","v":-3.9620886843549017},{"$f":"BI188+($BS188*MAX($BU188,MIN($BV188,BI188/AVERAGE(IF(OFFSET(BI188,1-$B188,0,24,1)<$BU188*AVERAGE(OFFSET(BI188,1-$B188,0,24,1)),OFFSET($BU188,1-$B188,0,24,1)*AVERAGE(OFFSET(BI188,1-$B188,0,24,1)),IF(OFFSET(BI188,1-$B188,0,24,1)>$BV188*AVERAGE(OFFSET(BI188,1-$B188,0,24,1)),OFFSET($BV188,1-$B188,0,24,1)*AVERAGE(OFFSET(BI188,1-$B188,0,24,1)),OFFSET(BI188,1-$B188,0,24,1))))))+$BT188)*BI$22*INDEX(Hydro_Param!$D$27:$D$39,$A188)/$C188/24","v":-3.916303079485806},{"$f":"BJ188+($BS188*MAX($BU188,MIN($BV188,BJ188/AVERAGE(IF(OFFSET(BJ188,1-$B188,0,24,1)<$BU188*AVERAGE(OFFSET(BJ188,1-$B188,0,24,1)),OFFSET($BU188,1-$B188,0,24,1)*AVERAGE(OFFSET(BJ188,1-$B188,0,24,1)),IF(OFFSET(BJ188,1-$B188,0,24,1)>$BV188*AVERAGE(OFFSET(BJ188,1-$B188,0,24,1)),OFFSET($BV188,1-$B188,0,24,1)*AVERAGE(OFFSET(BJ188,1-$B188,0,24,1)),OFFSET(BJ188,1-$B188,0,24,1))))))+$BT188)*BJ$22*INDEX(Hydro_Param!$D$27:$D$39,$A188)/$C188/24","v":-3.7126209875134095},{"$f":"BK188+($BS188*MAX($BU188,MIN($BV188,BK188/AVERAGE(IF(OFFSET(BK188,1-$B188,0,24,1)<$BU188*AVERAGE(OFFSET(BK188,1-$B188,0,24,1)),OFFSET($BU188,1-$B188,0,24,1)*AVERAGE(OFFSET(BK188,1-$B188,0,24,1)),IF(OFFSET(BK188,1-$B188,0,24,1)>$BV188*AVERAGE(OFFSET(BK188,1-$B188,0,24,1)),OFFSET($BV188,1-$B188,0,24,1)*AVERAGE(OFFSET(BK188,1-$B188,0,24,1)),OFFSET(BK188,1-$B188,0,24,1))))))+$BT188)*BK$22*INDEX(Hydro_Param!$D$27:$D$39,$A188)/$C188/24","v":-3.6278951091837812},{"$f":"BL188+($BS188*MAX($BU188,MIN($BV188,BL188/AVERAGE(IF(OFFSET(BL188,1-$B188,0,24,1)<$BU188*AVERAGE(OFFSET(BL188,1-$B188,0,24,1)),OFFSET($BU188,1-$B188,0,24,1)*AVERAGE(OFFSET(BL188,1-$B188,0,24,1)),IF(OFFSET(BL188,1-$B188,0,24,1)>$BV188*AVERAGE(OFFSET(BL188,1-$B188,0,24,1)),OFFSET($BV188,1-$B188,0,24,1)*AVERAGE(OFFSET(BL188,1-$B188,0,24,1)),OFFSET(BL188,1-$B188,0,24,1))))))+$BT188)*BL$22*INDEX(Hydro_Param!$D$27:$D$39,$A188)/$C188/24","v":-3.5489947699336697},{"$f":"BM188+($BS188*MAX($BU188,MIN($BV188,BM188/AVERAGE(IF(OFFSET(BM188,1-$B188,0,24,1)<$BU188*AVERAGE(OFFSET(BM188,1-$B188,0,24,1)),OFFSET($BU188,1-$B188,0,24,1)*AVERAGE(OFFSET(BM188,1-$B188,0,24,1)),IF(OFFSET(BM188,1-$B188,0,24,1)>$BV188*AVERAGE(OFFSET(BM188,1-$B188,0,24,1)),OFFSET($BV188,1-$B188,0,24,1)*AVERAGE(OFFSET(BM188,1-$B188,0,24,1)),OFFSET(BM188,1-$B188,0,24,1))))))+$BT188)*BM$22*INDEX(Hydro_Param!$D$27:$D$39,$A188)/$C188/24","v":-3.2818681960132197},{"$f":"BN188+($BS188*MAX($BU188,MIN($BV188,BN188/AVERAGE(IF(OFFSET(BN188,1-$B188,0,24,1)<$BU188*AVERAGE(OFFSET(BN188,1-$B188,0,24,1)),OFFSET($BU188,1-$B188,0,24,1)*AVERAGE(OFFSET(BN188,1-$B188,0,24,1)),IF(OFFSET(BN188,1-$B188,0,24,1)>$BV188*AVERAGE(OFFSET(BN188,1-$B188,0,24,1)),OFFSET($BV188,1-$B188,0,24,1)*AVERAGE(OFFSET(BN188,1-$B188,0,24,1)),OFFSET(BN188,1-$B188,0,24,1))))))+$BT188)*BN$22*INDEX(Hydro_Param!$D$27:$D$39,$A188)/$C188/24","v":-3.0079732587398653},{"$f":"BO188+($BS188*MAX($BU188,MIN($BV188,BO188/AVERAGE(IF(OFFSET(BO188,1-$B188,0,24,1)<$BU188*AVERAGE(OFFSET(BO188,1-$B188,0,24,1)),OFFSET($BU188,1-$B188,0,24,1)*AVERAGE(OFFSET(BO188,1-$B188,0,24,1)),IF(OFFSET(BO188,1-$B188,0,24,1)>$BV188*AVERAGE(OFFSET(BO188,1-$B188,0,24,1)),OFFSET($BV188,1-$B188,0,24,1)*AVERAGE(OFFSET(BO188,1-$B188,0,24,1)),OFFSET(BO188,1-$B188,0,24,1))))))+$BT188)*BO$22*INDEX(Hydro_Param!$D$27:$D$39,$A188)/$C188/24","v":-2.7341418091897354},{"$f":"BP188+($BS188*MAX($BU188,MIN($BV188,BP188/AVERAGE(IF(OFFSET(BP188,1-$B188,0,24,1)<$BU188*AVERAGE(OFFSET(BP188,1-$B188,0,24,1)),OFFSET($BU188,1-$B188,0,24,1)*AVERAGE(OFFSET(BP188,1-$B188,0,24,1)),IF(OFFSET(BP188,1-$B188,0,24,1)>$BV188*AVERAGE(OFFSET(BP188,1-$B188,0,24,1)),OFFSET($BV188,1-$B188,0,24,1)*AVERAGE(OFFSET(BP188,1-$B188,0,24,1)),OFFSET(BP188,1-$B188,0,24,1))))))+$BT188)*BP$22*INDEX(Hydro_Param!$D$27:$D$39,$A188)/$C188/24","v":-2.4603633241359817},{"$f":"BQ188+($BS188*MAX($BU188,MIN($BV188,BQ188/AVERAGE(IF(OFFSET(BQ188,1-$B188,0,24,1)<$BU188*AVERAGE(OFFSET(BQ188,1-$B188,0,24,1)),OFFSET($BU188,1-$B188,0,24,1)*AVERAGE(OFFSET(BQ188,1-$B188,0,24,1)),IF(OFFSET(BQ188,1-$B188,0,24,1)>$BV188*AVERAGE(OFFSET(BQ188,1-$B188,0,24,1)),OFFSET($BV188,1-$B188,0,24,1)*AVERAGE(OFFSET(BQ188,1-$B188,0,24,1)),OFFSET(BQ188,1-$B188,0,24,1))))))+$BT188)*BQ$22*INDEX(Hydro_Param!$D$27:$D$39,$A188)/$C188/24","v":-2.1866272943148801},null,{"$f":"MAX(MIN(U$7*Load_Shape!T147/$C188*U$31+(U$32*$G188+U$33*$H188)/$C188-BX188,$ED$51/1000),0)+BX188","v":12.761122123544034},{"$f":"MAX(MIN(V$7*Load_Shape!U147/$C188*V$31+(V$32*$G188+V$33*$H188)/$C188-BY188,$ED$51/1000),0)+BY188","v":11.657237568682767},{"$f":"MAX(MIN(W$7*Load_Shape!V147/$C188*W$31+(W$32*$G188+W$33*$H188)/$C188-BZ188,$ED$51/1000),0)+BZ188","v":12.524649059521028},{"$f":"MAX(MIN(X$7*Load_Shape!W147/$C188*X$31+(X$32*$G188+X$33*$H188)/$C188-CA188,$ED$51/1000),0)+CA188","v":10.036849518964917},{"$f":"MAX(MIN(Y$7*Load_Shape!X147/$C188*Y$31+(Y$32*$G188+Y$33*$H188)/$C188-CB188,$ED$51/1000),0)+CB188","v":8.425736321105596},{"$f":"MAX(MIN(Z$7*Load_Shape!Y147/$C188*Z$31+(Z$32*$G188+Z$33*$H188)/$C188-CC188,$ED$51/1000),0)+CC188","v":6.4309339162945207},{"$f":"MAX(MIN(AA$7*Load_Shape!Z147/$C188*AA$31+(AA$32*$G188+AA$33*$H188)/$C188-CD188,$ED$51/1000),0)+CD188","v":5.0130130615642265},{"$f":"MAX(MIN(AB$7*Load_Shape!AA147/$C188*AB$31+(AB$32*$G188+AB$33*$H188)/$C188-CE188,$ED$51/1000),0)+CE188","v":5.0066284879718221},{"$f":"MAX(MIN(AC$7*Load_Shape!AB147/$C188*AC$31+(AC$32*$G188+AC$33*$H188)/$C188-CF188,$ED$51/1000),0)+CF188","v":5.0118937298948492},{"$f":"MAX(MIN(AD$7*Load_Shape!AC147/$C188*AD$31+(AD$32*$G188+AD$33*$H188)/$C188-CG188,$ED$51/1000),0)+CG188","v":5.021809651869793},{"$f":"MAX(MIN(AE$7*Load_Shape!AD147/$C188*AE$31+(AE$32*$G188+AE$33*$H188)/$C188-CH188,$ED$51/1000),0)+CH188","v":5.0634133585653327},{"$f":"MAX(MIN(AF$7*Load_Shape!AE147/$C188*AF$31+(AF$32*$G188+AF$33*$H188)/$C188-CI188,$ED$51/1000),0)+CI188","v":5.0944533635708922},{"$f":"MAX(MIN(AG$7*Load_Shape!AF147/$C188*AG$31+(AG$32*$G188+AG$33*$H188)/$C188-CJ188,$ED$51/1000),0)+CJ188","v":5.1218085519149312},{"$f":"MAX(MIN(AH$7*Load_Shape!AG147/$C188*AH$31+(AH$32*$G188+AH$33*$H188)/$C188-CK188,$ED$51/1000),0)+CK188","v":5.1563669118806814},{"$f":"MAX(MIN(AI$7*Load_Shape!AH147/$C188*AI$31+(AI$32*$G188+AI$33*$H188)/$C188-CL188,$ED$51/1000),0)+CL188","v":5.1857247157083801},{"$f":"MAX(MIN(AJ$7*Load_Shape!AI147/$C188*AJ$31+(AJ$32*$G188+AJ$33*$H188)/$C188-CM188,$ED$51/1000),0)+CM188","v":5.1931927965066098},{"$f":"MAX(MIN(AK$7*Load_Shape!AJ147/$C188*AK$31+(AK$32*$G188+AK$33*$H188)/$C188-CN188,$ED$51/1000),0)+CN188","v":5.2013657294392726},{"$f":"MAX(MIN(AL$7*Load_Shape!AK147/$C188*AL$31+(AL$32*$G188+AL$33*$H188)/$C188-CO188,$ED$51/1000),0)+CO188","v":5.2103623353402604},{"$f":"MAX(MIN(AM$7*Load_Shape!AL147/$C188*AM$31+(AM$32*$G188+AM$33*$H188)/$C188-CP188,$ED$51/1000),0)+CP188","v":5.2203283858670844},{"$f":"MAX(MIN(AN$7*Load_Shape!AM147/$C188*AN$31+(AN$32*$G188+AN$33*$H188)/$C188-CQ188,$ED$51/1000),0)+CQ188","v":5.2535849633580387},{"$f":"MAX(MIN(AO$7*Load_Shape!AN147/$C188*AO$31+(AO$32*$G188+AO$33*$H188)/$C188-CR188,$ED$51/1000),0)+CR188","v":5.2870116254457997},{"$f":"MAX(MIN(AP$7*Load_Shape!AO147/$C188*AP$31+(AP$32*$G188+AP$33*$H188)/$C188-CS188,$ED$51/1000),0)+CS188","v":5.3206093438571536},{"$f":"MAX(MIN(AQ$7*Load_Shape!AP147/$C188*AQ$31+(AQ$32*$G188+AQ$33*$H188)/$C188-CT188,$ED$51/1000),0)+CT188","v":5.3543790962287474},{"$f":"MAX(MIN(AR$7*Load_Shape!AQ147/$C188*AR$31+(AR$32*$G188+AR$33*$H188)/$C188-CU188,$ED$51/1000),0)+CU188","v":5.3883218661442793},{"$f":"MAX(MIN(AS$7*Load_Shape!AR147/$C188*AS$31+(AS$32*$G188+AS$33*$H188)/$C188-CV188,$ED$51/1000),0)+CV188","v":5.4224386431719012},{"$f":"MAX(MIN(AT$7*Load_Shape!AS147/$C188*AT$31+(AT$32*$G188+AT$33*$H188)/$C188-CW188,$ED$51/1000),0)+CW188","v":5.4567304229018863},{"$f":"MAX(MIN(AU$7*Load_Shape!AT147/$C188*AU$31+(AU$32*$G188+AU$33*$H188)/$C188-CX188,$ED$51/1000),0)+CX188","v":5.4911982069845209},{"$f":"MAX(MIN(AV$7*Load_Shape!AU147/$C188*AV$31+(AV$32*$G188+AV$33*$H188)/$C188-CY188,$ED$51/1000),0)+CY188","v":5.5258430031682479},{"$f":"MAX(MIN(AW$7*Load_Shape!AV147/$C188*AW$31+(AW$32*$G188+AW$33*$H188)/$C188-CZ188,$ED$51/1000),0)+CZ188","v":5.5606658253380559},{"$f":"MAX(MIN(AX$7*Load_Shape!AW147/$C188*AX$31+(AX$32*$G188+AX$33*$H188)/$C188-DA188,$ED$51/1000),0)+DA188","v":5.5956676935541036},{"$f":"MAX(MIN(AY$7*Load_Shape!AX147/$C188*AY$31+(AY$32*$G188+AY$33*$H188)/$C188-DB188,$ED$51/1000),0)+DB188","v":5.6308496340906},{"$f":"MAX(MIN(AZ$7*Load_Shape!AY147/$C188*AZ$31+(AZ$32*$G188+AZ$33*$H188)/$C188-DC188,$ED$51/1000),0)+DC188","v":5.6662126794749366},{"$f":"MAX(MIN(BA$7*Load_Shape!AZ147/$C188*BA$31+(BA$32*$G188+BA$33*$H188)/$C188-DD188,$ED$51/1000),0)+DD188","v":5.7017578685270696},{"$f":"MAX(MIN(BB$7*Load_Shape!BA147/$C188*BB$31+(BB$32*$G188+BB$33*$H188)/$C188-DE188,$ED$51/1000),0)+DE188","v":5.7374862463991398},{"$f":"MAX(MIN(BC$7*Load_Shape!BB147/$C188*BC$31+(BC$32*$G188+BC$33*$H188)/$C188-DF188,$ED$51/1000),0)+DF188","v":5.7733988646153698},{"$f":"MAX(MIN(BD$7*Load_Shape!BC147/$C188*BD$31+(BD$32*$G188+BD$33*$H188)/$C188-DG188,$ED$51/1000),0)+DG188","v":5.8094967811121965},{"$f":"MAX(MIN(BE$7*Load_Shape!BD147/$C188*BE$31+(BE$32*$G188+BE$33*$H188)/$C188-DH188,$ED$51/1000),0)+DH188","v":5.8457810602786822},{"$f":"MAX(MIN(BF$7*Load_Shape!BE147/$C188*BF$31+(BF$32*$G188+BF$33*$H188)/$C188-DI188,$ED$51/1000),0)+DI188","v":5.8822527729971572},{"$f":"MAX(MIN(BG$7*Load_Shape!BF147/$C188*BG$31+(BG$32*$G188+BG$33*$H188)/$C188-DJ188,$ED$51/1000),0)+DJ188","v":5.9189129966841527},{"$f":"MAX(MIN(BH$7*Load_Shape!BG147/$C188*BH$31+(BH$32*$G188+BH$33*$H188)/$C188-DK188,$ED$51/1000),0)+DK188","v":5.9557628153315676},{"$f":"MAX(MIN(BI$7*Load_Shape!BH147/$C188*BI$31+(BI$32*$G188+BI$33*$H188)/$C188-DL188,$ED$51/1000),0)+DL188","v":5.9928033195481323},{"$f":"MAX(MIN(BJ$7*Load_Shape!BI147/$C188*BJ$31+(BJ$32*$G188+BJ$33*$H188)/$C188-DM188,$ED$51/1000),0)+DM188","v":6.0300356066011016},{"$f":"MAX(MIN(BK$7*Load_Shape!BJ147/$C188*BK$31+(BK$32*$G188+BK$33*$H188)/$C188-DN188,$ED$51/1000),0)+DN188","v":6.0674607804582461},{"$f":"MAX(MIN(BL$7*Load_Shape!BK147/$C188*BL$31+(BL$32*$G188+BL$33*$H188)/$C188-DO188,$ED$51/1000),0)+DO188","v":6.1050799518300956},{"$f":"MAX(MIN(BM$7*Load_Shape!BL147/$C188*BM$31+(BM$32*$G188+BM$33*$H188)/$C188-DP188,$ED$51/1000),0)+DP188","v":6.1428942382124543},{"$f":"MAX(MIN(BN$7*Load_Shape!BM147/$C188*BN$31+(BN$32*$G188+BN$33*$H188)/$C188-DQ188,$ED$51/1000),0)+DQ188","v":6.1809047639291954},{"$f":"MAX(MIN(BO$7*Load_Shape!BN147/$C188*BO$31+(BO$32*$G188+BO$33*$H188)/$C188-DR188,$ED$51/1000),0)+DR188","v":6.2191126601753375},{"$f":"MAX(MIN(BP$7*Load_Shape!BO147/$C188*BP$31+(BP$32*$G188+BP$33*$H188)/$C188-DS188,$ED$51/1000),0)+DS188","v":6.2575190650603769},{"$f":"MAX(MIN(BQ$7*Load_Shape!BP147/$C188*BQ$31+(BQ$32*$G188+BQ$33*$H188)/$C188-DT188,$ED$51/1000),0)+DT188","v":6.2961251236519029},null,{"$f":"DV188+IF(INDEX(FT$13:FT$24,$A188)>0,INDEX(FT$43:FT$54,$A188)*MAX(0,Load_Shape!T147*U$7/$C188*U$31+(U$32*$G188+U$33*$H188)/$C188-DV188)/INDEX(FT$13:FT$24,$A188))+IF(INDEX(FT$28:FT$39,$A188)>0,INDEX(FT$43:FT$54,$A188)*FT$9*MIN(0,Load_Shape!T147*U$7/$C188*U$31+(U$32*$G188+U$33*$H188)/$C188-DV188)/INDEX(FT$28:FT$39,$A188))","v":12.761122123544034},{"$f":"DW188+IF(INDEX(FU$13:FU$24,$A188)>0,INDEX(FU$43:FU$54,$A188)*MAX(0,Load_Shape!U147*V$7/$C188*V$31+(V$32*$G188+V$33*$H188)/$C188-DW188)/INDEX(FU$13:FU$24,$A188))+IF(INDEX(FU$28:FU$39,$A188)>0,INDEX(FU$43:FU$54,$A188)*FU$9*MIN(0,Load_Shape!U147*V$7/$C188*V$31+(V$32*$G188+V$33*$H188)/$C188-DW188)/INDEX(FU$28:FU$39,$A188))","v":11.657237568682767},{"$f":"DX188+IF(INDEX(FV$13:FV$24,$A188)>0,INDEX(FV$43:FV$54,$A188)*MAX(0,Load_Shape!V147*W$7/$C188*W$31+(W$32*$G188+W$33*$H188)/$C188-DX188)/INDEX(FV$13:FV$24,$A188))+IF(INDEX(FV$28:FV$39,$A188)>0,INDEX(FV$43:FV$54,$A188)*FV$9*MIN(0,Load_Shape!V147*W$7/$C188*W$31+(W$32*$G188+W$33*$H188)/$C188-DX188)/INDEX(FV$28:FV$39,$A188))","v":12.524649059521028},{"$f":"DY188+IF(INDEX(FW$13:FW$24,$A188)>0,INDEX(FW$43:FW$54,$A188)*MAX(0,Load_Shape!W147*X$7/$C188*X$31+(X$32*$G188+X$33*$H188)/$C188-DY188)/INDEX(FW$13:FW$24,$A188))+IF(INDEX(FW$28:FW$39,$A188)>0,INDEX(FW$43:FW$54,$A188)*FW$9*MIN(0,Load_Shape!W147*X$7/$C188*X$31+(X$32*$G188+X$33*$H188)/$C188-DY188)/INDEX(FW$28:FW$39,$A188))","v":10.036849518964917},{"$f":"DZ188+IF(INDEX(FX$13:FX$24,$A188)>0,INDEX(FX$43:FX$54,$A188)*MAX(0,Load_Shape!X147*Y$7/$C188*Y$31+(Y$32*$G188+Y$33*$H188)/$C188-DZ188)/INDEX(FX$13:FX$24,$A188))+IF(INDEX(FX$28:FX$39,$A188)>0,INDEX(FX$43:FX$54,$A188)*FX$9*MIN(0,Load_Shape!X147*Y$7/$C188*Y$31+(Y$32*$G188+Y$33*$H188)/$C188-DZ188)/INDEX(FX$28:FX$39,$A188))","v":8.425736321105596},{"$f":"EA188+IF(INDEX(FY$13:FY$24,$A188)>0,INDEX(FY$43:FY$54,$A188)*MAX(0,Load_Shape!Y147*Z$7/$C188*Z$31+(Z$32*$G188+Z$33*$H188)/$C188-EA188)/INDEX(FY$13:FY$24,$A188))+IF(INDEX(FY$28:FY$39,$A188)>0,INDEX(FY$43:FY$54,$A188)*FY$9*MIN(0,Load_Shape!Y147*Z$7/$C188*Z$31+(Z$32*$G188+Z$33*$H188)/$C188-EA188)/INDEX(FY$28:FY$39,$A188))","v":6.4309339162945207},{"$f":"EB188+IF(INDEX(FZ$13:FZ$24,$A188)>0,INDEX(FZ$43:FZ$54,$A188)*MAX(0,Load_Shape!Z147*AA$7/$C188*AA$31+(AA$32*$G188+AA$33*$H188)/$C188-EB188)/INDEX(FZ$13:FZ$24,$A188))+IF(INDEX(FZ$28:FZ$39,$A188)>0,INDEX(FZ$43:FZ$54,$A188)*FZ$9*MIN(0,Load_Shape!Z147*AA$7/$C188*AA$31+(AA$32*$G188+AA$33*$H188)/$C188-EB188)/INDEX(FZ$28:FZ$39,$A188))","v":5.0130130615642265},{"$f":"EC188+IF(INDEX(GA$13:GA$24,$A188)>0,INDEX(GA$43:GA$54,$A188)*MAX(0,Load_Shape!AA147*AB$7/$C188*AB$31+(AB$32*$G188+AB$33*$H188)/$C188-EC188)/INDEX(GA$13:GA$24,$A188))+IF(INDEX(GA$28:GA$39,$A188)>0,INDEX(GA$43:GA$54,$A188)*GA$9*MIN(0,Load_Shape!AA147*AB$7/$C188*AB$31+(AB$32*$G188+AB$33*$H188)/$C188-EC188)/INDEX(GA$28:GA$39,$A188))","v":5.0066284879718221},{"$f":"ED188+IF(INDEX(GB$13:GB$24,$A188)>0,INDEX(GB$43:GB$54,$A188)*MAX(0,Load_Shape!AB147*AC$7/$C188*AC$31+(AC$32*$G188+AC$33*$H188)/$C188-ED188)/INDEX(GB$13:GB$24,$A188))+IF(INDEX(GB$28:GB$39,$A188)>0,INDEX(GB$43:GB$54,$A188)*GB$9*MIN(0,Load_Shape!AB147*AC$7/$C188*AC$31+(AC$32*$G188+AC$33*$H188)/$C188-ED188)/INDEX(GB$28:GB$39,$A188))","v":5.0118937298948492},{"$f":"EE188+IF(INDEX(GC$13:GC$24,$A188)>0,INDEX(GC$43:GC$54,$A188)*MAX(0,Load_Shape!AC147*AD$7/$C188*AD$31+(AD$32*$G188+AD$33*$H188)/$C188-EE188)/INDEX(GC$13:GC$24,$A188))+IF(INDEX(GC$28:GC$39,$A188)>0,INDEX(GC$43:GC$54,$A188)*GC$9*MIN(0,Load_Shape!AC147*AD$7/$C188*AD$31+(AD$32*$G188+AD$33*$H188)/$C188-EE188)/INDEX(GC$28:GC$39,$A188))","v":5.021809651869793},{"$f":"EF188+IF(INDEX(GD$13:GD$24,$A188)>0,INDEX(GD$43:GD$54,$A188)*MAX(0,Load_Shape!AD147*AE$7/$C188*AE$31+(AE$32*$G188+AE$33*$H188)/$C188-EF188)/INDEX(GD$13:GD$24,$A188))+IF(INDEX(GD$28:GD$39,$A188)>0,INDEX(GD$43:GD$54,$A188)*GD$9*MIN(0,Load_Shape!AD147*AE$7/$C188*AE$31+(AE$32*$G188+AE$33*$H188)/$C188-EF188)/INDEX(GD$28:GD$39,$A188))","v":5.0634133585653327},{"$f":"EG188+IF(INDEX(GE$13:GE$24,$A188)>0,INDEX(GE$43:GE$54,$A188)*MAX(0,Load_Shape!AE147*AF$7/$C188*AF$31+(AF$32*$G188+AF$33*$H188)/$C188-EG188)/INDEX(GE$13:GE$24,$A188))+IF(INDEX(GE$28:GE$39,$A188)>0,INDEX(GE$43:GE$54,$A188)*GE$9*MIN(0,Load_Shape!AE147*AF$7/$C188*AF$31+(AF$32*$G188+AF$33*$H188)/$C188-EG188)/INDEX(GE$28:GE$39,$A188))","v":5.0944533635708922},{"$f":"EH188+IF(INDEX(GF$13:GF$24,$A188)>0,INDEX(GF$43:GF$54,$A188)*MAX(0,Load_Shape!AF147*AG$7/$C188*AG$31+(AG$32*$G188+AG$33*$H188)/$C188-EH188)/INDEX(GF$13:GF$24,$A188))+IF(INDEX(GF$28:GF$39,$A188)>0,INDEX(GF$43:GF$54,$A188)*GF$9*MIN(0,Load_Shape!AF147*AG$7/$C188*AG$31+(AG$32*$G188+AG$33*$H188)/$C188-EH188)/INDEX(GF$28:GF$39,$A188))","v":5.1218085519149312},{"$f":"EI188+IF(INDEX(GG$13:GG$24,$A188)>0,INDEX(GG$43:GG$54,$A188)*MAX(0,Load_Shape!AG147*AH$7/$C188*AH$31+(AH$32*$G188+AH$33*$H188)/$C188-EI188)/INDEX(GG$13:GG$24,$A188))+IF(INDEX(GG$28:GG$39,$A188)>0,INDEX(GG$43:GG$54,$A188)*GG$9*MIN(0,Load_Shape!AG147*AH$7/$C188*AH$31+(AH$32*$G188+AH$33*$H188)/$C188-EI188)/INDEX(GG$28:GG$39,$A188))","v":5.1563669118806814},{"$f":"EJ188+IF(INDEX(GH$13:GH$24,$A188)>0,INDEX(GH$43:GH$54,$A188)*MAX(0,Load_Shape!AH147*AI$7/$C188*AI$31+(AI$32*$G188+AI$33*$H188)/$C188-EJ188)/INDEX(GH$13:GH$24,$A188))+IF(INDEX(GH$28:GH$39,$A188)>0,INDEX(GH$43:GH$54,$A188)*GH$9*MIN(0,Load_Shape!AH147*AI$7/$C188*AI$31+(AI$32*$G188+AI$33*$H188)/$C188-EJ188)/INDEX(GH$28:GH$39,$A188))","v":5.1857247157083801},{"$f":"EK188+IF(INDEX(GI$13:GI$24,$A188)>0,INDEX(GI$43:GI$54,$A188)*MAX(0,Load_Shape!AI147*AJ$7/$C188*AJ$31+(AJ$32*$G188+AJ$33*$H188)/$C188-EK188)/INDEX(GI$13:GI$24,$A188))+IF(INDEX(GI$28:GI$39,$A188)>0,INDEX(GI$43:GI$54,$A188)*GI$9*MIN(0,Load_Shape!AI147*AJ$7/$C188*AJ$31+(AJ$32*$G188+AJ$33*$H188)/$C188-EK188)/INDEX(GI$28:GI$39,$A188))","v":5.1931927965066098},{"$f":"EL188+IF(INDEX(GJ$13:GJ$24,$A188)>0,INDEX(GJ$43:GJ$54,$A188)*MAX(0,Load_Shape!AJ147*AK$7/$C188*AK$31+(AK$32*$G188+AK$33*$H188)/$C188-EL188)/INDEX(GJ$13:GJ$24,$A188))+IF(INDEX(GJ$28:GJ$39,$A188)>0,INDEX(GJ$43:GJ$54,$A188)*GJ$9*MIN(0,Load_Shape!AJ147*AK$7/$C188*AK$31+(AK$32*$G188+AK$33*$H188)/$C188-EL188)/INDEX(GJ$28:GJ$39,$A188))","v":5.2013657294392726},{"$f":"EM188+IF(INDEX(GK$13:GK$24,$A188)>0,INDEX(GK$43:GK$54,$A188)*MAX(0,Load_Shape!AK147*AL$7/$C188*AL$31+(AL$32*$G188+AL$33*$H188)/$C188-EM188)/INDEX(GK$13:GK$24,$A188))+IF(INDEX(GK$28:GK$39,$A188)>0,INDEX(GK$43:GK$54,$A188)*GK$9*MIN(0,Load_Shape!AK147*AL$7/$C188*AL$31+(AL$32*$G188+AL$33*$H188)/$C188-EM188)/INDEX(GK$28:GK$39,$A188))","v":5.2103623353402604},{"$f":"EN188+IF(INDEX(GL$13:GL$24,$A188)>0,INDEX(GL$43:GL$54,$A188)*MAX(0,Load_Shape!AL147*AM$7/$C188*AM$31+(AM$32*$G188+AM$33*$H188)/$C188-EN188)/INDEX(GL$13:GL$24,$A188))+IF(INDEX(GL$28:GL$39,$A188)>0,INDEX(GL$43:GL$54,$A188)*GL$9*MIN(0,Load_Shape!AL147*AM$7/$C188*AM$31+(AM$32*$G188+AM$33*$H188)/$C188-EN188)/INDEX(GL$28:GL$39,$A188))","v":5.2203283858670844},{"$f":"EO188+IF(INDEX(GM$13:GM$24,$A188)>0,INDEX(GM$43:GM$54,$A188)*MAX(0,Load_Shape!AM147*AN$7/$C188*AN$31+(AN$32*$G188+AN$33*$H188)/$C188-EO188)/INDEX(GM$13:GM$24,$A188))+IF(INDEX(GM$28:GM$39,$A188)>0,INDEX(GM$43:GM$54,$A188)*GM$9*MIN(0,Load_Shape!AM147*AN$7/$C188*AN$31+(AN$32*$G188+AN$33*$H188)/$C188-EO188)/INDEX(GM$28:GM$39,$A188))","v":5.2535849633580387},{"$f":"EP188+IF(INDEX(GN$13:GN$24,$A188)>0,INDEX(GN$43:GN$54,$A188)*MAX(0,Load_Shape!AN147*AO$7/$C188*AO$31+(AO$32*$G188+AO$33*$H188)/$C188-EP188)/INDEX(GN$13:GN$24,$A188))+IF(INDEX(GN$28:GN$39,$A188)>0,INDEX(GN$43:GN$54,$A188)*GN$9*MIN(0,Load_Shape!AN147*AO$7/$C188*AO$31+(AO$32*$G188+AO$33*$H188)/$C188-EP188)/INDEX(GN$28:GN$39,$A188))","v":5.2870116254457997},{"$f":"EQ188+IF(INDEX(GO$13:GO$24,$A188)>0,INDEX(GO$43:GO$54,$A188)*MAX(0,Load_Shape!AO147*AP$7/$C188*AP$31+(AP$32*$G188+AP$33*$H188)/$C188-EQ188)/INDEX(GO$13:GO$24,$A188))+IF(INDEX(GO$28:GO$39,$A188)>0,INDEX(GO$43:GO$54,$A188)*GO$9*MIN(0,Load_Shape!AO147*AP$7/$C188*AP$31+(AP$32*$G188+AP$33*$H188)/$C188-EQ188)/INDEX(GO$28:GO$39,$A188))","v":5.3206093438571536},{"$f":"ER188+IF(INDEX(GP$13:GP$24,$A188)>0,INDEX(GP$43:GP$54,$A188)*MAX(0,Load_Shape!AP147*AQ$7/$C188*AQ$31+(AQ$32*$G188+AQ$33*$H188)/$C188-ER188)/INDEX(GP$13:GP$24,$A188))+IF(INDEX(GP$28:GP$39,$A188)>0,INDEX(GP$43:GP$54,$A188)*GP$9*MIN(0,Load_Shape!AP147*AQ$7/$C188*AQ$31+(AQ$32*$G188+AQ$33*$H188)/$C188-ER188)/INDEX(GP$28:GP$39,$A188))","v":5.3543790962287474},{"$f":"ES188+IF(INDEX(GQ$13:GQ$24,$A188)>0,INDEX(GQ$43:GQ$54,$A188)*MAX(0,Load_Shape!AQ147*AR$7/$C188*AR$31+(AR$32*$G188+AR$33*$H188)/$C188-ES188)/INDEX(GQ$13:GQ$24,$A188))+IF(INDEX(GQ$28:GQ$39,$A188)>0,INDEX(GQ$43:GQ$54,$A188)*GQ$9*MIN(0,Load_Shape!AQ147*AR$7/$C188*AR$31+(AR$32*$G188+AR$33*$H188)/$C188-ES188)/INDEX(GQ$28:GQ$39,$A188))","v":5.3883218661442793},{"$f":"ET188+IF(INDEX(GR$13:GR$24,$A188)>0,INDEX(GR$43:GR$54,$A188)*MAX(0,Load_Shape!AR147*AS$7/$C188*AS$31+(AS$32*$G188+AS$33*$H188)/$C188-ET188)/INDEX(GR$13:GR$24,$A188))+IF(INDEX(GR$28:GR$39,$A188)>0,INDEX(GR$43:GR$54,$A188)*GR$9*MIN(0,Load_Shape!AR147*AS$7/$C188*AS$31+(AS$32*$G188+AS$33*$H188)/$C188-ET188)/INDEX(GR$28:GR$39,$A188))","v":5.4224386431719012},{"$f":"EU188+IF(INDEX(GS$13:GS$24,$A188)>0,INDEX(GS$43:GS$54,$A188)*MAX(0,Load_Shape!AS147*AT$7/$C188*AT$31+(AT$32*$G188+AT$33*$H188)/$C188-EU188)/INDEX(GS$13:GS$24,$A188))+IF(INDEX(GS$28:GS$39,$A188)>0,INDEX(GS$43:GS$54,$A188)*GS$9*MIN(0,Load_Shape!AS147*AT$7/$C188*AT$31+(AT$32*$G188+AT$33*$H188)/$C188-EU188)/INDEX(GS$28:GS$39,$A188))","v":5.4567304229018863},{"$f":"EV188+IF(INDEX(GT$13:GT$24,$A188)>0,INDEX(GT$43:GT$54,$A188)*MAX(0,Load_Shape!AT147*AU$7/$C188*AU$31+(AU$32*$G188+AU$33*$H188)/$C188-EV188)/INDEX(GT$13:GT$24,$A188))+IF(INDEX(GT$28:GT$39,$A188)>0,INDEX(GT$43:GT$54,$A188)*GT$9*MIN(0,Load_Shape!AT147*AU$7/$C188*AU$31+(AU$32*$G188+AU$33*$H188)/$C188-EV188)/INDEX(GT$28:GT$39,$A188))","v":5.4911982069845209},{"$f":"EW188+IF(INDEX(GU$13:GU$24,$A188)>0,INDEX(GU$43:GU$54,$A188)*MAX(0,Load_Shape!AU147*AV$7/$C188*AV$31+(AV$32*$G188+AV$33*$H188)/$C188-EW188)/INDEX(GU$13:GU$24,$A188))+IF(INDEX(GU$28:GU$39,$A188)>0,INDEX(GU$43:GU$54,$A188)*GU$9*MIN(0,Load_Shape!AU147*AV$7/$C188*AV$31+(AV$32*$G188+AV$33*$H188)/$C188-EW188)/INDEX(GU$28:GU$39,$A188))","v":5.5258430031682479},{"$f":"EX188+IF(INDEX(GV$13:GV$24,$A188)>0,INDEX(GV$43:GV$54,$A188)*MAX(0,Load_Shape!AV147*AW$7/$C188*AW$31+(AW$32*$G188+AW$33*$H188)/$C188-EX188)/INDEX(GV$13:GV$24,$A188))+IF(INDEX(GV$28:GV$39,$A188)>0,INDEX(GV$43:GV$54,$A188)*GV$9*MIN(0,Load_Shape!AV147*AW$7/$C188*AW$31+(AW$32*$G188+AW$33*$H188)/$C188-EX188)/INDEX(GV$28:GV$39,$A188))","v":5.5606658253380559},{"$f":"EY188+IF(INDEX(GW$13:GW$24,$A188)>0,INDEX(GW$43:GW$54,$A188)*MAX(0,Load_Shape!AW147*AX$7/$C188*AX$31+(AX$32*$G188+AX$33*$H188)/$C188-EY188)/INDEX(GW$13:GW$24,$A188))+IF(INDEX(GW$28:GW$39,$A188)>0,INDEX(GW$43:GW$54,$A188)*GW$9*MIN(0,Load_Shape!AW147*AX$7/$C188*AX$31+(AX$32*$G188+AX$33*$H188)/$C188-EY188)/INDEX(GW$28:GW$39,$A188))","v":5.5956676935541036},{"$f":"EZ188+IF(INDEX(GX$13:GX$24,$A188)>0,INDEX(GX$43:GX$54,$A188)*MAX(0,Load_Shape!AX147*AY$7/$C188*AY$31+(AY$32*$G188+AY$33*$H188)/$C188-EZ188)/INDEX(GX$13:GX$24,$A188))+IF(INDEX(GX$28:GX$39,$A188)>0,INDEX(GX$43:GX$54,$A188)*GX$9*MIN(0,Load_Shape!AX147*AY$7/$C188*AY$31+(AY$32*$G188+AY$33*$H188)/$C188-EZ188)/INDEX(GX$28:GX$39,$A188))","v":5.6308496340906},{"$f":"FA188+IF(INDEX(GY$13:GY$24,$A188)>0,INDEX(GY$43:GY$54,$A188)*MAX(0,Load_Shape!AY147*AZ$7/$C188*AZ$31+(AZ$32*$G188+AZ$33*$H188)/$C188-FA188)/INDEX(GY$13:GY$24,$A188))+IF(INDEX(GY$28:GY$39,$A188)>0,INDEX(GY$43:GY$54,$A188)*GY$9*MIN(0,Load_Shape!AY147*AZ$7/$C188*AZ$31+(AZ$32*$G188+AZ$33*$H188)/$C188-FA188)/INDEX(GY$28:GY$39,$A188))","v":5.6662126794749366},{"$f":"FB188+IF(INDEX(GZ$13:GZ$24,$A188)>0,INDEX(GZ$43:GZ$54,$A188)*MAX(0,Load_Shape!AZ147*BA$7/$C188*BA$31+(BA$32*$G188+BA$33*$H188)/$C188-FB188)/INDEX(GZ$13:GZ$24,$A188))+IF(INDEX(GZ$28:GZ$39,$A188)>0,INDEX(GZ$43:GZ$54,$A188)*GZ$9*MIN(0,Load_Shape!AZ147*BA$7/$C188*BA$31+(BA$32*$G188+BA$33*$H188)/$C188-FB188)/INDEX(GZ$28:GZ$39,$A188))","v":5.7017578685270696},{"$f":"FC188+IF(INDEX(HA$13:HA$24,$A188)>0,INDEX(HA$43:HA$54,$A188)*MAX(0,Load_Shape!BA147*BB$7/$C188*BB$31+(BB$32*$G188+BB$33*$H188)/$C188-FC188)/INDEX(HA$13:HA$24,$A188))+IF(INDEX(HA$28:HA$39,$A188)>0,INDEX(HA$43:HA$54,$A188)*HA$9*MIN(0,Load_Shape!BA147*BB$7/$C188*BB$31+(BB$32*$G188+BB$33*$H188)/$C188-FC188)/INDEX(HA$28:HA$39,$A188))","v":5.7374862463991398},{"$f":"FD188+IF(INDEX(HB$13:HB$24,$A188)>0,INDEX(HB$43:HB$54,$A188)*MAX(0,Load_Shape!BB147*BC$7/$C188*BC$31+(BC$32*$G188+BC$33*$H188)/$C188-FD188)/INDEX(HB$13:HB$24,$A188))+IF(INDEX(HB$28:HB$39,$A188)>0,INDEX(HB$43:HB$54,$A188)*HB$9*MIN(0,Load_Shape!BB147*BC$7/$C188*BC$31+(BC$32*$G188+BC$33*$H188)/$C188-FD188)/INDEX(HB$28:HB$39,$A188))","v":5.7733988646153698},{"$f":"FE188+IF(INDEX(HC$13:HC$24,$A188)>0,INDEX(HC$43:HC$54,$A188)*MAX(0,Load_Shape!BC147*BD$7/$C188*BD$31+(BD$32*$G188+BD$33*$H188)/$C188-FE188)/INDEX(HC$13:HC$24,$A188))+IF(INDEX(HC$28:HC$39,$A188)>0,INDEX(HC$43:HC$54,$A188)*HC$9*MIN(0,Load_Shape!BC147*BD$7/$C188*BD$31+(BD$32*$G188+BD$33*$H188)/$C188-FE188)/INDEX(HC$28:HC$39,$A188))","v":5.8094967811121965},{"$f":"FF188+IF(INDEX(HD$13:HD$24,$A188)>0,INDEX(HD$43:HD$54,$A188)*MAX(0,Load_Shape!BD147*BE$7/$C188*BE$31+(BE$32*$G188+BE$33*$H188)/$C188-FF188)/INDEX(HD$13:HD$24,$A188))+IF(INDEX(HD$28:HD$39,$A188)>0,INDEX(HD$43:HD$54,$A188)*HD$9*MIN(0,Load_Shape!BD147*BE$7/$C188*BE$31+(BE$32*$G188+BE$33*$H188)/$C188-FF188)/INDEX(HD$28:HD$39,$A188))","v":5.8457810602786822},{"$f":"FG188+IF(INDEX(HE$13:HE$24,$A188)>0,INDEX(HE$43:HE$54,$A188)*MAX(0,Load_Shape!BE147*BF$7/$C188*BF$31+(BF$32*$G188+BF$33*$H188)/$C188-FG188)/INDEX(HE$13:HE$24,$A188))+IF(INDEX(HE$28:HE$39,$A188)>0,INDEX(HE$43:HE$54,$A188)*HE$9*MIN(0,Load_Shape!BE147*BF$7/$C188*BF$31+(BF$32*$G188+BF$33*$H188)/$C188-FG188)/INDEX(HE$28:HE$39,$A188))","v":5.8822527729971572},{"$f":"FH188+IF(INDEX(HF$13:HF$24,$A188)>0,INDEX(HF$43:HF$54,$A188)*MAX(0,Load_Shape!BF147*BG$7/$C188*BG$31+(BG$32*$G188+BG$33*$H188)/$C188-FH188)/INDEX(HF$13:HF$24,$A188))+IF(INDEX(HF$28:HF$39,$A188)>0,INDEX(HF$43:HF$54,$A188)*HF$9*MIN(0,Load_Shape!BF147*BG$7/$C188*BG$31+(BG$32*$G188+BG$33*$H188)/$C188-FH188)/INDEX(HF$28:HF$39,$A188))","v":5.9189129966841527},{"$f":"FI188+IF(INDEX(HG$13:HG$24,$A188)>0,INDEX(HG$43:HG$54,$A188)*MAX(0,Load_Shape!BG147*BH$7/$C188*BH$31+(BH$32*$G188+BH$33*$H188)/$C188-FI188)/INDEX(HG$13:HG$24,$A188))+IF(INDEX(HG$28:HG$39,$A188)>0,INDEX(HG$43:HG$54,$A188)*HG$9*MIN(0,Load_Shape!BG147*BH$7/$C188*BH$31+(BH$32*$G188+BH$33*$H188)/$C188-FI188)/INDEX(HG$28:HG$39,$A188))","v":5.9557628153315676},{"$f":"FJ188+IF(INDEX(HH$13:HH$24,$A188)>0,INDEX(HH$43:HH$54,$A188)*MAX(0,Load_Shape!BH147*BI$7/$C188*BI$31+(BI$32*$G188+BI$33*$H188)/$C188-FJ188)/INDEX(HH$13:HH$24,$A188))+IF(INDEX(HH$28:HH$39,$A188)>0,INDEX(HH$43:HH$54,$A188)*HH$9*MIN(0,Load_Shape!BH147*BI$7/$C188*BI$31+(BI$32*$G188+BI$33*$H188)/$C188-FJ188)/INDEX(HH$28:HH$39,$A188))","v":5.9928033195481323},{"$f":"FK188+IF(INDEX(HI$13:HI$24,$A188)>0,INDEX(HI$43:HI$54,$A188)*MAX(0,Load_Shape!BI147*BJ$7/$C188*BJ$31+(BJ$32*$G188+BJ$33*$H188)/$C188-FK188)/INDEX(HI$13:HI$24,$A188))+IF(INDEX(HI$28:HI$39,$A188)>0,INDEX(HI$43:HI$54,$A188)*HI$9*MIN(0,Load_Shape!BI147*BJ$7/$C188*BJ$31+(BJ$32*$G188+BJ$33*$H188)/$C188-FK188)/INDEX(HI$28:HI$39,$A188))","v":6.0300356066011016},{"$f":"FL188+IF(INDEX(HJ$13:HJ$24,$A188)>0,INDEX(HJ$43:HJ$54,$A188)*MAX(0,Load_Shape!BJ147*BK$7/$C188*BK$31+(BK$32*$G188+BK$33*$H188)/$C188-FL188)/INDEX(HJ$13:HJ$24,$A188))+IF(INDEX(HJ$28:HJ$39,$A188)>0,INDEX(HJ$43:HJ$54,$A188)*HJ$9*MIN(0,Load_Shape!BJ147*BK$7/$C188*BK$31+(BK$32*$G188+BK$33*$H188)/$C188-FL188)/INDEX(HJ$28:HJ$39,$A188))","v":6.0674607804582461},{"$f":"FM188+IF(INDEX(HK$13:HK$24,$A188)>0,INDEX(HK$43:HK$54,$A188)*MAX(0,Load_Shape!BK147*BL$7/$C188*BL$31+(BL$32*$G188+BL$33*$H188)/$C188-FM188)/INDEX(HK$13:HK$24,$A188))+IF(INDEX(HK$28:HK$39,$A188)>0,INDEX(HK$43:HK$54,$A188)*HK$9*MIN(0,Load_Shape!BK147*BL$7/$C188*BL$31+(BL$32*$G188+BL$33*$H188)/$C188-FM188)/INDEX(HK$28:HK$39,$A188))","v":6.1050799518300956},{"$f":"FN188+IF(INDEX(HL$13:HL$24,$A188)>0,INDEX(HL$43:HL$54,$A188)*MAX(0,Load_Shape!BL147*BM$7/$C188*BM$31+(BM$32*$G188+BM$33*$H188)/$C188-FN188)/INDEX(HL$13:HL$24,$A188))+IF(INDEX(HL$28:HL$39,$A188)>0,INDEX(HL$43:HL$54,$A188)*HL$9*MIN(0,Load_Shape!BL147*BM$7/$C188*BM$31+(BM$32*$G188+BM$33*$H188)/$C188-FN188)/INDEX(HL$28:HL$39,$A188))","v":6.1428942382124543},{"$f":"FO188+IF(INDEX(HM$13:HM$24,$A188)>0,INDEX(HM$43:HM$54,$A188)*MAX(0,Load_Shape!BM147*BN$7/$C188*BN$31+(BN$32*$G188+BN$33*$H188)/$C188-FO188)/INDEX(HM$13:HM$24,$A188))+IF(INDEX(HM$28:HM$39,$A188)>0,INDEX(HM$43:HM$54,$A188)*HM$9*MIN(0,Load_Shape!BM147*BN$7/$C188*BN$31+(BN$32*$G188+BN$33*$H188)/$C188-FO188)/INDEX(HM$28:HM$39,$A188))","v":6.1809047639291954},{"$f":"FP188+IF(INDEX(HN$13:HN$24,$A188)>0,INDEX(HN$43:HN$54,$A188)*MAX(0,Load_Shape!BN147*BO$7/$C188*BO$31+(BO$32*$G188+BO$33*$H188)/$C188-FP188)/INDEX(HN$13:HN$24,$A188))+IF(INDEX(HN$28:HN$39,$A188)>0,INDEX(HN$43:HN$54,$A188)*HN$9*MIN(0,Load_Shape!BN147*BO$7/$C188*BO$31+(BO$32*$G188+BO$33*$H188)/$C188-FP188)/INDEX(HN$28:HN$39,$A188))","v":6.2191126601753375},{"$f":"FQ188+IF(INDEX(HO$13:HO$24,$A188)>0,INDEX(HO$43:HO$54,$A188)*MAX(0,Load_Shape!BO147*BP$7/$C188*BP$31+(BP$32*$G188+BP$33*$H188)/$C188-FQ188)/INDEX(HO$13:HO$24,$A188))+IF(INDEX(HO$28:HO$39,$A188)>0,INDEX(HO$43:HO$54,$A188)*HO$9*MIN(0,Load_Shape!BO147*BP$7/$C188*BP$31+(BP$32*$G188+BP$33*$H188)/$C188-FQ188)/INDEX(HO$28:HO$39,$A188))","v":6.2575190650603769},{"$f":"FR188+IF(INDEX(HP$13:HP$24,$A188)>0,INDEX(HP$43:HP$54,$A188)*MAX(0,Load_Shape!BP147*BQ$7/$C188*BQ$31+(BQ$32*$G188+BQ$33*$H188)/$C188-FR188)/INDEX(HP$13:HP$24,$A188))+IF(INDEX(HP$28:HP$39,$A188)>0,INDEX(HP$43:HP$54,$A188)*HP$9*MIN(0,Load_Shape!BP147*BQ$7/$C188*BQ$31+(BQ$32*$G188+BQ$33*$H188)/$C188-FR188)/INDEX(HP$28:HP$39,$A188))","v":6.2961251236519029},null,null,{"$f":"MAX(IF(FT188>=U$7*Load_Shape!T147/$C188*U$31+(U$32*$F188+U$33*$H188)/$C188,IF(DV188-BX188>0,HS$54,INDEX(HS$7:HS$45,MATCH(FT188*1000,$HR$7:$HR$45,1))*((General_Inputs!F$47)*INDEX(General_Inputs!$F$49:$F$60,$A188)*(1+General_Inputs!$F$46)+General_Inputs!$F$45+General_Inputs!F$67)/1000+HS$47),0),0)","v":42.342036128428624},{"$f":"MAX(IF(FU188>=V$7*Load_Shape!U147/$C188*V$31+(V$32*$F188+V$33*$H188)/$C188,IF(DW188-BY188>0,HT$54,INDEX(HT$7:HT$45,MATCH(FU188*1000,$HR$7:$HR$45,1))*((General_Inputs!G$47)*INDEX(General_Inputs!$F$49:$F$60,$A188)*(1+General_Inputs!$F$46)+General_Inputs!$F$45+General_Inputs!G$67)/1000+HT$47),0),0)","v":39.905473393262909},{"$f":"MAX(IF(FV188>=W$7*Load_Shape!V147/$C188*W$31+(W$32*$F188+W$33*$H188)/$C188,IF(DX188-BZ188>0,HU$54,INDEX(HU$7:HU$45,MATCH(FV188*1000,$HR$7:$HR$45,1))*((General_Inputs!H$47)*INDEX(General_Inputs!$F$49:$F$60,$A188)*(1+General_Inputs!$F$46)+General_Inputs!$F$45+General_Inputs!H$67)/1000+HU$47),0),0)","v":42.521455626677373},{"$f":"MAX(IF(FW188>=X$7*Load_Shape!W147/$C188*X$31+(X$32*$F188+X$33*$H188)/$C188,IF(DY188-CA188>0,HV$54,INDEX(HV$7:HV$45,MATCH(FW188*1000,$HR$7:$HR$45,1))*((General_Inputs!I$47)*INDEX(General_Inputs!$F$49:$F$60,$A188)*(1+General_Inputs!$F$46)+General_Inputs!$F$45+General_Inputs!I$67)/1000+HV$47),0),0)","v":42.029263369300416},{"$f":"MAX(IF(FX188>=Y$7*Load_Shape!X147/$C188*Y$31+(Y$32*$F188+Y$33*$H188)/$C188,IF(DZ188-CB188>0,HW$54,INDEX(HW$7:HW$45,MATCH(FX188*1000,$HR$7:$HR$45,1))*((General_Inputs!J$47)*INDEX(General_Inputs!$F$49:$F$60,$A188)*(1+General_Inputs!$F$46)+General_Inputs!$F$45+General_Inputs!J$67)/1000+HW$47),0),0)","v":42.974478675563688},{"$f":"MAX(IF(FY188>=Z$7*Load_Shape!Y147/$C188*Z$31+(Z$32*$F188+Z$33*$H188)/$C188,IF(EA188-CC188>0,HX$54,INDEX(HX$7:HX$45,MATCH(FY188*1000,$HR$7:$HR$45,1))*((General_Inputs!K$47)*INDEX(General_Inputs!$F$49:$F$60,$A188)*(1+General_Inputs!$F$46)+General_Inputs!$F$45+General_Inputs!K$67)/1000+HX$47),0),0)","v":43.965943482345814},{"$f":"MAX(IF(FZ188>=AA$7*Load_Shape!Z147/$C188*AA$31+(AA$32*$F188+AA$33*$H188)/$C188,IF(EB188-CD188>0,HY$54,INDEX(HY$7:HY$45,MATCH(FZ188*1000,$HR$7:$HR$45,1))*((General_Inputs!L$47)*INDEX(General_Inputs!$F$49:$F$60,$A188)*(1+General_Inputs!$F$46)+General_Inputs!$F$45+General_Inputs!L$67)/1000+HY$47),0),0)","v":20},{"$f":"MAX(IF(GA188>=AB$7*Load_Shape!AA147/$C188*AB$31+(AB$32*$F188+AB$33*$H188)/$C188,IF(EC188-CE188>0,HZ$54,INDEX(HZ$7:HZ$45,MATCH(GA188*1000,$HR$7:$HR$45,1))*((General_Inputs!M$47)*INDEX(General_Inputs!$F$49:$F$60,$A188)*(1+General_Inputs!$F$46)+General_Inputs!$F$45+General_Inputs!M$67)/1000+HZ$47),0),0)","v":20},{"$f":"MAX(IF(GB188>=AC$7*Load_Shape!AB147/$C188*AC$31+(AC$32*$F188+AC$33*$H188)/$C188,IF(ED188-CF188>0,IA$54,INDEX(IA$7:IA$45,MATCH(GB188*1000,$HR$7:$HR$45,1))*((General_Inputs!N$47)*INDEX(General_Inputs!$F$49:$F$60,$A188)*(1+General_Inputs!$F$46)+General_Inputs!$F$45+General_Inputs!N$67)/1000+IA$47),0),0)","v":20},{"$f":"MAX(IF(GC188>=AD$7*Load_Shape!AC147/$C188*AD$31+(AD$32*$F188+AD$33*$H188)/$C188,IF(EE188-CG188>0,IB$54,INDEX(IB$7:IB$45,MATCH(GC188*1000,$HR$7:$HR$45,1))*((General_Inputs!O$47)*INDEX(General_Inputs!$F$49:$F$60,$A188)*(1+General_Inputs!$F$46)+General_Inputs!$F$45+General_Inputs!O$67)/1000+IB$47),0),0)","v":20},{"$f":"MAX(IF(GD188>=AE$7*Load_Shape!AD147/$C188*AE$31+(AE$32*$F188+AE$33*$H188)/$C188,IF(EF188-CH188>0,IC$54,INDEX(IC$7:IC$45,MATCH(GD188*1000,$HR$7:$HR$45,1))*((General_Inputs!P$47)*INDEX(General_Inputs!$F$49:$F$60,$A188)*(1+General_Inputs!$F$46)+General_Inputs!$F$45+General_Inputs!P$67)/1000+IC$47),0),0)","v":20},{"$f":"MAX(IF(GE188>=AF$7*Load_Shape!AE147/$C188*AF$31+(AF$32*$F188+AF$33*$H188)/$C188,IF(EG188-CI188>0,ID$54,INDEX(ID$7:ID$45,MATCH(GE188*1000,$HR$7:$HR$45,1))*((General_Inputs!Q$47)*INDEX(General_Inputs!$F$49:$F$60,$A188)*(1+General_Inputs!$F$46)+General_Inputs!$F$45+General_Inputs!Q$67)/1000+ID$47),0),0)","v":20},{"$f":"MAX(IF(GF188>=AG$7*Load_Shape!AF147/$C188*AG$31+(AG$32*$F188+AG$33*$H188)/$C188,IF(EH188-CJ188>0,IE$54,INDEX(IE$7:IE$45,MATCH(GF188*1000,$HR$7:$HR$45,1))*((General_Inputs!R$47)*INDEX(General_Inputs!$F$49:$F$60,$A188)*(1+General_Inputs!$F$46)+General_Inputs!$F$45+General_Inputs!R$67)/1000+IE$47),0),0)","v":20},{"$f":"MAX(IF(GG188>=AH$7*Load_Shape!AG147/$C188*AH$31+(AH$32*$F188+AH$33*$H188)/$C188,IF(EI188-CK188>0,IF$54,INDEX(IF$7:IF$45,MATCH(GG188*1000,$HR$7:$HR$45,1))*((General_Inputs!S$47)*INDEX(General_Inputs!$F$49:$F$60,$A188)*(1+General_Inputs!$F$46)+General_Inputs!$F$45+General_Inputs!S$67)/1000+IF$47),0),0)","v":20},{"$f":"MAX(IF(GH188>=AI$7*Load_Shape!AH147/$C188*AI$31+(AI$32*$F188+AI$33*$H188)/$C188,IF(EJ188-CL188>0,IG$54,INDEX(IG$7:IG$45,MATCH(GH188*1000,$HR$7:$HR$45,1))*((General_Inputs!T$47)*INDEX(General_Inputs!$F$49:$F$60,$A188)*(1+General_Inputs!$F$46)+General_Inputs!$F$45+General_Inputs!T$67)/1000+IG$47),0),0)","v":20},{"$f":"MAX(IF(GI188>=AJ$7*Load_Shape!AI147/$C188*AJ$31+(AJ$32*$F188+AJ$33*$H188)/$C188,IF(EK188-CM188>0,IH$54,INDEX(IH$7:IH$45,MATCH(GI188*1000,$HR$7:$HR$45,1))*((General_Inputs!U$47)*INDEX(General_Inputs!$F$49:$F$60,$A188)*(1+General_Inputs!$F$46)+General_Inputs!$F$45+General_Inputs!U$67)/1000+IH$47),0),0)","v":20},{"$f":"MAX(IF(GJ188>=AK$7*Load_Shape!AJ147/$C188*AK$31+(AK$32*$F188+AK$33*$H188)/$C188,IF(EL188-CN188>0,II$54,INDEX(II$7:II$45,MATCH(GJ188*1000,$HR$7:$HR$45,1))*((General_Inputs!V$47)*INDEX(General_Inputs!$F$49:$F$60,$A188)*(1+General_Inputs!$F$46)+General_Inputs!$F$45+General_Inputs!V$67)/1000+II$47),0),0)","v":20},{"$f":"MAX(IF(GK188>=AL$7*Load_Shape!AK147/$C188*AL$31+(AL$32*$F188+AL$33*$H188)/$C188,IF(EM188-CO188>0,IJ$54,INDEX(IJ$7:IJ$45,MATCH(GK188*1000,$HR$7:$HR$45,1))*((General_Inputs!W$47)*INDEX(General_Inputs!$F$49:$F$60,$A188)*(1+General_Inputs!$F$46)+General_Inputs!$F$45+General_Inputs!W$67)/1000+IJ$47),0),0)","v":20},{"$f":"MAX(IF(GL188>=AM$7*Load_Shape!AL147/$C188*AM$31+(AM$32*$F188+AM$33*$H188)/$C188,IF(EN188-CP188>0,IK$54,INDEX(IK$7:IK$45,MATCH(GL188*1000,$HR$7:$HR$45,1))*((General_Inputs!X$47)*INDEX(General_Inputs!$F$49:$F$60,$A188)*(1+General_Inputs!$F$46)+General_Inputs!$F$45+General_Inputs!X$67)/1000+IK$47),0),0)","v":20},{"$f":"MAX(IF(GM188>=AN$7*Load_Shape!AM147/$C188*AN$31+(AN$32*$F188+AN$33*$H188)/$C188,IF(EO188-CQ188>0,IL$54,INDEX(IL$7:IL$45,MATCH(GM188*1000,$HR$7:$HR$45,1))*((General_Inputs!Y$47)*INDEX(General_Inputs!$F$49:$F$60,$A188)*(1+General_Inputs!$F$46)+General_Inputs!$F$45+General_Inputs!Y$67)/1000+IL$47),0),0)","v":20},{"$f":"MAX(IF(GN188>=AO$7*Load_Shape!AN147/$C188*AO$31+(AO$32*$F188+AO$33*$H188)/$C188,IF(EP188-CR188>0,IM$54,INDEX(IM$7:IM$45,MATCH(GN188*1000,$HR$7:$HR$45,1))*((General_Inputs!Z$47)*INDEX(General_Inputs!$F$49:$F$60,$A188)*(1+General_Inputs!$F$46)+General_Inputs!$F$45+General_Inputs!Z$67)/1000+IM$47),0),0)","v":20},{"$f":"MAX(IF(GO188>=AP$7*Load_Shape!AO147/$C188*AP$31+(AP$32*$F188+AP$33*$H188)/$C188,IF(EQ188-CS188>0,IN$54,INDEX(IN$7:IN$45,MATCH(GO188*1000,$HR$7:$HR$45,1))*((General_Inputs!AA$47)*INDEX(General_Inputs!$F$49:$F$60,$A188)*(1+General_Inputs!$F$46)+General_Inputs!$F$45+General_Inputs!AA$67)/1000+IN$47),0),0)","v":20},{"$f":"MAX(IF(GP188>=AQ$7*Load_Shape!AP147/$C188*AQ$31+(AQ$32*$F188+AQ$33*$H188)/$C188,IF(ER188-CT188>0,IO$54,INDEX(IO$7:IO$45,MATCH(GP188*1000,$HR$7:$HR$45,1))*((General_Inputs!AB$47)*INDEX(General_Inputs!$F$49:$F$60,$A188)*(1+General_Inputs!$F$46)+General_Inputs!$F$45+General_Inputs!AB$67)/1000+IO$47),0),0)","v":20},{"$f":"MAX(IF(GQ188>=AR$7*Load_Shape!AQ147/$C188*AR$31+(AR$32*$F188+AR$33*$H188)/$C188,IF(ES188-CU188>0,IP$54,INDEX(IP$7:IP$45,MATCH(GQ188*1000,$HR$7:$HR$45,1))*((General_Inputs!AC$47)*INDEX(General_Inputs!$F$49:$F$60,$A188)*(1+General_Inputs!$F$46)+General_Inputs!$F$45+General_Inputs!AC$67)/1000+IP$47),0),0)","v":20},{"$f":"MAX(IF(GR188>=AS$7*Load_Shape!AR147/$C188*AS$31+(AS$32*$F188+AS$33*$H188)/$C188,IF(ET188-CV188>0,IQ$54,INDEX(IQ$7:IQ$45,MATCH(GR188*1000,$HR$7:$HR$45,1))*((General_Inputs!AD$47)*INDEX(General_Inputs!$F$49:$F$60,$A188)*(1+General_Inputs!$F$46)+General_Inputs!$F$45+General_Inputs!AD$67)/1000+IQ$47),0),0)","v":20},{"$f":"MAX(IF(GS188>=AT$7*Load_Shape!AS147/$C188*AT$31+(AT$32*$F188+AT$33*$H188)/$C188,IF(EU188-CW188>0,IR$54,INDEX(IR$7:IR$45,MATCH(GS188*1000,$HR$7:$HR$45,1))*((General_Inputs!AE$47)*INDEX(General_Inputs!$F$49:$F$60,$A188)*(1+General_Inputs!$F$46)+General_Inputs!$F$45+General_Inputs!AE$67)/1000+IR$47),0),0)","v":20},{"$f":"MAX(IF(GT188>=AU$7*Load_Shape!AT147/$C188*AU$31+(AU$32*$F188+AU$33*$H188)/$C188,IF(EV188-CX188>0,IS$54,INDEX(IS$7:IS$45,MATCH(GT188*1000,$HR$7:$HR$45,1))*((General_Inputs!AF$47)*INDEX(General_Inputs!$F$49:$F$60,$A188)*(1+General_Inputs!$F$46)+General_Inputs!$F$45+General_Inputs!AF$67)/1000+IS$47),0),0)","v":20},{"$f":"MAX(IF(GU188>=AV$7*Load_Shape!AU147/$C188*AV$31+(AV$32*$F188+AV$33*$H188)/$C188,IF(EW188-CY188>0,IT$54,INDEX(IT$7:IT$45,MATCH(GU188*1000,$HR$7:$HR$45,1))*((General_Inputs!AG$47)*INDEX(General_Inputs!$F$49:$F$60,$A188)*(1+General_Inputs!$F$46)+General_Inputs!$F$45+General_Inputs!AG$67)/1000+IT$47),0),0)","v":20},{"$f":"MAX(IF(GV188>=AW$7*Load_Shape!AV147/$C188*AW$31+(AW$32*$F188+AW$33*$H188)/$C188,IF(EX188-CZ188>0,IU$54,INDEX(IU$7:IU$45,MATCH(GV188*1000,$HR$7:$HR$45,1))*((General_Inputs!AH$47)*INDEX(General_Inputs!$F$49:$F$60,$A188)*(1+General_Inputs!$F$46)+General_Inputs!$F$45+General_Inputs!AH$67)/1000+IU$47),0),0)","v":20},{"$f":"MAX(IF(GW188>=AX$7*Load_Shape!AW147/$C188*AX$31+(AX$32*$F188+AX$33*$H188)/$C188,IF(EY188-DA188>0,IV$54,INDEX(IV$7:IV$45,MATCH(GW188*1000,$HR$7:$HR$45,1))*((General_Inputs!AI$47)*INDEX(General_Inputs!$F$49:$F$60,$A188)*(1+General_Inputs!$F$46)+General_Inputs!$F$45+General_Inputs!AI$67)/1000+IV$47),0),0)","v":20},{"$f":"MAX(IF(GX188>=AY$7*Load_Shape!AX147/$C188*AY$31+(AY$32*$F188+AY$33*$H188)/$C188,IF(EZ188-DB188>0,IW$54,INDEX(IW$7:IW$45,MATCH(GX188*1000,$HR$7:$HR$45,1))*((General_Inputs!AJ$47)*INDEX(General_Inputs!$F$49:$F$60,$A188)*(1+General_Inputs!$F$46)+General_Inputs!$F$45+General_Inputs!AJ$67)/1000+IW$47),0),0)","v":20},{"$f":"MAX(IF(GY188>=AZ$7*Load_Shape!AY147/$C188*AZ$31+(AZ$32*$F188+AZ$33*$H188)/$C188,IF(FA188-DC188>0,IX$54,INDEX(IX$7:IX$45,MATCH(GY188*1000,$HR$7:$HR$45,1))*((General_Inputs!AK$47)*INDEX(General_Inputs!$F$49:$F$60,$A188)*(1+General_Inputs!$F$46)+General_Inputs!$F$45+General_Inputs!AK$67)/1000+IX$47),0),0)","v":20},{"$f":"MAX(IF(GZ188>=BA$7*Load_Shape!AZ147/$C188*BA$31+(BA$32*$F188+BA$33*$H188)/$C188,IF(FB188-DD188>0,IY$54,INDEX(IY$7:IY$45,MATCH(GZ188*1000,$HR$7:$HR$45,1))*((General_Inputs!AL$47)*INDEX(General_Inputs!$F$49:$F$60,$A188)*(1+General_Inputs!$F$46)+General_Inputs!$F$45+General_Inputs!AL$67)/1000+IY$47),0),0)","v":20},{"$f":"MAX(IF(HA188>=BB$7*Load_Shape!BA147/$C188*BB$31+(BB$32*$F188+BB$33*$H188)/$C188,IF(FC188-DE188>0,IZ$54,INDEX(IZ$7:IZ$45,MATCH(HA188*1000,$HR$7:$HR$45,1))*((General_Inputs!AM$47)*INDEX(General_Inputs!$F$49:$F$60,$A188)*(1+General_Inputs!$F$46)+General_Inputs!$F$45+General_Inputs!AM$67)/1000+IZ$47),0),0)","v":20},{"$f":"MAX(IF(HB188>=BC$7*Load_Shape!BB147/$C188*BC$31+(BC$32*$F188+BC$33*$H188)/$C188,IF(FD188-DF188>0,JA$54,INDEX(JA$7:JA$45,MATCH(HB188*1000,$HR$7:$HR$45,1))*((General_Inputs!AN$47)*INDEX(General_Inputs!$F$49:$F$60,$A188)*(1+General_Inputs!$F$46)+General_Inputs!$F$45+General_Inputs!AN$67)/1000+JA$47),0),0)","v":20},{"$f":"MAX(IF(HC188>=BD$7*Load_Shape!BC147/$C188*BD$31+(BD$32*$F188+BD$33*$H188)/$C188,IF(FE188-DG188>0,JB$54,INDEX(JB$7:JB$45,MATCH(HC188*1000,$HR$7:$HR$45,1))*((General_Inputs!AO$47)*INDEX(General_Inputs!$F$49:$F$60,$A188)*(1+General_Inputs!$F$46)+General_Inputs!$F$45+General_Inputs!AO$67)/1000+JB$47),0),0)","v":20},{"$f":"MAX(IF(HD188>=BE$7*Load_Shape!BD147/$C188*BE$31+(BE$32*$F188+BE$33*$H188)/$C188,IF(FF188-DH188>0,JC$54,INDEX(JC$7:JC$45,MATCH(HD188*1000,$HR$7:$HR$45,1))*((General_Inputs!AP$47)*INDEX(General_Inputs!$F$49:$F$60,$A188)*(1+General_Inputs!$F$46)+General_Inputs!$F$45+General_Inputs!AP$67)/1000+JC$47),0),0)","v":20},{"$f":"MAX(IF(HE188>=BF$7*Load_Shape!BE147/$C188*BF$31+(BF$32*$F188+BF$33*$H188)/$C188,IF(FG188-DI188>0,JD$54,INDEX(JD$7:JD$45,MATCH(HE188*1000,$HR$7:$HR$45,1))*((General_Inputs!AQ$47)*INDEX(General_Inputs!$F$49:$F$60,$A188)*(1+General_Inputs!$F$46)+General_Inputs!$F$45+General_Inputs!AQ$67)/1000+JD$47),0),0)","v":20},{"$f":"MAX(IF(HF188>=BG$7*Load_Shape!BF147/$C188*BG$31+(BG$32*$F188+BG$33*$H188)/$C188,IF(FH188-DJ188>0,JE$54,INDEX(JE$7:JE$45,MATCH(HF188*1000,$HR$7:$HR$45,1))*((General_Inputs!AR$47)*INDEX(General_Inputs!$F$49:$F$60,$A188)*(1+General_Inputs!$F$46)+General_Inputs!$F$45+General_Inputs!AR$67)/1000+JE$47),0),0)","v":20},{"$f":"MAX(IF(HG188>=BH$7*Load_Shape!BG147/$C188*BH$31+(BH$32*$F188+BH$33*$H188)/$C188,IF(FI188-DK188>0,JF$54,INDEX(JF$7:JF$45,MATCH(HG188*1000,$HR$7:$HR$45,1))*((General_Inputs!AS$47)*INDEX(General_Inputs!$F$49:$F$60,$A188)*(1+General_Inputs!$F$46)+General_Inputs!$F$45+General_Inputs!AS$67)/1000+JF$47),0),0)","v":20},{"$f":"MAX(IF(HH188>=BI$7*Load_Shape!BH147/$C188*BI$31+(BI$32*$F188+BI$33*$H188)/$C188,IF(FJ188-DL188>0,JG$54,INDEX(JG$7:JG$45,MATCH(HH188*1000,$HR$7:$HR$45,1))*((General_Inputs!AT$47)*INDEX(General_Inputs!$F$49:$F$60,$A188)*(1+General_Inputs!$F$46)+General_Inputs!$F$45+General_Inputs!AT$67)/1000+JG$47),0),0)","v":20},{"$f":"MAX(IF(HI188>=BJ$7*Load_Shape!BI147/$C188*BJ$31+(BJ$32*$F188+BJ$33*$H188)/$C188,IF(FK188-DM188>0,JH$54,INDEX(JH$7:JH$45,MATCH(HI188*1000,$HR$7:$HR$45,1))*((General_Inputs!AU$47)*INDEX(General_Inputs!$F$49:$F$60,$A188)*(1+General_Inputs!$F$46)+General_Inputs!$F$45+General_Inputs!AU$67)/1000+JH$47),0),0)","v":20},{"$f":"MAX(IF(HJ188>=BK$7*Load_Shape!BJ147/$C188*BK$31+(BK$32*$F188+BK$33*$H188)/$C188,IF(FL188-DN188>0,JI$54,INDEX(JI$7:JI$45,MATCH(HJ188*1000,$HR$7:$HR$45,1))*((General_Inputs!AV$47)*INDEX(General_Inputs!$F$49:$F$60,$A188)*(1+General_Inputs!$F$46)+General_Inputs!$F$45+General_Inputs!AV$67)/1000+JI$47),0),0)","v":20},{"$f":"MAX(IF(HK188>=BL$7*Load_Shape!BK147/$C188*BL$31+(BL$32*$F188+BL$33*$H188)/$C188,IF(FM188-DO188>0,JJ$54,INDEX(JJ$7:JJ$45,MATCH(HK188*1000,$HR$7:$HR$45,1))*((General_Inputs!AW$47)*INDEX(General_Inputs!$F$49:$F$60,$A188)*(1+General_Inputs!$F$46)+General_Inputs!$F$45+General_Inputs!AW$67)/1000+JJ$47),0),0)","v":20},{"$f":"MAX(IF(HL188>=BM$7*Load_Shape!BL147/$C188*BM$31+(BM$32*$F188+BM$33*$H188)/$C188,IF(FN188-DP188>0,JK$54,INDEX(JK$7:JK$45,MATCH(HL188*1000,$HR$7:$HR$45,1))*((General_Inputs!AX$47)*INDEX(General_Inputs!$F$49:$F$60,$A188)*(1+General_Inputs!$F$46)+General_Inputs!$F$45+General_Inputs!AX$67)/1000+JK$47),0),0)","v":20},{"$f":"MAX(IF(HM188>=BN$7*Load_Shape!BM147/$C188*BN$31+(BN$32*$F188+BN$33*$H188)/$C188,IF(FO188-DQ188>0,JL$54,INDEX(JL$7:JL$45,MATCH(HM188*1000,$HR$7:$HR$45,1))*((General_Inputs!AY$47)*INDEX(General_Inputs!$F$49:$F$60,$A188)*(1+General_Inputs!$F$46)+General_Inputs!$F$45+General_Inputs!AY$67)/1000+JL$47),0),0)","v":20},{"$f":"MAX(IF(HN188>=BO$7*Load_Shape!BN147/$C188*BO$31+(BO$32*$F188+BO$33*$H188)/$C188,IF(FP188-DR188>0,JM$54,INDEX(JM$7:JM$45,MATCH(HN188*1000,$HR$7:$HR$45,1))*((General_Inputs!AZ$47)*INDEX(General_Inputs!$F$49:$F$60,$A188)*(1+General_Inputs!$F$46)+General_Inputs!$F$45+General_Inputs!AZ$67)/1000+JM$47),0),0)","v":20},{"$f":"MAX(IF(HO188>=BP$7*Load_Shape!BO147/$C188*BP$31+(BP$32*$F188+BP$33*$H188)/$C188,IF(FQ188-DS188>0,JN$54,INDEX(JN$7:JN$45,MATCH(HO188*1000,$HR$7:$HR$45,1))*((General_Inputs!BA$47)*INDEX(General_Inputs!$F$49:$F$60,$A188)*(1+General_Inputs!$F$46)+General_Inputs!$F$45+General_Inputs!BA$67)/1000+JN$47),0),0)","v":20},{"$f":"MAX(IF(HP188>=BQ$7*Load_Shape!BP147/$C188*BQ$31+(BQ$32*$F188+BQ$33*$H188)/$C188,IF(FR188-DT188>0,JO$54,INDEX(JO$7:JO$45,MATCH(HP188*1000,$HR$7:$HR$45,1))*((General_Inputs!BB$47)*INDEX(General_Inputs!$F$49:$F$60,$A188)*(1+General_Inputs!$F$46)+General_Inputs!$F$45+General_Inputs!BB$67)/1000+JO$47),0),0)","v":20},null,null,{"$f":"INDEX(JR$7:JR$45,MATCH(MAX(U$7*Load_Shape!T147/$C188*U$31,FT188)*1000,$JQ$7:$JQ$45,1))*((General_Inputs!F$47)*INDEX(General_Inputs!$F$49:$F$60,$A188)*(1+General_Inputs!$F$46)+General_Inputs!$F$45+General_Inputs!F$67)/1000+JR$47","v":40.668967305649275},{"$f":"INDEX(JS$7:JS$45,MATCH(MAX(V$7*Load_Shape!U147/$C188*V$31,FU188)*1000,$JQ$7:$JQ$45,1))*((General_Inputs!G$47)*INDEX(General_Inputs!$F$49:$F$60,$A188)*(1+General_Inputs!$F$46)+General_Inputs!$F$45+General_Inputs!G$67)/1000+JS$47","v":38.332035372281652},{"$f":"INDEX(JT$7:JT$45,MATCH(MAX(W$7*Load_Shape!V147/$C188*W$31,FV188)*1000,$JQ$7:$JQ$45,1))*((General_Inputs!H$47)*INDEX(General_Inputs!$F$49:$F$60,$A188)*(1+General_Inputs!$F$46)+General_Inputs!$F$45+General_Inputs!H$67)/1000+JT$47","v":40.771077731164731},{"$f":"INDEX(JU$7:JU$45,MATCH(MAX(X$7*Load_Shape!W147/$C188*X$31,FW188)*1000,$JQ$7:$JQ$45,1))*((General_Inputs!I$47)*INDEX(General_Inputs!$F$49:$F$60,$A188)*(1+General_Inputs!$F$46)+General_Inputs!$F$45+General_Inputs!I$67)/1000+JU$47","v":41.333644611931895},{"$f":"INDEX(JV$7:JV$45,MATCH(MAX(Y$7*Load_Shape!X147/$C188*Y$31,FX188)*1000,$JQ$7:$JQ$45,1))*((General_Inputs!J$47)*INDEX(General_Inputs!$F$49:$F$60,$A188)*(1+General_Inputs!$F$46)+General_Inputs!$F$45+General_Inputs!J$67)/1000+JV$47","v":42.1025756036302},{"$f":"INDEX(JW$7:JW$45,MATCH(MAX(Z$7*Load_Shape!Y147/$C188*Z$31,FY188)*1000,$JQ$7:$JQ$45,1))*((General_Inputs!K$47)*INDEX(General_Inputs!$F$49:$F$60,$A188)*(1+General_Inputs!$F$46)+General_Inputs!$F$45+General_Inputs!K$67)/1000+JW$47","v":42.959442724890536},{"$f":"INDEX(JX$7:JX$45,MATCH(MAX(AA$7*Load_Shape!Z147/$C188*AA$31,FZ188)*1000,$JQ$7:$JQ$45,1))*((General_Inputs!L$47)*INDEX(General_Inputs!$F$49:$F$60,$A188)*(1+General_Inputs!$F$46)+General_Inputs!$F$45+General_Inputs!L$67)/1000+JX$47","v":44.08184758769751},{"$f":"INDEX(JY$7:JY$45,MATCH(MAX(AB$7*Load_Shape!AA147/$C188*AB$31,GA188)*1000,$JQ$7:$JQ$45,1))*((General_Inputs!M$47)*INDEX(General_Inputs!$F$49:$F$60,$A188)*(1+General_Inputs!$F$46)+General_Inputs!$F$45+General_Inputs!M$67)/1000+JY$47","v":45.323305500086825},{"$f":"INDEX(JZ$7:JZ$45,MATCH(MAX(AC$7*Load_Shape!AB147/$C188*AC$31,GB188)*1000,$JQ$7:$JQ$45,1))*((General_Inputs!N$47)*INDEX(General_Inputs!$F$49:$F$60,$A188)*(1+General_Inputs!$F$46)+General_Inputs!$F$45+General_Inputs!N$67)/1000+JZ$47","v":49.624353251993988},{"$f":"INDEX(KA$7:KA$45,MATCH(MAX(AD$7*Load_Shape!AC147/$C188*AD$31,GC188)*1000,$JQ$7:$JQ$45,1))*((General_Inputs!O$47)*INDEX(General_Inputs!$F$49:$F$60,$A188)*(1+General_Inputs!$F$46)+General_Inputs!$F$45+General_Inputs!O$67)/1000+KA$47","v":51.210276579825539},{"$f":"INDEX(KB$7:KB$45,MATCH(MAX(AE$7*Load_Shape!AD147/$C188*AE$31,GD188)*1000,$JQ$7:$JQ$45,1))*((General_Inputs!P$47)*INDEX(General_Inputs!$F$49:$F$60,$A188)*(1+General_Inputs!$F$46)+General_Inputs!$F$45+General_Inputs!P$67)/1000+KB$47","v":52.856397485730618},{"$f":"INDEX(KC$7:KC$45,MATCH(MAX(AF$7*Load_Shape!AE147/$C188*AF$31,GE188)*1000,$JQ$7:$JQ$45,1))*((General_Inputs!Q$47)*INDEX(General_Inputs!$F$49:$F$60,$A188)*(1+General_Inputs!$F$46)+General_Inputs!$F$45+General_Inputs!Q$67)/1000+KC$47","v":54.607867542713798},{"$f":"INDEX(KD$7:KD$45,MATCH(MAX(AG$7*Load_Shape!AF147/$C188*AG$31,GF188)*1000,$JQ$7:$JQ$45,1))*((General_Inputs!R$47)*INDEX(General_Inputs!$F$49:$F$60,$A188)*(1+General_Inputs!$F$46)+General_Inputs!$F$45+General_Inputs!R$67)/1000+KD$47","v":56.418234859025247},{"$f":"INDEX(KE$7:KE$45,MATCH(MAX(AH$7*Load_Shape!AG147/$C188*AH$31,GG188)*1000,$JQ$7:$JQ$45,1))*((General_Inputs!S$47)*INDEX(General_Inputs!$F$49:$F$60,$A188)*(1+General_Inputs!$F$46)+General_Inputs!$F$45+General_Inputs!S$67)/1000+KE$47","v":60.691918592813209},{"$f":"INDEX(KF$7:KF$45,MATCH(MAX(AI$7*Load_Shape!AH147/$C188*AI$31,GH188)*1000,$JQ$7:$JQ$45,1))*((General_Inputs!T$47)*INDEX(General_Inputs!$F$49:$F$60,$A188)*(1+General_Inputs!$F$46)+General_Inputs!$F$45+General_Inputs!T$67)/1000+KF$47","v":61.980963026405334},{"$f":"INDEX(KG$7:KG$45,MATCH(MAX(AJ$7*Load_Shape!AI147/$C188*AJ$31,GI188)*1000,$JQ$7:$JQ$45,1))*((General_Inputs!U$47)*INDEX(General_Inputs!$F$49:$F$60,$A188)*(1+General_Inputs!$F$46)+General_Inputs!$F$45+General_Inputs!U$67)/1000+KG$47","v":63.442394641693902},{"$f":"INDEX(KH$7:KH$45,MATCH(MAX(AK$7*Load_Shape!AJ147/$C188*AK$31,GJ188)*1000,$JQ$7:$JQ$45,1))*((General_Inputs!V$47)*INDEX(General_Inputs!$F$49:$F$60,$A188)*(1+General_Inputs!$F$46)+General_Inputs!$F$45+General_Inputs!V$67)/1000+KH$47","v":64.738230516283465},{"$f":"INDEX(KI$7:KI$45,MATCH(MAX(AL$7*Load_Shape!AK147/$C188*AL$31,GK188)*1000,$JQ$7:$JQ$45,1))*((General_Inputs!W$47)*INDEX(General_Inputs!$F$49:$F$60,$A188)*(1+General_Inputs!$F$46)+General_Inputs!$F$45+General_Inputs!W$67)/1000+KI$47","v":66.12667964736417},{"$f":"INDEX(KJ$7:KJ$45,MATCH(MAX(AM$7*Load_Shape!AL147/$C188*AM$31,GL188)*1000,$JQ$7:$JQ$45,1))*((General_Inputs!X$47)*INDEX(General_Inputs!$F$49:$F$60,$A188)*(1+General_Inputs!$F$46)+General_Inputs!$F$45+General_Inputs!X$67)/1000+KJ$47","v":67.184235699976909},null,null,{"$f":"INDEX($U$7:$BQ$21,MATCH(KM$57,$T$7:$T$21,0),MATCH($LK$55,$U$6:$BQ$6,0))*INDEX(Load_Shape!$T147:$BP147,MATCH($LK$55,Load_Shape!$T$16:$BP$16,0))/$C188","v":30.949145543468337},0,30.949145543468337,0.63838584000000009,2.5169580000000003,2.3487355760709971,1.0917684713087743,0,8.5997041619326868,3.0629801328169979,14.66697929280121,0.77551971961084998,1.140757680766612,0.33355054476589896,3.2867346600251031E-3,6.0535324672758711E-2,2.8993006079959525,0,5.2203283858670844,0,12.409644929801503,30.949145543468337,43.358790473269842,32.083817639406803,0,null,null,0,8.1325605466713496E-2,0.1686743945332865,0.25000000000000006,null,null,{"$f":"MAX(IF(FT188>=U$7*Load_Shape!T147/$C188*U$31+(U$32*$F188+U$33*$H188)/$C188,IF(DV188-BX188>0,0,INDEX(HS$7:HS$45,MATCH(FT188*1000,$HR$7:$HR$45,1))),0),0)","v":7250},{"$f":"MAX(IF(FU188>=V$7*Load_Shape!U147/$C188*V$31+(V$32*$F188+V$33*$H188)/$C188,IF(DW188-BY188>0,0,INDEX(HT$7:HT$45,MATCH(FU188*1000,$HR$7:$HR$45,1))),0),0)","v":7223.7275000000081},{"$f":"MAX(IF(FV188>=W$7*Load_Shape!V147/$C188*W$31+(W$32*$F188+W$33*$H188)/$C188,IF(DX188-BZ188>0,0,INDEX(HU$7:HU$45,MATCH(FV188*1000,$HR$7:$HR$45,1))),0),0)","v":7250},{"$f":"MAX(IF(FW188>=X$7*Load_Shape!W147/$C188*X$31+(X$32*$F188+X$33*$H188)/$C188,IF(DY188-CA188>0,0,INDEX(HV$7:HV$45,MATCH(FW188*1000,$HR$7:$HR$45,1))),0),0)","v":7000},{"$f":"MAX(IF(FX188>=Y$7*Load_Shape!X147/$C188*Y$31+(Y$32*$F188+Y$33*$H188)/$C188,IF(DZ188-CB188>0,0,INDEX(HW$7:HW$45,MATCH(FX188*1000,$HR$7:$HR$45,1))),0),0)","v":7000},{"$f":"MAX(IF(FY188>=Z$7*Load_Shape!Y147/$C188*Z$31+(Z$32*$F188+Z$33*$H188)/$C188,IF(EA188-CC188>0,0,INDEX(HX$7:HX$45,MATCH(FY188*1000,$HR$7:$HR$45,1))),0),0)","v":7000},{"$f":"MAX(IF(FZ188>=AA$7*Load_Shape!Z147/$C188*AA$31+(AA$32*$F188+AA$33*$H188)/$C188,IF(EB188-CD188>0,0,INDEX(HY$7:HY$45,MATCH(FZ188*1000,$HR$7:$HR$45,1))),0),0)","v":0},{"$f":"MAX(IF(GA188>=AB$7*Load_Shape!AA147/$C188*AB$31+(AB$32*$F188+AB$33*$H188)/$C188,IF(EC188-CE188>0,0,INDEX(HZ$7:HZ$45,MATCH(GA188*1000,$HR$7:$HR$45,1))),0),0)","v":0},{"$f":"MAX(IF(GB188>=AC$7*Load_Shape!AB147/$C188*AC$31+(AC$32*$F188+AC$33*$H188)/$C188,IF(ED188-CF188>0,0,INDEX(IA$7:IA$45,MATCH(GB188*1000,$HR$7:$HR$45,1))),0),0)","v":0},{"$f":"MAX(IF(GC188>=AD$7*Load_Shape!AC147/$C188*AD$31+(AD$32*$F188+AD$33*$H188)/$C188,IF(EE188-CG188>0,0,INDEX(IB$7:IB$45,MATCH(GC188*1000,$HR$7:$HR$45,1))),0),0)","v":0},{"$f":"MAX(IF(GD188>=AE$7*Load_Shape!AD147/$C188*AE$31+(AE$32*$F188+AE$33*$H188)/$C188,IF(EF188-CH188>0,0,INDEX(IC$7:IC$45,MATCH(GD188*1000,$HR$7:$HR$45,1))),0),0)","v":0},{"$f":"MAX(IF(GE188>=AF$7*Load_Shape!AE147/$C188*AF$31+(AF$32*$F188+AF$33*$H188)/$C188,IF(EG188-CI188>0,0,INDEX(ID$7:ID$45,MATCH(GE188*1000,$HR$7:$HR$45,1))),0),0)","v":0},{"$f":"MAX(IF(GF188>=AG$7*Load_Shape!AF147/$C188*AG$31+(AG$32*$F188+AG$33*$H188)/$C188,IF(EH188-CJ188>0,0,INDEX(IE$7:IE$45,MATCH(GF188*1000,$HR$7:$HR$45,1))),0),0)","v":0},{"$f":"MAX(IF(GG188>=AH$7*Load_Shape!AG147/$C188*AH$31+(AH$32*$F188+AH$33*$H188)/$C188,IF(EI188-CK188>0,0,INDEX(IF$7:IF$45,MATCH(GG188*1000,$HR$7:$HR$45,1))),0),0)","v":0},{"$f":"MAX(IF(GH188>=AI$7*Load_Shape!AH147/$C188*AI$31+(AI$32*$F188+AI$33*$H188)/$C188,IF(EJ188-CL188>0,0,INDEX(IG$7:IG$45,MATCH(GH188*1000,$HR$7:$HR$45,1))),0),0)","v":0},{"$f":"MAX(IF(GI188>=AJ$7*Load_Shape!AI147/$C188*AJ$31+(AJ$32*$F188+AJ$33*$H188)/$C188,IF(EK188-CM188>0,0,INDEX(IH$7:IH$45,MATCH(GI188*1000,$HR$7:$HR$45,1))),0),0)","v":0},{"$f":"MAX(IF(GJ188>=AK$7*Load_Shape!AJ147/$C188*AK$31+(AK$32*$F188+AK$33*$H188)/$C188,IF(EL188-CN188>0,0,INDEX(II$7:II$45,MATCH(GJ188*1000,$HR$7:$HR$45,1))),0),0)","v":0},{"$f":"MAX(IF(GK188>=AL$7*Load_Shape!AK147/$C188*AL$31+(AL$32*$F188+AL$33*$H188)/$C188,IF(EM188-CO188>0,0,INDEX(IJ$7:IJ$45,MATCH(GK188*1000,$HR$7:$HR$45,1))),0),0)","v":0},{"$f":"MAX(IF(GL188>=AM$7*Load_Shape!AL147/$C188*AM$31+(AM$32*$F188+AM$33*$H188)/$C188,IF(EN188-CP188>0,0,INDEX(IK$7:IK$45,MATCH(GL188*1000,$HR$7:$HR$45,1))),0),0)","v":0},{"$f":"MAX(IF(GM188>=AN$7*Load_Shape!AM147/$C188*AN$31+(AN$32*$F188+AN$33*$H188)/$C188,IF(EO188-CQ188>0,0,INDEX(IL$7:IL$45,MATCH(GM188*1000,$HR$7:$HR$45,1))),0),0)","v":0},{"$f":"MAX(IF(GN188>=AO$7*Load_Shape!AN147/$C188*AO$31+(AO$32*$F188+AO$33*$H188)/$C188,IF(EP188-CR188>0,0,INDEX(IM$7:IM$45,MATCH(GN188*1000,$HR$7:$HR$45,1))),0),0)","v":0},{"$f":"MAX(IF(GO188>=AP$7*Load_Shape!AO147/$C188*AP$31+(AP$32*$F188+AP$33*$H188)/$C188,IF(EQ188-CS188>0,0,INDEX(IN$7:IN$45,MATCH(GO188*1000,$HR$7:$HR$45,1))),0),0)","v":0},{"$f":"MAX(IF(GP188>=AQ$7*Load_Shape!AP147/$C188*AQ$31+(AQ$32*$F188+AQ$33*$H188)/$C188,IF(ER188-CT188>0,0,INDEX(IO$7:IO$45,MATCH(GP188*1000,$HR$7:$HR$45,1))),0),0)","v":0},{"$f":"MAX(IF(GQ188>=AR$7*Load_Shape!AQ147/$C188*AR$31+(AR$32*$F188+AR$33*$H188)/$C188,IF(ES188-CU188>0,0,INDEX(IP$7:IP$45,MATCH(GQ188*1000,$HR$7:$HR$45,1))),0),0)","v":0},{"$f":"MAX(IF(GR188>=AS$7*Load_Shape!AR147/$C188*AS$31+(AS$32*$F188+AS$33*$H188)/$C188,IF(ET188-CV188>0,0,INDEX(IQ$7:IQ$45,MATCH(GR188*1000,$HR$7:$HR$45,1))),0),0)","v":0},{"$f":"MAX(IF(GS188>=AT$7*Load_Shape!AS147/$C188*AT$31+(AT$32*$F188+AT$33*$H188)/$C188,IF(EU188-CW188>0,0,INDEX(IR$7:IR$45,MATCH(GS188*1000,$HR$7:$HR$45,1))),0),0)","v":0},{"$f":"MAX(IF(GT188>=AU$7*Load_Shape!AT147/$C188*AU$31+(AU$32*$F188+AU$33*$H188)/$C188,IF(EV188-CX188>0,0,INDEX(IS$7:IS$45,MATCH(GT188*1000,$HR$7:$HR$45,1))),0),0)","v":0},{"$f":"MAX(IF(GU188>=AV$7*Load_Shape!AU147/$C188*AV$31+(AV$32*$F188+AV$33*$H188)/$C188,IF(EW188-CY188>0,0,INDEX(IT$7:IT$45,MATCH(GU188*1000,$HR$7:$HR$45,1))),0),0)","v":0},{"$f":"MAX(IF(GV188>=AW$7*Load_Shape!AV147/$C188*AW$31+(AW$32*$F188+AW$33*$H188)/$C188,IF(EX188-CZ188>0,0,INDEX(IU$7:IU$45,MATCH(GV188*1000,$HR$7:$HR$45,1))),0),0)","v":0},{"$f":"MAX(IF(GW188>=AX$7*Load_Shape!AW147/$C188*AX$31+(AX$32*$F188+AX$33*$H188)/$C188,IF(EY188-DA188>0,0,INDEX(IV$7:IV$45,MATCH(GW188*1000,$HR$7:$HR$45,1))),0),0)","v":0},{"$f":"MAX(IF(GX188>=AY$7*Load_Shape!AX147/$C188*AY$31+(AY$32*$F188+AY$33*$H188)/$C188,IF(EZ188-DB188>0,0,INDEX(IW$7:IW$45,MATCH(GX188*1000,$HR$7:$HR$45,1))),0),0)","v":0},{"$f":"MAX(IF(GY188>=AZ$7*Load_Shape!AY147/$C188*AZ$31+(AZ$32*$F188+AZ$33*$H188)/$C188,IF(FA188-DC188>0,0,INDEX(IX$7:IX$45,MATCH(GY188*1000,$HR$7:$HR$45,1))),0),0)","v":0},{"$f":"MAX(IF(GZ188>=BA$7*Load_Shape!AZ147/$C188*BA$31+(BA$32*$F188+BA$33*$H188)/$C188,IF(FB188-DD188>0,0,INDEX(IY$7:IY$45,MATCH(GZ188*1000,$HR$7:$HR$45,1))),0),0)","v":0},{"$f":"MAX(IF(HA188>=BB$7*Load_Shape!BA147/$C188*BB$31+(BB$32*$F188+BB$33*$H188)/$C188,IF(FC188-DE188>0,0,INDEX(IZ$7:IZ$45,MATCH(HA188*1000,$HR$7:$HR$45,1))),0),0)","v":0},{"$f":"MAX(IF(HB188>=BC$7*Load_Shape!BB147/$C188*BC$31+(BC$32*$F188+BC$33*$H188)/$C188,IF(FD188-DF188>0,0,INDEX(JA$7:JA$45,MATCH(HB188*1000,$HR$7:$HR$45,1))),0),0)","v":0},{"$f":"MAX(IF(HC188>=BD$7*Load_Shape!BC147/$C188*BD$31+(BD$32*$F188+BD$33*$H188)/$C188,IF(FE188-DG188>0,0,INDEX(JB$7:JB$45,MATCH(HC188*1000,$HR$7:$HR$45,1))),0),0)","v":0},{"$f":"MAX(IF(HD188>=BE$7*Load_Shape!BD147/$C188*BE$31+(BE$32*$F188+BE$33*$H188)/$C188,IF(FF188-DH188>0,0,INDEX(JC$7:JC$45,MATCH(HD188*1000,$HR$7:$HR$45,1))),0),0)","v":0},{"$f":"MAX(IF(HE188>=BF$7*Load_Shape!BE147/$C188*BF$31+(BF$32*$F188+BF$33*$H188)/$C188,IF(FG188-DI188>0,0,INDEX(JD$7:JD$45,MATCH(HE188*1000,$HR$7:$HR$45,1))),0),0)","v":0},{"$f":"MAX(IF(HF188>=BG$7*Load_Shape!BF147/$C188*BG$31+(BG$32*$F188+BG$33*$H188)/$C188,IF(FH188-DJ188>0,0,INDEX(JE$7:JE$45,MATCH(HF188*1000,$HR$7:$HR$45,1))),0),0)","v":0},{"$f":"MAX(IF(HG188>=BH$7*Load_Shape!BG147/$C188*BH$31+(BH$32*$F188+BH$33*$H188)/$C188,IF(FI188-DK188>0,0,INDEX(JF$7:JF$45,MATCH(HG188*1000,$HR$7:$HR$45,1))),0),0)","v":0},{"$f":"MAX(IF(HH188>=BI$7*Load_Shape!BH147/$C188*BI$31+(BI$32*$F188+BI$33*$H188)/$C188,IF(FJ188-DL188>0,0,INDEX(JG$7:JG$45,MATCH(HH188*1000,$HR$7:$HR$45,1))),0),0)","v":0},{"$f":"MAX(IF(HI188>=BJ$7*Load_Shape!BI147/$C188*BJ$31+(BJ$32*$F188+BJ$33*$H188)/$C188,IF(FK188-DM188>0,0,INDEX(JH$7:JH$45,MATCH(HI188*1000,$HR$7:$HR$45,1))),0),0)","v":0},{"$f":"MAX(IF(HJ188>=BK$7*Load_Shape!BJ147/$C188*BK$31+(BK$32*$F188+BK$33*$H188)/$C188,IF(FL188-DN188>0,0,INDEX(JI$7:JI$45,MATCH(HJ188*1000,$HR$7:$HR$45,1))),0),0)","v":0},{"$f":"MAX(IF(HK188>=BL$7*Load_Shape!BK147/$C188*BL$31+(BL$32*$F188+BL$33*$H188)/$C188,IF(FM188-DO188>0,0,INDEX(JJ$7:JJ$45,MATCH(HK188*1000,$HR$7:$HR$45,1))),0),0)","v":0},{"$f":"MAX(IF(HL188>=BM$7*Load_Shape!BL147/$C188*BM$31+(BM$32*$F188+BM$33*$H188)/$C188,IF(FN188-DP188>0,0,INDEX(JK$7:JK$45,MATCH(HL188*1000,$HR$7:$HR$45,1))),0),0)","v":0},{"$f":"MAX(IF(HM188>=BN$7*Load_Shape!BM147/$C188*BN$31+(BN$32*$F188+BN$33*$H188)/$C188,IF(FO188-DQ188>0,0,INDEX(JL$7:JL$45,MATCH(HM188*1000,$HR$7:$HR$45,1))),0),0)","v":0},{"$f":"MAX(IF(HN188>=BO$7*Load_Shape!BN147/$C188*BO$31+(BO$32*$F188+BO$33*$H188)/$C188,IF(FP188-DR188>0,0,INDEX(JM$7:JM$45,MATCH(HN188*1000,$HR$7:$HR$45,1))),0),0)","v":0},{"$f":"MAX(IF(HO188>=BP$7*Load_Shape!BO147/$C188*BP$31+(BP$32*$F188+BP$33*$H188)/$C188,IF(FQ188-DS188>0,0,INDEX(JN$7:JN$45,MATCH(HO188*1000,$HR$7:$HR$45,1))),0),0)","v":0},{"$f":"MAX(IF(HP188>=BQ$7*Load_Shape!BP147/$C188*BQ$31+(BQ$32*$F188+BQ$33*$H188)/$C188,IF(FR188-DT188>0,0,INDEX(JO$7:JO$45,MATCH(HP188*1000,$HR$7:$HR$45,1))),0),0)","v":0},null,null,7250,7223.7275000000081,7250,7000,7000,7000,7000,7000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[6,24,30,null,3.0544787929407107E-3,3.4246575342465752E-3,3.4246575342465752E-3,3.4246575342465752E-3,3.4246575342465752E-3,-1.1418384273221181E-4,2.7816714085475746E-3,0,-1.4943045488491277E-6,-1.2736572250675E-6,4.2475183891853875E-3,4.3779266797262162E-3,3.1886847730940903E-3,2.8545516320202585E-3,3.9025807109238442E-3,null,{"$f":"U$7*Load_Shape!T160/$C201+SUMPRODUCT(U$8:U$21,TRANSPOSE($F201:$S201))/$C201","v":13.252258692618254},{"$f":"V$7*Load_Shape!U160/$C201+SUMPRODUCT(V$8:V$21,TRANSPOSE($F201:$S201))/$C201","v":12.284882273243605},{"$f":"W$7*Load_Shape!V160/$C201+SUMPRODUCT(W$8:W$21,TRANSPOSE($F201:$S201))/$C201","v":14.460426211235776},{"$f":"X$7*Load_Shape!W160/$C201+SUMPRODUCT(X$8:X$21,TRANSPOSE($F201:$S201))/$C201","v":14.761724737877964},{"$f":"Y$7*Load_Shape!X160/$C201+SUMPRODUCT(Y$8:Y$21,TRANSPOSE($F201:$S201))/$C201","v":14.473697423524182},{"$f":"Z$7*Load_Shape!Y160/$C201+SUMPRODUCT(Z$8:Z$21,TRANSPOSE($F201:$S201))/$C201","v":14.055349223355766},{"$f":"AA$7*Load_Shape!Z160/$C201+SUMPRODUCT(AA$8:AA$21,TRANSPOSE($F201:$S201))/$C201","v":13.711305204441004},{"$f":"AB$7*Load_Shape!AA160/$C201+SUMPRODUCT(AB$8:AB$21,TRANSPOSE($F201:$S201))/$C201","v":13.624620400953845},{"$f":"AC$7*Load_Shape!AB160/$C201+SUMPRODUCT(AC$8:AC$21,TRANSPOSE($F201:$S201))/$C201","v":13.412227388314713},{"$f":"AD$7*Load_Shape!AC160/$C201+SUMPRODUCT(AD$8:AD$21,TRANSPOSE($F201:$S201))/$C201","v":13.45029887512413},{"$f":"AE$7*Load_Shape!AD160/$C201+SUMPRODUCT(AE$8:AE$21,TRANSPOSE($F201:$S201))/$C201","v":13.425894438340853},{"$f":"AF$7*Load_Shape!AE160/$C201+SUMPRODUCT(AF$8:AF$21,TRANSPOSE($F201:$S201))/$C201","v":13.505826208755908},{"$f":"AG$7*Load_Shape!AF160/$C201+SUMPRODUCT(AG$8:AG$21,TRANSPOSE($F201:$S201))/$C201","v":13.560906980140105},{"$f":"AH$7*Load_Shape!AG160/$C201+SUMPRODUCT(AH$8:AH$21,TRANSPOSE($F201:$S201))/$C201","v":15.65728730600881},{"$f":"AI$7*Load_Shape!AH160/$C201+SUMPRODUCT(AI$8:AI$21,TRANSPOSE($F201:$S201))/$C201","v":15.752157235187266},{"$f":"AJ$7*Load_Shape!AI160/$C201+SUMPRODUCT(AJ$8:AJ$21,TRANSPOSE($F201:$S201))/$C201","v":15.802535130276672},{"$f":"AK$7*Load_Shape!AJ160/$C201+SUMPRODUCT(AK$8:AK$21,TRANSPOSE($F201:$S201))/$C201","v":15.097501358830753},{"$f":"AL$7*Load_Shape!AK160/$C201+SUMPRODUCT(AL$8:AL$21,TRANSPOSE($F201:$S201))/$C201","v":14.913680595905477},{"$f":"AM$7*Load_Shape!AL160/$C201+SUMPRODUCT(AM$8:AM$21,TRANSPOSE($F201:$S201))/$C201","v":14.867067568729427},{"$f":"AN$7*Load_Shape!AM160/$C201+SUMPRODUCT(AN$8:AN$21,TRANSPOSE($F201:$S201))/$C201","v":14.818425485105882},{"$f":"AO$7*Load_Shape!AN160/$C201+SUMPRODUCT(AO$8:AO$21,TRANSPOSE($F201:$S201))/$C201","v":14.926875354257501},{"$f":"AP$7*Load_Shape!AO160/$C201+SUMPRODUCT(AP$8:AP$21,TRANSPOSE($F201:$S201))/$C201","v":15.035881302287029},{"$f":"AQ$7*Load_Shape!AP160/$C201+SUMPRODUCT(AQ$8:AQ$21,TRANSPOSE($F201:$S201))/$C201","v":15.145453031207266},{"$f":"AR$7*Load_Shape!AQ160/$C201+SUMPRODUCT(AR$8:AR$21,TRANSPOSE($F201:$S201))/$C201","v":15.255593386104833},{"$f":"AS$7*Load_Shape!AR160/$C201+SUMPRODUCT(AS$8:AS$21,TRANSPOSE($F201:$S201))/$C201","v":15.366303697991555},{"$f":"AT$7*Load_Shape!AS160/$C201+SUMPRODUCT(AT$8:AT$21,TRANSPOSE($F201:$S201))/$C201","v":15.477576152765176},{"$f":"AU$7*Load_Shape!AT160/$C201+SUMPRODUCT(AU$8:AU$21,TRANSPOSE($F201:$S201))/$C201","v":15.589404771643935},{"$f":"AV$7*Load_Shape!AU160/$C201+SUMPRODUCT(AV$8:AV$21,TRANSPOSE($F201:$S201))/$C201","v":15.701827765830259},{"$f":"AW$7*Load_Shape!AV160/$C201+SUMPRODUCT(AW$8:AW$21,TRANSPOSE($F201:$S201))/$C201","v":15.814847599383945},{"$f":"AX$7*Load_Shape!AW160/$C201+SUMPRODUCT(AX$8:AX$21,TRANSPOSE($F201:$S201))/$C201","v":15.928416045354394},{"$f":"AY$7*Load_Shape!AX160/$C201+SUMPRODUCT(AY$8:AY$21,TRANSPOSE($F201:$S201))/$C201","v":16.042563598811014},{"$f":"AZ$7*Load_Shape!AY160/$C201+SUMPRODUCT(AZ$8:AZ$21,TRANSPOSE($F201:$S201))/$C201","v":16.157337978289512},{"$f":"BA$7*Load_Shape!AZ160/$C201+SUMPRODUCT(BA$8:BA$21,TRANSPOSE($F201:$S201))/$C201","v":16.272677833191693},{"$f":"BB$7*Load_Shape!BA160/$C201+SUMPRODUCT(BB$8:BB$21,TRANSPOSE($F201:$S201))/$C201","v":16.388602970755034},{"$f":"BC$7*Load_Shape!BB160/$C201+SUMPRODUCT(BC$8:BC$21,TRANSPOSE($F201:$S201))/$C201","v":16.505148814029109},{"$f":"BD$7*Load_Shape!BC160/$C201+SUMPRODUCT(BD$8:BD$21,TRANSPOSE($F201:$S201))/$C201","v":16.622291112429075},{"$f":"BE$7*Load_Shape!BD160/$C201+SUMPRODUCT(BE$8:BE$21,TRANSPOSE($F201:$S201))/$C201","v":16.740012106308434},{"$f":"BF$7*Load_Shape!BE160/$C201+SUMPRODUCT(BF$8:BF$21,TRANSPOSE($F201:$S201))/$C201","v":16.858341404712547},{"$f":"BG$7*Load_Shape!BF160/$C201+SUMPRODUCT(BG$8:BG$21,TRANSPOSE($F201:$S201))/$C201","v":16.977283040423742},{"$f":"BH$7*Load_Shape!BG160/$C201+SUMPRODUCT(BH$8:BH$21,TRANSPOSE($F201:$S201))/$C201","v":17.096840822322996},{"$f":"BI$7*Load_Shape!BH160/$C201+SUMPRODUCT(BI$8:BI$21,TRANSPOSE($F201:$S201))/$C201","v":17.217045075335765},{"$f":"BJ$7*Load_Shape!BI160/$C201+SUMPRODUCT(BJ$8:BJ$21,TRANSPOSE($F201:$S201))/$C201","v":17.337851274206656},{"$f":"BK$7*Load_Shape!BJ160/$C201+SUMPRODUCT(BK$8:BK$21,TRANSPOSE($F201:$S201))/$C201","v":17.459298870455619},{"$f":"BL$7*Load_Shape!BK160/$C201+SUMPRODUCT(BL$8:BL$21,TRANSPOSE($F201:$S201))/$C201","v":17.581376818509675},{"$f":"BM$7*Load_Shape!BL160/$C201+SUMPRODUCT(BM$8:BM$21,TRANSPOSE($F201:$S201))/$C201","v":17.704063583534555},{"$f":"BN$7*Load_Shape!BM160/$C201+SUMPRODUCT(BN$8:BN$21,TRANSPOSE($F201:$S201))/$C201","v":17.827386352915298},{"$f":"BO$7*Load_Shape!BN160/$C201+SUMPRODUCT(BO$8:BO$21,TRANSPOSE($F201:$S201))/$C201","v":17.951349669865067},{"$f":"BP$7*Load_Shape!BO160/$C201+SUMPRODUCT(BP$8:BP$21,TRANSPOSE($F201:$S201))/$C201","v":18.075957226609873},{"$f":"BQ$7*Load_Shape!BP160/$C201+SUMPRODUCT(BQ$8:BQ$21,TRANSPOSE($F201:$S201))/$C201","v":18.201212737959096},null,{"$f":"INDEX(Hydro_Param!G$27:G$39,$A201)","v":1.0062514240017961},{"$f":"INDEX(Hydro_Param!H$27:H$39,$A201)","v":-6.2514240017961242E-3},{"$f":"INDEX(Hydro_Param!M$27:M$39,$A201)","v":0.58953005661979485},{"$f":"INDEX(Hydro_Param!N$27:N$39,$A201)","v":1.4062987461350753},null,{"$f":"U201+($BS201*MAX($BU201,MIN($BV201,U201/AVERAGE(IF(OFFSET(U201,1-$B201,0,24,1)<$BU201*AVERAGE(OFFSET(U201,1-$B201,0,24,1)),OFFSET($BU201,1-$B201,0,24,1)*AVERAGE(OFFSET(U201,1-$B201,0,24,1)),IF(OFFSET(U201,1-$B201,0,24,1)>$BV201*AVERAGE(OFFSET(U201,1-$B201,0,24,1)),OFFSET($BV201,1-$B201,0,24,1)*AVERAGE(OFFSET(U201,1-$B201,0,24,1)),OFFSET(U201,1-$B201,0,24,1))))))+$BT201)*U$22*INDEX(Hydro_Param!$D$27:$D$39,$A201)/$C201/24","v":9.2571307121939146},{"$f":"V201+($BS201*MAX($BU201,MIN($BV201,V201/AVERAGE(IF(OFFSET(V201,1-$B201,0,24,1)<$BU201*AVERAGE(OFFSET(V201,1-$B201,0,24,1)),OFFSET($BU201,1-$B201,0,24,1)*AVERAGE(OFFSET(V201,1-$B201,0,24,1)),IF(OFFSET(V201,1-$B201,0,24,1)>$BV201*AVERAGE(OFFSET(V201,1-$B201,0,24,1)),OFFSET($BV201,1-$B201,0,24,1)*AVERAGE(OFFSET(V201,1-$B201,0,24,1)),OFFSET(V201,1-$B201,0,24,1))))))+$BT201)*V$22*INDEX(Hydro_Param!$D$27:$D$39,$A201)/$C201/24","v":8.335370531649172},{"$f":"W201+($BS201*MAX($BU201,MIN($BV201,W201/AVERAGE(IF(OFFSET(W201,1-$B201,0,24,1)<$BU201*AVERAGE(OFFSET(W201,1-$B201,0,24,1)),OFFSET($BU201,1-$B201,0,24,1)*AVERAGE(OFFSET(W201,1-$B201,0,24,1)),IF(OFFSET(W201,1-$B201,0,24,1)>$BV201*AVERAGE(OFFSET(W201,1-$B201,0,24,1)),OFFSET($BV201,1-$B201,0,24,1)*AVERAGE(OFFSET(W201,1-$B201,0,24,1)),OFFSET(W201,1-$B201,0,24,1))))))+$BT201)*W$22*INDEX(Hydro_Param!$D$27:$D$39,$A201)/$C201/24","v":10.225281959884979},{"$f":"X201+($BS201*MAX($BU201,MIN($BV201,X201/AVERAGE(IF(OFFSET(X201,1-$B201,0,24,1)<$BU201*AVERAGE(OFFSET(X201,1-$B201,0,24,1)),OFFSET($BU201,1-$B201,0,24,1)*AVERAGE(OFFSET(X201,1-$B201,0,24,1)),IF(OFFSET(X201,1-$B201,0,24,1)>$BV201*AVERAGE(OFFSET(X201,1-$B201,0,24,1)),OFFSET($BV201,1-$B201,0,24,1)*AVERAGE(OFFSET(X201,1-$B201,0,24,1)),OFFSET(X201,1-$B201,0,24,1))))))+$BT201)*X$22*INDEX(Hydro_Param!$D$27:$D$39,$A201)/$C201/24","v":10.151374725323262},{"$f":"Y201+($BS201*MAX($BU201,MIN($BV201,Y201/AVERAGE(IF(OFFSET(Y201,1-$B201,0,24,1)<$BU201*AVERAGE(OFFSET(Y201,1-$B201,0,24,1)),OFFSET($BU201,1-$B201,0,24,1)*AVERAGE(OFFSET(Y201,1-$B201,0,24,1)),IF(OFFSET(Y201,1-$B201,0,24,1)>$BV201*AVERAGE(OFFSET(Y201,1-$B201,0,24,1)),OFFSET($BV201,1-$B201,0,24,1)*AVERAGE(OFFSET(Y201,1-$B201,0,24,1)),OFFSET(Y201,1-$B201,0,24,1))))))+$BT201)*Y$22*INDEX(Hydro_Param!$D$27:$D$39,$A201)/$C201/24","v":9.6430397888803867},{"$f":"Z201+($BS201*MAX($BU201,MIN($BV201,Z201/AVERAGE(IF(OFFSET(Z201,1-$B201,0,24,1)<$BU201*AVERAGE(OFFSET(Z201,1-$B201,0,24,1)),OFFSET($BU201,1-$B201,0,24,1)*AVERAGE(OFFSET(Z201,1-$B201,0,24,1)),IF(OFFSET(Z201,1-$B201,0,24,1)>$BV201*AVERAGE(OFFSET(Z201,1-$B201,0,24,1)),OFFSET($BV201,1-$B201,0,24,1)*AVERAGE(OFFSET(Z201,1-$B201,0,24,1)),OFFSET(Z201,1-$B201,0,24,1))))))+$BT201)*Z$22*INDEX(Hydro_Param!$D$27:$D$39,$A201)/$C201/24","v":8.8652160516900516},{"$f":"AA201+($BS201*MAX($BU201,MIN($BV201,AA201/AVERAGE(IF(OFFSET(AA201,1-$B201,0,24,1)<$BU201*AVERAGE(OFFSET(AA201,1-$B201,0,24,1)),OFFSET($BU201,1-$B201,0,24,1)*AVERAGE(OFFSET(AA201,1-$B201,0,24,1)),IF(OFFSET(AA201,1-$B201,0,24,1)>$BV201*AVERAGE(OFFSET(AA201,1-$B201,0,24,1)),OFFSET($BV201,1-$B201,0,24,1)*AVERAGE(OFFSET(AA201,1-$B201,0,24,1)),OFFSET(AA201,1-$B201,0,24,1))))))+$BT201)*AA$22*INDEX(Hydro_Param!$D$27:$D$39,$A201)/$C201/24","v":7.8966646036136003},{"$f":"AB201+($BS201*MAX($BU201,MIN($BV201,AB201/AVERAGE(IF(OFFSET(AB201,1-$B201,0,24,1)<$BU201*AVERAGE(OFFSET(AB201,1-$B201,0,24,1)),OFFSET($BU201,1-$B201,0,24,1)*AVERAGE(OFFSET(AB201,1-$B201,0,24,1)),IF(OFFSET(AB201,1-$B201,0,24,1)>$BV201*AVERAGE(OFFSET(AB201,1-$B201,0,24,1)),OFFSET($BV201,1-$B201,0,24,1)*AVERAGE(OFFSET(AB201,1-$B201,0,24,1)),OFFSET(AB201,1-$B201,0,24,1))))))+$BT201)*AB$22*INDEX(Hydro_Param!$D$27:$D$39,$A201)/$C201/24","v":7.4489295478066744},{"$f":"AC201+($BS201*MAX($BU201,MIN($BV201,AC201/AVERAGE(IF(OFFSET(AC201,1-$B201,0,24,1)<$BU201*AVERAGE(OFFSET(AC201,1-$B201,0,24,1)),OFFSET($BU201,1-$B201,0,24,1)*AVERAGE(OFFSET(AC201,1-$B201,0,24,1)),IF(OFFSET(AC201,1-$B201,0,24,1)>$BV201*AVERAGE(OFFSET(AC201,1-$B201,0,24,1)),OFFSET($BV201,1-$B201,0,24,1)*AVERAGE(OFFSET(AC201,1-$B201,0,24,1)),OFFSET(AC201,1-$B201,0,24,1))))))+$BT201)*AC$22*INDEX(Hydro_Param!$D$27:$D$39,$A201)/$C201/24","v":6.8824772461422494},{"$f":"AD201+($BS201*MAX($BU201,MIN($BV201,AD201/AVERAGE(IF(OFFSET(AD201,1-$B201,0,24,1)<$BU201*AVERAGE(OFFSET(AD201,1-$B201,0,24,1)),OFFSET($BU201,1-$B201,0,24,1)*AVERAGE(OFFSET(AD201,1-$B201,0,24,1)),IF(OFFSET(AD201,1-$B201,0,24,1)>$BV201*AVERAGE(OFFSET(AD201,1-$B201,0,24,1)),OFFSET($BV201,1-$B201,0,24,1)*AVERAGE(OFFSET(AD201,1-$B201,0,24,1)),OFFSET(AD201,1-$B201,0,24,1))))))+$BT201)*AD$22*INDEX(Hydro_Param!$D$27:$D$39,$A201)/$C201/24","v":6.4913599408926013},{"$f":"AE201+($BS201*MAX($BU201,MIN($BV201,AE201/AVERAGE(IF(OFFSET(AE201,1-$B201,0,24,1)<$BU201*AVERAGE(OFFSET(AE201,1-$B201,0,24,1)),OFFSET($BU201,1-$B201,0,24,1)*AVERAGE(OFFSET(AE201,1-$B201,0,24,1)),IF(OFFSET(AE201,1-$B201,0,24,1)>$BV201*AVERAGE(OFFSET(AE201,1-$B201,0,24,1)),OFFSET($BV201,1-$B201,0,24,1)*AVERAGE(OFFSET(AE201,1-$B201,0,24,1)),OFFSET(AE201,1-$B201,0,24,1))))))+$BT201)*AE$22*INDEX(Hydro_Param!$D$27:$D$39,$A201)/$C201/24","v":6.4669555041093245},{"$f":"AF201+($BS201*MAX($BU201,MIN($BV201,AF201/AVERAGE(IF(OFFSET(AF201,1-$B201,0,24,1)<$BU201*AVERAGE(OFFSET(AF201,1-$B201,0,24,1)),OFFSET($BU201,1-$B201,0,24,1)*AVERAGE(OFFSET(AF201,1-$B201,0,24,1)),IF(OFFSET(AF201,1-$B201,0,24,1)>$BV201*AVERAGE(OFFSET(AF201,1-$B201,0,24,1)),OFFSET($BV201,1-$B201,0,24,1)*AVERAGE(OFFSET(AF201,1-$B201,0,24,1)),OFFSET(AF201,1-$B201,0,24,1))))))+$BT201)*AF$22*INDEX(Hydro_Param!$D$27:$D$39,$A201)/$C201/24","v":6.5468872745243791},{"$f":"AG201+($BS201*MAX($BU201,MIN($BV201,AG201/AVERAGE(IF(OFFSET(AG201,1-$B201,0,24,1)<$BU201*AVERAGE(OFFSET(AG201,1-$B201,0,24,1)),OFFSET($BU201,1-$B201,0,24,1)*AVERAGE(OFFSET(AG201,1-$B201,0,24,1)),IF(OFFSET(AG201,1-$B201,0,24,1)>$BV201*AVERAGE(OFFSET(AG201,1-$B201,0,24,1)),OFFSET($BV201,1-$B201,0,24,1)*AVERAGE(OFFSET(AG201,1-$B201,0,24,1)),OFFSET(AG201,1-$B201,0,24,1))))))+$BT201)*AG$22*INDEX(Hydro_Param!$D$27:$D$39,$A201)/$C201/24","v":6.6019680459085768},{"$f":"AH201+($BS201*MAX($BU201,MIN($BV201,AH201/AVERAGE(IF(OFFSET(AH201,1-$B201,0,24,1)<$BU201*AVERAGE(OFFSET(AH201,1-$B201,0,24,1)),OFFSET($BU201,1-$B201,0,24,1)*AVERAGE(OFFSET(AH201,1-$B201,0,24,1)),IF(OFFSET(AH201,1-$B201,0,24,1)>$BV201*AVERAGE(OFFSET(AH201,1-$B201,0,24,1)),OFFSET($BV201,1-$B201,0,24,1)*AVERAGE(OFFSET(AH201,1-$B201,0,24,1)),OFFSET(AH201,1-$B201,0,24,1))))))+$BT201)*AH$22*INDEX(Hydro_Param!$D$27:$D$39,$A201)/$C201/24","v":8.698348371777282},{"$f":"AI201+($BS201*MAX($BU201,MIN($BV201,AI201/AVERAGE(IF(OFFSET(AI201,1-$B201,0,24,1)<$BU201*AVERAGE(OFFSET(AI201,1-$B201,0,24,1)),OFFSET($BU201,1-$B201,0,24,1)*AVERAGE(OFFSET(AI201,1-$B201,0,24,1)),IF(OFFSET(AI201,1-$B201,0,24,1)>$BV201*AVERAGE(OFFSET(AI201,1-$B201,0,24,1)),OFFSET($BV201,1-$B201,0,24,1)*AVERAGE(OFFSET(AI201,1-$B201,0,24,1)),OFFSET(AI201,1-$B201,0,24,1))))))+$BT201)*AI$22*INDEX(Hydro_Param!$D$27:$D$39,$A201)/$C201/24","v":8.7932183009557363},{"$f":"AJ201+($BS201*MAX($BU201,MIN($BV201,AJ201/AVERAGE(IF(OFFSET(AJ201,1-$B201,0,24,1)<$BU201*AVERAGE(OFFSET(AJ201,1-$B201,0,24,1)),OFFSET($BU201,1-$B201,0,24,1)*AVERAGE(OFFSET(AJ201,1-$B201,0,24,1)),IF(OFFSET(AJ201,1-$B201,0,24,1)>$BV201*AVERAGE(OFFSET(AJ201,1-$B201,0,24,1)),OFFSET($BV201,1-$B201,0,24,1)*AVERAGE(OFFSET(AJ201,1-$B201,0,24,1)),OFFSET(AJ201,1-$B201,0,24,1))))))+$BT201)*AJ$22*INDEX(Hydro_Param!$D$27:$D$39,$A201)/$C201/24","v":8.8435961960451444},{"$f":"AK201+($BS201*MAX($BU201,MIN($BV201,AK201/AVERAGE(IF(OFFSET(AK201,1-$B201,0,24,1)<$BU201*AVERAGE(OFFSET(AK201,1-$B201,0,24,1)),OFFSET($BU201,1-$B201,0,24,1)*AVERAGE(OFFSET(AK201,1-$B201,0,24,1)),IF(OFFSET(AK201,1-$B201,0,24,1)>$BV201*AVERAGE(OFFSET(AK201,1-$B201,0,24,1)),OFFSET($BV201,1-$B201,0,24,1)*AVERAGE(OFFSET(AK201,1-$B201,0,24,1)),OFFSET(AK201,1-$B201,0,24,1))))))+$BT201)*AK$22*INDEX(Hydro_Param!$D$27:$D$39,$A201)/$C201/24","v":8.1385624245992254},{"$f":"AL201+($BS201*MAX($BU201,MIN($BV201,AL201/AVERAGE(IF(OFFSET(AL201,1-$B201,0,24,1)<$BU201*AVERAGE(OFFSET(AL201,1-$B201,0,24,1)),OFFSET($BU201,1-$B201,0,24,1)*AVERAGE(OFFSET(AL201,1-$B201,0,24,1)),IF(OFFSET(AL201,1-$B201,0,24,1)>$BV201*AVERAGE(OFFSET(AL201,1-$B201,0,24,1)),OFFSET($BV201,1-$B201,0,24,1)*AVERAGE(OFFSET(AL201,1-$B201,0,24,1)),OFFSET(AL201,1-$B201,0,24,1))))))+$BT201)*AL$22*INDEX(Hydro_Param!$D$27:$D$39,$A201)/$C201/24","v":7.9547416616739488},{"$f":"AM201+($BS201*MAX($BU201,MIN($BV201,AM201/AVERAGE(IF(OFFSET(AM201,1-$B201,0,24,1)<$BU201*AVERAGE(OFFSET(AM201,1-$B201,0,24,1)),OFFSET($BU201,1-$B201,0,24,1)*AVERAGE(OFFSET(AM201,1-$B201,0,24,1)),IF(OFFSET(AM201,1-$B201,0,24,1)>$BV201*AVERAGE(OFFSET(AM201,1-$B201,0,24,1)),OFFSET($BV201,1-$B201,0,24,1)*AVERAGE(OFFSET(AM201,1-$B201,0,24,1)),OFFSET(AM201,1-$B201,0,24,1))))))+$BT201)*AM$22*INDEX(Hydro_Param!$D$27:$D$39,$A201)/$C201/24","v":7.9081286344978983},{"$f":"AN201+($BS201*MAX($BU201,MIN($BV201,AN201/AVERAGE(IF(OFFSET(AN201,1-$B201,0,24,1)<$BU201*AVERAGE(OFFSET(AN201,1-$B201,0,24,1)),OFFSET($BU201,1-$B201,0,24,1)*AVERAGE(OFFSET(AN201,1-$B201,0,24,1)),IF(OFFSET(AN201,1-$B201,0,24,1)>$BV201*AVERAGE(OFFSET(AN201,1-$B201,0,24,1)),OFFSET($BV201,1-$B201,0,24,1)*AVERAGE(OFFSET(AN201,1-$B201,0,24,1)),OFFSET(AN201,1-$B201,0,24,1))))))+$BT201)*AN$22*INDEX(Hydro_Param!$D$27:$D$39,$A201)/$C201/24","v":7.8594865508743537},{"$f":"AO201+($BS201*MAX($BU201,MIN($BV201,AO201/AVERAGE(IF(OFFSET(AO201,1-$B201,0,24,1)<$BU201*AVERAGE(OFFSET(AO201,1-$B201,0,24,1)),OFFSET($BU201,1-$B201,0,24,1)*AVERAGE(OFFSET(AO201,1-$B201,0,24,1)),IF(OFFSET(AO201,1-$B201,0,24,1)>$BV201*AVERAGE(OFFSET(AO201,1-$B201,0,24,1)),OFFSET($BV201,1-$B201,0,24,1)*AVERAGE(OFFSET(AO201,1-$B201,0,24,1)),OFFSET(AO201,1-$B201,0,24,1))))))+$BT201)*AO$22*INDEX(Hydro_Param!$D$27:$D$39,$A201)/$C201/24","v":7.9679364200259721},{"$f":"AP201+($BS201*MAX($BU201,MIN($BV201,AP201/AVERAGE(IF(OFFSET(AP201,1-$B201,0,24,1)<$BU201*AVERAGE(OFFSET(AP201,1-$B201,0,24,1)),OFFSET($BU201,1-$B201,0,24,1)*AVERAGE(OFFSET(AP201,1-$B201,0,24,1)),IF(OFFSET(AP201,1-$B201,0,24,1)>$BV201*AVERAGE(OFFSET(AP201,1-$B201,0,24,1)),OFFSET($BV201,1-$B201,0,24,1)*AVERAGE(OFFSET(AP201,1-$B201,0,24,1)),OFFSET(AP201,1-$B201,0,24,1))))))+$BT201)*AP$22*INDEX(Hydro_Param!$D$27:$D$39,$A201)/$C201/24","v":8.0769423680555015},{"$f":"AQ201+($BS201*MAX($BU201,MIN($BV201,AQ201/AVERAGE(IF(OFFSET(AQ201,1-$B201,0,24,1)<$BU201*AVERAGE(OFFSET(AQ201,1-$B201,0,24,1)),OFFSET($BU201,1-$B201,0,24,1)*AVERAGE(OFFSET(AQ201,1-$B201,0,24,1)),IF(OFFSET(AQ201,1-$B201,0,24,1)>$BV201*AVERAGE(OFFSET(AQ201,1-$B201,0,24,1)),OFFSET($BV201,1-$B201,0,24,1)*AVERAGE(OFFSET(AQ201,1-$B201,0,24,1)),OFFSET(AQ201,1-$B201,0,24,1))))))+$BT201)*AQ$22*INDEX(Hydro_Param!$D$27:$D$39,$A201)/$C201/24","v":8.1865140969757384},{"$f":"AR201+($BS201*MAX($BU201,MIN($BV201,AR201/AVERAGE(IF(OFFSET(AR201,1-$B201,0,24,1)<$BU201*AVERAGE(OFFSET(AR201,1-$B201,0,24,1)),OFFSET($BU201,1-$B201,0,24,1)*AVERAGE(OFFSET(AR201,1-$B201,0,24,1)),IF(OFFSET(AR201,1-$B201,0,24,1)>$BV201*AVERAGE(OFFSET(AR201,1-$B201,0,24,1)),OFFSET($BV201,1-$B201,0,24,1)*AVERAGE(OFFSET(AR201,1-$B201,0,24,1)),OFFSET(AR201,1-$B201,0,24,1))))))+$BT201)*AR$22*INDEX(Hydro_Param!$D$27:$D$39,$A201)/$C201/24","v":8.2966544518733052},{"$f":"AS201+($BS201*MAX($BU201,MIN($BV201,AS201/AVERAGE(IF(OFFSET(AS201,1-$B201,0,24,1)<$BU201*AVERAGE(OFFSET(AS201,1-$B201,0,24,1)),OFFSET($BU201,1-$B201,0,24,1)*AVERAGE(OFFSET(AS201,1-$B201,0,24,1)),IF(OFFSET(AS201,1-$B201,0,24,1)>$BV201*AVERAGE(OFFSET(AS201,1-$B201,0,24,1)),OFFSET($BV201,1-$B201,0,24,1)*AVERAGE(OFFSET(AS201,1-$B201,0,24,1)),OFFSET(AS201,1-$B201,0,24,1))))))+$BT201)*AS$22*INDEX(Hydro_Param!$D$27:$D$39,$A201)/$C201/24","v":8.4073647637600253},{"$f":"AT201+($BS201*MAX($BU201,MIN($BV201,AT201/AVERAGE(IF(OFFSET(AT201,1-$B201,0,24,1)<$BU201*AVERAGE(OFFSET(AT201,1-$B201,0,24,1)),OFFSET($BU201,1-$B201,0,24,1)*AVERAGE(OFFSET(AT201,1-$B201,0,24,1)),IF(OFFSET(AT201,1-$B201,0,24,1)>$BV201*AVERAGE(OFFSET(AT201,1-$B201,0,24,1)),OFFSET($BV201,1-$B201,0,24,1)*AVERAGE(OFFSET(AT201,1-$B201,0,24,1)),OFFSET(AT201,1-$B201,0,24,1))))))+$BT201)*AT$22*INDEX(Hydro_Param!$D$27:$D$39,$A201)/$C201/24","v":8.5186372185336481},{"$f":"AU201+($BS201*MAX($BU201,MIN($BV201,AU201/AVERAGE(IF(OFFSET(AU201,1-$B201,0,24,1)<$BU201*AVERAGE(OFFSET(AU201,1-$B201,0,24,1)),OFFSET($BU201,1-$B201,0,24,1)*AVERAGE(OFFSET(AU201,1-$B201,0,24,1)),IF(OFFSET(AU201,1-$B201,0,24,1)>$BV201*AVERAGE(OFFSET(AU201,1-$B201,0,24,1)),OFFSET($BV201,1-$B201,0,24,1)*AVERAGE(OFFSET(AU201,1-$B201,0,24,1)),OFFSET(AU201,1-$B201,0,24,1))))))+$BT201)*AU$22*INDEX(Hydro_Param!$D$27:$D$39,$A201)/$C201/24","v":8.6304658374124053},{"$f":"AV201+($BS201*MAX($BU201,MIN($BV201,AV201/AVERAGE(IF(OFFSET(AV201,1-$B201,0,24,1)<$BU201*AVERAGE(OFFSET(AV201,1-$B201,0,24,1)),OFFSET($BU201,1-$B201,0,24,1)*AVERAGE(OFFSET(AV201,1-$B201,0,24,1)),IF(OFFSET(AV201,1-$B201,0,24,1)>$BV201*AVERAGE(OFFSET(AV201,1-$B201,0,24,1)),OFFSET($BV201,1-$B201,0,24,1)*AVERAGE(OFFSET(AV201,1-$B201,0,24,1)),OFFSET(AV201,1-$B201,0,24,1))))))+$BT201)*AV$22*INDEX(Hydro_Param!$D$27:$D$39,$A201)/$C201/24","v":8.7428888315987301},{"$f":"AW201+($BS201*MAX($BU201,MIN($BV201,AW201/AVERAGE(IF(OFFSET(AW201,1-$B201,0,24,1)<$BU201*AVERAGE(OFFSET(AW201,1-$B201,0,24,1)),OFFSET($BU201,1-$B201,0,24,1)*AVERAGE(OFFSET(AW201,1-$B201,0,24,1)),IF(OFFSET(AW201,1-$B201,0,24,1)>$BV201*AVERAGE(OFFSET(AW201,1-$B201,0,24,1)),OFFSET($BV201,1-$B201,0,24,1)*AVERAGE(OFFSET(AW201,1-$B201,0,24,1)),OFFSET(AW201,1-$B201,0,24,1))))))+$BT201)*AW$22*INDEX(Hydro_Param!$D$27:$D$39,$A201)/$C201/24","v":8.8559086651524161},{"$f":"AX201+($BS201*MAX($BU201,MIN($BV201,AX201/AVERAGE(IF(OFFSET(AX201,1-$B201,0,24,1)<$BU201*AVERAGE(OFFSET(AX201,1-$B201,0,24,1)),OFFSET($BU201,1-$B201,0,24,1)*AVERAGE(OFFSET(AX201,1-$B201,0,24,1)),IF(OFFSET(AX201,1-$B201,0,24,1)>$BV201*AVERAGE(OFFSET(AX201,1-$B201,0,24,1)),OFFSET($BV201,1-$B201,0,24,1)*AVERAGE(OFFSET(AX201,1-$B201,0,24,1)),OFFSET(AX201,1-$B201,0,24,1))))))+$BT201)*AX$22*INDEX(Hydro_Param!$D$27:$D$39,$A201)/$C201/24","v":8.9694771111228668},{"$f":"AY201+($BS201*MAX($BU201,MIN($BV201,AY201/AVERAGE(IF(OFFSET(AY201,1-$B201,0,24,1)<$BU201*AVERAGE(OFFSET(AY201,1-$B201,0,24,1)),OFFSET($BU201,1-$B201,0,24,1)*AVERAGE(OFFSET(AY201,1-$B201,0,24,1)),IF(OFFSET(AY201,1-$B201,0,24,1)>$BV201*AVERAGE(OFFSET(AY201,1-$B201,0,24,1)),OFFSET($BV201,1-$B201,0,24,1)*AVERAGE(OFFSET(AY201,1-$B201,0,24,1)),OFFSET(AY201,1-$B201,0,24,1))))))+$BT201)*AY$22*INDEX(Hydro_Param!$D$27:$D$39,$A201)/$C201/24","v":9.0836246645794851},{"$f":"AZ201+($BS201*MAX($BU201,MIN($BV201,AZ201/AVERAGE(IF(OFFSET(AZ201,1-$B201,0,24,1)<$BU201*AVERAGE(OFFSET(AZ201,1-$B201,0,24,1)),OFFSET($BU201,1-$B201,0,24,1)*AVERAGE(OFFSET(AZ201,1-$B201,0,24,1)),IF(OFFSET(AZ201,1-$B201,0,24,1)>$BV201*AVERAGE(OFFSET(AZ201,1-$B201,0,24,1)),OFFSET($BV201,1-$B201,0,24,1)*AVERAGE(OFFSET(AZ201,1-$B201,0,24,1)),OFFSET(AZ201,1-$B201,0,24,1))))))+$BT201)*AZ$22*INDEX(Hydro_Param!$D$27:$D$39,$A201)/$C201/24","v":9.1983990440579824},{"$f":"BA201+($BS201*MAX($BU201,MIN($BV201,BA201/AVERAGE(IF(OFFSET(BA201,1-$B201,0,24,1)<$BU201*AVERAGE(OFFSET(BA201,1-$B201,0,24,1)),OFFSET($BU201,1-$B201,0,24,1)*AVERAGE(OFFSET(BA201,1-$B201,0,24,1)),IF(OFFSET(BA201,1-$B201,0,24,1)>$BV201*AVERAGE(OFFSET(BA201,1-$B201,0,24,1)),OFFSET($BV201,1-$B201,0,24,1)*AVERAGE(OFFSET(BA201,1-$B201,0,24,1)),OFFSET(BA201,1-$B201,0,24,1))))))+$BT201)*BA$22*INDEX(Hydro_Param!$D$27:$D$39,$A201)/$C201/24","v":9.3137388989601639},{"$f":"BB201+($BS201*MAX($BU201,MIN($BV201,BB201/AVERAGE(IF(OFFSET(BB201,1-$B201,0,24,1)<$BU201*AVERAGE(OFFSET(BB201,1-$B201,0,24,1)),OFFSET($BU201,1-$B201,0,24,1)*AVERAGE(OFFSET(BB201,1-$B201,0,24,1)),IF(OFFSET(BB201,1-$B201,0,24,1)>$BV201*AVERAGE(OFFSET(BB201,1-$B201,0,24,1)),OFFSET($BV201,1-$B201,0,24,1)*AVERAGE(OFFSET(BB201,1-$B201,0,24,1)),OFFSET(BB201,1-$B201,0,24,1))))))+$BT201)*BB$22*INDEX(Hydro_Param!$D$27:$D$39,$A201)/$C201/24","v":9.4296640365235049},{"$f":"BC201+($BS201*MAX($BU201,MIN($BV201,BC201/AVERAGE(IF(OFFSET(BC201,1-$B201,0,24,1)<$BU201*AVERAGE(OFFSET(BC201,1-$B201,0,24,1)),OFFSET($BU201,1-$B201,0,24,1)*AVERAGE(OFFSET(BC201,1-$B201,0,24,1)),IF(OFFSET(BC201,1-$B201,0,24,1)>$BV201*AVERAGE(OFFSET(BC201,1-$B201,0,24,1)),OFFSET($BV201,1-$B201,0,24,1)*AVERAGE(OFFSET(BC201,1-$B201,0,24,1)),OFFSET(BC201,1-$B201,0,24,1))))))+$BT201)*BC$22*INDEX(Hydro_Param!$D$27:$D$39,$A201)/$C201/24","v":9.5462098797975798},{"$f":"BD201+($BS201*MAX($BU201,MIN($BV201,BD201/AVERAGE(IF(OFFSET(BD201,1-$B201,0,24,1)<$BU201*AVERAGE(OFFSET(BD201,1-$B201,0,24,1)),OFFSET($BU201,1-$B201,0,24,1)*AVERAGE(OFFSET(BD201,1-$B201,0,24,1)),IF(OFFSET(BD201,1-$B201,0,24,1)>$BV201*AVERAGE(OFFSET(BD201,1-$B201,0,24,1)),OFFSET($BV201,1-$B201,0,24,1)*AVERAGE(OFFSET(BD201,1-$B201,0,24,1)),OFFSET(BD201,1-$B201,0,24,1))))))+$BT201)*BD$22*INDEX(Hydro_Param!$D$27:$D$39,$A201)/$C201/24","v":9.6633521781975453},{"$f":"BE201+($BS201*MAX($BU201,MIN($BV201,BE201/AVERAGE(IF(OFFSET(BE201,1-$B201,0,24,1)<$BU201*AVERAGE(OFFSET(BE201,1-$B201,0,24,1)),OFFSET($BU201,1-$B201,0,24,1)*AVERAGE(OFFSET(BE201,1-$B201,0,24,1)),IF(OFFSET(BE201,1-$B201,0,24,1)>$BV201*AVERAGE(OFFSET(BE201,1-$B201,0,24,1)),OFFSET($BV201,1-$B201,0,24,1)*AVERAGE(OFFSET(BE201,1-$B201,0,24,1)),OFFSET(BE201,1-$B201,0,24,1))))))+$BT201)*BE$22*INDEX(Hydro_Param!$D$27:$D$39,$A201)/$C201/24","v":9.7810731720769049},{"$f":"BF201+($BS201*MAX($BU201,MIN($BV201,BF201/AVERAGE(IF(OFFSET(BF201,1-$B201,0,24,1)<$BU201*AVERAGE(OFFSET(BF201,1-$B201,0,24,1)),OFFSET($BU201,1-$B201,0,24,1)*AVERAGE(OFFSET(BF201,1-$B201,0,24,1)),IF(OFFSET(BF201,1-$B201,0,24,1)>$BV201*AVERAGE(OFFSET(BF201,1-$B201,0,24,1)),OFFSET($BV201,1-$B201,0,24,1)*AVERAGE(OFFSET(BF201,1-$B201,0,24,1)),OFFSET(BF201,1-$B201,0,24,1))))))+$BT201)*BF$22*INDEX(Hydro_Param!$D$27:$D$39,$A201)/$C201/24","v":9.899402470481018},{"$f":"BG201+($BS201*MAX($BU201,MIN($BV201,BG201/AVERAGE(IF(OFFSET(BG201,1-$B201,0,24,1)<$BU201*AVERAGE(OFFSET(BG201,1-$B201,0,24,1)),OFFSET($BU201,1-$B201,0,24,1)*AVERAGE(OFFSET(BG201,1-$B201,0,24,1)),IF(OFFSET(BG201,1-$B201,0,24,1)>$BV201*AVERAGE(OFFSET(BG201,1-$B201,0,24,1)),OFFSET($BV201,1-$B201,0,24,1)*AVERAGE(OFFSET(BG201,1-$B201,0,24,1)),OFFSET(BG201,1-$B201,0,24,1))))))+$BT201)*BG$22*INDEX(Hydro_Param!$D$27:$D$39,$A201)/$C201/24","v":10.018344106192213},{"$f":"BH201+($BS201*MAX($BU201,MIN($BV201,BH201/AVERAGE(IF(OFFSET(BH201,1-$B201,0,24,1)<$BU201*AVERAGE(OFFSET(BH201,1-$B201,0,24,1)),OFFSET($BU201,1-$B201,0,24,1)*AVERAGE(OFFSET(BH201,1-$B201,0,24,1)),IF(OFFSET(BH201,1-$B201,0,24,1)>$BV201*AVERAGE(OFFSET(BH201,1-$B201,0,24,1)),OFFSET($BV201,1-$B201,0,24,1)*AVERAGE(OFFSET(BH201,1-$B201,0,24,1)),OFFSET(BH201,1-$B201,0,24,1))))))+$BT201)*BH$22*INDEX(Hydro_Param!$D$27:$D$39,$A201)/$C201/24","v":10.137901888091466},{"$f":"BI201+($BS201*MAX($BU201,MIN($BV201,BI201/AVERAGE(IF(OFFSET(BI201,1-$B201,0,24,1)<$BU201*AVERAGE(OFFSET(BI201,1-$B201,0,24,1)),OFFSET($BU201,1-$B201,0,24,1)*AVERAGE(OFFSET(BI201,1-$B201,0,24,1)),IF(OFFSET(BI201,1-$B201,0,24,1)>$BV201*AVERAGE(OFFSET(BI201,1-$B201,0,24,1)),OFFSET($BV201,1-$B201,0,24,1)*AVERAGE(OFFSET(BI201,1-$B201,0,24,1)),OFFSET(BI201,1-$B201,0,24,1))))))+$BT201)*BI$22*INDEX(Hydro_Param!$D$27:$D$39,$A201)/$C201/24","v":10.258106141104236},{"$f":"BJ201+($BS201*MAX($BU201,MIN($BV201,BJ201/AVERAGE(IF(OFFSET(BJ201,1-$B201,0,24,1)<$BU201*AVERAGE(OFFSET(BJ201,1-$B201,0,24,1)),OFFSET($BU201,1-$B201,0,24,1)*AVERAGE(OFFSET(BJ201,1-$B201,0,24,1)),IF(OFFSET(BJ201,1-$B201,0,24,1)>$BV201*AVERAGE(OFFSET(BJ201,1-$B201,0,24,1)),OFFSET($BV201,1-$B201,0,24,1)*AVERAGE(OFFSET(BJ201,1-$B201,0,24,1)),OFFSET(BJ201,1-$B201,0,24,1))))))+$BT201)*BJ$22*INDEX(Hydro_Param!$D$27:$D$39,$A201)/$C201/24","v":10.378912339975127},{"$f":"BK201+($BS201*MAX($BU201,MIN($BV201,BK201/AVERAGE(IF(OFFSET(BK201,1-$B201,0,24,1)<$BU201*AVERAGE(OFFSET(BK201,1-$B201,0,24,1)),OFFSET($BU201,1-$B201,0,24,1)*AVERAGE(OFFSET(BK201,1-$B201,0,24,1)),IF(OFFSET(BK201,1-$B201,0,24,1)>$BV201*AVERAGE(OFFSET(BK201,1-$B201,0,24,1)),OFFSET($BV201,1-$B201,0,24,1)*AVERAGE(OFFSET(BK201,1-$B201,0,24,1)),OFFSET(BK201,1-$B201,0,24,1))))))+$BT201)*BK$22*INDEX(Hydro_Param!$D$27:$D$39,$A201)/$C201/24","v":10.50035993622409},{"$f":"BL201+($BS201*MAX($BU201,MIN($BV201,BL201/AVERAGE(IF(OFFSET(BL201,1-$B201,0,24,1)<$BU201*AVERAGE(OFFSET(BL201,1-$B201,0,24,1)),OFFSET($BU201,1-$B201,0,24,1)*AVERAGE(OFFSET(BL201,1-$B201,0,24,1)),IF(OFFSET(BL201,1-$B201,0,24,1)>$BV201*AVERAGE(OFFSET(BL201,1-$B201,0,24,1)),OFFSET($BV201,1-$B201,0,24,1)*AVERAGE(OFFSET(BL201,1-$B201,0,24,1)),OFFSET(BL201,1-$B201,0,24,1))))))+$BT201)*BL$22*INDEX(Hydro_Param!$D$27:$D$39,$A201)/$C201/24","v":10.622437884278146},{"$f":"BM201+($BS201*MAX($BU201,MIN($BV201,BM201/AVERAGE(IF(OFFSET(BM201,1-$B201,0,24,1)<$BU201*AVERAGE(OFFSET(BM201,1-$B201,0,24,1)),OFFSET($BU201,1-$B201,0,24,1)*AVERAGE(OFFSET(BM201,1-$B201,0,24,1)),IF(OFFSET(BM201,1-$B201,0,24,1)>$BV201*AVERAGE(OFFSET(BM201,1-$B201,0,24,1)),OFFSET($BV201,1-$B201,0,24,1)*AVERAGE(OFFSET(BM201,1-$B201,0,24,1)),OFFSET(BM201,1-$B201,0,24,1))))))+$BT201)*BM$22*INDEX(Hydro_Param!$D$27:$D$39,$A201)/$C201/24","v":10.745124649303026},{"$f":"BN201+($BS201*MAX($BU201,MIN($BV201,BN201/AVERAGE(IF(OFFSET(BN201,1-$B201,0,24,1)<$BU201*AVERAGE(OFFSET(BN201,1-$B201,0,24,1)),OFFSET($BU201,1-$B201,0,24,1)*AVERAGE(OFFSET(BN201,1-$B201,0,24,1)),IF(OFFSET(BN201,1-$B201,0,24,1)>$BV201*AVERAGE(OFFSET(BN201,1-$B201,0,24,1)),OFFSET($BV201,1-$B201,0,24,1)*AVERAGE(OFFSET(BN201,1-$B201,0,24,1)),OFFSET(BN201,1-$B201,0,24,1))))))+$BT201)*BN$22*INDEX(Hydro_Param!$D$27:$D$39,$A201)/$C201/24","v":10.868447418683768},{"$f":"BO201+($BS201*MAX($BU201,MIN($BV201,BO201/AVERAGE(IF(OFFSET(BO201,1-$B201,0,24,1)<$BU201*AVERAGE(OFFSET(BO201,1-$B201,0,24,1)),OFFSET($BU201,1-$B201,0,24,1)*AVERAGE(OFFSET(BO201,1-$B201,0,24,1)),IF(OFFSET(BO201,1-$B201,0,24,1)>$BV201*AVERAGE(OFFSET(BO201,1-$B201,0,24,1)),OFFSET($BV201,1-$B201,0,24,1)*AVERAGE(OFFSET(BO201,1-$B201,0,24,1)),OFFSET(BO201,1-$B201,0,24,1))))))+$BT201)*BO$22*INDEX(Hydro_Param!$D$27:$D$39,$A201)/$C201/24","v":10.992410735633538},{"$f":"BP201+($BS201*MAX($BU201,MIN($BV201,BP201/AVERAGE(IF(OFFSET(BP201,1-$B201,0,24,1)<$BU201*AVERAGE(OFFSET(BP201,1-$B201,0,24,1)),OFFSET($BU201,1-$B201,0,24,1)*AVERAGE(OFFSET(BP201,1-$B201,0,24,1)),IF(OFFSET(BP201,1-$B201,0,24,1)>$BV201*AVERAGE(OFFSET(BP201,1-$B201,0,24,1)),OFFSET($BV201,1-$B201,0,24,1)*AVERAGE(OFFSET(BP201,1-$B201,0,24,1)),OFFSET(BP201,1-$B201,0,24,1))))))+$BT201)*BP$22*INDEX(Hydro_Param!$D$27:$D$39,$A201)/$C201/24","v":11.117018292378344},{"$f":"BQ201+($BS201*MAX($BU201,MIN($BV201,BQ201/AVERAGE(IF(OFFSET(BQ201,1-$B201,0,24,1)<$BU201*AVERAGE(OFFSET(BQ201,1-$B201,0,24,1)),OFFSET($BU201,1-$B201,0,24,1)*AVERAGE(OFFSET(BQ201,1-$B201,0,24,1)),IF(OFFSET(BQ201,1-$B201,0,24,1)>$BV201*AVERAGE(OFFSET(BQ201,1-$B201,0,24,1)),OFFSET($BV201,1-$B201,0,24,1)*AVERAGE(OFFSET(BQ201,1-$B201,0,24,1)),OFFSET(BQ201,1-$B201,0,24,1))))))+$BT201)*BQ$22*INDEX(Hydro_Param!$D$27:$D$39,$A201)/$C201/24","v":11.242273803727567},null,{"$f":"MAX(MIN(U$7*Load_Shape!T160/$C201*U$31+(U$32*$G201+U$33*$H201)/$C201-BX201,$ED$51/1000),0)+BX201","v":9.2571307121939146},{"$f":"MAX(MIN(V$7*Load_Shape!U160/$C201*V$31+(V$32*$G201+V$33*$H201)/$C201-BY201,$ED$51/1000),0)+BY201","v":8.335370531649172},{"$f":"MAX(MIN(W$7*Load_Shape!V160/$C201*W$31+(W$32*$G201+W$33*$H201)/$C201-BZ201,$ED$51/1000),0)+BZ201","v":10.225281959884979},{"$f":"MAX(MIN(X$7*Load_Shape!W160/$C201*X$31+(X$32*$G201+X$33*$H201)/$C201-CA201,$ED$51/1000),0)+CA201","v":10.151374725323262},{"$f":"MAX(MIN(Y$7*Load_Shape!X160/$C201*Y$31+(Y$32*$G201+Y$33*$H201)/$C201-CB201,$ED$51/1000),0)+CB201","v":9.6430397888803867},{"$f":"MAX(MIN(Z$7*Load_Shape!Y160/$C201*Z$31+(Z$32*$G201+Z$33*$H201)/$C201-CC201,$ED$51/1000),0)+CC201","v":8.8652160516900516},{"$f":"MAX(MIN(AA$7*Load_Shape!Z160/$C201*AA$31+(AA$32*$G201+AA$33*$H201)/$C201-CD201,$ED$51/1000),0)+CD201","v":7.8966646036136003},{"$f":"MAX(MIN(AB$7*Load_Shape!AA160/$C201*AB$31+(AB$32*$G201+AB$33*$H201)/$C201-CE201,$ED$51/1000),0)+CE201","v":7.4489295478066744},{"$f":"MAX(MIN(AC$7*Load_Shape!AB160/$C201*AC$31+(AC$32*$G201+AC$33*$H201)/$C201-CF201,$ED$51/1000),0)+CF201","v":6.8824772461422494},{"$f":"MAX(MIN(AD$7*Load_Shape!AC160/$C201*AD$31+(AD$32*$G201+AD$33*$H201)/$C201-CG201,$ED$51/1000),0)+CG201","v":6.4913599408926013},{"$f":"MAX(MIN(AE$7*Load_Shape!AD160/$C201*AE$31+(AE$32*$G201+AE$33*$H201)/$C201-CH201,$ED$51/1000),0)+CH201","v":6.4669555041093245},{"$f":"MAX(MIN(AF$7*Load_Shape!AE160/$C201*AF$31+(AF$32*$G201+AF$33*$H201)/$C201-CI201,$ED$51/1000),0)+CI201","v":6.5468872745243791},{"$f":"MAX(MIN(AG$7*Load_Shape!AF160/$C201*AG$31+(AG$32*$G201+AG$33*$H201)/$C201-CJ201,$ED$51/1000),0)+CJ201","v":6.6019680459085768},{"$f":"MAX(MIN(AH$7*Load_Shape!AG160/$C201*AH$31+(AH$32*$G201+AH$33*$H201)/$C201-CK201,$ED$51/1000),0)+CK201","v":8.698348371777282},{"$f":"MAX(MIN(AI$7*Load_Shape!AH160/$C201*AI$31+(AI$32*$G201+AI$33*$H201)/$C201-CL201,$ED$51/1000),0)+CL201","v":8.7932183009557363},{"$f":"MAX(MIN(AJ$7*Load_Shape!AI160/$C201*AJ$31+(AJ$32*$G201+AJ$33*$H201)/$C201-CM201,$ED$51/1000),0)+CM201","v":8.8435961960451444},{"$f":"MAX(MIN(AK$7*Load_Shape!AJ160/$C201*AK$31+(AK$32*$G201+AK$33*$H201)/$C201-CN201,$ED$51/1000),0)+CN201","v":8.1385624245992254},{"$f":"MAX(MIN(AL$7*Load_Shape!AK160/$C201*AL$31+(AL$32*$G201+AL$33*$H201)/$C201-CO201,$ED$51/1000),0)+CO201","v":7.9547416616739488},{"$f":"MAX(MIN(AM$7*Load_Shape!AL160/$C201*AM$31+(AM$32*$G201+AM$33*$H201)/$C201-CP201,$ED$51/1000),0)+CP201","v":7.9081286344978983},{"$f":"MAX(MIN(AN$7*Load_Shape!AM160/$C201*AN$31+(AN$32*$G201+AN$33*$H201)/$C201-CQ201,$ED$51/1000),0)+CQ201","v":7.8594865508743537},{"$f":"MAX(MIN(AO$7*Load_Shape!AN160/$C201*AO$31+(AO$32*$G201+AO$33*$H201)/$C201-CR201,$ED$51/1000),0)+CR201","v":7.9679364200259721},{"$f":"MAX(MIN(AP$7*Load_Shape!AO160/$C201*AP$31+(AP$32*$G201+AP$33*$H201)/$C201-CS201,$ED$51/1000),0)+CS201","v":8.0769423680555015},{"$f":"MAX(MIN(AQ$7*Load_Shape!AP160/$C201*AQ$31+(AQ$32*$G201+AQ$33*$H201)/$C201-CT201,$ED$51/1000),0)+CT201","v":8.1865140969757384},{"$f":"MAX(MIN(AR$7*Load_Shape!AQ160/$C201*AR$31+(AR$32*$G201+AR$33*$H201)/$C201-CU201,$ED$51/1000),0)+CU201","v":8.2966544518733052},{"$f":"MAX(MIN(AS$7*Load_Shape!AR160/$C201*AS$31+(AS$32*$G201+AS$33*$H201)/$C201-CV201,$ED$51/1000),0)+CV201","v":8.4073647637600253},{"$f":"MAX(MIN(AT$7*Load_Shape!AS160/$C201*AT$31+(AT$32*$G201+AT$33*$H201)/$C201-CW201,$ED$51/1000),0)+CW201","v":8.5186372185336481},{"$f":"MAX(MIN(AU$7*Load_Shape!AT160/$C201*AU$31+(AU$32*$G201+AU$33*$H201)/$C201-CX201,$ED$51/1000),0)+CX201","v":8.6304658374124053},{"$f":"MAX(MIN(AV$7*Load_Shape!AU160/$C201*AV$31+(AV$32*$G201+AV$33*$H201)/$C201-CY201,$ED$51/1000),0)+CY201","v":8.7428888315987301},{"$f":"MAX(MIN(AW$7*Load_Shape!AV160/$C201*AW$31+(AW$32*$G201+AW$33*$H201)/$C201-CZ201,$ED$51/1000),0)+CZ201","v":8.8559086651524161},{"$f":"MAX(MIN(AX$7*Load_Shape!AW160/$C201*AX$31+(AX$32*$G201+AX$33*$H201)/$C201-DA201,$ED$51/1000),0)+DA201","v":8.9694771111228668},{"$f":"MAX(MIN(AY$7*Load_Shape!AX160/$C201*AY$31+(AY$32*$G201+AY$33*$H201)/$C201-DB201,$ED$51/1000),0)+DB201","v":9.0836246645794851},{"$f":"MAX(MIN(AZ$7*Load_Shape!AY160/$C201*AZ$31+(AZ$32*$G201+AZ$33*$H201)/$C201-DC201,$ED$51/1000),0)+DC201","v":9.1983990440579824},{"$f":"MAX(MIN(BA$7*Load_Shape!AZ160/$C201*BA$31+(BA$32*$G201+BA$33*$H201)/$C201-DD201,$ED$51/1000),0)+DD201","v":9.3137388989601639},{"$f":"MAX(MIN(BB$7*Load_Shape!BA160/$C201*BB$31+(BB$32*$G201+BB$33*$H201)/$C201-DE201,$ED$51/1000),0)+DE201","v":9.4296640365235049},{"$f":"MAX(MIN(BC$7*Load_Shape!BB160/$C201*BC$31+(BC$32*$G201+BC$33*$H201)/$C201-DF201,$ED$51/1000),0)+DF201","v":9.5462098797975798},{"$f":"MAX(MIN(BD$7*Load_Shape!BC160/$C201*BD$31+(BD$32*$G201+BD$33*$H201)/$C201-DG201,$ED$51/1000),0)+DG201","v":9.6633521781975453},{"$f":"MAX(MIN(BE$7*Load_Shape!BD160/$C201*BE$31+(BE$32*$G201+BE$33*$H201)/$C201-DH201,$ED$51/1000),0)+DH201","v":9.7810731720769049},{"$f":"MAX(MIN(BF$7*Load_Shape!BE160/$C201*BF$31+(BF$32*$G201+BF$33*$H201)/$C201-DI201,$ED$51/1000),0)+DI201","v":9.899402470481018},{"$f":"MAX(MIN(BG$7*Load_Shape!BF160/$C201*BG$31+(BG$32*$G201+BG$33*$H201)/$C201-DJ201,$ED$51/1000),0)+DJ201","v":10.018344106192213},{"$f":"MAX(MIN(BH$7*Load_Shape!BG160/$C201*BH$31+(BH$32*$G201+BH$33*$H201)/$C201-DK201,$ED$51/1000),0)+DK201","v":10.137901888091466},{"$f":"MAX(MIN(BI$7*Load_Shape!BH160/$C201*BI$31+(BI$32*$G201+BI$33*$H201)/$C201-DL201,$ED$51/1000),0)+DL201","v":10.258106141104236},{"$f":"MAX(MIN(BJ$7*Load_Shape!BI160/$C201*BJ$31+(BJ$32*$G201+BJ$33*$H201)/$C201-DM201,$ED$51/1000),0)+DM201","v":10.378912339975127},{"$f":"MAX(MIN(BK$7*Load_Shape!BJ160/$C201*BK$31+(BK$32*$G201+BK$33*$H201)/$C201-DN201,$ED$51/1000),0)+DN201","v":10.50035993622409},{"$f":"MAX(MIN(BL$7*Load_Shape!BK160/$C201*BL$31+(BL$32*$G201+BL$33*$H201)/$C201-DO201,$ED$51/1000),0)+DO201","v":10.622437884278146},{"$f":"MAX(MIN(BM$7*Load_Shape!BL160/$C201*BM$31+(BM$32*$G201+BM$33*$H201)/$C201-DP201,$ED$51/1000),0)+DP201","v":10.745124649303026},{"$f":"MAX(MIN(BN$7*Load_Shape!BM160/$C201*BN$31+(BN$32*$G201+BN$33*$H201)/$C201-DQ201,$ED$51/1000),0)+DQ201","v":10.868447418683768},{"$f":"MAX(MIN(BO$7*Load_Shape!BN160/$C201*BO$31+(BO$32*$G201+BO$33*$H201)/$C201-DR201,$ED$51/1000),0)+DR201","v":10.992410735633538},{"$f":"MAX(MIN(BP$7*Load_Shape!BO160/$C201*BP$31+(BP$32*$G201+BP$33*$H201)/$C201-DS201,$ED$51/1000),0)+DS201","v":11.117018292378344},{"$f":"MAX(MIN(BQ$7*Load_Shape!BP160/$C201*BQ$31+(BQ$32*$G201+BQ$33*$H201)/$C201-DT201,$ED$51/1000),0)+DT201","v":11.242273803727567},null,{"$f":"DV201+IF(INDEX(FT$13:FT$24,$A201)>0,INDEX(FT$43:FT$54,$A201)*MAX(0,Load_Shape!T160*U$7/$C201*U$31+(U$32*$G201+U$33*$H201)/$C201-DV201)/INDEX(FT$13:FT$24,$A201))+IF(INDEX(FT$28:FT$39,$A201)>0,INDEX(FT$43:FT$54,$A201)*FT$9*MIN(0,Load_Shape!T160*U$7/$C201*U$31+(U$32*$G201+U$33*$H201)/$C201-DV201)/INDEX(FT$28:FT$39,$A201))","v":9.2571307121939146},{"$f":"DW201+IF(INDEX(FU$13:FU$24,$A201)>0,INDEX(FU$43:FU$54,$A201)*MAX(0,Load_Shape!U160*V$7/$C201*V$31+(V$32*$G201+V$33*$H201)/$C201-DW201)/INDEX(FU$13:FU$24,$A201))+IF(INDEX(FU$28:FU$39,$A201)>0,INDEX(FU$43:FU$54,$A201)*FU$9*MIN(0,Load_Shape!U160*V$7/$C201*V$31+(V$32*$G201+V$33*$H201)/$C201-DW201)/INDEX(FU$28:FU$39,$A201))","v":8.335370531649172},{"$f":"DX201+IF(INDEX(FV$13:FV$24,$A201)>0,INDEX(FV$43:FV$54,$A201)*MAX(0,Load_Shape!V160*W$7/$C201*W$31+(W$32*$G201+W$33*$H201)/$C201-DX201)/INDEX(FV$13:FV$24,$A201))+IF(INDEX(FV$28:FV$39,$A201)>0,INDEX(FV$43:FV$54,$A201)*FV$9*MIN(0,Load_Shape!V160*W$7/$C201*W$31+(W$32*$G201+W$33*$H201)/$C201-DX201)/INDEX(FV$28:FV$39,$A201))","v":10.225281959884979},{"$f":"DY201+IF(INDEX(FW$13:FW$24,$A201)>0,INDEX(FW$43:FW$54,$A201)*MAX(0,Load_Shape!W160*X$7/$C201*X$31+(X$32*$G201+X$33*$H201)/$C201-DY201)/INDEX(FW$13:FW$24,$A201))+IF(INDEX(FW$28:FW$39,$A201)>0,INDEX(FW$43:FW$54,$A201)*FW$9*MIN(0,Load_Shape!W160*X$7/$C201*X$31+(X$32*$G201+X$33*$H201)/$C201-DY201)/INDEX(FW$28:FW$39,$A201))","v":10.151374725323262},{"$f":"DZ201+IF(INDEX(FX$13:FX$24,$A201)>0,INDEX(FX$43:FX$54,$A201)*MAX(0,Load_Shape!X160*Y$7/$C201*Y$31+(Y$32*$G201+Y$33*$H201)/$C201-DZ201)/INDEX(FX$13:FX$24,$A201))+IF(INDEX(FX$28:FX$39,$A201)>0,INDEX(FX$43:FX$54,$A201)*FX$9*MIN(0,Load_Shape!X160*Y$7/$C201*Y$31+(Y$32*$G201+Y$33*$H201)/$C201-DZ201)/INDEX(FX$28:FX$39,$A201))","v":9.6430397888803867},{"$f":"EA201+IF(INDEX(FY$13:FY$24,$A201)>0,INDEX(FY$43:FY$54,$A201)*MAX(0,Load_Shape!Y160*Z$7/$C201*Z$31+(Z$32*$G201+Z$33*$H201)/$C201-EA201)/INDEX(FY$13:FY$24,$A201))+IF(INDEX(FY$28:FY$39,$A201)>0,INDEX(FY$43:FY$54,$A201)*FY$9*MIN(0,Load_Shape!Y160*Z$7/$C201*Z$31+(Z$32*$G201+Z$33*$H201)/$C201-EA201)/INDEX(FY$28:FY$39,$A201))","v":8.8652160516900516},{"$f":"EB201+IF(INDEX(FZ$13:FZ$24,$A201)>0,INDEX(FZ$43:FZ$54,$A201)*MAX(0,Load_Shape!Z160*AA$7/$C201*AA$31+(AA$32*$G201+AA$33*$H201)/$C201-EB201)/INDEX(FZ$13:FZ$24,$A201))+IF(INDEX(FZ$28:FZ$39,$A201)>0,INDEX(FZ$43:FZ$54,$A201)*FZ$9*MIN(0,Load_Shape!Z160*AA$7/$C201*AA$31+(AA$32*$G201+AA$33*$H201)/$C201-EB201)/INDEX(FZ$28:FZ$39,$A201))","v":7.8966646036136003},{"$f":"EC201+IF(INDEX(GA$13:GA$24,$A201)>0,INDEX(GA$43:GA$54,$A201)*MAX(0,Load_Shape!AA160*AB$7/$C201*AB$31+(AB$32*$G201+AB$33*$H201)/$C201-EC201)/INDEX(GA$13:GA$24,$A201))+IF(INDEX(GA$28:GA$39,$A201)>0,INDEX(GA$43:GA$54,$A201)*GA$9*MIN(0,Load_Shape!AA160*AB$7/$C201*AB$31+(AB$32*$G201+AB$33*$H201)/$C201-EC201)/INDEX(GA$28:GA$39,$A201))","v":7.4489295478066744},{"$f":"ED201+IF(INDEX(GB$13:GB$24,$A201)>0,INDEX(GB$43:GB$54,$A201)*MAX(0,Load_Shape!AB160*AC$7/$C201*AC$31+(AC$32*$G201+AC$33*$H201)/$C201-ED201)/INDEX(GB$13:GB$24,$A201))+IF(INDEX(GB$28:GB$39,$A201)>0,INDEX(GB$43:GB$54,$A201)*GB$9*MIN(0,Load_Shape!AB160*AC$7/$C201*AC$31+(AC$32*$G201+AC$33*$H201)/$C201-ED201)/INDEX(GB$28:GB$39,$A201))","v":6.8824772461422494},{"$f":"EE201+IF(INDEX(GC$13:GC$24,$A201)>0,INDEX(GC$43:GC$54,$A201)*MAX(0,Load_Shape!AC160*AD$7/$C201*AD$31+(AD$32*$G201+AD$33*$H201)/$C201-EE201)/INDEX(GC$13:GC$24,$A201))+IF(INDEX(GC$28:GC$39,$A201)>0,INDEX(GC$43:GC$54,$A201)*GC$9*MIN(0,Load_Shape!AC160*AD$7/$C201*AD$31+(AD$32*$G201+AD$33*$H201)/$C201-EE201)/INDEX(GC$28:GC$39,$A201))","v":6.4913599408926013},{"$f":"EF201+IF(INDEX(GD$13:GD$24,$A201)>0,INDEX(GD$43:GD$54,$A201)*MAX(0,Load_Shape!AD160*AE$7/$C201*AE$31+(AE$32*$G201+AE$33*$H201)/$C201-EF201)/INDEX(GD$13:GD$24,$A201))+IF(INDEX(GD$28:GD$39,$A201)>0,INDEX(GD$43:GD$54,$A201)*GD$9*MIN(0,Load_Shape!AD160*AE$7/$C201*AE$31+(AE$32*$G201+AE$33*$H201)/$C201-EF201)/INDEX(GD$28:GD$39,$A201))","v":6.4669555041093245},{"$f":"EG201+IF(INDEX(GE$13:GE$24,$A201)>0,INDEX(GE$43:GE$54,$A201)*MAX(0,Load_Shape!AE160*AF$7/$C201*AF$31+(AF$32*$G201+AF$33*$H201)/$C201-EG201)/INDEX(GE$13:GE$24,$A201))+IF(INDEX(GE$28:GE$39,$A201)>0,INDEX(GE$43:GE$54,$A201)*GE$9*MIN(0,Load_Shape!AE160*AF$7/$C201*AF$31+(AF$32*$G201+AF$33*$H201)/$C201-EG201)/INDEX(GE$28:GE$39,$A201))","v":6.5468872745243791},{"$f":"EH201+IF(INDEX(GF$13:GF$24,$A201)>0,INDEX(GF$43:GF$54,$A201)*MAX(0,Load_Shape!AF160*AG$7/$C201*AG$31+(AG$32*$G201+AG$33*$H201)/$C201-EH201)/INDEX(GF$13:GF$24,$A201))+IF(INDEX(GF$28:GF$39,$A201)>0,INDEX(GF$43:GF$54,$A201)*GF$9*MIN(0,Load_Shape!AF160*AG$7/$C201*AG$31+(AG$32*$G201+AG$33*$H201)/$C201-EH201)/INDEX(GF$28:GF$39,$A201))","v":6.6019680459085768},{"$f":"EI201+IF(INDEX(GG$13:GG$24,$A201)>0,INDEX(GG$43:GG$54,$A201)*MAX(0,Load_Shape!AG160*AH$7/$C201*AH$31+(AH$32*$G201+AH$33*$H201)/$C201-EI201)/INDEX(GG$13:GG$24,$A201))+IF(INDEX(GG$28:GG$39,$A201)>0,INDEX(GG$43:GG$54,$A201)*GG$9*MIN(0,Load_Shape!AG160*AH$7/$C201*AH$31+(AH$32*$G201+AH$33*$H201)/$C201-EI201)/INDEX(GG$28:GG$39,$A201))","v":8.698348371777282},{"$f":"EJ201+IF(INDEX(GH$13:GH$24,$A201)>0,INDEX(GH$43:GH$54,$A201)*MAX(0,Load_Shape!AH160*AI$7/$C201*AI$31+(AI$32*$G201+AI$33*$H201)/$C201-EJ201)/INDEX(GH$13:GH$24,$A201))+IF(INDEX(GH$28:GH$39,$A201)>0,INDEX(GH$43:GH$54,$A201)*GH$9*MIN(0,Load_Shape!AH160*AI$7/$C201*AI$31+(AI$32*$G201+AI$33*$H201)/$C201-EJ201)/INDEX(GH$28:GH$39,$A201))","v":8.7932183009557363},{"$f":"EK201+IF(INDEX(GI$13:GI$24,$A201)>0,INDEX(GI$43:GI$54,$A201)*MAX(0,Load_Shape!AI160*AJ$7/$C201*AJ$31+(AJ$32*$G201+AJ$33*$H201)/$C201-EK201)/INDEX(GI$13:GI$24,$A201))+IF(INDEX(GI$28:GI$39,$A201)>0,INDEX(GI$43:GI$54,$A201)*GI$9*MIN(0,Load_Shape!AI160*AJ$7/$C201*AJ$31+(AJ$32*$G201+AJ$33*$H201)/$C201-EK201)/INDEX(GI$28:GI$39,$A201))","v":8.8435961960451444},{"$f":"EL201+IF(INDEX(GJ$13:GJ$24,$A201)>0,INDEX(GJ$43:GJ$54,$A201)*MAX(0,Load_Shape!AJ160*AK$7/$C201*AK$31+(AK$32*$G201+AK$33*$H201)/$C201-EL201)/INDEX(GJ$13:GJ$24,$A201))+IF(INDEX(GJ$28:GJ$39,$A201)>0,INDEX(GJ$43:GJ$54,$A201)*GJ$9*MIN(0,Load_Shape!AJ160*AK$7/$C201*AK$31+(AK$32*$G201+AK$33*$H201)/$C201-EL201)/INDEX(GJ$28:GJ$39,$A201))","v":8.1385624245992254},{"$f":"EM201+IF(INDEX(GK$13:GK$24,$A201)>0,INDEX(GK$43:GK$54,$A201)*MAX(0,Load_Shape!AK160*AL$7/$C201*AL$31+(AL$32*$G201+AL$33*$H201)/$C201-EM201)/INDEX(GK$13:GK$24,$A201))+IF(INDEX(GK$28:GK$39,$A201)>0,INDEX(GK$43:GK$54,$A201)*GK$9*MIN(0,Load_Shape!AK160*AL$7/$C201*AL$31+(AL$32*$G201+AL$33*$H201)/$C201-EM201)/INDEX(GK$28:GK$39,$A201))","v":7.9547416616739479},{"$f":"EN201+IF(INDEX(GL$13:GL$24,$A201)>0,INDEX(GL$43:GL$54,$A201)*MAX(0,Load_Shape!AL160*AM$7/$C201*AM$31+(AM$32*$G201+AM$33*$H201)/$C201-EN201)/INDEX(GL$13:GL$24,$A201))+IF(INDEX(GL$28:GL$39,$A201)>0,INDEX(GL$43:GL$54,$A201)*GL$9*MIN(0,Load_Shape!AL160*AM$7/$C201*AM$31+(AM$32*$G201+AM$33*$H201)/$C201-EN201)/INDEX(GL$28:GL$39,$A201))","v":7.9081286344978983},{"$f":"EO201+IF(INDEX(GM$13:GM$24,$A201)>0,INDEX(GM$43:GM$54,$A201)*MAX(0,Load_Shape!AM160*AN$7/$C201*AN$31+(AN$32*$G201+AN$33*$H201)/$C201-EO201)/INDEX(GM$13:GM$24,$A201))+IF(INDEX(GM$28:GM$39,$A201)>0,INDEX(GM$43:GM$54,$A201)*GM$9*MIN(0,Load_Shape!AM160*AN$7/$C201*AN$31+(AN$32*$G201+AN$33*$H201)/$C201-EO201)/INDEX(GM$28:GM$39,$A201))","v":7.8594865508743537},{"$f":"EP201+IF(INDEX(GN$13:GN$24,$A201)>0,INDEX(GN$43:GN$54,$A201)*MAX(0,Load_Shape!AN160*AO$7/$C201*AO$31+(AO$32*$G201+AO$33*$H201)/$C201-EP201)/INDEX(GN$13:GN$24,$A201))+IF(INDEX(GN$28:GN$39,$A201)>0,INDEX(GN$43:GN$54,$A201)*GN$9*MIN(0,Load_Shape!AN160*AO$7/$C201*AO$31+(AO$32*$G201+AO$33*$H201)/$C201-EP201)/INDEX(GN$28:GN$39,$A201))","v":7.9679364200259721},{"$f":"EQ201+IF(INDEX(GO$13:GO$24,$A201)>0,INDEX(GO$43:GO$54,$A201)*MAX(0,Load_Shape!AO160*AP$7/$C201*AP$31+(AP$32*$G201+AP$33*$H201)/$C201-EQ201)/INDEX(GO$13:GO$24,$A201))+IF(INDEX(GO$28:GO$39,$A201)>0,INDEX(GO$43:GO$54,$A201)*GO$9*MIN(0,Load_Shape!AO160*AP$7/$C201*AP$31+(AP$32*$G201+AP$33*$H201)/$C201-EQ201)/INDEX(GO$28:GO$39,$A201))","v":8.0769423680555015},{"$f":"ER201+IF(INDEX(GP$13:GP$24,$A201)>0,INDEX(GP$43:GP$54,$A201)*MAX(0,Load_Shape!AP160*AQ$7/$C201*AQ$31+(AQ$32*$G201+AQ$33*$H201)/$C201-ER201)/INDEX(GP$13:GP$24,$A201))+IF(INDEX(GP$28:GP$39,$A201)>0,INDEX(GP$43:GP$54,$A201)*GP$9*MIN(0,Load_Shape!AP160*AQ$7/$C201*AQ$31+(AQ$32*$G201+AQ$33*$H201)/$C201-ER201)/INDEX(GP$28:GP$39,$A201))","v":8.1865140969757384},{"$f":"ES201+IF(INDEX(GQ$13:GQ$24,$A201)>0,INDEX(GQ$43:GQ$54,$A201)*MAX(0,Load_Shape!AQ160*AR$7/$C201*AR$31+(AR$32*$G201+AR$33*$H201)/$C201-ES201)/INDEX(GQ$13:GQ$24,$A201))+IF(INDEX(GQ$28:GQ$39,$A201)>0,INDEX(GQ$43:GQ$54,$A201)*GQ$9*MIN(0,Load_Shape!AQ160*AR$7/$C201*AR$31+(AR$32*$G201+AR$33*$H201)/$C201-ES201)/INDEX(GQ$28:GQ$39,$A201))","v":8.2966544518733052},{"$f":"ET201+IF(INDEX(GR$13:GR$24,$A201)>0,INDEX(GR$43:GR$54,$A201)*MAX(0,Load_Shape!AR160*AS$7/$C201*AS$31+(AS$32*$G201+AS$33*$H201)/$C201-ET201)/INDEX(GR$13:GR$24,$A201))+IF(INDEX(GR$28:GR$39,$A201)>0,INDEX(GR$43:GR$54,$A201)*GR$9*MIN(0,Load_Shape!AR160*AS$7/$C201*AS$31+(AS$32*$G201+AS$33*$H201)/$C201-ET201)/INDEX(GR$28:GR$39,$A201))","v":8.4073647637600253},{"$f":"EU201+IF(INDEX(GS$13:GS$24,$A201)>0,INDEX(GS$43:GS$54,$A201)*MAX(0,Load_Shape!AS160*AT$7/$C201*AT$31+(AT$32*$G201+AT$33*$H201)/$C201-EU201)/INDEX(GS$13:GS$24,$A201))+IF(INDEX(GS$28:GS$39,$A201)>0,INDEX(GS$43:GS$54,$A201)*GS$9*MIN(0,Load_Shape!AS160*AT$7/$C201*AT$31+(AT$32*$G201+AT$33*$H201)/$C201-EU201)/INDEX(GS$28:GS$39,$A201))","v":8.5186372185336481},{"$f":"EV201+IF(INDEX(GT$13:GT$24,$A201)>0,INDEX(GT$43:GT$54,$A201)*MAX(0,Load_Shape!AT160*AU$7/$C201*AU$31+(AU$32*$G201+AU$33*$H201)/$C201-EV201)/INDEX(GT$13:GT$24,$A201))+IF(INDEX(GT$28:GT$39,$A201)>0,INDEX(GT$43:GT$54,$A201)*GT$9*MIN(0,Load_Shape!AT160*AU$7/$C201*AU$31+(AU$32*$G201+AU$33*$H201)/$C201-EV201)/INDEX(GT$28:GT$39,$A201))","v":8.6304658374124053},{"$f":"EW201+IF(INDEX(GU$13:GU$24,$A201)>0,INDEX(GU$43:GU$54,$A201)*MAX(0,Load_Shape!AU160*AV$7/$C201*AV$31+(AV$32*$G201+AV$33*$H201)/$C201-EW201)/INDEX(GU$13:GU$24,$A201))+IF(INDEX(GU$28:GU$39,$A201)>0,INDEX(GU$43:GU$54,$A201)*GU$9*MIN(0,Load_Shape!AU160*AV$7/$C201*AV$31+(AV$32*$G201+AV$33*$H201)/$C201-EW201)/INDEX(GU$28:GU$39,$A201))","v":8.7428888315987301},{"$f":"EX201+IF(INDEX(GV$13:GV$24,$A201)>0,INDEX(GV$43:GV$54,$A201)*MAX(0,Load_Shape!AV160*AW$7/$C201*AW$31+(AW$32*$G201+AW$33*$H201)/$C201-EX201)/INDEX(GV$13:GV$24,$A201))+IF(INDEX(GV$28:GV$39,$A201)>0,INDEX(GV$43:GV$54,$A201)*GV$9*MIN(0,Load_Shape!AV160*AW$7/$C201*AW$31+(AW$32*$G201+AW$33*$H201)/$C201-EX201)/INDEX(GV$28:GV$39,$A201))","v":8.8559086651524161},{"$f":"EY201+IF(INDEX(GW$13:GW$24,$A201)>0,INDEX(GW$43:GW$54,$A201)*MAX(0,Load_Shape!AW160*AX$7/$C201*AX$31+(AX$32*$G201+AX$33*$H201)/$C201-EY201)/INDEX(GW$13:GW$24,$A201))+IF(INDEX(GW$28:GW$39,$A201)>0,INDEX(GW$43:GW$54,$A201)*GW$9*MIN(0,Load_Shape!AW160*AX$7/$C201*AX$31+(AX$32*$G201+AX$33*$H201)/$C201-EY201)/INDEX(GW$28:GW$39,$A201))","v":8.9694771111228668},{"$f":"EZ201+IF(INDEX(GX$13:GX$24,$A201)>0,INDEX(GX$43:GX$54,$A201)*MAX(0,Load_Shape!AX160*AY$7/$C201*AY$31+(AY$32*$G201+AY$33*$H201)/$C201-EZ201)/INDEX(GX$13:GX$24,$A201))+IF(INDEX(GX$28:GX$39,$A201)>0,INDEX(GX$43:GX$54,$A201)*GX$9*MIN(0,Load_Shape!AX160*AY$7/$C201*AY$31+(AY$32*$G201+AY$33*$H201)/$C201-EZ201)/INDEX(GX$28:GX$39,$A201))","v":9.0836246645794851},{"$f":"FA201+IF(INDEX(GY$13:GY$24,$A201)>0,INDEX(GY$43:GY$54,$A201)*MAX(0,Load_Shape!AY160*AZ$7/$C201*AZ$31+(AZ$32*$G201+AZ$33*$H201)/$C201-FA201)/INDEX(GY$13:GY$24,$A201))+IF(INDEX(GY$28:GY$39,$A201)>0,INDEX(GY$43:GY$54,$A201)*GY$9*MIN(0,Load_Shape!AY160*AZ$7/$C201*AZ$31+(AZ$32*$G201+AZ$33*$H201)/$C201-FA201)/INDEX(GY$28:GY$39,$A201))","v":9.1983990440579824},{"$f":"FB201+IF(INDEX(GZ$13:GZ$24,$A201)>0,INDEX(GZ$43:GZ$54,$A201)*MAX(0,Load_Shape!AZ160*BA$7/$C201*BA$31+(BA$32*$G201+BA$33*$H201)/$C201-FB201)/INDEX(GZ$13:GZ$24,$A201))+IF(INDEX(GZ$28:GZ$39,$A201)>0,INDEX(GZ$43:GZ$54,$A201)*GZ$9*MIN(0,Load_Shape!AZ160*BA$7/$C201*BA$31+(BA$32*$G201+BA$33*$H201)/$C201-FB201)/INDEX(GZ$28:GZ$39,$A201))","v":9.3137388989601639},{"$f":"FC201+IF(INDEX(HA$13:HA$24,$A201)>0,INDEX(HA$43:HA$54,$A201)*MAX(0,Load_Shape!BA160*BB$7/$C201*BB$31+(BB$32*$G201+BB$33*$H201)/$C201-FC201)/INDEX(HA$13:HA$24,$A201))+IF(INDEX(HA$28:HA$39,$A201)>0,INDEX(HA$43:HA$54,$A201)*HA$9*MIN(0,Load_Shape!BA160*BB$7/$C201*BB$31+(BB$32*$G201+BB$33*$H201)/$C201-FC201)/INDEX(HA$28:HA$39,$A201))","v":9.4296640365235049},{"$f":"FD201+IF(INDEX(HB$13:HB$24,$A201)>0,INDEX(HB$43:HB$54,$A201)*MAX(0,Load_Shape!BB160*BC$7/$C201*BC$31+(BC$32*$G201+BC$33*$H201)/$C201-FD201)/INDEX(HB$13:HB$24,$A201))+IF(INDEX(HB$28:HB$39,$A201)>0,INDEX(HB$43:HB$54,$A201)*HB$9*MIN(0,Load_Shape!BB160*BC$7/$C201*BC$31+(BC$32*$G201+BC$33*$H201)/$C201-FD201)/INDEX(HB$28:HB$39,$A201))","v":9.5462098797975798},{"$f":"FE201+IF(INDEX(HC$13:HC$24,$A201)>0,INDEX(HC$43:HC$54,$A201)*MAX(0,Load_Shape!BC160*BD$7/$C201*BD$31+(BD$32*$G201+BD$33*$H201)/$C201-FE201)/INDEX(HC$13:HC$24,$A201))+IF(INDEX(HC$28:HC$39,$A201)>0,INDEX(HC$43:HC$54,$A201)*HC$9*MIN(0,Load_Shape!BC160*BD$7/$C201*BD$31+(BD$32*$G201+BD$33*$H201)/$C201-FE201)/INDEX(HC$28:HC$39,$A201))","v":9.6633521781975453},{"$f":"FF201+IF(INDEX(HD$13:HD$24,$A201)>0,INDEX(HD$43:HD$54,$A201)*MAX(0,Load_Shape!BD160*BE$7/$C201*BE$31+(BE$32*$G201+BE$33*$H201)/$C201-FF201)/INDEX(HD$13:HD$24,$A201))+IF(INDEX(HD$28:HD$39,$A201)>0,INDEX(HD$43:HD$54,$A201)*HD$9*MIN(0,Load_Shape!BD160*BE$7/$C201*BE$31+(BE$32*$G201+BE$33*$H201)/$C201-FF201)/INDEX(HD$28:HD$39,$A201))","v":9.7810731720769049},{"$f":"FG201+IF(INDEX(HE$13:HE$24,$A201)>0,INDEX(HE$43:HE$54,$A201)*MAX(0,Load_Shape!BE160*BF$7/$C201*BF$31+(BF$32*$G201+BF$33*$H201)/$C201-FG201)/INDEX(HE$13:HE$24,$A201))+IF(INDEX(HE$28:HE$39,$A201)>0,INDEX(HE$43:HE$54,$A201)*HE$9*MIN(0,Load_Shape!BE160*BF$7/$C201*BF$31+(BF$32*$G201+BF$33*$H201)/$C201-FG201)/INDEX(HE$28:HE$39,$A201))","v":9.899402470481018},{"$f":"FH201+IF(INDEX(HF$13:HF$24,$A201)>0,INDEX(HF$43:HF$54,$A201)*MAX(0,Load_Shape!BF160*BG$7/$C201*BG$31+(BG$32*$G201+BG$33*$H201)/$C201-FH201)/INDEX(HF$13:HF$24,$A201))+IF(INDEX(HF$28:HF$39,$A201)>0,INDEX(HF$43:HF$54,$A201)*HF$9*MIN(0,Load_Shape!BF160*BG$7/$C201*BG$31+(BG$32*$G201+BG$33*$H201)/$C201-FH201)/INDEX(HF$28:HF$39,$A201))","v":10.018344106192213},{"$f":"FI201+IF(INDEX(HG$13:HG$24,$A201)>0,INDEX(HG$43:HG$54,$A201)*MAX(0,Load_Shape!BG160*BH$7/$C201*BH$31+(BH$32*$G201+BH$33*$H201)/$C201-FI201)/INDEX(HG$13:HG$24,$A201))+IF(INDEX(HG$28:HG$39,$A201)>0,INDEX(HG$43:HG$54,$A201)*HG$9*MIN(0,Load_Shape!BG160*BH$7/$C201*BH$31+(BH$32*$G201+BH$33*$H201)/$C201-FI201)/INDEX(HG$28:HG$39,$A201))","v":10.137901888091466},{"$f":"FJ201+IF(INDEX(HH$13:HH$24,$A201)>0,INDEX(HH$43:HH$54,$A201)*MAX(0,Load_Shape!BH160*BI$7/$C201*BI$31+(BI$32*$G201+BI$33*$H201)/$C201-FJ201)/INDEX(HH$13:HH$24,$A201))+IF(INDEX(HH$28:HH$39,$A201)>0,INDEX(HH$43:HH$54,$A201)*HH$9*MIN(0,Load_Shape!BH160*BI$7/$C201*BI$31+(BI$32*$G201+BI$33*$H201)/$C201-FJ201)/INDEX(HH$28:HH$39,$A201))","v":10.258106141104236},{"$f":"FK201+IF(INDEX(HI$13:HI$24,$A201)>0,INDEX(HI$43:HI$54,$A201)*MAX(0,Load_Shape!BI160*BJ$7/$C201*BJ$31+(BJ$32*$G201+BJ$33*$H201)/$C201-FK201)/INDEX(HI$13:HI$24,$A201))+IF(INDEX(HI$28:HI$39,$A201)>0,INDEX(HI$43:HI$54,$A201)*HI$9*MIN(0,Load_Shape!BI160*BJ$7/$C201*BJ$31+(BJ$32*$G201+BJ$33*$H201)/$C201-FK201)/INDEX(HI$28:HI$39,$A201))","v":10.378912339975127},{"$f":"FL201+IF(INDEX(HJ$13:HJ$24,$A201)>0,INDEX(HJ$43:HJ$54,$A201)*MAX(0,Load_Shape!BJ160*BK$7/$C201*BK$31+(BK$32*$G201+BK$33*$H201)/$C201-FL201)/INDEX(HJ$13:HJ$24,$A201))+IF(INDEX(HJ$28:HJ$39,$A201)>0,INDEX(HJ$43:HJ$54,$A201)*HJ$9*MIN(0,Load_Shape!BJ160*BK$7/$C201*BK$31+(BK$32*$G201+BK$33*$H201)/$C201-FL201)/INDEX(HJ$28:HJ$39,$A201))","v":10.50035993622409},{"$f":"FM201+IF(INDEX(HK$13:HK$24,$A201)>0,INDEX(HK$43:HK$54,$A201)*MAX(0,Load_Shape!BK160*BL$7/$C201*BL$31+(BL$32*$G201+BL$33*$H201)/$C201-FM201)/INDEX(HK$13:HK$24,$A201))+IF(INDEX(HK$28:HK$39,$A201)>0,INDEX(HK$43:HK$54,$A201)*HK$9*MIN(0,Load_Shape!BK160*BL$7/$C201*BL$31+(BL$32*$G201+BL$33*$H201)/$C201-FM201)/INDEX(HK$28:HK$39,$A201))","v":10.622437884278146},{"$f":"FN201+IF(INDEX(HL$13:HL$24,$A201)>0,INDEX(HL$43:HL$54,$A201)*MAX(0,Load_Shape!BL160*BM$7/$C201*BM$31+(BM$32*$G201+BM$33*$H201)/$C201-FN201)/INDEX(HL$13:HL$24,$A201))+IF(INDEX(HL$28:HL$39,$A201)>0,INDEX(HL$43:HL$54,$A201)*HL$9*MIN(0,Load_Shape!BL160*BM$7/$C201*BM$31+(BM$32*$G201+BM$33*$H201)/$C201-FN201)/INDEX(HL$28:HL$39,$A201))","v":10.745124649303026},{"$f":"FO201+IF(INDEX(HM$13:HM$24,$A201)>0,INDEX(HM$43:HM$54,$A201)*MAX(0,Load_Shape!BM160*BN$7/$C201*BN$31+(BN$32*$G201+BN$33*$H201)/$C201-FO201)/INDEX(HM$13:HM$24,$A201))+IF(INDEX(HM$28:HM$39,$A201)>0,INDEX(HM$43:HM$54,$A201)*HM$9*MIN(0,Load_Shape!BM160*BN$7/$C201*BN$31+(BN$32*$G201+BN$33*$H201)/$C201-FO201)/INDEX(HM$28:HM$39,$A201))","v":10.868447418683768},{"$f":"FP201+IF(INDEX(HN$13:HN$24,$A201)>0,INDEX(HN$43:HN$54,$A201)*MAX(0,Load_Shape!BN160*BO$7/$C201*BO$31+(BO$32*$G201+BO$33*$H201)/$C201-FP201)/INDEX(HN$13:HN$24,$A201))+IF(INDEX(HN$28:HN$39,$A201)>0,INDEX(HN$43:HN$54,$A201)*HN$9*MIN(0,Load_Shape!BN160*BO$7/$C201*BO$31+(BO$32*$G201+BO$33*$H201)/$C201-FP201)/INDEX(HN$28:HN$39,$A201))","v":10.992410735633538},{"$f":"FQ201+IF(INDEX(HO$13:HO$24,$A201)>0,INDEX(HO$43:HO$54,$A201)*MAX(0,Load_Shape!BO160*BP$7/$C201*BP$31+(BP$32*$G201+BP$33*$H201)/$C201-FQ201)/INDEX(HO$13:HO$24,$A201))+IF(INDEX(HO$28:HO$39,$A201)>0,INDEX(HO$43:HO$54,$A201)*HO$9*MIN(0,Load_Shape!BO160*BP$7/$C201*BP$31+(BP$32*$G201+BP$33*$H201)/$C201-FQ201)/INDEX(HO$28:HO$39,$A201))","v":11.117018292378344},{"$f":"FR201+IF(INDEX(HP$13:HP$24,$A201)>0,INDEX(HP$43:HP$54,$A201)*MAX(0,Load_Shape!BP160*BQ$7/$C201*BQ$31+(BQ$32*$G201+BQ$33*$H201)/$C201-FR201)/INDEX(HP$13:HP$24,$A201))+IF(INDEX(HP$28:HP$39,$A201)>0,INDEX(HP$43:HP$54,$A201)*HP$9*MIN(0,Load_Shape!BP160*BQ$7/$C201*BQ$31+(BQ$32*$G201+BQ$33*$H201)/$C201-FR201)/INDEX(HP$28:HP$39,$A201))","v":11.242273803727567},null,null,{"$f":"MAX(IF(FT201>=U$7*Load_Shape!T160/$C201*U$31+(U$32*$F201+U$33*$H201)/$C201,IF(DV201-BX201>0,HS$54,INDEX(HS$7:HS$45,MATCH(FT201*1000,$HR$7:$HR$45,1))*((General_Inputs!F$47)*INDEX(General_Inputs!$F$49:$F$60,$A201)*(1+General_Inputs!$F$46)+General_Inputs!$F$45+General_Inputs!F$67)/1000+HS$47),0),0)","v":41.054379710206987},{"$f":"MAX(IF(FU201>=V$7*Load_Shape!U160/$C201*V$31+(V$32*$F201+V$33*$H201)/$C201,IF(DW201-BY201>0,HT$54,INDEX(HT$7:HT$45,MATCH(FU201*1000,$HR$7:$HR$45,1))*((General_Inputs!G$47)*INDEX(General_Inputs!$F$49:$F$60,$A201)*(1+General_Inputs!$F$46)+General_Inputs!$F$45+General_Inputs!G$67)/1000+HT$47),0),0)","v":38.824409039909114},{"$f":"MAX(IF(FV201>=W$7*Load_Shape!V160/$C201*W$31+(W$32*$F201+W$33*$H201)/$C201,IF(DX201-BZ201>0,HU$54,INDEX(HU$7:HU$45,MATCH(FV201*1000,$HR$7:$HR$45,1))*((General_Inputs!H$47)*INDEX(General_Inputs!$F$49:$F$60,$A201)*(1+General_Inputs!$F$46)+General_Inputs!$F$45+General_Inputs!H$67)/1000+HU$47),0),0)","v":41.227612329205741},{"$f":"MAX(IF(FW201>=X$7*Load_Shape!W160/$C201*X$31+(X$32*$F201+X$33*$H201)/$C201,IF(DY201-CA201>0,HV$54,INDEX(HV$7:HV$45,MATCH(FW201*1000,$HR$7:$HR$45,1))*((General_Inputs!I$47)*INDEX(General_Inputs!$F$49:$F$60,$A201)*(1+General_Inputs!$F$46)+General_Inputs!$F$45+General_Inputs!I$67)/1000+HV$47),0),0)","v":42.029263369300416},{"$f":"MAX(IF(FX201>=Y$7*Load_Shape!X160/$C201*Y$31+(Y$32*$F201+Y$33*$H201)/$C201,IF(DZ201-CB201>0,HW$54,INDEX(HW$7:HW$45,MATCH(FX201*1000,$HR$7:$HR$45,1))*((General_Inputs!J$47)*INDEX(General_Inputs!$F$49:$F$60,$A201)*(1+General_Inputs!$F$46)+General_Inputs!$F$45+General_Inputs!J$67)/1000+HW$47),0),0)","v":42.974478675563724},{"$f":"MAX(IF(FY201>=Z$7*Load_Shape!Y160/$C201*Z$31+(Z$32*$F201+Z$33*$H201)/$C201,IF(EA201-CC201>0,HX$54,INDEX(HX$7:HX$45,MATCH(FY201*1000,$HR$7:$HR$45,1))*((General_Inputs!K$47)*INDEX(General_Inputs!$F$49:$F$60,$A201)*(1+General_Inputs!$F$46)+General_Inputs!$F$45+General_Inputs!K$67)/1000+HX$47),0),0)","v":43.965943482345814},{"$f":"MAX(IF(FZ201>=AA$7*Load_Shape!Z160/$C201*AA$31+(AA$32*$F201+AA$33*$H201)/$C201,IF(EB201-CD201>0,HY$54,INDEX(HY$7:HY$45,MATCH(FZ201*1000,$HR$7:$HR$45,1))*((General_Inputs!L$47)*INDEX(General_Inputs!$F$49:$F$60,$A201)*(1+General_Inputs!$F$46)+General_Inputs!$F$45+General_Inputs!L$67)/1000+HY$47),0),0)","v":45.118109091451792},{"$f":"MAX(IF(GA201>=AB$7*Load_Shape!AA160/$C201*AB$31+(AB$32*$F201+AB$33*$H201)/$C201,IF(EC201-CE201>0,HZ$54,INDEX(HZ$7:HZ$45,MATCH(GA201*1000,$HR$7:$HR$45,1))*((General_Inputs!M$47)*INDEX(General_Inputs!$F$49:$F$60,$A201)*(1+General_Inputs!$F$46)+General_Inputs!$F$45+General_Inputs!M$67)/1000+HZ$47),0),0)","v":46.392484460986736},{"$f":"MAX(IF(GB201>=AC$7*Load_Shape!AB160/$C201*AC$31+(AC$32*$F201+AC$33*$H201)/$C201,IF(ED201-CF201>0,IA$54,INDEX(IA$7:IA$45,MATCH(GB201*1000,$HR$7:$HR$45,1))*((General_Inputs!N$47)*INDEX(General_Inputs!$F$49:$F$60,$A201)*(1+General_Inputs!$F$46)+General_Inputs!$F$45+General_Inputs!N$67)/1000+IA$47),0),0)","v":50.807575189012397},{"$f":"MAX(IF(GC201>=AD$7*Load_Shape!AC160/$C201*AD$31+(AD$32*$F201+AD$33*$H201)/$C201,IF(EE201-CG201>0,IB$54,INDEX(IB$7:IB$45,MATCH(GC201*1000,$HR$7:$HR$45,1))*((General_Inputs!O$47)*INDEX(General_Inputs!$F$49:$F$60,$A201)*(1+General_Inputs!$F$46)+General_Inputs!$F$45+General_Inputs!O$67)/1000+IB$47),0),0)","v":52.435549530139816},{"$f":"MAX(IF(GD201>=AE$7*Load_Shape!AD160/$C201*AE$31+(AE$32*$F201+AE$33*$H201)/$C201,IF(EF201-CH201>0,IC$54,INDEX(IC$7:IC$45,MATCH(GD201*1000,$HR$7:$HR$45,1))*((General_Inputs!P$47)*INDEX(General_Inputs!$F$49:$F$60,$A201)*(1+General_Inputs!$F$46)+General_Inputs!$F$45+General_Inputs!P$67)/1000+IC$47),0),0)","v":54.125317597850305},{"$f":"MAX(IF(GE201>=AF$7*Load_Shape!AE160/$C201*AF$31+(AF$32*$F201+AF$33*$H201)/$C201,IF(EG201-CI201>0,ID$54,INDEX(ID$7:ID$45,MATCH(GE201*1000,$HR$7:$HR$45,1))*((General_Inputs!Q$47)*INDEX(General_Inputs!$F$49:$F$60,$A201)*(1+General_Inputs!$F$46)+General_Inputs!$F$45+General_Inputs!Q$67)/1000+ID$47),0),0)","v":55.923228166402374},{"$f":"MAX(IF(GF201>=AG$7*Load_Shape!AF160/$C201*AG$31+(AG$32*$F201+AG$33*$H201)/$C201,IF(EH201-CJ201>0,IE$54,INDEX(IE$7:IE$45,MATCH(GF201*1000,$HR$7:$HR$45,1))*((General_Inputs!R$47)*INDEX(General_Inputs!$F$49:$F$60,$A201)*(1+General_Inputs!$F$46)+General_Inputs!$F$45+General_Inputs!R$67)/1000+IE$47),0),0)","v":57.781597664630603},{"$f":"MAX(IF(GG201>=AH$7*Load_Shape!AG160/$C201*AH$31+(AH$32*$F201+AH$33*$H201)/$C201,IF(EI201-CK201>0,IF$54,INDEX(IF$7:IF$45,MATCH(GG201*1000,$HR$7:$HR$45,1))*((General_Inputs!S$47)*INDEX(General_Inputs!$F$49:$F$60,$A201)*(1+General_Inputs!$F$46)+General_Inputs!$F$45+General_Inputs!S$67)/1000+IF$47),0),0)","v":62.168598813175066},{"$f":"MAX(IF(GH201>=AI$7*Load_Shape!AH160/$C201*AI$31+(AI$32*$F201+AI$33*$H201)/$C201,IF(EJ201-CL201>0,IG$54,INDEX(IG$7:IG$45,MATCH(GH201*1000,$HR$7:$HR$45,1))*((General_Inputs!T$47)*INDEX(General_Inputs!$F$49:$F$60,$A201)*(1+General_Inputs!$F$46)+General_Inputs!$F$45+General_Inputs!T$67)/1000+IG$47),0),0)","v":63.491822468211694},{"$f":"MAX(IF(GI201>=AJ$7*Load_Shape!AI160/$C201*AJ$31+(AJ$32*$F201+AJ$33*$H201)/$C201,IF(EK201-CM201>0,IH$54,INDEX(IH$7:IH$45,MATCH(GI201*1000,$HR$7:$HR$45,1))*((General_Inputs!U$47)*INDEX(General_Inputs!$F$49:$F$60,$A201)*(1+General_Inputs!$F$46)+General_Inputs!$F$45+General_Inputs!U$67)/1000+IH$47),0),0)","v":64.992004178922301},{"$f":"MAX(IF(GJ201>=AK$7*Load_Shape!AJ160/$C201*AK$31+(AK$32*$F201+AK$33*$H201)/$C201,IF(EL201-CN201>0,II$54,INDEX(II$7:II$45,MATCH(GJ201*1000,$HR$7:$HR$45,1))*((General_Inputs!V$47)*INDEX(General_Inputs!$F$49:$F$60,$A201)*(1+General_Inputs!$F$46)+General_Inputs!$F$45+General_Inputs!V$67)/1000+II$47),0),0)","v":66.322199351111792},{"$f":"MAX(IF(GK201>=AL$7*Load_Shape!AK160/$C201*AL$31+(AL$32*$F201+AL$33*$H201)/$C201,IF(EM201-CO201>0,IJ$54,INDEX(IJ$7:IJ$45,MATCH(GK201*1000,$HR$7:$HR$45,1))*((General_Inputs!W$47)*INDEX(General_Inputs!$F$49:$F$60,$A201)*(1+General_Inputs!$F$46)+General_Inputs!$F$45+General_Inputs!W$67)/1000+IJ$47),0),0)","v":67.747463435253024},{"$f":"MAX(IF(GL201>=AM$7*Load_Shape!AL160/$C201*AM$31+(AM$32*$F201+AM$33*$H201)/$C201,IF(EN201-CP201>0,IK$54,INDEX(IK$7:IK$45,MATCH(GL201*1000,$HR$7:$HR$45,1))*((General_Inputs!X$47)*INDEX(General_Inputs!$F$49:$F$60,$A201)*(1+General_Inputs!$F$46)+General_Inputs!$F$45+General_Inputs!X$67)/1000+IK$47),0),0)","v":68.833060757484006},{"$f":"MAX(IF(GM201>=AN$7*Load_Shape!AM160/$C201*AN$31+(AN$32*$F201+AN$33*$H201)/$C201,IF(EO201-CQ201>0,IL$54,INDEX(IL$7:IL$45,MATCH(GM201*1000,$HR$7:$HR$45,1))*((General_Inputs!Y$47)*INDEX(General_Inputs!$F$49:$F$60,$A201)*(1+General_Inputs!$F$46)+General_Inputs!$F$45+General_Inputs!Y$67)/1000+IL$47),0),0)","v":69.022690263088833},{"$f":"MAX(IF(GN201>=AO$7*Load_Shape!AN160/$C201*AO$31+(AO$32*$F201+AO$33*$H201)/$C201,IF(EP201-CR201>0,IM$54,INDEX(IM$7:IM$45,MATCH(GN201*1000,$HR$7:$HR$45,1))*((General_Inputs!Z$47)*INDEX(General_Inputs!$F$49:$F$60,$A201)*(1+General_Inputs!$F$46)+General_Inputs!$F$45+General_Inputs!Z$67)/1000+IM$47),0),0)","v":69.143403627467251},{"$f":"MAX(IF(GO201>=AP$7*Load_Shape!AO160/$C201*AP$31+(AP$32*$F201+AP$33*$H201)/$C201,IF(EQ201-CS201>0,IN$54,INDEX(IN$7:IN$45,MATCH(GO201*1000,$HR$7:$HR$45,1))*((General_Inputs!AA$47)*INDEX(General_Inputs!$F$49:$F$60,$A201)*(1+General_Inputs!$F$46)+General_Inputs!$F$45+General_Inputs!AA$67)/1000+IN$47),0),0)","v":69.232750106696116},{"$f":"MAX(IF(GP201>=AQ$7*Load_Shape!AP160/$C201*AQ$31+(AQ$32*$F201+AQ$33*$H201)/$C201,IF(ER201-CT201>0,IO$54,INDEX(IO$7:IO$45,MATCH(GP201*1000,$HR$7:$HR$45,1))*((General_Inputs!AB$47)*INDEX(General_Inputs!$F$49:$F$60,$A201)*(1+General_Inputs!$F$46)+General_Inputs!$F$45+General_Inputs!AB$67)/1000+IO$47),0),0)","v":69.282602331639765},{"$f":"MAX(IF(GQ201>=AR$7*Load_Shape!AQ160/$C201*AR$31+(AR$32*$F201+AR$33*$H201)/$C201,IF(ES201-CU201>0,IP$54,INDEX(IP$7:IP$45,MATCH(GQ201*1000,$HR$7:$HR$45,1))*((General_Inputs!AC$47)*INDEX(General_Inputs!$F$49:$F$60,$A201)*(1+General_Inputs!$F$46)+General_Inputs!$F$45+General_Inputs!AC$67)/1000+IP$47),0),0)","v":69.373056442648519},{"$f":"MAX(IF(GR201>=AS$7*Load_Shape!AR160/$C201*AS$31+(AS$32*$F201+AS$33*$H201)/$C201,IF(ET201-CV201>0,IQ$54,INDEX(IQ$7:IQ$45,MATCH(GR201*1000,$HR$7:$HR$45,1))*((General_Inputs!AD$47)*INDEX(General_Inputs!$F$49:$F$60,$A201)*(1+General_Inputs!$F$46)+General_Inputs!$F$45+General_Inputs!AD$67)/1000+IQ$47),0),0)","v":69.443460004107649},{"$f":"MAX(IF(GS201>=AT$7*Load_Shape!AS160/$C201*AT$31+(AT$32*$F201+AT$33*$H201)/$C201,IF(EU201-CW201>0,IR$54,INDEX(IR$7:IR$45,MATCH(GS201*1000,$HR$7:$HR$45,1))*((General_Inputs!AE$47)*INDEX(General_Inputs!$F$49:$F$60,$A201)*(1+General_Inputs!$F$46)+General_Inputs!$F$45+General_Inputs!AE$67)/1000+IR$47),0),0)","v":69.503712969889477},{"$f":"MAX(IF(GT201>=AU$7*Load_Shape!AT160/$C201*AU$31+(AU$32*$F201+AU$33*$H201)/$C201,IF(EV201-CX201>0,IS$54,INDEX(IS$7:IS$45,MATCH(GT201*1000,$HR$7:$HR$45,1))*((General_Inputs!AF$47)*INDEX(General_Inputs!$F$49:$F$60,$A201)*(1+General_Inputs!$F$46)+General_Inputs!$F$45+General_Inputs!AF$67)/1000+IS$47),0),0)","v":69.558102277338691},{"$f":"MAX(IF(GU201>=AV$7*Load_Shape!AU160/$C201*AV$31+(AV$32*$F201+AV$33*$H201)/$C201,IF(EW201-CY201>0,IT$54,INDEX(IT$7:IT$45,MATCH(GU201*1000,$HR$7:$HR$45,1))*((General_Inputs!AG$47)*INDEX(General_Inputs!$F$49:$F$60,$A201)*(1+General_Inputs!$F$46)+General_Inputs!$F$45+General_Inputs!AG$67)/1000+IT$47),0),0)","v":69.613405413204731},{"$f":"MAX(IF(GV201>=AW$7*Load_Shape!AV160/$C201*AW$31+(AW$32*$F201+AW$33*$H201)/$C201,IF(EX201-CZ201>0,IU$54,INDEX(IU$7:IU$45,MATCH(GV201*1000,$HR$7:$HR$45,1))*((General_Inputs!AH$47)*INDEX(General_Inputs!$F$49:$F$60,$A201)*(1+General_Inputs!$F$46)+General_Inputs!$F$45+General_Inputs!AH$67)/1000+IU$47),0),0)","v":69.661629543035488},{"$f":"MAX(IF(GW201>=AX$7*Load_Shape!AW160/$C201*AX$31+(AX$32*$F201+AX$33*$H201)/$C201,IF(EY201-DA201>0,IV$54,INDEX(IV$7:IV$45,MATCH(GW201*1000,$HR$7:$HR$45,1))*((General_Inputs!AI$47)*INDEX(General_Inputs!$F$49:$F$60,$A201)*(1+General_Inputs!$F$46)+General_Inputs!$F$45+General_Inputs!AI$67)/1000+IV$47),0),0)","v":69.705390434216682},{"$f":"MAX(IF(GX201>=AY$7*Load_Shape!AX160/$C201*AY$31+(AY$32*$F201+AY$33*$H201)/$C201,IF(EZ201-DB201>0,IW$54,INDEX(IW$7:IW$45,MATCH(GX201*1000,$HR$7:$HR$45,1))*((General_Inputs!AJ$47)*INDEX(General_Inputs!$F$49:$F$60,$A201)*(1+General_Inputs!$F$46)+General_Inputs!$F$45+General_Inputs!AJ$67)/1000+IW$47),0),0)","v":69.745834303407733},{"$f":"MAX(IF(GY201>=AZ$7*Load_Shape!AY160/$C201*AZ$31+(AZ$32*$F201+AZ$33*$H201)/$C201,IF(FA201-DC201>0,IX$54,INDEX(IX$7:IX$45,MATCH(GY201*1000,$HR$7:$HR$45,1))*((General_Inputs!AK$47)*INDEX(General_Inputs!$F$49:$F$60,$A201)*(1+General_Inputs!$F$46)+General_Inputs!$F$45+General_Inputs!AK$67)/1000+IX$47),0),0)","v":69.783474509736735},{"$f":"MAX(IF(GZ201>=BA$7*Load_Shape!AZ160/$C201*BA$31+(BA$32*$F201+BA$33*$H201)/$C201,IF(FB201-DD201>0,IY$54,INDEX(IY$7:IY$45,MATCH(GZ201*1000,$HR$7:$HR$45,1))*((General_Inputs!AL$47)*INDEX(General_Inputs!$F$49:$F$60,$A201)*(1+General_Inputs!$F$46)+General_Inputs!$F$45+General_Inputs!AL$67)/1000+IY$47),0),0)","v":69.817565223485445},{"$f":"MAX(IF(HA201>=BB$7*Load_Shape!BA160/$C201*BB$31+(BB$32*$F201+BB$33*$H201)/$C201,IF(FC201-DE201>0,IZ$54,INDEX(IZ$7:IZ$45,MATCH(HA201*1000,$HR$7:$HR$45,1))*((General_Inputs!AM$47)*INDEX(General_Inputs!$F$49:$F$60,$A201)*(1+General_Inputs!$F$46)+General_Inputs!$F$45+General_Inputs!AM$67)/1000+IZ$47),0),0)","v":69.848816940993046},{"$f":"MAX(IF(HB201>=BC$7*Load_Shape!BB160/$C201*BC$31+(BC$32*$F201+BC$33*$H201)/$C201,IF(FD201-DF201>0,JA$54,INDEX(JA$7:JA$45,MATCH(HB201*1000,$HR$7:$HR$45,1))*((General_Inputs!AN$47)*INDEX(General_Inputs!$F$49:$F$60,$A201)*(1+General_Inputs!$F$46)+General_Inputs!$F$45+General_Inputs!AN$67)/1000+JA$47),0),0)","v":69.877556829065853},{"$f":"MAX(IF(HC201>=BD$7*Load_Shape!BC160/$C201*BD$31+(BD$32*$F201+BD$33*$H201)/$C201,IF(FE201-DG201>0,JB$54,INDEX(JB$7:JB$45,MATCH(HC201*1000,$HR$7:$HR$45,1))*((General_Inputs!AO$47)*INDEX(General_Inputs!$F$49:$F$60,$A201)*(1+General_Inputs!$F$46)+General_Inputs!$F$45+General_Inputs!AO$67)/1000+JB$47),0),0)","v":69.903947337596307},{"$f":"MAX(IF(HD201>=BE$7*Load_Shape!BD160/$C201*BE$31+(BE$32*$F201+BE$33*$H201)/$C201,IF(FF201-DH201>0,JC$54,INDEX(JC$7:JC$45,MATCH(HD201*1000,$HR$7:$HR$45,1))*((General_Inputs!AP$47)*INDEX(General_Inputs!$F$49:$F$60,$A201)*(1+General_Inputs!$F$46)+General_Inputs!$F$45+General_Inputs!AP$67)/1000+JC$47),0),0)","v":69.928080354884855},{"$f":"MAX(IF(HE201>=BF$7*Load_Shape!BE160/$C201*BF$31+(BF$32*$F201+BF$33*$H201)/$C201,IF(FG201-DI201>0,JD$54,INDEX(JD$7:JD$45,MATCH(HE201*1000,$HR$7:$HR$45,1))*((General_Inputs!AQ$47)*INDEX(General_Inputs!$F$49:$F$60,$A201)*(1+General_Inputs!$F$46)+General_Inputs!$F$45+General_Inputs!AQ$67)/1000+JD$47),0),0)","v":69.950215716672318},{"$f":"MAX(IF(HF201>=BG$7*Load_Shape!BF160/$C201*BG$31+(BG$32*$F201+BG$33*$H201)/$C201,IF(FH201-DJ201>0,JE$54,INDEX(JE$7:JE$45,MATCH(HF201*1000,$HR$7:$HR$45,1))*((General_Inputs!AR$47)*INDEX(General_Inputs!$F$49:$F$60,$A201)*(1+General_Inputs!$F$46)+General_Inputs!$F$45+General_Inputs!AR$67)/1000+JE$47),0),0)","v":69.970522675355141},{"$f":"MAX(IF(HG201>=BH$7*Load_Shape!BG160/$C201*BH$31+(BH$32*$F201+BH$33*$H201)/$C201,IF(FI201-DK201>0,JF$54,INDEX(JF$7:JF$45,MATCH(HG201*1000,$HR$7:$HR$45,1))*((General_Inputs!AS$47)*INDEX(General_Inputs!$F$49:$F$60,$A201)*(1+General_Inputs!$F$46)+General_Inputs!$F$45+General_Inputs!AS$67)/1000+JF$47),0),0)","v":69.98913869814649},{"$f":"MAX(IF(HH201>=BI$7*Load_Shape!BH160/$C201*BI$31+(BI$32*$F201+BI$33*$H201)/$C201,IF(FJ201-DL201>0,JG$54,INDEX(JG$7:JG$45,MATCH(HH201*1000,$HR$7:$HR$45,1))*((General_Inputs!AT$47)*INDEX(General_Inputs!$F$49:$F$60,$A201)*(1+General_Inputs!$F$46)+General_Inputs!$F$45+General_Inputs!AT$67)/1000+JG$47),0),0)","v":70.006196150978226},{"$f":"MAX(IF(HI201>=BJ$7*Load_Shape!BI160/$C201*BJ$31+(BJ$32*$F201+BJ$33*$H201)/$C201,IF(FK201-DM201>0,JH$54,INDEX(JH$7:JH$45,MATCH(HI201*1000,$HR$7:$HR$45,1))*((General_Inputs!AU$47)*INDEX(General_Inputs!$F$49:$F$60,$A201)*(1+General_Inputs!$F$46)+General_Inputs!$F$45+General_Inputs!AU$67)/1000+JH$47),0),0)","v":70.021835429223856},{"$f":"MAX(IF(HJ201>=BK$7*Load_Shape!BJ160/$C201*BK$31+(BK$32*$F201+BK$33*$H201)/$C201,IF(FL201-DN201>0,JI$54,INDEX(JI$7:JI$45,MATCH(HJ201*1000,$HR$7:$HR$45,1))*((General_Inputs!AV$47)*INDEX(General_Inputs!$F$49:$F$60,$A201)*(1+General_Inputs!$F$46)+General_Inputs!$F$45+General_Inputs!AV$67)/1000+JI$47),0),0)","v":70.036172915243753},{"$f":"MAX(IF(HK201>=BL$7*Load_Shape!BK160/$C201*BL$31+(BL$32*$F201+BL$33*$H201)/$C201,IF(FM201-DO201>0,JJ$54,INDEX(JJ$7:JJ$45,MATCH(HK201*1000,$HR$7:$HR$45,1))*((General_Inputs!AW$47)*INDEX(General_Inputs!$F$49:$F$60,$A201)*(1+General_Inputs!$F$46)+General_Inputs!$F$45+General_Inputs!AW$67)/1000+JJ$47),0),0)","v":70.049314338443878},{"$f":"MAX(IF(HL201>=BM$7*Load_Shape!BL160/$C201*BM$31+(BM$32*$F201+BM$33*$H201)/$C201,IF(FN201-DP201>0,JK$54,INDEX(JK$7:JK$45,MATCH(HL201*1000,$HR$7:$HR$45,1))*((General_Inputs!AX$47)*INDEX(General_Inputs!$F$49:$F$60,$A201)*(1+General_Inputs!$F$46)+General_Inputs!$F$45+General_Inputs!AX$67)/1000+JK$47),0),0)","v":70.061359020054937},{"$f":"MAX(IF(HM201>=BN$7*Load_Shape!BM160/$C201*BN$31+(BN$32*$F201+BN$33*$H201)/$C201,IF(FO201-DQ201>0,JL$54,INDEX(JL$7:JL$45,MATCH(HM201*1000,$HR$7:$HR$45,1))*((General_Inputs!AY$47)*INDEX(General_Inputs!$F$49:$F$60,$A201)*(1+General_Inputs!$F$46)+General_Inputs!$F$45+General_Inputs!AY$67)/1000+JL$47),0),0)","v":70.072399619276368},{"$f":"MAX(IF(HN201>=BO$7*Load_Shape!BN160/$C201*BO$31+(BO$32*$F201+BO$33*$H201)/$C201,IF(FP201-DR201>0,JM$54,INDEX(JM$7:JM$45,MATCH(HN201*1000,$HR$7:$HR$45,1))*((General_Inputs!AZ$47)*INDEX(General_Inputs!$F$49:$F$60,$A201)*(1+General_Inputs!$F$46)+General_Inputs!$F$45+General_Inputs!AZ$67)/1000+JM$47),0),0)","v":70.082519198248917},{"$f":"MAX(IF(HO201>=BP$7*Load_Shape!BO160/$C201*BP$31+(BP$32*$F201+BP$33*$H201)/$C201,IF(FQ201-DS201>0,JN$54,INDEX(JN$7:JN$45,MATCH(HO201*1000,$HR$7:$HR$45,1))*((General_Inputs!BA$47)*INDEX(General_Inputs!$F$49:$F$60,$A201)*(1+General_Inputs!$F$46)+General_Inputs!$F$45+General_Inputs!BA$67)/1000+JN$47),0),0)","v":70.091794116454452},{"$f":"MAX(IF(HP201>=BQ$7*Load_Shape!BP160/$C201*BQ$31+(BQ$32*$F201+BQ$33*$H201)/$C201,IF(FR201-DT201>0,JO$54,INDEX(JO$7:JO$45,MATCH(HP201*1000,$HR$7:$HR$45,1))*((General_Inputs!BB$47)*INDEX(General_Inputs!$F$49:$F$60,$A201)*(1+General_Inputs!$F$46)+General_Inputs!$F$45+General_Inputs!BB$67)/1000+JO$47),0),0)","v":70.100294827145859},null,null,{"$f":"INDEX(JR$7:JR$45,MATCH(MAX(U$7*Load_Shape!T160/$C201*U$31,FT201)*1000,$JQ$7:$JQ$45,1))*((General_Inputs!F$47)*INDEX(General_Inputs!$F$49:$F$60,$A201)*(1+General_Inputs!$F$46)+General_Inputs!$F$45+General_Inputs!F$67)/1000+JR$47","v":40.309344281936724},{"$f":"INDEX(JS$7:JS$45,MATCH(MAX(V$7*Load_Shape!U160/$C201*V$31,FU201)*1000,$JQ$7:$JQ$45,1))*((General_Inputs!G$47)*INDEX(General_Inputs!$F$49:$F$60,$A201)*(1+General_Inputs!$F$46)+General_Inputs!$F$45+General_Inputs!G$67)/1000+JS$47","v":38.047792554922076},{"$f":"INDEX(JT$7:JT$45,MATCH(MAX(W$7*Load_Shape!V160/$C201*W$31,FV201)*1000,$JQ$7:$JQ$45,1))*((General_Inputs!H$47)*INDEX(General_Inputs!$F$49:$F$60,$A201)*(1+General_Inputs!$F$46)+General_Inputs!$F$45+General_Inputs!H$67)/1000+JT$47","v":40.547053107178023},{"$f":"INDEX(JU$7:JU$45,MATCH(MAX(X$7*Load_Shape!W160/$C201*X$31,FW201)*1000,$JQ$7:$JQ$45,1))*((General_Inputs!I$47)*INDEX(General_Inputs!$F$49:$F$60,$A201)*(1+General_Inputs!$F$46)+General_Inputs!$F$45+General_Inputs!I$67)/1000+JU$47","v":41.333644611931895},{"$f":"INDEX(JV$7:JV$45,MATCH(MAX(Y$7*Load_Shape!X160/$C201*Y$31,FX201)*1000,$JQ$7:$JQ$45,1))*((General_Inputs!J$47)*INDEX(General_Inputs!$F$49:$F$60,$A201)*(1+General_Inputs!$F$46)+General_Inputs!$F$45+General_Inputs!J$67)/1000+JV$47","v":42.189765910823553},{"$f":"INDEX(JW$7:JW$45,MATCH(MAX(Z$7*Load_Shape!Y160/$C201*Z$31,FY201)*1000,$JQ$7:$JQ$45,1))*((General_Inputs!K$47)*INDEX(General_Inputs!$F$49:$F$60,$A201)*(1+General_Inputs!$F$46)+General_Inputs!$F$45+General_Inputs!K$67)/1000+JW$47","v":43.071276142385564},{"$f":"INDEX(JX$7:JX$45,MATCH(MAX(AA$7*Load_Shape!Z160/$C201*AA$31,FZ201)*1000,$JQ$7:$JQ$45,1))*((General_Inputs!L$47)*INDEX(General_Inputs!$F$49:$F$60,$A201)*(1+General_Inputs!$F$46)+General_Inputs!$F$45+General_Inputs!L$67)/1000+JX$47","v":44.08184758769751},{"$f":"INDEX(JY$7:JY$45,MATCH(MAX(AB$7*Load_Shape!AA160/$C201*AB$31,GA201)*1000,$JQ$7:$JQ$45,1))*((General_Inputs!M$47)*INDEX(General_Inputs!$F$49:$F$60,$A201)*(1+General_Inputs!$F$46)+General_Inputs!$F$45+General_Inputs!M$67)/1000+JY$47","v":45.323305500086825},{"$f":"INDEX(JZ$7:JZ$45,MATCH(MAX(AC$7*Load_Shape!AB160/$C201*AC$31,GB201)*1000,$JQ$7:$JQ$45,1))*((General_Inputs!N$47)*INDEX(General_Inputs!$F$49:$F$60,$A201)*(1+General_Inputs!$F$46)+General_Inputs!$F$45+General_Inputs!N$67)/1000+JZ$47","v":49.45532154670564},{"$f":"INDEX(KA$7:KA$45,MATCH(MAX(AD$7*Load_Shape!AC160/$C201*AD$31,GC201)*1000,$JQ$7:$JQ$45,1))*((General_Inputs!O$47)*INDEX(General_Inputs!$F$49:$F$60,$A201)*(1+General_Inputs!$F$46)+General_Inputs!$F$45+General_Inputs!O$67)/1000+KA$47","v":51.035237586923493},{"$f":"INDEX(KB$7:KB$45,MATCH(MAX(AE$7*Load_Shape!AD160/$C201*AE$31,GD201)*1000,$JQ$7:$JQ$45,1))*((General_Inputs!P$47)*INDEX(General_Inputs!$F$49:$F$60,$A201)*(1+General_Inputs!$F$46)+General_Inputs!$F$45+General_Inputs!P$67)/1000+KB$47","v":52.675123183999233},{"$f":"INDEX(KC$7:KC$45,MATCH(MAX(AF$7*Load_Shape!AE160/$C201*AF$31,GE201)*1000,$JQ$7:$JQ$45,1))*((General_Inputs!Q$47)*INDEX(General_Inputs!$F$49:$F$60,$A201)*(1+General_Inputs!$F$46)+General_Inputs!$F$45+General_Inputs!Q$67)/1000+KC$47","v":54.419958882186855},{"$f":"INDEX(KD$7:KD$45,MATCH(MAX(AG$7*Load_Shape!AF160/$C201*AG$31,GF201)*1000,$JQ$7:$JQ$45,1))*((General_Inputs!R$47)*INDEX(General_Inputs!$F$49:$F$60,$A201)*(1+General_Inputs!$F$46)+General_Inputs!$F$45+General_Inputs!R$67)/1000+KD$47","v":56.223468743938767},{"$f":"INDEX(KE$7:KE$45,MATCH(MAX(AH$7*Load_Shape!AG160/$C201*AH$31,GG201)*1000,$JQ$7:$JQ$45,1))*((General_Inputs!S$47)*INDEX(General_Inputs!$F$49:$F$60,$A201)*(1+General_Inputs!$F$46)+General_Inputs!$F$45+General_Inputs!S$67)/1000+KE$47","v":60.855994172853407},{"$f":"INDEX(KF$7:KF$45,MATCH(MAX(AI$7*Load_Shape!AH160/$C201*AI$31,GH201)*1000,$JQ$7:$JQ$45,1))*((General_Inputs!T$47)*INDEX(General_Inputs!$F$49:$F$60,$A201)*(1+General_Inputs!$F$46)+General_Inputs!$F$45+General_Inputs!T$67)/1000+KF$47","v":62.148836297717146},{"$f":"INDEX(KG$7:KG$45,MATCH(MAX(AJ$7*Load_Shape!AI160/$C201*AJ$31,GI201)*1000,$JQ$7:$JQ$45,1))*((General_Inputs!U$47)*INDEX(General_Inputs!$F$49:$F$60,$A201)*(1+General_Inputs!$F$46)+General_Inputs!$F$45+General_Inputs!U$67)/1000+KG$47","v":63.614573479163724},{"$f":"INDEX(KH$7:KH$45,MATCH(MAX(AK$7*Load_Shape!AJ160/$C201*AK$31,GJ201)*1000,$JQ$7:$JQ$45,1))*((General_Inputs!V$47)*INDEX(General_Inputs!$F$49:$F$60,$A201)*(1+General_Inputs!$F$46)+General_Inputs!$F$45+General_Inputs!V$67)/1000+KH$47","v":64.914227053486599},{"$f":"INDEX(KI$7:KI$45,MATCH(MAX(AL$7*Load_Shape!AK160/$C201*AL$31,GK201)*1000,$JQ$7:$JQ$45,1))*((General_Inputs!W$47)*INDEX(General_Inputs!$F$49:$F$60,$A201)*(1+General_Inputs!$F$46)+General_Inputs!$F$45+General_Inputs!W$67)/1000+KI$47","v":66.12667964736417},{"$f":"INDEX(KJ$7:KJ$45,MATCH(MAX(AM$7*Load_Shape!AL160/$C201*AM$31,GL201)*1000,$JQ$7:$JQ$45,1))*((General_Inputs!X$47)*INDEX(General_Inputs!$F$49:$F$60,$A201)*(1+General_Inputs!$F$46)+General_Inputs!$F$45+General_Inputs!X$67)/1000+KJ$47","v":67.184235699976909},null,null,{"$f":"INDEX($U$7:$BQ$21,MATCH(KM$57,$T$7:$T$21,0),MATCH($LK$55,$U$6:$BQ$6,0))*INDEX(Load_Shape!$T160:$BP160,MATCH($LK$55,Load_Shape!$T$16:$BP$16,0))/$C201","v":25.106333925585204},0,25.106333925585204,0.63838584000000009,2.5169580000000003,2.3487355760709971,-1.0472542410709476E-2,0,0,-3.8748405207157628E-4,-1.9004645958252539E-3,1.2495203254690712,2.7873409740600428,0.55657679923416881,4.8828275909982115E-3,0.14962650548910456,6.9589389342315284,0,7.9081286344978992,0,0,25.106333925585204,25.106333925585204,7.0839225168557753,0,null,null,0,0.10025191282248638,0.31498540001648484,0.4152373128389712,null,null,{"$f":"MAX(IF(FT201>=U$7*Load_Shape!T160/$C201*U$31+(U$32*$F201+U$33*$H201)/$C201,IF(DV201-BX201>0,0,INDEX(HS$7:HS$45,MATCH(FT201*1000,$HR$7:$HR$45,1))),0),0)","v":7000.0000000000073},{"$f":"MAX(IF(FU201>=V$7*Load_Shape!U160/$C201*V$31+(V$32*$F201+V$33*$H201)/$C201,IF(DW201-BY201>0,0,INDEX(HT$7:HT$45,MATCH(FU201*1000,$HR$7:$HR$45,1))),0),0)","v":7000},{"$f":"MAX(IF(FV201>=W$7*Load_Shape!V160/$C201*W$31+(W$32*$F201+W$33*$H201)/$C201,IF(DX201-BZ201>0,0,INDEX(HU$7:HU$45,MATCH(FV201*1000,$HR$7:$HR$45,1))),0),0)","v":7000},{"$f":"MAX(IF(FW201>=X$7*Load_Shape!W160/$C201*X$31+(X$32*$F201+X$33*$H201)/$C201,IF(DY201-CA201>0,0,INDEX(HV$7:HV$45,MATCH(FW201*1000,$HR$7:$HR$45,1))),0),0)","v":7000},{"$f":"MAX(IF(FX201>=Y$7*Load_Shape!X160/$C201*Y$31+(Y$32*$F201+Y$33*$H201)/$C201,IF(DZ201-CB201>0,0,INDEX(HW$7:HW$45,MATCH(FX201*1000,$HR$7:$HR$45,1))),0),0)","v":7000.0000000000073},{"$f":"MAX(IF(FY201>=Z$7*Load_Shape!Y160/$C201*Z$31+(Z$32*$F201+Z$33*$H201)/$C201,IF(EA201-CC201>0,0,INDEX(HX$7:HX$45,MATCH(FY201*1000,$HR$7:$HR$45,1))),0),0)","v":7000},{"$f":"MAX(IF(FZ201>=AA$7*Load_Shape!Z160/$C201*AA$31+(AA$32*$F201+AA$33*$H201)/$C201,IF(EB201-CD201>0,0,INDEX(HY$7:HY$45,MATCH(FZ201*1000,$HR$7:$HR$45,1))),0),0)","v":7000},{"$f":"MAX(IF(GA201>=AB$7*Load_Shape!AA160/$C201*AB$31+(AB$32*$F201+AB$33*$H201)/$C201,IF(EC201-CE201>0,0,INDEX(HZ$7:HZ$45,MATCH(GA201*1000,$HR$7:$HR$45,1))),0),0)","v":7000},{"$f":"MAX(IF(GB201>=AC$7*Load_Shape!AB160/$C201*AC$31+(AC$32*$F201+AC$33*$H201)/$C201,IF(ED201-CF201>0,0,INDEX(IA$7:IA$45,MATCH(GB201*1000,$HR$7:$HR$45,1))),0),0)","v":7000},{"$f":"MAX(IF(GC201>=AD$7*Load_Shape!AC160/$C201*AD$31+(AD$32*$F201+AD$33*$H201)/$C201,IF(EE201-CG201>0,0,INDEX(IB$7:IB$45,MATCH(GC201*1000,$HR$7:$HR$45,1))),0),0)","v":7000},{"$f":"MAX(IF(GD201>=AE$7*Load_Shape!AD160/$C201*AE$31+(AE$32*$F201+AE$33*$H201)/$C201,IF(EF201-CH201>0,0,INDEX(IC$7:IC$45,MATCH(GD201*1000,$HR$7:$HR$45,1))),0),0)","v":7000},{"$f":"MAX(IF(GE201>=AF$7*Load_Shape!AE160/$C201*AF$31+(AF$32*$F201+AF$33*$H201)/$C201,IF(EG201-CI201>0,0,INDEX(ID$7:ID$45,MATCH(GE201*1000,$HR$7:$HR$45,1))),0),0)","v":7000},{"$f":"MAX(IF(GF201>=AG$7*Load_Shape!AF160/$C201*AG$31+(AG$32*$F201+AG$33*$H201)/$C201,IF(EH201-CJ201>0,0,INDEX(IE$7:IE$45,MATCH(GF201*1000,$HR$7:$HR$45,1))),0),0)","v":7000},{"$f":"MAX(IF(GG201>=AH$7*Load_Shape!AG160/$C201*AH$31+(AH$32*$F201+AH$33*$H201)/$C201,IF(EI201-CK201>0,0,INDEX(IF$7:IF$45,MATCH(GG201*1000,$HR$7:$HR$45,1))),0),0)","v":7000},{"$f":"MAX(IF(GH201>=AI$7*Load_Shape!AH160/$C201*AI$31+(AI$32*$F201+AI$33*$H201)/$C201,IF(EJ201-CL201>0,0,INDEX(IG$7:IG$45,MATCH(GH201*1000,$HR$7:$HR$45,1))),0),0)","v":7000},{"$f":"MAX(IF(GI201>=AJ$7*Load_Shape!AI160/$C201*AJ$31+(AJ$32*$F201+AJ$33*$H201)/$C201,IF(EK201-CM201>0,0,INDEX(IH$7:IH$45,MATCH(GI201*1000,$HR$7:$HR$45,1))),0),0)","v":7000},{"$f":"MAX(IF(GJ201>=AK$7*Load_Shape!AJ160/$C201*AK$31+(AK$32*$F201+AK$33*$H201)/$C201,IF(EL201-CN201>0,0,INDEX(II$7:II$45,MATCH(GJ201*1000,$HR$7:$HR$45,1))),0),0)","v":7000},{"$f":"MAX(IF(GK201>=AL$7*Load_Shape!AK160/$C201*AL$31+(AL$32*$F201+AL$33*$H201)/$C201,IF(EM201-CO201>0,0,INDEX(IJ$7:IJ$45,MATCH(GK201*1000,$HR$7:$HR$45,1))),0),0)","v":7000},{"$f":"MAX(IF(GL201>=AM$7*Load_Shape!AL160/$C201*AM$31+(AM$32*$F201+AM$33*$H201)/$C201,IF(EN201-CP201>0,0,INDEX(IK$7:IK$45,MATCH(GL201*1000,$HR$7:$HR$45,1))),0),0)","v":7000},{"$f":"MAX(IF(GM201>=AN$7*Load_Shape!AM160/$C201*AN$31+(AN$32*$F201+AN$33*$H201)/$C201,IF(EO201-CQ201>0,0,INDEX(IL$7:IL$45,MATCH(GM201*1000,$HR$7:$HR$45,1))),0),0)","v":7000},{"$f":"MAX(IF(GN201>=AO$7*Load_Shape!AN160/$C201*AO$31+(AO$32*$F201+AO$33*$H201)/$C201,IF(EP201-CR201>0,0,INDEX(IM$7:IM$45,MATCH(GN201*1000,$HR$7:$HR$45,1))),0),0)","v":7000},{"$f":"MAX(IF(GO201>=AP$7*Load_Shape!AO160/$C201*AP$31+(AP$32*$F201+AP$33*$H201)/$C201,IF(EQ201-CS201>0,0,INDEX(IN$7:IN$45,MATCH(GO201*1000,$HR$7:$HR$45,1))),0),0)","v":7000},{"$f":"MAX(IF(GP201>=AQ$7*Load_Shape!AP160/$C201*AQ$31+(AQ$32*$F201+AQ$33*$H201)/$C201,IF(ER201-CT201>0,0,INDEX(IO$7:IO$45,MATCH(GP201*1000,$HR$7:$HR$45,1))),0),0)","v":7000},{"$f":"MAX(IF(GQ201>=AR$7*Load_Shape!AQ160/$C201*AR$31+(AR$32*$F201+AR$33*$H201)/$C201,IF(ES201-CU201>0,0,INDEX(IP$7:IP$45,MATCH(GQ201*1000,$HR$7:$HR$45,1))),0),0)","v":7000},{"$f":"MAX(IF(GR201>=AS$7*Load_Shape!AR160/$C201*AS$31+(AS$32*$F201+AS$33*$H201)/$C201,IF(ET201-CV201>0,0,INDEX(IQ$7:IQ$45,MATCH(GR201*1000,$HR$7:$HR$45,1))),0),0)","v":7000},{"$f":"MAX(IF(GS201>=AT$7*Load_Shape!AS160/$C201*AT$31+(AT$32*$F201+AT$33*$H201)/$C201,IF(EU201-CW201>0,0,INDEX(IR$7:IR$45,MATCH(GS201*1000,$HR$7:$HR$45,1))),0),0)","v":7000},{"$f":"MAX(IF(GT201>=AU$7*Load_Shape!AT160/$C201*AU$31+(AU$32*$F201+AU$33*$H201)/$C201,IF(EV201-CX201>0,0,INDEX(IS$7:IS$45,MATCH(GT201*1000,$HR$7:$HR$45,1))),0),0)","v":7000},{"$f":"MAX(IF(GU201>=AV$7*Load_Shape!AU160/$C201*AV$31+(AV$32*$F201+AV$33*$H201)/$C201,IF(EW201-CY201>0,0,INDEX(IT$7:IT$45,MATCH(GU201*1000,$HR$7:$HR$45,1))),0),0)","v":7000},{"$f":"MAX(IF(GV201>=AW$7*Load_Shape!AV160/$C201*AW$31+(AW$32*$F201+AW$33*$H201)/$C201,IF(EX201-CZ201>0,0,INDEX(IU$7:IU$45,MATCH(GV201*1000,$HR$7:$HR$45,1))),0),0)","v":7000},{"$f":"MAX(IF(GW201>=AX$7*Load_Shape!AW160/$C201*AX$31+(AX$32*$F201+AX$33*$H201)/$C201,IF(EY201-DA201>0,0,INDEX(IV$7:IV$45,MATCH(GW201*1000,$HR$7:$HR$45,1))),0),0)","v":7000},{"$f":"MAX(IF(GX201>=AY$7*Load_Shape!AX160/$C201*AY$31+(AY$32*$F201+AY$33*$H201)/$C201,IF(EZ201-DB201>0,0,INDEX(IW$7:IW$45,MATCH(GX201*1000,$HR$7:$HR$45,1))),0),0)","v":7000.0000000000073},{"$f":"MAX(IF(GY201>=AZ$7*Load_Shape!AY160/$C201*AZ$31+(AZ$32*$F201+AZ$33*$H201)/$C201,IF(FA201-DC201>0,0,INDEX(IX$7:IX$45,MATCH(GY201*1000,$HR$7:$HR$45,1))),0),0)","v":7000.0000000000073},{"$f":"MAX(IF(GZ201>=BA$7*Load_Shape!AZ160/$C201*BA$31+(BA$32*$F201+BA$33*$H201)/$C201,IF(FB201-DD201>0,0,INDEX(IY$7:IY$45,MATCH(GZ201*1000,$HR$7:$HR$45,1))),0),0)","v":7000.0000000000073},{"$f":"MAX(IF(HA201>=BB$7*Load_Shape!BA160/$C201*BB$31+(BB$32*$F201+BB$33*$H201)/$C201,IF(FC201-DE201>0,0,INDEX(IZ$7:IZ$45,MATCH(HA201*1000,$HR$7:$HR$45,1))),0),0)","v":7000.0000000000073},{"$f":"MAX(IF(HB201>=BC$7*Load_Shape!BB160/$C201*BC$31+(BC$32*$F201+BC$33*$H201)/$C201,IF(FD201-DF201>0,0,INDEX(JA$7:JA$45,MATCH(HB201*1000,$HR$7:$HR$45,1))),0),0)","v":7000.0000000000073},{"$f":"MAX(IF(HC201>=BD$7*Load_Shape!BC160/$C201*BD$31+(BD$32*$F201+BD$33*$H201)/$C201,IF(FE201-DG201>0,0,INDEX(JB$7:JB$45,MATCH(HC201*1000,$HR$7:$HR$45,1))),0),0)","v":7000.0000000000073},{"$f":"MAX(IF(HD201>=BE$7*Load_Shape!BD160/$C201*BE$31+(BE$32*$F201+BE$33*$H201)/$C201,IF(FF201-DH201>0,0,INDEX(JC$7:JC$45,MATCH(HD201*1000,$HR$7:$HR$45,1))),0),0)","v":7000.0000000000073},{"$f":"MAX(IF(HE201>=BF$7*Load_Shape!BE160/$C201*BF$31+(BF$32*$F201+BF$33*$H201)/$C201,IF(FG201-DI201>0,0,INDEX(JD$7:JD$45,MATCH(HE201*1000,$HR$7:$HR$45,1))),0),0)","v":7000.0000000000073},{"$f":"MAX(IF(HF201>=BG$7*Load_Shape!BF160/$C201*BG$31+(BG$32*$F201+BG$33*$H201)/$C201,IF(FH201-DJ201>0,0,INDEX(JE$7:JE$45,MATCH(HF201*1000,$HR$7:$HR$45,1))),0),0)","v":7000},{"$f":"MAX(IF(HG201>=BH$7*Load_Shape!BG160/$C201*BH$31+(BH$32*$F201+BH$33*$H201)/$C201,IF(FI201-DK201>0,0,INDEX(JF$7:JF$45,MATCH(HG201*1000,$HR$7:$HR$45,1))),0),0)","v":7000},{"$f":"MAX(IF(HH201>=BI$7*Load_Shape!BH160/$C201*BI$31+(BI$32*$F201+BI$33*$H201)/$C201,IF(FJ201-DL201>0,0,INDEX(JG$7:JG$45,MATCH(HH201*1000,$HR$7:$HR$45,1))),0),0)","v":7000},{"$f":"MAX(IF(HI201>=BJ$7*Load_Shape!BI160/$C201*BJ$31+(BJ$32*$F201+BJ$33*$H201)/$C201,IF(FK201-DM201>0,0,INDEX(JH$7:JH$45,MATCH(HI201*1000,$HR$7:$HR$45,1))),0),0)","v":7000},{"$f":"MAX(IF(HJ201>=BK$7*Load_Shape!BJ160/$C201*BK$31+(BK$32*$F201+BK$33*$H201)/$C201,IF(FL201-DN201>0,0,INDEX(JI$7:JI$45,MATCH(HJ201*1000,$HR$7:$HR$45,1))),0),0)","v":7000},{"$f":"MAX(IF(HK201>=BL$7*Load_Shape!BK160/$C201*BL$31+(BL$32*$F201+BL$33*$H201)/$C201,IF(FM201-DO201>0,0,INDEX(JJ$7:JJ$45,MATCH(HK201*1000,$HR$7:$HR$45,1))),0),0)","v":7000},{"$f":"MAX(IF(HL201>=BM$7*Load_Shape!BL160/$C201*BM$31+(BM$32*$F201+BM$33*$H201)/$C201,IF(FN201-DP201>0,0,INDEX(JK$7:JK$45,MATCH(HL201*1000,$HR$7:$HR$45,1))),0),0)","v":7000},{"$f":"MAX(IF(HM201>=BN$7*Load_Shape!BM160/$C201*BN$31+(BN$32*$F201+BN$33*$H201)/$C201,IF(FO201-DQ201>0,0,INDEX(JL$7:JL$45,MATCH(HM201*1000,$HR$7:$HR$45,1))),0),0)","v":7000},{"$f":"MAX(IF(HN201>=BO$7*Load_Shape!BN160/$C201*BO$31+(BO$32*$F201+BO$33*$H201)/$C201,IF(FP201-DR201>0,0,INDEX(JM$7:JM$45,MATCH(HN201*1000,$HR$7:$HR$45,1))),0),0)","v":7000},{"$f":"MAX(IF(HO201>=BP$7*Load_Shape!BO160/$C201*BP$31+(BP$32*$F201+BP$33*$H201)/$C201,IF(FQ201-DS201>0,0,INDEX(JN$7:JN$45,MATCH(HO201*1000,$HR$7:$HR$45,1))),0),0)","v":7000},{"$f":"MAX(IF(HP201>=BQ$7*Load_Shape!BP160/$C201*BQ$31+(BQ$32*$F201+BQ$33*$H201)/$C201,IF(FR201-DT201>0,0,INDEX(JO$7:JO$45,MATCH(HP201*1000,$HR$7:$HR$45,1))),0),0)","v":7000},null,null,7000.0000000000073,7000,7000,7000,7000.0000000000073,7000,7000,7000,7000,7000,7000,7000,7000,7000.0000000000073,7000.0000000000073,7000,7000,7000,7000,7000,7000,7000,7000,7000,7000.0000000000073,7000.0000000000073,7000.0000000000073,7000.0000000000073,7000.0000000000073,7000.0000000000073,7000.0000000000073,7000.0000000000073,7000.0000000000073,7000,7000,7000,7000,7000,7000,7000,7000,7000,7000,7000,7000,7000,7000,7224.7275000000081,7224.7275000000081]
[7,16,31,null,4.7641728143009519E-3,3.5388127853881279E-3,3.5388127853881279E-3,3.5388127853881279E-3,3.5388127853881279E-3,1.0736661149531217E-2,7.642603265445011E-3,9.1474681271499353E-3,8.6633797984810561E-3,9.9283665243009838E-3,4.3102557064300193E-3,3.059502493613983E-3,2.8011943291657753E-3,1.4012937811290797E-3,1.9586548751101417E-3,null,{"$f":"U$7*Load_Shape!T176/$C217+SUMPRODUCT(U$8:U$21,TRANSPOSE($F217:$S217))/$C217","v":24.897893494828402},{"$f":"V$7*Load_Shape!U176/$C217+SUMPRODUCT(V$8:V$21,TRANSPOSE($F217:$S217))/$C217","v":23.660002500983321},{"$f":"W$7*Load_Shape!V176/$C217+SUMPRODUCT(W$8:W$21,TRANSPOSE($F217:$S217))/$C217","v":24.532491630627511},{"$f":"X$7*Load_Shape!W176/$C217+SUMPRODUCT(X$8:X$21,TRANSPOSE($F217:$S217))/$C217","v":22.241740290132832},{"$f":"Y$7*Load_Shape!X176/$C217+SUMPRODUCT(Y$8:Y$21,TRANSPOSE($F217:$S217))/$C217","v":20.479408358131952},{"$f":"Z$7*Load_Shape!Y176/$C217+SUMPRODUCT(Z$8:Z$21,TRANSPOSE($F217:$S217))/$C217","v":18.21297661160861},{"$f":"AA$7*Load_Shape!Z176/$C217+SUMPRODUCT(AA$8:AA$21,TRANSPOSE($F217:$S217))/$C217","v":15.457589030216464},{"$f":"AB$7*Load_Shape!AA176/$C217+SUMPRODUCT(AB$8:AB$21,TRANSPOSE($F217:$S217))/$C217","v":14.026125501919743},{"$f":"AC$7*Load_Shape!AB176/$C217+SUMPRODUCT(AC$8:AC$21,TRANSPOSE($F217:$S217))/$C217","v":12.320680998843525},{"$f":"AD$7*Load_Shape!AC176/$C217+SUMPRODUCT(AD$8:AD$21,TRANSPOSE($F217:$S217))/$C217","v":10.449037905036409},{"$f":"AE$7*Load_Shape!AD176/$C217+SUMPRODUCT(AE$8:AE$21,TRANSPOSE($F217:$S217))/$C217","v":8.9199421576684514},{"$f":"AF$7*Load_Shape!AE176/$C217+SUMPRODUCT(AF$8:AF$21,TRANSPOSE($F217:$S217))/$C217","v":8.7006948080634814},{"$f":"AG$7*Load_Shape!AF176/$C217+SUMPRODUCT(AG$8:AG$21,TRANSPOSE($F217:$S217))/$C217","v":8.3981126377767907},{"$f":"AH$7*Load_Shape!AG176/$C217+SUMPRODUCT(AH$8:AH$21,TRANSPOSE($F217:$S217))/$C217","v":10.078214233760058},{"$f":"AI$7*Load_Shape!AH176/$C217+SUMPRODUCT(AI$8:AI$21,TRANSPOSE($F217:$S217))/$C217","v":9.6522155422243614},{"$f":"AJ$7*Load_Shape!AI176/$C217+SUMPRODUCT(AJ$8:AJ$21,TRANSPOSE($F217:$S217))/$C217","v":8.3914300483640325},{"$f":"AK$7*Load_Shape!AJ176/$C217+SUMPRODUCT(AK$8:AK$21,TRANSPOSE($F217:$S217))/$C217","v":7.4679122383303564},{"$f":"AL$7*Load_Shape!AK176/$C217+SUMPRODUCT(AL$8:AL$21,TRANSPOSE($F217:$S217))/$C217","v":6.2737815129711869},{"$f":"AM$7*Load_Shape!AL176/$C217+SUMPRODUCT(AM$8:AM$21,TRANSPOSE($F217:$S217))/$C217","v":5.1477081998248124},{"$f":"AN$7*Load_Shape!AM176/$C217+SUMPRODUCT(AN$8:AN$21,TRANSPOSE($F217:$S217))/$C217","v":5.2348897256345026},{"$f":"AO$7*Load_Shape!AN176/$C217+SUMPRODUCT(AO$8:AO$21,TRANSPOSE($F217:$S217))/$C217","v":5.50603295613314},{"$f":"AP$7*Load_Shape!AO176/$C217+SUMPRODUCT(AP$8:AP$21,TRANSPOSE($F217:$S217))/$C217","v":5.7679610493443363},{"$f":"AQ$7*Load_Shape!AP176/$C217+SUMPRODUCT(AQ$8:AQ$21,TRANSPOSE($F217:$S217))/$C217","v":5.9845814281205847},{"$f":"AR$7*Load_Shape!AQ176/$C217+SUMPRODUCT(AR$8:AR$21,TRANSPOSE($F217:$S217))/$C217","v":6.1515170771718886},{"$f":"AS$7*Load_Shape!AR176/$C217+SUMPRODUCT(AS$8:AS$21,TRANSPOSE($F217:$S217))/$C217","v":6.2745883612422446},{"$f":"AT$7*Load_Shape!AS176/$C217+SUMPRODUCT(AT$8:AT$21,TRANSPOSE($F217:$S217))/$C217","v":6.4385041473384064},{"$f":"AU$7*Load_Shape!AT176/$C217+SUMPRODUCT(AU$8:AU$21,TRANSPOSE($F217:$S217))/$C217","v":6.7090974402912309},{"$f":"AV$7*Load_Shape!AU176/$C217+SUMPRODUCT(AV$8:AV$21,TRANSPOSE($F217:$S217))/$C217","v":6.8383538270774693},{"$f":"AW$7*Load_Shape!AV176/$C217+SUMPRODUCT(AW$8:AW$21,TRANSPOSE($F217:$S217))/$C217","v":6.8645426384164736},{"$f":"AX$7*Load_Shape!AW176/$C217+SUMPRODUCT(AX$8:AX$21,TRANSPOSE($F217:$S217))/$C217","v":7.0910478021853862},{"$f":"AY$7*Load_Shape!AX176/$C217+SUMPRODUCT(AY$8:AY$21,TRANSPOSE($F217:$S217))/$C217","v":7.3531322246815733},{"$f":"AZ$7*Load_Shape!AY176/$C217+SUMPRODUCT(AZ$8:AZ$21,TRANSPOSE($F217:$S217))/$C217","v":7.3202792929934475},{"$f":"BA$7*Load_Shape!AZ176/$C217+SUMPRODUCT(BA$8:BA$21,TRANSPOSE($F217:$S217))/$C217","v":7.4811240011879008},{"$f":"BB$7*Load_Shape!BA176/$C217+SUMPRODUCT(BB$8:BB$21,TRANSPOSE($F217:$S217))/$C217","v":7.7118346529521986},{"$f":"BC$7*Load_Shape!BB176/$C217+SUMPRODUCT(BC$8:BC$21,TRANSPOSE($F217:$S217))/$C217","v":7.770934454529268},{"$f":"BD$7*Load_Shape!BC176/$C217+SUMPRODUCT(BD$8:BD$21,TRANSPOSE($F217:$S217))/$C217","v":7.8672640050142775},{"$f":"BE$7*Load_Shape!BD176/$C217+SUMPRODUCT(BE$8:BE$21,TRANSPOSE($F217:$S217))/$C217","v":8.1608592299088727},{"$f":"BF$7*Load_Shape!BE176/$C217+SUMPRODUCT(BF$8:BF$21,TRANSPOSE($F217:$S217))/$C217","v":8.454570248918742},{"$f":"BG$7*Load_Shape!BF176/$C217+SUMPRODUCT(BG$8:BG$21,TRANSPOSE($F217:$S217))/$C217","v":8.7443562726534125},{"$f":"BH$7*Load_Shape!BG176/$C217+SUMPRODUCT(BH$8:BH$21,TRANSPOSE($F217:$S217))/$C217","v":9.028023443471838},{"$f":"BI$7*Load_Shape!BH176/$C217+SUMPRODUCT(BI$8:BI$21,TRANSPOSE($F217:$S217))/$C217","v":9.1035106414928748},{"$f":"BJ$7*Load_Shape!BI176/$C217+SUMPRODUCT(BJ$8:BJ$21,TRANSPOSE($F217:$S217))/$C217","v":9.3335675864160095},{"$f":"BK$7*Load_Shape!BJ176/$C217+SUMPRODUCT(BK$8:BK$21,TRANSPOSE($F217:$S217))/$C217","v":9.4479530681305448},{"$f":"BL$7*Load_Shape!BK176/$C217+SUMPRODUCT(BL$8:BL$21,TRANSPOSE($F217:$S217))/$C217","v":9.5565002707306945},{"$f":"BM$7*Load_Shape!BL176/$C217+SUMPRODUCT(BM$8:BM$21,TRANSPOSE($F217:$S217))/$C217","v":9.8504068746813758},{"$f":"BN$7*Load_Shape!BM176/$C217+SUMPRODUCT(BN$8:BN$21,TRANSPOSE($F217:$S217))/$C217","v":10.150014409210307},{"$f":"BO$7*Load_Shape!BN176/$C217+SUMPRODUCT(BO$8:BO$21,TRANSPOSE($F217:$S217))/$C217","v":10.44979456652338},{"$f":"BP$7*Load_Shape!BO176/$C217+SUMPRODUCT(BP$8:BP$21,TRANSPOSE($F217:$S217))/$C217","v":10.749758479363891},{"$f":"BQ$7*Load_Shape!BP176/$C217+SUMPRODUCT(BQ$8:BQ$21,TRANSPOSE($F217:$S217))/$C217","v":11.049917275645534},null,{"$f":"INDEX(Hydro_Param!G$27:G$39,$A217)","v":1.1270875056630243},{"$f":"INDEX(Hydro_Param!H$27:H$39,$A217)","v":-0.12708750566302429},{"$f":"INDEX(Hydro_Param!M$27:M$39,$A217)","v":0.61035061936807122},{"$f":"INDEX(Hydro_Param!N$27:N$39,$A217)","v":1.3956702930843921},null,{"$f":"U217+($BS217*MAX($BU217,MIN($BV217,U217/AVERAGE(IF(OFFSET(U217,1-$B217,0,24,1)<$BU217*AVERAGE(OFFSET(U217,1-$B217,0,24,1)),OFFSET($BU217,1-$B217,0,24,1)*AVERAGE(OFFSET(U217,1-$B217,0,24,1)),IF(OFFSET(U217,1-$B217,0,24,1)>$BV217*AVERAGE(OFFSET(U217,1-$B217,0,24,1)),OFFSET($BV217,1-$B217,0,24,1)*AVERAGE(OFFSET(U217,1-$B217,0,24,1)),OFFSET(U217,1-$B217,0,24,1))))))+$BT217)*U$22*INDEX(Hydro_Param!$D$27:$D$39,$A217)/$C217/24","v":18.656379289108987},{"$f":"V217+($BS217*MAX($BU217,MIN($BV217,V217/AVERAGE(IF(OFFSET(V217,1-$B217,0,24,1)<$BU217*AVERAGE(OFFSET(V217,1-$B217,0,24,1)),OFFSET($BU217,1-$B217,0,24,1)*AVERAGE(OFFSET(V217,1-$B217,0,24,1)),IF(OFFSET(V217,1-$B217,0,24,1)>$BV217*AVERAGE(OFFSET(V217,1-$B217,0,24,1)),OFFSET($BV217,1-$B217,0,24,1)*AVERAGE(OFFSET(V217,1-$B217,0,24,1)),OFFSET(V217,1-$B217,0,24,1))))))+$BT217)*V$22*INDEX(Hydro_Param!$D$27:$D$39,$A217)/$C217/24","v":17.420330974628687},{"$f":"W217+($BS217*MAX($BU217,MIN($BV217,W217/AVERAGE(IF(OFFSET(W217,1-$B217,0,24,1)<$BU217*AVERAGE(OFFSET(W217,1-$B217,0,24,1)),OFFSET($BU217,1-$B217,0,24,1)*AVERAGE(OFFSET(W217,1-$B217,0,24,1)),IF(OFFSET(W217,1-$B217,0,24,1)>$BV217*AVERAGE(OFFSET(W217,1-$B217,0,24,1)),OFFSET($BV217,1-$B217,0,24,1)*AVERAGE(OFFSET(W217,1-$B217,0,24,1)),OFFSET(W217,1-$B217,0,24,1))))))+$BT217)*W$22*INDEX(Hydro_Param!$D$27:$D$39,$A217)/$C217/24","v":18.603486811188162},{"$f":"X217+($BS217*MAX($BU217,MIN($BV217,X217/AVERAGE(IF(OFFSET(X217,1-$B217,0,24,1)<$BU217*AVERAGE(OFFSET(X217,1-$B217,0,24,1)),OFFSET($BU217,1-$B217,0,24,1)*AVERAGE(OFFSET(X217,1-$B217,0,24,1)),IF(OFFSET(X217,1-$B217,0,24,1)>$BV217*AVERAGE(OFFSET(X217,1-$B217,0,24,1)),OFFSET($BV217,1-$B217,0,24,1)*AVERAGE(OFFSET(X217,1-$B217,0,24,1)),OFFSET(X217,1-$B217,0,24,1))))))+$BT217)*X$22*INDEX(Hydro_Param!$D$27:$D$39,$A217)/$C217/24","v":16.632500804848998},{"$f":"Y217+($BS217*MAX($BU217,MIN($BV217,Y217/AVERAGE(IF(OFFSET(Y217,1-$B217,0,24,1)<$BU217*AVERAGE(OFFSET(Y217,1-$B217,0,24,1)),OFFSET($BU217,1-$B217,0,24,1)*AVERAGE(OFFSET(Y217,1-$B217,0,24,1)),IF(OFFSET(Y217,1-$B217,0,24,1)>$BV217*AVERAGE(OFFSET(Y217,1-$B217,0,24,1)),OFFSET($BV217,1-$B217,0,24,1)*AVERAGE(OFFSET(Y217,1-$B217,0,24,1)),OFFSET(Y217,1-$B217,0,24,1))))))+$BT217)*Y$22*INDEX(Hydro_Param!$D$27:$D$39,$A217)/$C217/24","v":15.047079372116745},{"$f":"Z217+($BS217*MAX($BU217,MIN($BV217,Z217/AVERAGE(IF(OFFSET(Z217,1-$B217,0,24,1)<$BU217*AVERAGE(OFFSET(Z217,1-$B217,0,24,1)),OFFSET($BU217,1-$B217,0,24,1)*AVERAGE(OFFSET(Z217,1-$B217,0,24,1)),IF(OFFSET(Z217,1-$B217,0,24,1)>$BV217*AVERAGE(OFFSET(Z217,1-$B217,0,24,1)),OFFSET($BV217,1-$B217,0,24,1)*AVERAGE(OFFSET(Z217,1-$B217,0,24,1)),OFFSET(Z217,1-$B217,0,24,1))))))+$BT217)*Z$22*INDEX(Hydro_Param!$D$27:$D$39,$A217)/$C217/24","v":13.03507686084394},{"$f":"AA217+($BS217*MAX($BU217,MIN($BV217,AA217/AVERAGE(IF(OFFSET(AA217,1-$B217,0,24,1)<$BU217*AVERAGE(OFFSET(AA217,1-$B217,0,24,1)),OFFSET($BU217,1-$B217,0,24,1)*AVERAGE(OFFSET(AA217,1-$B217,0,24,1)),IF(OFFSET(AA217,1-$B217,0,24,1)>$BV217*AVERAGE(OFFSET(AA217,1-$B217,0,24,1)),OFFSET($BV217,1-$B217,0,24,1)*AVERAGE(OFFSET(AA217,1-$B217,0,24,1)),OFFSET(AA217,1-$B217,0,24,1))))))+$BT217)*AA$22*INDEX(Hydro_Param!$D$27:$D$39,$A217)/$C217/24","v":10.608522018027671},{"$f":"AB217+($BS217*MAX($BU217,MIN($BV217,AB217/AVERAGE(IF(OFFSET(AB217,1-$B217,0,24,1)<$BU217*AVERAGE(OFFSET(AB217,1-$B217,0,24,1)),OFFSET($BU217,1-$B217,0,24,1)*AVERAGE(OFFSET(AB217,1-$B217,0,24,1)),IF(OFFSET(AB217,1-$B217,0,24,1)>$BV217*AVERAGE(OFFSET(AB217,1-$B217,0,24,1)),OFFSET($BV217,1-$B217,0,24,1)*AVERAGE(OFFSET(AB217,1-$B217,0,24,1)),OFFSET(AB217,1-$B217,0,24,1))))))+$BT217)*AB$22*INDEX(Hydro_Param!$D$27:$D$39,$A217)/$C217/24","v":9.3883827169822354},{"$f":"AC217+($BS217*MAX($BU217,MIN($BV217,AC217/AVERAGE(IF(OFFSET(AC217,1-$B217,0,24,1)<$BU217*AVERAGE(OFFSET(AC217,1-$B217,0,24,1)),OFFSET($BU217,1-$B217,0,24,1)*AVERAGE(OFFSET(AC217,1-$B217,0,24,1)),IF(OFFSET(AC217,1-$B217,0,24,1)>$BV217*AVERAGE(OFFSET(AC217,1-$B217,0,24,1)),OFFSET($BV217,1-$B217,0,24,1)*AVERAGE(OFFSET(AC217,1-$B217,0,24,1)),OFFSET(AC217,1-$B217,0,24,1))))))+$BT217)*AC$22*INDEX(Hydro_Param!$D$27:$D$39,$A217)/$C217/24","v":7.991923121294219},{"$f":"AD217+($BS217*MAX($BU217,MIN($BV217,AD217/AVERAGE(IF(OFFSET(AD217,1-$B217,0,24,1)<$BU217*AVERAGE(OFFSET(AD217,1-$B217,0,24,1)),OFFSET($BU217,1-$B217,0,24,1)*AVERAGE(OFFSET(AD217,1-$B217,0,24,1)),IF(OFFSET(AD217,1-$B217,0,24,1)>$BV217*AVERAGE(OFFSET(AD217,1-$B217,0,24,1)),OFFSET($BV217,1-$B217,0,24,1)*AVERAGE(OFFSET(AD217,1-$B217,0,24,1)),OFFSET(AD217,1-$B217,0,24,1))))))+$BT217)*AD$22*INDEX(Hydro_Param!$D$27:$D$39,$A217)/$C217/24","v":6.6060297963693042},{"$f":"AE217+($BS217*MAX($BU217,MIN($BV217,AE217/AVERAGE(IF(OFFSET(AE217,1-$B217,0,24,1)<$BU217*AVERAGE(OFFSET(AE217,1-$B217,0,24,1)),OFFSET($BU217,1-$B217,0,24,1)*AVERAGE(OFFSET(AE217,1-$B217,0,24,1)),IF(OFFSET(AE217,1-$B217,0,24,1)>$BV217*AVERAGE(OFFSET(AE217,1-$B217,0,24,1)),OFFSET($BV217,1-$B217,0,24,1)*AVERAGE(OFFSET(AE217,1-$B217,0,24,1)),OFFSET(AE217,1-$B217,0,24,1))))))+$BT217)*AE$22*INDEX(Hydro_Param!$D$27:$D$39,$A217)/$C217/24","v":5.5332037290642546},{"$f":"AF217+($BS217*MAX($BU217,MIN($BV217,AF217/AVERAGE(IF(OFFSET(AF217,1-$B217,0,24,1)<$BU217*AVERAGE(OFFSET(AF217,1-$B217,0,24,1)),OFFSET($BU217,1-$B217,0,24,1)*AVERAGE(OFFSET(AF217,1-$B217,0,24,1)),IF(OFFSET(AF217,1-$B217,0,24,1)>$BV217*AVERAGE(OFFSET(AF217,1-$B217,0,24,1)),OFFSET($BV217,1-$B217,0,24,1)*AVERAGE(OFFSET(AF217,1-$B217,0,24,1)),OFFSET(AF217,1-$B217,0,24,1))))))+$BT217)*AF$22*INDEX(Hydro_Param!$D$27:$D$39,$A217)/$C217/24","v":5.4047853488233564},{"$f":"AG217+($BS217*MAX($BU217,MIN($BV217,AG217/AVERAGE(IF(OFFSET(AG217,1-$B217,0,24,1)<$BU217*AVERAGE(OFFSET(AG217,1-$B217,0,24,1)),OFFSET($BU217,1-$B217,0,24,1)*AVERAGE(OFFSET(AG217,1-$B217,0,24,1)),IF(OFFSET(AG217,1-$B217,0,24,1)>$BV217*AVERAGE(OFFSET(AG217,1-$B217,0,24,1)),OFFSET($BV217,1-$B217,0,24,1)*AVERAGE(OFFSET(AG217,1-$B217,0,24,1)),OFFSET(AG217,1-$B217,0,24,1))))))+$BT217)*AG$22*INDEX(Hydro_Param!$D$27:$D$39,$A217)/$C217/24","v":5.2181374507178493},{"$f":"AH217+($BS217*MAX($BU217,MIN($BV217,AH217/AVERAGE(IF(OFFSET(AH217,1-$B217,0,24,1)<$BU217*AVERAGE(OFFSET(AH217,1-$B217,0,24,1)),OFFSET($BU217,1-$B217,0,24,1)*AVERAGE(OFFSET(AH217,1-$B217,0,24,1)),IF(OFFSET(AH217,1-$B217,0,24,1)>$BV217*AVERAGE(OFFSET(AH217,1-$B217,0,24,1)),OFFSET($BV217,1-$B217,0,24,1)*AVERAGE(OFFSET(AH217,1-$B217,0,24,1)),OFFSET(AH217,1-$B217,0,24,1))))))+$BT217)*AH$22*INDEX(Hydro_Param!$D$27:$D$39,$A217)/$C217/24","v":6.7667294492038028},{"$f":"AI217+($BS217*MAX($BU217,MIN($BV217,AI217/AVERAGE(IF(OFFSET(AI217,1-$B217,0,24,1)<$BU217*AVERAGE(OFFSET(AI217,1-$B217,0,24,1)),OFFSET($BU217,1-$B217,0,24,1)*AVERAGE(OFFSET(AI217,1-$B217,0,24,1)),IF(OFFSET(AI217,1-$B217,0,24,1)>$BV217*AVERAGE(OFFSET(AI217,1-$B217,0,24,1)),OFFSET($BV217,1-$B217,0,24,1)*AVERAGE(OFFSET(AI217,1-$B217,0,24,1)),OFFSET(AI217,1-$B217,0,24,1))))))+$BT217)*AI$22*INDEX(Hydro_Param!$D$27:$D$39,$A217)/$C217/24","v":6.4827623536210641},{"$f":"AJ217+($BS217*MAX($BU217,MIN($BV217,AJ217/AVERAGE(IF(OFFSET(AJ217,1-$B217,0,24,1)<$BU217*AVERAGE(OFFSET(AJ217,1-$B217,0,24,1)),OFFSET($BU217,1-$B217,0,24,1)*AVERAGE(OFFSET(AJ217,1-$B217,0,24,1)),IF(OFFSET(AJ217,1-$B217,0,24,1)>$BV217*AVERAGE(OFFSET(AJ217,1-$B217,0,24,1)),OFFSET($BV217,1-$B217,0,24,1)*AVERAGE(OFFSET(AJ217,1-$B217,0,24,1)),OFFSET(AJ217,1-$B217,0,24,1))))))+$BT217)*AJ$22*INDEX(Hydro_Param!$D$27:$D$39,$A217)/$C217/24","v":5.5944401574597471},{"$f":"AK217+($BS217*MAX($BU217,MIN($BV217,AK217/AVERAGE(IF(OFFSET(AK217,1-$B217,0,24,1)<$BU217*AVERAGE(OFFSET(AK217,1-$B217,0,24,1)),OFFSET($BU217,1-$B217,0,24,1)*AVERAGE(OFFSET(AK217,1-$B217,0,24,1)),IF(OFFSET(AK217,1-$B217,0,24,1)>$BV217*AVERAGE(OFFSET(AK217,1-$B217,0,24,1)),OFFSET($BV217,1-$B217,0,24,1)*AVERAGE(OFFSET(AK217,1-$B217,0,24,1)),OFFSET(AK217,1-$B217,0,24,1))))))+$BT217)*AK$22*INDEX(Hydro_Param!$D$27:$D$39,$A217)/$C217/24","v":4.8544794743435169},{"$f":"AL217+($BS217*MAX($BU217,MIN($BV217,AL217/AVERAGE(IF(OFFSET(AL217,1-$B217,0,24,1)<$BU217*AVERAGE(OFFSET(AL217,1-$B217,0,24,1)),OFFSET($BU217,1-$B217,0,24,1)*AVERAGE(OFFSET(AL217,1-$B217,0,24,1)),IF(OFFSET(AL217,1-$B217,0,24,1)>$BV217*AVERAGE(OFFSET(AL217,1-$B217,0,24,1)),OFFSET($BV217,1-$B217,0,24,1)*AVERAGE(OFFSET(AL217,1-$B217,0,24,1)),OFFSET(AL217,1-$B217,0,24,1))))))+$BT217)*AL$22*INDEX(Hydro_Param!$D$27:$D$39,$A217)/$C217/24","v":3.6603487489843478},{"$f":"AM217+($BS217*MAX($BU217,MIN($BV217,AM217/AVERAGE(IF(OFFSET(AM217,1-$B217,0,24,1)<$BU217*AVERAGE(OFFSET(AM217,1-$B217,0,24,1)),OFFSET($BU217,1-$B217,0,24,1)*AVERAGE(OFFSET(AM217,1-$B217,0,24,1)),IF(OFFSET(AM217,1-$B217,0,24,1)>$BV217*AVERAGE(OFFSET(AM217,1-$B217,0,24,1)),OFFSET($BV217,1-$B217,0,24,1)*AVERAGE(OFFSET(AM217,1-$B217,0,24,1)),OFFSET(AM217,1-$B217,0,24,1))))))+$BT217)*AM$22*INDEX(Hydro_Param!$D$27:$D$39,$A217)/$C217/24","v":2.5342754358379733},{"$f":"AN217+($BS217*MAX($BU217,MIN($BV217,AN217/AVERAGE(IF(OFFSET(AN217,1-$B217,0,24,1)<$BU217*AVERAGE(OFFSET(AN217,1-$B217,0,24,1)),OFFSET($BU217,1-$B217,0,24,1)*AVERAGE(OFFSET(AN217,1-$B217,0,24,1)),IF(OFFSET(AN217,1-$B217,0,24,1)>$BV217*AVERAGE(OFFSET(AN217,1-$B217,0,24,1)),OFFSET($BV217,1-$B217,0,24,1)*AVERAGE(OFFSET(AN217,1-$B217,0,24,1)),OFFSET(AN217,1-$B217,0,24,1))))))+$BT217)*AN$22*INDEX(Hydro_Param!$D$27:$D$39,$A217)/$C217/24","v":2.6214569616476635},{"$f":"AO217+($BS217*MAX($BU217,MIN($BV217,AO217/AVERAGE(IF(OFFSET(AO217,1-$B217,0,24,1)<$BU217*AVERAGE(OFFSET(AO217,1-$B217,0,24,1)),OFFSET($BU217,1-$B217,0,24,1)*AVERAGE(OFFSET(AO217,1-$B217,0,24,1)),IF(OFFSET(AO217,1-$B217,0,24,1)>$BV217*AVERAGE(OFFSET(AO217,1-$B217,0,24,1)),OFFSET($BV217,1-$B217,0,24,1)*AVERAGE(OFFSET(AO217,1-$B217,0,24,1)),OFFSET(AO217,1-$B217,0,24,1))))))+$BT217)*AO$22*INDEX(Hydro_Param!$D$27:$D$39,$A217)/$C217/24","v":2.8926001921463009},{"$f":"AP217+($BS217*MAX($BU217,MIN($BV217,AP217/AVERAGE(IF(OFFSET(AP217,1-$B217,0,24,1)<$BU217*AVERAGE(OFFSET(AP217,1-$B217,0,24,1)),OFFSET($BU217,1-$B217,0,24,1)*AVERAGE(OFFSET(AP217,1-$B217,0,24,1)),IF(OFFSET(AP217,1-$B217,0,24,1)>$BV217*AVERAGE(OFFSET(AP217,1-$B217,0,24,1)),OFFSET($BV217,1-$B217,0,24,1)*AVERAGE(OFFSET(AP217,1-$B217,0,24,1)),OFFSET(AP217,1-$B217,0,24,1))))))+$BT217)*AP$22*INDEX(Hydro_Param!$D$27:$D$39,$A217)/$C217/24","v":3.1545282853574972},{"$f":"AQ217+($BS217*MAX($BU217,MIN($BV217,AQ217/AVERAGE(IF(OFFSET(AQ217,1-$B217,0,24,1)<$BU217*AVERAGE(OFFSET(AQ217,1-$B217,0,24,1)),OFFSET($BU217,1-$B217,0,24,1)*AVERAGE(OFFSET(AQ217,1-$B217,0,24,1)),IF(OFFSET(AQ217,1-$B217,0,24,1)>$BV217*AVERAGE(OFFSET(AQ217,1-$B217,0,24,1)),OFFSET($BV217,1-$B217,0,24,1)*AVERAGE(OFFSET(AQ217,1-$B217,0,24,1)),OFFSET(AQ217,1-$B217,0,24,1))))))+$BT217)*AQ$22*INDEX(Hydro_Param!$D$27:$D$39,$A217)/$C217/24","v":3.3711486641337456},{"$f":"AR217+($BS217*MAX($BU217,MIN($BV217,AR217/AVERAGE(IF(OFFSET(AR217,1-$B217,0,24,1)<$BU217*AVERAGE(OFFSET(AR217,1-$B217,0,24,1)),OFFSET($BU217,1-$B217,0,24,1)*AVERAGE(OFFSET(AR217,1-$B217,0,24,1)),IF(OFFSET(AR217,1-$B217,0,24,1)>$BV217*AVERAGE(OFFSET(AR217,1-$B217,0,24,1)),OFFSET($BV217,1-$B217,0,24,1)*AVERAGE(OFFSET(AR217,1-$B217,0,24,1)),OFFSET(AR217,1-$B217,0,24,1))))))+$BT217)*AR$22*INDEX(Hydro_Param!$D$27:$D$39,$A217)/$C217/24","v":3.5380843131850495},{"$f":"AS217+($BS217*MAX($BU217,MIN($BV217,AS217/AVERAGE(IF(OFFSET(AS217,1-$B217,0,24,1)<$BU217*AVERAGE(OFFSET(AS217,1-$B217,0,24,1)),OFFSET($BU217,1-$B217,0,24,1)*AVERAGE(OFFSET(AS217,1-$B217,0,24,1)),IF(OFFSET(AS217,1-$B217,0,24,1)>$BV217*AVERAGE(OFFSET(AS217,1-$B217,0,24,1)),OFFSET($BV217,1-$B217,0,24,1)*AVERAGE(OFFSET(AS217,1-$B217,0,24,1)),OFFSET(AS217,1-$B217,0,24,1))))))+$BT217)*AS$22*INDEX(Hydro_Param!$D$27:$D$39,$A217)/$C217/24","v":3.6611555972554055},{"$f":"AT217+($BS217*MAX($BU217,MIN($BV217,AT217/AVERAGE(IF(OFFSET(AT217,1-$B217,0,24,1)<$BU217*AVERAGE(OFFSET(AT217,1-$B217,0,24,1)),OFFSET($BU217,1-$B217,0,24,1)*AVERAGE(OFFSET(AT217,1-$B217,0,24,1)),IF(OFFSET(AT217,1-$B217,0,24,1)>$BV217*AVERAGE(OFFSET(AT217,1-$B217,0,24,1)),OFFSET($BV217,1-$B217,0,24,1)*AVERAGE(OFFSET(AT217,1-$B217,0,24,1)),OFFSET(AT217,1-$B217,0,24,1))))))+$BT217)*AT$22*INDEX(Hydro_Param!$D$27:$D$39,$A217)/$C217/24","v":3.8250713833515673},{"$f":"AU217+($BS217*MAX($BU217,MIN($BV217,AU217/AVERAGE(IF(OFFSET(AU217,1-$B217,0,24,1)<$BU217*AVERAGE(OFFSET(AU217,1-$B217,0,24,1)),OFFSET($BU217,1-$B217,0,24,1)*AVERAGE(OFFSET(AU217,1-$B217,0,24,1)),IF(OFFSET(AU217,1-$B217,0,24,1)>$BV217*AVERAGE(OFFSET(AU217,1-$B217,0,24,1)),OFFSET($BV217,1-$B217,0,24,1)*AVERAGE(OFFSET(AU217,1-$B217,0,24,1)),OFFSET(AU217,1-$B217,0,24,1))))))+$BT217)*AU$22*INDEX(Hydro_Param!$D$27:$D$39,$A217)/$C217/24","v":4.0956646763043913},{"$f":"AV217+($BS217*MAX($BU217,MIN($BV217,AV217/AVERAGE(IF(OFFSET(AV217,1-$B217,0,24,1)<$BU217*AVERAGE(OFFSET(AV217,1-$B217,0,24,1)),OFFSET($BU217,1-$B217,0,24,1)*AVERAGE(OFFSET(AV217,1-$B217,0,24,1)),IF(OFFSET(AV217,1-$B217,0,24,1)>$BV217*AVERAGE(OFFSET(AV217,1-$B217,0,24,1)),OFFSET($BV217,1-$B217,0,24,1)*AVERAGE(OFFSET(AV217,1-$B217,0,24,1)),OFFSET(AV217,1-$B217,0,24,1))))))+$BT217)*AV$22*INDEX(Hydro_Param!$D$27:$D$39,$A217)/$C217/24","v":4.2249210630906298},{"$f":"AW217+($BS217*MAX($BU217,MIN($BV217,AW217/AVERAGE(IF(OFFSET(AW217,1-$B217,0,24,1)<$BU217*AVERAGE(OFFSET(AW217,1-$B217,0,24,1)),OFFSET($BU217,1-$B217,0,24,1)*AVERAGE(OFFSET(AW217,1-$B217,0,24,1)),IF(OFFSET(AW217,1-$B217,0,24,1)>$BV217*AVERAGE(OFFSET(AW217,1-$B217,0,24,1)),OFFSET($BV217,1-$B217,0,24,1)*AVERAGE(OFFSET(AW217,1-$B217,0,24,1)),OFFSET(AW217,1-$B217,0,24,1))))))+$BT217)*AW$22*INDEX(Hydro_Param!$D$27:$D$39,$A217)/$C217/24","v":4.2511098744296341},{"$f":"AX217+($BS217*MAX($BU217,MIN($BV217,AX217/AVERAGE(IF(OFFSET(AX217,1-$B217,0,24,1)<$BU217*AVERAGE(OFFSET(AX217,1-$B217,0,24,1)),OFFSET($BU217,1-$B217,0,24,1)*AVERAGE(OFFSET(AX217,1-$B217,0,24,1)),IF(OFFSET(AX217,1-$B217,0,24,1)>$BV217*AVERAGE(OFFSET(AX217,1-$B217,0,24,1)),OFFSET($BV217,1-$B217,0,24,1)*AVERAGE(OFFSET(AX217,1-$B217,0,24,1)),OFFSET(AX217,1-$B217,0,24,1))))))+$BT217)*AX$22*INDEX(Hydro_Param!$D$27:$D$39,$A217)/$C217/24","v":4.4776150381985467},{"$f":"AY217+($BS217*MAX($BU217,MIN($BV217,AY217/AVERAGE(IF(OFFSET(AY217,1-$B217,0,24,1)<$BU217*AVERAGE(OFFSET(AY217,1-$B217,0,24,1)),OFFSET($BU217,1-$B217,0,24,1)*AVERAGE(OFFSET(AY217,1-$B217,0,24,1)),IF(OFFSET(AY217,1-$B217,0,24,1)>$BV217*AVERAGE(OFFSET(AY217,1-$B217,0,24,1)),OFFSET($BV217,1-$B217,0,24,1)*AVERAGE(OFFSET(AY217,1-$B217,0,24,1)),OFFSET(AY217,1-$B217,0,24,1))))))+$BT217)*AY$22*INDEX(Hydro_Param!$D$27:$D$39,$A217)/$C217/24","v":4.7396994606947338},{"$f":"AZ217+($BS217*MAX($BU217,MIN($BV217,AZ217/AVERAGE(IF(OFFSET(AZ217,1-$B217,0,24,1)<$BU217*AVERAGE(OFFSET(AZ217,1-$B217,0,24,1)),OFFSET($BU217,1-$B217,0,24,1)*AVERAGE(OFFSET(AZ217,1-$B217,0,24,1)),IF(OFFSET(AZ217,1-$B217,0,24,1)>$BV217*AVERAGE(OFFSET(AZ217,1-$B217,0,24,1)),OFFSET($BV217,1-$B217,0,24,1)*AVERAGE(OFFSET(AZ217,1-$B217,0,24,1)),OFFSET(AZ217,1-$B217,0,24,1))))))+$BT217)*AZ$22*INDEX(Hydro_Param!$D$27:$D$39,$A217)/$C217/24","v":4.7068465290066079},{"$f":"BA217+($BS217*MAX($BU217,MIN($BV217,BA217/AVERAGE(IF(OFFSET(BA217,1-$B217,0,24,1)<$BU217*AVERAGE(OFFSET(BA217,1-$B217,0,24,1)),OFFSET($BU217,1-$B217,0,24,1)*AVERAGE(OFFSET(BA217,1-$B217,0,24,1)),IF(OFFSET(BA217,1-$B217,0,24,1)>$BV217*AVERAGE(OFFSET(BA217,1-$B217,0,24,1)),OFFSET($BV217,1-$B217,0,24,1)*AVERAGE(OFFSET(BA217,1-$B217,0,24,1)),OFFSET(BA217,1-$B217,0,24,1))))))+$BT217)*BA$22*INDEX(Hydro_Param!$D$27:$D$39,$A217)/$C217/24","v":4.8676912372010612},{"$f":"BB217+($BS217*MAX($BU217,MIN($BV217,BB217/AVERAGE(IF(OFFSET(BB217,1-$B217,0,24,1)<$BU217*AVERAGE(OFFSET(BB217,1-$B217,0,24,1)),OFFSET($BU217,1-$B217,0,24,1)*AVERAGE(OFFSET(BB217,1-$B217,0,24,1)),IF(OFFSET(BB217,1-$B217,0,24,1)>$BV217*AVERAGE(OFFSET(BB217,1-$B217,0,24,1)),OFFSET($BV217,1-$B217,0,24,1)*AVERAGE(OFFSET(BB217,1-$B217,0,24,1)),OFFSET(BB217,1-$B217,0,24,1))))))+$BT217)*BB$22*INDEX(Hydro_Param!$D$27:$D$39,$A217)/$C217/24","v":5.0984018889653591},{"$f":"BC217+($BS217*MAX($BU217,MIN($BV217,BC217/AVERAGE(IF(OFFSET(BC217,1-$B217,0,24,1)<$BU217*AVERAGE(OFFSET(BC217,1-$B217,0,24,1)),OFFSET($BU217,1-$B217,0,24,1)*AVERAGE(OFFSET(BC217,1-$B217,0,24,1)),IF(OFFSET(BC217,1-$B217,0,24,1)>$BV217*AVERAGE(OFFSET(BC217,1-$B217,0,24,1)),OFFSET($BV217,1-$B217,0,24,1)*AVERAGE(OFFSET(BC217,1-$B217,0,24,1)),OFFSET(BC217,1-$B217,0,24,1))))))+$BT217)*BC$22*INDEX(Hydro_Param!$D$27:$D$39,$A217)/$C217/24","v":5.1575016905424285},{"$f":"BD217+($BS217*MAX($BU217,MIN($BV217,BD217/AVERAGE(IF(OFFSET(BD217,1-$B217,0,24,1)<$BU217*AVERAGE(OFFSET(BD217,1-$B217,0,24,1)),OFFSET($BU217,1-$B217,0,24,1)*AVERAGE(OFFSET(BD217,1-$B217,0,24,1)),IF(OFFSET(BD217,1-$B217,0,24,1)>$BV217*AVERAGE(OFFSET(BD217,1-$B217,0,24,1)),OFFSET($BV217,1-$B217,0,24,1)*AVERAGE(OFFSET(BD217,1-$B217,0,24,1)),OFFSET(BD217,1-$B217,0,24,1))))))+$BT217)*BD$22*INDEX(Hydro_Param!$D$27:$D$39,$A217)/$C217/24","v":5.2538312410274379},{"$f":"BE217+($BS217*MAX($BU217,MIN($BV217,BE217/AVERAGE(IF(OFFSET(BE217,1-$B217,0,24,1)<$BU217*AVERAGE(OFFSET(BE217,1-$B217,0,24,1)),OFFSET($BU217,1-$B217,0,24,1)*AVERAGE(OFFSET(BE217,1-$B217,0,24,1)),IF(OFFSET(BE217,1-$B217,0,24,1)>$BV217*AVERAGE(OFFSET(BE217,1-$B217,0,24,1)),OFFSET($BV217,1-$B217,0,24,1)*AVERAGE(OFFSET(BE217,1-$B217,0,24,1)),OFFSET(BE217,1-$B217,0,24,1))))))+$BT217)*BE$22*INDEX(Hydro_Param!$D$27:$D$39,$A217)/$C217/24","v":5.5474264659220331},{"$f":"BF217+($BS217*MAX($BU217,MIN($BV217,BF217/AVERAGE(IF(OFFSET(BF217,1-$B217,0,24,1)<$BU217*AVERAGE(OFFSET(BF217,1-$B217,0,24,1)),OFFSET($BU217,1-$B217,0,24,1)*AVERAGE(OFFSET(BF217,1-$B217,0,24,1)),IF(OFFSET(BF217,1-$B217,0,24,1)>$BV217*AVERAGE(OFFSET(BF217,1-$B217,0,24,1)),OFFSET($BV217,1-$B217,0,24,1)*AVERAGE(OFFSET(BF217,1-$B217,0,24,1)),OFFSET(BF217,1-$B217,0,24,1))))))+$BT217)*BF$22*INDEX(Hydro_Param!$D$27:$D$39,$A217)/$C217/24","v":5.8186190315734105},{"$f":"BG217+($BS217*MAX($BU217,MIN($BV217,BG217/AVERAGE(IF(OFFSET(BG217,1-$B217,0,24,1)<$BU217*AVERAGE(OFFSET(BG217,1-$B217,0,24,1)),OFFSET($BU217,1-$B217,0,24,1)*AVERAGE(OFFSET(BG217,1-$B217,0,24,1)),IF(OFFSET(BG217,1-$B217,0,24,1)>$BV217*AVERAGE(OFFSET(BG217,1-$B217,0,24,1)),OFFSET($BV217,1-$B217,0,24,1)*AVERAGE(OFFSET(BG217,1-$B217,0,24,1)),OFFSET(BG217,1-$B217,0,24,1))))))+$BT217)*BG$22*INDEX(Hydro_Param!$D$27:$D$39,$A217)/$C217/24","v":6.0410183155351227},{"$f":"BH217+($BS217*MAX($BU217,MIN($BV217,BH217/AVERAGE(IF(OFFSET(BH217,1-$B217,0,24,1)<$BU217*AVERAGE(OFFSET(BH217,1-$B217,0,24,1)),OFFSET($BU217,1-$B217,0,24,1)*AVERAGE(OFFSET(BH217,1-$B217,0,24,1)),IF(OFFSET(BH217,1-$B217,0,24,1)>$BV217*AVERAGE(OFFSET(BH217,1-$B217,0,24,1)),OFFSET($BV217,1-$B217,0,24,1)*AVERAGE(OFFSET(BH217,1-$B217,0,24,1)),OFFSET(BH217,1-$B217,0,24,1))))))+$BT217)*BH$22*INDEX(Hydro_Param!$D$27:$D$39,$A217)/$C217/24","v":6.2600403512196738},{"$f":"BI217+($BS217*MAX($BU217,MIN($BV217,BI217/AVERAGE(IF(OFFSET(BI217,1-$B217,0,24,1)<$BU217*AVERAGE(OFFSET(BI217,1-$B217,0,24,1)),OFFSET($BU217,1-$B217,0,24,1)*AVERAGE(OFFSET(BI217,1-$B217,0,24,1)),IF(OFFSET(BI217,1-$B217,0,24,1)>$BV217*AVERAGE(OFFSET(BI217,1-$B217,0,24,1)),OFFSET($BV217,1-$B217,0,24,1)*AVERAGE(OFFSET(BI217,1-$B217,0,24,1)),OFFSET(BI217,1-$B217,0,24,1))))))+$BT217)*BI$22*INDEX(Hydro_Param!$D$27:$D$39,$A217)/$C217/24","v":6.3299702696372915},{"$f":"BJ217+($BS217*MAX($BU217,MIN($BV217,BJ217/AVERAGE(IF(OFFSET(BJ217,1-$B217,0,24,1)<$BU217*AVERAGE(OFFSET(BJ217,1-$B217,0,24,1)),OFFSET($BU217,1-$B217,0,24,1)*AVERAGE(OFFSET(BJ217,1-$B217,0,24,1)),IF(OFFSET(BJ217,1-$B217,0,24,1)>$BV217*AVERAGE(OFFSET(BJ217,1-$B217,0,24,1)),OFFSET($BV217,1-$B217,0,24,1)*AVERAGE(OFFSET(BJ217,1-$B217,0,24,1)),OFFSET(BJ217,1-$B217,0,24,1))))))+$BT217)*BJ$22*INDEX(Hydro_Param!$D$27:$D$39,$A217)/$C217/24","v":6.5122350709928902},{"$f":"BK217+($BS217*MAX($BU217,MIN($BV217,BK217/AVERAGE(IF(OFFSET(BK217,1-$B217,0,24,1)<$BU217*AVERAGE(OFFSET(BK217,1-$B217,0,24,1)),OFFSET($BU217,1-$B217,0,24,1)*AVERAGE(OFFSET(BK217,1-$B217,0,24,1)),IF(OFFSET(BK217,1-$B217,0,24,1)>$BV217*AVERAGE(OFFSET(BK217,1-$B217,0,24,1)),OFFSET($BV217,1-$B217,0,24,1)*AVERAGE(OFFSET(BK217,1-$B217,0,24,1)),OFFSET(BK217,1-$B217,0,24,1))))))+$BT217)*BK$22*INDEX(Hydro_Param!$D$27:$D$39,$A217)/$C217/24","v":6.6111489567069377},{"$f":"BL217+($BS217*MAX($BU217,MIN($BV217,BL217/AVERAGE(IF(OFFSET(BL217,1-$B217,0,24,1)<$BU217*AVERAGE(OFFSET(BL217,1-$B217,0,24,1)),OFFSET($BU217,1-$B217,0,24,1)*AVERAGE(OFFSET(BL217,1-$B217,0,24,1)),IF(OFFSET(BL217,1-$B217,0,24,1)>$BV217*AVERAGE(OFFSET(BL217,1-$B217,0,24,1)),OFFSET($BV217,1-$B217,0,24,1)*AVERAGE(OFFSET(BL217,1-$B217,0,24,1)),OFFSET(BL217,1-$B217,0,24,1))))))+$BT217)*BL$22*INDEX(Hydro_Param!$D$27:$D$39,$A217)/$C217/24","v":6.7060944881986693},{"$f":"BM217+($BS217*MAX($BU217,MIN($BV217,BM217/AVERAGE(IF(OFFSET(BM217,1-$B217,0,24,1)<$BU217*AVERAGE(OFFSET(BM217,1-$B217,0,24,1)),OFFSET($BU217,1-$B217,0,24,1)*AVERAGE(OFFSET(BM217,1-$B217,0,24,1)),IF(OFFSET(BM217,1-$B217,0,24,1)>$BV217*AVERAGE(OFFSET(BM217,1-$B217,0,24,1)),OFFSET($BV217,1-$B217,0,24,1)*AVERAGE(OFFSET(BM217,1-$B217,0,24,1)),OFFSET(BM217,1-$B217,0,24,1))))))+$BT217)*BM$22*INDEX(Hydro_Param!$D$27:$D$39,$A217)/$C217/24","v":6.9376808741640872},{"$f":"BN217+($BS217*MAX($BU217,MIN($BV217,BN217/AVERAGE(IF(OFFSET(BN217,1-$B217,0,24,1)<$BU217*AVERAGE(OFFSET(BN217,1-$B217,0,24,1)),OFFSET($BU217,1-$B217,0,24,1)*AVERAGE(OFFSET(BN217,1-$B217,0,24,1)),IF(OFFSET(BN217,1-$B217,0,24,1)>$BV217*AVERAGE(OFFSET(BN217,1-$B217,0,24,1)),OFFSET($BV217,1-$B217,0,24,1)*AVERAGE(OFFSET(BN217,1-$B217,0,24,1)),OFFSET(BN217,1-$B217,0,24,1))))))+$BT217)*BN$22*INDEX(Hydro_Param!$D$27:$D$39,$A217)/$C217/24","v":7.1750505992331259},{"$f":"BO217+($BS217*MAX($BU217,MIN($BV217,BO217/AVERAGE(IF(OFFSET(BO217,1-$B217,0,24,1)<$BU217*AVERAGE(OFFSET(BO217,1-$B217,0,24,1)),OFFSET($BU217,1-$B217,0,24,1)*AVERAGE(OFFSET(BO217,1-$B217,0,24,1)),IF(OFFSET(BO217,1-$B217,0,24,1)>$BV217*AVERAGE(OFFSET(BO217,1-$B217,0,24,1)),OFFSET($BV217,1-$B217,0,24,1)*AVERAGE(OFFSET(BO217,1-$B217,0,24,1)),OFFSET(BO217,1-$B217,0,24,1))))))+$BT217)*BO$22*INDEX(Hydro_Param!$D$27:$D$39,$A217)/$C217/24","v":7.4141454222817327},{"$f":"BP217+($BS217*MAX($BU217,MIN($BV217,BP217/AVERAGE(IF(OFFSET(BP217,1-$B217,0,24,1)<$BU217*AVERAGE(OFFSET(BP217,1-$B217,0,24,1)),OFFSET($BU217,1-$B217,0,24,1)*AVERAGE(OFFSET(BP217,1-$B217,0,24,1)),IF(OFFSET(BP217,1-$B217,0,24,1)>$BV217*AVERAGE(OFFSET(BP217,1-$B217,0,24,1)),OFFSET($BV217,1-$B217,0,24,1)*AVERAGE(OFFSET(BP217,1-$B217,0,24,1)),OFFSET(BP217,1-$B217,0,24,1))))))+$BT217)*BP$22*INDEX(Hydro_Param!$D$27:$D$39,$A217)/$C217/24","v":7.6549232579569129},{"$f":"BQ217+($BS217*MAX($BU217,MIN($BV217,BQ217/AVERAGE(IF(OFFSET(BQ217,1-$B217,0,24,1)<$BU217*AVERAGE(OFFSET(BQ217,1-$B217,0,24,1)),OFFSET($BU217,1-$B217,0,24,1)*AVERAGE(OFFSET(BQ217,1-$B217,0,24,1)),IF(OFFSET(BQ217,1-$B217,0,24,1)>$BV217*AVERAGE(OFFSET(BQ217,1-$B217,0,24,1)),OFFSET($BV217,1-$B217,0,24,1)*AVERAGE(OFFSET(BQ217,1-$B217,0,24,1)),OFFSET(BQ217,1-$B217,0,24,1))))))+$BT217)*BQ$22*INDEX(Hydro_Param!$D$27:$D$39,$A217)/$C217/24","v":7.8973443986934591},null,{"$f":"MAX(MIN(U$7*Load_Shape!T176/$C217*U$31+(U$32*$G217+U$33*$H217)/$C217-BX217,$ED$51/1000),0)+BX217","v":18.656379289108987},{"$f":"MAX(MIN(V$7*Load_Shape!U176/$C217*V$31+(V$32*$G217+V$33*$H217)/$C217-BY217,$ED$51/1000),0)+BY217","v":17.420330974628687},{"$f":"MAX(MIN(W$7*Load_Shape!V176/$C217*W$31+(W$32*$G217+W$33*$H217)/$C217-BZ217,$ED$51/1000),0)+BZ217","v":18.603486811188162},{"$f":"MAX(MIN(X$7*Load_Shape!W176/$C217*X$31+(X$32*$G217+X$33*$H217)/$C217-CA217,$ED$51/1000),0)+CA217","v":16.632500804848998},{"$f":"MAX(MIN(Y$7*Load_Shape!X176/$C217*Y$31+(Y$32*$G217+Y$33*$H217)/$C217-CB217,$ED$51/1000),0)+CB217","v":15.047079372116745},{"$f":"MAX(MIN(Z$7*Load_Shape!Y176/$C217*Z$31+(Z$32*$G217+Z$33*$H217)/$C217-CC217,$ED$51/1000),0)+CC217","v":13.03507686084394},{"$f":"MAX(MIN(AA$7*Load_Shape!Z176/$C217*AA$31+(AA$32*$G217+AA$33*$H217)/$C217-CD217,$ED$51/1000),0)+CD217","v":10.608522018027671},{"$f":"MAX(MIN(AB$7*Load_Shape!AA176/$C217*AB$31+(AB$32*$G217+AB$33*$H217)/$C217-CE217,$ED$51/1000),0)+CE217","v":9.3883827169822354},{"$f":"MAX(MIN(AC$7*Load_Shape!AB176/$C217*AC$31+(AC$32*$G217+AC$33*$H217)/$C217-CF217,$ED$51/1000),0)+CF217","v":7.991923121294219},{"$f":"MAX(MIN(AD$7*Load_Shape!AC176/$C217*AD$31+(AD$32*$G217+AD$33*$H217)/$C217-CG217,$ED$51/1000),0)+CG217","v":6.7139611916975834},{"$f":"MAX(MIN(AE$7*Load_Shape!AD176/$C217*AE$31+(AE$32*$G217+AE$33*$H217)/$C217-CH217,$ED$51/1000),0)+CH217","v":6.7649032650331851},{"$f":"MAX(MIN(AF$7*Load_Shape!AE176/$C217*AF$31+(AF$32*$G217+AF$33*$H217)/$C217-CI217,$ED$51/1000),0)+CI217","v":6.8029105085440182},{"$f":"MAX(MIN(AG$7*Load_Shape!AF176/$C217*AG$31+(AG$32*$G217+AG$33*$H217)/$C217-CJ217,$ED$51/1000),0)+CJ217","v":6.8364058415663695},{"$f":"MAX(MIN(AH$7*Load_Shape!AG176/$C217*AH$31+(AH$32*$G217+AH$33*$H217)/$C217-CK217,$ED$51/1000),0)+CK217","v":6.8787211698763375},{"$f":"MAX(MIN(AI$7*Load_Shape!AH176/$C217*AI$31+(AI$32*$G217+AI$33*$H217)/$C217-CL217,$ED$51/1000),0)+CL217","v":6.9146686253881118},{"$f":"MAX(MIN(AJ$7*Load_Shape!AI176/$C217*AJ$31+(AJ$32*$G217+AJ$33*$H217)/$C217-CM217,$ED$51/1000),0)+CM217","v":6.9238129913573196},{"$f":"MAX(MIN(AK$7*Load_Shape!AJ176/$C217*AK$31+(AK$32*$G217+AK$33*$H217)/$C217-CN217,$ED$51/1000),0)+CN217","v":6.9338204205479332},{"$f":"MAX(MIN(AL$7*Load_Shape!AK176/$C217*AL$31+(AL$32*$G217+AL$33*$H217)/$C217-CO217,$ED$51/1000),0)+CO217","v":6.9448364043143211},{"$f":"MAX(MIN(AM$7*Load_Shape!AL176/$C217*AM$31+(AM$32*$G217+AM$33*$H217)/$C217-CP217,$ED$51/1000),0)+CP217","v":6.9570394342154565},{"$f":"MAX(MIN(AN$7*Load_Shape!AM176/$C217*AN$31+(AN$32*$G217+AN$33*$H217)/$C217-CQ217,$ED$51/1000),0)+CQ217","v":6.9977607819990428},{"$f":"MAX(MIN(AO$7*Load_Shape!AN176/$C217*AO$31+(AO$32*$G217+AO$33*$H217)/$C217-CR217,$ED$51/1000),0)+CR217","v":7.0386903915624526},{"$f":"MAX(MIN(AP$7*Load_Shape!AO176/$C217*AP$31+(AP$32*$G217+AP$33*$H217)/$C217-CS217,$ED$51/1000),0)+CS217","v":7.0798294527462389},{"$f":"MAX(MIN(AQ$7*Load_Shape!AP176/$C217*AQ$31+(AQ$32*$G217+AQ$33*$H217)/$C217-CT217,$ED$51/1000),0)+CT217","v":7.1211791626273389},{"$f":"MAX(MIN(AR$7*Load_Shape!AQ176/$C217*AR$31+(AR$32*$G217+AR$33*$H217)/$C217-CU217,$ED$51/1000),0)+CU217","v":7.1627407255646087},{"$f":"MAX(MIN(AS$7*Load_Shape!AR176/$C217*AS$31+(AS$32*$G217+AS$33*$H217)/$C217-CV217,$ED$51/1000),0)+CV217","v":7.2045153532446413},{"$f":"MAX(MIN(AT$7*Load_Shape!AS176/$C217*AT$31+(AT$32*$G217+AT$33*$H217)/$C217-CW217,$ED$51/1000),0)+CW217","v":7.2465042647278715},{"$f":"MAX(MIN(AU$7*Load_Shape!AT176/$C217*AU$31+(AU$32*$G217+AU$33*$H217)/$C217-CX217,$ED$51/1000),0)+CX217","v":7.2887086864949708},{"$f":"MAX(MIN(AV$7*Load_Shape!AU176/$C217*AV$31+(AV$32*$G217+AV$33*$H217)/$C217-CY217,$ED$51/1000),0)+CY217","v":7.331129852493568},{"$f":"MAX(MIN(AW$7*Load_Shape!AV176/$C217*AW$31+(AW$32*$G217+AW$33*$H217)/$C217-CZ217,$ED$51/1000),0)+CZ217","v":7.3737690041852417},{"$f":"MAX(MIN(AX$7*Load_Shape!AW176/$C217*AX$31+(AX$32*$G217+AX$33*$H217)/$C217-DA217,$ED$51/1000),0)+DA217","v":7.4166273905928186},{"$f":"MAX(MIN(AY$7*Load_Shape!AX176/$C217*AY$31+(AY$32*$G217+AY$33*$H217)/$C217-DB217,$ED$51/1000),0)+DB217","v":7.4597062683479844},{"$f":"MAX(MIN(AZ$7*Load_Shape!AY176/$C217*AZ$31+(AZ$32*$G217+AZ$33*$H217)/$C217-DC217,$ED$51/1000),0)+DC217","v":7.503006901739198},{"$f":"MAX(MIN(BA$7*Load_Shape!AZ176/$C217*BA$31+(BA$32*$G217+BA$33*$H217)/$C217-DD217,$ED$51/1000),0)+DD217","v":7.5465305627599051},{"$f":"MAX(MIN(BB$7*Load_Shape!BA176/$C217*BB$31+(BB$32*$G217+BB$33*$H217)/$C217-DE217,$ED$51/1000),0)+DE217","v":7.5902785311570629},{"$f":"MAX(MIN(BC$7*Load_Shape!BB176/$C217*BC$31+(BC$32*$G217+BC$33*$H217)/$C217-DF217,$ED$51/1000),0)+DF217","v":7.6342520944799865},{"$f":"MAX(MIN(BD$7*Load_Shape!BC176/$C217*BD$31+(BD$32*$G217+BD$33*$H217)/$C217-DG217,$ED$51/1000),0)+DG217","v":7.6784525481294903},{"$f":"MAX(MIN(BE$7*Load_Shape!BD176/$C217*BE$31+(BE$32*$G217+BE$33*$H217)/$C217-DH217,$ED$51/1000),0)+DH217","v":7.7228811954073731},{"$f":"MAX(MIN(BF$7*Load_Shape!BE176/$C217*BF$31+(BF$32*$G217+BF$33*$H217)/$C217-DI217,$ED$51/1000),0)+DI217","v":7.767539347566176},{"$f":"MAX(MIN(BG$7*Load_Shape!BF176/$C217*BG$31+(BG$32*$G217+BG$33*$H217)/$C217-DJ217,$ED$51/1000),0)+DJ217","v":7.8124283238593062},{"$f":"MAX(MIN(BH$7*Load_Shape!BG176/$C217*BH$31+(BH$32*$G217+BH$33*$H217)/$C217-DK217,$ED$51/1000),0)+DK217","v":7.8575494515914528},{"$f":"MAX(MIN(BI$7*Load_Shape!BH176/$C217*BI$31+(BI$32*$G217+BI$33*$H217)/$C217-DL217,$ED$51/1000),0)+DL217","v":7.9029040661693468},{"$f":"MAX(MIN(BJ$7*Load_Shape!BI176/$C217*BJ$31+(BJ$32*$G217+BJ$33*$H217)/$C217-DM217,$ED$51/1000),0)+DM217","v":7.9484935111528134},{"$f":"MAX(MIN(BK$7*Load_Shape!BJ176/$C217*BK$31+(BK$32*$G217+BK$33*$H217)/$C217-DN217,$ED$51/1000),0)+DN217","v":7.9943191383061922},{"$f":"MAX(MIN(BL$7*Load_Shape!BK176/$C217*BL$31+(BL$32*$G217+BL$33*$H217)/$C217-DO217,$ED$51/1000),0)+DO217","v":8.0403823076500611},{"$f":"MAX(MIN(BM$7*Load_Shape!BL176/$C217*BM$31+(BM$32*$G217+BM$33*$H217)/$C217-DP217,$ED$51/1000),0)+DP217","v":8.0866843875132961},{"$f":"MAX(MIN(BN$7*Load_Shape!BM176/$C217*BN$31+(BN$32*$G217+BN$33*$H217)/$C217-DQ217,$ED$51/1000),0)+DQ217","v":8.1332267545854755},{"$f":"MAX(MIN(BO$7*Load_Shape!BN176/$C217*BO$31+(BO$32*$G217+BO$33*$H217)/$C217-DR217,$ED$51/1000),0)+DR217","v":8.1800107939696094},{"$f":"MAX(MIN(BP$7*Load_Shape!BO176/$C217*BP$31+(BP$32*$G217+BP$33*$H217)/$C217-DS217,$ED$51/1000),0)+DS217","v":8.2270378992352118},{"$f":"MAX(MIN(BQ$7*Load_Shape!BP176/$C217*BQ$31+(BQ$32*$G217+BQ$33*$H217)/$C217-DT217,$ED$51/1000),0)+DT217","v":8.2743094724717121},null,{"$f":"DV217+IF(INDEX(FT$13:FT$24,$A217)>0,INDEX(FT$43:FT$54,$A217)*MAX(0,Load_Shape!T176*U$7/$C217*U$31+(U$32*$G217+U$33*$H217)/$C217-DV217)/INDEX(FT$13:FT$24,$A217))+IF(INDEX(FT$28:FT$39,$A217)>0,INDEX(FT$43:FT$54,$A217)*FT$9*MIN(0,Load_Shape!T176*U$7/$C217*U$31+(U$32*$G217+U$33*$H217)/$C217-DV217)/INDEX(FT$28:FT$39,$A217))","v":18.656379289108987},{"$f":"DW217+IF(INDEX(FU$13:FU$24,$A217)>0,INDEX(FU$43:FU$54,$A217)*MAX(0,Load_Shape!U176*V$7/$C217*V$31+(V$32*$G217+V$33*$H217)/$C217-DW217)/INDEX(FU$13:FU$24,$A217))+IF(INDEX(FU$28:FU$39,$A217)>0,INDEX(FU$43:FU$54,$A217)*FU$9*MIN(0,Load_Shape!U176*V$7/$C217*V$31+(V$32*$G217+V$33*$H217)/$C217-DW217)/INDEX(FU$28:FU$39,$A217))","v":17.420330974628687},{"$f":"DX217+IF(INDEX(FV$13:FV$24,$A217)>0,INDEX(FV$43:FV$54,$A217)*MAX(0,Load_Shape!V176*W$7/$C217*W$31+(W$32*$G217+W$33*$H217)/$C217-DX217)/INDEX(FV$13:FV$24,$A217))+IF(INDEX(FV$28:FV$39,$A217)>0,INDEX(FV$43:FV$54,$A217)*FV$9*MIN(0,Load_Shape!V176*W$7/$C217*W$31+(W$32*$G217+W$33*$H217)/$C217-DX217)/INDEX(FV$28:FV$39,$A217))","v":18.603486811188162},{"$f":"DY217+IF(INDEX(FW$13:FW$24,$A217)>0,INDEX(FW$43:FW$54,$A217)*MAX(0,Load_Shape!W176*X$7/$C217*X$31+(X$32*$G217+X$33*$H217)/$C217-DY217)/INDEX(FW$13:FW$24,$A217))+IF(INDEX(FW$28:FW$39,$A217)>0,INDEX(FW$43:FW$54,$A217)*FW$9*MIN(0,Load_Shape!W176*X$7/$C217*X$31+(X$32*$G217+X$33*$H217)/$C217-DY217)/INDEX(FW$28:FW$39,$A217))","v":16.632500804848998},{"$f":"DZ217+IF(INDEX(FX$13:FX$24,$A217)>0,INDEX(FX$43:FX$54,$A217)*MAX(0,Load_Shape!X176*Y$7/$C217*Y$31+(Y$32*$G217+Y$33*$H217)/$C217-DZ217)/INDEX(FX$13:FX$24,$A217))+IF(INDEX(FX$28:FX$39,$A217)>0,INDEX(FX$43:FX$54,$A217)*FX$9*MIN(0,Load_Shape!X176*Y$7/$C217*Y$31+(Y$32*$G217+Y$33*$H217)/$C217-DZ217)/INDEX(FX$28:FX$39,$A217))","v":15.047079372116745},{"$f":"EA217+IF(INDEX(FY$13:FY$24,$A217)>0,INDEX(FY$43:FY$54,$A217)*MAX(0,Load_Shape!Y176*Z$7/$C217*Z$31+(Z$32*$G217+Z$33*$H217)/$C217-EA217)/INDEX(FY$13:FY$24,$A217))+IF(INDEX(FY$28:FY$39,$A217)>0,INDEX(FY$43:FY$54,$A217)*FY$9*MIN(0,Load_Shape!Y176*Z$7/$C217*Z$31+(Z$32*$G217+Z$33*$H217)/$C217-EA217)/INDEX(FY$28:FY$39,$A217))","v":13.03507686084394},{"$f":"EB217+IF(INDEX(FZ$13:FZ$24,$A217)>0,INDEX(FZ$43:FZ$54,$A217)*MAX(0,Load_Shape!Z176*AA$7/$C217*AA$31+(AA$32*$G217+AA$33*$H217)/$C217-EB217)/INDEX(FZ$13:FZ$24,$A217))+IF(INDEX(FZ$28:FZ$39,$A217)>0,INDEX(FZ$43:FZ$54,$A217)*FZ$9*MIN(0,Load_Shape!Z176*AA$7/$C217*AA$31+(AA$32*$G217+AA$33*$H217)/$C217-EB217)/INDEX(FZ$28:FZ$39,$A217))","v":10.608522018027671},{"$f":"EC217+IF(INDEX(GA$13:GA$24,$A217)>0,INDEX(GA$43:GA$54,$A217)*MAX(0,Load_Shape!AA176*AB$7/$C217*AB$31+(AB$32*$G217+AB$33*$H217)/$C217-EC217)/INDEX(GA$13:GA$24,$A217))+IF(INDEX(GA$28:GA$39,$A217)>0,INDEX(GA$43:GA$54,$A217)*GA$9*MIN(0,Load_Shape!AA176*AB$7/$C217*AB$31+(AB$32*$G217+AB$33*$H217)/$C217-EC217)/INDEX(GA$28:GA$39,$A217))","v":9.3883827169822354},{"$f":"ED217+IF(INDEX(GB$13:GB$24,$A217)>0,INDEX(GB$43:GB$54,$A217)*MAX(0,Load_Shape!AB176*AC$7/$C217*AC$31+(AC$32*$G217+AC$33*$H217)/$C217-ED217)/INDEX(GB$13:GB$24,$A217))+IF(INDEX(GB$28:GB$39,$A217)>0,INDEX(GB$43:GB$54,$A217)*GB$9*MIN(0,Load_Shape!AB176*AC$7/$C217*AC$31+(AC$32*$G217+AC$33*$H217)/$C217-ED217)/INDEX(GB$28:GB$39,$A217))","v":7.991923121294219},{"$f":"EE217+IF(INDEX(GC$13:GC$24,$A217)>0,INDEX(GC$43:GC$54,$A217)*MAX(0,Load_Shape!AC176*AD$7/$C217*AD$31+(AD$32*$G217+AD$33*$H217)/$C217-EE217)/INDEX(GC$13:GC$24,$A217))+IF(INDEX(GC$28:GC$39,$A217)>0,INDEX(GC$43:GC$54,$A217)*GC$9*MIN(0,Load_Shape!AC176*AD$7/$C217*AD$31+(AD$32*$G217+AD$33*$H217)/$C217-EE217)/INDEX(GC$28:GC$39,$A217))","v":6.7139611916975834},{"$f":"EF217+IF(INDEX(GD$13:GD$24,$A217)>0,INDEX(GD$43:GD$54,$A217)*MAX(0,Load_Shape!AD176*AE$7/$C217*AE$31+(AE$32*$G217+AE$33*$H217)/$C217-EF217)/INDEX(GD$13:GD$24,$A217))+IF(INDEX(GD$28:GD$39,$A217)>0,INDEX(GD$43:GD$54,$A217)*GD$9*MIN(0,Load_Shape!AD176*AE$7/$C217*AE$31+(AE$32*$G217+AE$33*$H217)/$C217-EF217)/INDEX(GD$28:GD$39,$A217))","v":6.7649032650331851},{"$f":"EG217+IF(INDEX(GE$13:GE$24,$A217)>0,INDEX(GE$43:GE$54,$A217)*MAX(0,Load_Shape!AE176*AF$7/$C217*AF$31+(AF$32*$G217+AF$33*$H217)/$C217-EG217)/INDEX(GE$13:GE$24,$A217))+IF(INDEX(GE$28:GE$39,$A217)>0,INDEX(GE$43:GE$54,$A217)*GE$9*MIN(0,Load_Shape!AE176*AF$7/$C217*AF$31+(AF$32*$G217+AF$33*$H217)/$C217-EG217)/INDEX(GE$28:GE$39,$A217))","v":6.8029105085440182},{"$f":"EH217+IF(INDEX(GF$13:GF$24,$A217)>0,INDEX(GF$43:GF$54,$A217)*MAX(0,Load_Shape!AF176*AG$7/$C217*AG$31+(AG$32*$G217+AG$33*$H217)/$C217-EH217)/INDEX(GF$13:GF$24,$A217))+IF(INDEX(GF$28:GF$39,$A217)>0,INDEX(GF$43:GF$54,$A217)*GF$9*MIN(0,Load_Shape!AF176*AG$7/$C217*AG$31+(AG$32*$G217+AG$33*$H217)/$C217-EH217)/INDEX(GF$28:GF$39,$A217))","v":6.8364058415663695},{"$f":"EI217+IF(INDEX(GG$13:GG$24,$A217)>0,INDEX(GG$43:GG$54,$A217)*MAX(0,Load_Shape!AG176*AH$7/$C217*AH$31+(AH$32*$G217+AH$33*$H217)/$C217-EI217)/INDEX(GG$13:GG$24,$A217))+IF(INDEX(GG$28:GG$39,$A217)>0,INDEX(GG$43:GG$54,$A217)*GG$9*MIN(0,Load_Shape!AG176*AH$7/$C217*AH$31+(AH$32*$G217+AH$33*$H217)/$C217-EI217)/INDEX(GG$28:GG$39,$A217))","v":6.8787211698763375},{"$f":"EJ217+IF(INDEX(GH$13:GH$24,$A217)>0,INDEX(GH$43:GH$54,$A217)*MAX(0,Load_Shape!AH176*AI$7/$C217*AI$31+(AI$32*$G217+AI$33*$H217)/$C217-EJ217)/INDEX(GH$13:GH$24,$A217))+IF(INDEX(GH$28:GH$39,$A217)>0,INDEX(GH$43:GH$54,$A217)*GH$9*MIN(0,Load_Shape!AH176*AI$7/$C217*AI$31+(AI$32*$G217+AI$33*$H217)/$C217-EJ217)/INDEX(GH$28:GH$39,$A217))","v":6.9146686253881118},{"$f":"EK217+IF(INDEX(GI$13:GI$24,$A217)>0,INDEX(GI$43:GI$54,$A217)*MAX(0,Load_Shape!AI176*AJ$7/$C217*AJ$31+(AJ$32*$G217+AJ$33*$H217)/$C217-EK217)/INDEX(GI$13:GI$24,$A217))+IF(INDEX(GI$28:GI$39,$A217)>0,INDEX(GI$43:GI$54,$A217)*GI$9*MIN(0,Load_Shape!AI176*AJ$7/$C217*AJ$31+(AJ$32*$G217+AJ$33*$H217)/$C217-EK217)/INDEX(GI$28:GI$39,$A217))","v":6.9238129913573196},{"$f":"EL217+IF(INDEX(GJ$13:GJ$24,$A217)>0,INDEX(GJ$43:GJ$54,$A217)*MAX(0,Load_Shape!AJ176*AK$7/$C217*AK$31+(AK$32*$G217+AK$33*$H217)/$C217-EL217)/INDEX(GJ$13:GJ$24,$A217))+IF(INDEX(GJ$28:GJ$39,$A217)>0,INDEX(GJ$43:GJ$54,$A217)*GJ$9*MIN(0,Load_Shape!AJ176*AK$7/$C217*AK$31+(AK$32*$G217+AK$33*$H217)/$C217-EL217)/INDEX(GJ$28:GJ$39,$A217))","v":6.9338204205479332},{"$f":"EM217+IF(INDEX(GK$13:GK$24,$A217)>0,INDEX(GK$43:GK$54,$A217)*MAX(0,Load_Shape!AK176*AL$7/$C217*AL$31+(AL$32*$G217+AL$33*$H217)/$C217-EM217)/INDEX(GK$13:GK$24,$A217))+IF(INDEX(GK$28:GK$39,$A217)>0,INDEX(GK$43:GK$54,$A217)*GK$9*MIN(0,Load_Shape!AK176*AL$7/$C217*AL$31+(AL$32*$G217+AL$33*$H217)/$C217-EM217)/INDEX(GK$28:GK$39,$A217))","v":6.9448364043143211},{"$f":"EN217+IF(INDEX(GL$13:GL$24,$A217)>0,INDEX(GL$43:GL$54,$A217)*MAX(0,Load_Shape!AL176*AM$7/$C217*AM$31+(AM$32*$G217+AM$33*$H217)/$C217-EN217)/INDEX(GL$13:GL$24,$A217))+IF(INDEX(GL$28:GL$39,$A217)>0,INDEX(GL$43:GL$54,$A217)*GL$9*MIN(0,Load_Shape!AL176*AM$7/$C217*AM$31+(AM$32*$G217+AM$33*$H217)/$C217-EN217)/INDEX(GL$28:GL$39,$A217))","v":6.9570394342154565},{"$f":"EO217+IF(INDEX(GM$13:GM$24,$A217)>0,INDEX(GM$43:GM$54,$A217)*MAX(0,Load_Shape!AM176*AN$7/$C217*AN$31+(AN$32*$G217+AN$33*$H217)/$C217-EO217)/INDEX(GM$13:GM$24,$A217))+IF(INDEX(GM$28:GM$39,$A217)>0,INDEX(GM$43:GM$54,$A217)*GM$9*MIN(0,Load_Shape!AM176*AN$7/$C217*AN$31+(AN$32*$G217+AN$33*$H217)/$C217-EO217)/INDEX(GM$28:GM$39,$A217))","v":6.9977607819990428},{"$f":"EP217+IF(INDEX(GN$13:GN$24,$A217)>0,INDEX(GN$43:GN$54,$A217)*MAX(0,Load_Shape!AN176*AO$7/$C217*AO$31+(AO$32*$G217+AO$33*$H217)/$C217-EP217)/INDEX(GN$13:GN$24,$A217))+IF(INDEX(GN$28:GN$39,$A217)>0,INDEX(GN$43:GN$54,$A217)*GN$9*MIN(0,Load_Shape!AN176*AO$7/$C217*AO$31+(AO$32*$G217+AO$33*$H217)/$C217-EP217)/INDEX(GN$28:GN$39,$A217))","v":7.0386903915624526},{"$f":"EQ217+IF(INDEX(GO$13:GO$24,$A217)>0,INDEX(GO$43:GO$54,$A217)*MAX(0,Load_Shape!AO176*AP$7/$C217*AP$31+(AP$32*$G217+AP$33*$H217)/$C217-EQ217)/INDEX(GO$13:GO$24,$A217))+IF(INDEX(GO$28:GO$39,$A217)>0,INDEX(GO$43:GO$54,$A217)*GO$9*MIN(0,Load_Shape!AO176*AP$7/$C217*AP$31+(AP$32*$G217+AP$33*$H217)/$C217-EQ217)/INDEX(GO$28:GO$39,$A217))","v":7.0798294527462389},{"$f":"ER217+IF(INDEX(GP$13:GP$24,$A217)>0,INDEX(GP$43:GP$54,$A217)*MAX(0,Load_Shape!AP176*AQ$7/$C217*AQ$31+(AQ$32*$G217+AQ$33*$H217)/$C217-ER217)/INDEX(GP$13:GP$24,$A217))+IF(INDEX(GP$28:GP$39,$A217)>0,INDEX(GP$43:GP$54,$A217)*GP$9*MIN(0,Load_Shape!AP176*AQ$7/$C217*AQ$31+(AQ$32*$G217+AQ$33*$H217)/$C217-ER217)/INDEX(GP$28:GP$39,$A217))","v":7.1211791626273389},{"$f":"ES217+IF(INDEX(GQ$13:GQ$24,$A217)>0,INDEX(GQ$43:GQ$54,$A217)*MAX(0,Load_Shape!AQ176*AR$7/$C217*AR$31+(AR$32*$G217+AR$33*$H217)/$C217-ES217)/INDEX(GQ$13:GQ$24,$A217))+IF(INDEX(GQ$28:GQ$39,$A217)>0,INDEX(GQ$43:GQ$54,$A217)*GQ$9*MIN(0,Load_Shape!AQ176*AR$7/$C217*AR$31+(AR$32*$G217+AR$33*$H217)/$C217-ES217)/INDEX(GQ$28:GQ$39,$A217))","v":7.1627407255646087},{"$f":"ET217+IF(INDEX(GR$13:GR$24,$A217)>0,INDEX(GR$43:GR$54,$A217)*MAX(0,Load_Shape!AR176*AS$7/$C217*AS$31+(AS$32*$G217+AS$33*$H217)/$C217-ET217)/INDEX(GR$13:GR$24,$A217))+IF(INDEX(GR$28:GR$39,$A217)>0,INDEX(GR$43:GR$54,$A217)*GR$9*MIN(0,Load_Shape!AR176*AS$7/$C217*AS$31+(AS$32*$G217+AS$33*$H217)/$C217-ET217)/INDEX(GR$28:GR$39,$A217))","v":7.2045153532446413},{"$f":"EU217+IF(INDEX(GS$13:GS$24,$A217)>0,INDEX(GS$43:GS$54,$A217)*MAX(0,Load_Shape!AS176*AT$7/$C217*AT$31+(AT$32*$G217+AT$33*$H217)/$C217-EU217)/INDEX(GS$13:GS$24,$A217))+IF(INDEX(GS$28:GS$39,$A217)>0,INDEX(GS$43:GS$54,$A217)*GS$9*MIN(0,Load_Shape!AS176*AT$7/$C217*AT$31+(AT$32*$G217+AT$33*$H217)/$C217-EU217)/INDEX(GS$28:GS$39,$A217))","v":7.2465042647278715},{"$f":"EV217+IF(INDEX(GT$13:GT$24,$A217)>0,INDEX(GT$43:GT$54,$A217)*MAX(0,Load_Shape!AT176*AU$7/$C217*AU$31+(AU$32*$G217+AU$33*$H217)/$C217-EV217)/INDEX(GT$13:GT$24,$A217))+IF(INDEX(GT$28:GT$39,$A217)>0,INDEX(GT$43:GT$54,$A217)*GT$9*MIN(0,Load_Shape!AT176*AU$7/$C217*AU$31+(AU$32*$G217+AU$33*$H217)/$C217-EV217)/INDEX(GT$28:GT$39,$A217))","v":7.2887086864949708},{"$f":"EW217+IF(INDEX(GU$13:GU$24,$A217)>0,INDEX(GU$43:GU$54,$A217)*MAX(0,Load_Shape!AU176*AV$7/$C217*AV$31+(AV$32*$G217+AV$33*$H217)/$C217-EW217)/INDEX(GU$13:GU$24,$A217))+IF(INDEX(GU$28:GU$39,$A217)>0,INDEX(GU$43:GU$54,$A217)*GU$9*MIN(0,Load_Shape!AU176*AV$7/$C217*AV$31+(AV$32*$G217+AV$33*$H217)/$C217-EW217)/INDEX(GU$28:GU$39,$A217))","v":7.331129852493568},{"$f":"EX217+IF(INDEX(GV$13:GV$24,$A217)>0,INDEX(GV$43:GV$54,$A217)*MAX(0,Load_Shape!AV176*AW$7/$C217*AW$31+(AW$32*$G217+AW$33*$H217)/$C217-EX217)/INDEX(GV$13:GV$24,$A217))+IF(INDEX(GV$28:GV$39,$A217)>0,INDEX(GV$43:GV$54,$A217)*GV$9*MIN(0,Load_Shape!AV176*AW$7/$C217*AW$31+(AW$32*$G217+AW$33*$H217)/$C217-EX217)/INDEX(GV$28:GV$39,$A217))","v":7.3737690041852417},{"$f":"EY217+IF(INDEX(GW$13:GW$24,$A217)>0,INDEX(GW$43:GW$54,$A217)*MAX(0,Load_Shape!AW176*AX$7/$C217*AX$31+(AX$32*$G217+AX$33*$H217)/$C217-EY217)/INDEX(GW$13:GW$24,$A217))+IF(INDEX(GW$28:GW$39,$A217)>0,INDEX(GW$43:GW$54,$A217)*GW$9*MIN(0,Load_Shape!AW176*AX$7/$C217*AX$31+(AX$32*$G217+AX$33*$H217)/$C217-EY217)/INDEX(GW$28:GW$39,$A217))","v":7.4166273905928186},{"$f":"EZ217+IF(INDEX(GX$13:GX$24,$A217)>0,INDEX(GX$43:GX$54,$A217)*MAX(0,Load_Shape!AX176*AY$7/$C217*AY$31+(AY$32*$G217+AY$33*$H217)/$C217-EZ217)/INDEX(GX$13:GX$24,$A217))+IF(INDEX(GX$28:GX$39,$A217)>0,INDEX(GX$43:GX$54,$A217)*GX$9*MIN(0,Load_Shape!AX176*AY$7/$C217*AY$31+(AY$32*$G217+AY$33*$H217)/$C217-EZ217)/INDEX(GX$28:GX$39,$A217))","v":7.4597062683479844},{"$f":"FA217+IF(INDEX(GY$13:GY$24,$A217)>0,INDEX(GY$43:GY$54,$A217)*MAX(0,Load_Shape!AY176*AZ$7/$C217*AZ$31+(AZ$32*$G217+AZ$33*$H217)/$C217-FA217)/INDEX(GY$13:GY$24,$A217))+IF(INDEX(GY$28:GY$39,$A217)>0,INDEX(GY$43:GY$54,$A217)*GY$9*MIN(0,Load_Shape!AY176*AZ$7/$C217*AZ$31+(AZ$32*$G217+AZ$33*$H217)/$C217-FA217)/INDEX(GY$28:GY$39,$A217))","v":7.503006901739198},{"$f":"FB217+IF(INDEX(GZ$13:GZ$24,$A217)>0,INDEX(GZ$43:GZ$54,$A217)*MAX(0,Load_Shape!AZ176*BA$7/$C217*BA$31+(BA$32*$G217+BA$33*$H217)/$C217-FB217)/INDEX(GZ$13:GZ$24,$A217))+IF(INDEX(GZ$28:GZ$39,$A217)>0,INDEX(GZ$43:GZ$54,$A217)*GZ$9*MIN(0,Load_Shape!AZ176*BA$7/$C217*BA$31+(BA$32*$G217+BA$33*$H217)/$C217-FB217)/INDEX(GZ$28:GZ$39,$A217))","v":7.5465305627599051},{"$f":"FC217+IF(INDEX(HA$13:HA$24,$A217)>0,INDEX(HA$43:HA$54,$A217)*MAX(0,Load_Shape!BA176*BB$7/$C217*BB$31+(BB$32*$G217+BB$33*$H217)/$C217-FC217)/INDEX(HA$13:HA$24,$A217))+IF(INDEX(HA$28:HA$39,$A217)>0,INDEX(HA$43:HA$54,$A217)*HA$9*MIN(0,Load_Shape!BA176*BB$7/$C217*BB$31+(BB$32*$G217+BB$33*$H217)/$C217-FC217)/INDEX(HA$28:HA$39,$A217))","v":7.5902785311570629},{"$f":"FD217+IF(INDEX(HB$13:HB$24,$A217)>0,INDEX(HB$43:HB$54,$A217)*MAX(0,Load_Shape!BB176*BC$7/$C217*BC$31+(BC$32*$G217+BC$33*$H217)/$C217-FD217)/INDEX(HB$13:HB$24,$A217))+IF(INDEX(HB$28:HB$39,$A217)>0,INDEX(HB$43:HB$54,$A217)*HB$9*MIN(0,Load_Shape!BB176*BC$7/$C217*BC$31+(BC$32*$G217+BC$33*$H217)/$C217-FD217)/INDEX(HB$28:HB$39,$A217))","v":7.6342520944799865},{"$f":"FE217+IF(INDEX(HC$13:HC$24,$A217)>0,INDEX(HC$43:HC$54,$A217)*MAX(0,Load_Shape!BC176*BD$7/$C217*BD$31+(BD$32*$G217+BD$33*$H217)/$C217-FE217)/INDEX(HC$13:HC$24,$A217))+IF(INDEX(HC$28:HC$39,$A217)>0,INDEX(HC$43:HC$54,$A217)*HC$9*MIN(0,Load_Shape!BC176*BD$7/$C217*BD$31+(BD$32*$G217+BD$33*$H217)/$C217-FE217)/INDEX(HC$28:HC$39,$A217))","v":7.6784525481294903},{"$f":"FF217+IF(INDEX(HD$13:HD$24,$A217)>0,INDEX(HD$43:HD$54,$A217)*MAX(0,Load_Shape!BD176*BE$7/$C217*BE$31+(BE$32*$G217+BE$33*$H217)/$C217-FF217)/INDEX(HD$13:HD$24,$A217))+IF(INDEX(HD$28:HD$39,$A217)>0,INDEX(HD$43:HD$54,$A217)*HD$9*MIN(0,Load_Shape!BD176*BE$7/$C217*BE$31+(BE$32*$G217+BE$33*$H217)/$C217-FF217)/INDEX(HD$28:HD$39,$A217))","v":7.7228811954073731},{"$f":"FG217+IF(INDEX(HE$13:HE$24,$A217)>0,INDEX(HE$43:HE$54,$A217)*MAX(0,Load_Shape!BE176*BF$7/$C217*BF$31+(BF$32*$G217+BF$33*$H217)/$C217-FG217)/INDEX(HE$13:HE$24,$A217))+IF(INDEX(HE$28:HE$39,$A217)>0,INDEX(HE$43:HE$54,$A217)*HE$9*MIN(0,Load_Shape!BE176*BF$7/$C217*BF$31+(BF$32*$G217+BF$33*$H217)/$C217-FG217)/INDEX(HE$28:HE$39,$A217))","v":7.767539347566176},{"$f":"FH217+IF(INDEX(HF$13:HF$24,$A217)>0,INDEX(HF$43:HF$54,$A217)*MAX(0,Load_Shape!BF176*BG$7/$C217*BG$31+(BG$32*$G217+BG$33*$H217)/$C217-FH217)/INDEX(HF$13:HF$24,$A217))+IF(INDEX(HF$28:HF$39,$A217)>0,INDEX(HF$43:HF$54,$A217)*HF$9*MIN(0,Load_Shape!BF176*BG$7/$C217*BG$31+(BG$32*$G217+BG$33*$H217)/$C217-FH217)/INDEX(HF$28:HF$39,$A217))","v":7.8124283238593062},{"$f":"FI217+IF(INDEX(HG$13:HG$24,$A217)>0,INDEX(HG$43:HG$54,$A217)*MAX(0,Load_Shape!BG176*BH$7/$C217*BH$31+(BH$32*$G217+BH$33*$H217)/$C217-FI217)/INDEX(HG$13:HG$24,$A217))+IF(INDEX(HG$28:HG$39,$A217)>0,INDEX(HG$43:HG$54,$A217)*HG$9*MIN(0,Load_Shape!BG176*BH$7/$C217*BH$31+(BH$32*$G217+BH$33*$H217)/$C217-FI217)/INDEX(HG$28:HG$39,$A217))","v":7.8575494515914528},{"$f":"FJ217+IF(INDEX(HH$13:HH$24,$A217)>0,INDEX(HH$43:HH$54,$A217)*MAX(0,Load_Shape!BH176*BI$7/$C217*BI$31+(BI$32*$G217+BI$33*$H217)/$C217-FJ217)/INDEX(HH$13:HH$24,$A217))+IF(INDEX(HH$28:HH$39,$A217)>0,INDEX(HH$43:HH$54,$A217)*HH$9*MIN(0,Load_Shape!BH176*BI$7/$C217*BI$31+(BI$32*$G217+BI$33*$H217)/$C217-FJ217)/INDEX(HH$28:HH$39,$A217))","v":7.9029040661693468},{"$f":"FK217+IF(INDEX(HI$13:HI$24,$A217)>0,INDEX(HI$43:HI$54,$A217)*MAX(0,Load_Shape!BI176*BJ$7/$C217*BJ$31+(BJ$32*$G217+BJ$33*$H217)/$C217-FK217)/INDEX(HI$13:HI$24,$A217))+IF(INDEX(HI$28:HI$39,$A217)>0,INDEX(HI$43:HI$54,$A217)*HI$9*MIN(0,Load_Shape!BI176*BJ$7/$C217*BJ$31+(BJ$32*$G217+BJ$33*$H217)/$C217-FK217)/INDEX(HI$28:HI$39,$A217))","v":7.9484935111528134},{"$f":"FL217+IF(INDEX(HJ$13:HJ$24,$A217)>0,INDEX(HJ$43:HJ$54,$A217)*MAX(0,Load_Shape!BJ176*BK$7/$C217*BK$31+(BK$32*$G217+BK$33*$H217)/$C217-FL217)/INDEX(HJ$13:HJ$24,$A217))+IF(INDEX(HJ$28:HJ$39,$A217)>0,INDEX(HJ$43:HJ$54,$A217)*HJ$9*MIN(0,Load_Shape!BJ176*BK$7/$C217*BK$31+(BK$32*$G217+BK$33*$H217)/$C217-FL217)/INDEX(HJ$28:HJ$39,$A217))","v":7.9943191383061922},{"$f":"FM217+IF(INDEX(HK$13:HK$24,$A217)>0,INDEX(HK$43:HK$54,$A217)*MAX(0,Load_Shape!BK176*BL$7/$C217*BL$31+(BL$32*$G217+BL$33*$H217)/$C217-FM217)/INDEX(HK$13:HK$24,$A217))+IF(INDEX(HK$28:HK$39,$A217)>0,INDEX(HK$43:HK$54,$A217)*HK$9*MIN(0,Load_Shape!BK176*BL$7/$C217*BL$31+(BL$32*$G217+BL$33*$H217)/$C217-FM217)/INDEX(HK$28:HK$39,$A217))","v":8.0403823076500611},{"$f":"FN217+IF(INDEX(HL$13:HL$24,$A217)>0,INDEX(HL$43:HL$54,$A217)*MAX(0,Load_Shape!BL176*BM$7/$C217*BM$31+(BM$32*$G217+BM$33*$H217)/$C217-FN217)/INDEX(HL$13:HL$24,$A217))+IF(INDEX(HL$28:HL$39,$A217)>0,INDEX(HL$43:HL$54,$A217)*HL$9*MIN(0,Load_Shape!BL176*BM$7/$C217*BM$31+(BM$32*$G217+BM$33*$H217)/$C217-FN217)/INDEX(HL$28:HL$39,$A217))","v":8.0866843875132961},{"$f":"FO217+IF(INDEX(HM$13:HM$24,$A217)>0,INDEX(HM$43:HM$54,$A217)*MAX(0,Load_Shape!BM176*BN$7/$C217*BN$31+(BN$32*$G217+BN$33*$H217)/$C217-FO217)/INDEX(HM$13:HM$24,$A217))+IF(INDEX(HM$28:HM$39,$A217)>0,INDEX(HM$43:HM$54,$A217)*HM$9*MIN(0,Load_Shape!BM176*BN$7/$C217*BN$31+(BN$32*$G217+BN$33*$H217)/$C217-FO217)/INDEX(HM$28:HM$39,$A217))","v":8.1332267545854755},{"$f":"FP217+IF(INDEX(HN$13:HN$24,$A217)>0,INDEX(HN$43:HN$54,$A217)*MAX(0,Load_Shape!BN176*BO$7/$C217*BO$31+(BO$32*$G217+BO$33*$H217)/$C217-FP217)/INDEX(HN$13:HN$24,$A217))+IF(INDEX(HN$28:HN$39,$A217)>0,INDEX(HN$43:HN$54,$A217)*HN$9*MIN(0,Load_Shape!BN176*BO$7/$C217*BO$31+(BO$32*$G217+BO$33*$H217)/$C217-FP217)/INDEX(HN$28:HN$39,$A217))","v":8.1800107939696094},{"$f":"FQ217+IF(INDEX(HO$13:HO$24,$A217)>0,INDEX(HO$43:HO$54,$A217)*MAX(0,Load_Shape!BO176*BP$7/$C217*BP$31+(BP$32*$G217+BP$33*$H217)/$C217-FQ217)/INDEX(HO$13:HO$24,$A217))+IF(INDEX(HO$28:HO$39,$A217)>0,INDEX(HO$43:HO$54,$A217)*HO$9*MIN(0,Load_Shape!BO176*BP$7/$C217*BP$31+(BP$32*$G217+BP$33*$H217)/$C217-FQ217)/INDEX(HO$28:HO$39,$A217))","v":8.2270378992352118},{"$f":"FR217+IF(INDEX(HP$13:HP$24,$A217)>0,INDEX(HP$43:HP$54,$A217)*MAX(0,Load_Shape!BP176*BQ$7/$C217*BQ$31+(BQ$32*$G217+BQ$33*$H217)/$C217-FR217)/INDEX(HP$13:HP$24,$A217))+IF(INDEX(HP$28:HP$39,$A217)>0,INDEX(HP$43:HP$54,$A217)*HP$9*MIN(0,Load_Shape!BP176*BQ$7/$C217*BQ$31+(BQ$32*$G217+BQ$33*$H217)/$C217-FR217)/INDEX(HP$28:HP$39,$A217))","v":8.2743094724717121},null,null,{"$f":"MAX(IF(FT217>=U$7*Load_Shape!T176/$C217*U$31+(U$32*$F217+U$33*$H217)/$C217,IF(DV217-BX217>0,HS$54,INDEX(HS$7:HS$45,MATCH(FT217*1000,$HR$7:$HR$45,1))*((General_Inputs!F$47)*INDEX(General_Inputs!$F$49:$F$60,$A217)*(1+General_Inputs!$F$46)+General_Inputs!$F$45+General_Inputs!F$67)/1000+HS$47),0),0)","v":51.255543998234302},{"$f":"MAX(IF(FU217>=V$7*Load_Shape!U176/$C217*V$31+(V$32*$F217+V$33*$H217)/$C217,IF(DW217-BY217>0,HT$54,INDEX(HT$7:HT$45,MATCH(FU217*1000,$HR$7:$HR$45,1))*((General_Inputs!G$47)*INDEX(General_Inputs!$F$49:$F$60,$A217)*(1+General_Inputs!$F$46)+General_Inputs!$F$45+General_Inputs!G$67)/1000+HT$47),0),0)","v":42.596972047112246},{"$f":"MAX(IF(FV217>=W$7*Load_Shape!V176/$C217*W$31+(W$32*$F217+W$33*$H217)/$C217,IF(DX217-BZ217>0,HU$54,INDEX(HU$7:HU$45,MATCH(FV217*1000,$HR$7:$HR$45,1))*((General_Inputs!H$47)*INDEX(General_Inputs!$F$49:$F$60,$A217)*(1+General_Inputs!$F$46)+General_Inputs!$F$45+General_Inputs!H$67)/1000+HU$47),0),0)","v":44.512047579123987},{"$f":"MAX(IF(FW217>=X$7*Load_Shape!W176/$C217*X$31+(X$32*$F217+X$33*$H217)/$C217,IF(DY217-CA217>0,HV$54,INDEX(HV$7:HV$45,MATCH(FW217*1000,$HR$7:$HR$45,1))*((General_Inputs!I$47)*INDEX(General_Inputs!$F$49:$F$60,$A217)*(1+General_Inputs!$F$46)+General_Inputs!$F$45+General_Inputs!I$67)/1000+HV$47),0),0)","v":44.015030613256322},{"$f":"MAX(IF(FX217>=Y$7*Load_Shape!X176/$C217*Y$31+(Y$32*$F217+Y$33*$H217)/$C217,IF(DZ217-CB217>0,HW$54,INDEX(HW$7:HW$45,MATCH(FX217*1000,$HR$7:$HR$45,1))*((General_Inputs!J$47)*INDEX(General_Inputs!$F$49:$F$60,$A217)*(1+General_Inputs!$F$46)+General_Inputs!$F$45+General_Inputs!J$67)/1000+HW$47),0),0)","v":44.595741985034486},{"$f":"MAX(IF(FY217>=Z$7*Load_Shape!Y176/$C217*Z$31+(Z$32*$F217+Z$33*$H217)/$C217,IF(EA217-CC217>0,HX$54,INDEX(HX$7:HX$45,MATCH(FY217*1000,$HR$7:$HR$45,1))*((General_Inputs!K$47)*INDEX(General_Inputs!$F$49:$F$60,$A217)*(1+General_Inputs!$F$46)+General_Inputs!$F$45+General_Inputs!K$67)/1000+HX$47),0),0)","v":45.62892114766872},{"$f":"MAX(IF(FZ217>=AA$7*Load_Shape!Z176/$C217*AA$31+(AA$32*$F217+AA$33*$H217)/$C217,IF(EB217-CD217>0,HY$54,INDEX(HY$7:HY$45,MATCH(FZ217*1000,$HR$7:$HR$45,1))*((General_Inputs!L$47)*INDEX(General_Inputs!$F$49:$F$60,$A217)*(1+General_Inputs!$F$46)+General_Inputs!$F$45+General_Inputs!L$67)/1000+HY$47),0),0)","v":45.38740317548767},{"$f":"MAX(IF(GA217>=AB$7*Load_Shape!AA176/$C217*AB$31+(AB$32*$F217+AB$33*$H217)/$C217,IF(EC217-CE217>0,HZ$54,INDEX(HZ$7:HZ$45,MATCH(GA217*1000,$HR$7:$HR$45,1))*((General_Inputs!M$47)*INDEX(General_Inputs!$F$49:$F$60,$A217)*(1+General_Inputs!$F$46)+General_Inputs!$F$45+General_Inputs!M$67)/1000+HZ$47),0),0)","v":46.67005729187472},{"$f":"MAX(IF(GB217>=AC$7*Load_Shape!AB176/$C217*AC$31+(AC$32*$F217+AC$33*$H217)/$C217,IF(ED217-CF217>0,IA$54,INDEX(IA$7:IA$45,MATCH(GB217*1000,$HR$7:$HR$45,1))*((General_Inputs!N$47)*INDEX(General_Inputs!$F$49:$F$60,$A217)*(1+General_Inputs!$F$46)+General_Inputs!$F$45+General_Inputs!N$67)/1000+IA$47),0),0)","v":51.094100593837098},{"$f":"MAX(IF(GC217>=AD$7*Load_Shape!AC176/$C217*AD$31+(AD$32*$F217+AD$33*$H217)/$C217,IF(EE217-CG217>0,IB$54,INDEX(IB$7:IB$45,MATCH(GC217*1000,$HR$7:$HR$45,1))*((General_Inputs!O$47)*INDEX(General_Inputs!$F$49:$F$60,$A217)*(1+General_Inputs!$F$46)+General_Inputs!$F$45+General_Inputs!O$67)/1000+IB$47),0),0)","v":20},{"$f":"MAX(IF(GD217>=AE$7*Load_Shape!AD176/$C217*AE$31+(AE$32*$F217+AE$33*$H217)/$C217,IF(EF217-CH217>0,IC$54,INDEX(IC$7:IC$45,MATCH(GD217*1000,$HR$7:$HR$45,1))*((General_Inputs!P$47)*INDEX(General_Inputs!$F$49:$F$60,$A217)*(1+General_Inputs!$F$46)+General_Inputs!$F$45+General_Inputs!P$67)/1000+IC$47),0),0)","v":20},{"$f":"MAX(IF(GE217>=AF$7*Load_Shape!AE176/$C217*AF$31+(AF$32*$F217+AF$33*$H217)/$C217,IF(EG217-CI217>0,ID$54,INDEX(ID$7:ID$45,MATCH(GE217*1000,$HR$7:$HR$45,1))*((General_Inputs!Q$47)*INDEX(General_Inputs!$F$49:$F$60,$A217)*(1+General_Inputs!$F$46)+General_Inputs!$F$45+General_Inputs!Q$67)/1000+ID$47),0),0)","v":20},{"$f":"MAX(IF(GF217>=AG$7*Load_Shape!AF176/$C217*AG$31+(AG$32*$F217+AG$33*$H217)/$C217,IF(EH217-CJ217>0,IE$54,INDEX(IE$7:IE$45,MATCH(GF217*1000,$HR$7:$HR$45,1))*((General_Inputs!R$47)*INDEX(General_Inputs!$F$49:$F$60,$A217)*(1+General_Inputs!$F$46)+General_Inputs!$F$45+General_Inputs!R$67)/1000+IE$47),0),0)","v":20},{"$f":"MAX(IF(GG217>=AH$7*Load_Shape!AG176/$C217*AH$31+(AH$32*$F217+AH$33*$H217)/$C217,IF(EI217-CK217>0,IF$54,INDEX(IF$7:IF$45,MATCH(GG217*1000,$HR$7:$HR$45,1))*((General_Inputs!S$47)*INDEX(General_Inputs!$F$49:$F$60,$A217)*(1+General_Inputs!$F$46)+General_Inputs!$F$45+General_Inputs!S$67)/1000+IF$47),0),0)","v":20},{"$f":"MAX(IF(GH217>=AI$7*Load_Shape!AH176/$C217*AI$31+(AI$32*$F217+AI$33*$H217)/$C217,IF(EJ217-CL217>0,IG$54,INDEX(IG$7:IG$45,MATCH(GH217*1000,$HR$7:$HR$45,1))*((General_Inputs!T$47)*INDEX(General_Inputs!$F$49:$F$60,$A217)*(1+General_Inputs!$F$46)+General_Inputs!$F$45+General_Inputs!T$67)/1000+IG$47),0),0)","v":20},{"$f":"MAX(IF(GI217>=AJ$7*Load_Shape!AI176/$C217*AJ$31+(AJ$32*$F217+AJ$33*$H217)/$C217,IF(EK217-CM217>0,IH$54,INDEX(IH$7:IH$45,MATCH(GI217*1000,$HR$7:$HR$45,1))*((General_Inputs!U$47)*INDEX(General_Inputs!$F$49:$F$60,$A217)*(1+General_Inputs!$F$46)+General_Inputs!$F$45+General_Inputs!U$67)/1000+IH$47),0),0)","v":20},{"$f":"MAX(IF(GJ217>=AK$7*Load_Shape!AJ176/$C217*AK$31+(AK$32*$F217+AK$33*$H217)/$C217,IF(EL217-CN217>0,II$54,INDEX(II$7:II$45,MATCH(GJ217*1000,$HR$7:$HR$45,1))*((General_Inputs!V$47)*INDEX(General_Inputs!$F$49:$F$60,$A217)*(1+General_Inputs!$F$46)+General_Inputs!$F$45+General_Inputs!V$67)/1000+II$47),0),0)","v":20},{"$f":"MAX(IF(GK217>=AL$7*Load_Shape!AK176/$C217*AL$31+(AL$32*$F217+AL$33*$H217)/$C217,IF(EM217-CO217>0,IJ$54,INDEX(IJ$7:IJ$45,MATCH(GK217*1000,$HR$7:$HR$45,1))*((General_Inputs!W$47)*INDEX(General_Inputs!$F$49:$F$60,$A217)*(1+General_Inputs!$F$46)+General_Inputs!$F$45+General_Inputs!W$67)/1000+IJ$47),0),0)","v":20},{"$f":"MAX(IF(GL217>=AM$7*Load_Shape!AL176/$C217*AM$31+(AM$32*$F217+AM$33*$H217)/$C217,IF(EN217-CP217>0,IK$54,INDEX(IK$7:IK$45,MATCH(GL217*1000,$HR$7:$HR$45,1))*((General_Inputs!X$47)*INDEX(General_Inputs!$F$49:$F$60,$A217)*(1+General_Inputs!$F$46)+General_Inputs!$F$45+General_Inputs!X$67)/1000+IK$47),0),0)","v":20},{"$f":"MAX(IF(GM217>=AN$7*Load_Shape!AM176/$C217*AN$31+(AN$32*$F217+AN$33*$H217)/$C217,IF(EO217-CQ217>0,IL$54,INDEX(IL$7:IL$45,MATCH(GM217*1000,$HR$7:$HR$45,1))*((General_Inputs!Y$47)*INDEX(General_Inputs!$F$49:$F$60,$A217)*(1+General_Inputs!$F$46)+General_Inputs!$F$45+General_Inputs!Y$67)/1000+IL$47),0),0)","v":20},{"$f":"MAX(IF(GN217>=AO$7*Load_Shape!AN176/$C217*AO$31+(AO$32*$F217+AO$33*$H217)/$C217,IF(EP217-CR217>0,IM$54,INDEX(IM$7:IM$45,MATCH(GN217*1000,$HR$7:$HR$45,1))*((General_Inputs!Z$47)*INDEX(General_Inputs!$F$49:$F$60,$A217)*(1+General_Inputs!$F$46)+General_Inputs!$F$45+General_Inputs!Z$67)/1000+IM$47),0),0)","v":20},{"$f":"MAX(IF(GO217>=AP$7*Load_Shape!AO176/$C217*AP$31+(AP$32*$F217+AP$33*$H217)/$C217,IF(EQ217-CS217>0,IN$54,INDEX(IN$7:IN$45,MATCH(GO217*1000,$HR$7:$HR$45,1))*((General_Inputs!AA$47)*INDEX(General_Inputs!$F$49:$F$60,$A217)*(1+General_Inputs!$F$46)+General_Inputs!$F$45+General_Inputs!AA$67)/1000+IN$47),0),0)","v":20},{"$f":"MAX(IF(GP217>=AQ$7*Load_Shape!AP176/$C217*AQ$31+(AQ$32*$F217+AQ$33*$H217)/$C217,IF(ER217-CT217>0,IO$54,INDEX(IO$7:IO$45,MATCH(GP217*1000,$HR$7:$HR$45,1))*((General_Inputs!AB$47)*INDEX(General_Inputs!$F$49:$F$60,$A217)*(1+General_Inputs!$F$46)+General_Inputs!$F$45+General_Inputs!AB$67)/1000+IO$47),0),0)","v":20},{"$f":"MAX(IF(GQ217>=AR$7*Load_Shape!AQ176/$C217*AR$31+(AR$32*$F217+AR$33*$H217)/$C217,IF(ES217-CU217>0,IP$54,INDEX(IP$7:IP$45,MATCH(GQ217*1000,$HR$7:$HR$45,1))*((General_Inputs!AC$47)*INDEX(General_Inputs!$F$49:$F$60,$A217)*(1+General_Inputs!$F$46)+General_Inputs!$F$45+General_Inputs!AC$67)/1000+IP$47),0),0)","v":20},{"$f":"MAX(IF(GR217>=AS$7*Load_Shape!AR176/$C217*AS$31+(AS$32*$F217+AS$33*$H217)/$C217,IF(ET217-CV217>0,IQ$54,INDEX(IQ$7:IQ$45,MATCH(GR217*1000,$HR$7:$HR$45,1))*((General_Inputs!AD$47)*INDEX(General_Inputs!$F$49:$F$60,$A217)*(1+General_Inputs!$F$46)+General_Inputs!$F$45+General_Inputs!AD$67)/1000+IQ$47),0),0)","v":20},{"$f":"MAX(IF(GS217>=AT$7*Load_Shape!AS176/$C217*AT$31+(AT$32*$F217+AT$33*$H217)/$C217,IF(EU217-CW217>0,IR$54,INDEX(IR$7:IR$45,MATCH(GS217*1000,$HR$7:$HR$45,1))*((General_Inputs!AE$47)*INDEX(General_Inputs!$F$49:$F$60,$A217)*(1+General_Inputs!$F$46)+General_Inputs!$F$45+General_Inputs!AE$67)/1000+IR$47),0),0)","v":20},{"$f":"MAX(IF(GT217>=AU$7*Load_Shape!AT176/$C217*AU$31+(AU$32*$F217+AU$33*$H217)/$C217,IF(EV217-CX217>0,IS$54,INDEX(IS$7:IS$45,MATCH(GT217*1000,$HR$7:$HR$45,1))*((General_Inputs!AF$47)*INDEX(General_Inputs!$F$49:$F$60,$A217)*(1+General_Inputs!$F$46)+General_Inputs!$F$45+General_Inputs!AF$67)/1000+IS$47),0),0)","v":20},{"$f":"MAX(IF(GU217>=AV$7*Load_Shape!AU176/$C217*AV$31+(AV$32*$F217+AV$33*$H217)/$C217,IF(EW217-CY217>0,IT$54,INDEX(IT$7:IT$45,MATCH(GU217*1000,$HR$7:$HR$45,1))*((General_Inputs!AG$47)*INDEX(General_Inputs!$F$49:$F$60,$A217)*(1+General_Inputs!$F$46)+General_Inputs!$F$45+General_Inputs!AG$67)/1000+IT$47),0),0)","v":20},{"$f":"MAX(IF(GV217>=AW$7*Load_Shape!AV176/$C217*AW$31+(AW$32*$F217+AW$33*$H217)/$C217,IF(EX217-CZ217>0,IU$54,INDEX(IU$7:IU$45,MATCH(GV217*1000,$HR$7:$HR$45,1))*((General_Inputs!AH$47)*INDEX(General_Inputs!$F$49:$F$60,$A217)*(1+General_Inputs!$F$46)+General_Inputs!$F$45+General_Inputs!AH$67)/1000+IU$47),0),0)","v":20},{"$f":"MAX(IF(GW217>=AX$7*Load_Shape!AW176/$C217*AX$31+(AX$32*$F217+AX$33*$H217)/$C217,IF(EY217-DA217>0,IV$54,INDEX(IV$7:IV$45,MATCH(GW217*1000,$HR$7:$HR$45,1))*((General_Inputs!AI$47)*INDEX(General_Inputs!$F$49:$F$60,$A217)*(1+General_Inputs!$F$46)+General_Inputs!$F$45+General_Inputs!AI$67)/1000+IV$47),0),0)","v":20},{"$f":"MAX(IF(GX217>=AY$7*Load_Shape!AX176/$C217*AY$31+(AY$32*$F217+AY$33*$H217)/$C217,IF(EZ217-DB217>0,IW$54,INDEX(IW$7:IW$45,MATCH(GX217*1000,$HR$7:$HR$45,1))*((General_Inputs!AJ$47)*INDEX(General_Inputs!$F$49:$F$60,$A217)*(1+General_Inputs!$F$46)+General_Inputs!$F$45+General_Inputs!AJ$67)/1000+IW$47),0),0)","v":20},{"$f":"MAX(IF(GY217>=AZ$7*Load_Shape!AY176/$C217*AZ$31+(AZ$32*$F217+AZ$33*$H217)/$C217,IF(FA217-DC217>0,IX$54,INDEX(IX$7:IX$45,MATCH(GY217*1000,$HR$7:$HR$45,1))*((General_Inputs!AK$47)*INDEX(General_Inputs!$F$49:$F$60,$A217)*(1+General_Inputs!$F$46)+General_Inputs!$F$45+General_Inputs!AK$67)/1000+IX$47),0),0)","v":20},{"$f":"MAX(IF(GZ217>=BA$7*Load_Shape!AZ176/$C217*BA$31+(BA$32*$F217+BA$33*$H217)/$C217,IF(FB217-DD217>0,IY$54,INDEX(IY$7:IY$45,MATCH(GZ217*1000,$HR$7:$HR$45,1))*((General_Inputs!AL$47)*INDEX(General_Inputs!$F$49:$F$60,$A217)*(1+General_Inputs!$F$46)+General_Inputs!$F$45+General_Inputs!AL$67)/1000+IY$47),0),0)","v":20},{"$f":"MAX(IF(HA217>=BB$7*Load_Shape!BA176/$C217*BB$31+(BB$32*$F217+BB$33*$H217)/$C217,IF(FC217-DE217>0,IZ$54,INDEX(IZ$7:IZ$45,MATCH(HA217*1000,$HR$7:$HR$45,1))*((General_Inputs!AM$47)*INDEX(General_Inputs!$F$49:$F$60,$A217)*(1+General_Inputs!$F$46)+General_Inputs!$F$45+General_Inputs!AM$67)/1000+IZ$47),0),0)","v":20},{"$f":"MAX(IF(HB217>=BC$7*Load_Shape!BB176/$C217*BC$31+(BC$32*$F217+BC$33*$H217)/$C217,IF(FD217-DF217>0,JA$54,INDEX(JA$7:JA$45,MATCH(HB217*1000,$HR$7:$HR$45,1))*((General_Inputs!AN$47)*INDEX(General_Inputs!$F$49:$F$60,$A217)*(1+General_Inputs!$F$46)+General_Inputs!$F$45+General_Inputs!AN$67)/1000+JA$47),0),0)","v":20},{"$f":"MAX(IF(HC217>=BD$7*Load_Shape!BC176/$C217*BD$31+(BD$32*$F217+BD$33*$H217)/$C217,IF(FE217-DG217>0,JB$54,INDEX(JB$7:JB$45,MATCH(HC217*1000,$HR$7:$HR$45,1))*((General_Inputs!AO$47)*INDEX(General_Inputs!$F$49:$F$60,$A217)*(1+General_Inputs!$F$46)+General_Inputs!$F$45+General_Inputs!AO$67)/1000+JB$47),0),0)","v":20},{"$f":"MAX(IF(HD217>=BE$7*Load_Shape!BD176/$C217*BE$31+(BE$32*$F217+BE$33*$H217)/$C217,IF(FF217-DH217>0,JC$54,INDEX(JC$7:JC$45,MATCH(HD217*1000,$HR$7:$HR$45,1))*((General_Inputs!AP$47)*INDEX(General_Inputs!$F$49:$F$60,$A217)*(1+General_Inputs!$F$46)+General_Inputs!$F$45+General_Inputs!AP$67)/1000+JC$47),0),0)","v":20},{"$f":"MAX(IF(HE217>=BF$7*Load_Shape!BE176/$C217*BF$31+(BF$32*$F217+BF$33*$H217)/$C217,IF(FG217-DI217>0,JD$54,INDEX(JD$7:JD$45,MATCH(HE217*1000,$HR$7:$HR$45,1))*((General_Inputs!AQ$47)*INDEX(General_Inputs!$F$49:$F$60,$A217)*(1+General_Inputs!$F$46)+General_Inputs!$F$45+General_Inputs!AQ$67)/1000+JD$47),0),0)","v":20},{"$f":"MAX(IF(HF217>=BG$7*Load_Shape!BF176/$C217*BG$31+(BG$32*$F217+BG$33*$H217)/$C217,IF(FH217-DJ217>0,JE$54,INDEX(JE$7:JE$45,MATCH(HF217*1000,$HR$7:$HR$45,1))*((General_Inputs!AR$47)*INDEX(General_Inputs!$F$49:$F$60,$A217)*(1+General_Inputs!$F$46)+General_Inputs!$F$45+General_Inputs!AR$67)/1000+JE$47),0),0)","v":20},{"$f":"MAX(IF(HG217>=BH$7*Load_Shape!BG176/$C217*BH$31+(BH$32*$F217+BH$33*$H217)/$C217,IF(FI217-DK217>0,JF$54,INDEX(JF$7:JF$45,MATCH(HG217*1000,$HR$7:$HR$45,1))*((General_Inputs!AS$47)*INDEX(General_Inputs!$F$49:$F$60,$A217)*(1+General_Inputs!$F$46)+General_Inputs!$F$45+General_Inputs!AS$67)/1000+JF$47),0),0)","v":20},{"$f":"MAX(IF(HH217>=BI$7*Load_Shape!BH176/$C217*BI$31+(BI$32*$F217+BI$33*$H217)/$C217,IF(FJ217-DL217>0,JG$54,INDEX(JG$7:JG$45,MATCH(HH217*1000,$HR$7:$HR$45,1))*((General_Inputs!AT$47)*INDEX(General_Inputs!$F$49:$F$60,$A217)*(1+General_Inputs!$F$46)+General_Inputs!$F$45+General_Inputs!AT$67)/1000+JG$47),0),0)","v":20},{"$f":"MAX(IF(HI217>=BJ$7*Load_Shape!BI176/$C217*BJ$31+(BJ$32*$F217+BJ$33*$H217)/$C217,IF(FK217-DM217>0,JH$54,INDEX(JH$7:JH$45,MATCH(HI217*1000,$HR$7:$HR$45,1))*((General_Inputs!AU$47)*INDEX(General_Inputs!$F$49:$F$60,$A217)*(1+General_Inputs!$F$46)+General_Inputs!$F$45+General_Inputs!AU$67)/1000+JH$47),0),0)","v":20},{"$f":"MAX(IF(HJ217>=BK$7*Load_Shape!BJ176/$C217*BK$31+(BK$32*$F217+BK$33*$H217)/$C217,IF(FL217-DN217>0,JI$54,INDEX(JI$7:JI$45,MATCH(HJ217*1000,$HR$7:$HR$45,1))*((General_Inputs!AV$47)*INDEX(General_Inputs!$F$49:$F$60,$A217)*(1+General_Inputs!$F$46)+General_Inputs!$F$45+General_Inputs!AV$67)/1000+JI$47),0),0)","v":20},{"$f":"MAX(IF(HK217>=BL$7*Load_Shape!BK176/$C217*BL$31+(BL$32*$F217+BL$33*$H217)/$C217,IF(FM217-DO217>0,JJ$54,INDEX(JJ$7:JJ$45,MATCH(HK217*1000,$HR$7:$HR$45,1))*((General_Inputs!AW$47)*INDEX(General_Inputs!$F$49:$F$60,$A217)*(1+General_Inputs!$F$46)+General_Inputs!$F$45+General_Inputs!AW$67)/1000+JJ$47),0),0)","v":20},{"$f":"MAX(IF(HL217>=BM$7*Load_Shape!BL176/$C217*BM$31+(BM$32*$F217+BM$33*$H217)/$C217,IF(FN217-DP217>0,JK$54,INDEX(JK$7:JK$45,MATCH(HL217*1000,$HR$7:$HR$45,1))*((General_Inputs!AX$47)*INDEX(General_Inputs!$F$49:$F$60,$A217)*(1+General_Inputs!$F$46)+General_Inputs!$F$45+General_Inputs!AX$67)/1000+JK$47),0),0)","v":20},{"$f":"MAX(IF(HM217>=BN$7*Load_Shape!BM176/$C217*BN$31+(BN$32*$F217+BN$33*$H217)/$C217,IF(FO217-DQ217>0,JL$54,INDEX(JL$7:JL$45,MATCH(HM217*1000,$HR$7:$HR$45,1))*((General_Inputs!AY$47)*INDEX(General_Inputs!$F$49:$F$60,$A217)*(1+General_Inputs!$F$46)+General_Inputs!$F$45+General_Inputs!AY$67)/1000+JL$47),0),0)","v":20},{"$f":"MAX(IF(HN217>=BO$7*Load_Shape!BN176/$C217*BO$31+(BO$32*$F217+BO$33*$H217)/$C217,IF(FP217-DR217>0,JM$54,INDEX(JM$7:JM$45,MATCH(HN217*1000,$HR$7:$HR$45,1))*((General_Inputs!AZ$47)*INDEX(General_Inputs!$F$49:$F$60,$A217)*(1+General_Inputs!$F$46)+General_Inputs!$F$45+General_Inputs!AZ$67)/1000+JM$47),0),0)","v":20},{"$f":"MAX(IF(HO217>=BP$7*Load_Shape!BO176/$C217*BP$31+(BP$32*$F217+BP$33*$H217)/$C217,IF(FQ217-DS217>0,JN$54,INDEX(JN$7:JN$45,MATCH(HO217*1000,$HR$7:$HR$45,1))*((General_Inputs!BA$47)*INDEX(General_Inputs!$F$49:$F$60,$A217)*(1+General_Inputs!$F$46)+General_Inputs!$F$45+General_Inputs!BA$67)/1000+JN$47),0),0)","v":20},{"$f":"MAX(IF(HP217>=BQ$7*Load_Shape!BP176/$C217*BQ$31+(BQ$32*$F217+BQ$33*$H217)/$C217,IF(FR217-DT217>0,JO$54,INDEX(JO$7:JO$45,MATCH(HP217*1000,$HR$7:$HR$45,1))*((General_Inputs!BB$47)*INDEX(General_Inputs!$F$49:$F$60,$A217)*(1+General_Inputs!$F$46)+General_Inputs!$F$45+General_Inputs!BB$67)/1000+JO$47),0),0)","v":20},null,null,{"$f":"INDEX(JR$7:JR$45,MATCH(MAX(U$7*Load_Shape!T176/$C217*U$31,FT217)*1000,$JQ$7:$JQ$45,1))*((General_Inputs!F$47)*INDEX(General_Inputs!$F$49:$F$60,$A217)*(1+General_Inputs!$F$46)+General_Inputs!$F$45+General_Inputs!F$67)/1000+JR$47","v":42.339090178181785},{"$f":"INDEX(JS$7:JS$45,MATCH(MAX(V$7*Load_Shape!U176/$C217*V$31,FU217)*1000,$JQ$7:$JQ$45,1))*((General_Inputs!G$47)*INDEX(General_Inputs!$F$49:$F$60,$A217)*(1+General_Inputs!$F$46)+General_Inputs!$F$45+General_Inputs!G$67)/1000+JS$47","v":39.360202942166339},{"$f":"INDEX(JT$7:JT$45,MATCH(MAX(W$7*Load_Shape!V176/$C217*W$31,FV217)*1000,$JQ$7:$JQ$45,1))*((General_Inputs!H$47)*INDEX(General_Inputs!$F$49:$F$60,$A217)*(1+General_Inputs!$F$46)+General_Inputs!$F$45+General_Inputs!H$67)/1000+JT$47","v":41.748735576209413},{"$f":"INDEX(JU$7:JU$45,MATCH(MAX(X$7*Load_Shape!W176/$C217*X$31,FW217)*1000,$JQ$7:$JQ$45,1))*((General_Inputs!I$47)*INDEX(General_Inputs!$F$49:$F$60,$A217)*(1+General_Inputs!$F$46)+General_Inputs!$F$45+General_Inputs!I$67)/1000+JU$47","v":42.257195136050768},{"$f":"INDEX(JV$7:JV$45,MATCH(MAX(Y$7*Load_Shape!X176/$C217*Y$31,FX217)*1000,$JQ$7:$JQ$45,1))*((General_Inputs!J$47)*INDEX(General_Inputs!$F$49:$F$60,$A217)*(1+General_Inputs!$F$46)+General_Inputs!$F$45+General_Inputs!J$67)/1000+JV$47","v":43.069337225146015},{"$f":"INDEX(JW$7:JW$45,MATCH(MAX(Z$7*Load_Shape!Y176/$C217*Z$31,FY217)*1000,$JQ$7:$JQ$45,1))*((General_Inputs!K$47)*INDEX(General_Inputs!$F$49:$F$60,$A217)*(1+General_Inputs!$F$46)+General_Inputs!$F$45+General_Inputs!K$67)/1000+JW$47","v":43.838939973794758},{"$f":"INDEX(JX$7:JX$45,MATCH(MAX(AA$7*Load_Shape!Z176/$C217*AA$31,FZ217)*1000,$JQ$7:$JQ$45,1))*((General_Inputs!L$47)*INDEX(General_Inputs!$F$49:$F$60,$A217)*(1+General_Inputs!$F$46)+General_Inputs!$F$45+General_Inputs!L$67)/1000+JX$47","v":44.628699581249663},{"$f":"INDEX(JY$7:JY$45,MATCH(MAX(AB$7*Load_Shape!AA176/$C217*AB$31,GA217)*1000,$JQ$7:$JQ$45,1))*((General_Inputs!M$47)*INDEX(General_Inputs!$F$49:$F$60,$A217)*(1+General_Inputs!$F$46)+General_Inputs!$F$45+General_Inputs!M$67)/1000+JY$47","v":45.808978298697397},{"$f":"INDEX(JZ$7:JZ$45,MATCH(MAX(AC$7*Load_Shape!AB176/$C217*AC$31,GB217)*1000,$JQ$7:$JQ$45,1))*((General_Inputs!N$47)*INDEX(General_Inputs!$F$49:$F$60,$A217)*(1+General_Inputs!$F$46)+General_Inputs!$F$45+General_Inputs!N$67)/1000+JZ$47","v":50.141602221858776},{"$f":"INDEX(KA$7:KA$45,MATCH(MAX(AD$7*Load_Shape!AC176/$C217*AD$31,GC217)*1000,$JQ$7:$JQ$45,1))*((General_Inputs!O$47)*INDEX(General_Inputs!$F$49:$F$60,$A217)*(1+General_Inputs!$F$46)+General_Inputs!$F$45+General_Inputs!O$67)/1000+KA$47","v":51.745334033432094},{"$f":"INDEX(KB$7:KB$45,MATCH(MAX(AE$7*Load_Shape!AD176/$C217*AE$31,GD217)*1000,$JQ$7:$JQ$45,1))*((General_Inputs!P$47)*INDEX(General_Inputs!$F$49:$F$60,$A217)*(1+General_Inputs!$F$46)+General_Inputs!$F$45+General_Inputs!P$67)/1000+KB$47","v":53.40990796069844},{"$f":"INDEX(KC$7:KC$45,MATCH(MAX(AF$7*Load_Shape!AE176/$C217*AF$31,GE217)*1000,$JQ$7:$JQ$45,1))*((General_Inputs!Q$47)*INDEX(General_Inputs!$F$49:$F$60,$A217)*(1+General_Inputs!$F$46)+General_Inputs!$F$45+General_Inputs!Q$67)/1000+KC$47","v":55.181004901493914},{"$f":"INDEX(KD$7:KD$45,MATCH(MAX(AG$7*Load_Shape!AF176/$C217*AG$31,GF217)*1000,$JQ$7:$JQ$45,1))*((General_Inputs!R$47)*INDEX(General_Inputs!$F$49:$F$60,$A217)*(1+General_Inputs!$F$46)+General_Inputs!$F$45+General_Inputs!R$67)/1000+KD$47","v":57.011534002934781},{"$f":"INDEX(KE$7:KE$45,MATCH(MAX(AH$7*Load_Shape!AG176/$C217*AH$31,GG217)*1000,$JQ$7:$JQ$45,1))*((General_Inputs!S$47)*INDEX(General_Inputs!$F$49:$F$60,$A217)*(1+General_Inputs!$F$46)+General_Inputs!$F$45+General_Inputs!S$67)/1000+KE$47","v":61.338926837238795},{"$f":"INDEX(KF$7:KF$45,MATCH(MAX(AI$7*Load_Shape!AH176/$C217*AI$31,GH217)*1000,$JQ$7:$JQ$45,1))*((General_Inputs!T$47)*INDEX(General_Inputs!$F$49:$F$60,$A217)*(1+General_Inputs!$F$46)+General_Inputs!$F$45+General_Inputs!T$67)/1000+KF$47","v":62.640289254047559},{"$f":"INDEX(KG$7:KG$45,MATCH(MAX(AJ$7*Load_Shape!AI176/$C217*AJ$31,GI217)*1000,$JQ$7:$JQ$45,1))*((General_Inputs!U$47)*INDEX(General_Inputs!$F$49:$F$60,$A217)*(1+General_Inputs!$F$46)+General_Inputs!$F$45+General_Inputs!U$67)/1000+KG$47","v":64.113810512257828},{"$f":"INDEX(KH$7:KH$45,MATCH(MAX(AK$7*Load_Shape!AJ176/$C217*AK$31,GJ217)*1000,$JQ$7:$JQ$45,1))*((General_Inputs!V$47)*INDEX(General_Inputs!$F$49:$F$60,$A217)*(1+General_Inputs!$F$46)+General_Inputs!$F$45+General_Inputs!V$67)/1000+KH$47","v":65.418785372343592},{"$f":"INDEX(KI$7:KI$45,MATCH(MAX(AL$7*Load_Shape!AK176/$C217*AL$31,GK217)*1000,$JQ$7:$JQ$45,1))*((General_Inputs!W$47)*INDEX(General_Inputs!$F$49:$F$60,$A217)*(1+General_Inputs!$F$46)+General_Inputs!$F$45+General_Inputs!W$67)/1000+KI$47","v":66.816943998318919},{"$f":"INDEX(KJ$7:KJ$45,MATCH(MAX(AM$7*Load_Shape!AL176/$C217*AM$31,GL217)*1000,$JQ$7:$JQ$45,1))*((General_Inputs!X$47)*INDEX(General_Inputs!$F$49:$F$60,$A217)*(1+General_Inputs!$F$46)+General_Inputs!$F$45+General_Inputs!X$67)/1000+KJ$47","v":67.878862835534065},null,null,{"$f":"INDEX($U$7:$BQ$21,MATCH(KM$57,$T$7:$T$21,0),MATCH($LK$55,$U$6:$BQ$6,0))*INDEX(Load_Shape!$T176:$BP176,MATCH($LK$55,Load_Shape!$T$16:$BP$16,0))/$C217","v":37.895989736861829},0,37.895989736861829,0.6383858400000002,2.5169580000000003,2.3487355760709971,0.95296353116558408,0,6.1203553623005451,2.1740104591404599,14.336547645161581,1.2270737160996656,1.885089556981602,0.47316902898752911,2.3196488319508911E-3,7.2673172297102781E-2,2.6134327639868391,0,6.9570394342154565,0,4.4227639983774836,37.895989736861829,42.318753735239312,29.592937697037016,0,null,null,0,6.6417529070410541E-2,0.18358247092958943,0.25,null,null,{"$f":"MAX(IF(FT217>=U$7*Load_Shape!T176/$C217*U$31+(U$32*$F217+U$33*$H217)/$C217,IF(DV217-BX217>0,0,INDEX(HS$7:HS$45,MATCH(FT217*1000,$HR$7:$HR$45,1))),0),0)","v":8911.0624999999854},{"$f":"MAX(IF(FU217>=V$7*Load_Shape!U176/$C217*V$31+(V$32*$F217+V$33*$H217)/$C217,IF(DW217-BY217>0,0,INDEX(HT$7:HT$45,MATCH(FU217*1000,$HR$7:$HR$45,1))),0),0)","v":7729.7324999999983},{"$f":"MAX(IF(FV217>=W$7*Load_Shape!V176/$C217*W$31+(W$32*$F217+W$33*$H217)/$C217,IF(DX217-BZ217>0,0,INDEX(HU$7:HU$45,MATCH(FV217*1000,$HR$7:$HR$45,1))),0),0)","v":7583.6774999999907},{"$f":"MAX(IF(FW217>=X$7*Load_Shape!W176/$C217*X$31+(X$32*$F217+X$33*$H217)/$C217,IF(DY217-CA217>0,0,INDEX(HV$7:HV$45,MATCH(FW217*1000,$HR$7:$HR$45,1))),0),0)","v":7325.9024999999965},{"$f":"MAX(IF(FX217>=Y$7*Load_Shape!X176/$C217*Y$31+(Y$32*$F217+Y$33*$H217)/$C217,IF(DZ217-CB217>0,0,INDEX(HW$7:HW$45,MATCH(FX217*1000,$HR$7:$HR$45,1))),0),0)","v":7250},{"$f":"MAX(IF(FY217>=Z$7*Load_Shape!Y176/$C217*Z$31+(Z$32*$F217+Z$33*$H217)/$C217,IF(EA217-CC217>0,0,INDEX(HX$7:HX$45,MATCH(FY217*1000,$HR$7:$HR$45,1))),0),0)","v":7250},{"$f":"MAX(IF(FZ217>=AA$7*Load_Shape!Z176/$C217*AA$31+(AA$32*$F217+AA$33*$H217)/$C217,IF(EB217-CD217>0,0,INDEX(HY$7:HY$45,MATCH(FZ217*1000,$HR$7:$HR$45,1))),0),0)","v":7000},{"$f":"MAX(IF(GA217>=AB$7*Load_Shape!AA176/$C217*AB$31+(AB$32*$F217+AB$33*$H217)/$C217,IF(EC217-CE217>0,0,INDEX(HZ$7:HZ$45,MATCH(GA217*1000,$HR$7:$HR$45,1))),0),0)","v":7000.0000000000073},{"$f":"MAX(IF(GB217>=AC$7*Load_Shape!AB176/$C217*AC$31+(AC$32*$F217+AC$33*$H217)/$C217,IF(ED217-CF217>0,0,INDEX(IA$7:IA$45,MATCH(GB217*1000,$HR$7:$HR$45,1))),0),0)","v":7000},{"$f":"MAX(IF(GC217>=AD$7*Load_Shape!AC176/$C217*AD$31+(AD$32*$F217+AD$33*$H217)/$C217,IF(EE217-CG217>0,0,INDEX(IB$7:IB$45,MATCH(GC217*1000,$HR$7:$HR$45,1))),0),0)","v":0},{"$f":"MAX(IF(GD217>=AE$7*Load_Shape!AD176/$C217*AE$31+(AE$32*$F217+AE$33*$H217)/$C217,IF(EF217-CH217>0,0,INDEX(IC$7:IC$45,MATCH(GD217*1000,$HR$7:$HR$45,1))),0),0)","v":0},{"$f":"MAX(IF(GE217>=AF$7*Load_Shape!AE176/$C217*AF$31+(AF$32*$F217+AF$33*$H217)/$C217,IF(EG217-CI217>0,0,INDEX(ID$7:ID$45,MATCH(GE217*1000,$HR$7:$HR$45,1))),0),0)","v":0},{"$f":"MAX(IF(GF217>=AG$7*Load_Shape!AF176/$C217*AG$31+(AG$32*$F217+AG$33*$H217)/$C217,IF(EH217-CJ217>0,0,INDEX(IE$7:IE$45,MATCH(GF217*1000,$HR$7:$HR$45,1))),0),0)","v":0},{"$f":"MAX(IF(GG217>=AH$7*Load_Shape!AG176/$C217*AH$31+(AH$32*$F217+AH$33*$H217)/$C217,IF(EI217-CK217>0,0,INDEX(IF$7:IF$45,MATCH(GG217*1000,$HR$7:$HR$45,1))),0),0)","v":0},{"$f":"MAX(IF(GH217>=AI$7*Load_Shape!AH176/$C217*AI$31+(AI$32*$F217+AI$33*$H217)/$C217,IF(EJ217-CL217>0,0,INDEX(IG$7:IG$45,MATCH(GH217*1000,$HR$7:$HR$45,1))),0),0)","v":0},{"$f":"MAX(IF(GI217>=AJ$7*Load_Shape!AI176/$C217*AJ$31+(AJ$32*$F217+AJ$33*$H217)/$C217,IF(EK217-CM217>0,0,INDEX(IH$7:IH$45,MATCH(GI217*1000,$HR$7:$HR$45,1))),0),0)","v":0},{"$f":"MAX(IF(GJ217>=AK$7*Load_Shape!AJ176/$C217*AK$31+(AK$32*$F217+AK$33*$H217)/$C217,IF(EL217-CN217>0,0,INDEX(II$7:II$45,MATCH(GJ217*1000,$HR$7:$HR$45,1))),0),0)","v":0},{"$f":"MAX(IF(GK217>=AL$7*Load_Shape!AK176/$C217*AL$31+(AL$32*$F217+AL$33*$H217)/$C217,IF(EM217-CO217>0,0,INDEX(IJ$7:IJ$45,MATCH(GK217*1000,$HR$7:$HR$45,1))),0),0)","v":0},{"$f":"MAX(IF(GL217>=AM$7*Load_Shape!AL176/$C217*AM$31+(AM$32*$F217+AM$33*$H217)/$C217,IF(EN217-CP217>0,0,INDEX(IK$7:IK$45,MATCH(GL217*1000,$HR$7:$HR$45,1))),0),0)","v":0},{"$f":"MAX(IF(GM217>=AN$7*Load_Shape!AM176/$C217*AN$31+(AN$32*$F217+AN$33*$H217)/$C217,IF(EO217-CQ217>0,0,INDEX(IL$7:IL$45,MATCH(GM217*1000,$HR$7:$HR$45,1))),0),0)","v":0},{"$f":"MAX(IF(GN217>=AO$7*Load_Shape!AN176/$C217*AO$31+(AO$32*$F217+AO$33*$H217)/$C217,IF(EP217-CR217>0,0,INDEX(IM$7:IM$45,MATCH(GN217*1000,$HR$7:$HR$45,1))),0),0)","v":0},{"$f":"MAX(IF(GO217>=AP$7*Load_Shape!AO176/$C217*AP$31+(AP$32*$F217+AP$33*$H217)/$C217,IF(EQ217-CS217>0,0,INDEX(IN$7:IN$45,MATCH(GO217*1000,$HR$7:$HR$45,1))),0),0)","v":0},{"$f":"MAX(IF(GP217>=AQ$7*Load_Shape!AP176/$C217*AQ$31+(AQ$32*$F217+AQ$33*$H217)/$C217,IF(ER217-CT217>0,0,INDEX(IO$7:IO$45,MATCH(GP217*1000,$HR$7:$HR$45,1))),0),0)","v":0},{"$f":"MAX(IF(GQ217>=AR$7*Load_Shape!AQ176/$C217*AR$31+(AR$32*$F217+AR$33*$H217)/$C217,IF(ES217-CU217>0,0,INDEX(IP$7:IP$45,MATCH(GQ217*1000,$HR$7:$HR$45,1))),0),0)","v":0},{"$f":"MAX(IF(GR217>=AS$7*Load_Shape!AR176/$C217*AS$31+(AS$32*$F217+AS$33*$H217)/$C217,IF(ET217-CV217>0,0,INDEX(IQ$7:IQ$45,MATCH(GR217*1000,$HR$7:$HR$45,1))),0),0)","v":0},{"$f":"MAX(IF(GS217>=AT$7*Load_Shape!AS176/$C217*AT$31+(AT$32*$F217+AT$33*$H217)/$C217,IF(EU217-CW217>0,0,INDEX(IR$7:IR$45,MATCH(GS217*1000,$HR$7:$HR$45,1))),0),0)","v":0},{"$f":"MAX(IF(GT217>=AU$7*Load_Shape!AT176/$C217*AU$31+(AU$32*$F217+AU$33*$H217)/$C217,IF(EV217-CX217>0,0,INDEX(IS$7:IS$45,MATCH(GT217*1000,$HR$7:$HR$45,1))),0),0)","v":0},{"$f":"MAX(IF(GU217>=AV$7*Load_Shape!AU176/$C217*AV$31+(AV$32*$F217+AV$33*$H217)/$C217,IF(EW217-CY217>0,0,INDEX(IT$7:IT$45,MATCH(GU217*1000,$HR$7:$HR$45,1))),0),0)","v":0},{"$f":"MAX(IF(GV217>=AW$7*Load_Shape!AV176/$C217*AW$31+(AW$32*$F217+AW$33*$H217)/$C217,IF(EX217-CZ217>0,0,INDEX(IU$7:IU$45,MATCH(GV217*1000,$HR$7:$HR$45,1))),0),0)","v":0},{"$f":"MAX(IF(GW217>=AX$7*Load_Shape!AW176/$C217*AX$31+(AX$32*$F217+AX$33*$H217)/$C217,IF(EY217-DA217>0,0,INDEX(IV$7:IV$45,MATCH(GW217*1000,$HR$7:$HR$45,1))),0),0)","v":0},{"$f":"MAX(IF(GX217>=AY$7*Load_Shape!AX176/$C217*AY$31+(AY$32*$F217+AY$33*$H217)/$C217,IF(EZ217-DB217>0,0,INDEX(IW$7:IW$45,MATCH(GX217*1000,$HR$7:$HR$45,1))),0),0)","v":0},{"$f":"MAX(IF(GY217>=AZ$7*Load_Shape!AY176/$C217*AZ$31+(AZ$32*$F217+AZ$33*$H217)/$C217,IF(FA217-DC217>0,0,INDEX(IX$7:IX$45,MATCH(GY217*1000,$HR$7:$HR$45,1))),0),0)","v":0},{"$f":"MAX(IF(GZ217>=BA$7*Load_Shape!AZ176/$C217*BA$31+(BA$32*$F217+BA$33*$H217)/$C217,IF(FB217-DD217>0,0,INDEX(IY$7:IY$45,MATCH(GZ217*1000,$HR$7:$HR$45,1))),0),0)","v":0},{"$f":"MAX(IF(HA217>=BB$7*Load_Shape!BA176/$C217*BB$31+(BB$32*$F217+BB$33*$H217)/$C217,IF(FC217-DE217>0,0,INDEX(IZ$7:IZ$45,MATCH(HA217*1000,$HR$7:$HR$45,1))),0),0)","v":0},{"$f":"MAX(IF(HB217>=BC$7*Load_Shape!BB176/$C217*BC$31+(BC$32*$F217+BC$33*$H217)/$C217,IF(FD217-DF217>0,0,INDEX(JA$7:JA$45,MATCH(HB217*1000,$HR$7:$HR$45,1))),0),0)","v":0},{"$f":"MAX(IF(HC217>=BD$7*Load_Shape!BC176/$C217*BD$31+(BD$32*$F217+BD$33*$H217)/$C217,IF(FE217-DG217>0,0,INDEX(JB$7:JB$45,MATCH(HC217*1000,$HR$7:$HR$45,1))),0),0)","v":0},{"$f":"MAX(IF(HD217>=BE$7*Load_Shape!BD176/$C217*BE$31+(BE$32*$F217+BE$33*$H217)/$C217,IF(FF217-DH217>0,0,INDEX(JC$7:JC$45,MATCH(HD217*1000,$HR$7:$HR$45,1))),0),0)","v":0},{"$f":"MAX(IF(HE217>=BF$7*Load_Shape!BE176/$C217*BF$31+(BF$32*$F217+BF$33*$H217)/$C217,IF(FG217-DI217>0,0,INDEX(JD$7:JD$45,MATCH(HE217*1000,$HR$7:$HR$45,1))),0),0)","v":0},{"$f":"MAX(IF(HF217>=BG$7*Load_Shape!BF176/$C217*BG$31+(BG$32*$F217+BG$33*$H217)/$C217,IF(FH217-DJ217>0,0,INDEX(JE$7:JE$45,MATCH(HF217*1000,$HR$7:$HR$45,1))),0),0)","v":0},{"$f":"MAX(IF(HG217>=BH$7*Load_Shape!BG176/$C217*BH$31+(BH$32*$F217+BH$33*$H217)/$C217,IF(FI217-DK217>0,0,INDEX(JF$7:JF$45,MATCH(HG217*1000,$HR$7:$HR$45,1))),0),0)","v":0},{"$f":"MAX(IF(HH217>=BI$7*Load_Shape!BH176/$C217*BI$31+(BI$32*$F217+BI$33*$H217)/$C217,IF(FJ217-DL217>0,0,INDEX(JG$7:JG$45,MATCH(HH217*1000,$HR$7:$HR$45,1))),0),0)","v":0},{"$f":"MAX(IF(HI217>=BJ$7*Load_Shape!BI176/$C217*BJ$31+(BJ$32*$F217+BJ$33*$H217)/$C217,IF(FK217-DM217>0,0,INDEX(JH$7:JH$45,MATCH(HI217*1000,$HR$7:$HR$45,1))),0),0)","v":0},{"$f":"MAX(IF(HJ217>=BK$7*Load_Shape!BJ176/$C217*BK$31+(BK$32*$F217+BK$33*$H217)/$C217,IF(FL217-DN217>0,0,INDEX(JI$7:JI$45,MATCH(HJ217*1000,$HR$7:$HR$45,1))),0),0)","v":0},{"$f":"MAX(IF(HK217>=BL$7*Load_Shape!BK176/$C217*BL$31+(BL$32*$F217+BL$33*$H217)/$C217,IF(FM217-DO217>0,0,INDEX(JJ$7:JJ$45,MATCH(HK217*1000,$HR$7:$HR$45,1))),0),0)","v":0},{"$f":"MAX(IF(HL217>=BM$7*Load_Shape!BL176/$C217*BM$31+(BM$32*$F217+BM$33*$H217)/$C217,IF(FN217-DP217>0,0,INDEX(JK$7:JK$45,MATCH(HL217*1000,$HR$7:$HR$45,1))),0),0)","v":0},{"$f":"MAX(IF(HM217>=BN$7*Load_Shape!BM176/$C217*BN$31+(BN$32*$F217+BN$33*$H217)/$C217,IF(FO217-DQ217>0,0,INDEX(JL$7:JL$45,MATCH(HM217*1000,$HR$7:$HR$45,1))),0),0)","v":0},{"$f":"MAX(IF(HN217>=BO$7*Load_Shape!BN176/$C217*BO$31+(BO$32*$F217+BO$33*$H217)/$C217,IF(FP217-DR217>0,0,INDEX(JM$7:JM$45,MATCH(HN217*1000,$HR$7:$HR$45,1))),0),0)","v":0},{"$f":"MAX(IF(HO217>=BP$7*Load_Shape!BO176/$C217*BP$31+(BP$32*$F217+BP$33*$H217)/$C217,IF(FQ217-DS217>0,0,INDEX(JN$7:JN$45,MATCH(HO217*1000,$HR$7:$HR$45,1))),0),0)","v":0},{"$f":"MAX(IF(HP217>=BQ$7*Load_Shape!BP176/$C217*BQ$31+(BQ$32*$F217+BQ$33*$H217)/$C217,IF(FR217-DT217>0,0,INDEX(JO$7:JO$45,MATCH(HP217*1000,$HR$7:$HR$45,1))),0),0)","v":0},null,null,8911.0624999999854,7729.7324999999983,7583.6774999999907,7325.9024999999965,7250,7250,7224.7275000000081,7000,7000,7000,7000.0000000000073,7000,7000,7000.0000000000073,7000,7000,7000,7000,0,0,0,0,0,0,0,0,0,0,0,7000,7000,7000,7000,7000,7000,7000,7000,7000,7000.0000000000073,7000.0000000000073,7000.0000000000073,7000.0000000000073,7000.0000000000073,7000.0000000000073,7000,7000,7000,7000,7000]
[7,21,31,null,4.3039801082351611E-3,3.5388127853881279E-3,3.5388127853881279E-3,3.5388127853881279E-3,3.5388127853881279E-3,-1.1801856760354796E-4,6.4413322973882635E-3,0,-1.5441147004774324E-6,-1.3161124659030839E-6,5.063350199205373E-3,5.3951092689907476E-3,1.6491852414549132E-3,1.7608671121140372E-3,2.7266916393131968E-3,null,{"$f":"U$7*Load_Shape!T181/$C222+SUMPRODUCT(U$8:U$21,TRANSPOSE($F222:$S222))/$C222","v":21.931087105016154},{"$f":"V$7*Load_Shape!U181/$C222+SUMPRODUCT(V$8:V$21,TRANSPOSE($F222:$S222))/$C222","v":20.866569001009033},{"$f":"W$7*Load_Shape!V181/$C222+SUMPRODUCT(W$8:W$21,TRANSPOSE($F222:$S222))/$C222","v":23.14171366127416},{"$f":"X$7*Load_Shape!W181/$C222+SUMPRODUCT(X$8:X$21,TRANSPOSE($F222:$S222))/$C222","v":23.628197247253603},{"$f":"Y$7*Load_Shape!X181/$C222+SUMPRODUCT(Y$8:Y$21,TRANSPOSE($F222:$S222))/$C222","v":23.295216110700309},{"$f":"Z$7*Load_Shape!Y181/$C222+SUMPRODUCT(Z$8:Z$21,TRANSPOSE($F222:$S222))/$C222","v":22.880549060730459},{"$f":"AA$7*Load_Shape!Z181/$C222+SUMPRODUCT(AA$8:AA$21,TRANSPOSE($F222:$S222))/$C222","v":22.471658516462348},{"$f":"AB$7*Load_Shape!AA181/$C222+SUMPRODUCT(AB$8:AB$21,TRANSPOSE($F222:$S222))/$C222","v":22.360603284552276},{"$f":"AC$7*Load_Shape!AB181/$C222+SUMPRODUCT(AC$8:AC$21,TRANSPOSE($F222:$S222))/$C222","v":22.120256395819737},{"$f":"AD$7*Load_Shape!AC181/$C222+SUMPRODUCT(AD$8:AD$21,TRANSPOSE($F222:$S222))/$C222","v":22.169667512891277},{"$f":"AE$7*Load_Shape!AD181/$C222+SUMPRODUCT(AE$8:AE$21,TRANSPOSE($F222:$S222))/$C222","v":22.171716100498525},{"$f":"AF$7*Load_Shape!AE181/$C222+SUMPRODUCT(AF$8:AF$21,TRANSPOSE($F222:$S222))/$C222","v":22.285877586377879},{"$f":"AG$7*Load_Shape!AF181/$C222+SUMPRODUCT(AG$8:AG$21,TRANSPOSE($F222:$S222))/$C222","v":22.370848880609639},{"$f":"AH$7*Load_Shape!AG181/$C222+SUMPRODUCT(AH$8:AH$21,TRANSPOSE($F222:$S222))/$C222","v":24.502504024588148},{"$f":"AI$7*Load_Shape!AH181/$C222+SUMPRODUCT(AI$8:AI$21,TRANSPOSE($F222:$S222))/$C222","v":24.63201280491505},{"$f":"AJ$7*Load_Shape!AI181/$C222+SUMPRODUCT(AJ$8:AJ$21,TRANSPOSE($F222:$S222))/$C222","v":24.675254878520974},{"$f":"AK$7*Load_Shape!AJ181/$C222+SUMPRODUCT(AK$8:AK$21,TRANSPOSE($F222:$S222))/$C222","v":23.856814759516141},{"$f":"AL$7*Load_Shape!AK181/$C222+SUMPRODUCT(AL$8:AL$21,TRANSPOSE($F222:$S222))/$C222","v":23.645866445995125},{"$f":"AM$7*Load_Shape!AL181/$C222+SUMPRODUCT(AM$8:AM$21,TRANSPOSE($F222:$S222))/$C222","v":23.595844311143033},{"$f":"AN$7*Load_Shape!AM181/$C222+SUMPRODUCT(AN$8:AN$21,TRANSPOSE($F222:$S222))/$C222","v":23.584491549278418},{"$f":"AO$7*Load_Shape!AN181/$C222+SUMPRODUCT(AO$8:AO$21,TRANSPOSE($F222:$S222))/$C222","v":23.732381057027915},{"$f":"AP$7*Load_Shape!AO181/$C222+SUMPRODUCT(AP$8:AP$21,TRANSPOSE($F222:$S222))/$C222","v":23.881028470555211},{"$f":"AQ$7*Load_Shape!AP181/$C222+SUMPRODUCT(AQ$8:AQ$21,TRANSPOSE($F222:$S222))/$C222","v":24.030444645372533},{"$f":"AR$7*Load_Shape!AQ181/$C222+SUMPRODUCT(AR$8:AR$21,TRANSPOSE($F222:$S222))/$C222","v":24.180633587082774},{"$f":"AS$7*Load_Shape!AR181/$C222+SUMPRODUCT(AS$8:AS$21,TRANSPOSE($F222:$S222))/$C222","v":24.331597794275027},{"$f":"AT$7*Load_Shape!AS181/$C222+SUMPRODUCT(AT$8:AT$21,TRANSPOSE($F222:$S222))/$C222","v":24.483330627529703},{"$f":"AU$7*Load_Shape!AT181/$C222+SUMPRODUCT(AU$8:AU$21,TRANSPOSE($F222:$S222))/$C222","v":24.635827289897811},{"$f":"AV$7*Load_Shape!AU181/$C222+SUMPRODUCT(AV$8:AV$21,TRANSPOSE($F222:$S222))/$C222","v":24.789127181609722},{"$f":"AW$7*Load_Shape!AV181/$C222+SUMPRODUCT(AW$8:AW$21,TRANSPOSE($F222:$S222))/$C222","v":24.94323396299356},{"$f":"AX$7*Load_Shape!AW181/$C222+SUMPRODUCT(AX$8:AX$21,TRANSPOSE($F222:$S222))/$C222","v":25.098100610653052},{"$f":"AY$7*Load_Shape!AX181/$C222+SUMPRODUCT(AY$8:AY$21,TRANSPOSE($F222:$S222))/$C222","v":25.253758830543809},{"$f":"AZ$7*Load_Shape!AY181/$C222+SUMPRODUCT(AZ$8:AZ$21,TRANSPOSE($F222:$S222))/$C222","v":25.410257559465784},{"$f":"BA$7*Load_Shape!AZ181/$C222+SUMPRODUCT(BA$8:BA$21,TRANSPOSE($F222:$S222))/$C222","v":25.56753667250954},{"$f":"BB$7*Load_Shape!BA181/$C222+SUMPRODUCT(BB$8:BB$21,TRANSPOSE($F222:$S222))/$C222","v":25.725617210072553},{"$f":"BC$7*Load_Shape!BB181/$C222+SUMPRODUCT(BC$8:BC$21,TRANSPOSE($F222:$S222))/$C222","v":25.884535835882708},{"$f":"BD$7*Load_Shape!BC181/$C222+SUMPRODUCT(BD$8:BD$21,TRANSPOSE($F222:$S222))/$C222","v":26.044269547599193},{"$f":"BE$7*Load_Shape!BD181/$C222+SUMPRODUCT(BE$8:BE$21,TRANSPOSE($F222:$S222))/$C222","v":26.204801841432882},{"$f":"BF$7*Load_Shape!BE181/$C222+SUMPRODUCT(BF$8:BF$21,TRANSPOSE($F222:$S222))/$C222","v":26.366163589947821},{"$f":"BG$7*Load_Shape!BF181/$C222+SUMPRODUCT(BG$8:BG$21,TRANSPOSE($F222:$S222))/$C222","v":26.528360097154604},{"$f":"BH$7*Load_Shape!BG181/$C222+SUMPRODUCT(BH$8:BH$21,TRANSPOSE($F222:$S222))/$C222","v":26.691396450920706},{"$f":"BI$7*Load_Shape!BH181/$C222+SUMPRODUCT(BI$8:BI$21,TRANSPOSE($F222:$S222))/$C222","v":26.85530426296517},{"$f":"BJ$7*Load_Shape!BI181/$C222+SUMPRODUCT(BJ$8:BJ$21,TRANSPOSE($F222:$S222))/$C222","v":27.020040302682467},{"$f":"BK$7*Load_Shape!BJ181/$C222+SUMPRODUCT(BK$8:BK$21,TRANSPOSE($F222:$S222))/$C222","v":27.185645324148272},{"$f":"BL$7*Load_Shape!BK181/$C222+SUMPRODUCT(BL$8:BL$21,TRANSPOSE($F222:$S222))/$C222","v":27.352109592300998},{"$f":"BM$7*Load_Shape!BL181/$C222+SUMPRODUCT(BM$8:BM$21,TRANSPOSE($F222:$S222))/$C222","v":27.519412890823652},{"$f":"BN$7*Load_Shape!BM181/$C222+SUMPRODUCT(BN$8:BN$21,TRANSPOSE($F222:$S222))/$C222","v":27.687583733674852},{"$f":"BO$7*Load_Shape!BN181/$C222+SUMPRODUCT(BO$8:BO$21,TRANSPOSE($F222:$S222))/$C222","v":27.856627998748518},{"$f":"BP$7*Load_Shape!BO181/$C222+SUMPRODUCT(BP$8:BP$21,TRANSPOSE($F222:$S222))/$C222","v":28.026550721109718},{"$f":"BQ$7*Load_Shape!BP181/$C222+SUMPRODUCT(BQ$8:BQ$21,TRANSPOSE($F222:$S222))/$C222","v":28.197356966616635},null,{"$f":"INDEX(Hydro_Param!G$27:G$39,$A222)","v":1.1270875056630243},{"$f":"INDEX(Hydro_Param!H$27:H$39,$A222)","v":-0.12708750566302429},{"$f":"INDEX(Hydro_Param!M$27:M$39,$A222)","v":0.61035061936807122},{"$f":"INDEX(Hydro_Param!N$27:N$39,$A222)","v":1.3956702930843921},null,{"$f":"U222+($BS222*MAX($BU222,MIN($BV222,U222/AVERAGE(IF(OFFSET(U222,1-$B222,0,24,1)<$BU222*AVERAGE(OFFSET(U222,1-$B222,0,24,1)),OFFSET($BU222,1-$B222,0,24,1)*AVERAGE(OFFSET(U222,1-$B222,0,24,1)),IF(OFFSET(U222,1-$B222,0,24,1)>$BV222*AVERAGE(OFFSET(U222,1-$B222,0,24,1)),OFFSET($BV222,1-$B222,0,24,1)*AVERAGE(OFFSET(U222,1-$B222,0,24,1)),OFFSET(U222,1-$B222,0,24,1))))))+$BT222)*U$22*INDEX(Hydro_Param!$D$27:$D$39,$A222)/$C222/24","v":16.503873214874687},{"$f":"V222+($BS222*MAX($BU222,MIN($BV222,V222/AVERAGE(IF(OFFSET(V222,1-$B222,0,24,1)<$BU222*AVERAGE(OFFSET(V222,1-$B222,0,24,1)),OFFSET($BU222,1-$B222,0,24,1)*AVERAGE(OFFSET(V222,1-$B222,0,24,1)),IF(OFFSET(V222,1-$B222,0,24,1)>$BV222*AVERAGE(OFFSET(V222,1-$B222,0,24,1)),OFFSET($BV222,1-$B222,0,24,1)*AVERAGE(OFFSET(V222,1-$B222,0,24,1)),OFFSET(V222,1-$B222,0,24,1))))))+$BT222)*V$22*INDEX(Hydro_Param!$D$27:$D$39,$A222)/$C222/24","v":15.433509016649648},{"$f":"W222+($BS222*MAX($BU222,MIN($BV222,W222/AVERAGE(IF(OFFSET(W222,1-$B222,0,24,1)<$BU222*AVERAGE(OFFSET(W222,1-$B222,0,24,1)),OFFSET($BU222,1-$B222,0,24,1)*AVERAGE(OFFSET(W222,1-$B222,0,24,1)),IF(OFFSET(W222,1-$B222,0,24,1)>$BV222*AVERAGE(OFFSET(W222,1-$B222,0,24,1)),OFFSET($BV222,1-$B222,0,24,1)*AVERAGE(OFFSET(W222,1-$B222,0,24,1)),OFFSET(W222,1-$B222,0,24,1))))))+$BT222)*W$22*INDEX(Hydro_Param!$D$27:$D$39,$A222)/$C222/24","v":17.582405250080019},{"$f":"X222+($BS222*MAX($BU222,MIN($BV222,X222/AVERAGE(IF(OFFSET(X222,1-$B222,0,24,1)<$BU222*AVERAGE(OFFSET(X222,1-$B222,0,24,1)),OFFSET($BU222,1-$B222,0,24,1)*AVERAGE(OFFSET(X222,1-$B222,0,24,1)),IF(OFFSET(X222,1-$B222,0,24,1)>$BV222*AVERAGE(OFFSET(X222,1-$B222,0,24,1)),OFFSET($BV222,1-$B222,0,24,1)*AVERAGE(OFFSET(X222,1-$B222,0,24,1)),OFFSET(X222,1-$B222,0,24,1))))))+$BT222)*X$22*INDEX(Hydro_Param!$D$27:$D$39,$A222)/$C222/24","v":17.632384824326802},{"$f":"Y222+($BS222*MAX($BU222,MIN($BV222,Y222/AVERAGE(IF(OFFSET(Y222,1-$B222,0,24,1)<$BU222*AVERAGE(OFFSET(Y222,1-$B222,0,24,1)),OFFSET($BU222,1-$B222,0,24,1)*AVERAGE(OFFSET(Y222,1-$B222,0,24,1)),IF(OFFSET(Y222,1-$B222,0,24,1)>$BV222*AVERAGE(OFFSET(Y222,1-$B222,0,24,1)),OFFSET($BV222,1-$B222,0,24,1)*AVERAGE(OFFSET(Y222,1-$B222,0,24,1)),OFFSET(Y222,1-$B222,0,24,1))))))+$BT222)*Y$22*INDEX(Hydro_Param!$D$27:$D$39,$A222)/$C222/24","v":17.034544437317209},{"$f":"Z222+($BS222*MAX($BU222,MIN($BV222,Z222/AVERAGE(IF(OFFSET(Z222,1-$B222,0,24,1)<$BU222*AVERAGE(OFFSET(Z222,1-$B222,0,24,1)),OFFSET($BU222,1-$B222,0,24,1)*AVERAGE(OFFSET(Z222,1-$B222,0,24,1)),IF(OFFSET(Z222,1-$B222,0,24,1)>$BV222*AVERAGE(OFFSET(Z222,1-$B222,0,24,1)),OFFSET($BV222,1-$B222,0,24,1)*AVERAGE(OFFSET(Z222,1-$B222,0,24,1)),OFFSET(Z222,1-$B222,0,24,1))))))+$BT222)*Z$22*INDEX(Hydro_Param!$D$27:$D$39,$A222)/$C222/24","v":16.223898932817228},{"$f":"AA222+($BS222*MAX($BU222,MIN($BV222,AA222/AVERAGE(IF(OFFSET(AA222,1-$B222,0,24,1)<$BU222*AVERAGE(OFFSET(AA222,1-$B222,0,24,1)),OFFSET($BU222,1-$B222,0,24,1)*AVERAGE(OFFSET(AA222,1-$B222,0,24,1)),IF(OFFSET(AA222,1-$B222,0,24,1)>$BV222*AVERAGE(OFFSET(AA222,1-$B222,0,24,1)),OFFSET($BV222,1-$B222,0,24,1)*AVERAGE(OFFSET(AA222,1-$B222,0,24,1)),OFFSET(AA222,1-$B222,0,24,1))))))+$BT222)*AA$22*INDEX(Hydro_Param!$D$27:$D$39,$A222)/$C222/24","v":15.733610977295172},{"$f":"AB222+($BS222*MAX($BU222,MIN($BV222,AB222/AVERAGE(IF(OFFSET(AB222,1-$B222,0,24,1)<$BU222*AVERAGE(OFFSET(AB222,1-$B222,0,24,1)),OFFSET($BU222,1-$B222,0,24,1)*AVERAGE(OFFSET(AB222,1-$B222,0,24,1)),IF(OFFSET(AB222,1-$B222,0,24,1)>$BV222*AVERAGE(OFFSET(AB222,1-$B222,0,24,1)),OFFSET($BV222,1-$B222,0,24,1)*AVERAGE(OFFSET(AB222,1-$B222,0,24,1)),OFFSET(AB222,1-$B222,0,24,1))))))+$BT222)*AB$22*INDEX(Hydro_Param!$D$27:$D$39,$A222)/$C222/24","v":15.6225557453851},{"$f":"AC222+($BS222*MAX($BU222,MIN($BV222,AC222/AVERAGE(IF(OFFSET(AC222,1-$B222,0,24,1)<$BU222*AVERAGE(OFFSET(AC222,1-$B222,0,24,1)),OFFSET($BU222,1-$B222,0,24,1)*AVERAGE(OFFSET(AC222,1-$B222,0,24,1)),IF(OFFSET(AC222,1-$B222,0,24,1)>$BV222*AVERAGE(OFFSET(AC222,1-$B222,0,24,1)),OFFSET($BV222,1-$B222,0,24,1)*AVERAGE(OFFSET(AC222,1-$B222,0,24,1)),OFFSET(AC222,1-$B222,0,24,1))))))+$BT222)*AC$22*INDEX(Hydro_Param!$D$27:$D$39,$A222)/$C222/24","v":15.382208856652561},{"$f":"AD222+($BS222*MAX($BU222,MIN($BV222,AD222/AVERAGE(IF(OFFSET(AD222,1-$B222,0,24,1)<$BU222*AVERAGE(OFFSET(AD222,1-$B222,0,24,1)),OFFSET($BU222,1-$B222,0,24,1)*AVERAGE(OFFSET(AD222,1-$B222,0,24,1)),IF(OFFSET(AD222,1-$B222,0,24,1)>$BV222*AVERAGE(OFFSET(AD222,1-$B222,0,24,1)),OFFSET($BV222,1-$B222,0,24,1)*AVERAGE(OFFSET(AD222,1-$B222,0,24,1)),OFFSET(AD222,1-$B222,0,24,1))))))+$BT222)*AD$22*INDEX(Hydro_Param!$D$27:$D$39,$A222)/$C222/24","v":15.4316199737241},{"$f":"AE222+($BS222*MAX($BU222,MIN($BV222,AE222/AVERAGE(IF(OFFSET(AE222,1-$B222,0,24,1)<$BU222*AVERAGE(OFFSET(AE222,1-$B222,0,24,1)),OFFSET($BU222,1-$B222,0,24,1)*AVERAGE(OFFSET(AE222,1-$B222,0,24,1)),IF(OFFSET(AE222,1-$B222,0,24,1)>$BV222*AVERAGE(OFFSET(AE222,1-$B222,0,24,1)),OFFSET($BV222,1-$B222,0,24,1)*AVERAGE(OFFSET(AE222,1-$B222,0,24,1)),OFFSET(AE222,1-$B222,0,24,1))))))+$BT222)*AE$22*INDEX(Hydro_Param!$D$27:$D$39,$A222)/$C222/24","v":15.433668561331348},{"$f":"AF222+($BS222*MAX($BU222,MIN($BV222,AF222/AVERAGE(IF(OFFSET(AF222,1-$B222,0,24,1)<$BU222*AVERAGE(OFFSET(AF222,1-$B222,0,24,1)),OFFSET($BU222,1-$B222,0,24,1)*AVERAGE(OFFSET(AF222,1-$B222,0,24,1)),IF(OFFSET(AF222,1-$B222,0,24,1)>$BV222*AVERAGE(OFFSET(AF222,1-$B222,0,24,1)),OFFSET($BV222,1-$B222,0,24,1)*AVERAGE(OFFSET(AF222,1-$B222,0,24,1)),OFFSET(AF222,1-$B222,0,24,1))))))+$BT222)*AF$22*INDEX(Hydro_Param!$D$27:$D$39,$A222)/$C222/24","v":15.547830047210702},{"$f":"AG222+($BS222*MAX($BU222,MIN($BV222,AG222/AVERAGE(IF(OFFSET(AG222,1-$B222,0,24,1)<$BU222*AVERAGE(OFFSET(AG222,1-$B222,0,24,1)),OFFSET($BU222,1-$B222,0,24,1)*AVERAGE(OFFSET(AG222,1-$B222,0,24,1)),IF(OFFSET(AG222,1-$B222,0,24,1)>$BV222*AVERAGE(OFFSET(AG222,1-$B222,0,24,1)),OFFSET($BV222,1-$B222,0,24,1)*AVERAGE(OFFSET(AG222,1-$B222,0,24,1)),OFFSET(AG222,1-$B222,0,24,1))))))+$BT222)*AG$22*INDEX(Hydro_Param!$D$27:$D$39,$A222)/$C222/24","v":15.632801341442462},{"$f":"AH222+($BS222*MAX($BU222,MIN($BV222,AH222/AVERAGE(IF(OFFSET(AH222,1-$B222,0,24,1)<$BU222*AVERAGE(OFFSET(AH222,1-$B222,0,24,1)),OFFSET($BU222,1-$B222,0,24,1)*AVERAGE(OFFSET(AH222,1-$B222,0,24,1)),IF(OFFSET(AH222,1-$B222,0,24,1)>$BV222*AVERAGE(OFFSET(AH222,1-$B222,0,24,1)),OFFSET($BV222,1-$B222,0,24,1)*AVERAGE(OFFSET(AH222,1-$B222,0,24,1)),OFFSET(AH222,1-$B222,0,24,1))))))+$BT222)*AH$22*INDEX(Hydro_Param!$D$27:$D$39,$A222)/$C222/24","v":17.764456485420972},{"$f":"AI222+($BS222*MAX($BU222,MIN($BV222,AI222/AVERAGE(IF(OFFSET(AI222,1-$B222,0,24,1)<$BU222*AVERAGE(OFFSET(AI222,1-$B222,0,24,1)),OFFSET($BU222,1-$B222,0,24,1)*AVERAGE(OFFSET(AI222,1-$B222,0,24,1)),IF(OFFSET(AI222,1-$B222,0,24,1)>$BV222*AVERAGE(OFFSET(AI222,1-$B222,0,24,1)),OFFSET($BV222,1-$B222,0,24,1)*AVERAGE(OFFSET(AI222,1-$B222,0,24,1)),OFFSET(AI222,1-$B222,0,24,1))))))+$BT222)*AI$22*INDEX(Hydro_Param!$D$27:$D$39,$A222)/$C222/24","v":17.893965265747873},{"$f":"AJ222+($BS222*MAX($BU222,MIN($BV222,AJ222/AVERAGE(IF(OFFSET(AJ222,1-$B222,0,24,1)<$BU222*AVERAGE(OFFSET(AJ222,1-$B222,0,24,1)),OFFSET($BU222,1-$B222,0,24,1)*AVERAGE(OFFSET(AJ222,1-$B222,0,24,1)),IF(OFFSET(AJ222,1-$B222,0,24,1)>$BV222*AVERAGE(OFFSET(AJ222,1-$B222,0,24,1)),OFFSET($BV222,1-$B222,0,24,1)*AVERAGE(OFFSET(AJ222,1-$B222,0,24,1)),OFFSET(AJ222,1-$B222,0,24,1))))))+$BT222)*AJ$22*INDEX(Hydro_Param!$D$27:$D$39,$A222)/$C222/24","v":17.937207339353797},{"$f":"AK222+($BS222*MAX($BU222,MIN($BV222,AK222/AVERAGE(IF(OFFSET(AK222,1-$B222,0,24,1)<$BU222*AVERAGE(OFFSET(AK222,1-$B222,0,24,1)),OFFSET($BU222,1-$B222,0,24,1)*AVERAGE(OFFSET(AK222,1-$B222,0,24,1)),IF(OFFSET(AK222,1-$B222,0,24,1)>$BV222*AVERAGE(OFFSET(AK222,1-$B222,0,24,1)),OFFSET($BV222,1-$B222,0,24,1)*AVERAGE(OFFSET(AK222,1-$B222,0,24,1)),OFFSET(AK222,1-$B222,0,24,1))))))+$BT222)*AK$22*INDEX(Hydro_Param!$D$27:$D$39,$A222)/$C222/24","v":17.118767220348964},{"$f":"AL222+($BS222*MAX($BU222,MIN($BV222,AL222/AVERAGE(IF(OFFSET(AL222,1-$B222,0,24,1)<$BU222*AVERAGE(OFFSET(AL222,1-$B222,0,24,1)),OFFSET($BU222,1-$B222,0,24,1)*AVERAGE(OFFSET(AL222,1-$B222,0,24,1)),IF(OFFSET(AL222,1-$B222,0,24,1)>$BV222*AVERAGE(OFFSET(AL222,1-$B222,0,24,1)),OFFSET($BV222,1-$B222,0,24,1)*AVERAGE(OFFSET(AL222,1-$B222,0,24,1)),OFFSET(AL222,1-$B222,0,24,1))))))+$BT222)*AL$22*INDEX(Hydro_Param!$D$27:$D$39,$A222)/$C222/24","v":16.907818906827949},{"$f":"AM222+($BS222*MAX($BU222,MIN($BV222,AM222/AVERAGE(IF(OFFSET(AM222,1-$B222,0,24,1)<$BU222*AVERAGE(OFFSET(AM222,1-$B222,0,24,1)),OFFSET($BU222,1-$B222,0,24,1)*AVERAGE(OFFSET(AM222,1-$B222,0,24,1)),IF(OFFSET(AM222,1-$B222,0,24,1)>$BV222*AVERAGE(OFFSET(AM222,1-$B222,0,24,1)),OFFSET($BV222,1-$B222,0,24,1)*AVERAGE(OFFSET(AM222,1-$B222,0,24,1)),OFFSET(AM222,1-$B222,0,24,1))))))+$BT222)*AM$22*INDEX(Hydro_Param!$D$27:$D$39,$A222)/$C222/24","v":16.857796771975856},{"$f":"AN222+($BS222*MAX($BU222,MIN($BV222,AN222/AVERAGE(IF(OFFSET(AN222,1-$B222,0,24,1)<$BU222*AVERAGE(OFFSET(AN222,1-$B222,0,24,1)),OFFSET($BU222,1-$B222,0,24,1)*AVERAGE(OFFSET(AN222,1-$B222,0,24,1)),IF(OFFSET(AN222,1-$B222,0,24,1)>$BV222*AVERAGE(OFFSET(AN222,1-$B222,0,24,1)),OFFSET($BV222,1-$B222,0,24,1)*AVERAGE(OFFSET(AN222,1-$B222,0,24,1)),OFFSET(AN222,1-$B222,0,24,1))))))+$BT222)*AN$22*INDEX(Hydro_Param!$D$27:$D$39,$A222)/$C222/24","v":16.846444010111242},{"$f":"AO222+($BS222*MAX($BU222,MIN($BV222,AO222/AVERAGE(IF(OFFSET(AO222,1-$B222,0,24,1)<$BU222*AVERAGE(OFFSET(AO222,1-$B222,0,24,1)),OFFSET($BU222,1-$B222,0,24,1)*AVERAGE(OFFSET(AO222,1-$B222,0,24,1)),IF(OFFSET(AO222,1-$B222,0,24,1)>$BV222*AVERAGE(OFFSET(AO222,1-$B222,0,24,1)),OFFSET($BV222,1-$B222,0,24,1)*AVERAGE(OFFSET(AO222,1-$B222,0,24,1)),OFFSET(AO222,1-$B222,0,24,1))))))+$BT222)*AO$22*INDEX(Hydro_Param!$D$27:$D$39,$A222)/$C222/24","v":16.994333517860738},{"$f":"AP222+($BS222*MAX($BU222,MIN($BV222,AP222/AVERAGE(IF(OFFSET(AP222,1-$B222,0,24,1)<$BU222*AVERAGE(OFFSET(AP222,1-$B222,0,24,1)),OFFSET($BU222,1-$B222,0,24,1)*AVERAGE(OFFSET(AP222,1-$B222,0,24,1)),IF(OFFSET(AP222,1-$B222,0,24,1)>$BV222*AVERAGE(OFFSET(AP222,1-$B222,0,24,1)),OFFSET($BV222,1-$B222,0,24,1)*AVERAGE(OFFSET(AP222,1-$B222,0,24,1)),OFFSET(AP222,1-$B222,0,24,1))))))+$BT222)*AP$22*INDEX(Hydro_Param!$D$27:$D$39,$A222)/$C222/24","v":17.142980931388035},{"$f":"AQ222+($BS222*MAX($BU222,MIN($BV222,AQ222/AVERAGE(IF(OFFSET(AQ222,1-$B222,0,24,1)<$BU222*AVERAGE(OFFSET(AQ222,1-$B222,0,24,1)),OFFSET($BU222,1-$B222,0,24,1)*AVERAGE(OFFSET(AQ222,1-$B222,0,24,1)),IF(OFFSET(AQ222,1-$B222,0,24,1)>$BV222*AVERAGE(OFFSET(AQ222,1-$B222,0,24,1)),OFFSET($BV222,1-$B222,0,24,1)*AVERAGE(OFFSET(AQ222,1-$B222,0,24,1)),OFFSET(AQ222,1-$B222,0,24,1))))))+$BT222)*AQ$22*INDEX(Hydro_Param!$D$27:$D$39,$A222)/$C222/24","v":17.292397106205357},{"$f":"AR222+($BS222*MAX($BU222,MIN($BV222,AR222/AVERAGE(IF(OFFSET(AR222,1-$B222,0,24,1)<$BU222*AVERAGE(OFFSET(AR222,1-$B222,0,24,1)),OFFSET($BU222,1-$B222,0,24,1)*AVERAGE(OFFSET(AR222,1-$B222,0,24,1)),IF(OFFSET(AR222,1-$B222,0,24,1)>$BV222*AVERAGE(OFFSET(AR222,1-$B222,0,24,1)),OFFSET($BV222,1-$B222,0,24,1)*AVERAGE(OFFSET(AR222,1-$B222,0,24,1)),OFFSET(AR222,1-$B222,0,24,1))))))+$BT222)*AR$22*INDEX(Hydro_Param!$D$27:$D$39,$A222)/$C222/24","v":17.442586047915597},{"$f":"AS222+($BS222*MAX($BU222,MIN($BV222,AS222/AVERAGE(IF(OFFSET(AS222,1-$B222,0,24,1)<$BU222*AVERAGE(OFFSET(AS222,1-$B222,0,24,1)),OFFSET($BU222,1-$B222,0,24,1)*AVERAGE(OFFSET(AS222,1-$B222,0,24,1)),IF(OFFSET(AS222,1-$B222,0,24,1)>$BV222*AVERAGE(OFFSET(AS222,1-$B222,0,24,1)),OFFSET($BV222,1-$B222,0,24,1)*AVERAGE(OFFSET(AS222,1-$B222,0,24,1)),OFFSET(AS222,1-$B222,0,24,1))))))+$BT222)*AS$22*INDEX(Hydro_Param!$D$27:$D$39,$A222)/$C222/24","v":17.59355025510785},{"$f":"AT222+($BS222*MAX($BU222,MIN($BV222,AT222/AVERAGE(IF(OFFSET(AT222,1-$B222,0,24,1)<$BU222*AVERAGE(OFFSET(AT222,1-$B222,0,24,1)),OFFSET($BU222,1-$B222,0,24,1)*AVERAGE(OFFSET(AT222,1-$B222,0,24,1)),IF(OFFSET(AT222,1-$B222,0,24,1)>$BV222*AVERAGE(OFFSET(AT222,1-$B222,0,24,1)),OFFSET($BV222,1-$B222,0,24,1)*AVERAGE(OFFSET(AT222,1-$B222,0,24,1)),OFFSET(AT222,1-$B222,0,24,1))))))+$BT222)*AT$22*INDEX(Hydro_Param!$D$27:$D$39,$A222)/$C222/24","v":17.745283088362527},{"$f":"AU222+($BS222*MAX($BU222,MIN($BV222,AU222/AVERAGE(IF(OFFSET(AU222,1-$B222,0,24,1)<$BU222*AVERAGE(OFFSET(AU222,1-$B222,0,24,1)),OFFSET($BU222,1-$B222,0,24,1)*AVERAGE(OFFSET(AU222,1-$B222,0,24,1)),IF(OFFSET(AU222,1-$B222,0,24,1)>$BV222*AVERAGE(OFFSET(AU222,1-$B222,0,24,1)),OFFSET($BV222,1-$B222,0,24,1)*AVERAGE(OFFSET(AU222,1-$B222,0,24,1)),OFFSET(AU222,1-$B222,0,24,1))))))+$BT222)*AU$22*INDEX(Hydro_Param!$D$27:$D$39,$A222)/$C222/24","v":17.897779750730635},{"$f":"AV222+($BS222*MAX($BU222,MIN($BV222,AV222/AVERAGE(IF(OFFSET(AV222,1-$B222,0,24,1)<$BU222*AVERAGE(OFFSET(AV222,1-$B222,0,24,1)),OFFSET($BU222,1-$B222,0,24,1)*AVERAGE(OFFSET(AV222,1-$B222,0,24,1)),IF(OFFSET(AV222,1-$B222,0,24,1)>$BV222*AVERAGE(OFFSET(AV222,1-$B222,0,24,1)),OFFSET($BV222,1-$B222,0,24,1)*AVERAGE(OFFSET(AV222,1-$B222,0,24,1)),OFFSET(AV222,1-$B222,0,24,1))))))+$BT222)*AV$22*INDEX(Hydro_Param!$D$27:$D$39,$A222)/$C222/24","v":18.051079642442545},{"$f":"AW222+($BS222*MAX($BU222,MIN($BV222,AW222/AVERAGE(IF(OFFSET(AW222,1-$B222,0,24,1)<$BU222*AVERAGE(OFFSET(AW222,1-$B222,0,24,1)),OFFSET($BU222,1-$B222,0,24,1)*AVERAGE(OFFSET(AW222,1-$B222,0,24,1)),IF(OFFSET(AW222,1-$B222,0,24,1)>$BV222*AVERAGE(OFFSET(AW222,1-$B222,0,24,1)),OFFSET($BV222,1-$B222,0,24,1)*AVERAGE(OFFSET(AW222,1-$B222,0,24,1)),OFFSET(AW222,1-$B222,0,24,1))))))+$BT222)*AW$22*INDEX(Hydro_Param!$D$27:$D$39,$A222)/$C222/24","v":18.205186423826383},{"$f":"AX222+($BS222*MAX($BU222,MIN($BV222,AX222/AVERAGE(IF(OFFSET(AX222,1-$B222,0,24,1)<$BU222*AVERAGE(OFFSET(AX222,1-$B222,0,24,1)),OFFSET($BU222,1-$B222,0,24,1)*AVERAGE(OFFSET(AX222,1-$B222,0,24,1)),IF(OFFSET(AX222,1-$B222,0,24,1)>$BV222*AVERAGE(OFFSET(AX222,1-$B222,0,24,1)),OFFSET($BV222,1-$B222,0,24,1)*AVERAGE(OFFSET(AX222,1-$B222,0,24,1)),OFFSET(AX222,1-$B222,0,24,1))))))+$BT222)*AX$22*INDEX(Hydro_Param!$D$27:$D$39,$A222)/$C222/24","v":18.360053071485876},{"$f":"AY222+($BS222*MAX($BU222,MIN($BV222,AY222/AVERAGE(IF(OFFSET(AY222,1-$B222,0,24,1)<$BU222*AVERAGE(OFFSET(AY222,1-$B222,0,24,1)),OFFSET($BU222,1-$B222,0,24,1)*AVERAGE(OFFSET(AY222,1-$B222,0,24,1)),IF(OFFSET(AY222,1-$B222,0,24,1)>$BV222*AVERAGE(OFFSET(AY222,1-$B222,0,24,1)),OFFSET($BV222,1-$B222,0,24,1)*AVERAGE(OFFSET(AY222,1-$B222,0,24,1)),OFFSET(AY222,1-$B222,0,24,1))))))+$BT222)*AY$22*INDEX(Hydro_Param!$D$27:$D$39,$A222)/$C222/24","v":18.515711291376633},{"$f":"AZ222+($BS222*MAX($BU222,MIN($BV222,AZ222/AVERAGE(IF(OFFSET(AZ222,1-$B222,0,24,1)<$BU222*AVERAGE(OFFSET(AZ222,1-$B222,0,24,1)),OFFSET($BU222,1-$B222,0,24,1)*AVERAGE(OFFSET(AZ222,1-$B222,0,24,1)),IF(OFFSET(AZ222,1-$B222,0,24,1)>$BV222*AVERAGE(OFFSET(AZ222,1-$B222,0,24,1)),OFFSET($BV222,1-$B222,0,24,1)*AVERAGE(OFFSET(AZ222,1-$B222,0,24,1)),OFFSET(AZ222,1-$B222,0,24,1))))))+$BT222)*AZ$22*INDEX(Hydro_Param!$D$27:$D$39,$A222)/$C222/24","v":18.672210020298607},{"$f":"BA222+($BS222*MAX($BU222,MIN($BV222,BA222/AVERAGE(IF(OFFSET(BA222,1-$B222,0,24,1)<$BU222*AVERAGE(OFFSET(BA222,1-$B222,0,24,1)),OFFSET($BU222,1-$B222,0,24,1)*AVERAGE(OFFSET(BA222,1-$B222,0,24,1)),IF(OFFSET(BA222,1-$B222,0,24,1)>$BV222*AVERAGE(OFFSET(BA222,1-$B222,0,24,1)),OFFSET($BV222,1-$B222,0,24,1)*AVERAGE(OFFSET(BA222,1-$B222,0,24,1)),OFFSET(BA222,1-$B222,0,24,1))))))+$BT222)*BA$22*INDEX(Hydro_Param!$D$27:$D$39,$A222)/$C222/24","v":18.829489133342364},{"$f":"BB222+($BS222*MAX($BU222,MIN($BV222,BB222/AVERAGE(IF(OFFSET(BB222,1-$B222,0,24,1)<$BU222*AVERAGE(OFFSET(BB222,1-$B222,0,24,1)),OFFSET($BU222,1-$B222,0,24,1)*AVERAGE(OFFSET(BB222,1-$B222,0,24,1)),IF(OFFSET(BB222,1-$B222,0,24,1)>$BV222*AVERAGE(OFFSET(BB222,1-$B222,0,24,1)),OFFSET($BV222,1-$B222,0,24,1)*AVERAGE(OFFSET(BB222,1-$B222,0,24,1)),OFFSET(BB222,1-$B222,0,24,1))))))+$BT222)*BB$22*INDEX(Hydro_Param!$D$27:$D$39,$A222)/$C222/24","v":18.987569670905376},{"$f":"BC222+($BS222*MAX($BU222,MIN($BV222,BC222/AVERAGE(IF(OFFSET(BC222,1-$B222,0,24,1)<$BU222*AVERAGE(OFFSET(BC222,1-$B222,0,24,1)),OFFSET($BU222,1-$B222,0,24,1)*AVERAGE(OFFSET(BC222,1-$B222,0,24,1)),IF(OFFSET(BC222,1-$B222,0,24,1)>$BV222*AVERAGE(OFFSET(BC222,1-$B222,0,24,1)),OFFSET($BV222,1-$B222,0,24,1)*AVERAGE(OFFSET(BC222,1-$B222,0,24,1)),OFFSET(BC222,1-$B222,0,24,1))))))+$BT222)*BC$22*INDEX(Hydro_Param!$D$27:$D$39,$A222)/$C222/24","v":19.146488296715532},{"$f":"BD222+($BS222*MAX($BU222,MIN($BV222,BD222/AVERAGE(IF(OFFSET(BD222,1-$B222,0,24,1)<$BU222*AVERAGE(OFFSET(BD222,1-$B222,0,24,1)),OFFSET($BU222,1-$B222,0,24,1)*AVERAGE(OFFSET(BD222,1-$B222,0,24,1)),IF(OFFSET(BD222,1-$B222,0,24,1)>$BV222*AVERAGE(OFFSET(BD222,1-$B222,0,24,1)),OFFSET($BV222,1-$B222,0,24,1)*AVERAGE(OFFSET(BD222,1-$B222,0,24,1)),OFFSET(BD222,1-$B222,0,24,1))))))+$BT222)*BD$22*INDEX(Hydro_Param!$D$27:$D$39,$A222)/$C222/24","v":19.306222008432016},{"$f":"BE222+($BS222*MAX($BU222,MIN($BV222,BE222/AVERAGE(IF(OFFSET(BE222,1-$B222,0,24,1)<$BU222*AVERAGE(OFFSET(BE222,1-$B222,0,24,1)),OFFSET($BU222,1-$B222,0,24,1)*AVERAGE(OFFSET(BE222,1-$B222,0,24,1)),IF(OFFSET(BE222,1-$B222,0,24,1)>$BV222*AVERAGE(OFFSET(BE222,1-$B222,0,24,1)),OFFSET($BV222,1-$B222,0,24,1)*AVERAGE(OFFSET(BE222,1-$B222,0,24,1)),OFFSET(BE222,1-$B222,0,24,1))))))+$BT222)*BE$22*INDEX(Hydro_Param!$D$27:$D$39,$A222)/$C222/24","v":19.466754302265706},{"$f":"BF222+($BS222*MAX($BU222,MIN($BV222,BF222/AVERAGE(IF(OFFSET(BF222,1-$B222,0,24,1)<$BU222*AVERAGE(OFFSET(BF222,1-$B222,0,24,1)),OFFSET($BU222,1-$B222,0,24,1)*AVERAGE(OFFSET(BF222,1-$B222,0,24,1)),IF(OFFSET(BF222,1-$B222,0,24,1)>$BV222*AVERAGE(OFFSET(BF222,1-$B222,0,24,1)),OFFSET($BV222,1-$B222,0,24,1)*AVERAGE(OFFSET(BF222,1-$B222,0,24,1)),OFFSET(BF222,1-$B222,0,24,1))))))+$BT222)*BF$22*INDEX(Hydro_Param!$D$27:$D$39,$A222)/$C222/24","v":19.628116050780644},{"$f":"BG222+($BS222*MAX($BU222,MIN($BV222,BG222/AVERAGE(IF(OFFSET(BG222,1-$B222,0,24,1)<$BU222*AVERAGE(OFFSET(BG222,1-$B222,0,24,1)),OFFSET($BU222,1-$B222,0,24,1)*AVERAGE(OFFSET(BG222,1-$B222,0,24,1)),IF(OFFSET(BG222,1-$B222,0,24,1)>$BV222*AVERAGE(OFFSET(BG222,1-$B222,0,24,1)),OFFSET($BV222,1-$B222,0,24,1)*AVERAGE(OFFSET(BG222,1-$B222,0,24,1)),OFFSET(BG222,1-$B222,0,24,1))))))+$BT222)*BG$22*INDEX(Hydro_Param!$D$27:$D$39,$A222)/$C222/24","v":19.790312557987427},{"$f":"BH222+($BS222*MAX($BU222,MIN($BV222,BH222/AVERAGE(IF(OFFSET(BH222,1-$B222,0,24,1)<$BU222*AVERAGE(OFFSET(BH222,1-$B222,0,24,1)),OFFSET($BU222,1-$B222,0,24,1)*AVERAGE(OFFSET(BH222,1-$B222,0,24,1)),IF(OFFSET(BH222,1-$B222,0,24,1)>$BV222*AVERAGE(OFFSET(BH222,1-$B222,0,24,1)),OFFSET($BV222,1-$B222,0,24,1)*AVERAGE(OFFSET(BH222,1-$B222,0,24,1)),OFFSET(BH222,1-$B222,0,24,1))))))+$BT222)*BH$22*INDEX(Hydro_Param!$D$27:$D$39,$A222)/$C222/24","v":19.95334891175353},{"$f":"BI222+($BS222*MAX($BU222,MIN($BV222,BI222/AVERAGE(IF(OFFSET(BI222,1-$B222,0,24,1)<$BU222*AVERAGE(OFFSET(BI222,1-$B222,0,24,1)),OFFSET($BU222,1-$B222,0,24,1)*AVERAGE(OFFSET(BI222,1-$B222,0,24,1)),IF(OFFSET(BI222,1-$B222,0,24,1)>$BV222*AVERAGE(OFFSET(BI222,1-$B222,0,24,1)),OFFSET($BV222,1-$B222,0,24,1)*AVERAGE(OFFSET(BI222,1-$B222,0,24,1)),OFFSET(BI222,1-$B222,0,24,1))))))+$BT222)*BI$22*INDEX(Hydro_Param!$D$27:$D$39,$A222)/$C222/24","v":20.117256723797993},{"$f":"BJ222+($BS222*MAX($BU222,MIN($BV222,BJ222/AVERAGE(IF(OFFSET(BJ222,1-$B222,0,24,1)<$BU222*AVERAGE(OFFSET(BJ222,1-$B222,0,24,1)),OFFSET($BU222,1-$B222,0,24,1)*AVERAGE(OFFSET(BJ222,1-$B222,0,24,1)),IF(OFFSET(BJ222,1-$B222,0,24,1)>$BV222*AVERAGE(OFFSET(BJ222,1-$B222,0,24,1)),OFFSET($BV222,1-$B222,0,24,1)*AVERAGE(OFFSET(BJ222,1-$B222,0,24,1)),OFFSET(BJ222,1-$B222,0,24,1))))))+$BT222)*BJ$22*INDEX(Hydro_Param!$D$27:$D$39,$A222)/$C222/24","v":20.281992763515291},{"$f":"BK222+($BS222*MAX($BU222,MIN($BV222,BK222/AVERAGE(IF(OFFSET(BK222,1-$B222,0,24,1)<$BU222*AVERAGE(OFFSET(BK222,1-$B222,0,24,1)),OFFSET($BU222,1-$B222,0,24,1)*AVERAGE(OFFSET(BK222,1-$B222,0,24,1)),IF(OFFSET(BK222,1-$B222,0,24,1)>$BV222*AVERAGE(OFFSET(BK222,1-$B222,0,24,1)),OFFSET($BV222,1-$B222,0,24,1)*AVERAGE(OFFSET(BK222,1-$B222,0,24,1)),OFFSET(BK222,1-$B222,0,24,1))))))+$BT222)*BK$22*INDEX(Hydro_Param!$D$27:$D$39,$A222)/$C222/24","v":20.447597784981095},{"$f":"BL222+($BS222*MAX($BU222,MIN($BV222,BL222/AVERAGE(IF(OFFSET(BL222,1-$B222,0,24,1)<$BU222*AVERAGE(OFFSET(BL222,1-$B222,0,24,1)),OFFSET($BU222,1-$B222,0,24,1)*AVERAGE(OFFSET(BL222,1-$B222,0,24,1)),IF(OFFSET(BL222,1-$B222,0,24,1)>$BV222*AVERAGE(OFFSET(BL222,1-$B222,0,24,1)),OFFSET($BV222,1-$B222,0,24,1)*AVERAGE(OFFSET(BL222,1-$B222,0,24,1)),OFFSET(BL222,1-$B222,0,24,1))))))+$BT222)*BL$22*INDEX(Hydro_Param!$D$27:$D$39,$A222)/$C222/24","v":20.614062053133821},{"$f":"BM222+($BS222*MAX($BU222,MIN($BV222,BM222/AVERAGE(IF(OFFSET(BM222,1-$B222,0,24,1)<$BU222*AVERAGE(OFFSET(BM222,1-$B222,0,24,1)),OFFSET($BU222,1-$B222,0,24,1)*AVERAGE(OFFSET(BM222,1-$B222,0,24,1)),IF(OFFSET(BM222,1-$B222,0,24,1)>$BV222*AVERAGE(OFFSET(BM222,1-$B222,0,24,1)),OFFSET($BV222,1-$B222,0,24,1)*AVERAGE(OFFSET(BM222,1-$B222,0,24,1)),OFFSET(BM222,1-$B222,0,24,1))))))+$BT222)*BM$22*INDEX(Hydro_Param!$D$27:$D$39,$A222)/$C222/24","v":20.781365351656476},{"$f":"BN222+($BS222*MAX($BU222,MIN($BV222,BN222/AVERAGE(IF(OFFSET(BN222,1-$B222,0,24,1)<$BU222*AVERAGE(OFFSET(BN222,1-$B222,0,24,1)),OFFSET($BU222,1-$B222,0,24,1)*AVERAGE(OFFSET(BN222,1-$B222,0,24,1)),IF(OFFSET(BN222,1-$B222,0,24,1)>$BV222*AVERAGE(OFFSET(BN222,1-$B222,0,24,1)),OFFSET($BV222,1-$B222,0,24,1)*AVERAGE(OFFSET(BN222,1-$B222,0,24,1)),OFFSET(BN222,1-$B222,0,24,1))))))+$BT222)*BN$22*INDEX(Hydro_Param!$D$27:$D$39,$A222)/$C222/24","v":20.949536194507676},{"$f":"BO222+($BS222*MAX($BU222,MIN($BV222,BO222/AVERAGE(IF(OFFSET(BO222,1-$B222,0,24,1)<$BU222*AVERAGE(OFFSET(BO222,1-$B222,0,24,1)),OFFSET($BU222,1-$B222,0,24,1)*AVERAGE(OFFSET(BO222,1-$B222,0,24,1)),IF(OFFSET(BO222,1-$B222,0,24,1)>$BV222*AVERAGE(OFFSET(BO222,1-$B222,0,24,1)),OFFSET($BV222,1-$B222,0,24,1)*AVERAGE(OFFSET(BO222,1-$B222,0,24,1)),OFFSET(BO222,1-$B222,0,24,1))))))+$BT222)*BO$22*INDEX(Hydro_Param!$D$27:$D$39,$A222)/$C222/24","v":21.118580459581342},{"$f":"BP222+($BS222*MAX($BU222,MIN($BV222,BP222/AVERAGE(IF(OFFSET(BP222,1-$B222,0,24,1)<$BU222*AVERAGE(OFFSET(BP222,1-$B222,0,24,1)),OFFSET($BU222,1-$B222,0,24,1)*AVERAGE(OFFSET(BP222,1-$B222,0,24,1)),IF(OFFSET(BP222,1-$B222,0,24,1)>$BV222*AVERAGE(OFFSET(BP222,1-$B222,0,24,1)),OFFSET($BV222,1-$B222,0,24,1)*AVERAGE(OFFSET(BP222,1-$B222,0,24,1)),OFFSET(BP222,1-$B222,0,24,1))))))+$BT222)*BP$22*INDEX(Hydro_Param!$D$27:$D$39,$A222)/$C222/24","v":21.288503181942541},{"$f":"BQ222+($BS222*MAX($BU222,MIN($BV222,BQ222/AVERAGE(IF(OFFSET(BQ222,1-$B222,0,24,1)<$BU222*AVERAGE(OFFSET(BQ222,1-$B222,0,24,1)),OFFSET($BU222,1-$B222,0,24,1)*AVERAGE(OFFSET(BQ222,1-$B222,0,24,1)),IF(OFFSET(BQ222,1-$B222,0,24,1)>$BV222*AVERAGE(OFFSET(BQ222,1-$B222,0,24,1)),OFFSET($BV222,1-$B222,0,24,1)*AVERAGE(OFFSET(BQ222,1-$B222,0,24,1)),OFFSET(BQ222,1-$B222,0,24,1))))))+$BT222)*BQ$22*INDEX(Hydro_Param!$D$27:$D$39,$A222)/$C222/24","v":21.459309427449458},null,{"$f":"MAX(MIN(U$7*Load_Shape!T181/$C222*U$31+(U$32*$G222+U$33*$H222)/$C222-BX222,$ED$51/1000),0)+BX222","v":16.503873214874687},{"$f":"MAX(MIN(V$7*Load_Shape!U181/$C222*V$31+(V$32*$G222+V$33*$H222)/$C222-BY222,$ED$51/1000),0)+BY222","v":15.433509016649648},{"$f":"MAX(MIN(W$7*Load_Shape!V181/$C222*W$31+(W$32*$G222+W$33*$H222)/$C222-BZ222,$ED$51/1000),0)+BZ222","v":17.582405250080019},{"$f":"MAX(MIN(X$7*Load_Shape!W181/$C222*X$31+(X$32*$G222+X$33*$H222)/$C222-CA222,$ED$51/1000),0)+CA222","v":17.632384824326802},{"$f":"MAX(MIN(Y$7*Load_Shape!X181/$C222*Y$31+(Y$32*$G222+Y$33*$H222)/$C222-CB222,$ED$51/1000),0)+CB222","v":17.034544437317209},{"$f":"MAX(MIN(Z$7*Load_Shape!Y181/$C222*Z$31+(Z$32*$G222+Z$33*$H222)/$C222-CC222,$ED$51/1000),0)+CC222","v":16.223898932817228},{"$f":"MAX(MIN(AA$7*Load_Shape!Z181/$C222*AA$31+(AA$32*$G222+AA$33*$H222)/$C222-CD222,$ED$51/1000),0)+CD222","v":15.733610977295172},{"$f":"MAX(MIN(AB$7*Load_Shape!AA181/$C222*AB$31+(AB$32*$G222+AB$33*$H222)/$C222-CE222,$ED$51/1000),0)+CE222","v":15.6225557453851},{"$f":"MAX(MIN(AC$7*Load_Shape!AB181/$C222*AC$31+(AC$32*$G222+AC$33*$H222)/$C222-CF222,$ED$51/1000),0)+CF222","v":15.382208856652561},{"$f":"MAX(MIN(AD$7*Load_Shape!AC181/$C222*AD$31+(AD$32*$G222+AD$33*$H222)/$C222-CG222,$ED$51/1000),0)+CG222","v":15.4316199737241},{"$f":"MAX(MIN(AE$7*Load_Shape!AD181/$C222*AE$31+(AE$32*$G222+AE$33*$H222)/$C222-CH222,$ED$51/1000),0)+CH222","v":15.433668561331348},{"$f":"MAX(MIN(AF$7*Load_Shape!AE181/$C222*AF$31+(AF$32*$G222+AF$33*$H222)/$C222-CI222,$ED$51/1000),0)+CI222","v":15.547830047210702},{"$f":"MAX(MIN(AG$7*Load_Shape!AF181/$C222*AG$31+(AG$32*$G222+AG$33*$H222)/$C222-CJ222,$ED$51/1000),0)+CJ222","v":15.632801341442462},{"$f":"MAX(MIN(AH$7*Load_Shape!AG181/$C222*AH$31+(AH$32*$G222+AH$33*$H222)/$C222-CK222,$ED$51/1000),0)+CK222","v":17.764456485420972},{"$f":"MAX(MIN(AI$7*Load_Shape!AH181/$C222*AI$31+(AI$32*$G222+AI$33*$H222)/$C222-CL222,$ED$51/1000),0)+CL222","v":17.893965265747873},{"$f":"MAX(MIN(AJ$7*Load_Shape!AI181/$C222*AJ$31+(AJ$32*$G222+AJ$33*$H222)/$C222-CM222,$ED$51/1000),0)+CM222","v":17.937207339353797},{"$f":"MAX(MIN(AK$7*Load_Shape!AJ181/$C222*AK$31+(AK$32*$G222+AK$33*$H222)/$C222-CN222,$ED$51/1000),0)+CN222","v":17.118767220348964},{"$f":"MAX(MIN(AL$7*Load_Shape!AK181/$C222*AL$31+(AL$32*$G222+AL$33*$H222)/$C222-CO222,$ED$51/1000),0)+CO222","v":16.907818906827949},{"$f":"MAX(MIN(AM$7*Load_Shape!AL181/$C222*AM$31+(AM$32*$G222+AM$33*$H222)/$C222-CP222,$ED$51/1000),0)+CP222","v":16.857796771975856},{"$f":"MAX(MIN(AN$7*Load_Shape!AM181/$C222*AN$31+(AN$32*$G222+AN$33*$H222)/$C222-CQ222,$ED$51/1000),0)+CQ222","v":16.846444010111242},{"$f":"MAX(MIN(AO$7*Load_Shape!AN181/$C222*AO$31+(AO$32*$G222+AO$33*$H222)/$C222-CR222,$ED$51/1000),0)+CR222","v":16.994333517860738},{"$f":"MAX(MIN(AP$7*Load_Shape!AO181/$C222*AP$31+(AP$32*$G222+AP$33*$H222)/$C222-CS222,$ED$51/1000),0)+CS222","v":17.142980931388035},{"$f":"MAX(MIN(AQ$7*Load_Shape!AP181/$C222*AQ$31+(AQ$32*$G222+AQ$33*$H222)/$C222-CT222,$ED$51/1000),0)+CT222","v":17.292397106205357},{"$f":"MAX(MIN(AR$7*Load_Shape!AQ181/$C222*AR$31+(AR$32*$G222+AR$33*$H222)/$C222-CU222,$ED$51/1000),0)+CU222","v":17.442586047915597},{"$f":"MAX(MIN(AS$7*Load_Shape!AR181/$C222*AS$31+(AS$32*$G222+AS$33*$H222)/$C222-CV222,$ED$51/1000),0)+CV222","v":17.59355025510785},{"$f":"MAX(MIN(AT$7*Load_Shape!AS181/$C222*AT$31+(AT$32*$G222+AT$33*$H222)/$C222-CW222,$ED$51/1000),0)+CW222","v":17.745283088362527},{"$f":"MAX(MIN(AU$7*Load_Shape!AT181/$C222*AU$31+(AU$32*$G222+AU$33*$H222)/$C222-CX222,$ED$51/1000),0)+CX222","v":17.897779750730635},{"$f":"MAX(MIN(AV$7*Load_Shape!AU181/$C222*AV$31+(AV$32*$G222+AV$33*$H222)/$C222-CY222,$ED$51/1000),0)+CY222","v":18.051079642442545},{"$f":"MAX(MIN(AW$7*Load_Shape!AV181/$C222*AW$31+(AW$32*$G222+AW$33*$H222)/$C222-CZ222,$ED$51/1000),0)+CZ222","v":18.205186423826383},{"$f":"MAX(MIN(AX$7*Load_Shape!AW181/$C222*AX$31+(AX$32*$G222+AX$33*$H222)/$C222-DA222,$ED$51/1000),0)+DA222","v":18.360053071485876},{"$f":"MAX(MIN(AY$7*Load_Shape!AX181/$C222*AY$31+(AY$32*$G222+AY$33*$H222)/$C222-DB222,$ED$51/1000),0)+DB222","v":18.515711291376633},{"$f":"MAX(MIN(AZ$7*Load_Shape!AY181/$C222*AZ$31+(AZ$32*$G222+AZ$33*$H222)/$C222-DC222,$ED$51/1000),0)+DC222","v":18.672210020298607},{"$f":"MAX(MIN(BA$7*Load_Shape!AZ181/$C222*BA$31+(BA$32*$G222+BA$33*$H222)/$C222-DD222,$ED$51/1000),0)+DD222","v":18.829489133342364},{"$f":"MAX(MIN(BB$7*Load_Shape!BA181/$C222*BB$31+(BB$32*$G222+BB$33*$H222)/$C222-DE222,$ED$51/1000),0)+DE222","v":18.987569670905376},{"$f":"MAX(MIN(BC$7*Load_Shape!BB181/$C222*BC$31+(BC$32*$G222+BC$33*$H222)/$C222-DF222,$ED$51/1000),0)+DF222","v":19.146488296715532},{"$f":"MAX(MIN(BD$7*Load_Shape!BC181/$C222*BD$31+(BD$32*$G222+BD$33*$H222)/$C222-DG222,$ED$51/1000),0)+DG222","v":19.306222008432016},{"$f":"MAX(MIN(BE$7*Load_Shape!BD181/$C222*BE$31+(BE$32*$G222+BE$33*$H222)/$C222-DH222,$ED$51/1000),0)+DH222","v":19.466754302265706},{"$f":"MAX(MIN(BF$7*Load_Shape!BE181/$C222*BF$31+(BF$32*$G222+BF$33*$H222)/$C222-DI222,$ED$51/1000),0)+DI222","v":19.628116050780644},{"$f":"MAX(MIN(BG$7*Load_Shape!BF181/$C222*BG$31+(BG$32*$G222+BG$33*$H222)/$C222-DJ222,$ED$51/1000),0)+DJ222","v":19.790312557987427},{"$f":"MAX(MIN(BH$7*Load_Shape!BG181/$C222*BH$31+(BH$32*$G222+BH$33*$H222)/$C222-DK222,$ED$51/1000),0)+DK222","v":19.95334891175353},{"$f":"MAX(MIN(BI$7*Load_Shape!BH181/$C222*BI$31+(BI$32*$G222+BI$33*$H222)/$C222-DL222,$ED$51/1000),0)+DL222","v":20.117256723797993},{"$f":"MAX(MIN(BJ$7*Load_Shape!BI181/$C222*BJ$31+(BJ$32*$G222+BJ$33*$H222)/$C222-DM222,$ED$51/1000),0)+DM222","v":20.281992763515291},{"$f":"MAX(MIN(BK$7*Load_Shape!BJ181/$C222*BK$31+(BK$32*$G222+BK$33*$H222)/$C222-DN222,$ED$51/1000),0)+DN222","v":20.447597784981095},{"$f":"MAX(MIN(BL$7*Load_Shape!BK181/$C222*BL$31+(BL$32*$G222+BL$33*$H222)/$C222-DO222,$ED$51/1000),0)+DO222","v":20.614062053133821},{"$f":"MAX(MIN(BM$7*Load_Shape!BL181/$C222*BM$31+(BM$32*$G222+BM$33*$H222)/$C222-DP222,$ED$51/1000),0)+DP222","v":20.781365351656476},{"$f":"MAX(MIN(BN$7*Load_Shape!BM181/$C222*BN$31+(BN$32*$G222+BN$33*$H222)/$C222-DQ222,$ED$51/1000),0)+DQ222","v":20.949536194507676},{"$f":"MAX(MIN(BO$7*Load_Shape!BN181/$C222*BO$31+(BO$32*$G222+BO$33*$H222)/$C222-DR222,$ED$51/1000),0)+DR222","v":21.118580459581342},{"$f":"MAX(MIN(BP$7*Load_Shape!BO181/$C222*BP$31+(BP$32*$G222+BP$33*$H222)/$C222-DS222,$ED$51/1000),0)+DS222","v":21.288503181942541},{"$f":"MAX(MIN(BQ$7*Load_Shape!BP181/$C222*BQ$31+(BQ$32*$G222+BQ$33*$H222)/$C222-DT222,$ED$51/1000),0)+DT222","v":21.459309427449458},null,{"$f":"DV222+IF(INDEX(FT$13:FT$24,$A222)>0,INDEX(FT$43:FT$54,$A222)*MAX(0,Load_Shape!T181*U$7/$C222*U$31+(U$32*$G222+U$33*$H222)/$C222-DV222)/INDEX(FT$13:FT$24,$A222))+IF(INDEX(FT$28:FT$39,$A222)>0,INDEX(FT$43:FT$54,$A222)*FT$9*MIN(0,Load_Shape!T181*U$7/$C222*U$31+(U$32*$G222+U$33*$H222)/$C222-DV222)/INDEX(FT$28:FT$39,$A222))","v":16.503873214874687},{"$f":"DW222+IF(INDEX(FU$13:FU$24,$A222)>0,INDEX(FU$43:FU$54,$A222)*MAX(0,Load_Shape!U181*V$7/$C222*V$31+(V$32*$G222+V$33*$H222)/$C222-DW222)/INDEX(FU$13:FU$24,$A222))+IF(INDEX(FU$28:FU$39,$A222)>0,INDEX(FU$43:FU$54,$A222)*FU$9*MIN(0,Load_Shape!U181*V$7/$C222*V$31+(V$32*$G222+V$33*$H222)/$C222-DW222)/INDEX(FU$28:FU$39,$A222))","v":15.433509016649648},{"$f":"DX222+IF(INDEX(FV$13:FV$24,$A222)>0,INDEX(FV$43:FV$54,$A222)*MAX(0,Load_Shape!V181*W$7/$C222*W$31+(W$32*$G222+W$33*$H222)/$C222-DX222)/INDEX(FV$13:FV$24,$A222))+IF(INDEX(FV$28:FV$39,$A222)>0,INDEX(FV$43:FV$54,$A222)*FV$9*MIN(0,Load_Shape!V181*W$7/$C222*W$31+(W$32*$G222+W$33*$H222)/$C222-DX222)/INDEX(FV$28:FV$39,$A222))","v":17.582405250080019},{"$f":"DY222+IF(INDEX(FW$13:FW$24,$A222)>0,INDEX(FW$43:FW$54,$A222)*MAX(0,Load_Shape!W181*X$7/$C222*X$31+(X$32*$G222+X$33*$H222)/$C222-DY222)/INDEX(FW$13:FW$24,$A222))+IF(INDEX(FW$28:FW$39,$A222)>0,INDEX(FW$43:FW$54,$A222)*FW$9*MIN(0,Load_Shape!W181*X$7/$C222*X$31+(X$32*$G222+X$33*$H222)/$C222-DY222)/INDEX(FW$28:FW$39,$A222))","v":17.632384824326802},{"$f":"DZ222+IF(INDEX(FX$13:FX$24,$A222)>0,INDEX(FX$43:FX$54,$A222)*MAX(0,Load_Shape!X181*Y$7/$C222*Y$31+(Y$32*$G222+Y$33*$H222)/$C222-DZ222)/INDEX(FX$13:FX$24,$A222))+IF(INDEX(FX$28:FX$39,$A222)>0,INDEX(FX$43:FX$54,$A222)*FX$9*MIN(0,Load_Shape!X181*Y$7/$C222*Y$31+(Y$32*$G222+Y$33*$H222)/$C222-DZ222)/INDEX(FX$28:FX$39,$A222))","v":17.034544437317209},{"$f":"EA222+IF(INDEX(FY$13:FY$24,$A222)>0,INDEX(FY$43:FY$54,$A222)*MAX(0,Load_Shape!Y181*Z$7/$C222*Z$31+(Z$32*$G222+Z$33*$H222)/$C222-EA222)/INDEX(FY$13:FY$24,$A222))+IF(INDEX(FY$28:FY$39,$A222)>0,INDEX(FY$43:FY$54,$A222)*FY$9*MIN(0,Load_Shape!Y181*Z$7/$C222*Z$31+(Z$32*$G222+Z$33*$H222)/$C222-EA222)/INDEX(FY$28:FY$39,$A222))","v":16.223898932817228},{"$f":"EB222+IF(INDEX(FZ$13:FZ$24,$A222)>0,INDEX(FZ$43:FZ$54,$A222)*MAX(0,Load_Shape!Z181*AA$7/$C222*AA$31+(AA$32*$G222+AA$33*$H222)/$C222-EB222)/INDEX(FZ$13:FZ$24,$A222))+IF(INDEX(FZ$28:FZ$39,$A222)>0,INDEX(FZ$43:FZ$54,$A222)*FZ$9*MIN(0,Load_Shape!Z181*AA$7/$C222*AA$31+(AA$32*$G222+AA$33*$H222)/$C222-EB222)/INDEX(FZ$28:FZ$39,$A222))","v":15.733610977295172},{"$f":"EC222+IF(INDEX(GA$13:GA$24,$A222)>0,INDEX(GA$43:GA$54,$A222)*MAX(0,Load_Shape!AA181*AB$7/$C222*AB$31+(AB$32*$G222+AB$33*$H222)/$C222-EC222)/INDEX(GA$13:GA$24,$A222))+IF(INDEX(GA$28:GA$39,$A222)>0,INDEX(GA$43:GA$54,$A222)*GA$9*MIN(0,Load_Shape!AA181*AB$7/$C222*AB$31+(AB$32*$G222+AB$33*$H222)/$C222-EC222)/INDEX(GA$28:GA$39,$A222))","v":15.6225557453851},{"$f":"ED222+IF(INDEX(GB$13:GB$24,$A222)>0,INDEX(GB$43:GB$54,$A222)*MAX(0,Load_Shape!AB181*AC$7/$C222*AC$31+(AC$32*$G222+AC$33*$H222)/$C222-ED222)/INDEX(GB$13:GB$24,$A222))+IF(INDEX(GB$28:GB$39,$A222)>0,INDEX(GB$43:GB$54,$A222)*GB$9*MIN(0,Load_Shape!AB181*AC$7/$C222*AC$31+(AC$32*$G222+AC$33*$H222)/$C222-ED222)/INDEX(GB$28:GB$39,$A222))","v":15.382208856652561},{"$f":"EE222+IF(INDEX(GC$13:GC$24,$A222)>0,INDEX(GC$43:GC$54,$A222)*MAX(0,Load_Shape!AC181*AD$7/$C222*AD$31+(AD$32*$G222+AD$33*$H222)/$C222-EE222)/INDEX(GC$13:GC$24,$A222))+IF(INDEX(GC$28:GC$39,$A222)>0,INDEX(GC$43:GC$54,$A222)*GC$9*MIN(0,Load_Shape!AC181*AD$7/$C222*AD$31+(AD$32*$G222+AD$33*$H222)/$C222-EE222)/INDEX(GC$28:GC$39,$A222))","v":15.4316199737241},{"$f":"EF222+IF(INDEX(GD$13:GD$24,$A222)>0,INDEX(GD$43:GD$54,$A222)*MAX(0,Load_Shape!AD181*AE$7/$C222*AE$31+(AE$32*$G222+AE$33*$H222)/$C222-EF222)/INDEX(GD$13:GD$24,$A222))+IF(INDEX(GD$28:GD$39,$A222)>0,INDEX(GD$43:GD$54,$A222)*GD$9*MIN(0,Load_Shape!AD181*AE$7/$C222*AE$31+(AE$32*$G222+AE$33*$H222)/$C222-EF222)/INDEX(GD$28:GD$39,$A222))","v":15.433668561331348},{"$f":"EG222+IF(INDEX(GE$13:GE$24,$A222)>0,INDEX(GE$43:GE$54,$A222)*MAX(0,Load_Shape!AE181*AF$7/$C222*AF$31+(AF$32*$G222+AF$33*$H222)/$C222-EG222)/INDEX(GE$13:GE$24,$A222))+IF(INDEX(GE$28:GE$39,$A222)>0,INDEX(GE$43:GE$54,$A222)*GE$9*MIN(0,Load_Shape!AE181*AF$7/$C222*AF$31+(AF$32*$G222+AF$33*$H222)/$C222-EG222)/INDEX(GE$28:GE$39,$A222))","v":15.547830047210702},{"$f":"EH222+IF(INDEX(GF$13:GF$24,$A222)>0,INDEX(GF$43:GF$54,$A222)*MAX(0,Load_Shape!AF181*AG$7/$C222*AG$31+(AG$32*$G222+AG$33*$H222)/$C222-EH222)/INDEX(GF$13:GF$24,$A222))+IF(INDEX(GF$28:GF$39,$A222)>0,INDEX(GF$43:GF$54,$A222)*GF$9*MIN(0,Load_Shape!AF181*AG$7/$C222*AG$31+(AG$32*$G222+AG$33*$H222)/$C222-EH222)/INDEX(GF$28:GF$39,$A222))","v":15.632801341442462},{"$f":"EI222+IF(INDEX(GG$13:GG$24,$A222)>0,INDEX(GG$43:GG$54,$A222)*MAX(0,Load_Shape!AG181*AH$7/$C222*AH$31+(AH$32*$G222+AH$33*$H222)/$C222-EI222)/INDEX(GG$13:GG$24,$A222))+IF(INDEX(GG$28:GG$39,$A222)>0,INDEX(GG$43:GG$54,$A222)*GG$9*MIN(0,Load_Shape!AG181*AH$7/$C222*AH$31+(AH$32*$G222+AH$33*$H222)/$C222-EI222)/INDEX(GG$28:GG$39,$A222))","v":17.764456485420972},{"$f":"EJ222+IF(INDEX(GH$13:GH$24,$A222)>0,INDEX(GH$43:GH$54,$A222)*MAX(0,Load_Shape!AH181*AI$7/$C222*AI$31+(AI$32*$G222+AI$33*$H222)/$C222-EJ222)/INDEX(GH$13:GH$24,$A222))+IF(INDEX(GH$28:GH$39,$A222)>0,INDEX(GH$43:GH$54,$A222)*GH$9*MIN(0,Load_Shape!AH181*AI$7/$C222*AI$31+(AI$32*$G222+AI$33*$H222)/$C222-EJ222)/INDEX(GH$28:GH$39,$A222))","v":17.893965265747873},{"$f":"EK222+IF(INDEX(GI$13:GI$24,$A222)>0,INDEX(GI$43:GI$54,$A222)*MAX(0,Load_Shape!AI181*AJ$7/$C222*AJ$31+(AJ$32*$G222+AJ$33*$H222)/$C222-EK222)/INDEX(GI$13:GI$24,$A222))+IF(INDEX(GI$28:GI$39,$A222)>0,INDEX(GI$43:GI$54,$A222)*GI$9*MIN(0,Load_Shape!AI181*AJ$7/$C222*AJ$31+(AJ$32*$G222+AJ$33*$H222)/$C222-EK222)/INDEX(GI$28:GI$39,$A222))","v":17.937207339353797},{"$f":"EL222+IF(INDEX(GJ$13:GJ$24,$A222)>0,INDEX(GJ$43:GJ$54,$A222)*MAX(0,Load_Shape!AJ181*AK$7/$C222*AK$31+(AK$32*$G222+AK$33*$H222)/$C222-EL222)/INDEX(GJ$13:GJ$24,$A222))+IF(INDEX(GJ$28:GJ$39,$A222)>0,INDEX(GJ$43:GJ$54,$A222)*GJ$9*MIN(0,Load_Shape!AJ181*AK$7/$C222*AK$31+(AK$32*$G222+AK$33*$H222)/$C222-EL222)/INDEX(GJ$28:GJ$39,$A222))","v":17.118767220348964},{"$f":"EM222+IF(INDEX(GK$13:GK$24,$A222)>0,INDEX(GK$43:GK$54,$A222)*MAX(0,Load_Shape!AK181*AL$7/$C222*AL$31+(AL$32*$G222+AL$33*$H222)/$C222-EM222)/INDEX(GK$13:GK$24,$A222))+IF(INDEX(GK$28:GK$39,$A222)>0,INDEX(GK$43:GK$54,$A222)*GK$9*MIN(0,Load_Shape!AK181*AL$7/$C222*AL$31+(AL$32*$G222+AL$33*$H222)/$C222-EM222)/INDEX(GK$28:GK$39,$A222))","v":16.907818906827949},{"$f":"EN222+IF(INDEX(GL$13:GL$24,$A222)>0,INDEX(GL$43:GL$54,$A222)*MAX(0,Load_Shape!AL181*AM$7/$C222*AM$31+(AM$32*$G222+AM$33*$H222)/$C222-EN222)/INDEX(GL$13:GL$24,$A222))+IF(INDEX(GL$28:GL$39,$A222)>0,INDEX(GL$43:GL$54,$A222)*GL$9*MIN(0,Load_Shape!AL181*AM$7/$C222*AM$31+(AM$32*$G222+AM$33*$H222)/$C222-EN222)/INDEX(GL$28:GL$39,$A222))","v":16.857796771975856},{"$f":"EO222+IF(INDEX(GM$13:GM$24,$A222)>0,INDEX(GM$43:GM$54,$A222)*MAX(0,Load_Shape!AM181*AN$7/$C222*AN$31+(AN$32*$G222+AN$33*$H222)/$C222-EO222)/INDEX(GM$13:GM$24,$A222))+IF(INDEX(GM$28:GM$39,$A222)>0,INDEX(GM$43:GM$54,$A222)*GM$9*MIN(0,Load_Shape!AM181*AN$7/$C222*AN$31+(AN$32*$G222+AN$33*$H222)/$C222-EO222)/INDEX(GM$28:GM$39,$A222))","v":16.846444010111242},{"$f":"EP222+IF(INDEX(GN$13:GN$24,$A222)>0,INDEX(GN$43:GN$54,$A222)*MAX(0,Load_Shape!AN181*AO$7/$C222*AO$31+(AO$32*$G222+AO$33*$H222)/$C222-EP222)/INDEX(GN$13:GN$24,$A222))+IF(INDEX(GN$28:GN$39,$A222)>0,INDEX(GN$43:GN$54,$A222)*GN$9*MIN(0,Load_Shape!AN181*AO$7/$C222*AO$31+(AO$32*$G222+AO$33*$H222)/$C222-EP222)/INDEX(GN$28:GN$39,$A222))","v":16.994333517860738},{"$f":"EQ222+IF(INDEX(GO$13:GO$24,$A222)>0,INDEX(GO$43:GO$54,$A222)*MAX(0,Load_Shape!AO181*AP$7/$C222*AP$31+(AP$32*$G222+AP$33*$H222)/$C222-EQ222)/INDEX(GO$13:GO$24,$A222))+IF(INDEX(GO$28:GO$39,$A222)>0,INDEX(GO$43:GO$54,$A222)*GO$9*MIN(0,Load_Shape!AO181*AP$7/$C222*AP$31+(AP$32*$G222+AP$33*$H222)/$C222-EQ222)/INDEX(GO$28:GO$39,$A222))","v":17.142980931388035},{"$f":"ER222+IF(INDEX(GP$13:GP$24,$A222)>0,INDEX(GP$43:GP$54,$A222)*MAX(0,Load_Shape!AP181*AQ$7/$C222*AQ$31+(AQ$32*$G222+AQ$33*$H222)/$C222-ER222)/INDEX(GP$13:GP$24,$A222))+IF(INDEX(GP$28:GP$39,$A222)>0,INDEX(GP$43:GP$54,$A222)*GP$9*MIN(0,Load_Shape!AP181*AQ$7/$C222*AQ$31+(AQ$32*$G222+AQ$33*$H222)/$C222-ER222)/INDEX(GP$28:GP$39,$A222))","v":17.292397106205357},{"$f":"ES222+IF(INDEX(GQ$13:GQ$24,$A222)>0,INDEX(GQ$43:GQ$54,$A222)*MAX(0,Load_Shape!AQ181*AR$7/$C222*AR$31+(AR$32*$G222+AR$33*$H222)/$C222-ES222)/INDEX(GQ$13:GQ$24,$A222))+IF(INDEX(GQ$28:GQ$39,$A222)>0,INDEX(GQ$43:GQ$54,$A222)*GQ$9*MIN(0,Load_Shape!AQ181*AR$7/$C222*AR$31+(AR$32*$G222+AR$33*$H222)/$C222-ES222)/INDEX(GQ$28:GQ$39,$A222))","v":17.442586047915597},{"$f":"ET222+IF(INDEX(GR$13:GR$24,$A222)>0,INDEX(GR$43:GR$54,$A222)*MAX(0,Load_Shape!AR181*AS$7/$C222*AS$31+(AS$32*$G222+AS$33*$H222)/$C222-ET222)/INDEX(GR$13:GR$24,$A222))+IF(INDEX(GR$28:GR$39,$A222)>0,INDEX(GR$43:GR$54,$A222)*GR$9*MIN(0,Load_Shape!AR181*AS$7/$C222*AS$31+(AS$32*$G222+AS$33*$H222)/$C222-ET222)/INDEX(GR$28:GR$39,$A222))","v":17.59355025510785},{"$f":"EU222+IF(INDEX(GS$13:GS$24,$A222)>0,INDEX(GS$43:GS$54,$A222)*MAX(0,Load_Shape!AS181*AT$7/$C222*AT$31+(AT$32*$G222+AT$33*$H222)/$C222-EU222)/INDEX(GS$13:GS$24,$A222))+IF(INDEX(GS$28:GS$39,$A222)>0,INDEX(GS$43:GS$54,$A222)*GS$9*MIN(0,Load_Shape!AS181*AT$7/$C222*AT$31+(AT$32*$G222+AT$33*$H222)/$C222-EU222)/INDEX(GS$28:GS$39,$A222))","v":17.745283088362527},{"$f":"EV222+IF(INDEX(GT$13:GT$24,$A222)>0,INDEX(GT$43:GT$54,$A222)*MAX(0,Load_Shape!AT181*AU$7/$C222*AU$31+(AU$32*$G222+AU$33*$H222)/$C222-EV222)/INDEX(GT$13:GT$24,$A222))+IF(INDEX(GT$28:GT$39,$A222)>0,INDEX(GT$43:GT$54,$A222)*GT$9*MIN(0,Load_Shape!AT181*AU$7/$C222*AU$31+(AU$32*$G222+AU$33*$H222)/$C222-EV222)/INDEX(GT$28:GT$39,$A222))","v":17.897779750730635},{"$f":"EW222+IF(INDEX(GU$13:GU$24,$A222)>0,INDEX(GU$43:GU$54,$A222)*MAX(0,Load_Shape!AU181*AV$7/$C222*AV$31+(AV$32*$G222+AV$33*$H222)/$C222-EW222)/INDEX(GU$13:GU$24,$A222))+IF(INDEX(GU$28:GU$39,$A222)>0,INDEX(GU$43:GU$54,$A222)*GU$9*MIN(0,Load_Shape!AU181*AV$7/$C222*AV$31+(AV$32*$G222+AV$33*$H222)/$C222-EW222)/INDEX(GU$28:GU$39,$A222))","v":18.051079642442545},{"$f":"EX222+IF(INDEX(GV$13:GV$24,$A222)>0,INDEX(GV$43:GV$54,$A222)*MAX(0,Load_Shape!AV181*AW$7/$C222*AW$31+(AW$32*$G222+AW$33*$H222)/$C222-EX222)/INDEX(GV$13:GV$24,$A222))+IF(INDEX(GV$28:GV$39,$A222)>0,INDEX(GV$43:GV$54,$A222)*GV$9*MIN(0,Load_Shape!AV181*AW$7/$C222*AW$31+(AW$32*$G222+AW$33*$H222)/$C222-EX222)/INDEX(GV$28:GV$39,$A222))","v":18.205186423826383},{"$f":"EY222+IF(INDEX(GW$13:GW$24,$A222)>0,INDEX(GW$43:GW$54,$A222)*MAX(0,Load_Shape!AW181*AX$7/$C222*AX$31+(AX$32*$G222+AX$33*$H222)/$C222-EY222)/INDEX(GW$13:GW$24,$A222))+IF(INDEX(GW$28:GW$39,$A222)>0,INDEX(GW$43:GW$54,$A222)*GW$9*MIN(0,Load_Shape!AW181*AX$7/$C222*AX$31+(AX$32*$G222+AX$33*$H222)/$C222-EY222)/INDEX(GW$28:GW$39,$A222))","v":18.360053071485876},{"$f":"EZ222+IF(INDEX(GX$13:GX$24,$A222)>0,INDEX(GX$43:GX$54,$A222)*MAX(0,Load_Shape!AX181*AY$7/$C222*AY$31+(AY$32*$G222+AY$33*$H222)/$C222-EZ222)/INDEX(GX$13:GX$24,$A222))+IF(INDEX(GX$28:GX$39,$A222)>0,INDEX(GX$43:GX$54,$A222)*GX$9*MIN(0,Load_Shape!AX181*AY$7/$C222*AY$31+(AY$32*$G222+AY$33*$H222)/$C222-EZ222)/INDEX(GX$28:GX$39,$A222))","v":18.515711291376633},{"$f":"FA222+IF(INDEX(GY$13:GY$24,$A222)>0,INDEX(GY$43:GY$54,$A222)*MAX(0,Load_Shape!AY181*AZ$7/$C222*AZ$31+(AZ$32*$G222+AZ$33*$H222)/$C222-FA222)/INDEX(GY$13:GY$24,$A222))+IF(INDEX(GY$28:GY$39,$A222)>0,INDEX(GY$43:GY$54,$A222)*GY$9*MIN(0,Load_Shape!AY181*AZ$7/$C222*AZ$31+(AZ$32*$G222+AZ$33*$H222)/$C222-FA222)/INDEX(GY$28:GY$39,$A222))","v":18.672210020298607},{"$f":"FB222+IF(INDEX(GZ$13:GZ$24,$A222)>0,INDEX(GZ$43:GZ$54,$A222)*MAX(0,Load_Shape!AZ181*BA$7/$C222*BA$31+(BA$32*$G222+BA$33*$H222)/$C222-FB222)/INDEX(GZ$13:GZ$24,$A222))+IF(INDEX(GZ$28:GZ$39,$A222)>0,INDEX(GZ$43:GZ$54,$A222)*GZ$9*MIN(0,Load_Shape!AZ181*BA$7/$C222*BA$31+(BA$32*$G222+BA$33*$H222)/$C222-FB222)/INDEX(GZ$28:GZ$39,$A222))","v":18.829489133342364},{"$f":"FC222+IF(INDEX(HA$13:HA$24,$A222)>0,INDEX(HA$43:HA$54,$A222)*MAX(0,Load_Shape!BA181*BB$7/$C222*BB$31+(BB$32*$G222+BB$33*$H222)/$C222-FC222)/INDEX(HA$13:HA$24,$A222))+IF(INDEX(HA$28:HA$39,$A222)>0,INDEX(HA$43:HA$54,$A222)*HA$9*MIN(0,Load_Shape!BA181*BB$7/$C222*BB$31+(BB$32*$G222+BB$33*$H222)/$C222-FC222)/INDEX(HA$28:HA$39,$A222))","v":18.987569670905376},{"$f":"FD222+IF(INDEX(HB$13:HB$24,$A222)>0,INDEX(HB$43:HB$54,$A222)*MAX(0,Load_Shape!BB181*BC$7/$C222*BC$31+(BC$32*$G222+BC$33*$H222)/$C222-FD222)/INDEX(HB$13:HB$24,$A222))+IF(INDEX(HB$28:HB$39,$A222)>0,INDEX(HB$43:HB$54,$A222)*HB$9*MIN(0,Load_Shape!BB181*BC$7/$C222*BC$31+(BC$32*$G222+BC$33*$H222)/$C222-FD222)/INDEX(HB$28:HB$39,$A222))","v":19.146488296715532},{"$f":"FE222+IF(INDEX(HC$13:HC$24,$A222)>0,INDEX(HC$43:HC$54,$A222)*MAX(0,Load_Shape!BC181*BD$7/$C222*BD$31+(BD$32*$G222+BD$33*$H222)/$C222-FE222)/INDEX(HC$13:HC$24,$A222))+IF(INDEX(HC$28:HC$39,$A222)>0,INDEX(HC$43:HC$54,$A222)*HC$9*MIN(0,Load_Shape!BC181*BD$7/$C222*BD$31+(BD$32*$G222+BD$33*$H222)/$C222-FE222)/INDEX(HC$28:HC$39,$A222))","v":19.306222008432016},{"$f":"FF222+IF(INDEX(HD$13:HD$24,$A222)>0,INDEX(HD$43:HD$54,$A222)*MAX(0,Load_Shape!BD181*BE$7/$C222*BE$31+(BE$32*$G222+BE$33*$H222)/$C222-FF222)/INDEX(HD$13:HD$24,$A222))+IF(INDEX(HD$28:HD$39,$A222)>0,INDEX(HD$43:HD$54,$A222)*HD$9*MIN(0,Load_Shape!BD181*BE$7/$C222*BE$31+(BE$32*$G222+BE$33*$H222)/$C222-FF222)/INDEX(HD$28:HD$39,$A222))","v":19.466754302265706},{"$f":"FG222+IF(INDEX(HE$13:HE$24,$A222)>0,INDEX(HE$43:HE$54,$A222)*MAX(0,Load_Shape!BE181*BF$7/$C222*BF$31+(BF$32*$G222+BF$33*$H222)/$C222-FG222)/INDEX(HE$13:HE$24,$A222))+IF(INDEX(HE$28:HE$39,$A222)>0,INDEX(HE$43:HE$54,$A222)*HE$9*MIN(0,Load_Shape!BE181*BF$7/$C222*BF$31+(BF$32*$G222+BF$33*$H222)/$C222-FG222)/INDEX(HE$28:HE$39,$A222))","v":19.628116050780644},{"$f":"FH222+IF(INDEX(HF$13:HF$24,$A222)>0,INDEX(HF$43:HF$54,$A222)*MAX(0,Load_Shape!BF181*BG$7/$C222*BG$31+(BG$32*$G222+BG$33*$H222)/$C222-FH222)/INDEX(HF$13:HF$24,$A222))+IF(INDEX(HF$28:HF$39,$A222)>0,INDEX(HF$43:HF$54,$A222)*HF$9*MIN(0,Load_Shape!BF181*BG$7/$C222*BG$31+(BG$32*$G222+BG$33*$H222)/$C222-FH222)/INDEX(HF$28:HF$39,$A222))","v":19.790312557987427},{"$f":"FI222+IF(INDEX(HG$13:HG$24,$A222)>0,INDEX(HG$43:HG$54,$A222)*MAX(0,Load_Shape!BG181*BH$7/$C222*BH$31+(BH$32*$G222+BH$33*$H222)/$C222-FI222)/INDEX(HG$13:HG$24,$A222))+IF(INDEX(HG$28:HG$39,$A222)>0,INDEX(HG$43:HG$54,$A222)*HG$9*MIN(0,Load_Shape!BG181*BH$7/$C222*BH$31+(BH$32*$G222+BH$33*$H222)/$C222-FI222)/INDEX(HG$28:HG$39,$A222))","v":19.95334891175353},{"$f":"FJ222+IF(INDEX(HH$13:HH$24,$A222)>0,INDEX(HH$43:HH$54,$A222)*MAX(0,Load_Shape!BH181*BI$7/$C222*BI$31+(BI$32*$G222+BI$33*$H222)/$C222-FJ222)/INDEX(HH$13:HH$24,$A222))+IF(INDEX(HH$28:HH$39,$A222)>0,INDEX(HH$43:HH$54,$A222)*HH$9*MIN(0,Load_Shape!BH181*BI$7/$C222*BI$31+(BI$32*$G222+BI$33*$H222)/$C222-FJ222)/INDEX(HH$28:HH$39,$A222))","v":20.117256723797993},{"$f":"FK222+IF(INDEX(HI$13:HI$24,$A222)>0,INDEX(HI$43:HI$54,$A222)*MAX(0,Load_Shape!BI181*BJ$7/$C222*BJ$31+(BJ$32*$G222+BJ$33*$H222)/$C222-FK222)/INDEX(HI$13:HI$24,$A222))+IF(INDEX(HI$28:HI$39,$A222)>0,INDEX(HI$43:HI$54,$A222)*HI$9*MIN(0,Load_Shape!BI181*BJ$7/$C222*BJ$31+(BJ$32*$G222+BJ$33*$H222)/$C222-FK222)/INDEX(HI$28:HI$39,$A222))","v":20.281992763515291},{"$f":"FL222+IF(INDEX(HJ$13:HJ$24,$A222)>0,INDEX(HJ$43:HJ$54,$A222)*MAX(0,Load_Shape!BJ181*BK$7/$C222*BK$31+(BK$32*$G222+BK$33*$H222)/$C222-FL222)/INDEX(HJ$13:HJ$24,$A222))+IF(INDEX(HJ$28:HJ$39,$A222)>0,INDEX(HJ$43:HJ$54,$A222)*HJ$9*MIN(0,Load_Shape!BJ181*BK$7/$C222*BK$31+(BK$32*$G222+BK$33*$H222)/$C222-FL222)/INDEX(HJ$28:HJ$39,$A222))","v":20.447597784981095},{"$f":"FM222+IF(INDEX(HK$13:HK$24,$A222)>0,INDEX(HK$43:HK$54,$A222)*MAX(0,Load_Shape!BK181*BL$7/$C222*BL$31+(BL$32*$G222+BL$33*$H222)/$C222-FM222)/INDEX(HK$13:HK$24,$A222))+IF(INDEX(HK$28:HK$39,$A222)>0,INDEX(HK$43:HK$54,$A222)*HK$9*MIN(0,Load_Shape!BK181*BL$7/$C222*BL$31+(BL$32*$G222+BL$33*$H222)/$C222-FM222)/INDEX(HK$28:HK$39,$A222))","v":20.614062053133821},{"$f":"FN222+IF(INDEX(HL$13:HL$24,$A222)>0,INDEX(HL$43:HL$54,$A222)*MAX(0,Load_Shape!BL181*BM$7/$C222*BM$31+(BM$32*$G222+BM$33*$H222)/$C222-FN222)/INDEX(HL$13:HL$24,$A222))+IF(INDEX(HL$28:HL$39,$A222)>0,INDEX(HL$43:HL$54,$A222)*HL$9*MIN(0,Load_Shape!BL181*BM$7/$C222*BM$31+(BM$32*$G222+BM$33*$H222)/$C222-FN222)/INDEX(HL$28:HL$39,$A222))","v":20.781365351656476},{"$f":"FO222+IF(INDEX(HM$13:HM$24,$A222)>0,INDEX(HM$43:HM$54,$A222)*MAX(0,Load_Shape!BM181*BN$7/$C222*BN$31+(BN$32*$G222+BN$33*$H222)/$C222-FO222)/INDEX(HM$13:HM$24,$A222))+IF(INDEX(HM$28:HM$39,$A222)>0,INDEX(HM$43:HM$54,$A222)*HM$9*MIN(0,Load_Shape!BM181*BN$7/$C222*BN$31+(BN$32*$G222+BN$33*$H222)/$C222-FO222)/INDEX(HM$28:HM$39,$A222))","v":20.949536194507676},{"$f":"FP222+IF(INDEX(HN$13:HN$24,$A222)>0,INDEX(HN$43:HN$54,$A222)*MAX(0,Load_Shape!BN181*BO$7/$C222*BO$31+(BO$32*$G222+BO$33*$H222)/$C222-FP222)/INDEX(HN$13:HN$24,$A222))+IF(INDEX(HN$28:HN$39,$A222)>0,INDEX(HN$43:HN$54,$A222)*HN$9*MIN(0,Load_Shape!BN181*BO$7/$C222*BO$31+(BO$32*$G222+BO$33*$H222)/$C222-FP222)/INDEX(HN$28:HN$39,$A222))","v":21.118580459581342},{"$f":"FQ222+IF(INDEX(HO$13:HO$24,$A222)>0,INDEX(HO$43:HO$54,$A222)*MAX(0,Load_Shape!BO181*BP$7/$C222*BP$31+(BP$32*$G222+BP$33*$H222)/$C222-FQ222)/INDEX(HO$13:HO$24,$A222))+IF(INDEX(HO$28:HO$39,$A222)>0,INDEX(HO$43:HO$54,$A222)*HO$9*MIN(0,Load_Shape!BO181*BP$7/$C222*BP$31+(BP$32*$G222+BP$33*$H222)/$C222-FQ222)/INDEX(HO$28:HO$39,$A222))","v":21.288503181942541},{"$f":"FR222+IF(INDEX(HP$13:HP$24,$A222)>0,INDEX(HP$43:HP$54,$A222)*MAX(0,Load_Shape!BP181*BQ$7/$C222*BQ$31+(BQ$32*$G222+BQ$33*$H222)/$C222-FR222)/INDEX(HP$13:HP$24,$A222))+IF(INDEX(HP$28:HP$39,$A222)>0,INDEX(HP$43:HP$54,$A222)*HP$9*MIN(0,Load_Shape!BP181*BQ$7/$C222*BQ$31+(BQ$32*$G222+BQ$33*$H222)/$C222-FR222)/INDEX(HP$28:HP$39,$A222))","v":21.459309427449458},null,null,{"$f":"MAX(IF(FT222>=U$7*Load_Shape!T181/$C222*U$31+(U$32*$F222+U$33*$H222)/$C222,IF(DV222-BX222>0,HS$54,INDEX(HS$7:HS$45,MATCH(FT222*1000,$HR$7:$HR$45,1))*((General_Inputs!F$47)*INDEX(General_Inputs!$F$49:$F$60,$A222)*(1+General_Inputs!$F$46)+General_Inputs!$F$45+General_Inputs!F$67)/1000+HS$47),0),0)","v":44.108409220758695},{"$f":"MAX(IF(FU222>=V$7*Load_Shape!U181/$C222*V$31+(V$32*$F222+V$33*$H222)/$C222,IF(DW222-BY222>0,HT$54,INDEX(HT$7:HT$45,MATCH(FU222*1000,$HR$7:$HR$45,1))*((General_Inputs!G$47)*INDEX(General_Inputs!$F$49:$F$60,$A222)*(1+General_Inputs!$F$46)+General_Inputs!$F$45+General_Inputs!G$67)/1000+HT$47),0),0)","v":40.99269799360534},{"$f":"MAX(IF(FV222>=W$7*Load_Shape!V181/$C222*W$31+(W$32*$F222+W$33*$H222)/$C222,IF(DX222-BZ222>0,HU$54,INDEX(HU$7:HU$45,MATCH(FV222*1000,$HR$7:$HR$45,1))*((General_Inputs!H$47)*INDEX(General_Inputs!$F$49:$F$60,$A222)*(1+General_Inputs!$F$46)+General_Inputs!$F$45+General_Inputs!H$67)/1000+HU$47),0),0)","v":44.076075801407733},{"$f":"MAX(IF(FW222>=X$7*Load_Shape!W181/$C222*X$31+(X$32*$F222+X$33*$H222)/$C222,IF(DY222-CA222>0,HV$54,INDEX(HV$7:HV$45,MATCH(FW222*1000,$HR$7:$HR$45,1))*((General_Inputs!I$47)*INDEX(General_Inputs!$F$49:$F$60,$A222)*(1+General_Inputs!$F$46)+General_Inputs!$F$45+General_Inputs!I$67)/1000+HV$47),0),0)","v":44.942209113405831},{"$f":"MAX(IF(FX222>=Y$7*Load_Shape!X181/$C222*Y$31+(Y$32*$F222+Y$33*$H222)/$C222,IF(DZ222-CB222>0,HW$54,INDEX(HW$7:HW$45,MATCH(FX222*1000,$HR$7:$HR$45,1))*((General_Inputs!J$47)*INDEX(General_Inputs!$F$49:$F$60,$A222)*(1+General_Inputs!$F$46)+General_Inputs!$F$45+General_Inputs!J$67)/1000+HW$47),0),0)","v":45.961112398311542},{"$f":"MAX(IF(FY222>=Z$7*Load_Shape!Y181/$C222*Z$31+(Z$32*$F222+Z$33*$H222)/$C222,IF(EA222-CC222>0,HX$54,INDEX(HX$7:HX$45,MATCH(FY222*1000,$HR$7:$HR$45,1))*((General_Inputs!K$47)*INDEX(General_Inputs!$F$49:$F$60,$A222)*(1+General_Inputs!$F$46)+General_Inputs!$F$45+General_Inputs!K$67)/1000+HX$47),0),0)","v":45.63397874785295},{"$f":"MAX(IF(FZ222>=AA$7*Load_Shape!Z181/$C222*AA$31+(AA$32*$F222+AA$33*$H222)/$C222,IF(EB222-CD222>0,HY$54,INDEX(HY$7:HY$45,MATCH(FZ222*1000,$HR$7:$HR$45,1))*((General_Inputs!L$47)*INDEX(General_Inputs!$F$49:$F$60,$A222)*(1+General_Inputs!$F$46)+General_Inputs!$F$45+General_Inputs!L$67)/1000+HY$47),0),0)","v":46.829810431755092},{"$f":"MAX(IF(GA222>=AB$7*Load_Shape!AA181/$C222*AB$31+(AB$32*$F222+AB$33*$H222)/$C222,IF(EC222-CE222>0,HZ$54,INDEX(HZ$7:HZ$45,MATCH(GA222*1000,$HR$7:$HR$45,1))*((General_Inputs!M$47)*INDEX(General_Inputs!$F$49:$F$60,$A222)*(1+General_Inputs!$F$46)+General_Inputs!$F$45+General_Inputs!M$67)/1000+HZ$47),0),0)","v":48.158273623727347},{"$f":"MAX(IF(GB222>=AC$7*Load_Shape!AB181/$C222*AC$31+(AC$32*$F222+AC$33*$H222)/$C222,IF(ED222-CF222>0,IA$54,INDEX(IA$7:IA$45,MATCH(GB222*1000,$HR$7:$HR$45,1))*((General_Inputs!N$47)*INDEX(General_Inputs!$F$49:$F$60,$A222)*(1+General_Inputs!$F$46)+General_Inputs!$F$45+General_Inputs!N$67)/1000+IA$47),0),0)","v":52.74031847218842},{"$f":"MAX(IF(GC222>=AD$7*Load_Shape!AC181/$C222*AD$31+(AD$32*$F222+AD$33*$H222)/$C222,IF(EE222-CG222>0,IB$54,INDEX(IB$7:IB$45,MATCH(GC222*1000,$HR$7:$HR$45,1))*((General_Inputs!O$47)*INDEX(General_Inputs!$F$49:$F$60,$A222)*(1+General_Inputs!$F$46)+General_Inputs!$F$45+General_Inputs!O$67)/1000+IB$47),0),0)","v":54.436374076333905},{"$f":"MAX(IF(GD222>=AE$7*Load_Shape!AD181/$C222*AE$31+(AE$32*$F222+AE$33*$H222)/$C222,IF(EF222-CH222>0,IC$54,INDEX(IC$7:IC$45,MATCH(GD222*1000,$HR$7:$HR$45,1))*((General_Inputs!P$47)*INDEX(General_Inputs!$F$49:$F$60,$A222)*(1+General_Inputs!$F$46)+General_Inputs!$F$45+General_Inputs!P$67)/1000+IC$47),0),0)","v":56.19677436114516},{"$f":"MAX(IF(GE222>=AF$7*Load_Shape!AE181/$C222*AF$31+(AF$32*$F222+AF$33*$H222)/$C222,IF(EG222-CI222>0,ID$54,INDEX(ID$7:ID$45,MATCH(GE222*1000,$HR$7:$HR$45,1))*((General_Inputs!Q$47)*INDEX(General_Inputs!$F$49:$F$60,$A222)*(1+General_Inputs!$F$46)+General_Inputs!$F$45+General_Inputs!Q$67)/1000+ID$47),0),0)","v":58.069829986932234},{"$f":"MAX(IF(GF222>=AG$7*Load_Shape!AF181/$C222*AG$31+(AG$32*$F222+AG$33*$H222)/$C222,IF(EH222-CJ222>0,IE$54,INDEX(IE$7:IE$45,MATCH(GF222*1000,$HR$7:$HR$45,1))*((General_Inputs!R$47)*INDEX(General_Inputs!$F$49:$F$60,$A222)*(1+General_Inputs!$F$46)+General_Inputs!$F$45+General_Inputs!R$67)/1000+IE$47),0),0)","v":60.005739169904899},{"$f":"MAX(IF(GG222>=AH$7*Load_Shape!AG181/$C222*AH$31+(AH$32*$F222+AH$33*$H222)/$C222,IF(EI222-CK222>0,IF$54,INDEX(IF$7:IF$45,MATCH(GG222*1000,$HR$7:$HR$45,1))*((General_Inputs!S$47)*INDEX(General_Inputs!$F$49:$F$60,$A222)*(1+General_Inputs!$F$46)+General_Inputs!$F$45+General_Inputs!S$67)/1000+IF$47),0),0)","v":66.636812192066756},{"$f":"MAX(IF(GH222>=AI$7*Load_Shape!AH181/$C222*AI$31+(AI$32*$F222+AI$33*$H222)/$C222,IF(EJ222-CL222>0,IG$54,INDEX(IG$7:IG$45,MATCH(GH222*1000,$HR$7:$HR$45,1))*((General_Inputs!T$47)*INDEX(General_Inputs!$F$49:$F$60,$A222)*(1+General_Inputs!$F$46)+General_Inputs!$F$45+General_Inputs!T$67)/1000+IG$47),0),0)","v":68.060549479615474},{"$f":"MAX(IF(GI222>=AJ$7*Load_Shape!AI181/$C222*AJ$31+(AJ$32*$F222+AJ$33*$H222)/$C222,IF(EK222-CM222>0,IH$54,INDEX(IH$7:IH$45,MATCH(GI222*1000,$HR$7:$HR$45,1))*((General_Inputs!U$47)*INDEX(General_Inputs!$F$49:$F$60,$A222)*(1+General_Inputs!$F$46)+General_Inputs!$F$45+General_Inputs!U$67)/1000+IH$47),0),0)","v":69.672634731358187},{"$f":"MAX(IF(GJ222>=AK$7*Load_Shape!AJ181/$C222*AK$31+(AK$32*$F222+AK$33*$H222)/$C222,IF(EL222-CN222>0,II$54,INDEX(II$7:II$45,MATCH(GJ222*1000,$HR$7:$HR$45,1))*((General_Inputs!V$47)*INDEX(General_Inputs!$F$49:$F$60,$A222)*(1+General_Inputs!$F$46)+General_Inputs!$F$45+General_Inputs!V$67)/1000+II$47),0),0)","v":71.100324161773628},{"$f":"MAX(IF(GK222>=AL$7*Load_Shape!AK181/$C222*AL$31+(AL$32*$F222+AL$33*$H222)/$C222,IF(EM222-CO222>0,IJ$54,INDEX(IJ$7:IJ$45,MATCH(GK222*1000,$HR$7:$HR$45,1))*((General_Inputs!W$47)*INDEX(General_Inputs!$F$49:$F$60,$A222)*(1+General_Inputs!$F$46)+General_Inputs!$F$45+General_Inputs!W$67)/1000+IJ$47),0),0)","v":70.383766122501029},{"$f":"MAX(IF(GL222>=AM$7*Load_Shape!AL181/$C222*AM$31+(AM$32*$F222+AM$33*$H222)/$C222,IF(EN222-CP222>0,IK$54,INDEX(IK$7:IK$45,MATCH(GL222*1000,$HR$7:$HR$45,1))*((General_Inputs!X$47)*INDEX(General_Inputs!$F$49:$F$60,$A222)*(1+General_Inputs!$F$46)+General_Inputs!$F$45+General_Inputs!X$67)/1000+IK$47),0),0)","v":71.506957409592815},{"$f":"MAX(IF(GM222>=AN$7*Load_Shape!AM181/$C222*AN$31+(AN$32*$F222+AN$33*$H222)/$C222,IF(EO222-CQ222>0,IL$54,INDEX(IL$7:IL$45,MATCH(GM222*1000,$HR$7:$HR$45,1))*((General_Inputs!Y$47)*INDEX(General_Inputs!$F$49:$F$60,$A222)*(1+General_Inputs!$F$46)+General_Inputs!$F$45+General_Inputs!Y$67)/1000+IL$47),0),0)","v":71.705035343118467},{"$f":"MAX(IF(GN222>=AO$7*Load_Shape!AN181/$C222*AO$31+(AO$32*$F222+AO$33*$H222)/$C222,IF(EP222-CR222>0,IM$54,INDEX(IM$7:IM$45,MATCH(GN222*1000,$HR$7:$HR$45,1))*((General_Inputs!Z$47)*INDEX(General_Inputs!$F$49:$F$60,$A222)*(1+General_Inputs!$F$46)+General_Inputs!$F$45+General_Inputs!Z$67)/1000+IM$47),0),0)","v":71.831126763800796},{"$f":"MAX(IF(GO222>=AP$7*Load_Shape!AO181/$C222*AP$31+(AP$32*$F222+AP$33*$H222)/$C222,IF(EQ222-CS222>0,IN$54,INDEX(IN$7:IN$45,MATCH(GO222*1000,$HR$7:$HR$45,1))*((General_Inputs!AA$47)*INDEX(General_Inputs!$F$49:$F$60,$A222)*(1+General_Inputs!$F$46)+General_Inputs!$F$45+General_Inputs!AA$67)/1000+IN$47),0),0)","v":74.223576478483125},{"$f":"MAX(IF(GP222>=AQ$7*Load_Shape!AP181/$C222*AQ$31+(AQ$32*$F222+AQ$33*$H222)/$C222,IF(ER222-CT222>0,IO$54,INDEX(IO$7:IO$45,MATCH(GP222*1000,$HR$7:$HR$45,1))*((General_Inputs!AB$47)*INDEX(General_Inputs!$F$49:$F$60,$A222)*(1+General_Inputs!$F$46)+General_Inputs!$F$45+General_Inputs!AB$67)/1000+IO$47),0),0)","v":74.277438658585609},{"$f":"MAX(IF(GQ222>=AR$7*Load_Shape!AQ181/$C222*AR$31+(AR$32*$F222+AR$33*$H222)/$C222,IF(ES222-CU222>0,IP$54,INDEX(IP$7:IP$45,MATCH(GQ222*1000,$HR$7:$HR$45,1))*((General_Inputs!AC$47)*INDEX(General_Inputs!$F$49:$F$60,$A222)*(1+General_Inputs!$F$46)+General_Inputs!$F$45+General_Inputs!AC$67)/1000+IP$47),0),0)","v":74.375168611936147},{"$f":"MAX(IF(GR222>=AS$7*Load_Shape!AR181/$C222*AS$31+(AS$32*$F222+AS$33*$H222)/$C222,IF(ET222-CV222>0,IQ$54,INDEX(IQ$7:IQ$45,MATCH(GR222*1000,$HR$7:$HR$45,1))*((General_Inputs!AD$47)*INDEX(General_Inputs!$F$49:$F$60,$A222)*(1+General_Inputs!$F$46)+General_Inputs!$F$45+General_Inputs!AD$67)/1000+IQ$47),0),0)","v":74.451235213004679},{"$f":"MAX(IF(GS222>=AT$7*Load_Shape!AS181/$C222*AT$31+(AT$32*$F222+AT$33*$H222)/$C222,IF(EU222-CW222>0,IR$54,INDEX(IR$7:IR$45,MATCH(GS222*1000,$HR$7:$HR$45,1))*((General_Inputs!AE$47)*INDEX(General_Inputs!$F$49:$F$60,$A222)*(1+General_Inputs!$F$46)+General_Inputs!$F$45+General_Inputs!AE$67)/1000+IR$47),0),0)","v":74.516334736613032},{"$f":"MAX(IF(GT222>=AU$7*Load_Shape!AT181/$C222*AU$31+(AU$32*$F222+AU$33*$H222)/$C222,IF(EV222-CX222>0,IS$54,INDEX(IS$7:IS$45,MATCH(GT222*1000,$HR$7:$HR$45,1))*((General_Inputs!AF$47)*INDEX(General_Inputs!$F$49:$F$60,$A222)*(1+General_Inputs!$F$46)+General_Inputs!$F$45+General_Inputs!AF$67)/1000+IS$47),0),0)","v":74.575098947774933},{"$f":"MAX(IF(GU222>=AV$7*Load_Shape!AU181/$C222*AV$31+(AV$32*$F222+AV$33*$H222)/$C222,IF(EW222-CY222>0,IT$54,INDEX(IT$7:IT$45,MATCH(GU222*1000,$HR$7:$HR$45,1))*((General_Inputs!AG$47)*INDEX(General_Inputs!$F$49:$F$60,$A222)*(1+General_Inputs!$F$46)+General_Inputs!$F$45+General_Inputs!AG$67)/1000+IT$47),0),0)","v":74.715418014838718},{"$f":"MAX(IF(GV222>=AW$7*Load_Shape!AV181/$C222*AW$31+(AW$32*$F222+AW$33*$H222)/$C222,IF(EX222-CZ222>0,IU$54,INDEX(IU$7:IU$45,MATCH(GV222*1000,$HR$7:$HR$45,1))*((General_Inputs!AH$47)*INDEX(General_Inputs!$F$49:$F$60,$A222)*(1+General_Inputs!$F$46)+General_Inputs!$F$45+General_Inputs!AH$67)/1000+IU$47),0),0)","v":74.767581424328412},{"$f":"MAX(IF(GW222>=AX$7*Load_Shape!AW181/$C222*AX$31+(AX$32*$F222+AX$33*$H222)/$C222,IF(EY222-DA222>0,IV$54,INDEX(IV$7:IV$45,MATCH(GW222*1000,$HR$7:$HR$45,1))*((General_Inputs!AI$47)*INDEX(General_Inputs!$F$49:$F$60,$A222)*(1+General_Inputs!$F$46)+General_Inputs!$F$45+General_Inputs!AI$67)/1000+IV$47),0),0)","v":74.814917007040435},{"$f":"MAX(IF(GX222>=AY$7*Load_Shape!AX181/$C222*AY$31+(AY$32*$F222+AY$33*$H222)/$C222,IF(EZ222-DB222>0,IW$54,INDEX(IW$7:IW$45,MATCH(GX222*1000,$HR$7:$HR$45,1))*((General_Inputs!AJ$47)*INDEX(General_Inputs!$F$49:$F$60,$A222)*(1+General_Inputs!$F$46)+General_Inputs!$F$45+General_Inputs!AJ$67)/1000+IW$47),0),0)","v":74.858664610519455},{"$f":"MAX(IF(GY222>=AZ$7*Load_Shape!AY181/$C222*AZ$31+(AZ$32*$F222+AZ$33*$H222)/$C222,IF(FA222-DC222>0,IX$54,INDEX(IX$7:IX$45,MATCH(GY222*1000,$HR$7:$HR$45,1))*((General_Inputs!AK$47)*INDEX(General_Inputs!$F$49:$F$60,$A222)*(1+General_Inputs!$F$46)+General_Inputs!$F$45+General_Inputs!AK$67)/1000+IX$47),0),0)","v":78.823533908397778},{"$f":"MAX(IF(GZ222>=BA$7*Load_Shape!AZ181/$C222*BA$31+(BA$32*$F222+BA$33*$H222)/$C222,IF(FB222-DD222>0,IY$54,INDEX(IY$7:IY$45,MATCH(GZ222*1000,$HR$7:$HR$45,1))*((General_Inputs!AL$47)*INDEX(General_Inputs!$F$49:$F$60,$A222)*(1+General_Inputs!$F$46)+General_Inputs!$F$45+General_Inputs!AL$67)/1000+IY$47),0),0)","v":78.862479577918904},{"$f":"MAX(IF(HA222>=BB$7*Load_Shape!BA181/$C222*BB$31+(BB$32*$F222+BB$33*$H222)/$C222,IF(FC222-DE222>0,IZ$54,INDEX(IZ$7:IZ$45,MATCH(HA222*1000,$HR$7:$HR$45,1))*((General_Inputs!AM$47)*INDEX(General_Inputs!$F$49:$F$60,$A222)*(1+General_Inputs!$F$46)+General_Inputs!$F$45+General_Inputs!AM$67)/1000+IZ$47),0),0)","v":78.898181941647323},{"$f":"MAX(IF(HB222>=BC$7*Load_Shape!BB181/$C222*BC$31+(BC$32*$F222+BC$33*$H222)/$C222,IF(FD222-DF222>0,JA$54,INDEX(JA$7:JA$45,MATCH(HB222*1000,$HR$7:$HR$45,1))*((General_Inputs!AN$47)*INDEX(General_Inputs!$F$49:$F$60,$A222)*(1+General_Inputs!$F$46)+General_Inputs!$F$45+General_Inputs!AN$67)/1000+JA$47),0),0)","v":81.63198738044683},{"$f":"MAX(IF(HC222>=BD$7*Load_Shape!BC181/$C222*BD$31+(BD$32*$F222+BD$33*$H222)/$C222,IF(FE222-DG222>0,JB$54,INDEX(JB$7:JB$45,MATCH(HC222*1000,$HR$7:$HR$45,1))*((General_Inputs!AO$47)*INDEX(General_Inputs!$F$49:$F$60,$A222)*(1+General_Inputs!$F$46)+General_Inputs!$F$45+General_Inputs!AO$67)/1000+JB$47),0),0)","v":81.663237685464139},{"$f":"MAX(IF(HD222>=BE$7*Load_Shape!BD181/$C222*BE$31+(BE$32*$F222+BE$33*$H222)/$C222,IF(FF222-DH222>0,JC$54,INDEX(JC$7:JC$45,MATCH(HD222*1000,$HR$7:$HR$45,1))*((General_Inputs!AP$47)*INDEX(General_Inputs!$F$49:$F$60,$A222)*(1+General_Inputs!$F$46)+General_Inputs!$F$45+General_Inputs!AP$67)/1000+JC$47),0),0)","v":81.691814783566798},{"$f":"MAX(IF(HE222>=BF$7*Load_Shape!BE181/$C222*BF$31+(BF$32*$F222+BF$33*$H222)/$C222,IF(FG222-DI222>0,JD$54,INDEX(JD$7:JD$45,MATCH(HE222*1000,$HR$7:$HR$45,1))*((General_Inputs!AQ$47)*INDEX(General_Inputs!$F$49:$F$60,$A222)*(1+General_Inputs!$F$46)+General_Inputs!$F$45+General_Inputs!AQ$67)/1000+JD$47),0),0)","v":81.718026359093216},{"$f":"MAX(IF(HF222>=BG$7*Load_Shape!BF181/$C222*BG$31+(BG$32*$F222+BG$33*$H222)/$C222,IF(FH222-DJ222>0,JE$54,INDEX(JE$7:JE$45,MATCH(HF222*1000,$HR$7:$HR$45,1))*((General_Inputs!AR$47)*INDEX(General_Inputs!$F$49:$F$60,$A222)*(1+General_Inputs!$F$46)+General_Inputs!$F$45+General_Inputs!AR$67)/1000+JE$47),0),0)","v":81.742072832168247},{"$f":"MAX(IF(HG222>=BH$7*Load_Shape!BG181/$C222*BH$31+(BH$32*$F222+BH$33*$H222)/$C222,IF(FI222-DK222>0,JF$54,INDEX(JF$7:JF$45,MATCH(HG222*1000,$HR$7:$HR$45,1))*((General_Inputs!AS$47)*INDEX(General_Inputs!$F$49:$F$60,$A222)*(1+General_Inputs!$F$46)+General_Inputs!$F$45+General_Inputs!AS$67)/1000+JF$47),0),0)","v":81.764116984510622},{"$f":"MAX(IF(HH222>=BI$7*Load_Shape!BH181/$C222*BI$31+(BI$32*$F222+BI$33*$H222)/$C222,IF(FJ222-DL222>0,JG$54,INDEX(JG$7:JG$45,MATCH(HH222*1000,$HR$7:$HR$45,1))*((General_Inputs!AT$47)*INDEX(General_Inputs!$F$49:$F$60,$A222)*(1+General_Inputs!$F$46)+General_Inputs!$F$45+General_Inputs!AT$67)/1000+JG$47),0),0)","v":85.881006033514012},{"$f":"MAX(IF(HI222>=BJ$7*Load_Shape!BI181/$C222*BJ$31+(BJ$32*$F222+BJ$33*$H222)/$C222,IF(FK222-DM222>0,JH$54,INDEX(JH$7:JH$45,MATCH(HI222*1000,$HR$7:$HR$45,1))*((General_Inputs!AU$47)*INDEX(General_Inputs!$F$49:$F$60,$A222)*(1+General_Inputs!$F$46)+General_Inputs!$F$45+General_Inputs!AU$67)/1000+JH$47),0),0)","v":85.900513336763467},{"$f":"MAX(IF(HJ222>=BK$7*Load_Shape!BJ181/$C222*BK$31+(BK$32*$F222+BK$33*$H222)/$C222,IF(FL222-DN222>0,JI$54,INDEX(JI$7:JI$45,MATCH(HJ222*1000,$HR$7:$HR$45,1))*((General_Inputs!AV$47)*INDEX(General_Inputs!$F$49:$F$60,$A222)*(1+General_Inputs!$F$46)+General_Inputs!$F$45+General_Inputs!AV$67)/1000+JI$47),0),0)","v":85.918396878652814},{"$f":"MAX(IF(HK222>=BL$7*Load_Shape!BK181/$C222*BL$31+(BL$32*$F222+BL$33*$H222)/$C222,IF(FM222-DO222>0,JJ$54,INDEX(JJ$7:JJ$45,MATCH(HK222*1000,$HR$7:$HR$45,1))*((General_Inputs!AW$47)*INDEX(General_Inputs!$F$49:$F$60,$A222)*(1+General_Inputs!$F$46)+General_Inputs!$F$45+General_Inputs!AW$67)/1000+JJ$47),0),0)","v":85.934788538387224},{"$f":"MAX(IF(HL222>=BM$7*Load_Shape!BL181/$C222*BM$31+(BM$32*$F222+BM$33*$H222)/$C222,IF(FN222-DP222>0,JK$54,INDEX(JK$7:JK$45,MATCH(HL222*1000,$HR$7:$HR$45,1))*((General_Inputs!AX$47)*INDEX(General_Inputs!$F$49:$F$60,$A222)*(1+General_Inputs!$F$46)+General_Inputs!$F$45+General_Inputs!AX$67)/1000+JK$47),0),0)","v":85.949812202078078},{"$f":"MAX(IF(HM222>=BN$7*Load_Shape!BM181/$C222*BN$31+(BN$32*$F222+BN$33*$H222)/$C222,IF(FO222-DQ222>0,JL$54,INDEX(JL$7:JL$45,MATCH(HM222*1000,$HR$7:$HR$45,1))*((General_Inputs!AY$47)*INDEX(General_Inputs!$F$49:$F$60,$A222)*(1+General_Inputs!$F$46)+General_Inputs!$F$45+General_Inputs!AY$67)/1000+JL$47),0),0)","v":85.963583446101353},{"$f":"MAX(IF(HN222>=BO$7*Load_Shape!BN181/$C222*BO$31+(BO$32*$F222+BO$33*$H222)/$C222,IF(FP222-DR222>0,JM$54,INDEX(JM$7:JM$45,MATCH(HN222*1000,$HR$7:$HR$45,1))*((General_Inputs!AZ$47)*INDEX(General_Inputs!$F$49:$F$60,$A222)*(1+General_Inputs!$F$46)+General_Inputs!$F$45+General_Inputs!AZ$67)/1000+JM$47),0),0)","v":88.042650449940453},{"$f":"MAX(IF(HO222>=BP$7*Load_Shape!BO181/$C222*BP$31+(BP$32*$F222+BP$33*$H222)/$C222,IF(FQ222-DS222>0,JN$54,INDEX(JN$7:JN$45,MATCH(HO222*1000,$HR$7:$HR$45,1))*((General_Inputs!BA$47)*INDEX(General_Inputs!$F$49:$F$60,$A222)*(1+General_Inputs!$F$46)+General_Inputs!$F$45+General_Inputs!BA$67)/1000+JN$47),0),0)","v":88.054514538915498},{"$f":"MAX(IF(HP222>=BQ$7*Load_Shape!BP181/$C222*BQ$31+(BQ$32*$F222+BQ$33*$H222)/$C222,IF(FR222-DT222>0,JO$54,INDEX(JO$7:JO$45,MATCH(HP222*1000,$HR$7:$HR$45,1))*((General_Inputs!BB$47)*INDEX(General_Inputs!$F$49:$F$60,$A222)*(1+General_Inputs!$F$46)+General_Inputs!$F$45+General_Inputs!BB$67)/1000+JO$47),0),0)","v":88.065388293891971},null,null,{"$f":"INDEX(JR$7:JR$45,MATCH(MAX(U$7*Load_Shape!T181/$C222*U$31,FT222)*1000,$JQ$7:$JQ$45,1))*((General_Inputs!F$47)*INDEX(General_Inputs!$F$49:$F$60,$A222)*(1+General_Inputs!$F$46)+General_Inputs!$F$45+General_Inputs!F$67)/1000+JR$47","v":41.515083970701333},{"$f":"INDEX(JS$7:JS$45,MATCH(MAX(V$7*Load_Shape!U181/$C222*V$31,FU222)*1000,$JQ$7:$JQ$45,1))*((General_Inputs!G$47)*INDEX(General_Inputs!$F$49:$F$60,$A222)*(1+General_Inputs!$F$46)+General_Inputs!$F$45+General_Inputs!G$67)/1000+JS$47","v":39.025444654038481},{"$f":"INDEX(JT$7:JT$45,MATCH(MAX(W$7*Load_Shape!V181/$C222*W$31,FV222)*1000,$JQ$7:$JQ$45,1))*((General_Inputs!H$47)*INDEX(General_Inputs!$F$49:$F$60,$A222)*(1+General_Inputs!$F$46)+General_Inputs!$F$45+General_Inputs!H$67)/1000+JT$47","v":41.595218242714161},{"$f":"INDEX(JU$7:JU$45,MATCH(MAX(X$7*Load_Shape!W181/$C222*X$31,FW222)*1000,$JQ$7:$JQ$45,1))*((General_Inputs!I$47)*INDEX(General_Inputs!$F$49:$F$60,$A222)*(1+General_Inputs!$F$46)+General_Inputs!$F$45+General_Inputs!I$67)/1000+JU$47","v":42.406362579237154},{"$f":"INDEX(JV$7:JV$45,MATCH(MAX(Y$7*Load_Shape!X181/$C222*Y$31,FX222)*1000,$JQ$7:$JQ$45,1))*((General_Inputs!J$47)*INDEX(General_Inputs!$F$49:$F$60,$A222)*(1+General_Inputs!$F$46)+General_Inputs!$F$45+General_Inputs!J$67)/1000+JV$47","v":43.315065498493013},{"$f":"INDEX(JW$7:JW$45,MATCH(MAX(Z$7*Load_Shape!Y181/$C222*Z$31,FY222)*1000,$JQ$7:$JQ$45,1))*((General_Inputs!K$47)*INDEX(General_Inputs!$F$49:$F$60,$A222)*(1+General_Inputs!$F$46)+General_Inputs!$F$45+General_Inputs!K$67)/1000+JW$47","v":44.155116510371592},{"$f":"INDEX(JX$7:JX$45,MATCH(MAX(AA$7*Load_Shape!Z181/$C222*AA$31,FZ222)*1000,$JQ$7:$JQ$45,1))*((General_Inputs!L$47)*INDEX(General_Inputs!$F$49:$F$60,$A222)*(1+General_Inputs!$F$46)+General_Inputs!$F$45+General_Inputs!L$67)/1000+JX$47","v":45.217282959169893},{"$f":"INDEX(JY$7:JY$45,MATCH(MAX(AB$7*Load_Shape!AA181/$C222*AB$31,GA222)*1000,$JQ$7:$JQ$45,1))*((General_Inputs!M$47)*INDEX(General_Inputs!$F$49:$F$60,$A222)*(1+General_Inputs!$F$46)+General_Inputs!$F$45+General_Inputs!M$67)/1000+JY$47","v":46.494534267290355},{"$f":"INDEX(JZ$7:JZ$45,MATCH(MAX(AC$7*Load_Shape!AB181/$C222*AC$31,GB222)*1000,$JQ$7:$JQ$45,1))*((General_Inputs!N$47)*INDEX(General_Inputs!$F$49:$F$60,$A222)*(1+General_Inputs!$F$46)+General_Inputs!$F$45+General_Inputs!N$67)/1000+JZ$47","v":50.899942570605823},{"$f":"INDEX(KA$7:KA$45,MATCH(MAX(AD$7*Load_Shape!AC181/$C222*AD$31,GC222)*1000,$JQ$7:$JQ$45,1))*((General_Inputs!O$47)*INDEX(General_Inputs!$F$49:$F$60,$A222)*(1+General_Inputs!$F$46)+General_Inputs!$F$45+General_Inputs!O$67)/1000+KA$47","v":52.530615706399495},{"$f":"INDEX(KB$7:KB$45,MATCH(MAX(AE$7*Load_Shape!AD181/$C222*AE$31,GD222)*1000,$JQ$7:$JQ$45,1))*((General_Inputs!P$47)*INDEX(General_Inputs!$F$49:$F$60,$A222)*(1+General_Inputs!$F$46)+General_Inputs!$F$45+General_Inputs!P$67)/1000+KB$47","v":54.223153053446872},{"$f":"INDEX(KC$7:KC$45,MATCH(MAX(AF$7*Load_Shape!AE181/$C222*AF$31,GE222)*1000,$JQ$7:$JQ$45,1))*((General_Inputs!Q$47)*INDEX(General_Inputs!$F$49:$F$60,$A222)*(1+General_Inputs!$F$46)+General_Inputs!$F$45+General_Inputs!Q$67)/1000+KC$47","v":56.024002909638369},{"$f":"INDEX(KD$7:KD$45,MATCH(MAX(AG$7*Load_Shape!AF181/$C222*AG$31,GF222)*1000,$JQ$7:$JQ$45,1))*((General_Inputs!R$47)*INDEX(General_Inputs!$F$49:$F$60,$A222)*(1+General_Inputs!$F$46)+General_Inputs!$F$45+General_Inputs!R$67)/1000+KD$47","v":57.885283335995787},{"$f":"INDEX(KE$7:KE$45,MATCH(MAX(AH$7*Load_Shape!AG181/$C222*AH$31,GG222)*1000,$JQ$7:$JQ$45,1))*((General_Inputs!S$47)*INDEX(General_Inputs!$F$49:$F$60,$A222)*(1+General_Inputs!$F$46)+General_Inputs!$F$45+General_Inputs!S$67)/1000+KE$47","v":62.655135761271438},{"$f":"INDEX(KF$7:KF$45,MATCH(MAX(AI$7*Load_Shape!AH181/$C222*AI$31,GH222)*1000,$JQ$7:$JQ$45,1))*((General_Inputs!T$47)*INDEX(General_Inputs!$F$49:$F$60,$A222)*(1+General_Inputs!$F$46)+General_Inputs!$F$45+General_Inputs!T$67)/1000+KF$47","v":63.986901043781799},{"$f":"INDEX(KG$7:KG$45,MATCH(MAX(AJ$7*Load_Shape!AI181/$C222*AJ$31,GI222)*1000,$JQ$7:$JQ$45,1))*((General_Inputs!U$47)*INDEX(General_Inputs!$F$49:$F$60,$A222)*(1+General_Inputs!$F$46)+General_Inputs!$F$45+General_Inputs!U$67)/1000+KG$47","v":65.494847200347181},{"$f":"INDEX(KH$7:KH$45,MATCH(MAX(AK$7*Load_Shape!AJ181/$C222*AK$31,GJ222)*1000,$JQ$7:$JQ$45,1))*((General_Inputs!V$47)*INDEX(General_Inputs!$F$49:$F$60,$A222)*(1+General_Inputs!$F$46)+General_Inputs!$F$45+General_Inputs!V$67)/1000+KH$47","v":66.830309321247228},{"$f":"INDEX(KI$7:KI$45,MATCH(MAX(AL$7*Load_Shape!AK181/$C222*AL$31,GK222)*1000,$JQ$7:$JQ$45,1))*((General_Inputs!W$47)*INDEX(General_Inputs!$F$49:$F$60,$A222)*(1+General_Inputs!$F$46)+General_Inputs!$F$45+General_Inputs!W$67)/1000+KI$47","v":68.004142328757013},{"$f":"INDEX(KJ$7:KJ$45,MATCH(MAX(AM$7*Load_Shape!AL181/$C222*AM$31,GL222)*1000,$JQ$7:$JQ$45,1))*((General_Inputs!X$47)*INDEX(General_Inputs!$F$49:$F$60,$A222)*(1+General_Inputs!$F$46)+General_Inputs!$F$45+General_Inputs!X$67)/1000+KJ$47","v":69.086455384596675},null,null,{"$f":"INDEX($U$7:$BQ$21,MATCH(KM$57,$T$7:$T$21,0),MATCH($LK$55,$U$6:$BQ$6,0))*INDEX(Load_Shape!$T181:$BP181,MATCH($LK$55,Load_Shape!$T$16:$BP$16,0))/$C222","v":34.235447026551526},0,34.235447026551526,0.6383858400000002,2.5169580000000003,2.3487355760709971,-1.047508060096428E-2,0,0,-3.8748405207157633E-4,-1.9004645958252547E-3,1.4414699191939448,3.3241561864967331,0.27857523885255736,2.9148729515840292E-3,0.10117011109153905,6.7380475391671766,0,16.857796771975856,0,0,34.235447026551526,34.235447026551526,7.4842588754084929,0,null,null,0,7.3519063386201941E-2,0.49240767205118369,0.56592673543738559,null,null,{"$f":"MAX(IF(FT222>=U$7*Load_Shape!T181/$C222*U$31+(U$32*$F222+U$33*$H222)/$C222,IF(DV222-BX222>0,0,INDEX(HS$7:HS$45,MATCH(FT222*1000,$HR$7:$HR$45,1))),0),0)","v":7534.1774999999907},{"$f":"MAX(IF(FU222>=V$7*Load_Shape!U181/$C222*V$31+(V$32*$F222+V$33*$H222)/$C222,IF(DW222-BY222>0,0,INDEX(HT$7:HT$45,MATCH(FU222*1000,$HR$7:$HR$45,1))),0),0)","v":7399.9024999999965},{"$f":"MAX(IF(FV222>=W$7*Load_Shape!V181/$C222*W$31+(W$32*$F222+W$33*$H222)/$C222,IF(DX222-BZ222>0,0,INDEX(HU$7:HU$45,MATCH(FV222*1000,$HR$7:$HR$45,1))),0),0)","v":7500},{"$f":"MAX(IF(FW222>=X$7*Load_Shape!W181/$C222*X$31+(X$32*$F222+X$33*$H222)/$C222,IF(DY222-CA222>0,0,INDEX(HV$7:HV$45,MATCH(FW222*1000,$HR$7:$HR$45,1))),0),0)","v":7500},{"$f":"MAX(IF(FX222>=Y$7*Load_Shape!X181/$C222*Y$31+(Y$32*$F222+Y$33*$H222)/$C222,IF(DZ222-CB222>0,0,INDEX(HW$7:HW$45,MATCH(FX222*1000,$HR$7:$HR$45,1))),0),0)","v":7500},{"$f":"MAX(IF(FY222>=Z$7*Load_Shape!Y181/$C222*Z$31+(Z$32*$F222+Z$33*$H222)/$C222,IF(EA222-CC222>0,0,INDEX(HX$7:HX$45,MATCH(FY222*1000,$HR$7:$HR$45,1))),0),0)","v":7250.9024999999965},{"$f":"MAX(IF(FZ222>=AA$7*Load_Shape!Z181/$C222*AA$31+(AA$32*$F222+AA$33*$H222)/$C222,IF(EB222-CD222>0,0,INDEX(HY$7:HY$45,MATCH(FZ222*1000,$HR$7:$HR$45,1))),0),0)","v":7250},{"$f":"MAX(IF(GA222>=AB$7*Load_Shape!AA181/$C222*AB$31+(AB$32*$F222+AB$33*$H222)/$C222,IF(EC222-CE222>0,0,INDEX(HZ$7:HZ$45,MATCH(GA222*1000,$HR$7:$HR$45,1))),0),0)","v":7250},{"$f":"MAX(IF(GB222>=AC$7*Load_Shape!AB181/$C222*AC$31+(AC$32*$F222+AC$33*$H222)/$C222,IF(ED222-CF222>0,0,INDEX(IA$7:IA$45,MATCH(GB222*1000,$HR$7:$HR$45,1))),0),0)","v":7250},{"$f":"MAX(IF(GC222>=AD$7*Load_Shape!AC181/$C222*AD$31+(AD$32*$F222+AD$33*$H222)/$C222,IF(EE222-CG222>0,0,INDEX(IB$7:IB$45,MATCH(GC222*1000,$HR$7:$HR$45,1))),0),0)","v":7250},{"$f":"MAX(IF(GD222>=AE$7*Load_Shape!AD181/$C222*AE$31+(AE$32*$F222+AE$33*$H222)/$C222,IF(EF222-CH222>0,0,INDEX(IC$7:IC$45,MATCH(GD222*1000,$HR$7:$HR$45,1))),0),0)","v":7250},{"$f":"MAX(IF(GE222>=AF$7*Load_Shape!AE181/$C222*AF$31+(AF$32*$F222+AF$33*$H222)/$C222,IF(EG222-CI222>0,0,INDEX(ID$7:ID$45,MATCH(GE222*1000,$HR$7:$HR$45,1))),0),0)","v":7250},{"$f":"MAX(IF(GF222>=AG$7*Load_Shape!AF181/$C222*AG$31+(AG$32*$F222+AG$33*$H222)/$C222,IF(EH222-CJ222>0,0,INDEX(IE$7:IE$45,MATCH(GF222*1000,$HR$7:$HR$45,1))),0),0)","v":7250},{"$f":"MAX(IF(GG222>=AH$7*Load_Shape!AG181/$C222*AH$31+(AH$32*$F222+AH$33*$H222)/$C222,IF(EI222-CK222>0,0,INDEX(IF$7:IF$45,MATCH(GG222*1000,$HR$7:$HR$45,1))),0),0)","v":7500},{"$f":"MAX(IF(GH222>=AI$7*Load_Shape!AH181/$C222*AI$31+(AI$32*$F222+AI$33*$H222)/$C222,IF(EJ222-CL222>0,0,INDEX(IG$7:IG$45,MATCH(GH222*1000,$HR$7:$HR$45,1))),0),0)","v":7500},{"$f":"MAX(IF(GI222>=AJ$7*Load_Shape!AI181/$C222*AJ$31+(AJ$32*$F222+AJ$33*$H222)/$C222,IF(EK222-CM222>0,0,INDEX(IH$7:IH$45,MATCH(GI222*1000,$HR$7:$HR$45,1))),0),0)","v":7500},{"$f":"MAX(IF(GJ222>=AK$7*Load_Shape!AJ181/$C222*AK$31+(AK$32*$F222+AK$33*$H222)/$C222,IF(EL222-CN222>0,0,INDEX(II$7:II$45,MATCH(GJ222*1000,$HR$7:$HR$45,1))),0),0)","v":7500},{"$f":"MAX(IF(GK222>=AL$7*Load_Shape!AK181/$C222*AL$31+(AL$32*$F222+AL$33*$H222)/$C222,IF(EM222-CO222>0,0,INDEX(IJ$7:IJ$45,MATCH(GK222*1000,$HR$7:$HR$45,1))),0),0)","v":7250.9024999999965},{"$f":"MAX(IF(GL222>=AM$7*Load_Shape!AL181/$C222*AM$31+(AM$32*$F222+AM$33*$H222)/$C222,IF(EN222-CP222>0,0,INDEX(IK$7:IK$45,MATCH(GL222*1000,$HR$7:$HR$45,1))),0),0)","v":7250.9024999999965},{"$f":"MAX(IF(GM222>=AN$7*Load_Shape!AM181/$C222*AN$31+(AN$32*$F222+AN$33*$H222)/$C222,IF(EO222-CQ222>0,0,INDEX(IL$7:IL$45,MATCH(GM222*1000,$HR$7:$HR$45,1))),0),0)","v":7250.9024999999965},{"$f":"MAX(IF(GN222>=AO$7*Load_Shape!AN181/$C222*AO$31+(AO$32*$F222+AO$33*$H222)/$C222,IF(EP222-CR222>0,0,INDEX(IM$7:IM$45,MATCH(GN222*1000,$HR$7:$HR$45,1))),0),0)","v":7250.9024999999965},{"$f":"MAX(IF(GO222>=AP$7*Load_Shape!AO181/$C222*AP$31+(AP$32*$F222+AP$33*$H222)/$C222,IF(EQ222-CS222>0,0,INDEX(IN$7:IN$45,MATCH(GO222*1000,$HR$7:$HR$45,1))),0),0)","v":7500},{"$f":"MAX(IF(GP222>=AQ$7*Load_Shape!AP181/$C222*AQ$31+(AQ$32*$F222+AQ$33*$H222)/$C222,IF(ER222-CT222>0,0,INDEX(IO$7:IO$45,MATCH(GP222*1000,$HR$7:$HR$45,1))),0),0)","v":7500},{"$f":"MAX(IF(GQ222>=AR$7*Load_Shape!AQ181/$C222*AR$31+(AR$32*$F222+AR$33*$H222)/$C222,IF(ES222-CU222>0,0,INDEX(IP$7:IP$45,MATCH(GQ222*1000,$HR$7:$HR$45,1))),0),0)","v":7500},{"$f":"MAX(IF(GR222>=AS$7*Load_Shape!AR181/$C222*AS$31+(AS$32*$F222+AS$33*$H222)/$C222,IF(ET222-CV222>0,0,INDEX(IQ$7:IQ$45,MATCH(GR222*1000,$HR$7:$HR$45,1))),0),0)","v":7500},{"$f":"MAX(IF(GS222>=AT$7*Load_Shape!AS181/$C222*AT$31+(AT$32*$F222+AT$33*$H222)/$C222,IF(EU222-CW222>0,0,INDEX(IR$7:IR$45,MATCH(GS222*1000,$HR$7:$HR$45,1))),0),0)","v":7500},{"$f":"MAX(IF(GT222>=AU$7*Load_Shape!AT181/$C222*AU$31+(AU$32*$F222+AU$33*$H222)/$C222,IF(EV222-CX222>0,0,INDEX(IS$7:IS$45,MATCH(GT222*1000,$HR$7:$HR$45,1))),0),0)","v":7500},{"$f":"MAX(IF(GU222>=AV$7*Load_Shape!AU181/$C222*AV$31+(AV$32*$F222+AV$33*$H222)/$C222,IF(EW222-CY222>0,0,INDEX(IT$7:IT$45,MATCH(GU222*1000,$HR$7:$HR$45,1))),0),0)","v":7508.6774999999907},{"$f":"MAX(IF(GV222>=AW$7*Load_Shape!AV181/$C222*AW$31+(AW$32*$F222+AW$33*$H222)/$C222,IF(EX222-CZ222>0,0,INDEX(IU$7:IU$45,MATCH(GV222*1000,$HR$7:$HR$45,1))),0),0)","v":7508.6774999999907},{"$f":"MAX(IF(GW222>=AX$7*Load_Shape!AW181/$C222*AX$31+(AX$32*$F222+AX$33*$H222)/$C222,IF(EY222-DA222>0,0,INDEX(IV$7:IV$45,MATCH(GW222*1000,$HR$7:$HR$45,1))),0),0)","v":7508.6774999999907},{"$f":"MAX(IF(GX222>=AY$7*Load_Shape!AX181/$C222*AY$31+(AY$32*$F222+AY$33*$H222)/$C222,IF(EZ222-DB222>0,0,INDEX(IW$7:IW$45,MATCH(GX222*1000,$HR$7:$HR$45,1))),0),0)","v":7508.6774999999907},{"$f":"MAX(IF(GY222>=AZ$7*Load_Shape!AY181/$C222*AZ$31+(AZ$32*$F222+AZ$33*$H222)/$C222,IF(FA222-DC222>0,0,INDEX(IX$7:IX$45,MATCH(GY222*1000,$HR$7:$HR$45,1))),0),0)","v":7930.2150000000256},{"$f":"MAX(IF(GZ222>=BA$7*Load_Shape!AZ181/$C222*BA$31+(BA$32*$F222+BA$33*$H222)/$C222,IF(FB222-DD222>0,0,INDEX(IY$7:IY$45,MATCH(GZ222*1000,$HR$7:$HR$45,1))),0),0)","v":7930.2150000000256},{"$f":"MAX(IF(HA222>=BB$7*Load_Shape!BA181/$C222*BB$31+(BB$32*$F222+BB$33*$H222)/$C222,IF(FC222-DE222>0,0,INDEX(IZ$7:IZ$45,MATCH(HA222*1000,$HR$7:$HR$45,1))),0),0)","v":7930.2150000000256},{"$f":"MAX(IF(HB222>=BC$7*Load_Shape!BB181/$C222*BC$31+(BC$32*$F222+BC$33*$H222)/$C222,IF(FD222-DF222>0,0,INDEX(JA$7:JA$45,MATCH(HB222*1000,$HR$7:$HR$45,1))),0),0)","v":8219.9349999999977},{"$f":"MAX(IF(HC222>=BD$7*Load_Shape!BC181/$C222*BD$31+(BD$32*$F222+BD$33*$H222)/$C222,IF(FE222-DG222>0,0,INDEX(JB$7:JB$45,MATCH(HC222*1000,$HR$7:$HR$45,1))),0),0)","v":8219.9349999999977},{"$f":"MAX(IF(HD222>=BE$7*Load_Shape!BD181/$C222*BE$31+(BE$32*$F222+BE$33*$H222)/$C222,IF(FF222-DH222>0,0,INDEX(JC$7:JC$45,MATCH(HD222*1000,$HR$7:$HR$45,1))),0),0)","v":8219.9349999999977},{"$f":"MAX(IF(HE222>=BF$7*Load_Shape!BE181/$C222*BF$31+(BF$32*$F222+BF$33*$H222)/$C222,IF(FG222-DI222>0,0,INDEX(JD$7:JD$45,MATCH(HE222*1000,$HR$7:$HR$45,1))),0),0)","v":8219.9349999999977},{"$f":"MAX(IF(HF222>=BG$7*Load_Shape!BF181/$C222*BG$31+(BG$32*$F222+BG$33*$H222)/$C222,IF(FH222-DJ222>0,0,INDEX(JE$7:JE$45,MATCH(HF222*1000,$HR$7:$HR$45,1))),0),0)","v":8219.9349999999977},{"$f":"MAX(IF(HG222>=BH$7*Load_Shape!BG181/$C222*BH$31+(BH$32*$F222+BH$33*$H222)/$C222,IF(FI222-DK222>0,0,INDEX(JF$7:JF$45,MATCH(HG222*1000,$HR$7:$HR$45,1))),0),0)","v":8219.9349999999977},{"$f":"MAX(IF(HH222>=BI$7*Load_Shape!BH181/$C222*BI$31+(BI$32*$F222+BI$33*$H222)/$C222,IF(FJ222-DL222>0,0,INDEX(JG$7:JG$45,MATCH(HH222*1000,$HR$7:$HR$45,1))),0),0)","v":8658.4949999999953},{"$f":"MAX(IF(HI222>=BJ$7*Load_Shape!BI181/$C222*BJ$31+(BJ$32*$F222+BJ$33*$H222)/$C222,IF(FK222-DM222>0,0,INDEX(JH$7:JH$45,MATCH(HI222*1000,$HR$7:$HR$45,1))),0),0)","v":8658.4949999999953},{"$f":"MAX(IF(HJ222>=BK$7*Load_Shape!BJ181/$C222*BK$31+(BK$32*$F222+BK$33*$H222)/$C222,IF(FL222-DN222>0,0,INDEX(JI$7:JI$45,MATCH(HJ222*1000,$HR$7:$HR$45,1))),0),0)","v":8658.4949999999953},{"$f":"MAX(IF(HK222>=BL$7*Load_Shape!BK181/$C222*BL$31+(BL$32*$F222+BL$33*$H222)/$C222,IF(FM222-DO222>0,0,INDEX(JJ$7:JJ$45,MATCH(HK222*1000,$HR$7:$HR$45,1))),0),0)","v":8658.4949999999953},{"$f":"MAX(IF(HL222>=BM$7*Load_Shape!BL181/$C222*BM$31+(BM$32*$F222+BM$33*$H222)/$C222,IF(FN222-DP222>0,0,INDEX(JK$7:JK$45,MATCH(HL222*1000,$HR$7:$HR$45,1))),0),0)","v":8658.4949999999953},{"$f":"MAX(IF(HM222>=BN$7*Load_Shape!BM181/$C222*BN$31+(BN$32*$F222+BN$33*$H222)/$C222,IF(FO222-DQ222>0,0,INDEX(JL$7:JL$45,MATCH(HM222*1000,$HR$7:$HR$45,1))),0),0)","v":8658.4949999999953},{"$f":"MAX(IF(HN222>=BO$7*Load_Shape!BN181/$C222*BO$31+(BO$32*$F222+BO$33*$H222)/$C222,IF(FP222-DR222>0,0,INDEX(JM$7:JM$45,MATCH(HN222*1000,$HR$7:$HR$45,1))),0),0)","v":8879.452500000014},{"$f":"MAX(IF(HO222>=BP$7*Load_Shape!BO181/$C222*BP$31+(BP$32*$F222+BP$33*$H222)/$C222,IF(FQ222-DS222>0,0,INDEX(JN$7:JN$45,MATCH(HO222*1000,$HR$7:$HR$45,1))),0),0)","v":8879.452500000014},{"$f":"MAX(IF(HP222>=BQ$7*Load_Shape!BP181/$C222*BQ$31+(BQ$32*$F222+BQ$33*$H222)/$C222,IF(FR222-DT222>0,0,INDEX(JO$7:JO$45,MATCH(HP222*1000,$HR$7:$HR$45,1))),0),0)","v":8879.452500000014},null,null,7534.1774999999907,7399.9024999999965,7500,7500,7500,7250.9024999999965,7250,7250,7250,7250,7250.9024999999965,7250.9024999999965,7250.9024999999965,7508.6774999999907,7508.6774999999907,7500,7500,7500,7500,7500,7500,7500,7508.6774999999907,7508.6774999999907,7508.6774999999907,7508.6774999999907,7508.6774999999907,7508.6774999999907,7508.6774999999907,7909.7149999999965,7909.7149999999965,8219.9349999999977,8219.9349999999977,8219.9349999999977,8219.9349999999977,8658.4949999999953,8658.4949999999953,8658.4949999999953,8658.4949999999953,8658.4949999999953,8658.4949999999953,8879.452500000014,8879.452500000014,8879.452500000014,8879.452500000014,8879.452500000014,8879.452500000014,9111.202500000014,9111.202500000014]
[8,18,31,null,4.8487879373495732E-3,3.5388127853881279E-3,3.5388127853881279E-3,3.5388127853881279E-3,3.5388127853881279E-3,3.0781160827059572E-3,7.2472367358279617E-3,2.1494566796460587E-3,1.6785196204173302E-3,5.5406653495202549E-3,4.4113993809805916E-3,4.0030627561333269E-3,1.7310035862661466E-3,1.4184444095558396E-3,1.6622495237829055E-3,null,{"$f":"U$7*Load_Shape!T202/$C243+SUMPRODUCT(U$8:U$21,TRANSPOSE($F243:$S243))/$C243","v":26.174203432614142},{"$f":"V$7*Load_Shape!U202/$C243+SUMPRODUCT(V$8:V$21,TRANSPOSE($F243:$S243))/$C243","v":25.131555949323328},{"$f":"W$7*Load_Shape!V202/$C243+SUMPRODUCT(W$8:W$21,TRANSPOSE($F243:$S243))/$C243","v":26.925596462618888},{"$f":"X$7*Load_Shape!W202/$C243+SUMPRODUCT(X$8:X$21,TRANSPOSE($F243:$S243))/$C243","v":26.657879048057467},{"$f":"Y$7*Load_Shape!X202/$C243+SUMPRODUCT(Y$8:Y$21,TRANSPOSE($F243:$S243))/$C243","v":25.716422657601473},{"$f":"Z$7*Load_Shape!Y202/$C243+SUMPRODUCT(Z$8:Z$21,TRANSPOSE($F243:$S243))/$C243","v":24.490452357898384},{"$f":"AA$7*Load_Shape!Z202/$C243+SUMPRODUCT(AA$8:AA$21,TRANSPOSE($F243:$S243))/$C243","v":22.845134286203013},{"$f":"AB$7*Load_Shape!AA202/$C243+SUMPRODUCT(AB$8:AB$21,TRANSPOSE($F243:$S243))/$C243","v":22.086267631564535},{"$f":"AC$7*Load_Shape!AB202/$C243+SUMPRODUCT(AC$8:AC$21,TRANSPOSE($F243:$S243))/$C243","v":21.257594779999408},{"$f":"AD$7*Load_Shape!AC202/$C243+SUMPRODUCT(AD$8:AD$21,TRANSPOSE($F243:$S243))/$C243","v":20.337340630517879},{"$f":"AE$7*Load_Shape!AD202/$C243+SUMPRODUCT(AE$8:AE$21,TRANSPOSE($F243:$S243))/$C243","v":19.624171871153202},{"$f":"AF$7*Load_Shape!AE202/$C243+SUMPRODUCT(AF$8:AF$21,TRANSPOSE($F243:$S243))/$C243","v":19.699631648255753},{"$f":"AG$7*Load_Shape!AF202/$C243+SUMPRODUCT(AG$8:AG$21,TRANSPOSE($F243:$S243))/$C243","v":19.731352130679475},{"$f":"AH$7*Load_Shape!AG202/$C243+SUMPRODUCT(AH$8:AH$21,TRANSPOSE($F243:$S243))/$C243","v":21.792322465476023},{"$f":"AI$7*Load_Shape!AH202/$C243+SUMPRODUCT(AI$8:AI$21,TRANSPOSE($F243:$S243))/$C243","v":21.8057940545355},{"$f":"AJ$7*Load_Shape!AI202/$C243+SUMPRODUCT(AJ$8:AJ$21,TRANSPOSE($F243:$S243))/$C243","v":21.112227512818873},{"$f":"AK$7*Load_Shape!AJ202/$C243+SUMPRODUCT(AK$8:AK$21,TRANSPOSE($F243:$S243))/$C243","v":20.261348786366227},{"$f":"AL$7*Load_Shape!AK202/$C243+SUMPRODUCT(AL$8:AL$21,TRANSPOSE($F243:$S243))/$C243","v":19.504699029465073},{"$f":"AM$7*Load_Shape!AL202/$C243+SUMPRODUCT(AM$8:AM$21,TRANSPOSE($F243:$S243))/$C243","v":18.852942788789942},{"$f":"AN$7*Load_Shape!AM202/$C243+SUMPRODUCT(AN$8:AN$21,TRANSPOSE($F243:$S243))/$C243","v":18.908779073044322},{"$f":"AO$7*Load_Shape!AN202/$C243+SUMPRODUCT(AO$8:AO$21,TRANSPOSE($F243:$S243))/$C243","v":19.132037049702173},{"$f":"AP$7*Load_Shape!AO202/$C243+SUMPRODUCT(AP$8:AP$21,TRANSPOSE($F243:$S243))/$C243","v":19.348484366015544},{"$f":"AQ$7*Load_Shape!AP202/$C243+SUMPRODUCT(AQ$8:AQ$21,TRANSPOSE($F243:$S243))/$C243","v":19.551353219308631},{"$f":"AR$7*Load_Shape!AQ202/$C243+SUMPRODUCT(AR$8:AR$21,TRANSPOSE($F243:$S243))/$C243","v":19.730908657583853},{"$f":"AS$7*Load_Shape!AR202/$C243+SUMPRODUCT(AS$8:AS$21,TRANSPOSE($F243:$S243))/$C243","v":19.882160099583079},{"$f":"AT$7*Load_Shape!AS202/$C243+SUMPRODUCT(AT$8:AT$21,TRANSPOSE($F243:$S243))/$C243","v":20.05603202807157},{"$f":"AU$7*Load_Shape!AT202/$C243+SUMPRODUCT(AU$8:AU$21,TRANSPOSE($F243:$S243))/$C243","v":20.278885932433401},{"$f":"AV$7*Load_Shape!AU202/$C243+SUMPRODUCT(AV$8:AV$21,TRANSPOSE($F243:$S243))/$C243","v":20.432414062126025},{"$f":"AW$7*Load_Shape!AV202/$C243+SUMPRODUCT(AW$8:AW$21,TRANSPOSE($F243:$S243))/$C243","v":20.571847518400027},{"$f":"AX$7*Load_Shape!AW202/$C243+SUMPRODUCT(AX$8:AX$21,TRANSPOSE($F243:$S243))/$C243","v":20.776196995162131},{"$f":"AY$7*Load_Shape!AX202/$C243+SUMPRODUCT(AY$8:AY$21,TRANSPOSE($F243:$S243))/$C243","v":20.996018391340328},{"$f":"AZ$7*Load_Shape!AY202/$C243+SUMPRODUCT(AZ$8:AZ$21,TRANSPOSE($F243:$S243))/$C243","v":21.051282811356327},{"$f":"BA$7*Load_Shape!AZ202/$C243+SUMPRODUCT(BA$8:BA$21,TRANSPOSE($F243:$S243))/$C243","v":21.21509519383855},{"$f":"BB$7*Load_Shape!BA202/$C243+SUMPRODUCT(BB$8:BB$21,TRANSPOSE($F243:$S243))/$C243","v":21.418351567481917},{"$f":"BC$7*Load_Shape!BB202/$C243+SUMPRODUCT(BC$8:BC$21,TRANSPOSE($F243:$S243))/$C243","v":21.526294466984453},{"$f":"BD$7*Load_Shape!BC202/$C243+SUMPRODUCT(BD$8:BD$21,TRANSPOSE($F243:$S243))/$C243","v":21.655472433169027},{"$f":"BE$7*Load_Shape!BD202/$C243+SUMPRODUCT(BE$8:BE$21,TRANSPOSE($F243:$S243))/$C243","v":21.895201141740831},{"$f":"BF$7*Load_Shape!BE202/$C243+SUMPRODUCT(BF$8:BF$21,TRANSPOSE($F243:$S243))/$C243","v":22.135453901982661},{"$f":"BG$7*Load_Shape!BF202/$C243+SUMPRODUCT(BG$8:BG$21,TRANSPOSE($F243:$S243))/$C243","v":22.373981114739017},{"$f":"BH$7*Load_Shape!BG202/$C243+SUMPRODUCT(BH$8:BH$21,TRANSPOSE($F243:$S243))/$C243","v":22.609560624448989},{"$f":"BI$7*Load_Shape!BH202/$C243+SUMPRODUCT(BI$8:BI$21,TRANSPOSE($F243:$S243))/$C243","v":22.729431540140002},{"$f":"BJ$7*Load_Shape!BI202/$C243+SUMPRODUCT(BJ$8:BJ$21,TRANSPOSE($F243:$S243))/$C243","v":22.936033664589758},{"$f":"BK$7*Load_Shape!BJ202/$C243+SUMPRODUCT(BK$8:BK$21,TRANSPOSE($F243:$S243))/$C243","v":23.078918037870842},{"$f":"BL$7*Load_Shape!BK202/$C243+SUMPRODUCT(BL$8:BL$21,TRANSPOSE($F243:$S243))/$C243","v":23.218656800805444},{"$f":"BM$7*Load_Shape!BL202/$C243+SUMPRODUCT(BM$8:BM$21,TRANSPOSE($F243:$S243))/$C243","v":23.463417950271864},{"$f":"BN$7*Load_Shape!BM202/$C243+SUMPRODUCT(BN$8:BN$21,TRANSPOSE($F243:$S243))/$C243","v":23.7107313212653},{"$f":"BO$7*Load_Shape!BN202/$C243+SUMPRODUCT(BO$8:BO$21,TRANSPOSE($F243:$S243))/$C243","v":23.958623688803485},{"$f":"BP$7*Load_Shape!BO202/$C243+SUMPRODUCT(BP$8:BP$21,TRANSPOSE($F243:$S243))/$C243","v":24.207103560200235},{"$f":"BQ$7*Load_Shape!BP202/$C243+SUMPRODUCT(BQ$8:BQ$21,TRANSPOSE($F243:$S243))/$C243","v":24.456179457616045},null,{"$f":"INDEX(Hydro_Param!G$27:G$39,$A243)","v":1.4968626597908667},{"$f":"INDEX(Hydro_Param!H$27:H$39,$A243)","v":-0.49686265979086675},{"$f":"INDEX(Hydro_Param!M$27:M$39,$A243)","v":0.65523178406281657},{"$f":"INDEX(Hydro_Param!N$27:N$39,$A243)","v":1.3724852747102794},null,{"$f":"U243+($BS243*MAX($BU243,MIN($BV243,U243/AVERAGE(IF(OFFSET(U243,1-$B243,0,24,1)<$BU243*AVERAGE(OFFSET(U243,1-$B243,0,24,1)),OFFSET($BU243,1-$B243,0,24,1)*AVERAGE(OFFSET(U243,1-$B243,0,24,1)),IF(OFFSET(U243,1-$B243,0,24,1)>$BV243*AVERAGE(OFFSET(U243,1-$B243,0,24,1)),OFFSET($BV243,1-$B243,0,24,1)*AVERAGE(OFFSET(U243,1-$B243,0,24,1)),OFFSET(U243,1-$B243,0,24,1))))))+$BT243)*U$22*INDEX(Hydro_Param!$D$27:$D$39,$A243)/$C243/24","v":20.844063637836978},{"$f":"V243+($BS243*MAX($BU243,MIN($BV243,V243/AVERAGE(IF(OFFSET(V243,1-$B243,0,24,1)<$BU243*AVERAGE(OFFSET(V243,1-$B243,0,24,1)),OFFSET($BU243,1-$B243,0,24,1)*AVERAGE(OFFSET(V243,1-$B243,0,24,1)),IF(OFFSET(V243,1-$B243,0,24,1)>$BV243*AVERAGE(OFFSET(V243,1-$B243,0,24,1)),OFFSET($BV243,1-$B243,0,24,1)*AVERAGE(OFFSET(V243,1-$B243,0,24,1)),OFFSET(V243,1-$B243,0,24,1))))))+$BT243)*V$22*INDEX(Hydro_Param!$D$27:$D$39,$A243)/$C243/24","v":19.768563853619131},{"$f":"W243+($BS243*MAX($BU243,MIN($BV243,W243/AVERAGE(IF(OFFSET(W243,1-$B243,0,24,1)<$BU243*AVERAGE(OFFSET(W243,1-$B243,0,24,1)),OFFSET($BU243,1-$B243,0,24,1)*AVERAGE(OFFSET(W243,1-$B243,0,24,1)),IF(OFFSET(W243,1-$B243,0,24,1)>$BV243*AVERAGE(OFFSET(W243,1-$B243,0,24,1)),OFFSET($BV243,1-$B243,0,24,1)*AVERAGE(OFFSET(W243,1-$B243,0,24,1)),OFFSET(W243,1-$B243,0,24,1))))))+$BT243)*W$22*INDEX(Hydro_Param!$D$27:$D$39,$A243)/$C243/24","v":21.632649492446468},{"$f":"X243+($BS243*MAX($BU243,MIN($BV243,X243/AVERAGE(IF(OFFSET(X243,1-$B243,0,24,1)<$BU243*AVERAGE(OFFSET(X243,1-$B243,0,24,1)),OFFSET($BU243,1-$B243,0,24,1)*AVERAGE(OFFSET(X243,1-$B243,0,24,1)),IF(OFFSET(X243,1-$B243,0,24,1)>$BV243*AVERAGE(OFFSET(X243,1-$B243,0,24,1)),OFFSET($BV243,1-$B243,0,24,1)*AVERAGE(OFFSET(X243,1-$B243,0,24,1)),OFFSET(X243,1-$B243,0,24,1))))))+$BT243)*X$22*INDEX(Hydro_Param!$D$27:$D$39,$A243)/$C243/24","v":21.139181669966838},{"$f":"Y243+($BS243*MAX($BU243,MIN($BV243,Y243/AVERAGE(IF(OFFSET(Y243,1-$B243,0,24,1)<$BU243*AVERAGE(OFFSET(Y243,1-$B243,0,24,1)),OFFSET($BU243,1-$B243,0,24,1)*AVERAGE(OFFSET(Y243,1-$B243,0,24,1)),IF(OFFSET(Y243,1-$B243,0,24,1)>$BV243*AVERAGE(OFFSET(Y243,1-$B243,0,24,1)),OFFSET($BV243,1-$B243,0,24,1)*AVERAGE(OFFSET(Y243,1-$B243,0,24,1)),OFFSET(Y243,1-$B243,0,24,1))))))+$BT243)*Y$22*INDEX(Hydro_Param!$D$27:$D$39,$A243)/$C243/24","v":20.121737311650545},{"$f":"Z243+($BS243*MAX($BU243,MIN($BV243,Z243/AVERAGE(IF(OFFSET(Z243,1-$B243,0,24,1)<$BU243*AVERAGE(OFFSET(Z243,1-$B243,0,24,1)),OFFSET($BU243,1-$B243,0,24,1)*AVERAGE(OFFSET(Z243,1-$B243,0,24,1)),IF(OFFSET(Z243,1-$B243,0,24,1)>$BV243*AVERAGE(OFFSET(Z243,1-$B243,0,24,1)),OFFSET($BV243,1-$B243,0,24,1)*AVERAGE(OFFSET(Z243,1-$B243,0,24,1)),OFFSET(Z243,1-$B243,0,24,1))))))+$BT243)*Z$22*INDEX(Hydro_Param!$D$27:$D$39,$A243)/$C243/24","v":18.767385112722817},{"$f":"AA243+($BS243*MAX($BU243,MIN($BV243,AA243/AVERAGE(IF(OFFSET(AA243,1-$B243,0,24,1)<$BU243*AVERAGE(OFFSET(AA243,1-$B243,0,24,1)),OFFSET($BU243,1-$B243,0,24,1)*AVERAGE(OFFSET(AA243,1-$B243,0,24,1)),IF(OFFSET(AA243,1-$B243,0,24,1)>$BV243*AVERAGE(OFFSET(AA243,1-$B243,0,24,1)),OFFSET($BV243,1-$B243,0,24,1)*AVERAGE(OFFSET(AA243,1-$B243,0,24,1)),OFFSET(AA243,1-$B243,0,24,1))))))+$BT243)*AA$22*INDEX(Hydro_Param!$D$27:$D$39,$A243)/$C243/24","v":16.972941401210115},{"$f":"AB243+($BS243*MAX($BU243,MIN($BV243,AB243/AVERAGE(IF(OFFSET(AB243,1-$B243,0,24,1)<$BU243*AVERAGE(OFFSET(AB243,1-$B243,0,24,1)),OFFSET($BU243,1-$B243,0,24,1)*AVERAGE(OFFSET(AB243,1-$B243,0,24,1)),IF(OFFSET(AB243,1-$B243,0,24,1)>$BV243*AVERAGE(OFFSET(AB243,1-$B243,0,24,1)),OFFSET($BV243,1-$B243,0,24,1)*AVERAGE(OFFSET(AB243,1-$B243,0,24,1)),OFFSET(AB243,1-$B243,0,24,1))))))+$BT243)*AB$22*INDEX(Hydro_Param!$D$27:$D$39,$A243)/$C243/24","v":16.160618747541935},{"$f":"AC243+($BS243*MAX($BU243,MIN($BV243,AC243/AVERAGE(IF(OFFSET(AC243,1-$B243,0,24,1)<$BU243*AVERAGE(OFFSET(AC243,1-$B243,0,24,1)),OFFSET($BU243,1-$B243,0,24,1)*AVERAGE(OFFSET(AC243,1-$B243,0,24,1)),IF(OFFSET(AC243,1-$B243,0,24,1)>$BV243*AVERAGE(OFFSET(AC243,1-$B243,0,24,1)),OFFSET($BV243,1-$B243,0,24,1)*AVERAGE(OFFSET(AC243,1-$B243,0,24,1)),OFFSET(AC243,1-$B243,0,24,1))))))+$BT243)*AC$22*INDEX(Hydro_Param!$D$27:$D$39,$A243)/$C243/24","v":15.331945895976808},{"$f":"AD243+($BS243*MAX($BU243,MIN($BV243,AD243/AVERAGE(IF(OFFSET(AD243,1-$B243,0,24,1)<$BU243*AVERAGE(OFFSET(AD243,1-$B243,0,24,1)),OFFSET($BU243,1-$B243,0,24,1)*AVERAGE(OFFSET(AD243,1-$B243,0,24,1)),IF(OFFSET(AD243,1-$B243,0,24,1)>$BV243*AVERAGE(OFFSET(AD243,1-$B243,0,24,1)),OFFSET($BV243,1-$B243,0,24,1)*AVERAGE(OFFSET(AD243,1-$B243,0,24,1)),OFFSET(AD243,1-$B243,0,24,1))))))+$BT243)*AD$22*INDEX(Hydro_Param!$D$27:$D$39,$A243)/$C243/24","v":14.411691746495279},{"$f":"AE243+($BS243*MAX($BU243,MIN($BV243,AE243/AVERAGE(IF(OFFSET(AE243,1-$B243,0,24,1)<$BU243*AVERAGE(OFFSET(AE243,1-$B243,0,24,1)),OFFSET($BU243,1-$B243,0,24,1)*AVERAGE(OFFSET(AE243,1-$B243,0,24,1)),IF(OFFSET(AE243,1-$B243,0,24,1)>$BV243*AVERAGE(OFFSET(AE243,1-$B243,0,24,1)),OFFSET($BV243,1-$B243,0,24,1)*AVERAGE(OFFSET(AE243,1-$B243,0,24,1)),OFFSET(AE243,1-$B243,0,24,1))))))+$BT243)*AE$22*INDEX(Hydro_Param!$D$27:$D$39,$A243)/$C243/24","v":13.698522987130602},{"$f":"AF243+($BS243*MAX($BU243,MIN($BV243,AF243/AVERAGE(IF(OFFSET(AF243,1-$B243,0,24,1)<$BU243*AVERAGE(OFFSET(AF243,1-$B243,0,24,1)),OFFSET($BU243,1-$B243,0,24,1)*AVERAGE(OFFSET(AF243,1-$B243,0,24,1)),IF(OFFSET(AF243,1-$B243,0,24,1)>$BV243*AVERAGE(OFFSET(AF243,1-$B243,0,24,1)),OFFSET($BV243,1-$B243,0,24,1)*AVERAGE(OFFSET(AF243,1-$B243,0,24,1)),OFFSET(AF243,1-$B243,0,24,1))))))+$BT243)*AF$22*INDEX(Hydro_Param!$D$27:$D$39,$A243)/$C243/24","v":13.773982764233153},{"$f":"AG243+($BS243*MAX($BU243,MIN($BV243,AG243/AVERAGE(IF(OFFSET(AG243,1-$B243,0,24,1)<$BU243*AVERAGE(OFFSET(AG243,1-$B243,0,24,1)),OFFSET($BU243,1-$B243,0,24,1)*AVERAGE(OFFSET(AG243,1-$B243,0,24,1)),IF(OFFSET(AG243,1-$B243,0,24,1)>$BV243*AVERAGE(OFFSET(AG243,1-$B243,0,24,1)),OFFSET($BV243,1-$B243,0,24,1)*AVERAGE(OFFSET(AG243,1-$B243,0,24,1)),OFFSET(AG243,1-$B243,0,24,1))))))+$BT243)*AG$22*INDEX(Hydro_Param!$D$27:$D$39,$A243)/$C243/24","v":13.805703246656876},{"$f":"AH243+($BS243*MAX($BU243,MIN($BV243,AH243/AVERAGE(IF(OFFSET(AH243,1-$B243,0,24,1)<$BU243*AVERAGE(OFFSET(AH243,1-$B243,0,24,1)),OFFSET($BU243,1-$B243,0,24,1)*AVERAGE(OFFSET(AH243,1-$B243,0,24,1)),IF(OFFSET(AH243,1-$B243,0,24,1)>$BV243*AVERAGE(OFFSET(AH243,1-$B243,0,24,1)),OFFSET($BV243,1-$B243,0,24,1)*AVERAGE(OFFSET(AH243,1-$B243,0,24,1)),OFFSET(AH243,1-$B243,0,24,1))))))+$BT243)*AH$22*INDEX(Hydro_Param!$D$27:$D$39,$A243)/$C243/24","v":15.866673581453423},{"$f":"AI243+($BS243*MAX($BU243,MIN($BV243,AI243/AVERAGE(IF(OFFSET(AI243,1-$B243,0,24,1)<$BU243*AVERAGE(OFFSET(AI243,1-$B243,0,24,1)),OFFSET($BU243,1-$B243,0,24,1)*AVERAGE(OFFSET(AI243,1-$B243,0,24,1)),IF(OFFSET(AI243,1-$B243,0,24,1)>$BV243*AVERAGE(OFFSET(AI243,1-$B243,0,24,1)),OFFSET($BV243,1-$B243,0,24,1)*AVERAGE(OFFSET(AI243,1-$B243,0,24,1)),OFFSET(AI243,1-$B243,0,24,1))))))+$BT243)*AI$22*INDEX(Hydro_Param!$D$27:$D$39,$A243)/$C243/24","v":15.8801451705129},{"$f":"AJ243+($BS243*MAX($BU243,MIN($BV243,AJ243/AVERAGE(IF(OFFSET(AJ243,1-$B243,0,24,1)<$BU243*AVERAGE(OFFSET(AJ243,1-$B243,0,24,1)),OFFSET($BU243,1-$B243,0,24,1)*AVERAGE(OFFSET(AJ243,1-$B243,0,24,1)),IF(OFFSET(AJ243,1-$B243,0,24,1)>$BV243*AVERAGE(OFFSET(AJ243,1-$B243,0,24,1)),OFFSET($BV243,1-$B243,0,24,1)*AVERAGE(OFFSET(AJ243,1-$B243,0,24,1)),OFFSET(AJ243,1-$B243,0,24,1))))))+$BT243)*AJ$22*INDEX(Hydro_Param!$D$27:$D$39,$A243)/$C243/24","v":15.186578628796273},{"$f":"AK243+($BS243*MAX($BU243,MIN($BV243,AK243/AVERAGE(IF(OFFSET(AK243,1-$B243,0,24,1)<$BU243*AVERAGE(OFFSET(AK243,1-$B243,0,24,1)),OFFSET($BU243,1-$B243,0,24,1)*AVERAGE(OFFSET(AK243,1-$B243,0,24,1)),IF(OFFSET(AK243,1-$B243,0,24,1)>$BV243*AVERAGE(OFFSET(AK243,1-$B243,0,24,1)),OFFSET($BV243,1-$B243,0,24,1)*AVERAGE(OFFSET(AK243,1-$B243,0,24,1)),OFFSET(AK243,1-$B243,0,24,1))))))+$BT243)*AK$22*INDEX(Hydro_Param!$D$27:$D$39,$A243)/$C243/24","v":14.335699902343627},{"$f":"AL243+($BS243*MAX($BU243,MIN($BV243,AL243/AVERAGE(IF(OFFSET(AL243,1-$B243,0,24,1)<$BU243*AVERAGE(OFFSET(AL243,1-$B243,0,24,1)),OFFSET($BU243,1-$B243,0,24,1)*AVERAGE(OFFSET(AL243,1-$B243,0,24,1)),IF(OFFSET(AL243,1-$B243,0,24,1)>$BV243*AVERAGE(OFFSET(AL243,1-$B243,0,24,1)),OFFSET($BV243,1-$B243,0,24,1)*AVERAGE(OFFSET(AL243,1-$B243,0,24,1)),OFFSET(AL243,1-$B243,0,24,1))))))+$BT243)*AL$22*INDEX(Hydro_Param!$D$27:$D$39,$A243)/$C243/24","v":13.594913714142983},{"$f":"AM243+($BS243*MAX($BU243,MIN($BV243,AM243/AVERAGE(IF(OFFSET(AM243,1-$B243,0,24,1)<$BU243*AVERAGE(OFFSET(AM243,1-$B243,0,24,1)),OFFSET($BU243,1-$B243,0,24,1)*AVERAGE(OFFSET(AM243,1-$B243,0,24,1)),IF(OFFSET(AM243,1-$B243,0,24,1)>$BV243*AVERAGE(OFFSET(AM243,1-$B243,0,24,1)),OFFSET($BV243,1-$B243,0,24,1)*AVERAGE(OFFSET(AM243,1-$B243,0,24,1)),OFFSET(AM243,1-$B243,0,24,1))))))+$BT243)*AM$22*INDEX(Hydro_Param!$D$27:$D$39,$A243)/$C243/24","v":12.983259467675008},{"$f":"AN243+($BS243*MAX($BU243,MIN($BV243,AN243/AVERAGE(IF(OFFSET(AN243,1-$B243,0,24,1)<$BU243*AVERAGE(OFFSET(AN243,1-$B243,0,24,1)),OFFSET($BU243,1-$B243,0,24,1)*AVERAGE(OFFSET(AN243,1-$B243,0,24,1)),IF(OFFSET(AN243,1-$B243,0,24,1)>$BV243*AVERAGE(OFFSET(AN243,1-$B243,0,24,1)),OFFSET($BV243,1-$B243,0,24,1)*AVERAGE(OFFSET(AN243,1-$B243,0,24,1)),OFFSET(AN243,1-$B243,0,24,1))))))+$BT243)*AN$22*INDEX(Hydro_Param!$D$27:$D$39,$A243)/$C243/24","v":13.019981166758374},{"$f":"AO243+($BS243*MAX($BU243,MIN($BV243,AO243/AVERAGE(IF(OFFSET(AO243,1-$B243,0,24,1)<$BU243*AVERAGE(OFFSET(AO243,1-$B243,0,24,1)),OFFSET($BU243,1-$B243,0,24,1)*AVERAGE(OFFSET(AO243,1-$B243,0,24,1)),IF(OFFSET(AO243,1-$B243,0,24,1)>$BV243*AVERAGE(OFFSET(AO243,1-$B243,0,24,1)),OFFSET($BV243,1-$B243,0,24,1)*AVERAGE(OFFSET(AO243,1-$B243,0,24,1)),OFFSET(AO243,1-$B243,0,24,1))))))+$BT243)*AO$22*INDEX(Hydro_Param!$D$27:$D$39,$A243)/$C243/24","v":13.244490641925822},{"$f":"AP243+($BS243*MAX($BU243,MIN($BV243,AP243/AVERAGE(IF(OFFSET(AP243,1-$B243,0,24,1)<$BU243*AVERAGE(OFFSET(AP243,1-$B243,0,24,1)),OFFSET($BU243,1-$B243,0,24,1)*AVERAGE(OFFSET(AP243,1-$B243,0,24,1)),IF(OFFSET(AP243,1-$B243,0,24,1)>$BV243*AVERAGE(OFFSET(AP243,1-$B243,0,24,1)),OFFSET($BV243,1-$B243,0,24,1)*AVERAGE(OFFSET(AP243,1-$B243,0,24,1)),OFFSET(AP243,1-$B243,0,24,1))))))+$BT243)*AP$22*INDEX(Hydro_Param!$D$27:$D$39,$A243)/$C243/24","v":13.465777036423095},{"$f":"AQ243+($BS243*MAX($BU243,MIN($BV243,AQ243/AVERAGE(IF(OFFSET(AQ243,1-$B243,0,24,1)<$BU243*AVERAGE(OFFSET(AQ243,1-$B243,0,24,1)),OFFSET($BU243,1-$B243,0,24,1)*AVERAGE(OFFSET(AQ243,1-$B243,0,24,1)),IF(OFFSET(AQ243,1-$B243,0,24,1)>$BV243*AVERAGE(OFFSET(AQ243,1-$B243,0,24,1)),OFFSET($BV243,1-$B243,0,24,1)*AVERAGE(OFFSET(AQ243,1-$B243,0,24,1)),OFFSET(AQ243,1-$B243,0,24,1))))))+$BT243)*AQ$22*INDEX(Hydro_Param!$D$27:$D$39,$A243)/$C243/24","v":13.670352883853351},{"$f":"AR243+($BS243*MAX($BU243,MIN($BV243,AR243/AVERAGE(IF(OFFSET(AR243,1-$B243,0,24,1)<$BU243*AVERAGE(OFFSET(AR243,1-$B243,0,24,1)),OFFSET($BU243,1-$B243,0,24,1)*AVERAGE(OFFSET(AR243,1-$B243,0,24,1)),IF(OFFSET(AR243,1-$B243,0,24,1)>$BV243*AVERAGE(OFFSET(AR243,1-$B243,0,24,1)),OFFSET($BV243,1-$B243,0,24,1)*AVERAGE(OFFSET(AR243,1-$B243,0,24,1)),OFFSET(AR243,1-$B243,0,24,1))))))+$BT243)*AR$22*INDEX(Hydro_Param!$D$27:$D$39,$A243)/$C243/24","v":13.851366565429984},{"$f":"AS243+($BS243*MAX($BU243,MIN($BV243,AS243/AVERAGE(IF(OFFSET(AS243,1-$B243,0,24,1)<$BU243*AVERAGE(OFFSET(AS243,1-$B243,0,24,1)),OFFSET($BU243,1-$B243,0,24,1)*AVERAGE(OFFSET(AS243,1-$B243,0,24,1)),IF(OFFSET(AS243,1-$B243,0,24,1)>$BV243*AVERAGE(OFFSET(AS243,1-$B243,0,24,1)),OFFSET($BV243,1-$B243,0,24,1)*AVERAGE(OFFSET(AS243,1-$B243,0,24,1)),OFFSET(AS243,1-$B243,0,24,1))))))+$BT243)*AS$22*INDEX(Hydro_Param!$D$27:$D$39,$A243)/$C243/24","v":14.00669515333103},{"$f":"AT243+($BS243*MAX($BU243,MIN($BV243,AT243/AVERAGE(IF(OFFSET(AT243,1-$B243,0,24,1)<$BU243*AVERAGE(OFFSET(AT243,1-$B243,0,24,1)),OFFSET($BU243,1-$B243,0,24,1)*AVERAGE(OFFSET(AT243,1-$B243,0,24,1)),IF(OFFSET(AT243,1-$B243,0,24,1)>$BV243*AVERAGE(OFFSET(AT243,1-$B243,0,24,1)),OFFSET($BV243,1-$B243,0,24,1)*AVERAGE(OFFSET(AT243,1-$B243,0,24,1)),OFFSET(AT243,1-$B243,0,24,1))))))+$BT243)*AT$22*INDEX(Hydro_Param!$D$27:$D$39,$A243)/$C243/24","v":14.183850504060807},{"$f":"AU243+($BS243*MAX($BU243,MIN($BV243,AU243/AVERAGE(IF(OFFSET(AU243,1-$B243,0,24,1)<$BU243*AVERAGE(OFFSET(AU243,1-$B243,0,24,1)),OFFSET($BU243,1-$B243,0,24,1)*AVERAGE(OFFSET(AU243,1-$B243,0,24,1)),IF(OFFSET(AU243,1-$B243,0,24,1)>$BV243*AVERAGE(OFFSET(AU243,1-$B243,0,24,1)),OFFSET($BV243,1-$B243,0,24,1)*AVERAGE(OFFSET(AU243,1-$B243,0,24,1)),OFFSET(AU243,1-$B243,0,24,1))))))+$BT243)*AU$22*INDEX(Hydro_Param!$D$27:$D$39,$A243)/$C243/24","v":14.411296053013299},{"$f":"AV243+($BS243*MAX($BU243,MIN($BV243,AV243/AVERAGE(IF(OFFSET(AV243,1-$B243,0,24,1)<$BU243*AVERAGE(OFFSET(AV243,1-$B243,0,24,1)),OFFSET($BU243,1-$B243,0,24,1)*AVERAGE(OFFSET(AV243,1-$B243,0,24,1)),IF(OFFSET(AV243,1-$B243,0,24,1)>$BV243*AVERAGE(OFFSET(AV243,1-$B243,0,24,1)),OFFSET($BV243,1-$B243,0,24,1)*AVERAGE(OFFSET(AV243,1-$B243,0,24,1)),OFFSET(AV243,1-$B243,0,24,1))))))+$BT243)*AV$22*INDEX(Hydro_Param!$D$27:$D$39,$A243)/$C243/24","v":14.569510923414818},{"$f":"AW243+($BS243*MAX($BU243,MIN($BV243,AW243/AVERAGE(IF(OFFSET(AW243,1-$B243,0,24,1)<$BU243*AVERAGE(OFFSET(AW243,1-$B243,0,24,1)),OFFSET($BU243,1-$B243,0,24,1)*AVERAGE(OFFSET(AW243,1-$B243,0,24,1)),IF(OFFSET(AW243,1-$B243,0,24,1)>$BV243*AVERAGE(OFFSET(AW243,1-$B243,0,24,1)),OFFSET($BV243,1-$B243,0,24,1)*AVERAGE(OFFSET(AW243,1-$B243,0,24,1)),OFFSET(AW243,1-$B243,0,24,1))))))+$BT243)*AW$22*INDEX(Hydro_Param!$D$27:$D$39,$A243)/$C243/24","v":14.700966155163524},{"$f":"AX243+($BS243*MAX($BU243,MIN($BV243,AX243/AVERAGE(IF(OFFSET(AX243,1-$B243,0,24,1)<$BU243*AVERAGE(OFFSET(AX243,1-$B243,0,24,1)),OFFSET($BU243,1-$B243,0,24,1)*AVERAGE(OFFSET(AX243,1-$B243,0,24,1)),IF(OFFSET(AX243,1-$B243,0,24,1)>$BV243*AVERAGE(OFFSET(AX243,1-$B243,0,24,1)),OFFSET($BV243,1-$B243,0,24,1)*AVERAGE(OFFSET(AX243,1-$B243,0,24,1)),OFFSET(AX243,1-$B243,0,24,1))))))+$BT243)*AX$22*INDEX(Hydro_Param!$D$27:$D$39,$A243)/$C243/24","v":14.909248437548285},{"$f":"AY243+($BS243*MAX($BU243,MIN($BV243,AY243/AVERAGE(IF(OFFSET(AY243,1-$B243,0,24,1)<$BU243*AVERAGE(OFFSET(AY243,1-$B243,0,24,1)),OFFSET($BU243,1-$B243,0,24,1)*AVERAGE(OFFSET(AY243,1-$B243,0,24,1)),IF(OFFSET(AY243,1-$B243,0,24,1)>$BV243*AVERAGE(OFFSET(AY243,1-$B243,0,24,1)),OFFSET($BV243,1-$B243,0,24,1)*AVERAGE(OFFSET(AY243,1-$B243,0,24,1)),OFFSET(AY243,1-$B243,0,24,1))))))+$BT243)*AY$22*INDEX(Hydro_Param!$D$27:$D$39,$A243)/$C243/24","v":15.133783361088849},{"$f":"AZ243+($BS243*MAX($BU243,MIN($BV243,AZ243/AVERAGE(IF(OFFSET(AZ243,1-$B243,0,24,1)<$BU243*AVERAGE(OFFSET(AZ243,1-$B243,0,24,1)),OFFSET($BU243,1-$B243,0,24,1)*AVERAGE(OFFSET(AZ243,1-$B243,0,24,1)),IF(OFFSET(AZ243,1-$B243,0,24,1)>$BV243*AVERAGE(OFFSET(AZ243,1-$B243,0,24,1)),OFFSET($BV243,1-$B243,0,24,1)*AVERAGE(OFFSET(AZ243,1-$B243,0,24,1)),OFFSET(AZ243,1-$B243,0,24,1))))))+$BT243)*AZ$22*INDEX(Hydro_Param!$D$27:$D$39,$A243)/$C243/24","v":15.200712895241629},{"$f":"BA243+($BS243*MAX($BU243,MIN($BV243,BA243/AVERAGE(IF(OFFSET(BA243,1-$B243,0,24,1)<$BU243*AVERAGE(OFFSET(BA243,1-$B243,0,24,1)),OFFSET($BU243,1-$B243,0,24,1)*AVERAGE(OFFSET(BA243,1-$B243,0,24,1)),IF(OFFSET(BA243,1-$B243,0,24,1)>$BV243*AVERAGE(OFFSET(BA243,1-$B243,0,24,1)),OFFSET($BV243,1-$B243,0,24,1)*AVERAGE(OFFSET(BA243,1-$B243,0,24,1)),OFFSET(BA243,1-$B243,0,24,1))))))+$BT243)*BA$22*INDEX(Hydro_Param!$D$27:$D$39,$A243)/$C243/24","v":15.371559627254587},{"$f":"BB243+($BS243*MAX($BU243,MIN($BV243,BB243/AVERAGE(IF(OFFSET(BB243,1-$B243,0,24,1)<$BU243*AVERAGE(OFFSET(BB243,1-$B243,0,24,1)),OFFSET($BU243,1-$B243,0,24,1)*AVERAGE(OFFSET(BB243,1-$B243,0,24,1)),IF(OFFSET(BB243,1-$B243,0,24,1)>$BV243*AVERAGE(OFFSET(BB243,1-$B243,0,24,1)),OFFSET($BV243,1-$B243,0,24,1)*AVERAGE(OFFSET(BB243,1-$B243,0,24,1)),OFFSET(BB243,1-$B243,0,24,1))))))+$BT243)*BB$22*INDEX(Hydro_Param!$D$27:$D$39,$A243)/$C243/24","v":15.580126610154831},{"$f":"BC243+($BS243*MAX($BU243,MIN($BV243,BC243/AVERAGE(IF(OFFSET(BC243,1-$B243,0,24,1)<$BU243*AVERAGE(OFFSET(BC243,1-$B243,0,24,1)),OFFSET($BU243,1-$B243,0,24,1)*AVERAGE(OFFSET(BC243,1-$B243,0,24,1)),IF(OFFSET(BC243,1-$B243,0,24,1)>$BV243*AVERAGE(OFFSET(BC243,1-$B243,0,24,1)),OFFSET($BV243,1-$B243,0,24,1)*AVERAGE(OFFSET(BC243,1-$B243,0,24,1)),OFFSET(BC243,1-$B243,0,24,1))))))+$BT243)*BC$22*INDEX(Hydro_Param!$D$27:$D$39,$A243)/$C243/24","v":15.697305671348367},{"$f":"BD243+($BS243*MAX($BU243,MIN($BV243,BD243/AVERAGE(IF(OFFSET(BD243,1-$B243,0,24,1)<$BU243*AVERAGE(OFFSET(BD243,1-$B243,0,24,1)),OFFSET($BU243,1-$B243,0,24,1)*AVERAGE(OFFSET(BD243,1-$B243,0,24,1)),IF(OFFSET(BD243,1-$B243,0,24,1)>$BV243*AVERAGE(OFFSET(BD243,1-$B243,0,24,1)),OFFSET($BV243,1-$B243,0,24,1)*AVERAGE(OFFSET(BD243,1-$B243,0,24,1)),OFFSET(BD243,1-$B243,0,24,1))))))+$BT243)*BD$22*INDEX(Hydro_Param!$D$27:$D$39,$A243)/$C243/24","v":15.834762788941688},{"$f":"BE243+($BS243*MAX($BU243,MIN($BV243,BE243/AVERAGE(IF(OFFSET(BE243,1-$B243,0,24,1)<$BU243*AVERAGE(OFFSET(BE243,1-$B243,0,24,1)),OFFSET($BU243,1-$B243,0,24,1)*AVERAGE(OFFSET(BE243,1-$B243,0,24,1)),IF(OFFSET(BE243,1-$B243,0,24,1)>$BV243*AVERAGE(OFFSET(BE243,1-$B243,0,24,1)),OFFSET($BV243,1-$B243,0,24,1)*AVERAGE(OFFSET(BE243,1-$B243,0,24,1)),OFFSET(BE243,1-$B243,0,24,1))))))+$BT243)*BE$22*INDEX(Hydro_Param!$D$27:$D$39,$A243)/$C243/24","v":16.078077184695417},{"$f":"BF243+($BS243*MAX($BU243,MIN($BV243,BF243/AVERAGE(IF(OFFSET(BF243,1-$B243,0,24,1)<$BU243*AVERAGE(OFFSET(BF243,1-$B243,0,24,1)),OFFSET($BU243,1-$B243,0,24,1)*AVERAGE(OFFSET(BF243,1-$B243,0,24,1)),IF(OFFSET(BF243,1-$B243,0,24,1)>$BV243*AVERAGE(OFFSET(BF243,1-$B243,0,24,1)),OFFSET($BV243,1-$B243,0,24,1)*AVERAGE(OFFSET(BF243,1-$B243,0,24,1)),OFFSET(BF243,1-$B243,0,24,1))))))+$BT243)*BF$22*INDEX(Hydro_Param!$D$27:$D$39,$A243)/$C243/24","v":16.321863115433267},{"$f":"BG243+($BS243*MAX($BU243,MIN($BV243,BG243/AVERAGE(IF(OFFSET(BG243,1-$B243,0,24,1)<$BU243*AVERAGE(OFFSET(BG243,1-$B243,0,24,1)),OFFSET($BU243,1-$B243,0,24,1)*AVERAGE(OFFSET(BG243,1-$B243,0,24,1)),IF(OFFSET(BG243,1-$B243,0,24,1)>$BV243*AVERAGE(OFFSET(BG243,1-$B243,0,24,1)),OFFSET($BV243,1-$B243,0,24,1)*AVERAGE(OFFSET(BG243,1-$B243,0,24,1)),OFFSET(BG243,1-$B243,0,24,1))))))+$BT243)*BG$22*INDEX(Hydro_Param!$D$27:$D$39,$A243)/$C243/24","v":16.563572677347654},{"$f":"BH243+($BS243*MAX($BU243,MIN($BV243,BH243/AVERAGE(IF(OFFSET(BH243,1-$B243,0,24,1)<$BU243*AVERAGE(OFFSET(BH243,1-$B243,0,24,1)),OFFSET($BU243,1-$B243,0,24,1)*AVERAGE(OFFSET(BH243,1-$B243,0,24,1)),IF(OFFSET(BH243,1-$B243,0,24,1)>$BV243*AVERAGE(OFFSET(BH243,1-$B243,0,24,1)),OFFSET($BV243,1-$B243,0,24,1)*AVERAGE(OFFSET(BH243,1-$B243,0,24,1)),OFFSET(BH243,1-$B243,0,24,1))))))+$BT243)*BH$22*INDEX(Hydro_Param!$D$27:$D$39,$A243)/$C243/24","v":16.800134054578901},{"$f":"BI243+($BS243*MAX($BU243,MIN($BV243,BI243/AVERAGE(IF(OFFSET(BI243,1-$B243,0,24,1)<$BU243*AVERAGE(OFFSET(BI243,1-$B243,0,24,1)),OFFSET($BU243,1-$B243,0,24,1)*AVERAGE(OFFSET(BI243,1-$B243,0,24,1)),IF(OFFSET(BI243,1-$B243,0,24,1)>$BV243*AVERAGE(OFFSET(BI243,1-$B243,0,24,1)),OFFSET($BV243,1-$B243,0,24,1)*AVERAGE(OFFSET(BI243,1-$B243,0,24,1)),OFFSET(BI243,1-$B243,0,24,1))))))+$BT243)*BI$22*INDEX(Hydro_Param!$D$27:$D$39,$A243)/$C243/24","v":16.928202099536076},{"$f":"BJ243+($BS243*MAX($BU243,MIN($BV243,BJ243/AVERAGE(IF(OFFSET(BJ243,1-$B243,0,24,1)<$BU243*AVERAGE(OFFSET(BJ243,1-$B243,0,24,1)),OFFSET($BU243,1-$B243,0,24,1)*AVERAGE(OFFSET(BJ243,1-$B243,0,24,1)),IF(OFFSET(BJ243,1-$B243,0,24,1)>$BV243*AVERAGE(OFFSET(BJ243,1-$B243,0,24,1)),OFFSET($BV243,1-$B243,0,24,1)*AVERAGE(OFFSET(BJ243,1-$B243,0,24,1)),OFFSET(BJ243,1-$B243,0,24,1))))))+$BT243)*BJ$22*INDEX(Hydro_Param!$D$27:$D$39,$A243)/$C243/24","v":17.137542384392965},{"$f":"BK243+($BS243*MAX($BU243,MIN($BV243,BK243/AVERAGE(IF(OFFSET(BK243,1-$B243,0,24,1)<$BU243*AVERAGE(OFFSET(BK243,1-$B243,0,24,1)),OFFSET($BU243,1-$B243,0,24,1)*AVERAGE(OFFSET(BK243,1-$B243,0,24,1)),IF(OFFSET(BK243,1-$B243,0,24,1)>$BV243*AVERAGE(OFFSET(BK243,1-$B243,0,24,1)),OFFSET($BV243,1-$B243,0,24,1)*AVERAGE(OFFSET(BK243,1-$B243,0,24,1)),OFFSET(BK243,1-$B243,0,24,1))))))+$BT243)*BK$22*INDEX(Hydro_Param!$D$27:$D$39,$A243)/$C243/24","v":17.286464925725426},{"$f":"BL243+($BS243*MAX($BU243,MIN($BV243,BL243/AVERAGE(IF(OFFSET(BL243,1-$B243,0,24,1)<$BU243*AVERAGE(OFFSET(BL243,1-$B243,0,24,1)),OFFSET($BU243,1-$B243,0,24,1)*AVERAGE(OFFSET(BL243,1-$B243,0,24,1)),IF(OFFSET(BL243,1-$B243,0,24,1)>$BV243*AVERAGE(OFFSET(BL243,1-$B243,0,24,1)),OFFSET($BV243,1-$B243,0,24,1)*AVERAGE(OFFSET(BL243,1-$B243,0,24,1)),OFFSET(BL243,1-$B243,0,24,1))))))+$BT243)*BL$22*INDEX(Hydro_Param!$D$27:$D$39,$A243)/$C243/24","v":17.432502874670895},{"$f":"BM243+($BS243*MAX($BU243,MIN($BV243,BM243/AVERAGE(IF(OFFSET(BM243,1-$B243,0,24,1)<$BU243*AVERAGE(OFFSET(BM243,1-$B243,0,24,1)),OFFSET($BU243,1-$B243,0,24,1)*AVERAGE(OFFSET(BM243,1-$B243,0,24,1)),IF(OFFSET(BM243,1-$B243,0,24,1)>$BV243*AVERAGE(OFFSET(BM243,1-$B243,0,24,1)),OFFSET($BV243,1-$B243,0,24,1)*AVERAGE(OFFSET(BM243,1-$B243,0,24,1)),OFFSET(BM243,1-$B243,0,24,1))))))+$BT243)*BM$22*INDEX(Hydro_Param!$D$27:$D$39,$A243)/$C243/24","v":17.676643419199607},{"$f":"BN243+($BS243*MAX($BU243,MIN($BV243,BN243/AVERAGE(IF(OFFSET(BN243,1-$B243,0,24,1)<$BU243*AVERAGE(OFFSET(BN243,1-$B243,0,24,1)),OFFSET($BU243,1-$B243,0,24,1)*AVERAGE(OFFSET(BN243,1-$B243,0,24,1)),IF(OFFSET(BN243,1-$B243,0,24,1)>$BV243*AVERAGE(OFFSET(BN243,1-$B243,0,24,1)),OFFSET($BV243,1-$B243,0,24,1)*AVERAGE(OFFSET(BN243,1-$B243,0,24,1)),OFFSET(BN243,1-$B243,0,24,1))))))+$BT243)*BN$22*INDEX(Hydro_Param!$D$27:$D$39,$A243)/$C243/24","v":17.923493675479271},{"$f":"BO243+($BS243*MAX($BU243,MIN($BV243,BO243/AVERAGE(IF(OFFSET(BO243,1-$B243,0,24,1)<$BU243*AVERAGE(OFFSET(BO243,1-$B243,0,24,1)),OFFSET($BU243,1-$B243,0,24,1)*AVERAGE(OFFSET(BO243,1-$B243,0,24,1)),IF(OFFSET(BO243,1-$B243,0,24,1)>$BV243*AVERAGE(OFFSET(BO243,1-$B243,0,24,1)),OFFSET($BV243,1-$B243,0,24,1)*AVERAGE(OFFSET(BO243,1-$B243,0,24,1)),OFFSET(BO243,1-$B243,0,24,1))))))+$BT243)*BO$22*INDEX(Hydro_Param!$D$27:$D$39,$A243)/$C243/24","v":18.173560343381109},{"$f":"BP243+($BS243*MAX($BU243,MIN($BV243,BP243/AVERAGE(IF(OFFSET(BP243,1-$B243,0,24,1)<$BU243*AVERAGE(OFFSET(BP243,1-$B243,0,24,1)),OFFSET($BU243,1-$B243,0,24,1)*AVERAGE(OFFSET(BP243,1-$B243,0,24,1)),IF(OFFSET(BP243,1-$B243,0,24,1)>$BV243*AVERAGE(OFFSET(BP243,1-$B243,0,24,1)),OFFSET($BV243,1-$B243,0,24,1)*AVERAGE(OFFSET(BP243,1-$B243,0,24,1)),OFFSET(BP243,1-$B243,0,24,1))))))+$BT243)*BP$22*INDEX(Hydro_Param!$D$27:$D$39,$A243)/$C243/24","v":18.424704534045336},{"$f":"BQ243+($BS243*MAX($BU243,MIN($BV243,BQ243/AVERAGE(IF(OFFSET(BQ243,1-$B243,0,24,1)<$BU243*AVERAGE(OFFSET(BQ243,1-$B243,0,24,1)),OFFSET($BU243,1-$B243,0,24,1)*AVERAGE(OFFSET(BQ243,1-$B243,0,24,1)),IF(OFFSET(BQ243,1-$B243,0,24,1)>$BV243*AVERAGE(OFFSET(BQ243,1-$B243,0,24,1)),OFFSET($BV243,1-$B243,0,24,1)*AVERAGE(OFFSET(BQ243,1-$B243,0,24,1)),OFFSET(BQ243,1-$B243,0,24,1))))))+$BT243)*BQ$22*INDEX(Hydro_Param!$D$27:$D$39,$A243)/$C243/24","v":18.6764130602735},null,{"$f":"MAX(MIN(U$7*Load_Shape!T202/$C243*U$31+(U$32*$G243+U$33*$H243)/$C243-BX243,$ED$51/1000),0)+BX243","v":20.844063637836978},{"$f":"MAX(MIN(V$7*Load_Shape!U202/$C243*V$31+(V$32*$G243+V$33*$H243)/$C243-BY243,$ED$51/1000),0)+BY243","v":19.768563853619131},{"$f":"MAX(MIN(W$7*Load_Shape!V202/$C243*W$31+(W$32*$G243+W$33*$H243)/$C243-BZ243,$ED$51/1000),0)+BZ243","v":21.632649492446468},{"$f":"MAX(MIN(X$7*Load_Shape!W202/$C243*X$31+(X$32*$G243+X$33*$H243)/$C243-CA243,$ED$51/1000),0)+CA243","v":21.139181669966838},{"$f":"MAX(MIN(Y$7*Load_Shape!X202/$C243*Y$31+(Y$32*$G243+Y$33*$H243)/$C243-CB243,$ED$51/1000),0)+CB243","v":20.121737311650545},{"$f":"MAX(MIN(Z$7*Load_Shape!Y202/$C243*Z$31+(Z$32*$G243+Z$33*$H243)/$C243-CC243,$ED$51/1000),0)+CC243","v":18.767385112722817},{"$f":"MAX(MIN(AA$7*Load_Shape!Z202/$C243*AA$31+(AA$32*$G243+AA$33*$H243)/$C243-CD243,$ED$51/1000),0)+CD243","v":16.972941401210115},{"$f":"MAX(MIN(AB$7*Load_Shape!AA202/$C243*AB$31+(AB$32*$G243+AB$33*$H243)/$C243-CE243,$ED$51/1000),0)+CE243","v":16.160618747541935},{"$f":"MAX(MIN(AC$7*Load_Shape!AB202/$C243*AC$31+(AC$32*$G243+AC$33*$H243)/$C243-CF243,$ED$51/1000),0)+CF243","v":15.331945895976808},{"$f":"MAX(MIN(AD$7*Load_Shape!AC202/$C243*AD$31+(AD$32*$G243+AD$33*$H243)/$C243-CG243,$ED$51/1000),0)+CG243","v":14.411691746495279},{"$f":"MAX(MIN(AE$7*Load_Shape!AD202/$C243*AE$31+(AE$32*$G243+AE$33*$H243)/$C243-CH243,$ED$51/1000),0)+CH243","v":13.698522987130602},{"$f":"MAX(MIN(AF$7*Load_Shape!AE202/$C243*AF$31+(AF$32*$G243+AF$33*$H243)/$C243-CI243,$ED$51/1000),0)+CI243","v":13.773982764233153},{"$f":"MAX(MIN(AG$7*Load_Shape!AF202/$C243*AG$31+(AG$32*$G243+AG$33*$H243)/$C243-CJ243,$ED$51/1000),0)+CJ243","v":13.805703246656876},{"$f":"MAX(MIN(AH$7*Load_Shape!AG202/$C243*AH$31+(AH$32*$G243+AH$33*$H243)/$C243-CK243,$ED$51/1000),0)+CK243","v":15.866673581453423},{"$f":"MAX(MIN(AI$7*Load_Shape!AH202/$C243*AI$31+(AI$32*$G243+AI$33*$H243)/$C243-CL243,$ED$51/1000),0)+CL243","v":15.8801451705129},{"$f":"MAX(MIN(AJ$7*Load_Shape!AI202/$C243*AJ$31+(AJ$32*$G243+AJ$33*$H243)/$C243-CM243,$ED$51/1000),0)+CM243","v":15.186578628796273},{"$f":"MAX(MIN(AK$7*Load_Shape!AJ202/$C243*AK$31+(AK$32*$G243+AK$33*$H243)/$C243-CN243,$ED$51/1000),0)+CN243","v":14.335699902343627},{"$f":"MAX(MIN(AL$7*Load_Shape!AK202/$C243*AL$31+(AL$32*$G243+AL$33*$H243)/$C243-CO243,$ED$51/1000),0)+CO243","v":13.594913714142983},{"$f":"MAX(MIN(AM$7*Load_Shape!AL202/$C243*AM$31+(AM$32*$G243+AM$33*$H243)/$C243-CP243,$ED$51/1000),0)+CP243","v":12.983259467675008},{"$f":"MAX(MIN(AN$7*Load_Shape!AM202/$C243*AN$31+(AN$32*$G243+AN$33*$H243)/$C243-CQ243,$ED$51/1000),0)+CQ243","v":13.019981166758374},{"$f":"MAX(MIN(AO$7*Load_Shape!AN202/$C243*AO$31+(AO$32*$G243+AO$33*$H243)/$C243-CR243,$ED$51/1000),0)+CR243","v":13.244490641925822},{"$f":"MAX(MIN(AP$7*Load_Shape!AO202/$C243*AP$31+(AP$32*$G243+AP$33*$H243)/$C243-CS243,$ED$51/1000),0)+CS243","v":13.465777036423095},{"$f":"MAX(MIN(AQ$7*Load_Shape!AP202/$C243*AQ$31+(AQ$32*$G243+AQ$33*$H243)/$C243-CT243,$ED$51/1000),0)+CT243","v":13.670352883853351},{"$f":"MAX(MIN(AR$7*Load_Shape!AQ202/$C243*AR$31+(AR$32*$G243+AR$33*$H243)/$C243-CU243,$ED$51/1000),0)+CU243","v":13.851366565429984},{"$f":"MAX(MIN(AS$7*Load_Shape!AR202/$C243*AS$31+(AS$32*$G243+AS$33*$H243)/$C243-CV243,$ED$51/1000),0)+CV243","v":14.00669515333103},{"$f":"MAX(MIN(AT$7*Load_Shape!AS202/$C243*AT$31+(AT$32*$G243+AT$33*$H243)/$C243-CW243,$ED$51/1000),0)+CW243","v":14.183850504060807},{"$f":"MAX(MIN(AU$7*Load_Shape!AT202/$C243*AU$31+(AU$32*$G243+AU$33*$H243)/$C243-CX243,$ED$51/1000),0)+CX243","v":14.411296053013299},{"$f":"MAX(MIN(AV$7*Load_Shape!AU202/$C243*AV$31+(AV$32*$G243+AV$33*$H243)/$C243-CY243,$ED$51/1000),0)+CY243","v":14.569510923414818},{"$f":"MAX(MIN(AW$7*Load_Shape!AV202/$C243*AW$31+(AW$32*$G243+AW$33*$H243)/$C243-CZ243,$ED$51/1000),0)+CZ243","v":14.700966155163524},{"$f":"MAX(MIN(AX$7*Load_Shape!AW202/$C243*AX$31+(AX$32*$G243+AX$33*$H243)/$C243-DA243,$ED$51/1000),0)+DA243","v":14.909248437548285},{"$f":"MAX(MIN(AY$7*Load_Shape!AX202/$C243*AY$31+(AY$32*$G243+AY$33*$H243)/$C243-DB243,$ED$51/1000),0)+DB243","v":15.133783361088849},{"$f":"MAX(MIN(AZ$7*Load_Shape!AY202/$C243*AZ$31+(AZ$32*$G243+AZ$33*$H243)/$C243-DC243,$ED$51/1000),0)+DC243","v":15.200712895241629},{"$f":"MAX(MIN(BA$7*Load_Shape!AZ202/$C243*BA$31+(BA$32*$G243+BA$33*$H243)/$C243-DD243,$ED$51/1000),0)+DD243","v":15.371559627254587},{"$f":"MAX(MIN(BB$7*Load_Shape!BA202/$C243*BB$31+(BB$32*$G243+BB$33*$H243)/$C243-DE243,$ED$51/1000),0)+DE243","v":15.580126610154831},{"$f":"MAX(MIN(BC$7*Load_Shape!BB202/$C243*BC$31+(BC$32*$G243+BC$33*$H243)/$C243-DF243,$ED$51/1000),0)+DF243","v":15.697305671348367},{"$f":"MAX(MIN(BD$7*Load_Shape!BC202/$C243*BD$31+(BD$32*$G243+BD$33*$H243)/$C243-DG243,$ED$51/1000),0)+DG243","v":15.834762788941688},{"$f":"MAX(MIN(BE$7*Load_Shape!BD202/$C243*BE$31+(BE$32*$G243+BE$33*$H243)/$C243-DH243,$ED$51/1000),0)+DH243","v":16.078077184695417},{"$f":"MAX(MIN(BF$7*Load_Shape!BE202/$C243*BF$31+(BF$32*$G243+BF$33*$H243)/$C243-DI243,$ED$51/1000),0)+DI243","v":16.321863115433267},{"$f":"MAX(MIN(BG$7*Load_Shape!BF202/$C243*BG$31+(BG$32*$G243+BG$33*$H243)/$C243-DJ243,$ED$51/1000),0)+DJ243","v":16.563572677347654},{"$f":"MAX(MIN(BH$7*Load_Shape!BG202/$C243*BH$31+(BH$32*$G243+BH$33*$H243)/$C243-DK243,$ED$51/1000),0)+DK243","v":16.800134054578901},{"$f":"MAX(MIN(BI$7*Load_Shape!BH202/$C243*BI$31+(BI$32*$G243+BI$33*$H243)/$C243-DL243,$ED$51/1000),0)+DL243","v":16.928202099536076},{"$f":"MAX(MIN(BJ$7*Load_Shape!BI202/$C243*BJ$31+(BJ$32*$G243+BJ$33*$H243)/$C243-DM243,$ED$51/1000),0)+DM243","v":17.137542384392965},{"$f":"MAX(MIN(BK$7*Load_Shape!BJ202/$C243*BK$31+(BK$32*$G243+BK$33*$H243)/$C243-DN243,$ED$51/1000),0)+DN243","v":17.286464925725426},{"$f":"MAX(MIN(BL$7*Load_Shape!BK202/$C243*BL$31+(BL$32*$G243+BL$33*$H243)/$C243-DO243,$ED$51/1000),0)+DO243","v":17.432502874670895},{"$f":"MAX(MIN(BM$7*Load_Shape!BL202/$C243*BM$31+(BM$32*$G243+BM$33*$H243)/$C243-DP243,$ED$51/1000),0)+DP243","v":17.676643419199607},{"$f":"MAX(MIN(BN$7*Load_Shape!BM202/$C243*BN$31+(BN$32*$G243+BN$33*$H243)/$C243-DQ243,$ED$51/1000),0)+DQ243","v":17.923493675479271},{"$f":"MAX(MIN(BO$7*Load_Shape!BN202/$C243*BO$31+(BO$32*$G243+BO$33*$H243)/$C243-DR243,$ED$51/1000),0)+DR243","v":18.173560343381109},{"$f":"MAX(MIN(BP$7*Load_Shape!BO202/$C243*BP$31+(BP$32*$G243+BP$33*$H243)/$C243-DS243,$ED$51/1000),0)+DS243","v":18.424704534045336},{"$f":"MAX(MIN(BQ$7*Load_Shape!BP202/$C243*BQ$31+(BQ$32*$G243+BQ$33*$H243)/$C243-DT243,$ED$51/1000),0)+DT243","v":18.6764130602735},null,{"$f":"DV243+IF(INDEX(FT$13:FT$24,$A243)>0,INDEX(FT$43:FT$54,$A243)*MAX(0,Load_Shape!T202*U$7/$C243*U$31+(U$32*$G243+U$33*$H243)/$C243-DV243)/INDEX(FT$13:FT$24,$A243))+IF(INDEX(FT$28:FT$39,$A243)>0,INDEX(FT$43:FT$54,$A243)*FT$9*MIN(0,Load_Shape!T202*U$7/$C243*U$31+(U$32*$G243+U$33*$H243)/$C243-DV243)/INDEX(FT$28:FT$39,$A243))","v":20.844063637836978},{"$f":"DW243+IF(INDEX(FU$13:FU$24,$A243)>0,INDEX(FU$43:FU$54,$A243)*MAX(0,Load_Shape!U202*V$7/$C243*V$31+(V$32*$G243+V$33*$H243)/$C243-DW243)/INDEX(FU$13:FU$24,$A243))+IF(INDEX(FU$28:FU$39,$A243)>0,INDEX(FU$43:FU$54,$A243)*FU$9*MIN(0,Load_Shape!U202*V$7/$C243*V$31+(V$32*$G243+V$33*$H243)/$C243-DW243)/INDEX(FU$28:FU$39,$A243))","v":19.768563853619131},{"$f":"DX243+IF(INDEX(FV$13:FV$24,$A243)>0,INDEX(FV$43:FV$54,$A243)*MAX(0,Load_Shape!V202*W$7/$C243*W$31+(W$32*$G243+W$33*$H243)/$C243-DX243)/INDEX(FV$13:FV$24,$A243))+IF(INDEX(FV$28:FV$39,$A243)>0,INDEX(FV$43:FV$54,$A243)*FV$9*MIN(0,Load_Shape!V202*W$7/$C243*W$31+(W$32*$G243+W$33*$H243)/$C243-DX243)/INDEX(FV$28:FV$39,$A243))","v":21.632649492446468},{"$f":"DY243+IF(INDEX(FW$13:FW$24,$A243)>0,INDEX(FW$43:FW$54,$A243)*MAX(0,Load_Shape!W202*X$7/$C243*X$31+(X$32*$G243+X$33*$H243)/$C243-DY243)/INDEX(FW$13:FW$24,$A243))+IF(INDEX(FW$28:FW$39,$A243)>0,INDEX(FW$43:FW$54,$A243)*FW$9*MIN(0,Load_Shape!W202*X$7/$C243*X$31+(X$32*$G243+X$33*$H243)/$C243-DY243)/INDEX(FW$28:FW$39,$A243))","v":21.139181669966838},{"$f":"DZ243+IF(INDEX(FX$13:FX$24,$A243)>0,INDEX(FX$43:FX$54,$A243)*MAX(0,Load_Shape!X202*Y$7/$C243*Y$31+(Y$32*$G243+Y$33*$H243)/$C243-DZ243)/INDEX(FX$13:FX$24,$A243))+IF(INDEX(FX$28:FX$39,$A243)>0,INDEX(FX$43:FX$54,$A243)*FX$9*MIN(0,Load_Shape!X202*Y$7/$C243*Y$31+(Y$32*$G243+Y$33*$H243)/$C243-DZ243)/INDEX(FX$28:FX$39,$A243))","v":20.121737311650545},{"$f":"EA243+IF(INDEX(FY$13:FY$24,$A243)>0,INDEX(FY$43:FY$54,$A243)*MAX(0,Load_Shape!Y202*Z$7/$C243*Z$31+(Z$32*$G243+Z$33*$H243)/$C243-EA243)/INDEX(FY$13:FY$24,$A243))+IF(INDEX(FY$28:FY$39,$A243)>0,INDEX(FY$43:FY$54,$A243)*FY$9*MIN(0,Load_Shape!Y202*Z$7/$C243*Z$31+(Z$32*$G243+Z$33*$H243)/$C243-EA243)/INDEX(FY$28:FY$39,$A243))","v":18.767385112722817},{"$f":"EB243+IF(INDEX(FZ$13:FZ$24,$A243)>0,INDEX(FZ$43:FZ$54,$A243)*MAX(0,Load_Shape!Z202*AA$7/$C243*AA$31+(AA$32*$G243+AA$33*$H243)/$C243-EB243)/INDEX(FZ$13:FZ$24,$A243))+IF(INDEX(FZ$28:FZ$39,$A243)>0,INDEX(FZ$43:FZ$54,$A243)*FZ$9*MIN(0,Load_Shape!Z202*AA$7/$C243*AA$31+(AA$32*$G243+AA$33*$H243)/$C243-EB243)/INDEX(FZ$28:FZ$39,$A243))","v":16.972941401210115},{"$f":"EC243+IF(INDEX(GA$13:GA$24,$A243)>0,INDEX(GA$43:GA$54,$A243)*MAX(0,Load_Shape!AA202*AB$7/$C243*AB$31+(AB$32*$G243+AB$33*$H243)/$C243-EC243)/INDEX(GA$13:GA$24,$A243))+IF(INDEX(GA$28:GA$39,$A243)>0,INDEX(GA$43:GA$54,$A243)*GA$9*MIN(0,Load_Shape!AA202*AB$7/$C243*AB$31+(AB$32*$G243+AB$33*$H243)/$C243-EC243)/INDEX(GA$28:GA$39,$A243))","v":16.160618747541935},{"$f":"ED243+IF(INDEX(GB$13:GB$24,$A243)>0,INDEX(GB$43:GB$54,$A243)*MAX(0,Load_Shape!AB202*AC$7/$C243*AC$31+(AC$32*$G243+AC$33*$H243)/$C243-ED243)/INDEX(GB$13:GB$24,$A243))+IF(INDEX(GB$28:GB$39,$A243)>0,INDEX(GB$43:GB$54,$A243)*GB$9*MIN(0,Load_Shape!AB202*AC$7/$C243*AC$31+(AC$32*$G243+AC$33*$H243)/$C243-ED243)/INDEX(GB$28:GB$39,$A243))","v":15.331945895976808},{"$f":"EE243+IF(INDEX(GC$13:GC$24,$A243)>0,INDEX(GC$43:GC$54,$A243)*MAX(0,Load_Shape!AC202*AD$7/$C243*AD$31+(AD$32*$G243+AD$33*$H243)/$C243-EE243)/INDEX(GC$13:GC$24,$A243))+IF(INDEX(GC$28:GC$39,$A243)>0,INDEX(GC$43:GC$54,$A243)*GC$9*MIN(0,Load_Shape!AC202*AD$7/$C243*AD$31+(AD$32*$G243+AD$33*$H243)/$C243-EE243)/INDEX(GC$28:GC$39,$A243))","v":14.411691746495279},{"$f":"EF243+IF(INDEX(GD$13:GD$24,$A243)>0,INDEX(GD$43:GD$54,$A243)*MAX(0,Load_Shape!AD202*AE$7/$C243*AE$31+(AE$32*$G243+AE$33*$H243)/$C243-EF243)/INDEX(GD$13:GD$24,$A243))+IF(INDEX(GD$28:GD$39,$A243)>0,INDEX(GD$43:GD$54,$A243)*GD$9*MIN(0,Load_Shape!AD202*AE$7/$C243*AE$31+(AE$32*$G243+AE$33*$H243)/$C243-EF243)/INDEX(GD$28:GD$39,$A243))","v":13.698522987130602},{"$f":"EG243+IF(INDEX(GE$13:GE$24,$A243)>0,INDEX(GE$43:GE$54,$A243)*MAX(0,Load_Shape!AE202*AF$7/$C243*AF$31+(AF$32*$G243+AF$33*$H243)/$C243-EG243)/INDEX(GE$13:GE$24,$A243))+IF(INDEX(GE$28:GE$39,$A243)>0,INDEX(GE$43:GE$54,$A243)*GE$9*MIN(0,Load_Shape!AE202*AF$7/$C243*AF$31+(AF$32*$G243+AF$33*$H243)/$C243-EG243)/INDEX(GE$28:GE$39,$A243))","v":13.773982764233153},{"$f":"EH243+IF(INDEX(GF$13:GF$24,$A243)>0,INDEX(GF$43:GF$54,$A243)*MAX(0,Load_Shape!AF202*AG$7/$C243*AG$31+(AG$32*$G243+AG$33*$H243)/$C243-EH243)/INDEX(GF$13:GF$24,$A243))+IF(INDEX(GF$28:GF$39,$A243)>0,INDEX(GF$43:GF$54,$A243)*GF$9*MIN(0,Load_Shape!AF202*AG$7/$C243*AG$31+(AG$32*$G243+AG$33*$H243)/$C243-EH243)/INDEX(GF$28:GF$39,$A243))","v":13.805703246656876},{"$f":"EI243+IF(INDEX(GG$13:GG$24,$A243)>0,INDEX(GG$43:GG$54,$A243)*MAX(0,Load_Shape!AG202*AH$7/$C243*AH$31+(AH$32*$G243+AH$33*$H243)/$C243-EI243)/INDEX(GG$13:GG$24,$A243))+IF(INDEX(GG$28:GG$39,$A243)>0,INDEX(GG$43:GG$54,$A243)*GG$9*MIN(0,Load_Shape!AG202*AH$7/$C243*AH$31+(AH$32*$G243+AH$33*$H243)/$C243-EI243)/INDEX(GG$28:GG$39,$A243))","v":15.866673581453423},{"$f":"EJ243+IF(INDEX(GH$13:GH$24,$A243)>0,INDEX(GH$43:GH$54,$A243)*MAX(0,Load_Shape!AH202*AI$7/$C243*AI$31+(AI$32*$G243+AI$33*$H243)/$C243-EJ243)/INDEX(GH$13:GH$24,$A243))+IF(INDEX(GH$28:GH$39,$A243)>0,INDEX(GH$43:GH$54,$A243)*GH$9*MIN(0,Load_Shape!AH202*AI$7/$C243*AI$31+(AI$32*$G243+AI$33*$H243)/$C243-EJ243)/INDEX(GH$28:GH$39,$A243))","v":15.8801451705129},{"$f":"EK243+IF(INDEX(GI$13:GI$24,$A243)>0,INDEX(GI$43:GI$54,$A243)*MAX(0,Load_Shape!AI202*AJ$7/$C243*AJ$31+(AJ$32*$G243+AJ$33*$H243)/$C243-EK243)/INDEX(GI$13:GI$24,$A243))+IF(INDEX(GI$28:GI$39,$A243)>0,INDEX(GI$43:GI$54,$A243)*GI$9*MIN(0,Load_Shape!AI202*AJ$7/$C243*AJ$31+(AJ$32*$G243+AJ$33*$H243)/$C243-EK243)/INDEX(GI$28:GI$39,$A243))","v":15.186578628796273},{"$f":"EL243+IF(INDEX(GJ$13:GJ$24,$A243)>0,INDEX(GJ$43:GJ$54,$A243)*MAX(0,Load_Shape!AJ202*AK$7/$C243*AK$31+(AK$32*$G243+AK$33*$H243)/$C243-EL243)/INDEX(GJ$13:GJ$24,$A243))+IF(INDEX(GJ$28:GJ$39,$A243)>0,INDEX(GJ$43:GJ$54,$A243)*GJ$9*MIN(0,Load_Shape!AJ202*AK$7/$C243*AK$31+(AK$32*$G243+AK$33*$H243)/$C243-EL243)/INDEX(GJ$28:GJ$39,$A243))","v":14.335699902343627},{"$f":"EM243+IF(INDEX(GK$13:GK$24,$A243)>0,INDEX(GK$43:GK$54,$A243)*MAX(0,Load_Shape!AK202*AL$7/$C243*AL$31+(AL$32*$G243+AL$33*$H243)/$C243-EM243)/INDEX(GK$13:GK$24,$A243))+IF(INDEX(GK$28:GK$39,$A243)>0,INDEX(GK$43:GK$54,$A243)*GK$9*MIN(0,Load_Shape!AK202*AL$7/$C243*AL$31+(AL$32*$G243+AL$33*$H243)/$C243-EM243)/INDEX(GK$28:GK$39,$A243))","v":13.594913714142983},{"$f":"EN243+IF(INDEX(GL$13:GL$24,$A243)>0,INDEX(GL$43:GL$54,$A243)*MAX(0,Load_Shape!AL202*AM$7/$C243*AM$31+(AM$32*$G243+AM$33*$H243)/$C243-EN243)/INDEX(GL$13:GL$24,$A243))+IF(INDEX(GL$28:GL$39,$A243)>0,INDEX(GL$43:GL$54,$A243)*GL$9*MIN(0,Load_Shape!AL202*AM$7/$C243*AM$31+(AM$32*$G243+AM$33*$H243)/$C243-EN243)/INDEX(GL$28:GL$39,$A243))","v":12.983259467675008},{"$f":"EO243+IF(INDEX(GM$13:GM$24,$A243)>0,INDEX(GM$43:GM$54,$A243)*MAX(0,Load_Shape!AM202*AN$7/$C243*AN$31+(AN$32*$G243+AN$33*$H243)/$C243-EO243)/INDEX(GM$13:GM$24,$A243))+IF(INDEX(GM$28:GM$39,$A243)>0,INDEX(GM$43:GM$54,$A243)*GM$9*MIN(0,Load_Shape!AM202*AN$7/$C243*AN$31+(AN$32*$G243+AN$33*$H243)/$C243-EO243)/INDEX(GM$28:GM$39,$A243))","v":13.019981166758374},{"$f":"EP243+IF(INDEX(GN$13:GN$24,$A243)>0,INDEX(GN$43:GN$54,$A243)*MAX(0,Load_Shape!AN202*AO$7/$C243*AO$31+(AO$32*$G243+AO$33*$H243)/$C243-EP243)/INDEX(GN$13:GN$24,$A243))+IF(INDEX(GN$28:GN$39,$A243)>0,INDEX(GN$43:GN$54,$A243)*GN$9*MIN(0,Load_Shape!AN202*AO$7/$C243*AO$31+(AO$32*$G243+AO$33*$H243)/$C243-EP243)/INDEX(GN$28:GN$39,$A243))","v":13.244490641925822},{"$f":"EQ243+IF(INDEX(GO$13:GO$24,$A243)>0,INDEX(GO$43:GO$54,$A243)*MAX(0,Load_Shape!AO202*AP$7/$C243*AP$31+(AP$32*$G243+AP$33*$H243)/$C243-EQ243)/INDEX(GO$13:GO$24,$A243))+IF(INDEX(GO$28:GO$39,$A243)>0,INDEX(GO$43:GO$54,$A243)*GO$9*MIN(0,Load_Shape!AO202*AP$7/$C243*AP$31+(AP$32*$G243+AP$33*$H243)/$C243-EQ243)/INDEX(GO$28:GO$39,$A243))","v":13.465777036423095},{"$f":"ER243+IF(INDEX(GP$13:GP$24,$A243)>0,INDEX(GP$43:GP$54,$A243)*MAX(0,Load_Shape!AP202*AQ$7/$C243*AQ$31+(AQ$32*$G243+AQ$33*$H243)/$C243-ER243)/INDEX(GP$13:GP$24,$A243))+IF(INDEX(GP$28:GP$39,$A243)>0,INDEX(GP$43:GP$54,$A243)*GP$9*MIN(0,Load_Shape!AP202*AQ$7/$C243*AQ$31+(AQ$32*$G243+AQ$33*$H243)/$C243-ER243)/INDEX(GP$28:GP$39,$A243))","v":13.670352883853351},{"$f":"ES243+IF(INDEX(GQ$13:GQ$24,$A243)>0,INDEX(GQ$43:GQ$54,$A243)*MAX(0,Load_Shape!AQ202*AR$7/$C243*AR$31+(AR$32*$G243+AR$33*$H243)/$C243-ES243)/INDEX(GQ$13:GQ$24,$A243))+IF(INDEX(GQ$28:GQ$39,$A243)>0,INDEX(GQ$43:GQ$54,$A243)*GQ$9*MIN(0,Load_Shape!AQ202*AR$7/$C243*AR$31+(AR$32*$G243+AR$33*$H243)/$C243-ES243)/INDEX(GQ$28:GQ$39,$A243))","v":13.851366565429984},{"$f":"ET243+IF(INDEX(GR$13:GR$24,$A243)>0,INDEX(GR$43:GR$54,$A243)*MAX(0,Load_Shape!AR202*AS$7/$C243*AS$31+(AS$32*$G243+AS$33*$H243)/$C243-ET243)/INDEX(GR$13:GR$24,$A243))+IF(INDEX(GR$28:GR$39,$A243)>0,INDEX(GR$43:GR$54,$A243)*GR$9*MIN(0,Load_Shape!AR202*AS$7/$C243*AS$31+(AS$32*$G243+AS$33*$H243)/$C243-ET243)/INDEX(GR$28:GR$39,$A243))","v":14.00669515333103},{"$f":"EU243+IF(INDEX(GS$13:GS$24,$A243)>0,INDEX(GS$43:GS$54,$A243)*MAX(0,Load_Shape!AS202*AT$7/$C243*AT$31+(AT$32*$G243+AT$33*$H243)/$C243-EU243)/INDEX(GS$13:GS$24,$A243))+IF(INDEX(GS$28:GS$39,$A243)>0,INDEX(GS$43:GS$54,$A243)*GS$9*MIN(0,Load_Shape!AS202*AT$7/$C243*AT$31+(AT$32*$G243+AT$33*$H243)/$C243-EU243)/INDEX(GS$28:GS$39,$A243))","v":14.183850504060807},{"$f":"EV243+IF(INDEX(GT$13:GT$24,$A243)>0,INDEX(GT$43:GT$54,$A243)*MAX(0,Load_Shape!AT202*AU$7/$C243*AU$31+(AU$32*$G243+AU$33*$H243)/$C243-EV243)/INDEX(GT$13:GT$24,$A243))+IF(INDEX(GT$28:GT$39,$A243)>0,INDEX(GT$43:GT$54,$A243)*GT$9*MIN(0,Load_Shape!AT202*AU$7/$C243*AU$31+(AU$32*$G243+AU$33*$H243)/$C243-EV243)/INDEX(GT$28:GT$39,$A243))","v":14.411296053013299},{"$f":"EW243+IF(INDEX(GU$13:GU$24,$A243)>0,INDEX(GU$43:GU$54,$A243)*MAX(0,Load_Shape!AU202*AV$7/$C243*AV$31+(AV$32*$G243+AV$33*$H243)/$C243-EW243)/INDEX(GU$13:GU$24,$A243))+IF(INDEX(GU$28:GU$39,$A243)>0,INDEX(GU$43:GU$54,$A243)*GU$9*MIN(0,Load_Shape!AU202*AV$7/$C243*AV$31+(AV$32*$G243+AV$33*$H243)/$C243-EW243)/INDEX(GU$28:GU$39,$A243))","v":14.569510923414818},{"$f":"EX243+IF(INDEX(GV$13:GV$24,$A243)>0,INDEX(GV$43:GV$54,$A243)*MAX(0,Load_Shape!AV202*AW$7/$C243*AW$31+(AW$32*$G243+AW$33*$H243)/$C243-EX243)/INDEX(GV$13:GV$24,$A243))+IF(INDEX(GV$28:GV$39,$A243)>0,INDEX(GV$43:GV$54,$A243)*GV$9*MIN(0,Load_Shape!AV202*AW$7/$C243*AW$31+(AW$32*$G243+AW$33*$H243)/$C243-EX243)/INDEX(GV$28:GV$39,$A243))","v":14.700966155163524},{"$f":"EY243+IF(INDEX(GW$13:GW$24,$A243)>0,INDEX(GW$43:GW$54,$A243)*MAX(0,Load_Shape!AW202*AX$7/$C243*AX$31+(AX$32*$G243+AX$33*$H243)/$C243-EY243)/INDEX(GW$13:GW$24,$A243))+IF(INDEX(GW$28:GW$39,$A243)>0,INDEX(GW$43:GW$54,$A243)*GW$9*MIN(0,Load_Shape!AW202*AX$7/$C243*AX$31+(AX$32*$G243+AX$33*$H243)/$C243-EY243)/INDEX(GW$28:GW$39,$A243))","v":14.909248437548285},{"$f":"EZ243+IF(INDEX(GX$13:GX$24,$A243)>0,INDEX(GX$43:GX$54,$A243)*MAX(0,Load_Shape!AX202*AY$7/$C243*AY$31+(AY$32*$G243+AY$33*$H243)/$C243-EZ243)/INDEX(GX$13:GX$24,$A243))+IF(INDEX(GX$28:GX$39,$A243)>0,INDEX(GX$43:GX$54,$A243)*GX$9*MIN(0,Load_Shape!AX202*AY$7/$C243*AY$31+(AY$32*$G243+AY$33*$H243)/$C243-EZ243)/INDEX(GX$28:GX$39,$A243))","v":15.133783361088849},{"$f":"FA243+IF(INDEX(GY$13:GY$24,$A243)>0,INDEX(GY$43:GY$54,$A243)*MAX(0,Load_Shape!AY202*AZ$7/$C243*AZ$31+(AZ$32*$G243+AZ$33*$H243)/$C243-FA243)/INDEX(GY$13:GY$24,$A243))+IF(INDEX(GY$28:GY$39,$A243)>0,INDEX(GY$43:GY$54,$A243)*GY$9*MIN(0,Load_Shape!AY202*AZ$7/$C243*AZ$31+(AZ$32*$G243+AZ$33*$H243)/$C243-FA243)/INDEX(GY$28:GY$39,$A243))","v":15.200712895241629},{"$f":"FB243+IF(INDEX(GZ$13:GZ$24,$A243)>0,INDEX(GZ$43:GZ$54,$A243)*MAX(0,Load_Shape!AZ202*BA$7/$C243*BA$31+(BA$32*$G243+BA$33*$H243)/$C243-FB243)/INDEX(GZ$13:GZ$24,$A243))+IF(INDEX(GZ$28:GZ$39,$A243)>0,INDEX(GZ$43:GZ$54,$A243)*GZ$9*MIN(0,Load_Shape!AZ202*BA$7/$C243*BA$31+(BA$32*$G243+BA$33*$H243)/$C243-FB243)/INDEX(GZ$28:GZ$39,$A243))","v":15.371559627254587},{"$f":"FC243+IF(INDEX(HA$13:HA$24,$A243)>0,INDEX(HA$43:HA$54,$A243)*MAX(0,Load_Shape!BA202*BB$7/$C243*BB$31+(BB$32*$G243+BB$33*$H243)/$C243-FC243)/INDEX(HA$13:HA$24,$A243))+IF(INDEX(HA$28:HA$39,$A243)>0,INDEX(HA$43:HA$54,$A243)*HA$9*MIN(0,Load_Shape!BA202*BB$7/$C243*BB$31+(BB$32*$G243+BB$33*$H243)/$C243-FC243)/INDEX(HA$28:HA$39,$A243))","v":15.580126610154831},{"$f":"FD243+IF(INDEX(HB$13:HB$24,$A243)>0,INDEX(HB$43:HB$54,$A243)*MAX(0,Load_Shape!BB202*BC$7/$C243*BC$31+(BC$32*$G243+BC$33*$H243)/$C243-FD243)/INDEX(HB$13:HB$24,$A243))+IF(INDEX(HB$28:HB$39,$A243)>0,INDEX(HB$43:HB$54,$A243)*HB$9*MIN(0,Load_Shape!BB202*BC$7/$C243*BC$31+(BC$32*$G243+BC$33*$H243)/$C243-FD243)/INDEX(HB$28:HB$39,$A243))","v":15.697305671348367},{"$f":"FE243+IF(INDEX(HC$13:HC$24,$A243)>0,INDEX(HC$43:HC$54,$A243)*MAX(0,Load_Shape!BC202*BD$7/$C243*BD$31+(BD$32*$G243+BD$33*$H243)/$C243-FE243)/INDEX(HC$13:HC$24,$A243))+IF(INDEX(HC$28:HC$39,$A243)>0,INDEX(HC$43:HC$54,$A243)*HC$9*MIN(0,Load_Shape!BC202*BD$7/$C243*BD$31+(BD$32*$G243+BD$33*$H243)/$C243-FE243)/INDEX(HC$28:HC$39,$A243))","v":15.834762788941688},{"$f":"FF243+IF(INDEX(HD$13:HD$24,$A243)>0,INDEX(HD$43:HD$54,$A243)*MAX(0,Load_Shape!BD202*BE$7/$C243*BE$31+(BE$32*$G243+BE$33*$H243)/$C243-FF243)/INDEX(HD$13:HD$24,$A243))+IF(INDEX(HD$28:HD$39,$A243)>0,INDEX(HD$43:HD$54,$A243)*HD$9*MIN(0,Load_Shape!BD202*BE$7/$C243*BE$31+(BE$32*$G243+BE$33*$H243)/$C243-FF243)/INDEX(HD$28:HD$39,$A243))","v":16.078077184695417},{"$f":"FG243+IF(INDEX(HE$13:HE$24,$A243)>0,INDEX(HE$43:HE$54,$A243)*MAX(0,Load_Shape!BE202*BF$7/$C243*BF$31+(BF$32*$G243+BF$33*$H243)/$C243-FG243)/INDEX(HE$13:HE$24,$A243))+IF(INDEX(HE$28:HE$39,$A243)>0,INDEX(HE$43:HE$54,$A243)*HE$9*MIN(0,Load_Shape!BE202*BF$7/$C243*BF$31+(BF$32*$G243+BF$33*$H243)/$C243-FG243)/INDEX(HE$28:HE$39,$A243))","v":16.321863115433267},{"$f":"FH243+IF(INDEX(HF$13:HF$24,$A243)>0,INDEX(HF$43:HF$54,$A243)*MAX(0,Load_Shape!BF202*BG$7/$C243*BG$31+(BG$32*$G243+BG$33*$H243)/$C243-FH243)/INDEX(HF$13:HF$24,$A243))+IF(INDEX(HF$28:HF$39,$A243)>0,INDEX(HF$43:HF$54,$A243)*HF$9*MIN(0,Load_Shape!BF202*BG$7/$C243*BG$31+(BG$32*$G243+BG$33*$H243)/$C243-FH243)/INDEX(HF$28:HF$39,$A243))","v":16.563572677347654},{"$f":"FI243+IF(INDEX(HG$13:HG$24,$A243)>0,INDEX(HG$43:HG$54,$A243)*MAX(0,Load_Shape!BG202*BH$7/$C243*BH$31+(BH$32*$G243+BH$33*$H243)/$C243-FI243)/INDEX(HG$13:HG$24,$A243))+IF(INDEX(HG$28:HG$39,$A243)>0,INDEX(HG$43:HG$54,$A243)*HG$9*MIN(0,Load_Shape!BG202*BH$7/$C243*BH$31+(BH$32*$G243+BH$33*$H243)/$C243-FI243)/INDEX(HG$28:HG$39,$A243))","v":16.800134054578901},{"$f":"FJ243+IF(INDEX(HH$13:HH$24,$A243)>0,INDEX(HH$43:HH$54,$A243)*MAX(0,Load_Shape!BH202*BI$7/$C243*BI$31+(BI$32*$G243+BI$33*$H243)/$C243-FJ243)/INDEX(HH$13:HH$24,$A243))+IF(INDEX(HH$28:HH$39,$A243)>0,INDEX(HH$43:HH$54,$A243)*HH$9*MIN(0,Load_Shape!BH202*BI$7/$C243*BI$31+(BI$32*$G243+BI$33*$H243)/$C243-FJ243)/INDEX(HH$28:HH$39,$A243))","v":16.928202099536076},{"$f":"FK243+IF(INDEX(HI$13:HI$24,$A243)>0,INDEX(HI$43:HI$54,$A243)*MAX(0,Load_Shape!BI202*BJ$7/$C243*BJ$31+(BJ$32*$G243+BJ$33*$H243)/$C243-FK243)/INDEX(HI$13:HI$24,$A243))+IF(INDEX(HI$28:HI$39,$A243)>0,INDEX(HI$43:HI$54,$A243)*HI$9*MIN(0,Load_Shape!BI202*BJ$7/$C243*BJ$31+(BJ$32*$G243+BJ$33*$H243)/$C243-FK243)/INDEX(HI$28:HI$39,$A243))","v":17.137542384392965},{"$f":"FL243+IF(INDEX(HJ$13:HJ$24,$A243)>0,INDEX(HJ$43:HJ$54,$A243)*MAX(0,Load_Shape!BJ202*BK$7/$C243*BK$31+(BK$32*$G243+BK$33*$H243)/$C243-FL243)/INDEX(HJ$13:HJ$24,$A243))+IF(INDEX(HJ$28:HJ$39,$A243)>0,INDEX(HJ$43:HJ$54,$A243)*HJ$9*MIN(0,Load_Shape!BJ202*BK$7/$C243*BK$31+(BK$32*$G243+BK$33*$H243)/$C243-FL243)/INDEX(HJ$28:HJ$39,$A243))","v":17.286464925725426},{"$f":"FM243+IF(INDEX(HK$13:HK$24,$A243)>0,INDEX(HK$43:HK$54,$A243)*MAX(0,Load_Shape!BK202*BL$7/$C243*BL$31+(BL$32*$G243+BL$33*$H243)/$C243-FM243)/INDEX(HK$13:HK$24,$A243))+IF(INDEX(HK$28:HK$39,$A243)>0,INDEX(HK$43:HK$54,$A243)*HK$9*MIN(0,Load_Shape!BK202*BL$7/$C243*BL$31+(BL$32*$G243+BL$33*$H243)/$C243-FM243)/INDEX(HK$28:HK$39,$A243))","v":17.432502874670895},{"$f":"FN243+IF(INDEX(HL$13:HL$24,$A243)>0,INDEX(HL$43:HL$54,$A243)*MAX(0,Load_Shape!BL202*BM$7/$C243*BM$31+(BM$32*$G243+BM$33*$H243)/$C243-FN243)/INDEX(HL$13:HL$24,$A243))+IF(INDEX(HL$28:HL$39,$A243)>0,INDEX(HL$43:HL$54,$A243)*HL$9*MIN(0,Load_Shape!BL202*BM$7/$C243*BM$31+(BM$32*$G243+BM$33*$H243)/$C243-FN243)/INDEX(HL$28:HL$39,$A243))","v":17.676643419199607},{"$f":"FO243+IF(INDEX(HM$13:HM$24,$A243)>0,INDEX(HM$43:HM$54,$A243)*MAX(0,Load_Shape!BM202*BN$7/$C243*BN$31+(BN$32*$G243+BN$33*$H243)/$C243-FO243)/INDEX(HM$13:HM$24,$A243))+IF(INDEX(HM$28:HM$39,$A243)>0,INDEX(HM$43:HM$54,$A243)*HM$9*MIN(0,Load_Shape!BM202*BN$7/$C243*BN$31+(BN$32*$G243+BN$33*$H243)/$C243-FO243)/INDEX(HM$28:HM$39,$A243))","v":17.923493675479271},{"$f":"FP243+IF(INDEX(HN$13:HN$24,$A243)>0,INDEX(HN$43:HN$54,$A243)*MAX(0,Load_Shape!BN202*BO$7/$C243*BO$31+(BO$32*$G243+BO$33*$H243)/$C243-FP243)/INDEX(HN$13:HN$24,$A243))+IF(INDEX(HN$28:HN$39,$A243)>0,INDEX(HN$43:HN$54,$A243)*HN$9*MIN(0,Load_Shape!BN202*BO$7/$C243*BO$31+(BO$32*$G243+BO$33*$H243)/$C243-FP243)/INDEX(HN$28:HN$39,$A243))","v":18.173560343381109},{"$f":"FQ243+IF(INDEX(HO$13:HO$24,$A243)>0,INDEX(HO$43:HO$54,$A243)*MAX(0,Load_Shape!BO202*BP$7/$C243*BP$31+(BP$32*$G243+BP$33*$H243)/$C243-FQ243)/INDEX(HO$13:HO$24,$A243))+IF(INDEX(HO$28:HO$39,$A243)>0,INDEX(HO$43:HO$54,$A243)*HO$9*MIN(0,Load_Shape!BO202*BP$7/$C243*BP$31+(BP$32*$G243+BP$33*$H243)/$C243-FQ243)/INDEX(HO$28:HO$39,$A243))","v":18.424704534045336},{"$f":"FR243+IF(INDEX(HP$13:HP$24,$A243)>0,INDEX(HP$43:HP$54,$A243)*MAX(0,Load_Shape!BP202*BQ$7/$C243*BQ$31+(BQ$32*$G243+BQ$33*$H243)/$C243-FR243)/INDEX(HP$13:HP$24,$A243))+IF(INDEX(HP$28:HP$39,$A243)>0,INDEX(HP$43:HP$54,$A243)*HP$9*MIN(0,Load_Shape!BP202*BQ$7/$C243*BQ$31+(BQ$32*$G243+BQ$33*$H243)/$C243-FR243)/INDEX(HP$28:HP$39,$A243))","v":18.6764130602735},null,null,{"$f":"MAX(IF(FT243>=U$7*Load_Shape!T202/$C243*U$31+(U$32*$F243+U$33*$H243)/$C243,IF(DV243-BX243>0,HS$54,INDEX(HS$7:HS$45,MATCH(FT243*1000,$HR$7:$HR$45,1))*((General_Inputs!F$47)*INDEX(General_Inputs!$F$49:$F$60,$A243)*(1+General_Inputs!$F$46)+General_Inputs!$F$45+General_Inputs!F$67)/1000+HS$47),0),0)","v":54.636463886647896},{"$f":"MAX(IF(FU243>=V$7*Load_Shape!U202/$C243*V$31+(V$32*$F243+V$33*$H243)/$C243,IF(DW243-BY243>0,HT$54,INDEX(HT$7:HT$45,MATCH(FU243*1000,$HR$7:$HR$45,1))*((General_Inputs!G$47)*INDEX(General_Inputs!$F$49:$F$60,$A243)*(1+General_Inputs!$F$46)+General_Inputs!$F$45+General_Inputs!G$67)/1000+HT$47),0),0)","v":48.682663472542394},{"$f":"MAX(IF(FV243>=W$7*Load_Shape!V202/$C243*W$31+(W$32*$F243+W$33*$H243)/$C243,IF(DX243-BZ243>0,HU$54,INDEX(HU$7:HU$45,MATCH(FV243*1000,$HR$7:$HR$45,1))*((General_Inputs!H$47)*INDEX(General_Inputs!$F$49:$F$60,$A243)*(1+General_Inputs!$F$46)+General_Inputs!$F$45+General_Inputs!H$67)/1000+HU$47),0),0)","v":50.592178538491503},{"$f":"MAX(IF(FW243>=X$7*Load_Shape!W202/$C243*X$31+(X$32*$F243+X$33*$H243)/$C243,IF(DY243-CA243>0,HV$54,INDEX(HV$7:HV$45,MATCH(FW243*1000,$HR$7:$HR$45,1))*((General_Inputs!I$47)*INDEX(General_Inputs!$F$49:$F$60,$A243)*(1+General_Inputs!$F$46)+General_Inputs!$F$45+General_Inputs!I$67)/1000+HV$47),0),0)","v":51.603827795400335},{"$f":"MAX(IF(FX243>=Y$7*Load_Shape!X202/$C243*Y$31+(Y$32*$F243+Y$33*$H243)/$C243,IF(DZ243-CB243>0,HW$54,INDEX(HW$7:HW$45,MATCH(FX243*1000,$HR$7:$HR$45,1))*((General_Inputs!J$47)*INDEX(General_Inputs!$F$49:$F$60,$A243)*(1+General_Inputs!$F$46)+General_Inputs!$F$45+General_Inputs!J$67)/1000+HW$47),0),0)","v":49.862761491681404},{"$f":"MAX(IF(FY243>=Z$7*Load_Shape!Y202/$C243*Z$31+(Z$32*$F243+Z$33*$H243)/$C243,IF(EA243-CC243>0,HX$54,INDEX(HX$7:HX$45,MATCH(FY243*1000,$HR$7:$HR$45,1))*((General_Inputs!K$47)*INDEX(General_Inputs!$F$49:$F$60,$A243)*(1+General_Inputs!$F$46)+General_Inputs!$F$45+General_Inputs!K$67)/1000+HX$47),0),0)","v":47.260564394791082},{"$f":"MAX(IF(FZ243>=AA$7*Load_Shape!Z202/$C243*AA$31+(AA$32*$F243+AA$33*$H243)/$C243,IF(EB243-CD243>0,HY$54,INDEX(HY$7:HY$45,MATCH(FZ243*1000,$HR$7:$HR$45,1))*((General_Inputs!L$47)*INDEX(General_Inputs!$F$49:$F$60,$A243)*(1+General_Inputs!$F$46)+General_Inputs!$F$45+General_Inputs!L$67)/1000+HY$47),0),0)","v":47.01569309463445},{"$f":"MAX(IF(GA243>=AB$7*Load_Shape!AA202/$C243*AB$31+(AB$32*$F243+AB$33*$H243)/$C243,IF(EC243-CE243>0,HZ$54,INDEX(HZ$7:HZ$45,MATCH(GA243*1000,$HR$7:$HR$45,1))*((General_Inputs!M$47)*INDEX(General_Inputs!$F$49:$F$60,$A243)*(1+General_Inputs!$F$46)+General_Inputs!$F$45+General_Inputs!M$67)/1000+HZ$47),0),0)","v":48.349876058365638},{"$f":"MAX(IF(GB243>=AC$7*Load_Shape!AB202/$C243*AC$31+(AC$32*$F243+AC$33*$H243)/$C243,IF(ED243-CF243>0,IA$54,INDEX(IA$7:IA$45,MATCH(GB243*1000,$HR$7:$HR$45,1))*((General_Inputs!N$47)*INDEX(General_Inputs!$F$49:$F$60,$A243)*(1+General_Inputs!$F$46)+General_Inputs!$F$45+General_Inputs!N$67)/1000+IA$47),0),0)","v":52.932531005752338},{"$f":"MAX(IF(GC243>=AD$7*Load_Shape!AC202/$C243*AD$31+(AD$32*$F243+AD$33*$H243)/$C243,IF(EE243-CG243>0,IB$54,INDEX(IB$7:IB$45,MATCH(GC243*1000,$HR$7:$HR$45,1))*((General_Inputs!O$47)*INDEX(General_Inputs!$F$49:$F$60,$A243)*(1+General_Inputs!$F$46)+General_Inputs!$F$45+General_Inputs!O$67)/1000+IB$47),0),0)","v":54.635024378669065},{"$f":"MAX(IF(GD243>=AE$7*Load_Shape!AD202/$C243*AE$31+(AE$32*$F243+AE$33*$H243)/$C243,IF(EF243-CH243>0,IC$54,INDEX(IC$7:IC$45,MATCH(GD243*1000,$HR$7:$HR$45,1))*((General_Inputs!P$47)*INDEX(General_Inputs!$F$49:$F$60,$A243)*(1+General_Inputs!$F$46)+General_Inputs!$F$45+General_Inputs!P$67)/1000+IC$47),0),0)","v":56.402085266313897},{"$f":"MAX(IF(GE243>=AF$7*Load_Shape!AE202/$C243*AF$31+(AF$32*$F243+AF$33*$H243)/$C243,IF(EG243-CI243>0,ID$54,INDEX(ID$7:ID$45,MATCH(GE243*1000,$HR$7:$HR$45,1))*((General_Inputs!Q$47)*INDEX(General_Inputs!$F$49:$F$60,$A243)*(1+General_Inputs!$F$46)+General_Inputs!$F$45+General_Inputs!Q$67)/1000+ID$47),0),0)","v":58.282222898276224},{"$f":"MAX(IF(GF243>=AG$7*Load_Shape!AF202/$C243*AG$31+(AG$32*$F243+AG$33*$H243)/$C243,IF(EH243-CJ243>0,IE$54,INDEX(IE$7:IE$45,MATCH(GF243*1000,$HR$7:$HR$45,1))*((General_Inputs!R$47)*INDEX(General_Inputs!$F$49:$F$60,$A243)*(1+General_Inputs!$F$46)+General_Inputs!$F$45+General_Inputs!R$67)/1000+IE$47),0),0)","v":60.225366544715342},{"$f":"MAX(IF(GG243>=AH$7*Load_Shape!AG202/$C243*AH$31+(AH$32*$F243+AH$33*$H243)/$C243,IF(EI243-CK243>0,IF$54,INDEX(IF$7:IF$45,MATCH(GG243*1000,$HR$7:$HR$45,1))*((General_Inputs!S$47)*INDEX(General_Inputs!$F$49:$F$60,$A243)*(1+General_Inputs!$F$46)+General_Inputs!$F$45+General_Inputs!S$67)/1000+IF$47),0),0)","v":64.823145230885643},{"$f":"MAX(IF(GH243>=AI$7*Load_Shape!AH202/$C243*AI$31+(AI$32*$F243+AI$33*$H243)/$C243,IF(EJ243-CL243>0,IG$54,INDEX(IG$7:IG$45,MATCH(GH243*1000,$HR$7:$HR$45,1))*((General_Inputs!T$47)*INDEX(General_Inputs!$F$49:$F$60,$A243)*(1+General_Inputs!$F$46)+General_Inputs!$F$45+General_Inputs!T$67)/1000+IG$47),0),0)","v":66.203179842649973},{"$f":"MAX(IF(GI243>=AJ$7*Load_Shape!AI202/$C243*AJ$31+(AJ$32*$F243+AJ$33*$H243)/$C243,IF(EK243-CM243>0,IH$54,INDEX(IH$7:IH$45,MATCH(GI243*1000,$HR$7:$HR$45,1))*((General_Inputs!U$47)*INDEX(General_Inputs!$F$49:$F$60,$A243)*(1+General_Inputs!$F$46)+General_Inputs!$F$45+General_Inputs!U$67)/1000+IH$47),0),0)","v":67.764501536834871},{"$f":"MAX(IF(GJ243>=AK$7*Load_Shape!AJ202/$C243*AK$31+(AK$32*$F243+AK$33*$H243)/$C243,IF(EL243-CN243>0,II$54,INDEX(II$7:II$45,MATCH(GJ243*1000,$HR$7:$HR$45,1))*((General_Inputs!V$47)*INDEX(General_Inputs!$F$49:$F$60,$A243)*(1+General_Inputs!$F$46)+General_Inputs!$F$45+General_Inputs!V$67)/1000+II$47),0),0)","v":69.146154287892628},{"$f":"MAX(IF(GK243>=AL$7*Load_Shape!AK202/$C243*AL$31+(AL$32*$F243+AL$33*$H243)/$C243,IF(EM243-CO243>0,IJ$54,INDEX(IJ$7:IJ$45,MATCH(GK243*1000,$HR$7:$HR$45,1))*((General_Inputs!W$47)*INDEX(General_Inputs!$F$49:$F$60,$A243)*(1+General_Inputs!$F$46)+General_Inputs!$F$45+General_Inputs!W$67)/1000+IJ$47),0),0)","v":70.626409590836289},{"$f":"MAX(IF(GL243>=AM$7*Load_Shape!AL202/$C243*AM$31+(AM$32*$F243+AM$33*$H243)/$C243,IF(EN243-CP243>0,IK$54,INDEX(IK$7:IK$45,MATCH(GL243*1000,$HR$7:$HR$45,1))*((General_Inputs!X$47)*INDEX(General_Inputs!$F$49:$F$60,$A243)*(1+General_Inputs!$F$46)+General_Inputs!$F$45+General_Inputs!X$67)/1000+IK$47),0),0)","v":71.515931497454289},{"$f":"MAX(IF(GM243>=AN$7*Load_Shape!AM202/$C243*AN$31+(AN$32*$F243+AN$33*$H243)/$C243,IF(EO243-CQ243>0,IL$54,INDEX(IL$7:IL$45,MATCH(GM243*1000,$HR$7:$HR$45,1))*((General_Inputs!Y$47)*INDEX(General_Inputs!$F$49:$F$60,$A243)*(1+General_Inputs!$F$46)+General_Inputs!$F$45+General_Inputs!Y$67)/1000+IL$47),0),0)","v":71.947730770328661},{"$f":"MAX(IF(GN243>=AO$7*Load_Shape!AN202/$C243*AO$31+(AO$32*$F243+AO$33*$H243)/$C243,IF(EP243-CR243>0,IM$54,INDEX(IM$7:IM$45,MATCH(GN243*1000,$HR$7:$HR$45,1))*((General_Inputs!Z$47)*INDEX(General_Inputs!$F$49:$F$60,$A243)*(1+General_Inputs!$F$46)+General_Inputs!$F$45+General_Inputs!Z$67)/1000+IM$47),0),0)","v":72.074487347242552},{"$f":"MAX(IF(GO243>=AP$7*Load_Shape!AO202/$C243*AP$31+(AP$32*$F243+AP$33*$H243)/$C243,IF(EQ243-CS243>0,IN$54,INDEX(IN$7:IN$45,MATCH(GO243*1000,$HR$7:$HR$45,1))*((General_Inputs!AA$47)*INDEX(General_Inputs!$F$49:$F$60,$A243)*(1+General_Inputs!$F$46)+General_Inputs!$F$45+General_Inputs!AA$67)/1000+IN$47),0),0)","v":72.168306734388878},{"$f":"MAX(IF(GP243>=AQ$7*Load_Shape!AP202/$C243*AQ$31+(AQ$32*$F243+AQ$33*$H243)/$C243,IF(ER243-CT243>0,IO$54,INDEX(IO$7:IO$45,MATCH(GP243*1000,$HR$7:$HR$45,1))*((General_Inputs!AB$47)*INDEX(General_Inputs!$F$49:$F$60,$A243)*(1+General_Inputs!$F$46)+General_Inputs!$F$45+General_Inputs!AB$67)/1000+IO$47),0),0)","v":72.220654686232805},{"$f":"MAX(IF(GQ243>=AR$7*Load_Shape!AQ202/$C243*AR$31+(AR$32*$F243+AR$33*$H243)/$C243,IF(ES243-CU243>0,IP$54,INDEX(IP$7:IP$45,MATCH(GQ243*1000,$HR$7:$HR$45,1))*((General_Inputs!AC$47)*INDEX(General_Inputs!$F$49:$F$60,$A243)*(1+General_Inputs!$F$46)+General_Inputs!$F$45+General_Inputs!AC$67)/1000+IP$47),0),0)","v":72.315637155972581},{"$f":"MAX(IF(GR243>=AS$7*Load_Shape!AR202/$C243*AS$31+(AS$32*$F243+AS$33*$H243)/$C243,IF(ET243-CV243>0,IQ$54,INDEX(IQ$7:IQ$45,MATCH(GR243*1000,$HR$7:$HR$45,1))*((General_Inputs!AD$47)*INDEX(General_Inputs!$F$49:$F$60,$A243)*(1+General_Inputs!$F$46)+General_Inputs!$F$45+General_Inputs!AD$67)/1000+IQ$47),0),0)","v":72.389565295570534},{"$f":"MAX(IF(GS243>=AT$7*Load_Shape!AS202/$C243*AT$31+(AT$32*$F243+AT$33*$H243)/$C243,IF(EU243-CW243>0,IR$54,INDEX(IR$7:IR$45,MATCH(GS243*1000,$HR$7:$HR$45,1))*((General_Inputs!AE$47)*INDEX(General_Inputs!$F$49:$F$60,$A243)*(1+General_Inputs!$F$46)+General_Inputs!$F$45+General_Inputs!AE$67)/1000+IR$47),0),0)","v":72.452834675317675},{"$f":"MAX(IF(GT243>=AU$7*Load_Shape!AT202/$C243*AU$31+(AU$32*$F243+AU$33*$H243)/$C243,IF(EV243-CX243>0,IS$54,INDEX(IS$7:IS$45,MATCH(GT243*1000,$HR$7:$HR$45,1))*((General_Inputs!AF$47)*INDEX(General_Inputs!$F$49:$F$60,$A243)*(1+General_Inputs!$F$46)+General_Inputs!$F$45+General_Inputs!AF$67)/1000+IS$47),0),0)","v":72.50994684734998},{"$f":"MAX(IF(GU243>=AV$7*Load_Shape!AU202/$C243*AV$31+(AV$32*$F243+AV$33*$H243)/$C243,IF(EW243-CY243>0,IT$54,INDEX(IT$7:IT$45,MATCH(GU243*1000,$HR$7:$HR$45,1))*((General_Inputs!AG$47)*INDEX(General_Inputs!$F$49:$F$60,$A243)*(1+General_Inputs!$F$46)+General_Inputs!$F$45+General_Inputs!AG$67)/1000+IT$47),0),0)","v":72.568018596332195},{"$f":"MAX(IF(GV243>=AW$7*Load_Shape!AV202/$C243*AW$31+(AW$32*$F243+AW$33*$H243)/$C243,IF(EX243-CZ243>0,IU$54,INDEX(IU$7:IU$45,MATCH(GV243*1000,$HR$7:$HR$45,1))*((General_Inputs!AH$47)*INDEX(General_Inputs!$F$49:$F$60,$A243)*(1+General_Inputs!$F$46)+General_Inputs!$F$45+General_Inputs!AH$67)/1000+IU$47),0),0)","v":72.618656946555276},{"$f":"MAX(IF(GW243>=AX$7*Load_Shape!AW202/$C243*AX$31+(AX$32*$F243+AX$33*$H243)/$C243,IF(EY243-DA243>0,IV$54,INDEX(IV$7:IV$45,MATCH(GW243*1000,$HR$7:$HR$45,1))*((General_Inputs!AI$47)*INDEX(General_Inputs!$F$49:$F$60,$A243)*(1+General_Inputs!$F$46)+General_Inputs!$F$45+General_Inputs!AI$67)/1000+IV$47),0),0)","v":72.664608617253791},{"$f":"MAX(IF(GX243>=AY$7*Load_Shape!AX202/$C243*AY$31+(AY$32*$F243+AY$33*$H243)/$C243,IF(EZ243-DB243>0,IW$54,INDEX(IW$7:IW$45,MATCH(GX243*1000,$HR$7:$HR$45,1))*((General_Inputs!AJ$47)*INDEX(General_Inputs!$F$49:$F$60,$A243)*(1+General_Inputs!$F$46)+General_Inputs!$F$45+General_Inputs!AJ$67)/1000+IW$47),0),0)","v":72.707077207556111},{"$f":"MAX(IF(GY243>=AZ$7*Load_Shape!AY202/$C243*AZ$31+(AZ$32*$F243+AZ$33*$H243)/$C243,IF(FA243-DC243>0,IX$54,INDEX(IX$7:IX$45,MATCH(GY243*1000,$HR$7:$HR$45,1))*((General_Inputs!AK$47)*INDEX(General_Inputs!$F$49:$F$60,$A243)*(1+General_Inputs!$F$46)+General_Inputs!$F$45+General_Inputs!AK$67)/1000+IX$47),0),0)","v":72.946594417254687},{"$f":"MAX(IF(GZ243>=BA$7*Load_Shape!AZ202/$C243*BA$31+(BA$32*$F243+BA$33*$H243)/$C243,IF(FB243-DD243>0,IY$54,INDEX(IY$7:IY$45,MATCH(GZ243*1000,$HR$7:$HR$45,1))*((General_Inputs!AL$47)*INDEX(General_Inputs!$F$49:$F$60,$A243)*(1+General_Inputs!$F$46)+General_Inputs!$F$45+General_Inputs!AL$67)/1000+IY$47),0),0)","v":72.982497473619176},{"$f":"MAX(IF(HA243>=BB$7*Load_Shape!BA202/$C243*BB$31+(BB$32*$F243+BB$33*$H243)/$C243,IF(FC243-DE243>0,IZ$54,INDEX(IZ$7:IZ$45,MATCH(HA243*1000,$HR$7:$HR$45,1))*((General_Inputs!AM$47)*INDEX(General_Inputs!$F$49:$F$60,$A243)*(1+General_Inputs!$F$46)+General_Inputs!$F$45+General_Inputs!AM$67)/1000+IZ$47),0),0)","v":73.01541060601744},{"$f":"MAX(IF(HB243>=BC$7*Load_Shape!BB202/$C243*BC$31+(BC$32*$F243+BC$33*$H243)/$C243,IF(FD243-DF243>0,JA$54,INDEX(JA$7:JA$45,MATCH(HB243*1000,$HR$7:$HR$45,1))*((General_Inputs!AN$47)*INDEX(General_Inputs!$F$49:$F$60,$A243)*(1+General_Inputs!$F$46)+General_Inputs!$F$45+General_Inputs!AN$67)/1000+JA$47),0),0)","v":73.045678374213608},{"$f":"MAX(IF(HC243>=BD$7*Load_Shape!BC202/$C243*BD$31+(BD$32*$F243+BD$33*$H243)/$C243,IF(FE243-DG243>0,JB$54,INDEX(JB$7:JB$45,MATCH(HC243*1000,$HR$7:$HR$45,1))*((General_Inputs!AO$47)*INDEX(General_Inputs!$F$49:$F$60,$A243)*(1+General_Inputs!$F$46)+General_Inputs!$F$45+General_Inputs!AO$67)/1000+JB$47),0),0)","v":73.073471864318904},{"$f":"MAX(IF(HD243>=BE$7*Load_Shape!BD202/$C243*BE$31+(BE$32*$F243+BE$33*$H243)/$C243,IF(FF243-DH243>0,JC$54,INDEX(JC$7:JC$45,MATCH(HD243*1000,$HR$7:$HR$45,1))*((General_Inputs!AP$47)*INDEX(General_Inputs!$F$49:$F$60,$A243)*(1+General_Inputs!$F$46)+General_Inputs!$F$45+General_Inputs!AP$67)/1000+JC$47),0),0)","v":75.239772708530637},{"$f":"MAX(IF(HE243>=BF$7*Load_Shape!BE202/$C243*BF$31+(BF$32*$F243+BF$33*$H243)/$C243,IF(FG243-DI243>0,JD$54,INDEX(JD$7:JD$45,MATCH(HE243*1000,$HR$7:$HR$45,1))*((General_Inputs!AQ$47)*INDEX(General_Inputs!$F$49:$F$60,$A243)*(1+General_Inputs!$F$46)+General_Inputs!$F$45+General_Inputs!AQ$67)/1000+JD$47),0),0)","v":75.263817722276499},{"$f":"MAX(IF(HF243>=BG$7*Load_Shape!BF202/$C243*BG$31+(BG$32*$F243+BG$33*$H243)/$C243,IF(FH243-DJ243>0,JE$54,INDEX(JE$7:JE$45,MATCH(HF243*1000,$HR$7:$HR$45,1))*((General_Inputs!AR$47)*INDEX(General_Inputs!$F$49:$F$60,$A243)*(1+General_Inputs!$F$46)+General_Inputs!$F$45+General_Inputs!AR$67)/1000+JE$47),0),0)","v":75.285876593749009},{"$f":"MAX(IF(HG243>=BH$7*Load_Shape!BG202/$C243*BH$31+(BH$32*$F243+BH$33*$H243)/$C243,IF(FI243-DK243>0,JF$54,INDEX(JF$7:JF$45,MATCH(HG243*1000,$HR$7:$HR$45,1))*((General_Inputs!AS$47)*INDEX(General_Inputs!$F$49:$F$60,$A243)*(1+General_Inputs!$F$46)+General_Inputs!$F$45+General_Inputs!AS$67)/1000+JF$47),0),0)","v":75.306098649670616},{"$f":"MAX(IF(HH243>=BI$7*Load_Shape!BH202/$C243*BI$31+(BI$32*$F243+BI$33*$H243)/$C243,IF(FJ243-DL243>0,JG$54,INDEX(JG$7:JG$45,MATCH(HH243*1000,$HR$7:$HR$45,1))*((General_Inputs!AT$47)*INDEX(General_Inputs!$F$49:$F$60,$A243)*(1+General_Inputs!$F$46)+General_Inputs!$F$45+General_Inputs!AT$67)/1000+JG$47),0),0)","v":75.324627675387305},{"$f":"MAX(IF(HI243>=BJ$7*Load_Shape!BI202/$C243*BJ$31+(BJ$32*$F243+BJ$33*$H243)/$C243,IF(FK243-DM243>0,JH$54,INDEX(JH$7:JH$45,MATCH(HI243*1000,$HR$7:$HR$45,1))*((General_Inputs!AU$47)*INDEX(General_Inputs!$F$49:$F$60,$A243)*(1+General_Inputs!$F$46)+General_Inputs!$F$45+General_Inputs!AU$67)/1000+JH$47),0),0)","v":75.615268512538293},{"$f":"MAX(IF(HJ243>=BK$7*Load_Shape!BJ202/$C243*BK$31+(BK$32*$F243+BK$33*$H243)/$C243,IF(FL243-DN243>0,JI$54,INDEX(JI$7:JI$45,MATCH(HJ243*1000,$HR$7:$HR$45,1))*((General_Inputs!AV$47)*INDEX(General_Inputs!$F$49:$F$60,$A243)*(1+General_Inputs!$F$46)+General_Inputs!$F$45+General_Inputs!AV$67)/1000+JI$47),0),0)","v":75.630903505311679},{"$f":"MAX(IF(HK243>=BL$7*Load_Shape!BK202/$C243*BL$31+(BL$32*$F243+BL$33*$H243)/$C243,IF(FM243-DO243>0,JJ$54,INDEX(JJ$7:JJ$45,MATCH(HK243*1000,$HR$7:$HR$45,1))*((General_Inputs!AW$47)*INDEX(General_Inputs!$F$49:$F$60,$A243)*(1+General_Inputs!$F$46)+General_Inputs!$F$45+General_Inputs!AW$67)/1000+JJ$47),0),0)","v":75.645234194560885},{"$f":"MAX(IF(HL243>=BM$7*Load_Shape!BL202/$C243*BM$31+(BM$32*$F243+BM$33*$H243)/$C243,IF(FN243-DP243>0,JK$54,INDEX(JK$7:JK$45,MATCH(HL243*1000,$HR$7:$HR$45,1))*((General_Inputs!AX$47)*INDEX(General_Inputs!$F$49:$F$60,$A243)*(1+General_Inputs!$F$46)+General_Inputs!$F$45+General_Inputs!AX$67)/1000+JK$47),0),0)","v":75.658368889840432},{"$f":"MAX(IF(HM243>=BN$7*Load_Shape!BM202/$C243*BN$31+(BN$32*$F243+BN$33*$H243)/$C243,IF(FO243-DQ243>0,JL$54,INDEX(JL$7:JL$45,MATCH(HM243*1000,$HR$7:$HR$45,1))*((General_Inputs!AY$47)*INDEX(General_Inputs!$F$49:$F$60,$A243)*(1+General_Inputs!$F$46)+General_Inputs!$F$45+General_Inputs!AY$67)/1000+JL$47),0),0)","v":75.670408635776482},{"$f":"MAX(IF(HN243>=BO$7*Load_Shape!BN202/$C243*BO$31+(BO$32*$F243+BO$33*$H243)/$C243,IF(FP243-DR243>0,JM$54,INDEX(JM$7:JM$45,MATCH(HN243*1000,$HR$7:$HR$45,1))*((General_Inputs!AZ$47)*INDEX(General_Inputs!$F$49:$F$60,$A243)*(1+General_Inputs!$F$46)+General_Inputs!$F$45+General_Inputs!AZ$67)/1000+JM$47),0),0)","v":79.446252266077735},{"$f":"MAX(IF(HO243>=BP$7*Load_Shape!BO202/$C243*BP$31+(BP$32*$F243+BP$33*$H243)/$C243,IF(FQ243-DS243>0,JN$54,INDEX(JN$7:JN$45,MATCH(HO243*1000,$HR$7:$HR$45,1))*((General_Inputs!BA$47)*INDEX(General_Inputs!$F$49:$F$60,$A243)*(1+General_Inputs!$F$46)+General_Inputs!$F$45+General_Inputs!BA$67)/1000+JN$47),0),0)","v":79.45690527257338},{"$f":"MAX(IF(HP243>=BQ$7*Load_Shape!BP202/$C243*BQ$31+(BQ$32*$F243+BQ$33*$H243)/$C243,IF(FR243-DT243>0,JO$54,INDEX(JO$7:JO$45,MATCH(HP243*1000,$HR$7:$HR$45,1))*((General_Inputs!BB$47)*INDEX(General_Inputs!$F$49:$F$60,$A243)*(1+General_Inputs!$F$46)+General_Inputs!$F$45+General_Inputs!BB$67)/1000+JO$47),0),0)","v":79.466669038054221},null,null,{"$f":"INDEX(JR$7:JR$45,MATCH(MAX(U$7*Load_Shape!T202/$C243*U$31,FT243)*1000,$JQ$7:$JQ$45,1))*((General_Inputs!F$47)*INDEX(General_Inputs!$F$49:$F$60,$A243)*(1+General_Inputs!$F$46)+General_Inputs!$F$45+General_Inputs!F$67)/1000+JR$47","v":43.584762653077426},{"$f":"INDEX(JS$7:JS$45,MATCH(MAX(V$7*Load_Shape!U202/$C243*V$31,FU243)*1000,$JQ$7:$JQ$45,1))*((General_Inputs!G$47)*INDEX(General_Inputs!$F$49:$F$60,$A243)*(1+General_Inputs!$F$46)+General_Inputs!$F$45+General_Inputs!G$67)/1000+JS$47","v":40.288601841709323},{"$f":"INDEX(JT$7:JT$45,MATCH(MAX(W$7*Load_Shape!V202/$C243*W$31,FV243)*1000,$JQ$7:$JQ$45,1))*((General_Inputs!H$47)*INDEX(General_Inputs!$F$49:$F$60,$A243)*(1+General_Inputs!$F$46)+General_Inputs!$F$45+General_Inputs!H$67)/1000+JT$47","v":42.827277432912958},{"$f":"INDEX(JU$7:JU$45,MATCH(MAX(X$7*Load_Shape!W202/$C243*X$31,FW243)*1000,$JQ$7:$JQ$45,1))*((General_Inputs!I$47)*INDEX(General_Inputs!$F$49:$F$60,$A243)*(1+General_Inputs!$F$46)+General_Inputs!$F$45+General_Inputs!I$67)/1000+JU$47","v":43.666630548570339},{"$f":"INDEX(JV$7:JV$45,MATCH(MAX(Y$7*Load_Shape!X202/$C243*Y$31,FX243)*1000,$JQ$7:$JQ$45,1))*((General_Inputs!J$47)*INDEX(General_Inputs!$F$49:$F$60,$A243)*(1+General_Inputs!$F$46)+General_Inputs!$F$45+General_Inputs!J$67)/1000+JV$47","v":44.14744162816654},{"$f":"INDEX(JW$7:JW$45,MATCH(MAX(Z$7*Load_Shape!Y202/$C243*Z$31,FY243)*1000,$JQ$7:$JQ$45,1))*((General_Inputs!K$47)*INDEX(General_Inputs!$F$49:$F$60,$A243)*(1+General_Inputs!$F$46)+General_Inputs!$F$45+General_Inputs!K$67)/1000+JW$47","v":44.630978294215289},{"$f":"INDEX(JX$7:JX$45,MATCH(MAX(AA$7*Load_Shape!Z202/$C243*AA$31,FZ243)*1000,$JQ$7:$JQ$45,1))*((General_Inputs!L$47)*INDEX(General_Inputs!$F$49:$F$60,$A243)*(1+General_Inputs!$F$46)+General_Inputs!$F$45+General_Inputs!L$67)/1000+JX$47","v":45.486543751794279},{"$f":"INDEX(JY$7:JY$45,MATCH(MAX(AB$7*Load_Shape!AA202/$C243*AB$31,GA243)*1000,$JQ$7:$JQ$45,1))*((General_Inputs!M$47)*INDEX(General_Inputs!$F$49:$F$60,$A243)*(1+General_Inputs!$F$46)+General_Inputs!$F$45+General_Inputs!M$67)/1000+JY$47","v":46.772169501495384},{"$f":"INDEX(JZ$7:JZ$45,MATCH(MAX(AC$7*Load_Shape!AB202/$C243*AC$31,GB243)*1000,$JQ$7:$JQ$45,1))*((General_Inputs!N$47)*INDEX(General_Inputs!$F$49:$F$60,$A243)*(1+General_Inputs!$F$46)+General_Inputs!$F$45+General_Inputs!N$67)/1000+JZ$47","v":51.084745364853511},{"$f":"INDEX(KA$7:KA$45,MATCH(MAX(AD$7*Load_Shape!AC202/$C243*AD$31,GC243)*1000,$JQ$7:$JQ$45,1))*((General_Inputs!O$47)*INDEX(General_Inputs!$F$49:$F$60,$A243)*(1+General_Inputs!$F$46)+General_Inputs!$F$45+General_Inputs!O$67)/1000+KA$47","v":52.594047009673758},{"$f":"INDEX(KB$7:KB$45,MATCH(MAX(AE$7*Load_Shape!AD202/$C243*AE$31,GD243)*1000,$JQ$7:$JQ$45,1))*((General_Inputs!P$47)*INDEX(General_Inputs!$F$49:$F$60,$A243)*(1+General_Inputs!$F$46)+General_Inputs!$F$45+General_Inputs!P$67)/1000+KB$47","v":54.137472711376653},{"$f":"INDEX(KC$7:KC$45,MATCH(MAX(AF$7*Load_Shape!AE202/$C243*AF$31,GE243)*1000,$JQ$7:$JQ$45,1))*((General_Inputs!Q$47)*INDEX(General_Inputs!$F$49:$F$60,$A243)*(1+General_Inputs!$F$46)+General_Inputs!$F$45+General_Inputs!Q$67)/1000+KC$47","v":55.934777453111039},{"$f":"INDEX(KD$7:KD$45,MATCH(MAX(AG$7*Load_Shape!AF202/$C243*AG$31,GF243)*1000,$JQ$7:$JQ$45,1))*((General_Inputs!R$47)*INDEX(General_Inputs!$F$49:$F$60,$A243)*(1+General_Inputs!$F$46)+General_Inputs!$F$45+General_Inputs!R$67)/1000+KD$47","v":57.792312364515887},{"$f":"INDEX(KE$7:KE$45,MATCH(MAX(AH$7*Load_Shape!AG202/$C243*AH$31,GG243)*1000,$JQ$7:$JQ$45,1))*((General_Inputs!S$47)*INDEX(General_Inputs!$F$49:$F$60,$A243)*(1+General_Inputs!$F$46)+General_Inputs!$F$45+General_Inputs!S$67)/1000+KE$47","v":62.516979743030021},{"$f":"INDEX(KF$7:KF$45,MATCH(MAX(AI$7*Load_Shape!AH202/$C243*AI$31,GH243)*1000,$JQ$7:$JQ$45,1))*((General_Inputs!T$47)*INDEX(General_Inputs!$F$49:$F$60,$A243)*(1+General_Inputs!$F$46)+General_Inputs!$F$45+General_Inputs!T$67)/1000+KF$47","v":63.843814407158462},{"$f":"INDEX(KG$7:KG$45,MATCH(MAX(AJ$7*Load_Shape!AI202/$C243*AJ$31,GI243)*1000,$JQ$7:$JQ$45,1))*((General_Inputs!U$47)*INDEX(General_Inputs!$F$49:$F$60,$A243)*(1+General_Inputs!$F$46)+General_Inputs!$F$45+General_Inputs!U$67)/1000+KG$47","v":65.344947587471793},{"$f":"INDEX(KH$7:KH$45,MATCH(MAX(AK$7*Load_Shape!AJ202/$C243*AK$31,GJ243)*1000,$JQ$7:$JQ$45,1))*((General_Inputs!V$47)*INDEX(General_Inputs!$F$49:$F$60,$A243)*(1+General_Inputs!$F$46)+General_Inputs!$F$45+General_Inputs!V$67)/1000+KH$47","v":66.508483593689562},{"$f":"INDEX(KI$7:KI$45,MATCH(MAX(AL$7*Load_Shape!AK202/$C243*AL$31,GK243)*1000,$JQ$7:$JQ$45,1))*((General_Inputs!W$47)*INDEX(General_Inputs!$F$49:$F$60,$A243)*(1+General_Inputs!$F$46)+General_Inputs!$F$45+General_Inputs!W$67)/1000+KI$47","v":67.735118501673838},{"$f":"INDEX(KJ$7:KJ$45,MATCH(MAX(AM$7*Load_Shape!AL202/$C243*AM$31,GL243)*1000,$JQ$7:$JQ$45,1))*((General_Inputs!X$47)*INDEX(General_Inputs!$F$49:$F$60,$A243)*(1+General_Inputs!$F$46)+General_Inputs!$F$45+General_Inputs!X$67)/1000+KJ$47","v":68.581666233539011},null,null,{"$f":"INDEX($U$7:$BQ$21,MATCH(KM$57,$T$7:$T$21,0),MATCH($LK$55,$U$6:$BQ$6,0))*INDEX(Load_Shape!$T202:$BP202,MATCH($LK$55,Load_Shape!$T$16:$BP$16,0))/$C243","v":38.569049669744295},0,38.569049669744295,0.6383858400000002,2.5169580000000003,2.3487355760709971,0.27320712935427965,0,1.4381508120546249,0.42121196294540242,8.000713166145486,1.2558680041985359,2.466457148925278,0.29239573904585436,2.3480393348797647E-3,6.1675462879012363E-2,5.869683321114934,0,12.983259467675008,0,0,38.569049669744295,38.569049669744295,16.560763040954352,0,null,null,0,6.5258491499064389E-2,0.33662378458496989,0.40188227608403432,null,null,{"$f":"MAX(IF(FT243>=U$7*Load_Shape!T202/$C243*U$31+(U$32*$F243+U$33*$H243)/$C243,IF(DV243-BX243>0,0,INDEX(HS$7:HS$45,MATCH(FT243*1000,$HR$7:$HR$45,1))),0),0)","v":9514.695000000007},{"$f":"MAX(IF(FU243>=V$7*Load_Shape!U202/$C243*V$31+(V$32*$F243+V$33*$H243)/$C243,IF(DW243-BY243>0,0,INDEX(HT$7:HT$45,MATCH(FU243*1000,$HR$7:$HR$45,1))),0),0)","v":8942.9475000000093},{"$f":"MAX(IF(FV243>=W$7*Load_Shape!V202/$C243*W$31+(W$32*$F243+W$33*$H243)/$C243,IF(DX243-BZ243>0,0,INDEX(HU$7:HU$45,MATCH(FV243*1000,$HR$7:$HR$45,1))),0),0)","v":8712.9949999999953},{"$f":"MAX(IF(FW243>=X$7*Load_Shape!W202/$C243*X$31+(X$32*$F243+X$33*$H243)/$C243,IF(DY243-CA243>0,0,INDEX(HV$7:HV$45,MATCH(FW243*1000,$HR$7:$HR$45,1))),0),0)","v":8712.9949999999953},{"$f":"MAX(IF(FX243>=Y$7*Load_Shape!X202/$C243*Y$31+(Y$32*$F243+Y$33*$H243)/$C243,IF(DZ243-CB243>0,0,INDEX(HW$7:HW$45,MATCH(FX243*1000,$HR$7:$HR$45,1))),0),0)","v":8178.9349999999977},{"$f":"MAX(IF(FY243>=Z$7*Load_Shape!Y202/$C243*Z$31+(Z$32*$F243+Z$33*$H243)/$C243,IF(EA243-CC243>0,0,INDEX(HX$7:HX$45,MATCH(FY243*1000,$HR$7:$HR$45,1))),0),0)","v":7508.6774999999907},{"$f":"MAX(IF(FZ243>=AA$7*Load_Shape!Z202/$C243*AA$31+(AA$32*$F243+AA$33*$H243)/$C243,IF(EB243-CD243>0,0,INDEX(HY$7:HY$45,MATCH(FZ243*1000,$HR$7:$HR$45,1))),0),0)","v":7250.9024999999965},{"$f":"MAX(IF(GA243>=AB$7*Load_Shape!AA202/$C243*AB$31+(AB$32*$F243+AB$33*$H243)/$C243,IF(EC243-CE243>0,0,INDEX(HZ$7:HZ$45,MATCH(GA243*1000,$HR$7:$HR$45,1))),0),0)","v":7250.9024999999965},{"$f":"MAX(IF(GB243>=AC$7*Load_Shape!AB202/$C243*AC$31+(AC$32*$F243+AC$33*$H243)/$C243,IF(ED243-CF243>0,0,INDEX(IA$7:IA$45,MATCH(GB243*1000,$HR$7:$HR$45,1))),0),0)","v":7250},{"$f":"MAX(IF(GC243>=AD$7*Load_Shape!AC202/$C243*AD$31+(AD$32*$F243+AD$33*$H243)/$C243,IF(EE243-CG243>0,0,INDEX(IB$7:IB$45,MATCH(GC243*1000,$HR$7:$HR$45,1))),0),0)","v":7250},{"$f":"MAX(IF(GD243>=AE$7*Load_Shape!AD202/$C243*AE$31+(AE$32*$F243+AE$33*$H243)/$C243,IF(EF243-CH243>0,0,INDEX(IC$7:IC$45,MATCH(GD243*1000,$HR$7:$HR$45,1))),0),0)","v":7250},{"$f":"MAX(IF(GE243>=AF$7*Load_Shape!AE202/$C243*AF$31+(AF$32*$F243+AF$33*$H243)/$C243,IF(EG243-CI243>0,0,INDEX(ID$7:ID$45,MATCH(GE243*1000,$HR$7:$HR$45,1))),0),0)","v":7250},{"$f":"MAX(IF(GF243>=AG$7*Load_Shape!AF202/$C243*AG$31+(AG$32*$F243+AG$33*$H243)/$C243,IF(EH243-CJ243>0,0,INDEX(IE$7:IE$45,MATCH(GF243*1000,$HR$7:$HR$45,1))),0),0)","v":7250},{"$f":"MAX(IF(GG243>=AH$7*Load_Shape!AG202/$C243*AH$31+(AH$32*$F243+AH$33*$H243)/$C243,IF(EI243-CK243>0,0,INDEX(IF$7:IF$45,MATCH(GG243*1000,$HR$7:$HR$45,1))),0),0)","v":7250},{"$f":"MAX(IF(GH243>=AI$7*Load_Shape!AH202/$C243*AI$31+(AI$32*$F243+AI$33*$H243)/$C243,IF(EJ243-CL243>0,0,INDEX(IG$7:IG$45,MATCH(GH243*1000,$HR$7:$HR$45,1))),0),0)","v":7250},{"$f":"MAX(IF(GI243>=AJ$7*Load_Shape!AI202/$C243*AJ$31+(AJ$32*$F243+AJ$33*$H243)/$C243,IF(EK243-CM243>0,0,INDEX(IH$7:IH$45,MATCH(GI243*1000,$HR$7:$HR$45,1))),0),0)","v":7250},{"$f":"MAX(IF(GJ243>=AK$7*Load_Shape!AJ202/$C243*AK$31+(AK$32*$F243+AK$33*$H243)/$C243,IF(EL243-CN243>0,0,INDEX(II$7:II$45,MATCH(GJ243*1000,$HR$7:$HR$45,1))),0),0)","v":7250},{"$f":"MAX(IF(GK243>=AL$7*Load_Shape!AK202/$C243*AL$31+(AL$32*$F243+AL$33*$H243)/$C243,IF(EM243-CO243>0,0,INDEX(IJ$7:IJ$45,MATCH(GK243*1000,$HR$7:$HR$45,1))),0),0)","v":7250},{"$f":"MAX(IF(GL243>=AM$7*Load_Shape!AL202/$C243*AM$31+(AM$32*$F243+AM$33*$H243)/$C243,IF(EN243-CP243>0,0,INDEX(IK$7:IK$45,MATCH(GL243*1000,$HR$7:$HR$45,1))),0),0)","v":7224.7275000000081},{"$f":"MAX(IF(GM243>=AN$7*Load_Shape!AM202/$C243*AN$31+(AN$32*$F243+AN$33*$H243)/$C243,IF(EO243-CQ243>0,0,INDEX(IL$7:IL$45,MATCH(GM243*1000,$HR$7:$HR$45,1))),0),0)","v":7250},{"$f":"MAX(IF(GN243>=AO$7*Load_Shape!AN202/$C243*AO$31+(AO$32*$F243+AO$33*$H243)/$C243,IF(EP243-CR243>0,0,INDEX(IM$7:IM$45,MATCH(GN243*1000,$HR$7:$HR$45,1))),0),0)","v":7250},{"$f":"MAX(IF(GO243>=AP$7*Load_Shape!AO202/$C243*AP$31+(AP$32*$F243+AP$33*$H243)/$C243,IF(EQ243-CS243>0,0,INDEX(IN$7:IN$45,MATCH(GO243*1000,$HR$7:$HR$45,1))),0),0)","v":7250},{"$f":"MAX(IF(GP243>=AQ$7*Load_Shape!AP202/$C243*AQ$31+(AQ$32*$F243+AQ$33*$H243)/$C243,IF(ER243-CT243>0,0,INDEX(IO$7:IO$45,MATCH(GP243*1000,$HR$7:$HR$45,1))),0),0)","v":7250},{"$f":"MAX(IF(GQ243>=AR$7*Load_Shape!AQ202/$C243*AR$31+(AR$32*$F243+AR$33*$H243)/$C243,IF(ES243-CU243>0,0,INDEX(IP$7:IP$45,MATCH(GQ243*1000,$HR$7:$HR$45,1))),0),0)","v":7250},{"$f":"MAX(IF(GR243>=AS$7*Load_Shape!AR202/$C243*AS$31+(AS$32*$F243+AS$33*$H243)/$C243,IF(ET243-CV243>0,0,INDEX(IQ$7:IQ$45,MATCH(GR243*1000,$HR$7:$HR$45,1))),0),0)","v":7250},{"$f":"MAX(IF(GS243>=AT$7*Load_Shape!AS202/$C243*AT$31+(AT$32*$F243+AT$33*$H243)/$C243,IF(EU243-CW243>0,0,INDEX(IR$7:IR$45,MATCH(GS243*1000,$HR$7:$HR$45,1))),0),0)","v":7250},{"$f":"MAX(IF(GT243>=AU$7*Load_Shape!AT202/$C243*AU$31+(AU$32*$F243+AU$33*$H243)/$C243,IF(EV243-CX243>0,0,INDEX(IS$7:IS$45,MATCH(GT243*1000,$HR$7:$HR$45,1))),0),0)","v":7250},{"$f":"MAX(IF(GU243>=AV$7*Load_Shape!AU202/$C243*AV$31+(AV$32*$F243+AV$33*$H243)/$C243,IF(EW243-CY243>0,0,INDEX(IT$7:IT$45,MATCH(GU243*1000,$HR$7:$HR$45,1))),0),0)","v":7250},{"$f":"MAX(IF(GV243>=AW$7*Load_Shape!AV202/$C243*AW$31+(AW$32*$F243+AW$33*$H243)/$C243,IF(EX243-CZ243>0,0,INDEX(IU$7:IU$45,MATCH(GV243*1000,$HR$7:$HR$45,1))),0),0)","v":7250},{"$f":"MAX(IF(GW243>=AX$7*Load_Shape!AW202/$C243*AX$31+(AX$32*$F243+AX$33*$H243)/$C243,IF(EY243-DA243>0,0,INDEX(IV$7:IV$45,MATCH(GW243*1000,$HR$7:$HR$45,1))),0),0)","v":7250},{"$f":"MAX(IF(GX243>=AY$7*Load_Shape!AX202/$C243*AY$31+(AY$32*$F243+AY$33*$H243)/$C243,IF(EZ243-DB243>0,0,INDEX(IW$7:IW$45,MATCH(GX243*1000,$HR$7:$HR$45,1))),0),0)","v":7250},{"$f":"MAX(IF(GY243>=AZ$7*Load_Shape!AY202/$C243*AZ$31+(AZ$32*$F243+AZ$33*$H243)/$C243,IF(FA243-DC243>0,0,INDEX(IX$7:IX$45,MATCH(GY243*1000,$HR$7:$HR$45,1))),0),0)","v":7271.4024999999965},{"$f":"MAX(IF(GZ243>=BA$7*Load_Shape!AZ202/$C243*BA$31+(BA$32*$F243+BA$33*$H243)/$C243,IF(FB243-DD243>0,0,INDEX(IY$7:IY$45,MATCH(GZ243*1000,$HR$7:$HR$45,1))),0),0)","v":7271.4024999999965},{"$f":"MAX(IF(HA243>=BB$7*Load_Shape!BA202/$C243*BB$31+(BB$32*$F243+BB$33*$H243)/$C243,IF(FC243-DE243>0,0,INDEX(IZ$7:IZ$45,MATCH(HA243*1000,$HR$7:$HR$45,1))),0),0)","v":7271.4024999999965},{"$f":"MAX(IF(HB243>=BC$7*Load_Shape!BB202/$C243*BC$31+(BC$32*$F243+BC$33*$H243)/$C243,IF(FD243-DF243>0,0,INDEX(JA$7:JA$45,MATCH(HB243*1000,$HR$7:$HR$45,1))),0),0)","v":7271.4024999999965},{"$f":"MAX(IF(HC243>=BD$7*Load_Shape!BC202/$C243*BD$31+(BD$32*$F243+BD$33*$H243)/$C243,IF(FE243-DG243>0,0,INDEX(JB$7:JB$45,MATCH(HC243*1000,$HR$7:$HR$45,1))),0),0)","v":7271.4024999999965},{"$f":"MAX(IF(HD243>=BE$7*Load_Shape!BD202/$C243*BE$31+(BE$32*$F243+BE$33*$H243)/$C243,IF(FF243-DH243>0,0,INDEX(JC$7:JC$45,MATCH(HD243*1000,$HR$7:$HR$45,1))),0),0)","v":7500},{"$f":"MAX(IF(HE243>=BF$7*Load_Shape!BE202/$C243*BF$31+(BF$32*$F243+BF$33*$H243)/$C243,IF(FG243-DI243>0,0,INDEX(JD$7:JD$45,MATCH(HE243*1000,$HR$7:$HR$45,1))),0),0)","v":7500},{"$f":"MAX(IF(HF243>=BG$7*Load_Shape!BF202/$C243*BG$31+(BG$32*$F243+BG$33*$H243)/$C243,IF(FH243-DJ243>0,0,INDEX(JE$7:JE$45,MATCH(HF243*1000,$HR$7:$HR$45,1))),0),0)","v":7500},{"$f":"MAX(IF(HG243>=BH$7*Load_Shape!BG202/$C243*BH$31+(BH$32*$F243+BH$33*$H243)/$C243,IF(FI243-DK243>0,0,INDEX(JF$7:JF$45,MATCH(HG243*1000,$HR$7:$HR$45,1))),0),0)","v":7500},{"$f":"MAX(IF(HH243>=BI$7*Load_Shape!BH202/$C243*BI$31+(BI$32*$F243+BI$33*$H243)/$C243,IF(FJ243-DL243>0,0,INDEX(JG$7:JG$45,MATCH(HH243*1000,$HR$7:$HR$45,1))),0),0)","v":7500},{"$f":"MAX(IF(HI243>=BJ$7*Load_Shape!BI202/$C243*BJ$31+(BJ$32*$F243+BJ$33*$H243)/$C243,IF(FK243-DM243>0,0,INDEX(JH$7:JH$45,MATCH(HI243*1000,$HR$7:$HR$45,1))),0),0)","v":7529.1774999999907},{"$f":"MAX(IF(HJ243>=BK$7*Load_Shape!BJ202/$C243*BK$31+(BK$32*$F243+BK$33*$H243)/$C243,IF(FL243-DN243>0,0,INDEX(JI$7:JI$45,MATCH(HJ243*1000,$HR$7:$HR$45,1))),0),0)","v":7529.1774999999907},{"$f":"MAX(IF(HK243>=BL$7*Load_Shape!BK202/$C243*BL$31+(BL$32*$F243+BL$33*$H243)/$C243,IF(FM243-DO243>0,0,INDEX(JJ$7:JJ$45,MATCH(HK243*1000,$HR$7:$HR$45,1))),0),0)","v":7529.1774999999907},{"$f":"MAX(IF(HL243>=BM$7*Load_Shape!BL202/$C243*BM$31+(BM$32*$F243+BM$33*$H243)/$C243,IF(FN243-DP243>0,0,INDEX(JK$7:JK$45,MATCH(HL243*1000,$HR$7:$HR$45,1))),0),0)","v":7529.1774999999907},{"$f":"MAX(IF(HM243>=BN$7*Load_Shape!BM202/$C243*BN$31+(BN$32*$F243+BN$33*$H243)/$C243,IF(FO243-DQ243>0,0,INDEX(JL$7:JL$45,MATCH(HM243*1000,$HR$7:$HR$45,1))),0),0)","v":7529.1774999999907},{"$f":"MAX(IF(HN243>=BO$7*Load_Shape!BN202/$C243*BO$31+(BO$32*$F243+BO$33*$H243)/$C243,IF(FP243-DR243>0,0,INDEX(JM$7:JM$45,MATCH(HN243*1000,$HR$7:$HR$45,1))),0),0)","v":7930.2150000000256},{"$f":"MAX(IF(HO243>=BP$7*Load_Shape!BO202/$C243*BP$31+(BP$32*$F243+BP$33*$H243)/$C243,IF(FQ243-DS243>0,0,INDEX(JN$7:JN$45,MATCH(HO243*1000,$HR$7:$HR$45,1))),0),0)","v":7930.2150000000256},{"$f":"MAX(IF(HP243>=BQ$7*Load_Shape!BP202/$C243*BQ$31+(BQ$32*$F243+BQ$33*$H243)/$C243,IF(FR243-DT243>0,0,INDEX(JO$7:JO$45,MATCH(HP243*1000,$HR$7:$HR$45,1))),0),0)","v":7930.2150000000256},null,null,9514.695000000007,8942.9475000000093,8712.9949999999953,8712.9949999999953,8178.9349999999977,7508.6774999999907,7508.6774999999907,7508.6774999999907,7500,7500,7250.9024999999965,7250.9024999999965,7250.9024999999965,7508.6774999999907,7500,7500,7250.9024999999965,7250.9024999999965,7250,7250,7250,7250,7250.9024999999965,7250.9024999999965,7250.9024999999965,7250.9024999999965,7250.9024999999965,7250.9024999999965,7500,7500,7500,7529.1774999999907,7529.1774999999907,7930.2150000000256,7930.2150000000256,7930.2150000000256,7930.2150000000256,7930.2150000000256,8219.9349999999977,8219.9349999999977,8219.9349999999977,8219.9349999999977,8219.9349999999977,8219.9349999999977,8658.4949999999953,8658.4949999999953,8658.4949999999953,8658.4949999999953,8879.452500000014]
[9,3,30,null,2.9336174634153134E-3,3.4246575342465752E-3,3.4246575342465752E-3,3.4246575342465752E-3,3.4246575342465752E-3,-1.1443191118750041E-4,-7.1477928339001043E-5,0,-1.4943045488491277E-6,-1.2736572250675E-6,2.6861171562757185E-3,2.5836235545332337E-3,3.5440571627991416E-3,3.9476007515659448E-3,3.5335451964192684E-3,null,{"$f":"U$7*Load_Shape!T211/$C252+SUMPRODUCT(U$8:U$21,TRANSPOSE($F252:$S252))/$C252","v":12.755737758055593},{"$f":"V$7*Load_Shape!U211/$C252+SUMPRODUCT(V$8:V$21,TRANSPOSE($F252:$S252))/$C252","v":12.002380387716498},{"$f":"W$7*Load_Shape!V211/$C252+SUMPRODUCT(W$8:W$21,TRANSPOSE($F252:$S252))/$C252","v":14.206469438270638},{"$f":"X$7*Load_Shape!W211/$C252+SUMPRODUCT(X$8:X$21,TRANSPOSE($F252:$S252))/$C252","v":14.482578181659735},{"$f":"Y$7*Load_Shape!X211/$C252+SUMPRODUCT(Y$8:Y$21,TRANSPOSE($F252:$S252))/$C252","v":14.275396397029688},{"$f":"Z$7*Load_Shape!Y211/$C252+SUMPRODUCT(Z$8:Z$21,TRANSPOSE($F252:$S252))/$C252","v":13.96419077780646},{"$f":"AA$7*Load_Shape!Z211/$C252+SUMPRODUCT(AA$8:AA$21,TRANSPOSE($F252:$S252))/$C252","v":13.7044972590281},{"$f":"AB$7*Load_Shape!AA211/$C252+SUMPRODUCT(AB$8:AB$21,TRANSPOSE($F252:$S252))/$C252","v":13.654464533467406},{"$f":"AC$7*Load_Shape!AB211/$C252+SUMPRODUCT(AC$8:AC$21,TRANSPOSE($F252:$S252))/$C252","v":13.522033507401472},{"$f":"AD$7*Load_Shape!AC211/$C252+SUMPRODUCT(AD$8:AD$21,TRANSPOSE($F252:$S252))/$C252","v":13.559598016309778},{"$f":"AE$7*Load_Shape!AD211/$C252+SUMPRODUCT(AE$8:AE$21,TRANSPOSE($F252:$S252))/$C252","v":13.583981231927094},{"$f":"AF$7*Load_Shape!AE211/$C252+SUMPRODUCT(AF$8:AF$21,TRANSPOSE($F252:$S252))/$C252","v":13.665022202605513},{"$f":"AG$7*Load_Shape!AF211/$C252+SUMPRODUCT(AG$8:AG$21,TRANSPOSE($F252:$S252))/$C252","v":13.721667258483535},{"$f":"AH$7*Load_Shape!AG211/$C252+SUMPRODUCT(AH$8:AH$21,TRANSPOSE($F252:$S252))/$C252","v":15.825315263694769},{"$f":"AI$7*Load_Shape!AH211/$C252+SUMPRODUCT(AI$8:AI$21,TRANSPOSE($F252:$S252))/$C252","v":15.916415825699522},{"$f":"AJ$7*Load_Shape!AI211/$C252+SUMPRODUCT(AJ$8:AJ$21,TRANSPOSE($F252:$S252))/$C252","v":15.969393119764586},{"$f":"AK$7*Load_Shape!AJ211/$C252+SUMPRODUCT(AK$8:AK$21,TRANSPOSE($F252:$S252))/$C252","v":15.543806491304489},{"$f":"AL$7*Load_Shape!AK211/$C252+SUMPRODUCT(AL$8:AL$21,TRANSPOSE($F252:$S252))/$C252","v":15.441258104094169},{"$f":"AM$7*Load_Shape!AL211/$C252+SUMPRODUCT(AM$8:AM$21,TRANSPOSE($F252:$S252))/$C252","v":15.425644362796007},{"$f":"AN$7*Load_Shape!AM211/$C252+SUMPRODUCT(AN$8:AN$21,TRANSPOSE($F252:$S252))/$C252","v":15.376881359586175},{"$f":"AO$7*Load_Shape!AN211/$C252+SUMPRODUCT(AO$8:AO$21,TRANSPOSE($F252:$S252))/$C252","v":15.481039444375089},{"$f":"AP$7*Load_Shape!AO211/$C252+SUMPRODUCT(AP$8:AP$21,TRANSPOSE($F252:$S252))/$C252","v":15.585731645428561},{"$f":"AQ$7*Load_Shape!AP211/$C252+SUMPRODUCT(AQ$8:AQ$21,TRANSPOSE($F252:$S252))/$C252","v":15.690967539236681},{"$f":"AR$7*Load_Shape!AQ211/$C252+SUMPRODUCT(AR$8:AR$21,TRANSPOSE($F252:$S252))/$C252","v":15.796749844599777},{"$f":"AS$7*Load_Shape!AR211/$C252+SUMPRODUCT(AS$8:AS$21,TRANSPOSE($F252:$S252))/$C252","v":15.903079765475015},{"$f":"AT$7*Load_Shape!AS211/$C252+SUMPRODUCT(AT$8:AT$21,TRANSPOSE($F252:$S252))/$C252","v":16.009949359932271},{"$f":"AU$7*Load_Shape!AT211/$C252+SUMPRODUCT(AU$8:AU$21,TRANSPOSE($F252:$S252))/$C252","v":16.117352520583857},{"$f":"AV$7*Load_Shape!AU211/$C252+SUMPRODUCT(AV$8:AV$21,TRANSPOSE($F252:$S252))/$C252","v":16.225327329243306},{"$f":"AW$7*Load_Shape!AV211/$C252+SUMPRODUCT(AW$8:AW$21,TRANSPOSE($F252:$S252))/$C252","v":16.333876119793612},{"$f":"AX$7*Load_Shape!AW211/$C252+SUMPRODUCT(AX$8:AX$21,TRANSPOSE($F252:$S252))/$C252","v":16.442950534314534},{"$f":"AY$7*Load_Shape!AX211/$C252+SUMPRODUCT(AY$8:AY$21,TRANSPOSE($F252:$S252))/$C252","v":16.552580936107972},{"$f":"AZ$7*Load_Shape!AY211/$C252+SUMPRODUCT(AZ$8:AZ$21,TRANSPOSE($F252:$S252))/$C252","v":16.662814911139272},{"$f":"BA$7*Load_Shape!AZ211/$C252+SUMPRODUCT(BA$8:BA$21,TRANSPOSE($F252:$S252))/$C252","v":16.773590975431937},{"$f":"BB$7*Load_Shape!BA211/$C252+SUMPRODUCT(BB$8:BB$21,TRANSPOSE($F252:$S252))/$C252","v":16.884928802032142},{"$f":"BC$7*Load_Shape!BB211/$C252+SUMPRODUCT(BC$8:BC$21,TRANSPOSE($F252:$S252))/$C252","v":16.996863678979999},{"$f":"BD$7*Load_Shape!BC211/$C252+SUMPRODUCT(BD$8:BD$21,TRANSPOSE($F252:$S252))/$C252","v":17.109371219857941},{"$f":"BE$7*Load_Shape!BD211/$C252+SUMPRODUCT(BE$8:BE$21,TRANSPOSE($F252:$S252))/$C252","v":17.222433528358252},{"$f":"BF$7*Load_Shape!BE211/$C252+SUMPRODUCT(BF$8:BF$21,TRANSPOSE($F252:$S252))/$C252","v":17.336080076031365},{"$f":"BG$7*Load_Shape!BF211/$C252+SUMPRODUCT(BG$8:BG$21,TRANSPOSE($F252:$S252))/$C252","v":17.450314757325742},{"$f":"BH$7*Load_Shape!BG211/$C252+SUMPRODUCT(BH$8:BH$21,TRANSPOSE($F252:$S252))/$C252","v":17.565141241944264},{"$f":"BI$7*Load_Shape!BH211/$C252+SUMPRODUCT(BI$8:BI$21,TRANSPOSE($F252:$S252))/$C252","v":17.680589714784727},{"$f":"BJ$7*Load_Shape!BI211/$C252+SUMPRODUCT(BJ$8:BJ$21,TRANSPOSE($F252:$S252))/$C252","v":17.796615509709135},{"$f":"BK$7*Load_Shape!BJ211/$C252+SUMPRODUCT(BK$8:BK$21,TRANSPOSE($F252:$S252))/$C252","v":17.913257936494578},{"$f":"BL$7*Load_Shape!BK211/$C252+SUMPRODUCT(BL$8:BL$21,TRANSPOSE($F252:$S252))/$C252","v":18.030505806959432},{"$f":"BM$7*Load_Shape!BL211/$C252+SUMPRODUCT(BM$8:BM$21,TRANSPOSE($F252:$S252))/$C252","v":18.148337442789639},{"$f":"BN$7*Load_Shape!BM211/$C252+SUMPRODUCT(BN$8:BN$21,TRANSPOSE($F252:$S252))/$C252","v":18.266779887013733},{"$f":"BO$7*Load_Shape!BN211/$C252+SUMPRODUCT(BO$8:BO$21,TRANSPOSE($F252:$S252))/$C252","v":18.385837537606193},{"$f":"BP$7*Load_Shape!BO211/$C252+SUMPRODUCT(BP$8:BP$21,TRANSPOSE($F252:$S252))/$C252","v":18.505513940666532},{"$f":"BQ$7*Load_Shape!BP211/$C252+SUMPRODUCT(BQ$8:BQ$21,TRANSPOSE($F252:$S252))/$C252","v":18.625812663984274},null,{"$f":"INDEX(Hydro_Param!G$27:G$39,$A252)","v":1.8224243972219236},{"$f":"INDEX(Hydro_Param!H$27:H$39,$A252)","v":-0.82242439722192362},{"$f":"INDEX(Hydro_Param!M$27:M$39,$A252)","v":0.68307148820943631},{"$f":"INDEX(Hydro_Param!N$27:N$39,$A252)","v":1.3576695817280524},null,{"$f":"U252+($BS252*MAX($BU252,MIN($BV252,U252/AVERAGE(IF(OFFSET(U252,1-$B252,0,24,1)<$BU252*AVERAGE(OFFSET(U252,1-$B252,0,24,1)),OFFSET($BU252,1-$B252,0,24,1)*AVERAGE(OFFSET(U252,1-$B252,0,24,1)),IF(OFFSET(U252,1-$B252,0,24,1)>$BV252*AVERAGE(OFFSET(U252,1-$B252,0,24,1)),OFFSET($BV252,1-$B252,0,24,1)*AVERAGE(OFFSET(U252,1-$B252,0,24,1)),OFFSET(U252,1-$B252,0,24,1))))))+$BT252)*U$22*INDEX(Hydro_Param!$D$27:$D$39,$A252)/$C252/24","v":11.466823290545614},{"$f":"V252+($BS252*MAX($BU252,MIN($BV252,V252/AVERAGE(IF(OFFSET(V252,1-$B252,0,24,1)<$BU252*AVERAGE(OFFSET(V252,1-$B252,0,24,1)),OFFSET($BU252,1-$B252,0,24,1)*AVERAGE(OFFSET(V252,1-$B252,0,24,1)),IF(OFFSET(V252,1-$B252,0,24,1)>$BV252*AVERAGE(OFFSET(V252,1-$B252,0,24,1)),OFFSET($BV252,1-$B252,0,24,1)*AVERAGE(OFFSET(V252,1-$B252,0,24,1)),OFFSET(V252,1-$B252,0,24,1))))))+$BT252)*V$22*INDEX(Hydro_Param!$D$27:$D$39,$A252)/$C252/24","v":10.713465920206518},{"$f":"W252+($BS252*MAX($BU252,MIN($BV252,W252/AVERAGE(IF(OFFSET(W252,1-$B252,0,24,1)<$BU252*AVERAGE(OFFSET(W252,1-$B252,0,24,1)),OFFSET($BU252,1-$B252,0,24,1)*AVERAGE(OFFSET(W252,1-$B252,0,24,1)),IF(OFFSET(W252,1-$B252,0,24,1)>$BV252*AVERAGE(OFFSET(W252,1-$B252,0,24,1)),OFFSET($BV252,1-$B252,0,24,1)*AVERAGE(OFFSET(W252,1-$B252,0,24,1)),OFFSET(W252,1-$B252,0,24,1))))))+$BT252)*W$22*INDEX(Hydro_Param!$D$27:$D$39,$A252)/$C252/24","v":12.790302842541823},{"$f":"X252+($BS252*MAX($BU252,MIN($BV252,X252/AVERAGE(IF(OFFSET(X252,1-$B252,0,24,1)<$BU252*AVERAGE(OFFSET(X252,1-$B252,0,24,1)),OFFSET($BU252,1-$B252,0,24,1)*AVERAGE(OFFSET(X252,1-$B252,0,24,1)),IF(OFFSET(X252,1-$B252,0,24,1)>$BV252*AVERAGE(OFFSET(X252,1-$B252,0,24,1)),OFFSET($BV252,1-$B252,0,24,1)*AVERAGE(OFFSET(X252,1-$B252,0,24,1)),OFFSET(X252,1-$B252,0,24,1))))))+$BT252)*X$22*INDEX(Hydro_Param!$D$27:$D$39,$A252)/$C252/24","v":12.823849436679801},{"$f":"Y252+($BS252*MAX($BU252,MIN($BV252,Y252/AVERAGE(IF(OFFSET(Y252,1-$B252,0,24,1)<$BU252*AVERAGE(OFFSET(Y252,1-$B252,0,24,1)),OFFSET($BU252,1-$B252,0,24,1)*AVERAGE(OFFSET(Y252,1-$B252,0,24,1)),IF(OFFSET(Y252,1-$B252,0,24,1)>$BV252*AVERAGE(OFFSET(Y252,1-$B252,0,24,1)),OFFSET($BV252,1-$B252,0,24,1)*AVERAGE(OFFSET(Y252,1-$B252,0,24,1)),OFFSET(Y252,1-$B252,0,24,1))))))+$BT252)*Y$22*INDEX(Hydro_Param!$D$27:$D$39,$A252)/$C252/24","v":12.473059554109231},{"$f":"Z252+($BS252*MAX($BU252,MIN($BV252,Z252/AVERAGE(IF(OFFSET(Z252,1-$B252,0,24,1)<$BU252*AVERAGE(OFFSET(Z252,1-$B252,0,24,1)),OFFSET($BU252,1-$B252,0,24,1)*AVERAGE(OFFSET(Z252,1-$B252,0,24,1)),IF(OFFSET(Z252,1-$B252,0,24,1)>$BV252*AVERAGE(OFFSET(Z252,1-$B252,0,24,1)),OFFSET($BV252,1-$B252,0,24,1)*AVERAGE(OFFSET(Z252,1-$B252,0,24,1)),OFFSET(Z252,1-$B252,0,24,1))))))+$BT252)*Z$22*INDEX(Hydro_Param!$D$27:$D$39,$A252)/$C252/24","v":11.954094223191701},{"$f":"AA252+($BS252*MAX($BU252,MIN($BV252,AA252/AVERAGE(IF(OFFSET(AA252,1-$B252,0,24,1)<$BU252*AVERAGE(OFFSET(AA252,1-$B252,0,24,1)),OFFSET($BU252,1-$B252,0,24,1)*AVERAGE(OFFSET(AA252,1-$B252,0,24,1)),IF(OFFSET(AA252,1-$B252,0,24,1)>$BV252*AVERAGE(OFFSET(AA252,1-$B252,0,24,1)),OFFSET($BV252,1-$B252,0,24,1)*AVERAGE(OFFSET(AA252,1-$B252,0,24,1)),OFFSET(AA252,1-$B252,0,24,1))))))+$BT252)*AA$22*INDEX(Hydro_Param!$D$27:$D$39,$A252)/$C252/24","v":11.374047109636873},{"$f":"AB252+($BS252*MAX($BU252,MIN($BV252,AB252/AVERAGE(IF(OFFSET(AB252,1-$B252,0,24,1)<$BU252*AVERAGE(OFFSET(AB252,1-$B252,0,24,1)),OFFSET($BU252,1-$B252,0,24,1)*AVERAGE(OFFSET(AB252,1-$B252,0,24,1)),IF(OFFSET(AB252,1-$B252,0,24,1)>$BV252*AVERAGE(OFFSET(AB252,1-$B252,0,24,1)),OFFSET($BV252,1-$B252,0,24,1)*AVERAGE(OFFSET(AB252,1-$B252,0,24,1)),OFFSET(AB252,1-$B252,0,24,1))))))+$BT252)*AB$22*INDEX(Hydro_Param!$D$27:$D$39,$A252)/$C252/24","v":11.147161448342345},{"$f":"AC252+($BS252*MAX($BU252,MIN($BV252,AC252/AVERAGE(IF(OFFSET(AC252,1-$B252,0,24,1)<$BU252*AVERAGE(OFFSET(AC252,1-$B252,0,24,1)),OFFSET($BU252,1-$B252,0,24,1)*AVERAGE(OFFSET(AC252,1-$B252,0,24,1)),IF(OFFSET(AC252,1-$B252,0,24,1)>$BV252*AVERAGE(OFFSET(AC252,1-$B252,0,24,1)),OFFSET($BV252,1-$B252,0,24,1)*AVERAGE(OFFSET(AC252,1-$B252,0,24,1)),OFFSET(AC252,1-$B252,0,24,1))))))+$BT252)*AC$22*INDEX(Hydro_Param!$D$27:$D$39,$A252)/$C252/24","v":10.824180229413617},{"$f":"AD252+($BS252*MAX($BU252,MIN($BV252,AD252/AVERAGE(IF(OFFSET(AD252,1-$B252,0,24,1)<$BU252*AVERAGE(OFFSET(AD252,1-$B252,0,24,1)),OFFSET($BU252,1-$B252,0,24,1)*AVERAGE(OFFSET(AD252,1-$B252,0,24,1)),IF(OFFSET(AD252,1-$B252,0,24,1)>$BV252*AVERAGE(OFFSET(AD252,1-$B252,0,24,1)),OFFSET($BV252,1-$B252,0,24,1)*AVERAGE(OFFSET(AD252,1-$B252,0,24,1)),OFFSET(AD252,1-$B252,0,24,1))))))+$BT252)*AD$22*INDEX(Hydro_Param!$D$27:$D$39,$A252)/$C252/24","v":10.629674582350647},{"$f":"AE252+($BS252*MAX($BU252,MIN($BV252,AE252/AVERAGE(IF(OFFSET(AE252,1-$B252,0,24,1)<$BU252*AVERAGE(OFFSET(AE252,1-$B252,0,24,1)),OFFSET($BU252,1-$B252,0,24,1)*AVERAGE(OFFSET(AE252,1-$B252,0,24,1)),IF(OFFSET(AE252,1-$B252,0,24,1)>$BV252*AVERAGE(OFFSET(AE252,1-$B252,0,24,1)),OFFSET($BV252,1-$B252,0,24,1)*AVERAGE(OFFSET(AE252,1-$B252,0,24,1)),OFFSET(AE252,1-$B252,0,24,1))))))+$BT252)*AE$22*INDEX(Hydro_Param!$D$27:$D$39,$A252)/$C252/24","v":10.466048100529743},{"$f":"AF252+($BS252*MAX($BU252,MIN($BV252,AF252/AVERAGE(IF(OFFSET(AF252,1-$B252,0,24,1)<$BU252*AVERAGE(OFFSET(AF252,1-$B252,0,24,1)),OFFSET($BU252,1-$B252,0,24,1)*AVERAGE(OFFSET(AF252,1-$B252,0,24,1)),IF(OFFSET(AF252,1-$B252,0,24,1)>$BV252*AVERAGE(OFFSET(AF252,1-$B252,0,24,1)),OFFSET($BV252,1-$B252,0,24,1)*AVERAGE(OFFSET(AF252,1-$B252,0,24,1)),OFFSET(AF252,1-$B252,0,24,1))))))+$BT252)*AF$22*INDEX(Hydro_Param!$D$27:$D$39,$A252)/$C252/24","v":10.516081892192643},{"$f":"AG252+($BS252*MAX($BU252,MIN($BV252,AG252/AVERAGE(IF(OFFSET(AG252,1-$B252,0,24,1)<$BU252*AVERAGE(OFFSET(AG252,1-$B252,0,24,1)),OFFSET($BU252,1-$B252,0,24,1)*AVERAGE(OFFSET(AG252,1-$B252,0,24,1)),IF(OFFSET(AG252,1-$B252,0,24,1)>$BV252*AVERAGE(OFFSET(AG252,1-$B252,0,24,1)),OFFSET($BV252,1-$B252,0,24,1)*AVERAGE(OFFSET(AG252,1-$B252,0,24,1)),OFFSET(AG252,1-$B252,0,24,1))))))+$BT252)*AG$22*INDEX(Hydro_Param!$D$27:$D$39,$A252)/$C252/24","v":10.53467865198637},{"$f":"AH252+($BS252*MAX($BU252,MIN($BV252,AH252/AVERAGE(IF(OFFSET(AH252,1-$B252,0,24,1)<$BU252*AVERAGE(OFFSET(AH252,1-$B252,0,24,1)),OFFSET($BU252,1-$B252,0,24,1)*AVERAGE(OFFSET(AH252,1-$B252,0,24,1)),IF(OFFSET(AH252,1-$B252,0,24,1)>$BV252*AVERAGE(OFFSET(AH252,1-$B252,0,24,1)),OFFSET($BV252,1-$B252,0,24,1)*AVERAGE(OFFSET(AH252,1-$B252,0,24,1)),OFFSET(AH252,1-$B252,0,24,1))))))+$BT252)*AH$22*INDEX(Hydro_Param!$D$27:$D$39,$A252)/$C252/24","v":12.593419793791671},{"$f":"AI252+($BS252*MAX($BU252,MIN($BV252,AI252/AVERAGE(IF(OFFSET(AI252,1-$B252,0,24,1)<$BU252*AVERAGE(OFFSET(AI252,1-$B252,0,24,1)),OFFSET($BU252,1-$B252,0,24,1)*AVERAGE(OFFSET(AI252,1-$B252,0,24,1)),IF(OFFSET(AI252,1-$B252,0,24,1)>$BV252*AVERAGE(OFFSET(AI252,1-$B252,0,24,1)),OFFSET($BV252,1-$B252,0,24,1)*AVERAGE(OFFSET(AI252,1-$B252,0,24,1)),OFFSET(AI252,1-$B252,0,24,1))))))+$BT252)*AI$22*INDEX(Hydro_Param!$D$27:$D$39,$A252)/$C252/24","v":12.634305504625203},{"$f":"AJ252+($BS252*MAX($BU252,MIN($BV252,AJ252/AVERAGE(IF(OFFSET(AJ252,1-$B252,0,24,1)<$BU252*AVERAGE(OFFSET(AJ252,1-$B252,0,24,1)),OFFSET($BU252,1-$B252,0,24,1)*AVERAGE(OFFSET(AJ252,1-$B252,0,24,1)),IF(OFFSET(AJ252,1-$B252,0,24,1)>$BV252*AVERAGE(OFFSET(AJ252,1-$B252,0,24,1)),OFFSET($BV252,1-$B252,0,24,1)*AVERAGE(OFFSET(AJ252,1-$B252,0,24,1)),OFFSET(AJ252,1-$B252,0,24,1))))))+$BT252)*AJ$22*INDEX(Hydro_Param!$D$27:$D$39,$A252)/$C252/24","v":12.535929798284183},{"$f":"AK252+($BS252*MAX($BU252,MIN($BV252,AK252/AVERAGE(IF(OFFSET(AK252,1-$B252,0,24,1)<$BU252*AVERAGE(OFFSET(AK252,1-$B252,0,24,1)),OFFSET($BU252,1-$B252,0,24,1)*AVERAGE(OFFSET(AK252,1-$B252,0,24,1)),IF(OFFSET(AK252,1-$B252,0,24,1)>$BV252*AVERAGE(OFFSET(AK252,1-$B252,0,24,1)),OFFSET($BV252,1-$B252,0,24,1)*AVERAGE(OFFSET(AK252,1-$B252,0,24,1)),OFFSET(AK252,1-$B252,0,24,1))))))+$BT252)*AK$22*INDEX(Hydro_Param!$D$27:$D$39,$A252)/$C252/24","v":12.060471322316991},{"$f":"AL252+($BS252*MAX($BU252,MIN($BV252,AL252/AVERAGE(IF(OFFSET(AL252,1-$B252,0,24,1)<$BU252*AVERAGE(OFFSET(AL252,1-$B252,0,24,1)),OFFSET($BU252,1-$B252,0,24,1)*AVERAGE(OFFSET(AL252,1-$B252,0,24,1)),IF(OFFSET(AL252,1-$B252,0,24,1)>$BV252*AVERAGE(OFFSET(AL252,1-$B252,0,24,1)),OFFSET($BV252,1-$B252,0,24,1)*AVERAGE(OFFSET(AL252,1-$B252,0,24,1)),OFFSET(AL252,1-$B252,0,24,1))))))+$BT252)*AL$22*INDEX(Hydro_Param!$D$27:$D$39,$A252)/$C252/24","v":11.816180619974253},{"$f":"AM252+($BS252*MAX($BU252,MIN($BV252,AM252/AVERAGE(IF(OFFSET(AM252,1-$B252,0,24,1)<$BU252*AVERAGE(OFFSET(AM252,1-$B252,0,24,1)),OFFSET($BU252,1-$B252,0,24,1)*AVERAGE(OFFSET(AM252,1-$B252,0,24,1)),IF(OFFSET(AM252,1-$B252,0,24,1)>$BV252*AVERAGE(OFFSET(AM252,1-$B252,0,24,1)),OFFSET($BV252,1-$B252,0,24,1)*AVERAGE(OFFSET(AM252,1-$B252,0,24,1)),OFFSET(AM252,1-$B252,0,24,1))))))+$BT252)*AM$22*INDEX(Hydro_Param!$D$27:$D$39,$A252)/$C252/24","v":11.647090548097067},{"$f":"AN252+($BS252*MAX($BU252,MIN($BV252,AN252/AVERAGE(IF(OFFSET(AN252,1-$B252,0,24,1)<$BU252*AVERAGE(OFFSET(AN252,1-$B252,0,24,1)),OFFSET($BU252,1-$B252,0,24,1)*AVERAGE(OFFSET(AN252,1-$B252,0,24,1)),IF(OFFSET(AN252,1-$B252,0,24,1)>$BV252*AVERAGE(OFFSET(AN252,1-$B252,0,24,1)),OFFSET($BV252,1-$B252,0,24,1)*AVERAGE(OFFSET(AN252,1-$B252,0,24,1)),OFFSET(AN252,1-$B252,0,24,1))))))+$BT252)*AN$22*INDEX(Hydro_Param!$D$27:$D$39,$A252)/$C252/24","v":11.61841932241097},{"$f":"AO252+($BS252*MAX($BU252,MIN($BV252,AO252/AVERAGE(IF(OFFSET(AO252,1-$B252,0,24,1)<$BU252*AVERAGE(OFFSET(AO252,1-$B252,0,24,1)),OFFSET($BU252,1-$B252,0,24,1)*AVERAGE(OFFSET(AO252,1-$B252,0,24,1)),IF(OFFSET(AO252,1-$B252,0,24,1)>$BV252*AVERAGE(OFFSET(AO252,1-$B252,0,24,1)),OFFSET($BV252,1-$B252,0,24,1)*AVERAGE(OFFSET(AO252,1-$B252,0,24,1)),OFFSET(AO252,1-$B252,0,24,1))))))+$BT252)*AO$22*INDEX(Hydro_Param!$D$27:$D$39,$A252)/$C252/24","v":11.753628628493624},{"$f":"AP252+($BS252*MAX($BU252,MIN($BV252,AP252/AVERAGE(IF(OFFSET(AP252,1-$B252,0,24,1)<$BU252*AVERAGE(OFFSET(AP252,1-$B252,0,24,1)),OFFSET($BU252,1-$B252,0,24,1)*AVERAGE(OFFSET(AP252,1-$B252,0,24,1)),IF(OFFSET(AP252,1-$B252,0,24,1)>$BV252*AVERAGE(OFFSET(AP252,1-$B252,0,24,1)),OFFSET($BV252,1-$B252,0,24,1)*AVERAGE(OFFSET(AP252,1-$B252,0,24,1)),OFFSET(AP252,1-$B252,0,24,1))))))+$BT252)*AP$22*INDEX(Hydro_Param!$D$27:$D$39,$A252)/$C252/24","v":11.887359063556923},{"$f":"AQ252+($BS252*MAX($BU252,MIN($BV252,AQ252/AVERAGE(IF(OFFSET(AQ252,1-$B252,0,24,1)<$BU252*AVERAGE(OFFSET(AQ252,1-$B252,0,24,1)),OFFSET($BU252,1-$B252,0,24,1)*AVERAGE(OFFSET(AQ252,1-$B252,0,24,1)),IF(OFFSET(AQ252,1-$B252,0,24,1)>$BV252*AVERAGE(OFFSET(AQ252,1-$B252,0,24,1)),OFFSET($BV252,1-$B252,0,24,1)*AVERAGE(OFFSET(AQ252,1-$B252,0,24,1)),OFFSET(AQ252,1-$B252,0,24,1))))))+$BT252)*AQ$22*INDEX(Hydro_Param!$D$27:$D$39,$A252)/$C252/24","v":12.01456291471513},{"$f":"AR252+($BS252*MAX($BU252,MIN($BV252,AR252/AVERAGE(IF(OFFSET(AR252,1-$B252,0,24,1)<$BU252*AVERAGE(OFFSET(AR252,1-$B252,0,24,1)),OFFSET($BU252,1-$B252,0,24,1)*AVERAGE(OFFSET(AR252,1-$B252,0,24,1)),IF(OFFSET(AR252,1-$B252,0,24,1)>$BV252*AVERAGE(OFFSET(AR252,1-$B252,0,24,1)),OFFSET($BV252,1-$B252,0,24,1)*AVERAGE(OFFSET(AR252,1-$B252,0,24,1)),OFFSET(AR252,1-$B252,0,24,1))))))+$BT252)*AR$22*INDEX(Hydro_Param!$D$27:$D$39,$A252)/$C252/24","v":12.135018751523964},{"$f":"AS252+($BS252*MAX($BU252,MIN($BV252,AS252/AVERAGE(IF(OFFSET(AS252,1-$B252,0,24,1)<$BU252*AVERAGE(OFFSET(AS252,1-$B252,0,24,1)),OFFSET($BU252,1-$B252,0,24,1)*AVERAGE(OFFSET(AS252,1-$B252,0,24,1)),IF(OFFSET(AS252,1-$B252,0,24,1)>$BV252*AVERAGE(OFFSET(AS252,1-$B252,0,24,1)),OFFSET($BV252,1-$B252,0,24,1)*AVERAGE(OFFSET(AS252,1-$B252,0,24,1)),OFFSET(AS252,1-$B252,0,24,1))))))+$BT252)*AS$22*INDEX(Hydro_Param!$D$27:$D$39,$A252)/$C252/24","v":12.249443470370437},{"$f":"AT252+($BS252*MAX($BU252,MIN($BV252,AT252/AVERAGE(IF(OFFSET(AT252,1-$B252,0,24,1)<$BU252*AVERAGE(OFFSET(AT252,1-$B252,0,24,1)),OFFSET($BU252,1-$B252,0,24,1)*AVERAGE(OFFSET(AT252,1-$B252,0,24,1)),IF(OFFSET(AT252,1-$B252,0,24,1)>$BV252*AVERAGE(OFFSET(AT252,1-$B252,0,24,1)),OFFSET($BV252,1-$B252,0,24,1)*AVERAGE(OFFSET(AT252,1-$B252,0,24,1)),OFFSET(AT252,1-$B252,0,24,1))))))+$BT252)*AT$22*INDEX(Hydro_Param!$D$27:$D$39,$A252)/$C252/24","v":12.368968175227758},{"$f":"AU252+($BS252*MAX($BU252,MIN($BV252,AU252/AVERAGE(IF(OFFSET(AU252,1-$B252,0,24,1)<$BU252*AVERAGE(OFFSET(AU252,1-$B252,0,24,1)),OFFSET($BU252,1-$B252,0,24,1)*AVERAGE(OFFSET(AU252,1-$B252,0,24,1)),IF(OFFSET(AU252,1-$B252,0,24,1)>$BV252*AVERAGE(OFFSET(AU252,1-$B252,0,24,1)),OFFSET($BV252,1-$B252,0,24,1)*AVERAGE(OFFSET(AU252,1-$B252,0,24,1)),OFFSET(AU252,1-$B252,0,24,1))))))+$BT252)*AU$22*INDEX(Hydro_Param!$D$27:$D$39,$A252)/$C252/24","v":12.501905197917994},{"$f":"AV252+($BS252*MAX($BU252,MIN($BV252,AV252/AVERAGE(IF(OFFSET(AV252,1-$B252,0,24,1)<$BU252*AVERAGE(OFFSET(AV252,1-$B252,0,24,1)),OFFSET($BU252,1-$B252,0,24,1)*AVERAGE(OFFSET(AV252,1-$B252,0,24,1)),IF(OFFSET(AV252,1-$B252,0,24,1)>$BV252*AVERAGE(OFFSET(AV252,1-$B252,0,24,1)),OFFSET($BV252,1-$B252,0,24,1)*AVERAGE(OFFSET(AV252,1-$B252,0,24,1)),OFFSET(AV252,1-$B252,0,24,1))))))+$BT252)*AV$22*INDEX(Hydro_Param!$D$27:$D$39,$A252)/$C252/24","v":12.617670235681381},{"$f":"AW252+($BS252*MAX($BU252,MIN($BV252,AW252/AVERAGE(IF(OFFSET(AW252,1-$B252,0,24,1)<$BU252*AVERAGE(OFFSET(AW252,1-$B252,0,24,1)),OFFSET($BU252,1-$B252,0,24,1)*AVERAGE(OFFSET(AW252,1-$B252,0,24,1)),IF(OFFSET(AW252,1-$B252,0,24,1)>$BV252*AVERAGE(OFFSET(AW252,1-$B252,0,24,1)),OFFSET($BV252,1-$B252,0,24,1)*AVERAGE(OFFSET(AW252,1-$B252,0,24,1)),OFFSET(AW252,1-$B252,0,24,1))))))+$BT252)*AW$22*INDEX(Hydro_Param!$D$27:$D$39,$A252)/$C252/24","v":12.721141793393015},{"$f":"AX252+($BS252*MAX($BU252,MIN($BV252,AX252/AVERAGE(IF(OFFSET(AX252,1-$B252,0,24,1)<$BU252*AVERAGE(OFFSET(AX252,1-$B252,0,24,1)),OFFSET($BU252,1-$B252,0,24,1)*AVERAGE(OFFSET(AX252,1-$B252,0,24,1)),IF(OFFSET(AX252,1-$B252,0,24,1)>$BV252*AVERAGE(OFFSET(AX252,1-$B252,0,24,1)),OFFSET($BV252,1-$B252,0,24,1)*AVERAGE(OFFSET(AX252,1-$B252,0,24,1)),OFFSET(AX252,1-$B252,0,24,1))))))+$BT252)*AX$22*INDEX(Hydro_Param!$D$27:$D$39,$A252)/$C252/24","v":12.850139851603231},{"$f":"AY252+($BS252*MAX($BU252,MIN($BV252,AY252/AVERAGE(IF(OFFSET(AY252,1-$B252,0,24,1)<$BU252*AVERAGE(OFFSET(AY252,1-$B252,0,24,1)),OFFSET($BU252,1-$B252,0,24,1)*AVERAGE(OFFSET(AY252,1-$B252,0,24,1)),IF(OFFSET(AY252,1-$B252,0,24,1)>$BV252*AVERAGE(OFFSET(AY252,1-$B252,0,24,1)),OFFSET($BV252,1-$B252,0,24,1)*AVERAGE(OFFSET(AY252,1-$B252,0,24,1)),OFFSET(AY252,1-$B252,0,24,1))))))+$BT252)*AY$22*INDEX(Hydro_Param!$D$27:$D$39,$A252)/$C252/24","v":12.984953587657905},{"$f":"AZ252+($BS252*MAX($BU252,MIN($BV252,AZ252/AVERAGE(IF(OFFSET(AZ252,1-$B252,0,24,1)<$BU252*AVERAGE(OFFSET(AZ252,1-$B252,0,24,1)),OFFSET($BU252,1-$B252,0,24,1)*AVERAGE(OFFSET(AZ252,1-$B252,0,24,1)),IF(OFFSET(AZ252,1-$B252,0,24,1)>$BV252*AVERAGE(OFFSET(AZ252,1-$B252,0,24,1)),OFFSET($BV252,1-$B252,0,24,1)*AVERAGE(OFFSET(AZ252,1-$B252,0,24,1)),OFFSET(AZ252,1-$B252,0,24,1))))))+$BT252)*AZ$22*INDEX(Hydro_Param!$D$27:$D$39,$A252)/$C252/24","v":13.082373673275903},{"$f":"BA252+($BS252*MAX($BU252,MIN($BV252,BA252/AVERAGE(IF(OFFSET(BA252,1-$B252,0,24,1)<$BU252*AVERAGE(OFFSET(BA252,1-$B252,0,24,1)),OFFSET($BU252,1-$B252,0,24,1)*AVERAGE(OFFSET(BA252,1-$B252,0,24,1)),IF(OFFSET(BA252,1-$B252,0,24,1)>$BV252*AVERAGE(OFFSET(BA252,1-$B252,0,24,1)),OFFSET($BV252,1-$B252,0,24,1)*AVERAGE(OFFSET(BA252,1-$B252,0,24,1)),OFFSET(BA252,1-$B252,0,24,1))))))+$BT252)*BA$22*INDEX(Hydro_Param!$D$27:$D$39,$A252)/$C252/24","v":13.204974424883641},{"$f":"BB252+($BS252*MAX($BU252,MIN($BV252,BB252/AVERAGE(IF(OFFSET(BB252,1-$B252,0,24,1)<$BU252*AVERAGE(OFFSET(BB252,1-$B252,0,24,1)),OFFSET($BU252,1-$B252,0,24,1)*AVERAGE(OFFSET(BB252,1-$B252,0,24,1)),IF(OFFSET(BB252,1-$B252,0,24,1)>$BV252*AVERAGE(OFFSET(BB252,1-$B252,0,24,1)),OFFSET($BV252,1-$B252,0,24,1)*AVERAGE(OFFSET(BB252,1-$B252,0,24,1)),OFFSET(BB252,1-$B252,0,24,1))))))+$BT252)*BB$22*INDEX(Hydro_Param!$D$27:$D$39,$A252)/$C252/24","v":13.336613870133379},{"$f":"BC252+($BS252*MAX($BU252,MIN($BV252,BC252/AVERAGE(IF(OFFSET(BC252,1-$B252,0,24,1)<$BU252*AVERAGE(OFFSET(BC252,1-$B252,0,24,1)),OFFSET($BU252,1-$B252,0,24,1)*AVERAGE(OFFSET(BC252,1-$B252,0,24,1)),IF(OFFSET(BC252,1-$B252,0,24,1)>$BV252*AVERAGE(OFFSET(BC252,1-$B252,0,24,1)),OFFSET($BV252,1-$B252,0,24,1)*AVERAGE(OFFSET(BC252,1-$B252,0,24,1)),OFFSET(BC252,1-$B252,0,24,1))))))+$BT252)*BC$22*INDEX(Hydro_Param!$D$27:$D$39,$A252)/$C252/24","v":13.4472212652294},{"$f":"BD252+($BS252*MAX($BU252,MIN($BV252,BD252/AVERAGE(IF(OFFSET(BD252,1-$B252,0,24,1)<$BU252*AVERAGE(OFFSET(BD252,1-$B252,0,24,1)),OFFSET($BU252,1-$B252,0,24,1)*AVERAGE(OFFSET(BD252,1-$B252,0,24,1)),IF(OFFSET(BD252,1-$B252,0,24,1)>$BV252*AVERAGE(OFFSET(BD252,1-$B252,0,24,1)),OFFSET($BV252,1-$B252,0,24,1)*AVERAGE(OFFSET(BD252,1-$B252,0,24,1)),OFFSET(BD252,1-$B252,0,24,1))))))+$BT252)*BD$22*INDEX(Hydro_Param!$D$27:$D$39,$A252)/$C252/24","v":13.562954143935691},{"$f":"BE252+($BS252*MAX($BU252,MIN($BV252,BE252/AVERAGE(IF(OFFSET(BE252,1-$B252,0,24,1)<$BU252*AVERAGE(OFFSET(BE252,1-$B252,0,24,1)),OFFSET($BU252,1-$B252,0,24,1)*AVERAGE(OFFSET(BE252,1-$B252,0,24,1)),IF(OFFSET(BE252,1-$B252,0,24,1)>$BV252*AVERAGE(OFFSET(BE252,1-$B252,0,24,1)),OFFSET($BV252,1-$B252,0,24,1)*AVERAGE(OFFSET(BE252,1-$B252,0,24,1)),OFFSET(BE252,1-$B252,0,24,1))))))+$BT252)*BE$22*INDEX(Hydro_Param!$D$27:$D$39,$A252)/$C252/24","v":13.701492213710203},{"$f":"BF252+($BS252*MAX($BU252,MIN($BV252,BF252/AVERAGE(IF(OFFSET(BF252,1-$B252,0,24,1)<$BU252*AVERAGE(OFFSET(BF252,1-$B252,0,24,1)),OFFSET($BU252,1-$B252,0,24,1)*AVERAGE(OFFSET(BF252,1-$B252,0,24,1)),IF(OFFSET(BF252,1-$B252,0,24,1)>$BV252*AVERAGE(OFFSET(BF252,1-$B252,0,24,1)),OFFSET($BV252,1-$B252,0,24,1)*AVERAGE(OFFSET(BF252,1-$B252,0,24,1)),OFFSET(BF252,1-$B252,0,24,1))))))+$BT252)*BF$22*INDEX(Hydro_Param!$D$27:$D$39,$A252)/$C252/24","v":13.839561335028339},{"$f":"BG252+($BS252*MAX($BU252,MIN($BV252,BG252/AVERAGE(IF(OFFSET(BG252,1-$B252,0,24,1)<$BU252*AVERAGE(OFFSET(BG252,1-$B252,0,24,1)),OFFSET($BU252,1-$B252,0,24,1)*AVERAGE(OFFSET(BG252,1-$B252,0,24,1)),IF(OFFSET(BG252,1-$B252,0,24,1)>$BV252*AVERAGE(OFFSET(BG252,1-$B252,0,24,1)),OFFSET($BV252,1-$B252,0,24,1)*AVERAGE(OFFSET(BG252,1-$B252,0,24,1)),OFFSET(BG252,1-$B252,0,24,1))))))+$BT252)*BG$22*INDEX(Hydro_Param!$D$27:$D$39,$A252)/$C252/24","v":13.97723558835734},{"$f":"BH252+($BS252*MAX($BU252,MIN($BV252,BH252/AVERAGE(IF(OFFSET(BH252,1-$B252,0,24,1)<$BU252*AVERAGE(OFFSET(BH252,1-$B252,0,24,1)),OFFSET($BU252,1-$B252,0,24,1)*AVERAGE(OFFSET(BH252,1-$B252,0,24,1)),IF(OFFSET(BH252,1-$B252,0,24,1)>$BV252*AVERAGE(OFFSET(BH252,1-$B252,0,24,1)),OFFSET($BV252,1-$B252,0,24,1)*AVERAGE(OFFSET(BH252,1-$B252,0,24,1)),OFFSET(BH252,1-$B252,0,24,1))))))+$BT252)*BH$22*INDEX(Hydro_Param!$D$27:$D$39,$A252)/$C252/24","v":14.114315850209412},{"$f":"BI252+($BS252*MAX($BU252,MIN($BV252,BI252/AVERAGE(IF(OFFSET(BI252,1-$B252,0,24,1)<$BU252*AVERAGE(OFFSET(BI252,1-$B252,0,24,1)),OFFSET($BU252,1-$B252,0,24,1)*AVERAGE(OFFSET(BI252,1-$B252,0,24,1)),IF(OFFSET(BI252,1-$B252,0,24,1)>$BV252*AVERAGE(OFFSET(BI252,1-$B252,0,24,1)),OFFSET($BV252,1-$B252,0,24,1)*AVERAGE(OFFSET(BI252,1-$B252,0,24,1)),OFFSET(BI252,1-$B252,0,24,1))))))+$BT252)*BI$22*INDEX(Hydro_Param!$D$27:$D$39,$A252)/$C252/24","v":14.229343483824387},{"$f":"BJ252+($BS252*MAX($BU252,MIN($BV252,BJ252/AVERAGE(IF(OFFSET(BJ252,1-$B252,0,24,1)<$BU252*AVERAGE(OFFSET(BJ252,1-$B252,0,24,1)),OFFSET($BU252,1-$B252,0,24,1)*AVERAGE(OFFSET(BJ252,1-$B252,0,24,1)),IF(OFFSET(BJ252,1-$B252,0,24,1)>$BV252*AVERAGE(OFFSET(BJ252,1-$B252,0,24,1)),OFFSET($BV252,1-$B252,0,24,1)*AVERAGE(OFFSET(BJ252,1-$B252,0,24,1)),OFFSET(BJ252,1-$B252,0,24,1))))))+$BT252)*BJ$22*INDEX(Hydro_Param!$D$27:$D$39,$A252)/$C252/24","v":14.361289371806846},{"$f":"BK252+($BS252*MAX($BU252,MIN($BV252,BK252/AVERAGE(IF(OFFSET(BK252,1-$B252,0,24,1)<$BU252*AVERAGE(OFFSET(BK252,1-$B252,0,24,1)),OFFSET($BU252,1-$B252,0,24,1)*AVERAGE(OFFSET(BK252,1-$B252,0,24,1)),IF(OFFSET(BK252,1-$B252,0,24,1)>$BV252*AVERAGE(OFFSET(BK252,1-$B252,0,24,1)),OFFSET($BV252,1-$B252,0,24,1)*AVERAGE(OFFSET(BK252,1-$B252,0,24,1)),OFFSET(BK252,1-$B252,0,24,1))))))+$BT252)*BK$22*INDEX(Hydro_Param!$D$27:$D$39,$A252)/$C252/24","v":14.481413375950387},{"$f":"BL252+($BS252*MAX($BU252,MIN($BV252,BL252/AVERAGE(IF(OFFSET(BL252,1-$B252,0,24,1)<$BU252*AVERAGE(OFFSET(BL252,1-$B252,0,24,1)),OFFSET($BU252,1-$B252,0,24,1)*AVERAGE(OFFSET(BL252,1-$B252,0,24,1)),IF(OFFSET(BL252,1-$B252,0,24,1)>$BV252*AVERAGE(OFFSET(BL252,1-$B252,0,24,1)),OFFSET($BV252,1-$B252,0,24,1)*AVERAGE(OFFSET(BL252,1-$B252,0,24,1)),OFFSET(BL252,1-$B252,0,24,1))))))+$BT252)*BL$22*INDEX(Hydro_Param!$D$27:$D$39,$A252)/$C252/24","v":14.601442030859037},{"$f":"BM252+($BS252*MAX($BU252,MIN($BV252,BM252/AVERAGE(IF(OFFSET(BM252,1-$B252,0,24,1)<$BU252*AVERAGE(OFFSET(BM252,1-$B252,0,24,1)),OFFSET($BU252,1-$B252,0,24,1)*AVERAGE(OFFSET(BM252,1-$B252,0,24,1)),IF(OFFSET(BM252,1-$B252,0,24,1)>$BV252*AVERAGE(OFFSET(BM252,1-$B252,0,24,1)),OFFSET($BV252,1-$B252,0,24,1)*AVERAGE(OFFSET(BM252,1-$B252,0,24,1)),OFFSET(BM252,1-$B252,0,24,1))))))+$BT252)*BM$22*INDEX(Hydro_Param!$D$27:$D$39,$A252)/$C252/24","v":14.741061228646092},{"$f":"BN252+($BS252*MAX($BU252,MIN($BV252,BN252/AVERAGE(IF(OFFSET(BN252,1-$B252,0,24,1)<$BU252*AVERAGE(OFFSET(BN252,1-$B252,0,24,1)),OFFSET($BU252,1-$B252,0,24,1)*AVERAGE(OFFSET(BN252,1-$B252,0,24,1)),IF(OFFSET(BN252,1-$B252,0,24,1)>$BV252*AVERAGE(OFFSET(BN252,1-$B252,0,24,1)),OFFSET($BV252,1-$B252,0,24,1)*AVERAGE(OFFSET(BN252,1-$B252,0,24,1)),OFFSET(BN252,1-$B252,0,24,1))))))+$BT252)*BN$22*INDEX(Hydro_Param!$D$27:$D$39,$A252)/$C252/24","v":14.881385942102746},{"$f":"BO252+($BS252*MAX($BU252,MIN($BV252,BO252/AVERAGE(IF(OFFSET(BO252,1-$B252,0,24,1)<$BU252*AVERAGE(OFFSET(BO252,1-$B252,0,24,1)),OFFSET($BU252,1-$B252,0,24,1)*AVERAGE(OFFSET(BO252,1-$B252,0,24,1)),IF(OFFSET(BO252,1-$B252,0,24,1)>$BV252*AVERAGE(OFFSET(BO252,1-$B252,0,24,1)),OFFSET($BV252,1-$B252,0,24,1)*AVERAGE(OFFSET(BO252,1-$B252,0,24,1)),OFFSET(BO252,1-$B252,0,24,1))))))+$BT252)*BO$22*INDEX(Hydro_Param!$D$27:$D$39,$A252)/$C252/24","v":15.021857917124125},{"$f":"BP252+($BS252*MAX($BU252,MIN($BV252,BP252/AVERAGE(IF(OFFSET(BP252,1-$B252,0,24,1)<$BU252*AVERAGE(OFFSET(BP252,1-$B252,0,24,1)),OFFSET($BU252,1-$B252,0,24,1)*AVERAGE(OFFSET(BP252,1-$B252,0,24,1)),IF(OFFSET(BP252,1-$B252,0,24,1)>$BV252*AVERAGE(OFFSET(BP252,1-$B252,0,24,1)),OFFSET($BV252,1-$B252,0,24,1)*AVERAGE(OFFSET(BP252,1-$B252,0,24,1)),OFFSET(BP252,1-$B252,0,24,1))))))+$BT252)*BP$22*INDEX(Hydro_Param!$D$27:$D$39,$A252)/$C252/24","v":15.162493724461655},{"$f":"BQ252+($BS252*MAX($BU252,MIN($BV252,BQ252/AVERAGE(IF(OFFSET(BQ252,1-$B252,0,24,1)<$BU252*AVERAGE(OFFSET(BQ252,1-$B252,0,24,1)),OFFSET($BU252,1-$B252,0,24,1)*AVERAGE(OFFSET(BQ252,1-$B252,0,24,1)),IF(OFFSET(BQ252,1-$B252,0,24,1)>$BV252*AVERAGE(OFFSET(BQ252,1-$B252,0,24,1)),OFFSET($BV252,1-$B252,0,24,1)*AVERAGE(OFFSET(BQ252,1-$B252,0,24,1)),OFFSET(BQ252,1-$B252,0,24,1))))))+$BT252)*BQ$22*INDEX(Hydro_Param!$D$27:$D$39,$A252)/$C252/24","v":15.303309488457316},null,{"$f":"MAX(MIN(U$7*Load_Shape!T211/$C252*U$31+(U$32*$G252+U$33*$H252)/$C252-BX252,$ED$51/1000),0)+BX252","v":11.466823290545614},{"$f":"MAX(MIN(V$7*Load_Shape!U211/$C252*V$31+(V$32*$G252+V$33*$H252)/$C252-BY252,$ED$51/1000),0)+BY252","v":10.713465920206518},{"$f":"MAX(MIN(W$7*Load_Shape!V211/$C252*W$31+(W$32*$G252+W$33*$H252)/$C252-BZ252,$ED$51/1000),0)+BZ252","v":12.790302842541823},{"$f":"MAX(MIN(X$7*Load_Shape!W211/$C252*X$31+(X$32*$G252+X$33*$H252)/$C252-CA252,$ED$51/1000),0)+CA252","v":12.823849436679801},{"$f":"MAX(MIN(Y$7*Load_Shape!X211/$C252*Y$31+(Y$32*$G252+Y$33*$H252)/$C252-CB252,$ED$51/1000),0)+CB252","v":12.473059554109231},{"$f":"MAX(MIN(Z$7*Load_Shape!Y211/$C252*Z$31+(Z$32*$G252+Z$33*$H252)/$C252-CC252,$ED$51/1000),0)+CC252","v":11.954094223191701},{"$f":"MAX(MIN(AA$7*Load_Shape!Z211/$C252*AA$31+(AA$32*$G252+AA$33*$H252)/$C252-CD252,$ED$51/1000),0)+CD252","v":11.374047109636873},{"$f":"MAX(MIN(AB$7*Load_Shape!AA211/$C252*AB$31+(AB$32*$G252+AB$33*$H252)/$C252-CE252,$ED$51/1000),0)+CE252","v":11.147161448342345},{"$f":"MAX(MIN(AC$7*Load_Shape!AB211/$C252*AC$31+(AC$32*$G252+AC$33*$H252)/$C252-CF252,$ED$51/1000),0)+CF252","v":10.824180229413617},{"$f":"MAX(MIN(AD$7*Load_Shape!AC211/$C252*AD$31+(AD$32*$G252+AD$33*$H252)/$C252-CG252,$ED$51/1000),0)+CG252","v":10.629674582350647},{"$f":"MAX(MIN(AE$7*Load_Shape!AD211/$C252*AE$31+(AE$32*$G252+AE$33*$H252)/$C252-CH252,$ED$51/1000),0)+CH252","v":10.466048100529743},{"$f":"MAX(MIN(AF$7*Load_Shape!AE211/$C252*AF$31+(AF$32*$G252+AF$33*$H252)/$C252-CI252,$ED$51/1000),0)+CI252","v":10.516081892192643},{"$f":"MAX(MIN(AG$7*Load_Shape!AF211/$C252*AG$31+(AG$32*$G252+AG$33*$H252)/$C252-CJ252,$ED$51/1000),0)+CJ252","v":10.53467865198637},{"$f":"MAX(MIN(AH$7*Load_Shape!AG211/$C252*AH$31+(AH$32*$G252+AH$33*$H252)/$C252-CK252,$ED$51/1000),0)+CK252","v":12.593419793791671},{"$f":"MAX(MIN(AI$7*Load_Shape!AH211/$C252*AI$31+(AI$32*$G252+AI$33*$H252)/$C252-CL252,$ED$51/1000),0)+CL252","v":12.634305504625203},{"$f":"MAX(MIN(AJ$7*Load_Shape!AI211/$C252*AJ$31+(AJ$32*$G252+AJ$33*$H252)/$C252-CM252,$ED$51/1000),0)+CM252","v":12.535929798284183},{"$f":"MAX(MIN(AK$7*Load_Shape!AJ211/$C252*AK$31+(AK$32*$G252+AK$33*$H252)/$C252-CN252,$ED$51/1000),0)+CN252","v":12.060471322316991},{"$f":"MAX(MIN(AL$7*Load_Shape!AK211/$C252*AL$31+(AL$32*$G252+AL$33*$H252)/$C252-CO252,$ED$51/1000),0)+CO252","v":11.816180619974253},{"$f":"MAX(MIN(AM$7*Load_Shape!AL211/$C252*AM$31+(AM$32*$G252+AM$33*$H252)/$C252-CP252,$ED$51/1000),0)+CP252","v":11.647090548097067},{"$f":"MAX(MIN(AN$7*Load_Shape!AM211/$C252*AN$31+(AN$32*$G252+AN$33*$H252)/$C252-CQ252,$ED$51/1000),0)+CQ252","v":11.61841932241097},{"$f":"MAX(MIN(AO$7*Load_Shape!AN211/$C252*AO$31+(AO$32*$G252+AO$33*$H252)/$C252-CR252,$ED$51/1000),0)+CR252","v":11.753628628493624},{"$f":"MAX(MIN(AP$7*Load_Shape!AO211/$C252*AP$31+(AP$32*$G252+AP$33*$H252)/$C252-CS252,$ED$51/1000),0)+CS252","v":11.887359063556923},{"$f":"MAX(MIN(AQ$7*Load_Shape!AP211/$C252*AQ$31+(AQ$32*$G252+AQ$33*$H252)/$C252-CT252,$ED$51/1000),0)+CT252","v":12.01456291471513},{"$f":"MAX(MIN(AR$7*Load_Shape!AQ211/$C252*AR$31+(AR$32*$G252+AR$33*$H252)/$C252-CU252,$ED$51/1000),0)+CU252","v":12.135018751523964},{"$f":"MAX(MIN(AS$7*Load_Shape!AR211/$C252*AS$31+(AS$32*$G252+AS$33*$H252)/$C252-CV252,$ED$51/1000),0)+CV252","v":12.249443470370437},{"$f":"MAX(MIN(AT$7*Load_Shape!AS211/$C252*AT$31+(AT$32*$G252+AT$33*$H252)/$C252-CW252,$ED$51/1000),0)+CW252","v":12.368968175227758},{"$f":"MAX(MIN(AU$7*Load_Shape!AT211/$C252*AU$31+(AU$32*$G252+AU$33*$H252)/$C252-CX252,$ED$51/1000),0)+CX252","v":12.501905197917994},{"$f":"MAX(MIN(AV$7*Load_Shape!AU211/$C252*AV$31+(AV$32*$G252+AV$33*$H252)/$C252-CY252,$ED$51/1000),0)+CY252","v":12.617670235681381},{"$f":"MAX(MIN(AW$7*Load_Shape!AV211/$C252*AW$31+(AW$32*$G252+AW$33*$H252)/$C252-CZ252,$ED$51/1000),0)+CZ252","v":12.721141793393015},{"$f":"MAX(MIN(AX$7*Load_Shape!AW211/$C252*AX$31+(AX$32*$G252+AX$33*$H252)/$C252-DA252,$ED$51/1000),0)+DA252","v":12.850139851603231},{"$f":"MAX(MIN(AY$7*Load_Shape!AX211/$C252*AY$31+(AY$32*$G252+AY$33*$H252)/$C252-DB252,$ED$51/1000),0)+DB252","v":12.984953587657905},{"$f":"MAX(MIN(AZ$7*Load_Shape!AY211/$C252*AZ$31+(AZ$32*$G252+AZ$33*$H252)/$C252-DC252,$ED$51/1000),0)+DC252","v":13.082373673275903},{"$f":"MAX(MIN(BA$7*Load_Shape!AZ211/$C252*BA$31+(BA$32*$G252+BA$33*$H252)/$C252-DD252,$ED$51/1000),0)+DD252","v":13.204974424883641},{"$f":"MAX(MIN(BB$7*Load_Shape!BA211/$C252*BB$31+(BB$32*$G252+BB$33*$H252)/$C252-DE252,$ED$51/1000),0)+DE252","v":13.336613870133379},{"$f":"MAX(MIN(BC$7*Load_Shape!BB211/$C252*BC$31+(BC$32*$G252+BC$33*$H252)/$C252-DF252,$ED$51/1000),0)+DF252","v":13.4472212652294},{"$f":"MAX(MIN(BD$7*Load_Shape!BC211/$C252*BD$31+(BD$32*$G252+BD$33*$H252)/$C252-DG252,$ED$51/1000),0)+DG252","v":13.562954143935691},{"$f":"MAX(MIN(BE$7*Load_Shape!BD211/$C252*BE$31+(BE$32*$G252+BE$33*$H252)/$C252-DH252,$ED$51/1000),0)+DH252","v":13.701492213710203},{"$f":"MAX(MIN(BF$7*Load_Shape!BE211/$C252*BF$31+(BF$32*$G252+BF$33*$H252)/$C252-DI252,$ED$51/1000),0)+DI252","v":13.839561335028339},{"$f":"MAX(MIN(BG$7*Load_Shape!BF211/$C252*BG$31+(BG$32*$G252+BG$33*$H252)/$C252-DJ252,$ED$51/1000),0)+DJ252","v":13.97723558835734},{"$f":"MAX(MIN(BH$7*Load_Shape!BG211/$C252*BH$31+(BH$32*$G252+BH$33*$H252)/$C252-DK252,$ED$51/1000),0)+DK252","v":14.114315850209412},{"$f":"MAX(MIN(BI$7*Load_Shape!BH211/$C252*BI$31+(BI$32*$G252+BI$33*$H252)/$C252-DL252,$ED$51/1000),0)+DL252","v":14.229343483824387},{"$f":"MAX(MIN(BJ$7*Load_Shape!BI211/$C252*BJ$31+(BJ$32*$G252+BJ$33*$H252)/$C252-DM252,$ED$51/1000),0)+DM252","v":14.361289371806846},{"$f":"MAX(MIN(BK$7*Load_Shape!BJ211/$C252*BK$31+(BK$32*$G252+BK$33*$H252)/$C252-DN252,$ED$51/1000),0)+DN252","v":14.481413375950387},{"$f":"MAX(MIN(BL$7*Load_Shape!BK211/$C252*BL$31+(BL$32*$G252+BL$33*$H252)/$C252-DO252,$ED$51/1000),0)+DO252","v":14.601442030859037},{"$f":"MAX(MIN(BM$7*Load_Shape!BL211/$C252*BM$31+(BM$32*$G252+BM$33*$H252)/$C252-DP252,$ED$51/1000),0)+DP252","v":14.741061228646092},{"$f":"MAX(MIN(BN$7*Load_Shape!BM211/$C252*BN$31+(BN$32*$G252+BN$33*$H252)/$C252-DQ252,$ED$51/1000),0)+DQ252","v":14.881385942102746},{"$f":"MAX(MIN(BO$7*Load_Shape!BN211/$C252*BO$31+(BO$32*$G252+BO$33*$H252)/$C252-DR252,$ED$51/1000),0)+DR252","v":15.021857917124125},{"$f":"MAX(MIN(BP$7*Load_Shape!BO211/$C252*BP$31+(BP$32*$G252+BP$33*$H252)/$C252-DS252,$ED$51/1000),0)+DS252","v":15.162493724461655},{"$f":"MAX(MIN(BQ$7*Load_Shape!BP211/$C252*BQ$31+(BQ$32*$G252+BQ$33*$H252)/$C252-DT252,$ED$51/1000),0)+DT252","v":15.303309488457316},null,{"$f":"DV252+IF(INDEX(FT$13:FT$24,$A252)>0,INDEX(FT$43:FT$54,$A252)*MAX(0,Load_Shape!T211*U$7/$C252*U$31+(U$32*$G252+U$33*$H252)/$C252-DV252)/INDEX(FT$13:FT$24,$A252))+IF(INDEX(FT$28:FT$39,$A252)>0,INDEX(FT$43:FT$54,$A252)*FT$9*MIN(0,Load_Shape!T211*U$7/$C252*U$31+(U$32*$G252+U$33*$H252)/$C252-DV252)/INDEX(FT$28:FT$39,$A252))","v":11.466823290545614},{"$f":"DW252+IF(INDEX(FU$13:FU$24,$A252)>0,INDEX(FU$43:FU$54,$A252)*MAX(0,Load_Shape!U211*V$7/$C252*V$31+(V$32*$G252+V$33*$H252)/$C252-DW252)/INDEX(FU$13:FU$24,$A252))+IF(INDEX(FU$28:FU$39,$A252)>0,INDEX(FU$43:FU$54,$A252)*FU$9*MIN(0,Load_Shape!U211*V$7/$C252*V$31+(V$32*$G252+V$33*$H252)/$C252-DW252)/INDEX(FU$28:FU$39,$A252))","v":10.713465920206518},{"$f":"DX252+IF(INDEX(FV$13:FV$24,$A252)>0,INDEX(FV$43:FV$54,$A252)*MAX(0,Load_Shape!V211*W$7/$C252*W$31+(W$32*$G252+W$33*$H252)/$C252-DX252)/INDEX(FV$13:FV$24,$A252))+IF(INDEX(FV$28:FV$39,$A252)>0,INDEX(FV$43:FV$54,$A252)*FV$9*MIN(0,Load_Shape!V211*W$7/$C252*W$31+(W$32*$G252+W$33*$H252)/$C252-DX252)/INDEX(FV$28:FV$39,$A252))","v":12.790302842541823},{"$f":"DY252+IF(INDEX(FW$13:FW$24,$A252)>0,INDEX(FW$43:FW$54,$A252)*MAX(0,Load_Shape!W211*X$7/$C252*X$31+(X$32*$G252+X$33*$H252)/$C252-DY252)/INDEX(FW$13:FW$24,$A252))+IF(INDEX(FW$28:FW$39,$A252)>0,INDEX(FW$43:FW$54,$A252)*FW$9*MIN(0,Load_Shape!W211*X$7/$C252*X$31+(X$32*$G252+X$33*$H252)/$C252-DY252)/INDEX(FW$28:FW$39,$A252))","v":12.823849436679801},{"$f":"DZ252+IF(INDEX(FX$13:FX$24,$A252)>0,INDEX(FX$43:FX$54,$A252)*MAX(0,Load_Shape!X211*Y$7/$C252*Y$31+(Y$32*$G252+Y$33*$H252)/$C252-DZ252)/INDEX(FX$13:FX$24,$A252))+IF(INDEX(FX$28:FX$39,$A252)>0,INDEX(FX$43:FX$54,$A252)*FX$9*MIN(0,Load_Shape!X211*Y$7/$C252*Y$31+(Y$32*$G252+Y$33*$H252)/$C252-DZ252)/INDEX(FX$28:FX$39,$A252))","v":12.473059554109231},{"$f":"EA252+IF(INDEX(FY$13:FY$24,$A252)>0,INDEX(FY$43:FY$54,$A252)*MAX(0,Load_Shape!Y211*Z$7/$C252*Z$31+(Z$32*$G252+Z$33*$H252)/$C252-EA252)/INDEX(FY$13:FY$24,$A252))+IF(INDEX(FY$28:FY$39,$A252)>0,INDEX(FY$43:FY$54,$A252)*FY$9*MIN(0,Load_Shape!Y211*Z$7/$C252*Z$31+(Z$32*$G252+Z$33*$H252)/$C252-EA252)/INDEX(FY$28:FY$39,$A252))","v":11.954094223191701},{"$f":"EB252+IF(INDEX(FZ$13:FZ$24,$A252)>0,INDEX(FZ$43:FZ$54,$A252)*MAX(0,Load_Shape!Z211*AA$7/$C252*AA$31+(AA$32*$G252+AA$33*$H252)/$C252-EB252)/INDEX(FZ$13:FZ$24,$A252))+IF(INDEX(FZ$28:FZ$39,$A252)>0,INDEX(FZ$43:FZ$54,$A252)*FZ$9*MIN(0,Load_Shape!Z211*AA$7/$C252*AA$31+(AA$32*$G252+AA$33*$H252)/$C252-EB252)/INDEX(FZ$28:FZ$39,$A252))","v":11.374047109636873},{"$f":"EC252+IF(INDEX(GA$13:GA$24,$A252)>0,INDEX(GA$43:GA$54,$A252)*MAX(0,Load_Shape!AA211*AB$7/$C252*AB$31+(AB$32*$G252+AB$33*$H252)/$C252-EC252)/INDEX(GA$13:GA$24,$A252))+IF(INDEX(GA$28:GA$39,$A252)>0,INDEX(GA$43:GA$54,$A252)*GA$9*MIN(0,Load_Shape!AA211*AB$7/$C252*AB$31+(AB$32*$G252+AB$33*$H252)/$C252-EC252)/INDEX(GA$28:GA$39,$A252))","v":11.147161448342345},{"$f":"ED252+IF(INDEX(GB$13:GB$24,$A252)>0,INDEX(GB$43:GB$54,$A252)*MAX(0,Load_Shape!AB211*AC$7/$C252*AC$31+(AC$32*$G252+AC$33*$H252)/$C252-ED252)/INDEX(GB$13:GB$24,$A252))+IF(INDEX(GB$28:GB$39,$A252)>0,INDEX(GB$43:GB$54,$A252)*GB$9*MIN(0,Load_Shape!AB211*AC$7/$C252*AC$31+(AC$32*$G252+AC$33*$H252)/$C252-ED252)/INDEX(GB$28:GB$39,$A252))","v":10.824180229413617},{"$f":"EE252+IF(INDEX(GC$13:GC$24,$A252)>0,INDEX(GC$43:GC$54,$A252)*MAX(0,Load_Shape!AC211*AD$7/$C252*AD$31+(AD$32*$G252+AD$33*$H252)/$C252-EE252)/INDEX(GC$13:GC$24,$A252))+IF(INDEX(GC$28:GC$39,$A252)>0,INDEX(GC$43:GC$54,$A252)*GC$9*MIN(0,Load_Shape!AC211*AD$7/$C252*AD$31+(AD$32*$G252+AD$33*$H252)/$C252-EE252)/INDEX(GC$28:GC$39,$A252))","v":10.629674582350647},{"$f":"EF252+IF(INDEX(GD$13:GD$24,$A252)>0,INDEX(GD$43:GD$54,$A252)*MAX(0,Load_Shape!AD211*AE$7/$C252*AE$31+(AE$32*$G252+AE$33*$H252)/$C252-EF252)/INDEX(GD$13:GD$24,$A252))+IF(INDEX(GD$28:GD$39,$A252)>0,INDEX(GD$43:GD$54,$A252)*GD$9*MIN(0,Load_Shape!AD211*AE$7/$C252*AE$31+(AE$32*$G252+AE$33*$H252)/$C252-EF252)/INDEX(GD$28:GD$39,$A252))","v":10.466048100529743},{"$f":"EG252+IF(INDEX(GE$13:GE$24,$A252)>0,INDEX(GE$43:GE$54,$A252)*MAX(0,Load_Shape!AE211*AF$7/$C252*AF$31+(AF$32*$G252+AF$33*$H252)/$C252-EG252)/INDEX(GE$13:GE$24,$A252))+IF(INDEX(GE$28:GE$39,$A252)>0,INDEX(GE$43:GE$54,$A252)*GE$9*MIN(0,Load_Shape!AE211*AF$7/$C252*AF$31+(AF$32*$G252+AF$33*$H252)/$C252-EG252)/INDEX(GE$28:GE$39,$A252))","v":10.516081892192643},{"$f":"EH252+IF(INDEX(GF$13:GF$24,$A252)>0,INDEX(GF$43:GF$54,$A252)*MAX(0,Load_Shape!AF211*AG$7/$C252*AG$31+(AG$32*$G252+AG$33*$H252)/$C252-EH252)/INDEX(GF$13:GF$24,$A252))+IF(INDEX(GF$28:GF$39,$A252)>0,INDEX(GF$43:GF$54,$A252)*GF$9*MIN(0,Load_Shape!AF211*AG$7/$C252*AG$31+(AG$32*$G252+AG$33*$H252)/$C252-EH252)/INDEX(GF$28:GF$39,$A252))","v":10.53467865198637},{"$f":"EI252+IF(INDEX(GG$13:GG$24,$A252)>0,INDEX(GG$43:GG$54,$A252)*MAX(0,Load_Shape!AG211*AH$7/$C252*AH$31+(AH$32*$G252+AH$33*$H252)/$C252-EI252)/INDEX(GG$13:GG$24,$A252))+IF(INDEX(GG$28:GG$39,$A252)>0,INDEX(GG$43:GG$54,$A252)*GG$9*MIN(0,Load_Shape!AG211*AH$7/$C252*AH$31+(AH$32*$G252+AH$33*$H252)/$C252-EI252)/INDEX(GG$28:GG$39,$A252))","v":12.593419793791671},{"$f":"EJ252+IF(INDEX(GH$13:GH$24,$A252)>0,INDEX(GH$43:GH$54,$A252)*MAX(0,Load_Shape!AH211*AI$7/$C252*AI$31+(AI$32*$G252+AI$33*$H252)/$C252-EJ252)/INDEX(GH$13:GH$24,$A252))+IF(INDEX(GH$28:GH$39,$A252)>0,INDEX(GH$43:GH$54,$A252)*GH$9*MIN(0,Load_Shape!AH211*AI$7/$C252*AI$31+(AI$32*$G252+AI$33*$H252)/$C252-EJ252)/INDEX(GH$28:GH$39,$A252))","v":12.634305504625203},{"$f":"EK252+IF(INDEX(GI$13:GI$24,$A252)>0,INDEX(GI$43:GI$54,$A252)*MAX(0,Load_Shape!AI211*AJ$7/$C252*AJ$31+(AJ$32*$G252+AJ$33*$H252)/$C252-EK252)/INDEX(GI$13:GI$24,$A252))+IF(INDEX(GI$28:GI$39,$A252)>0,INDEX(GI$43:GI$54,$A252)*GI$9*MIN(0,Load_Shape!AI211*AJ$7/$C252*AJ$31+(AJ$32*$G252+AJ$33*$H252)/$C252-EK252)/INDEX(GI$28:GI$39,$A252))","v":12.535929798284183},{"$f":"EL252+IF(INDEX(GJ$13:GJ$24,$A252)>0,INDEX(GJ$43:GJ$54,$A252)*MAX(0,Load_Shape!AJ211*AK$7/$C252*AK$31+(AK$32*$G252+AK$33*$H252)/$C252-EL252)/INDEX(GJ$13:GJ$24,$A252))+IF(INDEX(GJ$28:GJ$39,$A252)>0,INDEX(GJ$43:GJ$54,$A252)*GJ$9*MIN(0,Load_Shape!AJ211*AK$7/$C252*AK$31+(AK$32*$G252+AK$33*$H252)/$C252-EL252)/INDEX(GJ$28:GJ$39,$A252))","v":12.060471322316991},{"$f":"EM252+IF(INDEX(GK$13:GK$24,$A252)>0,INDEX(GK$43:GK$54,$A252)*MAX(0,Load_Shape!AK211*AL$7/$C252*AL$31+(AL$32*$G252+AL$33*$H252)/$C252-EM252)/INDEX(GK$13:GK$24,$A252))+IF(INDEX(GK$28:GK$39,$A252)>0,INDEX(GK$43:GK$54,$A252)*GK$9*MIN(0,Load_Shape!AK211*AL$7/$C252*AL$31+(AL$32*$G252+AL$33*$H252)/$C252-EM252)/INDEX(GK$28:GK$39,$A252))","v":11.816180619974253},{"$f":"EN252+IF(INDEX(GL$13:GL$24,$A252)>0,INDEX(GL$43:GL$54,$A252)*MAX(0,Load_Shape!AL211*AM$7/$C252*AM$31+(AM$32*$G252+AM$33*$H252)/$C252-EN252)/INDEX(GL$13:GL$24,$A252))+IF(INDEX(GL$28:GL$39,$A252)>0,INDEX(GL$43:GL$54,$A252)*GL$9*MIN(0,Load_Shape!AL211*AM$7/$C252*AM$31+(AM$32*$G252+AM$33*$H252)/$C252-EN252)/INDEX(GL$28:GL$39,$A252))","v":11.647090548097067},{"$f":"EO252+IF(INDEX(GM$13:GM$24,$A252)>0,INDEX(GM$43:GM$54,$A252)*MAX(0,Load_Shape!AM211*AN$7/$C252*AN$31+(AN$32*$G252+AN$33*$H252)/$C252-EO252)/INDEX(GM$13:GM$24,$A252))+IF(INDEX(GM$28:GM$39,$A252)>0,INDEX(GM$43:GM$54,$A252)*GM$9*MIN(0,Load_Shape!AM211*AN$7/$C252*AN$31+(AN$32*$G252+AN$33*$H252)/$C252-EO252)/INDEX(GM$28:GM$39,$A252))","v":11.61841932241097},{"$f":"EP252+IF(INDEX(GN$13:GN$24,$A252)>0,INDEX(GN$43:GN$54,$A252)*MAX(0,Load_Shape!AN211*AO$7/$C252*AO$31+(AO$32*$G252+AO$33*$H252)/$C252-EP252)/INDEX(GN$13:GN$24,$A252))+IF(INDEX(GN$28:GN$39,$A252)>0,INDEX(GN$43:GN$54,$A252)*GN$9*MIN(0,Load_Shape!AN211*AO$7/$C252*AO$31+(AO$32*$G252+AO$33*$H252)/$C252-EP252)/INDEX(GN$28:GN$39,$A252))","v":11.753628628493624},{"$f":"EQ252+IF(INDEX(GO$13:GO$24,$A252)>0,INDEX(GO$43:GO$54,$A252)*MAX(0,Load_Shape!AO211*AP$7/$C252*AP$31+(AP$32*$G252+AP$33*$H252)/$C252-EQ252)/INDEX(GO$13:GO$24,$A252))+IF(INDEX(GO$28:GO$39,$A252)>0,INDEX(GO$43:GO$54,$A252)*GO$9*MIN(0,Load_Shape!AO211*AP$7/$C252*AP$31+(AP$32*$G252+AP$33*$H252)/$C252-EQ252)/INDEX(GO$28:GO$39,$A252))","v":11.887359063556923},{"$f":"ER252+IF(INDEX(GP$13:GP$24,$A252)>0,INDEX(GP$43:GP$54,$A252)*MAX(0,Load_Shape!AP211*AQ$7/$C252*AQ$31+(AQ$32*$G252+AQ$33*$H252)/$C252-ER252)/INDEX(GP$13:GP$24,$A252))+IF(INDEX(GP$28:GP$39,$A252)>0,INDEX(GP$43:GP$54,$A252)*GP$9*MIN(0,Load_Shape!AP211*AQ$7/$C252*AQ$31+(AQ$32*$G252+AQ$33*$H252)/$C252-ER252)/INDEX(GP$28:GP$39,$A252))","v":12.01456291471513},{"$f":"ES252+IF(INDEX(GQ$13:GQ$24,$A252)>0,INDEX(GQ$43:GQ$54,$A252)*MAX(0,Load_Shape!AQ211*AR$7/$C252*AR$31+(AR$32*$G252+AR$33*$H252)/$C252-ES252)/INDEX(GQ$13:GQ$24,$A252))+IF(INDEX(GQ$28:GQ$39,$A252)>0,INDEX(GQ$43:GQ$54,$A252)*GQ$9*MIN(0,Load_Shape!AQ211*AR$7/$C252*AR$31+(AR$32*$G252+AR$33*$H252)/$C252-ES252)/INDEX(GQ$28:GQ$39,$A252))","v":12.135018751523964},{"$f":"ET252+IF(INDEX(GR$13:GR$24,$A252)>0,INDEX(GR$43:GR$54,$A252)*MAX(0,Load_Shape!AR211*AS$7/$C252*AS$31+(AS$32*$G252+AS$33*$H252)/$C252-ET252)/INDEX(GR$13:GR$24,$A252))+IF(INDEX(GR$28:GR$39,$A252)>0,INDEX(GR$43:GR$54,$A252)*GR$9*MIN(0,Load_Shape!AR211*AS$7/$C252*AS$31+(AS$32*$G252+AS$33*$H252)/$C252-ET252)/INDEX(GR$28:GR$39,$A252))","v":12.249443470370437},{"$f":"EU252+IF(INDEX(GS$13:GS$24,$A252)>0,INDEX(GS$43:GS$54,$A252)*MAX(0,Load_Shape!AS211*AT$7/$C252*AT$31+(AT$32*$G252+AT$33*$H252)/$C252-EU252)/INDEX(GS$13:GS$24,$A252))+IF(INDEX(GS$28:GS$39,$A252)>0,INDEX(GS$43:GS$54,$A252)*GS$9*MIN(0,Load_Shape!AS211*AT$7/$C252*AT$31+(AT$32*$G252+AT$33*$H252)/$C252-EU252)/INDEX(GS$28:GS$39,$A252))","v":12.368968175227758},{"$f":"EV252+IF(INDEX(GT$13:GT$24,$A252)>0,INDEX(GT$43:GT$54,$A252)*MAX(0,Load_Shape!AT211*AU$7/$C252*AU$31+(AU$32*$G252+AU$33*$H252)/$C252-EV252)/INDEX(GT$13:GT$24,$A252))+IF(INDEX(GT$28:GT$39,$A252)>0,INDEX(GT$43:GT$54,$A252)*GT$9*MIN(0,Load_Shape!AT211*AU$7/$C252*AU$31+(AU$32*$G252+AU$33*$H252)/$C252-EV252)/INDEX(GT$28:GT$39,$A252))","v":12.501905197917994},{"$f":"EW252+IF(INDEX(GU$13:GU$24,$A252)>0,INDEX(GU$43:GU$54,$A252)*MAX(0,Load_Shape!AU211*AV$7/$C252*AV$31+(AV$32*$G252+AV$33*$H252)/$C252-EW252)/INDEX(GU$13:GU$24,$A252))+IF(INDEX(GU$28:GU$39,$A252)>0,INDEX(GU$43:GU$54,$A252)*GU$9*MIN(0,Load_Shape!AU211*AV$7/$C252*AV$31+(AV$32*$G252+AV$33*$H252)/$C252-EW252)/INDEX(GU$28:GU$39,$A252))","v":12.617670235681381},{"$f":"EX252+IF(INDEX(GV$13:GV$24,$A252)>0,INDEX(GV$43:GV$54,$A252)*MAX(0,Load_Shape!AV211*AW$7/$C252*AW$31+(AW$32*$G252+AW$33*$H252)/$C252-EX252)/INDEX(GV$13:GV$24,$A252))+IF(INDEX(GV$28:GV$39,$A252)>0,INDEX(GV$43:GV$54,$A252)*GV$9*MIN(0,Load_Shape!AV211*AW$7/$C252*AW$31+(AW$32*$G252+AW$33*$H252)/$C252-EX252)/INDEX(GV$28:GV$39,$A252))","v":12.721141793393015},{"$f":"EY252+IF(INDEX(GW$13:GW$24,$A252)>0,INDEX(GW$43:GW$54,$A252)*MAX(0,Load_Shape!AW211*AX$7/$C252*AX$31+(AX$32*$G252+AX$33*$H252)/$C252-EY252)/INDEX(GW$13:GW$24,$A252))+IF(INDEX(GW$28:GW$39,$A252)>0,INDEX(GW$43:GW$54,$A252)*GW$9*MIN(0,Load_Shape!AW211*AX$7/$C252*AX$31+(AX$32*$G252+AX$33*$H252)/$C252-EY252)/INDEX(GW$28:GW$39,$A252))","v":12.850139851603231},{"$f":"EZ252+IF(INDEX(GX$13:GX$24,$A252)>0,INDEX(GX$43:GX$54,$A252)*MAX(0,Load_Shape!AX211*AY$7/$C252*AY$31+(AY$32*$G252+AY$33*$H252)/$C252-EZ252)/INDEX(GX$13:GX$24,$A252))+IF(INDEX(GX$28:GX$39,$A252)>0,INDEX(GX$43:GX$54,$A252)*GX$9*MIN(0,Load_Shape!AX211*AY$7/$C252*AY$31+(AY$32*$G252+AY$33*$H252)/$C252-EZ252)/INDEX(GX$28:GX$39,$A252))","v":12.984953587657905},{"$f":"FA252+IF(INDEX(GY$13:GY$24,$A252)>0,INDEX(GY$43:GY$54,$A252)*MAX(0,Load_Shape!AY211*AZ$7/$C252*AZ$31+(AZ$32*$G252+AZ$33*$H252)/$C252-FA252)/INDEX(GY$13:GY$24,$A252))+IF(INDEX(GY$28:GY$39,$A252)>0,INDEX(GY$43:GY$54,$A252)*GY$9*MIN(0,Load_Shape!AY211*AZ$7/$C252*AZ$31+(AZ$32*$G252+AZ$33*$H252)/$C252-FA252)/INDEX(GY$28:GY$39,$A252))","v":13.082373673275903},{"$f":"FB252+IF(INDEX(GZ$13:GZ$24,$A252)>0,INDEX(GZ$43:GZ$54,$A252)*MAX(0,Load_Shape!AZ211*BA$7/$C252*BA$31+(BA$32*$G252+BA$33*$H252)/$C252-FB252)/INDEX(GZ$13:GZ$24,$A252))+IF(INDEX(GZ$28:GZ$39,$A252)>0,INDEX(GZ$43:GZ$54,$A252)*GZ$9*MIN(0,Load_Shape!AZ211*BA$7/$C252*BA$31+(BA$32*$G252+BA$33*$H252)/$C252-FB252)/INDEX(GZ$28:GZ$39,$A252))","v":13.204974424883641},{"$f":"FC252+IF(INDEX(HA$13:HA$24,$A252)>0,INDEX(HA$43:HA$54,$A252)*MAX(0,Load_Shape!BA211*BB$7/$C252*BB$31+(BB$32*$G252+BB$33*$H252)/$C252-FC252)/INDEX(HA$13:HA$24,$A252))+IF(INDEX(HA$28:HA$39,$A252)>0,INDEX(HA$43:HA$54,$A252)*HA$9*MIN(0,Load_Shape!BA211*BB$7/$C252*BB$31+(BB$32*$G252+BB$33*$H252)/$C252-FC252)/INDEX(HA$28:HA$39,$A252))","v":13.336613870133379},{"$f":"FD252+IF(INDEX(HB$13:HB$24,$A252)>0,INDEX(HB$43:HB$54,$A252)*MAX(0,Load_Shape!BB211*BC$7/$C252*BC$31+(BC$32*$G252+BC$33*$H252)/$C252-FD252)/INDEX(HB$13:HB$24,$A252))+IF(INDEX(HB$28:HB$39,$A252)>0,INDEX(HB$43:HB$54,$A252)*HB$9*MIN(0,Load_Shape!BB211*BC$7/$C252*BC$31+(BC$32*$G252+BC$33*$H252)/$C252-FD252)/INDEX(HB$28:HB$39,$A252))","v":13.4472212652294},{"$f":"FE252+IF(INDEX(HC$13:HC$24,$A252)>0,INDEX(HC$43:HC$54,$A252)*MAX(0,Load_Shape!BC211*BD$7/$C252*BD$31+(BD$32*$G252+BD$33*$H252)/$C252-FE252)/INDEX(HC$13:HC$24,$A252))+IF(INDEX(HC$28:HC$39,$A252)>0,INDEX(HC$43:HC$54,$A252)*HC$9*MIN(0,Load_Shape!BC211*BD$7/$C252*BD$31+(BD$32*$G252+BD$33*$H252)/$C252-FE252)/INDEX(HC$28:HC$39,$A252))","v":13.562954143935691},{"$f":"FF252+IF(INDEX(HD$13:HD$24,$A252)>0,INDEX(HD$43:HD$54,$A252)*MAX(0,Load_Shape!BD211*BE$7/$C252*BE$31+(BE$32*$G252+BE$33*$H252)/$C252-FF252)/INDEX(HD$13:HD$24,$A252))+IF(INDEX(HD$28:HD$39,$A252)>0,INDEX(HD$43:HD$54,$A252)*HD$9*MIN(0,Load_Shape!BD211*BE$7/$C252*BE$31+(BE$32*$G252+BE$33*$H252)/$C252-FF252)/INDEX(HD$28:HD$39,$A252))","v":13.701492213710203},{"$f":"FG252+IF(INDEX(HE$13:HE$24,$A252)>0,INDEX(HE$43:HE$54,$A252)*MAX(0,Load_Shape!BE211*BF$7/$C252*BF$31+(BF$32*$G252+BF$33*$H252)/$C252-FG252)/INDEX(HE$13:HE$24,$A252))+IF(INDEX(HE$28:HE$39,$A252)>0,INDEX(HE$43:HE$54,$A252)*HE$9*MIN(0,Load_Shape!BE211*BF$7/$C252*BF$31+(BF$32*$G252+BF$33*$H252)/$C252-FG252)/INDEX(HE$28:HE$39,$A252))","v":13.839561335028339},{"$f":"FH252+IF(INDEX(HF$13:HF$24,$A252)>0,INDEX(HF$43:HF$54,$A252)*MAX(0,Load_Shape!BF211*BG$7/$C252*BG$31+(BG$32*$G252+BG$33*$H252)/$C252-FH252)/INDEX(HF$13:HF$24,$A252))+IF(INDEX(HF$28:HF$39,$A252)>0,INDEX(HF$43:HF$54,$A252)*HF$9*MIN(0,Load_Shape!BF211*BG$7/$C252*BG$31+(BG$32*$G252+BG$33*$H252)/$C252-FH252)/INDEX(HF$28:HF$39,$A252))","v":13.97723558835734},{"$f":"FI252+IF(INDEX(HG$13:HG$24,$A252)>0,INDEX(HG$43:HG$54,$A252)*MAX(0,Load_Shape!BG211*BH$7/$C252*BH$31+(BH$32*$G252+BH$33*$H252)/$C252-FI252)/INDEX(HG$13:HG$24,$A252))+IF(INDEX(HG$28:HG$39,$A252)>0,INDEX(HG$43:HG$54,$A252)*HG$9*MIN(0,Load_Shape!BG211*BH$7/$C252*BH$31+(BH$32*$G252+BH$33*$H252)/$C252-FI252)/INDEX(HG$28:HG$39,$A252))","v":14.114315850209412},{"$f":"FJ252+IF(INDEX(HH$13:HH$24,$A252)>0,INDEX(HH$43:HH$54,$A252)*MAX(0,Load_Shape!BH211*BI$7/$C252*BI$31+(BI$32*$G252+BI$33*$H252)/$C252-FJ252)/INDEX(HH$13:HH$24,$A252))+IF(INDEX(HH$28:HH$39,$A252)>0,INDEX(HH$43:HH$54,$A252)*HH$9*MIN(0,Load_Shape!BH211*BI$7/$C252*BI$31+(BI$32*$G252+BI$33*$H252)/$C252-FJ252)/INDEX(HH$28:HH$39,$A252))","v":14.229343483824387},{"$f":"FK252+IF(INDEX(HI$13:HI$24,$A252)>0,INDEX(HI$43:HI$54,$A252)*MAX(0,Load_Shape!BI211*BJ$7/$C252*BJ$31+(BJ$32*$G252+BJ$33*$H252)/$C252-FK252)/INDEX(HI$13:HI$24,$A252))+IF(INDEX(HI$28:HI$39,$A252)>0,INDEX(HI$43:HI$54,$A252)*HI$9*MIN(0,Load_Shape!BI211*BJ$7/$C252*BJ$31+(BJ$32*$G252+BJ$33*$H252)/$C252-FK252)/INDEX(HI$28:HI$39,$A252))","v":14.361289371806846},{"$f":"FL252+IF(INDEX(HJ$13:HJ$24,$A252)>0,INDEX(HJ$43:HJ$54,$A252)*MAX(0,Load_Shape!BJ211*BK$7/$C252*BK$31+(BK$32*$G252+BK$33*$H252)/$C252-FL252)/INDEX(HJ$13:HJ$24,$A252))+IF(INDEX(HJ$28:HJ$39,$A252)>0,INDEX(HJ$43:HJ$54,$A252)*HJ$9*MIN(0,Load_Shape!BJ211*BK$7/$C252*BK$31+(BK$32*$G252+BK$33*$H252)/$C252-FL252)/INDEX(HJ$28:HJ$39,$A252))","v":14.481413375950387},{"$f":"FM252+IF(INDEX(HK$13:HK$24,$A252)>0,INDEX(HK$43:HK$54,$A252)*MAX(0,Load_Shape!BK211*BL$7/$C252*BL$31+(BL$32*$G252+BL$33*$H252)/$C252-FM252)/INDEX(HK$13:HK$24,$A252))+IF(INDEX(HK$28:HK$39,$A252)>0,INDEX(HK$43:HK$54,$A252)*HK$9*MIN(0,Load_Shape!BK211*BL$7/$C252*BL$31+(BL$32*$G252+BL$33*$H252)/$C252-FM252)/INDEX(HK$28:HK$39,$A252))","v":14.601442030859037},{"$f":"FN252+IF(INDEX(HL$13:HL$24,$A252)>0,INDEX(HL$43:HL$54,$A252)*MAX(0,Load_Shape!BL211*BM$7/$C252*BM$31+(BM$32*$G252+BM$33*$H252)/$C252-FN252)/INDEX(HL$13:HL$24,$A252))+IF(INDEX(HL$28:HL$39,$A252)>0,INDEX(HL$43:HL$54,$A252)*HL$9*MIN(0,Load_Shape!BL211*BM$7/$C252*BM$31+(BM$32*$G252+BM$33*$H252)/$C252-FN252)/INDEX(HL$28:HL$39,$A252))","v":14.741061228646092},{"$f":"FO252+IF(INDEX(HM$13:HM$24,$A252)>0,INDEX(HM$43:HM$54,$A252)*MAX(0,Load_Shape!BM211*BN$7/$C252*BN$31+(BN$32*$G252+BN$33*$H252)/$C252-FO252)/INDEX(HM$13:HM$24,$A252))+IF(INDEX(HM$28:HM$39,$A252)>0,INDEX(HM$43:HM$54,$A252)*HM$9*MIN(0,Load_Shape!BM211*BN$7/$C252*BN$31+(BN$32*$G252+BN$33*$H252)/$C252-FO252)/INDEX(HM$28:HM$39,$A252))","v":14.881385942102746},{"$f":"FP252+IF(INDEX(HN$13:HN$24,$A252)>0,INDEX(HN$43:HN$54,$A252)*MAX(0,Load_Shape!BN211*BO$7/$C252*BO$31+(BO$32*$G252+BO$33*$H252)/$C252-FP252)/INDEX(HN$13:HN$24,$A252))+IF(INDEX(HN$28:HN$39,$A252)>0,INDEX(HN$43:HN$54,$A252)*HN$9*MIN(0,Load_Shape!BN211*BO$7/$C252*BO$31+(BO$32*$G252+BO$33*$H252)/$C252-FP252)/INDEX(HN$28:HN$39,$A252))","v":15.021857917124125},{"$f":"FQ252+IF(INDEX(HO$13:HO$24,$A252)>0,INDEX(HO$43:HO$54,$A252)*MAX(0,Load_Shape!BO211*BP$7/$C252*BP$31+(BP$32*$G252+BP$33*$H252)/$C252-FQ252)/INDEX(HO$13:HO$24,$A252))+IF(INDEX(HO$28:HO$39,$A252)>0,INDEX(HO$43:HO$54,$A252)*HO$9*MIN(0,Load_Shape!BO211*BP$7/$C252*BP$31+(BP$32*$G252+BP$33*$H252)/$C252-FQ252)/INDEX(HO$28:HO$39,$A252))","v":15.162493724461655},{"$f":"FR252+IF(INDEX(HP$13:HP$24,$A252)>0,INDEX(HP$43:HP$54,$A252)*MAX(0,Load_Shape!BP211*BQ$7/$C252*BQ$31+(BQ$32*$G252+BQ$33*$H252)/$C252-FR252)/INDEX(HP$13:HP$24,$A252))+IF(INDEX(HP$28:HP$39,$A252)>0,INDEX(HP$43:HP$54,$A252)*HP$9*MIN(0,Load_Shape!BP211*BQ$7/$C252*BQ$31+(BQ$32*$G252+BQ$33*$H252)/$C252-FR252)/INDEX(HP$28:HP$39,$A252))","v":15.303309488457316},null,null,{"$f":"MAX(IF(FT252>=U$7*Load_Shape!T211/$C252*U$31+(U$32*$F252+U$33*$H252)/$C252,IF(DV252-BX252>0,HS$54,INDEX(HS$7:HS$45,MATCH(FT252*1000,$HR$7:$HR$45,1))*((General_Inputs!F$47)*INDEX(General_Inputs!$F$49:$F$60,$A252)*(1+General_Inputs!$F$46)+General_Inputs!$F$45+General_Inputs!F$67)/1000+HS$47),0),0)","v":42.734157450694475},{"$f":"MAX(IF(FU252>=V$7*Load_Shape!U211/$C252*V$31+(V$32*$F252+V$33*$H252)/$C252,IF(DW252-BY252>0,HT$54,INDEX(HT$7:HT$45,MATCH(FU252*1000,$HR$7:$HR$45,1))*((General_Inputs!G$47)*INDEX(General_Inputs!$F$49:$F$60,$A252)*(1+General_Inputs!$F$46)+General_Inputs!$F$45+General_Inputs!G$67)/1000+HT$47),0),0)","v":39.2300395810841},{"$f":"MAX(IF(FV252>=W$7*Load_Shape!V211/$C252*W$31+(W$32*$F252+W$33*$H252)/$C252,IF(DX252-BZ252>0,HU$54,INDEX(HU$7:HU$45,MATCH(FV252*1000,$HR$7:$HR$45,1))*((General_Inputs!H$47)*INDEX(General_Inputs!$F$49:$F$60,$A252)*(1+General_Inputs!$F$46)+General_Inputs!$F$45+General_Inputs!H$67)/1000+HU$47),0),0)","v":42.979606920038556},{"$f":"MAX(IF(FW252>=X$7*Load_Shape!W211/$C252*X$31+(X$32*$F252+X$33*$H252)/$C252,IF(DY252-CA252>0,HV$54,INDEX(HV$7:HV$45,MATCH(FW252*1000,$HR$7:$HR$45,1))*((General_Inputs!I$47)*INDEX(General_Inputs!$F$49:$F$60,$A252)*(1+General_Inputs!$F$46)+General_Inputs!$F$45+General_Inputs!I$67)/1000+HV$47),0),0)","v":43.822575567952228},{"$f":"MAX(IF(FX252>=Y$7*Load_Shape!X211/$C252*Y$31+(Y$32*$F252+Y$33*$H252)/$C252,IF(DZ252-CB252>0,HW$54,INDEX(HW$7:HW$45,MATCH(FX252*1000,$HR$7:$HR$45,1))*((General_Inputs!J$47)*INDEX(General_Inputs!$F$49:$F$60,$A252)*(1+General_Inputs!$F$46)+General_Inputs!$F$45+General_Inputs!J$67)/1000+HW$47),0),0)","v":44.673612513339783},{"$f":"MAX(IF(FY252>=Z$7*Load_Shape!Y211/$C252*Z$31+(Z$32*$F252+Z$33*$H252)/$C252,IF(EA252-CC252>0,HX$54,INDEX(HX$7:HX$45,MATCH(FY252*1000,$HR$7:$HR$45,1))*((General_Inputs!K$47)*INDEX(General_Inputs!$F$49:$F$60,$A252)*(1+General_Inputs!$F$46)+General_Inputs!$F$45+General_Inputs!K$67)/1000+HX$47),0),0)","v":44.442080413295145},{"$f":"MAX(IF(FZ252>=AA$7*Load_Shape!Z211/$C252*AA$31+(AA$32*$F252+AA$33*$H252)/$C252,IF(EB252-CD252>0,HY$54,INDEX(HY$7:HY$45,MATCH(FZ252*1000,$HR$7:$HR$45,1))*((General_Inputs!L$47)*INDEX(General_Inputs!$F$49:$F$60,$A252)*(1+General_Inputs!$F$46)+General_Inputs!$F$45+General_Inputs!L$67)/1000+HY$47),0),0)","v":45.607538324883059},{"$f":"MAX(IF(GA252>=AB$7*Load_Shape!AA211/$C252*AB$31+(AB$32*$F252+AB$33*$H252)/$C252,IF(EC252-CE252>0,HZ$54,INDEX(HZ$7:HZ$45,MATCH(GA252*1000,$HR$7:$HR$45,1))*((General_Inputs!M$47)*INDEX(General_Inputs!$F$49:$F$60,$A252)*(1+General_Inputs!$F$46)+General_Inputs!$F$45+General_Inputs!M$67)/1000+HZ$47),0),0)","v":46.896959924416258},{"$f":"MAX(IF(GB252>=AC$7*Load_Shape!AB211/$C252*AC$31+(AC$32*$F252+AC$33*$H252)/$C252,IF(ED252-CF252>0,IA$54,INDEX(IA$7:IA$45,MATCH(GB252*1000,$HR$7:$HR$45,1))*((General_Inputs!N$47)*INDEX(General_Inputs!$F$49:$F$60,$A252)*(1+General_Inputs!$F$46)+General_Inputs!$F$45+General_Inputs!N$67)/1000+IA$47),0),0)","v":51.328321531227807},{"$f":"MAX(IF(GC252>=AD$7*Load_Shape!AC211/$C252*AD$31+(AD$32*$F252+AD$33*$H252)/$C252,IF(EE252-CG252>0,IB$54,INDEX(IB$7:IB$45,MATCH(GC252*1000,$HR$7:$HR$45,1))*((General_Inputs!O$47)*INDEX(General_Inputs!$F$49:$F$60,$A252)*(1+General_Inputs!$F$46)+General_Inputs!$F$45+General_Inputs!O$67)/1000+IB$47),0),0)","v":52.973737214381615},{"$f":"MAX(IF(GD252>=AE$7*Load_Shape!AD211/$C252*AE$31+(AE$32*$F252+AE$33*$H252)/$C252,IF(EF252-CH252>0,IC$54,INDEX(IC$7:IC$45,MATCH(GD252*1000,$HR$7:$HR$45,1))*((General_Inputs!P$47)*INDEX(General_Inputs!$F$49:$F$60,$A252)*(1+General_Inputs!$F$46)+General_Inputs!$F$45+General_Inputs!P$67)/1000+IC$47),0),0)","v":54.681550330967063},{"$f":"MAX(IF(GE252>=AF$7*Load_Shape!AE211/$C252*AF$31+(AF$32*$F252+AF$33*$H252)/$C252,IF(EG252-CI252>0,ID$54,INDEX(ID$7:ID$45,MATCH(GE252*1000,$HR$7:$HR$45,1))*((General_Inputs!Q$47)*INDEX(General_Inputs!$F$49:$F$60,$A252)*(1+General_Inputs!$F$46)+General_Inputs!$F$45+General_Inputs!Q$67)/1000+ID$47),0),0)","v":56.498647623417575},{"$f":"MAX(IF(GF252>=AG$7*Load_Shape!AF211/$C252*AG$31+(AG$32*$F252+AG$33*$H252)/$C252,IF(EH252-CJ252>0,IE$54,INDEX(IE$7:IE$45,MATCH(GF252*1000,$HR$7:$HR$45,1))*((General_Inputs!R$47)*INDEX(General_Inputs!$F$49:$F$60,$A252)*(1+General_Inputs!$F$46)+General_Inputs!$F$45+General_Inputs!R$67)/1000+IE$47),0),0)","v":58.37661688612625},{"$f":"MAX(IF(GG252>=AH$7*Load_Shape!AG211/$C252*AH$31+(AH$32*$F252+AH$33*$H252)/$C252,IF(EI252-CK252>0,IF$54,INDEX(IF$7:IF$45,MATCH(GG252*1000,$HR$7:$HR$45,1))*((General_Inputs!S$47)*INDEX(General_Inputs!$F$49:$F$60,$A252)*(1+General_Inputs!$F$46)+General_Inputs!$F$45+General_Inputs!S$67)/1000+IF$47),0),0)","v":64.677521250464196},{"$f":"MAX(IF(GH252>=AI$7*Load_Shape!AH211/$C252*AI$31+(AI$32*$F252+AI$33*$H252)/$C252,IF(EJ252-CL252>0,IG$54,INDEX(IG$7:IG$45,MATCH(GH252*1000,$HR$7:$HR$45,1))*((General_Inputs!T$47)*INDEX(General_Inputs!$F$49:$F$60,$A252)*(1+General_Inputs!$F$46)+General_Inputs!$F$45+General_Inputs!T$67)/1000+IG$47),0),0)","v":66.053725961301836},{"$f":"MAX(IF(GI252>=AJ$7*Load_Shape!AI211/$C252*AJ$31+(AJ$32*$F252+AJ$33*$H252)/$C252,IF(EK252-CM252>0,IH$54,INDEX(IH$7:IH$45,MATCH(GI252*1000,$HR$7:$HR$45,1))*((General_Inputs!U$47)*INDEX(General_Inputs!$F$49:$F$60,$A252)*(1+General_Inputs!$F$46)+General_Inputs!$F$45+General_Inputs!U$67)/1000+IH$47),0),0)","v":67.610381426281577},{"$f":"MAX(IF(GJ252>=AK$7*Load_Shape!AJ211/$C252*AK$31+(AK$32*$F252+AK$33*$H252)/$C252,IF(EL252-CN252>0,II$54,INDEX(II$7:II$45,MATCH(GJ252*1000,$HR$7:$HR$45,1))*((General_Inputs!V$47)*INDEX(General_Inputs!$F$49:$F$60,$A252)*(1+General_Inputs!$F$46)+General_Inputs!$F$45+General_Inputs!V$67)/1000+II$47),0),0)","v":68.987623496536173},{"$f":"MAX(IF(GK252>=AL$7*Load_Shape!AK211/$C252*AL$31+(AL$32*$F252+AL$33*$H252)/$C252,IF(EM252-CO252>0,IJ$54,INDEX(IJ$7:IJ$45,MATCH(GK252*1000,$HR$7:$HR$45,1))*((General_Inputs!W$47)*INDEX(General_Inputs!$F$49:$F$60,$A252)*(1+General_Inputs!$F$46)+General_Inputs!$F$45+General_Inputs!W$67)/1000+IJ$47),0),0)","v":68.42688637423791},{"$f":"MAX(IF(GL252>=AM$7*Load_Shape!AL211/$C252*AM$31+(AM$32*$F252+AM$33*$H252)/$C252,IF(EN252-CP252>0,IK$54,INDEX(IK$7:IK$45,MATCH(GL252*1000,$HR$7:$HR$45,1))*((General_Inputs!X$47)*INDEX(General_Inputs!$F$49:$F$60,$A252)*(1+General_Inputs!$F$46)+General_Inputs!$F$45+General_Inputs!X$67)/1000+IK$47),0),0)","v":69.510172352913173},{"$f":"MAX(IF(GM252>=AN$7*Load_Shape!AM211/$C252*AN$31+(AN$32*$F252+AN$33*$H252)/$C252,IF(EO252-CQ252>0,IL$54,INDEX(IL$7:IL$45,MATCH(GM252*1000,$HR$7:$HR$45,1))*((General_Inputs!Y$47)*INDEX(General_Inputs!$F$49:$F$60,$A252)*(1+General_Inputs!$F$46)+General_Inputs!$F$45+General_Inputs!Y$67)/1000+IL$47),0),0)","v":69.702699514577205},{"$f":"MAX(IF(GN252>=AO$7*Load_Shape!AN211/$C252*AO$31+(AO$32*$F252+AO$33*$H252)/$C252,IF(EP252-CR252>0,IM$54,INDEX(IM$7:IM$45,MATCH(GN252*1000,$HR$7:$HR$45,1))*((General_Inputs!Z$47)*INDEX(General_Inputs!$F$49:$F$60,$A252)*(1+General_Inputs!$F$46)+General_Inputs!$F$45+General_Inputs!Z$67)/1000+IM$47),0),0)","v":69.825257453778519},{"$f":"MAX(IF(GO252>=AP$7*Load_Shape!AO211/$C252*AP$31+(AP$32*$F252+AP$33*$H252)/$C252,IF(EQ252-CS252>0,IN$54,INDEX(IN$7:IN$45,MATCH(GO252*1000,$HR$7:$HR$45,1))*((General_Inputs!AA$47)*INDEX(General_Inputs!$F$49:$F$60,$A252)*(1+General_Inputs!$F$46)+General_Inputs!$F$45+General_Inputs!AA$67)/1000+IN$47),0),0)","v":69.915969202436713},{"$f":"MAX(IF(GP252>=AQ$7*Load_Shape!AP211/$C252*AQ$31+(AQ$32*$F252+AQ$33*$H252)/$C252,IF(ER252-CT252>0,IO$54,INDEX(IO$7:IO$45,MATCH(GP252*1000,$HR$7:$HR$45,1))*((General_Inputs!AB$47)*INDEX(General_Inputs!$F$49:$F$60,$A252)*(1+General_Inputs!$F$46)+General_Inputs!$F$45+General_Inputs!AB$67)/1000+IO$47),0),0)","v":72.052265746780918},{"$f":"MAX(IF(GQ252>=AR$7*Load_Shape!AQ211/$C252*AR$31+(AR$32*$F252+AR$33*$H252)/$C252,IF(ES252-CU252>0,IP$54,INDEX(IP$7:IP$45,MATCH(GQ252*1000,$HR$7:$HR$45,1))*((General_Inputs!AC$47)*INDEX(General_Inputs!$F$49:$F$60,$A252)*(1+General_Inputs!$F$46)+General_Inputs!$F$45+General_Inputs!AC$67)/1000+IP$47),0),0)","v":72.147050358716896},{"$f":"MAX(IF(GR252>=AS$7*Load_Shape!AR211/$C252*AS$31+(AS$32*$F252+AS$33*$H252)/$C252,IF(ET252-CV252>0,IQ$54,INDEX(IQ$7:IQ$45,MATCH(GR252*1000,$HR$7:$HR$45,1))*((General_Inputs!AD$47)*INDEX(General_Inputs!$F$49:$F$60,$A252)*(1+General_Inputs!$F$46)+General_Inputs!$F$45+General_Inputs!AD$67)/1000+IQ$47),0),0)","v":72.220824498746509},{"$f":"MAX(IF(GS252>=AT$7*Load_Shape!AS211/$C252*AT$31+(AT$32*$F252+AT$33*$H252)/$C252,IF(EU252-CW252>0,IR$54,INDEX(IR$7:IR$45,MATCH(GS252*1000,$HR$7:$HR$45,1))*((General_Inputs!AE$47)*INDEX(General_Inputs!$F$49:$F$60,$A252)*(1+General_Inputs!$F$46)+General_Inputs!$F$45+General_Inputs!AE$67)/1000+IR$47),0),0)","v":72.283962082167875},{"$f":"MAX(IF(GT252>=AU$7*Load_Shape!AT211/$C252*AU$31+(AU$32*$F252+AU$33*$H252)/$C252,IF(EV252-CX252>0,IS$54,INDEX(IS$7:IS$45,MATCH(GT252*1000,$HR$7:$HR$45,1))*((General_Inputs!AF$47)*INDEX(General_Inputs!$F$49:$F$60,$A252)*(1+General_Inputs!$F$46)+General_Inputs!$F$45+General_Inputs!AF$67)/1000+IS$47),0),0)","v":72.340955283942222},{"$f":"MAX(IF(GU252>=AV$7*Load_Shape!AU211/$C252*AV$31+(AV$32*$F252+AV$33*$H252)/$C252,IF(EW252-CY252>0,IT$54,INDEX(IT$7:IT$45,MATCH(GU252*1000,$HR$7:$HR$45,1))*((General_Inputs!AG$47)*INDEX(General_Inputs!$F$49:$F$60,$A252)*(1+General_Inputs!$F$46)+General_Inputs!$F$45+General_Inputs!AG$67)/1000+IT$47),0),0)","v":72.398906063773524},{"$f":"MAX(IF(GV252>=AW$7*Load_Shape!AV211/$C252*AW$31+(AW$32*$F252+AW$33*$H252)/$C252,IF(EX252-CZ252>0,IU$54,INDEX(IU$7:IU$45,MATCH(GV252*1000,$HR$7:$HR$45,1))*((General_Inputs!AH$47)*INDEX(General_Inputs!$F$49:$F$60,$A252)*(1+General_Inputs!$F$46)+General_Inputs!$F$45+General_Inputs!AH$67)/1000+IU$47),0),0)","v":72.449438929344637},{"$f":"MAX(IF(GW252>=AX$7*Load_Shape!AW211/$C252*AX$31+(AX$32*$F252+AX$33*$H252)/$C252,IF(EY252-DA252>0,IV$54,INDEX(IV$7:IV$45,MATCH(GW252*1000,$HR$7:$HR$45,1))*((General_Inputs!AI$47)*INDEX(General_Inputs!$F$49:$F$60,$A252)*(1+General_Inputs!$F$46)+General_Inputs!$F$45+General_Inputs!AI$67)/1000+IV$47),0),0)","v":72.49529487820449},{"$f":"MAX(IF(GX252>=AY$7*Load_Shape!AX211/$C252*AY$31+(AY$32*$F252+AY$33*$H252)/$C252,IF(EZ252-DB252>0,IW$54,INDEX(IW$7:IW$45,MATCH(GX252*1000,$HR$7:$HR$45,1))*((General_Inputs!AJ$47)*INDEX(General_Inputs!$F$49:$F$60,$A252)*(1+General_Inputs!$F$46)+General_Inputs!$F$45+General_Inputs!AJ$67)/1000+IW$47),0),0)","v":72.537675002266354},{"$f":"MAX(IF(GY252>=AZ$7*Load_Shape!AY211/$C252*AZ$31+(AZ$32*$F252+AZ$33*$H252)/$C252,IF(FA252-DC252>0,IX$54,INDEX(IX$7:IX$45,MATCH(GY252*1000,$HR$7:$HR$45,1))*((General_Inputs!AK$47)*INDEX(General_Inputs!$F$49:$F$60,$A252)*(1+General_Inputs!$F$46)+General_Inputs!$F$45+General_Inputs!AK$67)/1000+IX$47),0),0)","v":72.81350576529627},{"$f":"MAX(IF(GZ252>=BA$7*Load_Shape!AZ211/$C252*BA$31+(BA$32*$F252+BA$33*$H252)/$C252,IF(FB252-DD252>0,IY$54,INDEX(IY$7:IY$45,MATCH(GZ252*1000,$HR$7:$HR$45,1))*((General_Inputs!AL$47)*INDEX(General_Inputs!$F$49:$F$60,$A252)*(1+General_Inputs!$F$46)+General_Inputs!$F$45+General_Inputs!AL$67)/1000+IY$47),0),0)","v":72.849353536256288},{"$f":"MAX(IF(HA252>=BB$7*Load_Shape!BA211/$C252*BB$31+(BB$32*$F252+BB$33*$H252)/$C252,IF(FC252-DE252>0,IZ$54,INDEX(IZ$7:IZ$45,MATCH(HA252*1000,$HR$7:$HR$45,1))*((General_Inputs!AM$47)*INDEX(General_Inputs!$F$49:$F$60,$A252)*(1+General_Inputs!$F$46)+General_Inputs!$F$45+General_Inputs!AM$67)/1000+IZ$47),0),0)","v":72.882215987291374},{"$f":"MAX(IF(HB252>=BC$7*Load_Shape!BB211/$C252*BC$31+(BC$32*$F252+BC$33*$H252)/$C252,IF(FD252-DF252>0,JA$54,INDEX(JA$7:JA$45,MATCH(HB252*1000,$HR$7:$HR$45,1))*((General_Inputs!AN$47)*INDEX(General_Inputs!$F$49:$F$60,$A252)*(1+General_Inputs!$F$46)+General_Inputs!$F$45+General_Inputs!AN$67)/1000+JA$47),0),0)","v":72.912437147594602},{"$f":"MAX(IF(HC252>=BD$7*Load_Shape!BC211/$C252*BD$31+(BD$32*$F252+BD$33*$H252)/$C252,IF(FE252-DG252>0,JB$54,INDEX(JB$7:JB$45,MATCH(HC252*1000,$HR$7:$HR$45,1))*((General_Inputs!AO$47)*INDEX(General_Inputs!$F$49:$F$60,$A252)*(1+General_Inputs!$F$46)+General_Inputs!$F$45+General_Inputs!AO$67)/1000+JB$47),0),0)","v":72.94018783982979},{"$f":"MAX(IF(HD252>=BE$7*Load_Shape!BD211/$C252*BE$31+(BE$32*$F252+BE$33*$H252)/$C252,IF(FF252-DH252>0,JC$54,INDEX(JC$7:JC$45,MATCH(HD252*1000,$HR$7:$HR$45,1))*((General_Inputs!AP$47)*INDEX(General_Inputs!$F$49:$F$60,$A252)*(1+General_Inputs!$F$46)+General_Inputs!$F$45+General_Inputs!AP$67)/1000+JC$47),0),0)","v":72.965564688279187},{"$f":"MAX(IF(HE252>=BF$7*Load_Shape!BE211/$C252*BF$31+(BF$32*$F252+BF$33*$H252)/$C252,IF(FG252-DI252>0,JD$54,INDEX(JD$7:JD$45,MATCH(HE252*1000,$HR$7:$HR$45,1))*((General_Inputs!AQ$47)*INDEX(General_Inputs!$F$49:$F$60,$A252)*(1+General_Inputs!$F$46)+General_Inputs!$F$45+General_Inputs!AQ$67)/1000+JD$47),0),0)","v":72.988840920784099},{"$f":"MAX(IF(HF252>=BG$7*Load_Shape!BF211/$C252*BG$31+(BG$32*$F252+BG$33*$H252)/$C252,IF(FH252-DJ252>0,JE$54,INDEX(JE$7:JE$45,MATCH(HF252*1000,$HR$7:$HR$45,1))*((General_Inputs!AR$47)*INDEX(General_Inputs!$F$49:$F$60,$A252)*(1+General_Inputs!$F$46)+General_Inputs!$F$45+General_Inputs!AR$67)/1000+JE$47),0),0)","v":73.010194513117938},{"$f":"MAX(IF(HG252>=BH$7*Load_Shape!BG211/$C252*BH$31+(BH$32*$F252+BH$33*$H252)/$C252,IF(FI252-DK252>0,JF$54,INDEX(JF$7:JF$45,MATCH(HG252*1000,$HR$7:$HR$45,1))*((General_Inputs!AS$47)*INDEX(General_Inputs!$F$49:$F$60,$A252)*(1+General_Inputs!$F$46)+General_Inputs!$F$45+General_Inputs!AS$67)/1000+JF$47),0),0)","v":73.029770017641781},{"$f":"MAX(IF(HH252>=BI$7*Load_Shape!BH211/$C252*BI$31+(BI$32*$F252+BI$33*$H252)/$C252,IF(FJ252-DL252>0,JG$54,INDEX(JG$7:JG$45,MATCH(HH252*1000,$HR$7:$HR$45,1))*((General_Inputs!AT$47)*INDEX(General_Inputs!$F$49:$F$60,$A252)*(1+General_Inputs!$F$46)+General_Inputs!$F$45+General_Inputs!AT$67)/1000+JG$47),0),0)","v":73.047706622512578},{"$f":"MAX(IF(HI252>=BJ$7*Load_Shape!BI211/$C252*BJ$31+(BJ$32*$F252+BJ$33*$H252)/$C252,IF(FK252-DM252>0,JH$54,INDEX(JH$7:JH$45,MATCH(HI252*1000,$HR$7:$HR$45,1))*((General_Inputs!AU$47)*INDEX(General_Inputs!$F$49:$F$60,$A252)*(1+General_Inputs!$F$46)+General_Inputs!$F$45+General_Inputs!AU$67)/1000+JH$47),0),0)","v":73.064151959171156},{"$f":"MAX(IF(HJ252>=BK$7*Load_Shape!BJ211/$C252*BK$31+(BK$32*$F252+BK$33*$H252)/$C252,IF(FL252-DN252>0,JI$54,INDEX(JI$7:JI$45,MATCH(HJ252*1000,$HR$7:$HR$45,1))*((General_Inputs!AV$47)*INDEX(General_Inputs!$F$49:$F$60,$A252)*(1+General_Inputs!$F$46)+General_Inputs!$F$45+General_Inputs!AV$67)/1000+JI$47),0),0)","v":73.079228408399317},{"$f":"MAX(IF(HK252>=BL$7*Load_Shape!BK211/$C252*BL$31+(BL$32*$F252+BL$33*$H252)/$C252,IF(FM252-DO252>0,JJ$54,INDEX(JJ$7:JJ$45,MATCH(HK252*1000,$HR$7:$HR$45,1))*((General_Inputs!AW$47)*INDEX(General_Inputs!$F$49:$F$60,$A252)*(1+General_Inputs!$F$46)+General_Inputs!$F$45+General_Inputs!AW$67)/1000+JJ$47),0),0)","v":73.093047148964231},{"$f":"MAX(IF(HL252>=BM$7*Load_Shape!BL211/$C252*BM$31+(BM$32*$F252+BM$33*$H252)/$C252,IF(FN252-DP252>0,JK$54,INDEX(JK$7:JK$45,MATCH(HL252*1000,$HR$7:$HR$45,1))*((General_Inputs!AX$47)*INDEX(General_Inputs!$F$49:$F$60,$A252)*(1+General_Inputs!$F$46)+General_Inputs!$F$45+General_Inputs!AX$67)/1000+JK$47),0),0)","v":73.105712621176451},{"$f":"MAX(IF(HM252>=BN$7*Load_Shape!BM211/$C252*BN$31+(BN$32*$F252+BN$33*$H252)/$C252,IF(FO252-DQ252>0,JL$54,INDEX(JL$7:JL$45,MATCH(HM252*1000,$HR$7:$HR$45,1))*((General_Inputs!AY$47)*INDEX(General_Inputs!$F$49:$F$60,$A252)*(1+General_Inputs!$F$46)+General_Inputs!$F$45+General_Inputs!AY$67)/1000+JL$47),0),0)","v":73.117322259949901},{"$f":"MAX(IF(HN252>=BO$7*Load_Shape!BN211/$C252*BO$31+(BO$32*$F252+BO$33*$H252)/$C252,IF(FP252-DR252>0,JM$54,INDEX(JM$7:JM$45,MATCH(HN252*1000,$HR$7:$HR$45,1))*((General_Inputs!AZ$47)*INDEX(General_Inputs!$F$49:$F$60,$A252)*(1+General_Inputs!$F$46)+General_Inputs!$F$45+General_Inputs!AZ$67)/1000+JM$47),0),0)","v":73.329081854963292},{"$f":"MAX(IF(HO252>=BP$7*Load_Shape!BO211/$C252*BP$31+(BP$32*$F252+BP$33*$H252)/$C252,IF(FQ252-DS252>0,JN$54,INDEX(JN$7:JN$45,MATCH(HO252*1000,$HR$7:$HR$45,1))*((General_Inputs!BA$47)*INDEX(General_Inputs!$F$49:$F$60,$A252)*(1+General_Inputs!$F$46)+General_Inputs!$F$45+General_Inputs!BA$67)/1000+JN$47),0),0)","v":73.33886359978203},{"$f":"MAX(IF(HP252>=BQ$7*Load_Shape!BP211/$C252*BQ$31+(BQ$32*$F252+BQ$33*$H252)/$C252,IF(FR252-DT252>0,JO$54,INDEX(JO$7:JO$45,MATCH(HP252*1000,$HR$7:$HR$45,1))*((General_Inputs!BB$47)*INDEX(General_Inputs!$F$49:$F$60,$A252)*(1+General_Inputs!$F$46)+General_Inputs!$F$45+General_Inputs!BB$67)/1000+JO$47),0),0)","v":73.347828830624877},null,null,{"$f":"INDEX(JR$7:JR$45,MATCH(MAX(U$7*Load_Shape!T211/$C252*U$31,FT252)*1000,$JQ$7:$JQ$45,1))*((General_Inputs!F$47)*INDEX(General_Inputs!$F$49:$F$60,$A252)*(1+General_Inputs!$F$46)+General_Inputs!$F$45+General_Inputs!F$67)/1000+JR$47","v":41.033210514559372},{"$f":"INDEX(JS$7:JS$45,MATCH(MAX(V$7*Load_Shape!U211/$C252*V$31,FU252)*1000,$JQ$7:$JQ$45,1))*((General_Inputs!G$47)*INDEX(General_Inputs!$F$49:$F$60,$A252)*(1+General_Inputs!$F$46)+General_Inputs!$F$45+General_Inputs!G$67)/1000+JS$47","v":38.587006060255007},{"$f":"INDEX(JT$7:JT$45,MATCH(MAX(W$7*Load_Shape!V211/$C252*W$31,FV252)*1000,$JQ$7:$JQ$45,1))*((General_Inputs!H$47)*INDEX(General_Inputs!$F$49:$F$60,$A252)*(1+General_Inputs!$F$46)+General_Inputs!$F$45+General_Inputs!H$67)/1000+JT$47","v":41.207856242385503},{"$f":"INDEX(JU$7:JU$45,MATCH(MAX(X$7*Load_Shape!W211/$C252*X$31,FW252)*1000,$JQ$7:$JQ$45,1))*((General_Inputs!I$47)*INDEX(General_Inputs!$F$49:$F$60,$A252)*(1+General_Inputs!$F$46)+General_Inputs!$F$45+General_Inputs!I$67)/1000+JU$47","v":42.01150035815418},{"$f":"INDEX(JV$7:JV$45,MATCH(MAX(Y$7*Load_Shape!X211/$C252*Y$31,FX252)*1000,$JQ$7:$JQ$45,1))*((General_Inputs!J$47)*INDEX(General_Inputs!$F$49:$F$60,$A252)*(1+General_Inputs!$F$46)+General_Inputs!$F$45+General_Inputs!J$67)/1000+JV$47","v":42.923461828065484},{"$f":"INDEX(JW$7:JW$45,MATCH(MAX(Z$7*Load_Shape!Y211/$C252*Z$31,FY252)*1000,$JQ$7:$JQ$45,1))*((General_Inputs!K$47)*INDEX(General_Inputs!$F$49:$F$60,$A252)*(1+General_Inputs!$F$46)+General_Inputs!$F$45+General_Inputs!K$67)/1000+JW$47","v":43.762880745349563},{"$f":"INDEX(JX$7:JX$45,MATCH(MAX(AA$7*Load_Shape!Z211/$C252*AA$31,FZ252)*1000,$JQ$7:$JQ$45,1))*((General_Inputs!L$47)*INDEX(General_Inputs!$F$49:$F$60,$A252)*(1+General_Inputs!$F$46)+General_Inputs!$F$45+General_Inputs!L$67)/1000+JX$47","v":44.908269263582447},{"$f":"INDEX(JY$7:JY$45,MATCH(MAX(AB$7*Load_Shape!AA211/$C252*AB$31,GA252)*1000,$JQ$7:$JQ$45,1))*((General_Inputs!M$47)*INDEX(General_Inputs!$F$49:$F$60,$A252)*(1+General_Inputs!$F$46)+General_Inputs!$F$45+General_Inputs!M$67)/1000+JY$47","v":46.17548679291783},{"$f":"INDEX(JZ$7:JZ$45,MATCH(MAX(AC$7*Load_Shape!AB211/$C252*AC$31,GB252)*1000,$JQ$7:$JQ$45,1))*((General_Inputs!N$47)*INDEX(General_Inputs!$F$49:$F$60,$A252)*(1+General_Inputs!$F$46)+General_Inputs!$F$45+General_Inputs!N$67)/1000+JZ$47","v":50.458013927938026},{"$f":"INDEX(KA$7:KA$45,MATCH(MAX(AD$7*Load_Shape!AC211/$C252*AD$31,GC252)*1000,$JQ$7:$JQ$45,1))*((General_Inputs!O$47)*INDEX(General_Inputs!$F$49:$F$60,$A252)*(1+General_Inputs!$F$46)+General_Inputs!$F$45+General_Inputs!O$67)/1000+KA$47","v":52.072519409032054},{"$f":"INDEX(KB$7:KB$45,MATCH(MAX(AE$7*Load_Shape!AD211/$C252*AE$31,GD252)*1000,$JQ$7:$JQ$45,1))*((General_Inputs!P$47)*INDEX(General_Inputs!$F$49:$F$60,$A252)*(1+General_Inputs!$F$46)+General_Inputs!$F$45+General_Inputs!P$67)/1000+KB$47","v":53.748250147252875},{"$f":"INDEX(KC$7:KC$45,MATCH(MAX(AF$7*Load_Shape!AE211/$C252*AF$31,GE252)*1000,$JQ$7:$JQ$45,1))*((General_Inputs!Q$47)*INDEX(General_Inputs!$F$49:$F$60,$A252)*(1+General_Inputs!$F$46)+General_Inputs!$F$45+General_Inputs!Q$67)/1000+KC$47","v":55.531212087131408},{"$f":"INDEX(KD$7:KD$45,MATCH(MAX(AG$7*Load_Shape!AF211/$C252*AG$31,GF252)*1000,$JQ$7:$JQ$45,1))*((General_Inputs!R$47)*INDEX(General_Inputs!$F$49:$F$60,$A252)*(1+General_Inputs!$F$46)+General_Inputs!$F$45+General_Inputs!R$67)/1000+KD$47","v":57.373902477779538},{"$f":"INDEX(KE$7:KE$45,MATCH(MAX(AH$7*Load_Shape!AG211/$C252*AH$31,GG252)*1000,$JQ$7:$JQ$45,1))*((General_Inputs!S$47)*INDEX(General_Inputs!$F$49:$F$60,$A252)*(1+General_Inputs!$F$46)+General_Inputs!$F$45+General_Inputs!S$67)/1000+KE$47","v":62.044923710301866},{"$f":"INDEX(KF$7:KF$45,MATCH(MAX(AI$7*Load_Shape!AH211/$C252*AI$31,GH252)*1000,$JQ$7:$JQ$45,1))*((General_Inputs!T$47)*INDEX(General_Inputs!$F$49:$F$60,$A252)*(1+General_Inputs!$F$46)+General_Inputs!$F$45+General_Inputs!T$67)/1000+KF$47","v":63.360418910077478},{"$f":"INDEX(KG$7:KG$45,MATCH(MAX(AJ$7*Load_Shape!AI211/$C252*AJ$31,GI252)*1000,$JQ$7:$JQ$45,1))*((General_Inputs!U$47)*INDEX(General_Inputs!$F$49:$F$60,$A252)*(1+General_Inputs!$F$46)+General_Inputs!$F$45+General_Inputs!U$67)/1000+KG$47","v":64.848404509719018},{"$f":"INDEX(KH$7:KH$45,MATCH(MAX(AK$7*Load_Shape!AJ211/$C252*AK$31,GJ252)*1000,$JQ$7:$JQ$45,1))*((General_Inputs!V$47)*INDEX(General_Inputs!$F$49:$F$60,$A252)*(1+General_Inputs!$F$46)+General_Inputs!$F$45+General_Inputs!V$67)/1000+KH$47","v":66.164891307127363},{"$f":"INDEX(KI$7:KI$45,MATCH(MAX(AL$7*Load_Shape!AK211/$C252*AL$31,GK252)*1000,$JQ$7:$JQ$45,1))*((General_Inputs!W$47)*INDEX(General_Inputs!$F$49:$F$60,$A252)*(1+General_Inputs!$F$46)+General_Inputs!$F$45+General_Inputs!W$67)/1000+KI$47","v":67.334664064643817},{"$f":"INDEX(KJ$7:KJ$45,MATCH(MAX(AM$7*Load_Shape!AL211/$C252*AM$31,GL252)*1000,$JQ$7:$JQ$45,1))*((General_Inputs!X$47)*INDEX(General_Inputs!$F$49:$F$60,$A252)*(1+General_Inputs!$F$46)+General_Inputs!$F$45+General_Inputs!X$67)/1000+KJ$47","v":68.399295665322384},null,null,{"$f":"INDEX($U$7:$BQ$21,MATCH(KM$57,$T$7:$T$21,0),MATCH($LK$55,$U$6:$BQ$6,0))*INDEX(Load_Shape!$T211:$BP211,MATCH($LK$55,Load_Shape!$T$16:$BP$16,0))/$C252","v":24.112912427695726},0,24.112912427695726,0.63838584000000009,2.5169580000000003,2.3487355760709971,-1.0495294381186262E-2,0,0,-3.8748405207157628E-4,-1.9004645958252539E-3,0.79019269037264661,1.6449429882977147,0.61860614401832281,6.7525329203275298E-3,0.1354775362487933,3.7785538146989399,0,11.647090548097069,0,0,24.112912427695726,24.112912427695726,5.5319242248997185,0,null,null,0,0.10438216484828521,0.4830229688355438,0.58740513368382896,null,null,{"$f":"MAX(IF(FT252>=U$7*Load_Shape!T211/$C252*U$31+(U$32*$F252+U$33*$H252)/$C252,IF(DV252-BX252>0,0,INDEX(HS$7:HS$45,MATCH(FT252*1000,$HR$7:$HR$45,1))),0),0)","v":7223.7275000000081},{"$f":"MAX(IF(FU252>=V$7*Load_Shape!U211/$C252*V$31+(V$32*$F252+V$33*$H252)/$C252,IF(DW252-BY252>0,0,INDEX(HT$7:HT$45,MATCH(FU252*1000,$HR$7:$HR$45,1))),0),0)","v":7000},{"$f":"MAX(IF(FV252>=W$7*Load_Shape!V211/$C252*W$31+(W$32*$F252+W$33*$H252)/$C252,IF(DX252-BZ252>0,0,INDEX(HU$7:HU$45,MATCH(FV252*1000,$HR$7:$HR$45,1))),0),0)","v":7250},{"$f":"MAX(IF(FW252>=X$7*Load_Shape!W211/$C252*X$31+(X$32*$F252+X$33*$H252)/$C252,IF(DY252-CA252>0,0,INDEX(HV$7:HV$45,MATCH(FW252*1000,$HR$7:$HR$45,1))),0),0)","v":7250},{"$f":"MAX(IF(FX252>=Y$7*Load_Shape!X211/$C252*Y$31+(Y$32*$F252+Y$33*$H252)/$C252,IF(DZ252-CB252>0,0,INDEX(HW$7:HW$45,MATCH(FX252*1000,$HR$7:$HR$45,1))),0),0)","v":7224.7275000000081},{"$f":"MAX(IF(FY252>=Z$7*Load_Shape!Y211/$C252*Z$31+(Z$32*$F252+Z$33*$H252)/$C252,IF(EA252-CC252>0,0,INDEX(HX$7:HX$45,MATCH(FY252*1000,$HR$7:$HR$45,1))),0),0)","v":7000},{"$f":"MAX(IF(FZ252>=AA$7*Load_Shape!Z211/$C252*AA$31+(AA$32*$F252+AA$33*$H252)/$C252,IF(EB252-CD252>0,0,INDEX(HY$7:HY$45,MATCH(FZ252*1000,$HR$7:$HR$45,1))),0),0)","v":7000},{"$f":"MAX(IF(GA252>=AB$7*Load_Shape!AA211/$C252*AB$31+(AB$32*$F252+AB$33*$H252)/$C252,IF(EC252-CE252>0,0,INDEX(HZ$7:HZ$45,MATCH(GA252*1000,$HR$7:$HR$45,1))),0),0)","v":7000},{"$f":"MAX(IF(GB252>=AC$7*Load_Shape!AB211/$C252*AC$31+(AC$32*$F252+AC$33*$H252)/$C252,IF(ED252-CF252>0,0,INDEX(IA$7:IA$45,MATCH(GB252*1000,$HR$7:$HR$45,1))),0),0)","v":7000},{"$f":"MAX(IF(GC252>=AD$7*Load_Shape!AC211/$C252*AD$31+(AD$32*$F252+AD$33*$H252)/$C252,IF(EE252-CG252>0,0,INDEX(IB$7:IB$45,MATCH(GC252*1000,$HR$7:$HR$45,1))),0),0)","v":7000},{"$f":"MAX(IF(GD252>=AE$7*Load_Shape!AD211/$C252*AE$31+(AE$32*$F252+AE$33*$H252)/$C252,IF(EF252-CH252>0,0,INDEX(IC$7:IC$45,MATCH(GD252*1000,$HR$7:$HR$45,1))),0),0)","v":7000},{"$f":"MAX(IF(GE252>=AF$7*Load_Shape!AE211/$C252*AF$31+(AF$32*$F252+AF$33*$H252)/$C252,IF(EG252-CI252>0,0,INDEX(ID$7:ID$45,MATCH(GE252*1000,$HR$7:$HR$45,1))),0),0)","v":7000},{"$f":"MAX(IF(GF252>=AG$7*Load_Shape!AF211/$C252*AG$31+(AG$32*$F252+AG$33*$H252)/$C252,IF(EH252-CJ252>0,0,INDEX(IE$7:IE$45,MATCH(GF252*1000,$HR$7:$HR$45,1))),0),0)","v":7000},{"$f":"MAX(IF(GG252>=AH$7*Load_Shape!AG211/$C252*AH$31+(AH$32*$F252+AH$33*$H252)/$C252,IF(EI252-CK252>0,0,INDEX(IF$7:IF$45,MATCH(GG252*1000,$HR$7:$HR$45,1))),0),0)","v":7224.7275000000081},{"$f":"MAX(IF(GH252>=AI$7*Load_Shape!AH211/$C252*AI$31+(AI$32*$F252+AI$33*$H252)/$C252,IF(EJ252-CL252>0,0,INDEX(IG$7:IG$45,MATCH(GH252*1000,$HR$7:$HR$45,1))),0),0)","v":7224.7275000000081},{"$f":"MAX(IF(GI252>=AJ$7*Load_Shape!AI211/$C252*AJ$31+(AJ$32*$F252+AJ$33*$H252)/$C252,IF(EK252-CM252>0,0,INDEX(IH$7:IH$45,MATCH(GI252*1000,$HR$7:$HR$45,1))),0),0)","v":7224.7275000000081},{"$f":"MAX(IF(GJ252>=AK$7*Load_Shape!AJ211/$C252*AK$31+(AK$32*$F252+AK$33*$H252)/$C252,IF(EL252-CN252>0,0,INDEX(II$7:II$45,MATCH(GJ252*1000,$HR$7:$HR$45,1))),0),0)","v":7224.7275000000081},{"$f":"MAX(IF(GK252>=AL$7*Load_Shape!AK211/$C252*AL$31+(AL$32*$F252+AL$33*$H252)/$C252,IF(EM252-CO252>0,0,INDEX(IJ$7:IJ$45,MATCH(GK252*1000,$HR$7:$HR$45,1))),0),0)","v":7000},{"$f":"MAX(IF(GL252>=AM$7*Load_Shape!AL211/$C252*AM$31+(AM$32*$F252+AM$33*$H252)/$C252,IF(EN252-CP252>0,0,INDEX(IK$7:IK$45,MATCH(GL252*1000,$HR$7:$HR$45,1))),0),0)","v":7000},{"$f":"MAX(IF(GM252>=AN$7*Load_Shape!AM211/$C252*AN$31+(AN$32*$F252+AN$33*$H252)/$C252,IF(EO252-CQ252>0,0,INDEX(IL$7:IL$45,MATCH(GM252*1000,$HR$7:$HR$45,1))),0),0)","v":7000},{"$f":"MAX(IF(GN252>=AO$7*Load_Shape!AN211/$C252*AO$31+(AO$32*$F252+AO$33*$H252)/$C252,IF(EP252-CR252>0,0,INDEX(IM$7:IM$45,MATCH(GN252*1000,$HR$7:$HR$45,1))),0),0)","v":7000},{"$f":"MAX(IF(GO252>=AP$7*Load_Shape!AO211/$C252*AP$31+(AP$32*$F252+AP$33*$H252)/$C252,IF(EQ252-CS252>0,0,INDEX(IN$7:IN$45,MATCH(GO252*1000,$HR$7:$HR$45,1))),0),0)","v":7000},{"$f":"MAX(IF(GP252>=AQ$7*Load_Shape!AP211/$C252*AQ$31+(AQ$32*$F252+AQ$33*$H252)/$C252,IF(ER252-CT252>0,0,INDEX(IO$7:IO$45,MATCH(GP252*1000,$HR$7:$HR$45,1))),0),0)","v":7224.7275000000081},{"$f":"MAX(IF(GQ252>=AR$7*Load_Shape!AQ211/$C252*AR$31+(AR$32*$F252+AR$33*$H252)/$C252,IF(ES252-CU252>0,0,INDEX(IP$7:IP$45,MATCH(GQ252*1000,$HR$7:$HR$45,1))),0),0)","v":7224.7275000000081},{"$f":"MAX(IF(GR252>=AS$7*Load_Shape!AR211/$C252*AS$31+(AS$32*$F252+AS$33*$H252)/$C252,IF(ET252-CV252>0,0,INDEX(IQ$7:IQ$45,MATCH(GR252*1000,$HR$7:$HR$45,1))),0),0)","v":7224.7275000000081},{"$f":"MAX(IF(GS252>=AT$7*Load_Shape!AS211/$C252*AT$31+(AT$32*$F252+AT$33*$H252)/$C252,IF(EU252-CW252>0,0,INDEX(IR$7:IR$45,MATCH(GS252*1000,$HR$7:$HR$45,1))),0),0)","v":7224.7275000000081},{"$f":"MAX(IF(GT252>=AU$7*Load_Shape!AT211/$C252*AU$31+(AU$32*$F252+AU$33*$H252)/$C252,IF(EV252-CX252>0,0,INDEX(IS$7:IS$45,MATCH(GT252*1000,$HR$7:$HR$45,1))),0),0)","v":7224.7275000000081},{"$f":"MAX(IF(GU252>=AV$7*Load_Shape!AU211/$C252*AV$31+(AV$32*$F252+AV$33*$H252)/$C252,IF(EW252-CY252>0,0,INDEX(IT$7:IT$45,MATCH(GU252*1000,$HR$7:$HR$45,1))),0),0)","v":7224.7275000000081},{"$f":"MAX(IF(GV252>=AW$7*Load_Shape!AV211/$C252*AW$31+(AW$32*$F252+AW$33*$H252)/$C252,IF(EX252-CZ252>0,0,INDEX(IU$7:IU$45,MATCH(GV252*1000,$HR$7:$HR$45,1))),0),0)","v":7224.7275000000081},{"$f":"MAX(IF(GW252>=AX$7*Load_Shape!AW211/$C252*AX$31+(AX$32*$F252+AX$33*$H252)/$C252,IF(EY252-DA252>0,0,INDEX(IV$7:IV$45,MATCH(GW252*1000,$HR$7:$HR$45,1))),0),0)","v":7224.7275000000081},{"$f":"MAX(IF(GX252>=AY$7*Load_Shape!AX211/$C252*AY$31+(AY$32*$F252+AY$33*$H252)/$C252,IF(EZ252-DB252>0,0,INDEX(IW$7:IW$45,MATCH(GX252*1000,$HR$7:$HR$45,1))),0),0)","v":7224.7275000000081},{"$f":"MAX(IF(GY252>=AZ$7*Load_Shape!AY211/$C252*AZ$31+(AZ$32*$F252+AZ$33*$H252)/$C252,IF(FA252-DC252>0,0,INDEX(IX$7:IX$45,MATCH(GY252*1000,$HR$7:$HR$45,1))),0),0)","v":7250},{"$f":"MAX(IF(GZ252>=BA$7*Load_Shape!AZ211/$C252*BA$31+(BA$32*$F252+BA$33*$H252)/$C252,IF(FB252-DD252>0,0,INDEX(IY$7:IY$45,MATCH(GZ252*1000,$HR$7:$HR$45,1))),0),0)","v":7250},{"$f":"MAX(IF(HA252>=BB$7*Load_Shape!BA211/$C252*BB$31+(BB$32*$F252+BB$33*$H252)/$C252,IF(FC252-DE252>0,0,INDEX(IZ$7:IZ$45,MATCH(HA252*1000,$HR$7:$HR$45,1))),0),0)","v":7250},{"$f":"MAX(IF(HB252>=BC$7*Load_Shape!BB211/$C252*BC$31+(BC$32*$F252+BC$33*$H252)/$C252,IF(FD252-DF252>0,0,INDEX(JA$7:JA$45,MATCH(HB252*1000,$HR$7:$HR$45,1))),0),0)","v":7250},{"$f":"MAX(IF(HC252>=BD$7*Load_Shape!BC211/$C252*BD$31+(BD$32*$F252+BD$33*$H252)/$C252,IF(FE252-DG252>0,0,INDEX(JB$7:JB$45,MATCH(HC252*1000,$HR$7:$HR$45,1))),0),0)","v":7250},{"$f":"MAX(IF(HD252>=BE$7*Load_Shape!BD211/$C252*BE$31+(BE$32*$F252+BE$33*$H252)/$C252,IF(FF252-DH252>0,0,INDEX(JC$7:JC$45,MATCH(HD252*1000,$HR$7:$HR$45,1))),0),0)","v":7250},{"$f":"MAX(IF(HE252>=BF$7*Load_Shape!BE211/$C252*BF$31+(BF$32*$F252+BF$33*$H252)/$C252,IF(FG252-DI252>0,0,INDEX(JD$7:JD$45,MATCH(HE252*1000,$HR$7:$HR$45,1))),0),0)","v":7250},{"$f":"MAX(IF(HF252>=BG$7*Load_Shape!BF211/$C252*BG$31+(BG$32*$F252+BG$33*$H252)/$C252,IF(FH252-DJ252>0,0,INDEX(JE$7:JE$45,MATCH(HF252*1000,$HR$7:$HR$45,1))),0),0)","v":7250},{"$f":"MAX(IF(HG252>=BH$7*Load_Shape!BG211/$C252*BH$31+(BH$32*$F252+BH$33*$H252)/$C252,IF(FI252-DK252>0,0,INDEX(JF$7:JF$45,MATCH(HG252*1000,$HR$7:$HR$45,1))),0),0)","v":7250},{"$f":"MAX(IF(HH252>=BI$7*Load_Shape!BH211/$C252*BI$31+(BI$32*$F252+BI$33*$H252)/$C252,IF(FJ252-DL252>0,0,INDEX(JG$7:JG$45,MATCH(HH252*1000,$HR$7:$HR$45,1))),0),0)","v":7250},{"$f":"MAX(IF(HI252>=BJ$7*Load_Shape!BI211/$C252*BJ$31+(BJ$32*$F252+BJ$33*$H252)/$C252,IF(FK252-DM252>0,0,INDEX(JH$7:JH$45,MATCH(HI252*1000,$HR$7:$HR$45,1))),0),0)","v":7250},{"$f":"MAX(IF(HJ252>=BK$7*Load_Shape!BJ211/$C252*BK$31+(BK$32*$F252+BK$33*$H252)/$C252,IF(FL252-DN252>0,0,INDEX(JI$7:JI$45,MATCH(HJ252*1000,$HR$7:$HR$45,1))),0),0)","v":7250},{"$f":"MAX(IF(HK252>=BL$7*Load_Shape!BK211/$C252*BL$31+(BL$32*$F252+BL$33*$H252)/$C252,IF(FM252-DO252>0,0,INDEX(JJ$7:JJ$45,MATCH(HK252*1000,$HR$7:$HR$45,1))),0),0)","v":7250},{"$f":"MAX(IF(HL252>=BM$7*Load_Shape!BL211/$C252*BM$31+(BM$32*$F252+BM$33*$H252)/$C252,IF(FN252-DP252>0,0,INDEX(JK$7:JK$45,MATCH(HL252*1000,$HR$7:$HR$45,1))),0),0)","v":7250},{"$f":"MAX(IF(HM252>=BN$7*Load_Shape!BM211/$C252*BN$31+(BN$32*$F252+BN$33*$H252)/$C252,IF(FO252-DQ252>0,0,INDEX(JL$7:JL$45,MATCH(HM252*1000,$HR$7:$HR$45,1))),0),0)","v":7250},{"$f":"MAX(IF(HN252>=BO$7*Load_Shape!BN211/$C252*BO$31+(BO$32*$F252+BO$33*$H252)/$C252,IF(FP252-DR252>0,0,INDEX(JM$7:JM$45,MATCH(HN252*1000,$HR$7:$HR$45,1))),0),0)","v":7271.4024999999965},{"$f":"MAX(IF(HO252>=BP$7*Load_Shape!BO211/$C252*BP$31+(BP$32*$F252+BP$33*$H252)/$C252,IF(FQ252-DS252>0,0,INDEX(JN$7:JN$45,MATCH(HO252*1000,$HR$7:$HR$45,1))),0),0)","v":7271.4024999999965},{"$f":"MAX(IF(HP252>=BQ$7*Load_Shape!BP211/$C252*BQ$31+(BQ$32*$F252+BQ$33*$H252)/$C252,IF(FR252-DT252>0,0,INDEX(JO$7:JO$45,MATCH(HP252*1000,$HR$7:$HR$45,1))),0),0)","v":7271.4024999999965},null,null,7223.7275000000081,7000,7250,7250,7224.7275000000081,7000,7000,7000,7000,7000,7000,7000,7000,7250,7250,7224.7275000000081,7224.7275000000081,7224.7275000000081,7224.7275000000081,7224.7275000000081,7224.7275000000081,7224.7275000000081,7224.7275000000081,7224.7275000000081,7250,7250,7250,7250,7250,7250,7250,7250,7250,7250,7250,7250,7250,7250,7250,7250,7271.4024999999965,7271.4024999999965,7271.4024999999965,7271.4024999999965,7271.4024999999965,7271.4024999999965,7271.4024999999965,7271.4024999999965,7500]
[9,16,30,null,4.5898087049845706E-3,3.4246575342465752E-3,3.4246575342465752E-3,3.4246575342465752E-3,3.4246575342465752E-3,1.0285114543792162E-2,7.3947524025183738E-3,7.136143048142681E-3,7.2950675090330212E-3,8.7727840365602692E-3,3.2640386047794278E-3,2.8008614688702165E-3,2.9384846986530637E-3,2.5966203429765851E-3,2.2027544206922535E-3,null,{"$f":"U$7*Load_Shape!T224/$C265+SUMPRODUCT(U$8:U$21,TRANSPOSE($F265:$S265))/$C265","v":24.954635405595184},{"$f":"V$7*Load_Shape!U224/$C265+SUMPRODUCT(V$8:V$21,TRANSPOSE($F265:$S265))/$C265","v":23.799428521783994},{"$f":"W$7*Load_Shape!V224/$C265+SUMPRODUCT(W$8:W$21,TRANSPOSE($F265:$S265))/$C265","v":24.853863545592251},{"$f":"X$7*Load_Shape!W224/$C265+SUMPRODUCT(X$8:X$21,TRANSPOSE($F265:$S265))/$C265","v":22.836837390581078},{"$f":"Y$7*Load_Shape!X224/$C265+SUMPRODUCT(Y$8:Y$21,TRANSPOSE($F265:$S265))/$C265","v":21.266295355926061},{"$f":"Z$7*Load_Shape!Y224/$C265+SUMPRODUCT(Z$8:Z$21,TRANSPOSE($F265:$S265))/$C265","v":19.219366055441846},{"$f":"AA$7*Load_Shape!Z224/$C265+SUMPRODUCT(AA$8:AA$21,TRANSPOSE($F265:$S265))/$C265","v":16.714743635640172},{"$f":"AB$7*Load_Shape!AA224/$C265+SUMPRODUCT(AB$8:AB$21,TRANSPOSE($F265:$S265))/$C265","v":15.431766511974299},{"$f":"AC$7*Load_Shape!AB224/$C265+SUMPRODUCT(AC$8:AC$21,TRANSPOSE($F265:$S265))/$C265","v":13.944096165694525},{"$f":"AD$7*Load_Shape!AC224/$C265+SUMPRODUCT(AD$8:AD$21,TRANSPOSE($F265:$S265))/$C265","v":12.273999033125776},{"$f":"AE$7*Load_Shape!AD224/$C265+SUMPRODUCT(AE$8:AE$21,TRANSPOSE($F265:$S265))/$C265","v":10.953063850998895},{"$f":"AF$7*Load_Shape!AE224/$C265+SUMPRODUCT(AF$8:AF$21,TRANSPOSE($F265:$S265))/$C265","v":10.811309404990148},{"$f":"AG$7*Load_Shape!AF224/$C265+SUMPRODUCT(AG$8:AG$21,TRANSPOSE($F265:$S265))/$C265","v":10.596391634713662},{"$f":"AH$7*Load_Shape!AG224/$C265+SUMPRODUCT(AH$8:AH$21,TRANSPOSE($F265:$S265))/$C265","v":12.376408303809647},{"$f":"AI$7*Load_Shape!AH224/$C265+SUMPRODUCT(AI$8:AI$21,TRANSPOSE($F265:$S265))/$C265","v":12.061814307917608},{"$f":"AJ$7*Load_Shape!AI224/$C265+SUMPRODUCT(AJ$8:AJ$21,TRANSPOSE($F265:$S265))/$C265","v":10.917080142885325},{"$f":"AK$7*Load_Shape!AJ224/$C265+SUMPRODUCT(AK$8:AK$21,TRANSPOSE($F265:$S265))/$C265","v":10.129085620836712},{"$f":"AL$7*Load_Shape!AK224/$C265+SUMPRODUCT(AL$8:AL$21,TRANSPOSE($F265:$S265))/$C265","v":9.0443683952258844},{"$f":"AM$7*Load_Shape!AL224/$C265+SUMPRODUCT(AM$8:AM$21,TRANSPOSE($F265:$S265))/$C265","v":8.0177534596576301},{"$f":"AN$7*Load_Shape!AM224/$C265+SUMPRODUCT(AN$8:AN$21,TRANSPOSE($F265:$S265))/$C265","v":8.0980689080032811},{"$f":"AO$7*Load_Shape!AN224/$C265+SUMPRODUCT(AO$8:AO$21,TRANSPOSE($F265:$S265))/$C265","v":8.3587393513714083},{"$f":"AP$7*Load_Shape!AO224/$C265+SUMPRODUCT(AP$8:AP$21,TRANSPOSE($F265:$S265))/$C265","v":8.6108422004369629},{"$f":"AQ$7*Load_Shape!AP224/$C265+SUMPRODUCT(AQ$8:AQ$21,TRANSPOSE($F265:$S265))/$C265","v":8.8229718739172398},{"$f":"AR$7*Load_Shape!AQ224/$C265+SUMPRODUCT(AR$8:AR$21,TRANSPOSE($F265:$S265))/$C265","v":8.9902777280206969},{"$f":"AS$7*Load_Shape!AR224/$C265+SUMPRODUCT(AS$8:AS$21,TRANSPOSE($F265:$S265))/$C265","v":9.1171335131942008},{"$f":"AT$7*Load_Shape!AS224/$C265+SUMPRODUCT(AT$8:AT$21,TRANSPOSE($F265:$S265))/$C265","v":9.2814230211903102},{"$f":"AU$7*Load_Shape!AT224/$C265+SUMPRODUCT(AU$8:AU$21,TRANSPOSE($F265:$S265))/$C265","v":9.5417152453405585},{"$f":"AV$7*Load_Shape!AU224/$C265+SUMPRODUCT(AV$8:AV$21,TRANSPOSE($F265:$S265))/$C265","v":9.6741081987755599},{"$f":"AW$7*Load_Shape!AV224/$C265+SUMPRODUCT(AW$8:AW$21,TRANSPOSE($F265:$S265))/$C265","v":9.7175364193054605},{"$f":"AX$7*Load_Shape!AW224/$C265+SUMPRODUCT(AX$8:AX$21,TRANSPOSE($F265:$S265))/$C265","v":9.9383666292362491},{"$f":"AY$7*Load_Shape!AX224/$C265+SUMPRODUCT(AY$8:AY$21,TRANSPOSE($F265:$S265))/$C265","v":10.191191336235111},{"$f":"AZ$7*Load_Shape!AY224/$C265+SUMPRODUCT(AZ$8:AZ$21,TRANSPOSE($F265:$S265))/$C265","v":10.174749627918015},{"$f":"BA$7*Load_Shape!AZ224/$C265+SUMPRODUCT(BA$8:BA$21,TRANSPOSE($F265:$S265))/$C265","v":10.335244434382528},{"$f":"BB$7*Load_Shape!BA224/$C265+SUMPRODUCT(BB$8:BB$21,TRANSPOSE($F265:$S265))/$C265","v":10.559610176024552},{"$f":"BC$7*Load_Shape!BB224/$C265+SUMPRODUCT(BC$8:BC$21,TRANSPOSE($F265:$S265))/$C265","v":10.627364055785065},{"$f":"BD$7*Load_Shape!BC224/$C265+SUMPRODUCT(BD$8:BD$21,TRANSPOSE($F265:$S265))/$C265","v":10.729190796265616},{"$f":"BE$7*Load_Shape!BD224/$C265+SUMPRODUCT(BE$8:BE$21,TRANSPOSE($F265:$S265))/$C265","v":11.011213833619124},{"$f":"BF$7*Load_Shape!BE224/$C265+SUMPRODUCT(BF$8:BF$21,TRANSPOSE($F265:$S265))/$C265","v":11.293422811350101},{"$f":"BG$7*Load_Shape!BF224/$C265+SUMPRODUCT(BG$8:BG$21,TRANSPOSE($F265:$S265))/$C265","v":11.572129027116787},{"$f":"BH$7*Load_Shape!BG224/$C265+SUMPRODUCT(BH$8:BH$21,TRANSPOSE($F265:$S265))/$C265","v":11.845329757417552},{"$f":"BI$7*Load_Shape!BH224/$C265+SUMPRODUCT(BI$8:BI$21,TRANSPOSE($F265:$S265))/$C265","v":11.928531160479036},{"$f":"BJ$7*Load_Shape!BI224/$C265+SUMPRODUCT(BJ$8:BJ$21,TRANSPOSE($F265:$S265))/$C265","v":12.152946483326392},{"$f":"BK$7*Load_Shape!BJ224/$C265+SUMPRODUCT(BK$8:BK$21,TRANSPOSE($F265:$S265))/$C265","v":12.271871784303485},{"$f":"BL$7*Load_Shape!BK224/$C265+SUMPRODUCT(BL$8:BL$21,TRANSPOSE($F265:$S265))/$C265","v":12.385506611084558},{"$f":"BM$7*Load_Shape!BL224/$C265+SUMPRODUCT(BM$8:BM$21,TRANSPOSE($F265:$S265))/$C265","v":12.668599315141989},{"$f":"BN$7*Load_Shape!BM224/$C265+SUMPRODUCT(BN$8:BN$21,TRANSPOSE($F265:$S265))/$C265","v":12.956850442518782},{"$f":"BO$7*Load_Shape!BN224/$C265+SUMPRODUCT(BO$8:BO$21,TRANSPOSE($F265:$S265))/$C265","v":13.24534350562735},{"$f":"BP$7*Load_Shape!BO224/$C265+SUMPRODUCT(BP$8:BP$21,TRANSPOSE($F265:$S265))/$C265","v":13.534089096662324},{"$f":"BQ$7*Load_Shape!BP224/$C265+SUMPRODUCT(BQ$8:BQ$21,TRANSPOSE($F265:$S265))/$C265","v":13.823097806444604},null,{"$f":"INDEX(Hydro_Param!G$27:G$39,$A265)","v":1.8224243972219236},{"$f":"INDEX(Hydro_Param!H$27:H$39,$A265)","v":-0.82242439722192362},{"$f":"INDEX(Hydro_Param!M$27:M$39,$A265)","v":0.68307148820943631},{"$f":"INDEX(Hydro_Param!N$27:N$39,$A265)","v":1.3576695817280524},null,{"$f":"U265+($BS265*MAX($BU265,MIN($BV265,U265/AVERAGE(IF(OFFSET(U265,1-$B265,0,24,1)<$BU265*AVERAGE(OFFSET(U265,1-$B265,0,24,1)),OFFSET($BU265,1-$B265,0,24,1)*AVERAGE(OFFSET(U265,1-$B265,0,24,1)),IF(OFFSET(U265,1-$B265,0,24,1)>$BV265*AVERAGE(OFFSET(U265,1-$B265,0,24,1)),OFFSET($BV265,1-$B265,0,24,1)*AVERAGE(OFFSET(U265,1-$B265,0,24,1)),OFFSET(U265,1-$B265,0,24,1))))))+$BT265)*U$22*INDEX(Hydro_Param!$D$27:$D$39,$A265)/$C265/24","v":20.313582051895274},{"$f":"V265+($BS265*MAX($BU265,MIN($BV265,V265/AVERAGE(IF(OFFSET(V265,1-$B265,0,24,1)<$BU265*AVERAGE(OFFSET(V265,1-$B265,0,24,1)),OFFSET($BU265,1-$B265,0,24,1)*AVERAGE(OFFSET(V265,1-$B265,0,24,1)),IF(OFFSET(V265,1-$B265,0,24,1)>$BV265*AVERAGE(OFFSET(V265,1-$B265,0,24,1)),OFFSET($BV265,1-$B265,0,24,1)*AVERAGE(OFFSET(V265,1-$B265,0,24,1)),OFFSET(V265,1-$B265,0,24,1))))))+$BT265)*V$22*INDEX(Hydro_Param!$D$27:$D$39,$A265)/$C265/24","v":19.160488007850009},{"$f":"W265+($BS265*MAX($BU265,MIN($BV265,W265/AVERAGE(IF(OFFSET(W265,1-$B265,0,24,1)<$BU265*AVERAGE(OFFSET(W265,1-$B265,0,24,1)),OFFSET($BU265,1-$B265,0,24,1)*AVERAGE(OFFSET(W265,1-$B265,0,24,1)),IF(OFFSET(W265,1-$B265,0,24,1)>$BV265*AVERAGE(OFFSET(W265,1-$B265,0,24,1)),OFFSET($BV265,1-$B265,0,24,1)*AVERAGE(OFFSET(W265,1-$B265,0,24,1)),OFFSET(W265,1-$B265,0,24,1))))))+$BT265)*W$22*INDEX(Hydro_Param!$D$27:$D$39,$A265)/$C265/24","v":20.495565829117943},{"$f":"X265+($BS265*MAX($BU265,MIN($BV265,X265/AVERAGE(IF(OFFSET(X265,1-$B265,0,24,1)<$BU265*AVERAGE(OFFSET(X265,1-$B265,0,24,1)),OFFSET($BU265,1-$B265,0,24,1)*AVERAGE(OFFSET(X265,1-$B265,0,24,1)),IF(OFFSET(X265,1-$B265,0,24,1)>$BV265*AVERAGE(OFFSET(X265,1-$B265,0,24,1)),OFFSET($BV265,1-$B265,0,24,1)*AVERAGE(OFFSET(X265,1-$B265,0,24,1)),OFFSET(X265,1-$B265,0,24,1))))))+$BT265)*X$22*INDEX(Hydro_Param!$D$27:$D$39,$A265)/$C265/24","v":18.773715120070552},{"$f":"Y265+($BS265*MAX($BU265,MIN($BV265,Y265/AVERAGE(IF(OFFSET(Y265,1-$B265,0,24,1)<$BU265*AVERAGE(OFFSET(Y265,1-$B265,0,24,1)),OFFSET($BU265,1-$B265,0,24,1)*AVERAGE(OFFSET(Y265,1-$B265,0,24,1)),IF(OFFSET(Y265,1-$B265,0,24,1)>$BV265*AVERAGE(OFFSET(Y265,1-$B265,0,24,1)),OFFSET($BV265,1-$B265,0,24,1)*AVERAGE(OFFSET(Y265,1-$B265,0,24,1)),OFFSET(Y265,1-$B265,0,24,1))))))+$BT265)*Y$22*INDEX(Hydro_Param!$D$27:$D$39,$A265)/$C265/24","v":17.352418199663379},{"$f":"Z265+($BS265*MAX($BU265,MIN($BV265,Z265/AVERAGE(IF(OFFSET(Z265,1-$B265,0,24,1)<$BU265*AVERAGE(OFFSET(Z265,1-$B265,0,24,1)),OFFSET($BU265,1-$B265,0,24,1)*AVERAGE(OFFSET(Z265,1-$B265,0,24,1)),IF(OFFSET(Z265,1-$B265,0,24,1)>$BV265*AVERAGE(OFFSET(Z265,1-$B265,0,24,1)),OFFSET($BV265,1-$B265,0,24,1)*AVERAGE(OFFSET(Z265,1-$B265,0,24,1)),OFFSET(Z265,1-$B265,0,24,1))))))+$BT265)*Z$22*INDEX(Hydro_Param!$D$27:$D$39,$A265)/$C265/24","v":15.508428686471373},{"$f":"AA265+($BS265*MAX($BU265,MIN($BV265,AA265/AVERAGE(IF(OFFSET(AA265,1-$B265,0,24,1)<$BU265*AVERAGE(OFFSET(AA265,1-$B265,0,24,1)),OFFSET($BU265,1-$B265,0,24,1)*AVERAGE(OFFSET(AA265,1-$B265,0,24,1)),IF(OFFSET(AA265,1-$B265,0,24,1)>$BV265*AVERAGE(OFFSET(AA265,1-$B265,0,24,1)),OFFSET($BV265,1-$B265,0,24,1)*AVERAGE(OFFSET(AA265,1-$B265,0,24,1)),OFFSET(AA265,1-$B265,0,24,1))))))+$BT265)*AA$22*INDEX(Hydro_Param!$D$27:$D$39,$A265)/$C265/24","v":13.321196511898624},{"$f":"AB265+($BS265*MAX($BU265,MIN($BV265,AB265/AVERAGE(IF(OFFSET(AB265,1-$B265,0,24,1)<$BU265*AVERAGE(OFFSET(AB265,1-$B265,0,24,1)),OFFSET($BU265,1-$B265,0,24,1)*AVERAGE(OFFSET(AB265,1-$B265,0,24,1)),IF(OFFSET(AB265,1-$B265,0,24,1)>$BV265*AVERAGE(OFFSET(AB265,1-$B265,0,24,1)),OFFSET($BV265,1-$B265,0,24,1)*AVERAGE(OFFSET(AB265,1-$B265,0,24,1)),OFFSET(AB265,1-$B265,0,24,1))))))+$BT265)*AB$22*INDEX(Hydro_Param!$D$27:$D$39,$A265)/$C265/24","v":12.271472856567836},{"$f":"AC265+($BS265*MAX($BU265,MIN($BV265,AC265/AVERAGE(IF(OFFSET(AC265,1-$B265,0,24,1)<$BU265*AVERAGE(OFFSET(AC265,1-$B265,0,24,1)),OFFSET($BU265,1-$B265,0,24,1)*AVERAGE(OFFSET(AC265,1-$B265,0,24,1)),IF(OFFSET(AC265,1-$B265,0,24,1)>$BV265*AVERAGE(OFFSET(AC265,1-$B265,0,24,1)),OFFSET($BV265,1-$B265,0,24,1)*AVERAGE(OFFSET(AC265,1-$B265,0,24,1)),OFFSET(AC265,1-$B265,0,24,1))))))+$BT265)*AC$22*INDEX(Hydro_Param!$D$27:$D$39,$A265)/$C265/24","v":11.083708404907719},{"$f":"AD265+($BS265*MAX($BU265,MIN($BV265,AD265/AVERAGE(IF(OFFSET(AD265,1-$B265,0,24,1)<$BU265*AVERAGE(OFFSET(AD265,1-$B265,0,24,1)),OFFSET($BU265,1-$B265,0,24,1)*AVERAGE(OFFSET(AD265,1-$B265,0,24,1)),IF(OFFSET(AD265,1-$B265,0,24,1)>$BV265*AVERAGE(OFFSET(AD265,1-$B265,0,24,1)),OFFSET($BV265,1-$B265,0,24,1)*AVERAGE(OFFSET(AD265,1-$B265,0,24,1)),OFFSET(AD265,1-$B265,0,24,1))))))+$BT265)*AD$22*INDEX(Hydro_Param!$D$27:$D$39,$A265)/$C265/24","v":9.8597854153463036},{"$f":"AE265+($BS265*MAX($BU265,MIN($BV265,AE265/AVERAGE(IF(OFFSET(AE265,1-$B265,0,24,1)<$BU265*AVERAGE(OFFSET(AE265,1-$B265,0,24,1)),OFFSET($BU265,1-$B265,0,24,1)*AVERAGE(OFFSET(AE265,1-$B265,0,24,1)),IF(OFFSET(AE265,1-$B265,0,24,1)>$BV265*AVERAGE(OFFSET(AE265,1-$B265,0,24,1)),OFFSET($BV265,1-$B265,0,24,1)*AVERAGE(OFFSET(AE265,1-$B265,0,24,1)),OFFSET(AE265,1-$B265,0,24,1))))))+$BT265)*AE$22*INDEX(Hydro_Param!$D$27:$D$39,$A265)/$C265/24","v":8.9250253456990318},{"$f":"AF265+($BS265*MAX($BU265,MIN($BV265,AF265/AVERAGE(IF(OFFSET(AF265,1-$B265,0,24,1)<$BU265*AVERAGE(OFFSET(AF265,1-$B265,0,24,1)),OFFSET($BU265,1-$B265,0,24,1)*AVERAGE(OFFSET(AF265,1-$B265,0,24,1)),IF(OFFSET(AF265,1-$B265,0,24,1)>$BV265*AVERAGE(OFFSET(AF265,1-$B265,0,24,1)),OFFSET($BV265,1-$B265,0,24,1)*AVERAGE(OFFSET(AF265,1-$B265,0,24,1)),OFFSET(AF265,1-$B265,0,24,1))))))+$BT265)*AF$22*INDEX(Hydro_Param!$D$27:$D$39,$A265)/$C265/24","v":8.8440241674347408},{"$f":"AG265+($BS265*MAX($BU265,MIN($BV265,AG265/AVERAGE(IF(OFFSET(AG265,1-$B265,0,24,1)<$BU265*AVERAGE(OFFSET(AG265,1-$B265,0,24,1)),OFFSET($BU265,1-$B265,0,24,1)*AVERAGE(OFFSET(AG265,1-$B265,0,24,1)),IF(OFFSET(AG265,1-$B265,0,24,1)>$BV265*AVERAGE(OFFSET(AG265,1-$B265,0,24,1)),OFFSET($BV265,1-$B265,0,24,1)*AVERAGE(OFFSET(AG265,1-$B265,0,24,1)),OFFSET(AG265,1-$B265,0,24,1))))))+$BT265)*AG$22*INDEX(Hydro_Param!$D$27:$D$39,$A265)/$C265/24","v":8.7068295669514146},{"$f":"AH265+($BS265*MAX($BU265,MIN($BV265,AH265/AVERAGE(IF(OFFSET(AH265,1-$B265,0,24,1)<$BU265*AVERAGE(OFFSET(AH265,1-$B265,0,24,1)),OFFSET($BU265,1-$B265,0,24,1)*AVERAGE(OFFSET(AH265,1-$B265,0,24,1)),IF(OFFSET(AH265,1-$B265,0,24,1)>$BV265*AVERAGE(OFFSET(AH265,1-$B265,0,24,1)),OFFSET($BV265,1-$B265,0,24,1)*AVERAGE(OFFSET(AH265,1-$B265,0,24,1)),OFFSET(AH265,1-$B265,0,24,1))))))+$BT265)*AH$22*INDEX(Hydro_Param!$D$27:$D$39,$A265)/$C265/24","v":10.395753122526068},{"$f":"AI265+($BS265*MAX($BU265,MIN($BV265,AI265/AVERAGE(IF(OFFSET(AI265,1-$B265,0,24,1)<$BU265*AVERAGE(OFFSET(AI265,1-$B265,0,24,1)),OFFSET($BU265,1-$B265,0,24,1)*AVERAGE(OFFSET(AI265,1-$B265,0,24,1)),IF(OFFSET(AI265,1-$B265,0,24,1)>$BV265*AVERAGE(OFFSET(AI265,1-$B265,0,24,1)),OFFSET($BV265,1-$B265,0,24,1)*AVERAGE(OFFSET(AI265,1-$B265,0,24,1)),OFFSET(AI265,1-$B265,0,24,1))))))+$BT265)*AI$22*INDEX(Hydro_Param!$D$27:$D$39,$A265)/$C265/24","v":10.182284319140461},{"$f":"AJ265+($BS265*MAX($BU265,MIN($BV265,AJ265/AVERAGE(IF(OFFSET(AJ265,1-$B265,0,24,1)<$BU265*AVERAGE(OFFSET(AJ265,1-$B265,0,24,1)),OFFSET($BU265,1-$B265,0,24,1)*AVERAGE(OFFSET(AJ265,1-$B265,0,24,1)),IF(OFFSET(AJ265,1-$B265,0,24,1)>$BV265*AVERAGE(OFFSET(AJ265,1-$B265,0,24,1)),OFFSET($BV265,1-$B265,0,24,1)*AVERAGE(OFFSET(AJ265,1-$B265,0,24,1)),OFFSET(AJ265,1-$B265,0,24,1))))))+$BT265)*AJ$22*INDEX(Hydro_Param!$D$27:$D$39,$A265)/$C265/24","v":9.3637959685517806},{"$f":"AK265+($BS265*MAX($BU265,MIN($BV265,AK265/AVERAGE(IF(OFFSET(AK265,1-$B265,0,24,1)<$BU265*AVERAGE(OFFSET(AK265,1-$B265,0,24,1)),OFFSET($BU265,1-$B265,0,24,1)*AVERAGE(OFFSET(AK265,1-$B265,0,24,1)),IF(OFFSET(AK265,1-$B265,0,24,1)>$BV265*AVERAGE(OFFSET(AK265,1-$B265,0,24,1)),OFFSET($BV265,1-$B265,0,24,1)*AVERAGE(OFFSET(AK265,1-$B265,0,24,1)),OFFSET(AK265,1-$B265,0,24,1))))))+$BT265)*AK$22*INDEX(Hydro_Param!$D$27:$D$39,$A265)/$C265/24","v":8.7333414725202658},{"$f":"AL265+($BS265*MAX($BU265,MIN($BV265,AL265/AVERAGE(IF(OFFSET(AL265,1-$B265,0,24,1)<$BU265*AVERAGE(OFFSET(AL265,1-$B265,0,24,1)),OFFSET($BU265,1-$B265,0,24,1)*AVERAGE(OFFSET(AL265,1-$B265,0,24,1)),IF(OFFSET(AL265,1-$B265,0,24,1)>$BV265*AVERAGE(OFFSET(AL265,1-$B265,0,24,1)),OFFSET($BV265,1-$B265,0,24,1)*AVERAGE(OFFSET(AL265,1-$B265,0,24,1)),OFFSET(AL265,1-$B265,0,24,1))))))+$BT265)*AL$22*INDEX(Hydro_Param!$D$27:$D$39,$A265)/$C265/24","v":7.7554539277159042},{"$f":"AM265+($BS265*MAX($BU265,MIN($BV265,AM265/AVERAGE(IF(OFFSET(AM265,1-$B265,0,24,1)<$BU265*AVERAGE(OFFSET(AM265,1-$B265,0,24,1)),OFFSET($BU265,1-$B265,0,24,1)*AVERAGE(OFFSET(AM265,1-$B265,0,24,1)),IF(OFFSET(AM265,1-$B265,0,24,1)>$BV265*AVERAGE(OFFSET(AM265,1-$B265,0,24,1)),OFFSET($BV265,1-$B265,0,24,1)*AVERAGE(OFFSET(AM265,1-$B265,0,24,1)),OFFSET(AM265,1-$B265,0,24,1))))))+$BT265)*AM$22*INDEX(Hydro_Param!$D$27:$D$39,$A265)/$C265/24","v":6.7288389921476499},{"$f":"AN265+($BS265*MAX($BU265,MIN($BV265,AN265/AVERAGE(IF(OFFSET(AN265,1-$B265,0,24,1)<$BU265*AVERAGE(OFFSET(AN265,1-$B265,0,24,1)),OFFSET($BU265,1-$B265,0,24,1)*AVERAGE(OFFSET(AN265,1-$B265,0,24,1)),IF(OFFSET(AN265,1-$B265,0,24,1)>$BV265*AVERAGE(OFFSET(AN265,1-$B265,0,24,1)),OFFSET($BV265,1-$B265,0,24,1)*AVERAGE(OFFSET(AN265,1-$B265,0,24,1)),OFFSET(AN265,1-$B265,0,24,1))))))+$BT265)*AN$22*INDEX(Hydro_Param!$D$27:$D$39,$A265)/$C265/24","v":6.8091544404933009},{"$f":"AO265+($BS265*MAX($BU265,MIN($BV265,AO265/AVERAGE(IF(OFFSET(AO265,1-$B265,0,24,1)<$BU265*AVERAGE(OFFSET(AO265,1-$B265,0,24,1)),OFFSET($BU265,1-$B265,0,24,1)*AVERAGE(OFFSET(AO265,1-$B265,0,24,1)),IF(OFFSET(AO265,1-$B265,0,24,1)>$BV265*AVERAGE(OFFSET(AO265,1-$B265,0,24,1)),OFFSET($BV265,1-$B265,0,24,1)*AVERAGE(OFFSET(AO265,1-$B265,0,24,1)),OFFSET(AO265,1-$B265,0,24,1))))))+$BT265)*AO$22*INDEX(Hydro_Param!$D$27:$D$39,$A265)/$C265/24","v":7.0698248838614282},{"$f":"AP265+($BS265*MAX($BU265,MIN($BV265,AP265/AVERAGE(IF(OFFSET(AP265,1-$B265,0,24,1)<$BU265*AVERAGE(OFFSET(AP265,1-$B265,0,24,1)),OFFSET($BU265,1-$B265,0,24,1)*AVERAGE(OFFSET(AP265,1-$B265,0,24,1)),IF(OFFSET(AP265,1-$B265,0,24,1)>$BV265*AVERAGE(OFFSET(AP265,1-$B265,0,24,1)),OFFSET($BV265,1-$B265,0,24,1)*AVERAGE(OFFSET(AP265,1-$B265,0,24,1)),OFFSET(AP265,1-$B265,0,24,1))))))+$BT265)*AP$22*INDEX(Hydro_Param!$D$27:$D$39,$A265)/$C265/24","v":7.3219277329269827},{"$f":"AQ265+($BS265*MAX($BU265,MIN($BV265,AQ265/AVERAGE(IF(OFFSET(AQ265,1-$B265,0,24,1)<$BU265*AVERAGE(OFFSET(AQ265,1-$B265,0,24,1)),OFFSET($BU265,1-$B265,0,24,1)*AVERAGE(OFFSET(AQ265,1-$B265,0,24,1)),IF(OFFSET(AQ265,1-$B265,0,24,1)>$BV265*AVERAGE(OFFSET(AQ265,1-$B265,0,24,1)),OFFSET($BV265,1-$B265,0,24,1)*AVERAGE(OFFSET(AQ265,1-$B265,0,24,1)),OFFSET(AQ265,1-$B265,0,24,1))))))+$BT265)*AQ$22*INDEX(Hydro_Param!$D$27:$D$39,$A265)/$C265/24","v":7.5340574064072596},{"$f":"AR265+($BS265*MAX($BU265,MIN($BV265,AR265/AVERAGE(IF(OFFSET(AR265,1-$B265,0,24,1)<$BU265*AVERAGE(OFFSET(AR265,1-$B265,0,24,1)),OFFSET($BU265,1-$B265,0,24,1)*AVERAGE(OFFSET(AR265,1-$B265,0,24,1)),IF(OFFSET(AR265,1-$B265,0,24,1)>$BV265*AVERAGE(OFFSET(AR265,1-$B265,0,24,1)),OFFSET($BV265,1-$B265,0,24,1)*AVERAGE(OFFSET(AR265,1-$B265,0,24,1)),OFFSET(AR265,1-$B265,0,24,1))))))+$BT265)*AR$22*INDEX(Hydro_Param!$D$27:$D$39,$A265)/$C265/24","v":7.7013632605107167},{"$f":"AS265+($BS265*MAX($BU265,MIN($BV265,AS265/AVERAGE(IF(OFFSET(AS265,1-$B265,0,24,1)<$BU265*AVERAGE(OFFSET(AS265,1-$B265,0,24,1)),OFFSET($BU265,1-$B265,0,24,1)*AVERAGE(OFFSET(AS265,1-$B265,0,24,1)),IF(OFFSET(AS265,1-$B265,0,24,1)>$BV265*AVERAGE(OFFSET(AS265,1-$B265,0,24,1)),OFFSET($BV265,1-$B265,0,24,1)*AVERAGE(OFFSET(AS265,1-$B265,0,24,1)),OFFSET(AS265,1-$B265,0,24,1))))))+$BT265)*AS$22*INDEX(Hydro_Param!$D$27:$D$39,$A265)/$C265/24","v":7.8282190456842207},{"$f":"AT265+($BS265*MAX($BU265,MIN($BV265,AT265/AVERAGE(IF(OFFSET(AT265,1-$B265,0,24,1)<$BU265*AVERAGE(OFFSET(AT265,1-$B265,0,24,1)),OFFSET($BU265,1-$B265,0,24,1)*AVERAGE(OFFSET(AT265,1-$B265,0,24,1)),IF(OFFSET(AT265,1-$B265,0,24,1)>$BV265*AVERAGE(OFFSET(AT265,1-$B265,0,24,1)),OFFSET($BV265,1-$B265,0,24,1)*AVERAGE(OFFSET(AT265,1-$B265,0,24,1)),OFFSET(AT265,1-$B265,0,24,1))))))+$BT265)*AT$22*INDEX(Hydro_Param!$D$27:$D$39,$A265)/$C265/24","v":7.99250855368033},{"$f":"AU265+($BS265*MAX($BU265,MIN($BV265,AU265/AVERAGE(IF(OFFSET(AU265,1-$B265,0,24,1)<$BU265*AVERAGE(OFFSET(AU265,1-$B265,0,24,1)),OFFSET($BU265,1-$B265,0,24,1)*AVERAGE(OFFSET(AU265,1-$B265,0,24,1)),IF(OFFSET(AU265,1-$B265,0,24,1)>$BV265*AVERAGE(OFFSET(AU265,1-$B265,0,24,1)),OFFSET($BV265,1-$B265,0,24,1)*AVERAGE(OFFSET(AU265,1-$B265,0,24,1)),OFFSET(AU265,1-$B265,0,24,1))))))+$BT265)*AU$22*INDEX(Hydro_Param!$D$27:$D$39,$A265)/$C265/24","v":8.2528007778305792},{"$f":"AV265+($BS265*MAX($BU265,MIN($BV265,AV265/AVERAGE(IF(OFFSET(AV265,1-$B265,0,24,1)<$BU265*AVERAGE(OFFSET(AV265,1-$B265,0,24,1)),OFFSET($BU265,1-$B265,0,24,1)*AVERAGE(OFFSET(AV265,1-$B265,0,24,1)),IF(OFFSET(AV265,1-$B265,0,24,1)>$BV265*AVERAGE(OFFSET(AV265,1-$B265,0,24,1)),OFFSET($BV265,1-$B265,0,24,1)*AVERAGE(OFFSET(AV265,1-$B265,0,24,1)),OFFSET(AV265,1-$B265,0,24,1))))))+$BT265)*AV$22*INDEX(Hydro_Param!$D$27:$D$39,$A265)/$C265/24","v":8.3851937312655807},{"$f":"AW265+($BS265*MAX($BU265,MIN($BV265,AW265/AVERAGE(IF(OFFSET(AW265,1-$B265,0,24,1)<$BU265*AVERAGE(OFFSET(AW265,1-$B265,0,24,1)),OFFSET($BU265,1-$B265,0,24,1)*AVERAGE(OFFSET(AW265,1-$B265,0,24,1)),IF(OFFSET(AW265,1-$B265,0,24,1)>$BV265*AVERAGE(OFFSET(AW265,1-$B265,0,24,1)),OFFSET($BV265,1-$B265,0,24,1)*AVERAGE(OFFSET(AW265,1-$B265,0,24,1)),OFFSET(AW265,1-$B265,0,24,1))))))+$BT265)*AW$22*INDEX(Hydro_Param!$D$27:$D$39,$A265)/$C265/24","v":8.4286219517954812},{"$f":"AX265+($BS265*MAX($BU265,MIN($BV265,AX265/AVERAGE(IF(OFFSET(AX265,1-$B265,0,24,1)<$BU265*AVERAGE(OFFSET(AX265,1-$B265,0,24,1)),OFFSET($BU265,1-$B265,0,24,1)*AVERAGE(OFFSET(AX265,1-$B265,0,24,1)),IF(OFFSET(AX265,1-$B265,0,24,1)>$BV265*AVERAGE(OFFSET(AX265,1-$B265,0,24,1)),OFFSET($BV265,1-$B265,0,24,1)*AVERAGE(OFFSET(AX265,1-$B265,0,24,1)),OFFSET(AX265,1-$B265,0,24,1))))))+$BT265)*AX$22*INDEX(Hydro_Param!$D$27:$D$39,$A265)/$C265/24","v":8.6494521617262698},{"$f":"AY265+($BS265*MAX($BU265,MIN($BV265,AY265/AVERAGE(IF(OFFSET(AY265,1-$B265,0,24,1)<$BU265*AVERAGE(OFFSET(AY265,1-$B265,0,24,1)),OFFSET($BU265,1-$B265,0,24,1)*AVERAGE(OFFSET(AY265,1-$B265,0,24,1)),IF(OFFSET(AY265,1-$B265,0,24,1)>$BV265*AVERAGE(OFFSET(AY265,1-$B265,0,24,1)),OFFSET($BV265,1-$B265,0,24,1)*AVERAGE(OFFSET(AY265,1-$B265,0,24,1)),OFFSET(AY265,1-$B265,0,24,1))))))+$BT265)*AY$22*INDEX(Hydro_Param!$D$27:$D$39,$A265)/$C265/24","v":8.9022768687251315},{"$f":"AZ265+($BS265*MAX($BU265,MIN($BV265,AZ265/AVERAGE(IF(OFFSET(AZ265,1-$B265,0,24,1)<$BU265*AVERAGE(OFFSET(AZ265,1-$B265,0,24,1)),OFFSET($BU265,1-$B265,0,24,1)*AVERAGE(OFFSET(AZ265,1-$B265,0,24,1)),IF(OFFSET(AZ265,1-$B265,0,24,1)>$BV265*AVERAGE(OFFSET(AZ265,1-$B265,0,24,1)),OFFSET($BV265,1-$B265,0,24,1)*AVERAGE(OFFSET(AZ265,1-$B265,0,24,1)),OFFSET(AZ265,1-$B265,0,24,1))))))+$BT265)*AZ$22*INDEX(Hydro_Param!$D$27:$D$39,$A265)/$C265/24","v":8.8858351604080354},{"$f":"BA265+($BS265*MAX($BU265,MIN($BV265,BA265/AVERAGE(IF(OFFSET(BA265,1-$B265,0,24,1)<$BU265*AVERAGE(OFFSET(BA265,1-$B265,0,24,1)),OFFSET($BU265,1-$B265,0,24,1)*AVERAGE(OFFSET(BA265,1-$B265,0,24,1)),IF(OFFSET(BA265,1-$B265,0,24,1)>$BV265*AVERAGE(OFFSET(BA265,1-$B265,0,24,1)),OFFSET($BV265,1-$B265,0,24,1)*AVERAGE(OFFSET(BA265,1-$B265,0,24,1)),OFFSET(BA265,1-$B265,0,24,1))))))+$BT265)*BA$22*INDEX(Hydro_Param!$D$27:$D$39,$A265)/$C265/24","v":9.0463299668725483},{"$f":"BB265+($BS265*MAX($BU265,MIN($BV265,BB265/AVERAGE(IF(OFFSET(BB265,1-$B265,0,24,1)<$BU265*AVERAGE(OFFSET(BB265,1-$B265,0,24,1)),OFFSET($BU265,1-$B265,0,24,1)*AVERAGE(OFFSET(BB265,1-$B265,0,24,1)),IF(OFFSET(BB265,1-$B265,0,24,1)>$BV265*AVERAGE(OFFSET(BB265,1-$B265,0,24,1)),OFFSET($BV265,1-$B265,0,24,1)*AVERAGE(OFFSET(BB265,1-$B265,0,24,1)),OFFSET(BB265,1-$B265,0,24,1))))))+$BT265)*BB$22*INDEX(Hydro_Param!$D$27:$D$39,$A265)/$C265/24","v":9.2706957085145731},{"$f":"BC265+($BS265*MAX($BU265,MIN($BV265,BC265/AVERAGE(IF(OFFSET(BC265,1-$B265,0,24,1)<$BU265*AVERAGE(OFFSET(BC265,1-$B265,0,24,1)),OFFSET($BU265,1-$B265,0,24,1)*AVERAGE(OFFSET(BC265,1-$B265,0,24,1)),IF(OFFSET(BC265,1-$B265,0,24,1)>$BV265*AVERAGE(OFFSET(BC265,1-$B265,0,24,1)),OFFSET($BV265,1-$B265,0,24,1)*AVERAGE(OFFSET(BC265,1-$B265,0,24,1)),OFFSET(BC265,1-$B265,0,24,1))))))+$BT265)*BC$22*INDEX(Hydro_Param!$D$27:$D$39,$A265)/$C265/24","v":9.3384495882750862},{"$f":"BD265+($BS265*MAX($BU265,MIN($BV265,BD265/AVERAGE(IF(OFFSET(BD265,1-$B265,0,24,1)<$BU265*AVERAGE(OFFSET(BD265,1-$B265,0,24,1)),OFFSET($BU265,1-$B265,0,24,1)*AVERAGE(OFFSET(BD265,1-$B265,0,24,1)),IF(OFFSET(BD265,1-$B265,0,24,1)>$BV265*AVERAGE(OFFSET(BD265,1-$B265,0,24,1)),OFFSET($BV265,1-$B265,0,24,1)*AVERAGE(OFFSET(BD265,1-$B265,0,24,1)),OFFSET(BD265,1-$B265,0,24,1))))))+$BT265)*BD$22*INDEX(Hydro_Param!$D$27:$D$39,$A265)/$C265/24","v":9.4402763287556368},{"$f":"BE265+($BS265*MAX($BU265,MIN($BV265,BE265/AVERAGE(IF(OFFSET(BE265,1-$B265,0,24,1)<$BU265*AVERAGE(OFFSET(BE265,1-$B265,0,24,1)),OFFSET($BU265,1-$B265,0,24,1)*AVERAGE(OFFSET(BE265,1-$B265,0,24,1)),IF(OFFSET(BE265,1-$B265,0,24,1)>$BV265*AVERAGE(OFFSET(BE265,1-$B265,0,24,1)),OFFSET($BV265,1-$B265,0,24,1)*AVERAGE(OFFSET(BE265,1-$B265,0,24,1)),OFFSET(BE265,1-$B265,0,24,1))))))+$BT265)*BE$22*INDEX(Hydro_Param!$D$27:$D$39,$A265)/$C265/24","v":9.6651054419556459},{"$f":"BF265+($BS265*MAX($BU265,MIN($BV265,BF265/AVERAGE(IF(OFFSET(BF265,1-$B265,0,24,1)<$BU265*AVERAGE(OFFSET(BF265,1-$B265,0,24,1)),OFFSET($BU265,1-$B265,0,24,1)*AVERAGE(OFFSET(BF265,1-$B265,0,24,1)),IF(OFFSET(BF265,1-$B265,0,24,1)>$BV265*AVERAGE(OFFSET(BF265,1-$B265,0,24,1)),OFFSET($BV265,1-$B265,0,24,1)*AVERAGE(OFFSET(BF265,1-$B265,0,24,1)),OFFSET(BF265,1-$B265,0,24,1))))))+$BT265)*BF$22*INDEX(Hydro_Param!$D$27:$D$39,$A265)/$C265/24","v":9.8903326450534443},{"$f":"BG265+($BS265*MAX($BU265,MIN($BV265,BG265/AVERAGE(IF(OFFSET(BG265,1-$B265,0,24,1)<$BU265*AVERAGE(OFFSET(BG265,1-$B265,0,24,1)),OFFSET($BU265,1-$B265,0,24,1)*AVERAGE(OFFSET(BG265,1-$B265,0,24,1)),IF(OFFSET(BG265,1-$B265,0,24,1)>$BV265*AVERAGE(OFFSET(BG265,1-$B265,0,24,1)),OFFSET($BV265,1-$B265,0,24,1)*AVERAGE(OFFSET(BG265,1-$B265,0,24,1)),OFFSET(BG265,1-$B265,0,24,1))))))+$BT265)*BG$22*INDEX(Hydro_Param!$D$27:$D$39,$A265)/$C265/24","v":10.114271780416558},{"$f":"BH265+($BS265*MAX($BU265,MIN($BV265,BH265/AVERAGE(IF(OFFSET(BH265,1-$B265,0,24,1)<$BU265*AVERAGE(OFFSET(BH265,1-$B265,0,24,1)),OFFSET($BU265,1-$B265,0,24,1)*AVERAGE(OFFSET(BH265,1-$B265,0,24,1)),IF(OFFSET(BH265,1-$B265,0,24,1)>$BV265*AVERAGE(OFFSET(BH265,1-$B265,0,24,1)),OFFSET($BV265,1-$B265,0,24,1)*AVERAGE(OFFSET(BH265,1-$B265,0,24,1)),OFFSET(BH265,1-$B265,0,24,1))))))+$BT265)*BH$22*INDEX(Hydro_Param!$D$27:$D$39,$A265)/$C265/24","v":10.335365230715857},{"$f":"BI265+($BS265*MAX($BU265,MIN($BV265,BI265/AVERAGE(IF(OFFSET(BI265,1-$B265,0,24,1)<$BU265*AVERAGE(OFFSET(BI265,1-$B265,0,24,1)),OFFSET($BU265,1-$B265,0,24,1)*AVERAGE(OFFSET(BI265,1-$B265,0,24,1)),IF(OFFSET(BI265,1-$B265,0,24,1)>$BV265*AVERAGE(OFFSET(BI265,1-$B265,0,24,1)),OFFSET($BV265,1-$B265,0,24,1)*AVERAGE(OFFSET(BI265,1-$B265,0,24,1)),OFFSET(BI265,1-$B265,0,24,1))))))+$BT265)*BI$22*INDEX(Hydro_Param!$D$27:$D$39,$A265)/$C265/24","v":10.416480228141102},{"$f":"BJ265+($BS265*MAX($BU265,MIN($BV265,BJ265/AVERAGE(IF(OFFSET(BJ265,1-$B265,0,24,1)<$BU265*AVERAGE(OFFSET(BJ265,1-$B265,0,24,1)),OFFSET($BU265,1-$B265,0,24,1)*AVERAGE(OFFSET(BJ265,1-$B265,0,24,1)),IF(OFFSET(BJ265,1-$B265,0,24,1)>$BV265*AVERAGE(OFFSET(BJ265,1-$B265,0,24,1)),OFFSET($BV265,1-$B265,0,24,1)*AVERAGE(OFFSET(BJ265,1-$B265,0,24,1)),OFFSET(BJ265,1-$B265,0,24,1))))))+$BT265)*BJ$22*INDEX(Hydro_Param!$D$27:$D$39,$A265)/$C265/24","v":10.602821192225209},{"$f":"BK265+($BS265*MAX($BU265,MIN($BV265,BK265/AVERAGE(IF(OFFSET(BK265,1-$B265,0,24,1)<$BU265*AVERAGE(OFFSET(BK265,1-$B265,0,24,1)),OFFSET($BU265,1-$B265,0,24,1)*AVERAGE(OFFSET(BK265,1-$B265,0,24,1)),IF(OFFSET(BK265,1-$B265,0,24,1)>$BV265*AVERAGE(OFFSET(BK265,1-$B265,0,24,1)),OFFSET($BV265,1-$B265,0,24,1)*AVERAGE(OFFSET(BK265,1-$B265,0,24,1)),OFFSET(BK265,1-$B265,0,24,1))))))+$BT265)*BK$22*INDEX(Hydro_Param!$D$27:$D$39,$A265)/$C265/24","v":10.711098511407293},{"$f":"BL265+($BS265*MAX($BU265,MIN($BV265,BL265/AVERAGE(IF(OFFSET(BL265,1-$B265,0,24,1)<$BU265*AVERAGE(OFFSET(BL265,1-$B265,0,24,1)),OFFSET($BU265,1-$B265,0,24,1)*AVERAGE(OFFSET(BL265,1-$B265,0,24,1)),IF(OFFSET(BL265,1-$B265,0,24,1)>$BV265*AVERAGE(OFFSET(BL265,1-$B265,0,24,1)),OFFSET($BV265,1-$B265,0,24,1)*AVERAGE(OFFSET(BL265,1-$B265,0,24,1)),OFFSET(BL265,1-$B265,0,24,1))))))+$BT265)*BL$22*INDEX(Hydro_Param!$D$27:$D$39,$A265)/$C265/24","v":10.815666945730088},{"$f":"BM265+($BS265*MAX($BU265,MIN($BV265,BM265/AVERAGE(IF(OFFSET(BM265,1-$B265,0,24,1)<$BU265*AVERAGE(OFFSET(BM265,1-$B265,0,24,1)),OFFSET($BU265,1-$B265,0,24,1)*AVERAGE(OFFSET(BM265,1-$B265,0,24,1)),IF(OFFSET(BM265,1-$B265,0,24,1)>$BV265*AVERAGE(OFFSET(BM265,1-$B265,0,24,1)),OFFSET($BV265,1-$B265,0,24,1)*AVERAGE(OFFSET(BM265,1-$B265,0,24,1)),OFFSET(BM265,1-$B265,0,24,1))))))+$BT265)*BM$22*INDEX(Hydro_Param!$D$27:$D$39,$A265)/$C265/24","v":11.047820651108383},{"$f":"BN265+($BS265*MAX($BU265,MIN($BV265,BN265/AVERAGE(IF(OFFSET(BN265,1-$B265,0,24,1)<$BU265*AVERAGE(OFFSET(BN265,1-$B265,0,24,1)),OFFSET($BU265,1-$B265,0,24,1)*AVERAGE(OFFSET(BN265,1-$B265,0,24,1)),IF(OFFSET(BN265,1-$B265,0,24,1)>$BV265*AVERAGE(OFFSET(BN265,1-$B265,0,24,1)),OFFSET($BV265,1-$B265,0,24,1)*AVERAGE(OFFSET(BN265,1-$B265,0,24,1)),OFFSET(BN265,1-$B265,0,24,1))))))+$BT265)*BN$22*INDEX(Hydro_Param!$D$27:$D$39,$A265)/$C265/24","v":11.285007568158843},{"$f":"BO265+($BS265*MAX($BU265,MIN($BV265,BO265/AVERAGE(IF(OFFSET(BO265,1-$B265,0,24,1)<$BU265*AVERAGE(OFFSET(BO265,1-$B265,0,24,1)),OFFSET($BU265,1-$B265,0,24,1)*AVERAGE(OFFSET(BO265,1-$B265,0,24,1)),IF(OFFSET(BO265,1-$B265,0,24,1)>$BV265*AVERAGE(OFFSET(BO265,1-$B265,0,24,1)),OFFSET($BV265,1-$B265,0,24,1)*AVERAGE(OFFSET(BO265,1-$B265,0,24,1)),OFFSET(BO265,1-$B265,0,24,1))))))+$BT265)*BO$22*INDEX(Hydro_Param!$D$27:$D$39,$A265)/$C265/24","v":11.523507697196843},{"$f":"BP265+($BS265*MAX($BU265,MIN($BV265,BP265/AVERAGE(IF(OFFSET(BP265,1-$B265,0,24,1)<$BU265*AVERAGE(OFFSET(BP265,1-$B265,0,24,1)),OFFSET($BU265,1-$B265,0,24,1)*AVERAGE(OFFSET(BP265,1-$B265,0,24,1)),IF(OFFSET(BP265,1-$B265,0,24,1)>$BV265*AVERAGE(OFFSET(BP265,1-$B265,0,24,1)),OFFSET($BV265,1-$B265,0,24,1)*AVERAGE(OFFSET(BP265,1-$B265,0,24,1)),OFFSET(BP265,1-$B265,0,24,1))))))+$BT265)*BP$22*INDEX(Hydro_Param!$D$27:$D$39,$A265)/$C265/24","v":11.763301890501852},{"$f":"BQ265+($BS265*MAX($BU265,MIN($BV265,BQ265/AVERAGE(IF(OFFSET(BQ265,1-$B265,0,24,1)<$BU265*AVERAGE(OFFSET(BQ265,1-$B265,0,24,1)),OFFSET($BU265,1-$B265,0,24,1)*AVERAGE(OFFSET(BQ265,1-$B265,0,24,1)),IF(OFFSET(BQ265,1-$B265,0,24,1)>$BV265*AVERAGE(OFFSET(BQ265,1-$B265,0,24,1)),OFFSET($BV265,1-$B265,0,24,1)*AVERAGE(OFFSET(BQ265,1-$B265,0,24,1)),OFFSET(BQ265,1-$B265,0,24,1))))))+$BT265)*BQ$22*INDEX(Hydro_Param!$D$27:$D$39,$A265)/$C265/24","v":12.004372068018206},null,{"$f":"MAX(MIN(U$7*Load_Shape!T224/$C265*U$31+(U$32*$G265+U$33*$H265)/$C265-BX265,$ED$51/1000),0)+BX265","v":20.313582051895274},{"$f":"MAX(MIN(V$7*Load_Shape!U224/$C265*V$31+(V$32*$G265+V$33*$H265)/$C265-BY265,$ED$51/1000),0)+BY265","v":19.160488007850009},{"$f":"MAX(MIN(W$7*Load_Shape!V224/$C265*W$31+(W$32*$G265+W$33*$H265)/$C265-BZ265,$ED$51/1000),0)+BZ265","v":20.495565829117943},{"$f":"MAX(MIN(X$7*Load_Shape!W224/$C265*X$31+(X$32*$G265+X$33*$H265)/$C265-CA265,$ED$51/1000),0)+CA265","v":18.773715120070552},{"$f":"MAX(MIN(Y$7*Load_Shape!X224/$C265*Y$31+(Y$32*$G265+Y$33*$H265)/$C265-CB265,$ED$51/1000),0)+CB265","v":17.352418199663379},{"$f":"MAX(MIN(Z$7*Load_Shape!Y224/$C265*Z$31+(Z$32*$G265+Z$33*$H265)/$C265-CC265,$ED$51/1000),0)+CC265","v":15.508428686471373},{"$f":"MAX(MIN(AA$7*Load_Shape!Z224/$C265*AA$31+(AA$32*$G265+AA$33*$H265)/$C265-CD265,$ED$51/1000),0)+CD265","v":13.321196511898624},{"$f":"MAX(MIN(AB$7*Load_Shape!AA224/$C265*AB$31+(AB$32*$G265+AB$33*$H265)/$C265-CE265,$ED$51/1000),0)+CE265","v":12.271472856567836},{"$f":"MAX(MIN(AC$7*Load_Shape!AB224/$C265*AC$31+(AC$32*$G265+AC$33*$H265)/$C265-CF265,$ED$51/1000),0)+CF265","v":11.083708404907719},{"$f":"MAX(MIN(AD$7*Load_Shape!AC224/$C265*AD$31+(AD$32*$G265+AD$33*$H265)/$C265-CG265,$ED$51/1000),0)+CG265","v":9.8597854153463036},{"$f":"MAX(MIN(AE$7*Load_Shape!AD224/$C265*AE$31+(AE$32*$G265+AE$33*$H265)/$C265-CH265,$ED$51/1000),0)+CH265","v":8.9250253456990318},{"$f":"MAX(MIN(AF$7*Load_Shape!AE224/$C265*AF$31+(AF$32*$G265+AF$33*$H265)/$C265-CI265,$ED$51/1000),0)+CI265","v":8.8440241674347408},{"$f":"MAX(MIN(AG$7*Load_Shape!AF224/$C265*AG$31+(AG$32*$G265+AG$33*$H265)/$C265-CJ265,$ED$51/1000),0)+CJ265","v":8.7068295669514146},{"$f":"MAX(MIN(AH$7*Load_Shape!AG224/$C265*AH$31+(AH$32*$G265+AH$33*$H265)/$C265-CK265,$ED$51/1000),0)+CK265","v":10.395753122526068},{"$f":"MAX(MIN(AI$7*Load_Shape!AH224/$C265*AI$31+(AI$32*$G265+AI$33*$H265)/$C265-CL265,$ED$51/1000),0)+CL265","v":10.182284319140461},{"$f":"MAX(MIN(AJ$7*Load_Shape!AI224/$C265*AJ$31+(AJ$32*$G265+AJ$33*$H265)/$C265-CM265,$ED$51/1000),0)+CM265","v":9.3637959685517806},{"$f":"MAX(MIN(AK$7*Load_Shape!AJ224/$C265*AK$31+(AK$32*$G265+AK$33*$H265)/$C265-CN265,$ED$51/1000),0)+CN265","v":8.7333414725202658},{"$f":"MAX(MIN(AL$7*Load_Shape!AK224/$C265*AL$31+(AL$32*$G265+AL$33*$H265)/$C265-CO265,$ED$51/1000),0)+CO265","v":7.7554539277159042},{"$f":"MAX(MIN(AM$7*Load_Shape!AL224/$C265*AM$31+(AM$32*$G265+AM$33*$H265)/$C265-CP265,$ED$51/1000),0)+CP265","v":6.9145422504043541},{"$f":"MAX(MIN(AN$7*Load_Shape!AM224/$C265*AN$31+(AN$32*$G265+AN$33*$H265)/$C265-CQ265,$ED$51/1000),0)+CQ265","v":6.9550809358414689},{"$f":"MAX(MIN(AO$7*Load_Shape!AN224/$C265*AO$31+(AO$32*$G265+AO$33*$H265)/$C265-CR265,$ED$51/1000),0)+CR265","v":7.0698248838614282},{"$f":"MAX(MIN(AP$7*Load_Shape!AO224/$C265*AP$31+(AP$32*$G265+AP$33*$H265)/$C265-CS265,$ED$51/1000),0)+CS265","v":7.3219277329269827},{"$f":"MAX(MIN(AQ$7*Load_Shape!AP224/$C265*AQ$31+(AQ$32*$G265+AQ$33*$H265)/$C265-CT265,$ED$51/1000),0)+CT265","v":7.5340574064072596},{"$f":"MAX(MIN(AR$7*Load_Shape!AQ224/$C265*AR$31+(AR$32*$G265+AR$33*$H265)/$C265-CU265,$ED$51/1000),0)+CU265","v":7.7013632605107167},{"$f":"MAX(MIN(AS$7*Load_Shape!AR224/$C265*AS$31+(AS$32*$G265+AS$33*$H265)/$C265-CV265,$ED$51/1000),0)+CV265","v":7.8282190456842207},{"$f":"MAX(MIN(AT$7*Load_Shape!AS224/$C265*AT$31+(AT$32*$G265+AT$33*$H265)/$C265-CW265,$ED$51/1000),0)+CW265","v":7.99250855368033},{"$f":"MAX(MIN(AU$7*Load_Shape!AT224/$C265*AU$31+(AU$32*$G265+AU$33*$H265)/$C265-CX265,$ED$51/1000),0)+CX265","v":8.2528007778305792},{"$f":"MAX(MIN(AV$7*Load_Shape!AU224/$C265*AV$31+(AV$32*$G265+AV$33*$H265)/$C265-CY265,$ED$51/1000),0)+CY265","v":8.3851937312655807},{"$f":"MAX(MIN(AW$7*Load_Shape!AV224/$C265*AW$31+(AW$32*$G265+AW$33*$H265)/$C265-CZ265,$ED$51/1000),0)+CZ265","v":8.4286219517954812},{"$f":"MAX(MIN(AX$7*Load_Shape!AW224/$C265*AX$31+(AX$32*$G265+AX$33*$H265)/$C265-DA265,$ED$51/1000),0)+DA265","v":8.6494521617262698},{"$f":"MAX(MIN(AY$7*Load_Shape!AX224/$C265*AY$31+(AY$32*$G265+AY$33*$H265)/$C265-DB265,$ED$51/1000),0)+DB265","v":8.9022768687251315},{"$f":"MAX(MIN(AZ$7*Load_Shape!AY224/$C265*AZ$31+(AZ$32*$G265+AZ$33*$H265)/$C265-DC265,$ED$51/1000),0)+DC265","v":8.8858351604080354},{"$f":"MAX(MIN(BA$7*Load_Shape!AZ224/$C265*BA$31+(BA$32*$G265+BA$33*$H265)/$C265-DD265,$ED$51/1000),0)+DD265","v":9.0463299668725483},{"$f":"MAX(MIN(BB$7*Load_Shape!BA224/$C265*BB$31+(BB$32*$G265+BB$33*$H265)/$C265-DE265,$ED$51/1000),0)+DE265","v":9.2706957085145731},{"$f":"MAX(MIN(BC$7*Load_Shape!BB224/$C265*BC$31+(BC$32*$G265+BC$33*$H265)/$C265-DF265,$ED$51/1000),0)+DF265","v":9.3384495882750862},{"$f":"MAX(MIN(BD$7*Load_Shape!BC224/$C265*BD$31+(BD$32*$G265+BD$33*$H265)/$C265-DG265,$ED$51/1000),0)+DG265","v":9.4402763287556368},{"$f":"MAX(MIN(BE$7*Load_Shape!BD224/$C265*BE$31+(BE$32*$G265+BE$33*$H265)/$C265-DH265,$ED$51/1000),0)+DH265","v":9.6651054419556459},{"$f":"MAX(MIN(BF$7*Load_Shape!BE224/$C265*BF$31+(BF$32*$G265+BF$33*$H265)/$C265-DI265,$ED$51/1000),0)+DI265","v":9.8903326450534443},{"$f":"MAX(MIN(BG$7*Load_Shape!BF224/$C265*BG$31+(BG$32*$G265+BG$33*$H265)/$C265-DJ265,$ED$51/1000),0)+DJ265","v":10.114271780416558},{"$f":"MAX(MIN(BH$7*Load_Shape!BG224/$C265*BH$31+(BH$32*$G265+BH$33*$H265)/$C265-DK265,$ED$51/1000),0)+DK265","v":10.335365230715857},{"$f":"MAX(MIN(BI$7*Load_Shape!BH224/$C265*BI$31+(BI$32*$G265+BI$33*$H265)/$C265-DL265,$ED$51/1000),0)+DL265","v":10.416480228141102},{"$f":"MAX(MIN(BJ$7*Load_Shape!BI224/$C265*BJ$31+(BJ$32*$G265+BJ$33*$H265)/$C265-DM265,$ED$51/1000),0)+DM265","v":10.602821192225209},{"$f":"MAX(MIN(BK$7*Load_Shape!BJ224/$C265*BK$31+(BK$32*$G265+BK$33*$H265)/$C265-DN265,$ED$51/1000),0)+DN265","v":10.711098511407293},{"$f":"MAX(MIN(BL$7*Load_Shape!BK224/$C265*BL$31+(BL$32*$G265+BL$33*$H265)/$C265-DO265,$ED$51/1000),0)+DO265","v":10.815666945730088},{"$f":"MAX(MIN(BM$7*Load_Shape!BL224/$C265*BM$31+(BM$32*$G265+BM$33*$H265)/$C265-DP265,$ED$51/1000),0)+DP265","v":11.047820651108383},{"$f":"MAX(MIN(BN$7*Load_Shape!BM224/$C265*BN$31+(BN$32*$G265+BN$33*$H265)/$C265-DQ265,$ED$51/1000),0)+DQ265","v":11.285007568158843},{"$f":"MAX(MIN(BO$7*Load_Shape!BN224/$C265*BO$31+(BO$32*$G265+BO$33*$H265)/$C265-DR265,$ED$51/1000),0)+DR265","v":11.523507697196843},{"$f":"MAX(MIN(BP$7*Load_Shape!BO224/$C265*BP$31+(BP$32*$G265+BP$33*$H265)/$C265-DS265,$ED$51/1000),0)+DS265","v":11.763301890501852},{"$f":"MAX(MIN(BQ$7*Load_Shape!BP224/$C265*BQ$31+(BQ$32*$G265+BQ$33*$H265)/$C265-DT265,$ED$51/1000),0)+DT265","v":12.004372068018206},null,{"$f":"DV265+IF(INDEX(FT$13:FT$24,$A265)>0,INDEX(FT$43:FT$54,$A265)*MAX(0,Load_Shape!T224*U$7/$C265*U$31+(U$32*$G265+U$33*$H265)/$C265-DV265)/INDEX(FT$13:FT$24,$A265))+IF(INDEX(FT$28:FT$39,$A265)>0,INDEX(FT$43:FT$54,$A265)*FT$9*MIN(0,Load_Shape!T224*U$7/$C265*U$31+(U$32*$G265+U$33*$H265)/$C265-DV265)/INDEX(FT$28:FT$39,$A265))","v":20.313582051895274},{"$f":"DW265+IF(INDEX(FU$13:FU$24,$A265)>0,INDEX(FU$43:FU$54,$A265)*MAX(0,Load_Shape!U224*V$7/$C265*V$31+(V$32*$G265+V$33*$H265)/$C265-DW265)/INDEX(FU$13:FU$24,$A265))+IF(INDEX(FU$28:FU$39,$A265)>0,INDEX(FU$43:FU$54,$A265)*FU$9*MIN(0,Load_Shape!U224*V$7/$C265*V$31+(V$32*$G265+V$33*$H265)/$C265-DW265)/INDEX(FU$28:FU$39,$A265))","v":19.160488007850009},{"$f":"DX265+IF(INDEX(FV$13:FV$24,$A265)>0,INDEX(FV$43:FV$54,$A265)*MAX(0,Load_Shape!V224*W$7/$C265*W$31+(W$32*$G265+W$33*$H265)/$C265-DX265)/INDEX(FV$13:FV$24,$A265))+IF(INDEX(FV$28:FV$39,$A265)>0,INDEX(FV$43:FV$54,$A265)*FV$9*MIN(0,Load_Shape!V224*W$7/$C265*W$31+(W$32*$G265+W$33*$H265)/$C265-DX265)/INDEX(FV$28:FV$39,$A265))","v":20.495565829117943},{"$f":"DY265+IF(INDEX(FW$13:FW$24,$A265)>0,INDEX(FW$43:FW$54,$A265)*MAX(0,Load_Shape!W224*X$7/$C265*X$31+(X$32*$G265+X$33*$H265)/$C265-DY265)/INDEX(FW$13:FW$24,$A265))+IF(INDEX(FW$28:FW$39,$A265)>0,INDEX(FW$43:FW$54,$A265)*FW$9*MIN(0,Load_Shape!W224*X$7/$C265*X$31+(X$32*$G265+X$33*$H265)/$C265-DY265)/INDEX(FW$28:FW$39,$A265))","v":18.773715120070552},{"$f":"DZ265+IF(INDEX(FX$13:FX$24,$A265)>0,INDEX(FX$43:FX$54,$A265)*MAX(0,Load_Shape!X224*Y$7/$C265*Y$31+(Y$32*$G265+Y$33*$H265)/$C265-DZ265)/INDEX(FX$13:FX$24,$A265))+IF(INDEX(FX$28:FX$39,$A265)>0,INDEX(FX$43:FX$54,$A265)*FX$9*MIN(0,Load_Shape!X224*Y$7/$C265*Y$31+(Y$32*$G265+Y$33*$H265)/$C265-DZ265)/INDEX(FX$28:FX$39,$A265))","v":17.352418199663379},{"$f":"EA265+IF(INDEX(FY$13:FY$24,$A265)>0,INDEX(FY$43:FY$54,$A265)*MAX(0,Load_Shape!Y224*Z$7/$C265*Z$31+(Z$32*$G265+Z$33*$H265)/$C265-EA265)/INDEX(FY$13:FY$24,$A265))+IF(INDEX(FY$28:FY$39,$A265)>0,INDEX(FY$43:FY$54,$A265)*FY$9*MIN(0,Load_Shape!Y224*Z$7/$C265*Z$31+(Z$32*$G265+Z$33*$H265)/$C265-EA265)/INDEX(FY$28:FY$39,$A265))","v":15.508428686471373},{"$f":"EB265+IF(INDEX(FZ$13:FZ$24,$A265)>0,INDEX(FZ$43:FZ$54,$A265)*MAX(0,Load_Shape!Z224*AA$7/$C265*AA$31+(AA$32*$G265+AA$33*$H265)/$C265-EB265)/INDEX(FZ$13:FZ$24,$A265))+IF(INDEX(FZ$28:FZ$39,$A265)>0,INDEX(FZ$43:FZ$54,$A265)*FZ$9*MIN(0,Load_Shape!Z224*AA$7/$C265*AA$31+(AA$32*$G265+AA$33*$H265)/$C265-EB265)/INDEX(FZ$28:FZ$39,$A265))","v":13.321196511898624},{"$f":"EC265+IF(INDEX(GA$13:GA$24,$A265)>0,INDEX(GA$43:GA$54,$A265)*MAX(0,Load_Shape!AA224*AB$7/$C265*AB$31+(AB$32*$G265+AB$33*$H265)/$C265-EC265)/INDEX(GA$13:GA$24,$A265))+IF(INDEX(GA$28:GA$39,$A265)>0,INDEX(GA$43:GA$54,$A265)*GA$9*MIN(0,Load_Shape!AA224*AB$7/$C265*AB$31+(AB$32*$G265+AB$33*$H265)/$C265-EC265)/INDEX(GA$28:GA$39,$A265))","v":12.271472856567836},{"$f":"ED265+IF(INDEX(GB$13:GB$24,$A265)>0,INDEX(GB$43:GB$54,$A265)*MAX(0,Load_Shape!AB224*AC$7/$C265*AC$31+(AC$32*$G265+AC$33*$H265)/$C265-ED265)/INDEX(GB$13:GB$24,$A265))+IF(INDEX(GB$28:GB$39,$A265)>0,INDEX(GB$43:GB$54,$A265)*GB$9*MIN(0,Load_Shape!AB224*AC$7/$C265*AC$31+(AC$32*$G265+AC$33*$H265)/$C265-ED265)/INDEX(GB$28:GB$39,$A265))","v":11.083708404907719},{"$f":"EE265+IF(INDEX(GC$13:GC$24,$A265)>0,INDEX(GC$43:GC$54,$A265)*MAX(0,Load_Shape!AC224*AD$7/$C265*AD$31+(AD$32*$G265+AD$33*$H265)/$C265-EE265)/INDEX(GC$13:GC$24,$A265))+IF(INDEX(GC$28:GC$39,$A265)>0,INDEX(GC$43:GC$54,$A265)*GC$9*MIN(0,Load_Shape!AC224*AD$7/$C265*AD$31+(AD$32*$G265+AD$33*$H265)/$C265-EE265)/INDEX(GC$28:GC$39,$A265))","v":9.8597854153463036},{"$f":"EF265+IF(INDEX(GD$13:GD$24,$A265)>0,INDEX(GD$43:GD$54,$A265)*MAX(0,Load_Shape!AD224*AE$7/$C265*AE$31+(AE$32*$G265+AE$33*$H265)/$C265-EF265)/INDEX(GD$13:GD$24,$A265))+IF(INDEX(GD$28:GD$39,$A265)>0,INDEX(GD$43:GD$54,$A265)*GD$9*MIN(0,Load_Shape!AD224*AE$7/$C265*AE$31+(AE$32*$G265+AE$33*$H265)/$C265-EF265)/INDEX(GD$28:GD$39,$A265))","v":8.9250253456990318},{"$f":"EG265+IF(INDEX(GE$13:GE$24,$A265)>0,INDEX(GE$43:GE$54,$A265)*MAX(0,Load_Shape!AE224*AF$7/$C265*AF$31+(AF$32*$G265+AF$33*$H265)/$C265-EG265)/INDEX(GE$13:GE$24,$A265))+IF(INDEX(GE$28:GE$39,$A265)>0,INDEX(GE$43:GE$54,$A265)*GE$9*MIN(0,Load_Shape!AE224*AF$7/$C265*AF$31+(AF$32*$G265+AF$33*$H265)/$C265-EG265)/INDEX(GE$28:GE$39,$A265))","v":8.8440241674347408},{"$f":"EH265+IF(INDEX(GF$13:GF$24,$A265)>0,INDEX(GF$43:GF$54,$A265)*MAX(0,Load_Shape!AF224*AG$7/$C265*AG$31+(AG$32*$G265+AG$33*$H265)/$C265-EH265)/INDEX(GF$13:GF$24,$A265))+IF(INDEX(GF$28:GF$39,$A265)>0,INDEX(GF$43:GF$54,$A265)*GF$9*MIN(0,Load_Shape!AF224*AG$7/$C265*AG$31+(AG$32*$G265+AG$33*$H265)/$C265-EH265)/INDEX(GF$28:GF$39,$A265))","v":8.7068295669514146},{"$f":"EI265+IF(INDEX(GG$13:GG$24,$A265)>0,INDEX(GG$43:GG$54,$A265)*MAX(0,Load_Shape!AG224*AH$7/$C265*AH$31+(AH$32*$G265+AH$33*$H265)/$C265-EI265)/INDEX(GG$13:GG$24,$A265))+IF(INDEX(GG$28:GG$39,$A265)>0,INDEX(GG$43:GG$54,$A265)*GG$9*MIN(0,Load_Shape!AG224*AH$7/$C265*AH$31+(AH$32*$G265+AH$33*$H265)/$C265-EI265)/INDEX(GG$28:GG$39,$A265))","v":10.395753122526068},{"$f":"EJ265+IF(INDEX(GH$13:GH$24,$A265)>0,INDEX(GH$43:GH$54,$A265)*MAX(0,Load_Shape!AH224*AI$7/$C265*AI$31+(AI$32*$G265+AI$33*$H265)/$C265-EJ265)/INDEX(GH$13:GH$24,$A265))+IF(INDEX(GH$28:GH$39,$A265)>0,INDEX(GH$43:GH$54,$A265)*GH$9*MIN(0,Load_Shape!AH224*AI$7/$C265*AI$31+(AI$32*$G265+AI$33*$H265)/$C265-EJ265)/INDEX(GH$28:GH$39,$A265))","v":10.182284319140461},{"$f":"EK265+IF(INDEX(GI$13:GI$24,$A265)>0,INDEX(GI$43:GI$54,$A265)*MAX(0,Load_Shape!AI224*AJ$7/$C265*AJ$31+(AJ$32*$G265+AJ$33*$H265)/$C265-EK265)/INDEX(GI$13:GI$24,$A265))+IF(INDEX(GI$28:GI$39,$A265)>0,INDEX(GI$43:GI$54,$A265)*GI$9*MIN(0,Load_Shape!AI224*AJ$7/$C265*AJ$31+(AJ$32*$G265+AJ$33*$H265)/$C265-EK265)/INDEX(GI$28:GI$39,$A265))","v":9.3637959685517806},{"$f":"EL265+IF(INDEX(GJ$13:GJ$24,$A265)>0,INDEX(GJ$43:GJ$54,$A265)*MAX(0,Load_Shape!AJ224*AK$7/$C265*AK$31+(AK$32*$G265+AK$33*$H265)/$C265-EL265)/INDEX(GJ$13:GJ$24,$A265))+IF(INDEX(GJ$28:GJ$39,$A265)>0,INDEX(GJ$43:GJ$54,$A265)*GJ$9*MIN(0,Load_Shape!AJ224*AK$7/$C265*AK$31+(AK$32*$G265+AK$33*$H265)/$C265-EL265)/INDEX(GJ$28:GJ$39,$A265))","v":8.7333414725202658},{"$f":"EM265+IF(INDEX(GK$13:GK$24,$A265)>0,INDEX(GK$43:GK$54,$A265)*MAX(0,Load_Shape!AK224*AL$7/$C265*AL$31+(AL$32*$G265+AL$33*$H265)/$C265-EM265)/INDEX(GK$13:GK$24,$A265))+IF(INDEX(GK$28:GK$39,$A265)>0,INDEX(GK$43:GK$54,$A265)*GK$9*MIN(0,Load_Shape!AK224*AL$7/$C265*AL$31+(AL$32*$G265+AL$33*$H265)/$C265-EM265)/INDEX(GK$28:GK$39,$A265))","v":7.7554539277159042},{"$f":"EN265+IF(INDEX(GL$13:GL$24,$A265)>0,INDEX(GL$43:GL$54,$A265)*MAX(0,Load_Shape!AL224*AM$7/$C265*AM$31+(AM$32*$G265+AM$33*$H265)/$C265-EN265)/INDEX(GL$13:GL$24,$A265))+IF(INDEX(GL$28:GL$39,$A265)>0,INDEX(GL$43:GL$54,$A265)*GL$9*MIN(0,Load_Shape!AL224*AM$7/$C265*AM$31+(AM$32*$G265+AM$33*$H265)/$C265-EN265)/INDEX(GL$28:GL$39,$A265))","v":6.9145422504043541},{"$f":"EO265+IF(INDEX(GM$13:GM$24,$A265)>0,INDEX(GM$43:GM$54,$A265)*MAX(0,Load_Shape!AM224*AN$7/$C265*AN$31+(AN$32*$G265+AN$33*$H265)/$C265-EO265)/INDEX(GM$13:GM$24,$A265))+IF(INDEX(GM$28:GM$39,$A265)>0,INDEX(GM$43:GM$54,$A265)*GM$9*MIN(0,Load_Shape!AM224*AN$7/$C265*AN$31+(AN$32*$G265+AN$33*$H265)/$C265-EO265)/INDEX(GM$28:GM$39,$A265))","v":6.9550809358414689},{"$f":"EP265+IF(INDEX(GN$13:GN$24,$A265)>0,INDEX(GN$43:GN$54,$A265)*MAX(0,Load_Shape!AN224*AO$7/$C265*AO$31+(AO$32*$G265+AO$33*$H265)/$C265-EP265)/INDEX(GN$13:GN$24,$A265))+IF(INDEX(GN$28:GN$39,$A265)>0,INDEX(GN$43:GN$54,$A265)*GN$9*MIN(0,Load_Shape!AN224*AO$7/$C265*AO$31+(AO$32*$G265+AO$33*$H265)/$C265-EP265)/INDEX(GN$28:GN$39,$A265))","v":7.0698248838614282},{"$f":"EQ265+IF(INDEX(GO$13:GO$24,$A265)>0,INDEX(GO$43:GO$54,$A265)*MAX(0,Load_Shape!AO224*AP$7/$C265*AP$31+(AP$32*$G265+AP$33*$H265)/$C265-EQ265)/INDEX(GO$13:GO$24,$A265))+IF(INDEX(GO$28:GO$39,$A265)>0,INDEX(GO$43:GO$54,$A265)*GO$9*MIN(0,Load_Shape!AO224*AP$7/$C265*AP$31+(AP$32*$G265+AP$33*$H265)/$C265-EQ265)/INDEX(GO$28:GO$39,$A265))","v":7.3219277329269827},{"$f":"ER265+IF(INDEX(GP$13:GP$24,$A265)>0,INDEX(GP$43:GP$54,$A265)*MAX(0,Load_Shape!AP224*AQ$7/$C265*AQ$31+(AQ$32*$G265+AQ$33*$H265)/$C265-ER265)/INDEX(GP$13:GP$24,$A265))+IF(INDEX(GP$28:GP$39,$A265)>0,INDEX(GP$43:GP$54,$A265)*GP$9*MIN(0,Load_Shape!AP224*AQ$7/$C265*AQ$31+(AQ$32*$G265+AQ$33*$H265)/$C265-ER265)/INDEX(GP$28:GP$39,$A265))","v":7.5340574064072596},{"$f":"ES265+IF(INDEX(GQ$13:GQ$24,$A265)>0,INDEX(GQ$43:GQ$54,$A265)*MAX(0,Load_Shape!AQ224*AR$7/$C265*AR$31+(AR$32*$G265+AR$33*$H265)/$C265-ES265)/INDEX(GQ$13:GQ$24,$A265))+IF(INDEX(GQ$28:GQ$39,$A265)>0,INDEX(GQ$43:GQ$54,$A265)*GQ$9*MIN(0,Load_Shape!AQ224*AR$7/$C265*AR$31+(AR$32*$G265+AR$33*$H265)/$C265-ES265)/INDEX(GQ$28:GQ$39,$A265))","v":7.7013632605107167},{"$f":"ET265+IF(INDEX(GR$13:GR$24,$A265)>0,INDEX(GR$43:GR$54,$A265)*MAX(0,Load_Shape!AR224*AS$7/$C265*AS$31+(AS$32*$G265+AS$33*$H265)/$C265-ET265)/INDEX(GR$13:GR$24,$A265))+IF(INDEX(GR$28:GR$39,$A265)>0,INDEX(GR$43:GR$54,$A265)*GR$9*MIN(0,Load_Shape!AR224*AS$7/$C265*AS$31+(AS$32*$G265+AS$33*$H265)/$C265-ET265)/INDEX(GR$28:GR$39,$A265))","v":7.8282190456842207},{"$f":"EU265+IF(INDEX(GS$13:GS$24,$A265)>0,INDEX(GS$43:GS$54,$A265)*MAX(0,Load_Shape!AS224*AT$7/$C265*AT$31+(AT$32*$G265+AT$33*$H265)/$C265-EU265)/INDEX(GS$13:GS$24,$A265))+IF(INDEX(GS$28:GS$39,$A265)>0,INDEX(GS$43:GS$54,$A265)*GS$9*MIN(0,Load_Shape!AS224*AT$7/$C265*AT$31+(AT$32*$G265+AT$33*$H265)/$C265-EU265)/INDEX(GS$28:GS$39,$A265))","v":7.99250855368033},{"$f":"EV265+IF(INDEX(GT$13:GT$24,$A265)>0,INDEX(GT$43:GT$54,$A265)*MAX(0,Load_Shape!AT224*AU$7/$C265*AU$31+(AU$32*$G265+AU$33*$H265)/$C265-EV265)/INDEX(GT$13:GT$24,$A265))+IF(INDEX(GT$28:GT$39,$A265)>0,INDEX(GT$43:GT$54,$A265)*GT$9*MIN(0,Load_Shape!AT224*AU$7/$C265*AU$31+(AU$32*$G265+AU$33*$H265)/$C265-EV265)/INDEX(GT$28:GT$39,$A265))","v":8.2528007778305792},{"$f":"EW265+IF(INDEX(GU$13:GU$24,$A265)>0,INDEX(GU$43:GU$54,$A265)*MAX(0,Load_Shape!AU224*AV$7/$C265*AV$31+(AV$32*$G265+AV$33*$H265)/$C265-EW265)/INDEX(GU$13:GU$24,$A265))+IF(INDEX(GU$28:GU$39,$A265)>0,INDEX(GU$43:GU$54,$A265)*GU$9*MIN(0,Load_Shape!AU224*AV$7/$C265*AV$31+(AV$32*$G265+AV$33*$H265)/$C265-EW265)/INDEX(GU$28:GU$39,$A265))","v":8.3851937312655807},{"$f":"EX265+IF(INDEX(GV$13:GV$24,$A265)>0,INDEX(GV$43:GV$54,$A265)*MAX(0,Load_Shape!AV224*AW$7/$C265*AW$31+(AW$32*$G265+AW$33*$H265)/$C265-EX265)/INDEX(GV$13:GV$24,$A265))+IF(INDEX(GV$28:GV$39,$A265)>0,INDEX(GV$43:GV$54,$A265)*GV$9*MIN(0,Load_Shape!AV224*AW$7/$C265*AW$31+(AW$32*$G265+AW$33*$H265)/$C265-EX265)/INDEX(GV$28:GV$39,$A265))","v":8.4286219517954812},{"$f":"EY265+IF(INDEX(GW$13:GW$24,$A265)>0,INDEX(GW$43:GW$54,$A265)*MAX(0,Load_Shape!AW224*AX$7/$C265*AX$31+(AX$32*$G265+AX$33*$H265)/$C265-EY265)/INDEX(GW$13:GW$24,$A265))+IF(INDEX(GW$28:GW$39,$A265)>0,INDEX(GW$43:GW$54,$A265)*GW$9*MIN(0,Load_Shape!AW224*AX$7/$C265*AX$31+(AX$32*$G265+AX$33*$H265)/$C265-EY265)/INDEX(GW$28:GW$39,$A265))","v":8.6494521617262698},{"$f":"EZ265+IF(INDEX(GX$13:GX$24,$A265)>0,INDEX(GX$43:GX$54,$A265)*MAX(0,Load_Shape!AX224*AY$7/$C265*AY$31+(AY$32*$G265+AY$33*$H265)/$C265-EZ265)/INDEX(GX$13:GX$24,$A265))+IF(INDEX(GX$28:GX$39,$A265)>0,INDEX(GX$43:GX$54,$A265)*GX$9*MIN(0,Load_Shape!AX224*AY$7/$C265*AY$31+(AY$32*$G265+AY$33*$H265)/$C265-EZ265)/INDEX(GX$28:GX$39,$A265))","v":8.9022768687251315},{"$f":"FA265+IF(INDEX(GY$13:GY$24,$A265)>0,INDEX(GY$43:GY$54,$A265)*MAX(0,Load_Shape!AY224*AZ$7/$C265*AZ$31+(AZ$32*$G265+AZ$33*$H265)/$C265-FA265)/INDEX(GY$13:GY$24,$A265))+IF(INDEX(GY$28:GY$39,$A265)>0,INDEX(GY$43:GY$54,$A265)*GY$9*MIN(0,Load_Shape!AY224*AZ$7/$C265*AZ$31+(AZ$32*$G265+AZ$33*$H265)/$C265-FA265)/INDEX(GY$28:GY$39,$A265))","v":8.8858351604080354},{"$f":"FB265+IF(INDEX(GZ$13:GZ$24,$A265)>0,INDEX(GZ$43:GZ$54,$A265)*MAX(0,Load_Shape!AZ224*BA$7/$C265*BA$31+(BA$32*$G265+BA$33*$H265)/$C265-FB265)/INDEX(GZ$13:GZ$24,$A265))+IF(INDEX(GZ$28:GZ$39,$A265)>0,INDEX(GZ$43:GZ$54,$A265)*GZ$9*MIN(0,Load_Shape!AZ224*BA$7/$C265*BA$31+(BA$32*$G265+BA$33*$H265)/$C265-FB265)/INDEX(GZ$28:GZ$39,$A265))","v":9.0463299668725483},{"$f":"FC265+IF(INDEX(HA$13:HA$24,$A265)>0,INDEX(HA$43:HA$54,$A265)*MAX(0,Load_Shape!BA224*BB$7/$C265*BB$31+(BB$32*$G265+BB$33*$H265)/$C265-FC265)/INDEX(HA$13:HA$24,$A265))+IF(INDEX(HA$28:HA$39,$A265)>0,INDEX(HA$43:HA$54,$A265)*HA$9*MIN(0,Load_Shape!BA224*BB$7/$C265*BB$31+(BB$32*$G265+BB$33*$H265)/$C265-FC265)/INDEX(HA$28:HA$39,$A265))","v":9.2706957085145731},{"$f":"FD265+IF(INDEX(HB$13:HB$24,$A265)>0,INDEX(HB$43:HB$54,$A265)*MAX(0,Load_Shape!BB224*BC$7/$C265*BC$31+(BC$32*$G265+BC$33*$H265)/$C265-FD265)/INDEX(HB$13:HB$24,$A265))+IF(INDEX(HB$28:HB$39,$A265)>0,INDEX(HB$43:HB$54,$A265)*HB$9*MIN(0,Load_Shape!BB224*BC$7/$C265*BC$31+(BC$32*$G265+BC$33*$H265)/$C265-FD265)/INDEX(HB$28:HB$39,$A265))","v":9.3384495882750862},{"$f":"FE265+IF(INDEX(HC$13:HC$24,$A265)>0,INDEX(HC$43:HC$54,$A265)*MAX(0,Load_Shape!BC224*BD$7/$C265*BD$31+(BD$32*$G265+BD$33*$H265)/$C265-FE265)/INDEX(HC$13:HC$24,$A265))+IF(INDEX(HC$28:HC$39,$A265)>0,INDEX(HC$43:HC$54,$A265)*HC$9*MIN(0,Load_Shape!BC224*BD$7/$C265*BD$31+(BD$32*$G265+BD$33*$H265)/$C265-FE265)/INDEX(HC$28:HC$39,$A265))","v":9.4402763287556368},{"$f":"FF265+IF(INDEX(HD$13:HD$24,$A265)>0,INDEX(HD$43:HD$54,$A265)*MAX(0,Load_Shape!BD224*BE$7/$C265*BE$31+(BE$32*$G265+BE$33*$H265)/$C265-FF265)/INDEX(HD$13:HD$24,$A265))+IF(INDEX(HD$28:HD$39,$A265)>0,INDEX(HD$43:HD$54,$A265)*HD$9*MIN(0,Load_Shape!BD224*BE$7/$C265*BE$31+(BE$32*$G265+BE$33*$H265)/$C265-FF265)/INDEX(HD$28:HD$39,$A265))","v":9.6651054419556459},{"$f":"FG265+IF(INDEX(HE$13:HE$24,$A265)>0,INDEX(HE$43:HE$54,$A265)*MAX(0,Load_Shape!BE224*BF$7/$C265*BF$31+(BF$32*$G265+BF$33*$H265)/$C265-FG265)/INDEX(HE$13:HE$24,$A265))+IF(INDEX(HE$28:HE$39,$A265)>0,INDEX(HE$43:HE$54,$A265)*HE$9*MIN(0,Load_Shape!BE224*BF$7/$C265*BF$31+(BF$32*$G265+BF$33*$H265)/$C265-FG265)/INDEX(HE$28:HE$39,$A265))","v":9.8903326450534443},{"$f":"FH265+IF(INDEX(HF$13:HF$24,$A265)>0,INDEX(HF$43:HF$54,$A265)*MAX(0,Load_Shape!BF224*BG$7/$C265*BG$31+(BG$32*$G265+BG$33*$H265)/$C265-FH265)/INDEX(HF$13:HF$24,$A265))+IF(INDEX(HF$28:HF$39,$A265)>0,INDEX(HF$43:HF$54,$A265)*HF$9*MIN(0,Load_Shape!BF224*BG$7/$C265*BG$31+(BG$32*$G265+BG$33*$H265)/$C265-FH265)/INDEX(HF$28:HF$39,$A265))","v":10.114271780416558},{"$f":"FI265+IF(INDEX(HG$13:HG$24,$A265)>0,INDEX(HG$43:HG$54,$A265)*MAX(0,Load_Shape!BG224*BH$7/$C265*BH$31+(BH$32*$G265+BH$33*$H265)/$C265-FI265)/INDEX(HG$13:HG$24,$A265))+IF(INDEX(HG$28:HG$39,$A265)>0,INDEX(HG$43:HG$54,$A265)*HG$9*MIN(0,Load_Shape!BG224*BH$7/$C265*BH$31+(BH$32*$G265+BH$33*$H265)/$C265-FI265)/INDEX(HG$28:HG$39,$A265))","v":10.335365230715857},{"$f":"FJ265+IF(INDEX(HH$13:HH$24,$A265)>0,INDEX(HH$43:HH$54,$A265)*MAX(0,Load_Shape!BH224*BI$7/$C265*BI$31+(BI$32*$G265+BI$33*$H265)/$C265-FJ265)/INDEX(HH$13:HH$24,$A265))+IF(INDEX(HH$28:HH$39,$A265)>0,INDEX(HH$43:HH$54,$A265)*HH$9*MIN(0,Load_Shape!BH224*BI$7/$C265*BI$31+(BI$32*$G265+BI$33*$H265)/$C265-FJ265)/INDEX(HH$28:HH$39,$A265))","v":10.416480228141102},{"$f":"FK265+IF(INDEX(HI$13:HI$24,$A265)>0,INDEX(HI$43:HI$54,$A265)*MAX(0,Load_Shape!BI224*BJ$7/$C265*BJ$31+(BJ$32*$G265+BJ$33*$H265)/$C265-FK265)/INDEX(HI$13:HI$24,$A265))+IF(INDEX(HI$28:HI$39,$A265)>0,INDEX(HI$43:HI$54,$A265)*HI$9*MIN(0,Load_Shape!BI224*BJ$7/$C265*BJ$31+(BJ$32*$G265+BJ$33*$H265)/$C265-FK265)/INDEX(HI$28:HI$39,$A265))","v":10.602821192225209},{"$f":"FL265+IF(INDEX(HJ$13:HJ$24,$A265)>0,INDEX(HJ$43:HJ$54,$A265)*MAX(0,Load_Shape!BJ224*BK$7/$C265*BK$31+(BK$32*$G265+BK$33*$H265)/$C265-FL265)/INDEX(HJ$13:HJ$24,$A265))+IF(INDEX(HJ$28:HJ$39,$A265)>0,INDEX(HJ$43:HJ$54,$A265)*HJ$9*MIN(0,Load_Shape!BJ224*BK$7/$C265*BK$31+(BK$32*$G265+BK$33*$H265)/$C265-FL265)/INDEX(HJ$28:HJ$39,$A265))","v":10.711098511407293},{"$f":"FM265+IF(INDEX(HK$13:HK$24,$A265)>0,INDEX(HK$43:HK$54,$A265)*MAX(0,Load_Shape!BK224*BL$7/$C265*BL$31+(BL$32*$G265+BL$33*$H265)/$C265-FM265)/INDEX(HK$13:HK$24,$A265))+IF(INDEX(HK$28:HK$39,$A265)>0,INDEX(HK$43:HK$54,$A265)*HK$9*MIN(0,Load_Shape!BK224*BL$7/$C265*BL$31+(BL$32*$G265+BL$33*$H265)/$C265-FM265)/INDEX(HK$28:HK$39,$A265))","v":10.815666945730088},{"$f":"FN265+IF(INDEX(HL$13:HL$24,$A265)>0,INDEX(HL$43:HL$54,$A265)*MAX(0,Load_Shape!BL224*BM$7/$C265*BM$31+(BM$32*$G265+BM$33*$H265)/$C265-FN265)/INDEX(HL$13:HL$24,$A265))+IF(INDEX(HL$28:HL$39,$A265)>0,INDEX(HL$43:HL$54,$A265)*HL$9*MIN(0,Load_Shape!BL224*BM$7/$C265*BM$31+(BM$32*$G265+BM$33*$H265)/$C265-FN265)/INDEX(HL$28:HL$39,$A265))","v":11.047820651108383},{"$f":"FO265+IF(INDEX(HM$13:HM$24,$A265)>0,INDEX(HM$43:HM$54,$A265)*MAX(0,Load_Shape!BM224*BN$7/$C265*BN$31+(BN$32*$G265+BN$33*$H265)/$C265-FO265)/INDEX(HM$13:HM$24,$A265))+IF(INDEX(HM$28:HM$39,$A265)>0,INDEX(HM$43:HM$54,$A265)*HM$9*MIN(0,Load_Shape!BM224*BN$7/$C265*BN$31+(BN$32*$G265+BN$33*$H265)/$C265-FO265)/INDEX(HM$28:HM$39,$A265))","v":11.285007568158843},{"$f":"FP265+IF(INDEX(HN$13:HN$24,$A265)>0,INDEX(HN$43:HN$54,$A265)*MAX(0,Load_Shape!BN224*BO$7/$C265*BO$31+(BO$32*$G265+BO$33*$H265)/$C265-FP265)/INDEX(HN$13:HN$24,$A265))+IF(INDEX(HN$28:HN$39,$A265)>0,INDEX(HN$43:HN$54,$A265)*HN$9*MIN(0,Load_Shape!BN224*BO$7/$C265*BO$31+(BO$32*$G265+BO$33*$H265)/$C265-FP265)/INDEX(HN$28:HN$39,$A265))","v":11.523507697196843},{"$f":"FQ265+IF(INDEX(HO$13:HO$24,$A265)>0,INDEX(HO$43:HO$54,$A265)*MAX(0,Load_Shape!BO224*BP$7/$C265*BP$31+(BP$32*$G265+BP$33*$H265)/$C265-FQ265)/INDEX(HO$13:HO$24,$A265))+IF(INDEX(HO$28:HO$39,$A265)>0,INDEX(HO$43:HO$54,$A265)*HO$9*MIN(0,Load_Shape!BO224*BP$7/$C265*BP$31+(BP$32*$G265+BP$33*$H265)/$C265-FQ265)/INDEX(HO$28:HO$39,$A265))","v":11.763301890501852},{"$f":"FR265+IF(INDEX(HP$13:HP$24,$A265)>0,INDEX(HP$43:HP$54,$A265)*MAX(0,Load_Shape!BP224*BQ$7/$C265*BQ$31+(BQ$32*$G265+BQ$33*$H265)/$C265-FR265)/INDEX(HP$13:HP$24,$A265))+IF(INDEX(HP$28:HP$39,$A265)>0,INDEX(HP$43:HP$54,$A265)*HP$9*MIN(0,Load_Shape!BP224*BQ$7/$C265*BQ$31+(BQ$32*$G265+BQ$33*$H265)/$C265-FR265)/INDEX(HP$28:HP$39,$A265))","v":12.004372068018206},null,null,{"$f":"MAX(IF(FT265>=U$7*Load_Shape!T224/$C265*U$31+(U$32*$F265+U$33*$H265)/$C265,IF(DV265-BX265>0,HS$54,INDEX(HS$7:HS$45,MATCH(FT265*1000,$HR$7:$HR$45,1))*((General_Inputs!F$47)*INDEX(General_Inputs!$F$49:$F$60,$A265)*(1+General_Inputs!$F$46)+General_Inputs!$F$45+General_Inputs!F$67)/1000+HS$47),0),0)","v":54.701348677027937},{"$f":"MAX(IF(FU265>=V$7*Load_Shape!U224/$C265*V$31+(V$32*$F265+V$33*$H265)/$C265,IF(DW265-BY265>0,HT$54,INDEX(HT$7:HT$45,MATCH(FU265*1000,$HR$7:$HR$45,1))*((General_Inputs!G$47)*INDEX(General_Inputs!$F$49:$F$60,$A265)*(1+General_Inputs!$F$46)+General_Inputs!$F$45+General_Inputs!G$67)/1000+HT$47),0),0)","v":48.731063842365344},{"$f":"MAX(IF(FV265>=W$7*Load_Shape!V224/$C265*W$31+(W$32*$F265+W$33*$H265)/$C265,IF(DX265-BZ265>0,HU$54,INDEX(HU$7:HU$45,MATCH(FV265*1000,$HR$7:$HR$45,1))*((General_Inputs!H$47)*INDEX(General_Inputs!$F$49:$F$60,$A265)*(1+General_Inputs!$F$46)+General_Inputs!$F$45+General_Inputs!H$67)/1000+HU$47),0),0)","v":48.631679636213967},{"$f":"MAX(IF(FW265>=X$7*Load_Shape!W224/$C265*X$31+(X$32*$F265+X$33*$H265)/$C265,IF(DY265-CA265>0,HV$54,INDEX(HV$7:HV$45,MATCH(FW265*1000,$HR$7:$HR$45,1))*((General_Inputs!I$47)*INDEX(General_Inputs!$F$49:$F$60,$A265)*(1+General_Inputs!$F$46)+General_Inputs!$F$45+General_Inputs!I$67)/1000+HV$47),0),0)","v":45.609364527824646},{"$f":"MAX(IF(FX265>=Y$7*Load_Shape!X224/$C265*Y$31+(Y$32*$F265+Y$33*$H265)/$C265,IF(DZ265-CB265>0,HW$54,INDEX(HW$7:HW$45,MATCH(FX265*1000,$HR$7:$HR$45,1))*((General_Inputs!J$47)*INDEX(General_Inputs!$F$49:$F$60,$A265)*(1+General_Inputs!$F$46)+General_Inputs!$F$45+General_Inputs!J$67)/1000+HW$47),0),0)","v":46.185234162817629},{"$f":"MAX(IF(FY265>=Z$7*Load_Shape!Y224/$C265*Z$31+(Z$32*$F265+Z$33*$H265)/$C265,IF(EA265-CC265>0,HX$54,INDEX(HX$7:HX$45,MATCH(FY265*1000,$HR$7:$HR$45,1))*((General_Inputs!K$47)*INDEX(General_Inputs!$F$49:$F$60,$A265)*(1+General_Inputs!$F$46)+General_Inputs!$F$45+General_Inputs!K$67)/1000+HX$47),0),0)","v":45.850726142341401},{"$f":"MAX(IF(FZ265>=AA$7*Load_Shape!Z224/$C265*AA$31+(AA$32*$F265+AA$33*$H265)/$C265,IF(EB265-CD265>0,HY$54,INDEX(HY$7:HY$45,MATCH(FZ265*1000,$HR$7:$HR$45,1))*((General_Inputs!L$47)*INDEX(General_Inputs!$F$49:$F$60,$A265)*(1+General_Inputs!$F$46)+General_Inputs!$F$45+General_Inputs!L$67)/1000+HY$47),0),0)","v":47.057807550771734},{"$f":"MAX(IF(GA265>=AB$7*Load_Shape!AA224/$C265*AB$31+(AB$32*$F265+AB$33*$H265)/$C265,IF(EC265-CE265>0,HZ$54,INDEX(HZ$7:HZ$45,MATCH(GA265*1000,$HR$7:$HR$45,1))*((General_Inputs!M$47)*INDEX(General_Inputs!$F$49:$F$60,$A265)*(1+General_Inputs!$F$46)+General_Inputs!$F$45+General_Inputs!M$67)/1000+HZ$47),0),0)","v":48.242016933189781},{"$f":"MAX(IF(GB265>=AC$7*Load_Shape!AB224/$C265*AC$31+(AC$32*$F265+AC$33*$H265)/$C265,IF(ED265-CF265>0,IA$54,INDEX(IA$7:IA$45,MATCH(GB265*1000,$HR$7:$HR$45,1))*((General_Inputs!N$47)*INDEX(General_Inputs!$F$49:$F$60,$A265)*(1+General_Inputs!$F$46)+General_Inputs!$F$45+General_Inputs!N$67)/1000+IA$47),0),0)","v":51.328321531227807},{"$f":"MAX(IF(GC265>=AD$7*Load_Shape!AC224/$C265*AD$31+(AD$32*$F265+AD$33*$H265)/$C265,IF(EE265-CG265>0,IB$54,INDEX(IB$7:IB$45,MATCH(GC265*1000,$HR$7:$HR$45,1))*((General_Inputs!O$47)*INDEX(General_Inputs!$F$49:$F$60,$A265)*(1+General_Inputs!$F$46)+General_Inputs!$F$45+General_Inputs!O$67)/1000+IB$47),0),0)","v":52.973737214381671},{"$f":"MAX(IF(GD265>=AE$7*Load_Shape!AD224/$C265*AE$31+(AE$32*$F265+AE$33*$H265)/$C265,IF(EF265-CH265>0,IC$54,INDEX(IC$7:IC$45,MATCH(GD265*1000,$HR$7:$HR$45,1))*((General_Inputs!P$47)*INDEX(General_Inputs!$F$49:$F$60,$A265)*(1+General_Inputs!$F$46)+General_Inputs!$F$45+General_Inputs!P$67)/1000+IC$47),0),0)","v":54.681550330967063},{"$f":"MAX(IF(GE265>=AF$7*Load_Shape!AE224/$C265*AF$31+(AF$32*$F265+AF$33*$H265)/$C265,IF(EG265-CI265>0,ID$54,INDEX(ID$7:ID$45,MATCH(GE265*1000,$HR$7:$HR$45,1))*((General_Inputs!Q$47)*INDEX(General_Inputs!$F$49:$F$60,$A265)*(1+General_Inputs!$F$46)+General_Inputs!$F$45+General_Inputs!Q$67)/1000+ID$47),0),0)","v":56.498647623417575},{"$f":"MAX(IF(GF265>=AG$7*Load_Shape!AF224/$C265*AG$31+(AG$32*$F265+AG$33*$H265)/$C265,IF(EH265-CJ265>0,IE$54,INDEX(IE$7:IE$45,MATCH(GF265*1000,$HR$7:$HR$45,1))*((General_Inputs!R$47)*INDEX(General_Inputs!$F$49:$F$60,$A265)*(1+General_Inputs!$F$46)+General_Inputs!$F$45+General_Inputs!R$67)/1000+IE$47),0),0)","v":58.37661688612625},{"$f":"MAX(IF(GG265>=AH$7*Load_Shape!AG224/$C265*AH$31+(AH$32*$F265+AH$33*$H265)/$C265,IF(EI265-CK265>0,IF$54,INDEX(IF$7:IF$45,MATCH(GG265*1000,$HR$7:$HR$45,1))*((General_Inputs!S$47)*INDEX(General_Inputs!$F$49:$F$60,$A265)*(1+General_Inputs!$F$46)+General_Inputs!$F$45+General_Inputs!S$67)/1000+IF$47),0),0)","v":62.821232531365212},{"$f":"MAX(IF(GH265>=AI$7*Load_Shape!AH224/$C265*AI$31+(AI$32*$F265+AI$33*$H265)/$C265,IF(EJ265-CL265>0,IG$54,INDEX(IG$7:IG$45,MATCH(GH265*1000,$HR$7:$HR$45,1))*((General_Inputs!T$47)*INDEX(General_Inputs!$F$49:$F$60,$A265)*(1+General_Inputs!$F$46)+General_Inputs!$F$45+General_Inputs!T$67)/1000+IG$47),0),0)","v":64.154629946819782},{"$f":"MAX(IF(GI265>=AJ$7*Load_Shape!AI224/$C265*AJ$31+(AJ$32*$F265+AJ$33*$H265)/$C265,IF(EK265-CM265>0,IH$54,INDEX(IH$7:IH$45,MATCH(GI265*1000,$HR$7:$HR$45,1))*((General_Inputs!U$47)*INDEX(General_Inputs!$F$49:$F$60,$A265)*(1+General_Inputs!$F$46)+General_Inputs!$F$45+General_Inputs!U$67)/1000+IH$47),0),0)","v":65.662865136985573},{"$f":"MAX(IF(GJ265>=AK$7*Load_Shape!AJ224/$C265*AK$31+(AK$32*$F265+AK$33*$H265)/$C265,IF(EL265-CN265>0,II$54,INDEX(II$7:II$45,MATCH(GJ265*1000,$HR$7:$HR$45,1))*((General_Inputs!V$47)*INDEX(General_Inputs!$F$49:$F$60,$A265)*(1+General_Inputs!$F$46)+General_Inputs!$F$45+General_Inputs!V$67)/1000+II$47),0),0)","v":66.99726764445478},{"$f":"MAX(IF(GK265>=AL$7*Load_Shape!AK224/$C265*AL$31+(AL$32*$F265+AL$33*$H265)/$C265,IF(EM265-CO265>0,IJ$54,INDEX(IJ$7:IJ$45,MATCH(GK265*1000,$HR$7:$HR$45,1))*((General_Inputs!W$47)*INDEX(General_Inputs!$F$49:$F$60,$A265)*(1+General_Inputs!$F$46)+General_Inputs!$F$45+General_Inputs!W$67)/1000+IJ$47),0),0)","v":68.42688637423791},{"$f":"MAX(IF(GL265>=AM$7*Load_Shape!AL224/$C265*AM$31+(AM$32*$F265+AM$33*$H265)/$C265,IF(EN265-CP265>0,IK$54,INDEX(IK$7:IK$45,MATCH(GL265*1000,$HR$7:$HR$45,1))*((General_Inputs!X$47)*INDEX(General_Inputs!$F$49:$F$60,$A265)*(1+General_Inputs!$F$46)+General_Inputs!$F$45+General_Inputs!X$67)/1000+IK$47),0),0)","v":20},{"$f":"MAX(IF(GM265>=AN$7*Load_Shape!AM224/$C265*AN$31+(AN$32*$F265+AN$33*$H265)/$C265,IF(EO265-CQ265>0,IL$54,INDEX(IL$7:IL$45,MATCH(GM265*1000,$HR$7:$HR$45,1))*((General_Inputs!Y$47)*INDEX(General_Inputs!$F$49:$F$60,$A265)*(1+General_Inputs!$F$46)+General_Inputs!$F$45+General_Inputs!Y$67)/1000+IL$47),0),0)","v":20},{"$f":"MAX(IF(GN265>=AO$7*Load_Shape!AN224/$C265*AO$31+(AO$32*$F265+AO$33*$H265)/$C265,IF(EP265-CR265>0,IM$54,INDEX(IM$7:IM$45,MATCH(GN265*1000,$HR$7:$HR$45,1))*((General_Inputs!Z$47)*INDEX(General_Inputs!$F$49:$F$60,$A265)*(1+General_Inputs!$F$46)+General_Inputs!$F$45+General_Inputs!Z$67)/1000+IM$47),0),0)","v":69.825257453778519},{"$f":"MAX(IF(GO265>=AP$7*Load_Shape!AO224/$C265*AP$31+(AP$32*$F265+AP$33*$H265)/$C265,IF(EQ265-CS265>0,IN$54,INDEX(IN$7:IN$45,MATCH(GO265*1000,$HR$7:$HR$45,1))*((General_Inputs!AA$47)*INDEX(General_Inputs!$F$49:$F$60,$A265)*(1+General_Inputs!$F$46)+General_Inputs!$F$45+General_Inputs!AA$67)/1000+IN$47),0),0)","v":69.915969202436713},{"$f":"MAX(IF(GP265>=AQ$7*Load_Shape!AP224/$C265*AQ$31+(AQ$32*$F265+AQ$33*$H265)/$C265,IF(ER265-CT265>0,IO$54,INDEX(IO$7:IO$45,MATCH(GP265*1000,$HR$7:$HR$45,1))*((General_Inputs!AB$47)*INDEX(General_Inputs!$F$49:$F$60,$A265)*(1+General_Inputs!$F$46)+General_Inputs!$F$45+General_Inputs!AB$67)/1000+IO$47),0),0)","v":69.966583200192105},{"$f":"MAX(IF(GQ265>=AR$7*Load_Shape!AQ224/$C265*AR$31+(AR$32*$F265+AR$33*$H265)/$C265,IF(ES265-CU265>0,IP$54,INDEX(IP$7:IP$45,MATCH(GQ265*1000,$HR$7:$HR$45,1))*((General_Inputs!AC$47)*INDEX(General_Inputs!$F$49:$F$60,$A265)*(1+General_Inputs!$F$46)+General_Inputs!$F$45+General_Inputs!AC$67)/1000+IP$47),0),0)","v":70.058419505928455},{"$f":"MAX(IF(GR265>=AS$7*Load_Shape!AR224/$C265*AS$31+(AS$32*$F265+AS$33*$H265)/$C265,IF(ET265-CV265>0,IQ$54,INDEX(IQ$7:IQ$45,MATCH(GR265*1000,$HR$7:$HR$45,1))*((General_Inputs!AD$47)*INDEX(General_Inputs!$F$49:$F$60,$A265)*(1+General_Inputs!$F$46)+General_Inputs!$F$45+General_Inputs!AD$67)/1000+IQ$47),0),0)","v":70.12989887732445},{"$f":"MAX(IF(GS265>=AT$7*Load_Shape!AS224/$C265*AT$31+(AT$32*$F265+AT$33*$H265)/$C265,IF(EU265-CW265>0,IR$54,INDEX(IR$7:IR$45,MATCH(GS265*1000,$HR$7:$HR$45,1))*((General_Inputs!AE$47)*INDEX(General_Inputs!$F$49:$F$60,$A265)*(1+General_Inputs!$F$46)+General_Inputs!$F$45+General_Inputs!AE$67)/1000+IR$47),0),0)","v":70.191072545666884},{"$f":"MAX(IF(GT265>=AU$7*Load_Shape!AT224/$C265*AU$31+(AU$32*$F265+AU$33*$H265)/$C265,IF(EV265-CX265>0,IS$54,INDEX(IS$7:IS$45,MATCH(GT265*1000,$HR$7:$HR$45,1))*((General_Inputs!AF$47)*INDEX(General_Inputs!$F$49:$F$60,$A265)*(1+General_Inputs!$F$46)+General_Inputs!$F$45+General_Inputs!AF$67)/1000+IS$47),0),0)","v":70.246292955352999},{"$f":"MAX(IF(GU265>=AV$7*Load_Shape!AU224/$C265*AV$31+(AV$32*$F265+AV$33*$H265)/$C265,IF(EW265-CY265>0,IT$54,INDEX(IT$7:IT$45,MATCH(GU265*1000,$HR$7:$HR$45,1))*((General_Inputs!AG$47)*INDEX(General_Inputs!$F$49:$F$60,$A265)*(1+General_Inputs!$F$46)+General_Inputs!$F$45+General_Inputs!AG$67)/1000+IT$47),0),0)","v":70.302441157318967},{"$f":"MAX(IF(GV265>=AW$7*Load_Shape!AV224/$C265*AW$31+(AW$32*$F265+AW$33*$H265)/$C265,IF(EX265-CZ265>0,IU$54,INDEX(IU$7:IU$45,MATCH(GV265*1000,$HR$7:$HR$45,1))*((General_Inputs!AH$47)*INDEX(General_Inputs!$F$49:$F$60,$A265)*(1+General_Inputs!$F$46)+General_Inputs!$F$45+General_Inputs!AH$67)/1000+IU$47),0),0)","v":70.351402181661797},{"$f":"MAX(IF(GW265>=AX$7*Load_Shape!AW224/$C265*AX$31+(AX$32*$F265+AX$33*$H265)/$C265,IF(EY265-DA265>0,IV$54,INDEX(IV$7:IV$45,MATCH(GW265*1000,$HR$7:$HR$45,1))*((General_Inputs!AI$47)*INDEX(General_Inputs!$F$49:$F$60,$A265)*(1+General_Inputs!$F$46)+General_Inputs!$F$45+General_Inputs!AI$67)/1000+IV$47),0),0)","v":70.395831766309655},{"$f":"MAX(IF(GX265>=AY$7*Load_Shape!AX224/$C265*AY$31+(AY$32*$F265+AY$33*$H265)/$C265,IF(EZ265-DB265>0,IW$54,INDEX(IW$7:IW$45,MATCH(GX265*1000,$HR$7:$HR$45,1))*((General_Inputs!AJ$47)*INDEX(General_Inputs!$F$49:$F$60,$A265)*(1+General_Inputs!$F$46)+General_Inputs!$F$45+General_Inputs!AJ$67)/1000+IW$47),0),0)","v":70.436893642820976},{"$f":"MAX(IF(GY265>=AZ$7*Load_Shape!AY224/$C265*AZ$31+(AZ$32*$F265+AZ$33*$H265)/$C265,IF(FA265-DC265>0,IX$54,INDEX(IX$7:IX$45,MATCH(GY265*1000,$HR$7:$HR$45,1))*((General_Inputs!AK$47)*INDEX(General_Inputs!$F$49:$F$60,$A265)*(1+General_Inputs!$F$46)+General_Inputs!$F$45+General_Inputs!AK$67)/1000+IX$47),0),0)","v":70.475109014768805},{"$f":"MAX(IF(GZ265>=BA$7*Load_Shape!AZ224/$C265*BA$31+(BA$32*$F265+BA$33*$H265)/$C265,IF(FB265-DD265>0,IY$54,INDEX(IY$7:IY$45,MATCH(GZ265*1000,$HR$7:$HR$45,1))*((General_Inputs!AL$47)*INDEX(General_Inputs!$F$49:$F$60,$A265)*(1+General_Inputs!$F$46)+General_Inputs!$F$45+General_Inputs!AL$67)/1000+IY$47),0),0)","v":70.509720655695787},{"$f":"MAX(IF(HA265>=BB$7*Load_Shape!BA224/$C265*BB$31+(BB$32*$F265+BB$33*$H265)/$C265,IF(FC265-DE265>0,IZ$54,INDEX(IZ$7:IZ$45,MATCH(HA265*1000,$HR$7:$HR$45,1))*((General_Inputs!AM$47)*INDEX(General_Inputs!$F$49:$F$60,$A265)*(1+General_Inputs!$F$46)+General_Inputs!$F$45+General_Inputs!AM$67)/1000+IZ$47),0),0)","v":70.541449918764158},{"$f":"MAX(IF(HB265>=BC$7*Load_Shape!BB224/$C265*BC$31+(BC$32*$F265+BC$33*$H265)/$C265,IF(FD265-DF265>0,JA$54,INDEX(JA$7:JA$45,MATCH(HB265*1000,$HR$7:$HR$45,1))*((General_Inputs!AN$47)*INDEX(General_Inputs!$F$49:$F$60,$A265)*(1+General_Inputs!$F$46)+General_Inputs!$F$45+General_Inputs!AN$67)/1000+JA$47),0),0)","v":70.570628970091391},{"$f":"MAX(IF(HC265>=BD$7*Load_Shape!BC224/$C265*BD$31+(BD$32*$F265+BD$33*$H265)/$C265,IF(FE265-DG265>0,JB$54,INDEX(JB$7:JB$45,MATCH(HC265*1000,$HR$7:$HR$45,1))*((General_Inputs!AO$47)*INDEX(General_Inputs!$F$49:$F$60,$A265)*(1+General_Inputs!$F$46)+General_Inputs!$F$45+General_Inputs!AO$67)/1000+JB$47),0),0)","v":70.59742274190468},{"$f":"MAX(IF(HD265>=BE$7*Load_Shape!BD224/$C265*BE$31+(BE$32*$F265+BE$33*$H265)/$C265,IF(FF265-DH265>0,JC$54,INDEX(JC$7:JC$45,MATCH(HD265*1000,$HR$7:$HR$45,1))*((General_Inputs!AP$47)*INDEX(General_Inputs!$F$49:$F$60,$A265)*(1+General_Inputs!$F$46)+General_Inputs!$F$45+General_Inputs!AP$67)/1000+JC$47),0),0)","v":70.621924526614464},{"$f":"MAX(IF(HE265>=BF$7*Load_Shape!BE224/$C265*BF$31+(BF$32*$F265+BF$33*$H265)/$C265,IF(FG265-DI265>0,JD$54,INDEX(JD$7:JD$45,MATCH(HE265*1000,$HR$7:$HR$45,1))*((General_Inputs!AQ$47)*INDEX(General_Inputs!$F$49:$F$60,$A265)*(1+General_Inputs!$F$46)+General_Inputs!$F$45+General_Inputs!AQ$67)/1000+JD$47),0),0)","v":70.644398130412299},{"$f":"MAX(IF(HF265>=BG$7*Load_Shape!BF224/$C265*BG$31+(BG$32*$F265+BG$33*$H265)/$C265,IF(FH265-DJ265>0,JE$54,INDEX(JE$7:JE$45,MATCH(HF265*1000,$HR$7:$HR$45,1))*((General_Inputs!AR$47)*INDEX(General_Inputs!$F$49:$F$60,$A265)*(1+General_Inputs!$F$46)+General_Inputs!$F$45+General_Inputs!AR$67)/1000+JE$47),0),0)","v":70.665015391975928},{"$f":"MAX(IF(HG265>=BH$7*Load_Shape!BG224/$C265*BH$31+(BH$32*$F265+BH$33*$H265)/$C265,IF(FI265-DK265>0,JF$54,INDEX(JF$7:JF$45,MATCH(HG265*1000,$HR$7:$HR$45,1))*((General_Inputs!AS$47)*INDEX(General_Inputs!$F$49:$F$60,$A265)*(1+General_Inputs!$F$46)+General_Inputs!$F$45+General_Inputs!AS$67)/1000+JF$47),0),0)","v":70.683915879102429},{"$f":"MAX(IF(HH265>=BI$7*Load_Shape!BH224/$C265*BI$31+(BI$32*$F265+BI$33*$H265)/$C265,IF(FJ265-DL265>0,JG$54,INDEX(JG$7:JG$45,MATCH(HH265*1000,$HR$7:$HR$45,1))*((General_Inputs!AT$47)*INDEX(General_Inputs!$F$49:$F$60,$A265)*(1+General_Inputs!$F$46)+General_Inputs!$F$45+General_Inputs!AT$67)/1000+JG$47),0),0)","v":70.70123398035696},{"$f":"MAX(IF(HI265>=BJ$7*Load_Shape!BI224/$C265*BJ$31+(BJ$32*$F265+BJ$33*$H265)/$C265,IF(FK265-DM265>0,JH$54,INDEX(JH$7:JH$45,MATCH(HI265*1000,$HR$7:$HR$45,1))*((General_Inputs!AU$47)*INDEX(General_Inputs!$F$49:$F$60,$A265)*(1+General_Inputs!$F$46)+General_Inputs!$F$45+General_Inputs!AU$67)/1000+JH$47),0),0)","v":70.71711223644111},{"$f":"MAX(IF(HJ265>=BK$7*Load_Shape!BJ224/$C265*BK$31+(BK$32*$F265+BK$33*$H265)/$C265,IF(FL265-DN265>0,JI$54,INDEX(JI$7:JI$45,MATCH(HJ265*1000,$HR$7:$HR$45,1))*((General_Inputs!AV$47)*INDEX(General_Inputs!$F$49:$F$60,$A265)*(1+General_Inputs!$F$46)+General_Inputs!$F$45+General_Inputs!AV$67)/1000+JI$47),0),0)","v":70.731668808109674},{"$f":"MAX(IF(HK265>=BL$7*Load_Shape!BK224/$C265*BL$31+(BL$32*$F265+BL$33*$H265)/$C265,IF(FM265-DO265>0,JJ$54,INDEX(JJ$7:JJ$45,MATCH(HK265*1000,$HR$7:$HR$45,1))*((General_Inputs!AW$47)*INDEX(General_Inputs!$F$49:$F$60,$A265)*(1+General_Inputs!$F$46)+General_Inputs!$F$45+General_Inputs!AW$67)/1000+JJ$47),0),0)","v":70.745011040379268},{"$f":"MAX(IF(HL265>=BM$7*Load_Shape!BL224/$C265*BM$31+(BM$32*$F265+BM$33*$H265)/$C265,IF(FN265-DP265>0,JK$54,INDEX(JK$7:JK$45,MATCH(HL265*1000,$HR$7:$HR$45,1))*((General_Inputs!AX$47)*INDEX(General_Inputs!$F$49:$F$60,$A265)*(1+General_Inputs!$F$46)+General_Inputs!$F$45+General_Inputs!AX$67)/1000+JK$47),0),0)","v":70.757239772170379},{"$f":"MAX(IF(HM265>=BN$7*Load_Shape!BM224/$C265*BN$31+(BN$32*$F265+BN$33*$H265)/$C265,IF(FO265-DQ265>0,JL$54,INDEX(JL$7:JL$45,MATCH(HM265*1000,$HR$7:$HR$45,1))*((General_Inputs!AY$47)*INDEX(General_Inputs!$F$49:$F$60,$A265)*(1+General_Inputs!$F$46)+General_Inputs!$F$45+General_Inputs!AY$67)/1000+JL$47),0),0)","v":70.768449078572317},{"$f":"MAX(IF(HN265>=BO$7*Load_Shape!BN224/$C265*BO$31+(BO$32*$F265+BO$33*$H265)/$C265,IF(FP265-DR265>0,JM$54,INDEX(JM$7:JM$45,MATCH(HN265*1000,$HR$7:$HR$45,1))*((General_Inputs!AZ$47)*INDEX(General_Inputs!$F$49:$F$60,$A265)*(1+General_Inputs!$F$46)+General_Inputs!$F$45+General_Inputs!AZ$67)/1000+JM$47),0),0)","v":70.778723290966667},{"$f":"MAX(IF(HO265>=BP$7*Load_Shape!BO224/$C265*BP$31+(BP$32*$F265+BP$33*$H265)/$C265,IF(FQ265-DS265>0,JN$54,INDEX(JN$7:JN$45,MATCH(HO265*1000,$HR$7:$HR$45,1))*((General_Inputs!BA$47)*INDEX(General_Inputs!$F$49:$F$60,$A265)*(1+General_Inputs!$F$46)+General_Inputs!$F$45+General_Inputs!BA$67)/1000+JN$47),0),0)","v":70.788139935655394},{"$f":"MAX(IF(HP265>=BQ$7*Load_Shape!BP224/$C265*BQ$31+(BQ$32*$F265+BQ$33*$H265)/$C265,IF(FR265-DT265>0,JO$54,INDEX(JO$7:JO$45,MATCH(HP265*1000,$HR$7:$HR$45,1))*((General_Inputs!BB$47)*INDEX(General_Inputs!$F$49:$F$60,$A265)*(1+General_Inputs!$F$46)+General_Inputs!$F$45+General_Inputs!BB$67)/1000+JO$47),0),0)","v":72.909105364186502},null,null,{"$f":"INDEX(JR$7:JR$45,MATCH(MAX(U$7*Load_Shape!T224/$C265*U$31,FT265)*1000,$JQ$7:$JQ$45,1))*((General_Inputs!F$47)*INDEX(General_Inputs!$F$49:$F$60,$A265)*(1+General_Inputs!$F$46)+General_Inputs!$F$45+General_Inputs!F$67)/1000+JR$47","v":43.635200658539013},{"$f":"INDEX(JS$7:JS$45,MATCH(MAX(V$7*Load_Shape!U224/$C265*V$31,FU265)*1000,$JQ$7:$JQ$45,1))*((General_Inputs!G$47)*INDEX(General_Inputs!$F$49:$F$60,$A265)*(1+General_Inputs!$F$46)+General_Inputs!$F$45+General_Inputs!G$67)/1000+JS$47","v":40.327701595339207},{"$f":"INDEX(JT$7:JT$45,MATCH(MAX(W$7*Load_Shape!V224/$C265*W$31,FV265)*1000,$JQ$7:$JQ$45,1))*((General_Inputs!H$47)*INDEX(General_Inputs!$F$49:$F$60,$A265)*(1+General_Inputs!$F$46)+General_Inputs!$F$45+General_Inputs!H$67)/1000+JT$47","v":42.499769822199781},{"$f":"INDEX(JU$7:JU$45,MATCH(MAX(X$7*Load_Shape!W224/$C265*X$31,FW265)*1000,$JQ$7:$JQ$45,1))*((General_Inputs!I$47)*INDEX(General_Inputs!$F$49:$F$60,$A265)*(1+General_Inputs!$F$46)+General_Inputs!$F$45+General_Inputs!I$67)/1000+JU$47","v":42.769310637786297},{"$f":"INDEX(JV$7:JV$45,MATCH(MAX(Y$7*Load_Shape!X224/$C265*Y$31,FX265)*1000,$JQ$7:$JQ$45,1))*((General_Inputs!J$47)*INDEX(General_Inputs!$F$49:$F$60,$A265)*(1+General_Inputs!$F$46)+General_Inputs!$F$45+General_Inputs!J$67)/1000+JV$47","v":43.524709221133783},{"$f":"INDEX(JW$7:JW$45,MATCH(MAX(Z$7*Load_Shape!Y224/$C265*Z$31,FY265)*1000,$JQ$7:$JQ$45,1))*((General_Inputs!K$47)*INDEX(General_Inputs!$F$49:$F$60,$A265)*(1+General_Inputs!$F$46)+General_Inputs!$F$45+General_Inputs!K$67)/1000+JW$47","v":44.275942094800698},{"$f":"INDEX(JX$7:JX$45,MATCH(MAX(AA$7*Load_Shape!Z224/$C265*AA$31,FZ265)*1000,$JQ$7:$JQ$45,1))*((General_Inputs!L$47)*INDEX(General_Inputs!$F$49:$F$60,$A265)*(1+General_Inputs!$F$46)+General_Inputs!$F$45+General_Inputs!L$67)/1000+JX$47","v":45.204874182034843},{"$f":"INDEX(JY$7:JY$45,MATCH(MAX(AB$7*Load_Shape!AA224/$C265*AB$31,GA265)*1000,$JQ$7:$JQ$45,1))*((General_Inputs!M$47)*INDEX(General_Inputs!$F$49:$F$60,$A265)*(1+General_Inputs!$F$46)+General_Inputs!$F$45+General_Inputs!M$67)/1000+JY$47","v":46.334450649861829},{"$f":"INDEX(JZ$7:JZ$45,MATCH(MAX(AC$7*Load_Shape!AB224/$C265*AC$31,GB265)*1000,$JQ$7:$JQ$45,1))*((General_Inputs!N$47)*INDEX(General_Inputs!$F$49:$F$60,$A265)*(1+General_Inputs!$F$46)+General_Inputs!$F$45+General_Inputs!N$67)/1000+JZ$47","v":50.53053956154551},{"$f":"INDEX(KA$7:KA$45,MATCH(MAX(AD$7*Load_Shape!AC224/$C265*AD$31,GC265)*1000,$JQ$7:$JQ$45,1))*((General_Inputs!O$47)*INDEX(General_Inputs!$F$49:$F$60,$A265)*(1+General_Inputs!$F$46)+General_Inputs!$F$45+General_Inputs!O$67)/1000+KA$47","v":51.98239762849709},{"$f":"INDEX(KB$7:KB$45,MATCH(MAX(AE$7*Load_Shape!AD224/$C265*AE$31,GD265)*1000,$JQ$7:$JQ$45,1))*((General_Inputs!P$47)*INDEX(General_Inputs!$F$49:$F$60,$A265)*(1+General_Inputs!$F$46)+General_Inputs!$F$45+General_Inputs!P$67)/1000+KB$47","v":53.654920128881457},{"$f":"INDEX(KC$7:KC$45,MATCH(MAX(AF$7*Load_Shape!AE224/$C265*AF$31,GE265)*1000,$JQ$7:$JQ$45,1))*((General_Inputs!Q$47)*INDEX(General_Inputs!$F$49:$F$60,$A265)*(1+General_Inputs!$F$46)+General_Inputs!$F$45+General_Inputs!Q$67)/1000+KC$47","v":55.434468533502795},{"$f":"INDEX(KD$7:KD$45,MATCH(MAX(AG$7*Load_Shape!AF224/$C265*AG$31,GF265)*1000,$JQ$7:$JQ$45,1))*((General_Inputs!R$47)*INDEX(General_Inputs!$F$49:$F$60,$A265)*(1+General_Inputs!$F$46)+General_Inputs!$F$45+General_Inputs!R$67)/1000+KD$47","v":57.27363103694487},{"$f":"INDEX(KE$7:KE$45,MATCH(MAX(AH$7*Load_Shape!AG224/$C265*AH$31,GG265)*1000,$JQ$7:$JQ$45,1))*((General_Inputs!S$47)*INDEX(General_Inputs!$F$49:$F$60,$A265)*(1+General_Inputs!$F$46)+General_Inputs!$F$45+General_Inputs!S$67)/1000+KE$47","v":61.735023132008621},{"$f":"INDEX(KF$7:KF$45,MATCH(MAX(AI$7*Load_Shape!AH224/$C265*AI$31,GH265)*1000,$JQ$7:$JQ$45,1))*((General_Inputs!T$47)*INDEX(General_Inputs!$F$49:$F$60,$A265)*(1+General_Inputs!$F$46)+General_Inputs!$F$45+General_Inputs!T$67)/1000+KF$47","v":63.043371811171411},{"$f":"INDEX(KG$7:KG$45,MATCH(MAX(AJ$7*Load_Shape!AI224/$C265*AJ$31,GI265)*1000,$JQ$7:$JQ$45,1))*((General_Inputs!U$47)*INDEX(General_Inputs!$F$49:$F$60,$A265)*(1+General_Inputs!$F$46)+General_Inputs!$F$45+General_Inputs!U$67)/1000+KG$47","v":64.409314692609456},{"$f":"INDEX(KH$7:KH$45,MATCH(MAX(AK$7*Load_Shape!AJ224/$C265*AK$31,GJ265)*1000,$JQ$7:$JQ$45,1))*((General_Inputs!V$47)*INDEX(General_Inputs!$F$49:$F$60,$A265)*(1+General_Inputs!$F$46)+General_Inputs!$F$45+General_Inputs!V$67)/1000+KH$47","v":65.716142820720989},{"$f":"INDEX(KI$7:KI$45,MATCH(MAX(AL$7*Load_Shape!AK224/$C265*AL$31,GK265)*1000,$JQ$7:$JQ$45,1))*((General_Inputs!W$47)*INDEX(General_Inputs!$F$49:$F$60,$A265)*(1+General_Inputs!$F$46)+General_Inputs!$F$45+General_Inputs!W$67)/1000+KI$47","v":67.11621960272501},{"$f":"INDEX(KJ$7:KJ$45,MATCH(MAX(AM$7*Load_Shape!AL224/$C265*AM$31,GL265)*1000,$JQ$7:$JQ$45,1))*((General_Inputs!X$47)*INDEX(General_Inputs!$F$49:$F$60,$A265)*(1+General_Inputs!$F$46)+General_Inputs!$F$45+General_Inputs!X$67)/1000+KJ$47","v":68.177120327804232},null,null,{"$f":"INDEX($U$7:$BQ$21,MATCH(KM$57,$T$7:$T$21,0),MATCH($LK$55,$U$6:$BQ$6,0))*INDEX(Load_Shape!$T224:$BP224,MATCH($LK$55,Load_Shape!$T$16:$BP$16,0))/$C265","v":37.726001001617419},0,37.726001001617419,0.63838584000000009,2.5169580000000003,2.3487355760709971,0.94331470794407224,0,4.9337793207776777,1.8916641327986847,13.090151054904247,0.96020363094173611,1.7832541533875523,0.51290501399670463,4.441625547007561E-3,8.4454485591109282E-2,1.2889144675099802,0,6.9145422504043541,0,0.1857032582567042,37.726001001617419,37.911704259874121,26.552903701959785,0,null,null,0,6.6716798313505091E-2,0.1832832016864949,0.25,null,null,{"$f":"MAX(IF(FT265>=U$7*Load_Shape!T224/$C265*U$31+(U$32*$F265+U$33*$H265)/$C265,IF(DV265-BX265>0,0,INDEX(HS$7:HS$45,MATCH(FT265*1000,$HR$7:$HR$45,1))),0),0)","v":9514.695000000007},{"$f":"MAX(IF(FU265>=V$7*Load_Shape!U224/$C265*V$31+(V$32*$F265+V$33*$H265)/$C265,IF(DW265-BY265>0,0,INDEX(HT$7:HT$45,MATCH(FU265*1000,$HR$7:$HR$45,1))),0),0)","v":8942.9475000000093},{"$f":"MAX(IF(FV265>=W$7*Load_Shape!V224/$C265*W$31+(W$32*$F265+W$33*$H265)/$C265,IF(DX265-BZ265>0,0,INDEX(HU$7:HU$45,MATCH(FV265*1000,$HR$7:$HR$45,1))),0),0)","v":8328.9349999999977},{"$f":"MAX(IF(FW265>=X$7*Load_Shape!W224/$C265*X$31+(X$32*$F265+X$33*$H265)/$C265,IF(DY265-CA265>0,0,INDEX(HV$7:HV$45,MATCH(FW265*1000,$HR$7:$HR$45,1))),0),0)","v":7583.6774999999907},{"$f":"MAX(IF(FX265>=Y$7*Load_Shape!X224/$C265*Y$31+(Y$32*$F265+Y$33*$H265)/$C265,IF(DZ265-CB265>0,0,INDEX(HW$7:HW$45,MATCH(FX265*1000,$HR$7:$HR$45,1))),0),0)","v":7500},{"$f":"MAX(IF(FY265>=Z$7*Load_Shape!Y224/$C265*Z$31+(Z$32*$F265+Z$33*$H265)/$C265,IF(EA265-CC265>0,0,INDEX(HX$7:HX$45,MATCH(FY265*1000,$HR$7:$HR$45,1))),0),0)","v":7250},{"$f":"MAX(IF(FZ265>=AA$7*Load_Shape!Z224/$C265*AA$31+(AA$32*$F265+AA$33*$H265)/$C265,IF(EB265-CD265>0,0,INDEX(HY$7:HY$45,MATCH(FZ265*1000,$HR$7:$HR$45,1))),0),0)","v":7250},{"$f":"MAX(IF(GA265>=AB$7*Load_Shape!AA224/$C265*AB$31+(AB$32*$F265+AB$33*$H265)/$C265,IF(EC265-CE265>0,0,INDEX(HZ$7:HZ$45,MATCH(GA265*1000,$HR$7:$HR$45,1))),0),0)","v":7224.7275000000081},{"$f":"MAX(IF(GB265>=AC$7*Load_Shape!AB224/$C265*AC$31+(AC$32*$F265+AC$33*$H265)/$C265,IF(ED265-CF265>0,0,INDEX(IA$7:IA$45,MATCH(GB265*1000,$HR$7:$HR$45,1))),0),0)","v":7000},{"$f":"MAX(IF(GC265>=AD$7*Load_Shape!AC224/$C265*AD$31+(AD$32*$F265+AD$33*$H265)/$C265,IF(EE265-CG265>0,0,INDEX(IB$7:IB$45,MATCH(GC265*1000,$HR$7:$HR$45,1))),0),0)","v":7000.0000000000073},{"$f":"MAX(IF(GD265>=AE$7*Load_Shape!AD224/$C265*AE$31+(AE$32*$F265+AE$33*$H265)/$C265,IF(EF265-CH265>0,0,INDEX(IC$7:IC$45,MATCH(GD265*1000,$HR$7:$HR$45,1))),0),0)","v":7000},{"$f":"MAX(IF(GE265>=AF$7*Load_Shape!AE224/$C265*AF$31+(AF$32*$F265+AF$33*$H265)/$C265,IF(EG265-CI265>0,0,INDEX(ID$7:ID$45,MATCH(GE265*1000,$HR$7:$HR$45,1))),0),0)","v":7000},{"$f":"MAX(IF(GF265>=AG$7*Load_Shape!AF224/$C265*AG$31+(AG$32*$F265+AG$33*$H265)/$C265,IF(EH265-CJ265>0,0,INDEX(IE$7:IE$45,MATCH(GF265*1000,$HR$7:$HR$45,1))),0),0)","v":7000},{"$f":"MAX(IF(GG265>=AH$7*Load_Shape!AG224/$C265*AH$31+(AH$32*$F265+AH$33*$H265)/$C265,IF(EI265-CK265>0,0,INDEX(IF$7:IF$45,MATCH(GG265*1000,$HR$7:$HR$45,1))),0),0)","v":7000},{"$f":"MAX(IF(GH265>=AI$7*Load_Shape!AH224/$C265*AI$31+(AI$32*$F265+AI$33*$H265)/$C265,IF(EJ265-CL265>0,0,INDEX(IG$7:IG$45,MATCH(GH265*1000,$HR$7:$HR$45,1))),0),0)","v":7000},{"$f":"MAX(IF(GI265>=AJ$7*Load_Shape!AI224/$C265*AJ$31+(AJ$32*$F265+AJ$33*$H265)/$C265,IF(EK265-CM265>0,0,INDEX(IH$7:IH$45,MATCH(GI265*1000,$HR$7:$HR$45,1))),0),0)","v":7000.0000000000073},{"$f":"MAX(IF(GJ265>=AK$7*Load_Shape!AJ224/$C265*AK$31+(AK$32*$F265+AK$33*$H265)/$C265,IF(EL265-CN265>0,0,INDEX(II$7:II$45,MATCH(GJ265*1000,$HR$7:$HR$45,1))),0),0)","v":7000},{"$f":"MAX(IF(GK265>=AL$7*Load_Shape!AK224/$C265*AL$31+(AL$32*$F265+AL$33*$H265)/$C265,IF(EM265-CO265>0,0,INDEX(IJ$7:IJ$45,MATCH(GK265*1000,$HR$7:$HR$45,1))),0),0)","v":7000},{"$f":"MAX(IF(GL265>=AM$7*Load_Shape!AL224/$C265*AM$31+(AM$32*$F265+AM$33*$H265)/$C265,IF(EN265-CP265>0,0,INDEX(IK$7:IK$45,MATCH(GL265*1000,$HR$7:$HR$45,1))),0),0)","v":0},{"$f":"MAX(IF(GM265>=AN$7*Load_Shape!AM224/$C265*AN$31+(AN$32*$F265+AN$33*$H265)/$C265,IF(EO265-CQ265>0,0,INDEX(IL$7:IL$45,MATCH(GM265*1000,$HR$7:$HR$45,1))),0),0)","v":0},{"$f":"MAX(IF(GN265>=AO$7*Load_Shape!AN224/$C265*AO$31+(AO$32*$F265+AO$33*$H265)/$C265,IF(EP265-CR265>0,0,INDEX(IM$7:IM$45,MATCH(GN265*1000,$HR$7:$HR$45,1))),0),0)","v":7000},{"$f":"MAX(IF(GO265>=AP$7*Load_Shape!AO224/$C265*AP$31+(AP$32*$F265+AP$33*$H265)/$C265,IF(EQ265-CS265>0,0,INDEX(IN$7:IN$45,MATCH(GO265*1000,$HR$7:$HR$45,1))),0),0)","v":7000},{"$f":"MAX(IF(GP265>=AQ$7*Load_Shape!AP224/$C265*AQ$31+(AQ$32*$F265+AQ$33*$H265)/$C265,IF(ER265-CT265>0,0,INDEX(IO$7:IO$45,MATCH(GP265*1000,$HR$7:$HR$45,1))),0),0)","v":7000},{"$f":"MAX(IF(GQ265>=AR$7*Load_Shape!AQ224/$C265*AR$31+(AR$32*$F265+AR$33*$H265)/$C265,IF(ES265-CU265>0,0,INDEX(IP$7:IP$45,MATCH(GQ265*1000,$HR$7:$HR$45,1))),0),0)","v":7000},{"$f":"MAX(IF(GR265>=AS$7*Load_Shape!AR224/$C265*AS$31+(AS$32*$F265+AS$33*$H265)/$C265,IF(ET265-CV265>0,0,INDEX(IQ$7:IQ$45,MATCH(GR265*1000,$HR$7:$HR$45,1))),0),0)","v":7000},{"$f":"MAX(IF(GS265>=AT$7*Load_Shape!AS224/$C265*AT$31+(AT$32*$F265+AT$33*$H265)/$C265,IF(EU265-CW265>0,0,INDEX(IR$7:IR$45,MATCH(GS265*1000,$HR$7:$HR$45,1))),0),0)","v":7000},{"$f":"MAX(IF(GT265>=AU$7*Load_Shape!AT224/$C265*AU$31+(AU$32*$F265+AU$33*$H265)/$C265,IF(EV265-CX265>0,0,INDEX(IS$7:IS$45,MATCH(GT265*1000,$HR$7:$HR$45,1))),0),0)","v":7000},{"$f":"MAX(IF(GU265>=AV$7*Load_Shape!AU224/$C265*AV$31+(AV$32*$F265+AV$33*$H265)/$C265,IF(EW265-CY265>0,0,INDEX(IT$7:IT$45,MATCH(GU265*1000,$HR$7:$HR$45,1))),0),0)","v":7000},{"$f":"MAX(IF(GV265>=AW$7*Load_Shape!AV224/$C265*AW$31+(AW$32*$F265+AW$33*$H265)/$C265,IF(EX265-CZ265>0,0,INDEX(IU$7:IU$45,MATCH(GV265*1000,$HR$7:$HR$45,1))),0),0)","v":7000},{"$f":"MAX(IF(GW265>=AX$7*Load_Shape!AW224/$C265*AX$31+(AX$32*$F265+AX$33*$H265)/$C265,IF(EY265-DA265>0,0,INDEX(IV$7:IV$45,MATCH(GW265*1000,$HR$7:$HR$45,1))),0),0)","v":7000},{"$f":"MAX(IF(GX265>=AY$7*Load_Shape!AX224/$C265*AY$31+(AY$32*$F265+AY$33*$H265)/$C265,IF(EZ265-DB265>0,0,INDEX(IW$7:IW$45,MATCH(GX265*1000,$HR$7:$HR$45,1))),0),0)","v":7000},{"$f":"MAX(IF(GY265>=AZ$7*Load_Shape!AY224/$C265*AZ$31+(AZ$32*$F265+AZ$33*$H265)/$C265,IF(FA265-DC265>0,0,INDEX(IX$7:IX$45,MATCH(GY265*1000,$HR$7:$HR$45,1))),0),0)","v":7000},{"$f":"MAX(IF(GZ265>=BA$7*Load_Shape!AZ224/$C265*BA$31+(BA$32*$F265+BA$33*$H265)/$C265,IF(FB265-DD265>0,0,INDEX(IY$7:IY$45,MATCH(GZ265*1000,$HR$7:$HR$45,1))),0),0)","v":7000.0000000000073},{"$f":"MAX(IF(HA265>=BB$7*Load_Shape!BA224/$C265*BB$31+(BB$32*$F265+BB$33*$H265)/$C265,IF(FC265-DE265>0,0,INDEX(IZ$7:IZ$45,MATCH(HA265*1000,$HR$7:$HR$45,1))),0),0)","v":7000.0000000000073},{"$f":"MAX(IF(HB265>=BC$7*Load_Shape!BB224/$C265*BC$31+(BC$32*$F265+BC$33*$H265)/$C265,IF(FD265-DF265>0,0,INDEX(JA$7:JA$45,MATCH(HB265*1000,$HR$7:$HR$45,1))),0),0)","v":7000.0000000000073},{"$f":"MAX(IF(HC265>=BD$7*Load_Shape!BC224/$C265*BD$31+(BD$32*$F265+BD$33*$H265)/$C265,IF(FE265-DG265>0,0,INDEX(JB$7:JB$45,MATCH(HC265*1000,$HR$7:$HR$45,1))),0),0)","v":7000.0000000000073},{"$f":"MAX(IF(HD265>=BE$7*Load_Shape!BD224/$C265*BE$31+(BE$32*$F265+BE$33*$H265)/$C265,IF(FF265-DH265>0,0,INDEX(JC$7:JC$45,MATCH(HD265*1000,$HR$7:$HR$45,1))),0),0)","v":7000.0000000000073},{"$f":"MAX(IF(HE265>=BF$7*Load_Shape!BE224/$C265*BF$31+(BF$32*$F265+BF$33*$H265)/$C265,IF(FG265-DI265>0,0,INDEX(JD$7:JD$45,MATCH(HE265*1000,$HR$7:$HR$45,1))),0),0)","v":7000.0000000000073},{"$f":"MAX(IF(HF265>=BG$7*Load_Shape!BF224/$C265*BG$31+(BG$32*$F265+BG$33*$H265)/$C265,IF(FH265-DJ265>0,0,INDEX(JE$7:JE$45,MATCH(HF265*1000,$HR$7:$HR$45,1))),0),0)","v":7000},{"$f":"MAX(IF(HG265>=BH$7*Load_Shape!BG224/$C265*BH$31+(BH$32*$F265+BH$33*$H265)/$C265,IF(FI265-DK265>0,0,INDEX(JF$7:JF$45,MATCH(HG265*1000,$HR$7:$HR$45,1))),0),0)","v":7000},{"$f":"MAX(IF(HH265>=BI$7*Load_Shape!BH224/$C265*BI$31+(BI$32*$F265+BI$33*$H265)/$C265,IF(FJ265-DL265>0,0,INDEX(JG$7:JG$45,MATCH(HH265*1000,$HR$7:$HR$45,1))),0),0)","v":7000},{"$f":"MAX(IF(HI265>=BJ$7*Load_Shape!BI224/$C265*BJ$31+(BJ$32*$F265+BJ$33*$H265)/$C265,IF(FK265-DM265>0,0,INDEX(JH$7:JH$45,MATCH(HI265*1000,$HR$7:$HR$45,1))),0),0)","v":7000},{"$f":"MAX(IF(HJ265>=BK$7*Load_Shape!BJ224/$C265*BK$31+(BK$32*$F265+BK$33*$H265)/$C265,IF(FL265-DN265>0,0,INDEX(JI$7:JI$45,MATCH(HJ265*1000,$HR$7:$HR$45,1))),0),0)","v":7000},{"$f":"MAX(IF(HK265>=BL$7*Load_Shape!BK224/$C265*BL$31+(BL$32*$F265+BL$33*$H265)/$C265,IF(FM265-DO265>0,0,INDEX(JJ$7:JJ$45,MATCH(HK265*1000,$HR$7:$HR$45,1))),0),0)","v":7000},{"$f":"MAX(IF(HL265>=BM$7*Load_Shape!BL224/$C265*BM$31+(BM$32*$F265+BM$33*$H265)/$C265,IF(FN265-DP265>0,0,INDEX(JK$7:JK$45,MATCH(HL265*1000,$HR$7:$HR$45,1))),0),0)","v":7000},{"$f":"MAX(IF(HM265>=BN$7*Load_Shape!BM224/$C265*BN$31+(BN$32*$F265+BN$33*$H265)/$C265,IF(FO265-DQ265>0,0,INDEX(JL$7:JL$45,MATCH(HM265*1000,$HR$7:$HR$45,1))),0),0)","v":7000},{"$f":"MAX(IF(HN265>=BO$7*Load_Shape!BN224/$C265*BO$31+(BO$32*$F265+BO$33*$H265)/$C265,IF(FP265-DR265>0,0,INDEX(JM$7:JM$45,MATCH(HN265*1000,$HR$7:$HR$45,1))),0),0)","v":7000},{"$f":"MAX(IF(HO265>=BP$7*Load_Shape!BO224/$C265*BP$31+(BP$32*$F265+BP$33*$H265)/$C265,IF(FQ265-DS265>0,0,INDEX(JN$7:JN$45,MATCH(HO265*1000,$HR$7:$HR$45,1))),0),0)","v":7000},{"$f":"MAX(IF(HP265>=BQ$7*Load_Shape!BP224/$C265*BQ$31+(BQ$32*$F265+BQ$33*$H265)/$C265,IF(FR265-DT265>0,0,INDEX(JO$7:JO$45,MATCH(HP265*1000,$HR$7:$HR$45,1))),0),0)","v":7224.7275000000081},null,null,9514.695000000007,8942.9475000000093,8328.9349999999977,7583.6774999999907,7500,7250,7250,7250,7250,7224.7275000000081,7224.7275000000081,7224.7275000000081,7000,7224.7275000000081,7224.7275000000081,7000,7000,7000,7000.0000000000073,7000.0000000000073,7000,7000,7000,7000,7000,7000,7000,7000,7000,7000,7000,7000,7000,7224.7275000000081,7224.7275000000081,7224.7275000000081,7224.7275000000081,7224.7275000000081,7224.7275000000081,7250,7250,7250,7250,7250,7250,7250,7250,7250,7250]
[10,1,31,null,2.8498340349170366E-3,3.5388127853881279E-3,3.5388127853881279E-3,3.5388127853881279E-3,3.5388127853881279E-3,-1.2007546854531587E-4,-7.4939767101963407E-5,0,-1.5441147004774324E-6,-1.3161124659030839E-6,3.0728260578124019E-3,3.2525895680830634E-3,4.2569300947393734E-3,4.3834626972819148E-3,4.0616448150800743E-3,null,{"$f":"U$7*Load_Shape!T233/$C274+SUMPRODUCT(U$8:U$21,TRANSPOSE($F274:$S274))/$C274","v":11.182501509109445},{"$f":"V$7*Load_Shape!U233/$C274+SUMPRODUCT(V$8:V$21,TRANSPOSE($F274:$S274))/$C274","v":10.343259626976124},{"$f":"W$7*Load_Shape!V233/$C274+SUMPRODUCT(W$8:W$21,TRANSPOSE($F274:$S274))/$C274","v":12.506897791855693},{"$f":"X$7*Load_Shape!W233/$C274+SUMPRODUCT(X$8:X$21,TRANSPOSE($F274:$S274))/$C274","v":12.744092257303549},{"$f":"Y$7*Load_Shape!X233/$C274+SUMPRODUCT(Y$8:Y$21,TRANSPOSE($F274:$S274))/$C274","v":12.513177930377134},{"$f":"Z$7*Load_Shape!Y233/$C274+SUMPRODUCT(Z$8:Z$21,TRANSPOSE($F274:$S274))/$C274","v":12.158115383159158},{"$f":"AA$7*Load_Shape!Z233/$C274+SUMPRODUCT(AA$8:AA$21,TRANSPOSE($F274:$S274))/$C274","v":11.877655578196421},{"$f":"AB$7*Load_Shape!AA233/$C274+SUMPRODUCT(AB$8:AB$21,TRANSPOSE($F274:$S274))/$C274","v":11.81755485167028},{"$f":"AC$7*Load_Shape!AB233/$C274+SUMPRODUCT(AC$8:AC$21,TRANSPOSE($F274:$S274))/$C274","v":11.668116850639292},{"$f":"AD$7*Load_Shape!AC233/$C274+SUMPRODUCT(AD$8:AD$21,TRANSPOSE($F274:$S274))/$C274","v":11.70358955773305},{"$f":"AE$7*Load_Shape!AD233/$C274+SUMPRODUCT(AE$8:AE$21,TRANSPOSE($F274:$S274))/$C274","v":11.710201131713129},{"$f":"AF$7*Load_Shape!AE233/$C274+SUMPRODUCT(AF$8:AF$21,TRANSPOSE($F274:$S274))/$C274","v":11.783846535812806},{"$f":"AG$7*Load_Shape!AF233/$C274+SUMPRODUCT(AG$8:AG$21,TRANSPOSE($F274:$S274))/$C274","v":11.833789517227988},{"$f":"AH$7*Load_Shape!AG233/$C274+SUMPRODUCT(AH$8:AH$21,TRANSPOSE($F274:$S274))/$C274","v":13.92730726434857},{"$f":"AI$7*Load_Shape!AH233/$C274+SUMPRODUCT(AI$8:AI$21,TRANSPOSE($F274:$S274))/$C274","v":14.012927753233052},{"$f":"AJ$7*Load_Shape!AI233/$C274+SUMPRODUCT(AJ$8:AJ$21,TRANSPOSE($F274:$S274))/$C274","v":14.070273884612236},{"$f":"AK$7*Load_Shape!AJ233/$C274+SUMPRODUCT(AK$8:AK$21,TRANSPOSE($F274:$S274))/$C274","v":13.576902232798043},{"$f":"AL$7*Load_Shape!AK233/$C274+SUMPRODUCT(AL$8:AL$21,TRANSPOSE($F274:$S274))/$C274","v":13.449241784497978},{"$f":"AM$7*Load_Shape!AL233/$C274+SUMPRODUCT(AM$8:AM$21,TRANSPOSE($F274:$S274))/$C274","v":13.421620786428941},{"$f":"AN$7*Load_Shape!AM233/$C274+SUMPRODUCT(AN$8:AN$21,TRANSPOSE($F274:$S274))/$C274","v":13.365345688481332},{"$f":"AO$7*Load_Shape!AN233/$C274+SUMPRODUCT(AO$8:AO$21,TRANSPOSE($F274:$S274))/$C274","v":13.463264186908571},{"$f":"AP$7*Load_Shape!AO233/$C274+SUMPRODUCT(AP$8:AP$21,TRANSPOSE($F274:$S274))/$C274","v":13.561684871379503},{"$f":"AQ$7*Load_Shape!AP233/$C274+SUMPRODUCT(AQ$8:AQ$21,TRANSPOSE($F274:$S274))/$C274","v":13.660617135893691},{"$f":"AR$7*Load_Shape!AQ233/$C274+SUMPRODUCT(AR$8:AR$21,TRANSPOSE($F274:$S274))/$C274","v":13.760063515650872},{"$f":"AS$7*Load_Shape!AR233/$C274+SUMPRODUCT(AS$8:AS$21,TRANSPOSE($F274:$S274))/$C274","v":13.860025029890508},{"$f":"AT$7*Load_Shape!AS233/$C274+SUMPRODUCT(AT$8:AT$21,TRANSPOSE($F274:$S274))/$C274","v":13.960493550840672},{"$f":"AU$7*Load_Shape!AT233/$C274+SUMPRODUCT(AU$8:AU$21,TRANSPOSE($F274:$S274))/$C274","v":14.061462784140668},{"$f":"AV$7*Load_Shape!AU233/$C274+SUMPRODUCT(AV$8:AV$21,TRANSPOSE($F274:$S274))/$C274","v":14.162970623492708},{"$f":"AW$7*Load_Shape!AV233/$C274+SUMPRODUCT(AW$8:AW$21,TRANSPOSE($F274:$S274))/$C274","v":14.26501921352299},{"$f":"AX$7*Load_Shape!AW233/$C274+SUMPRODUCT(AX$8:AX$21,TRANSPOSE($F274:$S274))/$C274","v":14.367560005901792},{"$f":"AY$7*Load_Shape!AX233/$C274+SUMPRODUCT(AY$8:AY$21,TRANSPOSE($F274:$S274))/$C274","v":14.470623172361588},{"$f":"AZ$7*Load_Shape!AY233/$C274+SUMPRODUCT(AZ$8:AZ$21,TRANSPOSE($F274:$S274))/$C274","v":14.574256106131038},{"$f":"BA$7*Load_Shape!AZ233/$C274+SUMPRODUCT(BA$8:BA$21,TRANSPOSE($F274:$S274))/$C274","v":14.678397129322375},{"$f":"BB$7*Load_Shape!BA233/$C274+SUMPRODUCT(BB$8:BB$21,TRANSPOSE($F274:$S274))/$C274","v":14.783065719888487},{"$f":"BC$7*Load_Shape!BB233/$C274+SUMPRODUCT(BC$8:BC$21,TRANSPOSE($F274:$S274))/$C274","v":14.888296969586776},{"$f":"BD$7*Load_Shape!BC233/$C274+SUMPRODUCT(BD$8:BD$21,TRANSPOSE($F274:$S274))/$C274","v":14.994066294520001},{"$f":"BE$7*Load_Shape!BD233/$C274+SUMPRODUCT(BE$8:BE$21,TRANSPOSE($F274:$S274))/$C274","v":15.100355599696321},{"$f":"BF$7*Load_Shape!BE233/$C274+SUMPRODUCT(BF$8:BF$21,TRANSPOSE($F274:$S274))/$C274","v":15.207194156769974},{"$f":"BG$7*Load_Shape!BF233/$C274+SUMPRODUCT(BG$8:BG$21,TRANSPOSE($F274:$S274))/$C274","v":15.314585659073511},{"$f":"BH$7*Load_Shape!BG233/$C274+SUMPRODUCT(BH$8:BH$21,TRANSPOSE($F274:$S274))/$C274","v":15.422533573966508},{"$f":"BI$7*Load_Shape!BH233/$C274+SUMPRODUCT(BI$8:BI$21,TRANSPOSE($F274:$S274))/$C274","v":15.531067882768332},{"$f":"BJ$7*Load_Shape!BI233/$C274+SUMPRODUCT(BJ$8:BJ$21,TRANSPOSE($F274:$S274))/$C274","v":15.640143714519647},{"$f":"BK$7*Load_Shape!BJ233/$C274+SUMPRODUCT(BK$8:BK$21,TRANSPOSE($F274:$S274))/$C274","v":15.749800172925443},{"$f":"BL$7*Load_Shape!BK233/$C274+SUMPRODUCT(BL$8:BL$21,TRANSPOSE($F274:$S274))/$C274","v":15.860025862473375},{"$f":"BM$7*Load_Shape!BL233/$C274+SUMPRODUCT(BM$8:BM$21,TRANSPOSE($F274:$S274))/$C274","v":15.970798896252081},{"$f":"BN$7*Load_Shape!BM233/$C274+SUMPRODUCT(BN$8:BN$21,TRANSPOSE($F274:$S274))/$C274","v":16.082146107418229},{"$f":"BO$7*Load_Shape!BN233/$C274+SUMPRODUCT(BO$8:BO$21,TRANSPOSE($F274:$S274))/$C274","v":16.194071682791826},{"$f":"BP$7*Load_Shape!BO233/$C274+SUMPRODUCT(BP$8:BP$21,TRANSPOSE($F274:$S274))/$C274","v":16.306578956027227},{"$f":"BQ$7*Load_Shape!BP233/$C274+SUMPRODUCT(BQ$8:BQ$21,TRANSPOSE($F274:$S274))/$C274","v":16.419671281169975},null,{"$f":"INDEX(Hydro_Param!G$27:G$39,$A274)","v":2.2618424713503136},{"$f":"INDEX(Hydro_Param!H$27:H$39,$A274)","v":-1.2618424713503136},{"$f":"INDEX(Hydro_Param!M$27:M$39,$A274)","v":0.71725968986827437},{"$f":"INDEX(Hydro_Param!N$27:N$39,$A274)","v":1.3384312633599957},null,{"$f":"U274+($BS274*MAX($BU274,MIN($BV274,U274/AVERAGE(IF(OFFSET(U274,1-$B274,0,24,1)<$BU274*AVERAGE(OFFSET(U274,1-$B274,0,24,1)),OFFSET($BU274,1-$B274,0,24,1)*AVERAGE(OFFSET(U274,1-$B274,0,24,1)),IF(OFFSET(U274,1-$B274,0,24,1)>$BV274*AVERAGE(OFFSET(U274,1-$B274,0,24,1)),OFFSET($BV274,1-$B274,0,24,1)*AVERAGE(OFFSET(U274,1-$B274,0,24,1)),OFFSET(U274,1-$B274,0,24,1))))))+$BT274)*U$22*INDEX(Hydro_Param!$D$27:$D$39,$A274)/$C274/24","v":10.449040184821682},{"$f":"V274+($BS274*MAX($BU274,MIN($BV274,V274/AVERAGE(IF(OFFSET(V274,1-$B274,0,24,1)<$BU274*AVERAGE(OFFSET(V274,1-$B274,0,24,1)),OFFSET($BU274,1-$B274,0,24,1)*AVERAGE(OFFSET(V274,1-$B274,0,24,1)),IF(OFFSET(V274,1-$B274,0,24,1)>$BV274*AVERAGE(OFFSET(V274,1-$B274,0,24,1)),OFFSET($BV274,1-$B274,0,24,1)*AVERAGE(OFFSET(V274,1-$B274,0,24,1)),OFFSET(V274,1-$B274,0,24,1))))))+$BT274)*V$22*INDEX(Hydro_Param!$D$27:$D$39,$A274)/$C274/24","v":9.6097983026883611},{"$f":"W274+($BS274*MAX($BU274,MIN($BV274,W274/AVERAGE(IF(OFFSET(W274,1-$B274,0,24,1)<$BU274*AVERAGE(OFFSET(W274,1-$B274,0,24,1)),OFFSET($BU274,1-$B274,0,24,1)*AVERAGE(OFFSET(W274,1-$B274,0,24,1)),IF(OFFSET(W274,1-$B274,0,24,1)>$BV274*AVERAGE(OFFSET(W274,1-$B274,0,24,1)),OFFSET($BV274,1-$B274,0,24,1)*AVERAGE(OFFSET(W274,1-$B274,0,24,1)),OFFSET(W274,1-$B274,0,24,1))))))+$BT274)*W$22*INDEX(Hydro_Param!$D$27:$D$39,$A274)/$C274/24","v":11.573052994740889},{"$f":"X274+($BS274*MAX($BU274,MIN($BV274,X274/AVERAGE(IF(OFFSET(X274,1-$B274,0,24,1)<$BU274*AVERAGE(OFFSET(X274,1-$B274,0,24,1)),OFFSET($BU274,1-$B274,0,24,1)*AVERAGE(OFFSET(X274,1-$B274,0,24,1)),IF(OFFSET(X274,1-$B274,0,24,1)>$BV274*AVERAGE(OFFSET(X274,1-$B274,0,24,1)),OFFSET($BV274,1-$B274,0,24,1)*AVERAGE(OFFSET(X274,1-$B274,0,24,1)),OFFSET(X274,1-$B274,0,24,1))))))+$BT274)*X$22*INDEX(Hydro_Param!$D$27:$D$39,$A274)/$C274/24","v":11.572607937478082},{"$f":"Y274+($BS274*MAX($BU274,MIN($BV274,Y274/AVERAGE(IF(OFFSET(Y274,1-$B274,0,24,1)<$BU274*AVERAGE(OFFSET(Y274,1-$B274,0,24,1)),OFFSET($BU274,1-$B274,0,24,1)*AVERAGE(OFFSET(Y274,1-$B274,0,24,1)),IF(OFFSET(Y274,1-$B274,0,24,1)>$BV274*AVERAGE(OFFSET(Y274,1-$B274,0,24,1)),OFFSET($BV274,1-$B274,0,24,1)*AVERAGE(OFFSET(Y274,1-$B274,0,24,1)),OFFSET(Y274,1-$B274,0,24,1))))))+$BT274)*Y$22*INDEX(Hydro_Param!$D$27:$D$39,$A274)/$C274/24","v":11.203650314598026},{"$f":"Z274+($BS274*MAX($BU274,MIN($BV274,Z274/AVERAGE(IF(OFFSET(Z274,1-$B274,0,24,1)<$BU274*AVERAGE(OFFSET(Z274,1-$B274,0,24,1)),OFFSET($BU274,1-$B274,0,24,1)*AVERAGE(OFFSET(Z274,1-$B274,0,24,1)),IF(OFFSET(Z274,1-$B274,0,24,1)>$BV274*AVERAGE(OFFSET(Z274,1-$B274,0,24,1)),OFFSET($BV274,1-$B274,0,24,1)*AVERAGE(OFFSET(Z274,1-$B274,0,24,1)),OFFSET(Z274,1-$B274,0,24,1))))))+$BT274)*Z$22*INDEX(Hydro_Param!$D$27:$D$39,$A274)/$C274/24","v":10.649745007982208},{"$f":"AA274+($BS274*MAX($BU274,MIN($BV274,AA274/AVERAGE(IF(OFFSET(AA274,1-$B274,0,24,1)<$BU274*AVERAGE(OFFSET(AA274,1-$B274,0,24,1)),OFFSET($BU274,1-$B274,0,24,1)*AVERAGE(OFFSET(AA274,1-$B274,0,24,1)),IF(OFFSET(AA274,1-$B274,0,24,1)>$BV274*AVERAGE(OFFSET(AA274,1-$B274,0,24,1)),OFFSET($BV274,1-$B274,0,24,1)*AVERAGE(OFFSET(AA274,1-$B274,0,24,1)),OFFSET(AA274,1-$B274,0,24,1))))))+$BT274)*AA$22*INDEX(Hydro_Param!$D$27:$D$39,$A274)/$C274/24","v":10.146647380168158},{"$f":"AB274+($BS274*MAX($BU274,MIN($BV274,AB274/AVERAGE(IF(OFFSET(AB274,1-$B274,0,24,1)<$BU274*AVERAGE(OFFSET(AB274,1-$B274,0,24,1)),OFFSET($BU274,1-$B274,0,24,1)*AVERAGE(OFFSET(AB274,1-$B274,0,24,1)),IF(OFFSET(AB274,1-$B274,0,24,1)>$BV274*AVERAGE(OFFSET(AB274,1-$B274,0,24,1)),OFFSET($BV274,1-$B274,0,24,1)*AVERAGE(OFFSET(AB274,1-$B274,0,24,1)),OFFSET(AB274,1-$B274,0,24,1))))))+$BT274)*AB$22*INDEX(Hydro_Param!$D$27:$D$39,$A274)/$C274/24","v":9.9767493924895128},{"$f":"AC274+($BS274*MAX($BU274,MIN($BV274,AC274/AVERAGE(IF(OFFSET(AC274,1-$B274,0,24,1)<$BU274*AVERAGE(OFFSET(AC274,1-$B274,0,24,1)),OFFSET($BU274,1-$B274,0,24,1)*AVERAGE(OFFSET(AC274,1-$B274,0,24,1)),IF(OFFSET(AC274,1-$B274,0,24,1)>$BV274*AVERAGE(OFFSET(AC274,1-$B274,0,24,1)),OFFSET($BV274,1-$B274,0,24,1)*AVERAGE(OFFSET(AC274,1-$B274,0,24,1)),OFFSET(AC274,1-$B274,0,24,1))))))+$BT274)*AC$22*INDEX(Hydro_Param!$D$27:$D$39,$A274)/$C274/24","v":9.7053125968269516},{"$f":"AD274+($BS274*MAX($BU274,MIN($BV274,AD274/AVERAGE(IF(OFFSET(AD274,1-$B274,0,24,1)<$BU274*AVERAGE(OFFSET(AD274,1-$B274,0,24,1)),OFFSET($BU274,1-$B274,0,24,1)*AVERAGE(OFFSET(AD274,1-$B274,0,24,1)),IF(OFFSET(AD274,1-$B274,0,24,1)>$BV274*AVERAGE(OFFSET(AD274,1-$B274,0,24,1)),OFFSET($BV274,1-$B274,0,24,1)*AVERAGE(OFFSET(AD274,1-$B274,0,24,1)),OFFSET(AD274,1-$B274,0,24,1))))))+$BT274)*AD$22*INDEX(Hydro_Param!$D$27:$D$39,$A274)/$C274/24","v":9.5629866255707334},{"$f":"AE274+($BS274*MAX($BU274,MIN($BV274,AE274/AVERAGE(IF(OFFSET(AE274,1-$B274,0,24,1)<$BU274*AVERAGE(OFFSET(AE274,1-$B274,0,24,1)),OFFSET($BU274,1-$B274,0,24,1)*AVERAGE(OFFSET(AE274,1-$B274,0,24,1)),IF(OFFSET(AE274,1-$B274,0,24,1)>$BV274*AVERAGE(OFFSET(AE274,1-$B274,0,24,1)),OFFSET($BV274,1-$B274,0,24,1)*AVERAGE(OFFSET(AE274,1-$B274,0,24,1)),OFFSET(AE274,1-$B274,0,24,1))))))+$BT274)*AE$22*INDEX(Hydro_Param!$D$27:$D$39,$A274)/$C274/24","v":9.4342388322757493},{"$f":"AF274+($BS274*MAX($BU274,MIN($BV274,AF274/AVERAGE(IF(OFFSET(AF274,1-$B274,0,24,1)<$BU274*AVERAGE(OFFSET(AF274,1-$B274,0,24,1)),OFFSET($BU274,1-$B274,0,24,1)*AVERAGE(OFFSET(AF274,1-$B274,0,24,1)),IF(OFFSET(AF274,1-$B274,0,24,1)>$BV274*AVERAGE(OFFSET(AF274,1-$B274,0,24,1)),OFFSET($BV274,1-$B274,0,24,1)*AVERAGE(OFFSET(AF274,1-$B274,0,24,1)),OFFSET(AF274,1-$B274,0,24,1))))))+$BT274)*AF$22*INDEX(Hydro_Param!$D$27:$D$39,$A274)/$C274/24","v":9.4801348256766662},{"$f":"AG274+($BS274*MAX($BU274,MIN($BV274,AG274/AVERAGE(IF(OFFSET(AG274,1-$B274,0,24,1)<$BU274*AVERAGE(OFFSET(AG274,1-$B274,0,24,1)),OFFSET($BU274,1-$B274,0,24,1)*AVERAGE(OFFSET(AG274,1-$B274,0,24,1)),IF(OFFSET(AG274,1-$B274,0,24,1)>$BV274*AVERAGE(OFFSET(AG274,1-$B274,0,24,1)),OFFSET($BV274,1-$B274,0,24,1)*AVERAGE(OFFSET(AG274,1-$B274,0,24,1)),OFFSET(AG274,1-$B274,0,24,1))))))+$BT274)*AG$22*INDEX(Hydro_Param!$D$27:$D$39,$A274)/$C274/24","v":9.4941361228086887},{"$f":"AH274+($BS274*MAX($BU274,MIN($BV274,AH274/AVERAGE(IF(OFFSET(AH274,1-$B274,0,24,1)<$BU274*AVERAGE(OFFSET(AH274,1-$B274,0,24,1)),OFFSET($BU274,1-$B274,0,24,1)*AVERAGE(OFFSET(AH274,1-$B274,0,24,1)),IF(OFFSET(AH274,1-$B274,0,24,1)>$BV274*AVERAGE(OFFSET(AH274,1-$B274,0,24,1)),OFFSET($BV274,1-$B274,0,24,1)*AVERAGE(OFFSET(AH274,1-$B274,0,24,1)),OFFSET(AH274,1-$B274,0,24,1))))))+$BT274)*AH$22*INDEX(Hydro_Param!$D$27:$D$39,$A274)/$C274/24","v":11.590152383610789},{"$f":"AI274+($BS274*MAX($BU274,MIN($BV274,AI274/AVERAGE(IF(OFFSET(AI274,1-$B274,0,24,1)<$BU274*AVERAGE(OFFSET(AI274,1-$B274,0,24,1)),OFFSET($BU274,1-$B274,0,24,1)*AVERAGE(OFFSET(AI274,1-$B274,0,24,1)),IF(OFFSET(AI274,1-$B274,0,24,1)>$BV274*AVERAGE(OFFSET(AI274,1-$B274,0,24,1)),OFFSET($BV274,1-$B274,0,24,1)*AVERAGE(OFFSET(AI274,1-$B274,0,24,1)),OFFSET(AI274,1-$B274,0,24,1))))))+$BT274)*AI$22*INDEX(Hydro_Param!$D$27:$D$39,$A274)/$C274/24","v":11.635086636974634},{"$f":"AJ274+($BS274*MAX($BU274,MIN($BV274,AJ274/AVERAGE(IF(OFFSET(AJ274,1-$B274,0,24,1)<$BU274*AVERAGE(OFFSET(AJ274,1-$B274,0,24,1)),OFFSET($BU274,1-$B274,0,24,1)*AVERAGE(OFFSET(AJ274,1-$B274,0,24,1)),IF(OFFSET(AJ274,1-$B274,0,24,1)>$BV274*AVERAGE(OFFSET(AJ274,1-$B274,0,24,1)),OFFSET($BV274,1-$B274,0,24,1)*AVERAGE(OFFSET(AJ274,1-$B274,0,24,1)),OFFSET(AJ274,1-$B274,0,24,1))))))+$BT274)*AJ$22*INDEX(Hydro_Param!$D$27:$D$39,$A274)/$C274/24","v":11.581385559619841},{"$f":"AK274+($BS274*MAX($BU274,MIN($BV274,AK274/AVERAGE(IF(OFFSET(AK274,1-$B274,0,24,1)<$BU274*AVERAGE(OFFSET(AK274,1-$B274,0,24,1)),OFFSET($BU274,1-$B274,0,24,1)*AVERAGE(OFFSET(AK274,1-$B274,0,24,1)),IF(OFFSET(AK274,1-$B274,0,24,1)>$BV274*AVERAGE(OFFSET(AK274,1-$B274,0,24,1)),OFFSET($BV274,1-$B274,0,24,1)*AVERAGE(OFFSET(AK274,1-$B274,0,24,1)),OFFSET(AK274,1-$B274,0,24,1))))))+$BT274)*AK$22*INDEX(Hydro_Param!$D$27:$D$39,$A274)/$C274/24","v":11.046818184420509},{"$f":"AL274+($BS274*MAX($BU274,MIN($BV274,AL274/AVERAGE(IF(OFFSET(AL274,1-$B274,0,24,1)<$BU274*AVERAGE(OFFSET(AL274,1-$B274,0,24,1)),OFFSET($BU274,1-$B274,0,24,1)*AVERAGE(OFFSET(AL274,1-$B274,0,24,1)),IF(OFFSET(AL274,1-$B274,0,24,1)>$BV274*AVERAGE(OFFSET(AL274,1-$B274,0,24,1)),OFFSET($BV274,1-$B274,0,24,1)*AVERAGE(OFFSET(AL274,1-$B274,0,24,1)),OFFSET(AL274,1-$B274,0,24,1))))))+$BT274)*AL$22*INDEX(Hydro_Param!$D$27:$D$39,$A274)/$C274/24","v":10.809436396046992},{"$f":"AM274+($BS274*MAX($BU274,MIN($BV274,AM274/AVERAGE(IF(OFFSET(AM274,1-$B274,0,24,1)<$BU274*AVERAGE(OFFSET(AM274,1-$B274,0,24,1)),OFFSET($BU274,1-$B274,0,24,1)*AVERAGE(OFFSET(AM274,1-$B274,0,24,1)),IF(OFFSET(AM274,1-$B274,0,24,1)>$BV274*AVERAGE(OFFSET(AM274,1-$B274,0,24,1)),OFFSET($BV274,1-$B274,0,24,1)*AVERAGE(OFFSET(AM274,1-$B274,0,24,1)),OFFSET(AM274,1-$B274,0,24,1))))))+$BT274)*AM$22*INDEX(Hydro_Param!$D$27:$D$39,$A274)/$C274/24","v":10.665025005129779},{"$f":"AN274+($BS274*MAX($BU274,MIN($BV274,AN274/AVERAGE(IF(OFFSET(AN274,1-$B274,0,24,1)<$BU274*AVERAGE(OFFSET(AN274,1-$B274,0,24,1)),OFFSET($BU274,1-$B274,0,24,1)*AVERAGE(OFFSET(AN274,1-$B274,0,24,1)),IF(OFFSET(AN274,1-$B274,0,24,1)>$BV274*AVERAGE(OFFSET(AN274,1-$B274,0,24,1)),OFFSET($BV274,1-$B274,0,24,1)*AVERAGE(OFFSET(AN274,1-$B274,0,24,1)),OFFSET(AN274,1-$B274,0,24,1))))))+$BT274)*AN$22*INDEX(Hydro_Param!$D$27:$D$39,$A274)/$C274/24","v":10.620779326327057},{"$f":"AO274+($BS274*MAX($BU274,MIN($BV274,AO274/AVERAGE(IF(OFFSET(AO274,1-$B274,0,24,1)<$BU274*AVERAGE(OFFSET(AO274,1-$B274,0,24,1)),OFFSET($BU274,1-$B274,0,24,1)*AVERAGE(OFFSET(AO274,1-$B274,0,24,1)),IF(OFFSET(AO274,1-$B274,0,24,1)>$BV274*AVERAGE(OFFSET(AO274,1-$B274,0,24,1)),OFFSET($BV274,1-$B274,0,24,1)*AVERAGE(OFFSET(AO274,1-$B274,0,24,1)),OFFSET(AO274,1-$B274,0,24,1))))))+$BT274)*AO$22*INDEX(Hydro_Param!$D$27:$D$39,$A274)/$C274/24","v":10.743870863297611},{"$f":"AP274+($BS274*MAX($BU274,MIN($BV274,AP274/AVERAGE(IF(OFFSET(AP274,1-$B274,0,24,1)<$BU274*AVERAGE(OFFSET(AP274,1-$B274,0,24,1)),OFFSET($BU274,1-$B274,0,24,1)*AVERAGE(OFFSET(AP274,1-$B274,0,24,1)),IF(OFFSET(AP274,1-$B274,0,24,1)>$BV274*AVERAGE(OFFSET(AP274,1-$B274,0,24,1)),OFFSET($BV274,1-$B274,0,24,1)*AVERAGE(OFFSET(AP274,1-$B274,0,24,1)),OFFSET(AP274,1-$B274,0,24,1))))))+$BT274)*AP$22*INDEX(Hydro_Param!$D$27:$D$39,$A274)/$C274/24","v":10.866021965304544},{"$f":"AQ274+($BS274*MAX($BU274,MIN($BV274,AQ274/AVERAGE(IF(OFFSET(AQ274,1-$B274,0,24,1)<$BU274*AVERAGE(OFFSET(AQ274,1-$B274,0,24,1)),OFFSET($BU274,1-$B274,0,24,1)*AVERAGE(OFFSET(AQ274,1-$B274,0,24,1)),IF(OFFSET(AQ274,1-$B274,0,24,1)>$BV274*AVERAGE(OFFSET(AQ274,1-$B274,0,24,1)),OFFSET($BV274,1-$B274,0,24,1)*AVERAGE(OFFSET(AQ274,1-$B274,0,24,1)),OFFSET(AQ274,1-$B274,0,24,1))))))+$BT274)*AQ$22*INDEX(Hydro_Param!$D$27:$D$39,$A274)/$C274/24","v":10.982664683084682},{"$f":"AR274+($BS274*MAX($BU274,MIN($BV274,AR274/AVERAGE(IF(OFFSET(AR274,1-$B274,0,24,1)<$BU274*AVERAGE(OFFSET(AR274,1-$B274,0,24,1)),OFFSET($BU274,1-$B274,0,24,1)*AVERAGE(OFFSET(AR274,1-$B274,0,24,1)),IF(OFFSET(AR274,1-$B274,0,24,1)>$BV274*AVERAGE(OFFSET(AR274,1-$B274,0,24,1)),OFFSET($BV274,1-$B274,0,24,1)*AVERAGE(OFFSET(AR274,1-$B274,0,24,1)),OFFSET(AR274,1-$B274,0,24,1))))))+$BT274)*AR$22*INDEX(Hydro_Param!$D$27:$D$39,$A274)/$C274/24","v":11.09408051673126},{"$f":"AS274+($BS274*MAX($BU274,MIN($BV274,AS274/AVERAGE(IF(OFFSET(AS274,1-$B274,0,24,1)<$BU274*AVERAGE(OFFSET(AS274,1-$B274,0,24,1)),OFFSET($BU274,1-$B274,0,24,1)*AVERAGE(OFFSET(AS274,1-$B274,0,24,1)),IF(OFFSET(AS274,1-$B274,0,24,1)>$BV274*AVERAGE(OFFSET(AS274,1-$B274,0,24,1)),OFFSET($BV274,1-$B274,0,24,1)*AVERAGE(OFFSET(AS274,1-$B274,0,24,1)),OFFSET(AS274,1-$B274,0,24,1))))))+$BT274)*AS$22*INDEX(Hydro_Param!$D$27:$D$39,$A274)/$C274/24","v":11.201604225846831},{"$f":"AT274+($BS274*MAX($BU274,MIN($BV274,AT274/AVERAGE(IF(OFFSET(AT274,1-$B274,0,24,1)<$BU274*AVERAGE(OFFSET(AT274,1-$B274,0,24,1)),OFFSET($BU274,1-$B274,0,24,1)*AVERAGE(OFFSET(AT274,1-$B274,0,24,1)),IF(OFFSET(AT274,1-$B274,0,24,1)>$BV274*AVERAGE(OFFSET(AT274,1-$B274,0,24,1)),OFFSET($BV274,1-$B274,0,24,1)*AVERAGE(OFFSET(AT274,1-$B274,0,24,1)),OFFSET(AT274,1-$B274,0,24,1))))))+$BT274)*AT$22*INDEX(Hydro_Param!$D$27:$D$39,$A274)/$C274/24","v":11.313636513922841},{"$f":"AU274+($BS274*MAX($BU274,MIN($BV274,AU274/AVERAGE(IF(OFFSET(AU274,1-$B274,0,24,1)<$BU274*AVERAGE(OFFSET(AU274,1-$B274,0,24,1)),OFFSET($BU274,1-$B274,0,24,1)*AVERAGE(OFFSET(AU274,1-$B274,0,24,1)),IF(OFFSET(AU274,1-$B274,0,24,1)>$BV274*AVERAGE(OFFSET(AU274,1-$B274,0,24,1)),OFFSET($BV274,1-$B274,0,24,1)*AVERAGE(OFFSET(AU274,1-$B274,0,24,1)),OFFSET(AU274,1-$B274,0,24,1))))))+$BT274)*AU$22*INDEX(Hydro_Param!$D$27:$D$39,$A274)/$C274/24","v":11.437135088563599},{"$f":"AV274+($BS274*MAX($BU274,MIN($BV274,AV274/AVERAGE(IF(OFFSET(AV274,1-$B274,0,24,1)<$BU274*AVERAGE(OFFSET(AV274,1-$B274,0,24,1)),OFFSET($BU274,1-$B274,0,24,1)*AVERAGE(OFFSET(AV274,1-$B274,0,24,1)),IF(OFFSET(AV274,1-$B274,0,24,1)>$BV274*AVERAGE(OFFSET(AV274,1-$B274,0,24,1)),OFFSET($BV274,1-$B274,0,24,1)*AVERAGE(OFFSET(AV274,1-$B274,0,24,1)),OFFSET(AV274,1-$B274,0,24,1))))))+$BT274)*AV$22*INDEX(Hydro_Param!$D$27:$D$39,$A274)/$C274/24","v":11.546308283731054},{"$f":"AW274+($BS274*MAX($BU274,MIN($BV274,AW274/AVERAGE(IF(OFFSET(AW274,1-$B274,0,24,1)<$BU274*AVERAGE(OFFSET(AW274,1-$B274,0,24,1)),OFFSET($BU274,1-$B274,0,24,1)*AVERAGE(OFFSET(AW274,1-$B274,0,24,1)),IF(OFFSET(AW274,1-$B274,0,24,1)>$BV274*AVERAGE(OFFSET(AW274,1-$B274,0,24,1)),OFFSET($BV274,1-$B274,0,24,1)*AVERAGE(OFFSET(AW274,1-$B274,0,24,1)),OFFSET(AW274,1-$B274,0,24,1))))))+$BT274)*AW$22*INDEX(Hydro_Param!$D$27:$D$39,$A274)/$C274/24","v":11.643187623846501},{"$f":"AX274+($BS274*MAX($BU274,MIN($BV274,AX274/AVERAGE(IF(OFFSET(AX274,1-$B274,0,24,1)<$BU274*AVERAGE(OFFSET(AX274,1-$B274,0,24,1)),OFFSET($BU274,1-$B274,0,24,1)*AVERAGE(OFFSET(AX274,1-$B274,0,24,1)),IF(OFFSET(AX274,1-$B274,0,24,1)>$BV274*AVERAGE(OFFSET(AX274,1-$B274,0,24,1)),OFFSET($BV274,1-$B274,0,24,1)*AVERAGE(OFFSET(AX274,1-$B274,0,24,1)),OFFSET(AX274,1-$B274,0,24,1))))))+$BT274)*AX$22*INDEX(Hydro_Param!$D$27:$D$39,$A274)/$C274/24","v":11.76280322092504},{"$f":"AY274+($BS274*MAX($BU274,MIN($BV274,AY274/AVERAGE(IF(OFFSET(AY274,1-$B274,0,24,1)<$BU274*AVERAGE(OFFSET(AY274,1-$B274,0,24,1)),OFFSET($BU274,1-$B274,0,24,1)*AVERAGE(OFFSET(AY274,1-$B274,0,24,1)),IF(OFFSET(AY274,1-$B274,0,24,1)>$BV274*AVERAGE(OFFSET(AY274,1-$B274,0,24,1)),OFFSET($BV274,1-$B274,0,24,1)*AVERAGE(OFFSET(AY274,1-$B274,0,24,1)),OFFSET(AY274,1-$B274,0,24,1))))))+$BT274)*AY$22*INDEX(Hydro_Param!$D$27:$D$39,$A274)/$C274/24","v":11.886214983635467},{"$f":"AZ274+($BS274*MAX($BU274,MIN($BV274,AZ274/AVERAGE(IF(OFFSET(AZ274,1-$B274,0,24,1)<$BU274*AVERAGE(OFFSET(AZ274,1-$B274,0,24,1)),OFFSET($BU274,1-$B274,0,24,1)*AVERAGE(OFFSET(AZ274,1-$B274,0,24,1)),IF(OFFSET(AZ274,1-$B274,0,24,1)>$BV274*AVERAGE(OFFSET(AZ274,1-$B274,0,24,1)),OFFSET($BV274,1-$B274,0,24,1)*AVERAGE(OFFSET(AZ274,1-$B274,0,24,1)),OFFSET(AZ274,1-$B274,0,24,1))))))+$BT274)*AZ$22*INDEX(Hydro_Param!$D$27:$D$39,$A274)/$C274/24","v":11.982198823626016},{"$f":"BA274+($BS274*MAX($BU274,MIN($BV274,BA274/AVERAGE(IF(OFFSET(BA274,1-$B274,0,24,1)<$BU274*AVERAGE(OFFSET(BA274,1-$B274,0,24,1)),OFFSET($BU274,1-$B274,0,24,1)*AVERAGE(OFFSET(BA274,1-$B274,0,24,1)),IF(OFFSET(BA274,1-$B274,0,24,1)>$BV274*AVERAGE(OFFSET(BA274,1-$B274,0,24,1)),OFFSET($BV274,1-$B274,0,24,1)*AVERAGE(OFFSET(BA274,1-$B274,0,24,1)),OFFSET(BA274,1-$B274,0,24,1))))))+$BT274)*BA$22*INDEX(Hydro_Param!$D$27:$D$39,$A274)/$C274/24","v":12.096800563076059},{"$f":"BB274+($BS274*MAX($BU274,MIN($BV274,BB274/AVERAGE(IF(OFFSET(BB274,1-$B274,0,24,1)<$BU274*AVERAGE(OFFSET(BB274,1-$B274,0,24,1)),OFFSET($BU274,1-$B274,0,24,1)*AVERAGE(OFFSET(BB274,1-$B274,0,24,1)),IF(OFFSET(BB274,1-$B274,0,24,1)>$BV274*AVERAGE(OFFSET(BB274,1-$B274,0,24,1)),OFFSET($BV274,1-$B274,0,24,1)*AVERAGE(OFFSET(BB274,1-$B274,0,24,1)),OFFSET(BB274,1-$B274,0,24,1))))))+$BT274)*BB$22*INDEX(Hydro_Param!$D$27:$D$39,$A274)/$C274/24","v":12.218121849050924},{"$f":"BC274+($BS274*MAX($BU274,MIN($BV274,BC274/AVERAGE(IF(OFFSET(BC274,1-$B274,0,24,1)<$BU274*AVERAGE(OFFSET(BC274,1-$B274,0,24,1)),OFFSET($BU274,1-$B274,0,24,1)*AVERAGE(OFFSET(BC274,1-$B274,0,24,1)),IF(OFFSET(BC274,1-$B274,0,24,1)>$BV274*AVERAGE(OFFSET(BC274,1-$B274,0,24,1)),OFFSET($BV274,1-$B274,0,24,1)*AVERAGE(OFFSET(BC274,1-$B274,0,24,1)),OFFSET(BC274,1-$B274,0,24,1))))))+$BT274)*BC$22*INDEX(Hydro_Param!$D$27:$D$39,$A274)/$C274/24","v":12.324078703219628},{"$f":"BD274+($BS274*MAX($BU274,MIN($BV274,BD274/AVERAGE(IF(OFFSET(BD274,1-$B274,0,24,1)<$BU274*AVERAGE(OFFSET(BD274,1-$B274,0,24,1)),OFFSET($BU274,1-$B274,0,24,1)*AVERAGE(OFFSET(BD274,1-$B274,0,24,1)),IF(OFFSET(BD274,1-$B274,0,24,1)>$BV274*AVERAGE(OFFSET(BD274,1-$B274,0,24,1)),OFFSET($BV274,1-$B274,0,24,1)*AVERAGE(OFFSET(BD274,1-$B274,0,24,1)),OFFSET(BD274,1-$B274,0,24,1))))))+$BT274)*BD$22*INDEX(Hydro_Param!$D$27:$D$39,$A274)/$C274/24","v":12.433893984785819},{"$f":"BE274+($BS274*MAX($BU274,MIN($BV274,BE274/AVERAGE(IF(OFFSET(BE274,1-$B274,0,24,1)<$BU274*AVERAGE(OFFSET(BE274,1-$B274,0,24,1)),OFFSET($BU274,1-$B274,0,24,1)*AVERAGE(OFFSET(BE274,1-$B274,0,24,1)),IF(OFFSET(BE274,1-$B274,0,24,1)>$BV274*AVERAGE(OFFSET(BE274,1-$B274,0,24,1)),OFFSET($BV274,1-$B274,0,24,1)*AVERAGE(OFFSET(BE274,1-$B274,0,24,1)),OFFSET(BE274,1-$B274,0,24,1))))))+$BT274)*BE$22*INDEX(Hydro_Param!$D$27:$D$39,$A274)/$C274/24","v":12.561710231357686},{"$f":"BF274+($BS274*MAX($BU274,MIN($BV274,BF274/AVERAGE(IF(OFFSET(BF274,1-$B274,0,24,1)<$BU274*AVERAGE(OFFSET(BF274,1-$B274,0,24,1)),OFFSET($BU274,1-$B274,0,24,1)*AVERAGE(OFFSET(BF274,1-$B274,0,24,1)),IF(OFFSET(BF274,1-$B274,0,24,1)>$BV274*AVERAGE(OFFSET(BF274,1-$B274,0,24,1)),OFFSET($BV274,1-$B274,0,24,1)*AVERAGE(OFFSET(BF274,1-$B274,0,24,1)),OFFSET(BF274,1-$B274,0,24,1))))))+$BT274)*BF$22*INDEX(Hydro_Param!$D$27:$D$39,$A274)/$C274/24","v":12.689579817530911},{"$f":"BG274+($BS274*MAX($BU274,MIN($BV274,BG274/AVERAGE(IF(OFFSET(BG274,1-$B274,0,24,1)<$BU274*AVERAGE(OFFSET(BG274,1-$B274,0,24,1)),OFFSET($BU274,1-$B274,0,24,1)*AVERAGE(OFFSET(BG274,1-$B274,0,24,1)),IF(OFFSET(BG274,1-$B274,0,24,1)>$BV274*AVERAGE(OFFSET(BG274,1-$B274,0,24,1)),OFFSET($BV274,1-$B274,0,24,1)*AVERAGE(OFFSET(BG274,1-$B274,0,24,1)),OFFSET(BG274,1-$B274,0,24,1))))))+$BT274)*BG$22*INDEX(Hydro_Param!$D$27:$D$39,$A274)/$C274/24","v":12.817172458247452},{"$f":"BH274+($BS274*MAX($BU274,MIN($BV274,BH274/AVERAGE(IF(OFFSET(BH274,1-$B274,0,24,1)<$BU274*AVERAGE(OFFSET(BH274,1-$B274,0,24,1)),OFFSET($BU274,1-$B274,0,24,1)*AVERAGE(OFFSET(BH274,1-$B274,0,24,1)),IF(OFFSET(BH274,1-$B274,0,24,1)>$BV274*AVERAGE(OFFSET(BH274,1-$B274,0,24,1)),OFFSET($BV274,1-$B274,0,24,1)*AVERAGE(OFFSET(BH274,1-$B274,0,24,1)),OFFSET(BH274,1-$B274,0,24,1))))))+$BT274)*BH$22*INDEX(Hydro_Param!$D$27:$D$39,$A274)/$C274/24","v":12.944334453997858},{"$f":"BI274+($BS274*MAX($BU274,MIN($BV274,BI274/AVERAGE(IF(OFFSET(BI274,1-$B274,0,24,1)<$BU274*AVERAGE(OFFSET(BI274,1-$B274,0,24,1)),OFFSET($BU274,1-$B274,0,24,1)*AVERAGE(OFFSET(BI274,1-$B274,0,24,1)),IF(OFFSET(BI274,1-$B274,0,24,1)>$BV274*AVERAGE(OFFSET(BI274,1-$B274,0,24,1)),OFFSET($BV274,1-$B274,0,24,1)*AVERAGE(OFFSET(BI274,1-$B274,0,24,1)),OFFSET(BI274,1-$B274,0,24,1))))))+$BT274)*BI$22*INDEX(Hydro_Param!$D$27:$D$39,$A274)/$C274/24","v":13.054038251623879},{"$f":"BJ274+($BS274*MAX($BU274,MIN($BV274,BJ274/AVERAGE(IF(OFFSET(BJ274,1-$B274,0,24,1)<$BU274*AVERAGE(OFFSET(BJ274,1-$B274,0,24,1)),OFFSET($BU274,1-$B274,0,24,1)*AVERAGE(OFFSET(BJ274,1-$B274,0,24,1)),IF(OFFSET(BJ274,1-$B274,0,24,1)>$BV274*AVERAGE(OFFSET(BJ274,1-$B274,0,24,1)),OFFSET($BV274,1-$B274,0,24,1)*AVERAGE(OFFSET(BJ274,1-$B274,0,24,1)),OFFSET(BJ274,1-$B274,0,24,1))))))+$BT274)*BJ$22*INDEX(Hydro_Param!$D$27:$D$39,$A274)/$C274/24","v":13.175881053945675},{"$f":"BK274+($BS274*MAX($BU274,MIN($BV274,BK274/AVERAGE(IF(OFFSET(BK274,1-$B274,0,24,1)<$BU274*AVERAGE(OFFSET(BK274,1-$B274,0,24,1)),OFFSET($BU274,1-$B274,0,24,1)*AVERAGE(OFFSET(BK274,1-$B274,0,24,1)),IF(OFFSET(BK274,1-$B274,0,24,1)>$BV274*AVERAGE(OFFSET(BK274,1-$B274,0,24,1)),OFFSET($BV274,1-$B274,0,24,1)*AVERAGE(OFFSET(BK274,1-$B274,0,24,1)),OFFSET(BK274,1-$B274,0,24,1))))))+$BT274)*BK$22*INDEX(Hydro_Param!$D$27:$D$39,$A274)/$C274/24","v":13.288976434297474},{"$f":"BL274+($BS274*MAX($BU274,MIN($BV274,BL274/AVERAGE(IF(OFFSET(BL274,1-$B274,0,24,1)<$BU274*AVERAGE(OFFSET(BL274,1-$B274,0,24,1)),OFFSET($BU274,1-$B274,0,24,1)*AVERAGE(OFFSET(BL274,1-$B274,0,24,1)),IF(OFFSET(BL274,1-$B274,0,24,1)>$BV274*AVERAGE(OFFSET(BL274,1-$B274,0,24,1)),OFFSET($BV274,1-$B274,0,24,1)*AVERAGE(OFFSET(BL274,1-$B274,0,24,1)),OFFSET(BL274,1-$B274,0,24,1))))))+$BT274)*BL$22*INDEX(Hydro_Param!$D$27:$D$39,$A274)/$C274/24","v":13.402136849010128},{"$f":"BM274+($BS274*MAX($BU274,MIN($BV274,BM274/AVERAGE(IF(OFFSET(BM274,1-$B274,0,24,1)<$BU274*AVERAGE(OFFSET(BM274,1-$B274,0,24,1)),OFFSET($BU274,1-$B274,0,24,1)*AVERAGE(OFFSET(BM274,1-$B274,0,24,1)),IF(OFFSET(BM274,1-$B274,0,24,1)>$BV274*AVERAGE(OFFSET(BM274,1-$B274,0,24,1)),OFFSET($BV274,1-$B274,0,24,1)*AVERAGE(OFFSET(BM274,1-$B274,0,24,1)),OFFSET(BM274,1-$B274,0,24,1))))))+$BT274)*BM$22*INDEX(Hydro_Param!$D$27:$D$39,$A274)/$C274/24","v":13.529432319538913},{"$f":"BN274+($BS274*MAX($BU274,MIN($BV274,BN274/AVERAGE(IF(OFFSET(BN274,1-$B274,0,24,1)<$BU274*AVERAGE(OFFSET(BN274,1-$B274,0,24,1)),OFFSET($BU274,1-$B274,0,24,1)*AVERAGE(OFFSET(BN274,1-$B274,0,24,1)),IF(OFFSET(BN274,1-$B274,0,24,1)>$BV274*AVERAGE(OFFSET(BN274,1-$B274,0,24,1)),OFFSET($BV274,1-$B274,0,24,1)*AVERAGE(OFFSET(BN274,1-$B274,0,24,1)),OFFSET(BN274,1-$B274,0,24,1))))))+$BT274)*BN$22*INDEX(Hydro_Param!$D$27:$D$39,$A274)/$C274/24","v":13.657392971138343},{"$f":"BO274+($BS274*MAX($BU274,MIN($BV274,BO274/AVERAGE(IF(OFFSET(BO274,1-$B274,0,24,1)<$BU274*AVERAGE(OFFSET(BO274,1-$B274,0,24,1)),OFFSET($BU274,1-$B274,0,24,1)*AVERAGE(OFFSET(BO274,1-$B274,0,24,1)),IF(OFFSET(BO274,1-$B274,0,24,1)>$BV274*AVERAGE(OFFSET(BO274,1-$B274,0,24,1)),OFFSET($BV274,1-$B274,0,24,1)*AVERAGE(OFFSET(BO274,1-$B274,0,24,1)),OFFSET(BO274,1-$B274,0,24,1))))))+$BT274)*BO$22*INDEX(Hydro_Param!$D$27:$D$39,$A274)/$C274/24","v":13.785578000435208},{"$f":"BP274+($BS274*MAX($BU274,MIN($BV274,BP274/AVERAGE(IF(OFFSET(BP274,1-$B274,0,24,1)<$BU274*AVERAGE(OFFSET(BP274,1-$B274,0,24,1)),OFFSET($BU274,1-$B274,0,24,1)*AVERAGE(OFFSET(BP274,1-$B274,0,24,1)),IF(OFFSET(BP274,1-$B274,0,24,1)>$BV274*AVERAGE(OFFSET(BP274,1-$B274,0,24,1)),OFFSET($BV274,1-$B274,0,24,1)*AVERAGE(OFFSET(BP274,1-$B274,0,24,1)),OFFSET(BP274,1-$B274,0,24,1))))))+$BT274)*BP$22*INDEX(Hydro_Param!$D$27:$D$39,$A274)/$C274/24","v":13.913274639944898},{"$f":"BQ274+($BS274*MAX($BU274,MIN($BV274,BQ274/AVERAGE(IF(OFFSET(BQ274,1-$B274,0,24,1)<$BU274*AVERAGE(OFFSET(BQ274,1-$B274,0,24,1)),OFFSET($BU274,1-$B274,0,24,1)*AVERAGE(OFFSET(BQ274,1-$B274,0,24,1)),IF(OFFSET(BQ274,1-$B274,0,24,1)>$BV274*AVERAGE(OFFSET(BQ274,1-$B274,0,24,1)),OFFSET($BV274,1-$B274,0,24,1)*AVERAGE(OFFSET(BQ274,1-$B274,0,24,1)),OFFSET(BQ274,1-$B274,0,24,1))))))+$BT274)*BQ$22*INDEX(Hydro_Param!$D$27:$D$39,$A274)/$C274/24","v":14.04050318081482},null,{"$f":"MAX(MIN(U$7*Load_Shape!T233/$C274*U$31+(U$32*$G274+U$33*$H274)/$C274-BX274,$ED$51/1000),0)+BX274","v":10.449040184821682},{"$f":"MAX(MIN(V$7*Load_Shape!U233/$C274*V$31+(V$32*$G274+V$33*$H274)/$C274-BY274,$ED$51/1000),0)+BY274","v":9.6097983026883611},{"$f":"MAX(MIN(W$7*Load_Shape!V233/$C274*W$31+(W$32*$G274+W$33*$H274)/$C274-BZ274,$ED$51/1000),0)+BZ274","v":11.573052994740889},{"$f":"MAX(MIN(X$7*Load_Shape!W233/$C274*X$31+(X$32*$G274+X$33*$H274)/$C274-CA274,$ED$51/1000),0)+CA274","v":11.572607937478082},{"$f":"MAX(MIN(Y$7*Load_Shape!X233/$C274*Y$31+(Y$32*$G274+Y$33*$H274)/$C274-CB274,$ED$51/1000),0)+CB274","v":11.203650314598026},{"$f":"MAX(MIN(Z$7*Load_Shape!Y233/$C274*Z$31+(Z$32*$G274+Z$33*$H274)/$C274-CC274,$ED$51/1000),0)+CC274","v":10.649745007982208},{"$f":"MAX(MIN(AA$7*Load_Shape!Z233/$C274*AA$31+(AA$32*$G274+AA$33*$H274)/$C274-CD274,$ED$51/1000),0)+CD274","v":10.146647380168158},{"$f":"MAX(MIN(AB$7*Load_Shape!AA233/$C274*AB$31+(AB$32*$G274+AB$33*$H274)/$C274-CE274,$ED$51/1000),0)+CE274","v":9.9767493924895128},{"$f":"MAX(MIN(AC$7*Load_Shape!AB233/$C274*AC$31+(AC$32*$G274+AC$33*$H274)/$C274-CF274,$ED$51/1000),0)+CF274","v":9.7053125968269516},{"$f":"MAX(MIN(AD$7*Load_Shape!AC233/$C274*AD$31+(AD$32*$G274+AD$33*$H274)/$C274-CG274,$ED$51/1000),0)+CG274","v":9.5629866255707334},{"$f":"MAX(MIN(AE$7*Load_Shape!AD233/$C274*AE$31+(AE$32*$G274+AE$33*$H274)/$C274-CH274,$ED$51/1000),0)+CH274","v":9.4342388322757493},{"$f":"MAX(MIN(AF$7*Load_Shape!AE233/$C274*AF$31+(AF$32*$G274+AF$33*$H274)/$C274-CI274,$ED$51/1000),0)+CI274","v":9.4801348256766662},{"$f":"MAX(MIN(AG$7*Load_Shape!AF233/$C274*AG$31+(AG$32*$G274+AG$33*$H274)/$C274-CJ274,$ED$51/1000),0)+CJ274","v":9.4941361228086887},{"$f":"MAX(MIN(AH$7*Load_Shape!AG233/$C274*AH$31+(AH$32*$G274+AH$33*$H274)/$C274-CK274,$ED$51/1000),0)+CK274","v":11.590152383610789},{"$f":"MAX(MIN(AI$7*Load_Shape!AH233/$C274*AI$31+(AI$32*$G274+AI$33*$H274)/$C274-CL274,$ED$51/1000),0)+CL274","v":11.635086636974634},{"$f":"MAX(MIN(AJ$7*Load_Shape!AI233/$C274*AJ$31+(AJ$32*$G274+AJ$33*$H274)/$C274-CM274,$ED$51/1000),0)+CM274","v":11.581385559619841},{"$f":"MAX(MIN(AK$7*Load_Shape!AJ233/$C274*AK$31+(AK$32*$G274+AK$33*$H274)/$C274-CN274,$ED$51/1000),0)+CN274","v":11.046818184420509},{"$f":"MAX(MIN(AL$7*Load_Shape!AK233/$C274*AL$31+(AL$32*$G274+AL$33*$H274)/$C274-CO274,$ED$51/1000),0)+CO274","v":10.809436396046992},{"$f":"MAX(MIN(AM$7*Load_Shape!AL233/$C274*AM$31+(AM$32*$G274+AM$33*$H274)/$C274-CP274,$ED$51/1000),0)+CP274","v":10.665025005129779},{"$f":"MAX(MIN(AN$7*Load_Shape!AM233/$C274*AN$31+(AN$32*$G274+AN$33*$H274)/$C274-CQ274,$ED$51/1000),0)+CQ274","v":10.620779326327057},{"$f":"MAX(MIN(AO$7*Load_Shape!AN233/$C274*AO$31+(AO$32*$G274+AO$33*$H274)/$C274-CR274,$ED$51/1000),0)+CR274","v":10.743870863297611},{"$f":"MAX(MIN(AP$7*Load_Shape!AO233/$C274*AP$31+(AP$32*$G274+AP$33*$H274)/$C274-CS274,$ED$51/1000),0)+CS274","v":10.866021965304544},{"$f":"MAX(MIN(AQ$7*Load_Shape!AP233/$C274*AQ$31+(AQ$32*$G274+AQ$33*$H274)/$C274-CT274,$ED$51/1000),0)+CT274","v":10.982664683084682},{"$f":"MAX(MIN(AR$7*Load_Shape!AQ233/$C274*AR$31+(AR$32*$G274+AR$33*$H274)/$C274-CU274,$ED$51/1000),0)+CU274","v":11.09408051673126},{"$f":"MAX(MIN(AS$7*Load_Shape!AR233/$C274*AS$31+(AS$32*$G274+AS$33*$H274)/$C274-CV274,$ED$51/1000),0)+CV274","v":11.201604225846831},{"$f":"MAX(MIN(AT$7*Load_Shape!AS233/$C274*AT$31+(AT$32*$G274+AT$33*$H274)/$C274-CW274,$ED$51/1000),0)+CW274","v":11.313636513922841},{"$f":"MAX(MIN(AU$7*Load_Shape!AT233/$C274*AU$31+(AU$32*$G274+AU$33*$H274)/$C274-CX274,$ED$51/1000),0)+CX274","v":11.437135088563599},{"$f":"MAX(MIN(AV$7*Load_Shape!AU233/$C274*AV$31+(AV$32*$G274+AV$33*$H274)/$C274-CY274,$ED$51/1000),0)+CY274","v":11.546308283731054},{"$f":"MAX(MIN(AW$7*Load_Shape!AV233/$C274*AW$31+(AW$32*$G274+AW$33*$H274)/$C274-CZ274,$ED$51/1000),0)+CZ274","v":11.643187623846501},{"$f":"MAX(MIN(AX$7*Load_Shape!AW233/$C274*AX$31+(AX$32*$G274+AX$33*$H274)/$C274-DA274,$ED$51/1000),0)+DA274","v":11.76280322092504},{"$f":"MAX(MIN(AY$7*Load_Shape!AX233/$C274*AY$31+(AY$32*$G274+AY$33*$H274)/$C274-DB274,$ED$51/1000),0)+DB274","v":11.886214983635467},{"$f":"MAX(MIN(AZ$7*Load_Shape!AY233/$C274*AZ$31+(AZ$32*$G274+AZ$33*$H274)/$C274-DC274,$ED$51/1000),0)+DC274","v":11.982198823626016},{"$f":"MAX(MIN(BA$7*Load_Shape!AZ233/$C274*BA$31+(BA$32*$G274+BA$33*$H274)/$C274-DD274,$ED$51/1000),0)+DD274","v":12.096800563076059},{"$f":"MAX(MIN(BB$7*Load_Shape!BA233/$C274*BB$31+(BB$32*$G274+BB$33*$H274)/$C274-DE274,$ED$51/1000),0)+DE274","v":12.218121849050924},{"$f":"MAX(MIN(BC$7*Load_Shape!BB233/$C274*BC$31+(BC$32*$G274+BC$33*$H274)/$C274-DF274,$ED$51/1000),0)+DF274","v":12.324078703219628},{"$f":"MAX(MIN(BD$7*Load_Shape!BC233/$C274*BD$31+(BD$32*$G274+BD$33*$H274)/$C274-DG274,$ED$51/1000),0)+DG274","v":12.433893984785819},{"$f":"MAX(MIN(BE$7*Load_Shape!BD233/$C274*BE$31+(BE$32*$G274+BE$33*$H274)/$C274-DH274,$ED$51/1000),0)+DH274","v":12.561710231357686},{"$f":"MAX(MIN(BF$7*Load_Shape!BE233/$C274*BF$31+(BF$32*$G274+BF$33*$H274)/$C274-DI274,$ED$51/1000),0)+DI274","v":12.689579817530911},{"$f":"MAX(MIN(BG$7*Load_Shape!BF233/$C274*BG$31+(BG$32*$G274+BG$33*$H274)/$C274-DJ274,$ED$51/1000),0)+DJ274","v":12.817172458247452},{"$f":"MAX(MIN(BH$7*Load_Shape!BG233/$C274*BH$31+(BH$32*$G274+BH$33*$H274)/$C274-DK274,$ED$51/1000),0)+DK274","v":12.944334453997858},{"$f":"MAX(MIN(BI$7*Load_Shape!BH233/$C274*BI$31+(BI$32*$G274+BI$33*$H274)/$C274-DL274,$ED$51/1000),0)+DL274","v":13.054038251623879},{"$f":"MAX(MIN(BJ$7*Load_Shape!BI233/$C274*BJ$31+(BJ$32*$G274+BJ$33*$H274)/$C274-DM274,$ED$51/1000),0)+DM274","v":13.175881053945675},{"$f":"MAX(MIN(BK$7*Load_Shape!BJ233/$C274*BK$31+(BK$32*$G274+BK$33*$H274)/$C274-DN274,$ED$51/1000),0)+DN274","v":13.288976434297474},{"$f":"MAX(MIN(BL$7*Load_Shape!BK233/$C274*BL$31+(BL$32*$G274+BL$33*$H274)/$C274-DO274,$ED$51/1000),0)+DO274","v":13.402136849010128},{"$f":"MAX(MIN(BM$7*Load_Shape!BL233/$C274*BM$31+(BM$32*$G274+BM$33*$H274)/$C274-DP274,$ED$51/1000),0)+DP274","v":13.529432319538913},{"$f":"MAX(MIN(BN$7*Load_Shape!BM233/$C274*BN$31+(BN$32*$G274+BN$33*$H274)/$C274-DQ274,$ED$51/1000),0)+DQ274","v":13.657392971138343},{"$f":"MAX(MIN(BO$7*Load_Shape!BN233/$C274*BO$31+(BO$32*$G274+BO$33*$H274)/$C274-DR274,$ED$51/1000),0)+DR274","v":13.785578000435208},{"$f":"MAX(MIN(BP$7*Load_Shape!BO233/$C274*BP$31+(BP$32*$G274+BP$33*$H274)/$C274-DS274,$ED$51/1000),0)+DS274","v":13.913274639944898},{"$f":"MAX(MIN(BQ$7*Load_Shape!BP233/$C274*BQ$31+(BQ$32*$G274+BQ$33*$H274)/$C274-DT274,$ED$51/1000),0)+DT274","v":14.04050318081482},null,{"$f":"DV274+IF(INDEX(FT$13:FT$24,$A274)>0,INDEX(FT$43:FT$54,$A274)*MAX(0,Load_Shape!T233*U$7/$C274*U$31+(U$32*$G274+U$33*$H274)/$C274-DV274)/INDEX(FT$13:FT$24,$A274))+IF(INDEX(FT$28:FT$39,$A274)>0,INDEX(FT$43:FT$54,$A274)*FT$9*MIN(0,Load_Shape!T233*U$7/$C274*U$31+(U$32*$G274+U$33*$H274)/$C274-DV274)/INDEX(FT$28:FT$39,$A274))","v":10.449040184821682},{"$f":"DW274+IF(INDEX(FU$13:FU$24,$A274)>0,INDEX(FU$43:FU$54,$A274)*MAX(0,Load_Shape!U233*V$7/$C274*V$31+(V$32*$G274+V$33*$H274)/$C274-DW274)/INDEX(FU$13:FU$24,$A274))+IF(INDEX(FU$28:FU$39,$A274)>0,INDEX(FU$43:FU$54,$A274)*FU$9*MIN(0,Load_Shape!U233*V$7/$C274*V$31+(V$32*$G274+V$33*$H274)/$C274-DW274)/INDEX(FU$28:FU$39,$A274))","v":9.6097983026883611},{"$f":"DX274+IF(INDEX(FV$13:FV$24,$A274)>0,INDEX(FV$43:FV$54,$A274)*MAX(0,Load_Shape!V233*W$7/$C274*W$31+(W$32*$G274+W$33*$H274)/$C274-DX274)/INDEX(FV$13:FV$24,$A274))+IF(INDEX(FV$28:FV$39,$A274)>0,INDEX(FV$43:FV$54,$A274)*FV$9*MIN(0,Load_Shape!V233*W$7/$C274*W$31+(W$32*$G274+W$33*$H274)/$C274-DX274)/INDEX(FV$28:FV$39,$A274))","v":11.573052994740889},{"$f":"DY274+IF(INDEX(FW$13:FW$24,$A274)>0,INDEX(FW$43:FW$54,$A274)*MAX(0,Load_Shape!W233*X$7/$C274*X$31+(X$32*$G274+X$33*$H274)/$C274-DY274)/INDEX(FW$13:FW$24,$A274))+IF(INDEX(FW$28:FW$39,$A274)>0,INDEX(FW$43:FW$54,$A274)*FW$9*MIN(0,Load_Shape!W233*X$7/$C274*X$31+(X$32*$G274+X$33*$H274)/$C274-DY274)/INDEX(FW$28:FW$39,$A274))","v":11.572607937478082},{"$f":"DZ274+IF(INDEX(FX$13:FX$24,$A274)>0,INDEX(FX$43:FX$54,$A274)*MAX(0,Load_Shape!X233*Y$7/$C274*Y$31+(Y$32*$G274+Y$33*$H274)/$C274-DZ274)/INDEX(FX$13:FX$24,$A274))+IF(INDEX(FX$28:FX$39,$A274)>0,INDEX(FX$43:FX$54,$A274)*FX$9*MIN(0,Load_Shape!X233*Y$7/$C274*Y$31+(Y$32*$G274+Y$33*$H274)/$C274-DZ274)/INDEX(FX$28:FX$39,$A274))","v":11.203650314598026},{"$f":"EA274+IF(INDEX(FY$13:FY$24,$A274)>0,INDEX(FY$43:FY$54,$A274)*MAX(0,Load_Shape!Y233*Z$7/$C274*Z$31+(Z$32*$G274+Z$33*$H274)/$C274-EA274)/INDEX(FY$13:FY$24,$A274))+IF(INDEX(FY$28:FY$39,$A274)>0,INDEX(FY$43:FY$54,$A274)*FY$9*MIN(0,Load_Shape!Y233*Z$7/$C274*Z$31+(Z$32*$G274+Z$33*$H274)/$C274-EA274)/INDEX(FY$28:FY$39,$A274))","v":10.649745007982208},{"$f":"EB274+IF(INDEX(FZ$13:FZ$24,$A274)>0,INDEX(FZ$43:FZ$54,$A274)*MAX(0,Load_Shape!Z233*AA$7/$C274*AA$31+(AA$32*$G274+AA$33*$H274)/$C274-EB274)/INDEX(FZ$13:FZ$24,$A274))+IF(INDEX(FZ$28:FZ$39,$A274)>0,INDEX(FZ$43:FZ$54,$A274)*FZ$9*MIN(0,Load_Shape!Z233*AA$7/$C274*AA$31+(AA$32*$G274+AA$33*$H274)/$C274-EB274)/INDEX(FZ$28:FZ$39,$A274))","v":10.146647380168158},{"$f":"EC274+IF(INDEX(GA$13:GA$24,$A274)>0,INDEX(GA$43:GA$54,$A274)*MAX(0,Load_Shape!AA233*AB$7/$C274*AB$31+(AB$32*$G274+AB$33*$H274)/$C274-EC274)/INDEX(GA$13:GA$24,$A274))+IF(INDEX(GA$28:GA$39,$A274)>0,INDEX(GA$43:GA$54,$A274)*GA$9*MIN(0,Load_Shape!AA233*AB$7/$C274*AB$31+(AB$32*$G274+AB$33*$H274)/$C274-EC274)/INDEX(GA$28:GA$39,$A274))","v":9.9767493924895128},{"$f":"ED274+IF(INDEX(GB$13:GB$24,$A274)>0,INDEX(GB$43:GB$54,$A274)*MAX(0,Load_Shape!AB233*AC$7/$C274*AC$31+(AC$32*$G274+AC$33*$H274)/$C274-ED274)/INDEX(GB$13:GB$24,$A274))+IF(INDEX(GB$28:GB$39,$A274)>0,INDEX(GB$43:GB$54,$A274)*GB$9*MIN(0,Load_Shape!AB233*AC$7/$C274*AC$31+(AC$32*$G274+AC$33*$H274)/$C274-ED274)/INDEX(GB$28:GB$39,$A274))","v":9.7053125968269516},{"$f":"EE274+IF(INDEX(GC$13:GC$24,$A274)>0,INDEX(GC$43:GC$54,$A274)*MAX(0,Load_Shape!AC233*AD$7/$C274*AD$31+(AD$32*$G274+AD$33*$H274)/$C274-EE274)/INDEX(GC$13:GC$24,$A274))+IF(INDEX(GC$28:GC$39,$A274)>0,INDEX(GC$43:GC$54,$A274)*GC$9*MIN(0,Load_Shape!AC233*AD$7/$C274*AD$31+(AD$32*$G274+AD$33*$H274)/$C274-EE274)/INDEX(GC$28:GC$39,$A274))","v":9.5629866255707334},{"$f":"EF274+IF(INDEX(GD$13:GD$24,$A274)>0,INDEX(GD$43:GD$54,$A274)*MAX(0,Load_Shape!AD233*AE$7/$C274*AE$31+(AE$32*$G274+AE$33*$H274)/$C274-EF274)/INDEX(GD$13:GD$24,$A274))+IF(INDEX(GD$28:GD$39,$A274)>0,INDEX(GD$43:GD$54,$A274)*GD$9*MIN(0,Load_Shape!AD233*AE$7/$C274*AE$31+(AE$32*$G274+AE$33*$H274)/$C274-EF274)/INDEX(GD$28:GD$39,$A274))","v":9.4342388322757493},{"$f":"EG274+IF(INDEX(GE$13:GE$24,$A274)>0,INDEX(GE$43:GE$54,$A274)*MAX(0,Load_Shape!AE233*AF$7/$C274*AF$31+(AF$32*$G274+AF$33*$H274)/$C274-EG274)/INDEX(GE$13:GE$24,$A274))+IF(INDEX(GE$28:GE$39,$A274)>0,INDEX(GE$43:GE$54,$A274)*GE$9*MIN(0,Load_Shape!AE233*AF$7/$C274*AF$31+(AF$32*$G274+AF$33*$H274)/$C274-EG274)/INDEX(GE$28:GE$39,$A274))","v":9.4801348256766662},{"$f":"EH274+IF(INDEX(GF$13:GF$24,$A274)>0,INDEX(GF$43:GF$54,$A274)*MAX(0,Load_Shape!AF233*AG$7/$C274*AG$31+(AG$32*$G274+AG$33*$H274)/$C274-EH274)/INDEX(GF$13:GF$24,$A274))+IF(INDEX(GF$28:GF$39,$A274)>0,INDEX(GF$43:GF$54,$A274)*GF$9*MIN(0,Load_Shape!AF233*AG$7/$C274*AG$31+(AG$32*$G274+AG$33*$H274)/$C274-EH274)/INDEX(GF$28:GF$39,$A274))","v":9.4941361228086887},{"$f":"EI274+IF(INDEX(GG$13:GG$24,$A274)>0,INDEX(GG$43:GG$54,$A274)*MAX(0,Load_Shape!AG233*AH$7/$C274*AH$31+(AH$32*$G274+AH$33*$H274)/$C274-EI274)/INDEX(GG$13:GG$24,$A274))+IF(INDEX(GG$28:GG$39,$A274)>0,INDEX(GG$43:GG$54,$A274)*GG$9*MIN(0,Load_Shape!AG233*AH$7/$C274*AH$31+(AH$32*$G274+AH$33*$H274)/$C274-EI274)/INDEX(GG$28:GG$39,$A274))","v":11.590152383610789},{"$f":"EJ274+IF(INDEX(GH$13:GH$24,$A274)>0,INDEX(GH$43:GH$54,$A274)*MAX(0,Load_Shape!AH233*AI$7/$C274*AI$31+(AI$32*$G274+AI$33*$H274)/$C274-EJ274)/INDEX(GH$13:GH$24,$A274))+IF(INDEX(GH$28:GH$39,$A274)>0,INDEX(GH$43:GH$54,$A274)*GH$9*MIN(0,Load_Shape!AH233*AI$7/$C274*AI$31+(AI$32*$G274+AI$33*$H274)/$C274-EJ274)/INDEX(GH$28:GH$39,$A274))","v":11.635086636974634},{"$f":"EK274+IF(INDEX(GI$13:GI$24,$A274)>0,INDEX(GI$43:GI$54,$A274)*MAX(0,Load_Shape!AI233*AJ$7/$C274*AJ$31+(AJ$32*$G274+AJ$33*$H274)/$C274-EK274)/INDEX(GI$13:GI$24,$A274))+IF(INDEX(GI$28:GI$39,$A274)>0,INDEX(GI$43:GI$54,$A274)*GI$9*MIN(0,Load_Shape!AI233*AJ$7/$C274*AJ$31+(AJ$32*$G274+AJ$33*$H274)/$C274-EK274)/INDEX(GI$28:GI$39,$A274))","v":11.581385559619841},{"$f":"EL274+IF(INDEX(GJ$13:GJ$24,$A274)>0,INDEX(GJ$43:GJ$54,$A274)*MAX(0,Load_Shape!AJ233*AK$7/$C274*AK$31+(AK$32*$G274+AK$33*$H274)/$C274-EL274)/INDEX(GJ$13:GJ$24,$A274))+IF(INDEX(GJ$28:GJ$39,$A274)>0,INDEX(GJ$43:GJ$54,$A274)*GJ$9*MIN(0,Load_Shape!AJ233*AK$7/$C274*AK$31+(AK$32*$G274+AK$33*$H274)/$C274-EL274)/INDEX(GJ$28:GJ$39,$A274))","v":11.046818184420509},{"$f":"EM274+IF(INDEX(GK$13:GK$24,$A274)>0,INDEX(GK$43:GK$54,$A274)*MAX(0,Load_Shape!AK233*AL$7/$C274*AL$31+(AL$32*$G274+AL$33*$H274)/$C274-EM274)/INDEX(GK$13:GK$24,$A274))+IF(INDEX(GK$28:GK$39,$A274)>0,INDEX(GK$43:GK$54,$A274)*GK$9*MIN(0,Load_Shape!AK233*AL$7/$C274*AL$31+(AL$32*$G274+AL$33*$H274)/$C274-EM274)/INDEX(GK$28:GK$39,$A274))","v":10.809436396046992},{"$f":"EN274+IF(INDEX(GL$13:GL$24,$A274)>0,INDEX(GL$43:GL$54,$A274)*MAX(0,Load_Shape!AL233*AM$7/$C274*AM$31+(AM$32*$G274+AM$33*$H274)/$C274-EN274)/INDEX(GL$13:GL$24,$A274))+IF(INDEX(GL$28:GL$39,$A274)>0,INDEX(GL$43:GL$54,$A274)*GL$9*MIN(0,Load_Shape!AL233*AM$7/$C274*AM$31+(AM$32*$G274+AM$33*$H274)/$C274-EN274)/INDEX(GL$28:GL$39,$A274))","v":10.665025005129779},{"$f":"EO274+IF(INDEX(GM$13:GM$24,$A274)>0,INDEX(GM$43:GM$54,$A274)*MAX(0,Load_Shape!AM233*AN$7/$C274*AN$31+(AN$32*$G274+AN$33*$H274)/$C274-EO274)/INDEX(GM$13:GM$24,$A274))+IF(INDEX(GM$28:GM$39,$A274)>0,INDEX(GM$43:GM$54,$A274)*GM$9*MIN(0,Load_Shape!AM233*AN$7/$C274*AN$31+(AN$32*$G274+AN$33*$H274)/$C274-EO274)/INDEX(GM$28:GM$39,$A274))","v":10.620779326327057},{"$f":"EP274+IF(INDEX(GN$13:GN$24,$A274)>0,INDEX(GN$43:GN$54,$A274)*MAX(0,Load_Shape!AN233*AO$7/$C274*AO$31+(AO$32*$G274+AO$33*$H274)/$C274-EP274)/INDEX(GN$13:GN$24,$A274))+IF(INDEX(GN$28:GN$39,$A274)>0,INDEX(GN$43:GN$54,$A274)*GN$9*MIN(0,Load_Shape!AN233*AO$7/$C274*AO$31+(AO$32*$G274+AO$33*$H274)/$C274-EP274)/INDEX(GN$28:GN$39,$A274))","v":10.743870863297611},{"$f":"EQ274+IF(INDEX(GO$13:GO$24,$A274)>0,INDEX(GO$43:GO$54,$A274)*MAX(0,Load_Shape!AO233*AP$7/$C274*AP$31+(AP$32*$G274+AP$33*$H274)/$C274-EQ274)/INDEX(GO$13:GO$24,$A274))+IF(INDEX(GO$28:GO$39,$A274)>0,INDEX(GO$43:GO$54,$A274)*GO$9*MIN(0,Load_Shape!AO233*AP$7/$C274*AP$31+(AP$32*$G274+AP$33*$H274)/$C274-EQ274)/INDEX(GO$28:GO$39,$A274))","v":10.866021965304544},{"$f":"ER274+IF(INDEX(GP$13:GP$24,$A274)>0,INDEX(GP$43:GP$54,$A274)*MAX(0,Load_Shape!AP233*AQ$7/$C274*AQ$31+(AQ$32*$G274+AQ$33*$H274)/$C274-ER274)/INDEX(GP$13:GP$24,$A274))+IF(INDEX(GP$28:GP$39,$A274)>0,INDEX(GP$43:GP$54,$A274)*GP$9*MIN(0,Load_Shape!AP233*AQ$7/$C274*AQ$31+(AQ$32*$G274+AQ$33*$H274)/$C274-ER274)/INDEX(GP$28:GP$39,$A274))","v":10.982664683084682},{"$f":"ES274+IF(INDEX(GQ$13:GQ$24,$A274)>0,INDEX(GQ$43:GQ$54,$A274)*MAX(0,Load_Shape!AQ233*AR$7/$C274*AR$31+(AR$32*$G274+AR$33*$H274)/$C274-ES274)/INDEX(GQ$13:GQ$24,$A274))+IF(INDEX(GQ$28:GQ$39,$A274)>0,INDEX(GQ$43:GQ$54,$A274)*GQ$9*MIN(0,Load_Shape!AQ233*AR$7/$C274*AR$31+(AR$32*$G274+AR$33*$H274)/$C274-ES274)/INDEX(GQ$28:GQ$39,$A274))","v":11.09408051673126},{"$f":"ET274+IF(INDEX(GR$13:GR$24,$A274)>0,INDEX(GR$43:GR$54,$A274)*MAX(0,Load_Shape!AR233*AS$7/$C274*AS$31+(AS$32*$G274+AS$33*$H274)/$C274-ET274)/INDEX(GR$13:GR$24,$A274))+IF(INDEX(GR$28:GR$39,$A274)>0,INDEX(GR$43:GR$54,$A274)*GR$9*MIN(0,Load_Shape!AR233*AS$7/$C274*AS$31+(AS$32*$G274+AS$33*$H274)/$C274-ET274)/INDEX(GR$28:GR$39,$A274))","v":11.201604225846831},{"$f":"EU274+IF(INDEX(GS$13:GS$24,$A274)>0,INDEX(GS$43:GS$54,$A274)*MAX(0,Load_Shape!AS233*AT$7/$C274*AT$31+(AT$32*$G274+AT$33*$H274)/$C274-EU274)/INDEX(GS$13:GS$24,$A274))+IF(INDEX(GS$28:GS$39,$A274)>0,INDEX(GS$43:GS$54,$A274)*GS$9*MIN(0,Load_Shape!AS233*AT$7/$C274*AT$31+(AT$32*$G274+AT$33*$H274)/$C274-EU274)/INDEX(GS$28:GS$39,$A274))","v":11.313636513922841},{"$f":"EV274+IF(INDEX(GT$13:GT$24,$A274)>0,INDEX(GT$43:GT$54,$A274)*MAX(0,Load_Shape!AT233*AU$7/$C274*AU$31+(AU$32*$G274+AU$33*$H274)/$C274-EV274)/INDEX(GT$13:GT$24,$A274))+IF(INDEX(GT$28:GT$39,$A274)>0,INDEX(GT$43:GT$54,$A274)*GT$9*MIN(0,Load_Shape!AT233*AU$7/$C274*AU$31+(AU$32*$G274+AU$33*$H274)/$C274-EV274)/INDEX(GT$28:GT$39,$A274))","v":11.437135088563599},{"$f":"EW274+IF(INDEX(GU$13:GU$24,$A274)>0,INDEX(GU$43:GU$54,$A274)*MAX(0,Load_Shape!AU233*AV$7/$C274*AV$31+(AV$32*$G274+AV$33*$H274)/$C274-EW274)/INDEX(GU$13:GU$24,$A274))+IF(INDEX(GU$28:GU$39,$A274)>0,INDEX(GU$43:GU$54,$A274)*GU$9*MIN(0,Load_Shape!AU233*AV$7/$C274*AV$31+(AV$32*$G274+AV$33*$H274)/$C274-EW274)/INDEX(GU$28:GU$39,$A274))","v":11.546308283731054},{"$f":"EX274+IF(INDEX(GV$13:GV$24,$A274)>0,INDEX(GV$43:GV$54,$A274)*MAX(0,Load_Shape!AV233*AW$7/$C274*AW$31+(AW$32*$G274+AW$33*$H274)/$C274-EX274)/INDEX(GV$13:GV$24,$A274))+IF(INDEX(GV$28:GV$39,$A274)>0,INDEX(GV$43:GV$54,$A274)*GV$9*MIN(0,Load_Shape!AV233*AW$7/$C274*AW$31+(AW$32*$G274+AW$33*$H274)/$C274-EX274)/INDEX(GV$28:GV$39,$A274))","v":11.643187623846501},{"$f":"EY274+IF(INDEX(GW$13:GW$24,$A274)>0,INDEX(GW$43:GW$54,$A274)*MAX(0,Load_Shape!AW233*AX$7/$C274*AX$31+(AX$32*$G274+AX$33*$H274)/$C274-EY274)/INDEX(GW$13:GW$24,$A274))+IF(INDEX(GW$28:GW$39,$A274)>0,INDEX(GW$43:GW$54,$A274)*GW$9*MIN(0,Load_Shape!AW233*AX$7/$C274*AX$31+(AX$32*$G274+AX$33*$H274)/$C274-EY274)/INDEX(GW$28:GW$39,$A274))","v":11.76280322092504},{"$f":"EZ274+IF(INDEX(GX$13:GX$24,$A274)>0,INDEX(GX$43:GX$54,$A274)*MAX(0,Load_Shape!AX233*AY$7/$C274*AY$31+(AY$32*$G274+AY$33*$H274)/$C274-EZ274)/INDEX(GX$13:GX$24,$A274))+IF(INDEX(GX$28:GX$39,$A274)>0,INDEX(GX$43:GX$54,$A274)*GX$9*MIN(0,Load_Shape!AX233*AY$7/$C274*AY$31+(AY$32*$G274+AY$33*$H274)/$C274-EZ274)/INDEX(GX$28:GX$39,$A274))","v":11.886214983635467},{"$f":"FA274+IF(INDEX(GY$13:GY$24,$A274)>0,INDEX(GY$43:GY$54,$A274)*MAX(0,Load_Shape!AY233*AZ$7/$C274*AZ$31+(AZ$32*$G274+AZ$33*$H274)/$C274-FA274)/INDEX(GY$13:GY$24,$A274))+IF(INDEX(GY$28:GY$39,$A274)>0,INDEX(GY$43:GY$54,$A274)*GY$9*MIN(0,Load_Shape!AY233*AZ$7/$C274*AZ$31+(AZ$32*$G274+AZ$33*$H274)/$C274-FA274)/INDEX(GY$28:GY$39,$A274))","v":11.982198823626016},{"$f":"FB274+IF(INDEX(GZ$13:GZ$24,$A274)>0,INDEX(GZ$43:GZ$54,$A274)*MAX(0,Load_Shape!AZ233*BA$7/$C274*BA$31+(BA$32*$G274+BA$33*$H274)/$C274-FB274)/INDEX(GZ$13:GZ$24,$A274))+IF(INDEX(GZ$28:GZ$39,$A274)>0,INDEX(GZ$43:GZ$54,$A274)*GZ$9*MIN(0,Load_Shape!AZ233*BA$7/$C274*BA$31+(BA$32*$G274+BA$33*$H274)/$C274-FB274)/INDEX(GZ$28:GZ$39,$A274))","v":12.096800563076059},{"$f":"FC274+IF(INDEX(HA$13:HA$24,$A274)>0,INDEX(HA$43:HA$54,$A274)*MAX(0,Load_Shape!BA233*BB$7/$C274*BB$31+(BB$32*$G274+BB$33*$H274)/$C274-FC274)/INDEX(HA$13:HA$24,$A274))+IF(INDEX(HA$28:HA$39,$A274)>0,INDEX(HA$43:HA$54,$A274)*HA$9*MIN(0,Load_Shape!BA233*BB$7/$C274*BB$31+(BB$32*$G274+BB$33*$H274)/$C274-FC274)/INDEX(HA$28:HA$39,$A274))","v":12.218121849050924},{"$f":"FD274+IF(INDEX(HB$13:HB$24,$A274)>0,INDEX(HB$43:HB$54,$A274)*MAX(0,Load_Shape!BB233*BC$7/$C274*BC$31+(BC$32*$G274+BC$33*$H274)/$C274-FD274)/INDEX(HB$13:HB$24,$A274))+IF(INDEX(HB$28:HB$39,$A274)>0,INDEX(HB$43:HB$54,$A274)*HB$9*MIN(0,Load_Shape!BB233*BC$7/$C274*BC$31+(BC$32*$G274+BC$33*$H274)/$C274-FD274)/INDEX(HB$28:HB$39,$A274))","v":12.324078703219628},{"$f":"FE274+IF(INDEX(HC$13:HC$24,$A274)>0,INDEX(HC$43:HC$54,$A274)*MAX(0,Load_Shape!BC233*BD$7/$C274*BD$31+(BD$32*$G274+BD$33*$H274)/$C274-FE274)/INDEX(HC$13:HC$24,$A274))+IF(INDEX(HC$28:HC$39,$A274)>0,INDEX(HC$43:HC$54,$A274)*HC$9*MIN(0,Load_Shape!BC233*BD$7/$C274*BD$31+(BD$32*$G274+BD$33*$H274)/$C274-FE274)/INDEX(HC$28:HC$39,$A274))","v":12.433893984785819},{"$f":"FF274+IF(INDEX(HD$13:HD$24,$A274)>0,INDEX(HD$43:HD$54,$A274)*MAX(0,Load_Shape!BD233*BE$7/$C274*BE$31+(BE$32*$G274+BE$33*$H274)/$C274-FF274)/INDEX(HD$13:HD$24,$A274))+IF(INDEX(HD$28:HD$39,$A274)>0,INDEX(HD$43:HD$54,$A274)*HD$9*MIN(0,Load_Shape!BD233*BE$7/$C274*BE$31+(BE$32*$G274+BE$33*$H274)/$C274-FF274)/INDEX(HD$28:HD$39,$A274))","v":12.561710231357686},{"$f":"FG274+IF(INDEX(HE$13:HE$24,$A274)>0,INDEX(HE$43:HE$54,$A274)*MAX(0,Load_Shape!BE233*BF$7/$C274*BF$31+(BF$32*$G274+BF$33*$H274)/$C274-FG274)/INDEX(HE$13:HE$24,$A274))+IF(INDEX(HE$28:HE$39,$A274)>0,INDEX(HE$43:HE$54,$A274)*HE$9*MIN(0,Load_Shape!BE233*BF$7/$C274*BF$31+(BF$32*$G274+BF$33*$H274)/$C274-FG274)/INDEX(HE$28:HE$39,$A274))","v":12.689579817530911},{"$f":"FH274+IF(INDEX(HF$13:HF$24,$A274)>0,INDEX(HF$43:HF$54,$A274)*MAX(0,Load_Shape!BF233*BG$7/$C274*BG$31+(BG$32*$G274+BG$33*$H274)/$C274-FH274)/INDEX(HF$13:HF$24,$A274))+IF(INDEX(HF$28:HF$39,$A274)>0,INDEX(HF$43:HF$54,$A274)*HF$9*MIN(0,Load_Shape!BF233*BG$7/$C274*BG$31+(BG$32*$G274+BG$33*$H274)/$C274-FH274)/INDEX(HF$28:HF$39,$A274))","v":12.817172458247452},{"$f":"FI274+IF(INDEX(HG$13:HG$24,$A274)>0,INDEX(HG$43:HG$54,$A274)*MAX(0,Load_Shape!BG233*BH$7/$C274*BH$31+(BH$32*$G274+BH$33*$H274)/$C274-FI274)/INDEX(HG$13:HG$24,$A274))+IF(INDEX(HG$28:HG$39,$A274)>0,INDEX(HG$43:HG$54,$A274)*HG$9*MIN(0,Load_Shape!BG233*BH$7/$C274*BH$31+(BH$32*$G274+BH$33*$H274)/$C274-FI274)/INDEX(HG$28:HG$39,$A274))","v":12.944334453997858},{"$f":"FJ274+IF(INDEX(HH$13:HH$24,$A274)>0,INDEX(HH$43:HH$54,$A274)*MAX(0,Load_Shape!BH233*BI$7/$C274*BI$31+(BI$32*$G274+BI$33*$H274)/$C274-FJ274)/INDEX(HH$13:HH$24,$A274))+IF(INDEX(HH$28:HH$39,$A274)>0,INDEX(HH$43:HH$54,$A274)*HH$9*MIN(0,Load_Shape!BH233*BI$7/$C274*BI$31+(BI$32*$G274+BI$33*$H274)/$C274-FJ274)/INDEX(HH$28:HH$39,$A274))","v":13.054038251623879},{"$f":"FK274+IF(INDEX(HI$13:HI$24,$A274)>0,INDEX(HI$43:HI$54,$A274)*MAX(0,Load_Shape!BI233*BJ$7/$C274*BJ$31+(BJ$32*$G274+BJ$33*$H274)/$C274-FK274)/INDEX(HI$13:HI$24,$A274))+IF(INDEX(HI$28:HI$39,$A274)>0,INDEX(HI$43:HI$54,$A274)*HI$9*MIN(0,Load_Shape!BI233*BJ$7/$C274*BJ$31+(BJ$32*$G274+BJ$33*$H274)/$C274-FK274)/INDEX(HI$28:HI$39,$A274))","v":13.175881053945675},{"$f":"FL274+IF(INDEX(HJ$13:HJ$24,$A274)>0,INDEX(HJ$43:HJ$54,$A274)*MAX(0,Load_Shape!BJ233*BK$7/$C274*BK$31+(BK$32*$G274+BK$33*$H274)/$C274-FL274)/INDEX(HJ$13:HJ$24,$A274))+IF(INDEX(HJ$28:HJ$39,$A274)>0,INDEX(HJ$43:HJ$54,$A274)*HJ$9*MIN(0,Load_Shape!BJ233*BK$7/$C274*BK$31+(BK$32*$G274+BK$33*$H274)/$C274-FL274)/INDEX(HJ$28:HJ$39,$A274))","v":13.288976434297474},{"$f":"FM274+IF(INDEX(HK$13:HK$24,$A274)>0,INDEX(HK$43:HK$54,$A274)*MAX(0,Load_Shape!BK233*BL$7/$C274*BL$31+(BL$32*$G274+BL$33*$H274)/$C274-FM274)/INDEX(HK$13:HK$24,$A274))+IF(INDEX(HK$28:HK$39,$A274)>0,INDEX(HK$43:HK$54,$A274)*HK$9*MIN(0,Load_Shape!BK233*BL$7/$C274*BL$31+(BL$32*$G274+BL$33*$H274)/$C274-FM274)/INDEX(HK$28:HK$39,$A274))","v":13.402136849010128},{"$f":"FN274+IF(INDEX(HL$13:HL$24,$A274)>0,INDEX(HL$43:HL$54,$A274)*MAX(0,Load_Shape!BL233*BM$7/$C274*BM$31+(BM$32*$G274+BM$33*$H274)/$C274-FN274)/INDEX(HL$13:HL$24,$A274))+IF(INDEX(HL$28:HL$39,$A274)>0,INDEX(HL$43:HL$54,$A274)*HL$9*MIN(0,Load_Shape!BL233*BM$7/$C274*BM$31+(BM$32*$G274+BM$33*$H274)/$C274-FN274)/INDEX(HL$28:HL$39,$A274))","v":13.529432319538913},{"$f":"FO274+IF(INDEX(HM$13:HM$24,$A274)>0,INDEX(HM$43:HM$54,$A274)*MAX(0,Load_Shape!BM233*BN$7/$C274*BN$31+(BN$32*$G274+BN$33*$H274)/$C274-FO274)/INDEX(HM$13:HM$24,$A274))+IF(INDEX(HM$28:HM$39,$A274)>0,INDEX(HM$43:HM$54,$A274)*HM$9*MIN(0,Load_Shape!BM233*BN$7/$C274*BN$31+(BN$32*$G274+BN$33*$H274)/$C274-FO274)/INDEX(HM$28:HM$39,$A274))","v":13.657392971138343},{"$f":"FP274+IF(INDEX(HN$13:HN$24,$A274)>0,INDEX(HN$43:HN$54,$A274)*MAX(0,Load_Shape!BN233*BO$7/$C274*BO$31+(BO$32*$G274+BO$33*$H274)/$C274-FP274)/INDEX(HN$13:HN$24,$A274))+IF(INDEX(HN$28:HN$39,$A274)>0,INDEX(HN$43:HN$54,$A274)*HN$9*MIN(0,Load_Shape!BN233*BO$7/$C274*BO$31+(BO$32*$G274+BO$33*$H274)/$C274-FP274)/INDEX(HN$28:HN$39,$A274))","v":13.785578000435208},{"$f":"FQ274+IF(INDEX(HO$13:HO$24,$A274)>0,INDEX(HO$43:HO$54,$A274)*MAX(0,Load_Shape!BO233*BP$7/$C274*BP$31+(BP$32*$G274+BP$33*$H274)/$C274-FQ274)/INDEX(HO$13:HO$24,$A274))+IF(INDEX(HO$28:HO$39,$A274)>0,INDEX(HO$43:HO$54,$A274)*HO$9*MIN(0,Load_Shape!BO233*BP$7/$C274*BP$31+(BP$32*$G274+BP$33*$H274)/$C274-FQ274)/INDEX(HO$28:HO$39,$A274))","v":13.913274639944898},{"$f":"FR274+IF(INDEX(HP$13:HP$24,$A274)>0,INDEX(HP$43:HP$54,$A274)*MAX(0,Load_Shape!BP233*BQ$7/$C274*BQ$31+(BQ$32*$G274+BQ$33*$H274)/$C274-FR274)/INDEX(HP$13:HP$24,$A274))+IF(INDEX(HP$28:HP$39,$A274)>0,INDEX(HP$43:HP$54,$A274)*HP$9*MIN(0,Load_Shape!BP233*BQ$7/$C274*BQ$31+(BQ$32*$G274+BQ$33*$H274)/$C274-FR274)/INDEX(HP$28:HP$39,$A274))","v":14.04050318081482},null,null,{"$f":"MAX(IF(FT274>=U$7*Load_Shape!T233/$C274*U$31+(U$32*$F274+U$33*$H274)/$C274,IF(DV274-BX274>0,HS$54,INDEX(HS$7:HS$45,MATCH(FT274*1000,$HR$7:$HR$45,1))*((General_Inputs!F$47)*INDEX(General_Inputs!$F$49:$F$60,$A274)*(1+General_Inputs!$F$46)+General_Inputs!$F$45+General_Inputs!F$67)/1000+HS$47),0),0)","v":41.860628310638148},{"$f":"MAX(IF(FU274>=V$7*Load_Shape!U233/$C274*V$31+(V$32*$F274+V$33*$H274)/$C274,IF(DW274-BY274>0,HT$54,INDEX(HT$7:HT$45,MATCH(FU274*1000,$HR$7:$HR$45,1))*((General_Inputs!G$47)*INDEX(General_Inputs!$F$49:$F$60,$A274)*(1+General_Inputs!$F$46)+General_Inputs!$F$45+General_Inputs!G$67)/1000+HT$47),0),0)","v":39.464274898271945},{"$f":"MAX(IF(FV274>=W$7*Load_Shape!V233/$C274*W$31+(W$32*$F274+W$33*$H274)/$C274,IF(DX274-BZ274>0,HU$54,INDEX(HU$7:HU$45,MATCH(FV274*1000,$HR$7:$HR$45,1))*((General_Inputs!H$47)*INDEX(General_Inputs!$F$49:$F$60,$A274)*(1+General_Inputs!$F$46)+General_Inputs!$F$45+General_Inputs!H$67)/1000+HU$47),0),0)","v":42.187721795260657},{"$f":"MAX(IF(FW274>=X$7*Load_Shape!W233/$C274*X$31+(X$32*$F274+X$33*$H274)/$C274,IF(DY274-CA274>0,HV$54,INDEX(HV$7:HV$45,MATCH(FW274*1000,$HR$7:$HR$45,1))*((General_Inputs!I$47)*INDEX(General_Inputs!$F$49:$F$60,$A274)*(1+General_Inputs!$F$46)+General_Inputs!$F$45+General_Inputs!I$67)/1000+HV$47),0),0)","v":43.014528425277156},{"$f":"MAX(IF(FX274>=Y$7*Load_Shape!X233/$C274*Y$31+(Y$32*$F274+Y$33*$H274)/$C274,IF(DZ274-CB274>0,HW$54,INDEX(HW$7:HW$45,MATCH(FX274*1000,$HR$7:$HR$45,1))*((General_Inputs!J$47)*INDEX(General_Inputs!$F$49:$F$60,$A274)*(1+General_Inputs!$F$46)+General_Inputs!$F$45+General_Inputs!J$67)/1000+HW$47),0),0)","v":43.708112951930516},{"$f":"MAX(IF(FY274>=Z$7*Load_Shape!Y233/$C274*Z$31+(Z$32*$F274+Z$33*$H274)/$C274,IF(EA274-CC274>0,HX$54,INDEX(HX$7:HX$45,MATCH(FY274*1000,$HR$7:$HR$45,1))*((General_Inputs!K$47)*INDEX(General_Inputs!$F$49:$F$60,$A274)*(1+General_Inputs!$F$46)+General_Inputs!$F$45+General_Inputs!K$67)/1000+HX$47),0),0)","v":44.717030333788536},{"$f":"MAX(IF(FZ274>=AA$7*Load_Shape!Z233/$C274*AA$31+(AA$32*$F274+AA$33*$H274)/$C274,IF(EB274-CD274>0,HY$54,INDEX(HY$7:HY$45,MATCH(FZ274*1000,$HR$7:$HR$45,1))*((General_Inputs!L$47)*INDEX(General_Inputs!$F$49:$F$60,$A274)*(1+General_Inputs!$F$46)+General_Inputs!$F$45+General_Inputs!L$67)/1000+HY$47),0),0)","v":45.890164015250647},{"$f":"MAX(IF(GA274>=AB$7*Load_Shape!AA233/$C274*AB$31+(AB$32*$F274+AB$33*$H274)/$C274,IF(EC274-CE274>0,HZ$54,INDEX(HZ$7:HZ$45,MATCH(GA274*1000,$HR$7:$HR$45,1))*((General_Inputs!M$47)*INDEX(General_Inputs!$F$49:$F$60,$A274)*(1+General_Inputs!$F$46)+General_Inputs!$F$45+General_Inputs!M$67)/1000+HZ$47),0),0)","v":47.188274207230393},{"$f":"MAX(IF(GB274>=AC$7*Load_Shape!AB233/$C274*AC$31+(AC$32*$F274+AC$33*$H274)/$C274,IF(ED274-CF274>0,IA$54,INDEX(IA$7:IA$45,MATCH(GB274*1000,$HR$7:$HR$45,1))*((General_Inputs!N$47)*INDEX(General_Inputs!$F$49:$F$60,$A274)*(1+General_Inputs!$F$46)+General_Inputs!$F$45+General_Inputs!N$67)/1000+IA$47),0),0)","v":51.629031591890175},{"$f":"MAX(IF(GC274>=AD$7*Load_Shape!AC233/$C274*AD$31+(AD$32*$F274+AD$33*$H274)/$C274,IF(EE274-CG274>0,IB$54,INDEX(IB$7:IB$45,MATCH(GC274*1000,$HR$7:$HR$45,1))*((General_Inputs!O$47)*INDEX(General_Inputs!$F$49:$F$60,$A274)*(1+General_Inputs!$F$46)+General_Inputs!$F$45+General_Inputs!O$67)/1000+IB$47),0),0)","v":53.284518948320617},{"$f":"MAX(IF(GD274>=AE$7*Load_Shape!AD233/$C274*AE$31+(AE$32*$F274+AE$33*$H274)/$C274,IF(EF274-CH274>0,IC$54,INDEX(IC$7:IC$45,MATCH(GD274*1000,$HR$7:$HR$45,1))*((General_Inputs!P$47)*INDEX(General_Inputs!$F$49:$F$60,$A274)*(1+General_Inputs!$F$46)+General_Inputs!$F$45+General_Inputs!P$67)/1000+IC$47),0),0)","v":55.002752354597874},{"$f":"MAX(IF(GE274>=AF$7*Load_Shape!AE233/$C274*AF$31+(AF$32*$F274+AF$33*$H274)/$C274,IF(EG274-CI274>0,ID$54,INDEX(ID$7:ID$45,MATCH(GE274*1000,$HR$7:$HR$45,1))*((General_Inputs!Q$47)*INDEX(General_Inputs!$F$49:$F$60,$A274)*(1+General_Inputs!$F$46)+General_Inputs!$F$45+General_Inputs!Q$67)/1000+ID$47),0),0)","v":56.830929208131565},{"$f":"MAX(IF(GF274>=AG$7*Load_Shape!AF233/$C274*AG$31+(AG$32*$F274+AG$33*$H274)/$C274,IF(EH274-CJ274>0,IE$54,INDEX(IE$7:IE$45,MATCH(GF274*1000,$HR$7:$HR$45,1))*((General_Inputs!R$47)*INDEX(General_Inputs!$F$49:$F$60,$A274)*(1+General_Inputs!$F$46)+General_Inputs!$F$45+General_Inputs!R$67)/1000+IE$47),0),0)","v":58.720216546241041},{"$f":"MAX(IF(GG274>=AH$7*Load_Shape!AG233/$C274*AH$31+(AH$32*$F274+AH$33*$H274)/$C274,IF(EI274-CK274>0,IF$54,INDEX(IF$7:IF$45,MATCH(GG274*1000,$HR$7:$HR$45,1))*((General_Inputs!S$47)*INDEX(General_Inputs!$F$49:$F$60,$A274)*(1+General_Inputs!$F$46)+General_Inputs!$F$45+General_Inputs!S$67)/1000+IF$47),0),0)","v":63.198102245230722},{"$f":"MAX(IF(GH274>=AI$7*Load_Shape!AH233/$C274*AI$31+(AI$32*$F274+AI$33*$H274)/$C274,IF(EJ274-CL274>0,IG$54,INDEX(IG$7:IG$45,MATCH(GH274*1000,$HR$7:$HR$45,1))*((General_Inputs!T$47)*INDEX(General_Inputs!$F$49:$F$60,$A274)*(1+General_Inputs!$F$46)+General_Inputs!$F$45+General_Inputs!T$67)/1000+IG$47),0),0)","v":64.537374597990521},{"$f":"MAX(IF(GI274>=AJ$7*Load_Shape!AI233/$C274*AJ$31+(AJ$32*$F274+AJ$33*$H274)/$C274,IF(EK274-CM274>0,IH$54,INDEX(IH$7:IH$45,MATCH(GI274*1000,$HR$7:$HR$45,1))*((General_Inputs!U$47)*INDEX(General_Inputs!$F$49:$F$60,$A274)*(1+General_Inputs!$F$46)+General_Inputs!$F$45+General_Inputs!U$67)/1000+IH$47),0),0)","v":66.050260348513888},{"$f":"MAX(IF(GJ274>=AK$7*Load_Shape!AJ233/$C274*AK$31+(AK$32*$F274+AK$33*$H274)/$C274,IF(EL274-CN274>0,II$54,INDEX(II$7:II$45,MATCH(GJ274*1000,$HR$7:$HR$45,1))*((General_Inputs!V$47)*INDEX(General_Inputs!$F$49:$F$60,$A274)*(1+General_Inputs!$F$46)+General_Inputs!$F$45+General_Inputs!V$67)/1000+II$47),0),0)","v":67.387092422827237},{"$f":"MAX(IF(GK274>=AL$7*Load_Shape!AK233/$C274*AL$31+(AL$32*$F274+AL$33*$H274)/$C274,IF(EM274-CO274>0,IJ$54,INDEX(IJ$7:IJ$45,MATCH(GK274*1000,$HR$7:$HR$45,1))*((General_Inputs!W$47)*INDEX(General_Inputs!$F$49:$F$60,$A274)*(1+General_Inputs!$F$46)+General_Inputs!$F$45+General_Inputs!W$67)/1000+IJ$47),0),0)","v":68.819225785261551},{"$f":"MAX(IF(GL274>=AM$7*Load_Shape!AL233/$C274*AM$31+(AM$32*$F274+AM$33*$H274)/$C274,IF(EN274-CP274>0,IK$54,INDEX(IK$7:IK$45,MATCH(GL274*1000,$HR$7:$HR$45,1))*((General_Inputs!X$47)*INDEX(General_Inputs!$F$49:$F$60,$A274)*(1+General_Inputs!$F$46)+General_Inputs!$F$45+General_Inputs!X$67)/1000+IK$47),0),0)","v":69.901177056029141},{"$f":"MAX(IF(GM274>=AN$7*Load_Shape!AM233/$C274*AN$31+(AN$32*$F274+AN$33*$H274)/$C274,IF(EO274-CQ274>0,IL$54,INDEX(IL$7:IL$45,MATCH(GM274*1000,$HR$7:$HR$45,1))*((General_Inputs!Y$47)*INDEX(General_Inputs!$F$49:$F$60,$A274)*(1+General_Inputs!$F$46)+General_Inputs!$F$45+General_Inputs!Y$67)/1000+IL$47),0),0)","v":70.095377497481635},{"$f":"MAX(IF(GN274>=AO$7*Load_Shape!AN233/$C274*AO$31+(AO$32*$F274+AO$33*$H274)/$C274,IF(EP274-CR274>0,IM$54,INDEX(IM$7:IM$45,MATCH(GN274*1000,$HR$7:$HR$45,1))*((General_Inputs!Z$47)*INDEX(General_Inputs!$F$49:$F$60,$A274)*(1+General_Inputs!$F$46)+General_Inputs!$F$45+General_Inputs!Z$67)/1000+IM$47),0),0)","v":70.21900060442762},{"$f":"MAX(IF(GO274>=AP$7*Load_Shape!AO233/$C274*AP$31+(AP$32*$F274+AP$33*$H274)/$C274,IF(EQ274-CS274>0,IN$54,INDEX(IN$7:IN$45,MATCH(GO274*1000,$HR$7:$HR$45,1))*((General_Inputs!AA$47)*INDEX(General_Inputs!$F$49:$F$60,$A274)*(1+General_Inputs!$F$46)+General_Inputs!$F$45+General_Inputs!AA$67)/1000+IN$47),0),0)","v":70.310500741250351},{"$f":"MAX(IF(GP274>=AQ$7*Load_Shape!AP233/$C274*AQ$31+(AQ$32*$F274+AQ$33*$H274)/$C274,IF(ER274-CT274>0,IO$54,INDEX(IO$7:IO$45,MATCH(GP274*1000,$HR$7:$HR$45,1))*((General_Inputs!AB$47)*INDEX(General_Inputs!$F$49:$F$60,$A274)*(1+General_Inputs!$F$46)+General_Inputs!$F$45+General_Inputs!AB$67)/1000+IO$47),0),0)","v":70.361554632154977},{"$f":"MAX(IF(GQ274>=AR$7*Load_Shape!AQ233/$C274*AR$31+(AR$32*$F274+AR$33*$H274)/$C274,IF(ES274-CU274>0,IP$54,INDEX(IP$7:IP$45,MATCH(GQ274*1000,$HR$7:$HR$45,1))*((General_Inputs!AC$47)*INDEX(General_Inputs!$F$49:$F$60,$A274)*(1+General_Inputs!$F$46)+General_Inputs!$F$45+General_Inputs!AC$67)/1000+IP$47),0),0)","v":70.454189099734592},{"$f":"MAX(IF(GR274>=AS$7*Load_Shape!AR233/$C274*AS$31+(AS$32*$F274+AS$33*$H274)/$C274,IF(ET274-CV274>0,IQ$54,INDEX(IQ$7:IQ$45,MATCH(GR274*1000,$HR$7:$HR$45,1))*((General_Inputs!AD$47)*INDEX(General_Inputs!$F$49:$F$60,$A274)*(1+General_Inputs!$F$46)+General_Inputs!$F$45+General_Inputs!AD$67)/1000+IQ$47),0),0)","v":70.526289708084462},{"$f":"MAX(IF(GS274>=AT$7*Load_Shape!AS233/$C274*AT$31+(AT$32*$F274+AT$33*$H274)/$C274,IF(EU274-CW274>0,IR$54,INDEX(IR$7:IR$45,MATCH(GS274*1000,$HR$7:$HR$45,1))*((General_Inputs!AE$47)*INDEX(General_Inputs!$F$49:$F$60,$A274)*(1+General_Inputs!$F$46)+General_Inputs!$F$45+General_Inputs!AE$67)/1000+IR$47),0),0)","v":70.587995045111668},{"$f":"MAX(IF(GT274>=AU$7*Load_Shape!AT233/$C274*AU$31+(AU$32*$F274+AU$33*$H274)/$C274,IF(EV274-CX274>0,IS$54,INDEX(IS$7:IS$45,MATCH(GT274*1000,$HR$7:$HR$45,1))*((General_Inputs!AF$47)*INDEX(General_Inputs!$F$49:$F$60,$A274)*(1+General_Inputs!$F$46)+General_Inputs!$F$45+General_Inputs!AF$67)/1000+IS$47),0),0)","v":70.643695382900574},{"$f":"MAX(IF(GU274>=AV$7*Load_Shape!AU233/$C274*AV$31+(AV$32*$F274+AV$33*$H274)/$C274,IF(EW274-CY274>0,IT$54,INDEX(IT$7:IT$45,MATCH(GU274*1000,$HR$7:$HR$45,1))*((General_Inputs!AG$47)*INDEX(General_Inputs!$F$49:$F$60,$A274)*(1+General_Inputs!$F$46)+General_Inputs!$F$45+General_Inputs!AG$67)/1000+IT$47),0),0)","v":70.700331576538446},{"$f":"MAX(IF(GV274>=AW$7*Load_Shape!AV233/$C274*AW$31+(AW$32*$F274+AW$33*$H274)/$C274,IF(EX274-CZ274>0,IU$54,INDEX(IU$7:IU$45,MATCH(GV274*1000,$HR$7:$HR$45,1))*((General_Inputs!AH$47)*INDEX(General_Inputs!$F$49:$F$60,$A274)*(1+General_Inputs!$F$46)+General_Inputs!$F$45+General_Inputs!AH$67)/1000+IU$47),0),0)","v":70.749718127813395},{"$f":"MAX(IF(GW274>=AX$7*Load_Shape!AW233/$C274*AX$31+(AX$32*$F274+AX$33*$H274)/$C274,IF(EY274-DA274>0,IV$54,INDEX(IV$7:IV$45,MATCH(GW274*1000,$HR$7:$HR$45,1))*((General_Inputs!AI$47)*INDEX(General_Inputs!$F$49:$F$60,$A274)*(1+General_Inputs!$F$46)+General_Inputs!$F$45+General_Inputs!AI$67)/1000+IV$47),0),0)","v":70.794533856033723},{"$f":"MAX(IF(GX274>=AY$7*Load_Shape!AX233/$C274*AY$31+(AY$32*$F274+AY$33*$H274)/$C274,IF(EZ274-DB274>0,IW$54,INDEX(IW$7:IW$45,MATCH(GX274*1000,$HR$7:$HR$45,1))*((General_Inputs!AJ$47)*INDEX(General_Inputs!$F$49:$F$60,$A274)*(1+General_Inputs!$F$46)+General_Inputs!$F$45+General_Inputs!AJ$67)/1000+IW$47),0),0)","v":70.835952606907341},{"$f":"MAX(IF(GY274>=AZ$7*Load_Shape!AY233/$C274*AZ$31+(AZ$32*$F274+AZ$33*$H274)/$C274,IF(FA274-DC274>0,IX$54,INDEX(IX$7:IX$45,MATCH(GY274*1000,$HR$7:$HR$45,1))*((General_Inputs!AK$47)*INDEX(General_Inputs!$F$49:$F$60,$A274)*(1+General_Inputs!$F$46)+General_Inputs!$F$45+General_Inputs!AK$67)/1000+IX$47),0),0)","v":70.874500113858545},{"$f":"MAX(IF(GZ274>=BA$7*Load_Shape!AZ233/$C274*BA$31+(BA$32*$F274+BA$33*$H274)/$C274,IF(FB274-DD274>0,IY$54,INDEX(IY$7:IY$45,MATCH(GZ274*1000,$HR$7:$HR$45,1))*((General_Inputs!AL$47)*INDEX(General_Inputs!$F$49:$F$60,$A274)*(1+General_Inputs!$F$46)+General_Inputs!$F$45+General_Inputs!AL$67)/1000+IY$47),0),0)","v":73.025363642580402},{"$f":"MAX(IF(HA274>=BB$7*Load_Shape!BA233/$C274*BB$31+(BB$32*$F274+BB$33*$H274)/$C274,IF(FC274-DE274>0,IZ$54,INDEX(IZ$7:IZ$45,MATCH(HA274*1000,$HR$7:$HR$45,1))*((General_Inputs!AM$47)*INDEX(General_Inputs!$F$49:$F$60,$A274)*(1+General_Inputs!$F$46)+General_Inputs!$F$45+General_Inputs!AM$67)/1000+IZ$47),0),0)","v":73.058396156078317},{"$f":"MAX(IF(HB274>=BC$7*Load_Shape!BB233/$C274*BC$31+(BC$32*$F274+BC$33*$H274)/$C274,IF(FD274-DF274>0,JA$54,INDEX(JA$7:JA$45,MATCH(HB274*1000,$HR$7:$HR$45,1))*((General_Inputs!AN$47)*INDEX(General_Inputs!$F$49:$F$60,$A274)*(1+General_Inputs!$F$46)+General_Inputs!$F$45+General_Inputs!AN$67)/1000+JA$47),0),0)","v":73.088773710222767},{"$f":"MAX(IF(HC274>=BD$7*Load_Shape!BC233/$C274*BD$31+(BD$32*$F274+BD$33*$H274)/$C274,IF(FE274-DG274>0,JB$54,INDEX(JB$7:JB$45,MATCH(HC274*1000,$HR$7:$HR$45,1))*((General_Inputs!AO$47)*INDEX(General_Inputs!$F$49:$F$60,$A274)*(1+General_Inputs!$F$46)+General_Inputs!$F$45+General_Inputs!AO$67)/1000+JB$47),0),0)","v":73.116668011681156},{"$f":"MAX(IF(HD274>=BE$7*Load_Shape!BD233/$C274*BE$31+(BE$32*$F274+BE$33*$H274)/$C274,IF(FF274-DH274>0,JC$54,INDEX(JC$7:JC$45,MATCH(HD274*1000,$HR$7:$HR$45,1))*((General_Inputs!AP$47)*INDEX(General_Inputs!$F$49:$F$60,$A274)*(1+General_Inputs!$F$46)+General_Inputs!$F$45+General_Inputs!AP$67)/1000+JC$47),0),0)","v":73.142176184764295},{"$f":"MAX(IF(HE274>=BF$7*Load_Shape!BE233/$C274*BF$31+(BF$32*$F274+BF$33*$H274)/$C274,IF(FG274-DI274>0,JD$54,INDEX(JD$7:JD$45,MATCH(HE274*1000,$HR$7:$HR$45,1))*((General_Inputs!AQ$47)*INDEX(General_Inputs!$F$49:$F$60,$A274)*(1+General_Inputs!$F$46)+General_Inputs!$F$45+General_Inputs!AQ$67)/1000+JD$47),0),0)","v":73.16557287126156},{"$f":"MAX(IF(HF274>=BG$7*Load_Shape!BF233/$C274*BG$31+(BG$32*$F274+BG$33*$H274)/$C274,IF(FH274-DJ274>0,JE$54,INDEX(JE$7:JE$45,MATCH(HF274*1000,$HR$7:$HR$45,1))*((General_Inputs!AR$47)*INDEX(General_Inputs!$F$49:$F$60,$A274)*(1+General_Inputs!$F$46)+General_Inputs!$F$45+General_Inputs!AR$67)/1000+JE$47),0),0)","v":73.187036967967003},{"$f":"MAX(IF(HG274>=BH$7*Load_Shape!BG233/$C274*BH$31+(BH$32*$F274+BH$33*$H274)/$C274,IF(FI274-DK274>0,JF$54,INDEX(JF$7:JF$45,MATCH(HG274*1000,$HR$7:$HR$45,1))*((General_Inputs!AS$47)*INDEX(General_Inputs!$F$49:$F$60,$A274)*(1+General_Inputs!$F$46)+General_Inputs!$F$45+General_Inputs!AS$67)/1000+JF$47),0),0)","v":73.206713775297132},{"$f":"MAX(IF(HH274>=BI$7*Load_Shape!BH233/$C274*BI$31+(BI$32*$F274+BI$33*$H274)/$C274,IF(FJ274-DL274>0,JG$54,INDEX(JG$7:JG$45,MATCH(HH274*1000,$HR$7:$HR$45,1))*((General_Inputs!AT$47)*INDEX(General_Inputs!$F$49:$F$60,$A274)*(1+General_Inputs!$F$46)+General_Inputs!$F$45+General_Inputs!AT$67)/1000+JG$47),0),0)","v":73.463397160980321},{"$f":"MAX(IF(HI274>=BJ$7*Load_Shape!BI233/$C274*BJ$31+(BJ$32*$F274+BJ$33*$H274)/$C274,IF(FK274-DM274>0,JH$54,INDEX(JH$7:JH$45,MATCH(HI274*1000,$HR$7:$HR$45,1))*((General_Inputs!AU$47)*INDEX(General_Inputs!$F$49:$F$60,$A274)*(1+General_Inputs!$F$46)+General_Inputs!$F$45+General_Inputs!AU$67)/1000+JH$47),0),0)","v":73.479985426300019},{"$f":"MAX(IF(HJ274>=BK$7*Load_Shape!BJ233/$C274*BK$31+(BK$32*$F274+BK$33*$H274)/$C274,IF(FL274-DN274>0,JI$54,INDEX(JI$7:JI$45,MATCH(HJ274*1000,$HR$7:$HR$45,1))*((General_Inputs!AV$47)*INDEX(General_Inputs!$F$49:$F$60,$A274)*(1+General_Inputs!$F$46)+General_Inputs!$F$45+General_Inputs!AV$67)/1000+JI$47),0),0)","v":73.495192907002149},{"$f":"MAX(IF(HK274>=BL$7*Load_Shape!BK233/$C274*BL$31+(BL$32*$F274+BL$33*$H274)/$C274,IF(FM274-DO274>0,JJ$54,INDEX(JJ$7:JJ$45,MATCH(HK274*1000,$HR$7:$HR$45,1))*((General_Inputs!AW$47)*INDEX(General_Inputs!$F$49:$F$60,$A274)*(1+General_Inputs!$F$46)+General_Inputs!$F$45+General_Inputs!AW$67)/1000+JJ$47),0),0)","v":73.509131748123735},{"$f":"MAX(IF(HL274>=BM$7*Load_Shape!BL233/$C274*BM$31+(BM$32*$F274+BM$33*$H274)/$C274,IF(FN274-DP274>0,JK$54,INDEX(JK$7:JK$45,MATCH(HL274*1000,$HR$7:$HR$45,1))*((General_Inputs!AX$47)*INDEX(General_Inputs!$F$49:$F$60,$A274)*(1+General_Inputs!$F$46)+General_Inputs!$F$45+General_Inputs!AX$67)/1000+JK$47),0),0)","v":73.521907297680272},{"$f":"MAX(IF(HM274>=BN$7*Load_Shape!BM233/$C274*BN$31+(BN$32*$F274+BN$33*$H274)/$C274,IF(FO274-DQ274>0,JL$54,INDEX(JL$7:JL$45,MATCH(HM274*1000,$HR$7:$HR$45,1))*((General_Inputs!AY$47)*INDEX(General_Inputs!$F$49:$F$60,$A274)*(1+General_Inputs!$F$46)+General_Inputs!$F$45+General_Inputs!AY$67)/1000+JL$47),0),0)","v":73.533617837405814},{"$f":"MAX(IF(HN274>=BO$7*Load_Shape!BN233/$C274*BO$31+(BO$32*$F274+BO$33*$H274)/$C274,IF(FP274-DR274>0,JM$54,INDEX(JM$7:JM$45,MATCH(HN274*1000,$HR$7:$HR$45,1))*((General_Inputs!AZ$47)*INDEX(General_Inputs!$F$49:$F$60,$A274)*(1+General_Inputs!$F$46)+General_Inputs!$F$45+General_Inputs!AZ$67)/1000+JM$47),0),0)","v":73.544351469628708},{"$f":"MAX(IF(HO274>=BP$7*Load_Shape!BO233/$C274*BP$31+(BP$32*$F274+BP$33*$H274)/$C274,IF(FQ274-DS274>0,JN$54,INDEX(JN$7:JN$45,MATCH(HO274*1000,$HR$7:$HR$45,1))*((General_Inputs!BA$47)*INDEX(General_Inputs!$F$49:$F$60,$A274)*(1+General_Inputs!$F$46)+General_Inputs!$F$45+General_Inputs!BA$67)/1000+JN$47),0),0)","v":73.554189187303095},{"$f":"MAX(IF(HP274>=BQ$7*Load_Shape!BP233/$C274*BQ$31+(BQ$32*$F274+BQ$33*$H274)/$C274,IF(FR274-DT274>0,JO$54,INDEX(JO$7:JO$45,MATCH(HP274*1000,$HR$7:$HR$45,1))*((General_Inputs!BB$47)*INDEX(General_Inputs!$F$49:$F$60,$A274)*(1+General_Inputs!$F$46)+General_Inputs!$F$45+General_Inputs!BB$67)/1000+JO$47),0),0)","v":73.563205718765758},null,null,{"$f":"INDEX(JR$7:JR$45,MATCH(MAX(U$7*Load_Shape!T233/$C274*U$31,FT274)*1000,$JQ$7:$JQ$45,1))*((General_Inputs!F$47)*INDEX(General_Inputs!$F$49:$F$60,$A274)*(1+General_Inputs!$F$46)+General_Inputs!$F$45+General_Inputs!F$67)/1000+JR$47","v":41.168177472349875},{"$f":"INDEX(JS$7:JS$45,MATCH(MAX(V$7*Load_Shape!U233/$C274*V$31,FU274)*1000,$JQ$7:$JQ$45,1))*((General_Inputs!G$47)*INDEX(General_Inputs!$F$49:$F$60,$A274)*(1+General_Inputs!$F$46)+General_Inputs!$F$45+General_Inputs!G$67)/1000+JS$47","v":38.75209773657226},{"$f":"INDEX(JT$7:JT$45,MATCH(MAX(W$7*Load_Shape!V233/$C274*W$31,FV274)*1000,$JQ$7:$JQ$45,1))*((General_Inputs!H$47)*INDEX(General_Inputs!$F$49:$F$60,$A274)*(1+General_Inputs!$F$46)+General_Inputs!$F$45+General_Inputs!H$67)/1000+JT$47","v":41.311403875767191},{"$f":"INDEX(JU$7:JU$45,MATCH(MAX(X$7*Load_Shape!W233/$C274*X$31,FW274)*1000,$JQ$7:$JQ$45,1))*((General_Inputs!I$47)*INDEX(General_Inputs!$F$49:$F$60,$A274)*(1+General_Inputs!$F$46)+General_Inputs!$F$45+General_Inputs!I$67)/1000+JU$47","v":42.118727046435772},{"$f":"INDEX(JV$7:JV$45,MATCH(MAX(Y$7*Load_Shape!X233/$C274*Y$31,FX274)*1000,$JQ$7:$JQ$45,1))*((General_Inputs!J$47)*INDEX(General_Inputs!$F$49:$F$60,$A274)*(1+General_Inputs!$F$46)+General_Inputs!$F$45+General_Inputs!J$67)/1000+JV$47","v":43.041552334735258},{"$f":"INDEX(JW$7:JW$45,MATCH(MAX(Z$7*Load_Shape!Y233/$C274*Z$31,FY274)*1000,$JQ$7:$JQ$45,1))*((General_Inputs!K$47)*INDEX(General_Inputs!$F$49:$F$60,$A274)*(1+General_Inputs!$F$46)+General_Inputs!$F$45+General_Inputs!K$67)/1000+JW$47","v":43.970920128688881},{"$f":"INDEX(JX$7:JX$45,MATCH(MAX(AA$7*Load_Shape!Z233/$C274*AA$31,FZ274)*1000,$JQ$7:$JQ$45,1))*((General_Inputs!L$47)*INDEX(General_Inputs!$F$49:$F$60,$A274)*(1+General_Inputs!$F$46)+General_Inputs!$F$45+General_Inputs!L$67)/1000+JX$47","v":45.122015732169608},{"$f":"INDEX(JY$7:JY$45,MATCH(MAX(AB$7*Load_Shape!AA233/$C274*AB$31,GA274)*1000,$JQ$7:$JQ$45,1))*((General_Inputs!M$47)*INDEX(General_Inputs!$F$49:$F$60,$A274)*(1+General_Inputs!$F$46)+General_Inputs!$F$45+General_Inputs!M$67)/1000+JY$47","v":46.316486668667679},{"$f":"INDEX(JZ$7:JZ$45,MATCH(MAX(AC$7*Load_Shape!AB233/$C274*AC$31,GB274)*1000,$JQ$7:$JQ$45,1))*((General_Inputs!N$47)*INDEX(General_Inputs!$F$49:$F$60,$A274)*(1+General_Inputs!$F$46)+General_Inputs!$F$45+General_Inputs!N$67)/1000+JZ$47","v":50.665479291139974},{"$f":"INDEX(KA$7:KA$45,MATCH(MAX(AD$7*Load_Shape!AC233/$C274*AD$31,GC274)*1000,$JQ$7:$JQ$45,1))*((General_Inputs!O$47)*INDEX(General_Inputs!$F$49:$F$60,$A274)*(1+General_Inputs!$F$46)+General_Inputs!$F$45+General_Inputs!O$67)/1000+KA$47","v":52.286757302089846},{"$f":"INDEX(KB$7:KB$45,MATCH(MAX(AE$7*Load_Shape!AD233/$C274*AE$31,GD274)*1000,$JQ$7:$JQ$45,1))*((General_Inputs!P$47)*INDEX(General_Inputs!$F$49:$F$60,$A274)*(1+General_Inputs!$F$46)+General_Inputs!$F$45+General_Inputs!P$67)/1000+KB$47","v":53.969484765066909},{"$f":"INDEX(KC$7:KC$45,MATCH(MAX(AF$7*Load_Shape!AE233/$C274*AF$31,GE274)*1000,$JQ$7:$JQ$45,1))*((General_Inputs!Q$47)*INDEX(General_Inputs!$F$49:$F$60,$A274)*(1+General_Inputs!$F$46)+General_Inputs!$F$45+General_Inputs!Q$67)/1000+KC$47","v":55.759883780347003},{"$f":"INDEX(KD$7:KD$45,MATCH(MAX(AG$7*Load_Shape!AF233/$C274*AG$31,GF274)*1000,$JQ$7:$JQ$45,1))*((General_Inputs!R$47)*INDEX(General_Inputs!$F$49:$F$60,$A274)*(1+General_Inputs!$F$46)+General_Inputs!$F$45+General_Inputs!R$67)/1000+KD$47","v":57.610130480054487},{"$f":"INDEX(KE$7:KE$45,MATCH(MAX(AH$7*Load_Shape!AG233/$C274*AH$31,GG274)*1000,$JQ$7:$JQ$45,1))*((General_Inputs!S$47)*INDEX(General_Inputs!$F$49:$F$60,$A274)*(1+General_Inputs!$F$46)+General_Inputs!$F$45+General_Inputs!S$67)/1000+KE$47","v":62.195920532049598},{"$f":"INDEX(KF$7:KF$45,MATCH(MAX(AI$7*Load_Shape!AH233/$C274*AI$31,GH274)*1000,$JQ$7:$JQ$45,1))*((General_Inputs!T$47)*INDEX(General_Inputs!$F$49:$F$60,$A274)*(1+General_Inputs!$F$46)+General_Inputs!$F$45+General_Inputs!T$67)/1000+KF$47","v":63.512130375739105},{"$f":"INDEX(KG$7:KG$45,MATCH(MAX(AJ$7*Load_Shape!AI233/$C274*AJ$31,GI274)*1000,$JQ$7:$JQ$45,1))*((General_Inputs!U$47)*INDEX(General_Inputs!$F$49:$F$60,$A274)*(1+General_Inputs!$F$46)+General_Inputs!$F$45+General_Inputs!U$67)/1000+KG$47","v":64.998963963480278},{"$f":"INDEX(KH$7:KH$45,MATCH(MAX(AK$7*Load_Shape!AJ233/$C274*AK$31,GJ274)*1000,$JQ$7:$JQ$45,1))*((General_Inputs!V$47)*INDEX(General_Inputs!$F$49:$F$60,$A274)*(1+General_Inputs!$F$46)+General_Inputs!$F$45+General_Inputs!V$67)/1000+KH$47","v":66.31277555075394},{"$f":"INDEX(KI$7:KI$45,MATCH(MAX(AL$7*Load_Shape!AK233/$C274*AL$31,GK274)*1000,$JQ$7:$JQ$45,1))*((General_Inputs!W$47)*INDEX(General_Inputs!$F$49:$F$60,$A274)*(1+General_Inputs!$F$46)+General_Inputs!$F$45+General_Inputs!W$67)/1000+KI$47","v":67.620340187829726},{"$f":"INDEX(KJ$7:KJ$45,MATCH(MAX(AM$7*Load_Shape!AL233/$C274*AM$31,GL274)*1000,$JQ$7:$JQ$45,1))*((General_Inputs!X$47)*INDEX(General_Inputs!$F$49:$F$60,$A274)*(1+General_Inputs!$F$46)+General_Inputs!$F$45+General_Inputs!X$67)/1000+KJ$47","v":68.681966301410171},null,null,{"$f":"INDEX($U$7:$BQ$21,MATCH(KM$57,$T$7:$T$21,0),MATCH($LK$55,$U$6:$BQ$6,0))*INDEX(Load_Shape!$T233:$BP233,MATCH($LK$55,Load_Shape!$T$16:$BP$16,0))/$C274","v":22.668632215605729},0,22.668632215605729,0.6383858400000002,2.5169580000000003,2.3487355760709971,-1.0657646815677177E-2,0,0,-3.8748405207157633E-4,-1.9004645958252547E-3,0.87479359613463548,2.0040587124013252,0.71906738437368012,7.2562186905999453E-3,0.15070169696912522,2.7565957812991613,0,10.665025005129777,0,0,22.668632215605729,22.668632215605729,6.0916675891767902,0,null,null,0,0.11103263646702313,0.47047501162366873,0.58150764809069189,null,null,{"$f":"MAX(IF(FT274>=U$7*Load_Shape!T233/$C274*U$31+(U$32*$F274+U$33*$H274)/$C274,IF(DV274-BX274>0,0,INDEX(HS$7:HS$45,MATCH(FT274*1000,$HR$7:$HR$45,1))),0),0)","v":7000},{"$f":"MAX(IF(FU274>=V$7*Load_Shape!U233/$C274*V$31+(V$32*$F274+V$33*$H274)/$C274,IF(DW274-BY274>0,0,INDEX(HT$7:HT$45,MATCH(FU274*1000,$HR$7:$HR$45,1))),0),0)","v":7000.0000000000073},{"$f":"MAX(IF(FV274>=W$7*Load_Shape!V233/$C274*W$31+(W$32*$F274+W$33*$H274)/$C274,IF(DX274-BZ274>0,0,INDEX(HU$7:HU$45,MATCH(FV274*1000,$HR$7:$HR$45,1))),0),0)","v":7049.7275000000081},{"$f":"MAX(IF(FW274>=X$7*Load_Shape!W233/$C274*X$31+(X$32*$F274+X$33*$H274)/$C274,IF(DY274-CA274>0,0,INDEX(HV$7:HV$45,MATCH(FW274*1000,$HR$7:$HR$45,1))),0),0)","v":7049.7275000000081},{"$f":"MAX(IF(FX274>=Y$7*Load_Shape!X233/$C274*Y$31+(Y$32*$F274+Y$33*$H274)/$C274,IF(DZ274-CB274>0,0,INDEX(HW$7:HW$45,MATCH(FX274*1000,$HR$7:$HR$45,1))),0),0)","v":7000},{"$f":"MAX(IF(FY274>=Z$7*Load_Shape!Y233/$C274*Z$31+(Z$32*$F274+Z$33*$H274)/$C274,IF(EA274-CC274>0,0,INDEX(HX$7:HX$45,MATCH(FY274*1000,$HR$7:$HR$45,1))),0),0)","v":7000},{"$f":"MAX(IF(FZ274>=AA$7*Load_Shape!Z233/$C274*AA$31+(AA$32*$F274+AA$33*$H274)/$C274,IF(EB274-CD274>0,0,INDEX(HY$7:HY$45,MATCH(FZ274*1000,$HR$7:$HR$45,1))),0),0)","v":7000},{"$f":"MAX(IF(GA274>=AB$7*Load_Shape!AA233/$C274*AB$31+(AB$32*$F274+AB$33*$H274)/$C274,IF(EC274-CE274>0,0,INDEX(HZ$7:HZ$45,MATCH(GA274*1000,$HR$7:$HR$45,1))),0),0)","v":7000.0000000000073},{"$f":"MAX(IF(GB274>=AC$7*Load_Shape!AB233/$C274*AC$31+(AC$32*$F274+AC$33*$H274)/$C274,IF(ED274-CF274>0,0,INDEX(IA$7:IA$45,MATCH(GB274*1000,$HR$7:$HR$45,1))),0),0)","v":7000.0000000000073},{"$f":"MAX(IF(GC274>=AD$7*Load_Shape!AC233/$C274*AD$31+(AD$32*$F274+AD$33*$H274)/$C274,IF(EE274-CG274>0,0,INDEX(IB$7:IB$45,MATCH(GC274*1000,$HR$7:$HR$45,1))),0),0)","v":7000.0000000000073},{"$f":"MAX(IF(GD274>=AE$7*Load_Shape!AD233/$C274*AE$31+(AE$32*$F274+AE$33*$H274)/$C274,IF(EF274-CH274>0,0,INDEX(IC$7:IC$45,MATCH(GD274*1000,$HR$7:$HR$45,1))),0),0)","v":7000.0000000000073},{"$f":"MAX(IF(GE274>=AF$7*Load_Shape!AE233/$C274*AF$31+(AF$32*$F274+AF$33*$H274)/$C274,IF(EG274-CI274>0,0,INDEX(ID$7:ID$45,MATCH(GE274*1000,$HR$7:$HR$45,1))),0),0)","v":7000.0000000000073},{"$f":"MAX(IF(GF274>=AG$7*Load_Shape!AF233/$C274*AG$31+(AG$32*$F274+AG$33*$H274)/$C274,IF(EH274-CJ274>0,0,INDEX(IE$7:IE$45,MATCH(GF274*1000,$HR$7:$HR$45,1))),0),0)","v":7000.0000000000073},{"$f":"MAX(IF(GG274>=AH$7*Load_Shape!AG233/$C274*AH$31+(AH$32*$F274+AH$33*$H274)/$C274,IF(EI274-CK274>0,0,INDEX(IF$7:IF$45,MATCH(GG274*1000,$HR$7:$HR$45,1))),0),0)","v":7000},{"$f":"MAX(IF(GH274>=AI$7*Load_Shape!AH233/$C274*AI$31+(AI$32*$F274+AI$33*$H274)/$C274,IF(EJ274-CL274>0,0,INDEX(IG$7:IG$45,MATCH(GH274*1000,$HR$7:$HR$45,1))),0),0)","v":7000},{"$f":"MAX(IF(GI274>=AJ$7*Load_Shape!AI233/$C274*AJ$31+(AJ$32*$F274+AJ$33*$H274)/$C274,IF(EK274-CM274>0,0,INDEX(IH$7:IH$45,MATCH(GI274*1000,$HR$7:$HR$45,1))),0),0)","v":7000},{"$f":"MAX(IF(GJ274>=AK$7*Load_Shape!AJ233/$C274*AK$31+(AK$32*$F274+AK$33*$H274)/$C274,IF(EL274-CN274>0,0,INDEX(II$7:II$45,MATCH(GJ274*1000,$HR$7:$HR$45,1))),0),0)","v":7000},{"$f":"MAX(IF(GK274>=AL$7*Load_Shape!AK233/$C274*AL$31+(AL$32*$F274+AL$33*$H274)/$C274,IF(EM274-CO274>0,0,INDEX(IJ$7:IJ$45,MATCH(GK274*1000,$HR$7:$HR$45,1))),0),0)","v":7000},{"$f":"MAX(IF(GL274>=AM$7*Load_Shape!AL233/$C274*AM$31+(AM$32*$F274+AM$33*$H274)/$C274,IF(EN274-CP274>0,0,INDEX(IK$7:IK$45,MATCH(GL274*1000,$HR$7:$HR$45,1))),0),0)","v":7000},{"$f":"MAX(IF(GM274>=AN$7*Load_Shape!AM233/$C274*AN$31+(AN$32*$F274+AN$33*$H274)/$C274,IF(EO274-CQ274>0,0,INDEX(IL$7:IL$45,MATCH(GM274*1000,$HR$7:$HR$45,1))),0),0)","v":7000},{"$f":"MAX(IF(GN274>=AO$7*Load_Shape!AN233/$C274*AO$31+(AO$32*$F274+AO$33*$H274)/$C274,IF(EP274-CR274>0,0,INDEX(IM$7:IM$45,MATCH(GN274*1000,$HR$7:$HR$45,1))),0),0)","v":7000},{"$f":"MAX(IF(GO274>=AP$7*Load_Shape!AO233/$C274*AP$31+(AP$32*$F274+AP$33*$H274)/$C274,IF(EQ274-CS274>0,0,INDEX(IN$7:IN$45,MATCH(GO274*1000,$HR$7:$HR$45,1))),0),0)","v":7000},{"$f":"MAX(IF(GP274>=AQ$7*Load_Shape!AP233/$C274*AQ$31+(AQ$32*$F274+AQ$33*$H274)/$C274,IF(ER274-CT274>0,0,INDEX(IO$7:IO$45,MATCH(GP274*1000,$HR$7:$HR$45,1))),0),0)","v":7000},{"$f":"MAX(IF(GQ274>=AR$7*Load_Shape!AQ233/$C274*AR$31+(AR$32*$F274+AR$33*$H274)/$C274,IF(ES274-CU274>0,0,INDEX(IP$7:IP$45,MATCH(GQ274*1000,$HR$7:$HR$45,1))),0),0)","v":7000},{"$f":"MAX(IF(GR274>=AS$7*Load_Shape!AR233/$C274*AS$31+(AS$32*$F274+AS$33*$H274)/$C274,IF(ET274-CV274>0,0,INDEX(IQ$7:IQ$45,MATCH(GR274*1000,$HR$7:$HR$45,1))),0),0)","v":7000},{"$f":"MAX(IF(GS274>=AT$7*Load_Shape!AS233/$C274*AT$31+(AT$32*$F274+AT$33*$H274)/$C274,IF(EU274-CW274>0,0,INDEX(IR$7:IR$45,MATCH(GS274*1000,$HR$7:$HR$45,1))),0),0)","v":7000},{"$f":"MAX(IF(GT274>=AU$7*Load_Shape!AT233/$C274*AU$31+(AU$32*$F274+AU$33*$H274)/$C274,IF(EV274-CX274>0,0,INDEX(IS$7:IS$45,MATCH(GT274*1000,$HR$7:$HR$45,1))),0),0)","v":7000},{"$f":"MAX(IF(GU274>=AV$7*Load_Shape!AU233/$C274*AV$31+(AV$32*$F274+AV$33*$H274)/$C274,IF(EW274-CY274>0,0,INDEX(IT$7:IT$45,MATCH(GU274*1000,$HR$7:$HR$45,1))),0),0)","v":7000},{"$f":"MAX(IF(GV274>=AW$7*Load_Shape!AV233/$C274*AW$31+(AW$32*$F274+AW$33*$H274)/$C274,IF(EX274-CZ274>0,0,INDEX(IU$7:IU$45,MATCH(GV274*1000,$HR$7:$HR$45,1))),0),0)","v":7000},{"$f":"MAX(IF(GW274>=AX$7*Load_Shape!AW233/$C274*AX$31+(AX$32*$F274+AX$33*$H274)/$C274,IF(EY274-DA274>0,0,INDEX(IV$7:IV$45,MATCH(GW274*1000,$HR$7:$HR$45,1))),0),0)","v":7000},{"$f":"MAX(IF(GX274>=AY$7*Load_Shape!AX233/$C274*AY$31+(AY$32*$F274+AY$33*$H274)/$C274,IF(EZ274-DB274>0,0,INDEX(IW$7:IW$45,MATCH(GX274*1000,$HR$7:$HR$45,1))),0),0)","v":7000},{"$f":"MAX(IF(GY274>=AZ$7*Load_Shape!AY233/$C274*AZ$31+(AZ$32*$F274+AZ$33*$H274)/$C274,IF(FA274-DC274>0,0,INDEX(IX$7:IX$45,MATCH(GY274*1000,$HR$7:$HR$45,1))),0),0)","v":7000},{"$f":"MAX(IF(GZ274>=BA$7*Load_Shape!AZ233/$C274*BA$31+(BA$32*$F274+BA$33*$H274)/$C274,IF(FB274-DD274>0,0,INDEX(IY$7:IY$45,MATCH(GZ274*1000,$HR$7:$HR$45,1))),0),0)","v":7224.7275000000081},{"$f":"MAX(IF(HA274>=BB$7*Load_Shape!BA233/$C274*BB$31+(BB$32*$F274+BB$33*$H274)/$C274,IF(FC274-DE274>0,0,INDEX(IZ$7:IZ$45,MATCH(HA274*1000,$HR$7:$HR$45,1))),0),0)","v":7224.7275000000081},{"$f":"MAX(IF(HB274>=BC$7*Load_Shape!BB233/$C274*BC$31+(BC$32*$F274+BC$33*$H274)/$C274,IF(FD274-DF274>0,0,INDEX(JA$7:JA$45,MATCH(HB274*1000,$HR$7:$HR$45,1))),0),0)","v":7224.7275000000081},{"$f":"MAX(IF(HC274>=BD$7*Load_Shape!BC233/$C274*BD$31+(BD$32*$F274+BD$33*$H274)/$C274,IF(FE274-DG274>0,0,INDEX(JB$7:JB$45,MATCH(HC274*1000,$HR$7:$HR$45,1))),0),0)","v":7224.7275000000081},{"$f":"MAX(IF(HD274>=BE$7*Load_Shape!BD233/$C274*BE$31+(BE$32*$F274+BE$33*$H274)/$C274,IF(FF274-DH274>0,0,INDEX(JC$7:JC$45,MATCH(HD274*1000,$HR$7:$HR$45,1))),0),0)","v":7224.7275000000081},{"$f":"MAX(IF(HE274>=BF$7*Load_Shape!BE233/$C274*BF$31+(BF$32*$F274+BF$33*$H274)/$C274,IF(FG274-DI274>0,0,INDEX(JD$7:JD$45,MATCH(HE274*1000,$HR$7:$HR$45,1))),0),0)","v":7224.7275000000081},{"$f":"MAX(IF(HF274>=BG$7*Load_Shape!BF233/$C274*BG$31+(BG$32*$F274+BG$33*$H274)/$C274,IF(FH274-DJ274>0,0,INDEX(JE$7:JE$45,MATCH(HF274*1000,$HR$7:$HR$45,1))),0),0)","v":7224.7275000000081},{"$f":"MAX(IF(HG274>=BH$7*Load_Shape!BG233/$C274*BH$31+(BH$32*$F274+BH$33*$H274)/$C274,IF(FI274-DK274>0,0,INDEX(JF$7:JF$45,MATCH(HG274*1000,$HR$7:$HR$45,1))),0),0)","v":7224.7275000000081},{"$f":"MAX(IF(HH274>=BI$7*Load_Shape!BH233/$C274*BI$31+(BI$32*$F274+BI$33*$H274)/$C274,IF(FJ274-DL274>0,0,INDEX(JG$7:JG$45,MATCH(HH274*1000,$HR$7:$HR$45,1))),0),0)","v":7250},{"$f":"MAX(IF(HI274>=BJ$7*Load_Shape!BI233/$C274*BJ$31+(BJ$32*$F274+BJ$33*$H274)/$C274,IF(FK274-DM274>0,0,INDEX(JH$7:JH$45,MATCH(HI274*1000,$HR$7:$HR$45,1))),0),0)","v":7250},{"$f":"MAX(IF(HJ274>=BK$7*Load_Shape!BJ233/$C274*BK$31+(BK$32*$F274+BK$33*$H274)/$C274,IF(FL274-DN274>0,0,INDEX(JI$7:JI$45,MATCH(HJ274*1000,$HR$7:$HR$45,1))),0),0)","v":7250},{"$f":"MAX(IF(HK274>=BL$7*Load_Shape!BK233/$C274*BL$31+(BL$32*$F274+BL$33*$H274)/$C274,IF(FM274-DO274>0,0,INDEX(JJ$7:JJ$45,MATCH(HK274*1000,$HR$7:$HR$45,1))),0),0)","v":7250},{"$f":"MAX(IF(HL274>=BM$7*Load_Shape!BL233/$C274*BM$31+(BM$32*$F274+BM$33*$H274)/$C274,IF(FN274-DP274>0,0,INDEX(JK$7:JK$45,MATCH(HL274*1000,$HR$7:$HR$45,1))),0),0)","v":7250},{"$f":"MAX(IF(HM274>=BN$7*Load_Shape!BM233/$C274*BN$31+(BN$32*$F274+BN$33*$H274)/$C274,IF(FO274-DQ274>0,0,INDEX(JL$7:JL$45,MATCH(HM274*1000,$HR$7:$HR$45,1))),0),0)","v":7250},{"$f":"MAX(IF(HN274>=BO$7*Load_Shape!BN233/$C274*BO$31+(BO$32*$F274+BO$33*$H274)/$C274,IF(FP274-DR274>0,0,INDEX(JM$7:JM$45,MATCH(HN274*1000,$HR$7:$HR$45,1))),0),0)","v":7250},{"$f":"MAX(IF(HO274>=BP$7*Load_Shape!BO233/$C274*BP$31+(BP$32*$F274+BP$33*$H274)/$C274,IF(FQ274-DS274>0,0,INDEX(JN$7:JN$45,MATCH(HO274*1000,$HR$7:$HR$45,1))),0),0)","v":7250},{"$f":"MAX(IF(HP274>=BQ$7*Load_Shape!BP233/$C274*BQ$31+(BQ$32*$F274+BQ$33*$H274)/$C274,IF(FR274-DT274>0,0,INDEX(JO$7:JO$45,MATCH(HP274*1000,$HR$7:$HR$45,1))),0),0)","v":7250},null,null,7000,7000.0000000000073,7049.7275000000081,7049.7275000000081,7000,7000,7000,7000,7000,7000,7000,7000,7000,7224.7275000000081,7224.7275000000081,7000,7000,7000,7000,7000,7000,7000,7000,7000,7000,7224.7275000000081,7224.7275000000081,7224.7275000000081,7224.7275000000081,7224.7275000000081,7224.7275000000081,7224.7275000000081,7224.7275000000081,7224.7275000000081,7250,7250,7250,7250,7250,7250,7250,7250,7250,7250,7250,7250,7250,7250,7250]
[10,14,31,null,3.8680023414073995E-3,3.5388127853881279E-3,3.5388127853881279E-3,3.5388127853881279E-3,3.5388127853881279E-3,9.9596900751960649E-3,7.1612914216138916E-3,1.0363929349124126E-2,1.0958440441689889E-2,8.1401844895804404E-3,2.8066260459566708E-3,2.780505850852882E-3,3.3647707115025071E-3,3.4861130878946684E-3,3.1237282282878301E-3,null,{"$f":"U$7*Load_Shape!T246/$C287+SUMPRODUCT(U$8:U$21,TRANSPOSE($F287:$S287))/$C287","v":18.055278050463436},{"$f":"V$7*Load_Shape!U246/$C287+SUMPRODUCT(V$8:V$21,TRANSPOSE($F287:$S287))/$C287","v":16.87782050071856},{"$f":"W$7*Load_Shape!V246/$C287+SUMPRODUCT(W$8:W$21,TRANSPOSE($F287:$S287))/$C287","v":17.647323322452056},{"$f":"X$7*Load_Shape!W246/$C287+SUMPRODUCT(X$8:X$21,TRANSPOSE($F287:$S287))/$C287","v":15.020435466050209},{"$f":"Y$7*Load_Shape!X246/$C287+SUMPRODUCT(Y$8:Y$21,TRANSPOSE($F287:$S287))/$C287","v":13.357869598664212},{"$f":"Z$7*Load_Shape!Y246/$C287+SUMPRODUCT(Z$8:Z$21,TRANSPOSE($F287:$S287))/$C287","v":11.217296261995973},{"$f":"AA$7*Load_Shape!Z246/$C287+SUMPRODUCT(AA$8:AA$21,TRANSPOSE($F287:$S287))/$C287","v":8.8624528667071729},{"$f":"AB$7*Load_Shape!AA246/$C287+SUMPRODUCT(AB$8:AB$21,TRANSPOSE($F287:$S287))/$C287","v":7.6058961416746413},{"$f":"AC$7*Load_Shape!AB246/$C287+SUMPRODUCT(AC$8:AC$21,TRANSPOSE($F287:$S287))/$C287","v":5.9926940387218366},{"$f":"AD$7*Load_Shape!AC246/$C287+SUMPRODUCT(AD$8:AD$21,TRANSPOSE($F287:$S287))/$C287","v":4.3640617389250203},{"$f":"AE$7*Load_Shape!AD246/$C287+SUMPRODUCT(AE$8:AE$21,TRANSPOSE($F287:$S287))/$C287","v":3.0166586621227687},{"$f":"AF$7*Load_Shape!AE246/$C287+SUMPRODUCT(AF$8:AF$21,TRANSPOSE($F287:$S287))/$C287","v":2.7012565949469227},{"$f":"AG$7*Load_Shape!AF246/$C287+SUMPRODUCT(AG$8:AG$21,TRANSPOSE($F287:$S287))/$C287","v":2.2990951359285816},{"$f":"AH$7*Load_Shape!AG246/$C287+SUMPRODUCT(AH$8:AH$21,TRANSPOSE($F287:$S287))/$C287","v":3.8722676197399757},{"$f":"AI$7*Load_Shape!AH246/$C287+SUMPRODUCT(AI$8:AI$21,TRANSPOSE($F287:$S287))/$C287","v":3.3436773638049004},{"$f":"AJ$7*Load_Shape!AI246/$C287+SUMPRODUCT(AJ$8:AJ$21,TRANSPOSE($F287:$S287))/$C287","v":2.3259895762241349},{"$f":"AK$7*Load_Shape!AJ246/$C287+SUMPRODUCT(AK$8:AK$21,TRANSPOSE($F287:$S287))/$C287","v":1.6349128829186057},{"$f":"AL$7*Load_Shape!AK246/$C287+SUMPRODUCT(AL$8:AL$21,TRANSPOSE($F287:$S287))/$C287","v":0.66014140302012692},{"$f":"AM$7*Load_Shape!AL246/$C287+SUMPRODUCT(AM$8:AM$21,TRANSPOSE($F287:$S287))/$C287","v":-0.26141342726239003},{"$f":"AN$7*Load_Shape!AM246/$C287+SUMPRODUCT(AN$8:AN$21,TRANSPOSE($F287:$S287))/$C287","v":-0.22086388086565734},{"$f":"AO$7*Load_Shape!AN246/$C287+SUMPRODUCT(AO$8:AO$21,TRANSPOSE($F287:$S287))/$C287","v":4.1785222392753951E-3},{"$f":"AP$7*Load_Shape!AO246/$C287+SUMPRODUCT(AP$8:AP$21,TRANSPOSE($F287:$S287))/$C287","v":0.22418965577459815},{"$f":"AQ$7*Load_Shape!AP246/$C287+SUMPRODUCT(AQ$8:AQ$21,TRANSPOSE($F287:$S287))/$C287","v":0.39321102088904425},{"$f":"AR$7*Load_Shape!AQ246/$C287+SUMPRODUCT(AR$8:AR$21,TRANSPOSE($F287:$S287))/$C287","v":0.51657045001639901},{"$f":"AS$7*Load_Shape!AR246/$C287+SUMPRODUCT(AS$8:AS$21,TRANSPOSE($F287:$S287))/$C287","v":0.60914235027687624},{"$f":"AT$7*Load_Shape!AS246/$C287+SUMPRODUCT(AT$8:AT$21,TRANSPOSE($F287:$S287))/$C287","v":0.73605008443181674},{"$f":"AU$7*Load_Shape!AT246/$C287+SUMPRODUCT(AU$8:AU$21,TRANSPOSE($F287:$S287))/$C287","v":0.96357245968115279},{"$f":"AV$7*Load_Shape!AU246/$C287+SUMPRODUCT(AV$8:AV$21,TRANSPOSE($F287:$S287))/$C287","v":1.0640291582991672},{"$f":"AW$7*Load_Shape!AV246/$C287+SUMPRODUCT(AW$8:AW$21,TRANSPOSE($F287:$S287))/$C287","v":1.0274209499717593},{"$f":"AX$7*Load_Shape!AW246/$C287+SUMPRODUCT(AX$8:AX$21,TRANSPOSE($F287:$S287))/$C287","v":1.2127933888753795},{"$f":"AY$7*Load_Shape!AX246/$C287+SUMPRODUCT(AY$8:AY$21,TRANSPOSE($F287:$S287))/$C287","v":1.4331800041436509},{"$f":"AZ$7*Load_Shape!AY246/$C287+SUMPRODUCT(AZ$8:AZ$21,TRANSPOSE($F287:$S287))/$C287","v":1.4121959117557594},{"$f":"BA$7*Load_Shape!AZ246/$C287+SUMPRODUCT(BA$8:BA$21,TRANSPOSE($F287:$S287))/$C287","v":1.5499643967513457},{"$f":"BB$7*Load_Shape!BA246/$C287+SUMPRODUCT(BB$8:BB$21,TRANSPOSE($F287:$S287))/$C287","v":1.7449572079042923},{"$f":"BC$7*Load_Shape!BB246/$C287+SUMPRODUCT(BC$8:BC$21,TRANSPOSE($F287:$S287))/$C287","v":1.7991898619777551},{"$f":"BD$7*Load_Shape!BC246/$C287+SUMPRODUCT(BD$8:BD$21,TRANSPOSE($F287:$S287))/$C287","v":1.8838893286368048},{"$f":"BE$7*Load_Shape!BD246/$C287+SUMPRODUCT(BE$8:BE$21,TRANSPOSE($F287:$S287))/$C287","v":2.1302640539497943},{"$f":"BF$7*Load_Shape!BE246/$C287+SUMPRODUCT(BF$8:BF$21,TRANSPOSE($F287:$S287))/$C287","v":2.3766807952734581},{"$f":"BG$7*Load_Shape!BF246/$C287+SUMPRODUCT(BG$8:BG$21,TRANSPOSE($F287:$S287))/$C287","v":2.6198228420325265},{"$f":"BH$7*Load_Shape!BG246/$C287+SUMPRODUCT(BH$8:BH$21,TRANSPOSE($F287:$S287))/$C287","v":2.8578917709510847},{"$f":"BI$7*Load_Shape!BH246/$C287+SUMPRODUCT(BI$8:BI$21,TRANSPOSE($F287:$S287))/$C287","v":2.9252196631410499},{"$f":"BJ$7*Load_Shape!BI246/$C287+SUMPRODUCT(BJ$8:BJ$21,TRANSPOSE($F287:$S287))/$C287","v":3.1192222699506722},{"$f":"BK$7*Load_Shape!BJ246/$C287+SUMPRODUCT(BK$8:BK$21,TRANSPOSE($F287:$S287))/$C287","v":3.2178907013645457},{"$f":"BL$7*Load_Shape!BK246/$C287+SUMPRODUCT(BL$8:BL$21,TRANSPOSE($F287:$S287))/$C287","v":3.3121610034686633},{"$f":"BM$7*Load_Shape!BL246/$C287+SUMPRODUCT(BM$8:BM$21,TRANSPOSE($F287:$S287))/$C287","v":3.5570050682797181},{"$f":"BN$7*Load_Shape!BM246/$C287+SUMPRODUCT(BN$8:BN$21,TRANSPOSE($F287:$S287))/$C287","v":3.8078240995911727},{"$f":"BO$7*Load_Shape!BN246/$C287+SUMPRODUCT(BO$8:BO$21,TRANSPOSE($F287:$S287))/$C287","v":4.0587302955360194},{"$f":"BP$7*Load_Shape!BO246/$C287+SUMPRODUCT(BP$8:BP$21,TRANSPOSE($F287:$S287))/$C287","v":4.3097330656265562},{"$f":"BQ$7*Load_Shape!BP246/$C287+SUMPRODUCT(BQ$8:BQ$21,TRANSPOSE($F287:$S287))/$C287","v":4.5608418128576638},null,{"$f":"INDEX(Hydro_Param!G$27:G$39,$A287)","v":2.2618424713503136},{"$f":"INDEX(Hydro_Param!H$27:H$39,$A287)","v":-1.2618424713503136},{"$f":"INDEX(Hydro_Param!M$27:M$39,$A287)","v":0.71725968986827437},{"$f":"INDEX(Hydro_Param!N$27:N$39,$A287)","v":1.3384312633599957},null,{"$f":"U287+($BS287*MAX($BU287,MIN($BV287,U287/AVERAGE(IF(OFFSET(U287,1-$B287,0,24,1)<$BU287*AVERAGE(OFFSET(U287,1-$B287,0,24,1)),OFFSET($BU287,1-$B287,0,24,1)*AVERAGE(OFFSET(U287,1-$B287,0,24,1)),IF(OFFSET(U287,1-$B287,0,24,1)>$BV287*AVERAGE(OFFSET(U287,1-$B287,0,24,1)),OFFSET($BV287,1-$B287,0,24,1)*AVERAGE(OFFSET(U287,1-$B287,0,24,1)),OFFSET(U287,1-$B287,0,24,1))))))+$BT287)*U$22*INDEX(Hydro_Param!$D$27:$D$39,$A287)/$C287/24","v":15.345786290763833},{"$f":"V287+($BS287*MAX($BU287,MIN($BV287,V287/AVERAGE(IF(OFFSET(V287,1-$B287,0,24,1)<$BU287*AVERAGE(OFFSET(V287,1-$B287,0,24,1)),OFFSET($BU287,1-$B287,0,24,1)*AVERAGE(OFFSET(V287,1-$B287,0,24,1)),IF(OFFSET(V287,1-$B287,0,24,1)>$BV287*AVERAGE(OFFSET(V287,1-$B287,0,24,1)),OFFSET($BV287,1-$B287,0,24,1)*AVERAGE(OFFSET(V287,1-$B287,0,24,1)),OFFSET(V287,1-$B287,0,24,1))))))+$BT287)*V$22*INDEX(Hydro_Param!$D$27:$D$39,$A287)/$C287/24","v":14.205893097823509},{"$f":"W287+($BS287*MAX($BU287,MIN($BV287,W287/AVERAGE(IF(OFFSET(W287,1-$B287,0,24,1)<$BU287*AVERAGE(OFFSET(W287,1-$B287,0,24,1)),OFFSET($BU287,1-$B287,0,24,1)*AVERAGE(OFFSET(W287,1-$B287,0,24,1)),IF(OFFSET(W287,1-$B287,0,24,1)>$BV287*AVERAGE(OFFSET(W287,1-$B287,0,24,1)),OFFSET($BV287,1-$B287,0,24,1)*AVERAGE(OFFSET(W287,1-$B287,0,24,1)),OFFSET(W287,1-$B287,0,24,1))))))+$BT287)*W$22*INDEX(Hydro_Param!$D$27:$D$39,$A287)/$C287/24","v":15.274440426674513},{"$f":"X287+($BS287*MAX($BU287,MIN($BV287,X287/AVERAGE(IF(OFFSET(X287,1-$B287,0,24,1)<$BU287*AVERAGE(OFFSET(X287,1-$B287,0,24,1)),OFFSET($BU287,1-$B287,0,24,1)*AVERAGE(OFFSET(X287,1-$B287,0,24,1)),IF(OFFSET(X287,1-$B287,0,24,1)>$BV287*AVERAGE(OFFSET(X287,1-$B287,0,24,1)),OFFSET($BV287,1-$B287,0,24,1)*AVERAGE(OFFSET(X287,1-$B287,0,24,1)),OFFSET(X287,1-$B287,0,24,1))))))+$BT287)*X$22*INDEX(Hydro_Param!$D$27:$D$39,$A287)/$C287/24","v":13.181113054728387},{"$f":"Y287+($BS287*MAX($BU287,MIN($BV287,Y287/AVERAGE(IF(OFFSET(Y287,1-$B287,0,24,1)<$BU287*AVERAGE(OFFSET(Y287,1-$B287,0,24,1)),OFFSET($BU287,1-$B287,0,24,1)*AVERAGE(OFFSET(Y287,1-$B287,0,24,1)),IF(OFFSET(Y287,1-$B287,0,24,1)>$BV287*AVERAGE(OFFSET(Y287,1-$B287,0,24,1)),OFFSET($BV287,1-$B287,0,24,1)*AVERAGE(OFFSET(Y287,1-$B287,0,24,1)),OFFSET(Y287,1-$B287,0,24,1))))))+$BT287)*Y$22*INDEX(Hydro_Param!$D$27:$D$39,$A287)/$C287/24","v":11.78663302138294},{"$f":"Z287+($BS287*MAX($BU287,MIN($BV287,Z287/AVERAGE(IF(OFFSET(Z287,1-$B287,0,24,1)<$BU287*AVERAGE(OFFSET(Z287,1-$B287,0,24,1)),OFFSET($BU287,1-$B287,0,24,1)*AVERAGE(OFFSET(Z287,1-$B287,0,24,1)),IF(OFFSET(Z287,1-$B287,0,24,1)>$BV287*AVERAGE(OFFSET(Z287,1-$B287,0,24,1)),OFFSET($BV287,1-$B287,0,24,1)*AVERAGE(OFFSET(Z287,1-$B287,0,24,1)),OFFSET(Z287,1-$B287,0,24,1))))))+$BT287)*Z$22*INDEX(Hydro_Param!$D$27:$D$39,$A287)/$C287/24","v":10.024317310093203},{"$f":"AA287+($BS287*MAX($BU287,MIN($BV287,AA287/AVERAGE(IF(OFFSET(AA287,1-$B287,0,24,1)<$BU287*AVERAGE(OFFSET(AA287,1-$B287,0,24,1)),OFFSET($BU287,1-$B287,0,24,1)*AVERAGE(OFFSET(AA287,1-$B287,0,24,1)),IF(OFFSET(AA287,1-$B287,0,24,1)>$BV287*AVERAGE(OFFSET(AA287,1-$B287,0,24,1)),OFFSET($BV287,1-$B287,0,24,1)*AVERAGE(OFFSET(AA287,1-$B287,0,24,1)),OFFSET(AA287,1-$B287,0,24,1))))))+$BT287)*AA$22*INDEX(Hydro_Param!$D$27:$D$39,$A287)/$C287/24","v":8.1289915424194099},{"$f":"AB287+($BS287*MAX($BU287,MIN($BV287,AB287/AVERAGE(IF(OFFSET(AB287,1-$B287,0,24,1)<$BU287*AVERAGE(OFFSET(AB287,1-$B287,0,24,1)),OFFSET($BU287,1-$B287,0,24,1)*AVERAGE(OFFSET(AB287,1-$B287,0,24,1)),IF(OFFSET(AB287,1-$B287,0,24,1)>$BV287*AVERAGE(OFFSET(AB287,1-$B287,0,24,1)),OFFSET($BV287,1-$B287,0,24,1)*AVERAGE(OFFSET(AB287,1-$B287,0,24,1)),OFFSET(AB287,1-$B287,0,24,1))))))+$BT287)*AB$22*INDEX(Hydro_Param!$D$27:$D$39,$A287)/$C287/24","v":6.8724348173868783},{"$f":"AC287+($BS287*MAX($BU287,MIN($BV287,AC287/AVERAGE(IF(OFFSET(AC287,1-$B287,0,24,1)<$BU287*AVERAGE(OFFSET(AC287,1-$B287,0,24,1)),OFFSET($BU287,1-$B287,0,24,1)*AVERAGE(OFFSET(AC287,1-$B287,0,24,1)),IF(OFFSET(AC287,1-$B287,0,24,1)>$BV287*AVERAGE(OFFSET(AC287,1-$B287,0,24,1)),OFFSET($BV287,1-$B287,0,24,1)*AVERAGE(OFFSET(AC287,1-$B287,0,24,1)),OFFSET(AC287,1-$B287,0,24,1))))))+$BT287)*AC$22*INDEX(Hydro_Param!$D$27:$D$39,$A287)/$C287/24","v":5.2592327144340736},{"$f":"AD287+($BS287*MAX($BU287,MIN($BV287,AD287/AVERAGE(IF(OFFSET(AD287,1-$B287,0,24,1)<$BU287*AVERAGE(OFFSET(AD287,1-$B287,0,24,1)),OFFSET($BU287,1-$B287,0,24,1)*AVERAGE(OFFSET(AD287,1-$B287,0,24,1)),IF(OFFSET(AD287,1-$B287,0,24,1)>$BV287*AVERAGE(OFFSET(AD287,1-$B287,0,24,1)),OFFSET($BV287,1-$B287,0,24,1)*AVERAGE(OFFSET(AD287,1-$B287,0,24,1)),OFFSET(AD287,1-$B287,0,24,1))))))+$BT287)*AD$22*INDEX(Hydro_Param!$D$27:$D$39,$A287)/$C287/24","v":3.6306004146372572},{"$f":"AE287+($BS287*MAX($BU287,MIN($BV287,AE287/AVERAGE(IF(OFFSET(AE287,1-$B287,0,24,1)<$BU287*AVERAGE(OFFSET(AE287,1-$B287,0,24,1)),OFFSET($BU287,1-$B287,0,24,1)*AVERAGE(OFFSET(AE287,1-$B287,0,24,1)),IF(OFFSET(AE287,1-$B287,0,24,1)>$BV287*AVERAGE(OFFSET(AE287,1-$B287,0,24,1)),OFFSET($BV287,1-$B287,0,24,1)*AVERAGE(OFFSET(AE287,1-$B287,0,24,1)),OFFSET(AE287,1-$B287,0,24,1))))))+$BT287)*AE$22*INDEX(Hydro_Param!$D$27:$D$39,$A287)/$C287/24","v":2.2831973378350057},{"$f":"AF287+($BS287*MAX($BU287,MIN($BV287,AF287/AVERAGE(IF(OFFSET(AF287,1-$B287,0,24,1)<$BU287*AVERAGE(OFFSET(AF287,1-$B287,0,24,1)),OFFSET($BU287,1-$B287,0,24,1)*AVERAGE(OFFSET(AF287,1-$B287,0,24,1)),IF(OFFSET(AF287,1-$B287,0,24,1)>$BV287*AVERAGE(OFFSET(AF287,1-$B287,0,24,1)),OFFSET($BV287,1-$B287,0,24,1)*AVERAGE(OFFSET(AF287,1-$B287,0,24,1)),OFFSET(AF287,1-$B287,0,24,1))))))+$BT287)*AF$22*INDEX(Hydro_Param!$D$27:$D$39,$A287)/$C287/24","v":1.9677952706591597},{"$f":"AG287+($BS287*MAX($BU287,MIN($BV287,AG287/AVERAGE(IF(OFFSET(AG287,1-$B287,0,24,1)<$BU287*AVERAGE(OFFSET(AG287,1-$B287,0,24,1)),OFFSET($BU287,1-$B287,0,24,1)*AVERAGE(OFFSET(AG287,1-$B287,0,24,1)),IF(OFFSET(AG287,1-$B287,0,24,1)>$BV287*AVERAGE(OFFSET(AG287,1-$B287,0,24,1)),OFFSET($BV287,1-$B287,0,24,1)*AVERAGE(OFFSET(AG287,1-$B287,0,24,1)),OFFSET(AG287,1-$B287,0,24,1))))))+$BT287)*AG$22*INDEX(Hydro_Param!$D$27:$D$39,$A287)/$C287/24","v":1.5656338116408186},{"$f":"AH287+($BS287*MAX($BU287,MIN($BV287,AH287/AVERAGE(IF(OFFSET(AH287,1-$B287,0,24,1)<$BU287*AVERAGE(OFFSET(AH287,1-$B287,0,24,1)),OFFSET($BU287,1-$B287,0,24,1)*AVERAGE(OFFSET(AH287,1-$B287,0,24,1)),IF(OFFSET(AH287,1-$B287,0,24,1)>$BV287*AVERAGE(OFFSET(AH287,1-$B287,0,24,1)),OFFSET($BV287,1-$B287,0,24,1)*AVERAGE(OFFSET(AH287,1-$B287,0,24,1)),OFFSET(AH287,1-$B287,0,24,1))))))+$BT287)*AH$22*INDEX(Hydro_Param!$D$27:$D$39,$A287)/$C287/24","v":3.1388062954522127},{"$f":"AI287+($BS287*MAX($BU287,MIN($BV287,AI287/AVERAGE(IF(OFFSET(AI287,1-$B287,0,24,1)<$BU287*AVERAGE(OFFSET(AI287,1-$B287,0,24,1)),OFFSET($BU287,1-$B287,0,24,1)*AVERAGE(OFFSET(AI287,1-$B287,0,24,1)),IF(OFFSET(AI287,1-$B287,0,24,1)>$BV287*AVERAGE(OFFSET(AI287,1-$B287,0,24,1)),OFFSET($BV287,1-$B287,0,24,1)*AVERAGE(OFFSET(AI287,1-$B287,0,24,1)),OFFSET(AI287,1-$B287,0,24,1))))))+$BT287)*AI$22*INDEX(Hydro_Param!$D$27:$D$39,$A287)/$C287/24","v":2.6102160395171374},{"$f":"AJ287+($BS287*MAX($BU287,MIN($BV287,AJ287/AVERAGE(IF(OFFSET(AJ287,1-$B287,0,24,1)<$BU287*AVERAGE(OFFSET(AJ287,1-$B287,0,24,1)),OFFSET($BU287,1-$B287,0,24,1)*AVERAGE(OFFSET(AJ287,1-$B287,0,24,1)),IF(OFFSET(AJ287,1-$B287,0,24,1)>$BV287*AVERAGE(OFFSET(AJ287,1-$B287,0,24,1)),OFFSET($BV287,1-$B287,0,24,1)*AVERAGE(OFFSET(AJ287,1-$B287,0,24,1)),OFFSET(AJ287,1-$B287,0,24,1))))))+$BT287)*AJ$22*INDEX(Hydro_Param!$D$27:$D$39,$A287)/$C287/24","v":1.5925282519363719},{"$f":"AK287+($BS287*MAX($BU287,MIN($BV287,AK287/AVERAGE(IF(OFFSET(AK287,1-$B287,0,24,1)<$BU287*AVERAGE(OFFSET(AK287,1-$B287,0,24,1)),OFFSET($BU287,1-$B287,0,24,1)*AVERAGE(OFFSET(AK287,1-$B287,0,24,1)),IF(OFFSET(AK287,1-$B287,0,24,1)>$BV287*AVERAGE(OFFSET(AK287,1-$B287,0,24,1)),OFFSET($BV287,1-$B287,0,24,1)*AVERAGE(OFFSET(AK287,1-$B287,0,24,1)),OFFSET(AK287,1-$B287,0,24,1))))))+$BT287)*AK$22*INDEX(Hydro_Param!$D$27:$D$39,$A287)/$C287/24","v":0.9014515586308427},{"$f":"AL287+($BS287*MAX($BU287,MIN($BV287,AL287/AVERAGE(IF(OFFSET(AL287,1-$B287,0,24,1)<$BU287*AVERAGE(OFFSET(AL287,1-$B287,0,24,1)),OFFSET($BU287,1-$B287,0,24,1)*AVERAGE(OFFSET(AL287,1-$B287,0,24,1)),IF(OFFSET(AL287,1-$B287,0,24,1)>$BV287*AVERAGE(OFFSET(AL287,1-$B287,0,24,1)),OFFSET($BV287,1-$B287,0,24,1)*AVERAGE(OFFSET(AL287,1-$B287,0,24,1)),OFFSET(AL287,1-$B287,0,24,1))))))+$BT287)*AL$22*INDEX(Hydro_Param!$D$27:$D$39,$A287)/$C287/24","v":-7.331992126763609E-2},{"$f":"AM287+($BS287*MAX($BU287,MIN($BV287,AM287/AVERAGE(IF(OFFSET(AM287,1-$B287,0,24,1)<$BU287*AVERAGE(OFFSET(AM287,1-$B287,0,24,1)),OFFSET($BU287,1-$B287,0,24,1)*AVERAGE(OFFSET(AM287,1-$B287,0,24,1)),IF(OFFSET(AM287,1-$B287,0,24,1)>$BV287*AVERAGE(OFFSET(AM287,1-$B287,0,24,1)),OFFSET($BV287,1-$B287,0,24,1)*AVERAGE(OFFSET(AM287,1-$B287,0,24,1)),OFFSET(AM287,1-$B287,0,24,1))))))+$BT287)*AM$22*INDEX(Hydro_Param!$D$27:$D$39,$A287)/$C287/24","v":-0.99487475155015304},{"$f":"AN287+($BS287*MAX($BU287,MIN($BV287,AN287/AVERAGE(IF(OFFSET(AN287,1-$B287,0,24,1)<$BU287*AVERAGE(OFFSET(AN287,1-$B287,0,24,1)),OFFSET($BU287,1-$B287,0,24,1)*AVERAGE(OFFSET(AN287,1-$B287,0,24,1)),IF(OFFSET(AN287,1-$B287,0,24,1)>$BV287*AVERAGE(OFFSET(AN287,1-$B287,0,24,1)),OFFSET($BV287,1-$B287,0,24,1)*AVERAGE(OFFSET(AN287,1-$B287,0,24,1)),OFFSET(AN287,1-$B287,0,24,1))))))+$BT287)*AN$22*INDEX(Hydro_Param!$D$27:$D$39,$A287)/$C287/24","v":-0.95432520515342034},{"$f":"AO287+($BS287*MAX($BU287,MIN($BV287,AO287/AVERAGE(IF(OFFSET(AO287,1-$B287,0,24,1)<$BU287*AVERAGE(OFFSET(AO287,1-$B287,0,24,1)),OFFSET($BU287,1-$B287,0,24,1)*AVERAGE(OFFSET(AO287,1-$B287,0,24,1)),IF(OFFSET(AO287,1-$B287,0,24,1)>$BV287*AVERAGE(OFFSET(AO287,1-$B287,0,24,1)),OFFSET($BV287,1-$B287,0,24,1)*AVERAGE(OFFSET(AO287,1-$B287,0,24,1)),OFFSET(AO287,1-$B287,0,24,1))))))+$BT287)*AO$22*INDEX(Hydro_Param!$D$27:$D$39,$A287)/$C287/24","v":-0.72928280204848761},{"$f":"AP287+($BS287*MAX($BU287,MIN($BV287,AP287/AVERAGE(IF(OFFSET(AP287,1-$B287,0,24,1)<$BU287*AVERAGE(OFFSET(AP287,1-$B287,0,24,1)),OFFSET($BU287,1-$B287,0,24,1)*AVERAGE(OFFSET(AP287,1-$B287,0,24,1)),IF(OFFSET(AP287,1-$B287,0,24,1)>$BV287*AVERAGE(OFFSET(AP287,1-$B287,0,24,1)),OFFSET($BV287,1-$B287,0,24,1)*AVERAGE(OFFSET(AP287,1-$B287,0,24,1)),OFFSET(AP287,1-$B287,0,24,1))))))+$BT287)*AP$22*INDEX(Hydro_Param!$D$27:$D$39,$A287)/$C287/24","v":-0.50927166851316485},{"$f":"AQ287+($BS287*MAX($BU287,MIN($BV287,AQ287/AVERAGE(IF(OFFSET(AQ287,1-$B287,0,24,1)<$BU287*AVERAGE(OFFSET(AQ287,1-$B287,0,24,1)),OFFSET($BU287,1-$B287,0,24,1)*AVERAGE(OFFSET(AQ287,1-$B287,0,24,1)),IF(OFFSET(AQ287,1-$B287,0,24,1)>$BV287*AVERAGE(OFFSET(AQ287,1-$B287,0,24,1)),OFFSET($BV287,1-$B287,0,24,1)*AVERAGE(OFFSET(AQ287,1-$B287,0,24,1)),OFFSET(AQ287,1-$B287,0,24,1))))))+$BT287)*AQ$22*INDEX(Hydro_Param!$D$27:$D$39,$A287)/$C287/24","v":-0.34025030339871876},{"$f":"AR287+($BS287*MAX($BU287,MIN($BV287,AR287/AVERAGE(IF(OFFSET(AR287,1-$B287,0,24,1)<$BU287*AVERAGE(OFFSET(AR287,1-$B287,0,24,1)),OFFSET($BU287,1-$B287,0,24,1)*AVERAGE(OFFSET(AR287,1-$B287,0,24,1)),IF(OFFSET(AR287,1-$B287,0,24,1)>$BV287*AVERAGE(OFFSET(AR287,1-$B287,0,24,1)),OFFSET($BV287,1-$B287,0,24,1)*AVERAGE(OFFSET(AR287,1-$B287,0,24,1)),OFFSET(AR287,1-$B287,0,24,1))))))+$BT287)*AR$22*INDEX(Hydro_Param!$D$27:$D$39,$A287)/$C287/24","v":-0.216890874271364},{"$f":"AS287+($BS287*MAX($BU287,MIN($BV287,AS287/AVERAGE(IF(OFFSET(AS287,1-$B287,0,24,1)<$BU287*AVERAGE(OFFSET(AS287,1-$B287,0,24,1)),OFFSET($BU287,1-$B287,0,24,1)*AVERAGE(OFFSET(AS287,1-$B287,0,24,1)),IF(OFFSET(AS287,1-$B287,0,24,1)>$BV287*AVERAGE(OFFSET(AS287,1-$B287,0,24,1)),OFFSET($BV287,1-$B287,0,24,1)*AVERAGE(OFFSET(AS287,1-$B287,0,24,1)),OFFSET(AS287,1-$B287,0,24,1))))))+$BT287)*AS$22*INDEX(Hydro_Param!$D$27:$D$39,$A287)/$C287/24","v":-0.12431897401088676},{"$f":"AT287+($BS287*MAX($BU287,MIN($BV287,AT287/AVERAGE(IF(OFFSET(AT287,1-$B287,0,24,1)<$BU287*AVERAGE(OFFSET(AT287,1-$B287,0,24,1)),OFFSET($BU287,1-$B287,0,24,1)*AVERAGE(OFFSET(AT287,1-$B287,0,24,1)),IF(OFFSET(AT287,1-$B287,0,24,1)>$BV287*AVERAGE(OFFSET(AT287,1-$B287,0,24,1)),OFFSET($BV287,1-$B287,0,24,1)*AVERAGE(OFFSET(AT287,1-$B287,0,24,1)),OFFSET(AT287,1-$B287,0,24,1))))))+$BT287)*AT$22*INDEX(Hydro_Param!$D$27:$D$39,$A287)/$C287/24","v":2.5887601440537367E-3},{"$f":"AU287+($BS287*MAX($BU287,MIN($BV287,AU287/AVERAGE(IF(OFFSET(AU287,1-$B287,0,24,1)<$BU287*AVERAGE(OFFSET(AU287,1-$B287,0,24,1)),OFFSET($BU287,1-$B287,0,24,1)*AVERAGE(OFFSET(AU287,1-$B287,0,24,1)),IF(OFFSET(AU287,1-$B287,0,24,1)>$BV287*AVERAGE(OFFSET(AU287,1-$B287,0,24,1)),OFFSET($BV287,1-$B287,0,24,1)*AVERAGE(OFFSET(AU287,1-$B287,0,24,1)),OFFSET(AU287,1-$B287,0,24,1))))))+$BT287)*AU$22*INDEX(Hydro_Param!$D$27:$D$39,$A287)/$C287/24","v":0.23011113539338979},{"$f":"AV287+($BS287*MAX($BU287,MIN($BV287,AV287/AVERAGE(IF(OFFSET(AV287,1-$B287,0,24,1)<$BU287*AVERAGE(OFFSET(AV287,1-$B287,0,24,1)),OFFSET($BU287,1-$B287,0,24,1)*AVERAGE(OFFSET(AV287,1-$B287,0,24,1)),IF(OFFSET(AV287,1-$B287,0,24,1)>$BV287*AVERAGE(OFFSET(AV287,1-$B287,0,24,1)),OFFSET($BV287,1-$B287,0,24,1)*AVERAGE(OFFSET(AV287,1-$B287,0,24,1)),OFFSET(AV287,1-$B287,0,24,1))))))+$BT287)*AV$22*INDEX(Hydro_Param!$D$27:$D$39,$A287)/$C287/24","v":0.33056783401140422},{"$f":"AW287+($BS287*MAX($BU287,MIN($BV287,AW287/AVERAGE(IF(OFFSET(AW287,1-$B287,0,24,1)<$BU287*AVERAGE(OFFSET(AW287,1-$B287,0,24,1)),OFFSET($BU287,1-$B287,0,24,1)*AVERAGE(OFFSET(AW287,1-$B287,0,24,1)),IF(OFFSET(AW287,1-$B287,0,24,1)>$BV287*AVERAGE(OFFSET(AW287,1-$B287,0,24,1)),OFFSET($BV287,1-$B287,0,24,1)*AVERAGE(OFFSET(AW287,1-$B287,0,24,1)),OFFSET(AW287,1-$B287,0,24,1))))))+$BT287)*AW$22*INDEX(Hydro_Param!$D$27:$D$39,$A287)/$C287/24","v":0.29395962568399625},{"$f":"AX287+($BS287*MAX($BU287,MIN($BV287,AX287/AVERAGE(IF(OFFSET(AX287,1-$B287,0,24,1)<$BU287*AVERAGE(OFFSET(AX287,1-$B287,0,24,1)),OFFSET($BU287,1-$B287,0,24,1)*AVERAGE(OFFSET(AX287,1-$B287,0,24,1)),IF(OFFSET(AX287,1-$B287,0,24,1)>$BV287*AVERAGE(OFFSET(AX287,1-$B287,0,24,1)),OFFSET($BV287,1-$B287,0,24,1)*AVERAGE(OFFSET(AX287,1-$B287,0,24,1)),OFFSET(AX287,1-$B287,0,24,1))))))+$BT287)*AX$22*INDEX(Hydro_Param!$D$27:$D$39,$A287)/$C287/24","v":0.47933206458761646},{"$f":"AY287+($BS287*MAX($BU287,MIN($BV287,AY287/AVERAGE(IF(OFFSET(AY287,1-$B287,0,24,1)<$BU287*AVERAGE(OFFSET(AY287,1-$B287,0,24,1)),OFFSET($BU287,1-$B287,0,24,1)*AVERAGE(OFFSET(AY287,1-$B287,0,24,1)),IF(OFFSET(AY287,1-$B287,0,24,1)>$BV287*AVERAGE(OFFSET(AY287,1-$B287,0,24,1)),OFFSET($BV287,1-$B287,0,24,1)*AVERAGE(OFFSET(AY287,1-$B287,0,24,1)),OFFSET(AY287,1-$B287,0,24,1))))))+$BT287)*AY$22*INDEX(Hydro_Param!$D$27:$D$39,$A287)/$C287/24","v":0.69971867985588787},{"$f":"AZ287+($BS287*MAX($BU287,MIN($BV287,AZ287/AVERAGE(IF(OFFSET(AZ287,1-$B287,0,24,1)<$BU287*AVERAGE(OFFSET(AZ287,1-$B287,0,24,1)),OFFSET($BU287,1-$B287,0,24,1)*AVERAGE(OFFSET(AZ287,1-$B287,0,24,1)),IF(OFFSET(AZ287,1-$B287,0,24,1)>$BV287*AVERAGE(OFFSET(AZ287,1-$B287,0,24,1)),OFFSET($BV287,1-$B287,0,24,1)*AVERAGE(OFFSET(AZ287,1-$B287,0,24,1)),OFFSET(AZ287,1-$B287,0,24,1))))))+$BT287)*AZ$22*INDEX(Hydro_Param!$D$27:$D$39,$A287)/$C287/24","v":0.67873458746799642},{"$f":"BA287+($BS287*MAX($BU287,MIN($BV287,BA287/AVERAGE(IF(OFFSET(BA287,1-$B287,0,24,1)<$BU287*AVERAGE(OFFSET(BA287,1-$B287,0,24,1)),OFFSET($BU287,1-$B287,0,24,1)*AVERAGE(OFFSET(BA287,1-$B287,0,24,1)),IF(OFFSET(BA287,1-$B287,0,24,1)>$BV287*AVERAGE(OFFSET(BA287,1-$B287,0,24,1)),OFFSET($BV287,1-$B287,0,24,1)*AVERAGE(OFFSET(BA287,1-$B287,0,24,1)),OFFSET(BA287,1-$B287,0,24,1))))))+$BT287)*BA$22*INDEX(Hydro_Param!$D$27:$D$39,$A287)/$C287/24","v":0.81650307246358267},{"$f":"BB287+($BS287*MAX($BU287,MIN($BV287,BB287/AVERAGE(IF(OFFSET(BB287,1-$B287,0,24,1)<$BU287*AVERAGE(OFFSET(BB287,1-$B287,0,24,1)),OFFSET($BU287,1-$B287,0,24,1)*AVERAGE(OFFSET(BB287,1-$B287,0,24,1)),IF(OFFSET(BB287,1-$B287,0,24,1)>$BV287*AVERAGE(OFFSET(BB287,1-$B287,0,24,1)),OFFSET($BV287,1-$B287,0,24,1)*AVERAGE(OFFSET(BB287,1-$B287,0,24,1)),OFFSET(BB287,1-$B287,0,24,1))))))+$BT287)*BB$22*INDEX(Hydro_Param!$D$27:$D$39,$A287)/$C287/24","v":1.0114958836165293},{"$f":"BC287+($BS287*MAX($BU287,MIN($BV287,BC287/AVERAGE(IF(OFFSET(BC287,1-$B287,0,24,1)<$BU287*AVERAGE(OFFSET(BC287,1-$B287,0,24,1)),OFFSET($BU287,1-$B287,0,24,1)*AVERAGE(OFFSET(BC287,1-$B287,0,24,1)),IF(OFFSET(BC287,1-$B287,0,24,1)>$BV287*AVERAGE(OFFSET(BC287,1-$B287,0,24,1)),OFFSET($BV287,1-$B287,0,24,1)*AVERAGE(OFFSET(BC287,1-$B287,0,24,1)),OFFSET(BC287,1-$B287,0,24,1))))))+$BT287)*BC$22*INDEX(Hydro_Param!$D$27:$D$39,$A287)/$C287/24","v":1.0657285376899921},{"$f":"BD287+($BS287*MAX($BU287,MIN($BV287,BD287/AVERAGE(IF(OFFSET(BD287,1-$B287,0,24,1)<$BU287*AVERAGE(OFFSET(BD287,1-$B287,0,24,1)),OFFSET($BU287,1-$B287,0,24,1)*AVERAGE(OFFSET(BD287,1-$B287,0,24,1)),IF(OFFSET(BD287,1-$B287,0,24,1)>$BV287*AVERAGE(OFFSET(BD287,1-$B287,0,24,1)),OFFSET($BV287,1-$B287,0,24,1)*AVERAGE(OFFSET(BD287,1-$B287,0,24,1)),OFFSET(BD287,1-$B287,0,24,1))))))+$BT287)*BD$22*INDEX(Hydro_Param!$D$27:$D$39,$A287)/$C287/24","v":1.1504280043490418},{"$f":"BE287+($BS287*MAX($BU287,MIN($BV287,BE287/AVERAGE(IF(OFFSET(BE287,1-$B287,0,24,1)<$BU287*AVERAGE(OFFSET(BE287,1-$B287,0,24,1)),OFFSET($BU287,1-$B287,0,24,1)*AVERAGE(OFFSET(BE287,1-$B287,0,24,1)),IF(OFFSET(BE287,1-$B287,0,24,1)>$BV287*AVERAGE(OFFSET(BE287,1-$B287,0,24,1)),OFFSET($BV287,1-$B287,0,24,1)*AVERAGE(OFFSET(BE287,1-$B287,0,24,1)),OFFSET(BE287,1-$B287,0,24,1))))))+$BT287)*BE$22*INDEX(Hydro_Param!$D$27:$D$39,$A287)/$C287/24","v":1.3968027296620313},{"$f":"BF287+($BS287*MAX($BU287,MIN($BV287,BF287/AVERAGE(IF(OFFSET(BF287,1-$B287,0,24,1)<$BU287*AVERAGE(OFFSET(BF287,1-$B287,0,24,1)),OFFSET($BU287,1-$B287,0,24,1)*AVERAGE(OFFSET(BF287,1-$B287,0,24,1)),IF(OFFSET(BF287,1-$B287,0,24,1)>$BV287*AVERAGE(OFFSET(BF287,1-$B287,0,24,1)),OFFSET($BV287,1-$B287,0,24,1)*AVERAGE(OFFSET(BF287,1-$B287,0,24,1)),OFFSET(BF287,1-$B287,0,24,1))))))+$BT287)*BF$22*INDEX(Hydro_Param!$D$27:$D$39,$A287)/$C287/24","v":1.6432194709856951},{"$f":"BG287+($BS287*MAX($BU287,MIN($BV287,BG287/AVERAGE(IF(OFFSET(BG287,1-$B287,0,24,1)<$BU287*AVERAGE(OFFSET(BG287,1-$B287,0,24,1)),OFFSET($BU287,1-$B287,0,24,1)*AVERAGE(OFFSET(BG287,1-$B287,0,24,1)),IF(OFFSET(BG287,1-$B287,0,24,1)>$BV287*AVERAGE(OFFSET(BG287,1-$B287,0,24,1)),OFFSET($BV287,1-$B287,0,24,1)*AVERAGE(OFFSET(BG287,1-$B287,0,24,1)),OFFSET(BG287,1-$B287,0,24,1))))))+$BT287)*BG$22*INDEX(Hydro_Param!$D$27:$D$39,$A287)/$C287/24","v":1.8863615177447635},{"$f":"BH287+($BS287*MAX($BU287,MIN($BV287,BH287/AVERAGE(IF(OFFSET(BH287,1-$B287,0,24,1)<$BU287*AVERAGE(OFFSET(BH287,1-$B287,0,24,1)),OFFSET($BU287,1-$B287,0,24,1)*AVERAGE(OFFSET(BH287,1-$B287,0,24,1)),IF(OFFSET(BH287,1-$B287,0,24,1)>$BV287*AVERAGE(OFFSET(BH287,1-$B287,0,24,1)),OFFSET($BV287,1-$B287,0,24,1)*AVERAGE(OFFSET(BH287,1-$B287,0,24,1)),OFFSET(BH287,1-$B287,0,24,1))))))+$BT287)*BH$22*INDEX(Hydro_Param!$D$27:$D$39,$A287)/$C287/24","v":2.1244304466633217},{"$f":"BI287+($BS287*MAX($BU287,MIN($BV287,BI287/AVERAGE(IF(OFFSET(BI287,1-$B287,0,24,1)<$BU287*AVERAGE(OFFSET(BI287,1-$B287,0,24,1)),OFFSET($BU287,1-$B287,0,24,1)*AVERAGE(OFFSET(BI287,1-$B287,0,24,1)),IF(OFFSET(BI287,1-$B287,0,24,1)>$BV287*AVERAGE(OFFSET(BI287,1-$B287,0,24,1)),OFFSET($BV287,1-$B287,0,24,1)*AVERAGE(OFFSET(BI287,1-$B287,0,24,1)),OFFSET(BI287,1-$B287,0,24,1))))))+$BT287)*BI$22*INDEX(Hydro_Param!$D$27:$D$39,$A287)/$C287/24","v":2.1917583388532869},{"$f":"BJ287+($BS287*MAX($BU287,MIN($BV287,BJ287/AVERAGE(IF(OFFSET(BJ287,1-$B287,0,24,1)<$BU287*AVERAGE(OFFSET(BJ287,1-$B287,0,24,1)),OFFSET($BU287,1-$B287,0,24,1)*AVERAGE(OFFSET(BJ287,1-$B287,0,24,1)),IF(OFFSET(BJ287,1-$B287,0,24,1)>$BV287*AVERAGE(OFFSET(BJ287,1-$B287,0,24,1)),OFFSET($BV287,1-$B287,0,24,1)*AVERAGE(OFFSET(BJ287,1-$B287,0,24,1)),OFFSET(BJ287,1-$B287,0,24,1))))))+$BT287)*BJ$22*INDEX(Hydro_Param!$D$27:$D$39,$A287)/$C287/24","v":2.3857609456629092},{"$f":"BK287+($BS287*MAX($BU287,MIN($BV287,BK287/AVERAGE(IF(OFFSET(BK287,1-$B287,0,24,1)<$BU287*AVERAGE(OFFSET(BK287,1-$B287,0,24,1)),OFFSET($BU287,1-$B287,0,24,1)*AVERAGE(OFFSET(BK287,1-$B287,0,24,1)),IF(OFFSET(BK287,1-$B287,0,24,1)>$BV287*AVERAGE(OFFSET(BK287,1-$B287,0,24,1)),OFFSET($BV287,1-$B287,0,24,1)*AVERAGE(OFFSET(BK287,1-$B287,0,24,1)),OFFSET(BK287,1-$B287,0,24,1))))))+$BT287)*BK$22*INDEX(Hydro_Param!$D$27:$D$39,$A287)/$C287/24","v":2.4844293770767827},{"$f":"BL287+($BS287*MAX($BU287,MIN($BV287,BL287/AVERAGE(IF(OFFSET(BL287,1-$B287,0,24,1)<$BU287*AVERAGE(OFFSET(BL287,1-$B287,0,24,1)),OFFSET($BU287,1-$B287,0,24,1)*AVERAGE(OFFSET(BL287,1-$B287,0,24,1)),IF(OFFSET(BL287,1-$B287,0,24,1)>$BV287*AVERAGE(OFFSET(BL287,1-$B287,0,24,1)),OFFSET($BV287,1-$B287,0,24,1)*AVERAGE(OFFSET(BL287,1-$B287,0,24,1)),OFFSET(BL287,1-$B287,0,24,1))))))+$BT287)*BL$22*INDEX(Hydro_Param!$D$27:$D$39,$A287)/$C287/24","v":2.5786996791809003},{"$f":"BM287+($BS287*MAX($BU287,MIN($BV287,BM287/AVERAGE(IF(OFFSET(BM287,1-$B287,0,24,1)<$BU287*AVERAGE(OFFSET(BM287,1-$B287,0,24,1)),OFFSET($BU287,1-$B287,0,24,1)*AVERAGE(OFFSET(BM287,1-$B287,0,24,1)),IF(OFFSET(BM287,1-$B287,0,24,1)>$BV287*AVERAGE(OFFSET(BM287,1-$B287,0,24,1)),OFFSET($BV287,1-$B287,0,24,1)*AVERAGE(OFFSET(BM287,1-$B287,0,24,1)),OFFSET(BM287,1-$B287,0,24,1))))))+$BT287)*BM$22*INDEX(Hydro_Param!$D$27:$D$39,$A287)/$C287/24","v":2.8235437439919551},{"$f":"BN287+($BS287*MAX($BU287,MIN($BV287,BN287/AVERAGE(IF(OFFSET(BN287,1-$B287,0,24,1)<$BU287*AVERAGE(OFFSET(BN287,1-$B287,0,24,1)),OFFSET($BU287,1-$B287,0,24,1)*AVERAGE(OFFSET(BN287,1-$B287,0,24,1)),IF(OFFSET(BN287,1-$B287,0,24,1)>$BV287*AVERAGE(OFFSET(BN287,1-$B287,0,24,1)),OFFSET($BV287,1-$B287,0,24,1)*AVERAGE(OFFSET(BN287,1-$B287,0,24,1)),OFFSET(BN287,1-$B287,0,24,1))))))+$BT287)*BN$22*INDEX(Hydro_Param!$D$27:$D$39,$A287)/$C287/24","v":3.0743627753034097},{"$f":"BO287+($BS287*MAX($BU287,MIN($BV287,BO287/AVERAGE(IF(OFFSET(BO287,1-$B287,0,24,1)<$BU287*AVERAGE(OFFSET(BO287,1-$B287,0,24,1)),OFFSET($BU287,1-$B287,0,24,1)*AVERAGE(OFFSET(BO287,1-$B287,0,24,1)),IF(OFFSET(BO287,1-$B287,0,24,1)>$BV287*AVERAGE(OFFSET(BO287,1-$B287,0,24,1)),OFFSET($BV287,1-$B287,0,24,1)*AVERAGE(OFFSET(BO287,1-$B287,0,24,1)),OFFSET(BO287,1-$B287,0,24,1))))))+$BT287)*BO$22*INDEX(Hydro_Param!$D$27:$D$39,$A287)/$C287/24","v":3.3252689712482564},{"$f":"BP287+($BS287*MAX($BU287,MIN($BV287,BP287/AVERAGE(IF(OFFSET(BP287,1-$B287,0,24,1)<$BU287*AVERAGE(OFFSET(BP287,1-$B287,0,24,1)),OFFSET($BU287,1-$B287,0,24,1)*AVERAGE(OFFSET(BP287,1-$B287,0,24,1)),IF(OFFSET(BP287,1-$B287,0,24,1)>$BV287*AVERAGE(OFFSET(BP287,1-$B287,0,24,1)),OFFSET($BV287,1-$B287,0,24,1)*AVERAGE(OFFSET(BP287,1-$B287,0,24,1)),OFFSET(BP287,1-$B287,0,24,1))))))+$BT287)*BP$22*INDEX(Hydro_Param!$D$27:$D$39,$A287)/$C287/24","v":3.5762717413387932},{"$f":"BQ287+($BS287*MAX($BU287,MIN($BV287,BQ287/AVERAGE(IF(OFFSET(BQ287,1-$B287,0,24,1)<$BU287*AVERAGE(OFFSET(BQ287,1-$B287,0,24,1)),OFFSET($BU287,1-$B287,0,24,1)*AVERAGE(OFFSET(BQ287,1-$B287,0,24,1)),IF(OFFSET(BQ287,1-$B287,0,24,1)>$BV287*AVERAGE(OFFSET(BQ287,1-$B287,0,24,1)),OFFSET($BV287,1-$B287,0,24,1)*AVERAGE(OFFSET(BQ287,1-$B287,0,24,1)),OFFSET(BQ287,1-$B287,0,24,1))))))+$BT287)*BQ$22*INDEX(Hydro_Param!$D$27:$D$39,$A287)/$C287/24","v":3.8273804885699008},null,{"$f":"MAX(MIN(U$7*Load_Shape!T246/$C287*U$31+(U$32*$G287+U$33*$H287)/$C287-BX287,$ED$51/1000),0)+BX287","v":15.345786290763833},{"$f":"MAX(MIN(V$7*Load_Shape!U246/$C287*V$31+(V$32*$G287+V$33*$H287)/$C287-BY287,$ED$51/1000),0)+BY287","v":14.205893097823509},{"$f":"MAX(MIN(W$7*Load_Shape!V246/$C287*W$31+(W$32*$G287+W$33*$H287)/$C287-BZ287,$ED$51/1000),0)+BZ287","v":15.274440426674513},{"$f":"MAX(MIN(X$7*Load_Shape!W246/$C287*X$31+(X$32*$G287+X$33*$H287)/$C287-CA287,$ED$51/1000),0)+CA287","v":13.181113054728387},{"$f":"MAX(MIN(Y$7*Load_Shape!X246/$C287*Y$31+(Y$32*$G287+Y$33*$H287)/$C287-CB287,$ED$51/1000),0)+CB287","v":11.78663302138294},{"$f":"MAX(MIN(Z$7*Load_Shape!Y246/$C287*Z$31+(Z$32*$G287+Z$33*$H287)/$C287-CC287,$ED$51/1000),0)+CC287","v":10.024317310093203},{"$f":"MAX(MIN(AA$7*Load_Shape!Z246/$C287*AA$31+(AA$32*$G287+AA$33*$H287)/$C287-CD287,$ED$51/1000),0)+CD287","v":8.1289915424194099},{"$f":"MAX(MIN(AB$7*Load_Shape!AA246/$C287*AB$31+(AB$32*$G287+AB$33*$H287)/$C287-CE287,$ED$51/1000),0)+CE287","v":6.8724348173868783},{"$f":"MAX(MIN(AC$7*Load_Shape!AB246/$C287*AC$31+(AC$32*$G287+AC$33*$H287)/$C287-CF287,$ED$51/1000),0)+CF287","v":5.2592327144340736},{"$f":"MAX(MIN(AD$7*Load_Shape!AC246/$C287*AD$31+(AD$32*$G287+AD$33*$H287)/$C287-CG287,$ED$51/1000),0)+CG287","v":4.9775680045248354},{"$f":"MAX(MIN(AE$7*Load_Shape!AD246/$C287*AE$31+(AE$32*$G287+AE$33*$H287)/$C287-CH287,$ED$51/1000),0)+CH287","v":5.0189275577187864},{"$f":"MAX(MIN(AF$7*Load_Shape!AE246/$C287*AF$31+(AF$32*$G287+AF$33*$H287)/$C287-CI287,$ED$51/1000),0)+CI287","v":5.0497854028517448},{"$f":"MAX(MIN(AG$7*Load_Shape!AF246/$C287*AG$31+(AG$32*$G287+AG$33*$H287)/$C287-CJ287,$ED$51/1000),0)+CJ287","v":5.0769800558600817},{"$f":"MAX(MIN(AH$7*Load_Shape!AG246/$C287*AH$31+(AH$32*$G287+AH$33*$H287)/$C287-CK287,$ED$51/1000),0)+CK287","v":5.1113356083054207},{"$f":"MAX(MIN(AI$7*Load_Shape!AH246/$C287*AI$31+(AI$32*$G287+AI$33*$H287)/$C287-CL287,$ED$51/1000),0)+CL287","v":5.1405211243450175},{"$f":"MAX(MIN(AJ$7*Load_Shape!AI246/$C287*AJ$31+(AJ$32*$G287+AJ$33*$H287)/$C287-CM287,$ED$51/1000),0)+CM287","v":5.1479453783253533},{"$f":"MAX(MIN(AK$7*Load_Shape!AJ246/$C287*AK$31+(AK$32*$G287+AK$33*$H287)/$C287-CN287,$ED$51/1000),0)+CN287","v":5.1560703479789662},{"$f":"MAX(MIN(AL$7*Load_Shape!AK246/$C287*AL$31+(AL$32*$G287+AL$33*$H287)/$C287-CO287,$ED$51/1000),0)+CO287","v":5.1650141568335464},{"$f":"MAX(MIN(AM$7*Load_Shape!AL246/$C287*AM$31+(AM$32*$G287+AM$33*$H287)/$C287-CP287,$ED$51/1000),0)+CP287","v":5.1749217210781033},{"$f":"MAX(MIN(AN$7*Load_Shape!AM246/$C287*AN$31+(AN$32*$G287+AN$33*$H287)/$C287-CQ287,$ED$51/1000),0)+CQ287","v":5.2079831306263387},{"$f":"MAX(MIN(AO$7*Load_Shape!AN246/$C287*AO$31+(AO$32*$G287+AO$33*$H287)/$C287-CR287,$ED$51/1000),0)+CR287","v":5.2412136266211373},{"$f":"MAX(MIN(AP$7*Load_Shape!AO246/$C287*AP$31+(AP$32*$G287+AP$33*$H287)/$C287-CS287,$ED$51/1000),0)+CS287","v":5.2746141750866613},{"$f":"MAX(MIN(AQ$7*Load_Shape!AP246/$C287*AQ$31+(AQ$32*$G287+AQ$33*$H287)/$C287-CT287,$ED$51/1000),0)+CT287","v":5.3081857479222432},{"$f":"MAX(MIN(AR$7*Load_Shape!AQ246/$C287*AR$31+(AR$32*$G287+AR$33*$H287)/$C287-CU287,$ED$51/1000),0)+CU287","v":5.3419293229393698},{"$f":"MAX(MIN(AS$7*Load_Shape!AR246/$C287*AS$31+(AS$32*$G287+AS$33*$H287)/$C287-CV287,$ED$51/1000),0)+CV287","v":5.3758458838988616},{"$f":"MAX(MIN(AT$7*Load_Shape!AS246/$C287*AT$31+(AT$32*$G287+AT$33*$H287)/$C287-CW287,$ED$51/1000),0)+CW287","v":5.409936420548318},{"$f":"MAX(MIN(AU$7*Load_Shape!AT246/$C287*AU$31+(AU$32*$G287+AU$33*$H287)/$C287-CX287,$ED$51/1000),0)+CX287","v":5.4442019286597922},{"$f":"MAX(MIN(AV$7*Load_Shape!AU246/$C287*AV$31+(AV$32*$G287+AV$33*$H287)/$C287-CY287,$ED$51/1000),0)+CY287","v":5.4786434100676988},{"$f":"MAX(MIN(AW$7*Load_Shape!AV246/$C287*AW$31+(AW$32*$G287+AW$33*$H287)/$C287-CZ287,$ED$51/1000),0)+CZ287","v":5.5132618727069929},{"$f":"MAX(MIN(AX$7*Load_Shape!AW246/$C287*AX$31+(AX$32*$G287+AX$33*$H287)/$C287-DA287,$ED$51/1000),0)+DA287","v":5.5480583306515552},{"$f":"MAX(MIN(AY$7*Load_Shape!AX246/$C287*AY$31+(AY$32*$G287+AY$33*$H287)/$C287-DB287,$ED$51/1000),0)+DB287","v":5.5830338041528531},{"$f":"MAX(MIN(AZ$7*Load_Shape!AY246/$C287*AZ$31+(AZ$32*$G287+AZ$33*$H287)/$C287-DC287,$ED$51/1000),0)+DC287","v":5.6181893196788391},{"$f":"MAX(MIN(BA$7*Load_Shape!AZ246/$C287*BA$31+(BA$32*$G287+BA$33*$H287)/$C287-DD287,$ED$51/1000),0)+DD287","v":5.6535259099530979},{"$f":"MAX(MIN(BB$7*Load_Shape!BA246/$C287*BB$31+(BB$32*$G287+BB$33*$H287)/$C287-DE287,$ED$51/1000),0)+DE287","v":5.689044613994243},{"$f":"MAX(MIN(BC$7*Load_Shape!BB246/$C287*BC$31+(BC$32*$G287+BC$33*$H287)/$C287-DF287,$ED$51/1000),0)+DF287","v":5.7247464771555716},{"$f":"MAX(MIN(BD$7*Load_Shape!BC246/$C287*BD$31+(BD$32*$G287+BD$33*$H287)/$C287-DG287,$ED$51/1000),0)+DG287","v":5.7606325511649672},{"$f":"MAX(MIN(BE$7*Load_Shape!BD246/$C287*BE$31+(BE$32*$G287+BE$33*$H287)/$C287-DH287,$ED$51/1000),0)+DH287","v":5.7967038941650699},{"$f":"MAX(MIN(BF$7*Load_Shape!BE246/$C287*BF$31+(BF$32*$G287+BF$33*$H287)/$C287-DI287,$ED$51/1000),0)+DI287","v":5.8329615707536799},{"$f":"MAX(MIN(BG$7*Load_Shape!BF246/$C287*BG$31+(BG$32*$G287+BG$33*$H287)/$C287-DJ287,$ED$51/1000),0)+DJ287","v":5.8694066520244537},{"$f":"MAX(MIN(BH$7*Load_Shape!BG246/$C287*BH$31+(BH$32*$G287+BH$33*$H287)/$C287-DK287,$ED$51/1000),0)+DK287","v":5.9060402156078311},{"$f":"MAX(MIN(BI$7*Load_Shape!BH246/$C287*BI$31+(BI$32*$G287+BI$33*$H287)/$C287-DL287,$ED$51/1000),0)+DL287","v":5.9428633457122473},{"$f":"MAX(MIN(BJ$7*Load_Shape!BI246/$C287*BJ$31+(BJ$32*$G287+BJ$33*$H287)/$C287-DM287,$ED$51/1000),0)+DM287","v":5.9798771331655836},{"$f":"MAX(MIN(BK$7*Load_Shape!BJ246/$C287*BK$31+(BK$32*$G287+BK$33*$H287)/$C287-DN287,$ED$51/1000),0)+DN287","v":6.0170826754569262},{"$f":"MAX(MIN(BL$7*Load_Shape!BK246/$C287*BL$31+(BL$32*$G287+BL$33*$H287)/$C287-DO287,$ED$51/1000),0)+DO287","v":6.0544810767785346},{"$f":"MAX(MIN(BM$7*Load_Shape!BL246/$C287*BM$31+(BM$32*$G287+BM$33*$H287)/$C287-DP287,$ED$51/1000),0)+DP287","v":6.0920734480681382},{"$f":"MAX(MIN(BN$7*Load_Shape!BM246/$C287*BN$31+(BN$32*$G287+BN$33*$H287)/$C287-DQ287,$ED$51/1000),0)+DQ287","v":6.1298609070514534},{"$f":"MAX(MIN(BO$7*Load_Shape!BN246/$C287*BO$31+(BO$32*$G287+BO$33*$H287)/$C287-DR287,$ED$51/1000),0)+DR287","v":6.1678445782850257},{"$f":"MAX(MIN(BP$7*Load_Shape!BO246/$C287*BP$31+(BP$32*$G287+BP$33*$H287)/$C287-DS287,$ED$51/1000),0)+DS287","v":6.2060255931992909},{"$f":"MAX(MIN(BQ$7*Load_Shape!BP246/$C287*BQ$31+(BQ$32*$G287+BQ$33*$H287)/$C287-DT287,$ED$51/1000),0)+DT287","v":6.2444050901419583},null,{"$f":"DV287+IF(INDEX(FT$13:FT$24,$A287)>0,INDEX(FT$43:FT$54,$A287)*MAX(0,Load_Shape!T246*U$7/$C287*U$31+(U$32*$G287+U$33*$H287)/$C287-DV287)/INDEX(FT$13:FT$24,$A287))+IF(INDEX(FT$28:FT$39,$A287)>0,INDEX(FT$43:FT$54,$A287)*FT$9*MIN(0,Load_Shape!T246*U$7/$C287*U$31+(U$32*$G287+U$33*$H287)/$C287-DV287)/INDEX(FT$28:FT$39,$A287))","v":15.345786290763833},{"$f":"DW287+IF(INDEX(FU$13:FU$24,$A287)>0,INDEX(FU$43:FU$54,$A287)*MAX(0,Load_Shape!U246*V$7/$C287*V$31+(V$32*$G287+V$33*$H287)/$C287-DW287)/INDEX(FU$13:FU$24,$A287))+IF(INDEX(FU$28:FU$39,$A287)>0,INDEX(FU$43:FU$54,$A287)*FU$9*MIN(0,Load_Shape!U246*V$7/$C287*V$31+(V$32*$G287+V$33*$H287)/$C287-DW287)/INDEX(FU$28:FU$39,$A287))","v":14.205893097823509},{"$f":"DX287+IF(INDEX(FV$13:FV$24,$A287)>0,INDEX(FV$43:FV$54,$A287)*MAX(0,Load_Shape!V246*W$7/$C287*W$31+(W$32*$G287+W$33*$H287)/$C287-DX287)/INDEX(FV$13:FV$24,$A287))+IF(INDEX(FV$28:FV$39,$A287)>0,INDEX(FV$43:FV$54,$A287)*FV$9*MIN(0,Load_Shape!V246*W$7/$C287*W$31+(W$32*$G287+W$33*$H287)/$C287-DX287)/INDEX(FV$28:FV$39,$A287))","v":15.274440426674513},{"$f":"DY287+IF(INDEX(FW$13:FW$24,$A287)>0,INDEX(FW$43:FW$54,$A287)*MAX(0,Load_Shape!W246*X$7/$C287*X$31+(X$32*$G287+X$33*$H287)/$C287-DY287)/INDEX(FW$13:FW$24,$A287))+IF(INDEX(FW$28:FW$39,$A287)>0,INDEX(FW$43:FW$54,$A287)*FW$9*MIN(0,Load_Shape!W246*X$7/$C287*X$31+(X$32*$G287+X$33*$H287)/$C287-DY287)/INDEX(FW$28:FW$39,$A287))","v":13.181113054728387},{"$f":"DZ287+IF(INDEX(FX$13:FX$24,$A287)>0,INDEX(FX$43:FX$54,$A287)*MAX(0,Load_Shape!X246*Y$7/$C287*Y$31+(Y$32*$G287+Y$33*$H287)/$C287-DZ287)/INDEX(FX$13:FX$24,$A287))+IF(INDEX(FX$28:FX$39,$A287)>0,INDEX(FX$43:FX$54,$A287)*FX$9*MIN(0,Load_Shape!X246*Y$7/$C287*Y$31+(Y$32*$G287+Y$33*$H287)/$C287-DZ287)/INDEX(FX$28:FX$39,$A287))","v":11.78663302138294},{"$f":"EA287+IF(INDEX(FY$13:FY$24,$A287)>0,INDEX(FY$43:FY$54,$A287)*MAX(0,Load_Shape!Y246*Z$7/$C287*Z$31+(Z$32*$G287+Z$33*$H287)/$C287-EA287)/INDEX(FY$13:FY$24,$A287))+IF(INDEX(FY$28:FY$39,$A287)>0,INDEX(FY$43:FY$54,$A287)*FY$9*MIN(0,Load_Shape!Y246*Z$7/$C287*Z$31+(Z$32*$G287+Z$33*$H287)/$C287-EA287)/INDEX(FY$28:FY$39,$A287))","v":10.024317310093203},{"$f":"EB287+IF(INDEX(FZ$13:FZ$24,$A287)>0,INDEX(FZ$43:FZ$54,$A287)*MAX(0,Load_Shape!Z246*AA$7/$C287*AA$31+(AA$32*$G287+AA$33*$H287)/$C287-EB287)/INDEX(FZ$13:FZ$24,$A287))+IF(INDEX(FZ$28:FZ$39,$A287)>0,INDEX(FZ$43:FZ$54,$A287)*FZ$9*MIN(0,Load_Shape!Z246*AA$7/$C287*AA$31+(AA$32*$G287+AA$33*$H287)/$C287-EB287)/INDEX(FZ$28:FZ$39,$A287))","v":8.1289915424194099},{"$f":"EC287+IF(INDEX(GA$13:GA$24,$A287)>0,INDEX(GA$43:GA$54,$A287)*MAX(0,Load_Shape!AA246*AB$7/$C287*AB$31+(AB$32*$G287+AB$33*$H287)/$C287-EC287)/INDEX(GA$13:GA$24,$A287))+IF(INDEX(GA$28:GA$39,$A287)>0,INDEX(GA$43:GA$54,$A287)*GA$9*MIN(0,Load_Shape!AA246*AB$7/$C287*AB$31+(AB$32*$G287+AB$33*$H287)/$C287-EC287)/INDEX(GA$28:GA$39,$A287))","v":6.8724348173868783},{"$f":"ED287+IF(INDEX(GB$13:GB$24,$A287)>0,INDEX(GB$43:GB$54,$A287)*MAX(0,Load_Shape!AB246*AC$7/$C287*AC$31+(AC$32*$G287+AC$33*$H287)/$C287-ED287)/INDEX(GB$13:GB$24,$A287))+IF(INDEX(GB$28:GB$39,$A287)>0,INDEX(GB$43:GB$54,$A287)*GB$9*MIN(0,Load_Shape!AB246*AC$7/$C287*AC$31+(AC$32*$G287+AC$33*$H287)/$C287-ED287)/INDEX(GB$28:GB$39,$A287))","v":5.2592327144340736},{"$f":"EE287+IF(INDEX(GC$13:GC$24,$A287)>0,INDEX(GC$43:GC$54,$A287)*MAX(0,Load_Shape!AC246*AD$7/$C287*AD$31+(AD$32*$G287+AD$33*$H287)/$C287-EE287)/INDEX(GC$13:GC$24,$A287))+IF(INDEX(GC$28:GC$39,$A287)>0,INDEX(GC$43:GC$54,$A287)*GC$9*MIN(0,Load_Shape!AC246*AD$7/$C287*AD$31+(AD$32*$G287+AD$33*$H287)/$C287-EE287)/INDEX(GC$28:GC$39,$A287))","v":4.9775680045248354},{"$f":"EF287+IF(INDEX(GD$13:GD$24,$A287)>0,INDEX(GD$43:GD$54,$A287)*MAX(0,Load_Shape!AD246*AE$7/$C287*AE$31+(AE$32*$G287+AE$33*$H287)/$C287-EF287)/INDEX(GD$13:GD$24,$A287))+IF(INDEX(GD$28:GD$39,$A287)>0,INDEX(GD$43:GD$54,$A287)*GD$9*MIN(0,Load_Shape!AD246*AE$7/$C287*AE$31+(AE$32*$G287+AE$33*$H287)/$C287-EF287)/INDEX(GD$28:GD$39,$A287))","v":5.0189275577187864},{"$f":"EG287+IF(INDEX(GE$13:GE$24,$A287)>0,INDEX(GE$43:GE$54,$A287)*MAX(0,Load_Shape!AE246*AF$7/$C287*AF$31+(AF$32*$G287+AF$33*$H287)/$C287-EG287)/INDEX(GE$13:GE$24,$A287))+IF(INDEX(GE$28:GE$39,$A287)>0,INDEX(GE$43:GE$54,$A287)*GE$9*MIN(0,Load_Shape!AE246*AF$7/$C287*AF$31+(AF$32*$G287+AF$33*$H287)/$C287-EG287)/INDEX(GE$28:GE$39,$A287))","v":5.0497854028517448},{"$f":"EH287+IF(INDEX(GF$13:GF$24,$A287)>0,INDEX(GF$43:GF$54,$A287)*MAX(0,Load_Shape!AF246*AG$7/$C287*AG$31+(AG$32*$G287+AG$33*$H287)/$C287-EH287)/INDEX(GF$13:GF$24,$A287))+IF(INDEX(GF$28:GF$39,$A287)>0,INDEX(GF$43:GF$54,$A287)*GF$9*MIN(0,Load_Shape!AF246*AG$7/$C287*AG$31+(AG$32*$G287+AG$33*$H287)/$C287-EH287)/INDEX(GF$28:GF$39,$A287))","v":5.0769800558600817},{"$f":"EI287+IF(INDEX(GG$13:GG$24,$A287)>0,INDEX(GG$43:GG$54,$A287)*MAX(0,Load_Shape!AG246*AH$7/$C287*AH$31+(AH$32*$G287+AH$33*$H287)/$C287-EI287)/INDEX(GG$13:GG$24,$A287))+IF(INDEX(GG$28:GG$39,$A287)>0,INDEX(GG$43:GG$54,$A287)*GG$9*MIN(0,Load_Shape!AG246*AH$7/$C287*AH$31+(AH$32*$G287+AH$33*$H287)/$C287-EI287)/INDEX(GG$28:GG$39,$A287))","v":5.1113356083054207},{"$f":"EJ287+IF(INDEX(GH$13:GH$24,$A287)>0,INDEX(GH$43:GH$54,$A287)*MAX(0,Load_Shape!AH246*AI$7/$C287*AI$31+(AI$32*$G287+AI$33*$H287)/$C287-EJ287)/INDEX(GH$13:GH$24,$A287))+IF(INDEX(GH$28:GH$39,$A287)>0,INDEX(GH$43:GH$54,$A287)*GH$9*MIN(0,Load_Shape!AH246*AI$7/$C287*AI$31+(AI$32*$G287+AI$33*$H287)/$C287-EJ287)/INDEX(GH$28:GH$39,$A287))","v":5.1405211243450175},{"$f":"EK287+IF(INDEX(GI$13:GI$24,$A287)>0,INDEX(GI$43:GI$54,$A287)*MAX(0,Load_Shape!AI246*AJ$7/$C287*AJ$31+(AJ$32*$G287+AJ$33*$H287)/$C287-EK287)/INDEX(GI$13:GI$24,$A287))+IF(INDEX(GI$28:GI$39,$A287)>0,INDEX(GI$43:GI$54,$A287)*GI$9*MIN(0,Load_Shape!AI246*AJ$7/$C287*AJ$31+(AJ$32*$G287+AJ$33*$H287)/$C287-EK287)/INDEX(GI$28:GI$39,$A287))","v":5.1479453783253533},{"$f":"EL287+IF(INDEX(GJ$13:GJ$24,$A287)>0,INDEX(GJ$43:GJ$54,$A287)*MAX(0,Load_Shape!AJ246*AK$7/$C287*AK$31+(AK$32*$G287+AK$33*$H287)/$C287-EL287)/INDEX(GJ$13:GJ$24,$A287))+IF(INDEX(GJ$28:GJ$39,$A287)>0,INDEX(GJ$43:GJ$54,$A287)*GJ$9*MIN(0,Load_Shape!AJ246*AK$7/$C287*AK$31+(AK$32*$G287+AK$33*$H287)/$C287-EL287)/INDEX(GJ$28:GJ$39,$A287))","v":5.1560703479789662},{"$f":"EM287+IF(INDEX(GK$13:GK$24,$A287)>0,INDEX(GK$43:GK$54,$A287)*MAX(0,Load_Shape!AK246*AL$7/$C287*AL$31+(AL$32*$G287+AL$33*$H287)/$C287-EM287)/INDEX(GK$13:GK$24,$A287))+IF(INDEX(GK$28:GK$39,$A287)>0,INDEX(GK$43:GK$54,$A287)*GK$9*MIN(0,Load_Shape!AK246*AL$7/$C287*AL$31+(AL$32*$G287+AL$33*$H287)/$C287-EM287)/INDEX(GK$28:GK$39,$A287))","v":5.1650141568335464},{"$f":"EN287+IF(INDEX(GL$13:GL$24,$A287)>0,INDEX(GL$43:GL$54,$A287)*MAX(0,Load_Shape!AL246*AM$7/$C287*AM$31+(AM$32*$G287+AM$33*$H287)/$C287-EN287)/INDEX(GL$13:GL$24,$A287))+IF(INDEX(GL$28:GL$39,$A287)>0,INDEX(GL$43:GL$54,$A287)*GL$9*MIN(0,Load_Shape!AL246*AM$7/$C287*AM$31+(AM$32*$G287+AM$33*$H287)/$C287-EN287)/INDEX(GL$28:GL$39,$A287))","v":5.1749217210781033},{"$f":"EO287+IF(INDEX(GM$13:GM$24,$A287)>0,INDEX(GM$43:GM$54,$A287)*MAX(0,Load_Shape!AM246*AN$7/$C287*AN$31+(AN$32*$G287+AN$33*$H287)/$C287-EO287)/INDEX(GM$13:GM$24,$A287))+IF(INDEX(GM$28:GM$39,$A287)>0,INDEX(GM$43:GM$54,$A287)*GM$9*MIN(0,Load_Shape!AM246*AN$7/$C287*AN$31+(AN$32*$G287+AN$33*$H287)/$C287-EO287)/INDEX(GM$28:GM$39,$A287))","v":5.2079831306263387},{"$f":"EP287+IF(INDEX(GN$13:GN$24,$A287)>0,INDEX(GN$43:GN$54,$A287)*MAX(0,Load_Shape!AN246*AO$7/$C287*AO$31+(AO$32*$G287+AO$33*$H287)/$C287-EP287)/INDEX(GN$13:GN$24,$A287))+IF(INDEX(GN$28:GN$39,$A287)>0,INDEX(GN$43:GN$54,$A287)*GN$9*MIN(0,Load_Shape!AN246*AO$7/$C287*AO$31+(AO$32*$G287+AO$33*$H287)/$C287-EP287)/INDEX(GN$28:GN$39,$A287))","v":5.2412136266211373},{"$f":"EQ287+IF(INDEX(GO$13:GO$24,$A287)>0,INDEX(GO$43:GO$54,$A287)*MAX(0,Load_Shape!AO246*AP$7/$C287*AP$31+(AP$32*$G287+AP$33*$H287)/$C287-EQ287)/INDEX(GO$13:GO$24,$A287))+IF(INDEX(GO$28:GO$39,$A287)>0,INDEX(GO$43:GO$54,$A287)*GO$9*MIN(0,Load_Shape!AO246*AP$7/$C287*AP$31+(AP$32*$G287+AP$33*$H287)/$C287-EQ287)/INDEX(GO$28:GO$39,$A287))","v":5.2746141750866613},{"$f":"ER287+IF(INDEX(GP$13:GP$24,$A287)>0,INDEX(GP$43:GP$54,$A287)*MAX(0,Load_Shape!AP246*AQ$7/$C287*AQ$31+(AQ$32*$G287+AQ$33*$H287)/$C287-ER287)/INDEX(GP$13:GP$24,$A287))+IF(INDEX(GP$28:GP$39,$A287)>0,INDEX(GP$43:GP$54,$A287)*GP$9*MIN(0,Load_Shape!AP246*AQ$7/$C287*AQ$31+(AQ$32*$G287+AQ$33*$H287)/$C287-ER287)/INDEX(GP$28:GP$39,$A287))","v":5.3081857479222432},{"$f":"ES287+IF(INDEX(GQ$13:GQ$24,$A287)>0,INDEX(GQ$43:GQ$54,$A287)*MAX(0,Load_Shape!AQ246*AR$7/$C287*AR$31+(AR$32*$G287+AR$33*$H287)/$C287-ES287)/INDEX(GQ$13:GQ$24,$A287))+IF(INDEX(GQ$28:GQ$39,$A287)>0,INDEX(GQ$43:GQ$54,$A287)*GQ$9*MIN(0,Load_Shape!AQ246*AR$7/$C287*AR$31+(AR$32*$G287+AR$33*$H287)/$C287-ES287)/INDEX(GQ$28:GQ$39,$A287))","v":5.3419293229393698},{"$f":"ET287+IF(INDEX(GR$13:GR$24,$A287)>0,INDEX(GR$43:GR$54,$A287)*MAX(0,Load_Shape!AR246*AS$7/$C287*AS$31+(AS$32*$G287+AS$33*$H287)/$C287-ET287)/INDEX(GR$13:GR$24,$A287))+IF(INDEX(GR$28:GR$39,$A287)>0,INDEX(GR$43:GR$54,$A287)*GR$9*MIN(0,Load_Shape!AR246*AS$7/$C287*AS$31+(AS$32*$G287+AS$33*$H287)/$C287-ET287)/INDEX(GR$28:GR$39,$A287))","v":5.3758458838988616},{"$f":"EU287+IF(INDEX(GS$13:GS$24,$A287)>0,INDEX(GS$43:GS$54,$A287)*MAX(0,Load_Shape!AS246*AT$7/$C287*AT$31+(AT$32*$G287+AT$33*$H287)/$C287-EU287)/INDEX(GS$13:GS$24,$A287))+IF(INDEX(GS$28:GS$39,$A287)>0,INDEX(GS$43:GS$54,$A287)*GS$9*MIN(0,Load_Shape!AS246*AT$7/$C287*AT$31+(AT$32*$G287+AT$33*$H287)/$C287-EU287)/INDEX(GS$28:GS$39,$A287))","v":5.409936420548318},{"$f":"EV287+IF(INDEX(GT$13:GT$24,$A287)>0,INDEX(GT$43:GT$54,$A287)*MAX(0,Load_Shape!AT246*AU$7/$C287*AU$31+(AU$32*$G287+AU$33*$H287)/$C287-EV287)/INDEX(GT$13:GT$24,$A287))+IF(INDEX(GT$28:GT$39,$A287)>0,INDEX(GT$43:GT$54,$A287)*GT$9*MIN(0,Load_Shape!AT246*AU$7/$C287*AU$31+(AU$32*$G287+AU$33*$H287)/$C287-EV287)/INDEX(GT$28:GT$39,$A287))","v":5.4442019286597922},{"$f":"EW287+IF(INDEX(GU$13:GU$24,$A287)>0,INDEX(GU$43:GU$54,$A287)*MAX(0,Load_Shape!AU246*AV$7/$C287*AV$31+(AV$32*$G287+AV$33*$H287)/$C287-EW287)/INDEX(GU$13:GU$24,$A287))+IF(INDEX(GU$28:GU$39,$A287)>0,INDEX(GU$43:GU$54,$A287)*GU$9*MIN(0,Load_Shape!AU246*AV$7/$C287*AV$31+(AV$32*$G287+AV$33*$H287)/$C287-EW287)/INDEX(GU$28:GU$39,$A287))","v":5.4786434100676988},{"$f":"EX287+IF(INDEX(GV$13:GV$24,$A287)>0,INDEX(GV$43:GV$54,$A287)*MAX(0,Load_Shape!AV246*AW$7/$C287*AW$31+(AW$32*$G287+AW$33*$H287)/$C287-EX287)/INDEX(GV$13:GV$24,$A287))+IF(INDEX(GV$28:GV$39,$A287)>0,INDEX(GV$43:GV$54,$A287)*GV$9*MIN(0,Load_Shape!AV246*AW$7/$C287*AW$31+(AW$32*$G287+AW$33*$H287)/$C287-EX287)/INDEX(GV$28:GV$39,$A287))","v":5.5132618727069929},{"$f":"EY287+IF(INDEX(GW$13:GW$24,$A287)>0,INDEX(GW$43:GW$54,$A287)*MAX(0,Load_Shape!AW246*AX$7/$C287*AX$31+(AX$32*$G287+AX$33*$H287)/$C287-EY287)/INDEX(GW$13:GW$24,$A287))+IF(INDEX(GW$28:GW$39,$A287)>0,INDEX(GW$43:GW$54,$A287)*GW$9*MIN(0,Load_Shape!AW246*AX$7/$C287*AX$31+(AX$32*$G287+AX$33*$H287)/$C287-EY287)/INDEX(GW$28:GW$39,$A287))","v":5.5480583306515552},{"$f":"EZ287+IF(INDEX(GX$13:GX$24,$A287)>0,INDEX(GX$43:GX$54,$A287)*MAX(0,Load_Shape!AX246*AY$7/$C287*AY$31+(AY$32*$G287+AY$33*$H287)/$C287-EZ287)/INDEX(GX$13:GX$24,$A287))+IF(INDEX(GX$28:GX$39,$A287)>0,INDEX(GX$43:GX$54,$A287)*GX$9*MIN(0,Load_Shape!AX246*AY$7/$C287*AY$31+(AY$32*$G287+AY$33*$H287)/$C287-EZ287)/INDEX(GX$28:GX$39,$A287))","v":5.5830338041528531},{"$f":"FA287+IF(INDEX(GY$13:GY$24,$A287)>0,INDEX(GY$43:GY$54,$A287)*MAX(0,Load_Shape!AY246*AZ$7/$C287*AZ$31+(AZ$32*$G287+AZ$33*$H287)/$C287-FA287)/INDEX(GY$13:GY$24,$A287))+IF(INDEX(GY$28:GY$39,$A287)>0,INDEX(GY$43:GY$54,$A287)*GY$9*MIN(0,Load_Shape!AY246*AZ$7/$C287*AZ$31+(AZ$32*$G287+AZ$33*$H287)/$C287-FA287)/INDEX(GY$28:GY$39,$A287))","v":5.6181893196788391},{"$f":"FB287+IF(INDEX(GZ$13:GZ$24,$A287)>0,INDEX(GZ$43:GZ$54,$A287)*MAX(0,Load_Shape!AZ246*BA$7/$C287*BA$31+(BA$32*$G287+BA$33*$H287)/$C287-FB287)/INDEX(GZ$13:GZ$24,$A287))+IF(INDEX(GZ$28:GZ$39,$A287)>0,INDEX(GZ$43:GZ$54,$A287)*GZ$9*MIN(0,Load_Shape!AZ246*BA$7/$C287*BA$31+(BA$32*$G287+BA$33*$H287)/$C287-FB287)/INDEX(GZ$28:GZ$39,$A287))","v":5.6535259099530979},{"$f":"FC287+IF(INDEX(HA$13:HA$24,$A287)>0,INDEX(HA$43:HA$54,$A287)*MAX(0,Load_Shape!BA246*BB$7/$C287*BB$31+(BB$32*$G287+BB$33*$H287)/$C287-FC287)/INDEX(HA$13:HA$24,$A287))+IF(INDEX(HA$28:HA$39,$A287)>0,INDEX(HA$43:HA$54,$A287)*HA$9*MIN(0,Load_Shape!BA246*BB$7/$C287*BB$31+(BB$32*$G287+BB$33*$H287)/$C287-FC287)/INDEX(HA$28:HA$39,$A287))","v":5.689044613994243},{"$f":"FD287+IF(INDEX(HB$13:HB$24,$A287)>0,INDEX(HB$43:HB$54,$A287)*MAX(0,Load_Shape!BB246*BC$7/$C287*BC$31+(BC$32*$G287+BC$33*$H287)/$C287-FD287)/INDEX(HB$13:HB$24,$A287))+IF(INDEX(HB$28:HB$39,$A287)>0,INDEX(HB$43:HB$54,$A287)*HB$9*MIN(0,Load_Shape!BB246*BC$7/$C287*BC$31+(BC$32*$G287+BC$33*$H287)/$C287-FD287)/INDEX(HB$28:HB$39,$A287))","v":5.7247464771555716},{"$f":"FE287+IF(INDEX(HC$13:HC$24,$A287)>0,INDEX(HC$43:HC$54,$A287)*MAX(0,Load_Shape!BC246*BD$7/$C287*BD$31+(BD$32*$G287+BD$33*$H287)/$C287-FE287)/INDEX(HC$13:HC$24,$A287))+IF(INDEX(HC$28:HC$39,$A287)>0,INDEX(HC$43:HC$54,$A287)*HC$9*MIN(0,Load_Shape!BC246*BD$7/$C287*BD$31+(BD$32*$G287+BD$33*$H287)/$C287-FE287)/INDEX(HC$28:HC$39,$A287))","v":5.7606325511649672},{"$f":"FF287+IF(INDEX(HD$13:HD$24,$A287)>0,INDEX(HD$43:HD$54,$A287)*MAX(0,Load_Shape!BD246*BE$7/$C287*BE$31+(BE$32*$G287+BE$33*$H287)/$C287-FF287)/INDEX(HD$13:HD$24,$A287))+IF(INDEX(HD$28:HD$39,$A287)>0,INDEX(HD$43:HD$54,$A287)*HD$9*MIN(0,Load_Shape!BD246*BE$7/$C287*BE$31+(BE$32*$G287+BE$33*$H287)/$C287-FF287)/INDEX(HD$28:HD$39,$A287))","v":5.7967038941650699},{"$f":"FG287+IF(INDEX(HE$13:HE$24,$A287)>0,INDEX(HE$43:HE$54,$A287)*MAX(0,Load_Shape!BE246*BF$7/$C287*BF$31+(BF$32*$G287+BF$33*$H287)/$C287-FG287)/INDEX(HE$13:HE$24,$A287))+IF(INDEX(HE$28:HE$39,$A287)>0,INDEX(HE$43:HE$54,$A287)*HE$9*MIN(0,Load_Shape!BE246*BF$7/$C287*BF$31+(BF$32*$G287+BF$33*$H287)/$C287-FG287)/INDEX(HE$28:HE$39,$A287))","v":5.8329615707536799},{"$f":"FH287+IF(INDEX(HF$13:HF$24,$A287)>0,INDEX(HF$43:HF$54,$A287)*MAX(0,Load_Shape!BF246*BG$7/$C287*BG$31+(BG$32*$G287+BG$33*$H287)/$C287-FH287)/INDEX(HF$13:HF$24,$A287))+IF(INDEX(HF$28:HF$39,$A287)>0,INDEX(HF$43:HF$54,$A287)*HF$9*MIN(0,Load_Shape!BF246*BG$7/$C287*BG$31+(BG$32*$G287+BG$33*$H287)/$C287-FH287)/INDEX(HF$28:HF$39,$A287))","v":5.8694066520244537},{"$f":"FI287+IF(INDEX(HG$13:HG$24,$A287)>0,INDEX(HG$43:HG$54,$A287)*MAX(0,Load_Shape!BG246*BH$7/$C287*BH$31+(BH$32*$G287+BH$33*$H287)/$C287-FI287)/INDEX(HG$13:HG$24,$A287))+IF(INDEX(HG$28:HG$39,$A287)>0,INDEX(HG$43:HG$54,$A287)*HG$9*MIN(0,Load_Shape!BG246*BH$7/$C287*BH$31+(BH$32*$G287+BH$33*$H287)/$C287-FI287)/INDEX(HG$28:HG$39,$A287))","v":5.9060402156078311},{"$f":"FJ287+IF(INDEX(HH$13:HH$24,$A287)>0,INDEX(HH$43:HH$54,$A287)*MAX(0,Load_Shape!BH246*BI$7/$C287*BI$31+(BI$32*$G287+BI$33*$H287)/$C287-FJ287)/INDEX(HH$13:HH$24,$A287))+IF(INDEX(HH$28:HH$39,$A287)>0,INDEX(HH$43:HH$54,$A287)*HH$9*MIN(0,Load_Shape!BH246*BI$7/$C287*BI$31+(BI$32*$G287+BI$33*$H287)/$C287-FJ287)/INDEX(HH$28:HH$39,$A287))","v":5.9428633457122473},{"$f":"FK287+IF(INDEX(HI$13:HI$24,$A287)>0,INDEX(HI$43:HI$54,$A287)*MAX(0,Load_Shape!BI246*BJ$7/$C287*BJ$31+(BJ$32*$G287+BJ$33*$H287)/$C287-FK287)/INDEX(HI$13:HI$24,$A287))+IF(INDEX(HI$28:HI$39,$A287)>0,INDEX(HI$43:HI$54,$A287)*HI$9*MIN(0,Load_Shape!BI246*BJ$7/$C287*BJ$31+(BJ$32*$G287+BJ$33*$H287)/$C287-FK287)/INDEX(HI$28:HI$39,$A287))","v":5.9798771331655836},{"$f":"FL287+IF(INDEX(HJ$13:HJ$24,$A287)>0,INDEX(HJ$43:HJ$54,$A287)*MAX(0,Load_Shape!BJ246*BK$7/$C287*BK$31+(BK$32*$G287+BK$33*$H287)/$C287-FL287)/INDEX(HJ$13:HJ$24,$A287))+IF(INDEX(HJ$28:HJ$39,$A287)>0,INDEX(HJ$43:HJ$54,$A287)*HJ$9*MIN(0,Load_Shape!BJ246*BK$7/$C287*BK$31+(BK$32*$G287+BK$33*$H287)/$C287-FL287)/INDEX(HJ$28:HJ$39,$A287))","v":6.0170826754569262},{"$f":"FM287+IF(INDEX(HK$13:HK$24,$A287)>0,INDEX(HK$43:HK$54,$A287)*MAX(0,Load_Shape!BK246*BL$7/$C287*BL$31+(BL$32*$G287+BL$33*$H287)/$C287-FM287)/INDEX(HK$13:HK$24,$A287))+IF(INDEX(HK$28:HK$39,$A287)>0,INDEX(HK$43:HK$54,$A287)*HK$9*MIN(0,Load_Shape!BK246*BL$7/$C287*BL$31+(BL$32*$G287+BL$33*$H287)/$C287-FM287)/INDEX(HK$28:HK$39,$A287))","v":6.0544810767785346},{"$f":"FN287+IF(INDEX(HL$13:HL$24,$A287)>0,INDEX(HL$43:HL$54,$A287)*MAX(0,Load_Shape!BL246*BM$7/$C287*BM$31+(BM$32*$G287+BM$33*$H287)/$C287-FN287)/INDEX(HL$13:HL$24,$A287))+IF(INDEX(HL$28:HL$39,$A287)>0,INDEX(HL$43:HL$54,$A287)*HL$9*MIN(0,Load_Shape!BL246*BM$7/$C287*BM$31+(BM$32*$G287+BM$33*$H287)/$C287-FN287)/INDEX(HL$28:HL$39,$A287))","v":6.0920734480681382},{"$f":"FO287+IF(INDEX(HM$13:HM$24,$A287)>0,INDEX(HM$43:HM$54,$A287)*MAX(0,Load_Shape!BM246*BN$7/$C287*BN$31+(BN$32*$G287+BN$33*$H287)/$C287-FO287)/INDEX(HM$13:HM$24,$A287))+IF(INDEX(HM$28:HM$39,$A287)>0,INDEX(HM$43:HM$54,$A287)*HM$9*MIN(0,Load_Shape!BM246*BN$7/$C287*BN$31+(BN$32*$G287+BN$33*$H287)/$C287-FO287)/INDEX(HM$28:HM$39,$A287))","v":6.1298609070514534},{"$f":"FP287+IF(INDEX(HN$13:HN$24,$A287)>0,INDEX(HN$43:HN$54,$A287)*MAX(0,Load_Shape!BN246*BO$7/$C287*BO$31+(BO$32*$G287+BO$33*$H287)/$C287-FP287)/INDEX(HN$13:HN$24,$A287))+IF(INDEX(HN$28:HN$39,$A287)>0,INDEX(HN$43:HN$54,$A287)*HN$9*MIN(0,Load_Shape!BN246*BO$7/$C287*BO$31+(BO$32*$G287+BO$33*$H287)/$C287-FP287)/INDEX(HN$28:HN$39,$A287))","v":6.1678445782850257},{"$f":"FQ287+IF(INDEX(HO$13:HO$24,$A287)>0,INDEX(HO$43:HO$54,$A287)*MAX(0,Load_Shape!BO246*BP$7/$C287*BP$31+(BP$32*$G287+BP$33*$H287)/$C287-FQ287)/INDEX(HO$13:HO$24,$A287))+IF(INDEX(HO$28:HO$39,$A287)>0,INDEX(HO$43:HO$54,$A287)*HO$9*MIN(0,Load_Shape!BO246*BP$7/$C287*BP$31+(BP$32*$G287+BP$33*$H287)/$C287-FQ287)/INDEX(HO$28:HO$39,$A287))","v":6.2060255931992909},{"$f":"FR287+IF(INDEX(HP$13:HP$24,$A287)>0,INDEX(HP$43:HP$54,$A287)*MAX(0,Load_Shape!BP246*BQ$7/$C287*BQ$31+(BQ$32*$G287+BQ$33*$H287)/$C287-FR287)/INDEX(HP$13:HP$24,$A287))+IF(INDEX(HP$28:HP$39,$A287)>0,INDEX(HP$43:HP$54,$A287)*HP$9*MIN(0,Load_Shape!BP246*BQ$7/$C287*BQ$31+(BQ$32*$G287+BQ$33*$H287)/$C287-FR287)/INDEX(HP$28:HP$39,$A287))","v":6.2444050901419583},null,null,{"$f":"MAX(IF(FT287>=U$7*Load_Shape!T246/$C287*U$31+(U$32*$F287+U$33*$H287)/$C287,IF(DV287-BX287>0,HS$54,INDEX(HS$7:HS$45,MATCH(FT287*1000,$HR$7:$HR$45,1))*((General_Inputs!F$47)*INDEX(General_Inputs!$F$49:$F$60,$A287)*(1+General_Inputs!$F$46)+General_Inputs!$F$45+General_Inputs!F$67)/1000+HS$47),0),0)","v":44.49353033282658},{"$f":"MAX(IF(FU287>=V$7*Load_Shape!U246/$C287*V$31+(V$32*$F287+V$33*$H287)/$C287,IF(DW287-BY287>0,HT$54,INDEX(HT$7:HT$45,MATCH(FU287*1000,$HR$7:$HR$45,1))*((General_Inputs!G$47)*INDEX(General_Inputs!$F$49:$F$60,$A287)*(1+General_Inputs!$F$46)+General_Inputs!$F$45+General_Inputs!G$67)/1000+HT$47),0),0)","v":40.69514185892448},{"$f":"MAX(IF(FV287>=W$7*Load_Shape!V246/$C287*W$31+(W$32*$F287+W$33*$H287)/$C287,IF(DX287-BZ287>0,HU$54,INDEX(HU$7:HU$45,MATCH(FV287*1000,$HR$7:$HR$45,1))*((General_Inputs!H$47)*INDEX(General_Inputs!$F$49:$F$60,$A287)*(1+General_Inputs!$F$46)+General_Inputs!$F$45+General_Inputs!H$67)/1000+HU$47),0),0)","v":43.244170858467854},{"$f":"MAX(IF(FW287>=X$7*Load_Shape!W246/$C287*X$31+(X$32*$F287+X$33*$H287)/$C287,IF(DY287-CA287>0,HV$54,INDEX(HV$7:HV$45,MATCH(FW287*1000,$HR$7:$HR$45,1))*((General_Inputs!I$47)*INDEX(General_Inputs!$F$49:$F$60,$A287)*(1+General_Inputs!$F$46)+General_Inputs!$F$45+General_Inputs!I$67)/1000+HV$47),0),0)","v":44.0944658617314},{"$f":"MAX(IF(FX287>=Y$7*Load_Shape!X246/$C287*Y$31+(Y$32*$F287+Y$33*$H287)/$C287,IF(DZ287-CB287>0,HW$54,INDEX(HW$7:HW$45,MATCH(FX287*1000,$HR$7:$HR$45,1))*((General_Inputs!J$47)*INDEX(General_Inputs!$F$49:$F$60,$A287)*(1+General_Inputs!$F$46)+General_Inputs!$F$45+General_Inputs!J$67)/1000+HW$47),0),0)","v":43.708112951930516},{"$f":"MAX(IF(FY287>=Z$7*Load_Shape!Y246/$C287*Z$31+(Z$32*$F287+Z$33*$H287)/$C287,IF(EA287-CC287>0,HX$54,INDEX(HX$7:HX$45,MATCH(FY287*1000,$HR$7:$HR$45,1))*((General_Inputs!K$47)*INDEX(General_Inputs!$F$49:$F$60,$A287)*(1+General_Inputs!$F$46)+General_Inputs!$F$45+General_Inputs!K$67)/1000+HX$47),0),0)","v":44.717030333788536},{"$f":"MAX(IF(FZ287>=AA$7*Load_Shape!Z246/$C287*AA$31+(AA$32*$F287+AA$33*$H287)/$C287,IF(EB287-CD287>0,HY$54,INDEX(HY$7:HY$45,MATCH(FZ287*1000,$HR$7:$HR$45,1))*((General_Inputs!L$47)*INDEX(General_Inputs!$F$49:$F$60,$A287)*(1+General_Inputs!$F$46)+General_Inputs!$F$45+General_Inputs!L$67)/1000+HY$47),0),0)","v":45.890164015250647},{"$f":"MAX(IF(GA287>=AB$7*Load_Shape!AA246/$C287*AB$31+(AB$32*$F287+AB$33*$H287)/$C287,IF(EC287-CE287>0,HZ$54,INDEX(HZ$7:HZ$45,MATCH(GA287*1000,$HR$7:$HR$45,1))*((General_Inputs!M$47)*INDEX(General_Inputs!$F$49:$F$60,$A287)*(1+General_Inputs!$F$46)+General_Inputs!$F$45+General_Inputs!M$67)/1000+HZ$47),0),0)","v":47.18827420723035},{"$f":"MAX(IF(GB287>=AC$7*Load_Shape!AB246/$C287*AC$31+(AC$32*$F287+AC$33*$H287)/$C287,IF(ED287-CF287>0,IA$54,INDEX(IA$7:IA$45,MATCH(GB287*1000,$HR$7:$HR$45,1))*((General_Inputs!N$47)*INDEX(General_Inputs!$F$49:$F$60,$A287)*(1+General_Inputs!$F$46)+General_Inputs!$F$45+General_Inputs!N$67)/1000+IA$47),0),0)","v":51.629031591890126},{"$f":"MAX(IF(GC287>=AD$7*Load_Shape!AC246/$C287*AD$31+(AD$32*$F287+AD$33*$H287)/$C287,IF(EE287-CG287>0,IB$54,INDEX(IB$7:IB$45,MATCH(GC287*1000,$HR$7:$HR$45,1))*((General_Inputs!O$47)*INDEX(General_Inputs!$F$49:$F$60,$A287)*(1+General_Inputs!$F$46)+General_Inputs!$F$45+General_Inputs!O$67)/1000+IB$47),0),0)","v":20},{"$f":"MAX(IF(GD287>=AE$7*Load_Shape!AD246/$C287*AE$31+(AE$32*$F287+AE$33*$H287)/$C287,IF(EF287-CH287>0,IC$54,INDEX(IC$7:IC$45,MATCH(GD287*1000,$HR$7:$HR$45,1))*((General_Inputs!P$47)*INDEX(General_Inputs!$F$49:$F$60,$A287)*(1+General_Inputs!$F$46)+General_Inputs!$F$45+General_Inputs!P$67)/1000+IC$47),0),0)","v":20},{"$f":"MAX(IF(GE287>=AF$7*Load_Shape!AE246/$C287*AF$31+(AF$32*$F287+AF$33*$H287)/$C287,IF(EG287-CI287>0,ID$54,INDEX(ID$7:ID$45,MATCH(GE287*1000,$HR$7:$HR$45,1))*((General_Inputs!Q$47)*INDEX(General_Inputs!$F$49:$F$60,$A287)*(1+General_Inputs!$F$46)+General_Inputs!$F$45+General_Inputs!Q$67)/1000+ID$47),0),0)","v":20},{"$f":"MAX(IF(GF287>=AG$7*Load_Shape!AF246/$C287*AG$31+(AG$32*$F287+AG$33*$H287)/$C287,IF(EH287-CJ287>0,IE$54,INDEX(IE$7:IE$45,MATCH(GF287*1000,$HR$7:$HR$45,1))*((General_Inputs!R$47)*INDEX(General_Inputs!$F$49:$F$60,$A287)*(1+General_Inputs!$F$46)+General_Inputs!$F$45+General_Inputs!R$67)/1000+IE$47),0),0)","v":20},{"$f":"MAX(IF(GG287>=AH$7*Load_Shape!AG246/$C287*AH$31+(AH$32*$F287+AH$33*$H287)/$C287,IF(EI287-CK287>0,IF$54,INDEX(IF$7:IF$45,MATCH(GG287*1000,$HR$7:$HR$45,1))*((General_Inputs!S$47)*INDEX(General_Inputs!$F$49:$F$60,$A287)*(1+General_Inputs!$F$46)+General_Inputs!$F$45+General_Inputs!S$67)/1000+IF$47),0),0)","v":20},{"$f":"MAX(IF(GH287>=AI$7*Load_Shape!AH246/$C287*AI$31+(AI$32*$F287+AI$33*$H287)/$C287,IF(EJ287-CL287>0,IG$54,INDEX(IG$7:IG$45,MATCH(GH287*1000,$HR$7:$HR$45,1))*((General_Inputs!T$47)*INDEX(General_Inputs!$F$49:$F$60,$A287)*(1+General_Inputs!$F$46)+General_Inputs!$F$45+General_Inputs!T$67)/1000+IG$47),0),0)","v":20},{"$f":"MAX(IF(GI287>=AJ$7*Load_Shape!AI246/$C287*AJ$31+(AJ$32*$F287+AJ$33*$H287)/$C287,IF(EK287-CM287>0,IH$54,INDEX(IH$7:IH$45,MATCH(GI287*1000,$HR$7:$HR$45,1))*((General_Inputs!U$47)*INDEX(General_Inputs!$F$49:$F$60,$A287)*(1+General_Inputs!$F$46)+General_Inputs!$F$45+General_Inputs!U$67)/1000+IH$47),0),0)","v":20},{"$f":"MAX(IF(GJ287>=AK$7*Load_Shape!AJ246/$C287*AK$31+(AK$32*$F287+AK$33*$H287)/$C287,IF(EL287-CN287>0,II$54,INDEX(II$7:II$45,MATCH(GJ287*1000,$HR$7:$HR$45,1))*((General_Inputs!V$47)*INDEX(General_Inputs!$F$49:$F$60,$A287)*(1+General_Inputs!$F$46)+General_Inputs!$F$45+General_Inputs!V$67)/1000+II$47),0),0)","v":20},{"$f":"MAX(IF(GK287>=AL$7*Load_Shape!AK246/$C287*AL$31+(AL$32*$F287+AL$33*$H287)/$C287,IF(EM287-CO287>0,IJ$54,INDEX(IJ$7:IJ$45,MATCH(GK287*1000,$HR$7:$HR$45,1))*((General_Inputs!W$47)*INDEX(General_Inputs!$F$49:$F$60,$A287)*(1+General_Inputs!$F$46)+General_Inputs!$F$45+General_Inputs!W$67)/1000+IJ$47),0),0)","v":20},{"$f":"MAX(IF(GL287>=AM$7*Load_Shape!AL246/$C287*AM$31+(AM$32*$F287+AM$33*$H287)/$C287,IF(EN287-CP287>0,IK$54,INDEX(IK$7:IK$45,MATCH(GL287*1000,$HR$7:$HR$45,1))*((General_Inputs!X$47)*INDEX(General_Inputs!$F$49:$F$60,$A287)*(1+General_Inputs!$F$46)+General_Inputs!$F$45+General_Inputs!X$67)/1000+IK$47),0),0)","v":20},{"$f":"MAX(IF(GM287>=AN$7*Load_Shape!AM246/$C287*AN$31+(AN$32*$F287+AN$33*$H287)/$C287,IF(EO287-CQ287>0,IL$54,INDEX(IL$7:IL$45,MATCH(GM287*1000,$HR$7:$HR$45,1))*((General_Inputs!Y$47)*INDEX(General_Inputs!$F$49:$F$60,$A287)*(1+General_Inputs!$F$46)+General_Inputs!$F$45+General_Inputs!Y$67)/1000+IL$47),0),0)","v":20},{"$f":"MAX(IF(GN287>=AO$7*Load_Shape!AN246/$C287*AO$31+(AO$32*$F287+AO$33*$H287)/$C287,IF(EP287-CR287>0,IM$54,INDEX(IM$7:IM$45,MATCH(GN287*1000,$HR$7:$HR$45,1))*((General_Inputs!Z$47)*INDEX(General_Inputs!$F$49:$F$60,$A287)*(1+General_Inputs!$F$46)+General_Inputs!$F$45+General_Inputs!Z$67)/1000+IM$47),0),0)","v":20},{"$f":"MAX(IF(GO287>=AP$7*Load_Shape!AO246/$C287*AP$31+(AP$32*$F287+AP$33*$H287)/$C287,IF(EQ287-CS287>0,IN$54,INDEX(IN$7:IN$45,MATCH(GO287*1000,$HR$7:$HR$45,1))*((General_Inputs!AA$47)*INDEX(General_Inputs!$F$49:$F$60,$A287)*(1+General_Inputs!$F$46)+General_Inputs!$F$45+General_Inputs!AA$67)/1000+IN$47),0),0)","v":20},{"$f":"MAX(IF(GP287>=AQ$7*Load_Shape!AP246/$C287*AQ$31+(AQ$32*$F287+AQ$33*$H287)/$C287,IF(ER287-CT287>0,IO$54,INDEX(IO$7:IO$45,MATCH(GP287*1000,$HR$7:$HR$45,1))*((General_Inputs!AB$47)*INDEX(General_Inputs!$F$49:$F$60,$A287)*(1+General_Inputs!$F$46)+General_Inputs!$F$45+General_Inputs!AB$67)/1000+IO$47),0),0)","v":20},{"$f":"MAX(IF(GQ287>=AR$7*Load_Shape!AQ246/$C287*AR$31+(AR$32*$F287+AR$33*$H287)/$C287,IF(ES287-CU287>0,IP$54,INDEX(IP$7:IP$45,MATCH(GQ287*1000,$HR$7:$HR$45,1))*((General_Inputs!AC$47)*INDEX(General_Inputs!$F$49:$F$60,$A287)*(1+General_Inputs!$F$46)+General_Inputs!$F$45+General_Inputs!AC$67)/1000+IP$47),0),0)","v":20},{"$f":"MAX(IF(GR287>=AS$7*Load_Shape!AR246/$C287*AS$31+(AS$32*$F287+AS$33*$H287)/$C287,IF(ET287-CV287>0,IQ$54,INDEX(IQ$7:IQ$45,MATCH(GR287*1000,$HR$7:$HR$45,1))*((General_Inputs!AD$47)*INDEX(General_Inputs!$F$49:$F$60,$A287)*(1+General_Inputs!$F$46)+General_Inputs!$F$45+General_Inputs!AD$67)/1000+IQ$47),0),0)","v":20},{"$f":"MAX(IF(GS287>=AT$7*Load_Shape!AS246/$C287*AT$31+(AT$32*$F287+AT$33*$H287)/$C287,IF(EU287-CW287>0,IR$54,INDEX(IR$7:IR$45,MATCH(GS287*1000,$HR$7:$HR$45,1))*((General_Inputs!AE$47)*INDEX(General_Inputs!$F$49:$F$60,$A287)*(1+General_Inputs!$F$46)+General_Inputs!$F$45+General_Inputs!AE$67)/1000+IR$47),0),0)","v":20},{"$f":"MAX(IF(GT287>=AU$7*Load_Shape!AT246/$C287*AU$31+(AU$32*$F287+AU$33*$H287)/$C287,IF(EV287-CX287>0,IS$54,INDEX(IS$7:IS$45,MATCH(GT287*1000,$HR$7:$HR$45,1))*((General_Inputs!AF$47)*INDEX(General_Inputs!$F$49:$F$60,$A287)*(1+General_Inputs!$F$46)+General_Inputs!$F$45+General_Inputs!AF$67)/1000+IS$47),0),0)","v":20},{"$f":"MAX(IF(GU287>=AV$7*Load_Shape!AU246/$C287*AV$31+(AV$32*$F287+AV$33*$H287)/$C287,IF(EW287-CY287>0,IT$54,INDEX(IT$7:IT$45,MATCH(GU287*1000,$HR$7:$HR$45,1))*((General_Inputs!AG$47)*INDEX(General_Inputs!$F$49:$F$60,$A287)*(1+General_Inputs!$F$46)+General_Inputs!$F$45+General_Inputs!AG$67)/1000+IT$47),0),0)","v":20},{"$f":"MAX(IF(GV287>=AW$7*Load_Shape!AV246/$C287*AW$31+(AW$32*$F287+AW$33*$H287)/$C287,IF(EX287-CZ287>0,IU$54,INDEX(IU$7:IU$45,MATCH(GV287*1000,$HR$7:$HR$45,1))*((General_Inputs!AH$47)*INDEX(General_Inputs!$F$49:$F$60,$A287)*(1+General_Inputs!$F$46)+General_Inputs!$F$45+General_Inputs!AH$67)/1000+IU$47),0),0)","v":20},{"$f":"MAX(IF(GW287>=AX$7*Load_Shape!AW246/$C287*AX$31+(AX$32*$F287+AX$33*$H287)/$C287,IF(EY287-DA287>0,IV$54,INDEX(IV$7:IV$45,MATCH(GW287*1000,$HR$7:$HR$45,1))*((General_Inputs!AI$47)*INDEX(General_Inputs!$F$49:$F$60,$A287)*(1+General_Inputs!$F$46)+General_Inputs!$F$45+General_Inputs!AI$67)/1000+IV$47),0),0)","v":20},{"$f":"MAX(IF(GX287>=AY$7*Load_Shape!AX246/$C287*AY$31+(AY$32*$F287+AY$33*$H287)/$C287,IF(EZ287-DB287>0,IW$54,INDEX(IW$7:IW$45,MATCH(GX287*1000,$HR$7:$HR$45,1))*((General_Inputs!AJ$47)*INDEX(General_Inputs!$F$49:$F$60,$A287)*(1+General_Inputs!$F$46)+General_Inputs!$F$45+General_Inputs!AJ$67)/1000+IW$47),0),0)","v":20},{"$f":"MAX(IF(GY287>=AZ$7*Load_Shape!AY246/$C287*AZ$31+(AZ$32*$F287+AZ$33*$H287)/$C287,IF(FA287-DC287>0,IX$54,INDEX(IX$7:IX$45,MATCH(GY287*1000,$HR$7:$HR$45,1))*((General_Inputs!AK$47)*INDEX(General_Inputs!$F$49:$F$60,$A287)*(1+General_Inputs!$F$46)+General_Inputs!$F$45+General_Inputs!AK$67)/1000+IX$47),0),0)","v":20},{"$f":"MAX(IF(GZ287>=BA$7*Load_Shape!AZ246/$C287*BA$31+(BA$32*$F287+BA$33*$H287)/$C287,IF(FB287-DD287>0,IY$54,INDEX(IY$7:IY$45,MATCH(GZ287*1000,$HR$7:$HR$45,1))*((General_Inputs!AL$47)*INDEX(General_Inputs!$F$49:$F$60,$A287)*(1+General_Inputs!$F$46)+General_Inputs!$F$45+General_Inputs!AL$67)/1000+IY$47),0),0)","v":20},{"$f":"MAX(IF(HA287>=BB$7*Load_Shape!BA246/$C287*BB$31+(BB$32*$F287+BB$33*$H287)/$C287,IF(FC287-DE287>0,IZ$54,INDEX(IZ$7:IZ$45,MATCH(HA287*1000,$HR$7:$HR$45,1))*((General_Inputs!AM$47)*INDEX(General_Inputs!$F$49:$F$60,$A287)*(1+General_Inputs!$F$46)+General_Inputs!$F$45+General_Inputs!AM$67)/1000+IZ$47),0),0)","v":20},{"$f":"MAX(IF(HB287>=BC$7*Load_Shape!BB246/$C287*BC$31+(BC$32*$F287+BC$33*$H287)/$C287,IF(FD287-DF287>0,JA$54,INDEX(JA$7:JA$45,MATCH(HB287*1000,$HR$7:$HR$45,1))*((General_Inputs!AN$47)*INDEX(General_Inputs!$F$49:$F$60,$A287)*(1+General_Inputs!$F$46)+General_Inputs!$F$45+General_Inputs!AN$67)/1000+JA$47),0),0)","v":20},{"$f":"MAX(IF(HC287>=BD$7*Load_Shape!BC246/$C287*BD$31+(BD$32*$F287+BD$33*$H287)/$C287,IF(FE287-DG287>0,JB$54,INDEX(JB$7:JB$45,MATCH(HC287*1000,$HR$7:$HR$45,1))*((General_Inputs!AO$47)*INDEX(General_Inputs!$F$49:$F$60,$A287)*(1+General_Inputs!$F$46)+General_Inputs!$F$45+General_Inputs!AO$67)/1000+JB$47),0),0)","v":20},{"$f":"MAX(IF(HD287>=BE$7*Load_Shape!BD246/$C287*BE$31+(BE$32*$F287+BE$33*$H287)/$C287,IF(FF287-DH287>0,JC$54,INDEX(JC$7:JC$45,MATCH(HD287*1000,$HR$7:$HR$45,1))*((General_Inputs!AP$47)*INDEX(General_Inputs!$F$49:$F$60,$A287)*(1+General_Inputs!$F$46)+General_Inputs!$F$45+General_Inputs!AP$67)/1000+JC$47),0),0)","v":20},{"$f":"MAX(IF(HE287>=BF$7*Load_Shape!BE246/$C287*BF$31+(BF$32*$F287+BF$33*$H287)/$C287,IF(FG287-DI287>0,JD$54,INDEX(JD$7:JD$45,MATCH(HE287*1000,$HR$7:$HR$45,1))*((General_Inputs!AQ$47)*INDEX(General_Inputs!$F$49:$F$60,$A287)*(1+General_Inputs!$F$46)+General_Inputs!$F$45+General_Inputs!AQ$67)/1000+JD$47),0),0)","v":20},{"$f":"MAX(IF(HF287>=BG$7*Load_Shape!BF246/$C287*BG$31+(BG$32*$F287+BG$33*$H287)/$C287,IF(FH287-DJ287>0,JE$54,INDEX(JE$7:JE$45,MATCH(HF287*1000,$HR$7:$HR$45,1))*((General_Inputs!AR$47)*INDEX(General_Inputs!$F$49:$F$60,$A287)*(1+General_Inputs!$F$46)+General_Inputs!$F$45+General_Inputs!AR$67)/1000+JE$47),0),0)","v":20},{"$f":"MAX(IF(HG287>=BH$7*Load_Shape!BG246/$C287*BH$31+(BH$32*$F287+BH$33*$H287)/$C287,IF(FI287-DK287>0,JF$54,INDEX(JF$7:JF$45,MATCH(HG287*1000,$HR$7:$HR$45,1))*((General_Inputs!AS$47)*INDEX(General_Inputs!$F$49:$F$60,$A287)*(1+General_Inputs!$F$46)+General_Inputs!$F$45+General_Inputs!AS$67)/1000+JF$47),0),0)","v":20},{"$f":"MAX(IF(HH287>=BI$7*Load_Shape!BH246/$C287*BI$31+(BI$32*$F287+BI$33*$H287)/$C287,IF(FJ287-DL287>0,JG$54,INDEX(JG$7:JG$45,MATCH(HH287*1000,$HR$7:$HR$45,1))*((General_Inputs!AT$47)*INDEX(General_Inputs!$F$49:$F$60,$A287)*(1+General_Inputs!$F$46)+General_Inputs!$F$45+General_Inputs!AT$67)/1000+JG$47),0),0)","v":20},{"$f":"MAX(IF(HI287>=BJ$7*Load_Shape!BI246/$C287*BJ$31+(BJ$32*$F287+BJ$33*$H287)/$C287,IF(FK287-DM287>0,JH$54,INDEX(JH$7:JH$45,MATCH(HI287*1000,$HR$7:$HR$45,1))*((General_Inputs!AU$47)*INDEX(General_Inputs!$F$49:$F$60,$A287)*(1+General_Inputs!$F$46)+General_Inputs!$F$45+General_Inputs!AU$67)/1000+JH$47),0),0)","v":20},{"$f":"MAX(IF(HJ287>=BK$7*Load_Shape!BJ246/$C287*BK$31+(BK$32*$F287+BK$33*$H287)/$C287,IF(FL287-DN287>0,JI$54,INDEX(JI$7:JI$45,MATCH(HJ287*1000,$HR$7:$HR$45,1))*((General_Inputs!AV$47)*INDEX(General_Inputs!$F$49:$F$60,$A287)*(1+General_Inputs!$F$46)+General_Inputs!$F$45+General_Inputs!AV$67)/1000+JI$47),0),0)","v":20},{"$f":"MAX(IF(HK287>=BL$7*Load_Shape!BK246/$C287*BL$31+(BL$32*$F287+BL$33*$H287)/$C287,IF(FM287-DO287>0,JJ$54,INDEX(JJ$7:JJ$45,MATCH(HK287*1000,$HR$7:$HR$45,1))*((General_Inputs!AW$47)*INDEX(General_Inputs!$F$49:$F$60,$A287)*(1+General_Inputs!$F$46)+General_Inputs!$F$45+General_Inputs!AW$67)/1000+JJ$47),0),0)","v":20},{"$f":"MAX(IF(HL287>=BM$7*Load_Shape!BL246/$C287*BM$31+(BM$32*$F287+BM$33*$H287)/$C287,IF(FN287-DP287>0,JK$54,INDEX(JK$7:JK$45,MATCH(HL287*1000,$HR$7:$HR$45,1))*((General_Inputs!AX$47)*INDEX(General_Inputs!$F$49:$F$60,$A287)*(1+General_Inputs!$F$46)+General_Inputs!$F$45+General_Inputs!AX$67)/1000+JK$47),0),0)","v":20},{"$f":"MAX(IF(HM287>=BN$7*Load_Shape!BM246/$C287*BN$31+(BN$32*$F287+BN$33*$H287)/$C287,IF(FO287-DQ287>0,JL$54,INDEX(JL$7:JL$45,MATCH(HM287*1000,$HR$7:$HR$45,1))*((General_Inputs!AY$47)*INDEX(General_Inputs!$F$49:$F$60,$A287)*(1+General_Inputs!$F$46)+General_Inputs!$F$45+General_Inputs!AY$67)/1000+JL$47),0),0)","v":20},{"$f":"MAX(IF(HN287>=BO$7*Load_Shape!BN246/$C287*BO$31+(BO$32*$F287+BO$33*$H287)/$C287,IF(FP287-DR287>0,JM$54,INDEX(JM$7:JM$45,MATCH(HN287*1000,$HR$7:$HR$45,1))*((General_Inputs!AZ$47)*INDEX(General_Inputs!$F$49:$F$60,$A287)*(1+General_Inputs!$F$46)+General_Inputs!$F$45+General_Inputs!AZ$67)/1000+JM$47),0),0)","v":20},{"$f":"MAX(IF(HO287>=BP$7*Load_Shape!BO246/$C287*BP$31+(BP$32*$F287+BP$33*$H287)/$C287,IF(FQ287-DS287>0,JN$54,INDEX(JN$7:JN$45,MATCH(HO287*1000,$HR$7:$HR$45,1))*((General_Inputs!BA$47)*INDEX(General_Inputs!$F$49:$F$60,$A287)*(1+General_Inputs!$F$46)+General_Inputs!$F$45+General_Inputs!BA$67)/1000+JN$47),0),0)","v":20},{"$f":"MAX(IF(HP287>=BQ$7*Load_Shape!BP246/$C287*BQ$31+(BQ$32*$F287+BQ$33*$H287)/$C287,IF(FR287-DT287>0,JO$54,INDEX(JO$7:JO$45,MATCH(HP287*1000,$HR$7:$HR$45,1))*((General_Inputs!BB$47)*INDEX(General_Inputs!$F$49:$F$60,$A287)*(1+General_Inputs!$F$46)+General_Inputs!$F$45+General_Inputs!BB$67)/1000+JO$47),0),0)","v":20},null,null,{"$f":"INDEX(JR$7:JR$45,MATCH(MAX(U$7*Load_Shape!T246/$C287*U$31,FT287)*1000,$JQ$7:$JQ$45,1))*((General_Inputs!F$47)*INDEX(General_Inputs!$F$49:$F$60,$A287)*(1+General_Inputs!$F$46)+General_Inputs!$F$45+General_Inputs!F$67)/1000+JR$47","v":41.878280273133157},{"$f":"INDEX(JS$7:JS$45,MATCH(MAX(V$7*Load_Shape!U246/$C287*V$31,FU287)*1000,$JQ$7:$JQ$45,1))*((General_Inputs!G$47)*INDEX(General_Inputs!$F$49:$F$60,$A287)*(1+General_Inputs!$F$46)+General_Inputs!$F$45+General_Inputs!G$67)/1000+JS$47","v":39.30909785938649},{"$f":"INDEX(JT$7:JT$45,MATCH(MAX(W$7*Load_Shape!V246/$C287*W$31,FV287)*1000,$JQ$7:$JQ$45,1))*((General_Inputs!H$47)*INDEX(General_Inputs!$F$49:$F$60,$A287)*(1+General_Inputs!$F$46)+General_Inputs!$F$45+General_Inputs!H$67)/1000+JT$47","v":41.794595621442348},{"$f":"INDEX(JU$7:JU$45,MATCH(MAX(X$7*Load_Shape!W246/$C287*X$31,FW287)*1000,$JQ$7:$JQ$45,1))*((General_Inputs!I$47)*INDEX(General_Inputs!$F$49:$F$60,$A287)*(1+General_Inputs!$F$46)+General_Inputs!$F$45+General_Inputs!I$67)/1000+JU$47","v":42.400975448620862},{"$f":"INDEX(JV$7:JV$45,MATCH(MAX(Y$7*Load_Shape!X246/$C287*Y$31,FX287)*1000,$JQ$7:$JQ$45,1))*((General_Inputs!J$47)*INDEX(General_Inputs!$F$49:$F$60,$A287)*(1+General_Inputs!$F$46)+General_Inputs!$F$45+General_Inputs!J$67)/1000+JV$47","v":43.041552334735258},{"$f":"INDEX(JW$7:JW$45,MATCH(MAX(Z$7*Load_Shape!Y246/$C287*Z$31,FY287)*1000,$JQ$7:$JQ$45,1))*((General_Inputs!K$47)*INDEX(General_Inputs!$F$49:$F$60,$A287)*(1+General_Inputs!$F$46)+General_Inputs!$F$45+General_Inputs!K$67)/1000+JW$47","v":43.970920128688881},{"$f":"INDEX(JX$7:JX$45,MATCH(MAX(AA$7*Load_Shape!Z246/$C287*AA$31,FZ287)*1000,$JQ$7:$JQ$45,1))*((General_Inputs!L$47)*INDEX(General_Inputs!$F$49:$F$60,$A287)*(1+General_Inputs!$F$46)+General_Inputs!$F$45+General_Inputs!L$67)/1000+JX$47","v":44.951316113707151},{"$f":"INDEX(JY$7:JY$45,MATCH(MAX(AB$7*Load_Shape!AA246/$C287*AB$31,GA287)*1000,$JQ$7:$JQ$45,1))*((General_Inputs!M$47)*INDEX(General_Inputs!$F$49:$F$60,$A287)*(1+General_Inputs!$F$46)+General_Inputs!$F$45+General_Inputs!M$67)/1000+JY$47","v":46.098539784027004},{"$f":"INDEX(JZ$7:JZ$45,MATCH(MAX(AC$7*Load_Shape!AB246/$C287*AC$31,GB287)*1000,$JQ$7:$JQ$45,1))*((General_Inputs!N$47)*INDEX(General_Inputs!$F$49:$F$60,$A287)*(1+General_Inputs!$F$46)+General_Inputs!$F$45+General_Inputs!N$67)/1000+JZ$47","v":50.424591215952432},{"$f":"INDEX(KA$7:KA$45,MATCH(MAX(AD$7*Load_Shape!AC246/$C287*AD$31,GC287)*1000,$JQ$7:$JQ$45,1))*((General_Inputs!O$47)*INDEX(General_Inputs!$F$49:$F$60,$A287)*(1+General_Inputs!$F$46)+General_Inputs!$F$45+General_Inputs!O$67)/1000+KA$47","v":52.037316890532161},{"$f":"INDEX(KB$7:KB$45,MATCH(MAX(AE$7*Load_Shape!AD246/$C287*AE$31,GD287)*1000,$JQ$7:$JQ$45,1))*((General_Inputs!P$47)*INDEX(General_Inputs!$F$49:$F$60,$A287)*(1+General_Inputs!$F$46)+General_Inputs!$F$45+General_Inputs!P$67)/1000+KB$47","v":53.711167867684175},{"$f":"INDEX(KC$7:KC$45,MATCH(MAX(AF$7*Load_Shape!AE246/$C287*AF$31,GE287)*1000,$JQ$7:$JQ$45,1))*((General_Inputs!Q$47)*INDEX(General_Inputs!$F$49:$F$60,$A287)*(1+General_Inputs!$F$46)+General_Inputs!$F$45+General_Inputs!Q$67)/1000+KC$47","v":55.492122423400865},{"$f":"INDEX(KD$7:KD$45,MATCH(MAX(AG$7*Load_Shape!AF246/$C287*AG$31,GF287)*1000,$JQ$7:$JQ$45,1))*((General_Inputs!R$47)*INDEX(General_Inputs!$F$49:$F$60,$A287)*(1+General_Inputs!$F$46)+General_Inputs!$F$45+General_Inputs!R$67)/1000+KD$47","v":57.332608963507859},{"$f":"INDEX(KE$7:KE$45,MATCH(MAX(AH$7*Load_Shape!AG246/$C287*AH$31,GG287)*1000,$JQ$7:$JQ$45,1))*((General_Inputs!S$47)*INDEX(General_Inputs!$F$49:$F$60,$A287)*(1+General_Inputs!$F$46)+General_Inputs!$F$45+General_Inputs!S$67)/1000+KE$47","v":61.694829675459026},{"$f":"INDEX(KF$7:KF$45,MATCH(MAX(AI$7*Load_Shape!AH246/$C287*AI$31,GH287)*1000,$JQ$7:$JQ$45,1))*((General_Inputs!T$47)*INDEX(General_Inputs!$F$49:$F$60,$A287)*(1+General_Inputs!$F$46)+General_Inputs!$F$45+General_Inputs!T$67)/1000+KF$47","v":62.999508264613382},{"$f":"INDEX(KG$7:KG$45,MATCH(MAX(AJ$7*Load_Shape!AI246/$C287*AJ$31,GI287)*1000,$JQ$7:$JQ$45,1))*((General_Inputs!U$47)*INDEX(General_Inputs!$F$49:$F$60,$A287)*(1+General_Inputs!$F$46)+General_Inputs!$F$45+General_Inputs!U$67)/1000+KG$47","v":64.473315770963467},{"$f":"INDEX(KH$7:KH$45,MATCH(MAX(AK$7*Load_Shape!AJ246/$C287*AK$31,GJ287)*1000,$JQ$7:$JQ$45,1))*((General_Inputs!V$47)*INDEX(General_Inputs!$F$49:$F$60,$A287)*(1+General_Inputs!$F$46)+General_Inputs!$F$45+General_Inputs!V$67)/1000+KH$47","v":65.775617114717278},{"$f":"INDEX(KI$7:KI$45,MATCH(MAX(AL$7*Load_Shape!AK246/$C287*AL$31,GK287)*1000,$JQ$7:$JQ$45,1))*((General_Inputs!W$47)*INDEX(General_Inputs!$F$49:$F$60,$A287)*(1+General_Inputs!$F$46)+General_Inputs!$F$45+General_Inputs!W$67)/1000+KI$47","v":67.170758088792766},{"$f":"INDEX(KJ$7:KJ$45,MATCH(MAX(AM$7*Load_Shape!AL246/$C287*AM$31,GL287)*1000,$JQ$7:$JQ$45,1))*((General_Inputs!X$47)*INDEX(General_Inputs!$F$49:$F$60,$A287)*(1+General_Inputs!$F$46)+General_Inputs!$F$45+General_Inputs!X$67)/1000+KJ$47","v":68.224762268428066},null,null,{"$f":"INDEX($U$7:$BQ$21,MATCH(KM$57,$T$7:$T$21,0),MATCH($LK$55,$U$6:$BQ$6,0))*INDEX(Load_Shape!$T246:$BP246,MATCH($LK$55,Load_Shape!$T$16:$BP$16,0))/$C287","v":30.767518884312413},0,30.767518884312413,0.6383858400000002,2.5169580000000003,2.3487355760709971,0.88400120774865554,0,6.934260899816759,2.7499387872015748,11.75441523936807,0.79900991645959984,1.7131878642065037,0.56836659768673181,5.7707800186395687E-3,0.11590160299727101,0.73346132428776301,0,5.1749217210781033,0,6.1697964726282564,30.767518884312413,36.937315356940672,27.873588471574806,0,null,null,0,8.1805686362423399E-2,0.16819431363757661,0.25000000000000006,null,null,{"$f":"MAX(IF(FT287>=U$7*Load_Shape!T246/$C287*U$31+(U$32*$F287+U$33*$H287)/$C287,IF(DV287-BX287>0,0,INDEX(HS$7:HS$45,MATCH(FT287*1000,$HR$7:$HR$45,1))),0),0)","v":7500},{"$f":"MAX(IF(FU287>=V$7*Load_Shape!U246/$C287*V$31+(V$32*$F287+V$33*$H287)/$C287,IF(DW287-BY287>0,0,INDEX(HT$7:HT$45,MATCH(FU287*1000,$HR$7:$HR$45,1))),0),0)","v":7250},{"$f":"MAX(IF(FV287>=W$7*Load_Shape!V246/$C287*W$31+(W$32*$F287+W$33*$H287)/$C287,IF(DX287-BZ287>0,0,INDEX(HU$7:HU$45,MATCH(FV287*1000,$HR$7:$HR$45,1))),0),0)","v":7250},{"$f":"MAX(IF(FW287>=X$7*Load_Shape!W246/$C287*X$31+(X$32*$F287+X$33*$H287)/$C287,IF(DY287-CA287>0,0,INDEX(HV$7:HV$45,MATCH(FW287*1000,$HR$7:$HR$45,1))),0),0)","v":7250},{"$f":"MAX(IF(FX287>=Y$7*Load_Shape!X246/$C287*Y$31+(Y$32*$F287+Y$33*$H287)/$C287,IF(DZ287-CB287>0,0,INDEX(HW$7:HW$45,MATCH(FX287*1000,$HR$7:$HR$45,1))),0),0)","v":7000},{"$f":"MAX(IF(FY287>=Z$7*Load_Shape!Y246/$C287*Z$31+(Z$32*$F287+Z$33*$H287)/$C287,IF(EA287-CC287>0,0,INDEX(HX$7:HX$45,MATCH(FY287*1000,$HR$7:$HR$45,1))),0),0)","v":7000},{"$f":"MAX(IF(FZ287>=AA$7*Load_Shape!Z246/$C287*AA$31+(AA$32*$F287+AA$33*$H287)/$C287,IF(EB287-CD287>0,0,INDEX(HY$7:HY$45,MATCH(FZ287*1000,$HR$7:$HR$45,1))),0),0)","v":7000},{"$f":"MAX(IF(GA287>=AB$7*Load_Shape!AA246/$C287*AB$31+(AB$32*$F287+AB$33*$H287)/$C287,IF(EC287-CE287>0,0,INDEX(HZ$7:HZ$45,MATCH(GA287*1000,$HR$7:$HR$45,1))),0),0)","v":7000},{"$f":"MAX(IF(GB287>=AC$7*Load_Shape!AB246/$C287*AC$31+(AC$32*$F287+AC$33*$H287)/$C287,IF(ED287-CF287>0,0,INDEX(IA$7:IA$45,MATCH(GB287*1000,$HR$7:$HR$45,1))),0),0)","v":7000},{"$f":"MAX(IF(GC287>=AD$7*Load_Shape!AC246/$C287*AD$31+(AD$32*$F287+AD$33*$H287)/$C287,IF(EE287-CG287>0,0,INDEX(IB$7:IB$45,MATCH(GC287*1000,$HR$7:$HR$45,1))),0),0)","v":0},{"$f":"MAX(IF(GD287>=AE$7*Load_Shape!AD246/$C287*AE$31+(AE$32*$F287+AE$33*$H287)/$C287,IF(EF287-CH287>0,0,INDEX(IC$7:IC$45,MATCH(GD287*1000,$HR$7:$HR$45,1))),0),0)","v":0},{"$f":"MAX(IF(GE287>=AF$7*Load_Shape!AE246/$C287*AF$31+(AF$32*$F287+AF$33*$H287)/$C287,IF(EG287-CI287>0,0,INDEX(ID$7:ID$45,MATCH(GE287*1000,$HR$7:$HR$45,1))),0),0)","v":0},{"$f":"MAX(IF(GF287>=AG$7*Load_Shape!AF246/$C287*AG$31+(AG$32*$F287+AG$33*$H287)/$C287,IF(EH287-CJ287>0,0,INDEX(IE$7:IE$45,MATCH(GF287*1000,$HR$7:$HR$45,1))),0),0)","v":0},{"$f":"MAX(IF(GG287>=AH$7*Load_Shape!AG246/$C287*AH$31+(AH$32*$F287+AH$33*$H287)/$C287,IF(EI287-CK287>0,0,INDEX(IF$7:IF$45,MATCH(GG287*1000,$HR$7:$HR$45,1))),0),0)","v":0},{"$f":"MAX(IF(GH287>=AI$7*Load_Shape!AH246/$C287*AI$31+(AI$32*$F287+AI$33*$H287)/$C287,IF(EJ287-CL287>0,0,INDEX(IG$7:IG$45,MATCH(GH287*1000,$HR$7:$HR$45,1))),0),0)","v":0},{"$f":"MAX(IF(GI287>=AJ$7*Load_Shape!AI246/$C287*AJ$31+(AJ$32*$F287+AJ$33*$H287)/$C287,IF(EK287-CM287>0,0,INDEX(IH$7:IH$45,MATCH(GI287*1000,$HR$7:$HR$45,1))),0),0)","v":0},{"$f":"MAX(IF(GJ287>=AK$7*Load_Shape!AJ246/$C287*AK$31+(AK$32*$F287+AK$33*$H287)/$C287,IF(EL287-CN287>0,0,INDEX(II$7:II$45,MATCH(GJ287*1000,$HR$7:$HR$45,1))),0),0)","v":0},{"$f":"MAX(IF(GK287>=AL$7*Load_Shape!AK246/$C287*AL$31+(AL$32*$F287+AL$33*$H287)/$C287,IF(EM287-CO287>0,0,INDEX(IJ$7:IJ$45,MATCH(GK287*1000,$HR$7:$HR$45,1))),0),0)","v":0},{"$f":"MAX(IF(GL287>=AM$7*Load_Shape!AL246/$C287*AM$31+(AM$32*$F287+AM$33*$H287)/$C287,IF(EN287-CP287>0,0,INDEX(IK$7:IK$45,MATCH(GL287*1000,$HR$7:$HR$45,1))),0),0)","v":0},{"$f":"MAX(IF(GM287>=AN$7*Load_Shape!AM246/$C287*AN$31+(AN$32*$F287+AN$33*$H287)/$C287,IF(EO287-CQ287>0,0,INDEX(IL$7:IL$45,MATCH(GM287*1000,$HR$7:$HR$45,1))),0),0)","v":0},{"$f":"MAX(IF(GN287>=AO$7*Load_Shape!AN246/$C287*AO$31+(AO$32*$F287+AO$33*$H287)/$C287,IF(EP287-CR287>0,0,INDEX(IM$7:IM$45,MATCH(GN287*1000,$HR$7:$HR$45,1))),0),0)","v":0},{"$f":"MAX(IF(GO287>=AP$7*Load_Shape!AO246/$C287*AP$31+(AP$32*$F287+AP$33*$H287)/$C287,IF(EQ287-CS287>0,0,INDEX(IN$7:IN$45,MATCH(GO287*1000,$HR$7:$HR$45,1))),0),0)","v":0},{"$f":"MAX(IF(GP287>=AQ$7*Load_Shape!AP246/$C287*AQ$31+(AQ$32*$F287+AQ$33*$H287)/$C287,IF(ER287-CT287>0,0,INDEX(IO$7:IO$45,MATCH(GP287*1000,$HR$7:$HR$45,1))),0),0)","v":0},{"$f":"MAX(IF(GQ287>=AR$7*Load_Shape!AQ246/$C287*AR$31+(AR$32*$F287+AR$33*$H287)/$C287,IF(ES287-CU287>0,0,INDEX(IP$7:IP$45,MATCH(GQ287*1000,$HR$7:$HR$45,1))),0),0)","v":0},{"$f":"MAX(IF(GR287>=AS$7*Load_Shape!AR246/$C287*AS$31+(AS$32*$F287+AS$33*$H287)/$C287,IF(ET287-CV287>0,0,INDEX(IQ$7:IQ$45,MATCH(GR287*1000,$HR$7:$HR$45,1))),0),0)","v":0},{"$f":"MAX(IF(GS287>=AT$7*Load_Shape!AS246/$C287*AT$31+(AT$32*$F287+AT$33*$H287)/$C287,IF(EU287-CW287>0,0,INDEX(IR$7:IR$45,MATCH(GS287*1000,$HR$7:$HR$45,1))),0),0)","v":0},{"$f":"MAX(IF(GT287>=AU$7*Load_Shape!AT246/$C287*AU$31+(AU$32*$F287+AU$33*$H287)/$C287,IF(EV287-CX287>0,0,INDEX(IS$7:IS$45,MATCH(GT287*1000,$HR$7:$HR$45,1))),0),0)","v":0},{"$f":"MAX(IF(GU287>=AV$7*Load_Shape!AU246/$C287*AV$31+(AV$32*$F287+AV$33*$H287)/$C287,IF(EW287-CY287>0,0,INDEX(IT$7:IT$45,MATCH(GU287*1000,$HR$7:$HR$45,1))),0),0)","v":0},{"$f":"MAX(IF(GV287>=AW$7*Load_Shape!AV246/$C287*AW$31+(AW$32*$F287+AW$33*$H287)/$C287,IF(EX287-CZ287>0,0,INDEX(IU$7:IU$45,MATCH(GV287*1000,$HR$7:$HR$45,1))),0),0)","v":0},{"$f":"MAX(IF(GW287>=AX$7*Load_Shape!AW246/$C287*AX$31+(AX$32*$F287+AX$33*$H287)/$C287,IF(EY287-DA287>0,0,INDEX(IV$7:IV$45,MATCH(GW287*1000,$HR$7:$HR$45,1))),0),0)","v":0},{"$f":"MAX(IF(GX287>=AY$7*Load_Shape!AX246/$C287*AY$31+(AY$32*$F287+AY$33*$H287)/$C287,IF(EZ287-DB287>0,0,INDEX(IW$7:IW$45,MATCH(GX287*1000,$HR$7:$HR$45,1))),0),0)","v":0},{"$f":"MAX(IF(GY287>=AZ$7*Load_Shape!AY246/$C287*AZ$31+(AZ$32*$F287+AZ$33*$H287)/$C287,IF(FA287-DC287>0,0,INDEX(IX$7:IX$45,MATCH(GY287*1000,$HR$7:$HR$45,1))),0),0)","v":0},{"$f":"MAX(IF(GZ287>=BA$7*Load_Shape!AZ246/$C287*BA$31+(BA$32*$F287+BA$33*$H287)/$C287,IF(FB287-DD287>0,0,INDEX(IY$7:IY$45,MATCH(GZ287*1000,$HR$7:$HR$45,1))),0),0)","v":0},{"$f":"MAX(IF(HA287>=BB$7*Load_Shape!BA246/$C287*BB$31+(BB$32*$F287+BB$33*$H287)/$C287,IF(FC287-DE287>0,0,INDEX(IZ$7:IZ$45,MATCH(HA287*1000,$HR$7:$HR$45,1))),0),0)","v":0},{"$f":"MAX(IF(HB287>=BC$7*Load_Shape!BB246/$C287*BC$31+(BC$32*$F287+BC$33*$H287)/$C287,IF(FD287-DF287>0,0,INDEX(JA$7:JA$45,MATCH(HB287*1000,$HR$7:$HR$45,1))),0),0)","v":0},{"$f":"MAX(IF(HC287>=BD$7*Load_Shape!BC246/$C287*BD$31+(BD$32*$F287+BD$33*$H287)/$C287,IF(FE287-DG287>0,0,INDEX(JB$7:JB$45,MATCH(HC287*1000,$HR$7:$HR$45,1))),0),0)","v":0},{"$f":"MAX(IF(HD287>=BE$7*Load_Shape!BD246/$C287*BE$31+(BE$32*$F287+BE$33*$H287)/$C287,IF(FF287-DH287>0,0,INDEX(JC$7:JC$45,MATCH(HD287*1000,$HR$7:$HR$45,1))),0),0)","v":0},{"$f":"MAX(IF(HE287>=BF$7*Load_Shape!BE246/$C287*BF$31+(BF$32*$F287+BF$33*$H287)/$C287,IF(FG287-DI287>0,0,INDEX(JD$7:JD$45,MATCH(HE287*1000,$HR$7:$HR$45,1))),0),0)","v":0},{"$f":"MAX(IF(HF287>=BG$7*Load_Shape!BF246/$C287*BG$31+(BG$32*$F287+BG$33*$H287)/$C287,IF(FH287-DJ287>0,0,INDEX(JE$7:JE$45,MATCH(HF287*1000,$HR$7:$HR$45,1))),0),0)","v":0},{"$f":"MAX(IF(HG287>=BH$7*Load_Shape!BG246/$C287*BH$31+(BH$32*$F287+BH$33*$H287)/$C287,IF(FI287-DK287>0,0,INDEX(JF$7:JF$45,MATCH(HG287*1000,$HR$7:$HR$45,1))),0),0)","v":0},{"$f":"MAX(IF(HH287>=BI$7*Load_Shape!BH246/$C287*BI$31+(BI$32*$F287+BI$33*$H287)/$C287,IF(FJ287-DL287>0,0,INDEX(JG$7:JG$45,MATCH(HH287*1000,$HR$7:$HR$45,1))),0),0)","v":0},{"$f":"MAX(IF(HI287>=BJ$7*Load_Shape!BI246/$C287*BJ$31+(BJ$32*$F287+BJ$33*$H287)/$C287,IF(FK287-DM287>0,0,INDEX(JH$7:JH$45,MATCH(HI287*1000,$HR$7:$HR$45,1))),0),0)","v":0},{"$f":"MAX(IF(HJ287>=BK$7*Load_Shape!BJ246/$C287*BK$31+(BK$32*$F287+BK$33*$H287)/$C287,IF(FL287-DN287>0,0,INDEX(JI$7:JI$45,MATCH(HJ287*1000,$HR$7:$HR$45,1))),0),0)","v":0},{"$f":"MAX(IF(HK287>=BL$7*Load_Shape!BK246/$C287*BL$31+(BL$32*$F287+BL$33*$H287)/$C287,IF(FM287-DO287>0,0,INDEX(JJ$7:JJ$45,MATCH(HK287*1000,$HR$7:$HR$45,1))),0),0)","v":0},{"$f":"MAX(IF(HL287>=BM$7*Load_Shape!BL246/$C287*BM$31+(BM$32*$F287+BM$33*$H287)/$C287,IF(FN287-DP287>0,0,INDEX(JK$7:JK$45,MATCH(HL287*1000,$HR$7:$HR$45,1))),0),0)","v":0},{"$f":"MAX(IF(HM287>=BN$7*Load_Shape!BM246/$C287*BN$31+(BN$32*$F287+BN$33*$H287)/$C287,IF(FO287-DQ287>0,0,INDEX(JL$7:JL$45,MATCH(HM287*1000,$HR$7:$HR$45,1))),0),0)","v":0},{"$f":"MAX(IF(HN287>=BO$7*Load_Shape!BN246/$C287*BO$31+(BO$32*$F287+BO$33*$H287)/$C287,IF(FP287-DR287>0,0,INDEX(JM$7:JM$45,MATCH(HN287*1000,$HR$7:$HR$45,1))),0),0)","v":0},{"$f":"MAX(IF(HO287>=BP$7*Load_Shape!BO246/$C287*BP$31+(BP$32*$F287+BP$33*$H287)/$C287,IF(FQ287-DS287>0,0,INDEX(JN$7:JN$45,MATCH(HO287*1000,$HR$7:$HR$45,1))),0),0)","v":0},{"$f":"MAX(IF(HP287>=BQ$7*Load_Shape!BP246/$C287*BQ$31+(BQ$32*$F287+BQ$33*$H287)/$C287,IF(FR287-DT287>0,0,INDEX(JO$7:JO$45,MATCH(HP287*1000,$HR$7:$HR$45,1))),0),0)","v":0},null,null,7500,7250,7250,7250,7000,7000,7000.0000000000073,7000.0000000000073,7000,7000,7000,7000,0,7000,7000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,7000,7000,7000,7000]
[10,23,31,null,3.1423031248040104E-3,3.5388127853881279E-3,3.5388127853881279E-3,3.5388127853881279E-3,3.5388127853881279E-3,-1.195793316347387E-4,3.3036017299538314E-5,0,-1.5441147004774324E-6,-1.3161124659030839E-6,3.2622874338655758E-3,3.3920800733522592E-3,4.0551356672572456E-3,4.14792543599702E-3,4.0320307443143721E-3,null,{"$f":"U$7*Load_Shape!T255/$C296+SUMPRODUCT(U$8:U$21,TRANSPOSE($F296:$S296))/$C296","v":13.394125028189512},{"$f":"V$7*Load_Shape!U255/$C296+SUMPRODUCT(V$8:V$21,TRANSPOSE($F296:$S296))/$C296","v":12.52607711478535},{"$f":"W$7*Load_Shape!V255/$C296+SUMPRODUCT(W$8:W$21,TRANSPOSE($F296:$S296))/$C296","v":14.712600479720681},{"$f":"X$7*Load_Shape!W255/$C296+SUMPRODUCT(X$8:X$21,TRANSPOSE($F296:$S296))/$C296","v":14.99072104672919},{"$f":"Y$7*Load_Shape!X255/$C296+SUMPRODUCT(Y$8:Y$21,TRANSPOSE($F296:$S296))/$C296","v":14.751807578757022},{"$f":"Z$7*Load_Shape!Y255/$C296+SUMPRODUCT(Z$8:Z$21,TRANSPOSE($F296:$S296))/$C296","v":14.390416523450121},{"$f":"AA$7*Load_Shape!Z255/$C296+SUMPRODUCT(AA$8:AA$21,TRANSPOSE($F296:$S296))/$C296","v":14.096804936062826},{"$f":"AB$7*Load_Shape!AA255/$C296+SUMPRODUCT(AB$8:AB$21,TRANSPOSE($F296:$S296))/$C296","v":14.032087703716238},{"$f":"AC$7*Load_Shape!AB255/$C296+SUMPRODUCT(AC$8:AC$21,TRANSPOSE($F296:$S296))/$C296","v":13.875143658912856},{"$f":"AD$7*Load_Shape!AC255/$C296+SUMPRODUCT(AD$8:AD$21,TRANSPOSE($F296:$S296))/$C296","v":13.913540192913214},{"$f":"AE$7*Load_Shape!AD255/$C296+SUMPRODUCT(AE$8:AE$21,TRANSPOSE($F296:$S296))/$C296","v":13.926316386048628},{"$f":"AF$7*Load_Shape!AE255/$C296+SUMPRODUCT(AF$8:AF$21,TRANSPOSE($F296:$S296))/$C296","v":14.008911459392479},{"$f":"AG$7*Load_Shape!AF255/$C296+SUMPRODUCT(AG$8:AG$21,TRANSPOSE($F296:$S296))/$C296","v":14.066697534513191},{"$f":"AH$7*Load_Shape!AG255/$C296+SUMPRODUCT(AH$8:AH$21,TRANSPOSE($F296:$S296))/$C296","v":16.169725525283955},{"$f":"AI$7*Load_Shape!AH255/$C296+SUMPRODUCT(AI$8:AI$21,TRANSPOSE($F296:$S296))/$C296","v":16.264173166334579},{"$f":"AJ$7*Load_Shape!AI255/$C296+SUMPRODUCT(AJ$8:AJ$21,TRANSPOSE($F296:$S296))/$C296","v":16.321809421677365},{"$f":"AK$7*Load_Shape!AJ255/$C296+SUMPRODUCT(AK$8:AK$21,TRANSPOSE($F296:$S296))/$C296","v":15.802688817522917},{"$f":"AL$7*Load_Shape!AK255/$C296+SUMPRODUCT(AL$8:AL$21,TRANSPOSE($F296:$S296))/$C296","v":15.670728735529259},{"$f":"AM$7*Load_Shape!AL255/$C296+SUMPRODUCT(AM$8:AM$21,TRANSPOSE($F296:$S296))/$C296","v":15.643675841721864},{"$f":"AN$7*Load_Shape!AM255/$C296+SUMPRODUCT(AN$8:AN$21,TRANSPOSE($F296:$S296))/$C296","v":15.597088015230675},{"$f":"AO$7*Load_Shape!AN255/$C296+SUMPRODUCT(AO$8:AO$21,TRANSPOSE($F296:$S296))/$C296","v":15.705057069021906},{"$f":"AP$7*Load_Shape!AO255/$C296+SUMPRODUCT(AP$8:AP$21,TRANSPOSE($F296:$S296))/$C296","v":15.813579741184899},{"$f":"AQ$7*Load_Shape!AP255/$C296+SUMPRODUCT(AQ$8:AQ$21,TRANSPOSE($F296:$S296))/$C296","v":15.922665719669929},{"$f":"AR$7*Load_Shape!AQ255/$C296+SUMPRODUCT(AR$8:AR$21,TRANSPOSE($F296:$S296))/$C296","v":16.032317835415572},{"$f":"AS$7*Load_Shape!AR255/$C296+SUMPRODUCT(AS$8:AS$21,TRANSPOSE($F296:$S296))/$C296","v":16.142537405199516},{"$f":"AT$7*Load_Shape!AS255/$C296+SUMPRODUCT(AT$8:AT$21,TRANSPOSE($F296:$S296))/$C296","v":16.253316600598758},{"$f":"AU$7*Load_Shape!AT255/$C296+SUMPRODUCT(AU$8:AU$21,TRANSPOSE($F296:$S296))/$C296","v":16.364649428423597},{"$f":"AV$7*Load_Shape!AU255/$C296+SUMPRODUCT(AV$8:AV$21,TRANSPOSE($F296:$S296))/$C296","v":16.47657408538084},{"$f":"AW$7*Load_Shape!AV255/$C296+SUMPRODUCT(AW$8:AW$21,TRANSPOSE($F296:$S296))/$C296","v":16.589093020946343},{"$f":"AX$7*Load_Shape!AW255/$C296+SUMPRODUCT(AX$8:AX$21,TRANSPOSE($F296:$S296))/$C296","v":16.702157993496797},{"$f":"AY$7*Load_Shape!AX255/$C296+SUMPRODUCT(AY$8:AY$21,TRANSPOSE($F296:$S296))/$C296","v":16.815799483339475},{"$f":"AZ$7*Load_Shape!AY255/$C296+SUMPRODUCT(AZ$8:AZ$21,TRANSPOSE($F296:$S296))/$C296","v":16.930065194158026},{"$f":"BA$7*Load_Shape!AZ255/$C296+SUMPRODUCT(BA$8:BA$21,TRANSPOSE($F296:$S296))/$C296","v":17.044893760411668},{"$f":"BB$7*Load_Shape!BA255/$C296+SUMPRODUCT(BB$8:BB$21,TRANSPOSE($F296:$S296))/$C296","v":17.160304974304218},{"$f":"BC$7*Load_Shape!BB255/$C296+SUMPRODUCT(BC$8:BC$21,TRANSPOSE($F296:$S296))/$C296","v":17.276334243759919},{"$f":"BD$7*Load_Shape!BC255/$C296+SUMPRODUCT(BD$8:BD$21,TRANSPOSE($F296:$S296))/$C296","v":17.392957302976384},{"$f":"BE$7*Load_Shape!BD255/$C296+SUMPRODUCT(BE$8:BE$21,TRANSPOSE($F296:$S296))/$C296","v":17.510156376996747},{"$f":"BF$7*Load_Shape!BE255/$C296+SUMPRODUCT(BF$8:BF$21,TRANSPOSE($F296:$S296))/$C296","v":17.627961059462585},{"$f":"BG$7*Load_Shape!BF255/$C296+SUMPRODUCT(BG$8:BG$21,TRANSPOSE($F296:$S296))/$C296","v":17.746375367658473},{"$f":"BH$7*Load_Shape!BG255/$C296+SUMPRODUCT(BH$8:BH$21,TRANSPOSE($F296:$S296))/$C296","v":17.865403094873031},{"$f":"BI$7*Load_Shape!BH255/$C296+SUMPRODUCT(BI$8:BI$21,TRANSPOSE($F296:$S296))/$C296","v":17.985074550344226},{"$f":"BJ$7*Load_Shape!BI255/$C296+SUMPRODUCT(BJ$8:BJ$21,TRANSPOSE($F296:$S296))/$C296","v":18.105345193033337},{"$f":"BK$7*Load_Shape!BJ255/$C296+SUMPRODUCT(BK$8:BK$21,TRANSPOSE($F296:$S296))/$C296","v":18.226254458580648},{"$f":"BL$7*Load_Shape!BK255/$C296+SUMPRODUCT(BL$8:BL$21,TRANSPOSE($F296:$S296))/$C296","v":18.347791285436507},{"$f":"BM$7*Load_Shape!BL255/$C296+SUMPRODUCT(BM$8:BM$21,TRANSPOSE($F296:$S296))/$C296","v":18.469934122692386},{"$f":"BN$7*Load_Shape!BM255/$C296+SUMPRODUCT(BN$8:BN$21,TRANSPOSE($F296:$S296))/$C296","v":18.592710141560829},{"$f":"BO$7*Load_Shape!BN255/$C296+SUMPRODUCT(BO$8:BO$21,TRANSPOSE($F296:$S296))/$C296","v":18.716123868983686},{"$f":"BP$7*Load_Shape!BO255/$C296+SUMPRODUCT(BP$8:BP$21,TRANSPOSE($F296:$S296))/$C296","v":18.840178980816184},{"$f":"BQ$7*Load_Shape!BP255/$C296+SUMPRODUCT(BQ$8:BQ$21,TRANSPOSE($F296:$S296))/$C296","v":18.964879175396838},null,{"$f":"INDEX(Hydro_Param!G$27:G$39,$A296)","v":2.2618424713503136},{"$f":"INDEX(Hydro_Param!H$27:H$39,$A296)","v":-1.2618424713503136},{"$f":"INDEX(Hydro_Param!M$27:M$39,$A296)","v":0.71725968986827437},{"$f":"INDEX(Hydro_Param!N$27:N$39,$A296)","v":1.3384312633599957},null,{"$f":"U296+($BS296*MAX($BU296,MIN($BV296,U296/AVERAGE(IF(OFFSET(U296,1-$B296,0,24,1)<$BU296*AVERAGE(OFFSET(U296,1-$B296,0,24,1)),OFFSET($BU296,1-$B296,0,24,1)*AVERAGE(OFFSET(U296,1-$B296,0,24,1)),IF(OFFSET(U296,1-$B296,0,24,1)>$BV296*AVERAGE(OFFSET(U296,1-$B296,0,24,1)),OFFSET($BV296,1-$B296,0,24,1)*AVERAGE(OFFSET(U296,1-$B296,0,24,1)),OFFSET(U296,1-$B296,0,24,1))))))+$BT296)*U$22*INDEX(Hydro_Param!$D$27:$D$39,$A296)/$C296/24","v":12.046917075412674},{"$f":"V296+($BS296*MAX($BU296,MIN($BV296,V296/AVERAGE(IF(OFFSET(V296,1-$B296,0,24,1)<$BU296*AVERAGE(OFFSET(V296,1-$B296,0,24,1)),OFFSET($BU296,1-$B296,0,24,1)*AVERAGE(OFFSET(V296,1-$B296,0,24,1)),IF(OFFSET(V296,1-$B296,0,24,1)>$BV296*AVERAGE(OFFSET(V296,1-$B296,0,24,1)),OFFSET($BV296,1-$B296,0,24,1)*AVERAGE(OFFSET(V296,1-$B296,0,24,1)),OFFSET(V296,1-$B296,0,24,1))))))+$BT296)*V$22*INDEX(Hydro_Param!$D$27:$D$39,$A296)/$C296/24","v":11.205048096892412},{"$f":"W296+($BS296*MAX($BU296,MIN($BV296,W296/AVERAGE(IF(OFFSET(W296,1-$B296,0,24,1)<$BU296*AVERAGE(OFFSET(W296,1-$B296,0,24,1)),OFFSET($BU296,1-$B296,0,24,1)*AVERAGE(OFFSET(W296,1-$B296,0,24,1)),IF(OFFSET(W296,1-$B296,0,24,1)>$BV296*AVERAGE(OFFSET(W296,1-$B296,0,24,1)),OFFSET($BV296,1-$B296,0,24,1)*AVERAGE(OFFSET(W296,1-$B296,0,24,1)),OFFSET(W296,1-$B296,0,24,1))))))+$BT296)*W$22*INDEX(Hydro_Param!$D$27:$D$39,$A296)/$C296/24","v":13.161279525570238},{"$f":"X296+($BS296*MAX($BU296,MIN($BV296,X296/AVERAGE(IF(OFFSET(X296,1-$B296,0,24,1)<$BU296*AVERAGE(OFFSET(X296,1-$B296,0,24,1)),OFFSET($BU296,1-$B296,0,24,1)*AVERAGE(OFFSET(X296,1-$B296,0,24,1)),IF(OFFSET(X296,1-$B296,0,24,1)>$BV296*AVERAGE(OFFSET(X296,1-$B296,0,24,1)),OFFSET($BV296,1-$B296,0,24,1)*AVERAGE(OFFSET(X296,1-$B296,0,24,1)),OFFSET(X296,1-$B296,0,24,1))))))+$BT296)*X$22*INDEX(Hydro_Param!$D$27:$D$39,$A296)/$C296/24","v":13.160116310761868},{"$f":"Y296+($BS296*MAX($BU296,MIN($BV296,Y296/AVERAGE(IF(OFFSET(Y296,1-$B296,0,24,1)<$BU296*AVERAGE(OFFSET(Y296,1-$B296,0,24,1)),OFFSET($BU296,1-$B296,0,24,1)*AVERAGE(OFFSET(Y296,1-$B296,0,24,1)),IF(OFFSET(Y296,1-$B296,0,24,1)>$BV296*AVERAGE(OFFSET(Y296,1-$B296,0,24,1)),OFFSET($BV296,1-$B296,0,24,1)*AVERAGE(OFFSET(Y296,1-$B296,0,24,1)),OFFSET(Y296,1-$B296,0,24,1))))))+$BT296)*Y$22*INDEX(Hydro_Param!$D$27:$D$39,$A296)/$C296/24","v":12.748690263373655},{"$f":"Z296+($BS296*MAX($BU296,MIN($BV296,Z296/AVERAGE(IF(OFFSET(Z296,1-$B296,0,24,1)<$BU296*AVERAGE(OFFSET(Z296,1-$B296,0,24,1)),OFFSET($BU296,1-$B296,0,24,1)*AVERAGE(OFFSET(Z296,1-$B296,0,24,1)),IF(OFFSET(Z296,1-$B296,0,24,1)>$BV296*AVERAGE(OFFSET(Z296,1-$B296,0,24,1)),OFFSET($BV296,1-$B296,0,24,1)*AVERAGE(OFFSET(Z296,1-$B296,0,24,1)),OFFSET(Z296,1-$B296,0,24,1))))))+$BT296)*Z$22*INDEX(Hydro_Param!$D$27:$D$39,$A296)/$C296/24","v":12.13371034389189},{"$f":"AA296+($BS296*MAX($BU296,MIN($BV296,AA296/AVERAGE(IF(OFFSET(AA296,1-$B296,0,24,1)<$BU296*AVERAGE(OFFSET(AA296,1-$B296,0,24,1)),OFFSET($BU296,1-$B296,0,24,1)*AVERAGE(OFFSET(AA296,1-$B296,0,24,1)),IF(OFFSET(AA296,1-$B296,0,24,1)>$BV296*AVERAGE(OFFSET(AA296,1-$B296,0,24,1)),OFFSET($BV296,1-$B296,0,24,1)*AVERAGE(OFFSET(AA296,1-$B296,0,24,1)),OFFSET(AA296,1-$B296,0,24,1))))))+$BT296)*AA$22*INDEX(Hydro_Param!$D$27:$D$39,$A296)/$C296/24","v":11.562707618963291},{"$f":"AB296+($BS296*MAX($BU296,MIN($BV296,AB296/AVERAGE(IF(OFFSET(AB296,1-$B296,0,24,1)<$BU296*AVERAGE(OFFSET(AB296,1-$B296,0,24,1)),OFFSET($BU296,1-$B296,0,24,1)*AVERAGE(OFFSET(AB296,1-$B296,0,24,1)),IF(OFFSET(AB296,1-$B296,0,24,1)>$BV296*AVERAGE(OFFSET(AB296,1-$B296,0,24,1)),OFFSET($BV296,1-$B296,0,24,1)*AVERAGE(OFFSET(AB296,1-$B296,0,24,1)),OFFSET(AB296,1-$B296,0,24,1))))))+$BT296)*AB$22*INDEX(Hydro_Param!$D$27:$D$39,$A296)/$C296/24","v":11.365212716612078},{"$f":"AC296+($BS296*MAX($BU296,MIN($BV296,AC296/AVERAGE(IF(OFFSET(AC296,1-$B296,0,24,1)<$BU296*AVERAGE(OFFSET(AC296,1-$B296,0,24,1)),OFFSET($BU296,1-$B296,0,24,1)*AVERAGE(OFFSET(AC296,1-$B296,0,24,1)),IF(OFFSET(AC296,1-$B296,0,24,1)>$BV296*AVERAGE(OFFSET(AC296,1-$B296,0,24,1)),OFFSET($BV296,1-$B296,0,24,1)*AVERAGE(OFFSET(AC296,1-$B296,0,24,1)),OFFSET(AC296,1-$B296,0,24,1))))))+$BT296)*AC$22*INDEX(Hydro_Param!$D$27:$D$39,$A296)/$C296/24","v":11.055449772277623},{"$f":"AD296+($BS296*MAX($BU296,MIN($BV296,AD296/AVERAGE(IF(OFFSET(AD296,1-$B296,0,24,1)<$BU296*AVERAGE(OFFSET(AD296,1-$B296,0,24,1)),OFFSET($BU296,1-$B296,0,24,1)*AVERAGE(OFFSET(AD296,1-$B296,0,24,1)),IF(OFFSET(AD296,1-$B296,0,24,1)>$BV296*AVERAGE(OFFSET(AD296,1-$B296,0,24,1)),OFFSET($BV296,1-$B296,0,24,1)*AVERAGE(OFFSET(AD296,1-$B296,0,24,1)),OFFSET(AD296,1-$B296,0,24,1))))))+$BT296)*AD$22*INDEX(Hydro_Param!$D$27:$D$39,$A296)/$C296/24","v":10.883939901785338},{"$f":"AE296+($BS296*MAX($BU296,MIN($BV296,AE296/AVERAGE(IF(OFFSET(AE296,1-$B296,0,24,1)<$BU296*AVERAGE(OFFSET(AE296,1-$B296,0,24,1)),OFFSET($BU296,1-$B296,0,24,1)*AVERAGE(OFFSET(AE296,1-$B296,0,24,1)),IF(OFFSET(AE296,1-$B296,0,24,1)>$BV296*AVERAGE(OFFSET(AE296,1-$B296,0,24,1)),OFFSET($BV296,1-$B296,0,24,1)*AVERAGE(OFFSET(AE296,1-$B296,0,24,1)),OFFSET(AE296,1-$B296,0,24,1))))))+$BT296)*AE$22*INDEX(Hydro_Param!$D$27:$D$39,$A296)/$C296/24","v":10.733763918148059},{"$f":"AF296+($BS296*MAX($BU296,MIN($BV296,AF296/AVERAGE(IF(OFFSET(AF296,1-$B296,0,24,1)<$BU296*AVERAGE(OFFSET(AF296,1-$B296,0,24,1)),OFFSET($BU296,1-$B296,0,24,1)*AVERAGE(OFFSET(AF296,1-$B296,0,24,1)),IF(OFFSET(AF296,1-$B296,0,24,1)>$BV296*AVERAGE(OFFSET(AF296,1-$B296,0,24,1)),OFFSET($BV296,1-$B296,0,24,1)*AVERAGE(OFFSET(AF296,1-$B296,0,24,1)),OFFSET(AF296,1-$B296,0,24,1))))))+$BT296)*AF$22*INDEX(Hydro_Param!$D$27:$D$39,$A296)/$C296/24","v":10.785419781741236},{"$f":"AG296+($BS296*MAX($BU296,MIN($BV296,AG296/AVERAGE(IF(OFFSET(AG296,1-$B296,0,24,1)<$BU296*AVERAGE(OFFSET(AG296,1-$B296,0,24,1)),OFFSET($BU296,1-$B296,0,24,1)*AVERAGE(OFFSET(AG296,1-$B296,0,24,1)),IF(OFFSET(AG296,1-$B296,0,24,1)>$BV296*AVERAGE(OFFSET(AG296,1-$B296,0,24,1)),OFFSET($BV296,1-$B296,0,24,1)*AVERAGE(OFFSET(AG296,1-$B296,0,24,1)),OFFSET(AG296,1-$B296,0,24,1))))))+$BT296)*AG$22*INDEX(Hydro_Param!$D$27:$D$39,$A296)/$C296/24","v":10.801135744450692},{"$f":"AH296+($BS296*MAX($BU296,MIN($BV296,AH296/AVERAGE(IF(OFFSET(AH296,1-$B296,0,24,1)<$BU296*AVERAGE(OFFSET(AH296,1-$B296,0,24,1)),OFFSET($BU296,1-$B296,0,24,1)*AVERAGE(OFFSET(AH296,1-$B296,0,24,1)),IF(OFFSET(AH296,1-$B296,0,24,1)>$BV296*AVERAGE(OFFSET(AH296,1-$B296,0,24,1)),OFFSET($BV296,1-$B296,0,24,1)*AVERAGE(OFFSET(AH296,1-$B296,0,24,1)),OFFSET(AH296,1-$B296,0,24,1))))))+$BT296)*AH$22*INDEX(Hydro_Param!$D$27:$D$39,$A296)/$C296/24","v":13.042893972335529},{"$f":"AI296+($BS296*MAX($BU296,MIN($BV296,AI296/AVERAGE(IF(OFFSET(AI296,1-$B296,0,24,1)<$BU296*AVERAGE(OFFSET(AI296,1-$B296,0,24,1)),OFFSET($BU296,1-$B296,0,24,1)*AVERAGE(OFFSET(AI296,1-$B296,0,24,1)),IF(OFFSET(AI296,1-$B296,0,24,1)>$BV296*AVERAGE(OFFSET(AI296,1-$B296,0,24,1)),OFFSET($BV296,1-$B296,0,24,1)*AVERAGE(OFFSET(AI296,1-$B296,0,24,1)),OFFSET(AI296,1-$B296,0,24,1))))))+$BT296)*AI$22*INDEX(Hydro_Param!$D$27:$D$39,$A296)/$C296/24","v":13.091854420043324},{"$f":"AJ296+($BS296*MAX($BU296,MIN($BV296,AJ296/AVERAGE(IF(OFFSET(AJ296,1-$B296,0,24,1)<$BU296*AVERAGE(OFFSET(AJ296,1-$B296,0,24,1)),OFFSET($BU296,1-$B296,0,24,1)*AVERAGE(OFFSET(AJ296,1-$B296,0,24,1)),IF(OFFSET(AJ296,1-$B296,0,24,1)>$BV296*AVERAGE(OFFSET(AJ296,1-$B296,0,24,1)),OFFSET($BV296,1-$B296,0,24,1)*AVERAGE(OFFSET(AJ296,1-$B296,0,24,1)),OFFSET(AJ296,1-$B296,0,24,1))))))+$BT296)*AJ$22*INDEX(Hydro_Param!$D$27:$D$39,$A296)/$C296/24","v":13.023809689537728},{"$f":"AK296+($BS296*MAX($BU296,MIN($BV296,AK296/AVERAGE(IF(OFFSET(AK296,1-$B296,0,24,1)<$BU296*AVERAGE(OFFSET(AK296,1-$B296,0,24,1)),OFFSET($BU296,1-$B296,0,24,1)*AVERAGE(OFFSET(AK296,1-$B296,0,24,1)),IF(OFFSET(AK296,1-$B296,0,24,1)>$BV296*AVERAGE(OFFSET(AK296,1-$B296,0,24,1)),OFFSET($BV296,1-$B296,0,24,1)*AVERAGE(OFFSET(AK296,1-$B296,0,24,1)),OFFSET(AK296,1-$B296,0,24,1))))))+$BT296)*AK$22*INDEX(Hydro_Param!$D$27:$D$39,$A296)/$C296/24","v":12.436926821625523},{"$f":"AL296+($BS296*MAX($BU296,MIN($BV296,AL296/AVERAGE(IF(OFFSET(AL296,1-$B296,0,24,1)<$BU296*AVERAGE(OFFSET(AL296,1-$B296,0,24,1)),OFFSET($BU296,1-$B296,0,24,1)*AVERAGE(OFFSET(AL296,1-$B296,0,24,1)),IF(OFFSET(AL296,1-$B296,0,24,1)>$BV296*AVERAGE(OFFSET(AL296,1-$B296,0,24,1)),OFFSET($BV296,1-$B296,0,24,1)*AVERAGE(OFFSET(AL296,1-$B296,0,24,1)),OFFSET(AL296,1-$B296,0,24,1))))))+$BT296)*AL$22*INDEX(Hydro_Param!$D$27:$D$39,$A296)/$C296/24","v":12.170819470885645},{"$f":"AM296+($BS296*MAX($BU296,MIN($BV296,AM296/AVERAGE(IF(OFFSET(AM296,1-$B296,0,24,1)<$BU296*AVERAGE(OFFSET(AM296,1-$B296,0,24,1)),OFFSET($BU296,1-$B296,0,24,1)*AVERAGE(OFFSET(AM296,1-$B296,0,24,1)),IF(OFFSET(AM296,1-$B296,0,24,1)>$BV296*AVERAGE(OFFSET(AM296,1-$B296,0,24,1)),OFFSET($BV296,1-$B296,0,24,1)*AVERAGE(OFFSET(AM296,1-$B296,0,24,1)),OFFSET(AM296,1-$B296,0,24,1))))))+$BT296)*AM$22*INDEX(Hydro_Param!$D$27:$D$39,$A296)/$C296/24","v":12.051552617707562},{"$f":"AN296+($BS296*MAX($BU296,MIN($BV296,AN296/AVERAGE(IF(OFFSET(AN296,1-$B296,0,24,1)<$BU296*AVERAGE(OFFSET(AN296,1-$B296,0,24,1)),OFFSET($BU296,1-$B296,0,24,1)*AVERAGE(OFFSET(AN296,1-$B296,0,24,1)),IF(OFFSET(AN296,1-$B296,0,24,1)>$BV296*AVERAGE(OFFSET(AN296,1-$B296,0,24,1)),OFFSET($BV296,1-$B296,0,24,1)*AVERAGE(OFFSET(AN296,1-$B296,0,24,1)),OFFSET(AN296,1-$B296,0,24,1))))))+$BT296)*AN$22*INDEX(Hydro_Param!$D$27:$D$39,$A296)/$C296/24","v":12.004964791216373},{"$f":"AO296+($BS296*MAX($BU296,MIN($BV296,AO296/AVERAGE(IF(OFFSET(AO296,1-$B296,0,24,1)<$BU296*AVERAGE(OFFSET(AO296,1-$B296,0,24,1)),OFFSET($BU296,1-$B296,0,24,1)*AVERAGE(OFFSET(AO296,1-$B296,0,24,1)),IF(OFFSET(AO296,1-$B296,0,24,1)>$BV296*AVERAGE(OFFSET(AO296,1-$B296,0,24,1)),OFFSET($BV296,1-$B296,0,24,1)*AVERAGE(OFFSET(AO296,1-$B296,0,24,1)),OFFSET(AO296,1-$B296,0,24,1))))))+$BT296)*AO$22*INDEX(Hydro_Param!$D$27:$D$39,$A296)/$C296/24","v":12.112933845007605},{"$f":"AP296+($BS296*MAX($BU296,MIN($BV296,AP296/AVERAGE(IF(OFFSET(AP296,1-$B296,0,24,1)<$BU296*AVERAGE(OFFSET(AP296,1-$B296,0,24,1)),OFFSET($BU296,1-$B296,0,24,1)*AVERAGE(OFFSET(AP296,1-$B296,0,24,1)),IF(OFFSET(AP296,1-$B296,0,24,1)>$BV296*AVERAGE(OFFSET(AP296,1-$B296,0,24,1)),OFFSET($BV296,1-$B296,0,24,1)*AVERAGE(OFFSET(AP296,1-$B296,0,24,1)),OFFSET(AP296,1-$B296,0,24,1))))))+$BT296)*AP$22*INDEX(Hydro_Param!$D$27:$D$39,$A296)/$C296/24","v":12.243993666756351},{"$f":"AQ296+($BS296*MAX($BU296,MIN($BV296,AQ296/AVERAGE(IF(OFFSET(AQ296,1-$B296,0,24,1)<$BU296*AVERAGE(OFFSET(AQ296,1-$B296,0,24,1)),OFFSET($BU296,1-$B296,0,24,1)*AVERAGE(OFFSET(AQ296,1-$B296,0,24,1)),IF(OFFSET(AQ296,1-$B296,0,24,1)>$BV296*AVERAGE(OFFSET(AQ296,1-$B296,0,24,1)),OFFSET($BV296,1-$B296,0,24,1)*AVERAGE(OFFSET(AQ296,1-$B296,0,24,1)),OFFSET(AQ296,1-$B296,0,24,1))))))+$BT296)*AQ$22*INDEX(Hydro_Param!$D$27:$D$39,$A296)/$C296/24","v":12.376139889040433},{"$f":"AR296+($BS296*MAX($BU296,MIN($BV296,AR296/AVERAGE(IF(OFFSET(AR296,1-$B296,0,24,1)<$BU296*AVERAGE(OFFSET(AR296,1-$B296,0,24,1)),OFFSET($BU296,1-$B296,0,24,1)*AVERAGE(OFFSET(AR296,1-$B296,0,24,1)),IF(OFFSET(AR296,1-$B296,0,24,1)>$BV296*AVERAGE(OFFSET(AR296,1-$B296,0,24,1)),OFFSET($BV296,1-$B296,0,24,1)*AVERAGE(OFFSET(AR296,1-$B296,0,24,1)),OFFSET(AR296,1-$B296,0,24,1))))))+$BT296)*AR$22*INDEX(Hydro_Param!$D$27:$D$39,$A296)/$C296/24","v":12.50212491314459},{"$f":"AS296+($BS296*MAX($BU296,MIN($BV296,AS296/AVERAGE(IF(OFFSET(AS296,1-$B296,0,24,1)<$BU296*AVERAGE(OFFSET(AS296,1-$B296,0,24,1)),OFFSET($BU296,1-$B296,0,24,1)*AVERAGE(OFFSET(AS296,1-$B296,0,24,1)),IF(OFFSET(AS296,1-$B296,0,24,1)>$BV296*AVERAGE(OFFSET(AS296,1-$B296,0,24,1)),OFFSET($BV296,1-$B296,0,24,1)*AVERAGE(OFFSET(AS296,1-$B296,0,24,1)),OFFSET(AS296,1-$B296,0,24,1))))))+$BT296)*AS$22*INDEX(Hydro_Param!$D$27:$D$39,$A296)/$C296/24","v":12.623511590051502},{"$f":"AT296+($BS296*MAX($BU296,MIN($BV296,AT296/AVERAGE(IF(OFFSET(AT296,1-$B296,0,24,1)<$BU296*AVERAGE(OFFSET(AT296,1-$B296,0,24,1)),OFFSET($BU296,1-$B296,0,24,1)*AVERAGE(OFFSET(AT296,1-$B296,0,24,1)),IF(OFFSET(AT296,1-$B296,0,24,1)>$BV296*AVERAGE(OFFSET(AT296,1-$B296,0,24,1)),OFFSET($BV296,1-$B296,0,24,1)*AVERAGE(OFFSET(AT296,1-$B296,0,24,1)),OFFSET(AT296,1-$B296,0,24,1))))))+$BT296)*AT$22*INDEX(Hydro_Param!$D$27:$D$39,$A296)/$C296/24","v":12.750087613428571},{"$f":"AU296+($BS296*MAX($BU296,MIN($BV296,AU296/AVERAGE(IF(OFFSET(AU296,1-$B296,0,24,1)<$BU296*AVERAGE(OFFSET(AU296,1-$B296,0,24,1)),OFFSET($BU296,1-$B296,0,24,1)*AVERAGE(OFFSET(AU296,1-$B296,0,24,1)),IF(OFFSET(AU296,1-$B296,0,24,1)>$BV296*AVERAGE(OFFSET(AU296,1-$B296,0,24,1)),OFFSET($BV296,1-$B296,0,24,1)*AVERAGE(OFFSET(AU296,1-$B296,0,24,1)),OFFSET(AU296,1-$B296,0,24,1))))))+$BT296)*AU$22*INDEX(Hydro_Param!$D$27:$D$39,$A296)/$C296/24","v":12.889946173165596},{"$f":"AV296+($BS296*MAX($BU296,MIN($BV296,AV296/AVERAGE(IF(OFFSET(AV296,1-$B296,0,24,1)<$BU296*AVERAGE(OFFSET(AV296,1-$B296,0,24,1)),OFFSET($BU296,1-$B296,0,24,1)*AVERAGE(OFFSET(AV296,1-$B296,0,24,1)),IF(OFFSET(AV296,1-$B296,0,24,1)>$BV296*AVERAGE(OFFSET(AV296,1-$B296,0,24,1)),OFFSET($BV296,1-$B296,0,24,1)*AVERAGE(OFFSET(AV296,1-$B296,0,24,1)),OFFSET(AV296,1-$B296,0,24,1))))))+$BT296)*AV$22*INDEX(Hydro_Param!$D$27:$D$39,$A296)/$C296/24","v":13.013064617324096},{"$f":"AW296+($BS296*MAX($BU296,MIN($BV296,AW296/AVERAGE(IF(OFFSET(AW296,1-$B296,0,24,1)<$BU296*AVERAGE(OFFSET(AW296,1-$B296,0,24,1)),OFFSET($BU296,1-$B296,0,24,1)*AVERAGE(OFFSET(AW296,1-$B296,0,24,1)),IF(OFFSET(AW296,1-$B296,0,24,1)>$BV296*AVERAGE(OFFSET(AW296,1-$B296,0,24,1)),OFFSET($BV296,1-$B296,0,24,1)*AVERAGE(OFFSET(AW296,1-$B296,0,24,1)),OFFSET(AW296,1-$B296,0,24,1))))))+$BT296)*AW$22*INDEX(Hydro_Param!$D$27:$D$39,$A296)/$C296/24","v":13.121825228801955},{"$f":"AX296+($BS296*MAX($BU296,MIN($BV296,AX296/AVERAGE(IF(OFFSET(AX296,1-$B296,0,24,1)<$BU296*AVERAGE(OFFSET(AX296,1-$B296,0,24,1)),OFFSET($BU296,1-$B296,0,24,1)*AVERAGE(OFFSET(AX296,1-$B296,0,24,1)),IF(OFFSET(AX296,1-$B296,0,24,1)>$BV296*AVERAGE(OFFSET(AX296,1-$B296,0,24,1)),OFFSET($BV296,1-$B296,0,24,1)*AVERAGE(OFFSET(AX296,1-$B296,0,24,1)),OFFSET(AX296,1-$B296,0,24,1))))))+$BT296)*AX$22*INDEX(Hydro_Param!$D$27:$D$39,$A296)/$C296/24","v":13.256972263049207},{"$f":"AY296+($BS296*MAX($BU296,MIN($BV296,AY296/AVERAGE(IF(OFFSET(AY296,1-$B296,0,24,1)<$BU296*AVERAGE(OFFSET(AY296,1-$B296,0,24,1)),OFFSET($BU296,1-$B296,0,24,1)*AVERAGE(OFFSET(AY296,1-$B296,0,24,1)),IF(OFFSET(AY296,1-$B296,0,24,1)>$BV296*AVERAGE(OFFSET(AY296,1-$B296,0,24,1)),OFFSET($BV296,1-$B296,0,24,1)*AVERAGE(OFFSET(AY296,1-$B296,0,24,1)),OFFSET(AY296,1-$B296,0,24,1))))))+$BT296)*AY$22*INDEX(Hydro_Param!$D$27:$D$39,$A296)/$C296/24","v":13.396464913670053},{"$f":"AZ296+($BS296*MAX($BU296,MIN($BV296,AZ296/AVERAGE(IF(OFFSET(AZ296,1-$B296,0,24,1)<$BU296*AVERAGE(OFFSET(AZ296,1-$B296,0,24,1)),OFFSET($BU296,1-$B296,0,24,1)*AVERAGE(OFFSET(AZ296,1-$B296,0,24,1)),IF(OFFSET(AZ296,1-$B296,0,24,1)>$BV296*AVERAGE(OFFSET(AZ296,1-$B296,0,24,1)),OFFSET($BV296,1-$B296,0,24,1)*AVERAGE(OFFSET(AZ296,1-$B296,0,24,1)),OFFSET(AZ296,1-$B296,0,24,1))))))+$BT296)*AZ$22*INDEX(Hydro_Param!$D$27:$D$39,$A296)/$C296/24","v":13.504023466147247},{"$f":"BA296+($BS296*MAX($BU296,MIN($BV296,BA296/AVERAGE(IF(OFFSET(BA296,1-$B296,0,24,1)<$BU296*AVERAGE(OFFSET(BA296,1-$B296,0,24,1)),OFFSET($BU296,1-$B296,0,24,1)*AVERAGE(OFFSET(BA296,1-$B296,0,24,1)),IF(OFFSET(BA296,1-$B296,0,24,1)>$BV296*AVERAGE(OFFSET(BA296,1-$B296,0,24,1)),OFFSET($BV296,1-$B296,0,24,1)*AVERAGE(OFFSET(BA296,1-$B296,0,24,1)),OFFSET(BA296,1-$B296,0,24,1))))))+$BT296)*BA$22*INDEX(Hydro_Param!$D$27:$D$39,$A296)/$C296/24","v":13.633159578201315},{"$f":"BB296+($BS296*MAX($BU296,MIN($BV296,BB296/AVERAGE(IF(OFFSET(BB296,1-$B296,0,24,1)<$BU296*AVERAGE(OFFSET(BB296,1-$B296,0,24,1)),OFFSET($BU296,1-$B296,0,24,1)*AVERAGE(OFFSET(BB296,1-$B296,0,24,1)),IF(OFFSET(BB296,1-$B296,0,24,1)>$BV296*AVERAGE(OFFSET(BB296,1-$B296,0,24,1)),OFFSET($BV296,1-$B296,0,24,1)*AVERAGE(OFFSET(BB296,1-$B296,0,24,1)),OFFSET(BB296,1-$B296,0,24,1))))))+$BT296)*BB$22*INDEX(Hydro_Param!$D$27:$D$39,$A296)/$C296/24","v":13.770037307338976},{"$f":"BC296+($BS296*MAX($BU296,MIN($BV296,BC296/AVERAGE(IF(OFFSET(BC296,1-$B296,0,24,1)<$BU296*AVERAGE(OFFSET(BC296,1-$B296,0,24,1)),OFFSET($BU296,1-$B296,0,24,1)*AVERAGE(OFFSET(BC296,1-$B296,0,24,1)),IF(OFFSET(BC296,1-$B296,0,24,1)>$BV296*AVERAGE(OFFSET(BC296,1-$B296,0,24,1)),OFFSET($BV296,1-$B296,0,24,1)*AVERAGE(OFFSET(BC296,1-$B296,0,24,1)),OFFSET(BC296,1-$B296,0,24,1))))))+$BT296)*BC$22*INDEX(Hydro_Param!$D$27:$D$39,$A296)/$C296/24","v":13.889019665345856},{"$f":"BD296+($BS296*MAX($BU296,MIN($BV296,BD296/AVERAGE(IF(OFFSET(BD296,1-$B296,0,24,1)<$BU296*AVERAGE(OFFSET(BD296,1-$B296,0,24,1)),OFFSET($BU296,1-$B296,0,24,1)*AVERAGE(OFFSET(BD296,1-$B296,0,24,1)),IF(OFFSET(BD296,1-$B296,0,24,1)>$BV296*AVERAGE(OFFSET(BD296,1-$B296,0,24,1)),OFFSET($BV296,1-$B296,0,24,1)*AVERAGE(OFFSET(BD296,1-$B296,0,24,1)),OFFSET(BD296,1-$B296,0,24,1))))))+$BT296)*BD$22*INDEX(Hydro_Param!$D$27:$D$39,$A296)/$C296/24","v":14.012427557909232},{"$f":"BE296+($BS296*MAX($BU296,MIN($BV296,BE296/AVERAGE(IF(OFFSET(BE296,1-$B296,0,24,1)<$BU296*AVERAGE(OFFSET(BE296,1-$B296,0,24,1)),OFFSET($BU296,1-$B296,0,24,1)*AVERAGE(OFFSET(BE296,1-$B296,0,24,1)),IF(OFFSET(BE296,1-$B296,0,24,1)>$BV296*AVERAGE(OFFSET(BE296,1-$B296,0,24,1)),OFFSET($BV296,1-$B296,0,24,1)*AVERAGE(OFFSET(BE296,1-$B296,0,24,1)),OFFSET(BE296,1-$B296,0,24,1))))))+$BT296)*BE$22*INDEX(Hydro_Param!$D$27:$D$39,$A296)/$C296/24","v":14.156658755135652},{"$f":"BF296+($BS296*MAX($BU296,MIN($BV296,BF296/AVERAGE(IF(OFFSET(BF296,1-$B296,0,24,1)<$BU296*AVERAGE(OFFSET(BF296,1-$B296,0,24,1)),OFFSET($BU296,1-$B296,0,24,1)*AVERAGE(OFFSET(BF296,1-$B296,0,24,1)),IF(OFFSET(BF296,1-$B296,0,24,1)>$BV296*AVERAGE(OFFSET(BF296,1-$B296,0,24,1)),OFFSET($BV296,1-$B296,0,24,1)*AVERAGE(OFFSET(BF296,1-$B296,0,24,1)),OFFSET(BF296,1-$B296,0,24,1))))))+$BT296)*BF$22*INDEX(Hydro_Param!$D$27:$D$39,$A296)/$C296/24","v":14.300885026794116},{"$f":"BG296+($BS296*MAX($BU296,MIN($BV296,BG296/AVERAGE(IF(OFFSET(BG296,1-$B296,0,24,1)<$BU296*AVERAGE(OFFSET(BG296,1-$B296,0,24,1)),OFFSET($BU296,1-$B296,0,24,1)*AVERAGE(OFFSET(BG296,1-$B296,0,24,1)),IF(OFFSET(BG296,1-$B296,0,24,1)>$BV296*AVERAGE(OFFSET(BG296,1-$B296,0,24,1)),OFFSET($BV296,1-$B296,0,24,1)*AVERAGE(OFFSET(BG296,1-$B296,0,24,1)),OFFSET(BG296,1-$B296,0,24,1))))))+$BT296)*BG$22*INDEX(Hydro_Param!$D$27:$D$39,$A296)/$C296/24","v":14.444724452226801},{"$f":"BH296+($BS296*MAX($BU296,MIN($BV296,BH296/AVERAGE(IF(OFFSET(BH296,1-$B296,0,24,1)<$BU296*AVERAGE(OFFSET(BH296,1-$B296,0,24,1)),OFFSET($BU296,1-$B296,0,24,1)*AVERAGE(OFFSET(BH296,1-$B296,0,24,1)),IF(OFFSET(BH296,1-$B296,0,24,1)>$BV296*AVERAGE(OFFSET(BH296,1-$B296,0,24,1)),OFFSET($BV296,1-$B296,0,24,1)*AVERAGE(OFFSET(BH296,1-$B296,0,24,1)),OFFSET(BH296,1-$B296,0,24,1))))))+$BT296)*BH$22*INDEX(Hydro_Param!$D$27:$D$39,$A296)/$C296/24","v":14.588000197558143},{"$f":"BI296+($BS296*MAX($BU296,MIN($BV296,BI296/AVERAGE(IF(OFFSET(BI296,1-$B296,0,24,1)<$BU296*AVERAGE(OFFSET(BI296,1-$B296,0,24,1)),OFFSET($BU296,1-$B296,0,24,1)*AVERAGE(OFFSET(BI296,1-$B296,0,24,1)),IF(OFFSET(BI296,1-$B296,0,24,1)>$BV296*AVERAGE(OFFSET(BI296,1-$B296,0,24,1)),OFFSET($BV296,1-$B296,0,24,1)*AVERAGE(OFFSET(BI296,1-$B296,0,24,1)),OFFSET(BI296,1-$B296,0,24,1))))))+$BT296)*BI$22*INDEX(Hydro_Param!$D$27:$D$39,$A296)/$C296/24","v":14.710992787498871},{"$f":"BJ296+($BS296*MAX($BU296,MIN($BV296,BJ296/AVERAGE(IF(OFFSET(BJ296,1-$B296,0,24,1)<$BU296*AVERAGE(OFFSET(BJ296,1-$B296,0,24,1)),OFFSET($BU296,1-$B296,0,24,1)*AVERAGE(OFFSET(BJ296,1-$B296,0,24,1)),IF(OFFSET(BJ296,1-$B296,0,24,1)>$BV296*AVERAGE(OFFSET(BJ296,1-$B296,0,24,1)),OFFSET($BV296,1-$B296,0,24,1)*AVERAGE(OFFSET(BJ296,1-$B296,0,24,1)),OFFSET(BJ296,1-$B296,0,24,1))))))+$BT296)*BJ$22*INDEX(Hydro_Param!$D$27:$D$39,$A296)/$C296/24","v":14.847990774331405},{"$f":"BK296+($BS296*MAX($BU296,MIN($BV296,BK296/AVERAGE(IF(OFFSET(BK296,1-$B296,0,24,1)<$BU296*AVERAGE(OFFSET(BK296,1-$B296,0,24,1)),OFFSET($BU296,1-$B296,0,24,1)*AVERAGE(OFFSET(BK296,1-$B296,0,24,1)),IF(OFFSET(BK296,1-$B296,0,24,1)>$BV296*AVERAGE(OFFSET(BK296,1-$B296,0,24,1)),OFFSET($BV296,1-$B296,0,24,1)*AVERAGE(OFFSET(BK296,1-$B296,0,24,1)),OFFSET(BK296,1-$B296,0,24,1))))))+$BT296)*BK$22*INDEX(Hydro_Param!$D$27:$D$39,$A296)/$C296/24","v":14.974806523646633},{"$f":"BL296+($BS296*MAX($BU296,MIN($BV296,BL296/AVERAGE(IF(OFFSET(BL296,1-$B296,0,24,1)<$BU296*AVERAGE(OFFSET(BL296,1-$B296,0,24,1)),OFFSET($BU296,1-$B296,0,24,1)*AVERAGE(OFFSET(BL296,1-$B296,0,24,1)),IF(OFFSET(BL296,1-$B296,0,24,1)>$BV296*AVERAGE(OFFSET(BL296,1-$B296,0,24,1)),OFFSET($BV296,1-$B296,0,24,1)*AVERAGE(OFFSET(BL296,1-$B296,0,24,1)),OFFSET(BL296,1-$B296,0,24,1))))))+$BT296)*BL$22*INDEX(Hydro_Param!$D$27:$D$39,$A296)/$C296/24","v":15.101647116222052},{"$f":"BM296+($BS296*MAX($BU296,MIN($BV296,BM296/AVERAGE(IF(OFFSET(BM296,1-$B296,0,24,1)<$BU296*AVERAGE(OFFSET(BM296,1-$B296,0,24,1)),OFFSET($BU296,1-$B296,0,24,1)*AVERAGE(OFFSET(BM296,1-$B296,0,24,1)),IF(OFFSET(BM296,1-$B296,0,24,1)>$BV296*AVERAGE(OFFSET(BM296,1-$B296,0,24,1)),OFFSET($BV296,1-$B296,0,24,1)*AVERAGE(OFFSET(BM296,1-$B296,0,24,1)),OFFSET(BM296,1-$B296,0,24,1))))))+$BT296)*BM$22*INDEX(Hydro_Param!$D$27:$D$39,$A296)/$C296/24","v":15.244787597704796},{"$f":"BN296+($BS296*MAX($BU296,MIN($BV296,BN296/AVERAGE(IF(OFFSET(BN296,1-$B296,0,24,1)<$BU296*AVERAGE(OFFSET(BN296,1-$B296,0,24,1)),OFFSET($BU296,1-$B296,0,24,1)*AVERAGE(OFFSET(BN296,1-$B296,0,24,1)),IF(OFFSET(BN296,1-$B296,0,24,1)>$BV296*AVERAGE(OFFSET(BN296,1-$B296,0,24,1)),OFFSET($BV296,1-$B296,0,24,1)*AVERAGE(OFFSET(BN296,1-$B296,0,24,1)),OFFSET(BN296,1-$B296,0,24,1))))))+$BT296)*BN$22*INDEX(Hydro_Param!$D$27:$D$39,$A296)/$C296/24","v":15.388637690257609},{"$f":"BO296+($BS296*MAX($BU296,MIN($BV296,BO296/AVERAGE(IF(OFFSET(BO296,1-$B296,0,24,1)<$BU296*AVERAGE(OFFSET(BO296,1-$B296,0,24,1)),OFFSET($BU296,1-$B296,0,24,1)*AVERAGE(OFFSET(BO296,1-$B296,0,24,1)),IF(OFFSET(BO296,1-$B296,0,24,1)>$BV296*AVERAGE(OFFSET(BO296,1-$B296,0,24,1)),OFFSET($BV296,1-$B296,0,24,1)*AVERAGE(OFFSET(BO296,1-$B296,0,24,1)),OFFSET(BO296,1-$B296,0,24,1))))))+$BT296)*BO$22*INDEX(Hydro_Param!$D$27:$D$39,$A296)/$C296/24","v":15.532687924469194},{"$f":"BP296+($BS296*MAX($BU296,MIN($BV296,BP296/AVERAGE(IF(OFFSET(BP296,1-$B296,0,24,1)<$BU296*AVERAGE(OFFSET(BP296,1-$B296,0,24,1)),OFFSET($BU296,1-$B296,0,24,1)*AVERAGE(OFFSET(BP296,1-$B296,0,24,1)),IF(OFFSET(BP296,1-$B296,0,24,1)>$BV296*AVERAGE(OFFSET(BP296,1-$B296,0,24,1)),OFFSET($BV296,1-$B296,0,24,1)*AVERAGE(OFFSET(BP296,1-$B296,0,24,1)),OFFSET(BP296,1-$B296,0,24,1))))))+$BT296)*BP$22*INDEX(Hydro_Param!$D$27:$D$39,$A296)/$C296/24","v":15.676115350488937},{"$f":"BQ296+($BS296*MAX($BU296,MIN($BV296,BQ296/AVERAGE(IF(OFFSET(BQ296,1-$B296,0,24,1)<$BU296*AVERAGE(OFFSET(BQ296,1-$B296,0,24,1)),OFFSET($BU296,1-$B296,0,24,1)*AVERAGE(OFFSET(BQ296,1-$B296,0,24,1)),IF(OFFSET(BQ296,1-$B296,0,24,1)>$BV296*AVERAGE(OFFSET(BQ296,1-$B296,0,24,1)),OFFSET($BV296,1-$B296,0,24,1)*AVERAGE(OFFSET(BQ296,1-$B296,0,24,1)),OFFSET(BQ296,1-$B296,0,24,1))))))+$BT296)*BQ$22*INDEX(Hydro_Param!$D$27:$D$39,$A296)/$C296/24","v":15.818944735409874},null,{"$f":"MAX(MIN(U$7*Load_Shape!T255/$C296*U$31+(U$32*$G296+U$33*$H296)/$C296-BX296,$ED$51/1000),0)+BX296","v":12.046917075412674},{"$f":"MAX(MIN(V$7*Load_Shape!U255/$C296*V$31+(V$32*$G296+V$33*$H296)/$C296-BY296,$ED$51/1000),0)+BY296","v":11.205048096892412},{"$f":"MAX(MIN(W$7*Load_Shape!V255/$C296*W$31+(W$32*$G296+W$33*$H296)/$C296-BZ296,$ED$51/1000),0)+BZ296","v":13.161279525570238},{"$f":"MAX(MIN(X$7*Load_Shape!W255/$C296*X$31+(X$32*$G296+X$33*$H296)/$C296-CA296,$ED$51/1000),0)+CA296","v":13.160116310761868},{"$f":"MAX(MIN(Y$7*Load_Shape!X255/$C296*Y$31+(Y$32*$G296+Y$33*$H296)/$C296-CB296,$ED$51/1000),0)+CB296","v":12.748690263373655},{"$f":"MAX(MIN(Z$7*Load_Shape!Y255/$C296*Z$31+(Z$32*$G296+Z$33*$H296)/$C296-CC296,$ED$51/1000),0)+CC296","v":12.13371034389189},{"$f":"MAX(MIN(AA$7*Load_Shape!Z255/$C296*AA$31+(AA$32*$G296+AA$33*$H296)/$C296-CD296,$ED$51/1000),0)+CD296","v":11.562707618963291},{"$f":"MAX(MIN(AB$7*Load_Shape!AA255/$C296*AB$31+(AB$32*$G296+AB$33*$H296)/$C296-CE296,$ED$51/1000),0)+CE296","v":11.365212716612078},{"$f":"MAX(MIN(AC$7*Load_Shape!AB255/$C296*AC$31+(AC$32*$G296+AC$33*$H296)/$C296-CF296,$ED$51/1000),0)+CF296","v":11.055449772277623},{"$f":"MAX(MIN(AD$7*Load_Shape!AC255/$C296*AD$31+(AD$32*$G296+AD$33*$H296)/$C296-CG296,$ED$51/1000),0)+CG296","v":10.883939901785338},{"$f":"MAX(MIN(AE$7*Load_Shape!AD255/$C296*AE$31+(AE$32*$G296+AE$33*$H296)/$C296-CH296,$ED$51/1000),0)+CH296","v":10.733763918148059},{"$f":"MAX(MIN(AF$7*Load_Shape!AE255/$C296*AF$31+(AF$32*$G296+AF$33*$H296)/$C296-CI296,$ED$51/1000),0)+CI296","v":10.785419781741236},{"$f":"MAX(MIN(AG$7*Load_Shape!AF255/$C296*AG$31+(AG$32*$G296+AG$33*$H296)/$C296-CJ296,$ED$51/1000),0)+CJ296","v":10.801135744450692},{"$f":"MAX(MIN(AH$7*Load_Shape!AG255/$C296*AH$31+(AH$32*$G296+AH$33*$H296)/$C296-CK296,$ED$51/1000),0)+CK296","v":13.042893972335529},{"$f":"MAX(MIN(AI$7*Load_Shape!AH255/$C296*AI$31+(AI$32*$G296+AI$33*$H296)/$C296-CL296,$ED$51/1000),0)+CL296","v":13.091854420043324},{"$f":"MAX(MIN(AJ$7*Load_Shape!AI255/$C296*AJ$31+(AJ$32*$G296+AJ$33*$H296)/$C296-CM296,$ED$51/1000),0)+CM296","v":13.023809689537728},{"$f":"MAX(MIN(AK$7*Load_Shape!AJ255/$C296*AK$31+(AK$32*$G296+AK$33*$H296)/$C296-CN296,$ED$51/1000),0)+CN296","v":12.436926821625523},{"$f":"MAX(MIN(AL$7*Load_Shape!AK255/$C296*AL$31+(AL$32*$G296+AL$33*$H296)/$C296-CO296,$ED$51/1000),0)+CO296","v":12.170819470885645},{"$f":"MAX(MIN(AM$7*Load_Shape!AL255/$C296*AM$31+(AM$32*$G296+AM$33*$H296)/$C296-CP296,$ED$51/1000),0)+CP296","v":12.051552617707562},{"$f":"MAX(MIN(AN$7*Load_Shape!AM255/$C296*AN$31+(AN$32*$G296+AN$33*$H296)/$C296-CQ296,$ED$51/1000),0)+CQ296","v":12.004964791216373},{"$f":"MAX(MIN(AO$7*Load_Shape!AN255/$C296*AO$31+(AO$32*$G296+AO$33*$H296)/$C296-CR296,$ED$51/1000),0)+CR296","v":12.112933845007605},{"$f":"MAX(MIN(AP$7*Load_Shape!AO255/$C296*AP$31+(AP$32*$G296+AP$33*$H296)/$C296-CS296,$ED$51/1000),0)+CS296","v":12.243993666756351},{"$f":"MAX(MIN(AQ$7*Load_Shape!AP255/$C296*AQ$31+(AQ$32*$G296+AQ$33*$H296)/$C296-CT296,$ED$51/1000),0)+CT296","v":12.376139889040433},{"$f":"MAX(MIN(AR$7*Load_Shape!AQ255/$C296*AR$31+(AR$32*$G296+AR$33*$H296)/$C296-CU296,$ED$51/1000),0)+CU296","v":12.50212491314459},{"$f":"MAX(MIN(AS$7*Load_Shape!AR255/$C296*AS$31+(AS$32*$G296+AS$33*$H296)/$C296-CV296,$ED$51/1000),0)+CV296","v":12.623511590051502},{"$f":"MAX(MIN(AT$7*Load_Shape!AS255/$C296*AT$31+(AT$32*$G296+AT$33*$H296)/$C296-CW296,$ED$51/1000),0)+CW296","v":12.750087613428571},{"$f":"MAX(MIN(AU$7*Load_Shape!AT255/$C296*AU$31+(AU$32*$G296+AU$33*$H296)/$C296-CX296,$ED$51/1000),0)+CX296","v":12.889946173165596},{"$f":"MAX(MIN(AV$7*Load_Shape!AU255/$C296*AV$31+(AV$32*$G296+AV$33*$H296)/$C296-CY296,$ED$51/1000),0)+CY296","v":13.013064617324096},{"$f":"MAX(MIN(AW$7*Load_Shape!AV255/$C296*AW$31+(AW$32*$G296+AW$33*$H296)/$C296-CZ296,$ED$51/1000),0)+CZ296","v":13.121825228801955},{"$f":"MAX(MIN(AX$7*Load_Shape!AW255/$C296*AX$31+(AX$32*$G296+AX$33*$H296)/$C296-DA296,$ED$51/1000),0)+DA296","v":13.256972263049207},{"$f":"MAX(MIN(AY$7*Load_Shape!AX255/$C296*AY$31+(AY$32*$G296+AY$33*$H296)/$C296-DB296,$ED$51/1000),0)+DB296","v":13.396464913670053},{"$f":"MAX(MIN(AZ$7*Load_Shape!AY255/$C296*AZ$31+(AZ$32*$G296+AZ$33*$H296)/$C296-DC296,$ED$51/1000),0)+DC296","v":13.504023466147247},{"$f":"MAX(MIN(BA$7*Load_Shape!AZ255/$C296*BA$31+(BA$32*$G296+BA$33*$H296)/$C296-DD296,$ED$51/1000),0)+DD296","v":13.633159578201315},{"$f":"MAX(MIN(BB$7*Load_Shape!BA255/$C296*BB$31+(BB$32*$G296+BB$33*$H296)/$C296-DE296,$ED$51/1000),0)+DE296","v":13.770037307338976},{"$f":"MAX(MIN(BC$7*Load_Shape!BB255/$C296*BC$31+(BC$32*$G296+BC$33*$H296)/$C296-DF296,$ED$51/1000),0)+DF296","v":13.889019665345856},{"$f":"MAX(MIN(BD$7*Load_Shape!BC255/$C296*BD$31+(BD$32*$G296+BD$33*$H296)/$C296-DG296,$ED$51/1000),0)+DG296","v":14.012427557909232},{"$f":"MAX(MIN(BE$7*Load_Shape!BD255/$C296*BE$31+(BE$32*$G296+BE$33*$H296)/$C296-DH296,$ED$51/1000),0)+DH296","v":14.156658755135652},{"$f":"MAX(MIN(BF$7*Load_Shape!BE255/$C296*BF$31+(BF$32*$G296+BF$33*$H296)/$C296-DI296,$ED$51/1000),0)+DI296","v":14.300885026794116},{"$f":"MAX(MIN(BG$7*Load_Shape!BF255/$C296*BG$31+(BG$32*$G296+BG$33*$H296)/$C296-DJ296,$ED$51/1000),0)+DJ296","v":14.444724452226801},{"$f":"MAX(MIN(BH$7*Load_Shape!BG255/$C296*BH$31+(BH$32*$G296+BH$33*$H296)/$C296-DK296,$ED$51/1000),0)+DK296","v":14.588000197558143},{"$f":"MAX(MIN(BI$7*Load_Shape!BH255/$C296*BI$31+(BI$32*$G296+BI$33*$H296)/$C296-DL296,$ED$51/1000),0)+DL296","v":14.710992787498871},{"$f":"MAX(MIN(BJ$7*Load_Shape!BI255/$C296*BJ$31+(BJ$32*$G296+BJ$33*$H296)/$C296-DM296,$ED$51/1000),0)+DM296","v":14.847990774331405},{"$f":"MAX(MIN(BK$7*Load_Shape!BJ255/$C296*BK$31+(BK$32*$G296+BK$33*$H296)/$C296-DN296,$ED$51/1000),0)+DN296","v":14.974806523646633},{"$f":"MAX(MIN(BL$7*Load_Shape!BK255/$C296*BL$31+(BL$32*$G296+BL$33*$H296)/$C296-DO296,$ED$51/1000),0)+DO296","v":15.101647116222052},{"$f":"MAX(MIN(BM$7*Load_Shape!BL255/$C296*BM$31+(BM$32*$G296+BM$33*$H296)/$C296-DP296,$ED$51/1000),0)+DP296","v":15.244787597704796},{"$f":"MAX(MIN(BN$7*Load_Shape!BM255/$C296*BN$31+(BN$32*$G296+BN$33*$H296)/$C296-DQ296,$ED$51/1000),0)+DQ296","v":15.388637690257609},{"$f":"MAX(MIN(BO$7*Load_Shape!BN255/$C296*BO$31+(BO$32*$G296+BO$33*$H296)/$C296-DR296,$ED$51/1000),0)+DR296","v":15.532687924469194},{"$f":"MAX(MIN(BP$7*Load_Shape!BO255/$C296*BP$31+(BP$32*$G296+BP$33*$H296)/$C296-DS296,$ED$51/1000),0)+DS296","v":15.676115350488937},{"$f":"MAX(MIN(BQ$7*Load_Shape!BP255/$C296*BQ$31+(BQ$32*$G296+BQ$33*$H296)/$C296-DT296,$ED$51/1000),0)+DT296","v":15.818944735409874},null,{"$f":"DV296+IF(INDEX(FT$13:FT$24,$A296)>0,INDEX(FT$43:FT$54,$A296)*MAX(0,Load_Shape!T255*U$7/$C296*U$31+(U$32*$G296+U$33*$H296)/$C296-DV296)/INDEX(FT$13:FT$24,$A296))+IF(INDEX(FT$28:FT$39,$A296)>0,INDEX(FT$43:FT$54,$A296)*FT$9*MIN(0,Load_Shape!T255*U$7/$C296*U$31+(U$32*$G296+U$33*$H296)/$C296-DV296)/INDEX(FT$28:FT$39,$A296))","v":12.046917075412674},{"$f":"DW296+IF(INDEX(FU$13:FU$24,$A296)>0,INDEX(FU$43:FU$54,$A296)*MAX(0,Load_Shape!U255*V$7/$C296*V$31+(V$32*$G296+V$33*$H296)/$C296-DW296)/INDEX(FU$13:FU$24,$A296))+IF(INDEX(FU$28:FU$39,$A296)>0,INDEX(FU$43:FU$54,$A296)*FU$9*MIN(0,Load_Shape!U255*V$7/$C296*V$31+(V$32*$G296+V$33*$H296)/$C296-DW296)/INDEX(FU$28:FU$39,$A296))","v":11.205048096892412},{"$f":"DX296+IF(INDEX(FV$13:FV$24,$A296)>0,INDEX(FV$43:FV$54,$A296)*MAX(0,Load_Shape!V255*W$7/$C296*W$31+(W$32*$G296+W$33*$H296)/$C296-DX296)/INDEX(FV$13:FV$24,$A296))+IF(INDEX(FV$28:FV$39,$A296)>0,INDEX(FV$43:FV$54,$A296)*FV$9*MIN(0,Load_Shape!V255*W$7/$C296*W$31+(W$32*$G296+W$33*$H296)/$C296-DX296)/INDEX(FV$28:FV$39,$A296))","v":13.161279525570238},{"$f":"DY296+IF(INDEX(FW$13:FW$24,$A296)>0,INDEX(FW$43:FW$54,$A296)*MAX(0,Load_Shape!W255*X$7/$C296*X$31+(X$32*$G296+X$33*$H296)/$C296-DY296)/INDEX(FW$13:FW$24,$A296))+IF(INDEX(FW$28:FW$39,$A296)>0,INDEX(FW$43:FW$54,$A296)*FW$9*MIN(0,Load_Shape!W255*X$7/$C296*X$31+(X$32*$G296+X$33*$H296)/$C296-DY296)/INDEX(FW$28:FW$39,$A296))","v":13.160116310761868},{"$f":"DZ296+IF(INDEX(FX$13:FX$24,$A296)>0,INDEX(FX$43:FX$54,$A296)*MAX(0,Load_Shape!X255*Y$7/$C296*Y$31+(Y$32*$G296+Y$33*$H296)/$C296-DZ296)/INDEX(FX$13:FX$24,$A296))+IF(INDEX(FX$28:FX$39,$A296)>0,INDEX(FX$43:FX$54,$A296)*FX$9*MIN(0,Load_Shape!X255*Y$7/$C296*Y$31+(Y$32*$G296+Y$33*$H296)/$C296-DZ296)/INDEX(FX$28:FX$39,$A296))","v":12.748690263373655},{"$f":"EA296+IF(INDEX(FY$13:FY$24,$A296)>0,INDEX(FY$43:FY$54,$A296)*MAX(0,Load_Shape!Y255*Z$7/$C296*Z$31+(Z$32*$G296+Z$33*$H296)/$C296-EA296)/INDEX(FY$13:FY$24,$A296))+IF(INDEX(FY$28:FY$39,$A296)>0,INDEX(FY$43:FY$54,$A296)*FY$9*MIN(0,Load_Shape!Y255*Z$7/$C296*Z$31+(Z$32*$G296+Z$33*$H296)/$C296-EA296)/INDEX(FY$28:FY$39,$A296))","v":12.13371034389189},{"$f":"EB296+IF(INDEX(FZ$13:FZ$24,$A296)>0,INDEX(FZ$43:FZ$54,$A296)*MAX(0,Load_Shape!Z255*AA$7/$C296*AA$31+(AA$32*$G296+AA$33*$H296)/$C296-EB296)/INDEX(FZ$13:FZ$24,$A296))+IF(INDEX(FZ$28:FZ$39,$A296)>0,INDEX(FZ$43:FZ$54,$A296)*FZ$9*MIN(0,Load_Shape!Z255*AA$7/$C296*AA$31+(AA$32*$G296+AA$33*$H296)/$C296-EB296)/INDEX(FZ$28:FZ$39,$A296))","v":11.562707618963291},{"$f":"EC296+IF(INDEX(GA$13:GA$24,$A296)>0,INDEX(GA$43:GA$54,$A296)*MAX(0,Load_Shape!AA255*AB$7/$C296*AB$31+(AB$32*$G296+AB$33*$H296)/$C296-EC296)/INDEX(GA$13:GA$24,$A296))+IF(INDEX(GA$28:GA$39,$A296)>0,INDEX(GA$43:GA$54,$A296)*GA$9*MIN(0,Load_Shape!AA255*AB$7/$C296*AB$31+(AB$32*$G296+AB$33*$H296)/$C296-EC296)/INDEX(GA$28:GA$39,$A296))","v":11.365212716612078},{"$f":"ED296+IF(INDEX(GB$13:GB$24,$A296)>0,INDEX(GB$43:GB$54,$A296)*MAX(0,Load_Shape!AB255*AC$7/$C296*AC$31+(AC$32*$G296+AC$33*$H296)/$C296-ED296)/INDEX(GB$13:GB$24,$A296))+IF(INDEX(GB$28:GB$39,$A296)>0,INDEX(GB$43:GB$54,$A296)*GB$9*MIN(0,Load_Shape!AB255*AC$7/$C296*AC$31+(AC$32*$G296+AC$33*$H296)/$C296-ED296)/INDEX(GB$28:GB$39,$A296))","v":11.055449772277623},{"$f":"EE296+IF(INDEX(GC$13:GC$24,$A296)>0,INDEX(GC$43:GC$54,$A296)*MAX(0,Load_Shape!AC255*AD$7/$C296*AD$31+(AD$32*$G296+AD$33*$H296)/$C296-EE296)/INDEX(GC$13:GC$24,$A296))+IF(INDEX(GC$28:GC$39,$A296)>0,INDEX(GC$43:GC$54,$A296)*GC$9*MIN(0,Load_Shape!AC255*AD$7/$C296*AD$31+(AD$32*$G296+AD$33*$H296)/$C296-EE296)/INDEX(GC$28:GC$39,$A296))","v":10.883939901785338},{"$f":"EF296+IF(INDEX(GD$13:GD$24,$A296)>0,INDEX(GD$43:GD$54,$A296)*MAX(0,Load_Shape!AD255*AE$7/$C296*AE$31+(AE$32*$G296+AE$33*$H296)/$C296-EF296)/INDEX(GD$13:GD$24,$A296))+IF(INDEX(GD$28:GD$39,$A296)>0,INDEX(GD$43:GD$54,$A296)*GD$9*MIN(0,Load_Shape!AD255*AE$7/$C296*AE$31+(AE$32*$G296+AE$33*$H296)/$C296-EF296)/INDEX(GD$28:GD$39,$A296))","v":10.733763918148059},{"$f":"EG296+IF(INDEX(GE$13:GE$24,$A296)>0,INDEX(GE$43:GE$54,$A296)*MAX(0,Load_Shape!AE255*AF$7/$C296*AF$31+(AF$32*$G296+AF$33*$H296)/$C296-EG296)/INDEX(GE$13:GE$24,$A296))+IF(INDEX(GE$28:GE$39,$A296)>0,INDEX(GE$43:GE$54,$A296)*GE$9*MIN(0,Load_Shape!AE255*AF$7/$C296*AF$31+(AF$32*$G296+AF$33*$H296)/$C296-EG296)/INDEX(GE$28:GE$39,$A296))","v":10.785419781741236},{"$f":"EH296+IF(INDEX(GF$13:GF$24,$A296)>0,INDEX(GF$43:GF$54,$A296)*MAX(0,Load_Shape!AF255*AG$7/$C296*AG$31+(AG$32*$G296+AG$33*$H296)/$C296-EH296)/INDEX(GF$13:GF$24,$A296))+IF(INDEX(GF$28:GF$39,$A296)>0,INDEX(GF$43:GF$54,$A296)*GF$9*MIN(0,Load_Shape!AF255*AG$7/$C296*AG$31+(AG$32*$G296+AG$33*$H296)/$C296-EH296)/INDEX(GF$28:GF$39,$A296))","v":10.801135744450692},{"$f":"EI296+IF(INDEX(GG$13:GG$24,$A296)>0,INDEX(GG$43:GG$54,$A296)*MAX(0,Load_Shape!AG255*AH$7/$C296*AH$31+(AH$32*$G296+AH$33*$H296)/$C296-EI296)/INDEX(GG$13:GG$24,$A296))+IF(INDEX(GG$28:GG$39,$A296)>0,INDEX(GG$43:GG$54,$A296)*GG$9*MIN(0,Load_Shape!AG255*AH$7/$C296*AH$31+(AH$32*$G296+AH$33*$H296)/$C296-EI296)/INDEX(GG$28:GG$39,$A296))","v":13.042893972335529},{"$f":"EJ296+IF(INDEX(GH$13:GH$24,$A296)>0,INDEX(GH$43:GH$54,$A296)*MAX(0,Load_Shape!AH255*AI$7/$C296*AI$31+(AI$32*$G296+AI$33*$H296)/$C296-EJ296)/INDEX(GH$13:GH$24,$A296))+IF(INDEX(GH$28:GH$39,$A296)>0,INDEX(GH$43:GH$54,$A296)*GH$9*MIN(0,Load_Shape!AH255*AI$7/$C296*AI$31+(AI$32*$G296+AI$33*$H296)/$C296-EJ296)/INDEX(GH$28:GH$39,$A296))","v":13.091854420043324},{"$f":"EK296+IF(INDEX(GI$13:GI$24,$A296)>0,INDEX(GI$43:GI$54,$A296)*MAX(0,Load_Shape!AI255*AJ$7/$C296*AJ$31+(AJ$32*$G296+AJ$33*$H296)/$C296-EK296)/INDEX(GI$13:GI$24,$A296))+IF(INDEX(GI$28:GI$39,$A296)>0,INDEX(GI$43:GI$54,$A296)*GI$9*MIN(0,Load_Shape!AI255*AJ$7/$C296*AJ$31+(AJ$32*$G296+AJ$33*$H296)/$C296-EK296)/INDEX(GI$28:GI$39,$A296))","v":13.023809689537728},{"$f":"EL296+IF(INDEX(GJ$13:GJ$24,$A296)>0,INDEX(GJ$43:GJ$54,$A296)*MAX(0,Load_Shape!AJ255*AK$7/$C296*AK$31+(AK$32*$G296+AK$33*$H296)/$C296-EL296)/INDEX(GJ$13:GJ$24,$A296))+IF(INDEX(GJ$28:GJ$39,$A296)>0,INDEX(GJ$43:GJ$54,$A296)*GJ$9*MIN(0,Load_Shape!AJ255*AK$7/$C296*AK$31+(AK$32*$G296+AK$33*$H296)/$C296-EL296)/INDEX(GJ$28:GJ$39,$A296))","v":12.436926821625523},{"$f":"EM296+IF(INDEX(GK$13:GK$24,$A296)>0,INDEX(GK$43:GK$54,$A296)*MAX(0,Load_Shape!AK255*AL$7/$C296*AL$31+(AL$32*$G296+AL$33*$H296)/$C296-EM296)/INDEX(GK$13:GK$24,$A296))+IF(INDEX(GK$28:GK$39,$A296)>0,INDEX(GK$43:GK$54,$A296)*GK$9*MIN(0,Load_Shape!AK255*AL$7/$C296*AL$31+(AL$32*$G296+AL$33*$H296)/$C296-EM296)/INDEX(GK$28:GK$39,$A296))","v":12.170819470885645},{"$f":"EN296+IF(INDEX(GL$13:GL$24,$A296)>0,INDEX(GL$43:GL$54,$A296)*MAX(0,Load_Shape!AL255*AM$7/$C296*AM$31+(AM$32*$G296+AM$33*$H296)/$C296-EN296)/INDEX(GL$13:GL$24,$A296))+IF(INDEX(GL$28:GL$39,$A296)>0,INDEX(GL$43:GL$54,$A296)*GL$9*MIN(0,Load_Shape!AL255*AM$7/$C296*AM$31+(AM$32*$G296+AM$33*$H296)/$C296-EN296)/INDEX(GL$28:GL$39,$A296))","v":12.051552617707562},{"$f":"EO296+IF(INDEX(GM$13:GM$24,$A296)>0,INDEX(GM$43:GM$54,$A296)*MAX(0,Load_Shape!AM255*AN$7/$C296*AN$31+(AN$32*$G296+AN$33*$H296)/$C296-EO296)/INDEX(GM$13:GM$24,$A296))+IF(INDEX(GM$28:GM$39,$A296)>0,INDEX(GM$43:GM$54,$A296)*GM$9*MIN(0,Load_Shape!AM255*AN$7/$C296*AN$31+(AN$32*$G296+AN$33*$H296)/$C296-EO296)/INDEX(GM$28:GM$39,$A296))","v":12.004964791216373},{"$f":"EP296+IF(INDEX(GN$13:GN$24,$A296)>0,INDEX(GN$43:GN$54,$A296)*MAX(0,Load_Shape!AN255*AO$7/$C296*AO$31+(AO$32*$G296+AO$33*$H296)/$C296-EP296)/INDEX(GN$13:GN$24,$A296))+IF(INDEX(GN$28:GN$39,$A296)>0,INDEX(GN$43:GN$54,$A296)*GN$9*MIN(0,Load_Shape!AN255*AO$7/$C296*AO$31+(AO$32*$G296+AO$33*$H296)/$C296-EP296)/INDEX(GN$28:GN$39,$A296))","v":12.112933845007605},{"$f":"EQ296+IF(INDEX(GO$13:GO$24,$A296)>0,INDEX(GO$43:GO$54,$A296)*MAX(0,Load_Shape!AO255*AP$7/$C296*AP$31+(AP$32*$G296+AP$33*$H296)/$C296-EQ296)/INDEX(GO$13:GO$24,$A296))+IF(INDEX(GO$28:GO$39,$A296)>0,INDEX(GO$43:GO$54,$A296)*GO$9*MIN(0,Load_Shape!AO255*AP$7/$C296*AP$31+(AP$32*$G296+AP$33*$H296)/$C296-EQ296)/INDEX(GO$28:GO$39,$A296))","v":12.243993666756351},{"$f":"ER296+IF(INDEX(GP$13:GP$24,$A296)>0,INDEX(GP$43:GP$54,$A296)*MAX(0,Load_Shape!AP255*AQ$7/$C296*AQ$31+(AQ$32*$G296+AQ$33*$H296)/$C296-ER296)/INDEX(GP$13:GP$24,$A296))+IF(INDEX(GP$28:GP$39,$A296)>0,INDEX(GP$43:GP$54,$A296)*GP$9*MIN(0,Load_Shape!AP255*AQ$7/$C296*AQ$31+(AQ$32*$G296+AQ$33*$H296)/$C296-ER296)/INDEX(GP$28:GP$39,$A296))","v":12.376139889040433},{"$f":"ES296+IF(INDEX(GQ$13:GQ$24,$A296)>0,INDEX(GQ$43:GQ$54,$A296)*MAX(0,Load_Shape!AQ255*AR$7/$C296*AR$31+(AR$32*$G296+AR$33*$H296)/$C296-ES296)/INDEX(GQ$13:GQ$24,$A296))+IF(INDEX(GQ$28:GQ$39,$A296)>0,INDEX(GQ$43:GQ$54,$A296)*GQ$9*MIN(0,Load_Shape!AQ255*AR$7/$C296*AR$31+(AR$32*$G296+AR$33*$H296)/$C296-ES296)/INDEX(GQ$28:GQ$39,$A296))","v":12.50212491314459},{"$f":"ET296+IF(INDEX(GR$13:GR$24,$A296)>0,INDEX(GR$43:GR$54,$A296)*MAX(0,Load_Shape!AR255*AS$7/$C296*AS$31+(AS$32*$G296+AS$33*$H296)/$C296-ET296)/INDEX(GR$13:GR$24,$A296))+IF(INDEX(GR$28:GR$39,$A296)>0,INDEX(GR$43:GR$54,$A296)*GR$9*MIN(0,Load_Shape!AR255*AS$7/$C296*AS$31+(AS$32*$G296+AS$33*$H296)/$C296-ET296)/INDEX(GR$28:GR$39,$A296))","v":12.623511590051502},{"$f":"EU296+IF(INDEX(GS$13:GS$24,$A296)>0,INDEX(GS$43:GS$54,$A296)*MAX(0,Load_Shape!AS255*AT$7/$C296*AT$31+(AT$32*$G296+AT$33*$H296)/$C296-EU296)/INDEX(GS$13:GS$24,$A296))+IF(INDEX(GS$28:GS$39,$A296)>0,INDEX(GS$43:GS$54,$A296)*GS$9*MIN(0,Load_Shape!AS255*AT$7/$C296*AT$31+(AT$32*$G296+AT$33*$H296)/$C296-EU296)/INDEX(GS$28:GS$39,$A296))","v":12.750087613428571},{"$f":"EV296+IF(INDEX(GT$13:GT$24,$A296)>0,INDEX(GT$43:GT$54,$A296)*MAX(0,Load_Shape!AT255*AU$7/$C296*AU$31+(AU$32*$G296+AU$33*$H296)/$C296-EV296)/INDEX(GT$13:GT$24,$A296))+IF(INDEX(GT$28:GT$39,$A296)>0,INDEX(GT$43:GT$54,$A296)*GT$9*MIN(0,Load_Shape!AT255*AU$7/$C296*AU$31+(AU$32*$G296+AU$33*$H296)/$C296-EV296)/INDEX(GT$28:GT$39,$A296))","v":12.889946173165596},{"$f":"EW296+IF(INDEX(GU$13:GU$24,$A296)>0,INDEX(GU$43:GU$54,$A296)*MAX(0,Load_Shape!AU255*AV$7/$C296*AV$31+(AV$32*$G296+AV$33*$H296)/$C296-EW296)/INDEX(GU$13:GU$24,$A296))+IF(INDEX(GU$28:GU$39,$A296)>0,INDEX(GU$43:GU$54,$A296)*GU$9*MIN(0,Load_Shape!AU255*AV$7/$C296*AV$31+(AV$32*$G296+AV$33*$H296)/$C296-EW296)/INDEX(GU$28:GU$39,$A296))","v":13.013064617324096},{"$f":"EX296+IF(INDEX(GV$13:GV$24,$A296)>0,INDEX(GV$43:GV$54,$A296)*MAX(0,Load_Shape!AV255*AW$7/$C296*AW$31+(AW$32*$G296+AW$33*$H296)/$C296-EX296)/INDEX(GV$13:GV$24,$A296))+IF(INDEX(GV$28:GV$39,$A296)>0,INDEX(GV$43:GV$54,$A296)*GV$9*MIN(0,Load_Shape!AV255*AW$7/$C296*AW$31+(AW$32*$G296+AW$33*$H296)/$C296-EX296)/INDEX(GV$28:GV$39,$A296))","v":13.121825228801955},{"$f":"EY296+IF(INDEX(GW$13:GW$24,$A296)>0,INDEX(GW$43:GW$54,$A296)*MAX(0,Load_Shape!AW255*AX$7/$C296*AX$31+(AX$32*$G296+AX$33*$H296)/$C296-EY296)/INDEX(GW$13:GW$24,$A296))+IF(INDEX(GW$28:GW$39,$A296)>0,INDEX(GW$43:GW$54,$A296)*GW$9*MIN(0,Load_Shape!AW255*AX$7/$C296*AX$31+(AX$32*$G296+AX$33*$H296)/$C296-EY296)/INDEX(GW$28:GW$39,$A296))","v":13.256972263049207},{"$f":"EZ296+IF(INDEX(GX$13:GX$24,$A296)>0,INDEX(GX$43:GX$54,$A296)*MAX(0,Load_Shape!AX255*AY$7/$C296*AY$31+(AY$32*$G296+AY$33*$H296)/$C296-EZ296)/INDEX(GX$13:GX$24,$A296))+IF(INDEX(GX$28:GX$39,$A296)>0,INDEX(GX$43:GX$54,$A296)*GX$9*MIN(0,Load_Shape!AX255*AY$7/$C296*AY$31+(AY$32*$G296+AY$33*$H296)/$C296-EZ296)/INDEX(GX$28:GX$39,$A296))","v":13.396464913670053},{"$f":"FA296+IF(INDEX(GY$13:GY$24,$A296)>0,INDEX(GY$43:GY$54,$A296)*MAX(0,Load_Shape!AY255*AZ$7/$C296*AZ$31+(AZ$32*$G296+AZ$33*$H296)/$C296-FA296)/INDEX(GY$13:GY$24,$A296))+IF(INDEX(GY$28:GY$39,$A296)>0,INDEX(GY$43:GY$54,$A296)*GY$9*MIN(0,Load_Shape!AY255*AZ$7/$C296*AZ$31+(AZ$32*$G296+AZ$33*$H296)/$C296-FA296)/INDEX(GY$28:GY$39,$A296))","v":13.504023466147247},{"$f":"FB296+IF(INDEX(GZ$13:GZ$24,$A296)>0,INDEX(GZ$43:GZ$54,$A296)*MAX(0,Load_Shape!AZ255*BA$7/$C296*BA$31+(BA$32*$G296+BA$33*$H296)/$C296-FB296)/INDEX(GZ$13:GZ$24,$A296))+IF(INDEX(GZ$28:GZ$39,$A296)>0,INDEX(GZ$43:GZ$54,$A296)*GZ$9*MIN(0,Load_Shape!AZ255*BA$7/$C296*BA$31+(BA$32*$G296+BA$33*$H296)/$C296-FB296)/INDEX(GZ$28:GZ$39,$A296))","v":13.633159578201315},{"$f":"FC296+IF(INDEX(HA$13:HA$24,$A296)>0,INDEX(HA$43:HA$54,$A296)*MAX(0,Load_Shape!BA255*BB$7/$C296*BB$31+(BB$32*$G296+BB$33*$H296)/$C296-FC296)/INDEX(HA$13:HA$24,$A296))+IF(INDEX(HA$28:HA$39,$A296)>0,INDEX(HA$43:HA$54,$A296)*HA$9*MIN(0,Load_Shape!BA255*BB$7/$C296*BB$31+(BB$32*$G296+BB$33*$H296)/$C296-FC296)/INDEX(HA$28:HA$39,$A296))","v":13.770037307338976},{"$f":"FD296+IF(INDEX(HB$13:HB$24,$A296)>0,INDEX(HB$43:HB$54,$A296)*MAX(0,Load_Shape!BB255*BC$7/$C296*BC$31+(BC$32*$G296+BC$33*$H296)/$C296-FD296)/INDEX(HB$13:HB$24,$A296))+IF(INDEX(HB$28:HB$39,$A296)>0,INDEX(HB$43:HB$54,$A296)*HB$9*MIN(0,Load_Shape!BB255*BC$7/$C296*BC$31+(BC$32*$G296+BC$33*$H296)/$C296-FD296)/INDEX(HB$28:HB$39,$A296))","v":13.889019665345856},{"$f":"FE296+IF(INDEX(HC$13:HC$24,$A296)>0,INDEX(HC$43:HC$54,$A296)*MAX(0,Load_Shape!BC255*BD$7/$C296*BD$31+(BD$32*$G296+BD$33*$H296)/$C296-FE296)/INDEX(HC$13:HC$24,$A296))+IF(INDEX(HC$28:HC$39,$A296)>0,INDEX(HC$43:HC$54,$A296)*HC$9*MIN(0,Load_Shape!BC255*BD$7/$C296*BD$31+(BD$32*$G296+BD$33*$H296)/$C296-FE296)/INDEX(HC$28:HC$39,$A296))","v":14.012427557909232},{"$f":"FF296+IF(INDEX(HD$13:HD$24,$A296)>0,INDEX(HD$43:HD$54,$A296)*MAX(0,Load_Shape!BD255*BE$7/$C296*BE$31+(BE$32*$G296+BE$33*$H296)/$C296-FF296)/INDEX(HD$13:HD$24,$A296))+IF(INDEX(HD$28:HD$39,$A296)>0,INDEX(HD$43:HD$54,$A296)*HD$9*MIN(0,Load_Shape!BD255*BE$7/$C296*BE$31+(BE$32*$G296+BE$33*$H296)/$C296-FF296)/INDEX(HD$28:HD$39,$A296))","v":14.156658755135652},{"$f":"FG296+IF(INDEX(HE$13:HE$24,$A296)>0,INDEX(HE$43:HE$54,$A296)*MAX(0,Load_Shape!BE255*BF$7/$C296*BF$31+(BF$32*$G296+BF$33*$H296)/$C296-FG296)/INDEX(HE$13:HE$24,$A296))+IF(INDEX(HE$28:HE$39,$A296)>0,INDEX(HE$43:HE$54,$A296)*HE$9*MIN(0,Load_Shape!BE255*BF$7/$C296*BF$31+(BF$32*$G296+BF$33*$H296)/$C296-FG296)/INDEX(HE$28:HE$39,$A296))","v":14.300885026794116},{"$f":"FH296+IF(INDEX(HF$13:HF$24,$A296)>0,INDEX(HF$43:HF$54,$A296)*MAX(0,Load_Shape!BF255*BG$7/$C296*BG$31+(BG$32*$G296+BG$33*$H296)/$C296-FH296)/INDEX(HF$13:HF$24,$A296))+IF(INDEX(HF$28:HF$39,$A296)>0,INDEX(HF$43:HF$54,$A296)*HF$9*MIN(0,Load_Shape!BF255*BG$7/$C296*BG$31+(BG$32*$G296+BG$33*$H296)/$C296-FH296)/INDEX(HF$28:HF$39,$A296))","v":14.444724452226801},{"$f":"FI296+IF(INDEX(HG$13:HG$24,$A296)>0,INDEX(HG$43:HG$54,$A296)*MAX(0,Load_Shape!BG255*BH$7/$C296*BH$31+(BH$32*$G296+BH$33*$H296)/$C296-FI296)/INDEX(HG$13:HG$24,$A296))+IF(INDEX(HG$28:HG$39,$A296)>0,INDEX(HG$43:HG$54,$A296)*HG$9*MIN(0,Load_Shape!BG255*BH$7/$C296*BH$31+(BH$32*$G296+BH$33*$H296)/$C296-FI296)/INDEX(HG$28:HG$39,$A296))","v":14.588000197558143},{"$f":"FJ296+IF(INDEX(HH$13:HH$24,$A296)>0,INDEX(HH$43:HH$54,$A296)*MAX(0,Load_Shape!BH255*BI$7/$C296*BI$31+(BI$32*$G296+BI$33*$H296)/$C296-FJ296)/INDEX(HH$13:HH$24,$A296))+IF(INDEX(HH$28:HH$39,$A296)>0,INDEX(HH$43:HH$54,$A296)*HH$9*MIN(0,Load_Shape!BH255*BI$7/$C296*BI$31+(BI$32*$G296+BI$33*$H296)/$C296-FJ296)/INDEX(HH$28:HH$39,$A296))","v":14.710992787498871},{"$f":"FK296+IF(INDEX(HI$13:HI$24,$A296)>0,INDEX(HI$43:HI$54,$A296)*MAX(0,Load_Shape!BI255*BJ$7/$C296*BJ$31+(BJ$32*$G296+BJ$33*$H296)/$C296-FK296)/INDEX(HI$13:HI$24,$A296))+IF(INDEX(HI$28:HI$39,$A296)>0,INDEX(HI$43:HI$54,$A296)*HI$9*MIN(0,Load_Shape!BI255*BJ$7/$C296*BJ$31+(BJ$32*$G296+BJ$33*$H296)/$C296-FK296)/INDEX(HI$28:HI$39,$A296))","v":14.847990774331405},{"$f":"FL296+IF(INDEX(HJ$13:HJ$24,$A296)>0,INDEX(HJ$43:HJ$54,$A296)*MAX(0,Load_Shape!BJ255*BK$7/$C296*BK$31+(BK$32*$G296+BK$33*$H296)/$C296-FL296)/INDEX(HJ$13:HJ$24,$A296))+IF(INDEX(HJ$28:HJ$39,$A296)>0,INDEX(HJ$43:HJ$54,$A296)*HJ$9*MIN(0,Load_Shape!BJ255*BK$7/$C296*BK$31+(BK$32*$G296+BK$33*$H296)/$C296-FL296)/INDEX(HJ$28:HJ$39,$A296))","v":14.974806523646633},{"$f":"FM296+IF(INDEX(HK$13:HK$24,$A296)>0,INDEX(HK$43:HK$54,$A296)*MAX(0,Load_Shape!BK255*BL$7/$C296*BL$31+(BL$32*$G296+BL$33*$H296)/$C296-FM296)/INDEX(HK$13:HK$24,$A296))+IF(INDEX(HK$28:HK$39,$A296)>0,INDEX(HK$43:HK$54,$A296)*HK$9*MIN(0,Load_Shape!BK255*BL$7/$C296*BL$31+(BL$32*$G296+BL$33*$H296)/$C296-FM296)/INDEX(HK$28:HK$39,$A296))","v":15.101647116222052},{"$f":"FN296+IF(INDEX(HL$13:HL$24,$A296)>0,INDEX(HL$43:HL$54,$A296)*MAX(0,Load_Shape!BL255*BM$7/$C296*BM$31+(BM$32*$G296+BM$33*$H296)/$C296-FN296)/INDEX(HL$13:HL$24,$A296))+IF(INDEX(HL$28:HL$39,$A296)>0,INDEX(HL$43:HL$54,$A296)*HL$9*MIN(0,Load_Shape!BL255*BM$7/$C296*BM$31+(BM$32*$G296+BM$33*$H296)/$C296-FN296)/INDEX(HL$28:HL$39,$A296))","v":15.244787597704796},{"$f":"FO296+IF(INDEX(HM$13:HM$24,$A296)>0,INDEX(HM$43:HM$54,$A296)*MAX(0,Load_Shape!BM255*BN$7/$C296*BN$31+(BN$32*$G296+BN$33*$H296)/$C296-FO296)/INDEX(HM$13:HM$24,$A296))+IF(INDEX(HM$28:HM$39,$A296)>0,INDEX(HM$43:HM$54,$A296)*HM$9*MIN(0,Load_Shape!BM255*BN$7/$C296*BN$31+(BN$32*$G296+BN$33*$H296)/$C296-FO296)/INDEX(HM$28:HM$39,$A296))","v":15.388637690257609},{"$f":"FP296+IF(INDEX(HN$13:HN$24,$A296)>0,INDEX(HN$43:HN$54,$A296)*MAX(0,Load_Shape!BN255*BO$7/$C296*BO$31+(BO$32*$G296+BO$33*$H296)/$C296-FP296)/INDEX(HN$13:HN$24,$A296))+IF(INDEX(HN$28:HN$39,$A296)>0,INDEX(HN$43:HN$54,$A296)*HN$9*MIN(0,Load_Shape!BN255*BO$7/$C296*BO$31+(BO$32*$G296+BO$33*$H296)/$C296-FP296)/INDEX(HN$28:HN$39,$A296))","v":15.532687924469194},{"$f":"FQ296+IF(INDEX(HO$13:HO$24,$A296)>0,INDEX(HO$43:HO$54,$A296)*MAX(0,Load_Shape!BO255*BP$7/$C296*BP$31+(BP$32*$G296+BP$33*$H296)/$C296-FQ296)/INDEX(HO$13:HO$24,$A296))+IF(INDEX(HO$28:HO$39,$A296)>0,INDEX(HO$43:HO$54,$A296)*HO$9*MIN(0,Load_Shape!BO255*BP$7/$C296*BP$31+(BP$32*$G296+BP$33*$H296)/$C296-FQ296)/INDEX(HO$28:HO$39,$A296))","v":15.676115350488937},{"$f":"FR296+IF(INDEX(HP$13:HP$24,$A296)>0,INDEX(HP$43:HP$54,$A296)*MAX(0,Load_Shape!BP255*BQ$7/$C296*BQ$31+(BQ$32*$G296+BQ$33*$H296)/$C296-FR296)/INDEX(HP$13:HP$24,$A296))+IF(INDEX(HP$28:HP$39,$A296)>0,INDEX(HP$43:HP$54,$A296)*HP$9*MIN(0,Load_Shape!BP255*BQ$7/$C296*BQ$31+(BQ$32*$G296+BQ$33*$H296)/$C296-FR296)/INDEX(HP$28:HP$39,$A296))","v":15.818944735409874},null,null,{"$f":"MAX(IF(FT296>=U$7*Load_Shape!T255/$C296*U$31+(U$32*$F296+U$33*$H296)/$C296,IF(DV296-BX296>0,HS$54,INDEX(HS$7:HS$45,MATCH(FT296*1000,$HR$7:$HR$45,1))*((General_Inputs!F$47)*INDEX(General_Inputs!$F$49:$F$60,$A296)*(1+General_Inputs!$F$46)+General_Inputs!$F$45+General_Inputs!F$67)/1000+HS$47),0),0)","v":43.177079321732357},{"$f":"MAX(IF(FU296>=V$7*Load_Shape!U255/$C296*V$31+(V$32*$F296+V$33*$H296)/$C296,IF(DW296-BY296>0,HT$54,INDEX(HT$7:HT$45,MATCH(FU296*1000,$HR$7:$HR$45,1))*((General_Inputs!G$47)*INDEX(General_Inputs!$F$49:$F$60,$A296)*(1+General_Inputs!$F$46)+General_Inputs!$F$45+General_Inputs!G$67)/1000+HT$47),0),0)","v":40.565790050029534},{"$f":"MAX(IF(FV296>=W$7*Load_Shape!V255/$C296*W$31+(W$32*$F296+W$33*$H296)/$C296,IF(DX296-BZ296>0,HU$54,INDEX(HU$7:HU$45,MATCH(FV296*1000,$HR$7:$HR$45,1))*((General_Inputs!H$47)*INDEX(General_Inputs!$F$49:$F$60,$A296)*(1+General_Inputs!$F$46)+General_Inputs!$F$45+General_Inputs!H$67)/1000+HU$47),0),0)","v":43.244170858467854},{"$f":"MAX(IF(FW296>=X$7*Load_Shape!W255/$C296*X$31+(X$32*$F296+X$33*$H296)/$C296,IF(DY296-CA296>0,HV$54,INDEX(HV$7:HV$45,MATCH(FW296*1000,$HR$7:$HR$45,1))*((General_Inputs!I$47)*INDEX(General_Inputs!$F$49:$F$60,$A296)*(1+General_Inputs!$F$46)+General_Inputs!$F$45+General_Inputs!I$67)/1000+HV$47),0),0)","v":44.0944658617314},{"$f":"MAX(IF(FX296>=Y$7*Load_Shape!X255/$C296*Y$31+(Y$32*$F296+Y$33*$H296)/$C296,IF(DZ296-CB296>0,HW$54,INDEX(HW$7:HW$45,MATCH(FX296*1000,$HR$7:$HR$45,1))*((General_Inputs!J$47)*INDEX(General_Inputs!$F$49:$F$60,$A296)*(1+General_Inputs!$F$46)+General_Inputs!$F$45+General_Inputs!J$67)/1000+HW$47),0),0)","v":44.950795445274132},{"$f":"MAX(IF(FY296>=Z$7*Load_Shape!Y255/$C296*Z$31+(Z$32*$F296+Z$33*$H296)/$C296,IF(EA296-CC296>0,HX$54,INDEX(HX$7:HX$45,MATCH(FY296*1000,$HR$7:$HR$45,1))*((General_Inputs!K$47)*INDEX(General_Inputs!$F$49:$F$60,$A296)*(1+General_Inputs!$F$46)+General_Inputs!$F$45+General_Inputs!K$67)/1000+HX$47),0),0)","v":45.992103038693791},{"$f":"MAX(IF(FZ296>=AA$7*Load_Shape!Z255/$C296*AA$31+(AA$32*$F296+AA$33*$H296)/$C296,IF(EB296-CD296>0,HY$54,INDEX(HY$7:HY$45,MATCH(FZ296*1000,$HR$7:$HR$45,1))*((General_Inputs!L$47)*INDEX(General_Inputs!$F$49:$F$60,$A296)*(1+General_Inputs!$F$46)+General_Inputs!$F$45+General_Inputs!L$67)/1000+HY$47),0),0)","v":45.890164015250647},{"$f":"MAX(IF(GA296>=AB$7*Load_Shape!AA255/$C296*AB$31+(AB$32*$F296+AB$33*$H296)/$C296,IF(EC296-CE296>0,HZ$54,INDEX(HZ$7:HZ$45,MATCH(GA296*1000,$HR$7:$HR$45,1))*((General_Inputs!M$47)*INDEX(General_Inputs!$F$49:$F$60,$A296)*(1+General_Inputs!$F$46)+General_Inputs!$F$45+General_Inputs!M$67)/1000+HZ$47),0),0)","v":47.18827420723035},{"$f":"MAX(IF(GB296>=AC$7*Load_Shape!AB255/$C296*AC$31+(AC$32*$F296+AC$33*$H296)/$C296,IF(ED296-CF296>0,IA$54,INDEX(IA$7:IA$45,MATCH(GB296*1000,$HR$7:$HR$45,1))*((General_Inputs!N$47)*INDEX(General_Inputs!$F$49:$F$60,$A296)*(1+General_Inputs!$F$46)+General_Inputs!$F$45+General_Inputs!N$67)/1000+IA$47),0),0)","v":51.629031591890126},{"$f":"MAX(IF(GC296>=AD$7*Load_Shape!AC255/$C296*AD$31+(AD$32*$F296+AD$33*$H296)/$C296,IF(EE296-CG296>0,IB$54,INDEX(IB$7:IB$45,MATCH(GC296*1000,$HR$7:$HR$45,1))*((General_Inputs!O$47)*INDEX(General_Inputs!$F$49:$F$60,$A296)*(1+General_Inputs!$F$46)+General_Inputs!$F$45+General_Inputs!O$67)/1000+IB$47),0),0)","v":53.284518948320567},{"$f":"MAX(IF(GD296>=AE$7*Load_Shape!AD255/$C296*AE$31+(AE$32*$F296+AE$33*$H296)/$C296,IF(EF296-CH296>0,IC$54,INDEX(IC$7:IC$45,MATCH(GD296*1000,$HR$7:$HR$45,1))*((General_Inputs!P$47)*INDEX(General_Inputs!$F$49:$F$60,$A296)*(1+General_Inputs!$F$46)+General_Inputs!$F$45+General_Inputs!P$67)/1000+IC$47),0),0)","v":55.002752354597824},{"$f":"MAX(IF(GE296>=AF$7*Load_Shape!AE255/$C296*AF$31+(AF$32*$F296+AF$33*$H296)/$C296,IF(EG296-CI296>0,ID$54,INDEX(ID$7:ID$45,MATCH(GE296*1000,$HR$7:$HR$45,1))*((General_Inputs!Q$47)*INDEX(General_Inputs!$F$49:$F$60,$A296)*(1+General_Inputs!$F$46)+General_Inputs!$F$45+General_Inputs!Q$67)/1000+ID$47),0),0)","v":56.830929208131515},{"$f":"MAX(IF(GF296>=AG$7*Load_Shape!AF255/$C296*AG$31+(AG$32*$F296+AG$33*$H296)/$C296,IF(EH296-CJ296>0,IE$54,INDEX(IE$7:IE$45,MATCH(GF296*1000,$HR$7:$HR$45,1))*((General_Inputs!R$47)*INDEX(General_Inputs!$F$49:$F$60,$A296)*(1+General_Inputs!$F$46)+General_Inputs!$F$45+General_Inputs!R$67)/1000+IE$47),0),0)","v":58.720216546240991},{"$f":"MAX(IF(GG296>=AH$7*Load_Shape!AG255/$C296*AH$31+(AH$32*$F296+AH$33*$H296)/$C296,IF(EI296-CK296>0,IF$54,INDEX(IF$7:IF$45,MATCH(GG296*1000,$HR$7:$HR$45,1))*((General_Inputs!S$47)*INDEX(General_Inputs!$F$49:$F$60,$A296)*(1+General_Inputs!$F$46)+General_Inputs!$F$45+General_Inputs!S$67)/1000+IF$47),0),0)","v":65.276605896846107},{"$f":"MAX(IF(GH296>=AI$7*Load_Shape!AH255/$C296*AI$31+(AI$32*$F296+AI$33*$H296)/$C296,IF(EJ296-CL296>0,IG$54,INDEX(IG$7:IG$45,MATCH(GH296*1000,$HR$7:$HR$45,1))*((General_Inputs!T$47)*INDEX(General_Inputs!$F$49:$F$60,$A296)*(1+General_Inputs!$F$46)+General_Inputs!$F$45+General_Inputs!T$67)/1000+IG$47),0),0)","v":66.663709405061624},{"$f":"MAX(IF(GI296>=AJ$7*Load_Shape!AI255/$C296*AJ$31+(AJ$32*$F296+AJ$33*$H296)/$C296,IF(EK296-CM296>0,IH$54,INDEX(IH$7:IH$45,MATCH(GI296*1000,$HR$7:$HR$45,1))*((General_Inputs!U$47)*INDEX(General_Inputs!$F$49:$F$60,$A296)*(1+General_Inputs!$F$46)+General_Inputs!$F$45+General_Inputs!U$67)/1000+IH$47),0),0)","v":68.230626789532238},{"$f":"MAX(IF(GJ296>=AK$7*Load_Shape!AJ255/$C296*AK$31+(AK$32*$F296+AK$33*$H296)/$C296,IF(EL296-CN296>0,II$54,INDEX(II$7:II$45,MATCH(GJ296*1000,$HR$7:$HR$45,1))*((General_Inputs!V$47)*INDEX(General_Inputs!$F$49:$F$60,$A296)*(1+General_Inputs!$F$46)+General_Inputs!$F$45+General_Inputs!V$67)/1000+II$47),0),0)","v":69.389963181748882},{"$f":"MAX(IF(GK296>=AL$7*Load_Shape!AK255/$C296*AL$31+(AL$32*$F296+AL$33*$H296)/$C296,IF(EM296-CO296>0,IJ$54,INDEX(IJ$7:IJ$45,MATCH(GK296*1000,$HR$7:$HR$45,1))*((General_Inputs!W$47)*INDEX(General_Inputs!$F$49:$F$60,$A296)*(1+General_Inputs!$F$46)+General_Inputs!$F$45+General_Inputs!W$67)/1000+IJ$47),0),0)","v":70.868073651355544},{"$f":"MAX(IF(GL296>=AM$7*Load_Shape!AL255/$C296*AM$31+(AM$32*$F296+AM$33*$H296)/$C296,IF(EN296-CP296>0,IK$54,INDEX(IK$7:IK$45,MATCH(GL296*1000,$HR$7:$HR$45,1))*((General_Inputs!X$47)*INDEX(General_Inputs!$F$49:$F$60,$A296)*(1+General_Inputs!$F$46)+General_Inputs!$F$45+General_Inputs!X$67)/1000+IK$47),0),0)","v":71.984759808437616},{"$f":"MAX(IF(GM296>=AN$7*Load_Shape!AM255/$C296*AN$31+(AN$32*$F296+AN$33*$H296)/$C296,IF(EO296-CQ296>0,IL$54,INDEX(IL$7:IL$45,MATCH(GM296*1000,$HR$7:$HR$45,1))*((General_Inputs!Y$47)*INDEX(General_Inputs!$F$49:$F$60,$A296)*(1+General_Inputs!$F$46)+General_Inputs!$F$45+General_Inputs!Y$67)/1000+IL$47),0),0)","v":72.185194846991038},{"$f":"MAX(IF(GN296>=AO$7*Load_Shape!AN255/$C296*AO$31+(AO$32*$F296+AO$33*$H296)/$C296,IF(EP296-CR296>0,IM$54,INDEX(IM$7:IM$45,MATCH(GN296*1000,$HR$7:$HR$45,1))*((General_Inputs!Z$47)*INDEX(General_Inputs!$F$49:$F$60,$A296)*(1+General_Inputs!$F$46)+General_Inputs!$F$45+General_Inputs!Z$67)/1000+IM$47),0),0)","v":72.312786741332204},{"$f":"MAX(IF(GO296>=AP$7*Load_Shape!AO255/$C296*AP$31+(AP$32*$F296+AP$33*$H296)/$C296,IF(EQ296-CS296>0,IN$54,INDEX(IN$7:IN$45,MATCH(GO296*1000,$HR$7:$HR$45,1))*((General_Inputs!AA$47)*INDEX(General_Inputs!$F$49:$F$60,$A296)*(1+General_Inputs!$F$46)+General_Inputs!$F$45+General_Inputs!AA$67)/1000+IN$47),0),0)","v":72.407224392011756},{"$f":"MAX(IF(GP296>=AQ$7*Load_Shape!AP255/$C296*AQ$31+(AQ$32*$F296+AQ$33*$H296)/$C296,IF(ER296-CT296>0,IO$54,INDEX(IO$7:IO$45,MATCH(GP296*1000,$HR$7:$HR$45,1))*((General_Inputs!AB$47)*INDEX(General_Inputs!$F$49:$F$60,$A296)*(1+General_Inputs!$F$46)+General_Inputs!$F$45+General_Inputs!AB$67)/1000+IO$47),0),0)","v":72.459917313383286},{"$f":"MAX(IF(GQ296>=AR$7*Load_Shape!AQ255/$C296*AR$31+(AR$32*$F296+AR$33*$H296)/$C296,IF(ES296-CU296>0,IP$54,INDEX(IP$7:IP$45,MATCH(GQ296*1000,$HR$7:$HR$45,1))*((General_Inputs!AC$47)*INDEX(General_Inputs!$F$49:$F$60,$A296)*(1+General_Inputs!$F$46)+General_Inputs!$F$45+General_Inputs!AC$67)/1000+IP$47),0),0)","v":72.555525711293328},{"$f":"MAX(IF(GR296>=AS$7*Load_Shape!AR255/$C296*AS$31+(AS$32*$F296+AS$33*$H296)/$C296,IF(ET296-CV296>0,IQ$54,INDEX(IQ$7:IQ$45,MATCH(GR296*1000,$HR$7:$HR$45,1))*((General_Inputs!AD$47)*INDEX(General_Inputs!$F$49:$F$60,$A296)*(1+General_Inputs!$F$46)+General_Inputs!$F$45+General_Inputs!AD$67)/1000+IQ$47),0),0)","v":72.629941032423616},{"$f":"MAX(IF(GS296>=AT$7*Load_Shape!AS255/$C296*AT$31+(AT$32*$F296+AT$33*$H296)/$C296,IF(EU296-CW296>0,IR$54,INDEX(IR$7:IR$45,MATCH(GS296*1000,$HR$7:$HR$45,1))*((General_Inputs!AE$47)*INDEX(General_Inputs!$F$49:$F$60,$A296)*(1+General_Inputs!$F$46)+General_Inputs!$F$45+General_Inputs!AE$67)/1000+IR$47),0),0)","v":72.693627353183231},{"$f":"MAX(IF(GT296>=AU$7*Load_Shape!AT255/$C296*AU$31+(AU$32*$F296+AU$33*$H296)/$C296,IF(EV296-CX296>0,IS$54,INDEX(IS$7:IS$45,MATCH(GT296*1000,$HR$7:$HR$45,1))*((General_Inputs!AF$47)*INDEX(General_Inputs!$F$49:$F$60,$A296)*(1+General_Inputs!$F$46)+General_Inputs!$F$45+General_Inputs!AF$67)/1000+IS$47),0),0)","v":72.751115890637905},{"$f":"MAX(IF(GU296>=AV$7*Load_Shape!AU255/$C296*AV$31+(AV$32*$F296+AV$33*$H296)/$C296,IF(EW296-CY296>0,IT$54,INDEX(IT$7:IT$45,MATCH(GU296*1000,$HR$7:$HR$45,1))*((General_Inputs!AG$47)*INDEX(General_Inputs!$F$49:$F$60,$A296)*(1+General_Inputs!$F$46)+General_Inputs!$F$45+General_Inputs!AG$67)/1000+IT$47),0),0)","v":73.04677198998624},{"$f":"MAX(IF(GV296>=AW$7*Load_Shape!AV255/$C296*AW$31+(AW$32*$F296+AW$33*$H296)/$C296,IF(EX296-CZ296>0,IU$54,INDEX(IU$7:IU$45,MATCH(GV296*1000,$HR$7:$HR$45,1))*((General_Inputs!AH$47)*INDEX(General_Inputs!$F$49:$F$60,$A296)*(1+General_Inputs!$F$46)+General_Inputs!$F$45+General_Inputs!AH$67)/1000+IU$47),0),0)","v":73.097922346663879},{"$f":"MAX(IF(GW296>=AX$7*Load_Shape!AW255/$C296*AX$31+(AX$32*$F296+AX$33*$H296)/$C296,IF(EY296-DA296>0,IV$54,INDEX(IV$7:IV$45,MATCH(GW296*1000,$HR$7:$HR$45,1))*((General_Inputs!AI$47)*INDEX(General_Inputs!$F$49:$F$60,$A296)*(1+General_Inputs!$F$46)+General_Inputs!$F$45+General_Inputs!AI$67)/1000+IV$47),0),0)","v":73.144338636606349},{"$f":"MAX(IF(GX296>=AY$7*Load_Shape!AX255/$C296*AY$31+(AY$32*$F296+AY$33*$H296)/$C296,IF(EZ296-DB296>0,IW$54,INDEX(IW$7:IW$45,MATCH(GX296*1000,$HR$7:$HR$45,1))*((General_Inputs!AJ$47)*INDEX(General_Inputs!$F$49:$F$60,$A296)*(1+General_Inputs!$F$46)+General_Inputs!$F$45+General_Inputs!AJ$67)/1000+IW$47),0),0)","v":73.187236628582596},{"$f":"MAX(IF(GY296>=AZ$7*Load_Shape!AY255/$C296*AZ$31+(AZ$32*$F296+AZ$33*$H296)/$C296,IF(FA296-DC296>0,IX$54,INDEX(IX$7:IX$45,MATCH(GY296*1000,$HR$7:$HR$45,1))*((General_Inputs!AK$47)*INDEX(General_Inputs!$F$49:$F$60,$A296)*(1+General_Inputs!$F$46)+General_Inputs!$F$45+General_Inputs!AK$67)/1000+IX$47),0),0)","v":73.227160832210643},{"$f":"MAX(IF(GZ296>=BA$7*Load_Shape!AZ255/$C296*BA$31+(BA$32*$F296+BA$33*$H296)/$C296,IF(FB296-DD296>0,IY$54,INDEX(IY$7:IY$45,MATCH(GZ296*1000,$HR$7:$HR$45,1))*((General_Inputs!AL$47)*INDEX(General_Inputs!$F$49:$F$60,$A296)*(1+General_Inputs!$F$46)+General_Inputs!$F$45+General_Inputs!AL$67)/1000+IY$47),0),0)","v":73.263320161031317},{"$f":"MAX(IF(HA296>=BB$7*Load_Shape!BA255/$C296*BB$31+(BB$32*$F296+BB$33*$H296)/$C296,IF(FC296-DE296>0,IZ$54,INDEX(IZ$7:IZ$45,MATCH(HA296*1000,$HR$7:$HR$45,1))*((General_Inputs!AM$47)*INDEX(General_Inputs!$F$49:$F$60,$A296)*(1+General_Inputs!$F$46)+General_Inputs!$F$45+General_Inputs!AM$67)/1000+IZ$47),0),0)","v":73.296468224104956},{"$f":"MAX(IF(HB296>=BC$7*Load_Shape!BB255/$C296*BC$31+(BC$32*$F296+BC$33*$H296)/$C296,IF(FD296-DF296>0,JA$54,INDEX(JA$7:JA$45,MATCH(HB296*1000,$HR$7:$HR$45,1))*((General_Inputs!AN$47)*INDEX(General_Inputs!$F$49:$F$60,$A296)*(1+General_Inputs!$F$46)+General_Inputs!$F$45+General_Inputs!AN$67)/1000+JA$47),0),0)","v":73.326952040629138},{"$f":"MAX(IF(HC296>=BD$7*Load_Shape!BC255/$C296*BD$31+(BD$32*$F296+BD$33*$H296)/$C296,IF(FE296-DG296>0,JB$54,INDEX(JB$7:JB$45,MATCH(HC296*1000,$HR$7:$HR$45,1))*((General_Inputs!AO$47)*INDEX(General_Inputs!$F$49:$F$60,$A296)*(1+General_Inputs!$F$46)+General_Inputs!$F$45+General_Inputs!AO$67)/1000+JB$47),0),0)","v":73.354943917910788},{"$f":"MAX(IF(HD296>=BE$7*Load_Shape!BD255/$C296*BE$31+(BE$32*$F296+BE$33*$H296)/$C296,IF(FF296-DH296>0,JC$54,INDEX(JC$7:JC$45,MATCH(HD296*1000,$HR$7:$HR$45,1))*((General_Inputs!AP$47)*INDEX(General_Inputs!$F$49:$F$60,$A296)*(1+General_Inputs!$F$46)+General_Inputs!$F$45+General_Inputs!AP$67)/1000+JC$47),0),0)","v":73.380541320006955},{"$f":"MAX(IF(HE296>=BF$7*Load_Shape!BE255/$C296*BF$31+(BF$32*$F296+BF$33*$H296)/$C296,IF(FG296-DI296>0,JD$54,INDEX(JD$7:JD$45,MATCH(HE296*1000,$HR$7:$HR$45,1))*((General_Inputs!AQ$47)*INDEX(General_Inputs!$F$49:$F$60,$A296)*(1+General_Inputs!$F$46)+General_Inputs!$F$45+General_Inputs!AQ$67)/1000+JD$47),0),0)","v":73.404019849419328},{"$f":"MAX(IF(HF296>=BG$7*Load_Shape!BF255/$C296*BG$31+(BG$32*$F296+BG$33*$H296)/$C296,IF(FH296-DJ296>0,JE$54,INDEX(JE$7:JE$45,MATCH(HF296*1000,$HR$7:$HR$45,1))*((General_Inputs!AR$47)*INDEX(General_Inputs!$F$49:$F$60,$A296)*(1+General_Inputs!$F$46)+General_Inputs!$F$45+General_Inputs!AR$67)/1000+JE$47),0),0)","v":73.425559028732934},{"$f":"MAX(IF(HG296>=BH$7*Load_Shape!BG255/$C296*BH$31+(BH$32*$F296+BH$33*$H296)/$C296,IF(FI296-DK296>0,JF$54,INDEX(JF$7:JF$45,MATCH(HG296*1000,$HR$7:$HR$45,1))*((General_Inputs!AS$47)*INDEX(General_Inputs!$F$49:$F$60,$A296)*(1+General_Inputs!$F$46)+General_Inputs!$F$45+General_Inputs!AS$67)/1000+JF$47),0),0)","v":73.445304666633248},{"$f":"MAX(IF(HH296>=BI$7*Load_Shape!BH255/$C296*BI$31+(BI$32*$F296+BI$33*$H296)/$C296,IF(FJ296-DL296>0,JG$54,INDEX(JG$7:JG$45,MATCH(HH296*1000,$HR$7:$HR$45,1))*((General_Inputs!AT$47)*INDEX(General_Inputs!$F$49:$F$60,$A296)*(1+General_Inputs!$F$46)+General_Inputs!$F$45+General_Inputs!AT$67)/1000+JG$47),0),0)","v":73.463397160980321},{"$f":"MAX(IF(HI296>=BJ$7*Load_Shape!BI255/$C296*BJ$31+(BJ$32*$F296+BJ$33*$H296)/$C296,IF(FK296-DM296>0,JH$54,INDEX(JH$7:JH$45,MATCH(HI296*1000,$HR$7:$HR$45,1))*((General_Inputs!AU$47)*INDEX(General_Inputs!$F$49:$F$60,$A296)*(1+General_Inputs!$F$46)+General_Inputs!$F$45+General_Inputs!AU$67)/1000+JH$47),0),0)","v":73.479985426300019},{"$f":"MAX(IF(HJ296>=BK$7*Load_Shape!BJ255/$C296*BK$31+(BK$32*$F296+BK$33*$H296)/$C296,IF(FL296-DN296>0,JI$54,INDEX(JI$7:JI$45,MATCH(HJ296*1000,$HR$7:$HR$45,1))*((General_Inputs!AV$47)*INDEX(General_Inputs!$F$49:$F$60,$A296)*(1+General_Inputs!$F$46)+General_Inputs!$F$45+General_Inputs!AV$67)/1000+JI$47),0),0)","v":73.495192907002149},{"$f":"MAX(IF(HK296>=BL$7*Load_Shape!BK255/$C296*BL$31+(BL$32*$F296+BL$33*$H296)/$C296,IF(FM296-DO296>0,JJ$54,INDEX(JJ$7:JJ$45,MATCH(HK296*1000,$HR$7:$HR$45,1))*((General_Inputs!AW$47)*INDEX(General_Inputs!$F$49:$F$60,$A296)*(1+General_Inputs!$F$46)+General_Inputs!$F$45+General_Inputs!AW$67)/1000+JJ$47),0),0)","v":73.711375429811866},{"$f":"MAX(IF(HL296>=BM$7*Load_Shape!BL255/$C296*BM$31+(BM$32*$F296+BM$33*$H296)/$C296,IF(FN296-DP296>0,JK$54,INDEX(JK$7:JK$45,MATCH(HL296*1000,$HR$7:$HR$45,1))*((General_Inputs!AX$47)*INDEX(General_Inputs!$F$49:$F$60,$A296)*(1+General_Inputs!$F$46)+General_Inputs!$F$45+General_Inputs!AX$67)/1000+JK$47),0),0)","v":73.724188693671763},{"$f":"MAX(IF(HM296>=BN$7*Load_Shape!BM255/$C296*BN$31+(BN$32*$F296+BN$33*$H296)/$C296,IF(FO296-DQ296>0,JL$54,INDEX(JL$7:JL$45,MATCH(HM296*1000,$HR$7:$HR$45,1))*((General_Inputs!AY$47)*INDEX(General_Inputs!$F$49:$F$60,$A296)*(1+General_Inputs!$F$46)+General_Inputs!$F$45+General_Inputs!AY$67)/1000+JL$47),0),0)","v":73.735933803718197},{"$f":"MAX(IF(HN296>=BO$7*Load_Shape!BN255/$C296*BO$31+(BO$32*$F296+BO$33*$H296)/$C296,IF(FP296-DR296>0,JM$54,INDEX(JM$7:JM$45,MATCH(HN296*1000,$HR$7:$HR$45,1))*((General_Inputs!AZ$47)*INDEX(General_Inputs!$F$49:$F$60,$A296)*(1+General_Inputs!$F$46)+General_Inputs!$F$45+General_Inputs!AZ$67)/1000+JM$47),0),0)","v":73.746699122363665},{"$f":"MAX(IF(HO296>=BP$7*Load_Shape!BO255/$C296*BP$31+(BP$32*$F296+BP$33*$H296)/$C296,IF(FQ296-DS296>0,JN$54,INDEX(JN$7:JN$45,MATCH(HO296*1000,$HR$7:$HR$45,1))*((General_Inputs!BA$47)*INDEX(General_Inputs!$F$49:$F$60,$A296)*(1+General_Inputs!$F$46)+General_Inputs!$F$45+General_Inputs!BA$67)/1000+JN$47),0),0)","v":73.7565658816591},{"$f":"MAX(IF(HP296>=BQ$7*Load_Shape!BP255/$C296*BQ$31+(BQ$32*$F296+BQ$33*$H296)/$C296,IF(FR296-DT296>0,JO$54,INDEX(JO$7:JO$45,MATCH(HP296*1000,$HR$7:$HR$45,1))*((General_Inputs!BB$47)*INDEX(General_Inputs!$F$49:$F$60,$A296)*(1+General_Inputs!$F$46)+General_Inputs!$F$45+General_Inputs!BB$67)/1000+JO$47),0),0)","v":73.765609030544468},null,null,{"$f":"INDEX(JR$7:JR$45,MATCH(MAX(U$7*Load_Shape!T255/$C296*U$31,FT296)*1000,$JQ$7:$JQ$45,1))*((General_Inputs!F$47)*INDEX(General_Inputs!$F$49:$F$60,$A296)*(1+General_Inputs!$F$46)+General_Inputs!$F$45+General_Inputs!F$67)/1000+JR$47","v":41.466597307889039},{"$f":"INDEX(JS$7:JS$45,MATCH(MAX(V$7*Load_Shape!U255/$C296*V$31,FU296)*1000,$JQ$7:$JQ$45,1))*((General_Inputs!G$47)*INDEX(General_Inputs!$F$49:$F$60,$A296)*(1+General_Inputs!$F$46)+General_Inputs!$F$45+General_Inputs!G$67)/1000+JS$47","v":38.962586859501997},{"$f":"INDEX(JT$7:JT$45,MATCH(MAX(W$7*Load_Shape!V255/$C296*W$31,FV296)*1000,$JQ$7:$JQ$45,1))*((General_Inputs!H$47)*INDEX(General_Inputs!$F$49:$F$60,$A296)*(1+General_Inputs!$F$46)+General_Inputs!$F$45+General_Inputs!H$67)/1000+JT$47","v":41.587513444724429},{"$f":"INDEX(JU$7:JU$45,MATCH(MAX(X$7*Load_Shape!W255/$C296*X$31,FW296)*1000,$JQ$7:$JQ$45,1))*((General_Inputs!I$47)*INDEX(General_Inputs!$F$49:$F$60,$A296)*(1+General_Inputs!$F$46)+General_Inputs!$F$45+General_Inputs!I$67)/1000+JU$47","v":42.400975448620862},{"$f":"INDEX(JV$7:JV$45,MATCH(MAX(Y$7*Load_Shape!X255/$C296*Y$31,FX296)*1000,$JQ$7:$JQ$45,1))*((General_Inputs!J$47)*INDEX(General_Inputs!$F$49:$F$60,$A296)*(1+General_Inputs!$F$46)+General_Inputs!$F$45+General_Inputs!J$67)/1000+JV$47","v":43.188417189392091},{"$f":"INDEX(JW$7:JW$45,MATCH(MAX(Z$7*Load_Shape!Y255/$C296*Z$31,FY296)*1000,$JQ$7:$JQ$45,1))*((General_Inputs!K$47)*INDEX(General_Inputs!$F$49:$F$60,$A296)*(1+General_Inputs!$F$46)+General_Inputs!$F$45+General_Inputs!K$67)/1000+JW$47","v":44.183788829850776},{"$f":"INDEX(JX$7:JX$45,MATCH(MAX(AA$7*Load_Shape!Z255/$C296*AA$31,FZ296)*1000,$JQ$7:$JQ$45,1))*((General_Inputs!L$47)*INDEX(General_Inputs!$F$49:$F$60,$A296)*(1+General_Inputs!$F$46)+General_Inputs!$F$45+General_Inputs!L$67)/1000+JX$47","v":45.186028089093028},{"$f":"INDEX(JY$7:JY$45,MATCH(MAX(AB$7*Load_Shape!AA255/$C296*AB$31,GA296)*1000,$JQ$7:$JQ$45,1))*((General_Inputs!M$47)*INDEX(General_Inputs!$F$49:$F$60,$A296)*(1+General_Inputs!$F$46)+General_Inputs!$F$45+General_Inputs!M$67)/1000+JY$47","v":46.461784591761457},{"$f":"INDEX(JZ$7:JZ$45,MATCH(MAX(AC$7*Load_Shape!AB255/$C296*AC$31,GB296)*1000,$JQ$7:$JQ$45,1))*((General_Inputs!N$47)*INDEX(General_Inputs!$F$49:$F$60,$A296)*(1+General_Inputs!$F$46)+General_Inputs!$F$45+General_Inputs!N$67)/1000+JZ$47","v":50.826071341264999},{"$f":"INDEX(KA$7:KA$45,MATCH(MAX(AD$7*Load_Shape!AC255/$C296*AD$31,GC296)*1000,$JQ$7:$JQ$45,1))*((General_Inputs!O$47)*INDEX(General_Inputs!$F$49:$F$60,$A296)*(1+General_Inputs!$F$46)+General_Inputs!$F$45+General_Inputs!O$67)/1000+KA$47","v":52.377462906292642},{"$f":"INDEX(KB$7:KB$45,MATCH(MAX(AE$7*Load_Shape!AD255/$C296*AE$31,GD296)*1000,$JQ$7:$JQ$45,1))*((General_Inputs!P$47)*INDEX(General_Inputs!$F$49:$F$60,$A296)*(1+General_Inputs!$F$46)+General_Inputs!$F$45+General_Inputs!P$67)/1000+KB$47","v":54.063418182296999},{"$f":"INDEX(KC$7:KC$45,MATCH(MAX(AF$7*Load_Shape!AE255/$C296*AF$31,GE296)*1000,$JQ$7:$JQ$45,1))*((General_Inputs!Q$47)*INDEX(General_Inputs!$F$49:$F$60,$A296)*(1+General_Inputs!$F$46)+General_Inputs!$F$45+General_Inputs!Q$67)/1000+KC$47","v":55.857251546509232},{"$f":"INDEX(KD$7:KD$45,MATCH(MAX(AG$7*Load_Shape!AF255/$C296*AG$31,GF296)*1000,$JQ$7:$JQ$45,1))*((General_Inputs!R$47)*INDEX(General_Inputs!$F$49:$F$60,$A296)*(1+General_Inputs!$F$46)+General_Inputs!$F$45+General_Inputs!R$67)/1000+KD$47","v":57.71104739516236},{"$f":"INDEX(KE$7:KE$45,MATCH(MAX(AH$7*Load_Shape!AG255/$C296*AH$31,GG296)*1000,$JQ$7:$JQ$45,1))*((General_Inputs!S$47)*INDEX(General_Inputs!$F$49:$F$60,$A296)*(1+General_Inputs!$F$46)+General_Inputs!$F$45+General_Inputs!S$67)/1000+KE$47","v":62.621010160296116},{"$f":"INDEX(KF$7:KF$45,MATCH(MAX(AI$7*Load_Shape!AH255/$C296*AI$31,GH296)*1000,$JQ$7:$JQ$45,1))*((General_Inputs!T$47)*INDEX(General_Inputs!$F$49:$F$60,$A296)*(1+General_Inputs!$F$46)+General_Inputs!$F$45+General_Inputs!T$67)/1000+KF$47","v":63.947002295238981},{"$f":"INDEX(KG$7:KG$45,MATCH(MAX(AJ$7*Load_Shape!AI255/$C296*AJ$31,GI296)*1000,$JQ$7:$JQ$45,1))*((General_Inputs!U$47)*INDEX(General_Inputs!$F$49:$F$60,$A296)*(1+General_Inputs!$F$46)+General_Inputs!$F$45+General_Inputs!U$67)/1000+KG$47","v":65.444886278378959},{"$f":"INDEX(KH$7:KH$45,MATCH(MAX(AK$7*Load_Shape!AJ255/$C296*AK$31,GJ296)*1000,$JQ$7:$JQ$45,1))*((General_Inputs!V$47)*INDEX(General_Inputs!$F$49:$F$60,$A296)*(1+General_Inputs!$F$46)+General_Inputs!$F$45+General_Inputs!V$67)/1000+KH$47","v":66.549482291599702},{"$f":"INDEX(KI$7:KI$45,MATCH(MAX(AL$7*Load_Shape!AK255/$C296*AL$31,GK296)*1000,$JQ$7:$JQ$45,1))*((General_Inputs!W$47)*INDEX(General_Inputs!$F$49:$F$60,$A296)*(1+General_Inputs!$F$46)+General_Inputs!$F$45+General_Inputs!W$67)/1000+KI$47","v":67.962387807903383},{"$f":"INDEX(KJ$7:KJ$45,MATCH(MAX(AM$7*Load_Shape!AL255/$C296*AM$31,GL296)*1000,$JQ$7:$JQ$45,1))*((General_Inputs!X$47)*INDEX(General_Inputs!$F$49:$F$60,$A296)*(1+General_Inputs!$F$46)+General_Inputs!$F$45+General_Inputs!X$67)/1000+KJ$47","v":69.029812783075286},null,null,{"$f":"INDEX($U$7:$BQ$21,MATCH(KM$57,$T$7:$T$21,0),MATCH($LK$55,$U$6:$BQ$6,0))*INDEX(Load_Shape!$T255:$BP255,MATCH($LK$55,Load_Shape!$T$16:$BP$16,0))/$C296","v":24.995039350845708},0,24.995039350845708,0.6383858400000002,2.5169580000000003,2.3487355760709971,-1.061361074378663E-2,0,0,-3.8748405207157633E-4,-1.9004645958252547E-3,0.92873078469263848,2.0900047429503767,0.68498089765169379,6.8663191988743832E-3,0.14960290795094588,3.5921232240143013,0,12.051552617707564,0,0,24.995039350845708,24.995039350845708,6.1960196691238423,0,null,null,0,0.10069830115769907,0.4821577773311167,0.58285607848881582,null,null,{"$f":"MAX(IF(FT296>=U$7*Load_Shape!T255/$C296*U$31+(U$32*$F296+U$33*$H296)/$C296,IF(DV296-BX296>0,0,INDEX(HS$7:HS$45,MATCH(FT296*1000,$HR$7:$HR$45,1))),0),0)","v":7250},{"$f":"MAX(IF(FU296>=V$7*Load_Shape!U255/$C296*V$31+(V$32*$F296+V$33*$H296)/$C296,IF(DW296-BY296>0,0,INDEX(HT$7:HT$45,MATCH(FU296*1000,$HR$7:$HR$45,1))),0),0)","v":7223.7275000000081},{"$f":"MAX(IF(FV296>=W$7*Load_Shape!V255/$C296*W$31+(W$32*$F296+W$33*$H296)/$C296,IF(DX296-BZ296>0,0,INDEX(HU$7:HU$45,MATCH(FV296*1000,$HR$7:$HR$45,1))),0),0)","v":7250},{"$f":"MAX(IF(FW296>=X$7*Load_Shape!W255/$C296*X$31+(X$32*$F296+X$33*$H296)/$C296,IF(DY296-CA296>0,0,INDEX(HV$7:HV$45,MATCH(FW296*1000,$HR$7:$HR$45,1))),0),0)","v":7250},{"$f":"MAX(IF(FX296>=Y$7*Load_Shape!X255/$C296*Y$31+(Y$32*$F296+Y$33*$H296)/$C296,IF(DZ296-CB296>0,0,INDEX(HW$7:HW$45,MATCH(FX296*1000,$HR$7:$HR$45,1))),0),0)","v":7224.7275000000081},{"$f":"MAX(IF(FY296>=Z$7*Load_Shape!Y255/$C296*Z$31+(Z$32*$F296+Z$33*$H296)/$C296,IF(EA296-CC296>0,0,INDEX(HX$7:HX$45,MATCH(FY296*1000,$HR$7:$HR$45,1))),0),0)","v":7224.7275000000081},{"$f":"MAX(IF(FZ296>=AA$7*Load_Shape!Z255/$C296*AA$31+(AA$32*$F296+AA$33*$H296)/$C296,IF(EB296-CD296>0,0,INDEX(HY$7:HY$45,MATCH(FZ296*1000,$HR$7:$HR$45,1))),0),0)","v":7000},{"$f":"MAX(IF(GA296>=AB$7*Load_Shape!AA255/$C296*AB$31+(AB$32*$F296+AB$33*$H296)/$C296,IF(EC296-CE296>0,0,INDEX(HZ$7:HZ$45,MATCH(GA296*1000,$HR$7:$HR$45,1))),0),0)","v":7000},{"$f":"MAX(IF(GB296>=AC$7*Load_Shape!AB255/$C296*AC$31+(AC$32*$F296+AC$33*$H296)/$C296,IF(ED296-CF296>0,0,INDEX(IA$7:IA$45,MATCH(GB296*1000,$HR$7:$HR$45,1))),0),0)","v":7000},{"$f":"MAX(IF(GC296>=AD$7*Load_Shape!AC255/$C296*AD$31+(AD$32*$F296+AD$33*$H296)/$C296,IF(EE296-CG296>0,0,INDEX(IB$7:IB$45,MATCH(GC296*1000,$HR$7:$HR$45,1))),0),0)","v":7000},{"$f":"MAX(IF(GD296>=AE$7*Load_Shape!AD255/$C296*AE$31+(AE$32*$F296+AE$33*$H296)/$C296,IF(EF296-CH296>0,0,INDEX(IC$7:IC$45,MATCH(GD296*1000,$HR$7:$HR$45,1))),0),0)","v":7000},{"$f":"MAX(IF(GE296>=AF$7*Load_Shape!AE255/$C296*AF$31+(AF$32*$F296+AF$33*$H296)/$C296,IF(EG296-CI296>0,0,INDEX(ID$7:ID$45,MATCH(GE296*1000,$HR$7:$HR$45,1))),0),0)","v":7000},{"$f":"MAX(IF(GF296>=AG$7*Load_Shape!AF255/$C296*AG$31+(AG$32*$F296+AG$33*$H296)/$C296,IF(EH296-CJ296>0,0,INDEX(IE$7:IE$45,MATCH(GF296*1000,$HR$7:$HR$45,1))),0),0)","v":7000},{"$f":"MAX(IF(GG296>=AH$7*Load_Shape!AG255/$C296*AH$31+(AH$32*$F296+AH$33*$H296)/$C296,IF(EI296-CK296>0,0,INDEX(IF$7:IF$45,MATCH(GG296*1000,$HR$7:$HR$45,1))),0),0)","v":7250},{"$f":"MAX(IF(GH296>=AI$7*Load_Shape!AH255/$C296*AI$31+(AI$32*$F296+AI$33*$H296)/$C296,IF(EJ296-CL296>0,0,INDEX(IG$7:IG$45,MATCH(GH296*1000,$HR$7:$HR$45,1))),0),0)","v":7250},{"$f":"MAX(IF(GI296>=AJ$7*Load_Shape!AI255/$C296*AJ$31+(AJ$32*$F296+AJ$33*$H296)/$C296,IF(EK296-CM296>0,0,INDEX(IH$7:IH$45,MATCH(GI296*1000,$HR$7:$HR$45,1))),0),0)","v":7250},{"$f":"MAX(IF(GJ296>=AK$7*Load_Shape!AJ255/$C296*AK$31+(AK$32*$F296+AK$33*$H296)/$C296,IF(EL296-CN296>0,0,INDEX(II$7:II$45,MATCH(GJ296*1000,$HR$7:$HR$45,1))),0),0)","v":7224.7275000000081},{"$f":"MAX(IF(GK296>=AL$7*Load_Shape!AK255/$C296*AL$31+(AL$32*$F296+AL$33*$H296)/$C296,IF(EM296-CO296>0,0,INDEX(IJ$7:IJ$45,MATCH(GK296*1000,$HR$7:$HR$45,1))),0),0)","v":7224.7275000000081},{"$f":"MAX(IF(GL296>=AM$7*Load_Shape!AL255/$C296*AM$31+(AM$32*$F296+AM$33*$H296)/$C296,IF(EN296-CP296>0,0,INDEX(IK$7:IK$45,MATCH(GL296*1000,$HR$7:$HR$45,1))),0),0)","v":7224.7275000000081},{"$f":"MAX(IF(GM296>=AN$7*Load_Shape!AM255/$C296*AN$31+(AN$32*$F296+AN$33*$H296)/$C296,IF(EO296-CQ296>0,0,INDEX(IL$7:IL$45,MATCH(GM296*1000,$HR$7:$HR$45,1))),0),0)","v":7224.7275000000081},{"$f":"MAX(IF(GN296>=AO$7*Load_Shape!AN255/$C296*AO$31+(AO$32*$F296+AO$33*$H296)/$C296,IF(EP296-CR296>0,0,INDEX(IM$7:IM$45,MATCH(GN296*1000,$HR$7:$HR$45,1))),0),0)","v":7224.7275000000081},{"$f":"MAX(IF(GO296>=AP$7*Load_Shape!AO255/$C296*AP$31+(AP$32*$F296+AP$33*$H296)/$C296,IF(EQ296-CS296>0,0,INDEX(IN$7:IN$45,MATCH(GO296*1000,$HR$7:$HR$45,1))),0),0)","v":7224.7275000000081},{"$f":"MAX(IF(GP296>=AQ$7*Load_Shape!AP255/$C296*AQ$31+(AQ$32*$F296+AQ$33*$H296)/$C296,IF(ER296-CT296>0,0,INDEX(IO$7:IO$45,MATCH(GP296*1000,$HR$7:$HR$45,1))),0),0)","v":7224.7275000000081},{"$f":"MAX(IF(GQ296>=AR$7*Load_Shape!AQ255/$C296*AR$31+(AR$32*$F296+AR$33*$H296)/$C296,IF(ES296-CU296>0,0,INDEX(IP$7:IP$45,MATCH(GQ296*1000,$HR$7:$HR$45,1))),0),0)","v":7224.7275000000081},{"$f":"MAX(IF(GR296>=AS$7*Load_Shape!AR255/$C296*AS$31+(AS$32*$F296+AS$33*$H296)/$C296,IF(ET296-CV296>0,0,INDEX(IQ$7:IQ$45,MATCH(GR296*1000,$HR$7:$HR$45,1))),0),0)","v":7224.7275000000081},{"$f":"MAX(IF(GS296>=AT$7*Load_Shape!AS255/$C296*AT$31+(AT$32*$F296+AT$33*$H296)/$C296,IF(EU296-CW296>0,0,INDEX(IR$7:IR$45,MATCH(GS296*1000,$HR$7:$HR$45,1))),0),0)","v":7224.7275000000081},{"$f":"MAX(IF(GT296>=AU$7*Load_Shape!AT255/$C296*AU$31+(AU$32*$F296+AU$33*$H296)/$C296,IF(EV296-CX296>0,0,INDEX(IS$7:IS$45,MATCH(GT296*1000,$HR$7:$HR$45,1))),0),0)","v":7224.7275000000081},{"$f":"MAX(IF(GU296>=AV$7*Load_Shape!AU255/$C296*AV$31+(AV$32*$F296+AV$33*$H296)/$C296,IF(EW296-CY296>0,0,INDEX(IT$7:IT$45,MATCH(GU296*1000,$HR$7:$HR$45,1))),0),0)","v":7250},{"$f":"MAX(IF(GV296>=AW$7*Load_Shape!AV255/$C296*AW$31+(AW$32*$F296+AW$33*$H296)/$C296,IF(EX296-CZ296>0,0,INDEX(IU$7:IU$45,MATCH(GV296*1000,$HR$7:$HR$45,1))),0),0)","v":7250},{"$f":"MAX(IF(GW296>=AX$7*Load_Shape!AW255/$C296*AX$31+(AX$32*$F296+AX$33*$H296)/$C296,IF(EY296-DA296>0,0,INDEX(IV$7:IV$45,MATCH(GW296*1000,$HR$7:$HR$45,1))),0),0)","v":7250},{"$f":"MAX(IF(GX296>=AY$7*Load_Shape!AX255/$C296*AY$31+(AY$32*$F296+AY$33*$H296)/$C296,IF(EZ296-DB296>0,0,INDEX(IW$7:IW$45,MATCH(GX296*1000,$HR$7:$HR$45,1))),0),0)","v":7250},{"$f":"MAX(IF(GY296>=AZ$7*Load_Shape!AY255/$C296*AZ$31+(AZ$32*$F296+AZ$33*$H296)/$C296,IF(FA296-DC296>0,0,INDEX(IX$7:IX$45,MATCH(GY296*1000,$HR$7:$HR$45,1))),0),0)","v":7250},{"$f":"MAX(IF(GZ296>=BA$7*Load_Shape!AZ255/$C296*BA$31+(BA$32*$F296+BA$33*$H296)/$C296,IF(FB296-DD296>0,0,INDEX(IY$7:IY$45,MATCH(GZ296*1000,$HR$7:$HR$45,1))),0),0)","v":7250},{"$f":"MAX(IF(HA296>=BB$7*Load_Shape!BA255/$C296*BB$31+(BB$32*$F296+BB$33*$H296)/$C296,IF(FC296-DE296>0,0,INDEX(IZ$7:IZ$45,MATCH(HA296*1000,$HR$7:$HR$45,1))),0),0)","v":7250},{"$f":"MAX(IF(HB296>=BC$7*Load_Shape!BB255/$C296*BC$31+(BC$32*$F296+BC$33*$H296)/$C296,IF(FD296-DF296>0,0,INDEX(JA$7:JA$45,MATCH(HB296*1000,$HR$7:$HR$45,1))),0),0)","v":7250},{"$f":"MAX(IF(HC296>=BD$7*Load_Shape!BC255/$C296*BD$31+(BD$32*$F296+BD$33*$H296)/$C296,IF(FE296-DG296>0,0,INDEX(JB$7:JB$45,MATCH(HC296*1000,$HR$7:$HR$45,1))),0),0)","v":7250},{"$f":"MAX(IF(HD296>=BE$7*Load_Shape!BD255/$C296*BE$31+(BE$32*$F296+BE$33*$H296)/$C296,IF(FF296-DH296>0,0,INDEX(JC$7:JC$45,MATCH(HD296*1000,$HR$7:$HR$45,1))),0),0)","v":7250},{"$f":"MAX(IF(HE296>=BF$7*Load_Shape!BE255/$C296*BF$31+(BF$32*$F296+BF$33*$H296)/$C296,IF(FG296-DI296>0,0,INDEX(JD$7:JD$45,MATCH(HE296*1000,$HR$7:$HR$45,1))),0),0)","v":7250},{"$f":"MAX(IF(HF296>=BG$7*Load_Shape!BF255/$C296*BG$31+(BG$32*$F296+BG$33*$H296)/$C296,IF(FH296-DJ296>0,0,INDEX(JE$7:JE$45,MATCH(HF296*1000,$HR$7:$HR$45,1))),0),0)","v":7250},{"$f":"MAX(IF(HG296>=BH$7*Load_Shape!BG255/$C296*BH$31+(BH$32*$F296+BH$33*$H296)/$C296,IF(FI296-DK296>0,0,INDEX(JF$7:JF$45,MATCH(HG296*1000,$HR$7:$HR$45,1))),0),0)","v":7250},{"$f":"MAX(IF(HH296>=BI$7*Load_Shape!BH255/$C296*BI$31+(BI$32*$F296+BI$33*$H296)/$C296,IF(FJ296-DL296>0,0,INDEX(JG$7:JG$45,MATCH(HH296*1000,$HR$7:$HR$45,1))),0),0)","v":7250},{"$f":"MAX(IF(HI296>=BJ$7*Load_Shape!BI255/$C296*BJ$31+(BJ$32*$F296+BJ$33*$H296)/$C296,IF(FK296-DM296>0,0,INDEX(JH$7:JH$45,MATCH(HI296*1000,$HR$7:$HR$45,1))),0),0)","v":7250},{"$f":"MAX(IF(HJ296>=BK$7*Load_Shape!BJ255/$C296*BK$31+(BK$32*$F296+BK$33*$H296)/$C296,IF(FL296-DN296>0,0,INDEX(JI$7:JI$45,MATCH(HJ296*1000,$HR$7:$HR$45,1))),0),0)","v":7250},{"$f":"MAX(IF(HK296>=BL$7*Load_Shape!BK255/$C296*BL$31+(BL$32*$F296+BL$33*$H296)/$C296,IF(FM296-DO296>0,0,INDEX(JJ$7:JJ$45,MATCH(HK296*1000,$HR$7:$HR$45,1))),0),0)","v":7271.4024999999965},{"$f":"MAX(IF(HL296>=BM$7*Load_Shape!BL255/$C296*BM$31+(BM$32*$F296+BM$33*$H296)/$C296,IF(FN296-DP296>0,0,INDEX(JK$7:JK$45,MATCH(HL296*1000,$HR$7:$HR$45,1))),0),0)","v":7271.4024999999965},{"$f":"MAX(IF(HM296>=BN$7*Load_Shape!BM255/$C296*BN$31+(BN$32*$F296+BN$33*$H296)/$C296,IF(FO296-DQ296>0,0,INDEX(JL$7:JL$45,MATCH(HM296*1000,$HR$7:$HR$45,1))),0),0)","v":7271.4024999999965},{"$f":"MAX(IF(HN296>=BO$7*Load_Shape!BN255/$C296*BO$31+(BO$32*$F296+BO$33*$H296)/$C296,IF(FP296-DR296>0,0,INDEX(JM$7:JM$45,MATCH(HN296*1000,$HR$7:$HR$45,1))),0),0)","v":7271.4024999999965},{"$f":"MAX(IF(HO296>=BP$7*Load_Shape!BO255/$C296*BP$31+(BP$32*$F296+BP$33*$H296)/$C296,IF(FQ296-DS296>0,0,INDEX(JN$7:JN$45,MATCH(HO296*1000,$HR$7:$HR$45,1))),0),0)","v":7271.4024999999965},{"$f":"MAX(IF(HP296>=BQ$7*Load_Shape!BP255/$C296*BQ$31+(BQ$32*$F296+BQ$33*$H296)/$C296,IF(FR296-DT296>0,0,INDEX(JO$7:JO$45,MATCH(HP296*1000,$HR$7:$HR$45,1))),0),0)","v":7271.4024999999965},null,null,7250,7223.7275000000081,7250,7250,7224.7275000000081,7224.7275000000081,7000,7000,7000,7000,7000,7000,7000,7250,7250,7250,7250,7250,7224.7275000000081,7224.7275000000081,7250,7250,7250,7250,7250,7250,7250,7250,7250,7250,7250,7250,7250,7250,7250,7250,7250,7271.4024999999965,7271.4024999999965,7271.4024999999965,7271.4024999999965,7271.4024999999965,7271.4024999999965,7271.4024999999965,7500,7500,7500,7500,7500]
[11,9,30,null,3.3091123124196222E-3,3.4246575342465752E-3,3.4246575342465752E-3,3.4246575342465752E-3,3.4246575342465752E-3,4.6927523134368569E-3,2.0849569815381739E-3,4.9021082177623755E-3,5.6442017248667393E-3,5.9308614786431797E-3,2.8377908862459228E-3,3.1772458690993146E-3,5.2644939244829584E-3,4.9158664618355885E-3,4.318318539967129E-3,null,{"$f":"U$7*Load_Shape!T265/$C306+SUMPRODUCT(U$8:U$21,TRANSPOSE($F306:$S306))/$C306","v":14.908439210779482},{"$f":"V$7*Load_Shape!U265/$C306+SUMPRODUCT(V$8:V$21,TRANSPOSE($F306:$S306))/$C306","v":13.770050986665144},{"$f":"W$7*Load_Shape!V265/$C306+SUMPRODUCT(W$8:W$21,TRANSPOSE($F306:$S306))/$C306","v":15.043810589063112},{"$f":"X$7*Load_Shape!W265/$C306+SUMPRODUCT(X$8:X$21,TRANSPOSE($F306:$S306))/$C306","v":13.670654229494149},{"$f":"Y$7*Load_Shape!X265/$C306+SUMPRODUCT(Y$8:Y$21,TRANSPOSE($F306:$S306))/$C306","v":12.511846772986337},{"$f":"Z$7*Load_Shape!Y265/$C306+SUMPRODUCT(Z$8:Z$21,TRANSPOSE($F306:$S306))/$C306","v":10.92060875717968},{"$f":"AA$7*Load_Shape!Z265/$C306+SUMPRODUCT(AA$8:AA$21,TRANSPOSE($F306:$S306))/$C306","v":9.1376356910899084},{"$f":"AB$7*Load_Shape!AA265/$C306+SUMPRODUCT(AB$8:AB$21,TRANSPOSE($F306:$S306))/$C306","v":8.2540015534596414},{"$f":"AC$7*Load_Shape!AB265/$C306+SUMPRODUCT(AC$8:AC$21,TRANSPOSE($F306:$S306))/$C306","v":7.1770330857487856},{"$f":"AD$7*Load_Shape!AC265/$C306+SUMPRODUCT(AD$8:AD$21,TRANSPOSE($F306:$S306))/$C306","v":6.0505516863307029},{"$f":"AE$7*Load_Shape!AD265/$C306+SUMPRODUCT(AE$8:AE$21,TRANSPOSE($F306:$S306))/$C306","v":5.1386401670605153},{"$f":"AF$7*Load_Shape!AE265/$C306+SUMPRODUCT(AF$8:AF$21,TRANSPOSE($F306:$S306))/$C306","v":5.0407171425774919},{"$f":"AG$7*Load_Shape!AF265/$C306+SUMPRODUCT(AG$8:AG$21,TRANSPOSE($F306:$S306))/$C306","v":4.8878829288535179},{"$f":"AH$7*Load_Shape!AG265/$C306+SUMPRODUCT(AH$8:AH$21,TRANSPOSE($F306:$S306))/$C306","v":6.7390660209567166},{"$f":"AI$7*Load_Shape!AH265/$C306+SUMPRODUCT(AI$8:AI$21,TRANSPOSE($F306:$S306))/$C306","v":6.5288371478008251},{"$f":"AJ$7*Load_Shape!AI265/$C306+SUMPRODUCT(AJ$8:AJ$21,TRANSPOSE($F306:$S306))/$C306","v":5.7887953346394205},{"$f":"AK$7*Load_Shape!AJ265/$C306+SUMPRODUCT(AK$8:AK$21,TRANSPOSE($F306:$S306))/$C306","v":5.1109030323986779},{"$f":"AL$7*Load_Shape!AK265/$C306+SUMPRODUCT(AL$8:AL$21,TRANSPOSE($F306:$S306))/$C306","v":4.3255726514276311},{"$f":"AM$7*Load_Shape!AL265/$C306+SUMPRODUCT(AM$8:AM$21,TRANSPOSE($F306:$S306))/$C306","v":3.6118095992048111},{"$f":"AN$7*Load_Shape!AM265/$C306+SUMPRODUCT(AN$8:AN$21,TRANSPOSE($F306:$S306))/$C306","v":3.6224724768970695},{"$f":"AO$7*Load_Shape!AN265/$C306+SUMPRODUCT(AO$8:AO$21,TRANSPOSE($F306:$S306))/$C306","v":3.8067862527731968},{"$f":"AP$7*Load_Shape!AO265/$C306+SUMPRODUCT(AP$8:AP$21,TRANSPOSE($F306:$S306))/$C306","v":3.9858428354180582},{"$f":"AQ$7*Load_Shape!AP265/$C306+SUMPRODUCT(AQ$8:AQ$21,TRANSPOSE($F306:$S306))/$C306","v":4.1352657341383967},{"$f":"AR$7*Load_Shape!AQ265/$C306+SUMPRODUCT(AR$8:AR$21,TRANSPOSE($F306:$S306))/$C306","v":4.2534820659978365},{"$f":"AS$7*Load_Shape!AR265/$C306+SUMPRODUCT(AS$8:AS$21,TRANSPOSE($F306:$S306))/$C306","v":4.3454001149678589},{"$f":"AT$7*Load_Shape!AS265/$C306+SUMPRODUCT(AT$8:AT$21,TRANSPOSE($F306:$S306))/$C306","v":4.4629278209081491},{"$f":"AU$7*Load_Shape!AT265/$C306+SUMPRODUCT(AU$8:AU$21,TRANSPOSE($F306:$S306))/$C306","v":4.6477747418229463},{"$f":"AV$7*Load_Shape!AU265/$C306+SUMPRODUCT(AV$8:AV$21,TRANSPOSE($F306:$S306))/$C306","v":4.7440597751768685},{"$f":"AW$7*Load_Shape!AV265/$C306+SUMPRODUCT(AW$8:AW$21,TRANSPOSE($F306:$S306))/$C306","v":4.7702051788168482},{"$f":"AX$7*Load_Shape!AW265/$C306+SUMPRODUCT(AX$8:AX$21,TRANSPOSE($F306:$S306))/$C306","v":4.9273489098854597},{"$f":"AY$7*Load_Shape!AX265/$C306+SUMPRODUCT(AY$8:AY$21,TRANSPOSE($F306:$S306))/$C306","v":5.1072790572625877},{"$f":"AZ$7*Load_Shape!AY265/$C306+SUMPRODUCT(AZ$8:AZ$21,TRANSPOSE($F306:$S306))/$C306","v":5.1052972533293328},{"$f":"BA$7*Load_Shape!AZ265/$C306+SUMPRODUCT(BA$8:BA$21,TRANSPOSE($F306:$S306))/$C306","v":5.2229639702162594},{"$f":"BB$7*Load_Shape!BA265/$C306+SUMPRODUCT(BB$8:BB$21,TRANSPOSE($F306:$S306))/$C306","v":5.3838412513103755},{"$f":"BC$7*Load_Shape!BB265/$C306+SUMPRODUCT(BC$8:BC$21,TRANSPOSE($F306:$S306))/$C306","v":5.4388714759983401},{"$f":"BD$7*Load_Shape!BC265/$C306+SUMPRODUCT(BD$8:BD$21,TRANSPOSE($F306:$S306))/$C306","v":5.516967802570246},{"$f":"BE$7*Load_Shape!BD265/$C306+SUMPRODUCT(BE$8:BE$21,TRANSPOSE($F306:$S306))/$C306","v":5.716916867225315},{"$f":"BF$7*Load_Shape!BE265/$C306+SUMPRODUCT(BF$8:BF$21,TRANSPOSE($F306:$S306))/$C306","v":5.9170240660835098},{"$f":"BG$7*Load_Shape!BF265/$C306+SUMPRODUCT(BG$8:BG$21,TRANSPOSE($F306:$S306))/$C306","v":6.1147951799597635},{"$f":"BH$7*Load_Shape!BG265/$C306+SUMPRODUCT(BH$8:BH$21,TRANSPOSE($F306:$S306))/$C306","v":6.308876565522759},{"$f":"BI$7*Load_Shape!BH265/$C306+SUMPRODUCT(BI$8:BI$21,TRANSPOSE($F306:$S306))/$C306","v":6.3745410266060283},{"$f":"BJ$7*Load_Shape!BI265/$C306+SUMPRODUCT(BJ$8:BJ$21,TRANSPOSE($F306:$S306))/$C306","v":6.5357063699619928},{"$f":"BK$7*Load_Shape!BJ265/$C306+SUMPRODUCT(BK$8:BK$21,TRANSPOSE($F306:$S306))/$C306","v":6.6255039779997809},{"$f":"BL$7*Load_Shape!BK265/$C306+SUMPRODUCT(BL$8:BL$21,TRANSPOSE($F306:$S306))/$C306","v":6.7118431639097977},{"$f":"BM$7*Load_Shape!BL265/$C306+SUMPRODUCT(BM$8:BM$21,TRANSPOSE($F306:$S306))/$C306","v":6.9125215585597601},{"$f":"BN$7*Load_Shape!BM265/$C306+SUMPRODUCT(BN$8:BN$21,TRANSPOSE($F306:$S306))/$C306","v":7.116980201727177},{"$f":"BO$7*Load_Shape!BN265/$C306+SUMPRODUCT(BO$8:BO$21,TRANSPOSE($F306:$S306))/$C306","v":7.321636804685177},{"$f":"BP$7*Load_Shape!BO265/$C306+SUMPRODUCT(BP$8:BP$21,TRANSPOSE($F306:$S306))/$C306","v":7.5264988393630432},{"$f":"BQ$7*Load_Shape!BP265/$C306+SUMPRODUCT(BQ$8:BQ$21,TRANSPOSE($F306:$S306))/$C306","v":7.7315737778527769},null,{"$f":"INDEX(Hydro_Param!G$27:G$39,$A306)","v":2.2171808167697091},{"$f":"INDEX(Hydro_Param!H$27:H$39,$A306)","v":-1.2171808167697091},{"$f":"INDEX(Hydro_Param!M$27:M$39,$A306)","v":0.7135160855420416},{"$f":"INDEX(Hydro_Param!N$27:N$39,$A306)","v":1.340610163666468},null,{"$f":"U306+($BS306*MAX($BU306,MIN($BV306,U306/AVERAGE(IF(OFFSET(U306,1-$B306,0,24,1)<$BU306*AVERAGE(OFFSET(U306,1-$B306,0,24,1)),OFFSET($BU306,1-$B306,0,24,1)*AVERAGE(OFFSET(U306,1-$B306,0,24,1)),IF(OFFSET(U306,1-$B306,0,24,1)>$BV306*AVERAGE(OFFSET(U306,1-$B306,0,24,1)),OFFSET($BV306,1-$B306,0,24,1)*AVERAGE(OFFSET(U306,1-$B306,0,24,1)),OFFSET(U306,1-$B306,0,24,1))))))+$BT306)*U$22*INDEX(Hydro_Param!$D$27:$D$39,$A306)/$C306/24","v":12.657702251180416},{"$f":"V306+($BS306*MAX($BU306,MIN($BV306,V306/AVERAGE(IF(OFFSET(V306,1-$B306,0,24,1)<$BU306*AVERAGE(OFFSET(V306,1-$B306,0,24,1)),OFFSET($BU306,1-$B306,0,24,1)*AVERAGE(OFFSET(V306,1-$B306,0,24,1)),IF(OFFSET(V306,1-$B306,0,24,1)>$BV306*AVERAGE(OFFSET(V306,1-$B306,0,24,1)),OFFSET($BV306,1-$B306,0,24,1)*AVERAGE(OFFSET(V306,1-$B306,0,24,1)),OFFSET(V306,1-$B306,0,24,1))))))+$BT306)*V$22*INDEX(Hydro_Param!$D$27:$D$39,$A306)/$C306/24","v":11.558047560430252},{"$f":"W306+($BS306*MAX($BU306,MIN($BV306,W306/AVERAGE(IF(OFFSET(W306,1-$B306,0,24,1)<$BU306*AVERAGE(OFFSET(W306,1-$B306,0,24,1)),OFFSET($BU306,1-$B306,0,24,1)*AVERAGE(OFFSET(W306,1-$B306,0,24,1)),IF(OFFSET(W306,1-$B306,0,24,1)>$BV306*AVERAGE(OFFSET(W306,1-$B306,0,24,1)),OFFSET($BV306,1-$B306,0,24,1)*AVERAGE(OFFSET(W306,1-$B306,0,24,1)),OFFSET(W306,1-$B306,0,24,1))))))+$BT306)*W$22*INDEX(Hydro_Param!$D$27:$D$39,$A306)/$C306/24","v":12.983188909080619},{"$f":"X306+($BS306*MAX($BU306,MIN($BV306,X306/AVERAGE(IF(OFFSET(X306,1-$B306,0,24,1)<$BU306*AVERAGE(OFFSET(X306,1-$B306,0,24,1)),OFFSET($BU306,1-$B306,0,24,1)*AVERAGE(OFFSET(X306,1-$B306,0,24,1)),IF(OFFSET(X306,1-$B306,0,24,1)>$BV306*AVERAGE(OFFSET(X306,1-$B306,0,24,1)),OFFSET($BV306,1-$B306,0,24,1)*AVERAGE(OFFSET(X306,1-$B306,0,24,1)),OFFSET(X306,1-$B306,0,24,1))))))+$BT306)*X$22*INDEX(Hydro_Param!$D$27:$D$39,$A306)/$C306/24","v":11.860948799796326},{"$f":"Y306+($BS306*MAX($BU306,MIN($BV306,Y306/AVERAGE(IF(OFFSET(Y306,1-$B306,0,24,1)<$BU306*AVERAGE(OFFSET(Y306,1-$B306,0,24,1)),OFFSET($BU306,1-$B306,0,24,1)*AVERAGE(OFFSET(Y306,1-$B306,0,24,1)),IF(OFFSET(Y306,1-$B306,0,24,1)>$BV306*AVERAGE(OFFSET(Y306,1-$B306,0,24,1)),OFFSET($BV306,1-$B306,0,24,1)*AVERAGE(OFFSET(Y306,1-$B306,0,24,1)),OFFSET(Y306,1-$B306,0,24,1))))))+$BT306)*Y$22*INDEX(Hydro_Param!$D$27:$D$39,$A306)/$C306/24","v":10.873226339170785},{"$f":"Z306+($BS306*MAX($BU306,MIN($BV306,Z306/AVERAGE(IF(OFFSET(Z306,1-$B306,0,24,1)<$BU306*AVERAGE(OFFSET(Z306,1-$B306,0,24,1)),OFFSET($BU306,1-$B306,0,24,1)*AVERAGE(OFFSET(Z306,1-$B306,0,24,1)),IF(OFFSET(Z306,1-$B306,0,24,1)>$BV306*AVERAGE(OFFSET(Z306,1-$B306,0,24,1)),OFFSET($BV306,1-$B306,0,24,1)*AVERAGE(OFFSET(Z306,1-$B306,0,24,1)),OFFSET(Z306,1-$B306,0,24,1))))))+$BT306)*Z$22*INDEX(Hydro_Param!$D$27:$D$39,$A306)/$C306/24","v":9.5380595139714472},{"$f":"AA306+($BS306*MAX($BU306,MIN($BV306,AA306/AVERAGE(IF(OFFSET(AA306,1-$B306,0,24,1)<$BU306*AVERAGE(OFFSET(AA306,1-$B306,0,24,1)),OFFSET($BU306,1-$B306,0,24,1)*AVERAGE(OFFSET(AA306,1-$B306,0,24,1)),IF(OFFSET(AA306,1-$B306,0,24,1)>$BV306*AVERAGE(OFFSET(AA306,1-$B306,0,24,1)),OFFSET($BV306,1-$B306,0,24,1)*AVERAGE(OFFSET(AA306,1-$B306,0,24,1)),OFFSET(AA306,1-$B306,0,24,1))))))+$BT306)*AA$22*INDEX(Hydro_Param!$D$27:$D$39,$A306)/$C306/24","v":8.1912979508279644},{"$f":"AB306+($BS306*MAX($BU306,MIN($BV306,AB306/AVERAGE(IF(OFFSET(AB306,1-$B306,0,24,1)<$BU306*AVERAGE(OFFSET(AB306,1-$B306,0,24,1)),OFFSET($BU306,1-$B306,0,24,1)*AVERAGE(OFFSET(AB306,1-$B306,0,24,1)),IF(OFFSET(AB306,1-$B306,0,24,1)>$BV306*AVERAGE(OFFSET(AB306,1-$B306,0,24,1)),OFFSET($BV306,1-$B306,0,24,1)*AVERAGE(OFFSET(AB306,1-$B306,0,24,1)),OFFSET(AB306,1-$B306,0,24,1))))))+$BT306)*AB$22*INDEX(Hydro_Param!$D$27:$D$39,$A306)/$C306/24","v":7.474040862483049},{"$f":"AC306+($BS306*MAX($BU306,MIN($BV306,AC306/AVERAGE(IF(OFFSET(AC306,1-$B306,0,24,1)<$BU306*AVERAGE(OFFSET(AC306,1-$B306,0,24,1)),OFFSET($BU306,1-$B306,0,24,1)*AVERAGE(OFFSET(AC306,1-$B306,0,24,1)),IF(OFFSET(AC306,1-$B306,0,24,1)>$BV306*AVERAGE(OFFSET(AC306,1-$B306,0,24,1)),OFFSET($BV306,1-$B306,0,24,1)*AVERAGE(OFFSET(AC306,1-$B306,0,24,1)),OFFSET(AC306,1-$B306,0,24,1))))))+$BT306)*AC$22*INDEX(Hydro_Param!$D$27:$D$39,$A306)/$C306/24","v":6.3970723947721932},{"$f":"AD306+($BS306*MAX($BU306,MIN($BV306,AD306/AVERAGE(IF(OFFSET(AD306,1-$B306,0,24,1)<$BU306*AVERAGE(OFFSET(AD306,1-$B306,0,24,1)),OFFSET($BU306,1-$B306,0,24,1)*AVERAGE(OFFSET(AD306,1-$B306,0,24,1)),IF(OFFSET(AD306,1-$B306,0,24,1)>$BV306*AVERAGE(OFFSET(AD306,1-$B306,0,24,1)),OFFSET($BV306,1-$B306,0,24,1)*AVERAGE(OFFSET(AD306,1-$B306,0,24,1)),OFFSET(AD306,1-$B306,0,24,1))))))+$BT306)*AD$22*INDEX(Hydro_Param!$D$27:$D$39,$A306)/$C306/24","v":5.2705909953541106},{"$f":"AE306+($BS306*MAX($BU306,MIN($BV306,AE306/AVERAGE(IF(OFFSET(AE306,1-$B306,0,24,1)<$BU306*AVERAGE(OFFSET(AE306,1-$B306,0,24,1)),OFFSET($BU306,1-$B306,0,24,1)*AVERAGE(OFFSET(AE306,1-$B306,0,24,1)),IF(OFFSET(AE306,1-$B306,0,24,1)>$BV306*AVERAGE(OFFSET(AE306,1-$B306,0,24,1)),OFFSET($BV306,1-$B306,0,24,1)*AVERAGE(OFFSET(AE306,1-$B306,0,24,1)),OFFSET(AE306,1-$B306,0,24,1))))))+$BT306)*AE$22*INDEX(Hydro_Param!$D$27:$D$39,$A306)/$C306/24","v":4.3586794760839229},{"$f":"AF306+($BS306*MAX($BU306,MIN($BV306,AF306/AVERAGE(IF(OFFSET(AF306,1-$B306,0,24,1)<$BU306*AVERAGE(OFFSET(AF306,1-$B306,0,24,1)),OFFSET($BU306,1-$B306,0,24,1)*AVERAGE(OFFSET(AF306,1-$B306,0,24,1)),IF(OFFSET(AF306,1-$B306,0,24,1)>$BV306*AVERAGE(OFFSET(AF306,1-$B306,0,24,1)),OFFSET($BV306,1-$B306,0,24,1)*AVERAGE(OFFSET(AF306,1-$B306,0,24,1)),OFFSET(AF306,1-$B306,0,24,1))))))+$BT306)*AF$22*INDEX(Hydro_Param!$D$27:$D$39,$A306)/$C306/24","v":4.2607564516008996},{"$f":"AG306+($BS306*MAX($BU306,MIN($BV306,AG306/AVERAGE(IF(OFFSET(AG306,1-$B306,0,24,1)<$BU306*AVERAGE(OFFSET(AG306,1-$B306,0,24,1)),OFFSET($BU306,1-$B306,0,24,1)*AVERAGE(OFFSET(AG306,1-$B306,0,24,1)),IF(OFFSET(AG306,1-$B306,0,24,1)>$BV306*AVERAGE(OFFSET(AG306,1-$B306,0,24,1)),OFFSET($BV306,1-$B306,0,24,1)*AVERAGE(OFFSET(AG306,1-$B306,0,24,1)),OFFSET(AG306,1-$B306,0,24,1))))))+$BT306)*AG$22*INDEX(Hydro_Param!$D$27:$D$39,$A306)/$C306/24","v":4.1079222378769256},{"$f":"AH306+($BS306*MAX($BU306,MIN($BV306,AH306/AVERAGE(IF(OFFSET(AH306,1-$B306,0,24,1)<$BU306*AVERAGE(OFFSET(AH306,1-$B306,0,24,1)),OFFSET($BU306,1-$B306,0,24,1)*AVERAGE(OFFSET(AH306,1-$B306,0,24,1)),IF(OFFSET(AH306,1-$B306,0,24,1)>$BV306*AVERAGE(OFFSET(AH306,1-$B306,0,24,1)),OFFSET($BV306,1-$B306,0,24,1)*AVERAGE(OFFSET(AH306,1-$B306,0,24,1)),OFFSET(AH306,1-$B306,0,24,1))))))+$BT306)*AH$22*INDEX(Hydro_Param!$D$27:$D$39,$A306)/$C306/24","v":5.9591053299801242},{"$f":"AI306+($BS306*MAX($BU306,MIN($BV306,AI306/AVERAGE(IF(OFFSET(AI306,1-$B306,0,24,1)<$BU306*AVERAGE(OFFSET(AI306,1-$B306,0,24,1)),OFFSET($BU306,1-$B306,0,24,1)*AVERAGE(OFFSET(AI306,1-$B306,0,24,1)),IF(OFFSET(AI306,1-$B306,0,24,1)>$BV306*AVERAGE(OFFSET(AI306,1-$B306,0,24,1)),OFFSET($BV306,1-$B306,0,24,1)*AVERAGE(OFFSET(AI306,1-$B306,0,24,1)),OFFSET(AI306,1-$B306,0,24,1))))))+$BT306)*AI$22*INDEX(Hydro_Param!$D$27:$D$39,$A306)/$C306/24","v":5.7488764568242328},{"$f":"AJ306+($BS306*MAX($BU306,MIN($BV306,AJ306/AVERAGE(IF(OFFSET(AJ306,1-$B306,0,24,1)<$BU306*AVERAGE(OFFSET(AJ306,1-$B306,0,24,1)),OFFSET($BU306,1-$B306,0,24,1)*AVERAGE(OFFSET(AJ306,1-$B306,0,24,1)),IF(OFFSET(AJ306,1-$B306,0,24,1)>$BV306*AVERAGE(OFFSET(AJ306,1-$B306,0,24,1)),OFFSET($BV306,1-$B306,0,24,1)*AVERAGE(OFFSET(AJ306,1-$B306,0,24,1)),OFFSET(AJ306,1-$B306,0,24,1))))))+$BT306)*AJ$22*INDEX(Hydro_Param!$D$27:$D$39,$A306)/$C306/24","v":5.0088346436628282},{"$f":"AK306+($BS306*MAX($BU306,MIN($BV306,AK306/AVERAGE(IF(OFFSET(AK306,1-$B306,0,24,1)<$BU306*AVERAGE(OFFSET(AK306,1-$B306,0,24,1)),OFFSET($BU306,1-$B306,0,24,1)*AVERAGE(OFFSET(AK306,1-$B306,0,24,1)),IF(OFFSET(AK306,1-$B306,0,24,1)>$BV306*AVERAGE(OFFSET(AK306,1-$B306,0,24,1)),OFFSET($BV306,1-$B306,0,24,1)*AVERAGE(OFFSET(AK306,1-$B306,0,24,1)),OFFSET(AK306,1-$B306,0,24,1))))))+$BT306)*AK$22*INDEX(Hydro_Param!$D$27:$D$39,$A306)/$C306/24","v":4.3309423414220856},{"$f":"AL306+($BS306*MAX($BU306,MIN($BV306,AL306/AVERAGE(IF(OFFSET(AL306,1-$B306,0,24,1)<$BU306*AVERAGE(OFFSET(AL306,1-$B306,0,24,1)),OFFSET($BU306,1-$B306,0,24,1)*AVERAGE(OFFSET(AL306,1-$B306,0,24,1)),IF(OFFSET(AL306,1-$B306,0,24,1)>$BV306*AVERAGE(OFFSET(AL306,1-$B306,0,24,1)),OFFSET($BV306,1-$B306,0,24,1)*AVERAGE(OFFSET(AL306,1-$B306,0,24,1)),OFFSET(AL306,1-$B306,0,24,1))))))+$BT306)*AL$22*INDEX(Hydro_Param!$D$27:$D$39,$A306)/$C306/24","v":3.5456119604510383},{"$f":"AM306+($BS306*MAX($BU306,MIN($BV306,AM306/AVERAGE(IF(OFFSET(AM306,1-$B306,0,24,1)<$BU306*AVERAGE(OFFSET(AM306,1-$B306,0,24,1)),OFFSET($BU306,1-$B306,0,24,1)*AVERAGE(OFFSET(AM306,1-$B306,0,24,1)),IF(OFFSET(AM306,1-$B306,0,24,1)>$BV306*AVERAGE(OFFSET(AM306,1-$B306,0,24,1)),OFFSET($BV306,1-$B306,0,24,1)*AVERAGE(OFFSET(AM306,1-$B306,0,24,1)),OFFSET(AM306,1-$B306,0,24,1))))))+$BT306)*AM$22*INDEX(Hydro_Param!$D$27:$D$39,$A306)/$C306/24","v":2.8318489082282183},{"$f":"AN306+($BS306*MAX($BU306,MIN($BV306,AN306/AVERAGE(IF(OFFSET(AN306,1-$B306,0,24,1)<$BU306*AVERAGE(OFFSET(AN306,1-$B306,0,24,1)),OFFSET($BU306,1-$B306,0,24,1)*AVERAGE(OFFSET(AN306,1-$B306,0,24,1)),IF(OFFSET(AN306,1-$B306,0,24,1)>$BV306*AVERAGE(OFFSET(AN306,1-$B306,0,24,1)),OFFSET($BV306,1-$B306,0,24,1)*AVERAGE(OFFSET(AN306,1-$B306,0,24,1)),OFFSET(AN306,1-$B306,0,24,1))))))+$BT306)*AN$22*INDEX(Hydro_Param!$D$27:$D$39,$A306)/$C306/24","v":2.8425117859204767},{"$f":"AO306+($BS306*MAX($BU306,MIN($BV306,AO306/AVERAGE(IF(OFFSET(AO306,1-$B306,0,24,1)<$BU306*AVERAGE(OFFSET(AO306,1-$B306,0,24,1)),OFFSET($BU306,1-$B306,0,24,1)*AVERAGE(OFFSET(AO306,1-$B306,0,24,1)),IF(OFFSET(AO306,1-$B306,0,24,1)>$BV306*AVERAGE(OFFSET(AO306,1-$B306,0,24,1)),OFFSET($BV306,1-$B306,0,24,1)*AVERAGE(OFFSET(AO306,1-$B306,0,24,1)),OFFSET(AO306,1-$B306,0,24,1))))))+$BT306)*AO$22*INDEX(Hydro_Param!$D$27:$D$39,$A306)/$C306/24","v":3.026825561796604},{"$f":"AP306+($BS306*MAX($BU306,MIN($BV306,AP306/AVERAGE(IF(OFFSET(AP306,1-$B306,0,24,1)<$BU306*AVERAGE(OFFSET(AP306,1-$B306,0,24,1)),OFFSET($BU306,1-$B306,0,24,1)*AVERAGE(OFFSET(AP306,1-$B306,0,24,1)),IF(OFFSET(AP306,1-$B306,0,24,1)>$BV306*AVERAGE(OFFSET(AP306,1-$B306,0,24,1)),OFFSET($BV306,1-$B306,0,24,1)*AVERAGE(OFFSET(AP306,1-$B306,0,24,1)),OFFSET(AP306,1-$B306,0,24,1))))))+$BT306)*AP$22*INDEX(Hydro_Param!$D$27:$D$39,$A306)/$C306/24","v":3.2058821444414654},{"$f":"AQ306+($BS306*MAX($BU306,MIN($BV306,AQ306/AVERAGE(IF(OFFSET(AQ306,1-$B306,0,24,1)<$BU306*AVERAGE(OFFSET(AQ306,1-$B306,0,24,1)),OFFSET($BU306,1-$B306,0,24,1)*AVERAGE(OFFSET(AQ306,1-$B306,0,24,1)),IF(OFFSET(AQ306,1-$B306,0,24,1)>$BV306*AVERAGE(OFFSET(AQ306,1-$B306,0,24,1)),OFFSET($BV306,1-$B306,0,24,1)*AVERAGE(OFFSET(AQ306,1-$B306,0,24,1)),OFFSET(AQ306,1-$B306,0,24,1))))))+$BT306)*AQ$22*INDEX(Hydro_Param!$D$27:$D$39,$A306)/$C306/24","v":3.3553050431618039},{"$f":"AR306+($BS306*MAX($BU306,MIN($BV306,AR306/AVERAGE(IF(OFFSET(AR306,1-$B306,0,24,1)<$BU306*AVERAGE(OFFSET(AR306,1-$B306,0,24,1)),OFFSET($BU306,1-$B306,0,24,1)*AVERAGE(OFFSET(AR306,1-$B306,0,24,1)),IF(OFFSET(AR306,1-$B306,0,24,1)>$BV306*AVERAGE(OFFSET(AR306,1-$B306,0,24,1)),OFFSET($BV306,1-$B306,0,24,1)*AVERAGE(OFFSET(AR306,1-$B306,0,24,1)),OFFSET(AR306,1-$B306,0,24,1))))))+$BT306)*AR$22*INDEX(Hydro_Param!$D$27:$D$39,$A306)/$C306/24","v":3.4735213750212437},{"$f":"AS306+($BS306*MAX($BU306,MIN($BV306,AS306/AVERAGE(IF(OFFSET(AS306,1-$B306,0,24,1)<$BU306*AVERAGE(OFFSET(AS306,1-$B306,0,24,1)),OFFSET($BU306,1-$B306,0,24,1)*AVERAGE(OFFSET(AS306,1-$B306,0,24,1)),IF(OFFSET(AS306,1-$B306,0,24,1)>$BV306*AVERAGE(OFFSET(AS306,1-$B306,0,24,1)),OFFSET($BV306,1-$B306,0,24,1)*AVERAGE(OFFSET(AS306,1-$B306,0,24,1)),OFFSET(AS306,1-$B306,0,24,1))))))+$BT306)*AS$22*INDEX(Hydro_Param!$D$27:$D$39,$A306)/$C306/24","v":3.5654394239912661},{"$f":"AT306+($BS306*MAX($BU306,MIN($BV306,AT306/AVERAGE(IF(OFFSET(AT306,1-$B306,0,24,1)<$BU306*AVERAGE(OFFSET(AT306,1-$B306,0,24,1)),OFFSET($BU306,1-$B306,0,24,1)*AVERAGE(OFFSET(AT306,1-$B306,0,24,1)),IF(OFFSET(AT306,1-$B306,0,24,1)>$BV306*AVERAGE(OFFSET(AT306,1-$B306,0,24,1)),OFFSET($BV306,1-$B306,0,24,1)*AVERAGE(OFFSET(AT306,1-$B306,0,24,1)),OFFSET(AT306,1-$B306,0,24,1))))))+$BT306)*AT$22*INDEX(Hydro_Param!$D$27:$D$39,$A306)/$C306/24","v":3.6829671299315563},{"$f":"AU306+($BS306*MAX($BU306,MIN($BV306,AU306/AVERAGE(IF(OFFSET(AU306,1-$B306,0,24,1)<$BU306*AVERAGE(OFFSET(AU306,1-$B306,0,24,1)),OFFSET($BU306,1-$B306,0,24,1)*AVERAGE(OFFSET(AU306,1-$B306,0,24,1)),IF(OFFSET(AU306,1-$B306,0,24,1)>$BV306*AVERAGE(OFFSET(AU306,1-$B306,0,24,1)),OFFSET($BV306,1-$B306,0,24,1)*AVERAGE(OFFSET(AU306,1-$B306,0,24,1)),OFFSET(AU306,1-$B306,0,24,1))))))+$BT306)*AU$22*INDEX(Hydro_Param!$D$27:$D$39,$A306)/$C306/24","v":3.8678140508463534},{"$f":"AV306+($BS306*MAX($BU306,MIN($BV306,AV306/AVERAGE(IF(OFFSET(AV306,1-$B306,0,24,1)<$BU306*AVERAGE(OFFSET(AV306,1-$B306,0,24,1)),OFFSET($BU306,1-$B306,0,24,1)*AVERAGE(OFFSET(AV306,1-$B306,0,24,1)),IF(OFFSET(AV306,1-$B306,0,24,1)>$BV306*AVERAGE(OFFSET(AV306,1-$B306,0,24,1)),OFFSET($BV306,1-$B306,0,24,1)*AVERAGE(OFFSET(AV306,1-$B306,0,24,1)),OFFSET(AV306,1-$B306,0,24,1))))))+$BT306)*AV$22*INDEX(Hydro_Param!$D$27:$D$39,$A306)/$C306/24","v":3.9640990842002757},{"$f":"AW306+($BS306*MAX($BU306,MIN($BV306,AW306/AVERAGE(IF(OFFSET(AW306,1-$B306,0,24,1)<$BU306*AVERAGE(OFFSET(AW306,1-$B306,0,24,1)),OFFSET($BU306,1-$B306,0,24,1)*AVERAGE(OFFSET(AW306,1-$B306,0,24,1)),IF(OFFSET(AW306,1-$B306,0,24,1)>$BV306*AVERAGE(OFFSET(AW306,1-$B306,0,24,1)),OFFSET($BV306,1-$B306,0,24,1)*AVERAGE(OFFSET(AW306,1-$B306,0,24,1)),OFFSET(AW306,1-$B306,0,24,1))))))+$BT306)*AW$22*INDEX(Hydro_Param!$D$27:$D$39,$A306)/$C306/24","v":3.9902444878402554},{"$f":"AX306+($BS306*MAX($BU306,MIN($BV306,AX306/AVERAGE(IF(OFFSET(AX306,1-$B306,0,24,1)<$BU306*AVERAGE(OFFSET(AX306,1-$B306,0,24,1)),OFFSET($BU306,1-$B306,0,24,1)*AVERAGE(OFFSET(AX306,1-$B306,0,24,1)),IF(OFFSET(AX306,1-$B306,0,24,1)>$BV306*AVERAGE(OFFSET(AX306,1-$B306,0,24,1)),OFFSET($BV306,1-$B306,0,24,1)*AVERAGE(OFFSET(AX306,1-$B306,0,24,1)),OFFSET(AX306,1-$B306,0,24,1))))))+$BT306)*AX$22*INDEX(Hydro_Param!$D$27:$D$39,$A306)/$C306/24","v":4.1473882189088673},{"$f":"AY306+($BS306*MAX($BU306,MIN($BV306,AY306/AVERAGE(IF(OFFSET(AY306,1-$B306,0,24,1)<$BU306*AVERAGE(OFFSET(AY306,1-$B306,0,24,1)),OFFSET($BU306,1-$B306,0,24,1)*AVERAGE(OFFSET(AY306,1-$B306,0,24,1)),IF(OFFSET(AY306,1-$B306,0,24,1)>$BV306*AVERAGE(OFFSET(AY306,1-$B306,0,24,1)),OFFSET($BV306,1-$B306,0,24,1)*AVERAGE(OFFSET(AY306,1-$B306,0,24,1)),OFFSET(AY306,1-$B306,0,24,1))))))+$BT306)*AY$22*INDEX(Hydro_Param!$D$27:$D$39,$A306)/$C306/24","v":4.3273183662859953},{"$f":"AZ306+($BS306*MAX($BU306,MIN($BV306,AZ306/AVERAGE(IF(OFFSET(AZ306,1-$B306,0,24,1)<$BU306*AVERAGE(OFFSET(AZ306,1-$B306,0,24,1)),OFFSET($BU306,1-$B306,0,24,1)*AVERAGE(OFFSET(AZ306,1-$B306,0,24,1)),IF(OFFSET(AZ306,1-$B306,0,24,1)>$BV306*AVERAGE(OFFSET(AZ306,1-$B306,0,24,1)),OFFSET($BV306,1-$B306,0,24,1)*AVERAGE(OFFSET(AZ306,1-$B306,0,24,1)),OFFSET(AZ306,1-$B306,0,24,1))))))+$BT306)*AZ$22*INDEX(Hydro_Param!$D$27:$D$39,$A306)/$C306/24","v":4.3253365623527404},{"$f":"BA306+($BS306*MAX($BU306,MIN($BV306,BA306/AVERAGE(IF(OFFSET(BA306,1-$B306,0,24,1)<$BU306*AVERAGE(OFFSET(BA306,1-$B306,0,24,1)),OFFSET($BU306,1-$B306,0,24,1)*AVERAGE(OFFSET(BA306,1-$B306,0,24,1)),IF(OFFSET(BA306,1-$B306,0,24,1)>$BV306*AVERAGE(OFFSET(BA306,1-$B306,0,24,1)),OFFSET($BV306,1-$B306,0,24,1)*AVERAGE(OFFSET(BA306,1-$B306,0,24,1)),OFFSET(BA306,1-$B306,0,24,1))))))+$BT306)*BA$22*INDEX(Hydro_Param!$D$27:$D$39,$A306)/$C306/24","v":4.443003279239667},{"$f":"BB306+($BS306*MAX($BU306,MIN($BV306,BB306/AVERAGE(IF(OFFSET(BB306,1-$B306,0,24,1)<$BU306*AVERAGE(OFFSET(BB306,1-$B306,0,24,1)),OFFSET($BU306,1-$B306,0,24,1)*AVERAGE(OFFSET(BB306,1-$B306,0,24,1)),IF(OFFSET(BB306,1-$B306,0,24,1)>$BV306*AVERAGE(OFFSET(BB306,1-$B306,0,24,1)),OFFSET($BV306,1-$B306,0,24,1)*AVERAGE(OFFSET(BB306,1-$B306,0,24,1)),OFFSET(BB306,1-$B306,0,24,1))))))+$BT306)*BB$22*INDEX(Hydro_Param!$D$27:$D$39,$A306)/$C306/24","v":4.6038805603337831},{"$f":"BC306+($BS306*MAX($BU306,MIN($BV306,BC306/AVERAGE(IF(OFFSET(BC306,1-$B306,0,24,1)<$BU306*AVERAGE(OFFSET(BC306,1-$B306,0,24,1)),OFFSET($BU306,1-$B306,0,24,1)*AVERAGE(OFFSET(BC306,1-$B306,0,24,1)),IF(OFFSET(BC306,1-$B306,0,24,1)>$BV306*AVERAGE(OFFSET(BC306,1-$B306,0,24,1)),OFFSET($BV306,1-$B306,0,24,1)*AVERAGE(OFFSET(BC306,1-$B306,0,24,1)),OFFSET(BC306,1-$B306,0,24,1))))))+$BT306)*BC$22*INDEX(Hydro_Param!$D$27:$D$39,$A306)/$C306/24","v":4.6589107850217477},{"$f":"BD306+($BS306*MAX($BU306,MIN($BV306,BD306/AVERAGE(IF(OFFSET(BD306,1-$B306,0,24,1)<$BU306*AVERAGE(OFFSET(BD306,1-$B306,0,24,1)),OFFSET($BU306,1-$B306,0,24,1)*AVERAGE(OFFSET(BD306,1-$B306,0,24,1)),IF(OFFSET(BD306,1-$B306,0,24,1)>$BV306*AVERAGE(OFFSET(BD306,1-$B306,0,24,1)),OFFSET($BV306,1-$B306,0,24,1)*AVERAGE(OFFSET(BD306,1-$B306,0,24,1)),OFFSET(BD306,1-$B306,0,24,1))))))+$BT306)*BD$22*INDEX(Hydro_Param!$D$27:$D$39,$A306)/$C306/24","v":4.7370071115936536},{"$f":"BE306+($BS306*MAX($BU306,MIN($BV306,BE306/AVERAGE(IF(OFFSET(BE306,1-$B306,0,24,1)<$BU306*AVERAGE(OFFSET(BE306,1-$B306,0,24,1)),OFFSET($BU306,1-$B306,0,24,1)*AVERAGE(OFFSET(BE306,1-$B306,0,24,1)),IF(OFFSET(BE306,1-$B306,0,24,1)>$BV306*AVERAGE(OFFSET(BE306,1-$B306,0,24,1)),OFFSET($BV306,1-$B306,0,24,1)*AVERAGE(OFFSET(BE306,1-$B306,0,24,1)),OFFSET(BE306,1-$B306,0,24,1))))))+$BT306)*BE$22*INDEX(Hydro_Param!$D$27:$D$39,$A306)/$C306/24","v":4.9369561762487226},{"$f":"BF306+($BS306*MAX($BU306,MIN($BV306,BF306/AVERAGE(IF(OFFSET(BF306,1-$B306,0,24,1)<$BU306*AVERAGE(OFFSET(BF306,1-$B306,0,24,1)),OFFSET($BU306,1-$B306,0,24,1)*AVERAGE(OFFSET(BF306,1-$B306,0,24,1)),IF(OFFSET(BF306,1-$B306,0,24,1)>$BV306*AVERAGE(OFFSET(BF306,1-$B306,0,24,1)),OFFSET($BV306,1-$B306,0,24,1)*AVERAGE(OFFSET(BF306,1-$B306,0,24,1)),OFFSET(BF306,1-$B306,0,24,1))))))+$BT306)*BF$22*INDEX(Hydro_Param!$D$27:$D$39,$A306)/$C306/24","v":5.1370633751069175},{"$f":"BG306+($BS306*MAX($BU306,MIN($BV306,BG306/AVERAGE(IF(OFFSET(BG306,1-$B306,0,24,1)<$BU306*AVERAGE(OFFSET(BG306,1-$B306,0,24,1)),OFFSET($BU306,1-$B306,0,24,1)*AVERAGE(OFFSET(BG306,1-$B306,0,24,1)),IF(OFFSET(BG306,1-$B306,0,24,1)>$BV306*AVERAGE(OFFSET(BG306,1-$B306,0,24,1)),OFFSET($BV306,1-$B306,0,24,1)*AVERAGE(OFFSET(BG306,1-$B306,0,24,1)),OFFSET(BG306,1-$B306,0,24,1))))))+$BT306)*BG$22*INDEX(Hydro_Param!$D$27:$D$39,$A306)/$C306/24","v":5.3348344889831711},{"$f":"BH306+($BS306*MAX($BU306,MIN($BV306,BH306/AVERAGE(IF(OFFSET(BH306,1-$B306,0,24,1)<$BU306*AVERAGE(OFFSET(BH306,1-$B306,0,24,1)),OFFSET($BU306,1-$B306,0,24,1)*AVERAGE(OFFSET(BH306,1-$B306,0,24,1)),IF(OFFSET(BH306,1-$B306,0,24,1)>$BV306*AVERAGE(OFFSET(BH306,1-$B306,0,24,1)),OFFSET($BV306,1-$B306,0,24,1)*AVERAGE(OFFSET(BH306,1-$B306,0,24,1)),OFFSET(BH306,1-$B306,0,24,1))))))+$BT306)*BH$22*INDEX(Hydro_Param!$D$27:$D$39,$A306)/$C306/24","v":5.5289158745461666},{"$f":"BI306+($BS306*MAX($BU306,MIN($BV306,BI306/AVERAGE(IF(OFFSET(BI306,1-$B306,0,24,1)<$BU306*AVERAGE(OFFSET(BI306,1-$B306,0,24,1)),OFFSET($BU306,1-$B306,0,24,1)*AVERAGE(OFFSET(BI306,1-$B306,0,24,1)),IF(OFFSET(BI306,1-$B306,0,24,1)>$BV306*AVERAGE(OFFSET(BI306,1-$B306,0,24,1)),OFFSET($BV306,1-$B306,0,24,1)*AVERAGE(OFFSET(BI306,1-$B306,0,24,1)),OFFSET(BI306,1-$B306,0,24,1))))))+$BT306)*BI$22*INDEX(Hydro_Param!$D$27:$D$39,$A306)/$C306/24","v":5.5945803356294359},{"$f":"BJ306+($BS306*MAX($BU306,MIN($BV306,BJ306/AVERAGE(IF(OFFSET(BJ306,1-$B306,0,24,1)<$BU306*AVERAGE(OFFSET(BJ306,1-$B306,0,24,1)),OFFSET($BU306,1-$B306,0,24,1)*AVERAGE(OFFSET(BJ306,1-$B306,0,24,1)),IF(OFFSET(BJ306,1-$B306,0,24,1)>$BV306*AVERAGE(OFFSET(BJ306,1-$B306,0,24,1)),OFFSET($BV306,1-$B306,0,24,1)*AVERAGE(OFFSET(BJ306,1-$B306,0,24,1)),OFFSET(BJ306,1-$B306,0,24,1))))))+$BT306)*BJ$22*INDEX(Hydro_Param!$D$27:$D$39,$A306)/$C306/24","v":5.7557456789854005},{"$f":"BK306+($BS306*MAX($BU306,MIN($BV306,BK306/AVERAGE(IF(OFFSET(BK306,1-$B306,0,24,1)<$BU306*AVERAGE(OFFSET(BK306,1-$B306,0,24,1)),OFFSET($BU306,1-$B306,0,24,1)*AVERAGE(OFFSET(BK306,1-$B306,0,24,1)),IF(OFFSET(BK306,1-$B306,0,24,1)>$BV306*AVERAGE(OFFSET(BK306,1-$B306,0,24,1)),OFFSET($BV306,1-$B306,0,24,1)*AVERAGE(OFFSET(BK306,1-$B306,0,24,1)),OFFSET(BK306,1-$B306,0,24,1))))))+$BT306)*BK$22*INDEX(Hydro_Param!$D$27:$D$39,$A306)/$C306/24","v":5.8455432870231885},{"$f":"BL306+($BS306*MAX($BU306,MIN($BV306,BL306/AVERAGE(IF(OFFSET(BL306,1-$B306,0,24,1)<$BU306*AVERAGE(OFFSET(BL306,1-$B306,0,24,1)),OFFSET($BU306,1-$B306,0,24,1)*AVERAGE(OFFSET(BL306,1-$B306,0,24,1)),IF(OFFSET(BL306,1-$B306,0,24,1)>$BV306*AVERAGE(OFFSET(BL306,1-$B306,0,24,1)),OFFSET($BV306,1-$B306,0,24,1)*AVERAGE(OFFSET(BL306,1-$B306,0,24,1)),OFFSET(BL306,1-$B306,0,24,1))))))+$BT306)*BL$22*INDEX(Hydro_Param!$D$27:$D$39,$A306)/$C306/24","v":5.9318824729332054},{"$f":"BM306+($BS306*MAX($BU306,MIN($BV306,BM306/AVERAGE(IF(OFFSET(BM306,1-$B306,0,24,1)<$BU306*AVERAGE(OFFSET(BM306,1-$B306,0,24,1)),OFFSET($BU306,1-$B306,0,24,1)*AVERAGE(OFFSET(BM306,1-$B306,0,24,1)),IF(OFFSET(BM306,1-$B306,0,24,1)>$BV306*AVERAGE(OFFSET(BM306,1-$B306,0,24,1)),OFFSET($BV306,1-$B306,0,24,1)*AVERAGE(OFFSET(BM306,1-$B306,0,24,1)),OFFSET(BM306,1-$B306,0,24,1))))))+$BT306)*BM$22*INDEX(Hydro_Param!$D$27:$D$39,$A306)/$C306/24","v":6.1325608675831678},{"$f":"BN306+($BS306*MAX($BU306,MIN($BV306,BN306/AVERAGE(IF(OFFSET(BN306,1-$B306,0,24,1)<$BU306*AVERAGE(OFFSET(BN306,1-$B306,0,24,1)),OFFSET($BU306,1-$B306,0,24,1)*AVERAGE(OFFSET(BN306,1-$B306,0,24,1)),IF(OFFSET(BN306,1-$B306,0,24,1)>$BV306*AVERAGE(OFFSET(BN306,1-$B306,0,24,1)),OFFSET($BV306,1-$B306,0,24,1)*AVERAGE(OFFSET(BN306,1-$B306,0,24,1)),OFFSET(BN306,1-$B306,0,24,1))))))+$BT306)*BN$22*INDEX(Hydro_Param!$D$27:$D$39,$A306)/$C306/24","v":6.3370195107505847},{"$f":"BO306+($BS306*MAX($BU306,MIN($BV306,BO306/AVERAGE(IF(OFFSET(BO306,1-$B306,0,24,1)<$BU306*AVERAGE(OFFSET(BO306,1-$B306,0,24,1)),OFFSET($BU306,1-$B306,0,24,1)*AVERAGE(OFFSET(BO306,1-$B306,0,24,1)),IF(OFFSET(BO306,1-$B306,0,24,1)>$BV306*AVERAGE(OFFSET(BO306,1-$B306,0,24,1)),OFFSET($BV306,1-$B306,0,24,1)*AVERAGE(OFFSET(BO306,1-$B306,0,24,1)),OFFSET(BO306,1-$B306,0,24,1))))))+$BT306)*BO$22*INDEX(Hydro_Param!$D$27:$D$39,$A306)/$C306/24","v":6.5416761137085846},{"$f":"BP306+($BS306*MAX($BU306,MIN($BV306,BP306/AVERAGE(IF(OFFSET(BP306,1-$B306,0,24,1)<$BU306*AVERAGE(OFFSET(BP306,1-$B306,0,24,1)),OFFSET($BU306,1-$B306,0,24,1)*AVERAGE(OFFSET(BP306,1-$B306,0,24,1)),IF(OFFSET(BP306,1-$B306,0,24,1)>$BV306*AVERAGE(OFFSET(BP306,1-$B306,0,24,1)),OFFSET($BV306,1-$B306,0,24,1)*AVERAGE(OFFSET(BP306,1-$B306,0,24,1)),OFFSET(BP306,1-$B306,0,24,1))))))+$BT306)*BP$22*INDEX(Hydro_Param!$D$27:$D$39,$A306)/$C306/24","v":6.7465381483864508},{"$f":"BQ306+($BS306*MAX($BU306,MIN($BV306,BQ306/AVERAGE(IF(OFFSET(BQ306,1-$B306,0,24,1)<$BU306*AVERAGE(OFFSET(BQ306,1-$B306,0,24,1)),OFFSET($BU306,1-$B306,0,24,1)*AVERAGE(OFFSET(BQ306,1-$B306,0,24,1)),IF(OFFSET(BQ306,1-$B306,0,24,1)>$BV306*AVERAGE(OFFSET(BQ306,1-$B306,0,24,1)),OFFSET($BV306,1-$B306,0,24,1)*AVERAGE(OFFSET(BQ306,1-$B306,0,24,1)),OFFSET(BQ306,1-$B306,0,24,1))))))+$BT306)*BQ$22*INDEX(Hydro_Param!$D$27:$D$39,$A306)/$C306/24","v":6.9516130868761845},null,{"$f":"MAX(MIN(U$7*Load_Shape!T265/$C306*U$31+(U$32*$G306+U$33*$H306)/$C306-BX306,$ED$51/1000),0)+BX306","v":12.657702251180416},{"$f":"MAX(MIN(V$7*Load_Shape!U265/$C306*V$31+(V$32*$G306+V$33*$H306)/$C306-BY306,$ED$51/1000),0)+BY306","v":11.558047560430252},{"$f":"MAX(MIN(W$7*Load_Shape!V265/$C306*W$31+(W$32*$G306+W$33*$H306)/$C306-BZ306,$ED$51/1000),0)+BZ306","v":12.983188909080619},{"$f":"MAX(MIN(X$7*Load_Shape!W265/$C306*X$31+(X$32*$G306+X$33*$H306)/$C306-CA306,$ED$51/1000),0)+CA306","v":11.860948799796326},{"$f":"MAX(MIN(Y$7*Load_Shape!X265/$C306*Y$31+(Y$32*$G306+Y$33*$H306)/$C306-CB306,$ED$51/1000),0)+CB306","v":10.873226339170785},{"$f":"MAX(MIN(Z$7*Load_Shape!Y265/$C306*Z$31+(Z$32*$G306+Z$33*$H306)/$C306-CC306,$ED$51/1000),0)+CC306","v":9.5380595139714472},{"$f":"MAX(MIN(AA$7*Load_Shape!Z265/$C306*AA$31+(AA$32*$G306+AA$33*$H306)/$C306-CD306,$ED$51/1000),0)+CD306","v":8.1912979508279644},{"$f":"MAX(MIN(AB$7*Load_Shape!AA265/$C306*AB$31+(AB$32*$G306+AB$33*$H306)/$C306-CE306,$ED$51/1000),0)+CE306","v":7.474040862483049},{"$f":"MAX(MIN(AC$7*Load_Shape!AB265/$C306*AC$31+(AC$32*$G306+AC$33*$H306)/$C306-CF306,$ED$51/1000),0)+CF306","v":6.3970723947721932},{"$f":"MAX(MIN(AD$7*Load_Shape!AC265/$C306*AD$31+(AD$32*$G306+AD$33*$H306)/$C306-CG306,$ED$51/1000),0)+CG306","v":5.2705909953541106},{"$f":"MAX(MIN(AE$7*Load_Shape!AD265/$C306*AE$31+(AE$32*$G306+AE$33*$H306)/$C306-CH306,$ED$51/1000),0)+CH306","v":4.3586794760839229},{"$f":"MAX(MIN(AF$7*Load_Shape!AE265/$C306*AF$31+(AF$32*$G306+AF$33*$H306)/$C306-CI306,$ED$51/1000),0)+CI306","v":4.2607564516008996},{"$f":"MAX(MIN(AG$7*Load_Shape!AF265/$C306*AG$31+(AG$32*$G306+AG$33*$H306)/$C306-CJ306,$ED$51/1000),0)+CJ306","v":4.1962834682812549},{"$f":"MAX(MIN(AH$7*Load_Shape!AG265/$C306*AH$31+(AH$32*$G306+AH$33*$H306)/$C306-CK306,$ED$51/1000),0)+CK306","v":5.9591053299801242},{"$f":"MAX(MIN(AI$7*Load_Shape!AH265/$C306*AI$31+(AI$32*$G306+AI$33*$H306)/$C306-CL306,$ED$51/1000),0)+CL306","v":5.7488764568242328},{"$f":"MAX(MIN(AJ$7*Load_Shape!AI265/$C306*AJ$31+(AJ$32*$G306+AJ$33*$H306)/$C306-CM306,$ED$51/1000),0)+CM306","v":5.0088346436628282},{"$f":"MAX(MIN(AK$7*Load_Shape!AJ265/$C306*AK$31+(AK$32*$G306+AK$33*$H306)/$C306-CN306,$ED$51/1000),0)+CN306","v":4.3309423414220856},{"$f":"MAX(MIN(AL$7*Load_Shape!AK265/$C306*AL$31+(AL$32*$G306+AL$33*$H306)/$C306-CO306,$ED$51/1000),0)+CO306","v":4.2741079347083755},{"$f":"MAX(MIN(AM$7*Load_Shape!AL265/$C306*AM$31+(AM$32*$G306+AM$33*$H306)/$C306-CP306,$ED$51/1000),0)+CP306","v":4.2828664827300962},{"$f":"MAX(MIN(AN$7*Load_Shape!AM265/$C306*AN$31+(AN$32*$G306+AN$33*$H306)/$C306-CQ306,$ED$51/1000),0)+CQ306","v":4.3120936404901951},{"$f":"MAX(MIN(AO$7*Load_Shape!AN265/$C306*AO$31+(AO$32*$G306+AO$33*$H306)/$C306-CR306,$ED$51/1000),0)+CR306","v":4.3414702751273051},{"$f":"MAX(MIN(AP$7*Load_Shape!AO265/$C306*AP$31+(AP$32*$G306+AP$33*$H306)/$C306-CS306,$ED$51/1000),0)+CS306","v":4.370997240632251},{"$f":"MAX(MIN(AQ$7*Load_Shape!AP265/$C306*AQ$31+(AQ$32*$G306+AQ$33*$H306)/$C306-CT306,$ED$51/1000),0)+CT306","v":4.4006753961896763},{"$f":"MAX(MIN(AR$7*Load_Shape!AQ265/$C306*AR$31+(AR$32*$G306+AR$33*$H306)/$C306-CU306,$ED$51/1000),0)+CU306","v":4.430505606210712},{"$f":"MAX(MIN(AS$7*Load_Shape!AR265/$C306*AS$31+(AS$32*$G306+AS$33*$H306)/$C306-CV306,$ED$51/1000),0)+CV306","v":4.4604887403658608},{"$f":"MAX(MIN(AT$7*Load_Shape!AS265/$C306*AT$31+(AT$32*$G306+AT$33*$H306)/$C306-CW306,$ED$51/1000),0)+CW306","v":4.4906256736180996},{"$f":"MAX(MIN(AU$7*Load_Shape!AT265/$C306*AU$31+(AU$32*$G306+AU$33*$H306)/$C306-CX306,$ED$51/1000),0)+CX306","v":4.5209172862561768},{"$f":"MAX(MIN(AV$7*Load_Shape!AU265/$C306*AV$31+(AV$32*$G306+AV$33*$H306)/$C306-CY306,$ED$51/1000),0)+CY306","v":4.5513644639281345},{"$f":"MAX(MIN(AW$7*Load_Shape!AV265/$C306*AW$31+(AW$32*$G306+AW$33*$H306)/$C306-CZ306,$ED$51/1000),0)+CZ306","v":4.581968097675043},{"$f":"MAX(MIN(AX$7*Load_Shape!AW265/$C306*AX$31+(AX$32*$G306+AX$33*$H306)/$C306-DA306,$ED$51/1000),0)+DA306","v":4.6127290839649522},{"$f":"MAX(MIN(AY$7*Load_Shape!AX265/$C306*AY$31+(AY$32*$G306+AY$33*$H306)/$C306-DB306,$ED$51/1000),0)+DB306","v":4.6436483247270637},{"$f":"MAX(MIN(AZ$7*Load_Shape!AY265/$C306*AZ$31+(AZ$32*$G306+AZ$33*$H306)/$C306-DC306,$ED$51/1000),0)+DC306","v":4.6747267273861066},{"$f":"MAX(MIN(BA$7*Load_Shape!AZ265/$C306*BA$31+(BA$32*$G306+BA$33*$H306)/$C306-DD306,$ED$51/1000),0)+DD306","v":4.7059652048969625},{"$f":"MAX(MIN(BB$7*Load_Shape!BA265/$C306*BB$31+(BB$32*$G306+BB$33*$H306)/$C306-DE306,$ED$51/1000),0)+DE306","v":4.7373646757794798},{"$f":"MAX(MIN(BC$7*Load_Shape!BB265/$C306*BC$31+(BC$32*$G306+BC$33*$H306)/$C306-DF306,$ED$51/1000),0)+DF306","v":4.768926064153538},{"$f":"MAX(MIN(BD$7*Load_Shape!BC265/$C306*BD$31+(BD$32*$G306+BD$33*$H306)/$C306-DG306,$ED$51/1000),0)+DG306","v":4.8006502997743148},{"$f":"MAX(MIN(BE$7*Load_Shape!BD265/$C306*BE$31+(BE$32*$G306+BE$33*$H306)/$C306-DH306,$ED$51/1000),0)+DH306","v":4.9369561762487226},{"$f":"MAX(MIN(BF$7*Load_Shape!BE265/$C306*BF$31+(BF$32*$G306+BF$33*$H306)/$C306-DI306,$ED$51/1000),0)+DI306","v":5.1370633751069175},{"$f":"MAX(MIN(BG$7*Load_Shape!BF265/$C306*BG$31+(BG$32*$G306+BG$33*$H306)/$C306-DJ306,$ED$51/1000),0)+DJ306","v":5.3348344889831711},{"$f":"MAX(MIN(BH$7*Load_Shape!BG265/$C306*BH$31+(BH$32*$G306+BH$33*$H306)/$C306-DK306,$ED$51/1000),0)+DK306","v":5.5289158745461666},{"$f":"MAX(MIN(BI$7*Load_Shape!BH265/$C306*BI$31+(BI$32*$G306+BI$33*$H306)/$C306-DL306,$ED$51/1000),0)+DL306","v":5.5945803356294359},{"$f":"MAX(MIN(BJ$7*Load_Shape!BI265/$C306*BJ$31+(BJ$32*$G306+BJ$33*$H306)/$C306-DM306,$ED$51/1000),0)+DM306","v":5.7557456789854005},{"$f":"MAX(MIN(BK$7*Load_Shape!BJ265/$C306*BK$31+(BK$32*$G306+BK$33*$H306)/$C306-DN306,$ED$51/1000),0)+DN306","v":5.8455432870231885},{"$f":"MAX(MIN(BL$7*Load_Shape!BK265/$C306*BL$31+(BL$32*$G306+BL$33*$H306)/$C306-DO306,$ED$51/1000),0)+DO306","v":5.9318824729332054},{"$f":"MAX(MIN(BM$7*Load_Shape!BL265/$C306*BM$31+(BM$32*$G306+BM$33*$H306)/$C306-DP306,$ED$51/1000),0)+DP306","v":6.1325608675831678},{"$f":"MAX(MIN(BN$7*Load_Shape!BM265/$C306*BN$31+(BN$32*$G306+BN$33*$H306)/$C306-DQ306,$ED$51/1000),0)+DQ306","v":6.3370195107505847},{"$f":"MAX(MIN(BO$7*Load_Shape!BN265/$C306*BO$31+(BO$32*$G306+BO$33*$H306)/$C306-DR306,$ED$51/1000),0)+DR306","v":6.5416761137085846},{"$f":"MAX(MIN(BP$7*Load_Shape!BO265/$C306*BP$31+(BP$32*$G306+BP$33*$H306)/$C306-DS306,$ED$51/1000),0)+DS306","v":6.7465381483864508},{"$f":"MAX(MIN(BQ$7*Load_Shape!BP265/$C306*BQ$31+(BQ$32*$G306+BQ$33*$H306)/$C306-DT306,$ED$51/1000),0)+DT306","v":6.9516130868761845},null,{"$f":"DV306+IF(INDEX(FT$13:FT$24,$A306)>0,INDEX(FT$43:FT$54,$A306)*MAX(0,Load_Shape!T265*U$7/$C306*U$31+(U$32*$G306+U$33*$H306)/$C306-DV306)/INDEX(FT$13:FT$24,$A306))+IF(INDEX(FT$28:FT$39,$A306)>0,INDEX(FT$43:FT$54,$A306)*FT$9*MIN(0,Load_Shape!T265*U$7/$C306*U$31+(U$32*$G306+U$33*$H306)/$C306-DV306)/INDEX(FT$28:FT$39,$A306))","v":12.657702251180416},{"$f":"DW306+IF(INDEX(FU$13:FU$24,$A306)>0,INDEX(FU$43:FU$54,$A306)*MAX(0,Load_Shape!U265*V$7/$C306*V$31+(V$32*$G306+V$33*$H306)/$C306-DW306)/INDEX(FU$13:FU$24,$A306))+IF(INDEX(FU$28:FU$39,$A306)>0,INDEX(FU$43:FU$54,$A306)*FU$9*MIN(0,Load_Shape!U265*V$7/$C306*V$31+(V$32*$G306+V$33*$H306)/$C306-DW306)/INDEX(FU$28:FU$39,$A306))","v":11.558047560430252},{"$f":"DX306+IF(INDEX(FV$13:FV$24,$A306)>0,INDEX(FV$43:FV$54,$A306)*MAX(0,Load_Shape!V265*W$7/$C306*W$31+(W$32*$G306+W$33*$H306)/$C306-DX306)/INDEX(FV$13:FV$24,$A306))+IF(INDEX(FV$28:FV$39,$A306)>0,INDEX(FV$43:FV$54,$A306)*FV$9*MIN(0,Load_Shape!V265*W$7/$C306*W$31+(W$32*$G306+W$33*$H306)/$C306-DX306)/INDEX(FV$28:FV$39,$A306))","v":12.983188909080619},{"$f":"DY306+IF(INDEX(FW$13:FW$24,$A306)>0,INDEX(FW$43:FW$54,$A306)*MAX(0,Load_Shape!W265*X$7/$C306*X$31+(X$32*$G306+X$33*$H306)/$C306-DY306)/INDEX(FW$13:FW$24,$A306))+IF(INDEX(FW$28:FW$39,$A306)>0,INDEX(FW$43:FW$54,$A306)*FW$9*MIN(0,Load_Shape!W265*X$7/$C306*X$31+(X$32*$G306+X$33*$H306)/$C306-DY306)/INDEX(FW$28:FW$39,$A306))","v":11.860948799796326},{"$f":"DZ306+IF(INDEX(FX$13:FX$24,$A306)>0,INDEX(FX$43:FX$54,$A306)*MAX(0,Load_Shape!X265*Y$7/$C306*Y$31+(Y$32*$G306+Y$33*$H306)/$C306-DZ306)/INDEX(FX$13:FX$24,$A306))+IF(INDEX(FX$28:FX$39,$A306)>0,INDEX(FX$43:FX$54,$A306)*FX$9*MIN(0,Load_Shape!X265*Y$7/$C306*Y$31+(Y$32*$G306+Y$33*$H306)/$C306-DZ306)/INDEX(FX$28:FX$39,$A306))","v":10.873226339170785},{"$f":"EA306+IF(INDEX(FY$13:FY$24,$A306)>0,INDEX(FY$43:FY$54,$A306)*MAX(0,Load_Shape!Y265*Z$7/$C306*Z$31+(Z$32*$G306+Z$33*$H306)/$C306-EA306)/INDEX(FY$13:FY$24,$A306))+IF(INDEX(FY$28:FY$39,$A306)>0,INDEX(FY$43:FY$54,$A306)*FY$9*MIN(0,Load_Shape!Y265*Z$7/$C306*Z$31+(Z$32*$G306+Z$33*$H306)/$C306-EA306)/INDEX(FY$28:FY$39,$A306))","v":9.5380595139714472},{"$f":"EB306+IF(INDEX(FZ$13:FZ$24,$A306)>0,INDEX(FZ$43:FZ$54,$A306)*MAX(0,Load_Shape!Z265*AA$7/$C306*AA$31+(AA$32*$G306+AA$33*$H306)/$C306-EB306)/INDEX(FZ$13:FZ$24,$A306))+IF(INDEX(FZ$28:FZ$39,$A306)>0,INDEX(FZ$43:FZ$54,$A306)*FZ$9*MIN(0,Load_Shape!Z265*AA$7/$C306*AA$31+(AA$32*$G306+AA$33*$H306)/$C306-EB306)/INDEX(FZ$28:FZ$39,$A306))","v":8.1912979508279644},{"$f":"EC306+IF(INDEX(GA$13:GA$24,$A306)>0,INDEX(GA$43:GA$54,$A306)*MAX(0,Load_Shape!AA265*AB$7/$C306*AB$31+(AB$32*$G306+AB$33*$H306)/$C306-EC306)/INDEX(GA$13:GA$24,$A306))+IF(INDEX(GA$28:GA$39,$A306)>0,INDEX(GA$43:GA$54,$A306)*GA$9*MIN(0,Load_Shape!AA265*AB$7/$C306*AB$31+(AB$32*$G306+AB$33*$H306)/$C306-EC306)/INDEX(GA$28:GA$39,$A306))","v":7.474040862483049},{"$f":"ED306+IF(INDEX(GB$13:GB$24,$A306)>0,INDEX(GB$43:GB$54,$A306)*MAX(0,Load_Shape!AB265*AC$7/$C306*AC$31+(AC$32*$G306+AC$33*$H306)/$C306-ED306)/INDEX(GB$13:GB$24,$A306))+IF(INDEX(GB$28:GB$39,$A306)>0,INDEX(GB$43:GB$54,$A306)*GB$9*MIN(0,Load_Shape!AB265*AC$7/$C306*AC$31+(AC$32*$G306+AC$33*$H306)/$C306-ED306)/INDEX(GB$28:GB$39,$A306))","v":6.3970723947721932},{"$f":"EE306+IF(INDEX(GC$13:GC$24,$A306)>0,INDEX(GC$43:GC$54,$A306)*MAX(0,Load_Shape!AC265*AD$7/$C306*AD$31+(AD$32*$G306+AD$33*$H306)/$C306-EE306)/INDEX(GC$13:GC$24,$A306))+IF(INDEX(GC$28:GC$39,$A306)>0,INDEX(GC$43:GC$54,$A306)*GC$9*MIN(0,Load_Shape!AC265*AD$7/$C306*AD$31+(AD$32*$G306+AD$33*$H306)/$C306-EE306)/INDEX(GC$28:GC$39,$A306))","v":5.2705909953541106},{"$f":"EF306+IF(INDEX(GD$13:GD$24,$A306)>0,INDEX(GD$43:GD$54,$A306)*MAX(0,Load_Shape!AD265*AE$7/$C306*AE$31+(AE$32*$G306+AE$33*$H306)/$C306-EF306)/INDEX(GD$13:GD$24,$A306))+IF(INDEX(GD$28:GD$39,$A306)>0,INDEX(GD$43:GD$54,$A306)*GD$9*MIN(0,Load_Shape!AD265*AE$7/$C306*AE$31+(AE$32*$G306+AE$33*$H306)/$C306-EF306)/INDEX(GD$28:GD$39,$A306))","v":4.3586794760839229},{"$f":"EG306+IF(INDEX(GE$13:GE$24,$A306)>0,INDEX(GE$43:GE$54,$A306)*MAX(0,Load_Shape!AE265*AF$7/$C306*AF$31+(AF$32*$G306+AF$33*$H306)/$C306-EG306)/INDEX(GE$13:GE$24,$A306))+IF(INDEX(GE$28:GE$39,$A306)>0,INDEX(GE$43:GE$54,$A306)*GE$9*MIN(0,Load_Shape!AE265*AF$7/$C306*AF$31+(AF$32*$G306+AF$33*$H306)/$C306-EG306)/INDEX(GE$28:GE$39,$A306))","v":4.2607564516008996},{"$f":"EH306+IF(INDEX(GF$13:GF$24,$A306)>0,INDEX(GF$43:GF$54,$A306)*MAX(0,Load_Shape!AF265*AG$7/$C306*AG$31+(AG$32*$G306+AG$33*$H306)/$C306-EH306)/INDEX(GF$13:GF$24,$A306))+IF(INDEX(GF$28:GF$39,$A306)>0,INDEX(GF$43:GF$54,$A306)*GF$9*MIN(0,Load_Shape!AF265*AG$7/$C306*AG$31+(AG$32*$G306+AG$33*$H306)/$C306-EH306)/INDEX(GF$28:GF$39,$A306))","v":4.1962834682812549},{"$f":"EI306+IF(INDEX(GG$13:GG$24,$A306)>0,INDEX(GG$43:GG$54,$A306)*MAX(0,Load_Shape!AG265*AH$7/$C306*AH$31+(AH$32*$G306+AH$33*$H306)/$C306-EI306)/INDEX(GG$13:GG$24,$A306))+IF(INDEX(GG$28:GG$39,$A306)>0,INDEX(GG$43:GG$54,$A306)*GG$9*MIN(0,Load_Shape!AG265*AH$7/$C306*AH$31+(AH$32*$G306+AH$33*$H306)/$C306-EI306)/INDEX(GG$28:GG$39,$A306))","v":5.9591053299801242},{"$f":"EJ306+IF(INDEX(GH$13:GH$24,$A306)>0,INDEX(GH$43:GH$54,$A306)*MAX(0,Load_Shape!AH265*AI$7/$C306*AI$31+(AI$32*$G306+AI$33*$H306)/$C306-EJ306)/INDEX(GH$13:GH$24,$A306))+IF(INDEX(GH$28:GH$39,$A306)>0,INDEX(GH$43:GH$54,$A306)*GH$9*MIN(0,Load_Shape!AH265*AI$7/$C306*AI$31+(AI$32*$G306+AI$33*$H306)/$C306-EJ306)/INDEX(GH$28:GH$39,$A306))","v":5.7488764568242328},{"$f":"EK306+IF(INDEX(GI$13:GI$24,$A306)>0,INDEX(GI$43:GI$54,$A306)*MAX(0,Load_Shape!AI265*AJ$7/$C306*AJ$31+(AJ$32*$G306+AJ$33*$H306)/$C306-EK306)/INDEX(GI$13:GI$24,$A306))+IF(INDEX(GI$28:GI$39,$A306)>0,INDEX(GI$43:GI$54,$A306)*GI$9*MIN(0,Load_Shape!AI265*AJ$7/$C306*AJ$31+(AJ$32*$G306+AJ$33*$H306)/$C306-EK306)/INDEX(GI$28:GI$39,$A306))","v":5.0088346436628282},{"$f":"EL306+IF(INDEX(GJ$13:GJ$24,$A306)>0,INDEX(GJ$43:GJ$54,$A306)*MAX(0,Load_Shape!AJ265*AK$7/$C306*AK$31+(AK$32*$G306+AK$33*$H306)/$C306-EL306)/INDEX(GJ$13:GJ$24,$A306))+IF(INDEX(GJ$28:GJ$39,$A306)>0,INDEX(GJ$43:GJ$54,$A306)*GJ$9*MIN(0,Load_Shape!AJ265*AK$7/$C306*AK$31+(AK$32*$G306+AK$33*$H306)/$C306-EL306)/INDEX(GJ$28:GJ$39,$A306))","v":4.3309423414220856},{"$f":"EM306+IF(INDEX(GK$13:GK$24,$A306)>0,INDEX(GK$43:GK$54,$A306)*MAX(0,Load_Shape!AK265*AL$7/$C306*AL$31+(AL$32*$G306+AL$33*$H306)/$C306-EM306)/INDEX(GK$13:GK$24,$A306))+IF(INDEX(GK$28:GK$39,$A306)>0,INDEX(GK$43:GK$54,$A306)*GK$9*MIN(0,Load_Shape!AK265*AL$7/$C306*AL$31+(AL$32*$G306+AL$33*$H306)/$C306-EM306)/INDEX(GK$28:GK$39,$A306))","v":4.2741079347083755},{"$f":"EN306+IF(INDEX(GL$13:GL$24,$A306)>0,INDEX(GL$43:GL$54,$A306)*MAX(0,Load_Shape!AL265*AM$7/$C306*AM$31+(AM$32*$G306+AM$33*$H306)/$C306-EN306)/INDEX(GL$13:GL$24,$A306))+IF(INDEX(GL$28:GL$39,$A306)>0,INDEX(GL$43:GL$54,$A306)*GL$9*MIN(0,Load_Shape!AL265*AM$7/$C306*AM$31+(AM$32*$G306+AM$33*$H306)/$C306-EN306)/INDEX(GL$28:GL$39,$A306))","v":4.2828664827300962},{"$f":"EO306+IF(INDEX(GM$13:GM$24,$A306)>0,INDEX(GM$43:GM$54,$A306)*MAX(0,Load_Shape!AM265*AN$7/$C306*AN$31+(AN$32*$G306+AN$33*$H306)/$C306-EO306)/INDEX(GM$13:GM$24,$A306))+IF(INDEX(GM$28:GM$39,$A306)>0,INDEX(GM$43:GM$54,$A306)*GM$9*MIN(0,Load_Shape!AM265*AN$7/$C306*AN$31+(AN$32*$G306+AN$33*$H306)/$C306-EO306)/INDEX(GM$28:GM$39,$A306))","v":4.3120936404901951},{"$f":"EP306+IF(INDEX(GN$13:GN$24,$A306)>0,INDEX(GN$43:GN$54,$A306)*MAX(0,Load_Shape!AN265*AO$7/$C306*AO$31+(AO$32*$G306+AO$33*$H306)/$C306-EP306)/INDEX(GN$13:GN$24,$A306))+IF(INDEX(GN$28:GN$39,$A306)>0,INDEX(GN$43:GN$54,$A306)*GN$9*MIN(0,Load_Shape!AN265*AO$7/$C306*AO$31+(AO$32*$G306+AO$33*$H306)/$C306-EP306)/INDEX(GN$28:GN$39,$A306))","v":4.3414702751273051},{"$f":"EQ306+IF(INDEX(GO$13:GO$24,$A306)>0,INDEX(GO$43:GO$54,$A306)*MAX(0,Load_Shape!AO265*AP$7/$C306*AP$31+(AP$32*$G306+AP$33*$H306)/$C306-EQ306)/INDEX(GO$13:GO$24,$A306))+IF(INDEX(GO$28:GO$39,$A306)>0,INDEX(GO$43:GO$54,$A306)*GO$9*MIN(0,Load_Shape!AO265*AP$7/$C306*AP$31+(AP$32*$G306+AP$33*$H306)/$C306-EQ306)/INDEX(GO$28:GO$39,$A306))","v":4.370997240632251},{"$f":"ER306+IF(INDEX(GP$13:GP$24,$A306)>0,INDEX(GP$43:GP$54,$A306)*MAX(0,Load_Shape!AP265*AQ$7/$C306*AQ$31+(AQ$32*$G306+AQ$33*$H306)/$C306-ER306)/INDEX(GP$13:GP$24,$A306))+IF(INDEX(GP$28:GP$39,$A306)>0,INDEX(GP$43:GP$54,$A306)*GP$9*MIN(0,Load_Shape!AP265*AQ$7/$C306*AQ$31+(AQ$32*$G306+AQ$33*$H306)/$C306-ER306)/INDEX(GP$28:GP$39,$A306))","v":4.4006753961896763},{"$f":"ES306+IF(INDEX(GQ$13:GQ$24,$A306)>0,INDEX(GQ$43:GQ$54,$A306)*MAX(0,Load_Shape!AQ265*AR$7/$C306*AR$31+(AR$32*$G306+AR$33*$H306)/$C306-ES306)/INDEX(GQ$13:GQ$24,$A306))+IF(INDEX(GQ$28:GQ$39,$A306)>0,INDEX(GQ$43:GQ$54,$A306)*GQ$9*MIN(0,Load_Shape!AQ265*AR$7/$C306*AR$31+(AR$32*$G306+AR$33*$H306)/$C306-ES306)/INDEX(GQ$28:GQ$39,$A306))","v":4.430505606210712},{"$f":"ET306+IF(INDEX(GR$13:GR$24,$A306)>0,INDEX(GR$43:GR$54,$A306)*MAX(0,Load_Shape!AR265*AS$7/$C306*AS$31+(AS$32*$G306+AS$33*$H306)/$C306-ET306)/INDEX(GR$13:GR$24,$A306))+IF(INDEX(GR$28:GR$39,$A306)>0,INDEX(GR$43:GR$54,$A306)*GR$9*MIN(0,Load_Shape!AR265*AS$7/$C306*AS$31+(AS$32*$G306+AS$33*$H306)/$C306-ET306)/INDEX(GR$28:GR$39,$A306))","v":4.4604887403658608},{"$f":"EU306+IF(INDEX(GS$13:GS$24,$A306)>0,INDEX(GS$43:GS$54,$A306)*MAX(0,Load_Shape!AS265*AT$7/$C306*AT$31+(AT$32*$G306+AT$33*$H306)/$C306-EU306)/INDEX(GS$13:GS$24,$A306))+IF(INDEX(GS$28:GS$39,$A306)>0,INDEX(GS$43:GS$54,$A306)*GS$9*MIN(0,Load_Shape!AS265*AT$7/$C306*AT$31+(AT$32*$G306+AT$33*$H306)/$C306-EU306)/INDEX(GS$28:GS$39,$A306))","v":4.4906256736180996},{"$f":"EV306+IF(INDEX(GT$13:GT$24,$A306)>0,INDEX(GT$43:GT$54,$A306)*MAX(0,Load_Shape!AT265*AU$7/$C306*AU$31+(AU$32*$G306+AU$33*$H306)/$C306-EV306)/INDEX(GT$13:GT$24,$A306))+IF(INDEX(GT$28:GT$39,$A306)>0,INDEX(GT$43:GT$54,$A306)*GT$9*MIN(0,Load_Shape!AT265*AU$7/$C306*AU$31+(AU$32*$G306+AU$33*$H306)/$C306-EV306)/INDEX(GT$28:GT$39,$A306))","v":4.5209172862561768},{"$f":"EW306+IF(INDEX(GU$13:GU$24,$A306)>0,INDEX(GU$43:GU$54,$A306)*MAX(0,Load_Shape!AU265*AV$7/$C306*AV$31+(AV$32*$G306+AV$33*$H306)/$C306-EW306)/INDEX(GU$13:GU$24,$A306))+IF(INDEX(GU$28:GU$39,$A306)>0,INDEX(GU$43:GU$54,$A306)*GU$9*MIN(0,Load_Shape!AU265*AV$7/$C306*AV$31+(AV$32*$G306+AV$33*$H306)/$C306-EW306)/INDEX(GU$28:GU$39,$A306))","v":4.5513644639281345},{"$f":"EX306+IF(INDEX(GV$13:GV$24,$A306)>0,INDEX(GV$43:GV$54,$A306)*MAX(0,Load_Shape!AV265*AW$7/$C306*AW$31+(AW$32*$G306+AW$33*$H306)/$C306-EX306)/INDEX(GV$13:GV$24,$A306))+IF(INDEX(GV$28:GV$39,$A306)>0,INDEX(GV$43:GV$54,$A306)*GV$9*MIN(0,Load_Shape!AV265*AW$7/$C306*AW$31+(AW$32*$G306+AW$33*$H306)/$C306-EX306)/INDEX(GV$28:GV$39,$A306))","v":4.581968097675043},{"$f":"EY306+IF(INDEX(GW$13:GW$24,$A306)>0,INDEX(GW$43:GW$54,$A306)*MAX(0,Load_Shape!AW265*AX$7/$C306*AX$31+(AX$32*$G306+AX$33*$H306)/$C306-EY306)/INDEX(GW$13:GW$24,$A306))+IF(INDEX(GW$28:GW$39,$A306)>0,INDEX(GW$43:GW$54,$A306)*GW$9*MIN(0,Load_Shape!AW265*AX$7/$C306*AX$31+(AX$32*$G306+AX$33*$H306)/$C306-EY306)/INDEX(GW$28:GW$39,$A306))","v":4.6127290839649522},{"$f":"EZ306+IF(INDEX(GX$13:GX$24,$A306)>0,INDEX(GX$43:GX$54,$A306)*MAX(0,Load_Shape!AX265*AY$7/$C306*AY$31+(AY$32*$G306+AY$33*$H306)/$C306-EZ306)/INDEX(GX$13:GX$24,$A306))+IF(INDEX(GX$28:GX$39,$A306)>0,INDEX(GX$43:GX$54,$A306)*GX$9*MIN(0,Load_Shape!AX265*AY$7/$C306*AY$31+(AY$32*$G306+AY$33*$H306)/$C306-EZ306)/INDEX(GX$28:GX$39,$A306))","v":4.6436483247270637},{"$f":"FA306+IF(INDEX(GY$13:GY$24,$A306)>0,INDEX(GY$43:GY$54,$A306)*MAX(0,Load_Shape!AY265*AZ$7/$C306*AZ$31+(AZ$32*$G306+AZ$33*$H306)/$C306-FA306)/INDEX(GY$13:GY$24,$A306))+IF(INDEX(GY$28:GY$39,$A306)>0,INDEX(GY$43:GY$54,$A306)*GY$9*MIN(0,Load_Shape!AY265*AZ$7/$C306*AZ$31+(AZ$32*$G306+AZ$33*$H306)/$C306-FA306)/INDEX(GY$28:GY$39,$A306))","v":4.6747267273861066},{"$f":"FB306+IF(INDEX(GZ$13:GZ$24,$A306)>0,INDEX(GZ$43:GZ$54,$A306)*MAX(0,Load_Shape!AZ265*BA$7/$C306*BA$31+(BA$32*$G306+BA$33*$H306)/$C306-FB306)/INDEX(GZ$13:GZ$24,$A306))+IF(INDEX(GZ$28:GZ$39,$A306)>0,INDEX(GZ$43:GZ$54,$A306)*GZ$9*MIN(0,Load_Shape!AZ265*BA$7/$C306*BA$31+(BA$32*$G306+BA$33*$H306)/$C306-FB306)/INDEX(GZ$28:GZ$39,$A306))","v":4.7059652048969625},{"$f":"FC306+IF(INDEX(HA$13:HA$24,$A306)>0,INDEX(HA$43:HA$54,$A306)*MAX(0,Load_Shape!BA265*BB$7/$C306*BB$31+(BB$32*$G306+BB$33*$H306)/$C306-FC306)/INDEX(HA$13:HA$24,$A306))+IF(INDEX(HA$28:HA$39,$A306)>0,INDEX(HA$43:HA$54,$A306)*HA$9*MIN(0,Load_Shape!BA265*BB$7/$C306*BB$31+(BB$32*$G306+BB$33*$H306)/$C306-FC306)/INDEX(HA$28:HA$39,$A306))","v":4.7373646757794798},{"$f":"FD306+IF(INDEX(HB$13:HB$24,$A306)>0,INDEX(HB$43:HB$54,$A306)*MAX(0,Load_Shape!BB265*BC$7/$C306*BC$31+(BC$32*$G306+BC$33*$H306)/$C306-FD306)/INDEX(HB$13:HB$24,$A306))+IF(INDEX(HB$28:HB$39,$A306)>0,INDEX(HB$43:HB$54,$A306)*HB$9*MIN(0,Load_Shape!BB265*BC$7/$C306*BC$31+(BC$32*$G306+BC$33*$H306)/$C306-FD306)/INDEX(HB$28:HB$39,$A306))","v":4.768926064153538},{"$f":"FE306+IF(INDEX(HC$13:HC$24,$A306)>0,INDEX(HC$43:HC$54,$A306)*MAX(0,Load_Shape!BC265*BD$7/$C306*BD$31+(BD$32*$G306+BD$33*$H306)/$C306-FE306)/INDEX(HC$13:HC$24,$A306))+IF(INDEX(HC$28:HC$39,$A306)>0,INDEX(HC$43:HC$54,$A306)*HC$9*MIN(0,Load_Shape!BC265*BD$7/$C306*BD$31+(BD$32*$G306+BD$33*$H306)/$C306-FE306)/INDEX(HC$28:HC$39,$A306))","v":4.8006502997743148},{"$f":"FF306+IF(INDEX(HD$13:HD$24,$A306)>0,INDEX(HD$43:HD$54,$A306)*MAX(0,Load_Shape!BD265*BE$7/$C306*BE$31+(BE$32*$G306+BE$33*$H306)/$C306-FF306)/INDEX(HD$13:HD$24,$A306))+IF(INDEX(HD$28:HD$39,$A306)>0,INDEX(HD$43:HD$54,$A306)*HD$9*MIN(0,Load_Shape!BD265*BE$7/$C306*BE$31+(BE$32*$G306+BE$33*$H306)/$C306-FF306)/INDEX(HD$28:HD$39,$A306))","v":4.9369561762487226},{"$f":"FG306+IF(INDEX(HE$13:HE$24,$A306)>0,INDEX(HE$43:HE$54,$A306)*MAX(0,Load_Shape!BE265*BF$7/$C306*BF$31+(BF$32*$G306+BF$33*$H306)/$C306-FG306)/INDEX(HE$13:HE$24,$A306))+IF(INDEX(HE$28:HE$39,$A306)>0,INDEX(HE$43:HE$54,$A306)*HE$9*MIN(0,Load_Shape!BE265*BF$7/$C306*BF$31+(BF$32*$G306+BF$33*$H306)/$C306-FG306)/INDEX(HE$28:HE$39,$A306))","v":5.1370633751069175},{"$f":"FH306+IF(INDEX(HF$13:HF$24,$A306)>0,INDEX(HF$43:HF$54,$A306)*MAX(0,Load_Shape!BF265*BG$7/$C306*BG$31+(BG$32*$G306+BG$33*$H306)/$C306-FH306)/INDEX(HF$13:HF$24,$A306))+IF(INDEX(HF$28:HF$39,$A306)>0,INDEX(HF$43:HF$54,$A306)*HF$9*MIN(0,Load_Shape!BF265*BG$7/$C306*BG$31+(BG$32*$G306+BG$33*$H306)/$C306-FH306)/INDEX(HF$28:HF$39,$A306))","v":5.3348344889831711},{"$f":"FI306+IF(INDEX(HG$13:HG$24,$A306)>0,INDEX(HG$43:HG$54,$A306)*MAX(0,Load_Shape!BG265*BH$7/$C306*BH$31+(BH$32*$G306+BH$33*$H306)/$C306-FI306)/INDEX(HG$13:HG$24,$A306))+IF(INDEX(HG$28:HG$39,$A306)>0,INDEX(HG$43:HG$54,$A306)*HG$9*MIN(0,Load_Shape!BG265*BH$7/$C306*BH$31+(BH$32*$G306+BH$33*$H306)/$C306-FI306)/INDEX(HG$28:HG$39,$A306))","v":5.5289158745461666},{"$f":"FJ306+IF(INDEX(HH$13:HH$24,$A306)>0,INDEX(HH$43:HH$54,$A306)*MAX(0,Load_Shape!BH265*BI$7/$C306*BI$31+(BI$32*$G306+BI$33*$H306)/$C306-FJ306)/INDEX(HH$13:HH$24,$A306))+IF(INDEX(HH$28:HH$39,$A306)>0,INDEX(HH$43:HH$54,$A306)*HH$9*MIN(0,Load_Shape!BH265*BI$7/$C306*BI$31+(BI$32*$G306+BI$33*$H306)/$C306-FJ306)/INDEX(HH$28:HH$39,$A306))","v":5.5945803356294359},{"$f":"FK306+IF(INDEX(HI$13:HI$24,$A306)>0,INDEX(HI$43:HI$54,$A306)*MAX(0,Load_Shape!BI265*BJ$7/$C306*BJ$31+(BJ$32*$G306+BJ$33*$H306)/$C306-FK306)/INDEX(HI$13:HI$24,$A306))+IF(INDEX(HI$28:HI$39,$A306)>0,INDEX(HI$43:HI$54,$A306)*HI$9*MIN(0,Load_Shape!BI265*BJ$7/$C306*BJ$31+(BJ$32*$G306+BJ$33*$H306)/$C306-FK306)/INDEX(HI$28:HI$39,$A306))","v":5.7557456789854005},{"$f":"FL306+IF(INDEX(HJ$13:HJ$24,$A306)>0,INDEX(HJ$43:HJ$54,$A306)*MAX(0,Load_Shape!BJ265*BK$7/$C306*BK$31+(BK$32*$G306+BK$33*$H306)/$C306-FL306)/INDEX(HJ$13:HJ$24,$A306))+IF(INDEX(HJ$28:HJ$39,$A306)>0,INDEX(HJ$43:HJ$54,$A306)*HJ$9*MIN(0,Load_Shape!BJ265*BK$7/$C306*BK$31+(BK$32*$G306+BK$33*$H306)/$C306-FL306)/INDEX(HJ$28:HJ$39,$A306))","v":5.8455432870231885},{"$f":"FM306+IF(INDEX(HK$13:HK$24,$A306)>0,INDEX(HK$43:HK$54,$A306)*MAX(0,Load_Shape!BK265*BL$7/$C306*BL$31+(BL$32*$G306+BL$33*$H306)/$C306-FM306)/INDEX(HK$13:HK$24,$A306))+IF(INDEX(HK$28:HK$39,$A306)>0,INDEX(HK$43:HK$54,$A306)*HK$9*MIN(0,Load_Shape!BK265*BL$7/$C306*BL$31+(BL$32*$G306+BL$33*$H306)/$C306-FM306)/INDEX(HK$28:HK$39,$A306))","v":5.9318824729332054},{"$f":"FN306+IF(INDEX(HL$13:HL$24,$A306)>0,INDEX(HL$43:HL$54,$A306)*MAX(0,Load_Shape!BL265*BM$7/$C306*BM$31+(BM$32*$G306+BM$33*$H306)/$C306-FN306)/INDEX(HL$13:HL$24,$A306))+IF(INDEX(HL$28:HL$39,$A306)>0,INDEX(HL$43:HL$54,$A306)*HL$9*MIN(0,Load_Shape!BL265*BM$7/$C306*BM$31+(BM$32*$G306+BM$33*$H306)/$C306-FN306)/INDEX(HL$28:HL$39,$A306))","v":6.1325608675831678},{"$f":"FO306+IF(INDEX(HM$13:HM$24,$A306)>0,INDEX(HM$43:HM$54,$A306)*MAX(0,Load_Shape!BM265*BN$7/$C306*BN$31+(BN$32*$G306+BN$33*$H306)/$C306-FO306)/INDEX(HM$13:HM$24,$A306))+IF(INDEX(HM$28:HM$39,$A306)>0,INDEX(HM$43:HM$54,$A306)*HM$9*MIN(0,Load_Shape!BM265*BN$7/$C306*BN$31+(BN$32*$G306+BN$33*$H306)/$C306-FO306)/INDEX(HM$28:HM$39,$A306))","v":6.3370195107505847},{"$f":"FP306+IF(INDEX(HN$13:HN$24,$A306)>0,INDEX(HN$43:HN$54,$A306)*MAX(0,Load_Shape!BN265*BO$7/$C306*BO$31+(BO$32*$G306+BO$33*$H306)/$C306-FP306)/INDEX(HN$13:HN$24,$A306))+IF(INDEX(HN$28:HN$39,$A306)>0,INDEX(HN$43:HN$54,$A306)*HN$9*MIN(0,Load_Shape!BN265*BO$7/$C306*BO$31+(BO$32*$G306+BO$33*$H306)/$C306-FP306)/INDEX(HN$28:HN$39,$A306))","v":6.5416761137085846},{"$f":"FQ306+IF(INDEX(HO$13:HO$24,$A306)>0,INDEX(HO$43:HO$54,$A306)*MAX(0,Load_Shape!BO265*BP$7/$C306*BP$31+(BP$32*$G306+BP$33*$H306)/$C306-FQ306)/INDEX(HO$13:HO$24,$A306))+IF(INDEX(HO$28:HO$39,$A306)>0,INDEX(HO$43:HO$54,$A306)*HO$9*MIN(0,Load_Shape!BO265*BP$7/$C306*BP$31+(BP$32*$G306+BP$33*$H306)/$C306-FQ306)/INDEX(HO$28:HO$39,$A306))","v":6.7465381483864508},{"$f":"FR306+IF(INDEX(HP$13:HP$24,$A306)>0,INDEX(HP$43:HP$54,$A306)*MAX(0,Load_Shape!BP265*BQ$7/$C306*BQ$31+(BQ$32*$G306+BQ$33*$H306)/$C306-FR306)/INDEX(HP$13:HP$24,$A306))+IF(INDEX(HP$28:HP$39,$A306)>0,INDEX(HP$43:HP$54,$A306)*HP$9*MIN(0,Load_Shape!BP265*BQ$7/$C306*BQ$31+(BQ$32*$G306+BQ$33*$H306)/$C306-FR306)/INDEX(HP$28:HP$39,$A306))","v":6.9516130868761845},null,null,{"$f":"MAX(IF(FT306>=U$7*Load_Shape!T265/$C306*U$31+(U$32*$F306+U$33*$H306)/$C306,IF(DV306-BX306>0,HS$54,INDEX(HS$7:HS$45,MATCH(FT306*1000,$HR$7:$HR$45,1))*((General_Inputs!F$47)*INDEX(General_Inputs!$F$49:$F$60,$A306)*(1+General_Inputs!$F$46)+General_Inputs!$F$45+General_Inputs!F$67)/1000+HS$47),0),0)","v":43.922090585846227},{"$f":"MAX(IF(FU306>=V$7*Load_Shape!U265/$C306*V$31+(V$32*$F306+V$33*$H306)/$C306,IF(DW306-BY306>0,HT$54,INDEX(HT$7:HT$45,MATCH(FU306*1000,$HR$7:$HR$45,1))*((General_Inputs!G$47)*INDEX(General_Inputs!$F$49:$F$60,$A306)*(1+General_Inputs!$F$46)+General_Inputs!$F$45+General_Inputs!G$67)/1000+HT$47),0),0)","v":41.154913284753299},{"$f":"MAX(IF(FV306>=W$7*Load_Shape!V265/$C306*W$31+(W$32*$F306+W$33*$H306)/$C306,IF(DX306-BZ306>0,HU$54,INDEX(HU$7:HU$45,MATCH(FV306*1000,$HR$7:$HR$45,1))*((General_Inputs!H$47)*INDEX(General_Inputs!$F$49:$F$60,$A306)*(1+General_Inputs!$F$46)+General_Inputs!$F$45+General_Inputs!H$67)/1000+HU$47),0),0)","v":43.888965035282041},{"$f":"MAX(IF(FW306>=X$7*Load_Shape!W265/$C306*X$31+(X$32*$F306+X$33*$H306)/$C306,IF(DY306-CA306>0,HV$54,INDEX(HV$7:HV$45,MATCH(FW306*1000,$HR$7:$HR$45,1))*((General_Inputs!I$47)*INDEX(General_Inputs!$F$49:$F$60,$A306)*(1+General_Inputs!$F$46)+General_Inputs!$F$45+General_Inputs!I$67)/1000+HV$47),0),0)","v":43.658873461297439},{"$f":"MAX(IF(FX306>=Y$7*Load_Shape!X265/$C306*Y$31+(Y$32*$F306+Y$33*$H306)/$C306,IF(DZ306-CB306>0,HW$54,INDEX(HW$7:HW$45,MATCH(FX306*1000,$HR$7:$HR$45,1))*((General_Inputs!J$47)*INDEX(General_Inputs!$F$49:$F$60,$A306)*(1+General_Inputs!$F$46)+General_Inputs!$F$45+General_Inputs!J$67)/1000+HW$47),0),0)","v":44.362648913682271},{"$f":"MAX(IF(FY306>=Z$7*Load_Shape!Y265/$C306*Z$31+(Z$32*$F306+Z$33*$H306)/$C306,IF(EA306-CC306>0,HX$54,INDEX(HX$7:HX$45,MATCH(FY306*1000,$HR$7:$HR$45,1))*((General_Inputs!K$47)*INDEX(General_Inputs!$F$49:$F$60,$A306)*(1+General_Inputs!$F$46)+General_Inputs!$F$45+General_Inputs!K$67)/1000+HX$47),0),0)","v":45.387137184715399},{"$f":"MAX(IF(FZ306>=AA$7*Load_Shape!Z265/$C306*AA$31+(AA$32*$F306+AA$33*$H306)/$C306,IF(EB306-CD306>0,HY$54,INDEX(HY$7:HY$45,MATCH(FZ306*1000,$HR$7:$HR$45,1))*((General_Inputs!L$47)*INDEX(General_Inputs!$F$49:$F$60,$A306)*(1+General_Inputs!$F$46)+General_Inputs!$F$45+General_Inputs!L$67)/1000+HY$47),0),0)","v":46.57897822193744},{"$f":"MAX(IF(GA306>=AB$7*Load_Shape!AA265/$C306*AB$31+(AB$32*$F306+AB$33*$H306)/$C306,IF(EC306-CE306>0,HZ$54,INDEX(HZ$7:HZ$45,MATCH(GA306*1000,$HR$7:$HR$45,1))*((General_Inputs!M$47)*INDEX(General_Inputs!$F$49:$F$60,$A306)*(1+General_Inputs!$F$46)+General_Inputs!$F$45+General_Inputs!M$67)/1000+HZ$47),0),0)","v":47.898264216815598},{"$f":"MAX(IF(GB306>=AC$7*Load_Shape!AB265/$C306*AC$31+(AC$32*$F306+AC$33*$H306)/$C306,IF(ED306-CF306>0,IA$54,INDEX(IA$7:IA$45,MATCH(GB306*1000,$HR$7:$HR$45,1))*((General_Inputs!N$47)*INDEX(General_Inputs!$F$49:$F$60,$A306)*(1+General_Inputs!$F$46)+General_Inputs!$F$45+General_Inputs!N$67)/1000+IA$47),0),0)","v":52.361920953817737},{"$f":"MAX(IF(GC306>=AD$7*Load_Shape!AC265/$C306*AD$31+(AD$32*$F306+AD$33*$H306)/$C306,IF(EE306-CG306>0,IB$54,INDEX(IB$7:IB$45,MATCH(GC306*1000,$HR$7:$HR$45,1))*((General_Inputs!O$47)*INDEX(General_Inputs!$F$49:$F$60,$A306)*(1+General_Inputs!$F$46)+General_Inputs!$F$45+General_Inputs!O$67)/1000+IB$47),0),0)","v":54.041954952236104},{"$f":"MAX(IF(GD306>=AE$7*Load_Shape!AD265/$C306*AE$31+(AE$32*$F306+AE$33*$H306)/$C306,IF(EF306-CH306>0,IC$54,INDEX(IC$7:IC$45,MATCH(GD306*1000,$HR$7:$HR$45,1))*((General_Inputs!P$47)*INDEX(General_Inputs!$F$49:$F$60,$A306)*(1+General_Inputs!$F$46)+General_Inputs!$F$45+General_Inputs!P$67)/1000+IC$47),0),0)","v":55.785584647039641},{"$f":"MAX(IF(GE306>=AF$7*Load_Shape!AE265/$C306*AF$31+(AF$32*$F306+AF$33*$H306)/$C306,IF(EG306-CI306>0,ID$54,INDEX(ID$7:ID$45,MATCH(GE306*1000,$HR$7:$HR$45,1))*((General_Inputs!Q$47)*INDEX(General_Inputs!$F$49:$F$60,$A306)*(1+General_Inputs!$F$46)+General_Inputs!$F$45+General_Inputs!Q$67)/1000+ID$47),0),0)","v":57.640764562708341},{"$f":"MAX(IF(GF306>=AG$7*Load_Shape!AF265/$C306*AG$31+(AG$32*$F306+AG$33*$H306)/$C306,IF(EH306-CJ306>0,IE$54,INDEX(IE$7:IE$45,MATCH(GF306*1000,$HR$7:$HR$45,1))*((General_Inputs!R$47)*INDEX(General_Inputs!$F$49:$F$60,$A306)*(1+General_Inputs!$F$46)+General_Inputs!$F$45+General_Inputs!R$67)/1000+IE$47),0),0)","v":20},{"$f":"MAX(IF(GG306>=AH$7*Load_Shape!AG265/$C306*AH$31+(AH$32*$F306+AH$33*$H306)/$C306,IF(EI306-CK306>0,IF$54,INDEX(IF$7:IF$45,MATCH(GG306*1000,$HR$7:$HR$45,1))*((General_Inputs!S$47)*INDEX(General_Inputs!$F$49:$F$60,$A306)*(1+General_Inputs!$F$46)+General_Inputs!$F$45+General_Inputs!S$67)/1000+IF$47),0),0)","v":64.116607610553018},{"$f":"MAX(IF(GH306>=AI$7*Load_Shape!AH265/$C306*AI$31+(AI$32*$F306+AI$33*$H306)/$C306,IF(EJ306-CL306>0,IG$54,INDEX(IG$7:IG$45,MATCH(GH306*1000,$HR$7:$HR$45,1))*((General_Inputs!T$47)*INDEX(General_Inputs!$F$49:$F$60,$A306)*(1+General_Inputs!$F$46)+General_Inputs!$F$45+General_Inputs!T$67)/1000+IG$47),0),0)","v":65.470198337109565},{"$f":"MAX(IF(GI306>=AJ$7*Load_Shape!AI265/$C306*AJ$31+(AJ$32*$F306+AJ$33*$H306)/$C306,IF(EK306-CM306>0,IH$54,INDEX(IH$7:IH$45,MATCH(GI306*1000,$HR$7:$HR$45,1))*((General_Inputs!U$47)*INDEX(General_Inputs!$F$49:$F$60,$A306)*(1+General_Inputs!$F$46)+General_Inputs!$F$45+General_Inputs!U$67)/1000+IH$47),0),0)","v":66.994418414810411},{"$f":"MAX(IF(GJ306>=AK$7*Load_Shape!AJ265/$C306*AK$31+(AK$32*$F306+AK$33*$H306)/$C306,IF(EL306-CN306>0,II$54,INDEX(II$7:II$45,MATCH(GJ306*1000,$HR$7:$HR$45,1))*((General_Inputs!V$47)*INDEX(General_Inputs!$F$49:$F$60,$A306)*(1+General_Inputs!$F$46)+General_Inputs!$F$45+General_Inputs!V$67)/1000+II$47),0),0)","v":68.337171819757614},{"$f":"MAX(IF(GK306>=AL$7*Load_Shape!AK265/$C306*AL$31+(AL$32*$F306+AL$33*$H306)/$C306,IF(EM306-CO306>0,IJ$54,INDEX(IJ$7:IJ$45,MATCH(GK306*1000,$HR$7:$HR$45,1))*((General_Inputs!W$47)*INDEX(General_Inputs!$F$49:$F$60,$A306)*(1+General_Inputs!$F$46)+General_Inputs!$F$45+General_Inputs!W$67)/1000+IJ$47),0),0)","v":20},{"$f":"MAX(IF(GL306>=AM$7*Load_Shape!AL265/$C306*AM$31+(AM$32*$F306+AM$33*$H306)/$C306,IF(EN306-CP306>0,IK$54,INDEX(IK$7:IK$45,MATCH(GL306*1000,$HR$7:$HR$45,1))*((General_Inputs!X$47)*INDEX(General_Inputs!$F$49:$F$60,$A306)*(1+General_Inputs!$F$46)+General_Inputs!$F$45+General_Inputs!X$67)/1000+IK$47),0),0)","v":20},{"$f":"MAX(IF(GM306>=AN$7*Load_Shape!AM265/$C306*AN$31+(AN$32*$F306+AN$33*$H306)/$C306,IF(EO306-CQ306>0,IL$54,INDEX(IL$7:IL$45,MATCH(GM306*1000,$HR$7:$HR$45,1))*((General_Inputs!Y$47)*INDEX(General_Inputs!$F$49:$F$60,$A306)*(1+General_Inputs!$F$46)+General_Inputs!$F$45+General_Inputs!Y$67)/1000+IL$47),0),0)","v":20},{"$f":"MAX(IF(GN306>=AO$7*Load_Shape!AN265/$C306*AO$31+(AO$32*$F306+AO$33*$H306)/$C306,IF(EP306-CR306>0,IM$54,INDEX(IM$7:IM$45,MATCH(GN306*1000,$HR$7:$HR$45,1))*((General_Inputs!Z$47)*INDEX(General_Inputs!$F$49:$F$60,$A306)*(1+General_Inputs!$F$46)+General_Inputs!$F$45+General_Inputs!Z$67)/1000+IM$47),0),0)","v":20},{"$f":"MAX(IF(GO306>=AP$7*Load_Shape!AO265/$C306*AP$31+(AP$32*$F306+AP$33*$H306)/$C306,IF(EQ306-CS306>0,IN$54,INDEX(IN$7:IN$45,MATCH(GO306*1000,$HR$7:$HR$45,1))*((General_Inputs!AA$47)*INDEX(General_Inputs!$F$49:$F$60,$A306)*(1+General_Inputs!$F$46)+General_Inputs!$F$45+General_Inputs!AA$67)/1000+IN$47),0),0)","v":20},{"$f":"MAX(IF(GP306>=AQ$7*Load_Shape!AP265/$C306*AQ$31+(AQ$32*$F306+AQ$33*$H306)/$C306,IF(ER306-CT306>0,IO$54,INDEX(IO$7:IO$45,MATCH(GP306*1000,$HR$7:$HR$45,1))*((General_Inputs!AB$47)*INDEX(General_Inputs!$F$49:$F$60,$A306)*(1+General_Inputs!$F$46)+General_Inputs!$F$45+General_Inputs!AB$67)/1000+IO$47),0),0)","v":20},{"$f":"MAX(IF(GQ306>=AR$7*Load_Shape!AQ265/$C306*AR$31+(AR$32*$F306+AR$33*$H306)/$C306,IF(ES306-CU306>0,IP$54,INDEX(IP$7:IP$45,MATCH(GQ306*1000,$HR$7:$HR$45,1))*((General_Inputs!AC$47)*INDEX(General_Inputs!$F$49:$F$60,$A306)*(1+General_Inputs!$F$46)+General_Inputs!$F$45+General_Inputs!AC$67)/1000+IP$47),0),0)","v":20},{"$f":"MAX(IF(GR306>=AS$7*Load_Shape!AR265/$C306*AS$31+(AS$32*$F306+AS$33*$H306)/$C306,IF(ET306-CV306>0,IQ$54,INDEX(IQ$7:IQ$45,MATCH(GR306*1000,$HR$7:$HR$45,1))*((General_Inputs!AD$47)*INDEX(General_Inputs!$F$49:$F$60,$A306)*(1+General_Inputs!$F$46)+General_Inputs!$F$45+General_Inputs!AD$67)/1000+IQ$47),0),0)","v":20},{"$f":"MAX(IF(GS306>=AT$7*Load_Shape!AS265/$C306*AT$31+(AT$32*$F306+AT$33*$H306)/$C306,IF(EU306-CW306>0,IR$54,INDEX(IR$7:IR$45,MATCH(GS306*1000,$HR$7:$HR$45,1))*((General_Inputs!AE$47)*INDEX(General_Inputs!$F$49:$F$60,$A306)*(1+General_Inputs!$F$46)+General_Inputs!$F$45+General_Inputs!AE$67)/1000+IR$47),0),0)","v":20},{"$f":"MAX(IF(GT306>=AU$7*Load_Shape!AT265/$C306*AU$31+(AU$32*$F306+AU$33*$H306)/$C306,IF(EV306-CX306>0,IS$54,INDEX(IS$7:IS$45,MATCH(GT306*1000,$HR$7:$HR$45,1))*((General_Inputs!AF$47)*INDEX(General_Inputs!$F$49:$F$60,$A306)*(1+General_Inputs!$F$46)+General_Inputs!$F$45+General_Inputs!AF$67)/1000+IS$47),0),0)","v":20},{"$f":"MAX(IF(GU306>=AV$7*Load_Shape!AU265/$C306*AV$31+(AV$32*$F306+AV$33*$H306)/$C306,IF(EW306-CY306>0,IT$54,INDEX(IT$7:IT$45,MATCH(GU306*1000,$HR$7:$HR$45,1))*((General_Inputs!AG$47)*INDEX(General_Inputs!$F$49:$F$60,$A306)*(1+General_Inputs!$F$46)+General_Inputs!$F$45+General_Inputs!AG$67)/1000+IT$47),0),0)","v":20},{"$f":"MAX(IF(GV306>=AW$7*Load_Shape!AV265/$C306*AW$31+(AW$32*$F306+AW$33*$H306)/$C306,IF(EX306-CZ306>0,IU$54,INDEX(IU$7:IU$45,MATCH(GV306*1000,$HR$7:$HR$45,1))*((General_Inputs!AH$47)*INDEX(General_Inputs!$F$49:$F$60,$A306)*(1+General_Inputs!$F$46)+General_Inputs!$F$45+General_Inputs!AH$67)/1000+IU$47),0),0)","v":20},{"$f":"MAX(IF(GW306>=AX$7*Load_Shape!AW265/$C306*AX$31+(AX$32*$F306+AX$33*$H306)/$C306,IF(EY306-DA306>0,IV$54,INDEX(IV$7:IV$45,MATCH(GW306*1000,$HR$7:$HR$45,1))*((General_Inputs!AI$47)*INDEX(General_Inputs!$F$49:$F$60,$A306)*(1+General_Inputs!$F$46)+General_Inputs!$F$45+General_Inputs!AI$67)/1000+IV$47),0),0)","v":20},{"$f":"MAX(IF(GX306>=AY$7*Load_Shape!AX265/$C306*AY$31+(AY$32*$F306+AY$33*$H306)/$C306,IF(EZ306-DB306>0,IW$54,INDEX(IW$7:IW$45,MATCH(GX306*1000,$HR$7:$HR$45,1))*((General_Inputs!AJ$47)*INDEX(General_Inputs!$F$49:$F$60,$A306)*(1+General_Inputs!$F$46)+General_Inputs!$F$45+General_Inputs!AJ$67)/1000+IW$47),0),0)","v":20},{"$f":"MAX(IF(GY306>=AZ$7*Load_Shape!AY265/$C306*AZ$31+(AZ$32*$F306+AZ$33*$H306)/$C306,IF(FA306-DC306>0,IX$54,INDEX(IX$7:IX$45,MATCH(GY306*1000,$HR$7:$HR$45,1))*((General_Inputs!AK$47)*INDEX(General_Inputs!$F$49:$F$60,$A306)*(1+General_Inputs!$F$46)+General_Inputs!$F$45+General_Inputs!AK$67)/1000+IX$47),0),0)","v":20},{"$f":"MAX(IF(GZ306>=BA$7*Load_Shape!AZ265/$C306*BA$31+(BA$32*$F306+BA$33*$H306)/$C306,IF(FB306-DD306>0,IY$54,INDEX(IY$7:IY$45,MATCH(GZ306*1000,$HR$7:$HR$45,1))*((General_Inputs!AL$47)*INDEX(General_Inputs!$F$49:$F$60,$A306)*(1+General_Inputs!$F$46)+General_Inputs!$F$45+General_Inputs!AL$67)/1000+IY$47),0),0)","v":20},{"$f":"MAX(IF(HA306>=BB$7*Load_Shape!BA265/$C306*BB$31+(BB$32*$F306+BB$33*$H306)/$C306,IF(FC306-DE306>0,IZ$54,INDEX(IZ$7:IZ$45,MATCH(HA306*1000,$HR$7:$HR$45,1))*((General_Inputs!AM$47)*INDEX(General_Inputs!$F$49:$F$60,$A306)*(1+General_Inputs!$F$46)+General_Inputs!$F$45+General_Inputs!AM$67)/1000+IZ$47),0),0)","v":20},{"$f":"MAX(IF(HB306>=BC$7*Load_Shape!BB265/$C306*BC$31+(BC$32*$F306+BC$33*$H306)/$C306,IF(FD306-DF306>0,JA$54,INDEX(JA$7:JA$45,MATCH(HB306*1000,$HR$7:$HR$45,1))*((General_Inputs!AN$47)*INDEX(General_Inputs!$F$49:$F$60,$A306)*(1+General_Inputs!$F$46)+General_Inputs!$F$45+General_Inputs!AN$67)/1000+JA$47),0),0)","v":20},{"$f":"MAX(IF(HC306>=BD$7*Load_Shape!BC265/$C306*BD$31+(BD$32*$F306+BD$33*$H306)/$C306,IF(FE306-DG306>0,JB$54,INDEX(JB$7:JB$45,MATCH(HC306*1000,$HR$7:$HR$45,1))*((General_Inputs!AO$47)*INDEX(General_Inputs!$F$49:$F$60,$A306)*(1+General_Inputs!$F$46)+General_Inputs!$F$45+General_Inputs!AO$67)/1000+JB$47),0),0)","v":20},{"$f":"MAX(IF(HD306>=BE$7*Load_Shape!BD265/$C306*BE$31+(BE$32*$F306+BE$33*$H306)/$C306,IF(FF306-DH306>0,JC$54,INDEX(JC$7:JC$45,MATCH(HD306*1000,$HR$7:$HR$45,1))*((General_Inputs!AP$47)*INDEX(General_Inputs!$F$49:$F$60,$A306)*(1+General_Inputs!$F$46)+General_Inputs!$F$45+General_Inputs!AP$67)/1000+JC$47),0),0)","v":71.999095861541292},{"$f":"MAX(IF(HE306>=BF$7*Load_Shape!BE265/$C306*BF$31+(BF$32*$F306+BF$33*$H306)/$C306,IF(FG306-DI306>0,JD$54,INDEX(JD$7:JD$45,MATCH(HE306*1000,$HR$7:$HR$45,1))*((General_Inputs!AQ$47)*INDEX(General_Inputs!$F$49:$F$60,$A306)*(1+General_Inputs!$F$46)+General_Inputs!$F$45+General_Inputs!AQ$67)/1000+JD$47),0),0)","v":72.022240822424749},{"$f":"MAX(IF(HF306>=BG$7*Load_Shape!BF265/$C306*BG$31+(BG$32*$F306+BG$33*$H306)/$C306,IF(FH306-DJ306>0,JE$54,INDEX(JE$7:JE$45,MATCH(HF306*1000,$HR$7:$HR$45,1))*((General_Inputs!AR$47)*INDEX(General_Inputs!$F$49:$F$60,$A306)*(1+General_Inputs!$F$46)+General_Inputs!$F$45+General_Inputs!AR$67)/1000+JE$47),0),0)","v":72.043473986304789},{"$f":"MAX(IF(HG306>=BH$7*Load_Shape!BG265/$C306*BH$31+(BH$32*$F306+BH$33*$H306)/$C306,IF(FI306-DK306>0,JF$54,INDEX(JF$7:JF$45,MATCH(HG306*1000,$HR$7:$HR$45,1))*((General_Inputs!AS$47)*INDEX(General_Inputs!$F$49:$F$60,$A306)*(1+General_Inputs!$F$46)+General_Inputs!$F$45+General_Inputs!AS$67)/1000+JF$47),0),0)","v":72.062939090306614},{"$f":"MAX(IF(HH306>=BI$7*Load_Shape!BH265/$C306*BI$31+(BI$32*$F306+BI$33*$H306)/$C306,IF(FJ306-DL306>0,JG$54,INDEX(JG$7:JG$45,MATCH(HH306*1000,$HR$7:$HR$45,1))*((General_Inputs!AT$47)*INDEX(General_Inputs!$F$49:$F$60,$A306)*(1+General_Inputs!$F$46)+General_Inputs!$F$45+General_Inputs!AT$67)/1000+JG$47),0),0)","v":72.080774537603659},{"$f":"MAX(IF(HI306>=BJ$7*Load_Shape!BI265/$C306*BJ$31+(BJ$32*$F306+BJ$33*$H306)/$C306,IF(FK306-DM306>0,JH$54,INDEX(JH$7:JH$45,MATCH(HI306*1000,$HR$7:$HR$45,1))*((General_Inputs!AU$47)*INDEX(General_Inputs!$F$49:$F$60,$A306)*(1+General_Inputs!$F$46)+General_Inputs!$F$45+General_Inputs!AU$67)/1000+JH$47),0),0)","v":72.097127127035705},{"$f":"MAX(IF(HJ306>=BK$7*Load_Shape!BJ265/$C306*BK$31+(BK$32*$F306+BK$33*$H306)/$C306,IF(FL306-DN306>0,JI$54,INDEX(JI$7:JI$45,MATCH(HJ306*1000,$HR$7:$HR$45,1))*((General_Inputs!AV$47)*INDEX(General_Inputs!$F$49:$F$60,$A306)*(1+General_Inputs!$F$46)+General_Inputs!$F$45+General_Inputs!AV$67)/1000+JI$47),0),0)","v":72.112118549190185},{"$f":"MAX(IF(HK306>=BL$7*Load_Shape!BK265/$C306*BL$31+(BL$32*$F306+BL$33*$H306)/$C306,IF(FM306-DO306>0,JJ$54,INDEX(JJ$7:JJ$45,MATCH(HK306*1000,$HR$7:$HR$45,1))*((General_Inputs!AW$47)*INDEX(General_Inputs!$F$49:$F$60,$A306)*(1+General_Inputs!$F$46)+General_Inputs!$F$45+General_Inputs!AW$67)/1000+JJ$47),0),0)","v":72.12585935581626},{"$f":"MAX(IF(HL306>=BM$7*Load_Shape!BL265/$C306*BM$31+(BM$32*$F306+BM$33*$H306)/$C306,IF(FN306-DP306>0,JK$54,INDEX(JK$7:JK$45,MATCH(HL306*1000,$HR$7:$HR$45,1))*((General_Inputs!AX$47)*INDEX(General_Inputs!$F$49:$F$60,$A306)*(1+General_Inputs!$F$46)+General_Inputs!$F$45+General_Inputs!AX$67)/1000+JK$47),0),0)","v":72.138453398209506},{"$f":"MAX(IF(HM306>=BN$7*Load_Shape!BM265/$C306*BN$31+(BN$32*$F306+BN$33*$H306)/$C306,IF(FO306-DQ306>0,JL$54,INDEX(JL$7:JL$45,MATCH(HM306*1000,$HR$7:$HR$45,1))*((General_Inputs!AY$47)*INDEX(General_Inputs!$F$49:$F$60,$A306)*(1+General_Inputs!$F$46)+General_Inputs!$F$45+General_Inputs!AY$67)/1000+JL$47),0),0)","v":72.149997561777468},{"$f":"MAX(IF(HN306>=BO$7*Load_Shape!BN265/$C306*BO$31+(BO$32*$F306+BO$33*$H306)/$C306,IF(FP306-DR306>0,JM$54,INDEX(JM$7:JM$45,MATCH(HN306*1000,$HR$7:$HR$45,1))*((General_Inputs!AZ$47)*INDEX(General_Inputs!$F$49:$F$60,$A306)*(1+General_Inputs!$F$46)+General_Inputs!$F$45+General_Inputs!AZ$67)/1000+JM$47),0),0)","v":72.160578697144729},{"$f":"MAX(IF(HO306>=BP$7*Load_Shape!BO265/$C306*BP$31+(BP$32*$F306+BP$33*$H306)/$C306,IF(FQ306-DS306>0,JN$54,INDEX(JN$7:JN$45,MATCH(HO306*1000,$HR$7:$HR$45,1))*((General_Inputs!BA$47)*INDEX(General_Inputs!$F$49:$F$60,$A306)*(1+General_Inputs!$F$46)+General_Inputs!$F$45+General_Inputs!BA$67)/1000+JN$47),0),0)","v":72.170276646567245},{"$f":"MAX(IF(HP306>=BQ$7*Load_Shape!BP265/$C306*BQ$31+(BQ$32*$F306+BQ$33*$H306)/$C306,IF(FR306-DT306>0,JO$54,INDEX(JO$7:JO$45,MATCH(HP306*1000,$HR$7:$HR$45,1))*((General_Inputs!BB$47)*INDEX(General_Inputs!$F$49:$F$60,$A306)*(1+General_Inputs!$F$46)+General_Inputs!$F$45+General_Inputs!BB$67)/1000+JO$47),0),0)","v":72.179165076687482},null,null,{"$f":"INDEX(JR$7:JR$45,MATCH(MAX(U$7*Load_Shape!T265/$C306*U$31,FT306)*1000,$JQ$7:$JQ$45,1))*((General_Inputs!F$47)*INDEX(General_Inputs!$F$49:$F$60,$A306)*(1+General_Inputs!$F$46)+General_Inputs!$F$45+General_Inputs!F$67)/1000+JR$47","v":42.17822916241952},{"$f":"INDEX(JS$7:JS$45,MATCH(MAX(V$7*Load_Shape!U265/$C306*V$31,FU306)*1000,$JQ$7:$JQ$45,1))*((General_Inputs!G$47)*INDEX(General_Inputs!$F$49:$F$60,$A306)*(1+General_Inputs!$F$46)+General_Inputs!$F$45+General_Inputs!G$67)/1000+JS$47","v":39.525154118716863},{"$f":"INDEX(JT$7:JT$45,MATCH(MAX(W$7*Load_Shape!V265/$C306*W$31,FV306)*1000,$JQ$7:$JQ$45,1))*((General_Inputs!H$47)*INDEX(General_Inputs!$F$49:$F$60,$A306)*(1+General_Inputs!$F$46)+General_Inputs!$F$45+General_Inputs!H$67)/1000+JT$47","v":42.074792753311073},{"$f":"INDEX(JU$7:JU$45,MATCH(MAX(X$7*Load_Shape!W265/$C306*X$31,FW306)*1000,$JQ$7:$JQ$45,1))*((General_Inputs!I$47)*INDEX(General_Inputs!$F$49:$F$60,$A306)*(1+General_Inputs!$F$46)+General_Inputs!$F$45+General_Inputs!I$67)/1000+JU$47","v":42.747888277852212},{"$f":"INDEX(JV$7:JV$45,MATCH(MAX(Y$7*Load_Shape!X265/$C306*Y$31,FX306)*1000,$JQ$7:$JQ$45,1))*((General_Inputs!J$47)*INDEX(General_Inputs!$F$49:$F$60,$A306)*(1+General_Inputs!$F$46)+General_Inputs!$F$45+General_Inputs!J$67)/1000+JV$47","v":43.623195993677115},{"$f":"INDEX(JW$7:JW$45,MATCH(MAX(Z$7*Load_Shape!Y265/$C306*Z$31,FY306)*1000,$JQ$7:$JQ$45,1))*((General_Inputs!K$47)*INDEX(General_Inputs!$F$49:$F$60,$A306)*(1+General_Inputs!$F$46)+General_Inputs!$F$45+General_Inputs!K$67)/1000+JW$47","v":44.552568727543864},{"$f":"INDEX(JX$7:JX$45,MATCH(MAX(AA$7*Load_Shape!Z265/$C306*AA$31,FZ306)*1000,$JQ$7:$JQ$45,1))*((General_Inputs!L$47)*INDEX(General_Inputs!$F$49:$F$60,$A306)*(1+General_Inputs!$F$46)+General_Inputs!$F$45+General_Inputs!L$67)/1000+JX$47","v":45.624314982205036},{"$f":"INDEX(JY$7:JY$45,MATCH(MAX(AB$7*Load_Shape!AA265/$C306*AB$31,GA306)*1000,$JQ$7:$JQ$45,1))*((General_Inputs!M$47)*INDEX(General_Inputs!$F$49:$F$60,$A306)*(1+General_Inputs!$F$46)+General_Inputs!$F$45+General_Inputs!M$67)/1000+JY$47","v":46.790190561488757},{"$f":"INDEX(JZ$7:JZ$45,MATCH(MAX(AC$7*Load_Shape!AB265/$C306*AC$31,GB306)*1000,$JQ$7:$JQ$45,1))*((General_Inputs!N$47)*INDEX(General_Inputs!$F$49:$F$60,$A306)*(1+General_Inputs!$F$46)+General_Inputs!$F$45+General_Inputs!N$67)/1000+JZ$47","v":50.963782548713802},{"$f":"INDEX(KA$7:KA$45,MATCH(MAX(AD$7*Load_Shape!AC265/$C306*AD$31,GC306)*1000,$JQ$7:$JQ$45,1))*((General_Inputs!O$47)*INDEX(General_Inputs!$F$49:$F$60,$A306)*(1+General_Inputs!$F$46)+General_Inputs!$F$45+General_Inputs!O$67)/1000+KA$47","v":52.59422142920274},{"$f":"INDEX(KB$7:KB$45,MATCH(MAX(AE$7*Load_Shape!AD265/$C306*AE$31,GD306)*1000,$JQ$7:$JQ$45,1))*((General_Inputs!P$47)*INDEX(General_Inputs!$F$49:$F$60,$A306)*(1+General_Inputs!$F$46)+General_Inputs!$F$45+General_Inputs!P$67)/1000+KB$47","v":54.286378641651488},{"$f":"INDEX(KC$7:KC$45,MATCH(MAX(AF$7*Load_Shape!AE265/$C306*AF$31,GE306)*1000,$JQ$7:$JQ$45,1))*((General_Inputs!Q$47)*INDEX(General_Inputs!$F$49:$F$60,$A306)*(1+General_Inputs!$F$46)+General_Inputs!$F$45+General_Inputs!Q$67)/1000+KC$47","v":56.086793078297418},{"$f":"INDEX(KD$7:KD$45,MATCH(MAX(AG$7*Load_Shape!AF265/$C306*AG$31,GF306)*1000,$JQ$7:$JQ$45,1))*((General_Inputs!R$47)*INDEX(General_Inputs!$F$49:$F$60,$A306)*(1+General_Inputs!$F$46)+General_Inputs!$F$45+General_Inputs!R$67)/1000+KD$47","v":57.947078145116578},{"$f":"INDEX(KE$7:KE$45,MATCH(MAX(AH$7*Load_Shape!AG265/$C306*AH$31,GG306)*1000,$JQ$7:$JQ$45,1))*((General_Inputs!S$47)*INDEX(General_Inputs!$F$49:$F$60,$A306)*(1+General_Inputs!$F$46)+General_Inputs!$F$45+General_Inputs!S$67)/1000+KE$47","v":62.371467256968778},{"$f":"INDEX(KF$7:KF$45,MATCH(MAX(AI$7*Load_Shape!AH265/$C306*AI$31,GH306)*1000,$JQ$7:$JQ$45,1))*((General_Inputs!T$47)*INDEX(General_Inputs!$F$49:$F$60,$A306)*(1+General_Inputs!$F$46)+General_Inputs!$F$45+General_Inputs!T$67)/1000+KF$47","v":63.685099570912868},{"$f":"INDEX(KG$7:KG$45,MATCH(MAX(AJ$7*Load_Shape!AI265/$C306*AJ$31,GI306)*1000,$JQ$7:$JQ$45,1))*((General_Inputs!U$47)*INDEX(General_Inputs!$F$49:$F$60,$A306)*(1+General_Inputs!$F$46)+General_Inputs!$F$45+General_Inputs!U$67)/1000+KG$47","v":65.164324205322004},{"$f":"INDEX(KH$7:KH$45,MATCH(MAX(AK$7*Load_Shape!AJ265/$C306*AK$31,GJ306)*1000,$JQ$7:$JQ$45,1))*((General_Inputs!V$47)*INDEX(General_Inputs!$F$49:$F$60,$A306)*(1+General_Inputs!$F$46)+General_Inputs!$F$45+General_Inputs!V$67)/1000+KH$47","v":66.467439118708199},{"$f":"INDEX(KI$7:KI$45,MATCH(MAX(AL$7*Load_Shape!AK265/$C306*AL$31,GK306)*1000,$JQ$7:$JQ$45,1))*((General_Inputs!W$47)*INDEX(General_Inputs!$F$49:$F$60,$A306)*(1+General_Inputs!$F$46)+General_Inputs!$F$45+General_Inputs!W$67)/1000+KI$47","v":67.863243198852189},{"$f":"INDEX(KJ$7:KJ$45,MATCH(MAX(AM$7*Load_Shape!AL265/$C306*AM$31,GL306)*1000,$JQ$7:$JQ$45,1))*((General_Inputs!X$47)*INDEX(General_Inputs!$F$49:$F$60,$A306)*(1+General_Inputs!$F$46)+General_Inputs!$F$45+General_Inputs!X$67)/1000+KJ$47","v":68.910098020027732},null,null,{"$f":"INDEX($U$7:$BQ$21,MATCH(KM$57,$T$7:$T$21,0),MATCH($LK$55,$U$6:$BQ$6,0))*INDEX(Load_Shape!$T265:$BP265,MATCH($LK$55,Load_Shape!$T$16:$BP$16,0))/$C306","v":27.199297930920388},0,27.199297930920388,0.63838584000000009,2.5169580000000003,2.3487355760709971,0.43040281750439319,0,3.3892145925108914,1.4635826122226161,8.8496277028600296,0.8348115456835532,2.0228907981979649,0.91890399540286982,8.4087911125032399E-3,0.16556606014975569,0.77996069097659282,0,4.2828664827300962,0,1.4510175745018778,27.199297930920388,28.650315505422267,20.432144491715576,0,null,null,0,9.253760911007565E-2,0.15746239088992434,0.25,null,null,{"$f":"MAX(IF(FT306>=U$7*Load_Shape!T265/$C306*U$31+(U$32*$F306+U$33*$H306)/$C306,IF(DV306-BX306>0,0,INDEX(HS$7:HS$45,MATCH(FT306*1000,$HR$7:$HR$45,1))),0),0)","v":7250},{"$f":"MAX(IF(FU306>=V$7*Load_Shape!U265/$C306*V$31+(V$32*$F306+V$33*$H306)/$C306,IF(DW306-BY306>0,0,INDEX(HT$7:HT$45,MATCH(FU306*1000,$HR$7:$HR$45,1))),0),0)","v":7223.7275000000081},{"$f":"MAX(IF(FV306>=W$7*Load_Shape!V265/$C306*W$31+(W$32*$F306+W$33*$H306)/$C306,IF(DX306-BZ306>0,0,INDEX(HU$7:HU$45,MATCH(FV306*1000,$HR$7:$HR$45,1))),0),0)","v":7250},{"$f":"MAX(IF(FW306>=X$7*Load_Shape!W265/$C306*X$31+(X$32*$F306+X$33*$H306)/$C306,IF(DY306-CA306>0,0,INDEX(HV$7:HV$45,MATCH(FW306*1000,$HR$7:$HR$45,1))),0),0)","v":7049.7275000000081},{"$f":"MAX(IF(FX306>=Y$7*Load_Shape!X265/$C306*Y$31+(Y$32*$F306+Y$33*$H306)/$C306,IF(DZ306-CB306>0,0,INDEX(HW$7:HW$45,MATCH(FX306*1000,$HR$7:$HR$45,1))),0),0)","v":7000},{"$f":"MAX(IF(FY306>=Z$7*Load_Shape!Y265/$C306*Z$31+(Z$32*$F306+Z$33*$H306)/$C306,IF(EA306-CC306>0,0,INDEX(HX$7:HX$45,MATCH(FY306*1000,$HR$7:$HR$45,1))),0),0)","v":7000.0000000000073},{"$f":"MAX(IF(FZ306>=AA$7*Load_Shape!Z265/$C306*AA$31+(AA$32*$F306+AA$33*$H306)/$C306,IF(EB306-CD306>0,0,INDEX(HY$7:HY$45,MATCH(FZ306*1000,$HR$7:$HR$45,1))),0),0)","v":7000},{"$f":"MAX(IF(GA306>=AB$7*Load_Shape!AA265/$C306*AB$31+(AB$32*$F306+AB$33*$H306)/$C306,IF(EC306-CE306>0,0,INDEX(HZ$7:HZ$45,MATCH(GA306*1000,$HR$7:$HR$45,1))),0),0)","v":7000},{"$f":"MAX(IF(GB306>=AC$7*Load_Shape!AB265/$C306*AC$31+(AC$32*$F306+AC$33*$H306)/$C306,IF(ED306-CF306>0,0,INDEX(IA$7:IA$45,MATCH(GB306*1000,$HR$7:$HR$45,1))),0),0)","v":7000},{"$f":"MAX(IF(GC306>=AD$7*Load_Shape!AC265/$C306*AD$31+(AD$32*$F306+AD$33*$H306)/$C306,IF(EE306-CG306>0,0,INDEX(IB$7:IB$45,MATCH(GC306*1000,$HR$7:$HR$45,1))),0),0)","v":7000},{"$f":"MAX(IF(GD306>=AE$7*Load_Shape!AD265/$C306*AE$31+(AE$32*$F306+AE$33*$H306)/$C306,IF(EF306-CH306>0,0,INDEX(IC$7:IC$45,MATCH(GD306*1000,$HR$7:$HR$45,1))),0),0)","v":7000},{"$f":"MAX(IF(GE306>=AF$7*Load_Shape!AE265/$C306*AF$31+(AF$32*$F306+AF$33*$H306)/$C306,IF(EG306-CI306>0,0,INDEX(ID$7:ID$45,MATCH(GE306*1000,$HR$7:$HR$45,1))),0),0)","v":7000},{"$f":"MAX(IF(GF306>=AG$7*Load_Shape!AF265/$C306*AG$31+(AG$32*$F306+AG$33*$H306)/$C306,IF(EH306-CJ306>0,0,INDEX(IE$7:IE$45,MATCH(GF306*1000,$HR$7:$HR$45,1))),0),0)","v":0},{"$f":"MAX(IF(GG306>=AH$7*Load_Shape!AG265/$C306*AH$31+(AH$32*$F306+AH$33*$H306)/$C306,IF(EI306-CK306>0,0,INDEX(IF$7:IF$45,MATCH(GG306*1000,$HR$7:$HR$45,1))),0),0)","v":7000},{"$f":"MAX(IF(GH306>=AI$7*Load_Shape!AH265/$C306*AI$31+(AI$32*$F306+AI$33*$H306)/$C306,IF(EJ306-CL306>0,0,INDEX(IG$7:IG$45,MATCH(GH306*1000,$HR$7:$HR$45,1))),0),0)","v":7000},{"$f":"MAX(IF(GI306>=AJ$7*Load_Shape!AI265/$C306*AJ$31+(AJ$32*$F306+AJ$33*$H306)/$C306,IF(EK306-CM306>0,0,INDEX(IH$7:IH$45,MATCH(GI306*1000,$HR$7:$HR$45,1))),0),0)","v":7000},{"$f":"MAX(IF(GJ306>=AK$7*Load_Shape!AJ265/$C306*AK$31+(AK$32*$F306+AK$33*$H306)/$C306,IF(EL306-CN306>0,0,INDEX(II$7:II$45,MATCH(GJ306*1000,$HR$7:$HR$45,1))),0),0)","v":7000},{"$f":"MAX(IF(GK306>=AL$7*Load_Shape!AK265/$C306*AL$31+(AL$32*$F306+AL$33*$H306)/$C306,IF(EM306-CO306>0,0,INDEX(IJ$7:IJ$45,MATCH(GK306*1000,$HR$7:$HR$45,1))),0),0)","v":0},{"$f":"MAX(IF(GL306>=AM$7*Load_Shape!AL265/$C306*AM$31+(AM$32*$F306+AM$33*$H306)/$C306,IF(EN306-CP306>0,0,INDEX(IK$7:IK$45,MATCH(GL306*1000,$HR$7:$HR$45,1))),0),0)","v":0},{"$f":"MAX(IF(GM306>=AN$7*Load_Shape!AM265/$C306*AN$31+(AN$32*$F306+AN$33*$H306)/$C306,IF(EO306-CQ306>0,0,INDEX(IL$7:IL$45,MATCH(GM306*1000,$HR$7:$HR$45,1))),0),0)","v":0},{"$f":"MAX(IF(GN306>=AO$7*Load_Shape!AN265/$C306*AO$31+(AO$32*$F306+AO$33*$H306)/$C306,IF(EP306-CR306>0,0,INDEX(IM$7:IM$45,MATCH(GN306*1000,$HR$7:$HR$45,1))),0),0)","v":0},{"$f":"MAX(IF(GO306>=AP$7*Load_Shape!AO265/$C306*AP$31+(AP$32*$F306+AP$33*$H306)/$C306,IF(EQ306-CS306>0,0,INDEX(IN$7:IN$45,MATCH(GO306*1000,$HR$7:$HR$45,1))),0),0)","v":0},{"$f":"MAX(IF(GP306>=AQ$7*Load_Shape!AP265/$C306*AQ$31+(AQ$32*$F306+AQ$33*$H306)/$C306,IF(ER306-CT306>0,0,INDEX(IO$7:IO$45,MATCH(GP306*1000,$HR$7:$HR$45,1))),0),0)","v":0},{"$f":"MAX(IF(GQ306>=AR$7*Load_Shape!AQ265/$C306*AR$31+(AR$32*$F306+AR$33*$H306)/$C306,IF(ES306-CU306>0,0,INDEX(IP$7:IP$45,MATCH(GQ306*1000,$HR$7:$HR$45,1))),0),0)","v":0},{"$f":"MAX(IF(GR306>=AS$7*Load_Shape!AR265/$C306*AS$31+(AS$32*$F306+AS$33*$H306)/$C306,IF(ET306-CV306>0,0,INDEX(IQ$7:IQ$45,MATCH(GR306*1000,$HR$7:$HR$45,1))),0),0)","v":0},{"$f":"MAX(IF(GS306>=AT$7*Load_Shape!AS265/$C306*AT$31+(AT$32*$F306+AT$33*$H306)/$C306,IF(EU306-CW306>0,0,INDEX(IR$7:IR$45,MATCH(GS306*1000,$HR$7:$HR$45,1))),0),0)","v":0},{"$f":"MAX(IF(GT306>=AU$7*Load_Shape!AT265/$C306*AU$31+(AU$32*$F306+AU$33*$H306)/$C306,IF(EV306-CX306>0,0,INDEX(IS$7:IS$45,MATCH(GT306*1000,$HR$7:$HR$45,1))),0),0)","v":0},{"$f":"MAX(IF(GU306>=AV$7*Load_Shape!AU265/$C306*AV$31+(AV$32*$F306+AV$33*$H306)/$C306,IF(EW306-CY306>0,0,INDEX(IT$7:IT$45,MATCH(GU306*1000,$HR$7:$HR$45,1))),0),0)","v":0},{"$f":"MAX(IF(GV306>=AW$7*Load_Shape!AV265/$C306*AW$31+(AW$32*$F306+AW$33*$H306)/$C306,IF(EX306-CZ306>0,0,INDEX(IU$7:IU$45,MATCH(GV306*1000,$HR$7:$HR$45,1))),0),0)","v":0},{"$f":"MAX(IF(GW306>=AX$7*Load_Shape!AW265/$C306*AX$31+(AX$32*$F306+AX$33*$H306)/$C306,IF(EY306-DA306>0,0,INDEX(IV$7:IV$45,MATCH(GW306*1000,$HR$7:$HR$45,1))),0),0)","v":0},{"$f":"MAX(IF(GX306>=AY$7*Load_Shape!AX265/$C306*AY$31+(AY$32*$F306+AY$33*$H306)/$C306,IF(EZ306-DB306>0,0,INDEX(IW$7:IW$45,MATCH(GX306*1000,$HR$7:$HR$45,1))),0),0)","v":0},{"$f":"MAX(IF(GY306>=AZ$7*Load_Shape!AY265/$C306*AZ$31+(AZ$32*$F306+AZ$33*$H306)/$C306,IF(FA306-DC306>0,0,INDEX(IX$7:IX$45,MATCH(GY306*1000,$HR$7:$HR$45,1))),0),0)","v":0},{"$f":"MAX(IF(GZ306>=BA$7*Load_Shape!AZ265/$C306*BA$31+(BA$32*$F306+BA$33*$H306)/$C306,IF(FB306-DD306>0,0,INDEX(IY$7:IY$45,MATCH(GZ306*1000,$HR$7:$HR$45,1))),0),0)","v":0},{"$f":"MAX(IF(HA306>=BB$7*Load_Shape!BA265/$C306*BB$31+(BB$32*$F306+BB$33*$H306)/$C306,IF(FC306-DE306>0,0,INDEX(IZ$7:IZ$45,MATCH(HA306*1000,$HR$7:$HR$45,1))),0),0)","v":0},{"$f":"MAX(IF(HB306>=BC$7*Load_Shape!BB265/$C306*BC$31+(BC$32*$F306+BC$33*$H306)/$C306,IF(FD306-DF306>0,0,INDEX(JA$7:JA$45,MATCH(HB306*1000,$HR$7:$HR$45,1))),0),0)","v":0},{"$f":"MAX(IF(HC306>=BD$7*Load_Shape!BC265/$C306*BD$31+(BD$32*$F306+BD$33*$H306)/$C306,IF(FE306-DG306>0,0,INDEX(JB$7:JB$45,MATCH(HC306*1000,$HR$7:$HR$45,1))),0),0)","v":0},{"$f":"MAX(IF(HD306>=BE$7*Load_Shape!BD265/$C306*BE$31+(BE$32*$F306+BE$33*$H306)/$C306,IF(FF306-DH306>0,0,INDEX(JC$7:JC$45,MATCH(HD306*1000,$HR$7:$HR$45,1))),0),0)","v":7000},{"$f":"MAX(IF(HE306>=BF$7*Load_Shape!BE265/$C306*BF$31+(BF$32*$F306+BF$33*$H306)/$C306,IF(FG306-DI306>0,0,INDEX(JD$7:JD$45,MATCH(HE306*1000,$HR$7:$HR$45,1))),0),0)","v":7000},{"$f":"MAX(IF(HF306>=BG$7*Load_Shape!BF265/$C306*BG$31+(BG$32*$F306+BG$33*$H306)/$C306,IF(FH306-DJ306>0,0,INDEX(JE$7:JE$45,MATCH(HF306*1000,$HR$7:$HR$45,1))),0),0)","v":7000},{"$f":"MAX(IF(HG306>=BH$7*Load_Shape!BG265/$C306*BH$31+(BH$32*$F306+BH$33*$H306)/$C306,IF(FI306-DK306>0,0,INDEX(JF$7:JF$45,MATCH(HG306*1000,$HR$7:$HR$45,1))),0),0)","v":7000},{"$f":"MAX(IF(HH306>=BI$7*Load_Shape!BH265/$C306*BI$31+(BI$32*$F306+BI$33*$H306)/$C306,IF(FJ306-DL306>0,0,INDEX(JG$7:JG$45,MATCH(HH306*1000,$HR$7:$HR$45,1))),0),0)","v":7000},{"$f":"MAX(IF(HI306>=BJ$7*Load_Shape!BI265/$C306*BJ$31+(BJ$32*$F306+BJ$33*$H306)/$C306,IF(FK306-DM306>0,0,INDEX(JH$7:JH$45,MATCH(HI306*1000,$HR$7:$HR$45,1))),0),0)","v":7000},{"$f":"MAX(IF(HJ306>=BK$7*Load_Shape!BJ265/$C306*BK$31+(BK$32*$F306+BK$33*$H306)/$C306,IF(FL306-DN306>0,0,INDEX(JI$7:JI$45,MATCH(HJ306*1000,$HR$7:$HR$45,1))),0),0)","v":7000},{"$f":"MAX(IF(HK306>=BL$7*Load_Shape!BK265/$C306*BL$31+(BL$32*$F306+BL$33*$H306)/$C306,IF(FM306-DO306>0,0,INDEX(JJ$7:JJ$45,MATCH(HK306*1000,$HR$7:$HR$45,1))),0),0)","v":7000},{"$f":"MAX(IF(HL306>=BM$7*Load_Shape!BL265/$C306*BM$31+(BM$32*$F306+BM$33*$H306)/$C306,IF(FN306-DP306>0,0,INDEX(JK$7:JK$45,MATCH(HL306*1000,$HR$7:$HR$45,1))),0),0)","v":7000},{"$f":"MAX(IF(HM306>=BN$7*Load_Shape!BM265/$C306*BN$31+(BN$32*$F306+BN$33*$H306)/$C306,IF(FO306-DQ306>0,0,INDEX(JL$7:JL$45,MATCH(HM306*1000,$HR$7:$HR$45,1))),0),0)","v":7000},{"$f":"MAX(IF(HN306>=BO$7*Load_Shape!BN265/$C306*BO$31+(BO$32*$F306+BO$33*$H306)/$C306,IF(FP306-DR306>0,0,INDEX(JM$7:JM$45,MATCH(HN306*1000,$HR$7:$HR$45,1))),0),0)","v":7000},{"$f":"MAX(IF(HO306>=BP$7*Load_Shape!BO265/$C306*BP$31+(BP$32*$F306+BP$33*$H306)/$C306,IF(FQ306-DS306>0,0,INDEX(JN$7:JN$45,MATCH(HO306*1000,$HR$7:$HR$45,1))),0),0)","v":7000},{"$f":"MAX(IF(HP306>=BQ$7*Load_Shape!BP265/$C306*BQ$31+(BQ$32*$F306+BQ$33*$H306)/$C306,IF(FR306-DT306>0,0,INDEX(JO$7:JO$45,MATCH(HP306*1000,$HR$7:$HR$45,1))),0),0)","v":7000},null,null,7250,7223.7275000000081,7250,7049.7275000000081,7000,7000.0000000000073,7000.0000000000073,7000,7000,7000,7000,7000,7000,7000,7000,7000,7000,7000,7000,7000,7000,7000,7000,7000,7000,7000,7000,7000,7000,7000,7000,7000,7000,7000,7000,7000,7000,7000,7000,7000,7000,7000,7000,7000,7000,7000,7000.0000000000073,7000.0000000000073,7000.0000000000073]
[11,20,30,null,3.7241278930413286E-3,3.4246575342465752E-3,3.4246575342465752E-3,3.4246575342465752E-3,3.4246575342465752E-3,-1.15537883050662E-4,1.5808977568802722E-3,0,-1.4943045488491277E-6,-1.2736572250675E-6,3.4834110234996016E-3,3.6931137408059179E-3,3.5113358407531637E-3,4.1297367148916842E-3,3.8253683911087725E-3,null,{"$f":"U$7*Load_Shape!T276/$C317+SUMPRODUCT(U$8:U$21,TRANSPOSE($F317:$S317))/$C317","v":18.716375887439334},{"$f":"V$7*Load_Shape!U276/$C317+SUMPRODUCT(V$8:V$21,TRANSPOSE($F317:$S317))/$C317","v":17.769125559582697},{"$f":"W$7*Load_Shape!V276/$C317+SUMPRODUCT(W$8:W$21,TRANSPOSE($F317:$S317))/$C317","v":20.007482029680425},{"$f":"X$7*Load_Shape!W276/$C317+SUMPRODUCT(X$8:X$21,TRANSPOSE($F317:$S317))/$C317","v":20.382708836656388},{"$f":"Y$7*Load_Shape!X276/$C317+SUMPRODUCT(Y$8:Y$21,TRANSPOSE($F317:$S317))/$C317","v":20.120945381639658},{"$f":"Z$7*Load_Shape!Y276/$C317+SUMPRODUCT(Z$8:Z$21,TRANSPOSE($F317:$S317))/$C317","v":19.740513989116863},{"$f":"AA$7*Load_Shape!Z276/$C317+SUMPRODUCT(AA$8:AA$21,TRANSPOSE($F317:$S317))/$C317","v":19.411868293390167},{"$f":"AB$7*Load_Shape!AA276/$C317+SUMPRODUCT(AB$8:AB$21,TRANSPOSE($F317:$S317))/$C317","v":19.334320221184608},{"$f":"AC$7*Load_Shape!AB276/$C317+SUMPRODUCT(AC$8:AC$21,TRANSPOSE($F317:$S317))/$C317","v":19.164165148177332},{"$f":"AD$7*Load_Shape!AC276/$C317+SUMPRODUCT(AD$8:AD$21,TRANSPOSE($F317:$S317))/$C317","v":19.209583089899319},{"$f":"AE$7*Load_Shape!AD276/$C317+SUMPRODUCT(AE$8:AE$21,TRANSPOSE($F317:$S317))/$C317","v":19.241234608614967},{"$f":"AF$7*Load_Shape!AE276/$C317+SUMPRODUCT(AF$8:AF$21,TRANSPOSE($F317:$S317))/$C317","v":19.345192162600121},{"$f":"AG$7*Load_Shape!AF276/$C317+SUMPRODUCT(AG$8:AG$21,TRANSPOSE($F317:$S317))/$C317","v":19.421670514505351},{"$f":"AH$7*Load_Shape!AG276/$C317+SUMPRODUCT(AH$8:AH$21,TRANSPOSE($F317:$S317))/$C317","v":21.547102381168742},{"$f":"AI$7*Load_Shape!AH276/$C317+SUMPRODUCT(AI$8:AI$21,TRANSPOSE($F317:$S317))/$C317","v":21.662857016470298},{"$f":"AJ$7*Load_Shape!AI276/$C317+SUMPRODUCT(AJ$8:AJ$21,TRANSPOSE($F317:$S317))/$C317","v":21.721778219002054},{"$f":"AK$7*Load_Shape!AJ276/$C317+SUMPRODUCT(AK$8:AK$21,TRANSPOSE($F317:$S317))/$C317","v":21.147747518712606},{"$f":"AL$7*Load_Shape!AK276/$C317+SUMPRODUCT(AL$8:AL$21,TRANSPOSE($F317:$S317))/$C317","v":21.003837052322261},{"$f":"AM$7*Load_Shape!AL276/$C317+SUMPRODUCT(AM$8:AM$21,TRANSPOSE($F317:$S317))/$C317","v":20.976633263937536},{"$f":"AN$7*Load_Shape!AM276/$C317+SUMPRODUCT(AN$8:AN$21,TRANSPOSE($F317:$S317))/$C317","v":20.953232931958667},{"$f":"AO$7*Load_Shape!AN276/$C317+SUMPRODUCT(AO$8:AO$21,TRANSPOSE($F317:$S317))/$C317","v":21.085462032627927},{"$f":"AP$7*Load_Shape!AO276/$C317+SUMPRODUCT(AP$8:AP$21,TRANSPOSE($F317:$S317))/$C317","v":21.218368899106043},{"$f":"AQ$7*Load_Shape!AP276/$C317+SUMPRODUCT(AQ$8:AQ$21,TRANSPOSE($F317:$S317))/$C317","v":21.351963928882022},{"$f":"AR$7*Load_Shape!AQ276/$C317+SUMPRODUCT(AR$8:AR$21,TRANSPOSE($F317:$S317))/$C317","v":21.486250666749342},{"$f":"AS$7*Load_Shape!AR276/$C317+SUMPRODUCT(AS$8:AS$21,TRANSPOSE($F317:$S317))/$C317","v":21.621231147683915},{"$f":"AT$7*Load_Shape!AS276/$C317+SUMPRODUCT(AT$8:AT$21,TRANSPOSE($F317:$S317))/$C317","v":21.756898265831651},{"$f":"AU$7*Load_Shape!AT276/$C317+SUMPRODUCT(AU$8:AU$21,TRANSPOSE($F317:$S317))/$C317","v":21.893246754969937},{"$f":"AV$7*Load_Shape!AU276/$C317+SUMPRODUCT(AV$8:AV$21,TRANSPOSE($F317:$S317))/$C317","v":22.030315543198498},{"$f":"AW$7*Load_Shape!AV276/$C317+SUMPRODUCT(AW$8:AW$21,TRANSPOSE($F317:$S317))/$C317","v":22.168107815839861},{"$f":"AX$7*Load_Shape!AW276/$C317+SUMPRODUCT(AX$8:AX$21,TRANSPOSE($F317:$S317))/$C317","v":22.306576071599103},{"$f":"AY$7*Load_Shape!AX276/$C317+SUMPRODUCT(AY$8:AY$21,TRANSPOSE($F317:$S317))/$C317","v":22.445751535621866},{"$f":"AZ$7*Load_Shape!AY276/$C317+SUMPRODUCT(AZ$8:AZ$21,TRANSPOSE($F317:$S317))/$C317","v":22.585682660968533},{"$f":"BA$7*Load_Shape!AZ276/$C317+SUMPRODUCT(BA$8:BA$21,TRANSPOSE($F317:$S317))/$C317","v":22.726308836042016},{"$f":"BB$7*Load_Shape!BA276/$C317+SUMPRODUCT(BB$8:BB$21,TRANSPOSE($F317:$S317))/$C317","v":22.86765061158551},{"$f":"BC$7*Load_Shape!BB276/$C317+SUMPRODUCT(BC$8:BC$21,TRANSPOSE($F317:$S317))/$C317","v":23.009744158687333},{"$f":"BD$7*Load_Shape!BC276/$C317+SUMPRODUCT(BD$8:BD$21,TRANSPOSE($F317:$S317))/$C317","v":23.152565979362926},{"$f":"BE$7*Load_Shape!BD276/$C317+SUMPRODUCT(BE$8:BE$21,TRANSPOSE($F317:$S317))/$C317","v":23.296099071156384},{"$f":"BF$7*Load_Shape!BE276/$C317+SUMPRODUCT(BF$8:BF$21,TRANSPOSE($F317:$S317))/$C317","v":23.440373804922864},{"$f":"BG$7*Load_Shape!BF276/$C317+SUMPRODUCT(BG$8:BG$21,TRANSPOSE($F317:$S317))/$C317","v":23.585394979902819},{"$f":"BH$7*Load_Shape!BG276/$C317+SUMPRODUCT(BH$8:BH$21,TRANSPOSE($F317:$S317))/$C317","v":23.731167176112997},{"$f":"BI$7*Load_Shape!BH276/$C317+SUMPRODUCT(BI$8:BI$21,TRANSPOSE($F317:$S317))/$C317","v":23.877721494321737},{"$f":"BJ$7*Load_Shape!BI276/$C317+SUMPRODUCT(BJ$8:BJ$21,TRANSPOSE($F317:$S317))/$C317","v":24.025014189853259},{"$f":"BK$7*Load_Shape!BJ276/$C317+SUMPRODUCT(BK$8:BK$21,TRANSPOSE($F317:$S317))/$C317","v":24.173085499573844},{"$f":"BL$7*Load_Shape!BK276/$C317+SUMPRODUCT(BL$8:BL$21,TRANSPOSE($F317:$S317))/$C317","v":24.321925168053472},{"$f":"BM$7*Load_Shape!BL276/$C317+SUMPRODUCT(BM$8:BM$21,TRANSPOSE($F317:$S317))/$C317","v":24.471512455427842},{"$f":"BN$7*Load_Shape!BM276/$C317+SUMPRODUCT(BN$8:BN$21,TRANSPOSE($F317:$S317))/$C317","v":24.621875348909292},{"$f":"BO$7*Load_Shape!BN276/$C317+SUMPRODUCT(BO$8:BO$21,TRANSPOSE($F317:$S317))/$C317","v":24.773019196426354},{"$f":"BP$7*Load_Shape!BO276/$C317+SUMPRODUCT(BP$8:BP$21,TRANSPOSE($F317:$S317))/$C317","v":24.92494849983926},{"$f":"BQ$7*Load_Shape!BP276/$C317+SUMPRODUCT(BQ$8:BQ$21,TRANSPOSE($F317:$S317))/$C317","v":25.077667788541458},null,{"$f":"INDEX(Hydro_Param!G$27:G$39,$A317)","v":2.2171808167697091},{"$f":"INDEX(Hydro_Param!H$27:H$39,$A317)","v":-1.2171808167697091},{"$f":"INDEX(Hydro_Param!M$27:M$39,$A317)","v":0.7135160855420416},{"$f":"INDEX(Hydro_Param!N$27:N$39,$A317)","v":1.340610163666468},null,{"$f":"U317+($BS317*MAX($BU317,MIN($BV317,U317/AVERAGE(IF(OFFSET(U317,1-$B317,0,24,1)<$BU317*AVERAGE(OFFSET(U317,1-$B317,0,24,1)),OFFSET($BU317,1-$B317,0,24,1)*AVERAGE(OFFSET(U317,1-$B317,0,24,1)),IF(OFFSET(U317,1-$B317,0,24,1)>$BV317*AVERAGE(OFFSET(U317,1-$B317,0,24,1)),OFFSET($BV317,1-$B317,0,24,1)*AVERAGE(OFFSET(U317,1-$B317,0,24,1)),OFFSET(U317,1-$B317,0,24,1))))))+$BT317)*U$22*INDEX(Hydro_Param!$D$27:$D$39,$A317)/$C317/24","v":15.226069129333659},{"$f":"V317+($BS317*MAX($BU317,MIN($BV317,V317/AVERAGE(IF(OFFSET(V317,1-$B317,0,24,1)<$BU317*AVERAGE(OFFSET(V317,1-$B317,0,24,1)),OFFSET($BU317,1-$B317,0,24,1)*AVERAGE(OFFSET(V317,1-$B317,0,24,1)),IF(OFFSET(V317,1-$B317,0,24,1)>$BV317*AVERAGE(OFFSET(V317,1-$B317,0,24,1)),OFFSET($BV317,1-$B317,0,24,1)*AVERAGE(OFFSET(V317,1-$B317,0,24,1)),OFFSET(V317,1-$B317,0,24,1))))))+$BT317)*V$22*INDEX(Hydro_Param!$D$27:$D$39,$A317)/$C317/24","v":14.158960886863492},{"$f":"W317+($BS317*MAX($BU317,MIN($BV317,W317/AVERAGE(IF(OFFSET(W317,1-$B317,0,24,1)<$BU317*AVERAGE(OFFSET(W317,1-$B317,0,24,1)),OFFSET($BU317,1-$B317,0,24,1)*AVERAGE(OFFSET(W317,1-$B317,0,24,1)),IF(OFFSET(W317,1-$B317,0,24,1)>$BV317*AVERAGE(OFFSET(W317,1-$B317,0,24,1)),OFFSET($BV317,1-$B317,0,24,1)*AVERAGE(OFFSET(W317,1-$B317,0,24,1)),OFFSET(W317,1-$B317,0,24,1))))))+$BT317)*W$22*INDEX(Hydro_Param!$D$27:$D$39,$A317)/$C317/24","v":16.408340395785437},{"$f":"X317+($BS317*MAX($BU317,MIN($BV317,X317/AVERAGE(IF(OFFSET(X317,1-$B317,0,24,1)<$BU317*AVERAGE(OFFSET(X317,1-$B317,0,24,1)),OFFSET($BU317,1-$B317,0,24,1)*AVERAGE(OFFSET(X317,1-$B317,0,24,1)),IF(OFFSET(X317,1-$B317,0,24,1)>$BV317*AVERAGE(OFFSET(X317,1-$B317,0,24,1)),OFFSET($BV317,1-$B317,0,24,1)*AVERAGE(OFFSET(X317,1-$B317,0,24,1)),OFFSET(X317,1-$B317,0,24,1))))))+$BT317)*X$22*INDEX(Hydro_Param!$D$27:$D$39,$A317)/$C317/24","v":16.630152808435128},{"$f":"Y317+($BS317*MAX($BU317,MIN($BV317,Y317/AVERAGE(IF(OFFSET(Y317,1-$B317,0,24,1)<$BU317*AVERAGE(OFFSET(Y317,1-$B317,0,24,1)),OFFSET($BU317,1-$B317,0,24,1)*AVERAGE(OFFSET(Y317,1-$B317,0,24,1)),IF(OFFSET(Y317,1-$B317,0,24,1)>$BV317*AVERAGE(OFFSET(Y317,1-$B317,0,24,1)),OFFSET($BV317,1-$B317,0,24,1)*AVERAGE(OFFSET(Y317,1-$B317,0,24,1)),OFFSET(Y317,1-$B317,0,24,1))))))+$BT317)*Y$22*INDEX(Hydro_Param!$D$27:$D$39,$A317)/$C317/24","v":16.368389353418397},{"$f":"Z317+($BS317*MAX($BU317,MIN($BV317,Z317/AVERAGE(IF(OFFSET(Z317,1-$B317,0,24,1)<$BU317*AVERAGE(OFFSET(Z317,1-$B317,0,24,1)),OFFSET($BU317,1-$B317,0,24,1)*AVERAGE(OFFSET(Z317,1-$B317,0,24,1)),IF(OFFSET(Z317,1-$B317,0,24,1)>$BV317*AVERAGE(OFFSET(Z317,1-$B317,0,24,1)),OFFSET($BV317,1-$B317,0,24,1)*AVERAGE(OFFSET(Z317,1-$B317,0,24,1)),OFFSET(Z317,1-$B317,0,24,1))))))+$BT317)*Z$22*INDEX(Hydro_Param!$D$27:$D$39,$A317)/$C317/24","v":15.987957960895601},{"$f":"AA317+($BS317*MAX($BU317,MIN($BV317,AA317/AVERAGE(IF(OFFSET(AA317,1-$B317,0,24,1)<$BU317*AVERAGE(OFFSET(AA317,1-$B317,0,24,1)),OFFSET($BU317,1-$B317,0,24,1)*AVERAGE(OFFSET(AA317,1-$B317,0,24,1)),IF(OFFSET(AA317,1-$B317,0,24,1)>$BV317*AVERAGE(OFFSET(AA317,1-$B317,0,24,1)),OFFSET($BV317,1-$B317,0,24,1)*AVERAGE(OFFSET(AA317,1-$B317,0,24,1)),OFFSET(AA317,1-$B317,0,24,1))))))+$BT317)*AA$22*INDEX(Hydro_Param!$D$27:$D$39,$A317)/$C317/24","v":15.659312265168905},{"$f":"AB317+($BS317*MAX($BU317,MIN($BV317,AB317/AVERAGE(IF(OFFSET(AB317,1-$B317,0,24,1)<$BU317*AVERAGE(OFFSET(AB317,1-$B317,0,24,1)),OFFSET($BU317,1-$B317,0,24,1)*AVERAGE(OFFSET(AB317,1-$B317,0,24,1)),IF(OFFSET(AB317,1-$B317,0,24,1)>$BV317*AVERAGE(OFFSET(AB317,1-$B317,0,24,1)),OFFSET($BV317,1-$B317,0,24,1)*AVERAGE(OFFSET(AB317,1-$B317,0,24,1)),OFFSET(AB317,1-$B317,0,24,1))))))+$BT317)*AB$22*INDEX(Hydro_Param!$D$27:$D$39,$A317)/$C317/24","v":15.581764192963346},{"$f":"AC317+($BS317*MAX($BU317,MIN($BV317,AC317/AVERAGE(IF(OFFSET(AC317,1-$B317,0,24,1)<$BU317*AVERAGE(OFFSET(AC317,1-$B317,0,24,1)),OFFSET($BU317,1-$B317,0,24,1)*AVERAGE(OFFSET(AC317,1-$B317,0,24,1)),IF(OFFSET(AC317,1-$B317,0,24,1)>$BV317*AVERAGE(OFFSET(AC317,1-$B317,0,24,1)),OFFSET($BV317,1-$B317,0,24,1)*AVERAGE(OFFSET(AC317,1-$B317,0,24,1)),OFFSET(AC317,1-$B317,0,24,1))))))+$BT317)*AC$22*INDEX(Hydro_Param!$D$27:$D$39,$A317)/$C317/24","v":15.41160911995607},{"$f":"AD317+($BS317*MAX($BU317,MIN($BV317,AD317/AVERAGE(IF(OFFSET(AD317,1-$B317,0,24,1)<$BU317*AVERAGE(OFFSET(AD317,1-$B317,0,24,1)),OFFSET($BU317,1-$B317,0,24,1)*AVERAGE(OFFSET(AD317,1-$B317,0,24,1)),IF(OFFSET(AD317,1-$B317,0,24,1)>$BV317*AVERAGE(OFFSET(AD317,1-$B317,0,24,1)),OFFSET($BV317,1-$B317,0,24,1)*AVERAGE(OFFSET(AD317,1-$B317,0,24,1)),OFFSET(AD317,1-$B317,0,24,1))))))+$BT317)*AD$22*INDEX(Hydro_Param!$D$27:$D$39,$A317)/$C317/24","v":15.457027061678057},{"$f":"AE317+($BS317*MAX($BU317,MIN($BV317,AE317/AVERAGE(IF(OFFSET(AE317,1-$B317,0,24,1)<$BU317*AVERAGE(OFFSET(AE317,1-$B317,0,24,1)),OFFSET($BU317,1-$B317,0,24,1)*AVERAGE(OFFSET(AE317,1-$B317,0,24,1)),IF(OFFSET(AE317,1-$B317,0,24,1)>$BV317*AVERAGE(OFFSET(AE317,1-$B317,0,24,1)),OFFSET($BV317,1-$B317,0,24,1)*AVERAGE(OFFSET(AE317,1-$B317,0,24,1)),OFFSET(AE317,1-$B317,0,24,1))))))+$BT317)*AE$22*INDEX(Hydro_Param!$D$27:$D$39,$A317)/$C317/24","v":15.488678580393705},{"$f":"AF317+($BS317*MAX($BU317,MIN($BV317,AF317/AVERAGE(IF(OFFSET(AF317,1-$B317,0,24,1)<$BU317*AVERAGE(OFFSET(AF317,1-$B317,0,24,1)),OFFSET($BU317,1-$B317,0,24,1)*AVERAGE(OFFSET(AF317,1-$B317,0,24,1)),IF(OFFSET(AF317,1-$B317,0,24,1)>$BV317*AVERAGE(OFFSET(AF317,1-$B317,0,24,1)),OFFSET($BV317,1-$B317,0,24,1)*AVERAGE(OFFSET(AF317,1-$B317,0,24,1)),OFFSET(AF317,1-$B317,0,24,1))))))+$BT317)*AF$22*INDEX(Hydro_Param!$D$27:$D$39,$A317)/$C317/24","v":15.592636134378859},{"$f":"AG317+($BS317*MAX($BU317,MIN($BV317,AG317/AVERAGE(IF(OFFSET(AG317,1-$B317,0,24,1)<$BU317*AVERAGE(OFFSET(AG317,1-$B317,0,24,1)),OFFSET($BU317,1-$B317,0,24,1)*AVERAGE(OFFSET(AG317,1-$B317,0,24,1)),IF(OFFSET(AG317,1-$B317,0,24,1)>$BV317*AVERAGE(OFFSET(AG317,1-$B317,0,24,1)),OFFSET($BV317,1-$B317,0,24,1)*AVERAGE(OFFSET(AG317,1-$B317,0,24,1)),OFFSET(AG317,1-$B317,0,24,1))))))+$BT317)*AG$22*INDEX(Hydro_Param!$D$27:$D$39,$A317)/$C317/24","v":15.669114486284089},{"$f":"AH317+($BS317*MAX($BU317,MIN($BV317,AH317/AVERAGE(IF(OFFSET(AH317,1-$B317,0,24,1)<$BU317*AVERAGE(OFFSET(AH317,1-$B317,0,24,1)),OFFSET($BU317,1-$B317,0,24,1)*AVERAGE(OFFSET(AH317,1-$B317,0,24,1)),IF(OFFSET(AH317,1-$B317,0,24,1)>$BV317*AVERAGE(OFFSET(AH317,1-$B317,0,24,1)),OFFSET($BV317,1-$B317,0,24,1)*AVERAGE(OFFSET(AH317,1-$B317,0,24,1)),OFFSET(AH317,1-$B317,0,24,1))))))+$BT317)*AH$22*INDEX(Hydro_Param!$D$27:$D$39,$A317)/$C317/24","v":17.794546352947481},{"$f":"AI317+($BS317*MAX($BU317,MIN($BV317,AI317/AVERAGE(IF(OFFSET(AI317,1-$B317,0,24,1)<$BU317*AVERAGE(OFFSET(AI317,1-$B317,0,24,1)),OFFSET($BU317,1-$B317,0,24,1)*AVERAGE(OFFSET(AI317,1-$B317,0,24,1)),IF(OFFSET(AI317,1-$B317,0,24,1)>$BV317*AVERAGE(OFFSET(AI317,1-$B317,0,24,1)),OFFSET($BV317,1-$B317,0,24,1)*AVERAGE(OFFSET(AI317,1-$B317,0,24,1)),OFFSET(AI317,1-$B317,0,24,1))))))+$BT317)*AI$22*INDEX(Hydro_Param!$D$27:$D$39,$A317)/$C317/24","v":17.910300988249038},{"$f":"AJ317+($BS317*MAX($BU317,MIN($BV317,AJ317/AVERAGE(IF(OFFSET(AJ317,1-$B317,0,24,1)<$BU317*AVERAGE(OFFSET(AJ317,1-$B317,0,24,1)),OFFSET($BU317,1-$B317,0,24,1)*AVERAGE(OFFSET(AJ317,1-$B317,0,24,1)),IF(OFFSET(AJ317,1-$B317,0,24,1)>$BV317*AVERAGE(OFFSET(AJ317,1-$B317,0,24,1)),OFFSET($BV317,1-$B317,0,24,1)*AVERAGE(OFFSET(AJ317,1-$B317,0,24,1)),OFFSET(AJ317,1-$B317,0,24,1))))))+$BT317)*AJ$22*INDEX(Hydro_Param!$D$27:$D$39,$A317)/$C317/24","v":17.969222190780794},{"$f":"AK317+($BS317*MAX($BU317,MIN($BV317,AK317/AVERAGE(IF(OFFSET(AK317,1-$B317,0,24,1)<$BU317*AVERAGE(OFFSET(AK317,1-$B317,0,24,1)),OFFSET($BU317,1-$B317,0,24,1)*AVERAGE(OFFSET(AK317,1-$B317,0,24,1)),IF(OFFSET(AK317,1-$B317,0,24,1)>$BV317*AVERAGE(OFFSET(AK317,1-$B317,0,24,1)),OFFSET($BV317,1-$B317,0,24,1)*AVERAGE(OFFSET(AK317,1-$B317,0,24,1)),OFFSET(AK317,1-$B317,0,24,1))))))+$BT317)*AK$22*INDEX(Hydro_Param!$D$27:$D$39,$A317)/$C317/24","v":17.395191490491346},{"$f":"AL317+($BS317*MAX($BU317,MIN($BV317,AL317/AVERAGE(IF(OFFSET(AL317,1-$B317,0,24,1)<$BU317*AVERAGE(OFFSET(AL317,1-$B317,0,24,1)),OFFSET($BU317,1-$B317,0,24,1)*AVERAGE(OFFSET(AL317,1-$B317,0,24,1)),IF(OFFSET(AL317,1-$B317,0,24,1)>$BV317*AVERAGE(OFFSET(AL317,1-$B317,0,24,1)),OFFSET($BV317,1-$B317,0,24,1)*AVERAGE(OFFSET(AL317,1-$B317,0,24,1)),OFFSET(AL317,1-$B317,0,24,1))))))+$BT317)*AL$22*INDEX(Hydro_Param!$D$27:$D$39,$A317)/$C317/24","v":17.251281024101001},{"$f":"AM317+($BS317*MAX($BU317,MIN($BV317,AM317/AVERAGE(IF(OFFSET(AM317,1-$B317,0,24,1)<$BU317*AVERAGE(OFFSET(AM317,1-$B317,0,24,1)),OFFSET($BU317,1-$B317,0,24,1)*AVERAGE(OFFSET(AM317,1-$B317,0,24,1)),IF(OFFSET(AM317,1-$B317,0,24,1)>$BV317*AVERAGE(OFFSET(AM317,1-$B317,0,24,1)),OFFSET($BV317,1-$B317,0,24,1)*AVERAGE(OFFSET(AM317,1-$B317,0,24,1)),OFFSET(AM317,1-$B317,0,24,1))))))+$BT317)*AM$22*INDEX(Hydro_Param!$D$27:$D$39,$A317)/$C317/24","v":17.224077235716276},{"$f":"AN317+($BS317*MAX($BU317,MIN($BV317,AN317/AVERAGE(IF(OFFSET(AN317,1-$B317,0,24,1)<$BU317*AVERAGE(OFFSET(AN317,1-$B317,0,24,1)),OFFSET($BU317,1-$B317,0,24,1)*AVERAGE(OFFSET(AN317,1-$B317,0,24,1)),IF(OFFSET(AN317,1-$B317,0,24,1)>$BV317*AVERAGE(OFFSET(AN317,1-$B317,0,24,1)),OFFSET($BV317,1-$B317,0,24,1)*AVERAGE(OFFSET(AN317,1-$B317,0,24,1)),OFFSET(AN317,1-$B317,0,24,1))))))+$BT317)*AN$22*INDEX(Hydro_Param!$D$27:$D$39,$A317)/$C317/24","v":17.200676903737406},{"$f":"AO317+($BS317*MAX($BU317,MIN($BV317,AO317/AVERAGE(IF(OFFSET(AO317,1-$B317,0,24,1)<$BU317*AVERAGE(OFFSET(AO317,1-$B317,0,24,1)),OFFSET($BU317,1-$B317,0,24,1)*AVERAGE(OFFSET(AO317,1-$B317,0,24,1)),IF(OFFSET(AO317,1-$B317,0,24,1)>$BV317*AVERAGE(OFFSET(AO317,1-$B317,0,24,1)),OFFSET($BV317,1-$B317,0,24,1)*AVERAGE(OFFSET(AO317,1-$B317,0,24,1)),OFFSET(AO317,1-$B317,0,24,1))))))+$BT317)*AO$22*INDEX(Hydro_Param!$D$27:$D$39,$A317)/$C317/24","v":17.332906004406667},{"$f":"AP317+($BS317*MAX($BU317,MIN($BV317,AP317/AVERAGE(IF(OFFSET(AP317,1-$B317,0,24,1)<$BU317*AVERAGE(OFFSET(AP317,1-$B317,0,24,1)),OFFSET($BU317,1-$B317,0,24,1)*AVERAGE(OFFSET(AP317,1-$B317,0,24,1)),IF(OFFSET(AP317,1-$B317,0,24,1)>$BV317*AVERAGE(OFFSET(AP317,1-$B317,0,24,1)),OFFSET($BV317,1-$B317,0,24,1)*AVERAGE(OFFSET(AP317,1-$B317,0,24,1)),OFFSET(AP317,1-$B317,0,24,1))))))+$BT317)*AP$22*INDEX(Hydro_Param!$D$27:$D$39,$A317)/$C317/24","v":17.465812870884783},{"$f":"AQ317+($BS317*MAX($BU317,MIN($BV317,AQ317/AVERAGE(IF(OFFSET(AQ317,1-$B317,0,24,1)<$BU317*AVERAGE(OFFSET(AQ317,1-$B317,0,24,1)),OFFSET($BU317,1-$B317,0,24,1)*AVERAGE(OFFSET(AQ317,1-$B317,0,24,1)),IF(OFFSET(AQ317,1-$B317,0,24,1)>$BV317*AVERAGE(OFFSET(AQ317,1-$B317,0,24,1)),OFFSET($BV317,1-$B317,0,24,1)*AVERAGE(OFFSET(AQ317,1-$B317,0,24,1)),OFFSET(AQ317,1-$B317,0,24,1))))))+$BT317)*AQ$22*INDEX(Hydro_Param!$D$27:$D$39,$A317)/$C317/24","v":17.599407900660761},{"$f":"AR317+($BS317*MAX($BU317,MIN($BV317,AR317/AVERAGE(IF(OFFSET(AR317,1-$B317,0,24,1)<$BU317*AVERAGE(OFFSET(AR317,1-$B317,0,24,1)),OFFSET($BU317,1-$B317,0,24,1)*AVERAGE(OFFSET(AR317,1-$B317,0,24,1)),IF(OFFSET(AR317,1-$B317,0,24,1)>$BV317*AVERAGE(OFFSET(AR317,1-$B317,0,24,1)),OFFSET($BV317,1-$B317,0,24,1)*AVERAGE(OFFSET(AR317,1-$B317,0,24,1)),OFFSET(AR317,1-$B317,0,24,1))))))+$BT317)*AR$22*INDEX(Hydro_Param!$D$27:$D$39,$A317)/$C317/24","v":17.733694638528082},{"$f":"AS317+($BS317*MAX($BU317,MIN($BV317,AS317/AVERAGE(IF(OFFSET(AS317,1-$B317,0,24,1)<$BU317*AVERAGE(OFFSET(AS317,1-$B317,0,24,1)),OFFSET($BU317,1-$B317,0,24,1)*AVERAGE(OFFSET(AS317,1-$B317,0,24,1)),IF(OFFSET(AS317,1-$B317,0,24,1)>$BV317*AVERAGE(OFFSET(AS317,1-$B317,0,24,1)),OFFSET($BV317,1-$B317,0,24,1)*AVERAGE(OFFSET(AS317,1-$B317,0,24,1)),OFFSET(AS317,1-$B317,0,24,1))))))+$BT317)*AS$22*INDEX(Hydro_Param!$D$27:$D$39,$A317)/$C317/24","v":17.868675119462655},{"$f":"AT317+($BS317*MAX($BU317,MIN($BV317,AT317/AVERAGE(IF(OFFSET(AT317,1-$B317,0,24,1)<$BU317*AVERAGE(OFFSET(AT317,1-$B317,0,24,1)),OFFSET($BU317,1-$B317,0,24,1)*AVERAGE(OFFSET(AT317,1-$B317,0,24,1)),IF(OFFSET(AT317,1-$B317,0,24,1)>$BV317*AVERAGE(OFFSET(AT317,1-$B317,0,24,1)),OFFSET($BV317,1-$B317,0,24,1)*AVERAGE(OFFSET(AT317,1-$B317,0,24,1)),OFFSET(AT317,1-$B317,0,24,1))))))+$BT317)*AT$22*INDEX(Hydro_Param!$D$27:$D$39,$A317)/$C317/24","v":18.004342237610391},{"$f":"AU317+($BS317*MAX($BU317,MIN($BV317,AU317/AVERAGE(IF(OFFSET(AU317,1-$B317,0,24,1)<$BU317*AVERAGE(OFFSET(AU317,1-$B317,0,24,1)),OFFSET($BU317,1-$B317,0,24,1)*AVERAGE(OFFSET(AU317,1-$B317,0,24,1)),IF(OFFSET(AU317,1-$B317,0,24,1)>$BV317*AVERAGE(OFFSET(AU317,1-$B317,0,24,1)),OFFSET($BV317,1-$B317,0,24,1)*AVERAGE(OFFSET(AU317,1-$B317,0,24,1)),OFFSET(AU317,1-$B317,0,24,1))))))+$BT317)*AU$22*INDEX(Hydro_Param!$D$27:$D$39,$A317)/$C317/24","v":18.140690726748677},{"$f":"AV317+($BS317*MAX($BU317,MIN($BV317,AV317/AVERAGE(IF(OFFSET(AV317,1-$B317,0,24,1)<$BU317*AVERAGE(OFFSET(AV317,1-$B317,0,24,1)),OFFSET($BU317,1-$B317,0,24,1)*AVERAGE(OFFSET(AV317,1-$B317,0,24,1)),IF(OFFSET(AV317,1-$B317,0,24,1)>$BV317*AVERAGE(OFFSET(AV317,1-$B317,0,24,1)),OFFSET($BV317,1-$B317,0,24,1)*AVERAGE(OFFSET(AV317,1-$B317,0,24,1)),OFFSET(AV317,1-$B317,0,24,1))))))+$BT317)*AV$22*INDEX(Hydro_Param!$D$27:$D$39,$A317)/$C317/24","v":18.277759514977237},{"$f":"AW317+($BS317*MAX($BU317,MIN($BV317,AW317/AVERAGE(IF(OFFSET(AW317,1-$B317,0,24,1)<$BU317*AVERAGE(OFFSET(AW317,1-$B317,0,24,1)),OFFSET($BU317,1-$B317,0,24,1)*AVERAGE(OFFSET(AW317,1-$B317,0,24,1)),IF(OFFSET(AW317,1-$B317,0,24,1)>$BV317*AVERAGE(OFFSET(AW317,1-$B317,0,24,1)),OFFSET($BV317,1-$B317,0,24,1)*AVERAGE(OFFSET(AW317,1-$B317,0,24,1)),OFFSET(AW317,1-$B317,0,24,1))))))+$BT317)*AW$22*INDEX(Hydro_Param!$D$27:$D$39,$A317)/$C317/24","v":18.4155517876186},{"$f":"AX317+($BS317*MAX($BU317,MIN($BV317,AX317/AVERAGE(IF(OFFSET(AX317,1-$B317,0,24,1)<$BU317*AVERAGE(OFFSET(AX317,1-$B317,0,24,1)),OFFSET($BU317,1-$B317,0,24,1)*AVERAGE(OFFSET(AX317,1-$B317,0,24,1)),IF(OFFSET(AX317,1-$B317,0,24,1)>$BV317*AVERAGE(OFFSET(AX317,1-$B317,0,24,1)),OFFSET($BV317,1-$B317,0,24,1)*AVERAGE(OFFSET(AX317,1-$B317,0,24,1)),OFFSET(AX317,1-$B317,0,24,1))))))+$BT317)*AX$22*INDEX(Hydro_Param!$D$27:$D$39,$A317)/$C317/24","v":18.554020043377843},{"$f":"AY317+($BS317*MAX($BU317,MIN($BV317,AY317/AVERAGE(IF(OFFSET(AY317,1-$B317,0,24,1)<$BU317*AVERAGE(OFFSET(AY317,1-$B317,0,24,1)),OFFSET($BU317,1-$B317,0,24,1)*AVERAGE(OFFSET(AY317,1-$B317,0,24,1)),IF(OFFSET(AY317,1-$B317,0,24,1)>$BV317*AVERAGE(OFFSET(AY317,1-$B317,0,24,1)),OFFSET($BV317,1-$B317,0,24,1)*AVERAGE(OFFSET(AY317,1-$B317,0,24,1)),OFFSET(AY317,1-$B317,0,24,1))))))+$BT317)*AY$22*INDEX(Hydro_Param!$D$27:$D$39,$A317)/$C317/24","v":18.693195507400606},{"$f":"AZ317+($BS317*MAX($BU317,MIN($BV317,AZ317/AVERAGE(IF(OFFSET(AZ317,1-$B317,0,24,1)<$BU317*AVERAGE(OFFSET(AZ317,1-$B317,0,24,1)),OFFSET($BU317,1-$B317,0,24,1)*AVERAGE(OFFSET(AZ317,1-$B317,0,24,1)),IF(OFFSET(AZ317,1-$B317,0,24,1)>$BV317*AVERAGE(OFFSET(AZ317,1-$B317,0,24,1)),OFFSET($BV317,1-$B317,0,24,1)*AVERAGE(OFFSET(AZ317,1-$B317,0,24,1)),OFFSET(AZ317,1-$B317,0,24,1))))))+$BT317)*AZ$22*INDEX(Hydro_Param!$D$27:$D$39,$A317)/$C317/24","v":18.833126632747273},{"$f":"BA317+($BS317*MAX($BU317,MIN($BV317,BA317/AVERAGE(IF(OFFSET(BA317,1-$B317,0,24,1)<$BU317*AVERAGE(OFFSET(BA317,1-$B317,0,24,1)),OFFSET($BU317,1-$B317,0,24,1)*AVERAGE(OFFSET(BA317,1-$B317,0,24,1)),IF(OFFSET(BA317,1-$B317,0,24,1)>$BV317*AVERAGE(OFFSET(BA317,1-$B317,0,24,1)),OFFSET($BV317,1-$B317,0,24,1)*AVERAGE(OFFSET(BA317,1-$B317,0,24,1)),OFFSET(BA317,1-$B317,0,24,1))))))+$BT317)*BA$22*INDEX(Hydro_Param!$D$27:$D$39,$A317)/$C317/24","v":18.973752807820755},{"$f":"BB317+($BS317*MAX($BU317,MIN($BV317,BB317/AVERAGE(IF(OFFSET(BB317,1-$B317,0,24,1)<$BU317*AVERAGE(OFFSET(BB317,1-$B317,0,24,1)),OFFSET($BU317,1-$B317,0,24,1)*AVERAGE(OFFSET(BB317,1-$B317,0,24,1)),IF(OFFSET(BB317,1-$B317,0,24,1)>$BV317*AVERAGE(OFFSET(BB317,1-$B317,0,24,1)),OFFSET($BV317,1-$B317,0,24,1)*AVERAGE(OFFSET(BB317,1-$B317,0,24,1)),OFFSET(BB317,1-$B317,0,24,1))))))+$BT317)*BB$22*INDEX(Hydro_Param!$D$27:$D$39,$A317)/$C317/24","v":19.11509458336425},{"$f":"BC317+($BS317*MAX($BU317,MIN($BV317,BC317/AVERAGE(IF(OFFSET(BC317,1-$B317,0,24,1)<$BU317*AVERAGE(OFFSET(BC317,1-$B317,0,24,1)),OFFSET($BU317,1-$B317,0,24,1)*AVERAGE(OFFSET(BC317,1-$B317,0,24,1)),IF(OFFSET(BC317,1-$B317,0,24,1)>$BV317*AVERAGE(OFFSET(BC317,1-$B317,0,24,1)),OFFSET($BV317,1-$B317,0,24,1)*AVERAGE(OFFSET(BC317,1-$B317,0,24,1)),OFFSET(BC317,1-$B317,0,24,1))))))+$BT317)*BC$22*INDEX(Hydro_Param!$D$27:$D$39,$A317)/$C317/24","v":19.257188130466073},{"$f":"BD317+($BS317*MAX($BU317,MIN($BV317,BD317/AVERAGE(IF(OFFSET(BD317,1-$B317,0,24,1)<$BU317*AVERAGE(OFFSET(BD317,1-$B317,0,24,1)),OFFSET($BU317,1-$B317,0,24,1)*AVERAGE(OFFSET(BD317,1-$B317,0,24,1)),IF(OFFSET(BD317,1-$B317,0,24,1)>$BV317*AVERAGE(OFFSET(BD317,1-$B317,0,24,1)),OFFSET($BV317,1-$B317,0,24,1)*AVERAGE(OFFSET(BD317,1-$B317,0,24,1)),OFFSET(BD317,1-$B317,0,24,1))))))+$BT317)*BD$22*INDEX(Hydro_Param!$D$27:$D$39,$A317)/$C317/24","v":19.400009951141666},{"$f":"BE317+($BS317*MAX($BU317,MIN($BV317,BE317/AVERAGE(IF(OFFSET(BE317,1-$B317,0,24,1)<$BU317*AVERAGE(OFFSET(BE317,1-$B317,0,24,1)),OFFSET($BU317,1-$B317,0,24,1)*AVERAGE(OFFSET(BE317,1-$B317,0,24,1)),IF(OFFSET(BE317,1-$B317,0,24,1)>$BV317*AVERAGE(OFFSET(BE317,1-$B317,0,24,1)),OFFSET($BV317,1-$B317,0,24,1)*AVERAGE(OFFSET(BE317,1-$B317,0,24,1)),OFFSET(BE317,1-$B317,0,24,1))))))+$BT317)*BE$22*INDEX(Hydro_Param!$D$27:$D$39,$A317)/$C317/24","v":19.543543042935124},{"$f":"BF317+($BS317*MAX($BU317,MIN($BV317,BF317/AVERAGE(IF(OFFSET(BF317,1-$B317,0,24,1)<$BU317*AVERAGE(OFFSET(BF317,1-$B317,0,24,1)),OFFSET($BU317,1-$B317,0,24,1)*AVERAGE(OFFSET(BF317,1-$B317,0,24,1)),IF(OFFSET(BF317,1-$B317,0,24,1)>$BV317*AVERAGE(OFFSET(BF317,1-$B317,0,24,1)),OFFSET($BV317,1-$B317,0,24,1)*AVERAGE(OFFSET(BF317,1-$B317,0,24,1)),OFFSET(BF317,1-$B317,0,24,1))))))+$BT317)*BF$22*INDEX(Hydro_Param!$D$27:$D$39,$A317)/$C317/24","v":19.687817776701603},{"$f":"BG317+($BS317*MAX($BU317,MIN($BV317,BG317/AVERAGE(IF(OFFSET(BG317,1-$B317,0,24,1)<$BU317*AVERAGE(OFFSET(BG317,1-$B317,0,24,1)),OFFSET($BU317,1-$B317,0,24,1)*AVERAGE(OFFSET(BG317,1-$B317,0,24,1)),IF(OFFSET(BG317,1-$B317,0,24,1)>$BV317*AVERAGE(OFFSET(BG317,1-$B317,0,24,1)),OFFSET($BV317,1-$B317,0,24,1)*AVERAGE(OFFSET(BG317,1-$B317,0,24,1)),OFFSET(BG317,1-$B317,0,24,1))))))+$BT317)*BG$22*INDEX(Hydro_Param!$D$27:$D$39,$A317)/$C317/24","v":19.832838951681559},{"$f":"BH317+($BS317*MAX($BU317,MIN($BV317,BH317/AVERAGE(IF(OFFSET(BH317,1-$B317,0,24,1)<$BU317*AVERAGE(OFFSET(BH317,1-$B317,0,24,1)),OFFSET($BU317,1-$B317,0,24,1)*AVERAGE(OFFSET(BH317,1-$B317,0,24,1)),IF(OFFSET(BH317,1-$B317,0,24,1)>$BV317*AVERAGE(OFFSET(BH317,1-$B317,0,24,1)),OFFSET($BV317,1-$B317,0,24,1)*AVERAGE(OFFSET(BH317,1-$B317,0,24,1)),OFFSET(BH317,1-$B317,0,24,1))))))+$BT317)*BH$22*INDEX(Hydro_Param!$D$27:$D$39,$A317)/$C317/24","v":19.978611147891737},{"$f":"BI317+($BS317*MAX($BU317,MIN($BV317,BI317/AVERAGE(IF(OFFSET(BI317,1-$B317,0,24,1)<$BU317*AVERAGE(OFFSET(BI317,1-$B317,0,24,1)),OFFSET($BU317,1-$B317,0,24,1)*AVERAGE(OFFSET(BI317,1-$B317,0,24,1)),IF(OFFSET(BI317,1-$B317,0,24,1)>$BV317*AVERAGE(OFFSET(BI317,1-$B317,0,24,1)),OFFSET($BV317,1-$B317,0,24,1)*AVERAGE(OFFSET(BI317,1-$B317,0,24,1)),OFFSET(BI317,1-$B317,0,24,1))))))+$BT317)*BI$22*INDEX(Hydro_Param!$D$27:$D$39,$A317)/$C317/24","v":20.125165466100476},{"$f":"BJ317+($BS317*MAX($BU317,MIN($BV317,BJ317/AVERAGE(IF(OFFSET(BJ317,1-$B317,0,24,1)<$BU317*AVERAGE(OFFSET(BJ317,1-$B317,0,24,1)),OFFSET($BU317,1-$B317,0,24,1)*AVERAGE(OFFSET(BJ317,1-$B317,0,24,1)),IF(OFFSET(BJ317,1-$B317,0,24,1)>$BV317*AVERAGE(OFFSET(BJ317,1-$B317,0,24,1)),OFFSET($BV317,1-$B317,0,24,1)*AVERAGE(OFFSET(BJ317,1-$B317,0,24,1)),OFFSET(BJ317,1-$B317,0,24,1))))))+$BT317)*BJ$22*INDEX(Hydro_Param!$D$27:$D$39,$A317)/$C317/24","v":20.272458161631999},{"$f":"BK317+($BS317*MAX($BU317,MIN($BV317,BK317/AVERAGE(IF(OFFSET(BK317,1-$B317,0,24,1)<$BU317*AVERAGE(OFFSET(BK317,1-$B317,0,24,1)),OFFSET($BU317,1-$B317,0,24,1)*AVERAGE(OFFSET(BK317,1-$B317,0,24,1)),IF(OFFSET(BK317,1-$B317,0,24,1)>$BV317*AVERAGE(OFFSET(BK317,1-$B317,0,24,1)),OFFSET($BV317,1-$B317,0,24,1)*AVERAGE(OFFSET(BK317,1-$B317,0,24,1)),OFFSET(BK317,1-$B317,0,24,1))))))+$BT317)*BK$22*INDEX(Hydro_Param!$D$27:$D$39,$A317)/$C317/24","v":20.420529471352584},{"$f":"BL317+($BS317*MAX($BU317,MIN($BV317,BL317/AVERAGE(IF(OFFSET(BL317,1-$B317,0,24,1)<$BU317*AVERAGE(OFFSET(BL317,1-$B317,0,24,1)),OFFSET($BU317,1-$B317,0,24,1)*AVERAGE(OFFSET(BL317,1-$B317,0,24,1)),IF(OFFSET(BL317,1-$B317,0,24,1)>$BV317*AVERAGE(OFFSET(BL317,1-$B317,0,24,1)),OFFSET($BV317,1-$B317,0,24,1)*AVERAGE(OFFSET(BL317,1-$B317,0,24,1)),OFFSET(BL317,1-$B317,0,24,1))))))+$BT317)*BL$22*INDEX(Hydro_Param!$D$27:$D$39,$A317)/$C317/24","v":20.569369139832212},{"$f":"BM317+($BS317*MAX($BU317,MIN($BV317,BM317/AVERAGE(IF(OFFSET(BM317,1-$B317,0,24,1)<$BU317*AVERAGE(OFFSET(BM317,1-$B317,0,24,1)),OFFSET($BU317,1-$B317,0,24,1)*AVERAGE(OFFSET(BM317,1-$B317,0,24,1)),IF(OFFSET(BM317,1-$B317,0,24,1)>$BV317*AVERAGE(OFFSET(BM317,1-$B317,0,24,1)),OFFSET($BV317,1-$B317,0,24,1)*AVERAGE(OFFSET(BM317,1-$B317,0,24,1)),OFFSET(BM317,1-$B317,0,24,1))))))+$BT317)*BM$22*INDEX(Hydro_Param!$D$27:$D$39,$A317)/$C317/24","v":20.718956427206582},{"$f":"BN317+($BS317*MAX($BU317,MIN($BV317,BN317/AVERAGE(IF(OFFSET(BN317,1-$B317,0,24,1)<$BU317*AVERAGE(OFFSET(BN317,1-$B317,0,24,1)),OFFSET($BU317,1-$B317,0,24,1)*AVERAGE(OFFSET(BN317,1-$B317,0,24,1)),IF(OFFSET(BN317,1-$B317,0,24,1)>$BV317*AVERAGE(OFFSET(BN317,1-$B317,0,24,1)),OFFSET($BV317,1-$B317,0,24,1)*AVERAGE(OFFSET(BN317,1-$B317,0,24,1)),OFFSET(BN317,1-$B317,0,24,1))))))+$BT317)*BN$22*INDEX(Hydro_Param!$D$27:$D$39,$A317)/$C317/24","v":20.869319320688032},{"$f":"BO317+($BS317*MAX($BU317,MIN($BV317,BO317/AVERAGE(IF(OFFSET(BO317,1-$B317,0,24,1)<$BU317*AVERAGE(OFFSET(BO317,1-$B317,0,24,1)),OFFSET($BU317,1-$B317,0,24,1)*AVERAGE(OFFSET(BO317,1-$B317,0,24,1)),IF(OFFSET(BO317,1-$B317,0,24,1)>$BV317*AVERAGE(OFFSET(BO317,1-$B317,0,24,1)),OFFSET($BV317,1-$B317,0,24,1)*AVERAGE(OFFSET(BO317,1-$B317,0,24,1)),OFFSET(BO317,1-$B317,0,24,1))))))+$BT317)*BO$22*INDEX(Hydro_Param!$D$27:$D$39,$A317)/$C317/24","v":21.020463168205094},{"$f":"BP317+($BS317*MAX($BU317,MIN($BV317,BP317/AVERAGE(IF(OFFSET(BP317,1-$B317,0,24,1)<$BU317*AVERAGE(OFFSET(BP317,1-$B317,0,24,1)),OFFSET($BU317,1-$B317,0,24,1)*AVERAGE(OFFSET(BP317,1-$B317,0,24,1)),IF(OFFSET(BP317,1-$B317,0,24,1)>$BV317*AVERAGE(OFFSET(BP317,1-$B317,0,24,1)),OFFSET($BV317,1-$B317,0,24,1)*AVERAGE(OFFSET(BP317,1-$B317,0,24,1)),OFFSET(BP317,1-$B317,0,24,1))))))+$BT317)*BP$22*INDEX(Hydro_Param!$D$27:$D$39,$A317)/$C317/24","v":21.172392471618},{"$f":"BQ317+($BS317*MAX($BU317,MIN($BV317,BQ317/AVERAGE(IF(OFFSET(BQ317,1-$B317,0,24,1)<$BU317*AVERAGE(OFFSET(BQ317,1-$B317,0,24,1)),OFFSET($BU317,1-$B317,0,24,1)*AVERAGE(OFFSET(BQ317,1-$B317,0,24,1)),IF(OFFSET(BQ317,1-$B317,0,24,1)>$BV317*AVERAGE(OFFSET(BQ317,1-$B317,0,24,1)),OFFSET($BV317,1-$B317,0,24,1)*AVERAGE(OFFSET(BQ317,1-$B317,0,24,1)),OFFSET(BQ317,1-$B317,0,24,1))))))+$BT317)*BQ$22*INDEX(Hydro_Param!$D$27:$D$39,$A317)/$C317/24","v":21.325111760320198},null,{"$f":"MAX(MIN(U$7*Load_Shape!T276/$C317*U$31+(U$32*$G317+U$33*$H317)/$C317-BX317,$ED$51/1000),0)+BX317","v":15.226069129333659},{"$f":"MAX(MIN(V$7*Load_Shape!U276/$C317*V$31+(V$32*$G317+V$33*$H317)/$C317-BY317,$ED$51/1000),0)+BY317","v":14.158960886863492},{"$f":"MAX(MIN(W$7*Load_Shape!V276/$C317*W$31+(W$32*$G317+W$33*$H317)/$C317-BZ317,$ED$51/1000),0)+BZ317","v":16.408340395785437},{"$f":"MAX(MIN(X$7*Load_Shape!W276/$C317*X$31+(X$32*$G317+X$33*$H317)/$C317-CA317,$ED$51/1000),0)+CA317","v":16.630152808435128},{"$f":"MAX(MIN(Y$7*Load_Shape!X276/$C317*Y$31+(Y$32*$G317+Y$33*$H317)/$C317-CB317,$ED$51/1000),0)+CB317","v":16.368389353418397},{"$f":"MAX(MIN(Z$7*Load_Shape!Y276/$C317*Z$31+(Z$32*$G317+Z$33*$H317)/$C317-CC317,$ED$51/1000),0)+CC317","v":15.987957960895601},{"$f":"MAX(MIN(AA$7*Load_Shape!Z276/$C317*AA$31+(AA$32*$G317+AA$33*$H317)/$C317-CD317,$ED$51/1000),0)+CD317","v":15.659312265168905},{"$f":"MAX(MIN(AB$7*Load_Shape!AA276/$C317*AB$31+(AB$32*$G317+AB$33*$H317)/$C317-CE317,$ED$51/1000),0)+CE317","v":15.581764192963346},{"$f":"MAX(MIN(AC$7*Load_Shape!AB276/$C317*AC$31+(AC$32*$G317+AC$33*$H317)/$C317-CF317,$ED$51/1000),0)+CF317","v":15.41160911995607},{"$f":"MAX(MIN(AD$7*Load_Shape!AC276/$C317*AD$31+(AD$32*$G317+AD$33*$H317)/$C317-CG317,$ED$51/1000),0)+CG317","v":15.457027061678057},{"$f":"MAX(MIN(AE$7*Load_Shape!AD276/$C317*AE$31+(AE$32*$G317+AE$33*$H317)/$C317-CH317,$ED$51/1000),0)+CH317","v":15.488678580393705},{"$f":"MAX(MIN(AF$7*Load_Shape!AE276/$C317*AF$31+(AF$32*$G317+AF$33*$H317)/$C317-CI317,$ED$51/1000),0)+CI317","v":15.592636134378859},{"$f":"MAX(MIN(AG$7*Load_Shape!AF276/$C317*AG$31+(AG$32*$G317+AG$33*$H317)/$C317-CJ317,$ED$51/1000),0)+CJ317","v":15.669114486284089},{"$f":"MAX(MIN(AH$7*Load_Shape!AG276/$C317*AH$31+(AH$32*$G317+AH$33*$H317)/$C317-CK317,$ED$51/1000),0)+CK317","v":17.794546352947481},{"$f":"MAX(MIN(AI$7*Load_Shape!AH276/$C317*AI$31+(AI$32*$G317+AI$33*$H317)/$C317-CL317,$ED$51/1000),0)+CL317","v":17.910300988249038},{"$f":"MAX(MIN(AJ$7*Load_Shape!AI276/$C317*AJ$31+(AJ$32*$G317+AJ$33*$H317)/$C317-CM317,$ED$51/1000),0)+CM317","v":17.969222190780794},{"$f":"MAX(MIN(AK$7*Load_Shape!AJ276/$C317*AK$31+(AK$32*$G317+AK$33*$H317)/$C317-CN317,$ED$51/1000),0)+CN317","v":17.395191490491346},{"$f":"MAX(MIN(AL$7*Load_Shape!AK276/$C317*AL$31+(AL$32*$G317+AL$33*$H317)/$C317-CO317,$ED$51/1000),0)+CO317","v":17.251281024101001},{"$f":"MAX(MIN(AM$7*Load_Shape!AL276/$C317*AM$31+(AM$32*$G317+AM$33*$H317)/$C317-CP317,$ED$51/1000),0)+CP317","v":17.224077235716276},{"$f":"MAX(MIN(AN$7*Load_Shape!AM276/$C317*AN$31+(AN$32*$G317+AN$33*$H317)/$C317-CQ317,$ED$51/1000),0)+CQ317","v":17.200676903737406},{"$f":"MAX(MIN(AO$7*Load_Shape!AN276/$C317*AO$31+(AO$32*$G317+AO$33*$H317)/$C317-CR317,$ED$51/1000),0)+CR317","v":17.332906004406667},{"$f":"MAX(MIN(AP$7*Load_Shape!AO276/$C317*AP$31+(AP$32*$G317+AP$33*$H317)/$C317-CS317,$ED$51/1000),0)+CS317","v":17.465812870884783},{"$f":"MAX(MIN(AQ$7*Load_Shape!AP276/$C317*AQ$31+(AQ$32*$G317+AQ$33*$H317)/$C317-CT317,$ED$51/1000),0)+CT317","v":17.599407900660761},{"$f":"MAX(MIN(AR$7*Load_Shape!AQ276/$C317*AR$31+(AR$32*$G317+AR$33*$H317)/$C317-CU317,$ED$51/1000),0)+CU317","v":17.733694638528082},{"$f":"MAX(MIN(AS$7*Load_Shape!AR276/$C317*AS$31+(AS$32*$G317+AS$33*$H317)/$C317-CV317,$ED$51/1000),0)+CV317","v":17.868675119462655},{"$f":"MAX(MIN(AT$7*Load_Shape!AS276/$C317*AT$31+(AT$32*$G317+AT$33*$H317)/$C317-CW317,$ED$51/1000),0)+CW317","v":18.004342237610391},{"$f":"MAX(MIN(AU$7*Load_Shape!AT276/$C317*AU$31+(AU$32*$G317+AU$33*$H317)/$C317-CX317,$ED$51/1000),0)+CX317","v":18.140690726748677},{"$f":"MAX(MIN(AV$7*Load_Shape!AU276/$C317*AV$31+(AV$32*$G317+AV$33*$H317)/$C317-CY317,$ED$51/1000),0)+CY317","v":18.277759514977237},{"$f":"MAX(MIN(AW$7*Load_Shape!AV276/$C317*AW$31+(AW$32*$G317+AW$33*$H317)/$C317-CZ317,$ED$51/1000),0)+CZ317","v":18.4155517876186},{"$f":"MAX(MIN(AX$7*Load_Shape!AW276/$C317*AX$31+(AX$32*$G317+AX$33*$H317)/$C317-DA317,$ED$51/1000),0)+DA317","v":18.554020043377843},{"$f":"MAX(MIN(AY$7*Load_Shape!AX276/$C317*AY$31+(AY$32*$G317+AY$33*$H317)/$C317-DB317,$ED$51/1000),0)+DB317","v":18.693195507400606},{"$f":"MAX(MIN(AZ$7*Load_Shape!AY276/$C317*AZ$31+(AZ$32*$G317+AZ$33*$H317)/$C317-DC317,$ED$51/1000),0)+DC317","v":18.833126632747273},{"$f":"MAX(MIN(BA$7*Load_Shape!AZ276/$C317*BA$31+(BA$32*$G317+BA$33*$H317)/$C317-DD317,$ED$51/1000),0)+DD317","v":18.973752807820755},{"$f":"MAX(MIN(BB$7*Load_Shape!BA276/$C317*BB$31+(BB$32*$G317+BB$33*$H317)/$C317-DE317,$ED$51/1000),0)+DE317","v":19.11509458336425},{"$f":"MAX(MIN(BC$7*Load_Shape!BB276/$C317*BC$31+(BC$32*$G317+BC$33*$H317)/$C317-DF317,$ED$51/1000),0)+DF317","v":19.257188130466073},{"$f":"MAX(MIN(BD$7*Load_Shape!BC276/$C317*BD$31+(BD$32*$G317+BD$33*$H317)/$C317-DG317,$ED$51/1000),0)+DG317","v":19.400009951141666},{"$f":"MAX(MIN(BE$7*Load_Shape!BD276/$C317*BE$31+(BE$32*$G317+BE$33*$H317)/$C317-DH317,$ED$51/1000),0)+DH317","v":19.543543042935124},{"$f":"MAX(MIN(BF$7*Load_Shape!BE276/$C317*BF$31+(BF$32*$G317+BF$33*$H317)/$C317-DI317,$ED$51/1000),0)+DI317","v":19.687817776701603},{"$f":"MAX(MIN(BG$7*Load_Shape!BF276/$C317*BG$31+(BG$32*$G317+BG$33*$H317)/$C317-DJ317,$ED$51/1000),0)+DJ317","v":19.832838951681559},{"$f":"MAX(MIN(BH$7*Load_Shape!BG276/$C317*BH$31+(BH$32*$G317+BH$33*$H317)/$C317-DK317,$ED$51/1000),0)+DK317","v":19.978611147891737},{"$f":"MAX(MIN(BI$7*Load_Shape!BH276/$C317*BI$31+(BI$32*$G317+BI$33*$H317)/$C317-DL317,$ED$51/1000),0)+DL317","v":20.125165466100476},{"$f":"MAX(MIN(BJ$7*Load_Shape!BI276/$C317*BJ$31+(BJ$32*$G317+BJ$33*$H317)/$C317-DM317,$ED$51/1000),0)+DM317","v":20.272458161631999},{"$f":"MAX(MIN(BK$7*Load_Shape!BJ276/$C317*BK$31+(BK$32*$G317+BK$33*$H317)/$C317-DN317,$ED$51/1000),0)+DN317","v":20.420529471352584},{"$f":"MAX(MIN(BL$7*Load_Shape!BK276/$C317*BL$31+(BL$32*$G317+BL$33*$H317)/$C317-DO317,$ED$51/1000),0)+DO317","v":20.569369139832212},{"$f":"MAX(MIN(BM$7*Load_Shape!BL276/$C317*BM$31+(BM$32*$G317+BM$33*$H317)/$C317-DP317,$ED$51/1000),0)+DP317","v":20.718956427206582},{"$f":"MAX(MIN(BN$7*Load_Shape!BM276/$C317*BN$31+(BN$32*$G317+BN$33*$H317)/$C317-DQ317,$ED$51/1000),0)+DQ317","v":20.869319320688032},{"$f":"MAX(MIN(BO$7*Load_Shape!BN276/$C317*BO$31+(BO$32*$G317+BO$33*$H317)/$C317-DR317,$ED$51/1000),0)+DR317","v":21.020463168205094},{"$f":"MAX(MIN(BP$7*Load_Shape!BO276/$C317*BP$31+(BP$32*$G317+BP$33*$H317)/$C317-DS317,$ED$51/1000),0)+DS317","v":21.172392471618},{"$f":"MAX(MIN(BQ$7*Load_Shape!BP276/$C317*BQ$31+(BQ$32*$G317+BQ$33*$H317)/$C317-DT317,$ED$51/1000),0)+DT317","v":21.325111760320198},null,{"$f":"DV317+IF(INDEX(FT$13:FT$24,$A317)>0,INDEX(FT$43:FT$54,$A317)*MAX(0,Load_Shape!T276*U$7/$C317*U$31+(U$32*$G317+U$33*$H317)/$C317-DV317)/INDEX(FT$13:FT$24,$A317))+IF(INDEX(FT$28:FT$39,$A317)>0,INDEX(FT$43:FT$54,$A317)*FT$9*MIN(0,Load_Shape!T276*U$7/$C317*U$31+(U$32*$G317+U$33*$H317)/$C317-DV317)/INDEX(FT$28:FT$39,$A317))","v":15.226069129333659},{"$f":"DW317+IF(INDEX(FU$13:FU$24,$A317)>0,INDEX(FU$43:FU$54,$A317)*MAX(0,Load_Shape!U276*V$7/$C317*V$31+(V$32*$G317+V$33*$H317)/$C317-DW317)/INDEX(FU$13:FU$24,$A317))+IF(INDEX(FU$28:FU$39,$A317)>0,INDEX(FU$43:FU$54,$A317)*FU$9*MIN(0,Load_Shape!U276*V$7/$C317*V$31+(V$32*$G317+V$33*$H317)/$C317-DW317)/INDEX(FU$28:FU$39,$A317))","v":14.158960886863492},{"$f":"DX317+IF(INDEX(FV$13:FV$24,$A317)>0,INDEX(FV$43:FV$54,$A317)*MAX(0,Load_Shape!V276*W$7/$C317*W$31+(W$32*$G317+W$33*$H317)/$C317-DX317)/INDEX(FV$13:FV$24,$A317))+IF(INDEX(FV$28:FV$39,$A317)>0,INDEX(FV$43:FV$54,$A317)*FV$9*MIN(0,Load_Shape!V276*W$7/$C317*W$31+(W$32*$G317+W$33*$H317)/$C317-DX317)/INDEX(FV$28:FV$39,$A317))","v":16.408340395785437},{"$f":"DY317+IF(INDEX(FW$13:FW$24,$A317)>0,INDEX(FW$43:FW$54,$A317)*MAX(0,Load_Shape!W276*X$7/$C317*X$31+(X$32*$G317+X$33*$H317)/$C317-DY317)/INDEX(FW$13:FW$24,$A317))+IF(INDEX(FW$28:FW$39,$A317)>0,INDEX(FW$43:FW$54,$A317)*FW$9*MIN(0,Load_Shape!W276*X$7/$C317*X$31+(X$32*$G317+X$33*$H317)/$C317-DY317)/INDEX(FW$28:FW$39,$A317))","v":16.630152808435128},{"$f":"DZ317+IF(INDEX(FX$13:FX$24,$A317)>0,INDEX(FX$43:FX$54,$A317)*MAX(0,Load_Shape!X276*Y$7/$C317*Y$31+(Y$32*$G317+Y$33*$H317)/$C317-DZ317)/INDEX(FX$13:FX$24,$A317))+IF(INDEX(FX$28:FX$39,$A317)>0,INDEX(FX$43:FX$54,$A317)*FX$9*MIN(0,Load_Shape!X276*Y$7/$C317*Y$31+(Y$32*$G317+Y$33*$H317)/$C317-DZ317)/INDEX(FX$28:FX$39,$A317))","v":16.368389353418397},{"$f":"EA317+IF(INDEX(FY$13:FY$24,$A317)>0,INDEX(FY$43:FY$54,$A317)*MAX(0,Load_Shape!Y276*Z$7/$C317*Z$31+(Z$32*$G317+Z$33*$H317)/$C317-EA317)/INDEX(FY$13:FY$24,$A317))+IF(INDEX(FY$28:FY$39,$A317)>0,INDEX(FY$43:FY$54,$A317)*FY$9*MIN(0,Load_Shape!Y276*Z$7/$C317*Z$31+(Z$32*$G317+Z$33*$H317)/$C317-EA317)/INDEX(FY$28:FY$39,$A317))","v":15.987957960895601},{"$f":"EB317+IF(INDEX(FZ$13:FZ$24,$A317)>0,INDEX(FZ$43:FZ$54,$A317)*MAX(0,Load_Shape!Z276*AA$7/$C317*AA$31+(AA$32*$G317+AA$33*$H317)/$C317-EB317)/INDEX(FZ$13:FZ$24,$A317))+IF(INDEX(FZ$28:FZ$39,$A317)>0,INDEX(FZ$43:FZ$54,$A317)*FZ$9*MIN(0,Load_Shape!Z276*AA$7/$C317*AA$31+(AA$32*$G317+AA$33*$H317)/$C317-EB317)/INDEX(FZ$28:FZ$39,$A317))","v":15.659312265168905},{"$f":"EC317+IF(INDEX(GA$13:GA$24,$A317)>0,INDEX(GA$43:GA$54,$A317)*MAX(0,Load_Shape!AA276*AB$7/$C317*AB$31+(AB$32*$G317+AB$33*$H317)/$C317-EC317)/INDEX(GA$13:GA$24,$A317))+IF(INDEX(GA$28:GA$39,$A317)>0,INDEX(GA$43:GA$54,$A317)*GA$9*MIN(0,Load_Shape!AA276*AB$7/$C317*AB$31+(AB$32*$G317+AB$33*$H317)/$C317-EC317)/INDEX(GA$28:GA$39,$A317))","v":15.581764192963346},{"$f":"ED317+IF(INDEX(GB$13:GB$24,$A317)>0,INDEX(GB$43:GB$54,$A317)*MAX(0,Load_Shape!AB276*AC$7/$C317*AC$31+(AC$32*$G317+AC$33*$H317)/$C317-ED317)/INDEX(GB$13:GB$24,$A317))+IF(INDEX(GB$28:GB$39,$A317)>0,INDEX(GB$43:GB$54,$A317)*GB$9*MIN(0,Load_Shape!AB276*AC$7/$C317*AC$31+(AC$32*$G317+AC$33*$H317)/$C317-ED317)/INDEX(GB$28:GB$39,$A317))","v":15.41160911995607},{"$f":"EE317+IF(INDEX(GC$13:GC$24,$A317)>0,INDEX(GC$43:GC$54,$A317)*MAX(0,Load_Shape!AC276*AD$7/$C317*AD$31+(AD$32*$G317+AD$33*$H317)/$C317-EE317)/INDEX(GC$13:GC$24,$A317))+IF(INDEX(GC$28:GC$39,$A317)>0,INDEX(GC$43:GC$54,$A317)*GC$9*MIN(0,Load_Shape!AC276*AD$7/$C317*AD$31+(AD$32*$G317+AD$33*$H317)/$C317-EE317)/INDEX(GC$28:GC$39,$A317))","v":15.457027061678057},{"$f":"EF317+IF(INDEX(GD$13:GD$24,$A317)>0,INDEX(GD$43:GD$54,$A317)*MAX(0,Load_Shape!AD276*AE$7/$C317*AE$31+(AE$32*$G317+AE$33*$H317)/$C317-EF317)/INDEX(GD$13:GD$24,$A317))+IF(INDEX(GD$28:GD$39,$A317)>0,INDEX(GD$43:GD$54,$A317)*GD$9*MIN(0,Load_Shape!AD276*AE$7/$C317*AE$31+(AE$32*$G317+AE$33*$H317)/$C317-EF317)/INDEX(GD$28:GD$39,$A317))","v":15.488678580393705},{"$f":"EG317+IF(INDEX(GE$13:GE$24,$A317)>0,INDEX(GE$43:GE$54,$A317)*MAX(0,Load_Shape!AE276*AF$7/$C317*AF$31+(AF$32*$G317+AF$33*$H317)/$C317-EG317)/INDEX(GE$13:GE$24,$A317))+IF(INDEX(GE$28:GE$39,$A317)>0,INDEX(GE$43:GE$54,$A317)*GE$9*MIN(0,Load_Shape!AE276*AF$7/$C317*AF$31+(AF$32*$G317+AF$33*$H317)/$C317-EG317)/INDEX(GE$28:GE$39,$A317))","v":15.592636134378859},{"$f":"EH317+IF(INDEX(GF$13:GF$24,$A317)>0,INDEX(GF$43:GF$54,$A317)*MAX(0,Load_Shape!AF276*AG$7/$C317*AG$31+(AG$32*$G317+AG$33*$H317)/$C317-EH317)/INDEX(GF$13:GF$24,$A317))+IF(INDEX(GF$28:GF$39,$A317)>0,INDEX(GF$43:GF$54,$A317)*GF$9*MIN(0,Load_Shape!AF276*AG$7/$C317*AG$31+(AG$32*$G317+AG$33*$H317)/$C317-EH317)/INDEX(GF$28:GF$39,$A317))","v":15.669114486284089},{"$f":"EI317+IF(INDEX(GG$13:GG$24,$A317)>0,INDEX(GG$43:GG$54,$A317)*MAX(0,Load_Shape!AG276*AH$7/$C317*AH$31+(AH$32*$G317+AH$33*$H317)/$C317-EI317)/INDEX(GG$13:GG$24,$A317))+IF(INDEX(GG$28:GG$39,$A317)>0,INDEX(GG$43:GG$54,$A317)*GG$9*MIN(0,Load_Shape!AG276*AH$7/$C317*AH$31+(AH$32*$G317+AH$33*$H317)/$C317-EI317)/INDEX(GG$28:GG$39,$A317))","v":17.794546352947481},{"$f":"EJ317+IF(INDEX(GH$13:GH$24,$A317)>0,INDEX(GH$43:GH$54,$A317)*MAX(0,Load_Shape!AH276*AI$7/$C317*AI$31+(AI$32*$G317+AI$33*$H317)/$C317-EJ317)/INDEX(GH$13:GH$24,$A317))+IF(INDEX(GH$28:GH$39,$A317)>0,INDEX(GH$43:GH$54,$A317)*GH$9*MIN(0,Load_Shape!AH276*AI$7/$C317*AI$31+(AI$32*$G317+AI$33*$H317)/$C317-EJ317)/INDEX(GH$28:GH$39,$A317))","v":17.910300988249038},{"$f":"EK317+IF(INDEX(GI$13:GI$24,$A317)>0,INDEX(GI$43:GI$54,$A317)*MAX(0,Load_Shape!AI276*AJ$7/$C317*AJ$31+(AJ$32*$G317+AJ$33*$H317)/$C317-EK317)/INDEX(GI$13:GI$24,$A317))+IF(INDEX(GI$28:GI$39,$A317)>0,INDEX(GI$43:GI$54,$A317)*GI$9*MIN(0,Load_Shape!AI276*AJ$7/$C317*AJ$31+(AJ$32*$G317+AJ$33*$H317)/$C317-EK317)/INDEX(GI$28:GI$39,$A317))","v":17.969222190780794},{"$f":"EL317+IF(INDEX(GJ$13:GJ$24,$A317)>0,INDEX(GJ$43:GJ$54,$A317)*MAX(0,Load_Shape!AJ276*AK$7/$C317*AK$31+(AK$32*$G317+AK$33*$H317)/$C317-EL317)/INDEX(GJ$13:GJ$24,$A317))+IF(INDEX(GJ$28:GJ$39,$A317)>0,INDEX(GJ$43:GJ$54,$A317)*GJ$9*MIN(0,Load_Shape!AJ276*AK$7/$C317*AK$31+(AK$32*$G317+AK$33*$H317)/$C317-EL317)/INDEX(GJ$28:GJ$39,$A317))","v":17.395191490491346},{"$f":"EM317+IF(INDEX(GK$13:GK$24,$A317)>0,INDEX(GK$43:GK$54,$A317)*MAX(0,Load_Shape!AK276*AL$7/$C317*AL$31+(AL$32*$G317+AL$33*$H317)/$C317-EM317)/INDEX(GK$13:GK$24,$A317))+IF(INDEX(GK$28:GK$39,$A317)>0,INDEX(GK$43:GK$54,$A317)*GK$9*MIN(0,Load_Shape!AK276*AL$7/$C317*AL$31+(AL$32*$G317+AL$33*$H317)/$C317-EM317)/INDEX(GK$28:GK$39,$A317))","v":17.251281024101001},{"$f":"EN317+IF(INDEX(GL$13:GL$24,$A317)>0,INDEX(GL$43:GL$54,$A317)*MAX(0,Load_Shape!AL276*AM$7/$C317*AM$31+(AM$32*$G317+AM$33*$H317)/$C317-EN317)/INDEX(GL$13:GL$24,$A317))+IF(INDEX(GL$28:GL$39,$A317)>0,INDEX(GL$43:GL$54,$A317)*GL$9*MIN(0,Load_Shape!AL276*AM$7/$C317*AM$31+(AM$32*$G317+AM$33*$H317)/$C317-EN317)/INDEX(GL$28:GL$39,$A317))","v":17.224077235716276},{"$f":"EO317+IF(INDEX(GM$13:GM$24,$A317)>0,INDEX(GM$43:GM$54,$A317)*MAX(0,Load_Shape!AM276*AN$7/$C317*AN$31+(AN$32*$G317+AN$33*$H317)/$C317-EO317)/INDEX(GM$13:GM$24,$A317))+IF(INDEX(GM$28:GM$39,$A317)>0,INDEX(GM$43:GM$54,$A317)*GM$9*MIN(0,Load_Shape!AM276*AN$7/$C317*AN$31+(AN$32*$G317+AN$33*$H317)/$C317-EO317)/INDEX(GM$28:GM$39,$A317))","v":17.200676903737406},{"$f":"EP317+IF(INDEX(GN$13:GN$24,$A317)>0,INDEX(GN$43:GN$54,$A317)*MAX(0,Load_Shape!AN276*AO$7/$C317*AO$31+(AO$32*$G317+AO$33*$H317)/$C317-EP317)/INDEX(GN$13:GN$24,$A317))+IF(INDEX(GN$28:GN$39,$A317)>0,INDEX(GN$43:GN$54,$A317)*GN$9*MIN(0,Load_Shape!AN276*AO$7/$C317*AO$31+(AO$32*$G317+AO$33*$H317)/$C317-EP317)/INDEX(GN$28:GN$39,$A317))","v":17.332906004406667},{"$f":"EQ317+IF(INDEX(GO$13:GO$24,$A317)>0,INDEX(GO$43:GO$54,$A317)*MAX(0,Load_Shape!AO276*AP$7/$C317*AP$31+(AP$32*$G317+AP$33*$H317)/$C317-EQ317)/INDEX(GO$13:GO$24,$A317))+IF(INDEX(GO$28:GO$39,$A317)>0,INDEX(GO$43:GO$54,$A317)*GO$9*MIN(0,Load_Shape!AO276*AP$7/$C317*AP$31+(AP$32*$G317+AP$33*$H317)/$C317-EQ317)/INDEX(GO$28:GO$39,$A317))","v":17.465812870884783},{"$f":"ER317+IF(INDEX(GP$13:GP$24,$A317)>0,INDEX(GP$43:GP$54,$A317)*MAX(0,Load_Shape!AP276*AQ$7/$C317*AQ$31+(AQ$32*$G317+AQ$33*$H317)/$C317-ER317)/INDEX(GP$13:GP$24,$A317))+IF(INDEX(GP$28:GP$39,$A317)>0,INDEX(GP$43:GP$54,$A317)*GP$9*MIN(0,Load_Shape!AP276*AQ$7/$C317*AQ$31+(AQ$32*$G317+AQ$33*$H317)/$C317-ER317)/INDEX(GP$28:GP$39,$A317))","v":17.599407900660761},{"$f":"ES317+IF(INDEX(GQ$13:GQ$24,$A317)>0,INDEX(GQ$43:GQ$54,$A317)*MAX(0,Load_Shape!AQ276*AR$7/$C317*AR$31+(AR$32*$G317+AR$33*$H317)/$C317-ES317)/INDEX(GQ$13:GQ$24,$A317))+IF(INDEX(GQ$28:GQ$39,$A317)>0,INDEX(GQ$43:GQ$54,$A317)*GQ$9*MIN(0,Load_Shape!AQ276*AR$7/$C317*AR$31+(AR$32*$G317+AR$33*$H317)/$C317-ES317)/INDEX(GQ$28:GQ$39,$A317))","v":17.733694638528082},{"$f":"ET317+IF(INDEX(GR$13:GR$24,$A317)>0,INDEX(GR$43:GR$54,$A317)*MAX(0,Load_Shape!AR276*AS$7/$C317*AS$31+(AS$32*$G317+AS$33*$H317)/$C317-ET317)/INDEX(GR$13:GR$24,$A317))+IF(INDEX(GR$28:GR$39,$A317)>0,INDEX(GR$43:GR$54,$A317)*GR$9*MIN(0,Load_Shape!AR276*AS$7/$C317*AS$31+(AS$32*$G317+AS$33*$H317)/$C317-ET317)/INDEX(GR$28:GR$39,$A317))","v":17.868675119462655},{"$f":"EU317+IF(INDEX(GS$13:GS$24,$A317)>0,INDEX(GS$43:GS$54,$A317)*MAX(0,Load_Shape!AS276*AT$7/$C317*AT$31+(AT$32*$G317+AT$33*$H317)/$C317-EU317)/INDEX(GS$13:GS$24,$A317))+IF(INDEX(GS$28:GS$39,$A317)>0,INDEX(GS$43:GS$54,$A317)*GS$9*MIN(0,Load_Shape!AS276*AT$7/$C317*AT$31+(AT$32*$G317+AT$33*$H317)/$C317-EU317)/INDEX(GS$28:GS$39,$A317))","v":18.004342237610391},{"$f":"EV317+IF(INDEX(GT$13:GT$24,$A317)>0,INDEX(GT$43:GT$54,$A317)*MAX(0,Load_Shape!AT276*AU$7/$C317*AU$31+(AU$32*$G317+AU$33*$H317)/$C317-EV317)/INDEX(GT$13:GT$24,$A317))+IF(INDEX(GT$28:GT$39,$A317)>0,INDEX(GT$43:GT$54,$A317)*GT$9*MIN(0,Load_Shape!AT276*AU$7/$C317*AU$31+(AU$32*$G317+AU$33*$H317)/$C317-EV317)/INDEX(GT$28:GT$39,$A317))","v":18.140690726748677},{"$f":"EW317+IF(INDEX(GU$13:GU$24,$A317)>0,INDEX(GU$43:GU$54,$A317)*MAX(0,Load_Shape!AU276*AV$7/$C317*AV$31+(AV$32*$G317+AV$33*$H317)/$C317-EW317)/INDEX(GU$13:GU$24,$A317))+IF(INDEX(GU$28:GU$39,$A317)>0,INDEX(GU$43:GU$54,$A317)*GU$9*MIN(0,Load_Shape!AU276*AV$7/$C317*AV$31+(AV$32*$G317+AV$33*$H317)/$C317-EW317)/INDEX(GU$28:GU$39,$A317))","v":18.277759514977237},{"$f":"EX317+IF(INDEX(GV$13:GV$24,$A317)>0,INDEX(GV$43:GV$54,$A317)*MAX(0,Load_Shape!AV276*AW$7/$C317*AW$31+(AW$32*$G317+AW$33*$H317)/$C317-EX317)/INDEX(GV$13:GV$24,$A317))+IF(INDEX(GV$28:GV$39,$A317)>0,INDEX(GV$43:GV$54,$A317)*GV$9*MIN(0,Load_Shape!AV276*AW$7/$C317*AW$31+(AW$32*$G317+AW$33*$H317)/$C317-EX317)/INDEX(GV$28:GV$39,$A317))","v":18.4155517876186},{"$f":"EY317+IF(INDEX(GW$13:GW$24,$A317)>0,INDEX(GW$43:GW$54,$A317)*MAX(0,Load_Shape!AW276*AX$7/$C317*AX$31+(AX$32*$G317+AX$33*$H317)/$C317-EY317)/INDEX(GW$13:GW$24,$A317))+IF(INDEX(GW$28:GW$39,$A317)>0,INDEX(GW$43:GW$54,$A317)*GW$9*MIN(0,Load_Shape!AW276*AX$7/$C317*AX$31+(AX$32*$G317+AX$33*$H317)/$C317-EY317)/INDEX(GW$28:GW$39,$A317))","v":18.554020043377843},{"$f":"EZ317+IF(INDEX(GX$13:GX$24,$A317)>0,INDEX(GX$43:GX$54,$A317)*MAX(0,Load_Shape!AX276*AY$7/$C317*AY$31+(AY$32*$G317+AY$33*$H317)/$C317-EZ317)/INDEX(GX$13:GX$24,$A317))+IF(INDEX(GX$28:GX$39,$A317)>0,INDEX(GX$43:GX$54,$A317)*GX$9*MIN(0,Load_Shape!AX276*AY$7/$C317*AY$31+(AY$32*$G317+AY$33*$H317)/$C317-EZ317)/INDEX(GX$28:GX$39,$A317))","v":18.693195507400606},{"$f":"FA317+IF(INDEX(GY$13:GY$24,$A317)>0,INDEX(GY$43:GY$54,$A317)*MAX(0,Load_Shape!AY276*AZ$7/$C317*AZ$31+(AZ$32*$G317+AZ$33*$H317)/$C317-FA317)/INDEX(GY$13:GY$24,$A317))+IF(INDEX(GY$28:GY$39,$A317)>0,INDEX(GY$43:GY$54,$A317)*GY$9*MIN(0,Load_Shape!AY276*AZ$7/$C317*AZ$31+(AZ$32*$G317+AZ$33*$H317)/$C317-FA317)/INDEX(GY$28:GY$39,$A317))","v":18.833126632747273},{"$f":"FB317+IF(INDEX(GZ$13:GZ$24,$A317)>0,INDEX(GZ$43:GZ$54,$A317)*MAX(0,Load_Shape!AZ276*BA$7/$C317*BA$31+(BA$32*$G317+BA$33*$H317)/$C317-FB317)/INDEX(GZ$13:GZ$24,$A317))+IF(INDEX(GZ$28:GZ$39,$A317)>0,INDEX(GZ$43:GZ$54,$A317)*GZ$9*MIN(0,Load_Shape!AZ276*BA$7/$C317*BA$31+(BA$32*$G317+BA$33*$H317)/$C317-FB317)/INDEX(GZ$28:GZ$39,$A317))","v":18.973752807820755},{"$f":"FC317+IF(INDEX(HA$13:HA$24,$A317)>0,INDEX(HA$43:HA$54,$A317)*MAX(0,Load_Shape!BA276*BB$7/$C317*BB$31+(BB$32*$G317+BB$33*$H317)/$C317-FC317)/INDEX(HA$13:HA$24,$A317))+IF(INDEX(HA$28:HA$39,$A317)>0,INDEX(HA$43:HA$54,$A317)*HA$9*MIN(0,Load_Shape!BA276*BB$7/$C317*BB$31+(BB$32*$G317+BB$33*$H317)/$C317-FC317)/INDEX(HA$28:HA$39,$A317))","v":19.11509458336425},{"$f":"FD317+IF(INDEX(HB$13:HB$24,$A317)>0,INDEX(HB$43:HB$54,$A317)*MAX(0,Load_Shape!BB276*BC$7/$C317*BC$31+(BC$32*$G317+BC$33*$H317)/$C317-FD317)/INDEX(HB$13:HB$24,$A317))+IF(INDEX(HB$28:HB$39,$A317)>0,INDEX(HB$43:HB$54,$A317)*HB$9*MIN(0,Load_Shape!BB276*BC$7/$C317*BC$31+(BC$32*$G317+BC$33*$H317)/$C317-FD317)/INDEX(HB$28:HB$39,$A317))","v":19.257188130466073},{"$f":"FE317+IF(INDEX(HC$13:HC$24,$A317)>0,INDEX(HC$43:HC$54,$A317)*MAX(0,Load_Shape!BC276*BD$7/$C317*BD$31+(BD$32*$G317+BD$33*$H317)/$C317-FE317)/INDEX(HC$13:HC$24,$A317))+IF(INDEX(HC$28:HC$39,$A317)>0,INDEX(HC$43:HC$54,$A317)*HC$9*MIN(0,Load_Shape!BC276*BD$7/$C317*BD$31+(BD$32*$G317+BD$33*$H317)/$C317-FE317)/INDEX(HC$28:HC$39,$A317))","v":19.400009951141666},{"$f":"FF317+IF(INDEX(HD$13:HD$24,$A317)>0,INDEX(HD$43:HD$54,$A317)*MAX(0,Load_Shape!BD276*BE$7/$C317*BE$31+(BE$32*$G317+BE$33*$H317)/$C317-FF317)/INDEX(HD$13:HD$24,$A317))+IF(INDEX(HD$28:HD$39,$A317)>0,INDEX(HD$43:HD$54,$A317)*HD$9*MIN(0,Load_Shape!BD276*BE$7/$C317*BE$31+(BE$32*$G317+BE$33*$H317)/$C317-FF317)/INDEX(HD$28:HD$39,$A317))","v":19.543543042935124},{"$f":"FG317+IF(INDEX(HE$13:HE$24,$A317)>0,INDEX(HE$43:HE$54,$A317)*MAX(0,Load_Shape!BE276*BF$7/$C317*BF$31+(BF$32*$G317+BF$33*$H317)/$C317-FG317)/INDEX(HE$13:HE$24,$A317))+IF(INDEX(HE$28:HE$39,$A317)>0,INDEX(HE$43:HE$54,$A317)*HE$9*MIN(0,Load_Shape!BE276*BF$7/$C317*BF$31+(BF$32*$G317+BF$33*$H317)/$C317-FG317)/INDEX(HE$28:HE$39,$A317))","v":19.687817776701603},{"$f":"FH317+IF(INDEX(HF$13:HF$24,$A317)>0,INDEX(HF$43:HF$54,$A317)*MAX(0,Load_Shape!BF276*BG$7/$C317*BG$31+(BG$32*$G317+BG$33*$H317)/$C317-FH317)/INDEX(HF$13:HF$24,$A317))+IF(INDEX(HF$28:HF$39,$A317)>0,INDEX(HF$43:HF$54,$A317)*HF$9*MIN(0,Load_Shape!BF276*BG$7/$C317*BG$31+(BG$32*$G317+BG$33*$H317)/$C317-FH317)/INDEX(HF$28:HF$39,$A317))","v":19.832838951681559},{"$f":"FI317+IF(INDEX(HG$13:HG$24,$A317)>0,INDEX(HG$43:HG$54,$A317)*MAX(0,Load_Shape!BG276*BH$7/$C317*BH$31+(BH$32*$G317+BH$33*$H317)/$C317-FI317)/INDEX(HG$13:HG$24,$A317))+IF(INDEX(HG$28:HG$39,$A317)>0,INDEX(HG$43:HG$54,$A317)*HG$9*MIN(0,Load_Shape!BG276*BH$7/$C317*BH$31+(BH$32*$G317+BH$33*$H317)/$C317-FI317)/INDEX(HG$28:HG$39,$A317))","v":19.978611147891737},{"$f":"FJ317+IF(INDEX(HH$13:HH$24,$A317)>0,INDEX(HH$43:HH$54,$A317)*MAX(0,Load_Shape!BH276*BI$7/$C317*BI$31+(BI$32*$G317+BI$33*$H317)/$C317-FJ317)/INDEX(HH$13:HH$24,$A317))+IF(INDEX(HH$28:HH$39,$A317)>0,INDEX(HH$43:HH$54,$A317)*HH$9*MIN(0,Load_Shape!BH276*BI$7/$C317*BI$31+(BI$32*$G317+BI$33*$H317)/$C317-FJ317)/INDEX(HH$28:HH$39,$A317))","v":20.125165466100476},{"$f":"FK317+IF(INDEX(HI$13:HI$24,$A317)>0,INDEX(HI$43:HI$54,$A317)*MAX(0,Load_Shape!BI276*BJ$7/$C317*BJ$31+(BJ$32*$G317+BJ$33*$H317)/$C317-FK317)/INDEX(HI$13:HI$24,$A317))+IF(INDEX(HI$28:HI$39,$A317)>0,INDEX(HI$43:HI$54,$A317)*HI$9*MIN(0,Load_Shape!BI276*BJ$7/$C317*BJ$31+(BJ$32*$G317+BJ$33*$H317)/$C317-FK317)/INDEX(HI$28:HI$39,$A317))","v":20.272458161631999},{"$f":"FL317+IF(INDEX(HJ$13:HJ$24,$A317)>0,INDEX(HJ$43:HJ$54,$A317)*MAX(0,Load_Shape!BJ276*BK$7/$C317*BK$31+(BK$32*$G317+BK$33*$H317)/$C317-FL317)/INDEX(HJ$13:HJ$24,$A317))+IF(INDEX(HJ$28:HJ$39,$A317)>0,INDEX(HJ$43:HJ$54,$A317)*HJ$9*MIN(0,Load_Shape!BJ276*BK$7/$C317*BK$31+(BK$32*$G317+BK$33*$H317)/$C317-FL317)/INDEX(HJ$28:HJ$39,$A317))","v":20.420529471352584},{"$f":"FM317+IF(INDEX(HK$13:HK$24,$A317)>0,INDEX(HK$43:HK$54,$A317)*MAX(0,Load_Shape!BK276*BL$7/$C317*BL$31+(BL$32*$G317+BL$33*$H317)/$C317-FM317)/INDEX(HK$13:HK$24,$A317))+IF(INDEX(HK$28:HK$39,$A317)>0,INDEX(HK$43:HK$54,$A317)*HK$9*MIN(0,Load_Shape!BK276*BL$7/$C317*BL$31+(BL$32*$G317+BL$33*$H317)/$C317-FM317)/INDEX(HK$28:HK$39,$A317))","v":20.569369139832212},{"$f":"FN317+IF(INDEX(HL$13:HL$24,$A317)>0,INDEX(HL$43:HL$54,$A317)*MAX(0,Load_Shape!BL276*BM$7/$C317*BM$31+(BM$32*$G317+BM$33*$H317)/$C317-FN317)/INDEX(HL$13:HL$24,$A317))+IF(INDEX(HL$28:HL$39,$A317)>0,INDEX(HL$43:HL$54,$A317)*HL$9*MIN(0,Load_Shape!BL276*BM$7/$C317*BM$31+(BM$32*$G317+BM$33*$H317)/$C317-FN317)/INDEX(HL$28:HL$39,$A317))","v":20.718956427206582},{"$f":"FO317+IF(INDEX(HM$13:HM$24,$A317)>0,INDEX(HM$43:HM$54,$A317)*MAX(0,Load_Shape!BM276*BN$7/$C317*BN$31+(BN$32*$G317+BN$33*$H317)/$C317-FO317)/INDEX(HM$13:HM$24,$A317))+IF(INDEX(HM$28:HM$39,$A317)>0,INDEX(HM$43:HM$54,$A317)*HM$9*MIN(0,Load_Shape!BM276*BN$7/$C317*BN$31+(BN$32*$G317+BN$33*$H317)/$C317-FO317)/INDEX(HM$28:HM$39,$A317))","v":20.869319320688032},{"$f":"FP317+IF(INDEX(HN$13:HN$24,$A317)>0,INDEX(HN$43:HN$54,$A317)*MAX(0,Load_Shape!BN276*BO$7/$C317*BO$31+(BO$32*$G317+BO$33*$H317)/$C317-FP317)/INDEX(HN$13:HN$24,$A317))+IF(INDEX(HN$28:HN$39,$A317)>0,INDEX(HN$43:HN$54,$A317)*HN$9*MIN(0,Load_Shape!BN276*BO$7/$C317*BO$31+(BO$32*$G317+BO$33*$H317)/$C317-FP317)/INDEX(HN$28:HN$39,$A317))","v":21.020463168205094},{"$f":"FQ317+IF(INDEX(HO$13:HO$24,$A317)>0,INDEX(HO$43:HO$54,$A317)*MAX(0,Load_Shape!BO276*BP$7/$C317*BP$31+(BP$32*$G317+BP$33*$H317)/$C317-FQ317)/INDEX(HO$13:HO$24,$A317))+IF(INDEX(HO$28:HO$39,$A317)>0,INDEX(HO$43:HO$54,$A317)*HO$9*MIN(0,Load_Shape!BO276*BP$7/$C317*BP$31+(BP$32*$G317+BP$33*$H317)/$C317-FQ317)/INDEX(HO$28:HO$39,$A317))","v":21.172392471618},{"$f":"FR317+IF(INDEX(HP$13:HP$24,$A317)>0,INDEX(HP$43:HP$54,$A317)*MAX(0,Load_Shape!BP276*BQ$7/$C317*BQ$31+(BQ$32*$G317+BQ$33*$H317)/$C317-FR317)/INDEX(HP$13:HP$24,$A317))+IF(INDEX(HP$28:HP$39,$A317)>0,INDEX(HP$43:HP$54,$A317)*HP$9*MIN(0,Load_Shape!BP276*BQ$7/$C317*BQ$31+(BQ$32*$G317+BQ$33*$H317)/$C317-FR317)/INDEX(HP$28:HP$39,$A317))","v":21.325111760320198},null,null,{"$f":"MAX(IF(FT317>=U$7*Load_Shape!T276/$C317*U$31+(U$32*$F317+U$33*$H317)/$C317,IF(DV317-BX317>0,HS$54,INDEX(HS$7:HS$45,MATCH(FT317*1000,$HR$7:$HR$45,1))*((General_Inputs!F$47)*INDEX(General_Inputs!$F$49:$F$60,$A317)*(1+General_Inputs!$F$46)+General_Inputs!$F$45+General_Inputs!F$67)/1000+HS$47),0),0)","v":45.264231640530575},{"$f":"MAX(IF(FU317>=V$7*Load_Shape!U276/$C317*V$31+(V$32*$F317+V$33*$H317)/$C317,IF(DW317-BY317>0,HT$54,INDEX(HT$7:HT$45,MATCH(FU317*1000,$HR$7:$HR$45,1))*((General_Inputs!G$47)*INDEX(General_Inputs!$F$49:$F$60,$A317)*(1+General_Inputs!$F$46)+General_Inputs!$F$45+General_Inputs!G$67)/1000+HT$47),0),0)","v":41.286407718793534},{"$f":"MAX(IF(FV317>=W$7*Load_Shape!V276/$C317*W$31+(W$32*$F317+W$33*$H317)/$C317,IF(DX317-BZ317>0,HU$54,INDEX(HU$7:HU$45,MATCH(FV317*1000,$HR$7:$HR$45,1))*((General_Inputs!H$47)*INDEX(General_Inputs!$F$49:$F$60,$A317)*(1+General_Inputs!$F$46)+General_Inputs!$F$45+General_Inputs!H$67)/1000+HU$47),0),0)","v":44.296105679225533},{"$f":"MAX(IF(FW317>=X$7*Load_Shape!W276/$C317*X$31+(X$32*$F317+X$33*$H317)/$C317,IF(DY317-CA317>0,HV$54,INDEX(HV$7:HV$45,MATCH(FW317*1000,$HR$7:$HR$45,1))*((General_Inputs!I$47)*INDEX(General_Inputs!$F$49:$F$60,$A317)*(1+General_Inputs!$F$46)+General_Inputs!$F$45+General_Inputs!I$67)/1000+HV$47),0),0)","v":45.173345386371615},{"$f":"MAX(IF(FX317>=Y$7*Load_Shape!X276/$C317*Y$31+(Y$32*$F317+Y$33*$H317)/$C317,IF(DZ317-CB317>0,HW$54,INDEX(HW$7:HW$45,MATCH(FX317*1000,$HR$7:$HR$45,1))*((General_Inputs!J$47)*INDEX(General_Inputs!$F$49:$F$60,$A317)*(1+General_Inputs!$F$46)+General_Inputs!$F$45+General_Inputs!J$67)/1000+HW$47),0),0)","v":45.773532773548702},{"$f":"MAX(IF(FY317>=Z$7*Load_Shape!Y276/$C317*Z$31+(Z$32*$F317+Z$33*$H317)/$C317,IF(EA317-CC317>0,HX$54,INDEX(HX$7:HX$45,MATCH(FY317*1000,$HR$7:$HR$45,1))*((General_Inputs!K$47)*INDEX(General_Inputs!$F$49:$F$60,$A317)*(1+General_Inputs!$F$46)+General_Inputs!$F$45+General_Inputs!K$67)/1000+HX$47),0),0)","v":46.829534941312332},{"$f":"MAX(IF(FZ317>=AA$7*Load_Shape!Z276/$C317*AA$31+(AA$32*$F317+AA$33*$H317)/$C317,IF(EB317-CD317>0,HY$54,INDEX(HY$7:HY$45,MATCH(FZ317*1000,$HR$7:$HR$45,1))*((General_Inputs!L$47)*INDEX(General_Inputs!$F$49:$F$60,$A317)*(1+General_Inputs!$F$46)+General_Inputs!$F$45+General_Inputs!L$67)/1000+HY$47),0),0)","v":48.063941729863778},{"$f":"MAX(IF(GA317>=AB$7*Load_Shape!AA276/$C317*AB$31+(AB$32*$F317+AB$33*$H317)/$C317,IF(EC317-CE317>0,HZ$54,INDEX(HZ$7:HZ$45,MATCH(GA317*1000,$HR$7:$HR$45,1))*((General_Inputs!M$47)*INDEX(General_Inputs!$F$49:$F$60,$A317)*(1+General_Inputs!$F$46)+General_Inputs!$F$45+General_Inputs!M$67)/1000+HZ$47),0),0)","v":49.430345081701859},{"$f":"MAX(IF(GB317>=AC$7*Load_Shape!AB276/$C317*AC$31+(AC$32*$F317+AC$33*$H317)/$C317,IF(ED317-CF317>0,IA$54,INDEX(IA$7:IA$45,MATCH(GB317*1000,$HR$7:$HR$45,1))*((General_Inputs!N$47)*INDEX(General_Inputs!$F$49:$F$60,$A317)*(1+General_Inputs!$F$46)+General_Inputs!$F$45+General_Inputs!N$67)/1000+IA$47),0),0)","v":54.0534181307398},{"$f":"MAX(IF(GC317>=AD$7*Load_Shape!AC276/$C317*AD$31+(AD$32*$F317+AD$33*$H317)/$C317,IF(EE317-CG317>0,IB$54,INDEX(IB$7:IB$45,MATCH(GC317*1000,$HR$7:$HR$45,1))*((General_Inputs!O$47)*INDEX(General_Inputs!$F$49:$F$60,$A317)*(1+General_Inputs!$F$46)+General_Inputs!$F$45+General_Inputs!O$67)/1000+IB$47),0),0)","v":55.793453343387398},{"$f":"MAX(IF(GD317>=AE$7*Load_Shape!AD276/$C317*AE$31+(AE$32*$F317+AE$33*$H317)/$C317,IF(EF317-CH317>0,IC$54,INDEX(IC$7:IC$45,MATCH(GD317*1000,$HR$7:$HR$45,1))*((General_Inputs!P$47)*INDEX(General_Inputs!$F$49:$F$60,$A317)*(1+General_Inputs!$F$46)+General_Inputs!$F$45+General_Inputs!P$67)/1000+IC$47),0),0)","v":57.59935552729106},{"$f":"MAX(IF(GE317>=AF$7*Load_Shape!AE276/$C317*AF$31+(AF$32*$F317+AF$33*$H317)/$C317,IF(EG317-CI317>0,ID$54,INDEX(ID$7:ID$45,MATCH(GE317*1000,$HR$7:$HR$45,1))*((General_Inputs!Q$47)*INDEX(General_Inputs!$F$49:$F$60,$A317)*(1+General_Inputs!$F$46)+General_Inputs!$F$45+General_Inputs!Q$67)/1000+ID$47),0),0)","v":59.520791868519353},{"$f":"MAX(IF(GF317>=AG$7*Load_Shape!AF276/$C317*AG$31+(AG$32*$F317+AG$33*$H317)/$C317,IF(EH317-CJ317>0,IE$54,INDEX(IE$7:IE$45,MATCH(GF317*1000,$HR$7:$HR$45,1))*((General_Inputs!R$47)*INDEX(General_Inputs!$F$49:$F$60,$A317)*(1+General_Inputs!$F$46)+General_Inputs!$F$45+General_Inputs!R$67)/1000+IE$47),0),0)","v":61.506123278708195},{"$f":"MAX(IF(GG317>=AH$7*Load_Shape!AG276/$C317*AH$31+(AH$32*$F317+AH$33*$H317)/$C317,IF(EI317-CK317>0,IF$54,INDEX(IF$7:IF$45,MATCH(GG317*1000,$HR$7:$HR$45,1))*((General_Inputs!S$47)*INDEX(General_Inputs!$F$49:$F$60,$A317)*(1+General_Inputs!$F$46)+General_Inputs!$F$45+General_Inputs!S$67)/1000+IF$47),0),0)","v":68.339222439878228},{"$f":"MAX(IF(GH317>=AI$7*Load_Shape!AH276/$C317*AI$31+(AI$32*$F317+AI$33*$H317)/$C317,IF(EJ317-CL317>0,IG$54,INDEX(IG$7:IG$45,MATCH(GH317*1000,$HR$7:$HR$45,1))*((General_Inputs!T$47)*INDEX(General_Inputs!$F$49:$F$60,$A317)*(1+General_Inputs!$F$46)+General_Inputs!$F$45+General_Inputs!T$67)/1000+IG$47),0),0)","v":69.789498218331673},{"$f":"MAX(IF(GI317>=AJ$7*Load_Shape!AI276/$C317*AJ$31+(AJ$32*$F317+AJ$33*$H317)/$C317,IF(EK317-CM317>0,IH$54,INDEX(IH$7:IH$45,MATCH(GI317*1000,$HR$7:$HR$45,1))*((General_Inputs!U$47)*INDEX(General_Inputs!$F$49:$F$60,$A317)*(1+General_Inputs!$F$46)+General_Inputs!$F$45+General_Inputs!U$67)/1000+IH$47),0),0)","v":71.422591158725439},{"$f":"MAX(IF(GJ317>=AK$7*Load_Shape!AJ276/$C317*AK$31+(AK$32*$F317+AK$33*$H317)/$C317,IF(EL317-CN317>0,II$54,INDEX(II$7:II$45,MATCH(GJ317*1000,$HR$7:$HR$45,1))*((General_Inputs!V$47)*INDEX(General_Inputs!$F$49:$F$60,$A317)*(1+General_Inputs!$F$46)+General_Inputs!$F$45+General_Inputs!V$67)/1000+II$47),0),0)","v":72.861255521168871},{"$f":"MAX(IF(GK317>=AL$7*Load_Shape!AK276/$C317*AL$31+(AL$32*$F317+AL$33*$H317)/$C317,IF(EM317-CO317>0,IJ$54,INDEX(IJ$7:IJ$45,MATCH(GK317*1000,$HR$7:$HR$45,1))*((General_Inputs!W$47)*INDEX(General_Inputs!$F$49:$F$60,$A317)*(1+General_Inputs!$F$46)+General_Inputs!$F$45+General_Inputs!W$67)/1000+IJ$47),0),0)","v":74.402250537362931},{"$f":"MAX(IF(GL317>=AM$7*Load_Shape!AL276/$C317*AM$31+(AM$32*$F317+AM$33*$H317)/$C317,IF(EN317-CP317>0,IK$54,INDEX(IK$7:IK$45,MATCH(GL317*1000,$HR$7:$HR$45,1))*((General_Inputs!X$47)*INDEX(General_Inputs!$F$49:$F$60,$A317)*(1+General_Inputs!$F$46)+General_Inputs!$F$45+General_Inputs!X$67)/1000+IK$47),0),0)","v":75.557998743761488},{"$f":"MAX(IF(GM317>=AN$7*Load_Shape!AM276/$C317*AN$31+(AN$32*$F317+AN$33*$H317)/$C317,IF(EO317-CQ317>0,IL$54,INDEX(IL$7:IL$45,MATCH(GM317*1000,$HR$7:$HR$45,1))*((General_Inputs!Y$47)*INDEX(General_Inputs!$F$49:$F$60,$A317)*(1+General_Inputs!$F$46)+General_Inputs!$F$45+General_Inputs!Y$67)/1000+IL$47),0),0)","v":75.770440049783474},{"$f":"MAX(IF(GN317>=AO$7*Load_Shape!AN276/$C317*AO$31+(AO$32*$F317+AO$33*$H317)/$C317,IF(EP317-CR317>0,IM$54,INDEX(IM$7:IM$45,MATCH(GN317*1000,$HR$7:$HR$45,1))*((General_Inputs!Z$47)*INDEX(General_Inputs!$F$49:$F$60,$A317)*(1+General_Inputs!$F$46)+General_Inputs!$F$45+General_Inputs!Z$67)/1000+IM$47),0),0)","v":75.905674831422857},{"$f":"MAX(IF(GO317>=AP$7*Load_Shape!AO276/$C317*AP$31+(AP$32*$F317+AP$33*$H317)/$C317,IF(EQ317-CS317>0,IN$54,INDEX(IN$7:IN$45,MATCH(GO317*1000,$HR$7:$HR$45,1))*((General_Inputs!AA$47)*INDEX(General_Inputs!$F$49:$F$60,$A317)*(1+General_Inputs!$F$46)+General_Inputs!$F$45+General_Inputs!AA$67)/1000+IN$47),0),0)","v":76.005769395690692},{"$f":"MAX(IF(GP317>=AQ$7*Load_Shape!AP276/$C317*AQ$31+(AQ$32*$F317+AQ$33*$H317)/$C317,IF(ER317-CT317>0,IO$54,INDEX(IO$7:IO$45,MATCH(GP317*1000,$HR$7:$HR$45,1))*((General_Inputs!AB$47)*INDEX(General_Inputs!$F$49:$F$60,$A317)*(1+General_Inputs!$F$46)+General_Inputs!$F$45+General_Inputs!AB$67)/1000+IO$47),0),0)","v":76.061618677907347},{"$f":"MAX(IF(GQ317>=AR$7*Load_Shape!AQ276/$C317*AR$31+(AR$32*$F317+AR$33*$H317)/$C317,IF(ES317-CU317>0,IP$54,INDEX(IP$7:IP$45,MATCH(GQ317*1000,$HR$7:$HR$45,1))*((General_Inputs!AC$47)*INDEX(General_Inputs!$F$49:$F$60,$A317)*(1+General_Inputs!$F$46)+General_Inputs!$F$45+General_Inputs!AC$67)/1000+IP$47),0),0)","v":76.162954118383567},{"$f":"MAX(IF(GR317>=AS$7*Load_Shape!AR276/$C317*AS$31+(AS$32*$F317+AS$33*$H317)/$C317,IF(ET317-CV317>0,IQ$54,INDEX(IQ$7:IQ$45,MATCH(GR317*1000,$HR$7:$HR$45,1))*((General_Inputs!AD$47)*INDEX(General_Inputs!$F$49:$F$60,$A317)*(1+General_Inputs!$F$46)+General_Inputs!$F$45+General_Inputs!AD$67)/1000+IQ$47),0),0)","v":76.241826994718238},{"$f":"MAX(IF(GS317>=AT$7*Load_Shape!AS276/$C317*AT$31+(AT$32*$F317+AT$33*$H317)/$C317,IF(EU317-CW317>0,IR$54,INDEX(IR$7:IR$45,MATCH(GS317*1000,$HR$7:$HR$45,1))*((General_Inputs!AE$47)*INDEX(General_Inputs!$F$49:$F$60,$A317)*(1+General_Inputs!$F$46)+General_Inputs!$F$45+General_Inputs!AE$67)/1000+IR$47),0),0)","v":76.39183308510934},{"$f":"MAX(IF(GT317>=AU$7*Load_Shape!AT276/$C317*AU$31+(AU$32*$F317+AU$33*$H317)/$C317,IF(EV317-CX317>0,IS$54,INDEX(IS$7:IS$45,MATCH(GT317*1000,$HR$7:$HR$45,1))*((General_Inputs!AF$47)*INDEX(General_Inputs!$F$49:$F$60,$A317)*(1+General_Inputs!$F$46)+General_Inputs!$F$45+General_Inputs!AF$67)/1000+IS$47),0),0)","v":76.452835744314854},{"$f":"MAX(IF(GU317>=AV$7*Load_Shape!AU276/$C317*AV$31+(AV$32*$F317+AV$33*$H317)/$C317,IF(EW317-CY317>0,IT$54,INDEX(IT$7:IT$45,MATCH(GU317*1000,$HR$7:$HR$45,1))*((General_Inputs!AG$47)*INDEX(General_Inputs!$F$49:$F$60,$A317)*(1+General_Inputs!$F$46)+General_Inputs!$F$45+General_Inputs!AG$67)/1000+IT$47),0),0)","v":76.514863346953177},{"$f":"MAX(IF(GV317>=AW$7*Load_Shape!AV276/$C317*AW$31+(AW$32*$F317+AW$33*$H317)/$C317,IF(EX317-CZ317>0,IU$54,INDEX(IU$7:IU$45,MATCH(GV317*1000,$HR$7:$HR$45,1))*((General_Inputs!AH$47)*INDEX(General_Inputs!$F$49:$F$60,$A317)*(1+General_Inputs!$F$46)+General_Inputs!$F$45+General_Inputs!AH$67)/1000+IU$47),0),0)","v":76.568951186926057},{"$f":"MAX(IF(GW317>=AX$7*Load_Shape!AW276/$C317*AX$31+(AX$32*$F317+AX$33*$H317)/$C317,IF(EY317-DA317>0,IV$54,INDEX(IV$7:IV$45,MATCH(GW317*1000,$HR$7:$HR$45,1))*((General_Inputs!AI$47)*INDEX(General_Inputs!$F$49:$F$60,$A317)*(1+General_Inputs!$F$46)+General_Inputs!$F$45+General_Inputs!AI$67)/1000+IV$47),0),0)","v":76.618033090271652},{"$f":"MAX(IF(GX317>=AY$7*Load_Shape!AX276/$C317*AY$31+(AY$32*$F317+AY$33*$H317)/$C317,IF(EZ317-DB317>0,IW$54,INDEX(IW$7:IW$45,MATCH(GX317*1000,$HR$7:$HR$45,1))*((General_Inputs!AJ$47)*INDEX(General_Inputs!$F$49:$F$60,$A317)*(1+General_Inputs!$F$46)+General_Inputs!$F$45+General_Inputs!AJ$67)/1000+IW$47),0),0)","v":76.663394645417654},{"$f":"MAX(IF(GY317>=AZ$7*Load_Shape!AY276/$C317*AZ$31+(AZ$32*$F317+AZ$33*$H317)/$C317,IF(FA317-DC317>0,IX$54,INDEX(IX$7:IX$45,MATCH(GY317*1000,$HR$7:$HR$45,1))*((General_Inputs!AK$47)*INDEX(General_Inputs!$F$49:$F$60,$A317)*(1+General_Inputs!$F$46)+General_Inputs!$F$45+General_Inputs!AK$67)/1000+IX$47),0),0)","v":80.731167965416162},{"$f":"MAX(IF(GZ317>=BA$7*Load_Shape!AZ276/$C317*BA$31+(BA$32*$F317+BA$33*$H317)/$C317,IF(FB317-DD317>0,IY$54,INDEX(IY$7:IY$45,MATCH(GZ317*1000,$HR$7:$HR$45,1))*((General_Inputs!AL$47)*INDEX(General_Inputs!$F$49:$F$60,$A317)*(1+General_Inputs!$F$46)+General_Inputs!$F$45+General_Inputs!AL$67)/1000+IY$47),0),0)","v":80.771550432001504},{"$f":"MAX(IF(HA317>=BB$7*Load_Shape!BA276/$C317*BB$31+(BB$32*$F317+BB$33*$H317)/$C317,IF(FC317-DE317>0,IZ$54,INDEX(IZ$7:IZ$45,MATCH(HA317*1000,$HR$7:$HR$45,1))*((General_Inputs!AM$47)*INDEX(General_Inputs!$F$49:$F$60,$A317)*(1+General_Inputs!$F$46)+General_Inputs!$F$45+General_Inputs!AM$67)/1000+IZ$47),0),0)","v":83.578136575967179},{"$f":"MAX(IF(HB317>=BC$7*Load_Shape!BB276/$C317*BC$31+(BC$32*$F317+BC$33*$H317)/$C317,IF(FD317-DF317>0,JA$54,INDEX(JA$7:JA$45,MATCH(HB317*1000,$HR$7:$HR$45,1))*((General_Inputs!AN$47)*INDEX(General_Inputs!$F$49:$F$60,$A317)*(1+General_Inputs!$F$46)+General_Inputs!$F$45+General_Inputs!AN$67)/1000+JA$47),0),0)","v":83.613424429507575},{"$f":"MAX(IF(HC317>=BD$7*Load_Shape!BC276/$C317*BD$31+(BD$32*$F317+BD$33*$H317)/$C317,IF(FE317-DG317>0,JB$54,INDEX(JB$7:JB$45,MATCH(HC317*1000,$HR$7:$HR$45,1))*((General_Inputs!AO$47)*INDEX(General_Inputs!$F$49:$F$60,$A317)*(1+General_Inputs!$F$46)+General_Inputs!$F$45+General_Inputs!AO$67)/1000+JB$47),0),0)","v":83.645827631549281},{"$f":"MAX(IF(HD317>=BE$7*Load_Shape!BD276/$C317*BE$31+(BE$32*$F317+BE$33*$H317)/$C317,IF(FF317-DH317>0,JC$54,INDEX(JC$7:JC$45,MATCH(HD317*1000,$HR$7:$HR$45,1))*((General_Inputs!AP$47)*INDEX(General_Inputs!$F$49:$F$60,$A317)*(1+General_Inputs!$F$46)+General_Inputs!$F$45+General_Inputs!AP$67)/1000+JC$47),0),0)","v":83.675459005805479},{"$f":"MAX(IF(HE317>=BF$7*Load_Shape!BE276/$C317*BF$31+(BF$32*$F317+BF$33*$H317)/$C317,IF(FG317-DI317>0,JD$54,INDEX(JD$7:JD$45,MATCH(HE317*1000,$HR$7:$HR$45,1))*((General_Inputs!AQ$47)*INDEX(General_Inputs!$F$49:$F$60,$A317)*(1+General_Inputs!$F$46)+General_Inputs!$F$45+General_Inputs!AQ$67)/1000+JD$47),0),0)","v":83.702637587811111},{"$f":"MAX(IF(HF317>=BG$7*Load_Shape!BF276/$C317*BG$31+(BG$32*$F317+BG$33*$H317)/$C317,IF(FH317-DJ317>0,JE$54,INDEX(JE$7:JE$45,MATCH(HF317*1000,$HR$7:$HR$45,1))*((General_Inputs!AR$47)*INDEX(General_Inputs!$F$49:$F$60,$A317)*(1+General_Inputs!$F$46)+General_Inputs!$F$45+General_Inputs!AR$67)/1000+JE$47),0),0)","v":83.72757119165945},{"$f":"MAX(IF(HG317>=BH$7*Load_Shape!BG276/$C317*BH$31+(BH$32*$F317+BH$33*$H317)/$C317,IF(FI317-DK317>0,JF$54,INDEX(JF$7:JF$45,MATCH(HG317*1000,$HR$7:$HR$45,1))*((General_Inputs!AS$47)*INDEX(General_Inputs!$F$49:$F$60,$A317)*(1+General_Inputs!$F$46)+General_Inputs!$F$45+General_Inputs!AS$67)/1000+JF$47),0),0)","v":83.750428604468468},{"$f":"MAX(IF(HH317>=BI$7*Load_Shape!BH276/$C317*BI$31+(BI$32*$F317+BI$33*$H317)/$C317,IF(FJ317-DL317>0,JG$54,INDEX(JG$7:JG$45,MATCH(HH317*1000,$HR$7:$HR$45,1))*((General_Inputs!AT$47)*INDEX(General_Inputs!$F$49:$F$60,$A317)*(1+General_Inputs!$F$46)+General_Inputs!$F$45+General_Inputs!AT$67)/1000+JG$47),0),0)","v":87.974078704281197},{"$f":"MAX(IF(HI317>=BJ$7*Load_Shape!BI276/$C317*BJ$31+(BJ$32*$F317+BJ$33*$H317)/$C317,IF(FK317-DM317>0,JH$54,INDEX(JH$7:JH$45,MATCH(HI317*1000,$HR$7:$HR$45,1))*((General_Inputs!AU$47)*INDEX(General_Inputs!$F$49:$F$60,$A317)*(1+General_Inputs!$F$46)+General_Inputs!$F$45+General_Inputs!AU$67)/1000+JH$47),0),0)","v":87.9943056776861},{"$f":"MAX(IF(HJ317>=BK$7*Load_Shape!BJ276/$C317*BK$31+(BK$32*$F317+BK$33*$H317)/$C317,IF(FL317-DN317>0,JI$54,INDEX(JI$7:JI$45,MATCH(HJ317*1000,$HR$7:$HR$45,1))*((General_Inputs!AV$47)*INDEX(General_Inputs!$F$49:$F$60,$A317)*(1+General_Inputs!$F$46)+General_Inputs!$F$45+General_Inputs!AV$67)/1000+JI$47),0),0)","v":88.012848985367157},{"$f":"MAX(IF(HK317>=BL$7*Load_Shape!BK276/$C317*BL$31+(BL$32*$F317+BL$33*$H317)/$C317,IF(FM317-DO317>0,JJ$54,INDEX(JJ$7:JJ$45,MATCH(HK317*1000,$HR$7:$HR$45,1))*((General_Inputs!AW$47)*INDEX(General_Inputs!$F$49:$F$60,$A317)*(1+General_Inputs!$F$46)+General_Inputs!$F$45+General_Inputs!AW$67)/1000+JJ$47),0),0)","v":88.029845371862564},{"$f":"MAX(IF(HL317>=BM$7*Load_Shape!BL276/$C317*BM$31+(BM$32*$F317+BM$33*$H317)/$C317,IF(FN317-DP317>0,JK$54,INDEX(JK$7:JK$45,MATCH(HL317*1000,$HR$7:$HR$45,1))*((General_Inputs!AX$47)*INDEX(General_Inputs!$F$49:$F$60,$A317)*(1+General_Inputs!$F$46)+General_Inputs!$F$45+General_Inputs!AX$67)/1000+JK$47),0),0)","v":88.045423293732824},{"$f":"MAX(IF(HM317>=BN$7*Load_Shape!BM276/$C317*BN$31+(BN$32*$F317+BN$33*$H317)/$C317,IF(FO317-DQ317>0,JL$54,INDEX(JL$7:JL$45,MATCH(HM317*1000,$HR$7:$HR$45,1))*((General_Inputs!AY$47)*INDEX(General_Inputs!$F$49:$F$60,$A317)*(1+General_Inputs!$F$46)+General_Inputs!$F$45+General_Inputs!AY$67)/1000+JL$47),0),0)","v":88.059702591237425},{"$f":"MAX(IF(HN317>=BO$7*Load_Shape!BN276/$C317*BO$31+(BO$32*$F317+BO$33*$H317)/$C317,IF(FP317-DR317>0,JM$54,INDEX(JM$7:JM$45,MATCH(HN317*1000,$HR$7:$HR$45,1))*((General_Inputs!AZ$47)*INDEX(General_Inputs!$F$49:$F$60,$A317)*(1+General_Inputs!$F$46)+General_Inputs!$F$45+General_Inputs!AZ$67)/1000+JM$47),0),0)","v":90.192738344829905},{"$f":"MAX(IF(HO317>=BP$7*Load_Shape!BO276/$C317*BP$31+(BP$32*$F317+BP$33*$H317)/$C317,IF(FQ317-DS317>0,JN$54,INDEX(JN$7:JN$45,MATCH(HO317*1000,$HR$7:$HR$45,1))*((General_Inputs!BA$47)*INDEX(General_Inputs!$F$49:$F$60,$A317)*(1+General_Inputs!$F$46)+General_Inputs!$F$45+General_Inputs!BA$67)/1000+JN$47),0),0)","v":90.205040127864876},{"$f":"MAX(IF(HP317>=BQ$7*Load_Shape!BP276/$C317*BQ$31+(BQ$32*$F317+BQ$33*$H317)/$C317,IF(FR317-DT317>0,JO$54,INDEX(JO$7:JO$45,MATCH(HP317*1000,$HR$7:$HR$45,1))*((General_Inputs!BB$47)*INDEX(General_Inputs!$F$49:$F$60,$A317)*(1+General_Inputs!$F$46)+General_Inputs!$F$45+General_Inputs!BB$67)/1000+JO$47),0),0)","v":90.21631504115804},null,null,{"$f":"INDEX(JR$7:JR$45,MATCH(MAX(U$7*Load_Shape!T276/$C317*U$31,FT317)*1000,$JQ$7:$JQ$45,1))*((General_Inputs!F$47)*INDEX(General_Inputs!$F$49:$F$60,$A317)*(1+General_Inputs!$F$46)+General_Inputs!$F$45+General_Inputs!F$67)/1000+JR$47","v":42.597945965028877},{"$f":"INDEX(JS$7:JS$45,MATCH(MAX(V$7*Load_Shape!U276/$C317*V$31,FU317)*1000,$JQ$7:$JQ$45,1))*((General_Inputs!G$47)*INDEX(General_Inputs!$F$49:$F$60,$A317)*(1+General_Inputs!$F$46)+General_Inputs!$F$45+General_Inputs!G$67)/1000+JS$47","v":39.877404838732197},{"$f":"INDEX(JT$7:JT$45,MATCH(MAX(W$7*Load_Shape!V276/$C317*W$31,FV317)*1000,$JQ$7:$JQ$45,1))*((General_Inputs!H$47)*INDEX(General_Inputs!$F$49:$F$60,$A317)*(1+General_Inputs!$F$46)+General_Inputs!$F$45+General_Inputs!H$67)/1000+JT$47","v":42.525606269300916},{"$f":"INDEX(JU$7:JU$45,MATCH(MAX(X$7*Load_Shape!W276/$C317*X$31,FW317)*1000,$JQ$7:$JQ$45,1))*((General_Inputs!I$47)*INDEX(General_Inputs!$F$49:$F$60,$A317)*(1+General_Inputs!$F$46)+General_Inputs!$F$45+General_Inputs!I$67)/1000+JU$47","v":43.363321643004305},{"$f":"INDEX(JV$7:JV$45,MATCH(MAX(Y$7*Load_Shape!X276/$C317*Y$31,FX317)*1000,$JQ$7:$JQ$45,1))*((General_Inputs!J$47)*INDEX(General_Inputs!$F$49:$F$60,$A317)*(1+General_Inputs!$F$46)+General_Inputs!$F$45+General_Inputs!J$67)/1000+JV$47","v":44.289591506519912},{"$f":"INDEX(JW$7:JW$45,MATCH(MAX(Z$7*Load_Shape!Y276/$C317*Z$31,FY317)*1000,$JQ$7:$JQ$45,1))*((General_Inputs!K$47)*INDEX(General_Inputs!$F$49:$F$60,$A317)*(1+General_Inputs!$F$46)+General_Inputs!$F$45+General_Inputs!K$67)/1000+JW$47","v":45.217018088806519},{"$f":"INDEX(JX$7:JX$45,MATCH(MAX(AA$7*Load_Shape!Z276/$C317*AA$31,FZ317)*1000,$JQ$7:$JQ$45,1))*((General_Inputs!L$47)*INDEX(General_Inputs!$F$49:$F$60,$A317)*(1+General_Inputs!$F$46)+General_Inputs!$F$45+General_Inputs!L$67)/1000+JX$47","v":46.403838841506037},{"$f":"INDEX(JY$7:JY$45,MATCH(MAX(AB$7*Load_Shape!AA276/$C317*AB$31,GA317)*1000,$JQ$7:$JQ$45,1))*((General_Inputs!M$47)*INDEX(General_Inputs!$F$49:$F$60,$A317)*(1+General_Inputs!$F$46)+General_Inputs!$F$45+General_Inputs!M$67)/1000+JY$47","v":47.717567726959288},{"$f":"INDEX(JZ$7:JZ$45,MATCH(MAX(AC$7*Load_Shape!AB276/$C317*AC$31,GB317)*1000,$JQ$7:$JQ$45,1))*((General_Inputs!N$47)*INDEX(General_Inputs!$F$49:$F$60,$A317)*(1+General_Inputs!$F$46)+General_Inputs!$F$45+General_Inputs!N$67)/1000+JZ$47","v":52.162422605214353},{"$f":"INDEX(KA$7:KA$45,MATCH(MAX(AD$7*Load_Shape!AC276/$C317*AD$31,GC317)*1000,$JQ$7:$JQ$45,1))*((General_Inputs!O$47)*INDEX(General_Inputs!$F$49:$F$60,$A317)*(1+General_Inputs!$F$46)+General_Inputs!$F$45+General_Inputs!O$67)/1000+KA$47","v":53.835379947924245},{"$f":"INDEX(KB$7:KB$45,MATCH(MAX(AE$7*Load_Shape!AD276/$C317*AE$31,GD317)*1000,$JQ$7:$JQ$45,1))*((General_Inputs!P$47)*INDEX(General_Inputs!$F$49:$F$60,$A317)*(1+General_Inputs!$F$46)+General_Inputs!$F$45+General_Inputs!P$67)/1000+KB$47","v":55.571665108602403},{"$f":"INDEX(KC$7:KC$45,MATCH(MAX(AF$7*Load_Shape!AE276/$C317*AF$31,GE317)*1000,$JQ$7:$JQ$45,1))*((General_Inputs!Q$47)*INDEX(General_Inputs!$F$49:$F$60,$A317)*(1+General_Inputs!$F$46)+General_Inputs!$F$45+General_Inputs!Q$67)/1000+KC$47","v":57.419030617209799},{"$f":"INDEX(KD$7:KD$45,MATCH(MAX(AG$7*Load_Shape!AF276/$C317*AG$31,GF317)*1000,$JQ$7:$JQ$45,1))*((General_Inputs!R$47)*INDEX(General_Inputs!$F$49:$F$60,$A317)*(1+General_Inputs!$F$46)+General_Inputs!$F$45+General_Inputs!R$67)/1000+KD$47","v":59.327828057770951},{"$f":"INDEX(KE$7:KE$45,MATCH(MAX(AH$7*Load_Shape!AG276/$C317*AH$31,GG317)*1000,$JQ$7:$JQ$45,1))*((General_Inputs!S$47)*INDEX(General_Inputs!$F$49:$F$60,$A317)*(1+General_Inputs!$F$46)+General_Inputs!$F$45+General_Inputs!S$67)/1000+KE$47","v":64.247572009484529},{"$f":"INDEX(KF$7:KF$45,MATCH(MAX(AI$7*Load_Shape!AH276/$C317*AI$31,GH317)*1000,$JQ$7:$JQ$45,1))*((General_Inputs!T$47)*INDEX(General_Inputs!$F$49:$F$60,$A317)*(1+General_Inputs!$F$46)+General_Inputs!$F$45+General_Inputs!T$67)/1000+KF$47","v":65.604161422925671},{"$f":"INDEX(KG$7:KG$45,MATCH(MAX(AJ$7*Load_Shape!AI276/$C317*AJ$31,GI317)*1000,$JQ$7:$JQ$45,1))*((General_Inputs!U$47)*INDEX(General_Inputs!$F$49:$F$60,$A317)*(1+General_Inputs!$F$46)+General_Inputs!$F$45+General_Inputs!U$67)/1000+KG$47","v":67.131758192462939},{"$f":"INDEX(KH$7:KH$45,MATCH(MAX(AK$7*Load_Shape!AJ276/$C317*AK$31,GJ317)*1000,$JQ$7:$JQ$45,1))*((General_Inputs!V$47)*INDEX(General_Inputs!$F$49:$F$60,$A317)*(1+General_Inputs!$F$46)+General_Inputs!$F$45+General_Inputs!V$67)/1000+KH$47","v":68.477486275756888},{"$f":"INDEX(KI$7:KI$45,MATCH(MAX(AL$7*Load_Shape!AK276/$C317*AL$31,GK317)*1000,$JQ$7:$JQ$45,1))*((General_Inputs!W$47)*INDEX(General_Inputs!$F$49:$F$60,$A317)*(1+General_Inputs!$F$46)+General_Inputs!$F$45+General_Inputs!W$67)/1000+KI$47","v":69.91893455489982},{"$f":"INDEX(KJ$7:KJ$45,MATCH(MAX(AM$7*Load_Shape!AL276/$C317*AM$31,GL317)*1000,$JQ$7:$JQ$45,1))*((General_Inputs!X$47)*INDEX(General_Inputs!$F$49:$F$60,$A317)*(1+General_Inputs!$F$46)+General_Inputs!$F$45+General_Inputs!X$67)/1000+KJ$47","v":71.00002258291326},null,null,{"$f":"INDEX($U$7:$BQ$21,MATCH(KM$57,$T$7:$T$21,0),MATCH($LK$55,$U$6:$BQ$6,0))*INDEX(Load_Shape!$T276:$BP276,MATCH($LK$55,Load_Shape!$T$16:$BP$16,0))/$C317","v":30.610524676213242},0,30.610524676213242,0.63838584000000009,2.5169580000000003,2.3487355760709971,-1.0596730249561917E-2,0,0,-3.8748405207157628E-4,-1.9004645958252539E-3,1.024737853262252,2.3513338629637013,0.61289472066135386,7.0640839523929558E-3,0.14666615426246679,3.7525560282212602,0,17.224077235716273,0,0,30.610524676213242,30.610524676213242,6.4785475722757084,0,null,null,0,8.2225248558247435E-2,0.56268480915979591,0.64491005771804333,null,null,{"$f":"MAX(IF(FT317>=U$7*Load_Shape!T276/$C317*U$31+(U$32*$F317+U$33*$H317)/$C317,IF(DV317-BX317>0,0,INDEX(HS$7:HS$45,MATCH(FT317*1000,$HR$7:$HR$45,1))),0),0)","v":7500},{"$f":"MAX(IF(FU317>=V$7*Load_Shape!U276/$C317*V$31+(V$32*$F317+V$33*$H317)/$C317,IF(DW317-BY317>0,0,INDEX(HT$7:HT$45,MATCH(FU317*1000,$HR$7:$HR$45,1))),0),0)","v":7250},{"$f":"MAX(IF(FV317>=W$7*Load_Shape!V276/$C317*W$31+(W$32*$F317+W$33*$H317)/$C317,IF(DX317-BZ317>0,0,INDEX(HU$7:HU$45,MATCH(FV317*1000,$HR$7:$HR$45,1))),0),0)","v":7325.9024999999965},{"$f":"MAX(IF(FW317>=X$7*Load_Shape!W276/$C317*X$31+(X$32*$F317+X$33*$H317)/$C317,IF(DY317-CA317>0,0,INDEX(HV$7:HV$45,MATCH(FW317*1000,$HR$7:$HR$45,1))),0),0)","v":7325.9024999999965},{"$f":"MAX(IF(FX317>=Y$7*Load_Shape!X276/$C317*Y$31+(Y$32*$F317+Y$33*$H317)/$C317,IF(DZ317-CB317>0,0,INDEX(HW$7:HW$45,MATCH(FX317*1000,$HR$7:$HR$45,1))),0),0)","v":7250.9024999999965},{"$f":"MAX(IF(FY317>=Z$7*Load_Shape!Y276/$C317*Z$31+(Z$32*$F317+Z$33*$H317)/$C317,IF(EA317-CC317>0,0,INDEX(HX$7:HX$45,MATCH(FY317*1000,$HR$7:$HR$45,1))),0),0)","v":7250},{"$f":"MAX(IF(FZ317>=AA$7*Load_Shape!Z276/$C317*AA$31+(AA$32*$F317+AA$33*$H317)/$C317,IF(EB317-CD317>0,0,INDEX(HY$7:HY$45,MATCH(FZ317*1000,$HR$7:$HR$45,1))),0),0)","v":7250},{"$f":"MAX(IF(GA317>=AB$7*Load_Shape!AA276/$C317*AB$31+(AB$32*$F317+AB$33*$H317)/$C317,IF(EC317-CE317>0,0,INDEX(HZ$7:HZ$45,MATCH(GA317*1000,$HR$7:$HR$45,1))),0),0)","v":7250},{"$f":"MAX(IF(GB317>=AC$7*Load_Shape!AB276/$C317*AC$31+(AC$32*$F317+AC$33*$H317)/$C317,IF(ED317-CF317>0,0,INDEX(IA$7:IA$45,MATCH(GB317*1000,$HR$7:$HR$45,1))),0),0)","v":7250},{"$f":"MAX(IF(GC317>=AD$7*Load_Shape!AC276/$C317*AD$31+(AD$32*$F317+AD$33*$H317)/$C317,IF(EE317-CG317>0,0,INDEX(IB$7:IB$45,MATCH(GC317*1000,$HR$7:$HR$45,1))),0),0)","v":7250},{"$f":"MAX(IF(GD317>=AE$7*Load_Shape!AD276/$C317*AE$31+(AE$32*$F317+AE$33*$H317)/$C317,IF(EF317-CH317>0,0,INDEX(IC$7:IC$45,MATCH(GD317*1000,$HR$7:$HR$45,1))),0),0)","v":7250},{"$f":"MAX(IF(GE317>=AF$7*Load_Shape!AE276/$C317*AF$31+(AF$32*$F317+AF$33*$H317)/$C317,IF(EG317-CI317>0,0,INDEX(ID$7:ID$45,MATCH(GE317*1000,$HR$7:$HR$45,1))),0),0)","v":7250},{"$f":"MAX(IF(GF317>=AG$7*Load_Shape!AF276/$C317*AG$31+(AG$32*$F317+AG$33*$H317)/$C317,IF(EH317-CJ317>0,0,INDEX(IE$7:IE$45,MATCH(GF317*1000,$HR$7:$HR$45,1))),0),0)","v":7250},{"$f":"MAX(IF(GG317>=AH$7*Load_Shape!AG276/$C317*AH$31+(AH$32*$F317+AH$33*$H317)/$C317,IF(EI317-CK317>0,0,INDEX(IF$7:IF$45,MATCH(GG317*1000,$HR$7:$HR$45,1))),0),0)","v":7500},{"$f":"MAX(IF(GH317>=AI$7*Load_Shape!AH276/$C317*AI$31+(AI$32*$F317+AI$33*$H317)/$C317,IF(EJ317-CL317>0,0,INDEX(IG$7:IG$45,MATCH(GH317*1000,$HR$7:$HR$45,1))),0),0)","v":7500},{"$f":"MAX(IF(GI317>=AJ$7*Load_Shape!AI276/$C317*AJ$31+(AJ$32*$F317+AJ$33*$H317)/$C317,IF(EK317-CM317>0,0,INDEX(IH$7:IH$45,MATCH(GI317*1000,$HR$7:$HR$45,1))),0),0)","v":7500},{"$f":"MAX(IF(GJ317>=AK$7*Load_Shape!AJ276/$C317*AK$31+(AK$32*$F317+AK$33*$H317)/$C317,IF(EL317-CN317>0,0,INDEX(II$7:II$45,MATCH(GJ317*1000,$HR$7:$HR$45,1))),0),0)","v":7500},{"$f":"MAX(IF(GK317>=AL$7*Load_Shape!AK276/$C317*AL$31+(AL$32*$F317+AL$33*$H317)/$C317,IF(EM317-CO317>0,0,INDEX(IJ$7:IJ$45,MATCH(GK317*1000,$HR$7:$HR$45,1))),0),0)","v":7500},{"$f":"MAX(IF(GL317>=AM$7*Load_Shape!AL276/$C317*AM$31+(AM$32*$F317+AM$33*$H317)/$C317,IF(EN317-CP317>0,0,INDEX(IK$7:IK$45,MATCH(GL317*1000,$HR$7:$HR$45,1))),0),0)","v":7500},{"$f":"MAX(IF(GM317>=AN$7*Load_Shape!AM276/$C317*AN$31+(AN$32*$F317+AN$33*$H317)/$C317,IF(EO317-CQ317>0,0,INDEX(IL$7:IL$45,MATCH(GM317*1000,$HR$7:$HR$45,1))),0),0)","v":7500},{"$f":"MAX(IF(GN317>=AO$7*Load_Shape!AN276/$C317*AO$31+(AO$32*$F317+AO$33*$H317)/$C317,IF(EP317-CR317>0,0,INDEX(IM$7:IM$45,MATCH(GN317*1000,$HR$7:$HR$45,1))),0),0)","v":7500},{"$f":"MAX(IF(GO317>=AP$7*Load_Shape!AO276/$C317*AP$31+(AP$32*$F317+AP$33*$H317)/$C317,IF(EQ317-CS317>0,0,INDEX(IN$7:IN$45,MATCH(GO317*1000,$HR$7:$HR$45,1))),0),0)","v":7500},{"$f":"MAX(IF(GP317>=AQ$7*Load_Shape!AP276/$C317*AQ$31+(AQ$32*$F317+AQ$33*$H317)/$C317,IF(ER317-CT317>0,0,INDEX(IO$7:IO$45,MATCH(GP317*1000,$HR$7:$HR$45,1))),0),0)","v":7500},{"$f":"MAX(IF(GQ317>=AR$7*Load_Shape!AQ276/$C317*AR$31+(AR$32*$F317+AR$33*$H317)/$C317,IF(ES317-CU317>0,0,INDEX(IP$7:IP$45,MATCH(GQ317*1000,$HR$7:$HR$45,1))),0),0)","v":7500},{"$f":"MAX(IF(GR317>=AS$7*Load_Shape!AR276/$C317*AS$31+(AS$32*$F317+AS$33*$H317)/$C317,IF(ET317-CV317>0,0,INDEX(IQ$7:IQ$45,MATCH(GR317*1000,$HR$7:$HR$45,1))),0),0)","v":7500},{"$f":"MAX(IF(GS317>=AT$7*Load_Shape!AS276/$C317*AT$31+(AT$32*$F317+AT$33*$H317)/$C317,IF(EU317-CW317>0,0,INDEX(IR$7:IR$45,MATCH(GS317*1000,$HR$7:$HR$45,1))),0),0)","v":7508.6774999999907},{"$f":"MAX(IF(GT317>=AU$7*Load_Shape!AT276/$C317*AU$31+(AU$32*$F317+AU$33*$H317)/$C317,IF(EV317-CX317>0,0,INDEX(IS$7:IS$45,MATCH(GT317*1000,$HR$7:$HR$45,1))),0),0)","v":7508.6774999999907},{"$f":"MAX(IF(GU317>=AV$7*Load_Shape!AU276/$C317*AV$31+(AV$32*$F317+AV$33*$H317)/$C317,IF(EW317-CY317>0,0,INDEX(IT$7:IT$45,MATCH(GU317*1000,$HR$7:$HR$45,1))),0),0)","v":7508.6774999999907},{"$f":"MAX(IF(GV317>=AW$7*Load_Shape!AV276/$C317*AW$31+(AW$32*$F317+AW$33*$H317)/$C317,IF(EX317-CZ317>0,0,INDEX(IU$7:IU$45,MATCH(GV317*1000,$HR$7:$HR$45,1))),0),0)","v":7508.6774999999907},{"$f":"MAX(IF(GW317>=AX$7*Load_Shape!AW276/$C317*AX$31+(AX$32*$F317+AX$33*$H317)/$C317,IF(EY317-DA317>0,0,INDEX(IV$7:IV$45,MATCH(GW317*1000,$HR$7:$HR$45,1))),0),0)","v":7508.6774999999907},{"$f":"MAX(IF(GX317>=AY$7*Load_Shape!AX276/$C317*AY$31+(AY$32*$F317+AY$33*$H317)/$C317,IF(EZ317-DB317>0,0,INDEX(IW$7:IW$45,MATCH(GX317*1000,$HR$7:$HR$45,1))),0),0)","v":7508.6774999999907},{"$f":"MAX(IF(GY317>=AZ$7*Load_Shape!AY276/$C317*AZ$31+(AZ$32*$F317+AZ$33*$H317)/$C317,IF(FA317-DC317>0,0,INDEX(IX$7:IX$45,MATCH(GY317*1000,$HR$7:$HR$45,1))),0),0)","v":7930.2150000000256},{"$f":"MAX(IF(GZ317>=BA$7*Load_Shape!AZ276/$C317*BA$31+(BA$32*$F317+BA$33*$H317)/$C317,IF(FB317-DD317>0,0,INDEX(IY$7:IY$45,MATCH(GZ317*1000,$HR$7:$HR$45,1))),0),0)","v":7930.2150000000256},{"$f":"MAX(IF(HA317>=BB$7*Load_Shape!BA276/$C317*BB$31+(BB$32*$F317+BB$33*$H317)/$C317,IF(FC317-DE317>0,0,INDEX(IZ$7:IZ$45,MATCH(HA317*1000,$HR$7:$HR$45,1))),0),0)","v":8219.9349999999977},{"$f":"MAX(IF(HB317>=BC$7*Load_Shape!BB276/$C317*BC$31+(BC$32*$F317+BC$33*$H317)/$C317,IF(FD317-DF317>0,0,INDEX(JA$7:JA$45,MATCH(HB317*1000,$HR$7:$HR$45,1))),0),0)","v":8219.9349999999977},{"$f":"MAX(IF(HC317>=BD$7*Load_Shape!BC276/$C317*BD$31+(BD$32*$F317+BD$33*$H317)/$C317,IF(FE317-DG317>0,0,INDEX(JB$7:JB$45,MATCH(HC317*1000,$HR$7:$HR$45,1))),0),0)","v":8219.9349999999977},{"$f":"MAX(IF(HD317>=BE$7*Load_Shape!BD276/$C317*BE$31+(BE$32*$F317+BE$33*$H317)/$C317,IF(FF317-DH317>0,0,INDEX(JC$7:JC$45,MATCH(HD317*1000,$HR$7:$HR$45,1))),0),0)","v":8219.9349999999977},{"$f":"MAX(IF(HE317>=BF$7*Load_Shape!BE276/$C317*BF$31+(BF$32*$F317+BF$33*$H317)/$C317,IF(FG317-DI317>0,0,INDEX(JD$7:JD$45,MATCH(HE317*1000,$HR$7:$HR$45,1))),0),0)","v":8219.9349999999977},{"$f":"MAX(IF(HF317>=BG$7*Load_Shape!BF276/$C317*BG$31+(BG$32*$F317+BG$33*$H317)/$C317,IF(FH317-DJ317>0,0,INDEX(JE$7:JE$45,MATCH(HF317*1000,$HR$7:$HR$45,1))),0),0)","v":8219.9349999999977},{"$f":"MAX(IF(HG317>=BH$7*Load_Shape!BG276/$C317*BH$31+(BH$32*$F317+BH$33*$H317)/$C317,IF(FI317-DK317>0,0,INDEX(JF$7:JF$45,MATCH(HG317*1000,$HR$7:$HR$45,1))),0),0)","v":8219.9349999999977},{"$f":"MAX(IF(HH317>=BI$7*Load_Shape!BH276/$C317*BI$31+(BI$32*$F317+BI$33*$H317)/$C317,IF(FJ317-DL317>0,0,INDEX(JG$7:JG$45,MATCH(HH317*1000,$HR$7:$HR$45,1))),0),0)","v":8658.4949999999953},{"$f":"MAX(IF(HI317>=BJ$7*Load_Shape!BI276/$C317*BJ$31+(BJ$32*$F317+BJ$33*$H317)/$C317,IF(FK317-DM317>0,0,INDEX(JH$7:JH$45,MATCH(HI317*1000,$HR$7:$HR$45,1))),0),0)","v":8658.4949999999953},{"$f":"MAX(IF(HJ317>=BK$7*Load_Shape!BJ276/$C317*BK$31+(BK$32*$F317+BK$33*$H317)/$C317,IF(FL317-DN317>0,0,INDEX(JI$7:JI$45,MATCH(HJ317*1000,$HR$7:$HR$45,1))),0),0)","v":8658.4949999999953},{"$f":"MAX(IF(HK317>=BL$7*Load_Shape!BK276/$C317*BL$31+(BL$32*$F317+BL$33*$H317)/$C317,IF(FM317-DO317>0,0,INDEX(JJ$7:JJ$45,MATCH(HK317*1000,$HR$7:$HR$45,1))),0),0)","v":8658.4949999999953},{"$f":"MAX(IF(HL317>=BM$7*Load_Shape!BL276/$C317*BM$31+(BM$32*$F317+BM$33*$H317)/$C317,IF(FN317-DP317>0,0,INDEX(JK$7:JK$45,MATCH(HL317*1000,$HR$7:$HR$45,1))),0),0)","v":8658.4949999999953},{"$f":"MAX(IF(HM317>=BN$7*Load_Shape!BM276/$C317*BN$31+(BN$32*$F317+BN$33*$H317)/$C317,IF(FO317-DQ317>0,0,INDEX(JL$7:JL$45,MATCH(HM317*1000,$HR$7:$HR$45,1))),0),0)","v":8658.4949999999953},{"$f":"MAX(IF(HN317>=BO$7*Load_Shape!BN276/$C317*BO$31+(BO$32*$F317+BO$33*$H317)/$C317,IF(FP317-DR317>0,0,INDEX(JM$7:JM$45,MATCH(HN317*1000,$HR$7:$HR$45,1))),0),0)","v":8879.452500000014},{"$f":"MAX(IF(HO317>=BP$7*Load_Shape!BO276/$C317*BP$31+(BP$32*$F317+BP$33*$H317)/$C317,IF(FQ317-DS317>0,0,INDEX(JN$7:JN$45,MATCH(HO317*1000,$HR$7:$HR$45,1))),0),0)","v":8879.452500000014},{"$f":"MAX(IF(HP317>=BQ$7*Load_Shape!BP276/$C317*BQ$31+(BQ$32*$F317+BQ$33*$H317)/$C317,IF(FR317-DT317>0,0,INDEX(JO$7:JO$45,MATCH(HP317*1000,$HR$7:$HR$45,1))),0),0)","v":8879.452500000014},null,null,7500,7250,7325.9024999999965,7325.9024999999965,7250.9024999999965,7250,7250,7250,7250,7250,7250,7250,7250.9024999999965,7508.6774999999907,7508.6774999999907,7500,7500,7500,7500,7500,7500,7508.6774999999907,7508.6774999999907,7508.6774999999907,7508.6774999999907,7508.6774999999907,7508.6774999999907,7508.6774999999907,7508.6774999999907,7909.7149999999965,7909.7149999999965,8219.9349999999977,8219.9349999999977,8219.9349999999977,8219.9349999999977,8219.9349999999977,8658.4949999999953,8658.4949999999953,8658.4949999999953,8658.4949999999953,8658.4949999999953,8658.4949999999953,8658.4949999999953,8879.452500000014,8879.452500000014,8879.452500000014,8879.452500000014,8879.452500000014,8879.452500000014]
[12,17,31,null,3.5805016467138429E-3,3.5388127853881279E-3,3.5388127853881279E-3,3.5388127853881279E-3,3.5388127853881279E-3,-1.1903151379597641E-4,2.9393594559313932E-3,1.0183778366712316E-4,1.5991176886684416E-4,8.9731822557044885E-4,3.7282736710585011E-3,3.7548089440881597E-3,3.5433520375864462E-3,4.585589887374922E-3,3.4241465082598798E-3,null,{"$f":"U$7*Load_Shape!T297/$C338+SUMPRODUCT(U$8:U$21,TRANSPOSE($F338:$S338))/$C338","v":16.667789598971286},{"$f":"V$7*Load_Shape!U297/$C338+SUMPRODUCT(V$8:V$21,TRANSPOSE($F338:$S338))/$C338","v":15.74101028108309},{"$f":"W$7*Load_Shape!V297/$C338+SUMPRODUCT(W$8:W$21,TRANSPOSE($F338:$S338))/$C338","v":17.88748359052763},{"$f":"X$7*Load_Shape!W297/$C338+SUMPRODUCT(X$8:X$21,TRANSPOSE($F338:$S338))/$C338","v":18.161832296666411},{"$f":"Y$7*Load_Shape!X297/$C338+SUMPRODUCT(Y$8:Y$21,TRANSPOSE($F338:$S338))/$C338","v":17.809642653490044},{"$f":"Z$7*Load_Shape!Y297/$C338+SUMPRODUCT(Z$8:Z$21,TRANSPOSE($F338:$S338))/$C338","v":17.315468854943227},{"$f":"AA$7*Load_Shape!Z297/$C338+SUMPRODUCT(AA$8:AA$21,TRANSPOSE($F338:$S338))/$C338","v":16.793267188965771},{"$f":"AB$7*Load_Shape!AA297/$C338+SUMPRODUCT(AB$8:AB$21,TRANSPOSE($F338:$S338))/$C338","v":16.618152212643285},{"$f":"AC$7*Load_Shape!AB297/$C338+SUMPRODUCT(AC$8:AC$21,TRANSPOSE($F338:$S338))/$C338","v":16.351271887433207},{"$f":"AD$7*Load_Shape!AC297/$C338+SUMPRODUCT(AD$8:AD$21,TRANSPOSE($F338:$S338))/$C338","v":16.244355246881931},{"$f":"AE$7*Load_Shape!AD297/$C338+SUMPRODUCT(AE$8:AE$21,TRANSPOSE($F338:$S338))/$C338","v":16.147193391775502},{"$f":"AF$7*Load_Shape!AE297/$C338+SUMPRODUCT(AF$8:AF$21,TRANSPOSE($F338:$S338))/$C338","v":16.244856334731896},{"$f":"AG$7*Load_Shape!AF297/$C338+SUMPRODUCT(AG$8:AG$21,TRANSPOSE($F338:$S338))/$C338","v":16.315428528585052},{"$f":"AH$7*Load_Shape!AG297/$C338+SUMPRODUCT(AH$8:AH$21,TRANSPOSE($F338:$S338))/$C338","v":18.430222622764603},{"$f":"AI$7*Load_Shape!AH297/$C338+SUMPRODUCT(AI$8:AI$21,TRANSPOSE($F338:$S338))/$C338","v":18.532157053978029},{"$f":"AJ$7*Load_Shape!AI297/$C338+SUMPRODUCT(AJ$8:AJ$21,TRANSPOSE($F338:$S338))/$C338","v":18.467711310909415},{"$f":"AK$7*Load_Shape!AJ297/$C338+SUMPRODUCT(AK$8:AK$21,TRANSPOSE($F338:$S338))/$C338","v":17.85081996361987},{"$f":"AL$7*Load_Shape!AK297/$C338+SUMPRODUCT(AL$8:AL$21,TRANSPOSE($F338:$S338))/$C338","v":17.606552838882024},{"$f":"AM$7*Load_Shape!AL297/$C338+SUMPRODUCT(AM$8:AM$21,TRANSPOSE($F338:$S338))/$C338","v":17.475066115206225},{"$f":"AN$7*Load_Shape!AM297/$C338+SUMPRODUCT(AN$8:AN$21,TRANSPOSE($F338:$S338))/$C338","v":17.450089850927903},{"$f":"AO$7*Load_Shape!AN297/$C338+SUMPRODUCT(AO$8:AO$21,TRANSPOSE($F338:$S338))/$C338","v":17.582184140234371},{"$f":"AP$7*Load_Shape!AO297/$C338+SUMPRODUCT(AP$8:AP$21,TRANSPOSE($F338:$S338))/$C338","v":17.713598511779349},{"$f":"AQ$7*Load_Shape!AP297/$C338+SUMPRODUCT(AQ$8:AQ$21,TRANSPOSE($F338:$S338))/$C338","v":17.84370782905831},{"$f":"AR$7*Load_Shape!AQ297/$C338+SUMPRODUCT(AR$8:AR$21,TRANSPOSE($F338:$S338))/$C338","v":17.970680796622929},{"$f":"AS$7*Load_Shape!AR297/$C338+SUMPRODUCT(AS$8:AS$21,TRANSPOSE($F338:$S338))/$C338","v":18.093426566373356},{"$f":"AT$7*Load_Shape!AS297/$C338+SUMPRODUCT(AT$8:AT$21,TRANSPOSE($F338:$S338))/$C338","v":18.220349158406815},{"$f":"AU$7*Load_Shape!AT297/$C338+SUMPRODUCT(AU$8:AU$21,TRANSPOSE($F338:$S338))/$C338","v":18.355281280089976},{"$f":"AV$7*Load_Shape!AU297/$C338+SUMPRODUCT(AV$8:AV$21,TRANSPOSE($F338:$S338))/$C338","v":18.479819205834964},{"$f":"AW$7*Load_Shape!AV297/$C338+SUMPRODUCT(AW$8:AW$21,TRANSPOSE($F338:$S338))/$C338","v":18.604111788180155},{"$f":"AX$7*Load_Shape!AW297/$C338+SUMPRODUCT(AX$8:AX$21,TRANSPOSE($F338:$S338))/$C338","v":18.737755609843191},{"$f":"AY$7*Load_Shape!AX297/$C338+SUMPRODUCT(AY$8:AY$21,TRANSPOSE($F338:$S338))/$C338","v":18.874252791373475},{"$f":"AZ$7*Load_Shape!AY297/$C338+SUMPRODUCT(AZ$8:AZ$21,TRANSPOSE($F338:$S338))/$C338","v":18.984607059383634},{"$f":"BA$7*Load_Shape!AZ297/$C338+SUMPRODUCT(BA$8:BA$21,TRANSPOSE($F338:$S338))/$C338","v":19.113065755581758},{"$f":"BB$7*Load_Shape!BA297/$C338+SUMPRODUCT(BB$8:BB$21,TRANSPOSE($F338:$S338))/$C338","v":19.248440391387874},{"$f":"BC$7*Load_Shape!BB297/$C338+SUMPRODUCT(BC$8:BC$21,TRANSPOSE($F338:$S338))/$C338","v":19.368909824713722},{"$f":"BD$7*Load_Shape!BC297/$C338+SUMPRODUCT(BD$8:BD$21,TRANSPOSE($F338:$S338))/$C338","v":19.493352278578104},{"$f":"BE$7*Load_Shape!BD297/$C338+SUMPRODUCT(BE$8:BE$21,TRANSPOSE($F338:$S338))/$C338","v":19.636235710871706},{"$f":"BF$7*Load_Shape!BE297/$C338+SUMPRODUCT(BF$8:BF$21,TRANSPOSE($F338:$S338))/$C338","v":19.779743985866755},{"$f":"BG$7*Load_Shape!BF297/$C338+SUMPRODUCT(BG$8:BG$21,TRANSPOSE($F338:$S338))/$C338","v":19.923515980100049},{"$f":"BH$7*Load_Shape!BG297/$C338+SUMPRODUCT(BH$8:BH$21,TRANSPOSE($F338:$S338))/$C338","v":20.067356868649163},{"$f":"BI$7*Load_Shape!BH297/$C338+SUMPRODUCT(BI$8:BI$21,TRANSPOSE($F338:$S338))/$C338","v":20.193007997055069},{"$f":"BJ$7*Load_Shape!BI297/$C338+SUMPRODUCT(BJ$8:BJ$21,TRANSPOSE($F338:$S338))/$C338","v":20.33325790750073},{"$f":"BK$7*Load_Shape!BJ297/$C338+SUMPRODUCT(BK$8:BK$21,TRANSPOSE($F338:$S338))/$C338","v":20.463757143930181},{"$f":"BL$7*Load_Shape!BK297/$C338+SUMPRODUCT(BL$8:BL$21,TRANSPOSE($F338:$S338))/$C338","v":20.594292951633058},{"$f":"BM$7*Load_Shape!BL297/$C338+SUMPRODUCT(BM$8:BM$21,TRANSPOSE($F338:$S338))/$C338","v":20.742438444101122},{"$f":"BN$7*Load_Shape!BM297/$C338+SUMPRODUCT(BN$8:BN$21,TRANSPOSE($F338:$S338))/$C338","v":20.891523236680719},{"$f":"BO$7*Load_Shape!BN297/$C338+SUMPRODUCT(BO$8:BO$21,TRANSPOSE($F338:$S338))/$C338","v":21.041270354740568},{"$f":"BP$7*Load_Shape!BO297/$C338+SUMPRODUCT(BP$8:BP$21,TRANSPOSE($F338:$S338))/$C338","v":21.191684436925925},{"$f":"BQ$7*Load_Shape!BP297/$C338+SUMPRODUCT(BQ$8:BQ$21,TRANSPOSE($F338:$S338))/$C338","v":21.342770144349309},null,{"$f":"INDEX(Hydro_Param!G$27:G$39,$A338)","v":2.3194761143871858},{"$f":"INDEX(Hydro_Param!H$27:H$39,$A338)","v":-1.3194761143871858},{"$f":"INDEX(Hydro_Param!M$27:M$39,$A338)","v":0.72233281564903862},{"$f":"INDEX(Hydro_Param!N$27:N$39,$A338)","v":1.3354502388846969},null,{"$f":"U338+($BS338*MAX($BU338,MIN($BV338,U338/AVERAGE(IF(OFFSET(U338,1-$B338,0,24,1)<$BU338*AVERAGE(OFFSET(U338,1-$B338,0,24,1)),OFFSET($BU338,1-$B338,0,24,1)*AVERAGE(OFFSET(U338,1-$B338,0,24,1)),IF(OFFSET(U338,1-$B338,0,24,1)>$BV338*AVERAGE(OFFSET(U338,1-$B338,0,24,1)),OFFSET($BV338,1-$B338,0,24,1)*AVERAGE(OFFSET(U338,1-$B338,0,24,1)),OFFSET(U338,1-$B338,0,24,1))))))+$BT338)*U$22*INDEX(Hydro_Param!$D$27:$D$39,$A338)/$C338/24","v":14.392983949082655},{"$f":"V338+($BS338*MAX($BU338,MIN($BV338,V338/AVERAGE(IF(OFFSET(V338,1-$B338,0,24,1)<$BU338*AVERAGE(OFFSET(V338,1-$B338,0,24,1)),OFFSET($BU338,1-$B338,0,24,1)*AVERAGE(OFFSET(V338,1-$B338,0,24,1)),IF(OFFSET(V338,1-$B338,0,24,1)>$BV338*AVERAGE(OFFSET(V338,1-$B338,0,24,1)),OFFSET($BV338,1-$B338,0,24,1)*AVERAGE(OFFSET(V338,1-$B338,0,24,1)),OFFSET(V338,1-$B338,0,24,1))))))+$BT338)*V$22*INDEX(Hydro_Param!$D$27:$D$39,$A338)/$C338/24","v":13.404339301757776},{"$f":"W338+($BS338*MAX($BU338,MIN($BV338,W338/AVERAGE(IF(OFFSET(W338,1-$B338,0,24,1)<$BU338*AVERAGE(OFFSET(W338,1-$B338,0,24,1)),OFFSET($BU338,1-$B338,0,24,1)*AVERAGE(OFFSET(W338,1-$B338,0,24,1)),IF(OFFSET(W338,1-$B338,0,24,1)>$BV338*AVERAGE(OFFSET(W338,1-$B338,0,24,1)),OFFSET($BV338,1-$B338,0,24,1)*AVERAGE(OFFSET(W338,1-$B338,0,24,1)),OFFSET(W338,1-$B338,0,24,1))))))+$BT338)*W$22*INDEX(Hydro_Param!$D$27:$D$39,$A338)/$C338/24","v":15.511904896703653},{"$f":"X338+($BS338*MAX($BU338,MIN($BV338,X338/AVERAGE(IF(OFFSET(X338,1-$B338,0,24,1)<$BU338*AVERAGE(OFFSET(X338,1-$B338,0,24,1)),OFFSET($BU338,1-$B338,0,24,1)*AVERAGE(OFFSET(X338,1-$B338,0,24,1)),IF(OFFSET(X338,1-$B338,0,24,1)>$BV338*AVERAGE(OFFSET(X338,1-$B338,0,24,1)),OFFSET($BV338,1-$B338,0,24,1)*AVERAGE(OFFSET(X338,1-$B338,0,24,1)),OFFSET(X338,1-$B338,0,24,1))))))+$BT338)*X$22*INDEX(Hydro_Param!$D$27:$D$39,$A338)/$C338/24","v":15.573059241701294},{"$f":"Y338+($BS338*MAX($BU338,MIN($BV338,Y338/AVERAGE(IF(OFFSET(Y338,1-$B338,0,24,1)<$BU338*AVERAGE(OFFSET(Y338,1-$B338,0,24,1)),OFFSET($BU338,1-$B338,0,24,1)*AVERAGE(OFFSET(Y338,1-$B338,0,24,1)),IF(OFFSET(Y338,1-$B338,0,24,1)>$BV338*AVERAGE(OFFSET(Y338,1-$B338,0,24,1)),OFFSET($BV338,1-$B338,0,24,1)*AVERAGE(OFFSET(Y338,1-$B338,0,24,1)),OFFSET(Y338,1-$B338,0,24,1))))))+$BT338)*Y$22*INDEX(Hydro_Param!$D$27:$D$39,$A338)/$C338/24","v":15.105886704402046},{"$f":"Z338+($BS338*MAX($BU338,MIN($BV338,Z338/AVERAGE(IF(OFFSET(Z338,1-$B338,0,24,1)<$BU338*AVERAGE(OFFSET(Z338,1-$B338,0,24,1)),OFFSET($BU338,1-$B338,0,24,1)*AVERAGE(OFFSET(Z338,1-$B338,0,24,1)),IF(OFFSET(Z338,1-$B338,0,24,1)>$BV338*AVERAGE(OFFSET(Z338,1-$B338,0,24,1)),OFFSET($BV338,1-$B338,0,24,1)*AVERAGE(OFFSET(Z338,1-$B338,0,24,1)),OFFSET(Z338,1-$B338,0,24,1))))))+$BT338)*Z$22*INDEX(Hydro_Param!$D$27:$D$39,$A338)/$C338/24","v":14.438609688464414},{"$f":"AA338+($BS338*MAX($BU338,MIN($BV338,AA338/AVERAGE(IF(OFFSET(AA338,1-$B338,0,24,1)<$BU338*AVERAGE(OFFSET(AA338,1-$B338,0,24,1)),OFFSET($BU338,1-$B338,0,24,1)*AVERAGE(OFFSET(AA338,1-$B338,0,24,1)),IF(OFFSET(AA338,1-$B338,0,24,1)>$BV338*AVERAGE(OFFSET(AA338,1-$B338,0,24,1)),OFFSET($BV338,1-$B338,0,24,1)*AVERAGE(OFFSET(AA338,1-$B338,0,24,1)),OFFSET(AA338,1-$B338,0,24,1))))))+$BT338)*AA$22*INDEX(Hydro_Param!$D$27:$D$39,$A338)/$C338/24","v":13.796506384347166},{"$f":"AB338+($BS338*MAX($BU338,MIN($BV338,AB338/AVERAGE(IF(OFFSET(AB338,1-$B338,0,24,1)<$BU338*AVERAGE(OFFSET(AB338,1-$B338,0,24,1)),OFFSET($BU338,1-$B338,0,24,1)*AVERAGE(OFFSET(AB338,1-$B338,0,24,1)),IF(OFFSET(AB338,1-$B338,0,24,1)>$BV338*AVERAGE(OFFSET(AB338,1-$B338,0,24,1)),OFFSET($BV338,1-$B338,0,24,1)*AVERAGE(OFFSET(AB338,1-$B338,0,24,1)),OFFSET(AB338,1-$B338,0,24,1))))))+$BT338)*AB$22*INDEX(Hydro_Param!$D$27:$D$39,$A338)/$C338/24","v":13.570236288677114},{"$f":"AC338+($BS338*MAX($BU338,MIN($BV338,AC338/AVERAGE(IF(OFFSET(AC338,1-$B338,0,24,1)<$BU338*AVERAGE(OFFSET(AC338,1-$B338,0,24,1)),OFFSET($BU338,1-$B338,0,24,1)*AVERAGE(OFFSET(AC338,1-$B338,0,24,1)),IF(OFFSET(AC338,1-$B338,0,24,1)>$BV338*AVERAGE(OFFSET(AC338,1-$B338,0,24,1)),OFFSET($BV338,1-$B338,0,24,1)*AVERAGE(OFFSET(AC338,1-$B338,0,24,1)),OFFSET(AC338,1-$B338,0,24,1))))))+$BT338)*AC$22*INDEX(Hydro_Param!$D$27:$D$39,$A338)/$C338/24","v":13.230419023174472},{"$f":"AD338+($BS338*MAX($BU338,MIN($BV338,AD338/AVERAGE(IF(OFFSET(AD338,1-$B338,0,24,1)<$BU338*AVERAGE(OFFSET(AD338,1-$B338,0,24,1)),OFFSET($BU338,1-$B338,0,24,1)*AVERAGE(OFFSET(AD338,1-$B338,0,24,1)),IF(OFFSET(AD338,1-$B338,0,24,1)>$BV338*AVERAGE(OFFSET(AD338,1-$B338,0,24,1)),OFFSET($BV338,1-$B338,0,24,1)*AVERAGE(OFFSET(AD338,1-$B338,0,24,1)),OFFSET(AD338,1-$B338,0,24,1))))))+$BT338)*AD$22*INDEX(Hydro_Param!$D$27:$D$39,$A338)/$C338/24","v":13.059702127706226},{"$f":"AE338+($BS338*MAX($BU338,MIN($BV338,AE338/AVERAGE(IF(OFFSET(AE338,1-$B338,0,24,1)<$BU338*AVERAGE(OFFSET(AE338,1-$B338,0,24,1)),OFFSET($BU338,1-$B338,0,24,1)*AVERAGE(OFFSET(AE338,1-$B338,0,24,1)),IF(OFFSET(AE338,1-$B338,0,24,1)>$BV338*AVERAGE(OFFSET(AE338,1-$B338,0,24,1)),OFFSET($BV338,1-$B338,0,24,1)*AVERAGE(OFFSET(AE338,1-$B338,0,24,1)),OFFSET(AE338,1-$B338,0,24,1))))))+$BT338)*AE$22*INDEX(Hydro_Param!$D$27:$D$39,$A338)/$C338/24","v":12.904698826912744},{"$f":"AF338+($BS338*MAX($BU338,MIN($BV338,AF338/AVERAGE(IF(OFFSET(AF338,1-$B338,0,24,1)<$BU338*AVERAGE(OFFSET(AF338,1-$B338,0,24,1)),OFFSET($BU338,1-$B338,0,24,1)*AVERAGE(OFFSET(AF338,1-$B338,0,24,1)),IF(OFFSET(AF338,1-$B338,0,24,1)>$BV338*AVERAGE(OFFSET(AF338,1-$B338,0,24,1)),OFFSET($BV338,1-$B338,0,24,1)*AVERAGE(OFFSET(AF338,1-$B338,0,24,1)),OFFSET(AF338,1-$B338,0,24,1))))))+$BT338)*AF$22*INDEX(Hydro_Param!$D$27:$D$39,$A338)/$C338/24","v":12.983958108388746},{"$f":"AG338+($BS338*MAX($BU338,MIN($BV338,AG338/AVERAGE(IF(OFFSET(AG338,1-$B338,0,24,1)<$BU338*AVERAGE(OFFSET(AG338,1-$B338,0,24,1)),OFFSET($BU338,1-$B338,0,24,1)*AVERAGE(OFFSET(AG338,1-$B338,0,24,1)),IF(OFFSET(AG338,1-$B338,0,24,1)>$BV338*AVERAGE(OFFSET(AG338,1-$B338,0,24,1)),OFFSET($BV338,1-$B338,0,24,1)*AVERAGE(OFFSET(AG338,1-$B338,0,24,1)),OFFSET(AG338,1-$B338,0,24,1))))))+$BT338)*AG$22*INDEX(Hydro_Param!$D$27:$D$39,$A338)/$C338/24","v":13.031126262102426},{"$f":"AH338+($BS338*MAX($BU338,MIN($BV338,AH338/AVERAGE(IF(OFFSET(AH338,1-$B338,0,24,1)<$BU338*AVERAGE(OFFSET(AH338,1-$B338,0,24,1)),OFFSET($BU338,1-$B338,0,24,1)*AVERAGE(OFFSET(AH338,1-$B338,0,24,1)),IF(OFFSET(AH338,1-$B338,0,24,1)>$BV338*AVERAGE(OFFSET(AH338,1-$B338,0,24,1)),OFFSET($BV338,1-$B338,0,24,1)*AVERAGE(OFFSET(AH338,1-$B338,0,24,1)),OFFSET(AH338,1-$B338,0,24,1))))))+$BT338)*AH$22*INDEX(Hydro_Param!$D$27:$D$39,$A338)/$C338/24","v":15.316731036350546},{"$f":"AI338+($BS338*MAX($BU338,MIN($BV338,AI338/AVERAGE(IF(OFFSET(AI338,1-$B338,0,24,1)<$BU338*AVERAGE(OFFSET(AI338,1-$B338,0,24,1)),OFFSET($BU338,1-$B338,0,24,1)*AVERAGE(OFFSET(AI338,1-$B338,0,24,1)),IF(OFFSET(AI338,1-$B338,0,24,1)>$BV338*AVERAGE(OFFSET(AI338,1-$B338,0,24,1)),OFFSET($BV338,1-$B338,0,24,1)*AVERAGE(OFFSET(AI338,1-$B338,0,24,1)),OFFSET(AI338,1-$B338,0,24,1))))))+$BT338)*AI$22*INDEX(Hydro_Param!$D$27:$D$39,$A338)/$C338/24","v":15.394501378175036},{"$f":"AJ338+($BS338*MAX($BU338,MIN($BV338,AJ338/AVERAGE(IF(OFFSET(AJ338,1-$B338,0,24,1)<$BU338*AVERAGE(OFFSET(AJ338,1-$B338,0,24,1)),OFFSET($BU338,1-$B338,0,24,1)*AVERAGE(OFFSET(AJ338,1-$B338,0,24,1)),IF(OFFSET(AJ338,1-$B338,0,24,1)>$BV338*AVERAGE(OFFSET(AJ338,1-$B338,0,24,1)),OFFSET($BV338,1-$B338,0,24,1)*AVERAGE(OFFSET(AJ338,1-$B338,0,24,1)),OFFSET(AJ338,1-$B338,0,24,1))))))+$BT338)*AJ$22*INDEX(Hydro_Param!$D$27:$D$39,$A338)/$C338/24","v":15.309642079662195},{"$f":"AK338+($BS338*MAX($BU338,MIN($BV338,AK338/AVERAGE(IF(OFFSET(AK338,1-$B338,0,24,1)<$BU338*AVERAGE(OFFSET(AK338,1-$B338,0,24,1)),OFFSET($BU338,1-$B338,0,24,1)*AVERAGE(OFFSET(AK338,1-$B338,0,24,1)),IF(OFFSET(AK338,1-$B338,0,24,1)>$BV338*AVERAGE(OFFSET(AK338,1-$B338,0,24,1)),OFFSET($BV338,1-$B338,0,24,1)*AVERAGE(OFFSET(AK338,1-$B338,0,24,1)),OFFSET(AK338,1-$B338,0,24,1))))))+$BT338)*AK$22*INDEX(Hydro_Param!$D$27:$D$39,$A338)/$C338/24","v":14.651716637841762},{"$f":"AL338+($BS338*MAX($BU338,MIN($BV338,AL338/AVERAGE(IF(OFFSET(AL338,1-$B338,0,24,1)<$BU338*AVERAGE(OFFSET(AL338,1-$B338,0,24,1)),OFFSET($BU338,1-$B338,0,24,1)*AVERAGE(OFFSET(AL338,1-$B338,0,24,1)),IF(OFFSET(AL338,1-$B338,0,24,1)>$BV338*AVERAGE(OFFSET(AL338,1-$B338,0,24,1)),OFFSET($BV338,1-$B338,0,24,1)*AVERAGE(OFFSET(AL338,1-$B338,0,24,1)),OFFSET(AL338,1-$B338,0,24,1))))))+$BT338)*AL$22*INDEX(Hydro_Param!$D$27:$D$39,$A338)/$C338/24","v":14.372516793666259},{"$f":"AM338+($BS338*MAX($BU338,MIN($BV338,AM338/AVERAGE(IF(OFFSET(AM338,1-$B338,0,24,1)<$BU338*AVERAGE(OFFSET(AM338,1-$B338,0,24,1)),OFFSET($BU338,1-$B338,0,24,1)*AVERAGE(OFFSET(AM338,1-$B338,0,24,1)),IF(OFFSET(AM338,1-$B338,0,24,1)>$BV338*AVERAGE(OFFSET(AM338,1-$B338,0,24,1)),OFFSET($BV338,1-$B338,0,24,1)*AVERAGE(OFFSET(AM338,1-$B338,0,24,1)),OFFSET(AM338,1-$B338,0,24,1))))))+$BT338)*AM$22*INDEX(Hydro_Param!$D$27:$D$39,$A338)/$C338/24","v":14.211572293898579},{"$f":"AN338+($BS338*MAX($BU338,MIN($BV338,AN338/AVERAGE(IF(OFFSET(AN338,1-$B338,0,24,1)<$BU338*AVERAGE(OFFSET(AN338,1-$B338,0,24,1)),OFFSET($BU338,1-$B338,0,24,1)*AVERAGE(OFFSET(AN338,1-$B338,0,24,1)),IF(OFFSET(AN338,1-$B338,0,24,1)>$BV338*AVERAGE(OFFSET(AN338,1-$B338,0,24,1)),OFFSET($BV338,1-$B338,0,24,1)*AVERAGE(OFFSET(AN338,1-$B338,0,24,1)),OFFSET(AN338,1-$B338,0,24,1))))))+$BT338)*AN$22*INDEX(Hydro_Param!$D$27:$D$39,$A338)/$C338/24","v":14.180781442195357},{"$f":"AO338+($BS338*MAX($BU338,MIN($BV338,AO338/AVERAGE(IF(OFFSET(AO338,1-$B338,0,24,1)<$BU338*AVERAGE(OFFSET(AO338,1-$B338,0,24,1)),OFFSET($BU338,1-$B338,0,24,1)*AVERAGE(OFFSET(AO338,1-$B338,0,24,1)),IF(OFFSET(AO338,1-$B338,0,24,1)>$BV338*AVERAGE(OFFSET(AO338,1-$B338,0,24,1)),OFFSET($BV338,1-$B338,0,24,1)*AVERAGE(OFFSET(AO338,1-$B338,0,24,1)),OFFSET(AO338,1-$B338,0,24,1))))))+$BT338)*AO$22*INDEX(Hydro_Param!$D$27:$D$39,$A338)/$C338/24","v":14.324423951379652},{"$f":"AP338+($BS338*MAX($BU338,MIN($BV338,AP338/AVERAGE(IF(OFFSET(AP338,1-$B338,0,24,1)<$BU338*AVERAGE(OFFSET(AP338,1-$B338,0,24,1)),OFFSET($BU338,1-$B338,0,24,1)*AVERAGE(OFFSET(AP338,1-$B338,0,24,1)),IF(OFFSET(AP338,1-$B338,0,24,1)>$BV338*AVERAGE(OFFSET(AP338,1-$B338,0,24,1)),OFFSET($BV338,1-$B338,0,24,1)*AVERAGE(OFFSET(AP338,1-$B338,0,24,1)),OFFSET(AP338,1-$B338,0,24,1))))))+$BT338)*AP$22*INDEX(Hydro_Param!$D$27:$D$39,$A338)/$C338/24","v":14.467204232042084},{"$f":"AQ338+($BS338*MAX($BU338,MIN($BV338,AQ338/AVERAGE(IF(OFFSET(AQ338,1-$B338,0,24,1)<$BU338*AVERAGE(OFFSET(AQ338,1-$B338,0,24,1)),OFFSET($BU338,1-$B338,0,24,1)*AVERAGE(OFFSET(AQ338,1-$B338,0,24,1)),IF(OFFSET(AQ338,1-$B338,0,24,1)>$BV338*AVERAGE(OFFSET(AQ338,1-$B338,0,24,1)),OFFSET($BV338,1-$B338,0,24,1)*AVERAGE(OFFSET(AQ338,1-$B338,0,24,1)),OFFSET(AQ338,1-$B338,0,24,1))))))+$BT338)*AQ$22*INDEX(Hydro_Param!$D$27:$D$39,$A338)/$C338/24","v":14.60612761736075},{"$f":"AR338+($BS338*MAX($BU338,MIN($BV338,AR338/AVERAGE(IF(OFFSET(AR338,1-$B338,0,24,1)<$BU338*AVERAGE(OFFSET(AR338,1-$B338,0,24,1)),OFFSET($BU338,1-$B338,0,24,1)*AVERAGE(OFFSET(AR338,1-$B338,0,24,1)),IF(OFFSET(AR338,1-$B338,0,24,1)>$BV338*AVERAGE(OFFSET(AR338,1-$B338,0,24,1)),OFFSET($BV338,1-$B338,0,24,1)*AVERAGE(OFFSET(AR338,1-$B338,0,24,1)),OFFSET(AR338,1-$B338,0,24,1))))))+$BT338)*AR$22*INDEX(Hydro_Param!$D$27:$D$39,$A338)/$C338/24","v":14.740159339408368},{"$f":"AS338+($BS338*MAX($BU338,MIN($BV338,AS338/AVERAGE(IF(OFFSET(AS338,1-$B338,0,24,1)<$BU338*AVERAGE(OFFSET(AS338,1-$B338,0,24,1)),OFFSET($BU338,1-$B338,0,24,1)*AVERAGE(OFFSET(AS338,1-$B338,0,24,1)),IF(OFFSET(AS338,1-$B338,0,24,1)>$BV338*AVERAGE(OFFSET(AS338,1-$B338,0,24,1)),OFFSET($BV338,1-$B338,0,24,1)*AVERAGE(OFFSET(AS338,1-$B338,0,24,1)),OFFSET(AS338,1-$B338,0,24,1))))))+$BT338)*AS$22*INDEX(Hydro_Param!$D$27:$D$39,$A338)/$C338/24","v":14.869316250475116},{"$f":"AT338+($BS338*MAX($BU338,MIN($BV338,AT338/AVERAGE(IF(OFFSET(AT338,1-$B338,0,24,1)<$BU338*AVERAGE(OFFSET(AT338,1-$B338,0,24,1)),OFFSET($BU338,1-$B338,0,24,1)*AVERAGE(OFFSET(AT338,1-$B338,0,24,1)),IF(OFFSET(AT338,1-$B338,0,24,1)>$BV338*AVERAGE(OFFSET(AT338,1-$B338,0,24,1)),OFFSET($BV338,1-$B338,0,24,1)*AVERAGE(OFFSET(AT338,1-$B338,0,24,1)),OFFSET(AT338,1-$B338,0,24,1))))))+$BT338)*AT$22*INDEX(Hydro_Param!$D$27:$D$39,$A338)/$C338/24","v":15.003576639951525},{"$f":"AU338+($BS338*MAX($BU338,MIN($BV338,AU338/AVERAGE(IF(OFFSET(AU338,1-$B338,0,24,1)<$BU338*AVERAGE(OFFSET(AU338,1-$B338,0,24,1)),OFFSET($BU338,1-$B338,0,24,1)*AVERAGE(OFFSET(AU338,1-$B338,0,24,1)),IF(OFFSET(AU338,1-$B338,0,24,1)>$BV338*AVERAGE(OFFSET(AU338,1-$B338,0,24,1)),OFFSET($BV338,1-$B338,0,24,1)*AVERAGE(OFFSET(AU338,1-$B338,0,24,1)),OFFSET(AU338,1-$B338,0,24,1))))))+$BT338)*AU$22*INDEX(Hydro_Param!$D$27:$D$39,$A338)/$C338/24","v":15.149374505003552},{"$f":"AV338+($BS338*MAX($BU338,MIN($BV338,AV338/AVERAGE(IF(OFFSET(AV338,1-$B338,0,24,1)<$BU338*AVERAGE(OFFSET(AV338,1-$B338,0,24,1)),OFFSET($BU338,1-$B338,0,24,1)*AVERAGE(OFFSET(AV338,1-$B338,0,24,1)),IF(OFFSET(AV338,1-$B338,0,24,1)>$BV338*AVERAGE(OFFSET(AV338,1-$B338,0,24,1)),OFFSET($BV338,1-$B338,0,24,1)*AVERAGE(OFFSET(AV338,1-$B338,0,24,1)),OFFSET(AV338,1-$B338,0,24,1))))))+$BT338)*AV$22*INDEX(Hydro_Param!$D$27:$D$39,$A338)/$C338/24","v":15.28042932207711},{"$f":"AW338+($BS338*MAX($BU338,MIN($BV338,AW338/AVERAGE(IF(OFFSET(AW338,1-$B338,0,24,1)<$BU338*AVERAGE(OFFSET(AW338,1-$B338,0,24,1)),OFFSET($BU338,1-$B338,0,24,1)*AVERAGE(OFFSET(AW338,1-$B338,0,24,1)),IF(OFFSET(AW338,1-$B338,0,24,1)>$BV338*AVERAGE(OFFSET(AW338,1-$B338,0,24,1)),OFFSET($BV338,1-$B338,0,24,1)*AVERAGE(OFFSET(AW338,1-$B338,0,24,1)),OFFSET(AW338,1-$B338,0,24,1))))))+$BT338)*AW$22*INDEX(Hydro_Param!$D$27:$D$39,$A338)/$C338/24","v":15.404223473512667},{"$f":"AX338+($BS338*MAX($BU338,MIN($BV338,AX338/AVERAGE(IF(OFFSET(AX338,1-$B338,0,24,1)<$BU338*AVERAGE(OFFSET(AX338,1-$B338,0,24,1)),OFFSET($BU338,1-$B338,0,24,1)*AVERAGE(OFFSET(AX338,1-$B338,0,24,1)),IF(OFFSET(AX338,1-$B338,0,24,1)>$BV338*AVERAGE(OFFSET(AX338,1-$B338,0,24,1)),OFFSET($BV338,1-$B338,0,24,1)*AVERAGE(OFFSET(AX338,1-$B338,0,24,1)),OFFSET(AX338,1-$B338,0,24,1))))))+$BT338)*AX$22*INDEX(Hydro_Param!$D$27:$D$39,$A338)/$C338/24","v":15.546456598177857},{"$f":"AY338+($BS338*MAX($BU338,MIN($BV338,AY338/AVERAGE(IF(OFFSET(AY338,1-$B338,0,24,1)<$BU338*AVERAGE(OFFSET(AY338,1-$B338,0,24,1)),OFFSET($BU338,1-$B338,0,24,1)*AVERAGE(OFFSET(AY338,1-$B338,0,24,1)),IF(OFFSET(AY338,1-$B338,0,24,1)>$BV338*AVERAGE(OFFSET(AY338,1-$B338,0,24,1)),OFFSET($BV338,1-$B338,0,24,1)*AVERAGE(OFFSET(AY338,1-$B338,0,24,1)),OFFSET(AY338,1-$B338,0,24,1))))))+$BT338)*AY$22*INDEX(Hydro_Param!$D$27:$D$39,$A338)/$C338/24","v":15.692258853769706},{"$f":"AZ338+($BS338*MAX($BU338,MIN($BV338,AZ338/AVERAGE(IF(OFFSET(AZ338,1-$B338,0,24,1)<$BU338*AVERAGE(OFFSET(AZ338,1-$B338,0,24,1)),OFFSET($BU338,1-$B338,0,24,1)*AVERAGE(OFFSET(AZ338,1-$B338,0,24,1)),IF(OFFSET(AZ338,1-$B338,0,24,1)>$BV338*AVERAGE(OFFSET(AZ338,1-$B338,0,24,1)),OFFSET($BV338,1-$B338,0,24,1)*AVERAGE(OFFSET(AZ338,1-$B338,0,24,1)),OFFSET(AZ338,1-$B338,0,24,1))))))+$BT338)*AZ$22*INDEX(Hydro_Param!$D$27:$D$39,$A338)/$C338/24","v":15.806182829496974},{"$f":"BA338+($BS338*MAX($BU338,MIN($BV338,BA338/AVERAGE(IF(OFFSET(BA338,1-$B338,0,24,1)<$BU338*AVERAGE(OFFSET(BA338,1-$B338,0,24,1)),OFFSET($BU338,1-$B338,0,24,1)*AVERAGE(OFFSET(BA338,1-$B338,0,24,1)),IF(OFFSET(BA338,1-$B338,0,24,1)>$BV338*AVERAGE(OFFSET(BA338,1-$B338,0,24,1)),OFFSET($BV338,1-$B338,0,24,1)*AVERAGE(OFFSET(BA338,1-$B338,0,24,1)),OFFSET(BA338,1-$B338,0,24,1))))))+$BT338)*BA$22*INDEX(Hydro_Param!$D$27:$D$39,$A338)/$C338/24","v":15.941848462796189},{"$f":"BB338+($BS338*MAX($BU338,MIN($BV338,BB338/AVERAGE(IF(OFFSET(BB338,1-$B338,0,24,1)<$BU338*AVERAGE(OFFSET(BB338,1-$B338,0,24,1)),OFFSET($BU338,1-$B338,0,24,1)*AVERAGE(OFFSET(BB338,1-$B338,0,24,1)),IF(OFFSET(BB338,1-$B338,0,24,1)>$BV338*AVERAGE(OFFSET(BB338,1-$B338,0,24,1)),OFFSET($BV338,1-$B338,0,24,1)*AVERAGE(OFFSET(BB338,1-$B338,0,24,1)),OFFSET(BB338,1-$B338,0,24,1))))))+$BT338)*BB$22*INDEX(Hydro_Param!$D$27:$D$39,$A338)/$C338/24","v":16.085635761500967},{"$f":"BC338+($BS338*MAX($BU338,MIN($BV338,BC338/AVERAGE(IF(OFFSET(BC338,1-$B338,0,24,1)<$BU338*AVERAGE(OFFSET(BC338,1-$B338,0,24,1)),OFFSET($BU338,1-$B338,0,24,1)*AVERAGE(OFFSET(BC338,1-$B338,0,24,1)),IF(OFFSET(BC338,1-$B338,0,24,1)>$BV338*AVERAGE(OFFSET(BC338,1-$B338,0,24,1)),OFFSET($BV338,1-$B338,0,24,1)*AVERAGE(OFFSET(BC338,1-$B338,0,24,1)),OFFSET(BC338,1-$B338,0,24,1))))))+$BT338)*BC$22*INDEX(Hydro_Param!$D$27:$D$39,$A338)/$C338/24","v":16.211217400855745},{"$f":"BD338+($BS338*MAX($BU338,MIN($BV338,BD338/AVERAGE(IF(OFFSET(BD338,1-$B338,0,24,1)<$BU338*AVERAGE(OFFSET(BD338,1-$B338,0,24,1)),OFFSET($BU338,1-$B338,0,24,1)*AVERAGE(OFFSET(BD338,1-$B338,0,24,1)),IF(OFFSET(BD338,1-$B338,0,24,1)>$BV338*AVERAGE(OFFSET(BD338,1-$B338,0,24,1)),OFFSET($BV338,1-$B338,0,24,1)*AVERAGE(OFFSET(BD338,1-$B338,0,24,1)),OFFSET(BD338,1-$B338,0,24,1))))))+$BT338)*BD$22*INDEX(Hydro_Param!$D$27:$D$39,$A338)/$C338/24","v":16.341395827805968},{"$f":"BE338+($BS338*MAX($BU338,MIN($BV338,BE338/AVERAGE(IF(OFFSET(BE338,1-$B338,0,24,1)<$BU338*AVERAGE(OFFSET(BE338,1-$B338,0,24,1)),OFFSET($BU338,1-$B338,0,24,1)*AVERAGE(OFFSET(BE338,1-$B338,0,24,1)),IF(OFFSET(BE338,1-$B338,0,24,1)>$BV338*AVERAGE(OFFSET(BE338,1-$B338,0,24,1)),OFFSET($BV338,1-$B338,0,24,1)*AVERAGE(OFFSET(BE338,1-$B338,0,24,1)),OFFSET(BE338,1-$B338,0,24,1))))))+$BT338)*BE$22*INDEX(Hydro_Param!$D$27:$D$39,$A338)/$C338/24","v":16.493518543782844},{"$f":"BF338+($BS338*MAX($BU338,MIN($BV338,BF338/AVERAGE(IF(OFFSET(BF338,1-$B338,0,24,1)<$BU338*AVERAGE(OFFSET(BF338,1-$B338,0,24,1)),OFFSET($BU338,1-$B338,0,24,1)*AVERAGE(OFFSET(BF338,1-$B338,0,24,1)),IF(OFFSET(BF338,1-$B338,0,24,1)>$BV338*AVERAGE(OFFSET(BF338,1-$B338,0,24,1)),OFFSET($BV338,1-$B338,0,24,1)*AVERAGE(OFFSET(BF338,1-$B338,0,24,1)),OFFSET(BF338,1-$B338,0,24,1))))))+$BT338)*BF$22*INDEX(Hydro_Param!$D$27:$D$39,$A338)/$C338/24","v":16.6461183771716},{"$f":"BG338+($BS338*MAX($BU338,MIN($BV338,BG338/AVERAGE(IF(OFFSET(BG338,1-$B338,0,24,1)<$BU338*AVERAGE(OFFSET(BG338,1-$B338,0,24,1)),OFFSET($BU338,1-$B338,0,24,1)*AVERAGE(OFFSET(BG338,1-$B338,0,24,1)),IF(OFFSET(BG338,1-$B338,0,24,1)>$BV338*AVERAGE(OFFSET(BG338,1-$B338,0,24,1)),OFFSET($BV338,1-$B338,0,24,1)*AVERAGE(OFFSET(BG338,1-$B338,0,24,1)),OFFSET(BG338,1-$B338,0,24,1))))))+$BT338)*BG$22*INDEX(Hydro_Param!$D$27:$D$39,$A338)/$C338/24","v":16.798765720495119},{"$f":"BH338+($BS338*MAX($BU338,MIN($BV338,BH338/AVERAGE(IF(OFFSET(BH338,1-$B338,0,24,1)<$BU338*AVERAGE(OFFSET(BH338,1-$B338,0,24,1)),OFFSET($BU338,1-$B338,0,24,1)*AVERAGE(OFFSET(BH338,1-$B338,0,24,1)),IF(OFFSET(BH338,1-$B338,0,24,1)>$BV338*AVERAGE(OFFSET(BH338,1-$B338,0,24,1)),OFFSET($BV338,1-$B338,0,24,1)*AVERAGE(OFFSET(BH338,1-$B338,0,24,1)),OFFSET(BH338,1-$B338,0,24,1))))))+$BT338)*BH$22*INDEX(Hydro_Param!$D$27:$D$39,$A338)/$C338/24","v":16.951233213378785},{"$f":"BI338+($BS338*MAX($BU338,MIN($BV338,BI338/AVERAGE(IF(OFFSET(BI338,1-$B338,0,24,1)<$BU338*AVERAGE(OFFSET(BI338,1-$B338,0,24,1)),OFFSET($BU338,1-$B338,0,24,1)*AVERAGE(OFFSET(BI338,1-$B338,0,24,1)),IF(OFFSET(BI338,1-$B338,0,24,1)>$BV338*AVERAGE(OFFSET(BI338,1-$B338,0,24,1)),OFFSET($BV338,1-$B338,0,24,1)*AVERAGE(OFFSET(BI338,1-$B338,0,24,1)),OFFSET(BI338,1-$B338,0,24,1))))))+$BT338)*BI$22*INDEX(Hydro_Param!$D$27:$D$39,$A338)/$C338/24","v":17.081787300039927},{"$f":"BJ338+($BS338*MAX($BU338,MIN($BV338,BJ338/AVERAGE(IF(OFFSET(BJ338,1-$B338,0,24,1)<$BU338*AVERAGE(OFFSET(BJ338,1-$B338,0,24,1)),OFFSET($BU338,1-$B338,0,24,1)*AVERAGE(OFFSET(BJ338,1-$B338,0,24,1)),IF(OFFSET(BJ338,1-$B338,0,24,1)>$BV338*AVERAGE(OFFSET(BJ338,1-$B338,0,24,1)),OFFSET($BV338,1-$B338,0,24,1)*AVERAGE(OFFSET(BJ338,1-$B338,0,24,1)),OFFSET(BJ338,1-$B338,0,24,1))))))+$BT338)*BJ$22*INDEX(Hydro_Param!$D$27:$D$39,$A338)/$C338/24","v":17.229523143848375},{"$f":"BK338+($BS338*MAX($BU338,MIN($BV338,BK338/AVERAGE(IF(OFFSET(BK338,1-$B338,0,24,1)<$BU338*AVERAGE(OFFSET(BK338,1-$B338,0,24,1)),OFFSET($BU338,1-$B338,0,24,1)*AVERAGE(OFFSET(BK338,1-$B338,0,24,1)),IF(OFFSET(BK338,1-$B338,0,24,1)>$BV338*AVERAGE(OFFSET(BK338,1-$B338,0,24,1)),OFFSET($BV338,1-$B338,0,24,1)*AVERAGE(OFFSET(BK338,1-$B338,0,24,1)),OFFSET(BK338,1-$B338,0,24,1))))))+$BT338)*BK$22*INDEX(Hydro_Param!$D$27:$D$39,$A338)/$C338/24","v":17.365413520455743},{"$f":"BL338+($BS338*MAX($BU338,MIN($BV338,BL338/AVERAGE(IF(OFFSET(BL338,1-$B338,0,24,1)<$BU338*AVERAGE(OFFSET(BL338,1-$B338,0,24,1)),OFFSET($BU338,1-$B338,0,24,1)*AVERAGE(OFFSET(BL338,1-$B338,0,24,1)),IF(OFFSET(BL338,1-$B338,0,24,1)>$BV338*AVERAGE(OFFSET(BL338,1-$B338,0,24,1)),OFFSET($BV338,1-$B338,0,24,1)*AVERAGE(OFFSET(BL338,1-$B338,0,24,1)),OFFSET(BL338,1-$B338,0,24,1))))))+$BT338)*BL$22*INDEX(Hydro_Param!$D$27:$D$39,$A338)/$C338/24","v":17.501012271778606},{"$f":"BM338+($BS338*MAX($BU338,MIN($BV338,BM338/AVERAGE(IF(OFFSET(BM338,1-$B338,0,24,1)<$BU338*AVERAGE(OFFSET(BM338,1-$B338,0,24,1)),OFFSET($BU338,1-$B338,0,24,1)*AVERAGE(OFFSET(BM338,1-$B338,0,24,1)),IF(OFFSET(BM338,1-$B338,0,24,1)>$BV338*AVERAGE(OFFSET(BM338,1-$B338,0,24,1)),OFFSET($BV338,1-$B338,0,24,1)*AVERAGE(OFFSET(BM338,1-$B338,0,24,1)),OFFSET(BM338,1-$B338,0,24,1))))))+$BT338)*BM$22*INDEX(Hydro_Param!$D$27:$D$39,$A338)/$C338/24","v":17.656327512001461},{"$f":"BN338+($BS338*MAX($BU338,MIN($BV338,BN338/AVERAGE(IF(OFFSET(BN338,1-$B338,0,24,1)<$BU338*AVERAGE(OFFSET(BN338,1-$B338,0,24,1)),OFFSET($BU338,1-$B338,0,24,1)*AVERAGE(OFFSET(BN338,1-$B338,0,24,1)),IF(OFFSET(BN338,1-$B338,0,24,1)>$BV338*AVERAGE(OFFSET(BN338,1-$B338,0,24,1)),OFFSET($BV338,1-$B338,0,24,1)*AVERAGE(OFFSET(BN338,1-$B338,0,24,1)),OFFSET(BN338,1-$B338,0,24,1))))))+$BT338)*BN$22*INDEX(Hydro_Param!$D$27:$D$39,$A338)/$C338/24","v":17.812638460848994},{"$f":"BO338+($BS338*MAX($BU338,MIN($BV338,BO338/AVERAGE(IF(OFFSET(BO338,1-$B338,0,24,1)<$BU338*AVERAGE(OFFSET(BO338,1-$B338,0,24,1)),OFFSET($BU338,1-$B338,0,24,1)*AVERAGE(OFFSET(BO338,1-$B338,0,24,1)),IF(OFFSET(BO338,1-$B338,0,24,1)>$BV338*AVERAGE(OFFSET(BO338,1-$B338,0,24,1)),OFFSET($BV338,1-$B338,0,24,1)*AVERAGE(OFFSET(BO338,1-$B338,0,24,1)),OFFSET(BO338,1-$B338,0,24,1))))))+$BT338)*BO$22*INDEX(Hydro_Param!$D$27:$D$39,$A338)/$C338/24","v":17.970024593852365},{"$f":"BP338+($BS338*MAX($BU338,MIN($BV338,BP338/AVERAGE(IF(OFFSET(BP338,1-$B338,0,24,1)<$BU338*AVERAGE(OFFSET(BP338,1-$B338,0,24,1)),OFFSET($BU338,1-$B338,0,24,1)*AVERAGE(OFFSET(BP338,1-$B338,0,24,1)),IF(OFFSET(BP338,1-$B338,0,24,1)>$BV338*AVERAGE(OFFSET(BP338,1-$B338,0,24,1)),OFFSET($BV338,1-$B338,0,24,1)*AVERAGE(OFFSET(BP338,1-$B338,0,24,1)),OFFSET(BP338,1-$B338,0,24,1))))))+$BT338)*BP$22*INDEX(Hydro_Param!$D$27:$D$39,$A338)/$C338/24","v":18.12857158220865},{"$f":"BQ338+($BS338*MAX($BU338,MIN($BV338,BQ338/AVERAGE(IF(OFFSET(BQ338,1-$B338,0,24,1)<$BU338*AVERAGE(OFFSET(BQ338,1-$B338,0,24,1)),OFFSET($BU338,1-$B338,0,24,1)*AVERAGE(OFFSET(BQ338,1-$B338,0,24,1)),IF(OFFSET(BQ338,1-$B338,0,24,1)>$BV338*AVERAGE(OFFSET(BQ338,1-$B338,0,24,1)),OFFSET($BV338,1-$B338,0,24,1)*AVERAGE(OFFSET(BQ338,1-$B338,0,24,1)),OFFSET(BQ338,1-$B338,0,24,1))))))+$BT338)*BQ$22*INDEX(Hydro_Param!$D$27:$D$39,$A338)/$C338/24","v":18.287664906889404},null,{"$f":"MAX(MIN(U$7*Load_Shape!T297/$C338*U$31+(U$32*$G338+U$33*$H338)/$C338-BX338,$ED$51/1000),0)+BX338","v":14.392983949082655},{"$f":"MAX(MIN(V$7*Load_Shape!U297/$C338*V$31+(V$32*$G338+V$33*$H338)/$C338-BY338,$ED$51/1000),0)+BY338","v":13.404339301757776},{"$f":"MAX(MIN(W$7*Load_Shape!V297/$C338*W$31+(W$32*$G338+W$33*$H338)/$C338-BZ338,$ED$51/1000),0)+BZ338","v":15.511904896703653},{"$f":"MAX(MIN(X$7*Load_Shape!W297/$C338*X$31+(X$32*$G338+X$33*$H338)/$C338-CA338,$ED$51/1000),0)+CA338","v":15.573059241701294},{"$f":"MAX(MIN(Y$7*Load_Shape!X297/$C338*Y$31+(Y$32*$G338+Y$33*$H338)/$C338-CB338,$ED$51/1000),0)+CB338","v":15.105886704402046},{"$f":"MAX(MIN(Z$7*Load_Shape!Y297/$C338*Z$31+(Z$32*$G338+Z$33*$H338)/$C338-CC338,$ED$51/1000),0)+CC338","v":14.438609688464414},{"$f":"MAX(MIN(AA$7*Load_Shape!Z297/$C338*AA$31+(AA$32*$G338+AA$33*$H338)/$C338-CD338,$ED$51/1000),0)+CD338","v":13.796506384347166},{"$f":"MAX(MIN(AB$7*Load_Shape!AA297/$C338*AB$31+(AB$32*$G338+AB$33*$H338)/$C338-CE338,$ED$51/1000),0)+CE338","v":13.570236288677114},{"$f":"MAX(MIN(AC$7*Load_Shape!AB297/$C338*AC$31+(AC$32*$G338+AC$33*$H338)/$C338-CF338,$ED$51/1000),0)+CF338","v":13.230419023174472},{"$f":"MAX(MIN(AD$7*Load_Shape!AC297/$C338*AD$31+(AD$32*$G338+AD$33*$H338)/$C338-CG338,$ED$51/1000),0)+CG338","v":13.059702127706226},{"$f":"MAX(MIN(AE$7*Load_Shape!AD297/$C338*AE$31+(AE$32*$G338+AE$33*$H338)/$C338-CH338,$ED$51/1000),0)+CH338","v":12.904698826912744},{"$f":"MAX(MIN(AF$7*Load_Shape!AE297/$C338*AF$31+(AF$32*$G338+AF$33*$H338)/$C338-CI338,$ED$51/1000),0)+CI338","v":12.983958108388746},{"$f":"MAX(MIN(AG$7*Load_Shape!AF297/$C338*AG$31+(AG$32*$G338+AG$33*$H338)/$C338-CJ338,$ED$51/1000),0)+CJ338","v":13.031126262102426},{"$f":"MAX(MIN(AH$7*Load_Shape!AG297/$C338*AH$31+(AH$32*$G338+AH$33*$H338)/$C338-CK338,$ED$51/1000),0)+CK338","v":15.316731036350546},{"$f":"MAX(MIN(AI$7*Load_Shape!AH297/$C338*AI$31+(AI$32*$G338+AI$33*$H338)/$C338-CL338,$ED$51/1000),0)+CL338","v":15.394501378175036},{"$f":"MAX(MIN(AJ$7*Load_Shape!AI297/$C338*AJ$31+(AJ$32*$G338+AJ$33*$H338)/$C338-CM338,$ED$51/1000),0)+CM338","v":15.309642079662195},{"$f":"MAX(MIN(AK$7*Load_Shape!AJ297/$C338*AK$31+(AK$32*$G338+AK$33*$H338)/$C338-CN338,$ED$51/1000),0)+CN338","v":14.651716637841762},{"$f":"MAX(MIN(AL$7*Load_Shape!AK297/$C338*AL$31+(AL$32*$G338+AL$33*$H338)/$C338-CO338,$ED$51/1000),0)+CO338","v":14.372516793666259},{"$f":"MAX(MIN(AM$7*Load_Shape!AL297/$C338*AM$31+(AM$32*$G338+AM$33*$H338)/$C338-CP338,$ED$51/1000),0)+CP338","v":14.211572293898579},{"$f":"MAX(MIN(AN$7*Load_Shape!AM297/$C338*AN$31+(AN$32*$G338+AN$33*$H338)/$C338-CQ338,$ED$51/1000),0)+CQ338","v":14.180781442195357},{"$f":"MAX(MIN(AO$7*Load_Shape!AN297/$C338*AO$31+(AO$32*$G338+AO$33*$H338)/$C338-CR338,$ED$51/1000),0)+CR338","v":14.324423951379652},{"$f":"MAX(MIN(AP$7*Load_Shape!AO297/$C338*AP$31+(AP$32*$G338+AP$33*$H338)/$C338-CS338,$ED$51/1000),0)+CS338","v":14.467204232042084},{"$f":"MAX(MIN(AQ$7*Load_Shape!AP297/$C338*AQ$31+(AQ$32*$G338+AQ$33*$H338)/$C338-CT338,$ED$51/1000),0)+CT338","v":14.60612761736075},{"$f":"MAX(MIN(AR$7*Load_Shape!AQ297/$C338*AR$31+(AR$32*$G338+AR$33*$H338)/$C338-CU338,$ED$51/1000),0)+CU338","v":14.740159339408368},{"$f":"MAX(MIN(AS$7*Load_Shape!AR297/$C338*AS$31+(AS$32*$G338+AS$33*$H338)/$C338-CV338,$ED$51/1000),0)+CV338","v":14.869316250475116},{"$f":"MAX(MIN(AT$7*Load_Shape!AS297/$C338*AT$31+(AT$32*$G338+AT$33*$H338)/$C338-CW338,$ED$51/1000),0)+CW338","v":15.003576639951525},{"$f":"MAX(MIN(AU$7*Load_Shape!AT297/$C338*AU$31+(AU$32*$G338+AU$33*$H338)/$C338-CX338,$ED$51/1000),0)+CX338","v":15.149374505003552},{"$f":"MAX(MIN(AV$7*Load_Shape!AU297/$C338*AV$31+(AV$32*$G338+AV$33*$H338)/$C338-CY338,$ED$51/1000),0)+CY338","v":15.28042932207711},{"$f":"MAX(MIN(AW$7*Load_Shape!AV297/$C338*AW$31+(AW$32*$G338+AW$33*$H338)/$C338-CZ338,$ED$51/1000),0)+CZ338","v":15.404223473512667},{"$f":"MAX(MIN(AX$7*Load_Shape!AW297/$C338*AX$31+(AX$32*$G338+AX$33*$H338)/$C338-DA338,$ED$51/1000),0)+DA338","v":15.546456598177857},{"$f":"MAX(MIN(AY$7*Load_Shape!AX297/$C338*AY$31+(AY$32*$G338+AY$33*$H338)/$C338-DB338,$ED$51/1000),0)+DB338","v":15.692258853769706},{"$f":"MAX(MIN(AZ$7*Load_Shape!AY297/$C338*AZ$31+(AZ$32*$G338+AZ$33*$H338)/$C338-DC338,$ED$51/1000),0)+DC338","v":15.806182829496974},{"$f":"MAX(MIN(BA$7*Load_Shape!AZ297/$C338*BA$31+(BA$32*$G338+BA$33*$H338)/$C338-DD338,$ED$51/1000),0)+DD338","v":15.941848462796189},{"$f":"MAX(MIN(BB$7*Load_Shape!BA297/$C338*BB$31+(BB$32*$G338+BB$33*$H338)/$C338-DE338,$ED$51/1000),0)+DE338","v":16.085635761500967},{"$f":"MAX(MIN(BC$7*Load_Shape!BB297/$C338*BC$31+(BC$32*$G338+BC$33*$H338)/$C338-DF338,$ED$51/1000),0)+DF338","v":16.211217400855745},{"$f":"MAX(MIN(BD$7*Load_Shape!BC297/$C338*BD$31+(BD$32*$G338+BD$33*$H338)/$C338-DG338,$ED$51/1000),0)+DG338","v":16.341395827805968},{"$f":"MAX(MIN(BE$7*Load_Shape!BD297/$C338*BE$31+(BE$32*$G338+BE$33*$H338)/$C338-DH338,$ED$51/1000),0)+DH338","v":16.493518543782844},{"$f":"MAX(MIN(BF$7*Load_Shape!BE297/$C338*BF$31+(BF$32*$G338+BF$33*$H338)/$C338-DI338,$ED$51/1000),0)+DI338","v":16.6461183771716},{"$f":"MAX(MIN(BG$7*Load_Shape!BF297/$C338*BG$31+(BG$32*$G338+BG$33*$H338)/$C338-DJ338,$ED$51/1000),0)+DJ338","v":16.798765720495119},{"$f":"MAX(MIN(BH$7*Load_Shape!BG297/$C338*BH$31+(BH$32*$G338+BH$33*$H338)/$C338-DK338,$ED$51/1000),0)+DK338","v":16.951233213378785},{"$f":"MAX(MIN(BI$7*Load_Shape!BH297/$C338*BI$31+(BI$32*$G338+BI$33*$H338)/$C338-DL338,$ED$51/1000),0)+DL338","v":17.081787300039927},{"$f":"MAX(MIN(BJ$7*Load_Shape!BI297/$C338*BJ$31+(BJ$32*$G338+BJ$33*$H338)/$C338-DM338,$ED$51/1000),0)+DM338","v":17.229523143848375},{"$f":"MAX(MIN(BK$7*Load_Shape!BJ297/$C338*BK$31+(BK$32*$G338+BK$33*$H338)/$C338-DN338,$ED$51/1000),0)+DN338","v":17.365413520455743},{"$f":"MAX(MIN(BL$7*Load_Shape!BK297/$C338*BL$31+(BL$32*$G338+BL$33*$H338)/$C338-DO338,$ED$51/1000),0)+DO338","v":17.501012271778606},{"$f":"MAX(MIN(BM$7*Load_Shape!BL297/$C338*BM$31+(BM$32*$G338+BM$33*$H338)/$C338-DP338,$ED$51/1000),0)+DP338","v":17.656327512001461},{"$f":"MAX(MIN(BN$7*Load_Shape!BM297/$C338*BN$31+(BN$32*$G338+BN$33*$H338)/$C338-DQ338,$ED$51/1000),0)+DQ338","v":17.812638460848994},{"$f":"MAX(MIN(BO$7*Load_Shape!BN297/$C338*BO$31+(BO$32*$G338+BO$33*$H338)/$C338-DR338,$ED$51/1000),0)+DR338","v":17.970024593852365},{"$f":"MAX(MIN(BP$7*Load_Shape!BO297/$C338*BP$31+(BP$32*$G338+BP$33*$H338)/$C338-DS338,$ED$51/1000),0)+DS338","v":18.12857158220865},{"$f":"MAX(MIN(BQ$7*Load_Shape!BP297/$C338*BQ$31+(BQ$32*$G338+BQ$33*$H338)/$C338-DT338,$ED$51/1000),0)+DT338","v":18.287664906889404},null,{"$f":"DV338+IF(INDEX(FT$13:FT$24,$A338)>0,INDEX(FT$43:FT$54,$A338)*MAX(0,Load_Shape!T297*U$7/$C338*U$31+(U$32*$G338+U$33*$H338)/$C338-DV338)/INDEX(FT$13:FT$24,$A338))+IF(INDEX(FT$28:FT$39,$A338)>0,INDEX(FT$43:FT$54,$A338)*FT$9*MIN(0,Load_Shape!T297*U$7/$C338*U$31+(U$32*$G338+U$33*$H338)/$C338-DV338)/INDEX(FT$28:FT$39,$A338))","v":14.392983949082655},{"$f":"DW338+IF(INDEX(FU$13:FU$24,$A338)>0,INDEX(FU$43:FU$54,$A338)*MAX(0,Load_Shape!U297*V$7/$C338*V$31+(V$32*$G338+V$33*$H338)/$C338-DW338)/INDEX(FU$13:FU$24,$A338))+IF(INDEX(FU$28:FU$39,$A338)>0,INDEX(FU$43:FU$54,$A338)*FU$9*MIN(0,Load_Shape!U297*V$7/$C338*V$31+(V$32*$G338+V$33*$H338)/$C338-DW338)/INDEX(FU$28:FU$39,$A338))","v":13.404339301757776},{"$f":"DX338+IF(INDEX(FV$13:FV$24,$A338)>0,INDEX(FV$43:FV$54,$A338)*MAX(0,Load_Shape!V297*W$7/$C338*W$31+(W$32*$G338+W$33*$H338)/$C338-DX338)/INDEX(FV$13:FV$24,$A338))+IF(INDEX(FV$28:FV$39,$A338)>0,INDEX(FV$43:FV$54,$A338)*FV$9*MIN(0,Load_Shape!V297*W$7/$C338*W$31+(W$32*$G338+W$33*$H338)/$C338-DX338)/INDEX(FV$28:FV$39,$A338))","v":15.511904896703653},{"$f":"DY338+IF(INDEX(FW$13:FW$24,$A338)>0,INDEX(FW$43:FW$54,$A338)*MAX(0,Load_Shape!W297*X$7/$C338*X$31+(X$32*$G338+X$33*$H338)/$C338-DY338)/INDEX(FW$13:FW$24,$A338))+IF(INDEX(FW$28:FW$39,$A338)>0,INDEX(FW$43:FW$54,$A338)*FW$9*MIN(0,Load_Shape!W297*X$7/$C338*X$31+(X$32*$G338+X$33*$H338)/$C338-DY338)/INDEX(FW$28:FW$39,$A338))","v":15.573059241701294},{"$f":"DZ338+IF(INDEX(FX$13:FX$24,$A338)>0,INDEX(FX$43:FX$54,$A338)*MAX(0,Load_Shape!X297*Y$7/$C338*Y$31+(Y$32*$G338+Y$33*$H338)/$C338-DZ338)/INDEX(FX$13:FX$24,$A338))+IF(INDEX(FX$28:FX$39,$A338)>0,INDEX(FX$43:FX$54,$A338)*FX$9*MIN(0,Load_Shape!X297*Y$7/$C338*Y$31+(Y$32*$G338+Y$33*$H338)/$C338-DZ338)/INDEX(FX$28:FX$39,$A338))","v":15.105886704402046},{"$f":"EA338+IF(INDEX(FY$13:FY$24,$A338)>0,INDEX(FY$43:FY$54,$A338)*MAX(0,Load_Shape!Y297*Z$7/$C338*Z$31+(Z$32*$G338+Z$33*$H338)/$C338-EA338)/INDEX(FY$13:FY$24,$A338))+IF(INDEX(FY$28:FY$39,$A338)>0,INDEX(FY$43:FY$54,$A338)*FY$9*MIN(0,Load_Shape!Y297*Z$7/$C338*Z$31+(Z$32*$G338+Z$33*$H338)/$C338-EA338)/INDEX(FY$28:FY$39,$A338))","v":14.438609688464414},{"$f":"EB338+IF(INDEX(FZ$13:FZ$24,$A338)>0,INDEX(FZ$43:FZ$54,$A338)*MAX(0,Load_Shape!Z297*AA$7/$C338*AA$31+(AA$32*$G338+AA$33*$H338)/$C338-EB338)/INDEX(FZ$13:FZ$24,$A338))+IF(INDEX(FZ$28:FZ$39,$A338)>0,INDEX(FZ$43:FZ$54,$A338)*FZ$9*MIN(0,Load_Shape!Z297*AA$7/$C338*AA$31+(AA$32*$G338+AA$33*$H338)/$C338-EB338)/INDEX(FZ$28:FZ$39,$A338))","v":13.796506384347166},{"$f":"EC338+IF(INDEX(GA$13:GA$24,$A338)>0,INDEX(GA$43:GA$54,$A338)*MAX(0,Load_Shape!AA297*AB$7/$C338*AB$31+(AB$32*$G338+AB$33*$H338)/$C338-EC338)/INDEX(GA$13:GA$24,$A338))+IF(INDEX(GA$28:GA$39,$A338)>0,INDEX(GA$43:GA$54,$A338)*GA$9*MIN(0,Load_Shape!AA297*AB$7/$C338*AB$31+(AB$32*$G338+AB$33*$H338)/$C338-EC338)/INDEX(GA$28:GA$39,$A338))","v":13.570236288677114},{"$f":"ED338+IF(INDEX(GB$13:GB$24,$A338)>0,INDEX(GB$43:GB$54,$A338)*MAX(0,Load_Shape!AB297*AC$7/$C338*AC$31+(AC$32*$G338+AC$33*$H338)/$C338-ED338)/INDEX(GB$13:GB$24,$A338))+IF(INDEX(GB$28:GB$39,$A338)>0,INDEX(GB$43:GB$54,$A338)*GB$9*MIN(0,Load_Shape!AB297*AC$7/$C338*AC$31+(AC$32*$G338+AC$33*$H338)/$C338-ED338)/INDEX(GB$28:GB$39,$A338))","v":13.230419023174472},{"$f":"EE338+IF(INDEX(GC$13:GC$24,$A338)>0,INDEX(GC$43:GC$54,$A338)*MAX(0,Load_Shape!AC297*AD$7/$C338*AD$31+(AD$32*$G338+AD$33*$H338)/$C338-EE338)/INDEX(GC$13:GC$24,$A338))+IF(INDEX(GC$28:GC$39,$A338)>0,INDEX(GC$43:GC$54,$A338)*GC$9*MIN(0,Load_Shape!AC297*AD$7/$C338*AD$31+(AD$32*$G338+AD$33*$H338)/$C338-EE338)/INDEX(GC$28:GC$39,$A338))","v":13.059702127706226},{"$f":"EF338+IF(INDEX(GD$13:GD$24,$A338)>0,INDEX(GD$43:GD$54,$A338)*MAX(0,Load_Shape!AD297*AE$7/$C338*AE$31+(AE$32*$G338+AE$33*$H338)/$C338-EF338)/INDEX(GD$13:GD$24,$A338))+IF(INDEX(GD$28:GD$39,$A338)>0,INDEX(GD$43:GD$54,$A338)*GD$9*MIN(0,Load_Shape!AD297*AE$7/$C338*AE$31+(AE$32*$G338+AE$33*$H338)/$C338-EF338)/INDEX(GD$28:GD$39,$A338))","v":12.904698826912744},{"$f":"EG338+IF(INDEX(GE$13:GE$24,$A338)>0,INDEX(GE$43:GE$54,$A338)*MAX(0,Load_Shape!AE297*AF$7/$C338*AF$31+(AF$32*$G338+AF$33*$H338)/$C338-EG338)/INDEX(GE$13:GE$24,$A338))+IF(INDEX(GE$28:GE$39,$A338)>0,INDEX(GE$43:GE$54,$A338)*GE$9*MIN(0,Load_Shape!AE297*AF$7/$C338*AF$31+(AF$32*$G338+AF$33*$H338)/$C338-EG338)/INDEX(GE$28:GE$39,$A338))","v":12.983958108388746},{"$f":"EH338+IF(INDEX(GF$13:GF$24,$A338)>0,INDEX(GF$43:GF$54,$A338)*MAX(0,Load_Shape!AF297*AG$7/$C338*AG$31+(AG$32*$G338+AG$33*$H338)/$C338-EH338)/INDEX(GF$13:GF$24,$A338))+IF(INDEX(GF$28:GF$39,$A338)>0,INDEX(GF$43:GF$54,$A338)*GF$9*MIN(0,Load_Shape!AF297*AG$7/$C338*AG$31+(AG$32*$G338+AG$33*$H338)/$C338-EH338)/INDEX(GF$28:GF$39,$A338))","v":13.031126262102426},{"$f":"EI338+IF(INDEX(GG$13:GG$24,$A338)>0,INDEX(GG$43:GG$54,$A338)*MAX(0,Load_Shape!AG297*AH$7/$C338*AH$31+(AH$32*$G338+AH$33*$H338)/$C338-EI338)/INDEX(GG$13:GG$24,$A338))+IF(INDEX(GG$28:GG$39,$A338)>0,INDEX(GG$43:GG$54,$A338)*GG$9*MIN(0,Load_Shape!AG297*AH$7/$C338*AH$31+(AH$32*$G338+AH$33*$H338)/$C338-EI338)/INDEX(GG$28:GG$39,$A338))","v":15.316731036350546},{"$f":"EJ338+IF(INDEX(GH$13:GH$24,$A338)>0,INDEX(GH$43:GH$54,$A338)*MAX(0,Load_Shape!AH297*AI$7/$C338*AI$31+(AI$32*$G338+AI$33*$H338)/$C338-EJ338)/INDEX(GH$13:GH$24,$A338))+IF(INDEX(GH$28:GH$39,$A338)>0,INDEX(GH$43:GH$54,$A338)*GH$9*MIN(0,Load_Shape!AH297*AI$7/$C338*AI$31+(AI$32*$G338+AI$33*$H338)/$C338-EJ338)/INDEX(GH$28:GH$39,$A338))","v":15.394501378175036},{"$f":"EK338+IF(INDEX(GI$13:GI$24,$A338)>0,INDEX(GI$43:GI$54,$A338)*MAX(0,Load_Shape!AI297*AJ$7/$C338*AJ$31+(AJ$32*$G338+AJ$33*$H338)/$C338-EK338)/INDEX(GI$13:GI$24,$A338))+IF(INDEX(GI$28:GI$39,$A338)>0,INDEX(GI$43:GI$54,$A338)*GI$9*MIN(0,Load_Shape!AI297*AJ$7/$C338*AJ$31+(AJ$32*$G338+AJ$33*$H338)/$C338-EK338)/INDEX(GI$28:GI$39,$A338))","v":15.309642079662195},{"$f":"EL338+IF(INDEX(GJ$13:GJ$24,$A338)>0,INDEX(GJ$43:GJ$54,$A338)*MAX(0,Load_Shape!AJ297*AK$7/$C338*AK$31+(AK$32*$G338+AK$33*$H338)/$C338-EL338)/INDEX(GJ$13:GJ$24,$A338))+IF(INDEX(GJ$28:GJ$39,$A338)>0,INDEX(GJ$43:GJ$54,$A338)*GJ$9*MIN(0,Load_Shape!AJ297*AK$7/$C338*AK$31+(AK$32*$G338+AK$33*$H338)/$C338-EL338)/INDEX(GJ$28:GJ$39,$A338))","v":14.651716637841762},{"$f":"EM338+IF(INDEX(GK$13:GK$24,$A338)>0,INDEX(GK$43:GK$54,$A338)*MAX(0,Load_Shape!AK297*AL$7/$C338*AL$31+(AL$32*$G338+AL$33*$H338)/$C338-EM338)/INDEX(GK$13:GK$24,$A338))+IF(INDEX(GK$28:GK$39,$A338)>0,INDEX(GK$43:GK$54,$A338)*GK$9*MIN(0,Load_Shape!AK297*AL$7/$C338*AL$31+(AL$32*$G338+AL$33*$H338)/$C338-EM338)/INDEX(GK$28:GK$39,$A338))","v":14.372516793666259},{"$f":"EN338+IF(INDEX(GL$13:GL$24,$A338)>0,INDEX(GL$43:GL$54,$A338)*MAX(0,Load_Shape!AL297*AM$7/$C338*AM$31+(AM$32*$G338+AM$33*$H338)/$C338-EN338)/INDEX(GL$13:GL$24,$A338))+IF(INDEX(GL$28:GL$39,$A338)>0,INDEX(GL$43:GL$54,$A338)*GL$9*MIN(0,Load_Shape!AL297*AM$7/$C338*AM$31+(AM$32*$G338+AM$33*$H338)/$C338-EN338)/INDEX(GL$28:GL$39,$A338))","v":14.211572293898579},{"$f":"EO338+IF(INDEX(GM$13:GM$24,$A338)>0,INDEX(GM$43:GM$54,$A338)*MAX(0,Load_Shape!AM297*AN$7/$C338*AN$31+(AN$32*$G338+AN$33*$H338)/$C338-EO338)/INDEX(GM$13:GM$24,$A338))+IF(INDEX(GM$28:GM$39,$A338)>0,INDEX(GM$43:GM$54,$A338)*GM$9*MIN(0,Load_Shape!AM297*AN$7/$C338*AN$31+(AN$32*$G338+AN$33*$H338)/$C338-EO338)/INDEX(GM$28:GM$39,$A338))","v":14.180781442195357},{"$f":"EP338+IF(INDEX(GN$13:GN$24,$A338)>0,INDEX(GN$43:GN$54,$A338)*MAX(0,Load_Shape!AN297*AO$7/$C338*AO$31+(AO$32*$G338+AO$33*$H338)/$C338-EP338)/INDEX(GN$13:GN$24,$A338))+IF(INDEX(GN$28:GN$39,$A338)>0,INDEX(GN$43:GN$54,$A338)*GN$9*MIN(0,Load_Shape!AN297*AO$7/$C338*AO$31+(AO$32*$G338+AO$33*$H338)/$C338-EP338)/INDEX(GN$28:GN$39,$A338))","v":14.324423951379652},{"$f":"EQ338+IF(INDEX(GO$13:GO$24,$A338)>0,INDEX(GO$43:GO$54,$A338)*MAX(0,Load_Shape!AO297*AP$7/$C338*AP$31+(AP$32*$G338+AP$33*$H338)/$C338-EQ338)/INDEX(GO$13:GO$24,$A338))+IF(INDEX(GO$28:GO$39,$A338)>0,INDEX(GO$43:GO$54,$A338)*GO$9*MIN(0,Load_Shape!AO297*AP$7/$C338*AP$31+(AP$32*$G338+AP$33*$H338)/$C338-EQ338)/INDEX(GO$28:GO$39,$A338))","v":14.467204232042084},{"$f":"ER338+IF(INDEX(GP$13:GP$24,$A338)>0,INDEX(GP$43:GP$54,$A338)*MAX(0,Load_Shape!AP297*AQ$7/$C338*AQ$31+(AQ$32*$G338+AQ$33*$H338)/$C338-ER338)/INDEX(GP$13:GP$24,$A338))+IF(INDEX(GP$28:GP$39,$A338)>0,INDEX(GP$43:GP$54,$A338)*GP$9*MIN(0,Load_Shape!AP297*AQ$7/$C338*AQ$31+(AQ$32*$G338+AQ$33*$H338)/$C338-ER338)/INDEX(GP$28:GP$39,$A338))","v":14.60612761736075},{"$f":"ES338+IF(INDEX(GQ$13:GQ$24,$A338)>0,INDEX(GQ$43:GQ$54,$A338)*MAX(0,Load_Shape!AQ297*AR$7/$C338*AR$31+(AR$32*$G338+AR$33*$H338)/$C338-ES338)/INDEX(GQ$13:GQ$24,$A338))+IF(INDEX(GQ$28:GQ$39,$A338)>0,INDEX(GQ$43:GQ$54,$A338)*GQ$9*MIN(0,Load_Shape!AQ297*AR$7/$C338*AR$31+(AR$32*$G338+AR$33*$H338)/$C338-ES338)/INDEX(GQ$28:GQ$39,$A338))","v":14.740159339408368},{"$f":"ET338+IF(INDEX(GR$13:GR$24,$A338)>0,INDEX(GR$43:GR$54,$A338)*MAX(0,Load_Shape!AR297*AS$7/$C338*AS$31+(AS$32*$G338+AS$33*$H338)/$C338-ET338)/INDEX(GR$13:GR$24,$A338))+IF(INDEX(GR$28:GR$39,$A338)>0,INDEX(GR$43:GR$54,$A338)*GR$9*MIN(0,Load_Shape!AR297*AS$7/$C338*AS$31+(AS$32*$G338+AS$33*$H338)/$C338-ET338)/INDEX(GR$28:GR$39,$A338))","v":14.869316250475116},{"$f":"EU338+IF(INDEX(GS$13:GS$24,$A338)>0,INDEX(GS$43:GS$54,$A338)*MAX(0,Load_Shape!AS297*AT$7/$C338*AT$31+(AT$32*$G338+AT$33*$H338)/$C338-EU338)/INDEX(GS$13:GS$24,$A338))+IF(INDEX(GS$28:GS$39,$A338)>0,INDEX(GS$43:GS$54,$A338)*GS$9*MIN(0,Load_Shape!AS297*AT$7/$C338*AT$31+(AT$32*$G338+AT$33*$H338)/$C338-EU338)/INDEX(GS$28:GS$39,$A338))","v":15.003576639951525},{"$f":"EV338+IF(INDEX(GT$13:GT$24,$A338)>0,INDEX(GT$43:GT$54,$A338)*MAX(0,Load_Shape!AT297*AU$7/$C338*AU$31+(AU$32*$G338+AU$33*$H338)/$C338-EV338)/INDEX(GT$13:GT$24,$A338))+IF(INDEX(GT$28:GT$39,$A338)>0,INDEX(GT$43:GT$54,$A338)*GT$9*MIN(0,Load_Shape!AT297*AU$7/$C338*AU$31+(AU$32*$G338+AU$33*$H338)/$C338-EV338)/INDEX(GT$28:GT$39,$A338))","v":15.149374505003552},{"$f":"EW338+IF(INDEX(GU$13:GU$24,$A338)>0,INDEX(GU$43:GU$54,$A338)*MAX(0,Load_Shape!AU297*AV$7/$C338*AV$31+(AV$32*$G338+AV$33*$H338)/$C338-EW338)/INDEX(GU$13:GU$24,$A338))+IF(INDEX(GU$28:GU$39,$A338)>0,INDEX(GU$43:GU$54,$A338)*GU$9*MIN(0,Load_Shape!AU297*AV$7/$C338*AV$31+(AV$32*$G338+AV$33*$H338)/$C338-EW338)/INDEX(GU$28:GU$39,$A338))","v":15.28042932207711},{"$f":"EX338+IF(INDEX(GV$13:GV$24,$A338)>0,INDEX(GV$43:GV$54,$A338)*MAX(0,Load_Shape!AV297*AW$7/$C338*AW$31+(AW$32*$G338+AW$33*$H338)/$C338-EX338)/INDEX(GV$13:GV$24,$A338))+IF(INDEX(GV$28:GV$39,$A338)>0,INDEX(GV$43:GV$54,$A338)*GV$9*MIN(0,Load_Shape!AV297*AW$7/$C338*AW$31+(AW$32*$G338+AW$33*$H338)/$C338-EX338)/INDEX(GV$28:GV$39,$A338))","v":15.404223473512667},{"$f":"EY338+IF(INDEX(GW$13:GW$24,$A338)>0,INDEX(GW$43:GW$54,$A338)*MAX(0,Load_Shape!AW297*AX$7/$C338*AX$31+(AX$32*$G338+AX$33*$H338)/$C338-EY338)/INDEX(GW$13:GW$24,$A338))+IF(INDEX(GW$28:GW$39,$A338)>0,INDEX(GW$43:GW$54,$A338)*GW$9*MIN(0,Load_Shape!AW297*AX$7/$C338*AX$31+(AX$32*$G338+AX$33*$H338)/$C338-EY338)/INDEX(GW$28:GW$39,$A338))","v":15.546456598177857},{"$f":"EZ338+IF(INDEX(GX$13:GX$24,$A338)>0,INDEX(GX$43:GX$54,$A338)*MAX(0,Load_Shape!AX297*AY$7/$C338*AY$31+(AY$32*$G338+AY$33*$H338)/$C338-EZ338)/INDEX(GX$13:GX$24,$A338))+IF(INDEX(GX$28:GX$39,$A338)>0,INDEX(GX$43:GX$54,$A338)*GX$9*MIN(0,Load_Shape!AX297*AY$7/$C338*AY$31+(AY$32*$G338+AY$33*$H338)/$C338-EZ338)/INDEX(GX$28:GX$39,$A338))","v":15.692258853769706},{"$f":"FA338+IF(INDEX(GY$13:GY$24,$A338)>0,INDEX(GY$43:GY$54,$A338)*MAX(0,Load_Shape!AY297*AZ$7/$C338*AZ$31+(AZ$32*$G338+AZ$33*$H338)/$C338-FA338)/INDEX(GY$13:GY$24,$A338))+IF(INDEX(GY$28:GY$39,$A338)>0,INDEX(GY$43:GY$54,$A338)*GY$9*MIN(0,Load_Shape!AY297*AZ$7/$C338*AZ$31+(AZ$32*$G338+AZ$33*$H338)/$C338-FA338)/INDEX(GY$28:GY$39,$A338))","v":15.806182829496974},{"$f":"FB338+IF(INDEX(GZ$13:GZ$24,$A338)>0,INDEX(GZ$43:GZ$54,$A338)*MAX(0,Load_Shape!AZ297*BA$7/$C338*BA$31+(BA$32*$G338+BA$33*$H338)/$C338-FB338)/INDEX(GZ$13:GZ$24,$A338))+IF(INDEX(GZ$28:GZ$39,$A338)>0,INDEX(GZ$43:GZ$54,$A338)*GZ$9*MIN(0,Load_Shape!AZ297*BA$7/$C338*BA$31+(BA$32*$G338+BA$33*$H338)/$C338-FB338)/INDEX(GZ$28:GZ$39,$A338))","v":15.941848462796189},{"$f":"FC338+IF(INDEX(HA$13:HA$24,$A338)>0,INDEX(HA$43:HA$54,$A338)*MAX(0,Load_Shape!BA297*BB$7/$C338*BB$31+(BB$32*$G338+BB$33*$H338)/$C338-FC338)/INDEX(HA$13:HA$24,$A338))+IF(INDEX(HA$28:HA$39,$A338)>0,INDEX(HA$43:HA$54,$A338)*HA$9*MIN(0,Load_Shape!BA297*BB$7/$C338*BB$31+(BB$32*$G338+BB$33*$H338)/$C338-FC338)/INDEX(HA$28:HA$39,$A338))","v":16.085635761500967},{"$f":"FD338+IF(INDEX(HB$13:HB$24,$A338)>0,INDEX(HB$43:HB$54,$A338)*MAX(0,Load_Shape!BB297*BC$7/$C338*BC$31+(BC$32*$G338+BC$33*$H338)/$C338-FD338)/INDEX(HB$13:HB$24,$A338))+IF(INDEX(HB$28:HB$39,$A338)>0,INDEX(HB$43:HB$54,$A338)*HB$9*MIN(0,Load_Shape!BB297*BC$7/$C338*BC$31+(BC$32*$G338+BC$33*$H338)/$C338-FD338)/INDEX(HB$28:HB$39,$A338))","v":16.211217400855745},{"$f":"FE338+IF(INDEX(HC$13:HC$24,$A338)>0,INDEX(HC$43:HC$54,$A338)*MAX(0,Load_Shape!BC297*BD$7/$C338*BD$31+(BD$32*$G338+BD$33*$H338)/$C338-FE338)/INDEX(HC$13:HC$24,$A338))+IF(INDEX(HC$28:HC$39,$A338)>0,INDEX(HC$43:HC$54,$A338)*HC$9*MIN(0,Load_Shape!BC297*BD$7/$C338*BD$31+(BD$32*$G338+BD$33*$H338)/$C338-FE338)/INDEX(HC$28:HC$39,$A338))","v":16.341395827805968},{"$f":"FF338+IF(INDEX(HD$13:HD$24,$A338)>0,INDEX(HD$43:HD$54,$A338)*MAX(0,Load_Shape!BD297*BE$7/$C338*BE$31+(BE$32*$G338+BE$33*$H338)/$C338-FF338)/INDEX(HD$13:HD$24,$A338))+IF(INDEX(HD$28:HD$39,$A338)>0,INDEX(HD$43:HD$54,$A338)*HD$9*MIN(0,Load_Shape!BD297*BE$7/$C338*BE$31+(BE$32*$G338+BE$33*$H338)/$C338-FF338)/INDEX(HD$28:HD$39,$A338))","v":16.493518543782844},{"$f":"FG338+IF(INDEX(HE$13:HE$24,$A338)>0,INDEX(HE$43:HE$54,$A338)*MAX(0,Load_Shape!BE297*BF$7/$C338*BF$31+(BF$32*$G338+BF$33*$H338)/$C338-FG338)/INDEX(HE$13:HE$24,$A338))+IF(INDEX(HE$28:HE$39,$A338)>0,INDEX(HE$43:HE$54,$A338)*HE$9*MIN(0,Load_Shape!BE297*BF$7/$C338*BF$31+(BF$32*$G338+BF$33*$H338)/$C338-FG338)/INDEX(HE$28:HE$39,$A338))","v":16.6461183771716},{"$f":"FH338+IF(INDEX(HF$13:HF$24,$A338)>0,INDEX(HF$43:HF$54,$A338)*MAX(0,Load_Shape!BF297*BG$7/$C338*BG$31+(BG$32*$G338+BG$33*$H338)/$C338-FH338)/INDEX(HF$13:HF$24,$A338))+IF(INDEX(HF$28:HF$39,$A338)>0,INDEX(HF$43:HF$54,$A338)*HF$9*MIN(0,Load_Shape!BF297*BG$7/$C338*BG$31+(BG$32*$G338+BG$33*$H338)/$C338-FH338)/INDEX(HF$28:HF$39,$A338))","v":16.798765720495119},{"$f":"FI338+IF(INDEX(HG$13:HG$24,$A338)>0,INDEX(HG$43:HG$54,$A338)*MAX(0,Load_Shape!BG297*BH$7/$C338*BH$31+(BH$32*$G338+BH$33*$H338)/$C338-FI338)/INDEX(HG$13:HG$24,$A338))+IF(INDEX(HG$28:HG$39,$A338)>0,INDEX(HG$43:HG$54,$A338)*HG$9*MIN(0,Load_Shape!BG297*BH$7/$C338*BH$31+(BH$32*$G338+BH$33*$H338)/$C338-FI338)/INDEX(HG$28:HG$39,$A338))","v":16.951233213378785},{"$f":"FJ338+IF(INDEX(HH$13:HH$24,$A338)>0,INDEX(HH$43:HH$54,$A338)*MAX(0,Load_Shape!BH297*BI$7/$C338*BI$31+(BI$32*$G338+BI$33*$H338)/$C338-FJ338)/INDEX(HH$13:HH$24,$A338))+IF(INDEX(HH$28:HH$39,$A338)>0,INDEX(HH$43:HH$54,$A338)*HH$9*MIN(0,Load_Shape!BH297*BI$7/$C338*BI$31+(BI$32*$G338+BI$33*$H338)/$C338-FJ338)/INDEX(HH$28:HH$39,$A338))","v":17.081787300039927},{"$f":"FK338+IF(INDEX(HI$13:HI$24,$A338)>0,INDEX(HI$43:HI$54,$A338)*MAX(0,Load_Shape!BI297*BJ$7/$C338*BJ$31+(BJ$32*$G338+BJ$33*$H338)/$C338-FK338)/INDEX(HI$13:HI$24,$A338))+IF(INDEX(HI$28:HI$39,$A338)>0,INDEX(HI$43:HI$54,$A338)*HI$9*MIN(0,Load_Shape!BI297*BJ$7/$C338*BJ$31+(BJ$32*$G338+BJ$33*$H338)/$C338-FK338)/INDEX(HI$28:HI$39,$A338))","v":17.229523143848375},{"$f":"FL338+IF(INDEX(HJ$13:HJ$24,$A338)>0,INDEX(HJ$43:HJ$54,$A338)*MAX(0,Load_Shape!BJ297*BK$7/$C338*BK$31+(BK$32*$G338+BK$33*$H338)/$C338-FL338)/INDEX(HJ$13:HJ$24,$A338))+IF(INDEX(HJ$28:HJ$39,$A338)>0,INDEX(HJ$43:HJ$54,$A338)*HJ$9*MIN(0,Load_Shape!BJ297*BK$7/$C338*BK$31+(BK$32*$G338+BK$33*$H338)/$C338-FL338)/INDEX(HJ$28:HJ$39,$A338))","v":17.365413520455743},{"$f":"FM338+IF(INDEX(HK$13:HK$24,$A338)>0,INDEX(HK$43:HK$54,$A338)*MAX(0,Load_Shape!BK297*BL$7/$C338*BL$31+(BL$32*$G338+BL$33*$H338)/$C338-FM338)/INDEX(HK$13:HK$24,$A338))+IF(INDEX(HK$28:HK$39,$A338)>0,INDEX(HK$43:HK$54,$A338)*HK$9*MIN(0,Load_Shape!BK297*BL$7/$C338*BL$31+(BL$32*$G338+BL$33*$H338)/$C338-FM338)/INDEX(HK$28:HK$39,$A338))","v":17.501012271778606},{"$f":"FN338+IF(INDEX(HL$13:HL$24,$A338)>0,INDEX(HL$43:HL$54,$A338)*MAX(0,Load_Shape!BL297*BM$7/$C338*BM$31+(BM$32*$G338+BM$33*$H338)/$C338-FN338)/INDEX(HL$13:HL$24,$A338))+IF(INDEX(HL$28:HL$39,$A338)>0,INDEX(HL$43:HL$54,$A338)*HL$9*MIN(0,Load_Shape!BL297*BM$7/$C338*BM$31+(BM$32*$G338+BM$33*$H338)/$C338-FN338)/INDEX(HL$28:HL$39,$A338))","v":17.656327512001461},{"$f":"FO338+IF(INDEX(HM$13:HM$24,$A338)>0,INDEX(HM$43:HM$54,$A338)*MAX(0,Load_Shape!BM297*BN$7/$C338*BN$31+(BN$32*$G338+BN$33*$H338)/$C338-FO338)/INDEX(HM$13:HM$24,$A338))+IF(INDEX(HM$28:HM$39,$A338)>0,INDEX(HM$43:HM$54,$A338)*HM$9*MIN(0,Load_Shape!BM297*BN$7/$C338*BN$31+(BN$32*$G338+BN$33*$H338)/$C338-FO338)/INDEX(HM$28:HM$39,$A338))","v":17.812638460848994},{"$f":"FP338+IF(INDEX(HN$13:HN$24,$A338)>0,INDEX(HN$43:HN$54,$A338)*MAX(0,Load_Shape!BN297*BO$7/$C338*BO$31+(BO$32*$G338+BO$33*$H338)/$C338-FP338)/INDEX(HN$13:HN$24,$A338))+IF(INDEX(HN$28:HN$39,$A338)>0,INDEX(HN$43:HN$54,$A338)*HN$9*MIN(0,Load_Shape!BN297*BO$7/$C338*BO$31+(BO$32*$G338+BO$33*$H338)/$C338-FP338)/INDEX(HN$28:HN$39,$A338))","v":17.970024593852365},{"$f":"FQ338+IF(INDEX(HO$13:HO$24,$A338)>0,INDEX(HO$43:HO$54,$A338)*MAX(0,Load_Shape!BO297*BP$7/$C338*BP$31+(BP$32*$G338+BP$33*$H338)/$C338-FQ338)/INDEX(HO$13:HO$24,$A338))+IF(INDEX(HO$28:HO$39,$A338)>0,INDEX(HO$43:HO$54,$A338)*HO$9*MIN(0,Load_Shape!BO297*BP$7/$C338*BP$31+(BP$32*$G338+BP$33*$H338)/$C338-FQ338)/INDEX(HO$28:HO$39,$A338))","v":18.12857158220865},{"$f":"FR338+IF(INDEX(HP$13:HP$24,$A338)>0,INDEX(HP$43:HP$54,$A338)*MAX(0,Load_Shape!BP297*BQ$7/$C338*BQ$31+(BQ$32*$G338+BQ$33*$H338)/$C338-FR338)/INDEX(HP$13:HP$24,$A338))+IF(INDEX(HP$28:HP$39,$A338)>0,INDEX(HP$43:HP$54,$A338)*HP$9*MIN(0,Load_Shape!BP297*BQ$7/$C338*BQ$31+(BQ$32*$G338+BQ$33*$H338)/$C338-FR338)/INDEX(HP$28:HP$39,$A338))","v":18.287664906889404},null,null,{"$f":"MAX(IF(FT338>=U$7*Load_Shape!T297/$C338*U$31+(U$32*$F338+U$33*$H338)/$C338,IF(DV338-BX338>0,HS$54,INDEX(HS$7:HS$45,MATCH(FT338*1000,$HR$7:$HR$45,1))*((General_Inputs!F$47)*INDEX(General_Inputs!$F$49:$F$60,$A338)*(1+General_Inputs!$F$46)+General_Inputs!$F$45+General_Inputs!F$67)/1000+HS$47),0),0)","v":45.521030961018838},{"$f":"MAX(IF(FU338>=V$7*Load_Shape!U297/$C338*V$31+(V$32*$F338+V$33*$H338)/$C338,IF(DW338-BY338>0,HT$54,INDEX(HT$7:HT$45,MATCH(FU338*1000,$HR$7:$HR$45,1))*((General_Inputs!G$47)*INDEX(General_Inputs!$F$49:$F$60,$A338)*(1+General_Inputs!$F$46)+General_Inputs!$F$45+General_Inputs!G$67)/1000+HT$47),0),0)","v":42.438691588942213},{"$f":"MAX(IF(FV338>=W$7*Load_Shape!V297/$C338*W$31+(W$32*$F338+W$33*$H338)/$C338,IF(DX338-BZ338>0,HU$54,INDEX(HU$7:HU$45,MATCH(FV338*1000,$HR$7:$HR$45,1))*((General_Inputs!H$47)*INDEX(General_Inputs!$F$49:$F$60,$A338)*(1+General_Inputs!$F$46)+General_Inputs!$F$45+General_Inputs!H$67)/1000+HU$47),0),0)","v":45.145567149385705},{"$f":"MAX(IF(FW338>=X$7*Load_Shape!W297/$C338*X$31+(X$32*$F338+X$33*$H338)/$C338,IF(DY338-CA338>0,HV$54,INDEX(HV$7:HV$45,MATCH(FW338*1000,$HR$7:$HR$45,1))*((General_Inputs!I$47)*INDEX(General_Inputs!$F$49:$F$60,$A338)*(1+General_Inputs!$F$46)+General_Inputs!$F$45+General_Inputs!I$67)/1000+HV$47),0),0)","v":46.048515983594193},{"$f":"MAX(IF(FX338>=Y$7*Load_Shape!X297/$C338*Y$31+(Y$32*$F338+Y$33*$H338)/$C338,IF(DZ338-CB338>0,HW$54,INDEX(HW$7:HW$45,MATCH(FX338*1000,$HR$7:$HR$45,1))*((General_Inputs!J$47)*INDEX(General_Inputs!$F$49:$F$60,$A338)*(1+General_Inputs!$F$46)+General_Inputs!$F$45+General_Inputs!J$67)/1000+HW$47),0),0)","v":47.089601809184153},{"$f":"MAX(IF(FY338>=Z$7*Load_Shape!Y297/$C338*Z$31+(Z$32*$F338+Z$33*$H338)/$C338,IF(EA338-CC338>0,HX$54,INDEX(HX$7:HX$45,MATCH(FY338*1000,$HR$7:$HR$45,1))*((General_Inputs!K$47)*INDEX(General_Inputs!$F$49:$F$60,$A338)*(1+General_Inputs!$F$46)+General_Inputs!$F$45+General_Inputs!K$67)/1000+HX$47),0),0)","v":48.18210791061037},{"$f":"MAX(IF(FZ338>=AA$7*Load_Shape!Z297/$C338*AA$31+(AA$32*$F338+AA$33*$H338)/$C338,IF(EB338-CD338>0,HY$54,INDEX(HY$7:HY$45,MATCH(FZ338*1000,$HR$7:$HR$45,1))*((General_Inputs!L$47)*INDEX(General_Inputs!$F$49:$F$60,$A338)*(1+General_Inputs!$F$46)+General_Inputs!$F$45+General_Inputs!L$67)/1000+HY$47),0),0)","v":49.454274444033821},{"$f":"MAX(IF(GA338>=AB$7*Load_Shape!AA297/$C338*AB$31+(AB$32*$F338+AB$33*$H338)/$C338,IF(EC338-CE338>0,HZ$54,INDEX(HZ$7:HZ$45,MATCH(GA338*1000,$HR$7:$HR$45,1))*((General_Inputs!M$47)*INDEX(General_Inputs!$F$49:$F$60,$A338)*(1+General_Inputs!$F$46)+General_Inputs!$F$45+General_Inputs!M$67)/1000+HZ$47),0),0)","v":50.863419962384604},{"$f":"MAX(IF(GB338>=AC$7*Load_Shape!AB297/$C338*AC$31+(AC$32*$F338+AC$33*$H338)/$C338,IF(ED338-CF338>0,IA$54,INDEX(IA$7:IA$45,MATCH(GB338*1000,$HR$7:$HR$45,1))*((General_Inputs!N$47)*INDEX(General_Inputs!$F$49:$F$60,$A338)*(1+General_Inputs!$F$46)+General_Inputs!$F$45+General_Inputs!N$67)/1000+IA$47),0),0)","v":55.532714065497544},{"$f":"MAX(IF(GC338>=AD$7*Load_Shape!AC297/$C338*AD$31+(AD$32*$F338+AD$33*$H338)/$C338,IF(EE338-CG338>0,IB$54,INDEX(IB$7:IB$45,MATCH(GC338*1000,$HR$7:$HR$45,1))*((General_Inputs!O$47)*INDEX(General_Inputs!$F$49:$F$60,$A338)*(1+General_Inputs!$F$46)+General_Inputs!$F$45+General_Inputs!O$67)/1000+IB$47),0),0)","v":57.322295293670869},{"$f":"MAX(IF(GD338>=AE$7*Load_Shape!AD297/$C338*AE$31+(AE$32*$F338+AE$33*$H338)/$C338,IF(EF338-CH338>0,IC$54,INDEX(IC$7:IC$45,MATCH(GD338*1000,$HR$7:$HR$45,1))*((General_Inputs!P$47)*INDEX(General_Inputs!$F$49:$F$60,$A338)*(1+General_Inputs!$F$46)+General_Inputs!$F$45+General_Inputs!P$67)/1000+IC$47),0),0)","v":58.990596337673601},{"$f":"MAX(IF(GE338>=AF$7*Load_Shape!AE297/$C338*AF$31+(AF$32*$F338+AF$33*$H338)/$C338,IF(EG338-CI338>0,ID$54,INDEX(ID$7:ID$45,MATCH(GE338*1000,$HR$7:$HR$45,1))*((General_Inputs!Q$47)*INDEX(General_Inputs!$F$49:$F$60,$A338)*(1+General_Inputs!$F$46)+General_Inputs!$F$45+General_Inputs!Q$67)/1000+ID$47),0),0)","v":60.959648984214475},{"$f":"MAX(IF(GF338>=AG$7*Load_Shape!AF297/$C338*AG$31+(AG$32*$F338+AG$33*$H338)/$C338,IF(EH338-CJ338>0,IE$54,INDEX(IE$7:IE$45,MATCH(GF338*1000,$HR$7:$HR$45,1))*((General_Inputs!R$47)*INDEX(General_Inputs!$F$49:$F$60,$A338)*(1+General_Inputs!$F$46)+General_Inputs!$F$45+General_Inputs!R$67)/1000+IE$47),0),0)","v":63.196407864705591},{"$f":"MAX(IF(GG338>=AH$7*Load_Shape!AG297/$C338*AH$31+(AH$32*$F338+AH$33*$H338)/$C338,IF(EI338-CK338>0,IF$54,INDEX(IF$7:IF$45,MATCH(GG338*1000,$HR$7:$HR$45,1))*((General_Inputs!S$47)*INDEX(General_Inputs!$F$49:$F$60,$A338)*(1+General_Inputs!$F$46)+General_Inputs!$F$45+General_Inputs!S$67)/1000+IF$47),0),0)","v":68.081866417552334},{"$f":"MAX(IF(GH338>=AI$7*Load_Shape!AH297/$C338*AI$31+(AI$32*$F338+AI$33*$H338)/$C338,IF(EJ338-CL338>0,IG$54,INDEX(IG$7:IG$45,MATCH(GH338*1000,$HR$7:$HR$45,1))*((General_Inputs!T$47)*INDEX(General_Inputs!$F$49:$F$60,$A338)*(1+General_Inputs!$F$46)+General_Inputs!$F$45+General_Inputs!T$67)/1000+IG$47),0),0)","v":69.512700501820163},{"$f":"MAX(IF(GI338>=AJ$7*Load_Shape!AI297/$C338*AJ$31+(AJ$32*$F338+AJ$33*$H338)/$C338,IF(EK338-CM338>0,IH$54,INDEX(IH$7:IH$45,MATCH(GI338*1000,$HR$7:$HR$45,1))*((General_Inputs!U$47)*INDEX(General_Inputs!$F$49:$F$60,$A338)*(1+General_Inputs!$F$46)+General_Inputs!$F$45+General_Inputs!U$67)/1000+IH$47),0),0)","v":71.114234712452301},{"$f":"MAX(IF(GJ338>=AK$7*Load_Shape!AJ297/$C338*AK$31+(AK$32*$F338+AK$33*$H338)/$C338,IF(EL338-CN338>0,II$54,INDEX(II$7:II$45,MATCH(GJ338*1000,$HR$7:$HR$45,1))*((General_Inputs!V$47)*INDEX(General_Inputs!$F$49:$F$60,$A338)*(1+General_Inputs!$F$46)+General_Inputs!$F$45+General_Inputs!V$67)/1000+II$47),0),0)","v":72.516895468817722},{"$f":"MAX(IF(GK338>=AL$7*Load_Shape!AK297/$C338*AL$31+(AL$32*$F338+AL$33*$H338)/$C338,IF(EM338-CO338>0,IJ$54,INDEX(IJ$7:IJ$45,MATCH(GK338*1000,$HR$7:$HR$45,1))*((General_Inputs!W$47)*INDEX(General_Inputs!$F$49:$F$60,$A338)*(1+General_Inputs!$F$46)+General_Inputs!$F$45+General_Inputs!W$67)/1000+IJ$47),0),0)","v":74.018894325025698},{"$f":"MAX(IF(GL338>=AM$7*Load_Shape!AL297/$C338*AM$31+(AM$32*$F338+AM$33*$H338)/$C338,IF(EN338-CP338>0,IK$54,INDEX(IK$7:IK$45,MATCH(GL338*1000,$HR$7:$HR$45,1))*((General_Inputs!X$47)*INDEX(General_Inputs!$F$49:$F$60,$A338)*(1+General_Inputs!$F$46)+General_Inputs!$F$45+General_Inputs!X$67)/1000+IK$47),0),0)","v":75.12955170519588},{"$f":"MAX(IF(GM338>=AN$7*Load_Shape!AM297/$C338*AN$31+(AN$32*$F338+AN$33*$H338)/$C338,IF(EO338-CQ338>0,IL$54,INDEX(IL$7:IL$45,MATCH(GM338*1000,$HR$7:$HR$45,1))*((General_Inputs!Y$47)*INDEX(General_Inputs!$F$49:$F$60,$A338)*(1+General_Inputs!$F$46)+General_Inputs!$F$45+General_Inputs!Y$67)/1000+IL$47),0),0)","v":75.343143071580428},{"$f":"MAX(IF(GN338>=AO$7*Load_Shape!AN297/$C338*AO$31+(AO$32*$F338+AO$33*$H338)/$C338,IF(EP338-CR338>0,IM$54,INDEX(IM$7:IM$45,MATCH(GN338*1000,$HR$7:$HR$45,1))*((General_Inputs!Z$47)*INDEX(General_Inputs!$F$49:$F$60,$A338)*(1+General_Inputs!$F$46)+General_Inputs!$F$45+General_Inputs!Z$67)/1000+IM$47),0),0)","v":75.479109952663762},{"$f":"MAX(IF(GO338>=AP$7*Load_Shape!AO297/$C338*AP$31+(AP$32*$F338+AP$33*$H338)/$C338,IF(EQ338-CS338>0,IN$54,INDEX(IN$7:IN$45,MATCH(GO338*1000,$HR$7:$HR$45,1))*((General_Inputs!AA$47)*INDEX(General_Inputs!$F$49:$F$60,$A338)*(1+General_Inputs!$F$46)+General_Inputs!$F$45+General_Inputs!AA$67)/1000+IN$47),0),0)","v":75.579746383261778},{"$f":"MAX(IF(GP338>=AQ$7*Load_Shape!AP297/$C338*AQ$31+(AQ$32*$F338+AQ$33*$H338)/$C338,IF(ER338-CT338>0,IO$54,INDEX(IO$7:IO$45,MATCH(GP338*1000,$HR$7:$HR$45,1))*((General_Inputs!AB$47)*INDEX(General_Inputs!$F$49:$F$60,$A338)*(1+General_Inputs!$F$46)+General_Inputs!$F$45+General_Inputs!AB$67)/1000+IO$47),0),0)","v":75.63589800802643},{"$f":"MAX(IF(GQ338>=AR$7*Load_Shape!AQ297/$C338*AR$31+(AR$32*$F338+AR$33*$H338)/$C338,IF(ES338-CU338>0,IP$54,INDEX(IP$7:IP$45,MATCH(GQ338*1000,$HR$7:$HR$45,1))*((General_Inputs!AC$47)*INDEX(General_Inputs!$F$49:$F$60,$A338)*(1+General_Inputs!$F$46)+General_Inputs!$F$45+General_Inputs!AC$67)/1000+IP$47),0),0)","v":75.737782032370816},{"$f":"MAX(IF(GR338>=AS$7*Load_Shape!AR297/$C338*AS$31+(AS$32*$F338+AS$33*$H338)/$C338,IF(ET338-CV338>0,IQ$54,INDEX(IQ$7:IQ$45,MATCH(GR338*1000,$HR$7:$HR$45,1))*((General_Inputs!AD$47)*INDEX(General_Inputs!$F$49:$F$60,$A338)*(1+General_Inputs!$F$46)+General_Inputs!$F$45+General_Inputs!AD$67)/1000+IQ$47),0),0)","v":75.81708189049381},{"$f":"MAX(IF(GS338>=AT$7*Load_Shape!AS297/$C338*AT$31+(AT$32*$F338+AT$33*$H338)/$C338,IF(EU338-CW338>0,IR$54,INDEX(IR$7:IR$45,MATCH(GS338*1000,$HR$7:$HR$45,1))*((General_Inputs!AE$47)*INDEX(General_Inputs!$F$49:$F$60,$A338)*(1+General_Inputs!$F$46)+General_Inputs!$F$45+General_Inputs!AE$67)/1000+IR$47),0),0)","v":75.884948508871631},{"$f":"MAX(IF(GT338>=AU$7*Load_Shape!AT297/$C338*AU$31+(AU$32*$F338+AU$33*$H338)/$C338,IF(EV338-CX338>0,IS$54,INDEX(IS$7:IS$45,MATCH(GT338*1000,$HR$7:$HR$45,1))*((General_Inputs!AF$47)*INDEX(General_Inputs!$F$49:$F$60,$A338)*(1+General_Inputs!$F$46)+General_Inputs!$F$45+General_Inputs!AF$67)/1000+IS$47),0),0)","v":75.946210528501609},{"$f":"MAX(IF(GU338>=AV$7*Load_Shape!AU297/$C338*AV$31+(AV$32*$F338+AV$33*$H338)/$C338,IF(EW338-CY338>0,IT$54,INDEX(IT$7:IT$45,MATCH(GU338*1000,$HR$7:$HR$45,1))*((General_Inputs!AG$47)*INDEX(General_Inputs!$F$49:$F$60,$A338)*(1+General_Inputs!$F$46)+General_Inputs!$F$45+General_Inputs!AG$67)/1000+IT$47),0),0)","v":76.008501849239394},{"$f":"MAX(IF(GV338>=AW$7*Load_Shape!AV297/$C338*AW$31+(AW$32*$F338+AW$33*$H338)/$C338,IF(EX338-CZ338>0,IU$54,INDEX(IU$7:IU$45,MATCH(GV338*1000,$HR$7:$HR$45,1))*((General_Inputs!AH$47)*INDEX(General_Inputs!$F$49:$F$60,$A338)*(1+General_Inputs!$F$46)+General_Inputs!$F$45+General_Inputs!AH$67)/1000+IU$47),0),0)","v":76.062819650419144},{"$f":"MAX(IF(GW338>=AX$7*Load_Shape!AW297/$C338*AX$31+(AX$32*$F338+AX$33*$H338)/$C338,IF(EY338-DA338>0,IV$54,INDEX(IV$7:IV$45,MATCH(GW338*1000,$HR$7:$HR$45,1))*((General_Inputs!AI$47)*INDEX(General_Inputs!$F$49:$F$60,$A338)*(1+General_Inputs!$F$46)+General_Inputs!$F$45+General_Inputs!AI$67)/1000+IV$47),0),0)","v":76.112110231606849},{"$f":"MAX(IF(GX338>=AY$7*Load_Shape!AX297/$C338*AY$31+(AY$32*$F338+AY$33*$H338)/$C338,IF(EZ338-DB338>0,IW$54,INDEX(IW$7:IW$45,MATCH(GX338*1000,$HR$7:$HR$45,1))*((General_Inputs!AJ$47)*INDEX(General_Inputs!$F$49:$F$60,$A338)*(1+General_Inputs!$F$46)+General_Inputs!$F$45+General_Inputs!AJ$67)/1000+IW$47),0),0)","v":76.157664647069893},{"$f":"MAX(IF(GY338>=AZ$7*Load_Shape!AY297/$C338*AZ$31+(AZ$32*$F338+AZ$33*$H338)/$C338,IF(FA338-DC338>0,IX$54,INDEX(IX$7:IX$45,MATCH(GY338*1000,$HR$7:$HR$45,1))*((General_Inputs!AK$47)*INDEX(General_Inputs!$F$49:$F$60,$A338)*(1+General_Inputs!$F$46)+General_Inputs!$F$45+General_Inputs!AK$67)/1000+IX$47),0),0)","v":76.410248615533703},{"$f":"MAX(IF(GZ338>=BA$7*Load_Shape!AZ297/$C338*BA$31+(BA$32*$F338+BA$33*$H338)/$C338,IF(FB338-DD338>0,IY$54,INDEX(IY$7:IY$45,MATCH(GZ338*1000,$HR$7:$HR$45,1))*((General_Inputs!AL$47)*INDEX(General_Inputs!$F$49:$F$60,$A338)*(1+General_Inputs!$F$46)+General_Inputs!$F$45+General_Inputs!AL$67)/1000+IY$47),0),0)","v":76.448760436490772},{"$f":"MAX(IF(HA338>=BB$7*Load_Shape!BA297/$C338*BB$31+(BB$32*$F338+BB$33*$H338)/$C338,IF(FC338-DE338>0,IZ$54,INDEX(IZ$7:IZ$45,MATCH(HA338*1000,$HR$7:$HR$45,1))*((General_Inputs!AM$47)*INDEX(General_Inputs!$F$49:$F$60,$A338)*(1+General_Inputs!$F$46)+General_Inputs!$F$45+General_Inputs!AM$67)/1000+IZ$47),0),0)","v":78.731372745731505},{"$f":"MAX(IF(HB338>=BC$7*Load_Shape!BB297/$C338*BC$31+(BC$32*$F338+BC$33*$H338)/$C338,IF(FD338-DF338>0,JA$54,INDEX(JA$7:JA$45,MATCH(HB338*1000,$HR$7:$HR$45,1))*((General_Inputs!AN$47)*INDEX(General_Inputs!$F$49:$F$60,$A338)*(1+General_Inputs!$F$46)+General_Inputs!$F$45+General_Inputs!AN$67)/1000+JA$47),0),0)","v":78.764860506657186},{"$f":"MAX(IF(HC338>=BD$7*Load_Shape!BC297/$C338*BD$31+(BD$32*$F338+BD$33*$H338)/$C338,IF(FE338-DG338>0,JB$54,INDEX(JB$7:JB$45,MATCH(HC338*1000,$HR$7:$HR$45,1))*((General_Inputs!AO$47)*INDEX(General_Inputs!$F$49:$F$60,$A338)*(1+General_Inputs!$F$46)+General_Inputs!$F$45+General_Inputs!AO$67)/1000+JB$47),0),0)","v":78.795610766996958},{"$f":"MAX(IF(HD338>=BE$7*Load_Shape!BD297/$C338*BE$31+(BE$32*$F338+BE$33*$H338)/$C338,IF(FF338-DH338>0,JC$54,INDEX(JC$7:JC$45,MATCH(HD338*1000,$HR$7:$HR$45,1))*((General_Inputs!AP$47)*INDEX(General_Inputs!$F$49:$F$60,$A338)*(1+General_Inputs!$F$46)+General_Inputs!$F$45+General_Inputs!AP$67)/1000+JC$47),0),0)","v":78.823730595137093},{"$f":"MAX(IF(HE338>=BF$7*Load_Shape!BE297/$C338*BF$31+(BF$32*$F338+BF$33*$H338)/$C338,IF(FG338-DI338>0,JD$54,INDEX(JD$7:JD$45,MATCH(HE338*1000,$HR$7:$HR$45,1))*((General_Inputs!AQ$47)*INDEX(General_Inputs!$F$49:$F$60,$A338)*(1+General_Inputs!$F$46)+General_Inputs!$F$45+General_Inputs!AQ$67)/1000+JD$47),0),0)","v":78.849522752074677},{"$f":"MAX(IF(HF338>=BG$7*Load_Shape!BF297/$C338*BG$31+(BG$32*$F338+BG$33*$H338)/$C338,IF(FH338-DJ338>0,JE$54,INDEX(JE$7:JE$45,MATCH(HF338*1000,$HR$7:$HR$45,1))*((General_Inputs!AR$47)*INDEX(General_Inputs!$F$49:$F$60,$A338)*(1+General_Inputs!$F$46)+General_Inputs!$F$45+General_Inputs!AR$67)/1000+JE$47),0),0)","v":78.873184450957339},{"$f":"MAX(IF(HG338>=BH$7*Load_Shape!BG297/$C338*BH$31+(BH$32*$F338+BH$33*$H338)/$C338,IF(FI338-DK338>0,JF$54,INDEX(JF$7:JF$45,MATCH(HG338*1000,$HR$7:$HR$45,1))*((General_Inputs!AS$47)*INDEX(General_Inputs!$F$49:$F$60,$A338)*(1+General_Inputs!$F$46)+General_Inputs!$F$45+General_Inputs!AS$67)/1000+JF$47),0),0)","v":78.894875868789029},{"$f":"MAX(IF(HH338>=BI$7*Load_Shape!BH297/$C338*BI$31+(BI$32*$F338+BI$33*$H338)/$C338,IF(FJ338-DL338>0,JG$54,INDEX(JG$7:JG$45,MATCH(HH338*1000,$HR$7:$HR$45,1))*((General_Inputs!AT$47)*INDEX(General_Inputs!$F$49:$F$60,$A338)*(1+General_Inputs!$F$46)+General_Inputs!$F$45+General_Inputs!AT$67)/1000+JG$47),0),0)","v":79.202304259121576},{"$f":"MAX(IF(HI338>=BJ$7*Load_Shape!BI297/$C338*BJ$31+(BJ$32*$F338+BJ$33*$H338)/$C338,IF(FK338-DM338>0,JH$54,INDEX(JH$7:JH$45,MATCH(HI338*1000,$HR$7:$HR$45,1))*((General_Inputs!AU$47)*INDEX(General_Inputs!$F$49:$F$60,$A338)*(1+General_Inputs!$F$46)+General_Inputs!$F$45+General_Inputs!AU$67)/1000+JH$47),0),0)","v":79.220598062915826},{"$f":"MAX(IF(HJ338>=BK$7*Load_Shape!BJ297/$C338*BK$31+(BK$32*$F338+BK$33*$H338)/$C338,IF(FL338-DN338>0,JI$54,INDEX(JI$7:JI$45,MATCH(HJ338*1000,$HR$7:$HR$45,1))*((General_Inputs!AV$47)*INDEX(General_Inputs!$F$49:$F$60,$A338)*(1+General_Inputs!$F$46)+General_Inputs!$F$45+General_Inputs!AV$67)/1000+JI$47),0),0)","v":79.237369115392269},{"$f":"MAX(IF(HK338>=BL$7*Load_Shape!BK297/$C338*BL$31+(BL$32*$F338+BL$33*$H338)/$C338,IF(FM338-DO338>0,JJ$54,INDEX(JJ$7:JJ$45,MATCH(HK338*1000,$HR$7:$HR$45,1))*((General_Inputs!AW$47)*INDEX(General_Inputs!$F$49:$F$60,$A338)*(1+General_Inputs!$F$46)+General_Inputs!$F$45+General_Inputs!AW$67)/1000+JJ$47),0),0)","v":79.252741091887899},{"$f":"MAX(IF(HL338>=BM$7*Load_Shape!BL297/$C338*BM$31+(BM$32*$F338+BM$33*$H338)/$C338,IF(FN338-DP338>0,JK$54,INDEX(JK$7:JK$45,MATCH(HL338*1000,$HR$7:$HR$45,1))*((General_Inputs!AX$47)*INDEX(General_Inputs!$F$49:$F$60,$A338)*(1+General_Inputs!$F$46)+General_Inputs!$F$45+General_Inputs!AX$67)/1000+JK$47),0),0)","v":79.266830171875867},{"$f":"MAX(IF(HM338>=BN$7*Load_Shape!BM297/$C338*BN$31+(BN$32*$F338+BN$33*$H338)/$C338,IF(FO338-DQ338>0,JL$54,INDEX(JL$7:JL$45,MATCH(HM338*1000,$HR$7:$HR$45,1))*((General_Inputs!AY$47)*INDEX(General_Inputs!$F$49:$F$60,$A338)*(1+General_Inputs!$F$46)+General_Inputs!$F$45+General_Inputs!AY$67)/1000+JL$47),0),0)","v":79.279744742021393},{"$f":"MAX(IF(HN338>=BO$7*Load_Shape!BN297/$C338*BO$31+(BO$32*$F338+BO$33*$H338)/$C338,IF(FP338-DR338>0,JM$54,INDEX(JM$7:JM$45,MATCH(HN338*1000,$HR$7:$HR$45,1))*((General_Inputs!AZ$47)*INDEX(General_Inputs!$F$49:$F$60,$A338)*(1+General_Inputs!$F$46)+General_Inputs!$F$45+General_Inputs!AZ$67)/1000+JM$47),0),0)","v":79.291581962978569},{"$f":"MAX(IF(HO338>=BP$7*Load_Shape!BO297/$C338*BP$31+(BP$32*$F338+BP$33*$H338)/$C338,IF(FQ338-DS338>0,JN$54,INDEX(JN$7:JN$45,MATCH(HO338*1000,$HR$7:$HR$45,1))*((General_Inputs!BA$47)*INDEX(General_Inputs!$F$49:$F$60,$A338)*(1+General_Inputs!$F$46)+General_Inputs!$F$45+General_Inputs!BA$67)/1000+JN$47),0),0)","v":83.260109299110951},{"$f":"MAX(IF(HP338>=BQ$7*Load_Shape!BP297/$C338*BQ$31+(BQ$32*$F338+BQ$33*$H338)/$C338,IF(FR338-DT338>0,JO$54,INDEX(JO$7:JO$45,MATCH(HP338*1000,$HR$7:$HR$45,1))*((General_Inputs!BB$47)*INDEX(General_Inputs!$F$49:$F$60,$A338)*(1+General_Inputs!$F$46)+General_Inputs!$F$45+General_Inputs!BB$67)/1000+JO$47),0),0)","v":83.270582512985797},null,null,{"$f":"INDEX(JR$7:JR$45,MATCH(MAX(U$7*Load_Shape!T297/$C338*U$31,FT338)*1000,$JQ$7:$JQ$45,1))*((General_Inputs!F$47)*INDEX(General_Inputs!$F$49:$F$60,$A338)*(1+General_Inputs!$F$46)+General_Inputs!$F$45+General_Inputs!F$67)/1000+JR$47","v":43.816077779480217},{"$f":"INDEX(JS$7:JS$45,MATCH(MAX(V$7*Load_Shape!U297/$C338*V$31,FU338)*1000,$JQ$7:$JQ$45,1))*((General_Inputs!G$47)*INDEX(General_Inputs!$F$49:$F$60,$A338)*(1+General_Inputs!$F$46)+General_Inputs!$F$45+General_Inputs!G$67)/1000+JS$47","v":40.88110646495889},{"$f":"INDEX(JT$7:JT$45,MATCH(MAX(W$7*Load_Shape!V297/$C338*W$31,FV338)*1000,$JQ$7:$JQ$45,1))*((General_Inputs!H$47)*INDEX(General_Inputs!$F$49:$F$60,$A338)*(1+General_Inputs!$F$46)+General_Inputs!$F$45+General_Inputs!H$67)/1000+JT$47","v":43.623922969114275},{"$f":"INDEX(JU$7:JU$45,MATCH(MAX(X$7*Load_Shape!W297/$C338*X$31,FW338)*1000,$JQ$7:$JQ$45,1))*((General_Inputs!I$47)*INDEX(General_Inputs!$F$49:$F$60,$A338)*(1+General_Inputs!$F$46)+General_Inputs!$F$45+General_Inputs!I$67)/1000+JU$47","v":44.492647181870943},{"$f":"INDEX(JV$7:JV$45,MATCH(MAX(Y$7*Load_Shape!X297/$C338*Y$31,FX338)*1000,$JQ$7:$JQ$45,1))*((General_Inputs!J$47)*INDEX(General_Inputs!$F$49:$F$60,$A338)*(1+General_Inputs!$F$46)+General_Inputs!$F$45+General_Inputs!J$67)/1000+JV$47","v":45.467059451785438},{"$f":"INDEX(JW$7:JW$45,MATCH(MAX(Z$7*Load_Shape!Y297/$C338*Z$31,FY338)*1000,$JQ$7:$JQ$45,1))*((General_Inputs!K$47)*INDEX(General_Inputs!$F$49:$F$60,$A338)*(1+General_Inputs!$F$46)+General_Inputs!$F$45+General_Inputs!K$67)/1000+JW$47","v":46.40647253832384},{"$f":"INDEX(JX$7:JX$45,MATCH(MAX(AA$7*Load_Shape!Z297/$C338*AA$31,FZ338)*1000,$JQ$7:$JQ$45,1))*((General_Inputs!L$47)*INDEX(General_Inputs!$F$49:$F$60,$A338)*(1+General_Inputs!$F$46)+General_Inputs!$F$45+General_Inputs!L$67)/1000+JX$47","v":47.495760358369679},{"$f":"INDEX(JY$7:JY$45,MATCH(MAX(AB$7*Load_Shape!AA297/$C338*AB$31,GA338)*1000,$JQ$7:$JQ$45,1))*((General_Inputs!M$47)*INDEX(General_Inputs!$F$49:$F$60,$A338)*(1+General_Inputs!$F$46)+General_Inputs!$F$45+General_Inputs!M$67)/1000+JY$47","v":48.84282340251621},{"$f":"INDEX(JZ$7:JZ$45,MATCH(MAX(AC$7*Load_Shape!AB297/$C338*AC$31,GB338)*1000,$JQ$7:$JQ$45,1))*((General_Inputs!N$47)*INDEX(General_Inputs!$F$49:$F$60,$A338)*(1+General_Inputs!$F$46)+General_Inputs!$F$45+General_Inputs!N$67)/1000+JZ$47","v":53.306403243380466},{"$f":"INDEX(KA$7:KA$45,MATCH(MAX(AD$7*Load_Shape!AC297/$C338*AD$31,GC338)*1000,$JQ$7:$JQ$45,1))*((General_Inputs!O$47)*INDEX(General_Inputs!$F$49:$F$60,$A338)*(1+General_Inputs!$F$46)+General_Inputs!$F$45+General_Inputs!O$67)/1000+KA$47","v":55.017141208748313},{"$f":"INDEX(KB$7:KB$45,MATCH(MAX(AE$7*Load_Shape!AD297/$C338*AE$31,GD338)*1000,$JQ$7:$JQ$45,1))*((General_Inputs!P$47)*INDEX(General_Inputs!$F$49:$F$60,$A338)*(1+General_Inputs!$F$46)+General_Inputs!$F$45+General_Inputs!P$67)/1000+KB$47","v":56.608870218153335},{"$f":"INDEX(KC$7:KC$45,MATCH(MAX(AF$7*Load_Shape!AE297/$C338*AF$31,GE338)*1000,$JQ$7:$JQ$45,1))*((General_Inputs!Q$47)*INDEX(General_Inputs!$F$49:$F$60,$A338)*(1+General_Inputs!$F$46)+General_Inputs!$F$45+General_Inputs!Q$67)/1000+KC$47","v":58.491060625024808},{"$f":"INDEX(KD$7:KD$45,MATCH(MAX(AG$7*Load_Shape!AF297/$C338*AG$31,GF338)*1000,$JQ$7:$JQ$45,1))*((General_Inputs!R$47)*INDEX(General_Inputs!$F$49:$F$60,$A338)*(1+General_Inputs!$F$46)+General_Inputs!$F$45+General_Inputs!R$67)/1000+KD$47","v":60.632459043955514},{"$f":"INDEX(KE$7:KE$45,MATCH(MAX(AH$7*Load_Shape!AG297/$C338*AH$31,GG338)*1000,$JQ$7:$JQ$45,1))*((General_Inputs!S$47)*INDEX(General_Inputs!$F$49:$F$60,$A338)*(1+General_Inputs!$F$46)+General_Inputs!$F$45+General_Inputs!S$67)/1000+KE$47","v":65.650078140954477},{"$f":"INDEX(KF$7:KF$45,MATCH(MAX(AI$7*Load_Shape!AH297/$C338*AI$31,GH338)*1000,$JQ$7:$JQ$45,1))*((General_Inputs!T$47)*INDEX(General_Inputs!$F$49:$F$60,$A338)*(1+General_Inputs!$F$46)+General_Inputs!$F$45+General_Inputs!T$67)/1000+KF$47","v":67.025753972154021},{"$f":"INDEX(KG$7:KG$45,MATCH(MAX(AJ$7*Load_Shape!AI297/$C338*AJ$31,GI338)*1000,$JQ$7:$JQ$45,1))*((General_Inputs!U$47)*INDEX(General_Inputs!$F$49:$F$60,$A338)*(1+General_Inputs!$F$46)+General_Inputs!$F$45+General_Inputs!U$67)/1000+KG$47","v":68.565549487672001},{"$f":"INDEX(KH$7:KH$45,MATCH(MAX(AK$7*Load_Shape!AJ297/$C338*AK$31,GJ338)*1000,$JQ$7:$JQ$45,1))*((General_Inputs!V$47)*INDEX(General_Inputs!$F$49:$F$60,$A338)*(1+General_Inputs!$F$46)+General_Inputs!$F$45+General_Inputs!V$67)/1000+KH$47","v":69.740620904602949},{"$f":"INDEX(KI$7:KI$45,MATCH(MAX(AL$7*Load_Shape!AK297/$C338*AL$31,GK338)*1000,$JQ$7:$JQ$45,1))*((General_Inputs!W$47)*INDEX(General_Inputs!$F$49:$F$60,$A338)*(1+General_Inputs!$F$46)+General_Inputs!$F$45+General_Inputs!W$67)/1000+KI$47","v":71.180858016716883},{"$f":"INDEX(KJ$7:KJ$45,MATCH(MAX(AM$7*Load_Shape!AL297/$C338*AM$31,GL338)*1000,$JQ$7:$JQ$45,1))*((General_Inputs!X$47)*INDEX(General_Inputs!$F$49:$F$60,$A338)*(1+General_Inputs!$F$46)+General_Inputs!$F$45+General_Inputs!X$67)/1000+KJ$47","v":72.245845497335054},null,null,{"$f":"INDEX($U$7:$BQ$21,MATCH(KM$57,$T$7:$T$21,0),MATCH($LK$55,$U$6:$BQ$6,0))*INDEX(Load_Shape!$T297:$BP297,MATCH($LK$55,Load_Shape!$T$16:$BP$16,0))/$C338","v":28.480632199021944},0,28.480632199021944,0.6383858400000002,2.5169580000000003,2.3487355760709971,-1.056498758107415E-2,0,6.8137261227722429E-2,4.0128664117568075E-2,1.2957262871264033,1.0613910031735549,2.3134974211446924,0.59853199955787129,7.5908124115732709E-3,0.12704820656640686,3.2634938213076463,0,14.211572293898584,0,0,28.480632199021944,28.480632199021944,7.8502222438157112,0,null,null,0,8.8374372535397414E-2,0.4989907595656049,0.58736513210100227,null,null,{"$f":"MAX(IF(FT338>=U$7*Load_Shape!T297/$C338*U$31+(U$32*$F338+U$33*$H338)/$C338,IF(DV338-BX338>0,0,INDEX(HS$7:HS$45,MATCH(FT338*1000,$HR$7:$HR$45,1))),0),0)","v":7276.4024999999965},{"$f":"MAX(IF(FU338>=V$7*Load_Shape!U297/$C338*V$31+(V$32*$F338+V$33*$H338)/$C338,IF(DW338-BY338>0,0,INDEX(HT$7:HT$45,MATCH(FU338*1000,$HR$7:$HR$45,1))),0),0)","v":7250},{"$f":"MAX(IF(FV338>=W$7*Load_Shape!V297/$C338*W$31+(W$32*$F338+W$33*$H338)/$C338,IF(DX338-BZ338>0,0,INDEX(HU$7:HU$45,MATCH(FV338*1000,$HR$7:$HR$45,1))),0),0)","v":7250},{"$f":"MAX(IF(FW338>=X$7*Load_Shape!W297/$C338*X$31+(X$32*$F338+X$33*$H338)/$C338,IF(DY338-CA338>0,0,INDEX(HV$7:HV$45,MATCH(FW338*1000,$HR$7:$HR$45,1))),0),0)","v":7250},{"$f":"MAX(IF(FX338>=Y$7*Load_Shape!X297/$C338*Y$31+(Y$32*$F338+Y$33*$H338)/$C338,IF(DZ338-CB338>0,0,INDEX(HW$7:HW$45,MATCH(FX338*1000,$HR$7:$HR$45,1))),0),0)","v":7250},{"$f":"MAX(IF(FY338>=Z$7*Load_Shape!Y297/$C338*Z$31+(Z$32*$F338+Z$33*$H338)/$C338,IF(EA338-CC338>0,0,INDEX(HX$7:HX$45,MATCH(FY338*1000,$HR$7:$HR$45,1))),0),0)","v":7250},{"$f":"MAX(IF(FZ338>=AA$7*Load_Shape!Z297/$C338*AA$31+(AA$32*$F338+AA$33*$H338)/$C338,IF(EB338-CD338>0,0,INDEX(HY$7:HY$45,MATCH(FZ338*1000,$HR$7:$HR$45,1))),0),0)","v":7250},{"$f":"MAX(IF(GA338>=AB$7*Load_Shape!AA297/$C338*AB$31+(AB$32*$F338+AB$33*$H338)/$C338,IF(EC338-CE338>0,0,INDEX(HZ$7:HZ$45,MATCH(GA338*1000,$HR$7:$HR$45,1))),0),0)","v":7250},{"$f":"MAX(IF(GB338>=AC$7*Load_Shape!AB297/$C338*AC$31+(AC$32*$F338+AC$33*$H338)/$C338,IF(ED338-CF338>0,0,INDEX(IA$7:IA$45,MATCH(GB338*1000,$HR$7:$HR$45,1))),0),0)","v":7250},{"$f":"MAX(IF(GC338>=AD$7*Load_Shape!AC297/$C338*AD$31+(AD$32*$F338+AD$33*$H338)/$C338,IF(EE338-CG338>0,0,INDEX(IB$7:IB$45,MATCH(GC338*1000,$HR$7:$HR$45,1))),0),0)","v":7250},{"$f":"MAX(IF(GD338>=AE$7*Load_Shape!AD297/$C338*AE$31+(AE$32*$F338+AE$33*$H338)/$C338,IF(EF338-CH338>0,0,INDEX(IC$7:IC$45,MATCH(GD338*1000,$HR$7:$HR$45,1))),0),0)","v":7224.7275000000081},{"$f":"MAX(IF(GE338>=AF$7*Load_Shape!AE297/$C338*AF$31+(AF$32*$F338+AF$33*$H338)/$C338,IF(EG338-CI338>0,0,INDEX(ID$7:ID$45,MATCH(GE338*1000,$HR$7:$HR$45,1))),0),0)","v":7224.7275000000081},{"$f":"MAX(IF(GF338>=AG$7*Load_Shape!AF297/$C338*AG$31+(AG$32*$F338+AG$33*$H338)/$C338,IF(EH338-CJ338>0,0,INDEX(IE$7:IE$45,MATCH(GF338*1000,$HR$7:$HR$45,1))),0),0)","v":7250},{"$f":"MAX(IF(GG338>=AH$7*Load_Shape!AG297/$C338*AH$31+(AH$32*$F338+AH$33*$H338)/$C338,IF(EI338-CK338>0,0,INDEX(IF$7:IF$45,MATCH(GG338*1000,$HR$7:$HR$45,1))),0),0)","v":7250},{"$f":"MAX(IF(GH338>=AI$7*Load_Shape!AH297/$C338*AI$31+(AI$32*$F338+AI$33*$H338)/$C338,IF(EJ338-CL338>0,0,INDEX(IG$7:IG$45,MATCH(GH338*1000,$HR$7:$HR$45,1))),0),0)","v":7250},{"$f":"MAX(IF(GI338>=AJ$7*Load_Shape!AI297/$C338*AJ$31+(AJ$32*$F338+AJ$33*$H338)/$C338,IF(EK338-CM338>0,0,INDEX(IH$7:IH$45,MATCH(GI338*1000,$HR$7:$HR$45,1))),0),0)","v":7250},{"$f":"MAX(IF(GJ338>=AK$7*Load_Shape!AJ297/$C338*AK$31+(AK$32*$F338+AK$33*$H338)/$C338,IF(EL338-CN338>0,0,INDEX(II$7:II$45,MATCH(GJ338*1000,$HR$7:$HR$45,1))),0),0)","v":7250},{"$f":"MAX(IF(GK338>=AL$7*Load_Shape!AK297/$C338*AL$31+(AL$32*$F338+AL$33*$H338)/$C338,IF(EM338-CO338>0,0,INDEX(IJ$7:IJ$45,MATCH(GK338*1000,$HR$7:$HR$45,1))),0),0)","v":7250},{"$f":"MAX(IF(GL338>=AM$7*Load_Shape!AL297/$C338*AM$31+(AM$32*$F338+AM$33*$H338)/$C338,IF(EN338-CP338>0,0,INDEX(IK$7:IK$45,MATCH(GL338*1000,$HR$7:$HR$45,1))),0),0)","v":7250},{"$f":"MAX(IF(GM338>=AN$7*Load_Shape!AM297/$C338*AN$31+(AN$32*$F338+AN$33*$H338)/$C338,IF(EO338-CQ338>0,0,INDEX(IL$7:IL$45,MATCH(GM338*1000,$HR$7:$HR$45,1))),0),0)","v":7250},{"$f":"MAX(IF(GN338>=AO$7*Load_Shape!AN297/$C338*AO$31+(AO$32*$F338+AO$33*$H338)/$C338,IF(EP338-CR338>0,0,INDEX(IM$7:IM$45,MATCH(GN338*1000,$HR$7:$HR$45,1))),0),0)","v":7250},{"$f":"MAX(IF(GO338>=AP$7*Load_Shape!AO297/$C338*AP$31+(AP$32*$F338+AP$33*$H338)/$C338,IF(EQ338-CS338>0,0,INDEX(IN$7:IN$45,MATCH(GO338*1000,$HR$7:$HR$45,1))),0),0)","v":7250},{"$f":"MAX(IF(GP338>=AQ$7*Load_Shape!AP297/$C338*AQ$31+(AQ$32*$F338+AQ$33*$H338)/$C338,IF(ER338-CT338>0,0,INDEX(IO$7:IO$45,MATCH(GP338*1000,$HR$7:$HR$45,1))),0),0)","v":7250},{"$f":"MAX(IF(GQ338>=AR$7*Load_Shape!AQ297/$C338*AR$31+(AR$32*$F338+AR$33*$H338)/$C338,IF(ES338-CU338>0,0,INDEX(IP$7:IP$45,MATCH(GQ338*1000,$HR$7:$HR$45,1))),0),0)","v":7250},{"$f":"MAX(IF(GR338>=AS$7*Load_Shape!AR297/$C338*AS$31+(AS$32*$F338+AS$33*$H338)/$C338,IF(ET338-CV338>0,0,INDEX(IQ$7:IQ$45,MATCH(GR338*1000,$HR$7:$HR$45,1))),0),0)","v":7250},{"$f":"MAX(IF(GS338>=AT$7*Load_Shape!AS297/$C338*AT$31+(AT$32*$F338+AT$33*$H338)/$C338,IF(EU338-CW338>0,0,INDEX(IR$7:IR$45,MATCH(GS338*1000,$HR$7:$HR$45,1))),0),0)","v":7250},{"$f":"MAX(IF(GT338>=AU$7*Load_Shape!AT297/$C338*AU$31+(AU$32*$F338+AU$33*$H338)/$C338,IF(EV338-CX338>0,0,INDEX(IS$7:IS$45,MATCH(GT338*1000,$HR$7:$HR$45,1))),0),0)","v":7250},{"$f":"MAX(IF(GU338>=AV$7*Load_Shape!AU297/$C338*AV$31+(AV$32*$F338+AV$33*$H338)/$C338,IF(EW338-CY338>0,0,INDEX(IT$7:IT$45,MATCH(GU338*1000,$HR$7:$HR$45,1))),0),0)","v":7250},{"$f":"MAX(IF(GV338>=AW$7*Load_Shape!AV297/$C338*AW$31+(AW$32*$F338+AW$33*$H338)/$C338,IF(EX338-CZ338>0,0,INDEX(IU$7:IU$45,MATCH(GV338*1000,$HR$7:$HR$45,1))),0),0)","v":7250},{"$f":"MAX(IF(GW338>=AX$7*Load_Shape!AW297/$C338*AX$31+(AX$32*$F338+AX$33*$H338)/$C338,IF(EY338-DA338>0,0,INDEX(IV$7:IV$45,MATCH(GW338*1000,$HR$7:$HR$45,1))),0),0)","v":7250},{"$f":"MAX(IF(GX338>=AY$7*Load_Shape!AX297/$C338*AY$31+(AY$32*$F338+AY$33*$H338)/$C338,IF(EZ338-DB338>0,0,INDEX(IW$7:IW$45,MATCH(GX338*1000,$HR$7:$HR$45,1))),0),0)","v":7250},{"$f":"MAX(IF(GY338>=AZ$7*Load_Shape!AY297/$C338*AZ$31+(AZ$32*$F338+AZ$33*$H338)/$C338,IF(FA338-DC338>0,0,INDEX(IX$7:IX$45,MATCH(GY338*1000,$HR$7:$HR$45,1))),0),0)","v":7271.4024999999965},{"$f":"MAX(IF(GZ338>=BA$7*Load_Shape!AZ297/$C338*BA$31+(BA$32*$F338+BA$33*$H338)/$C338,IF(FB338-DD338>0,0,INDEX(IY$7:IY$45,MATCH(GZ338*1000,$HR$7:$HR$45,1))),0),0)","v":7271.4024999999965},{"$f":"MAX(IF(HA338>=BB$7*Load_Shape!BA297/$C338*BB$31+(BB$32*$F338+BB$33*$H338)/$C338,IF(FC338-DE338>0,0,INDEX(IZ$7:IZ$45,MATCH(HA338*1000,$HR$7:$HR$45,1))),0),0)","v":7500},{"$f":"MAX(IF(HB338>=BC$7*Load_Shape!BB297/$C338*BC$31+(BC$32*$F338+BC$33*$H338)/$C338,IF(FD338-DF338>0,0,INDEX(JA$7:JA$45,MATCH(HB338*1000,$HR$7:$HR$45,1))),0),0)","v":7500},{"$f":"MAX(IF(HC338>=BD$7*Load_Shape!BC297/$C338*BD$31+(BD$32*$F338+BD$33*$H338)/$C338,IF(FE338-DG338>0,0,INDEX(JB$7:JB$45,MATCH(HC338*1000,$HR$7:$HR$45,1))),0),0)","v":7500},{"$f":"MAX(IF(HD338>=BE$7*Load_Shape!BD297/$C338*BE$31+(BE$32*$F338+BE$33*$H338)/$C338,IF(FF338-DH338>0,0,INDEX(JC$7:JC$45,MATCH(HD338*1000,$HR$7:$HR$45,1))),0),0)","v":7500},{"$f":"MAX(IF(HE338>=BF$7*Load_Shape!BE297/$C338*BF$31+(BF$32*$F338+BF$33*$H338)/$C338,IF(FG338-DI338>0,0,INDEX(JD$7:JD$45,MATCH(HE338*1000,$HR$7:$HR$45,1))),0),0)","v":7500},{"$f":"MAX(IF(HF338>=BG$7*Load_Shape!BF297/$C338*BG$31+(BG$32*$F338+BG$33*$H338)/$C338,IF(FH338-DJ338>0,0,INDEX(JE$7:JE$45,MATCH(HF338*1000,$HR$7:$HR$45,1))),0),0)","v":7500},{"$f":"MAX(IF(HG338>=BH$7*Load_Shape!BG297/$C338*BH$31+(BH$32*$F338+BH$33*$H338)/$C338,IF(FI338-DK338>0,0,INDEX(JF$7:JF$45,MATCH(HG338*1000,$HR$7:$HR$45,1))),0),0)","v":7500},{"$f":"MAX(IF(HH338>=BI$7*Load_Shape!BH297/$C338*BI$31+(BI$32*$F338+BI$33*$H338)/$C338,IF(FJ338-DL338>0,0,INDEX(JG$7:JG$45,MATCH(HH338*1000,$HR$7:$HR$45,1))),0),0)","v":7529.1774999999907},{"$f":"MAX(IF(HI338>=BJ$7*Load_Shape!BI297/$C338*BJ$31+(BJ$32*$F338+BJ$33*$H338)/$C338,IF(FK338-DM338>0,0,INDEX(JH$7:JH$45,MATCH(HI338*1000,$HR$7:$HR$45,1))),0),0)","v":7529.1774999999907},{"$f":"MAX(IF(HJ338>=BK$7*Load_Shape!BJ297/$C338*BK$31+(BK$32*$F338+BK$33*$H338)/$C338,IF(FL338-DN338>0,0,INDEX(JI$7:JI$45,MATCH(HJ338*1000,$HR$7:$HR$45,1))),0),0)","v":7529.1774999999907},{"$f":"MAX(IF(HK338>=BL$7*Load_Shape!BK297/$C338*BL$31+(BL$32*$F338+BL$33*$H338)/$C338,IF(FM338-DO338>0,0,INDEX(JJ$7:JJ$45,MATCH(HK338*1000,$HR$7:$HR$45,1))),0),0)","v":7529.1774999999907},{"$f":"MAX(IF(HL338>=BM$7*Load_Shape!BL297/$C338*BM$31+(BM$32*$F338+BM$33*$H338)/$C338,IF(FN338-DP338>0,0,INDEX(JK$7:JK$45,MATCH(HL338*1000,$HR$7:$HR$45,1))),0),0)","v":7529.1774999999907},{"$f":"MAX(IF(HM338>=BN$7*Load_Shape!BM297/$C338*BN$31+(BN$32*$F338+BN$33*$H338)/$C338,IF(FO338-DQ338>0,0,INDEX(JL$7:JL$45,MATCH(HM338*1000,$HR$7:$HR$45,1))),0),0)","v":7529.1774999999907},{"$f":"MAX(IF(HN338>=BO$7*Load_Shape!BN297/$C338*BO$31+(BO$32*$F338+BO$33*$H338)/$C338,IF(FP338-DR338>0,0,INDEX(JM$7:JM$45,MATCH(HN338*1000,$HR$7:$HR$45,1))),0),0)","v":7529.1774999999907},{"$f":"MAX(IF(HO338>=BP$7*Load_Shape!BO297/$C338*BP$31+(BP$32*$F338+BP$33*$H338)/$C338,IF(FQ338-DS338>0,0,INDEX(JN$7:JN$45,MATCH(HO338*1000,$HR$7:$HR$45,1))),0),0)","v":7930.2150000000256},{"$f":"MAX(IF(HP338>=BQ$7*Load_Shape!BP297/$C338*BQ$31+(BQ$32*$F338+BQ$33*$H338)/$C338,IF(FR338-DT338>0,0,INDEX(JO$7:JO$45,MATCH(HP338*1000,$HR$7:$HR$45,1))),0),0)","v":7930.2150000000256},null,null,7276.4024999999965,7250,7250,7250,7250,7250,7250,7250,7250,7250,7250,7250,7250,7250.9024999999965,7250,7250,7250,7250,7250,7250,7250,7250,7250,7250,7250,7250,7250.9024999999965,7250.9024999999965,7250.9024999999965,7250.9024999999965,7250.9024999999965,7500,7500,7529.1774999999907,7529.1774999999907,7529.1774999999907,7529.1774999999907,7529.1774999999907,7529.1774999999907,7529.1774999999907,7930.2150000000256,7930.2150000000256,7930.2150000000256,7930.2150000000256,7930.2150000000256,7930.2150000000256,7930.2150000000256,8219.9349999999977,8219.9349999999977]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Wind - RM",43.582582477209201,40.531161727254833,43.265885542567176,43.884147368337644,44.571574388191969,44.763262119323684,44.34899572771031,45.076509723484691,47.915238178241076,46.148822185985502,45.528425551193237,46.469794568246698,47.401242847655332,54.896077678852642,55.597953060159412,54.980650698068537,54.518711015805621,54.531486163330932,54.11058709086403,54.102372159152182,54.705614196435441,55.209791807905489,55.32367063186129,55.606039501104263,55.72949933158295,55.881054146135604,56.376848641379233,56.469996187693404,56.554050819444754,56.700785419993814,56.765619912863244,57.270062646153612,57.316110574352713,57.633771300534228,58.005710188188061,58.095446839126808,58.586727007841603,59.266303403349468,59.657535115480485,60.176788544033933,60.431886807756712,60.775756512121397,60.686108080373479,60.848312005041464,61.644893231987773,62.002076726968653,62.127779122449262,62.366373600270528,62.423516027891381]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.61799879437265259,0.37634740378556397,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.61799879437265259,0.37634740378556397,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.61799879437265259,0.37634740378556397,null,null,null,null,"Solar PV - Fixed",{"$f":"SUMPRODUCT(INDEX($I$58:$S$345,,MATCH($HR369,$I$57:$S$57,0))*(FT$58:FT$345<U$7*Load_Shape!T$17:T$304/$C62*U$31+(U$32*$G$58:$G$345+U$33*$H$58:$H$345)/$C62))","v":0},{"$f":"SUMPRODUCT(INDEX($I$58:$S$345,,MATCH($HR369,$I$57:$S$57,0))*(FU$58:FU$345<V$7*Load_Shape!U$17:U$304/$C62*V$31+(V$32*$G$58:$G$345+V$33*$H$58:$H$345)/$C62))","v":0},{"$f":"SUMPRODUCT(INDEX($I$58:$S$345,,MATCH($HR369,$I$57:$S$57,0))*(FV$58:FV$345<W$7*Load_Shape!V$17:V$304/$C62*W$31+(W$32*$G$58:$G$345+W$33*$H$58:$H$345)/$C62))","v":0},{"$f":"SUMPRODUCT(INDEX($I$58:$S$345,,MATCH($HR369,$I$57:$S$57,0))*(FW$58:FW$345<X$7*Load_Shape!W$17:W$304/$C62*X$31+(X$32*$G$58:$G$345+X$33*$H$58:$H$345)/$C62))","v":0},{"$f":"SUMPRODUCT(INDEX($I$58:$S$345,,MATCH($HR369,$I$57:$S$57,0))*(FX$58:FX$345<Y$7*Load_Shape!X$17:X$304/$C62*Y$31+(Y$32*$G$58:$G$345+Y$33*$H$58:$H$345)/$C62))","v":0},{"$f":"SUMPRODUCT(INDEX($I$58:$S$345,,MATCH($HR369,$I$57:$S$57,0))*(FY$58:FY$345<Z$7*Load_Shape!Y$17:Y$304/$C62*Z$31+(Z$32*$G$58:$G$345+Z$33*$H$58:$H$345)/$C62))","v":0},{"$f":"SUMPRODUCT(INDEX($I$58:$S$345,,MATCH($HR369,$I$57:$S$57,0))*(FZ$58:FZ$345<AA$7*Load_Shape!Z$17:Z$304/$C62*AA$31+(AA$32*$G$58:$G$345+AA$33*$H$58:$H$345)/$C62))","v":0},{"$f":"SUMPRODUCT(INDEX($I$58:$S$345,,MATCH($HR369,$I$57:$S$57,0))*(GA$58:GA$345<AB$7*Load_Shape!AA$17:AA$304/$C62*AB$31+(AB$32*$G$58:$G$345+AB$33*$H$58:$H$345)/$C62))","v":0},{"$f":"SUMPRODUCT(INDEX($I$58:$S$345,,MATCH($HR369,$I$57:$S$57,0))*(GB$58:GB$345<AC$7*Load_Shape!AB$17:AB$304/$C62*AC$31+(AC$32*$G$58:$G$345+AC$33*$H$58:$H$345)/$C62))","v":0},{"$f":"SUMPRODUCT(INDEX($I$58:$S$345,,MATCH($HR369,$I$57:$S$57,0))*(GC$58:GC$345<AD$7*Load_Shape!AC$17:AC$304/$C62*AD$31+(AD$32*$G$58:$G$345+AD$33*$H$58:$H$345)/$C62))","v":0},{"$f":"SUMPRODUCT(INDEX($I$58:$S$345,,MATCH($HR369,$I$57:$S$57,0))*(GD$58:GD$345<AE$7*Load_Shape!AD$17:AD$304/$C62*AE$31+(AE$32*$G$58:$G$345+AE$33*$H$58:$H$345)/$C62))","v":0},{"$f":"SUMPRODUCT(INDEX($I$58:$S$345,,MATCH($HR369,$I$57:$S$57,0))*(GE$58:GE$345<AF$7*Load_Shape!AE$17:AE$304/$C62*AF$31+(AF$32*$G$58:$G$345+AF$33*$H$58:$H$345)/$C62))","v":0},{"$f":"SUMPRODUCT(INDEX($I$58:$S$345,,MATCH($HR369,$I$57:$S$57,0))*(GF$58:GF$345<AG$7*Load_Shape!AF$17:AF$304/$C62*AG$31+(AG$32*$G$58:$G$345+AG$33*$H$58:$H$345)/$C62))","v":0},{"$f":"SUMPRODUCT(INDEX($I$58:$S$345,,MATCH($HR369,$I$57:$S$57,0))*(GG$58:GG$345<AH$7*Load_Shape!AG$17:AG$304/$C62*AH$31+(AH$32*$G$58:$G$345+AH$33*$H$58:$H$345)/$C62))","v":0},{"$f":"SUMPRODUCT(INDEX($I$58:$S$345,,MATCH($HR369,$I$57:$S$57,0))*(GH$58:GH$345<AI$7*Load_Shape!AH$17:AH$304/$C62*AI$31+(AI$32*$G$58:$G$345+AI$33*$H$58:$H$345)/$C62))","v":0},{"$f":"SUMPRODUCT(INDEX($I$58:$S$345,,MATCH($HR369,$I$57:$S$57,0))*(GI$58:GI$345<AJ$7*Load_Shape!AI$17:AI$304/$C62*AJ$31+(AJ$32*$G$58:$G$345+AJ$33*$H$58:$H$345)/$C62))","v":0},{"$f":"SUMPRODUCT(INDEX($I$58:$S$345,,MATCH($HR369,$I$57:$S$57,0))*(GJ$58:GJ$345<AK$7*Load_Shape!AJ$17:AJ$304/$C62*AK$31+(AK$32*$G$58:$G$345+AK$33*$H$58:$H$345)/$C62))","v":0},{"$f":"SUMPRODUCT(INDEX($I$58:$S$345,,MATCH($HR369,$I$57:$S$57,0))*(GK$58:GK$345<AL$7*Load_Shape!AK$17:AK$304/$C62*AL$31+(AL$32*$G$58:$G$345+AL$33*$H$58:$H$345)/$C62))","v":0},{"$f":"SUMPRODUCT(INDEX($I$58:$S$345,,MATCH($HR369,$I$57:$S$57,0))*(GL$58:GL$345<AM$7*Load_Shape!AL$17:AL$304/$C62*AM$31+(AM$32*$G$58:$G$345+AM$33*$H$58:$H$345)/$C62))","v":0},{"$f":"SUMPRODUCT(INDEX($I$58:$S$345,,MATCH($HR369,$I$57:$S$57,0))*(GM$58:GM$345<AN$7*Load_Shape!AM$17:AM$304/$C62*AN$31+(AN$32*$G$58:$G$345+AN$33*$H$58:$H$345)/$C62))","v":0},{"$f":"SUMPRODUCT(INDEX($I$58:$S$345,,MATCH($HR369,$I$57:$S$57,0))*(GN$58:GN$345<AO$7*Load_Shape!AN$17:AN$304/$C62*AO$31+(AO$32*$G$58:$G$345+AO$33*$H$58:$H$345)/$C62))","v":0},{"$f":"SUMPRODUCT(INDEX($I$58:$S$345,,MATCH($HR369,$I$57:$S$57,0))*(GO$58:GO$345<AP$7*Load_Shape!AO$17:AO$304/$C62*AP$31+(AP$32*$G$58:$G$345+AP$33*$H$58:$H$345)/$C62))","v":0},{"$f":"SUMPRODUCT(INDEX($I$58:$S$345,,MATCH($HR369,$I$57:$S$57,0))*(GP$58:GP$345<AQ$7*Load_Shape!AP$17:AP$304/$C62*AQ$31+(AQ$32*$G$58:$G$345+AQ$33*$H$58:$H$345)/$C62))","v":0},{"$f":"SUMPRODUCT(INDEX($I$58:$S$345,,MATCH($HR369,$I$57:$S$57,0))*(GQ$58:GQ$345<AR$7*Load_Shape!AQ$17:AQ$304/$C62*AR$31+(AR$32*$G$58:$G$345+AR$33*$H$58:$H$345)/$C62))","v":0},{"$f":"SUMPRODUCT(INDEX($I$58:$S$345,,MATCH($HR369,$I$57:$S$57,0))*(GR$58:GR$345<AS$7*Load_Shape!AR$17:AR$304/$C62*AS$31+(AS$32*$G$58:$G$345+AS$33*$H$58:$H$345)/$C62))","v":0},{"$f":"SUMPRODUCT(INDEX($I$58:$S$345,,MATCH($HR369,$I$57:$S$57,0))*(GS$58:GS$345<AT$7*Load_Shape!AS$17:AS$304/$C62*AT$31+(AT$32*$G$58:$G$345+AT$33*$H$58:$H$345)/$C62))","v":0},{"$f":"SUMPRODUCT(INDEX($I$58:$S$345,,MATCH($HR369,$I$57:$S$57,0))*(GT$58:GT$345<AU$7*Load_Shape!AT$17:AT$304/$C62*AU$31+(AU$32*$G$58:$G$345+AU$33*$H$58:$H$345)/$C62))","v":0},{"$f":"SUMPRODUCT(INDEX($I$58:$S$345,,MATCH($HR369,$I$57:$S$57,0))*(GU$58:GU$345<AV$7*Load_Shape!AU$17:AU$304/$C62*AV$31+(AV$32*$G$58:$G$345+AV$33*$H$58:$H$345)/$C62))","v":0},{"$f":"SUMPRODUCT(INDEX($I$58:$S$345,,MATCH($HR369,$I$57:$S$57,0))*(GV$58:GV$345<AW$7*Load_Shape!AV$17:AV$304/$C62*AW$31+(AW$32*$G$58:$G$345+AW$33*$H$58:$H$345)/$C62))","v":0},{"$f":"SUMPRODUCT(INDEX($I$58:$S$345,,MATCH($HR369,$I$57:$S$57,0))*(GW$58:GW$345<AX$7*Load_Shape!AW$17:AW$304/$C62*AX$31+(AX$32*$G$58:$G$345+AX$33*$H$58:$H$345)/$C62))","v":0},{"$f":"SUMPRODUCT(INDEX($I$58:$S$345,,MATCH($HR369,$I$57:$S$57,0))*(GX$58:GX$345<AY$7*Load_Shape!AX$17:AX$304/$C62*AY$31+(AY$32*$G$58:$G$345+AY$33*$H$58:$H$345)/$C62))","v":0},{"$f":"SUMPRODUCT(INDEX($I$58:$S$345,,MATCH($HR369,$I$57:$S$57,0))*(GY$58:GY$345<AZ$7*Load_Shape!AY$17:AY$304/$C62*AZ$31+(AZ$32*$G$58:$G$345+AZ$33*$H$58:$H$345)/$C62))","v":0},{"$f":"SUMPRODUCT(INDEX($I$58:$S$345,,MATCH($HR369,$I$57:$S$57,0))*(GZ$58:GZ$345<BA$7*Load_Shape!AZ$17:AZ$304/$C62*BA$31+(BA$32*$G$58:$G$345+BA$33*$H$58:$H$345)/$C62))","v":0},{"$f":"SUMPRODUCT(INDEX($I$58:$S$345,,MATCH($HR369,$I$57:$S$57,0))*(HA$58:HA$345<BB$7*Load_Shape!BA$17:BA$304/$C62*BB$31+(BB$32*$G$58:$G$345+BB$33*$H$58:$H$345)/$C62))","v":0},{"$f":"SUMPRODUCT(INDEX($I$58:$S$345,,MATCH($HR369,$I$57:$S$57,0))*(HB$58:HB$345<BC$7*Load_Shape!BB$17:BB$304/$C62*BC$31+(BC$32*$G$58:$G$345+BC$33*$H$58:$H$345)/$C62))","v":0},{"$f":"SUMPRODUCT(INDEX($I$58:$S$345,,MATCH($HR369,$I$57:$S$57,0))*(HC$58:HC$345<BD$7*Load_Shape!BC$17:BC$304/$C62*BD$31+(BD$32*$G$58:$G$345+BD$33*$H$58:$H$345)/$C62))","v":0},{"$f":"SUMPRODUCT(INDEX($I$58:$S$345,,MATCH($HR369,$I$57:$S$57,0))*(HD$58:HD$345<BE$7*Load_Shape!BD$17:BD$304/$C62*BE$31+(BE$32*$G$58:$G$345+BE$33*$H$58:$H$345)/$C62))","v":0},{"$f":"SUMPRODUCT(INDEX($I$58:$S$345,,MATCH($HR369,$I$57:$S$57,0))*(HE$58:HE$345<BF$7*Load_Shape!BE$17:BE$304/$C62*BF$31+(BF$32*$G$58:$G$345+BF$33*$H$58:$H$345)/$C62))","v":0},{"$f":"SUMPRODUCT(INDEX($I$58:$S$345,,MATCH($HR369,$I$57:$S$57,0))*(HF$58:HF$345<BG$7*Load_Shape!BF$17:BF$304/$C62*BG$31+(BG$32*$G$58:$G$345+BG$33*$H$58:$H$345)/$C62))","v":0},{"$f":"SUMPRODUCT(INDEX($I$58:$S$345,,MATCH($HR369,$I$57:$S$57,0))*(HG$58:HG$345<BH$7*Load_Shape!BG$17:BG$304/$C62*BH$31+(BH$32*$G$58:$G$345+BH$33*$H$58:$H$345)/$C62))","v":0},{"$f":"SUMPRODUCT(INDEX($I$58:$S$345,,MATCH($HR369,$I$57:$S$57,0))*(HH$58:HH$345<BI$7*Load_Shape!BH$17:BH$304/$C62*BI$31+(BI$32*$G$58:$G$345+BI$33*$H$58:$H$345)/$C62))","v":0},{"$f":"SUMPRODUCT(INDEX($I$58:$S$345,,MATCH($HR369,$I$57:$S$57,0))*(HI$58:HI$345<BJ$7*Load_Shape!BI$17:BI$304/$C62*BJ$31+(BJ$32*$G$58:$G$345+BJ$33*$H$58:$H$345)/$C62))","v":0},{"$f":"SUMPRODUCT(INDEX($I$58:$S$345,,MATCH($HR369,$I$57:$S$57,0))*(HJ$58:HJ$345<BK$7*Load_Shape!BJ$17:BJ$304/$C62*BK$31+(BK$32*$G$58:$G$345+BK$33*$H$58:$H$345)/$C62))","v":0},{"$f":"SUMPRODUCT(INDEX($I$58:$S$345,,MATCH($HR369,$I$57:$S$57,0))*(HK$58:HK$345<BL$7*Load_Shape!BK$17:BK$304/$C62*BL$31+(BL$32*$G$58:$G$345+BL$33*$H$58:$H$345)/$C62))","v":0},{"$f":"SUMPRODUCT(INDEX($I$58:$S$345,,MATCH($HR369,$I$57:$S$57,0))*(HL$58:HL$345<BM$7*Load_Shape!BL$17:BL$304/$C62*BM$31+(BM$32*$G$58:$G$345+BM$33*$H$58:$H$345)/$C62))","v":0},{"$f":"SUMPRODUCT(INDEX($I$58:$S$345,,MATCH($HR369,$I$57:$S$57,0))*(HM$58:HM$345<BN$7*Load_Shape!BM$17:BM$304/$C62*BN$31+(BN$32*$G$58:$G$345+BN$33*$H$58:$H$345)/$C62))","v":0},{"$f":"SUMPRODUCT(INDEX($I$58:$S$345,,MATCH($HR369,$I$57:$S$57,0))*(HN$58:HN$345<BO$7*Load_Shape!BN$17:BN$304/$C62*BO$31+(BO$32*$G$58:$G$345+BO$33*$H$58:$H$345)/$C62))","v":0},{"$f":"SUMPRODUCT(INDEX($I$58:$S$345,,MATCH($HR369,$I$57:$S$57,0))*(HO$58:HO$345<BP$7*Load_Shape!BO$17:BO$304/$C62*BP$31+(BP$32*$G$58:$G$345+BP$33*$H$58:$H$345)/$C62))","v":0},{"$f":"SUMPRODUCT(INDEX($I$58:$S$345,,MATCH($HR369,$I$57:$S$57,0))*(HP$58:HP$345<BQ$7*Load_Shape!BP$17:BP$304/$C62*BQ$31+(BQ$32*$G$58:$G$345+BQ$33*$H$58:$H$345)/$C62))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Renewable Penetration (%)",{"$f":"HS380/U7","v":0.13015656124857949},0.16447091356993804,0.18750882251097947,0.22946442912000203,0.25943270690854453,0.29878235805696957,0.33993771444930904,0.3599464599267444,0.38718314326484166,0.41181948024227555,0.43507847877335687,0.43897886682542081,0.4442541797640488,0.45054037193717056,0.45669212306441231,0.47196516031169161,0.49638183042681927,0.51544672528652957,0.53115312415283511,0.53337244547510676,0.52972259162080404,0.52620761371178926,0.52334216811399459,0.52113608485393881,0.51946822558205075,0.51730808172677811,0.51380830081051021,0.51210420549143842,0.511873292407796,0.50899569588454729,0.50569134155370099,0.50594424799687787,0.50388558653376891,0.50101512077502219,0.50019722645252229,0.49894808519966127,0.49539849369861044,0.49187812618646398,0.48843378014203698,{"$f":"JF380/BH7","v":0.48509006495273266},{"$f":"JG380/BI7","v":0.48417222087502915},{"$f":"JH380/BJ7","v":0.48149063064799846},{"$f":"JI380/BK7","v":0.48015429564598944},{"$f":"JJ380/BL7","v":0.47889444821942595},{"$f":"JK380/BM7","v":0.47555371564229848},{"$f":"JL380/BN7","v":0.47217315184729203},{"$f":"JM380/BO7","v":0.46882049094076284},{"$f":"JN380/BP7","v":0.46549547102428074},{"$f":"JO380/BQ7","v":0.46219783281805582}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Exports (GWh)",{"$f":"SUMPRODUCT(DV$58:DV$345,$C$58:$C$345)-SUMPRODUCT(BX$58:BX$345,$C$58:$C$345)","v":0},{"$f":"SUMPRODUCT(DW$58:DW$345,$C$58:$C$345)-SUMPRODUCT(BY$58:BY$345,$C$58:$C$345)","v":0},0,0,0,105.12098035390954,1442.2876735198952,2750.7963327449252,4751.1985950039088,7938.040407685643,11679.01131462826,12553.525231619613,13666.447774172884,9343.6240139489382,10660.139945066374,13473.936096788806,15704.468353117656,18789.427521886442,21795.1234240782,21777.819312239029,21159.288085440494,20570.550109852345,20129.234989233773,19831.146082682906,19639.13356576112,19343.453170534667,18756.566726004603,18552.18989443779,18696.633670861265,18238.789474771547,17681.804097183296,17870.908851329514,17570.721555594137,17097.130674772125,17056.881040436361,16925.13698267276,16304.260579893918,15695.033011749314,15111.598094037079,14549.250555254344,14485.205128603964,14072.16241321493,13925.065527337414,13791.28777296294,13248.725242546265,12699.713258239382,12162.498777921355,11631.235203943244,11102.907411013293]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Solar PV - Fixed",44.700062781012626,41.026498146228036,43.436566807392794,43.498568079402183,44.048749981753076,42.192215440215591,38.046395785159731,37.875305579545355,36.532733434964605,28.938246065616365,25.245571937941008,24.933203366671357,24.483716560738923,30.47027501770096,30.070884551291961,27.045080963294716,25.290364673490242,24.299478910326616,22.40191701559603,22.398472225940601,23.004580429359017,23.473648122157822,23.480490453809725,23.775245900804649,23.781283993397555,24.210152543632997,24.836176958847009,24.844886009659803,24.857197581503716,24.862089000623243,24.866064206794029,24.871700154146058,24.875092515934508,25.060722198004658,25.414880633515612,25.419159715811169,25.719793156247892,26.819712415621723,26.959991039511969,27.954267876506794,28.062574613225113,28.880987370767468,28.884254482343003,28.890276773195485,29.939430281603347,30.382828844306292,31.12132642962267,31.595923886982515,31.617518854300023]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Solar PV - Tracking",44.652060121937602,41.009256112721651,43.40909510868466,43.563820574720118,44.088913896262831,42.645627789702495,38.942627860556968,38.499362458571653,37.567113172128835,31.043470108739506,28.165691014882512,28.164101742671562,27.772914123031217,34.364033169168493,34.291494503190599,31.700247695740675,29.617655049071171,28.715297331418935,26.291899534443008,26.191808563952225,27.046542982527445,27.710827321381938,27.726007903557594,28.108363223956154,28.126372002223036,28.628376170779685,29.360381921079902,29.385624455772511,29.409117750202235,29.424582650426125,29.43340610072655,29.457620189608686,29.465706550125997,29.819538543711037,30.12846086075702,30.145244584127173,30.47513092613174,31.554695000344974,32.014049677149082,32.757399631144644,33.108485587636416,33.89776933809145,33.894523882507997,33.911478137527688,34.833356266579486,35.161672605572065,35.820241958138276,36.093088866746974,36.125787186444605]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Wind - Coastal",43.809097639401976,40.59758061455846,43.268997572547882,43.863204711509546,44.503692688341033,44.457320454031716,43.682193689741929,44.238028676958805,46.693563388466806,45.172517931289661,44.73075626084924,45.780861276348432,46.681655509287403,53.723306863211803,54.501625023869217,54.147171598385704,53.429794864520986,53.712771246221237,53.375010436556664,53.352267000523476,53.931564251439212,54.336460533868433,54.455928119303842,54.740817638014008,54.85749523353541,55.117018855078967,55.46888896015011,55.55283561748201,55.64790345425984,55.810055523027891,55.890599322888647,56.493837116384789,56.540523653429503,56.828061617094654,57.150574246026835,57.278635712467747,57.681506410170265,58.395770343076869,58.866891476751881,59.28199881865055,59.782159210738605,60.223714213957848,59.91189876956804,60.063752292591289,60.71334143937878,61.004467028056865,60.496822656343916,60.619628484797772,60.672659684215112]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Wind - Inland",43.639395511553332,40.509794538518904,43.209076524956188,43.845903633920663,44.505738397089345,44.495587273956758,43.849875661562216,44.459543414946857,47.18711941416511,45.941449987320198,45.618000772586875,46.706219840762508,47.672734688507717,54.845561569867506,55.651372585498734,55.426115324723092,54.780240116764013,55.056160985539343,54.861569143450119,54.826909882640216,55.421984287106326,55.821426603682987,55.942287295499355,56.227377169191762,56.350242266379411,56.550725965484965,56.87901632886706,56.96549417173383,57.062145407813986,57.230526049674317,57.3138426159883,57.93094695869538,57.979791139553342,58.291818211469575,58.61817113019152,58.752637459266978,59.180145882356449,59.862238643526268,60.351244837247016,60.748017925291549,61.23465904464414,61.64050144716758,61.34922428556353,61.50625081339799,62.147658070725441,62.438104171921083,61.933173827748035,62.051276284787477,62.107013674145477]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Wind - NW",43.594201077585652,40.534859143299926,43.254978082934528,43.849480106367075,44.534657505624175,44.717048918070276,44.197060111268861,44.899162446893172,47.677530066742079,45.911780278747422,45.182656732257534,46.07107483950611,46.949062515368951,54.479147921116713,55.153278218789232,54.455565667652166,53.941890105980654,53.895884512895933,53.400968316302809,53.368109622036577,54.013728337056421,54.50788544028125,54.609667434655293,54.882169562187229,55.001523113669613,55.205039240866739,55.714760644706544,55.805468604070889,55.885267122344267,56.01918247829213,56.080508633971,56.539029420811772,56.58291009843709,56.907971039139824,57.259496719437173,57.348163472067007,57.839761913435183,58.593535758290251,58.957599015394621,59.477647968606824,59.731660713886598,60.089369091854934,60.022902024189975,60.172174701359587,61.018022384757153,61.392301965749702,61.557466347068214,61.805839169464555,61.868928205552827]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Wind - RM",43.582582477209201,40.531161727254833,43.265885542567176,43.884147368337644,44.571574388191969,44.763262119323684,44.34899572771031,45.076509723484691,47.915238178241076,46.148822185985502,45.528425551193237,46.469794568246698,47.401242847655332,54.896077678852642,55.597953060159412,54.980650698068537,54.518711015805621,54.531486163330932,54.11058709086403,54.102372159152182,54.705614196435441,55.209791807905489,55.32367063186129,55.606039501104263,55.72949933158295,55.881054146135604,56.376848641379233,56.469996187693404,56.554050819444754,56.700785419993814,56.765619912863244,57.270062646153612,57.316110574352713,57.633771300534228,58.005710188188061,58.095446839126808,58.586727007841603,59.266303403349468,59.657535115480485,60.176788544033933,60.431886807756712,60.775756512121397,60.686108080373479,60.848312005041464,61.644893231987773,62.002076726968653,62.127779122449262,62.366373600270528,62.423516027891381]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Wind - SW",43.399483781688623,40.396953724062868,43.127889300627317,43.779713463614662,44.4869642253176,44.491020431469096,43.983775513493228,44.655999496582552,47.581509631602223,46.426566972047326,46.118521252718701,47.167317074797232,48.176481180213592,55.340111511794049,56.136192807512472,55.894407707748769,55.462969661773833,55.615973761266204,55.440656503413145,55.414928125836937,56.001632424972513,56.412842874063564,56.522349972235467,56.800317788422092,56.926740285800534,57.08328554370889,57.474678098630484,57.56728700770617,57.65492819311914,57.796622628403817,57.867909439606549,58.385850390702451,58.434751229703927,58.744462173573758,59.076697513487161,59.171299347434314,59.63249083564353,60.24006453391037,60.685408526979643,61.104537245562149,61.40544391229556,61.749159796575135,61.619681264351755,61.778834748267371,62.456077504769041,62.753131351236092,62.707679216752361,62.884543556286296,62.946549245862542]

{"sheet":"Dispatch_Curve","index":15,"n_rows":207,"n_cols":54,"rows_kept":69,"cut":true,"hidden":false,"merged":[],"bounds":{"rows_first":31,"rows_last":7,"rows_between":31,"halvings":6}}
["Thermal Stack"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,"Year",null,null,2012,{"$f":"F25+1","v":2013},{"$f":"G25+1","v":2014},2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060]
[]
[null,null,null,"Generic Capacity Additions (MW)",9.3000000000000007,{"$f":"System_Capacity!E31","v":0},{"$f":"System_Capacity!F31","v":0},{"$f":"System_Capacity!G31","v":0},{"$f":"System_Capacity!H31","v":0},{"$f":"System_Capacity!I31","v":0},{"$f":"System_Capacity!J31","v":0},{"$f":"System_Capacity!K31","v":0},{"$f":"System_Capacity!L31","v":0},{"$f":"System_Capacity!M31","v":0},{"$f":"System_Capacity!N31","v":0},{"$f":"System_Capacity!O31","v":0},{"$f":"System_Capacity!P31","v":0},{"$f":"System_Capacity!Q31","v":0},{"$f":"System_Capacity!R31","v":0},{"$f":"System_Capacity!S31","v":0},{"$f":"System_Capacity!T31","v":0},{"$f":"System_Capacity!U31","v":0},{"$f":"System_Capacity!V31","v":0},{"$f":"System_Capacity!W31","v":0},{"$f":"System_Capacity!X31","v":0},{"$f":"System_Capacity!Y31","v":0},{"$f":"System_Capacity!Z31","v":0},{"$f":"System_Capacity!AA31","v":0},{"$f":"System_Capacity!AB31","v":0},{"$f":"System_Capacity!AC31","v":0},{"$f":"System_Capacity!AD31","v":0},{"$f":"System_Capacity!AE31","v":0},{"$f":"System_Capacity!AF31","v":0},{"$f":"System_Capacity!AG31","v":0},{"$f":"System_Capacity!AH31","v":0},{"$f":"System_Capacity!AI31","v":0},{"$f":"System_Capacity!AJ31","v":0},{"$f":"System_Capacity!AK31","v":0},{"$f":"System_Capacity!AL31","v":0},{"$f":"System_Capacity!AM31","v":0},{"$f":"System_Capacity!AN31","v":0},{"$f":"System_Capacity!AO31","v":0},{"$f":"System_Capacity!AP31","v":0},{"$f":"System_Capacity!AQ31","v":0},{"$f":"System_Capacity!AR31","v":0},{"$f":"System_Capacity!AS31","v":0},{"$f":"System_Capacity!AT31","v":0},{"$f":"System_Capacity!AU31","v":0},{"$f":"System_Capacity!AV31","v":0},{"$f":"System_Capacity!AW31","v":0},{"$f":"System_Capacity!AX31","v":0},{"$f":"System_Capacity!AY31","v":185.15069944302377},{"$f":"System_Capacity!AZ31","v":421.07065197887277},{"$f":"System_Capacity!BA31","v":657.98475182582479}]
[]
[null,null,"Cumulative Distribution of Capacity by Heat Rate Bin"]
[null,"Leave row blank","Avg HR","Low HR","Hi HR"]
[null,0.125,6,{"$f":"C31-$B$31","v":5.875},{"$f":"C31+$B$31","v":6.125},{"$f":"SUMPRODUCT((OFFSET(Generators!$L$8,1,0,ctGen,1)<=DATE(F$25,1,1))*(OFFSET(Generators!$N$8,1,0,ctGen,1)>DATE(F$25,1,1))*(OFFSET(Generators!$E$8,1,0,ctGen,1)=\"Gas\")*(OFFSET(Generators!$J$8,1,0,ctGen,1)>0)*(OFFSET(Generators!$J$8,1,0,ctGen,1)<$E31)*OFFSET(Generators!$O$8,1,0,ctGen,1))+IF($E$27<$E31,F$27,0)","v":0},{"$f":"SUMPRODUCT((OFFSET(Generators!$L$8,1,0,ctGen,1)<=DATE(G$25,1,1))*(OFFSET(Generators!$N$8,1,0,ctGen,1)>DATE(G$25,1,1))*(OFFSET(Generators!$E$8,1,0,ctGen,1)=\"Gas\")*(OFFSET(Generators!$J$8,1,0,ctGen,1)>0)*(OFFSET(Generators!$J$8,1,0,ctGen,1)<$E31)*OFFSET(Generators!$O$8,1,0,ctGen,1))+IF($E$27<$E31,G$27,0)","v":0},{"$f":"SUMPRODUCT((OFFSET(Generators!$L$8,1,0,ctGen,1)<=DATE(H$25,1,1))*(OFFSET(Generators!$N$8,1,0,ctGen,1)>DATE(H$25,1,1))*(OFFSET(Generators!$E$8,1,0,ctGen,1)=\"Gas\")*(OFFSET(Generators!$J$8,1,0,ctGen,1)>0)*(OFFSET(Generators!$J$8,1,0,ctGen,1)<$E31)*OFFSET(Generators!$O$8,1,0,ctGen,1))+IF($E$27<$E31,H$27,0)","v":0},{"$f":"SUMPRODUCT((OFFSET(Generators!$L$8,1,0,ctGen,1)<=DATE(I$25,1,1))*(OFFSET(Generators!$N$8,1,0,ctGen,1)>DATE(I$25,1,1))*(OFFSET(Generators!$E$8,1,0,ctGen,1)=\"Gas\")*(OFFSET(Generators!$J$8,1,0,ctGen,1)>0)*(OFFSET(Generators!$J$8,1,0,ctGen,1)<$E31)*OFFSET(Generators!$O$8,1,0,ctGen,1))+IF($E$27<$E31,I$27,0)","v":0},{"$f":"SUMPRODUCT((OFFSET(Generators!$L$8,1,0,ctGen,1)<=DATE(J$25,1,1))*(OFFSET(Generators!$N$8,1,0,ctGen,1)>DATE(J$25,1,1))*(OFFSET(Generators!$E$8,1,0,ctGen,1)=\"Gas\")*(OFFSET(Generators!$J$8,1,0,ctGen,1)>0)*(OFFSET(Generators!$J$8,1,0,ctGen,1)<$E31)*OFFSET(Generators!$O$8,1,0,ctGen,1))+IF($E$27<$E31,J$27,0)","v":0},{"$f":"SUMPRODUCT((OFFSET(Generators!$L$8,1,0,ctGen,1)<=DATE(K$25,1,1))*(OFFSET(Generators!$N$8,1,0,ctGen,1)>DATE(K$25,1,1))*(OFFSET(Generators!$E$8,1,0,ctGen,1)=\"Gas\")*(OFFSET(Generators!$J$8,1,0,ctGen,1)>0)*(OFFSET(Generators!$J$8,1,0,ctGen,1)<$E31)*OFFSET(Generators!$O$8,1,0,ctGen,1))+IF($E$27<$E31,K$27,0)","v":0},{"$f":"SUMPRODUCT((OFFSET(Generators!$L$8,1,0,ctGen,1)<=DATE(L$25,1,1))*(OFFSET(Generators!$N$8,1,0,ctGen,1)>DATE(L$25,1,1))*(OFFSET(Generators!$E$8,1,0,ctGen,1)=\"Gas\")*(OFFSET(Generators!$J$8,1,0,ctGen,1)>0)*(OFFSET(Generators!$J$8,1,0,ctGen,1)<$E31)*OFFSET(Generators!$O$8,1,0,ctGen,1))+IF($E$27<$E31,L$27,0)","v":0},{"$f":"SUMPRODUCT((OFFSET(Generators!$L$8,1,0,ctGen,1)<=DATE(M$25,1,1))*(OFFSET(Generators!$N$8,1,0,ctGen,1)>DATE(M$25,1,1))*(OFFSET(Generators!$E$8,1,0,ctGen,1)=\"Gas\")*(OFFSET(Generators!$J$8,1,0,ctGen,1)>0)*(OFFSET(Generators!$J$8,1,0,ctGen,1)<$E31)*OFFSET(Generators!$O$8,1,0,ctGen,1))+IF($E$27<$E31,M$27,0)","v":0},{"$f":"SUMPRODUCT((OFFSET(Generators!$L$8,1,0,ctGen,1)<=DATE(N$25,1,1))*(OFFSET(Generators!$N$8,1,0,ctGen,1)>DATE(N$25,1,1))*(OFFSET(Generators!$E$8,1,0,ctGen,1)=\"Gas\")*(OFFSET(Generators!$J$8,1,0,ctGen,1)>0)*(OFFSET(Generators!$J$8,1,0,ctGen,1)<$E31)*OFFSET(Generators!$O$8,1,0,ctGen,1))+IF($E$27<$E31,N$27,0)","v":0},{"$f":"SUMPRODUCT((OFFSET(Generators!$L$8,1,0,ctGen,1)<=DATE(O$25,1,1))*(OFFSET(Generators!$N$8,1,0,ctGen,1)>DATE(O$25,1,1))*(OFFSET(Generators!$E$8,1,0,ctGen,1)=\"Gas\")*(OFFSET(Generators!$J$8,1,0,ctGen,1)>0)*(OFFSET(Generators!$J$8,1,0,ctGen,1)<$E31)*OFFSET(Generators!$O$8,1,0,ctGen,1))+IF($E$27<$E31,O$27,0)","v":0},{"$f":"SUMPRODUCT((OFFSET(Generators!$L$8,1,0,ctGen,1)<=DATE(P$25,1,1))*(OFFSET(Generators!$N$8,1,0,ctGen,1)>DATE(P$25,1,1))*(OFFSET(Generators!$E$8,1,0,ctGen,1)=\"Gas\")*(OFFSET(Generators!$J$8,1,0,ctGen,1)>0)*(OFFSET(Generators!$J$8,1,0,ctGen,1)<$E31)*OFFSET(Generators!$O$8,1,0,ctGen,1))+IF($E$27<$E31,P$27,0)","v":0},{"$f":"SUMPRODUCT((OFFSET(Generators!$L$8,1,0,ctGen,1)<=DATE(Q$25,1,1))*(OFFSET(Generators!$N$8,1,0,ctGen,1)>DATE(Q$25,1,1))*(OFFSET(Generators!$E$8,1,0,ctGen,1)=\"Gas\")*(OFFSET(Generators!$J$8,1,0,ctGen,1)>0)*(OFFSET(Generators!$J$8,1,0,ctGen,1)<$E31)*OFFSET(Generators!$O$8,1,0,ctGen,1))+IF($E$27<$E31,Q$27,0)","v":0},{"$f":"SUMPRODUCT((OFFSET(Generators!$L$8,1,0,ctGen,1)<=DATE(R$25,1,1))*(OFFSET(Generators!$N$8,1,0,ctGen,1)>DATE(R$25,1,1))*(OFFSET(Generators!$E$8,1,0,ctGen,1)=\"Gas\")*(OFFSET(Generators!$J$8,1,0,ctGen,1)>0)*(OFFSET(Generators!$J$8,1,0,ctGen,1)<$E31)*OFFSET(Generators!$O$8,1,0,ctGen,1))+IF($E$27<$E31,R$27,0)","v":0},{"$f":"SUMPRODUCT((OFFSET(Generators!$L$8,1,0,ctGen,1)<=DATE(S$25,1,1))*(OFFSET(Generators!$N$8,1,0,ctGen,1)>DATE(S$25,1,1))*(OFFSET(Generators!$E$8,1,0,ctGen,1)=\"Gas\")*(OFFSET(Generators!$J$8,1,0,ctGen,1)>0)*(OFFSET(Generators!$J$8,1,0,ctGen,1)<$E31)*OFFSET(Generators!$O$8,1,0,ctGen,1))+IF($E$27<$E31,S$27,0)","v":0},{"$f":"SUMPRODUCT((OFFSET(Generators!$L$8,1,0,ctGen,1)<=DATE(T$25,1,1))*(OFFSET(Generators!$N$8,1,0,ctGen,1)>DATE(T$25,1,1))*(OFFSET(Generators!$E$8,1,0,ctGen,1)=\"Gas\")*(OFFSET(Generators!$J$8,1,0,ctGen,1)>0)*(OFFSET(Generators!$J$8,1,0,ctGen,1)<$E31)*OFFSET(Generators!$O$8,1,0,ctGen,1))+IF($E$27<$E31,T$27,0)","v":0},{"$f":"SUMPRODUCT((OFFSET(Generators!$L$8,1,0,ctGen,1)<=DATE(U$25,1,1))*(OFFSET(Generators!$N$8,1,0,ctGen,1)>DATE(U$25,1,1))*(OFFSET(Generators!$E$8,1,0,ctGen,1)=\"Gas\")*(OFFSET(Generators!$J$8,1,0,ctGen,1)>0)*(OFFSET(Generators!$J$8,1,0,ctGen,1)<$E31)*OFFSET(Generators!$O$8,1,0,ctGen,1))+IF($E$27<$E31,U$27,0)","v":0},{"$f":"SUMPRODUCT((OFFSET(Generators!$L$8,1,0,ctGen,1)<=DATE(V$25,1,1))*(OFFSET(Generators!$N$8,1,0,ctGen,1)>DATE(V$25,1,1))*(OFFSET(Generators!$E$8,1,0,ctGen,1)=\"Gas\")*(OFFSET(Generators!$J$8,1,0,ctGen,1)>0)*(OFFSET(Generators!$J$8,1,0,ctGen,1)<$E31)*OFFSET(Generators!$O$8,1,0,ctGen,1))+IF($E$27<$E31,V$27,0)","v":0},{"$f":"SUMPRODUCT((OFFSET(Generators!$L$8,1,0,ctGen,1)<=DATE(W$25,1,1))*(OFFSET(Generators!$N$8,1,0,ctGen,1)>DATE(W$25,1,1))*(OFFSET(Generators!$E$8,1,0,ctGen,1)=\"Gas\")*(OFFSET(Generators!$J$8,1,0,ctGen,1)>0)*(OFFSET(Generators!$J$8,1,0,ctGen,1)<$E31)*OFFSET(Generators!$O$8,1,0,ctGen,1))+IF($E$27<$E31,W$27,0)","v":0},{"$f":"SUMPRODUCT((OFFSET(Generators!$L$8,1,0,ctGen,1)<=DATE(X$25,1,1))*(OFFSET(Generators!$N$8,1,0,ctGen,1)>DATE(X$25,1,1))*(OFFSET(Generators!$E$8,1,0,ctGen,1)=\"Gas\")*(OFFSET(Generators!$J$8,1,0,ctGen,1)>0)*(OFFSET(Generators!$J$8,1,0,ctGen,1)<$E31)*OFFSET(Generators!$O$8,1,0,ctGen,1))+IF($E$27<$E31,X$27,0)","v":0},{"$f":"SUMPRODUCT((OFFSET(Generators!$L$8,1,0,ctGen,1)<=DATE(Y$25,1,1))*(OFFSET(Generators!$N$8,1,0,ctGen,1)>DATE(Y$25,1,1))*(OFFSET(Generators!$E$8,1,0,ctGen,1)=\"Gas\")*(OFFSET(Generators!$J$8,1,0,ctGen,1)>0)*(OFFSET(Generators!$J$8,1,0,ctGen,1)<$E31)*OFFSET(Generators!$O$8,1,0,ctGen,1))+IF($E$27<$E31,Y$27,0)","v":0},{"$f":"SUMPRODUCT((OFFSET(Generators!$L$8,1,0,ctGen,1)<=DATE(Z$25,1,1))*(OFFSET(Generators!$N$8,1,0,ctGen,1)>DATE(Z$25,1,1))*(OFFSET(Generators!$E$8,1,0,ctGen,1)=\"Gas\")*(OFFSET(Generators!$J$8,1,0,ctGen,1)>0)*(OFFSET(Generators!$J$8,1,0,ctGen,1)<$E31)*OFFSET(Generators!$O$8,1,0,ctGen,1))+IF($E$27<$E31,Z$27,0)","v":0},{"$f":"SUMPRODUCT((OFFSET(Generators!$L$8,1,0,ctGen,1)<=DATE(AA$25,1,1))*(OFFSET(Generators!$N$8,1,0,ctGen,1)>DATE(AA$25,1,1))*(OFFSET(Generators!$E$8,1,0,ctGen,1)=\"Gas\")*(OFFSET(Generators!$J$8,1,0,ctGen,1)>0)*(OFFSET(Generators!$J$8,1,0,ctGen,1)<$E31)*OFFSET(Generators!$O$8,1,0,ctGen,1))+IF($E$27<$E31,AA$27,0)","v":0},{"$f":"SUMPRODUCT((OFFSET(Generators!$L$8,1,0,ctGen,1)<=DATE(AB$25,1,1))*(OFFSET(Generators!$N$8,1,0,ctGen,1)>DATE(AB$25,1,1))*(OFFSET(Generators!$E$8,1,0,ctGen,1)=\"Gas\")*(OFFSET(Generators!$J$8,1,0,ctGen,1)>0)*(OFFSET(Generators!$J$8,1,0,ctGen,1)<$E31)*OFFSET(Generators!$O$8,1,0,ctGen,1))+IF($E$27<$E31,AB$27,0)","v":0},{"$f":"SUMPRODUCT((OFFSET(Generators!$L$8,1,0,ctGen,1)<=DATE(AC$25,1,1))*(OFFSET(Generators!$N$8,1,0,ctGen,1)>DATE(AC$25,1,1))*(OFFSET(Generators!$E$8,1,0,ctGen,1)=\"Gas\")*(OFFSET(Generators!$J$8,1,0,ctGen,1)>0)*(OFFSET(Generators!$J$8,1,0,ctGen,1)<$E31)*OFFSET(Generators!$O$8,1,0,ctGen,1))+IF($E$27<$E31,AC$27,0)","v":0},{"$f":"SUMPRODUCT((OFFSET(Generators!$L$8,1,0,ctGen,1)<=DATE(AD$25,1,1))*(OFFSET(Generators!$N$8,1,0,ctGen,1)>DATE(AD$25,1,1))*(OFFSET(Generators!$E$8,1,0,ctGen,1)=\"Gas\")*(OFFSET(Generators!$J$8,1,0,ctGen,1)>0)*(OFFSET(Generators!$J$8,1,0,ctGen,1)<$E31)*OFFSET(Generators!$O$8,1,0,ctGen,1))+IF($E$27<$E31,AD$27,0)","v":0},{"$f":"SUMPRODUCT((OFFSET(Generators!$L$8,1,0,ctGen,1)<=DATE(AE$25,1,1))*(OFFSET(Generators!$N$8,1,0,ctGen,1)>DATE(AE$25,1,1))*(OFFSET(Generators!$E$8,1,0,ctGen,1)=\"Gas\")*(OFFSET(Generators!$J$8,1,0,ctGen,1)>0)*(OFFSET(Generators!$J$8,1,0,ctGen,1)<$E31)*OFFSET(Generators!$O$8,1,0,ctGen,1))+IF($E$27<$E31,AE$27,0)","v":0},{"$f":"SUMPRODUCT((OFFSET(Generators!$L$8,1,0,ctGen,1)<=DATE(AF$25,1,1))*(OFFSET(Generators!$N$8,1,0,ctGen,1)>DATE(AF$25,1,1))*(OFFSET(Generators!$E$8,1,0,ctGen,1)=\"Gas\")*(OFFSET(Generators!$J$8,1,0,ctGen,1)>0)*(OFFSET(Generators!$J$8,1,0,ctGen,1)<$E31)*OFFSET(Generators!$O$8,1,0,ctGen,1))+IF($E$27<$E31,AF$27,0)","v":0},{"$f":"SUMPRODUCT((OFFSET(Generators!$L$8,1,0,ctGen,1)<=DATE(AG$25,1,1))*(OFFSET(Generators!$N$8,1,0,ctGen,1)>DATE(AG$25,1,1))*(OFFSET(Generators!$E$8,1,0,ctGen,1)=\"Gas\")*(OFFSET(Generators!$J$8,1,0,ctGen,1)>0)*(OFFSET(Generators!$J$8,1,0,ctGen,1)<$E31)*OFFSET(Generators!$O$8,1,0,ctGen,1))+IF($E$27<$E31,AG$27,0)","v":0},{"$f":"SUMPRODUCT((OFFSET(Generators!$L$8,1,0,ctGen,1)<=DATE(AH$25,1,1))*(OFFSET(Generators!$N$8,1,0,ctGen,1)>DATE(AH$25,1,1))*(OFFSET(Generators!$E$8,1,0,ctGen,1)=\"Gas\")*(OFFSET(Generators!$J$8,1,0,ctGen,1)>0)*(OFFSET(Generators!$J$8,1,0,ctGen,1)<$E31)*OFFSET(Generators!$O$8,1,0,ctGen,1))+IF($E$27<$E31,AH$27,0)","v":0},{"$f":"SUMPRODUCT((OFFSET(Generators!$L$8,1,0,ctGen,1)<=DATE(AI$25,1,1))*(OFFSET(Generators!$N$8,1,0,ctGen,1)>DATE(AI$25,1,1))*(OFFSET(Generators!$E$8,1,0,ctGen,1)=\"Gas\")*(OFFSET(Generators!$J$8,1,0,ctGen,1)>0)*(OFFSET(Generators!$J$8,1,0,ctGen,1)<$E31)*OFFSET(Generators!$O$8,1,0,ctGen,1))+IF($E$27<$E31,AI$27,0)","v":0},{"$f":"SUMPRODUCT((OFFSET(Generators!$L$8,1,0,ctGen,1)<=DATE(AJ$25,1,1))*(OFFSET(Generators!$N$8,1,0,ctGen,1)>DATE(AJ$25,1,1))*(OFFSET(Generators!$E$8,1,0,ctGen,1)=\"Gas\")*(OFFSET(Generators!$J$8,1,0,ctGen,1)>0)*(OFFSET(Generators!$J$8,1,0,ctGen,1)<$E31)*OFFSET(Generators!$O$8,1,0,ctGen,1))+IF($E$27<$E31,AJ$27,0)","v":0},{"$f":"SUMPRODUCT((OFFSET(Generators!$L$8,1,0,ctGen,1)<=DATE(AK$25,1,1))*(OFFSET(Generators!$N$8,1,0,ctGen,1)>DATE(AK$25,1,1))*(OFFSET(Generators!$E$8,1,0,ctGen,1)=\"Gas\")*(OFFSET(Generators!$J$8,1,0,ctGen,1)>0)*(OFFSET(Generators!$J$8,1,0,ctGen,1)<$E31)*OFFSET(Generators!$O$8,1,0,ctGen,1))+IF($E$27<$E31,AK$27,0)","v":0},{"$f":"SUMPRODUCT((OFFSET(Generators!$L$8,1,0,ctGen,1)<=DATE(AL$25,1,1))*(OFFSET(Generators!$N$8,1,0,ctGen,1)>DATE(AL$25,1,1))*(OFFSET(Generators!$E$8,1,0,ctGen,1)=\"Gas\")*(OFFSET(Generators!$J$8,1,0,ctGen,1)>0)*(OFFSET(Generators!$J$8,1,0,ctGen,1)<$E31)*OFFSET(Generators!$O$8,1,0,ctGen,1))+IF($E$27<$E31,AL$27,0)","v":0},{"$f":"SUMPRODUCT((OFFSET(Generators!$L$8,1,0,ctGen,1)<=DATE(AM$25,1,1))*(OFFSET(Generators!$N$8,1,0,ctGen,1)>DATE(AM$25,1,1))*(OFFSET(Generators!$E$8,1,0,ctGen,1)=\"Gas\")*(OFFSET(Generators!$J$8,1,0,ctGen,1)>0)*(OFFSET(Generators!$J$8,1,0,ctGen,1)<$E31)*OFFSET(Generators!$O$8,1,0,ctGen,1))+IF($E$27<$E31,AM$27,0)","v":0},{"$f":"SUMPRODUCT((OFFSET(Generators!$L$8,1,0,ctGen,1)<=DATE(AN$25,1,1))*(OFFSET(Generators!$N$8,1,0,ctGen,1)>DATE(AN$25,1,1))*(OFFSET(Generators!$E$8,1,0,ctGen,1)=\"Gas\")*(OFFSET(Generators!$J$8,1,0,ctGen,1)>0)*(OFFSET(Generators!$J$8,1,0,ctGen,1)<$E31)*OFFSET(Generators!$O$8,1,0,ctGen,1))+IF($E$27<$E31,AN$27,0)","v":0},{"$f":"SUMPRODUCT((OFFSET(Generators!$L$8,1,0,ctGen,1)<=DATE(AO$25,1,1))*(OFFSET(Generators!$N$8,1,0,ctGen,1)>DATE(AO$25,1,1))*(OFFSET(Generators!$E$8,1,0,ctGen,1)=\"Gas\")*(OFFSET(Generators!$J$8,1,0,ctGen,1)>0)*(OFFSET(Generators!$J$8,1,0,ctGen,1)<$E31)*OFFSET(Generators!$O$8,1,0,ctGen,1))+IF($E$27<$E31,AO$27,0)","v":0},{"$f":"SUMPRODUCT((OFFSET(Generators!$L$8,1,0,ctGen,1)<=DATE(AP$25,1,1))*(OFFSET(Generators!$N$8,1,0,ctGen,1)>DATE(AP$25,1,1))*(OFFSET(Generators!$E$8,1,0,ctGen,1)=\"Gas\")*(OFFSET(Generators!$J$8,1,0,ctGen,1)>0)*(OFFSET(Generators!$J$8,1,0,ctGen,1)<$E31)*OFFSET(Generators!$O$8,1,0,ctGen,1))+IF($E$27<$E31,AP$27,0)","v":0},{"$f":"SUMPRODUCT((OFFSET(Generators!$L$8,1,0,ctGen,1)<=DATE(AQ$25,1,1))*(OFFSET(Generators!$N$8,1,0,ctGen,1)>DATE(AQ$25,1,1))*(OFFSET(Generators!$E$8,1,0,ctGen,1)=\"Gas\")*(OFFSET(Generators!$J$8,1,0,ctGen,1)>0)*(OFFSET(Generators!$J$8,1,0,ctGen,1)<$E31)*OFFSET(Generators!$O$8,1,0,ctGen,1))+IF($E$27<$E31,AQ$27,0)","v":0},{"$f":"SUMPRODUCT((OFFSET(Generators!$L$8,1,0,ctGen,1)<=DATE(AR$25,1,1))*(OFFSET(Generators!$N$8,1,0,ctGen,1)>DATE(AR$25,1,1))*(OFFSET(Generators!$E$8,1,0,ctGen,1)=\"Gas\")*(OFFSET(Generators!$J$8,1,0,ctGen,1)>0)*(OFFSET(Generators!$J$8,1,0,ctGen,1)<$E31)*OFFSET(Generators!$O$8,1,0,ctGen,1))+IF($E$27<$E31,AR$27,0)","v":0},{"$f":"SUMPRODUCT((OFFSET(Generators!$L$8,1,0,ctGen,1)<=DATE(AS$25,1,1))*(OFFSET(Generators!$N$8,1,0,ctGen,1)>DATE(AS$25,1,1))*(OFFSET(Generators!$E$8,1,0,ctGen,1)=\"Gas\")*(OFFSET(Generators!$J$8,1,0,ctGen,1)>0)*(OFFSET(Generators!$J$8,1,0,ctGen,1)<$E31)*OFFSET(Generators!$O$8,1,0,ctGen,1))+IF($E$27<$E31,AS$27,0)","v":0},{"$f":"SUMPRODUCT((OFFSET(Generators!$L$8,1,0,ctGen,1)<=DATE(AT$25,1,1))*(OFFSET(Generators!$N$8,1,0,ctGen,1)>DATE(AT$25,1,1))*(OFFSET(Generators!$E$8,1,0,ctGen,1)=\"Gas\")*(OFFSET(Generators!$J$8,1,0,ctGen,1)>0)*(OFFSET(Generators!$J$8,1,0,ctGen,1)<$E31)*OFFSET(Generators!$O$8,1,0,ctGen,1))+IF($E$27<$E31,AT$27,0)","v":0},{"$f":"SUMPRODUCT((OFFSET(Generators!$L$8,1,0,ctGen,1)<=DATE(AU$25,1,1))*(OFFSET(Generators!$N$8,1,0,ctGen,1)>DATE(AU$25,1,1))*(OFFSET(Generators!$E$8,1,0,ctGen,1)=\"Gas\")*(OFFSET(Generators!$J$8,1,0,ctGen,1)>0)*(OFFSET(Generators!$J$8,1,0,ctGen,1)<$E31)*OFFSET(Generators!$O$8,1,0,ctGen,1))+IF($E$27<$E31,AU$27,0)","v":0},{"$f":"SUMPRODUCT((OFFSET(Generators!$L$8,1,0,ctGen,1)<=DATE(AV$25,1,1))*(OFFSET(Generators!$N$8,1,0,ctGen,1)>DATE(AV$25,1,1))*(OFFSET(Generators!$E$8,1,0,ctGen,1)=\"Gas\")*(OFFSET(Generators!$J$8,1,0,ctGen,1)>0)*(OFFSET(Generators!$J$8,1,0,ctGen,1)<$E31)*OFFSET(Generators!$O$8,1,0,ctGen,1))+IF($E$27<$E31,AV$27,0)","v":0},{"$f":"SUMPRODUCT((OFFSET(Generators!$L$8,1,0,ctGen,1)<=DATE(AW$25,1,1))*(OFFSET(Generators!$N$8,1,0,ctGen,1)>DATE(AW$25,1,1))*(OFFSET(Generators!$E$8,1,0,ctGen,1)=\"Gas\")*(OFFSET(Generators!$J$8,1,0,ctGen,1)>0)*(OFFSET(Generators!$J$8,1,0,ctGen,1)<$E31)*OFFSET(Generators!$O$8,1,0,ctGen,1))+IF($E$27<$E31,AW$27,0)","v":0},{"$f":"SUMPRODUCT((OFFSET(Generators!$L$8,1,0,ctGen,1)<=DATE(AX$25,1,1))*(OFFSET(Generators!$N$8,1,0,ctGen,1)>DATE(AX$25,1,1))*(OFFSET(Generators!$E$8,1,0,ctGen,1)=\"Gas\")*(OFFSET(Generators!$J$8,1,0,ctGen,1)>0)*(OFFSET(Generators!$J$8,1,0,ctGen,1)<$E31)*OFFSET(Generators!$O$8,1,0,ctGen,1))+IF($E$27<$E31,AX$27,0)","v":0},{"$f":"SUMPRODUCT((OFFSET(Generators!$L$8,1,0,ctGen,1)<=DATE(AY$25,1,1))*(OFFSET(Generators!$N$8,1,0,ctGen,1)>DATE(AY$25,1,1))*(OFFSET(Generators!$E$8,1,0,ctGen,1)=\"Gas\")*(OFFSET(Generators!$J$8,1,0,ctGen,1)>0)*(OFFSET(Generators!$J$8,1,0,ctGen,1)<$E31)*OFFSET(Generators!$O$8,1,0,ctGen,1))+IF($E$27<$E31,AY$27,0)","v":0},{"$f":"SUMPRODUCT((OFFSET(Generators!$L$8,1,0,ctGen,1)<=DATE(AZ$25,1,1))*(OFFSET(Generators!$N$8,1,0,ctGen,1)>DATE(AZ$25,1,1))*(OFFSET(Generators!$E$8,1,0,ctGen,1)=\"Gas\")*(OFFSET(Generators!$J$8,1,0,ctGen,1)>0)*(OFFSET(Generators!$J$8,1,0,ctGen,1)<$E31)*OFFSET(Generators!$O$8,1,0,ctGen,1))+IF($E$27<$E31,AZ$27,0)","v":0},{"$f":"SUMPRODUCT((OFFSET(Generators!$L$8,1,0,ctGen,1)<=DATE(BA$25,1,1))*(OFFSET(Generators!$N$8,1,0,ctGen,1)>DATE(BA$25,1,1))*(OFFSET(Generators!$E$8,1,0,ctGen,1)=\"Gas\")*(OFFSET(Generators!$J$8,1,0,ctGen,1)>0)*(OFFSET(Generators!$J$8,1,0,ctGen,1)<$E31)*OFFSET(Generators!$O$8,1,0,ctGen,1))+IF($E$27<$E31,BA$27,0)","v":0},{"$f":"SUMPRODUCT((OFFSET(Generators!$L$8,1,0,ctGen,1)<=DATE(BB$25,1,1))*(OFFSET(Generators!$N$8,1,0,ctGen,1)>DATE(BB$25,1,1))*(OFFSET(Generators!$E$8,1,0,ctGen,1)=\"Gas\")*(OFFSET(Generators!$J$8,1,0,ctGen,1)>0)*(OFFSET(Generators!$J$8,1,0,ctGen,1)<$E31)*OFFSET(Generators!$O$8,1,0,ctGen,1))+IF($E$27<$E31,BB$27,0)","v":0}]
[null,null,{"$f":"C31+$B$31*2","v":6.25},6.125,6.375,{"$f":"SUMPRODUCT((OFFSET(Generators!$L$8,1,0,ctGen,1)<=DATE(F$25,1,1))*(OFFSET(Generators!$N$8,1,0,ctGen,1)>DATE(F$25,1,1))*(OFFSET(Generators!$E$8,1,0,ctGen,1)=\"Gas\")*(OFFSET(Generators!$J$8,1,0,ctGen,1)>0)*(OFFSET(Generators!$J$8,1,0,ctGen,1)<$E32)*OFFSET(Generators!$O$8,1,0,ctGen,1))+IF($E$27<$E32,F$27,0)","v":810},{"$f":"SUMPRODUCT((OFFSET(Generators!$L$8,1,0,ctGen,1)<=DATE(G$25,1,1))*(OFFSET(Generators!$N$8,1,0,ctGen,1)>DATE(G$25,1,1))*(OFFSET(Generators!$E$8,1,0,ctGen,1)=\"Gas\")*(OFFSET(Generators!$J$8,1,0,ctGen,1)>0)*(OFFSET(Generators!$J$8,1,0,ctGen,1)<$E32)*OFFSET(Generators!$O$8,1,0,ctGen,1))+IF($E$27<$E32,G$27,0)","v":810},{"$f":"SUMPRODUCT((OFFSET(Generators!$L$8,1,0,ctGen,1)<=DATE(H$25,1,1))*(OFFSET(Generators!$N$8,1,0,ctGen,1)>DATE(H$25,1,1))*(OFFSET(Generators!$E$8,1,0,ctGen,1)=\"Gas\")*(OFFSET(Generators!$J$8,1,0,ctGen,1)>0)*(OFFSET(Generators!$J$8,1,0,ctGen,1)<$E32)*OFFSET(Generators!$O$8,1,0,ctGen,1))+IF($E$27<$E32,H$27,0)","v":810},{"$f":"SUMPRODUCT((OFFSET(Generators!$L$8,1,0,ctGen,1)<=DATE(I$25,1,1))*(OFFSET(Generators!$N$8,1,0,ctGen,1)>DATE(I$25,1,1))*(OFFSET(Generators!$E$8,1,0,ctGen,1)=\"Gas\")*(OFFSET(Generators!$J$8,1,0,ctGen,1)>0)*(OFFSET(Generators!$J$8,1,0,ctGen,1)<$E32)*OFFSET(Generators!$O$8,1,0,ctGen,1))+IF($E$27<$E32,I$27,0)","v":810},{"$f":"SUMPRODUCT((OFFSET(Generators!$L$8,1,0,ctGen,1)<=DATE(J$25,1,1))*(OFFSET(Generators!$N$8,1,0,ctGen,1)>DATE(J$25,1,1))*(OFFSET(Generators!$E$8,1,0,ctGen,1)=\"Gas\")*(OFFSET(Generators!$J$8,1,0,ctGen,1)>0)*(OFFSET(Generators!$J$8,1,0,ctGen,1)<$E32)*OFFSET(Generators!$O$8,1,0,ctGen,1))+IF($E$27<$E32,J$27,0)","v":810},{"$f":"SUMPRODUCT((OFFSET(Generators!$L$8,1,0,ctGen,1)<=DATE(K$25,1,1))*(OFFSET(Generators!$N$8,1,0,ctGen,1)>DATE(K$25,1,1))*(OFFSET(Generators!$E$8,1,0,ctGen,1)=\"Gas\")*(OFFSET(Generators!$J$8,1,0,ctGen,1)>0)*(OFFSET(Generators!$J$8,1,0,ctGen,1)<$E32)*OFFSET(Generators!$O$8,1,0,ctGen,1))+IF($E$27<$E32,K$27,0)","v":810},{"$f":"SUMPRODUCT((OFFSET(Generators!$L$8,1,0,ctGen,1)<=DATE(L$25,1,1))*(OFFSET(Generators!$N$8,1,0,ctGen,1)>DATE(L$25,1,1))*(OFFSET(Generators!$E$8,1,0,ctGen,1)=\"Gas\")*(OFFSET(Generators!$J$8,1,0,ctGen,1)>0)*(OFFSET(Generators!$J$8,1,0,ctGen,1)<$E32)*OFFSET(Generators!$O$8,1,0,ctGen,1))+IF($E$27<$E32,L$27,0)","v":810},{"$f":"SUMPRODUCT((OFFSET(Generators!$L$8,1,0,ctGen,1)<=DATE(M$25,1,1))*(OFFSET(Generators!$N$8,1,0,ctGen,1)>DATE(M$25,1,1))*(OFFSET(Generators!$E$8,1,0,ctGen,1)=\"Gas\")*(OFFSET(Generators!$J$8,1,0,ctGen,1)>0)*(OFFSET(Generators!$J$8,1,0,ctGen,1)<$E32)*OFFSET(Generators!$O$8,1,0,ctGen,1))+IF($E$27<$E32,M$27,0)","v":810},{"$f":"SUMPRODUCT((OFFSET(Generators!$L$8,1,0,ctGen,1)<=DATE(N$25,1,1))*(OFFSET(Generators!$N$8,1,0,ctGen,1)>DATE(N$25,1,1))*(OFFSET(Generators!$E$8,1,0,ctGen,1)=\"Gas\")*(OFFSET(Generators!$J$8,1,0,ctGen,1)>0)*(OFFSET(Generators!$J$8,1,0,ctGen,1)<$E32)*OFFSET(Generators!$O$8,1,0,ctGen,1))+IF($E$27<$E32,N$27,0)","v":810},{"$f":"SUMPRODUCT((OFFSET(Generators!$L$8,1,0,ctGen,1)<=DATE(O$25,1,1))*(OFFSET(Generators!$N$8,1,0,ctGen,1)>DATE(O$25,1,1))*(OFFSET(Generators!$E$8,1,0,ctGen,1)=\"Gas\")*(OFFSET(Generators!$J$8,1,0,ctGen,1)>0)*(OFFSET(Generators!$J$8,1,0,ctGen,1)<$E32)*OFFSET(Generators!$O$8,1,0,ctGen,1))+IF($E$27<$E32,O$27,0)","v":810},{"$f":"SUMPRODUCT((OFFSET(Generators!$L$8,1,0,ctGen,1)<=DATE(P$25,1,1))*(OFFSET(Generators!$N$8,1,0,ctGen,1)>DATE(P$25,1,1))*(OFFSET(Generators!$E$8,1,0,ctGen,1)=\"Gas\")*(OFFSET(Generators!$J$8,1,0,ctGen,1)>0)*(OFFSET(Generators!$J$8,1,0,ctGen,1)<$E32)*OFFSET(Generators!$O$8,1,0,ctGen,1))+IF($E$27<$E32,P$27,0)","v":810},{"$f":"SUMPRODUCT((OFFSET(Generators!$L$8,1,0,ctGen,1)<=DATE(Q$25,1,1))*(OFFSET(Generators!$N$8,1,0,ctGen,1)>DATE(Q$25,1,1))*(OFFSET(Generators!$E$8,1,0,ctGen,1)=\"Gas\")*(OFFSET(Generators!$J$8,1,0,ctGen,1)>0)*(OFFSET(Generators!$J$8,1,0,ctGen,1)<$E32)*OFFSET(Generators!$O$8,1,0,ctGen,1))+IF($E$27<$E32,Q$27,0)","v":810},{"$f":"SUMPRODUCT((OFFSET(Generators!$L$8,1,0,ctGen,1)<=DATE(R$25,1,1))*(OFFSET(Generators!$N$8,1,0,ctGen,1)>DATE(R$25,1,1))*(OFFSET(Generators!$E$8,1,0,ctGen,1)=\"Gas\")*(OFFSET(Generators!$J$8,1,0,ctGen,1)>0)*(OFFSET(Generators!$J$8,1,0,ctGen,1)<$E32)*OFFSET(Generators!$O$8,1,0,ctGen,1))+IF($E$27<$E32,R$27,0)","v":810},{"$f":"SUMPRODUCT((OFFSET(Generators!$L$8,1,0,ctGen,1)<=DATE(S$25,1,1))*(OFFSET(Generators!$N$8,1,0,ctGen,1)>DATE(S$25,1,1))*(OFFSET(Generators!$E$8,1,0,ctGen,1)=\"Gas\")*(OFFSET(Generators!$J$8,1,0,ctGen,1)>0)*(OFFSET(Generators!$J$8,1,0,ctGen,1)<$E32)*OFFSET(Generators!$O$8,1,0,ctGen,1))+IF($E$27<$E32,S$27,0)","v":810},{"$f":"SUMPRODUCT((OFFSET(Generators!$L$8,1,0,ctGen,1)<=DATE(T$25,1,1))*(OFFSET(Generators!$N$8,1,0,ctGen,1)>DATE(T$25,1,1))*(OFFSET(Generators!$E$8,1,0,ctGen,1)=\"Gas\")*(OFFSET(Generators!$J$8,1,0,ctGen,1)>0)*(OFFSET(Generators!$J$8,1,0,ctGen,1)<$E32)*OFFSET(Generators!$O$8,1,0,ctGen,1))+IF($E$27<$E32,T$27,0)","v":810},{"$f":"SUMPRODUCT((OFFSET(Generators!$L$8,1,0,ctGen,1)<=DATE(U$25,1,1))*(OFFSET(Generators!$N$8,1,0,ctGen,1)>DATE(U$25,1,1))*(OFFSET(Generators!$E$8,1,0,ctGen,1)=\"Gas\")*(OFFSET(Generators!$J$8,1,0,ctGen,1)>0)*(OFFSET(Generators!$J$8,1,0,ctGen,1)<$E32)*OFFSET(Generators!$O$8,1,0,ctGen,1))+IF($E$27<$E32,U$27,0)","v":810},{"$f":"SUMPRODUCT((OFFSET(Generators!$L$8,1,0,ctGen,1)<=DATE(V$25,1,1))*(OFFSET(Generators!$N$8,1,0,ctGen,1)>DATE(V$25,1,1))*(OFFSET(Generators!$E$8,1,0,ctGen,1)=\"Gas\")*(OFFSET(Generators!$J$8,1,0,ctGen,1)>0)*(OFFSET(Generators!$J$8,1,0,ctGen,1)<$E32)*OFFSET(Generators!$O$8,1,0,ctGen,1))+IF($E$27<$E32,V$27,0)","v":810},{"$f":"SUMPRODUCT((OFFSET(Generators!$L$8,1,0,ctGen,1)<=DATE(W$25,1,1))*(OFFSET(Generators!$N$8,1,0,ctGen,1)>DATE(W$25,1,1))*(OFFSET(Generators!$E$8,1,0,ctGen,1)=\"Gas\")*(OFFSET(Generators!$J$8,1,0,ctGen,1)>0)*(OFFSET(Generators!$J$8,1,0,ctGen,1)<$E32)*OFFSET(Generators!$O$8,1,0,ctGen,1))+IF($E$27<$E32,W$27,0)","v":810},{"$f":"SUMPRODUCT((OFFSET(Generators!$L$8,1,0,ctGen,1)<=DATE(X$25,1,1))*(OFFSET(Generators!$N$8,1,0,ctGen,1)>DATE(X$25,1,1))*(OFFSET(Generators!$E$8,1,0,ctGen,1)=\"Gas\")*(OFFSET(Generators!$J$8,1,0,ctGen,1)>0)*(OFFSET(Generators!$J$8,1,0,ctGen,1)<$E32)*OFFSET(Generators!$O$8,1,0,ctGen,1))+IF($E$27<$E32,X$27,0)","v":810},{"$f":"SUMPRODUCT((OFFSET(Generators!$L$8,1,0,ctGen,1)<=DATE(Y$25,1,1))*(OFFSET(Generators!$N$8,1,0,ctGen,1)>DATE(Y$25,1,1))*(OFFSET(Generators!$E$8,1,0,ctGen,1)=\"Gas\")*(OFFSET(Generators!$J$8,1,0,ctGen,1)>0)*(OFFSET(Generators!$J$8,1,0,ctGen,1)<$E32)*OFFSET(Generators!$O$8,1,0,ctGen,1))+IF($E$27<$E32,Y$27,0)","v":810},{"$f":"SUMPRODUCT((OFFSET(Generators!$L$8,1,0,ctGen,1)<=DATE(Z$25,1,1))*(OFFSET(Generators!$N$8,1,0,ctGen,1)>DATE(Z$25,1,1))*(OFFSET(Generators!$E$8,1,0,ctGen,1)=\"Gas\")*(OFFSET(Generators!$J$8,1,0,ctGen,1)>0)*(OFFSET(Generators!$J$8,1,0,ctGen,1)<$E32)*OFFSET(Generators!$O$8,1,0,ctGen,1))+IF($E$27<$E32,Z$27,0)","v":810},{"$f":"SUMPRODUCT((OFFSET(Generators!$L$8,1,0,ctGen,1)<=DATE(AA$25,1,1))*(OFFSET(Generators!$N$8,1,0,ctGen,1)>DATE(AA$25,1,1))*(OFFSET(Generators!$E$8,1,0,ctGen,1)=\"Gas\")*(OFFSET(Generators!$J$8,1,0,ctGen,1)>0)*(OFFSET(Generators!$J$8,1,0,ctGen,1)<$E32)*OFFSET(Generators!$O$8,1,0,ctGen,1))+IF($E$27<$E32,AA$27,0)","v":810},{"$f":"SUMPRODUCT((OFFSET(Generators!$L$8,1,0,ctGen,1)<=DATE(AB$25,1,1))*(OFFSET(Generators!$N$8,1,0,ctGen,1)>DATE(AB$25,1,1))*(OFFSET(Generators!$E$8,1,0,ctGen,1)=\"Gas\")*(OFFSET(Generators!$J$8,1,0,ctGen,1)>0)*(OFFSET(Generators!$J$8,1,0,ctGen,1)<$E32)*OFFSET(Generators!$O$8,1,0,ctGen,1))+IF($E$27<$E32,AB$27,0)","v":810},{"$f":"SUMPRODUCT((OFFSET(Generators!$L$8,1,0,ctGen,1)<=DATE(AC$25,1,1))*(OFFSET(Generators!$N$8,1,0,ctGen,1)>DATE(AC$25,1,1))*(OFFSET(Generators!$E$8,1,0,ctGen,1)=\"Gas\")*(OFFSET(Generators!$J$8,1,0,ctGen,1)>0)*(OFFSET(Generators!$J$8,1,0,ctGen,1)<$E32)*OFFSET(Generators!$O$8,1,0,ctGen,1))+IF($E$27<$E32,AC$27,0)","v":810},{"$f":"SUMPRODUCT((OFFSET(Generators!$L$8,1,0,ctGen,1)<=DATE(AD$25,1,1))*(OFFSET(Generators!$N$8,1,0,ctGen,1)>DATE(AD$25,1,1))*(OFFSET(Generators!$E$8,1,0,ctGen,1)=\"Gas\")*(OFFSET(Generators!$J$8,1,0,ctGen,1)>0)*(OFFSET(Generators!$J$8,1,0,ctGen,1)<$E32)*OFFSET(Generators!$O$8,1,0,ctGen,1))+IF($E$27<$E32,AD$27,0)","v":810},{"$f":"SUMPRODUCT((OFFSET(Generators!$L$8,1,0,ctGen,1)<=DATE(AE$25,1,1))*(OFFSET(Generators!$N$8,1,0,ctGen,1)>DATE(AE$25,1,1))*(OFFSET(Generators!$E$8,1,0,ctGen,1)=\"Gas\")*(OFFSET(Generators!$J$8,1,0,ctGen,1)>0)*(OFFSET(Generators!$J$8,1,0,ctGen,1)<$E32)*OFFSET(Generators!$O$8,1,0,ctGen,1))+IF($E$27<$E32,AE$27,0)","v":810},{"$f":"SUMPRODUCT((OFFSET(Generators!$L$8,1,0,ctGen,1)<=DATE(AF$25,1,1))*(OFFSET(Generators!$N$8,1,0,ctGen,1)>DATE(AF$25,1,1))*(OFFSET(Generators!$E$8,1,0,ctGen,1)=\"Gas\")*(OFFSET(Generators!$J$8,1,0,ctGen,1)>0)*(OFFSET(Generators!$J$8,1,0,ctGen,1)<$E32)*OFFSET(Generators!$O$8,1,0,ctGen,1))+IF($E$27<$E32,AF$27,0)","v":810},{"$f":"SUMPRODUCT((OFFSET(Generators!$L$8,1,0,ctGen,1)<=DATE(AG$25,1,1))*(OFFSET(Generators!$N$8,1,0,ctGen,1)>DATE(AG$25,1,1))*(OFFSET(Generators!$E$8,1,0,ctGen,1)=\"Gas\")*(OFFSET(Generators!$J$8,1,0,ctGen,1)>0)*(OFFSET(Generators!$J$8,1,0,ctGen,1)<$E32)*OFFSET(Generators!$O$8,1,0,ctGen,1))+IF($E$27<$E32,AG$27,0)","v":810},{"$f":"SUMPRODUCT((OFFSET(Generators!$L$8,1,0,ctGen,1)<=DATE(AH$25,1,1))*(OFFSET(Generators!$N$8,1,0,ctGen,1)>DATE(AH$25,1,1))*(OFFSET(Generators!$E$8,1,0,ctGen,1)=\"Gas\")*(OFFSET(Generators!$J$8,1,0,ctGen,1)>0)*(OFFSET(Generators!$J$8,1,0,ctGen,1)<$E32)*OFFSET(Generators!$O$8,1,0,ctGen,1))+IF($E$27<$E32,AH$27,0)","v":810},{"$f":"SUMPRODUCT((OFFSET(Generators!$L$8,1,0,ctGen,1)<=DATE(AI$25,1,1))*(OFFSET(Generators!$N$8,1,0,ctGen,1)>DATE(AI$25,1,1))*(OFFSET(Generators!$E$8,1,0,ctGen,1)=\"Gas\")*(OFFSET(Generators!$J$8,1,0,ctGen,1)>0)*(OFFSET(Generators!$J$8,1,0,ctGen,1)<$E32)*OFFSET(Generators!$O$8,1,0,ctGen,1))+IF($E$27<$E32,AI$27,0)","v":810},{"$f":"SUMPRODUCT((OFFSET(Generators!$L$8,1,0,ctGen,1)<=DATE(AJ$25,1,1))*(OFFSET(Generators!$N$8,1,0,ctGen,1)>DATE(AJ$25,1,1))*(OFFSET(Generators!$E$8,1,0,ctGen,1)=\"Gas\")*(OFFSET(Generators!$J$8,1,0,ctGen,1)>0)*(OFFSET(Generators!$J$8,1,0,ctGen,1)<$E32)*OFFSET(Generators!$O$8,1,0,ctGen,1))+IF($E$27<$E32,AJ$27,0)","v":810},{"$f":"SUMPRODUCT((OFFSET(Generators!$L$8,1,0,ctGen,1)<=DATE(AK$25,1,1))*(OFFSET(Generators!$N$8,1,0,ctGen,1)>DATE(AK$25,1,1))*(OFFSET(Generators!$E$8,1,0,ctGen,1)=\"Gas\")*(OFFSET(Generators!$J$8,1,0,ctGen,1)>0)*(OFFSET(Generators!$J$8,1,0,ctGen,1)<$E32)*OFFSET(Generators!$O$8,1,0,ctGen,1))+IF($E$27<$E32,AK$27,0)","v":810},{"$f":"SUMPRODUCT((OFFSET(Generators!$L$8,1,0,ctGen,1)<=DATE(AL$25,1,1))*(OFFSET(Generators!$N$8,1,0,ctGen,1)>DATE(AL$25,1,1))*(OFFSET(Generators!$E$8,1,0,ctGen,1)=\"Gas\")*(OFFSET(Generators!$J$8,1,0,ctGen,1)>0)*(OFFSET(Generators!$J$8,1,0,ctGen,1)<$E32)*OFFSET(Generators!$O$8,1,0,ctGen,1))+IF($E$27<$E32,AL$27,0)","v":810},{"$f":"SUMPRODUCT((OFFSET(Generators!$L$8,1,0,ctGen,1)<=DATE(AM$25,1,1))*(OFFSET(Generators!$N$8,1,0,ctGen,1)>DATE(AM$25,1,1))*(OFFSET(Generators!$E$8,1,0,ctGen,1)=\"Gas\")*(OFFSET(Generators!$J$8,1,0,ctGen,1)>0)*(OFFSET(Generators!$J$8,1,0,ctGen,1)<$E32)*OFFSET(Generators!$O$8,1,0,ctGen,1))+IF($E$27<$E32,AM$27,0)","v":810},{"$f":"SUMPRODUCT((OFFSET(Generators!$L$8,1,0,ctGen,1)<=DATE(AN$25,1,1))*(OFFSET(Generators!$N$8,1,0,ctGen,1)>DATE(AN$25,1,1))*(OFFSET(Generators!$E$8,1,0,ctGen,1)=\"Gas\")*(OFFSET(Generators!$J$8,1,0,ctGen,1)>0)*(OFFSET(Generators!$J$8,1,0,ctGen,1)<$E32)*OFFSET(Generators!$O$8,1,0,ctGen,1))+IF($E$27<$E32,AN$27,0)","v":810},{"$f":"SUMPRODUCT((OFFSET(Generators!$L$8,1,0,ctGen,1)<=DATE(AO$25,1,1))*(OFFSET(Generators!$N$8,1,0,ctGen,1)>DATE(AO$25,1,1))*(OFFSET(Generators!$E$8,1,0,ctGen,1)=\"Gas\")*(OFFSET(Generators!$J$8,1,0,ctGen,1)>0)*(OFFSET(Generators!$J$8,1,0,ctGen,1)<$E32)*OFFSET(Generators!$O$8,1,0,ctGen,1))+IF($E$27<$E32,AO$27,0)","v":810},{"$f":"SUMPRODUCT((OFFSET(Generators!$L$8,1,0,ctGen,1)<=DATE(AP$25,1,1))*(OFFSET(Generators!$N$8,1,0,ctGen,1)>DATE(AP$25,1,1))*(OFFSET(Generators!$E$8,1,0,ctGen,1)=\"Gas\")*(OFFSET(Generators!$J$8,1,0,ctGen,1)>0)*(OFFSET(Generators!$J$8,1,0,ctGen,1)<$E32)*OFFSET(Generators!$O$8,1,0,ctGen,1))+IF($E$27<$E32,AP$27,0)","v":810},{"$f":"SUMPRODUCT((OFFSET(Generators!$L$8,1,0,ctGen,1)<=DATE(AQ$25,1,1))*(OFFSET(Generators!$N$8,1,0,ctGen,1)>DATE(AQ$25,1,1))*(OFFSET(Generators!$E$8,1,0,ctGen,1)=\"Gas\")*(OFFSET(Generators!$J$8,1,0,ctGen,1)>0)*(OFFSET(Generators!$J$8,1,0,ctGen,1)<$E32)*OFFSET(Generators!$O$8,1,0,ctGen,1))+IF($E$27<$E32,AQ$27,0)","v":810},{"$f":"SUMPRODUCT((OFFSET(Generators!$L$8,1,0,ctGen,1)<=DATE(AR$25,1,1))*(OFFSET(Generators!$N$8,1,0,ctGen,1)>DATE(AR$25,1,1))*(OFFSET(Generators!$E$8,1,0,ctGen,1)=\"Gas\")*(OFFSET(Generators!$J$8,1,0,ctGen,1)>0)*(OFFSET(Generators!$J$8,1,0,ctGen,1)<$E32)*OFFSET(Generators!$O$8,1,0,ctGen,1))+IF($E$27<$E32,AR$27,0)","v":810},{"$f":"SUMPRODUCT((OFFSET(Generators!$L$8,1,0,ctGen,1)<=DATE(AS$25,1,1))*(OFFSET(Generators!$N$8,1,0,ctGen,1)>DATE(AS$25,1,1))*(OFFSET(Generators!$E$8,1,0,ctGen,1)=\"Gas\")*(OFFSET(Generators!$J$8,1,0,ctGen,1)>0)*(OFFSET(Generators!$J$8,1,0,ctGen,1)<$E32)*OFFSET(Generators!$O$8,1,0,ctGen,1))+IF($E$27<$E32,AS$27,0)","v":810},{"$f":"SUMPRODUCT((OFFSET(Generators!$L$8,1,0,ctGen,1)<=DATE(AT$25,1,1))*(OFFSET(Generators!$N$8,1,0,ctGen,1)>DATE(AT$25,1,1))*(OFFSET(Generators!$E$8,1,0,ctGen,1)=\"Gas\")*(OFFSET(Generators!$J$8,1,0,ctGen,1)>0)*(OFFSET(Generators!$J$8,1,0,ctGen,1)<$E32)*OFFSET(Generators!$O$8,1,0,ctGen,1))+IF($E$27<$E32,AT$27,0)","v":810},{"$f":"SUMPRODUCT((OFFSET(Generators!$L$8,1,0,ctGen,1)<=DATE(AU$25,1,1))*(OFFSET(Generators!$N$8,1,0,ctGen,1)>DATE(AU$25,1,1))*(OFFSET(Generators!$E$8,1,0,ctGen,1)=\"Gas\")*(OFFSET(Generators!$J$8,1,0,ctGen,1)>0)*(OFFSET(Generators!$J$8,1,0,ctGen,1)<$E32)*OFFSET(Generators!$O$8,1,0,ctGen,1))+IF($E$27<$E32,AU$27,0)","v":810},{"$f":"SUMPRODUCT((OFFSET(Generators!$L$8,1,0,ctGen,1)<=DATE(AV$25,1,1))*(OFFSET(Generators!$N$8,1,0,ctGen,1)>DATE(AV$25,1,1))*(OFFSET(Generators!$E$8,1,0,ctGen,1)=\"Gas\")*(OFFSET(Generators!$J$8,1,0,ctGen,1)>0)*(OFFSET(Generators!$J$8,1,0,ctGen,1)<$E32)*OFFSET(Generators!$O$8,1,0,ctGen,1))+IF($E$27<$E32,AV$27,0)","v":810},{"$f":"SUMPRODUCT((OFFSET(Generators!$L$8,1,0,ctGen,1)<=DATE(AW$25,1,1))*(OFFSET(Generators!$N$8,1,0,ctGen,1)>DATE(AW$25,1,1))*(OFFSET(Generators!$E$8,1,0,ctGen,1)=\"Gas\")*(OFFSET(Generators!$J$8,1,0,ctGen,1)>0)*(OFFSET(Generators!$J$8,1,0,ctGen,1)<$E32)*OFFSET(Generators!$O$8,1,0,ctGen,1))+IF($E$27<$E32,AW$27,0)","v":810},{"$f":"SUMPRODUCT((OFFSET(Generators!$L$8,1,0,ctGen,1)<=DATE(AX$25,1,1))*(OFFSET(Generators!$N$8,1,0,ctGen,1)>DATE(AX$25,1,1))*(OFFSET(Generators!$E$8,1,0,ctGen,1)=\"Gas\")*(OFFSET(Generators!$J$8,1,0,ctGen,1)>0)*(OFFSET(Generators!$J$8,1,0,ctGen,1)<$E32)*OFFSET(Generators!$O$8,1,0,ctGen,1))+IF($E$27<$E32,AX$27,0)","v":810},{"$f":"SUMPRODUCT((OFFSET(Generators!$L$8,1,0,ctGen,1)<=DATE(AY$25,1,1))*(OFFSET(Generators!$N$8,1,0,ctGen,1)>DATE(AY$25,1,1))*(OFFSET(Generators!$E$8,1,0,ctGen,1)=\"Gas\")*(OFFSET(Generators!$J$8,1,0,ctGen,1)>0)*(OFFSET(Generators!$J$8,1,0,ctGen,1)<$E32)*OFFSET(Generators!$O$8,1,0,ctGen,1))+IF($E$27<$E32,AY$27,0)","v":810},{"$f":"SUMPRODUCT((OFFSET(Generators!$L$8,1,0,ctGen,1)<=DATE(AZ$25,1,1))*(OFFSET(Generators!$N$8,1,0,ctGen,1)>DATE(AZ$25,1,1))*(OFFSET(Generators!$E$8,1,0,ctGen,1)=\"Gas\")*(OFFSET(Generators!$J$8,1,0,ctGen,1)>0)*(OFFSET(Generators!$J$8,1,0,ctGen,1)<$E32)*OFFSET(Generators!$O$8,1,0,ctGen,1))+IF($E$27<$E32,AZ$27,0)","v":810},{"$f":"SUMPRODUCT((OFFSET(Generators!$L$8,1,0,ctGen,1)<=DATE(BA$25,1,1))*(OFFSET(Generators!$N$8,1,0,ctGen,1)>DATE(BA$25,1,1))*(OFFSET(Generators!$E$8,1,0,ctGen,1)=\"Gas\")*(OFFSET(Generators!$J$8,1,0,ctGen,1)>0)*(OFFSET(Generators!$J$8,1,0,ctGen,1)<$E32)*OFFSET(Generators!$O$8,1,0,ctGen,1))+IF($E$27<$E32,BA$27,0)","v":810},{"$f":"SUMPRODUCT((OFFSET(Generators!$L$8,1,0,ctGen,1)<=DATE(BB$25,1,1))*(OFFSET(Generators!$N$8,1,0,ctGen,1)>DATE(BB$25,1,1))*(OFFSET(Generators!$E$8,1,0,ctGen,1)=\"Gas\")*(OFFSET(Generators!$J$8,1,0,ctGen,1)>0)*(OFFSET(Generators!$J$8,1,0,ctGen,1)<$E32)*OFFSET(Generators!$O$8,1,0,ctGen,1))+IF($E$27<$E32,BB$27,0)","v":810}]
[null,null,7.75,7.625,7.875,{"$f":"SUMPRODUCT((OFFSET(Generators!$L$8,1,0,ctGen,1)<=DATE(F$25,1,1))*(OFFSET(Generators!$N$8,1,0,ctGen,1)>DATE(F$25,1,1))*(OFFSET(Generators!$E$8,1,0,ctGen,1)=\"Gas\")*(OFFSET(Generators!$J$8,1,0,ctGen,1)>0)*(OFFSET(Generators!$J$8,1,0,ctGen,1)<$E38)*OFFSET(Generators!$O$8,1,0,ctGen,1))+IF($E$27<$E38,F$27,0)","v":17259.14},{"$f":"SUMPRODUCT((OFFSET(Generators!$L$8,1,0,ctGen,1)<=DATE(G$25,1,1))*(OFFSET(Generators!$N$8,1,0,ctGen,1)>DATE(G$25,1,1))*(OFFSET(Generators!$E$8,1,0,ctGen,1)=\"Gas\")*(OFFSET(Generators!$J$8,1,0,ctGen,1)>0)*(OFFSET(Generators!$J$8,1,0,ctGen,1)<$E38)*OFFSET(Generators!$O$8,1,0,ctGen,1))+IF($E$27<$E38,G$27,0)","v":17765.14},{"$f":"SUMPRODUCT((OFFSET(Generators!$L$8,1,0,ctGen,1)<=DATE(H$25,1,1))*(OFFSET(Generators!$N$8,1,0,ctGen,1)>DATE(H$25,1,1))*(OFFSET(Generators!$E$8,1,0,ctGen,1)=\"Gas\")*(OFFSET(Generators!$J$8,1,0,ctGen,1)>0)*(OFFSET(Generators!$J$8,1,0,ctGen,1)<$E38)*OFFSET(Generators!$O$8,1,0,ctGen,1))+IF($E$27<$E38,H$27,0)","v":19061.14},{"$f":"SUMPRODUCT((OFFSET(Generators!$L$8,1,0,ctGen,1)<=DATE(I$25,1,1))*(OFFSET(Generators!$N$8,1,0,ctGen,1)>DATE(I$25,1,1))*(OFFSET(Generators!$E$8,1,0,ctGen,1)=\"Gas\")*(OFFSET(Generators!$J$8,1,0,ctGen,1)>0)*(OFFSET(Generators!$J$8,1,0,ctGen,1)<$E38)*OFFSET(Generators!$O$8,1,0,ctGen,1))+IF($E$27<$E38,I$27,0)","v":19061.14},{"$f":"SUMPRODUCT((OFFSET(Generators!$L$8,1,0,ctGen,1)<=DATE(J$25,1,1))*(OFFSET(Generators!$N$8,1,0,ctGen,1)>DATE(J$25,1,1))*(OFFSET(Generators!$E$8,1,0,ctGen,1)=\"Gas\")*(OFFSET(Generators!$J$8,1,0,ctGen,1)>0)*(OFFSET(Generators!$J$8,1,0,ctGen,1)<$E38)*OFFSET(Generators!$O$8,1,0,ctGen,1))+IF($E$27<$E38,J$27,0)","v":19361.14},{"$f":"SUMPRODUCT((OFFSET(Generators!$L$8,1,0,ctGen,1)<=DATE(K$25,1,1))*(OFFSET(Generators!$N$8,1,0,ctGen,1)>DATE(K$25,1,1))*(OFFSET(Generators!$E$8,1,0,ctGen,1)=\"Gas\")*(OFFSET(Generators!$J$8,1,0,ctGen,1)>0)*(OFFSET(Generators!$J$8,1,0,ctGen,1)<$E38)*OFFSET(Generators!$O$8,1,0,ctGen,1))+IF($E$27<$E38,K$27,0)","v":19361.14},{"$f":"SUMPRODUCT((OFFSET(Generators!$L$8,1,0,ctGen,1)<=DATE(L$25,1,1))*(OFFSET(Generators!$N$8,1,0,ctGen,1)>DATE(L$25,1,1))*(OFFSET(Generators!$E$8,1,0,ctGen,1)=\"Gas\")*(OFFSET(Generators!$J$8,1,0,ctGen,1)>0)*(OFFSET(Generators!$J$8,1,0,ctGen,1)<$E38)*OFFSET(Generators!$O$8,1,0,ctGen,1))+IF($E$27<$E38,L$27,0)","v":19361.14},{"$f":"SUMPRODUCT((OFFSET(Generators!$L$8,1,0,ctGen,1)<=DATE(M$25,1,1))*(OFFSET(Generators!$N$8,1,0,ctGen,1)>DATE(M$25,1,1))*(OFFSET(Generators!$E$8,1,0,ctGen,1)=\"Gas\")*(OFFSET(Generators!$J$8,1,0,ctGen,1)>0)*(OFFSET(Generators!$J$8,1,0,ctGen,1)<$E38)*OFFSET(Generators!$O$8,1,0,ctGen,1))+IF($E$27<$E38,M$27,0)","v":19361.14},{"$f":"SUMPRODUCT((OFFSET(Generators!$L$8,1,0,ctGen,1)<=DATE(N$25,1,1))*(OFFSET(Generators!$N$8,1,0,ctGen,1)>DATE(N$25,1,1))*(OFFSET(Generators!$E$8,1,0,ctGen,1)=\"Gas\")*(OFFSET(Generators!$J$8,1,0,ctGen,1)>0)*(OFFSET(Generators!$J$8,1,0,ctGen,1)<$E38)*OFFSET(Generators!$O$8,1,0,ctGen,1))+IF($E$27<$E38,N$27,0)","v":19361.14},{"$f":"SUMPRODUCT((OFFSET(Generators!$L$8,1,0,ctGen,1)<=DATE(O$25,1,1))*(OFFSET(Generators!$N$8,1,0,ctGen,1)>DATE(O$25,1,1))*(OFFSET(Generators!$E$8,1,0,ctGen,1)=\"Gas\")*(OFFSET(Generators!$J$8,1,0,ctGen,1)>0)*(OFFSET(Generators!$J$8,1,0,ctGen,1)<$E38)*OFFSET(Generators!$O$8,1,0,ctGen,1))+IF($E$27<$E38,O$27,0)","v":19361.14},{"$f":"SUMPRODUCT((OFFSET(Generators!$L$8,1,0,ctGen,1)<=DATE(P$25,1,1))*(OFFSET(Generators!$N$8,1,0,ctGen,1)>DATE(P$25,1,1))*(OFFSET(Generators!$E$8,1,0,ctGen,1)=\"Gas\")*(OFFSET(Generators!$J$8,1,0,ctGen,1)>0)*(OFFSET(Generators!$J$8,1,0,ctGen,1)<$E38)*OFFSET(Generators!$O$8,1,0,ctGen,1))+IF($E$27<$E38,P$27,0)","v":19361.14},{"$f":"SUMPRODUCT((OFFSET(Generators!$L$8,1,0,ctGen,1)<=DATE(Q$25,1,1))*(OFFSET(Generators!$N$8,1,0,ctGen,1)>DATE(Q$25,1,1))*(OFFSET(Generators!$E$8,1,0,ctGen,1)=\"Gas\")*(OFFSET(Generators!$J$8,1,0,ctGen,1)>0)*(OFFSET(Generators!$J$8,1,0,ctGen,1)<$E38)*OFFSET(Generators!$O$8,1,0,ctGen,1))+IF($E$27<$E38,Q$27,0)","v":19361.14},{"$f":"SUMPRODUCT((OFFSET(Generators!$L$8,1,0,ctGen,1)<=DATE(R$25,1,1))*(OFFSET(Generators!$N$8,1,0,ctGen,1)>DATE(R$25,1,1))*(OFFSET(Generators!$E$8,1,0,ctGen,1)=\"Gas\")*(OFFSET(Generators!$J$8,1,0,ctGen,1)>0)*(OFFSET(Generators!$J$8,1,0,ctGen,1)<$E38)*OFFSET(Generators!$O$8,1,0,ctGen,1))+IF($E$27<$E38,R$27,0)","v":19361.14},{"$f":"SUMPRODUCT((OFFSET(Generators!$L$8,1,0,ctGen,1)<=DATE(S$25,1,1))*(OFFSET(Generators!$N$8,1,0,ctGen,1)>DATE(S$25,1,1))*(OFFSET(Generators!$E$8,1,0,ctGen,1)=\"Gas\")*(OFFSET(Generators!$J$8,1,0,ctGen,1)>0)*(OFFSET(Generators!$J$8,1,0,ctGen,1)<$E38)*OFFSET(Generators!$O$8,1,0,ctGen,1))+IF($E$27<$E38,S$27,0)","v":19361.14},{"$f":"SUMPRODUCT((OFFSET(Generators!$L$8,1,0,ctGen,1)<=DATE(T$25,1,1))*(OFFSET(Generators!$N$8,1,0,ctGen,1)>DATE(T$25,1,1))*(OFFSET(Generators!$E$8,1,0,ctGen,1)=\"Gas\")*(OFFSET(Generators!$J$8,1,0,ctGen,1)>0)*(OFFSET(Generators!$J$8,1,0,ctGen,1)<$E38)*OFFSET(Generators!$O$8,1,0,ctGen,1))+IF($E$27<$E38,T$27,0)","v":19361.14},{"$f":"SUMPRODUCT((OFFSET(Generators!$L$8,1,0,ctGen,1)<=DATE(U$25,1,1))*(OFFSET(Generators!$N$8,1,0,ctGen,1)>DATE(U$25,1,1))*(OFFSET(Generators!$E$8,1,0,ctGen,1)=\"Gas\")*(OFFSET(Generators!$J$8,1,0,ctGen,1)>0)*(OFFSET(Generators!$J$8,1,0,ctGen,1)<$E38)*OFFSET(Generators!$O$8,1,0,ctGen,1))+IF($E$27<$E38,U$27,0)","v":19361.14},{"$f":"SUMPRODUCT((OFFSET(Generators!$L$8,1,0,ctGen,1)<=DATE(V$25,1,1))*(OFFSET(Generators!$N$8,1,0,ctGen,1)>DATE(V$25,1,1))*(OFFSET(Generators!$E$8,1,0,ctGen,1)=\"Gas\")*(OFFSET(Generators!$J$8,1,0,ctGen,1)>0)*(OFFSET(Generators!$J$8,1,0,ctGen,1)<$E38)*OFFSET(Generators!$O$8,1,0,ctGen,1))+IF($E$27<$E38,V$27,0)","v":19361.14},{"$f":"SUMPRODUCT((OFFSET(Generators!$L$8,1,0,ctGen,1)<=DATE(W$25,1,1))*(OFFSET(Generators!$N$8,1,0,ctGen,1)>DATE(W$25,1,1))*(OFFSET(Generators!$E$8,1,0,ctGen,1)=\"Gas\")*(OFFSET(Generators!$J$8,1,0,ctGen,1)>0)*(OFFSET(Generators!$J$8,1,0,ctGen,1)<$E38)*OFFSET(Generators!$O$8,1,0,ctGen,1))+IF($E$27<$E38,W$27,0)","v":19361.14},{"$f":"SUMPRODUCT((OFFSET(Generators!$L$8,1,0,ctGen,1)<=DATE(X$25,1,1))*(OFFSET(Generators!$N$8,1,0,ctGen,1)>DATE(X$25,1,1))*(OFFSET(Generators!$E$8,1,0,ctGen,1)=\"Gas\")*(OFFSET(Generators!$J$8,1,0,ctGen,1)>0)*(OFFSET(Generators!$J$8,1,0,ctGen,1)<$E38)*OFFSET(Generators!$O$8,1,0,ctGen,1))+IF($E$27<$E38,X$27,0)","v":19361.14},{"$f":"SUMPRODUCT((OFFSET(Generators!$L$8,1,0,ctGen,1)<=DATE(Y$25,1,1))*(OFFSET(Generators!$N$8,1,0,ctGen,1)>DATE(Y$25,1,1))*(OFFSET(Generators!$E$8,1,0,ctGen,1)=\"Gas\")*(OFFSET(Generators!$J$8,1,0,ctGen,1)>0)*(OFFSET(Generators!$J$8,1,0,ctGen,1)<$E38)*OFFSET(Generators!$O$8,1,0,ctGen,1))+IF($E$27<$E38,Y$27,0)","v":19361.14},{"$f":"SUMPRODUCT((OFFSET(Generators!$L$8,1,0,ctGen,1)<=DATE(Z$25,1,1))*(OFFSET(Generators!$N$8,1,0,ctGen,1)>DATE(Z$25,1,1))*(OFFSET(Generators!$E$8,1,0,ctGen,1)=\"Gas\")*(OFFSET(Generators!$J$8,1,0,ctGen,1)>0)*(OFFSET(Generators!$J$8,1,0,ctGen,1)<$E38)*OFFSET(Generators!$O$8,1,0,ctGen,1))+IF($E$27<$E38,Z$27,0)","v":19361.14},{"$f":"SUMPRODUCT((OFFSET(Generators!$L$8,1,0,ctGen,1)<=DATE(AA$25,1,1))*(OFFSET(Generators!$N$8,1,0,ctGen,1)>DATE(AA$25,1,1))*(OFFSET(Generators!$E$8,1,0,ctGen,1)=\"Gas\")*(OFFSET(Generators!$J$8,1,0,ctGen,1)>0)*(OFFSET(Generators!$J$8,1,0,ctGen,1)<$E38)*OFFSET(Generators!$O$8,1,0,ctGen,1))+IF($E$27<$E38,AA$27,0)","v":19361.14},{"$f":"SUMPRODUCT((OFFSET(Generators!$L$8,1,0,ctGen,1)<=DATE(AB$25,1,1))*(OFFSET(Generators!$N$8,1,0,ctGen,1)>DATE(AB$25,1,1))*(OFFSET(Generators!$E$8,1,0,ctGen,1)=\"Gas\")*(OFFSET(Generators!$J$8,1,0,ctGen,1)>0)*(OFFSET(Generators!$J$8,1,0,ctGen,1)<$E38)*OFFSET(Generators!$O$8,1,0,ctGen,1))+IF($E$27<$E38,AB$27,0)","v":19361.14},{"$f":"SUMPRODUCT((OFFSET(Generators!$L$8,1,0,ctGen,1)<=DATE(AC$25,1,1))*(OFFSET(Generators!$N$8,1,0,ctGen,1)>DATE(AC$25,1,1))*(OFFSET(Generators!$E$8,1,0,ctGen,1)=\"Gas\")*(OFFSET(Generators!$J$8,1,0,ctGen,1)>0)*(OFFSET(Generators!$J$8,1,0,ctGen,1)<$E38)*OFFSET(Generators!$O$8,1,0,ctGen,1))+IF($E$27<$E38,AC$27,0)","v":19361.14},{"$f":"SUMPRODUCT((OFFSET(Generators!$L$8,1,0,ctGen,1)<=DATE(AD$25,1,1))*(OFFSET(Generators!$N$8,1,0,ctGen,1)>DATE(AD$25,1,1))*(OFFSET(Generators!$E$8,1,0,ctGen,1)=\"Gas\")*(OFFSET(Generators!$J$8,1,0,ctGen,1)>0)*(OFFSET(Generators!$J$8,1,0,ctGen,1)<$E38)*OFFSET(Generators!$O$8,1,0,ctGen,1))+IF($E$27<$E38,AD$27,0)","v":19361.14},{"$f":"SUMPRODUCT((OFFSET(Generators!$L$8,1,0,ctGen,1)<=DATE(AE$25,1,1))*(OFFSET(Generators!$N$8,1,0,ctGen,1)>DATE(AE$25,1,1))*(OFFSET(Generators!$E$8,1,0,ctGen,1)=\"Gas\")*(OFFSET(Generators!$J$8,1,0,ctGen,1)>0)*(OFFSET(Generators!$J$8,1,0,ctGen,1)<$E38)*OFFSET(Generators!$O$8,1,0,ctGen,1))+IF($E$27<$E38,AE$27,0)","v":19361.14},{"$f":"SUMPRODUCT((OFFSET(Generators!$L$8,1,0,ctGen,1)<=DATE(AF$25,1,1))*(OFFSET(Generators!$N$8,1,0,ctGen,1)>DATE(AF$25,1,1))*(OFFSET(Generators!$E$8,1,0,ctGen,1)=\"Gas\")*(OFFSET(Generators!$J$8,1,0,ctGen,1)>0)*(OFFSET(Generators!$J$8,1,0,ctGen,1)<$E38)*OFFSET(Generators!$O$8,1,0,ctGen,1))+IF($E$27<$E38,AF$27,0)","v":19361.14},{"$f":"SUMPRODUCT((OFFSET(Generators!$L$8,1,0,ctGen,1)<=DATE(AG$25,1,1))*(OFFSET(Generators!$N$8,1,0,ctGen,1)>DATE(AG$25,1,1))*(OFFSET(Generators!$E$8,1,0,ctGen,1)=\"Gas\")*(OFFSET(Generators!$J$8,1,0,ctGen,1)>0)*(OFFSET(Generators!$J$8,1,0,ctGen,1)<$E38)*OFFSET(Generators!$O$8,1,0,ctGen,1))+IF($E$27<$E38,AG$27,0)","v":19361.14},{"$f":"SUMPRODUCT((OFFSET(Generators!$L$8,1,0,ctGen,1)<=DATE(AH$25,1,1))*(OFFSET(Generators!$N$8,1,0,ctGen,1)>DATE(AH$25,1,1))*(OFFSET(Generators!$E$8,1,0,ctGen,1)=\"Gas\")*(OFFSET(Generators!$J$8,1,0,ctGen,1)>0)*(OFFSET(Generators!$J$8,1,0,ctGen,1)<$E38)*OFFSET(Generators!$O$8,1,0,ctGen,1))+IF($E$27<$E38,AH$27,0)","v":19361.14},{"$f":"SUMPRODUCT((OFFSET(Generators!$L$8,1,0,ctGen,1)<=DATE(AI$25,1,1))*(OFFSET(Generators!$N$8,1,0,ctGen,1)>DATE(AI$25,1,1))*(OFFSET(Generators!$E$8,1,0,ctGen,1)=\"Gas\")*(OFFSET(Generators!$J$8,1,0,ctGen,1)>0)*(OFFSET(Generators!$J$8,1,0,ctGen,1)<$E38)*OFFSET(Generators!$O$8,1,0,ctGen,1))+IF($E$27<$E38,AI$27,0)","v":19361.14},{"$f":"SUMPRODUCT((OFFSET(Generators!$L$8,1,0,ctGen,1)<=DATE(AJ$25,1,1))*(OFFSET(Generators!$N$8,1,0,ctGen,1)>DATE(AJ$25,1,1))*(OFFSET(Generators!$E$8,1,0,ctGen,1)=\"Gas\")*(OFFSET(Generators!$J$8,1,0,ctGen,1)>0)*(OFFSET(Generators!$J$8,1,0,ctGen,1)<$E38)*OFFSET(Generators!$O$8,1,0,ctGen,1))+IF($E$27<$E38,AJ$27,0)","v":19361.14},{"$f":"SUMPRODUCT((OFFSET(Generators!$L$8,1,0,ctGen,1)<=DATE(AK$25,1,1))*(OFFSET(Generators!$N$8,1,0,ctGen,1)>DATE(AK$25,1,1))*(OFFSET(Generators!$E$8,1,0,ctGen,1)=\"Gas\")*(OFFSET(Generators!$J$8,1,0,ctGen,1)>0)*(OFFSET(Generators!$J$8,1,0,ctGen,1)<$E38)*OFFSET(Generators!$O$8,1,0,ctGen,1))+IF($E$27<$E38,AK$27,0)","v":18279.14},{"$f":"SUMPRODUCT((OFFSET(Generators!$L$8,1,0,ctGen,1)<=DATE(AL$25,1,1))*(OFFSET(Generators!$N$8,1,0,ctGen,1)>DATE(AL$25,1,1))*(OFFSET(Generators!$E$8,1,0,ctGen,1)=\"Gas\")*(OFFSET(Generators!$J$8,1,0,ctGen,1)>0)*(OFFSET(Generators!$J$8,1,0,ctGen,1)<$E38)*OFFSET(Generators!$O$8,1,0,ctGen,1))+IF($E$27<$E38,AL$27,0)","v":18279.14},{"$f":"SUMPRODUCT((OFFSET(Generators!$L$8,1,0,ctGen,1)<=DATE(AM$25,1,1))*(OFFSET(Generators!$N$8,1,0,ctGen,1)>DATE(AM$25,1,1))*(OFFSET(Generators!$E$8,1,0,ctGen,1)=\"Gas\")*(OFFSET(Generators!$J$8,1,0,ctGen,1)>0)*(OFFSET(Generators!$J$8,1,0,ctGen,1)<$E38)*OFFSET(Generators!$O$8,1,0,ctGen,1))+IF($E$27<$E38,AM$27,0)","v":18279.14},{"$f":"SUMPRODUCT((OFFSET(Generators!$L$8,1,0,ctGen,1)<=DATE(AN$25,1,1))*(OFFSET(Generators!$N$8,1,0,ctGen,1)>DATE(AN$25,1,1))*(OFFSET(Generators!$E$8,1,0,ctGen,1)=\"Gas\")*(OFFSET(Generators!$J$8,1,0,ctGen,1)>0)*(OFFSET(Generators!$J$8,1,0,ctGen,1)<$E38)*OFFSET(Generators!$O$8,1,0,ctGen,1))+IF($E$27<$E38,AN$27,0)","v":18279.14},{"$f":"SUMPRODUCT((OFFSET(Generators!$L$8,1,0,ctGen,1)<=DATE(AO$25,1,1))*(OFFSET(Generators!$N$8,1,0,ctGen,1)>DATE(AO$25,1,1))*(OFFSET(Generators!$E$8,1,0,ctGen,1)=\"Gas\")*(OFFSET(Generators!$J$8,1,0,ctGen,1)>0)*(OFFSET(Generators!$J$8,1,0,ctGen,1)<$E38)*OFFSET(Generators!$O$8,1,0,ctGen,1))+IF($E$27<$E38,AO$27,0)","v":18279.14},{"$f":"SUMPRODUCT((OFFSET(Generators!$L$8,1,0,ctGen,1)<=DATE(AP$25,1,1))*(OFFSET(Generators!$N$8,1,0,ctGen,1)>DATE(AP$25,1,1))*(OFFSET(Generators!$E$8,1,0,ctGen,1)=\"Gas\")*(OFFSET(Generators!$J$8,1,0,ctGen,1)>0)*(OFFSET(Generators!$J$8,1,0,ctGen,1)<$E38)*OFFSET(Generators!$O$8,1,0,ctGen,1))+IF($E$27<$E38,AP$27,0)","v":18279.14},{"$f":"SUMPRODUCT((OFFSET(Generators!$L$8,1,0,ctGen,1)<=DATE(AQ$25,1,1))*(OFFSET(Generators!$N$8,1,0,ctGen,1)>DATE(AQ$25,1,1))*(OFFSET(Generators!$E$8,1,0,ctGen,1)=\"Gas\")*(OFFSET(Generators!$J$8,1,0,ctGen,1)>0)*(OFFSET(Generators!$J$8,1,0,ctGen,1)<$E38)*OFFSET(Generators!$O$8,1,0,ctGen,1))+IF($E$27<$E38,AQ$27,0)","v":18279.14},{"$f":"SUMPRODUCT((OFFSET(Generators!$L$8,1,0,ctGen,1)<=DATE(AR$25,1,1))*(OFFSET(Generators!$N$8,1,0,ctGen,1)>DATE(AR$25,1,1))*(OFFSET(Generators!$E$8,1,0,ctGen,1)=\"Gas\")*(OFFSET(Generators!$J$8,1,0,ctGen,1)>0)*(OFFSET(Generators!$J$8,1,0,ctGen,1)<$E38)*OFFSET(Generators!$O$8,1,0,ctGen,1))+IF($E$27<$E38,AR$27,0)","v":18279.14},{"$f":"SUMPRODUCT((OFFSET(Generators!$L$8,1,0,ctGen,1)<=DATE(AS$25,1,1))*(OFFSET(Generators!$N$8,1,0,ctGen,1)>DATE(AS$25,1,1))*(OFFSET(Generators!$E$8,1,0,ctGen,1)=\"Gas\")*(OFFSET(Generators!$J$8,1,0,ctGen,1)>0)*(OFFSET(Generators!$J$8,1,0,ctGen,1)<$E38)*OFFSET(Generators!$O$8,1,0,ctGen,1))+IF($E$27<$E38,AS$27,0)","v":18279.14},{"$f":"SUMPRODUCT((OFFSET(Generators!$L$8,1,0,ctGen,1)<=DATE(AT$25,1,1))*(OFFSET(Generators!$N$8,1,0,ctGen,1)>DATE(AT$25,1,1))*(OFFSET(Generators!$E$8,1,0,ctGen,1)=\"Gas\")*(OFFSET(Generators!$J$8,1,0,ctGen,1)>0)*(OFFSET(Generators!$J$8,1,0,ctGen,1)<$E38)*OFFSET(Generators!$O$8,1,0,ctGen,1))+IF($E$27<$E38,AT$27,0)","v":18279.14},{"$f":"SUMPRODUCT((OFFSET(Generators!$L$8,1,0,ctGen,1)<=DATE(AU$25,1,1))*(OFFSET(Generators!$N$8,1,0,ctGen,1)>DATE(AU$25,1,1))*(OFFSET(Generators!$E$8,1,0,ctGen,1)=\"Gas\")*(OFFSET(Generators!$J$8,1,0,ctGen,1)>0)*(OFFSET(Generators!$J$8,1,0,ctGen,1)<$E38)*OFFSET(Generators!$O$8,1,0,ctGen,1))+IF($E$27<$E38,AU$27,0)","v":18279.14},{"$f":"SUMPRODUCT((OFFSET(Generators!$L$8,1,0,ctGen,1)<=DATE(AV$25,1,1))*(OFFSET(Generators!$N$8,1,0,ctGen,1)>DATE(AV$25,1,1))*(OFFSET(Generators!$E$8,1,0,ctGen,1)=\"Gas\")*(OFFSET(Generators!$J$8,1,0,ctGen,1)>0)*(OFFSET(Generators!$J$8,1,0,ctGen,1)<$E38)*OFFSET(Generators!$O$8,1,0,ctGen,1))+IF($E$27<$E38,AV$27,0)","v":18279.14},{"$f":"SUMPRODUCT((OFFSET(Generators!$L$8,1,0,ctGen,1)<=DATE(AW$25,1,1))*(OFFSET(Generators!$N$8,1,0,ctGen,1)>DATE(AW$25,1,1))*(OFFSET(Generators!$E$8,1,0,ctGen,1)=\"Gas\")*(OFFSET(Generators!$J$8,1,0,ctGen,1)>0)*(OFFSET(Generators!$J$8,1,0,ctGen,1)<$E38)*OFFSET(Generators!$O$8,1,0,ctGen,1))+IF($E$27<$E38,AW$27,0)","v":18279.14},{"$f":"SUMPRODUCT((OFFSET(Generators!$L$8,1,0,ctGen,1)<=DATE(AX$25,1,1))*(OFFSET(Generators!$N$8,1,0,ctGen,1)>DATE(AX$25,1,1))*(OFFSET(Generators!$E$8,1,0,ctGen,1)=\"Gas\")*(OFFSET(Generators!$J$8,1,0,ctGen,1)>0)*(OFFSET(Generators!$J$8,1,0,ctGen,1)<$E38)*OFFSET(Generators!$O$8,1,0,ctGen,1))+IF($E$27<$E38,AX$27,0)","v":18279.14},{"$f":"SUMPRODUCT((OFFSET(Generators!$L$8,1,0,ctGen,1)<=DATE(AY$25,1,1))*(OFFSET(Generators!$N$8,1,0,ctGen,1)>DATE(AY$25,1,1))*(OFFSET(Generators!$E$8,1,0,ctGen,1)=\"Gas\")*(OFFSET(Generators!$J$8,1,0,ctGen,1)>0)*(OFFSET(Generators!$J$8,1,0,ctGen,1)<$E38)*OFFSET(Generators!$O$8,1,0,ctGen,1))+IF($E$27<$E38,AY$27,0)","v":18279.14},{"$f":"SUMPRODUCT((OFFSET(Generators!$L$8,1,0,ctGen,1)<=DATE(AZ$25,1,1))*(OFFSET(Generators!$N$8,1,0,ctGen,1)>DATE(AZ$25,1,1))*(OFFSET(Generators!$E$8,1,0,ctGen,1)=\"Gas\")*(OFFSET(Generators!$J$8,1,0,ctGen,1)>0)*(OFFSET(Generators!$J$8,1,0,ctGen,1)<$E38)*OFFSET(Generators!$O$8,1,0,ctGen,1))+IF($E$27<$E38,AZ$27,0)","v":18279.14},{"$f":"SUMPRODUCT((OFFSET(Generators!$L$8,1,0,ctGen,1)<=DATE(BA$25,1,1))*(OFFSET(Generators!$N$8,1,0,ctGen,1)>DATE(BA$25,1,1))*(OFFSET(Generators!$E$8,1,0,ctGen,1)=\"Gas\")*(OFFSET(Generators!$J$8,1,0,ctGen,1)>0)*(OFFSET(Generators!$J$8,1,0,ctGen,1)<$E38)*OFFSET(Generators!$O$8,1,0,ctGen,1))+IF($E$27<$E38,BA$27,0)","v":18279.14},{"$f":"SUMPRODUCT((OFFSET(Generators!$L$8,1,0,ctGen,1)<=DATE(BB$25,1,1))*(OFFSET(Generators!$N$8,1,0,ctGen,1)>DATE(BB$25,1,1))*(OFFSET(Generators!$E$8,1,0,ctGen,1)=\"Gas\")*(OFFSET(Generators!$J$8,1,0,ctGen,1)>0)*(OFFSET(Generators!$J$8,1,0,ctGen,1)<$E38)*OFFSET(Generators!$O$8,1,0,ctGen,1))+IF($E$27<$E38,BB$27,0)","v":18279.14}]
[null,null,9,8.875,9.125,{"$f":"SUMPRODUCT((OFFSET(Generators!$L$8,1,0,ctGen,1)<=DATE(F$25,1,1))*(OFFSET(Generators!$N$8,1,0,ctGen,1)>DATE(F$25,1,1))*(OFFSET(Generators!$E$8,1,0,ctGen,1)=\"Gas\")*(OFFSET(Generators!$J$8,1,0,ctGen,1)>0)*(OFFSET(Generators!$J$8,1,0,ctGen,1)<$E43)*OFFSET(Generators!$O$8,1,0,ctGen,1))+IF($E$27<$E43,F$27,0)","v":19468.61},{"$f":"SUMPRODUCT((OFFSET(Generators!$L$8,1,0,ctGen,1)<=DATE(G$25,1,1))*(OFFSET(Generators!$N$8,1,0,ctGen,1)>DATE(G$25,1,1))*(OFFSET(Generators!$E$8,1,0,ctGen,1)=\"Gas\")*(OFFSET(Generators!$J$8,1,0,ctGen,1)>0)*(OFFSET(Generators!$J$8,1,0,ctGen,1)<$E43)*OFFSET(Generators!$O$8,1,0,ctGen,1))+IF($E$27<$E43,G$27,0)","v":20502.79},{"$f":"SUMPRODUCT((OFFSET(Generators!$L$8,1,0,ctGen,1)<=DATE(H$25,1,1))*(OFFSET(Generators!$N$8,1,0,ctGen,1)>DATE(H$25,1,1))*(OFFSET(Generators!$E$8,1,0,ctGen,1)=\"Gas\")*(OFFSET(Generators!$J$8,1,0,ctGen,1)>0)*(OFFSET(Generators!$J$8,1,0,ctGen,1)<$E43)*OFFSET(Generators!$O$8,1,0,ctGen,1))+IF($E$27<$E43,H$27,0)","v":24039.189999999995},{"$f":"SUMPRODUCT((OFFSET(Generators!$L$8,1,0,ctGen,1)<=DATE(I$25,1,1))*(OFFSET(Generators!$N$8,1,0,ctGen,1)>DATE(I$25,1,1))*(OFFSET(Generators!$E$8,1,0,ctGen,1)=\"Gas\")*(OFFSET(Generators!$J$8,1,0,ctGen,1)>0)*(OFFSET(Generators!$J$8,1,0,ctGen,1)<$E43)*OFFSET(Generators!$O$8,1,0,ctGen,1))+IF($E$27<$E43,I$27,0)","v":24039.189999999995},{"$f":"SUMPRODUCT((OFFSET(Generators!$L$8,1,0,ctGen,1)<=DATE(J$25,1,1))*(OFFSET(Generators!$N$8,1,0,ctGen,1)>DATE(J$25,1,1))*(OFFSET(Generators!$E$8,1,0,ctGen,1)=\"Gas\")*(OFFSET(Generators!$J$8,1,0,ctGen,1)>0)*(OFFSET(Generators!$J$8,1,0,ctGen,1)<$E43)*OFFSET(Generators!$O$8,1,0,ctGen,1))+IF($E$27<$E43,J$27,0)","v":24339.189999999995},{"$f":"SUMPRODUCT((OFFSET(Generators!$L$8,1,0,ctGen,1)<=DATE(K$25,1,1))*(OFFSET(Generators!$N$8,1,0,ctGen,1)>DATE(K$25,1,1))*(OFFSET(Generators!$E$8,1,0,ctGen,1)=\"Gas\")*(OFFSET(Generators!$J$8,1,0,ctGen,1)>0)*(OFFSET(Generators!$J$8,1,0,ctGen,1)<$E43)*OFFSET(Generators!$O$8,1,0,ctGen,1))+IF($E$27<$E43,K$27,0)","v":24339.189999999995},{"$f":"SUMPRODUCT((OFFSET(Generators!$L$8,1,0,ctGen,1)<=DATE(L$25,1,1))*(OFFSET(Generators!$N$8,1,0,ctGen,1)>DATE(L$25,1,1))*(OFFSET(Generators!$E$8,1,0,ctGen,1)=\"Gas\")*(OFFSET(Generators!$J$8,1,0,ctGen,1)>0)*(OFFSET(Generators!$J$8,1,0,ctGen,1)<$E43)*OFFSET(Generators!$O$8,1,0,ctGen,1))+IF($E$27<$E43,L$27,0)","v":24339.189999999995},{"$f":"SUMPRODUCT((OFFSET(Generators!$L$8,1,0,ctGen,1)<=DATE(M$25,1,1))*(OFFSET(Generators!$N$8,1,0,ctGen,1)>DATE(M$25,1,1))*(OFFSET(Generators!$E$8,1,0,ctGen,1)=\"Gas\")*(OFFSET(Generators!$J$8,1,0,ctGen,1)>0)*(OFFSET(Generators!$J$8,1,0,ctGen,1)<$E43)*OFFSET(Generators!$O$8,1,0,ctGen,1))+IF($E$27<$E43,M$27,0)","v":24339.189999999995},{"$f":"SUMPRODUCT((OFFSET(Generators!$L$8,1,0,ctGen,1)<=DATE(N$25,1,1))*(OFFSET(Generators!$N$8,1,0,ctGen,1)>DATE(N$25,1,1))*(OFFSET(Generators!$E$8,1,0,ctGen,1)=\"Gas\")*(OFFSET(Generators!$J$8,1,0,ctGen,1)>0)*(OFFSET(Generators!$J$8,1,0,ctGen,1)<$E43)*OFFSET(Generators!$O$8,1,0,ctGen,1))+IF($E$27<$E43,N$27,0)","v":24339.189999999995},{"$f":"SUMPRODUCT((OFFSET(Generators!$L$8,1,0,ctGen,1)<=DATE(O$25,1,1))*(OFFSET(Generators!$N$8,1,0,ctGen,1)>DATE(O$25,1,1))*(OFFSET(Generators!$E$8,1,0,ctGen,1)=\"Gas\")*(OFFSET(Generators!$J$8,1,0,ctGen,1)>0)*(OFFSET(Generators!$J$8,1,0,ctGen,1)<$E43)*OFFSET(Generators!$O$8,1,0,ctGen,1))+IF($E$27<$E43,O$27,0)","v":23637.189999999995},{"$f":"SUMPRODUCT((OFFSET(Generators!$L$8,1,0,ctGen,1)<=DATE(P$25,1,1))*(OFFSET(Generators!$N$8,1,0,ctGen,1)>DATE(P$25,1,1))*(OFFSET(Generators!$E$8,1,0,ctGen,1)=\"Gas\")*(OFFSET(Generators!$J$8,1,0,ctGen,1)>0)*(OFFSET(Generators!$J$8,1,0,ctGen,1)<$E43)*OFFSET(Generators!$O$8,1,0,ctGen,1))+IF($E$27<$E43,P$27,0)","v":23637.189999999995},{"$f":"SUMPRODUCT((OFFSET(Generators!$L$8,1,0,ctGen,1)<=DATE(Q$25,1,1))*(OFFSET(Generators!$N$8,1,0,ctGen,1)>DATE(Q$25,1,1))*(OFFSET(Generators!$E$8,1,0,ctGen,1)=\"Gas\")*(OFFSET(Generators!$J$8,1,0,ctGen,1)>0)*(OFFSET(Generators!$J$8,1,0,ctGen,1)<$E43)*OFFSET(Generators!$O$8,1,0,ctGen,1))+IF($E$27<$E43,Q$27,0)","v":23637.189999999995},{"$f":"SUMPRODUCT((OFFSET(Generators!$L$8,1,0,ctGen,1)<=DATE(R$25,1,1))*(OFFSET(Generators!$N$8,1,0,ctGen,1)>DATE(R$25,1,1))*(OFFSET(Generators!$E$8,1,0,ctGen,1)=\"Gas\")*(OFFSET(Generators!$J$8,1,0,ctGen,1)>0)*(OFFSET(Generators!$J$8,1,0,ctGen,1)<$E43)*OFFSET(Generators!$O$8,1,0,ctGen,1))+IF($E$27<$E43,R$27,0)","v":23637.189999999995},{"$f":"SUMPRODUCT((OFFSET(Generators!$L$8,1,0,ctGen,1)<=DATE(S$25,1,1))*(OFFSET(Generators!$N$8,1,0,ctGen,1)>DATE(S$25,1,1))*(OFFSET(Generators!$E$8,1,0,ctGen,1)=\"Gas\")*(OFFSET(Generators!$J$8,1,0,ctGen,1)>0)*(OFFSET(Generators!$J$8,1,0,ctGen,1)<$E43)*OFFSET(Generators!$O$8,1,0,ctGen,1))+IF($E$27<$E43,S$27,0)","v":23637.189999999995},{"$f":"SUMPRODUCT((OFFSET(Generators!$L$8,1,0,ctGen,1)<=DATE(T$25,1,1))*(OFFSET(Generators!$N$8,1,0,ctGen,1)>DATE(T$25,1,1))*(OFFSET(Generators!$E$8,1,0,ctGen,1)=\"Gas\")*(OFFSET(Generators!$J$8,1,0,ctGen,1)>0)*(OFFSET(Generators!$J$8,1,0,ctGen,1)<$E43)*OFFSET(Generators!$O$8,1,0,ctGen,1))+IF($E$27<$E43,T$27,0)","v":23637.189999999995},{"$f":"SUMPRODUCT((OFFSET(Generators!$L$8,1,0,ctGen,1)<=DATE(U$25,1,1))*(OFFSET(Generators!$N$8,1,0,ctGen,1)>DATE(U$25,1,1))*(OFFSET(Generators!$E$8,1,0,ctGen,1)=\"Gas\")*(OFFSET(Generators!$J$8,1,0,ctGen,1)>0)*(OFFSET(Generators!$J$8,1,0,ctGen,1)<$E43)*OFFSET(Generators!$O$8,1,0,ctGen,1))+IF($E$27<$E43,U$27,0)","v":23637.189999999995},{"$f":"SUMPRODUCT((OFFSET(Generators!$L$8,1,0,ctGen,1)<=DATE(V$25,1,1))*(OFFSET(Generators!$N$8,1,0,ctGen,1)>DATE(V$25,1,1))*(OFFSET(Generators!$E$8,1,0,ctGen,1)=\"Gas\")*(OFFSET(Generators!$J$8,1,0,ctGen,1)>0)*(OFFSET(Generators!$J$8,1,0,ctGen,1)<$E43)*OFFSET(Generators!$O$8,1,0,ctGen,1))+IF($E$27<$E43,V$27,0)","v":23637.189999999995},{"$f":"SUMPRODUCT((OFFSET(Generators!$L$8,1,0,ctGen,1)<=DATE(W$25,1,1))*(OFFSET(Generators!$N$8,1,0,ctGen,1)>DATE(W$25,1,1))*(OFFSET(Generators!$E$8,1,0,ctGen,1)=\"Gas\")*(OFFSET(Generators!$J$8,1,0,ctGen,1)>0)*(OFFSET(Generators!$J$8,1,0,ctGen,1)<$E43)*OFFSET(Generators!$O$8,1,0,ctGen,1))+IF($E$27<$E43,W$27,0)","v":23637.189999999995},{"$f":"SUMPRODUCT((OFFSET(Generators!$L$8,1,0,ctGen,1)<=DATE(X$25,1,1))*(OFFSET(Generators!$N$8,1,0,ctGen,1)>DATE(X$25,1,1))*(OFFSET(Generators!$E$8,1,0,ctGen,1)=\"Gas\")*(OFFSET(Generators!$J$8,1,0,ctGen,1)>0)*(OFFSET(Generators!$J$8,1,0,ctGen,1)<$E43)*OFFSET(Generators!$O$8,1,0,ctGen,1))+IF($E$27<$E43,X$27,0)","v":23637.189999999995},{"$f":"SUMPRODUCT((OFFSET(Generators!$L$8,1,0,ctGen,1)<=DATE(Y$25,1,1))*(OFFSET(Generators!$N$8,1,0,ctGen,1)>DATE(Y$25,1,1))*(OFFSET(Generators!$E$8,1,0,ctGen,1)=\"Gas\")*(OFFSET(Generators!$J$8,1,0,ctGen,1)>0)*(OFFSET(Generators!$J$8,1,0,ctGen,1)<$E43)*OFFSET(Generators!$O$8,1,0,ctGen,1))+IF($E$27<$E43,Y$27,0)","v":23637.189999999995},{"$f":"SUMPRODUCT((OFFSET(Generators!$L$8,1,0,ctGen,1)<=DATE(Z$25,1,1))*(OFFSET(Generators!$N$8,1,0,ctGen,1)>DATE(Z$25,1,1))*(OFFSET(Generators!$E$8,1,0,ctGen,1)=\"Gas\")*(OFFSET(Generators!$J$8,1,0,ctGen,1)>0)*(OFFSET(Generators!$J$8,1,0,ctGen,1)<$E43)*OFFSET(Generators!$O$8,1,0,ctGen,1))+IF($E$27<$E43,Z$27,0)","v":23637.189999999995},{"$f":"SUMPRODUCT((OFFSET(Generators!$L$8,1,0,ctGen,1)<=DATE(AA$25,1,1))*(OFFSET(Generators!$N$8,1,0,ctGen,1)>DATE(AA$25,1,1))*(OFFSET(Generators!$E$8,1,0,ctGen,1)=\"Gas\")*(OFFSET(Generators!$J$8,1,0,ctGen,1)>0)*(OFFSET(Generators!$J$8,1,0,ctGen,1)<$E43)*OFFSET(Generators!$O$8,1,0,ctGen,1))+IF($E$27<$E43,AA$27,0)","v":23637.189999999995},{"$f":"SUMPRODUCT((OFFSET(Generators!$L$8,1,0,ctGen,1)<=DATE(AB$25,1,1))*(OFFSET(Generators!$N$8,1,0,ctGen,1)>DATE(AB$25,1,1))*(OFFSET(Generators!$E$8,1,0,ctGen,1)=\"Gas\")*(OFFSET(Generators!$J$8,1,0,ctGen,1)>0)*(OFFSET(Generators!$J$8,1,0,ctGen,1)<$E43)*OFFSET(Generators!$O$8,1,0,ctGen,1))+IF($E$27<$E43,AB$27,0)","v":23637.189999999995},{"$f":"SUMPRODUCT((OFFSET(Generators!$L$8,1,0,ctGen,1)<=DATE(AC$25,1,1))*(OFFSET(Generators!$N$8,1,0,ctGen,1)>DATE(AC$25,1,1))*(OFFSET(Generators!$E$8,1,0,ctGen,1)=\"Gas\")*(OFFSET(Generators!$J$8,1,0,ctGen,1)>0)*(OFFSET(Generators!$J$8,1,0,ctGen,1)<$E43)*OFFSET(Generators!$O$8,1,0,ctGen,1))+IF($E$27<$E43,AC$27,0)","v":23637.189999999995},{"$f":"SUMPRODUCT((OFFSET(Generators!$L$8,1,0,ctGen,1)<=DATE(AD$25,1,1))*(OFFSET(Generators!$N$8,1,0,ctGen,1)>DATE(AD$25,1,1))*(OFFSET(Generators!$E$8,1,0,ctGen,1)=\"Gas\")*(OFFSET(Generators!$J$8,1,0,ctGen,1)>0)*(OFFSET(Generators!$J$8,1,0,ctGen,1)<$E43)*OFFSET(Generators!$O$8,1,0,ctGen,1))+IF($E$27<$E43,AD$27,0)","v":23637.189999999995},{"$f":"SUMPRODUCT((OFFSET(Generators!$L$8,1,0,ctGen,1)<=DATE(AE$25,1,1))*(OFFSET(Generators!$N$8,1,0,ctGen,1)>DATE(AE$25,1,1))*(OFFSET(Generators!$E$8,1,0,ctGen,1)=\"Gas\")*(OFFSET(Generators!$J$8,1,0,ctGen,1)>0)*(OFFSET(Generators!$J$8,1,0,ctGen,1)<$E43)*OFFSET(Generators!$O$8,1,0,ctGen,1))+IF($E$27<$E43,AE$27,0)","v":23637.189999999995},{"$f":"SUMPRODUCT((OFFSET(Generators!$L$8,1,0,ctGen,1)<=DATE(AF$25,1,1))*(OFFSET(Generators!$N$8,1,0,ctGen,1)>DATE(AF$25,1,1))*(OFFSET(Generators!$E$8,1,0,ctGen,1)=\"Gas\")*(OFFSET(Generators!$J$8,1,0,ctGen,1)>0)*(OFFSET(Generators!$J$8,1,0,ctGen,1)<$E43)*OFFSET(Generators!$O$8,1,0,ctGen,1))+IF($E$27<$E43,AF$27,0)","v":23637.189999999995},{"$f":"SUMPRODUCT((OFFSET(Generators!$L$8,1,0,ctGen,1)<=DATE(AG$25,1,1))*(OFFSET(Generators!$N$8,1,0,ctGen,1)>DATE(AG$25,1,1))*(OFFSET(Generators!$E$8,1,0,ctGen,1)=\"Gas\")*(OFFSET(Generators!$J$8,1,0,ctGen,1)>0)*(OFFSET(Generators!$J$8,1,0,ctGen,1)<$E43)*OFFSET(Generators!$O$8,1,0,ctGen,1))+IF($E$27<$E43,AG$27,0)","v":23637.189999999995},{"$f":"SUMPRODUCT((OFFSET(Generators!$L$8,1,0,ctGen,1)<=DATE(AH$25,1,1))*(OFFSET(Generators!$N$8,1,0,ctGen,1)>DATE(AH$25,1,1))*(OFFSET(Generators!$E$8,1,0,ctGen,1)=\"Gas\")*(OFFSET(Generators!$J$8,1,0,ctGen,1)>0)*(OFFSET(Generators!$J$8,1,0,ctGen,1)<$E43)*OFFSET(Generators!$O$8,1,0,ctGen,1))+IF($E$27<$E43,AH$27,0)","v":23637.189999999995},{"$f":"SUMPRODUCT((OFFSET(Generators!$L$8,1,0,ctGen,1)<=DATE(AI$25,1,1))*(OFFSET(Generators!$N$8,1,0,ctGen,1)>DATE(AI$25,1,1))*(OFFSET(Generators!$E$8,1,0,ctGen,1)=\"Gas\")*(OFFSET(Generators!$J$8,1,0,ctGen,1)>0)*(OFFSET(Generators!$J$8,1,0,ctGen,1)<$E43)*OFFSET(Generators!$O$8,1,0,ctGen,1))+IF($E$27<$E43,AI$27,0)","v":23637.189999999995},{"$f":"SUMPRODUCT((OFFSET(Generators!$L$8,1,0,ctGen,1)<=DATE(AJ$25,1,1))*(OFFSET(Generators!$N$8,1,0,ctGen,1)>DATE(AJ$25,1,1))*(OFFSET(Generators!$E$8,1,0,ctGen,1)=\"Gas\")*(OFFSET(Generators!$J$8,1,0,ctGen,1)>0)*(OFFSET(Generators!$J$8,1,0,ctGen,1)<$E43)*OFFSET(Generators!$O$8,1,0,ctGen,1))+IF($E$27<$E43,AJ$27,0)","v":23637.189999999995},{"$f":"SUMPRODUCT((OFFSET(Generators!$L$8,1,0,ctGen,1)<=DATE(AK$25,1,1))*(OFFSET(Generators!$N$8,1,0,ctGen,1)>DATE(AK$25,1,1))*(OFFSET(Generators!$E$8,1,0,ctGen,1)=\"Gas\")*(OFFSET(Generators!$J$8,1,0,ctGen,1)>0)*(OFFSET(Generators!$J$8,1,0,ctGen,1)<$E43)*OFFSET(Generators!$O$8,1,0,ctGen,1))+IF($E$27<$E43,AK$27,0)","v":22555.189999999995},{"$f":"SUMPRODUCT((OFFSET(Generators!$L$8,1,0,ctGen,1)<=DATE(AL$25,1,1))*(OFFSET(Generators!$N$8,1,0,ctGen,1)>DATE(AL$25,1,1))*(OFFSET(Generators!$E$8,1,0,ctGen,1)=\"Gas\")*(OFFSET(Generators!$J$8,1,0,ctGen,1)>0)*(OFFSET(Generators!$J$8,1,0,ctGen,1)<$E43)*OFFSET(Generators!$O$8,1,0,ctGen,1))+IF($E$27<$E43,AL$27,0)","v":22555.189999999995},{"$f":"SUMPRODUCT((OFFSET(Generators!$L$8,1,0,ctGen,1)<=DATE(AM$25,1,1))*(OFFSET(Generators!$N$8,1,0,ctGen,1)>DATE(AM$25,1,1))*(OFFSET(Generators!$E$8,1,0,ctGen,1)=\"Gas\")*(OFFSET(Generators!$J$8,1,0,ctGen,1)>0)*(OFFSET(Generators!$J$8,1,0,ctGen,1)<$E43)*OFFSET(Generators!$O$8,1,0,ctGen,1))+IF($E$27<$E43,AM$27,0)","v":22555.189999999995},{"$f":"SUMPRODUCT((OFFSET(Generators!$L$8,1,0,ctGen,1)<=DATE(AN$25,1,1))*(OFFSET(Generators!$N$8,1,0,ctGen,1)>DATE(AN$25,1,1))*(OFFSET(Generators!$E$8,1,0,ctGen,1)=\"Gas\")*(OFFSET(Generators!$J$8,1,0,ctGen,1)>0)*(OFFSET(Generators!$J$8,1,0,ctGen,1)<$E43)*OFFSET(Generators!$O$8,1,0,ctGen,1))+IF($E$27<$E43,AN$27,0)","v":22555.189999999995},{"$f":"SUMPRODUCT((OFFSET(Generators!$L$8,1,0,ctGen,1)<=DATE(AO$25,1,1))*(OFFSET(Generators!$N$8,1,0,ctGen,1)>DATE(AO$25,1,1))*(OFFSET(Generators!$E$8,1,0,ctGen,1)=\"Gas\")*(OFFSET(Generators!$J$8,1,0,ctGen,1)>0)*(OFFSET(Generators!$J$8,1,0,ctGen,1)<$E43)*OFFSET(Generators!$O$8,1,0,ctGen,1))+IF($E$27<$E43,AO$27,0)","v":22555.189999999995},{"$f":"SUMPRODUCT((OFFSET(Generators!$L$8,1,0,ctGen,1)<=DATE(AP$25,1,1))*(OFFSET(Generators!$N$8,1,0,ctGen,1)>DATE(AP$25,1,1))*(OFFSET(Generators!$E$8,1,0,ctGen,1)=\"Gas\")*(OFFSET(Generators!$J$8,1,0,ctGen,1)>0)*(OFFSET(Generators!$J$8,1,0,ctGen,1)<$E43)*OFFSET(Generators!$O$8,1,0,ctGen,1))+IF($E$27<$E43,AP$27,0)","v":22555.189999999995},{"$f":"SUMPRODUCT((OFFSET(Generators!$L$8,1,0,ctGen,1)<=DATE(AQ$25,1,1))*(OFFSET(Generators!$N$8,1,0,ctGen,1)>DATE(AQ$25,1,1))*(OFFSET(Generators!$E$8,1,0,ctGen,1)=\"Gas\")*(OFFSET(Generators!$J$8,1,0,ctGen,1)>0)*(OFFSET(Generators!$J$8,1,0,ctGen,1)<$E43)*OFFSET(Generators!$O$8,1,0,ctGen,1))+IF($E$27<$E43,AQ$27,0)","v":22555.189999999995},{"$f":"SUMPRODUCT((OFFSET(Generators!$L$8,1,0,ctGen,1)<=DATE(AR$25,1,1))*(OFFSET(Generators!$N$8,1,0,ctGen,1)>DATE(AR$25,1,1))*(OFFSET(Generators!$E$8,1,0,ctGen,1)=\"Gas\")*(OFFSET(Generators!$J$8,1,0,ctGen,1)>0)*(OFFSET(Generators!$J$8,1,0,ctGen,1)<$E43)*OFFSET(Generators!$O$8,1,0,ctGen,1))+IF($E$27<$E43,AR$27,0)","v":22555.189999999995},{"$f":"SUMPRODUCT((OFFSET(Generators!$L$8,1,0,ctGen,1)<=DATE(AS$25,1,1))*(OFFSET(Generators!$N$8,1,0,ctGen,1)>DATE(AS$25,1,1))*(OFFSET(Generators!$E$8,1,0,ctGen,1)=\"Gas\")*(OFFSET(Generators!$J$8,1,0,ctGen,1)>0)*(OFFSET(Generators!$J$8,1,0,ctGen,1)<$E43)*OFFSET(Generators!$O$8,1,0,ctGen,1))+IF($E$27<$E43,AS$27,0)","v":22555.189999999995},{"$f":"SUMPRODUCT((OFFSET(Generators!$L$8,1,0,ctGen,1)<=DATE(AT$25,1,1))*(OFFSET(Generators!$N$8,1,0,ctGen,1)>DATE(AT$25,1,1))*(OFFSET(Generators!$E$8,1,0,ctGen,1)=\"Gas\")*(OFFSET(Generators!$J$8,1,0,ctGen,1)>0)*(OFFSET(Generators!$J$8,1,0,ctGen,1)<$E43)*OFFSET(Generators!$O$8,1,0,ctGen,1))+IF($E$27<$E43,AT$27,0)","v":22555.189999999995},{"$f":"SUMPRODUCT((OFFSET(Generators!$L$8,1,0,ctGen,1)<=DATE(AU$25,1,1))*(OFFSET(Generators!$N$8,1,0,ctGen,1)>DATE(AU$25,1,1))*(OFFSET(Generators!$E$8,1,0,ctGen,1)=\"Gas\")*(OFFSET(Generators!$J$8,1,0,ctGen,1)>0)*(OFFSET(Generators!$J$8,1,0,ctGen,1)<$E43)*OFFSET(Generators!$O$8,1,0,ctGen,1))+IF($E$27<$E43,AU$27,0)","v":22555.189999999995},{"$f":"SUMPRODUCT((OFFSET(Generators!$L$8,1,0,ctGen,1)<=DATE(AV$25,1,1))*(OFFSET(Generators!$N$8,1,0,ctGen,1)>DATE(AV$25,1,1))*(OFFSET(Generators!$E$8,1,0,ctGen,1)=\"Gas\")*(OFFSET(Generators!$J$8,1,0,ctGen,1)>0)*(OFFSET(Generators!$J$8,1,0,ctGen,1)<$E43)*OFFSET(Generators!$O$8,1,0,ctGen,1))+IF($E$27<$E43,AV$27,0)","v":22555.189999999995},{"$f":"SUMPRODUCT((OFFSET(Generators!$L$8,1,0,ctGen,1)<=DATE(AW$25,1,1))*(OFFSET(Generators!$N$8,1,0,ctGen,1)>DATE(AW$25,1,1))*(OFFSET(Generators!$E$8,1,0,ctGen,1)=\"Gas\")*(OFFSET(Generators!$J$8,1,0,ctGen,1)>0)*(OFFSET(Generators!$J$8,1,0,ctGen,1)<$E43)*OFFSET(Generators!$O$8,1,0,ctGen,1))+IF($E$27<$E43,AW$27,0)","v":22555.189999999995},{"$f":"SUMPRODUCT((OFFSET(Generators!$L$8,1,0,ctGen,1)<=DATE(AX$25,1,1))*(OFFSET(Generators!$N$8,1,0,ctGen,1)>DATE(AX$25,1,1))*(OFFSET(Generators!$E$8,1,0,ctGen,1)=\"Gas\")*(OFFSET(Generators!$J$8,1,0,ctGen,1)>0)*(OFFSET(Generators!$J$8,1,0,ctGen,1)<$E43)*OFFSET(Generators!$O$8,1,0,ctGen,1))+IF($E$27<$E43,AX$27,0)","v":22555.189999999995},{"$f":"SUMPRODUCT((OFFSET(Generators!$L$8,1,0,ctGen,1)<=DATE(AY$25,1,1))*(OFFSET(Generators!$N$8,1,0,ctGen,1)>DATE(AY$25,1,1))*(OFFSET(Generators!$E$8,1,0,ctGen,1)=\"Gas\")*(OFFSET(Generators!$J$8,1,0,ctGen,1)>0)*(OFFSET(Generators!$J$8,1,0,ctGen,1)<$E43)*OFFSET(Generators!$O$8,1,0,ctGen,1))+IF($E$27<$E43,AY$27,0)","v":22555.189999999995},{"$f":"SUMPRODUCT((OFFSET(Generators!$L$8,1,0,ctGen,1)<=DATE(AZ$25,1,1))*(OFFSET(Generators!$N$8,1,0,ctGen,1)>DATE(AZ$25,1,1))*(OFFSET(Generators!$E$8,1,0,ctGen,1)=\"Gas\")*(OFFSET(Generators!$J$8,1,0,ctGen,1)>0)*(OFFSET(Generators!$J$8,1,0,ctGen,1)<$E43)*OFFSET(Generators!$O$8,1,0,ctGen,1))+IF($E$27<$E43,AZ$27,0)","v":22555.189999999995},{"$f":"SUMPRODUCT((OFFSET(Generators!$L$8,1,0,ctGen,1)<=DATE(BA$25,1,1))*(OFFSET(Generators!$N$8,1,0,ctGen,1)>DATE(BA$25,1,1))*(OFFSET(Generators!$E$8,1,0,ctGen,1)=\"Gas\")*(OFFSET(Generators!$J$8,1,0,ctGen,1)>0)*(OFFSET(Generators!$J$8,1,0,ctGen,1)<$E43)*OFFSET(Generators!$O$8,1,0,ctGen,1))+IF($E$27<$E43,BA$27,0)","v":22555.189999999995},{"$f":"SUMPRODUCT((OFFSET(Generators!$L$8,1,0,ctGen,1)<=DATE(BB$25,1,1))*(OFFSET(Generators!$N$8,1,0,ctGen,1)>DATE(BB$25,1,1))*(OFFSET(Generators!$E$8,1,0,ctGen,1)=\"Gas\")*(OFFSET(Generators!$J$8,1,0,ctGen,1)>0)*(OFFSET(Generators!$J$8,1,0,ctGen,1)<$E43)*OFFSET(Generators!$O$8,1,0,ctGen,1))+IF($E$27<$E43,BB$27,0)","v":22555.189999999995}]
[null,null,10.75,10.625,10.875,{"$f":"SUMPRODUCT((OFFSET(Generators!$L$8,1,0,ctGen,1)<=DATE(F$25,1,1))*(OFFSET(Generators!$N$8,1,0,ctGen,1)>DATE(F$25,1,1))*(OFFSET(Generators!$E$8,1,0,ctGen,1)=\"Gas\")*(OFFSET(Generators!$J$8,1,0,ctGen,1)>0)*(OFFSET(Generators!$J$8,1,0,ctGen,1)<$E50)*OFFSET(Generators!$O$8,1,0,ctGen,1))+IF($E$27<$E50,F$27,0)","v":31407.75},{"$f":"SUMPRODUCT((OFFSET(Generators!$L$8,1,0,ctGen,1)<=DATE(G$25,1,1))*(OFFSET(Generators!$N$8,1,0,ctGen,1)>DATE(G$25,1,1))*(OFFSET(Generators!$E$8,1,0,ctGen,1)=\"Gas\")*(OFFSET(Generators!$J$8,1,0,ctGen,1)>0)*(OFFSET(Generators!$J$8,1,0,ctGen,1)<$E50)*OFFSET(Generators!$O$8,1,0,ctGen,1))+IF($E$27<$E50,G$27,0)","v":32441.93},{"$f":"SUMPRODUCT((OFFSET(Generators!$L$8,1,0,ctGen,1)<=DATE(H$25,1,1))*(OFFSET(Generators!$N$8,1,0,ctGen,1)>DATE(H$25,1,1))*(OFFSET(Generators!$E$8,1,0,ctGen,1)=\"Gas\")*(OFFSET(Generators!$J$8,1,0,ctGen,1)>0)*(OFFSET(Generators!$J$8,1,0,ctGen,1)<$E50)*OFFSET(Generators!$O$8,1,0,ctGen,1))+IF($E$27<$E50,H$27,0)","v":35302.929999999993},{"$f":"SUMPRODUCT((OFFSET(Generators!$L$8,1,0,ctGen,1)<=DATE(I$25,1,1))*(OFFSET(Generators!$N$8,1,0,ctGen,1)>DATE(I$25,1,1))*(OFFSET(Generators!$E$8,1,0,ctGen,1)=\"Gas\")*(OFFSET(Generators!$J$8,1,0,ctGen,1)>0)*(OFFSET(Generators!$J$8,1,0,ctGen,1)<$E50)*OFFSET(Generators!$O$8,1,0,ctGen,1))+IF($E$27<$E50,I$27,0)","v":33900.929999999993},{"$f":"SUMPRODUCT((OFFSET(Generators!$L$8,1,0,ctGen,1)<=DATE(J$25,1,1))*(OFFSET(Generators!$N$8,1,0,ctGen,1)>DATE(J$25,1,1))*(OFFSET(Generators!$E$8,1,0,ctGen,1)=\"Gas\")*(OFFSET(Generators!$J$8,1,0,ctGen,1)>0)*(OFFSET(Generators!$J$8,1,0,ctGen,1)<$E50)*OFFSET(Generators!$O$8,1,0,ctGen,1))+IF($E$27<$E50,J$27,0)","v":33865.929999999993},{"$f":"SUMPRODUCT((OFFSET(Generators!$L$8,1,0,ctGen,1)<=DATE(K$25,1,1))*(OFFSET(Generators!$N$8,1,0,ctGen,1)>DATE(K$25,1,1))*(OFFSET(Generators!$E$8,1,0,ctGen,1)=\"Gas\")*(OFFSET(Generators!$J$8,1,0,ctGen,1)>0)*(OFFSET(Generators!$J$8,1,0,ctGen,1)<$E50)*OFFSET(Generators!$O$8,1,0,ctGen,1))+IF($E$27<$E50,K$27,0)","v":33865.929999999993},{"$f":"SUMPRODUCT((OFFSET(Generators!$L$8,1,0,ctGen,1)<=DATE(L$25,1,1))*(OFFSET(Generators!$N$8,1,0,ctGen,1)>DATE(L$25,1,1))*(OFFSET(Generators!$E$8,1,0,ctGen,1)=\"Gas\")*(OFFSET(Generators!$J$8,1,0,ctGen,1)>0)*(OFFSET(Generators!$J$8,1,0,ctGen,1)<$E50)*OFFSET(Generators!$O$8,1,0,ctGen,1))+IF($E$27<$E50,L$27,0)","v":32163.329999999994},{"$f":"SUMPRODUCT((OFFSET(Generators!$L$8,1,0,ctGen,1)<=DATE(M$25,1,1))*(OFFSET(Generators!$N$8,1,0,ctGen,1)>DATE(M$25,1,1))*(OFFSET(Generators!$E$8,1,0,ctGen,1)=\"Gas\")*(OFFSET(Generators!$J$8,1,0,ctGen,1)>0)*(OFFSET(Generators!$J$8,1,0,ctGen,1)<$E50)*OFFSET(Generators!$O$8,1,0,ctGen,1))+IF($E$27<$E50,M$27,0)","v":32163.329999999994},{"$f":"SUMPRODUCT((OFFSET(Generators!$L$8,1,0,ctGen,1)<=DATE(N$25,1,1))*(OFFSET(Generators!$N$8,1,0,ctGen,1)>DATE(N$25,1,1))*(OFFSET(Generators!$E$8,1,0,ctGen,1)=\"Gas\")*(OFFSET(Generators!$J$8,1,0,ctGen,1)>0)*(OFFSET(Generators!$J$8,1,0,ctGen,1)<$E50)*OFFSET(Generators!$O$8,1,0,ctGen,1))+IF($E$27<$E50,N$27,0)","v":32163.329999999994},{"$f":"SUMPRODUCT((OFFSET(Generators!$L$8,1,0,ctGen,1)<=DATE(O$25,1,1))*(OFFSET(Generators!$N$8,1,0,ctGen,1)>DATE(O$25,1,1))*(OFFSET(Generators!$E$8,1,0,ctGen,1)=\"Gas\")*(OFFSET(Generators!$J$8,1,0,ctGen,1)>0)*(OFFSET(Generators!$J$8,1,0,ctGen,1)<$E50)*OFFSET(Generators!$O$8,1,0,ctGen,1))+IF($E$27<$E50,O$27,0)","v":25461.329999999998},{"$f":"SUMPRODUCT((OFFSET(Generators!$L$8,1,0,ctGen,1)<=DATE(P$25,1,1))*(OFFSET(Generators!$N$8,1,0,ctGen,1)>DATE(P$25,1,1))*(OFFSET(Generators!$E$8,1,0,ctGen,1)=\"Gas\")*(OFFSET(Generators!$J$8,1,0,ctGen,1)>0)*(OFFSET(Generators!$J$8,1,0,ctGen,1)<$E50)*OFFSET(Generators!$O$8,1,0,ctGen,1))+IF($E$27<$E50,P$27,0)","v":25461.329999999998},{"$f":"SUMPRODUCT((OFFSET(Generators!$L$8,1,0,ctGen,1)<=DATE(Q$25,1,1))*(OFFSET(Generators!$N$8,1,0,ctGen,1)>DATE(Q$25,1,1))*(OFFSET(Generators!$E$8,1,0,ctGen,1)=\"Gas\")*(OFFSET(Generators!$J$8,1,0,ctGen,1)>0)*(OFFSET(Generators!$J$8,1,0,ctGen,1)<$E50)*OFFSET(Generators!$O$8,1,0,ctGen,1))+IF($E$27<$E50,Q$27,0)","v":25461.329999999998},{"$f":"SUMPRODUCT((OFFSET(Generators!$L$8,1,0,ctGen,1)<=DATE(R$25,1,1))*(OFFSET(Generators!$N$8,1,0,ctGen,1)>DATE(R$25,1,1))*(OFFSET(Generators!$E$8,1,0,ctGen,1)=\"Gas\")*(OFFSET(Generators!$J$8,1,0,ctGen,1)>0)*(OFFSET(Generators!$J$8,1,0,ctGen,1)<$E50)*OFFSET(Generators!$O$8,1,0,ctGen,1))+IF($E$27<$E50,R$27,0)","v":25461.329999999998},{"$f":"SUMPRODUCT((OFFSET(Generators!$L$8,1,0,ctGen,1)<=DATE(S$25,1,1))*(OFFSET(Generators!$N$8,1,0,ctGen,1)>DATE(S$25,1,1))*(OFFSET(Generators!$E$8,1,0,ctGen,1)=\"Gas\")*(OFFSET(Generators!$J$8,1,0,ctGen,1)>0)*(OFFSET(Generators!$J$8,1,0,ctGen,1)<$E50)*OFFSET(Generators!$O$8,1,0,ctGen,1))+IF($E$27<$E50,S$27,0)","v":25461.329999999998},{"$f":"SUMPRODUCT((OFFSET(Generators!$L$8,1,0,ctGen,1)<=DATE(T$25,1,1))*(OFFSET(Generators!$N$8,1,0,ctGen,1)>DATE(T$25,1,1))*(OFFSET(Generators!$E$8,1,0,ctGen,1)=\"Gas\")*(OFFSET(Generators!$J$8,1,0,ctGen,1)>0)*(OFFSET(Generators!$J$8,1,0,ctGen,1)<$E50)*OFFSET(Generators!$O$8,1,0,ctGen,1))+IF($E$27<$E50,T$27,0)","v":25461.329999999998},{"$f":"SUMPRODUCT((OFFSET(Generators!$L$8,1,0,ctGen,1)<=DATE(U$25,1,1))*(OFFSET(Generators!$N$8,1,0,ctGen,1)>DATE(U$25,1,1))*(OFFSET(Generators!$E$8,1,0,ctGen,1)=\"Gas\")*(OFFSET(Generators!$J$8,1,0,ctGen,1)>0)*(OFFSET(Generators!$J$8,1,0,ctGen,1)<$E50)*OFFSET(Generators!$O$8,1,0,ctGen,1))+IF($E$27<$E50,U$27,0)","v":25461.329999999998},{"$f":"SUMPRODUCT((OFFSET(Generators!$L$8,1,0,ctGen,1)<=DATE(V$25,1,1))*(OFFSET(Generators!$N$8,1,0,ctGen,1)>DATE(V$25,1,1))*(OFFSET(Generators!$E$8,1,0,ctGen,1)=\"Gas\")*(OFFSET(Generators!$J$8,1,0,ctGen,1)>0)*(OFFSET(Generators!$J$8,1,0,ctGen,1)<$E50)*OFFSET(Generators!$O$8,1,0,ctGen,1))+IF($E$27<$E50,V$27,0)","v":25461.329999999998},{"$f":"SUMPRODUCT((OFFSET(Generators!$L$8,1,0,ctGen,1)<=DATE(W$25,1,1))*(OFFSET(Generators!$N$8,1,0,ctGen,1)>DATE(W$25,1,1))*(OFFSET(Generators!$E$8,1,0,ctGen,1)=\"Gas\")*(OFFSET(Generators!$J$8,1,0,ctGen,1)>0)*(OFFSET(Generators!$J$8,1,0,ctGen,1)<$E50)*OFFSET(Generators!$O$8,1,0,ctGen,1))+IF($E$27<$E50,W$27,0)","v":25461.329999999998},{"$f":"SUMPRODUCT((OFFSET(Generators!$L$8,1,0,ctGen,1)<=DATE(X$25,1,1))*(OFFSET(Generators!$N$8,1,0,ctGen,1)>DATE(X$25,1,1))*(OFFSET(Generators!$E$8,1,0,ctGen,1)=\"Gas\")*(OFFSET(Generators!$J$8,1,0,ctGen,1)>0)*(OFFSET(Generators!$J$8,1,0,ctGen,1)<$E50)*OFFSET(Generators!$O$8,1,0,ctGen,1))+IF($E$27<$E50,X$27,0)","v":25461.329999999998},{"$f":"SUMPRODUCT((OFFSET(Generators!$L$8,1,0,ctGen,1)<=DATE(Y$25,1,1))*(OFFSET(Generators!$N$8,1,0,ctGen,1)>DATE(Y$25,1,1))*(OFFSET(Generators!$E$8,1,0,ctGen,1)=\"Gas\")*(OFFSET(Generators!$J$8,1,0,ctGen,1)>0)*(OFFSET(Generators!$J$8,1,0,ctGen,1)<$E50)*OFFSET(Generators!$O$8,1,0,ctGen,1))+IF($E$27<$E50,Y$27,0)","v":25461.329999999998},{"$f":"SUMPRODUCT((OFFSET(Generators!$L$8,1,0,ctGen,1)<=DATE(Z$25,1,1))*(OFFSET(Generators!$N$8,1,0,ctGen,1)>DATE(Z$25,1,1))*(OFFSET(Generators!$E$8,1,0,ctGen,1)=\"Gas\")*(OFFSET(Generators!$J$8,1,0,ctGen,1)>0)*(OFFSET(Generators!$J$8,1,0,ctGen,1)<$E50)*OFFSET(Generators!$O$8,1,0,ctGen,1))+IF($E$27<$E50,Z$27,0)","v":25461.329999999998},{"$f":"SUMPRODUCT((OFFSET(Generators!$L$8,1,0,ctGen,1)<=DATE(AA$25,1,1))*(OFFSET(Generators!$N$8,1,0,ctGen,1)>DATE(AA$25,1,1))*(OFFSET(Generators!$E$8,1,0,ctGen,1)=\"Gas\")*(OFFSET(Generators!$J$8,1,0,ctGen,1)>0)*(OFFSET(Generators!$J$8,1,0,ctGen,1)<$E50)*OFFSET(Generators!$O$8,1,0,ctGen,1))+IF($E$27<$E50,AA$27,0)","v":25461.329999999998},{"$f":"SUMPRODUCT((OFFSET(Generators!$L$8,1,0,ctGen,1)<=DATE(AB$25,1,1))*(OFFSET(Generators!$N$8,1,0,ctGen,1)>DATE(AB$25,1,1))*(OFFSET(Generators!$E$8,1,0,ctGen,1)=\"Gas\")*(OFFSET(Generators!$J$8,1,0,ctGen,1)>0)*(OFFSET(Generators!$J$8,1,0,ctGen,1)<$E50)*OFFSET(Generators!$O$8,1,0,ctGen,1))+IF($E$27<$E50,AB$27,0)","v":25461.329999999998},{"$f":"SUMPRODUCT((OFFSET(Generators!$L$8,1,0,ctGen,1)<=DATE(AC$25,1,1))*(OFFSET(Generators!$N$8,1,0,ctGen,1)>DATE(AC$25,1,1))*(OFFSET(Generators!$E$8,1,0,ctGen,1)=\"Gas\")*(OFFSET(Generators!$J$8,1,0,ctGen,1)>0)*(OFFSET(Generators!$J$8,1,0,ctGen,1)<$E50)*OFFSET(Generators!$O$8,1,0,ctGen,1))+IF($E$27<$E50,AC$27,0)","v":25461.329999999998},{"$f":"SUMPRODUCT((OFFSET(Generators!$L$8,1,0,ctGen,1)<=DATE(AD$25,1,1))*(OFFSET(Generators!$N$8,1,0,ctGen,1)>DATE(AD$25,1,1))*(OFFSET(Generators!$E$8,1,0,ctGen,1)=\"Gas\")*(OFFSET(Generators!$J$8,1,0,ctGen,1)>0)*(OFFSET(Generators!$J$8,1,0,ctGen,1)<$E50)*OFFSET(Generators!$O$8,1,0,ctGen,1))+IF($E$27<$E50,AD$27,0)","v":25461.329999999998},{"$f":"SUMPRODUCT((OFFSET(Generators!$L$8,1,0,ctGen,1)<=DATE(AE$25,1,1))*(OFFSET(Generators!$N$8,1,0,ctGen,1)>DATE(AE$25,1,1))*(OFFSET(Generators!$E$8,1,0,ctGen,1)=\"Gas\")*(OFFSET(Generators!$J$8,1,0,ctGen,1)>0)*(OFFSET(Generators!$J$8,1,0,ctGen,1)<$E50)*OFFSET(Generators!$O$8,1,0,ctGen,1))+IF($E$27<$E50,AE$27,0)","v":25461.329999999998},{"$f":"SUMPRODUCT((OFFSET(Generators!$L$8,1,0,ctGen,1)<=DATE(AF$25,1,1))*(OFFSET(Generators!$N$8,1,0,ctGen,1)>DATE(AF$25,1,1))*(OFFSET(Generators!$E$8,1,0,ctGen,1)=\"Gas\")*(OFFSET(Generators!$J$8,1,0,ctGen,1)>0)*(OFFSET(Generators!$J$8,1,0,ctGen,1)<$E50)*OFFSET(Generators!$O$8,1,0,ctGen,1))+IF($E$27<$E50,AF$27,0)","v":25461.329999999998},{"$f":"SUMPRODUCT((OFFSET(Generators!$L$8,1,0,ctGen,1)<=DATE(AG$25,1,1))*(OFFSET(Generators!$N$8,1,0,ctGen,1)>DATE(AG$25,1,1))*(OFFSET(Generators!$E$8,1,0,ctGen,1)=\"Gas\")*(OFFSET(Generators!$J$8,1,0,ctGen,1)>0)*(OFFSET(Generators!$J$8,1,0,ctGen,1)<$E50)*OFFSET(Generators!$O$8,1,0,ctGen,1))+IF($E$27<$E50,AG$27,0)","v":25461.329999999998},{"$f":"SUMPRODUCT((OFFSET(Generators!$L$8,1,0,ctGen,1)<=DATE(AH$25,1,1))*(OFFSET(Generators!$N$8,1,0,ctGen,1)>DATE(AH$25,1,1))*(OFFSET(Generators!$E$8,1,0,ctGen,1)=\"Gas\")*(OFFSET(Generators!$J$8,1,0,ctGen,1)>0)*(OFFSET(Generators!$J$8,1,0,ctGen,1)<$E50)*OFFSET(Generators!$O$8,1,0,ctGen,1))+IF($E$27<$E50,AH$27,0)","v":25461.329999999998},{"$f":"SUMPRODUCT((OFFSET(Generators!$L$8,1,0,ctGen,1)<=DATE(AI$25,1,1))*(OFFSET(Generators!$N$8,1,0,ctGen,1)>DATE(AI$25,1,1))*(OFFSET(Generators!$E$8,1,0,ctGen,1)=\"Gas\")*(OFFSET(Generators!$J$8,1,0,ctGen,1)>0)*(OFFSET(Generators!$J$8,1,0,ctGen,1)<$E50)*OFFSET(Generators!$O$8,1,0,ctGen,1))+IF($E$27<$E50,AI$27,0)","v":25461.329999999998},{"$f":"SUMPRODUCT((OFFSET(Generators!$L$8,1,0,ctGen,1)<=DATE(AJ$25,1,1))*(OFFSET(Generators!$N$8,1,0,ctGen,1)>DATE(AJ$25,1,1))*(OFFSET(Generators!$E$8,1,0,ctGen,1)=\"Gas\")*(OFFSET(Generators!$J$8,1,0,ctGen,1)>0)*(OFFSET(Generators!$J$8,1,0,ctGen,1)<$E50)*OFFSET(Generators!$O$8,1,0,ctGen,1))+IF($E$27<$E50,AJ$27,0)","v":25461.329999999998},{"$f":"SUMPRODUCT((OFFSET(Generators!$L$8,1,0,ctGen,1)<=DATE(AK$25,1,1))*(OFFSET(Generators!$N$8,1,0,ctGen,1)>DATE(AK$25,1,1))*(OFFSET(Generators!$E$8,1,0,ctGen,1)=\"Gas\")*(OFFSET(Generators!$J$8,1,0,ctGen,1)>0)*(OFFSET(Generators!$J$8,1,0,ctGen,1)<$E50)*OFFSET(Generators!$O$8,1,0,ctGen,1))+IF($E$27<$E50,AK$27,0)","v":24379.329999999994},{"$f":"SUMPRODUCT((OFFSET(Generators!$L$8,1,0,ctGen,1)<=DATE(AL$25,1,1))*(OFFSET(Generators!$N$8,1,0,ctGen,1)>DATE(AL$25,1,1))*(OFFSET(Generators!$E$8,1,0,ctGen,1)=\"Gas\")*(OFFSET(Generators!$J$8,1,0,ctGen,1)>0)*(OFFSET(Generators!$J$8,1,0,ctGen,1)<$E50)*OFFSET(Generators!$O$8,1,0,ctGen,1))+IF($E$27<$E50,AL$27,0)","v":24379.329999999994},{"$f":"SUMPRODUCT((OFFSET(Generators!$L$8,1,0,ctGen,1)<=DATE(AM$25,1,1))*(OFFSET(Generators!$N$8,1,0,ctGen,1)>DATE(AM$25,1,1))*(OFFSET(Generators!$E$8,1,0,ctGen,1)=\"Gas\")*(OFFSET(Generators!$J$8,1,0,ctGen,1)>0)*(OFFSET(Generators!$J$8,1,0,ctGen,1)<$E50)*OFFSET(Generators!$O$8,1,0,ctGen,1))+IF($E$27<$E50,AM$27,0)","v":24379.329999999994},{"$f":"SUMPRODUCT((OFFSET(Generators!$L$8,1,0,ctGen,1)<=DATE(AN$25,1,1))*(OFFSET(Generators!$N$8,1,0,ctGen,1)>DATE(AN$25,1,1))*(OFFSET(Generators!$E$8,1,0,ctGen,1)=\"Gas\")*(OFFSET(Generators!$J$8,1,0,ctGen,1)>0)*(OFFSET(Generators!$J$8,1,0,ctGen,1)<$E50)*OFFSET(Generators!$O$8,1,0,ctGen,1))+IF($E$27<$E50,AN$27,0)","v":24379.329999999994},{"$f":"SUMPRODUCT((OFFSET(Generators!$L$8,1,0,ctGen,1)<=DATE(AO$25,1,1))*(OFFSET(Generators!$N$8,1,0,ctGen,1)>DATE(AO$25,1,1))*(OFFSET(Generators!$E$8,1,0,ctGen,1)=\"Gas\")*(OFFSET(Generators!$J$8,1,0,ctGen,1)>0)*(OFFSET(Generators!$J$8,1,0,ctGen,1)<$E50)*OFFSET(Generators!$O$8,1,0,ctGen,1))+IF($E$27<$E50,AO$27,0)","v":24379.329999999994},{"$f":"SUMPRODUCT((OFFSET(Generators!$L$8,1,0,ctGen,1)<=DATE(AP$25,1,1))*(OFFSET(Generators!$N$8,1,0,ctGen,1)>DATE(AP$25,1,1))*(OFFSET(Generators!$E$8,1,0,ctGen,1)=\"Gas\")*(OFFSET(Generators!$J$8,1,0,ctGen,1)>0)*(OFFSET(Generators!$J$8,1,0,ctGen,1)<$E50)*OFFSET(Generators!$O$8,1,0,ctGen,1))+IF($E$27<$E50,AP$27,0)","v":24379.329999999994},{"$f":"SUMPRODUCT((OFFSET(Generators!$L$8,1,0,ctGen,1)<=DATE(AQ$25,1,1))*(OFFSET(Generators!$N$8,1,0,ctGen,1)>DATE(AQ$25,1,1))*(OFFSET(Generators!$E$8,1,0,ctGen,1)=\"Gas\")*(OFFSET(Generators!$J$8,1,0,ctGen,1)>0)*(OFFSET(Generators!$J$8,1,0,ctGen,1)<$E50)*OFFSET(Generators!$O$8,1,0,ctGen,1))+IF($E$27<$E50,AQ$27,0)","v":24379.329999999994},{"$f":"SUMPRODUCT((OFFSET(Generators!$L$8,1,0,ctGen,1)<=DATE(AR$25,1,1))*(OFFSET(Generators!$N$8,1,0,ctGen,1)>DATE(AR$25,1,1))*(OFFSET(Generators!$E$8,1,0,ctGen,1)=\"Gas\")*(OFFSET(Generators!$J$8,1,0,ctGen,1)>0)*(OFFSET(Generators!$J$8,1,0,ctGen,1)<$E50)*OFFSET(Generators!$O$8,1,0,ctGen,1))+IF($E$27<$E50,AR$27,0)","v":24379.329999999994},{"$f":"SUMPRODUCT((OFFSET(Generators!$L$8,1,0,ctGen,1)<=DATE(AS$25,1,1))*(OFFSET(Generators!$N$8,1,0,ctGen,1)>DATE(AS$25,1,1))*(OFFSET(Generators!$E$8,1,0,ctGen,1)=\"Gas\")*(OFFSET(Generators!$J$8,1,0,ctGen,1)>0)*(OFFSET(Generators!$J$8,1,0,ctGen,1)<$E50)*OFFSET(Generators!$O$8,1,0,ctGen,1))+IF($E$27<$E50,AS$27,0)","v":24379.329999999994},{"$f":"SUMPRODUCT((OFFSET(Generators!$L$8,1,0,ctGen,1)<=DATE(AT$25,1,1))*(OFFSET(Generators!$N$8,1,0,ctGen,1)>DATE(AT$25,1,1))*(OFFSET(Generators!$E$8,1,0,ctGen,1)=\"Gas\")*(OFFSET(Generators!$J$8,1,0,ctGen,1)>0)*(OFFSET(Generators!$J$8,1,0,ctGen,1)<$E50)*OFFSET(Generators!$O$8,1,0,ctGen,1))+IF($E$27<$E50,AT$27,0)","v":24379.329999999994},{"$f":"SUMPRODUCT((OFFSET(Generators!$L$8,1,0,ctGen,1)<=DATE(AU$25,1,1))*(OFFSET(Generators!$N$8,1,0,ctGen,1)>DATE(AU$25,1,1))*(OFFSET(Generators!$E$8,1,0,ctGen,1)=\"Gas\")*(OFFSET(Generators!$J$8,1,0,ctGen,1)>0)*(OFFSET(Generators!$J$8,1,0,ctGen,1)<$E50)*OFFSET(Generators!$O$8,1,0,ctGen,1))+IF($E$27<$E50,AU$27,0)","v":24379.329999999994},{"$f":"SUMPRODUCT((OFFSET(Generators!$L$8,1,0,ctGen,1)<=DATE(AV$25,1,1))*(OFFSET(Generators!$N$8,1,0,ctGen,1)>DATE(AV$25,1,1))*(OFFSET(Generators!$E$8,1,0,ctGen,1)=\"Gas\")*(OFFSET(Generators!$J$8,1,0,ctGen,1)>0)*(OFFSET(Generators!$J$8,1,0,ctGen,1)<$E50)*OFFSET(Generators!$O$8,1,0,ctGen,1))+IF($E$27<$E50,AV$27,0)","v":24379.329999999994},{"$f":"SUMPRODUCT((OFFSET(Generators!$L$8,1,0,ctGen,1)<=DATE(AW$25,1,1))*(OFFSET(Generators!$N$8,1,0,ctGen,1)>DATE(AW$25,1,1))*(OFFSET(Generators!$E$8,1,0,ctGen,1)=\"Gas\")*(OFFSET(Generators!$J$8,1,0,ctGen,1)>0)*(OFFSET(Generators!$J$8,1,0,ctGen,1)<$E50)*OFFSET(Generators!$O$8,1,0,ctGen,1))+IF($E$27<$E50,AW$27,0)","v":24379.329999999994},{"$f":"SUMPRODUCT((OFFSET(Generators!$L$8,1,0,ctGen,1)<=DATE(AX$25,1,1))*(OFFSET(Generators!$N$8,1,0,ctGen,1)>DATE(AX$25,1,1))*(OFFSET(Generators!$E$8,1,0,ctGen,1)=\"Gas\")*(OFFSET(Generators!$J$8,1,0,ctGen,1)>0)*(OFFSET(Generators!$J$8,1,0,ctGen,1)<$E50)*OFFSET(Generators!$O$8,1,0,ctGen,1))+IF($E$27<$E50,AX$27,0)","v":24379.329999999994},{"$f":"SUMPRODUCT((OFFSET(Generators!$L$8,1,0,ctGen,1)<=DATE(AY$25,1,1))*(OFFSET(Generators!$N$8,1,0,ctGen,1)>DATE(AY$25,1,1))*(OFFSET(Generators!$E$8,1,0,ctGen,1)=\"Gas\")*(OFFSET(Generators!$J$8,1,0,ctGen,1)>0)*(OFFSET(Generators!$J$8,1,0,ctGen,1)<$E50)*OFFSET(Generators!$O$8,1,0,ctGen,1))+IF($E$27<$E50,AY$27,0)","v":24379.329999999994},{"$f":"SUMPRODUCT((OFFSET(Generators!$L$8,1,0,ctGen,1)<=DATE(AZ$25,1,1))*(OFFSET(Generators!$N$8,1,0,ctGen,1)>DATE(AZ$25,1,1))*(OFFSET(Generators!$E$8,1,0,ctGen,1)=\"Gas\")*(OFFSET(Generators!$J$8,1,0,ctGen,1)>0)*(OFFSET(Generators!$J$8,1,0,ctGen,1)<$E50)*OFFSET(Generators!$O$8,1,0,ctGen,1))+IF($E$27<$E50,AZ$27,0)","v":24564.480699443018},{"$f":"SUMPRODUCT((OFFSET(Generators!$L$8,1,0,ctGen,1)<=DATE(BA$25,1,1))*(OFFSET(Generators!$N$8,1,0,ctGen,1)>DATE(BA$25,1,1))*(OFFSET(Generators!$E$8,1,0,ctGen,1)=\"Gas\")*(OFFSET(Generators!$J$8,1,0,ctGen,1)>0)*(OFFSET(Generators!$J$8,1,0,ctGen,1)<$E50)*OFFSET(Generators!$O$8,1,0,ctGen,1))+IF($E$27<$E50,BA$27,0)","v":24800.400651978867},{"$f":"SUMPRODUCT((OFFSET(Generators!$L$8,1,0,ctGen,1)<=DATE(BB$25,1,1))*(OFFSET(Generators!$N$8,1,0,ctGen,1)>DATE(BB$25,1,1))*(OFFSET(Generators!$E$8,1,0,ctGen,1)=\"Gas\")*(OFFSET(Generators!$J$8,1,0,ctGen,1)>0)*(OFFSET(Generators!$J$8,1,0,ctGen,1)<$E50)*OFFSET(Generators!$O$8,1,0,ctGen,1))+IF($E$27<$E50,BB$27,0)","v":25037.314751825819}]
[null,null,12.75,12.625,12.875,{"$f":"SUMPRODUCT((OFFSET(Generators!$L$8,1,0,ctGen,1)<=DATE(F$25,1,1))*(OFFSET(Generators!$N$8,1,0,ctGen,1)>DATE(F$25,1,1))*(OFFSET(Generators!$E$8,1,0,ctGen,1)=\"Gas\")*(OFFSET(Generators!$J$8,1,0,ctGen,1)>0)*(OFFSET(Generators!$J$8,1,0,ctGen,1)<$E58)*OFFSET(Generators!$O$8,1,0,ctGen,1))+IF($E$27<$E58,F$27,0)","v":32705.690000000002},{"$f":"SUMPRODUCT((OFFSET(Generators!$L$8,1,0,ctGen,1)<=DATE(G$25,1,1))*(OFFSET(Generators!$N$8,1,0,ctGen,1)>DATE(G$25,1,1))*(OFFSET(Generators!$E$8,1,0,ctGen,1)=\"Gas\")*(OFFSET(Generators!$J$8,1,0,ctGen,1)>0)*(OFFSET(Generators!$J$8,1,0,ctGen,1)<$E58)*OFFSET(Generators!$O$8,1,0,ctGen,1))+IF($E$27<$E58,G$27,0)","v":33739.869999999995},{"$f":"SUMPRODUCT((OFFSET(Generators!$L$8,1,0,ctGen,1)<=DATE(H$25,1,1))*(OFFSET(Generators!$N$8,1,0,ctGen,1)>DATE(H$25,1,1))*(OFFSET(Generators!$E$8,1,0,ctGen,1)=\"Gas\")*(OFFSET(Generators!$J$8,1,0,ctGen,1)>0)*(OFFSET(Generators!$J$8,1,0,ctGen,1)<$E58)*OFFSET(Generators!$O$8,1,0,ctGen,1))+IF($E$27<$E58,H$27,0)","v":36600.869999999995},{"$f":"SUMPRODUCT((OFFSET(Generators!$L$8,1,0,ctGen,1)<=DATE(I$25,1,1))*(OFFSET(Generators!$N$8,1,0,ctGen,1)>DATE(I$25,1,1))*(OFFSET(Generators!$E$8,1,0,ctGen,1)=\"Gas\")*(OFFSET(Generators!$J$8,1,0,ctGen,1)>0)*(OFFSET(Generators!$J$8,1,0,ctGen,1)<$E58)*OFFSET(Generators!$O$8,1,0,ctGen,1))+IF($E$27<$E58,I$27,0)","v":35198.869999999995},{"$f":"SUMPRODUCT((OFFSET(Generators!$L$8,1,0,ctGen,1)<=DATE(J$25,1,1))*(OFFSET(Generators!$N$8,1,0,ctGen,1)>DATE(J$25,1,1))*(OFFSET(Generators!$E$8,1,0,ctGen,1)=\"Gas\")*(OFFSET(Generators!$J$8,1,0,ctGen,1)>0)*(OFFSET(Generators!$J$8,1,0,ctGen,1)<$E58)*OFFSET(Generators!$O$8,1,0,ctGen,1))+IF($E$27<$E58,J$27,0)","v":35163.869999999995},{"$f":"SUMPRODUCT((OFFSET(Generators!$L$8,1,0,ctGen,1)<=DATE(K$25,1,1))*(OFFSET(Generators!$N$8,1,0,ctGen,1)>DATE(K$25,1,1))*(OFFSET(Generators!$E$8,1,0,ctGen,1)=\"Gas\")*(OFFSET(Generators!$J$8,1,0,ctGen,1)>0)*(OFFSET(Generators!$J$8,1,0,ctGen,1)<$E58)*OFFSET(Generators!$O$8,1,0,ctGen,1))+IF($E$27<$E58,K$27,0)","v":35163.869999999995},{"$f":"SUMPRODUCT((OFFSET(Generators!$L$8,1,0,ctGen,1)<=DATE(L$25,1,1))*(OFFSET(Generators!$N$8,1,0,ctGen,1)>DATE(L$25,1,1))*(OFFSET(Generators!$E$8,1,0,ctGen,1)=\"Gas\")*(OFFSET(Generators!$J$8,1,0,ctGen,1)>0)*(OFFSET(Generators!$J$8,1,0,ctGen,1)<$E58)*OFFSET(Generators!$O$8,1,0,ctGen,1))+IF($E$27<$E58,L$27,0)","v":32810.519999999997},{"$f":"SUMPRODUCT((OFFSET(Generators!$L$8,1,0,ctGen,1)<=DATE(M$25,1,1))*(OFFSET(Generators!$N$8,1,0,ctGen,1)>DATE(M$25,1,1))*(OFFSET(Generators!$E$8,1,0,ctGen,1)=\"Gas\")*(OFFSET(Generators!$J$8,1,0,ctGen,1)>0)*(OFFSET(Generators!$J$8,1,0,ctGen,1)<$E58)*OFFSET(Generators!$O$8,1,0,ctGen,1))+IF($E$27<$E58,M$27,0)","v":32810.519999999997},{"$f":"SUMPRODUCT((OFFSET(Generators!$L$8,1,0,ctGen,1)<=DATE(N$25,1,1))*(OFFSET(Generators!$N$8,1,0,ctGen,1)>DATE(N$25,1,1))*(OFFSET(Generators!$E$8,1,0,ctGen,1)=\"Gas\")*(OFFSET(Generators!$J$8,1,0,ctGen,1)>0)*(OFFSET(Generators!$J$8,1,0,ctGen,1)<$E58)*OFFSET(Generators!$O$8,1,0,ctGen,1))+IF($E$27<$E58,N$27,0)","v":32810.519999999997},{"$f":"SUMPRODUCT((OFFSET(Generators!$L$8,1,0,ctGen,1)<=DATE(O$25,1,1))*(OFFSET(Generators!$N$8,1,0,ctGen,1)>DATE(O$25,1,1))*(OFFSET(Generators!$E$8,1,0,ctGen,1)=\"Gas\")*(OFFSET(Generators!$J$8,1,0,ctGen,1)>0)*(OFFSET(Generators!$J$8,1,0,ctGen,1)<$E58)*OFFSET(Generators!$O$8,1,0,ctGen,1))+IF($E$27<$E58,O$27,0)","v":25758.519999999997},{"$f":"SUMPRODUCT((OFFSET(Generators!$L$8,1,0,ctGen,1)<=DATE(P$25,1,1))*(OFFSET(Generators!$N$8,1,0,ctGen,1)>DATE(P$25,1,1))*(OFFSET(Generators!$E$8,1,0,ctGen,1)=\"Gas\")*(OFFSET(Generators!$J$8,1,0,ctGen,1)>0)*(OFFSET(Generators!$J$8,1,0,ctGen,1)<$E58)*OFFSET(Generators!$O$8,1,0,ctGen,1))+IF($E$27<$E58,P$27,0)","v":25758.519999999997},{"$f":"SUMPRODUCT((OFFSET(Generators!$L$8,1,0,ctGen,1)<=DATE(Q$25,1,1))*(OFFSET(Generators!$N$8,1,0,ctGen,1)>DATE(Q$25,1,1))*(OFFSET(Generators!$E$8,1,0,ctGen,1)=\"Gas\")*(OFFSET(Generators!$J$8,1,0,ctGen,1)>0)*(OFFSET(Generators!$J$8,1,0,ctGen,1)<$E58)*OFFSET(Generators!$O$8,1,0,ctGen,1))+IF($E$27<$E58,Q$27,0)","v":25758.519999999997},{"$f":"SUMPRODUCT((OFFSET(Generators!$L$8,1,0,ctGen,1)<=DATE(R$25,1,1))*(OFFSET(Generators!$N$8,1,0,ctGen,1)>DATE(R$25,1,1))*(OFFSET(Generators!$E$8,1,0,ctGen,1)=\"Gas\")*(OFFSET(Generators!$J$8,1,0,ctGen,1)>0)*(OFFSET(Generators!$J$8,1,0,ctGen,1)<$E58)*OFFSET(Generators!$O$8,1,0,ctGen,1))+IF($E$27<$E58,R$27,0)","v":25758.519999999997},{"$f":"SUMPRODUCT((OFFSET(Generators!$L$8,1,0,ctGen,1)<=DATE(S$25,1,1))*(OFFSET(Generators!$N$8,1,0,ctGen,1)>DATE(S$25,1,1))*(OFFSET(Generators!$E$8,1,0,ctGen,1)=\"Gas\")*(OFFSET(Generators!$J$8,1,0,ctGen,1)>0)*(OFFSET(Generators!$J$8,1,0,ctGen,1)<$E58)*OFFSET(Generators!$O$8,1,0,ctGen,1))+IF($E$27<$E58,S$27,0)","v":25758.519999999997},{"$f":"SUMPRODUCT((OFFSET(Generators!$L$8,1,0,ctGen,1)<=DATE(T$25,1,1))*(OFFSET(Generators!$N$8,1,0,ctGen,1)>DATE(T$25,1,1))*(OFFSET(Generators!$E$8,1,0,ctGen,1)=\"Gas\")*(OFFSET(Generators!$J$8,1,0,ctGen,1)>0)*(OFFSET(Generators!$J$8,1,0,ctGen,1)<$E58)*OFFSET(Generators!$O$8,1,0,ctGen,1))+IF($E$27<$E58,T$27,0)","v":25758.519999999997},{"$f":"SUMPRODUCT((OFFSET(Generators!$L$8,1,0,ctGen,1)<=DATE(U$25,1,1))*(OFFSET(Generators!$N$8,1,0,ctGen,1)>DATE(U$25,1,1))*(OFFSET(Generators!$E$8,1,0,ctGen,1)=\"Gas\")*(OFFSET(Generators!$J$8,1,0,ctGen,1)>0)*(OFFSET(Generators!$J$8,1,0,ctGen,1)<$E58)*OFFSET(Generators!$O$8,1,0,ctGen,1))+IF($E$27<$E58,U$27,0)","v":25758.519999999997},{"$f":"SUMPRODUCT((OFFSET(Generators!$L$8,1,0,ctGen,1)<=DATE(V$25,1,1))*(OFFSET(Generators!$N$8,1,0,ctGen,1)>DATE(V$25,1,1))*(OFFSET(Generators!$E$8,1,0,ctGen,1)=\"Gas\")*(OFFSET(Generators!$J$8,1,0,ctGen,1)>0)*(OFFSET(Generators!$J$8,1,0,ctGen,1)<$E58)*OFFSET(Generators!$O$8,1,0,ctGen,1))+IF($E$27<$E58,V$27,0)","v":25758.519999999997},{"$f":"SUMPRODUCT((OFFSET(Generators!$L$8,1,0,ctGen,1)<=DATE(W$25,1,1))*(OFFSET(Generators!$N$8,1,0,ctGen,1)>DATE(W$25,1,1))*(OFFSET(Generators!$E$8,1,0,ctGen,1)=\"Gas\")*(OFFSET(Generators!$J$8,1,0,ctGen,1)>0)*(OFFSET(Generators!$J$8,1,0,ctGen,1)<$E58)*OFFSET(Generators!$O$8,1,0,ctGen,1))+IF($E$27<$E58,W$27,0)","v":25758.519999999997},{"$f":"SUMPRODUCT((OFFSET(Generators!$L$8,1,0,ctGen,1)<=DATE(X$25,1,1))*(OFFSET(Generators!$N$8,1,0,ctGen,1)>DATE(X$25,1,1))*(OFFSET(Generators!$E$8,1,0,ctGen,1)=\"Gas\")*(OFFSET(Generators!$J$8,1,0,ctGen,1)>0)*(OFFSET(Generators!$J$8,1,0,ctGen,1)<$E58)*OFFSET(Generators!$O$8,1,0,ctGen,1))+IF($E$27<$E58,X$27,0)","v":25758.519999999997},{"$f":"SUMPRODUCT((OFFSET(Generators!$L$8,1,0,ctGen,1)<=DATE(Y$25,1,1))*(OFFSET(Generators!$N$8,1,0,ctGen,1)>DATE(Y$25,1,1))*(OFFSET(Generators!$E$8,1,0,ctGen,1)=\"Gas\")*(OFFSET(Generators!$J$8,1,0,ctGen,1)>0)*(OFFSET(Generators!$J$8,1,0,ctGen,1)<$E58)*OFFSET(Generators!$O$8,1,0,ctGen,1))+IF($E$27<$E58,Y$27,0)","v":25758.519999999997},{"$f":"SUMPRODUCT((OFFSET(Generators!$L$8,1,0,ctGen,1)<=DATE(Z$25,1,1))*(OFFSET(Generators!$N$8,1,0,ctGen,1)>DATE(Z$25,1,1))*(OFFSET(Generators!$E$8,1,0,ctGen,1)=\"Gas\")*(OFFSET(Generators!$J$8,1,0,ctGen,1)>0)*(OFFSET(Generators!$J$8,1,0,ctGen,1)<$E58)*OFFSET(Generators!$O$8,1,0,ctGen,1))+IF($E$27<$E58,Z$27,0)","v":25758.519999999997},{"$f":"SUMPRODUCT((OFFSET(Generators!$L$8,1,0,ctGen,1)<=DATE(AA$25,1,1))*(OFFSET(Generators!$N$8,1,0,ctGen,1)>DATE(AA$25,1,1))*(OFFSET(Generators!$E$8,1,0,ctGen,1)=\"Gas\")*(OFFSET(Generators!$J$8,1,0,ctGen,1)>0)*(OFFSET(Generators!$J$8,1,0,ctGen,1)<$E58)*OFFSET(Generators!$O$8,1,0,ctGen,1))+IF($E$27<$E58,AA$27,0)","v":25758.519999999997},{"$f":"SUMPRODUCT((OFFSET(Generators!$L$8,1,0,ctGen,1)<=DATE(AB$25,1,1))*(OFFSET(Generators!$N$8,1,0,ctGen,1)>DATE(AB$25,1,1))*(OFFSET(Generators!$E$8,1,0,ctGen,1)=\"Gas\")*(OFFSET(Generators!$J$8,1,0,ctGen,1)>0)*(OFFSET(Generators!$J$8,1,0,ctGen,1)<$E58)*OFFSET(Generators!$O$8,1,0,ctGen,1))+IF($E$27<$E58,AB$27,0)","v":25758.519999999997},{"$f":"SUMPRODUCT((OFFSET(Generators!$L$8,1,0,ctGen,1)<=DATE(AC$25,1,1))*(OFFSET(Generators!$N$8,1,0,ctGen,1)>DATE(AC$25,1,1))*(OFFSET(Generators!$E$8,1,0,ctGen,1)=\"Gas\")*(OFFSET(Generators!$J$8,1,0,ctGen,1)>0)*(OFFSET(Generators!$J$8,1,0,ctGen,1)<$E58)*OFFSET(Generators!$O$8,1,0,ctGen,1))+IF($E$27<$E58,AC$27,0)","v":25758.519999999997},{"$f":"SUMPRODUCT((OFFSET(Generators!$L$8,1,0,ctGen,1)<=DATE(AD$25,1,1))*(OFFSET(Generators!$N$8,1,0,ctGen,1)>DATE(AD$25,1,1))*(OFFSET(Generators!$E$8,1,0,ctGen,1)=\"Gas\")*(OFFSET(Generators!$J$8,1,0,ctGen,1)>0)*(OFFSET(Generators!$J$8,1,0,ctGen,1)<$E58)*OFFSET(Generators!$O$8,1,0,ctGen,1))+IF($E$27<$E58,AD$27,0)","v":25758.519999999997},{"$f":"SUMPRODUCT((OFFSET(Generators!$L$8,1,0,ctGen,1)<=DATE(AE$25,1,1))*(OFFSET(Generators!$N$8,1,0,ctGen,1)>DATE(AE$25,1,1))*(OFFSET(Generators!$E$8,1,0,ctGen,1)=\"Gas\")*(OFFSET(Generators!$J$8,1,0,ctGen,1)>0)*(OFFSET(Generators!$J$8,1,0,ctGen,1)<$E58)*OFFSET(Generators!$O$8,1,0,ctGen,1))+IF($E$27<$E58,AE$27,0)","v":25758.519999999997},{"$f":"SUMPRODUCT((OFFSET(Generators!$L$8,1,0,ctGen,1)<=DATE(AF$25,1,1))*(OFFSET(Generators!$N$8,1,0,ctGen,1)>DATE(AF$25,1,1))*(OFFSET(Generators!$E$8,1,0,ctGen,1)=\"Gas\")*(OFFSET(Generators!$J$8,1,0,ctGen,1)>0)*(OFFSET(Generators!$J$8,1,0,ctGen,1)<$E58)*OFFSET(Generators!$O$8,1,0,ctGen,1))+IF($E$27<$E58,AF$27,0)","v":25758.519999999997},{"$f":"SUMPRODUCT((OFFSET(Generators!$L$8,1,0,ctGen,1)<=DATE(AG$25,1,1))*(OFFSET(Generators!$N$8,1,0,ctGen,1)>DATE(AG$25,1,1))*(OFFSET(Generators!$E$8,1,0,ctGen,1)=\"Gas\")*(OFFSET(Generators!$J$8,1,0,ctGen,1)>0)*(OFFSET(Generators!$J$8,1,0,ctGen,1)<$E58)*OFFSET(Generators!$O$8,1,0,ctGen,1))+IF($E$27<$E58,AG$27,0)","v":25758.519999999997},{"$f":"SUMPRODUCT((OFFSET(Generators!$L$8,1,0,ctGen,1)<=DATE(AH$25,1,1))*(OFFSET(Generators!$N$8,1,0,ctGen,1)>DATE(AH$25,1,1))*(OFFSET(Generators!$E$8,1,0,ctGen,1)=\"Gas\")*(OFFSET(Generators!$J$8,1,0,ctGen,1)>0)*(OFFSET(Generators!$J$8,1,0,ctGen,1)<$E58)*OFFSET(Generators!$O$8,1,0,ctGen,1))+IF($E$27<$E58,AH$27,0)","v":25758.519999999997},{"$f":"SUMPRODUCT((OFFSET(Generators!$L$8,1,0,ctGen,1)<=DATE(AI$25,1,1))*(OFFSET(Generators!$N$8,1,0,ctGen,1)>DATE(AI$25,1,1))*(OFFSET(Generators!$E$8,1,0,ctGen,1)=\"Gas\")*(OFFSET(Generators!$J$8,1,0,ctGen,1)>0)*(OFFSET(Generators!$J$8,1,0,ctGen,1)<$E58)*OFFSET(Generators!$O$8,1,0,ctGen,1))+IF($E$27<$E58,AI$27,0)","v":25758.519999999997},{"$f":"SUMPRODUCT((OFFSET(Generators!$L$8,1,0,ctGen,1)<=DATE(AJ$25,1,1))*(OFFSET(Generators!$N$8,1,0,ctGen,1)>DATE(AJ$25,1,1))*(OFFSET(Generators!$E$8,1,0,ctGen,1)=\"Gas\")*(OFFSET(Generators!$J$8,1,0,ctGen,1)>0)*(OFFSET(Generators!$J$8,1,0,ctGen,1)<$E58)*OFFSET(Generators!$O$8,1,0,ctGen,1))+IF($E$27<$E58,AJ$27,0)","v":25758.519999999997},{"$f":"SUMPRODUCT((OFFSET(Generators!$L$8,1,0,ctGen,1)<=DATE(AK$25,1,1))*(OFFSET(Generators!$N$8,1,0,ctGen,1)>DATE(AK$25,1,1))*(OFFSET(Generators!$E$8,1,0,ctGen,1)=\"Gas\")*(OFFSET(Generators!$J$8,1,0,ctGen,1)>0)*(OFFSET(Generators!$J$8,1,0,ctGen,1)<$E58)*OFFSET(Generators!$O$8,1,0,ctGen,1))+IF($E$27<$E58,AK$27,0)","v":24676.52},{"$f":"SUMPRODUCT((OFFSET(Generators!$L$8,1,0,ctGen,1)<=DATE(AL$25,1,1))*(OFFSET(Generators!$N$8,1,0,ctGen,1)>DATE(AL$25,1,1))*(OFFSET(Generators!$E$8,1,0,ctGen,1)=\"Gas\")*(OFFSET(Generators!$J$8,1,0,ctGen,1)>0)*(OFFSET(Generators!$J$8,1,0,ctGen,1)<$E58)*OFFSET(Generators!$O$8,1,0,ctGen,1))+IF($E$27<$E58,AL$27,0)","v":24676.52},{"$f":"SUMPRODUCT((OFFSET(Generators!$L$8,1,0,ctGen,1)<=DATE(AM$25,1,1))*(OFFSET(Generators!$N$8,1,0,ctGen,1)>DATE(AM$25,1,1))*(OFFSET(Generators!$E$8,1,0,ctGen,1)=\"Gas\")*(OFFSET(Generators!$J$8,1,0,ctGen,1)>0)*(OFFSET(Generators!$J$8,1,0,ctGen,1)<$E58)*OFFSET(Generators!$O$8,1,0,ctGen,1))+IF($E$27<$E58,AM$27,0)","v":24676.52},{"$f":"SUMPRODUCT((OFFSET(Generators!$L$8,1,0,ctGen,1)<=DATE(AN$25,1,1))*(OFFSET(Generators!$N$8,1,0,ctGen,1)>DATE(AN$25,1,1))*(OFFSET(Generators!$E$8,1,0,ctGen,1)=\"Gas\")*(OFFSET(Generators!$J$8,1,0,ctGen,1)>0)*(OFFSET(Generators!$J$8,1,0,ctGen,1)<$E58)*OFFSET(Generators!$O$8,1,0,ctGen,1))+IF($E$27<$E58,AN$27,0)","v":24676.52},{"$f":"SUMPRODUCT((OFFSET(Generators!$L$8,1,0,ctGen,1)<=DATE(AO$25,1,1))*(OFFSET(Generators!$N$8,1,0,ctGen,1)>DATE(AO$25,1,1))*(OFFSET(Generators!$E$8,1,0,ctGen,1)=\"Gas\")*(OFFSET(Generators!$J$8,1,0,ctGen,1)>0)*(OFFSET(Generators!$J$8,1,0,ctGen,1)<$E58)*OFFSET(Generators!$O$8,1,0,ctGen,1))+IF($E$27<$E58,AO$27,0)","v":24676.52},{"$f":"SUMPRODUCT((OFFSET(Generators!$L$8,1,0,ctGen,1)<=DATE(AP$25,1,1))*(OFFSET(Generators!$N$8,1,0,ctGen,1)>DATE(AP$25,1,1))*(OFFSET(Generators!$E$8,1,0,ctGen,1)=\"Gas\")*(OFFSET(Generators!$J$8,1,0,ctGen,1)>0)*(OFFSET(Generators!$J$8,1,0,ctGen,1)<$E58)*OFFSET(Generators!$O$8,1,0,ctGen,1))+IF($E$27<$E58,AP$27,0)","v":24676.52},{"$f":"SUMPRODUCT((OFFSET(Generators!$L$8,1,0,ctGen,1)<=DATE(AQ$25,1,1))*(OFFSET(Generators!$N$8,1,0,ctGen,1)>DATE(AQ$25,1,1))*(OFFSET(Generators!$E$8,1,0,ctGen,1)=\"Gas\")*(OFFSET(Generators!$J$8,1,0,ctGen,1)>0)*(OFFSET(Generators!$J$8,1,0,ctGen,1)<$E58)*OFFSET(Generators!$O$8,1,0,ctGen,1))+IF($E$27<$E58,AQ$27,0)","v":24676.52},{"$f":"SUMPRODUCT((OFFSET(Generators!$L$8,1,0,ctGen,1)<=DATE(AR$25,1,1))*(OFFSET(Generators!$N$8,1,0,ctGen,1)>DATE(AR$25,1,1))*(OFFSET(Generators!$E$8,1,0,ctGen,1)=\"Gas\")*(OFFSET(Generators!$J$8,1,0,ctGen,1)>0)*(OFFSET(Generators!$J$8,1,0,ctGen,1)<$E58)*OFFSET(Generators!$O$8,1,0,ctGen,1))+IF($E$27<$E58,AR$27,0)","v":24676.52},{"$f":"SUMPRODUCT((OFFSET(Generators!$L$8,1,0,ctGen,1)<=DATE(AS$25,1,1))*(OFFSET(Generators!$N$8,1,0,ctGen,1)>DATE(AS$25,1,1))*(OFFSET(Generators!$E$8,1,0,ctGen,1)=\"Gas\")*(OFFSET(Generators!$J$8,1,0,ctGen,1)>0)*(OFFSET(Generators!$J$8,1,0,ctGen,1)<$E58)*OFFSET(Generators!$O$8,1,0,ctGen,1))+IF($E$27<$E58,AS$27,0)","v":24676.52},{"$f":"SUMPRODUCT((OFFSET(Generators!$L$8,1,0,ctGen,1)<=DATE(AT$25,1,1))*(OFFSET(Generators!$N$8,1,0,ctGen,1)>DATE(AT$25,1,1))*(OFFSET(Generators!$E$8,1,0,ctGen,1)=\"Gas\")*(OFFSET(Generators!$J$8,1,0,ctGen,1)>0)*(OFFSET(Generators!$J$8,1,0,ctGen,1)<$E58)*OFFSET(Generators!$O$8,1,0,ctGen,1))+IF($E$27<$E58,AT$27,0)","v":24676.52},{"$f":"SUMPRODUCT((OFFSET(Generators!$L$8,1,0,ctGen,1)<=DATE(AU$25,1,1))*(OFFSET(Generators!$N$8,1,0,ctGen,1)>DATE(AU$25,1,1))*(OFFSET(Generators!$E$8,1,0,ctGen,1)=\"Gas\")*(OFFSET(Generators!$J$8,1,0,ctGen,1)>0)*(OFFSET(Generators!$J$8,1,0,ctGen,1)<$E58)*OFFSET(Generators!$O$8,1,0,ctGen,1))+IF($E$27<$E58,AU$27,0)","v":24676.52},{"$f":"SUMPRODUCT((OFFSET(Generators!$L$8,1,0,ctGen,1)<=DATE(AV$25,1,1))*(OFFSET(Generators!$N$8,1,0,ctGen,1)>DATE(AV$25,1,1))*(OFFSET(Generators!$E$8,1,0,ctGen,1)=\"Gas\")*(OFFSET(Generators!$J$8,1,0,ctGen,1)>0)*(OFFSET(Generators!$J$8,1,0,ctGen,1)<$E58)*OFFSET(Generators!$O$8,1,0,ctGen,1))+IF($E$27<$E58,AV$27,0)","v":24676.52},{"$f":"SUMPRODUCT((OFFSET(Generators!$L$8,1,0,ctGen,1)<=DATE(AW$25,1,1))*(OFFSET(Generators!$N$8,1,0,ctGen,1)>DATE(AW$25,1,1))*(OFFSET(Generators!$E$8,1,0,ctGen,1)=\"Gas\")*(OFFSET(Generators!$J$8,1,0,ctGen,1)>0)*(OFFSET(Generators!$J$8,1,0,ctGen,1)<$E58)*OFFSET(Generators!$O$8,1,0,ctGen,1))+IF($E$27<$E58,AW$27,0)","v":24676.52},{"$f":"SUMPRODUCT((OFFSET(Generators!$L$8,1,0,ctGen,1)<=DATE(AX$25,1,1))*(OFFSET(Generators!$N$8,1,0,ctGen,1)>DATE(AX$25,1,1))*(OFFSET(Generators!$E$8,1,0,ctGen,1)=\"Gas\")*(OFFSET(Generators!$J$8,1,0,ctGen,1)>0)*(OFFSET(Generators!$J$8,1,0,ctGen,1)<$E58)*OFFSET(Generators!$O$8,1,0,ctGen,1))+IF($E$27<$E58,AX$27,0)","v":24676.52},{"$f":"SUMPRODUCT((OFFSET(Generators!$L$8,1,0,ctGen,1)<=DATE(AY$25,1,1))*(OFFSET(Generators!$N$8,1,0,ctGen,1)>DATE(AY$25,1,1))*(OFFSET(Generators!$E$8,1,0,ctGen,1)=\"Gas\")*(OFFSET(Generators!$J$8,1,0,ctGen,1)>0)*(OFFSET(Generators!$J$8,1,0,ctGen,1)<$E58)*OFFSET(Generators!$O$8,1,0,ctGen,1))+IF($E$27<$E58,AY$27,0)","v":24676.52},{"$f":"SUMPRODUCT((OFFSET(Generators!$L$8,1,0,ctGen,1)<=DATE(AZ$25,1,1))*(OFFSET(Generators!$N$8,1,0,ctGen,1)>DATE(AZ$25,1,1))*(OFFSET(Generators!$E$8,1,0,ctGen,1)=\"Gas\")*(OFFSET(Generators!$J$8,1,0,ctGen,1)>0)*(OFFSET(Generators!$J$8,1,0,ctGen,1)<$E58)*OFFSET(Generators!$O$8,1,0,ctGen,1))+IF($E$27<$E58,AZ$27,0)","v":24861.670699443024},{"$f":"SUMPRODUCT((OFFSET(Generators!$L$8,1,0,ctGen,1)<=DATE(BA$25,1,1))*(OFFSET(Generators!$N$8,1,0,ctGen,1)>DATE(BA$25,1,1))*(OFFSET(Generators!$E$8,1,0,ctGen,1)=\"Gas\")*(OFFSET(Generators!$J$8,1,0,ctGen,1)>0)*(OFFSET(Generators!$J$8,1,0,ctGen,1)<$E58)*OFFSET(Generators!$O$8,1,0,ctGen,1))+IF($E$27<$E58,BA$27,0)","v":25097.590651978873},{"$f":"SUMPRODUCT((OFFSET(Generators!$L$8,1,0,ctGen,1)<=DATE(BB$25,1,1))*(OFFSET(Generators!$N$8,1,0,ctGen,1)>DATE(BB$25,1,1))*(OFFSET(Generators!$E$8,1,0,ctGen,1)=\"Gas\")*(OFFSET(Generators!$J$8,1,0,ctGen,1)>0)*(OFFSET(Generators!$J$8,1,0,ctGen,1)<$E58)*OFFSET(Generators!$O$8,1,0,ctGen,1))+IF($E$27<$E58,BB$27,0)","v":25334.504751825825}]
[null,null,13.5,13.375,13.625,{"$f":"SUMPRODUCT((OFFSET(Generators!$L$8,1,0,ctGen,1)<=DATE(F$25,1,1))*(OFFSET(Generators!$N$8,1,0,ctGen,1)>DATE(F$25,1,1))*(OFFSET(Generators!$E$8,1,0,ctGen,1)=\"Gas\")*(OFFSET(Generators!$J$8,1,0,ctGen,1)>0)*(OFFSET(Generators!$J$8,1,0,ctGen,1)<$E61)*OFFSET(Generators!$O$8,1,0,ctGen,1))+IF($E$27<$E61,F$27,0)","v":33279.210000000006},{"$f":"SUMPRODUCT((OFFSET(Generators!$L$8,1,0,ctGen,1)<=DATE(G$25,1,1))*(OFFSET(Generators!$N$8,1,0,ctGen,1)>DATE(G$25,1,1))*(OFFSET(Generators!$E$8,1,0,ctGen,1)=\"Gas\")*(OFFSET(Generators!$J$8,1,0,ctGen,1)>0)*(OFFSET(Generators!$J$8,1,0,ctGen,1)<$E61)*OFFSET(Generators!$O$8,1,0,ctGen,1))+IF($E$27<$E61,G$27,0)","v":34313.39},{"$f":"SUMPRODUCT((OFFSET(Generators!$L$8,1,0,ctGen,1)<=DATE(H$25,1,1))*(OFFSET(Generators!$N$8,1,0,ctGen,1)>DATE(H$25,1,1))*(OFFSET(Generators!$E$8,1,0,ctGen,1)=\"Gas\")*(OFFSET(Generators!$J$8,1,0,ctGen,1)>0)*(OFFSET(Generators!$J$8,1,0,ctGen,1)<$E61)*OFFSET(Generators!$O$8,1,0,ctGen,1))+IF($E$27<$E61,H$27,0)","v":37174.39},{"$f":"SUMPRODUCT((OFFSET(Generators!$L$8,1,0,ctGen,1)<=DATE(I$25,1,1))*(OFFSET(Generators!$N$8,1,0,ctGen,1)>DATE(I$25,1,1))*(OFFSET(Generators!$E$8,1,0,ctGen,1)=\"Gas\")*(OFFSET(Generators!$J$8,1,0,ctGen,1)>0)*(OFFSET(Generators!$J$8,1,0,ctGen,1)<$E61)*OFFSET(Generators!$O$8,1,0,ctGen,1))+IF($E$27<$E61,I$27,0)","v":35772.389999999992},{"$f":"SUMPRODUCT((OFFSET(Generators!$L$8,1,0,ctGen,1)<=DATE(J$25,1,1))*(OFFSET(Generators!$N$8,1,0,ctGen,1)>DATE(J$25,1,1))*(OFFSET(Generators!$E$8,1,0,ctGen,1)=\"Gas\")*(OFFSET(Generators!$J$8,1,0,ctGen,1)>0)*(OFFSET(Generators!$J$8,1,0,ctGen,1)<$E61)*OFFSET(Generators!$O$8,1,0,ctGen,1))+IF($E$27<$E61,J$27,0)","v":35737.389999999992},{"$f":"SUMPRODUCT((OFFSET(Generators!$L$8,1,0,ctGen,1)<=DATE(K$25,1,1))*(OFFSET(Generators!$N$8,1,0,ctGen,1)>DATE(K$25,1,1))*(OFFSET(Generators!$E$8,1,0,ctGen,1)=\"Gas\")*(OFFSET(Generators!$J$8,1,0,ctGen,1)>0)*(OFFSET(Generators!$J$8,1,0,ctGen,1)<$E61)*OFFSET(Generators!$O$8,1,0,ctGen,1))+IF($E$27<$E61,K$27,0)","v":35737.389999999992},{"$f":"SUMPRODUCT((OFFSET(Generators!$L$8,1,0,ctGen,1)<=DATE(L$25,1,1))*(OFFSET(Generators!$N$8,1,0,ctGen,1)>DATE(L$25,1,1))*(OFFSET(Generators!$E$8,1,0,ctGen,1)=\"Gas\")*(OFFSET(Generators!$J$8,1,0,ctGen,1)>0)*(OFFSET(Generators!$J$8,1,0,ctGen,1)<$E61)*OFFSET(Generators!$O$8,1,0,ctGen,1))+IF($E$27<$E61,L$27,0)","v":33384.039999999994},{"$f":"SUMPRODUCT((OFFSET(Generators!$L$8,1,0,ctGen,1)<=DATE(M$25,1,1))*(OFFSET(Generators!$N$8,1,0,ctGen,1)>DATE(M$25,1,1))*(OFFSET(Generators!$E$8,1,0,ctGen,1)=\"Gas\")*(OFFSET(Generators!$J$8,1,0,ctGen,1)>0)*(OFFSET(Generators!$J$8,1,0,ctGen,1)<$E61)*OFFSET(Generators!$O$8,1,0,ctGen,1))+IF($E$27<$E61,M$27,0)","v":33384.039999999994},{"$f":"SUMPRODUCT((OFFSET(Generators!$L$8,1,0,ctGen,1)<=DATE(N$25,1,1))*(OFFSET(Generators!$N$8,1,0,ctGen,1)>DATE(N$25,1,1))*(OFFSET(Generators!$E$8,1,0,ctGen,1)=\"Gas\")*(OFFSET(Generators!$J$8,1,0,ctGen,1)>0)*(OFFSET(Generators!$J$8,1,0,ctGen,1)<$E61)*OFFSET(Generators!$O$8,1,0,ctGen,1))+IF($E$27<$E61,N$27,0)","v":33384.039999999994},{"$f":"SUMPRODUCT((OFFSET(Generators!$L$8,1,0,ctGen,1)<=DATE(O$25,1,1))*(OFFSET(Generators!$N$8,1,0,ctGen,1)>DATE(O$25,1,1))*(OFFSET(Generators!$E$8,1,0,ctGen,1)=\"Gas\")*(OFFSET(Generators!$J$8,1,0,ctGen,1)>0)*(OFFSET(Generators!$J$8,1,0,ctGen,1)<$E61)*OFFSET(Generators!$O$8,1,0,ctGen,1))+IF($E$27<$E61,O$27,0)","v":26332.039999999994},{"$f":"SUMPRODUCT((OFFSET(Generators!$L$8,1,0,ctGen,1)<=DATE(P$25,1,1))*(OFFSET(Generators!$N$8,1,0,ctGen,1)>DATE(P$25,1,1))*(OFFSET(Generators!$E$8,1,0,ctGen,1)=\"Gas\")*(OFFSET(Generators!$J$8,1,0,ctGen,1)>0)*(OFFSET(Generators!$J$8,1,0,ctGen,1)<$E61)*OFFSET(Generators!$O$8,1,0,ctGen,1))+IF($E$27<$E61,P$27,0)","v":26332.039999999994},{"$f":"SUMPRODUCT((OFFSET(Generators!$L$8,1,0,ctGen,1)<=DATE(Q$25,1,1))*(OFFSET(Generators!$N$8,1,0,ctGen,1)>DATE(Q$25,1,1))*(OFFSET(Generators!$E$8,1,0,ctGen,1)=\"Gas\")*(OFFSET(Generators!$J$8,1,0,ctGen,1)>0)*(OFFSET(Generators!$J$8,1,0,ctGen,1)<$E61)*OFFSET(Generators!$O$8,1,0,ctGen,1))+IF($E$27<$E61,Q$27,0)","v":26332.039999999994},{"$f":"SUMPRODUCT((OFFSET(Generators!$L$8,1,0,ctGen,1)<=DATE(R$25,1,1))*(OFFSET(Generators!$N$8,1,0,ctGen,1)>DATE(R$25,1,1))*(OFFSET(Generators!$E$8,1,0,ctGen,1)=\"Gas\")*(OFFSET(Generators!$J$8,1,0,ctGen,1)>0)*(OFFSET(Generators!$J$8,1,0,ctGen,1)<$E61)*OFFSET(Generators!$O$8,1,0,ctGen,1))+IF($E$27<$E61,R$27,0)","v":26332.039999999994},{"$f":"SUMPRODUCT((OFFSET(Generators!$L$8,1,0,ctGen,1)<=DATE(S$25,1,1))*(OFFSET(Generators!$N$8,1,0,ctGen,1)>DATE(S$25,1,1))*(OFFSET(Generators!$E$8,1,0,ctGen,1)=\"Gas\")*(OFFSET(Generators!$J$8,1,0,ctGen,1)>0)*(OFFSET(Generators!$J$8,1,0,ctGen,1)<$E61)*OFFSET(Generators!$O$8,1,0,ctGen,1))+IF($E$27<$E61,S$27,0)","v":26332.039999999994},{"$f":"SUMPRODUCT((OFFSET(Generators!$L$8,1,0,ctGen,1)<=DATE(T$25,1,1))*(OFFSET(Generators!$N$8,1,0,ctGen,1)>DATE(T$25,1,1))*(OFFSET(Generators!$E$8,1,0,ctGen,1)=\"Gas\")*(OFFSET(Generators!$J$8,1,0,ctGen,1)>0)*(OFFSET(Generators!$J$8,1,0,ctGen,1)<$E61)*OFFSET(Generators!$O$8,1,0,ctGen,1))+IF($E$27<$E61,T$27,0)","v":26332.039999999994},{"$f":"SUMPRODUCT((OFFSET(Generators!$L$8,1,0,ctGen,1)<=DATE(U$25,1,1))*(OFFSET(Generators!$N$8,1,0,ctGen,1)>DATE(U$25,1,1))*(OFFSET(Generators!$E$8,1,0,ctGen,1)=\"Gas\")*(OFFSET(Generators!$J$8,1,0,ctGen,1)>0)*(OFFSET(Generators!$J$8,1,0,ctGen,1)<$E61)*OFFSET(Generators!$O$8,1,0,ctGen,1))+IF($E$27<$E61,U$27,0)","v":26332.039999999994},{"$f":"SUMPRODUCT((OFFSET(Generators!$L$8,1,0,ctGen,1)<=DATE(V$25,1,1))*(OFFSET(Generators!$N$8,1,0,ctGen,1)>DATE(V$25,1,1))*(OFFSET(Generators!$E$8,1,0,ctGen,1)=\"Gas\")*(OFFSET(Generators!$J$8,1,0,ctGen,1)>0)*(OFFSET(Generators!$J$8,1,0,ctGen,1)<$E61)*OFFSET(Generators!$O$8,1,0,ctGen,1))+IF($E$27<$E61,V$27,0)","v":26332.039999999994},{"$f":"SUMPRODUCT((OFFSET(Generators!$L$8,1,0,ctGen,1)<=DATE(W$25,1,1))*(OFFSET(Generators!$N$8,1,0,ctGen,1)>DATE(W$25,1,1))*(OFFSET(Generators!$E$8,1,0,ctGen,1)=\"Gas\")*(OFFSET(Generators!$J$8,1,0,ctGen,1)>0)*(OFFSET(Generators!$J$8,1,0,ctGen,1)<$E61)*OFFSET(Generators!$O$8,1,0,ctGen,1))+IF($E$27<$E61,W$27,0)","v":26332.039999999994},{"$f":"SUMPRODUCT((OFFSET(Generators!$L$8,1,0,ctGen,1)<=DATE(X$25,1,1))*(OFFSET(Generators!$N$8,1,0,ctGen,1)>DATE(X$25,1,1))*(OFFSET(Generators!$E$8,1,0,ctGen,1)=\"Gas\")*(OFFSET(Generators!$J$8,1,0,ctGen,1)>0)*(OFFSET(Generators!$J$8,1,0,ctGen,1)<$E61)*OFFSET(Generators!$O$8,1,0,ctGen,1))+IF($E$27<$E61,X$27,0)","v":26332.039999999994},{"$f":"SUMPRODUCT((OFFSET(Generators!$L$8,1,0,ctGen,1)<=DATE(Y$25,1,1))*(OFFSET(Generators!$N$8,1,0,ctGen,1)>DATE(Y$25,1,1))*(OFFSET(Generators!$E$8,1,0,ctGen,1)=\"Gas\")*(OFFSET(Generators!$J$8,1,0,ctGen,1)>0)*(OFFSET(Generators!$J$8,1,0,ctGen,1)<$E61)*OFFSET(Generators!$O$8,1,0,ctGen,1))+IF($E$27<$E61,Y$27,0)","v":26332.039999999994},{"$f":"SUMPRODUCT((OFFSET(Generators!$L$8,1,0,ctGen,1)<=DATE(Z$25,1,1))*(OFFSET(Generators!$N$8,1,0,ctGen,1)>DATE(Z$25,1,1))*(OFFSET(Generators!$E$8,1,0,ctGen,1)=\"Gas\")*(OFFSET(Generators!$J$8,1,0,ctGen,1)>0)*(OFFSET(Generators!$J$8,1,0,ctGen,1)<$E61)*OFFSET(Generators!$O$8,1,0,ctGen,1))+IF($E$27<$E61,Z$27,0)","v":26332.039999999994},{"$f":"SUMPRODUCT((OFFSET(Generators!$L$8,1,0,ctGen,1)<=DATE(AA$25,1,1))*(OFFSET(Generators!$N$8,1,0,ctGen,1)>DATE(AA$25,1,1))*(OFFSET(Generators!$E$8,1,0,ctGen,1)=\"Gas\")*(OFFSET(Generators!$J$8,1,0,ctGen,1)>0)*(OFFSET(Generators!$J$8,1,0,ctGen,1)<$E61)*OFFSET(Generators!$O$8,1,0,ctGen,1))+IF($E$27<$E61,AA$27,0)","v":26332.039999999994},{"$f":"SUMPRODUCT((OFFSET(Generators!$L$8,1,0,ctGen,1)<=DATE(AB$25,1,1))*(OFFSET(Generators!$N$8,1,0,ctGen,1)>DATE(AB$25,1,1))*(OFFSET(Generators!$E$8,1,0,ctGen,1)=\"Gas\")*(OFFSET(Generators!$J$8,1,0,ctGen,1)>0)*(OFFSET(Generators!$J$8,1,0,ctGen,1)<$E61)*OFFSET(Generators!$O$8,1,0,ctGen,1))+IF($E$27<$E61,AB$27,0)","v":26332.039999999994},{"$f":"SUMPRODUCT((OFFSET(Generators!$L$8,1,0,ctGen,1)<=DATE(AC$25,1,1))*(OFFSET(Generators!$N$8,1,0,ctGen,1)>DATE(AC$25,1,1))*(OFFSET(Generators!$E$8,1,0,ctGen,1)=\"Gas\")*(OFFSET(Generators!$J$8,1,0,ctGen,1)>0)*(OFFSET(Generators!$J$8,1,0,ctGen,1)<$E61)*OFFSET(Generators!$O$8,1,0,ctGen,1))+IF($E$27<$E61,AC$27,0)","v":26332.039999999994},{"$f":"SUMPRODUCT((OFFSET(Generators!$L$8,1,0,ctGen,1)<=DATE(AD$25,1,1))*(OFFSET(Generators!$N$8,1,0,ctGen,1)>DATE(AD$25,1,1))*(OFFSET(Generators!$E$8,1,0,ctGen,1)=\"Gas\")*(OFFSET(Generators!$J$8,1,0,ctGen,1)>0)*(OFFSET(Generators!$J$8,1,0,ctGen,1)<$E61)*OFFSET(Generators!$O$8,1,0,ctGen,1))+IF($E$27<$E61,AD$27,0)","v":26332.039999999994},{"$f":"SUMPRODUCT((OFFSET(Generators!$L$8,1,0,ctGen,1)<=DATE(AE$25,1,1))*(OFFSET(Generators!$N$8,1,0,ctGen,1)>DATE(AE$25,1,1))*(OFFSET(Generators!$E$8,1,0,ctGen,1)=\"Gas\")*(OFFSET(Generators!$J$8,1,0,ctGen,1)>0)*(OFFSET(Generators!$J$8,1,0,ctGen,1)<$E61)*OFFSET(Generators!$O$8,1,0,ctGen,1))+IF($E$27<$E61,AE$27,0)","v":26332.039999999994},{"$f":"SUMPRODUCT((OFFSET(Generators!$L$8,1,0,ctGen,1)<=DATE(AF$25,1,1))*(OFFSET(Generators!$N$8,1,0,ctGen,1)>DATE(AF$25,1,1))*(OFFSET(Generators!$E$8,1,0,ctGen,1)=\"Gas\")*(OFFSET(Generators!$J$8,1,0,ctGen,1)>0)*(OFFSET(Generators!$J$8,1,0,ctGen,1)<$E61)*OFFSET(Generators!$O$8,1,0,ctGen,1))+IF($E$27<$E61,AF$27,0)","v":26332.039999999994},{"$f":"SUMPRODUCT((OFFSET(Generators!$L$8,1,0,ctGen,1)<=DATE(AG$25,1,1))*(OFFSET(Generators!$N$8,1,0,ctGen,1)>DATE(AG$25,1,1))*(OFFSET(Generators!$E$8,1,0,ctGen,1)=\"Gas\")*(OFFSET(Generators!$J$8,1,0,ctGen,1)>0)*(OFFSET(Generators!$J$8,1,0,ctGen,1)<$E61)*OFFSET(Generators!$O$8,1,0,ctGen,1))+IF($E$27<$E61,AG$27,0)","v":26332.039999999994},{"$f":"SUMPRODUCT((OFFSET(Generators!$L$8,1,0,ctGen,1)<=DATE(AH$25,1,1))*(OFFSET(Generators!$N$8,1,0,ctGen,1)>DATE(AH$25,1,1))*(OFFSET(Generators!$E$8,1,0,ctGen,1)=\"Gas\")*(OFFSET(Generators!$J$8,1,0,ctGen,1)>0)*(OFFSET(Generators!$J$8,1,0,ctGen,1)<$E61)*OFFSET(Generators!$O$8,1,0,ctGen,1))+IF($E$27<$E61,AH$27,0)","v":26332.039999999994},{"$f":"SUMPRODUCT((OFFSET(Generators!$L$8,1,0,ctGen,1)<=DATE(AI$25,1,1))*(OFFSET(Generators!$N$8,1,0,ctGen,1)>DATE(AI$25,1,1))*(OFFSET(Generators!$E$8,1,0,ctGen,1)=\"Gas\")*(OFFSET(Generators!$J$8,1,0,ctGen,1)>0)*(OFFSET(Generators!$J$8,1,0,ctGen,1)<$E61)*OFFSET(Generators!$O$8,1,0,ctGen,1))+IF($E$27<$E61,AI$27,0)","v":26332.039999999994},{"$f":"SUMPRODUCT((OFFSET(Generators!$L$8,1,0,ctGen,1)<=DATE(AJ$25,1,1))*(OFFSET(Generators!$N$8,1,0,ctGen,1)>DATE(AJ$25,1,1))*(OFFSET(Generators!$E$8,1,0,ctGen,1)=\"Gas\")*(OFFSET(Generators!$J$8,1,0,ctGen,1)>0)*(OFFSET(Generators!$J$8,1,0,ctGen,1)<$E61)*OFFSET(Generators!$O$8,1,0,ctGen,1))+IF($E$27<$E61,AJ$27,0)","v":26332.039999999994},{"$f":"SUMPRODUCT((OFFSET(Generators!$L$8,1,0,ctGen,1)<=DATE(AK$25,1,1))*(OFFSET(Generators!$N$8,1,0,ctGen,1)>DATE(AK$25,1,1))*(OFFSET(Generators!$E$8,1,0,ctGen,1)=\"Gas\")*(OFFSET(Generators!$J$8,1,0,ctGen,1)>0)*(OFFSET(Generators!$J$8,1,0,ctGen,1)<$E61)*OFFSET(Generators!$O$8,1,0,ctGen,1))+IF($E$27<$E61,AK$27,0)","v":25250.039999999997},{"$f":"SUMPRODUCT((OFFSET(Generators!$L$8,1,0,ctGen,1)<=DATE(AL$25,1,1))*(OFFSET(Generators!$N$8,1,0,ctGen,1)>DATE(AL$25,1,1))*(OFFSET(Generators!$E$8,1,0,ctGen,1)=\"Gas\")*(OFFSET(Generators!$J$8,1,0,ctGen,1)>0)*(OFFSET(Generators!$J$8,1,0,ctGen,1)<$E61)*OFFSET(Generators!$O$8,1,0,ctGen,1))+IF($E$27<$E61,AL$27,0)","v":25250.039999999997},{"$f":"SUMPRODUCT((OFFSET(Generators!$L$8,1,0,ctGen,1)<=DATE(AM$25,1,1))*(OFFSET(Generators!$N$8,1,0,ctGen,1)>DATE(AM$25,1,1))*(OFFSET(Generators!$E$8,1,0,ctGen,1)=\"Gas\")*(OFFSET(Generators!$J$8,1,0,ctGen,1)>0)*(OFFSET(Generators!$J$8,1,0,ctGen,1)<$E61)*OFFSET(Generators!$O$8,1,0,ctGen,1))+IF($E$27<$E61,AM$27,0)","v":25250.039999999997},{"$f":"SUMPRODUCT((OFFSET(Generators!$L$8,1,0,ctGen,1)<=DATE(AN$25,1,1))*(OFFSET(Generators!$N$8,1,0,ctGen,1)>DATE(AN$25,1,1))*(OFFSET(Generators!$E$8,1,0,ctGen,1)=\"Gas\")*(OFFSET(Generators!$J$8,1,0,ctGen,1)>0)*(OFFSET(Generators!$J$8,1,0,ctGen,1)<$E61)*OFFSET(Generators!$O$8,1,0,ctGen,1))+IF($E$27<$E61,AN$27,0)","v":25250.039999999997},{"$f":"SUMPRODUCT((OFFSET(Generators!$L$8,1,0,ctGen,1)<=DATE(AO$25,1,1))*(OFFSET(Generators!$N$8,1,0,ctGen,1)>DATE(AO$25,1,1))*(OFFSET(Generators!$E$8,1,0,ctGen,1)=\"Gas\")*(OFFSET(Generators!$J$8,1,0,ctGen,1)>0)*(OFFSET(Generators!$J$8,1,0,ctGen,1)<$E61)*OFFSET(Generators!$O$8,1,0,ctGen,1))+IF($E$27<$E61,AO$27,0)","v":25250.039999999997},{"$f":"SUMPRODUCT((OFFSET(Generators!$L$8,1,0,ctGen,1)<=DATE(AP$25,1,1))*(OFFSET(Generators!$N$8,1,0,ctGen,1)>DATE(AP$25,1,1))*(OFFSET(Generators!$E$8,1,0,ctGen,1)=\"Gas\")*(OFFSET(Generators!$J$8,1,0,ctGen,1)>0)*(OFFSET(Generators!$J$8,1,0,ctGen,1)<$E61)*OFFSET(Generators!$O$8,1,0,ctGen,1))+IF($E$27<$E61,AP$27,0)","v":25250.039999999997},{"$f":"SUMPRODUCT((OFFSET(Generators!$L$8,1,0,ctGen,1)<=DATE(AQ$25,1,1))*(OFFSET(Generators!$N$8,1,0,ctGen,1)>DATE(AQ$25,1,1))*(OFFSET(Generators!$E$8,1,0,ctGen,1)=\"Gas\")*(OFFSET(Generators!$J$8,1,0,ctGen,1)>0)*(OFFSET(Generators!$J$8,1,0,ctGen,1)<$E61)*OFFSET(Generators!$O$8,1,0,ctGen,1))+IF($E$27<$E61,AQ$27,0)","v":25250.039999999997},{"$f":"SUMPRODUCT((OFFSET(Generators!$L$8,1,0,ctGen,1)<=DATE(AR$25,1,1))*(OFFSET(Generators!$N$8,1,0,ctGen,1)>DATE(AR$25,1,1))*(OFFSET(Generators!$E$8,1,0,ctGen,1)=\"Gas\")*(OFFSET(Generators!$J$8,1,0,ctGen,1)>0)*(OFFSET(Generators!$J$8,1,0,ctGen,1)<$E61)*OFFSET(Generators!$O$8,1,0,ctGen,1))+IF($E$27<$E61,AR$27,0)","v":25250.039999999997},{"$f":"SUMPRODUCT((OFFSET(Generators!$L$8,1,0,ctGen,1)<=DATE(AS$25,1,1))*(OFFSET(Generators!$N$8,1,0,ctGen,1)>DATE(AS$25,1,1))*(OFFSET(Generators!$E$8,1,0,ctGen,1)=\"Gas\")*(OFFSET(Generators!$J$8,1,0,ctGen,1)>0)*(OFFSET(Generators!$J$8,1,0,ctGen,1)<$E61)*OFFSET(Generators!$O$8,1,0,ctGen,1))+IF($E$27<$E61,AS$27,0)","v":25250.039999999997},{"$f":"SUMPRODUCT((OFFSET(Generators!$L$8,1,0,ctGen,1)<=DATE(AT$25,1,1))*(OFFSET(Generators!$N$8,1,0,ctGen,1)>DATE(AT$25,1,1))*(OFFSET(Generators!$E$8,1,0,ctGen,1)=\"Gas\")*(OFFSET(Generators!$J$8,1,0,ctGen,1)>0)*(OFFSET(Generators!$J$8,1,0,ctGen,1)<$E61)*OFFSET(Generators!$O$8,1,0,ctGen,1))+IF($E$27<$E61,AT$27,0)","v":25250.039999999997},{"$f":"SUMPRODUCT((OFFSET(Generators!$L$8,1,0,ctGen,1)<=DATE(AU$25,1,1))*(OFFSET(Generators!$N$8,1,0,ctGen,1)>DATE(AU$25,1,1))*(OFFSET(Generators!$E$8,1,0,ctGen,1)=\"Gas\")*(OFFSET(Generators!$J$8,1,0,ctGen,1)>0)*(OFFSET(Generators!$J$8,1,0,ctGen,1)<$E61)*OFFSET(Generators!$O$8,1,0,ctGen,1))+IF($E$27<$E61,AU$27,0)","v":25250.039999999997},{"$f":"SUMPRODUCT((OFFSET(Generators!$L$8,1,0,ctGen,1)<=DATE(AV$25,1,1))*(OFFSET(Generators!$N$8,1,0,ctGen,1)>DATE(AV$25,1,1))*(OFFSET(Generators!$E$8,1,0,ctGen,1)=\"Gas\")*(OFFSET(Generators!$J$8,1,0,ctGen,1)>0)*(OFFSET(Generators!$J$8,1,0,ctGen,1)<$E61)*OFFSET(Generators!$O$8,1,0,ctGen,1))+IF($E$27<$E61,AV$27,0)","v":25250.039999999997},{"$f":"SUMPRODUCT((OFFSET(Generators!$L$8,1,0,ctGen,1)<=DATE(AW$25,1,1))*(OFFSET(Generators!$N$8,1,0,ctGen,1)>DATE(AW$25,1,1))*(OFFSET(Generators!$E$8,1,0,ctGen,1)=\"Gas\")*(OFFSET(Generators!$J$8,1,0,ctGen,1)>0)*(OFFSET(Generators!$J$8,1,0,ctGen,1)<$E61)*OFFSET(Generators!$O$8,1,0,ctGen,1))+IF($E$27<$E61,AW$27,0)","v":25250.039999999997},{"$f":"SUMPRODUCT((OFFSET(Generators!$L$8,1,0,ctGen,1)<=DATE(AX$25,1,1))*(OFFSET(Generators!$N$8,1,0,ctGen,1)>DATE(AX$25,1,1))*(OFFSET(Generators!$E$8,1,0,ctGen,1)=\"Gas\")*(OFFSET(Generators!$J$8,1,0,ctGen,1)>0)*(OFFSET(Generators!$J$8,1,0,ctGen,1)<$E61)*OFFSET(Generators!$O$8,1,0,ctGen,1))+IF($E$27<$E61,AX$27,0)","v":25250.039999999997},{"$f":"SUMPRODUCT((OFFSET(Generators!$L$8,1,0,ctGen,1)<=DATE(AY$25,1,1))*(OFFSET(Generators!$N$8,1,0,ctGen,1)>DATE(AY$25,1,1))*(OFFSET(Generators!$E$8,1,0,ctGen,1)=\"Gas\")*(OFFSET(Generators!$J$8,1,0,ctGen,1)>0)*(OFFSET(Generators!$J$8,1,0,ctGen,1)<$E61)*OFFSET(Generators!$O$8,1,0,ctGen,1))+IF($E$27<$E61,AY$27,0)","v":25250.039999999997},{"$f":"SUMPRODUCT((OFFSET(Generators!$L$8,1,0,ctGen,1)<=DATE(AZ$25,1,1))*(OFFSET(Generators!$N$8,1,0,ctGen,1)>DATE(AZ$25,1,1))*(OFFSET(Generators!$E$8,1,0,ctGen,1)=\"Gas\")*(OFFSET(Generators!$J$8,1,0,ctGen,1)>0)*(OFFSET(Generators!$J$8,1,0,ctGen,1)<$E61)*OFFSET(Generators!$O$8,1,0,ctGen,1))+IF($E$27<$E61,AZ$27,0)","v":25435.190699443021},{"$f":"SUMPRODUCT((OFFSET(Generators!$L$8,1,0,ctGen,1)<=DATE(BA$25,1,1))*(OFFSET(Generators!$N$8,1,0,ctGen,1)>DATE(BA$25,1,1))*(OFFSET(Generators!$E$8,1,0,ctGen,1)=\"Gas\")*(OFFSET(Generators!$J$8,1,0,ctGen,1)>0)*(OFFSET(Generators!$J$8,1,0,ctGen,1)<$E61)*OFFSET(Generators!$O$8,1,0,ctGen,1))+IF($E$27<$E61,BA$27,0)","v":25671.11065197887},{"$f":"SUMPRODUCT((OFFSET(Generators!$L$8,1,0,ctGen,1)<=DATE(BB$25,1,1))*(OFFSET(Generators!$N$8,1,0,ctGen,1)>DATE(BB$25,1,1))*(OFFSET(Generators!$E$8,1,0,ctGen,1)=\"Gas\")*(OFFSET(Generators!$J$8,1,0,ctGen,1)>0)*(OFFSET(Generators!$J$8,1,0,ctGen,1)<$E61)*OFFSET(Generators!$O$8,1,0,ctGen,1))+IF($E$27<$E61,BB$27,0)","v":25908.024751825822}]
[null,null,15,14.875,15.125,{"$f":"SUMPRODUCT((OFFSET(Generators!$L$8,1,0,ctGen,1)<=DATE(F$25,1,1))*(OFFSET(Generators!$N$8,1,0,ctGen,1)>DATE(F$25,1,1))*(OFFSET(Generators!$E$8,1,0,ctGen,1)=\"Gas\")*(OFFSET(Generators!$J$8,1,0,ctGen,1)>0)*(OFFSET(Generators!$J$8,1,0,ctGen,1)<$E67)*OFFSET(Generators!$O$8,1,0,ctGen,1))+IF($E$27<$E67,F$27,0)","v":33290.710000000006},{"$f":"SUMPRODUCT((OFFSET(Generators!$L$8,1,0,ctGen,1)<=DATE(G$25,1,1))*(OFFSET(Generators!$N$8,1,0,ctGen,1)>DATE(G$25,1,1))*(OFFSET(Generators!$E$8,1,0,ctGen,1)=\"Gas\")*(OFFSET(Generators!$J$8,1,0,ctGen,1)>0)*(OFFSET(Generators!$J$8,1,0,ctGen,1)<$E67)*OFFSET(Generators!$O$8,1,0,ctGen,1))+IF($E$27<$E67,G$27,0)","v":34324.89},{"$f":"SUMPRODUCT((OFFSET(Generators!$L$8,1,0,ctGen,1)<=DATE(H$25,1,1))*(OFFSET(Generators!$N$8,1,0,ctGen,1)>DATE(H$25,1,1))*(OFFSET(Generators!$E$8,1,0,ctGen,1)=\"Gas\")*(OFFSET(Generators!$J$8,1,0,ctGen,1)>0)*(OFFSET(Generators!$J$8,1,0,ctGen,1)<$E67)*OFFSET(Generators!$O$8,1,0,ctGen,1))+IF($E$27<$E67,H$27,0)","v":37185.89},{"$f":"SUMPRODUCT((OFFSET(Generators!$L$8,1,0,ctGen,1)<=DATE(I$25,1,1))*(OFFSET(Generators!$N$8,1,0,ctGen,1)>DATE(I$25,1,1))*(OFFSET(Generators!$E$8,1,0,ctGen,1)=\"Gas\")*(OFFSET(Generators!$J$8,1,0,ctGen,1)>0)*(OFFSET(Generators!$J$8,1,0,ctGen,1)<$E67)*OFFSET(Generators!$O$8,1,0,ctGen,1))+IF($E$27<$E67,I$27,0)","v":35783.889999999992},{"$f":"SUMPRODUCT((OFFSET(Generators!$L$8,1,0,ctGen,1)<=DATE(J$25,1,1))*(OFFSET(Generators!$N$8,1,0,ctGen,1)>DATE(J$25,1,1))*(OFFSET(Generators!$E$8,1,0,ctGen,1)=\"Gas\")*(OFFSET(Generators!$J$8,1,0,ctGen,1)>0)*(OFFSET(Generators!$J$8,1,0,ctGen,1)<$E67)*OFFSET(Generators!$O$8,1,0,ctGen,1))+IF($E$27<$E67,J$27,0)","v":35748.889999999992},{"$f":"SUMPRODUCT((OFFSET(Generators!$L$8,1,0,ctGen,1)<=DATE(K$25,1,1))*(OFFSET(Generators!$N$8,1,0,ctGen,1)>DATE(K$25,1,1))*(OFFSET(Generators!$E$8,1,0,ctGen,1)=\"Gas\")*(OFFSET(Generators!$J$8,1,0,ctGen,1)>0)*(OFFSET(Generators!$J$8,1,0,ctGen,1)<$E67)*OFFSET(Generators!$O$8,1,0,ctGen,1))+IF($E$27<$E67,K$27,0)","v":35748.889999999992},{"$f":"SUMPRODUCT((OFFSET(Generators!$L$8,1,0,ctGen,1)<=DATE(L$25,1,1))*(OFFSET(Generators!$N$8,1,0,ctGen,1)>DATE(L$25,1,1))*(OFFSET(Generators!$E$8,1,0,ctGen,1)=\"Gas\")*(OFFSET(Generators!$J$8,1,0,ctGen,1)>0)*(OFFSET(Generators!$J$8,1,0,ctGen,1)<$E67)*OFFSET(Generators!$O$8,1,0,ctGen,1))+IF($E$27<$E67,L$27,0)","v":33395.539999999994},{"$f":"SUMPRODUCT((OFFSET(Generators!$L$8,1,0,ctGen,1)<=DATE(M$25,1,1))*(OFFSET(Generators!$N$8,1,0,ctGen,1)>DATE(M$25,1,1))*(OFFSET(Generators!$E$8,1,0,ctGen,1)=\"Gas\")*(OFFSET(Generators!$J$8,1,0,ctGen,1)>0)*(OFFSET(Generators!$J$8,1,0,ctGen,1)<$E67)*OFFSET(Generators!$O$8,1,0,ctGen,1))+IF($E$27<$E67,M$27,0)","v":33395.539999999994},{"$f":"SUMPRODUCT((OFFSET(Generators!$L$8,1,0,ctGen,1)<=DATE(N$25,1,1))*(OFFSET(Generators!$N$8,1,0,ctGen,1)>DATE(N$25,1,1))*(OFFSET(Generators!$E$8,1,0,ctGen,1)=\"Gas\")*(OFFSET(Generators!$J$8,1,0,ctGen,1)>0)*(OFFSET(Generators!$J$8,1,0,ctGen,1)<$E67)*OFFSET(Generators!$O$8,1,0,ctGen,1))+IF($E$27<$E67,N$27,0)","v":33395.539999999994},{"$f":"SUMPRODUCT((OFFSET(Generators!$L$8,1,0,ctGen,1)<=DATE(O$25,1,1))*(OFFSET(Generators!$N$8,1,0,ctGen,1)>DATE(O$25,1,1))*(OFFSET(Generators!$E$8,1,0,ctGen,1)=\"Gas\")*(OFFSET(Generators!$J$8,1,0,ctGen,1)>0)*(OFFSET(Generators!$J$8,1,0,ctGen,1)<$E67)*OFFSET(Generators!$O$8,1,0,ctGen,1))+IF($E$27<$E67,O$27,0)","v":26343.539999999994},{"$f":"SUMPRODUCT((OFFSET(Generators!$L$8,1,0,ctGen,1)<=DATE(P$25,1,1))*(OFFSET(Generators!$N$8,1,0,ctGen,1)>DATE(P$25,1,1))*(OFFSET(Generators!$E$8,1,0,ctGen,1)=\"Gas\")*(OFFSET(Generators!$J$8,1,0,ctGen,1)>0)*(OFFSET(Generators!$J$8,1,0,ctGen,1)<$E67)*OFFSET(Generators!$O$8,1,0,ctGen,1))+IF($E$27<$E67,P$27,0)","v":26343.539999999994},{"$f":"SUMPRODUCT((OFFSET(Generators!$L$8,1,0,ctGen,1)<=DATE(Q$25,1,1))*(OFFSET(Generators!$N$8,1,0,ctGen,1)>DATE(Q$25,1,1))*(OFFSET(Generators!$E$8,1,0,ctGen,1)=\"Gas\")*(OFFSET(Generators!$J$8,1,0,ctGen,1)>0)*(OFFSET(Generators!$J$8,1,0,ctGen,1)<$E67)*OFFSET(Generators!$O$8,1,0,ctGen,1))+IF($E$27<$E67,Q$27,0)","v":26343.539999999994},{"$f":"SUMPRODUCT((OFFSET(Generators!$L$8,1,0,ctGen,1)<=DATE(R$25,1,1))*(OFFSET(Generators!$N$8,1,0,ctGen,1)>DATE(R$25,1,1))*(OFFSET(Generators!$E$8,1,0,ctGen,1)=\"Gas\")*(OFFSET(Generators!$J$8,1,0,ctGen,1)>0)*(OFFSET(Generators!$J$8,1,0,ctGen,1)<$E67)*OFFSET(Generators!$O$8,1,0,ctGen,1))+IF($E$27<$E67,R$27,0)","v":26343.539999999994},{"$f":"SUMPRODUCT((OFFSET(Generators!$L$8,1,0,ctGen,1)<=DATE(S$25,1,1))*(OFFSET(Generators!$N$8,1,0,ctGen,1)>DATE(S$25,1,1))*(OFFSET(Generators!$E$8,1,0,ctGen,1)=\"Gas\")*(OFFSET(Generators!$J$8,1,0,ctGen,1)>0)*(OFFSET(Generators!$J$8,1,0,ctGen,1)<$E67)*OFFSET(Generators!$O$8,1,0,ctGen,1))+IF($E$27<$E67,S$27,0)","v":26343.539999999994},{"$f":"SUMPRODUCT((OFFSET(Generators!$L$8,1,0,ctGen,1)<=DATE(T$25,1,1))*(OFFSET(Generators!$N$8,1,0,ctGen,1)>DATE(T$25,1,1))*(OFFSET(Generators!$E$8,1,0,ctGen,1)=\"Gas\")*(OFFSET(Generators!$J$8,1,0,ctGen,1)>0)*(OFFSET(Generators!$J$8,1,0,ctGen,1)<$E67)*OFFSET(Generators!$O$8,1,0,ctGen,1))+IF($E$27<$E67,T$27,0)","v":26343.539999999994},{"$f":"SUMPRODUCT((OFFSET(Generators!$L$8,1,0,ctGen,1)<=DATE(U$25,1,1))*(OFFSET(Generators!$N$8,1,0,ctGen,1)>DATE(U$25,1,1))*(OFFSET(Generators!$E$8,1,0,ctGen,1)=\"Gas\")*(OFFSET(Generators!$J$8,1,0,ctGen,1)>0)*(OFFSET(Generators!$J$8,1,0,ctGen,1)<$E67)*OFFSET(Generators!$O$8,1,0,ctGen,1))+IF($E$27<$E67,U$27,0)","v":26343.539999999994},{"$f":"SUMPRODUCT((OFFSET(Generators!$L$8,1,0,ctGen,1)<=DATE(V$25,1,1))*(OFFSET(Generators!$N$8,1,0,ctGen,1)>DATE(V$25,1,1))*(OFFSET(Generators!$E$8,1,0,ctGen,1)=\"Gas\")*(OFFSET(Generators!$J$8,1,0,ctGen,1)>0)*(OFFSET(Generators!$J$8,1,0,ctGen,1)<$E67)*OFFSET(Generators!$O$8,1,0,ctGen,1))+IF($E$27<$E67,V$27,0)","v":26343.539999999994},{"$f":"SUMPRODUCT((OFFSET(Generators!$L$8,1,0,ctGen,1)<=DATE(W$25,1,1))*(OFFSET(Generators!$N$8,1,0,ctGen,1)>DATE(W$25,1,1))*(OFFSET(Generators!$E$8,1,0,ctGen,1)=\"Gas\")*(OFFSET(Generators!$J$8,1,0,ctGen,1)>0)*(OFFSET(Generators!$J$8,1,0,ctGen,1)<$E67)*OFFSET(Generators!$O$8,1,0,ctGen,1))+IF($E$27<$E67,W$27,0)","v":26343.539999999994},{"$f":"SUMPRODUCT((OFFSET(Generators!$L$8,1,0,ctGen,1)<=DATE(X$25,1,1))*(OFFSET(Generators!$N$8,1,0,ctGen,1)>DATE(X$25,1,1))*(OFFSET(Generators!$E$8,1,0,ctGen,1)=\"Gas\")*(OFFSET(Generators!$J$8,1,0,ctGen,1)>0)*(OFFSET(Generators!$J$8,1,0,ctGen,1)<$E67)*OFFSET(Generators!$O$8,1,0,ctGen,1))+IF($E$27<$E67,X$27,0)","v":26343.539999999994},{"$f":"SUMPRODUCT((OFFSET(Generators!$L$8,1,0,ctGen,1)<=DATE(Y$25,1,1))*(OFFSET(Generators!$N$8,1,0,ctGen,1)>DATE(Y$25,1,1))*(OFFSET(Generators!$E$8,1,0,ctGen,1)=\"Gas\")*(OFFSET(Generators!$J$8,1,0,ctGen,1)>0)*(OFFSET(Generators!$J$8,1,0,ctGen,1)<$E67)*OFFSET(Generators!$O$8,1,0,ctGen,1))+IF($E$27<$E67,Y$27,0)","v":26343.539999999994},{"$f":"SUMPRODUCT((OFFSET(Generators!$L$8,1,0,ctGen,1)<=DATE(Z$25,1,1))*(OFFSET(Generators!$N$8,1,0,ctGen,1)>DATE(Z$25,1,1))*(OFFSET(Generators!$E$8,1,0,ctGen,1)=\"Gas\")*(OFFSET(Generators!$J$8,1,0,ctGen,1)>0)*(OFFSET(Generators!$J$8,1,0,ctGen,1)<$E67)*OFFSET(Generators!$O$8,1,0,ctGen,1))+IF($E$27<$E67,Z$27,0)","v":26343.539999999994},{"$f":"SUMPRODUCT((OFFSET(Generators!$L$8,1,0,ctGen,1)<=DATE(AA$25,1,1))*(OFFSET(Generators!$N$8,1,0,ctGen,1)>DATE(AA$25,1,1))*(OFFSET(Generators!$E$8,1,0,ctGen,1)=\"Gas\")*(OFFSET(Generators!$J$8,1,0,ctGen,1)>0)*(OFFSET(Generators!$J$8,1,0,ctGen,1)<$E67)*OFFSET(Generators!$O$8,1,0,ctGen,1))+IF($E$27<$E67,AA$27,0)","v":26343.539999999994},{"$f":"SUMPRODUCT((OFFSET(Generators!$L$8,1,0,ctGen,1)<=DATE(AB$25,1,1))*(OFFSET(Generators!$N$8,1,0,ctGen,1)>DATE(AB$25,1,1))*(OFFSET(Generators!$E$8,1,0,ctGen,1)=\"Gas\")*(OFFSET(Generators!$J$8,1,0,ctGen,1)>0)*(OFFSET(Generators!$J$8,1,0,ctGen,1)<$E67)*OFFSET(Generators!$O$8,1,0,ctGen,1))+IF($E$27<$E67,AB$27,0)","v":26343.539999999994},{"$f":"SUMPRODUCT((OFFSET(Generators!$L$8,1,0,ctGen,1)<=DATE(AC$25,1,1))*(OFFSET(Generators!$N$8,1,0,ctGen,1)>DATE(AC$25,1,1))*(OFFSET(Generators!$E$8,1,0,ctGen,1)=\"Gas\")*(OFFSET(Generators!$J$8,1,0,ctGen,1)>0)*(OFFSET(Generators!$J$8,1,0,ctGen,1)<$E67)*OFFSET(Generators!$O$8,1,0,ctGen,1))+IF($E$27<$E67,AC$27,0)","v":26343.539999999994},{"$f":"SUMPRODUCT((OFFSET(Generators!$L$8,1,0,ctGen,1)<=DATE(AD$25,1,1))*(OFFSET(Generators!$N$8,1,0,ctGen,1)>DATE(AD$25,1,1))*(OFFSET(Generators!$E$8,1,0,ctGen,1)=\"Gas\")*(OFFSET(Generators!$J$8,1,0,ctGen,1)>0)*(OFFSET(Generators!$J$8,1,0,ctGen,1)<$E67)*OFFSET(Generators!$O$8,1,0,ctGen,1))+IF($E$27<$E67,AD$27,0)","v":26343.539999999994},{"$f":"SUMPRODUCT((OFFSET(Generators!$L$8,1,0,ctGen,1)<=DATE(AE$25,1,1))*(OFFSET(Generators!$N$8,1,0,ctGen,1)>DATE(AE$25,1,1))*(OFFSET(Generators!$E$8,1,0,ctGen,1)=\"Gas\")*(OFFSET(Generators!$J$8,1,0,ctGen,1)>0)*(OFFSET(Generators!$J$8,1,0,ctGen,1)<$E67)*OFFSET(Generators!$O$8,1,0,ctGen,1))+IF($E$27<$E67,AE$27,0)","v":26343.539999999994},{"$f":"SUMPRODUCT((OFFSET(Generators!$L$8,1,0,ctGen,1)<=DATE(AF$25,1,1))*(OFFSET(Generators!$N$8,1,0,ctGen,1)>DATE(AF$25,1,1))*(OFFSET(Generators!$E$8,1,0,ctGen,1)=\"Gas\")*(OFFSET(Generators!$J$8,1,0,ctGen,1)>0)*(OFFSET(Generators!$J$8,1,0,ctGen,1)<$E67)*OFFSET(Generators!$O$8,1,0,ctGen,1))+IF($E$27<$E67,AF$27,0)","v":26343.539999999994},{"$f":"SUMPRODUCT((OFFSET(Generators!$L$8,1,0,ctGen,1)<=DATE(AG$25,1,1))*(OFFSET(Generators!$N$8,1,0,ctGen,1)>DATE(AG$25,1,1))*(OFFSET(Generators!$E$8,1,0,ctGen,1)=\"Gas\")*(OFFSET(Generators!$J$8,1,0,ctGen,1)>0)*(OFFSET(Generators!$J$8,1,0,ctGen,1)<$E67)*OFFSET(Generators!$O$8,1,0,ctGen,1))+IF($E$27<$E67,AG$27,0)","v":26343.539999999994},{"$f":"SUMPRODUCT((OFFSET(Generators!$L$8,1,0,ctGen,1)<=DATE(AH$25,1,1))*(OFFSET(Generators!$N$8,1,0,ctGen,1)>DATE(AH$25,1,1))*(OFFSET(Generators!$E$8,1,0,ctGen,1)=\"Gas\")*(OFFSET(Generators!$J$8,1,0,ctGen,1)>0)*(OFFSET(Generators!$J$8,1,0,ctGen,1)<$E67)*OFFSET(Generators!$O$8,1,0,ctGen,1))+IF($E$27<$E67,AH$27,0)","v":26343.539999999994},{"$f":"SUMPRODUCT((OFFSET(Generators!$L$8,1,0,ctGen,1)<=DATE(AI$25,1,1))*(OFFSET(Generators!$N$8,1,0,ctGen,1)>DATE(AI$25,1,1))*(OFFSET(Generators!$E$8,1,0,ctGen,1)=\"Gas\")*(OFFSET(Generators!$J$8,1,0,ctGen,1)>0)*(OFFSET(Generators!$J$8,1,0,ctGen,1)<$E67)*OFFSET(Generators!$O$8,1,0,ctGen,1))+IF($E$27<$E67,AI$27,0)","v":26343.539999999994},{"$f":"SUMPRODUCT((OFFSET(Generators!$L$8,1,0,ctGen,1)<=DATE(AJ$25,1,1))*(OFFSET(Generators!$N$8,1,0,ctGen,1)>DATE(AJ$25,1,1))*(OFFSET(Generators!$E$8,1,0,ctGen,1)=\"Gas\")*(OFFSET(Generators!$J$8,1,0,ctGen,1)>0)*(OFFSET(Generators!$J$8,1,0,ctGen,1)<$E67)*OFFSET(Generators!$O$8,1,0,ctGen,1))+IF($E$27<$E67,AJ$27,0)","v":26343.539999999994},{"$f":"SUMPRODUCT((OFFSET(Generators!$L$8,1,0,ctGen,1)<=DATE(AK$25,1,1))*(OFFSET(Generators!$N$8,1,0,ctGen,1)>DATE(AK$25,1,1))*(OFFSET(Generators!$E$8,1,0,ctGen,1)=\"Gas\")*(OFFSET(Generators!$J$8,1,0,ctGen,1)>0)*(OFFSET(Generators!$J$8,1,0,ctGen,1)<$E67)*OFFSET(Generators!$O$8,1,0,ctGen,1))+IF($E$27<$E67,AK$27,0)","v":25261.539999999997},{"$f":"SUMPRODUCT((OFFSET(Generators!$L$8,1,0,ctGen,1)<=DATE(AL$25,1,1))*(OFFSET(Generators!$N$8,1,0,ctGen,1)>DATE(AL$25,1,1))*(OFFSET(Generators!$E$8,1,0,ctGen,1)=\"Gas\")*(OFFSET(Generators!$J$8,1,0,ctGen,1)>0)*(OFFSET(Generators!$J$8,1,0,ctGen,1)<$E67)*OFFSET(Generators!$O$8,1,0,ctGen,1))+IF($E$27<$E67,AL$27,0)","v":25261.539999999997},{"$f":"SUMPRODUCT((OFFSET(Generators!$L$8,1,0,ctGen,1)<=DATE(AM$25,1,1))*(OFFSET(Generators!$N$8,1,0,ctGen,1)>DATE(AM$25,1,1))*(OFFSET(Generators!$E$8,1,0,ctGen,1)=\"Gas\")*(OFFSET(Generators!$J$8,1,0,ctGen,1)>0)*(OFFSET(Generators!$J$8,1,0,ctGen,1)<$E67)*OFFSET(Generators!$O$8,1,0,ctGen,1))+IF($E$27<$E67,AM$27,0)","v":25261.539999999997},{"$f":"SUMPRODUCT((OFFSET(Generators!$L$8,1,0,ctGen,1)<=DATE(AN$25,1,1))*(OFFSET(Generators!$N$8,1,0,ctGen,1)>DATE(AN$25,1,1))*(OFFSET(Generators!$E$8,1,0,ctGen,1)=\"Gas\")*(OFFSET(Generators!$J$8,1,0,ctGen,1)>0)*(OFFSET(Generators!$J$8,1,0,ctGen,1)<$E67)*OFFSET(Generators!$O$8,1,0,ctGen,1))+IF($E$27<$E67,AN$27,0)","v":25261.539999999997},{"$f":"SUMPRODUCT((OFFSET(Generators!$L$8,1,0,ctGen,1)<=DATE(AO$25,1,1))*(OFFSET(Generators!$N$8,1,0,ctGen,1)>DATE(AO$25,1,1))*(OFFSET(Generators!$E$8,1,0,ctGen,1)=\"Gas\")*(OFFSET(Generators!$J$8,1,0,ctGen,1)>0)*(OFFSET(Generators!$J$8,1,0,ctGen,1)<$E67)*OFFSET(Generators!$O$8,1,0,ctGen,1))+IF($E$27<$E67,AO$27,0)","v":25261.539999999997},{"$f":"SUMPRODUCT((OFFSET(Generators!$L$8,1,0,ctGen,1)<=DATE(AP$25,1,1))*(OFFSET(Generators!$N$8,1,0,ctGen,1)>DATE(AP$25,1,1))*(OFFSET(Generators!$E$8,1,0,ctGen,1)=\"Gas\")*(OFFSET(Generators!$J$8,1,0,ctGen,1)>0)*(OFFSET(Generators!$J$8,1,0,ctGen,1)<$E67)*OFFSET(Generators!$O$8,1,0,ctGen,1))+IF($E$27<$E67,AP$27,0)","v":25261.539999999997},{"$f":"SUMPRODUCT((OFFSET(Generators!$L$8,1,0,ctGen,1)<=DATE(AQ$25,1,1))*(OFFSET(Generators!$N$8,1,0,ctGen,1)>DATE(AQ$25,1,1))*(OFFSET(Generators!$E$8,1,0,ctGen,1)=\"Gas\")*(OFFSET(Generators!$J$8,1,0,ctGen,1)>0)*(OFFSET(Generators!$J$8,1,0,ctGen,1)<$E67)*OFFSET(Generators!$O$8,1,0,ctGen,1))+IF($E$27<$E67,AQ$27,0)","v":25261.539999999997},{"$f":"SUMPRODUCT((OFFSET(Generators!$L$8,1,0,ctGen,1)<=DATE(AR$25,1,1))*(OFFSET(Generators!$N$8,1,0,ctGen,1)>DATE(AR$25,1,1))*(OFFSET(Generators!$E$8,1,0,ctGen,1)=\"Gas\")*(OFFSET(Generators!$J$8,1,0,ctGen,1)>0)*(OFFSET(Generators!$J$8,1,0,ctGen,1)<$E67)*OFFSET(Generators!$O$8,1,0,ctGen,1))+IF($E$27<$E67,AR$27,0)","v":25261.539999999997},{"$f":"SUMPRODUCT((OFFSET(Generators!$L$8,1,0,ctGen,1)<=DATE(AS$25,1,1))*(OFFSET(Generators!$N$8,1,0,ctGen,1)>DATE(AS$25,1,1))*(OFFSET(Generators!$E$8,1,0,ctGen,1)=\"Gas\")*(OFFSET(Generators!$J$8,1,0,ctGen,1)>0)*(OFFSET(Generators!$J$8,1,0,ctGen,1)<$E67)*OFFSET(Generators!$O$8,1,0,ctGen,1))+IF($E$27<$E67,AS$27,0)","v":25261.539999999997},{"$f":"SUMPRODUCT((OFFSET(Generators!$L$8,1,0,ctGen,1)<=DATE(AT$25,1,1))*(OFFSET(Generators!$N$8,1,0,ctGen,1)>DATE(AT$25,1,1))*(OFFSET(Generators!$E$8,1,0,ctGen,1)=\"Gas\")*(OFFSET(Generators!$J$8,1,0,ctGen,1)>0)*(OFFSET(Generators!$J$8,1,0,ctGen,1)<$E67)*OFFSET(Generators!$O$8,1,0,ctGen,1))+IF($E$27<$E67,AT$27,0)","v":25261.539999999997},{"$f":"SUMPRODUCT((OFFSET(Generators!$L$8,1,0,ctGen,1)<=DATE(AU$25,1,1))*(OFFSET(Generators!$N$8,1,0,ctGen,1)>DATE(AU$25,1,1))*(OFFSET(Generators!$E$8,1,0,ctGen,1)=\"Gas\")*(OFFSET(Generators!$J$8,1,0,ctGen,1)>0)*(OFFSET(Generators!$J$8,1,0,ctGen,1)<$E67)*OFFSET(Generators!$O$8,1,0,ctGen,1))+IF($E$27<$E67,AU$27,0)","v":25261.539999999997},{"$f":"SUMPRODUCT((OFFSET(Generators!$L$8,1,0,ctGen,1)<=DATE(AV$25,1,1))*(OFFSET(Generators!$N$8,1,0,ctGen,1)>DATE(AV$25,1,1))*(OFFSET(Generators!$E$8,1,0,ctGen,1)=\"Gas\")*(OFFSET(Generators!$J$8,1,0,ctGen,1)>0)*(OFFSET(Generators!$J$8,1,0,ctGen,1)<$E67)*OFFSET(Generators!$O$8,1,0,ctGen,1))+IF($E$27<$E67,AV$27,0)","v":25261.539999999997},{"$f":"SUMPRODUCT((OFFSET(Generators!$L$8,1,0,ctGen,1)<=DATE(AW$25,1,1))*(OFFSET(Generators!$N$8,1,0,ctGen,1)>DATE(AW$25,1,1))*(OFFSET(Generators!$E$8,1,0,ctGen,1)=\"Gas\")*(OFFSET(Generators!$J$8,1,0,ctGen,1)>0)*(OFFSET(Generators!$J$8,1,0,ctGen,1)<$E67)*OFFSET(Generators!$O$8,1,0,ctGen,1))+IF($E$27<$E67,AW$27,0)","v":25261.539999999997},{"$f":"SUMPRODUCT((OFFSET(Generators!$L$8,1,0,ctGen,1)<=DATE(AX$25,1,1))*(OFFSET(Generators!$N$8,1,0,ctGen,1)>DATE(AX$25,1,1))*(OFFSET(Generators!$E$8,1,0,ctGen,1)=\"Gas\")*(OFFSET(Generators!$J$8,1,0,ctGen,1)>0)*(OFFSET(Generators!$J$8,1,0,ctGen,1)<$E67)*OFFSET(Generators!$O$8,1,0,ctGen,1))+IF($E$27<$E67,AX$27,0)","v":25261.539999999997},{"$f":"SUMPRODUCT((OFFSET(Generators!$L$8,1,0,ctGen,1)<=DATE(AY$25,1,1))*(OFFSET(Generators!$N$8,1,0,ctGen,1)>DATE(AY$25,1,1))*(OFFSET(Generators!$E$8,1,0,ctGen,1)=\"Gas\")*(OFFSET(Generators!$J$8,1,0,ctGen,1)>0)*(OFFSET(Generators!$J$8,1,0,ctGen,1)<$E67)*OFFSET(Generators!$O$8,1,0,ctGen,1))+IF($E$27<$E67,AY$27,0)","v":25261.539999999997},{"$f":"SUMPRODUCT((OFFSET(Generators!$L$8,1,0,ctGen,1)<=DATE(AZ$25,1,1))*(OFFSET(Generators!$N$8,1,0,ctGen,1)>DATE(AZ$25,1,1))*(OFFSET(Generators!$E$8,1,0,ctGen,1)=\"Gas\")*(OFFSET(Generators!$J$8,1,0,ctGen,1)>0)*(OFFSET(Generators!$J$8,1,0,ctGen,1)<$E67)*OFFSET(Generators!$O$8,1,0,ctGen,1))+IF($E$27<$E67,AZ$27,0)","v":25446.690699443021},{"$f":"SUMPRODUCT((OFFSET(Generators!$L$8,1,0,ctGen,1)<=DATE(BA$25,1,1))*(OFFSET(Generators!$N$8,1,0,ctGen,1)>DATE(BA$25,1,1))*(OFFSET(Generators!$E$8,1,0,ctGen,1)=\"Gas\")*(OFFSET(Generators!$J$8,1,0,ctGen,1)>0)*(OFFSET(Generators!$J$8,1,0,ctGen,1)<$E67)*OFFSET(Generators!$O$8,1,0,ctGen,1))+IF($E$27<$E67,BA$27,0)","v":25682.61065197887},{"$f":"SUMPRODUCT((OFFSET(Generators!$L$8,1,0,ctGen,1)<=DATE(BB$25,1,1))*(OFFSET(Generators!$N$8,1,0,ctGen,1)>DATE(BB$25,1,1))*(OFFSET(Generators!$E$8,1,0,ctGen,1)=\"Gas\")*(OFFSET(Generators!$J$8,1,0,ctGen,1)>0)*(OFFSET(Generators!$J$8,1,0,ctGen,1)<$E67)*OFFSET(Generators!$O$8,1,0,ctGen,1))+IF($E$27<$E67,BB$27,0)","v":25919.524751825822}]
[null,null,16.5,16.375,16.625,{"$f":"SUMPRODUCT((OFFSET(Generators!$L$8,1,0,ctGen,1)<=DATE(F$25,1,1))*(OFFSET(Generators!$N$8,1,0,ctGen,1)>DATE(F$25,1,1))*(OFFSET(Generators!$E$8,1,0,ctGen,1)=\"Gas\")*(OFFSET(Generators!$J$8,1,0,ctGen,1)>0)*(OFFSET(Generators!$J$8,1,0,ctGen,1)<$E73)*OFFSET(Generators!$O$8,1,0,ctGen,1))+IF($E$27<$E73,F$27,0)","v":33537.710000000006},{"$f":"SUMPRODUCT((OFFSET(Generators!$L$8,1,0,ctGen,1)<=DATE(G$25,1,1))*(OFFSET(Generators!$N$8,1,0,ctGen,1)>DATE(G$25,1,1))*(OFFSET(Generators!$E$8,1,0,ctGen,1)=\"Gas\")*(OFFSET(Generators!$J$8,1,0,ctGen,1)>0)*(OFFSET(Generators!$J$8,1,0,ctGen,1)<$E73)*OFFSET(Generators!$O$8,1,0,ctGen,1))+IF($E$27<$E73,G$27,0)","v":34571.89},{"$f":"SUMPRODUCT((OFFSET(Generators!$L$8,1,0,ctGen,1)<=DATE(H$25,1,1))*(OFFSET(Generators!$N$8,1,0,ctGen,1)>DATE(H$25,1,1))*(OFFSET(Generators!$E$8,1,0,ctGen,1)=\"Gas\")*(OFFSET(Generators!$J$8,1,0,ctGen,1)>0)*(OFFSET(Generators!$J$8,1,0,ctGen,1)<$E73)*OFFSET(Generators!$O$8,1,0,ctGen,1))+IF($E$27<$E73,H$27,0)","v":37432.89},{"$f":"SUMPRODUCT((OFFSET(Generators!$L$8,1,0,ctGen,1)<=DATE(I$25,1,1))*(OFFSET(Generators!$N$8,1,0,ctGen,1)>DATE(I$25,1,1))*(OFFSET(Generators!$E$8,1,0,ctGen,1)=\"Gas\")*(OFFSET(Generators!$J$8,1,0,ctGen,1)>0)*(OFFSET(Generators!$J$8,1,0,ctGen,1)<$E73)*OFFSET(Generators!$O$8,1,0,ctGen,1))+IF($E$27<$E73,I$27,0)","v":35969.89},{"$f":"SUMPRODUCT((OFFSET(Generators!$L$8,1,0,ctGen,1)<=DATE(J$25,1,1))*(OFFSET(Generators!$N$8,1,0,ctGen,1)>DATE(J$25,1,1))*(OFFSET(Generators!$E$8,1,0,ctGen,1)=\"Gas\")*(OFFSET(Generators!$J$8,1,0,ctGen,1)>0)*(OFFSET(Generators!$J$8,1,0,ctGen,1)<$E73)*OFFSET(Generators!$O$8,1,0,ctGen,1))+IF($E$27<$E73,J$27,0)","v":35934.889999999992},{"$f":"SUMPRODUCT((OFFSET(Generators!$L$8,1,0,ctGen,1)<=DATE(K$25,1,1))*(OFFSET(Generators!$N$8,1,0,ctGen,1)>DATE(K$25,1,1))*(OFFSET(Generators!$E$8,1,0,ctGen,1)=\"Gas\")*(OFFSET(Generators!$J$8,1,0,ctGen,1)>0)*(OFFSET(Generators!$J$8,1,0,ctGen,1)<$E73)*OFFSET(Generators!$O$8,1,0,ctGen,1))+IF($E$27<$E73,K$27,0)","v":35934.889999999992},{"$f":"SUMPRODUCT((OFFSET(Generators!$L$8,1,0,ctGen,1)<=DATE(L$25,1,1))*(OFFSET(Generators!$N$8,1,0,ctGen,1)>DATE(L$25,1,1))*(OFFSET(Generators!$E$8,1,0,ctGen,1)=\"Gas\")*(OFFSET(Generators!$J$8,1,0,ctGen,1)>0)*(OFFSET(Generators!$J$8,1,0,ctGen,1)<$E73)*OFFSET(Generators!$O$8,1,0,ctGen,1))+IF($E$27<$E73,L$27,0)","v":33581.539999999994},{"$f":"SUMPRODUCT((OFFSET(Generators!$L$8,1,0,ctGen,1)<=DATE(M$25,1,1))*(OFFSET(Generators!$N$8,1,0,ctGen,1)>DATE(M$25,1,1))*(OFFSET(Generators!$E$8,1,0,ctGen,1)=\"Gas\")*(OFFSET(Generators!$J$8,1,0,ctGen,1)>0)*(OFFSET(Generators!$J$8,1,0,ctGen,1)<$E73)*OFFSET(Generators!$O$8,1,0,ctGen,1))+IF($E$27<$E73,M$27,0)","v":33581.539999999994},{"$f":"SUMPRODUCT((OFFSET(Generators!$L$8,1,0,ctGen,1)<=DATE(N$25,1,1))*(OFFSET(Generators!$N$8,1,0,ctGen,1)>DATE(N$25,1,1))*(OFFSET(Generators!$E$8,1,0,ctGen,1)=\"Gas\")*(OFFSET(Generators!$J$8,1,0,ctGen,1)>0)*(OFFSET(Generators!$J$8,1,0,ctGen,1)<$E73)*OFFSET(Generators!$O$8,1,0,ctGen,1))+IF($E$27<$E73,N$27,0)","v":33581.539999999994},{"$f":"SUMPRODUCT((OFFSET(Generators!$L$8,1,0,ctGen,1)<=DATE(O$25,1,1))*(OFFSET(Generators!$N$8,1,0,ctGen,1)>DATE(O$25,1,1))*(OFFSET(Generators!$E$8,1,0,ctGen,1)=\"Gas\")*(OFFSET(Generators!$J$8,1,0,ctGen,1)>0)*(OFFSET(Generators!$J$8,1,0,ctGen,1)<$E73)*OFFSET(Generators!$O$8,1,0,ctGen,1))+IF($E$27<$E73,O$27,0)","v":26399.539999999994},{"$f":"SUMPRODUCT((OFFSET(Generators!$L$8,1,0,ctGen,1)<=DATE(P$25,1,1))*(OFFSET(Generators!$N$8,1,0,ctGen,1)>DATE(P$25,1,1))*(OFFSET(Generators!$E$8,1,0,ctGen,1)=\"Gas\")*(OFFSET(Generators!$J$8,1,0,ctGen,1)>0)*(OFFSET(Generators!$J$8,1,0,ctGen,1)<$E73)*OFFSET(Generators!$O$8,1,0,ctGen,1))+IF($E$27<$E73,P$27,0)","v":26399.539999999994},{"$f":"SUMPRODUCT((OFFSET(Generators!$L$8,1,0,ctGen,1)<=DATE(Q$25,1,1))*(OFFSET(Generators!$N$8,1,0,ctGen,1)>DATE(Q$25,1,1))*(OFFSET(Generators!$E$8,1,0,ctGen,1)=\"Gas\")*(OFFSET(Generators!$J$8,1,0,ctGen,1)>0)*(OFFSET(Generators!$J$8,1,0,ctGen,1)<$E73)*OFFSET(Generators!$O$8,1,0,ctGen,1))+IF($E$27<$E73,Q$27,0)","v":26399.539999999994},{"$f":"SUMPRODUCT((OFFSET(Generators!$L$8,1,0,ctGen,1)<=DATE(R$25,1,1))*(OFFSET(Generators!$N$8,1,0,ctGen,1)>DATE(R$25,1,1))*(OFFSET(Generators!$E$8,1,0,ctGen,1)=\"Gas\")*(OFFSET(Generators!$J$8,1,0,ctGen,1)>0)*(OFFSET(Generators!$J$8,1,0,ctGen,1)<$E73)*OFFSET(Generators!$O$8,1,0,ctGen,1))+IF($E$27<$E73,R$27,0)","v":26399.539999999994},{"$f":"SUMPRODUCT((OFFSET(Generators!$L$8,1,0,ctGen,1)<=DATE(S$25,1,1))*(OFFSET(Generators!$N$8,1,0,ctGen,1)>DATE(S$25,1,1))*(OFFSET(Generators!$E$8,1,0,ctGen,1)=\"Gas\")*(OFFSET(Generators!$J$8,1,0,ctGen,1)>0)*(OFFSET(Generators!$J$8,1,0,ctGen,1)<$E73)*OFFSET(Generators!$O$8,1,0,ctGen,1))+IF($E$27<$E73,S$27,0)","v":26399.539999999994},{"$f":"SUMPRODUCT((OFFSET(Generators!$L$8,1,0,ctGen,1)<=DATE(T$25,1,1))*(OFFSET(Generators!$N$8,1,0,ctGen,1)>DATE(T$25,1,1))*(OFFSET(Generators!$E$8,1,0,ctGen,1)=\"Gas\")*(OFFSET(Generators!$J$8,1,0,ctGen,1)>0)*(OFFSET(Generators!$J$8,1,0,ctGen,1)<$E73)*OFFSET(Generators!$O$8,1,0,ctGen,1))+IF($E$27<$E73,T$27,0)","v":26399.539999999994},{"$f":"SUMPRODUCT((OFFSET(Generators!$L$8,1,0,ctGen,1)<=DATE(U$25,1,1))*(OFFSET(Generators!$N$8,1,0,ctGen,1)>DATE(U$25,1,1))*(OFFSET(Generators!$E$8,1,0,ctGen,1)=\"Gas\")*(OFFSET(Generators!$J$8,1,0,ctGen,1)>0)*(OFFSET(Generators!$J$8,1,0,ctGen,1)<$E73)*OFFSET(Generators!$O$8,1,0,ctGen,1))+IF($E$27<$E73,U$27,0)","v":26399.539999999994},{"$f":"SUMPRODUCT((OFFSET(Generators!$L$8,1,0,ctGen,1)<=DATE(V$25,1,1))*(OFFSET(Generators!$N$8,1,0,ctGen,1)>DATE(V$25,1,1))*(OFFSET(Generators!$E$8,1,0,ctGen,1)=\"Gas\")*(OFFSET(Generators!$J$8,1,0,ctGen,1)>0)*(OFFSET(Generators!$J$8,1,0,ctGen,1)<$E73)*OFFSET(Generators!$O$8,1,0,ctGen,1))+IF($E$27<$E73,V$27,0)","v":26399.539999999994},{"$f":"SUMPRODUCT((OFFSET(Generators!$L$8,1,0,ctGen,1)<=DATE(W$25,1,1))*(OFFSET(Generators!$N$8,1,0,ctGen,1)>DATE(W$25,1,1))*(OFFSET(Generators!$E$8,1,0,ctGen,1)=\"Gas\")*(OFFSET(Generators!$J$8,1,0,ctGen,1)>0)*(OFFSET(Generators!$J$8,1,0,ctGen,1)<$E73)*OFFSET(Generators!$O$8,1,0,ctGen,1))+IF($E$27<$E73,W$27,0)","v":26399.539999999994},{"$f":"SUMPRODUCT((OFFSET(Generators!$L$8,1,0,ctGen,1)<=DATE(X$25,1,1))*(OFFSET(Generators!$N$8,1,0,ctGen,1)>DATE(X$25,1,1))*(OFFSET(Generators!$E$8,1,0,ctGen,1)=\"Gas\")*(OFFSET(Generators!$J$8,1,0,ctGen,1)>0)*(OFFSET(Generators!$J$8,1,0,ctGen,1)<$E73)*OFFSET(Generators!$O$8,1,0,ctGen,1))+IF($E$27<$E73,X$27,0)","v":26399.539999999994},{"$f":"SUMPRODUCT((OFFSET(Generators!$L$8,1,0,ctGen,1)<=DATE(Y$25,1,1))*(OFFSET(Generators!$N$8,1,0,ctGen,1)>DATE(Y$25,1,1))*(OFFSET(Generators!$E$8,1,0,ctGen,1)=\"Gas\")*(OFFSET(Generators!$J$8,1,0,ctGen,1)>0)*(OFFSET(Generators!$J$8,1,0,ctGen,1)<$E73)*OFFSET(Generators!$O$8,1,0,ctGen,1))+IF($E$27<$E73,Y$27,0)","v":26399.539999999994},{"$f":"SUMPRODUCT((OFFSET(Generators!$L$8,1,0,ctGen,1)<=DATE(Z$25,1,1))*(OFFSET(Generators!$N$8,1,0,ctGen,1)>DATE(Z$25,1,1))*(OFFSET(Generators!$E$8,1,0,ctGen,1)=\"Gas\")*(OFFSET(Generators!$J$8,1,0,ctGen,1)>0)*(OFFSET(Generators!$J$8,1,0,ctGen,1)<$E73)*OFFSET(Generators!$O$8,1,0,ctGen,1))+IF($E$27<$E73,Z$27,0)","v":26399.539999999994},{"$f":"SUMPRODUCT((OFFSET(Generators!$L$8,1,0,ctGen,1)<=DATE(AA$25,1,1))*(OFFSET(Generators!$N$8,1,0,ctGen,1)>DATE(AA$25,1,1))*(OFFSET(Generators!$E$8,1,0,ctGen,1)=\"Gas\")*(OFFSET(Generators!$J$8,1,0,ctGen,1)>0)*(OFFSET(Generators!$J$8,1,0,ctGen,1)<$E73)*OFFSET(Generators!$O$8,1,0,ctGen,1))+IF($E$27<$E73,AA$27,0)","v":26399.539999999994},{"$f":"SUMPRODUCT((OFFSET(Generators!$L$8,1,0,ctGen,1)<=DATE(AB$25,1,1))*(OFFSET(Generators!$N$8,1,0,ctGen,1)>DATE(AB$25,1,1))*(OFFSET(Generators!$E$8,1,0,ctGen,1)=\"Gas\")*(OFFSET(Generators!$J$8,1,0,ctGen,1)>0)*(OFFSET(Generators!$J$8,1,0,ctGen,1)<$E73)*OFFSET(Generators!$O$8,1,0,ctGen,1))+IF($E$27<$E73,AB$27,0)","v":26399.539999999994},{"$f":"SUMPRODUCT((OFFSET(Generators!$L$8,1,0,ctGen,1)<=DATE(AC$25,1,1))*(OFFSET(Generators!$N$8,1,0,ctGen,1)>DATE(AC$25,1,1))*(OFFSET(Generators!$E$8,1,0,ctGen,1)=\"Gas\")*(OFFSET(Generators!$J$8,1,0,ctGen,1)>0)*(OFFSET(Generators!$J$8,1,0,ctGen,1)<$E73)*OFFSET(Generators!$O$8,1,0,ctGen,1))+IF($E$27<$E73,AC$27,0)","v":26399.539999999994},{"$f":"SUMPRODUCT((OFFSET(Generators!$L$8,1,0,ctGen,1)<=DATE(AD$25,1,1))*(OFFSET(Generators!$N$8,1,0,ctGen,1)>DATE(AD$25,1,1))*(OFFSET(Generators!$E$8,1,0,ctGen,1)=\"Gas\")*(OFFSET(Generators!$J$8,1,0,ctGen,1)>0)*(OFFSET(Generators!$J$8,1,0,ctGen,1)<$E73)*OFFSET(Generators!$O$8,1,0,ctGen,1))+IF($E$27<$E73,AD$27,0)","v":26399.539999999994},{"$f":"SUMPRODUCT((OFFSET(Generators!$L$8,1,0,ctGen,1)<=DATE(AE$25,1,1))*(OFFSET(Generators!$N$8,1,0,ctGen,1)>DATE(AE$25,1,1))*(OFFSET(Generators!$E$8,1,0,ctGen,1)=\"Gas\")*(OFFSET(Generators!$J$8,1,0,ctGen,1)>0)*(OFFSET(Generators!$J$8,1,0,ctGen,1)<$E73)*OFFSET(Generators!$O$8,1,0,ctGen,1))+IF($E$27<$E73,AE$27,0)","v":26399.539999999994},{"$f":"SUMPRODUCT((OFFSET(Generators!$L$8,1,0,ctGen,1)<=DATE(AF$25,1,1))*(OFFSET(Generators!$N$8,1,0,ctGen,1)>DATE(AF$25,1,1))*(OFFSET(Generators!$E$8,1,0,ctGen,1)=\"Gas\")*(OFFSET(Generators!$J$8,1,0,ctGen,1)>0)*(OFFSET(Generators!$J$8,1,0,ctGen,1)<$E73)*OFFSET(Generators!$O$8,1,0,ctGen,1))+IF($E$27<$E73,AF$27,0)","v":26399.539999999994},{"$f":"SUMPRODUCT((OFFSET(Generators!$L$8,1,0,ctGen,1)<=DATE(AG$25,1,1))*(OFFSET(Generators!$N$8,1,0,ctGen,1)>DATE(AG$25,1,1))*(OFFSET(Generators!$E$8,1,0,ctGen,1)=\"Gas\")*(OFFSET(Generators!$J$8,1,0,ctGen,1)>0)*(OFFSET(Generators!$J$8,1,0,ctGen,1)<$E73)*OFFSET(Generators!$O$8,1,0,ctGen,1))+IF($E$27<$E73,AG$27,0)","v":26399.539999999994},{"$f":"SUMPRODUCT((OFFSET(Generators!$L$8,1,0,ctGen,1)<=DATE(AH$25,1,1))*(OFFSET(Generators!$N$8,1,0,ctGen,1)>DATE(AH$25,1,1))*(OFFSET(Generators!$E$8,1,0,ctGen,1)=\"Gas\")*(OFFSET(Generators!$J$8,1,0,ctGen,1)>0)*(OFFSET(Generators!$J$8,1,0,ctGen,1)<$E73)*OFFSET(Generators!$O$8,1,0,ctGen,1))+IF($E$27<$E73,AH$27,0)","v":26399.539999999994},{"$f":"SUMPRODUCT((OFFSET(Generators!$L$8,1,0,ctGen,1)<=DATE(AI$25,1,1))*(OFFSET(Generators!$N$8,1,0,ctGen,1)>DATE(AI$25,1,1))*(OFFSET(Generators!$E$8,1,0,ctGen,1)=\"Gas\")*(OFFSET(Generators!$J$8,1,0,ctGen,1)>0)*(OFFSET(Generators!$J$8,1,0,ctGen,1)<$E73)*OFFSET(Generators!$O$8,1,0,ctGen,1))+IF($E$27<$E73,AI$27,0)","v":26399.539999999994},{"$f":"SUMPRODUCT((OFFSET(Generators!$L$8,1,0,ctGen,1)<=DATE(AJ$25,1,1))*(OFFSET(Generators!$N$8,1,0,ctGen,1)>DATE(AJ$25,1,1))*(OFFSET(Generators!$E$8,1,0,ctGen,1)=\"Gas\")*(OFFSET(Generators!$J$8,1,0,ctGen,1)>0)*(OFFSET(Generators!$J$8,1,0,ctGen,1)<$E73)*OFFSET(Generators!$O$8,1,0,ctGen,1))+IF($E$27<$E73,AJ$27,0)","v":26399.539999999994},{"$f":"SUMPRODUCT((OFFSET(Generators!$L$8,1,0,ctGen,1)<=DATE(AK$25,1,1))*(OFFSET(Generators!$N$8,1,0,ctGen,1)>DATE(AK$25,1,1))*(OFFSET(Generators!$E$8,1,0,ctGen,1)=\"Gas\")*(OFFSET(Generators!$J$8,1,0,ctGen,1)>0)*(OFFSET(Generators!$J$8,1,0,ctGen,1)<$E73)*OFFSET(Generators!$O$8,1,0,ctGen,1))+IF($E$27<$E73,AK$27,0)","v":25317.539999999997},{"$f":"SUMPRODUCT((OFFSET(Generators!$L$8,1,0,ctGen,1)<=DATE(AL$25,1,1))*(OFFSET(Generators!$N$8,1,0,ctGen,1)>DATE(AL$25,1,1))*(OFFSET(Generators!$E$8,1,0,ctGen,1)=\"Gas\")*(OFFSET(Generators!$J$8,1,0,ctGen,1)>0)*(OFFSET(Generators!$J$8,1,0,ctGen,1)<$E73)*OFFSET(Generators!$O$8,1,0,ctGen,1))+IF($E$27<$E73,AL$27,0)","v":25317.539999999997},{"$f":"SUMPRODUCT((OFFSET(Generators!$L$8,1,0,ctGen,1)<=DATE(AM$25,1,1))*(OFFSET(Generators!$N$8,1,0,ctGen,1)>DATE(AM$25,1,1))*(OFFSET(Generators!$E$8,1,0,ctGen,1)=\"Gas\")*(OFFSET(Generators!$J$8,1,0,ctGen,1)>0)*(OFFSET(Generators!$J$8,1,0,ctGen,1)<$E73)*OFFSET(Generators!$O$8,1,0,ctGen,1))+IF($E$27<$E73,AM$27,0)","v":25317.539999999997},{"$f":"SUMPRODUCT((OFFSET(Generators!$L$8,1,0,ctGen,1)<=DATE(AN$25,1,1))*(OFFSET(Generators!$N$8,1,0,ctGen,1)>DATE(AN$25,1,1))*(OFFSET(Generators!$E$8,1,0,ctGen,1)=\"Gas\")*(OFFSET(Generators!$J$8,1,0,ctGen,1)>0)*(OFFSET(Generators!$J$8,1,0,ctGen,1)<$E73)*OFFSET(Generators!$O$8,1,0,ctGen,1))+IF($E$27<$E73,AN$27,0)","v":25317.539999999997},{"$f":"SUMPRODUCT((OFFSET(Generators!$L$8,1,0,ctGen,1)<=DATE(AO$25,1,1))*(OFFSET(Generators!$N$8,1,0,ctGen,1)>DATE(AO$25,1,1))*(OFFSET(Generators!$E$8,1,0,ctGen,1)=\"Gas\")*(OFFSET(Generators!$J$8,1,0,ctGen,1)>0)*(OFFSET(Generators!$J$8,1,0,ctGen,1)<$E73)*OFFSET(Generators!$O$8,1,0,ctGen,1))+IF($E$27<$E73,AO$27,0)","v":25317.539999999997},{"$f":"SUMPRODUCT((OFFSET(Generators!$L$8,1,0,ctGen,1)<=DATE(AP$25,1,1))*(OFFSET(Generators!$N$8,1,0,ctGen,1)>DATE(AP$25,1,1))*(OFFSET(Generators!$E$8,1,0,ctGen,1)=\"Gas\")*(OFFSET(Generators!$J$8,1,0,ctGen,1)>0)*(OFFSET(Generators!$J$8,1,0,ctGen,1)<$E73)*OFFSET(Generators!$O$8,1,0,ctGen,1))+IF($E$27<$E73,AP$27,0)","v":25317.539999999997},{"$f":"SUMPRODUCT((OFFSET(Generators!$L$8,1,0,ctGen,1)<=DATE(AQ$25,1,1))*(OFFSET(Generators!$N$8,1,0,ctGen,1)>DATE(AQ$25,1,1))*(OFFSET(Generators!$E$8,1,0,ctGen,1)=\"Gas\")*(OFFSET(Generators!$J$8,1,0,ctGen,1)>0)*(OFFSET(Generators!$J$8,1,0,ctGen,1)<$E73)*OFFSET(Generators!$O$8,1,0,ctGen,1))+IF($E$27<$E73,AQ$27,0)","v":25317.539999999997},{"$f":"SUMPRODUCT((OFFSET(Generators!$L$8,1,0,ctGen,1)<=DATE(AR$25,1,1))*(OFFSET(Generators!$N$8,1,0,ctGen,1)>DATE(AR$25,1,1))*(OFFSET(Generators!$E$8,1,0,ctGen,1)=\"Gas\")*(OFFSET(Generators!$J$8,1,0,ctGen,1)>0)*(OFFSET(Generators!$J$8,1,0,ctGen,1)<$E73)*OFFSET(Generators!$O$8,1,0,ctGen,1))+IF($E$27<$E73,AR$27,0)","v":25317.539999999997},{"$f":"SUMPRODUCT((OFFSET(Generators!$L$8,1,0,ctGen,1)<=DATE(AS$25,1,1))*(OFFSET(Generators!$N$8,1,0,ctGen,1)>DATE(AS$25,1,1))*(OFFSET(Generators!$E$8,1,0,ctGen,1)=\"Gas\")*(OFFSET(Generators!$J$8,1,0,ctGen,1)>0)*(OFFSET(Generators!$J$8,1,0,ctGen,1)<$E73)*OFFSET(Generators!$O$8,1,0,ctGen,1))+IF($E$27<$E73,AS$27,0)","v":25317.539999999997},{"$f":"SUMPRODUCT((OFFSET(Generators!$L$8,1,0,ctGen,1)<=DATE(AT$25,1,1))*(OFFSET(Generators!$N$8,1,0,ctGen,1)>DATE(AT$25,1,1))*(OFFSET(Generators!$E$8,1,0,ctGen,1)=\"Gas\")*(OFFSET(Generators!$J$8,1,0,ctGen,1)>0)*(OFFSET(Generators!$J$8,1,0,ctGen,1)<$E73)*OFFSET(Generators!$O$8,1,0,ctGen,1))+IF($E$27<$E73,AT$27,0)","v":25317.539999999997},{"$f":"SUMPRODUCT((OFFSET(Generators!$L$8,1,0,ctGen,1)<=DATE(AU$25,1,1))*(OFFSET(Generators!$N$8,1,0,ctGen,1)>DATE(AU$25,1,1))*(OFFSET(Generators!$E$8,1,0,ctGen,1)=\"Gas\")*(OFFSET(Generators!$J$8,1,0,ctGen,1)>0)*(OFFSET(Generators!$J$8,1,0,ctGen,1)<$E73)*OFFSET(Generators!$O$8,1,0,ctGen,1))+IF($E$27<$E73,AU$27,0)","v":25317.539999999997},{"$f":"SUMPRODUCT((OFFSET(Generators!$L$8,1,0,ctGen,1)<=DATE(AV$25,1,1))*(OFFSET(Generators!$N$8,1,0,ctGen,1)>DATE(AV$25,1,1))*(OFFSET(Generators!$E$8,1,0,ctGen,1)=\"Gas\")*(OFFSET(Generators!$J$8,1,0,ctGen,1)>0)*(OFFSET(Generators!$J$8,1,0,ctGen,1)<$E73)*OFFSET(Generators!$O$8,1,0,ctGen,1))+IF($E$27<$E73,AV$27,0)","v":25317.539999999997},{"$f":"SUMPRODUCT((OFFSET(Generators!$L$8,1,0,ctGen,1)<=DATE(AW$25,1,1))*(OFFSET(Generators!$N$8,1,0,ctGen,1)>DATE(AW$25,1,1))*(OFFSET(Generators!$E$8,1,0,ctGen,1)=\"Gas\")*(OFFSET(Generators!$J$8,1,0,ctGen,1)>0)*(OFFSET(Generators!$J$8,1,0,ctGen,1)<$E73)*OFFSET(Generators!$O$8,1,0,ctGen,1))+IF($E$27<$E73,AW$27,0)","v":25317.539999999997},{"$f":"SUMPRODUCT((OFFSET(Generators!$L$8,1,0,ctGen,1)<=DATE(AX$25,1,1))*(OFFSET(Generators!$N$8,1,0,ctGen,1)>DATE(AX$25,1,1))*(OFFSET(Generators!$E$8,1,0,ctGen,1)=\"Gas\")*(OFFSET(Generators!$J$8,1,0,ctGen,1)>0)*(OFFSET(Generators!$J$8,1,0,ctGen,1)<$E73)*OFFSET(Generators!$O$8,1,0,ctGen,1))+IF($E$27<$E73,AX$27,0)","v":25317.539999999997},{"$f":"SUMPRODUCT((OFFSET(Generators!$L$8,1,0,ctGen,1)<=DATE(AY$25,1,1))*(OFFSET(Generators!$N$8,1,0,ctGen,1)>DATE(AY$25,1,1))*(OFFSET(Generators!$E$8,1,0,ctGen,1)=\"Gas\")*(OFFSET(Generators!$J$8,1,0,ctGen,1)>0)*(OFFSET(Generators!$J$8,1,0,ctGen,1)<$E73)*OFFSET(Generators!$O$8,1,0,ctGen,1))+IF($E$27<$E73,AY$27,0)","v":25317.539999999997},{"$f":"SUMPRODUCT((OFFSET(Generators!$L$8,1,0,ctGen,1)<=DATE(AZ$25,1,1))*(OFFSET(Generators!$N$8,1,0,ctGen,1)>DATE(AZ$25,1,1))*(OFFSET(Generators!$E$8,1,0,ctGen,1)=\"Gas\")*(OFFSET(Generators!$J$8,1,0,ctGen,1)>0)*(OFFSET(Generators!$J$8,1,0,ctGen,1)<$E73)*OFFSET(Generators!$O$8,1,0,ctGen,1))+IF($E$27<$E73,AZ$27,0)","v":25502.690699443021},{"$f":"SUMPRODUCT((OFFSET(Generators!$L$8,1,0,ctGen,1)<=DATE(BA$25,1,1))*(OFFSET(Generators!$N$8,1,0,ctGen,1)>DATE(BA$25,1,1))*(OFFSET(Generators!$E$8,1,0,ctGen,1)=\"Gas\")*(OFFSET(Generators!$J$8,1,0,ctGen,1)>0)*(OFFSET(Generators!$J$8,1,0,ctGen,1)<$E73)*OFFSET(Generators!$O$8,1,0,ctGen,1))+IF($E$27<$E73,BA$27,0)","v":25738.61065197887},{"$f":"SUMPRODUCT((OFFSET(Generators!$L$8,1,0,ctGen,1)<=DATE(BB$25,1,1))*(OFFSET(Generators!$N$8,1,0,ctGen,1)>DATE(BB$25,1,1))*(OFFSET(Generators!$E$8,1,0,ctGen,1)=\"Gas\")*(OFFSET(Generators!$J$8,1,0,ctGen,1)>0)*(OFFSET(Generators!$J$8,1,0,ctGen,1)<$E73)*OFFSET(Generators!$O$8,1,0,ctGen,1))+IF($E$27<$E73,BB$27,0)","v":25975.524751825822}]
[null,null,17.25,17.125,17.375,{"$f":"SUMPRODUCT((OFFSET(Generators!$L$8,1,0,ctGen,1)<=DATE(F$25,1,1))*(OFFSET(Generators!$N$8,1,0,ctGen,1)>DATE(F$25,1,1))*(OFFSET(Generators!$E$8,1,0,ctGen,1)=\"Gas\")*(OFFSET(Generators!$J$8,1,0,ctGen,1)>0)*(OFFSET(Generators!$J$8,1,0,ctGen,1)<$E76)*OFFSET(Generators!$O$8,1,0,ctGen,1))+IF($E$27<$E76,F$27,0)","v":33596.710000000006},{"$f":"SUMPRODUCT((OFFSET(Generators!$L$8,1,0,ctGen,1)<=DATE(G$25,1,1))*(OFFSET(Generators!$N$8,1,0,ctGen,1)>DATE(G$25,1,1))*(OFFSET(Generators!$E$8,1,0,ctGen,1)=\"Gas\")*(OFFSET(Generators!$J$8,1,0,ctGen,1)>0)*(OFFSET(Generators!$J$8,1,0,ctGen,1)<$E76)*OFFSET(Generators!$O$8,1,0,ctGen,1))+IF($E$27<$E76,G$27,0)","v":34630.890000000007},{"$f":"SUMPRODUCT((OFFSET(Generators!$L$8,1,0,ctGen,1)<=DATE(H$25,1,1))*(OFFSET(Generators!$N$8,1,0,ctGen,1)>DATE(H$25,1,1))*(OFFSET(Generators!$E$8,1,0,ctGen,1)=\"Gas\")*(OFFSET(Generators!$J$8,1,0,ctGen,1)>0)*(OFFSET(Generators!$J$8,1,0,ctGen,1)<$E76)*OFFSET(Generators!$O$8,1,0,ctGen,1))+IF($E$27<$E76,H$27,0)","v":37491.89},{"$f":"SUMPRODUCT((OFFSET(Generators!$L$8,1,0,ctGen,1)<=DATE(I$25,1,1))*(OFFSET(Generators!$N$8,1,0,ctGen,1)>DATE(I$25,1,1))*(OFFSET(Generators!$E$8,1,0,ctGen,1)=\"Gas\")*(OFFSET(Generators!$J$8,1,0,ctGen,1)>0)*(OFFSET(Generators!$J$8,1,0,ctGen,1)<$E76)*OFFSET(Generators!$O$8,1,0,ctGen,1))+IF($E$27<$E76,I$27,0)","v":35969.89},{"$f":"SUMPRODUCT((OFFSET(Generators!$L$8,1,0,ctGen,1)<=DATE(J$25,1,1))*(OFFSET(Generators!$N$8,1,0,ctGen,1)>DATE(J$25,1,1))*(OFFSET(Generators!$E$8,1,0,ctGen,1)=\"Gas\")*(OFFSET(Generators!$J$8,1,0,ctGen,1)>0)*(OFFSET(Generators!$J$8,1,0,ctGen,1)<$E76)*OFFSET(Generators!$O$8,1,0,ctGen,1))+IF($E$27<$E76,J$27,0)","v":35934.889999999992},{"$f":"SUMPRODUCT((OFFSET(Generators!$L$8,1,0,ctGen,1)<=DATE(K$25,1,1))*(OFFSET(Generators!$N$8,1,0,ctGen,1)>DATE(K$25,1,1))*(OFFSET(Generators!$E$8,1,0,ctGen,1)=\"Gas\")*(OFFSET(Generators!$J$8,1,0,ctGen,1)>0)*(OFFSET(Generators!$J$8,1,0,ctGen,1)<$E76)*OFFSET(Generators!$O$8,1,0,ctGen,1))+IF($E$27<$E76,K$27,0)","v":35934.889999999992},{"$f":"SUMPRODUCT((OFFSET(Generators!$L$8,1,0,ctGen,1)<=DATE(L$25,1,1))*(OFFSET(Generators!$N$8,1,0,ctGen,1)>DATE(L$25,1,1))*(OFFSET(Generators!$E$8,1,0,ctGen,1)=\"Gas\")*(OFFSET(Generators!$J$8,1,0,ctGen,1)>0)*(OFFSET(Generators!$J$8,1,0,ctGen,1)<$E76)*OFFSET(Generators!$O$8,1,0,ctGen,1))+IF($E$27<$E76,L$27,0)","v":33581.539999999994},{"$f":"SUMPRODUCT((OFFSET(Generators!$L$8,1,0,ctGen,1)<=DATE(M$25,1,1))*(OFFSET(Generators!$N$8,1,0,ctGen,1)>DATE(M$25,1,1))*(OFFSET(Generators!$E$8,1,0,ctGen,1)=\"Gas\")*(OFFSET(Generators!$J$8,1,0,ctGen,1)>0)*(OFFSET(Generators!$J$8,1,0,ctGen,1)<$E76)*OFFSET(Generators!$O$8,1,0,ctGen,1))+IF($E$27<$E76,M$27,0)","v":33581.539999999994},{"$f":"SUMPRODUCT((OFFSET(Generators!$L$8,1,0,ctGen,1)<=DATE(N$25,1,1))*(OFFSET(Generators!$N$8,1,0,ctGen,1)>DATE(N$25,1,1))*(OFFSET(Generators!$E$8,1,0,ctGen,1)=\"Gas\")*(OFFSET(Generators!$J$8,1,0,ctGen,1)>0)*(OFFSET(Generators!$J$8,1,0,ctGen,1)<$E76)*OFFSET(Generators!$O$8,1,0,ctGen,1))+IF($E$27<$E76,N$27,0)","v":33581.539999999994},{"$f":"SUMPRODUCT((OFFSET(Generators!$L$8,1,0,ctGen,1)<=DATE(O$25,1,1))*(OFFSET(Generators!$N$8,1,0,ctGen,1)>DATE(O$25,1,1))*(OFFSET(Generators!$E$8,1,0,ctGen,1)=\"Gas\")*(OFFSET(Generators!$J$8,1,0,ctGen,1)>0)*(OFFSET(Generators!$J$8,1,0,ctGen,1)<$E76)*OFFSET(Generators!$O$8,1,0,ctGen,1))+IF($E$27<$E76,O$27,0)","v":26399.539999999994},{"$f":"SUMPRODUCT((OFFSET(Generators!$L$8,1,0,ctGen,1)<=DATE(P$25,1,1))*(OFFSET(Generators!$N$8,1,0,ctGen,1)>DATE(P$25,1,1))*(OFFSET(Generators!$E$8,1,0,ctGen,1)=\"Gas\")*(OFFSET(Generators!$J$8,1,0,ctGen,1)>0)*(OFFSET(Generators!$J$8,1,0,ctGen,1)<$E76)*OFFSET(Generators!$O$8,1,0,ctGen,1))+IF($E$27<$E76,P$27,0)","v":26399.539999999994},{"$f":"SUMPRODUCT((OFFSET(Generators!$L$8,1,0,ctGen,1)<=DATE(Q$25,1,1))*(OFFSET(Generators!$N$8,1,0,ctGen,1)>DATE(Q$25,1,1))*(OFFSET(Generators!$E$8,1,0,ctGen,1)=\"Gas\")*(OFFSET(Generators!$J$8,1,0,ctGen,1)>0)*(OFFSET(Generators!$J$8,1,0,ctGen,1)<$E76)*OFFSET(Generators!$O$8,1,0,ctGen,1))+IF($E$27<$E76,Q$27,0)","v":26399.539999999994},{"$f":"SUMPRODUCT((OFFSET(Generators!$L$8,1,0,ctGen,1)<=DATE(R$25,1,1))*(OFFSET(Generators!$N$8,1,0,ctGen,1)>DATE(R$25,1,1))*(OFFSET(Generators!$E$8,1,0,ctGen,1)=\"Gas\")*(OFFSET(Generators!$J$8,1,0,ctGen,1)>0)*(OFFSET(Generators!$J$8,1,0,ctGen,1)<$E76)*OFFSET(Generators!$O$8,1,0,ctGen,1))+IF($E$27<$E76,R$27,0)","v":26399.539999999994},{"$f":"SUMPRODUCT((OFFSET(Generators!$L$8,1,0,ctGen,1)<=DATE(S$25,1,1))*(OFFSET(Generators!$N$8,1,0,ctGen,1)>DATE(S$25,1,1))*(OFFSET(Generators!$E$8,1,0,ctGen,1)=\"Gas\")*(OFFSET(Generators!$J$8,1,0,ctGen,1)>0)*(OFFSET(Generators!$J$8,1,0,ctGen,1)<$E76)*OFFSET(Generators!$O$8,1,0,ctGen,1))+IF($E$27<$E76,S$27,0)","v":26399.539999999994},{"$f":"SUMPRODUCT((OFFSET(Generators!$L$8,1,0,ctGen,1)<=DATE(T$25,1,1))*(OFFSET(Generators!$N$8,1,0,ctGen,1)>DATE(T$25,1,1))*(OFFSET(Generators!$E$8,1,0,ctGen,1)=\"Gas\")*(OFFSET(Generators!$J$8,1,0,ctGen,1)>0)*(OFFSET(Generators!$J$8,1,0,ctGen,1)<$E76)*OFFSET(Generators!$O$8,1,0,ctGen,1))+IF($E$27<$E76,T$27,0)","v":26399.539999999994},{"$f":"SUMPRODUCT((OFFSET(Generators!$L$8,1,0,ctGen,1)<=DATE(U$25,1,1))*(OFFSET(Generators!$N$8,1,0,ctGen,1)>DATE(U$25,1,1))*(OFFSET(Generators!$E$8,1,0,ctGen,1)=\"Gas\")*(OFFSET(Generators!$J$8,1,0,ctGen,1)>0)*(OFFSET(Generators!$J$8,1,0,ctGen,1)<$E76)*OFFSET(Generators!$O$8,1,0,ctGen,1))+IF($E$27<$E76,U$27,0)","v":26399.539999999994},{"$f":"SUMPRODUCT((OFFSET(Generators!$L$8,1,0,ctGen,1)<=DATE(V$25,1,1))*(OFFSET(Generators!$N$8,1,0,ctGen,1)>DATE(V$25,1,1))*(OFFSET(Generators!$E$8,1,0,ctGen,1)=\"Gas\")*(OFFSET(Generators!$J$8,1,0,ctGen,1)>0)*(OFFSET(Generators!$J$8,1,0,ctGen,1)<$E76)*OFFSET(Generators!$O$8,1,0,ctGen,1))+IF($E$27<$E76,V$27,0)","v":26399.539999999994},{"$f":"SUMPRODUCT((OFFSET(Generators!$L$8,1,0,ctGen,1)<=DATE(W$25,1,1))*(OFFSET(Generators!$N$8,1,0,ctGen,1)>DATE(W$25,1,1))*(OFFSET(Generators!$E$8,1,0,ctGen,1)=\"Gas\")*(OFFSET(Generators!$J$8,1,0,ctGen,1)>0)*(OFFSET(Generators!$J$8,1,0,ctGen,1)<$E76)*OFFSET(Generators!$O$8,1,0,ctGen,1))+IF($E$27<$E76,W$27,0)","v":26399.539999999994},{"$f":"SUMPRODUCT((OFFSET(Generators!$L$8,1,0,ctGen,1)<=DATE(X$25,1,1))*(OFFSET(Generators!$N$8,1,0,ctGen,1)>DATE(X$25,1,1))*(OFFSET(Generators!$E$8,1,0,ctGen,1)=\"Gas\")*(OFFSET(Generators!$J$8,1,0,ctGen,1)>0)*(OFFSET(Generators!$J$8,1,0,ctGen,1)<$E76)*OFFSET(Generators!$O$8,1,0,ctGen,1))+IF($E$27<$E76,X$27,0)","v":26399.539999999994},{"$f":"SUMPRODUCT((OFFSET(Generators!$L$8,1,0,ctGen,1)<=DATE(Y$25,1,1))*(OFFSET(Generators!$N$8,1,0,ctGen,1)>DATE(Y$25,1,1))*(OFFSET(Generators!$E$8,1,0,ctGen,1)=\"Gas\")*(OFFSET(Generators!$J$8,1,0,ctGen,1)>0)*(OFFSET(Generators!$J$8,1,0,ctGen,1)<$E76)*OFFSET(Generators!$O$8,1,0,ctGen,1))+IF($E$27<$E76,Y$27,0)","v":26399.539999999994},{"$f":"SUMPRODUCT((OFFSET(Generators!$L$8,1,0,ctGen,1)<=DATE(Z$25,1,1))*(OFFSET(Generators!$N$8,1,0,ctGen,1)>DATE(Z$25,1,1))*(OFFSET(Generators!$E$8,1,0,ctGen,1)=\"Gas\")*(OFFSET(Generators!$J$8,1,0,ctGen,1)>0)*(OFFSET(Generators!$J$8,1,0,ctGen,1)<$E76)*OFFSET(Generators!$O$8,1,0,ctGen,1))+IF($E$27<$E76,Z$27,0)","v":26399.539999999994},{"$f":"SUMPRODUCT((OFFSET(Generators!$L$8,1,0,ctGen,1)<=DATE(AA$25,1,1))*(OFFSET(Generators!$N$8,1,0,ctGen,1)>DATE(AA$25,1,1))*(OFFSET(Generators!$E$8,1,0,ctGen,1)=\"Gas\")*(OFFSET(Generators!$J$8,1,0,ctGen,1)>0)*(OFFSET(Generators!$J$8,1,0,ctGen,1)<$E76)*OFFSET(Generators!$O$8,1,0,ctGen,1))+IF($E$27<$E76,AA$27,0)","v":26399.539999999994},{"$f":"SUMPRODUCT((OFFSET(Generators!$L$8,1,0,ctGen,1)<=DATE(AB$25,1,1))*(OFFSET(Generators!$N$8,1,0,ctGen,1)>DATE(AB$25,1,1))*(OFFSET(Generators!$E$8,1,0,ctGen,1)=\"Gas\")*(OFFSET(Generators!$J$8,1,0,ctGen,1)>0)*(OFFSET(Generators!$J$8,1,0,ctGen,1)<$E76)*OFFSET(Generators!$O$8,1,0,ctGen,1))+IF($E$27<$E76,AB$27,0)","v":26399.539999999994},{"$f":"SUMPRODUCT((OFFSET(Generators!$L$8,1,0,ctGen,1)<=DATE(AC$25,1,1))*(OFFSET(Generators!$N$8,1,0,ctGen,1)>DATE(AC$25,1,1))*(OFFSET(Generators!$E$8,1,0,ctGen,1)=\"Gas\")*(OFFSET(Generators!$J$8,1,0,ctGen,1)>0)*(OFFSET(Generators!$J$8,1,0,ctGen,1)<$E76)*OFFSET(Generators!$O$8,1,0,ctGen,1))+IF($E$27<$E76,AC$27,0)","v":26399.539999999994},{"$f":"SUMPRODUCT((OFFSET(Generators!$L$8,1,0,ctGen,1)<=DATE(AD$25,1,1))*(OFFSET(Generators!$N$8,1,0,ctGen,1)>DATE(AD$25,1,1))*(OFFSET(Generators!$E$8,1,0,ctGen,1)=\"Gas\")*(OFFSET(Generators!$J$8,1,0,ctGen,1)>0)*(OFFSET(Generators!$J$8,1,0,ctGen,1)<$E76)*OFFSET(Generators!$O$8,1,0,ctGen,1))+IF($E$27<$E76,AD$27,0)","v":26399.539999999994},{"$f":"SUMPRODUCT((OFFSET(Generators!$L$8,1,0,ctGen,1)<=DATE(AE$25,1,1))*(OFFSET(Generators!$N$8,1,0,ctGen,1)>DATE(AE$25,1,1))*(OFFSET(Generators!$E$8,1,0,ctGen,1)=\"Gas\")*(OFFSET(Generators!$J$8,1,0,ctGen,1)>0)*(OFFSET(Generators!$J$8,1,0,ctGen,1)<$E76)*OFFSET(Generators!$O$8,1,0,ctGen,1))+IF($E$27<$E76,AE$27,0)","v":26399.539999999994},{"$f":"SUMPRODUCT((OFFSET(Generators!$L$8,1,0,ctGen,1)<=DATE(AF$25,1,1))*(OFFSET(Generators!$N$8,1,0,ctGen,1)>DATE(AF$25,1,1))*(OFFSET(Generators!$E$8,1,0,ctGen,1)=\"Gas\")*(OFFSET(Generators!$J$8,1,0,ctGen,1)>0)*(OFFSET(Generators!$J$8,1,0,ctGen,1)<$E76)*OFFSET(Generators!$O$8,1,0,ctGen,1))+IF($E$27<$E76,AF$27,0)","v":26399.539999999994},{"$f":"SUMPRODUCT((OFFSET(Generators!$L$8,1,0,ctGen,1)<=DATE(AG$25,1,1))*(OFFSET(Generators!$N$8,1,0,ctGen,1)>DATE(AG$25,1,1))*(OFFSET(Generators!$E$8,1,0,ctGen,1)=\"Gas\")*(OFFSET(Generators!$J$8,1,0,ctGen,1)>0)*(OFFSET(Generators!$J$8,1,0,ctGen,1)<$E76)*OFFSET(Generators!$O$8,1,0,ctGen,1))+IF($E$27<$E76,AG$27,0)","v":26399.539999999994},{"$f":"SUMPRODUCT((OFFSET(Generators!$L$8,1,0,ctGen,1)<=DATE(AH$25,1,1))*(OFFSET(Generators!$N$8,1,0,ctGen,1)>DATE(AH$25,1,1))*(OFFSET(Generators!$E$8,1,0,ctGen,1)=\"Gas\")*(OFFSET(Generators!$J$8,1,0,ctGen,1)>0)*(OFFSET(Generators!$J$8,1,0,ctGen,1)<$E76)*OFFSET(Generators!$O$8,1,0,ctGen,1))+IF($E$27<$E76,AH$27,0)","v":26399.539999999994},{"$f":"SUMPRODUCT((OFFSET(Generators!$L$8,1,0,ctGen,1)<=DATE(AI$25,1,1))*(OFFSET(Generators!$N$8,1,0,ctGen,1)>DATE(AI$25,1,1))*(OFFSET(Generators!$E$8,1,0,ctGen,1)=\"Gas\")*(OFFSET(Generators!$J$8,1,0,ctGen,1)>0)*(OFFSET(Generators!$J$8,1,0,ctGen,1)<$E76)*OFFSET(Generators!$O$8,1,0,ctGen,1))+IF($E$27<$E76,AI$27,0)","v":26399.539999999994},{"$f":"SUMPRODUCT((OFFSET(Generators!$L$8,1,0,ctGen,1)<=DATE(AJ$25,1,1))*(OFFSET(Generators!$N$8,1,0,ctGen,1)>DATE(AJ$25,1,1))*(OFFSET(Generators!$E$8,1,0,ctGen,1)=\"Gas\")*(OFFSET(Generators!$J$8,1,0,ctGen,1)>0)*(OFFSET(Generators!$J$8,1,0,ctGen,1)<$E76)*OFFSET(Generators!$O$8,1,0,ctGen,1))+IF($E$27<$E76,AJ$27,0)","v":26399.539999999994},{"$f":"SUMPRODUCT((OFFSET(Generators!$L$8,1,0,ctGen,1)<=DATE(AK$25,1,1))*(OFFSET(Generators!$N$8,1,0,ctGen,1)>DATE(AK$25,1,1))*(OFFSET(Generators!$E$8,1,0,ctGen,1)=\"Gas\")*(OFFSET(Generators!$J$8,1,0,ctGen,1)>0)*(OFFSET(Generators!$J$8,1,0,ctGen,1)<$E76)*OFFSET(Generators!$O$8,1,0,ctGen,1))+IF($E$27<$E76,AK$27,0)","v":25317.539999999997},{"$f":"SUMPRODUCT((OFFSET(Generators!$L$8,1,0,ctGen,1)<=DATE(AL$25,1,1))*(OFFSET(Generators!$N$8,1,0,ctGen,1)>DATE(AL$25,1,1))*(OFFSET(Generators!$E$8,1,0,ctGen,1)=\"Gas\")*(OFFSET(Generators!$J$8,1,0,ctGen,1)>0)*(OFFSET(Generators!$J$8,1,0,ctGen,1)<$E76)*OFFSET(Generators!$O$8,1,0,ctGen,1))+IF($E$27<$E76,AL$27,0)","v":25317.539999999997},{"$f":"SUMPRODUCT((OFFSET(Generators!$L$8,1,0,ctGen,1)<=DATE(AM$25,1,1))*(OFFSET(Generators!$N$8,1,0,ctGen,1)>DATE(AM$25,1,1))*(OFFSET(Generators!$E$8,1,0,ctGen,1)=\"Gas\")*(OFFSET(Generators!$J$8,1,0,ctGen,1)>0)*(OFFSET(Generators!$J$8,1,0,ctGen,1)<$E76)*OFFSET(Generators!$O$8,1,0,ctGen,1))+IF($E$27<$E76,AM$27,0)","v":25317.539999999997},{"$f":"SUMPRODUCT((OFFSET(Generators!$L$8,1,0,ctGen,1)<=DATE(AN$25,1,1))*(OFFSET(Generators!$N$8,1,0,ctGen,1)>DATE(AN$25,1,1))*(OFFSET(Generators!$E$8,1,0,ctGen,1)=\"Gas\")*(OFFSET(Generators!$J$8,1,0,ctGen,1)>0)*(OFFSET(Generators!$J$8,1,0,ctGen,1)<$E76)*OFFSET(Generators!$O$8,1,0,ctGen,1))+IF($E$27<$E76,AN$27,0)","v":25317.539999999997},{"$f":"SUMPRODUCT((OFFSET(Generators!$L$8,1,0,ctGen,1)<=DATE(AO$25,1,1))*(OFFSET(Generators!$N$8,1,0,ctGen,1)>DATE(AO$25,1,1))*(OFFSET(Generators!$E$8,1,0,ctGen,1)=\"Gas\")*(OFFSET(Generators!$J$8,1,0,ctGen,1)>0)*(OFFSET(Generators!$J$8,1,0,ctGen,1)<$E76)*OFFSET(Generators!$O$8,1,0,ctGen,1))+IF($E$27<$E76,AO$27,0)","v":25317.539999999997},{"$f":"SUMPRODUCT((OFFSET(Generators!$L$8,1,0,ctGen,1)<=DATE(AP$25,1,1))*(OFFSET(Generators!$N$8,1,0,ctGen,1)>DATE(AP$25,1,1))*(OFFSET(Generators!$E$8,1,0,ctGen,1)=\"Gas\")*(OFFSET(Generators!$J$8,1,0,ctGen,1)>0)*(OFFSET(Generators!$J$8,1,0,ctGen,1)<$E76)*OFFSET(Generators!$O$8,1,0,ctGen,1))+IF($E$27<$E76,AP$27,0)","v":25317.539999999997},{"$f":"SUMPRODUCT((OFFSET(Generators!$L$8,1,0,ctGen,1)<=DATE(AQ$25,1,1))*(OFFSET(Generators!$N$8,1,0,ctGen,1)>DATE(AQ$25,1,1))*(OFFSET(Generators!$E$8,1,0,ctGen,1)=\"Gas\")*(OFFSET(Generators!$J$8,1,0,ctGen,1)>0)*(OFFSET(Generators!$J$8,1,0,ctGen,1)<$E76)*OFFSET(Generators!$O$8,1,0,ctGen,1))+IF($E$27<$E76,AQ$27,0)","v":25317.539999999997},{"$f":"SUMPRODUCT((OFFSET(Generators!$L$8,1,0,ctGen,1)<=DATE(AR$25,1,1))*(OFFSET(Generators!$N$8,1,0,ctGen,1)>DATE(AR$25,1,1))*(OFFSET(Generators!$E$8,1,0,ctGen,1)=\"Gas\")*(OFFSET(Generators!$J$8,1,0,ctGen,1)>0)*(OFFSET(Generators!$J$8,1,0,ctGen,1)<$E76)*OFFSET(Generators!$O$8,1,0,ctGen,1))+IF($E$27<$E76,AR$27,0)","v":25317.539999999997},{"$f":"SUMPRODUCT((OFFSET(Generators!$L$8,1,0,ctGen,1)<=DATE(AS$25,1,1))*(OFFSET(Generators!$N$8,1,0,ctGen,1)>DATE(AS$25,1,1))*(OFFSET(Generators!$E$8,1,0,ctGen,1)=\"Gas\")*(OFFSET(Generators!$J$8,1,0,ctGen,1)>0)*(OFFSET(Generators!$J$8,1,0,ctGen,1)<$E76)*OFFSET(Generators!$O$8,1,0,ctGen,1))+IF($E$27<$E76,AS$27,0)","v":25317.539999999997},{"$f":"SUMPRODUCT((OFFSET(Generators!$L$8,1,0,ctGen,1)<=DATE(AT$25,1,1))*(OFFSET(Generators!$N$8,1,0,ctGen,1)>DATE(AT$25,1,1))*(OFFSET(Generators!$E$8,1,0,ctGen,1)=\"Gas\")*(OFFSET(Generators!$J$8,1,0,ctGen,1)>0)*(OFFSET(Generators!$J$8,1,0,ctGen,1)<$E76)*OFFSET(Generators!$O$8,1,0,ctGen,1))+IF($E$27<$E76,AT$27,0)","v":25317.539999999997},{"$f":"SUMPRODUCT((OFFSET(Generators!$L$8,1,0,ctGen,1)<=DATE(AU$25,1,1))*(OFFSET(Generators!$N$8,1,0,ctGen,1)>DATE(AU$25,1,1))*(OFFSET(Generators!$E$8,1,0,ctGen,1)=\"Gas\")*(OFFSET(Generators!$J$8,1,0,ctGen,1)>0)*(OFFSET(Generators!$J$8,1,0,ctGen,1)<$E76)*OFFSET(Generators!$O$8,1,0,ctGen,1))+IF($E$27<$E76,AU$27,0)","v":25317.539999999997},{"$f":"SUMPRODUCT((OFFSET(Generators!$L$8,1,0,ctGen,1)<=DATE(AV$25,1,1))*(OFFSET(Generators!$N$8,1,0,ctGen,1)>DATE(AV$25,1,1))*(OFFSET(Generators!$E$8,1,0,ctGen,1)=\"Gas\")*(OFFSET(Generators!$J$8,1,0,ctGen,1)>0)*(OFFSET(Generators!$J$8,1,0,ctGen,1)<$E76)*OFFSET(Generators!$O$8,1,0,ctGen,1))+IF($E$27<$E76,AV$27,0)","v":25317.539999999997},{"$f":"SUMPRODUCT((OFFSET(Generators!$L$8,1,0,ctGen,1)<=DATE(AW$25,1,1))*(OFFSET(Generators!$N$8,1,0,ctGen,1)>DATE(AW$25,1,1))*(OFFSET(Generators!$E$8,1,0,ctGen,1)=\"Gas\")*(OFFSET(Generators!$J$8,1,0,ctGen,1)>0)*(OFFSET(Generators!$J$8,1,0,ctGen,1)<$E76)*OFFSET(Generators!$O$8,1,0,ctGen,1))+IF($E$27<$E76,AW$27,0)","v":25317.539999999997},{"$f":"SUMPRODUCT((OFFSET(Generators!$L$8,1,0,ctGen,1)<=DATE(AX$25,1,1))*(OFFSET(Generators!$N$8,1,0,ctGen,1)>DATE(AX$25,1,1))*(OFFSET(Generators!$E$8,1,0,ctGen,1)=\"Gas\")*(OFFSET(Generators!$J$8,1,0,ctGen,1)>0)*(OFFSET(Generators!$J$8,1,0,ctGen,1)<$E76)*OFFSET(Generators!$O$8,1,0,ctGen,1))+IF($E$27<$E76,AX$27,0)","v":25317.539999999997},{"$f":"SUMPRODUCT((OFFSET(Generators!$L$8,1,0,ctGen,1)<=DATE(AY$25,1,1))*(OFFSET(Generators!$N$8,1,0,ctGen,1)>DATE(AY$25,1,1))*(OFFSET(Generators!$E$8,1,0,ctGen,1)=\"Gas\")*(OFFSET(Generators!$J$8,1,0,ctGen,1)>0)*(OFFSET(Generators!$J$8,1,0,ctGen,1)<$E76)*OFFSET(Generators!$O$8,1,0,ctGen,1))+IF($E$27<$E76,AY$27,0)","v":25317.539999999997},{"$f":"SUMPRODUCT((OFFSET(Generators!$L$8,1,0,ctGen,1)<=DATE(AZ$25,1,1))*(OFFSET(Generators!$N$8,1,0,ctGen,1)>DATE(AZ$25,1,1))*(OFFSET(Generators!$E$8,1,0,ctGen,1)=\"Gas\")*(OFFSET(Generators!$J$8,1,0,ctGen,1)>0)*(OFFSET(Generators!$J$8,1,0,ctGen,1)<$E76)*OFFSET(Generators!$O$8,1,0,ctGen,1))+IF($E$27<$E76,AZ$27,0)","v":25502.690699443021},{"$f":"SUMPRODUCT((OFFSET(Generators!$L$8,1,0,ctGen,1)<=DATE(BA$25,1,1))*(OFFSET(Generators!$N$8,1,0,ctGen,1)>DATE(BA$25,1,1))*(OFFSET(Generators!$E$8,1,0,ctGen,1)=\"Gas\")*(OFFSET(Generators!$J$8,1,0,ctGen,1)>0)*(OFFSET(Generators!$J$8,1,0,ctGen,1)<$E76)*OFFSET(Generators!$O$8,1,0,ctGen,1))+IF($E$27<$E76,BA$27,0)","v":25738.61065197887},{"$f":"SUMPRODUCT((OFFSET(Generators!$L$8,1,0,ctGen,1)<=DATE(BB$25,1,1))*(OFFSET(Generators!$N$8,1,0,ctGen,1)>DATE(BB$25,1,1))*(OFFSET(Generators!$E$8,1,0,ctGen,1)=\"Gas\")*(OFFSET(Generators!$J$8,1,0,ctGen,1)>0)*(OFFSET(Generators!$J$8,1,0,ctGen,1)<$E76)*OFFSET(Generators!$O$8,1,0,ctGen,1))+IF($E$27<$E76,BB$27,0)","v":25975.524751825822}]
[null,4,{"$f":"C84+1000","v":3000},4000,null,{"$f":"IF($C85>F$78,0,(SUM((IF(F$31:F$78<=$D85,F$31:F$78,$D85)-IF(F$30:F$77<=$D85,F$30:F$77,$D85))*$C$31:$C$78)-SUM(($D$82:$D85-$D$81:$D84)*F$81:F84))/(MIN($D85,F$78)-$D84))","v":6.8385024999999988},{"$f":"IF($C85>G$78,0,(SUM((IF(G$31:G$78<=$D85,G$31:G$78,$D85)-IF(G$30:G$77<=$D85,G$30:G$77,$D85))*$C$31:$C$78)-SUM(($D$82:$D85-$D$81:$D84)*G$81:G84))/(MIN($D85,G$78)-$D84))","v":6.8385024999999988},{"$f":"IF($C85>H$78,0,(SUM((IF(H$31:H$78<=$D85,H$31:H$78,$D85)-IF(H$30:H$77<=$D85,H$30:H$77,$D85))*$C$31:$C$78)-SUM(($D$82:$D85-$D$81:$D84)*H$81:H84))/(MIN($D85,H$78)-$D84))","v":6.8385024999999988},{"$f":"IF($C85>I$78,0,(SUM((IF(I$31:I$78<=$D85,I$31:I$78,$D85)-IF(I$30:I$77<=$D85,I$30:I$77,$D85))*$C$31:$C$78)-SUM(($D$82:$D85-$D$81:$D84)*I$81:I84))/(MIN($D85,I$78)-$D84))","v":6.8385024999999988},{"$f":"IF($C85>J$78,0,(SUM((IF(J$31:J$78<=$D85,J$31:J$78,$D85)-IF(J$30:J$77<=$D85,J$30:J$77,$D85))*$C$31:$C$78)-SUM(($D$82:$D85-$D$81:$D84)*J$81:J84))/(MIN($D85,J$78)-$D84))","v":6.8385024999999988},{"$f":"IF($C85>K$78,0,(SUM((IF(K$31:K$78<=$D85,K$31:K$78,$D85)-IF(K$30:K$77<=$D85,K$30:K$77,$D85))*$C$31:$C$78)-SUM(($D$82:$D85-$D$81:$D84)*K$81:K84))/(MIN($D85,K$78)-$D84))","v":6.8385024999999988},{"$f":"IF($C85>L$78,0,(SUM((IF(L$31:L$78<=$D85,L$31:L$78,$D85)-IF(L$30:L$77<=$D85,L$30:L$77,$D85))*$C$31:$C$78)-SUM(($D$82:$D85-$D$81:$D84)*L$81:L84))/(MIN($D85,L$78)-$D84))","v":6.8385024999999988},{"$f":"IF($C85>M$78,0,(SUM((IF(M$31:M$78<=$D85,M$31:M$78,$D85)-IF(M$30:M$77<=$D85,M$30:M$77,$D85))*$C$31:$C$78)-SUM(($D$82:$D85-$D$81:$D84)*M$81:M84))/(MIN($D85,M$78)-$D84))","v":6.8385024999999988},{"$f":"IF($C85>N$78,0,(SUM((IF(N$31:N$78<=$D85,N$31:N$78,$D85)-IF(N$30:N$77<=$D85,N$30:N$77,$D85))*$C$31:$C$78)-SUM(($D$82:$D85-$D$81:$D84)*N$81:N84))/(MIN($D85,N$78)-$D84))","v":6.8385024999999988},{"$f":"IF($C85>O$78,0,(SUM((IF(O$31:O$78<=$D85,O$31:O$78,$D85)-IF(O$30:O$77<=$D85,O$30:O$77,$D85))*$C$31:$C$78)-SUM(($D$82:$D85-$D$81:$D84)*O$81:O84))/(MIN($D85,O$78)-$D84))","v":6.8385024999999988},{"$f":"IF($C85>P$78,0,(SUM((IF(P$31:P$78<=$D85,P$31:P$78,$D85)-IF(P$30:P$77<=$D85,P$30:P$77,$D85))*$C$31:$C$78)-SUM(($D$82:$D85-$D$81:$D84)*P$81:P84))/(MIN($D85,P$78)-$D84))","v":6.8385024999999988},{"$f":"IF($C85>Q$78,0,(SUM((IF(Q$31:Q$78<=$D85,Q$31:Q$78,$D85)-IF(Q$30:Q$77<=$D85,Q$30:Q$77,$D85))*$C$31:$C$78)-SUM(($D$82:$D85-$D$81:$D84)*Q$81:Q84))/(MIN($D85,Q$78)-$D84))","v":6.8385024999999988},{"$f":"IF($C85>R$78,0,(SUM((IF(R$31:R$78<=$D85,R$31:R$78,$D85)-IF(R$30:R$77<=$D85,R$30:R$77,$D85))*$C$31:$C$78)-SUM(($D$82:$D85-$D$81:$D84)*R$81:R84))/(MIN($D85,R$78)-$D84))","v":6.8385024999999988},{"$f":"IF($C85>S$78,0,(SUM((IF(S$31:S$78<=$D85,S$31:S$78,$D85)-IF(S$30:S$77<=$D85,S$30:S$77,$D85))*$C$31:$C$78)-SUM(($D$82:$D85-$D$81:$D84)*S$81:S84))/(MIN($D85,S$78)-$D84))","v":6.8385024999999988},{"$f":"IF($C85>T$78,0,(SUM((IF(T$31:T$78<=$D85,T$31:T$78,$D85)-IF(T$30:T$77<=$D85,T$30:T$77,$D85))*$C$31:$C$78)-SUM(($D$82:$D85-$D$81:$D84)*T$81:T84))/(MIN($D85,T$78)-$D84))","v":6.8385024999999988},{"$f":"IF($C85>U$78,0,(SUM((IF(U$31:U$78<=$D85,U$31:U$78,$D85)-IF(U$30:U$77<=$D85,U$30:U$77,$D85))*$C$31:$C$78)-SUM(($D$82:$D85-$D$81:$D84)*U$81:U84))/(MIN($D85,U$78)-$D84))","v":6.8385024999999988},{"$f":"IF($C85>V$78,0,(SUM((IF(V$31:V$78<=$D85,V$31:V$78,$D85)-IF(V$30:V$77<=$D85,V$30:V$77,$D85))*$C$31:$C$78)-SUM(($D$82:$D85-$D$81:$D84)*V$81:V84))/(MIN($D85,V$78)-$D84))","v":6.8385024999999988},{"$f":"IF($C85>W$78,0,(SUM((IF(W$31:W$78<=$D85,W$31:W$78,$D85)-IF(W$30:W$77<=$D85,W$30:W$77,$D85))*$C$31:$C$78)-SUM(($D$82:$D85-$D$81:$D84)*W$81:W84))/(MIN($D85,W$78)-$D84))","v":6.8385024999999988},{"$f":"IF($C85>X$78,0,(SUM((IF(X$31:X$78<=$D85,X$31:X$78,$D85)-IF(X$30:X$77<=$D85,X$30:X$77,$D85))*$C$31:$C$78)-SUM(($D$82:$D85-$D$81:$D84)*X$81:X84))/(MIN($D85,X$78)-$D84))","v":6.8385024999999988},{"$f":"IF($C85>Y$78,0,(SUM((IF(Y$31:Y$78<=$D85,Y$31:Y$78,$D85)-IF(Y$30:Y$77<=$D85,Y$30:Y$77,$D85))*$C$31:$C$78)-SUM(($D$82:$D85-$D$81:$D84)*Y$81:Y84))/(MIN($D85,Y$78)-$D84))","v":6.8385024999999988},{"$f":"IF($C85>Z$78,0,(SUM((IF(Z$31:Z$78<=$D85,Z$31:Z$78,$D85)-IF(Z$30:Z$77<=$D85,Z$30:Z$77,$D85))*$C$31:$C$78)-SUM(($D$82:$D85-$D$81:$D84)*Z$81:Z84))/(MIN($D85,Z$78)-$D84))","v":6.8385024999999988},{"$f":"IF($C85>AA$78,0,(SUM((IF(AA$31:AA$78<=$D85,AA$31:AA$78,$D85)-IF(AA$30:AA$77<=$D85,AA$30:AA$77,$D85))*$C$31:$C$78)-SUM(($D$82:$D85-$D$81:$D84)*AA$81:AA84))/(MIN($D85,AA$78)-$D84))","v":6.8385024999999988},{"$f":"IF($C85>AB$78,0,(SUM((IF(AB$31:AB$78<=$D85,AB$31:AB$78,$D85)-IF(AB$30:AB$77<=$D85,AB$30:AB$77,$D85))*$C$31:$C$78)-SUM(($D$82:$D85-$D$81:$D84)*AB$81:AB84))/(MIN($D85,AB$78)-$D84))","v":6.8385024999999988},{"$f":"IF($C85>AC$78,0,(SUM((IF(AC$31:AC$78<=$D85,AC$31:AC$78,$D85)-IF(AC$30:AC$77<=$D85,AC$30:AC$77,$D85))*$C$31:$C$78)-SUM(($D$82:$D85-$D$81:$D84)*AC$81:AC84))/(MIN($D85,AC$78)-$D84))","v":6.8385024999999988},{"$f":"IF($C85>AD$78,0,(SUM((IF(AD$31:AD$78<=$D85,AD$31:AD$78,$D85)-IF(AD$30:AD$77<=$D85,AD$30:AD$77,$D85))*$C$31:$C$78)-SUM(($D$82:$D85-$D$81:$D84)*AD$81:AD84))/(MIN($D85,AD$78)-$D84))","v":6.8385024999999988},{"$f":"IF($C85>AE$78,0,(SUM((IF(AE$31:AE$78<=$D85,AE$31:AE$78,$D85)-IF(AE$30:AE$77<=$D85,AE$30:AE$77,$D85))*$C$31:$C$78)-SUM(($D$82:$D85-$D$81:$D84)*AE$81:AE84))/(MIN($D85,AE$78)-$D84))","v":6.8385024999999988},{"$f":"IF($C85>AF$78,0,(SUM((IF(AF$31:AF$78<=$D85,AF$31:AF$78,$D85)-IF(AF$30:AF$77<=$D85,AF$30:AF$77,$D85))*$C$31:$C$78)-SUM(($D$82:$D85-$D$81:$D84)*AF$81:AF84))/(MIN($D85,AF$78)-$D84))","v":6.8385024999999988},{"$f":"IF($C85>AG$78,0,(SUM((IF(AG$31:AG$78<=$D85,AG$31:AG$78,$D85)-IF(AG$30:AG$77<=$D85,AG$30:AG$77,$D85))*$C$31:$C$78)-SUM(($D$82:$D85-$D$81:$D84)*AG$81:AG84))/(MIN($D85,AG$78)-$D84))","v":6.8385024999999988},{"$f":"IF($C85>AH$78,0,(SUM((IF(AH$31:AH$78<=$D85,AH$31:AH$78,$D85)-IF(AH$30:AH$77<=$D85,AH$30:AH$77,$D85))*$C$31:$C$78)-SUM(($D$82:$D85-$D$81:$D84)*AH$81:AH84))/(MIN($D85,AH$78)-$D84))","v":6.8385024999999988},{"$f":"IF($C85>AI$78,0,(SUM((IF(AI$31:AI$78<=$D85,AI$31:AI$78,$D85)-IF(AI$30:AI$77<=$D85,AI$30:AI$77,$D85))*$C$31:$C$78)-SUM(($D$82:$D85-$D$81:$D84)*AI$81:AI84))/(MIN($D85,AI$78)-$D84))","v":6.8385024999999988},{"$f":"IF($C85>AJ$78,0,(SUM((IF(AJ$31:AJ$78<=$D85,AJ$31:AJ$78,$D85)-IF(AJ$30:AJ$77<=$D85,AJ$30:AJ$77,$D85))*$C$31:$C$78)-SUM(($D$82:$D85-$D$81:$D84)*AJ$81:AJ84))/(MIN($D85,AJ$78)-$D84))","v":6.8385024999999988},{"$f":"IF($C85>AK$78,0,(SUM((IF(AK$31:AK$78<=$D85,AK$31:AK$78,$D85)-IF(AK$30:AK$77<=$D85,AK$30:AK$77,$D85))*$C$31:$C$78)-SUM(($D$82:$D85-$D$81:$D84)*AK$81:AK84))/(MIN($D85,AK$78)-$D84))","v":6.8385024999999988},{"$f":"IF($C85>AL$78,0,(SUM((IF(AL$31:AL$78<=$D85,AL$31:AL$78,$D85)-IF(AL$30:AL$77<=$D85,AL$30:AL$77,$D85))*$C$31:$C$78)-SUM(($D$82:$D85-$D$81:$D84)*AL$81:AL84))/(MIN($D85,AL$78)-$D84))","v":6.8385024999999988},{"$f":"IF($C85>AM$78,0,(SUM((IF(AM$31:AM$78<=$D85,AM$31:AM$78,$D85)-IF(AM$30:AM$77<=$D85,AM$30:AM$77,$D85))*$C$31:$C$78)-SUM(($D$82:$D85-$D$81:$D84)*AM$81:AM84))/(MIN($D85,AM$78)-$D84))","v":6.8385024999999988},{"$f":"IF($C85>AN$78,0,(SUM((IF(AN$31:AN$78<=$D85,AN$31:AN$78,$D85)-IF(AN$30:AN$77<=$D85,AN$30:AN$77,$D85))*$C$31:$C$78)-SUM(($D$82:$D85-$D$81:$D84)*AN$81:AN84))/(MIN($D85,AN$78)-$D84))","v":6.8385024999999988},{"$f":"IF($C85>AO$78,0,(SUM((IF(AO$31:AO$78<=$D85,AO$31:AO$78,$D85)-IF(AO$30:AO$77<=$D85,AO$30:AO$77,$D85))*$C$31:$C$78)-SUM(($D$82:$D85-$D$81:$D84)*AO$81:AO84))/(MIN($D85,AO$78)-$D84))","v":6.8385024999999988},{"$f":"IF($C85>AP$78,0,(SUM((IF(AP$31:AP$78<=$D85,AP$31:AP$78,$D85)-IF(AP$30:AP$77<=$D85,AP$30:AP$77,$D85))*$C$31:$C$78)-SUM(($D$82:$D85-$D$81:$D84)*AP$81:AP84))/(MIN($D85,AP$78)-$D84))","v":6.8385024999999988},{"$f":"IF($C85>AQ$78,0,(SUM((IF(AQ$31:AQ$78<=$D85,AQ$31:AQ$78,$D85)-IF(AQ$30:AQ$77<=$D85,AQ$30:AQ$77,$D85))*$C$31:$C$78)-SUM(($D$82:$D85-$D$81:$D84)*AQ$81:AQ84))/(MIN($D85,AQ$78)-$D84))","v":6.8385024999999988},{"$f":"IF($C85>AR$78,0,(SUM((IF(AR$31:AR$78<=$D85,AR$31:AR$78,$D85)-IF(AR$30:AR$77<=$D85,AR$30:AR$77,$D85))*$C$31:$C$78)-SUM(($D$82:$D85-$D$81:$D84)*AR$81:AR84))/(MIN($D85,AR$78)-$D84))","v":6.8385024999999988},{"$f":"IF($C85>AS$78,0,(SUM((IF(AS$31:AS$78<=$D85,AS$31:AS$78,$D85)-IF(AS$30:AS$77<=$D85,AS$30:AS$77,$D85))*$C$31:$C$78)-SUM(($D$82:$D85-$D$81:$D84)*AS$81:AS84))/(MIN($D85,AS$78)-$D84))","v":6.8385024999999988},{"$f":"IF($C85>AT$78,0,(SUM((IF(AT$31:AT$78<=$D85,AT$31:AT$78,$D85)-IF(AT$30:AT$77<=$D85,AT$30:AT$77,$D85))*$C$31:$C$78)-SUM(($D$82:$D85-$D$81:$D84)*AT$81:AT84))/(MIN($D85,AT$78)-$D84))","v":6.8385024999999988},{"$f":"IF($C85>AU$78,0,(SUM((IF(AU$31:AU$78<=$D85,AU$31:AU$78,$D85)-IF(AU$30:AU$77<=$D85,AU$30:AU$77,$D85))*$C$31:$C$78)-SUM(($D$82:$D85-$D$81:$D84)*AU$81:AU84))/(MIN($D85,AU$78)-$D84))","v":6.8385024999999988},{"$f":"IF($C85>AV$78,0,(SUM((IF(AV$31:AV$78<=$D85,AV$31:AV$78,$D85)-IF(AV$30:AV$77<=$D85,AV$30:AV$77,$D85))*$C$31:$C$78)-SUM(($D$82:$D85-$D$81:$D84)*AV$81:AV84))/(MIN($D85,AV$78)-$D84))","v":6.8385024999999988},{"$f":"IF($C85>AW$78,0,(SUM((IF(AW$31:AW$78<=$D85,AW$31:AW$78,$D85)-IF(AW$30:AW$77<=$D85,AW$30:AW$77,$D85))*$C$31:$C$78)-SUM(($D$82:$D85-$D$81:$D84)*AW$81:AW84))/(MIN($D85,AW$78)-$D84))","v":6.8385024999999988},{"$f":"IF($C85>AX$78,0,(SUM((IF(AX$31:AX$78<=$D85,AX$31:AX$78,$D85)-IF(AX$30:AX$77<=$D85,AX$30:AX$77,$D85))*$C$31:$C$78)-SUM(($D$82:$D85-$D$81:$D84)*AX$81:AX84))/(MIN($D85,AX$78)-$D84))","v":6.8385024999999988},{"$f":"IF($C85>AY$78,0,(SUM((IF(AY$31:AY$78<=$D85,AY$31:AY$78,$D85)-IF(AY$30:AY$77<=$D85,AY$30:AY$77,$D85))*$C$31:$C$78)-SUM(($D$82:$D85-$D$81:$D84)*AY$81:AY84))/(MIN($D85,AY$78)-$D84))","v":6.8385024999999988},{"$f":"IF($C85>AZ$78,0,(SUM((IF(AZ$31:AZ$78<=$D85,AZ$31:AZ$78,$D85)-IF(AZ$30:AZ$77<=$D85,AZ$30:AZ$77,$D85))*$C$31:$C$78)-SUM(($D$82:$D85-$D$81:$D84)*AZ$81:AZ84))/(MIN($D85,AZ$78)-$D84))","v":6.8385024999999988},{"$f":"IF($C85>BA$78,0,(SUM((IF(BA$31:BA$78<=$D85,BA$31:BA$78,$D85)-IF(BA$30:BA$77<=$D85,BA$30:BA$77,$D85))*$C$31:$C$78)-SUM(($D$82:$D85-$D$81:$D84)*BA$81:BA84))/(MIN($D85,BA$78)-$D84))","v":6.8385024999999988},{"$f":"IF($C85>BB$78,0,(SUM((IF(BB$31:BB$78<=$D85,BB$31:BB$78,$D85)-IF(BB$30:BB$77<=$D85,BB$30:BB$77,$D85))*$C$31:$C$78)-SUM(($D$82:$D85-$D$81:$D84)*BB$81:BB84))/(MIN($D85,BB$78)-$D84))","v":6.8385024999999988}]
[null,9,8000,9000,null,{"$f":"IF($C90>F$78,0,(SUM((IF(F$31:F$78<=$D90,F$31:F$78,$D90)-IF(F$30:F$77<=$D90,F$30:F$77,$D90))*$C$31:$C$78)-SUM(($D$82:$D90-$D$81:$D89)*F$81:F89))/(MIN($D90,F$78)-$D89))","v":7},{"$f":"IF($C90>G$78,0,(SUM((IF(G$31:G$78<=$D90,G$31:G$78,$D90)-IF(G$30:G$77<=$D90,G$30:G$77,$D90))*$C$31:$C$78)-SUM(($D$82:$D90-$D$81:$D89)*G$81:G89))/(MIN($D90,G$78)-$D89))","v":7},{"$f":"IF($C90>H$78,0,(SUM((IF(H$31:H$78<=$D90,H$31:H$78,$D90)-IF(H$30:H$77<=$D90,H$30:H$77,$D90))*$C$31:$C$78)-SUM(($D$82:$D90-$D$81:$D89)*H$81:H89))/(MIN($D90,H$78)-$D89))","v":7},{"$f":"IF($C90>I$78,0,(SUM((IF(I$31:I$78<=$D90,I$31:I$78,$D90)-IF(I$30:I$77<=$D90,I$30:I$77,$D90))*$C$31:$C$78)-SUM(($D$82:$D90-$D$81:$D89)*I$81:I89))/(MIN($D90,I$78)-$D89))","v":7},{"$f":"IF($C90>J$78,0,(SUM((IF(J$31:J$78<=$D90,J$31:J$78,$D90)-IF(J$30:J$77<=$D90,J$30:J$77,$D90))*$C$31:$C$78)-SUM(($D$82:$D90-$D$81:$D89)*J$81:J89))/(MIN($D90,J$78)-$D89))","v":7},{"$f":"IF($C90>K$78,0,(SUM((IF(K$31:K$78<=$D90,K$31:K$78,$D90)-IF(K$30:K$77<=$D90,K$30:K$77,$D90))*$C$31:$C$78)-SUM(($D$82:$D90-$D$81:$D89)*K$81:K89))/(MIN($D90,K$78)-$D89))","v":7},{"$f":"IF($C90>L$78,0,(SUM((IF(L$31:L$78<=$D90,L$31:L$78,$D90)-IF(L$30:L$77<=$D90,L$30:L$77,$D90))*$C$31:$C$78)-SUM(($D$82:$D90-$D$81:$D89)*L$81:L89))/(MIN($D90,L$78)-$D89))","v":7},{"$f":"IF($C90>M$78,0,(SUM((IF(M$31:M$78<=$D90,M$31:M$78,$D90)-IF(M$30:M$77<=$D90,M$30:M$77,$D90))*$C$31:$C$78)-SUM(($D$82:$D90-$D$81:$D89)*M$81:M89))/(MIN($D90,M$78)-$D89))","v":7},{"$f":"IF($C90>N$78,0,(SUM((IF(N$31:N$78<=$D90,N$31:N$78,$D90)-IF(N$30:N$77<=$D90,N$30:N$77,$D90))*$C$31:$C$78)-SUM(($D$82:$D90-$D$81:$D89)*N$81:N89))/(MIN($D90,N$78)-$D89))","v":7},{"$f":"IF($C90>O$78,0,(SUM((IF(O$31:O$78<=$D90,O$31:O$78,$D90)-IF(O$30:O$77<=$D90,O$30:O$77,$D90))*$C$31:$C$78)-SUM(($D$82:$D90-$D$81:$D89)*O$81:O89))/(MIN($D90,O$78)-$D89))","v":7},{"$f":"IF($C90>P$78,0,(SUM((IF(P$31:P$78<=$D90,P$31:P$78,$D90)-IF(P$30:P$77<=$D90,P$30:P$77,$D90))*$C$31:$C$78)-SUM(($D$82:$D90-$D$81:$D89)*P$81:P89))/(MIN($D90,P$78)-$D89))","v":7},{"$f":"IF($C90>Q$78,0,(SUM((IF(Q$31:Q$78<=$D90,Q$31:Q$78,$D90)-IF(Q$30:Q$77<=$D90,Q$30:Q$77,$D90))*$C$31:$C$78)-SUM(($D$82:$D90-$D$81:$D89)*Q$81:Q89))/(MIN($D90,Q$78)-$D89))","v":7},{"$f":"IF($C90>R$78,0,(SUM((IF(R$31:R$78<=$D90,R$31:R$78,$D90)-IF(R$30:R$77<=$D90,R$30:R$77,$D90))*$C$31:$C$78)-SUM(($D$82:$D90-$D$81:$D89)*R$81:R89))/(MIN($D90,R$78)-$D89))","v":7},{"$f":"IF($C90>S$78,0,(SUM((IF(S$31:S$78<=$D90,S$31:S$78,$D90)-IF(S$30:S$77<=$D90,S$30:S$77,$D90))*$C$31:$C$78)-SUM(($D$82:$D90-$D$81:$D89)*S$81:S89))/(MIN($D90,S$78)-$D89))","v":7},{"$f":"IF($C90>T$78,0,(SUM((IF(T$31:T$78<=$D90,T$31:T$78,$D90)-IF(T$30:T$77<=$D90,T$30:T$77,$D90))*$C$31:$C$78)-SUM(($D$82:$D90-$D$81:$D89)*T$81:T89))/(MIN($D90,T$78)-$D89))","v":7},{"$f":"IF($C90>U$78,0,(SUM((IF(U$31:U$78<=$D90,U$31:U$78,$D90)-IF(U$30:U$77<=$D90,U$30:U$77,$D90))*$C$31:$C$78)-SUM(($D$82:$D90-$D$81:$D89)*U$81:U89))/(MIN($D90,U$78)-$D89))","v":7},{"$f":"IF($C90>V$78,0,(SUM((IF(V$31:V$78<=$D90,V$31:V$78,$D90)-IF(V$30:V$77<=$D90,V$30:V$77,$D90))*$C$31:$C$78)-SUM(($D$82:$D90-$D$81:$D89)*V$81:V89))/(MIN($D90,V$78)-$D89))","v":7},{"$f":"IF($C90>W$78,0,(SUM((IF(W$31:W$78<=$D90,W$31:W$78,$D90)-IF(W$30:W$77<=$D90,W$30:W$77,$D90))*$C$31:$C$78)-SUM(($D$82:$D90-$D$81:$D89)*W$81:W89))/(MIN($D90,W$78)-$D89))","v":7},{"$f":"IF($C90>X$78,0,(SUM((IF(X$31:X$78<=$D90,X$31:X$78,$D90)-IF(X$30:X$77<=$D90,X$30:X$77,$D90))*$C$31:$C$78)-SUM(($D$82:$D90-$D$81:$D89)*X$81:X89))/(MIN($D90,X$78)-$D89))","v":7},{"$f":"IF($C90>Y$78,0,(SUM((IF(Y$31:Y$78<=$D90,Y$31:Y$78,$D90)-IF(Y$30:Y$77<=$D90,Y$30:Y$77,$D90))*$C$31:$C$78)-SUM(($D$82:$D90-$D$81:$D89)*Y$81:Y89))/(MIN($D90,Y$78)-$D89))","v":7},{"$f":"IF($C90>Z$78,0,(SUM((IF(Z$31:Z$78<=$D90,Z$31:Z$78,$D90)-IF(Z$30:Z$77<=$D90,Z$30:Z$77,$D90))*$C$31:$C$78)-SUM(($D$82:$D90-$D$81:$D89)*Z$81:Z89))/(MIN($D90,Z$78)-$D89))","v":7},{"$f":"IF($C90>AA$78,0,(SUM((IF(AA$31:AA$78<=$D90,AA$31:AA$78,$D90)-IF(AA$30:AA$77<=$D90,AA$30:AA$77,$D90))*$C$31:$C$78)-SUM(($D$82:$D90-$D$81:$D89)*AA$81:AA89))/(MIN($D90,AA$78)-$D89))","v":7},{"$f":"IF($C90>AB$78,0,(SUM((IF(AB$31:AB$78<=$D90,AB$31:AB$78,$D90)-IF(AB$30:AB$77<=$D90,AB$30:AB$77,$D90))*$C$31:$C$78)-SUM(($D$82:$D90-$D$81:$D89)*AB$81:AB89))/(MIN($D90,AB$78)-$D89))","v":7},{"$f":"IF($C90>AC$78,0,(SUM((IF(AC$31:AC$78<=$D90,AC$31:AC$78,$D90)-IF(AC$30:AC$77<=$D90,AC$30:AC$77,$D90))*$C$31:$C$78)-SUM(($D$82:$D90-$D$81:$D89)*AC$81:AC89))/(MIN($D90,AC$78)-$D89))","v":7},{"$f":"IF($C90>AD$78,0,(SUM((IF(AD$31:AD$78<=$D90,AD$31:AD$78,$D90)-IF(AD$30:AD$77<=$D90,AD$30:AD$77,$D90))*$C$31:$C$78)-SUM(($D$82:$D90-$D$81:$D89)*AD$81:AD89))/(MIN($D90,AD$78)-$D89))","v":7},{"$f":"IF($C90>AE$78,0,(SUM((IF(AE$31:AE$78<=$D90,AE$31:AE$78,$D90)-IF(AE$30:AE$77<=$D90,AE$30:AE$77,$D90))*$C$31:$C$78)-SUM(($D$82:$D90-$D$81:$D89)*AE$81:AE89))/(MIN($D90,AE$78)-$D89))","v":7},{"$f":"IF($C90>AF$78,0,(SUM((IF(AF$31:AF$78<=$D90,AF$31:AF$78,$D90)-IF(AF$30:AF$77<=$D90,AF$30:AF$77,$D90))*$C$31:$C$78)-SUM(($D$82:$D90-$D$81:$D89)*AF$81:AF89))/(MIN($D90,AF$78)-$D89))","v":7},{"$f":"IF($C90>AG$78,0,(SUM((IF(AG$31:AG$78<=$D90,AG$31:AG$78,$D90)-IF(AG$30:AG$77<=$D90,AG$30:AG$77,$D90))*$C$31:$C$78)-SUM(($D$82:$D90-$D$81:$D89)*AG$81:AG89))/(MIN($D90,AG$78)-$D89))","v":7},{"$f":"IF($C90>AH$78,0,(SUM((IF(AH$31:AH$78<=$D90,AH$31:AH$78,$D90)-IF(AH$30:AH$77<=$D90,AH$30:AH$77,$D90))*$C$31:$C$78)-SUM(($D$82:$D90-$D$81:$D89)*AH$81:AH89))/(MIN($D90,AH$78)-$D89))","v":7},{"$f":"IF($C90>AI$78,0,(SUM((IF(AI$31:AI$78<=$D90,AI$31:AI$78,$D90)-IF(AI$30:AI$77<=$D90,AI$30:AI$77,$D90))*$C$31:$C$78)-SUM(($D$82:$D90-$D$81:$D89)*AI$81:AI89))/(MIN($D90,AI$78)-$D89))","v":7},{"$f":"IF($C90>AJ$78,0,(SUM((IF(AJ$31:AJ$78<=$D90,AJ$31:AJ$78,$D90)-IF(AJ$30:AJ$77<=$D90,AJ$30:AJ$77,$D90))*$C$31:$C$78)-SUM(($D$82:$D90-$D$81:$D89)*AJ$81:AJ89))/(MIN($D90,AJ$78)-$D89))","v":7},{"$f":"IF($C90>AK$78,0,(SUM((IF(AK$31:AK$78<=$D90,AK$31:AK$78,$D90)-IF(AK$30:AK$77<=$D90,AK$30:AK$77,$D90))*$C$31:$C$78)-SUM(($D$82:$D90-$D$81:$D89)*AK$81:AK89))/(MIN($D90,AK$78)-$D89))","v":7},{"$f":"IF($C90>AL$78,0,(SUM((IF(AL$31:AL$78<=$D90,AL$31:AL$78,$D90)-IF(AL$30:AL$77<=$D90,AL$30:AL$77,$D90))*$C$31:$C$78)-SUM(($D$82:$D90-$D$81:$D89)*AL$81:AL89))/(MIN($D90,AL$78)-$D89))","v":7},{"$f":"IF($C90>AM$78,0,(SUM((IF(AM$31:AM$78<=$D90,AM$31:AM$78,$D90)-IF(AM$30:AM$77<=$D90,AM$30:AM$77,$D90))*$C$31:$C$78)-SUM(($D$82:$D90-$D$81:$D89)*AM$81:AM89))/(MIN($D90,AM$78)-$D89))","v":7},{"$f":"IF($C90>AN$78,0,(SUM((IF(AN$31:AN$78<=$D90,AN$31:AN$78,$D90)-IF(AN$30:AN$77<=$D90,AN$30:AN$77,$D90))*$C$31:$C$78)-SUM(($D$82:$D90-$D$81:$D89)*AN$81:AN89))/(MIN($D90,AN$78)-$D89))","v":7},{"$f":"IF($C90>AO$78,0,(SUM((IF(AO$31:AO$78<=$D90,AO$31:AO$78,$D90)-IF(AO$30:AO$77<=$D90,AO$30:AO$77,$D90))*$C$31:$C$78)-SUM(($D$82:$D90-$D$81:$D89)*AO$81:AO89))/(MIN($D90,AO$78)-$D89))","v":7},{"$f":"IF($C90>AP$78,0,(SUM((IF(AP$31:AP$78<=$D90,AP$31:AP$78,$D90)-IF(AP$30:AP$77<=$D90,AP$30:AP$77,$D90))*$C$31:$C$78)-SUM(($D$82:$D90-$D$81:$D89)*AP$81:AP89))/(MIN($D90,AP$78)-$D89))","v":7},{"$f":"IF($C90>AQ$78,0,(SUM((IF(AQ$31:AQ$78<=$D90,AQ$31:AQ$78,$D90)-IF(AQ$30:AQ$77<=$D90,AQ$30:AQ$77,$D90))*$C$31:$C$78)-SUM(($D$82:$D90-$D$81:$D89)*AQ$81:AQ89))/(MIN($D90,AQ$78)-$D89))","v":7},{"$f":"IF($C90>AR$78,0,(SUM((IF(AR$31:AR$78<=$D90,AR$31:AR$78,$D90)-IF(AR$30:AR$77<=$D90,AR$30:AR$77,$D90))*$C$31:$C$78)-SUM(($D$82:$D90-$D$81:$D89)*AR$81:AR89))/(MIN($D90,AR$78)-$D89))","v":7},{"$f":"IF($C90>AS$78,0,(SUM((IF(AS$31:AS$78<=$D90,AS$31:AS$78,$D90)-IF(AS$30:AS$77<=$D90,AS$30:AS$77,$D90))*$C$31:$C$78)-SUM(($D$82:$D90-$D$81:$D89)*AS$81:AS89))/(MIN($D90,AS$78)-$D89))","v":7},{"$f":"IF($C90>AT$78,0,(SUM((IF(AT$31:AT$78<=$D90,AT$31:AT$78,$D90)-IF(AT$30:AT$77<=$D90,AT$30:AT$77,$D90))*$C$31:$C$78)-SUM(($D$82:$D90-$D$81:$D89)*AT$81:AT89))/(MIN($D90,AT$78)-$D89))","v":7},{"$f":"IF($C90>AU$78,0,(SUM((IF(AU$31:AU$78<=$D90,AU$31:AU$78,$D90)-IF(AU$30:AU$77<=$D90,AU$30:AU$77,$D90))*$C$31:$C$78)-SUM(($D$82:$D90-$D$81:$D89)*AU$81:AU89))/(MIN($D90,AU$78)-$D89))","v":7},{"$f":"IF($C90>AV$78,0,(SUM((IF(AV$31:AV$78<=$D90,AV$31:AV$78,$D90)-IF(AV$30:AV$77<=$D90,AV$30:AV$77,$D90))*$C$31:$C$78)-SUM(($D$82:$D90-$D$81:$D89)*AV$81:AV89))/(MIN($D90,AV$78)-$D89))","v":7},{"$f":"IF($C90>AW$78,0,(SUM((IF(AW$31:AW$78<=$D90,AW$31:AW$78,$D90)-IF(AW$30:AW$77<=$D90,AW$30:AW$77,$D90))*$C$31:$C$78)-SUM(($D$82:$D90-$D$81:$D89)*AW$81:AW89))/(MIN($D90,AW$78)-$D89))","v":7},{"$f":"IF($C90>AX$78,0,(SUM((IF(AX$31:AX$78<=$D90,AX$31:AX$78,$D90)-IF(AX$30:AX$77<=$D90,AX$30:AX$77,$D90))*$C$31:$C$78)-SUM(($D$82:$D90-$D$81:$D89)*AX$81:AX89))/(MIN($D90,AX$78)-$D89))","v":7},{"$f":"IF($C90>AY$78,0,(SUM((IF(AY$31:AY$78<=$D90,AY$31:AY$78,$D90)-IF(AY$30:AY$77<=$D90,AY$30:AY$77,$D90))*$C$31:$C$78)-SUM(($D$82:$D90-$D$81:$D89)*AY$81:AY89))/(MIN($D90,AY$78)-$D89))","v":7},{"$f":"IF($C90>AZ$78,0,(SUM((IF(AZ$31:AZ$78<=$D90,AZ$31:AZ$78,$D90)-IF(AZ$30:AZ$77<=$D90,AZ$30:AZ$77,$D90))*$C$31:$C$78)-SUM(($D$82:$D90-$D$81:$D89)*AZ$81:AZ89))/(MIN($D90,AZ$78)-$D89))","v":7},{"$f":"IF($C90>BA$78,0,(SUM((IF(BA$31:BA$78<=$D90,BA$31:BA$78,$D90)-IF(BA$30:BA$77<=$D90,BA$30:BA$77,$D90))*$C$31:$C$78)-SUM(($D$82:$D90-$D$81:$D89)*BA$81:BA89))/(MIN($D90,BA$78)-$D89))","v":7},{"$f":"IF($C90>BB$78,0,(SUM((IF(BB$31:BB$78<=$D90,BB$31:BB$78,$D90)-IF(BB$30:BB$77<=$D90,BB$30:BB$77,$D90))*$C$31:$C$78)-SUM(($D$82:$D90-$D$81:$D89)*BB$81:BB89))/(MIN($D90,BB$78)-$D89))","v":7}]
[null,12,11000,12000,null,{"$f":"IF($C93>F$78,0,(SUM((IF(F$31:F$78<=$D93,F$31:F$78,$D93)-IF(F$30:F$77<=$D93,F$30:F$77,$D93))*$C$31:$C$78)-SUM(($D$82:$D93-$D$81:$D92)*F$81:F92))/(MIN($D93,F$78)-$D92))","v":7.2237275000000079},{"$f":"IF($C93>G$78,0,(SUM((IF(G$31:G$78<=$D93,G$31:G$78,$D93)-IF(G$30:G$77<=$D93,G$30:G$77,$D93))*$C$31:$C$78)-SUM(($D$82:$D93-$D$81:$D92)*G$81:G92))/(MIN($D93,G$78)-$D92))","v":7.2237275000000079},{"$f":"IF($C93>H$78,0,(SUM((IF(H$31:H$78<=$D93,H$31:H$78,$D93)-IF(H$30:H$77<=$D93,H$30:H$77,$D93))*$C$31:$C$78)-SUM(($D$82:$D93-$D$81:$D92)*H$81:H92))/(MIN($D93,H$78)-$D92))","v":7.0497275000000084},{"$f":"IF($C93>I$78,0,(SUM((IF(I$31:I$78<=$D93,I$31:I$78,$D93)-IF(I$30:I$77<=$D93,I$30:I$77,$D93))*$C$31:$C$78)-SUM(($D$82:$D93-$D$81:$D92)*I$81:I92))/(MIN($D93,I$78)-$D92))","v":7.0497275000000084},{"$f":"IF($C93>J$78,0,(SUM((IF(J$31:J$78<=$D93,J$31:J$78,$D93)-IF(J$30:J$77<=$D93,J$30:J$77,$D93))*$C$31:$C$78)-SUM(($D$82:$D93-$D$81:$D92)*J$81:J92))/(MIN($D93,J$78)-$D92))","v":7},{"$f":"IF($C93>K$78,0,(SUM((IF(K$31:K$78<=$D93,K$31:K$78,$D93)-IF(K$30:K$77<=$D93,K$30:K$77,$D93))*$C$31:$C$78)-SUM(($D$82:$D93-$D$81:$D92)*K$81:K92))/(MIN($D93,K$78)-$D92))","v":7},{"$f":"IF($C93>L$78,0,(SUM((IF(L$31:L$78<=$D93,L$31:L$78,$D93)-IF(L$30:L$77<=$D93,L$30:L$77,$D93))*$C$31:$C$78)-SUM(($D$82:$D93-$D$81:$D92)*L$81:L92))/(MIN($D93,L$78)-$D92))","v":7},{"$f":"IF($C93>M$78,0,(SUM((IF(M$31:M$78<=$D93,M$31:M$78,$D93)-IF(M$30:M$77<=$D93,M$30:M$77,$D93))*$C$31:$C$78)-SUM(($D$82:$D93-$D$81:$D92)*M$81:M92))/(MIN($D93,M$78)-$D92))","v":7},{"$f":"IF($C93>N$78,0,(SUM((IF(N$31:N$78<=$D93,N$31:N$78,$D93)-IF(N$30:N$77<=$D93,N$30:N$77,$D93))*$C$31:$C$78)-SUM(($D$82:$D93-$D$81:$D92)*N$81:N92))/(MIN($D93,N$78)-$D92))","v":7},{"$f":"IF($C93>O$78,0,(SUM((IF(O$31:O$78<=$D93,O$31:O$78,$D93)-IF(O$30:O$77<=$D93,O$30:O$77,$D93))*$C$31:$C$78)-SUM(($D$82:$D93-$D$81:$D92)*O$81:O92))/(MIN($D93,O$78)-$D92))","v":7},{"$f":"IF($C93>P$78,0,(SUM((IF(P$31:P$78<=$D93,P$31:P$78,$D93)-IF(P$30:P$77<=$D93,P$30:P$77,$D93))*$C$31:$C$78)-SUM(($D$82:$D93-$D$81:$D92)*P$81:P92))/(MIN($D93,P$78)-$D92))","v":7},{"$f":"IF($C93>Q$78,0,(SUM((IF(Q$31:Q$78<=$D93,Q$31:Q$78,$D93)-IF(Q$30:Q$77<=$D93,Q$30:Q$77,$D93))*$C$31:$C$78)-SUM(($D$82:$D93-$D$81:$D92)*Q$81:Q92))/(MIN($D93,Q$78)-$D92))","v":7},{"$f":"IF($C93>R$78,0,(SUM((IF(R$31:R$78<=$D93,R$31:R$78,$D93)-IF(R$30:R$77<=$D93,R$30:R$77,$D93))*$C$31:$C$78)-SUM(($D$82:$D93-$D$81:$D92)*R$81:R92))/(MIN($D93,R$78)-$D92))","v":7},{"$f":"IF($C93>S$78,0,(SUM((IF(S$31:S$78<=$D93,S$31:S$78,$D93)-IF(S$30:S$77<=$D93,S$30:S$77,$D93))*$C$31:$C$78)-SUM(($D$82:$D93-$D$81:$D92)*S$81:S92))/(MIN($D93,S$78)-$D92))","v":7},{"$f":"IF($C93>T$78,0,(SUM((IF(T$31:T$78<=$D93,T$31:T$78,$D93)-IF(T$30:T$77<=$D93,T$30:T$77,$D93))*$C$31:$C$78)-SUM(($D$82:$D93-$D$81:$D92)*T$81:T92))/(MIN($D93,T$78)-$D92))","v":7},{"$f":"IF($C93>U$78,0,(SUM((IF(U$31:U$78<=$D93,U$31:U$78,$D93)-IF(U$30:U$77<=$D93,U$30:U$77,$D93))*$C$31:$C$78)-SUM(($D$82:$D93-$D$81:$D92)*U$81:U92))/(MIN($D93,U$78)-$D92))","v":7},{"$f":"IF($C93>V$78,0,(SUM((IF(V$31:V$78<=$D93,V$31:V$78,$D93)-IF(V$30:V$77<=$D93,V$30:V$77,$D93))*$C$31:$C$78)-SUM(($D$82:$D93-$D$81:$D92)*V$81:V92))/(MIN($D93,V$78)-$D92))","v":7},{"$f":"IF($C93>W$78,0,(SUM((IF(W$31:W$78<=$D93,W$31:W$78,$D93)-IF(W$30:W$77<=$D93,W$30:W$77,$D93))*$C$31:$C$78)-SUM(($D$82:$D93-$D$81:$D92)*W$81:W92))/(MIN($D93,W$78)-$D92))","v":7},{"$f":"IF($C93>X$78,0,(SUM((IF(X$31:X$78<=$D93,X$31:X$78,$D93)-IF(X$30:X$77<=$D93,X$30:X$77,$D93))*$C$31:$C$78)-SUM(($D$82:$D93-$D$81:$D92)*X$81:X92))/(MIN($D93,X$78)-$D92))","v":7},{"$f":"IF($C93>Y$78,0,(SUM((IF(Y$31:Y$78<=$D93,Y$31:Y$78,$D93)-IF(Y$30:Y$77<=$D93,Y$30:Y$77,$D93))*$C$31:$C$78)-SUM(($D$82:$D93-$D$81:$D92)*Y$81:Y92))/(MIN($D93,Y$78)-$D92))","v":7},{"$f":"IF($C93>Z$78,0,(SUM((IF(Z$31:Z$78<=$D93,Z$31:Z$78,$D93)-IF(Z$30:Z$77<=$D93,Z$30:Z$77,$D93))*$C$31:$C$78)-SUM(($D$82:$D93-$D$81:$D92)*Z$81:Z92))/(MIN($D93,Z$78)-$D92))","v":7},{"$f":"IF($C93>AA$78,0,(SUM((IF(AA$31:AA$78<=$D93,AA$31:AA$78,$D93)-IF(AA$30:AA$77<=$D93,AA$30:AA$77,$D93))*$C$31:$C$78)-SUM(($D$82:$D93-$D$81:$D92)*AA$81:AA92))/(MIN($D93,AA$78)-$D92))","v":7},{"$f":"IF($C93>AB$78,0,(SUM((IF(AB$31:AB$78<=$D93,AB$31:AB$78,$D93)-IF(AB$30:AB$77<=$D93,AB$30:AB$77,$D93))*$C$31:$C$78)-SUM(($D$82:$D93-$D$81:$D92)*AB$81:AB92))/(MIN($D93,AB$78)-$D92))","v":7},{"$f":"IF($C93>AC$78,0,(SUM((IF(AC$31:AC$78<=$D93,AC$31:AC$78,$D93)-IF(AC$30:AC$77<=$D93,AC$30:AC$77,$D93))*$C$31:$C$78)-SUM(($D$82:$D93-$D$81:$D92)*AC$81:AC92))/(MIN($D93,AC$78)-$D92))","v":7},{"$f":"IF($C93>AD$78,0,(SUM((IF(AD$31:AD$78<=$D93,AD$31:AD$78,$D93)-IF(AD$30:AD$77<=$D93,AD$30:AD$77,$D93))*$C$31:$C$78)-SUM(($D$82:$D93-$D$81:$D92)*AD$81:AD92))/(MIN($D93,AD$78)-$D92))","v":7},{"$f":"IF($C93>AE$78,0,(SUM((IF(AE$31:AE$78<=$D93,AE$31:AE$78,$D93)-IF(AE$30:AE$77<=$D93,AE$30:AE$77,$D93))*$C$31:$C$78)-SUM(($D$82:$D93-$D$81:$D92)*AE$81:AE92))/(MIN($D93,AE$78)-$D92))","v":7},{"$f":"IF($C93>AF$78,0,(SUM((IF(AF$31:AF$78<=$D93,AF$31:AF$78,$D93)-IF(AF$30:AF$77<=$D93,AF$30:AF$77,$D93))*$C$31:$C$78)-SUM(($D$82:$D93-$D$81:$D92)*AF$81:AF92))/(MIN($D93,AF$78)-$D92))","v":7},{"$f":"IF($C93>AG$78,0,(SUM((IF(AG$31:AG$78<=$D93,AG$31:AG$78,$D93)-IF(AG$30:AG$77<=$D93,AG$30:AG$77,$D93))*$C$31:$C$78)-SUM(($D$82:$D93-$D$81:$D92)*AG$81:AG92))/(MIN($D93,AG$78)-$D92))","v":7},{"$f":"IF($C93>AH$78,0,(SUM((IF(AH$31:AH$78<=$D93,AH$31:AH$78,$D93)-IF(AH$30:AH$77<=$D93,AH$30:AH$77,$D93))*$C$31:$C$78)-SUM(($D$82:$D93-$D$81:$D92)*AH$81:AH92))/(MIN($D93,AH$78)-$D92))","v":7},{"$f":"IF($C93>AI$78,0,(SUM((IF(AI$31:AI$78<=$D93,AI$31:AI$78,$D93)-IF(AI$30:AI$77<=$D93,AI$30:AI$77,$D93))*$C$31:$C$78)-SUM(($D$82:$D93-$D$81:$D92)*AI$81:AI92))/(MIN($D93,AI$78)-$D92))","v":7},{"$f":"IF($C93>AJ$78,0,(SUM((IF(AJ$31:AJ$78<=$D93,AJ$31:AJ$78,$D93)-IF(AJ$30:AJ$77<=$D93,AJ$30:AJ$77,$D93))*$C$31:$C$78)-SUM(($D$82:$D93-$D$81:$D92)*AJ$81:AJ92))/(MIN($D93,AJ$78)-$D92))","v":7},{"$f":"IF($C93>AK$78,0,(SUM((IF(AK$31:AK$78<=$D93,AK$31:AK$78,$D93)-IF(AK$30:AK$77<=$D93,AK$30:AK$77,$D93))*$C$31:$C$78)-SUM(($D$82:$D93-$D$81:$D92)*AK$81:AK92))/(MIN($D93,AK$78)-$D92))","v":7},{"$f":"IF($C93>AL$78,0,(SUM((IF(AL$31:AL$78<=$D93,AL$31:AL$78,$D93)-IF(AL$30:AL$77<=$D93,AL$30:AL$77,$D93))*$C$31:$C$78)-SUM(($D$82:$D93-$D$81:$D92)*AL$81:AL92))/(MIN($D93,AL$78)-$D92))","v":7},{"$f":"IF($C93>AM$78,0,(SUM((IF(AM$31:AM$78<=$D93,AM$31:AM$78,$D93)-IF(AM$30:AM$77<=$D93,AM$30:AM$77,$D93))*$C$31:$C$78)-SUM(($D$82:$D93-$D$81:$D92)*AM$81:AM92))/(MIN($D93,AM$78)-$D92))","v":7},{"$f":"IF($C93>AN$78,0,(SUM((IF(AN$31:AN$78<=$D93,AN$31:AN$78,$D93)-IF(AN$30:AN$77<=$D93,AN$30:AN$77,$D93))*$C$31:$C$78)-SUM(($D$82:$D93-$D$81:$D92)*AN$81:AN92))/(MIN($D93,AN$78)-$D92))","v":7},{"$f":"IF($C93>AO$78,0,(SUM((IF(AO$31:AO$78<=$D93,AO$31:AO$78,$D93)-IF(AO$30:AO$77<=$D93,AO$30:AO$77,$D93))*$C$31:$C$78)-SUM(($D$82:$D93-$D$81:$D92)*AO$81:AO92))/(MIN($D93,AO$78)-$D92))","v":7},{"$f":"IF($C93>AP$78,0,(SUM((IF(AP$31:AP$78<=$D93,AP$31:AP$78,$D93)-IF(AP$30:AP$77<=$D93,AP$30:AP$77,$D93))*$C$31:$C$78)-SUM(($D$82:$D93-$D$81:$D92)*AP$81:AP92))/(MIN($D93,AP$78)-$D92))","v":7},{"$f":"IF($C93>AQ$78,0,(SUM((IF(AQ$31:AQ$78<=$D93,AQ$31:AQ$78,$D93)-IF(AQ$30:AQ$77<=$D93,AQ$30:AQ$77,$D93))*$C$31:$C$78)-SUM(($D$82:$D93-$D$81:$D92)*AQ$81:AQ92))/(MIN($D93,AQ$78)-$D92))","v":7},{"$f":"IF($C93>AR$78,0,(SUM((IF(AR$31:AR$78<=$D93,AR$31:AR$78,$D93)-IF(AR$30:AR$77<=$D93,AR$30:AR$77,$D93))*$C$31:$C$78)-SUM(($D$82:$D93-$D$81:$D92)*AR$81:AR92))/(MIN($D93,AR$78)-$D92))","v":7},{"$f":"IF($C93>AS$78,0,(SUM((IF(AS$31:AS$78<=$D93,AS$31:AS$78,$D93)-IF(AS$30:AS$77<=$D93,AS$30:AS$77,$D93))*$C$31:$C$78)-SUM(($D$82:$D93-$D$81:$D92)*AS$81:AS92))/(MIN($D93,AS$78)-$D92))","v":7},{"$f":"IF($C93>AT$78,0,(SUM((IF(AT$31:AT$78<=$D93,AT$31:AT$78,$D93)-IF(AT$30:AT$77<=$D93,AT$30:AT$77,$D93))*$C$31:$C$78)-SUM(($D$82:$D93-$D$81:$D92)*AT$81:AT92))/(MIN($D93,AT$78)-$D92))","v":7},{"$f":"IF($C93>AU$78,0,(SUM((IF(AU$31:AU$78<=$D93,AU$31:AU$78,$D93)-IF(AU$30:AU$77<=$D93,AU$30:AU$77,$D93))*$C$31:$C$78)-SUM(($D$82:$D93-$D$81:$D92)*AU$81:AU92))/(MIN($D93,AU$78)-$D92))","v":7},{"$f":"IF($C93>AV$78,0,(SUM((IF(AV$31:AV$78<=$D93,AV$31:AV$78,$D93)-IF(AV$30:AV$77<=$D93,AV$30:AV$77,$D93))*$C$31:$C$78)-SUM(($D$82:$D93-$D$81:$D92)*AV$81:AV92))/(MIN($D93,AV$78)-$D92))","v":7},{"$f":"IF($C93>AW$78,0,(SUM((IF(AW$31:AW$78<=$D93,AW$31:AW$78,$D93)-IF(AW$30:AW$77<=$D93,AW$30:AW$77,$D93))*$C$31:$C$78)-SUM(($D$82:$D93-$D$81:$D92)*AW$81:AW92))/(MIN($D93,AW$78)-$D92))","v":7},{"$f":"IF($C93>AX$78,0,(SUM((IF(AX$31:AX$78<=$D93,AX$31:AX$78,$D93)-IF(AX$30:AX$77<=$D93,AX$30:AX$77,$D93))*$C$31:$C$78)-SUM(($D$82:$D93-$D$81:$D92)*AX$81:AX92))/(MIN($D93,AX$78)-$D92))","v":7},{"$f":"IF($C93>AY$78,0,(SUM((IF(AY$31:AY$78<=$D93,AY$31:AY$78,$D93)-IF(AY$30:AY$77<=$D93,AY$30:AY$77,$D93))*$C$31:$C$78)-SUM(($D$82:$D93-$D$81:$D92)*AY$81:AY92))/(MIN($D93,AY$78)-$D92))","v":7},{"$f":"IF($C93>AZ$78,0,(SUM((IF(AZ$31:AZ$78<=$D93,AZ$31:AZ$78,$D93)-IF(AZ$30:AZ$77<=$D93,AZ$30:AZ$77,$D93))*$C$31:$C$78)-SUM(($D$82:$D93-$D$81:$D92)*AZ$81:AZ92))/(MIN($D93,AZ$78)-$D92))","v":7},{"$f":"IF($C93>BA$78,0,(SUM((IF(BA$31:BA$78<=$D93,BA$31:BA$78,$D93)-IF(BA$30:BA$77<=$D93,BA$30:BA$77,$D93))*$C$31:$C$78)-SUM(($D$82:$D93-$D$81:$D92)*BA$81:BA92))/(MIN($D93,BA$78)-$D92))","v":7},{"$f":"IF($C93>BB$78,0,(SUM((IF(BB$31:BB$78<=$D93,BB$31:BB$78,$D93)-IF(BB$30:BB$77<=$D93,BB$30:BB$77,$D93))*$C$31:$C$78)-SUM(($D$82:$D93-$D$81:$D92)*BB$81:BB92))/(MIN($D93,BB$78)-$D92))","v":7}]
[null,16,15000,16000,null,{"$f":"IF($C97>F$78,0,(SUM((IF(F$31:F$78<=$D97,F$31:F$78,$D97)-IF(F$30:F$77<=$D97,F$30:F$77,$D97))*$C$31:$C$78)-SUM(($D$82:$D97-$D$81:$D96)*F$81:F96))/(MIN($D97,F$78)-$D96))","v":7.5},{"$f":"IF($C97>G$78,0,(SUM((IF(G$31:G$78<=$D97,G$31:G$78,$D97)-IF(G$30:G$77<=$D97,G$30:G$77,$D97))*$C$31:$C$78)-SUM(($D$82:$D97-$D$81:$D96)*G$81:G96))/(MIN($D97,G$78)-$D96))","v":7.3999024999999969},{"$f":"IF($C97>H$78,0,(SUM((IF(H$31:H$78<=$D97,H$31:H$78,$D97)-IF(H$30:H$77<=$D97,H$30:H$77,$D97))*$C$31:$C$78)-SUM(($D$82:$D97-$D$81:$D96)*H$81:H96))/(MIN($D97,H$78)-$D96))","v":7.25},{"$f":"IF($C97>I$78,0,(SUM((IF(I$31:I$78<=$D97,I$31:I$78,$D97)-IF(I$30:I$77<=$D97,I$30:I$77,$D97))*$C$31:$C$78)-SUM(($D$82:$D97-$D$81:$D96)*I$81:I96))/(MIN($D97,I$78)-$D96))","v":7.25},{"$f":"IF($C97>J$78,0,(SUM((IF(J$31:J$78<=$D97,J$31:J$78,$D97)-IF(J$30:J$77<=$D97,J$30:J$77,$D97))*$C$31:$C$78)-SUM(($D$82:$D97-$D$81:$D96)*J$81:J96))/(MIN($D97,J$78)-$D96))","v":7.25},{"$f":"IF($C97>K$78,0,(SUM((IF(K$31:K$78<=$D97,K$31:K$78,$D97)-IF(K$30:K$77<=$D97,K$30:K$77,$D97))*$C$31:$C$78)-SUM(($D$82:$D97-$D$81:$D96)*K$81:K96))/(MIN($D97,K$78)-$D96))","v":7.25},{"$f":"IF($C97>L$78,0,(SUM((IF(L$31:L$78<=$D97,L$31:L$78,$D97)-IF(L$30:L$77<=$D97,L$30:L$77,$D97))*$C$31:$C$78)-SUM(($D$82:$D97-$D$81:$D96)*L$81:L96))/(MIN($D97,L$78)-$D96))","v":7.25},{"$f":"IF($C97>M$78,0,(SUM((IF(M$31:M$78<=$D97,M$31:M$78,$D97)-IF(M$30:M$77<=$D97,M$30:M$77,$D97))*$C$31:$C$78)-SUM(($D$82:$D97-$D$81:$D96)*M$81:M96))/(MIN($D97,M$78)-$D96))","v":7.25},{"$f":"IF($C97>N$78,0,(SUM((IF(N$31:N$78<=$D97,N$31:N$78,$D97)-IF(N$30:N$77<=$D97,N$30:N$77,$D97))*$C$31:$C$78)-SUM(($D$82:$D97-$D$81:$D96)*N$81:N96))/(MIN($D97,N$78)-$D96))","v":7.25},{"$f":"IF($C97>O$78,0,(SUM((IF(O$31:O$78<=$D97,O$31:O$78,$D97)-IF(O$30:O$77<=$D97,O$30:O$77,$D97))*$C$31:$C$78)-SUM(($D$82:$D97-$D$81:$D96)*O$81:O96))/(MIN($D97,O$78)-$D96))","v":7.25},{"$f":"IF($C97>P$78,0,(SUM((IF(P$31:P$78<=$D97,P$31:P$78,$D97)-IF(P$30:P$77<=$D97,P$30:P$77,$D97))*$C$31:$C$78)-SUM(($D$82:$D97-$D$81:$D96)*P$81:P96))/(MIN($D97,P$78)-$D96))","v":7.25},{"$f":"IF($C97>Q$78,0,(SUM((IF(Q$31:Q$78<=$D97,Q$31:Q$78,$D97)-IF(Q$30:Q$77<=$D97,Q$30:Q$77,$D97))*$C$31:$C$78)-SUM(($D$82:$D97-$D$81:$D96)*Q$81:Q96))/(MIN($D97,Q$78)-$D96))","v":7.25},{"$f":"IF($C97>R$78,0,(SUM((IF(R$31:R$78<=$D97,R$31:R$78,$D97)-IF(R$30:R$77<=$D97,R$30:R$77,$D97))*$C$31:$C$78)-SUM(($D$82:$D97-$D$81:$D96)*R$81:R96))/(MIN($D97,R$78)-$D96))","v":7.25},{"$f":"IF($C97>S$78,0,(SUM((IF(S$31:S$78<=$D97,S$31:S$78,$D97)-IF(S$30:S$77<=$D97,S$30:S$77,$D97))*$C$31:$C$78)-SUM(($D$82:$D97-$D$81:$D96)*S$81:S96))/(MIN($D97,S$78)-$D96))","v":7.25},{"$f":"IF($C97>T$78,0,(SUM((IF(T$31:T$78<=$D97,T$31:T$78,$D97)-IF(T$30:T$77<=$D97,T$30:T$77,$D97))*$C$31:$C$78)-SUM(($D$82:$D97-$D$81:$D96)*T$81:T96))/(MIN($D97,T$78)-$D96))","v":7.25},{"$f":"IF($C97>U$78,0,(SUM((IF(U$31:U$78<=$D97,U$31:U$78,$D97)-IF(U$30:U$77<=$D97,U$30:U$77,$D97))*$C$31:$C$78)-SUM(($D$82:$D97-$D$81:$D96)*U$81:U96))/(MIN($D97,U$78)-$D96))","v":7.25},{"$f":"IF($C97>V$78,0,(SUM((IF(V$31:V$78<=$D97,V$31:V$78,$D97)-IF(V$30:V$77<=$D97,V$30:V$77,$D97))*$C$31:$C$78)-SUM(($D$82:$D97-$D$81:$D96)*V$81:V96))/(MIN($D97,V$78)-$D96))","v":7.25},{"$f":"IF($C97>W$78,0,(SUM((IF(W$31:W$78<=$D97,W$31:W$78,$D97)-IF(W$30:W$77<=$D97,W$30:W$77,$D97))*$C$31:$C$78)-SUM(($D$82:$D97-$D$81:$D96)*W$81:W96))/(MIN($D97,W$78)-$D96))","v":7.25},{"$f":"IF($C97>X$78,0,(SUM((IF(X$31:X$78<=$D97,X$31:X$78,$D97)-IF(X$30:X$77<=$D97,X$30:X$77,$D97))*$C$31:$C$78)-SUM(($D$82:$D97-$D$81:$D96)*X$81:X96))/(MIN($D97,X$78)-$D96))","v":7.25},{"$f":"IF($C97>Y$78,0,(SUM((IF(Y$31:Y$78<=$D97,Y$31:Y$78,$D97)-IF(Y$30:Y$77<=$D97,Y$30:Y$77,$D97))*$C$31:$C$78)-SUM(($D$82:$D97-$D$81:$D96)*Y$81:Y96))/(MIN($D97,Y$78)-$D96))","v":7.25},{"$f":"IF($C97>Z$78,0,(SUM((IF(Z$31:Z$78<=$D97,Z$31:Z$78,$D97)-IF(Z$30:Z$77<=$D97,Z$30:Z$77,$D97))*$C$31:$C$78)-SUM(($D$82:$D97-$D$81:$D96)*Z$81:Z96))/(MIN($D97,Z$78)-$D96))","v":7.25},{"$f":"IF($C97>AA$78,0,(SUM((IF(AA$31:AA$78<=$D97,AA$31:AA$78,$D97)-IF(AA$30:AA$77<=$D97,AA$30:AA$77,$D97))*$C$31:$C$78)-SUM(($D$82:$D97-$D$81:$D96)*AA$81:AA96))/(MIN($D97,AA$78)-$D96))","v":7.25},{"$f":"IF($C97>AB$78,0,(SUM((IF(AB$31:AB$78<=$D97,AB$31:AB$78,$D97)-IF(AB$30:AB$77<=$D97,AB$30:AB$77,$D97))*$C$31:$C$78)-SUM(($D$82:$D97-$D$81:$D96)*AB$81:AB96))/(MIN($D97,AB$78)-$D96))","v":7.25},{"$f":"IF($C97>AC$78,0,(SUM((IF(AC$31:AC$78<=$D97,AC$31:AC$78,$D97)-IF(AC$30:AC$77<=$D97,AC$30:AC$77,$D97))*$C$31:$C$78)-SUM(($D$82:$D97-$D$81:$D96)*AC$81:AC96))/(MIN($D97,AC$78)-$D96))","v":7.25},{"$f":"IF($C97>AD$78,0,(SUM((IF(AD$31:AD$78<=$D97,AD$31:AD$78,$D97)-IF(AD$30:AD$77<=$D97,AD$30:AD$77,$D97))*$C$31:$C$78)-SUM(($D$82:$D97-$D$81:$D96)*AD$81:AD96))/(MIN($D97,AD$78)-$D96))","v":7.25},{"$f":"IF($C97>AE$78,0,(SUM((IF(AE$31:AE$78<=$D97,AE$31:AE$78,$D97)-IF(AE$30:AE$77<=$D97,AE$30:AE$77,$D97))*$C$31:$C$78)-SUM(($D$82:$D97-$D$81:$D96)*AE$81:AE96))/(MIN($D97,AE$78)-$D96))","v":7.25},{"$f":"IF($C97>AF$78,0,(SUM((IF(AF$31:AF$78<=$D97,AF$31:AF$78,$D97)-IF(AF$30:AF$77<=$D97,AF$30:AF$77,$D97))*$C$31:$C$78)-SUM(($D$82:$D97-$D$81:$D96)*AF$81:AF96))/(MIN($D97,AF$78)-$D96))","v":7.25},{"$f":"IF($C97>AG$78,0,(SUM((IF(AG$31:AG$78<=$D97,AG$31:AG$78,$D97)-IF(AG$30:AG$77<=$D97,AG$30:AG$77,$D97))*$C$31:$C$78)-SUM(($D$82:$D97-$D$81:$D96)*AG$81:AG96))/(MIN($D97,AG$78)-$D96))","v":7.25},{"$f":"IF($C97>AH$78,0,(SUM((IF(AH$31:AH$78<=$D97,AH$31:AH$78,$D97)-IF(AH$30:AH$77<=$D97,AH$30:AH$77,$D97))*$C$31:$C$78)-SUM(($D$82:$D97-$D$81:$D96)*AH$81:AH96))/(MIN($D97,AH$78)-$D96))","v":7.25},{"$f":"IF($C97>AI$78,0,(SUM((IF(AI$31:AI$78<=$D97,AI$31:AI$78,$D97)-IF(AI$30:AI$77<=$D97,AI$30:AI$77,$D97))*$C$31:$C$78)-SUM(($D$82:$D97-$D$81:$D96)*AI$81:AI96))/(MIN($D97,AI$78)-$D96))","v":7.25},{"$f":"IF($C97>AJ$78,0,(SUM((IF(AJ$31:AJ$78<=$D97,AJ$31:AJ$78,$D97)-IF(AJ$30:AJ$77<=$D97,AJ$30:AJ$77,$D97))*$C$31:$C$78)-SUM(($D$82:$D97-$D$81:$D96)*AJ$81:AJ96))/(MIN($D97,AJ$78)-$D96))","v":7.25},{"$f":"IF($C97>AK$78,0,(SUM((IF(AK$31:AK$78<=$D97,AK$31:AK$78,$D97)-IF(AK$30:AK$77<=$D97,AK$30:AK$77,$D97))*$C$31:$C$78)-SUM(($D$82:$D97-$D$81:$D96)*AK$81:AK96))/(MIN($D97,AK$78)-$D96))","v":7.2714024999999962},{"$f":"IF($C97>AL$78,0,(SUM((IF(AL$31:AL$78<=$D97,AL$31:AL$78,$D97)-IF(AL$30:AL$77<=$D97,AL$30:AL$77,$D97))*$C$31:$C$78)-SUM(($D$82:$D97-$D$81:$D96)*AL$81:AL96))/(MIN($D97,AL$78)-$D96))","v":7.2714024999999962},{"$f":"IF($C97>AM$78,0,(SUM((IF(AM$31:AM$78<=$D97,AM$31:AM$78,$D97)-IF(AM$30:AM$77<=$D97,AM$30:AM$77,$D97))*$C$31:$C$78)-SUM(($D$82:$D97-$D$81:$D96)*AM$81:AM96))/(MIN($D97,AM$78)-$D96))","v":7.2714024999999962},{"$f":"IF($C97>AN$78,0,(SUM((IF(AN$31:AN$78<=$D97,AN$31:AN$78,$D97)-IF(AN$30:AN$77<=$D97,AN$30:AN$77,$D97))*$C$31:$C$78)-SUM(($D$82:$D97-$D$81:$D96)*AN$81:AN96))/(MIN($D97,AN$78)-$D96))","v":7.2714024999999962},{"$f":"IF($C97>AO$78,0,(SUM((IF(AO$31:AO$78<=$D97,AO$31:AO$78,$D97)-IF(AO$30:AO$77<=$D97,AO$30:AO$77,$D97))*$C$31:$C$78)-SUM(($D$82:$D97-$D$81:$D96)*AO$81:AO96))/(MIN($D97,AO$78)-$D96))","v":7.2714024999999962},{"$f":"IF($C97>AP$78,0,(SUM((IF(AP$31:AP$78<=$D97,AP$31:AP$78,$D97)-IF(AP$30:AP$77<=$D97,AP$30:AP$77,$D97))*$C$31:$C$78)-SUM(($D$82:$D97-$D$81:$D96)*AP$81:AP96))/(MIN($D97,AP$78)-$D96))","v":7.2714024999999962},{"$f":"IF($C97>AQ$78,0,(SUM((IF(AQ$31:AQ$78<=$D97,AQ$31:AQ$78,$D97)-IF(AQ$30:AQ$77<=$D97,AQ$30:AQ$77,$D97))*$C$31:$C$78)-SUM(($D$82:$D97-$D$81:$D96)*AQ$81:AQ96))/(MIN($D97,AQ$78)-$D96))","v":7.2714024999999962},{"$f":"IF($C97>AR$78,0,(SUM((IF(AR$31:AR$78<=$D97,AR$31:AR$78,$D97)-IF(AR$30:AR$77<=$D97,AR$30:AR$77,$D97))*$C$31:$C$78)-SUM(($D$82:$D97-$D$81:$D96)*AR$81:AR96))/(MIN($D97,AR$78)-$D96))","v":7.2714024999999962},{"$f":"IF($C97>AS$78,0,(SUM((IF(AS$31:AS$78<=$D97,AS$31:AS$78,$D97)-IF(AS$30:AS$77<=$D97,AS$30:AS$77,$D97))*$C$31:$C$78)-SUM(($D$82:$D97-$D$81:$D96)*AS$81:AS96))/(MIN($D97,AS$78)-$D96))","v":7.2714024999999962},{"$f":"IF($C97>AT$78,0,(SUM((IF(AT$31:AT$78<=$D97,AT$31:AT$78,$D97)-IF(AT$30:AT$77<=$D97,AT$30:AT$77,$D97))*$C$31:$C$78)-SUM(($D$82:$D97-$D$81:$D96)*AT$81:AT96))/(MIN($D97,AT$78)-$D96))","v":7.2714024999999962},{"$f":"IF($C97>AU$78,0,(SUM((IF(AU$31:AU$78<=$D97,AU$31:AU$78,$D97)-IF(AU$30:AU$77<=$D97,AU$30:AU$77,$D97))*$C$31:$C$78)-SUM(($D$82:$D97-$D$81:$D96)*AU$81:AU96))/(MIN($D97,AU$78)-$D96))","v":7.2714024999999962},{"$f":"IF($C97>AV$78,0,(SUM((IF(AV$31:AV$78<=$D97,AV$31:AV$78,$D97)-IF(AV$30:AV$77<=$D97,AV$30:AV$77,$D97))*$C$31:$C$78)-SUM(($D$82:$D97-$D$81:$D96)*AV$81:AV96))/(MIN($D97,AV$78)-$D96))","v":7.2714024999999962},{"$f":"IF($C97>AW$78,0,(SUM((IF(AW$31:AW$78<=$D97,AW$31:AW$78,$D97)-IF(AW$30:AW$77<=$D97,AW$30:AW$77,$D97))*$C$31:$C$78)-SUM(($D$82:$D97-$D$81:$D96)*AW$81:AW96))/(MIN($D97,AW$78)-$D96))","v":7.2714024999999962},{"$f":"IF($C97>AX$78,0,(SUM((IF(AX$31:AX$78<=$D97,AX$31:AX$78,$D97)-IF(AX$30:AX$77<=$D97,AX$30:AX$77,$D97))*$C$31:$C$78)-SUM(($D$82:$D97-$D$81:$D96)*AX$81:AX96))/(MIN($D97,AX$78)-$D96))","v":7.2714024999999962},{"$f":"IF($C97>AY$78,0,(SUM((IF(AY$31:AY$78<=$D97,AY$31:AY$78,$D97)-IF(AY$30:AY$77<=$D97,AY$30:AY$77,$D97))*$C$31:$C$78)-SUM(($D$82:$D97-$D$81:$D96)*AY$81:AY96))/(MIN($D97,AY$78)-$D96))","v":7.2714024999999962},{"$f":"IF($C97>AZ$78,0,(SUM((IF(AZ$31:AZ$78<=$D97,AZ$31:AZ$78,$D97)-IF(AZ$30:AZ$77<=$D97,AZ$30:AZ$77,$D97))*$C$31:$C$78)-SUM(($D$82:$D97-$D$81:$D96)*AZ$81:AZ96))/(MIN($D97,AZ$78)-$D96))","v":7.2714024999999962},{"$f":"IF($C97>BA$78,0,(SUM((IF(BA$31:BA$78<=$D97,BA$31:BA$78,$D97)-IF(BA$30:BA$77<=$D97,BA$30:BA$77,$D97))*$C$31:$C$78)-SUM(($D$82:$D97-$D$81:$D96)*BA$81:BA96))/(MIN($D97,BA$78)-$D96))","v":7.2714024999999962},{"$f":"IF($C97>BB$78,0,(SUM((IF(BB$31:BB$78<=$D97,BB$31:BB$78,$D97)-IF(BB$30:BB$77<=$D97,BB$30:BB$77,$D97))*$C$31:$C$78)-SUM(($D$82:$D97-$D$81:$D96)*BB$81:BB96))/(MIN($D97,BB$78)-$D96))","v":7.2714024999999962}]
[null,23,22000,23000,null,{"$f":"IF($C104>F$78,0,(SUM((IF(F$31:F$78<=$D104,F$31:F$78,$D104)-IF(F$30:F$77<=$D104,F$30:F$77,$D104))*$C$31:$C$78)-SUM(($D$82:$D104-$D$81:$D103)*F$81:F103))/(MIN($D104,F$78)-$D103))","v":9.75},{"$f":"IF($C104>G$78,0,(SUM((IF(G$31:G$78<=$D104,G$31:G$78,$D104)-IF(G$30:G$77<=$D104,G$30:G$77,$D104))*$C$31:$C$78)-SUM(($D$82:$D104-$D$81:$D103)*G$81:G103))/(MIN($D104,G$78)-$D103))","v":9.75},{"$f":"IF($C104>H$78,0,(SUM((IF(H$31:H$78<=$D104,H$31:H$78,$D104)-IF(H$30:H$77<=$D104,H$30:H$77,$D104))*$C$31:$C$78)-SUM(($D$82:$D104-$D$81:$D103)*H$81:H103))/(MIN($D104,H$78)-$D103))","v":8.9339525000000144},{"$f":"IF($C104>I$78,0,(SUM((IF(I$31:I$78<=$D104,I$31:I$78,$D104)-IF(I$30:I$77<=$D104,I$30:I$77,$D104))*$C$31:$C$78)-SUM(($D$82:$D104-$D$81:$D103)*I$81:I103))/(MIN($D104,I$78)-$D103))","v":8.9339525000000144},{"$f":"IF($C104>J$78,0,(SUM((IF(J$31:J$78<=$D104,J$31:J$78,$D104)-IF(J$30:J$77<=$D104,J$30:J$77,$D104))*$C$31:$C$78)-SUM(($D$82:$D104-$D$81:$D103)*J$81:J103))/(MIN($D104,J$78)-$D103))","v":8.8589525000000133},{"$f":"IF($C104>K$78,0,(SUM((IF(K$31:K$78<=$D104,K$31:K$78,$D104)-IF(K$30:K$77<=$D104,K$30:K$77,$D104))*$C$31:$C$78)-SUM(($D$82:$D104-$D$81:$D103)*K$81:K103))/(MIN($D104,K$78)-$D103))","v":8.8589525000000133},{"$f":"IF($C104>L$78,0,(SUM((IF(L$31:L$78<=$D104,L$31:L$78,$D104)-IF(L$30:L$77<=$D104,L$30:L$77,$D104))*$C$31:$C$78)-SUM(($D$82:$D104-$D$81:$D103)*L$81:L103))/(MIN($D104,L$78)-$D103))","v":8.8589525000000133},{"$f":"IF($C104>M$78,0,(SUM((IF(M$31:M$78<=$D104,M$31:M$78,$D104)-IF(M$30:M$77<=$D104,M$30:M$77,$D104))*$C$31:$C$78)-SUM(($D$82:$D104-$D$81:$D103)*M$81:M103))/(MIN($D104,M$78)-$D103))","v":8.8589525000000133},{"$f":"IF($C104>N$78,0,(SUM((IF(N$31:N$78<=$D104,N$31:N$78,$D104)-IF(N$30:N$77<=$D104,N$30:N$77,$D104))*$C$31:$C$78)-SUM(($D$82:$D104-$D$81:$D103)*N$81:N103))/(MIN($D104,N$78)-$D103))","v":8.8589525000000133},{"$f":"IF($C104>O$78,0,(SUM((IF(O$31:O$78<=$D104,O$31:O$78,$D104)-IF(O$30:O$77<=$D104,O$30:O$77,$D104))*$C$31:$C$78)-SUM(($D$82:$D104-$D$81:$D103)*O$81:O103))/(MIN($D104,O$78)-$D103))","v":8.8589525000000133},{"$f":"IF($C104>P$78,0,(SUM((IF(P$31:P$78<=$D104,P$31:P$78,$D104)-IF(P$30:P$77<=$D104,P$30:P$77,$D104))*$C$31:$C$78)-SUM(($D$82:$D104-$D$81:$D103)*P$81:P103))/(MIN($D104,P$78)-$D103))","v":8.8589525000000133},{"$f":"IF($C104>Q$78,0,(SUM((IF(Q$31:Q$78<=$D104,Q$31:Q$78,$D104)-IF(Q$30:Q$77<=$D104,Q$30:Q$77,$D104))*$C$31:$C$78)-SUM(($D$82:$D104-$D$81:$D103)*Q$81:Q103))/(MIN($D104,Q$78)-$D103))","v":8.8589525000000133},{"$f":"IF($C104>R$78,0,(SUM((IF(R$31:R$78<=$D104,R$31:R$78,$D104)-IF(R$30:R$77<=$D104,R$30:R$77,$D104))*$C$31:$C$78)-SUM(($D$82:$D104-$D$81:$D103)*R$81:R103))/(MIN($D104,R$78)-$D103))","v":8.8589525000000133},{"$f":"IF($C104>S$78,0,(SUM((IF(S$31:S$78<=$D104,S$31:S$78,$D104)-IF(S$30:S$77<=$D104,S$30:S$77,$D104))*$C$31:$C$78)-SUM(($D$82:$D104-$D$81:$D103)*S$81:S103))/(MIN($D104,S$78)-$D103))","v":8.8589525000000133},{"$f":"IF($C104>T$78,0,(SUM((IF(T$31:T$78<=$D104,T$31:T$78,$D104)-IF(T$30:T$77<=$D104,T$30:T$77,$D104))*$C$31:$C$78)-SUM(($D$82:$D104-$D$81:$D103)*T$81:T103))/(MIN($D104,T$78)-$D103))","v":8.8589525000000133},{"$f":"IF($C104>U$78,0,(SUM((IF(U$31:U$78<=$D104,U$31:U$78,$D104)-IF(U$30:U$77<=$D104,U$30:U$77,$D104))*$C$31:$C$78)-SUM(($D$82:$D104-$D$81:$D103)*U$81:U103))/(MIN($D104,U$78)-$D103))","v":8.8589525000000133},{"$f":"IF($C104>V$78,0,(SUM((IF(V$31:V$78<=$D104,V$31:V$78,$D104)-IF(V$30:V$77<=$D104,V$30:V$77,$D104))*$C$31:$C$78)-SUM(($D$82:$D104-$D$81:$D103)*V$81:V103))/(MIN($D104,V$78)-$D103))","v":8.8589525000000133},{"$f":"IF($C104>W$78,0,(SUM((IF(W$31:W$78<=$D104,W$31:W$78,$D104)-IF(W$30:W$77<=$D104,W$30:W$77,$D104))*$C$31:$C$78)-SUM(($D$82:$D104-$D$81:$D103)*W$81:W103))/(MIN($D104,W$78)-$D103))","v":8.8589525000000133},{"$f":"IF($C104>X$78,0,(SUM((IF(X$31:X$78<=$D104,X$31:X$78,$D104)-IF(X$30:X$77<=$D104,X$30:X$77,$D104))*$C$31:$C$78)-SUM(($D$82:$D104-$D$81:$D103)*X$81:X103))/(MIN($D104,X$78)-$D103))","v":8.8589525000000133},{"$f":"IF($C104>Y$78,0,(SUM((IF(Y$31:Y$78<=$D104,Y$31:Y$78,$D104)-IF(Y$30:Y$77<=$D104,Y$30:Y$77,$D104))*$C$31:$C$78)-SUM(($D$82:$D104-$D$81:$D103)*Y$81:Y103))/(MIN($D104,Y$78)-$D103))","v":8.8589525000000133},{"$f":"IF($C104>Z$78,0,(SUM((IF(Z$31:Z$78<=$D104,Z$31:Z$78,$D104)-IF(Z$30:Z$77<=$D104,Z$30:Z$77,$D104))*$C$31:$C$78)-SUM(($D$82:$D104-$D$81:$D103)*Z$81:Z103))/(MIN($D104,Z$78)-$D103))","v":8.8589525000000133},{"$f":"IF($C104>AA$78,0,(SUM((IF(AA$31:AA$78<=$D104,AA$31:AA$78,$D104)-IF(AA$30:AA$77<=$D104,AA$30:AA$77,$D104))*$C$31:$C$78)-SUM(($D$82:$D104-$D$81:$D103)*AA$81:AA103))/(MIN($D104,AA$78)-$D103))","v":8.8589525000000133},{"$f":"IF($C104>AB$78,0,(SUM((IF(AB$31:AB$78<=$D104,AB$31:AB$78,$D104)-IF(AB$30:AB$77<=$D104,AB$30:AB$77,$D104))*$C$31:$C$78)-SUM(($D$82:$D104-$D$81:$D103)*AB$81:AB103))/(MIN($D104,AB$78)-$D103))","v":8.8589525000000133},{"$f":"IF($C104>AC$78,0,(SUM((IF(AC$31:AC$78<=$D104,AC$31:AC$78,$D104)-IF(AC$30:AC$77<=$D104,AC$30:AC$77,$D104))*$C$31:$C$78)-SUM(($D$82:$D104-$D$81:$D103)*AC$81:AC103))/(MIN($D104,AC$78)-$D103))","v":8.8589525000000133},{"$f":"IF($C104>AD$78,0,(SUM((IF(AD$31:AD$78<=$D104,AD$31:AD$78,$D104)-IF(AD$30:AD$77<=$D104,AD$30:AD$77,$D104))*$C$31:$C$78)-SUM(($D$82:$D104-$D$81:$D103)*AD$81:AD103))/(MIN($D104,AD$78)-$D103))","v":8.8589525000000133},{"$f":"IF($C104>AE$78,0,(SUM((IF(AE$31:AE$78<=$D104,AE$31:AE$78,$D104)-IF(AE$30:AE$77<=$D104,AE$30:AE$77,$D104))*$C$31:$C$78)-SUM(($D$82:$D104-$D$81:$D103)*AE$81:AE103))/(MIN($D104,AE$78)-$D103))","v":8.8589525000000133},{"$f":"IF($C104>AF$78,0,(SUM((IF(AF$31:AF$78<=$D104,AF$31:AF$78,$D104)-IF(AF$30:AF$77<=$D104,AF$30:AF$77,$D104))*$C$31:$C$78)-SUM(($D$82:$D104-$D$81:$D103)*AF$81:AF103))/(MIN($D104,AF$78)-$D103))","v":8.8589525000000133},{"$f":"IF($C104>AG$78,0,(SUM((IF(AG$31:AG$78<=$D104,AG$31:AG$78,$D104)-IF(AG$30:AG$77<=$D104,AG$30:AG$77,$D104))*$C$31:$C$78)-SUM(($D$82:$D104-$D$81:$D103)*AG$81:AG103))/(MIN($D104,AG$78)-$D103))","v":8.8589525000000133},{"$f":"IF($C104>AH$78,0,(SUM((IF(AH$31:AH$78<=$D104,AH$31:AH$78,$D104)-IF(AH$30:AH$77<=$D104,AH$30:AH$77,$D104))*$C$31:$C$78)-SUM(($D$82:$D104-$D$81:$D103)*AH$81:AH103))/(MIN($D104,AH$78)-$D103))","v":8.8589525000000133},{"$f":"IF($C104>AI$78,0,(SUM((IF(AI$31:AI$78<=$D104,AI$31:AI$78,$D104)-IF(AI$30:AI$77<=$D104,AI$30:AI$77,$D104))*$C$31:$C$78)-SUM(($D$82:$D104-$D$81:$D103)*AI$81:AI103))/(MIN($D104,AI$78)-$D103))","v":8.8589525000000133},{"$f":"IF($C104>AJ$78,0,(SUM((IF(AJ$31:AJ$78<=$D104,AJ$31:AJ$78,$D104)-IF(AJ$30:AJ$77<=$D104,AJ$30:AJ$77,$D104))*$C$31:$C$78)-SUM(($D$82:$D104-$D$81:$D103)*AJ$81:AJ103))/(MIN($D104,AJ$78)-$D103))","v":8.8589525000000133},{"$f":"IF($C104>AK$78,0,(SUM((IF(AK$31:AK$78<=$D104,AK$31:AK$78,$D104)-IF(AK$30:AK$77<=$D104,AK$30:AK$77,$D104))*$C$31:$C$78)-SUM(($D$82:$D104-$D$81:$D103)*AK$81:AK103))/(MIN($D104,AK$78)-$D103))","v":9.531790000000008},{"$f":"IF($C104>AL$78,0,(SUM((IF(AL$31:AL$78<=$D104,AL$31:AL$78,$D104)-IF(AL$30:AL$77<=$D104,AL$30:AL$77,$D104))*$C$31:$C$78)-SUM(($D$82:$D104-$D$81:$D103)*AL$81:AL103))/(MIN($D104,AL$78)-$D103))","v":9.531790000000008},{"$f":"IF($C104>AM$78,0,(SUM((IF(AM$31:AM$78<=$D104,AM$31:AM$78,$D104)-IF(AM$30:AM$77<=$D104,AM$30:AM$77,$D104))*$C$31:$C$78)-SUM(($D$82:$D104-$D$81:$D103)*AM$81:AM103))/(MIN($D104,AM$78)-$D103))","v":9.531790000000008},{"$f":"IF($C104>AN$78,0,(SUM((IF(AN$31:AN$78<=$D104,AN$31:AN$78,$D104)-IF(AN$30:AN$77<=$D104,AN$30:AN$77,$D104))*$C$31:$C$78)-SUM(($D$82:$D104-$D$81:$D103)*AN$81:AN103))/(MIN($D104,AN$78)-$D103))","v":9.531790000000008},{"$f":"IF($C104>AO$78,0,(SUM((IF(AO$31:AO$78<=$D104,AO$31:AO$78,$D104)-IF(AO$30:AO$77<=$D104,AO$30:AO$77,$D104))*$C$31:$C$78)-SUM(($D$82:$D104-$D$81:$D103)*AO$81:AO103))/(MIN($D104,AO$78)-$D103))","v":9.531790000000008},{"$f":"IF($C104>AP$78,0,(SUM((IF(AP$31:AP$78<=$D104,AP$31:AP$78,$D104)-IF(AP$30:AP$77<=$D104,AP$30:AP$77,$D104))*$C$31:$C$78)-SUM(($D$82:$D104-$D$81:$D103)*AP$81:AP103))/(MIN($D104,AP$78)-$D103))","v":9.531790000000008},{"$f":"IF($C104>AQ$78,0,(SUM((IF(AQ$31:AQ$78<=$D104,AQ$31:AQ$78,$D104)-IF(AQ$30:AQ$77<=$D104,AQ$30:AQ$77,$D104))*$C$31:$C$78)-SUM(($D$82:$D104-$D$81:$D103)*AQ$81:AQ103))/(MIN($D104,AQ$78)-$D103))","v":9.531790000000008},{"$f":"IF($C104>AR$78,0,(SUM((IF(AR$31:AR$78<=$D104,AR$31:AR$78,$D104)-IF(AR$30:AR$77<=$D104,AR$30:AR$77,$D104))*$C$31:$C$78)-SUM(($D$82:$D104-$D$81:$D103)*AR$81:AR103))/(MIN($D104,AR$78)-$D103))","v":9.531790000000008},{"$f":"IF($C104>AS$78,0,(SUM((IF(AS$31:AS$78<=$D104,AS$31:AS$78,$D104)-IF(AS$30:AS$77<=$D104,AS$30:AS$77,$D104))*$C$31:$C$78)-SUM(($D$82:$D104-$D$81:$D103)*AS$81:AS103))/(MIN($D104,AS$78)-$D103))","v":9.531790000000008},{"$f":"IF($C104>AT$78,0,(SUM((IF(AT$31:AT$78<=$D104,AT$31:AT$78,$D104)-IF(AT$30:AT$77<=$D104,AT$30:AT$77,$D104))*$C$31:$C$78)-SUM(($D$82:$D104-$D$81:$D103)*AT$81:AT103))/(MIN($D104,AT$78)-$D103))","v":9.531790000000008},{"$f":"IF($C104>AU$78,0,(SUM((IF(AU$31:AU$78<=$D104,AU$31:AU$78,$D104)-IF(AU$30:AU$77<=$D104,AU$30:AU$77,$D104))*$C$31:$C$78)-SUM(($D$82:$D104-$D$81:$D103)*AU$81:AU103))/(MIN($D104,AU$78)-$D103))","v":9.531790000000008},{"$f":"IF($C104>AV$78,0,(SUM((IF(AV$31:AV$78<=$D104,AV$31:AV$78,$D104)-IF(AV$30:AV$77<=$D104,AV$30:AV$77,$D104))*$C$31:$C$78)-SUM(($D$82:$D104-$D$81:$D103)*AV$81:AV103))/(MIN($D104,AV$78)-$D103))","v":9.531790000000008},{"$f":"IF($C104>AW$78,0,(SUM((IF(AW$31:AW$78<=$D104,AW$31:AW$78,$D104)-IF(AW$30:AW$77<=$D104,AW$30:AW$77,$D104))*$C$31:$C$78)-SUM(($D$82:$D104-$D$81:$D103)*AW$81:AW103))/(MIN($D104,AW$78)-$D103))","v":9.531790000000008},{"$f":"IF($C104>AX$78,0,(SUM((IF(AX$31:AX$78<=$D104,AX$31:AX$78,$D104)-IF(AX$30:AX$77<=$D104,AX$30:AX$77,$D104))*$C$31:$C$78)-SUM(($D$82:$D104-$D$81:$D103)*AX$81:AX103))/(MIN($D104,AX$78)-$D103))","v":9.531790000000008},{"$f":"IF($C104>AY$78,0,(SUM((IF(AY$31:AY$78<=$D104,AY$31:AY$78,$D104)-IF(AY$30:AY$77<=$D104,AY$30:AY$77,$D104))*$C$31:$C$78)-SUM(($D$82:$D104-$D$81:$D103)*AY$81:AY103))/(MIN($D104,AY$78)-$D103))","v":9.531790000000008},{"$f":"IF($C104>AZ$78,0,(SUM((IF(AZ$31:AZ$78<=$D104,AZ$31:AZ$78,$D104)-IF(AZ$30:AZ$77<=$D104,AZ$30:AZ$77,$D104))*$C$31:$C$78)-SUM(($D$82:$D104-$D$81:$D103)*AZ$81:AZ103))/(MIN($D104,AZ$78)-$D103))","v":9.3093868005569966},{"$f":"IF($C104>BA$78,0,(SUM((IF(BA$31:BA$78<=$D104,BA$31:BA$78,$D104)-IF(BA$30:BA$77<=$D104,BA$30:BA$77,$D104))*$C$31:$C$78)-SUM(($D$82:$D104-$D$81:$D103)*BA$81:BA103))/(MIN($D104,BA$78)-$D103))","v":9.1290070110158705},{"$f":"IF($C104>BB$78,0,(SUM((IF(BB$31:BB$78<=$D104,BB$31:BB$78,$D104)-IF(BB$30:BB$77<=$D104,BB$30:BB$77,$D104))*$C$31:$C$78)-SUM(($D$82:$D104-$D$81:$D103)*BB$81:BB103))/(MIN($D104,BB$78)-$D103))","v":9.1112025000000134}]
[null,28,27000,28000,null,{"$f":"IF($C109>F$78,0,(SUM((IF(F$31:F$78<=$D109,F$31:F$78,$D109)-IF(F$30:F$77<=$D109,F$30:F$77,$D109))*$C$31:$C$78)-SUM(($D$82:$D109-$D$81:$D108)*F$81:F108))/(MIN($D109,F$78)-$D108))","v":10.25},{"$f":"IF($C109>G$78,0,(SUM((IF(G$31:G$78<=$D109,G$31:G$78,$D109)-IF(G$30:G$77<=$D109,G$30:G$77,$D109))*$C$31:$C$78)-SUM(($D$82:$D109-$D$81:$D108)*G$81:G108))/(MIN($D109,G$78)-$D108))","v":10.022327500000014},{"$f":"IF($C109>H$78,0,(SUM((IF(H$31:H$78<=$D109,H$31:H$78,$D109)-IF(H$30:H$77<=$D109,H$30:H$77,$D109))*$C$31:$C$78)-SUM(($D$82:$D109-$D$81:$D108)*H$81:H108))/(MIN($D109,H$78)-$D108))","v":9.75},{"$f":"IF($C109>I$78,0,(SUM((IF(I$31:I$78<=$D109,I$31:I$78,$D109)-IF(I$30:I$77<=$D109,I$30:I$77,$D109))*$C$31:$C$78)-SUM(($D$82:$D109-$D$81:$D108)*I$81:I108))/(MIN($D109,I$78)-$D108))","v":9.75},{"$f":"IF($C109>J$78,0,(SUM((IF(J$31:J$78<=$D109,J$31:J$78,$D109)-IF(J$30:J$77<=$D109,J$30:J$77,$D109))*$C$31:$C$78)-SUM(($D$82:$D109-$D$81:$D108)*J$81:J108))/(MIN($D109,J$78)-$D108))","v":9.75},{"$f":"IF($C109>K$78,0,(SUM((IF(K$31:K$78<=$D109,K$31:K$78,$D109)-IF(K$30:K$77<=$D109,K$30:K$77,$D109))*$C$31:$C$78)-SUM(($D$82:$D109-$D$81:$D108)*K$81:K108))/(MIN($D109,K$78)-$D108))","v":9.75},{"$f":"IF($C109>L$78,0,(SUM((IF(L$31:L$78<=$D109,L$31:L$78,$D109)-IF(L$30:L$77<=$D109,L$30:L$77,$D109))*$C$31:$C$78)-SUM(($D$82:$D109-$D$81:$D108)*L$81:L108))/(MIN($D109,L$78)-$D108))","v":9.75},{"$f":"IF($C109>M$78,0,(SUM((IF(M$31:M$78<=$D109,M$31:M$78,$D109)-IF(M$30:M$77<=$D109,M$30:M$77,$D109))*$C$31:$C$78)-SUM(($D$82:$D109-$D$81:$D108)*M$81:M108))/(MIN($D109,M$78)-$D108))","v":9.75},{"$f":"IF($C109>N$78,0,(SUM((IF(N$31:N$78<=$D109,N$31:N$78,$D109)-IF(N$30:N$77<=$D109,N$30:N$77,$D109))*$C$31:$C$78)-SUM(($D$82:$D109-$D$81:$D108)*N$81:N108))/(MIN($D109,N$78)-$D108))","v":9.75},{"$f":"IF($C109>O$78,0,(SUM((IF(O$31:O$78<=$D109,O$31:O$78,$D109)-IF(O$30:O$77<=$D109,O$30:O$77,$D109))*$C$31:$C$78)-SUM(($D$82:$D109-$D$81:$D108)*O$81:O108))/(MIN($D109,O$78)-$D108))","v":0},{"$f":"IF($C109>P$78,0,(SUM((IF(P$31:P$78<=$D109,P$31:P$78,$D109)-IF(P$30:P$77<=$D109,P$30:P$77,$D109))*$C$31:$C$78)-SUM(($D$82:$D109-$D$81:$D108)*P$81:P108))/(MIN($D109,P$78)-$D108))","v":0},{"$f":"IF($C109>Q$78,0,(SUM((IF(Q$31:Q$78<=$D109,Q$31:Q$78,$D109)-IF(Q$30:Q$77<=$D109,Q$30:Q$77,$D109))*$C$31:$C$78)-SUM(($D$82:$D109-$D$81:$D108)*Q$81:Q108))/(MIN($D109,Q$78)-$D108))","v":0},{"$f":"IF($C109>R$78,0,(SUM((IF(R$31:R$78<=$D109,R$31:R$78,$D109)-IF(R$30:R$77<=$D109,R$30:R$77,$D109))*$C$31:$C$78)-SUM(($D$82:$D109-$D$81:$D108)*R$81:R108))/(MIN($D109,R$78)-$D108))","v":0},{"$f":"IF($C109>S$78,0,(SUM((IF(S$31:S$78<=$D109,S$31:S$78,$D109)-IF(S$30:S$77<=$D109,S$30:S$77,$D109))*$C$31:$C$78)-SUM(($D$82:$D109-$D$81:$D108)*S$81:S108))/(MIN($D109,S$78)-$D108))","v":0},{"$f":"IF($C109>T$78,0,(SUM((IF(T$31:T$78<=$D109,T$31:T$78,$D109)-IF(T$30:T$77<=$D109,T$30:T$77,$D109))*$C$31:$C$78)-SUM(($D$82:$D109-$D$81:$D108)*T$81:T108))/(MIN($D109,T$78)-$D108))","v":0},{"$f":"IF($C109>U$78,0,(SUM((IF(U$31:U$78<=$D109,U$31:U$78,$D109)-IF(U$30:U$77<=$D109,U$30:U$77,$D109))*$C$31:$C$78)-SUM(($D$82:$D109-$D$81:$D108)*U$81:U108))/(MIN($D109,U$78)-$D108))","v":0},{"$f":"IF($C109>V$78,0,(SUM((IF(V$31:V$78<=$D109,V$31:V$78,$D109)-IF(V$30:V$77<=$D109,V$30:V$77,$D109))*$C$31:$C$78)-SUM(($D$82:$D109-$D$81:$D108)*V$81:V108))/(MIN($D109,V$78)-$D108))","v":0},{"$f":"IF($C109>W$78,0,(SUM((IF(W$31:W$78<=$D109,W$31:W$78,$D109)-IF(W$30:W$77<=$D109,W$30:W$77,$D109))*$C$31:$C$78)-SUM(($D$82:$D109-$D$81:$D108)*W$81:W108))/(MIN($D109,W$78)-$D108))","v":0},{"$f":"IF($C109>X$78,0,(SUM((IF(X$31:X$78<=$D109,X$31:X$78,$D109)-IF(X$30:X$77<=$D109,X$30:X$77,$D109))*$C$31:$C$78)-SUM(($D$82:$D109-$D$81:$D108)*X$81:X108))/(MIN($D109,X$78)-$D108))","v":0},{"$f":"IF($C109>Y$78,0,(SUM((IF(Y$31:Y$78<=$D109,Y$31:Y$78,$D109)-IF(Y$30:Y$77<=$D109,Y$30:Y$77,$D109))*$C$31:$C$78)-SUM(($D$82:$D109-$D$81:$D108)*Y$81:Y108))/(MIN($D109,Y$78)-$D108))","v":0},{"$f":"IF($C109>Z$78,0,(SUM((IF(Z$31:Z$78<=$D109,Z$31:Z$78,$D109)-IF(Z$30:Z$77<=$D109,Z$30:Z$77,$D109))*$C$31:$C$78)-SUM(($D$82:$D109-$D$81:$D108)*Z$81:Z108))/(MIN($D109,Z$78)-$D108))","v":0},{"$f":"IF($C109>AA$78,0,(SUM((IF(AA$31:AA$78<=$D109,AA$31:AA$78,$D109)-IF(AA$30:AA$77<=$D109,AA$30:AA$77,$D109))*$C$31:$C$78)-SUM(($D$82:$D109-$D$81:$D108)*AA$81:AA108))/(MIN($D109,AA$78)-$D108))","v":0},{"$f":"IF($C109>AB$78,0,(SUM((IF(AB$31:AB$78<=$D109,AB$31:AB$78,$D109)-IF(AB$30:AB$77<=$D109,AB$30:AB$77,$D109))*$C$31:$C$78)-SUM(($D$82:$D109-$D$81:$D108)*AB$81:AB108))/(MIN($D109,AB$78)-$D108))","v":0},{"$f":"IF($C109>AC$78,0,(SUM((IF(AC$31:AC$78<=$D109,AC$31:AC$78,$D109)-IF(AC$30:AC$77<=$D109,AC$30:AC$77,$D109))*$C$31:$C$78)-SUM(($D$82:$D109-$D$81:$D108)*AC$81:AC108))/(MIN($D109,AC$78)-$D108))","v":0},{"$f":"IF($C109>AD$78,0,(SUM((IF(AD$31:AD$78<=$D109,AD$31:AD$78,$D109)-IF(AD$30:AD$77<=$D109,AD$30:AD$77,$D109))*$C$31:$C$78)-SUM(($D$82:$D109-$D$81:$D108)*AD$81:AD108))/(MIN($D109,AD$78)-$D108))","v":0},{"$f":"IF($C109>AE$78,0,(SUM((IF(AE$31:AE$78<=$D109,AE$31:AE$78,$D109)-IF(AE$30:AE$77<=$D109,AE$30:AE$77,$D109))*$C$31:$C$78)-SUM(($D$82:$D109-$D$81:$D108)*AE$81:AE108))/(MIN($D109,AE$78)-$D108))","v":0},{"$f":"IF($C109>AF$78,0,(SUM((IF(AF$31:AF$78<=$D109,AF$31:AF$78,$D109)-IF(AF$30:AF$77<=$D109,AF$30:AF$77,$D109))*$C$31:$C$78)-SUM(($D$82:$D109-$D$81:$D108)*AF$81:AF108))/(MIN($D109,AF$78)-$D108))","v":0},{"$f":"IF($C109>AG$78,0,(SUM((IF(AG$31:AG$78<=$D109,AG$31:AG$78,$D109)-IF(AG$30:AG$77<=$D109,AG$30:AG$77,$D109))*$C$31:$C$78)-SUM(($D$82:$D109-$D$81:$D108)*AG$81:AG108))/(MIN($D109,AG$78)-$D108))","v":0},{"$f":"IF($C109>AH$78,0,(SUM((IF(AH$31:AH$78<=$D109,AH$31:AH$78,$D109)-IF(AH$30:AH$77<=$D109,AH$30:AH$77,$D109))*$C$31:$C$78)-SUM(($D$82:$D109-$D$81:$D108)*AH$81:AH108))/(MIN($D109,AH$78)-$D108))","v":0},{"$f":"IF($C109>AI$78,0,(SUM((IF(AI$31:AI$78<=$D109,AI$31:AI$78,$D109)-IF(AI$30:AI$77<=$D109,AI$30:AI$77,$D109))*$C$31:$C$78)-SUM(($D$82:$D109-$D$81:$D108)*AI$81:AI108))/(MIN($D109,AI$78)-$D108))","v":0},{"$f":"IF($C109>AJ$78,0,(SUM((IF(AJ$31:AJ$78<=$D109,AJ$31:AJ$78,$D109)-IF(AJ$30:AJ$77<=$D109,AJ$30:AJ$77,$D109))*$C$31:$C$78)-SUM(($D$82:$D109-$D$81:$D108)*AJ$81:AJ108))/(MIN($D109,AJ$78)-$D108))","v":0},{"$f":"IF($C109>AK$78,0,(SUM((IF(AK$31:AK$78<=$D109,AK$31:AK$78,$D109)-IF(AK$30:AK$77<=$D109,AK$30:AK$77,$D109))*$C$31:$C$78)-SUM(($D$82:$D109-$D$81:$D108)*AK$81:AK108))/(MIN($D109,AK$78)-$D108))","v":0},{"$f":"IF($C109>AL$78,0,(SUM((IF(AL$31:AL$78<=$D109,AL$31:AL$78,$D109)-IF(AL$30:AL$77<=$D109,AL$30:AL$77,$D109))*$C$31:$C$78)-SUM(($D$82:$D109-$D$81:$D108)*AL$81:AL108))/(MIN($D109,AL$78)-$D108))","v":0},{"$f":"IF($C109>AM$78,0,(SUM((IF(AM$31:AM$78<=$D109,AM$31:AM$78,$D109)-IF(AM$30:AM$77<=$D109,AM$30:AM$77,$D109))*$C$31:$C$78)-SUM(($D$82:$D109-$D$81:$D108)*AM$81:AM108))/(MIN($D109,AM$78)-$D108))","v":0},{"$f":"IF($C109>AN$78,0,(SUM((IF(AN$31:AN$78<=$D109,AN$31:AN$78,$D109)-IF(AN$30:AN$77<=$D109,AN$30:AN$77,$D109))*$C$31:$C$78)-SUM(($D$82:$D109-$D$81:$D108)*AN$81:AN108))/(MIN($D109,AN$78)-$D108))","v":0},{"$f":"IF($C109>AO$78,0,(SUM((IF(AO$31:AO$78<=$D109,AO$31:AO$78,$D109)-IF(AO$30:AO$77<=$D109,AO$30:AO$77,$D109))*$C$31:$C$78)-SUM(($D$82:$D109-$D$81:$D108)*AO$81:AO108))/(MIN($D109,AO$78)-$D108))","v":0},{"$f":"IF($C109>AP$78,0,(SUM((IF(AP$31:AP$78<=$D109,AP$31:AP$78,$D109)-IF(AP$30:AP$77<=$D109,AP$30:AP$77,$D109))*$C$31:$C$78)-SUM(($D$82:$D109-$D$81:$D108)*AP$81:AP108))/(MIN($D109,AP$78)-$D108))","v":0},{"$f":"IF($C109>AQ$78,0,(SUM((IF(AQ$31:AQ$78<=$D109,AQ$31:AQ$78,$D109)-IF(AQ$30:AQ$77<=$D109,AQ$30:AQ$77,$D109))*$C$31:$C$78)-SUM(($D$82:$D109-$D$81:$D108)*AQ$81:AQ108))/(MIN($D109,AQ$78)-$D108))","v":0},{"$f":"IF($C109>AR$78,0,(SUM((IF(AR$31:AR$78<=$D109,AR$31:AR$78,$D109)-IF(AR$30:AR$77<=$D109,AR$30:AR$77,$D109))*$C$31:$C$78)-SUM(($D$82:$D109-$D$81:$D108)*AR$81:AR108))/(MIN($D109,AR$78)-$D108))","v":0},{"$f":"IF($C109>AS$78,0,(SUM((IF(AS$31:AS$78<=$D109,AS$31:AS$78,$D109)-IF(AS$30:AS$77<=$D109,AS$30:AS$77,$D109))*$C$31:$C$78)-SUM(($D$82:$D109-$D$81:$D108)*AS$81:AS108))/(MIN($D109,AS$78)-$D108))","v":0},{"$f":"IF($C109>AT$78,0,(SUM((IF(AT$31:AT$78<=$D109,AT$31:AT$78,$D109)-IF(AT$30:AT$77<=$D109,AT$30:AT$77,$D109))*$C$31:$C$78)-SUM(($D$82:$D109-$D$81:$D108)*AT$81:AT108))/(MIN($D109,AT$78)-$D108))","v":0},{"$f":"IF($C109>AU$78,0,(SUM((IF(AU$31:AU$78<=$D109,AU$31:AU$78,$D109)-IF(AU$30:AU$77<=$D109,AU$30:AU$77,$D109))*$C$31:$C$78)-SUM(($D$82:$D109-$D$81:$D108)*AU$81:AU108))/(MIN($D109,AU$78)-$D108))","v":0},{"$f":"IF($C109>AV$78,0,(SUM((IF(AV$31:AV$78<=$D109,AV$31:AV$78,$D109)-IF(AV$30:AV$77<=$D109,AV$30:AV$77,$D109))*$C$31:$C$78)-SUM(($D$82:$D109-$D$81:$D108)*AV$81:AV108))/(MIN($D109,AV$78)-$D108))","v":0},{"$f":"IF($C109>AW$78,0,(SUM((IF(AW$31:AW$78<=$D109,AW$31:AW$78,$D109)-IF(AW$30:AW$77<=$D109,AW$30:AW$77,$D109))*$C$31:$C$78)-SUM(($D$82:$D109-$D$81:$D108)*AW$81:AW108))/(MIN($D109,AW$78)-$D108))","v":0},{"$f":"IF($C109>AX$78,0,(SUM((IF(AX$31:AX$78<=$D109,AX$31:AX$78,$D109)-IF(AX$30:AX$77<=$D109,AX$30:AX$77,$D109))*$C$31:$C$78)-SUM(($D$82:$D109-$D$81:$D108)*AX$81:AX108))/(MIN($D109,AX$78)-$D108))","v":0},{"$f":"IF($C109>AY$78,0,(SUM((IF(AY$31:AY$78<=$D109,AY$31:AY$78,$D109)-IF(AY$30:AY$77<=$D109,AY$30:AY$77,$D109))*$C$31:$C$78)-SUM(($D$82:$D109-$D$81:$D108)*AY$81:AY108))/(MIN($D109,AY$78)-$D108))","v":0},{"$f":"IF($C109>AZ$78,0,(SUM((IF(AZ$31:AZ$78<=$D109,AZ$31:AZ$78,$D109)-IF(AZ$30:AZ$77<=$D109,AZ$30:AZ$77,$D109))*$C$31:$C$78)-SUM(($D$82:$D109-$D$81:$D108)*AZ$81:AZ108))/(MIN($D109,AZ$78)-$D108))","v":0},{"$f":"IF($C109>BA$78,0,(SUM((IF(BA$31:BA$78<=$D109,BA$31:BA$78,$D109)-IF(BA$30:BA$77<=$D109,BA$30:BA$77,$D109))*$C$31:$C$78)-SUM(($D$82:$D109-$D$81:$D108)*BA$81:BA108))/(MIN($D109,BA$78)-$D108))","v":0},{"$f":"IF($C109>BB$78,0,(SUM((IF(BB$31:BB$78<=$D109,BB$31:BB$78,$D109)-IF(BB$30:BB$77<=$D109,BB$30:BB$77,$D109))*$C$31:$C$78)-SUM(($D$82:$D109-$D$81:$D108)*BB$81:BB108))/(MIN($D109,BB$78)-$D108))","v":0}]
[null,32,31000,32000,null,{"$f":"IF($C113>F$78,0,(SUM((IF(F$31:F$78<=$D113,F$31:F$78,$D113)-IF(F$30:F$77<=$D113,F$30:F$77,$D113))*$C$31:$C$78)-SUM(($D$82:$D113-$D$81:$D112)*F$81:F112))/(MIN($D113,F$78)-$D112))","v":10.8980625},{"$f":"IF($C113>G$78,0,(SUM((IF(G$31:G$78<=$D113,G$31:G$78,$D113)-IF(G$30:G$77<=$D113,G$30:G$77,$D113))*$C$31:$C$78)-SUM(($D$82:$D113-$D$81:$D112)*G$81:G112))/(MIN($D113,G$78)-$D112))","v":10.690917499999982},{"$f":"IF($C113>H$78,0,(SUM((IF(H$31:H$78<=$D113,H$31:H$78,$D113)-IF(H$30:H$77<=$D113,H$30:H$77,$D113))*$C$31:$C$78)-SUM(($D$82:$D113-$D$81:$D112)*H$81:H112))/(MIN($D113,H$78)-$D112))","v":10.13822749999998},{"$f":"IF($C113>I$78,0,(SUM((IF(I$31:I$78<=$D113,I$31:I$78,$D113)-IF(I$30:I$77<=$D113,I$30:I$77,$D113))*$C$31:$C$78)-SUM(($D$82:$D113-$D$81:$D112)*I$81:I112))/(MIN($D113,I$78)-$D112))","v":10.412252500000003},{"$f":"IF($C113>J$78,0,(SUM((IF(J$31:J$78<=$D113,J$31:J$78,$D113)-IF(J$30:J$77<=$D113,J$30:J$77,$D113))*$C$31:$C$78)-SUM(($D$82:$D113-$D$81:$D112)*J$81:J112))/(MIN($D113,J$78)-$D112))","v":10.421002500000002},{"$f":"IF($C113>K$78,0,(SUM((IF(K$31:K$78<=$D113,K$31:K$78,$D113)-IF(K$30:K$77<=$D113,K$30:K$77,$D113))*$C$31:$C$78)-SUM(($D$82:$D113-$D$81:$D112)*K$81:K112))/(MIN($D113,K$78)-$D112))","v":10.421002500000002},{"$f":"IF($C113>L$78,0,(SUM((IF(L$31:L$78<=$D113,L$31:L$78,$D113)-IF(L$30:L$77<=$D113,L$30:L$77,$D113))*$C$31:$C$78)-SUM(($D$82:$D113-$D$81:$D112)*L$81:L112))/(MIN($D113,L$78)-$D112))","v":10.55766750000001},{"$f":"IF($C113>M$78,0,(SUM((IF(M$31:M$78<=$D113,M$31:M$78,$D113)-IF(M$30:M$77<=$D113,M$30:M$77,$D113))*$C$31:$C$78)-SUM(($D$82:$D113-$D$81:$D112)*M$81:M112))/(MIN($D113,M$78)-$D112))","v":10.55766750000001},{"$f":"IF($C113>N$78,0,(SUM((IF(N$31:N$78<=$D113,N$31:N$78,$D113)-IF(N$30:N$77<=$D113,N$30:N$77,$D113))*$C$31:$C$78)-SUM(($D$82:$D113-$D$81:$D112)*N$81:N112))/(MIN($D113,N$78)-$D112))","v":10.55766750000001},{"$f":"IF($C113>O$78,0,(SUM((IF(O$31:O$78<=$D113,O$31:O$78,$D113)-IF(O$30:O$77<=$D113,O$30:O$77,$D113))*$C$31:$C$78)-SUM(($D$82:$D113-$D$81:$D112)*O$81:O112))/(MIN($D113,O$78)-$D112))","v":0},{"$f":"IF($C113>P$78,0,(SUM((IF(P$31:P$78<=$D113,P$31:P$78,$D113)-IF(P$30:P$77<=$D113,P$30:P$77,$D113))*$C$31:$C$78)-SUM(($D$82:$D113-$D$81:$D112)*P$81:P112))/(MIN($D113,P$78)-$D112))","v":0},{"$f":"IF($C113>Q$78,0,(SUM((IF(Q$31:Q$78<=$D113,Q$31:Q$78,$D113)-IF(Q$30:Q$77<=$D113,Q$30:Q$77,$D113))*$C$31:$C$78)-SUM(($D$82:$D113-$D$81:$D112)*Q$81:Q112))/(MIN($D113,Q$78)-$D112))","v":0},{"$f":"IF($C113>R$78,0,(SUM((IF(R$31:R$78<=$D113,R$31:R$78,$D113)-IF(R$30:R$77<=$D113,R$30:R$77,$D113))*$C$31:$C$78)-SUM(($D$82:$D113-$D$81:$D112)*R$81:R112))/(MIN($D113,R$78)-$D112))","v":0},{"$f":"IF($C113>S$78,0,(SUM((IF(S$31:S$78<=$D113,S$31:S$78,$D113)-IF(S$30:S$77<=$D113,S$30:S$77,$D113))*$C$31:$C$78)-SUM(($D$82:$D113-$D$81:$D112)*S$81:S112))/(MIN($D113,S$78)-$D112))","v":0},{"$f":"IF($C113>T$78,0,(SUM((IF(T$31:T$78<=$D113,T$31:T$78,$D113)-IF(T$30:T$77<=$D113,T$30:T$77,$D113))*$C$31:$C$78)-SUM(($D$82:$D113-$D$81:$D112)*T$81:T112))/(MIN($D113,T$78)-$D112))","v":0},{"$f":"IF($C113>U$78,0,(SUM((IF(U$31:U$78<=$D113,U$31:U$78,$D113)-IF(U$30:U$77<=$D113,U$30:U$77,$D113))*$C$31:$C$78)-SUM(($D$82:$D113-$D$81:$D112)*U$81:U112))/(MIN($D113,U$78)-$D112))","v":0},{"$f":"IF($C113>V$78,0,(SUM((IF(V$31:V$78<=$D113,V$31:V$78,$D113)-IF(V$30:V$77<=$D113,V$30:V$77,$D113))*$C$31:$C$78)-SUM(($D$82:$D113-$D$81:$D112)*V$81:V112))/(MIN($D113,V$78)-$D112))","v":0},{"$f":"IF($C113>W$78,0,(SUM((IF(W$31:W$78<=$D113,W$31:W$78,$D113)-IF(W$30:W$77<=$D113,W$30:W$77,$D113))*$C$31:$C$78)-SUM(($D$82:$D113-$D$81:$D112)*W$81:W112))/(MIN($D113,W$78)-$D112))","v":0},{"$f":"IF($C113>X$78,0,(SUM((IF(X$31:X$78<=$D113,X$31:X$78,$D113)-IF(X$30:X$77<=$D113,X$30:X$77,$D113))*$C$31:$C$78)-SUM(($D$82:$D113-$D$81:$D112)*X$81:X112))/(MIN($D113,X$78)-$D112))","v":0},{"$f":"IF($C113>Y$78,0,(SUM((IF(Y$31:Y$78<=$D113,Y$31:Y$78,$D113)-IF(Y$30:Y$77<=$D113,Y$30:Y$77,$D113))*$C$31:$C$78)-SUM(($D$82:$D113-$D$81:$D112)*Y$81:Y112))/(MIN($D113,Y$78)-$D112))","v":0},{"$f":"IF($C113>Z$78,0,(SUM((IF(Z$31:Z$78<=$D113,Z$31:Z$78,$D113)-IF(Z$30:Z$77<=$D113,Z$30:Z$77,$D113))*$C$31:$C$78)-SUM(($D$82:$D113-$D$81:$D112)*Z$81:Z112))/(MIN($D113,Z$78)-$D112))","v":0},{"$f":"IF($C113>AA$78,0,(SUM((IF(AA$31:AA$78<=$D113,AA$31:AA$78,$D113)-IF(AA$30:AA$77<=$D113,AA$30:AA$77,$D113))*$C$31:$C$78)-SUM(($D$82:$D113-$D$81:$D112)*AA$81:AA112))/(MIN($D113,AA$78)-$D112))","v":0},{"$f":"IF($C113>AB$78,0,(SUM((IF(AB$31:AB$78<=$D113,AB$31:AB$78,$D113)-IF(AB$30:AB$77<=$D113,AB$30:AB$77,$D113))*$C$31:$C$78)-SUM(($D$82:$D113-$D$81:$D112)*AB$81:AB112))/(MIN($D113,AB$78)-$D112))","v":0},{"$f":"IF($C113>AC$78,0,(SUM((IF(AC$31:AC$78<=$D113,AC$31:AC$78,$D113)-IF(AC$30:AC$77<=$D113,AC$30:AC$77,$D113))*$C$31:$C$78)-SUM(($D$82:$D113-$D$81:$D112)*AC$81:AC112))/(MIN($D113,AC$78)-$D112))","v":0},{"$f":"IF($C113>AD$78,0,(SUM((IF(AD$31:AD$78<=$D113,AD$31:AD$78,$D113)-IF(AD$30:AD$77<=$D113,AD$30:AD$77,$D113))*$C$31:$C$78)-SUM(($D$82:$D113-$D$81:$D112)*AD$81:AD112))/(MIN($D113,AD$78)-$D112))","v":0},{"$f":"IF($C113>AE$78,0,(SUM((IF(AE$31:AE$78<=$D113,AE$31:AE$78,$D113)-IF(AE$30:AE$77<=$D113,AE$30:AE$77,$D113))*$C$31:$C$78)-SUM(($D$82:$D113-$D$81:$D112)*AE$81:AE112))/(MIN($D113,AE$78)-$D112))","v":0},{"$f":"IF($C113>AF$78,0,(SUM((IF(AF$31:AF$78<=$D113,AF$31:AF$78,$D113)-IF(AF$30:AF$77<=$D113,AF$30:AF$77,$D113))*$C$31:$C$78)-SUM(($D$82:$D113-$D$81:$D112)*AF$81:AF112))/(MIN($D113,AF$78)-$D112))","v":0},{"$f":"IF($C113>AG$78,0,(SUM((IF(AG$31:AG$78<=$D113,AG$31:AG$78,$D113)-IF(AG$30:AG$77<=$D113,AG$30:AG$77,$D113))*$C$31:$C$78)-SUM(($D$82:$D113-$D$81:$D112)*AG$81:AG112))/(MIN($D113,AG$78)-$D112))","v":0},{"$f":"IF($C113>AH$78,0,(SUM((IF(AH$31:AH$78<=$D113,AH$31:AH$78,$D113)-IF(AH$30:AH$77<=$D113,AH$30:AH$77,$D113))*$C$31:$C$78)-SUM(($D$82:$D113-$D$81:$D112)*AH$81:AH112))/(MIN($D113,AH$78)-$D112))","v":0},{"$f":"IF($C113>AI$78,0,(SUM((IF(AI$31:AI$78<=$D113,AI$31:AI$78,$D113)-IF(AI$30:AI$77<=$D113,AI$30:AI$77,$D113))*$C$31:$C$78)-SUM(($D$82:$D113-$D$81:$D112)*AI$81:AI112))/(MIN($D113,AI$78)-$D112))","v":0},{"$f":"IF($C113>AJ$78,0,(SUM((IF(AJ$31:AJ$78<=$D113,AJ$31:AJ$78,$D113)-IF(AJ$30:AJ$77<=$D113,AJ$30:AJ$77,$D113))*$C$31:$C$78)-SUM(($D$82:$D113-$D$81:$D112)*AJ$81:AJ112))/(MIN($D113,AJ$78)-$D112))","v":0},{"$f":"IF($C113>AK$78,0,(SUM((IF(AK$31:AK$78<=$D113,AK$31:AK$78,$D113)-IF(AK$30:AK$77<=$D113,AK$30:AK$77,$D113))*$C$31:$C$78)-SUM(($D$82:$D113-$D$81:$D112)*AK$81:AK112))/(MIN($D113,AK$78)-$D112))","v":0},{"$f":"IF($C113>AL$78,0,(SUM((IF(AL$31:AL$78<=$D113,AL$31:AL$78,$D113)-IF(AL$30:AL$77<=$D113,AL$30:AL$77,$D113))*$C$31:$C$78)-SUM(($D$82:$D113-$D$81:$D112)*AL$81:AL112))/(MIN($D113,AL$78)-$D112))","v":0},{"$f":"IF($C113>AM$78,0,(SUM((IF(AM$31:AM$78<=$D113,AM$31:AM$78,$D113)-IF(AM$30:AM$77<=$D113,AM$30:AM$77,$D113))*$C$31:$C$78)-SUM(($D$82:$D113-$D$81:$D112)*AM$81:AM112))/(MIN($D113,AM$78)-$D112))","v":0},{"$f":"IF($C113>AN$78,0,(SUM((IF(AN$31:AN$78<=$D113,AN$31:AN$78,$D113)-IF(AN$30:AN$77<=$D113,AN$30:AN$77,$D113))*$C$31:$C$78)-SUM(($D$82:$D113-$D$81:$D112)*AN$81:AN112))/(MIN($D113,AN$78)-$D112))","v":0},{"$f":"IF($C113>AO$78,0,(SUM((IF(AO$31:AO$78<=$D113,AO$31:AO$78,$D113)-IF(AO$30:AO$77<=$D113,AO$30:AO$77,$D113))*$C$31:$C$78)-SUM(($D$82:$D113-$D$81:$D112)*AO$81:AO112))/(MIN($D113,AO$78)-$D112))","v":0},{"$f":"IF($C113>AP$78,0,(SUM((IF(AP$31:AP$78<=$D113,AP$31:AP$78,$D113)-IF(AP$30:AP$77<=$D113,AP$30:AP$77,$D113))*$C$31:$C$78)-SUM(($D$82:$D113-$D$81:$D112)*AP$81:AP112))/(MIN($D113,AP$78)-$D112))","v":0},{"$f":"IF($C113>AQ$78,0,(SUM((IF(AQ$31:AQ$78<=$D113,AQ$31:AQ$78,$D113)-IF(AQ$30:AQ$77<=$D113,AQ$30:AQ$77,$D113))*$C$31:$C$78)-SUM(($D$82:$D113-$D$81:$D112)*AQ$81:AQ112))/(MIN($D113,AQ$78)-$D112))","v":0},{"$f":"IF($C113>AR$78,0,(SUM((IF(AR$31:AR$78<=$D113,AR$31:AR$78,$D113)-IF(AR$30:AR$77<=$D113,AR$30:AR$77,$D113))*$C$31:$C$78)-SUM(($D$82:$D113-$D$81:$D112)*AR$81:AR112))/(MIN($D113,AR$78)-$D112))","v":0},{"$f":"IF($C113>AS$78,0,(SUM((IF(AS$31:AS$78<=$D113,AS$31:AS$78,$D113)-IF(AS$30:AS$77<=$D113,AS$30:AS$77,$D113))*$C$31:$C$78)-SUM(($D$82:$D113-$D$81:$D112)*AS$81:AS112))/(MIN($D113,AS$78)-$D112))","v":0},{"$f":"IF($C113>AT$78,0,(SUM((IF(AT$31:AT$78<=$D113,AT$31:AT$78,$D113)-IF(AT$30:AT$77<=$D113,AT$30:AT$77,$D113))*$C$31:$C$78)-SUM(($D$82:$D113-$D$81:$D112)*AT$81:AT112))/(MIN($D113,AT$78)-$D112))","v":0},{"$f":"IF($C113>AU$78,0,(SUM((IF(AU$31:AU$78<=$D113,AU$31:AU$78,$D113)-IF(AU$30:AU$77<=$D113,AU$30:AU$77,$D113))*$C$31:$C$78)-SUM(($D$82:$D113-$D$81:$D112)*AU$81:AU112))/(MIN($D113,AU$78)-$D112))","v":0},{"$f":"IF($C113>AV$78,0,(SUM((IF(AV$31:AV$78<=$D113,AV$31:AV$78,$D113)-IF(AV$30:AV$77<=$D113,AV$30:AV$77,$D113))*$C$31:$C$78)-SUM(($D$82:$D113-$D$81:$D112)*AV$81:AV112))/(MIN($D113,AV$78)-$D112))","v":0},{"$f":"IF($C113>AW$78,0,(SUM((IF(AW$31:AW$78<=$D113,AW$31:AW$78,$D113)-IF(AW$30:AW$77<=$D113,AW$30:AW$77,$D113))*$C$31:$C$78)-SUM(($D$82:$D113-$D$81:$D112)*AW$81:AW112))/(MIN($D113,AW$78)-$D112))","v":0},{"$f":"IF($C113>AX$78,0,(SUM((IF(AX$31:AX$78<=$D113,AX$31:AX$78,$D113)-IF(AX$30:AX$77<=$D113,AX$30:AX$77,$D113))*$C$31:$C$78)-SUM(($D$82:$D113-$D$81:$D112)*AX$81:AX112))/(MIN($D113,AX$78)-$D112))","v":0},{"$f":"IF($C113>AY$78,0,(SUM((IF(AY$31:AY$78<=$D113,AY$31:AY$78,$D113)-IF(AY$30:AY$77<=$D113,AY$30:AY$77,$D113))*$C$31:$C$78)-SUM(($D$82:$D113-$D$81:$D112)*AY$81:AY112))/(MIN($D113,AY$78)-$D112))","v":0},{"$f":"IF($C113>AZ$78,0,(SUM((IF(AZ$31:AZ$78<=$D113,AZ$31:AZ$78,$D113)-IF(AZ$30:AZ$77<=$D113,AZ$30:AZ$77,$D113))*$C$31:$C$78)-SUM(($D$82:$D113-$D$81:$D112)*AZ$81:AZ112))/(MIN($D113,AZ$78)-$D112))","v":0},{"$f":"IF($C113>BA$78,0,(SUM((IF(BA$31:BA$78<=$D113,BA$31:BA$78,$D113)-IF(BA$30:BA$77<=$D113,BA$30:BA$77,$D113))*$C$31:$C$78)-SUM(($D$82:$D113-$D$81:$D112)*BA$81:BA112))/(MIN($D113,BA$78)-$D112))","v":0},{"$f":"IF($C113>BB$78,0,(SUM((IF(BB$31:BB$78<=$D113,BB$31:BB$78,$D113)-IF(BB$30:BB$77<=$D113,BB$30:BB$77,$D113))*$C$31:$C$78)-SUM(($D$82:$D113-$D$81:$D112)*BB$81:BB112))/(MIN($D113,BB$78)-$D112))","v":0}]
[null,40,39000,40000,null,{"$f":"IF($C121>F$78,0,(SUM((IF(F$31:F$78<=$D121,F$31:F$78,$D121)-IF(F$30:F$77<=$D121,F$30:F$77,$D121))*$C$31:$C$78)-SUM(($D$82:$D121-$D$81:$D120)*F$81:F120))/(MIN($D121,F$78)-$D120))","v":0},{"$f":"IF($C121>G$78,0,(SUM((IF(G$31:G$78<=$D121,G$31:G$78,$D121)-IF(G$30:G$77<=$D121,G$30:G$77,$D121))*$C$31:$C$78)-SUM(($D$82:$D121-$D$81:$D120)*G$81:G120))/(MIN($D121,G$78)-$D120))","v":0},{"$f":"IF($C121>H$78,0,(SUM((IF(H$31:H$78<=$D121,H$31:H$78,$D121)-IF(H$30:H$77<=$D121,H$30:H$77,$D121))*$C$31:$C$78)-SUM(($D$82:$D121-$D$81:$D120)*H$81:H120))/(MIN($D121,H$78)-$D120))","v":0},{"$f":"IF($C121>I$78,0,(SUM((IF(I$31:I$78<=$D121,I$31:I$78,$D121)-IF(I$30:I$77<=$D121,I$30:I$77,$D121))*$C$31:$C$78)-SUM(($D$82:$D121-$D$81:$D120)*I$81:I120))/(MIN($D121,I$78)-$D120))","v":0},{"$f":"IF($C121>J$78,0,(SUM((IF(J$31:J$78<=$D121,J$31:J$78,$D121)-IF(J$30:J$77<=$D121,J$30:J$77,$D121))*$C$31:$C$78)-SUM(($D$82:$D121-$D$81:$D120)*J$81:J120))/(MIN($D121,J$78)-$D120))","v":0},{"$f":"IF($C121>K$78,0,(SUM((IF(K$31:K$78<=$D121,K$31:K$78,$D121)-IF(K$30:K$77<=$D121,K$30:K$77,$D121))*$C$31:$C$78)-SUM(($D$82:$D121-$D$81:$D120)*K$81:K120))/(MIN($D121,K$78)-$D120))","v":0},{"$f":"IF($C121>L$78,0,(SUM((IF(L$31:L$78<=$D121,L$31:L$78,$D121)-IF(L$30:L$77<=$D121,L$30:L$77,$D121))*$C$31:$C$78)-SUM(($D$82:$D121-$D$81:$D120)*L$81:L120))/(MIN($D121,L$78)-$D120))","v":0},{"$f":"IF($C121>M$78,0,(SUM((IF(M$31:M$78<=$D121,M$31:M$78,$D121)-IF(M$30:M$77<=$D121,M$30:M$77,$D121))*$C$31:$C$78)-SUM(($D$82:$D121-$D$81:$D120)*M$81:M120))/(MIN($D121,M$78)-$D120))","v":0},{"$f":"IF($C121>N$78,0,(SUM((IF(N$31:N$78<=$D121,N$31:N$78,$D121)-IF(N$30:N$77<=$D121,N$30:N$77,$D121))*$C$31:$C$78)-SUM(($D$82:$D121-$D$81:$D120)*N$81:N120))/(MIN($D121,N$78)-$D120))","v":0},{"$f":"IF($C121>O$78,0,(SUM((IF(O$31:O$78<=$D121,O$31:O$78,$D121)-IF(O$30:O$77<=$D121,O$30:O$77,$D121))*$C$31:$C$78)-SUM(($D$82:$D121-$D$81:$D120)*O$81:O120))/(MIN($D121,O$78)-$D120))","v":0},{"$f":"IF($C121>P$78,0,(SUM((IF(P$31:P$78<=$D121,P$31:P$78,$D121)-IF(P$30:P$77<=$D121,P$30:P$77,$D121))*$C$31:$C$78)-SUM(($D$82:$D121-$D$81:$D120)*P$81:P120))/(MIN($D121,P$78)-$D120))","v":0},{"$f":"IF($C121>Q$78,0,(SUM((IF(Q$31:Q$78<=$D121,Q$31:Q$78,$D121)-IF(Q$30:Q$77<=$D121,Q$30:Q$77,$D121))*$C$31:$C$78)-SUM(($D$82:$D121-$D$81:$D120)*Q$81:Q120))/(MIN($D121,Q$78)-$D120))","v":0},{"$f":"IF($C121>R$78,0,(SUM((IF(R$31:R$78<=$D121,R$31:R$78,$D121)-IF(R$30:R$77<=$D121,R$30:R$77,$D121))*$C$31:$C$78)-SUM(($D$82:$D121-$D$81:$D120)*R$81:R120))/(MIN($D121,R$78)-$D120))","v":0},{"$f":"IF($C121>S$78,0,(SUM((IF(S$31:S$78<=$D121,S$31:S$78,$D121)-IF(S$30:S$77<=$D121,S$30:S$77,$D121))*$C$31:$C$78)-SUM(($D$82:$D121-$D$81:$D120)*S$81:S120))/(MIN($D121,S$78)-$D120))","v":0},{"$f":"IF($C121>T$78,0,(SUM((IF(T$31:T$78<=$D121,T$31:T$78,$D121)-IF(T$30:T$77<=$D121,T$30:T$77,$D121))*$C$31:$C$78)-SUM(($D$82:$D121-$D$81:$D120)*T$81:T120))/(MIN($D121,T$78)-$D120))","v":0},{"$f":"IF($C121>U$78,0,(SUM((IF(U$31:U$78<=$D121,U$31:U$78,$D121)-IF(U$30:U$77<=$D121,U$30:U$77,$D121))*$C$31:$C$78)-SUM(($D$82:$D121-$D$81:$D120)*U$81:U120))/(MIN($D121,U$78)-$D120))","v":0},{"$f":"IF($C121>V$78,0,(SUM((IF(V$31:V$78<=$D121,V$31:V$78,$D121)-IF(V$30:V$77<=$D121,V$30:V$77,$D121))*$C$31:$C$78)-SUM(($D$82:$D121-$D$81:$D120)*V$81:V120))/(MIN($D121,V$78)-$D120))","v":0},{"$f":"IF($C121>W$78,0,(SUM((IF(W$31:W$78<=$D121,W$31:W$78,$D121)-IF(W$30:W$77<=$D121,W$30:W$77,$D121))*$C$31:$C$78)-SUM(($D$82:$D121-$D$81:$D120)*W$81:W120))/(MIN($D121,W$78)-$D120))","v":0},{"$f":"IF($C121>X$78,0,(SUM((IF(X$31:X$78<=$D121,X$31:X$78,$D121)-IF(X$30:X$77<=$D121,X$30:X$77,$D121))*$C$31:$C$78)-SUM(($D$82:$D121-$D$81:$D120)*X$81:X120))/(MIN($D121,X$78)-$D120))","v":0},{"$f":"IF($C121>Y$78,0,(SUM((IF(Y$31:Y$78<=$D121,Y$31:Y$78,$D121)-IF(Y$30:Y$77<=$D121,Y$30:Y$77,$D121))*$C$31:$C$78)-SUM(($D$82:$D121-$D$81:$D120)*Y$81:Y120))/(MIN($D121,Y$78)-$D120))","v":0},{"$f":"IF($C121>Z$78,0,(SUM((IF(Z$31:Z$78<=$D121,Z$31:Z$78,$D121)-IF(Z$30:Z$77<=$D121,Z$30:Z$77,$D121))*$C$31:$C$78)-SUM(($D$82:$D121-$D$81:$D120)*Z$81:Z120))/(MIN($D121,Z$78)-$D120))","v":0},{"$f":"IF($C121>AA$78,0,(SUM((IF(AA$31:AA$78<=$D121,AA$31:AA$78,$D121)-IF(AA$30:AA$77<=$D121,AA$30:AA$77,$D121))*$C$31:$C$78)-SUM(($D$82:$D121-$D$81:$D120)*AA$81:AA120))/(MIN($D121,AA$78)-$D120))","v":0},{"$f":"IF($C121>AB$78,0,(SUM((IF(AB$31:AB$78<=$D121,AB$31:AB$78,$D121)-IF(AB$30:AB$77<=$D121,AB$30:AB$77,$D121))*$C$31:$C$78)-SUM(($D$82:$D121-$D$81:$D120)*AB$81:AB120))/(MIN($D121,AB$78)-$D120))","v":0},{"$f":"IF($C121>AC$78,0,(SUM((IF(AC$31:AC$78<=$D121,AC$31:AC$78,$D121)-IF(AC$30:AC$77<=$D121,AC$30:AC$77,$D121))*$C$31:$C$78)-SUM(($D$82:$D121-$D$81:$D120)*AC$81:AC120))/(MIN($D121,AC$78)-$D120))","v":0},{"$f":"IF($C121>AD$78,0,(SUM((IF(AD$31:AD$78<=$D121,AD$31:AD$78,$D121)-IF(AD$30:AD$77<=$D121,AD$30:AD$77,$D121))*$C$31:$C$78)-SUM(($D$82:$D121-$D$81:$D120)*AD$81:AD120))/(MIN($D121,AD$78)-$D120))","v":0},{"$f":"IF($C121>AE$78,0,(SUM((IF(AE$31:AE$78<=$D121,AE$31:AE$78,$D121)-IF(AE$30:AE$77<=$D121,AE$30:AE$77,$D121))*$C$31:$C$78)-SUM(($D$82:$D121-$D$81:$D120)*AE$81:AE120))/(MIN($D121,AE$78)-$D120))","v":0},{"$f":"IF($C121>AF$78,0,(SUM((IF(AF$31:AF$78<=$D121,AF$31:AF$78,$D121)-IF(AF$30:AF$77<=$D121,AF$30:AF$77,$D121))*$C$31:$C$78)-SUM(($D$82:$D121-$D$81:$D120)*AF$81:AF120))/(MIN($D121,AF$78)-$D120))","v":0},{"$f":"IF($C121>AG$78,0,(SUM((IF(AG$31:AG$78<=$D121,AG$31:AG$78,$D121)-IF(AG$30:AG$77<=$D121,AG$30:AG$77,$D121))*$C$31:$C$78)-SUM(($D$82:$D121-$D$81:$D120)*AG$81:AG120))/(MIN($D121,AG$78)-$D120))","v":0},{"$f":"IF($C121>AH$78,0,(SUM((IF(AH$31:AH$78<=$D121,AH$31:AH$78,$D121)-IF(AH$30:AH$77<=$D121,AH$30:AH$77,$D121))*$C$31:$C$78)-SUM(($D$82:$D121-$D$81:$D120)*AH$81:AH120))/(MIN($D121,AH$78)-$D120))","v":0},{"$f":"IF($C121>AI$78,0,(SUM((IF(AI$31:AI$78<=$D121,AI$31:AI$78,$D121)-IF(AI$30:AI$77<=$D121,AI$30:AI$77,$D121))*$C$31:$C$78)-SUM(($D$82:$D121-$D$81:$D120)*AI$81:AI120))/(MIN($D121,AI$78)-$D120))","v":0},{"$f":"IF($C121>AJ$78,0,(SUM((IF(AJ$31:AJ$78<=$D121,AJ$31:AJ$78,$D121)-IF(AJ$30:AJ$77<=$D121,AJ$30:AJ$77,$D121))*$C$31:$C$78)-SUM(($D$82:$D121-$D$81:$D120)*AJ$81:AJ120))/(MIN($D121,AJ$78)-$D120))","v":0},{"$f":"IF($C121>AK$78,0,(SUM((IF(AK$31:AK$78<=$D121,AK$31:AK$78,$D121)-IF(AK$30:AK$77<=$D121,AK$30:AK$77,$D121))*$C$31:$C$78)-SUM(($D$82:$D121-$D$81:$D120)*AK$81:AK120))/(MIN($D121,AK$78)-$D120))","v":0},{"$f":"IF($C121>AL$78,0,(SUM((IF(AL$31:AL$78<=$D121,AL$31:AL$78,$D121)-IF(AL$30:AL$77<=$D121,AL$30:AL$77,$D121))*$C$31:$C$78)-SUM(($D$82:$D121-$D$81:$D120)*AL$81:AL120))/(MIN($D121,AL$78)-$D120))","v":0},{"$f":"IF($C121>AM$78,0,(SUM((IF(AM$31:AM$78<=$D121,AM$31:AM$78,$D121)-IF(AM$30:AM$77<=$D121,AM$30:AM$77,$D121))*$C$31:$C$78)-SUM(($D$82:$D121-$D$81:$D120)*AM$81:AM120))/(MIN($D121,AM$78)-$D120))","v":0},{"$f":"IF($C121>AN$78,0,(SUM((IF(AN$31:AN$78<=$D121,AN$31:AN$78,$D121)-IF(AN$30:AN$77<=$D121,AN$30:AN$77,$D121))*$C$31:$C$78)-SUM(($D$82:$D121-$D$81:$D120)*AN$81:AN120))/(MIN($D121,AN$78)-$D120))","v":0},{"$f":"IF($C121>AO$78,0,(SUM((IF(AO$31:AO$78<=$D121,AO$31:AO$78,$D121)-IF(AO$30:AO$77<=$D121,AO$30:AO$77,$D121))*$C$31:$C$78)-SUM(($D$82:$D121-$D$81:$D120)*AO$81:AO120))/(MIN($D121,AO$78)-$D120))","v":0},{"$f":"IF($C121>AP$78,0,(SUM((IF(AP$31:AP$78<=$D121,AP$31:AP$78,$D121)-IF(AP$30:AP$77<=$D121,AP$30:AP$77,$D121))*$C$31:$C$78)-SUM(($D$82:$D121-$D$81:$D120)*AP$81:AP120))/(MIN($D121,AP$78)-$D120))","v":0},{"$f":"IF($C121>AQ$78,0,(SUM((IF(AQ$31:AQ$78<=$D121,AQ$31:AQ$78,$D121)-IF(AQ$30:AQ$77<=$D121,AQ$30:AQ$77,$D121))*$C$31:$C$78)-SUM(($D$82:$D121-$D$81:$D120)*AQ$81:AQ120))/(MIN($D121,AQ$78)-$D120))","v":0},{"$f":"IF($C121>AR$78,0,(SUM((IF(AR$31:AR$78<=$D121,AR$31:AR$78,$D121)-IF(AR$30:AR$77<=$D121,AR$30:AR$77,$D121))*$C$31:$C$78)-SUM(($D$82:$D121-$D$81:$D120)*AR$81:AR120))/(MIN($D121,AR$78)-$D120))","v":0},{"$f":"IF($C121>AS$78,0,(SUM((IF(AS$31:AS$78<=$D121,AS$31:AS$78,$D121)-IF(AS$30:AS$77<=$D121,AS$30:AS$77,$D121))*$C$31:$C$78)-SUM(($D$82:$D121-$D$81:$D120)*AS$81:AS120))/(MIN($D121,AS$78)-$D120))","v":0},{"$f":"IF($C121>AT$78,0,(SUM((IF(AT$31:AT$78<=$D121,AT$31:AT$78,$D121)-IF(AT$30:AT$77<=$D121,AT$30:AT$77,$D121))*$C$31:$C$78)-SUM(($D$82:$D121-$D$81:$D120)*AT$81:AT120))/(MIN($D121,AT$78)-$D120))","v":0},{"$f":"IF($C121>AU$78,0,(SUM((IF(AU$31:AU$78<=$D121,AU$31:AU$78,$D121)-IF(AU$30:AU$77<=$D121,AU$30:AU$77,$D121))*$C$31:$C$78)-SUM(($D$82:$D121-$D$81:$D120)*AU$81:AU120))/(MIN($D121,AU$78)-$D120))","v":0},{"$f":"IF($C121>AV$78,0,(SUM((IF(AV$31:AV$78<=$D121,AV$31:AV$78,$D121)-IF(AV$30:AV$77<=$D121,AV$30:AV$77,$D121))*$C$31:$C$78)-SUM(($D$82:$D121-$D$81:$D120)*AV$81:AV120))/(MIN($D121,AV$78)-$D120))","v":0},{"$f":"IF($C121>AW$78,0,(SUM((IF(AW$31:AW$78<=$D121,AW$31:AW$78,$D121)-IF(AW$30:AW$77<=$D121,AW$30:AW$77,$D121))*$C$31:$C$78)-SUM(($D$82:$D121-$D$81:$D120)*AW$81:AW120))/(MIN($D121,AW$78)-$D120))","v":0},{"$f":"IF($C121>AX$78,0,(SUM((IF(AX$31:AX$78<=$D121,AX$31:AX$78,$D121)-IF(AX$30:AX$77<=$D121,AX$30:AX$77,$D121))*$C$31:$C$78)-SUM(($D$82:$D121-$D$81:$D120)*AX$81:AX120))/(MIN($D121,AX$78)-$D120))","v":0},{"$f":"IF($C121>AY$78,0,(SUM((IF(AY$31:AY$78<=$D121,AY$31:AY$78,$D121)-IF(AY$30:AY$77<=$D121,AY$30:AY$77,$D121))*$C$31:$C$78)-SUM(($D$82:$D121-$D$81:$D120)*AY$81:AY120))/(MIN($D121,AY$78)-$D120))","v":0},{"$f":"IF($C121>AZ$78,0,(SUM((IF(AZ$31:AZ$78<=$D121,AZ$31:AZ$78,$D121)-IF(AZ$30:AZ$77<=$D121,AZ$30:AZ$77,$D121))*$C$31:$C$78)-SUM(($D$82:$D121-$D$81:$D120)*AZ$81:AZ120))/(MIN($D121,AZ$78)-$D120))","v":0},{"$f":"IF($C121>BA$78,0,(SUM((IF(BA$31:BA$78<=$D121,BA$31:BA$78,$D121)-IF(BA$30:BA$77<=$D121,BA$30:BA$77,$D121))*$C$31:$C$78)-SUM(($D$82:$D121-$D$81:$D120)*BA$81:BA120))/(MIN($D121,BA$78)-$D120))","v":0},{"$f":"IF($C121>BB$78,0,(SUM((IF(BB$31:BB$78<=$D121,BB$31:BB$78,$D121)-IF(BB$30:BB$77<=$D121,BB$30:BB$77,$D121))*$C$31:$C$78)-SUM(($D$82:$D121-$D$81:$D120)*BB$81:BB120))/(MIN($D121,BB$78)-$D120))","v":0}]
[null,null,{"$f":"C127+1000","v":3000},4000,null,{"$f":"IF(F85>0,AVERAGE(F$82:F85),0)","v":6.6383762499999985},{"$f":"IF(G85>0,AVERAGE(G$82:G85),0)","v":6.6383762499999985},{"$f":"IF(H85>0,AVERAGE(H$82:H85),0)","v":6.6383762499999985},{"$f":"IF(I85>0,AVERAGE(I$82:I85),0)","v":6.6383762499999985},{"$f":"IF(J85>0,AVERAGE(J$82:J85),0)","v":6.6383762499999985},{"$f":"IF(K85>0,AVERAGE(K$82:K85),0)","v":6.6383762499999985},{"$f":"IF(L85>0,AVERAGE(L$82:L85),0)","v":6.6383762499999985},{"$f":"IF(M85>0,AVERAGE(M$82:M85),0)","v":6.6383762499999985},{"$f":"IF(N85>0,AVERAGE(N$82:N85),0)","v":6.6383762499999985},{"$f":"IF(O85>0,AVERAGE(O$82:O85),0)","v":6.6383762499999985},{"$f":"IF(P85>0,AVERAGE(P$82:P85),0)","v":6.6383762499999985},{"$f":"IF(Q85>0,AVERAGE(Q$82:Q85),0)","v":6.6383762499999985},{"$f":"IF(R85>0,AVERAGE(R$82:R85),0)","v":6.6383762499999985},{"$f":"IF(S85>0,AVERAGE(S$82:S85),0)","v":6.6383762499999985},{"$f":"IF(T85>0,AVERAGE(T$82:T85),0)","v":6.6383762499999985},{"$f":"IF(U85>0,AVERAGE(U$82:U85),0)","v":6.6383762499999985},{"$f":"IF(V85>0,AVERAGE(V$82:V85),0)","v":6.6383762499999985},{"$f":"IF(W85>0,AVERAGE(W$82:W85),0)","v":6.6383762499999985},{"$f":"IF(X85>0,AVERAGE(X$82:X85),0)","v":6.6383762499999985},{"$f":"IF(Y85>0,AVERAGE(Y$82:Y85),0)","v":6.6383762499999985},{"$f":"IF(Z85>0,AVERAGE(Z$82:Z85),0)","v":6.6383762499999985},{"$f":"IF(AA85>0,AVERAGE(AA$82:AA85),0)","v":6.6383762499999985},{"$f":"IF(AB85>0,AVERAGE(AB$82:AB85),0)","v":6.6383762499999985},{"$f":"IF(AC85>0,AVERAGE(AC$82:AC85),0)","v":6.6383762499999985},{"$f":"IF(AD85>0,AVERAGE(AD$82:AD85),0)","v":6.6383762499999985},{"$f":"IF(AE85>0,AVERAGE(AE$82:AE85),0)","v":6.6383762499999985},{"$f":"IF(AF85>0,AVERAGE(AF$82:AF85),0)","v":6.6383762499999985},{"$f":"IF(AG85>0,AVERAGE(AG$82:AG85),0)","v":6.6383762499999985},{"$f":"IF(AH85>0,AVERAGE(AH$82:AH85),0)","v":6.6383762499999985},{"$f":"IF(AI85>0,AVERAGE(AI$82:AI85),0)","v":6.6383762499999985},{"$f":"IF(AJ85>0,AVERAGE(AJ$82:AJ85),0)","v":6.6383762499999985},{"$f":"IF(AK85>0,AVERAGE(AK$82:AK85),0)","v":6.6383762499999985},{"$f":"IF(AL85>0,AVERAGE(AL$82:AL85),0)","v":6.6383762499999985},{"$f":"IF(AM85>0,AVERAGE(AM$82:AM85),0)","v":6.6383762499999985},{"$f":"IF(AN85>0,AVERAGE(AN$82:AN85),0)","v":6.6383762499999985},{"$f":"IF(AO85>0,AVERAGE(AO$82:AO85),0)","v":6.6383762499999985},{"$f":"IF(AP85>0,AVERAGE(AP$82:AP85),0)","v":6.6383762499999985},{"$f":"IF(AQ85>0,AVERAGE(AQ$82:AQ85),0)","v":6.6383762499999985},{"$f":"IF(AR85>0,AVERAGE(AR$82:AR85),0)","v":6.6383762499999985},{"$f":"IF(AS85>0,AVERAGE(AS$82:AS85),0)","v":6.6383762499999985},{"$f":"IF(AT85>0,AVERAGE(AT$82:AT85),0)","v":6.6383762499999985},{"$f":"IF(AU85>0,AVERAGE(AU$82:AU85),0)","v":6.6383762499999985},{"$f":"IF(AV85>0,AVERAGE(AV$82:AV85),0)","v":6.6383762499999985},{"$f":"IF(AW85>0,AVERAGE(AW$82:AW85),0)","v":6.6383762499999985},{"$f":"IF(AX85>0,AVERAGE(AX$82:AX85),0)","v":6.6383762499999985},{"$f":"IF(AY85>0,AVERAGE(AY$82:AY85),0)","v":6.6383762499999985},{"$f":"IF(AZ85>0,AVERAGE(AZ$82:AZ85),0)","v":6.6383762499999985},{"$f":"IF(BA85>0,AVERAGE(BA$82:BA85),0)","v":6.6383762499999985},{"$f":"IF(BB85>0,AVERAGE(BB$82:BB85),0)","v":6.6383762499999985}]
[null,null,7000,8000,null,{"$f":"IF(F89>0,AVERAGE(F$82:F89),0)","v":6.8191881249999993},{"$f":"IF(G89>0,AVERAGE(G$82:G89),0)","v":6.8191881249999993},{"$f":"IF(H89>0,AVERAGE(H$82:H89),0)","v":6.8191881249999993},{"$f":"IF(I89>0,AVERAGE(I$82:I89),0)","v":6.8191881249999993},{"$f":"IF(J89>0,AVERAGE(J$82:J89),0)","v":6.8191881249999993},{"$f":"IF(K89>0,AVERAGE(K$82:K89),0)","v":6.8191881249999993},{"$f":"IF(L89>0,AVERAGE(L$82:L89),0)","v":6.8191881249999993},{"$f":"IF(M89>0,AVERAGE(M$82:M89),0)","v":6.8191881249999993},{"$f":"IF(N89>0,AVERAGE(N$82:N89),0)","v":6.8191881249999993},{"$f":"IF(O89>0,AVERAGE(O$82:O89),0)","v":6.8191881249999993},{"$f":"IF(P89>0,AVERAGE(P$82:P89),0)","v":6.8191881249999993},{"$f":"IF(Q89>0,AVERAGE(Q$82:Q89),0)","v":6.8191881249999993},{"$f":"IF(R89>0,AVERAGE(R$82:R89),0)","v":6.8191881249999993},{"$f":"IF(S89>0,AVERAGE(S$82:S89),0)","v":6.8191881249999993},{"$f":"IF(T89>0,AVERAGE(T$82:T89),0)","v":6.8191881249999993},{"$f":"IF(U89>0,AVERAGE(U$82:U89),0)","v":6.8191881249999993},{"$f":"IF(V89>0,AVERAGE(V$82:V89),0)","v":6.8191881249999993},{"$f":"IF(W89>0,AVERAGE(W$82:W89),0)","v":6.8191881249999993},{"$f":"IF(X89>0,AVERAGE(X$82:X89),0)","v":6.8191881249999993},{"$f":"IF(Y89>0,AVERAGE(Y$82:Y89),0)","v":6.8191881249999993},{"$f":"IF(Z89>0,AVERAGE(Z$82:Z89),0)","v":6.8191881249999993},{"$f":"IF(AA89>0,AVERAGE(AA$82:AA89),0)","v":6.8191881249999993},{"$f":"IF(AB89>0,AVERAGE(AB$82:AB89),0)","v":6.8191881249999993},{"$f":"IF(AC89>0,AVERAGE(AC$82:AC89),0)","v":6.8191881249999993},{"$f":"IF(AD89>0,AVERAGE(AD$82:AD89),0)","v":6.8191881249999993},{"$f":"IF(AE89>0,AVERAGE(AE$82:AE89),0)","v":6.8191881249999993},{"$f":"IF(AF89>0,AVERAGE(AF$82:AF89),0)","v":6.8191881249999993},{"$f":"IF(AG89>0,AVERAGE(AG$82:AG89),0)","v":6.8191881249999993},{"$f":"IF(AH89>0,AVERAGE(AH$82:AH89),0)","v":6.8191881249999993},{"$f":"IF(AI89>0,AVERAGE(AI$82:AI89),0)","v":6.8191881249999993},{"$f":"IF(AJ89>0,AVERAGE(AJ$82:AJ89),0)","v":6.8191881249999993},{"$f":"IF(AK89>0,AVERAGE(AK$82:AK89),0)","v":6.8191881249999993},{"$f":"IF(AL89>0,AVERAGE(AL$82:AL89),0)","v":6.8191881249999993},{"$f":"IF(AM89>0,AVERAGE(AM$82:AM89),0)","v":6.8191881249999993},{"$f":"IF(AN89>0,AVERAGE(AN$82:AN89),0)","v":6.8191881249999993},{"$f":"IF(AO89>0,AVERAGE(AO$82:AO89),0)","v":6.8191881249999993},{"$f":"IF(AP89>0,AVERAGE(AP$82:AP89),0)","v":6.8191881249999993},{"$f":"IF(AQ89>0,AVERAGE(AQ$82:AQ89),0)","v":6.8191881249999993},{"$f":"IF(AR89>0,AVERAGE(AR$82:AR89),0)","v":6.8191881249999993},{"$f":"IF(AS89>0,AVERAGE(AS$82:AS89),0)","v":6.8191881249999993},{"$f":"IF(AT89>0,AVERAGE(AT$82:AT89),0)","v":6.8191881249999993},{"$f":"IF(AU89>0,AVERAGE(AU$82:AU89),0)","v":6.8191881249999993},{"$f":"IF(AV89>0,AVERAGE(AV$82:AV89),0)","v":6.8191881249999993},{"$f":"IF(AW89>0,AVERAGE(AW$82:AW89),0)","v":6.8191881249999993},{"$f":"IF(AX89>0,AVERAGE(AX$82:AX89),0)","v":6.8191881249999993},{"$f":"IF(AY89>0,AVERAGE(AY$82:AY89),0)","v":6.8191881249999993},{"$f":"IF(AZ89>0,AVERAGE(AZ$82:AZ89),0)","v":6.8191881249999993},{"$f":"IF(BA89>0,AVERAGE(BA$82:BA89),0)","v":6.8191881249999993},{"$f":"IF(BB89>0,AVERAGE(BB$82:BB89),0)","v":6.8191881249999993}]
[null,null,12000,13000,null,{"$f":"IF(F94>0,AVERAGE(F$82:F94),0)","v":6.9251717307692315},{"$f":"IF(G94>0,AVERAGE(G$82:G94),0)","v":6.9251717307692315},{"$f":"IF(H94>0,AVERAGE(H$82:H94),0)","v":6.911787115384616},{"$f":"IF(I94>0,AVERAGE(I$82:I94),0)","v":6.911787115384616},{"$f":"IF(J94>0,AVERAGE(J$82:J94),0)","v":6.9060178846153857},{"$f":"IF(K94>0,AVERAGE(K$82:K94),0)","v":6.9060178846153857},{"$f":"IF(L94>0,AVERAGE(L$82:L94),0)","v":6.9060178846153857},{"$f":"IF(M94>0,AVERAGE(M$82:M94),0)","v":6.9060178846153857},{"$f":"IF(N94>0,AVERAGE(N$82:N94),0)","v":6.9060178846153857},{"$f":"IF(O94>0,AVERAGE(O$82:O94),0)","v":6.9060178846153857},{"$f":"IF(P94>0,AVERAGE(P$82:P94),0)","v":6.9060178846153857},{"$f":"IF(Q94>0,AVERAGE(Q$82:Q94),0)","v":6.9060178846153857},{"$f":"IF(R94>0,AVERAGE(R$82:R94),0)","v":6.9060178846153857},{"$f":"IF(S94>0,AVERAGE(S$82:S94),0)","v":6.9060178846153857},{"$f":"IF(T94>0,AVERAGE(T$82:T94),0)","v":6.9060178846153857},{"$f":"IF(U94>0,AVERAGE(U$82:U94),0)","v":6.9060178846153857},{"$f":"IF(V94>0,AVERAGE(V$82:V94),0)","v":6.9060178846153857},{"$f":"IF(W94>0,AVERAGE(W$82:W94),0)","v":6.9060178846153857},{"$f":"IF(X94>0,AVERAGE(X$82:X94),0)","v":6.9060178846153857},{"$f":"IF(Y94>0,AVERAGE(Y$82:Y94),0)","v":6.9060178846153857},{"$f":"IF(Z94>0,AVERAGE(Z$82:Z94),0)","v":6.9060178846153857},{"$f":"IF(AA94>0,AVERAGE(AA$82:AA94),0)","v":6.9060178846153857},{"$f":"IF(AB94>0,AVERAGE(AB$82:AB94),0)","v":6.9060178846153857},{"$f":"IF(AC94>0,AVERAGE(AC$82:AC94),0)","v":6.9060178846153857},{"$f":"IF(AD94>0,AVERAGE(AD$82:AD94),0)","v":6.9060178846153857},{"$f":"IF(AE94>0,AVERAGE(AE$82:AE94),0)","v":6.9060178846153857},{"$f":"IF(AF94>0,AVERAGE(AF$82:AF94),0)","v":6.9060178846153857},{"$f":"IF(AG94>0,AVERAGE(AG$82:AG94),0)","v":6.9060178846153857},{"$f":"IF(AH94>0,AVERAGE(AH$82:AH94),0)","v":6.9060178846153857},{"$f":"IF(AI94>0,AVERAGE(AI$82:AI94),0)","v":6.9060178846153857},{"$f":"IF(AJ94>0,AVERAGE(AJ$82:AJ94),0)","v":6.9060178846153857},{"$f":"IF(AK94>0,AVERAGE(AK$82:AK94),0)","v":6.9060178846153857},{"$f":"IF(AL94>0,AVERAGE(AL$82:AL94),0)","v":6.9060178846153857},{"$f":"IF(AM94>0,AVERAGE(AM$82:AM94),0)","v":6.9060178846153857},{"$f":"IF(AN94>0,AVERAGE(AN$82:AN94),0)","v":6.9060178846153857},{"$f":"IF(AO94>0,AVERAGE(AO$82:AO94),0)","v":6.9060178846153857},{"$f":"IF(AP94>0,AVERAGE(AP$82:AP94),0)","v":6.9060178846153857},{"$f":"IF(AQ94>0,AVERAGE(AQ$82:AQ94),0)","v":6.9060178846153857},{"$f":"IF(AR94>0,AVERAGE(AR$82:AR94),0)","v":6.9060178846153857},{"$f":"IF(AS94>0,AVERAGE(AS$82:AS94),0)","v":6.9060178846153857},{"$f":"IF(AT94>0,AVERAGE(AT$82:AT94),0)","v":6.9060178846153857},{"$f":"IF(AU94>0,AVERAGE(AU$82:AU94),0)","v":6.9060178846153857},{"$f":"IF(AV94>0,AVERAGE(AV$82:AV94),0)","v":6.9060178846153857},{"$f":"IF(AW94>0,AVERAGE(AW$82:AW94),0)","v":6.9060178846153857},{"$f":"IF(AX94>0,AVERAGE(AX$82:AX94),0)","v":6.9060178846153857},{"$f":"IF(AY94>0,AVERAGE(AY$82:AY94),0)","v":6.9060178846153857},{"$f":"IF(AZ94>0,AVERAGE(AZ$82:AZ94),0)","v":6.9060178846153857},{"$f":"IF(BA94>0,AVERAGE(BA$82:BA94),0)","v":6.9060178846153857},{"$f":"IF(BB94>0,AVERAGE(BB$82:BB94),0)","v":6.9060178846153857}]
[null,null,19000,20000,null,{"$f":"IF(F101>0,AVERAGE(F$82:F101),0)","v":7.2902971249999995},{"$f":"IF(G101>0,AVERAGE(G$82:G101),0)","v":7.2244704999999998},{"$f":"IF(H101>0,AVERAGE(H$82:H101),0)","v":7.0998763749999991},{"$f":"IF(I101>0,AVERAGE(I$82:I101),0)","v":7.0998763749999991},{"$f":"IF(J101>0,AVERAGE(J$82:J101),0)","v":7.0848763750000003},{"$f":"IF(K101>0,AVERAGE(K$82:K101),0)","v":7.0848763750000003},{"$f":"IF(L101>0,AVERAGE(L$82:L101),0)","v":7.0848763750000003},{"$f":"IF(M101>0,AVERAGE(M$82:M101),0)","v":7.0848763750000003},{"$f":"IF(N101>0,AVERAGE(N$82:N101),0)","v":7.0848763750000003},{"$f":"IF(O101>0,AVERAGE(O$82:O101),0)","v":7.0848763750000003},{"$f":"IF(P101>0,AVERAGE(P$82:P101),0)","v":7.0848763750000003},{"$f":"IF(Q101>0,AVERAGE(Q$82:Q101),0)","v":7.0848763750000003},{"$f":"IF(R101>0,AVERAGE(R$82:R101),0)","v":7.0848763750000003},{"$f":"IF(S101>0,AVERAGE(S$82:S101),0)","v":7.0848763750000003},{"$f":"IF(T101>0,AVERAGE(T$82:T101),0)","v":7.0848763750000003},{"$f":"IF(U101>0,AVERAGE(U$82:U101),0)","v":7.0848763750000003},{"$f":"IF(V101>0,AVERAGE(V$82:V101),0)","v":7.0848763750000003},{"$f":"IF(W101>0,AVERAGE(W$82:W101),0)","v":7.0848763750000003},{"$f":"IF(X101>0,AVERAGE(X$82:X101),0)","v":7.0848763750000003},{"$f":"IF(Y101>0,AVERAGE(Y$82:Y101),0)","v":7.0848763750000003},{"$f":"IF(Z101>0,AVERAGE(Z$82:Z101),0)","v":7.0848763750000003},{"$f":"IF(AA101>0,AVERAGE(AA$82:AA101),0)","v":7.0848763750000003},{"$f":"IF(AB101>0,AVERAGE(AB$82:AB101),0)","v":7.0848763750000003},{"$f":"IF(AC101>0,AVERAGE(AC$82:AC101),0)","v":7.0848763750000003},{"$f":"IF(AD101>0,AVERAGE(AD$82:AD101),0)","v":7.0848763750000003},{"$f":"IF(AE101>0,AVERAGE(AE$82:AE101),0)","v":7.0848763750000003},{"$f":"IF(AF101>0,AVERAGE(AF$82:AF101),0)","v":7.0848763750000003},{"$f":"IF(AG101>0,AVERAGE(AG$82:AG101),0)","v":7.0848763750000003},{"$f":"IF(AH101>0,AVERAGE(AH$82:AH101),0)","v":7.0848763750000003},{"$f":"IF(AI101>0,AVERAGE(AI$82:AI101),0)","v":7.0848763750000003},{"$f":"IF(AJ101>0,AVERAGE(AJ$82:AJ101),0)","v":7.0848763750000003},{"$f":"IF(AK101>0,AVERAGE(AK$82:AK101),0)","v":7.1364481250000011},{"$f":"IF(AL101>0,AVERAGE(AL$82:AL101),0)","v":7.1364481250000011},{"$f":"IF(AM101>0,AVERAGE(AM$82:AM101),0)","v":7.1364481250000011},{"$f":"IF(AN101>0,AVERAGE(AN$82:AN101),0)","v":7.1364481250000011},{"$f":"IF(AO101>0,AVERAGE(AO$82:AO101),0)","v":7.1364481250000011},{"$f":"IF(AP101>0,AVERAGE(AP$82:AP101),0)","v":7.1364481250000011},{"$f":"IF(AQ101>0,AVERAGE(AQ$82:AQ101),0)","v":7.1364481250000011},{"$f":"IF(AR101>0,AVERAGE(AR$82:AR101),0)","v":7.1364481250000011},{"$f":"IF(AS101>0,AVERAGE(AS$82:AS101),0)","v":7.1364481250000011},{"$f":"IF(AT101>0,AVERAGE(AT$82:AT101),0)","v":7.1364481250000011},{"$f":"IF(AU101>0,AVERAGE(AU$82:AU101),0)","v":7.1364481250000011},{"$f":"IF(AV101>0,AVERAGE(AV$82:AV101),0)","v":7.1364481250000011},{"$f":"IF(AW101>0,AVERAGE(AW$82:AW101),0)","v":7.1364481250000011},{"$f":"IF(AX101>0,AVERAGE(AX$82:AX101),0)","v":7.1364481250000011},{"$f":"IF(AY101>0,AVERAGE(AY$82:AY101),0)","v":7.1364481250000011},{"$f":"IF(AZ101>0,AVERAGE(AZ$82:AZ101),0)","v":7.1364481250000011},{"$f":"IF(BA101>0,AVERAGE(BA$82:BA101),0)","v":7.1364481250000011},{"$f":"IF(BB101>0,AVERAGE(BB$82:BB101),0)","v":7.1364481250000011}]
[null,null,25000,26000,null,{"$f":"IF(F107>0,AVERAGE(F$82:F107),0)","v":7.8549225000000007},{"$f":"IF(G107>0,AVERAGE(G$82:G107),0)","v":7.7735122115384616},{"$f":"IF(H107>0,AVERAGE(H$82:H107),0)","v":7.5362699038461534},{"$f":"IF(I107>0,AVERAGE(I$82:I107),0)","v":7.5420391346153846},{"$f":"IF(J107>0,AVERAGE(J$82:J107),0)","v":7.5103083653846161},{"$f":"IF(K107>0,AVERAGE(K$82:K107),0)","v":7.5103083653846161},{"$f":"IF(L107>0,AVERAGE(L$82:L107),0)","v":7.5103083653846161},{"$f":"IF(M107>0,AVERAGE(M$82:M107),0)","v":7.5103083653846161},{"$f":"IF(N107>0,AVERAGE(N$82:N107),0)","v":7.5103083653846161},{"$f":"IF(O107>0,AVERAGE(O$82:O107),0)","v":7.6458886538461561},{"$f":"IF(P107>0,AVERAGE(P$82:P107),0)","v":7.6458886538461561},{"$f":"IF(Q107>0,AVERAGE(Q$82:Q107),0)","v":7.6458886538461561},{"$f":"IF(R107>0,AVERAGE(R$82:R107),0)","v":7.6458886538461561},{"$f":"IF(S107>0,AVERAGE(S$82:S107),0)","v":7.6458886538461561},{"$f":"IF(T107>0,AVERAGE(T$82:T107),0)","v":7.6458886538461561},{"$f":"IF(U107>0,AVERAGE(U$82:U107),0)","v":7.6458886538461561},{"$f":"IF(V107>0,AVERAGE(V$82:V107),0)","v":7.6458886538461561},{"$f":"IF(W107>0,AVERAGE(W$82:W107),0)","v":7.6458886538461561},{"$f":"IF(X107>0,AVERAGE(X$82:X107),0)","v":7.6458886538461561},{"$f":"IF(Y107>0,AVERAGE(Y$82:Y107),0)","v":7.6458886538461561},{"$f":"IF(Z107>0,AVERAGE(Z$82:Z107),0)","v":7.6458886538461561},{"$f":"IF(AA107>0,AVERAGE(AA$82:AA107),0)","v":7.6458886538461561},{"$f":"IF(AB107>0,AVERAGE(AB$82:AB107),0)","v":7.6458886538461561},{"$f":"IF(AC107>0,AVERAGE(AC$82:AC107),0)","v":7.6458886538461561},{"$f":"IF(AD107>0,AVERAGE(AD$82:AD107),0)","v":7.6458886538461561},{"$f":"IF(AE107>0,AVERAGE(AE$82:AE107),0)","v":7.6458886538461561},{"$f":"IF(AF107>0,AVERAGE(AF$82:AF107),0)","v":7.6458886538461561},{"$f":"IF(AG107>0,AVERAGE(AG$82:AG107),0)","v":7.6458886538461561},{"$f":"IF(AH107>0,AVERAGE(AH$82:AH107),0)","v":7.6458886538461561},{"$f":"IF(AI107>0,AVERAGE(AI$82:AI107),0)","v":7.6458886538461561},{"$f":"IF(AJ107>0,AVERAGE(AJ$82:AJ107),0)","v":7.6458886538461561},{"$f":"IF(AK107>0,AVERAGE(AK$82:AK107),0)","v":7.9018315889579034},{"$f":"IF(AL107>0,AVERAGE(AL$82:AL107),0)","v":7.9018315889579034},{"$f":"IF(AM107>0,AVERAGE(AM$82:AM107),0)","v":7.9018315889579034},{"$f":"IF(AN107>0,AVERAGE(AN$82:AN107),0)","v":7.9018315889579034},{"$f":"IF(AO107>0,AVERAGE(AO$82:AO107),0)","v":7.9018315889579034},{"$f":"IF(AP107>0,AVERAGE(AP$82:AP107),0)","v":7.9018315889579034},{"$f":"IF(AQ107>0,AVERAGE(AQ$82:AQ107),0)","v":7.9018315889579034},{"$f":"IF(AR107>0,AVERAGE(AR$82:AR107),0)","v":7.9018315889579034},{"$f":"IF(AS107>0,AVERAGE(AS$82:AS107),0)","v":7.9018315889579034},{"$f":"IF(AT107>0,AVERAGE(AT$82:AT107),0)","v":7.9018315889579034},{"$f":"IF(AU107>0,AVERAGE(AU$82:AU107),0)","v":7.9018315889579034},{"$f":"IF(AV107>0,AVERAGE(AV$82:AV107),0)","v":7.9018315889579034},{"$f":"IF(AW107>0,AVERAGE(AW$82:AW107),0)","v":7.9018315889579034},{"$f":"IF(AX107>0,AVERAGE(AX$82:AX107),0)","v":7.9018315889579034},{"$f":"IF(AY107>0,AVERAGE(AY$82:AY107),0)","v":7.9018315889579034},{"$f":"IF(AZ107>0,AVERAGE(AZ$82:AZ107),0)","v":7.8689929966776004},{"$f":"IF(BA107>0,AVERAGE(BA$82:BA107),0)","v":7.8308255786696694},{"$f":"IF(BB107>0,AVERAGE(BB$82:BB107),0)","v":7.7952812137846186}]
[null,null,29000,30000,null,{"$f":"IF(F111>0,AVERAGE(F$82:F111),0)","v":8.1804501666666667},{"$f":"IF(G111>0,AVERAGE(G$82:G111),0)","v":8.0892850000000021},{"$f":"IF(H111>0,AVERAGE(H$82:H111),0)","v":7.8319240000000008},{"$f":"IF(I111>0,AVERAGE(I$82:I111),0)","v":7.8419240000000006},{"$f":"IF(J111>0,AVERAGE(J$82:J111),0)","v":7.8119240000000012},{"$f":"IF(K111>0,AVERAGE(K$82:K111),0)","v":7.8119240000000012},{"$f":"IF(L111>0,AVERAGE(L$82:L111),0)","v":7.8164065833333334},{"$f":"IF(M111>0,AVERAGE(M$82:M111),0)","v":7.8164065833333334},{"$f":"IF(N111>0,AVERAGE(N$82:N111),0)","v":7.8164065833333334},{"$f":"IF(O111>0,AVERAGE(O$82:O111),0)","v":0},{"$f":"IF(P111>0,AVERAGE(P$82:P111),0)","v":0},{"$f":"IF(Q111>0,AVERAGE(Q$82:Q111),0)","v":0},{"$f":"IF(R111>0,AVERAGE(R$82:R111),0)","v":0},{"$f":"IF(S111>0,AVERAGE(S$82:S111),0)","v":0},{"$f":"IF(T111>0,AVERAGE(T$82:T111),0)","v":0},{"$f":"IF(U111>0,AVERAGE(U$82:U111),0)","v":0},{"$f":"IF(V111>0,AVERAGE(V$82:V111),0)","v":0},{"$f":"IF(W111>0,AVERAGE(W$82:W111),0)","v":0},{"$f":"IF(X111>0,AVERAGE(X$82:X111),0)","v":0},{"$f":"IF(Y111>0,AVERAGE(Y$82:Y111),0)","v":0},{"$f":"IF(Z111>0,AVERAGE(Z$82:Z111),0)","v":0},{"$f":"IF(AA111>0,AVERAGE(AA$82:AA111),0)","v":0},{"$f":"IF(AB111>0,AVERAGE(AB$82:AB111),0)","v":0},{"$f":"IF(AC111>0,AVERAGE(AC$82:AC111),0)","v":0},{"$f":"IF(AD111>0,AVERAGE(AD$82:AD111),0)","v":0},{"$f":"IF(AE111>0,AVERAGE(AE$82:AE111),0)","v":0},{"$f":"IF(AF111>0,AVERAGE(AF$82:AF111),0)","v":0},{"$f":"IF(AG111>0,AVERAGE(AG$82:AG111),0)","v":0},{"$f":"IF(AH111>0,AVERAGE(AH$82:AH111),0)","v":0},{"$f":"IF(AI111>0,AVERAGE(AI$82:AI111),0)","v":0},{"$f":"IF(AJ111>0,AVERAGE(AJ$82:AJ111),0)","v":0},{"$f":"IF(AK111>0,AVERAGE(AK$82:AK111),0)","v":0},{"$f":"IF(AL111>0,AVERAGE(AL$82:AL111),0)","v":0},{"$f":"IF(AM111>0,AVERAGE(AM$82:AM111),0)","v":0},{"$f":"IF(AN111>0,AVERAGE(AN$82:AN111),0)","v":0},{"$f":"IF(AO111>0,AVERAGE(AO$82:AO111),0)","v":0},{"$f":"IF(AP111>0,AVERAGE(AP$82:AP111),0)","v":0},{"$f":"IF(AQ111>0,AVERAGE(AQ$82:AQ111),0)","v":0},{"$f":"IF(AR111>0,AVERAGE(AR$82:AR111),0)","v":0},{"$f":"IF(AS111>0,AVERAGE(AS$82:AS111),0)","v":0},{"$f":"IF(AT111>0,AVERAGE(AT$82:AT111),0)","v":0},{"$f":"IF(AU111>0,AVERAGE(AU$82:AU111),0)","v":0},{"$f":"IF(AV111>0,AVERAGE(AV$82:AV111),0)","v":0},{"$f":"IF(AW111>0,AVERAGE(AW$82:AW111),0)","v":0},{"$f":"IF(AX111>0,AVERAGE(AX$82:AX111),0)","v":0},{"$f":"IF(AY111>0,AVERAGE(AY$82:AY111),0)","v":0},{"$f":"IF(AZ111>0,AVERAGE(AZ$82:AZ111),0)","v":0},{"$f":"IF(BA111>0,AVERAGE(BA$82:BA111),0)","v":0},{"$f":"IF(BB111>0,AVERAGE(BB$82:BB111),0)","v":0}]
[null,null,36000,37000,null,{"$f":"IF(F118>0,AVERAGE(F$82:F118),0)","v":0},{"$f":"IF(G118>0,AVERAGE(G$82:G118),0)","v":0},{"$f":"IF(H118>0,AVERAGE(H$82:H118),0)","v":8.3736572297297318},{"$f":"IF(I118>0,AVERAGE(I$82:I118),0)","v":0},{"$f":"IF(J118>0,AVERAGE(J$82:J118),0)","v":0},{"$f":"IF(K118>0,AVERAGE(K$82:K118),0)","v":0},{"$f":"IF(L118>0,AVERAGE(L$82:L118),0)","v":0},{"$f":"IF(M118>0,AVERAGE(M$82:M118),0)","v":0},{"$f":"IF(N118>0,AVERAGE(N$82:N118),0)","v":0},{"$f":"IF(O118>0,AVERAGE(O$82:O118),0)","v":0},{"$f":"IF(P118>0,AVERAGE(P$82:P118),0)","v":0},{"$f":"IF(Q118>0,AVERAGE(Q$82:Q118),0)","v":0},{"$f":"IF(R118>0,AVERAGE(R$82:R118),0)","v":0},{"$f":"IF(S118>0,AVERAGE(S$82:S118),0)","v":0},{"$f":"IF(T118>0,AVERAGE(T$82:T118),0)","v":0},{"$f":"IF(U118>0,AVERAGE(U$82:U118),0)","v":0},{"$f":"IF(V118>0,AVERAGE(V$82:V118),0)","v":0},{"$f":"IF(W118>0,AVERAGE(W$82:W118),0)","v":0},{"$f":"IF(X118>0,AVERAGE(X$82:X118),0)","v":0},{"$f":"IF(Y118>0,AVERAGE(Y$82:Y118),0)","v":0},{"$f":"IF(Z118>0,AVERAGE(Z$82:Z118),0)","v":0},{"$f":"IF(AA118>0,AVERAGE(AA$82:AA118),0)","v":0},{"$f":"IF(AB118>0,AVERAGE(AB$82:AB118),0)","v":0},{"$f":"IF(AC118>0,AVERAGE(AC$82:AC118),0)","v":0},{"$f":"IF(AD118>0,AVERAGE(AD$82:AD118),0)","v":0},{"$f":"IF(AE118>0,AVERAGE(AE$82:AE118),0)","v":0},{"$f":"IF(AF118>0,AVERAGE(AF$82:AF118),0)","v":0},{"$f":"IF(AG118>0,AVERAGE(AG$82:AG118),0)","v":0},{"$f":"IF(AH118>0,AVERAGE(AH$82:AH118),0)","v":0},{"$f":"IF(AI118>0,AVERAGE(AI$82:AI118),0)","v":0},{"$f":"IF(AJ118>0,AVERAGE(AJ$82:AJ118),0)","v":0},{"$f":"IF(AK118>0,AVERAGE(AK$82:AK118),0)","v":0},{"$f":"IF(AL118>0,AVERAGE(AL$82:AL118),0)","v":0},{"$f":"IF(AM118>0,AVERAGE(AM$82:AM118),0)","v":0},{"$f":"IF(AN118>0,AVERAGE(AN$82:AN118),0)","v":0},{"$f":"IF(AO118>0,AVERAGE(AO$82:AO118),0)","v":0},{"$f":"IF(AP118>0,AVERAGE(AP$82:AP118),0)","v":0},{"$f":"IF(AQ118>0,AVERAGE(AQ$82:AQ118),0)","v":0},{"$f":"IF(AR118>0,AVERAGE(AR$82:AR118),0)","v":0},{"$f":"IF(AS118>0,AVERAGE(AS$82:AS118),0)","v":0},{"$f":"IF(AT118>0,AVERAGE(AT$82:AT118),0)","v":0},{"$f":"IF(AU118>0,AVERAGE(AU$82:AU118),0)","v":0},{"$f":"IF(AV118>0,AVERAGE(AV$82:AV118),0)","v":0},{"$f":"IF(AW118>0,AVERAGE(AW$82:AW118),0)","v":0},{"$f":"IF(AX118>0,AVERAGE(AX$82:AX118),0)","v":0},{"$f":"IF(AY118>0,AVERAGE(AY$82:AY118),0)","v":0},{"$f":"IF(AZ118>0,AVERAGE(AZ$82:AZ118),0)","v":0},{"$f":"IF(BA118>0,AVERAGE(BA$82:BA118),0)","v":0},{"$f":"IF(BB118>0,AVERAGE(BB$82:BB118),0)","v":0}]
[null,null,38000,39000,null,{"$f":"IF(F120>0,AVERAGE(F$82:F120),0)","v":0},{"$f":"IF(G120>0,AVERAGE(G$82:G120),0)","v":0},{"$f":"IF(H120>0,AVERAGE(H$82:H120),0)","v":0},{"$f":"IF(I120>0,AVERAGE(I$82:I120),0)","v":0},{"$f":"IF(J120>0,AVERAGE(J$82:J120),0)","v":0},{"$f":"IF(K120>0,AVERAGE(K$82:K120),0)","v":0},{"$f":"IF(L120>0,AVERAGE(L$82:L120),0)","v":0},{"$f":"IF(M120>0,AVERAGE(M$82:M120),0)","v":0},{"$f":"IF(N120>0,AVERAGE(N$82:N120),0)","v":0},{"$f":"IF(O120>0,AVERAGE(O$82:O120),0)","v":0},{"$f":"IF(P120>0,AVERAGE(P$82:P120),0)","v":0},{"$f":"IF(Q120>0,AVERAGE(Q$82:Q120),0)","v":0},{"$f":"IF(R120>0,AVERAGE(R$82:R120),0)","v":0},{"$f":"IF(S120>0,AVERAGE(S$82:S120),0)","v":0},{"$f":"IF(T120>0,AVERAGE(T$82:T120),0)","v":0},{"$f":"IF(U120>0,AVERAGE(U$82:U120),0)","v":0},{"$f":"IF(V120>0,AVERAGE(V$82:V120),0)","v":0},{"$f":"IF(W120>0,AVERAGE(W$82:W120),0)","v":0},{"$f":"IF(X120>0,AVERAGE(X$82:X120),0)","v":0},{"$f":"IF(Y120>0,AVERAGE(Y$82:Y120),0)","v":0},{"$f":"IF(Z120>0,AVERAGE(Z$82:Z120),0)","v":0},{"$f":"IF(AA120>0,AVERAGE(AA$82:AA120),0)","v":0},{"$f":"IF(AB120>0,AVERAGE(AB$82:AB120),0)","v":0},{"$f":"IF(AC120>0,AVERAGE(AC$82:AC120),0)","v":0},{"$f":"IF(AD120>0,AVERAGE(AD$82:AD120),0)","v":0},{"$f":"IF(AE120>0,AVERAGE(AE$82:AE120),0)","v":0},{"$f":"IF(AF120>0,AVERAGE(AF$82:AF120),0)","v":0},{"$f":"IF(AG120>0,AVERAGE(AG$82:AG120),0)","v":0},{"$f":"IF(AH120>0,AVERAGE(AH$82:AH120),0)","v":0},{"$f":"IF(AI120>0,AVERAGE(AI$82:AI120),0)","v":0},{"$f":"IF(AJ120>0,AVERAGE(AJ$82:AJ120),0)","v":0},{"$f":"IF(AK120>0,AVERAGE(AK$82:AK120),0)","v":0},{"$f":"IF(AL120>0,AVERAGE(AL$82:AL120),0)","v":0},{"$f":"IF(AM120>0,AVERAGE(AM$82:AM120),0)","v":0},{"$f":"IF(AN120>0,AVERAGE(AN$82:AN120),0)","v":0},{"$f":"IF(AO120>0,AVERAGE(AO$82:AO120),0)","v":0},{"$f":"IF(AP120>0,AVERAGE(AP$82:AP120),0)","v":0},{"$f":"IF(AQ120>0,AVERAGE(AQ$82:AQ120),0)","v":0},{"$f":"IF(AR120>0,AVERAGE(AR$82:AR120),0)","v":0},{"$f":"IF(AS120>0,AVERAGE(AS$82:AS120),0)","v":0},{"$f":"IF(AT120>0,AVERAGE(AT$82:AT120),0)","v":0},{"$f":"IF(AU120>0,AVERAGE(AU$82:AU120),0)","v":0},{"$f":"IF(AV120>0,AVERAGE(AV$82:AV120),0)","v":0},{"$f":"IF(AW120>0,AVERAGE(AW$82:AW120),0)","v":0},{"$f":"IF(AX120>0,AVERAGE(AX$82:AX120),0)","v":0},{"$f":"IF(AY120>0,AVERAGE(AY$82:AY120),0)","v":0},{"$f":"IF(AZ120>0,AVERAGE(AZ$82:AZ120),0)","v":0},{"$f":"IF(BA120>0,AVERAGE(BA$82:BA120),0)","v":0},{"$f":"IF(BB120>0,AVERAGE(BB$82:BB120),0)","v":0}]
[null,null,0,{"$f":"C168+1000","v":1000},null,{"$f":"F125*117/2000","v":0.36840375000000003},{"$f":"G125*117/2000","v":0.36840375000000003},0.36840375000000003,0.36840375000000003,0.36840375000000003,0.36840375000000003,0.36840375000000003,0.36840375000000003,0.36840375000000003,0.36840375000000003,0.36840375000000003,0.36840375000000003,0.36840375000000003,0.36840375000000003,0.36840375000000003,0.36840375000000003,0.36840375000000003,0.36840375000000003,0.36840375000000003,0.36840375000000003,0.36840375000000003,0.36840375000000003,0.36840375000000003,0.36840375000000003,0.36840375000000003,0.36840375000000003,0.36840375000000003,0.36840375000000003,0.36840375000000003,0.36840375000000003,0.36840375000000003,0.36840375000000003,0.36840375000000003,0.36840375000000003,0.36840375000000003,0.36840375000000003,0.36840375000000003,0.36840375000000003,0.36840375000000003,0.36840375000000003,0.36840375000000003,0.36840375000000003,0.36840375000000003,0.36840375000000003,0.36840375000000003,0.36840375000000003,0.36840375000000003,0.36840375000000003,0.36840375000000003]
[null,null,6000,7000,null,{"$f":"F131*117/2000","v":0.39741143464285711},0.39741143464285711,0.39741143464285711,0.39741143464285711,0.39741143464285711,0.39741143464285711,0.39741143464285711,0.39741143464285711,0.39741143464285711,0.39741143464285711,0.39741143464285711,0.39741143464285711,0.39741143464285711,0.39741143464285711,0.39741143464285711,0.39741143464285711,0.39741143464285711,0.39741143464285711,0.39741143464285711,0.39741143464285711,0.39741143464285711,0.39741143464285711,0.39741143464285711,0.39741143464285711,0.39741143464285711,0.39741143464285711,0.39741143464285711,0.39741143464285711,0.39741143464285711,0.39741143464285711,0.39741143464285711,0.39741143464285711,0.39741143464285711,0.39741143464285711,0.39741143464285711,0.39741143464285711,0.39741143464285711,0.39741143464285711,0.39741143464285711,0.39741143464285711,0.39741143464285711,0.39741143464285711,0.39741143464285711,0.39741143464285711,0.39741143464285711,0.39741143464285711,0.39741143464285711,0.39741143464285711,0.39741143464285711]
[null,null,12000,13000,null,{"$f":"F137*117/2000","v":0.40512254625000005},0.40512254625000005,0.40433954625000001,0.40433954625000001,0.40400204625000002,0.40400204625000002,0.40400204625000002,0.40400204625000002,0.40400204625000002,0.40400204625000002,0.40400204625000002,0.40400204625000002,0.40400204625000002,0.40400204625000002,0.40400204625000002,0.40400204625000002,0.40400204625000002,0.40400204625000002,0.40400204625000002,0.40400204625000002,0.40400204625000002,0.40400204625000002,0.40400204625000002,0.40400204625000002,0.40400204625000002,0.40400204625000002,0.40400204625000002,0.40400204625000002,0.40400204625000002,0.40400204625000002,0.40400204625000002,0.40400204625000002,0.40400204625000002,0.40400204625000002,0.40400204625000002,0.40400204625000002,0.40400204625000002,0.40400204625000002,0.40400204625000002,0.40400204625000002,0.40400204625000002,0.40400204625000002,0.40400204625000002,0.40400204625000002,0.40400204625000002,0.40400204625000002,0.40400204625000002,0.40400204625000002,0.40400204625000002]
[null,null,21000,22000,null,{"$f":"F146*117/2000","v":0.43893783153409094},0.43372782153409095,0.42290037562499999,0.42290037562499999,0.42150435289772725,0.42150435289772725,0.42150435289772725,0.42150435289772725,0.42150435289772725,0.42150435289772725,0.42150435289772725,0.42150435289772725,0.42150435289772725,0.42150435289772725,0.42150435289772725,0.42150435289772725,0.42150435289772725,0.42150435289772725,0.42150435289772725,0.42150435289772725,0.42150435289772725,0.42150435289772725,0.42150435289772725,0.42150435289772725,0.42150435289772725,0.42150435289772725,0.42150435289772725,0.42150435289772725,0.42150435289772725,0.42150435289772725,0.42150435289772725,0.42616428340909096,0.42616428340909096,0.42616428340909096,0.42616428340909096,0.42616428340909096,0.42616428340909096,0.42616428340909096,0.42616428340909096,0.42616428340909096,0.42616428340909096,0.42616428340909096,0.42616428340909096,0.42616428340909096,0.42616428340909096,0.42616428340909096,0.42616428340909096,0.42616428340909096,0.42616428340909096]
[null,null,24000,25000,null,{"$f":"F149*117/2000","v":0.45471029175},0.45012548294999999,0.43573985325000003,0.43604266094999999,0.43416035325000008,0.43416035325000008,0.43416035325000008,0.43416035325000008,0.43416035325000008,0.43824034800000006,0.43824034800000006,0.43824034800000006,0.43824034800000006,0.43824034800000006,0.43824034800000006,0.43824034800000006,0.43824034800000006,0.43824034800000006,0.43824034800000006,0.43824034800000006,0.43824034800000006,0.43824034800000006,0.43824034800000006,0.43824034800000006,0.43824034800000006,0.43824034800000006,0.43824034800000006,0.43824034800000006,0.43824034800000006,0.43824034800000006,0.43824034800000006,0.4493141757000001,0.4493141757000001,0.4493141757000001,0.4493141757000001,0.4493141757000001,0.4493141757000001,0.4493141757000001,0.4493141757000001,0.4493141757000001,0.4493141757000001,0.4493141757000001,0.4493141757000001,0.4493141757000001,0.4493141757000001,0.4493141757000001,0.44768947831238765,0.44575341067310847,0.44454767847109139]
[null,null,30000,31000,null,{"$f":"F155*117/2000","v":0.48330995479838718},0.47777242500000011,0.46225892322580647,0.4630542920564516,0.46121437270161286,0.46121437270161286,0.46219000645161296,0.46219000645161296,0.46219000645161296,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,33000,34000,null,{"$f":"F158*117/2000","v":0.50538866604621158},0.49345983231617652,0.47478204264705881,0.47664747860294115,0.47501507051470598,0.47501507051470598,0.4834369960357261,0.4834369960357261,0.4834369960357261,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,34000,35000,null,{"$f":"F159*117/2000","v":0},0.50363885815450693,0.47900613567857153,0.4818308165357143,0.4803181736785716,0.4803181736785716,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,35000,36000,null,{"$f":"F160*117/2000","v":0},0,0.4834690290625,0.49023966170687849,0.48883967331458456,0.48883967331458456,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,36000,37000,null,{"$f":"F161*117/2000","v":0},0,0.48985894793918933,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,37000,38000,null,{"$f":"F162*117/2000","v":0},0,0.49999264557260298,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,38000,39000,null,{"$f":"F163*117/2000","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,39000,40000,null,{"$f":"F164*117/2000","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]

{"sheet":"Resource_Cost","index":16,"n_rows":243,"n_cols":21,"rows_kept":69,"cut":true,"hidden":false,"merged":[],"bounds":{"rows_first":31,"rows_last":7,"rows_between":31,"halvings":6}}
["Year-by-Year Levelized Resource Costs"]
["Values hard-coded by macro"]
[]
[]
[]
[]
[]
[null,"Year",null,2013,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030]
[]
[null,"Fixed Costs"]
[null,"Capital","Biogas - Distributed",885.44979982498705,1038.3757860726359,1063.2341557307659,1088.6358859865454,1082.0302932319387,1109.5372777170762,1109.5372777170764,1109.5372777170764,1109.5372777170764,1109.5372777170764,1109.5372777170764,1109.5372777170764,1109.5372777170764,1109.5372777170764,1109.5372777170764,1109.5372777170764,1109.5372777170764,1109.5372777170764]
[null,"($/kW-yr)","Biomass - Distributed",597.4770267863986,670.91949324663096,685.53980988114938,700.47031145153915,686.96403466348033,703.13458846868843,703.13458846868855,703.13458846868855,703.13458846868855,703.13458846868855,703.13458846868855,703.13458846868855,703.13458846868855,703.13458846868855,703.13458846868855,703.13458846868855,703.13458846868855,703.13458846868855]
[null,null,"Biomass - Large",567.03100776564179,637.8612999398872,651.75127925688184,665.94515756071917,648.60988481230902,664.40115025687498,664.40115025687487,664.40115025687487,664.40115025687487,664.40115025687487,664.40115025687487,664.40115025687487,664.40115025687487,664.40115025687487,664.40115025687487,664.40115025687487,664.40115025687487,664.40115025687487]
[null,null,"Geothermal",619.93457355530438,668.02135875410636,683.42920508409907,698.88684998101007,692.85006512100847,709.61492503582406,709.61492503582463,709.61492503582463,709.61492503582463,709.61492503582463,709.61492503582463,709.61492503582463,709.61492503582463,709.61492503582463,709.61492503582463,709.61492503582463,709.61492503582463,709.61492503582463]
[null,null,"Hydro - Small",401.31523533187868,547.39205010404044,556.11773305882741,565.10081604301979,574.3358874976085,583.81733424729782,583.81733424729794,583.81733424729794,583.81733424729794,583.81733424729794,583.81733424729794,583.81733424729794,583.81733424729794,583.81733424729794,583.81733424729794,583.81733424729794,583.81733424729794,583.81733424729794]
[null,null,"Solar Thermal - No Storage",583.11504716875936,626.54732799031501,630.86772290366764,639.84923842598198,648.95881980496449,657.90673484854074,652.65747898538734,643.11263850102512,632.9146330101056,606.97488346129319,601.97234321298583,596.96980296467848,591.96726271637101,586.96472246806366,581.96218221975653,576.95964197144906,571.95710172314148,566.95456147483412]
[null,null,"Solar Thermal - Storage",797.18386212058351,856.48000908569236,862.17577304574047,874.63777384491004,887.07885821276489,899.29924060144037,892.11836362153235,878.88305349503207,863.84399818215797,827.36507978485577,819.46265756825744,811.56023535165912,803.65781313506079,795.78733280292715,787.91685247079374,780.04637213866022,772.17589180652658,764.30541147439328]
[null,null,"Solar PV - Parking Lot",294.19896628920645,316.6644463260036,324.04098059104274,316.71539102546501,320.01342276126383,323.3104217861769,319.33130221345777,313.29595667215551,307.13883172382913,294.84799776576926,291.62488748212508,288.40177719848077,285.17866691483647,281.95555663119228,279.0889938039561,276.34656236321894,273.6041309224816,270.86169948174438]
[null,null,"Solar PV - Rooftop",276.43344454552954,290.65461433625666,290.64515993088423,293.70811177240705,296.77116561907241,299.69948827551332,295.9649965690478,290.40696743382739,285.15820347391724,273.58373233647887,270.56001735541258,267.53630237434629,264.51258739328,261.93868125237225,259.36477511146455,256.79086897055686,254.21696282964911,251.64305668874155]
[null,null,"Solar PV - Fixed Tilt - 1MW",269.87400687834742,290.27713708867816,297.01983162168187,290.28903076855624,293.35803099657693,296.29601430769844,292.64937259619131,287.20716811565131,281.58709635522115,270.38896442424283,267.43322635437789,264.47748828451319,261.52175021464842,258.56601214478366,256.04997064729537,253.53392914980725,251.01788765231893,248.50184615483067]
[null,null,"Solar PV - Fixed Tilt - 5MW",250.11455158522739,269.04879922422833,275.29994624208945,269.06264755610135,271.85015338252487,274.63346662775712,271.25343515105783,266.20185614718343,260.98433768365516,250.56701417479559,247.82795836892794,245.0889025630602,242.34984675719235,239.61079095132465,237.2791979926107,234.94760503389682,232.61601207518291,230.28441911646908]
[null,null,"Solar PV - Fixed Tilt - 10MW",229.35600632356395,246.76491728547182,252.50119866393814,246.78285803288284,249.3964169027513,251.89808340684527,248.79786601058234,244.20945328766734,239.35001037076745,229.82319057466722,227.31089442690913,224.79859827915095,222.28630213139283,219.77400598363471,217.63543984132815,215.49687369902168,213.35830755671518,211.21974141440867]
[null,null,"Solar PV - Fixed Tilt - 20MW+",220.93068364229018,237.70008358927089,243.16997291793317,237.71736528881775,240.18258970058741,242.64468442455299,239.65835256529562,235.18222465768753,230.55756101020867,221.38070602294479,218.96069830510422,216.54069058726375,214.12068286942329,211.70067515158277,209.64066858185083,207.58066201211886,205.52065544238684,203.46064887265482]
[null,null,"Solar PV - Tracking - 1MW",273.62225697387998,294.3087639926876,301.14510706087191,294.08385556132384,298.1510137411949,302.1284499440705,299.4136792933175,294.85552981932454,290.10118561502958,279.29801957953492,276.98646506447284,274.67491054941053,272.36335603434833,270.05180151928613,267.98473834716322,265.9176751750403,263.85061200291744,261.78354883079447]
[null,null,"Solar PV - Tracking - 5MW",256.67186192641316,276.10251306156761,282.51754782896074,275.89441387089562,279.71169004527047,283.44461451105087,280.89772718305818,276.61391244209813,272.14486050342458,261.97010212749512,259.80195867522235,257.63381522294958,255.46567177067683,253.29752831840412,251.35870773127556,249.41988714414711,247.48106655701858,245.54224596989002]
[null,null,"Solar PV - Tracking - 10MW",238.79562623479245,256.89696539124554,262.86726903232619,256.70605636844607,260.20297059158975,263.73411667525255,261.36433772962584,257.37135322466037,253.20491058521839,243.70053114123405,241.68359215996003,239.66665317868612,237.64971419741215,235.63277521613833,233.82916631942217,232.02555742270602,230.22194852599,228.41833962927385]
[null,null,"Solar PV - Tracking - 20MW+",231.22830025273589,248.77932477351658,254.56243293874581,248.59709705877592,252.03974014165743,255.40605051725785,253.1111032850545,249.23732591891579,245.19449200231418,236.05502428190124,234.10136181768681,232.14769935347249,230.19403688925809,228.24037442504377,226.49334933685208,224.74632424866036,222.99929916046867,221.25227407227703]
[null,null,"Wind",180.66101658848953,194.64286585050635,198.50127384202773,202.79527386664785,204.98077874823997,206.97196627572913,203.49869001709737,194.70199033091058,194.34492096504653,193.98785159918242,193.63078223331831,193.27371286745418,192.91664350159004,192.55957413572591,192.20250476986178,191.84543540399764,191.48836603813345,191.1312966722694]
[null,null,"Wind - Distributed",219.02917815414042,237.34596594350032,242.3115247516339,247.68006582190421,250.74269730740585,253.66069749494162,249.98755444957521,241.56986463365573,241.12684297666078,240.6838213196659,240.24079966267084,239.79777800567595,239.35475634868089,238.91173469168598,238.46871303469092,238.02569137769595,237.58266972070089,237.13964806370595]
[null,null,"Various",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Energy Storage",639.20885927132349,647.55926055196539,656.02917200149761,640.65427971950714,624.75254911016361,608.31146801643615,583.76078096644574,559.21009391645509,533.2954798081314,507.38086569980794,481.46625159148437,455.55163748316073,429.63702337483738,405.08633632484668,380.53564927485593,355.98496222486523,331.43427517487459,306.88358812488383]
[null,null,"Geothermal",24.254164430949444,26.135499728122447,26.738312435068703,27.343073448629855,27.106891795154638,27.762795960498789,27.762795960498799,27.762795960498799,27.762795960498799,27.762795960498799,27.762795960498799,27.762795960498799,27.762795960498799,27.762795960498799,27.762795960498799,27.762795960498799,27.762795960498799,27.762795960498799]
[null,null,"Solar PV - Rooftop",16.398594167955139,17.634284593348308,18.04400396717816,18.455847149256108,18.877834280157842,19.301660850775047,19.301660850775047,19.181217226947783,19.040427763268276,18.469481344987813,18.469481344987813,18.469481344987813,18.469481344987813,18.469481344987813,18.469481344987813,18.469481344987813,18.469481344987813,18.469481344987813]
[null,null,"Solar PV - Tracking - 5MW",18.735172403387825,20.153468106683771,20.621718819632171,21.092396742006976,21.574667748751818,22.059040972314339,22.059040972314339,21.921391116511749,21.766383596915777,21.126007543446605,21.126007543446605,21.126007543446605,21.126007543446605,21.126007543446605,21.126007543446605,21.126007543446605,21.126007543446605,21.126007543446605]
[null,null,"Energy Storage",31.960442963566177,32.37796302759827,32.801458600074888,33.22895641698689,33.661236482228652,34.098176458320424,34.098176458320424,34.098176458320424,34.098176458320424,34.098176458320424,34.098176458320424,34.098176458320424,34.098176458320424,34.098176458320424,34.098176458320424,34.098176458320424,34.098176458320424,34.098176458320424]
[null,null,"Solar PV - Parking Lot",23.429615786745401,23.63190761972546,23.686830690440797,22.691134564023265,22.475275533572734,22.253398181780568,21.979516097264298,21.832482630579115,21.688139147209807,21.943010474740671,21.703141989110208,21.463273503479737,21.223405017849277,20.983536532218807,20.78562374705357,20.581376537938272,20.377129328822974,20.17288211970768]
[null,null,"Solar PV - Tracking - 5MW",20.339381578022572,20.508979809678483,20.558388164980126,19.679851841030263,19.552978058829535,19.429137895433168,19.254557668586862,19.188481703360683,19.129704857570982,19.410953027408876,19.250302134933101,19.089651242457339,18.92900034998156,18.768349457505796,18.624690486349579,18.481031515193365,18.337372544037144,18.193713572880927]
[null,null,"Various",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Hydro - Small",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Solar PV - Fixed Tilt - 5MW",-113.24023245710114,-118.70018895247436,-119.78832761024198,-115.60719675560625,-115.35863122400053,-115.00434048977571,-113.58893290822502,-99.365544373254011,-85.01861769731012,-41.867377032889443,-41.409706726540215,-40.952036420190993,-40.49436611384175,-40.036695807492528,-39.64710868721177,-39.257521566931025,-38.86793444665026,-38.478347326369523]
[null,null,"Wind - Distributed",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Hydro - Small",34.636404799314136,33.917530222941117,33.920717496434314,33.923910493860149,33.927109225595089,33.930313702023447,33.930313702023447,33.930313702023447,33.930313702023447,33.930313702023447,33.930313702023447,33.930313702023447,33.930313702023447,33.930313702023447,33.930313702023447,33.930313702023447,33.930313702023447,33.930313702023447]
[null,null,"Solar PV - Fixed Tilt - 1MW",48.812417258862986,48.586395347537447,48.520316097638592,48.448346503960288,48.382211235650686,48.31062878947553,48.31062878947553,48.154303851253005,47.984645102968585,47.344358294670286,47.344358294670286,47.344358294670286,47.344358294670286,47.344358294670286,47.344358294670286,47.344358294670286,47.344358294670286,47.344358294670286]
[null,"Variable Costs"]
[null,null,"Biomass - Large",10.56840250034786,10.502723255939108,10.496491104131572,10.491091702215293,10.17069524106034,10.186809092373259,10.186809092373259,10.186809092373259,10.186809092373259,10.186809092373259,10.186809092373259,10.186809092373259,10.186809092373259,10.186809092373259,10.186809092373259,10.186809092373259,10.186809092373259,10.186809092373259]
[null,null,"Solar PV - Parking Lot",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Solar PV - Tracking - 5MW",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Solar Thermal - No Storage",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Solar Thermal - Storage",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Solar PV - Tracking - 5MW",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Hydro - Small",-16.348829975011959,-17.482240026221653,-17.477595957860128,-17.472939508921268,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Solar PV - Fixed Tilt - 5MW",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Solar PV - Tracking - 20MW+",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Biomass - Large",{"$f":"SUM(D13,D34,D55,D76,D97)","v":841.78080398386794},914.61690971414271,928.94835056372153,943.6003415951202,923.39131253218227,939.84749326573797,939.84749326573797,939.84749326573797,939.84749326573797,939.84749326573797,939.84749326573797,939.84749326573797,939.84749326573797,939.84749326573797,939.84749326573797,939.84749326573797,939.84749326573797,939.84749326573797]
[null,null,"Geothermal",{"$f":"SUM(D14,D35,D56,D77,D98)","v":994.86969544425335},1044.3323400320542,1060.2659777817021,1076.2386877995646,950.90768300281798,968.07275135479017,968.07275135479051,968.07275135479051,968.07275135479051,968.07275135479051,968.07275135479051,968.07275135479051,968.07275135479051,968.07275135479051,968.07275135479051,968.07275135479051,968.07275135479051,968.07275135479051]
[null,null,"Solar PV - Tracking - 5MW",{"$f":"SUM(D25,D46,D67,D88,D109)","v":223.33801635747716},238.55041848376948,244.3073379703406,241.5981999385962,245.67712633240393,249.58960711902839,247.93466325139386,257.68189531479157,267.44412976771247,301.21534097964695,299.24882288932343,297.28230479899986,295.31578670867628,293.34926861835277,291.59074763373644,289.83222664912029,288.07370566450402,286.31518467988775]
[null,null,"Energy Storage",{"$f":"SUM(D31,D52,D73,D94,D115)","v":708.21162866821317},716.92827488961927,725.7628428149709,709.79782204594846,693.31752425902118,676.30872970976225,650.78558664369837,625.26244357763426,598.32134811901074,571.38025266038744,544.43915720176403,517.49806174314074,490.55696628451761,465.03382321845339,439.51068015238917,413.98753708632495,388.46439402026084,362.94125095419656]
[null,"($/MWh)","Biomass - Distributed",{"$f":"SUM(D118,D139,D160)","v":14.072289850743879},13.01217229044309,12.899319840362562,12.800189379517604,43.121090261811744,43.169658842197336,43.169658842197336,43.169658842197336,43.169658842197336,43.169658842197336,43.169658842197336,43.169658842197336,43.169658842197336,43.169658842197336,43.169658842197336,43.169658842197336,43.169658842197336,43.169658842197336]
[null,null,"Solar PV - Tracking - 1MW",{"$f":"SUM(D130,D151,D172)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Energy Storage",{"$f":"SUM(D137,D158,D179)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Hydro - Small",{"$f":"D185/(8.76*INDEX(Resource_Char!$I$19:$AF$19,MATCH($C227,resources,0)))+D206","v":113.77127363823733},{"$f":"E185/(8.76*INDEX(Resource_Char!$I$19:$AF$19,MATCH($C227,resources,0)))+E206","v":153.63990902895375},{"$f":"F185/(8.76*INDEX(Resource_Char!$I$19:$AF$19,MATCH($C227,resources,0)))+F206","v":156.07255023517848},{"$f":"G185/(8.76*INDEX(Resource_Char!$I$19:$AF$19,MATCH($C227,resources,0)))+G206","v":158.57686884545774},{"$f":"H185/(8.76*INDEX(Resource_Char!$I$19:$AF$19,MATCH($C227,resources,0)))+H206","v":178.6196288027958},{"$f":"I185/(8.76*INDEX(Resource_Char!$I$19:$AF$19,MATCH($C227,resources,0)))+I206","v":181.25804466616574},{"$f":"J185/(8.76*INDEX(Resource_Char!$I$19:$AF$19,MATCH($C227,resources,0)))+J206","v":181.2580446661658},{"$f":"K185/(8.76*INDEX(Resource_Char!$I$19:$AF$19,MATCH($C227,resources,0)))+K206","v":181.2580446661658},{"$f":"L185/(8.76*INDEX(Resource_Char!$I$19:$AF$19,MATCH($C227,resources,0)))+L206","v":181.2580446661658},{"$f":"M185/(8.76*INDEX(Resource_Char!$I$19:$AF$19,MATCH($C227,resources,0)))+M206","v":181.2580446661658},{"$f":"N185/(8.76*INDEX(Resource_Char!$I$19:$AF$19,MATCH($C227,resources,0)))+N206","v":181.2580446661658},{"$f":"O185/(8.76*INDEX(Resource_Char!$I$19:$AF$19,MATCH($C227,resources,0)))+O206","v":181.2580446661658},{"$f":"P185/(8.76*INDEX(Resource_Char!$I$19:$AF$19,MATCH($C227,resources,0)))+P206","v":181.2580446661658},{"$f":"Q185/(8.76*INDEX(Resource_Char!$I$19:$AF$19,MATCH($C227,resources,0)))+Q206","v":181.2580446661658},{"$f":"R185/(8.76*INDEX(Resource_Char!$I$19:$AF$19,MATCH($C227,resources,0)))+R206","v":181.2580446661658},{"$f":"S185/(8.76*INDEX(Resource_Char!$I$19:$AF$19,MATCH($C227,resources,0)))+S206","v":181.2580446661658},{"$f":"T185/(8.76*INDEX(Resource_Char!$I$19:$AF$19,MATCH($C227,resources,0)))+T206","v":181.2580446661658},{"$f":"U185/(8.76*INDEX(Resource_Char!$I$19:$AF$19,MATCH($C227,resources,0)))+U206","v":181.2580446661658}]
[null,null,"Solar PV - Fixed Tilt - 20MW+",{"$f":"D193/(8.76*INDEX(Resource_Char!$I$19:$AF$19,MATCH($C235,resources,0)))+D214","v":79.280669010678054},{"$f":"E193/(8.76*INDEX(Resource_Char!$I$19:$AF$19,MATCH($C235,resources,0)))+E214","v":84.710499563587035},{"$f":"F193/(8.76*INDEX(Resource_Char!$I$19:$AF$19,MATCH($C235,resources,0)))+F214","v":86.699658927356026},{"$f":"G193/(8.76*INDEX(Resource_Char!$I$19:$AF$19,MATCH($C235,resources,0)))+G214","v":85.892620964931027},{"$f":"H193/(8.76*INDEX(Resource_Char!$I$19:$AF$19,MATCH($C235,resources,0)))+H214","v":87.096529004832632},{"$f":"I193/(8.76*INDEX(Resource_Char!$I$19:$AF$19,MATCH($C235,resources,0)))+I214","v":88.342081330135841},{"$f":"J193/(8.76*INDEX(Resource_Char!$I$19:$AF$19,MATCH($C235,resources,0)))+J214","v":87.551862312595404},{"$f":"K193/(8.76*INDEX(Resource_Char!$I$19:$AF$19,MATCH($C235,resources,0)))+K214","v":90.703782656492592},{"$f":"L193/(8.76*INDEX(Resource_Char!$I$19:$AF$19,MATCH($C235,resources,0)))+L214","v":93.831431043575947},{"$f":"M193/(8.76*INDEX(Resource_Char!$I$19:$AF$19,MATCH($C235,resources,0)))+M214","v":105.29511622086969},{"$f":"N193/(8.76*INDEX(Resource_Char!$I$19:$AF$19,MATCH($C235,resources,0)))+N214","v":104.40045288645337},{"$f":"O193/(8.76*INDEX(Resource_Char!$I$19:$AF$19,MATCH($C235,resources,0)))+O214","v":103.50578955203709},{"$f":"P193/(8.76*INDEX(Resource_Char!$I$19:$AF$19,MATCH($C235,resources,0)))+P214","v":102.61112621762081},{"$f":"Q193/(8.76*INDEX(Resource_Char!$I$19:$AF$19,MATCH($C235,resources,0)))+Q214","v":101.71646288320449},{"$f":"R193/(8.76*INDEX(Resource_Char!$I$19:$AF$19,MATCH($C235,resources,0)))+R214","v":100.95488996217247},{"$f":"S193/(8.76*INDEX(Resource_Char!$I$19:$AF$19,MATCH($C235,resources,0)))+S214","v":100.19331704114042},{"$f":"T193/(8.76*INDEX(Resource_Char!$I$19:$AF$19,MATCH($C235,resources,0)))+T214","v":99.431744120108377},{"$f":"U193/(8.76*INDEX(Resource_Char!$I$19:$AF$19,MATCH($C235,resources,0)))+U214","v":98.670171199076293}]
[null,null,"Solar PV - Tracking - 5MW",{"$f":"D195/(8.76*INDEX(Resource_Char!$I$19:$AF$19,MATCH($C237,resources,0)))+D216","v":77.258204081042322},{"$f":"E195/(8.76*INDEX(Resource_Char!$I$19:$AF$19,MATCH($C237,resources,0)))+E216","v":82.5205543392035},{"$f":"F195/(8.76*INDEX(Resource_Char!$I$19:$AF$19,MATCH($C237,resources,0)))+F216","v":84.512016732510233},{"$f":"G195/(8.76*INDEX(Resource_Char!$I$19:$AF$19,MATCH($C237,resources,0)))+G216","v":83.574858149507463},{"$f":"H195/(8.76*INDEX(Resource_Char!$I$19:$AF$19,MATCH($C237,resources,0)))+H216","v":84.985860776395441},{"$f":"I195/(8.76*INDEX(Resource_Char!$I$19:$AF$19,MATCH($C237,resources,0)))+I216","v":86.339285706042745},{"$f":"J195/(8.76*INDEX(Resource_Char!$I$19:$AF$19,MATCH($C237,resources,0)))+J216","v":85.766799242906416},{"$f":"K195/(8.76*INDEX(Resource_Char!$I$19:$AF$19,MATCH($C237,resources,0)))+K216","v":89.138610528155382},{"$f":"L195/(8.76*INDEX(Resource_Char!$I$19:$AF$19,MATCH($C237,resources,0)))+L216","v":92.515611515052044},{"$f":"M195/(8.76*INDEX(Resource_Char!$I$19:$AF$19,MATCH($C237,resources,0)))+M216","v":104.19791787036355},{"$f":"N195/(8.76*INDEX(Resource_Char!$I$19:$AF$19,MATCH($C237,resources,0)))+N216","v":103.51765009316571},{"$f":"O195/(8.76*INDEX(Resource_Char!$I$19:$AF$19,MATCH($C237,resources,0)))+O216","v":102.83738231596784},{"$f":"P195/(8.76*INDEX(Resource_Char!$I$19:$AF$19,MATCH($C237,resources,0)))+P216","v":102.15711453876999},{"$f":"Q195/(8.76*INDEX(Resource_Char!$I$19:$AF$19,MATCH($C237,resources,0)))+Q216","v":101.47684676157215},{"$f":"R195/(8.76*INDEX(Resource_Char!$I$19:$AF$19,MATCH($C237,resources,0)))+R216","v":100.86853038388558},{"$f":"S195/(8.76*INDEX(Resource_Char!$I$19:$AF$19,MATCH($C237,resources,0)))+S216","v":100.26021400619908},{"$f":"T195/(8.76*INDEX(Resource_Char!$I$19:$AF$19,MATCH($C237,resources,0)))+T216","v":99.651897628512529},{"$f":"U195/(8.76*INDEX(Resource_Char!$I$19:$AF$19,MATCH($C237,resources,0)))+U216","v":99.04358125082598}]
[null,null,"Solar PV - Tracking - 10MW",{"$f":"D196/(8.76*INDEX(Resource_Char!$I$19:$AF$19,MATCH($C238,resources,0)))+D217","v":72.042722979578897},{"$f":"E196/(8.76*INDEX(Resource_Char!$I$19:$AF$19,MATCH($C238,resources,0)))+E217","v":76.978674858165206},{"$f":"F196/(8.76*INDEX(Resource_Char!$I$19:$AF$19,MATCH($C238,resources,0)))+F217","v":78.844504110616711},{"$f":"G196/(8.76*INDEX(Resource_Char!$I$19:$AF$19,MATCH($C238,resources,0)))+G217","v":77.987009999591294},{"$f":"H196/(8.76*INDEX(Resource_Char!$I$19:$AF$19,MATCH($C238,resources,0)))+H217","v":79.262265291158101},{"$f":"I196/(8.76*INDEX(Resource_Char!$I$19:$AF$19,MATCH($C238,resources,0)))+I217","v":80.586092434044943},{"$f":"J196/(8.76*INDEX(Resource_Char!$I$19:$AF$19,MATCH($C238,resources,0)))+J217","v":80.053723218925086},{"$f":"K196/(8.76*INDEX(Resource_Char!$I$19:$AF$19,MATCH($C238,resources,0)))+K217","v":83.188113281853518},{"$f":"L196/(8.76*INDEX(Resource_Char!$I$19:$AF$19,MATCH($C238,resources,0)))+L217","v":86.326992474833361},{"$f":"M196/(8.76*INDEX(Resource_Char!$I$19:$AF$19,MATCH($C238,resources,0)))+M217","v":97.182174754593092},{"$f":"N196/(8.76*INDEX(Resource_Char!$I$19:$AF$19,MATCH($C238,resources,0)))+N217","v":96.549501115905713},{"$f":"O196/(8.76*INDEX(Resource_Char!$I$19:$AF$19,MATCH($C238,resources,0)))+O217","v":95.916827477218362},{"$f":"P196/(8.76*INDEX(Resource_Char!$I$19:$AF$19,MATCH($C238,resources,0)))+P217","v":95.284153838531054},{"$f":"Q196/(8.76*INDEX(Resource_Char!$I$19:$AF$19,MATCH($C238,resources,0)))+Q217","v":94.651480199843718},{"$f":"R196/(8.76*INDEX(Resource_Char!$I$19:$AF$19,MATCH($C238,resources,0)))+R217","v":94.085723965248306},{"$f":"S196/(8.76*INDEX(Resource_Char!$I$19:$AF$19,MATCH($C238,resources,0)))+S217","v":93.51996773065288},{"$f":"T196/(8.76*INDEX(Resource_Char!$I$19:$AF$19,MATCH($C238,resources,0)))+T217","v":92.954211496057511},{"$f":"U196/(8.76*INDEX(Resource_Char!$I$19:$AF$19,MATCH($C238,resources,0)))+U217","v":92.38845526146207}]
[null,null,"Solar PV - Tracking - 20MW+",{"$f":"D197/(8.76*INDEX(Resource_Char!$I$19:$AF$19,MATCH($C239,resources,0)))+D218","v":69.496770402788727},{"$f":"E197/(8.76*INDEX(Resource_Char!$I$19:$AF$19,MATCH($C239,resources,0)))+E218","v":74.298536254933381},{"$f":"F197/(8.76*INDEX(Resource_Char!$I$19:$AF$19,MATCH($C239,resources,0)))+F218","v":76.112361379695813},{"$f":"G197/(8.76*INDEX(Resource_Char!$I$19:$AF$19,MATCH($C239,resources,0)))+G218","v":75.290450071366649},{"$f":"H197/(8.76*INDEX(Resource_Char!$I$19:$AF$19,MATCH($C239,resources,0)))+H218","v":76.582331370488205},{"$f":"I197/(8.76*INDEX(Resource_Char!$I$19:$AF$19,MATCH($C239,resources,0)))+I218","v":77.822089298240556},{"$f":"J197/(8.76*INDEX(Resource_Char!$I$19:$AF$19,MATCH($C239,resources,0)))+J218","v":77.306829563647156},{"$f":"K197/(8.76*INDEX(Resource_Char!$I$19:$AF$19,MATCH($C239,resources,0)))+K218","v":80.341688969750436},{"$f":"L197/(8.76*INDEX(Resource_Char!$I$19:$AF$19,MATCH($C239,resources,0)))+L218","v":83.380831388775619},{"$f":"M197/(8.76*INDEX(Resource_Char!$I$19:$AF$19,MATCH($C239,resources,0)))+M218","v":93.944352477972359},{"$f":"N197/(8.76*INDEX(Resource_Char!$I$19:$AF$19,MATCH($C239,resources,0)))+N218","v":93.331527424028124},{"$f":"O197/(8.76*INDEX(Resource_Char!$I$19:$AF$19,MATCH($C239,resources,0)))+O218","v":92.718702370083932},{"$f":"P197/(8.76*INDEX(Resource_Char!$I$19:$AF$19,MATCH($C239,resources,0)))+P218","v":92.105877316139711},{"$f":"Q197/(8.76*INDEX(Resource_Char!$I$19:$AF$19,MATCH($C239,resources,0)))+Q218","v":91.493052262195505},{"$f":"R197/(8.76*INDEX(Resource_Char!$I$19:$AF$19,MATCH($C239,resources,0)))+R218","v":90.94504524280309},{"$f":"S197/(8.76*INDEX(Resource_Char!$I$19:$AF$19,MATCH($C239,resources,0)))+S218","v":90.397038223410661},{"$f":"T197/(8.76*INDEX(Resource_Char!$I$19:$AF$19,MATCH($C239,resources,0)))+T218","v":89.849031204018246},{"$f":"U197/(8.76*INDEX(Resource_Char!$I$19:$AF$19,MATCH($C239,resources,0)))+U218","v":89.301024184625859}]
[null,null,"Wind",{"$f":"D198/(8.76*INDEX(Resource_Char!$I$19:$AF$19,MATCH($C240,resources,0)))+D219","v":68.208933180806909},{"$f":"E198/(8.76*INDEX(Resource_Char!$I$19:$AF$19,MATCH($C240,resources,0)))+E219","v":73.318845205998215},{"$f":"F198/(8.76*INDEX(Resource_Char!$I$19:$AF$19,MATCH($C240,resources,0)))+F219","v":74.757790998563678},{"$f":"G198/(8.76*INDEX(Resource_Char!$I$19:$AF$19,MATCH($C240,resources,0)))+G219","v":76.387504420380566},{"$f":"H198/(8.76*INDEX(Resource_Char!$I$19:$AF$19,MATCH($C240,resources,0)))+H219","v":82.673141635774741},{"$f":"I198/(8.76*INDEX(Resource_Char!$I$19:$AF$19,MATCH($C240,resources,0)))+I219","v":89.140787830243966},{"$f":"J198/(8.76*INDEX(Resource_Char!$I$19:$AF$19,MATCH($C240,resources,0)))+J219","v":93.642392597129827},{"$f":"K198/(8.76*INDEX(Resource_Char!$I$19:$AF$19,MATCH($C240,resources,0)))+K219","v":102.64720455165512},{"$f":"L198/(8.76*INDEX(Resource_Char!$I$19:$AF$19,MATCH($C240,resources,0)))+L219","v":102.50038504391078},{"$f":"M198/(8.76*INDEX(Resource_Char!$I$19:$AF$19,MATCH($C240,resources,0)))+M219","v":102.35356553616643},{"$f":"N198/(8.76*INDEX(Resource_Char!$I$19:$AF$19,MATCH($C240,resources,0)))+N219","v":102.20674602842206},{"$f":"O198/(8.76*INDEX(Resource_Char!$I$19:$AF$19,MATCH($C240,resources,0)))+O219","v":102.05992652067768},{"$f":"P198/(8.76*INDEX(Resource_Char!$I$19:$AF$19,MATCH($C240,resources,0)))+P219","v":101.9131070129333},{"$f":"Q198/(8.76*INDEX(Resource_Char!$I$19:$AF$19,MATCH($C240,resources,0)))+Q219","v":101.76628750518891},{"$f":"R198/(8.76*INDEX(Resource_Char!$I$19:$AF$19,MATCH($C240,resources,0)))+R219","v":101.61946799744453},{"$f":"S198/(8.76*INDEX(Resource_Char!$I$19:$AF$19,MATCH($C240,resources,0)))+S219","v":101.47264848970015},{"$f":"T198/(8.76*INDEX(Resource_Char!$I$19:$AF$19,MATCH($C240,resources,0)))+T219","v":101.32582898195577},{"$f":"U198/(8.76*INDEX(Resource_Char!$I$19:$AF$19,MATCH($C240,resources,0)))+U219","v":101.17900947421144}]
[null,null,"Wind - Distributed",{"$f":"D199/(8.76*INDEX(Resource_Char!$I$19:$AF$19,MATCH($C241,resources,0)))+D220","v":97.612205667850247},{"$f":"E199/(8.76*INDEX(Resource_Char!$I$19:$AF$19,MATCH($C241,resources,0)))+E220","v":105.30693326270709},{"$f":"F199/(8.76*INDEX(Resource_Char!$I$19:$AF$19,MATCH($C241,resources,0)))+F220","v":107.52281239943017},{"$f":"G199/(8.76*INDEX(Resource_Char!$I$19:$AF$19,MATCH($C241,resources,0)))+G220","v":109.89978790236836},{"$f":"H199/(8.76*INDEX(Resource_Char!$I$19:$AF$19,MATCH($C241,resources,0)))+H220","v":116.9923451516641},{"$f":"I199/(8.76*INDEX(Resource_Char!$I$19:$AF$19,MATCH($C241,resources,0)))+I220","v":124.22444904972062},{"$f":"J199/(8.76*INDEX(Resource_Char!$I$19:$AF$19,MATCH($C241,resources,0)))+J220","v":128.65174504319921},{"$f":"K199/(8.76*INDEX(Resource_Char!$I$19:$AF$19,MATCH($C241,resources,0)))+K220","v":137.60092413290047},{"$f":"L199/(8.76*INDEX(Resource_Char!$I$19:$AF$19,MATCH($C241,resources,0)))+L220","v":137.40573447400303},{"$f":"M199/(8.76*INDEX(Resource_Char!$I$19:$AF$19,MATCH($C241,resources,0)))+M220","v":137.21054481510555},{"$f":"N199/(8.76*INDEX(Resource_Char!$I$19:$AF$19,MATCH($C241,resources,0)))+N220","v":137.01535515620805},{"$f":"O199/(8.76*INDEX(Resource_Char!$I$19:$AF$19,MATCH($C241,resources,0)))+O220","v":136.82016549731057},{"$f":"P199/(8.76*INDEX(Resource_Char!$I$19:$AF$19,MATCH($C241,resources,0)))+P220","v":136.62497583841306},{"$f":"Q199/(8.76*INDEX(Resource_Char!$I$19:$AF$19,MATCH($C241,resources,0)))+Q220","v":136.42978617951559},{"$f":"R199/(8.76*INDEX(Resource_Char!$I$19:$AF$19,MATCH($C241,resources,0)))+R220","v":136.23459652061806},{"$f":"S199/(8.76*INDEX(Resource_Char!$I$19:$AF$19,MATCH($C241,resources,0)))+S220","v":136.03940686172058},{"$f":"T199/(8.76*INDEX(Resource_Char!$I$19:$AF$19,MATCH($C241,resources,0)))+T220","v":135.84421720282307},{"$f":"U199/(8.76*INDEX(Resource_Char!$I$19:$AF$19,MATCH($C241,resources,0)))+U220","v":135.64902754392557}]
[null,null,"Various",{"$f":"D200/(8.76*INDEX(Resource_Char!$I$19:$AF$19,MATCH($C242,resources,0)))+D221","v":50},{"$f":"E200/(8.76*INDEX(Resource_Char!$I$19:$AF$19,MATCH($C242,resources,0)))+E221","v":50},{"$f":"F200/(8.76*INDEX(Resource_Char!$I$19:$AF$19,MATCH($C242,resources,0)))+F221","v":50},{"$f":"G200/(8.76*INDEX(Resource_Char!$I$19:$AF$19,MATCH($C242,resources,0)))+G221","v":50},{"$f":"H200/(8.76*INDEX(Resource_Char!$I$19:$AF$19,MATCH($C242,resources,0)))+H221","v":50},{"$f":"I200/(8.76*INDEX(Resource_Char!$I$19:$AF$19,MATCH($C242,resources,0)))+I221","v":50},{"$f":"J200/(8.76*INDEX(Resource_Char!$I$19:$AF$19,MATCH($C242,resources,0)))+J221","v":50},{"$f":"K200/(8.76*INDEX(Resource_Char!$I$19:$AF$19,MATCH($C242,resources,0)))+K221","v":50},{"$f":"L200/(8.76*INDEX(Resource_Char!$I$19:$AF$19,MATCH($C242,resources,0)))+L221","v":50},{"$f":"M200/(8.76*INDEX(Resource_Char!$I$19:$AF$19,MATCH($C242,resources,0)))+M221","v":50},{"$f":"N200/(8.76*INDEX(Resource_Char!$I$19:$AF$19,MATCH($C242,resources,0)))+N221","v":50},{"$f":"O200/(8.76*INDEX(Resource_Char!$I$19:$AF$19,MATCH($C242,resources,0)))+O221","v":50},{"$f":"P200/(8.76*INDEX(Resource_Char!$I$19:$AF$19,MATCH($C242,resources,0)))+P221","v":50},{"$f":"Q200/(8.76*INDEX(Resource_Char!$I$19:$AF$19,MATCH($C242,resources,0)))+Q221","v":50},{"$f":"R200/(8.76*INDEX(Resource_Char!$I$19:$AF$19,MATCH($C242,resources,0)))+R221","v":50},{"$f":"S200/(8.76*INDEX(Resource_Char!$I$19:$AF$19,MATCH($C242,resources,0)))+S221","v":50},{"$f":"T200/(8.76*INDEX(Resource_Char!$I$19:$AF$19,MATCH($C242,resources,0)))+T221","v":50},{"$f":"U200/(8.76*INDEX(Resource_Char!$I$19:$AF$19,MATCH($C242,resources,0)))+U221","v":50}]
[null,null,"Energy Storage",{"$f":"D201/(8.76*INDEX(Resource_Char!$I$19:$AF$19,MATCH($C243,resources,0)))+D222","v":177052.90716705329},{"$f":"E201/(8.76*INDEX(Resource_Char!$I$19:$AF$19,MATCH($C243,resources,0)))+E222","v":179232.0687224048},{"$f":"F201/(8.76*INDEX(Resource_Char!$I$19:$AF$19,MATCH($C243,resources,0)))+F222","v":181440.71070374272},{"$f":"G201/(8.76*INDEX(Resource_Char!$I$19:$AF$19,MATCH($C243,resources,0)))+G222","v":177449.45551148712},{"$f":"H201/(8.76*INDEX(Resource_Char!$I$19:$AF$19,MATCH($C243,resources,0)))+H222","v":173329.38106475529},{"$f":"I201/(8.76*INDEX(Resource_Char!$I$19:$AF$19,MATCH($C243,resources,0)))+I222","v":169077.18242744057},{"$f":"J201/(8.76*INDEX(Resource_Char!$I$19:$AF$19,MATCH($C243,resources,0)))+J222","v":162696.3966609246},{"$f":"K201/(8.76*INDEX(Resource_Char!$I$19:$AF$19,MATCH($C243,resources,0)))+K222","v":156315.61089440857},{"$f":"L201/(8.76*INDEX(Resource_Char!$I$19:$AF$19,MATCH($C243,resources,0)))+L222","v":149580.33702975267},{"$f":"M201/(8.76*INDEX(Resource_Char!$I$19:$AF$19,MATCH($C243,resources,0)))+M222","v":142845.06316509686},{"$f":"N201/(8.76*INDEX(Resource_Char!$I$19:$AF$19,MATCH($C243,resources,0)))+N222","v":136109.78930044101},{"$f":"O201/(8.76*INDEX(Resource_Char!$I$19:$AF$19,MATCH($C243,resources,0)))+O222","v":129374.51543578519},{"$f":"P201/(8.76*INDEX(Resource_Char!$I$19:$AF$19,MATCH($C243,resources,0)))+P222","v":122639.2415711294},{"$f":"Q201/(8.76*INDEX(Resource_Char!$I$19:$AF$19,MATCH($C243,resources,0)))+Q222","v":116258.45580461335},{"$f":"R201/(8.76*INDEX(Resource_Char!$I$19:$AF$19,MATCH($C243,resources,0)))+R222","v":109877.67003809729},{"$f":"S201/(8.76*INDEX(Resource_Char!$I$19:$AF$19,MATCH($C243,resources,0)))+S222","v":103496.88427158124},{"$f":"T201/(8.76*INDEX(Resource_Char!$I$19:$AF$19,MATCH($C243,resources,0)))+T222","v":97116.098505065209},{"$f":"U201/(8.76*INDEX(Resource_Char!$I$19:$AF$19,MATCH($C243,resources,0)))+U222","v":90735.312738549139}]

{"sheet":"Pro_Forma","index":17,"n_rows":163,"n_cols":61,"rows_kept":69,"cut":true,"hidden":false,"merged":[],"bounds":{"rows_first":31,"rows_last":7,"rows_between":31,"halvings":6}}
[]
[{"$f":"\"Levelized Cost Calculation - \"&resourceID&\", IPP Financing\"","v":"Levelized Cost Calculation - Solar PV - Tracking - 20MW+, IPP Financing"}]
[]
[null,"Resource Cost, Performance, & Financing"]
[]
[null,"System Cost",null,null,"Income Tax Assumptions",null,null,null,null,"Outputs",null,"$/MWh","$/kW-yr",null,"check","= 0"]
[null,"System Size (MW)",{"$f":"Resource_Char!F17","v":20},null,"Income Tax - Federal",null,null,{"$f":"Resource_Char!M6","v":0.35},null,"Capital",null,{"$f":"-($C39+NPV($H$23,$D39:$AQ39))/$C$52/(1-$H$9)","v":88.059510494930734},{"$f":"-($C39+NPV($H$23,$D39:$AQ39))/$C$53/(1-$H$9)","v":254.56243293874581},null,{"$f":"TRANSPOSE($AY$84:$BH$84)","v":88.059510494930763},{"$f":"O7-L7","v":0}]
[null,"System Cost ($/kW)",{"$f":"Resource_Char!F25","v":2470},null,"Income Tax - State",null,null,{"$f":"Resource_Char!M7","v":7.0000000000000007E-2},null,"Interconnection Cost",null,7.1303247364316373,{"$f":"-($C40+NPV($H$23,$D40:$AQ40))/$C$53/(1-$H$9)","v":20.612342748076582},null,7.1303247364316409,0]
[null,"System Cost ($)",{"$f":"$C$8*$C$7*1000","v":49400000},null,"Income Tax - Effective Tax Rate",null,null,{"$f":"H7+H8*(1-H7)","v":0.39549999999999996},null,"Property Tax & Insurance",null,6.413675192980933,{"$f":"-($C41+NPV($H$23,$D41:$AQ41))/$C$53/(1-$H$9)","v":18.540652247869286},null,6.4136751929809348,0]
[null,"Initial debt service reserve funding ($)",0,null,"Tax Credit - Federal PTC ($/MWh)",null,null,{"$f":"Resource_Char!F52","v":0},null,"ITC",null,-38.397450978419286,{"$f":"-($C42+NPV($H$23,$D42:$AQ42))/$C$53/(1-$H$9)","v":-110.99935128841452},null,-38.397450978419329,0]
[null,"Total System Cost ($)",{"$f":"C9+C10","v":49400000},null,"Tax Credit - Federal PTC (Years)",null,null,{"$f":"Resource_Char!F53","v":0},null,"Fixed O&M",null,12.906301933771788,{"$f":"-($C43+NPV($H$23,$D43:$AQ43))/$C$53/(1-$H$9)","v":37.309537630147496},null,12.906301933771784,0]
[null,null,null,null,"Tax Credit - Federal PTC Escalator",null,null,0.02,null,"Variable O&M",null,0,null,null,0,0]
[null,"Interconnection Cost ($/kW)",{"$f":"Resource_Char!$F$28","v":200},null,"Tax Credit - Federal ITC (%)",null,null,{"$f":"Resource_Char!F50","v":0.3},null,"Fuel",null,0,null,null,0,0]
[null,"Interconnection Cost ($)",{"$f":"C13*$C$7*1000","v":4000000},null,"Tax Credit - Federal ITC - % of Capital Cost Eligibile",null,null,{"$f":"Resource_Char!F51","v":0.95},null,"Carbon",null,0,null,null,0,0]
[null,null,null,null,"Tax Depreciation Basis Reduction - % of ITC",null,null,0.5,null,"PTC",null,0,{"$f":"-($C47+NPV($H$23,$D47:$AQ47))/$C$53/(1-$H$9)","v":0},null,0,0]
[null,"Performance Inputs",null,null,"MACRS Term",null,null,{"$f":"Resource_Char!F54","v":5},null,"Total",null,{"$f":"SUM(L7:L15)","v":76.112361379695798},{"$f":"SUM(M7:M15)","v":220.02561427642465},null,76.112361379695798,0]
[null,"Capacity Factor (AC)",{"$f":"Resource_Char!F19","v":0.33},null,"Bonus Depreciation",null,null,{"$f":"Resource_Char!F55","v":false}]
[null,"Annual Output for Year 1 (kWh)",{"$f":"8760*C17*C7","v":57816},null,null,null,null,null,null,"Equity Return"]
[null,"Degradation Factor",{"$f":"Resource_Char!F21","v":7.0000000000000001E-3},null,"Financing",null,null,null,null,"Equity Share, Manually Specified",null,null,{"$f":"Resource_Char!F47","v":"n/a"}]
[null,"System Economic Life (=PPA Term)",{"$f":"Resource_Char!F39","v":25},null,"Equity Share",null,null,{"$f":"M21","v":0.54499999999999993},null,"Equity Share, Optimized for Min DSCR",null,null,{"$f":"MAX(1-AU84,manEquity,minEquityIPP)","v":0.54499999999999993}]
[null,null,null,null,"% Financed w/ debt",null,null,{"$f":"1-H20","v":0.45500000000000007},null,"Equity Share (active)",null,null,{"$f":"IF(M19=\"n/a\",M20,M19)","v":0.54499999999999993}]
[null,"Ongoing Costs",null,null,"Debt Interest rate",null,null,{"$f":"Resource_Char!F42","v":6.4100000000000004E-2},null,"NPV Equity Return Check",null,null,{"$f":"NPV(H23,C92:AQ92)","v":-1079592.3385885831}]
[null,"Fixed O&M Costs ($/kW-yr)",{"$f":"Resource_Char!F29","v":30},null,"Cost of Equity",null,null,{"$f":"(Resource_Char!$F$41-Resource_Char!$F$42*(1-H20)*(1-Resource_Char!$M$8))/H20","v":0.10911826651376146},null,"DSCR",null,null,{"$f":"C134","v":1.4022446950115413}]
[null,"Fixed O&M Costs Escalator (%/yr)",{"$f":"Resource_Char!F30","v":0.02},null,"Debt period in years",null,null,{"$f":"Resource_Char!$F$40","v":20}]
[null,"Variable O&M Costs ($/MWh)",{"$f":"Resource_Char!F31","v":0},null,"WACC",null,null,{"$f":"H20*H23+H21*H22*(1-H9)","v":7.7099999999999988E-2}]
[null,"Variable O&M Costs Escalator (%/yr)",{"$f":"Resource_Char!F32","v":0.02},null,"Interest Rate on DSRF",null,null,{"$f":"H22/2","v":3.2050000000000002E-2}]
[null,"Fuel Costs ($/MMbtu)",{"$f":"Resource_Char!F34","v":0},null,"PPA Escalation Rate",null,null,{"$f":"Resource_Char!F44","v":0}]
[null,"Fuel Escalator (%/yr)",{"$f":"Resource_Char!F35","v":0},null,"Variable Cost Pass Through",null,null,{"$f":"Resource_Char!$F$46","v":false}]
[null,"Heat Rate (Btu/kWh)",{"$f":"Resource_Char!F36","v":0},null,"Equity Amount",null,null,{"$f":"H20*SUM(C11,C14)","v":29102999.999999996}]
[null,"CO2 Allowance Price ($/ton)",0,null,"Debt Amount",null,null,{"$f":"H21*SUM(C11,C14)","v":24297000.000000004}]
[null,"CO2 Allowance Price Escalation (%/yr)",0]
[null,"Property Tax (%)",{"$f":"Resource_Char!F37","v":0.01}]
[null,"Levelization of Cost by Category",0,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,31,32,33,34,35,36,37,38,39,40,null,null,"Equity Optimizer"]
[null,"Fixed Operations & Maintenance",null,{"$f":"D68*(1-$H$9)","v":-369954},-377353.08,-384900.14159999997,-392598.144432,-400450.10732064006,-408459.10946705285,-416628.29165639379,-424960.85748952173,-433460.07463931217,-442129.2761320984,-450971.86165474029,-459991.29888783518,-469191.12486559188,-478574.94736290374,-488146.44631016167,-497909.37523636501,-507867.56274109235,-518024.91399591416,-528385.41227583238,-538953.12052134913,-549732.18293177604,-560726.8265904116,-571941.36312221969,-583380.19038466422,-595047.79419235745,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Variable Operations & Maintenance",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,"First","Debt %","Equity %","Equity Return",null,"Capital","Interconnection","Prop Tax/Ins","ITC","Fixed O&M","Var O&M","Fuel","Carbon","PTC","LCOE","DSCR"]
[null,"Total Fixed Cost",{"$f":"SUM(C39:C43)","v":-29102999.999999996},15568195.13204895,3716425.5219747601,1315824.019450817,-130840.36014035082,-146050.27999042196,-1237232.9535114933,-2329892.4333426086,-2349537.9188283482,-2370840.883152483,-2393900.2213854892,-2418821.0207853992,-2445714.9547772948,-2474700.7021280918,-2505904.3929304555,-2539460.083113119,-2575510.2593049174,-2614206.3759969645,-2655709.4270720133,-2700190.5539026354,-2747831.6923609562,-609456.78293177602,-608506.50659041165,-607776.12312221969,-607270.03038466419,-606992.7141923575,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,{"$f":"AU48+10%","v":0.4},0.6,0.10266769999999997,null,{"$f":"(($C$9+0)*(1-$AU49)+PV($AW49,$H$24,PMT($H$22,$H$24,($C$9+0)*$AU49)+(0)*$H$26)-((0)/(1+$AW49)^$H$24+(PV($AW49,$H$24,(0)*$H$26)*$H$9))+(NPV($AW49,IPMT($H$22,OFFSET($D$59,0,0,1,$H$24),$H$24,($C$9+0)*$AU49))-NPV($AW49,$D$163:$AQ$163*$C$9))*$H$9)/(1-$H$9)/NPV((1+$AW49)/(1+$H$27)-1,$D$61:$AQ$61)","v":89.049168334189659},{"$f":"(($C$14)*(1-$AU49)+PV($AW49,$H$24,PMT($H$22,$H$24,($C$14)*$AU49))+(NPV($AW49,IPMT($H$22,OFFSET($D$59,0,0,1,$H$24),$H$24,($C$14)*$AU49))-NPV($AW49,$D$163:$AQ$163*$C$14))*$H$9)/(1-$H$9)/NPV((1+$AW49)/(1+$H$27)-1,$D$61:$AQ$61)","v":7.2104589744283123},{"$f":"(-PV((1+$AW49)/(1+$C$24)-1,$C$20,$C$9*$C$34)+NPV($AW49,$C$9*$C$33*(1-(OFFSET($D$59,0,0,1,$C$20)-1)/$C$20)))/NPV((1+$AW49)/(1+$H$27)-1,$D$61:$AQ$61)","v":6.3421407061441748},{"$f":"(PV($AW49,1,$H$13*$H$14*$C$9)/(1-$H$9)+$H$15*$H$14*$H$13*NPV($AW49,$D$163:$AQ$163*$C$9)*$H$7/(1-$H$9))/NPV((1+$AW49)/(1+$H$27)-1,$D$61:$AQ$61)","v":-36.806475694993729},{"$f":"-PV((1+$AW49)/(1+$C$24)-1,$C$20,$C$23*$C$7*1000)/NPV((1+$AW49)/(1+$H$27)-1,$D$61:$AQ$61)","v":12.987716592343766},{"$f":"-PV((1+$AW49)/(1+$C$26)/(1-$C$19)-1,$C$20,$C$25*$C$7*8760*$C$17/(1-$C$19))/NPV((1+$AW49)/(1+$H$27)-1,$D$61:$AQ$61)","v":0},{"$f":"-PV((1+$AW49)/(1+$C$28)/(1-$C$19)/(1+$C$19)-1,$C$20,$C$27*$C$7*8760*$C$17*$C$29/1000/(1-$C$19))/NPV((1+$AW49)/(1+$H$27)-1,$D$61:$AQ$61)","v":0},{"$f":"-PV((1+$AW49)/(1+$C$31)/(1-$C$19)/(1+$C$19)-1,$C$20,$C$30*$C$7*8760*$C$17*$C$29*$C$32/1000/2000/(1-$C$19))/NPV((1+$AW49)/(1+$H$27)-1,$D$61:$AQ$61)","v":0},{"$f":"PV((1+$AW49)/(1+$H$12)/(1-$C$19)-1,$H$11,$H$10*$C$7*8760*$C$17/(1-$C$19))/(1-$H$9)/NPV((1+$AW49)/(1+$H$27)-1,$D$61:$AQ$61)","v":0},78.783008912112166,{"$f":"-IF($AU49=0,-99.99,IF($AU49=1,99.99,AVERAGE(((IF($H$28,SUM($AY49:$BC49),$BH49*(1+$H$27)^OFFSET($D$59,0,0,1,$H$24)-$C$25*(1+$C$26)^OFFSET($D$59,0,0,1,$H$24)-$C$29*$C$27/1000*((1+$C$28)*(1+$C$19))^OFFSET($D$59,0,0,1,$H$24)-$C$29*$C$30*$C$32/2000/1000*((1+$C$31)*(1+$C$19))^OFFSET($D$59,0,0,1,$H$24))*(8760*$C$7*$C$17*(1-$C$19)^(OFFSET($D$59,0,0,1,$H$24)-1)))-$C$7*$C$23*(1+$C$24)^OFFSET($D$59,0,0,1,$H$24)*1000-$C$7*$C$8*$C$34*(1+$C$26)^OFFSET($D$59,0,0,1,$H$24)*1000-$C$7*$C$8*$C$33*(1-(OFFSET($D$59,0,0,1,$H$24)-1)/$C$20)*1000)/PMT($H$22,$H$24,$AU49*($C$9+$C$14)))))","v":1.6701587198590997}]
[null,"Levelized All-In Costs ($/MWh)",{"$f":"-(C48+NPV(H23,D48:AQ48))/C52/(1-$H$9)","v":76.112361379695784},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.89999999999999991,0.10000000000000009,0.4222639499999995,null,{"$f":"(($C$9+0)*(1-$AU54)+PV($AW54,$H$24,PMT($H$22,$H$24,($C$9+0)*$AU54)+(0)*$H$26)-((0)/(1+$AW54)^$H$24+(PV($AW54,$H$24,(0)*$H$26)*$H$9))+(NPV($AW54,IPMT($H$22,OFFSET($D$59,0,0,1,$H$24),$H$24,($C$9+0)*$AU54))-NPV($AW54,$D$163:$AQ$163*$C$9))*$H$9)/(1-$H$9)/NPV((1+$AW54)/(1+$H$27)-1,$D$61:$AQ$61)","v":45.799629746463197},{"$f":"(($C$14)*(1-$AU54)+PV($AW54,$H$24,PMT($H$22,$H$24,($C$14)*$AU54))+(NPV($AW54,IPMT($H$22,OFFSET($D$59,0,0,1,$H$24),$H$24,($C$14)*$AU54))-NPV($AW54,$D$163:$AQ$163*$C$14))*$H$9)/(1-$H$9)/NPV((1+$AW54)/(1+$H$27)-1,$D$61:$AQ$61)","v":3.7084720442480341},{"$f":"(-PV((1+$AW54)/(1+$C$24)-1,$C$20,$C$9*$C$34)+NPV($AW54,$C$9*$C$33*(1-(OFFSET($D$59,0,0,1,$C$20)-1)/$C$20)))/NPV((1+$AW54)/(1+$H$27)-1,$D$61:$AQ$61)","v":7.8642994862821638},{"$f":"(PV($AW54,1,$H$13*$H$14*$C$9)/(1-$H$9)+$H$15*$H$14*$H$13*NPV($AW54,$D$163:$AQ$163*$C$9)*$H$7/(1-$H$9))/NPV((1+$AW54)/(1+$H$27)-1,$D$61:$AQ$61)","v":-108.87267874221823},{"$f":"-PV((1+$AW54)/(1+$C$24)-1,$C$20,$C$23*$C$7*1000)/NPV((1+$AW54)/(1+$H$27)-1,$D$61:$AQ$61)","v":11.294435310325786},{"$f":"-PV((1+$AW54)/(1+$C$26)/(1-$C$19)-1,$C$20,$C$25*$C$7*8760*$C$17/(1-$C$19))/NPV((1+$AW54)/(1+$H$27)-1,$D$61:$AQ$61)","v":0},{"$f":"-PV((1+$AW54)/(1+$C$28)/(1-$C$19)/(1+$C$19)-1,$C$20,$C$27*$C$7*8760*$C$17*$C$29/1000/(1-$C$19))/NPV((1+$AW54)/(1+$H$27)-1,$D$61:$AQ$61)","v":0},{"$f":"-PV((1+$AW54)/(1+$C$31)/(1-$C$19)/(1+$C$19)-1,$C$20,$C$30*$C$7*8760*$C$17*$C$29*$C$32/1000/2000/(1-$C$19))/NPV((1+$AW54)/(1+$H$27)-1,$D$61:$AQ$61)","v":0},{"$f":"PV((1+$AW54)/(1+$H$12)/(1-$C$19)-1,$H$11,$H$10*$C$7*8760*$C$17/(1-$C$19))/(1-$H$9)/NPV((1+$AW54)/(1+$H$27)-1,$D$61:$AQ$61)","v":0},-40.205842154899045,{"$f":"-IF($AU54=0,-99.99,IF($AU54=1,99.99,AVERAGE(((IF($H$28,SUM($AY54:$BC54),$BH54*(1+$H$27)^OFFSET($D$59,0,0,1,$H$24)-$C$25*(1+$C$26)^OFFSET($D$59,0,0,1,$H$24)-$C$29*$C$27/1000*((1+$C$28)*(1+$C$19))^OFFSET($D$59,0,0,1,$H$24)-$C$29*$C$30*$C$32/2000/1000*((1+$C$31)*(1+$C$19))^OFFSET($D$59,0,0,1,$H$24))*(8760*$C$7*$C$17*(1-$C$19)^(OFFSET($D$59,0,0,1,$H$24)-1)))-$C$7*$C$23*(1+$C$24)^OFFSET($D$59,0,0,1,$H$24)*1000-$C$7*$C$8*$C$34*(1+$C$26)^OFFSET($D$59,0,0,1,$H$24)*1000-$C$7*$C$8*$C$33*(1-(OFFSET($D$59,0,0,1,$H$24)-1)/$C$20)*1000)/PMT($H$22,$H$24,$AU54*($C$9+$C$14)))))","v":-0.74493752655256107}]
[null,"Cash Flow",0,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,31,32,33,34,35,36,37,38,39,40,null,null,"Iteration",{"$f":"MAX(IF(NOT(ISERROR(BI45:BI55)),IF(BI45:BI55>targetDSCR,AU45:AU55)))","v":0.4},{"$f":"1-AU59","v":0.6},{"$f":"($AU$40-$H$22*$AU59*(1-$H$9))/(1-$AU59)","v":0.10266769999999997},null,{"$f":"(($C$9+0)*(1-$AU59)+PV($AW59,$H$24,PMT($H$22,$H$24,($C$9+0)*$AU59)+(0)*$H$26)-((0)/(1+$AW59)^$H$24+(PV($AW59,$H$24,(0)*$H$26)*$H$9))+(NPV($AW59,IPMT($H$22,OFFSET($D$59,0,0,1,$H$24),$H$24,($C$9+0)*$AU59))-NPV($AW59,$D$163:$AQ$163*$C$9))*$H$9)/(1-$H$9)/NPV((1+$AW59)/(1+$H$27)-1,$D$61:$AQ$61)","v":89.049168334189659},{"$f":"(($C$14)*(1-$AU59)+PV($AW59,$H$24,PMT($H$22,$H$24,($C$14)*$AU59))+(NPV($AW59,IPMT($H$22,OFFSET($D$59,0,0,1,$H$24),$H$24,($C$14)*$AU59))-NPV($AW59,$D$163:$AQ$163*$C$14))*$H$9)/(1-$H$9)/NPV((1+$AW59)/(1+$H$27)-1,$D$61:$AQ$61)","v":7.2104589744283123},{"$f":"(-PV((1+$AW59)/(1+$C$24)-1,$C$20,$C$9*$C$34)+NPV($AW59,$C$9*$C$33*(1-(OFFSET($D$59,0,0,1,$C$20)-1)/$C$20)))/NPV((1+$AW59)/(1+$H$27)-1,$D$61:$AQ$61)","v":6.3421407061441748},{"$f":"(PV($AW59,1,$H$13*$H$14*$C$9)/(1-$H$9)+$H$15*$H$14*$H$13*NPV($AW59,$D$163:$AQ$163*$C$9)*$H$7/(1-$H$9))/NPV((1+$AW59)/(1+$H$27)-1,$D$61:$AQ$61)","v":-36.806475694993729},{"$f":"-PV((1+$AW59)/(1+$C$24)-1,$C$20,$C$23*$C$7*1000)/NPV((1+$AW59)/(1+$H$27)-1,$D$61:$AQ$61)","v":12.987716592343766},{"$f":"-PV((1+$AW59)/(1+$C$26)/(1-$C$19)-1,$C$20,$C$25*$C$7*8760*$C$17/(1-$C$19))/NPV((1+$AW59)/(1+$H$27)-1,$D$61:$AQ$61)","v":0},{"$f":"-PV((1+$AW59)/(1+$C$28)/(1-$C$19)/(1+$C$19)-1,$C$20,$C$27*$C$7*8760*$C$17*$C$29/1000/(1-$C$19))/NPV((1+$AW59)/(1+$H$27)-1,$D$61:$AQ$61)","v":0},{"$f":"-PV((1+$AW59)/(1+$C$31)/(1-$C$19)/(1+$C$19)-1,$C$20,$C$30*$C$7*8760*$C$17*$C$29*$C$32/1000/2000/(1-$C$19))/NPV((1+$AW59)/(1+$H$27)-1,$D$61:$AQ$61)","v":0},{"$f":"PV((1+$AW59)/(1+$H$12)/(1-$C$19)-1,$H$11,$H$10*$C$7*8760*$C$17/(1-$C$19))/(1-$H$9)/NPV((1+$AW59)/(1+$H$27)-1,$D$61:$AQ$61)","v":0},{"$f":"SUM(AY59:BG59)","v":78.783008912112166},{"$f":"-IF($AU59=0,-99.99,IF($AU59=1,99.99,AVERAGE(((IF($H$28,SUM($AY59:$BC59),$BH59*(1+$H$27)^OFFSET($D$59,0,0,1,$H$24)-$C$25*(1+$C$26)^OFFSET($D$59,0,0,1,$H$24)-$C$29*$C$27/1000*((1+$C$28)*(1+$C$19))^OFFSET($D$59,0,0,1,$H$24)-$C$29*$C$30*$C$32/2000/1000*((1+$C$31)*(1+$C$19))^OFFSET($D$59,0,0,1,$H$24))*(8760*$C$7*$C$17*(1-$C$19)^(OFFSET($D$59,0,0,1,$H$24)-1)))-$C$7*$C$23*(1+$C$24)^OFFSET($D$59,0,0,1,$H$24)*1000-$C$7*$C$8*$C$34*(1+$C$26)^OFFSET($D$59,0,0,1,$H$24)*1000-$C$7*$C$8*$C$33*(1-(OFFSET($D$59,0,0,1,$H$24)-1)/$C$20)*1000)/PMT($H$22,$H$24,$AU59*($C$9+$C$14)))))","v":1.6701587198590997}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AU59+1%","v":0.41000000000000003},0.59,0.10375107711864405,null,{"$f":"(($C$9+0)*(1-$AU60)+PV($AW60,$H$24,PMT($H$22,$H$24,($C$9+0)*$AU60)+(0)*$H$26)-((0)/(1+$AW60)^$H$24+(PV($AW60,$H$24,(0)*$H$26)*$H$9))+(NPV($AW60,IPMT($H$22,OFFSET($D$59,0,0,1,$H$24),$H$24,($C$9+0)*$AU60))-NPV($AW60,$D$163:$AQ$163*$C$9))*$H$9)/(1-$H$9)/NPV((1+$AW60)/(1+$H$27)-1,$D$61:$AQ$61)","v":88.885170467952491},{"$f":"(($C$14)*(1-$AU60)+PV($AW60,$H$24,PMT($H$22,$H$24,($C$14)*$AU60))+(NPV($AW60,IPMT($H$22,OFFSET($D$59,0,0,1,$H$24),$H$24,($C$14)*$AU60))-NPV($AW60,$D$163:$AQ$163*$C$14))*$H$9)/(1-$H$9)/NPV((1+$AW60)/(1+$H$27)-1,$D$61:$AQ$61)","v":7.1971797949759111},{"$f":"(-PV((1+$AW60)/(1+$C$24)-1,$C$20,$C$9*$C$34)+NPV($AW60,$C$9*$C$33*(1-(OFFSET($D$59,0,0,1,$C$20)-1)/$C$20)))/NPV((1+$AW60)/(1+$H$27)-1,$D$61:$AQ$61)","v":6.3543549416504055},{"$f":"(PV($AW60,1,$H$13*$H$14*$C$9)/(1-$H$9)+$H$15*$H$14*$H$13*NPV($AW60,$D$163:$AQ$163*$C$9)*$H$7/(1-$H$9))/NPV((1+$AW60)/(1+$H$27)-1,$D$61:$AQ$61)","v":-37.073032777042528},{"$f":"-PV((1+$AW60)/(1+$C$24)-1,$C$20,$C$23*$C$7*1000)/NPV((1+$AW60)/(1+$H$27)-1,$D$61:$AQ$61)","v":12.973806523437437},{"$f":"-PV((1+$AW60)/(1+$C$26)/(1-$C$19)-1,$C$20,$C$25*$C$7*8760*$C$17/(1-$C$19))/NPV((1+$AW60)/(1+$H$27)-1,$D$61:$AQ$61)","v":0},{"$f":"-PV((1+$AW60)/(1+$C$28)/(1-$C$19)/(1+$C$19)-1,$C$20,$C$27*$C$7*8760*$C$17*$C$29/1000/(1-$C$19))/NPV((1+$AW60)/(1+$H$27)-1,$D$61:$AQ$61)","v":0},{"$f":"-PV((1+$AW60)/(1+$C$31)/(1-$C$19)/(1+$C$19)-1,$C$20,$C$30*$C$7*8760*$C$17*$C$29*$C$32/1000/2000/(1-$C$19))/NPV((1+$AW60)/(1+$H$27)-1,$D$61:$AQ$61)","v":0},{"$f":"PV((1+$AW60)/(1+$H$12)/(1-$C$19)-1,$H$11,$H$10*$C$7*8760*$C$17/(1-$C$19))/(1-$H$9)/NPV((1+$AW60)/(1+$H$27)-1,$D$61:$AQ$61)","v":0},78.337478950973704,{"$f":"-IF($AU60=0,-99.99,IF($AU60=1,99.99,AVERAGE(((IF($H$28,SUM($AY60:$BC60),$BH60*(1+$H$27)^OFFSET($D$59,0,0,1,$H$24)-$C$25*(1+$C$26)^OFFSET($D$59,0,0,1,$H$24)-$C$29*$C$27/1000*((1+$C$28)*(1+$C$19))^OFFSET($D$59,0,0,1,$H$24)-$C$29*$C$30*$C$32/2000/1000*((1+$C$31)*(1+$C$19))^OFFSET($D$59,0,0,1,$H$24))*(8760*$C$7*$C$17*(1-$C$19)^(OFFSET($D$59,0,0,1,$H$24)-1)))-$C$7*$C$23*(1+$C$24)^OFFSET($D$59,0,0,1,$H$24)*1000-$C$7*$C$8*$C$34*(1+$C$26)^OFFSET($D$59,0,0,1,$H$24)*1000-$C$7*$C$8*$C$33*(1-(OFFSET($D$59,0,0,1,$H$24)-1)/$C$20)*1000)/PMT($H$22,$H$24,$AU60*($C$9+$C$14)))))","v":1.6171993052064433}]
[null,"Operating Revenue ",null,{"$f":"D61*D64","v":4400512.2855284913},4369708.6995297922,4339120.7386330832,4308746.8934626523,4278585.6652084142,4248635.5655519543,4218895.1165930908,4189362.8507769397,4160037.3108215006,4130917.0496457503,4102000.6302982303,4073286.6258861423,4044773.6195049393,4016460.2041684045,3988344.9827392255,3960426.5678600506,3932703.58188503,3905174.6568118348,3877838.4342141519,3850693.5651746532,3823738.7102184305,3796972.5392469014,3770393.7314721732,3744000.9753518682,3717792.9685244053,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0.46000000000000008,0.53999999999999992,0.10976983888888887,null,{"$f":"(($C$9+0)*(1-$AU65)+PV($AW65,$H$24,PMT($H$22,$H$24,($C$9+0)*$AU65)+(0)*$H$26)-((0)/(1+$AW65)^$H$24+(PV($AW65,$H$24,(0)*$H$26)*$H$9))+(NPV($AW65,IPMT($H$22,OFFSET($D$59,0,0,1,$H$24),$H$24,($C$9+0)*$AU65))-NPV($AW65,$D$163:$AQ$163*$C$9))*$H$9)/(1-$H$9)/NPV((1+$AW65)/(1+$H$27)-1,$D$61:$AQ$61)","v":87.957868667173912},{"$f":"(($C$14)*(1-$AU65)+PV($AW65,$H$24,PMT($H$22,$H$24,($C$14)*$AU65))+(NPV($AW65,IPMT($H$22,OFFSET($D$59,0,0,1,$H$24),$H$24,($C$14)*$AU65))-NPV($AW65,$D$163:$AQ$163*$C$14))*$H$9)/(1-$H$9)/NPV((1+$AW65)/(1+$H$27)-1,$D$61:$AQ$61)","v":7.1220946289209648},{"$f":"(-PV((1+$AW65)/(1+$C$24)-1,$C$20,$C$9*$C$34)+NPV($AW65,$C$9*$C$33*(1-(OFFSET($D$59,0,0,1,$C$20)-1)/$C$20)))/NPV((1+$AW65)/(1+$H$27)-1,$D$61:$AQ$61)","v":6.4207426678514592},{"$f":"(PV($AW65,1,$H$13*$H$14*$C$9)/(1-$H$9)+$H$15*$H$14*$H$13*NPV($AW65,$D$163:$AQ$163*$C$9)*$H$7/(1-$H$9))/NPV((1+$AW65)/(1+$H$27)-1,$D$61:$AQ$61)","v":-38.558636823657935},{"$f":"-PV((1+$AW65)/(1+$C$24)-1,$C$20,$C$23*$C$7*1000)/NPV((1+$AW65)/(1+$H$27)-1,$D$61:$AQ$61)","v":12.898265163748222},{"$f":"-PV((1+$AW65)/(1+$C$26)/(1-$C$19)-1,$C$20,$C$25*$C$7*8760*$C$17/(1-$C$19))/NPV((1+$AW65)/(1+$H$27)-1,$D$61:$AQ$61)","v":0},{"$f":"-PV((1+$AW65)/(1+$C$28)/(1-$C$19)/(1+$C$19)-1,$C$20,$C$27*$C$7*8760*$C$17*$C$29/1000/(1-$C$19))/NPV((1+$AW65)/(1+$H$27)-1,$D$61:$AQ$61)","v":0},{"$f":"-PV((1+$AW65)/(1+$C$31)/(1-$C$19)/(1+$C$19)-1,$C$20,$C$30*$C$7*8760*$C$17*$C$29*$C$32/1000/2000/(1-$C$19))/NPV((1+$AW65)/(1+$H$27)-1,$D$61:$AQ$61)","v":0},{"$f":"PV((1+$AW65)/(1+$H$12)/(1-$C$19)-1,$H$11,$H$10*$C$7*8760*$C$17/(1-$C$19))/(1-$H$9)/NPV((1+$AW65)/(1+$H$27)-1,$D$61:$AQ$61)","v":0},75.840334304036617,{"$f":"-IF($AU65=0,-99.99,IF($AU65=1,99.99,AVERAGE(((IF($H$28,SUM($AY65:$BC65),$BH65*(1+$H$27)^OFFSET($D$59,0,0,1,$H$24)-$C$25*(1+$C$26)^OFFSET($D$59,0,0,1,$H$24)-$C$29*$C$27/1000*((1+$C$28)*(1+$C$19))^OFFSET($D$59,0,0,1,$H$24)-$C$29*$C$30*$C$32/2000/1000*((1+$C$31)*(1+$C$19))^OFFSET($D$59,0,0,1,$H$24))*(8760*$C$7*$C$17*(1-$C$19)^(OFFSET($D$59,0,0,1,$H$24)-1)))-$C$7*$C$23*(1+$C$24)^OFFSET($D$59,0,0,1,$H$24)*1000-$C$7*$C$8*$C$34*(1+$C$26)^OFFSET($D$59,0,0,1,$H$24)*1000-$C$7*$C$8*$C$33*(1-(OFFSET($D$59,0,0,1,$H$24)-1)/$C$20)*1000)/PMT($H$22,$H$24,$AU65*($C$9+$C$14)))))","v":1.3803506517915944}]
[null,"Fuel Costs",null,{"$f":"-$C$27*(1+$C$28)^(D59)*$C$29*(1+$C$19)^(D59)/1000*D61","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.45300000000000007,0.54699999999999993,0.10886097285191955,null,{"$f":"(($C$9+0)*(1-$AU75)+PV($AW75,$H$24,PMT($H$22,$H$24,($C$9+0)*$AU75)+(0)*$H$26)-((0)/(1+$AW75)^$H$24+(PV($AW75,$H$24,(0)*$H$26)*$H$9))+(NPV($AW75,IPMT($H$22,OFFSET($D$59,0,0,1,$H$24),$H$24,($C$9+0)*$AU75))-NPV($AW75,$D$163:$AQ$163*$C$9))*$H$9)/(1-$H$9)/NPV((1+$AW75)/(1+$H$27)-1,$D$61:$AQ$61)","v":88.099566702109357},{"$f":"(($C$14)*(1-$AU75)+PV($AW75,$H$24,PMT($H$22,$H$24,($C$14)*$AU75))+(NPV($AW75,IPMT($H$22,OFFSET($D$59,0,0,1,$H$24),$H$24,($C$14)*$AU75))-NPV($AW75,$D$163:$AQ$163*$C$14))*$H$9)/(1-$H$9)/NPV((1+$AW75)/(1+$H$27)-1,$D$61:$AQ$61)","v":7.1335681540169507},{"$f":"(-PV((1+$AW75)/(1+$C$24)-1,$C$20,$C$9*$C$34)+NPV($AW75,$C$9*$C$33*(1-(OFFSET($D$59,0,0,1,$C$20)-1)/$C$20)))/NPV((1+$AW75)/(1+$H$27)-1,$D$61:$AQ$61)","v":6.4108764335057566},{"$f":"(PV($AW75,1,$H$13*$H$14*$C$9)/(1-$H$9)+$H$15*$H$14*$H$13*NPV($AW75,$D$163:$AQ$163*$C$9)*$H$7/(1-$H$9))/NPV((1+$AW75)/(1+$H$27)-1,$D$61:$AQ$61)","v":-38.333824261456357},{"$f":"-PV((1+$AW75)/(1+$C$24)-1,$C$20,$C$23*$C$7*1000)/NPV((1+$AW75)/(1+$H$27)-1,$D$61:$AQ$61)","v":12.909484883869419},{"$f":"-PV((1+$AW75)/(1+$C$26)/(1-$C$19)-1,$C$20,$C$25*$C$7*8760*$C$17/(1-$C$19))/NPV((1+$AW75)/(1+$H$27)-1,$D$61:$AQ$61)","v":0},{"$f":"-PV((1+$AW75)/(1+$C$28)/(1-$C$19)/(1+$C$19)-1,$C$20,$C$27*$C$7*8760*$C$17*$C$29/1000/(1-$C$19))/NPV((1+$AW75)/(1+$H$27)-1,$D$61:$AQ$61)","v":0},{"$f":"-PV((1+$AW75)/(1+$C$31)/(1-$C$19)/(1+$C$19)-1,$C$20,$C$30*$C$7*8760*$C$17*$C$29*$C$32/1000/2000/(1-$C$19))/NPV((1+$AW75)/(1+$H$27)-1,$D$61:$AQ$61)","v":0},{"$f":"PV((1+$AW75)/(1+$H$12)/(1-$C$19)-1,$H$11,$H$10*$C$7*8760*$C$17/(1-$C$19))/(1-$H$9)/NPV((1+$AW75)/(1+$H$27)-1,$D$61:$AQ$61)","v":0},76.219671912045143,{"$f":"-IF($AU75=0,-99.99,IF($AU75=1,99.99,AVERAGE(((IF($H$28,SUM($AY75:$BC75),$BH75*(1+$H$27)^OFFSET($D$59,0,0,1,$H$24)-$C$25*(1+$C$26)^OFFSET($D$59,0,0,1,$H$24)-$C$29*$C$27/1000*((1+$C$28)*(1+$C$19))^OFFSET($D$59,0,0,1,$H$24)-$C$29*$C$30*$C$32/2000/1000*((1+$C$31)*(1+$C$19))^OFFSET($D$59,0,0,1,$H$24))*(8760*$C$7*$C$17*(1-$C$19)^(OFFSET($D$59,0,0,1,$H$24)-1)))-$C$7*$C$23*(1+$C$24)^OFFSET($D$59,0,0,1,$H$24)*1000-$C$7*$C$8*$C$34*(1+$C$26)^OFFSET($D$59,0,0,1,$H$24)*1000-$C$7*$C$8*$C$33*(1-(OFFSET($D$59,0,0,1,$H$24)-1)/$C$20)*1000)/PMT($H$22,$H$24,$AU75*($C$9+$C$14)))))","v":1.4111003839300786}]
[null,"Operating Profit",null,{"$f":"D66+D74","v":3294512.2855284913},{"$f":"E66+E74","v":3271228.6995297922},3247915.9386330834,3224567.5974626523,3201177.183288414,3177738.1139935544,3154243.7160035232,3130687.2221755804,3107061.7696481142,3083360.3976488961,3059576.0452614389,3035701.549148615,3011729.6412326619,2987652.9463306814,2963463.9797447482,2939155.1448056833,2914718.7303695753,2890146.9082660712,2865431.730697473,2840565.1275876407,2815538.9038796779,2790344.7367813736,2764974.1729573351,2739418.6256667329,2713669.3718455676,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0.45400000000000007,0.54599999999999993,0.10898938406593404,null,{"$f":"(($C$9+0)*(1-$AU76)+PV($AW76,$H$24,PMT($H$22,$H$24,($C$9+0)*$AU76)+(0)*$H$26)-((0)/(1+$AW76)^$H$24+(PV($AW76,$H$24,(0)*$H$26)*$H$9))+(NPV($AW76,IPMT($H$22,OFFSET($D$59,0,0,1,$H$24),$H$24,($C$9+0)*$AU76))-NPV($AW76,$D$163:$AQ$163*$C$9))*$H$9)/(1-$H$9)/NPV((1+$AW76)/(1+$H$27)-1,$D$61:$AQ$61)","v":88.079580997979406},{"$f":"(($C$14)*(1-$AU76)+PV($AW76,$H$24,PMT($H$22,$H$24,($C$14)*$AU76))+(NPV($AW76,IPMT($H$22,OFFSET($D$59,0,0,1,$H$24),$H$24,($C$14)*$AU76))-NPV($AW76,$D$163:$AQ$163*$C$14))*$H$9)/(1-$H$9)/NPV((1+$AW76)/(1+$H$27)-1,$D$61:$AQ$61)","v":7.1319498783788973},{"$f":"(-PV((1+$AW76)/(1+$C$24)-1,$C$20,$C$9*$C$34)+NPV($AW76,$C$9*$C$33*(1-(OFFSET($D$59,0,0,1,$C$20)-1)/$C$20)))/NPV((1+$AW76)/(1+$H$27)-1,$D$61:$AQ$61)","v":6.412273813148448},{"$f":"(PV($AW76,1,$H$13*$H$14*$C$9)/(1-$H$9)+$H$15*$H$14*$H$13*NPV($AW76,$D$163:$AQ$163*$C$9)*$H$7/(1-$H$9))/NPV((1+$AW76)/(1+$H$27)-1,$D$61:$AQ$61)","v":-38.365577742964518},{"$f":"-PV((1+$AW76)/(1+$C$24)-1,$C$20,$C$23*$C$7*1000)/NPV((1+$AW76)/(1+$H$27)-1,$D$61:$AQ$61)","v":12.907895659088133},{"$f":"-PV((1+$AW76)/(1+$C$26)/(1-$C$19)-1,$C$20,$C$25*$C$7*8760*$C$17/(1-$C$19))/NPV((1+$AW76)/(1+$H$27)-1,$D$61:$AQ$61)","v":0},{"$f":"-PV((1+$AW76)/(1+$C$28)/(1-$C$19)/(1+$C$19)-1,$C$20,$C$27*$C$7*8760*$C$17*$C$29/1000/(1-$C$19))/NPV((1+$AW76)/(1+$H$27)-1,$D$61:$AQ$61)","v":0},{"$f":"-PV((1+$AW76)/(1+$C$31)/(1-$C$19)/(1+$C$19)-1,$C$20,$C$30*$C$7*8760*$C$17*$C$29*$C$32/1000/2000/(1-$C$19))/NPV((1+$AW76)/(1+$H$27)-1,$D$61:$AQ$61)","v":0},{"$f":"PV((1+$AW76)/(1+$H$12)/(1-$C$19)-1,$H$11,$H$10*$C$7*8760*$C$17/(1-$C$19))/(1-$H$9)/NPV((1+$AW76)/(1+$H$27)-1,$D$61:$AQ$61)","v":0},76.166122605630363,{"$f":"-IF($AU76=0,-99.99,IF($AU76=1,99.99,AVERAGE(((IF($H$28,SUM($AY76:$BC76),$BH76*(1+$H$27)^OFFSET($D$59,0,0,1,$H$24)-$C$25*(1+$C$26)^OFFSET($D$59,0,0,1,$H$24)-$C$29*$C$27/1000*((1+$C$28)*(1+$C$19))^OFFSET($D$59,0,0,1,$H$24)-$C$29*$C$30*$C$32/2000/1000*((1+$C$31)*(1+$C$19))^OFFSET($D$59,0,0,1,$H$24))*(8760*$C$7*$C$17*(1-$C$19)^(OFFSET($D$59,0,0,1,$H$24)-1)))-$C$7*$C$23*(1+$C$24)^OFFSET($D$59,0,0,1,$H$24)*1000-$C$7*$C$8*$C$34*(1+$C$26)^OFFSET($D$59,0,0,1,$H$24)*1000-$C$7*$C$8*$C$33*(1-(OFFSET($D$59,0,0,1,$H$24)-1)/$C$20)*1000)/PMT($H$22,$H$24,$AU76*($C$9+$C$14)))))","v":1.4066654119341853}]
[null,"Interest earned on DSRF",null,{"$f":"D143","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0.45900000000000007,0.54099999999999993,0.10963856090573011,null,{"$f":"(($C$9+0)*(1-$AU81)+PV($AW81,$H$24,PMT($H$22,$H$24,($C$9+0)*$AU81)+(0)*$H$26)-((0)/(1+$AW81)^$H$24+(PV($AW81,$H$24,(0)*$H$26)*$H$9))+(NPV($AW81,IPMT($H$22,OFFSET($D$59,0,0,1,$H$24),$H$24,($C$9+0)*$AU81))-NPV($AW81,$D$163:$AQ$163*$C$9))*$H$9)/(1-$H$9)/NPV((1+$AW81)/(1+$H$27)-1,$D$61:$AQ$61)","v":87.978370609364774},{"$f":"(($C$14)*(1-$AU81)+PV($AW81,$H$24,PMT($H$22,$H$24,($C$14)*$AU81))+(NPV($AW81,IPMT($H$22,OFFSET($D$59,0,0,1,$H$24),$H$24,($C$14)*$AU81))-NPV($AW81,$D$163:$AQ$163*$C$14))*$H$9)/(1-$H$9)/NPV((1+$AW81)/(1+$H$27)-1,$D$61:$AQ$61)","v":7.1237547052117209},{"$f":"(-PV((1+$AW81)/(1+$C$24)-1,$C$20,$C$9*$C$34)+NPV($AW81,$C$9*$C$33*(1-(OFFSET($D$59,0,0,1,$C$20)-1)/$C$20)))/NPV((1+$AW81)/(1+$H$27)-1,$D$61:$AQ$61)","v":6.4193210411441379},{"$f":"(PV($AW81,1,$H$13*$H$14*$C$9)/(1-$H$9)+$H$15*$H$14*$H$13*NPV($AW81,$D$163:$AQ$163*$C$9)*$H$7/(1-$H$9))/NPV((1+$AW81)/(1+$H$27)-1,$D$61:$AQ$61)","v":-38.526154783307732},{"$f":"-PV((1+$AW81)/(1+$C$24)-1,$C$20,$C$23*$C$7*1000)/NPV((1+$AW81)/(1+$H$27)-1,$D$61:$AQ$61)","v":12.899881664510701},{"$f":"-PV((1+$AW81)/(1+$C$26)/(1-$C$19)-1,$C$20,$C$25*$C$7*8760*$C$17/(1-$C$19))/NPV((1+$AW81)/(1+$H$27)-1,$D$61:$AQ$61)","v":0},{"$f":"-PV((1+$AW81)/(1+$C$28)/(1-$C$19)/(1+$C$19)-1,$C$20,$C$27*$C$7*8760*$C$17*$C$29/1000/(1-$C$19))/NPV((1+$AW81)/(1+$H$27)-1,$D$61:$AQ$61)","v":0},{"$f":"-PV((1+$AW81)/(1+$C$31)/(1-$C$19)/(1+$C$19)-1,$C$20,$C$30*$C$7*8760*$C$17*$C$29*$C$32/1000/2000/(1-$C$19))/NPV((1+$AW81)/(1+$H$27)-1,$D$61:$AQ$61)","v":0},{"$f":"PV((1+$AW81)/(1+$H$12)/(1-$C$19)-1,$H$11,$H$10*$C$7*8760*$C$17/(1-$C$19))/(1-$H$9)/NPV((1+$AW81)/(1+$H$27)-1,$D$61:$AQ$61)","v":0},75.895173236923611,{"$f":"-IF($AU81=0,-99.99,IF($AU81=1,99.99,AVERAGE(((IF($H$28,SUM($AY81:$BC81),$BH81*(1+$H$27)^OFFSET($D$59,0,0,1,$H$24)-$C$25*(1+$C$26)^OFFSET($D$59,0,0,1,$H$24)-$C$29*$C$27/1000*((1+$C$28)*(1+$C$19))^OFFSET($D$59,0,0,1,$H$24)-$C$29*$C$30*$C$32/2000/1000*((1+$C$31)*(1+$C$19))^OFFSET($D$59,0,0,1,$H$24))*(8760*$C$7*$C$17*(1-$C$19)^(OFFSET($D$59,0,0,1,$H$24)-1)))-$C$7*$C$23*(1+$C$24)^OFFSET($D$59,0,0,1,$H$24)*1000-$C$7*$C$8*$C$34*(1+$C$26)^OFFSET($D$59,0,0,1,$H$24)*1000-$C$7*$C$8*$C$33*(1-(OFFSET($D$59,0,0,1,$H$24)-1)/$C$20)*1000)/PMT($H$22,$H$24,$AU81*($C$9+$C$14)))))","v":1.384701925387128}]
[null,"Tax Credit - Federal PTC",null,{"$f":"D114","v":0},{"$f":"E114","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"After-Tax Equity Cash Flow",{"$f":"C66+C74+C82+C90+C85","v":-29102999.999999996},{"$f":"D66+D74+D82+D88","v":17911904.808650918},5851674.4308405202,3635078.5059545161,2291550.7369578225,2258108.3546280647,1239944.0458646633,220429.66463791567,182931.92446631193,143901.67123911448,103239.13512536697,60838.360229881131,16586.810570877977,-29635.049137355527,-77954.199510654667,-128505.54104725667,-181432.39903351665,-236887.06074746349,-295031.34702925931,-356037.22042018035,-420087.43221287802,1701993.2673952654,1686763.3933843402,1671426.8875527091,1655978.5592155401,1640413.1352806457,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Taxable operating income",null,{"$f":"+D76+D81","v":3294512.2855284913},3271228.6995297922,3247915.9386330834,3224567.5974626523,3201177.183288414,3177738.1139935544,3154243.7160035232,3130687.2221755804,3107061.7696481142,3083360.3976488961,3059576.0452614389,3035701.549148615,3011729.6412326619,2987652.9463306814,2963463.9797447482,2939155.1448056833,2914718.7303695753,2890146.9082660712,2865431.730697473,2840565.1275876407,2815538.9038796779,2790344.7367813736,2764974.1729573351,2739418.6256667329,2713669.3718455676,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Taxable income",null,{"$f":"+D97-D100+D101","v":-8142925.4144715089},-14053702.17348111,-7710711.6197787207,-3894273.7238842514,-3868857.8751977286,-994922.20018245303,1882287.1632479317,1917536.8379474524,1956487.029350061,1999372.4000568346,2046443.0005828238,2097965.2598651983,2154223.0393652753,2215518.754842693,2282174.5701414766,2354533.6676059393,2432961.6000404255,2517847.7294419203,2609606.7580697914,2708680.357773622,2815538.9038796779,2790344.7367813736,2764974.1729573351,2739418.6256667329,2713669.3718455676,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Depreciation schedule",null,{"$f":"VLOOKUP($H$16,$C$156:$AQ$163,D155+1)*IF($H$17,50%,100%)+IF($H$17,IF(D$59=1,50%,0%))","v":0.2},0.32,0.192,0.1152,0.1152,5.7599999999999998E-2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Depreciation basis",{"$f":"C99-D115*$H$15","v":42360500}]
[null,"Tax refund/(paid)",{"$f":"+H7","v":0.35},{"$f":"-D112*$C113","v":2157757.2224104758},3786056.0574681014,2036782.2322379735,983753.45712432358,975480.59837686049,181930.85615938838,{"$f":"-J112*$C113","v":-612684.47163720173},{"$f":"-K112*$C113","v":-624158.2407518957},{"$f":"-L112*$C113","v":-636836.52805344481},{"$f":"-M112*$C113","v":-650795.71621849958},-666117.19668970909,-682887.692086122,-701199.59931339708,-721151.35470129654,-742847.82258105045,-766400.70880573313,-791929.00081315846,-819559.435933345,-849426.99975171697,-881675.45645531395,-916457.91321283509,-908257.21182233712,-899999.0932976125,-891680.7626545215,-883299.38053573226,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Beginning Balance",null,{"$f":"C127","v":24297000.000000004},23665068.221698955,22992629.616408806,22277087.696519561,21515679.539565414,20705465.119750507,{"$f":"I127","v":19843315.955625463},18925903.030080006,17949683.936007082,16910889.198004086,{"$f":"M127","v":15805507.717295097},14629271.283672662,13377638.094655029,12045775.218221366,10628539.931408305,9120459.8627105262,7515711.8616092205,5808099.5136373211,3991029.2141604223,2057484.7084870543,2.3515895009040833E-8,2.3515895009040833E-8,2.3515895009040833E-8,2.3515895009040833E-8,2.3515895009040833E-8,2.3515895009040833E-8,2.3515895009040833E-8,2.3515895009040833E-8,2.3515895009040833E-8,2.3515895009040833E-8,2.3515895009040833E-8,2.3515895009040833E-8,2.3515895009040833E-8,2.3515895009040833E-8,2.3515895009040833E-8,2.3515895009040833E-8,2.3515895009040833E-8,2.3515895009040833E-8,2.3515895009040833E-8,2.3515895009040833E-8]
[null,"Debt Service",null,{"$f":"IF(AND(D121>0,$H$24>=D121),-PMT($H$22,$H$24,$H$30),0)","v":2189369.4783010511},2189369.4783010511,2189369.4783010511,2189369.4783010511,2189369.4783010511,2189369.4783010511,2189369.4783010511,2189369.4783010511,2189369.4783010511,2189369.4783010511,2189369.4783010511,2189369.4783010511,2189369.4783010511,2189369.4783010511,2189369.4783010511,2189369.4783010511,2189369.4783010511,2189369.4783010511,2189369.4783010511,2189369.4783010511,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"CFADS / DS",{"$f":"SUM(D131:AQ131)/SUM(D124:AQ124)","v":1.4022446950115413}]
[null,"Initial Funding",{"$f":"C10","v":0},{"$f":"+-(MIN(0,D80))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Withdrawal",{"$f":"+-(MAX(0,C80))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"CFADS over debt term",{"$f":"SUMPRODUCT(D76:AQ76, D122:AQ122)","v":61400634.727356687}]
[]
[null,null,3,0.33329999999999999,0.44450000000000001,0.14810000000000001,7.4099999999999999E-2]
[null,null,5,0.2,0.32,0.192,0.1152,0.1152,5.7599999999999998E-2]
[null,null,7,0.1429,0.24489999999999998,0.17489999999999997,0.1249,8.9300000000000004E-2,8.9200000000000002E-2,8.929999999999999E-2,4.4600000000000001E-2]
[null,null,10,0.1,0.18,0.14400000000000002,0.1152,9.2200000000000004E-2,7.3700000000000002E-2,6.5500000000000003E-2,6.5500000000000003E-2,6.5599999999999992E-2,6.5500000000000003E-2,3.2799999999999996E-2]
[null,null,15,0.05,9.5000000000000001E-2,8.5500000000000007E-2,7.6999999999999999E-2,6.93E-2,6.2300000000000001E-2,5.8999999999999997E-2,5.9000000000000004E-2,5.91E-2,5.9000000000000004E-2,5.91E-2,5.9000000000000004E-2,5.91E-2,5.9000000000000004E-2,5.91E-2,2.9500000000000002E-2]
[null,null,20,3.7499999999999999E-2,7.2190000000000004E-2,6.6769999999999996E-2,6.1769999999999999E-2,5.713E-2,5.2850000000000001E-2,4.888E-2,4.5220000000000003E-2,4.462E-2,4.4610000000000004E-2,4.462E-2,4.4610000000000004E-2,4.462E-2,4.4610000000000004E-2,4.462E-2,4.4610000000000004E-2,4.462E-2,4.4610000000000004E-2,4.462E-2,4.4610000000000004E-2,2.231E-2]
[null,null,"Active",{"$f":"VLOOKUP($H$16,$C$156:$AQ$162,D155+1)*IF($H$17,50%,100%)+IF($H$17,IF(D$59=1,50%,0%))","v":0.2},0.32,0.192,0.1152,0.1152,5.7599999999999998E-2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]

{"sheet":"Hydro_Param","index":18,"n_rows":74,"n_cols":14,"rows_kept":69,"cut":true,"hidden":false,"merged":[],"bounds":{"rows_first":31,"rows_last":7,"rows_between":31,"halvings":6}}
["Hydro Operational Model"]
[]
[]
[]
[]
[]
[null,"Linear Model of Hourly Hydro Dispatch"]
[null,null,"Slope (a)","Intercept (b)"]
[null,"a",-4.4804000000000004,4.4804000000000004]
[null,"b",3.1413000000000002,-2.1413000000000002]
[null,"y = ax + b"]
[]
[null,"Min & Max Capacity as a Function of Capacity Factor"]
[null,null,"Min (%)","Max (%)"]
[null,"a",1.0935999999999999,-1.4564999999999999]
[null,"b",9.7999999999999997E-3,2.1389999999999998]
[null,"c",2.6700000000000002E-2,-1.72E-2]
[null,"y = ax^2 + bx + c"]
[]
[null,"Hydro Fleet Statistics"]
[null,"Energy (GWh)",{"$f":"SUMPRODUCT((OFFSET(Generators!$E$8,1,0,ctGen,1)=\"Hydro\")*(OFFSET(Generators!$H$8,1,0,ctGen,1)=\"CAISO\")*OFFSET(Generators!$Q$8,1,0,ctGen,1))/1000+SUMPRODUCT((OFFSET(Generators!$E$8,1,0,ctGen,1)=\"Hydro\")*(OFFSET(Generators!$H$8,1,0,ctGen,1)<>\"CAISO\")*OFFSET(Generators!$Q$8,1,0,ctGen,1),(OFFSET(Generators!$R$8,1,0,ctGen,1)+OFFSET(Generators!$S$8,1,0,ctGen,1)+OFFSET(Generators!$T$8,1,0,ctGen,1)+OFFSET(Generators!$U$8,1,0,ctGen,1)))/1000","v":31019.169699999999}]
[null,"Capacity (MW)",{"$f":"SUMPRODUCT((OFFSET(Generators!$E$8,1,0,ctGen,1)=\"Hydro\")*(OFFSET(Generators!$H$8,1,0,ctGen,1)=\"CAISO\")*OFFSET(Generators!$O$8,1,0,ctGen,1))+SUMPRODUCT((OFFSET(Generators!$E$8,1,0,ctGen,1)=\"Hydro\")*(OFFSET(Generators!$H$8,1,0,ctGen,1)<>\"CAISO\")*OFFSET(Generators!$O$8,1,0,ctGen,1),(OFFSET(Generators!$R$8,1,0,ctGen,1)+OFFSET(Generators!$S$8,1,0,ctGen,1)+OFFSET(Generators!$T$8,1,0,ctGen,1)+OFFSET(Generators!$U$8,1,0,ctGen,1)))","v":10365.512584000004}]
[]
[null,"Monthly Model of Hydro Output"]
[null,null,null,"Hydro Generation",null,null,"Linear Model",null,"Hydro Output Envelope",null,null,null,"Applicable Net Load Range"]
[null,"Month","Days","Share of annual energy (%)","Monthly generation (GWh)","Monthly capacity factor (%)","Slope\n(a)","Intercept\n(b)","Minimum output \n(MW)","Maximum output \n(MW)","Minimum output (% of daily avg)","Maximum output (% of daily avg)","Minimum net load (% of daily avg)","Maximum net load (% of daily avg)"]
[null,"Jan",31,8.0863428509972496E-2,{"$f":"D27*$C$21","v":2508.3164114746551},{"$f":"E27/($C$22*$C27*24)*1000","v":0.32525097035525535},{"$f":"$F27*C$9+C$10","v":1.684045552420314},{"$f":"$F27*D$9+D$10","v":-0.68404555242031395},{"$f":"(C$15*$F27^2+C$16*$F27+C$17)*$C$22","v":1508.9846635225747},{"$f":"(D$15*$F27^2+D$16*$F27+D$17)*$C$22","v":5435.9994618407409},{"$f":"I27/($E27*1000/$C27/24)","v":0.4475849157326855},{"$f":"J27/($E27*1000/$C27/24)","v":1.6123897212918974},{"$f":"(K27-$H27)/$G27","v":0.67197141224987511},{"$f":"(L27-$H27)/$G27","v":1.3636420169346188}]
[null,"Feb",28,6.191731120595452E-2,{"$f":"D28*$C$21","v":1920.6235836652147},{"$f":"E28/($C$22*$C28*24)*1000","v":0.27572884465330522},1.9059244844153314,-0.90592448441533135,1166.5825618447152,4787.3280873478225,0.40817132947186507,1.6750208120210759,0.68947947551569089,1.3541697572703926]
[null,"Mar",31,9.212404625702833E-2,2857.6114242974113,0.37054371784960421,1.4811159265466334,-0.48111592654663338,1870.8247527497131,5964.4372936317595,0.48708288475155626,1.5528848004774016,0.65369549671620897,1.3732893493127891]
[null,"Apr",30,0.11042619838356087,3425.3289869855403,0.45896441032319807,1.0849558559879435,-8.4955855987943529E-2,2711.2331670805679,6817.5591327805596,0.569897924466503,1.4330426637126765,0.60357642833140623,1.3991339014603086]
[null,"May",31,0.12214300479547889,3788.7745934188733,0.49128674808707573,0.94013885387066587,5.9861146129334131E-2,3062.6858214493272,7070.4988462718475,0.60141826729843184,1.3884307477049949,0.5760395062276612,1.4131631685104582]
[null,"Jun",30,0.11465264620139112,3556.4298890750115,0.47653079546428972,1.0062514240017961,-6.2514240017961242E-3,2899.3006079959532,6958.9389342315289,0.58696403496373195,1.4088386918685638,0.58953005661979485,1.4062987461350753]
[null,"Jul",31,0.11176917545884174,3466.9870207868871,0.44956086383737515,1.1270875056630243,-0.12708750566302429,2613.4327639868393,6738.0475391671753,0.56083105150041712,1.4459550436974451,0.61035061936807122,1.3956702930843921]
[null,"Aug",31,9.125025593161501E-2,2830.5071739111972,0.36702913583812458,1.4968626597908667,-0.49686265979086675,1841.0825858288713,5925.6488840226011,0.4839293312809157,1.5575592990357603,0.65523178406281657,1.3724852747102794]
[null,"Sep",30,7.0823952002246365E-2,2196.9001859823347,0.29436559297787618,1.8224243972219236,-0.82242439722192362,1288.9144675099801,5040.1338131463453,0.42242174793764065,1.6518257718853633,0.68307148820943631,1.3576695817280524]
[null,"Oct",31,4.8801327121447829E-2,1513.7766475654028,0.19628995818446712,2.2618424713503136,-1.2618424713503136,733.46132428776298,3592.1232240143013,0.36048595818130352,1.7654782051003814,0.71725968986827437,1.3384312633599957]
[null,"Nov",30,4.96254328608354E-2,1539.3397233462097,0.2062581874900212,2.2171808167697091,-1.2171808167697091,779.96069097659245,3752.5560282212618,0.36481336055072011,1.755194320878084,0.7135160855420416,1.340610163666468]
[null,"Total",{"$f":"SUM(C27:C38)","v":365},{"$f":"SUM(D27:D38)","v":1},{"$f":"SUM(E27:E38)","v":31019.169699999999},{"$f":"E39/($C$22*$C39*24)*1000","v":0.3416137001050728}]
[]
[]
[]
[null,"Min & Max Capacity as a Function of CF"]
[null,"CF","Min MW","Max MW"]
[null,{"$f":"B45+5%","v":0.15000000000000002},547.05029213318426,2807.7970918631909]
[null,{"$f":"B46+5%","v":0.2},750.50457313193635,3652.1847038465612]
[null,0.25,1010.6374769400003,4421.0854704369513]
[null,0.3,1327.4490035573763,5114.499391634361]
[null,0.35,1700.9391529840643,5732.4264674387914]
[null,0.39999999999999997,2131.1079252200643,6274.8666978502415]
[null,0.49999999999999994,3161.4813381200006,7133.2866224941999]
[null,0.54999999999999993,3761.6859787839362,7449.2663167267119]
[null,0.6,4418.5692422571847,7689.7591655662427]
[null,0.65,5132.131128539746,7854.7651690127923]
[null,0.70000000000000007,5902.3716376316197,7944.2843270663625]
[null,"This table used only for graphical purposes"]
[null,"Hourly Hydro as a Function of Hourly Net Load (May)"]
[null,"Net Load","Hydro"]
[null,0,{"$f":"K31","v":0.60141826729843184}]
[null,{"$f":"M31","v":0.5760395062276612},{"$f":"K31","v":0.60141826729843184}]
[null,{"$f":"N31","v":1.4131631685104582},{"$f":"L31","v":1.3884307477049949}]
[null,2,{"$f":"L31","v":1.3884307477049949}]
[]
[null,"Hourly Hydro as a Function of Hourly Net Load (Dec)"]
[null,"Net Load","Hydro"]
[null,0,{"$f":"$K$38","v":0.35595759814880179}]
[null,{"$f":"M38","v":0.72233281564903862},{"$f":"$K$38","v":0.35595759814880179}]
[null,{"$f":"N38","v":1.3354502388846969},{"$f":"$L$38","v":1.7780688166585301}]
[null,2,{"$f":"$L$38","v":1.7780688166585301}]
[null,"This table used only for graphical purposes"]

{"sheet":"Storage_Inputs","index":19,"n_rows":56,"n_cols":23,"rows_kept":56,"cut":false,"hidden":false,"merged":[]}
["Storage Inputs"]
[]
["Input Assumptions"]
[null,"Hrs for RA",4]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0.33]
[null,"User-Defined Buildout of Incremental Storage Resources",null,null,null,null,"Summary of Available Incremental Storage Resources",null,null,null,null,null,"PATHWAYS Flexible Loads Modeled as Proxy Storage",null,null,null,null,null,"Summary of Available Incremental Storage Resources"]
[null,"Install Year","Capacity (MW)","Charge Duration (hr)","RT Efficiency (%)",null,"Install Year","Capacity (MW)","Energy (MWh)","Avg RT Efficiency (%)","NQC Capacity (MW)",null,"Install Year","Capacity (MW)","Energy (MWh)","Avg RT Efficiency (%)","NQC Capacity (MW)",null,"Install Year","Capacity (MW)","Energy (MWh)","Avg RT Efficiency (%)"]
[null,2017,45.625,2,{"$f":"1/1.2","v":0.83333333333333337},null,2012,{"$f":"SUMPRODUCT(($B$8:$B$56<=$G8)*$C$8:$C$56)","v":0},{"$f":"SUMPRODUCT(($B$8:$B$56<=$G8)*$C$8:$C$56,$D$8:$D$56)","v":0},{"$f":"IF($I8>0,SUMPRODUCT(($B$8:$B$56<=$G8)*$C$8:$C$56,$D$8:$D$56,$E$8:$E$56)/$I8,0)","v":0},{"$f":"SUMPRODUCT(($B$8:$B$56<=$G8)*$C$8:$C$56,IF($D$8:$D$56<$C$4,$D$8:$D$56/$C$4,1))","v":0},null,2012,{"$f":"O8/(24*$N$5)","v":0},{"$f":"1000*(INDEX(Load_Forecast!$F$320:$BB$320,MATCH($M8,Load_Forecast!$F$12:$BB$12,0))-INDEX(Load_Forecast!$F$313:$BB$313,MATCH($M8,Load_Forecast!$F$12:$BB$12,0)))/365*Load_Shape!$B$6","v":0},1,0,null,2012,{"$f":"SUM(H8,N8)","v":0},{"$f":"SUM(I8,O8)","v":0},{"$f":"IF(U8>0,(I8*J8+O8*P8)/U8,0)","v":0},{"$f":"SUM(K8,Q8)","v":0}]
[null,2017,21.625,4,{"$f":"1/1.2","v":0.83333333333333337},null,{"$f":"G8+1","v":2013},{"$f":"SUMPRODUCT(($B$8:$B$56<=$G9)*$C$8:$C$56)","v":0},{"$f":"SUMPRODUCT(($B$8:$B$56<=$G9)*$C$8:$C$56,$D$8:$D$56)","v":0},0,{"$f":"SUMPRODUCT(($B$8:$B$56<=$G9)*$C$8:$C$56,IF($D$8:$D$56<$C$4,$D$8:$D$56/$C$4,1))","v":0},null,{"$f":"M8+1","v":2013},{"$f":"O9/(24*$N$5)","v":0},{"$f":"1000*(INDEX(Load_Forecast!$F$320:$BB$320,MATCH($M9,Load_Forecast!$F$12:$BB$12,0))-INDEX(Load_Forecast!$F$313:$BB$313,MATCH($M9,Load_Forecast!$F$12:$BB$12,0)))/365*Load_Shape!$B$6","v":0},1,0,null,{"$f":"S8+1","v":2013},{"$f":"SUM(H9,N9)","v":0},0,{"$f":"IF(U9>0,(I9*J9+O9*P9)/U9,0)","v":0},{"$f":"SUM(K9,Q9)","v":0}]
[null,2017,6.8125,6,{"$f":"1/1.2","v":0.83333333333333337},null,{"$f":"G9+1","v":2014},0,0,0,{"$f":"SUMPRODUCT(($B$8:$B$56<=$G10)*$C$8:$C$56,IF($D$8:$D$56<$C$4,$D$8:$D$56/$C$4,1))","v":0},null,{"$f":"M9+1","v":2014},0,{"$f":"1000*(INDEX(Load_Forecast!$F$320:$BB$320,MATCH($M10,Load_Forecast!$F$12:$BB$12,0))-INDEX(Load_Forecast!$F$313:$BB$313,MATCH($M10,Load_Forecast!$F$12:$BB$12,0)))/365*Load_Shape!$B$6","v":0},1,0,null,{"$f":"S9+1","v":2014},0,0,0,0]
[null,{"$f":"B8+1","v":2018},45.625,2,0.83333333333333337,null,2015,0,0,0,{"$f":"SUMPRODUCT(($B$8:$B$56<=$G11)*$C$8:$C$56,IF($D$8:$D$56<$C$4,$D$8:$D$56/$C$4,1))","v":0},null,2015,0,{"$f":"1000*(INDEX(Load_Forecast!$F$320:$BB$320,MATCH($M11,Load_Forecast!$F$12:$BB$12,0))-INDEX(Load_Forecast!$F$313:$BB$313,MATCH($M11,Load_Forecast!$F$12:$BB$12,0)))/365*Load_Shape!$B$6","v":0},1,0,null,2015,0,0,0,0]
[null,{"$f":"B9+1","v":2018},45.625,4,0.83333333333333337,null,2016,0,0,0,{"$f":"SUMPRODUCT(($B$8:$B$56<=$G12)*$C$8:$C$56,IF($D$8:$D$56<$C$4,$D$8:$D$56/$C$4,1))","v":0},null,2016,0,{"$f":"1000*(INDEX(Load_Forecast!$F$320:$BB$320,MATCH($M12,Load_Forecast!$F$12:$BB$12,0))-INDEX(Load_Forecast!$F$313:$BB$313,MATCH($M12,Load_Forecast!$F$12:$BB$12,0)))/365*Load_Shape!$B$6","v":0},1,0,null,2016,0,0,0,0]
[null,2018,22.8125,6,0.83333333333333337,null,2017,74.0625,218.625,0.83333333333333337,{"$f":"SUMPRODUCT(($B$8:$B$56<=$G13)*$C$8:$C$56,IF($D$8:$D$56<$C$4,$D$8:$D$56/$C$4,1))","v":51.25},null,2017,0,{"$f":"1000*(INDEX(Load_Forecast!$F$320:$BB$320,MATCH($M13,Load_Forecast!$F$12:$BB$12,0))-INDEX(Load_Forecast!$F$313:$BB$313,MATCH($M13,Load_Forecast!$F$12:$BB$12,0)))/365*Load_Shape!$B$6","v":0},1,0,null,2017,74.0625,218.625,0.83333333333333337,51.25]
[null,2019,45.625,2,0.83333333333333337,null,2018,188.125,629.25,0.83333333333333337,{"$f":"SUMPRODUCT(($B$8:$B$56<=$G14)*$C$8:$C$56,IF($D$8:$D$56<$C$4,$D$8:$D$56/$C$4,1))","v":142.5},null,2018,0,{"$f":"1000*(INDEX(Load_Forecast!$F$320:$BB$320,MATCH($M14,Load_Forecast!$F$12:$BB$12,0))-INDEX(Load_Forecast!$F$313:$BB$313,MATCH($M14,Load_Forecast!$F$12:$BB$12,0)))/365*Load_Shape!$B$6","v":0},1,0,null,2018,188.125,629.25,0.83333333333333337,142.5]
[null,2019,45.625,4,0.83333333333333337,null,2019,302.1875,1039.875,0.83333333333333337,{"$f":"SUMPRODUCT(($B$8:$B$56<=$G15)*$C$8:$C$56,IF($D$8:$D$56<$C$4,$D$8:$D$56/$C$4,1))","v":233.75},null,2019,0,{"$f":"1000*(INDEX(Load_Forecast!$F$320:$BB$320,MATCH($M15,Load_Forecast!$F$12:$BB$12,0))-INDEX(Load_Forecast!$F$313:$BB$313,MATCH($M15,Load_Forecast!$F$12:$BB$12,0)))/365*Load_Shape!$B$6","v":0},1,0,null,2019,302.1875,1039.875,0.83333333333333337,233.75]
[null,2019,22.8125,6,0.83333333333333337,null,2020,416.25,1450.5,0.83333333333333337,{"$f":"SUMPRODUCT(($B$8:$B$56<=$G16)*$C$8:$C$56,IF($D$8:$D$56<$C$4,$D$8:$D$56/$C$4,1))","v":325},null,2020,0,{"$f":"1000*(INDEX(Load_Forecast!$F$320:$BB$320,MATCH($M16,Load_Forecast!$F$12:$BB$12,0))-INDEX(Load_Forecast!$F$313:$BB$313,MATCH($M16,Load_Forecast!$F$12:$BB$12,0)))/365*Load_Shape!$B$6","v":0},1,0,null,2020,416.25,1450.5,0.83333333333333337,325]
[null,2020,45.625,2,0.83333333333333337,null,2021,530.3125,1861.125,0.83333333333333337,{"$f":"SUMPRODUCT(($B$8:$B$56<=$G17)*$C$8:$C$56,IF($D$8:$D$56<$C$4,$D$8:$D$56/$C$4,1))","v":416.25},null,2021,0,{"$f":"1000*(INDEX(Load_Forecast!$F$320:$BB$320,MATCH($M17,Load_Forecast!$F$12:$BB$12,0))-INDEX(Load_Forecast!$F$313:$BB$313,MATCH($M17,Load_Forecast!$F$12:$BB$12,0)))/365*Load_Shape!$B$6","v":0},1,0,null,2021,530.3125,1861.125,0.83333333333333337,416.25]
[null,2020,45.625,4,0.83333333333333337,null,2022,644.375,2271.75,0.83333333333333337,{"$f":"SUMPRODUCT(($B$8:$B$56<=$G18)*$C$8:$C$56,IF($D$8:$D$56<$C$4,$D$8:$D$56/$C$4,1))","v":507.5},null,2022,0,{"$f":"1000*(INDEX(Load_Forecast!$F$320:$BB$320,MATCH($M18,Load_Forecast!$F$12:$BB$12,0))-INDEX(Load_Forecast!$F$313:$BB$313,MATCH($M18,Load_Forecast!$F$12:$BB$12,0)))/365*Load_Shape!$B$6","v":0},1,0,null,2022,644.375,2271.75,0.83333333333333337,507.5]
[null,2020,22.8125,6,0.83333333333333337,null,2023,758.4375,2682.375,0.83333333333333337,{"$f":"SUMPRODUCT(($B$8:$B$56<=$G19)*$C$8:$C$56,IF($D$8:$D$56<$C$4,$D$8:$D$56/$C$4,1))","v":598.75},null,2023,0,{"$f":"1000*(INDEX(Load_Forecast!$F$320:$BB$320,MATCH($M19,Load_Forecast!$F$12:$BB$12,0))-INDEX(Load_Forecast!$F$313:$BB$313,MATCH($M19,Load_Forecast!$F$12:$BB$12,0)))/365*Load_Shape!$B$6","v":0},1,0,null,2023,758.4375,2682.375,0.83333333333333337,598.75]
[null,2021,45.625,2,0.83333333333333337,null,2024,872.5,3093,0.83333333333333337,{"$f":"SUMPRODUCT(($B$8:$B$56<=$G20)*$C$8:$C$56,IF($D$8:$D$56<$C$4,$D$8:$D$56/$C$4,1))","v":690},null,2024,0,{"$f":"1000*(INDEX(Load_Forecast!$F$320:$BB$320,MATCH($M20,Load_Forecast!$F$12:$BB$12,0))-INDEX(Load_Forecast!$F$313:$BB$313,MATCH($M20,Load_Forecast!$F$12:$BB$12,0)))/365*Load_Shape!$B$6","v":0},1,0,null,2024,872.5,3093,0.83333333333333337,690]
[null,2021,45.625,4,0.83333333333333337,null,2025,872.5,3093,0.83333333333333337,{"$f":"SUMPRODUCT(($B$8:$B$56<=$G21)*$C$8:$C$56,IF($D$8:$D$56<$C$4,$D$8:$D$56/$C$4,1))","v":690},null,2025,0,{"$f":"1000*(INDEX(Load_Forecast!$F$320:$BB$320,MATCH($M21,Load_Forecast!$F$12:$BB$12,0))-INDEX(Load_Forecast!$F$313:$BB$313,MATCH($M21,Load_Forecast!$F$12:$BB$12,0)))/365*Load_Shape!$B$6","v":0},1,0,null,2025,872.5,3093,0.83333333333333337,690]
[null,2021,22.8125,6,0.83333333333333337,null,2026,872.5,3093,0.83333333333333337,{"$f":"SUMPRODUCT(($B$8:$B$56<=$G22)*$C$8:$C$56,IF($D$8:$D$56<$C$4,$D$8:$D$56/$C$4,1))","v":690},null,2026,0,{"$f":"1000*(INDEX(Load_Forecast!$F$320:$BB$320,MATCH($M22,Load_Forecast!$F$12:$BB$12,0))-INDEX(Load_Forecast!$F$313:$BB$313,MATCH($M22,Load_Forecast!$F$12:$BB$12,0)))/365*Load_Shape!$B$6","v":0},1,0,null,2026,872.5,3093,0.83333333333333337,690]
[null,2022,45.625,2,0.83333333333333337,null,2027,872.5,3093,0.83333333333333337,{"$f":"SUMPRODUCT(($B$8:$B$56<=$G23)*$C$8:$C$56,IF($D$8:$D$56<$C$4,$D$8:$D$56/$C$4,1))","v":690},null,2027,0,{"$f":"1000*(INDEX(Load_Forecast!$F$320:$BB$320,MATCH($M23,Load_Forecast!$F$12:$BB$12,0))-INDEX(Load_Forecast!$F$313:$BB$313,MATCH($M23,Load_Forecast!$F$12:$BB$12,0)))/365*Load_Shape!$B$6","v":0},1,0,null,2027,872.5,3093,0.83333333333333337,690]
[null,2022,45.625,4,0.83333333333333337,null,2028,872.5,3093,0.83333333333333337,{"$f":"SUMPRODUCT(($B$8:$B$56<=$G24)*$C$8:$C$56,IF($D$8:$D$56<$C$4,$D$8:$D$56/$C$4,1))","v":690},null,2028,0,{"$f":"1000*(INDEX(Load_Forecast!$F$320:$BB$320,MATCH($M24,Load_Forecast!$F$12:$BB$12,0))-INDEX(Load_Forecast!$F$313:$BB$313,MATCH($M24,Load_Forecast!$F$12:$BB$12,0)))/365*Load_Shape!$B$6","v":0},1,0,null,2028,872.5,3093,0.83333333333333337,690]
[null,2022,22.8125,6,0.83333333333333337,null,2029,872.5,3093,0.83333333333333337,{"$f":"SUMPRODUCT(($B$8:$B$56<=$G25)*$C$8:$C$56,IF($D$8:$D$56<$C$4,$D$8:$D$56/$C$4,1))","v":690},null,2029,0,{"$f":"1000*(INDEX(Load_Forecast!$F$320:$BB$320,MATCH($M25,Load_Forecast!$F$12:$BB$12,0))-INDEX(Load_Forecast!$F$313:$BB$313,MATCH($M25,Load_Forecast!$F$12:$BB$12,0)))/365*Load_Shape!$B$6","v":0},1,0,null,2029,872.5,3093,0.83333333333333337,690]
[null,2023,45.625,2,0.83333333333333337,null,2030,872.5,3093,0.83333333333333337,{"$f":"SUMPRODUCT(($B$8:$B$56<=$G26)*$C$8:$C$56,IF($D$8:$D$56<$C$4,$D$8:$D$56/$C$4,1))","v":690},null,2030,0,{"$f":"1000*(INDEX(Load_Forecast!$F$320:$BB$320,MATCH($M26,Load_Forecast!$F$12:$BB$12,0))-INDEX(Load_Forecast!$F$313:$BB$313,MATCH($M26,Load_Forecast!$F$12:$BB$12,0)))/365*Load_Shape!$B$6","v":0},1,0,null,2030,872.5,3093,0.83333333333333337,690]
[null,2023,45.625,4,0.83333333333333337,null,2031,872.5,3093,0.83333333333333337,{"$f":"SUMPRODUCT(($B$8:$B$56<=$G27)*$C$8:$C$56,IF($D$8:$D$56<$C$4,$D$8:$D$56/$C$4,1))","v":690},null,2031,0,{"$f":"1000*(INDEX(Load_Forecast!$F$320:$BB$320,MATCH($M27,Load_Forecast!$F$12:$BB$12,0))-INDEX(Load_Forecast!$F$313:$BB$313,MATCH($M27,Load_Forecast!$F$12:$BB$12,0)))/365*Load_Shape!$B$6","v":0},1,0,null,2031,872.5,3093,0.83333333333333337,690]
[null,2023,22.8125,6,0.83333333333333337,null,2032,872.5,3093,0.83333333333333337,{"$f":"SUMPRODUCT(($B$8:$B$56<=$G28)*$C$8:$C$56,IF($D$8:$D$56<$C$4,$D$8:$D$56/$C$4,1))","v":690},null,2032,0,{"$f":"1000*(INDEX(Load_Forecast!$F$320:$BB$320,MATCH($M28,Load_Forecast!$F$12:$BB$12,0))-INDEX(Load_Forecast!$F$313:$BB$313,MATCH($M28,Load_Forecast!$F$12:$BB$12,0)))/365*Load_Shape!$B$6","v":0},1,0,null,2032,872.5,3093,0.83333333333333337,690]
[null,2024,45.625,2,0.83333333333333337,null,2033,872.5,3093,0.83333333333333337,{"$f":"SUMPRODUCT(($B$8:$B$56<=$G29)*$C$8:$C$56,IF($D$8:$D$56<$C$4,$D$8:$D$56/$C$4,1))","v":690},null,2033,0,{"$f":"1000*(INDEX(Load_Forecast!$F$320:$BB$320,MATCH($M29,Load_Forecast!$F$12:$BB$12,0))-INDEX(Load_Forecast!$F$313:$BB$313,MATCH($M29,Load_Forecast!$F$12:$BB$12,0)))/365*Load_Shape!$B$6","v":0},1,0,null,2033,872.5,3093,0.83333333333333337,690]
[null,2024,45.625,4,0.83333333333333337,null,2034,872.5,3093,0.83333333333333337,{"$f":"SUMPRODUCT(($B$8:$B$56<=$G30)*$C$8:$C$56,IF($D$8:$D$56<$C$4,$D$8:$D$56/$C$4,1))","v":690},null,2034,0,{"$f":"1000*(INDEX(Load_Forecast!$F$320:$BB$320,MATCH($M30,Load_Forecast!$F$12:$BB$12,0))-INDEX(Load_Forecast!$F$313:$BB$313,MATCH($M30,Load_Forecast!$F$12:$BB$12,0)))/365*Load_Shape!$B$6","v":0},1,0,null,2034,872.5,3093,0.83333333333333337,690]
[null,2024,22.8125,6,0.83333333333333337,null,2035,872.5,3093,0.83333333333333337,{"$f":"SUMPRODUCT(($B$8:$B$56<=$G31)*$C$8:$C$56,IF($D$8:$D$56<$C$4,$D$8:$D$56/$C$4,1))","v":690},null,2035,0,{"$f":"1000*(INDEX(Load_Forecast!$F$320:$BB$320,MATCH($M31,Load_Forecast!$F$12:$BB$12,0))-INDEX(Load_Forecast!$F$313:$BB$313,MATCH($M31,Load_Forecast!$F$12:$BB$12,0)))/365*Load_Shape!$B$6","v":0},1,0,null,2035,872.5,3093,0.83333333333333337,690]
[null,null,null,null,null,null,2036,872.5,3093,0.83333333333333337,{"$f":"SUMPRODUCT(($B$8:$B$56<=$G32)*$C$8:$C$56,IF($D$8:$D$56<$C$4,$D$8:$D$56/$C$4,1))","v":690},null,2036,0,{"$f":"1000*(INDEX(Load_Forecast!$F$320:$BB$320,MATCH($M32,Load_Forecast!$F$12:$BB$12,0))-INDEX(Load_Forecast!$F$313:$BB$313,MATCH($M32,Load_Forecast!$F$12:$BB$12,0)))/365*Load_Shape!$B$6","v":0},1,0,null,2036,872.5,3093,0.83333333333333337,690]
[null,null,null,null,null,null,2037,872.5,3093,0.83333333333333337,{"$f":"SUMPRODUCT(($B$8:$B$56<=$G33)*$C$8:$C$56,IF($D$8:$D$56<$C$4,$D$8:$D$56/$C$4,1))","v":690},null,2037,0,{"$f":"1000*(INDEX(Load_Forecast!$F$320:$BB$320,MATCH($M33,Load_Forecast!$F$12:$BB$12,0))-INDEX(Load_Forecast!$F$313:$BB$313,MATCH($M33,Load_Forecast!$F$12:$BB$12,0)))/365*Load_Shape!$B$6","v":0},1,0,null,2037,872.5,3093,0.83333333333333337,690]
[null,null,null,null,null,null,2038,872.5,3093,0.83333333333333337,{"$f":"SUMPRODUCT(($B$8:$B$56<=$G34)*$C$8:$C$56,IF($D$8:$D$56<$C$4,$D$8:$D$56/$C$4,1))","v":690},null,2038,0,{"$f":"1000*(INDEX(Load_Forecast!$F$320:$BB$320,MATCH($M34,Load_Forecast!$F$12:$BB$12,0))-INDEX(Load_Forecast!$F$313:$BB$313,MATCH($M34,Load_Forecast!$F$12:$BB$12,0)))/365*Load_Shape!$B$6","v":0},1,0,null,2038,872.5,3093,0.83333333333333337,690]
[null,null,null,null,null,null,2039,872.5,3093,0.83333333333333337,{"$f":"SUMPRODUCT(($B$8:$B$56<=$G35)*$C$8:$C$56,IF($D$8:$D$56<$C$4,$D$8:$D$56/$C$4,1))","v":690},null,2039,0,{"$f":"1000*(INDEX(Load_Forecast!$F$320:$BB$320,MATCH($M35,Load_Forecast!$F$12:$BB$12,0))-INDEX(Load_Forecast!$F$313:$BB$313,MATCH($M35,Load_Forecast!$F$12:$BB$12,0)))/365*Load_Shape!$B$6","v":0},1,0,null,2039,872.5,3093,0.83333333333333337,690]
[null,null,null,null,null,null,2040,872.5,3093,0.83333333333333337,{"$f":"SUMPRODUCT(($B$8:$B$56<=$G36)*$C$8:$C$56,IF($D$8:$D$56<$C$4,$D$8:$D$56/$C$4,1))","v":690},null,2040,0,{"$f":"1000*(INDEX(Load_Forecast!$F$320:$BB$320,MATCH($M36,Load_Forecast!$F$12:$BB$12,0))-INDEX(Load_Forecast!$F$313:$BB$313,MATCH($M36,Load_Forecast!$F$12:$BB$12,0)))/365*Load_Shape!$B$6","v":0},1,0,null,2040,872.5,3093,0.83333333333333337,690]
[null,null,null,null,null,null,2041,872.5,3093,0.83333333333333337,{"$f":"SUMPRODUCT(($B$8:$B$56<=$G37)*$C$8:$C$56,IF($D$8:$D$56<$C$4,$D$8:$D$56/$C$4,1))","v":690},null,2041,0,{"$f":"1000*(INDEX(Load_Forecast!$F$320:$BB$320,MATCH($M37,Load_Forecast!$F$12:$BB$12,0))-INDEX(Load_Forecast!$F$313:$BB$313,MATCH($M37,Load_Forecast!$F$12:$BB$12,0)))/365*Load_Shape!$B$6","v":0},1,0,null,2041,872.5,3093,0.83333333333333337,690]
[null,null,null,null,null,null,2042,872.5,3093,0.83333333333333337,{"$f":"SUMPRODUCT(($B$8:$B$56<=$G38)*$C$8:$C$56,IF($D$8:$D$56<$C$4,$D$8:$D$56/$C$4,1))","v":690},null,2042,0,{"$f":"1000*(INDEX(Load_Forecast!$F$320:$BB$320,MATCH($M38,Load_Forecast!$F$12:$BB$12,0))-INDEX(Load_Forecast!$F$313:$BB$313,MATCH($M38,Load_Forecast!$F$12:$BB$12,0)))/365*Load_Shape!$B$6","v":0},1,0,null,2042,872.5,3093,0.83333333333333337,690]
[null,null,null,null,null,null,2043,872.5,3093,0.83333333333333337,{"$f":"SUMPRODUCT(($B$8:$B$56<=$G39)*$C$8:$C$56,IF($D$8:$D$56<$C$4,$D$8:$D$56/$C$4,1))","v":690},null,2043,0,{"$f":"1000*(INDEX(Load_Forecast!$F$320:$BB$320,MATCH($M39,Load_Forecast!$F$12:$BB$12,0))-INDEX(Load_Forecast!$F$313:$BB$313,MATCH($M39,Load_Forecast!$F$12:$BB$12,0)))/365*Load_Shape!$B$6","v":0},1,0,null,2043,872.5,3093,0.83333333333333337,690]
[null,null,null,null,null,null,2044,872.5,3093,{"$f":"IF($I40>0,SUMPRODUCT(($B$8:$B$56<=$G40)*$C$8:$C$56,$D$8:$D$56,$E$8:$E$56)/$I40,0)","v":0.83333333333333337},{"$f":"SUMPRODUCT(($B$8:$B$56<=$G40)*$C$8:$C$56,IF($D$8:$D$56<$C$4,$D$8:$D$56/$C$4,1))","v":690},null,2044,0,{"$f":"1000*(INDEX(Load_Forecast!$F$320:$BB$320,MATCH($M40,Load_Forecast!$F$12:$BB$12,0))-INDEX(Load_Forecast!$F$313:$BB$313,MATCH($M40,Load_Forecast!$F$12:$BB$12,0)))/365*Load_Shape!$B$6","v":0},1,0,null,2044,872.5,3093,0.83333333333333337,690]
[null,null,null,null,null,null,2045,872.5,3093,0.83333333333333337,{"$f":"SUMPRODUCT(($B$8:$B$56<=$G41)*$C$8:$C$56,IF($D$8:$D$56<$C$4,$D$8:$D$56/$C$4,1))","v":690},null,2045,0,{"$f":"1000*(INDEX(Load_Forecast!$F$320:$BB$320,MATCH($M41,Load_Forecast!$F$12:$BB$12,0))-INDEX(Load_Forecast!$F$313:$BB$313,MATCH($M41,Load_Forecast!$F$12:$BB$12,0)))/365*Load_Shape!$B$6","v":0},1,0,null,2045,872.5,3093,0.83333333333333337,690]
[null,null,null,null,null,null,2046,872.5,3093,0.83333333333333337,{"$f":"SUMPRODUCT(($B$8:$B$56<=$G42)*$C$8:$C$56,IF($D$8:$D$56<$C$4,$D$8:$D$56/$C$4,1))","v":690},null,2046,0,{"$f":"1000*(INDEX(Load_Forecast!$F$320:$BB$320,MATCH($M42,Load_Forecast!$F$12:$BB$12,0))-INDEX(Load_Forecast!$F$313:$BB$313,MATCH($M42,Load_Forecast!$F$12:$BB$12,0)))/365*Load_Shape!$B$6","v":0},1,0,null,2046,872.5,3093,0.83333333333333337,690]
[null,null,null,null,null,null,2047,872.5,3093,0.83333333333333337,{"$f":"SUMPRODUCT(($B$8:$B$56<=$G43)*$C$8:$C$56,IF($D$8:$D$56<$C$4,$D$8:$D$56/$C$4,1))","v":690},null,2047,0,{"$f":"1000*(INDEX(Load_Forecast!$F$320:$BB$320,MATCH($M43,Load_Forecast!$F$12:$BB$12,0))-INDEX(Load_Forecast!$F$313:$BB$313,MATCH($M43,Load_Forecast!$F$12:$BB$12,0)))/365*Load_Shape!$B$6","v":0},1,0,null,2047,872.5,3093,0.83333333333333337,690]
[null,null,null,null,null,null,2048,872.5,3093,0.83333333333333337,{"$f":"SUMPRODUCT(($B$8:$B$56<=$G44)*$C$8:$C$56,IF($D$8:$D$56<$C$4,$D$8:$D$56/$C$4,1))","v":690},null,2048,0,{"$f":"1000*(INDEX(Load_Forecast!$F$320:$BB$320,MATCH($M44,Load_Forecast!$F$12:$BB$12,0))-INDEX(Load_Forecast!$F$313:$BB$313,MATCH($M44,Load_Forecast!$F$12:$BB$12,0)))/365*Load_Shape!$B$6","v":0},1,0,null,2048,872.5,3093,0.83333333333333337,690]
[null,null,null,null,null,null,2049,872.5,3093,0.83333333333333337,{"$f":"SUMPRODUCT(($B$8:$B$56<=$G45)*$C$8:$C$56,IF($D$8:$D$56<$C$4,$D$8:$D$56/$C$4,1))","v":690},null,2049,0,{"$f":"1000*(INDEX(Load_Forecast!$F$320:$BB$320,MATCH($M45,Load_Forecast!$F$12:$BB$12,0))-INDEX(Load_Forecast!$F$313:$BB$313,MATCH($M45,Load_Forecast!$F$12:$BB$12,0)))/365*Load_Shape!$B$6","v":0},1,0,null,2049,872.5,3093,0.83333333333333337,690]
[null,null,null,null,null,null,2050,872.5,3093,0.83333333333333337,{"$f":"SUMPRODUCT(($B$8:$B$56<=$G46)*$C$8:$C$56,IF($D$8:$D$56<$C$4,$D$8:$D$56/$C$4,1))","v":690},null,2050,0,{"$f":"1000*(INDEX(Load_Forecast!$F$320:$BB$320,MATCH($M46,Load_Forecast!$F$12:$BB$12,0))-INDEX(Load_Forecast!$F$313:$BB$313,MATCH($M46,Load_Forecast!$F$12:$BB$12,0)))/365*Load_Shape!$B$6","v":0},1,0,null,2050,872.5,3093,0.83333333333333337,690]
[null,null,null,null,null,null,2051,872.5,3093,0.83333333333333337,{"$f":"SUMPRODUCT(($B$8:$B$56<=$G47)*$C$8:$C$56,IF($D$8:$D$56<$C$4,$D$8:$D$56/$C$4,1))","v":690},null,2051,0,{"$f":"1000*(INDEX(Load_Forecast!$F$320:$BB$320,MATCH($M47,Load_Forecast!$F$12:$BB$12,0))-INDEX(Load_Forecast!$F$313:$BB$313,MATCH($M47,Load_Forecast!$F$12:$BB$12,0)))/365*Load_Shape!$B$6","v":0},1,0,null,2051,872.5,3093,0.83333333333333337,690]
[null,null,null,null,null,null,2052,872.5,3093,0.83333333333333337,{"$f":"SUMPRODUCT(($B$8:$B$56<=$G48)*$C$8:$C$56,IF($D$8:$D$56<$C$4,$D$8:$D$56/$C$4,1))","v":690},null,2052,0,{"$f":"1000*(INDEX(Load_Forecast!$F$320:$BB$320,MATCH($M48,Load_Forecast!$F$12:$BB$12,0))-INDEX(Load_Forecast!$F$313:$BB$313,MATCH($M48,Load_Forecast!$F$12:$BB$12,0)))/365*Load_Shape!$B$6","v":0},1,0,null,2052,872.5,3093,0.83333333333333337,690]
[null,null,null,null,null,null,2053,872.5,3093,0.83333333333333337,{"$f":"SUMPRODUCT(($B$8:$B$56<=$G49)*$C$8:$C$56,IF($D$8:$D$56<$C$4,$D$8:$D$56/$C$4,1))","v":690},null,2053,0,{"$f":"1000*(INDEX(Load_Forecast!$F$320:$BB$320,MATCH($M49,Load_Forecast!$F$12:$BB$12,0))-INDEX(Load_Forecast!$F$313:$BB$313,MATCH($M49,Load_Forecast!$F$12:$BB$12,0)))/365*Load_Shape!$B$6","v":0},1,0,null,2053,872.5,3093,0.83333333333333337,690]
[null,null,null,null,null,null,2054,872.5,3093,0.83333333333333337,{"$f":"SUMPRODUCT(($B$8:$B$56<=$G50)*$C$8:$C$56,IF($D$8:$D$56<$C$4,$D$8:$D$56/$C$4,1))","v":690},null,2054,0,{"$f":"1000*(INDEX(Load_Forecast!$F$320:$BB$320,MATCH($M50,Load_Forecast!$F$12:$BB$12,0))-INDEX(Load_Forecast!$F$313:$BB$313,MATCH($M50,Load_Forecast!$F$12:$BB$12,0)))/365*Load_Shape!$B$6","v":0},1,0,null,2054,872.5,3093,0.83333333333333337,690]
[null,null,null,null,null,null,2055,872.5,3093,0.83333333333333337,{"$f":"SUMPRODUCT(($B$8:$B$56<=$G51)*$C$8:$C$56,IF($D$8:$D$56<$C$4,$D$8:$D$56/$C$4,1))","v":690},null,2055,0,{"$f":"1000*(INDEX(Load_Forecast!$F$320:$BB$320,MATCH($M51,Load_Forecast!$F$12:$BB$12,0))-INDEX(Load_Forecast!$F$313:$BB$313,MATCH($M51,Load_Forecast!$F$12:$BB$12,0)))/365*Load_Shape!$B$6","v":0},1,0,null,2055,872.5,3093,0.83333333333333337,690]
[null,null,null,null,null,null,2056,872.5,3093,0.83333333333333337,{"$f":"SUMPRODUCT(($B$8:$B$56<=$G52)*$C$8:$C$56,IF($D$8:$D$56<$C$4,$D$8:$D$56/$C$4,1))","v":690},null,2056,0,{"$f":"1000*(INDEX(Load_Forecast!$F$320:$BB$320,MATCH($M52,Load_Forecast!$F$12:$BB$12,0))-INDEX(Load_Forecast!$F$313:$BB$313,MATCH($M52,Load_Forecast!$F$12:$BB$12,0)))/365*Load_Shape!$B$6","v":0},1,0,null,2056,872.5,3093,0.83333333333333337,690]
[null,null,null,null,null,null,2057,872.5,3093,0.83333333333333337,{"$f":"SUMPRODUCT(($B$8:$B$56<=$G53)*$C$8:$C$56,IF($D$8:$D$56<$C$4,$D$8:$D$56/$C$4,1))","v":690},null,2057,0,{"$f":"1000*(INDEX(Load_Forecast!$F$320:$BB$320,MATCH($M53,Load_Forecast!$F$12:$BB$12,0))-INDEX(Load_Forecast!$F$313:$BB$313,MATCH($M53,Load_Forecast!$F$12:$BB$12,0)))/365*Load_Shape!$B$6","v":0},1,0,null,2057,872.5,3093,0.83333333333333337,690]
[null,null,null,null,null,null,2058,872.5,3093,0.83333333333333337,{"$f":"SUMPRODUCT(($B$8:$B$56<=$G54)*$C$8:$C$56,IF($D$8:$D$56<$C$4,$D$8:$D$56/$C$4,1))","v":690},null,2058,0,{"$f":"1000*(INDEX(Load_Forecast!$F$320:$BB$320,MATCH($M54,Load_Forecast!$F$12:$BB$12,0))-INDEX(Load_Forecast!$F$313:$BB$313,MATCH($M54,Load_Forecast!$F$12:$BB$12,0)))/365*Load_Shape!$B$6","v":0},1,0,null,2058,872.5,3093,0.83333333333333337,690]
[null,null,null,null,null,null,2059,872.5,3093,0.83333333333333337,{"$f":"SUMPRODUCT(($B$8:$B$56<=$G55)*$C$8:$C$56,IF($D$8:$D$56<$C$4,$D$8:$D$56/$C$4,1))","v":690},null,2059,0,{"$f":"1000*(INDEX(Load_Forecast!$F$320:$BB$320,MATCH($M55,Load_Forecast!$F$12:$BB$12,0))-INDEX(Load_Forecast!$F$313:$BB$313,MATCH($M55,Load_Forecast!$F$12:$BB$12,0)))/365*Load_Shape!$B$6","v":0},1,0,null,2059,872.5,3093,0.83333333333333337,690]
[null,null,null,null,null,null,2060,872.5,3093,0.83333333333333337,{"$f":"SUMPRODUCT(($B$8:$B$56<=$G56)*$C$8:$C$56,IF($D$8:$D$56<$C$4,$D$8:$D$56/$C$4,1))","v":690},null,2060,0,{"$f":"1000*(INDEX(Load_Forecast!$F$320:$BB$320,MATCH($M56,Load_Forecast!$F$12:$BB$12,0))-INDEX(Load_Forecast!$F$313:$BB$313,MATCH($M56,Load_Forecast!$F$12:$BB$12,0)))/365*Load_Shape!$B$6","v":0},1,0,null,2060,872.5,3093,0.83333333333333337,690]

{"sheet":"Env_Screen","index":20,"n_rows":854,"n_cols":17,"rows_kept":69,"cut":true,"hidden":false,"merged":[],"bounds":{"rows_first":31,"rows_last":7,"rows_between":31,"halvings":6}}
["Environmental Screens"]
[]
["Environmental Screen Inputs"]
["Active Screen",{"$f":"Controls!$D$37","v":1},null,"Screen Name","Base","Env Baseline","DRECP & SJVP","(blank)","(blank)","(blank)","(blank)","(blank)","(blank)","(blank)","(blank)","(blank)"]
["Count",{"$f":"COUNTA(A:A)-COUNTA($A$1:$A$7)","v":847}]
[null,null,null,null,"Environmental Screens (% of Undiscounted Potential)"]
["Resource ID","CREZ","Type","Undiscounted Potential (MW)",{"$f":"E4","v":"Base"},"Env Baseline","DRECP & SJVP","(blank)","(blank)","(blank)","(blank)","(blank)","(blank)","(blank)","(blank)","(blank)","Active Multiplier"]
["BV_CA_1","Round Mountain - A","Wind",{"$f":"OFFSET(Supply_Curve!$P$17,MATCH($A8,OFFSET(Supply_Curve!$B$17,1,0,ctProject,1),0),0)","v":42},1,1,1,null,null,null,null,null,null,null,null,null,{"$f":"INDEX($E8:$P8,$B$4)","v":1}]
["BV_CA_10","Lassen North","Wind",{"$f":"OFFSET(Supply_Curve!$P$17,MATCH($A9,OFFSET(Supply_Curve!$B$17,1,0,ctProject,1),0),0)","v":160},1,1,1,null,null,null,null,null,null,null,null,null,1]
["BV_CA_100","Barstow","Wind",{"$f":"OFFSET(Supply_Curve!$P$17,MATCH($A10,OFFSET(Supply_Curve!$B$17,1,0,ctProject,1),0),0)","v":99},1,0,0,null,null,null,null,null,null,null,null,null,1]
["BV_CA_101","Victorville","Wind",{"$f":"OFFSET(Supply_Curve!$P$17,MATCH($A11,OFFSET(Supply_Curve!$B$17,1,0,ctProject,1),0),0)","v":23},1,1,0,null,null,null,null,null,null,null,null,null,1]
["BV_CA_102","Victorville","Wind",{"$f":"OFFSET(Supply_Curve!$P$17,MATCH($A12,OFFSET(Supply_Curve!$B$17,1,0,ctProject,1),0),0)","v":143},1,0.3776223776223776,0,null,null,null,null,null,null,null,null,null,1]
["BV_CA_103","Victorville","Wind",{"$f":"OFFSET(Supply_Curve!$P$17,MATCH($A13,OFFSET(Supply_Curve!$B$17,1,0,ctProject,1),0),0)","v":204},1,9.3137254901960786E-2,0,null,null,null,null,null,null,null,null,null,1]
["BV_CA_104","Victorville","Wind",{"$f":"OFFSET(Supply_Curve!$P$17,MATCH($A14,OFFSET(Supply_Curve!$B$17,1,0,ctProject,1),0),0)","v":182},1,0,0,null,null,null,null,null,null,null,null,null,1]
["BV_CA_105","Victorville","Wind",{"$f":"OFFSET(Supply_Curve!$P$17,MATCH($A15,OFFSET(Supply_Curve!$B$17,1,0,ctProject,1),0),0)","v":86},1,0,0,null,null,null,null,null,null,null,null,null,1]
["BV_CA_106","Victorville","Wind",{"$f":"OFFSET(Supply_Curve!$P$17,MATCH($A16,OFFSET(Supply_Curve!$B$17,1,0,ctProject,1),0),0)","v":55},1,0.81818181818181823,0,null,null,null,null,null,null,null,null,null,1]
["BV_CA_107","Victorville","Wind",{"$f":"OFFSET(Supply_Curve!$P$17,MATCH($A17,OFFSET(Supply_Curve!$B$17,1,0,ctProject,1),0),0)","v":105},1,0,0,null,null,null,null,null,null,null,null,null,1]
["BV_CA_108","Victorville","Wind",{"$f":"OFFSET(Supply_Curve!$P$17,MATCH($A18,OFFSET(Supply_Curve!$B$17,1,0,ctProject,1),0),0)","v":78},1,0,0,null,null,null,null,null,null,null,null,null,1]
["BV_CA_109","Victorville","Wind",{"$f":"OFFSET(Supply_Curve!$P$17,MATCH($A19,OFFSET(Supply_Curve!$B$17,1,0,ctProject,1),0),0)","v":40},1,1,0,null,null,null,null,null,null,null,null,null,1]
["BV_CA_11","Lassen North","Wind",{"$f":"OFFSET(Supply_Curve!$P$17,MATCH($A20,OFFSET(Supply_Curve!$B$17,1,0,ctProject,1),0),0)","v":175},1,0.99428571428571433,0.99428571428571433,null,null,null,null,null,null,null,null,null,1]
["BV_CA_110","Victorville","Wind",{"$f":"OFFSET(Supply_Curve!$P$17,MATCH($A21,OFFSET(Supply_Curve!$B$17,1,0,ctProject,1),0),0)","v":34},1,0,0,null,null,null,null,null,null,null,null,null,1]
["BV_CA_111","Victorville","Wind",{"$f":"OFFSET(Supply_Curve!$P$17,MATCH($A22,OFFSET(Supply_Curve!$B$17,1,0,ctProject,1),0),0)","v":33},1,0,0,null,null,null,null,null,null,null,null,null,1]
["BV_CA_112","Victorville","Wind",{"$f":"OFFSET(Supply_Curve!$P$17,MATCH($A23,OFFSET(Supply_Curve!$B$17,1,0,ctProject,1),0),0)","v":109},1,0,0,null,null,null,null,null,null,null,null,null,1]
["BV_CA_113","Santa Barbara","Wind",{"$f":"OFFSET(Supply_Curve!$P$17,MATCH($A24,OFFSET(Supply_Curve!$B$17,1,0,ctProject,1),0),0)","v":149},1,0.89261744966442957,0.89261744966442957,null,null,null,null,null,null,null,null,null,1]
["BV_CA_114","Santa Barbara","Wind",{"$f":"OFFSET(Supply_Curve!$P$17,MATCH($A25,OFFSET(Supply_Curve!$B$17,1,0,ctProject,1),0),0)","v":225},1,0.55111111111111111,0.55111111111111111,null,null,null,null,null,null,null,null,null,1]
["BV_CA_115","Santa Barbara","Wind",{"$f":"OFFSET(Supply_Curve!$P$17,MATCH($A26,OFFSET(Supply_Curve!$B$17,1,0,ctProject,1),0),0)","v":122},1,0.65573770491803274,0.65573770491803274,null,null,null,null,null,null,null,null,null,1]
["BV_CA_116","Santa Barbara","Wind",{"$f":"OFFSET(Supply_Curve!$P$17,MATCH($A27,OFFSET(Supply_Curve!$B$17,1,0,ctProject,1),0),0)","v":78},1,0.88461538461538458,0.88461538461538458,null,null,null,null,null,null,null,null,null,1]
["BV_CA_117","Tehachapi","Wind",{"$f":"OFFSET(Supply_Curve!$P$17,MATCH($A28,OFFSET(Supply_Curve!$B$17,1,0,ctProject,1),0),0)","v":86},1,1,0.11627906976744186,null,null,null,null,null,null,null,null,null,1]
["BV_CA_118","Tehachapi","Wind",{"$f":"OFFSET(Supply_Curve!$P$17,MATCH($A29,OFFSET(Supply_Curve!$B$17,1,0,ctProject,1),0),0)","v":138},1,0.99275362318840576,0,null,null,null,null,null,null,null,null,null,1]
["BV_CA_119","Tehachapi","Wind",{"$f":"OFFSET(Supply_Curve!$P$17,MATCH($A30,OFFSET(Supply_Curve!$B$17,1,0,ctProject,1),0),0)","v":0},0,0,0,null,null,null,null,null,null,null,null,null,0]
["BV_CA_12","Lassen North","Wind",{"$f":"OFFSET(Supply_Curve!$P$17,MATCH($A31,OFFSET(Supply_Curve!$B$17,1,0,ctProject,1),0),0)","v":178},1,0.9887640449438202,0.9887640449438202,null,null,null,null,null,null,null,null,null,1]
["BV_CA_14","Lassen North","Wind",{"$f":"OFFSET(Supply_Curve!$P$17,MATCH($A53,OFFSET(Supply_Curve!$B$17,1,0,ctProject,1),0),0)","v":178},1,1,1,null,null,null,null,null,null,null,null,null,1]
["BV_CA_166","Distributed","Wind",{"$f":"OFFSET(Supply_Curve!$P$17,MATCH($A82,OFFSET(Supply_Curve!$B$17,1,0,ctProject,1),0),0)","v":9.5499999999999989},1,1,1,null,null,null,null,null,null,null,null,null,1]
["BV_CA_172","Distributed","Wind",{"$f":"OFFSET(Supply_Curve!$P$17,MATCH($A89,OFFSET(Supply_Curve!$B$17,1,0,ctProject,1),0),0)","v":9.5499999999999989},1,1,1,null,null,null,null,null,null,null,null,null,1]
["BV_CA_196","Distributed","Wind",{"$f":"OFFSET(Supply_Curve!$P$17,MATCH($A115,OFFSET(Supply_Curve!$B$17,1,0,ctProject,1),0),0)","v":1.91},1,1,1,null,null,null,null,null,null,null,null,null,1]
["BV_CA_229","Carrizo North","Solar Thermal",{"$f":"OFFSET(Supply_Curve!$P$17,MATCH($A152,OFFSET(Supply_Curve!$B$17,1,0,ctProject,1),0),0)","v":200},1,1,1,null,null,null,null,null,null,null,null,null,1]
["BV_CA_259","Imperial North","Solar Thermal",{"$f":"OFFSET(Supply_Curve!$P$17,MATCH($A185,OFFSET(Supply_Curve!$B$17,1,0,ctProject,1),0),0)","v":500},1,0.54800000000000004,0,null,null,null,null,null,null,null,null,null,1]
["BV_CA_270","Imperial South","Solar Thermal",{"$f":"OFFSET(Supply_Curve!$P$17,MATCH($A198,OFFSET(Supply_Curve!$B$17,1,0,ctProject,1),0),0)","v":200},1,0,0,null,null,null,null,null,null,null,null,null,1]
["BV_CA_292","Iron Mountain","Solar Thermal",{"$f":"OFFSET(Supply_Curve!$P$17,MATCH($A222,OFFSET(Supply_Curve!$B$17,1,0,ctProject,1),0),0)","v":200},0,0,0,null,null,null,null,null,null,null,null,null,0]
["BV_CA_318","Kramer","Solar Thermal",{"$f":"OFFSET(Supply_Curve!$P$17,MATCH($A251,OFFSET(Supply_Curve!$B$17,1,0,ctProject,1),0),0)","v":200},1,1,0,null,null,null,null,null,null,null,null,null,1]
["BV_CA_345","Owens Valley","Solar Thermal",{"$f":"OFFSET(Supply_Curve!$P$17,MATCH($A281,OFFSET(Supply_Curve!$B$17,1,0,ctProject,1),0),0)","v":200},1,0,0,null,null,null,null,null,null,null,null,null,1]
["BV_CA_379","Riverside East","Solar Thermal",{"$f":"OFFSET(Supply_Curve!$P$17,MATCH($A318,OFFSET(Supply_Curve!$B$17,1,0,ctProject,1),0),0)","v":600},1,1,0.99833333333333329,null,null,null,null,null,null,null,null,null,1]
["BV_CA_381","Riverside East","Solar Thermal",{"$f":"OFFSET(Supply_Curve!$P$17,MATCH($A321,OFFSET(Supply_Curve!$B$17,1,0,ctProject,1),0),0)","v":300},1,1,0.52333333333333332,null,null,null,null,null,null,null,null,null,1]
["BV_CA_42","Sacramento River","Wind",{"$f":"OFFSET(Supply_Curve!$P$17,MATCH($A364,OFFSET(Supply_Curve!$B$17,1,0,ctProject,1),0),0)","v":29},0.48275862068965519,0.48275862068965519,0.48275862068965519,null,null,null,null,null,null,null,null,null,0.48275862068965519]
["BV_CA_441","Humboldt County","Biomass",{"$f":"OFFSET(Supply_Curve!$P$17,MATCH($A388,OFFSET(Supply_Curve!$B$17,1,0,ctProject,1),0),0)","v":67.398026681243351},1,1,1,null,null,null,null,null,null,null,null,null,1]
["BV_CA_468","Solano","Biomass",{"$f":"OFFSET(Supply_Curve!$P$17,MATCH($A417,OFFSET(Supply_Curve!$B$17,1,0,ctProject,1),0),0)","v":40},1,1,1,null,null,null,null,null,null,null,null,null,1]
["BV_CA_495","Distributed","Biomass",{"$f":"OFFSET(Supply_Curve!$P$17,MATCH($A447,OFFSET(Supply_Curve!$B$17,1,0,ctProject,1),0),0)","v":0.86105256280365305},1,1,1,null,null,null,null,null,null,null,null,null,1]
["BV_CA_500","Distributed","Biomass",{"$f":"OFFSET(Supply_Curve!$P$17,MATCH($A454,OFFSET(Supply_Curve!$B$17,1,0,ctProject,1),0),0)","v":10.885555614379028},1,1,1,null,null,null,null,null,null,null,null,null,1]
["BV_CA_530","Distributed","Biomass",{"$f":"OFFSET(Supply_Curve!$P$17,MATCH($A487,OFFSET(Supply_Curve!$B$17,1,0,ctProject,1),0),0)","v":0.98542734076776584},1,1,1,null,null,null,null,null,null,null,null,null,1]
["BV_CA_57","Sacramento River","Wind",{"$f":"OFFSET(Supply_Curve!$P$17,MATCH($A530,OFFSET(Supply_Curve!$B$17,1,0,ctProject,1),0),0)","v":180},0.5,0.5,0.5,null,null,null,null,null,null,null,null,null,0.5]
["BV_CA_588","Round Mountain - B","Solar PV",{"$f":"OFFSET(Supply_Curve!$P$17,MATCH($A550,OFFSET(Supply_Curve!$B$17,1,0,ctProject,1),0),0)","v":64938},5.0001539930395147E-2,3.7559672302811917E-2,3.7558902337614337E-2,null,null,null,null,null,null,null,null,null,5.0001539930395147E-2]
["BV_CA_619","Sacramento River","Solar PV",{"$f":"OFFSET(Supply_Curve!$P$17,MATCH($A583,OFFSET(Supply_Curve!$B$17,1,0,ctProject,1),0),0)","v":8868},4.9954894000902118E-2,4.8810329273793418E-2,4.8827244023455119E-2,null,null,null,null,null,null,null,null,null,4.9954894000902118E-2]
["BV_CA_68","Solano","Wind",{"$f":"OFFSET(Supply_Curve!$P$17,MATCH($A608,OFFSET(Supply_Curve!$B$17,1,0,ctProject,1),0),0)","v":115},1,0,0,null,null,null,null,null,null,null,null,null,1]
["BV_CA_79","Solano","Wind",{"$f":"OFFSET(Supply_Curve!$P$17,MATCH($A620,OFFSET(Supply_Curve!$B$17,1,0,ctProject,1),0),0)","v":22},1,0,0,null,null,null,null,null,null,null,null,null,1]
["BC_CT_3","BC_CT","Wind",{"$f":"OFFSET(Supply_Curve!$P$17,MATCH($A653,OFFSET(Supply_Curve!$B$17,1,0,ctProject,1),0),0)","v":117.3},1,1,1,null,null,null,null,null,null,null,null,null,1]
["BC_NE_9","BC_NE","Wind",{"$f":"OFFSET(Supply_Curve!$P$17,MATCH($A664,OFFSET(Supply_Curve!$B$17,1,0,ctProject,1),0),0)","v":324.3},1,1,1,null,null,null,null,null,null,null,null,null,1]
["BC_WE_1","BC_WE","Wind",{"$f":"OFFSET(Supply_Curve!$P$17,MATCH($A690,OFFSET(Supply_Curve!$B$17,1,0,ctProject,1),0),0)","v":34.5},1,1,1,null,null,null,null,null,null,null,null,null,1]
["OR_NE_W_2","OR_NE","Wind",{"$f":"OFFSET(Supply_Curve!$P$17,MATCH($A723,OFFSET(Supply_Curve!$B$17,1,0,ctProject,1),0),0)","v":3000},0.5,0.5,0.5,null,null,null,null,null,null,null,null,null,0.5]
["WY_SO_W_1","WY_SO","Wind",{"$f":"OFFSET(Supply_Curve!$P$17,MATCH($A747,OFFSET(Supply_Curve!$B$17,1,0,ctProject,1),0),0)","v":3329.6953254664495},0.44447971881411485,0.44447971881411485,0.44447971881411485,null,null,null,null,null,null,null,null,null,0.44447971881411485]
["BC_NE_G_6","BC_NE","Geothermal",{"$f":"OFFSET(Supply_Curve!$P$17,MATCH($A786,OFFSET(Supply_Curve!$B$17,1,0,ctProject,1),0),0)","v":16},1,1,1,null,null,null,null,null,null,null,null,null,1]
["NV_WE_G_4","NV_WE","Geothermal",{"$f":"OFFSET(Supply_Curve!$P$17,MATCH($A815,OFFSET(Supply_Curve!$B$17,1,0,ctProject,1),0),0)","v":116},1,1,1,null,null,null,null,null,null,null,null,null,1]
["BC_SE_SH_9","BC_SE","Hydro",{"$f":"OFFSET(Supply_Curve!$P$17,MATCH($A830,OFFSET(Supply_Curve!$B$17,1,0,ctProject,1),0),0)","v":77.500808038594016},1,1,1,null,null,null,null,null,null,null,null,null,1]
["BC_EA_SH_6","BC_EA","Hydro",{"$f":"OFFSET(Supply_Curve!$P$17,MATCH($A848,OFFSET(Supply_Curve!$B$17,1,0,ctProject,1),0),0)","v":8.180975053200001},1,1,1,null,null,null,null,null,null,null,null,null,1]
["BC_EA_SH_9","BC_EA","Hydro",{"$f":"OFFSET(Supply_Curve!$P$17,MATCH($A849,OFFSET(Supply_Curve!$B$17,1,0,ctProject,1),0),0)","v":67.859467744971994},1,1,1,null,null,null,null,null,null,null,null,null,1]
["BC_NE_SH_5","BC_NE","Hydro",{"$f":"OFFSET(Supply_Curve!$P$17,MATCH($A850,OFFSET(Supply_Curve!$B$17,1,0,ctProject,1),0),0)","v":51.697058477189998},1,1,1,null,null,null,null,null,null,null,null,null,1]
["BC_NE_LH_5","BC_NE","Hydro",{"$f":"OFFSET(Supply_Curve!$P$17,MATCH($A851,OFFSET(Supply_Curve!$B$17,1,0,ctProject,1),0),0)","v":900},1,1,1,null,null,null,null,null,null,null,null,null,1]
["BC_NE_SH_9","BC_NE","Hydro",{"$f":"OFFSET(Supply_Curve!$P$17,MATCH($A852,OFFSET(Supply_Curve!$B$17,1,0,ctProject,1),0),0)","v":53.186776798588994},1,1,1,null,null,null,null,null,null,null,null,null,1]
["BC_NO_SH_9","BC_NO","Hydro",{"$f":"OFFSET(Supply_Curve!$P$17,MATCH($A853,OFFSET(Supply_Curve!$B$17,1,0,ctProject,1),0),0)","v":84.216652925792985},1,1,1,null,null,null,null,null,null,null,null,null,1]
["BC_NW_SH_5","BC_NW","Hydro",{"$f":"OFFSET(Supply_Curve!$P$17,MATCH($A854,OFFSET(Supply_Curve!$B$17,1,0,ctProject,1),0),0)","v":102.84157277702},1,1,1,null,null,null,null,null,null,null,null,null,1]

{"sheet":"Load_Forecast","index":21,"n_rows":435,"n_cols":59,"rows_kept":69,"cut":true,"hidden":false,"merged":[],"bounds":{"rows_first":31,"rows_last":7,"rows_between":31,"halvings":6}}
["Load Forecast"]
[]
[null,null,"Losses Adjustments","PG&E",null,1.0949624447111228]
[null,null,"(derived from 2014 IEPR)","SCE",null,1.0664389545501298]
[null,null,null,"SDG&E",null,1.0709000000000011]
[null,null,null,"Other CAISO",null,1.0794031676145681]
[null,null,null,"Pump Load",null,1.0750336316419045]
[]
[null,null,"Coincident Peak Fraction of Non-Coincident Peak","%",null,0.92700040113405358]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"<--2015 IEPR Forecast","Extrapolated-->",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Compound Annual Growth Rate"]
[null,null,null,null,null,2012,2013,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,{"$f":"AR12+1","v":2051},{"$f":"AS12+1","v":2052},2053,2054,2055,2056,2057,2058,2059,2060,null,"2021-'26","2025-'30","2016-'30","Extrap"]
[]
[null,null,"I. Retail Sales"]
[null,null,"Retail Sales Forecast"]
[]
[null,null,"Mid Demand Baseline - No AAEE","PG&E",null,77342.589737038768,78117.857999999993,77477.642999999996,75635.869600000005,75875.294399999999,76838.3269,77606.738299999997,78294.471399999995,79084.717300000004,80039.338600000003,81232.622999999992,82452.727199999994,83543.043799999999,84644.720499999996,85788.091499999995,{"$f":"T17*(1+$BG17)","v":86986.470452686539},88201.589632240604,89433.682883886984,90682.987319448323,91949.743362976427,93234.194797020973,94536.58880954457,95857.176041493192,97196.210635031079,98553.950282449499,99930.656275758636,101326.59355697234,102742.03076909517,104177.24030782185,105632.4983739587,107108.08502657758,108604.28423691216,110121.38394300718,111659.67610513103,113219.45676196246,114801.02608756215,116404.68844914007,118030.75246562986,119679.53106708139,121351.34155488301,123046.50566282505,124765.34961901627,126508.20420866531,128275.40483773904,130067.29159751025,131884.20933000694,133726.5076943759,135594.54123417338,137488.66944559559,null,{"$f":"(T17/O17)^(1/5)-1","v":1.3969059478220691E-2},{"$f":"(X17/S17)^(1/5)-1","v":1.3876807442418038E-2},{"$f":"(X17/J17)^(1/14)-1","v":1.2815613552322525E-2},{"$f":"BD17","v":1.3969059478220691E-2}]
[null,null,{"$f":"C17","v":"Mid Demand Baseline - No AAEE"},"SCE",null,75319.157258924126,73557.461500000005,77176.837,76446.945500000002,77063.940300000002,77525.817800000004,78052.527300000002,78536.584600000002,79110.548599999995,79739.286200000002,80842.934899999993,81772.609700000001,82676.636100000003,83769.548899999994,84701.949800000002,{"$f":"T18*(1+$BG18)","v":85730.946893242886},86772.444702471665,87826.5950919639,88893.551770912163,89973.470315836894,91066.508193271569,92172.824782723386,93292.581399912946,94425.941320296202,95573.069802872255,96734.134114280285,97909.303553189253,99098.749474983924,100302.64531675076,101521.16662256735,102754.49106909914,104002.79849150695,105266.27090966946,106545.09255472405,107839.4498959302,109149.53166785918,110475.52889791408,111817.63493418413,113176.04547363748,114550.95859065639,115942.57476591911,117351.09691563268,118776.73042112075,120219.68315877103,121680.16553034632,123158.39049366397,124654.57359364796,126168.93299375818,127701.68950780164,null,{"$f":"(T18/O18)^(1/5)-1","v":1.2148446354216969E-2},{"$f":"(X18/S18)^(1/5)-1","v":1.1944784536419784E-2},{"$f":"(X18/J18)^(1/14)-1","v":1.0252495748795054E-2},1.2148446354216969E-2]
[null,null,{"$f":"C18","v":"Mid Demand Baseline - No AAEE"},"SDG&E",null,16840.6324112568,16786.397690000002,17136.97797,17268.15972,17325.035110000001,17599.767,17752.512299999999,17914.876,18062.812600000001,18261.285199999998,18549.615600000001,18774.9038,19014.923999999999,19259.237700000001,19513.4182,{"$f":"T19*(1+$BG19)","v":19773.964711661552},20037.990085101355,20305.540770679443,20576.663838969034,20851.406989037729,21129.818556839269,21411.947523717354,21697.843525023,21987.55685884695,22281.138494868701,22578.640083323666,22880.113964090066,23185.613175897171,23495.19146565648,23808.903297917477,24126.803864449674,24448.949093952564,24775.395661895243,25106.201000487414,25441.423308783498,25781.121562921693,26125.355526499723,26474.185761089138,26827.673636889995,27185.881343527795,27548.871900994607,27916.709170736263,28289.457866887584,28667.183567657634,29049.952726866992,29437.832685639063,29830.891684247505,30229.198874121819,30632.824330013282,null,1.3352171771809473E-2,1.3321305222688817E-2,1.2361858045665919E-2,1.3352171771809473E-2]
[null,null,"Mid Demand Baseline - No AAEE","Other CAISO",null,39720,39845,41100,43422,43997,44076,44147,44208,44288,44375,44524,44631,44711,44801,44853,{"$f":"T20*(1+$BG20)","v":44949.216105946267},45045.638609213638,45142.267952553913,45239.104579668659,45336.148935211248,45433.401464788891,45530.862614964703,45628.53283325972,45726.412568154992,45824.502269093624,45922.802386482836,46021.313371696029,46120.035677074877,46218.969755931386,46318.116062549991,46417.475052189613,46517.047181085778,46616.832906452706,46716.83268648541,46817.046980361782,46917.476248244733,47018.120951284276,47118.981551619669,47220.058512381511,47321.352297693898,47422.863372676526,47524.592203446839,47626.539257122182,47728.705001821923,47831.089906669615,47933.694441795153,48036.519078336918,48139.564288443966,48242.830545278164,null,2.1451431553356493E-3,1.9481747879999123E-3,1.9905791923588989E-3,2.1451431553356493E-3]
[null,null,"Mid Demand Baseline - No AAEE","CAISO Pump Load",null,10449.689763231198,9206.7895067517729,6840,10562,10573,10581,10593,10601,10614,10628,10655,10673,10686,10700,10709,{"$f":"T21*(1+$BG21)","v":10725.273929746054},10741.57259016625,10757.896018842552,10774.244253414034,10790.61733157697,10807.015291084921,10823.438169748815,10839.886005437045,10856.358836075548,10872.856699647893,10889.379634195375,10905.927677817095,10922.500868670055,10939.099244969238,10955.722844987704,10972.371707056671,10989.045869565611,11005.745370962331,11022.470249753069,11039.220544502574,11055.996293834205,11072.797536430011,11089.624311030828,11106.47665643636,11123.354611505278,11140.2582151553,11157.187506363287,11174.142524165332,11191.12330765685,11208.129895992664,11225.162328387103,11242.220644114082,11259.304882507206,11276.415082959846,null,1.5196498035348061E-3,1.3839073507704303E-3,1.3476868065778191E-3,1.5196498035348061E-3]
[null,null,"Mid Demand Baseline - No AAEE","NonCAISO",null,48853.9146329,47994.824645000001,48959.291836999997,48949.792602000001,49391.310682000003,49890.439209999997,50256.551727999999,50734.895858999997,51295.856393000002,51871.774357000002,52520.850940999997,53141.946945999996,53797.752007000003,54455.110903000001,55125.359927999998,{"$f":"T22*(1+$BG22)","v":55800.167800080657},56483.236219844213,57174.666307403284,57874.560420715432,58583.02217073604,59300.156436756653,60026.069381931142,60760.868468991845,61504.662476158177,62257.561513239918,63019.677037937676,63791.121872342846,64572.010219639582,65362.457681011227,66162.581272753654,66972.499443598164,67792.332092246361,68622.200585119775,69462.22777432669,70312.538015848884,71173.257187951109,72044.512709815841,72926.433560406149,73819.150297559521,74722.795077315357,75637.501673479113,76563.405497425891,77500.643618146511,78449.354782538911,79409.679435947968,80381.75974295674,81365.739608432268,82361.764698828934,83369.982463752676,null,1.2241332718045506E-2,1.2254722821277708E-2,1.1386004500115288E-2,1.2241332718045506E-2]
[null,null,"Mid Demand Baseline - No AAEE","NonCAISO Pump Load",null,1242.3102367688023,1216.9588652482271,430,436,440,445,449,454,458,463,469,474,479,484,488,{"$f":"T23*(1+$BG23)","v":493.15970963052411},498.3739737763583,503.64336925196574,508.96847897057017,514.34989200863913,519.78820367104902,525.28401555693904,530.83793562626181,536.45057826703714,542.12256436331722,547.85452136387016,553.64708335159014,559.50089111364093,565.41659221234147,571.39484105680071,577.43629897531002,583.54163428850086,589.71152238327579,595.94664578752167,602.24769424561271,608.61536479471113,615.05036184187554,621.55339724198382,628.12519037648065,634.76646823295664,641.47796548557005,648.26042457631786,655.11459579716632,662.04123737305065,669.04111554575115,676.11500465865686,683.26368724242559,690.48795410154889,697.78860440183303,null,1.0573175472385454E-2,1.0111010409611598E-2,1.045508790316263E-2,1.0573175472385454E-2]
[null,null,"Mid Demand Baseline - No AAEE","Total CAISO",null,{"$f":"SUM(F17:F21)","v":219672.06917045091},{"$f":"SUM(G17:G21)","v":217513.50669675178},219731.45796999999,223334.97482,224834.26981,226620.9117,228151.77789999999,229554.93199999997,231160.0785,233042.90999999997,235804.17349999998,238304.24069999999,240631.60389999999,243174.50709999999,245565.4595,248165.87209328334,250799.2356191935,253465.98271792682,256166.55176241224,258901.38693463925,261670.93830300562,264475.66190069885,267316.01980512589,270192.48021840473,273105.517548932,276055.6124940408,279043.25212376483,282068.92996572121,285133.14609112975,288236.40720198123,291379.22671937267,294562.12487302307,297785.62879198691,301050.27259658097,304356.59749154048,307705.15186042193,311096.49136126816,314531.17902355362,318009.78534642671,321532.8883982664,325101.07391757058,328714.9354151953,332375.07427796116,336082.09987364651,339836.62965738587,343639.28927949222,347490.71269472234,351391.54227300448,355342.42891164857,null,{"$f":"(T24/O24)^(1/5)-1","v":1.052317308405426E-2},1.0464070215892685E-2,9.3624326081125364E-3,1.052317308405426E-2]
[]
[null,null,"Mid Demand Baseline - Low AAEE","PG&E",null,77342.589737038768,78117.857999999993,77477.642999999996,75596.999749437236,75146.435732618542,75360.912299718635,75193.293935595051,75216.529357343607,75398.044157368407,75674.803278407839,76219.550850672633,76776.742761593428,77232.672566607856,77696.588650136124,78205.095831818791,78122.343003291913,78033.046284206896,77937.003882435005,77834.121456888257,{"$f":"X26*(1+$BG26)","v":78347.794964799949},78864.858508698322,79385.334461440478,79909.245343535265,80436.613824117725,80967.462721929958,81501.815006308476,82039.69379817805,82581.122371052144,83126.12415203992,83674.722722859951,84226.94182086052,84782.805340046776,85342.337332114534,85905.562007491026,86472.503736382452,87043.187049828441,87617.636640763507,88195.877365085456,88777.934242730902,89363.832458757868,89953.597364435511,90547.254478341012,91144.82948746378,91746.348248316906,92351.836788055938,92961.32130560503,93574.8281727906,94192.383935482358,94814.015314741962,null,{"$f":"(T26/O26)^(1/5)-1","v":6.5995928045030627E-3},{"$f":"(X26/S26)^(1/5)-1","v":3.5377493977328811E-4},{"$f":"(X26/J26)^(1/14)-1","v":2.5132406081389558E-3},{"$f":"BD26","v":6.5995928045030627E-3}]
[null,null,{"$f":"C26","v":"Mid Demand Baseline - Low AAEE"},"SCE",null,75319.157258924126,73557.461500000005,77176.837,76398.503596216891,76204.626671744991,75794.237298310007,75282.85479831,75000.058179200438,74872.870898450434,74744.164857989803,75121.365027415319,75291.089949018613,75463.803760589741,75825.601929412485,76017.260594531981,75829.013508136966,75633.046411601143,75429.127878024621,75217.131801696989,{"$f":"X27*(1+$BG27)","v":75471.634042601698},75726.997409011659,75983.224814603105,76240.319182910927,76498.283447361973,76757.12055130853,77016.833448061938,77277.425100926252,77538.898483232071,77801.256578370449,78064.502379826969,78328.638891215844,78593.669126314242,78859.59610909663,79126.422873769319,79394.15246480504,79662.787936977722,79932.332355397317,80202.78879554478,80474.160343307158,80746.450095012828,81019.661157466791,81293.796647986135,81568.859694435581,81844.853435263227,82121.781019536284,82399.645606977079,82678.450367999045,82958.198483742948,83238.893146113129,null,{"$f":"(T27/O27)^(1/5)-1","v":3.3835674773625701E-3},{"$f":"(X27/S27)^(1/5)-1","v":-1.6100964865699563E-3},{"$f":"(X27/J27)^(1/14)-1","v":-9.3122020259295279E-4},{"$f":"BD27","v":3.3835674773625701E-3}]
[null,null,{"$f":"C27","v":"Mid Demand Baseline - Low AAEE"},"SDG&E",null,16840.6324112568,16786.397690000002,17136.97797,17243.459440867773,17116.888837857645,17186.228170954389,17106.837861368724,17105.325860844718,17109.737822084575,17148.567223519698,17276.977072177662,17336.259163955943,17418.675200522495,17507.908197231103,17609.43145171351,17597.738813713662,17584.45314500916,17569.523847786913,17552.92417423143,{"$f":"X28*(1+$BG28)","v":17646.272260050107},17740.116779684569,17834.460373216094,17929.305694766153,18024.655412571086,18120.51220905716,18216.878780916035,18313.757839180631,18411.152109301391,18509.064331222959,18607.497259461259,18706.453663180986,18805.936326273513,18905.948047435206,19006.491640246157,19107.569933249342,19209.185770030192,19311.34200929659,19414.041524959288,19517.287206212772,19621.081957616527,19725.428699176759,19830.330366428538,19935.789910518386,20041.810298287292,20148.394512354182,20255.54555119983,20363.266429251213,20471.560176966304,20580.42984091934,null,5.3180931502978535E-3,5.1370786417059833E-4,1.7983957637559556E-3,5.3180931502978535E-3]
[null,null,"Mid Demand Baseline - Low AAEE","Other CAISO",null,39720,39845,41100,43420.065575634406,43997,44076,44147,44207.883291974162,44287.61037011099,44374.38096306911,44523.22368457172,44630.073957970002,44709.925289438797,44799.77834760859,44851.712451054213,45246.206666465645,45672.200901101998,46133.400326470844,46634.036765804442,{"$f":"X29*(1+$BG29)","v":46733.9355277043},46834.048291293082,46934.375515002117,47034.917658244791,47135.675181418635,47236.648545907432,47337.838214083342,47439.244649309003,47540.868315939668,47642.709679325329,47744.769205812838,47847.047362748046,47949.54461847795,48052.261442352836,48155.198304728416,48258.355676968,48361.734031444641,48465.333841543303,48569.155581663035,48673.199727219129,48777.466754645313,48881.957141395913,48986.671365948059,49091.609907803861,49196.773247492616,49302.161866573013,49407.776247635316,49513.616874303589,49619.684231237909,49725.97880413659,null,2.142185597218349E-3,8.0577877079450744E-3,4.1664576106750228E-3,2.142185597218349E-3]
[null,null,"Mid Demand Baseline - Low AAEE","Pump Load",null,10449.689763231198,9206.7895067517729,6840,10562,10573,10581,10593,10600.972013622377,10613.906621846958,10627.851738039404,10654.814220625094,10672.778547498685,10685.743142469257,10699.708227928215,10708.692587749751,10816.665521893108,10929.816393704459,11048.432970974392,11172.835515600986,{"$f":"X30*(1+$BG30)","v":11189.781289211574},11206.752764376874,11223.749980078277,11240.772975356305,11257.82178931069,11274.896461100465,11291.997029944056,11309.12353511937,11326.276015963889,11343.454511874759,11360.659062308876,11377.88970678298,11395.146484873751,11412.429436217886,11429.738600512208,11447.074017513742,11464.435727039814,11481.823768968141,11499.238183236921,11516.679009844927,11534.1462888516,11551.640060377134,11569.160364602578,11586.707241769918,11604.280732182182,11621.880876203519,11639.5077142593,11657.16128683621,11674.84163448234,11692.548797807278,null,1.5166940913904359E-3,8.6913441380933598E-3,3.9493388886080449E-3,1.5166940913904359E-3]
[null,null,"Mid Demand Baseline - Low AAEE","NonCAISO",null,48853.9146329,47994.824645000001,48959.291836999997,48543.712190868551,48621.930682000006,48694.269209999999,48458.951728,48454.264327513127,48592.334012460371,48980.696499604011,49432.677247181113,49913.273711611306,50439.676948127628,51007.914320938515,51591.104320431426,51899.776252695752,52209.069298570001,52518.928518292552,52829.37670859979,{"$f":"X31*(1+$BG31)","v":53380.84698281889},53938.073892499066,54501.117529459189,55070.038612798897,55644.898495446592,56225.759170775789,56812.683279290541,57405.734115380626,58004.975634147297,58610.472458300217,59222.289885126462,59840.493893532213,60465.151151157981,61096.329021568112,61734.09557151531,62378.519578281033,63029.67053709249,63687.61866861704,64352.434926534894,65024.191005190769,65702.959347325508,66388.813151888331,67081.826381930718,67782.073772582589,68489.630839111836,69204.573885067963,69926.980010510699,70656.927120324559,71394.493932620142,72139.75998722318,null,1.04387049133845E-2,7.0420010168423808E-3,5.9456581983925449E-3,1.04387049133845E-2]
[null,null,"Mid Demand Baseline - Mid AAEE","NonCAISO Pump Load",null,1242.3102367688023,1216.9588652482271,430,436,440,445,449,454,458,463,469,474,479,484,488,{"$f":"T41*(1+$BG41)","v":493.15970963052411},498.3739737763583,503.64336925196574,508.96847897057017,514.34989200863913,519.78820367104902,525.28401555693904,530.83793562626181,536.45057826703714,542.12256436331722,547.85452136387016,553.64708335159014,559.50089111364093,565.41659221234147,571.39484105680071,577.43629897531002,583.54163428850086,589.71152238327579,595.94664578752167,602.24769424561271,608.61536479471113,615.05036184187554,621.55339724198382,628.12519037648065,634.76646823295664,641.47796548557005,648.26042457631786,655.11459579716632,662.04123737305065,669.04111554575115,676.11500465865686,683.26368724242559,690.48795410154889,697.78860440183303,null,1.0573175472385454E-2,1.0111010409611598E-2,1.045508790316263E-2,1.0573175472385454E-2]
[null,null,{"$f":"C54","v":"Mid Demand Baseline - SB350"},"SDG&E",null,16840.6324112568,16786.397690000002,17136.97797,17268.15972,16912.005612037592,16990.618367458857,16988.353503192626,16924.698111160273,16893.812187911211,16891.763626320226,16963.825256025757,16957.888793251666,16961.815929442164,16751.947832690261,16465.579183064736,16154.300466561679,15712.273136033771,15207.096707901621,14325.02262937749,{"$f":"X55*(1+$BG55)","v":14236.356963297427},14148.240099166569,14060.668640139298,13973.639210394991,13887.148455007891,13801.193039817772,13715.769651301411,13630.874996444854,13546.505802616475,13462.658817440813,13379.330808673199,13296.518564075155,13214.218891290562,13132.4286177226,13051.144590411443,12970.363675912717,12890.082760176709,12810.298748428319,12731.008565047759,12652.209153451995,12573.89747597691,12496.070513760211,12418.725266625048,12341.858752964366,12265.46800962596,12189.550091798248,12114.102072896754,12039.121044451291,11964.604115993832,11890.548414947099,null,-5.0977724117793333E-3,-3.0816524238083454E-2,-1.1788247596928536E-2,-6.1895655158149543E-3]
[null,null,"Low Demand Baseline - No AAEE","PG&E",null,77342.589737038768,78117.857999999993,77477.642999999996,74895.582299999995,74798.8125,75348.719400000002,75723.599799999996,76285.712899999999,76995.2215,77607.722099999999,78281.460200000001,79024.953699999998,79631.770600000003,80219.649000000005,80916.895000000004,{"$f":"T62*(1+$BG62)","v":81595.472929978598},82279.741488682557,82969.748398346652,83665.541781409542,84367.170163869931,85074.682478670831,85788.128069112267,86507.556692292594,87233.018522578612,87964.564155104876,88702.244609302244,89446.111332456116,90196.216203294432,90952.611535605858,91715.350081888173,92484.485037027393,93260.070042007661,94042.159187652273,94830.807018396081,95626.068536089544,96427.999203834654,97236.654949853037,98052.092171386495,98874.367738630273,99703.538998699296,100539.66377962765,101382.80039440165,102233.00764502671,103090.34482662825,103954.87173158713,104826.64865370965,105705.73639243255,106592.19625706329,107486.09007105591,null,{"$f":"(T62/O62)^(1/5)-1","v":8.3861093530417374E-3},{"$f":"(X62/S62)^(1/5)-1","v":8.4472222604941027E-3},{"$f":"(X62/J62)^(1/14)-1","v":8.0338997003919221E-3},{"$f":"BD62","v":8.3861093530417374E-3}]
[null,null,"Low Demand Baseline - High AAEE","Total CAISO",null,{"$f":"SUM(F71:F75)","v":219672.06917045091},{"$f":"SUM(G71:G75)","v":217513.50669675178},219731.45796999999,220949.23269900895,219346.62243288214,218022.37755411613,215758.08799545816,215070.75597232638,214809.33581062977,213984.81788598665,213751.19285776321,213178.23755767997,212490.86188185296,211881.01162152574,211329.26611304152,210803.85101979316,210280.31505245244,209758.6500215439,209238.84777703491,208720.90020813543,208204.799243099,207690.53684902468,207178.10503165977,206667.49583520408,206158.70134211471,205651.71367291207,205146.52498598702,204643.12747740868,204141.5133807337,203641.67496681609,203143.60454361836,202647.29445602352,202152.73708564794,201659.9248506552,201168.85020557154,200679.50564110107,200191.88368394313,199705.97689660973,199221.7778772446,198739.27925944261,198258.47371207067,197779.35393908914,197301.91267937425,196826.14270654175,196352.03682877112,195879.58788863063,195408.78876290403,194939.63236241709,194472.11163186585,null,{"$f":"(T78/O78)^(1/5)-1","v":-2.4944133648168165E-3},-2.506541243272653E-3,-3.3641013766722017E-3,-2.4944133648168165E-3]
[null,null,"Low Demand Baseline - SB350","NonCAISO",null,48853.9146329,47994.824645000001,48959.291836999997,48805.087917999997,48984.347116999998,49239.433233999996,49345.533103000002,49622.379265000003,50001.090408999997,50346.281193000003,50741.461209000001,51091.092758999999,51465.145170000003,51845.239650000003,52247.86666,52636.717164868722,53028.46165804362,53423.121677797659,53820.718922700653,53798.765445565441,53776.820923255953,53754.885352119512,53732.958728504935,53711.041048762534,53689.132309244094,53667.232506302898,53645.341636293721,53623.459695572812,53601.586680497916,53579.722587428259,53557.867412724561,53536.021152749017,53514.183803865308,53492.35536243859,53470.535824835519,53448.725187424221,53426.923446574314,53405.130598656884,53383.346640044503,53361.571567111219,53339.805376232565,53318.048063785558,53296.299626148677,53274.560059701886,53252.829360826625,53231.107525905813,53209.394551323836,53187.690433466567,53165.995168721347,null,7.4424187957595755E-3,7.5071146866501071E-3,6.7482174890343138E-3,-4.0790010937508114E-4]
[null,null,"High Demand Baseline - Low AAEE","PG&E",null,77342.589737038768,78117.857999999993,77477.642999999996,75740.538555001578,75502.881580180518,76214.194655343352,76592.872127125229,77291.503423594404,78154.250821859707,78936.624768905836,80011.889069132318,81093.433258563484,82069.078920877189,83095.074579371445,84140.243401136788,{"$f":"T98*(1+$BG98)","v":85221.427839909593},86316.505271421571,87425.654217708681,88549.055494777509,89686.892242082307,90839.349952380813,92006.616501973709,93188.88218133265,94386.339726121834,95599.184348618233,96827.613769535528,98071.828250257022,99332.030625482672,100608.42633629571,101901.22346365408,103210.63276231229,104536.86769517914,105880.14446811694,107240.68206518785,108618.70228435323,110014.42977363159,111428.09206772127,112859.91962509361,114310.1458655629,115779.00720833894,117266.74311056868,118773.59610637309,120299.81184638558,121845.63913779857,123411.32998492458,124997.13963027859,126603.32659618821,128230.15272693864,129877.88323145907,null,{"$f":"(T98/O98)^(1/5)-1","v":1.2849789768473618E-2},{"$f":"(X98/S98)^(1/5)-1","v":1.2795423508539905E-2},{"$f":"(X98/J98)^(1/14)-1","v":1.1449757796716309E-2},{"$f":"BD98","v":1.2849789768473618E-2}]
[null,null,null,"Pump Load",null,{"$f":"CHOOSE(EEinput,F21,F30,F39,F48,F57,F66,F75,F84,F93,F102,F111)","v":10449.689763231198},9206.7895067517729,6840,10562,10573,10581,10593,10600.972013622377,10613.906621846958,10627.851738039404,10654.814220625094,10672.778547498685,10685.743142469257,10699.708227928215,{"$f":"CHOOSE(EEinput,T21,T30,T39,T48,T57,T66,T75,T84,T93,T102,T111)","v":10708.692587749751},10816.665521893108,10929.816393704459,11048.432970974392,11172.835515600986,11189.781289211574,11206.752764376874,11223.749980078277,11240.772975356305,11257.82178931069,11274.896461100465,11291.997029944056,11309.12353511937,11326.276015963889,11343.454511874759,11360.659062308876,11377.88970678298,11395.146484873751,11412.429436217886,11429.738600512208,11447.074017513742,11464.435727039814,11481.823768968141,11499.238183236921,11516.679009844927,11534.1462888516,11551.640060377134,11569.160364602578,11586.707241769918,11604.280732182182,11621.880876203519,11639.5077142593,11657.16128683621,11674.84163448234,11692.548797807278,null,1.5166940913904359E-3,8.6913441380933598E-3,3.9493388886080449E-3]
[null,null,{"$f":"Controls!C22","v":"Mid Demand (Mid PV)"},"PG&E",null,1146.6558,1515.8579999999999,2056.643,2731.8696,3308.2944000000002,3777.3269,4103.7383,4450.4714000000004,4824.7173000000003,5267.3386,5792.6229999999996,6400.7272000000003,7087.0438000000004,7838.7205000000004,8654.0915000000005]
[null,null,null,"Total CAISO",null,{"$f":"SUM(F136:F140)","v":2102.2149100000001},{"$f":"SUM(G136:G140)","v":2855.7171900000003},3994.4579699999999,5385.7226000000001,6630.0300799999995,7563.3676000000005,8108.3437999999996,8544.5967000000001,8904.7837,9253.6661000000004,9673.1313999999984,10153.593500000001,10689.536300000002,11304.605299999999,11994.285699999999]
[null,null,null,"NonCAISO",null,288.91463290000002,389.82464500000003,507.29183700000004,606.08791799999995,722.34711700000003,836.43323400000008,951.53310299999998,1101.379265,1289.0904089999999,1517.2811929999998,1788.4612090000001,2102.0927590000001,2454.1451699999998,2848.23965,3280.8666599999997]
[null,null,null,"CAISO Pump Load"]
[null,null,{"$f":"\"Active: \"&Controls!$C$20","v":"Active: Mid Demand (Mid PV)"},"PG&E",null,{"$f":"CHOOSE(PVinput,F127,F136,F145,F154,F163)","v":1146.6558},{"$f":"CHOOSE(PVinput,G127,G136,G145,G154,G163)","v":1515.8579999999999},2056.643,2731.8696,3308.2944000000002,3777.3269,4103.7383,4450.4714000000004,4824.7173000000003,5267.3386,5792.6229999999996,6400.7272000000003,7087.0438000000004,7838.7205000000004,8654.0915000000005,{"$f":"T172","v":8654.0915000000005},{"$f":"U172","v":8654.0915000000005},8654.0915000000005,8654.0915000000005,8654.0915000000005,8654.0915000000005,8654.0915000000005,8654.0915000000005,8654.0915000000005,8654.0915000000005,8654.0915000000005,8654.0915000000005,8654.0915000000005,8654.0915000000005,8654.0915000000005,8654.0915000000005,8654.0915000000005,8654.0915000000005,8654.0915000000005,8654.0915000000005,8654.0915000000005,8654.0915000000005,8654.0915000000005,8654.0915000000005,8654.0915000000005,8654.0915000000005,8654.0915000000005,8654.0915000000005,8654.0915000000005,8654.0915000000005,8654.0915000000005,8654.0915000000005,8654.0915000000005,8654.0915000000005]
[null,null,"Adjustment for PATHWAYS Loads - EE and Elec",null,null,{"$f":"Load_Shape!T$12","v":1},{"$f":"Load_Shape!U$12","v":1},{"$f":"Load_Shape!V$12","v":1},{"$f":"Load_Shape!W$12","v":1},{"$f":"Load_Shape!X$12","v":1},{"$f":"Load_Shape!Y$12","v":1},{"$f":"Load_Shape!Z$12","v":1},{"$f":"Load_Shape!AA$12","v":1},{"$f":"Load_Shape!AB$12","v":1},{"$f":"Load_Shape!AC$12","v":1},{"$f":"Load_Shape!AD$12","v":1},{"$f":"Load_Shape!AE$12","v":1},{"$f":"Load_Shape!AF$12","v":1},{"$f":"Load_Shape!AG$12","v":1},{"$f":"Load_Shape!AH$12","v":1},{"$f":"Load_Shape!AI$12","v":1},{"$f":"Load_Shape!AJ$12","v":1},{"$f":"Load_Shape!AK$12","v":1},{"$f":"Load_Shape!AL$12","v":1},{"$f":"Load_Shape!AM$12","v":1},{"$f":"Load_Shape!AN$12","v":1},{"$f":"Load_Shape!AO$12","v":1},{"$f":"Load_Shape!AP$12","v":1},{"$f":"Load_Shape!AQ$12","v":1},{"$f":"Load_Shape!AR$12","v":1},{"$f":"Load_Shape!AS$12","v":1},{"$f":"Load_Shape!AT$12","v":1},{"$f":"Load_Shape!AU$12","v":1},{"$f":"Load_Shape!AV$12","v":1},{"$f":"Load_Shape!AW$12","v":1},{"$f":"Load_Shape!AX$12","v":1},{"$f":"Load_Shape!AY$12","v":1},{"$f":"Load_Shape!AZ$12","v":1},{"$f":"Load_Shape!BA$12","v":1},{"$f":"Load_Shape!BB$12","v":1},{"$f":"Load_Shape!BC$12","v":1},{"$f":"Load_Shape!BD$12","v":1},{"$f":"Load_Shape!BE$12","v":1},{"$f":"Load_Shape!BF$12","v":1},{"$f":"Load_Shape!BG$12","v":1},{"$f":"Load_Shape!BH$12","v":1},{"$f":"Load_Shape!BI$12","v":1},{"$f":"Load_Shape!BJ$12","v":1},{"$f":"Load_Shape!BK$12","v":1},{"$f":"Load_Shape!BL$12","v":1},{"$f":"Load_Shape!BM$12","v":1},{"$f":"Load_Shape!BN$12","v":1},{"$f":"Load_Shape!BO$12","v":1},{"$f":"Load_Shape!BP$12","v":1}]
[null,null,null,"CAISO Pump Load",null,10449.689763231198,9206.7895067517729,6840,10562,10573,10581,10593,10600.972013622377,10613.906621846958,10627.851738039404,10654.814220625094,10672.778547498685,10685.743142469257,10699.708227928215,10708.692587749751,10816.665521893108,{"$f":"V187*(V$192)","v":10929.816393704459},11048.432970974392,11172.835515600986,11189.781289211574,11206.752764376874,11223.749980078277,11240.772975356305,11257.82178931069,11274.896461100465,11291.997029944056,11309.12353511937,11326.276015963889,11343.454511874759,11360.659062308876,11377.88970678298,11395.146484873751,11412.429436217886,11429.738600512208,11447.074017513742,11464.435727039814,11481.823768968141,11499.238183236921,11516.679009844927,11534.1462888516,11551.640060377134,11569.160364602578,11586.707241769918,11604.280732182182,11621.880876203519,11639.5077142593,11657.16128683621,11674.84163448234,11692.548797807278]
[null,null,null,"SDG&E",null,{"$f":"F206-F174","v":16606.364031256799},16459,16653,16558.299720867773,16251.853727857644,16156.46117095439,15952.325561368723,15835.449860844717,15730.925222084576,15650.282023519698,15640.361472177661,15545.355363955943,15460.751200522496,15371.670497231104,15285.01325171351,15273.320613713662,15260.03494500916,15245.105647786913,15228.50597423143,15321.854060050107,15415.698579684569,15510.042173216094,15604.887494766153,15700.237212571086,15796.09400905716,15892.460580916035,15989.339639180631,16086.733909301391,16184.646131222959,16283.079059461259,16382.035463180986,16481.518126273513,{"$f":"AL206-AL174","v":16581.529847435206},16682.073440246157,16783.151733249342,16884.767570030192,16986.92380929659,17089.623324959288,17192.869006212772,17296.663757616527,17401.010499176758,17505.912166428538,17611.371710518386,17717.392098287291,17823.976312354182,17931.12735119983,18038.848229251213,18147.141976966304,18256.01164091934]
[null,null,null,"SDG&E",null,{"$f":"F215","v":16606.364031256799},{"$f":"G215","v":16459},16653,16558.299720867773,16251.853727857644,16156.46117095439,15952.325561368723,15835.449860844717,15730.925222084576,15650.282023519698,15640.361472177661,15545.355363955943,15460.751200522496,15371.670497231104,15285.01325171351,15273.320613713662,15260.03494500916,15245.105647786913,15228.50597423143,15321.854060050107,15415.698579684569,15510.042173216094,15604.887494766153,15700.237212571086,15796.09400905716,15892.460580916035,15989.339639180631,16086.733909301391,16184.646131222959,16283.079059461259,16382.035463180986,16481.518126273513,16581.529847435206,16682.073440246157,16783.151733249342,16884.767570030192,16986.92380929659,17089.623324959288,17192.869006212772,17296.663757616527,17401.010499176758,17505.912166428538,17611.371710518386,17717.392098287291,17823.976312354182,17931.12735119983,18038.848229251213,18147.141976966304,18256.01164091934,null,null,-4.7120861586641416E-3]
[]
[]
[null,null,{"$f":"C263","v":"Low Demand Baseline - High AAEE"},"SCE",null,11903,11903,11469,11723.833437902209,12141.254812592248,12086.927748922866,12013.984849157678,12001.392055786442,11988.41357068626,11921.67756064756,11885.132809457238,11807.676631876491,11711.247864786606,11617.407377056879,11501.341882459143,11501.341882459143,11501.341882459143,11501.341882459143,11501.341882459143,11501.341882459143,11501.341882459143,11501.341882459143,11501.341882459143,11501.341882459143,11501.341882459143,11501.341882459143,11501.341882459143,11501.341882459143,11501.341882459143,11501.341882459143,11501.341882459143,11501.341882459143,11501.341882459143,11501.341882459143,11501.341882459143,11501.341882459143,11501.341882459143,11501.341882459143,11501.341882459143,11501.341882459143,11501.341882459143,11501.341882459143,11501.341882459143,11501.341882459143,11501.341882459143,11501.341882459143,11501.341882459143,11501.341882459143,11501.341882459143,null,{"$f":"(T264/O264)^(1/5)-1","v":-7.1532275415909785E-3},{"$f":"(X264/S264)^(1/5)-1","v":-2.006164006197797E-3},{"$f":"(X264/J264)^(1/14)-1","v":-3.8600613162455E-3},0]
[null,null,{"$f":"C279","v":"High Demand Baseline - Low AAEE"},"SDG&E",null,3399,3399,3463,3457,3438,3482,3494,3536,3562,3562,3562,3562,3562,3562,3562,3562,3562,3562,3562,3562,3562,3562,3562,3562,3562,3562,3562,3562,3562,3562,3562,3562,3562,3562,3562,3562,3562,3562,3562,3562,3562,3562,3562,3562,3562,3562,3562,3562,3562,null,0,0,2.5340823660857659E-3,0]
[null,null,"Direct Access Retail Sales Share of Service Area","PG&E",null,{"$f":"F288/(F222+F288)","v":0.11510106732225425},{"$f":"G288/(G222+G288)","v":0.11456081744940066},0.12940945609012836,0.15130285525557505,0.15405457056107194,0.15431962905318561,0.15510559881385313,0.15560243197998047,0.15589808083065532,0.15610682492864067,0.15600188052185848,0.15601476450721308,0.15635717960516665,0.15682624816588425,{"$f":"T288/(T222+T288)","v":0.15731853800851489},{"$f":"U288/(U222+U288)","v":0.15747642939577106},0.15764716234878148,0.15783120656723543,{"$f":"X288/(X222+X288)","v":0.15802883550830166},0.15704701224266254,0.15607095381842323,0.15510063054226669,0.15413601282210018,0.15317707116739196,{"$f":"AD288/(AD222+AD288)","v":0.15222377618949681},0.15127609860196992,0.15033400922086984,0.14939747896505004,0.14846647885643971,0.14754098002031354,{"$f":"AJ288/(AJ222+AJ288)","v":0.14662095368555103},0.14570637118488503,0.14479720395513995,0.14389342353745962,0.14299500157752484,0.14210190982576126,{"$f":"AP288/(AP222+AP288)","v":0.14121412013753679},0.14033160447334972,0.1394543348990068,0.13858228358579189,0.13771542281062521,0.13685372495621331,{"$f":"AV288/(AV222+AV288)","v":0.13599716251118979},0.13514570807024684,0.13429933433425809,0.13345801411039246,0.1326217203122193,0.13179042595980509,0.13096410417980139]
[null,null,null,"SCE",null,{"$f":"F184*$F4","v":80323.283324803866},78444.542341421431,82304.385365765775,81474.340304343874,81267.582399698673,80829.927185334178,80284.568966658946,79982.983635825425,79847.346165110313,79710.089029877199,80112.349984215471,80293.351252171196,80477.539988819481,80863.375649736961,81067.767916197467,80867.013890185262,80658.026944629368,80440.560276868637,80214.479402861063,80485.890506582145,80758.219948086786,81031.470834632812,81305.646283991737,81580.749424484209,81856.783395015751,82133.751345112643,82411.656434957753,82690.50183542665,82970.290728123786,83251.026305418796,83532.711770482871,83815.350337325377,{"$f":"AL184*$F4","v":84098.94523083049},84383.499686794035,84669.016951960293,84955.500284059221,85242.952951843428,85531.378235125638,85820.779424816006,86111.159822959715,86402.522742774643,86694.871508689175,86988.209456380107,87282.539932810716,87577.86629626897,87874.191916405834,88171.520174273697,88469.854462364994,88769.198184650857]
[null,null,"Distributed Solar","PG&E",null,{"$f":"F172*$F3","v":1255.5450380101884},1659.8075815149132,2251.9468471780178,2991.2946158479972,3622.4581240481175,4136.0310968970871,4493.4393214226675,4873.0990442609336,5282.8842498480481,5767.5379505772635,6342.7046413698781,7008.5559028409798,7760.0468050228064,8583.1045620871955,9475.9051855937487,9475.9051855937487,9475.9051855937487,9475.9051855937487,9475.9051855937487,9475.9051855937487,9475.9051855937487,9475.9051855937487,9475.9051855937487,9475.9051855937487,9475.9051855937487,9475.9051855937487,9475.9051855937487,9475.9051855937487,9475.9051855937487,9475.9051855937487,9475.9051855937487,9475.9051855937487,{"$f":"AL172*$F3","v":9475.9051855937487},9475.9051855937487,9475.9051855937487,9475.9051855937487,9475.9051855937487,9475.9051855937487,9475.9051855937487,9475.9051855937487,9475.9051855937487,9475.9051855937487,9475.9051855937487,9475.9051855937487,9475.9051855937487,9475.9051855937487,9475.9051855937487,9475.9051855937487,9475.9051855937487]
[null,null,"Net Energy Adjusted for distributed solar","PG&E",null,{"$f":"F213*$F3","v":83431.686100747189},83876.313189761422,82583.162542557591,79784.581042621925,78660.066857067155,78381.337670463356,77840.393632178544,77486.175823541969,77275.142507141252,77093.529650181474,77114.841092866365,77059.094048350365,76806.829160083798,76491.742091980341,76155.737735282208,76065.126495851655,75967.349942017638,75862.187118977556,75749.53472678308,76311.987926789414,76878.153088887368,77448.054710515265,78021.717450784534,78599.166131546692,79180.425738467384,79765.521422107457,80354.478499011238,80947.322452801905,81544.078935284197,82144.773767554332,82749.432941117208,83358.082619011111,{"$f":"AL213*$F3","v":83970.749136939703},84587.459004411576,85208.238905887294,85833.115701933959,86462.116430387512,87095.268307522609,87732.598729230187,88374.135272202955,89019.905695128575,89669.937939890689,90324.260132778028,90982.900585701384,91645.887797418589,92313.250454767724,92985.017433908302,93661.217801570718,94341.880816313947]
[]
[null,null,{"$f":"C361","v":"Mid Demand - High AAEE"},"SCE",null,23194.305479999999,23484.490133729261,23862.082849999999,23180.246579999999,23159.209671598568,23168.109520630544,23017.868867120353,22852.204429329886,22736.486755455429,22609.996115697366,22611.361970765895,22553.146762402706,22467.740058800693,22413.835005967168,22315.755408024634,22223.253303825826,22131.134634519756,22039.397810712122,21948.041249596903,21857.063374929039,21766.462616997243,21676.237412596907,21586.386205003142,21496.90744394391,21407.799585573281,21319.061092444797,21230.690433484942,21142.686083966724,21055.046525483373,20967.770245922133,20880.855739438186,20794.301506428659,20708.106053506755,20622.26789347599,20536.785545304523,20451.657534099613,20366.882391082167,20282.458653561396,20198.384864909585,20114.659574536952,20031.281337866629,19948.248716309725,19865.560277240515,19783.214593971723,19701.210245729901,19619.545817630918,19538.219900655542,19457.231091625141,19376.57799317746,null,-2.6164042238537855E-3,-4.1912926686615837E-3,-3.8294082428926846E-3,{"$f":"$BG$51","v":-4.1451477894198785E-3}]
[null,null,"Low Demand - No AAEE","PG&E",null,21635.830279999998,22109.524188776501,22555.779200000001,21418.321329999999,21201.47551,21457.25042,21544.100419999999,21626.007199999996,21767.993499999997,21902.795399999999,22059.593000000001,22240.201399999998,22375.701000000001,22434.456200000001,22564.268799999998,{"$f":"T371*(1+$BG371)","v":22693.346433270071},{"$f":"U371*(1+$BG371)","v":22823.162447896895},{"$f":"V371*(1+$BG371)","v":22953.721067749579},{"$f":"W371*(1+$BG371)","v":23085.026540859639},{"$f":"X371*(1+$BG371)","v":23217.083139559218},{"$f":"Y371*(1+$BG371)","v":23349.895160620094},{"$f":"Z371*(1+$BG371)","v":23483.466925393484},{"$f":"AA371*(1+$BG371)","v":23617.80277995066},{"$f":"AB371*(1+$BG371)","v":23752.907095224346},{"$f":"AC371*(1+$BG371)","v":23888.784267150939},{"$f":"AD371*(1+$BG371)","v":24025.438716813551},{"$f":"AE371*(1+$BG371)","v":24162.874890585841},{"$f":"AF371*(1+$BG371)","v":24301.097260276711},{"$f":"AG371*(1+$BG371)","v":24440.110323275781},{"$f":"AH371*(1+$BG371)","v":24579.918602699749},{"$f":"AI371*(1+$BG371)","v":24720.52664753954},{"$f":"AJ371*(1+$BG371)","v":24861.939032808332},{"$f":"AK371*(1+$BG371)","v":25004.160359690406},{"$f":"AL371*(1+$BG371)","v":25147.195255690858},{"$f":"AM371*(1+$BG371)","v":25291.048374786169},{"$f":"AN371*(1+$BG371)","v":25435.724397575632},{"$f":"AO371*(1+$BG371)","v":25581.228031433642},{"$f":"AP371*(1+$BG371)","v":25727.564010662871},{"$f":"AQ371*(1+$BG371)","v":25874.737096648299},{"$f":"AR371*(1+$BG371)","v":26022.752078012141},{"$f":"AS371*(1+$BG371)","v":26171.613770769662},{"$f":"AT371*(1+$BG371)","v":26321.327018485867},{"$f":"AU371*(1+$BG371)","v":26471.896692433103},{"$f":"AV371*(1+$BG371)","v":26623.32769174956},{"$f":"AW371*(1+$BG371)","v":26775.624943598672},{"$f":"AX371*(1+$BG371)","v":26928.793403329433},{"$f":"AY371*(1+$BG371)","v":27082.838054637636},{"$f":"AZ371*(1+$BG371)","v":27237.763909728023},{"$f":"BA371*(1+$BG371)","v":27393.576009477372},null,{"$f":"(T371/O371)^(1/5)-1","v":5.9684116308065249E-3},{"$f":"(X371/S371)^(1/5)-1","v":5.7336157014347133E-3},{"$f":"(X371/J371)^(1/14)-1","v":6.0980483441996913E-3},{"$f":"$BG$69","v":5.7204438758535758E-3}]
[null,null,{"$f":"C386","v":"High Demand - No AAEE"},"SCE",null,23194.305479999999,23484.490133729261,23862.082849999999,23178.31465,23384.175350000001,23669.804989999997,23814.603580000006,23997.198400000001,24256.341749999996,24421.457780000001,24738.903079999996,24991.868860000002,25221.06681,25500.729899999995,25738.426599999999,26091.12739166851,26448.661340016599,26811.094675129487,27178.4945346616,27550.928976273251,27928.466990237732,28311.178512221159,28699.134436237469,29092.406627780911,29491.067937138516,29895.192212884984,30304.854315562498,30720.130131547994,31141.09658711046,31567.831662660861,32000.414407197342,32438.924952948379,32883.44453021657,33334.055482425865,33790.84128137496,34253.886542699751,34723.277041547633,35199.099728466615,35681.442745512155,36170.395442574722,36666.048393931087,37168.493415022451,37677.823579462427,38194.133236278161,38717.518027387654,39248.074905316607,39785.902151158058,40331.09939277808,40883.767623271015,null,1.055994894077128E-2,1.2825336754371142E-2,1.079834954740222E-2,{"$f":"$BG$96","v":1.3703277094199384E-2}]
[null,null,null,"Total CAISO",null,{"$f":"SUM(F391:F393)","v":49449.935137},50358.475084505764,51214.452129999998,{"$f":"SUM(I391:I393)","v":49349.283589999999},49397.08458084266,49762.032614290867,49879.563405238645,50070.63610415232,50406.071981049157,50623.588300942007,51095.960146262856,51470.070308108239,51772.706269123126,52045.394758714137,52350.333179890338,{"$f":"SUM(U391:U393)","v":52845.310156984255},{"$f":"SUM(V391:V393)","v":53344.967184671375},{"$f":"SUM(W391:W393)","v":53849.348513239231},{"$f":"SUM(X391:X393)","v":54358.498811365673},{"$f":"SUM(Y391:Y393)","v":54872.463170074836},{"$f":"SUM(Z391:Z393)","v":55391.2871067304},{"$f":"SUM(AA391:AA393)","v":55915.016569066713},{"$f":"SUM(AB391:AB393)","v":56443.697939257967},{"$f":"SUM(AC391:AC393)","v":56977.378038025861},{"$f":"SUM(AD391:AD393)","v":57516.104128786123},{"$f":"SUM(AE391:AE393)","v":58059.92392183419},{"$f":"SUM(AF391:AF393)","v":58608.885578570538},{"$f":"SUM(AG391:AG393)","v":59163.037715765873},{"$f":"SUM(AH391:AH393)","v":59722.429409866738},{"$f":"SUM(AI391:AI393)","v":60287.110201341748},{"$f":"SUM(AJ391:AJ393)","v":60857.130099068985},{"$f":"SUM(AK391:AK393)","v":61432.539584764862},{"$f":"SUM(AL391:AL393)","v":62013.389617454821},{"$f":"SUM(AM391:AM393)","v":62599.731637986333},{"$f":"SUM(AN391:AN393)","v":63191.617573584612},{"$f":"SUM(AO391:AO393)","v":63789.099842451302},{"$f":"SUM(AP391:AP393)","v":64392.231358406723},{"$f":"SUM(AQ391:AQ393)","v":65001.06553557601},{"$f":"SUM(AR391:AR393)","v":65615.656293119508},{"$f":"SUM(AS391:AS393)","v":66236.058060007927},{"$f":"SUM(AT391:AT393)","v":66862.325779842693},{"$f":"SUM(AU391:AU393)","v":67494.514915721753},{"$f":"SUM(AV391:AV393)","v":68132.681455151484},{"$f":"SUM(AW391:AW393)","v":68776.881915005069},{"$f":"SUM(AX391:AX393)","v":69427.173346527648},{"$f":"SUM(AY391:AY393)","v":70083.613340388867},{"$f":"SUM(AZ391:AZ393)","v":70746.260031783197},{"$f":"SUM(BA391:BA393)","v":71415.172105578429},{"$f":"SUM(BB391:BB393)","v":72090.408801512967},null,{"$f":"(T394/O394)^(1/5)-1","v":6.7306823426818152E-3},8.7348600507839436E-3,6.8598191766358063E-3,9.4550874278687136E-3]
[null,null,null,"SDG&E",null,{"$f":"F403","v":4619.7993770000003},4764.4607619999997,4796.5900799999999,4756.1507600000004,4761.9791095395385,4804.6446133301552,4800.6232999651984,4792.148141790205,4781.7291567043367,4785.4191746766064,4817.6360504539662,4824.8343437357153,4831.6185695861795,4837.2372361864154,{"$f":"T403","v":4841.9383081810829},4862.74086948482,4883.6328054416917,4904.6145000346378,4925.6863388963138,4946.8487093161802,4968.1020002476216,4989.4466023150926,5010.8829078213003,5032.4113107544135,5054.0322067953039,5075.7459933248174,5097.553069431081,5119.4538359168337,5141.4486953067953,5163.5380518550646,5185.7223115525503,5208.0018821344302,5230.377173087647,5252.8485956584345,5275.4165628598757,5298.0814894794939,5320.8437920868755,5343.7038890413278,5366.662200499567,5389.7191484234409,5412.8751565876837,5436.1306505877074,5459.4860578474199,5482.9418076270849,5506.4983310312073,5530.1560610164606,5553.9154323996418,5577.776881865665,5601.7408479755859]
[null,null,null,"Total CAISO",null,{"$f":"SUM(F414:F416)","v":49449.935137},{"$f":"SUM(G414:G416)","v":50358.475084505764},51214.452129999998,49354.120930000005,49375.468800603732,49643.848830085764,49681.945840666849,49590.436221062162,49609.306973020961,49663.598102848286,49929.556616458271,50132.505586078019,50263.887818414842,50360.647835279255,{"$f":"SUM(T414:T416)","v":50478.611089340076},50695.483823951181,50913.288315241065,51132.028566343208,51351.708597589895,51572.332446586093,51793.904168283603,52016.427835055671,52239.907536771789,52464.347380872874,52689.751492446776,52916.124014304049,53143.469107054152,53371.790949181886,53601.093737124196,53831.381685347296,54062.659026424153,54294.930011112243,54528.198908431703,54762.470005743795,54997.747608829675,55234.036041969572,55471.339648022229,55709.662788504764,55949.009843672779,56189.385212600937,56430.793313263726,56673.238582616752,56916.725476678206,57161.258470610832,57406.842058804112,57653.480754956938,57901.179092160528,58149.941622981743,58399.772919546784]
[]
[null,1,"Demand Response (MW)","PG&E",null,747.05700000000002,747.05700000000002,747.05700000000002,758.02700000000004,760.221,762.41499999999996,763.51200000000006,765.70600000000002,767.9,767.9,771.19099999999992,773.38499999999999,773.38499999999999,665,665,665,665,665,665,665,665,665,665,665,665,665,665,665,665,665,665,665,665,665,665,665,665,665,665,665,665,665,665,665,665,665,665,665,665]
[null,2,null,"SCE",null,1326.3852000000002,1326.3852000000002,1326.3852000000002,1355.222,1359.5260000000001,1360.6020000000001,1360.6020000000001,1360.6020000000001,1360.6020000000001,1360.6020000000001,1360.6020000000001,1360.6020000000001,1360.6020000000001,1797,1797,1797,1797,1797,1797,1797,1797,1797,1797,1797,1797,1797,1797,1797,1797,1797,1797,1797,1797,1797,1797,1797,1797,1797,1797,1797,1797,1797,1797,1797,1797,1797,1797,1797,1797]
[null,3,null,"SDG&E",null,42.279954706616167,42.279954706616167,42.279954706616167,42.279954706616167,42.279954706616167,42.279954706616167,42.279954706616167,42.279954706616167,42.279954706616167,42.279954706616167,42.279954706616167,42.279954706616167,42.279954706616167,133,133,133,133,133,133,133,133,133,133,133,133,133,133,133,133,133,133,133,133,133,133,133,133,133,133,133,133,133,133,133,133,133,133,133,133]
[null,4,null,"Other CAISO",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"CAISO Pump Load",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Total CAISO",null,{"$f":"SUM(F430:F434)","v":2115.7221547066165},{"$f":"SUM(G430:G434)","v":2115.7221547066165},2115.7221547066165,2155.5289547066159,2162.0269547066164,2165.2969547066159,2166.3939547066161,2168.5879547066161,2170.781954706616,2170.781954706616,2174.0729547066162,2176.2669547066162,2176.2669547066162,2595,2595,2595,2595,2595,2595,2595,2595,2595,2595,2595,2595,2595,2595,2595,2595,2595,2595,2595,2595,2595,2595,2595,2595,2595,2595,2595,2595,2595,2595,2595,2595,2595,2595,2595,2595]

{"sheet":"Load_Shape","index":22,"n_rows":304,"n_cols":68,"rows_kept":69,"cut":true,"hidden":false,"merged":[],"bounds":{"rows_first":31,"rows_last":7,"rows_between":31,"halvings":6}}
["Load Shapes"]
[]
["Load Shape Inputs"]
["Scenario",{"$f":"Controls!D53","v":"Reference"}]
["Fuel Prod",1]
["Flex",1]
[]
[]
[null,"PATHWAYS Scenario Inputs",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Active Load Modifiers"]
[null,null,null,null,"Scenario","Reference","Reference","Straight Line","HBEV","Low-Carbon Gas",{"$f":"G10","v":"Reference"},{"$f":"H10","v":"Straight Line"},{"$f":"I10","v":"HBEV"},{"$f":"J10","v":"Low-Carbon Gas"},{"$f":"K10","v":"Reference"},{"$f":"L10","v":"Straight Line"},{"$f":"M10","v":"HBEV"},{"$f":"N10","v":"Low-Carbon Gas"},null,{"$f":"B4","v":"Reference"}]
[null,null,null,null,"Year",2012,2020,2020,2020,2020,2030,2030,2030,2030,2050,2050,2050,2050,null,2012,{"$f":"T11+1","v":2013},{"$f":"U11+1","v":2014},{"$f":"V11+1","v":2015},{"$f":"W11+1","v":2016},{"$f":"X11+1","v":2017},{"$f":"Y11+1","v":2018},{"$f":"Z11+1","v":2019},{"$f":"AA11+1","v":2020},{"$f":"AB11+1","v":2021},{"$f":"AC11+1","v":2022},{"$f":"AD11+1","v":2023},{"$f":"AE11+1","v":2024},{"$f":"AF11+1","v":2025},{"$f":"AG11+1","v":2026},{"$f":"AH11+1","v":2027},{"$f":"AI11+1","v":2028},{"$f":"AJ11+1","v":2029},{"$f":"AK11+1","v":2030},{"$f":"AL11+1","v":2031},{"$f":"AM11+1","v":2032},{"$f":"AN11+1","v":2033},{"$f":"AO11+1","v":2034},{"$f":"AP11+1","v":2035},{"$f":"AQ11+1","v":2036},{"$f":"AR11+1","v":2037},{"$f":"AS11+1","v":2038},{"$f":"AT11+1","v":2039},{"$f":"AU11+1","v":2040},{"$f":"AV11+1","v":2041},{"$f":"AW11+1","v":2042},{"$f":"AX11+1","v":2043},{"$f":"AY11+1","v":2044},{"$f":"AZ11+1","v":2045},{"$f":"BA11+1","v":2046},{"$f":"BB11+1","v":2047},{"$f":"BC11+1","v":2048},{"$f":"BD11+1","v":2049},{"$f":"BE11+1","v":2050},{"$f":"BF11+1","v":2051},{"$f":"BG11+1","v":2052},{"$f":"BH11+1","v":2053},{"$f":"BI11+1","v":2054},{"$f":"BJ11+1","v":2055},{"$f":"BK11+1","v":2056},{"$f":"BL11+1","v":2057},{"$f":"BM11+1","v":2058},{"$f":"BN11+1","v":2059},{"$f":"BO11+1","v":2060}]
[null,null,null,null,"Net Impact of EE & Electrification",1,1,0.9781561084585515,0.97960564888437818,0.97810644647579448,1,1.0121360013194038,1.0518659111904565,0.99206664471988437,1,1.298922890414077,1.5188259689935761,1.2214024880927934,null,{"$f":"F12","v":1},{"$f":"($AB12-$T12)/($AB$16-$T$16)+T12","v":1},1,1,1,1,1,1,{"$f":"SUMPRODUCT(($G$10:$R$10=$B$4)*($G$11:$R$11=AB$16)*$G12:$R12)","v":1},{"$f":"($AL12-$AB12)/($AL$16-$AB$16)+AB12","v":1},1,1,1,1,1,1,1,1,{"$f":"SUMPRODUCT(($G$10:$R$10=$B$4)*($G$11:$R$11=AL$16)*$G12:$R12)","v":1},{"$f":"($BF12-$AL12)/($BF$16-$AL$16)+AL12","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"SUMPRODUCT(($G$10:$R$10=$B$4)*($G$11:$R$11=BF$16)*$G12:$R12)","v":1},{"$f":"BF12","v":1},{"$f":"BG12","v":1},1,1,1,1,1,1,1,1]
[null,null,null,null,"Incremental Impact of Fuel Production",0,0,6.264299593239645E-3,4.5903348369320677E-3,4.922248493498268E-3,0,8.4902327490423368E-2,1.5636999549214731E-2,4.7050633707869917E-2,0,0.34395852671943522,4.4628911515242724E-2,0.21330589138501763,null,{"$f":"F13","v":0},0,0,0,0,0,0,0,{"$f":"SUMPRODUCT(($G$10:$R$10=$B$4)*($G$11:$R$11=AB$16)*$G13:$R13)","v":0},{"$f":"($AL13-$AB13)/($AL$16-$AB$16)+AB13","v":0},0,0,0,0,0,0,0,0,{"$f":"SUMPRODUCT(($G$10:$R$10=$B$4)*($G$11:$R$11=AL$16)*$G13:$R13)","v":0},{"$f":"($BF13-$AL13)/($BF$16-$AL$16)+AL13","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMPRODUCT(($G$10:$R$10=$B$4)*($G$11:$R$11=BF$16)*$G13:$R13)","v":0},{"$f":"BF13","v":0},{"$f":"BG13","v":0},0,0,0,0,0,0,0,0]
[]
[null,"Month/Hour",null,null,null,"Normalized Load Shapes",null,null,null,null,null,null,null,null,null,null,null,null,null,"Active Load Shape"]
[null,"Month","Hour","Hours",null,{"$f":"INDEX(Controls!$E$55:$E$58,MATCH(F$10,Controls!$D$55:$D$58,0))&\", \"&F$11","v":"Ref, 2012"},{"$f":"INDEX(Controls!$E$55:$E$58,MATCH(G$10,Controls!$D$55:$D$58,0))&\", \"&G$11","v":"Ref, 2020"},{"$f":"INDEX(Controls!$E$55:$E$58,MATCH(H$10,Controls!$D$55:$D$58,0))&\", \"&H$11","v":"SL, 2020"},{"$f":"INDEX(Controls!$E$55:$E$58,MATCH(I$10,Controls!$D$55:$D$58,0))&\", \"&I$11","v":"HBEV, 2020"},{"$f":"INDEX(Controls!$E$55:$E$58,MATCH(J$10,Controls!$D$55:$D$58,0))&\", \"&J$11","v":"LCG, 2020"},{"$f":"INDEX(Controls!$E$55:$E$58,MATCH(K$10,Controls!$D$55:$D$58,0))&\", \"&K$11","v":"Ref, 2030"},{"$f":"INDEX(Controls!$E$55:$E$58,MATCH(L$10,Controls!$D$55:$D$58,0))&\", \"&L$11","v":"SL, 2030"},{"$f":"INDEX(Controls!$E$55:$E$58,MATCH(M$10,Controls!$D$55:$D$58,0))&\", \"&M$11","v":"HBEV, 2030"},{"$f":"INDEX(Controls!$E$55:$E$58,MATCH(N$10,Controls!$D$55:$D$58,0))&\", \"&N$11","v":"LCG, 2030"},{"$f":"INDEX(Controls!$E$55:$E$58,MATCH(O$10,Controls!$D$55:$D$58,0))&\", \"&O$11","v":"Ref, 2050"},{"$f":"INDEX(Controls!$E$55:$E$58,MATCH(P$10,Controls!$D$55:$D$58,0))&\", \"&P$11","v":"SL, 2050"},{"$f":"INDEX(Controls!$E$55:$E$58,MATCH(Q$10,Controls!$D$55:$D$58,0))&\", \"&Q$11","v":"HBEV, 2050"},{"$f":"INDEX(Controls!$E$55:$E$58,MATCH(R$10,Controls!$D$55:$D$58,0))&\", \"&R$11","v":"LCG, 2050"},null,2012,{"$f":"T16+1","v":2013},{"$f":"U16+1","v":2014},{"$f":"V16+1","v":2015},2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060]
[null,1,1,31,null,2.9172230656035565E-3,2.9172230656035565E-3,2.7114556728577164E-3,2.7132132379982638E-3,2.7124840475461322E-3,2.9172230656035565E-3,2.8212311516581101E-3,2.8470557521371878E-3,2.77413005497087E-3,2.9172230656035565E-3,3.1316561363020777E-3,3.0711831635705008E-3,2.7606341588533854E-3,null,{"$f":"F17","v":2.9172230656035565E-3},{"$f":"($AB17-$T17)/($AB$16-$T$16)+T17","v":2.9172230656035565E-3},2.9172230656035565E-3,2.9172230656035565E-3,2.9172230656035565E-3,2.9172230656035565E-3,2.9172230656035565E-3,2.9172230656035565E-3,{"$f":"SUMPRODUCT(($G$10:$R$10=$B$4)*($G$11:$R$11=AB$16)*$G17:$R17)","v":2.9172230656035565E-3},{"$f":"($AL17-$AB17)/($AL$16-$AB$16)+AB17","v":2.9172230656035565E-3},2.9172230656035565E-3,2.9172230656035565E-3,2.9172230656035565E-3,2.9172230656035565E-3,2.9172230656035565E-3,2.9172230656035565E-3,2.9172230656035565E-3,2.9172230656035565E-3,{"$f":"SUMPRODUCT(($G$10:$R$10=$B$4)*($G$11:$R$11=AL$16)*$G17:$R17)","v":2.9172230656035565E-3},{"$f":"($BF17-$AL17)/($BF$16-$AL$16)+AL17","v":2.9172230656035565E-3},2.9172230656035565E-3,2.9172230656035565E-3,2.9172230656035565E-3,2.9172230656035565E-3,2.9172230656035565E-3,2.9172230656035565E-3,2.9172230656035565E-3,2.9172230656035565E-3,2.9172230656035565E-3,2.9172230656035565E-3,2.9172230656035565E-3,2.9172230656035565E-3,2.9172230656035565E-3,2.9172230656035565E-3,2.9172230656035565E-3,2.9172230656035565E-3,2.9172230656035565E-3,2.9172230656035565E-3,{"$f":"SUMPRODUCT(($G$10:$R$10=$B$4)*($G$11:$R$11=BF$16)*$G17:$R17)","v":2.9172230656035565E-3},{"$f":"BF17","v":2.9172230656035565E-3},{"$f":"BG17","v":2.9172230656035565E-3},2.9172230656035565E-3,2.9172230656035565E-3,2.9172230656035565E-3,2.9172230656035565E-3,2.9172230656035565E-3,2.9172230656035565E-3,2.9172230656035565E-3,2.9172230656035565E-3]
[null,{"$f":"B17","v":1},{"$f":"C17+1","v":2},31,null,2.8104047461559589E-3,2.8104047461559589E-3,2.6160056639133078E-3,2.6164514064142539E-3,2.6166987066195677E-3,2.8104047461559589E-3,2.7081079797003534E-3,2.7052991146342613E-3,2.6285263694690287E-3,2.8104047461559589E-3,3.0319202160400635E-3,2.8919065160930555E-3,2.5388145873621944E-3,null,2.8104047461559589E-3,2.8104047461559589E-3,2.8104047461559589E-3,2.8104047461559589E-3,2.8104047461559589E-3,2.8104047461559589E-3,2.8104047461559589E-3,2.8104047461559589E-3,2.8104047461559589E-3,{"$f":"($AL18-$AB18)/($AL$16-$AB$16)+AB18","v":2.8104047461559589E-3},2.8104047461559589E-3,2.8104047461559589E-3,2.8104047461559589E-3,2.8104047461559589E-3,2.8104047461559589E-3,2.8104047461559589E-3,2.8104047461559589E-3,2.8104047461559589E-3,2.8104047461559589E-3,{"$f":"($BF18-$AL18)/($BF$16-$AL$16)+AL18","v":2.8104047461559589E-3},2.8104047461559589E-3,2.8104047461559589E-3,2.8104047461559589E-3,2.8104047461559589E-3,2.8104047461559589E-3,2.8104047461559589E-3,2.8104047461559589E-3,2.8104047461559589E-3,2.8104047461559589E-3,2.8104047461559589E-3,2.8104047461559589E-3,2.8104047461559589E-3,2.8104047461559589E-3,2.8104047461559589E-3,2.8104047461559589E-3,2.8104047461559589E-3,2.8104047461559589E-3,2.8104047461559589E-3,2.8104047461559589E-3,{"$f":"BF18","v":2.8104047461559589E-3},2.8104047461559589E-3,2.8104047461559589E-3,2.8104047461559589E-3,2.8104047461559589E-3,2.8104047461559589E-3,2.8104047461559589E-3,2.8104047461559589E-3,2.8104047461559589E-3,2.8104047461559589E-3]
[null,{"$f":"B18","v":1},{"$f":"C18+1","v":3},31,null,2.7505445106398314E-3,2.7505445106398314E-3,2.5725511327243638E-3,2.571744439310204E-3,2.572995435420374E-3,2.7505445106398314E-3,2.6487279736389642E-3,2.6184533957071907E-3,2.5434641344373727E-3,2.7505445106398314E-3,2.9680548831089778E-3,2.7534041636432345E-3,2.3795647793806189E-3,null,2.7505445106398314E-3,2.7505445106398314E-3,2.7505445106398314E-3,2.7505445106398314E-3,2.7505445106398314E-3,2.7505445106398314E-3,2.7505445106398314E-3,2.7505445106398314E-3,2.7505445106398314E-3,{"$f":"($AL19-$AB19)/($AL$16-$AB$16)+AB19","v":2.7505445106398314E-3},2.7505445106398314E-3,2.7505445106398314E-3,2.7505445106398314E-3,2.7505445106398314E-3,2.7505445106398314E-3,2.7505445106398314E-3,2.7505445106398314E-3,2.7505445106398314E-3,2.7505445106398314E-3,{"$f":"($BF19-$AL19)/($BF$16-$AL$16)+AL19","v":2.7505445106398314E-3},2.7505445106398314E-3,2.7505445106398314E-3,2.7505445106398314E-3,2.7505445106398314E-3,2.7505445106398314E-3,2.7505445106398314E-3,2.7505445106398314E-3,2.7505445106398314E-3,2.7505445106398314E-3,2.7505445106398314E-3,2.7505445106398314E-3,2.7505445106398314E-3,2.7505445106398314E-3,2.7505445106398314E-3,2.7505445106398314E-3,2.7505445106398314E-3,2.7505445106398314E-3,2.7505445106398314E-3,2.7505445106398314E-3,2.7505445106398314E-3,2.7505445106398314E-3,2.7505445106398314E-3,2.7505445106398314E-3,2.7505445106398314E-3,2.7505445106398314E-3,2.7505445106398314E-3,2.7505445106398314E-3,2.7505445106398314E-3,2.7505445106398314E-3]
[null,1,4,31,null,2.7323386733885818E-3,2.7323386733885818E-3,2.5639086860377849E-3,2.5621445485454046E-3,2.5641461906001236E-3,2.7323386733885818E-3,2.6214750766416933E-3,2.5699792974557944E-3,2.4965948298636253E-3,2.7323386733885818E-3,2.9341644581512088E-3,2.6584672940895464E-3,2.2700176583480632E-3,null,2.7323386733885818E-3,2.7323386733885818E-3,2.7323386733885818E-3,2.7323386733885818E-3,2.7323386733885818E-3,2.7323386733885818E-3,2.7323386733885818E-3,2.7323386733885818E-3,2.7323386733885818E-3,{"$f":"($AL20-$AB20)/($AL$16-$AB$16)+AB20","v":2.7323386733885818E-3},2.7323386733885818E-3,2.7323386733885818E-3,2.7323386733885818E-3,2.7323386733885818E-3,2.7323386733885818E-3,2.7323386733885818E-3,2.7323386733885818E-3,2.7323386733885818E-3,2.7323386733885818E-3,{"$f":"($BF20-$AL20)/($BF$16-$AL$16)+AL20","v":2.7323386733885818E-3},2.7323386733885818E-3,2.7323386733885818E-3,2.7323386733885818E-3,2.7323386733885818E-3,2.7323386733885818E-3,2.7323386733885818E-3,2.7323386733885818E-3,2.7323386733885818E-3,2.7323386733885818E-3,2.7323386733885818E-3,2.7323386733885818E-3,2.7323386733885818E-3,2.7323386733885818E-3,2.7323386733885818E-3,2.7323386733885818E-3,2.7323386733885818E-3,2.7323386733885818E-3,2.7323386733885818E-3,2.7323386733885818E-3,2.7323386733885818E-3,2.7323386733885818E-3,2.7323386733885818E-3,2.7323386733885818E-3,2.7323386733885818E-3,2.7323386733885818E-3,2.7323386733885818E-3,2.7323386733885818E-3,2.7323386733885818E-3,2.7323386733885818E-3]
[null,1,5,31,null,2.7862986674611688E-3,2.7862986674611688E-3,2.6423749459373079E-3,2.6397514149875041E-3,2.6423956299365691E-3,2.7862986674611688E-3,2.6711925247187318E-3,2.6009814302697062E-3,2.5304539955655846E-3,2.7862986674611688E-3,2.966315247988328E-3,2.6378355023929222E-3,2.2383139495766235E-3,null,2.7862986674611688E-3,2.7862986674611688E-3,2.7862986674611688E-3,2.7862986674611688E-3,2.7862986674611688E-3,2.7862986674611688E-3,2.7862986674611688E-3,2.7862986674611688E-3,2.7862986674611688E-3,{"$f":"($AL21-$AB21)/($AL$16-$AB$16)+AB21","v":2.7862986674611688E-3},2.7862986674611688E-3,2.7862986674611688E-3,2.7862986674611688E-3,2.7862986674611688E-3,2.7862986674611688E-3,2.7862986674611688E-3,2.7862986674611688E-3,2.7862986674611688E-3,2.7862986674611688E-3,{"$f":"($BF21-$AL21)/($BF$16-$AL$16)+AL21","v":2.7862986674611688E-3},2.7862986674611688E-3,2.7862986674611688E-3,2.7862986674611688E-3,2.7862986674611688E-3,2.7862986674611688E-3,2.7862986674611688E-3,2.7862986674611688E-3,2.7862986674611688E-3,2.7862986674611688E-3,2.7862986674611688E-3,2.7862986674611688E-3,2.7862986674611688E-3,2.7862986674611688E-3,2.7862986674611688E-3,2.7862986674611688E-3,2.7862986674611688E-3,2.7862986674611688E-3,2.7862986674611688E-3,2.7862986674611688E-3,2.7862986674611688E-3,2.7862986674611688E-3,2.7862986674611688E-3,2.7862986674611688E-3,2.7862986674611688E-3,2.7862986674611688E-3,2.7862986674611688E-3,2.7862986674611688E-3,2.7862986674611688E-3,2.7862986674611688E-3]
[null,1,6,31,null,2.9466850830256936E-3,2.9466850830256936E-3,2.8238521734384996E-3,2.8205454656067721E-3,2.8236150760286736E-3,2.9466850830256936E-3,2.8169044137609815E-3,2.7339241273313282E-3,2.6613890495572994E-3,2.9466850830256936E-3,3.1279737052984807E-3,2.773716867034736E-3,2.341365482065357E-3,null,2.9466850830256936E-3,2.9466850830256936E-3,2.9466850830256936E-3,2.9466850830256936E-3,2.9466850830256936E-3,2.9466850830256936E-3,2.9466850830256936E-3,2.9466850830256936E-3,2.9466850830256936E-3,{"$f":"($AL22-$AB22)/($AL$16-$AB$16)+AB22","v":2.9466850830256936E-3},2.9466850830256936E-3,2.9466850830256936E-3,2.9466850830256936E-3,2.9466850830256936E-3,2.9466850830256936E-3,2.9466850830256936E-3,2.9466850830256936E-3,2.9466850830256936E-3,2.9466850830256936E-3,{"$f":"($BF22-$AL22)/($BF$16-$AL$16)+AL22","v":2.9466850830256936E-3},2.9466850830256936E-3,2.9466850830256936E-3,2.9466850830256936E-3,2.9466850830256936E-3,2.9466850830256936E-3,2.9466850830256936E-3,2.9466850830256936E-3,2.9466850830256936E-3,2.9466850830256936E-3,2.9466850830256936E-3,2.9466850830256936E-3,2.9466850830256936E-3,2.9466850830256936E-3,2.9466850830256936E-3,2.9466850830256936E-3,2.9466850830256936E-3,2.9466850830256936E-3,2.9466850830256936E-3,2.9466850830256936E-3,2.9466850830256936E-3,2.9466850830256936E-3,2.9466850830256936E-3,2.9466850830256936E-3,2.9466850830256936E-3,2.9466850830256936E-3,2.9466850830256936E-3,2.9466850830256936E-3,2.9466850830256936E-3,2.9466850830256936E-3]
[null,1,7,31,null,3.2332278049387493E-3,3.2332278049387493E-3,3.079045477798182E-3,3.0753028141519466E-3,3.0783994087846254E-3,3.2332278049387493E-3,3.0788281029062075E-3,2.9917887393008415E-3,2.8983676838133438E-3,3.2332278049387493E-3,3.5244709094759377E-3,3.1913665453680525E-3,2.6459322539708098E-3,null,3.2332278049387493E-3,3.2332278049387493E-3,3.2332278049387493E-3,3.2332278049387493E-3,3.2332278049387493E-3,3.2332278049387493E-3,3.2332278049387493E-3,3.2332278049387493E-3,3.2332278049387493E-3,{"$f":"($AL23-$AB23)/($AL$16-$AB$16)+AB23","v":3.2332278049387493E-3},3.2332278049387493E-3,3.2332278049387493E-3,3.2332278049387493E-3,3.2332278049387493E-3,3.2332278049387493E-3,3.2332278049387493E-3,3.2332278049387493E-3,3.2332278049387493E-3,3.2332278049387493E-3,{"$f":"($BF23-$AL23)/($BF$16-$AL$16)+AL23","v":3.2332278049387493E-3},3.2332278049387493E-3,3.2332278049387493E-3,3.2332278049387493E-3,3.2332278049387493E-3,3.2332278049387493E-3,3.2332278049387493E-3,3.2332278049387493E-3,3.2332278049387493E-3,3.2332278049387493E-3,3.2332278049387493E-3,3.2332278049387493E-3,3.2332278049387493E-3,3.2332278049387493E-3,3.2332278049387493E-3,3.2332278049387493E-3,3.2332278049387493E-3,3.2332278049387493E-3,3.2332278049387493E-3,3.2332278049387493E-3,3.2332278049387493E-3,3.2332278049387493E-3,3.2332278049387493E-3,3.2332278049387493E-3,3.2332278049387493E-3,3.2332278049387493E-3,3.2332278049387493E-3,3.2332278049387493E-3,3.2332278049387493E-3,3.2332278049387493E-3]
[null,1,8,31,null,3.4134137761075395E-3,3.4134137761075395E-3,3.1809563636732894E-3,3.1777312172644018E-3,3.1800070808494208E-3,3.4134137761075395E-3,3.1782794781041747E-3,3.116229141361072E-3,3.0048207545027646E-3,3.4134137761075395E-3,3.7557305522793174E-3,3.5888813326751591E-3,3.005198593730875E-3,null,3.4134137761075395E-3,3.4134137761075395E-3,3.4134137761075395E-3,3.4134137761075395E-3,3.4134137761075395E-3,3.4134137761075395E-3,3.4134137761075395E-3,3.4134137761075395E-3,3.4134137761075395E-3,{"$f":"($AL24-$AB24)/($AL$16-$AB$16)+AB24","v":3.4134137761075395E-3},3.4134137761075395E-3,3.4134137761075395E-3,3.4134137761075395E-3,3.4134137761075395E-3,3.4134137761075395E-3,3.4134137761075395E-3,3.4134137761075395E-3,3.4134137761075395E-3,3.4134137761075395E-3,{"$f":"($BF24-$AL24)/($BF$16-$AL$16)+AL24","v":3.4134137761075395E-3},3.4134137761075395E-3,3.4134137761075395E-3,3.4134137761075395E-3,3.4134137761075395E-3,3.4134137761075395E-3,3.4134137761075395E-3,3.4134137761075395E-3,3.4134137761075395E-3,3.4134137761075395E-3,3.4134137761075395E-3,3.4134137761075395E-3,3.4134137761075395E-3,3.4134137761075395E-3,3.4134137761075395E-3,3.4134137761075395E-3,3.4134137761075395E-3,3.4134137761075395E-3,3.4134137761075395E-3,3.4134137761075395E-3,3.4134137761075395E-3,3.4134137761075395E-3,3.4134137761075395E-3,3.4134137761075395E-3,3.4134137761075395E-3,3.4134137761075395E-3,3.4134137761075395E-3,3.4134137761075395E-3,3.4134137761075395E-3,3.4134137761075395E-3]
[null,1,9,31,null,3.5006459066156204E-3,3.5006459066156204E-3,3.2812513331071901E-3,3.2789624701426729E-3,3.2802236039477517E-3,3.5006459066156204E-3,3.2851903935264158E-3,3.2566283682797445E-3,3.1504847647308991E-3,3.5006459066156204E-3,3.8952708467965115E-3,3.9274957016643885E-3,3.42412453294171E-3,null,3.5006459066156204E-3,3.5006459066156204E-3,3.5006459066156204E-3,3.5006459066156204E-3,3.5006459066156204E-3,3.5006459066156204E-3,3.5006459066156204E-3,3.5006459066156204E-3,3.5006459066156204E-3,{"$f":"($AL25-$AB25)/($AL$16-$AB$16)+AB25","v":3.5006459066156204E-3},3.5006459066156204E-3,3.5006459066156204E-3,3.5006459066156204E-3,3.5006459066156204E-3,3.5006459066156204E-3,3.5006459066156204E-3,3.5006459066156204E-3,3.5006459066156204E-3,3.5006459066156204E-3,{"$f":"($BF25-$AL25)/($BF$16-$AL$16)+AL25","v":3.5006459066156204E-3},3.5006459066156204E-3,3.5006459066156204E-3,3.5006459066156204E-3,3.5006459066156204E-3,3.5006459066156204E-3,3.5006459066156204E-3,3.5006459066156204E-3,3.5006459066156204E-3,3.5006459066156204E-3,3.5006459066156204E-3,3.5006459066156204E-3,3.5006459066156204E-3,3.5006459066156204E-3,3.5006459066156204E-3,3.5006459066156204E-3,3.5006459066156204E-3,3.5006459066156204E-3,3.5006459066156204E-3,3.5006459066156204E-3,3.5006459066156204E-3,3.5006459066156204E-3,3.5006459066156204E-3,3.5006459066156204E-3,3.5006459066156204E-3,3.5006459066156204E-3,3.5006459066156204E-3,3.5006459066156204E-3,3.5006459066156204E-3,3.5006459066156204E-3]
[null,1,10,31,null,3.5655790434466739E-3,3.5655790434466739E-3,3.3728439608076183E-3,3.3705524872426219E-3,3.3716047951986949E-3,3.5655790434466739E-3,3.3438001311435991E-3,3.3145677671195238E-3,3.2316378278831465E-3,3.5655790434466739E-3,3.8355287970589032E-3,3.8707827983894935E-3,3.4880383330277544E-3,null,3.5655790434466739E-3,3.5655790434466739E-3,3.5655790434466739E-3,3.5655790434466739E-3,3.5655790434466739E-3,3.5655790434466739E-3,3.5655790434466739E-3,3.5655790434466739E-3,3.5655790434466739E-3,{"$f":"($AL26-$AB26)/($AL$16-$AB$16)+AB26","v":3.5655790434466739E-3},3.5655790434466739E-3,3.5655790434466739E-3,3.5655790434466739E-3,3.5655790434466739E-3,3.5655790434466739E-3,3.5655790434466739E-3,3.5655790434466739E-3,3.5655790434466739E-3,3.5655790434466739E-3,{"$f":"($BF26-$AL26)/($BF$16-$AL$16)+AL26","v":3.5655790434466739E-3},3.5655790434466739E-3,3.5655790434466739E-3,3.5655790434466739E-3,3.5655790434466739E-3,3.5655790434466739E-3,3.5655790434466739E-3,3.5655790434466739E-3,3.5655790434466739E-3,3.5655790434466739E-3,3.5655790434466739E-3,3.5655790434466739E-3,3.5655790434466739E-3,3.5655790434466739E-3,3.5655790434466739E-3,3.5655790434466739E-3,3.5655790434466739E-3,3.5655790434466739E-3,3.5655790434466739E-3,3.5655790434466739E-3,3.5655790434466739E-3,3.5655790434466739E-3,3.5655790434466739E-3,3.5655790434466739E-3,3.5655790434466739E-3,3.5655790434466739E-3,3.5655790434466739E-3,3.5655790434466739E-3,3.5655790434466739E-3,3.5655790434466739E-3]
[null,1,11,31,null,3.6065410886565535E-3,3.6065410886565535E-3,3.4304728866978874E-3,3.4280968293874618E-3,3.429097775592116E-3,3.6065410886565535E-3,3.3646131926358888E-3,3.325196632342849E-3,3.2657982930984282E-3,3.6065410886565535E-3,3.6942259958379574E-3,3.6486782887722091E-3,3.3751996034640198E-3,null,3.6065410886565535E-3,{"$f":"($AB27-$T27)/($AB$16-$T$16)+T27","v":3.6065410886565535E-3},3.6065410886565535E-3,3.6065410886565535E-3,3.6065410886565535E-3,3.6065410886565535E-3,3.6065410886565535E-3,3.6065410886565535E-3,3.6065410886565535E-3,{"$f":"($AL27-$AB27)/($AL$16-$AB$16)+AB27","v":3.6065410886565535E-3},3.6065410886565535E-3,3.6065410886565535E-3,3.6065410886565535E-3,3.6065410886565535E-3,3.6065410886565535E-3,3.6065410886565535E-3,3.6065410886565535E-3,3.6065410886565535E-3,3.6065410886565535E-3,{"$f":"($BF27-$AL27)/($BF$16-$AL$16)+AL27","v":3.6065410886565535E-3},3.6065410886565535E-3,3.6065410886565535E-3,3.6065410886565535E-3,3.6065410886565535E-3,3.6065410886565535E-3,3.6065410886565535E-3,3.6065410886565535E-3,3.6065410886565535E-3,3.6065410886565535E-3,3.6065410886565535E-3,3.6065410886565535E-3,3.6065410886565535E-3,3.6065410886565535E-3,3.6065410886565535E-3,3.6065410886565535E-3,3.6065410886565535E-3,3.6065410886565535E-3,3.6065410886565535E-3,3.6065410886565535E-3,3.6065410886565535E-3,3.6065410886565535E-3,3.6065410886565535E-3,3.6065410886565535E-3,3.6065410886565535E-3,3.6065410886565535E-3,3.6065410886565535E-3,3.6065410886565535E-3,3.6065410886565535E-3,3.6065410886565535E-3]
[null,1,12,31,null,3.6011633778205588E-3,3.6011633778205588E-3,3.4661807953126123E-3,3.4639509432355972E-3,3.4647982378685853E-3,3.6011633778205588E-3,3.3728589175229255E-3,3.3309484129573348E-3,3.2900744241857061E-3,3.6011633778205588E-3,3.5736007147323997E-3,3.4847578005398395E-3,3.2932421167907477E-3,null,3.6011633778205588E-3,3.6011633778205588E-3,3.6011633778205588E-3,3.6011633778205588E-3,3.6011633778205588E-3,3.6011633778205588E-3,3.6011633778205588E-3,3.6011633778205588E-3,3.6011633778205588E-3,{"$f":"($AL28-$AB28)/($AL$16-$AB$16)+AB28","v":3.6011633778205588E-3},3.6011633778205588E-3,3.6011633778205588E-3,3.6011633778205588E-3,3.6011633778205588E-3,3.6011633778205588E-3,3.6011633778205588E-3,3.6011633778205588E-3,3.6011633778205588E-3,3.6011633778205588E-3,{"$f":"($BF28-$AL28)/($BF$16-$AL$16)+AL28","v":3.6011633778205588E-3},3.6011633778205588E-3,3.6011633778205588E-3,3.6011633778205588E-3,3.6011633778205588E-3,3.6011633778205588E-3,3.6011633778205588E-3,3.6011633778205588E-3,3.6011633778205588E-3,3.6011633778205588E-3,3.6011633778205588E-3,3.6011633778205588E-3,3.6011633778205588E-3,3.6011633778205588E-3,3.6011633778205588E-3,3.6011633778205588E-3,3.6011633778205588E-3,3.6011633778205588E-3,3.6011633778205588E-3,3.6011633778205588E-3,3.6011633778205588E-3,3.6011633778205588E-3,3.6011633778205588E-3,3.6011633778205588E-3,3.6011633778205588E-3,3.6011633778205588E-3,3.6011633778205588E-3,3.6011633778205588E-3,3.6011633778205588E-3,3.6011633778205588E-3]
[null,1,13,31,null,3.5709741719695868E-3,3.5709741719695868E-3,3.4871612612707614E-3,3.4856901623767601E-3,3.4859168005332126E-3,3.5709741719695868E-3,3.3988352794322059E-3,3.3733476764667538E-3,3.3373862190533279E-3,3.5709741719695868E-3,3.5519448442016314E-3,3.4981584322541274E-3,3.3419951197861293E-3,null,3.5709741719695868E-3,3.5709741719695868E-3,3.5709741719695868E-3,3.5709741719695868E-3,3.5709741719695868E-3,3.5709741719695868E-3,3.5709741719695868E-3,3.5709741719695868E-3,3.5709741719695868E-3,{"$f":"($AL29-$AB29)/($AL$16-$AB$16)+AB29","v":3.5709741719695868E-3},3.5709741719695868E-3,3.5709741719695868E-3,3.5709741719695868E-3,3.5709741719695868E-3,3.5709741719695868E-3,3.5709741719695868E-3,3.5709741719695868E-3,3.5709741719695868E-3,3.5709741719695868E-3,{"$f":"($BF29-$AL29)/($BF$16-$AL$16)+AL29","v":3.5709741719695868E-3},3.5709741719695868E-3,3.5709741719695868E-3,3.5709741719695868E-3,3.5709741719695868E-3,3.5709741719695868E-3,3.5709741719695868E-3,3.5709741719695868E-3,3.5709741719695868E-3,3.5709741719695868E-3,3.5709741719695868E-3,3.5709741719695868E-3,3.5709741719695868E-3,3.5709741719695868E-3,3.5709741719695868E-3,3.5709741719695868E-3,3.5709741719695868E-3,3.5709741719695868E-3,3.5709741719695868E-3,3.5709741719695868E-3,3.5709741719695868E-3,3.5709741719695868E-3,3.5709741719695868E-3,3.5709741719695868E-3,3.5709741719695868E-3,3.5709741719695868E-3,3.5709741719695868E-3,3.5709741719695868E-3,3.5709741719695868E-3,3.5709741719695868E-3]
[null,1,14,31,null,3.5452613116565925E-3,3.5452613116565925E-3,3.4765108005623464E-3,3.4757137729576398E-3,3.4753852193065119E-3,3.5452613116565925E-3,3.4005022419606474E-3,3.3912914565012364E-3,3.3527742915896303E-3,3.5452613116565925E-3,3.5653175384369189E-3,3.5650356547457028E-3,3.4166363044324521E-3,null,3.5452613116565925E-3,3.5452613116565925E-3,3.5452613116565925E-3,3.5452613116565925E-3,3.5452613116565925E-3,3.5452613116565925E-3,3.5452613116565925E-3,3.5452613116565925E-3,3.5452613116565925E-3,{"$f":"($AL30-$AB30)/($AL$16-$AB$16)+AB30","v":3.5452613116565925E-3},3.5452613116565925E-3,3.5452613116565925E-3,3.5452613116565925E-3,3.5452613116565925E-3,3.5452613116565925E-3,3.5452613116565925E-3,3.5452613116565925E-3,3.5452613116565925E-3,3.5452613116565925E-3,{"$f":"($BF30-$AL30)/($BF$16-$AL$16)+AL30","v":3.5452613116565925E-3},3.5452613116565925E-3,3.5452613116565925E-3,3.5452613116565925E-3,3.5452613116565925E-3,3.5452613116565925E-3,3.5452613116565925E-3,3.5452613116565925E-3,3.5452613116565925E-3,3.5452613116565925E-3,3.5452613116565925E-3,3.5452613116565925E-3,3.5452613116565925E-3,3.5452613116565925E-3,3.5452613116565925E-3,3.5452613116565925E-3,3.5452613116565925E-3,3.5452613116565925E-3,3.5452613116565925E-3,3.5452613116565925E-3,3.5452613116565925E-3,3.5452613116565925E-3,3.5452613116565925E-3,3.5452613116565925E-3,3.5452613116565925E-3,3.5452613116565925E-3,3.5452613116565925E-3,3.5452613116565925E-3,3.5452613116565925E-3,3.5452613116565925E-3]
[null,1,15,31,null,3.5083445242334653E-3,3.5083445242334653E-3,3.4452557661362798E-3,3.4450172412985652E-3,3.4444202525408625E-3,3.5083445242334653E-3,3.3857491285202361E-3,3.3875098800392098E-3,3.3512077544489557E-3,3.5083445242334653E-3,3.5445401261668895E-3,3.5717314398461364E-3,3.4331523989492752E-3,null,3.5083445242334653E-3,3.5083445242334653E-3,3.5083445242334653E-3,3.5083445242334653E-3,3.5083445242334653E-3,3.5083445242334653E-3,3.5083445242334653E-3,3.5083445242334653E-3,3.5083445242334653E-3,{"$f":"($AL31-$AB31)/($AL$16-$AB$16)+AB31","v":3.5083445242334653E-3},3.5083445242334653E-3,3.5083445242334653E-3,3.5083445242334653E-3,3.5083445242334653E-3,3.5083445242334653E-3,3.5083445242334653E-3,3.5083445242334653E-3,3.5083445242334653E-3,3.5083445242334653E-3,{"$f":"($BF31-$AL31)/($BF$16-$AL$16)+AL31","v":3.5083445242334653E-3},3.5083445242334653E-3,3.5083445242334653E-3,3.5083445242334653E-3,3.5083445242334653E-3,3.5083445242334653E-3,3.5083445242334653E-3,3.5083445242334653E-3,3.5083445242334653E-3,3.5083445242334653E-3,3.5083445242334653E-3,3.5083445242334653E-3,3.5083445242334653E-3,3.5083445242334653E-3,3.5083445242334653E-3,3.5083445242334653E-3,3.5083445242334653E-3,3.5083445242334653E-3,3.5083445242334653E-3,3.5083445242334653E-3,3.5083445242334653E-3,3.5083445242334653E-3,3.5083445242334653E-3,3.5083445242334653E-3,3.5083445242334653E-3,3.5083445242334653E-3,3.5083445242334653E-3,3.5083445242334653E-3,3.5083445242334653E-3,3.5083445242334653E-3]
[null,1,17,31,null,3.5231756846443134E-3,3.5231756846443134E-3,3.5961664456663671E-3,3.5985075607092975E-3,3.5962310667935734E-3,3.5231756846443134E-3,3.6149091316098202E-3,3.6713536014704815E-3,3.6225130489044711E-3,3.5231756846443134E-3,3.8439861735674093E-3,4.0068018936249093E-3,3.837178774165206E-3,null,3.5231756846443134E-3,3.5231756846443134E-3,3.5231756846443134E-3,3.5231756846443134E-3,3.5231756846443134E-3,3.5231756846443134E-3,3.5231756846443134E-3,3.5231756846443134E-3,3.5231756846443134E-3,{"$f":"($AL33-$AB33)/($AL$16-$AB$16)+AB33","v":3.5231756846443134E-3},3.5231756846443134E-3,3.5231756846443134E-3,3.5231756846443134E-3,3.5231756846443134E-3,3.5231756846443134E-3,3.5231756846443134E-3,3.5231756846443134E-3,3.5231756846443134E-3,3.5231756846443134E-3,{"$f":"($BF33-$AL33)/($BF$16-$AL$16)+AL33","v":3.5231756846443134E-3},3.5231756846443134E-3,3.5231756846443134E-3,3.5231756846443134E-3,3.5231756846443134E-3,3.5231756846443134E-3,3.5231756846443134E-3,3.5231756846443134E-3,3.5231756846443134E-3,3.5231756846443134E-3,3.5231756846443134E-3,3.5231756846443134E-3,3.5231756846443134E-3,3.5231756846443134E-3,3.5231756846443134E-3,3.5231756846443134E-3,3.5231756846443134E-3,3.5231756846443134E-3,3.5231756846443134E-3,3.5231756846443134E-3,3.5231756846443134E-3,3.5231756846443134E-3,3.5231756846443134E-3,3.5231756846443134E-3,3.5231756846443134E-3,3.5231756846443134E-3,3.5231756846443134E-3,3.5231756846443134E-3,3.5231756846443134E-3,3.5231756846443134E-3]
[null,2,4,28,null,2.4707467879858491E-3,2.4707467879858491E-3,2.2486235769990912E-3,2.2470910563029854E-3,2.2489016625980487E-3,2.4707467879858491E-3,2.2991234429534727E-3,2.2541855083352351E-3,2.2007856098415599E-3,2.4707467879858491E-3,2.5194742190313905E-3,2.2851622330162524E-3,2.0031714842899786E-3,null,2.4707467879858491E-3,2.4707467879858491E-3,2.4707467879858491E-3,2.4707467879858491E-3,2.4707467879858491E-3,2.4707467879858491E-3,2.4707467879858491E-3,2.4707467879858491E-3,2.4707467879858491E-3,{"$f":"($AL44-$AB44)/($AL$16-$AB$16)+AB44","v":2.4707467879858491E-3},2.4707467879858491E-3,2.4707467879858491E-3,2.4707467879858491E-3,2.4707467879858491E-3,2.4707467879858491E-3,2.4707467879858491E-3,2.4707467879858491E-3,2.4707467879858491E-3,2.4707467879858491E-3,{"$f":"($BF44-$AL44)/($BF$16-$AL$16)+AL44","v":2.4707467879858491E-3},2.4707467879858491E-3,2.4707467879858491E-3,2.4707467879858491E-3,2.4707467879858491E-3,2.4707467879858491E-3,2.4707467879858491E-3,2.4707467879858491E-3,2.4707467879858491E-3,2.4707467879858491E-3,2.4707467879858491E-3,2.4707467879858491E-3,2.4707467879858491E-3,2.4707467879858491E-3,2.4707467879858491E-3,2.4707467879858491E-3,2.4707467879858491E-3,2.4707467879858491E-3,2.4707467879858491E-3,2.4707467879858491E-3,2.4707467879858491E-3,2.4707467879858491E-3,2.4707467879858491E-3,2.4707467879858491E-3,2.4707467879858491E-3,2.4707467879858491E-3,2.4707467879858491E-3,2.4707467879858491E-3,2.4707467879858491E-3,2.4707467879858491E-3]
[null,2,12,28,null,3.2080940827157851E-3,3.2080940827157851E-3,3.0654228272279154E-3,3.0634395680109554E-3,3.064247830734149E-3,3.2080940827157851E-3,2.9858886685089209E-3,2.9505947200231977E-3,2.9246850725630218E-3,3.2080940827157851E-3,3.1211767414384404E-3,3.0607245336075495E-3,2.9453622932168635E-3,null,3.2080940827157851E-3,3.2080940827157851E-3,3.2080940827157851E-3,3.2080940827157851E-3,3.2080940827157851E-3,3.2080940827157851E-3,3.2080940827157851E-3,3.2080940827157851E-3,3.2080940827157851E-3,{"$f":"($AL52-$AB52)/($AL$16-$AB$16)+AB52","v":3.2080940827157851E-3},3.2080940827157851E-3,3.2080940827157851E-3,3.2080940827157851E-3,3.2080940827157851E-3,3.2080940827157851E-3,3.2080940827157851E-3,3.2080940827157851E-3,3.2080940827157851E-3,3.2080940827157851E-3,{"$f":"($BF52-$AL52)/($BF$16-$AL$16)+AL52","v":3.2080940827157851E-3},3.2080940827157851E-3,3.2080940827157851E-3,3.2080940827157851E-3,3.2080940827157851E-3,3.2080940827157851E-3,3.2080940827157851E-3,3.2080940827157851E-3,3.2080940827157851E-3,3.2080940827157851E-3,3.2080940827157851E-3,3.2080940827157851E-3,3.2080940827157851E-3,3.2080940827157851E-3,3.2080940827157851E-3,3.2080940827157851E-3,3.2080940827157851E-3,3.2080940827157851E-3,3.2080940827157851E-3,3.2080940827157851E-3,3.2080940827157851E-3,3.2080940827157851E-3,3.2080940827157851E-3,3.2080940827157851E-3,3.2080940827157851E-3,3.2080940827157851E-3,3.2080940827157851E-3,3.2080940827157851E-3,3.2080940827157851E-3,3.2080940827157851E-3]
[null,2,22,28,null,3.2662038406966335E-3,3.2662038406966335E-3,2.9782344348368733E-3,2.9828453795426855E-3,2.9796659875694401E-3,3.2662038406966335E-3,3.0551412332045888E-3,3.1529325274940261E-3,3.122002371508302E-3,3.2662038406966335E-3,3.1856942111146039E-3,3.4107838075743417E-3,3.3737028319149095E-3,null,3.2662038406966335E-3,3.2662038406966335E-3,3.2662038406966335E-3,3.2662038406966335E-3,3.2662038406966335E-3,3.2662038406966335E-3,3.2662038406966335E-3,3.2662038406966335E-3,3.2662038406966335E-3,{"$f":"($AL62-$AB62)/($AL$16-$AB$16)+AB62","v":3.2662038406966335E-3},3.2662038406966335E-3,3.2662038406966335E-3,3.2662038406966335E-3,3.2662038406966335E-3,3.2662038406966335E-3,3.2662038406966335E-3,3.2662038406966335E-3,3.2662038406966335E-3,3.2662038406966335E-3,{"$f":"($BF62-$AL62)/($BF$16-$AL$16)+AL62","v":3.2662038406966335E-3},3.2662038406966335E-3,3.2662038406966335E-3,3.2662038406966335E-3,3.2662038406966335E-3,3.2662038406966335E-3,3.2662038406966335E-3,3.2662038406966335E-3,3.2662038406966335E-3,3.2662038406966335E-3,3.2662038406966335E-3,3.2662038406966335E-3,3.2662038406966335E-3,3.2662038406966335E-3,3.2662038406966335E-3,3.2662038406966335E-3,3.2662038406966335E-3,3.2662038406966335E-3,3.2662038406966335E-3,3.2662038406966335E-3,3.2662038406966335E-3,3.2662038406966335E-3,3.2662038406966335E-3,3.2662038406966335E-3,3.2662038406966335E-3,3.2662038406966335E-3,3.2662038406966335E-3,3.2662038406966335E-3,3.2662038406966335E-3,3.2662038406966335E-3]
[null,3,7,31,null,3.2551218373949283E-3,3.2551218373949283E-3,3.0446916167901242E-3,3.0410059681226145E-3,3.0442059715800446E-3,3.2551218373949283E-3,3.0394779954970117E-3,2.9547596212473552E-3,2.9029273573825311E-3,3.2551218373949283E-3,3.3002163443254188E-3,3.0077250079260666E-3,2.6732760943542202E-3,null,3.2551218373949283E-3,3.2551218373949283E-3,3.2551218373949283E-3,3.2551218373949283E-3,3.2551218373949283E-3,3.2551218373949283E-3,3.2551218373949283E-3,3.2551218373949283E-3,3.2551218373949283E-3,{"$f":"($AL71-$AB71)/($AL$16-$AB$16)+AB71","v":3.2551218373949283E-3},3.2551218373949283E-3,3.2551218373949283E-3,3.2551218373949283E-3,3.2551218373949283E-3,3.2551218373949283E-3,3.2551218373949283E-3,3.2551218373949283E-3,3.2551218373949283E-3,3.2551218373949283E-3,{"$f":"($BF71-$AL71)/($BF$16-$AL$16)+AL71","v":3.2551218373949283E-3},3.2551218373949283E-3,3.2551218373949283E-3,3.2551218373949283E-3,3.2551218373949283E-3,3.2551218373949283E-3,3.2551218373949283E-3,3.2551218373949283E-3,3.2551218373949283E-3,3.2551218373949283E-3,3.2551218373949283E-3,3.2551218373949283E-3,3.2551218373949283E-3,3.2551218373949283E-3,3.2551218373949283E-3,3.2551218373949283E-3,3.2551218373949283E-3,3.2551218373949283E-3,3.2551218373949283E-3,3.2551218373949283E-3,3.2551218373949283E-3,3.2551218373949283E-3,3.2551218373949283E-3,3.2551218373949283E-3,3.2551218373949283E-3,3.2551218373949283E-3,3.2551218373949283E-3,3.2551218373949283E-3,3.2551218373949283E-3,3.2551218373949283E-3]
[null,3,12,31,null,3.5466634354535077E-3,3.5466634354535077E-3,3.4950439337124626E-3,3.4927569552443312E-3,3.4934999234395451E-3,3.5466634354535077E-3,3.3762709040005071E-3,3.3347624049176543E-3,3.3225503003204322E-3,3.5466634354535077E-3,3.442568630948533E-3,3.3810531644984094E-3,3.3363919077233307E-3,null,3.5466634354535077E-3,3.5466634354535077E-3,3.5466634354535077E-3,3.5466634354535077E-3,3.5466634354535077E-3,3.5466634354535077E-3,3.5466634354535077E-3,3.5466634354535077E-3,3.5466634354535077E-3,{"$f":"($AL76-$AB76)/($AL$16-$AB$16)+AB76","v":3.5466634354535077E-3},3.5466634354535077E-3,3.5466634354535077E-3,3.5466634354535077E-3,3.5466634354535077E-3,3.5466634354535077E-3,3.5466634354535077E-3,3.5466634354535077E-3,3.5466634354535077E-3,3.5466634354535077E-3,{"$f":"($BF76-$AL76)/($BF$16-$AL$16)+AL76","v":3.5466634354535077E-3},3.5466634354535077E-3,3.5466634354535077E-3,3.5466634354535077E-3,3.5466634354535077E-3,3.5466634354535077E-3,3.5466634354535077E-3,3.5466634354535077E-3,3.5466634354535077E-3,3.5466634354535077E-3,3.5466634354535077E-3,3.5466634354535077E-3,3.5466634354535077E-3,3.5466634354535077E-3,3.5466634354535077E-3,3.5466634354535077E-3,3.5466634354535077E-3,3.5466634354535077E-3,3.5466634354535077E-3,3.5466634354535077E-3,3.5466634354535077E-3,3.5466634354535077E-3,3.5466634354535077E-3,3.5466634354535077E-3,3.5466634354535077E-3,3.5466634354535077E-3,3.5466634354535077E-3,3.5466634354535077E-3,3.5466634354535077E-3,3.5466634354535077E-3]
[null,3,19,31,null,3.7792200367635989E-3,3.7792200367635989E-3,3.7866899839541666E-3,3.7920906719178201E-3,3.7877795892709235E-3,3.7792200367635989E-3,3.8701735193636278E-3,3.9922335034357232E-3,3.9620661116730798E-3,3.7792200367635989E-3,3.995748892464332E-3,4.3477466860953797E-3,4.3383874097302298E-3,null,3.7792200367635989E-3,3.7792200367635989E-3,3.7792200367635989E-3,3.7792200367635989E-3,3.7792200367635989E-3,3.7792200367635989E-3,3.7792200367635989E-3,3.7792200367635989E-3,3.7792200367635989E-3,{"$f":"($AL83-$AB83)/($AL$16-$AB$16)+AB83","v":3.7792200367635989E-3},3.7792200367635989E-3,3.7792200367635989E-3,3.7792200367635989E-3,3.7792200367635989E-3,3.7792200367635989E-3,3.7792200367635989E-3,3.7792200367635989E-3,3.7792200367635989E-3,3.7792200367635989E-3,{"$f":"($BF83-$AL83)/($BF$16-$AL$16)+AL83","v":3.7792200367635989E-3},3.7792200367635989E-3,3.7792200367635989E-3,3.7792200367635989E-3,3.7792200367635989E-3,3.7792200367635989E-3,3.7792200367635989E-3,3.7792200367635989E-3,3.7792200367635989E-3,3.7792200367635989E-3,3.7792200367635989E-3,3.7792200367635989E-3,3.7792200367635989E-3,3.7792200367635989E-3,3.7792200367635989E-3,3.7792200367635989E-3,3.7792200367635989E-3,3.7792200367635989E-3,3.7792200367635989E-3,3.7792200367635989E-3,3.7792200367635989E-3,3.7792200367635989E-3,3.7792200367635989E-3,3.7792200367635989E-3,3.7792200367635989E-3,3.7792200367635989E-3,3.7792200367635989E-3,3.7792200367635989E-3,3.7792200367635989E-3,3.7792200367635989E-3]
[null,4,4,30,null,2.6481502836694566E-3,2.6481502836694566E-3,2.5682142482735394E-3,2.5663157163289835E-3,2.5685199979976008E-3,2.6481502836694566E-3,2.6272578416475763E-3,2.5723548978283947E-3,2.5488114160033821E-3,2.6481502836694566E-3,2.7252123370684112E-3,2.4678188233638121E-3,2.310732053518439E-3,null,2.6481502836694566E-3,2.6481502836694566E-3,2.6481502836694566E-3,2.6481502836694566E-3,2.6481502836694566E-3,2.6481502836694566E-3,2.6481502836694566E-3,2.6481502836694566E-3,2.6481502836694566E-3,{"$f":"($AL92-$AB92)/($AL$16-$AB$16)+AB92","v":2.6481502836694566E-3},2.6481502836694566E-3,2.6481502836694566E-3,2.6481502836694566E-3,2.6481502836694566E-3,2.6481502836694566E-3,2.6481502836694566E-3,2.6481502836694566E-3,2.6481502836694566E-3,2.6481502836694566E-3,{"$f":"($BF92-$AL92)/($BF$16-$AL$16)+AL92","v":2.6481502836694566E-3},2.6481502836694566E-3,2.6481502836694566E-3,2.6481502836694566E-3,2.6481502836694566E-3,2.6481502836694566E-3,2.6481502836694566E-3,2.6481502836694566E-3,2.6481502836694566E-3,2.6481502836694566E-3,2.6481502836694566E-3,2.6481502836694566E-3,2.6481502836694566E-3,2.6481502836694566E-3,2.6481502836694566E-3,2.6481502836694566E-3,2.6481502836694566E-3,2.6481502836694566E-3,2.6481502836694566E-3,2.6481502836694566E-3,2.6481502836694566E-3,2.6481502836694566E-3,2.6481502836694566E-3,2.6481502836694566E-3,2.6481502836694566E-3,2.6481502836694566E-3,2.6481502836694566E-3,2.6481502836694566E-3,2.6481502836694566E-3,2.6481502836694566E-3]
[null,4,13,30,null,3.4171498699514936E-3,3.4171498699514936E-3,3.3943984600373085E-3,3.39297741093952E-3,3.3931601626031867E-3,3.4171498699514936E-3,3.2972452480494636E-3,3.2715087782483609E-3,3.2639962042831077E-3,3.4171498699514936E-3,3.3321622715670033E-3,3.2958744627329126E-3,3.2743363769669044E-3,null,3.4171498699514936E-3,3.4171498699514936E-3,3.4171498699514936E-3,3.4171498699514936E-3,3.4171498699514936E-3,3.4171498699514936E-3,3.4171498699514936E-3,3.4171498699514936E-3,3.4171498699514936E-3,{"$f":"($AL101-$AB101)/($AL$16-$AB$16)+AB101","v":3.4171498699514936E-3},3.4171498699514936E-3,3.4171498699514936E-3,3.4171498699514936E-3,3.4171498699514936E-3,3.4171498699514936E-3,3.4171498699514936E-3,3.4171498699514936E-3,3.4171498699514936E-3,3.4171498699514936E-3,{"$f":"($BF101-$AL101)/($BF$16-$AL$16)+AL101","v":3.4171498699514936E-3},3.4171498699514936E-3,3.4171498699514936E-3,3.4171498699514936E-3,3.4171498699514936E-3,3.4171498699514936E-3,3.4171498699514936E-3,3.4171498699514936E-3,3.4171498699514936E-3,3.4171498699514936E-3,3.4171498699514936E-3,3.4171498699514936E-3,3.4171498699514936E-3,3.4171498699514936E-3,3.4171498699514936E-3,3.4171498699514936E-3,3.4171498699514936E-3,3.4171498699514936E-3,3.4171498699514936E-3,3.4171498699514936E-3,3.4171498699514936E-3,3.4171498699514936E-3,3.4171498699514936E-3,3.4171498699514936E-3,3.4171498699514936E-3,3.4171498699514936E-3,3.4171498699514936E-3,3.4171498699514936E-3,3.4171498699514936E-3,3.4171498699514936E-3]
[null,4,23,30,null,2.9633799359367894E-3,2.9633799359367894E-3,2.8610081736788477E-3,2.8657064873559498E-3,2.8625144314143413E-3,2.9633799359367894E-3,3.0063378033372608E-3,3.1024865172180637E-3,3.0903826595282862E-3,2.9633799359367894E-3,3.0591450914488204E-3,3.2790044551235832E-3,3.3463966997616642E-3,null,2.9633799359367894E-3,2.9633799359367894E-3,2.9633799359367894E-3,2.9633799359367894E-3,2.9633799359367894E-3,2.9633799359367894E-3,2.9633799359367894E-3,2.9633799359367894E-3,2.9633799359367894E-3,{"$f":"($AL111-$AB111)/($AL$16-$AB$16)+AB111","v":2.9633799359367894E-3},2.9633799359367894E-3,2.9633799359367894E-3,2.9633799359367894E-3,2.9633799359367894E-3,2.9633799359367894E-3,2.9633799359367894E-3,2.9633799359367894E-3,2.9633799359367894E-3,2.9633799359367894E-3,{"$f":"($BF111-$AL111)/($BF$16-$AL$16)+AL111","v":2.9633799359367894E-3},2.9633799359367894E-3,2.9633799359367894E-3,2.9633799359367894E-3,2.9633799359367894E-3,2.9633799359367894E-3,2.9633799359367894E-3,2.9633799359367894E-3,2.9633799359367894E-3,2.9633799359367894E-3,2.9633799359367894E-3,2.9633799359367894E-3,2.9633799359367894E-3,2.9633799359367894E-3,2.9633799359367894E-3,2.9633799359367894E-3,2.9633799359367894E-3,2.9633799359367894E-3,2.9633799359367894E-3,2.9633799359367894E-3,2.9633799359367894E-3,2.9633799359367894E-3,2.9633799359367894E-3,2.9633799359367894E-3,2.9633799359367894E-3,2.9633799359367894E-3,2.9633799359367894E-3,2.9633799359367894E-3,2.9633799359367894E-3,2.9633799359367894E-3]
[null,5,12,31,null,3.6220036402181861E-3,3.6220036402181861E-3,3.7043432831592176E-3,3.7016874102117018E-3,3.7027763161077147E-3,3.6220036402181861E-3,3.5873796794940178E-3,3.5372783925751842E-3,3.5538635489374068E-3,3.6220036402181861E-3,3.5307500439168411E-3,3.4480262271672016E-3,3.5124862882468209E-3,null,3.6220036402181861E-3,3.6220036402181861E-3,3.6220036402181861E-3,3.6220036402181861E-3,3.6220036402181861E-3,3.6220036402181861E-3,3.6220036402181861E-3,3.6220036402181861E-3,3.6220036402181861E-3,{"$f":"($AL124-$AB124)/($AL$16-$AB$16)+AB124","v":3.6220036402181861E-3},3.6220036402181861E-3,3.6220036402181861E-3,3.6220036402181861E-3,3.6220036402181861E-3,3.6220036402181861E-3,3.6220036402181861E-3,3.6220036402181861E-3,3.6220036402181861E-3,3.6220036402181861E-3,{"$f":"($BF124-$AL124)/($BF$16-$AL$16)+AL124","v":3.6220036402181861E-3},3.6220036402181861E-3,3.6220036402181861E-3,3.6220036402181861E-3,3.6220036402181861E-3,3.6220036402181861E-3,3.6220036402181861E-3,3.6220036402181861E-3,3.6220036402181861E-3,3.6220036402181861E-3,3.6220036402181861E-3,3.6220036402181861E-3,3.6220036402181861E-3,3.6220036402181861E-3,3.6220036402181861E-3,3.6220036402181861E-3,3.6220036402181861E-3,3.6220036402181861E-3,3.6220036402181861E-3,3.6220036402181861E-3,3.6220036402181861E-3,3.6220036402181861E-3,3.6220036402181861E-3,3.6220036402181861E-3,3.6220036402181861E-3,3.6220036402181861E-3,3.6220036402181861E-3,3.6220036402181861E-3,3.6220036402181861E-3,3.6220036402181861E-3]
[null,5,18,31,null,3.5579718686851495E-3,3.5579718686851495E-3,3.6398941484967209E-3,3.6439790315767463E-3,3.640759680935354E-3,3.5579718686851495E-3,3.6570862527186337E-3,3.7531357106685361E-3,3.7559979557679839E-3,3.5579718686851495E-3,3.6295699609674523E-3,3.9429630373511021E-3,4.0465831975175538E-3,null,3.5579718686851495E-3,3.5579718686851495E-3,3.5579718686851495E-3,3.5579718686851495E-3,3.5579718686851495E-3,3.5579718686851495E-3,3.5579718686851495E-3,3.5579718686851495E-3,3.5579718686851495E-3,{"$f":"($AL130-$AB130)/($AL$16-$AB$16)+AB130","v":3.5579718686851495E-3},3.5579718686851495E-3,3.5579718686851495E-3,3.5579718686851495E-3,3.5579718686851495E-3,3.5579718686851495E-3,3.5579718686851495E-3,3.5579718686851495E-3,3.5579718686851495E-3,3.5579718686851495E-3,{"$f":"($BF130-$AL130)/($BF$16-$AL$16)+AL130","v":3.5579718686851495E-3},3.5579718686851495E-3,3.5579718686851495E-3,3.5579718686851495E-3,3.5579718686851495E-3,3.5579718686851495E-3,3.5579718686851495E-3,3.5579718686851495E-3,3.5579718686851495E-3,3.5579718686851495E-3,3.5579718686851495E-3,3.5579718686851495E-3,3.5579718686851495E-3,3.5579718686851495E-3,3.5579718686851495E-3,3.5579718686851495E-3,3.5579718686851495E-3,3.5579718686851495E-3,3.5579718686851495E-3,3.5579718686851495E-3,{"$f":"BF130","v":3.5579718686851495E-3},3.5579718686851495E-3,3.5579718686851495E-3,3.5579718686851495E-3,3.5579718686851495E-3,3.5579718686851495E-3,3.5579718686851495E-3,3.5579718686851495E-3,3.5579718686851495E-3,3.5579718686851495E-3]
[null,6,6,30,null,3.0089925035538287E-3,3.0089925035538287E-3,3.1999191867224828E-3,3.1959906525996142E-3,3.1989753719665827E-3,3.0089925035538287E-3,3.1281513529968956E-3,3.0319398711320059E-3,3.0611537731706452E-3,3.0089925035538287E-3,2.918108892586977E-3,2.5898329620696338E-3,2.662394263264355E-3,null,3.0089925035538287E-3,3.0089925035538287E-3,3.0089925035538287E-3,3.0089925035538287E-3,3.0089925035538287E-3,3.0089925035538287E-3,3.0089925035538287E-3,3.0089925035538287E-3,3.0089925035538287E-3,{"$f":"($AL142-$AB142)/($AL$16-$AB$16)+AB142","v":3.0089925035538287E-3},3.0089925035538287E-3,3.0089925035538287E-3,3.0089925035538287E-3,3.0089925035538287E-3,3.0089925035538287E-3,3.0089925035538287E-3,3.0089925035538287E-3,3.0089925035538287E-3,3.0089925035538287E-3,{"$f":"($BF142-$AL142)/($BF$16-$AL$16)+AL142","v":3.0089925035538287E-3},3.0089925035538287E-3,3.0089925035538287E-3,3.0089925035538287E-3,3.0089925035538287E-3,3.0089925035538287E-3,3.0089925035538287E-3,3.0089925035538287E-3,3.0089925035538287E-3,3.0089925035538287E-3,3.0089925035538287E-3,3.0089925035538287E-3,3.0089925035538287E-3,3.0089925035538287E-3,3.0089925035538287E-3,3.0089925035538287E-3,3.0089925035538287E-3,3.0089925035538287E-3,3.0089925035538287E-3,3.0089925035538287E-3,3.0089925035538287E-3,3.0089925035538287E-3,3.0089925035538287E-3,3.0089925035538287E-3,3.0089925035538287E-3,3.0089925035538287E-3,3.0089925035538287E-3,3.0089925035538287E-3,3.0089925035538287E-3,3.0089925035538287E-3]
[null,6,9,30,null,3.5419867865159704E-3,3.5419867865159704E-3,3.8191858493227234E-3,3.8161245299914055E-3,3.8176302281494184E-3,3.5419867865159704E-3,3.7195801410455881E-3,3.6762992621814814E-3,3.6922332894365625E-3,3.5419867865159704E-3,3.7184942500016228E-3,3.7911240453758857E-3,3.8648090089173281E-3,null,{"$f":"F145","v":3.5419867865159704E-3},3.5419867865159704E-3,3.5419867865159704E-3,3.5419867865159704E-3,3.5419867865159704E-3,3.5419867865159704E-3,3.5419867865159704E-3,3.5419867865159704E-3,{"$f":"SUMPRODUCT(($G$10:$R$10=$B$4)*($G$11:$R$11=AB$16)*$G145:$R145)","v":3.5419867865159704E-3},{"$f":"($AL145-$AB145)/($AL$16-$AB$16)+AB145","v":3.5419867865159704E-3},3.5419867865159704E-3,3.5419867865159704E-3,3.5419867865159704E-3,3.5419867865159704E-3,3.5419867865159704E-3,3.5419867865159704E-3,3.5419867865159704E-3,3.5419867865159704E-3,{"$f":"SUMPRODUCT(($G$10:$R$10=$B$4)*($G$11:$R$11=AL$16)*$G145:$R145)","v":3.5419867865159704E-3},{"$f":"($BF145-$AL145)/($BF$16-$AL$16)+AL145","v":3.5419867865159704E-3},3.5419867865159704E-3,3.5419867865159704E-3,3.5419867865159704E-3,3.5419867865159704E-3,3.5419867865159704E-3,3.5419867865159704E-3,3.5419867865159704E-3,3.5419867865159704E-3,3.5419867865159704E-3,3.5419867865159704E-3,3.5419867865159704E-3,3.5419867865159704E-3,3.5419867865159704E-3,3.5419867865159704E-3,3.5419867865159704E-3,3.5419867865159704E-3,3.5419867865159704E-3,3.5419867865159704E-3,{"$f":"SUMPRODUCT(($G$10:$R$10=$B$4)*($G$11:$R$11=BF$16)*$G145:$R145)","v":3.5419867865159704E-3},3.5419867865159704E-3,3.5419867865159704E-3,3.5419867865159704E-3,3.5419867865159704E-3,3.5419867865159704E-3,3.5419867865159704E-3,3.5419867865159704E-3,3.5419867865159704E-3,3.5419867865159704E-3,3.5419867865159704E-3]
[null,6,23,30,null,3.2265698941142669E-3,3.2265698941142669E-3,3.2699920000191433E-3,3.2740851328354917E-3,3.2714714339628199E-3,3.2265698941142669E-3,3.410529725824256E-3,3.491411751736396E-3,3.5268628117360494E-3,3.2265698941142669E-3,3.2764206133421578E-3,3.4648095683033685E-3,3.6964783969361389E-3,null,3.2265698941142669E-3,3.2265698941142669E-3,3.2265698941142669E-3,3.2265698941142669E-3,3.2265698941142669E-3,3.2265698941142669E-3,3.2265698941142669E-3,3.2265698941142669E-3,3.2265698941142669E-3,{"$f":"($AL159-$AB159)/($AL$16-$AB$16)+AB159","v":3.2265698941142669E-3},3.2265698941142669E-3,3.2265698941142669E-3,3.2265698941142669E-3,3.2265698941142669E-3,3.2265698941142669E-3,3.2265698941142669E-3,3.2265698941142669E-3,3.2265698941142669E-3,3.2265698941142669E-3,{"$f":"($BF159-$AL159)/($BF$16-$AL$16)+AL159","v":3.2265698941142669E-3},3.2265698941142669E-3,3.2265698941142669E-3,3.2265698941142669E-3,3.2265698941142669E-3,3.2265698941142669E-3,3.2265698941142669E-3,3.2265698941142669E-3,3.2265698941142669E-3,3.2265698941142669E-3,3.2265698941142669E-3,3.2265698941142669E-3,3.2265698941142669E-3,3.2265698941142669E-3,3.2265698941142669E-3,3.2265698941142669E-3,3.2265698941142669E-3,3.2265698941142669E-3,3.2265698941142669E-3,3.2265698941142669E-3,3.2265698941142669E-3,3.2265698941142669E-3,3.2265698941142669E-3,3.2265698941142669E-3,3.2265698941142669E-3,3.2265698941142669E-3,3.2265698941142669E-3,3.2265698941142669E-3,3.2265698941142669E-3,3.2265698941142669E-3]
[null,7,3,31,null,3.0189902558448761E-3,3.0189902558448761E-3,3.1344507273945161E-3,3.1327763947649181E-3,3.1346919732724346E-3,3.0189902558448761E-3,3.1985943177210039E-3,3.146556370567319E-3,3.2004964726183326E-3,3.0189902558448761E-3,2.9490666477724387E-3,2.7326626048139895E-3,2.935296134032222E-3,null,3.0189902558448761E-3,3.0189902558448761E-3,3.0189902558448761E-3,3.0189902558448761E-3,3.0189902558448761E-3,3.0189902558448761E-3,3.0189902558448761E-3,3.0189902558448761E-3,3.0189902558448761E-3,{"$f":"($AL163-$AB163)/($AL$16-$AB$16)+AB163","v":3.0189902558448761E-3},3.0189902558448761E-3,3.0189902558448761E-3,3.0189902558448761E-3,3.0189902558448761E-3,3.0189902558448761E-3,3.0189902558448761E-3,3.0189902558448761E-3,3.0189902558448761E-3,3.0189902558448761E-3,{"$f":"($BF163-$AL163)/($BF$16-$AL$16)+AL163","v":3.0189902558448761E-3},3.0189902558448761E-3,3.0189902558448761E-3,3.0189902558448761E-3,3.0189902558448761E-3,3.0189902558448761E-3,3.0189902558448761E-3,3.0189902558448761E-3,3.0189902558448761E-3,3.0189902558448761E-3,3.0189902558448761E-3,3.0189902558448761E-3,3.0189902558448761E-3,3.0189902558448761E-3,3.0189902558448761E-3,3.0189902558448761E-3,3.0189902558448761E-3,3.0189902558448761E-3,3.0189902558448761E-3,3.0189902558448761E-3,3.0189902558448761E-3,3.0189902558448761E-3,3.0189902558448761E-3,3.0189902558448761E-3,3.0189902558448761E-3,3.0189902558448761E-3,3.0189902558448761E-3,3.0189902558448761E-3,3.0189902558448761E-3,3.0189902558448761E-3]
[null,{"$f":"B146+1","v":7},{"$f":"C146","v":10},31,null,4.0730651239171099E-3,4.0730651239171099E-3,4.4299386648782874E-3,4.426107229732342E-3,4.4285970941562534E-3,4.0730651239171099E-3,4.3207986223477339E-3,4.2567975606502117E-3,4.3184194517053628E-3,4.0730651239171099E-3,4.1442537505534133E-3,4.1520363589950425E-3,4.3628298388768113E-3,null,4.0730651239171099E-3,4.0730651239171099E-3,4.0730651239171099E-3,4.0730651239171099E-3,4.0730651239171099E-3,4.0730651239171099E-3,4.0730651239171099E-3,4.0730651239171099E-3,4.0730651239171099E-3,{"$f":"($AL170-$AB170)/($AL$16-$AB$16)+AB170","v":4.0730651239171099E-3},4.0730651239171099E-3,4.0730651239171099E-3,4.0730651239171099E-3,4.0730651239171099E-3,4.0730651239171099E-3,4.0730651239171099E-3,4.0730651239171099E-3,4.0730651239171099E-3,4.0730651239171099E-3,{"$f":"($BF170-$AL170)/($BF$16-$AL$16)+AL170","v":4.0730651239171099E-3},4.0730651239171099E-3,4.0730651239171099E-3,4.0730651239171099E-3,4.0730651239171099E-3,4.0730651239171099E-3,4.0730651239171099E-3,4.0730651239171099E-3,4.0730651239171099E-3,4.0730651239171099E-3,4.0730651239171099E-3,4.0730651239171099E-3,4.0730651239171099E-3,4.0730651239171099E-3,4.0730651239171099E-3,4.0730651239171099E-3,4.0730651239171099E-3,4.0730651239171099E-3,4.0730651239171099E-3,4.0730651239171099E-3,4.0730651239171099E-3,4.0730651239171099E-3,4.0730651239171099E-3,4.0730651239171099E-3,4.0730651239171099E-3,4.0730651239171099E-3,4.0730651239171099E-3,4.0730651239171099E-3,4.0730651239171099E-3,4.0730651239171099E-3]
[null,7,21,31,null,4.3039801082351611E-3,4.3039801082351611E-3,4.3451323819124156E-3,4.3493137795387804E-3,4.3469401410270074E-3,4.3039801082351611E-3,4.4378595757903891E-3,4.5225285497240827E-3,4.6041786069263837E-3,4.3039801082351611E-3,4.0932342102498265E-3,4.3246593035284131E-3,4.6938667048414158E-3,null,4.3039801082351611E-3,4.3039801082351611E-3,4.3039801082351611E-3,4.3039801082351611E-3,4.3039801082351611E-3,4.3039801082351611E-3,4.3039801082351611E-3,4.3039801082351611E-3,4.3039801082351611E-3,{"$f":"($AL181-$AB181)/($AL$16-$AB$16)+AB181","v":4.3039801082351611E-3},4.3039801082351611E-3,4.3039801082351611E-3,4.3039801082351611E-3,4.3039801082351611E-3,4.3039801082351611E-3,4.3039801082351611E-3,4.3039801082351611E-3,4.3039801082351611E-3,4.3039801082351611E-3,{"$f":"($BF181-$AL181)/($BF$16-$AL$16)+AL181","v":4.3039801082351611E-3},4.3039801082351611E-3,4.3039801082351611E-3,4.3039801082351611E-3,4.3039801082351611E-3,4.3039801082351611E-3,4.3039801082351611E-3,4.3039801082351611E-3,4.3039801082351611E-3,4.3039801082351611E-3,4.3039801082351611E-3,4.3039801082351611E-3,4.3039801082351611E-3,4.3039801082351611E-3,4.3039801082351611E-3,4.3039801082351611E-3,4.3039801082351611E-3,4.3039801082351611E-3,4.3039801082351611E-3,4.3039801082351611E-3,4.3039801082351611E-3,4.3039801082351611E-3,4.3039801082351611E-3,4.3039801082351611E-3,4.3039801082351611E-3,4.3039801082351611E-3,4.3039801082351611E-3,4.3039801082351611E-3,4.3039801082351611E-3,4.3039801082351611E-3]
[null,8,9,31,null,4.0222664400201766E-3,4.0222664400201766E-3,4.2604314424899876E-3,4.2567570544649307E-3,4.2589869401687868E-3,4.0222664400201766E-3,4.1587226089626105E-3,4.1000100336093396E-3,4.1423462364525892E-3,4.0222664400201766E-3,4.0331416860439279E-3,4.0657924884135626E-3,4.2184676147125821E-3,null,4.0222664400201766E-3,4.0222664400201766E-3,4.0222664400201766E-3,4.0222664400201766E-3,4.0222664400201766E-3,4.0222664400201766E-3,4.0222664400201766E-3,4.0222664400201766E-3,4.0222664400201766E-3,{"$f":"($AL193-$AB193)/($AL$16-$AB$16)+AB193","v":4.0222664400201766E-3},4.0222664400201766E-3,4.0222664400201766E-3,4.0222664400201766E-3,4.0222664400201766E-3,4.0222664400201766E-3,4.0222664400201766E-3,4.0222664400201766E-3,4.0222664400201766E-3,4.0222664400201766E-3,{"$f":"($BF193-$AL193)/($BF$16-$AL$16)+AL193","v":4.0222664400201766E-3},4.0222664400201766E-3,4.0222664400201766E-3,4.0222664400201766E-3,4.0222664400201766E-3,4.0222664400201766E-3,4.0222664400201766E-3,4.0222664400201766E-3,4.0222664400201766E-3,4.0222664400201766E-3,4.0222664400201766E-3,4.0222664400201766E-3,4.0222664400201766E-3,4.0222664400201766E-3,4.0222664400201766E-3,4.0222664400201766E-3,4.0222664400201766E-3,4.0222664400201766E-3,4.0222664400201766E-3,4.0222664400201766E-3,4.0222664400201766E-3,4.0222664400201766E-3,4.0222664400201766E-3,4.0222664400201766E-3,4.0222664400201766E-3,4.0222664400201766E-3,4.0222664400201766E-3,4.0222664400201766E-3,4.0222664400201766E-3,4.0222664400201766E-3]
[null,8,15,31,null,5.0021071264470382E-3,5.0021071264470382E-3,5.1675237102471001E-3,5.164680367122006E-3,5.1668723600480177E-3,5.0021071264470382E-3,5.0081685905841531E-3,4.9475841957300707E-3,5.0589852566802511E-3,5.0021071264470382E-3,4.4764308775435864E-3,4.3663686260112956E-3,4.7062294217203732E-3,null,5.0021071264470382E-3,5.0021071264470382E-3,5.0021071264470382E-3,5.0021071264470382E-3,5.0021071264470382E-3,5.0021071264470382E-3,5.0021071264470382E-3,5.0021071264470382E-3,5.0021071264470382E-3,{"$f":"($AL199-$AB199)/($AL$16-$AB$16)+AB199","v":5.0021071264470382E-3},5.0021071264470382E-3,5.0021071264470382E-3,5.0021071264470382E-3,5.0021071264470382E-3,5.0021071264470382E-3,5.0021071264470382E-3,5.0021071264470382E-3,5.0021071264470382E-3,5.0021071264470382E-3,{"$f":"($BF199-$AL199)/($BF$16-$AL$16)+AL199","v":5.0021071264470382E-3},5.0021071264470382E-3,5.0021071264470382E-3,5.0021071264470382E-3,5.0021071264470382E-3,5.0021071264470382E-3,5.0021071264470382E-3,5.0021071264470382E-3,5.0021071264470382E-3,5.0021071264470382E-3,5.0021071264470382E-3,5.0021071264470382E-3,5.0021071264470382E-3,5.0021071264470382E-3,5.0021071264470382E-3,5.0021071264470382E-3,5.0021071264470382E-3,5.0021071264470382E-3,5.0021071264470382E-3,5.0021071264470382E-3,5.0021071264470382E-3,5.0021071264470382E-3,5.0021071264470382E-3,5.0021071264470382E-3,5.0021071264470382E-3,5.0021071264470382E-3,5.0021071264470382E-3,5.0021071264470382E-3,5.0021071264470382E-3,5.0021071264470382E-3]
[null,9,3,30,null,2.9336174634153134E-3,2.9336174634153134E-3,2.8201726260367994E-3,2.8188420504866489E-3,2.8201930601728393E-3,2.9336174634153134E-3,2.8615851505827614E-3,2.8193520410356686E-3,2.8449235279070042E-3,2.9336174634153134E-3,2.6924065889577541E-3,2.5034431279074023E-3,2.6172936213684425E-3,null,2.9336174634153134E-3,2.9336174634153134E-3,2.9336174634153134E-3,2.9336174634153134E-3,2.9336174634153134E-3,2.9336174634153134E-3,2.9336174634153134E-3,2.9336174634153134E-3,2.9336174634153134E-3,{"$f":"($AL211-$AB211)/($AL$16-$AB$16)+AB211","v":2.9336174634153134E-3},2.9336174634153134E-3,2.9336174634153134E-3,2.9336174634153134E-3,2.9336174634153134E-3,2.9336174634153134E-3,2.9336174634153134E-3,2.9336174634153134E-3,2.9336174634153134E-3,2.9336174634153134E-3,{"$f":"($BF211-$AL211)/($BF$16-$AL$16)+AL211","v":2.9336174634153134E-3},2.9336174634153134E-3,2.9336174634153134E-3,2.9336174634153134E-3,2.9336174634153134E-3,2.9336174634153134E-3,2.9336174634153134E-3,2.9336174634153134E-3,2.9336174634153134E-3,2.9336174634153134E-3,2.9336174634153134E-3,2.9336174634153134E-3,2.9336174634153134E-3,2.9336174634153134E-3,2.9336174634153134E-3,2.9336174634153134E-3,2.9336174634153134E-3,2.9336174634153134E-3,2.9336174634153134E-3,2.9336174634153134E-3,2.9336174634153134E-3,2.9336174634153134E-3,2.9336174634153134E-3,2.9336174634153134E-3,2.9336174634153134E-3,2.9336174634153134E-3,2.9336174634153134E-3,2.9336174634153134E-3,2.9336174634153134E-3,2.9336174634153134E-3]
[null,9,10,30,null,3.9658070078748284E-3,3.9658070078748284E-3,4.1868146280657449E-3,4.1832856294378388E-3,4.1850406547535848E-3,3.9658070078748284E-3,4.0264395334883678E-3,3.9720748943594241E-3,3.9987543411107388E-3,3.9658070078748284E-3,3.9382036242173457E-3,3.9684283286134077E-3,4.0627599400800372E-3,null,3.9658070078748284E-3,3.9658070078748284E-3,3.9658070078748284E-3,3.9658070078748284E-3,3.9658070078748284E-3,3.9658070078748284E-3,3.9658070078748284E-3,3.9658070078748284E-3,3.9658070078748284E-3,{"$f":"($AL218-$AB218)/($AL$16-$AB$16)+AB218","v":3.9658070078748284E-3},3.9658070078748284E-3,3.9658070078748284E-3,3.9658070078748284E-3,3.9658070078748284E-3,3.9658070078748284E-3,3.9658070078748284E-3,3.9658070078748284E-3,3.9658070078748284E-3,3.9658070078748284E-3,{"$f":"($BF218-$AL218)/($BF$16-$AL$16)+AL218","v":3.9658070078748284E-3},3.9658070078748284E-3,3.9658070078748284E-3,3.9658070078748284E-3,3.9658070078748284E-3,3.9658070078748284E-3,3.9658070078748284E-3,3.9658070078748284E-3,3.9658070078748284E-3,3.9658070078748284E-3,3.9658070078748284E-3,3.9658070078748284E-3,3.9658070078748284E-3,3.9658070078748284E-3,3.9658070078748284E-3,3.9658070078748284E-3,3.9658070078748284E-3,3.9658070078748284E-3,3.9658070078748284E-3,3.9658070078748284E-3,3.9658070078748284E-3,3.9658070078748284E-3,3.9658070078748284E-3,3.9658070078748284E-3,3.9658070078748284E-3,3.9658070078748284E-3,3.9658070078748284E-3,3.9658070078748284E-3,3.9658070078748284E-3,3.9658070078748284E-3]
[null,9,12,30,null,4.2337563490027043E-3,4.2337563490027043E-3,4.4862445917438635E-3,4.482341677854604E-3,4.4845623919330226E-3,4.2337563490027043E-3,4.2876200087199889E-3,4.2090498858940208E-3,4.2672208245310237E-3,4.2337563490027043E-3,3.9971814404358343E-3,3.84016895209593E-3,4.0031704934591038E-3,null,4.2337563490027043E-3,4.2337563490027043E-3,4.2337563490027043E-3,4.2337563490027043E-3,4.2337563490027043E-3,4.2337563490027043E-3,4.2337563490027043E-3,4.2337563490027043E-3,4.2337563490027043E-3,{"$f":"($AL220-$AB220)/($AL$16-$AB$16)+AB220","v":4.2337563490027043E-3},4.2337563490027043E-3,4.2337563490027043E-3,4.2337563490027043E-3,4.2337563490027043E-3,4.2337563490027043E-3,4.2337563490027043E-3,4.2337563490027043E-3,4.2337563490027043E-3,4.2337563490027043E-3,{"$f":"($BF220-$AL220)/($BF$16-$AL$16)+AL220","v":4.2337563490027043E-3},4.2337563490027043E-3,4.2337563490027043E-3,4.2337563490027043E-3,4.2337563490027043E-3,4.2337563490027043E-3,4.2337563490027043E-3,4.2337563490027043E-3,4.2337563490027043E-3,4.2337563490027043E-3,4.2337563490027043E-3,4.2337563490027043E-3,4.2337563490027043E-3,4.2337563490027043E-3,4.2337563490027043E-3,4.2337563490027043E-3,4.2337563490027043E-3,4.2337563490027043E-3,4.2337563490027043E-3,4.2337563490027043E-3,4.2337563490027043E-3,4.2337563490027043E-3,4.2337563490027043E-3,4.2337563490027043E-3,4.2337563490027043E-3,4.2337563490027043E-3,4.2337563490027043E-3,4.2337563490027043E-3,4.2337563490027043E-3,4.2337563490027043E-3]
[null,9,21,30,null,4.1047435419995885E-3,4.1047435419995885E-3,3.9622064976333757E-3,3.9666683298023231E-3,3.9636901928085076E-3,4.1047435419995885E-3,4.0265379670934246E-3,4.1195591599485007E-3,4.1692150349741698E-3,4.1047435419995885E-3,3.8027289555187379E-3,4.0497637539240261E-3,4.3183709070191457E-3,null,4.1047435419995885E-3,4.1047435419995885E-3,4.1047435419995885E-3,4.1047435419995885E-3,4.1047435419995885E-3,4.1047435419995885E-3,4.1047435419995885E-3,4.1047435419995885E-3,4.1047435419995885E-3,{"$f":"($AL229-$AB229)/($AL$16-$AB$16)+AB229","v":4.1047435419995885E-3},4.1047435419995885E-3,4.1047435419995885E-3,4.1047435419995885E-3,4.1047435419995885E-3,4.1047435419995885E-3,4.1047435419995885E-3,4.1047435419995885E-3,4.1047435419995885E-3,4.1047435419995885E-3,{"$f":"($BF229-$AL229)/($BF$16-$AL$16)+AL229","v":4.1047435419995885E-3},4.1047435419995885E-3,4.1047435419995885E-3,4.1047435419995885E-3,4.1047435419995885E-3,4.1047435419995885E-3,4.1047435419995885E-3,4.1047435419995885E-3,4.1047435419995885E-3,4.1047435419995885E-3,4.1047435419995885E-3,4.1047435419995885E-3,4.1047435419995885E-3,4.1047435419995885E-3,4.1047435419995885E-3,4.1047435419995885E-3,4.1047435419995885E-3,4.1047435419995885E-3,4.1047435419995885E-3,4.1047435419995885E-3,4.1047435419995885E-3,4.1047435419995885E-3,4.1047435419995885E-3,4.1047435419995885E-3,4.1047435419995885E-3,4.1047435419995885E-3,4.1047435419995885E-3,4.1047435419995885E-3,4.1047435419995885E-3,4.1047435419995885E-3]
[null,10,6,31,null,3.1557016804658364E-3,3.1557016804658364E-3,3.2344729686292115E-3,3.2305586576839326E-3,3.233710181242226E-3,3.1557016804658364E-3,3.1758366842017153E-3,3.0792992070667537E-3,3.0838848962304712E-3,3.1557016804658364E-3,3.0763802786531059E-3,2.7296132433724304E-3,2.6864465316700521E-3,null,3.1557016804658364E-3,3.1557016804658364E-3,3.1557016804658364E-3,3.1557016804658364E-3,3.1557016804658364E-3,3.1557016804658364E-3,3.1557016804658364E-3,3.1557016804658364E-3,3.1557016804658364E-3,{"$f":"($AL238-$AB238)/($AL$16-$AB$16)+AB238","v":3.1557016804658364E-3},3.1557016804658364E-3,3.1557016804658364E-3,3.1557016804658364E-3,3.1557016804658364E-3,3.1557016804658364E-3,3.1557016804658364E-3,3.1557016804658364E-3,3.1557016804658364E-3,3.1557016804658364E-3,{"$f":"($BF238-$AL238)/($BF$16-$AL$16)+AL238","v":3.1557016804658364E-3},3.1557016804658364E-3,3.1557016804658364E-3,3.1557016804658364E-3,3.1557016804658364E-3,3.1557016804658364E-3,3.1557016804658364E-3,3.1557016804658364E-3,3.1557016804658364E-3,3.1557016804658364E-3,3.1557016804658364E-3,3.1557016804658364E-3,3.1557016804658364E-3,3.1557016804658364E-3,3.1557016804658364E-3,3.1557016804658364E-3,3.1557016804658364E-3,3.1557016804658364E-3,3.1557016804658364E-3,3.1557016804658364E-3,3.1557016804658364E-3,3.1557016804658364E-3,3.1557016804658364E-3,3.1557016804658364E-3,3.1557016804658364E-3,3.1557016804658364E-3,3.1557016804658364E-3,3.1557016804658364E-3,3.1557016804658364E-3,3.1557016804658364E-3]
[null,10,18,31,null,3.9687810779161104E-3,3.9687810779161104E-3,4.1337044912933439E-3,4.1370586741621262E-3,4.1343224574610371E-3,3.9687810779161104E-3,4.1184065795881152E-3,4.1970315589868823E-3,4.2128055806390967E-3,3.9687810779161104E-3,4.0183922733273052E-3,4.2757439759399827E-3,4.4060319467580907E-3,null,3.9687810779161104E-3,3.9687810779161104E-3,3.9687810779161104E-3,3.9687810779161104E-3,3.9687810779161104E-3,3.9687810779161104E-3,3.9687810779161104E-3,3.9687810779161104E-3,3.9687810779161104E-3,{"$f":"($AL250-$AB250)/($AL$16-$AB$16)+AB250","v":3.9687810779161104E-3},3.9687810779161104E-3,3.9687810779161104E-3,3.9687810779161104E-3,3.9687810779161104E-3,3.9687810779161104E-3,3.9687810779161104E-3,3.9687810779161104E-3,3.9687810779161104E-3,3.9687810779161104E-3,{"$f":"($BF250-$AL250)/($BF$16-$AL$16)+AL250","v":3.9687810779161104E-3},3.9687810779161104E-3,3.9687810779161104E-3,3.9687810779161104E-3,3.9687810779161104E-3,3.9687810779161104E-3,3.9687810779161104E-3,3.9687810779161104E-3,3.9687810779161104E-3,3.9687810779161104E-3,3.9687810779161104E-3,3.9687810779161104E-3,3.9687810779161104E-3,3.9687810779161104E-3,3.9687810779161104E-3,3.9687810779161104E-3,3.9687810779161104E-3,3.9687810779161104E-3,3.9687810779161104E-3,3.9687810779161104E-3,3.9687810779161104E-3,3.9687810779161104E-3,3.9687810779161104E-3,3.9687810779161104E-3,3.9687810779161104E-3,3.9687810779161104E-3,3.9687810779161104E-3,3.9687810779161104E-3,3.9687810779161104E-3,3.9687810779161104E-3]
[null,11,2,30,null,2.7571109786079934E-3,2.7571109786079934E-3,2.5912146968076499E-3,2.591565953400498E-3,2.5923718320680668E-3,2.7571109786079934E-3,2.7352743590212942E-3,2.7285015883254712E-3,2.6927659627258202E-3,2.7571109786079934E-3,2.9124268495649536E-3,2.7816138886811166E-3,2.6036600537324359E-3,null,2.7571109786079934E-3,2.7571109786079934E-3,2.7571109786079934E-3,2.7571109786079934E-3,2.7571109786079934E-3,2.7571109786079934E-3,2.7571109786079934E-3,2.7571109786079934E-3,2.7571109786079934E-3,{"$f":"($AL258-$AB258)/($AL$16-$AB$16)+AB258","v":2.7571109786079934E-3},2.7571109786079934E-3,2.7571109786079934E-3,2.7571109786079934E-3,2.7571109786079934E-3,2.7571109786079934E-3,2.7571109786079934E-3,2.7571109786079934E-3,2.7571109786079934E-3,2.7571109786079934E-3,{"$f":"($BF258-$AL258)/($BF$16-$AL$16)+AL258","v":2.7571109786079934E-3},2.7571109786079934E-3,2.7571109786079934E-3,2.7571109786079934E-3,2.7571109786079934E-3,2.7571109786079934E-3,2.7571109786079934E-3,2.7571109786079934E-3,2.7571109786079934E-3,2.7571109786079934E-3,2.7571109786079934E-3,2.7571109786079934E-3,2.7571109786079934E-3,2.7571109786079934E-3,2.7571109786079934E-3,2.7571109786079934E-3,2.7571109786079934E-3,2.7571109786079934E-3,2.7571109786079934E-3,2.7571109786079934E-3,{"$f":"BF258","v":2.7571109786079934E-3},2.7571109786079934E-3,2.7571109786079934E-3,2.7571109786079934E-3,2.7571109786079934E-3,2.7571109786079934E-3,2.7571109786079934E-3,2.7571109786079934E-3,2.7571109786079934E-3,2.7571109786079934E-3]
[null,11,12,30,null,3.4217699114065464E-3,3.4217699114065464E-3,3.5798221667889159E-3,3.5772591932715717E-3,3.5786544048515127E-3,3.4217699114065464E-3,3.4858590855474593E-3,3.437106550543325E-3,3.4330334274058579E-3,3.4217699114065464E-3,3.5232821942915494E-3,3.4266591609525806E-3,3.3843303068596627E-3,null,3.4217699114065464E-3,3.4217699114065464E-3,3.4217699114065464E-3,3.4217699114065464E-3,3.4217699114065464E-3,3.4217699114065464E-3,3.4217699114065464E-3,3.4217699114065464E-3,3.4217699114065464E-3,{"$f":"($AL268-$AB268)/($AL$16-$AB$16)+AB268","v":3.4217699114065464E-3},3.4217699114065464E-3,3.4217699114065464E-3,3.4217699114065464E-3,3.4217699114065464E-3,3.4217699114065464E-3,3.4217699114065464E-3,3.4217699114065464E-3,3.4217699114065464E-3,3.4217699114065464E-3,{"$f":"($BF268-$AL268)/($BF$16-$AL$16)+AL268","v":3.4217699114065464E-3},3.4217699114065464E-3,3.4217699114065464E-3,3.4217699114065464E-3,3.4217699114065464E-3,3.4217699114065464E-3,3.4217699114065464E-3,3.4217699114065464E-3,3.4217699114065464E-3,3.4217699114065464E-3,3.4217699114065464E-3,3.4217699114065464E-3,3.4217699114065464E-3,3.4217699114065464E-3,3.4217699114065464E-3,3.4217699114065464E-3,3.4217699114065464E-3,3.4217699114065464E-3,3.4217699114065464E-3,3.4217699114065464E-3,3.4217699114065464E-3,3.4217699114065464E-3,3.4217699114065464E-3,3.4217699114065464E-3,3.4217699114065464E-3,3.4217699114065464E-3,3.4217699114065464E-3,3.4217699114065464E-3,3.4217699114065464E-3,3.4217699114065464E-3]
[null,11,21,30,null,3.6057790648538822E-3,3.6057790648538822E-3,3.5339665013951406E-3,3.5389039040779218E-3,3.5359520541370119E-3,3.6057790648538822E-3,3.6473201639367981E-3,3.7519743682787486E-3,3.7401738516487908E-3,3.6057790648538822E-3,3.7363279065583993E-3,3.9929915969346705E-3,4.0097518711683282E-3,null,3.6057790648538822E-3,{"$f":"($AB277-$T277)/($AB$16-$T$16)+T277","v":3.6057790648538822E-3},3.6057790648538822E-3,3.6057790648538822E-3,3.6057790648538822E-3,3.6057790648538822E-3,3.6057790648538822E-3,3.6057790648538822E-3,3.6057790648538822E-3,{"$f":"($AL277-$AB277)/($AL$16-$AB$16)+AB277","v":3.6057790648538822E-3},3.6057790648538822E-3,3.6057790648538822E-3,3.6057790648538822E-3,3.6057790648538822E-3,3.6057790648538822E-3,3.6057790648538822E-3,3.6057790648538822E-3,3.6057790648538822E-3,3.6057790648538822E-3,{"$f":"($BF277-$AL277)/($BF$16-$AL$16)+AL277","v":3.6057790648538822E-3},3.6057790648538822E-3,3.6057790648538822E-3,3.6057790648538822E-3,3.6057790648538822E-3,3.6057790648538822E-3,3.6057790648538822E-3,3.6057790648538822E-3,3.6057790648538822E-3,3.6057790648538822E-3,3.6057790648538822E-3,3.6057790648538822E-3,3.6057790648538822E-3,3.6057790648538822E-3,3.6057790648538822E-3,3.6057790648538822E-3,3.6057790648538822E-3,3.6057790648538822E-3,3.6057790648538822E-3,3.6057790648538822E-3,3.6057790648538822E-3,3.6057790648538822E-3,3.6057790648538822E-3,3.6057790648538822E-3,3.6057790648538822E-3,3.6057790648538822E-3,3.6057790648538822E-3,3.6057790648538822E-3,3.6057790648538822E-3,3.6057790648538822E-3]
[null,12,6,31,null,3.0303944863545682E-3,3.0303944863545682E-3,2.7956607055473186E-3,2.7923303601053938E-3,2.7953891554510545E-3,3.0303944863545682E-3,2.7944097713814243E-3,2.7108040055272365E-3,2.6593551105108322E-3,3.0303944863545682E-3,3.0175820662200954E-3,2.6751063089854679E-3,2.3466222236083393E-3,null,3.0303944863545682E-3,3.0303944863545682E-3,3.0303944863545682E-3,3.0303944863545682E-3,3.0303944863545682E-3,3.0303944863545682E-3,3.0303944863545682E-3,3.0303944863545682E-3,3.0303944863545682E-3,{"$f":"($AL286-$AB286)/($AL$16-$AB$16)+AB286","v":3.0303944863545682E-3},3.0303944863545682E-3,3.0303944863545682E-3,3.0303944863545682E-3,3.0303944863545682E-3,3.0303944863545682E-3,3.0303944863545682E-3,3.0303944863545682E-3,3.0303944863545682E-3,3.0303944863545682E-3,{"$f":"($BF286-$AL286)/($BF$16-$AL$16)+AL286","v":3.0303944863545682E-3},3.0303944863545682E-3,3.0303944863545682E-3,3.0303944863545682E-3,3.0303944863545682E-3,3.0303944863545682E-3,3.0303944863545682E-3,3.0303944863545682E-3,3.0303944863545682E-3,3.0303944863545682E-3,3.0303944863545682E-3,3.0303944863545682E-3,3.0303944863545682E-3,3.0303944863545682E-3,3.0303944863545682E-3,3.0303944863545682E-3,3.0303944863545682E-3,3.0303944863545682E-3,3.0303944863545682E-3,3.0303944863545682E-3,3.0303944863545682E-3,3.0303944863545682E-3,3.0303944863545682E-3,3.0303944863545682E-3,3.0303944863545682E-3,3.0303944863545682E-3,3.0303944863545682E-3,3.0303944863545682E-3,3.0303944863545682E-3,3.0303944863545682E-3]
[null,12,9,31,null,3.5479958885027501E-3,3.5479958885027501E-3,3.2315707861085702E-3,3.2293789715518791E-3,3.2307913178165333E-3,3.5479958885027501E-3,3.2556290531109279E-3,3.2298720189803784E-3,3.1498167281831008E-3,3.5479958885027501E-3,3.7807897896244458E-3,3.8443889719507098E-3,3.4615528068762755E-3,null,3.5479958885027501E-3,3.5479958885027501E-3,3.5479958885027501E-3,3.5479958885027501E-3,3.5479958885027501E-3,3.5479958885027501E-3,3.5479958885027501E-3,3.5479958885027501E-3,3.5479958885027501E-3,{"$f":"($AL289-$AB289)/($AL$16-$AB$16)+AB289","v":3.5479958885027501E-3},3.5479958885027501E-3,3.5479958885027501E-3,3.5479958885027501E-3,3.5479958885027501E-3,3.5479958885027501E-3,3.5479958885027501E-3,3.5479958885027501E-3,3.5479958885027501E-3,3.5479958885027501E-3,{"$f":"($BF289-$AL289)/($BF$16-$AL$16)+AL289","v":3.5479958885027501E-3},3.5479958885027501E-3,3.5479958885027501E-3,3.5479958885027501E-3,3.5479958885027501E-3,3.5479958885027501E-3,3.5479958885027501E-3,3.5479958885027501E-3,3.5479958885027501E-3,3.5479958885027501E-3,3.5479958885027501E-3,3.5479958885027501E-3,3.5479958885027501E-3,3.5479958885027501E-3,3.5479958885027501E-3,3.5479958885027501E-3,3.5479958885027501E-3,3.5479958885027501E-3,3.5479958885027501E-3,3.5479958885027501E-3,3.5479958885027501E-3,3.5479958885027501E-3,3.5479958885027501E-3,3.5479958885027501E-3,3.5479958885027501E-3,3.5479958885027501E-3,3.5479958885027501E-3,3.5479958885027501E-3,3.5479958885027501E-3,3.5479958885027501E-3]
[null,{"$f":"B274+1","v":12},{"$f":"C274","v":18},31,null,4.0426277160275541E-3,4.0426277160275541E-3,3.9187282997287702E-3,3.9222303827291527E-3,3.9195086381362473E-3,4.0426277160275541E-3,4.0332879387388323E-3,4.1106563671183902E-3,4.096414857622771E-3,4.0426277160275541E-3,4.1639848135985357E-3,4.3821241655723755E-3,4.3723542471308195E-3,null,4.0426277160275541E-3,4.0426277160275541E-3,4.0426277160275541E-3,4.0426277160275541E-3,4.0426277160275541E-3,4.0426277160275541E-3,4.0426277160275541E-3,4.0426277160275541E-3,4.0426277160275541E-3,{"$f":"($AL298-$AB298)/($AL$16-$AB$16)+AB298","v":4.0426277160275541E-3},4.0426277160275541E-3,4.0426277160275541E-3,4.0426277160275541E-3,4.0426277160275541E-3,4.0426277160275541E-3,4.0426277160275541E-3,4.0426277160275541E-3,4.0426277160275541E-3,4.0426277160275541E-3,{"$f":"($BF298-$AL298)/($BF$16-$AL$16)+AL298","v":4.0426277160275541E-3},4.0426277160275541E-3,4.0426277160275541E-3,4.0426277160275541E-3,4.0426277160275541E-3,4.0426277160275541E-3,4.0426277160275541E-3,4.0426277160275541E-3,4.0426277160275541E-3,4.0426277160275541E-3,4.0426277160275541E-3,4.0426277160275541E-3,4.0426277160275541E-3,4.0426277160275541E-3,4.0426277160275541E-3,4.0426277160275541E-3,4.0426277160275541E-3,4.0426277160275541E-3,4.0426277160275541E-3,4.0426277160275541E-3,4.0426277160275541E-3,4.0426277160275541E-3,4.0426277160275541E-3,4.0426277160275541E-3,4.0426277160275541E-3,4.0426277160275541E-3,4.0426277160275541E-3,4.0426277160275541E-3,4.0426277160275541E-3,4.0426277160275541E-3]
[null,12,19,31,null,4.1058060209015991E-3,4.1058060209015991E-3,3.877561628748446E-3,3.8824409891829274E-3,3.8787922520908389E-3,4.1058060209015991E-3,3.9959969419008099E-3,4.1039471004570924E-3,4.0718344815256361E-3,4.1058060209015991E-3,4.1716682496590754E-3,4.4664971674249782E-3,4.4137905376929482E-3,null,4.1058060209015991E-3,4.1058060209015991E-3,4.1058060209015991E-3,4.1058060209015991E-3,4.1058060209015991E-3,4.1058060209015991E-3,4.1058060209015991E-3,4.1058060209015991E-3,4.1058060209015991E-3,{"$f":"($AL299-$AB299)/($AL$16-$AB$16)+AB299","v":4.1058060209015991E-3},4.1058060209015991E-3,4.1058060209015991E-3,4.1058060209015991E-3,4.1058060209015991E-3,4.1058060209015991E-3,4.1058060209015991E-3,4.1058060209015991E-3,4.1058060209015991E-3,4.1058060209015991E-3,{"$f":"($BF299-$AL299)/($BF$16-$AL$16)+AL299","v":4.1058060209015991E-3},4.1058060209015991E-3,4.1058060209015991E-3,4.1058060209015991E-3,4.1058060209015991E-3,4.1058060209015991E-3,4.1058060209015991E-3,4.1058060209015991E-3,4.1058060209015991E-3,4.1058060209015991E-3,4.1058060209015991E-3,4.1058060209015991E-3,4.1058060209015991E-3,4.1058060209015991E-3,4.1058060209015991E-3,4.1058060209015991E-3,4.1058060209015991E-3,4.1058060209015991E-3,4.1058060209015991E-3,4.1058060209015991E-3,4.1058060209015991E-3,4.1058060209015991E-3,4.1058060209015991E-3,4.1058060209015991E-3,4.1058060209015991E-3,4.1058060209015991E-3,4.1058060209015991E-3,4.1058060209015991E-3,4.1058060209015991E-3,4.1058060209015991E-3]
[null,12,20,31,null,4.0546894642184078E-3,4.0546894642184078E-3,3.7971750813765703E-3,3.8023447825986209E-3,3.7987404685632963E-3,4.0546894642184078E-3,3.8998669370818124E-3,4.0122613011439063E-3,3.9899845870685442E-3,4.0546894642184078E-3,4.0202759109586412E-3,4.3128110175991241E-3,4.3062113488951288E-3,null,4.0546894642184078E-3,4.0546894642184078E-3,4.0546894642184078E-3,4.0546894642184078E-3,4.0546894642184078E-3,4.0546894642184078E-3,4.0546894642184078E-3,4.0546894642184078E-3,4.0546894642184078E-3,{"$f":"($AL300-$AB300)/($AL$16-$AB$16)+AB300","v":4.0546894642184078E-3},4.0546894642184078E-3,4.0546894642184078E-3,4.0546894642184078E-3,4.0546894642184078E-3,4.0546894642184078E-3,4.0546894642184078E-3,4.0546894642184078E-3,4.0546894642184078E-3,4.0546894642184078E-3,{"$f":"($BF300-$AL300)/($BF$16-$AL$16)+AL300","v":4.0546894642184078E-3},4.0546894642184078E-3,4.0546894642184078E-3,4.0546894642184078E-3,4.0546894642184078E-3,4.0546894642184078E-3,4.0546894642184078E-3,4.0546894642184078E-3,4.0546894642184078E-3,4.0546894642184078E-3,4.0546894642184078E-3,4.0546894642184078E-3,4.0546894642184078E-3,4.0546894642184078E-3,4.0546894642184078E-3,4.0546894642184078E-3,4.0546894642184078E-3,4.0546894642184078E-3,4.0546894642184078E-3,4.0546894642184078E-3,4.0546894642184078E-3,4.0546894642184078E-3,4.0546894642184078E-3,4.0546894642184078E-3,4.0546894642184078E-3,4.0546894642184078E-3,4.0546894642184078E-3,4.0546894642184078E-3,4.0546894642184078E-3,4.0546894642184078E-3]
[null,12,21,31,null,3.9676532826881574E-3,3.9676532826881574E-3,3.6649325049390971E-3,3.6698342188813326E-3,3.6667290277272871E-3,3.9676532826881574E-3,3.7633383326186277E-3,3.8663008094762868E-3,3.8554551948576936E-3,3.9676532826881574E-3,3.8399181128274881E-3,4.0815415827047414E-3,4.1093114329983855E-3,null,3.9676532826881574E-3,3.9676532826881574E-3,3.9676532826881574E-3,3.9676532826881574E-3,3.9676532826881574E-3,3.9676532826881574E-3,3.9676532826881574E-3,3.9676532826881574E-3,3.9676532826881574E-3,{"$f":"($AL301-$AB301)/($AL$16-$AB$16)+AB301","v":3.9676532826881574E-3},3.9676532826881574E-3,3.9676532826881574E-3,3.9676532826881574E-3,3.9676532826881574E-3,3.9676532826881574E-3,3.9676532826881574E-3,3.9676532826881574E-3,3.9676532826881574E-3,3.9676532826881574E-3,{"$f":"($BF301-$AL301)/($BF$16-$AL$16)+AL301","v":3.9676532826881574E-3},3.9676532826881574E-3,3.9676532826881574E-3,3.9676532826881574E-3,3.9676532826881574E-3,3.9676532826881574E-3,3.9676532826881574E-3,3.9676532826881574E-3,3.9676532826881574E-3,3.9676532826881574E-3,3.9676532826881574E-3,3.9676532826881574E-3,3.9676532826881574E-3,3.9676532826881574E-3,3.9676532826881574E-3,3.9676532826881574E-3,3.9676532826881574E-3,3.9676532826881574E-3,3.9676532826881574E-3,3.9676532826881574E-3,3.9676532826881574E-3,3.9676532826881574E-3,3.9676532826881574E-3,3.9676532826881574E-3,3.9676532826881574E-3,3.9676532826881574E-3,3.9676532826881574E-3,3.9676532826881574E-3,3.9676532826881574E-3,3.9676532826881574E-3]
[null,12,22,31,null,3.7963938760649453E-3,3.7963938760649453E-3,3.4472226616067969E-3,3.4517999412188925E-3,3.4490206024714413E-3,3.7963938760649453E-3,3.5632870896759226E-3,3.6571977600941357E-3,3.6407101573706999E-3,3.7963938760649453E-3,3.6734462568240216E-3,3.8747461985594212E-3,3.8735058511012183E-3,null,3.7963938760649453E-3,3.7963938760649453E-3,3.7963938760649453E-3,3.7963938760649453E-3,3.7963938760649453E-3,3.7963938760649453E-3,3.7963938760649453E-3,3.7963938760649453E-3,3.7963938760649453E-3,{"$f":"($AL302-$AB302)/($AL$16-$AB$16)+AB302","v":3.7963938760649453E-3},3.7963938760649453E-3,3.7963938760649453E-3,3.7963938760649453E-3,3.7963938760649453E-3,3.7963938760649453E-3,3.7963938760649453E-3,3.7963938760649453E-3,3.7963938760649453E-3,3.7963938760649453E-3,{"$f":"($BF302-$AL302)/($BF$16-$AL$16)+AL302","v":3.7963938760649453E-3},3.7963938760649453E-3,3.7963938760649453E-3,3.7963938760649453E-3,3.7963938760649453E-3,3.7963938760649453E-3,3.7963938760649453E-3,3.7963938760649453E-3,3.7963938760649453E-3,3.7963938760649453E-3,3.7963938760649453E-3,3.7963938760649453E-3,3.7963938760649453E-3,3.7963938760649453E-3,3.7963938760649453E-3,3.7963938760649453E-3,3.7963938760649453E-3,3.7963938760649453E-3,3.7963938760649453E-3,3.7963938760649453E-3,3.7963938760649453E-3,3.7963938760649453E-3,3.7963938760649453E-3,3.7963938760649453E-3,3.7963938760649453E-3,3.7963938760649453E-3,3.7963938760649453E-3,3.7963938760649453E-3,3.7963938760649453E-3,3.7963938760649453E-3]
[null,12,23,31,null,3.5194178186917116E-3,3.5194178186917116E-3,3.1693716508583479E-3,3.1736136734487968E-3,3.171113449196474E-3,3.5194178186917116E-3,3.3103534662837636E-3,3.3950192385084521E-3,3.365734892992466E-3,3.5194178186917116E-3,3.4770376365081661E-3,3.6366977118887063E-3,3.5769714779947783E-3,null,3.5194178186917116E-3,3.5194178186917116E-3,3.5194178186917116E-3,3.5194178186917116E-3,3.5194178186917116E-3,3.5194178186917116E-3,3.5194178186917116E-3,3.5194178186917116E-3,3.5194178186917116E-3,{"$f":"($AL303-$AB303)/($AL$16-$AB$16)+AB303","v":3.5194178186917116E-3},3.5194178186917116E-3,3.5194178186917116E-3,3.5194178186917116E-3,3.5194178186917116E-3,3.5194178186917116E-3,3.5194178186917116E-3,3.5194178186917116E-3,3.5194178186917116E-3,3.5194178186917116E-3,{"$f":"($BF303-$AL303)/($BF$16-$AL$16)+AL303","v":3.5194178186917116E-3},3.5194178186917116E-3,3.5194178186917116E-3,3.5194178186917116E-3,3.5194178186917116E-3,3.5194178186917116E-3,3.5194178186917116E-3,3.5194178186917116E-3,3.5194178186917116E-3,3.5194178186917116E-3,3.5194178186917116E-3,3.5194178186917116E-3,3.5194178186917116E-3,3.5194178186917116E-3,3.5194178186917116E-3,3.5194178186917116E-3,3.5194178186917116E-3,3.5194178186917116E-3,3.5194178186917116E-3,3.5194178186917116E-3,3.5194178186917116E-3,3.5194178186917116E-3,3.5194178186917116E-3,3.5194178186917116E-3,3.5194178186917116E-3,3.5194178186917116E-3,3.5194178186917116E-3,3.5194178186917116E-3,3.5194178186917116E-3,3.5194178186917116E-3]
[null,12,24,31,null,3.2277934866202706E-3,3.2277934866202706E-3,2.8839800263920161E-3,2.8870994324391966E-3,2.8853941102846229E-3,3.2277934866202706E-3,3.010281423432762E-3,3.0686602141903733E-3,3.0272319995539834E-3,3.2277934866202706E-3,3.2060232991406616E-3,3.2746961277510611E-3,3.1419361190185486E-3,null,3.2277934866202706E-3,3.2277934866202706E-3,3.2277934866202706E-3,3.2277934866202706E-3,3.2277934866202706E-3,3.2277934866202706E-3,3.2277934866202706E-3,3.2277934866202706E-3,3.2277934866202706E-3,{"$f":"($AL304-$AB304)/($AL$16-$AB$16)+AB304","v":3.2277934866202706E-3},3.2277934866202706E-3,3.2277934866202706E-3,3.2277934866202706E-3,3.2277934866202706E-3,3.2277934866202706E-3,3.2277934866202706E-3,3.2277934866202706E-3,3.2277934866202706E-3,3.2277934866202706E-3,{"$f":"($BF304-$AL304)/($BF$16-$AL$16)+AL304","v":3.2277934866202706E-3},3.2277934866202706E-3,3.2277934866202706E-3,3.2277934866202706E-3,3.2277934866202706E-3,3.2277934866202706E-3,3.2277934866202706E-3,3.2277934866202706E-3,3.2277934866202706E-3,3.2277934866202706E-3,3.2277934866202706E-3,3.2277934866202706E-3,3.2277934866202706E-3,3.2277934866202706E-3,3.2277934866202706E-3,3.2277934866202706E-3,3.2277934866202706E-3,3.2277934866202706E-3,3.2277934866202706E-3,3.2277934866202706E-3,3.2277934866202706E-3,3.2277934866202706E-3,3.2277934866202706E-3,3.2277934866202706E-3,3.2277934866202706E-3,3.2277934866202706E-3,3.2277934866202706E-3,3.2277934866202706E-3,3.2277934866202706E-3,3.2277934866202706E-3]

{"sheet":"Generators","index":23,"n_rows":576,"n_cols":21,"rows_kept":69,"cut":true,"hidden":false,"merged":[],"bounds":{"rows_first":31,"rows_last":7,"rows_between":31,"halvings":6}}
["List of Online Generators"]
[null,null,null,null,null,null,null,null,null,null,null,null,"Gas/Cogen Retirements"]
["Count",null,null,null,null,null,null,null,null,null,null,null,"Max Lifetime",50]
[{"$f":"COUNTA(Generators!B:B)-COUNTA(Generators!$B1:$B8)","v":568},null,null,null,null,null,null,null,null,null,null,null,"First Retirement Year",2099]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,"IN = Change diablo to 2029)",null,"Capacity (MW)",null,"Energy (GWh)","Allocation of Plants to Utilities"]
["Index","Generator Name","CAISO Resource ID\n(if applicable)","QFER Resource ID","Classification","Type","Dispatchable","Balancing Authority","Status","Heat Rate","Hist Heat Rate","Online Year","Retirement Date (Specified)","Retirement Date","Nameplate","August NQC","Average Hydro Generation","PG&E","SCE","SDG&E","Non-IOU"]
[{"$f":"ROW()-ROW($A$8)","v":1},"BAKER STATION ASSOCIATES, LP HYDRO","BRDGVL_7_BAKER",null,"Hydro",null,"N","CAISO","Existing",null,null,"1900-01-01",null,{"$f":"IF(ISBLANK($M9),IF(OR($E9=\"Gas\",$E9=\"Cogeneration\"),MAX(DATE($N$4,12,31),DATE(YEAR($L9)+$N$3,MONTH($L9),DAY($L9))-1),DATE(2099,12,31)),$M9)","v":"2099-12-31"},2.5,0,0]
[2,"SAINT AGNES MED. CTR","BULLRD_7_SAGNES","G0518","Cogeneration",null,"N","CAISO","Existing",null,15.484393664538363,"1900-01-01",null,"2099-12-31",2.8,0,null,1]
[{"$f":"ROW()-ROW($A$8)","v":3},"COAL CANYON HYDRO","CLRKRD_6_COALCN","H0104","Hydro",null,"Y","CAISO","Retired",null,null,"1900-01-01","2012-12-31","2012-12-31",null,0,0,null,null,null,1]
[4,"CONTRA COSTA UNIT 6","COCOPP_7_UNIT 6","G0147","Gas","Steam","Y","CAISO","Retired",10.757042,11.968002421298497,"1900-01-01","2013-05-01","2013-05-01",330,337]
[5,"CONTRA COSTA UNIT 7","COCOPP_7_UNIT 7","G0147","Gas","Steam","Y","CAISO","Retired",10.4392,11.968002421298497,"1900-01-01","2013-05-01","2013-05-01",330,337]
[{"$f":"ROW()-ROW($A$8)","v":6},"EL SEGUNDO GEN STA. UNIT 3","ELSEGN_7_UNIT 3","G0194","Gas","Steam","Y","CAISO","Retired",10.252482369999999,12.097628449823365,"1900-01-01","2013-07-22","2013-07-22",335,335]
[7,"GWF POWER SYSTEMS INC. #1","GWFPW1_6_UNIT","C0008","Cogeneration",null,"N","CAISO","Retired",null,11.407297649559526,"1900-01-01","2012-04-26","2012-04-26",22.8,16.55,null,1]
[8,"GWF POWER SYSTEMS INC. #2","GWFPW2_1_UNIT 1","C0009","Cogeneration",null,"N","CAISO","Retired",null,11.602100480303301,"1900-01-01","2012-04-26","2012-04-26",22.8,17.87,null,1]
[9,"GWF POWER SYSTEMS INC. #3","GWFPW3_1_UNIT 1","C0010","Cogeneration",null,"N","CAISO","Retired",null,11.789958437304566,"1900-01-01","2012-04-26","2012-04-26",22.8,15.95,null,1]
[{"$f":"ROW()-ROW($A$8)","v":10},"GWF POWER SYSTEMS INC. #4","GWFPW4_6_UNIT 1","C0011","Cogeneration",null,"N","CAISO","Retired",null,11.451309020483295,"1900-01-01","2012-04-26","2012-04-26",22.8,18.23,null,1]
[11,"GWF POWER SYSTEMS INC. #5","GWFPW5_6_UNIT 1","C0012","Cogeneration",null,"N","CAISO","Retired",null,11.683160877089538,"1900-01-01","2012-04-26","2012-04-26",22.8,18.100000000000001,null,1]
[12,"MOJAVE COGENERATION CO. LP","HOLGAT_1_MOGEN","G0366","Cogeneration",null,"N","CAISO","Retired",null,9.8861173444137549,"1900-01-01","2013-08-05","2013-08-05",55,50.86,null,null,1]
[13,"INDIAN VALLEY HYDRO","INDVLY_1_UNITS","H0576","Hydro",null,"N","CAISO","Retired",null,null,"1900-01-01",null,"2099-12-31",5,0.74,6434]
[14,"JACKSON VALLEY ENERG PTNRS (IONE)","JAKVAL_2_IONE",null,"Cogeneration",null,"N","CAISO","Retired",null,null,"1900-01-01",null,"2099-12-31",20.7,0,null,1]
[15,"SAN JOAQUIN POWER COMPANY","JRWOOD_1_UNIT 1","G0283","Cogeneration",null,"N","CAISO","Retired",null,null,"1900-01-01","2011-12-31","2011-12-31",12.4,0,null,1]
[16,"ALTAMONT COGENERATION CORP.","KALINA_2_UNIT 1",null,"Cogeneration",null,"N","CAISO","Retired",null,null,"1900-01-01",null,"2099-12-31",7.48,0,null,1]
[17,"KERKHOFF PH 1 UNIT #2","KERKH1_7_UNIT 2","H0265","Hydro",null,"Y","CAISO","Retired",null,null,"1900-01-01",null,"2099-12-31",12.8,8.5,0,1]
[{"$f":"ROW()-ROW($A$8)","v":18},"Texaco Exploration & Prod QF Aggregation","KRNOIL_7_TEXEXP","G0595","Cogeneration",null,"N","CAISO","Retired",null,14.83446535006347,"1900-01-01",null,"2099-12-31",14.9,0,null,1]
[19,"LA FRESA QFS","LAFRES_6_QF","E0130","Other",null,"N","CAISO","Retired",null,18.664985862913817,"1900-01-01","2011-10-01","2011-10-01",12.76,2.21]
[20,"PAN PACIFIC (WEBER FLAT)","LEWSTN_7_WEBRFL",null,"Hydro",null,"N","CAISO","Retired",null,null,"1900-01-01",null,"2099-12-31",2.5,0,0]
[21,"SAN JOSE COGEN","MARKHM_1_CATLST","G0087","Cogeneration",null,"N","CAISO","Retired",null,15.09219909703458,"1900-01-01",null,"2099-12-31",6.9,0,null,1]
[22,"ACE COGENERATION","MCGEN_1_UNIT","C0001","Cogeneration",null,"N","CAISO","Retired",null,12.548049277447058,"1900-01-01","2014-12-01","2014-12-01",96,103.9,null,null,1]
[23,"Moccasin Unit 1","MOCCPH_7_UNIT 1","H0601","Hydro",null,"Y","CAISO","Retired",null,null,"1900-01-01",null,"2099-12-31",52,52,351796,null,null,null,1]
[27,"NAPA HOSPITAL","NAPA_2_UNIT","G0282","Cogeneration",null,"N","CAISO","Retired",null,19.703279742765272,"1900-01-01","2013-12-31","2013-12-31",2.5,0,null,1]
[45,"ALAMITOS GEN STA. UNIT 4","ALAMIT_7_UNIT 4","G0011","Gas","Steam","Y","CAISO","Existing",9.8003787950000003,null,"1962-01-01","2020-12-31","2020-12-31",320,335.67]
[65,"Barre Peaker","BARRE_6_PEAKER","G9111","Gas","CT","N","CAISO","Existing",10,null,"2007-09-20",null,"2099-12-31",49,47,null,null,1]
[81,"CalPeak Power Border Unit 1","BORDER_6_UNITA1","G0853","Gas","CT","Y","CAISO","Existing",10.41202,null,"2001-10-26",null,"2099-12-31",49.96,48]
[98,"CENTER QFS","CENTER_2_QF","G0673","Cogeneration",null,"N","CAISO","Existing",null,null,"1987-01-01",null,"2099-12-31",31.01,18.600000000000001,null,null,1]
[112,"CHOW 2 PEAKER PLANT","CHWCHL_1_UNIT","G0896","Gas","CT","Y","CAISO","Existing",null,null,"2001-06-13",null,"2099-12-31",48.6,48]
[{"$f":"ROW()-ROW($A$8)","v":134},"Frankenheimer Power Plant","COTTLE_2_FRNKNH","H0488","Hydro",null,"N","CAISO","Existing",null,null,"1983-02-12",null,"2099-12-31",8.75,3.11,13993]
[151,"COOLWATER STATION 3 AGGREGATE","CWATER_7_UNIT 3","G0767","Gas","CCGT","Y","CAISO","Existing",8.48,null,null,null,"2099-12-31",null,245.3]
[163,"DIAMOND VALLEY LAKE PUMP-GEN PLANT","DMDVLY_1_UNITS",null,"Hydro",null,"N","CAISO","Existing",null,null,"2001-01-01",null,"2099-12-31",39.6,7.16,35866,null,null,null,1]
[187,"El Segundo Energy Center 7/8","ELSEGN_2_UN2021","G0053","Gas",null,"Y","CAISO","Existing",7.05,null,"2013-06-29",null,"2099-12-31",348,263.68,null,null,1]
[204,"EXCHEQUER HYDRO","EXCHEC_7_UNIT 1","H0175","Hydro",null,"Y","CAISO","Existing",null,null,"1967-01-01",null,"2099-12-31",94.5,94.2,211871,null,null,null,1]
[228,"EXXON COMPANY USA","GOLETA_6_EXGEN","G0202","Cogeneration",null,"N","CAISO","Existing",null,null,"1993-08-19",null,"2099-12-31",49,0.79,null,null,1]
[240,"HARBOR COGEN COMBINED CYCLE","HARBGN_7_UNITS","G0246","Gas","CCGT","Y","CAISO","Existing",7.8,null,"2001-06-14",null,"2099-12-31",107.45,100]
[257,"HINSON_6_LBECH2","HINSON_6_LBECH2","G0319","Gas","CT","N","CAISO","Existing",13.106295149999999,null,"2007-08-01",null,"2099-12-31",70,65]
[275,"CCSF Hetch_Hetchy Hydro Aggregate","INTKEP_2_UNITS",null,"Hydro",null,"Y","CAISO","Existing",null,null,"2006-07-01",null,"2099-12-31",405,307,1178273,null,null,null,1]
[293,"Kingsburg Cogen","KINGCO_1_KINGBR","G0286","Cogeneration",null,"N","CAISO","Existing",null,null,"1990-12-05",null,"2099-12-31",40,23.71,null,1]
[302,"La Paloma Generating Plant Unit #1","LAPLMA_2_UNIT 1","G0781","Gas","CCGT","Y","CAISO","Existing",7.0618556699999999,null,"2003-01-10",null,"2099-12-31",255.6,259.8]
[329,"MIDDLE FORK AND RALSTON PSP","MDFKRL_2_PROJCT","H0275","Hydro",null,"Y","CAISO","Existing",null,null,"1966-01-01",null,"2099-12-31",220.7,208.68,945549,null,null,null,1]
[346,"MANDALAY GEN STA. UNIT 1","MNDALY_7_UNIT 1","G0330","Gas","Steam","Y","CAISO","Existing",9.8657711500000005,null,"1959-01-01","2020-12-31","2020-12-31",215,215]
[367,"NORTH ISLAND QF","NIMTG_6_NIQF","G0399","Cogeneration",null,"N","CAISO","Existing",null,null,"1989-01-01",null,"2099-12-31",34.5,35.72,null,null,null,1]
[382,"ORMOND BEACH GEN STA. UNIT 1","ORMOND_7_UNIT 1","G0421","Gas","Steam","Y","CAISO","Existing",9.7623236060000007,null,"1971-01-01","2020-12-31","2020-12-31",750,741.27]
[400,"PIT PH 3 UNITS 1, 2 & 3 AGGREGATE","PIT3_7_PL1X3",null,"Hydro",null,"Y","CAISO","Existing",null,null,"1925-01-01",null,"2099-12-31",70.599999999999994,70.599999999999994,373701,1]
[414,"PANOCHE ENERGY CENTER (Aggregated)","PNCHEG_2_PL1X4","G0997","Gas","CT","Y","CAISO","Existing",8.5,null,"2009-05-28",null,"2099-12-31",418.6,380.96]
[435,"RIO HONDO QFS","RHONDO_2_QF","H0442","Hydro",null,"N","CAISO","Existing",null,null,"1987-01-01",null,"2099-12-31",5.12,1.6,7781]
[453,"Mountainview Gen Sta. Unit 3","SBERDO_2_PSP3","G0795","Gas","CCGT","Y","CAISO","Existing",7.0346476779999998,null,"2005-12-10",null,"2099-12-31",543,484.5,null,null,1]
[461,"SEA WEST WIND QF AGGREGATION","SEAWST_6_LAPOS",null,null,null,"N","CAISO","Existing",null,null,null,null,"2099-12-31",null,0.15]
[488,"SPRINGVILLE QFS","SPRGVL_2_QF","H0503","Hydro",null,"N","CAISO","Existing",null,null,"1909-01-01",null,"2099-12-31",2.2799999999999998,0.21,2158]
[506,"NUEVO ENERGY COMPANY  (WELPORT)","TEMBLR_7_WELLPT","G0644","Cogeneration",null,"N","CAISO","Existing",null,null,null,null,"2099-12-31",null,0.28000000000000003,null,1]
[526,"H. Gonzales Unit #1","VERNON_6_GONZL1","G0652","Gas","CT","Y","CAISO","Existing",null,null,"00:00:00",null,"2099-12-31",5.75,5.75]
[542,"Walnut Creek Energy Park Unit 1","WALCRK_2_CTG1","G0928","Gas",null,"Y","CAISO","Existing",8.9,null,"2013-03-21",null,"2099-12-31",100.1,96,null,null,1]
[553,"CEDAR FLAT HYDRO QF AGGREGATION","WLLWCR_6_CEDRFL",null,"Hydro",null,"N","CAISO","Existing",null,null,null,null,"2099-12-31",null,0.01,null,null,null,null,1]
[562,"Parker",null,null,"Hydro",null,0,"WALC","Existing",null,null,"1905-03-14",null,"2099-12-31",104,104,437587,null,0.5]
[563,"Central Valley Project",null,null,"Hydro",null,0,"BANC","Existing",null,null,"1905-03-14",null,"2099-12-31",0,0,3331800,null,null,null,0.73746323308722006]
[564,"Apex CC",null,null,"Gas","CCGT","Y","NEVP","Existing",7.6129334579999997,7.6129334579999997,"1905-03-14",null,"2099-12-31",495,495]
[565,"Harquahala CC",null,null,"Gas","CCGT","Y","SRP","Existing",6.86,6.86,"1905-03-14",null,"2099-12-31",1134,1134]
[566,"Mesquite CC1",null,null,"Gas","CCGT","Y","SRP","Existing",7.0746391749999997,7.0746391749999997,"1905-03-14",null,"2099-12-31",625,625]
[567,"Mesquite CC2",null,null,"Gas","CCGT","Y","SRP","Existing",7.1220618560000002,7.1220618560000002,"1905-03-14",null,"2099-12-31",625,625]
[568,"Pio Pico Energy Center - Pio Pico Energy Center LLC",null,null,"Gas","CT","Y","CAISO","Addition",7,null,"2015-09-30",null,"2099-12-31",300,300,null,null,null,1]

{"sheet":"General_Inputs","index":24,"n_rows":193,"n_cols":55,"rows_kept":69,"cut":true,"hidden":false,"merged":[],"bounds":{"rows_first":31,"rows_last":7,"rows_between":31,"halvings":6}}
["General Inputs"]
[]
[]
[null,"Risk Adjust Inputs"]
[]
[null,null,"Technology-Specific Risk Adjustment Factors",null,null,"Existing","Commercial","Generic"]
[null,null,"Probability of Success","Biogas","%",1,0.84,0.84]
[null,null,null,"Biomass","%",1,0.84,0.84]
[null,null,null,"Geothermal","%",1,0.84,0.84]
[null,null,null,"Hydro","%",1,0.84,0.84]
[null,null,null,"Solar PV","%",1,0.84,0.84]
[null,null,null,"Solar Thermal","%",1,0.84,0.84]
[null,null,null,"Wind","%",1,0.84,0.84]
[null,null,null,"Various","%",1,0.84,0.84]
[]
[null,"Timing of Generic Resource Selection"]
[]
[null,null,"First Year for Generic Project Selection",null,null,2017]
[]
[null,"Recontracting Inputs"]
[]
[null,null,"Capital Cost Multipliers for Renewed Contracts"]
[null,null,"Percent of Greenfield Capital","Biogas","%",0.25]
[null,null,null,"Biomass","%",0.25]
[null,null,null,"Geothermal","%",0.25]
[null,null,null,"Hydro","%",0.25]
[null,null,null,"Solar PV","%",0.25]
[null,null,null,"Solar Thermal","%",0.25]
[null,null,null,"Wind","%",0.25]
[null,null,null,"Various","%",0.25]
[]
[null,"Utility Discount Rate Inputs"]
[]
[null,null,"Commodity Price","Henry Hub","$/MMBtu",4.8428257575757572,3.639595454545455,3.9761140819964358,4.0769466580452738,4.1639439262242712,4.2735339700740287,4.4041469399846651,4.5512872288114385,4.7099416111930603,4.8795984271782302,5.0548892735770847,5.2409131941895319,5.4307678927720051,5.8382280730929619,5.9383537453952719,6.0071502846153608,6.0581276653513632,6.1326056058654004,6.1363053346204532]
[null,null,"Monthly Price Shape","Jan","%",1.0219330458968807]
[null,null,null,"Jun","%",0.97550857260487611]
[null,null,null,"Nov","%",1.0200017497428853]
[null,null,"Carbon Price Forecast"]
[null,null,"Coal",null,null,{"$f":"F62+(F$66*$F79)","v":2},3.1695691609977326,3.1695691609977326,3.1695691609977326,3.2346485260770974,3.3015873015873014,3.3722448979591837,3.4447619047619047,4.2833560090702942,4.4051473922902495,4.5325170068027205,4.6682539682539677,4.812358276643991,4.9666893424036278,5.13124716553288,5.3748299319727888,5.6388662131519274,5.9242857142857144,6.2338775510204076,6.2338775510204076,6.2338775510204076,6.2338775510204076,6.2338775510204076,6.2338775510204076,6.2338775510204076,6.2338775510204076,6.2338775510204076,6.2338775510204076,6.2338775510204076,6.2338775510204076,6.2338775510204076,6.2338775510204076,{"$f":"AL62+(AL$66*$F79)","v":6.2338775510204076},6.2338775510204076,6.2338775510204076,6.2338775510204076,6.2338775510204076,6.2338775510204076,6.2338775510204076,6.2338775510204076,6.2338775510204076,6.2338775510204076,6.2338775510204076,6.2338775510204076,6.2338775510204076,6.2338775510204076,6.2338775510204076,6.2338775510204076,6.2338775510204076,6.2338775510204076]
[null,"General Inputs"]
[null,null,"Hydro",null,null,0]
[null,null,null,null,null,2012,2013,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,{"$f":"X86+1","v":2031},{"$f":"Y86+1","v":2032},2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061]
[null,null,"Capacity Factor (%)"]
[]
[null,null,"Nuclear",null,null,11000,11000,11000,11000,11000,11000,11000,11000,11000,11000,11000,11000,11000,11000,11000,11000,11000,11000,11000,11000,11000,11000,11000,11000,11000,11000,11000,11000,11000,11000,11000,11000,11000,11000,11000,11000,11000,11000,11000,11000,11000,11000,11000,11000,11000,11000,11000,11000,11000,11000]
[null,null,"Nuclear",null,null,{"$f":"F97*$F82/1000","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AL97*$F82/1000","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Hydro",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Hydro",null,null,{"$f":"SUM(F96*F72/1000,F108)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(Y96*Y72/1000,Y108)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Generic RA Cost","Min RA Contract Price","$/kW-yr",{"$f":"2.74*12","v":32.880000000000003}]
[null,null,"Solar PV Technology","Tracking"]
[]
[null,null,null,"SCE",635.97,722,899.88900000000001,{"$f":"G141*(1+$Z141)*(1+$F$36)","v":936.24451560000011},974.06879403024016,1013.4211733090618,1054.3633887107478,1096.9596696146621,1141.2768402670945,1187.3844246138851,1235.3547553682863,1285.2630874851652,1337.187716219566,1391.2100999548366,1447.4149879930119,1505.8905535079296,1566.7285318696502,1630.0243645571841,1695.8773488852944,1764.3907937802605,null,0.02]
[null,null,"DSM Programs","PG&E",582.48299999999995,616.26400000000001,643.86400000000003,{"$f":"G146*(1+$Z146)*(1+$F$36)","v":656.74128000000007},669.87610560000007,683.27362771200012,696.93910026624019,710.877882271565,725.09543991699627,739.59734871533624,754.38929568964295,769.47708160343586,784.86662323550456,800.56395570021471,816.57523481421902,832.90673951050337,849.56487430071343,866.55617178672776,883.88729522246228,901.56504112691152,null,0]
[null,null,null,"SDG&E",120.622,125.081,107.949,{"$f":"G151*(1+$Z151)*(1+$F$36)","v":110.10798},112.3101396,114.556342392,116.84746923984001,119.18441862463681,121.56810699712955,123.99946913707214,126.47945851981359,129.00904769020985,131.58922864401404,134.22101321689433,136.90543348123222,139.64354215085686,142.436412993874,145.28514125375148,148.1908440788265,151.15466096040302,null,0]
[null,null,"Existing revenue requirements based on annual CPUC reports to the legislature under AB 67"]
[null,null,"Average cost of existing renewables (2013$/MWh)"]
[null,null,"Hydro",null,57.269898245966999,113.08089162777647,52.97047949809545]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,"Recontracting Capital Cost",0]

{"sheet":"RPS_Policy","index":25,"n_rows":39,"n_cols":26,"rows_kept":39,"cut":false,"hidden":false,"merged":[]}
["State Renewable Policy Goals & Portfolio Details"]
[]
[]
[null,"Annual California RPS Targets"]
[]
[null,null,"Policy Option",null,null,2010,2011,2012,2013,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030]
[null,null,"33% by 2030",null,null,0.2,0.2,0.2,0.2,0.21667,0.23333000000000001,0.25,0.27,0.28999999999999998,0.31,0.33,0.33,0.33,0.33,0.33,0.33,0.33,0.33,0.33,0.33,0.33]
[null,null,"40% by 2030",null,null,0.2,0.2,0.2,0.2,0.21667,0.23333000000000001,0.25,0.27,0.28999999999999998,0.31,0.33,0.33700000000000002,0.34400000000000003,0.35100000000000003,0.35800000000000004,0.36500000000000005,0.37200000000000005,0.37900000000000006,0.38600000000000007,0.39300000000000007,0.4]
[null,null,"50% by 2030",null,null,0.2,0.2,0.2,0.2,0.21667,0.23333000000000001,0.25,0.27,0.37,{"$f":"($R$9-$N$9)/4+N9","v":0.39749999999999996},{"$f":"($R$9-$N$9)/4+O9","v":0.42499999999999993},0.4524999999999999,0.48,{"$f":"($V$9-$R$9)/4+R9","v":0.48},{"$f":"($V$9-$R$9)/4+S9","v":0.48},{"$f":"($V$9-$R$9)/4+T9","v":0.48},0.48,{"$f":"($Z$9-$V$9)/4+V9","v":0.5},{"$f":"($Z$9-$V$9)/4+W9","v":0.52},0.54,0.56000000000000005]
[null,null,"(placeholder)"]
[null,null,"(placeholder)"]
[null,null,"(placeholder)"]
[null,null,"(placeholder)"]
[null,null,"(placeholder)"]
[null,null,"(placeholder)"]
[null,null,"(placeholder)"]
[null,null,"Active",null,null,{"$f":"OFFSET(F6,MATCH(Dashboard!$D$16,$C$7:$C$16,0),0)","v":0.2},{"$f":"OFFSET(G6,MATCH(Dashboard!$D$16,$C$7:$C$16,0),0)","v":0.2},{"$f":"OFFSET(H6,MATCH(Dashboard!$D$16,$C$7:$C$16,0),0)","v":0.2},{"$f":"OFFSET(I6,MATCH(Dashboard!$D$16,$C$7:$C$16,0),0)","v":0.2},{"$f":"OFFSET(J6,MATCH(Dashboard!$D$16,$C$7:$C$16,0),0)","v":0.21667},{"$f":"OFFSET(K6,MATCH(Dashboard!$D$16,$C$7:$C$16,0),0)","v":0.23333000000000001},{"$f":"OFFSET(L6,MATCH(Dashboard!$D$16,$C$7:$C$16,0),0)","v":0.25},{"$f":"OFFSET(M6,MATCH(Dashboard!$D$16,$C$7:$C$16,0),0)","v":0.27},{"$f":"OFFSET(N6,MATCH(Dashboard!$D$16,$C$7:$C$16,0),0)","v":0.37},{"$f":"OFFSET(O6,MATCH(Dashboard!$D$16,$C$7:$C$16,0),0)","v":0.39749999999999996},{"$f":"OFFSET(P6,MATCH(Dashboard!$D$16,$C$7:$C$16,0),0)","v":0.42499999999999993},{"$f":"OFFSET(Q6,MATCH(Dashboard!$D$16,$C$7:$C$16,0),0)","v":0.4524999999999999},{"$f":"OFFSET(R6,MATCH(Dashboard!$D$16,$C$7:$C$16,0),0)","v":0.48},{"$f":"OFFSET(S6,MATCH(Dashboard!$D$16,$C$7:$C$16,0),0)","v":0.48},{"$f":"OFFSET(T6,MATCH(Dashboard!$D$16,$C$7:$C$16,0),0)","v":0.48},{"$f":"OFFSET(U6,MATCH(Dashboard!$D$16,$C$7:$C$16,0),0)","v":0.48},{"$f":"OFFSET(V6,MATCH(Dashboard!$D$16,$C$7:$C$16,0),0)","v":0.48},{"$f":"OFFSET(W6,MATCH(Dashboard!$D$16,$C$7:$C$16,0),0)","v":0.5},{"$f":"OFFSET(X6,MATCH(Dashboard!$D$16,$C$7:$C$16,0),0)","v":0.52},{"$f":"OFFSET(Y6,MATCH(Dashboard!$D$16,$C$7:$C$16,0),0)","v":0.54},{"$f":"OFFSET(Z6,MATCH(Dashboard!$D$16,$C$7:$C$16,0),0)","v":0.56000000000000005}]
[]
[null,"Procurement of Bucket 2 & 3 Resources"]
[]
[null,null,"Percentage of Bucket Limits Procured to Meet Targets"]
[null,null,"Bucket 2",null,"PG&E",0]
[null,null,null,null,"SCE",0]
[null,null,null,null,"SDG&E",0]
[null,null,null,null,"Other",0]
[null,null,"Bucket 3",null,"PG&E",0]
[null,null,null,null,"SCE",0]
[null,null,null,null,"SDG&E",0]
[null,null,null,null,"Other",0]
[]
[]
[null,"Use of Banked RECs to Defer Future Procurement"]
[]
[null,null,"Years to Spread Bank Across"]
[null,null,null,null,"PG&E",10]
[null,null,null,null,"SCE",10]
[null,null,null,null,"SDG&E",10]
[null,null,null,null,"Other",10]
[null,null,"Enter '0' to ignore banking in RNS calculation"]

{"sheet":"ELCC_Table","index":26,"n_rows":9517,"n_cols":16,"rows_kept":69,"cut":true,"hidden":false,"merged":[],"bounds":{"rows_first":31,"rows_last":7,"rows_between":31,"halvings":6}}
["Cumulative ELCC of Variable Renewables as a Function of Penetration"]
[]
[null,"ID","CSP - No Storage","CSP - Storage","Solar PV - Dist","Solar PV - Utility","Wind - Coastal","Wind - Inland","Cumulative ELCC (% of Peak",null,"CSP - No Storage","CSP - Storage","Solar PV - Dist","Solar PV - Utility","Wind - Coastal","Wind - Inland"]
[null,1,0,0,0,0,0,0,0,null,0,0,0,0,0,0]
[null,{"$f":"B4+1","v":2},0,0,1.4999999999999999E-2,0,0,0,2.3484108630596613E-2,null,1.4999999999999999E-2,1.4999999999999999E-2,{"$f":"M4+0.015","v":1.4999999999999999E-2},{"$f":"N4+0.015","v":1.4999999999999999E-2},0.05,0.05]
[null,{"$f":"B5+1","v":3},0,0,0.03,0,0,0,4.5253831179641865E-2,null,0.03,0.03,{"$f":"M5+0.015","v":0.03},0.03,0.1,0.1]
[null,4,0,0,4.4999999999999998E-2,0,0,0,6.50307220238803E-2,null,9999,9999,4.4999999999999998E-2,4.4999999999999998E-2,9999,9999]
[null,5,0,0,0.06,0,0,0,8.2342452153700826E-2,null,9999,9999,0.06,0.06,9999,9999]
[null,6,0,0,7.4999999999999997E-2,0,0,0,9.6585779919201115E-2,null,9999,9999,7.4999999999999997E-2,7.4999999999999997E-2,9999,9999]
[null,7,0,0,0.09,0,0,0,0.10738892485337732,null,9999,9999,0.09,0.09,9999,9999]
[null,8,0,0,0.105,0,0,0,0.11496999775254188,null,9999,9999,0.105,0.105,9999,9999]
[null,9,0,0,0.12,0,0,0,0.12003491501947976,null,9999,9999,0.12,0.12,9999,9999]
[null,10,0,0,0,1.4999999999999999E-2,0,0,1.7627985324098087E-2,null,9999,9999,9999,0.13500000000000001,9999,9999]
[null,11,0,0,1.4999999999999999E-2,1.4999999999999999E-2,0,0,4.0342044793771903E-2,null,9999,9999,9999,0.15000000000000002,9999,9999]
[null,12,0,0,0.03,1.4999999999999999E-2,0,0,6.1119827958149769E-2,null,9999,9999,9999,0.16500000000000004,9999,9999]
[null,13,0,0,4.4999999999999998E-2,1.4999999999999999E-2,0,0,7.9516643858968533E-2,null,9999,9999,9999,0.18000000000000005,9999,9999]
[null,14,0,0,0.06,1.4999999999999999E-2,0,0,9.4844973262438362E-2]
[null,15,0,0,7.4999999999999997E-2,1.4999999999999999E-2,0,0,0.10656775330967051]
[null,16,0,0,0.09,1.4999999999999999E-2,0,0,0.11476024230044203]
[null,17,0,0,0.105,1.4999999999999999E-2,0,0,0.1201810358031693]
[null,18,0,0,0.12,1.4999999999999999E-2,0,0,0.12370272984598926]
[null,19,0,0,0,0.03,0,0,3.4392296001831406E-2]
[null,20,0,0,1.4999999999999999E-2,0.03,0,0,5.620199019493622E-2]
[null,21,0,0,0.03,0.03,0,0,7.5737691651766359E-2]
[null,22,0,0,4.4999999999999998E-2,0.03,0,0,9.2324100259013983E-2]
[null,23,0,0,0.06,0.03,0,0,0.1051596685842815]
[null,24,0,0,7.4999999999999997E-2,0.03,0,0,0.11418639757288972]
[null,25,0,0,0.09,0.03,0,0,0.12009833467451962]
[null,26,0,0,0.105,0.03,0,0,0.12385997608877736]
[null,27,0,0,0.12,0.03,0,0,0.12628129323448581]
[null,28,0,0,0,4.4999999999999998E-2,0,0,5.0178700650358912E-2]
[null,174,0,1.4999999999999999E-2,0.03,0.09,0,0,0.13113523193996465]
[null,338,0,0.03,0.06,0.16500000000000001,0,0,0.15883325263179554]
[null,{"$f":"B901+1","v":899},0.03,1.4999999999999999E-2,0.105,0.12,0,0,0.14630183786326817]
[null,1104,0,0,7.4999999999999997E-2,7.4999999999999997E-2,0.05,0,0.15501835562160959]
[null,1489,1.4999999999999999E-2,0,4.4999999999999998E-2,0.13500000000000001,0.05,0,0.15925953415199898]
[null,1613,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,0.15,0.05,0,0.171344858542893]
[null,2124,0,0,0.12,1.4999999999999999E-2,0,0.1,0.1599301420074794]
[null,2379,0,0.03,0.03,0.06,0,0.1,0.15879272262694671]
[null,{"$f":"B2501+1","v":2499},1.4999999999999999E-2,0,7.4999999999999997E-2,0.06,0,0.1,0.1637041933579727]
[null,2838,0.03,0,0.03,4.4999999999999998E-2,0,0.1,0.14259987683469352]
[null,3093,0.03,0.03,7.4999999999999997E-2,7.4999999999999997E-2,0,0.1,0.19440851935277165]
[null,3604,1.4999999999999999E-2,0,4.4999999999999998E-2,0.15,0.05,0.1,0.19628538547399704]
[null,3859,1.4999999999999999E-2,0.03,0.09,0.18,0.05,0.1,0.22639875733084641]
[null,4149,0.03,0.03,0.12,7.4999999999999997E-2,0.05,0.1,0.22340910040258102]
[null,4318,0,0,0.09,0.16500000000000001,0,0.05,0.15788572390853406]
[null,4879,1.4999999999999999E-2,0.03,0,0.13500000000000001,0,0.05,0.17233051470942193]
[null,5084,0.03,1.4999999999999999E-2,0.105,7.4999999999999997E-2,0,0.05,0.16865654455508178]
[null,5464,0,1.4999999999999999E-2,0,0.13500000000000001,0.05,0.05,0.17469078828973794]
[null,5593,0,0.03,4.4999999999999998E-2,0.15,0.05,0.05,0.20913453884276154]
[null,6104,0.03,1.4999999999999999E-2,1.4999999999999999E-2,0.03,0.05,0.05,0.1439900050571094]
[null,6359,0,0,0.06,0.06,0.1,0,0.168369532444131]
[null,6564,0,0.03,0.03,1.4999999999999999E-2,0.1,0,0.1375583451480647]
[null,6805,1.4999999999999999E-2,1.4999999999999999E-2,0,0.03,0.1,0,0.11262415629236557]
[null,7073,0.03,0,0.105,7.4999999999999997E-2,0.1,0,0.18105339289778122]
[null,7584,0,1.4999999999999999E-2,7.4999999999999997E-2,0.15,0.1,0.1,0.23236508991683574]
[null,7839,1.4999999999999999E-2,0,0.12,0.18,0.1,0.1,0.22069697465632618]
[null,8124,0.03,0,7.4999999999999997E-2,7.4999999999999997E-2,0.1,0.1,0.21425635293949666]
[null,8298,0.03,1.4999999999999999E-2,0.12,0.16500000000000001,0.1,0.1,0.23405853813978214]
[null,8859,1.4999999999999999E-2,0,0.03,0.13500000000000001,0.1,0.05,0.20063309635981982]
[null,9064,1.4999999999999999E-2,0.03,0,0.09,0.1,0.05,0.19744486021356386]
[null,9319,0.03,1.4999999999999999E-2,4.4999999999999998E-2,0.12,0.1,0.05,0.21661030339612164]
[null,null,null,null,null,null,null,null,null,null,null,null,7.4999999999999997E-2,3.0191653336370104E-2,1.4179434177116349E-2]
[null,null,null,null,null,null,null,null,null,null,null,null,0.1,3.8621228665001013E-2,1.7683285088872642E-2]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(N9509-N9508)/($M9509-$M9508)","v":0.44345433536267387},{"$f":"(O9509-O9508)/($M9509-$M9508)","v":0.22761235515684852}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(N9510-N9509)/($M9510-$M9509)","v":0.39977787891910621},0.18312785577765742]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0.36443391917302415,0.15643715615014803]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0.33718301314523624,0.14015403647025168]

{"sheet":"Resource_Char","index":27,"n_rows":314,"n_cols":62,"rows_kept":69,"cut":true,"hidden":false,"merged":[[5,0,8,1],[13,40,13,41]],"bounds":{"rows_first":31,"rows_last":7,"rows_between":31,"halvings":6}}
[]
["Generic Resource Cost & Performance Inputs"]
["All costs expressed in 2015 dollars"]
[]
["Instructions",null,null,"Controls",null,"Cell Color Coding",null,null,null,null,"Tax Rates","Units","Value"]
["Select a technology and installation vintage from the dropdown menus below to populate the 'Active' column with the corresponding inputs. To refresh the hard-coded values, click the buttons to the right.",null,null,null,null,"User Input",null,null,null,null,"Federal","%",0.35]
[null,null,null,null,null,"Calculated Input",null,null,null,null,"State","%",7.0000000000000007E-2]
[null,null,null,null,null,"Dropdown Menu Input",null,null,null,null,"Combined","%",{"$f":"M6+(1-M6)*M7","v":0.39549999999999996}]
[null,null,null,null,null,"Lookup Value"]
[null,null,null,null,null,"Yearly Lookup Value"]
["Resource Selection",null,null,null,null,"Final Outputs"]
["Technology:","Solar PV - Tracking - 20MW+",{"$f":"MATCH(resourceID,$AO$16:$AO$39,0)","v":17},null,null,"Values hard-coded by macros"]
["Vintage:",2015,{"$f":"MATCH($B$13,$AR$16:$AR$33,0)","v":3}]
[null,null,null,null,null,null,null,null,"Biogas - Distributed","Biomass - Distributed","Biomass - Large","Geothermal","Hydro - Small","Solar Thermal - No Storage","Solar Thermal - Storage","Solar PV - Parking Lot","Solar PV - Rooftop","Solar PV - Fixed Tilt - 1MW","Solar PV - Fixed Tilt - 5MW","Solar PV - Fixed Tilt - 10MW","Solar PV - Fixed Tilt - 20MW+","Solar PV - Tracking - 1MW","Solar PV - Tracking - 5MW","Solar PV - Tracking - 10MW","Solar PV - Tracking - 20MW+","Wind","Wind - Distributed","Various","Energy Storage","Gas - Combined Cycle","Gas - Frame CT","Gas - Aeroderivative CT",null,null,null,null,null,null,null,null,"For Dropdown Menus (Do not erase)"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Technologies:",null,"MACRS:","Years"]
[null,"Performance Inputs",null,null,"Units","Active","User Override",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Biogas - Distributed",null,3,2013]
[null,"Plant Output",null,"Installed Capacity","MW-ac",{"$f":"IF(ISBLANK(G17),OFFSET(I17,0,$C$12-1),G17)","v":20},null,null,5,5,20,100,25,100,100,4.0000000000000001E-3,1,1,5,20,20,1,5,10,20,30,3,1,1,500,200,100,null,null,null,null,null,null,null,null,"Biomass - Distributed",null,5,{"$f":"AR16+1","v":2014}]
[null,null,null,"DC - AC derate",null,{"$f":"IF(ISBLANK(G18),IF(ISBLANK(OFFSET(I18,0,$C$12-1)),\"n/a\",OFFSET(I18,0,$C$12-1)),G18)","v":0.23076923076923084},null,null,null,null,null,null,null,null,null,0.16708860759493671,0.16708860759493671,0.2857142857142857,0.2857142857142857,0.2857142857142857,0.2857142857142857,0.23076923076923084,0.23076923076923084,0.23076923076923084,0.23076923076923084,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Biomass - Large",null,7,{"$f":"AR17+1","v":2015}]
[null,null,null,"Capacity Factor","%",{"$f":"IF(ISBLANK(G19),OFFSET(I19,0,$C$12-1),G19)","v":0.33},null,null,0.9,0.85,0.85,0.82499999999999996,0.42699999999999999,0.25,0.35099999999999998,0.2304099604545419,0.23009341175595496,0.28000000000000003,0.28000000000000003,0.28000000000000003,0.28000000000000003,0.33,0.33,0.33,0.33,0.3,0.28000000000000003,1,{"$f":"4/8760","v":4.5662100456621003E-4},0.9,0.9,0.9,null,null,null,null,null,null,null,null,"Geothermal",null,10,2016]
[null,null,null,"(DC Capacity Factor)","%",{"$f":"IF(ISBLANK(G20),OFFSET(I20,0,$C$12-1),G20)","v":0.25384615384615383},null,null,{"$f":"IF(ISBLANK(I18),\"n/a\",I19*(1-I18))","v":"n/a"},{"$f":"IF(ISBLANK(J18),\"n/a\",J19*(1-J18))","v":"n/a"},"n/a","n/a","n/a","n/a","n/a",0.19191108098618806,0.19164742396888401,0.2,0.2,0.2,{"$f":"IF(ISBLANK(U18),\"n/a\",U19*(1-U18))","v":0.2},0.25384615384615383,0.25384615384615383,0.25384615384615383,0.25384615384615383,"n/a",{"$f":"IF(ISBLANK(AA18),\"n/a\",AA19*(1-AA18))","v":"n/a"},{"$f":"IF(ISBLANK(AB18),\"n/a\",AB19*(1-AB18))","v":"n/a"},"n/a","n/a","n/a","n/a",null,null,null,null,null,null,null,null,"Hydro - Small",null,15,2017]
[null,null,null,"Degradation","%/yr",{"$f":"IF(ISBLANK(G21),OFFSET(I21,0,$C$12-1),G21)","v":7.0000000000000001E-3},null,null,0,0,0,0,0,0,0,7.0000000000000001E-3,7.0000000000000001E-3,7.0000000000000001E-3,7.0000000000000001E-3,7.0000000000000001E-3,7.0000000000000001E-3,7.0000000000000001E-3,7.0000000000000001E-3,7.0000000000000001E-3,7.0000000000000001E-3,0,0,0,0,0,0,0,null," ",null,null,null,null,null,null,"Solar Thermal - No Storage",null,20,2018]
[null,"Plant Cost Inputs",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Solar Thermal - Storage",null,null,2019]
[null,"Capital Costs",null,"Installed Cost, 2015","$/kW-ac",{"$f":"IF(ISBLANK(G23),OFFSET(I23,0,$C$12-1),G23)","v":2470},null,null,9700,6000,5712.5095999999994,6632.8,4039.5603599999995,6120.5459999999985,8364.7461999999996,3150,2950,2880,2670,2450,2360,2920,2740,2550,2470,2044.9,2538.9,0,4000,1300,950,1250,null,null,null,null,null,null,null,null,"Solar PV - Parking Lot",null,"True/False",2020]
[null,null,null,"Progress Multiplier","%",{"$f":"IF(ISBLANK(G24),OFFSET(I24,0,$C$12-1),G24)","v":1},null,null,{"$f":"INDEX(I$137:I$154,$C$13)","v":1},1,1,1,1,0.98465473145780058,0.98464317976513105,1,0.95553415201862102,1,1,1,1,1,1,1,1,0.99638045445405188,0.99638045445405188,1,1,1,1,1,null,null,null,null,null,null,null,null,"Solar PV - Rooftop",null,true,2021]
[null,null,null,{"$f":"\"Installed Cost, \"&$B$13","v":"Installed Cost, 2015"},"$/kW-ac",{"$f":"IF(ISBLANK(G25),F23*F24,G25)","v":2470},null,null,{"$f":"I23*I24","v":9700},6000,5712.5095999999994,6632.8,4039.5603599999995,6026.624578005114,8236.2902962962962,3150,2818.8257484549322,2880,2670,2450,{"$f":"U23*U24","v":2360},2920,2740,2550,2470,2037.4983913130907,{"$f":"AA23*AA24","v":2529.7103358133922},{"$f":"AB23*AB24","v":0},{"$f":"AC23*AC24","v":4000},1300,950,1250,null,null,null,null,null,null,null,null,"Solar PV - Fixed Tilt - 1MW",null,false,2022]
[null,null,null,"(DC Installed Cost, 2013)","$/kW-dc",{"$f":"IF(ISBLANK(G26),OFFSET(I26,0,$C$12-1),G26)","v":1899.9999999999998},null,null,{"$f":"IF(ISBLANK(I18),\"n/a\",I23*(1-I18))","v":"n/a"},"n/a","n/a","n/a","n/a","n/a","n/a",2623.6708860759495,2457.0886075949365,2057.1428571428573,1907.1428571428571,1750,{"$f":"IF(ISBLANK(U18),\"n/a\",U23*(1-U18))","v":1685.7142857142858},2246.1538461538457,2107.6923076923076,1961.5384615384614,1899.9999999999998,"n/a",{"$f":"IF(ISBLANK(AA18),\"n/a\",AA23*(1-AA18))","v":"n/a"},{"$f":"IF(ISBLANK(AB18),\"n/a\",AB23*(1-AB18))","v":"n/a"},{"$f":"IF(ISBLANK(AC18),\"n/a\",AC23*(1-AC18))","v":"n/a"},"n/a","n/a","n/a",null,null,null,null,null,null,null,null,"Solar PV - Fixed Tilt - 5MW",null,null,2023]
[null,null,null,{"$f":"\"(DC Installed Cost, \"&$B$13&\")\"","v":"(DC Installed Cost, 2015)"},"$/kW-dc",1899.9999999999998,null,null,{"$f":"IF(ISBLANK(I18),\"n/a\",I25*(1-I18))","v":"n/a"},"n/a","n/a","n/a","n/a","n/a","n/a",{"$f":"IF(ISBLANK(P18),\"n/a\",P25*(1-P18))","v":2623.6708860759495},{"$f":"IF(ISBLANK(Q18),\"n/a\",Q25*(1-Q18))","v":2347.8320790928424},2057.1428571428573,1907.1428571428571,1750,{"$f":"IF(ISBLANK(U18),\"n/a\",U25*(1-U18))","v":1685.7142857142858},2246.1538461538457,2107.6923076923076,1961.5384615384614,1899.9999999999998,"n/a",{"$f":"IF(ISBLANK(AA18),\"n/a\",AA25*(1-AA18))","v":"n/a"},{"$f":"IF(ISBLANK(AB18),\"n/a\",AB25*(1-AB18))","v":"n/a"},{"$f":"IF(ISBLANK(AC18),\"n/a\",AC25*(1-AC18))","v":"n/a"},"n/a","n/a","n/a",null,null,null,null,null,null,null,null,"Solar PV - Fixed Tilt - 10MW",null,null,2024]
[null,"Interconnection Costs",null,"Interconnection Cost","$/kW",{"$f":"IF(ISBLANK(G28),OFFSET(I28,0,$C$12-1),G28)","v":200},null,null,0,0,200,259.5,167.51,82.52,82.52,350,175,200,200,200,200,200,200,200,200,136,300,0,200,100,100,100,null,null,null,null,null,null,null,null,"Solar PV - Fixed Tilt - 20MW+",null,null,{"$f":"AR27+1","v":2025}]
[null,"Fixed O&M",null,"Annual Fixed O&M","$/kW-yr",30,null,null,450.84000000000003,533.46,185.65656199999995,262.83999999999997,30.602729999999994,67.320000000000007,67.320000000000007,20,20,39,35,32,30,39,35,32,30,32.799999999999997,32.1,0,9,10,6,12,null,null,null,null,null,null,null,null,"Solar PV - Tracking - 1MW",null,null,2026]
[null,null,null,"Annual Escalation","%/yr",0.02,null,null,0.02,0.02,0.02,0.02,0.02,null,null,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,null,null,null,null,null,null,null,null,"Solar PV - Tracking - 5MW",null,null,2027]
[null,"Variable O&M",null,"Variable O&M","$/MWh",0,null,null,0,0,9.0890108099999996,0,0.91808189999999978,0,0,0,0,0,0,0,0,0,0,0,0,2.88,3.83,{"$f":"50/1.02","v":49.019607843137251},0,5,5,5,null,null,null,null,null,null,null,null,"Solar PV - Tracking - 10MW",null,null,2028]
[null,"Fuel Costs",null,"Fuel Type",null,0,null,null,"Waste","Wood","Wood",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Gas","Gas","Gas",null,null,null,null,null,null,null,null,"Wind",null,null,2030]
[null,null,null,"PPA Escalation Rate","%/yr",0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Calculated Levelized Costs, 2015",null,null,null,null,null,null,"Values in blue text below are hard-coded.  To refresh, click the 'Calculate LCOEs, 2015' button",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Wood","$/MMBtu",2.34]
[null,null,null,"Fuel","$/MWh",{"$f":"Pro_Forma!L13","v":0},null,null,-56.17533776052742,44.346705261877183,39.089653205259609,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,54.9814646687609,94.253939432161616,73.046803059925224]
[null,null,null,"Debt Share","%",{"$f":"Pro_Forma!H21","v":0.45500000000000007},null,null,0.74299999999999999,0.52400000000000002,0.53800000000000003,0.52600000000000002,0.8,0.46500000000000008,0.46500000000000008,0.46300000000000008,0.45300000000000007,0.45200000000000007,0.45300000000000007,0.45500000000000007,0.45600000000000007,0.45200000000000007,0.45300000000000007,0.45400000000000007,0.45500000000000007,0.4880000000000001,0.55000000000000004,0,0.72299999999999998,0.8,0.8,0.8]
[null,null,null,"After-Tax WACC","%",{"$f":"Pro_Forma!H25","v":7.7099999999999988E-2},null,null,7.5799999999999992E-2,7.5799999999999992E-2,7.5799999999999992E-2,7.5799999999999992E-2,7.5799999999999992E-2,7.5799999999999992E-2,7.5799999999999992E-2,7.7099999999999988E-2,7.7099999999999988E-2,7.7099999999999988E-2,7.7099999999999988E-2,7.7099999999999988E-2,7.7099999999999988E-2,7.7099999999999988E-2,7.7099999999999988E-2,7.7099999999999988E-2,7.7099999999999988E-2,7.7099999999999988E-2,7.7099999999999988E-2,0,7.5799999999999992E-2,7.5799999999999992E-2,7.5799999999999992E-2,7.5799999999999992E-2]
[null,null,null,null,{"$f":"E84+1","v":2015},null,null,null,null,null,null,null,null,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3]
[null,null,null,null,2027,null,null,null,null,null,null,0.1,null,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2022,0,8.3000000000000004E-2,8.3000000000000004E-2,8.4000000000000005E-2]
[null,null,null,null,2016,null,null,null,11,23,23,23,11,null,null,null,null,null,null,null,null,null,null,null,null,23,23,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2029,0,8.3000000000000004E-2,8.3000000000000004E-2,8.4000000000000005E-2]
[null,null,null,null,2028,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2023,0,7.6999999999999999E-2,7.6999999999999999E-2,7.85E-2]
[null,null,null,null,2018,null,null,null,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false]
[null,null,null,null,2028,null,null,null,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false]
[null,null,null,null,2022,null,null,null,1,1,1,1,1,0.93094629156010222,0.9285140735005234,0.88843406372903122,0.87872220884501162,0.88843406372903122,0.88843406372903122,0.88843406372903122,0.88843406372903122,0.90513577756968944,0.90513577756968944,0.90513577756968944,0.90513577756968944,0.9832093303840741,0.9832093303840741,1,0.74399999999999999,1,1,1]
[null,null,null,null,2025,null,null,null,1,1,1,1,1,0.90792838874680304,0.90190848998437068,0.85929849907697242,0.84958664419295282,0.85929849907697242,0.85929849907697242,0.85929849907697242,0.85929849907697242,0.8826622487934882,0.8826622487934882,0.8826622487934882,0.8826622487934882,0.97778001206515197,0.97778001206515197,1,0.63,1,1,1]
[null,"ELCC Shapes"]
[null,null,null,null,"Imperial North",null,null,null,"Baseload","Baseload","Baseload","Baseload","Baseload","CSP - No Storage","CSP - Storage","Solar PV - Dist","Solar PV - Dist","Solar PV - Utility","Solar PV - Utility","Solar PV - Utility","Solar PV - Utility","Solar PV - Utility","Solar PV - Utility","Solar PV - Utility","Solar PV - Utility","Wind - Inland","Wind - Inland","Baseload"]
[null,null,null,null,"Merced",null,null,null,"Baseload","Baseload","Baseload","Baseload","Baseload","CSP - No Storage","CSP - Storage","Solar PV - Dist","Solar PV - Dist","Solar PV - Utility","Solar PV - Utility","Solar PV - Utility","Solar PV - Utility","Solar PV - Utility","Solar PV - Utility","Solar PV - Utility","Solar PV - Utility","Wind - Inland","Wind - Inland","Baseload"]
[null,null,null,null,"San Diego North Central",null,null,null,"Baseload","Baseload","Baseload","Baseload","Baseload","CSP - No Storage","CSP - Storage","Solar PV - Dist","Solar PV - Dist","Solar PV - Utility","Solar PV - Utility","Solar PV - Utility","Solar PV - Utility","Solar PV - Utility","Solar PV - Utility","Solar PV - Utility","Solar PV - Utility","Wind - Inland","Wind - Inland","Baseload"]
[null,null,null,null,null,null,null,null,"Baseload","Baseload","Baseload","Baseload","Baseload","CSP - No Storage","CSP - Storage","Solar PV - Dist","Solar PV - Dist","Solar PV - Utility","Solar PV - Utility","Solar PV - Utility","Solar PV - Utility","Solar PV - Utility","Solar PV - Utility","Solar PV - Utility","Solar PV - Utility","Wind - Inland","Wind - Inland","Baseload"]
[null,null,null,null,null,null,null,null,"Baseload","Baseload","Baseload","Baseload","Baseload","CSP - No Storage","CSP - Storage","Solar PV - Dist","Solar PV - Dist","Solar PV - Utility","Solar PV - Utility","Solar PV - Utility","Solar PV - Utility","Solar PV - Utility","Solar PV - Utility","Solar PV - Utility","Solar PV - Utility","Wind - Inland","Wind - Inland","Baseload"]
[null,null,null,null,null,null,null,null,"Baseload","Baseload","Baseload","Baseload","Baseload","CSP - No Storage","CSP - Storage","Solar PV - Dist","Solar PV - Dist","Solar PV - Utility","Solar PV - Utility","Solar PV - Utility","Solar PV - Utility","Solar PV - Utility","Solar PV - Utility","Solar PV - Utility","Solar PV - Utility","Wind - Inland","Wind - Inland","Baseload"]
[null,null,null,null,"BJ",null,null,null,"Baseload","Baseload","Baseload","Baseload","Baseload","CSP - No Storage","CSP - Storage","Solar PV - Dist","Solar PV - Dist","Solar PV - Utility","Solar PV - Utility","Solar PV - Utility","Solar PV - Utility","Solar PV - Utility","Solar PV - Utility","Solar PV - Utility","Solar PV - Utility","Wind - Inland","Wind - Inland","Baseload"]
[null,null,null,null,"MT",null,null,null,"Baseload","Baseload","Baseload","Baseload","Baseload","CSP - No Storage","CSP - Storage","Solar PV - Dist","Solar PV - Dist","Solar PV - Utility","Solar PV - Utility","Solar PV - Utility","Solar PV - Utility","Solar PV - Utility","Solar PV - Utility","Solar PV - Utility","Solar PV - Utility","Wind - Inland","Wind - Inland","Baseload"]
[null,"(by CREZ)",null,null,"Barstow",null,null,null,"Baseload","Baseload","Baseload","Baseload","Baseload","CSP - No Storage","CSP - Storage","Solar PV - Dist","Solar PV - Dist","Solar PV - Fixed","Solar PV - Fixed","Solar PV - Fixed","Solar PV - Fixed","Solar PV - Tracking","Solar PV - Tracking","Solar PV - Tracking","Solar PV - Tracking","Wind - Inland","Wind - Inland","Baseload",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(#REF!-BI237)/17","v":{"$error":"#REF!"}},{"$f":"(#REF!-BJ237)/17","v":{"$error":"#REF!"}}]
[null,null,null,null,"Fairmont",null,null,null,"Baseload","Baseload","Baseload","Baseload","Baseload","CSP - No Storage","CSP - Storage","Solar PV - Dist","Solar PV - Dist","Solar PV - Fixed","Solar PV - Fixed","Solar PV - Fixed","Solar PV - Fixed","Solar PV - Tracking","Solar PV - Tracking","Solar PV - Tracking","Solar PV - Tracking","Wind - Inland","Wind - Inland","Baseload"]
[null,null,null,null,"Owens Valley",null,null,null,"Baseload","Baseload","Baseload","Baseload","Baseload","CSP - No Storage","CSP - Storage","Solar PV - Dist","Solar PV - Dist","Solar PV - Fixed","Solar PV - Fixed","Solar PV - Fixed","Solar PV - Fixed","Solar PV - Tracking","Solar PV - Tracking","Solar PV - Tracking","Solar PV - Tracking","Wind - Inland","Wind - Inland","Baseload"]
[null,null,null,null,"Solano",null,null,null,"Baseload","Baseload","Baseload","Baseload","Baseload","CSP - No Storage","CSP - Storage","Solar PV - Dist","Solar PV - Dist","Solar PV - Fixed","Solar PV - Fixed","Solar PV - Fixed","Solar PV - Fixed","Solar PV - Tracking","Solar PV - Tracking","Solar PV - Tracking","Solar PV - Tracking","Wind - Coastal","Wind - Coastal","Baseload"]
[null,null,null,null,null,null,null,null,"Baseload","Baseload","Baseload","Baseload","Baseload","CSP - No Storage","CSP - Storage","Solar PV - Dist","Solar PV - Dist","Solar PV - Fixed","Solar PV - Fixed","Solar PV - Fixed","Solar PV - Fixed","Solar PV - Tracking","Solar PV - Tracking","Solar PV - Tracking","Solar PV - Tracking","Wind - Inland","Wind - Inland","Baseload"]
[null,null,null,null,null,null,null,null,"Baseload","Baseload","Baseload","Baseload","Baseload","CSP - No Storage","CSP - Storage","Solar PV - Dist","Solar PV - Dist","Solar PV - Fixed","Solar PV - Fixed","Solar PV - Fixed","Solar PV - Fixed","Solar PV - Tracking","Solar PV - Tracking","Solar PV - Tracking","Solar PV - Tracking","Wind - Inland","Wind - Inland","Baseload"]
[null,null,null,null,null,null,null,null,"Baseload","Baseload","Baseload","Baseload","Baseload","CSP - No Storage","CSP - Storage","Solar PV - Dist","Solar PV - Dist","Solar PV - Fixed","Solar PV - Fixed","Solar PV - Fixed","Solar PV - Fixed","Solar PV - Tracking","Solar PV - Tracking","Solar PV - Tracking","Solar PV - Tracking","Wind - Inland","Wind - Inland","Baseload"]
[null,null,null,null,null,null,null,null,"Baseload","Baseload","Baseload","Baseload","Baseload","CSP - No Storage","CSP - Storage","Solar PV - Dist","Solar PV - Dist","Solar PV - Fixed","Solar PV - Fixed","Solar PV - Fixed","Solar PV - Fixed","Solar PV - Tracking","Solar PV - Tracking","Solar PV - Tracking","Solar PV - Tracking","Wind - Inland","Wind - Inland","Baseload"]
[null,null,null,null,"NM",null,null,null,"Baseload","Baseload","Baseload","Baseload","Baseload","CSP - No Storage","CSP - Storage","Solar PV - Dist","Solar PV - Dist","Solar PV - Fixed","Solar PV - Fixed","Solar PV - Fixed","Solar PV - Fixed","Solar PV - Tracking","Solar PV - Tracking","Solar PV - Tracking","Solar PV - Tracking","Wind - SW","Wind - SW","Baseload"]
[null,null,null,null,"NV",null,null,null,"Baseload","Baseload","Baseload","Baseload","Baseload","CSP - No Storage","CSP - Storage","Solar PV - Dist","Solar PV - Dist","Solar PV - Fixed","Solar PV - Fixed","Solar PV - Fixed","Solar PV - Fixed","Solar PV - Tracking","Solar PV - Tracking","Solar PV - Tracking","Solar PV - Tracking","Wind - NW","Wind - NW","Baseload"]
[null,null,null,null,"OR",null,null,null,"Baseload","Baseload","Baseload","Baseload","Baseload","CSP - No Storage","CSP - Storage","Solar PV - Dist","Solar PV - Dist","Solar PV - Fixed","Solar PV - Fixed","Solar PV - Fixed","Solar PV - Fixed","Solar PV - Tracking","Solar PV - Tracking","Solar PV - Tracking","Solar PV - Tracking","Wind - NW","Wind - NW","Baseload"]
[null,null,null,null,"TX",null,null,null,"Baseload","Baseload","Baseload","Baseload","Baseload","CSP - No Storage","CSP - Storage","Solar PV - Dist","Solar PV - Dist","Solar PV - Fixed","Solar PV - Fixed","Solar PV - Fixed","Solar PV - Fixed","Solar PV - Tracking","Solar PV - Tracking","Solar PV - Tracking","Solar PV - Tracking","Wind - SW","Wind - SW","Baseload"]
[null,null,null,null,"UT",null,null,null,"Baseload","Baseload","Baseload","Baseload","Baseload","CSP - No Storage","CSP - Storage","Solar PV - Dist","Solar PV - Dist","Solar PV - Fixed","Solar PV - Fixed","Solar PV - Fixed","Solar PV - Fixed","Solar PV - Tracking","Solar PV - Tracking","Solar PV - Tracking","Solar PV - Tracking","Wind - NW","Wind - NW","Baseload"]
[null,null,null,null,"WA",null,null,null,"Baseload","Baseload","Baseload","Baseload","Baseload","CSP - No Storage","CSP - Storage","Solar PV - Dist","Solar PV - Dist","Solar PV - Fixed","Solar PV - Fixed","Solar PV - Fixed","Solar PV - Fixed","Solar PV - Tracking","Solar PV - Tracking","Solar PV - Tracking","Solar PV - Tracking","Wind - NW","Wind - NW","Baseload"]
[null,null,null,null,"WY",null,null,null,"Baseload","Baseload","Baseload","Baseload","Baseload","CSP - No Storage","CSP - Storage","Solar PV - Dist","Solar PV - Dist","Solar PV - Fixed","Solar PV - Fixed","Solar PV - Fixed","Solar PV - Fixed","Solar PV - Tracking","Solar PV - Tracking","Solar PV - Tracking","Solar PV - Tracking","Wind - RM","Wind - RM","Baseload"]

{"sheet":"CAISO_Tx_Inputs","index":28,"n_rows":42,"n_cols":10,"rows_kept":42,"cut":false,"hidden":false,"merged":[]}
["Transmission Cost and Availability - CAISO Data"]
[]
[]
[null,null,"Available Capacity (MW)",null,null,null,"Cost ($MM)"]
[null,"Transmission Area","Existing System","Minor Upgrades","Major Upgrade #1","Major Upgrade #2","Existing System","Minor Upgrades","Major Upgrade #1","Major Upgrade #2"]
[null,"Central Valley North"]
[null,"Mountain Pass & El Dorado",535]
[null,"Greater Carrizo",0]
[null,"Greater Imperial",523,null,1500,null,null,null,900]
[null,"Greater Kramer",0,null,760,null,null,null,436]
[null,"Inyokern"]
[null,"Iron Mountain"]
[null,"Lassen North"]
[null,"Los Banos",130]
[null,"Owens Valley"]
[null,"Pisgah"]
[null,"Riverside East & Palm Springs",800,null,2450,1000,null,null,955,1800]
[null,"Round Mountain",0]
[null,"Sacramento River",35.75]
[null,"San Diego North"]
[null,"Solano",0]
[null,"Tehachapi",2627.69,1000,null,null,null,100]
[null,"Twentynine Palms"]
[null,"Westlands",823.24599999999998,null,1000,null,null,null,175]
[]
[]
[]
[null,null,"Available Capacity (MW)"]
[null,"Energy Only Zone","Existing System"]
[null,"Greater Carrizo",590]
[null,"Central Valley North & Los Banos",1889.4]
[null,"Greater Imperial",1849]
[null,"Kramer & Inyokern",411.5]
[null,"Mountain Pass & El Dorado",2735]
[null,"Lassen & Round Mountain",1249.8499999999999]
[null,"Sacramento River",2098.75]
[null,"Riverside East & Palm Springs",4754.01]
[null,"Solano",879.07999999999993]
[null,"Tehachapi",3793.69]
[null,"Westlands",2121.4960000000001]
[null,"Distrib/NonCREZ",9999852.9619999994]
[null,"n/a",0]

{"sheet":"CREZ_Tx_Inputs","index":29,"n_rows":108,"n_cols":33,"rows_kept":69,"cut":true,"hidden":false,"merged":[],"bounds":{"rows_first":31,"rows_last":7,"rows_between":31,"halvings":6}}
["Conceptual Transmission Inputs"]
[]
["Input Assumptions"]
["AFUDC",1.175]
[]
[]
["Characteristics",null,null,null,null,null,null,null,"Transmission Capacity (MW)",null,null,"Capital Cost ($MM)",null,null,null,"Losses (%)",null,null,null,"All-in Capital Cost ($MM)",null,null,null,"Unitized Capital Cost ($/kW)",null,null,null,"Conceptual Transmission Summary"]
["Resource Area (CREZ/WREZ)","Location","CAISO","Eligible","AC/DC","Associated Transmission Area","Gateway CREZ",null,"CA Line","AC Line to CA","DC Line to CA","CA Line","AC Line to CA","DC Line to CA",null,"CA Line","AC Line to CA","DC Line to CA",null,"CA Line","AC Line to CA","DC Line to CA",null,"DNU","OOS AC","OOS DC",null,"Capacity (MW)","DNU Cost ($MM)","Incremental Delivery Cost ($MM)","Cost, FCDS Upgrade ($MM)","Cost, EO Upgrade ($MM)","Losses (%)"]
["Alameda County (Partial)","CA",1,1,null,{"$f":"INDEX(Tx_Mapping!$B$8:$B$107,MATCH($A9,Tx_Mapping!$A$8:$A$107,0))","v":"Alameda County (Partial)"},null,null,1500,null,null,342.18556501618355,null,null,null,4.0740431658419039E-3,null,null,null,{"$f":"L9*$B$4","v":402.06803889401567},null,null,null,{"$f":"IF(I9>0,1000*T9/I9,0)","v":268.0453592626771},null,null,null,{"$f":"IF(ISBLANK($G9),$I9,INDEX($J9:$K9,$E9))","v":1500},{"$f":"IF(ISBLANK($G9),$T9,INDEX($X$9:$X$106,MATCH($G9,$A$9:$A$106,0))*$AB9/1000)","v":402.06803889401567},{"$f":"IF($E9>0,INDEX($U9:$V9,$E9),0)","v":0},{"$f":"SUM(AC9:AD9)","v":402.06803889401567},{"$f":"AD9","v":0},{"$f":"IF(ISBLANK($G9),$P9,1-(1-INDEX($Q9:$R9,$E9))*(1-INDEX($P$9:$P$106,MATCH($G9,$A$9:$A$106,0))))","v":4.0740431658419039E-3}]
["Alpine County","CA",1,1,null,{"$f":"INDEX(Tx_Mapping!$B$8:$B$107,MATCH($A10,Tx_Mapping!$A$8:$A$107,0))","v":"Alpine County"},null,null,1500,null,null,668.30198484578682,null,null,null,8.5523548661519695E-3,null,null,null,785.25483219379953,null,null,null,523.50322146253302,null,null,null,{"$f":"IF(ISBLANK($G10),$I10,INDEX($J10:$K10,$E10))","v":1500},785.25483219379953,{"$f":"IF($E10>0,INDEX($U10:$V10,$E10),0)","v":0},{"$f":"SUM(AC10:AD10)","v":785.25483219379953},{"$f":"AD10","v":0},8.5523548661519695E-3]
["Amador County","CA",1,1,null,{"$f":"INDEX(Tx_Mapping!$B$8:$B$107,MATCH($A11,Tx_Mapping!$A$8:$A$107,0))","v":"Amador County"},null,null,1500,null,null,394.03911780195915,null,null,null,4.7861090356454495E-3,null,null,null,462.99596341730199,null,null,null,308.66397561153468,null,null,null,1500,462.99596341730199,0,462.99596341730199,0,4.7861090356454495E-3]
["Barstow","CA",1,1,null,{"$f":"INDEX(Tx_Mapping!$B$8:$B$107,MATCH($A12,Tx_Mapping!$A$8:$A$107,0))","v":"Greater Kramer"},null,null,1500,null,null,492.80651159879164,null,null,null,7.2495015991939664E-3,null,null,null,579.04765112858024,null,null,null,386.03176741905349,null,null,null,1500,579.04765112858024,0,579.04765112858024,0,7.2495015991939664E-3]
["Calaveras County","CA",1,1,null,{"$f":"INDEX(Tx_Mapping!$B$8:$B$107,MATCH($A13,Tx_Mapping!$A$8:$A$107,0))","v":"Calaveras County"},null,null,1500,null,null,340.92677388327417,null,null,null,4.056757133259736E-3,null,null,null,400.58895931284718,null,null,null,267.05930620856481,null,null,null,1500,400.58895931284718,0,400.58895931284718,0,4.056757133259736E-3]
["Carrizo North","CA",1,1,null,{"$f":"INDEX(Tx_Mapping!$B$8:$B$107,MATCH($A14,Tx_Mapping!$A$8:$A$107,0))","v":"Greater Carrizo"},null,null,1500,null,null,1005.0660913628118,null,null,null,1.3176883245457929E-2,null,null,null,1180.952657351304,null,null,null,787.30177156753609,null,null,null,1500,1180.952657351304,0,1180.952657351304,0,1.3176883245457929E-2]
["Carrizo South","CA",1,1,null,{"$f":"INDEX(Tx_Mapping!$B$8:$B$107,MATCH($A15,Tx_Mapping!$A$8:$A$107,0))","v":"Greater Carrizo"},null,null,1500,null,null,1284.5259720275369,null,null,null,1.6452537821054936E-2,null,null,null,1509.3180171323559,null,null,null,1006.2120114215705,null,null,null,1500,1509.3180171323559,0,1509.3180171323559,0,1.6452537821054936E-2]
["Central Valley North","CA",1,1,null,{"$f":"INDEX(Tx_Mapping!$B$8:$B$107,MATCH($A16,Tx_Mapping!$A$8:$A$107,0))","v":"Central Valley North"},null,null,1500,null,null,316.06930444240686,null,null,null,3.7154081870910613E-3,null,null,null,371.38143271982807,null,null,null,247.58762181321873,null,null,null,1500,371.38143271982807,0,371.38143271982807,0,3.7154081870910613E-3]
["Cuyama","CA",1,1,null,{"$f":"INDEX(Tx_Mapping!$B$8:$B$107,MATCH($A17,Tx_Mapping!$A$8:$A$107,0))","v":"Greater Carrizo"},null,null,1500,null,null,1368.8251750889883,null,null,null,1.761015542152463E-2,null,null,null,1608.3695807295612,null,null,null,1072.2463871530408,null,null,null,1500,1608.3695807295612,0,1608.3695807295612,0,1.761015542152463E-2]
["Del Norte County","CA",1,1,null,{"$f":"INDEX(Tx_Mapping!$B$8:$B$107,MATCH($A18,Tx_Mapping!$A$8:$A$107,0))","v":"Del Norte County"},null,null,1500,null,null,2408.2967298289914,null,null,null,3.1322479129457667E-2,null,null,null,2829.7486575490648,null,null,null,1886.4991050327098,null,null,null,1500,2829.7486575490648,0,2829.7486575490648,0,3.1322479129457667E-2]
["El Dorado","CA",1,1,null,{"$f":"INDEX(Tx_Mapping!$B$8:$B$107,MATCH($A19,Tx_Mapping!$A$8:$A$107,0))","v":"Mountain Pass & El Dorado"},null,null,1500,null,null,639.59475842788777,null,null,null,8.1581401007074679E-3,null,null,null,751.52384115276811,null,null,null,501.01589410184539,null,null,null,1500,751.52384115276811,0,751.52384115276811,0,8.1581401007074679E-3]
["El Dorado County","CA",1,1,null,{"$f":"INDEX(Tx_Mapping!$B$8:$B$107,MATCH($A20,Tx_Mapping!$A$8:$A$107,0))","v":"El Dorado County"},null,null,1500,null,null,10000,null,null,null,0,null,null,null,11750,null,null,null,7833.333333333333,null,null,null,1500,11750,0,{"$f":"SUM(AC20:AD20)","v":11750},{"$f":"AD20","v":0},0]
["Humboldt County","CA",1,1,null,{"$f":"INDEX(Tx_Mapping!$B$8:$B$107,MATCH($A21,Tx_Mapping!$A$8:$A$107,0))","v":"Humboldt County"},null,null,1500,null,null,1487.5053621194234,null,null,null,1.9239901235768166E-2,null,null,null,1747.8188004903225,null,null,null,1165.2125336602151,null,null,null,1500,1747.8188004903225,0,1747.8188004903225,0,1.9239901235768166E-2]
["Imperial East","CA",1,1,null,{"$f":"INDEX(Tx_Mapping!$B$8:$B$107,MATCH($A22,Tx_Mapping!$A$8:$A$107,0))","v":"Greater Imperial"},null,null,1500,null,null,1535.7759074850699,null,null,null,1.7246409332938219E-2,null,null,null,1804.5366912949571,null,null,null,1203.0244608633047,null,null,null,1500,1804.5366912949571,0,1804.5366912949571,0,1.7246409332938219E-2]
["Imperial North","CA",1,1,null,{"$f":"INDEX(Tx_Mapping!$B$8:$B$107,MATCH($A23,Tx_Mapping!$A$8:$A$107,0))","v":"Greater Imperial"},null,null,1500,null,null,952.82299716227726,null,null,null,1.0806940446578242E-2,null,null,null,1119.5670216656758,null,null,null,746.37801444378385,null,null,null,1500,1119.5670216656758,0,1119.5670216656758,0,1.0806940446578242E-2]
["Imperial South","CA",1,1,null,{"$f":"INDEX(Tx_Mapping!$B$8:$B$107,MATCH($A24,Tx_Mapping!$A$8:$A$107,0))","v":"Greater Imperial"},null,null,1500,null,null,983.14290804311258,null,null,null,1.1169196679780785E-2,null,null,null,1155.1929169506573,null,null,null,770.12861130043814,null,null,null,1500,1155.1929169506573,0,1155.1929169506573,0,1.1169196679780785E-2]
["Inyo County (Partial)","CA",1,1,null,{"$f":"INDEX(Tx_Mapping!$B$8:$B$107,MATCH($A25,Tx_Mapping!$A$8:$A$107,0))","v":"Inyo County (Partial)"},null,null,1500,null,null,1282.5119835245494,null,null,null,1.9386793900745495E-2,null,null,null,1506.9515806413456,null,null,null,1004.6343870942304,null,null,null,1500,1506.9515806413456,0,1506.9515806413456,0,1.9386793900745495E-2]
["Inyokern","CA",1,1,null,{"$f":"INDEX(Tx_Mapping!$B$8:$B$107,MATCH($A26,Tx_Mapping!$A$8:$A$107,0))","v":"Inyokern"},null,null,1500,null,null,666.43425873779006,null,null,null,1.0052428522942296E-2,null,null,null,783.0602540169034,null,null,null,522.04016934460219,null,null,null,1500,783.0602540169034,0,783.0602540169034,0,1.0052428522942296E-2]
["Iron Mountain","CA",1,1,null,{"$f":"INDEX(Tx_Mapping!$B$8:$B$107,MATCH($A27,Tx_Mapping!$A$8:$A$107,0))","v":"Iron Mountain"},null,null,1500,null,null,827.15666813593009,null,null,null,1.2647020550857655E-2,null,null,null,971.90908505971788,null,null,null,647.93939003981188,null,null,null,1500,971.90908505971788,0,971.90908505971788,0,1.2647020550857655E-2]
["Kramer","CA",1,1,null,{"$f":"INDEX(Tx_Mapping!$B$8:$B$107,MATCH($A28,Tx_Mapping!$A$8:$A$107,0))","v":"Greater Kramer"},null,null,1500,null,null,441.1286254990971,null,null,null,6.4152493515087288E-3,null,null,null,518.32613496143915,null,null,null,345.55075664095943,null,null,null,1500,518.32613496143915,0,518.32613496143915,0,6.4152493515087288E-3]
["Lassen North","CA",1,1,null,{"$f":"INDEX(Tx_Mapping!$B$8:$B$107,MATCH($A29,Tx_Mapping!$A$8:$A$107,0))","v":"Lassen North"},null,null,1500,null,null,1431.8805167964426,null,null,null,1.8476047039870883E-2,null,null,null,1682.4596072358202,null,null,null,1121.6397381572135,null,null,null,1500,1682.4596072358202,0,1682.4596072358202,0,1.8476047039870883E-2]
["Los Angeles County (Partial)","CA",1,1,null,{"$f":"INDEX(Tx_Mapping!$B$8:$B$107,MATCH($A30,Tx_Mapping!$A$8:$A$107,0))","v":"Los Angeles County (Partial)"},null,null,1500,null,null,172.42430092004406,null,null,null,2.0774715579208506E-3,null,null,null,202.59855358105179,null,null,null,135.06570238736785,null,null,null,1500,202.59855358105179,0,202.59855358105179,0,2.0774715579208506E-3]
["Los Banos","CA",1,1,null,{"$f":"INDEX(Tx_Mapping!$B$8:$B$107,MATCH($A31,Tx_Mapping!$A$8:$A$107,0))","v":"Los Banos"},null,null,1500,null,null,340.95447135437496,null,null,null,4.0571374818142939E-3,null,null,null,400.62150384139062,null,null,null,267.08100256092706,null,null,null,1500,400.62150384139062,0,400.62150384139062,0,4.0571374818142939E-3]
["Mariposa County","CA",1,1,null,{"$f":"INDEX(Tx_Mapping!$B$8:$B$107,MATCH($A33,Tx_Mapping!$A$8:$A$107,0))","v":"Mariposa County"},null,null,1500,null,null,586.53521443158434,null,null,null,7.4295132599739716E-3,null,null,null,689.17887695711158,null,null,null,459.45258463807437,null,null,null,1500,689.17887695711158,0,689.17887695711158,0,7.4295132599739716E-3]
["Mendocino County","CA",1,1,null,{"$f":"INDEX(Tx_Mapping!$B$8:$B$107,MATCH($A34,Tx_Mapping!$A$8:$A$107,0))","v":"Mendocino County"},null,null,1500,null,null,781.93562649319574,null,null,null,1.0112800265388007E-2,null,null,null,918.774361129505,null,null,null,612.51624075300333,null,null,null,1500,918.774361129505,0,918.774361129505,0,1.0112800265388007E-2]
["Mountain Pass","CA",1,1,null,{"$f":"INDEX(Tx_Mapping!$B$8:$B$107,MATCH($A37,Tx_Mapping!$A$8:$A$107,0))","v":"Mountain Pass & El Dorado"},null,null,1500,null,null,837.2149025886954,null,null,null,1.2809393769525635E-2,null,null,null,983.72751054171715,null,null,null,655.81834036114481,null,null,null,1500,983.72751054171715,0,983.72751054171715,0,1.2809393769525635E-2]
["Owens Valley","CA",1,1,null,{"$f":"INDEX(Tx_Mapping!$B$8:$B$107,MATCH($A40,Tx_Mapping!$A$8:$A$107,0))","v":"Owens Valley"},null,null,1500,null,null,958.82572894992938,null,null,null,1.4772595302943585E-2,null,null,null,1126.620231516167,null,null,null,751.08015434411141,null,null,null,1500,1126.620231516167,0,1126.620231516167,0,1.4772595302943585E-2]
["Pisgah","CA",1,1,null,{"$f":"INDEX(Tx_Mapping!$B$8:$B$107,MATCH($A42,Tx_Mapping!$A$8:$A$107,0))","v":"Pisgah"},null,null,1500,null,null,670.28482272855376,null,null,null,1.0114589379482628E-2,null,null,null,787.58466670605071,null,null,null,525.05644447070051,null,null,null,1500,787.58466670605071,0,787.58466670605071,0,1.0114589379482628E-2]
["Placer County (Partial)","CA",1,1,null,{"$f":"INDEX(Tx_Mapping!$B$8:$B$107,MATCH($A43,Tx_Mapping!$A$8:$A$107,0))","v":"Placer County (Partial)"},null,null,1500,null,null,720.99075659219318,null,null,null,9.2758901702319832E-3,null,null,null,847.16413899582699,null,null,null,564.77609266388458,null,null,null,1500,847.16413899582699,0,847.16413899582699,0,9.2758901702319832E-3]
["Riverside East","CA",1,1,null,{"$f":"INDEX(Tx_Mapping!$B$8:$B$107,MATCH($A46,Tx_Mapping!$A$8:$A$107,0))","v":"Riverside East & Palm Springs"},null,null,1500,null,null,934.00332176911957,null,null,null,1.4371879434968655E-2,null,null,null,1097.4539030787155,null,null,null,731.6359353858104,null,null,null,1500,1097.4539030787155,0,1097.4539030787155,0,1.4371879434968655E-2]
["Round Mountain - A","CA",1,1,null,{"$f":"INDEX(Tx_Mapping!$B$8:$B$107,MATCH($A47,Tx_Mapping!$A$8:$A$107,0))","v":"Round Mountain"},null,null,1500,null,null,1464.874533659686,null,null,null,1.8929129076758488E-2,null,null,null,1721.227577050131,null,null,null,1147.4850513667541,null,null,null,1500,1721.227577050131,0,1721.227577050131,0,1.8929129076758488E-2]
["San Bernardino - Baker","CA",1,1,null,{"$f":"INDEX(Tx_Mapping!$B$8:$B$107,MATCH($A51,Tx_Mapping!$A$8:$A$107,0))","v":"San Bernardino - Baker"},null,null,1500,null,null,719.33430320671414,null,null,null,1.0906410454705364E-2,null,null,null,845.21780626788916,null,null,null,563.47853751192611,null,null,null,1500,845.21780626788916,0,845.21780626788916,0,1.0906410454705364E-2]
["San Bernardino - Lucerne","CA",1,1,null,{"$f":"INDEX(Tx_Mapping!$B$8:$B$107,MATCH($A52,Tx_Mapping!$A$8:$A$107,0))","v":"Greater Kramer"},null,null,1500,null,null,474.21370882267183,null,null,null,6.9493521798306614E-3,null,null,null,557.2011078666394,null,null,null,371.46740524442623,null,null,null,1500,557.2011078666394,0,557.2011078666394,0,6.9493521798306614E-3]
["San Diego South","CA",1,1,null,{"$f":"INDEX(Tx_Mapping!$B$8:$B$107,MATCH($A55,Tx_Mapping!$A$8:$A$107,0))","v":"Greater Imperial"},null,null,1500,null,null,1255.0169749247834,null,null,null,1.4417493673828427E-2,null,null,null,1474.6449455366205,null,null,null,983.09663035774702,null,null,null,1500,1474.6449455366205,0,1474.6449455366205,0,1.4417493673828427E-2]
["Santa Barbara","CA",1,1,null,{"$f":"INDEX(Tx_Mapping!$B$8:$B$107,MATCH($A58,Tx_Mapping!$A$8:$A$107,0))","v":"Greater Carrizo"},null,null,1500,null,null,1525.3933830247008,null,null,null,1.9760188952070067E-2,null,null,null,1792.3372250540235,null,null,null,1194.8914833693491,null,null,null,1500,1792.3372250540235,0,1792.3372250540235,0,1.9760188952070067E-2]
["Santa Cruz County","CA",1,1,null,{"$f":"INDEX(Tx_Mapping!$B$8:$B$107,MATCH($A60,Tx_Mapping!$A$8:$A$107,0))","v":"Santa Cruz County"},null,null,1500,null,null,408.28962669892394,null,null,null,4.9818005643393892E-3,null,null,null,479.74031137123563,null,null,null,319.82687424749042,null,null,null,1500,479.74031137123563,0,479.74031137123563,0,4.9818005643393892E-3]
["Sierra County","CA",1,1,null,{"$f":"INDEX(Tx_Mapping!$B$8:$B$107,MATCH($A61,Tx_Mapping!$A$8:$A$107,0))","v":"Sierra County"},null,null,1500,null,null,1995.014495753041,null,null,null,2.6209142748824119E-2,null,null,null,2344.1420325098234,null,null,null,1562.7613550065489,null,null,null,1500,2344.1420325098234,0,2344.1420325098234,0,2.6209142748824119E-2]
["Sonoma County","CA",1,1,null,{"$f":"INDEX(Tx_Mapping!$B$8:$B$107,MATCH($A64,Tx_Mapping!$A$8:$A$107,0))","v":"Sonoma County"},null,null,1500,null,null,403.34158423038303,null,null,null,4.9138528158265251E-3,null,null,null,473.9263614707001,null,null,null,315.95090764713342,null,null,null,1500,473.9263614707001,0,473.9263614707001,0,4.9138528158265251E-3]
["Stanislaus County (Partial)","CA",1,1,null,{"$f":"INDEX(Tx_Mapping!$B$8:$B$107,MATCH($A65,Tx_Mapping!$A$8:$A$107,0))","v":"Stanislaus County (Partial)"},null,null,1500,null,null,312.28030979336552,null,null,null,3.6633767711995221E-3,null,null,null,366.92936400720447,null,null,null,244.61957600480298,null,null,null,1500,366.92936400720447,0,366.92936400720447,0,3.6633767711995221E-3]
["Twentynine Palms","CA",1,1,null,{"$f":"INDEX(Tx_Mapping!$B$8:$B$107,MATCH($A69,Tx_Mapping!$A$8:$A$107,0))","v":"Twentynine Palms"},null,null,1500,null,null,665.17671082484321,null,null,null,1.0032127534412625E-2,null,null,null,781.58263521919082,null,null,null,521.05509014612721,null,null,null,1500,781.58263521919082,0,781.58263521919082,0,1.0032127534412625E-2]
["Ventura County (Partial)","CA",1,1,null,{"$f":"INDEX(Tx_Mapping!$B$8:$B$107,MATCH($A70,Tx_Mapping!$A$8:$A$107,0))","v":"Ventura County (Partial)"},null,null,1500,null,null,321.08648418134459,null,null,null,4.4773715904469057E-3,null,null,null,377.27661891307991,null,null,null,251.51774594205327,null,null,null,1500,377.27661891307991,0,377.27661891307991,0,4.4773715904469057E-3]
["Yuba County","CA",1,1,null,{"$f":"INDEX(Tx_Mapping!$B$8:$B$107,MATCH($A73,Tx_Mapping!$A$8:$A$107,0))","v":"Yuba County"},null,null,1500,null,null,385.64945996750646,null,null,null,4.670900169862921E-3,null,null,null,453.13811546182012,null,null,null,302.09207697454673,null,null,null,1500,{"$f":"IF(ISBLANK($G73),$T73,INDEX($X$9:$X$106,MATCH($G73,$A$9:$A$106,0))*$AB73/1000)","v":453.13811546182012},0,453.13811546182012,0,{"$f":"IF(ISBLANK($G73),$P73,1-(1-INDEX($Q73:$R73,$E73))*(1-INDEX($P$9:$P$106,MATCH($G73,$A$9:$A$106,0))))","v":4.670900169862921E-3}]
["AZ_SO","AZ",0,1,1,{"$f":"INDEX(Tx_Mapping!$B$8:$B$107,MATCH($A76,Tx_Mapping!$A$8:$A$107,0))","v":"AZ_SO"},{"$f":"INDEX(Tx_Mapping!$C$8:$C$107,MATCH($A76,Tx_Mapping!$A$8:$A$107,0))","v":"Riverside East"},null,null,1500,3000,null,733.88810092061885,1538.207458548751,null,null,1.8444212842633815E-2,9.9531044194903599E-3,null,null,862.31851858172718,1807.3937637947824,null,null,574.87901238781808,602.46458793159411,null,1500,1097.4539030787155,862.31851858172718,1959.7724216604427,862.31851858172718,3.255101427435525E-2]
["BC_CT","BC",0,1,1,{"$f":"INDEX(Tx_Mapping!$B$8:$B$107,MATCH($A78,Tx_Mapping!$A$8:$A$107,0))","v":"BC_CT"},{"$f":"INDEX(Tx_Mapping!$C$8:$C$107,MATCH($A78,Tx_Mapping!$A$8:$A$107,0))","v":"Round Mountain - A"},null,null,1500,3000,null,2728.0038578799376,3143.6992023936114,null,null,7.7154259338968106E-2,4.1634978199456191E-2,null,null,3205.404533008927,3693.8465628124936,null,null,2136.9363553392845,1231.2821876041646,null,1500,1721.227577050131,3205.404533008927,4926.6321100590576,3205.404533008927,9.4622925481877562E-2]
["BC_EA","BC",0,1,1,{"$f":"INDEX(Tx_Mapping!$B$8:$B$107,MATCH($A79,Tx_Mapping!$A$8:$A$107,0))","v":"BC_EA"},{"$f":"INDEX(Tx_Mapping!$C$8:$C$107,MATCH($A79,Tx_Mapping!$A$8:$A$107,0))","v":"Round Mountain - A"},null,null,1500,3000,null,1796.0116960391742,2466.2297280994003,null,null,5.2380376515747756E-2,2.8266175490469465E-2,null,null,2110.31374284603,2897.8199305167955,null,null,1406.8758285640199,965.93997683893178,null,1500,1721.227577050131,2110.31374284603,3831.541319896161,2110.31374284603,7.0317990684350518E-2]
["BC_NW","BC",0,1,1,{"$f":"INDEX(Tx_Mapping!$B$8:$B$107,MATCH($A82,Tx_Mapping!$A$8:$A$107,0))","v":"BC_NW"},{"$f":"INDEX(Tx_Mapping!$C$8:$C$107,MATCH($A82,Tx_Mapping!$A$8:$A$107,0))","v":"Round Mountain - A"},null,null,1500,3000,null,3262.3327318607148,3576.3520542146666,null,null,9.2975623194975779E-2,5.0172706963548468E-2,null,null,3833.24095993634,4202.2136637022331,null,null,2555.4939732908933,1400.7378879007442,null,1500,1721.227577050131,3833.24095993634,5554.468536986471,3833.24095993634,0.11014480469928445]
["BC_SE","BC",0,1,1,{"$f":"INDEX(Tx_Mapping!$B$8:$B$107,MATCH($A83,Tx_Mapping!$A$8:$A$107,0))","v":"BC_SE"},{"$f":"INDEX(Tx_Mapping!$C$8:$C$107,MATCH($A83,Tx_Mapping!$A$8:$A$107,0))","v":"Round Mountain - A"},null,null,1500,3000,null,1796.0116960391742,2466.2297280994003,null,null,5.2380376515747756E-2,2.8266175490469465E-2,null,null,2110.31374284603,2897.8199305167955,null,null,1406.8758285640199,965.93997683893178,null,1500,1721.227577050131,2110.31374284603,3831.541319896161,2110.31374284603,7.0317990684350518E-2]
["BC_WE","BC",0,1,1,{"$f":"INDEX(Tx_Mapping!$B$8:$B$107,MATCH($A87,Tx_Mapping!$A$8:$A$107,0))","v":"BC_WE"},{"$f":"INDEX(Tx_Mapping!$C$8:$C$107,MATCH($A87,Tx_Mapping!$A$8:$A$107,0))","v":"Round Mountain - A"},null,null,1500,3000,null,2199.2974809369298,2750.1718295244696,null,null,6.2763646339988918E-2,3.3869329697057873E-2,null,null,2584.1745401008925,3231.451899691252,null,null,1722.7830267339284,1077.1506332304173,null,1500,1721.227577050131,2584.1745401008925,4305.402117151023,2584.1745401008925,8.0504714253849641E-2]
["BJ_NO","BJ",0,0,1,{"$f":"INDEX(Tx_Mapping!$B$8:$B$107,MATCH($A88,Tx_Mapping!$A$8:$A$107,0))","v":"BJ_NO"},{"$f":"INDEX(Tx_Mapping!$C$8:$C$107,MATCH($A88,Tx_Mapping!$A$8:$A$107,0))","v":"Imperial South"},null,null,1500,3000,null,215.6638460618681,1153.8387587107393,null,null,4.3885166201275382E-3,2.3681880348850348E-3,null,null,253.40501912269502,1355.7605414851187,null,null,168.93667941513002,451.92018049503957,null,1500,1155.1929169506573,253.40501912269502,1408.5979360733522,253.40501912269502,1.550869709464564E-2]
["ID_SW","ID",0,1,1,{"$f":"INDEX(Tx_Mapping!$B$8:$B$107,MATCH($A91,Tx_Mapping!$A$8:$A$107,0))","v":"ID_SW"},{"$f":"INDEX(Tx_Mapping!$C$8:$C$107,MATCH($A91,Tx_Mapping!$A$8:$A$107,0))","v":"Round Mountain - A"},null,null,1500,3000,null,1088.4940809799739,1848.0416886923551,null,null,2.9774312874368825E-2,1.6067199374980266E-2,null,null,1278.9805451514694,2171.4489842135172,null,null,852.65369676764624,723.81632807117239,null,1500,1721.227577050131,1278.9805451514694,3000.2081222016004,1278.9805451514694,4.8139840139556633E-2]
["NV_EA","NV",0,1,1,{"$f":"INDEX(Tx_Mapping!$B$8:$B$107,MATCH($A94,Tx_Mapping!$A$8:$A$107,0))","v":"NV_EA"},{"$f":"INDEX(Tx_Mapping!$C$8:$C$107,MATCH($A94,Tx_Mapping!$A$8:$A$107,0))","v":"Mountain Pass"},null,null,1500,3000,null,755.22412188624105,1625.2753730851875,null,null,2.1628135357570782E-2,1.1671253820883229E-2,null,null,887.38834321633328,1909.6985633750953,null,null,591.59222881088886,636.56618779169844,null,1500,983.72751054171715,887.38834321633328,1871.1158537580504,887.38834321633328,3.416048582480069E-2]
["NV_SW","NV",1,1,1,{"$f":"INDEX(Tx_Mapping!$B$8:$B$107,MATCH($A96,Tx_Mapping!$A$8:$A$107,0))","v":"NV_SW"},{"$f":"INDEX(Tx_Mapping!$C$8:$C$107,MATCH($A96,Tx_Mapping!$A$8:$A$107,0))","v":"Mountain Pass"},null,null,1500,3000,null,418.72544810686213,1331.2622616387121,null,null,0,0,null,null,492.00240152556302,1564.2331574254868,null,null,328.00160101704205,521.41105247516225,null,1500,983.72751054171715,492.00240152556302,1475.7299120672801,492.00240152556302,1.2809393769525612E-2]
["NV_WE","NV",0,1,1,{"$f":"INDEX(Tx_Mapping!$B$8:$B$107,MATCH($A97,Tx_Mapping!$A$8:$A$107,0))","v":"NV_WE"},{"$f":"INDEX(Tx_Mapping!$C$8:$C$107,MATCH($A97,Tx_Mapping!$A$8:$A$107,0))","v":"Mountain Pass"},null,null,1500,3000,null,733.64311258952364,1572.2062675786378,null,null,1.9687490278732258E-2,1.0624017851766551E-2,null,null,862.03065729269031,1847.3423644048996,null,null,574.68710486179361,615.78078813496654,null,1500,983.72751054171715,862.03065729269031,1845.7581678344075,862.03065729269031,3.224469923294393E-2]
["OR_SO","OR",0,1,1,{"$f":"INDEX(Tx_Mapping!$B$8:$B$107,MATCH($A99,Tx_Mapping!$A$8:$A$107,0))","v":"OR_SO"},{"$f":"INDEX(Tx_Mapping!$C$8:$C$107,MATCH($A99,Tx_Mapping!$A$8:$A$107,0))","v":"Round Mountain - A"},null,null,1500,3000,null,243.14177631224243,1212.0602532536727,null,null,6.5175756232686999E-3,3.5170983600000005E-3,null,null,285.69158716688486,1424.1707975730656,null,null,190.46105811125656,474.72359919102189,null,1500,1721.227577050131,285.69158716688486,2006.9191642170158,285.69158716688486,2.5323332669786813E-2]
["WA_SO","WA",0,1,1,{"$f":"INDEX(Tx_Mapping!$B$8:$B$107,MATCH($A102,Tx_Mapping!$A$8:$A$107,0))","v":"WA_SO"},{"$f":"INDEX(Tx_Mapping!$C$8:$C$107,MATCH($A102,Tx_Mapping!$A$8:$A$107,0))","v":"Round Mountain - A"},null,null,1500,3000,null,1118.7673097208178,1908.7055536534958,null,null,3.1992685124597013E-2,1.7264306068348268E-2,null,null,1314.551588921961,2242.7290255428575,null,null,876.3677259479739,747.57634184761923,null,1500,1721.227577050131,1314.551588921961,3035.779165972092,1314.551588921961,5.031622053511986E-2]
["WY_EA","WY",0,1,2,{"$f":"INDEX(Tx_Mapping!$B$8:$B$107,MATCH($A103,Tx_Mapping!$A$8:$A$107,0))","v":"WY_EA"},{"$f":"INDEX(Tx_Mapping!$C$8:$C$107,MATCH($A103,Tx_Mapping!$A$8:$A$107,0))","v":"Mountain Pass"},null,null,1500,3000,null,2318.9520644330728,2752.080498568936,null,null,6.2833443054158514E-2,3.390699430167908E-2,null,null,2724.7686757088604,3233.6945858184999,null,null,1816.5124504725738,1077.8981952728332,null,3000,1967.4550210834343,3233.6945858184999,5201.149606901934,3233.6945858184999,4.6282060029653405E-2]
["WY_EC","WY",0,1,2,{"$f":"INDEX(Tx_Mapping!$B$8:$B$107,MATCH($A104,Tx_Mapping!$A$8:$A$107,0))","v":"WY_EC"},{"$f":"INDEX(Tx_Mapping!$C$8:$C$107,MATCH($A104,Tx_Mapping!$A$8:$A$107,0))","v":"Mountain Pass"},null,null,1500,3000,null,1774.630667321856,2413.3353540760918,null,null,5.0446121063978167E-2,2.7222387574460896E-2,null,null,2085.1910341031808,2835.6690410394081,null,null,1390.1273560687871,945.22301367980276,null,3000,1967.4550210834343,2835.6690410394081,4803.1240621228426,2835.6690410394081,3.968307906219859E-2]
["WY_NO","WY",0,1,2,{"$f":"INDEX(Tx_Mapping!$B$8:$B$107,MATCH($A105,Tx_Mapping!$A$8:$A$107,0))","v":"WY_NO"},{"$f":"INDEX(Tx_Mapping!$C$8:$C$107,MATCH($A105,Tx_Mapping!$A$8:$A$107,0))","v":"Mountain Pass"},null,null,1500,3000,null,2053.9935910322474,2589.0008148005359,null,null,5.6869902068440753E-2,3.0688871270504854E-2,null,null,2413.442469462891,3042.0759573906298,null,null,1608.961646308594,1014.0253191302099,null,3000,1967.4550210834343,3042.0759573906298,5009.5309784740639,3042.0759573906298,4.3105159203584376E-2]
["WY_SO","WY",0,1,2,{"$f":"INDEX(Tx_Mapping!$B$8:$B$107,MATCH($A106,Tx_Mapping!$A$8:$A$107,0))","v":"WY_SO"},{"$f":"INDEX(Tx_Mapping!$C$8:$C$107,MATCH($A106,Tx_Mapping!$A$8:$A$107,0))","v":"Mountain Pass"},null,null,1500,3000,null,2087.6788651405195,2686.8587936772888,null,null,6.0448398508498834E-2,3.2619945750969728E-2,null,null,2453.0226665401105,3157.0590825708146,null,null,1635.3484443600737,1052.3530275236049,null,3000,1967.4550210834343,3157.0590825708146,5124.5141036542491,3157.0590825708146,4.5011497790630628E-2]
["Distributed","CA",1,1,null,{"$f":"INDEX(Tx_Mapping!$B$8:$B$107,MATCH($A107,Tx_Mapping!$A$8:$A$107,0))","v":"Distributed"},null,null,999999,null,null,null,null,null,null,null,null,null,null,null,0,0,null,null,{"$f":"IF(J107>0,1000*U107/J107,0)","v":0},{"$f":"IF(K107>0,1000*V107/K107,0)","v":0},null,999999,0,0,{"$f":"SUM(AC107:AD107)","v":0},{"$f":"AD107","v":0},0]
["NonCREZ","CA",1,1,null,{"$f":"INDEX(Tx_Mapping!$B$8:$B$107,MATCH($A108,Tx_Mapping!$A$8:$A$107,0))","v":"NonCREZ"},null,null,999999,null,null,null,null,null,null,null,null,null,null,null,0,0,null,null,0,0,null,999999,0,0,0,0,0]

{"sheet":"Tx_Mapping","index":30,"n_rows":107,"n_cols":11,"rows_kept":69,"cut":true,"hidden":false,"merged":[],"bounds":{"rows_first":31,"rows_last":7,"rows_between":31,"halvings":6}}
[]
[]
[]
[]
[]
[]
["CREZ/WREZ","CAISO Transmission Area","Gateway CREZ/WREZ",null,null,"CAISO Transmission Area","Energy-Only Zone",null,null,null,"Energy-Only Zone"]
["Alameda County (Partial)","Alameda County (Partial)",null,null,null,"Alameda County (Partial)","n/a",null,null,null,"Central Valley North & Los Banos"]
["Alpine County","Alpine County",null,null,null,"Alpine County","n/a",null,null,null,"Distrib/NonCREZ"]
["Amador County","Amador County",null,null,null,"Amador County","n/a",null,null,null,"Greater Carrizo"]
["Barstow","Greater Kramer",null,null,null,"Calaveras County","n/a",null,null,null,"Greater Imperial"]
["Calaveras County","Calaveras County",null,null,null,"Central Valley North","Central Valley North & Los Banos",null,null,null,"Iron Mountain"]
["Carrizo North","Greater Carrizo",null,null,null,"Del Norte County","n/a",null,null,null,"Kramer & Inyokern"]
["Carrizo South","Greater Carrizo",null,null,null,"Mountain Pass & El Dorado","Mountain Pass & El Dorado",null,null,null,"Lassen & Round Mountain"]
["Central Valley North","Central Valley North",null,null,null,"El Dorado County","n/a",null,null,null,"Mountain Pass & El Dorado"]
["Cuyama","Greater Carrizo",null,null,null,"Greater Carrizo","Greater Carrizo",null,null,null,"Owens Valley"]
["Del Norte County","Del Norte County",null,null,null,"Greater Imperial","Greater Imperial",null,null,null,"Pisgah"]
["El Dorado","Mountain Pass & El Dorado",null,null,null,"Greater Kramer","Kramer & Inyokern",null,null,null,"Riverside East & Palm Springs"]
["El Dorado County","El Dorado County",null,null,null,"Humboldt County","n/a",null,null,null,"Sacramento River"]
["Humboldt County","Humboldt County",null,null,null,"Inyo County (Partial)","n/a",null,null,null,"San Bernardino - Baker"]
["Imperial East","Greater Imperial",null,null,null,"Inyokern","Kramer & Inyokern",null,null,null,"San Diego North Central"]
["Imperial North","Greater Imperial",null,null,null,"Iron Mountain","Iron Mountain",null,null,null,"Solano"]
["Imperial South","Greater Imperial",null,null,null,"Lassen North","Lassen & Round Mountain",null,null,null,"Tehachapi"]
["Inyo County (Partial)","Inyo County (Partial)",null,null,null,"Los Angeles County (Partial)","n/a",null,null,null,"Twentynine Palms"]
["Inyokern","Inyokern",null,null,null,"Los Banos","Central Valley North & Los Banos",null,null,null,"Westlands"]
["Iron Mountain","Iron Mountain",null,null,null,"Marin County","n/a",null,null,null,"n/a"]
["Kramer","Greater Kramer",null,null,null,"Mariposa County","n/a"]
["Lassen North","Lassen North",null,null,null,"Mendocino County","n/a"]
["Los Angeles County (Partial)","Los Angeles County (Partial)",null,null,null,"Mono County (Partial)","n/a"]
["Los Banos","Los Banos",null,null,null,"Monterey County (Partial)","n/a"]
["Marin County","Marin County",null,null,null,"Nevada County","n/a"]
["Mendocino County","Mendocino County",null,null,null,"Owens Valley","Owens Valley"]
["Mono County (Partial)","Mono County (Partial)",null,null,null,"Pisgah","Pisgah"]
["Nevada County","Nevada County",null,null,null,"Riverside County (Partial)","n/a"]
["Orange County","Orange County",null,null,null,"Riverside East & Palm Springs","Riverside East & Palm Springs"]
["Placer County (Partial)","Placer County (Partial)",null,null,null,"San Bernardino - Baker","San Bernardino - Baker"]
["Plumas County","Plumas County",null,null,null,"San Diego County (Partial)","n/a"]
["Round Mountain - A","Round Mountain",null,null,null,"San Mateo County","n/a"]
["Round Mountain - B","Round Mountain",null,null,null,"Santa Clara County","n/a"]
["San Bernardino - Baker","San Bernardino - Baker",null,null,null,"Siskiyou County (Partial)","n/a"]
["San Diego County (Partial)","San Diego County (Partial)",null,null,null,"Sonoma County","n/a"]
["San Francisco County","San Francisco County",null,null,null,"Trinity County","n/a"]
["San Mateo County","San Mateo County",null,null,null,"Tuolumne County","n/a"]
["Santa Cruz County","Santa Cruz County",null,null,null,"Westlands","Westlands"]
["Solano","Solano",null,null,null,"AZ_NW","Mountain Pass & El Dorado"]
["Stanislaus County (Partial)","Stanislaus County (Partial)",null,null,null,"AZ_WE","Riverside East & Palm Springs"]
["Tehachapi","Tehachapi",null,null,null,"BC_CT","Lassen & Round Mountain"]
["Twentynine Palms","Twentynine Palms",null,null,null,"BC_NO","Lassen & Round Mountain"]
["Victorville","Greater Kramer",null,null,null,"BC_SE","Lassen & Round Mountain"]
["AZ_NE","AZ_NE","Riverside East",null,null,"BC_WC","Lassen & Round Mountain"]
["AZ_NW","AZ_NW","Mountain Pass",null,null,"BC_WE","Lassen & Round Mountain"]
["BC_CT","BC_CT","Round Mountain - A",null,null,"ID_EA","Lassen & Round Mountain"]
["BC_EA","BC_EA","Round Mountain - A",null,null,"ID_SW","Lassen & Round Mountain"]
["BC_NO","BC_NO","Round Mountain - A",null,null,"NM_SE","Riverside East & Palm Springs"]
["BC_SO","BC_SO","Round Mountain - A",null,null,"NV_SW","Mountain Pass & El Dorado"]
["BC_WE","BC_WE","Round Mountain - A",null,null,"OR_SO","Lassen & Round Mountain"]
["BJ_NO","BJ_NO","Imperial South",null,null,"OR_WE","Lassen & Round Mountain"]
["ID_SW","ID_SW","Round Mountain - A",null,null,"WY_EA","Mountain Pass & El Dorado"]
["NM_SE","NM_SE","Riverside East",null,null,"WY_NO","Mountain Pass & El Dorado"]
["NV_SW","NV_SW","Mountain Pass",null,null,"NonCREZ","Distrib/NonCREZ"]
["NV_WE","NV_WE","Mountain Pass"]
["OR_SO","OR_SO","Round Mountain - A"]
["WA_SO","WA_SO","Round Mountain - A"]
["WY_EA","WY_EA","Mountain Pass"]
["WY_EC","WY_EC","Mountain Pass"]
["WY_NO","WY_NO","Mountain Pass"]
["WY_SO","WY_SO","Mountain Pass"]
["Distributed","Distributed"]
["NonCREZ","NonCREZ"]

{"sheet":"Scenarios","index":31,"n_rows":34,"n_cols":32,"rows_kept":34,"cut":false,"hidden":false,"merged":[]}
["Batch Scenario Controls"]
[]
[null,"Scenario Count"]
[null,{"$f":"COUNTA($13:$13)-COUNTA($A$13:$L$13)","v":5}]
[null,"Input Count"]
[null,{"$f":"COUNTA(C:C)-COUNTA($C$1:$C$13)","v":10}]
[null,null,null,null,"Name",{"$f":"scenario","v":"Default"},null,null,null,{"$f":"IF(AND($J$14:$J$34=\"-\"),\"None\",IF(ISERROR(MATCH(TRUE,$M$11:$AF$11,0)),\"Custom...\",INDEX(storedScenNames,MATCH(TRUE,$M$11:$AF$11,0))))","v":"Custom..."},null,"Name",{"$f":"M13","v":"Default"},{"$f":"N13","v":"Energy-Only"},"WECC-Wide","Energy-Only & WECC-Wide","Lower Efficiency",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"ID",{"$f":"MATCH(batchName,storedScenNames,0)","v":1},null,null,null,null,null,"ID",1,"test1",{"$f":"COLUMN()-COLUMN($L$8)","v":3},4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20]
[null,null,null,null,"Export?",{"$f":"OFFSET($L9,0,$F$8)","v":true},null,null,null,null,null,"Export?",true,true,true,true,true,true]
[]
[null,null,null,null,null,null,null,null,null,null,null,"Active?",{"$f":"AND(IF($J$14:$J$34<>\"-\",$J$14:$J$34=M$14:M$34))","v":false},{"$f":"AND(IF($J$14:$J$34<>\"-\",$J$14:$J$34=N$14:N$34))","v":false},{"$f":"AND(IF($J$14:$J$34<>\"-\",$J$14:$J$34=O$14:O$34))","v":false},{"$f":"AND(IF($J$14:$J$34<>\"-\",$J$14:$J$34=P$14:P$34))","v":false},{"$f":"AND(IF($J$14:$J$34<>\"-\",$J$14:$J$34=Q$14:Q$34))","v":false},{"$f":"AND(IF($J$14:$J$34<>\"-\",$J$14:$J$34=R$14:R$34))","v":false},{"$f":"AND(IF($J$14:$J$34<>\"-\",$J$14:$J$34=S$14:S$34))","v":false},{"$f":"AND(IF($J$14:$J$34<>\"-\",$J$14:$J$34=T$14:T$34))","v":false},{"$f":"AND(IF($J$14:$J$34<>\"-\",$J$14:$J$34=U$14:U$34))","v":false},{"$f":"AND(IF($J$14:$J$34<>\"-\",$J$14:$J$34=V$14:V$34))","v":false},{"$f":"AND(IF($J$14:$J$34<>\"-\",$J$14:$J$34=W$14:W$34))","v":false},{"$f":"AND(IF($J$14:$J$34<>\"-\",$J$14:$J$34=X$14:X$34))","v":false},{"$f":"AND(IF($J$14:$J$34<>\"-\",$J$14:$J$34=Y$14:Y$34))","v":false},{"$f":"AND(IF($J$14:$J$34<>\"-\",$J$14:$J$34=Z$14:Z$34))","v":false},{"$f":"AND(IF($J$14:$J$34<>\"-\",$J$14:$J$34=AA$14:AA$34))","v":false},{"$f":"AND(IF($J$14:$J$34<>\"-\",$J$14:$J$34=AB$14:AB$34))","v":false},{"$f":"AND(IF($J$14:$J$34<>\"-\",$J$14:$J$34=AC$14:AC$34))","v":false},{"$f":"AND(IF($J$14:$J$34<>\"-\",$J$14:$J$34=AD$14:AD$34))","v":false},{"$f":"AND(IF($J$14:$J$34<>\"-\",$J$14:$J$34=AE$14:AE$34))","v":false},{"$f":"AND(IF($J$14:$J$34<>\"-\",$J$14:$J$34=AF$14:AF$34))","v":false}]
[]
[null,"Input","Input Cell Address",null,null,"Scenario Selection",null,"User Custom Selection",null,"Current Model Run",null,null,"Default","Energy-Only","WECC-Wide","Energy-Only & WECC-Wide","Lower Efficiency"]
[null,{"$f":"OFFSET(INDIRECT(C14),0,-1)","v":"RPS Policy"},{"$f":"CELL(\"address\",Dashboard!D16)","v":"[RPSCalculatorIRP.xlsm]Dashboard!$D$16"},null,null,{"$f":"IF(ISBLANK($C14),\"-\",OFFSET($L14,0,$F$8))","v":"50% by 2030"},null,{"$f":"IF(ISBLANK($C14),\"-\",INDIRECT($C14))","v":"50% by 2030"},null,"50% by 2030",null,null,"50% by 2030","50% by 2030","50% by 2030","50% by 2030","50% by 2030","50% by 2030"]
[null,{"$f":"OFFSET(INDIRECT(C15),0,-1)","v":"Deliverability Type"},{"$f":"CELL(\"address\",Dashboard!D18)","v":"[RPSCalculatorIRP.xlsm]Dashboard!$D$18"},null,null,"FCDS Only",null,{"$f":"IF(ISBLANK($C15),\"-\",INDIRECT($C15))","v":"FCDS Only"},null,"FCDS Only",null,null,"FCDS Only","FCDS & EO","FCDS Only","FCDS & EO","FCDS Only","FCDS Only"]
[null,"Geography",{"$f":"CELL(\"address\",Dashboard!D20)","v":"[RPSCalculatorIRP.xlsm]Dashboard!$D$20"},null,null,"In-State",null,"In-State",null,"In-State",null,null,"In-State","In-State","WECC-Wide","WECC-Wide","In-State","WECC-Wide"]
[null,"Land Use Exclusions",{"$f":"CELL(\"address\",Dashboard!D22)","v":"[RPSCalculatorIRP.xlsm]Dashboard!$D$22"},null,null,"Base",null,"Base",null,"Base",null,null,"Base","Base","Base","Base","Base","Base"]
[null,"Dist Gen Set-Aside",{"$f":"CELL(\"address\",Dashboard!D24)","v":"[RPSCalculatorIRP.xlsm]Dashboard!$D$24"},null,null,"None",null,"None",null,"None",null,null,"None","None","None","None","None","None"]
[null,"Load Forecast",{"$f":"CELL(\"address\",Dashboard!D26)","v":"[RPSCalculatorIRP.xlsm]Dashboard!$D$26"},null,null,"Mid Demand - SB350",null,"Mid Demand - Low AAEE",null,"Mid Demand - Low AAEE",null,null,"Mid Demand - SB350","Mid Demand - SB350","Mid Demand - SB350","Mid Demand - SB350","Mid Demand - Mid AAEE","Mid Demand - SB350"]
[null,"DG Forecast",{"$f":"CELL(\"address\",Dashboard!D28)","v":"[RPSCalculatorIRP.xlsm]Dashboard!$D$28"},null,null,"Mid Demand (Mid PV)",null,"Mid Demand (Mid PV)",null,"Mid Demand (Mid PV)",null,null,"Mid Demand (Mid PV)","Mid Demand (Mid PV)","Mid Demand (Mid PV)","Mid Demand (Mid PV)","Mid Demand (Mid PV)","Mid Demand (Mid PV)"]
[null,"PATHWAYS Load Modifiers",{"$f":"CELL(\"address\",Dashboard!D30)","v":"[RPSCalculatorIRP.xlsm]Dashboard!$D$30"},null,null,"None",null,"None",null,"None",null,null,"None","None","None","None","None","None"]
[null,"First Year",{"$f":"CELL(\"address\",Dashboard!D33)","v":"[RPSCalculatorIRP.xlsm]Dashboard!$D$33"},null,null,2014,null,2014,null,2014,null,null,2014,2014,2014,2014,2014,2014]
[null,"Final Year",{"$f":"CELL(\"address\",Dashboard!D34)","v":"[RPSCalculatorIRP.xlsm]Dashboard!$D$34"},null,null,2030,null,2030,null,2030,null,null,2030,2030,2030,2030,2030,2026]
[]
[]
[null,null,null,null,null,"-",null,"-",null,"-"]
[null,null,null,null,null,"-",null,"-",null,"-"]
[null,null,null,null,null,"-",null,"-",null,"-"]
[null,null,null,null,null,"-",null,"-",null,"-"]
[null,null,null,null,null,"-",null,"-",null,"-"]
[null,null,null,null,null,"-",null,"-",null,"-"]
[null,null,null,null,null,"-",null,"-",null,"-"]
[null,null,null,null,null,"-",null,"-",null,"-"]
[null,null,null,null,null,"-",null,"-",null,"-"]

{"sheet":"Storage","index":32,"n_rows":2367,"n_cols":4,"rows_kept":69,"cut":true,"hidden":false,"merged":[],"bounds":{"rows_first":31,"rows_last":7,"rows_between":31,"halvings":6}}
["Cell Count",{"$f":"COUNTA($A:$A)-COUNTA($A$1:$A$3)","v":2364},null,{"$f":"AND(OFFSET($D$3,1,0,$B$1,1))","v":true}]
[]
["Cell Reference","Active","Stored","Match?"]
[{"$f":"CELL(\"address\",Resource_Char!AC100)","v":"[RPSCalculatorIRP.xlsm]Resource_Char!$AC$100"},{"$f":"INDIRECT(A4)","v":0},0,{"$f":"B4=C4","v":true}]
[{"$f":"CELL(\"address\",Resource_Char!AC101)","v":"[RPSCalculatorIRP.xlsm]Resource_Char!$AC$101"},0,0,{"$f":"B5=C5","v":true}]
[{"$f":"CELL(\"address\",Resource_Char!AC102)","v":"[RPSCalculatorIRP.xlsm]Resource_Char!$AC$102"},0,0,true]
[{"$f":"CELL(\"address\",Resource_Char!AC103)","v":"[RPSCalculatorIRP.xlsm]Resource_Char!$AC$103"},0,0,true]
[{"$f":"CELL(\"address\",Resource_Char!AC104)","v":"[RPSCalculatorIRP.xlsm]Resource_Char!$AC$104"},0,0,true]
[{"$f":"CELL(\"address\",Resource_Char!AC105)","v":"[RPSCalculatorIRP.xlsm]Resource_Char!$AC$105"},0,0,true]
[{"$f":"CELL(\"address\",Resource_Char!AC106)","v":"[RPSCalculatorIRP.xlsm]Resource_Char!$AC$106"},0,0,true]
[{"$f":"CELL(\"address\",Resource_Char!AC107)","v":"[RPSCalculatorIRP.xlsm]Resource_Char!$AC$107"},0,0,true]
[{"$f":"CELL(\"address\",Resource_Char!AC108)","v":"[RPSCalculatorIRP.xlsm]Resource_Char!$AC$108"},0,0,true]
[{"$f":"CELL(\"address\",Resource_Char!AC109)","v":"[RPSCalculatorIRP.xlsm]Resource_Char!$AC$109"},0,0,true]
[{"$f":"CELL(\"address\",Resource_Char!AC110)","v":"[RPSCalculatorIRP.xlsm]Resource_Char!$AC$110"},0,0,true]
[{"$f":"CELL(\"address\",Resource_Char!AC111)","v":"[RPSCalculatorIRP.xlsm]Resource_Char!$AC$111"},0,0,true]
[{"$f":"CELL(\"address\",Resource_Char!AC112)","v":"[RPSCalculatorIRP.xlsm]Resource_Char!$AC$112"},0,0,true]
[{"$f":"CELL(\"address\",Resource_Char!AC113)","v":"[RPSCalculatorIRP.xlsm]Resource_Char!$AC$113"},0,0,true]
[{"$f":"CELL(\"address\",Resource_Char!AC114)","v":"[RPSCalculatorIRP.xlsm]Resource_Char!$AC$114"},0,0,true]
[{"$f":"CELL(\"address\",Resource_Char!AC115)","v":"[RPSCalculatorIRP.xlsm]Resource_Char!$AC$115"},0,0,true]
[{"$f":"CELL(\"address\",Resource_Char!AC116)","v":"[RPSCalculatorIRP.xlsm]Resource_Char!$AC$116"},0,0,true]
[{"$f":"CELL(\"address\",Resource_Char!AC117)","v":"[RPSCalculatorIRP.xlsm]Resource_Char!$AC$117"},0,0,true]
[{"$f":"CELL(\"address\",Resource_Char!AC118)","v":"[RPSCalculatorIRP.xlsm]Resource_Char!$AC$118"},0,0,true]
[{"$f":"CELL(\"address\",Resource_Char!AC119)","v":"[RPSCalculatorIRP.xlsm]Resource_Char!$AC$119"},false,false,true]
[{"$f":"CELL(\"address\",Resource_Char!AC120)","v":"[RPSCalculatorIRP.xlsm]Resource_Char!$AC$120"},false,false,true]
[{"$f":"CELL(\"address\",Resource_Char!AC121)","v":"[RPSCalculatorIRP.xlsm]Resource_Char!$AC$121"},false,false,true]
[{"$f":"CELL(\"address\",Resource_Char!AC122)","v":"[RPSCalculatorIRP.xlsm]Resource_Char!$AC$122"},false,false,true]
[{"$f":"CELL(\"address\",Resource_Char!AC123)","v":"[RPSCalculatorIRP.xlsm]Resource_Char!$AC$123"},false,false,true]
[{"$f":"CELL(\"address\",Resource_Char!AC124)","v":"[RPSCalculatorIRP.xlsm]Resource_Char!$AC$124"},false,false,true]
[{"$f":"CELL(\"address\",Resource_Char!AC125)","v":"[RPSCalculatorIRP.xlsm]Resource_Char!$AC$125"},false,false,true]
[{"$f":"CELL(\"address\",Resource_Char!AC126)","v":"[RPSCalculatorIRP.xlsm]Resource_Char!$AC$126"},false,false,true]
[{"$f":"CELL(\"address\",Resource_Char!AC127)","v":"[RPSCalculatorIRP.xlsm]Resource_Char!$AC$127"},false,false,true]
[{"$f":"CELL(\"address\",Resource_Char!AC94)","v":"[RPSCalculatorIRP.xlsm]Resource_Char!$AC$94"},0,0,true]
[{"$f":"CELL(\"address\",Resource_Char!AD44)","v":"[RPSCalculatorIRP.xlsm]Resource_Char!$AD$44"},0,0,true]
[{"$f":"CELL(\"address\",Resource_Char!AE87)","v":"[RPSCalculatorIRP.xlsm]Resource_Char!$AE$87"},0,0,true]
[{"$f":"CELL(\"address\",Resource_Char!AF30)","v":"[RPSCalculatorIRP.xlsm]Resource_Char!$AF$30"},0.02,0.02,true]
[{"$f":"CELL(\"address\",Resource_Char!AT116)","v":"[RPSCalculatorIRP.xlsm]Resource_Char!$AT$116"},7.85E-2,7.85E-2,true]
[{"$f":"CELL(\"address\",Resource_Char!I90)","v":"[RPSCalculatorIRP.xlsm]Resource_Char!$I$90"},0,0,true]
[{"$f":"CELL(\"address\",Resource_Char!J33)","v":"[RPSCalculatorIRP.xlsm]Resource_Char!$J$33"},"Wood","Wood",true]
[{"$f":"CELL(\"address\",Resource_Char!K131)","v":"[RPSCalculatorIRP.xlsm]Resource_Char!$K$131"},false,false,true]
[{"$f":"CELL(\"address\",Resource_Char!L21)","v":"[RPSCalculatorIRP.xlsm]Resource_Char!$L$21"},0,0,true]
[{"$f":"CELL(\"address\",Resource_Char!M45)","v":"[RPSCalculatorIRP.xlsm]Resource_Char!$M$45"},1.4,1.4,true]
[{"$f":"CELL(\"address\",Resource_Char!M90)","v":"[RPSCalculatorIRP.xlsm]Resource_Char!$M$90"},0,0,true]
[{"$f":"CELL(\"address\",Resource_Char!O29)","v":"[RPSCalculatorIRP.xlsm]Resource_Char!$O$29"},67.320000000000007,67.320000000000007,true]
[{"$f":"CELL(\"address\",Resource_Char!O83)","v":"[RPSCalculatorIRP.xlsm]Resource_Char!$O$83"},0.3,0.3,true]
[{"$f":"CELL(\"address\",Resource_Char!P94)","v":"[RPSCalculatorIRP.xlsm]Resource_Char!$P$94"},0.1,0.1,true]
[{"$f":"CELL(\"address\",Resource_Char!Q44)","v":"[RPSCalculatorIRP.xlsm]Resource_Char!$Q$44"},0,0,true]
[{"$f":"CELL(\"address\",Resource_Char!R46)","v":"[RPSCalculatorIRP.xlsm]Resource_Char!$R$46"},0,0,true]
[{"$f":"CELL(\"address\",Resource_Char!S31)","v":"[RPSCalculatorIRP.xlsm]Resource_Char!$S$31"},0,0,true]
[{"$f":"CELL(\"address\",Resource_Char!T53)","v":"[RPSCalculatorIRP.xlsm]Resource_Char!$T$53"},0,0,true]
[{"$f":"CELL(\"address\",Resource_Char!U92)","v":"[RPSCalculatorIRP.xlsm]Resource_Char!$U$92"},0.1,0.1,true]
[{"$f":"CELL(\"address\",Resource_Char!V39)","v":"[RPSCalculatorIRP.xlsm]Resource_Char!$V$39"},25,25,true]
[{"$f":"CELL(\"address\",Resource_Char!W85)","v":"[RPSCalculatorIRP.xlsm]Resource_Char!$W$85"},0.3,0.3,true]
[{"$f":"CELL(\"address\",Resource_Char!X23)","v":"[RPSCalculatorIRP.xlsm]Resource_Char!$X$23"},2550,2550,true]
[{"$f":"CELL(\"address\",Resource_Char!Y46)","v":"[RPSCalculatorIRP.xlsm]Resource_Char!$Y$46"},0,0,true]
[{"$f":"CELL(\"address\",Resource_Char!AA103)","v":"[RPSCalculatorIRP.xlsm]Resource_Char!$AA$103"},23,23,true]
[{"$f":"CELL(\"address\",Resource_Char!AA33)","v":"[RPSCalculatorIRP.xlsm]Resource_Char!$AA$33"},0,0,true]
[{"$f":"CELL(\"address\",Resource_Char!AB83)","v":"[RPSCalculatorIRP.xlsm]Resource_Char!$AB$83"},0,0,true]
[{"$f":"CELL(\"address\",Resource_Char!N148)","v":"[RPSCalculatorIRP.xlsm]Resource_Char!$N$148"},0.91560102301790269,0.91560102301790269,true]
[{"$f":"CELL(\"address\",Resource_Char!S143)","v":"[RPSCalculatorIRP.xlsm]Resource_Char!$S$143"},0.92110121197527883,0.92110121197527883,true]
[{"$f":"CELL(\"address\",Resource_Char!Z142)","v":"[RPSCalculatorIRP.xlsm]Resource_Char!$Z$142"},0.99064950733963408,0.99064950733963408,true]
[{"$f":"CELL(\"address\",Resource_Char!AD153)","v":"[RPSCalculatorIRP.xlsm]Resource_Char!$AD$153"},1,1,true]
[{"$f":"CELL(\"address\",Resource_Char!AS121)","v":"[RPSCalculatorIRP.xlsm]Resource_Char!$AS$121"},7.6999999999999999E-2,7.6999999999999999E-2,true]
[{"$f":"CELL(\"address\",Resource_Char!AS93)","v":"[RPSCalculatorIRP.xlsm]Resource_Char!$AS$93"},8.299999999999999E-2,8.299999999999999E-2,true]
[{"$f":"CELL(\"address\",Resource_Char!AS94)","v":"[RPSCalculatorIRP.xlsm]Resource_Char!$AS$94"},8.3000000000000004E-2,8.3000000000000004E-2,true]
[{"$f":"CELL(\"address\",Resource_Char!AS95)","v":"[RPSCalculatorIRP.xlsm]Resource_Char!$AS$95"},8.3000000000000004E-2,8.3000000000000004E-2,true]
[{"$f":"CELL(\"address\",Resource_Char!AS96)","v":"[RPSCalculatorIRP.xlsm]Resource_Char!$AS$96"},8.3000000000000004E-2,8.3000000000000004E-2,true]
[{"$f":"CELL(\"address\",Resource_Char!AS97)","v":"[RPSCalculatorIRP.xlsm]Resource_Char!$AS$97"},8.3000000000000004E-2,8.3000000000000004E-2,true]
[{"$f":"CELL(\"address\",Resource_Char!AS98)","v":"[RPSCalculatorIRP.xlsm]Resource_Char!$AS$98"},8.3000000000000004E-2,8.3000000000000004E-2,true]
[{"$f":"CELL(\"address\",Resource_Char!AS99)","v":"[RPSCalculatorIRP.xlsm]Resource_Char!$AS$99"},8.3000000000000004E-2,8.3000000000000004E-2,true]

{"sheet":"Controls","index":33,"n_rows":120,"n_cols":5,"rows_kept":69,"cut":true,"hidden":false,"merged":[],"bounds":{"rows_first":31,"rows_last":7,"rows_between":31,"halvings":6}}
[]
[null,"Model Dropdown Controls"]
[]
[null,"Energy Efficiency Forecast"]
[null,{"$f":"MATCH(C5,$C$7:$C$17,0)","v":2},{"$f":"Dashboard!$D$26","v":"Mid Demand - Low AAEE"}]
[]
[null,1,"Mid Demand - No AAEE"]
[null,2,"Mid Demand - Low AAEE"]
[null,3,"Mid Demand - Mid AAEE"]
[null,4,"Mid Demand - High AAEE"]
[null,5,"Mid Demand - SB350"]
[null,6,"Low Demand - No AAEE"]
[null,7,"Low Demand - High AAEE"]
[null,8,"Low Demand - SB 350"]
[null,9,"High Demand - No AAEE"]
[null,10,"High Demand - Low AAEE"]
[null,11,"High Demand - SB350"]
[]
[null,"BTM PV Forecast"]
[null,{"$f":"MATCH(C20,$C$22:$C$26,0)","v":1},{"$f":"Dashboard!$D$28","v":"Mid Demand (Mid PV)"}]
[]
[null,1,"Mid Demand (Mid PV)"]
[null,2,"High Demand (Low PV)"]
[null,3,"Low Demand (High PV)"]
[null,4,"(blank)"]
[null,5,"(blank)"]
[]
[]
[null,"Deliverability Assumption",null,"Allow EO","Allow New FCDS"]
[null,{"$f":"MATCH(C30,C32:C34,0)","v":1},{"$f":"Dashboard!$D$18","v":"FCDS Only"},{"$f":"INDEX(D$32:D$34,$B$30)","v":0},{"$f":"INDEX(E$32:E$34,$B$30)","v":1}]
[]
[null,2,"FCDS & EO",1,1]
[]
[]
[null,3,{"$f":"OFFSET(Env_Screen!$D$4,0,$B41)","v":"DRECP & SJVP"},3]
[null,6,{"$f":"OFFSET(Env_Screen!$D$4,0,$B44)","v":"(blank)"},6]
[null,7,{"$f":"OFFSET(Env_Screen!$D$4,0,$B45)","v":"(blank)"},7]
[null,9,{"$f":"OFFSET(Env_Screen!$D$4,0,$B47)","v":"(blank)"},9]
[null,12,{"$f":"OFFSET(Env_Screen!$D$4,0,$B50)","v":"(blank)"},12]
[]
[null,2,"Straight Line","Straight Line","SL"]
[]
[null,{"$f":"MATCH(C61,C63:C64,0)","v":1},{"$f":"Dashboard!D20","v":"In-State"},{"$f":"INDEX(D63:D76,$B61)","v":0}]
[]
[null,"Distributed Generation Set-Aside"]
[]
[null,1,"None","None"]
[]
[]
[null,"Additional Lists for Cell Validation"]
[null,"True/False"]
[null,"Categories for ELCC"]
[null,null,"Baseload"]
[null,null,"Solar PV - Utility"]
[null,null,"Wind - Coastal"]
[null,null,"Baseload"]
[null,null,"CSP - Storage"]
[null,null,"Solar PV - Tracking"]
[null,null,"Wind - RM"]
[]
[null,"Labels for Months"]
[null,null,"Mar"]
[null,null,"Jun"]
[null,null,"Jul"]
[null,null,"Aug"]
[null,null,"Sep"]
[null,null,"Oct"]
[null,null,"Nov"]
[null,null,"Dec"]

{"sheet":"Input_Index","index":34,"n_rows":108,"n_cols":8,"rows_kept":69,"cut":true,"hidden":false,"merged":[],"bounds":{"rows_first":31,"rows_last":7,"rows_between":31,"halvings":6}}
["Input","Units/Type","Notes","Source","Relevant Links","Full Address","Worksheet","Range"]
["User Controls - RPS Policy","Text field","Allows user to specify RPS policy target; model populated with three options (33%/40%/50% by 2030), but user may add custom options on the 'RPS_Policy' tab.","User Selection",null,{"$f":"CELL(\"address\",Dashboard!$D$16)","v":"[RPSCalculatorIRP.xlsm]Dashboard!$D$16"},{"$f":"MID($F2,FIND(\"]\",$F2)+1,FIND(\"!\",$F2)-FIND(\"]\",$F2)-1)","v":"Dashboard"},{"$f":"RIGHT($F2,LEN($F2)-FIND(\"!\",$F2))","v":"$D$16"}]
["User Controls - Deliverability Type","Text field","Allows user to choose among several options for the deliverability of generic resources: (1) FCDS Only; (2) FCDS & EO; or (3) FCDS & EO (No New Transmission).","User Selection",null,{"$f":"CELL(\"address\",Dashboard!D30)","v":"[RPSCalculatorIRP.xlsm]Dashboard!$D$30"},{"$f":"MID($F3,FIND(\"]\",$F3)+1,FIND(\"!\",$F3)-FIND(\"]\",$F3)-1)","v":"Dashboard"},{"$f":"RIGHT($F3,LEN($F3)-FIND(\"!\",$F3))","v":"$D$30"}]
["User Controls - Portfolio Geography","Text field","Allows user to choose whether to restrict procurement of generic resources to in-state resources only or to allow procurement of resources throughout the WECC footprint.","User Selection",null,{"$f":"CELL(\"address\",Dashboard!D18)","v":"[RPSCalculatorIRP.xlsm]Dashboard!$D$18"},{"$f":"MID($F4,FIND(\"]\",$F4)+1,FIND(\"!\",$F4)-FIND(\"]\",$F4)-1)","v":"Dashboard"},{"$f":"RIGHT($F4,LEN($F4)-FIND(\"!\",$F4))","v":"$D$18"}]
["User Controls - Land Use Exclusions","Text field","Allows user to select among pre-defined environmental screens to limit the selection of generic resources. Three screens are currently included in the RPS Calculator but placeholders for additional screens are left for on the 'Env_Screen' tab.","User Selection",null,{"$f":"CELL(\"address\",Dashboard!D20)","v":"[RPSCalculatorIRP.xlsm]Dashboard!$D$20"},"Dashboard","$D$20"]
["User Controls - Distributed Gen Set-Aside","Text field","Allows user to select a set-aside for distributed generation resources linked to their level of penetration on distribution substations: (1) None; (2) 15% of substation peak; (3) 30% of substation peak; or (4) 100% of substation peak. Options (2)-(4) will push these DG resources to the front of the supply curve, forcing them to be selected before central station generation in filling the RNS.","User Selection",null,{"$f":"CELL(\"address\",Dashboard!D22)","v":"[RPSCalculatorIRP.xlsm]Dashboard!$D$22"},"Dashboard","$D$22"]
["User Controls - Load Forecast","Text field","Allows user to select among two load forecasts: (1) CEC IEPR without Additional Acheivable Energy Efficiency; or (2) CEC IEPR with AAEE.","User Selection",null,{"$f":"CELL(\"address\",Dashboard!D24)","v":"[RPSCalculatorIRP.xlsm]Dashboard!$D$24"},"Dashboard","$D$24"]
["User Controls - PATHWAYS Load Modifiers","Text field","Allows user to explore impacts of changes in future load shape. The first dropdown option assumes no change in load shape over time relative to historical; options (2)-(4) are based on changes implied in scenarios explored by E3's PATHWAYS analysis.","User Selection",null,{"$f":"CELL(\"address\",Dashboard!D26)","v":"[RPSCalculatorIRP.xlsm]Dashboard!$D$26"},"Dashboard","$D$26"]
["User Controls - First Year of Simulation","Year","Allows user to specify the first year in which to select generic resources to meet the RNS.","User Selection",null,{"$f":"CELL(\"address\",Dashboard!D33)","v":"[RPSCalculatorIRP.xlsm]Dashboard!$D$33"},"Dashboard","$D$33"]
["User Controls - Last Year of Simulation","Year","Allows user to specify the final year in which to select generic resources to meet the RNS (current limit: 2030).","User Selection",null,{"$f":"CELL(\"address\",Dashboard!D34)","v":"[RPSCalculatorIRP.xlsm]Dashboard!$D$34"},"Dashboard","$D$34"]
["Hydro Model - Regression Coefficients, Sensitivity to Load","Regression coefficients","Coefficients of a regression used to determine a linear relationship between hydro hourly dispatch and net load. Derived from historical analysis of hourly hydro operations of CAISO hydro fleet (+ Hoover Dam).","Historical analysis of CAISO Daily Renewables Watch & WECC hydro data","http://www.caiso.com/green/renewableswatch.html",{"$f":"CELL(\"address\",Hydro_Param!C9)&\":\"&ADDRESS(ROW(Hydro_Param!D10),COLUMN(Hydro_Param!D10))","v":"[RPSCalculatorIRP.xlsm]Hydro_Param!$C$9:$D$10"},"Hydro_Param","$C$9:$D$10"]
["Hydro Model - Regression Coefficients, Operating Range","Regression coefficients","Coefficients of quadratic functions used to calculate minimum and maximum hourly potential output for the California hydroelectric fleet as a function of the daily energy budget. Derived from historical analysis of hourly hydro operations of CAISO hydro fleet (+ Hoover Dam).","Historical analysis of CAISO Daily Renewables Watch & WECC hydro data","http://www.caiso.com/green/renewableswatch.html",{"$f":"CELL(\"address\",Hydro_Param!C15)&\":\"&ADDRESS(ROW(Hydro_Param!D17),COLUMN(Hydro_Param!D17))","v":"[RPSCalculatorIRP.xlsm]Hydro_Param!$C$15:$D$17"},"Hydro_Param","$C$15:$D$17"]
["Hydro Model - Monthly Shares of Annual Generation","% of annual total","Allocators used to distribute annual average CAISO hydroelectric budget to each month of the year.",null,null,{"$f":"CELL(\"address\",Hydro_Param!D27)&\":\"&ADDRESS(ROW(Hydro_Param!D38),COLUMN(Hydro_Param!D38))","v":"[RPSCalculatorIRP.xlsm]Hydro_Param!$D$27:$D$38"},"Hydro_Param","$D$27:$D$38"]
["Stack Model - Minimum Thermal Generation","% of load","Assumed minimum requirement for thermal generation in CAISO needed for reliability purposes, expressed as a percentage of system load. Derived from analysis of historical operations.","Historical analysis of CAISO Daily Renewables Watch (E3)","http://www.caiso.com/green/renewableswatch.html",{"$f":"CELL(\"address\",Energy!$U$31)","v":"[RPSCalculatorIRP.xlsm]Energy!$U$31"},"Energy","$U$31"]
["Stack Model - 12x24 Load Profiles","% of annual total","Average hourly load profile for an average day in each month of the year (12 months x 24 hrs per day). Shapes for the Reference scenario are derived from CAISO historical load shapes. Shapes for the alternative PATHWAYS scenarios are based on E3's PATHWAYS analysis.","CAISO historical hourly load shapes; E3 PATHWAYS scenarios",null,{"$f":"CELL(\"address\",Load_Shape!F17)&\":\"&ADDRESS(ROW(Load_Shape!R304),COLUMN(Load_Shape!R304))","v":"[RPSCalculatorIRP.xlsm]Load_Shape!$F$17:$R$304"},"Load_Shape","$F$17:$R$304"]
["Stack Model - 12x24 Non-Renewable Production Profiles","% of annual total","Assumed 12x24 production profiles for generation resources modeled as fixed output: (1) nuclear and (2) cogeneration. Both are assumed to have constant (flat) output throughout the year.","Model assumption",null,{"$f":"CELL(\"address\",Energy!F57)&\":\"&ADDRESS(ROW(Energy!H344),COLUMN(Energy!H344))","v":"[RPSCalculatorIRP.xlsm]Energy!$F$57:$H$344"},"Energy","$F$57:$H$344"]
["Stack Model - 12x24 Renewable Production Profiles","% of annual total","Assumed 12x24 production profiles for eleven categories of renewable generation resources: (1) Baseload, (2) CSP - No Storage; (3) CSP - Storage; (4) Solar PV - Distributed; (5) Solar PV - Fixed Tilt; (6) Solar PV - Tracking; (7) Wind - Coastal; (8) Wind - Inland; (9) Wind - NW; (10) Wind - RM; and (11) Wind - SW. Profiles are used to calculate the shape of net load in each year, as well as to calculate the marginal energy value and overgeneration for prospective additions to the renewable portfolio.","Various sources (see user guide for additional documentation)",null,{"$f":"CELL(\"address\",Energy!I58)&\":\"&ADDRESS(ROW(Energy!S345),COLUMN(Energy!S345))","v":"[RPSCalculatorIRP.xlsm]Energy!$I$58:$S$345"},"Energy","$I$58:$S$345"]
["Supply Curve - Renewable Project Information","Text fields","Identifying information for projects in the renewable supply curve, including: (1) Project ID; (2) Project Name; (3) State; (4) County; (5) Electrical Area [CREZ/WREZ]; (6) Latitude; (7) Longitude; (8) LCR Area; (9) Technology Type; (10) Technology Subtype; (11) DG Segment; (12) Data Source; (13) Project Type; and (14) Assumed PCC.","Black & Veatch Cost & Potential Assessment",null,{"$f":"CELL(\"address\",OFFSET(sc_projinfo,1,0))&\":\"&ADDRESS(ROW(OFFSET(sc_pcc,ctProject,0)),COLUMN(OFFSET(sc_pcc,ctProject,0)))","v":"[RPSCalculatorIRP.xlsm]Supply_Curve!$B$18:$O$2018"},"Supply_Curve","$B$18:$O$2018"]
["Supply Curve - Project Potential","MW","Project level estimate of raw renewable potential. Reflects exclusions due to general land use screens (e.g. military land, tribal land, […]) as well as some environmental screens (RETI Category 1, WECC EDTF Category 4)","Black & Veatch Cost & Potential Assessment",null,{"$f":"CELL(\"address\",OFFSET(sc_potential,1,0))&\":\"&ADDRESS(ROW(OFFSET(sc_potential,ctProject,0)),COLUMN(OFFSET(sc_potential,ctProject,0)))","v":"[RPSCalculatorIRP.xlsm]Supply_Curve!$P$18:$P$2018"},"Supply_Curve","$P$18:$P$2018"]
["Supply Curve - Project Capacity Factor","%","Project-level capacity factors","Black & Veatch Cost & Potential Assessment",null,{"$f":"CELL(\"address\",OFFSET(sc_cf,1,0))&\":\"&ADDRESS(ROW(OFFSET(sc_cf,ctProject,0)),COLUMN(OFFSET(sc_cf,ctProject,0)))","v":"[RPSCalculatorIRP.xlsm]Supply_Curve!$Q$18:$Q$2018"},"Supply_Curve","$Q$18:$Q$2018"]
["Supply Curve - Project First/Last Available Dates","%","Project-level first and last available dates for selection within the calculator (by default, these are set to allow selection throughout the full calculator horizon; however, they could be modified to limit the eligibility of specific projects to a limited window of time).","Black & Veatch Cost & Potential Assessment",null,{"$f":"CELL(\"address\",OFFSET(sc_firstdate,1,0))&\":\"&ADDRESS(ROW(OFFSET(sc_lastdate,ctProject,0)),COLUMN(OFFSET(sc_lastdate,ctProject,0)))","v":"[RPSCalculatorIRP.xlsm]Supply_Curve!$R$18:$S$2018"},"Supply_Curve","$R$18:$S$2018"]
["Supply Curve - Project Capital Cost Multipliers","%","Project-specific capital cost multipliers (expressed as a percentage adjustment relative to the average cost for that technology shown on the 'Resource_Char' tab).","Black & Veatch Cost & Potential Assessment",null,{"$f":"CELL(\"address\",OFFSET(sc_capex_mult,1,0))&\":\"&ADDRESS(ROW(OFFSET(sc_capex_mult,ctProject,0)),COLUMN(OFFSET(sc_capex_mult,ctProject,0)))","v":"[RPSCalculatorIRP.xlsm]Supply_Curve!$T$18:$T$2018"},"Supply_Curve","$T$18:$T$2018"]
["Supply Curve - Project Interconnection Cost Multiplier","%","Project-specific interconnection cost multipliers (expressed as a percentage adjustment relative to the average cost for that technology shown on the 'Resource_Char' tab).","Black & Veatch Cost & Potential Assessment",null,{"$f":"CELL(\"address\",OFFSET(sc_intcost_mult,1,0))&\":\"&ADDRESS(ROW(OFFSET(sc_intcost_mult,ctProject,0)),COLUMN(OFFSET(sc_intcost_mult,ctProject,0)))","v":"[RPSCalculatorIRP.xlsm]Supply_Curve!$U$18:$U$2018"},"Supply_Curve","$U$18:$U$2018"]
["Supply Curve - Project Fixed O&M Cost Multipliers","%","Project-specific fixed O&M cost multipliers (expressed as a percentage adjustment relative to the average cost for that technology shown on the 'Resource_Char' tab).","Black & Veatch Cost & Potential Assessment",null,{"$f":"CELL(\"address\",OFFSET(sc_fom_mult,1,0))&\":\"&ADDRESS(ROW(OFFSET(sc_fom_mult,ctProject,0)),COLUMN(OFFSET(sc_fom_mult,ctProject,0)))","v":"[RPSCalculatorIRP.xlsm]Supply_Curve!$V$18:$V$2018"},"Supply_Curve","$V$18:$V$2018"]
["Supply Curve - Project Variable O&M Cost Multipliers","%","Project-specific variable O&M cost multipliers (expressed as a percentage adjustment relative to the average cost for that technology shown on the 'Resource_Char' tab).","Black & Veatch Cost & Potential Assessment",null,{"$f":"CELL(\"address\",OFFSET(sc_vom_mult,1,0))&\":\"&ADDRESS(ROW(OFFSET(sc_vom_mult,ctProject,0)),COLUMN(OFFSET(sc_vom_mult,ctProject,0)))","v":"[RPSCalculatorIRP.xlsm]Supply_Curve!$W$18:$W$2018"},"Supply_Curve","$W$18:$W$2018"]
["Supply Curve - Project Heat Rate Multipliers","%","Project-specific heat rate multipliers (expressed as a percentage adjustment relative to the average cost for that technology shown on the 'Resource_Char' tab).","Black & Veatch Cost & Potential Assessment",null,{"$f":"CELL(\"address\",OFFSET(sc_hr_mult,1,0))&\":\"&ADDRESS(ROW(OFFSET(sc_hr_mult,ctProject,0)),COLUMN(OFFSET(sc_hr_mult,ctProject,0)))","v":"[RPSCalculatorIRP.xlsm]Supply_Curve!$X$18:$X$2018"},"Supply_Curve","$X$18:$X$2018"]
["Supply Curve - Project Fuel Cost Multipliers","%","Project-specific fuel cost multipliers (expressed as a percentage adjustment relative to the average cost for that technology shown on the 'Resource_Char' tab).","Black & Veatch Cost & Potential Assessment",null,{"$f":"CELL(\"address\",OFFSET(sc_fuel_mult,1,0))&\":\"&ADDRESS(ROW(OFFSET(sc_fuel_mult,ctProject,0)),COLUMN(OFFSET(sc_fuel_mult,ctProject,0)))","v":"[RPSCalculatorIRP.xlsm]Supply_Curve!$Y$18:$Y$2018"},"Supply_Curve","$Y$18:$Y$2018"]
["Supply Curve - Project Incentive Multipliers","%","Project-specific tax incentive multipliers (expressed as a percentage adjustment relative to the average cost for that technology shown on the 'Resource_Char' tab).","Black & Veatch Cost & Potential Assessment",null,{"$f":"CELL(\"address\",OFFSET(sc_incent_mult,1,0))&\":\"&ADDRESS(ROW(OFFSET(sc_incent_mult,ctProject,0)),COLUMN(OFFSET(sc_incent_mult,ctProject,0)))","v":"[RPSCalculatorIRP.xlsm]Supply_Curve!$Z$18:$Z$2018"},"Supply_Curve","$Z$18:$Z$2018"]
["Supply Curve - Renewable Potential Screens","% of total potential","Project-specific multiplier (0-100%) used to derate raw  renewable potential estimates developed by Black & Veatch based on a variety of land use and environmental screens. Currently populated with three options: (1) Base, (2) Environmental Baseline, and (3) DRECP DFAs; placeholders for additional screens are available.","Black & Veatch Cost & Potential Assessment",null,{"$f":"CELL(\"address\",Env_Screen!F8)&\":\"&ADDRESS(ROW(Env_Screen!P854),COLUMN(Env_Screen!P854))","v":"[RPSCalculatorIRP.xlsm]Env_Screen!$F$8:$P$854"},"Env_Screen","$F$8:$P$854"]
["Supply Curve - Solar PV Configuation","Text field","Selection of fixed tilt or single-axis tracking configuration for solar PV resource in the supply curve","Model assumption",null,{"$f":"CELL(\"address\",General_Inputs!D130)","v":"[RPSCalculatorIRP.xlsm]General_Inputs!$D$130"},"General_Inputs","$D$130"]
["Storage - Installation Year","Year","First year of operations for specified storage resources (i.e. future planned additions of generic energy storage resources).","CPUC: LTPP 2014 [Planning Assumptions Update and Scenarios for use in the CPUC Rulemaking R.13‐12‐010 (The 2014 Long‐Term Procurement Plan Proceeding), and the CAISO 2015‐16 Transmission Planning Process]","http://docs.cpuc.ca.gov/PublishedDocs/Efile/G000/M147/K780/147780118.PDF",{"$f":"CELL(\"address\",Storage_Inputs!B8)&\":\"&ADDRESS(ROW(Storage_Inputs!B56),COLUMN(Storage_Inputs!B56))","v":"[RPSCalculatorIRP.xlsm]Storage_Inputs!$B$8:$B$56"},"Storage_Inputs","$B$8:$B$56"]
["Storage - Duration","hr","Discharge duration for specified storage resources.","CPUC: LTPP 2014","http://docs.cpuc.ca.gov/PublishedDocs/Efile/G000/M147/K780/147780118.PDF",{"$f":"CELL(\"address\",Storage_Inputs!D8)&\":\"&ADDRESS(ROW(Storage_Inputs!D56),COLUMN(Storage_Inputs!D56))","v":"[RPSCalculatorIRP.xlsm]Storage_Inputs!$D$8:$D$56"},"Storage_Inputs","$D$8:$D$56"]
["Storage - Losses","%","Roundtrip losses for specified storage resources.","CPUC: LTPP 2014","http://docs.cpuc.ca.gov/PublishedDocs/Efile/G000/M147/K780/147780118.PDF",{"$f":"CELL(\"address\",Storage_Inputs!E8)&\":\"&ADDRESS(ROW(Storage_Inputs!E56),COLUMN(Storage_Inputs!E56))","v":"[RPSCalculatorIRP.xlsm]Storage_Inputs!$E$8:$E$56"},"Storage_Inputs","$E$8:$E$56"]
["Resource Characterizations - Average Capacity Factor","%","Average capacity factors for new generation resources","Black & Veatch Cost & Potential Assessment",null,{"$f":"CELL(\"address\",Resource_Char!I19)&\":\"&ADDRESS(ROW(Resource_Char!AF19),COLUMN(Resource_Char!AF19))","v":"[RPSCalculatorIRP.xlsm]Resource_Char!$I$19:$AF$19"},"Resource_Char","$I$19:$AF$19"]
["Resource Characterizations - Interconnection Cost","$/kW","Average cost to interconnect a new generation resource to the CAISO high-voltage system; includes cost of gen-tie and any new substation costs","Black & Veatch Cost & Potential Assessment",null,{"$f":"CELL(\"address\",Resource_Char!I28)&\":\"&ADDRESS(ROW(Resource_Char!AF28),COLUMN(Resource_Char!AF28))","v":"[RPSCalculatorIRP.xlsm]Resource_Char!$I$28:$AF$28"},"Resource_Char","$I$28:$AF$28"]
["Resource Characterizations - Fixed O&M Escalation","%/yr","Rate of escalation of fixed O&M costs (assumed equal to inflation)","Black & Veatch Cost & Potential Assessment",null,{"$f":"CELL(\"address\",Resource_Char!I30)&\":\"&ADDRESS(ROW(Resource_Char!AF30),COLUMN(Resource_Char!AF30))","v":"[RPSCalculatorIRP.xlsm]Resource_Char!$I$30:$AF$30"},"Resource_Char","$I$30:$AF$30"]
["Resource Characterizations - Variable O&M","$/MWh","Average variable cost associated with operations and maintenance resulting from the production of one MWh of generation","Black & Veatch Cost & Potential Assessment",null,{"$f":"CELL(\"address\",Resource_Char!I31)&\":\"&ADDRESS(ROW(Resource_Char!AF31),COLUMN(Resource_Char!AF31))","v":"[RPSCalculatorIRP.xlsm]Resource_Char!$I$31:$AF$31"},"Resource_Char","$I$31:$AF$31"]
["Resource Characterizations - Heat Rate","Btu/kWh","Average heat rate for new generation resources (applicable to thermal generating technologies)","Black & Veatch Cost & Potential Assessment",null,{"$f":"CELL(\"address\",Resource_Char!I36)&\":\"&ADDRESS(ROW(Resource_Char!AF36),COLUMN(Resource_Char!AF36))","v":"[RPSCalculatorIRP.xlsm]Resource_Char!$I$36:$AF$36"},"Resource_Char","$I$36:$AF$36"]
["Resource Characterizations - Financing Lifetime","yrs","Default lifetime over which a utility is assumed to contract with a new generation resource through a power purchase agreement (PPA), during which the developer earns a return of and on equity","Model assumption",null,{"$f":"CELL(\"address\",Resource_Char!I39)&\":\"&ADDRESS(ROW(Resource_Char!AF39),COLUMN(Resource_Char!AF39))","v":"[RPSCalculatorIRP.xlsm]Resource_Char!$I$39:$AF$39"},"Resource_Char","$I$39:$AF$39"]
["Resource Characterizations - Variable Cost Pass-Through Treatment?",null,null,"Model assumption",null,{"$f":"CELL(\"address\",Resource_Char!I46)&\":\"&ADDRESS(ROW(Resource_Char!AF46),COLUMN(Resource_Char!AF46))","v":"[RPSCalculatorIRP.xlsm]Resource_Char!$I$46:$AF$46"},"Resource_Char","$I$46:$AF$46"]
["Resource Characterizations - Share of Capex Eligible for ITC","% of capex","Assumed share of a project's capital cost that is assumed to be eligible for the federal Investment Tax Credit (ITC).","Model assumption",null,{"$f":"CELL(\"address\",Resource_Char!I51)&\":\"&ADDRESS(ROW(Resource_Char!AF51),COLUMN(Resource_Char!AF51))","v":"[RPSCalculatorIRP.xlsm]Resource_Char!$I$51:$AF$51"},"Resource_Char","$I$51:$AF$51"]
["Resource Characterizations - Investment Tax Credit","% of eligible capex","Year-by-year specification of investment tax credit for eligible projects based on current policy","Model assumption",null,{"$f":"CELL(\"address\",Resource_Char!I83)&\":\"&ADDRESS(ROW(Resource_Char!AF100),COLUMN(Resource_Char!AF100))","v":"[RPSCalculatorIRP.xlsm]Resource_Char!$I$83:$AF$100"},"Resource_Char","$I$83:$AF$100"]
["Resource Characterizations - Capital Cost Trajectory","% of capex","Year-by-year trajectory of capital costs (expressed as multipliers relative to the 2015 installed cost) to adjust for technological improvement through time","Model assumption",null,{"$f":"CELL(\"address\",Resource_Char!I137)&\":\"&ADDRESS(ROW(Resource_Char!AF154),COLUMN(Resource_Char!AF154))","v":"[RPSCalculatorIRP.xlsm]Resource_Char!$I$137:$AF$154"},"Resource_Char","$I$137:$AF$154"]
["Resource Characterizations - Energy Value Shape Assignment","Text field","Assignment of production profiles to resources by type/location for the purpose of calculating marginal energy value and curtailment. Eleven options: (1) Baseload; (2) CSP - No Storage; (3) CSP - Storage; (4) Solar PV - Dist; (5) Solar PV - Fixed; (6) Solar PV - Tracking; (7) Wind - Coastal; (8) Wind - Inland; (9) Wind - NW; (10) Wind - RM; and (11) Wind - SW.","Model assumption",null,{"$f":"CELL(\"address\",Resource_Char!I237)&\":\"&ADDRESS(ROW(Resource_Char!AF314),COLUMN(Resource_Char!AF314))","v":"[RPSCalculatorIRP.xlsm]Resource_Char!$I$237:$AF$314"},"Resource_Char","$I$237:$AF$314"]
["Miscellaneous - Risk Adjustment Factors",null,"Risk adjustment factors applied to future projects to derate their annual generation based on the probability of project failure or development hurdles; the portfolio shown modeled in the RPS Calculator is therefore a \"risk-adjusted\" portfolio. Risk adjustment factors were developed by CPUC staff based on a retrospective review of project success rates.","Model assumption",null,{"$f":"CELL(\"address\",General_Inputs!F7)&\":\"&ADDRESS(ROW(General_Inputs!H14),COLUMN(General_Inputs!H14))","v":"[RPSCalculatorIRP.xlsm]General_Inputs!$F$7:$H$14"},"General_Inputs","$F$7:$H$14"]
["Miscellaneous - Inflation","%","Assumed annual rate of inflation.","Model assumption",null,{"$f":"CELL(\"address\",General_Inputs!F36)","v":"[RPSCalculatorIRP.xlsm]General_Inputs!$F$36"},"General_Inputs","$F$36"]
["Natural Gas Price Forecast - Henry Hub Forward Curve","$/MMBtu","Forecast of future annual average natural gas prices at Henry Hub; based on NYMEX forward curve",null,null,{"$f":"CELL(\"address\",General_Inputs!F43)&\":\"&ADDRESS(ROW(General_Inputs!X43),COLUMN(General_Inputs!X43))","v":"[RPSCalculatorIRP.xlsm]General_Inputs!$F$43:$X$43"},"General_Inputs","$F$43:$X$43"]
["Natural Gas Price Forecast - Monthly Price Shape","% of annual average","Monthly price shape for natural gas commodity prices",null,null,{"$f":"CELL(\"address\",General_Inputs!F49)&\":\"&ADDRESS(ROW(General_Inputs!F60),COLUMN(General_Inputs!F60))","v":"[RPSCalculatorIRP.xlsm]General_Inputs!$F$49:$F$60"},"General_Inputs","$F$49:$F$60"]
["System Reliability - Net Market Revenue, New CT","$/kW-yr","Expected net market revenues for a new combustion turbine operating in the CAISO's energy and ancillary services markets","CAISO: 2013 Annual Report on Market Issues & Performance","http://www.caiso.com/Documents/2013AnnualReport-MarketIssue-Performance.pdf",{"$f":"CELL(\"address\",General_Inputs!F122)","v":"[RPSCalculatorIRP.xlsm]General_Inputs!$F$122"},"General_Inputs","$F$122"]
["Revenue Requirement - Historical Utility Costs (2011)","$MM","Historical utility costs broken out by utility and cost component; used to project future components of revenue requirement not related to renewable portfolio costs. Expressed in nominal terms.","CPUC: Electric and Gas Utility Cost Report (2012)","http://www.cpuc.ca.gov/NR/rdonlyres/1C5DC9A9-3440-43EA-9C61-065FAD1FD111/0/AB67CostReport201.pdf",{"$f":"CELL(\"address\",General_Inputs!E137)&\":\"&ADDRESS(ROW(General_Inputs!E151),COLUMN(General_Inputs!E151))","v":"[RPSCalculatorIRP.xlsm]General_Inputs!$E$137:$E$151"},"General_Inputs","$E$137:$E$151"]
["Revenue Requirement - Historical Utility Costs Escalation","%/yr","Assumed rates of escalation (expressed in real terms) for existing utility costs","Model assumption",null,{"$f":"CELL(\"address\",General_Inputs!Z137)&\":\"&ADDRESS(ROW(General_Inputs!Z151),COLUMN(General_Inputs!Z151))","v":"[RPSCalculatorIRP.xlsm]General_Inputs!$Z$137:$Z$151"},"General_Inputs","$Z$137:$Z$151"]
["perc","% of retail sales","Input assumptions for year-by-year RPS targets (linked to dropdown menu on the Dashboard). Includes placeholders for additional portfolios, which the user may specify.","Model assumption",null,{"$f":"CELL(\"address\",RPS_Policy!F7)&\":\"&ADDRESS(ROW(RPS_Policy!Z16),COLUMN(RPS_Policy!Z16))","v":"[RPSCalculatorIRP.xlsm]RPS_Policy!$F$7:$Z$16"},"RPS_Policy","$F$7:$Z$16"]
["RPS Policy - Procurement of Bucket 2/3 Resources to Meet RNS","%","Share of Bucket 2/3 resources used to meet the net short (set to zero by default)","Model assumption",null,{"$f":"CELL(\"address\",RPS_Policy!F22)&\":\"&ADDRESS(ROW(RPS_Policy!F29),COLUMN(RPS_Policy!F29))","v":"[RPSCalculatorIRP.xlsm]RPS_Policy!$F$22:$F$29"},"RPS_Policy","$F$22:$F$29"]
["Transmission Inputs - FCDS Available Capacity Cost","$MM","Capital cost of minor/major upgrades to the existing system (in areas studied by CAISO)","CAISO input to RPS Calculator",null,{"$f":"CELL(\"address\",CAISO_Tx_Inputs!G6)&\":\"&ADDRESS(ROW(CAISO_Tx_Inputs!J24),COLUMN(CAISO_Tx_Inputs!J24))","v":"[RPSCalculatorIRP.xlsm]CAISO_Tx_Inputs!$G$6:$J$24"},"CAISO_Tx_Inputs","$G$6:$J$24"]
["Transmission Inputs - EO Available Capacity","MW","Limits on the aggregate interconnection of FCDS and EO resources to the existing system; intended to represent the threshold beyond which congestion-driven curtailment would become a major economic barrier to further development without transmission upgrades","CAISO input to RPS Calculator",null,{"$f":"CELL(\"address\",CAISO_Tx_Inputs!C30)&\":\"&ADDRESS(ROW(CAISO_Tx_Inputs!C42),COLUMN(CAISO_Tx_Inputs!C42))","v":"[RPSCalculatorIRP.xlsm]CAISO_Tx_Inputs!$C$30:$C$42"},{"$f":"MID($F83,FIND(\"]\",$F83)+1,FIND(\"!\",$F83)-FIND(\"]\",$F83)-1)","v":"CAISO_Tx_Inputs"},{"$f":"RIGHT($F83,LEN($F83)-FIND(\"!\",$F83))","v":"$C$30:$C$42"}]
["Transmission Inputs - Transmission Annualization Factor","%","Annualization factor used to translate transmission capex into an annualized stream of revenue requirement impacts","Model assumption",null,{"$f":"CELL(\"address\",Tx_Supply!C4)","v":"[RPSCalculatorIRP.xlsm]Tx_Supply!$C$4"},"Tx_Supply","$C$4"]
["Transmission Inputs - Transmission Bundle Threshold","%","Threshold beyond which the cost of new transmission projects are treated as sunk in resource ranking and selection (expressed as the percentage of line capacity filled with commercial projects).","Model assumption",null,{"$f":"CELL(\"address\",Tx_Supply!C5)","v":"[RPSCalculatorIRP.xlsm]Tx_Supply!$C$5"},"Tx_Supply","$C$5"]
["Load Forecast - Sales Impact of BTM PV","GWh","Forecast of load impact of behind-the-meter PV corresponding to CEC's Mid Demand Baseline scenario. This  forecast (and the other scenarios listed below) shows sales for entities in California broken into seven categories: (1) PG&E bundled loads; (2) SCE bundled loads; (3) SDG&E bundled loads; (4) other CAISO LSEs; (5) CAISO pumping loads; (6) non-CAISO LSEs; and (7) non-CAISO pumping loads. Three scenarios are included.","CEC: 2015 IEPR [California Energy Demand 2016-2026 Preliminary Forecast]","http://www.energy.ca.gov/2015_energypolicy/documents/index.html#12172015",{"$f":"CELL(\"address\",Load_Forecast!$F$127)&\":\"&ADDRESS(ROW(Load_Forecast!$T$170),COLUMN(Load_Forecast!$T$170))","v":"[RPSCalculatorIRP.xlsm]Load_Forecast!$F$127:$T$170"},"Load_Forecast","$F$127:$T$170"]
["Load Forecast - Demand Response","MW","Projected load impact of supply-side demand response resources (based on LTPP)","CPUC: LTPP 2014","http://docs.cpuc.ca.gov/PublishedDocs/Efile/G000/M147/K780/147780118.PDF",{"$f":"CELL(\"address\",Load_Forecast!$F$430)&\":\"&ADDRESS(ROW(Load_Forecast!$T$434),COLUMN(Load_Forecast!$T$434))","v":"[RPSCalculatorIRP.xlsm]Load_Forecast!$F$430:$T$434"},"Load_Forecast","$F$430:$T$434"]
["Load Forecast - PATHWAYS Fuel Production Load Adjustment Factors","%","Load modifiers (% of Reference forecast) for PATHWAYS scenarios that capture the incremental load impact of fuel production loads. When PATHWAYS alternative load shapes are not in use, these factors are set equal to 0% (i.e. have no impact on the load forecast).","E3 PATHWAYS scenarios","https://ethree.com/documents/E3_PATHWAYS_GHG_Scenarios_Updated_April2015.pdf ",{"$f":"CELL(\"address\",Load_Shape!F13)&\":\"&ADDRESS(ROW(Load_Shape!R13),COLUMN(Load_Shape!R13))","v":"[RPSCalculatorIRP.xlsm]Load_Shape!$F$13:$R$13"},{"$f":"MID($F96,FIND(\"]\",$F96)+1,FIND(\"!\",$F96)-FIND(\"]\",$F96)-1)","v":"Load_Shape"},{"$f":"RIGHT($F96,LEN($F96)-FIND(\"!\",$F96))","v":"$F$13:$R$13"}]
["Conventional Fleet - Plant Names","Text field","List of non-renewable generation resources either: (1) located within CAISO; or (2) under contract to LSEs located in CAISO.","Various sources: CAISO Master List, CAISO NQC list, TEPPC 2024 Common Case, CEC QFER Database",null,{"$f":"CELL(\"address\",OFFSET(Generators!B$8,1,0))&\":\"&ADDRESS(ROW(OFFSET(Generators!B$8,ctGen,0)),COLUMN(OFFSET(Generators!B$8,ctGen,0)))","v":"[RPSCalculatorIRP.xlsm]Generators!$B$9:$B$576"},"Generators","$B$9:$B$576"]
["Conventional Fleet - CEC QFER IDs","Text field","CEC QFER IDs for non-renewable generation resources (if applicable).","Various sources: CAISO Master List, CAISO NQC list, TEPPC 2024 Common Case, CEC QFER Database",null,{"$f":"CELL(\"address\",OFFSET(Generators!D$8,1,0))&\":\"&ADDRESS(ROW(OFFSET(Generators!D$8,ctGen,0)),COLUMN(OFFSET(Generators!D$8,ctGen,0)))","v":"[RPSCalculatorIRP.xlsm]Generators!$D$9:$D$576"},"Generators","$D$9:$D$576"]
["Conventional Fleet - Balancing Authority","Text field","Locations of non-renewable generation resources","Various sources: CAISO Master List, CAISO NQC list, TEPPC 2024 Common Case, CEC QFER Database",null,{"$f":"CELL(\"address\",OFFSET(Generators!H$8,1,0))&\":\"&ADDRESS(ROW(OFFSET(Generators!H$8,ctGen,0)),COLUMN(OFFSET(Generators!H$8,ctGen,0)))","v":"[RPSCalculatorIRP.xlsm]Generators!$H$9:$H$576"},"Generators","$H$9:$H$576"]
["Conventional Fleet - Heat Rate","MMBtu/MWh","Heat rates for thermal non-renewable resources; based on WECC TEPPC 2024 Common Case database.","Various sources: CAISO Master List, CAISO NQC list, TEPPC 2024 Common Case, CEC QFER Database",null,{"$f":"CELL(\"address\",OFFSET(Generators!J$8,1,0))&\":\"&ADDRESS(ROW(OFFSET(Generators!J$8,ctGen,0)),COLUMN(OFFSET(Generators!J$8,ctGen,0)))","v":"[RPSCalculatorIRP.xlsm]Generators!$J$9:$J$576"},"Generators","$J$9:$J$576"]
["Conventional Fleet - Online Year","Year","First year of operations for non-renewable generators.","Various sources: CAISO Master List, CAISO NQC list, TEPPC 2024 Common Case, CEC QFER Database",null,{"$f":"CELL(\"address\",OFFSET(Generators!L$8,1,0))&\":\"&ADDRESS(ROW(OFFSET(Generators!L$8,ctGen,0)),COLUMN(OFFSET(Generators!L$8,ctGen,0)))","v":"[RPSCalculatorIRP.xlsm]Generators!$L$9:$L$576"},"Generators","$L$9:$L$576"]
["Conventional Fleet - Offline Year","Year","Final year of operations for non-renewable generators.","Various sources: CAISO Master List, CAISO NQC list, TEPPC 2024 Common Case, CEC QFER Database",null,{"$f":"CELL(\"address\",OFFSET(Generators!N$8,1,0))&\":\"&ADDRESS(ROW(OFFSET(Generators!N$8,ctGen,0)),COLUMN(OFFSET(Generators!N$8,ctGen,0)))","v":"[RPSCalculatorIRP.xlsm]Generators!$N$9:$N$576"},"Generators","$N$9:$N$576"]
["Conventional Fleet - Nameplate Capacity","MW","Nameplate installed capacity for non-renewable generators.","Various sources: CAISO Master List, CAISO NQC list, TEPPC 2024 Common Case, CEC QFER Database",null,{"$f":"CELL(\"address\",OFFSET(Generators!O$8,1,0))&\":\"&ADDRESS(ROW(OFFSET(Generators!O$8,ctGen,0)),COLUMN(OFFSET(Generators!O$8,ctGen,0)))","v":"[RPSCalculatorIRP.xlsm]Generators!$O$9:$O$576"},"Generators","$O$9:$O$576"]
["Conventional Fleet - August NQC","MW","August NQC capacity for non-renewable generators.","Various sources: CAISO Master List, CAISO NQC list, TEPPC 2024 Common Case, CEC QFER Database",null,{"$f":"CELL(\"address\",OFFSET(Generators!P$8,1,0))&\":\"&ADDRESS(ROW(OFFSET(Generators!P$8,ctGen,0)),COLUMN(OFFSET(Generators!P$8,ctGen,0)))","v":"[RPSCalculatorIRP.xlsm]Generators!$P$9:$P$576"},"Generators","$P$9:$P$576"]
["Conventional Fleet - Annual Generation","GWh","Average annual output for hydroelectric generators in CAISO/contracted to CAISO loads (based on 2003 hydrologic conditions).","Various sources: CAISO Master List, CAISO NQC list, TEPPC 2024 Common Case, CEC QFER Database",null,{"$f":"CELL(\"address\",OFFSET(Generators!Q$8,1,0))&\":\"&ADDRESS(ROW(OFFSET(Generators!Q$8,ctGen,0)),COLUMN(OFFSET(Generators!Q$8,ctGen,0)))","v":"[RPSCalculatorIRP.xlsm]Generators!$Q$9:$Q$576"},"Generators","$Q$9:$Q$576"]